Professional Documents
Culture Documents
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi/Halaman 250.20 m2
2 Pek. Pembongkaran relief samping 1.00 Ls
3 Pek. Pembongkaran garasi non permanen 50.00 m2
4 Pek. Pembongkaran pagar samping 19.00 m'
5 Pek. Pembongkaran kamar mandi 2.00 unit
6 Pek. Pembongkaran pintu,jendela dan lemari 1.00 Ls
gantung
7 Pek. Pembongkaran plafond 276.58 m2
V. PEKERJAAN LISTRIK
1 Titik lampu inbow kabel 1.5 mm NYM 27.00 ttk
2 Lampu XL 18 watt 27.00 bh
3 Biaya Penyambungan Listrik 1.00 Ls
4 Biaya Penyambungan Telpon 1.00 Ls
No R E K A P I T U L A S I :
V. PEKERJAAN LISTRIK
Jumlah
Jasa Pemborong 10 %
Jumlah
P P N 10 %
Jumlah
Dibulatkan
B K L U I S Ukuran = 4 x 5 = 20 M2
I PEKERJAAN BETON
1 Plat beton lantai bawah tanpa begesting bawah K<1 KHUSUS m3
2 Plat beton dag atas K<1 KHUSUS m3
3 Dinding beton K<1 KHUSUS m3
IV PEKERJAAN PENGECATAN
1 Cat dinding beton K<1 KHUSUS m2
2 Cat plafond dag beton K<1 KHUSUS m2
3 Cat partisi ram K<1 KHUSUS m2
V PEKERJAAN LISTRIK
1 Titik lampu inbow kabel 1.5 mm NYM K<1 TETAP bh
2 Stop kontak 200 watt inbow kabel 2.5 mm NYM K<1 TETAP bh
3 TL 2x20 watt TKO K<1 TETAP bh
J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h
Dibulatkan
C GUDANG
IV PEKERJAAN LANTAI
1 Ubin abu-abu 30/30 m2
2 Ubin abu-abu 20/20 m2
3 Lantai rabat beton 1 : 3 : 5 tebal 8 cm m2
4 Rabat beton 1 : 3 : 5 tebal 8 cm kll bg m2
V PEKERJAAN KAYU
1 Kosen kayu kamper samarinda kering oven 5/15 m3
2 Partisi double teakwood r. kamper smrd m2
3 Partisi & pintu ram # 30.30.2. r. kpr smrd m2
4 Pintu klam kamper samarinda m2
5 Pintu panel kamper samarinda m2
6 Pintu double teakwood r. kamper smrd m2
7 Rangka plafond meranti / kruing m2
8 Penutup plafond triplek 6 mm m2
9 Pasang kusen kayu lama unit
10 Pasang daun pintu double lama set
11 List plafond 1x4 bagian luar/tritisan m2
12 Penutup plafond plat asbes 5 mm m2
13 List profil 4/4 kamper samarinda + cat m1
C GUDANG
IX PEKERJAAN LISTRIK
1 Titik lampu inbow kabel 1.5 mm NYM bh
2 Stop kontak 200 watt inbow kabel 2.5 mm NYM bh
3 Sub panel ....... group + box .......... unit
4 TL 1x20 watt TKO bh
5 TL 2x20 watt TKO bh
6 Lampu pijar bh
C GUDANG
No R E K A P I T U L A S I :
IV PEKERJAAN LANTAI
V PEKERJAAN KAYU
IX PEKERJAAN LISTRIK
Jumlah
Jasa Pemborong 10 %
Jumlah
P P N 10 %
Jumlah
Dibulatkan
D RUMAH DINAS
V PEKERJAAN KAYU
1 Kosen kayu kamper samarinda kering oven 5/15 m3
2 Jalusi mati pada kosen kamper samarinda m2
3 Pintu panel kamper samarinda m2
4 Pintu double teakwood r. kamper smrd m2
5 Pintu teakwood formica r. kamper m2
6 Pintu teakwood aluminium r. kamper m2
7 Pintu / jendela kaca rangka kamper m2
8 Rangka plafond meranti / kruing m2
9 Penutup plafond triplek 6 mm m2
10 Penutup plafond plat asbes 5 mm m2
11 List profil 5/5 kamper samarinda + cat m1
12 List profil 4/4 kamper samarinda + cat m1
13 Almari bawah meja pantry lengkap kunci + cat m1
14 Almari gantung pantry lengkap kunci + cat m1
D RUMAH DINAS
IX PEKERJAAN LISTRIK
1 Titik lampu inbow kabel 1.5 mm NYM bh
2 Stop kontak 200 watt inbow kabel 2.5 mm NYM bh
3 Panel induk .... group + box .......... unit
4 Arde bh
5 Lampu pijar bh
X PEKERJAAN SANITASI
1 Instalasi air bersih PVC ø 1/2" AW m1
2 Instalasi air bersih PVC ø 3/4" AW m1
3 Instalasi air kotor PVC ø 3" AW m1
4 Instalasi air kotor PVC ø 4" AW m1
5 Instalasi air tinja PVC ø 4" AW m1
6 Instalasi air bersih GIP ø 1/2" Medium m1
7 Instalasi air bersih GIP ø 3/4" Medium m1
8 Kran air Asahi bh
9 Kran bebek Asahi bh
10 Stop kran Kitazawa ø 3/4" bh
11 Stop kran Kitazawa ø 1" bh
12 Floor drain stainless steel bh
13 Kloset duduk monoblock KIA standar putih bh
14 Kloset jongkok KIA putih bh
15 Tempat sabun keramik 10/20 bh
16 Kitchenzing satu lobang bh
17 Meja beton pantry m1
19 Bak mandi lapis keramik bh
D RUMAH DINAS
No R E K A P I T U L A S I :
V PEKERJAAN KAYU
IX PEKERJAAN LISTRIK
X PEKERJAAN SANITASI
Jumlah
Jasa Pemborong 10 %
Jumlah
P P N 10 %
Jumlah
Dibulatkan
F HALAMAN
II PEKERJAAN TANAH
1 Urugan tanah halaman m3
2 Pemadatan tanah urugan stemper m2
3 Pemadatan tanah urugan mesin gilas m2
4 Cerucuk bambu ø 8 - 10 d 2 m titik
5 Cerucuk dolken ø 8 - 10 d 2 m titik
J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h
Dibulatkan
F TAMAN
J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h
Dibulatkan
J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h
Dibulatkan
J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h
Dibulatkan
J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h
Dibulatkan
J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h
Dibulatkan
J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h
Dibulatkan
L PERALATAN INSTALASI
J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h
Dibulatkan
M POS JAGA
J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h
Dibulatkan
N TIANG BENDERA
J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h
Dibulatkan
RENCANA ANGGARAN BIAYA
PEMBANGUNAN/ PEREMAJAAN .......................................................
CPP. ....................................................................................................
No R E K A P I T U L A S I A K H I R :
A GEDUNG KANTOR
B KLUIS
C GUDANG
D RUMAH DINAS
F HALAMAN
F TAMAN
K PAGAR TRALIS
L PERALATAN INSTALASI
M POS JAGA
N TIANG BENDERA
JUMLAH
TERBILANG :
Mengetahui, Menyetujui,
Harga Jumlah
Rp Rp
4,675.00 1,169,685.00
150,000.00 150,000.00
53,500.00 2,675,000.00
53,500.00 1,016,500.00
300,000.00 600,000.00
350,000.00 350,000.00
3,512.50 971,487.25
6,932,672.25
Harga
Rp
6,932,672.25
4,884,740.00
56,911,996.75
21,732,575.25
56,911,996.75
22,900,000.00
170,273,981.00
17,027,398.10
187,301,379.10
18,730,137.91
206,031,517.01
206,032,000.00
#REF!
Harga Jumlah
Rp Rp
86,250.00 - 86,210.00
78,500.00 #VALUE! 78,500.00
78,500.00 #VALUE! 78,500.00
70,400.00 #VALUE! 70,400.00
113,450.00 #VALUE! 113,450.00
- #VALUE!
7,650.00 #VALUE! 7,650.00
139,800.00 #VALUE! 139,800.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
Harga Jumlah
Rp Rp
13,500.00 - 13,500.00
19,650.00 - 19,625.00
6,550.00 - 6,541.67
95,000.00 - 95,000.00
95,000.00 - 95,000.00
95,000.00 - 95,000.00
6,550.00 - 6,541.67
37,250.00 - 37,250.00
-
164,650.00 - 164,625.00
406,300.00 - 406,255.00
501,300.00 - 501,279.00
457,200.00 - 457,170.00
477,800.00 - 477,784.00
95,500.00 - 95,500.00
25,300.00 - 25,251.30
23,000.00 - 22,955.30
12,650.00 - 12,625.65
6,250.00 - 6,224.27
-
4,608,600.00 - 4,608,600.00
138,150.00 - 59,500.00 78,630.95 138,130.95
86,250.00 - 86,210.00
278,400.00 - 278,375.00
408,150.00 - 408,125.00
286,400.00 - 69,600.00 216,755.95 286,355.95
56,300.00 - 56,290.00
36,850.00 - 36,815.42
- -
- -
- -
27,550.00 - 27,505.00
8,550.00 - 8,504.19
-
#REF!
Harga Jumlah
Rp Rp
113,450.00 - 113,450.00
6,700.00 - 6,700.00
46,600.00 - 46,600.00
70,400.00 - 70,400.00
75,900.00 - 75,900.00
116,900.00 - 116,900.00
-
2,966,000.00 - 2,966,000.00
2,457,000.00 - 2,457,000.00
22,600.00 - 22,575.00
26,200.00 - 26,200.00
71,100.00 - 71,090.00
10,200.00 - 10,189.00
40,250.00 - 40,227.00
26,850.00 - 26,818.00
15,200.00 - 15,163.50
10,150.00 - 10,109.00
28,700.00 - 28,700.00
39,200.00 - 39,200.00
37,900.00 - 37,900.00
45,000.00 - 45,000.00
-
92,400.00 - 92,400.00
98,200.00 - 98,200.00
ls #VALUE!
60,750.00 - 60,750.00
83,200.00 - 83,200.00
5,500.00 - 5,500.00
#VALUE!
125,100.00 - 125,090.00
83,100.00 - 83,090.00
4,162,000.00 - 4,162,000.00
2,457,000.00 - 2,457,000.00
4,162,000.00 - 4,162,000.00
2,457,000.00 - 2,457,000.00
4,162,000.00 - 4,162,000.00
2,457,000.00 - 2,457,000.00
950,000.00 - 950,000.00
830,000.00 - 830,000.00
-
#REF!
Harga
Rp
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
Harga Jumlah
Rp Rp
13,500.00 - 13,500.00
19,650.00 - 19,625.00
6,550.00 - 6,541.67
95,000.00 - 95,000.00
95,000.00 - 95,000.00
95,000.00 - 95,000.00
6,550.00 - 6,541.67
37,250.00 - 37,250.00
-
164,650.00 - 164,625.00
406,300.00 - 406,255.00
501,300.00 - 501,279.00
457,200.00 - 457,170.00
477,800.00 - 477,784.00
64,500.00 - 64,500.00
25,300.00 - 25,251.30
23,000.00 - 22,955.30
12,650.00 - 12,625.65
6,250.00 - 6,224.27
-
4,608,600.00 - 4,608,600.00
125,100.00 - Teakwood+lem+paku Tenaga+bhn lain 125,090.00
408,150.00 - 408,125.00
286,400.00 - 69,600.00 216,755.95 286,355.95
356,550.00 - 91,700.00 264,835.43 356,535.43
339,050.00 - 74,200.00 264,834.65 339,034.65
381,250.00 - 381,250.00
56,300.00 - 56,290.00
36,850.00 - 36,815.42
27,550.00 - 27,505.00
10,700.00 - 10,674.54
8,550.00 - 8,504.19
103,000.00 - 103,000.00
308,000.00 - 308,000.00
-
#REF!
Harga Jumlah
Rp Rp
113,450.00 - 113,450.00
97,000.00 - 97,000.00
139,800.00 - 139,800.00
7,650.00 - 7,650.00
6,700.00 - 6,700.00
6,700.00 - 6,700.00
8,200.00 - 8,200.00
70,400.00 - 70,400.00
75,900.00 - 75,900.00
118,550.00 - 118,550.00
116,900.00 - 116,900.00
-
2,966,000.00 - 2,966,000.00
2,457,000.00 - 2,457,000.00
22,600.00 - 22,575.00
26,200.00 - 26,200.00
71,100.00 - 71,090.00
10,200.00 - 10,189.00
26,850.00 - 26,818.00
10,150.00 - 10,109.00
28,700.00 - 28,700.00
39,200.00 - 39,200.00
- -
37,900.00 - 37,900.00
45,000.00 - 45,000.00
27,300.00 - 27,300.00
26,500.00 - 26,500.00
-
92,400.00 - 92,400.00
98,200.00 - 98,200.00
ls #VALUE!
106,250.00 - 106,250.00
5,500.00 - 5,500.00
#VALUE!
4,000.00 - 4,000.00
4,200.00 - 4,200.00
26,500.00 - 26,500.00
37,500.00 - 37,500.00
37,500.00 - 37,500.00
14,700.00 - 14,700.00
18,400.00 - 18,400.00
44,200.00 - 44,200.00
54,400.00 - 54,400.00
38,500.00 - 38,500.00
44,000.00 - 44,000.00
30,850.00 - 30,850.00
915,360.00 - 915,360.00
208,360.00 - 208,360.00
34,350.00 - 34,350.00
297,000.00 - 297,000.00
64,050.00 - 64,050.00
246,050.00 - 246,050.00
-
#REF!
Harga
Rp
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
Harga Jumlah
Rp Rp
115,850.00 - 115,850.00
365,000.00 - 364,987.74
128,800.00 - 128,788.55
1,700.00 - 1,661.00
67,500.00 - 67,500.00
498,900.00 498,854.08
-
-
37,250.00 - 37,250.00
2,450.00 - 2,450.00
1,700.00 - 1,700.00
4,800.00 - 4,754.49
9,000.00 - 8,989.49
-
51,650.00 - 51,650.00
56,550.00 - 56,550.00
16,050.00 - 16,050.00
4,750.00 - 4,750.00
107,000.00 - 107,000.00
18,500.00 - 18,495.50
598,550.00 - 598,529.58
4,200.00 - 4,200.00
98,700.00 - 98,700.00
2,048,337.92 - 2,048,337.92
1,606,559.93 - 1,606,559.93
450,000.00 - 450,000.00
652,000.00 - 652,000.00
770,000.00 - 770,000.00
1,304,000.00 - 1,304,000.00
38,050.00 - 38,024.67
23,950.00 - 23,914.25
18,200.00 - 18,196.33
22,050.00 - 22,008.00
14,200.00 - 14,159.25
10,750.00 - 10,703.00
51,350.00 - 51,328.20
36,350.00 - 36,327.53
25,750.00 - 25,719.35
80,650.00 - 80,648.40
58,500.00 - 58,495.80
41,250.00 - 41,226.33
66,100.00 - 66,054.53
103,250.00 - 103,210.21
148,650.00 - 148,622.70
2,989,400.00 - 2,989,395.42
- -
-
- -
- -
-
-
-
-
-
-
-
-
-
-
-
#REF!
Harga Jumlah
Rp Rp
56,750.00 - 56,750.00
6,050.00 - 6,050.00
8,550.00 - 8,550.00
8,550.00 - 8,550.00
1,800.00 - 1,800.00
2,950.00 - 2,950.00
5,950.00 - 5,950.00
6,450.00 - 6,450.00
113,900.00 - 113,900.00
54,100.00 - 54,100.00
300,000.00 - 300,000.00
25,700.00 - 25,700.00
4,200.00 - 4,200.00
44,200.00 - 44,200.00
350,000.00 - 350,000.00
-
-
-
-
-
#REF!
Harga Jumlah
Rp Rp
1,539,843.50
153,984.35
1,693,827.85
169,382.79
1,863,210.64
1,863,000.00
Harga Jumlah
Rp Rp
2,490,747.90
249,074.79
2,739,822.69
273,982.27
3,013,804.96
3,014,000.00
Harga Jumlah
Rp Rp
1,181,484.70
118,148.47
1,299,633.17
129,963.32
1,429,596.49
1,430,000.00
#REF!
Harga Jumlah
Rp Rp
2,111,553.28
211,155.33
2,322,708.61
232,270.86
2,554,979.47
2,555,000.00
4,879,643.80
487,964.38
5,367,608.18
536,760.82
5,904,369.00
5,904,000.00
#REF!
Harga Jumlah
Rp Rp
350,000.00 - 350,000.00
562,250.00 - 562,250.00
3,690,000.00 - 3,690,000.00
4,350,000.00 - 4,350,000.00
5,180,000.00 - 5,180,000.00
6,513,000.00 - 6,513,000.00
10,524,800.00 - ###
10,524,800.00 - ###
2,775,000.00 - 2,775,000.00
425,000.00 - 425,000.00
1,118,100.00 - 1,118,100.00
-
-
-
-
-
#REF!
Harga Jumlah
Rp Rp
5,966,000.00
596,600.00
6,562,600.00
656,260.00
7,218,860.00
7,219,000.00
#REF!
Harga Jumlah
Rp Rp
1,048,000.00 - 1,048,000.00
-
-
-
-
-
-
......................
................... #REF!
Harga
Rp
206,032,000.00
#VALUE!
#VALUE!
#VALUE!
#REF!
1,863,000.00
3,014,000.00
1,430,000.00
2,555,000.00
5,904,000.00
7,219,000.00
-
#REF!
Bagian Bangunan
Menyetujui,
Volume Volume
per 1 meter
4 1.0000 Kolomnya berapa?
0.392 0.0980 4
0.272 0.0680
0.09 0.0225
0.152 0.0380
2.6 0.6500
2.6 0.6500
4 1.0000
4 1.0000
Volume Volume
per 1 meter
4 1.0000
4 1.0000
2 0.5000
0.6 0.1500
1.05 0.2625
0.2832 0.0708
0.792 0.1980
16.6 4.1500
5.66 1.4150
8 2.0000
2.9 0.7250
0.24 0.0600
8.3 2.0750
Volume Volume
per 1 meter
4 1.000
4 1.000
1.2 0.300
0.4 0.100
0.8 0.200
0.116 0.029 Kolomnya berapa?
0.992 0.124 8
0.228 0.057
5.2 1.300
14.4 1.800
109.2 27.300
10 2.500
5.6 1.400
19.6
No Jenis Pekerjaan Volume Satuan
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi/Halaman 250.20 m2
2 Pek. Pembongkaran relief samping 1.00 Ls
3 Pek. Pembongkaran garasi non permanen 50.00 m2
4 Pek. Pembongkaran pagar samping 19.00 m'
5 Pek. Pembongkaran kamar mandi 2.00 unit
6 Pek. Pembongkaran pintu,jendela dan lemari 1.00 Ls
gantung
7 Pek. Pembongkaran plafond 276.58 m2
V. PEKERJAAN LISTRIK
1 Titik lampu inbow kabel 1.5 mm NYM 27.00 ttk
2 Lampu XL 18 watt 27.00 bh
3 Biaya Penyambungan Listrik 1.00 Ls
4 Biaya Penyambungan Telpon 1.00 Ls
No R E K A P I T U L A S I :
V. PEKERJAAN LISTRIK
Jumlah
Jasa Pemborong 10 %
Jumlah
P P N 10 %
Jumlah
Dibulatkan
1.00
Harga Jumlah
Rp Rp
4,675.00 1,169,685.00
150,000.00 150,000.00
53,500.00 2,675,000.00
53,500.00 1,016,500.00
300,000.00 600,000.00
350,000.00 350,000.00
3,512.50 971,487.25
6,932,672.25
Harga
Rp
6,932,672.25
4,884,740.00
56,911,996.75
21,732,575.25
56,911,996.75
22,900,000.00
170,273,981.00
17,027,398.10
187,301,379.10
18,730,137.91
206,031,517.01
206,032,000.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH
13 Pembersihan Lapangan / m2
0.0050 mandor 35,000.00 175.00
0.0500 kep. tk. kayu 35,000.00 1,750.00
0.0500 tukang kayu 30,000.00 1,500.00
0.0500 pekerja 25,000.00 1,250.00
4,675.00 0.00 4,675.00
F. PEKERJAAN KAYU
1 F1. Pekerjaan kosen kayu kamper samarinda per-m3
1.1000 m3 ky. samarinda 2,800,000.00 3,080,000.00
0.2000 kg paku / angkur 8,000.00 1,600.00
36.000 tukang kayu 30,000.00 1,080,000.00
3.6000 kep. tk. kayu 35,000.00 126,000.00
12.0000 pekerja 25,000.00 300,000.00
0.6000 mandor 35,000.00 21,000.00
1,527,000.00 3,081,600.00 4,608,600.00
Teralis besi/ m2
4.7509 kg besi beton dia 10 6,000.00 28,505.40
4.6310 kg plat strip 30.3 4,500.00 20,839.50
1.0000 ls las 15,000.00 15,000.00
1.0000 ls alat bantu 6,000.00 6,000.00
10.0000 bh sekrup 350.00 3,500.00
1.0000 m2 cat besi 24,023.84 24,023.84
3.2837 tukang kayu 4,285.71 14,073.00
0.7036 pekerja 3,571.43 2,512.86
0.4691 mandor 5,000.00 2,345.50
18,931.36 97,868.74 116,800.10