RAB AULA 1.xlsx

PT. BANK NEGARA INDONESIA ( PESERO ) Tbk KANTOR WILAYAH II CABANG TOLITOLI

ENGINEERING ESTIMATE ESTIMATE ( E E

KONSULT KONSULTAN PERENCA PER ENCANA NA :

)

REKAPITULASI (RAB)

PEKERJAAN

:

PERENCANAAN PEMBANGUNAN KCP SONI

LOKASI

:

DESA SONI KABUPATEN TOLITOLI

TAHUN ANGGARAN

:

2016

No

Uraian Pekerjaan

I.

PEKERJAAN PERSIAPAN

II .

PEKERJAAN TA TANAH DA DAN PA PASIR

III. III.

PEKE PEKERJ RJAA AAN N PON PONDA DASI SI,, PLE PLEST STER ERAN AN DAN DAN LAN LANT TAI

IV. IV.

PEKER KERJAA JAAN BEK BEKIS IST TING ING DA DAN PE PEMBES ESIA IAN N

V.

PEKERJAAN BETON

VI.

PEK. KUSE SEN N, PIN PINTU & JEND JENDE ELA KAA AA

VII. VII.

PEKER KERJAA JAAN ATAP DAN PLA! PLA!O OND

VII.

PEKERJAAN PE PENGEETAN

VIII. III.

PEKER KERJAA JAAN IN INSTA STALASI LASI LIS LIST TRIK RIK

".

PEKERJAAN AKHIR

REAL OST PPN #$% JUMLAH DIBULATKAN Teri'an( ) #NAME?

P

V.

J+'a- Har(a

R

/0$,$$$.$$

R

1,2$2,12/.10

R

31,//1,456.11

R

60,061,041.$2

R

#$,#06,$14.66

R

7

R

/$,/05,30$.$$

R

46,411,#3/.0$

R

7

R

#,/0$,$$$.$$

R

404,264,35#.1$

R

40,426,435.#1

R

4//,0//,#63.$1

R

4//,0//,$$$.$$

lu, 20 Maret 2016

SETUNGGAL ABADI

*A!RUDDIN, ST Direktur

RENCAN PEKERJAAN

: PERENCANAAN PEMBANGUNAN KCP SONI

LOKASI

: DESA SONI KABUPATEN TOLITOLI

TAHUN ANGGARAN

: 2016

No. I.

Uraian Pekerjaan PEKE PEKER$ R$AA AAN N PERS PERSIA IAP PAN 1

Pembe Pembersi rsihan han Lokas Lokasii & Peni Penia!a a!an n Pera Pera"a# "a#an an

$

Pek. Pek. Pen% Pen%k kra ran n 'an 'an Pema Pemasan san%an %an Bo!" Bo!"ank ank

II. PEKER$ PEKER$AAN AAN TANAH ANAH %AN %AN PASIR ASIR 1

Pek. Ga"ian Tanah Pon'asi

$

Pek. r%an Kemba"i Bekas Ga"ian Pon'asi

*

Pek. r%an Tanah Baah Lan#ai

+

Pek. r%an Pasir Baah Lan#ai

,

Pek. r%an Pasir Baah Pon'asi

III. PEKER$AAN PEKER$AAN PON%ASI& PON%ASI& PLESTERAN PLESTERAN %AN LANTAI LANTAI 1

Pek. Pek. Pas. Ba# Ba# Koso Koson% n% (ans#a (ans#am!i m!in%) n%)

$

Pek. Pas. as. Pon Pon'a 'asi si Ba# Ba#  Ka" Ka"ii 1 - ,

*

Pek. Pas. as. Din' Din'in in% % Ba# Ba# B Ba# a#a a 1 -,

+

Pek. P"es P"es#e #era ran n Din'i Din'in% n% Ba#a Ba#a 1 - +

,

Pek. Pek. P"es# P"es#era eran n Kaki Kaki Pon' Pon'asi asi Dan Dan Tan%%a an%%a 1 - *



Pas. as. A/ A/ian ian Din Din'i 'in% n%

0

Pek. A/i A/ian an Pon Pon'a 'asi si Dan Dan Tan%% an%%a a



Pek. Te%e" e%e" P"in# P"in# Lan# Lan#ai ai 12 12 3 2 2

12 Pek. Te%e" Lan#ai Lan#ai k. 2 3 2 e3. 4omo%eni 4omo%enis s Ti"e Ti"e ab5ab

I'. I'. PEKER$AAN PEKER$AAN BEKISTING BEKISTING %AN PE!BESIAN PE!BESIAN

'.

1

Pek. Bekis#in% S"oo6

$

Pek. Bekis#in% Ko"om Ko"om

*

Pek. Bekis#in% Rin% Ba"ok

+

Pek. Bekis#in% P"a# Be#on

,

Pek. Pembesian

PEKE EKER$A R$AAN BET BETON ON

1

Pek. 7or Be#on Tmbk Lan#ai T 8 0 /m

$

Pek. S"oo6 Be#on 1,9$2 K510, (BB8122 k%)

*

Pek. Ko"om Be#on 1,91, K510, (BB8122 k%)

+

Pek. Rin% Ba"ok Be#on 1,9$2 K510, (BB8122 k%)

,

Pek. P"a# Be#on K510, (BB8122 K%)

'I. PEK. PEK. KUSEN KUSEN&& PINTU PINTU ( $EN%E $EN%ELA LA KACA KACA 1

Pek. Ks Ksen en !in# !in#: : ;en' ;en'e"a e"a A"" A""min minim im

$

Pek . Pin# A""minim (Ka/a Rben , mm)

*

Pin# in# 6ram 6rame" e"es ess s en#e en#era ran/ n/e e

5 5 5

+

Pek. Pasan% Ka/a Rben , mm

'II. PEKER$AAN PEKER$AAN ATAP %AN %AN PLA)ON% PLA)ON% 1

Pek. Ran%ka Ran%ka A#a! A#a! Ba
$

Pek. Lis Lis#! #!"an "ank k Ka"s Ka"si! i!"a "ank nk $ 3 ($9 ($9$2 $2))

*

Pek. Pasan%an Lan%i#5Lan%i# (G!sm  mm )

5

'III. PEKER$AAN PEKER$AAN PENGECE PENGECET TAN 1

Pen%e/a#an Din'in% (e3. D"3e) 5 In#erior 'an E3#erior

5

$

Pen%e/a#an P"a6on' (e3. D"3e)

5

*

P"amr 'in'in%

I*. PEKER$AAN INSTALASI LISTRIK 1

Ins#a"asi Ti#ik "am!

5

$

Ins#a"asi s#o! kon#ak (#ermask A7)

5

*

Pek. Pas. Pane" Dis#ribsi

5

+

Pek. Pas Lam! Don Li%h# $2 >a##

5

,

Pek. Pas. Sak"ar Gan'a

5



Pek. Pas. S#o! kon#ak

5

0

Pek. ?7B A7

5

@

A7 (air /on'i#ioner) 1 Pk

*. PEKE EKER$A R$AAN AKHIR KHIR 1

Pembe embers rsih ihan an Akhi Akhirr

$

Pe"a! e"a!or oran an & Dok Dokmen men#a #asi si

ANGGARAN BIAYA

Spesikasi !a"eria#

'o#+,e

Har-a Sa"+an

1 .2 2

Ls

R!

, 2 2 :2 2 2 . 2 2

1 .2 2

Ls

R!

$ , 2 :2 2 2 . 2 2

1.*$

m

R!

0:,$.22

1.*

m

R!

+@:@0,.22

*$.+2

m

R!

12:+@$.22

1$.

m

R!

*2:$2.22

1.*

m

R!

*2:$2.22

+.2@

m

R!

@2+:0$2.22

1+.,+

m

R!

1:$1:,@.22

@.++

m

R!

+1*:,$2.22

$1+.,@

m

R!

*:102.22

.22

m

R!

,:12.22

$1+.,@

m

R!

*:12.22

.22

m

R!

*:12.22

*.10

m

R!

$:$,2.22

02.0

m

R!

$01:+2.22

1*.2

m

R!

1@0:,2.22

$*.12

m

R!

*,:022.22

1@.*

m

R!

*:$2.22

$1.02

m

R!

+01:022.22

@,+.,*

k%

R!

$2:@12.22

+.,0

m

R!

,:102.22

2.0

m

R!

1 :2 $ 0 : $ 1 2 .2 2

1.$

m

R!

1 :2 $ 0 : $ 1 2 .2 2

2.0

m

R!

1 :2 $ 0 : $ 1 2 .2 2

$.2+

m

R!

1 :2 $ 0 : $ 1 2 .2 2

.+2

m

1.22 ni# Tem!ere' Tem!ere' 1$ mm e3. Asahi

1.22 ni#

(in/". En%se" #anam: #arikan ss:##in%: kn/i 'an 'oor /"oser)

Ran%ka Besi 4o""o

e3. D"3 /o". Li%h# Li%h# /ream e3. D"3 !en#a"i#e /o". hi#e

1,.0$

m

1$$.,$

m

R!

* , 2 :2 2 2 . 2 2

+*.22

mC

R!

1 2 2 :2 2 2 . 2 2

2.0

m

R!

$  2 :2 2 2 . 2 2

$1+.,@

m

R!

+ , :2 2 2 . 2 2

2.0

m

R!

, , :2 2 2 . 2 2

$1+.,@

m

R!

+ , :2 2 2 . 2 2

kabe" e3. E#erna

1$.22 Ti#ik

R!

5

kabe" e3. E#erna

$.22 Ti#ik

R!

5

e3. ?er"in %erin

1 .2 2

Ls

R!

5

1$.22

Bh

R!

5

e3. !anasoni/

1.22

Bh

R!

5

E3. Panasoni/

$ .2 2

Bh

R!

5

e3. ?er"in %erin

$.22

Bh

R!

5

e3. !anasoni/

$ .2 2

bh

R!

5

1 .2 2

Ls

R!

$ , 2 :2 2 2 . 2 2

1 .2 2

Ls

R!

1 :, 2 2 : 2 2 2 .2 2

Seri Phi"i!s Ambian/e

$+,#a

R!

,22:222.22

R!

$,2:222.22

Rp

/01&111.11

R!

1:12$:11.@+

R!

:+02.22

R!

,:1:1.@2

R!

*:*+:$0.++

R!

+$1:+1.$2

Rp

21&/34&456.37

R!

*:$@*:$,0.2

R!

10:@@:+@+.,*

R!

+2:02@:102.2+

R!

1*:,,,:21@.2

R!

*,:+2.22

R!

0:0,:,2.$2

R!

$10:1+2.22

R!

$$:+*$.,2

R!

1:1@:1@.*2

Rp

218&162&722.//

R!

$:,,2:@1.22

R!

@:$*:002.22

R!

:0+2:*[email protected]

R!

12:$*,:@2.22

R!

10:0@$:0++.**

Rp

40&046&036.18

R!

+:+2:*+.1$

R!

$:$@+.@

R!

1:+:2@2.$2

R!

$:$@+.@

R!

$:2,:,2@.+2

Rp

21&204&163.44

R!

5

R!

5

R!

5

R!

5

Rp

9

R!

+$:@@$:222.22

R!

+:*22:222.22

R!

$*:,0+:@,2.22

Rp

/1&/05&701.11

R!

:,:122.22

R!

+:@:@0.,2

R!

:,:122.22

Rp

34&366&27/.01

R!

5

R!

5

R!

5

R!

5

R!

5

R!

5

R!

5

R!

5

Rp

9

R!

$,2:222.22

R!

1:,22:222.22

Rp

2&/01&111.11

NO.

INDEKS

SATUAN

KEBUTUHAN

HARGA, SATUAN
1

2

3

4

5

#

Men((a'i #  2 8ana- ia9a 9e:a'a # e8er TENAGA 0.750

OH

Pekerja

7 5 ,0 0 0 .0 0

0.025

OH

Mandor

1 0 0 ,0 0 0 . 0 0

Jumlah Keuntungan Makimal Jumlah Di+'a8kan

4

Men(+ en(+r+ r+( ( ke kea' a'ii # 2 (a'i (a'ian an 8ana 8ana- ia9 ia9aa 9e:a 9e:a'a 'a  # e8e e8err TENAGA 0.500

OH

Pekerja

7 5 ,0 0 0 .0 0

0.050

OH

Mandor

1 0 0 ,0 0 0 . 0 0


2

# ; URUGAN TANAH MENDATANGKAN BAHAN 1 .2 00

m"

#anah $rug

1 0 0 ,0 0 0 . 0 0

0 .2 50

Oh

Pekerja

7 5 , 0 0 0 .0 0

0 .0 0 %

Oh

Mandor

1 0 0 , 0 0 0 .0 0

1.200

m&

Pair urug

2 0 5 ,0 0 0 . 0 0

0.&00

OH

Pekerja

7 5 ,0 0 0 .0 0

0 .0 1 0

OH

Mandor

1 0 0 ,0 0 0 . 0 0

TENAGA

Jumlah Keuntungan Makimal 15! Jumlah Di+'a8kan

6

Men(+r+( # 2 a9ir +r+( BAHAN

TENAGA


0

Mea9an( # 2 a a8+ ko ko9on(
m&

'atu (elah 15 )m*20 )m

+ 2 5 ,0 0 0 .0 0

0 .+ &2

m&

Pair urug

2 0 5 ,0 0 0 .0 0

0.7%0

OH

Pekerja

7 5 ,0 0 0 . 0 0

0.&0

OH

#ukang (atu

 0 ,0 0 0 .0 0

0.0&

OH

Ke-ala tukang

 5 ,0 0 0 .0 0

0.0&

OH

Mandor

TENAGA


1 0 0 ,0 0 0 . 0 0

5

Mea9an( #  2 on:a9i a8+ e'a-, >a+ran # P ) 0 PP BAHAN 1 .2 00

M&

'atu (elah 15 )m*20 )m

1&6.000

Kg

Portland ement

0 .5 ++

M&

Pair Paang

1 .5 0 0

OH

Pekerja

7 5 ,0 0 0 . 0 0

0 .7 50

OH

#ukang (atu

 0 ,0 0 0 .0 0

0 .0 75

OH

Ke-ala tukang

 5 ,0 0 0 .0 0

0 .0 7 5

OH

Mandor

+ 2 5 ,0 0 0 .0 0 1 ,7 0 0 .0 0 2 2 5 ,0 0 0 .0 0

TENAGA

1 0 0 ,0 0 0 . 0 0


/

Mea9an( #  4 :in:in( a8a era- +k+ran <0 ? ## ? 44= > 8ea' # a8a, >a+ran 9e9i # P ) 0 PP BAHAN 1+0.000

'uah

'ata merah

1 ,6 5 0 .0 0

2 2 .2 0 0

kg

Portland ement

1 ,7 0 0 .0 0

0 .1 02

m&

Pair -aang

0 .6 0 0

OH

Pekerja

7 5 ,0 0 0 .0 0

0 .2 0 0

OH

#ukang (atu

 0 , 0 0 0 .0 0

0.020

OH OH

Ke-ala tukang

 5 ,0 0 0 . 0 0

0 .0 & 0

OH

Mandor

2 2 5 ,0 0 0 .0 0

TENAGA

1 0 0 ,0 0 0 . 0 0


3

Me+a8 #  4 'e98eran # P ) 6 PP, 8ea' #0  BAHAN 6.2+0

Kg

Portland ement

1 , 7 0 0 .0 0

0.02+

M&

Pair Paang

0.&00

OH

Pekerja

7 5 ,0 0 0 .0 0

0.150

OH

#ukang (atu

 0 , 0 0 0 .0 0

0.015

OH OH

Ke-ala tukang

 5 ,0 0 0 . 0 0

0.015

OH

Mandor

2 2 5 ,0 0 0 .0 0

TENAGA


1

Me+a8 #  4 'e98eran # P ) 2 PP, 8ea' #0 

1 0 0 ,0 0 0 . 0 0

BAHAN 7.776

Kg

Portland ement

1 , 7 0 0 .0 0

0.02&

M&

Pair Paang

0.&00

OH

Pekerja

7 5 ,0 0 0 .0 0

0.150

OH

#ukang (atu

 0 , 0 0 0 .0 0

0.015

OH OH

Ke-ala tukang

 5 ,0 0 0 . 0 0

0 .0 1 5

OH

Mandor

2 2 5 ,0 0 0 .0 0

TENAGA


1 0 0 ,0 0 0 . 0 0

#$

Me+a8 # 4 a>ian BAHAN &.250

kg

Portland ement

1 ,7 0 0 .0 0

0.200

OH

Pekerja

7 5 ,0 0 0 .0 0

0.100

OH

#ukang (atu

 0 , 0 0 0 .0 0

0.010

OH OH

Ke-ala tukang

 5 ,0 0 0 . 0 0

0.010

OH

Mandor

TENAGA

1 0 0 ,0 0 0 . 0 0


##

Mea9an( #   ''in8 +in +k+ran <# <#$ ? 5$= > > BAHAN 1 .7 0 0

'uah

Plint u(in 10 / 60

& 5 ,0 0 0 .0 0

1 .1 + 0

kg

Portland ement

1 ,7 0 0 .0 0

0 .0 0 &

m&

Pair -aang

2 2 5 ,0 0 0 .0 0

0 .1 0 0

kg

emen arna

1  , 0 0 0 .0 0

0 .0  0

OH

Pekerja

7 5 ,0 0 0 . 0 0

0 .0  0

OH

#ukang (atu

 0 ,0 0 0 .0 0

0 .0 0 

OH

Ke-ala tukang

 5 ,0 0 0 .0 0

0 .0 0 5

OH

Mandor

TENAGA

1 0 0 ,0 0 0 . 0 0


#4

Mea9an( # 4 'a 'an8ai Ke Keraik +k +k+ran <5 <5$ ? 5$= > > BAHAN & .1 00

'uah

keramik antai granit 60/60

+ % ,& % 7 .1 0

 .6 00

kg

Portland ement

0 .0 +5

m&

Pair -aang

2 2 5 ,0 0 0 .0 0

1 .5 00

kg

emen arna

1  , 0 0 0 .0 0

0 .2 + 0

OH

Pekerja

7 5 ,0 0 0 . 0 0

0 .1 20

OH

#ukang (atu

 0 ,0 0 0 .0 0

0 .0 12

OH

Ke-ala tukang

 5 ,0 0 0 .0 0

0 .0 1 2

OH

Mandor

1 ,7 0 0 .0 0

TENAGA


1 0 0 ,0 0 0 . 0 0

#2

Mea9an( #  4 eki98in( +n8+k 9'oo@ BAHAN 0 .0 + 5

m&

Ka3u kela 444

0 .& 0 0

kg

Paku 5 )m  10 )m

& 0 , 5 0 0 .0 0

0 .1 0 0

iter

Min3ak (ekiting

& 5 , 0 0 0 .0 0

0 .5 2 0

OH

Pekerja

7 5 ,0 0 0 . 0 0

0 .2 6 0

OH

#ukang ka3u

 0 ,0 0 0 .0 0

0 .0 2 6

OH

Ke-ala tukang

 5 ,0 0 0 .0 0

0 .0 2 6

OH

Mandor

1,%++,000.00

TENAGA

1 0 0 ,0 0 0 . 0 0


#6

Mea9an( #  4 eki98in( +n8+k ko'o BAHAN 0 .0 + 0

m&

Ka3u kela 444

0 .+ 0 0

kg

Paku 5 )m12 )m

& 0 ,5 0 0 .0 0

0 .2 0 0

iter

Min3ak (ekiting

& 5 , 0 0 0 .0 0

0 .0 1 5

m&

'alok ka3u kela 44

0 .& 5 0

(r

Multi-lek te(al  mm

2 .0 0 0

'atang

0 .6 6 0

1,%++,000.00

2,%72,500.00 110,000.00

Dolken ka3u galam,
2 5 ,0 0 0 . 0 0

OH

Pekerja

7 5 ,0 0 0 . 0 0

0 .& & 0

OH

#ukang ka3u

 0 ,0 0 0 .0 0

0 .0 & &

OH

Ke-ala tukang

 5 ,0 0 0 .0 0

0 .0 & &

OH

Mandor

TENAGA

1 0 0 ,0 0 0 . 0 0


#0

Mea9an( #  4 eki98in( +n8+k a'ok BAHAN 0.0+0 m&

Ka3u kela 444

1,%++,000.00

0 .+ 0 0

kg

Paku 5 )m12 )m

& 0 ,5 0 0 .0 0

0 .2 0 0

iter

Min3ak (ekiting

& 5 , 0 0 0 .0 0

0 .0 1 %

m&


0 .& 5 0

(r


2 .0 0 0

'atang

0 .6 6 0

2,%72,500.00 110,000.00

Dolken ka3u galam, %10 )m, -jg + m

2 5 ,0 0 0 . 0 0

OH

Pekerja

7 5 ,0 0 0 . 0 0

0 .& & 0

OH

#ukang ka3u

 0 ,0 0 0 .0 0

0 .0 & &

OH

Ke-ala tukang

 5 ,0 0 0 .0 0

0 .0 & &

OH

Mandor

TENAGA

1 0 0 ,0 0 0 . 0 0


#5

Mea9an( #  4 eki98in( +n8+k 'a8 'an8ai BAHAN 0 .0 + 0

m&

Ka3u kela 444

0 .+ 0 0

kg

Paku 5 )m12 )m

& 0 ,5 0 0 .0 0

0 .2 0 0

iter

Min3ak (ekiting

& 5 , 0 0 0 .0 0

0 .0 1 5

m&


0 .& 5 0

(r


6 .0 0 0

'atang

0 .6 6 0

1,%++,000.00

2,%72,500.00 110,000.00

Dolken ka3u galam, am, 8%10 )m, -an -anjang + m

2 5 ,0 0 0 .0 0

OH

Pekerja

7 5 ,0 0 0 . 0 0

0 .& & 0

OH

#ukang ka3u

 0 ,0 0 0 .0 0

0 .0 & &

OH

Ke-ala tukang

 5 ,0 0 0 .0 0

0 .0 & &

OH

Mandor

TENAGA


1 0 0 ,0 0 0 . 0 0

#/

Pee9ian # k( :e :en(an e9 e9ii o'o o'o9 a8 a8a+ e9 e9i +'i +'ir BAHAN 1 .0 50

kg

'ei (eton -olo*ulir

1 5 ,6 0 0 .0 0

0 .0 15

kg

Kaat (eton

& 0 ,5 0 0 .0 0

0 .0 0 7

OH

Pekerja

7 5 ,0 0 0 . 0 0

0 .0 07

OH

#ukang (ei

 0 , 0 0 0 .0 0

0 .0 01

OH

Ke-ala tukang

 5 ,0 0 0 .0 0

0 .0 0 0

OH

Mandor

TENAGA

1 0 0 ,0 0 0 . 0 0


Ca"a"an Ca"a"an Peran; Peran;in-an in-an 'o#+,e 'o#+,e Bera" Isi < PB = Pasir Pasir Be"on Be"on > = 2&4 2&4 Ton?,@ Ton?,@ A"a+ 2411k2411k27

!e,+a" 2 ,8 #an"ai kerja e"on ,+"+   = /&4 !Pa & s#+,p <895> BAHAN

$*2.222

k%

Por#"an' 7emen#

2.*@

k%

Pasir Be#on

$$,:222.22

2.01

k%

Keriki" (maksimm *2 mm)

$*,:222.22

$22.222

Li#er

Air

1:022.22

,2.22

TENAGA

1.$22

O4

Peker
0,:222.22

2.$22

O4

Tkan% ba#

2:222.22

2.2$2

O4

Ke!a"a #kan%

,:222.22

2.22

O4

?an'or

;m"ah Ken#n%an ?aksima" ;m"ah %i+#a"kan

122:222.22

HARGA BAHAN
UPAH
6

7

JUMLAH HARGA
8

5 6 ,2 5 0 . 0 0

5 6 , 2 5 0 .0 0

2 , 5 0 0 .0 0

2 ,5 0 0 . 0 0 5%,750.00

15 !

% ,% 1 2 .5 0 67,562.50 5/,054.$$

& 7 ,5 0 0 . 0 0

& 7 , 5 0 0 .0 0

5 , 0 0 0 .0 0

5 ,0 0 0 . 0 0 +2,500.00

15 !

6 ,& 7 5 .0 0 +%,%75.00 63,3/0.$$

120,000.00

1 2 0 ,0 0 0 .0 0

1 % ,7 5 0 . 0 0

1 % , 7 5 0 .0 0

% 0 0 .0 0

% 0 0 .0 0

1&,550.00

15!

20,&2 20,&2.50 .50 160,+%2.50 R

2+6,000.00

#5$,634.$$

2 + 6 ,0 0 0 .0 0

2 2 ,5 0 0 . 0 0

2 2 , 5 0 0 .0 0

1 , 0 0 0 .0 0

1 ,0 0 0 . 0 0 26,500.00

15 !

+ 0 ,+ 2 5 . 0 0 &0,25.00 2$1,14$.$$

510,000.00

510,000.00

%%,560.00

%%,560.00

5%,500.00

5%,500.00

&5,100.00

&5,100.00

&,705.00

&,705.00

&,00.00

&,00.00 6,765.00

15!

10+,6 10+,6+.7 +.755 %0+,72.75 3$6,/4$.$$

510,000.00

510,000.00

2&1,200.00

2&1,200.00

122,+00.00

122,+00.00

112,500.00

112,500.00

67,500.00

67,500.00

7,125.00

7,125.00

7,500.00

7,500.00 1,05%,225.00

15!

15%,7& 15%,7&&.7 &.755 1,216,5%.75 #,4#5,103.$$

2&1,000.00

2 & 1 ,0 0 0 .0 0

&7,7+0.00

& 7 , 7 + 0 .0 0

22,50.00

2 2 ,  5 0 .0 0

+ 5 ,0 0 0 . 0 0

+ 5 , 0 0 0 .0 0

1 % ,0 0 0 . 0 0

1 % , 0 0 0 .0 0

1 ,  0 0 .0 0

1 , 0 0 . 0 0

& , 0 0 0 .0 0

& ,0 0 0 . 0 0

15!

&5,50.00 5&,&% 5&,&%.50 .50 +1&,52%.50 6#2,04$.$$

10,60%.00

1 0 , 6 0 % .0 0

5,+00.00

5 ,+ 0 0 . 0 0

2 2 ,5 0 0 . 0 0

2 2 , 5 0 0 .0 0

1 & ,5 0 0 . 0 0

1 & , 5 0 0 .0 0

1 , + 2 5 .0 0

1 ,+ 2 5 . 0 0

1 , 5 0 0 .0 0

1 ,5 0 0 . 0 0

15!

5+,&&.00 %,2&. %,2&.5 5 6&,172.5 52,#/$.$$

1&,21.20

1 & , 2 1  .2 0

5,175.00

5 ,1 7 5 . 0 0

2 2 ,5 0 0 . 0 0

2 2 , 5 0 0 .0 0

1 & ,5 0 0 . 0 0

1 & , 5 0 0 .0 0

1 , + 2 5 .0 0

1 ,+ 2 5 . 0 0

1 , 5 0 0 .0 0

1 ,5 0 0 . 0 0

15!

57,&1.20 %,57. %,57.%% %% 65,17.0% 50,1#$.$$

5,525.00

5 ,5 2 5 . 0 0

1 5 ,0 0 0 . 0 0

1 5 , 0 0 0 .0 0

 , 0 0 0 .0 0

 ,0 0 0 . 0 0

 5 0 .0 0

 5 0 .0 0

1 , 0 0 0 .0 0

1 ,0 0 0 . 0 0

15!

&1,+75.00 +,721. +,721.25 25 &6,16.25 25,#1$.$$

5,500.00

5,500.00

1,&%.00

1,&%.00

675.00

675.00

1,00.00

1,00.00

6,750.00

6,750.00

%,100.00

%,100.00

%55.00

%55.00

500.00

500.00 %0,21%.00

15!

12,0&2 12,0&2.70 .70 2,250.70 14,40$.$$

150,000.00

150,000.00

16,&20.00

16,&20.00

10,125.00

10,125.00

2%,500.00

2%,500.00

1%,000.00

1%,000.00

10,%00.00

10,%00.00

1,1+0.00

1,1+0.00

1,200.00

1,200.00 2&6,0%5.00

15!

&5,+12 &5,+12.75 .75 271,+7.75 4/#,61$.$$

%2,%0.00

%2,%0.00

,150.00

,150.00

&,500.00

&,500.00

&,000.00

&,000.00

2&,+00.00

2&,+00.00

2,+70.00

2,+70.00

2,600.00

2,600.00 16&,100.00

15!

2+,+65 2+,+65.00 .00 1%7,565.00 #3/,05$.$$

7&,760.00

7&,760.00

12,200.00

12,200.00

7,000.00

7,000.00

+&,0%7.50

+&,0%7.50

&%,500.00

&%,500.00

50,000.00

50,000.00

+,500.00

+,500.00

2,700.00

2,700.00

&,1&5.00

&,1&5.00

&,&00.00

&,&00.00 &10,1%2.50

15!

+6,527 +6,527.&% .&% &56,70.%% 205,/$$.$$

7&,760.00

7&,760.00

12,200.00

12,200.00

7,000.00

7,000.00

51,705.00

51,705.00

&%,500.00

&%,500.00

50,000.00

50,000.00

+,500.00

+,500.00

2,700.00

2,700.00

&,1&5.00

&,1&5.00

&,&00.00

&,&00.00

15!

&1%,%00.00 +7,%20 +7,%20.00 .00 &66,620.00 255,54$.$$

7&,760.00

7&,760.00

12,200.00

12,200.00

7,000.00

7,000.00

+&,0%7.50

+&,0%7.50

&%,500.00

&%,500.00

150,000.00

150,000.00

+,500.00

+,500.00

2,700.00

2,700.00

&,1&5.00

&,1&5.00

&,&00.00

&,&00.00 +10,1%2.50

15!

61,527 61,527.&% .&% +71,70.%% 6/#,/$$.$$

16,&%0.00

16,&%0.00

+57.50

+57.50

525.00

525.00

6&0.00

6&0.00

66.50

66.50

+0.00

+0.00 1%,0.00

15!

2,71+. 2,71+.%5 %5 20,%1&.%5 4$,3#$.$$

,@ & Bera" Bera" Isi Isi KB = < Keriki# Keriki# Be"on Be"on > = 2&80T 2&80Ton?, on?,@@ A"a ,&

D? = 1&7/

*1:222.22

*1:222.22

1+*:,,2.22

1+*:,,2.22

10@:@*,.22

10@:@*,.22

12:222.22

12:222.22

2:222.22

2:222.22

1@:222.22

1@:222.22

1:22.22

1:22.22

:222.22

:222.22 @*:$@,.22

15!

1$,:@$.0, ,:100.0, 650&2/1.11

DAFTAR HARGA BA PEKER$AAN

: PERENCANAAN PE!BANGUNAN KCP SONI

LOKASI

: %ESA SONI KABUPATEN TOLITOLI

Ta+n An--aran

: 3125

No A

Uraian UPAH PEKER$A 1 Peker
B

BAHAN BANGUNAN 1 Tanah r% $ Pasir Pasir r% * Pasir Pasan%an + Pasir Pasir Be#on Be#on , Keriki" Be#on Be#on S!"i# $9*  Keriki" Sn%ai Sn%ai 0 Sir# Sir#  @ Por#"an' Por#"an' 7emen# 7emen#  Semen >arna >arna 12 Ba# Ka"i Ka"i 9 Be"ah Be"ah 11 Ba# Ba#a 1$ Air Air 1* Ka!r9?i" Ka!r9?i"

C

BAHAN BE BESI& AL ALU!INIU! %A %AN PA PAKU9PAKUAN 1 Ran%ka A"mnim 7o!osi#e Pane" $ Besi Be#on Be#on Po"os Po"os $ Ba
0 Pak Pak Tri!"eks Tri!"eks @ Pak Pak Sen% Sen%  Ba# An%ker An%ker F 1$ mm 12 Smar#rss Smar#rss 7 0,.0, 0,.0, 11 Smar#rss Smar#rss 7 0,., 0,., 1$ Ren% Ren%  T S +2 1* Besi 4o""o 4o""o +2 3 $2 3 $ mm 1+ Besi 4o""o 4o""o +2 3 $2 3 1:, mm 1, Besi 4o""o 4o""o +2 3 $2 3 1 mm 1 Besi Sik Sik L 2 3 2 3  mm 10 Besi Sik Sik L *2 3 *2 3 * mm 1@ S/re S/re Bremi/k Bremi/k 1 S#ra! Bra/in% Bra/in% $2 Pro" Pro" A""minim A""minim T $1 Kaa# Kaa# Diame#er Diame#er + mm $$ Ramse Ramse## $* Pro" Pro" A""mnim A""mnim $+ Pro" Pro" A""minim A""minim S#ri! $, Skr! Hi3er Hi3er $ Sea"an Sea"an## $0 Tan%ki Air ka!asi#as 1222 L

%

BAHAN KAYU KAYU 1 Ka Ke"as II $ Ka Ke"as Ke"as III: (/am!ran) * Do"ken ka %a"am 'iame#er @5129+ m + Lis# Ka

E

BAHAN ATAP 1 A#a! Gen#en% ?e#a" $ Bbn%an Nok Gen#en% ?e#a" * A#a! Sen% Ge"omban% B<"s $2 + Sen% P"a#

)

BAHAN LANGIT9LANGIT %AN LIS PRO)IL 1 Tri!"eks ri!"e ks Teba" Teba" * mm $ ?#i!"eks ?#i!"eks  mm * Pro" Pro" Ka Ka + P"oo' P"oo' #eba"  mm mm , P"oo' kran 2 /m 3 $+2 /m 3 , mm  G!sm G!sm 0 Ka"siboar Ka"siboar' '  mm @ Lis# !ro" !ro" G!sm G!sm  Te!n% G!sm 12 Ka"si!"ank Ka"si!"ank ($3$2) ($3$2) /m

G

BAHAN TEGEL LANTAI 1 Te%e" $2 3 $2 $ Te%e" $2 3 $, * Te%e" *2 3 *2 + Te%e" P"in# 12 3 +2 , Te%e" P"in# 12 3 2  Te%e" +2 3 +2 0 Te%e" +2 3 +2 An#i S"i! @ Te%e" 2 3 2 %rani#  Te%e" P"in# 12 3 2

H

BAHAN )INISHING 1 7a# Ka Ka $ 7a# Tembok Tembok * 7a# Besi Besi + 7a# Sen% Sen% , ?inak Pe"mas Pe"mas  ?eni ?eni Ka Ka 0 ?eni ?eni Besi Besi @ ?inak Bekis#in% Bekis#in%

 Teer Resi' 12 Dem!" Tembok Tembok (P"amir) 11 Dem!" Ka 1$ Ker#as Pasir

I

BAHAN KACA 1 Ka/a Ka/a Benin% , mm $ Ka/a Ka/a #em!ere# #em!ere# 1$ mm

$

BAHAN KUNCI %AN PENGGANTUNG 1 En%se" Pin# Tanam Tanam Se#ara Dekson $ En%se" ;en'e"a ;en'e"a Biasa * Kn/i Kn/i Pin# Tanam Tanam Roa" $ S"a% + Gren'e" Pin# Tanam Tanam , Gren'e" Gren'e" ;en'e"a (a"mnim) (a"mnim)  4ak Kai# Kai# An%in (s#ain"ess) 0 Ta Tarikan ;en'e"a @ Doo" Doo" ho"'er ho"'er

K

BAHAN INSTALASI LISTRIK 2 Sak#ar Sak#ar ?Sekrin?SekrinSak"ar Gan'a !anasoni/ Sak"ar Tn%%a" !anasoni/ Sak"ar Tri!e" S#o! Kon#ak Panasoni/ S#o! Kon#ak A/ S#o! Kon#ak E3has# S#o! Kon#ak TJ Sak"ar LAN Ins#a"asi Lam!9Lis#rik Sekrin% Bo3 Pane" Sekrin% kasr koson% DN $ G Sekrin% kasr koson% DN *G ?7B 1 Hse

3 !aa,9,aa, !aa,9,aa, kae# N? $ 3 1:, mm N? $ 3 $:, mm N? *3 1:, mm

8 La,p+ La,p+ Pijar Pijar Lam! Pia## Lam! Pia##

4 La,p+ La,p+ TL ( SL Bo3 Neon $ ma#a Lam! TL biasa *2 >a## Lam! TL biasa $2 >a## Lam! SL *2 >a## se#ara Phi"i!s Lam! SL +2 >a## se#ara Phi"i!s Lam! 1+ >a## Phi"i!s Seri Ambian/e TLD !hi"i!sh 1 3 * >a## TLD !hi"i!sh 1 3 * >a## Lam! T, In'ire/# Dro! 7e""in% TL b"ok bamb $2 a## 125$2 a## (mo'e" keran
L

BAHAN LAIN9LAIN 1 Sea A"a# Las

$ So"ar * Bak Hiber%"ass + Lem Lem Ka Ka , a""!a! a""!a!er er  Lem >a""!a!e >a""!a!err 0 H"oor H"oor Drain Drain @ Kran air 19$ 19$  >es#a6e" es#a6e" "en%ka! 12 Bak //i S#ain"es S#ain"es s#ee" s#ee" 11 >a#er 'rain = asesories 1$ Pi!a PJ7 + 1* Pi!a PJ7 19$ 19$ 1+ Pi!a Pi!a Gi! 1, Bis Be#on 1 Tonk Air 10 Sea" Ta!e Ta!e 1@ 7"ose# ;on%kok ;on%kok (e3.#o#o) 1 7"ose# D'k $2 Kas Biasa $1 Pen#! Pen#! Bak Sam!ah Sam!ah $$ I<k I<k

BAHAN PENGA%AAN 1 Pe'es#a" e ?a/hine: To/h To/h s/ren 9 ?esin An#rian $ 7re'enMa 7re'enMa 7os#mer 7os#mer Seri/e * Ben/h 9 Krsi #n%% (+ Shee# ) + En#r Si%n , A7 (air /on'i#ioner) $ Pk  Hire E3#in%isher 9 APAR 0 77TJ @ Gense# *2 KJA = ?OBILISASI  AT? Boo#h 9 ?o'" Tn%%a" 12 ?e
HAN DAN UPAH UPAH

Sa"+an

Or%9hari

Har-a

Ke"eran-an

75,000.00

Or%9hari

90,000.00

Or%9hari

95,000.00

Or%9hari

100,000.00

m*

122:222.22

m*

$2,:222.22

m*

$$,:222.22

m*

$$,:222.22

2.2

m*

$*,:222.22

10+.1

m*

$*,:222.22

m*

1@2:222.22

K%

1 :0 2 2 .2 2

K%

1  : 2 2 2 .2 2

m*

+$,:222.22

Bh

1 : , 2 .2 2

Li#er

,2 . 22

K%

+ , : 2 2 2 .2 2

m$

1:1,2:222.22

k%

1,:22.22

k%

1,:222.22

K%

* , : 2 2 2 .2 2

K%

* 2 : , 2 2 .2 2

k%

$,:222.22

K%

* 2 : , 2 2 .2 2

2

K%

* * : , 2 2 .2 2

K%

*  : @ 2 2 .2 2

k%

$+:222.22

?C

1  : , , 2 .2 2

?C

1 0 : , 2 2 .2 2

?C

1 * : 2 2 2 .2 2

m

1 0 : 2 2 2 .2 2

m

1 , : 2 2 2 .2 2

m

1 $ : , 2 2 .2 2

K%

+  : 2 2 2 .2 2

K%

+ 2 : 2 2 2 .2 2

K%

* * : 2 2 2 .2 2

m

1 , : , 2 2 .2 2

m

* 2 : 2 2 2 .2 2

K%

$ , : 2 2 2 .2 2

Bh

1 2 : 2 2 2 .2 2

m

1 2 , : , 2 2 .2 2

m

1 @ : 2 2 2 .2 2

Bh

$, 2 . 2 2

Tbe Tbe

$:,22.22

L#r

1 :$ 2 2 : 2 2 2 .2 2

m*

$:@0$:,22.22

m*

1:@++:222.22

B#%

$,:222.22

m1

$2:222.22

"br

@:222.22

bh

$:222.22

"br

02:222.22

mC

1@:222.22

Lbr

1 2 @ : 2 2 2 .2 2

Lbr

1 1 2 : 2 2 2 .2 2

m1

$2:222.22

Lbr

$ 1 $ : 2 2 2 .2 2

Lbr

1  @ : 2 2 2 .2 2

Lbr

@ * : 1 2 2 .2 2

Lbr

1 * @ : 2 2 2 .2 2

m1

$2:222.22

K%

$  : 2 2 2 .2 2

m1

,2:222.22

Bh

* :+ 2 2 .2 2

@222

Bh

+ :, 2 2 .2 2

2222

Bh

0 : 2 2 .2 2

Bh

1 , : , 2 2 .2 2

Bh

1 @ : 2 2 2 .2 2

Bh

1 , : , 2 2 .2 2

*222

Bh

1 @ : , 2 2 .2 2

111222

Bh

+ @ : * @ 0 .1 2

Bh

* , : 2 2 2 .2 2

K%

 , : $ 2 2 .2 2

K%

$ 1 :  2 2 .2 2

K%

, 0 : + 2 2 .2 2

K%

1 +  : 2 2 2 .2 2

Li#er

*+:222.22

K%

+ @ : 2 2 2 .2 2

K%

+ , : 2 2 2 .2 2

L#r

* , : 2 2 2 .2 2

Li#er

1 $ , : 2 2 2 .2 2

K%

1 1 : , 2 2 .2 2

K%

$ * : 2 2 2 .2 2

Lembar

 :2 2 2 .2 2

m$

1$:222.22

m$

,,2:222.22

Ps%

1  : 2 2 2 .2 2

Ps%

1  : 2 2 2 .2 2

Ps%

1 * 2 : 2 2 2 .2 2

bh

1 * : 2 2 2 .2 2

bh

1 * : 2 2 2 .2 2

bh

1 $ : 2 2 2 .2 2

bh

@:222.22

bh

$ $ 2 : 2 2 2 .2 2

bh

R!

 * :2 2 2 . 2 2

bh

R!

, @ :2 2 2 . 2 2

bh

R!

* $ :2 2 2 . 2 2

bh

R!

+ 0 :2 2 2 . 2 2

bh

R!

+  :2 2 2 . 2 2

bh

R!

* , :2 2 2 . 2 2

Bh

R!

,,:222.22

Bh

R!

,,:222.22

##k

R!

@ , :2 2 2 . 2 2

Ls

R!

0 , 2 :22 2 . 22

bh

R!

$ $ : 2 2 . 2 2

bh

R!

$ 0 : 2 2 . 2 2

bh

R!

1 0 , :2 2 2 . 2 2

Ro""

R!

0:222.22

Ro""

R!

1 : 2 2 2 :2 2 2 . 2 2

Ro""

R!

1 :  2 2 :2 2 2 . 2 2

bh

R!

1 2 :2 2 2 . 2 2

bh

R!

 : $ 2 2 .2 2

Se#

R!

+ 0 , :2 2 2 . 2 2

bh

R!

$ 1 :2 2 2 . 2 2

bh

R!

1 @ :2 2 2 . 2 2

bh

R!

 0 :, 2 2 . 2 2

bh

R!

@ 0 :+ 2 2 . 2 2

bh

R!

1 1 , :2 2 2 . 2 2

bh

R!

$ @ 2 :2 2 2 . 2 2

bh

R!

$ @  :2 2 2 . 2 2

bh

R!

1 1 2 :2 2 2 . 2 2

se#

R!

1 $  :, 2 2 . 2 2

bh

R!

$  :* $ , . 2 2

bh

R!

* , 2 :2 2 2 . 2 2

;am

$,:222.22

"#r

:222.22

Bh

,,:,22.22

K%

1 0 : , 2 2 .2 2

m

@ , : 2 2 2 .2 2

k%

,2:222.22

Bh

1  : 2 2 2 .2 2

Bh

$ 1 : 1 2 2 .2 2

Se#

* @ 2 : 2 2 2 .2 2

Bh

1 : 2 2 : 2 2 2 .2 2

Se#

 , : 2 2 2 .2 2

?C

 2 : 2 2 2 .2 2

?C

0 @ : 2 2 2 .2 2

?C

1 @ 0 : , 2 2 .2 2

Bh

*@:222.22

Bh

1,2:222.22

Bh

1 , : 2 2 2 .2 2

Bh

$,@:222.22

Bh

1 :@ 2 2 : 2 2 2 .2 2

Bh

0 : 2 2 .2 2

Bh

1@,:222.22

K%

, :2 2 2 .2 2

 n i#

1 + :, 2 2 : 2 2 2 .2 2

 n i#

+ :$ , 2 : 2 2 2 .2 2

 n i#

$ :0 , 2 : 2 2 2 .2 2

ni#

ni#

1$:,22:222.22 :,22:222.22

ni# ni# ni#

$$,:222:222.22

ni#

:22:222.22

ni#

:,22:222.22

ni#

@:@+2:222.22

ni#

$,:222:222.22

ni#

$:,22:222.22

RAB AULA 1.xlsx

Recommend Documents