RENCANA ANGGARAN BIAYA

KEGIATAN : PROYEK PADSANG PANJANG

PEKERJAAN : PROYEK PADSANG PANJANG
LOKASI : PADANG PANJANG
TAHUN : 2017

NO URAIAN VOLUME H. SATUAN JUMLAH SATUAN

1 Biaya Mobilisasi Anggota 6 org 25,000.00 150,000.00

2 Biaya Makan 3x sehari ( selama 7 Hari) 7 org 10,000.00 490,000.00
3 Pembelian galon air 1 bh 50,000.00 50,000.00
4 Pembelian karpet/tikar 1 ls 80,000.00 80,000.00
5 Pembelian gelas plastik 8 bh 5,000.00 40,000.00
6 Pembelian peralatan tukang, martil, gergaji dll 1 ls 250,000.00 250,000.00
7 Pembelian benang, paku dll 1 ls 250,000.00 250,000.00
8 Pembelian sepatu boot (tukang, helper) 6 bh 75,000.00 450,000.00
9 Pembelian sepatu sefty pelaksana 1 bh 450,000.00 450,000.00
10 Pembelian helem 7 bh 45,000.00 315,000.00
11 Rompi proyek 7 bh 45,000.00 315,000.00
12 Pinjaman anggota (buat uang pertinggal drmh dan 6 org 300,000.00 1,800,000.00
perbelakan diproyek)
13 Gaji anggota selama 7 hari
kepala tukang ( 1 org) 7 hr 150,000.00 1,050,000.00
tukang ( 3 org ) 7 hr 100,000.00 700,000.00
pekerja/helper ( 2 org ) 7 hr 80,000.00 560,000.00

6,950,000.00
TOTAL 6,950,000.00
 REKAPITULASI
KEGIATAN : PEMELIHARAAN RUTIN /BERKALA KANTOR GUBERNUR
PEKERJAAN : PERBAIKAN PINTU PAGAR BESI
LOKASI : JL. SUDIRMAN
TAHUN : 2013

NO URAIAN JUMLAH

1 PEKERJAAN PERBAIKAN PAGAR 6,950,000.00

Total 6,950,000.00
PPN 10 % 695,000.00
Jumlah 7,645,000.00
Dibulatkan 7,645,000.00

TERBILANG : DUA JUTA SEMBILAN RATUS TUJUH PULUH RIBU RUPIAH

Padang, 2013
 ACTUAL CHECK
PEKERJAAN : PERENCANAAN RUMAH TINGGAL
LOKASI : PONDOK INDAH-PARAK GADANG
TH. ANGG : 2013

PEKERJAAN PERMULAAN

1 Pembersihan Lapangan = 5.00 x 24.00 x 1.00 x 1.00 x 1.00 = 120.00 m3

Pembersihan Lapangan Jumlah 120.00 m3

2 Pasangan Bowplank X = 4.00 x 2.00 x 1.00 x 1.00 x 1.00 = 8.00 m3

Y = 15.20 x 2.00 x 1.00 x 1.00 x 1.00 = 30.40 m3
Pasangan Bowplank Jumlah 38.40 m3

3 Galian Tanah Pondasi Galian Tanah Pondasi bt kali

X = 0.80 x 0.80 x 14.50 x 1.00 x 1.00 = 9.28 m3
= 0.80 x 0.80 x 4.70 x 1.00 x 1.00 = 3.01 m3
= 0.80 x 0.80 x 8.93 x 1.00 x 1.00 = 5.72 m3
= 0.80 x 0.80 x 8.00 x 1.00 x 1.00 = 5.12 m3
= 0.80 x 0.80 x 10.50 x 1.00 x 1.00 = 6.72 m3

Y = 0.80 x 0.80 x 9.00 x 1.00 x 1.00 = 5.76 m3

= 0.80 x 0.80 x 4.50 x 1.00 x 1.00 = 2.88 m3
= 0.80 x 0.80 x 9.00 x 1.00 x 1.00 = 5.76 m3
= 0.80 x 0.80 x 6.00 x 1.00 x 1.00 = 3.84 m3
= 0.80 x 0.80 x 7.50 x 1.00 x 1.00 = 4.80 m3
= 0.80 x 0.80 x 1.50 x 1.00 x 1.00 = 0.96 m3
= 0.80 x 0.80 x 3.20 x 1.00 x 1.00 = 2.05 m3
Galian Tanah Pondasi Plat
= x x 1.15 x 1.00 x 1.00 = 0.00 m3
= x x 2.00 x 1.00 x 1.00 = 0.00 m3
Galian Tanah Pondasi Jumlah 55.89 m3

4 Urugan Pasir Urugan Pasir Pondasi bt kali

X = 0.05 x 0.80 x 14.50 x 1.00 x 1.00 = 0.58 m3
= 0.05 x 0.80 x 4.70 x 1.00 x 1.00 = 0.19 m3
= 0.05 x 0.80 x 8.93 x 1.00 x 1.00 = 0.36 m3
= 0.05 x 0.80 x 8.00 x 1.00 x 1.00 = 0.32 m3
= 0.05 x 0.80 x 10.50 x 1.00 x 1.00 = 0.42 m3

Y = 0.05 x 0.80 x 9.00 x 1.00 x 1.00 = 0.36 m3

= 0.05 x 0.80 x 4.50 x 1.00 x 1.00 = 0.18 m3
= 0.05 x 0.80 x 9.00 x 1.00 x 1.00 = 0.36 m3
= 0.05 x 0.80 x 6.00 x 1.00 x 1.00 = 0.24 m3
= 0.05 x 0.80 x 7.50 x 1.00 x 1.00 = 0.30 m3
= 0.05 x 0.80 x 1.50 x 1.00 x 1.00 = 0.06 m3
= 0.05 x 0.80 x 3.20 x 1.00 x 1.00 = 0.13 m3
Urugan Pasir Pondasi Plat
= x 1.00 x 1.15 x 1.00 x 1.00 = 0.00 m3
= x 1.00 x 2.00 x 1.00 x 1.00 = 0.00 m3
Urugan Pasir Jumlah 3.49 m3

5 Pasangan Aanstampang X = 0.20 x 0.80 x 14.50 x 1.00 x 1.00 = 2.32 m3

= 0.20 x 0.80 x 4.70 x 1.00 x 1.00 = 0.75 m3
= 0.20 x 0.80 x 8.93 x 1.00 x 1.00 = 1.43 m3
= 0.20 x 0.80 x 8.00 x 1.00 x 1.00 = 1.28 m3
= 0.20 x 0.80 x 10.50 x 1.00 x 1.00 = 1.68 m3

Y = 0.20 x 0.80 x 9.00 x 1.00 x 1.00 = 1.44 m3

= 0.20 x 0.80 x 4.50 x 1.00 x 1.00 = 0.72 m3
= 0.20 x 0.80 x 9.00 x 1.00 x 1.00 = 1.44 m3
= 0.20 x 0.80 x 6.00 x 1.00 x 1.00 = 0.96 m3
= 0.20 x 0.80 x 7.50 x 1.00 x 1.00 = 1.20 m3
= 0.20 x 0.80 x 1.50 x 1.00 x 1.00 = 0.24 m3
= 0.20 x 0.80 x 3.20 x 1.00 x 1.00 = 0.51 m3
Pasangan Aanstampang Jumlah 13.9728 m3
6 Pasangan Pondasi batu kali =( 0.30 + 0.60 ) x 0.60 x 46.63 x 1.00 = 12.59 m3
2 0.45

=( 0.30 + 0.60 ) x 0.60 x 57.20 x 1.00 = 15.44 m3

2 0.45

Pasangan Pondasi batu kali Jumlah 28.03 m3

PEKERJAAN BETON & DINDING

1 Pasangan Sloof 25/40 X = 0.25 x 0.40 x 54.00 x 1.00 x 1.00 = 5.40 m3

= x x 4.70 x 1.00 x 1.00 = 0.00 m3
= x x 8.93 x 1.00 x 1.00 = 0.00 m3
= x x 8.00 x 1.00 x 1.00 = 0.00 m3
= x x 10.50 x 1.00 x 1.00 = 0.00 m3

Y = x x 9.00 x 1.00 x 1.00 = 0.00 m3

= x x 4.50 x 1.00 x 1.00 = 0.00 m3
= x x 9.00 x 1.00 x 1.00 = 0.00 m3
= x x 6.00 x 2.00 x 1.00 = 0.00 m3
= x x 7.50 x 2.00 x 1.00 = 0.00 m3
= x x 1.50 x 3.00 x 1.00 = 0.00 m3
= x x 3.20 x 1.00 x 1.00 = 0.00 m3

Pasangan Sloof 25/40 Jumlah 5.4 m3

2 Pasangan Kolom Praktis 13/13 = 0.13 x 0.13 x 6.00 x 1.00 x 13.00 = 1.32 m3
Pasangan Kolom Praktis 13/13 Jumlah 1.32 m3

3 Pasangan Kolom 15/30 = 0.15 x 0.30 x 7.00 x 19.00 x 1.00 = 5.99 m3

0.15 0.30 2.70 10.00 1.21
Pasangan Kolom 15/30 Jumlah 7.20 m3

4 Pasangan Kolom 20/50 = 0.25 x 0.50 x 3.55 x 1.00 x 1.00 = 0.44 m3

Pasangan Kolom 20/50 Jumlah 0.44 m3

5 Pasangan Kolom 25/100 = 1.00 x 1.00 x 4.00 x 1.00 x 1.00 = 4.00 m3

= 1.00 x 2.50 x 0.30 x 1.00 x 1.00 = 0.75 m3

0.25 x ( 4.00 - 0.75 ) x 1.00 x 1.00 = 0.81 m3

Pasangan Kolom 25/100 Jumlah 0.81 m3

6 Pasangan Balok Pinggang 13/20 x = 0.13 x 0.20 x 54.00 x 1.00 x 1.00 = 1.40 m3
= x x 4.70 x 1.00 x 1.00 = 0.00 m3
= x x 8.93 x 1.00 x 1.00 = 0.00 m3
= x x 18.50 x 1.00 x 1.00 = 0.00 m3

y = x x 9.00 x 1.00 x 1.00 = 0.00 m3

x x 4.50 x 1.00 x 1.00 = 0.00 m3
x x 9.00 x 2.00 x 1.00 = 0.00 m3
x x 6.00 x 2.00 x 1.00 = 0.00 m3
x x 7.50 x 1.00 x 1.00 = 0.00 m3
x x 4.70 x 3.00 x 1.00 = 0.00 m3
Pasangan Balok Pinggang 13/20 Jumlah 1.40 m3

7 Pasangan Ring Balok 13/20 x = 0.13 x 0.30 x 54.00 x 1.00 x 1.00 = 2.11 m3
= x x 4.70 x 1.00 x 1.00 = 0.00 m3
= x x 8.93 x 1.00 x 1.00 = 0.00 m3
= x x 18.50 x 1.00 x 1.00 = 0.00 m3

y = x x 9.00 x 1.00 x 1.00 = 0.00 m3

x x 4.50 x 1.00 x 1.00 = 0.00 m3
x x 9.00 x 2.00 x 1.00 = 0.00 m3
x x 6.00 x 2.00 x 1.00 = 0.00 m3
x x 7.50 x 1.00 x 1.00 = 0.00 m3
x x 4.70 x 3.00 x 1.00 = 0.00 m3
Pasangan Ring Balok 13/20 Jumlah 2.11 m3

9 Pasangan Bata 1 : 2 x = 0.30 x 54.00 x 2.00 x 1.00 x 1.00 = 32.40 m2

= 0.30 x 4.70 x 1.00 x 1.00 x 1.00 = 1.41 m2
= 0.30 x 8.93 x 1.00 x 1.00 x 1.00 = 2.68 m2
= 0.30 x 18.50 x 1.00 x 1.00 x 1.00 = 5.55 m2
= x x 1.00 x 1.00 x 1.00 = 0.00 m2
 y 0.30 x 57.20 x 2.00 x 1.00 x 1.00 = 34.32 m2
0.30 x x 1.00 x 1.00 x 1.00 = 0.00 m2
0.30 x x 2.00 x 1.00 x 1.00 = 0.00 m2
0.30 x x 2.00 x 1.00 x 1.00 = 0.00 m2
76.36 m2
Kuzen
0.30 x x 1.00 x 1.00 x 1.00 = 0.00 m2
0.30 x x 3.00 x 1.00 x 1.00 = 0.00 m2
0.30 x x 3.00 x 1.00 x 1.00 = 0.00 m2
0.30 x x 44.00 x 1.00 x 1.00 = 0.00 m2
0.00 m2

76.36 - 0.00 = 76.36 m2

Pasangan Bata 1 : 2 Jumlah 76.36 m3

Pasangan Bata 1 : 4 x = 3.50 x 86.13 x 1.00 x 1.00 x 1.00 = 301.46 m2

y = 3.50 x 57.20 x 1.00 x 1.00 x 1.00 = 200.20 m2
501.66 m2
Kuzen L 90
= 2.73 x 1.00 x 1.00 x 1.00 x 1.00 = 2.73 m2
Kuzen p2
= 1.89 x 4.00 x 1.00 x 1.00 x 1.00 = 7.56 m2
Kuzen p3
= 1.44 x 3.00 x 1.00 x 1.00 x 1.00 = 4.32 m2
p4
= 5.98 x 1.00 x 1.00 x 1.00 x 1.00 = 5.98 m2
Jendela Ktr
= 1.05 x 2.00 x 0.00 x 1.00 x 1.00 = 0.00 m2
= 2.02 x 3.00 x 1.00 x 1.00 x 1.00 = 6.06 m2

= 3.40 x 1.00 x 1.00 x 1.00 x 1.00 = 3.40 m2

= 0.77 x 1.00 x 1.00 x 1.00 x 1.00 = 0.77 m2
= 0.24 x 3.00 x 1.00 x 1.00 x 1.00 = 0.72 m2
= 0.08 x 19.00 1.52
33.06 m2

501.66 - 33.06 - 76.36 392.24 m2

Pasangan Bata 1 : 4 Jumlah 392.24 m3

11 Pasangan Kuzen
0.05 x 0.15 x 6.70 x 1.00 x 1.00 = 0.05 m3
0.05 x 0.15 x 20.80 x 1.00 x 1.00 = 0.16 m3

0.05 x 0.15 x 18.00 x 1.00 x 2.00 = 0.27 m3

0.05 x 0.15 x 7.00 x 1.00 x 2.00 = 0.11 m3

0.05 x 0.15 x 8.80 x 1.00 x 1.00 = 0.07 m3

0.05 x 0.15 x 21.30 x 1.00 x 1.00 = 0.16 m3

0.05 x 0.15 x 10.60 x 1.00 x 2.00 = 0.16 m3

0.05 x 0.15 x 3.60 x 1.00 x 1.00 = 0.03 m3

0.02 x 0.15 x 6.00 x 1.00 x 1.00 = 0.02 m3

Type PJ 2 = 1 Unit
x 0.15 x 2.10 x 2.00 x 1.00 = 0.00 m3
x 0.15 x 1.50 x 1.00 x 1.00 = 0.00 m3
x 0.15 x 1.75 x 1.00 x 1.00 = 0.00 m3
x 0.15 x 0.80 x 1.00 x 1.00 = 0.00 m3

x 0.15 x 0.35 x 3.00 x 1.00 = 0.00 m3

x 0.15 x 1.75 x 1.00 x 1.00 = 0.00 m3

x 0.15 x 1.54 x 1.00 x 1.00 = 0.00 m3

Jendela Kantor = 5 Unit

x 0.15 x 1.75 x 2.00 x 5.00 = 0.00 m3
x 0.15 x 1.30 x 2.00 x 5.00 = 0.00 m3

x 0.15 x 1.75 x 2.00 x 5.00 = 0.00 m3

x 0.15 x 0.35 x 3.00 x 5.00 = 0.00 m3
x 0.15 x 1.40 x 2.00 x 5.00 = 0.00 m3

Pasangan Kuzen Jumlah 1.01 m3

 PEKERJAAN ATAP

1 Pasangan Kuda kuda Rangka Atap Baja Depan

Ringan = 3.18 x 5.50 x 1.00 x 1.00 x 1.00 = 17.49 m2
= 3.35 x 2.30 x 1.00 x 1.00 x 1.00 = 7.70 m2
= x 15.60 x 1.00 x 1.00 x 1.00 = 0.00 m2
= x 8.94 x 1.00 x 1.00 x 1.00 = 0.00 m2
Kiri
= 8.66 x 3.18 x 1.00 x 1.00 x 1.00 = 27.54 m2
= 4.67 x 2.45 x 1.00 x 1.00 x 1.00 = 11.44 m2
= x 2.96 x 1.00 x 1.00 x 1.00 = 0.00 m2
Kanan
= 8.66 x 3.18 x 1.00 x 1.00 x 1.00 = 27.54 m2
= x x 1.00 x 1.00 x 1.00 = 0.00 m2
Belakang
= 8.50 x 2.98 x 1.00 x 1.00 x 1.00 = 25.33 m2
Pasangan Kuda kuda Rangka Atap Baja Ringan Jumlah 117.04 m2

2 Pasangan List Plank Kayu Double = 20.20 x 0.30 x 2.00 x 1.00 x 1.00 = 12.12 m2
dipropil = 9.95 x 0.30 x 2.00 x 1.00 x 1.00 = 5.97 m2
Pasangan List Plank Kayu Double dipropil Jumlah 18.09 m2

3 Pasangan Khilgot = 1.25 x 4.53 x 1.00 x 1.00 x 1.00 = 5.67 m2

= 1.25 x 5.59 x 1.00 x 1.00 x 1.00 = 6.99 m2
= 1.25 x 5.06 x 1.00 x 1.00 x 1.00 = 6.33 m2
Pasangan Khilgot Jumlah 18.98 m2

4 Pasangan Atap Genteng Metal Volume Atap Sama dengan Rangka Atap

5 Pasangan Nok Genteng Metal = 1.25 x 4.53 x 1.00 x 1.00 x 1.00 = 5.67 ,m1
= 1.25 x 6.65 x 2.00 x 1.00 x 1.00 = 16.63 ,m1
= 1.25 x 5.59 x 2.00 x 1.00 x 1.00 = 13.98 ,m1
= 1.25 x 5.06 x 2.00 x 1.00 x 1.00 = 12.66 ,m1
= 1.25 x 2.65 x 1.00 x 1.00 x 1.00 = 3.31 ,m1
2.00 + 6.50 + 2.50 + 0.75 + 0.00 = 11.75 ,m1
Pasangan Nok Genteng Metal Jumlah 64.00 m1

Pasangan Dak Beton t. 10 cm = 0.10 x 2.59 x 1.00 x 1.00 x 1.00 = 0.26 ,m1
= 0.10 x x 3.75 x 1.00 x 1.00 = 0.00 ,m1
Pasangan Dak Beton t. 10 cm Jumlah 0.26 m1

PEKERJAAN LANTAI

Pasangan Keramik lantai WC = 1.10 x 1.50 x 2.00 x 1.00 x 1.00 = 3.30 ,m1
= 1.50 x 1.50 x 1.00 x 1.00 x 1.00 = 2.25 ,m1
Pasangan Keramik lantai WC Jumlah 5.55 m1

Pasangan Keramik Teras 40 X 40 CM = 1.30 x 1.00 x 1.00 x 1.00 x 1.00 = 1.30 ,m1
= x 6.75 x 1.00 x 1.00 x 1.00 = 0.00 ,m1

= x 2.50 x 1.00 x 1.00 x 1.00 = 0.00 ,m1

= x 2.50 x 1.00 x 1.00 x 1.00 = 0.00 ,m1

Pasangan Keramik Teras 40 X 40 CM Jumlah 1.30 m1

PEKERJAAN LOTENG

5 R. Registasi
Pasangan List Profil loteng 4 x 4 dalam = 3.50 + 3.00 x 2.00 x 1.00 x 1.00 = 13.00 m1
R. Periksa
= 2.25 + 3.00 x 2.00 x 1.00 x 1.00 = 10.50 m1
 R.Posyandu
= 4.75 + 3.00 x 2.00 x 1.00 x 1.00 = 15.50 m1
R.Bersali
= 5.00 + 3.50 x 2.00 x 1.00 x 1.00 = 17.00 m1
WC
= 1.50 + 2.00 x 2.00 x 2.00 x 1.00 = 14.00 m1
= 1.00 + 2.00 x 2.00 x 2.00 x 1.00 = 12.00 m1

R. Tamu
= 4.00 + 4.25 x 2.00 x 1.00 x 1.00 = 16.50 m1
KTU
= 4.00 + 3.00 x 2.00 x 1.00 x 1.00 = 14.00 m1
KTA
= 3.00 + 3.00 x 2.00 x 1.00 x 1.00 = 12.00 m1
R. Makan & Keluarga
= 7.00 + 4.25 x 2.00 x 1.00 x 1.00 = 22.50 m1
WC
= 2.00 + 2.00 x 2.00 x 1.00 x 1.00 = 8.00 m1

Pasangan List Profil loteng 4 x 4 dalam Jumlah 155.00 m1

6 Pasangan List Profil loteng 4 x 4 luar = 8.15 + 18.40 x 2.00 x 1.00 x 1.00 = 53.10 m1
= 19.28 + 9.91 x 2.00 x 1.00 x 1.00 = 58.38 m1
Pasangan List Profil loteng 4 x 4 luar Jumlah 111.48 m1

PEKERJAAN PINTU & JENDELA

Pasangan Pintu Panil Pintu L 90

= 0.92 x 2.10 x 3.00 x 1.00 x 1.00 = 5.80 ,m1
Pintu L 80
= 0.82 x 2.10 x 6.00 x 1.00 x 1.00 = 10.33 ,m1
Pintu L 70
= 0.72 x 2.10 x 2.00 x 1.00 x 1.00 = 3.02 ,m1
Pasangan Pintu Panil Jumlah 19.15 m1

Pasangan Jendela rangka kaca = 1.22 x 0.70 x 11.00 x 1.00 x 1.00 = 9.39 ,m1
= 1.62 x 0.52 x 2.00 x 1.00 x 1.00 = 1.68 ,m1
= 1.42 x 0.72 x 7.00 x 1.00 x 1.00 = 7.16 ,m1
Pasangan Jendela rangka kaca Jumlah 18.24 m1

PEKERJAAN CAT

Pengecatan Kuzen (cat minyak) Kuzen L 1.4

= 0.25 x 2.10 x 2.00 x 1.00 x 1.00 = 1.05 ,m1
= 0.25 x 1.40 x 1.00 x 1.00 x 1.00 = 0.35 ,m1
= 0.25 x 0.30 x 3.00 x 1.00 x 1.00 = 0.22 ,m1
= 0.25 x 1.40 x 2.00 x 1.00 x 1.00 = 0.70 ,m1
= 0.38 x 1.35 x 2.00 x 1.00 x 1.00 = 1.03 ,m1

Kuzen L 90 3.00 Unit

= 0.25 x 2.10 x 2.00 x 1.00 x 3.00 = 3.15 ,m1
= 0.25 x 1.00 x 1.00 x 1.00 x 3.00 = 0.75 ,m1
= 0.25 x 0.30 x 2.00 x 1.00 x 3.00 = 0.45 ,m1
= 0.25 x 1.00 x 1.00 x 1.00 x 3.00 = 0.75 ,m1
= 0.38 x 0.92 x 2.00 x 1.00 x 3.00 = 2.10 ,m1

Kuzen Pintu L 80 = 5 Unit

= 0.25 x 2.10 x 2.00 x 1.00 x 5.00 = 5.25 ,m1
= 0.25 x 0.90 x 1.00 x 1.00 x 5.00 = 1.13 ,m1
= 0.25 x 0.30 x 2.00 x 1.00 x 5.00 = 0.75 ,m1
= 0.25 x 0.90 x 1.00 x 1.00 x 5.00 = 1.13 ,m1
= 0.38 x 0.82 x 2.00 x 1.00 x 5.00 = 3.12 ,m1

Kuzen Jendela Kantor = 5 Unit

= 0.25 x 1.30 x 2.00 x 1.00 x 5.00 = 3.25 ,m1
= 0.40 x 1.30 x 1.00 x 1.00 x 5.00 = 2.60 ,m1
= 0.25 x 1.55 x 2.00 x 1.00 x 5.00 = 3.88 ,m1
= 0.25 x 0.30 x 2.00 x 1.00 x 5.00 = 0.75 ,m1
= 0.40 x 0.30 x 2.00 x 1.00 x 5.00 = 1.20 ,m1
= 0.25 x 1.55 x 2.00 x 1.00 x 5.00 = 3.88 ,m1
= 0.38 x 1.44 x 2.00 x 1.00 x 5.00 = 5.47 ,m1
 Kuzen JendelaPosyandu = 1 Unit
= 0.25 x 1.50 x 2.00 x 1.00 x 1.00 = 0.75 ,m1
= 0.25 x 0.90 x 2.00 x 1.00 x 1.00 = 0.45 ,m1
= 0.25 x 0.30 x 2.00 x 1.00 x 1.00 = 0.15 ,m1
= 0.25 x 0.90 x 2.00 x 1.00 x 1.00 = 0.45 ,m1
= 0.38 x 0.82 x 2.00 x 1.00 x 1.00 = 0.62 ,m1

Kuzen Jendela Rumah= 2 Unit

= 0.25 x 1.70 x 2.00 x 1.00 x 2.00 = 1.70 ,m1
= 0.25 x 0.50 x 2.00 x 1.00 x 2.00 = 0.50 ,m1
= 0.25 x 0.30 x 2.00 x 1.00 x 2.00 = 0.30 ,m1
= 0.25 x 0.30 x 2.00 x 1.00 x 2.00 = 0.30 ,m1
= 0.38 x 0.52 x 2.00 x 1.00 x 2.00 = 0.79 ,m1

Kuzen JendelaKamar= 3 Unit

= 0.25 x 1.50 x 2.00 x 1.00 x 3.00 = 2.25 ,m1
= 0.40 x 1.50 x 1.00 x 1.00 x 3.00 = 1.80 ,m1
= 0.25 x 1.55 x 2.00 x 1.00 x 3.00 = 2.33 ,m1
= 0.25 x 0.30 x 2.00 x 1.00 x 3.00 = 0.45 ,m1
= 0.40 x 0.30 x 2.00 x 1.00 x 3.00 = 0.72 ,m1
= 0.25 x 1.55 x 2.00 x 1.00 x 3.00 = 2.33 ,m1
= 0.38 x 1.44 x 2.00 x 1.00 x 3.00 = 3.28 ,m1

Kuzen Jendela Dapur = 1 Unit

= 0.25 x 1.50 x 2.00 x 1.00 x 1.00 = 0.75 ,m1
= 0.25 x 0.90 x 2.00 x 1.00 x 1.00 = 0.45 ,m1
= 0.25 x 0.30 x 2.00 x 1.00 x 1.00 = 0.15 ,m1
= 0.25 x 0.90 x 2.00 x 1.00 x 1.00 = 0.45 ,m1
= 0.38 x 0.82 x 2.00 x 1.00 x 1.00 = 0.62 ,m1

Kuzen Ventilasi = 1 Unit

= 0.25 x 0.30 x 2.00 x 1.00 x 1.00 = 0.15 ,m1
= 0.40 x 0.30 x 1.00 x 1.00 x 1.00 = 0.12 ,m1
= 0.25 x 1.55 x 2.00 x 1.00 x 1.00 = 0.78 ,m1
= 0.38 x 1.44 x 2.00 x 1.00 x 1.00 = 1.09 ,m1

Kuzen Ventilasi = 2 Unit

= 0.25 x 0.30 x 2.00 x 1.00 x 2.00 = 0.30 ,m1
= 0.25 x 0.80 x 2.00 x 1.00 x 2.00 = 0.80 ,m1
= 0.38 x 0.82 x 2.00 x 1.00 x 2.00 = 1.25 ,m1
Pengecatan Kuzen (cat minyak) Jumlah 69.01 m1

Pengecatan Pintu & Jendela (cat Daun Pintu L 70 2 Lbr

minyak) = 0.72 x 2.20 x 2.00 x 1.00 x 2.00 = 6.34 ,m1

Daun Pintu L 90 3 Lbr

= 0.94 x 2.20 x 2.00 x 1.00 x 3.00 = 12.41 ,m1

Daun Pintu L 80 5 Lbr

= 0.84 x 2.20 x 2.00 x 1.00 x 5.00 = 18.48 ,m1

Daun Jendela 11 Lbr

= 0.24 x 1.22 x 2.00 x 1.00 x 11.00 = 6.44 ,m1
= 0.24 x 0.54 x 2.00 x 1.00 x 11.00 = 2.85 ,m1

= 0.24 x 1.62 x 2.00 x 1.00 x 2.00 = 1.56 ,m1

= 0.24 x 0.34 x 2.00 x 1.00 x 2.00 = 0.33 ,m1

= 0.24 x 1.42 x 2.00 x 1.00 x 7.00 = 4.77 ,m1

= 0.24 x 0.54 x 2.00 x 1.00 x 7.00 = 1.81 ,m1
Pengecatan Pintu & Jendela (cat minyak) Jumlah 54.98 m1

PEKERJAAN PERLENGKAPAN LUAR

Galian Tanah Sal Keliling = 0.60 x 0.30 x 20.70 x 1.00 x 2.00 = 7.45 ,m1
= 0.60 x 0.30 x 11.05 x 1.00 x 2.00 = 3.98 ,m1
Galian Tanah Sal Keliling Jumlah 11.43 m1

Lantai Kerja Saluran = 0.60 x 0.05 x 20.70 x 1.00 x 2.00 = 1.24 ,m1
= 0.60 x 0.05 x 11.05 x 1.00 x 2.00 = 0.66 ,m1
Lantai Kerja Saluran Jumlah 1.91 m1
 Pasangan Kastin = 0.15 x 0.37 x 24.35 x 1.00 x 2.00 = 2.70 m2
= 0.60 x 0.37 x 10.60 x 1.00 x 2.00 = 4.71 m2

= 0.15 x 0.37 x 21.15 x 1.00 x 2.00 = 2.35 m2

= 0.60 x 0.37 x 11.50 x 1.00 x 2.00 = 5.11 m2

Pasangan Kastin Jumlah 14.86 m1

Plesteran saluran dan Kastin = 1.00 x 1.20 x 20.70 x 1.00 x 2.00 = 49.68 ,m1
= 1.00 x 1.20 x 11.05 x 1.00 x 2.00 = 26.52 ,m1
Plesteran saluran dan Kastin Jumlah 76.20 m1

Urugan Pasir Rabat 23.06 x 0.11 x 1.00 x 1.00 x 1.00 = 2.54 ,m1
21.24 x 0.11 x 1.00 x 1.00 x 1.00 = 2.34 ,m1
Urugan Pasir Rabat Jumlah 4.87 m1

Cor lantai rabat 23.06 x 0.07 x 1.00 x 1.00 x 1.00 = 1.61 ,m1
21.24 x 0.07 x 1.00 x 1.00 x 1.00 = 1.49 ,m1
Cor lantai rabat Jumlah 3.10 m1

PEKERJAAN DINDING PENAHAN TANAH (TURAB)

Total Panjang Tur 42 M
0 42.00
Galian Tanah 0.30 x 0.75 x 30.00 x 1.00 x 1.00 = 6.75 ,m1
0.30 x 0.75 x 8.00 x 1.00 x 1.00 = 1.80 ,m1
0.30 x 0.75 x 4.00 x 1.00 x 1.00 = 0.90 ,m1
Galian Tanah Jumlah 9.45 m1

Pasangan Aanstampang 0.20 x 0.75 x 30.00 x 1.00 x 1.00 = 4.50 ,m1

0.20 x 0.75 x 8.00 x 1.00 x 1.00 = 1.20 ,m1
0.20 x 0.75 x 4.00 x 1.00 x 1.00 = 0.60 ,m1
Pasangan Aanstampang Jumlah 6.30 m1

Pasangan Pondasi
=( 0.30 + 0.56 ) x 1.30 x 30.00 x 1.00 = 16.77 m3
2 0.43

=( 0.30 + 0.56 ) x 1.30 x 8.00 x 1.00 = 4.47 m3

2 0.43
=( 0.30 + 0.56 ) x 1.30 x 4.00 x 1.00 = 2.24 m3
2 0.43

Pasangan Pondasi Jumlah 23.48 m3

Pek. Plesteran 1 : 4 ( 0.30 + 1.33 ) x 30.00 x 1.00 x 1.00 = 48.90 m2

( 0.30 + 1.33 ) x 8.00 x 1.00 x 1.00 = 13.04 m2
( 0.30 + 1.33 ) x 4.00 x 1.00 x 1.00 = 6.52 m2
Pek. Plesteran 1 : 4 Jumlah 68.46 m2

Pek. Acian Acian sama dengan lias plesteran 68.46 m2

PEKERJAAN PAGAR

### Galian Tanah 0.60 x 0.60 x 9.70 x 1.00 x 1.00 = 3.49 m3

0.60 x 0.60 x 30.00 x 1.00 x 1.00 = 10.80 m3
0.60 x 0.60 x 8.00 x 1.00 x 1.00 = 2.88 m3
Galian Tanah Jumlah 17.17 m3

Pasangan Aanstampang 0.20 x 0.60 x 9.70 x 1.00 x 1.00 = 1.16 m3

0.20 x 0.60 x 30.00 x 1.00 x 1.00 = 3.60 m3
0.20 x 0.60 x 8.00 x 1.00 x 1.00 = 0.96 m3
Pasangan Aanstampang Jumlah 5.72 m3

Pasangan Pondasi =( 0.30 + 0.40 ) x 0.40 x 9.70 x 1.00 = 1.36 m3

2 0.35

=( 0.30 + 0.40 ) x 0.40 x 30.00 x 1.00 = 4.20 m3

2 0.35
=( 0.30 + 0.40 ) x 1.30 x 8.00 x 1.00 = 3.64 m3
2 0.35
 Pasangan Pondasi Jumlah 9.20 m3

Pasangan Sloof 15/20 0.15 x 0.20 x 4.45 x 1.00 x 1.00 = 0.13 m3

0.15 x 0.20 x 30.00 x 1.00 x 1.00 = 0.90 m3
0.15 x 0.20 x 8.00 x 1.00 x 1.00 = 0.24 m3
Pasangan Sloof 15/20 Jumlah 1.27 m3

Pasangan Kolom 15/30 0.15 x 0.30 x 1.15 x 1.00 x 9.00 = 0.47 m3

0.15 x 0.45 x 1.15 x 1.00 x 2.00 = 0.16 m3
Pasangan Kolom 15/30 Jumlah 0.62 m3

Pasangan Ring Balok 13/20 0.13 x 0.20 x 4.45 x 1.00 x 1.00 = 0.12 m3
0.13 x 0.20 x 30.00 x 1.00 x 1.00 = 0.78 m3
0.13 x 0.20 x 8.00 x 1.00 x 1.00 = 0.21 m3
Pasangan Ring Balok 13/20 Jumlah 1.10 m3

7 Pasangan Bata Pelapis tiang 0.55 x 0.55 x 9.00 x 1.00 x 1.00 = 2.72 m3
0.55 x 0.60 x 9.00 x 1.00 x 1.00 = 2.97 m3

0.70 x 0.55 x 2.00 x 1.00 x 1.00 = 0.77 m3

0.70 x 0.60 x 2.00 x 1.00 x 1.00 = 0.84 m3
Pasangan Bata Pelapis tiang Jumlah 7.30 m3

8 Pekerjaan Plesteran Plesteran Tiang

0.55 x 0.55 x 9.00 x 1.00 x 1.00 = 2.72 m2
0.55 x 0.60 x 9.00 x 1.00 x 1.00 = 2.97 m2

0.70 x 0.55 x 2.00 x 1.00 x 1.00 = 0.77 m2

0.70 x 0.60 x 2.00 x 1.00 x 1.00 = 0.84 m2
Memplester dinding pagar
0.73 x 3.83 x 1.00 x 1.00 x 1.00 = 2.78 m2
0.73 x 3.60 x 8.00 x 1.00 x 1.00 = 20.88 m2
0.73 x 3.68 x 1.00 x 1.00 x 1.00 = 2.67 m2
0.73 x 2.46 x 2.00 x 1.00 x 1.00 = 3.57 m2
Pekerjaan Plesteran 37.19 m2

9 Pekerjaan Plesteran ciprat 0.55 x 3.83 x 1.00 x 1.00 x 1.00 = 2.11 m2

0.55 x 3.60 x 8.00 x 1.00 x 1.00 = 15.84 m2
0.55 x 3.68 x 1.00 x 1.00 x 1.00 = 2.02 m2
0.55 x 2.46 x 2.00 x 1.00 x 1.00 = 2.71 m2
Pekerjaan Plesteran ciprat 22.68 m2

11 Pekerjaan Profil Beton 1.00 x 3.83 x 1.00 x 1.00 x 1.00 = 3.83 m1

1.00 x 3.60 x 8.00 x 1.00 x 1.00 = 28.80 m1
1.00 x 3.68 x 1.00 x 1.00 x 1.00 = 3.68 m1
1.00 x 2.46 x 2.00 x 1.00 x 1.00 = 4.92 m1

1.00 x 0.07 x 2.00 x 9.00 x 1.00 = 1.26 m1

1.00 x 0.80 x 2.00 x 2.00 x 1.00 = 3.20 m1
Pekerjaan Profil Beton 45.69 m2

Pekerjaan Teralis Pagar 1.00 x 3.83 x 1.00 x 1.00 x 1.00 = 3.83 m1

1.00 x 3.60 x 8.00 x 1.00 x 1.00 = 28.80 m1
1.00 x 3.68 x 1.00 x 1.00 x 1.00 = 3.68 m1
1.00 x 2.46 x 2.00 x 1.00 x 1.00 = 4.92 m1
Pekerjaan Teralis Pagar 41.23 m1

Pengecatan Pagar depan dan kiri

1.33 x 3.60 x 4.00 x 1.00 x 1.00 = 19.08 m2
1.33 x 3.45 x 1.00 x 1.00 x 1.00 = 4.57 m2
1.33 x 3.68 x 4.00 x 1.00 x 1.00 = 19.50 m2
1.33 x 3.83 x 4.00 x 1.00 x 1.00 = 20.30 m2
1.33 x 2.46 x 1.00 x 1.00 x 1.00 = 3.26 m2
Pengcatan Tiang Pagar
 1.40 x 1.35 x 9.00 x 1.00 x 1.00 = 17.01 m2
1.60 x 1.35 x 2.00 x 1.00 x 1.00 = 4.32 m2

### Jumlah 88.04 m3

40.70
15.00
1.50
57.20
 RENCANA ANGGARAN BIAYA
PROGRAM : DAK BIDANG KESEHATAN
KEGIATAN : PENINGKATAN SARANA DAN PRASARANA KESEHATAN
PEKERJAAN : PEMBANGUNAN POSKESRI MARAMBUANG
LOKASI : KECAMATAN PALEMBAYAN
TH. ANGG : 2012

NO URAIAN VOLUME H. SATUAN JUMLAH SATUAN

I PEKERJAAN PERMULAAN
1 Pembersihan Lapangan 120.00 m2 9,500.00 1,140,000.00
2 Pasangan Bowplank 38.40 m1 57,670.00 2,214,528.00
3 Galian Tanah Pondasi 55.89 m3 43,250.00 2,417,294.40
4 Urugan Pasir 3.49 m3 65,300.00 228,105.96
5 Pasangan Aanstampang 13.9728 m3 260,325.00 3,637,469.16
6 Pasangan Pondasi batu kali 28.03 m3 512,920.00 14,379,250.57
7 Pasangan Pondasi Plat 8.00 Ttk 1,896,000.00 15,168,000.00
8 Urugan Kembali 13.97 m3 14,416.67 201,441.20
SUB TOTAL I 39,386,089.29
II PEKERJAAN BETON & DINDING
1 Pasangan Sloof 25/40 5.40 m3 7,491,040.42 40,451,618.29
2 Pasangan Kolom Praktis 13/13 1.32 m3 9,898,845.11 13,048,657.62
3 Pasangan Kolom 15/30 7.20 m3 6,150,867.20 44,286,243.84
4 Pasangan Kolom 20/50 0.44 m3 4,571,733.87 2,028,706.91
5 Pasangan Kolom 25/100 0.81 m3 5,243,728.30 4,260,529.24
6 Pasangan Balok Pinggang 13/20 1.40 m3 8,397,420.45 11,789,978.31
7 Pasangan Ring Balok 13/20 2.11 m3 8,397,420.45 17,684,967.46
8 Pas. Plat Jendela 1.29 m3 3,073,724.52 3,965,104.64
9 Pasangan Bata 1 : 2 76.36 M2 111,198.00 8,490,968.08
10 Pasangan Bata 1 : 4 392.24 M2 103,850.00 40,733,708.60
11 Pasangan Kuzen 4.04 m3 4,079,000.00 16,495,476.00
12 Meni Kunzen 20.70 m2 15,000.00 310,555.80
13 Pasangan Anggker Kuzen 60.66 kg 23,400.00 1,419,444.00
SUB TOTAL II 204,965,958.77
III PEKERJAAN ATAP
1 Pasangan Kuda kuda Rangka Atap Baja Ringan 117.04 m2 160,000.00 18,727,056.00
2 Pasangan List Plank Kayu Double dipropil 18.09 m2 80,600.00 1,458,054.00
3 Pasangan Khilgot 18.98 m1 86,125.00 1,635,032.90
4 Pasangan Atap Genteng Metal 117.04 m2 72,850.00 8,526,662.69
5 Pasangan Nok Genteng Metal 64.00 m1 50,465.00 3,229,806.33
6 Pasangan Dak Beton t. 10 cm 0.26 m3 3,073,724.52 796,094.65
SUB TOTAL III 34,372,706.57
IV PEKERJAAN LANTAI
1 Urugan Tanah 18.75 m3 50,416.67 945,312.50
2 Urugan Pasir 13.75 m3 65,300.00 897,875.00
3 Cor Lantai 0.09 m3 338,207.14 29,593.13
4 Pasangan Keramik Lantai 40 X 40 CM 119.45 m2 136,125.00 16,260,131.25
5 Pasangan Keramik Teras 40 X 40 CM 1.30 m2 136,125.00 176,962.50
6 Pasangan Keramik lantai WC 5.55 m2 132,141.00 733,382.55
SUB TOTAL IV 19,043,256.93
NO URAIAN VOLUME H. SATUAN JUMLAH SATUAN

V PEKERJAAN PLESTERAN
1 Plesteran 1 : 2 152.72 m2 35,657.96 5,445,612.34
2 Plesteren 1 : 4 784.47 m2 31,834.60 24,973,352.33
3 Acian 937.19 m2 20,020.00 18,762,543.80
4 Afwerking Beton 36.72 m2 39,549.16 1,452,245.16
5 Pas. Keramik Dinding KM / WC uk. 20/25 29.85 m2 138,587.00 4,136,821.95
SUB TOTAL V 54,770,575.57
VI PEKERJAAN LOTENG
1 Pasangan Rangka Loteng Dalam 125.00 m2 76,965.00 9,620,625.00
2 Pasangan Rangka Loteng Luar 49.83 m2 76,965.00 3,834,827.30
3 Pasangan Loteng Triplek t=4mm Dalam 125.00 m2 31,772.50 3,971,562.50
4 Pasangan Loteng Triplek t=4mm Luar 49.83 m2 31,772.50 1,583,083.88
5 Pasangan List Profil loteng 4 x 4 dalam 155.00 m1 12,275.00 1,902,625.00
6 Pasangan List Profil loteng 4 x 4 luar 111.48 m1 12,275.00 1,368,417.00
SUB TOTAL VI 22,281,140.68
VII PEKERJAAN PINTU & JENDELA
1 Pasangan Pintu Panil 19.15 m2 336,250.00 6,439,860.00
2 Pasang Pintu WC (Fiber) 3.00 set 286,000.00 858,000.00
3 Pasangan Jendela rangka kaca 18.24 m2 259,700.00 4,735,785.32
4 Pasangan Kunci tanam 2 x slagh' 9.00 bh 208,670.00 1,878,030.00
5 Pasangan Kunci Tanam bodi Pelor 1.00 bh 208,670.00 208,670.00
6 Pasangan Engsel pintu 4" 33.00 bh 24,510.00 808,830.00
7 Pasangan Engsel Jendela 3" 40.00 bh 18,340.00 733,600.00
8 Pasang Tangan Pintu 2.00 ps 210,000.00 420,000.00
9 Pasangan Tangan - tangan Jendela 20.00 bh 21,680.00 433,600.00
10 Pasangan Grendel Jendela 40.00 bh 24,680.00 987,200.00
11 Pasangan Grendel Tanam Pintu 1.00 ps 127,500.00 127,500.00
12 Pasangan Kait angin Jendela 40.00 bh 17,510.00 700,400.00
SUB TOTAL VII 18,331,475.32
VIII PEKERJAAN CAT
1 Pengecatan Kuzen (cat minyak) 69.01 m2 24,655.00 1,701,500.72
2 Pengecatan Pintu & Jendela (cat minyak) 54.98 m2 24,655.00 1,355,630.52
3 Pengecatan List Plank (cat minyak) 18.09 m2 24,655.00 446,008.95
4 Pengecatan dinding (cat air) 973.91 m2 13,532.50 13,179,437.08
5 Pengecatan Loteng (cat air) 174.83 m2 13,532.50 2,365,827.43
SUB TOTAL VIII 19,048,404.70
IX PEKERJAAN INSTALASI LISTRIK
1 Pasangan Instalasi Listrik 26 ttk 140,000.00 3,640,000.00
2 Pasangan Saklar Tunggal 10 bh 22,000.00 220,000.00
3 Pasangan Saklar Ganda 3 bh 25,000.00 75,000.00
4 Pasangan Stop Kontak 9 bh 22,000.00 198,000.00
5 Pasangan Lampu xl 23 watt 12 bh 32,000.00 384,000.00
6 Pasangan Lampu xl 18 watt 5 bh 25,000.00 125,000.00
7 Memasukan Daya Listrik 900 watt 1 Ls 1,200,000.00 1,200,000.00
SUB TOTAL IX 5,842,000.00
X PEKERJAAN INSTALASI AIR
1 Pasangan Pipa Tinja 4" 24 m1 - -
2 Pasangan Pipa Air Kotor 3" 7 m1 34,241.00 239,687.00
3 Pasangan Pipa saluran 2 " 9 m1 20,336.50 183,028.50
4 Pasangan Pipa 1/2" 27 m1 13,524.00 365,148.00
5 Pasangan Pipa 1" Ke Sumber Air 30 m1 13,524.00 405,720.00
6 Pasangan Kran Air 3 bh 39,825.00 119,475.00
7 Pasangan Kran Air Bebek Angsa 1 nh 39,825.00 39,825.00
NO URAIAN VOLUME H. SATUAN JUMLAH SATUAN

8 Pasangan Floor draIn 3 bh 32,200.00 96,600.00

9 Pasangan Bak Cuci Piring 1 bh 251,020.00 251,020.00
10 Pasangan Klosed jongkok 3 bh 278,455.00 835,365.00
11 Pengadaan Mesin Pompa Air (Lakoni) 1 bh 550,000.00 550,000.00
12 Pasangan Septictank 1 Unit 3,500,000.00 3,500,000.00
SUB TOTAL X 6,585,868.50
XI PEKERJAAN PERLENGKAPAN LUAR
PEKERJAAN DINDING PENAHAN TANAH
Panjang 42 m
1 Galian Tanah Pondasi 9.45 43,250.00 408,712.50
2 Pas. Aanstampang Batu Kali 6.30 260,325.00 1,640,047.50
3 Pas. Batu Kali 1 : 4 23.48 512,920.00 12,042,335.76
4 Pek. Urugan Kembali 2.3625 14,416.67 34,059.37
5 Pek. Plesteran 1 : 4 68.46 31,834.60 2,179,396.72
6 Pek. Acian 68.46 20,020.00 1,370,569.20
RABAT KELILING BANGUNAN
1 Galian Tanah Sal Keliling 11.43 m3 43,250.00 494,347.50
2 Lantai Kerja Saluran 1.91 m3 338,207.14 644,284.61
3 Pasangan Kastin 14.86 m2 103,850.00 1,543,512.17
4 Plesteran saluran dan Kastin 76.20 m2 31,834.60 2,425,796.52
5 Urugan Pasir Rabat 4.87 m3 65,300.00 318,206.90
6 Cor lantai rabat 3.10 m3 338,207.14 1,048,780.35
7 Memplester Rabat 44.30 m2 31,834.60 1,410,272.78
8 Acian saluran dan rabat 120.50 m2 20,020.00 2,412,410.00
9 Pek. Pembuatan Sumur Resapan 1.00 Unit 2,500,000.00 2,500,000.00
10 Pek. Plank Nama Poskesri 1.00 Unit 750,000.00 750,000.00
31,222,731.87

PEKERJAAN PAGAR

1 Galian Tanah 17.17 m3 43,250.00 742,689.00

2 Pasangan Aanstampang 5.72 m3 260,325.00 1,490,100.30
3 Pasangan Pondasi 9.20 m3 512,920.00 4,717,838.16
4 Pasangan Sloof 15/20 1.27 m3 7,491,040.42 9,539,839.98
5 Pasangan Kolom 15/30 0.62 m3 4,870,087.90 3,024,324.58
6 Pasangan Ring Balok 13/20 1.10 m3 8,397,420.45 9,268,232.95
7 Pasangan Bata Pelapis tiang 7.30 m2 103,850.00 758,364.63
8 Pekerjaan Plesteran 37.19 m2 31,834.60 1,184,064.07
9 Pekerjaan Plesteran ciprat 22.68 m2 27,512.80 623,894.01
10 Pekerjaan Acian 37.19 20,020.00 744,628.89
11 Pekerjaan Profil Beton 45.69 m1 90,000.00 4,112,100.00
12 Pekerjaan Teralis Pagar 41.23 m1 450,000.00 18,553,500.00
13 Pekerjaan Pintu Pagar 5.50 m1 600,000.00 3,300,000.00
14 Pengecatan Pagar 88.04 m2 13,532.50 1,191,452.05
59,251,028.61
515,101,236.81
30000
2.15
64500

33000
1.4
46200

31000
1.62
50220
 3
3.75
125
131.75
###