RAB CCO LAPANGAN INDOOR TENNIS (1).xls

Mutual Check Awal ( MCA= MC0)

KONTRAK AWAL NO

"OLM "OLME E SAT SATAN AN

A

PEKERJAAN TAMBAH

PEKERJAAN KRAN!

Mutual Check Awal ( MCA=MC0)

JENIS PEKERJAAN HAR!A SATAN (R#)

JMLAH HAR!A (R#)

PEKERJAAN PERSIAPAN

BOBOT

4,250,000.00

0.5630159202

"OLME

JMLAH

BOBOT "OLME

JMLAH

BOBOT

"OLME

SATAN

HAR!A SATAN (R#)

JMLAH HAR!A (R#) 4,250,000.00

BOBOT

0.56301591

1

Papan Proyek

1.00

Ls

2 50,000.00 25

250,000.00

0.0331185835

1.00

Ls

250,000.00

250,000.00

0.03311858

2

Pek Pembersihan Lokasi Pekerjaan

1.00

Ls

1,500,000.00

1,500,000.00

0.1987115013

1.00

Ls

1,500,000.00

1,500,000.00

0.19871150

3

K3

1.00

Ls

2,500,000.00

2,500,000.00

0.3311858354

1.00

Ls

2,500,000.00

2,500,000.00

0.33118583

491,592,143.20

65.12334048

B

PEKERJAAN RANGKA BAJA DAN ATAP

454,832,727.55

1

Pek.Kuda Kuda an!ka "remona Pipa #iam 4$

7255.20

2

Pek Kuda Kuda "remona Pipa #iam 2$

2899.50

3

)ambun!an Las

780.00

*+*+K

4

n!kur

2&4.00

60.25366274

1&2,80&,&88.00 21.5&77075909

32,678,855.25

4.87

K%

22,440.00

K%

19,277.50

55,895,111.25

7.404&&7&4&1

7,458.00

5,817,240.00

0.770&349957

754.01

1&,919,984.40

2.24

427.50

8,241,131.25

1.09

'17.&3(

8009.21 780.00

*+*+K

-

57,854.50

15,273,588.00

2.0233584007

2&4.00

3327.00

K%

22,440.00

179,72&,&72.40

23.8091707&

K%

19,277.50

&4,13&,242.50

8.49&40584

7,458.00

5,817,240.00

0.770&3498

-

57,854.50

15,273,588.00

2.0233583&

5

P/a b/ 2 m

&

"ana/ "

7

ap ndu/ine

8

*resan! "ab/e )ee/ #iam 12 mm  arum Pen!eras

K%

21,000.00

357.987&

7,517,739.&0

9

+kaan n!in -esi diam  bau mur 12 mm

K%

21,000.00

194.31

4,080,510.00

1

%a/ian *anah Pondasi

2

-or Pi/e #iameer 20 m

3

Poer Pondasi 100 6 100 6 40 m

4

Pek.)/oo 20 6 50 m

5.8&

5

Pek Ko/om 25 6 &0 m

1&.10

&

Pek -a/ok 20 6 50 m

12.08

3

1

+nsa/asi Lisrik

144.00

*+*+K

2

)ak/ar %anda

39.00

-h

3

)op konak

33.00

-h

28,050.00

925,&50.00

0.122&248&74

33.00

925,&50.00

-h

28,050.00



4

Lampu +ndoor *ennis +!nior merk Phi/ips

32.00

-h

1,119,250.00

35,81&,000.00

4.744700752&

32.00

35,81&,000.00

-h

1,119,250.00



1,000,000.00

0.1324743342

1

Pek.Pembersihan khir

1.00

Ls

1,000,000.00

1,000,000.00

0.1324743342

Ls

1,000,000.00

C

1.20

2

977,8&3.58

1,173,43&.30

0.1554501925

1.20

2

977,8&3.58

1,173,43&.30

3252.51

K%

21,780.00

70,839,&&7.80

9.3844378245

3252.51

K%

21,780.00

70,839,&&7.80

9.384437&3

999.42

2

143,110.00

143,02&,99&.20 18.94740&089&

999.42

2

143,110.00

143,02&,99&.20

18.947405&9

1.00

357.99

K%

21,000.00

7,517,790.00

0.99591420

0.54

194.31

K%

21,000.00

4,080,510.00

0.5405&283

7.11

3

72,875.00

518,141.25

0.0&8&4042

1.48

3

4,723,592.50

&,990,91&.90

0.92&11704

PEKERJAAN BETON BERTULANG

D

225,494,553.90

36,493,992.98

4.83

258,021,074.03

3

72,875.00

3,353,707.50

0.4442801&81

1.&8

3

4,723,592.50

7,935,&35.40

1.0512&80158

5.32

3

4,29&,407.50

22,85&,887.90

3.0279510057

0.28

1,202,994.10 0.15937 1,

3

4,29&,407.50

3

4,&79,702.50

27,423,05&.&5

3.&32851170&

5.82

3

4,&79,702.50

27,235,8&8.55

3.&0805348

3

5,753,302.50

92,&28,170.25 12.2708551791

2.80

1&,109,247.00 2.1340&

18.90

3

5,753,302.50

108,737,417.25

14.40491&&5

5,902,077.50

71,297,09&.20

3.25

19,181,751.88 2.54109

15.33

3

5,902,077.50

90,478,848.08

11.98&12491

69,285,920.00

9.1786061192

218,405.00

31,450,320.00 31

4.1&&3&02014

28,050.00

1,093,950.00

PEKERJAAN AKIR

9.4450353472

38.91

-ore Pi/e 30 m

69,285,920.00

144.00

0.1449202979

39.00

9.18

*+*+K

1,093,950.00

-h

-e't&e l M+$'$t&aS# #irekur

218,405.00

Re/% Wa$tala$*'eST )ie ;n!ineer

0



28,050.00



1,000,000.00

1.00

10

3.18731&78 3.

-

31,450,320.00

1,000,000.00



0.13247433

0.13247433

100.0000000

enyeujui Konrakor pe/aksana C", BERKAT PRIMA

Me$%etu&u'

NIP.196508311994031005

24,059,882.00

um/ah PPn 10 *oa/

K+$ulta$ Pe$*awa PT,ME!MI ABA-I

I.,Ale'$ R+$al/ We$aMT

187,188.10

754,8&3,201.45 75,48&,320.15 830,349,521.&0 830,349,521.&0

*oa/

enyeujui Pe&aat Pelaka$a Tek$' Ke*'ata$

5.&0 0.04

um/ah -obo um/ah PPn 10

2,835,5&&.25

34.18116928

4&.02

PEKERJAAN ELEKTRIKAL

E

29.8722408864

0.15545019

:::

21,000

754,8&3,217.23 75,48&,322 830,349,539.23 830,349,539.23

25 mm 2.7&

12 mm 0.&35

#irekur

CONTRAK CHAN!E O1 OR-ER (CCO)

MTAL CHECK AWAL( MCA=MCO) NO

"OLME SATAN

A

PEKERJAAN TAMBAH

PEKERJAAN KRAN!

KONTRAK A--


JMLAH HAR!A (R#)

PEKERJAAN PERSIAPAN

BOBOT

"OLME

JMLAH

BOBOT "OLME

JMLAH

BOBOT

"OLME

SATAN

HAR!A SATAN (R#)

JMLAH HAR!A (R#)

4,250,000.00

0.5630159084

1

Papan Proyek

1.00

Ls

250,000.00

250,000.00

0.0331185828

1.00

Ls

250,000.00

2


1.00

Ls

1,500,000.00

1,500,000.00

0.1987114971

1.00

Ls

3

K3

1.00

Ls

2,500,000.00

2,500,000.00

0.3311858285

1.00

Ls

1


8009.21

K%

22,440.00

2


3327.00

K%

19,277.50

3

)ambun!an Las

780.00

*+*+K

4

n!kur

2&4.00

-

5

P/a b/ 2 m

1.20

2

977,8&3.58

&

"ana/ "

3252.51

K%

21,780.00

7

ap ndu/ine

2

143,110.00

8


357.99

K%

21,000.00

7,517,790.00

9.9591420389

357.99

K%

21,000.00

7,517,790.00

0.99588505

9


194.31

K%

21,000.00

4,080,510.00

0.4914207582

194.31

K%

21,000.00

4,080,510.00

0.54054701

258,021,074.03

34.1811692689

1


7.11

3

72,875.00

518,141.25

0.0&8&404157

2


1.48

3

4,723,592.50

&,990,91&.90

0.92&1170422

3


5.&0

3

4,29&,407.50

24,059,882.00

3.18731&7815

4

Pek.)/oo 20 6 50 m

5.82

3

4,&79,702.50

27,235,8&8.55

3.&0805347&2

5.82

5


18.90

3

5,753,302.50

108,737,417.25 14.40491&&482

18.90

&

Pek -a/ok 20 6 50 m

15.33

3

5,902,077.50

90,478,848.08 11.98&1249051

15.33

1


1.00

Ls

1,000,000.00

1.00

B


C

491,592,143.20

999.42

73.5460054923

-

1,500,000.00

0.19894804&5

2,500,000.00

2,500,000.00

0.3315800775

491,592,143.20

66.87864542

8009.21

K%

22,440.00

179,72&,&72.40

25.88000000

3327.00

K%

19,277.50

&4,13&,242.50

8.&7000000

7,458.00

5,817,240.00

0.770&34979&

780.00

*+*+K

7,458.00

5,817,240.00

0.7715523559

57,854.50

15,273,588.00

2.0233583584

2&4.00

-

57,854.50

15,273,588.00

2.0257&&99&9

1,173,43&.30

0.1554501893

1.20

2

977,8&3.58

1,173,43&.30

0.155&352397

70,839,&&7.80

9.384437&283

3252.51

K%

21,780.00

70,839,&&7.80

9.4098447859

2

143,110.00

143,02&,99&.20

18.9&99&09919

143,02&,99&.20 18.947405&93&

1,000,000.00

0.1324743314

1,000,000.00

0.1324743314

999.42

1,202,994.10

0.16

0.16

0.25 0.28

1,202,994.10 0.15937

1,180,898.13 0.15&439

258,043,170.01

0

3

72,875.00

518,141.25

0.4448090371

3

4,723,592.50

5,810,018.78

0.9192441439

5.88

3

4,29&,407.50

25,2&2,87&.10

3.0315554&42

3

4,&79,702.50

27,235,8&8.55

3.&37175&993

3

5,753,302.50

108,737,417.25

3

5,902,077.50

90,478,848.08

Ls

1,000,000.00

1,000,000.00



754,8&3,217.23 75,48&,321.72 830,349,538.95

*oa/

Me$%etu&u'






#irekur

31.893558027

7.11 1.23

1,000,000.00

um/ah -obo

NIP.196508311994031005

1,500,000.00

8.49&405843&

um/ah PPn 10

I.,Ale'$ R+$al/ We$aMT

0.0331580077

&4,13&,242.50

PEKERJAAN AKIR


0.5636861317

250,000.00

-

179,72&,&72.40 23.8091707&07


D

4,250,000.00

BOBOT

:::

21,000

754,885,313.21 75,488,531 830,373,844.21

25 mm 2.7&

12 mm 0.4921 754,885,313.21 

14.40449501 9.45&278&724

0.132632031

0.132&32031

CONTRAK CHAN!E O1 OR-ER (CCO)

MTAL CHECK AWAL( MCA=MCO) NO

"OLME SATAN

A

PEKERJAAN TAMBAH

PEKERJAAN KRAN!

KONTRAK A--


JMLAH HAR!A (R#)

PEKERJAAN PERSIAPAN

4,250,000.00

BOBOT

"OLME

JMLAH

BOBOT "OLME

JMLAH

BOBOT

"OLME

SATAN

HAR!A SATAN (R#)

JMLAH HAR!A (R#)

0.5630159084

4,250,000.00

BOBOT

0.5636861317

1

Papan Proyek

1.00

Ls

250,000.00

250,000.00

0.0331185828

1.00

Ls

250,000.00

250,000.00

0.0331580077

2


1.00

Ls

1,500,000.00

1,500,000.00

0.1987114971

1.00

Ls

1,500,000.00

1,500,000.00

0.19894804&5

3

K3

1.00

Ls

2,500,000.00

1.00

Ls

2,500,000.00

2,500,000.00

0.3315800775

B

2,500,000.00


491,592,143.20

0.3311858285 73.5460054923

-

-

491,592,143.20


8009.21

K%

22,440.00

2


3327.00

K%

19,277.50

3

)ambun!an Las

780.00

*+*+K

4

n!kur

2&4.00

-

5

P/a b/ 2 m

&

"ana/ "

7

ap ndu/ine

8


357.99

K%

21,000.00

7,517,790.00

9.9591420389

357.99

K%

21,000.00

7,517,790.00

0.99588505

9


194.31

K%

21,000.00

4,080,510.00

0.4914207582

194.31

K%

21,000.00

4,080,510.00

0.54054701

258,021,074.03

34.1811692689

1


7.11

3

72,875.00

518,141.25

0.0&8&404157

2


1.48

3

4,723,592.50

&,990,91&.90

0.92&1170422

3


5.&0

3

4,29&,407.50

24,059,882.00

3.18731&7815

4

Pek.)/oo 20 6 50 m

5.82

3

4,&79,702.50

27,235,8&8.55

3.&0805347&2

5.82

5


18.90

3

5,753,302.50

108,737,417.25 14.40491&&482

18.90

&

Pek -a/ok 20 6 50 m

15.33

3

5,902,077.50

90,478,848.08 11.98&1249051

15.33

1


1.00

Ls

1,000,000.00

1.00

C

179,72&,&72.40 23.8091707&07

66.87864542

1

8009.21

K%

22,440.00

179,72&,&72.40

25.88000000

&4,13&,242.50

8.49&405843&

3327.00

K%

19,277.50

&4,13&,242.50

8.&7000000

7,458.00

5,817,240.00

0.770&34979&

780.00

*+*+K

7,458.00

5,817,240.00

0.7715523559

57,854.50

15,273,588.00

2.0233583584

2&4.00

-

57,854.50

15,273,588.00

2.0257&&99&9

1.20

2

977,8&3.58

1,173,43&.30

0.1554501893

1.20

2

977,8&3.58

1,173,43&.30

3252.51

K%

21,780.00

70,839,&&7.80

9.384437&283

3252.51

K%

21,780.00

70,839,&&7.80

9.4098447859

999.42

2

143,110.00

143,02&,99&.20 18.947405&93&

999.42

2

143,110.00

143,02&,99&.20

18.9&99&09919


D

PEKERJAAN AKIR

1,000,000.00

0.1324743314

1,000,000.00

0.1324743314

1,202,994.10

0.28

1,202,994.10 0.15937

I.,Ale'$ R+$al/ We$aMT NIP.196508311994031005

1,180,898.13 0.15&439

258,043,170.01

3

72,875.00

518,141.25

0.4448090371

3

4,723,592.50

5,810,018.78

0.9192441439

5.88

3

4,29&,407.50

25,2&2,87&.10

3.0315554&42

3

4,&79,702.50

27,235,8&8.55

3

5,753,302.50

108,737,417.25

3

5,902,077.50

90,478,848.08

Ls

1,000,000.00

1,000,000.00

1,000,000.00

0

Me$%etu&u'








:::

21,000

754,885,313.21 75,488,531 830,373,844.21

25 mm 2.7&

12 mm 0.4921 754,885,313.21 

#irekur

== + < )+, =# < 201& NO

A

JENIS PEKERJAAN

PEKERJAAN PERSIAPAN

31.893558027

7.11 1.23

754,8&3,217.23 75,48&,321.72 830,349,538.95

*oa/


0.16

0.25

um/ah -obo um/ah PPn 10

0.16

0.155&352397

BOBOT (2)

3.&37175&993 14.40449501 9.45&278&724

0.132632031

0.132&32031

== + < )+, =# < 201& NO

A

B

JENIS PEKERJAAN

PEKERJAAN PERSIAPAN

1 Papan Proyek

0.03311858

2 Pek Pembersihan Lokasi Pekerjaan

0.19871150

3 K3

0.33118583

PEKERJAAN RAN!KA BAJA -AN ATAP

1 Pek.Kuda Kuda an!ka "remona Pipa #iam 4$

23.8091707&

2 Pek Kuda Kuda "remona Pipa #iam 2$

8.49&40584

3 )ambun!an Las

0.770&3498

4 n!kur

2.0233583&

5 P/a b/ 2 m

0.15545019

& "ana/ "

9.384437&3

7 ap ndu/ine 8 *resan! "ab/e )ee/ #iam 12 mm  arum Pen!eras

9 +kaan n!in -esi diam  bau mur 12 mm C

BOBOT (2)

18.947405&9 0.9959142

0.5405&283

PEKERJAAN BETON BERTLAN!

1 %a/ian *anah Pondasi

0.0&8&4042

2 -or Pi/e #iameer 20 m

0.92&11704

3 Poer Pondasi 100 6 100 6 40 m

3.18731&78

9 +kaan n!in -esi diam  bau mur 12 mm C

-

E

0.5405&283

PEKERJAAN BETON BERTLAN!

1 %a/ian *anah Pondasi

0.0&8&4042

2 -or Pi/e #iameer 20 m

0.92&11704

3 Poer Pondasi 100 6 100 6 40 m

3.18731&78

4 Pek.)/oo 20 6 50 m

3.&0805348

5 Pek Ko/om 25 6 &0 m

14.40491&&5

& Pek -a/ok 20 6 50 m

11.98&12491

PEKERJAAN ELEKTRIKAL

1 +nsa/asi Lisrik



2 )ak/ar %anda



3 )op konak



4 Lampu +ndoor *ennis +!nior merk Phi/ips



PEKERJAAN AKHIR

1 Pek.Pembersihan khir

0.13247433 P%;) '( K>>L*+? '(

100

JA-WAL WAKT PELAKSANAAN (K

=# LP=%= *;==+) )+

Ja$*ka Waktu

1

2

3

4

5

&

7

8

9

0.03312 0.19871 0.01&5& 0.01&5& 0.01&5& 0.01&5& 0.01&5& 0.01&5& 0.01&5& 0.01&5& 3.40131 3.40131 3.40131 3.40131 1.21377 1.21377 1.21377 1.21377 0.38532 0.38532 2.0233& 0.15545

0.0&8&4 0.92&12 3.18732

0.0&8&4 0.92&12 3.18732 3.&0805 7.2024& 7.2024& 5.9930&

0.03312 0.28391 0.942&8 3.20388 3.&24&1 5.01&9& 12.2194 14.0129 10.&247 0.03312 0.31703 1.25971 4.4&358 8.08819 13.1052 25.324& 39.3375 49.9&22

R"A S) "a <

elaka$aa$ 340 (Se.atu L'5a Puluh) Ha.' Kale$/e. M'$**u Ke 6

10

11

12

13

14

15

1&

17

18

0.01&5& 0.01&5& 0.01&5& 0.01&5& 0.01&5& 0.01&5& 0.01&5& 0.01&5& 0.01&5& 3.40131 3.40131 3.40131 1.21377 1.21377 1.21377

4.&9222 4.&9222 3.78948 3.78948 3.78948 3.78948 0.4979& 0.4979&

0.27028 0.27028

0.27028 0.27028

5.9930&

10.&247 4.&31&4 4.&31&4 5.47702 5.47702 3.80&04 3.80&04 3.80&04 3.80&04 &0.58&9 &5.2185 &9.8502 75.3272 80.8042 84.&102 88.41&3 92.2223 9&.0284 17.7 &&.9102

1 in!!u 7 ari Pada in!!u Ke  22 anya 3 ari *oa/ 22 in!!u *oa/ 150 ari Ka/ender KET

19

20

21

22

0.01&5& 0.01&5& 0.01&5&

3.78948

H O

H O

0.13247 3.80&04 0.01&5& 0.14903 99.8344

99.851

100

100

ANALISA HAR!A SATAN

ANALISA HAR!A SATAN < < <

7RE18 7RE18 7RE18

:;?@ :;?@ :;?@

10.00

3 M > !al'a$ Ta$ah B'aa Te$a*a

0.750 0.025

h h

Pekerja andor

A p. A p.

85,000.00 B p. 100,000.00 B p. um/ah p. -iaya >mum dan Keunun!an 10 p. ar!a )auan Pekerjaan

3 M > .u*a$ Ke5al' Te$a*a

&3,750.00 2,500.00 ::940,00 ::94,00

p.

;9<;4,00

85,000.00 B p.

21,250.00

100,000.00 B p. um/ah p. -iaya >mum dan Keunun!an 10 p. p.

800.00 22,050.00 9904,00 9?944,00

(Me$*u.u* ke5al' *al'a$ /'h'tu$* /a.' 3> kal' '$/ek *al'a$)

0.250

h

Pekerja

A p.

0.008

h

andor

A p.

ar!a )auan Pekerjaan 3 M > Me5uat B+. P'le -'a5ete. 90 c5 Baha$

Te$a*a

200.000 1.000 1.000 440.000

K! Ls $ K!

-esi -eon KaCa Las Pipa P"D #iam 30 m )emen Por/and

A p. A p. A p. A p.

9,000.00 150,000.00 543,750.00 1,400.00

B p. B p. B p. B p.

1,800,000.00 150,000.00 543,750.00 &1&,000.00

0.500 0.800

3 3

Pasir -eon Kora/ -eon

A p. A p.

5.300 0.275 1.300 1.050 0.2&2

h h h h h

Pekerja *ukan! -au *ukan! Kayu *ukan! -esi Kepa/a *ukan!

A p. A p. A p. A p. A p.

200,000.00 300,000.00 um/ah + 85,000.00 125,000.00 125,000.00 125,000.00 150,000.00

B p. B p. p. B p. B p. B p. B p. B p.

100,000.00 240,000.00 3,449,750.00 450,500.00 34,375.00 1&2,500.00 131,250.00 39,300.00

0.2&5

h

andor

A p.

100,000.00 B p. um/ah ++ p. um/ah +  ++ p.

2&,500.00 844,425.00 ?9@?3;4,00

-iaya >mum dan Keunun!an 10 ar!a )auan Pekerjaan

p. p.

?;9>4@9,40

?9@?3;,40

3 M > Me5uat P+e. P+$/a' 300  300  ?0 c5 Baha$

0.200 1.500 200.000

3 K! Lr K!

Kayu Papan *erenan! Paku -iasa 2E  5E inyak -ekisin! -esi -eon

A p. A p. A p. A p.

1,750,000.00 20,000.00 15,000.00 9,000.00

B p. B p. B p. B p.

350,000.00 30,000.00 0.00 1,800,000.00

3.000 33&.000 0.540 0.810

K! K! 3 3

KaCa -eon )emen Por/and Pasir -eon Kora/ -eon

A p. A p. A p. A p.

20,000.00 1,400.00 200,000.00 300,000.00

B p. B p. B p. B p.

&0,000.00 470,400.00 108,000.00 243,000.00

p. B p. B p. B p. B p.

3,0&1,400.00 450,500.00 34,375.00 1&2,500.00 131,250.00

150,000.00 B p. 100,000.00 B p. um/ah ++ p. um/ah +  ++ p. -iaya >mum dan Keunun!an 10 p. ar!a )auan Pekerjaan p.

39,300.00 2&,500.00 844,425.00 >@04<94,00 >@04<9,40 ?9@:?0;,40

um/ah + Te$a*a

5.300 0.275 1.300 1.050

h h h h

Pekerja *ukan! -au *ukan! Kayu *ukan! -esi

A p. A p. A p. A p.

0.2&2 0.2&5

h h

Kepa/a *ukan! andor

A p. A p.

85,000.00 125,000.00 125,000.00 125,000.00

ANALISA HAR!A SATAN 3 M> Me5uat Pek,Sl++ 90  40 c5 Baha$

Te$a*a

0.270 2.000 0.&00 210.000

3 K! Lr K!

Kayu Papan *erenan! Paku -iasa 2E  5E inyak -ekisin! -esi -eon

A p. A p. A p. A p.

3.000 33&.000 0.540 0.810

K! K! 3 3

KaCa -eon )emen Por/and Pasir -eon Kora/ -eon

5.&50 0.275 1.5&0 1.400 0.323 0.283

h h h h h h

Pekerja *ukan! -au *ukan! Kayu *ukan! -esi Kepa/a *ukan! andor

3 M> Me5uat Pek K+l+5 94  :0 c5 Baha$ 0.270 3 Kayu Papan *erenan! 2.000 K! Paku -iasa 2E  5E

Te$a*a

0.&00 210.000 3.000 33&.000 0.540 0.810 0.150 3.500 20.000

Lr K! K! K! 3 3 3 Lbr -!

inyak -ekisin! -esi -eon KaCa -eon )emen Por/and Pasir -eon Kora/ -eon Kayu Ke/as +++ 'Kayu =anu,#//( u/ip/eks 9 mm -ambu F #o/ken

5.300 0.275 1.300 1.050 0.2&5 0.2&5

h h h h h h

Pekerja *ukan! -au *ukan! Kayu *ukan! -esi Kepa/a *ukan! andor

1,750,000.00 20,000.00 15,000.00 9,000.00

B p. B p. B p. B p.

472,500.00 40,000.00 9,000.00 1,890,000.00

A p. A p. A p. A p.

20,000.00 1,400.00 200,000.00 300,000.00 um/ah + A p. 85,000.00 A p. 125,000.00 A p. 125,000.00 A p. 125,000.00 A p. 150,000.00 A p. 100,000.00 um/ah ++ um/ah +  ++ -iaya >mum dan Keunun!an 10 ar!a )auan Pekerjaan

B p. B p. B p. B p. p. B p. B p. B p. B p. B p. B p. p. p. p. p.

&0,000.00 470,400.00 108,000.00 243,000.00 3,292,900.00 480,250.00 34,375.00 195,000.00 175,000.00 48,450.00 28,300.00 9&1,375.00 ?94?9;4,00 ?94?9;,40 ?:;@;09,40

A p. A p. A p. A p. A p. A p. A p. A p. A p. A p. A p.

B p. B p. B p. B p. B p. B p. B p. B p. B p. B p. B p. p. B p. B p. B p. B p. B p. B p. p. p. p. p.

472,500.00 40,000.00 9,000.00 1,890,000.00 &0,000.00 470,400.00 108,000.00 243,000.00 2&2,500.00 490,000.00 340,000.00 4,385,400.00 450,500.00 34,375.00 1&2,500.00 131,250.00 39,750.00 2&,500.00 844,875.00 49>09;4,00 49>09;,40 4;4>>09,40

A p. A p. A p. A p. A p. A p. A p. A p. A p. A p. A p.

B p. B p. B p. B p. B p. B p. B p. B p. B p. B p. B p. p. B p. B p. B p.

5&0,000.00 &4,000.00 24,000.00 1,890,000.00 &0,000.00 470,400.00 108,000.00 243,000.00 245,000.00 392,000.00 272,000.00 4,328,400.00 539,750.00 34,375.00 20&,250.00

125,000.00 B p. 150,000.00 B p. 100,000.00 B p. um/ah ++ p.

175,000.00 49,950.00 31,800.00 1,037,125.00 4>:4494,00 4>:449,40 4@090;;,40

1,750,000.00 20,000.00 15,000.00 9,000.00 20,000.00 1,400.00 200,000.00 300,000.00 1,750,000.00 140,000.00 17,000.00 um/ah + A p. 85,000.00 A p. 125,000.00 A p. 125,000.00 A p. 125,000.00 A p. 150,000.00 A p. 100,000.00 um/ah ++ um/ah +  ++ -iaya >mum dan Keunun!an 10 ar!a )auan Pekerjaan

3 M> Me5uat Pek Bal+k 90  40 c5 Baha$

Te$a*a

0.320 3.200 1.&00 210.000 3.000 33&.000 0.540 0.810 0.140 2.800 1&.000

3 K! Lr K! K! K! 3 3 3 Lbr -!

Kayu Papan *erenan! Paku -iasa 2E  5E inyak -ekisin! -esi -eon KaCa -eon )emen Por/and Pasir -eon Kora/ -eon Kayu Ke/as +++ 'Kayu =anu,#//( u/ip/eks 9 mm -ambu F #o/ken

&.350 0.275 1.&50

h h h

Pekerja *ukan! -au *ukan! Kayu

1,750,000.00 20,000.00 15,000.00 9,000.00 20,000.00 1,400.00 200,000.00 300,000.00 1,750,000.00 140,000.00 17,000.00 um/ah + A p. 85,000.00 A p. 125,000.00 A p. 125,000.00

1.400 0.333 0.318

h h h

*ukan! -esi Kepa/a *ukan! andor

A p. A p. A p.

um/ah +  ++ -iaya >mum dan Keunun!an 10 ar!a )auan Pekerjaan

p. p. p.

ANALISA HAR!A SATAN 3 K! Pek,Ku/a Ku/a Ra$*ka C.e5+$a P'#a -'a5 ? Baha$ 1.150 K! Pipa 4E

A p. um/ah +

Te$a*a

0.0&0 0.030 0.00& 0.003

h h h h

Pekerja *ukan! Kepa/a *ukan! andor

3 K! Pek,Ku/a Ku/a Ra$*ka C.e5+$a P'#a -'a5 9 1.150 K! Pipa 2E Baha$

A p. A p. A p. A p.

B p. B p. B p. B p. p.

5,100.00 3,750.00 900.00 300.00 10,050.00


p. p. p.

20,400.00 90?0,00

&,500.00 B p. p.

7,475.00 7,475.00

A p.

h

Pekerja

A p.

85,000.00 B p.

5,100.00

0.030 0.00& 0.003

h h h

*ukan! Kepa/a *ukan! andor

A p. A p. A p.

125,000.00 B p. 150,000.00 B p. 100,000.00 B p. um/ah ++ p.

3,750.00 900.00 300.00 10,050.00

3 K! Pek, Ka$al C 1.150 Baha$

K!

-aja Kana/ "

A p. um/ah +

p. p. p.

17,525.00 3;49,40 3@9;;,40

8,000.00 B p. p.

9,200.00 9,200.00

0.010 0.0&&

h h

Pekerja *ukan!

A p. A p.

85,000.00 B p. 125,000.00 B p.

850.00 8,250.00

0.010 0.000

h h


A p. A p.

150,000.00 B p. 100,000.00 B p. um/ah ++ p. um/ah +  ++ p.

1,500.00 0.00 10,&00.00 19,800.00

-iaya >mum dan Keunun!an 10 ar!a )auan Pekerjaan 3 M9 Paa$* Ata# O$/ul'$e 1.050 2 Baha$ 10.000 -h

Te$a*a

99??0,00

0.0&0


Te$a*a

10,350.00 10,350.00

85,000.00 125,000.00 150,000.00 100,000.00 um/ah ++

um/ah + Te$a*a

9,000.00 B p. p.

p. p.

3@<0,00 93;<0,00

ap ndu/ine

A p.

80,000.00 B p.

84,000.00

)e/ )reC

A p.

1,500.00 B p. um/ah + p.

15,000.00 99,000.00

0.200

h

Pekerja

A p.

85,000.00 B p.

17,000.00

0.100 0.010 0.001

h h h

*ukan! Kepa/a *ukan! andor

A p. A p. A p.

125,000.00 B p. 150,000.00 B p. 100,000.00 B p. um/ah ++ p.

12,500.00 1,500.00 100.00 31,100.00


p. p. p.

130,100.00 3>030,00 3?>330,00

3 Ttk Sa5u$*a$ La 0.040 Baha$ 0.030

K! Lier

KaCa /as /isrik )o/ar

A p. A p.

27,000.00 B p. 7,000.00 B p.

1,080.00 210.00

0.004 0.017

Lier am

inyak pe/umas )eCa a/a

A p. A p.

35,000.00 B p. 100,000.00 B p. um/ah + p.

140.00 1,700.00 3,130.00

0.040 0.002 0.000 0.000

h h h h

Pekerja *ukan! Kepa/a *ukan! andor

A p. A p. A p. A p.

85,000.00 125,000.00 150,000.00 100,000.00

B p. B p. B p. B p.

3,400.00 250.00 0.00 0.00

um/ah ++ um/ah +  ++ -iaya >mum dan Keunun!an 10 ar!a )auan Pekerjaan

p. p. p. p.

3,&50.00

Te$a*a

:;<0,00 :;<,00 ;?4<,00

ANALISA HAR!A SATAN 3 M9 Paa$* Plat tl 9 c5 32.800 K! Baha$ 0.050 K!

P/a b/ 2 m kaCa /as

A p. A p.

19,700.21 B p. 27,000.00 B p.

&4&,1&&.89 1,350.00

p.

&47,51&.89

um/ah + Te$a*a

1.050 1.050

h h

Pekerja *ukan!

A p. A p.

85,000.00 B p. 125,000.00 B p.

89,250.00 131,250.00

0.105 0.052

h h


A p. A p.

150,000.00 B p. 100,000.00 B p. um/ah ++ p. um/ah +  ++ p.

15,750.00 5,200.00 241,450.00

-iaya >mum dan Keunun!an 10

-

n!kur -esi

p.

50,000.00 B p. p.

50,000.00 50,000.00

85,000.00 B p. 100,000.00 B p. um/ah ++ p.

2,295.00 300.00 2,595.00

A p. um/ah +

Te$a*a

0.0270

0.0030

h h

Pekerja andor

A p. A p.


Baha$

Kabe/ 262,5 mm Pipa Lisrik

A p. A p.

10,000.00 B p. 12,500.00 B p.

100,000.00 12,500.00

1&.000 2.000

-h -h

K/em 1F2E *.#os PD" 1F2E

A p. A p.

1,000.00 B p. 5,000.00 B p.

1&,000.00 10,000.00

1.000 1.000

-h -h

-ok PD" 1F2E +so/aip

A p. A p.

5,000.00 B p. 15,000.00 B p.

5,000.00 15,000.00

1.000

-h

K/os

A p.

5,000.00 B p. p.

5,000.00 1&3,500.00 2,550.00 25,000.00 7,500.00

0.030 0.200 0.050

h h h

Pekerja *ukan! Kepa/a *ukan!

A p. A p. A p.

85,000.00 B p. 125,000.00 B p. 150,000.00 B p.

0.0000

h

andor

A p.

100,000.00 B p.

La5#u I$/++. Te$$' I*$'t+. 5e.k Ph'l'# 1.000 )e Lampu +ndoor *ennis +!nior merk Phi/ips A p. Baha$

0.500 1.000

h h

Pekerja *ukan! Lisrik

A p. A p.

42,500.00 125,000.00

A p.


A p. A p.

p.

1&7,500.00

p. p.

303;400,00

p.

333@940,00

303;40,00

15,000.00 B p.

15,000.00

p.

15,000.00

85,000.00 B p. 125,000.00 B p.

4,250.00 &,250.00

um/ah + h h

850,000.00

85,000.00 B p. 125,000.00 B p.

ar!a )auan Pekerjaan

0.050 0.050

3@<440,00 3@<44,00 93<?04,00

850,000.00

um/ah +  ++ -iaya >mum dan Keunun!an 10

sak/ar doub/e inboC

0.00 35,050.00

p.

um/ah ++

Paa$* akla. /+ule '$+w 1.000 -h Baha$

p. p. p. p.

850,000.00 B p. um/ah +

Te$a*a

494@4,00 494@,40 4;<4?,40

1 >j!


Te$a*a

p. p. p.

10.000 1.000

um/ah + Te$a*a

<<<@::,<@ <<<@:,:@ @;;<:>,4<

ar!a )auan Pekerjaan 3 BH Paa$* A$*ku. 1.000 Baha$

p.


p. p. p. p.

10,500.00 94400,00 9440,00 9<040,00

ANALISA HAR!A SATAN Paa$* t+# k+$tak Baha$

1.000

-h

sop konak +nboC

A p.

15,000.00 B p. p.

15,000.00 15,000.00

85,000.00 B p. 125,000.00 B p. um/ah ++ p. um/ah +  ++ p. -iaya >mum dan Keunun!an 10 p. ar!a )auan Pekerjaan p.

4,250.00 &,250.00 10,500.00 94400,00 9440,00 9<040,00

um/ah + Te$a*a

0.050 0.050

h h


en!eahui F menyeujui, 7RE18

7RE18 :;?@

A p. A p.

#ibua /eh <

-A1TAR HAR!A SATAN -ASAR PAH ALAT -AN BAHAN :;?@ :;?@ :;?@

D D D

:;?@ :;?@ :;?@

N+,

RAIAN PAH ALAT -AN BAHAN

SATAN

HAR!A SATAN (R#,)

PAH 1

andor



100,000.00

2

Kepa/a *ukan!



150,000.00

3

*ukan!



125,000.00

4

Pekerja



85,000.00

ALAT 1

#ump *ruk

am

200,000.00

2

o/en -eon

am

75,000.00

3

"onree Dibraor

am

90,000.00

4

*heodo/i

am

100,000.00

5

)amper

am

50,000.00

&

/a Las

am

100,000.00

BAHAN 1

-au -e/ah F Ka/i

3

250,000.00

2

Pasir Pasan!

3

200,000.00

3

Keriki/

3

300,000.00

4

)emen

K!

1,400.00

5

Kayu K/s +++

3

1,750,000.00

&

Kayu K/s ++

3

3,150,000.00

7

)e/ )reC

-h

1,500.00

8

-esi -eon

K!

9,000.00

9

KaCa -endra

K!

20,000.00

10

)krup

3

500.00

11

u/ip/eks 9mm

Lbr

140,000.00

12

Paku

K!

20,000.00

13

P/a b/ 2 m

K!

19,700.21

14

ap ndu/ine

2

80,000.00

1&

Pipa 4E

K!

9,000.00

17

Pipa 2E

K!

&,500.00

18

n!kur

-

50,000.00

19

-aja Kana/ "

K!

8,000.00

20

KaCa Las Lisrik

K!

27,000.00

21

inyak bekisin!

Lr

15,000.00

22

#o/ken kayu G 810F4 m

-!

17,000.00

23

Kabe/ Lisrik 262,5 mm

$

10,000.00

-A1TAR HAR!A SATAN -ASAR PAH ALAT -AN BAHAN :;?@ :;?@ :;?@

D D D

:;?@ :;?@ :;?@

N+,

RAIAN PAH ALAT -AN BAHAN

SATAN

HAR!A SATAN (R#,)

24

Pipa Lisrik

>j!

12,500.00

25

K/em 1F2E

-h

1,000.00

2&

*.#os PD" 1F2E

-h

5,000.00

27

-ok PD" 1F2E

-h

5,000.00

28

+so/aip

-h

15,000.00

29

K/os

-h

5,000.00

30

Lampu +ndoor *ennis +!nior merk Phi/ips

)e

850,000.00

31

)ak/ar %anda

-h

15,000.00

32

)op konak

-h

15,000.00

33

)o/ar

-h

7,000.00

34

inyak pe/umas

-h

35,000.00

en!eahui F menyeujui, 7RE18

7RE18 :;?@

:;?@ #ibua /eh <

7RE18 :;?@

RAB CCO LAPANGAN INDOOR TENNIS (1).xls

Recommend Documents