Professional Documents
Culture Documents
NO
URAIAN PEKERJAAN
VOLUME
SAT
HARGA SATUAN
JUMLAH
SUB TOTAL
(Rp)
(Rp)
(Rp)
I. PEKERJAAN PONDASI
1.1. Pekerjaan Persiapan
a Pembersihan Lapangan
b Pemasangan Bouplank/Pengukuran
c Pengadaan Air Kerja
d Pembuatan Gudang Semen dan Alat
e Direksi Keet
6.750,00
965.250,00
48,0000
23.868,02
1.145.665,14
1,0000
Ls
4.500.000,00
4.500.000,00
20,0000
M2
384.725,40
7.694.508,00
10,0000
384.725,40
3.847.254,00
143,0000
SUB TOTAL
18.152.677,14
Rp18.152.677,14
16.600,00
653.376,00
60,0000
21.790,00
1.307.400,00
9,8400
M3
7.955,00
78.277,20
42,9000
20.750,00
890.175,00
39,3600
SUB TOTAL
4.236.628,20
Rp4.236.628,20
M3
107.150,00
5.314.640,00
4,9200 M3
253.530,00
1.247.367,60
508.184,60
10.001.072,93
49,6000
19,6800
SUB TOTAL
16.563.080,53
Rp16.563.080,53
34,4400
87.084,29
2.999.182,80
b Bekisting Kolom
16,7500
105.269,29
1.763.260,54
c Bekisting Balok
60,1500
M2
106.319,29
6.395.105,04
d Bekisting Plat
51,4800
146.573,75
7.545.616,65
e Bekisting Tangga
13,6350
M2
250.877,50
3.420.714,71
14,3000
46.271,00
661.675,30
SUB TOTAL
22.785.555,03
Rp22.785.555,03
2,9520
M3
2.522.380,27
7.446.066,55
2,1000
M3
840.091,40
1.764.191,94
0,8100
3.616.849,70
2.929.648,26
0,4200
M3
3.115.744,55
1.308.612,71
e Kolom 20 x 30 (K2)
1,0800
2.437.479,00
2.632.477,32
f Kolom 20 x 35 (K1)
0,3500
5.830.067,24
2.040.523,54
3.133.244,55
2.819.920,10
3.081.989,88
14.146.333,53
2.807.756,73
4.267.790,23
51,4800
1.150.327,91
59.218.880,61
2,4075
M3
2.929.054,46
7.051.698,61
1,8225
4.398.277,54
4.398.277,54
g Balok 15 x 20 (B3)
0,9000
h Balok 20 x 30 (B2)
4,5900
i Balok 20 x 40 (B1)
1,5200
SUB TOTAL
124.128.297,03
Rp124.128.297,03
3,3000 M3
502.503,60
SUB TOTAL
1.658.261,88
1.658.261,88
Rp1.658.261,88
126,0000
M3
49.060,20
6.181.585,20
628,0000
M3
56.194,96
35.290.434,88
SUB TOTAL
41.472.020,08
Rp41.472.020,08
KETERANGAN
3.2. Kusen
a Kusen Pintu dan Jendela
1,2068
M3
2.786.375,00
SUB TOTAL
3.362.458,03
3.362.458,03
Rp3.362.458,03
M3
16.037,50
415,69
0,5280
2.419.981,29
1.277.750,12
52,8000
M3
34.345,00
1.813.416,00
27,0000
28.935,00
781.245,00
e Gording 8/12
0,4608
M3
689.120,96
317.546,94
f Talang
8,0000
M'
519.704,83
4.157.638,67
SUB TOTAL
8.348.012,42
Rp8.348.012,42
4.2. Atap
a Pemasangan Atap
b Pemasangan Perabung
66,0000 M2
43.785,80
2.889.862,80
8,0000 M1
130.387,47
1.043.099,73
SUB TOTAL
3.932.962,53
Rp3.932.962,53
V. PEKERJAAN PLAFOND
5.1. Balok Plafond
a Rangka Plafon
217,1750 M2
36.913,93
SUB TOTAL
8.016.782,44
8.016.782,44
Rp8.016.782,44
217,1750 M2
64.214,67
13.945.820,23
200,3000 M1
12.394,20
2.482.558,26
SUB TOTAL
16.428.378,49
Rp16.428.378,49
1.256,0000 M2
26.166,30
32.864.867,78
126,0000 M2
22.553,96
2.841.798,96
1.382,0000 M2
4.837,48
6.685.399,43
c Acian
SUB TOTAL
42.392.066,17
Rp42.392.066,17
114,4000 M2
114.875,64
SUB TOTAL
13.141.773,22
13.141.773,22
Rp13.141.773,22
6,5153
107.150,00
SUB TOTAL
698.109,04
698.109,04
Rp698.109,04
201,0000 M2
127.032,22
25.533.477,02
16,1750 M2
148.382,22
2.400.082,47
SUB TOTAL
27.933.559,50
Rp27.933.559,50
16,0000
Bh
219.829,17
3.517.266,67
1,1200 M2
521.600,00
584.192,00
SUB TOTAL
4.101.458,67
Rp4.101.458,67
8.2. Kaca
8.2.1. Pasangan Kaca Tebal 15 mm
35,3800 M2
112.829,75
SUB TOTAL
3.991.916,56
3.991.916,56
Rp3.991.916,56
8.3. Penggantung/Kunci
8.3.1. Pasangan Engsel Pintu
32,0000
Bh
25.592,50
818.960,00
32,0000
Bh
25.592,50
818.960,00
32,0000
Bh
144.595,00
4.627.040,00
SUB TOTAL
6.264.960,00
36,7607 M2
7.414,50
272.561,99
9,2450 M2
20.915,50
193.363,80
Rp6.264.960,00
464,7500 M2
14.340,80
SUB TOTAL
6.664.886,80
7.130.812,59
Rp7.130.812,59
1,0000
Ls
9.380.200,00
SUB TOTAL
9.380.200,00
9.380.200,00
Rp9.380.200,00
2,0000
Bh
604.640,00
1.209.280,00
2,0000
Bh
2.193.695,00
4.387.390,00
4,0000
Bh
25.725,00
102.900,00
1,0000
Bh
346.747,50
346.747,50
2,0000
Bh
1.200.220,00
2.400.440,00
30,0000
M'
108.337,50
3.250.125,00
42,0000
M'
28.514,00
1.197.588,00
46,5300
M'
21.570,00
1.003.652,10
8,0000
Bh
47.075,00
376.600,00
SUB TOTAL
14.274.722,60
Rp14.274.722,60
12,0000 M2
641.206,40
7.694.476,80
1,0000
Bh
331.601,21
331.601,21
11,3 Septictank
1,0000
Bh
1.138.954,58
1.138.954,58
11,4 Resapan
1,0000
Bh
1.690.248,83
1.690.248,83
SUB TOTAL
10.855.281,42
Rp10.855.281,42
Rp409.249.973,56
Catatan :
a. Belum termasuk PPN 10%
b. Belum termasuk biaya perizinan (IMB dll)
c. Belum termasuk biaya supervisi/pengawasan berkala
Demikian Rencana Anggaran Biaya ini dibuat agar digunakan sebagai acuan untuk pembangunan yang akan dilaksanakan.
Hormat saya,
Agus Pranoto ST
PT. Diorindo Graha Perkasa