NAMA NIM KELAS MAT MATA KULIAH KULIAH
NO. I
II
BACK UP DATA SYAUQIYAH RAHMAH D01 15 603 : TE T EKNIK SIPIL 2015 : PERENC PERENCANA ANAAN AN STRUKT STRUKTUR UR SIPIL SIPIL
ITEM PEKERJAAN
1.00 12.00
Ls M'
Panjang Lebar Tinggi V!"#$
29.00 1.00 0.0 1%.&
M!
Panjang Lebar Tinggi V!"#$
29.00 0.10 0.20 1.&5
M!
Panjang Lebar Tinggi V!"#$
.00 &.0 0.(0 21.60
M!
Panjang Lebar Tinggi V!"#$
29.00 1.00 0.1 &.35
M!
Panjang Lebar Tinggi V!"#$
29.00 1.00 0.2 %.25
M!
Panjang Lebar *%as Lebar Bawah Tinggi V!"#$
29.00 0.!0 0.(0 1.00 15.'5
M!
Panjang Tinggi V!"#$
2.2 0.(+ 22.%'
M2
Panjang Tinggi V!"#$
&.!0 0.!0 13.5'
M2
Tul. "%ama
Panjang iame%er ml. 3B%g4 Bera Bera%% 3kg5 3kg5m' m'4 #g 3m!4
29.00 1! 1.0& 1.0&2 2 11.11 #g
Tul. ,engkang
Panjang iame%er ml. 3B%g4 Bera Bera%% 3kg5 3kg5m' m'4 #g 3m!4
29.00 12 2 0.(( 0.((( ( 1.0
Panjang iame%er ml. 3B%g4 Bera% 3k 3kg5m'4 #g 3m!4
1.20 ( 19&.!! 0.!9 12&.2 #g
V!"# !"#$$ T()! ()!
326. 326.*% *% #g
Panjang Lebar Tinggi V!"#$
29.00 0.20 0.2 1.&5
M!
Panjang Lebar V!"#$
.0 &.(0 31.6*
M2
PEKERJAAN TANAH TANAH 1 Galian Tanah
2 "rugan #embali Galian Pon$asi
! Penimbunan Lan%ai
III
PEKERJAAN PONDASI 1 Pa Pasir "rug
2 Ba%u #osong
! Pas. Ba%u kali 1)!
& Ples%eran Pon$asi
IV
PEKERJAAN STRUKTUR 1 ,loe ,loe-- 20 20 2 2 /m /m Bekis%ing
Besi
Tul. Beugel
Be%on
V
VOLUME LAPANGAN
PEKERJAAN PERSIAPAN PERSIAPAN 1 Papan Proyek 2 Pek. Pemasangan Bouwplank
PEKERJAAN STRUKTUR 1 Pek. Lan%ai #eramik &0 &0 /m
#g
iperiksa 6leh ) osen Teknik ,ipil
NO.
ITEM PEKERJAAN
GAMBAR
ibua% 6leh ) Mahasiswa Teknik ,ipil
VOLUME LAPANGAN
GAMBAR
NO.
ITEM PEKERJAAN
VOLUME LAPANGAN
GAMBAR
"ni7ersi%as ,ulawesi Bara%
"ni7ersi%as ,ulawesi Bara%
ISDIYANTO+ ST. MT 8ip. ............. .............. ............
ABD. A,IS Mahasiswa
RENCANA ANGGARAN BIAYA NAMA NIM KELAS MATA KULIAH
No.
I
II
III
IV
V
VI
: : : :
URAIAN PEKERJAAN
VOLUME
PEKERJAAN PERSIAPAN 1.1 Papan Proyek 1.2 Pek. Pemasangan Bouwplank 1.3 Am!n!s"ras! Peren#anaan an As$ul%raw!ng PEKERJAAN TANAH 2.1 al!an (ana) 2.2 rugan -em$al! al!an Ponas! 2.3 Pen!m$unan Lan"a! PEKERJAAN PONDASI 3.1 Pas!r rug 3.2 Ba"u -osong 3.3 Pas. Ba"u kal! 13 3.* Pek. Ples"eran Ponas! PEKERJAAN STRUKTUR *.1 /loe 20 25 #m *.1.1 Bek!s"!ng *.1.2 Bes! *.1.3 or Be"on -175
0.25
0.32
18.18 0
HARGA
JUMLAH
SATUAN
HARGA
1.00 12.00 &
Ls m' Ls
Rp Rp Rp
Rp 500,000.00 Rp 100,171.56 Rp & Rp
1,702,058.66 500,000.00 1,202,058.66 &
17.*0 1.*5 21.60
m3 m3 m3
Rp Rp Rp
8*,166.78 223,*16.71 220,15*.28
Rp Rp Rp Rp
6,543,788.45 1,*6*,501.8+ 323,+5*.23 *,755,332.3*
*.35 7.25 15.+5 22.7+
m3 m3 m3 m2
Rp Rp Rp Rp
223,*16.71 *38,08*.17 +02,8*3.15 61,*57.50
Rp Rp Rp Rp Rp
19,949,183.33 +71,862.6+ 3,176,110.26 1*,*00,3*8.2* 1,*00,862.1*
1+2,836.12 18,*18.57 1,216,+58.06
Rp Rp Rp Rp Rp
10,405,658.65 10,*05,658.65 2,620,6*2.82 6,020,*26.65 1,76*,58+.18
Rp
9,609,200.73
m2m3 kgm3 12
13.5+ 326.87 1.*5
PEKERJAAN ARSITEKTUR 5.1 Peker4aan Lan"a! -eram!k Pek. Lan"a! -eram!k arna *0 *0 #m PEKERJAAN AKHIR 6.1 Peker4aan Pem$ers!)an
:;<= 109.0
SYAUQIYAH RAHMAH D01 15 603 TEKNIK SIPIL 2015 PERENCANAAN STRUKTUR SIPIL
m2 kg m3
Rp Rp Rp
31.68
m2
Rp
303,320.73
Rp
+,60+,200.73
1.00
Ls
Rp
500,000.00
Rp Rp
500,000.00 500,000.00
REKAPITULASI :;<= NAMA
: SYAUQIYAH RAHMAH
NIM
: D01 15 603
KELAS
: TEKNIK SIPIL 2015
MATA KULIAH
: PERENCANAAN STRUKTUR SIPIL
No.
JUMLAH HARGA
URAIAN PEKERJAAN
>
P;#;:**8 P;:,>*P*8
:p
1?+02?0(.
>>
P;#;:**8 T*8*@
:p
?&!?+((.&
>>>
P;#;:**8 P68*,>
:p
19?9&9?1(!.!!
>A
P;#;:**8 ,T:"#T":
:p
10?&0?(.
A
P;#;:**8 *:,>T;#T":
:p
9?09?200.+!
A>
P;#;:**8 *#@>:
:p
00?000.00
:;*L 6,T PP8 10 C T6T*L
&(?+09?((9.(! &?(+0?9((.9( !?(0?(+(.(1
>B"L*T#*8
53+500+000.00
Terbilang : Lima Puluh Tiga Juta Lima Ratus Ribu Rupiah
Majene? 19 8o7ember 201+
M$-$("/" :
D")( :
6,;8 T;#8># ,>P>L
M*@*,>,D* T;#8># ,>P>L
UNIVERSITAS SULAESI BARAT
UNIVERSITAS SULAESI BARAT
ISDIYANTO+ ST. MT
ABD. A,IS
8ip. ......... .......... ......... .....
Mahasiswa Menge%ahui5Menye%ujui )
RENCANA ANGGARAN BIAYA ENGINEERING ESTIMATE PROYEK ) P;MB*8G"8*8 :;@*B :"M*@ ,*#>T "M"M *;:*@ #*B. M*;8; PEKERJAAN ) :;@*B>L>T*,> :"*8G*8 B;:,*L>8 KOTA ) M*;8; TAHUN ) 201
No.
I
II
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN Papan Proyek 1.1 %!reks! kee" 1.2 Pem$ongkaran eung ks!s"!ng 1.3 Pek.Pemasangan Bawplank 1.* 1.5 Am!n!s"ras!, As$ul%raw!ng an Ba#k p a"a
PEKERJAAN STRUKTUR 2.1 /loe 11 20 #m Bek!s"!ng Bes! or Be"on -175 2.2
2.3
III
VOLUME
3.3
3.*
3.5
3.6
3.7
3.8
3.+
3.10
Ls Ls Ls m' Ls
HARGA
JUMLAH
SATUAN
HARGA
2,000,000.00 100,171.56 1,500,000.00
Rp Rp Rp Rp Rp Rp
4,050,171.56 *50,000.00 & 2,000,000.00 100,171.56 1,500,000.00 31,602,145.41 3,**1,186.*8 1,5+6,683.0* 1,2+0,300.7* 55*,202.70
Rp
*50,000.00
Rp Rp Rp
18.18 m2m3 153.83 kgm3 20.7
8.28 70.05*32 0.*55*
m2 kg m3
Rp Rp Rp
1+2,836.12 18,*18.57 1,216,+58.06
Rp Rp Rp Rp Rp
-olom 11 11 #m Bek!s"!ng Bes! or Be"on -175
1.00 m2m3 257.675 kgm3 56
0.6776 17*.6005 0.6776
m2 kg m3
Rp Rp Rp
2,851,7+3.+8 18,*18.57 1,216,+58.06
Rp Rp Rp Rp
5,+72,87+.38 1,+32,375.60 3,215,8+3.00 82*,610.78
R!ng Balk 11 15 #m Bek!s"!ng Bes! or Be"on -175
18.18 m2m3 1+6.137 kgm3 20.7
6.21 66.++072 0.3*155
m2 kg m3
Rp Rp Rp
3,307,335.58 18,*18.57 1,216,+58.06
Rp Rp Rp Rp
22,188,07+.55 20,538,553.+3 1,233,873.5+ *15,652.02 155,730,611.32 +8,338,5+2.73 10,5*5,02+.*0 8,+05,1+1.03 6,027,2*0.86 72,861,131.*5
72.*5 1**.+ 1**.+ 65.38
m2 m2 m2 m2
Rp Rp Rp Rp
1*5,5*+.06 61,*57.50 *1,5+5.87 1,11*,*25.38
Rp Rp Rp Rp Rp Rp
0.165
m3 m3
Rp Rp
18,680,513.75 18,680,513.75
Rp Rp Rp
3,082,28*.77 3,082,28*.77 &
25
m'
Rp
378,322.82
Rp Rp
+,*58,070.52 +,*58,070.52
2.58
m2 m2
Rp Rp
+2+,632.+8 21*,00*.6+
Rp Rp Rp
2,3+8,*53.08 2,3+8,*53.08 &
Peker4aan Pemasangan %aun P!n"u Allum!n!um 3.5.1 (ype -usen P2
8.82
m2
Rp
271,556.82
Rp Rp
2,3+5,131.16 2,3+5,131.16
Peker4aan Pemasangan Plaon 3.6.1 Peker4aan Plaon Rangka
1*.18 1*.18 &
m2 m2 m'
Rp Rp
15*,02+.87 11*,80*.7*
Rp Rp Rp
3,810,730.5* 2,183,373.37 1,627,357.17
Peker4aan Lan"a! 3.7.1 Pek. Lan"a! -eram!k *0 *0 #m 1.6.2 Pek. Lan"a! -eram!k -amar =an! 25 25 #m
& 1*.18
m2 m2
Rp Rp
1,177,**5.80 1,1*6,2+5.17
Rp Rp Rp
16,2*8,73*.06 & 16,2*8,73*.06
6.00 6.00 6.00
$) $) $)
Rp Rp Rp
Rp 1,3+2,+55.8* Rp 117,*8+.81 Rp 1+8,11+.18 Rp
10,251,38+.00 8,357,735.06 70*,+38.85 1,188,715.10
7.00 2*.00 6.00
$) $) $)
Rp Rp Rp
323,*62.28 66,+03.07 8*,153.07
Rp Rp Rp Rp
*,37*,828.07 2,26*,235.+8 1,605,673.68 50*,+18.*2
1**.+0 1*.18
m2 m2
Rp Rp
33,772.73 33,772.73
Rp Rp Rp
5,372,3+7.*0 *,8+3,668.+2 *78,728.*8
PEKERJAAN ARSITEKTUR 3.1 Peker4aan %!n!ng 3.1.1 Pek. Pasangan Ba"u Ba"a ka"an 12 Ba"a 15 9 3.1.2 Pek. Pasangan Ples"eran 15 mm 1 P# 5 Ps 3.1.3 Pek. A#!an 3.1.* Pek. %!n!ng -eram!k 25*0 n"uk -m# 3.2
1.00 1.00 1.00 1.00 1.00
:;<= 109.0
Peker4aan Pemasangan -usen P!n"u an :enela 3.2.1 (ype -usen P1 3.2.2 ;!n"!las! Peker4aan Pemasanga -usen Allum!n!um P!n"u 3.3.1 (ype -usen P2 Peker4aan Pemasangan %aun P!n"u an :enela 3.*.1 (ype -usen P1 3.*.2 ;!n"!las!
Peker4aan /an!"ary 3.8.1 lose" :ongkok &(o"o, "!pe 660 3.8.2 -ran a!r !a 12> 3.8.3 ?loor %ra!n, &(o"o, (!pe (@ 1 B Peker4aan -un#! an -a#a 1.+.1 -un#! (anam P!n"u 1.+.2 ngsel P!n"u, &// 1.+.3 renel (anam spanyole"9 Peker4aan Penge#e"an 1.10.1 Pek. a" !n!ng n"er!or 1.10.2 Pek. a" Plaon
IV
PEKERJAAN MECANIKA ! EETRICA *.1 Peker4aan =ekan!kal *.1.1 P!pa A!r Bers!) P; 12> *.1.2 P!pa A!r -o"or P; 3> *.1.3 P!pa A!r L!m$a) P; *> *.2
V
Peker4aan le"r!kal *.2.1 n"alas! "!"!k lampu *.2.2 /"op kon"ak e l!psal *.2.3 /akelar gana e l!psal *.2.* /akelar "unggal e l!psal *.2.5 Lampu P!4ar 25 wa""
PEKERJAAN SEPTIC TANK 3 "UNIT# 5.1 Peker4aan (ana) 5.1.1 al!an (ana) 5.2
5.3
5.*
5.5
m' m' m'
Rp Rp Rp
*3,+++.06 61,+37.07 132,7+1.*5
7.00 1.00 & 7.00 7.00
""k ""k ""k ""k ""k
Rp Rp Rp Rp Rp
1+3,377.58 266,758.01 317,358.01 78,262.58 +1,000.00
Rp Rp Rp Rp Rp Rp
2,805,23+.10 1,353,6*3.0* 266,758.01 & 5*7,838.0* 637,000.00
Peker4aan Be"on 5.3.1 Balok 1520 #m Bek!s"!ng Bes! or Be"on -175 Pla" Penu"up " 12 #m Bek!s"!ng Bes! or Be"on -175
7.28
6.615
13,730,814.72 10,+25,575.62 1,0++,+76.38 1,858,112.25 7,+67,*86.++
190,236,112.92 1,36+,502.70 1,36+,502.70
13.281*5
m3
Rp
Rp Rp 103,113.+5 Rp
*1.6+ 63.53 63.53
m2 m2 m2
Rp Rp Rp
Rp 3,082,121.+6 Rp 66,311.30 Rp *1,5+5.87 Rp
135,333,056.*6 128,*78,253.80 *,212,*25.33 2,6*2,377.33 *3,637,7*1.*2 7,*88,22*.01 7,0+*,23*.81 251,605.10 1*2,38*.0+
3
Peker4aan %!n!ng 5.2.1 Pasangan Ba"u ka"an 1 Ba"a 5.2.2 Ples"eran %!n!ng 13 5.2.3 A#!an %!n!ng
5.3.2
25.00 30.00 60.00
Rp Rp Rp Rp Rp
18.33 m2m3 116.756 kgm3 0.03
2.15 13.66 0.12
m2 kg m3
Rp Rp Rp
Rp Rp 3,307,335.58 Rp 18,*18.57 Rp 1,216,+58.06 Rp
8.33333 m2m3 115.7+6 kgm3 2.*75
7.*3 103.17 0.8+
m2 kg m3
Rp Rp Rp
Rp *,*66,650.58 Rp 18,*18.57 Rp 1,216,+58.06 Rp
36,1*+,517.*2 33,16*,880.53 1,+00,327.26 1,08*,30+.63
30.00 30.00 3.00
m' m' m'
Rp Rp Rp
Rp 132,7+1.*5 Rp 70,*03.+5 Rp 711,670.05 Rp
8,230,872.1* 3,+83,7*3.50 2,112,118.50 2,135,010.1*
5.18 0.68 1.35 1.80 0.*5 0.+0
m3 m3 m3 m3 m3 m3
Rp Rp Rp Rp Rp Rp
8*,166.78 223,*16.71 36*,366.2+ 160,000.00 223,*16.71 220,15*.28
Rp Rp Rp Rp Rp Rp Rp
1,66*,+*0.20 *35,563.06 150,806.28 *+1,8+*.*+ 288,000.00 100,537.52 1+8,138.85
Peker4aan mekan!kal 5.*.1 P!pa Pem$uangan L!m$a) P; *> 5.*.2 P!pa Resapan P; 2> 5.*.3 P!pa Penguapan ara alCan!s 1> Peker4aan Resapan 5.5.1 al!an (ana) 5.5.2 Lap!san Pas!r rug 5.5.3 Lap!san $a"u -oral -er!k!l 5.5.* Lap!s an 4 uk !l !l! "kan Paa P!pa yang "ela) ! lu$ang! 5.5.5 Lap!san Pas!r rug 5.5.6 Lap!san (ana) (!munan
REKAPITULASI ENGINEERING ESTIMATE ) P;MB*8G"8*8 :;@*B :"M*@ ,*#>T "M"M *;:*@ #*B. M*;8; PROYEK PEKERJAAN ) :;@*B>L>T*,> :"*8G*8 B;:,*L>8 ) M*;8; KOTA TAHUN ) 201
No.
URAIAN PEKERJAAN
:;<=
JUMLAH
HARGA
I
PEKERJAAN PERSIAPAN
Rp
4,050,171.56
II
PEKERJAAN STRUKTUR 2.1 /loe 11 20 #m 2.2 -olom 11 11 #m 2.3 R!ng Balk 11 15 #m
Rp Rp Rp Rp
31,602,145.41 3,**1,186.*8 5,+72,87+.38 22,188,07+.55
III
PEKERJAAN ARSITEKTUR 3.1 Peker4aan %!n!ng 3.2 Peker4aan Pemasangan -usen P!n"u an :enela 3.3 Peker4aan Pemasanga -usen Allum!n!um P!n"u 3.* Peker4aan Pemasangan %aun P!n"u an :enela 3.5 Peker4aan Pemasangan %aun P!n"u Allum!n!um 3.6 Peker4aan Pemasangan Plaon 3.7 Peker4aan Lan"a! 3.8 Peker4aan /an!"ary 3.+ Peker4aan -un#! an -a#a 3.10 Peker4aan Penge#e"an
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
155,730,611.32 +8,338,5+2.73 3,082,28*.77 +,*58,070.52 2,3+8,*53.08 2,3+5,131.16 3,810,730.5* 16,2*8,73*.06 10,251,38+.00 *,37*,828.07 5,372,3+7.*0
IV
PEKERJAAN MECANIKA ! EETRICA *.1 Peker4aan =ekan!kal Peker4aan le"r!kal *.2
Rp Rp Rp
13,730,814.72 10,+25,575.62 2,805,23+.10
V
PEKERJAAN SEPTIC TANK " 3 # UNIT 5.1 Peker4aan (ana) 5.2 Peker4aan %!n!ng 5.3 Peker4aan Be"on 5.* Peker4aan mekan!kal 5.5 Peker4aan Resapan
Rp Rp Rp Rp Rp Rp
190,236,112.92 1,36+,502.70 135,333,056.*6 *3,637,7*1.*2 8,230,872.1* 1,66*,+*0.20
Rp Rp Rp Rp
3+5,3*+,855.+2 3+,53*,+85.5+ *3*,88*,8*1.52 *3*,88*,000.00
Real os" PPD 10 E :umla) (o"al %!$ula"kan Terbilang :
/era"us L!ma Pulu) /a"u :u"a nam Ra"us /em$!lan Pulu) %elapan Rup!a)
RENCANA ANGGARAN BIAYA ENGINEERING ESTIMATE PROYEK ) P;MB*8G"8*8 :;@*B :"M*@ ,*#>T "M"M *;:*@ #*B. M*;8; PEKERJAAN ) P;8G;;T*8 :"*8G 8;":686L6GE KOTA ) M*;8; TAHUN ) 201
No.
I
II
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN Papan Proyek 1.1 1.2 Am!n!s"ras! PEKERJAAN ARSITEKTUR 2.1 Peker4aan Penge#e"an 2.1.1 Pek. Penge#e"an %!n!ng alam 2.1.2 Pek. Penge#e"an %!n!ng Luar 2.1.3 Pek. Penge#e"an Plaon 2.2
2.3
2.*
III
VOLUME
Peker4aan -un#! an -a#a 2.*.1 -un#! (anam P!n"u
PEKERJAAN PEM$ERSIHAN 3.1 Pem$ers!)an /!sa&s!sa Peker4aan
Ls Ls
Rp Rp
HARGA
JUMLAH
SATUAN
HARGA
*50,000.00 1,500,000.00
Rp Rp Rp
1,950,000.00 *50,000.00 1,500,000.00 31,925,168.23 25,553,5*7.7* 10,065,7+*.01 6,357,*61.3* +,130,2+2.3+
2+8.0*5 162.5 21+.5
m2 m2 m2
Rp Rp Rp
33,772.73 3+,122.8* *1,5+5.87
Rp Rp Rp Rp Rp
12.*
m2
Rp
2+5,3+3.6+
Rp Rp
3,662,881.7* 3,662,881.7*
1.00
$)
Rp
2,385,276.*7
Rp Rp
2,385,276.*7 2,385,276.*7
1.00
$)
Rp
323,*62.28
Rp Rp
323,*62.28 323,*62.28
Ls
Rp
500,000.00
Rp Rp
500,000.00 500,000.00
Peker4aan %!n!ng 2.2.1 Peker4aan Par"!s! !n!ng Peker4aan /an!"ary 2.3.1 lose" %uuk &(o"o, "!pe 660
1.00 1.00
:;<= 109.0
1.00
REKAPITULASI RENCANA ANGGARAN BIAYA :;<=
ENGINEERING ESTIMATE ) P;MB*8G"8*8 :;@*B :"M*@ ,*#>T "M"M *;:*@ #*B. M*;8; PROYEK PEKERJAAN ) P;8G;;T*8 :"*8G 8;":686L6GE ) M*;8; KOTA TAHUN ) 201
No.
URAIAN PEKERJAAN
JUMLAH
HARGA
I
PEKERJAAN PERSIAPAN
Rp
1,950,000.00
II
PEKERJAAN ARSITEKTUR 2.1 Peker4aan Penge#e"an 2.2 Peker4aan %!n!ng 2.3 Peker4aan /an!"ary 2.* Peker4aan -un#! an -a#a
Rp Rp Rp Rp Rp
31,925,168.23 25,553,5*7.7* 3,662,881.7* 2,385,276.*7 323,*62.28
III
PEKERJAAN PEM$ERSIHAN
Rp
500,000.00
Rp Rp Rp Rp
3*,375,168.23 3,*37,516.82 37,812,685.06 37,812,000.00
Real os" PPD 10 E :umla) (o"al %!$ula"kan Terbilang :
(!ga Pulu) %ua :u"a (u4u) Ra"us L!ma Pulu) R!$u Rup!a)
=a4ene, DoCem$er 2015 A. 8*G* M*, P;:#*,*
SYARIUDDIN
irek%rur
$.$12 $.$2$ $.$$*
m% kg m%
$.1$$ $.$1$ $.1$$ $.$$(
org)"r org)"r org)"r org)"r
&au ()* Paku B-asa 2 / ( &au Papan %)2$
+ + +
Rp Rp Rp
%,4($,$$$.$$ Rp %4,($$.$$ Rp %,4($,$$$.$$ Rp
41,4$$.$$ 0$.$$ 24,1($.$$
Tukang kau &epa!a Tukang kau Peker6a Mandor
+ + + +
Rp Rp Rp Rp
125,11$.$$ Rp 1(,5($.$$ Rp *,*($.$$ Rp 125,11$.$$ Rp
12,511.$$ 1,(5.($ ,**(.$$ 04$.((
Jumlah (1) + (2) Rp Overhead 10% Rp
91,065.05 9,106.51
*,*($.$$ Rp 125,11$.$$ Rp
*%,%12.($ %,2$2.*(
$.*($ org)"r Peker6a $.$2( org)"r Mandor
+ +
Rp Rp
Jumlah Overhead 10%
$.$$ org)"r Peker6a $.$4( org)"r Mandor
+ +
Rp Rp
Rp Rp
76,515.25 7,651.53
*,*($.$$ Rp 125,11$.$$ Rp
5*,*(.$$ (,*04.(
Jumlah Overhead 10%
$.2($ org)"r Peker6a $.$$5 org)"r Mandor
+ +
Rp Rp
Rp Rp
93,739.95 9,374.00
*,*($.$$ Rp 125,11$.$$ Rp
24,4%*.($ 1,$0*.(5
Jumlah Overhead 10%
1.2$$
m%
Pas-r 9-mbunan
$.%$$ org)"r Peker6a $.$1$ org)"r Mandor
Rp Rp
25,505.08 2,550.51
+
Rp
14%,*($.$$ Rp
1*2,($$.$$
+ +
Rp Rp
*,*($.$$ Rp 125,11$.$$ Rp
2,%2(.$$ 1,251.1$
Jumlah (1) + (2) Rp Overhead 10% Rp
1.2$$
m%
Tana" 9-mbunan
$.2($ org)"r Peker6a $.$2( org)"r Mandor
203,106.10 20,310.61
+
Rp
14%,*($.$$ Rp
1*2,($$.$$
+ +
Rp Rp
*,*($.$$ Rp 125,11$.$$ Rp
24,4%*.($ %,2$2.*(
Jumlah (1) + (2) Rp Overhead 10% Rp
200,140.25 20,014.03
1.2$$ 10%.$$$ $.(2$
$.0$$ $.$0$ 1.($$ $.$*(
m% kg m%
org)"r org)"r org)"r org)"r
Ba9u be!a" 1()2$
+ + +
Rp Rp Rp
10(,0$$.$$ Rp 1,505.*( Rp 14%,*($.$$ Rp
15,*2$.$$ %$4,0$0.2( *4,*($.$$
Tukang ba9u &epa!a 9ukang Peker6a Mandor
+ + + +
Rp Rp Rp Rp
125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$
*0,500.$$ ,(1.$$ 140,02(.$$ ,0$5.2(
Rp Rp Rp Rp
Jumlah (1) + (2) Rp Overhead 10% Rp
1.2$$ $.4%2
m% m%
$.%$ $.$% $.*5$ $.$%
org)"r org)"r org)"r org)"r
Ba9u ka!Pas-r urug
+ +
Rp Rp
10(,0$$.$$ Rp 14%,*($.$$ Rp
Tukang ba9u &epa!a 9ukang Peker6a Mandor
+ + + +
Rp Rp Rp Rp
125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$
Rp Rp Rp Rp
Jumlah (1) + (2) Rp Overhead 10% Rp
820,766.50 82,076.65
15,*2$.$$ 02,1$$.$$
4,02.$ 0,2%4.1( *0,24(.$$ 4,0.2 398,258.34 39,825.83
*.**0 $.$2%
kg m%
Semen por9!and Pas-r pasangan
+ +
Rp Rp
1,505.*( Rp 14%,*($.$$ Rp
14,(%1.4$ %,%$0.2(
$.1($ $.$1( $.2$$ $.$1$
org)"r org)"r org)"r org)"r
Tukang Ba9u &epa!a Tukang Peker6a Mandor
+ + + +
Rp Rp Rp Rp
125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$
Rp Rp Rp Rp
1,210.($ 2,%*.*( 1,(($.$$ 1,251.1$
Jumlah (1) + (2) Rp Overhead 10% Rp
60,283.00 6,028.30
,05*.0$ %,*%*.($
(.154 $.$20
kg m%
Semen por9!and Pas-r pasangan
+ +
Rp Rp
1,505.*( Rp 14%,*($.$$ Rp
$.1($ $.$1( $.2$$ $.$1$
org)"r org)"r org)"r org)"r
Tukang Ba9u &epa!a Tukang Peker6a Mandor
+ + + +
Rp Rp Rp Rp
125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$
Rp Rp Rp Rp
1,210.($ 2,%*.*( 1,(($.$$ 1,251.1$
Jumlah (1) + (2) Rp Overhead 10% Rp
55,870.45 5,587.05
±
%20.$$$ $.(4% $.*02 21(.$$$
$.2*( $.$25 1.0($ $.$5%
kg mF !9r
Semen por9!and Pas-r be9on &er-k-! be9on 3maks-mum %$ mm A-r
+ + + +
Rp Rp Rp Rp
1,505.*( 14%,*($.$$ 2%$,$$$.$$ 1($.$$
Rp Rp Rp Rp
0$,212.($ *5,$(0.2( 1*(,20$.$$ %2,2($.$$
org)"r org)"r org)"r org)"r
Tukang ba9u &epa!a 9ukang Peker6a Mandor
+ + + +
Rp Rp Rp Rp
125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$
Rp Rp Rp Rp
%(,2%$.2( 4,%(.55 101,25*.($ 1$,0%%.1%
mF
Jumlah (1) + (2) Overhead 10%
1$.($$ $.1($
kg kg
$.$*$ $.$$* $.$*$ $.$$4
org)"r org)"r org)"r org)"r
$.$4( $.%$$ $.1$$
$.20$ $.$20 $.(2$ $.$20
m% kg !9r
org)"r org)"r org)"r org)"r
Bes- be9on &aa9 be9on
+ +
Rp Rp
Tukang bes&epa!a 9ukang Peker6a Mandor
+ + + +
Rp Rp Rp Rp
&au k!as III Paku b-asa (
Tukang kau &epa!a 9ukang Peker6a Mandor
0.5*( bua" :b-n keram-k 1$.$$$ kg Semen por9!and $.$4( m% Pas-r pasangan 1.($$ kg Semen arna
$.%($ $.$%( $.02$ $.$%1
org)"r org)"r org)"r org)"r
Tukang &epa!a 9ukang Peker6a Mandor
+ + +
+ + + +
Rp Rp Rp
Rp Rp Rp Rp
Rp Rp
14,$$$.$$ Rp 2$,$$$.$$ Rp
125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$
1,106,325.51 110,632.55
14*,$$$.$$ %,$$$.$$
Rp Rp Rp Rp
5,0*.*$ 1,115.( 0,542.($ (12.44
Jumlah (1) + (2) Rp Overhead 10% Rp
167,441.59 16,744.16
%,4($,$$$.$$ Rp %4,($$.$$ Rp 1*,0$$.$$ Rp
1((,2($.$$ 1$,%($.$$ 1,*0$.$$
Rp
5%,05$.$$
Rp Rp Rp Rp
%%,%$5.0$ 4,1(0.1$ ($,5%$.$$ %,%%$.50
125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$
Jumlah (1) + (2) Rp Overhead 15% Rp
258,985.56 25,898.56
Jumlah (2) + (3) Rp Overhead 10% Rp
175,305.56 17,530.56
+ + + +
Rp Rp Rp Rp
11,01.0* 1,505.*( 14%,*($.$$ %0,5$$.$$
Rp Rp Rp Rp
5$,%5$.21 15,05*.($ 0,405.*( ((,2$$.$$
+ + + +
Rp Rp Rp Rp
125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$
Rp Rp Rp Rp
44,5%5.($ (,(4.*( 0$,0$(.$$ %,*1.41
Jumlah (1) + (2) Overhead 10%
Rp Rp
275,746.12 27,574.61
1 2 % 4 ( 0 * 5 1$ 11 12
Tukang &au Tukang Ba9u Tukang L-s9r-k Tukang =a9 Tukang Bes&epa!a Tukang &au &epa!a Tukang Ba9u &epa!a Tukang L-s9r-k &epa!a Tukang =a9 &epa!a Tukang BesMandor Peker6a
rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
125,11$.$$ 125,11$.$$ 125,11$.$$ 125,11$.$$ 125,11$.$$ 1(,5($.$$ 1(,5($.$$ 1(,5($.$$ 1(,5($.$$ 1(,5($.$$ 125,11$.$$ *,*($.$$
1 2 % 4 ( 0 * 5 1$ 11 12 1% 14 1( 10 1* 15 1 2$ 21 22 2%
Ba9u &a!- :9u" Ba9u 8unung Ba9u pe
dur >!oor"ardenner Ba9u Ba9a ) Mera" Pa;-ng B!o
m% m% m% m% m% m% m% m% m% m% m% m% m% Eak kg kg b" m2 b-6m' m' !-9er m2
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
10(,0$$.$$ 10(,0$$.$$ 1*2,($$.$$ 1*5,2($.$$ 154,$$$.$$ 2%$,$$$.$$ 2%$,$$$.$$ 241,$$$.$$ 14%,*($.$$ 14%,*($.$$ 14%,*($.$$ 14%,*($.$$ 14%,*($.$$ *4,*($.$$ %0,5$$.$$ 10,5$$.$$ 5$(.$$ *%,*$$.$$ 4$,*$$.$$ 2%$,$$$.$$ 50,2($.$$ 1($.$$ 2,2$$.$$
1 2 % 4 ( 0 *
Papan &au &!s I 3Sam-! Ba!ok &au &!s I 3Sam-! Papan &au &!s II Ba!ok &au &!s II Papan &au &!s III Ba!ok &au &!s III Do!ken kau G 5/1$)4 me9er
m% m% m% m% m% m% B9g
Rp Rp Rp Rp Rp Rp Rp
12,0($,$$$.$$ 11,($$,$$$.$$ 5,$($,$$$.$$ 5,$($,$$$.$$ %,4($,$$$.$$ %,4($,$$$.$$ 1,2$$,$$$.$$
1 2 ( 0 * 5 1$ 11
Paku B-asa Paku Be9on Paku Seng B-asa Paku S-rap Paku Sumba9 Paku &aso Mour bau9 Bau9 @ P-EEer Bes- S9r-p %
&g Dos Dos kg b" &g se9 b" b"
Rp Rp Rp Rp Rp Rp Rp Rp Rp
%4,($$.$$ (1,*($.$$ 25,*($.$$ 25,*($.$$ (1,*($.$$ (1,*($.$$ %*,%*(.$$ 5,$($.$$ 5$,($$.$$
1 2 % 4 ( 0 * 5 1$ 11 12 1% 14 1( 10 1* 15 1 2$
7omogeneus T-!e 0$0$
b" b" b" b" b" b" b" b" b" b" b" b" b" b" b" b" b" b" m2 m2
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
12%,41%.4$ 1%(,*$.2$ 11,01.0* 14,($$.$$ 1(,($$.$$ 0,051.52 5,151.52 4,12(.$$ (,02(.$$ %,12$.$$ 4,02$.$$ 12,($$.$$ 0,(4(.4( %,*($.$$ 20,$$$.$$ 22,$$$.$$ 2,5*1.$$ 1*,%5$.$$ 10(,$$$.$$ 15,$$$.$$
%A?(AR
1 2.$$$ $.1$$ $.$1* $.$20
b9g ro!! &g m%
P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! L-s9r-k Tpe NHH 2 1 mm Semen P= 3($&g Pas-r Pasangan
+ + + +
Rp Rp Rp Rp
12,$$$.$$ 1,2$$,$$$.$$ *4,*($.$$ 14%,*($.$$
Rp Rp Rp Rp
24,$$$.$$ 12$,$$$.$$ / /
$.$*$ $.$$ $.$$ $.$$% $.1$$
org)"r org)"r org)"r org)"r J
Peker6a Tukang L-s9r-k &epa!a Tukang L-s9r-k Mandor A!a9 Ban9u K 1$J ? b
+ + + + +
Rp Rp Rp Rp Rp
*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 144,$$$.$$
Rp Rp Rp Rp Rp
0,542.($ 1,1(2. 1,4%5.0( %2$.25 14,4$$.$$
1.$$$ $.$$ $.$1* $.$20 1.$$$
b9g ro!! Eak m b"
P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! L-s9r-k Tpe NHH % 2 mm Semen P= 3($&g Pas-r Pasangan S9op &on9ak Pu9-"
+ + + + +
Rp Rp Rp Rp Rp
12,$$$.$$ 1,5$$,$$$.$$ *4,*($.$$ 14%,*($.$$ 2%,$$$.$$
Rp Rp Rp Rp Rp
12,$$$.$$ 102,$$$.$$ 1,2*$.*( %,*%*.($ 2%,$$$.$$
$.$*$ $.$$ $.$$ $.$$% $.1$$
org)"r org)"r org)"r org)"r J
Peker6a Tukang L-s9r-k &epa!a Tukang L-s9r-k Mandor A!a9 Ban9u K 1$J ? b
+ + + + +
Rp Rp Rp Rp Rp
*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 2$2,$$5.2(
Rp Rp Rp Rp Rp
0,542.($ 1,1(2. 1,4%5.0( %2$.25 2$,2$$.5%
1.$$$ $.$1( $.$1* $.$20 1.$$$
b9g ro!! Eak m b"
P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! L-s9r-k Tpe NHH 2 1 mm Semen P= 3($&g Pas-r Pasangan Sak!ar P"ase Tungga! Pu9-"
+ + + + +
Rp Rp Rp Rp Rp
12,$$$.$$ 1,2$$,$$$.$$ *4,*($.$$ 14%,*($.$$ 2%,$$$.$$
Rp Rp Rp Rp Rp
12,$$$.$$ 15,$$$.$$ / / 2%,$$$.$$
$.$*$ $.$$ $.$$ $.$$% $.1$$
org)"r org)"r org)"r org)"r J
Peker6a Tukang L-s9r-k &epa!a Tukang L-s9r-k Mandor A!a9 Ban9u K 1$J ? b
+ + + + +
Rp Rp Rp Rp Rp
*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ (%,$$$.$$
Rp Rp Rp Rp Rp
0,542.($ 1,1(2. 1,4%5.0( %2$.25 (,%$$.$$
1.$$$ $.1($ $.$1* $.$20 1.$$$
b9g ro!! Eak m b"
P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! L-s9r-k Tpe NHH 2 1 mm Semen P= 3($&g Pas-r Pasangan Sak!ar P"ase Doub!e Pu9-"
+ + + + +
Rp Rp Rp Rp Rp
12,$$$.$$ 1,2$$,$$$.$$ *4,*($.$$ 14%,*($.$$ 4(,$$$.$$
Rp Rp Rp Rp Rp
12,$$$.$$ 15$,$$$.$$ 1,2*$.*( %,*%*.($ 4(,$$$.$$
$.$*$ $.$$ $.$$ $.$$% $.1$$
org)"r org)"r org)"r org)"r J
Peker6a Tukang L-s9r-k &epa!a Tukang L-s9r-k Mandor A!a9 Ban9u K 1$J ? b
+ + + + +
2
%
4
*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 242,$$5.2(
0,542.($ 1,1(2. 1,4%5.0( %2$.25 24,2$$.5%
( 1.$$$ $.$$ $.$1* $.$20 1.$$$
b9g ro!! Eak m b"
P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! L-s9r-k Tpe NHH 2 1 mm Semen P= 3($&g Pas-r Pasangan Sak!ar P"ase Doub!e Pu9-"
+ + + + +
Rp Rp Rp Rp Rp
12,$$$.$$ 1,2$$,$$$.$$ *4,*($.$$ 14%,*($.$$ 4(,$$$.$$
Rp Rp Rp Rp Rp
12,$$$.$$ 1$5,$$$.$$ 1,2*$.*( %,*%*.($ 4(,$$$.$$
$.$*$ $.$$ $.$$ $.$$% $.1$$
org)"r org)"r org)"r org)"r J
Peker6a Tukang L-s9r-k &epa!a Tukang L-s9r-k Mandor A!a9 Ban9u K 1$J ? b
+ + + + +
Rp Rp Rp Rp Rp
*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 1*$,$$5.2(
Rp Rp Rp Rp Rp
0,542.($ 1,1(2. 1,4%5.0( %2$.25 1*,$$$.5%
b9g m' Eak m b"
P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! Te!epon Semen P= 3($&g Pas-r Pasangan Sak!ar Te!epon
+ + + + +
Rp Rp Rp Rp Rp
12,$$$.$$ *,$$$.$$ *4,*($.$$ 14%,*($.$$ 2$,$$$.$$
Rp Rp Rp Rp Rp
12,$$$.$$ 14$,$$$.$$ 1,2*$.*( %,*%*.($ 2$,$$$.$$
org)"r org)"r org)"r org)"r J
Peker6a Tukang L-s9r-k &epa!a Tukang L-s9r-k Mandor A!a9 Ban9u K 1$J ? b
+ + + + +
Rp Rp Rp Rp Rp
*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 1**,$$5.2(
Rp Rp Rp Rp Rp
0,542.($ 1,1(2. 1,4%5.0( %2$.25 1*,*$$.5%
b9g m' Eak m b"
P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! Te!epon Semen P= 3($&g Pas-r Pasangan Sak!ar Te!epon
+ + + + +
Rp Rp Rp Rp Rp
12,$$$.$$ (,$$$.$$ *4,*($.$$ 14%,*($.$$ 2$,$$$.$$
Rp Rp Rp Rp Rp
12,$$$.$$ 1$$,$$$.$$ 1,2*$.*( %,*%*.($ 2$,$$$.$$
org)"r org)"r org)"r org)"r J
Peker6a Tukang L-s9r-k &epa!a Tukang L-s9r-k Mandor A!a9 Ban9u K 1$J ? b
+ + + + +
Rp Rp Rp Rp Rp
*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 1%*,$$5.2(
Rp Rp Rp Rp Rp
0,542.($ 1,1(2. 1,4%5.0( %2$.25 1%,*$$.5%
b9g m' Eak m b"
P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! T Semen P= 3($&g Pas-r Pasangan Sak!ar T
+ + + + +
Rp Rp Rp Rp Rp
12,$$$.$$ (,$$$.$$ *4,*($.$$ 14%,*($.$$ %(,$$$.$$
Rp Rp Rp Rp Rp
12,$$$.$$ 1$$,$$$.$$ 1,2*$.*( %,*%*.($ %(,$$$.$$
org)"r org)"r org)"r org)"r J
Peker6a Tukang L-s9r-k &epa!a Tukang L-s9r-k Mandor A!a9 Ban9u K 1$J ? b
+ + + + +
Rp Rp Rp Rp Rp
*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 1(2,$$5.2(
Rp Rp Rp Rp Rp
0,542.($ 1,1(2. 1,4%5.0( %2$.25 1(,2$$.5%
0 1.$$$ 2$.$$$ $.$1* $.$20 1.$$$
$.$*$ $.$$ $.$$ $.$$% $.1$$
* 1.$$$ 2$.$$$ $.$1* $.$20 1.$$$
$.$*$ $.$$ $.$$ $.$$% $.1$$
5 1.$$$ 2$.$$$ $.$1* $.$20 1.$$$
$.$*$ $.$$ $.$$ $.$$% $.1$$
1.$$$ $.1$$ 1.$$$ $.$1* $.$20 1.$$$
b9g ro!! b" Eak m b"
P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k D-a. 1 In<- p 4 m &abe! L-s9r-k Tpe NHH 2 2 mm T/DuE Semen P= 3($&g Pas-r Pasangan eker-ng &as9 Loka! B-asa % 8roup Au9oma9
+ + + + + +
Rp Rp Rp Rp Rp Rp
12,$$$.$$ 1,2$$,$$$.$$ 15$,$$$.$$ *4,*($.$$ 14%,*($.$$ 2(2,$$$.$$
Rp Rp Rp Rp Rp Rp
12,$$$.$$ 12$,$$$.$$ 15$,$$$.$$ 1,2*$.*( %,*%*.($ 2(2,$$$.$$
$.$*$ $.$$ $.$$ $.$$% $.1$$
org)"r org)"r org)"r org)"r J
Peker6a Tukang L-s9r-k &epa!a Tukang L-s9r-k Mandor A!a9 Ban9u K 1$J ? b
+ + + + +
Rp Rp Rp Rp Rp
*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ (0,$$5.2(
Rp Rp Rp Rp Rp
0,542.($ 1,1(2. 1,4%5.0( %2$.25 (0,$$.5%