contoh RAB, bahan kuliah teknik sipil ugm.

(1)

REKAPITULASI ANGGARAN BIAYA

PROYEK

:

: RUMAH

RUMAH TINGGAL

TINGGAL BAPAK

BAPAK KEN

KEN T

T SUDARTO

SUDARTO

PEKERJAAN

PEKERJAAN : P

: PEMBANGUNAN

EMBANGUNAN GEDUNG

GEDUNG BARU 3

BARU 3 LANTAI

LANTAI

LOKASI

:

: JL.

JL. PAHLAWAN

PAHLAWAN KEBUMEN

KEBUMEN

II

P

PE

EK

KE

ER

RJ

JA

AA

AN

N

P

PE

ER

RS

SIIA

AP

PA

AN

N

Rp

1

15 5,,9

94

49 9,,0

08

81 1..8

80

0 IIII P

PE

EK

KE

ER

RJ

JA

AA

AN

N

P

PA

AS

SA

AN

NG

GA

AN

N

Rp

3

30 0,,5

52

25 5,,2

25

58 8..2

25

5 IIIII P

I PE

EK

KE

ER

RJ

JA

AA

AN

N

B

BE

ET

TO

ON

N

Rp

1

18

83 3,,5

58

85 5,,4

43

33 3..2

25

5 IIV P

V PE

EK

KE

ER

RJ

JA

AA

AN

N

P

PL

LE

ES

ST

TE

ER

RA

AN

N

Rp

2

27 7,,5

53

36 6,,1

12

28 8..0

00

0 V P

V PE

EK

KE

ER

RJ

JA

AA

AN

N

L

LA

AN

NT

TA

AII

Rp

3

35 5,,3

31

14 4,,9

97

79 9..2

20

0 V

VII P

PE

EK

KE

ER

RJ

JA

AA

AN

N

K

KA

AY

YU

U

Rp

6

64 4,,4

49

97 7,,3

31

16 6..5

50

0 V

VIIII P

PE

EK

KE

ER

RJ

JA

AA

AN

N

P

PL

LA

AF

FO

ON

ND

D

Rp

2

28 8,,7

77

77 7,,3

35

50 0..0

00

0 V

VIIIIII P

PE

EK

KE

ER

RJ

JA

AA

AN

N

L

LIIS

ST

TR

RIIK

K

Rp

3

39 9,,5

57

79 9,,5

50

00 0..0

00

0 IIX

X P

PE

EK

KE

ER

RJ

JA

AA

AN

N

B

BE

ES

SI

I

D

DA

AN

N

K

KA

AC

CA

A

Rp

40

4 0,,0

09

90 0,,2

25

50 0..0

00

0 X

X P

PE

EK

KE

ER

RJ

JA

AA

AN

N

C

CA

AT

T

D

DA

AN

N

P

PL

LIIT

TU

UR

R

Rp

35

3 5,,2

25

58 8,,6

68

83 3..9

99

9 X

XII P

PE

EK

KE

ER

RJ

JA

AA

AN

N P

PE

EN

NG

GG

GA

A..//P

PE

EN

NG

GU

UN

NC

CII

Rp

3 3,,5

57

74 4,,8

87

75 5..0

00

0 X

XIIII P

PE

EK

KE

ER

RJ

JA

AA

AN

N

S

SA

AN

NIIT

TA

AS

SII

Rp

3

37 7,,8

86

66 6,,0

07

70 0..4

40

0 X

XIIIIII P

PE

EK

KE

ER

RJ

JA

AA

AN

N

L

LA

AIIN

N

LA

L

AIIN

N

Rp

7 7,,3

30

00 0,,0

00

00 0..0

00

0 Sul total

Sul total

Rp

549,854,926.39

J

Ja

assa

a P

Pe

ella

ak

kssa

an

na

a

1

10 0..0

00

0 %

%

Rp

54,985,492.64

J

Ju

um

mlla

ah

h

tto

otta

all

Rp

604,840,419.03

Dibulatkan

Rp

604,840,000.00

Purworejo, 13 Maret 2004

Ir. Kristianto Wijaya

(2)

RINCIAN ANGGARAN BIAYA ( perhi tungan akhir )

PROYEK

: RUMAH TINGGAL BAPAK KEN T SUDARTO

PEKERJAAN : PEMBANGUNAN GEDUNG BARU 3 LANTAI

No.

Jenis Pekerjaan

Volume

Harga Satuan

Jumlah Harga

Sub Total

I. PEKERJAAN PERSIAPAN

1 Bongkar bangunan lama

150.00 m2

35,000.00

5,250,000.00

2 Buang bongkaran

1.00 ls

1,750,000.00

3 Mobilisasi alat kerja

1.00 ls

1,500,000.00

4 Uitset dan bouwplank

181.40 m'

6,687.00

1,213,021.80

5 Galian

tanah

195.80 m3

13,125.00

2,569,875.00

6 Urugan tanah kembali

161.40 m3

4,750.00

766,650.00

7 Urugan pasir bawah pondasi

21.10 m3

50,350.00

1,062,385.00

8 Urugan pasir bawah lantai

22.50 m3

50,350.00

1,132,875.00

9 Timbunan tanah dipadatkan

28.60 m3

24,625.00

704,275.00

15,949,081.80 II PEKERJAAN PASANGAN

1 Pasangan batu 1PC:5 Ps

9.75 m3

196,987.00

1,920,623.25

2 Pasangan bata 1PC:2 PS

17.80 m3

296,525.00

5,278,145.00

3 Pasangan bata 1PC:5PS

83.60 m3

279,025.00

23,326,490.00

30,525,258.25 III. PEKERJAAN BETON

1 lantai

kerja

11.80 m3

247,600.00

2,921,680.00

2 pondasi plat menerus

34.20 m3

1,453,592.50

49,712,863.50

3 Sloof

3.50 m3

1,059,183.00

3,707,140.50

4 Kolom

utama

21.64 m3

1,361,067.50

29,453,500.70

5 Kolom

praktis

1.50 m3

1,024,703.00

1,537,054.50

6 Balok

portal

14.72 m3

1,361,067.50

20,034,913.60

7 Balok

lantai

13.60 m3

1,361,067.50

18,510,518.00

8 Balok dan plat tangga

2.94 m3

1,361,067.50

4,001,538.45

9 Plat

lantai

33.86 m3

1,293,137.50

43,785,635.75

10 Plat

atap

3.90 m3

1,293,137.50

5,043,236.25

11 Beton meja dapur

0.60 m3

1,016,115.00

609,669.00

12 Balok ring praktis

4.20 m3

1,016,115.00

4,267,683.00

183,585,433.25 IV PEKERJAAN PLESTERAN

1 Plesteran bata 1:2

235.00 m2

14,290.00

3,358,150.00

2 Plesteran bata 1:5

956.00 m2

13,394.00

12,804,664.00

3 Plesteran beton

494.00 m2

15,290.00

7,553,260.00

4 Sponengan

679.00 m'

5,626.00

3,820,054.00

27,536,128.00 V PEKERJAAN LANTAI

1 Lantai keramik Roman 40x40 cm KW 1

294.50 m2

66,240.00

19,507,680.00

2 Marmer pada pintu utama

7.00 m2

140,000.00

980,000.00

3 Batu alam Marmo disekitar sumur

4.00 m3

75,000.00

300,000.00

4 Tegel abu-abu 30/30 + poles

32.00 m2

45,000.00

1,440,000.00

5 Keramik dinding KM/WC 20x25

61.00 m2

58,065.00

3,541,965.00

6 Keramik dapur 20x25

8.00 m2

58,065.00

464,520.00

7 Keramik

tangga

26.33 m2

66,240.00

1,744,099.20

8 Keramik lantai KM/WC

11.00 m2

58,065.00

638,715.00

9 Marmer KM/WC utama

30.80 m2

140,000.00

4,312,000.00

10 Bak mandi R Kerka dan R. Pembantu

2.00 bh

225,000.00

450,000.00

11 Tegel

plin

abu

29.00 m'

6,500.00

188,500.00

(3)

VI PEKERJAAN KOSEN PINTU JENDELA

1 Daun pintu utama (kaca 12mm frameless)

2.00 bh

750,000.00

1,500,000.00

2 Handel pintu utama

2.00 bh

275,000.00

550,000.00

3 Engsel Tanam Pintu Utama ALPHA

2.00 bh

825,000.00

1,650,000.00

4 Kozen jati 6/15 Lt 1

40.70 m'

118,720.00

4,831,904.00

5 Kozen tempel Lt 2 dan Lt 3 jati

99.50 m'

146,475.00

14,574,262.50

6 Profil Kozen tempel 2/8

199.00 m'

47,250.00

9,402,750.00

8 Daun pintu isian jalusi kayu

1.00 bh

1,550,000.00

10 Daun pintu jati panil biasa

15.00 bh

1,550,000.00

23,250,000.00

11 Daun pintu rangka jati panil kaca

2.00 bh

1,250,000.00

2,500,000.00

12 Daun jendela jati Lt 1 & 3 (uk 70 x 140)

5.00 bh

316,680.00

1,583,400.00

13 Daun jendela jati Lt 2 (80 x 200)

3.00 bh

560,000.00

1,680,000.00

14 Roster jati isi kaca warna

30.00 bh

47,500.00

1,425,000.00

64,497,316.50 VII PEKERJAAN PLAFOND

1 Plafond gypsum

345.00 m2

67,050.00

23,132,250.00

2 List gypsum profil C120

472.00 m'

9,375.00

4,425,000.00

3 Beding gypsum B 16

166.00 m'

7,350.00

1,220,100.00

28,777,350.00 VIII PEKERJAAN LISTRIK DAN AC

1 Instalasi titik lampu + down light kecil

12.00 bh

75,000.00

900,000.00

2 Instalasi titik lampu + down light sedang

57.00 bh

82,500.00

4,702,500.00

3 Instalasi titik lampu + down light besar

0.00 bh

90,000.00

0.00 4 Stop kontak Broco

27.00 bh

52,500.00

1,417,500.00

5 Arde

1.00 bh

250,000.00

6 Box

panel

(SOEI)

3.00 bh

175,000.00

525,000.00

7 Exhaust Fan ceiling National 40x40 cm

4.00 bh

365,000.00

1,460,000.00

8 Lampu SL philips 18 W

4.00 bh

27,500.00

110,000.00

9 Lampu SL philips 8 W

12.00 bh

20,000.00

240,000.00

10 Lampu SL philips 5 W

57.00 bh

18,500.00

1,054,500.00

11 Pengesahan gambar instalasi

1.00 ls

225,000.00

12 Instalasi titik AC

7.00 bh

225,000.00

1,575,000.00

13 Stop kontak TV (BROCO)

4.00 bh

75,000.00

300,000.00

14 Stop kontak telepon (BROCO)

8.00 bh

75,000.00

600,000.00

15 Stop kontak water heater & AC (BROCO)

10.00 bh

52,500.00

525,000.00

16 Saluran

intercom

11.00 bh

65,000.00

715,000.00

17 Kabel

antena

TV

4.00 rol

175,000.00

700,000.00

18 Kabel Telepon isi 4

7.00 rol

175,000.00

1,225,000.00

19 Kabel antena parabola

50.00 m'

7,500.00

375,000.00

20 AC

3/4

PK

2.00 bh

2,835,000.00

5,670,000.00

21 AC 1

PK

3.00 bh

2,940,000.00

8,820,000.00

22 AC

1.5 PK

2.00 bh

4,095,000.00

8,190,000.00

39,579,500.00 IX PEKERJAAN BESI DAN KACA

1 Angkur

baut

35.00 kg

7,500.00

262,500.00

2 Pagar tangga dan balkon besi tempa

32.00 m'

675,000.00

21,600,000.00

3 Tangga putar plat bordes

13.00 m'

775,000.00

10,075,000.00

4 Folding gate 0,8 mm

10.98 m2

400,000.00

4,392,000.00

5 Kaca hias 15 x 25

10.00 bh

60,000.00

600,000.00

6 Kasa Nyamuk Aluminium

20.00 bh

7,500.00

150,000.00

7 Lem

Silicone

clear

10.00 tb

35,000.00

350,000.00

8 Kaca

buram

5 mm

3.90 m2

85,000.00

331,500.00

9 Kaca

bening

8 mm

7.25 m2

145,000.00

1,051,250.00

10 Kaca

bening

6 mm

8.30 m2

85,000.00

705,500.00

11 Kaca

bening

5 mm

11.45 m2

50,000.00

572,500.00

40,090,250.00

(4)

XI PEK. PENGGANTUNG/KUNCI

1 Slot

tanam SES

13.00 ps

110,000.00

1,430,000.00

2 Slot

tanam

KM/WC

4.00 ps

85,000.00

340,000.00

3 Engsel

pintu

29.00 bh

22,500.00

652,500.00

4 Engsel

jendela

11.00 bh

17,500.00

192,500.00

5 Engsel sliding Henderson J3

2.00 bh

225,000.00

450,000.00

6 Grendel

tanam

1.00 ps

175,000.00

7 Windhak

besar

3.00 ps

50,125.00

150,375.00

8 Windhak

kecil

3.00 ps

16,500.00

49,500.00

9 Spring

knip

6.00 ps

22,500.00

135,000.00

3,574,875.00 XII PEKERJAAN SANITASI

1 Kloset duduk CW 660 J(TOTO)

3.00 ps

1,164,500.00

3,493,500.00

2 Kloset jongkok toto putih ( R pembantu)

1.00 ps

155,000.00

3 Wastafel LW 830( TOTO)

4.00 unit

362,100.00

1,448,400.00

4 Kran wastafel TX101LB (TOTO)

4.00 unit

443,700.00

1,774,800.00

5 Shower Spray THX 403

3.00 bh

170,850.00

512,550.00

6 Showertray (DIPO) Angela 90x90x 12

2.00 bh

560,000.00

1,120,000.00

7 Bak cuci dapur Stainless Steel (blanko)

2.00 ps

650,000.00

1,300,000.00

8 Tempat sabun S156N( TOTO)

3.00 bh

34,000.00

102,000.00

9 Tempat Tissue TS116R

3.00 bh

197,200.00

591,600.00

10 Floor drain ( San Ei )

12.00 ps

45,000.00

540,000.00

11 Avour (San

Ei

)

6.00 bh

160,000.00

960,000.00

12 Kran km/wc (SAN-EI)

2.00 bh

75,000.00

150,000.00

13 Kran dapur T30AR (TOTO)

2.00 bh

121,975.00

243,950.00

14 Septic

tank

1.00 bh

750,000.00

15 Peresapan

2.00 bh

1,130,385.20

2,260,770.40

16 Saluran air kotor PVC 4"

40.00 m'

17,500.00

700,000.00

17 Saluran kotoran PVC 4"

40.00 m'

17,500.00

700,000.00

18 Saluran air bersih PVC 3/4"

86.00 m'

6,500.00

559,000.00

19 Saluran air bersih PVC 1,5"

16.00 m'

8,500.00

136,000.00

20 Talang

PVC

4"

48.00 m'

17,500.00

840,000.00

21 Pipa Tembaga dan asesoriesnya

35.00 m'

27,500.00

962,500.00

22 Ground water reservoir

1.00 bh

2,750,000.00

23 Bak

kontrol

4.00 bh

42,500.00

170,000.00

24 Bak tandon air (TIRTA)

2.00 bh

980,000.00

1,960,000.00

25 Saluran water tower

48.00 m'

7,500.00

360,000.00

26 Kran taman (SAN-EI)

2.00 bh

62,500.00

125,000.00

27 Pipa

hawa

1.00 bh

22,500.00

28 Pompa air groundfos Type JDF-4

2.00 bh

1,265,000.00

2,530,000.00

29 Hand shower TS308GLAN (TOTO)

3.00 bh

1,028,500.00

3,085,500.00

30 Shower scren (YKK)

2.00 bh

2,550,000.00

5,100,000.00

31 Water heater listrik 30 lt (ariston)

1.00 bh

1,368,000.00

32 Water heater listrik 15 lt (ariston)

1.00 bh

1,095,000.00

37,866,070.40 XIII PEKERJAAN LAIN LAIN

1 Pembersihan halaman

1.00 ls

350,000.00

2 Jaga

malam

9.00 bl

300,000.00

2,700,000.00

(5)

REKAPITULASI ANGGARAN BIAYA

PROYEK

: PENGEMBANGAN GEDUNG ....

PEKERJAAN : KOMPONEN STRUKTUR BANGUNAN GEDUNG ...

LOKASI

: BANTUL

I

PEKERJAAN PERSIAPAN

Rp.

242,299,722.70

II

PEKERJAAN PASANGAN

Rp.

302,734,650.00

III PEKERJAAN BETON

Rp.

865,936,676.27

IV PEKERJAAN PLESTERAN

Rp.

138,762,140.14

V

PEKERJAAN RANGKA ATAP

Rp.

289,703,392.20

VI

PEKERJAAN ATAP

Rp.

66,143,260.00

VII PEKERJAAN KERAMIK

Rp.

102,542,175.32

VIII PEKERJAAN KOSEN PINTU JENDELA & KUNCI

Rp.

270,492,600.00

IX PEKERJAAN PLAFOND

Rp.

82,109,400.00

X

PEKERJAAN PENGECATAN

Rp.

60,189,912.75

XI PEKERJAAN SANITER

Rp.

48,737,500.00

XII PEKERJAAN KACA

Rp.

46,084,225.00

XIII PEKERJAAN LAIN LAIN

Rp.

62,368,052.50

Sul total

Rp.

2,578,103,706.87

Jasa Pelaksana 10.00

%

Rp.

257,810,370.69

Jumlah

Rp.

2,835,914,077.55

PPN 10.00

%

Rp.

283,591,407.76

Jumlah

Total

3,119,505,485.31

Yogyakarta, 13 Juli 2006

Alternatif 2

(6)

(7)

(8)

(9)

RENCANA ANGGARAN BIAYA

PROYEK

: PENGEMBANGAN ....

PEKERJAAN : PEMBANGUNAN ....

No. Jenis Pekerjaan Volume Harga Satuan Jumlah Jumlah Harga

I PERSIAPAN

1 Pembersihan lokasi 1.00 ls Rp 5,000,000.00 Rp 5,000,000.00 2 Gudang dan kantor direksi 1.00 ls Rp 15,000,000.00 Rp 15,000,000.00 3 Pagar proyek 1.00 ls Rp 15,000,000.00 Rp 15,000,000.00 4 1.00 ls Rp 12,500,000.00 Rp 12,500,000.00 5 Uizet/bouwplank 158.98 m' Rp 11,440.00 Rp 1,818,731.20 6 Galian tanah 1,394.23 m3 Rp 15,750.00 Rp 21,959,122.50 7 Timbunan tanah dipadatkan 1,125.58 m3 Rp 42,350.00 Rp 47,668,313.00 8 Urugan pasir bawah pondasi 20.61 m3 Rp 54,600.00 Rp 1,125,306.00 9 Urugan pasir batu bawah lantai 2,101.25 m3 Rp 54,600.00 Rp 114,728,250.00 10 Pera atan erja 1.00 s Rp 7,500,000.00 Rp 7,500,000.00

242,299,722.70 Rp

II PEKERJAAN PASANGAN

1 Pasangan batu kosong 45.20 m3 Rp 87,500.00 Rp 3,955,000.00 2 Pasangan batu 1PC:4 Ps pondasi menerus 333.00 m3 Rp 222,750.00 Rp 74,175,750.00 3 Pasangan batu 1PC : 4 Ps umpak 202.30 m3 Rp 278,850.00 Rp 56,411,355.00 4 Pasangan bata 1PC : 3 Ps 112.41 m3 Rp 472,000.00 Rp 53,057,520.00 5 Pasangan bata 1PC:4 Ps 321.00 m3 Rp 334,525.00 Rp 107,382,525.00 6 Pasangan batu merah kosongan 44.30 m3 Rp 175,000.00 Rp 7,752,500.00

302,734,650.00 Rp

III PEKERJAAN BETON

1 Lantai kerja 10.11 m3 Rp 447,500.00 Rp 4,524,225.00 2 Foot plat 14.49 m3 Rp 2,490,570.00 Rp 36,088,359.30 3 S oo 14.25 m3 Rp 2,733,754.40 Rp 38,956,000.20 4 Sloof praktis 13.75 m3 Rp 1,982,045.00 Rp 27,253,118.75 5 Kolom Utama 42.09 m3 Rp 3,480,307.00 Rp 146,486,121.63 6 Balok lantai 47.89 m3 Rp 3,545,516.20 Rp 169,794,770.82 7 Plat lantai beton 78.86 m3 Rp 2,805,014.40 Rp 221,203,435.58 8 Konsol beton 1.54 m3 Rp 2,733,754.40 Rp 4,209,981.78 9 Atap beton 3.15 m3 Rp 2,805,014.40 Rp 8,835,795.36 10 Cor beton ram 0.00 m3 Rp 421,000.00 Rp -11 Plat tangga balok bordes 4.19 m3 Rp 3,545,516.20 Rp 14,855,712.88 12 Plat water tower 23.52 m3 Rp 2,805,014.40 Rp 65,973,938.69 13 Atap beton luifel dan balustrade 8.61 m3 Rp 2,805,014.40 Rp 24,151,173.98 14 Kolom praktis 14.40 m3 Rp 1,982,045.00 Rp 28,541,448.00 15 Ring praktis 12.94 m3 Rp 1,982,045.00 Rp 25,647,662.30 17 Cor eton sa uran air ujan 17.60 m3 Rp 1,934,570.00 Rp 34,048,432.00 18 Rabat beton bawah lantai 36.50 m3 Rp 421,000.00 Rp 15,366,500.00

865,936,676.27 Rp IV PEKERJAAN PLESTERAN 1 Plesteran 1PS:3Ps 155.02 m2 Rp 14,219.25 Rp 2,204,268.14 2 Plesteran 1PC:4 Ps 2,876.00 m2 Rp 13,550.50 Rp 38,971,238.00 3 Plesteran beton 1PPC: 3 Ps 878.00 m2 Rp 14,219.25 Rp 12,484,501.50 4 Plesteran beton menara air 0.00 m2 Rp 13,550.50 Rp -5 Plesteran sudut balustrade 425.00 m' Rp 2,750.00 Rp 1,168,750.00 6 Plesteran kamprot pada kolom 0.00 m2 Rp 17,500.00 Rp -7 Sponengan 30,521.23 m' Rp 2,750.00 Rp 83,933,382.50

138,762,140.14 Rp

V PEKERJAAN KERANGKA ATAP

1 Kuda kuda baja siku 7,723.50 kg Rp 10,500.00 Rp 81,096,750.00 2 Dudukan gording L 100 156.00 kg Rp 10,500.00 Rp 1,638,000.00 3 ikatan angin 765.00 kg Rp 10,500.00 Rp 8,032,500.00 4 Ang ur aut 52.00 j Rp 22,500.00 Rp 1,170,000.00 5 Plat tumpu 260.00 kg Rp 10,500.00 Rp 2,730,000.00 6 Baut konsol 34.00 bj Rp 12,500.00 Rp 425,000.00 7 Gording, nok, jurai bangkirai dan kuda kuda kayu 7.77 m3 Rp 7,565,000.00 Rp 58,810,310.00 8 Usuk bangkirai reng jati 884.70 m2 Rp 112,040.00 Rp 99,121,788.00 9 usuk Exspose 196.30 m2 Rp 140,565.00 Rp 27,592,909.50 10 List Plank bakirai 111.78 m' Rp 51,115.00 Rp 5,713,634.70 11 Papan ta ang ang irai 26.00 m Rp 47,500.00 Rp 1,235,000.00 12 papan Ruiter 95.00 m Rp 22,500.00 Rp 2,137,500.00

289,703,392.20 Rp

(10)

VI PEKERJAAN ATAP

1 Atap genteng beton Mutiara 884.70 m2 Rp 45,500.00 Rp 40,253,850.00 2 Bubungan genteng beton Mutiara 224.50 m' Rp 37,500.00 Rp 8,418,750.00 3 Ta ang U Icon Stee 58.00 m Rp 91,520.00 Rp 5,308,160.00 4 Tang sudut BJLS 40 26.00 m' Rp 22,500.00 Rp 585,000.00 5 Talang Pipa PVC 4 " tempel dinding 200.00 m' Rp 31,750.00 Rp 6,350,000.00 6 Begel talang datar 60.00 bj Rp 16,500.00 Rp 990,000.00 7 Sambungan talang 15.00 bj Rp 44,500.00 Rp 667,500.00 8 L o 60.00 j Rp 59,500.00 Rp 3,570,000.00

66,143,260.00 Rp

VII PEKERJAAN KERAMIK

1 Lantai keramik 40x40 cm roman 782.00 m2 Rp 69,125.00 Rp 54,055,750.00 2 Dinding keramik ruang dan selasar Roman 0.00 m2 Rp 60,495.50 Rp -3 Lantai KM/WC Roman 20x20 cm 87.70 m2 Rp 54,095.50 Rp 4,744,175.35 4 Kemarik dinding dan KM/WC Roman 580.00 m2 Rp 60,495.50 Rp 35,087,390.00 5 Bak cuci 12.23 m2 Rp 60,495.50 Rp 739,859.97 6 Pasangan batu alam dibawah jendela slt 30.00 m2 Rp 125,000.00 Rp 3,750,000.00 7 tegel plin keramik 238.00 m' Rp 17,500.00 Rp 4,165,000.00 8 pasangan atu a am tiang menara air 0.00 m2 Rp 125,000.00 Rp -9 Din ing erami water tower 0.00 m2 Rp 51,520.00 Rp

-102,542,175.32 Rp

VIII PEKERJAAN KOSEN, PINTU JENDELA, PENGUNCI

1 Kosen allumunium YKK 4 " 843.75 m' Rp 95,000.00 Rp 80,156,250.00 2 Daun pintu panil jati double 17.00 bh Rp 1,454,050.00 Rp 24,718,850.00 3 Daun pintu panil jati tunggal lapis allumunium 24.00 bh Rp 1,345,000.00 Rp 32,280,000.00 3 Daun pintu panil jati tunggal biasa 8.00 bh Rp 1,275,000.00 Rp 10,200,000.00 4 daun pintu kaca pintu utama 0.00 bh Rp 1,250,000.00 Rp -5 Daun jendela jati 40.00 bh Rp 275,000.00 Rp 11,000,000.00 6 Daun jendela boven 224.00 bh Rp 175,000.00 Rp 39,200,000.00 7 Engsel pintu 137.00 bh Rp 32,500.00 Rp 4,452,500.00 8 Engsel jendela 655.00 ps Rp 27,500.00 Rp 18,012,500.00 9 Slot tanam 51.00 set Rp 125,000.00 Rp 6,375,000.00 10 Grendel tanam 30.00 set Rp 175,000.00 Rp 5,250,000.00 11 Windhak 655.00 ps Rp 22,500.00 Rp 14,737,500.00 12 Spring ni e 112.00 j Rp 22,500.00 Rp 2,520,000.00 13 Hak angin sikutan 0.00 bh Rp 27,500.00 Rp -14 Almari dapur dan sloz sink 7.00 m' Rp 425,000.00 Rp 2,975,000.00 15 Pintu shaft jati 0.00 ls Rp 2,250,000.00 Rp -16 Rak instalasi gas dan kabel bangsal 146.00 M' Rp 127,500.00 Rp 18,615,000.00 17 Foo ing gate 0.00 m2 Rp 425,000.00 Rp

-270,492,600.00 Rp

IX PEKERJAAN PLAFOND DAN GYPSUM

1 Rangka plafond kayu kamper +calciboard 736.00 m2 Rp 99,700.00 Rp 73,379,200.00 2 List profil 8x8 bagian dalam saja 916.60 m2 Rp 9,500.00 Rp 8,707,700.00 3 PlafondGRC 0.00 m2 Rp 67,500.00 Rp -4 Lo ang ontro 1.00 Rp 22,500.00 Rp 22,500.00

82,109,400.00 Rp

X PEKERJAAN PENGECATAN

1 Cat tembok Catylac 1,127.91 m2 Rp 8,905.00 Rp 10,044,038.55 2 Cat tembok Luar Movilex/Dulux 155.90 m2 Rp 20,272.00 Rp 3,160,404.80 3 P itur Mowi ex ayu pintu jen e a 415.23 m2 Rp 27,500.00 Rp 11,418,825.00 4 Plitu Mowilex kosen 225.04 m2 Rp 27,500.00 Rp 6,188,600.00 5 Cat list plank 35.00 m2 Rp 20,500.00 Rp 717,500.00 6 Cat plafond gypsum dan GRC 1,016.00 m2 Rp 8,905.00 Rp 9,047,480.00 7 Cat duco rak instalasi gas/pipa bangsal 26.40 m2 Rp 75,000.00 Rp 1,980,000.00 8 Meni besi dan kayu 671.00 m2 Rp 8,750.00 Rp 5,871,250.00 9 Cat Movilex watercoath r rawat inap & selasar 580.20 m2 Rp 20,272.00 Rp 11,761,814.40

60,189,912.75 Rp

XI PEKERJAAN SANITER

1 Monoblok Toto lengkap jetwhaser 12.00 bh Rp 1,575,000.00 Rp 18,900,000.00 2 Kloset jongkok toto 9.00 bh Rp 225,000.00 Rp 2,025,000.00 3 Bak mandi keramik 21.00 ps Rp 225,000.00 Rp 4,725,000.00 4 Kran air bak mandi 21.00 bh Rp 85,000.00 Rp 1,785,000.00 5 Krandapur 1.00 bh Rp 135,000.00 Rp 135,000.00 6 Urinal Toto 4.00 bh Rp 975,000.00 Rp 3,900,000.00 7 Kran urina Toto 4.00 Rp 525,000.00 Rp 2,100,000.00 8 Floorrain 22.00 bh Rp 85,000.00 Rp 1,870,000.00 9 Kurasan bak mandi 21.00 bh Rp 17,500.00 Rp 367,500.00 10 Wastafel 4.00 bh Rp 345,000.00 Rp 1,380,000.00 11 Gantungan handuk 21.00 bh Rp 375,000.00 Rp 7,875,000.00 12 lapisan fiber glas pada bak mandi 21.00 bh Rp 175,000.00 Rp 3,675,000.00 13 Kran cuci pa aian 0.00 m2 Rp 85,000.00 Rp

-48,737,500.00 Rp

XII PEKERJAAN BESI DAN KACA

(11)

1 Tangga menara air Pipa gip 15.00 m' Rp 245,000.00 Rp 3,675,000.00 2 Kaca bening 5 mm 80.10 m2 Rp 47,500.00 Rp 3,804,750.00 3 Kaca buram 5 mm 46.85 m2 Rp 53,500.00 Rp 2,506,475.00 4 Kaca cermin 10.00 lb Rp 175,000.00 Rp 1,750,000.00 5 Kaca sun blasting 8 mm 3.38 m2 Rp 225,000.00 Rp 760,500.00 6 Pipa Stainless steel untuk balustrade 20.00 m' Rp 125,000.00 Rp 2,500,000.00 7 Pagar balustrade stainless steel 20.00 m' Rp 965,000.00 Rp 19,300,000.00 8 Pagar tangga stainless steel 8.50 m' Rp 1,150,000.00 Rp 9,775,000.00 9 Pintu besi Ruang gas 175.00 kg Rp 11,500.00 Rp 2,012,500.00 10 Karet penjepit kaca 0.00 m' Rp 2,500.00 Rp -11 Kosen allumunium YKK 3 " 0.00 m' Rp 85,000.00 Rp -12 Pintushaft 0.00 kg Rp 11,500.00 Rp -13 Daun pintu Alluminium kaca 0.00 unit Rp 965,000.00 Rp -14 Daun Boven ligth Allumunium 0.00 bh Rp 275,000.00 Rp -15 Daun jendela Allumumunium kaca 0.00 bh Rp 325,000.00 Rp

-46,084,225.00 Rp

XIII PEKERJAAN LAIN LAIN

1 Con block 8 cm 60.23 ls Rp 56,750.00 Rp 3,418,052.50 2 Cerobong asap 1.00 unt Rp 3,500,000.00 Rp 3,500,000.00 3 Septic Tank dan Bak Kontrol 1.00 unt Rp 6,750,000.00 Rp 6,750,000.00 4 Peresapan 1.00 unt Rp 2,500,000.00 Rp 2,500,000.00 5 Biaya IMB 1.00 ls Rp 46,200,000.00 Rp 46,200,000.00

62,368,052.50 Rp

(12)

DAFTAR ANALISA PEKERJAAN

PROYEK : ...

NO URAIAN KOEF SAT HRG. SAT JML HARGA TOTAL HARGA

1 1 M' IUTZET/BOUWPLANK

1 Papan 2/20x200 0.004 m3 1,300,000.00 5,200.00 2 kayu5/7 0.001 m3 1,850,000.00 1,850.00 3 paku 0.100 kg 6,000.00 600.00

1 upah pekerja 0.028 orang 20,000.00 560.00 2 tukang kayu 0.080 orang 27,500.00 2,200.00 3 Kepala tukang 0.008 orang 35,000.00 280.00 4 mandor 0.025 orang 30,000.00 750.00

11,440.00 2 1 m3 G ALIAN TANAH

1 Upah tenaga 0.750 orang 20,000.00 15,000.00 2 mandor 0.025 orang 30,000.00 750.00

15,750.00

3 1 m3 URUGAN TANAH KEMBALI

5,100.00

4 1 m3 TIMBUNAN TANAH DIPADATAKAN

1 Upah tenaga 0.240 orang 20,000.00 4,800.00 2 mandor 0.010 orang 30,000.00 300.00 3 Sewa stamper 1.000 m3 12,500.00 12,500.00

4 Tanahurug 1.100 m3 22,500.00 24,750.00 42,350.00

5 1 m3 URUG AN PASIR

5,100.00 1 pasirurug 1.100 m3 45,000.00 49,500.00 49,500.00 54,600.00 6 1M3 PASANGAN BATA 1 PPC :3 PS

1 upah pekerja 2.200 orang 20,000.00 44,000.00 2 tukang batu 1.100 orang 30,000.00 33,000.00 3 kepala tukang batu 0.125 orang 35,000.00 4,375.00 4 mandor 0.200 orang 30,000.00 6,000.00

87,375.00 1 batu merah secang 600.000 biji 325.00 195,000.00

2 PPC 5.200 sak 30,000.00 156,000.00 3 pasir pasang 0.325 m3 65,000.00 21,125.00 4 Perancah 1.000 ls 12,500.00 12,500.00 384,625.00 472,000.00 7 1M3 PASANGAN BATA 1 PPC :3 kp:10 PS 1 Upah pasang 1.000 ls 73,650.00 73,650.00 2 batu merah secang 600.000 biji 325.00 195,000.00 3 PPC 3.200 sak 30,000.00 96,000.00 4 Kapur 0.140 m3 160,000.00 22,400.00 5 pasir pasang 0.325 m3 65,000.00 21,125.00 6 Perancah 1.000 ls 12,500.00 12,500.00

334,525.00 8 1M3 PASANGAN BATU PECAH 1 PPC : 4 PS

(13)

1 upah pekerja 1.000 ls 73,650.00 73,650.00 2 batu kali pecah 1.200 m3 65,000.00 78,000.00 3 PPC40Kg 3.200 m3 30,000.00 96,000.00 4 pasir pasang 0.480 m3 65,000.00 31,200.00

278,850.00

9 1M3 PASANGAN BATU PECAH 1 PPC :3KP:10 PS

1 upah pekerja 1.000 ls 73,650.00 73,650.00 2 batu kali pecah 1.200 m3 65,000.00 78,000.00 3 PPC40Kg 1.320 m3 30,000.00 39,600.00 4 Kapur pasang 0.140 m3 160,000.00 22,400.00 5 pasir pasang 0.140 m3 65,000.00 9,100.00

222,750.00 10 1M2 PLESTERAN 1 PPC : 2 PS

1 upah pekerja 0.165 orang 20,000.00 3,300.00 2 tukang batu 0.120 orang 30,000.00 3,600.00 3 kepala tukang batu 0.015 orang 30,000.00 450.00 4 mandor 0.010 orang 30,000.00 300.00 7,650.00 1 PC 0.220 sak 30,000.00 6,600.00 2 pasir pasang 0.015 m3 65,000.00 975.00 3 Perancah 1.000 ls 500.00 500.00 8,075.00 15,725.00 11 1M2 PLESTERAN 1 PPC : 3 KP: 10 PS 1 upah pasang 1.000 ls 7,650.00 7,650.00 2 Kapur pasang 0.006 m3 160,000.00 1,008.00 3 PPC40Kg 0.130 sak 30,000.00 3,900.00 4 pasir pasang 0.024 m3 65,000.00 1,560.00 5 Perancah 1.000 ls 500.00 500.00 14,618.00 12 1M2 PLESTERAN BETON 1 PPC : 3 PS 1 upah pasang 1.000 ls 7,650.00 7,650.00 2 PPC40Kg 0.198 sak 30,000.00 5,940.00 3 pasir pasang 0.018 m3 65,000.00 1,137.50 4 Perancah 1.000 ls 500.00 500.00 15,227.50 13 1M3 PEKERJAN BETON CAMPURAN UNTUK BALOK DAN PLAT

1 upah pekerja 1.200 orang 20,000.00 24,000.00 2 mandor 0.200 orang 30,000.00 6,000.00

30,000.00 1 Beton Ready mix K 300 1.000 m3 425,000.00 425,000.00

2 concrete pump 1.000 m3 27,500.00 27,500.00

452,500.00 482,500.00 14 1M3 PEKERJAAN BETON CAMPURAN UNTUK KOLOM

1 upah tenaga cor 1.000 ls 30,000.00 30,000.00

30,000.00 1 Beton Ready mix K 275 1.000 m3 390,000.00 390,000.00

2 concrete pump 1.000 m3 27,500.00 27,500.00

417,500.00 447,500.00 15 1M2 PEKERJAAN CETAKAN BETON

1 upah pekerja 0.100 orang 20,000.00 2,000.00 2 tukang kayu 0.300 orang 32,500.00 9,750.00 3 pekerja bongkar 0.100 orang 20,000.00 2,000.00

(14)

3 kepala tukang kayu 0.100 orang 35,000.00 3,500.00 4 mandor 0.010 orang 30,000.00 300.00

17,550.00 1 balok kayu meranti 5/7 0.014 m3 1,850,000.00 25,900.00

2 triplek 9 mm 0.357 lembar 75,000.00 26,775.00 3 paku 0.250 kg 8,500.00 2,125.00

54,800.00 72,350.00 16 1M2 PEKERJAAN PERANCAH

1 upah pekerja 0.300 orang 20,000.00 6,000.00 2 tukang kayu 0.300 orang 27,500.00 8,250.00 3 mandor 0.030 orang 30,000.00 900.00

15,150.00 1 Sewa skafolding 0.924 unit 48,500.00 44,814.00

3 kayu5/7 0.014 m3 1,850,000.00 25,900.00 3 paku 0.200 kg 8,500.00 1,700.00

72,414.00 87,564.00 17 1 KG PEKERJAAN BESI BETON 1.1 KG NETTO

1 upah pekerja 0.030 orang 20,000.00 600.00 2 tukang besi 0.024 orang 30,000.00 720.00 3 mandor 0.001 orang 30,000.00 36.00 4 kepala tukang besi 0.001 orang 35,000.00 35.00

1,391.00 1 besibeton 1.100 kg 3,750.00 4,125.00

2 kawat bendrat 0.024 kg 8,000.00 192.00

4,317.00 5,708.00 18 1 M3 KOLOM DAN SLOOF PRAKTIS 15/15

1 Beton 1:2:3 1.000 m3 447,500.00 447,500.00 2 Cetakan 25 % 7.200 m2 72,350.00 520,920.00 3 Pembesian 211.000 kg 5,708.00 1,204,388.00 2,172,808.00 19 1 M3 SLOOF UTAMA 1 Beton 1:2:3 1.000 m3 447,500.00 447,500.00 2 Cetakan 13.600 m2 72,414.00 984,830.40 3 Pembesian 228.000 kg 5,708.00 1,301,424.00 2,733,754.40 20 1 M3 KOLOM STRUKTUR UTAMA

1 Beton 1:2:3 1.000 m3 447,500.00 447,500.00 2 Cetakan 16.500 m2 72,414.00 1,194,831.00 3 Pembesian 322.000 kg 5,708.00 1,837,976.00 4 tiang perancah 2.640 m2 87,564.00 231,168.96

3,480,307.00 21 1 M3 BETON BERTULANG UNTUK BALOK LANTAI, BALOK PORTAL

1 cetakan beton 13.500 m2 72,350.00 976,725.00 2 besi beton 298.000 kg 5,708.00 1,700,984.00 3 beton camp 1 : 2 : 3 1.000 m3 447,500.00 447,500.00 4 tiang perancah 4.800 m2 87,564.00 420,307.20

3,545,516.20 22 1 M3 BETON BERTULANG UNTUK PLAT LANTAI, PLAT TALANG

1 cetakan beton 14.000 m2 72,350.00 1,012,900.00 2 besi beton 165.000 kg 5,708.00 941,820.00 3 Beton Ready mix 1.000 m3 447,500.00 447,500.00 4 tiang perancah 4.600 m2 87,564.00 402,794.40

2,805,014.40

(15)

23 1 M2 PASANG USUK RENG BANGKIRAI 1 Kayu 5/7 bangkirai 0.009 m3 6,350,000.00 57,150.00 2 Reng jati i 3/4 4.000 m' 12,500.00 50,000.00 3 Pakudll 0.080 kg 8,000.00 640.00 2 upah pasang 1.000 m2 4,250.00 4,250.00 112,040.00 24 1 M2 PASANG USUK RENG BANGKIRAI EXPOSE PLAT GRC

1 Kayu 5/7 bangkirai 0.011 m3 6,350,000.00 66,675.00 2 Reng bangkirai 3/3 4.000 m' 12,500.00 50,000.00 3 Pakudll 0.080 kg 8,000.00 640.00 4 Ongkos serutan 1.000 m2 2,500.00 2,500.00 5 Plat GRC 5 mm 1.000 m2 16,500.00 16,500.00 6 upah pasang 1.000 m2 4,250.00 4,250.00 140,565.00 25 1 M3 KUDA KUDA DAN GORDING

1 Kayu bangkirai 1.100 m3 6,350,000.00 6,985,000.00 2 Upah pasang 1.000 ls 545,000.00 545,000.00 3 Alatbantu 1.000 ls 35,000.00 35,000.00

7,565,000.00 26 1 M3 KUDA KUDA DAN GORDING EXPOSE

1 Kayu bangkirai 1.100 m3 6,350,000.00 6,985,000.00 2 Upah pasang 1.000 ls 565,000.00 565,000.00 3 Alatbantu 1.000 ls 35,000.00 35,000.00 4 Serutan 1.000 m3 175,000.00 175,000.00

7,760,000.00 27 1 m' LIST PLANK BANGKIRAI 2/20

1 Papan bangkirai 2/20 0.007 m3 6,850,000.00 45,210.00 2 Upah pasang 1.000 ls 4,750.00 4,750.00 3 Serutan 0.007 m3 175,000.00 1,155.00 51,115.00 28 1 m2 PASANG KERAMIK 40x40 1 Keramik Roman 1.100 m2 48,200.00 53,020.00 2 PPC40Kg 0.188 zak 30,000.00 5,625.00 3 pasir pasang 0.042 m3 65,000.00 2,730.00 4 Kolotan 1.000 m2 1,250.00 1,250.00 5 Upah pasang 1.000 m2 6,500.00 6,500.00 69,125.00 28 1 m2 PASANG KERAMIK DINDING 20X25

1 Keramik 1.100 m2 42,500.00 46,750.00 2 PPC40Kg 0.188 zak 30,000.00 5,625.00 3 pasir pasang 0.042 m3 65,000.00 2,730.00 4 Kolotan 1.000 m2 1,250.00 1,250.00 5 Upah pasang 1.000 m2 8,500.00 8,500.00 64,855.00 30 1 m2 PASANG KERAMIK LANTAI 20X20

1 Keramik 1.100 m2 39,500.00 43,450.00 2 PPC40Kg 0.188 zak 30,000.00 5,625.00 3 pasir pasang 0.042 m3 55,000.00 2,310.00 4 Kolotan 1.000 m2 1,250.00 1,250.00 5 Upah pasang 1.000 m2 6,500.00 6,500.00 59,135.00 31 1 m2 pekerjaan atap genteng beton mutiara

1 genteng mutiara mutiara 9.000 bj 2,450.00 22,050.00 2 Upah pasang 1.000 m2 3,750.00 3,750.00

25,800.00 32 1 M' BUBUNGAN GENTENG BETON

(16)

1 Bubungan genteng beton 3.000 bj 3,500.00 10,500.00 2 PPC40Kg 0.038 zak 30,000.00 1,140.00 3 pasir pasang 0.034 m3 55,000.00 1,870.00 4 Upah pasang 1.000 m' 12,500.00 12,500.00 26,010.00 33 1 m2 PLAFOND calciboard 1 upah pekerja 1.000 ls 6,500.00 6,500.00 2 Alatbantu 1.000 ls 4,750.00 4,750.00 3 kayu kruing 0.016 m3 4,450,000.00 71,200.00 4 plat calciboard 1.000 m2 17,250.00 17,250.00 99,700.00 34 1 M3 KOSEN JATI 1 Kayu jati 6/14 1.150 m3 18,500,000.00 21,275,000.00 2 Upah pasang 1.000 ls 850,000.00 850,000.00 22,125,000.00 35 1 BH DAUN PINTU PANIL JATI

1 Kayu jati 3,5 x 12x 220 cm 4.400 m' 89,300.00 392,920.00 1 Kayu jati 3,5 x 12x 85 cm 1.600 m' 89,300.00 142,880.00 2 Kayu jati 3,5 x 20 cm 1.000 m' 127,500.00 127,500.00 3 Papan Jati tebel 2,5 cm 1.350 m2 495,000.00 668,250.00 4 Alat bantu, lem dll 1.000 ls 7,500.00 7,500.00

5 Biaya tukang 1.000 bh 115,000.00 115,000.00 1,454,050.00

36 1 BH DAUN JENDELA RANGKA JATI

1 Kayu jati 3x10 cm 1.400 m' 49,500.00 69,300.00 2 Kayu jati 3x10 cm 1.300 m' 49,500.00 64,350.00

4 Biaya tukang 1.000 bh 35,000.00 35,000.00 168,650.00

37 1 BH DAUN PINTU PANIL JATI

1 Kayu jati 3,5 x 12x 220 cm 4.400 m' 69,300.00 304,920.00 1 Kayu jati 3,5 x 12x 85 cm 1.000 m' 69,300.00 69,300.00 2 Kayu jati 3,5 x 20 cm 1.000 m' 115,500.00 115,500.00 3 Papan Jati tebel 2,5 cm 1.350 m2 495,000.00 668,250.00 4 Alat bantu, lem dll 1.000 ls 7,500.00 7,500.00

5 Biaya tukang 1.000 bh 115,000.00 115,000.00 1,280,470.00

38 1 M2 CAT KAYU EMCO

1 Catkayu 0.250 kg 48,500.00 12,125.00 2 Plamur kayu 0.140 kg 11,500.00 1,610.00 3 Minyakcat 0.300 lt 3,500.00 1,050.00 4 Amplas 0.850 lb 1,500.00 1,275.00

5

Upah tenaga

1 ls

4,500.00 4,500.00 20,560.00

39 1 M2 CAT TEMBOK DALAM CATYLAC

1 Cat tembok 0.270 kg 10,500.00 2,835.00 2 Plamur tembok 0.150 kg 12,500.00 1,875.00 3 Amplas 0.500 lt 3,500.00 1,750.00 4 Kuas 0.020 lb 9,750.00 195.00

5

Upah tenaga

1 ls

2,250.00 2,250.00 8,905.00

40 1 M2 CAT TEMBOK LUAR MOVILEX WEATHERSIELD

(17)

5

Upah tenaga

1 ls

2,250.00 2,250.00

20,272.00

41 1 M2 CAT TEMBOK LUAR MOVILEX WATERCOATH

5

Upah tenaga

₁

_ls

2,250.00 2,250.00 20,515.00

42 1 M2 PASANG CON BLOCK 8 CM

1 Con Block mutiara 1.100 m2 38,500.00 42,350.00 2 Pemadatan tanah 1.000 m2 3,750.00 3,750.00 3 Urugan pasir 0.100 m3 55,000.00 5,500.00 4 Upah pasang 1.000 m2 4,500.00 4,500.00

56,100.00

43 1 M' PASANG TALANG GANTUNG ICON STEEL

1 Talang Icon steel GTD 1 1.000 m' 56,000.00 56,000.00 2 Penggantung talang BGF 1.100 bh 15,000.00 16,500.00 3 Torong GHH 0.330 bh 44,000.00 14,520.00 4 Upah pasang 1.000 m' 4,500.00 4,500.00

91,520.00

44 1 BH TALANG PVC 4 " TEMPEL DINDING

1 Pipa PVC 4 " 1.000 m' 17,500.00 17,500.00 2 Keni4" 2.000 bh 4,500.00 9,000.00 3 Klempipa 2.000 bh 1,250.00 2,500.00 4 Penggantung pipa 1.000 bh 2,750.00 2,750.00

31,750.00

45 1 M' TALANG PVC 4 " DALAM TANAH

1 Pipa PVC 4 " 1.100 m' 17,500.00 19,250.00 2 Galian tanah 0.040 m3 13,375.00 535.00 3 Urugan tanah kembali 0.030 m3 4,330.00 129.90

19,914.90

46 I BH SEPTIC TANK

1 Pasangan bata 1:3 3.650 m3 472,000.00 1,722,800.00 2 Plesteran 1:2 18.500 m2 15,725.00 290,912.50 3 Plat beton bertulang 0.214 m3 2,805,014.40 600,273.08 4 Pipa PVC 4 " 1.000 m' 17,500.00 17,500.00 5 PipaHawa 1.000 bh 75,000.00 75,000.00

2,706,485.58

47 1 M ' PAGAR TRALIS ATAS PAGAR

1 Plat strip 17.800 kg 9,000.00 160,200.00 2 Meni besi untuk plat 0.700 m' 8,500.00 5,950.00 3 Cat besi untuk plat 0.700 ls 20,560.00 14,392.00 4 Angkur 2.000 bh 2,500.00 5,000.00 7 Biaya pasang 1.000 m' 4,500.00 4,500.00

190,042.00