RINCIAN ANGGARAN MATERIAL

No Uraian Satuan Kuantitas Harga Satuan Jumlah Harga

1 Batu Belah m3 1 350,000 350,000
2 Hebel 10 cm m3 3 750,000 2,250,000
3 Semen MU zak 4 70,000 280,000
4 Semen 50 kg zak 8 55,000 440,000
5 Pasir Cor m3 2 350,000 525,000
6 Split m3 1 350,000 350,000
7 Besi Sloof 15 x 15 m 43 25,000 1,075,000
8 Papan Bekisting lbr 10 30,000 300,000
9 Baja Ringan btg 75,000 -
10 Hollow Baja Ringan btg 4 35,000 140,000
11 Skrup Baja Ringan dus 1 60,000 60,000
12 Skrup Atap Baja Ringan dus 1 60,000 60,000
13 Spandek m2 4 50,000 200,000
14 Pipa PVC 3" btg 3 150,000 450,000
15 Knee 3" buah 3 25,000 75,000
16 Tee 3" buah 1 30,000 30,000
17 Lem PVC buah 1 15,000 15,000
18 Floor drain buah 2 30,000 60,000
19 Cat Aquaproof 5 kg kaleng 2 160,000 320,000
20 Dynabolt 5 cm buah 10 5,000 50,000
21 Mur baut buah 10 7,500 75,000
22 Engsel buah 10 15,000 150,000
23 Selot buah 2 20,000 40,000
24 Alat Bantu Ls 1 500,000 500,000
TOTAL 7,795,000
 RINCIAN ANGGARAN MATERIAL
No Uraian Satuan Kuantitas Harga Satuan Jumlah Harga
1 Batu Belah m3 1 350,000 350,000
2 Hebel 10 cm m3 3 750,000 2,250,000
3 Semen MU zak 4 70,000 280,000
4 Semen 50 kg zak 8 55,000 440,000
5 Pasir Cor m3 2 350,000 525,000
6 Split m3 1 350,000 350,000
7 Besi Sloof 15 x 15 m 43 25,000 1,075,000
8 Papan Bekisting lbr 10 30,000 300,000
9 Baja Ringan btg 15 70,000 1,050,000
10 Hollow 4x4 Baja Ringan btg 4 30,000 120,000
11 Skrup Baja Ringan dus 0.5 120,000 60,000
12 Skrup Atap Baja Ringan dus 0.5 80,000 40,000
13 Spandek m2 30 50,000 1,500,000
14 Pipa PVC 3" btg 3 150,000 450,000
15 Knee 3" buah 3 25,000 75,000
16 Tee 3" buah 1 30,000 30,000
17 Lem PVC buah 1 15,000 15,000
18 Floor drain buah 2 30,000 60,000
19 Cat Aquaproof 5 kg kaleng 2 160,000 320,000
20 Dynabolt 5 cm buah 10 5,000 50,000
21 Mur baut buah 10 5,000 50,000
22 Engsel buah 10 15,000 150,000
23 Selot buah 2 20,000 40,000
24 Alat Bantu Ls 1 500,000 500,000
TOTAL 10,080,000
 RINCIAN ANGGARAN BIAYA
No Uraian Satuan Kuantitas Harga Satuan Jumlah Harga
Pagar Keliling
1 Pagar BRC 240 x 120 m 50.00 360,000 18,000,000
2 Pintu Pagar BRC unit 3.00 1,250,000 3,750,000
3 Tiang Pagar BRC unit 24.00 110,000 2,640,000
4 Pasangan Batu Belah (Pondasi) m3 5.00 600,000 3,000,000
5 Pasangan Bata Merah m2 20.00 100,000 2,000,000
6 Plesteran m2 40.00 50,000 2,000,000
7 Acian m2 40.00 25,000 1,000,000
8 Pengecatan m2 40.00 15,000 600,000
Sub Total 32,990,000
Lapangan Olahraga
1 Pasangan Bata Merah m2 20.00 100,000 2,000,000
2 Plesteran m2 20.00 50,000 1,000,000
3 Acian m2 10.00 25,000 250,000
4 Urugan Tanah (Puing) m3 19.69 50,000 984,375
5 Beton K-250 m3 13.13 1,500,000 19,687,500
6 Pengecatan m2 131.25 25,000 3,281,250
Sub Total 27,203,125
TOTAL 60,193,125
 Satuan Kuantitas Harga Satuan Jumlah Harga
No Uraian (Rp.) (Rp.)

1 Persiapan Ls 1.00 1,250,000 1,250,000

Lapangan Olah Raga
1 Pasangan Bata Merah m2 21.05 100,000 2,105,000
2 Plesteran m2 21.05 50,000 1,052,500
3 Acian m2 10.53 25,000 263,125
4 Urugan Tanah (Puing) m3 19.69 50,000 984,375
5 Beton K-250 m3 13.13 1,500,000 19,687,500
6 Pengecatan m2 131.25 25,000 3,281,250
Pagar Keliling
1 Pagar BRC 240 x 120 m 50.40 360,000 18,144,000
2 Pintu Pagar BRC unit 3.00 1,250,000 3,750,000
3 Tiang Pagar BRC unit 24.00 110,000 2,640,000
4 Pasangan Batu Belah (Pondasi) m3 5.04 600,000 3,024,000
5 Pasangan Bata Merah m2 20.16 100,000 2,016,000
6 Plesteran m2 40.32 50,000 2,016,000
7 Acian m2 40.32 25,000 1,008,000
8 Pengecatan m2 40.32 15,000 604,800
TOTAL 61,826,550
PPN 6,182,655
GRAND TOTAL 68,009,205

Satuan Kuantitas Harga Satuan Jumlah Harga

No Uraian (Rp.) (Rp.)
1 Persiapan Ls 1.00 -
Lapangan Olah Raga
1 Pasangan Bata Merah m2 21.05 -
2 Plesteran m2 21.05 -
3 Acian m2 10.53 -
4 Urugan Tanah (Puing) m3 19.69 -
5 Beton K-250 m3 13.13 -
6 Pengecatan m2 131.25 -
Pagar Keliling
1 Pagar BRC 240 x 120 m 50.40 -
2 Pintu Pagar BRC unit 3.00 -
3 Tiang Pagar BRC unit 24.00 -
4 Pasangan Batu Belah (Pondasi) m3 5.04 -
5 Pasangan Bata Merah m2 20.16 -
6 Plesteran m2 40.32 -
7 Acian m2 40.32 -
8 Pengecatan m2 40.32 -
TOTAL -
PPN -
 GRAND TOTAL -

DAFTAR KUANTITAS DAN HARGA

Satuan Kuantitas Harga Satuan Jumlah Harga
No Uraian (Rp.) (Rp.)
1 Persiapan Ls 1.00 -
2 Pasangan Bata Merah m2 21.05 -
3 Plesteran m2 21.05 -
4 Acian m2 10.53 -
5 Urugan Tanah (Puing) m3 19.69 -
6 Beton K-250 m3 13.13 -
7 Pengecatan m2 131.25 -
TOTAL -
PPN 10% -
GRAND TOTAL -
 Harga Jumlah
No Uraian Satuan Kuantitas Satuan (Rp.) Harga (Rp.)

1 Persiapan Ls 1.00 1,250,000 1,250,000

Lapangan Olah Raga
1 Pasangan Bata Merah m2 21.05 100,000 2,105,000
2 Plesteran m2 21.05 50,000 1,052,500
3 Acian m2 10.53 25,000 263,125
4 Urugan Tanah (Puing) m3 19.69 50,000 984,375
5 Beton K-250 m3 13.13 1,500,000 19,687,500
6 Pengecatan m2 131.25 25,000 3,281,250
27,373,750
30,111,125