RENCANA ANGGARAN BIAYA

(1)

RENCANA ANGGARAN BIAY RENCANA ANGGARAN BIAY

K

KE EG GIIA AT TA AN N E Errrr::550099 P

PE EK KE ER RJJA AA AN N : : P PE EM MB BA AN NG GU UN NA AN N R RU UM MA AH H T TIIN NG GG GA AL L T TY YP PE E 220000 L

LO OK KA AS SII : : K KO OT TA A K KE EN ND DA AR RII T

TA AH HU UN N A AN NG GG GA AR RA AN N E Errrr::550099

N

NOO.. UURRAAIIAAN N PPEEKKEERRJJAAAANN TTIITTIIKK//lluuaass PP. . LLAARRII LLEEBBAARR TTIINNGGGGII hhaassiil l ++ ttaammbbaah h 22

1

1 22

II P PE EK KE ER RJJA AA AN N P PE ER RS SIIA AP PA AN N

#R

#REF! EF! Pe Pemas masan angan gan Bou Boupla plank nk / / P Peng enguk ukur uran an K K 1.0 1.00 0 70. 70.45 45 1.0 1.00 0 1.0 1.00 0 70. 70.45 45

#

#R RE EF F!! A Aiir r K Ke errjja a / / P P K K 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 Jumlah Hara P!"

Jumlah Hara P!"!r#aa$ P!rsia%a$ &'i%i$(ah !r#aa$ P!rsia%a$ &'i%i$(ah"a$ "! R!"a%itulasi Bia "a$ "! R!"a%itulasi Bia)a* )a*

IIIIII P PE EK KE ER RJJA AA AN N T TA AN NA AH H ' 'A AN P N PA AS SIIR R 1

1 a ali lian an " "an ana a P Pon on$a $asi si %a %alu lur r $a $an n P Poe oer r Pl Pl 1. 1.00 00 70 70.4 .45 5 0. 0.&0 &0 0. 0.40 40 '5 '5. .( ( 50 50.4 .40 0 '

' ) )rru ug ga an n K Ke em m* *a alli i A Allu ur r P Po on n$ $a as si i 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0



 )r )rug ugan an " "an ana a Al Alas as +a +an, n,ai ai - - P Pem ema$ a$a, a,a a &5 &5.5 .50 0 1. 1.00 00 1. 1.00 00 0. 0.50 50 47 47.7 .75 5 4

4 ) )rru ug ga an n P Pa as siir r A Alla as s P Po on n$ $a as si i 1 1..0 00 0 7 70 0..4 45 5 1 1..0 00 0 0 0..0 07 7 4 4..& &  5

5 ) )rru ug ga an n P Pa as siir r A Alla as s + +a an n,,a ai i & &5 5..5 50 0 1 1..0 00 0 1 1..0 00 0 0 0..0 07 7 ( (..( (& &

Jumlah Hara P!"

Jumlah Hara P!"!r#aa$ T !r#aa$ Ta$ah (a$ P a$ah (a$ Pasir &'i%i$(ah"a$ " asir &'i%i$(ah"a$ "! R!"a%itulasi Bia)a ! R!"a%itulasi Bia)a**

I

I PE PEKE KERJ RJAA AAN N PO PON N'A 'ASI SI, , P PA ASA SANG NGAN AN 'A 'AN N PL PLES ESTE TERA RAN N 1

1 P Pa as sa an ng ga an n B Ba a,,u u K Ko os so on ng g 1 1 1 1..0 00 0  0 0..7 7& & 0 0.. 0 0 0 0..' '0 0 1 1' '..& &  '

' P Pa as sa an nga gan n P Pon on$a $as si i Ba Ba,u ,u  un unun ung g 1 1 0. 0.5 5 0 0.7 .7& & 1. 1.00 00 0. 0.&0 &0  .1 .17 7 lan,iai 

lan,iai  --. --. 0.1 0.1 3.1 3.1

lan,ai '

lan,ai ' 00. 00. 4.0 4.0 3. 3.

t5tal

t5tal 26. 26. -64. -64. 1.2 1.2



 P Pa as sa an ng ga an n B Ba a,,a a  e erra a  1 1   ' ' 1 1 1 1..0 00 0 1 14 4( (..5 5& & 1 1..0 00 0 0 0.. 0 0 4 4 ..& &  4

4 P Pa as sa an ng ga an n B Ba a,,a a  e erra a  1 1   5 5 1 1 1 1..0 00 0 1 14 4( (..5 5& & 1 1..0 00 0  ..5 50 0 5 51 1 ..0 07 7 5

5 P Pe ek k. . P Plle es s,,e erra an n " "e em m* *o ok k 1 1   ' ' 1 1 ' '..0 00 0 1 14 4( (..5 5& & 1 1..0 00 0 0 0.. 0 0  7 7..& &5 5 (

( P Pe ek k. . P Plle es s,,e erra an n " "e em m* *o ok k 1 1   5 5 1 1 ' '..0 00 0 1 14 4( (..5 5& & 1 1..0 00 0  ..5 50 0 1 1220 0' '( (..1 1  7

7 P Pe ek k. . P Plle es s,,e erra an n B Be e,,o on n 1 1 1 1..0 00 0 7 7( (..( (0 0 0 0..5 50 0 1 1..0 00 0   .. 0 0



 P Pe ek k. . P Prro o3 3l l + +e e e ell 1 1 1 1..0 00 0 1 17 7..5 5( ( 1 1..0 00 0 1 1..0 00 0 1 17 7..5 5( (

&

& P Pe ek k. . P Prro o3 3l l K Ko ollo om m " "e erra as s 1 1 1 1..0 00 0 4 4..0 00 0 1 1..0 00 0 1 1..0 00 0 4 4..0 00 0 Jumlah Hara P!"

Jumlah Hara P!"!r#aa$ P5$(asi (a$ 'i$ !r#aa$ P5$(asi (a$ 'i$(i$ &'i%i$(ah"a$ " (i$ &'i%i$(ah"a$ "! R!"a%itulasi Bia)a ! R!"a%itulasi Bia)a**



 P PE EK KE ER RJJA AA AN N B BE ET TO ON N 1

1 P Pe ek k. . + +a a,,a ai i K Ke errjja a P Po oe er r P Plla a,, 1 1 ' '1 1..0 00 0 1 1..1 10 0 1 1..1 10 0 0 0..' '0 0 5 5..0 0  '

' P Pe ek k. . P Po oe er r P Plla a,, 1 1 ' '1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 0 0..' '5 5 5 5..' '5 5



 P Pe ek k. .  llo oo o6 6 ) ),,a am ma a ' '0 0//4 40 0  m m 1 1 1 1..0 00 0 7 75 5..7 7& & 0 0..' '0 0 0 0..4 40 0 ( (..0 0( ( 4

4 P Pe ek k. .  llo oo o6 6 P Prra ak k,,iis s 1 15 5//' '0 0  m m 1 1 1 1..0 00 0 5 5..0 00 0 0 0..1 15 5 0 0..' '0 0 0 0..1 15 5 5

5 P Pe ek k. . B Ba allo ok k lla an n,,a ai i ' '0 0// 0 0  m m 1 1 1 1..0 00 0 & & .. ( ( 0 0..' '0 0 0 0..4 40 0 7 7..5 51 1 (

( P Pe ek k. . P Plla a, , + +a an n,,a ai i " "..1 1' ' 8 8m m 1 1   ..5 50 0 1 1..0 00 0 1 1..0 00 0 0 0..1 10 0  .. 5 5

#

#R RE EF F!! P Pe ek k. . K Ko ollo om m P Prra ak k,,iis s 1 1 ..5 5// ..5 5 1 1 1 15 5..0 00 0 1 1..0 00 0 1 1..0 00 0 4 4..0 00 0 ( (0 0..0 00 0

#

#R RE EF F!! P Pe ek k. . K Ko ollo om m ) ),,a am ma a  0 0// 0 0 1 1  ( (..0 00 0 0 0.. 0 0 0 0.. 0 0 4 4..0 00 0 1 1' '..& &( (

#

#R RE EF F!! P Pe ek ke errjja aa an n " "a an ng gg ga a B Be e,,o on n 1 1 1 1..0 00 0 1 1' '..0 00 0 1 1..1 10 0 0 0..' '5 5  .. 0 0

#

#R RE EF F!! P Pe ek k. . R Riin ng g B Ba allo ok k 1 1 ..5 5//' '0 0 1 1 ( (5 5.. 0 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 ( (5 5.. 0 0

#R

#REF EF!! P Pek ek. . Pl Pla, a,2 2 " "op op Pl Ploo oor r Be Be,o ,on n 1 1' '  1 1 1& 1&.' .'5 5 1. 1.00 00 1. 1.00 00 0. 0.0 0 1. 1.54 54

#

#R RE EF F!! P Pe ek k. . B Ba allo ok k " "o op p P Pllo oo orr 1 1 1 1..0 00 0  ..5 50 0 0 0..' '0 0 0 0..' '5 5 0 0..4 4  Jumlah Hara P!"

Jumlah Hara P!"!r#aa$ B!t5$ &'i%i$(ah"a$ !r#aa$ B!t5$ &'i%i$(ah"a$ "! R!"a%itulasi Bia "! R!"a%itulasi Bia)a* )a*

(2)

RENCANA ANGGARAN BIAY RENCANA ANGGARAN BIAY

K

TA AH HU UN N A AN NG GG GA AR RA AN N E Errrr::550099

N

1

1 22



II P PE EK KE ER RJJA AA AN N K KA AP P ' 'A AN N K KU U' 'A A77K KU U' 'A A 1

1 P Pe ek k. . K Ku u$ $a a99k ku u$ $a a  //1 1' ' 1 1 7 7..0 00 0 ' '& &..0 00 0 0 0..1 1' ' 0 0..0 0  1 1..& &5 5 '

' P Pe ek k. . B Ba allo ok k %%e ep pii, , ( (//1 1' ' 1 1 7 7..0 00 0 & &..0 00 0 0 0..1 10 0 0 0..0 05 5 0 0.. ' '



 P Pe ek k. .  o orr$ $iin ng g : : ; ;o ok k A A,,a ap p ( (//1 1' ' 1 1 ' '' '1 1..0 00 0 1 1.. 0 0 0 0..1 1' ' 0 0..0 0( ( ' '..0 07 7 4

4 P Pe ek k. . k ka a,,a an n A An ng giin n 1 1  ..0 00 0  ..0 00 0 0 0..1 1' ' 0 0..0 0( ( 0 0..4 4( ( 5

5 P Pe ek k. . R Ra an ng gk ka a A A,,a ap p < < K Ka as so o 5 5//7 7 : : R R 1 1 ' '' '1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 ' '' '1 1..0 00 0 (

( P Pe ek k. . P Pa as sa an ng ga an n A A,,a ap p  a ak ku urra a R Ro oo o66 1 1 ' '' '1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 ' '' '1 1..0 00 0 7

7 P Pe ek k. . P Pa as sa an ng ga an n ; ;o ok k  a ak ku urra a R Ro oo o66 1 1 1 1..0 00 0 7 7( (..( (0 0 1 1..0 00 0 1 1..0 00 0 7 7( (..( (0 0



 P Pe ek k. . + +iis s,,p plla an nk k 1 1 1 1..0 00 0 4 4 ..0 00 0 1 1..0 00 0 1 1..0 00 0 4 4 ..0 00 0

&

& P Pe ek k. . P Pa as sa an ng ga an n B Ba au u,, 1 1 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 10

10 P Pe ek. k. P Pa asa san ng ga an n " "a alla ang ng 1 1 1. 1.00 00 7. 7.77 77 1. 1.00 00 1. 1.00 00 7. 7.77 77 Jumlah Hara P!"

Jumlah Hara P!"!r#aa$ Ka% (a$ K !r#aa$ Ka% (a$ Ku(a7Ku(a &'i%i$ u(a7Ku(a &'i%i$(ah"a$ "! R!"a%itula (ah"a$ "! R!"a%itulasi Bia)a* si Bia)a*

(3)

RENCANA ANGGARAN BIAY RENCANA ANGGARAN BIAY

K

N

1

1 22



IIII P PE EK KE ER RJJA AA AN N K KU US SE EN N P PIIN NT TU U ' 'A AN N JJE EN N' 'E EL LA A 1

1 P Pek ek. . K Kus usen en P Pin in,u ,u2 2 %e %en$ n$el ela a $a $an n = =en en,i ,ila lasi si 1. 1.00 00 ' '&. &.00 00 0. 0.07 07 0. 0.15 15 . .0 0

'

' P Pek ek. . Bi Bing ngk kai ai K Ka8 a8a a %e %en$ n$el ela a2 2 P Pin in,u ,u $a $an n ' '.' .'0 0 1. 1.00 00 1. 1.00 00 1. 1.00 00 ' '.' .'0 0



 P Pe ek. k.K Ka a8a 8a %e %en n$e $ela la : : = =e en, n,il ila asi si A A,,a ap p 5 5 m m '' ''. .5 5 1. 1.00 00 1. 1.00 00 1. 1.00 00 '' ''. .5 5 4

4 P Pe ek k. . P Piin n,,u u P Pa an niil l %%a a,,i i 1 1' '..0 00 0 1 1..0 00 0 0 0..& &0 0 ' '..' '0 0 ' ' ..7 7( (

#R

#REF! EF! Pe Pek. k. P Pasa asang ngan an K Kun8 un8i i Pi Pin,u n,u '> '> pu, pu,ar ar 10. 10.00 00 1.0 1.00 0 1.0 1.00 0 1.0 1.00 0 10. 10.00 00

#R

#REF! EF! Pe Pek. k. P Pasa asang ngan an Eng Engsel sel %en %en$el $ela a $a $an n = =en en 4(. 4(.00 00 1.0 1.00 0 1.0 1.00 0 1.0 1.00 0 4(. 4(.00 00

#

#R RE EF F!! P Pe ek k. . P Pa as sa an ng ga an n E En ng gs se el l P Piin n,,u u  ( (..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0  ( (..0 00 0

#R

#REF! EF! Pe Pek. k. P Pasa asang ngan an r ren$ en$el el %en %en$el $ela a $an $an = =e e '. '.00 00 1.0 1.00 0 1.0 1.00 0 1.0 1.00 0 '. '.00 00

#

#R RE EF F!! P Pe ek k. . P Pa as sa an ng ga an n  rre en n$ $e el l P Piin n,,u u ' '..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 ' '..0 00 0

#R

#REF! EF! Pe Pek. k. P Pasa asang ngan an ?ak ?ak An Angin gin %en %en$el $ela a $an $an 4(. 4(.00 00 1.0 1.00 0 1.0 1.00 0 1.0 1.00 0 4(. 4(.00 00 Jumlah Harga P

Jumlah Harga Pekerjaan K ekerjaan Kusen Pintu dan Jendela usen Pintu dan Jendela (Dipindahkan k (Dipindahkan ke Rekapitulasi Bia e Rekapitulasi Biaya) ya)

I

III II PE PEKE KERJ RJAA AAN N LA LAN NT TA AI I 'A 'AN N 'I 'IN' N'IN ING G K KER ERA8 A8IK IK 1

1 P Pe ek. k. R Ra a*a *a, , Be Be,o ,on n 1 1       52 52 A Ala las s +a +an n,a ,ai i 11 115. 5.50 50 1. 1.00 00 1. 1.00 00 0. 0.0( 0( (. (.& &

'

' P Pek ek. . +a +an, n,ai ai K Ker eram amik ik 40 40 > > 40 40 m m '0 '04. 4.00 00 1. 1.00 00 1. 1.00 00 1. 1.00 00 '0 '04. 4.00 00



 P Pe ek k. . " "e eg ge el l P Plliin n, , 1 10 0 > > 4 40 0  m m 1 1..0 00 0 1 14 4( (..5 5& & 1 1..0 00 0 1 1..0 00 0 1 14 4( (..5 5& &

4

4 P Pe ek. k. +a +an n,a ,ai i K Ker era am mik ik '0 '0 > > '0 '0 m m A An, n,i i   10 10.( .(5 5 1. 1.00 00 1. 1.00 00 1. 1.00 00 10 10.( .(5 5 5

5 P Pe ek. k. @i @in$ n$in ing g K Ke era ram mik ik '0 '0 > > '5 '5 m m '1 '1.0 .00 0 1. 1.0 0 1. 1.00 00 1. 1.00 00 '7 '7. .0 0

#R

#REF EF!! P Pek ek. . " "eg egel el K Kuk uku u '1 '1.7 .70 0 1 1.0 .00 0 1. 1.00 00 1. 1.00 00 '1 '1.7 .70 0 Jumlah Harga P

Jumlah Harga Pekerjaan Lan ekerjaan Lantai dan Dinding tai dan Dinding (Dipindahkan ke (Dipindahkan ke Rekapitulasi Bia Rekapitulasi Biaya) ya) I9

I9 P PE EK KE ER RJJA AA AN N L LA AN NG GIIT T77L LA AN NG GIT IT &&P PL LA A: :O ON N' '**

1

1 P Pek ek. . P Pas asan anga gan n R Ran angk gka a Pl Pla6 a6on on$ $ ' '&. &.40 40 1. 1.00 00 1. 1.00 00 1. 1.00 00 ' '&. &.40 40 1

1 P Pe ek. k. P Pa asa san ng ga an n Pl Pla a6o 6on n$ $ " "rrip iple leks ks    m m ' '&. &.40 40 1. 1.00 00 1. 1.00 00 1. 1.00 00 ' '&. &.40 40 '

' P Pe ek k. . + +iis s, , K Ka a u u P Prro o3 3l l  ( (5 5..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0  ( (5 5..0 00 0 Jumlah Harga P

Jumlah Harga Pekerjaan Lan ekerjaan Langit-Langit  Pla! git-Langit  Pla! 1.00 1.00 9

9 P PE EK KE ER RJJA AA AN N IIN NS ST TA AL LA AS SI I L LIIS ST TR RIIK K 1

1 P Pe ek k. . P Pa as sa an ng ga an n n ns s,,a alla as si i " "ii,,iik k + +a am mp pu u 1 1& &..0 00 0 0 0..5 50 0 1 1..0 00 0 1. 1.0 00 0 & &..5 50 0 '

' P Pe ek. k. P Pa as. s. +a +am mpu pu  + + '7 '7  a a,, ,, 1( 1(.0 .00 0 1. 1.00 00 1. 1.00 00 1. 1.00 00 1( 1(.0 .00 0



 P Pe ek k. . P Pa as s. . + +a am mp pu u  + + 1 1   a a,,, ,  ..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0  ..0 00 0 4

4 P Pe ek k. . P Pa as sa an ng ga an n  a ak klla ar r " "u un ng gg ga al l 1 1' '..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1' '..0 00 0 5

5 P Pe ek k. . P Pa as sa an ng ga an n  a ak klla ar r  a an n$ $a a 4 4..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 4 4..0 00 0 (

( P Pe ek k. . P Pa as sa an ng ga an n  ,,o op p K Ko on n,,a ak k 7 7..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 7 7..0 00 0 7

7 P Pe ek k. . P Pa as sa an ng ga an n   B B 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 Jumlah Harga P

Jumlah Harga Pekerjaan "nstala ekerjaan "nstalasi Listrik (Dipindahkan ke R si Listrik (Dipindahkan ke Rekapitulasi Biaya ekapitulasi Biaya)) 9

9II P PE EK KE ER RJJA AA AN N S SA AN NIIT TA AIIR R 1

1 P Pek ek. . P Pas asan anga gan n n ns, s,al alas asi i Ai Air r Be Bers rsi i P Pip ipa a 41 41.0 .00 0 1. 1.00 00 1. 1.00 00 1. 1.00 00 41 41.0 .00 0 '

' P Pek ek. . P Pas asan anga gan n n ns, s,al alas asi i Ai Air r K Ko, o,or or P Pip ipa a '7 '7.( .(0 0 1. 1.00 00 1. 1.00 00 1. 1.00 00 '7 '7.( .(0 0



 P Pek ek. . P Pas asan anga gan n n ns, s,al alas asi i Ai Air r K Ko, o,or or P Pip ipa a 4 4.( .(7 7 1. 1.00 00 1. 1.00 00 1. 1.00 00 4 4.( .(7 7

#R

#REF! EF! Pe Pek. k. P Pasa asang ngan an Klo Klose, se, $u $u$uk $uk mon mono*l o*lok ok .0 .00 0 1.0 1.00 0 1.0 1.00 0 1.0 1.00 0 .0 .00 0

#

#R RE EF F!! P Pe ek k. . P Pa as sa an ng ga an n K Krra an n A Aiir r  ..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0  ..0 00 0

(4)

RENCANA ANGGARAN BIAY RENCANA ANGGARAN BIAY

K

N

1

1 22

#

#R RE EF F!! P Pe ek k. . P Pa as sa an ng ga an n F Fllo oo or r @ @rra aiin n  ..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0  ..0 00 0

#R

#REF! EF! Pe Pek. k. P Pem* em*ua ua,an ,an ep ep,ik ,ik " "an ank k - - R Resa esapa pa 1.0 1.00 0 1.0 1.00 0 1.0 1.00 0 1.0 1.00 0 1.0 1.00 0 Jumlah Harga P

Jumlah Harga Pekerjaan #an ekerjaan #anitair (Dipindahkan k itair (Dipindahkan ke Rekapitulasi Bia e Rekapitulasi Biaya) ya) 9

9IIIIII P PE EK KE ER RJJA AA AN P N PE EN NG GE E; ;E ET TA AN / N / : :IIN NIIS SH HIIN NG G

#

#R RE EF F!! P Pe ek k. .  a a, , " "e em m* *o ok k 7 7' ' ..5 55 5 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 ' ' & &..4 40 0

#

#R RE EF F!! P Pe ek k. .  a a, , P Plla a66o on n$ $ ' ' & &..4 40 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 ' ' & &..4 40 0

#R

#REF EF!! P Pek ek. . e eng nggo goso sok k $a $an n e en$ n$em empu pul l Bi Bi$a $a ' '.& .&0 0 1. 1.00 00 1. 1.00 00 1. 1.00 00 ' '.& .&0 0

#R

#REF! EF! Pe Pek. k. a a, , Kil Kilap ap K Kuse usen2 n2 Pi Pin,u n,u2 2 %en %en$el $ela a 1.0 1.00 0 '7( '7(.00 .00 0.' 0.'4 4 1.0 1.00 0 ((. ((.'4 '4

#

#R RE EF F!! P Pe ek k. . R Re elliin ng g " "a an ng gg ga a $ $a an n = =o oii$ $ 1 1..0 00 0 ' '' '..4 45 5 1 1..0 00 0 1 1..0 00 0 ' '' '..4 45 5

#

#R RE EF F!! P Pe ek k. . P Pllii,,u ur r $ $a au un n p piin n,,u u p pa an niil l 1 1' '..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1' '..0 00 0

#

#R RE EF F!! P Pe ek k. .  a a, , K Kiilla ap p + +iis sp plla an nk k 4 4 ..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 4 4 ..0 00 0

#R

#REF EF!! P Pek ek. . Pr Pro3 o3l l K Kus usen en 1. 1.00 00 1. 1.00 00 1. 1.00 00 1. 1.00 00 1. 1.00 00

#

#R RE EF F!! P Pe em m* *e errs sii a an n A Ak k iir r / / F Fiin niis s iin ng g 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 1 1..0 00 0 Jumlah Harga P

Jumlah Harga Pekerjaan P ekerjaan Penge$atan  %inishing (Dipin enge$atan  %inishing (Dipindahkan ke R dahkan ke Rekapitulasi Biaya ekapitulasi Biaya))

enge,aui/m

enge,aui/mene,ujui ene,ujui CC

;. 8ATRI9 ENGINEERING

;. 8ATRI9 ENGINEERING onsul,an, onsul,an,

RAH8AN RA8LI RAH8AN RA8LI 0

0

(5)

H

HAARRGGAA JJUU88LLAAHH

"

"uurraa$$ OOLLUU88EE AATTUUAA SSAATTUUAANN HHAARRGGAA

&&RR%%..** &&RR%%..**

&

& ''  

1.6

1.6 Rp 5520.00 Rp 2&2''.50 Rp 5520.00 Rp 2&2''.50 -.

-. + +s s E Errrr5 50 0& & E Errrr5 50 0& &

Err<

1.14

1.14 Rp '4200.00 Rp 1272&7.(0 Rp '4200.00 Rp 1272&7.(0 2.2

2.2 Rp Rp 112&0.00 112&0.00 Rp Rp 002'70.0( 002'70.0(

61.1

61.1 Rp Rp 1472'00.00 1472'00.00 Rp Rp 720'200.00 720'200.00 6.3

6.3 Rp Rp 17(200.00 Rp 17(200.00 Rp 712&.'0 712&.'0 4.4

4.4 Rp Rp 17(200.00 17(200.00 Rp Rp 12112&0.00 12112&0.00

===

-2.3

-2.3 Rp Rp '2550.00 '2550.00 Rp Rp 421'2(.7' 421'2(.7' 30.-1

30.-1 Rp Rp (&(24'0.00 (&(24'0.00 Rp Rp '(2542('.1 '(2542('.1

1.1&

1.1& 3.10 3.10 Rp Rp 11(2&'0.50 11(2&'0.50 Rp Rp 25&&2'(.& 25&&2'(.&

17&.57

17&.57 333.6 333.6 Rp Rp 1012(0.00 1012(0.00 Rp Rp 2&(&25'0.5& 2&(&25'0.5&

'(.&

'(.& 4-.1 4-.1 Rp 4121'.00 Rp '25'240(.75 Rp 4121'.00 Rp '25'240(.75

5&.15

5&.15 444.0 444.0 Rp Rp 42(1'.00 42(1'.00 Rp Rp '2052((7.51 '2052((7.51 30.3

30.3 Rp 4121'.00 Rp 12575255.(0 Rp 4121'.00 Rp 12575255.(0 -1.4

-1.4  DD E Errrr5 50 0& & E Errrr5 50 0& &

6.

6. B B  E Errrr5 50 0& & E Errrr5 50 0& &

Err<

.0

.0 Rp Rp 1012(0.00 Rp 1012(0.00 Rp 5152111.5' 5152111.5'

.2

.2 m m  # ## ## R # Rp p ' '7 722' '' '4 4227 71 15 5..0 00 0 4.4

4.4 ### ### Rp 2 Rp 21( 1(241 241.7 .74 4

.-

.- ### ### Rp Rp 777 77724 24&.0 &.00 0 1.-

1.- ### ### Rp 42 Rp 421&' 1&'2(0 2(04.7 4.7' ' '.0(

'.0( 4.1 4.1 ### ### Rp 72 Rp 7201 012(1 2(15.( 5.(( ( 4.

4. Rp 52140.00 Rp 52102400.00 Rp 52140.00 Rp 52102400.00 -2.4

-2.4 E Errrr5 50 0& & E Errrr5 50 0& &

3.3

3.3 ### ### Rp 172 Rp 17211' 11'2(7 2(7.0 .00 0 4.0

4.0 Rp &7275.00 Rp (2442'5.00 Rp &7275.00 Rp (2442'5.00 -.6

-.6    E Errrr5 50 0& & E Errrr5 50 0& &

.63

.63 E Errrr5 50 0& & E Errrr5 50 0& &

Err<



¹¹



^^



^^



^^



^^



^^



^^



^^



^'^'



^'^'



^'^'



^'^'



^'^'



^^



^^



^^



^^



^^



¹¹



^^



^^



¹¹



¹¹

(6)

H

HAARRGGAA JJUU88LLAAHH

"

&&RR%%..** &&RR%%..**

&

& ''  

-.

-. ### Rp ### Rp 72( 72((2 (2&17 &17.7( .7(

.32

.32 ### Rp ### Rp 121 12152 52( (.00 .00 2.1

2.1 ### Rp ### Rp 724 724572 57257' 57'.51 .51

.64

.64 E Errrr5 50 0& & E Errrr5 50 0& &

22-.

22-. m' m' Rp Rp 47 472 200. 00.00 00 Rp Rp 10 1024 245 52 200 00.0 .00 0 22-.

22-. Rp Rp 52&(0.00 52&(0.00 Rp Rp 12&&721(0.00 12&&721(0.00 14.4

14.4  DD E Errrr5 50 0& & E Errrr5 50 0& &

60.

60. D D Rp 5(2 Rp 5(2(0 (00. 0.00 00 Rp '27 Rp '271( 1(2 200 00.0 .00 0 -.

-. +s +s Rp Rp 75 7502 0200 000. 0.00 Rp 00 Rp 75 7502 0200 000. 0.00 00 1.11

1.11 D D Rp Rp  20 2000 00.0 .00 R 0 Rp p '5 '5(2 (241 410. 0.00 00 Err<

Err<



^^



^^



^^



^^



^'^'

(7)

H

HAARRGGAA JJUU88LLAAHH

"

&&RR%%..** &&RR%%..**

&

& ''  

3.3

3.3 ### ### Rp '02 Rp '02(54 (542' 2'4.' 4.'5 5 32.2

32.2 Rp Rp 4'200.00 4'200.00 Rp Rp 112021(0.00 112021(0.00 22.3

22.3 Rp Rp 172(77.50 172(77.50 Rp Rp 2&&244'.1 2&&244'.1

23.14

23.14 Rp Rp 412500.00 412500.00 Rp Rp &2'427(0.00 &2'427(0.00 -.

-. B B Rp Rp 14 14&2 &2700 700.0 .00 0 Rp Rp 12 124& 4&72 7200 000. 0.00 00 64.

64. B B Rp Rp 1' 1'2 25 5.0 .00 R 0 Rp p 5( 5(&2 &271 710. 0.00 00 34.

34. B B Rp 4'2 Rp 4'257 577. 7.50 50 Rp 125 Rp 125' '27 27&0 &0.0 .00 0 23.

23. B B Rp Rp &2 &21' 1'(. (.'5 '5 Rp Rp '0 '0&2 &2&0 &0. .75 75 2.

2. B B Rp Rp &2 &21' 1'(. (.'5 '5 Rp Rp 1 12' 2'5' 5'.5 .50 0 64.

64. B B Rp Rp 1( 1(25 2577 77.5 .50 R 0 Rp p 7( 7('2 '25( 5(5. 5.00 00

===

4.3

4.3 Rp Rp ((2750.00 ((2750.00 Rp Rp (200(2577.50 (200(2577.50

&.00

&.00 -. -. Rp Rp 1527.00 1527.00 Rp Rp 02524(5.00 02524(5.00 -64.

-64. D D Rp 4&2 Rp 4&271 717. 7.00 00 Rp 72' Rp 72' 20 2015 15.0 .0  -.4

-.4 Rp Rp 127.00 127.00 Rp Rp 12&52071.55 12&52071.55 21.3

21.3 Rp Rp 1072'7.50 1072'7.50 Rp Rp '2&42(&0.75 '2&42(&0.75 2-.1

2-.1 Rp Rp 1420(.1 1420(.1 Rp Rp 052'&.' 052'&.'

===

23.6

23.6 Rp Rp 512400.00 512400.00 Rp Rp 1'20521(0.00 1'20521(0.00 23.6

23.6 Rp '72&'.4& Rp (2(720.41 Rp '72&'.4& Rp (2(720.41 34.

34. Rp 1&2150.00 Rp (2&&2750.00 Rp 1&2150.00 Rp (2&&2750.00

===

.

. ",k ",k Rp '502000.00 Rp '502000.00 Rp Rp '2752000.00 '2752000.00 -4.

-4. B B Rp Rp 15 1502 02000 000.0 .00 0 Rp Rp '2 '240 4002 0200 000. 0.00 00 3.

3. B B  E Errrr5 50 0& & E Errrr5 50 0& &

-2.

-2. B B Rp Rp '1 '120 2000 00.0 .00 R 0 Rp p '5 '5'2 '200 000. 0.00 00 6.

6. B B Rp Rp '( '(20 2000 00.0 .00 R 0 Rp p 10 1042 4200 000. 0.00 00 1.

1. B B Rp Rp '4 '420 2000 00.0 .00 R 0 Rp p 1( 1(2 200 000. 0.00 00 -.

-. B B Rp Rp 1' 1'52 52000 000.0 .00 0 Rp Rp 1' 1'52 5200 000. 0.00 00

Rp 9

Rp 9 Err< Err<

6-.

6-. D D Rp 4(2 Rp 4(277 77(. (.00 00 Rp 12& Rp 12&17 172 21( 1(.0 .00 0 21.4

21.4 D D Rp 2 Rp 21( 1(1. 1.00 00 Rp '24 Rp '24 2' 2'4 4.( .(0 0 36.41

36.41 D D Rp 2 Rp 21( 1(1. 1.00 00 Rp 20 Rp 205( 5(25 2541 41. .7 7 3.

3. B B  # ## ## # R Rp 4 p 422( (' '5 522 4 40 0..0 00 0 3.

3. B B Rp Rp ' '2 250 50.0 .00 0 Rp Rp & &25 2550 50.0 .00 0



^^



^'^'



^'^'



^'^'



^^



^'^'



^'^'



^'^'



¹¹



^'^'



^'^'



^DD

(8)

H

HAARRGGAA JJUU88LLAAHH

"

&&RR%%..** &&RR%%..**

&

& ''  

3.

3. B B Rp Rp 44 4427 2700 00.0 .00 R 0 Rp p 1 142 4210 100. 0.00 00 -.

-. + +s s E Errrr5 50 0& & E Errrr5 50 0& &

Err<

23.6

23.6 Rp 102'&.00 Rp '25&'24('.(0 Rp 102'&.00 Rp '25&'24('.(0 23.6

23.6 Rp 102'&.00 Rp '25&'24('.(0 Rp 102'&.00 Rp '25&'24('.(0 20.

20. Rp Rp 427'(.'5 427'(.'5 Rp Rp 1(25.( 1(25.(

44.26

44.26 Rp '&255.00 Rp 12&5(2&.40 Rp '&255.00 Rp 12&5(2&.40 22.6

22.6 D D Rp Rp 5 502 02000 000.0 .00 0 Rp Rp 72 725 572 7250 500. 0.00 00 -2.

-2. Rp Rp 1(240.00 1(240.00 Rp Rp '0'200.00 '0'200.00 60.

60. Rp '&255.00 Rp 124172(0.00 Rp '&255.00 Rp 124172(0.00 -.

-. +s +s Rp Rp 50 5002 0200 000. 0.00 Rp 00 Rp 50 5002 0200 000. 0.00 00 -.

-. + +s s E Errrr5 50 0& & E Errrr5 50 0& &

Err<

REAL COST

REAL COST Err:509 Err:509 P

PP PN N 110 0 % % x x A A E Errrr::550099 IIM MB B 2 2 % % x x A A E Errrr::550099 TOTAL COST (A

TOTAL COST (A Err:509 Err:509 D

DIIB BU UL LA AT TK KA AN N E Errrr::5 50 09 9

Ken$ari2

Ken$ari2 & & %uli %uli '01 '01

@i*ua, leC

;. 8ATRI9 ENGINEERING

;. 8ATRI9 ENGINEERING onsul,an,

onsul,an,

HALI''UN, A.8(

Es,ima,es Engineering Es,ima,es Engineering



^'^'



^'^'



^'^'



^'^'



^'^'



^'^'

(9)

REKAPITULASI BIAYA REKAPITULASI BIAYA

P

PE EK KE ER RJJA AA AN N : P : PE EM MB BA AN NG GU UN NA AN R N RU UM MA AH H T TIIN NG GG GA AL L P PE ER RM MA AN NE EN NT T 2 L 2 LA AN NT TA AII L

LO OK KA AS SII : : K KO OT TA A K KE EN ND DA AR RII

N

NO O.. U UR RA AIIA AN N P PE EK KE ER RJJA AA AN N H HA AR RG GA A P PE EK KE ER RJJA AA AN N ( Rp.)

( Rp.)

1

1 22 33

E

Errrr::55009 9 R R! !" " 5599##$$000000$$000000""0000

B"

B" PEM PEMBAN BANGUN GUNAN AN PAG PAGAR AR DAN DAN AP APING INGBLO BLOCK CK HAL HALAMA AMAN N RUM RUMAH AH R!" R!" #&$ #&$955 955$95 $95'" '"99 A

A R RE EA AL L C CO OS ST T R R! !"" 63!955!95".#9 63!955!95".#9 B

B DIBULATKAN DIBULATKAN R!" R!" 63!900!000.00 63!900!000.00

T$r%&'* :

T$r%&'* : LI+A RATUS TUJUH PULUH SE+B LI+A RATUS TUJUH PULUH SE+BILAN JUTA E+PAT RATUS RIBU RUPIAH ILAN JUTA E+PAT RATUS RIBU RUPIAH K)*+,r-$

K)*+,r-$ 9 J./- 9 J./- 201# 201#

D-., O/)3 D-., O/)3

RAH+AN RA+LI RAH+AN RA+LI

P

PE EK KE ER RJJA AA AN N : : P PE EM MB BA AN NG GU UN NA AN N R RU UM MA AH H T TIIN NG GG GA AL L T TY YP PE E 220000

(10)

L

N

( Rp.)

1

1 22 33

II P PE EK KE ER RJJA AA AN N P PE ER RS SIIA AP PA AN N R R! !" " $$44''&&$$995500""0000 IIII P PE EK KE ER RJJA AA AN N T TA AN NA AH H D DA AN N P PA AS SIIR R R R! !" " 11$$224400$$9999''""5500 II

IIII PE PEKE KERJ RJAA AAN N PO POND NDAS ASI$ I$ PA PASA SANG NGAN AN DA DAN N PL PLES ESTE TERA RAN N R! R!" " 1 10$ 0$29 290$ 0$'& '&0" 0"9# 9#

II  P PE EK KE ER RJJA AA AN N B BE ET TO ON N R R! !" " 221155$$11''##$$552211""''



 P PE EK KE ER RJJA AA AN N K KA AP P D DA AN N K KU UD DA AK KU UD DA A R R! !" " 44$$##22''$$##1144""&&



II P PE EK KE ER RJJA AA AN N K KU US SE EN N P PIIN NT TU U D DA AN N JJE EN ND DE EL LA A R R! !" " ##44$$99''11$$&&55''""5500



IIII P PE EK KE ER RJJA AA AN N L LA AN NT TA AI I D DA AN N D DIIN ND DIIN NG G K KE ER RA AM MIIK K R R! !" " ''99$$##11&&$$##99""##&&



IIIIII P PE EK KE ER RJJA AA AN N L LA AN NG GIIT TL LA AN NG GIIT T ((P PL LA A6 6O ON ND D7 7 R R! !" " 1100$$&&0055$$''99""11##

II8 8 P PE EK KE ER RJJA AA AN N IIN NS ST TA AL LA AS SI I L LIIS ST TR RIIK K R R! !" " 1100$$004499$$000000""0000 8

8 P PE EK KE ER RJJA AA AN N S SA AN NIIT TA AIIR R R R! !" " 11##$$224422$$991155""0000 8

8II P PE EK KE ER RJJA AA AN N P PE EN NG GE EC CE ET TA AN N   6 6IIN NIIS SH HIIN NG G R R! !" " 2211$$9922''$$1100&&""0000 A

A R RE EA AL L C CO OS ST T R R! !"" 593!0,6!590.65 593!0,6!590.65 B

B DIBULATKAN DIBULATKAN R!" R!" 593!000!000.00 593!000!000.00

T$r%&'* : L&- R/ S$-%&' P/'/1 T&* J/ R/p&1 T$r%&'* : L&- R/ S$-%&' P/'/1 T&* J/ R/p&1

K)*+,r-$

K)*+,r-$ 9 J./- 9 J./- 201# 201#

M)*),.-;)*<).=.- 3

M)*),.-;)*<).=.- 3 D-., O/)3 D-., O/)3

K$p' D& T2 4 P$r/-1

Ir. ANDI ADA+ . PATAARI! +.S&

Ir. ANDI ADA+ . PATAARI! +.S& RAH+AN RA+LI RAH+AN RA+LI N-!" 195&1204 19&&09 1 001

N-!" 195&1204 19&&09 1 001

RENCANA ANGGARAN BIAYA RENCANA ANGGARAN BIAYA

P

HARGA HARGA N

NOO.. UURRAAIIAAN N PPEEKKEERRJJAAAANN OOLLUU88EE SSAATTUUAANN SSAATTUUAANN

&R%.*

1

1 22 && '' 

II P PE EK KE ER RJJA AA AN N P PE ER RS SIIA AP PA AN N 1

1  o o* *iilliis sa as si i $ $a an n @ @e em mo o* *iilliis sa as si i P Pe erra alla a,,a an n 1 1..0 00 0 + +s s 5 50 00 0220 00 00 0..0 00 0 '

' F Fo o,,o o @ @o ok ku um me en n,,a as si i $ $a an n P P K K 1 1..0 00 0 + +s s  5 50 0220 00 00 0..0 00 0



 P Pa ap pa an n P Prro o e ek k 1 1..0 00 0 + +s s ' '0 00 0220 00 00 0..0 00 0 4

4 P Pe em ma as sa an ng ga an n B Bo o p plla an nk k / / P Pe en ng gu uk ku urra an n K Ke em m* *a alli i ( (5 5..0 00 0  

¹¹

R Rp p 5 55 522  0 0..0 00 0

(11)

g

g p p // g g p p 22

Jumlah Hara P!"

Jumlah Hara P!"!r#aa$ P!rsia%a$ &'i%i$(ah !r#aa$ P!rsia%a$ &'i%i$(ah"a$ "! R!"a%itulasi Bia "a$ "! R!"a%itulasi Bia)a* )a*

IIII P PE EK KE ER RJJA AA AN N T TA AN NA AH H ' 'A AN N P PA AS SIIR R 1

1  a alliia an n " "a an na a  P Po on n$ $a as si i %%a allu ur r $ $a an n P Po oe er r P Plla a, , & && &..0 00 0 R Rp p ' '4 422 0 00 0..0 00 0 '

' ) )rru ug ga an n K Ke em m* *a alli i A Allu ur r P Po on n$ $a as si i ' '4 4..7 75 5 R Rp p 1 11 122 & &0 0..0 00 0



 ) )rru ug ga an n " "a an na a  A Alla as s + +a an n,,a ai i - - P Pe em ma a$ $a a,,a an n 5 5' '..5 50 0 R Rp p 1 14 47 722' '0 00 0..0 00 0 4

4 ) )rru ug ga an n P Pa as siir r A Alla as s P Po on n$ $a as si i  ..& &0 0 R Rp p 1 17 7( (22 0 00 0..0 00 0 5

5 ) )rru ug ga an n P Pa as siir r A Alla as s + +a an n,,a ai i 1 17 7..5 50 0 R Rp p 1 17 7( (22 0 00 0..0 00 0 Jumlah Hara P!"

Jumlah Hara P!"!r#aa$ T !r#aa$ Ta$ah (a$ P a$ah (a$ Pasir &'i%i$(ah"a$ " asir &'i%i$(ah"a$ "! R!"a%itulasi Bia)a ! R!"a%itulasi Bia)a**

II

IIII PE PEKE KERJ RJAA AAN N PO PON N'A 'ASI SI, , P PA ASA SANG NGA AN N 'A 'AN N PL PLES ESTE TER RAN AN 1

1 P Pa as sa an ng ga an n B Ba a,,u u K Ko os so on ng g 1 1 ..' '0 0 R Rp p  ' ' 225 55 50 0..0 00 0 '

' P Pa as sa an ng ga an n P Po on n$ $a as si i B Ba a,,u u  u un nu un ng g 1 1   5 5 5 54 4..( (0 0 R Rp p ( (& &( (224 4' '0 0..0 00 0



 P Pa as sa an ng ga an n B Ba a,,a a  e erra a  1 1   ' ' 1 14 4..( (5 5 R Rp p 1 11 1( (22& &' '0 0..5 50 0 4

4 P Pa as sa an ng ga an n B Ba a,,a a  e erra a  1 1   5 5 4 47 7 ..( (0 0 R Rp p 1 10 01 122 ( (0 0..0 00 0 5

5 P Pe ek k. . P Plle es s,,e erra an n " "e em m* *o ok k 1 1   ' ' ' '5 57 7..0 00 0 R Rp p 4 41 1221 1 ' '..0 00 0 (

( P Pe ek k. . P Plle es s,,e erra an n " "e em m* *o ok k 1 1   5 5 & &4 47 7..' '0 0 R Rp p  4 422( (1 1' '..0 00 0 7

7 P Pe ek k. . P Plle es s,,e erra an n B Be e,,o on n 7 74 4..( (0 0 R Rp p 4 41 1221 1 ' '..0 00 0 Jumlah Hara P!"

Jumlah Hara P!"!r#aa$ P5$(asi (a$ 'i$(i$ !r#aa$ P5$(asi (a$ 'i$(i$ &'i%i$(ah"a$ "!  &'i%i$(ah"a$ "! R!"a%itulasi Bi R!"a%itulasi Bi II  P PE EK KE ER RJJA AA AN N B BE ET TO ON N

1

1 P Pe ek k. . + +a an n,,a ai i K Ke errjja a P Po oe er r P Plla a, , ' '0 0..0 00 0 R Rp p 1 10 01 122 ( (0 0..0 00 0 '

' P Pe ek k. . P Po oe er r P Plla a, , ( (..0 00 0 # ## ## #



 P Pe ek k. .  llo oo o6 6 ) ),,a am ma a 1 15 5//4 40 0  m m 5 5..4 40 0 # ## ## # 4

4 P Pe ek k. .  llo oo o6 6 P Prra ak k,,iis s 1 15 5// 0 0  m m 1 1.. 0 0 # ## ## # 5

5 P Pe ek k. . B Ba allo ok k lla an n,,a ai i 1 15 5//4 40 0  m m ( (..0 00 0 # ## ## # (

( P Pe ek k. . P Plla a, , + +a an n,,a ai i " "..1 1' ' 8 8m m 1 1' '..0 00 0 # ## ## # 7

7 P Pe ek k. . K Ko ollo om m P Prra ak k,,iis s 1 15 5//1 15 5 1 1& &5 5..0 00 0 R Rp p  5 5221 14 40 0..0 00 0



 P Pe ek k. . " "a an ng gg ga a B Be e,,o on n 4 4..' '( ( # ## ## #

&

& P Pe ek k. . R Riin ng g B Ba allo ok k 1 15 5//' '0 0  ..& &0 0 R Rp p & &7 7227 7 5 5..0 00 0 Jumlah Hara P!"

Jumlah Hara P!"!r#aa$ B!t5$ &'i%i$(ah"a$ !r#aa$ B!t5$ &'i%i$(ah"a$ "! R!"a%itulasi Bia "! R!"a%itulasi Bia)a* )a*



 P PE EK KE ER RJJA AA AN N K KA AP P ' 'A AN N K KU U' 'A A77K KU U' 'A A 1

1 P Pe ek k. . K Ku u$ $a a99k ku u$ $a a  //1 1' ' 1 1..5 54 4 # ## ## # '

' P Pe ek k. . B Ba allo ok k %%e ep pii, , ( (//1 1' ' 0 0..1 1( ( # ## ## #



 P Pe ek k. .  o orr$ $iin ng g ( (//1 1' ' 1 1..7 7  # ## ## # 4

4 P Pek ek. . R Ran angk gka a A A,a ,ap p < < K Kas aso o 5/ 5/7 7 : : R Ren eng g '/ '/  G G '' ''0. 0.00 00 Rp Rp 47 472 200 00.0 .00 0 5

5 P Pe ek k. . P Pa as sa an ng ga an n A A,,a ap p  a ak ku urra a R Ro oo o6 6 ' '' '0 0..0 00 0 R Rp p  5 522& &( (0 0..0 00 0 (

( P Pe ek k. . + +iis s,,p plla an nk k 5 5 ..0 00 0  D D R Rp p 5 5( (22( (0 00 0..0 00 0 7

7 P Pe ek k. . P Pa as sa an ng ga an n B Ba au u, , 1 1..0 00 0 + +s s R Rp p 7 75 50 0220 00 00 0..0 00 0



 P Pe ek k. . P Pa as sa an ng ga an n " "a alla an ng g 4 4..0 00 0  D D R Rp p   220 00 00 0..0 00 0



^^



^^



^^



^^



^^



^^



^^



^'^'



^'^'



^'^'



^'^'



^'^'



^'^'



^^



^^



^^



^^



^^



¹¹



^^



¹¹







^^



^^



^'^'



^'^'

P

HARGA HARGA N

&R%.*

1

1 22 && '' 

Jumlah Hara P!"

Jumlah Hara P!"!r#aa$ Ka% (a$ K !r#aa$ Ka% (a$ Ku(a7Ku(a &'i%i$(a u(a7Ku(a &'i%i$(ah"a$ "! R!"a%itula h"a$ "! R!"a%itulasi Bia si Bia

(12)

P

HARGA HARGA N

&R%.*

1

1 22 && '' 



II P PE EK KE ER RJJA AA AN N K KU US SE EN N P PIIN NT TU U ' 'A AN N JJE EN N' 'E EL LA A 1

1 P Pe ek k. . K Ku us se en n P Piin n,,u u : : %%e en n$ $e ella a 5 5//1 1 ..5 5 1 1.. 0 0 # ## ## # '

' P Pe ek k. . B Biin ng gk ka ai i K Ka a8 8a a %%e en n$ $e ella a  ..' '5 5 R Rp p  4 4' '22 0 00 0..0 00 0



 P Pe ek k..K Ka a8 8a a %%e en n$ $e ella a 5 5 m mm m ( (5 5..0 00 0 R Rp p 1 17 7 22( (7 77 7..5 50 0 4

4 P Pe ek k. . P Piin n,,u u P Pa an niil l %%a a,,i i ' ' ..5 5' ' R Rp p 4 41 1 225 50 00 0..0 00 0



^^



^'^'



^'^'



^'^'

(13)

%% p p 22 5

5 P Pe ek k. . P Pa as sa an ng ga an n K Ku un n8 8i i P Piin n,,u u ' '> > p pu u,,a ar r 1 1 ..0 00 0 B B  R Rp p 1 14 4& &227 70 00 0..0 00 0 (

( P Pe ek k. . P Pa as sa an ng ga an n E En ng gs se el l %%e en n$ $e ella a 5 5 ..0 00 0 B B  R Rp 1 p 1' '22  5 5..0 00 0 7

7 P Pe ek k. . P Pa as sa an ng ga an n E En ng gs se el l P Piin n,,u u  & &..0 00 0 B B  R Rp p 4 4' '225 57 77 7..5 50 0



 P Pe ek k. . P Pa as sa an ng ga an n  rre en n$ $e el l %%e en n$ $e ella a ' '& &..0 00 0 B B  R Rp p & &221 1' '( (..' '5 5

&

& P Pe ek k. . P Pa as sa an ng ga an n  rre en n$ $e el l P Piin n,,u u 1 1 ..0 00 0 B B  R Rp p & &221 1' '( (..' '5 5 1

10 0 P Pe ek k. . P Pa as sa an ng ga an n ? ?a ak k A An ng giin n %%e en n$ $e ella a 5 5 ..0 00 0 B B  R Rp p 1 1( (225 57 77 7..5 50 0 Jumlah Harga P

Jumlah Harga Pekerjaan K ekerjaan Kusen Pintu dan Jendela usen Pintu dan Jendela (Dipindahkan k (Dipindahkan ke Rekapitula e Rekapitula



IIII P PE EK KE ER RJJA AA AN N L LA AN NT TA AI I 'A 'AN N ' 'IIN N' 'IN ING G K KE ER RA A8I 8IK K 1

1 P Pe ek k. . R Ra a* *a a, , B Be e,,o on n 1 1       5 52 2 A Alla as s + +a an n,,a ai i 7 70 0..0 00 0 R Rp p  ( (( (227 75 50 0..0 00 0 '

' P Pe ek. k. +a +an n,a ,ai i K Ker era am mik ik 40 40 > > 40 40  m m +a +an, n,a ai i   - - +, +,..' ' 1& 1&5. 5.00 00 R Rp p 15 152 2 7. 7.00 00



 P Pe ek k. . " "e eg ge el l P Plliin n, , 1 10 0 > > 4 40 0  m m + +a an n,,a ai i   1 1 0 0..0 00 0  D D R Rp p 4 4& &227 71 17 7..0 00 0 4

4 P Pe ek. k. +a +an n,a ,ai i K Ker era am mik ik '0 '0 > > '0 '0  m m A An, n,i i l lip ip <K <K/ /  '0 '0.0 .00 0 R Rp p 1 12 2 7. 7.00 00 5

5 P Pe ek. k. @i @in$ n$in ing g K Ker era am mik ik '0 '0 > > '5 '5 m m 5' 5'.0 .00 0 R Rp p 10 1072 72' '7. 7.50 50 (

( P Pe ek k. . " "e eg ge el l K Ku uk ku u  0 0..0 00 0 R Rp p 1 14 4220 0( ( .. 1 1 Jumlah Harga P

Jumlah Harga Pekerjaan Lan ekerjaan Lantai dan Dinding tai dan Dinding (Dipindahkan ke (Dipindahkan ke Rekapitulasi Bia Rekapitulasi Bia

I

III II PE PEKE KERJ RJAA AAN N LA LANG NGIT IT77LA LANG NGIT IT &&PL PLA: A:ON ON'* '*

1

1 P Pe ek. k. P Pa asa san nga gan n R Ra an ngk gka a P Pla la6o 6on n$ $ 10 100. 0.00 00 R Rp p 51 5124 2400 00.0 .00 0 1

1 P Pe ek k. . P Pa as sa an ng ga an n P Plla a66o on n$ $  iip ps su um m 1 10 00 0..0 00 0 R Rp p ' '7 722& & ' '..4 4& &

'

' P Pe ek k. . + +iis s, ,  iip ps su um m 1 15 50 0..0 00 0 R Rp p 1 1& &221 15 50 0..0 00 0 Jumlah Harga P

Jumlah Harga Pekerjaan Lan ekerjaan Langit-Langit  Pla!*nd git-Langit  Pla!*nd (Dipindahkan ke (Dipindahkan ke Rekapitulasi Rekapitulasi II9 9 P PE EK KE ER RJJA AA AN N IIN NS ST TA AL LA AS SI I L LIIS ST TR RIIK K

1

1 P Pe ek k. . P Pa as sa an ng ga an n n ns s,,a alla as si i " "ii,,iik k + +a am mp pu u ' ' ..0 00 0 " ",,k k R Rp p ' '5 50 0220 00 00 0..0 00 0 '

' P Pe ek k. . P Pa as s. . + +a am mp pu u  + + ' '0 0  a a,,, , - - P P iilliip ps s $ $o o n n lliig g , , ' ' ..0 00 0 B B  R Rp p 1 15 50 0220 00 00 0..0 00 0



 P Pe ek k. . P Pa as sa an ng ga an n  a ak klla ar r " "u un ng gg ga al l 1 1 ..0 00 0 B B  R Rp p ' '1 1220 00 00 0..0 00 0 4

4 P Pe ek k. . P Pa as sa an ng ga an n  a ak klla ar r  a an n$ $a a 5 5..0 00 0 B B  R Rp p ' '( (220 00 00 0..0 00 0 5

5 P Pe ek k. . P Pa as sa an ng ga an n  ,,o op p K Ko on n,,a ak k & &..0 00 0 B B  R Rp p ' '4 4220 00 00 0..0 00 0 (

( P Pe ek k. . P Pa as sa an ng ga an n   B B ' '..0 00 0 B B  R Rp p 1 1' '5 5220 00 00 0..0 00 0 Jumlah Harga P

Jumlah Harga Pekerjaan "nstala ekerjaan "nstalasi Listrik (Dipindahkan ke R si Listrik (Dipindahkan ke Rekapitulasi Biaya) ekapitulasi Biaya) 9

9 P PE EK KE ER RJJA AA AN N S SA AN NIIT TA AIIR R 1

1 P Pe ek k. . P Pa as sa an ng ga an n n ns s,,a alla as si i A Aiir r B Be errs sii  P Piip pa a  //4 4H H 4 40 0..0 00 0  D D R Rp p 4 4( (227 77 7( (..0 00 0 '

' P Pe ek k. . P Pa as sa an ng ga an n n ns s,,a alla as si i A Aiir r K Ko o,,o or r P Piip pa a 1 1H H ' '0 0..0 00 0  D D R Rp p   221 1( (1 1..0 00 0



 P Pe ek k. . P Pa as sa an ng ga an n n ns s,,a alla as si i A Aiir r K Ko o,,o or r P Piip pa a  H H  5 5..0 00 0  D D R Rp p   221 1( (1 1..0 00 0 4

4 P Pe ek k. . P Pa as sa an ng ga an n K Kllo os se e, , $ $u u$ $u uk k m mo on no o* *llo ok k e e> >..K KA A 4 4..0 00 0 B B  # ## ## # 5

5 P Pe ek k. . P Pa as sa an ng ga an n K Krra an n A Aiir r ( (..0 00 0 B B  R Rp p  ' '22 5 50 0..0 00 0 (

( P Pe ek k. . P Pa as sa an ng ga an n F Fllo oo or r @ @rra aiin n 4 4..0 00 0 B B  R Rp p 4 44 4227 70 00 0..0 00 0 Jumlah Harga P

Jumlah Harga Pekerjaan #an ekerjaan #anitair (Dipindahkan k itair (Dipindahkan ke Rekapitulasi Bia e Rekapitulasi Biaya) ya)



^^



^'^'



^'^'



^'^'



¹¹



^'^'



^'^'



^DD

P

PE EK KE ER RJJA AA AN N : : P PE EM MB BA AN NG GU UN NA AN N R RU UM MA AH H T TIIN NG GG GA AL L T TY YP PE E 220000 L

HARGA HARGA N

&R%.*

1

1 22 && '' 

9

9II P PE EK KE ER RJJA AA AN N P PE EN NG GE E; ;E ET TA AN N / / : :IIN NIIS SH HIIN NG G 1

1 P Pe ek k. .  a a, , " "e em m* *o ok k   ( (..5 50 0 R Rp p 1 10 022 ' '& &..0 00 0 '

' P Pe ek k. .  a a, , P Plla a66o on n$ $ 1 1& &( (..0 00 0 R Rp p 1 10 022 ' '& &..0 00 0



 P Pe ek k. .  e en ng gg go os so ok k $ $a an n  e en n$ $e em mp pu ul l B Bii$ $a an ng g K Ka a u u  ' '..4 40 0 R Rp p 4 4227 7' '( (..' '5 5 4

4 P Pek ek. . a a, , Ki Kila lap p K Kus usen en2 2 P Pin in,u ,u2 2 %e %en$ n$el ela a 1 1.5 .50 0 Rp Rp '& '&25 255 5.0 .00 0



^'^'



^'^'



^'^'



^'^'

(14)

p

p 22 22 %% p p 22

5

5 P Pe ek ke errjja aa an n R Re elliin ng g ,,a an ng gg ga a $ $a an n = =o oii$ $  & &..5 50 0  D D R Rp p  5 50 0220 00 00 0..0 00 0 (

( P Pe ek k. . P Pllii,,u ur r $ $a au un n p piin n,,u u p pa an niil l 1 17 7..( (0 0 R Rp p 1 1( (22 4 40 0..0 00 0 7

7 P Pe ek k. .  a a, , K Kiilla ap p + +iis sp plla an nk k 1 15 5..1 10 0 R Rp p ' '& &225 5 5 5..0 00 0



 P Pe ek k. . P Prro o3 3l l K Ku us se en n 1 1..0 00 0 + +s s R Rp p 5 50 00 0220 00 00 0..0 00 0 Jumlah Harga P

Jumlah Harga Pekerjaan P ekerjaan Penge$atan  %inishing (Dipin enge$atan  %inishing (Dipindahkan ke R dahkan ke Rekapitulasi ekapitulasi

Ken$ari2

Ken$ari2 & & %uli %uli '0 '0

enge,aui/mene,ujui C

enge,aui/mene,ujui C @i*ua, leC @i*ua, leC

K!%ala 'i$as Tata"5ta (a$ P!rumaha$

Ir. AN'I A'A8 :. PATA>ARI, 8.Si

Ir. AN'I A'A8 :. PATA>ARI, 8.Si RAH8AN RA8LI RAH8AN RA8LI

;ip. 1&51'0( 1&0& 1 001



^'^'



^'^'

JU8LAH JU8LAH HARGA HARGA

&R%.*



5002000.00

502000.00

'002000.00

Rp 2('2&50.00

(15)

p 2 2

R%6,410,.

Rp '24552'00.00 Rp '24552'00.00 Rp '&42'77.50 Rp '&42'77.50 Rp 727'2000.00 Rp 727'2000.00 Rp (&25'0.00 Rp (&25'0.00 Rp 20&42000.00 Rp 20&42000.00

===

Rp Rp 522(10.00 522(10.00 Rp 20'425'.00 Rp 20'425'.00 Rp 1271'25.

Rp 1271'25.

Rp 42'402&(.00 Rp 42'402&(.00 Rp 1025702&'4.00 Rp 1025702&'4.00 Rp '27424(.40 Rp '27424(.40 Rp 20(2447.'0 Rp 20(2447.'0

===

Rp Rp '20'72'00.00 '20'72'00.00 Rp 12112&(0.00 Rp 12112&(0.00 Rp '&25112&1.00 Rp '&25112&1.00 Rp &2421.00 Rp &2421.00 Rp 2502&00.00 Rp 2502&00.00 Rp (525'2040.00 Rp (525'2040.00 Rp 1(2(0'200.00 Rp 1(2(0'200.00 Rp ''21112(54.'4 Rp ''21112(54.'4 Rp 12(1.50 Rp 12(1.50

===

Rp Rp (204424(7.'0 (204424(7.'0 Rp 57120(.(

Rp 57120(.(

Rp (2''&275.(0 Rp (2''&275.(0 Rp 10240(2000.00 Rp 10240(2000.00 Rp 12&112'00.00 Rp 12&112'00.00 Rp 2''200.00 Rp 2''200.00 Rp 7502000.00 Rp 7502000.00 Rp 1'2000.00 Rp 1'2000.00

JU8LAH JU8LAH HARGA HARGA

&R%.*



===

(16)

JU8LAH JU8LAH HARGA HARGA

&R%.*



Rp Rp 242450.00 242450.00

Rp 121142100.00

Rp 112(14207.50

Rp &27'525'0.00

(17)

p 2 2

Rp 12&4(2100.00 Rp 12&4(2100.00 Rp 7120.00 Rp 7120.00 Rp 12((025''.50 Rp 12((025''.50 Rp '(42((1.'5 Rp '(42((1.'5 Rp 112(41.'5 Rp 112(41.'5 Rp &(124&5.00 Rp &(124&5.00

===

Rp (02(7'2500.00 Rp (02(7'2500.00

Rp 2&4&20(0.00 Rp 2&4&20(0.00 Rp 2((72740.00 Rp 2((72740.00 Rp 52(07200.00 Rp 52(07200.00 Rp 4''20(4.

Rp 4''20(4.

===

Rp Rp 521402000.00 521402000.00 Rp '27&2'4&.1

Rp '27&2'4&.1

Rp '27'2500.00 Rp '27'2500.00

===

Rp Rp 527502000.00 527502000.00 Rp 24502000.00 Rp 24502000.00 Rp '72000.00 Rp '72000.00 Rp 102000.00 Rp 102000.00 Rp '1(2000.00 Rp '1(2000.00 Rp '502000.00 Rp '502000.00

===

Rp Rp 12712040.00 12712040.00 Rp 127(2''0.00 Rp 127(2''0.00 Rp 2052(5.00 Rp 2052(5.00 Rp (21(721'0.00 Rp (21(721'0.00 Rp 1&72100.00 Rp 1&72100.00 Rp 17200.00 Rp 17200.00

===

JU8LAH JU8LAH HARGA HARGA

&R%.*



Rp Rp 4215240.50 4215240.50

Rp '21''244.00

Rp 15210.50

Rp &27''.50

(18)

p 2

Rp 12'52000.00 Rp 12'52000.00 Rp '&(24.00 Rp '&(24.00 Rp 4452&7.50 Rp 4452&7.50 Rp 5002000.00 Rp 5002000.00

===

1 1

II

P

B. PE+BANGUNAN PAGAR DAN 7APINGBLOCK HALA+AN RU+AH B. PE+BANGUNAN PAGAR DAN 7APINGBLOCK HALA+AN RU+AH

N

( Rp.)

1

1 22 33

(19)

PEMBUATAN PEMBUATAN PAGAR DAN PAGAR DAN VAPINGBLOCK VAPINGBLOCK

II P PE EK KE ER RJJA AA AN N P PE ER RS SIIA AP PA AN N R R! !" " 11$$55##11$$44##00""0000 IIII P PE EK KE ER RJJA AA AN N P PO ON ND DA AS SII$ $ P PA AS SA AN NG GA AN N D DA AN N P PL LE ES ST TE ER RA AN N R R! !" " 1155$$004455$$&&&&11""&&00 IIIIII P PE EK KE ER RJJA AA AN N B BE ET TO ON N R R! !" " 44$$44''$$9999""22##

II  P PEK EKE ERJ RJAA AAN N P PAG AGAR AR B BE ESI SI R R!" !" '$ '$9# 9#9$ 9$442& 2&"2 "2



 P PE EK KE ER RJJA AA AN N  A AP PIIN NG GB BL LO OC CK K H HA AL LA AM MA AN N R R! !" " ##$$22##22$$''''&&""''55



II P PE EK KE ER RJJA AA AN N P PE EN NG GE EC CE ET TA AN N   6 6IIN NIIS SH HIIN NG G R R! !" " $$55##&&$$00""&&

A

A R RE EA AL L C CO OS ST T R Rp p. . 3 3, ,!!9 95 55 5!!9 95 5" "..# #9 9

K)*+,r-$

K)*+,r-$ 9 9 J./- J./- 201# 201#

@i*ua, leC



RAH8AN RA8LI RAH8AN RA8LI

P

B. PE+BANGUNAN PAGAR DAN 7APINGBLOCK HALA+AN RU+AH B. PE+BANGUNAN PAGAR DAN 7APINGBLOCK HALA+AN RU+AH

HARGA HARGA N

&R%.*

1

1 22 && '' 

II P PE EK KE ER RJJA AA AN N P PE ER RS SIIA AP PA AN N 1

1 P Pe em ma as sa an ng ga an n B Bo o p plla an nk k / / P Pe en ng gu uk ku urra an n K Ke em m* *a alli i 1 1 ..5 50 0 R Rp p  & &22  0 0..0 00 0 '

' A Aiir r K Ke errjja a / / P P K K 1 1..0 00 0 + +s s R Rp p 5 50 00 0220 00 00 0..0 00 0



 A A$ $m miin niis s,,rra as si i / / F Fo o,,o o @ @o ok ku um me en n,,a as si i 1 1..0 00 0 + +s s R Rp p 5 50 00 0220 00 00 0..0 00 0 Jumlah Hara P!"!r#aa$ P!rsia%a$ &'i%i$(ah"a$ "! R!"a%itulasi Bia)a*

Jumlah Hara P!"!r#aa$ P!rsia%a$ &'i%i$(ah"a$ "! R!"a%itulasi Bia)a*

IIII P PE EK KE ERJ RJA AA AN P N PO ON' N'A AS SII, P , PA AS SA ANG NGA AN ' N 'A AN P N PL LE ES ST TE ERA RAN N 1

1 P Pa as sa an ng ga an n B Ba a,,a a  e erra a  1 1   5 5  ' '..' '4 4 R Rp p  ( (225 50 0' '..0 00 0 '

' P Pe ek k. . P Plle es s,,e erra an n " "e em m* *o ok k 1 1   5 5 1 1' '& &..& &' ' R Rp p  5 5221 15 5 ..0 00 0



 P Pe ek k. . P Plle es s,,e erra an n B Be e,,o on n 1 1      4 4..5 5( ( R Rp p 4 40 022' '5 5 ..0 00 0



¹¹



^'^'



^'^'



^'^'

(20)

4

4 P Pe ek k. . P Plle es s,,e erra an n P Po on n$ $a as si i 1 1     1 1' '..' '( ( R Rp p 4 40 022' '5 5 ..0 00 0 5

5 P Pe ek k. . P Plle es s,,e erra an n P Prro o3 3l l P Pa ag ga ar r 1 1..0 00 0 + +s s # ## ## # Jumlah Hara P!"!r#aa$ P5$(asi (a$ 'i$(i$ &'i%i$(ah"a$ "! R!"a%itulasi Bi Jumlah Hara P!"!r#aa$ P5$(asi (a$ 'i$(i$ &'i%i$(ah"a$ "! R!"a%itulasi Bi IIIIII P PE EK KE ER RJJA AA AN N B BE ET TO ON N

1

1 P Pe ek k. .  llo oo o6 6 P Prra ak k,,iis s ' '0 0// 0 0  m m 0 0..( (5 5 # ## ## # '

' P Pe ek k. . K Ko ollo om m 1 15 5// 0 0 8 8m m 0 0..7 7& & # ## ## # Jumlah Hara P!"!r#aa$ B!t5$ &'i%i$(ah"a$ "! R!"a%itulasi Bia)a*

Jumlah Hara P!"!r#aa$ B!t5$ &am