URAIAN PEKERJAAN
VOLUME
SAT
180.00
12.00
58.00
1.00
1.00
m2
m2
m2
ls
ls
10,000.00
300,000.00
15,000.00
450,000.00
1,200,000.00
Pekerjaan Tanah
1 Galian tanah
2 Urugan tanah kembali
3 Urugan pasir bawah pondasi
Sub.Jumlah
42.21
10.55
6.03
m3
m3
m3
12,500.00
3,125.00
60,000.00
2.01
1.61
1.50
m3
m3
m3
2,250,000.00
2,500,000.00
2,500,000.00
18.09
37.30
107.30
74.60
214.60
114.50
m3
m2
m2
m2
m2
m1
275,000.00
43,943.00
40,940.00
20,500.00
14,600.00
2,450.00
56.50
10.50
3.00
11.00
13.00
1.00
18.50
m2
m2
m2
m2
bh
m2
m2
105,000.00
105,000.00
120,000.00
115,000.00
17,500.00
92,000.00
185,000.00
70.00
m1
60,000.00
A.
BANGUNAN UTAMA
I
1
2
3
4
5
II
III
IV.
1
2
3
4
5
6
7
V.
1
2
3
4
5
6
7
VI.
HARGA SAT
(Rp)
Pekerjaan Persiapan
Pembersihan lokasi
Brak Kerja
Uitzet dan Bauplank
Air Kerja
Keamanan Proyek
Sub.Jumlah
2
3
4
5
6
7
8
9
VII.
1
2
3
4
5
6
7
VIII.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
IX.
1
2
3
4
5
6
7
X.
6.00
11.00
12.00
6.00
7.00
12.00
42.00
3.00
bh
bh
bh
bh
ps
bh
bh
bh
600,000.00
650,000.00
15,000.00
12,000.00
200,000.00
220,000.00
25,000.00
12,500.00
70.00
33.25
6.48
15.00
43.00
125.75
35.00
m2
m2
m3
m1
m1
m2
m1
70,000.00
46,000.00
325,000.00
32,000.00
45,000.00
25,500.00
47,200.00
6.00
34.00
3.15
21.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
1.00
m1
m1
m1
m1
bh
unit
unit
unit
unit
unit
unit
unit
bh
bh
bh
bh
28,500.00
20,500.00
11,000.00
10,000.00
150,000.00
3,000,000.00
1,100,000.00
1,200,000.00
1,300,000.00
600,000.00
1,500,000.00
700,000.00
340,000.00
425,000.00
130,000.00
160,000.00
10.00
1.00
1.00
1.00
6.00
5.00
3.00
ttk
ttk
ls
unit
bh
bh
bh
110,000.00
165,000.00
4,000,000.00
275,000.00
182,500.00
50,000.00
55,000.00
214.60
70.00
m2
m2
20,500.00
20,500.00
3 Melamin Kusen
4 Melamin daun pintu
5 Melamin daun jendela
Sub. Jumlah
XI.
XII.
Pekerjaan Lain-lain
1 Pembersihan akir
Sub.Jumlah
Pekerjaan Tambahan
1 Pompa pedorong
2 Carport
Sub.Jumlah
70.00
19.20
9.90
m1
m2
m1
35,000.00
65,000.00
35,000.00
1.00
ls
500,000.00
1.00
16.50
unit
m2
850,000.00
42,500.00
NO
URAIAN PEKERJAAN
A.
1,800,000.00
3,600,000.00
870,000.00
450,000.00
1,200,000.00
7,920,000.00
527,625.00
32,968.75
361,800.00
922,393.75
1
2
3
4
5
6
7
8
9
10
11
12
BANGUNAN UTAMA
Pekerjaan Persiapan
Pekerjaan Tanah
Pekerjaan Beton Bertulang
Pekerjaan Pasangan +Plesteran
Pekerjaan Keramik dan pelapis dinding
Pekerjaan Pintu dan Jendela
Pekerjaan Plafon dan atap
Pekerjaan pipa dan Sanitair
Pekerjaan Instalasi Listrik
Pekerjaan Cat/Finishing
Pekerjaan Lain-lain
Pekerjaan Tambahan
Jumlah
Dibulatkan
4,522,500.00
4,025,000.00
3,750,000.00
12,297,500.00
4,974,750.00
1,639,073.90
4,392,862.00
1,529,300.00
3,133,160.00
280,525.00
15,949,670.90
5,932,500.00
1,102,500.00
360,000.00
1,265,000.00
227,500.00
92,000.00
3,422,500.00
12,402,000.00
4,200,000.00
3,600,000.00
7,150,000.00
180,000.00
72,000.00
1,400,000.00
2,640,000.00
1,050,000.00
37,500.00
20,329,500.00
4,900,000.00
1,529,500.00
2,106,000.00
480,000.00
1,935,000.00
3,206,625.00
1,652,000.00
15,809,125.00
171,000.00
697,000.00
34,650.00
210,000.00
150,000.00
3,000,000.00
1,100,000.00
1,200,000.00
1,300,000.00
600,000.00
1,500,000.00
700,000.00
340,000.00
425,000.00
390,000.00
160,000.00
11,977,650.00
1,100,000.00
165,000.00
4,000,000.00
275,000.00
1,095,000.00
250,000.00
165,000.00
7,050,000.00
4,399,300.00
1,435,000.00
2,450,000.00
1,248,000.00
346,500.00
9,878,800.00
500,000.00
500,000.00
850,000.00
701,250.00
1,551,250.00
ANGGARAN BEAYA
JUMLAH HARGA
(RP)
NO
A.
7,920,000.00
922,393.75
12,297,500.00
15,949,670.90
12,402,000.00
20,329,500.00
15,809,125.00
11,977,650.00
7,050,000.00
9,878,800.00
500,000.00
1,551,250.00
116,587,889.65
116,587,000.00
1
2
3
4
.
5
6
7
8
9
10
11
11
URAIAN PEKERJAAN
BANGUNAN UTAMA
Pekerjaan Persiapan
7,920,000.00
Pekerjaan Tanah
922,394
12,297,500
15,949,671
12,402,000
20,329,500
15,809,125
11,977,650
7,050,000
Pekerjaan Cat/Finishing
9,878,800
Pekerjaan Lain-lain
500,000
Pekerjaan Tambahan
1,551,250
Jumlah
Dibulatkan
116,587,890
Rp
116.587.000,00