Rekapitulasi Rencana Anggaran Biaya: NO Uraian Pekerjaan Jumlah (RP)
Rekapitulasi Rencana Anggaran Biaya: NO Uraian Pekerjaan Jumlah (RP)
JUMLAH 1.272.484.743,18
PPN 10 % 127.248.474,32
JUMLAH 1.399.733.217,50
PEMBULATAN 1.399.733.000,00
Terbilang :
Direktur
RENCANA ANGGARAN BIAYA
Program : REHABILITASI / PEMELIHARAAN JALAN DAN JEMBATAN
Kegiatan : PEMELIHARAAN JEMBATAN DALAM KOTA (TERSEBAR)
Paket : PENGGANTIAN JEMBATAN GG. SUKA DAMAI TAHAP 2
Lokasi : JL. SUKA DAMAI LOA BAHU
Sumber Dana : APBD KOTA SAMARINDA
Tahun Anggaran : 2014
!" *$# !655
# #
$%
-%
$ ;$%0%$$0
& &&
''
' ,
'
'." '."
! */
)*
%0 ,!5! 56!575 !255655 !2@!655
*/
%0 ,!59 56575 !255655 2@655
)- ,59! 56575 !55655 @2A675
4 ',
!"
# #
$%
$
& '
& & (
! )%*$*#3$%
,-*##.//%
0)# #)*1"))%-*#
2 *8#4.*%-*# , !56555
7 */:*:.0
* 655
9 (*-*0%#$% (* !6!5 888
& ,
! #$%).--))*-*##$)
).%$*$##$)3
$%).#=)##$*)
$)**$.*)*1#
6,
!
4>,)##$*)*-)##. %0
(&'"
)2508/,567$1'$58178.
3(5(.$0$1$1$/,6$+$5*$6$78$1
.HJLDWDQ 3(1**$17,$1-(0%$7$1**68.$'$0$,7$+$3
,WHP3HPED\DUDQ 3HUNLUDDQ.XDQWLWDV 0
-HQLV.HJLDWDQ /DSLV3RQGDVL.ODV% 7RWDO+DUJD
6DWXDQ3HPED\DUDQ 0 +DUJD-XPODK6HOXUXK
$ 7(1$*$
3HNHUMD7LGDN7HUODWLK / -DP
0DQGRU / -DP
-80/$++$5*$7(1$*$
% %$+$1
$JUHJDW.DVDU.HODV% 0 0
$JUHJDW+DOXV.HODV% 0 0
-80/$++$5*$%$+$1
& 3(5$/$7$1
'XPS7UXFN ( -DP
0RWRU*UHDGHU ( -DP
:DWHU7DQN7UXFN ( -DP
:KHHO/RDGHU ( -DP
9LEUDWRU\5ROOHU ( -DP
$ODW%DQWX /V
-80/$++$5*$3(5$/$7$1
.HJLDWDQ 3(1**$17,$1-(0%$7$1**68.$'$0$,7$+$3
,WHP3HPED\DUDQ
-HQLV.HJLDWDQ /DSLV3RQGDVL.ODV%
6DWXDQ3HPED\DUDQ 0
.HJLDWDQ 3(1**$17,$1-(0%$7$1**68.$'$0$,7$+$3
,WHP3HPED\DUDQ
-HQLV.HJLDWDQ /DSLV3RQGDVL.ODV%
6DWXDQ3HPED\DUDQ 0
, $6806,
0HQJJXQDNDQDODWEHUDWFDUDPHNDQLN
/RNDVL.HJLDWDQVHSDQMDQJMDODQ
.RQGLVLMDODQVHGDQJEDLN
-DPNHUMDHIHNWLISHUKDUL 7N -DP
)DNWRUSHQJHPEDQJDQPDWHULDO )N
7HEDOKDPSDUDQSDGDW W 0
-DUDNUDWDUDWDNH%DVH&DPS /U .P
,, 0(72'(3(/$.6$1$$1
:KHHO/RDGHUPHPXDWDJUHJDWNHGDODP'XPS7UXFN
$JJUHJDWNHPXGLDQGLKDPSDUGHQJDQ0RWRU*UHDGHU
+DPSDUDQDJUHJDWGLEDVDKLGHQJDQ:DWHU7DQN7UXFN
3HPDGDWDQGLODNVDQDNDQGHQJDQ9LEUDWRU\5ROOHU
6HNHORPSRNSHNHUMDPHUDSLNDQGHQJDQDODWEDQWX
,,, 3(0$.$,$1%$+$1$/$7'$17(1$*$
%$+$1
D $JUHJDW.DVDU%'LSURGXNVLGLEDVHFDPS 0 0
$JUHJDW+DOXV%'LSURGXNVLGLEDVHFDPS 0 0
$/$7
D :+((//2$'(5 (
.DSDVLWDV%XFNHW 9 0
)DNWRU%XFNHW )E
)DNWRU(IHVLHQVL$ODW )D
:DNWX6LNOXV 7V
0HPXDW 7 PHQLW
/DLQ/DLQ 7 PHQLW
7V PHQLW
.DS3URG-DP 9[)D[)E[ 4 0-DP
7V[)N
.RHILVLHQ$ODW0 4 -DP
E '803758&. (
.DSDVLWDV%DN 9 0
)DNWRU(IHVLHQVL$ODW )D
.HFHSDWDQ5DWD5DWD%HUPXDWDQ Y .P-DP
.HFHSDWDQ5DWD5DWD.RVRQJ Y .P-DP
:DNWX6LNOXV 7V
! ,(" 2&&
" #$%&'
#-
( ) <(-0-((0
* **
++
+ .
+
+'! +'!
,/
1,
-0 .& 828& 3&&2&& )&:=32)
,/
-0 .&8 26:: 3&&2&& 8):32:
) 1# .&8 288& &&2&& 33&862&3
.+
3))332
.+
)=:62&&
5 +.
.+ +.
826&
.+
2
+.
EE5! =)))3&28:
F
&<? =)))32&
$ +
E ! 88323
0(72'(3(/$.6$1$$1
!
" #$%&'
)
* +
* * $
5*
5+
C+
*+ &&
((0-'# 5#%C#!1
""(,1,'""'#1(,"1-%'(
5#%?!
#7"->) ; D &263&
% 9
+
+5 )&
C#-(
, C 82&& )
((0>)# 9% &26 )
"
,> 2&& ,-
$,# 7""- $ &2:6 444
'#1> ; C??$ D) )32&& )>
9%
#7"->) ; D) &2&=3
)
#1(,"(, ;
+5B + D 2:6 )>
#1(," ;
,?D D 2= )
((0
4,/
1,
-0 )&2&& #
4,/
-0
32&& #
41# )2&& #
#7"
>)
4,/
1,
-0 ;
,?!D .& 828&
4,/
-0 ;
,?
!D .&8 26::
41# ;
,?!D .&8 288&
5;.1""(,1,#1""' -0
$*+!
0(72'(3(/$.6$1$$1
!
" #$%&'
( )
* +
* * $
(,- %,,!
.#,""'//-
) 01" ,#-2'"1"!11-#,"
3 ,4"5',-#," . &2&&&
6 ,/7,7'0
, 2&&
8 1" '"7,"! 4( " 2& 444
4,"( " 2&6 444
12","( '"7,"! 9% &26&
: 1%'( ; &263 623<
; 26 "# " &2):6 ):26<
; ) #- &238 382<
= /"-
4# 23&
#>)
4 5! 233
#>)
4"'" ) 28
#>)
4,-"( 3 2&&
#>)
* .
2'"2,#-11%'(111(,/1
#1(,5#%?
#1%#,1-'%0-01"',
) -"1''0"-0'"
2.
.
+5B + &=&
C#-(# C 326& )
((0>)# 9% 2&& .
"?> 2&& ,-
$,# 7""- $ &2: 444
'#1> ; C??$ D 2:6 )>
9%
#7"->) ; D) &263&
5;.1""(,1,#1""' -0
$*+!
#!"'"
"
"
'"
% $122
(&
A&/&/
! !!
""
" '
"
9"): 9"):
$ %*
+%
&/ '$2$ $12222 $-22122 $-22122
+( '25$ 21322 0$22122 5003122
@ "'
! "
! ! #
$ %&&
'(%)**&
(+*&+.%
- %*4%4)/
% 0122
3 #%()& #% $123 666
5
&/))+ 21$3
! '
1'
$
'
)&%&6&7&
6%() ? /
(+%% ? %* E$ -122 .
(+% ?
%=E$ E >122
/
6%*
+%
&/ -122 (
6+( $122 (
(4
.
6%*
+%
&/ ? 9
%=:E '$2$ $12222
6+( ? 9
%=:E '25$ 21322
@?'+%+%(+)9&/
#!":
'%&*&
&
&
*&
! ($" 455
" #"
+#
$ D$#2#$$2
% %%
&&
& *
&
&,! &,!
(-
.(
#2 *5> 540?6 055455 5>546C
.+ *5? 545?? 355455 CC4?3
< &*
!
" #"
$
% &
% % '
$(# )((!
*+("",--#
+."-#".1(
0 (-7(7,2
( 3455
6 '(+,# '( 45 ;;;
% *
2.,++$$..""-#
#.#($(.$( 8)9+
#-$ 8)9+$(#2"##
(.#$,
$)(
0 $,
$)($#2"##(#$#+("
-#"-$2 *, 455
4*
.(.2:$(
*
=<@
%& 5
,""$)( @ 465
'(+$)( ' 54>5 ;;;
'(+ 7""# ' 5435 ;;;
"# 54?6 ;;;
A($(#$"
"
;#1$
5465
;*;*
5465
" 455
,+.1 B @8'8'88?5 F 345 1
"8'(
+7"#1 B F 545??
&< 5>5
,""( @ 0465
'(+ 7""# ' 54>5 ;;;
),&;&$ 9 05455 1
),&;&+"+ 9 ?6455 1
A($(#$"
"
;A($
,$2" B *9!8?5
0465
;A($
,$2+"+ B *9!8?5
433
;A($$ B @F!8?5
?46C
<B*.""$(.(+."", #2
'%&!
%*+.+
+
+
.+
!" ,(#
# $%&!'
$-
( ) =(-0-((0
* **
++
+ .
+
+'" +'"
1$.' .!8 !23< !!2!! 8!<)2<
'-
(, .!) !2!:)) 3!!!2!! <<<2!
) ,/
,
-0 .! !2:<<6 3!!2!! 23<
3 ,/
-0 .!8 !233< 3!!2!! <832)3
.+
)!3:<2<3
.+
638<:28
5 +.
.+ +.
:3<2
.+
2
+.
FF5" )82<
G
!=? )82<
% +
F " ))3<<2
0(72'(3(/$.6$1$$1
!"
# $%&!'
( )
* +
* * %
5*
5+
D+
*+ !!
((0-'$ 5$&D$"1
##(,1,'##'$1(,#1-&'(
5$&?"
$7#->) ; E !23<
& 9
+ )!
D$-(
, D )26 )
((0>)$ 9& !28 )
#
,> 2!! ,-
%,$ 7##- % !26 @@@
'$1> ; D??% E) 826 )>
9&
$7#->) ; E) !2!6<
)
$1(,#(, ; 5*
5+
C + E 3236 )>
$1(,# ;
,?E E )2) )
((0
@,/
1,
-0 32!! $
@,/
-0
2!! $
@1$ 2!! $
$7#
>)
@,/
1,
-0 ;
,?"E .! !2:<<6
@,/
-0 ;
,?
"E .!8 !233<
@'-
(, ;
,?"E .!) !2!:))
@1$ ;
,?"E .!8 !23<
5;.1##(,1,$1##' -0
%*+"
0(72'(3(/$.6$1$$1
!"
# $%&!'
( )
* +
* * %
(,- &,,"
.$,##'//-
) 01# ,$-2'#1#"11-$,#
3 ,@#5',-$,# . !2!!!
6 ,/7,7'0
, 2!!
8 1# '#7,#" @( # 2! @@@
@,#( # 2!6 @@@
12#,#( '#7,#" 9& !26
: 1&'( ; !2< <=
; ) #, # !2)6 )6=
; 323 (,- !263 623=
< /#-
@$ 23!
$>)
@ 5" 233
$>)
@#$ ) 28
$>)
@$- 3 2:!
$>)
* .
2'#2,$-11&'(111(,/1
$1(,5$&?
$1&$,1-'&0-01#',
) -#1''0#-0'#
2.
.
5*
5+
C + !8!
'##- D !!2!! .
%,$ 7##- % !2<! @@@
9,(,-(#
#
@(
2!!
@1(,
)2!!
@(
) 2!!
@((21--
3 26!
# :26!
5;.1##(,1,$1##' -0
%*+"
)'(,(
(
(
,(
! &$" *822
&
" #$%
-%
$
& >$%1%$$1
' ''
((
( ,
(
(.! (.!
* &/
+&
%1 ,*2* *87222 *422822 *022822
&/
%1 ,*2 287222 *422822 *222822
0 +- ,2* 287222 *22822 *0772822
,(
47772822
,(
*47?8
6 (,
,( (,
222822
,(
8
(,
@@6! *?048
A
*2>< *?0480
) (
@ ! *7872
0(72'(3(/$.6$1$$1
!
" #$%
$
&
' (
' ' )
* +%&$&"#$%
,-&"".//%
0 1+" &$$%*23*2!++%-&"
4 &9"6.&%-&" , 78222
7 &/:&:.1
& 822
)&-&1%1 )& *8*2 999
' ,
* $$%*23*2+.%$&""$+#
#.$&%9%$
8,
*
,
%9%/, ;0"!
0
-+$&" = *4822
&
$$1
9&/
+&
%1
&<!= 0822 -
9&/
%1
&<
!=
*822 -
9+-
&<!= *822 -
-:"
3
&
9&/
+&
%1 B
&<!= ,*2* *87222
9&/
%1 B
&<
!= ,*2 287222
9+- B
&<!= ,2* 287222
6B,+""$&+&-+"". %1
)'(!
'%&+&
&
&
+&
! (#" 455
" #
$"
,)
# D#)$)##$
% %%
&&
& +
&
&-! &-!
(.
/(
)$ + 5 54561 155455 8548
/, +58 54558 3 55455 3458
B &+
!
" #
$"
#
% &
% % '
B=+/""#(/(,/""-)$
'%&!
0(72'(3(/$.6$1$$1
!
" #
$"
#
% &
% % '
#()*((!
+,(""-..)
,/".)"/:(
1 (.2(2-$
( 3455
6 '(,-) '( 45 777
8
)$--/ 54 6
% +
9$)+,/#(/)#-
#*(
#-
#*((#()-/.( +F 465
)/$-/#(,,/
1 -)/"/9
(
#*(
")#-/!//-/(/;,&,))
6 )-/"(),-,(-(.(-(-
$-/)<)-#(/)#
4+
B=+/""#(/(,/""-)$
'%&!