bq gereja finishing lantai 2
TRANSCRIPT
-
7/23/2019 BQ Gereja Finishing Lantai 2
1/50
REKAPITULASI
PEKERJAAN : RENOVASI TOTAL GEDUNG GEREJA JEMAAT BNKP TELADAN MEDAN
LOKASI : JL. ASRAMA II NO. 3 TELADAN MEDAN
A. BANGUNAN GEREJA DAN GEDUNG SERBAGUNA (STRUKTUR LT 2 & PLAT LANTAI 2 & FINISHING LT 2)
NO ITEM PEKERJAAN
A BANGUNAN GEREJA
PEKERJAAN LANTAI II
1 PEKERJAAN STRUKTUR KOLOM LANTAI 2
2 PEKERJAAN MENARA BESAR
3 MENARA KECIL ( 2 UNIT )
4 PEKERJAAN TALANG BETON ( EL. +12.50 )
5 PEKERJAAN PASANGAN BATU BATA 1 : 3
6 PEKERJAAN PLESTERAN BATU BATA 1 : 37 PEKERJAAN MENGACI KOLOM AN BALOK
! PEKERJAAN KOSEN " AUN PINTU AN JENELA
# PEKERJAAN KUNCI AN KACA
10 PEKERJAAN INSTALASI LISTRIK LANTAI 2
11 PEKERJAAN SANITASI LANTAI 2
12 PEKERJAAN PENGECATAN LANTAI 2
13 PEKERJAAN PENANGKAL PETIR LANTAI 2
14 PEKERJAAN $INIS%ING " REALI$ LANTAI 2
SUB TOTAL BANGUNAN GEREJA
B GEDUNG SERBAGUNA
1 PEKERJAAN KOLOM
2 PEKERJAAN BALOK LANTAI 2
3 PEKERJAAN PELAT LANTAI
4 PEKERJAAN TANGGA
5 PEKERJAAN PASANGAN BATU BATA 1 : 3
6 PEKERJAAN KOSEN"AUN PINTU AN JENELA
7 PEKERJAAN KUNCI AN KACA
! PEKERJAAN INSTALASI LISTRIK
# PEKERJAAN SANITASI
10 PEKERJAAN PENGECATAN LANTAI 211 PEKERJAAN $INIS%ING " REALI$ LANTAI 2
SUB TOTAL GEDUNG SERBAGUNA
JUMLAH
JUMLAH BANGUNAN A + BANGUNAN B
DIBULATKAN
Terbilang : Empat Miliyard Tiga Ratus Sembilan Puluh Lima Juta Tiga Ratus Ribu Rupiah,-
-
7/23/2019 BQ Gereja Finishing Lantai 2
2/50
JUMLAH HARGA
(Rp)
1&663&654&70!.1#
153&5#4&51#.7!
#1&155&!!3.44
21#&!46.!4
13!>&6#4.10
145&5!1&21!.40723&207&520.60
!#&!76&000.00
1#&0#4&!20.00
103&300&000.00
34&731&000.00
160&!44&521.30
40&464&000.00
101&046&000.00
3,!",#$,%32."
74&227&4#6.15
116&32!&0#2.26
213&46#&176.#5
21&375&600.#!
224&!74&02#.20
30&030&000.00
4&550&400.00
12&040&000.00
2&052&000.00
41&274&726.6426&720&000.00
%,#$,"22.$!
#,#"2,3"!,2"#.!2
#,#"2,3"!,2"#.!2
#,#"2,3'','''.''
M'*& 04 A,-,- 2015
/, '&
I* P-*/0*1* G, ST
-
7/23/2019 BQ Gereja Finishing Lantai 2
3/50
RENANA ANGGARAN BIAA(RAB)
PEKERJAAN : RENOVASI TOTAL GEDUNG GEREJA JEMAAT BNKP TELADAN MEDAN
LOKASI : JL. ASRAMA II NO. 3 TELADAN MEDAN
A. BANGUNAN GEREJA ( FINISHING LANTAI 2 )
NO ITEM PEKERJAAN VOLUME SATUAN
$ 2 3 #
II PEKERJAAN LANTAI 2
II.$ PEKERJAAN STRUKTUR LANTAI 2
A PEKERJAAN STRUKTUR KOLOM LANTAI 2
1 P'. K 60 60 ( EL+ 7.00 )
. B'/-/* 5!!.00 M
. P''-/* #&252.00 K
8. B'* C9 ( K275 ) 5#.40 M
2 P'. K 40 60 ( EL+ 7.00 )
. B'/-/* 72.00 M
. P''-/* 1&414.00 K
8. B'* C9 ( K275 ) 7.20 M
3 P'. K 14 20 ( EL+ 7.00 )
. B'/-/* #7.00 M
. P''-/* #27.00 K
8. B'* C9 ( K275 ) 5.!2 M
4 P'. K P9/- ( EL+ 7.00 )
. B'/-/* 14!.00 M
. P''-/* 1&76!.00 K
8. B'* C9 ( K275 ) !.35 M
B PEKERJAAN STRUKTUR BALOK LANTAI 2
1 P'. B 25 40
. B'/-/* 205.00 M
. P''-/* 2&050.76 K
8. B'* C9 ( K275 ) 1!.40 M
2 P'. B 10 40
. B'/-/* 65.52 M
. P''-/* 4#1.40 K
8. B'* C9 ( K275 ) 3.36 M
3 P'. B 20 30
. B'/-/* 33.60 M
. P''-/* #11.16 K
8. B'* C9 ( K275 ) 4.20 M
4 P'. B 40 60 (EL. +2&60)
. B'/-/* #3.60 M
. P''-/* 2&51#.66 K
8. B'* C9 ( K275 ) 20.4# M
5 P'. B 25 40
. B'/-/* #!.66 M
. P''-/* 1&61!.53 K
8. B'* C9 ( K275 ) 14.71 M
6 P'. B 40 60 C&$&G (EL. +6&70 -" 7&00)
. B'/-/* #7.#2 M
. P''-/* 2&535.55 K
8. B'* C9 ( K275 ) 23.05 M
-
7/23/2019 BQ Gereja Finishing Lantai 2
4/50
NO ITEM PEKERJAAN VOLUME SATUAN
$ 2 3 #
7 P'. B 40 100 (EL. 7&00)
. B'/-/* 25.#2 M
. P''-/* 502.7! K8. B'* C9 ( K275 ) 4.57 M
! P'. B 40 #0
. B'/-/* 23.52 M
. P''-/* 4#3.30 K
8. B'* C9 ( K275 ) 4.4! M
# P'. B 40 !0
. B'/-/* 21.12 M
. P''-/* 465.!0 K
8. B'* C9 ( K275 ) 4.23 M
10 P'. B 40 70
. B'/-/* 1!.72 M
. P''-/* 460.12 K
8. B'* C9 ( K275 ) 4.1! M
11 P'. B K*- 40 60 %&I&J
. B'/-/* 56.64 M
. P''-/* 2&012.72 K
8. B'* C9 ( K275 ) 1!.30 M
12 P'. B 10 60 (EL. +6&60 -" +7&00)
. B'/-/* 55.46 M. P''-/* 377.26 K
8. B'* C9 ( K275 ) 3.43 M
13 P'. L/-;* L,9
. B'/-/* 55.46 M
. P''-/* 36#.60 K
8. B'* C9 ( K275 ) 3.36 M
14 P'. L/
-
7/23/2019 BQ Gereja Finishing Lantai 2
5/50
NO ITEM PEKERJAAN VOLUME SATUAN
$ 2 3 #
II.2 PEKERJAAN MENARA BESAR
1 P'. B 30 60 ( EL+ 14.00 )
. B'/-/* 36.00 M. P''-/* 5!3.42 K
8. B'* C9 ( K275 ) 3.60 M
2 P'. B 20 60 ( EL+ 14.00 )
. B'/-/* 33.60 M
. P''-/* 42#.24 K
8. B'* C9 ( K275 ) 2.!! M
3 P'. K 60 60 ( EL+ 20.50 )
. B'/-/* 55.20 M
. P''-/* #56.!3 K
8. B'* C9 ( K275 ) !.2! M
4 P'. K 20 20 ( EL+20.50 S" + 22.40 )
. B'/-/* 4!.00 M
. P''-/* 611.47 K
8. B'* C9 ( K275 ) 2.40 M
5 P'. T* B'*"A; ( EL + 22.40 -" + 23.#0 )
. B'/-/* 5#.20 M
. P''-/* 7#4.53 K
8. B'* C9 ( K225 ) 4.!0 M
6 P'. K 20 20 ( EL + 22.40 -" + 26.40 ). B'/-/* 24.32 M
. P''-/* 301.46 K
8. B'* C9 ( K225 ) 1.22 M
7 P'. T* B'*"A; B'* ( EL + 26.40 )
. B'/-/* 14.6# M
. P''-/* 1##.06 K
8. B'* C9 ( K225 ) 1.05 M
S06 T78- P9* M* B4
II.3 MENARA KEIL ( 2 UNIT )1 P'. B 30 40 (EL+ 12.50 )
. B'/-/* 12.60 M
. P''-/* 21!.!# K
8. B'* C9 ( K225 ) 1.26 M
2 P'. B 20 40 ( EL+ 12.50 )
. B'/-/* 16.22 M
. P''-/* 254.7# K
8. B'* C9 ( K225 ) 1.#5 M
3 P'. P L*/& = 10 8 ( EL+ 12.50 )
. B'/-/* 37.20 M
. P''-/* 5#!.4# K
8. B'* C9 ( K225 ) 4.46 M
4 P'. K 20 20 ( EL+ 1!.50 )
. B'/-/* 72.#6 M
. P''-/* #10.31 K
8. B'* C9 ( K225 ) 3.65 M
5 P'. T* B'*"A; B'* ( EL + 1!.50 )
. B'/-/* 24.76 M
. P''-/* 375.32 K
8. B'* C9 ( K225 ) 2.02 M
S06 T78- P9* M* K;-
-
7/23/2019 BQ Gereja Finishing Lantai 2
6/50
NO ITEM PEKERJAAN VOLUME SATUAN
$ 2 3 #
II.# PEKERJAAN TALANG BETON ( EL. +$2."' )
1 P'. B 40 60
. B'/-/* 10!.00 M. P''-/* 2&410.00 K
8. B'* C9 ( K275 ) 2!.!0 M
2 P'. B 20 30
. B'/-/* 25.20 M
. P''-/* 427.25 K
8. B'* C9 ( K225 ) 2.16 M
3 P'. T* B'*
. B'/-/* 111.30 M
. P''-/* 2&650.63 K
8. B'* C9 ( K275 ) 23.53 M
S06 T78- P9* T-*1< B87*
II." PEKERJAAN PASANGAN BATU BATA $ : 3
1 P-** B L*/ 2 #37.51
2 P-** B M'*9 K'8/ 177.24
3 P-** B M'*9 B'-9 201.06
S06 T78- P9* P4*1* B80 B8
II. PEKERJAAN PLESTERAN BATU BATA $ : 3
1 P'-'9* B L*/ 2 1&!75.012 P'-'9* B M'*9 K'8/ 354.4!
3 P'-'9* B M'*9 B'-9 402.13
S06 T78- P9* P-48* B80 B8
II.% PEKERJAAN MENGAI KOLOM DAN BALOK
1 K L*/ 2 32!.!0
PEKERJAAN LANTAI GRANITO ( ' = ' ;)
2 K'9/ L*/ 2 #2!.!2
PEKERJAAN LANTAI KERAMIK KM ( 2' = 2' ; )
3 K'9/ L*/ 2 4!.00
PEKERJAAN DINDING KERAMIK KM ( 2' = 2" ; )4 K'9/ L*/ 2 170.60
PEKERJAAN PLAFOND SUNDA
5 B* P>C 1&142.40
S06 T78- P9* M*1; K7-7 & B-79
II.! PEKERJAAN KOSEN 5 DAUN PINTU DAN JENDELA
1 K,-'* * ;/*, P1 1.00 U*/
2 K,-'* * ;/*, P2 2.00 U*/
3 K,-'* * ;/*, P3 4.00 U*/
4 K,-'* * ;/*, P4 4.00 U*/
5 K,-'* * ;/*, P5 4.00 U*/
6 K,-'* * ,* ?'*' J1 30.00 U*/
7 K,-'* * ,* ?'*' JM2 4.00 U*/
! ,* ;/*, 9 */
-
7/23/2019 BQ Gereja Finishing Lantai 2
7/50
NO ITEM PEKERJAAN VOLUME SATUAN
$ 2 3 #
II. PEKERJAAN KUNI DAN KAA
1 P-* ,*8/ * */ 4.00 B
2 P-* ,*8/ * /- 21.00 B3 P-* ,*8/ * 9 */ 22.00 B
4 P-* '*-' ;/*, 153.00 B
5 P-* '*-' ?'*' 132.00 B
6 P-* / */* 132.00 B
7 P-* ;'** ;/*, !.00 B
! P-* 8 = 5 41.40
S06 T78- P9* K0*; & K;
II.$' PEKERJAAN INSTALASI LISTRIK LANTAI 2
1 B P*' MCB (P'/) U,9* 60 40 20 8 2.00 U*/
2 G9,*/*"A9' NA 16 10.00 M3 K' 9/ P*' I*, ' P*' P'/ NM 4 10 10.00 M
4 K' NM 4 6 S,. P*' !0.00 M
5 K' L/*' AC NM 3 2&5 150.00 M
6 K' L;, L;, NM 2 1&5 100.00 R
7 K' I*--/ NA 1&5 24.00 R
! K' I*--/ NA 2&5 20.00 B
# 9- S9 " S; * !0.00 B
10 P/; P>C 3"4 3 350.00 B
11 S8' P>C 3"4 350.00 B
12 E@ P>C 3"4 300.00 B
13 9- 3"4 C* / 250.00 B-
14 K' ;/; P>C 3"4 IKK 20.00 B15 S9 T9/;' N-/* 1!.00 B
16 S9 ,' N-/* 16.00 B
17 S9 T,* N-/* !.00 B
1! S; K* N-/* 21.00 B
1# L;, @* L/ B SL 1! !3.00 B
S06 T78- P9* I*48-4 L489 L*8 2
II.$$ PEKERJAAN SANITASI LANTAI 2
1 M'-* K-' J* T 6.00 B
2 M'-* U9/*/9 T 2.00 B
3 M'-* -
-
7/23/2019 BQ Gereja Finishing Lantai 2
8/50
NO ITEM PEKERJAAN VOLUME SATUAN
$ 2 3 #
II.$3 PEKERJAAN PENANGKAL PETIR LANTAI 2
PEKERJAAN PENANGKAL PETIR + UPAH KERJA
1 BC 9 50 135.00 M2 BC 9 25 150.00 M
3 P/; GIP / 1"2 6 12.00 B
4 P/; P>C 3"4 6 10.00 B
5 P',* -,,9 9 6.00 T
6 P'8, ** *";'** ;'/9 ' / 3"4 30 8 1!.00 U*/
7 B9'' ,,* BC 25 & P 2 8 140.00 U*/
! P9' C*,89 50 10.00 U*/
# P9' C*,89 20 15.00 U*/
10 B P*' MCB 9- C*9 2.00 U*/
11 B* P''*; 1.00 U*/
S06 T78- P9* P**19- P8 L*8 2
II.$# PEKERJAAN FINISHING 5 REALIF LANTAI 2
1 R'/< , (E. 12.00) !.00 U*/
2 R'/< , (E. 20.00) 2.00 U*/
3 R'/< J'*' M'*9 K'8/ L*/ 2 2.00 U*/
4 R'/< P/*, M'*9 B'-9 L*/ 2 1.00 U*/
5 R'/< J'*' M'*9 K'8/ L*/ 3 2.00 U*/
6 R'/< P/*, M'*9 B'-9 L*/ 3 1.00 U*/
7 R'/< /*/* M'*9 B'-9& U = 2&5 4 10.00
! R'/< M'*9 K'8/ L'D' (E. 12&5) !.00 M
# R'/< L/-;* (E. 12&5) #2.00 M
10 R'/< M'*9 K'8/ L'D' (E. 12&5) 21.2! M11 R'/< M'*9 B'-9 (E. 14&0) 6.00 M
12 R'/< M'*9 K'8/ (E. 20&5) 21.2! M
13 R'/< M'*9 B'-9 (E. 20&5) 12.00 M
14 R'/< M'*9 B'-9 (E. 26&4) 10.00 M
15 P-* B, A M'*9 K'8/ (E. 12&5) 21.2!
16 P-* B, A M'*9 B'-9 " S/; (E. 12.0) 5.00
17 P-* B, A M'*9 B'-9 (E. 20.0) 12.00
S06 T78- P9* F*4>*1 R-< L*8 2
T78- P9* L*8 II
M
M
M
M
-
7/23/2019 BQ Gereja Finishing Lantai 2
9/50
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
"
1#3&125.00 113&557&500.00
13&740.50 127&127&106.00
1&110&!!0.00 65!6&272.00
1#3&125.00 13&000.00
13&740.50 1#&42#&067.00
1&110&!!0.00 7#!&336.00
1#3&125.00 1!&733&125.00
13&740.50 12&737&443.50
1&110&!!0.00 6&465&321.60
!5K.00 12&724&300.00
13&740.50 24&2#3&204.00
1&110&!!0.00 #&275&!4!.00
344&353.00 70&5#2&365.00
13&740.50 2!&17!&467.7!
1&110&!!0.00 20&440&1#2.00
344&353.00 22&562&00!.56
13&740.50 6&752&0!1.70
1&110&!!0.00 3&732&556.!0
344&353.00 11&570&260.!0
13&740.50 12&51#&7#3.#!
1&110&!!0.00 4&665&6#6.00
344&353.00 32&231&440.!0
13&740.50 34&621&3!!.23
1&110&!!0.00 22&761.20
344&353.00 33I&!66.#!
13&740.50 22&23#&411.47
1&110&!!0.00 16&341&044.!0
344&353.00 33&71#&045.76
13&740.50 34&!3#&724.7!
1&110&!!0.00 25&605&7!4.00
-
7/23/2019 BQ Gereja Finishing Lantai 2
10/50
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
"
344&353.00 !&62#.76
13&740.50 6!&44!.5#1&110&!!0.00 5&076&721.60
344&353.00 !&0##&1!2.56
13&740.50 6&77!&1!!.65
1&110&!!0.00 4L&742.40
344&353.00 7&272&735.36
13&740.50 6&400&324.#0
1&110&!!0.00 4&6##&022.40
344&353.00 6&446&2!!.16
13&740.50 6&322&27!.!6
1&110&!!0.00 4&643&47!.40
344&353.00 1#&504&153.#2
13&740.50 27&655&77#.16
1&110&!!0.00 20&32#&104.00
344&353.00 1#&0#7&!17.3!13&740.50 5&1!3&741.03
1&110&!!0.00 3&!10&31!.40
344&353.00 1#&0#7&!17.3!
13&740.50 5&07!&4!!.!0
1&110&!!0.00 3&732&556.!0
344&353.00 1#&504&153.#2
13&740.50 27&655&77#.16
1&110&!!0.00 20&32#&104.00
344&353.00 162&!7!#.00
13&740.50 116&!66&112.!2
1&110&!!0.00 63&042&440.00
344&353.00 43&233&51#.15
13&740.50 62&71#&474.0#
1&110&!!0.00 23#5&00!.00
413&525.00 20&510&!40.00
13&740.50 27&113&304.22
1&110&!!0.00 6&1!7&601.60
$,3,"#,%'!.$
-
7/23/2019 BQ Gereja Finishing Lantai 2
11/50
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
"
344&353.00 12&3#6&70!.0013&740.50 !&016&4!2.51
1&110&!!0.00 3##&16!.00
344&353.00 11&570&260.!0
13&740.50 5&!#7H.22
1&110&!!0.00 3&1##&334.40
1#3&125.00 10&660&500.00
13&740.50 13&147&322.62
1&110&!!0.00 #&1#!&0!6.40
1#3&125.00 #&270&000.00
13&740.50 !&401.54
1&110&!!0.00 2&666&112.00
344&353.00 20&3!5&6#7.60
13&740.50 10&23#.47
1&005&0!0.00 4&!24&3!4.00
1#3&125.00 4&6#6&!00.00
13&740.50 4&142&211.13
1&110&!!0.00 1&355&273.60
344&353.00 5&05!&545.57
13&740.50 2&735&1!3.#3
1&005&0!0.00 1&055&334.00
$"3,"#,"$.%!
344&353.00 4&33!&!47.!0
13&740.50 3&007&65!.05
1&005&0!0.00 1&266&400.!0
344&353.00 5&5!5&405.66
13&740.50 3&500*.00
1&005&0!0.00 1#.00
344&353.00 12&!0#.60
13&740.50 !&223&551.!5
1&005&0!0.00 4&4!2&656.!0
1#3&125.00 14&0#0&400.00
13&740.50 12&50!&114.56
1&005&0!0.00 3&66!&542.00
344&353.00 !&526&1!0.2!
13&740.50 5&157&0!4.46
1&005&0!0.00 2&030&261.60
$,$"",!!3.##
-
7/23/2019 BQ Gereja Finishing Lantai 2
12/50
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
"
344&353.00 37&1#0&124.0013&740.50 33&114&605.00
1&110&!!0.00 31#3&344.00
344&353.00 !&677&6#5.60
13&740.50 5&!70&62!.63
1&005&0!0.00 2&170H.!0
344&353.00 3!&326&4!!.#0
13&740.50 36&420!1.52
1&110&!!0.00 26&13#&006.40
2$,'3,!#.!#
105&610.00 ##&010&431.10
105&610.00 1!&71!&316.40
105&610.00 21&233..60
$3!,2,#.$'
55&320.00 103&725&553.2055&320.00 1#&60#&!33.60
55&320.00 22&245&!31.60
$#","!$,2$!.#'
32&!20.00 10&7#1&216.00
44!&3!0.00 416&464&311.60
20#&5#4.00 10&060&512.00
22#&3!5.00 3#&133&0!1.00
216&000.00 246&75!&400.00
%23,2'%,"2'.'
3&0!0&000.00 3&0!0&000.00
2&275&000.00 4&550&000.00
1&!75&000.00 7&500&000.00
1&!55&000.00 7&420&000.00
2&275&000.00 #&100&000.00
1&430&000.00 42&000.00
2&2#4&000.00 #&176&000.00
425&000.00 2&550&000.00
450&000.00 3&600&000.00
!,!%,'''.''
-
7/23/2019 BQ Gereja Finishing Lantai 2
13/50
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
"
240&000.00 #60&000.00
125&000.00 2&625&000.00!5&000.00 1&!70&000.00
16&500.00 2&524&500.00
12&400.00 1&636&!00.00
20&!00.00 2&745&600.00
25&000.00 200&000.00
157&!00.00 6&532.00
$,'#,!2'.''
42&000.00 #&000.00
160&000.00 1&600&000.0045&000.00 450&000.00
40&000.00 3&200&000.00
10&000.00 1&500&000.00
600&000.00 60&000&000.00
160&000.00 3&!40&000.00
250&000.00 5&000&000.00
3&500.00 2!0&000.00
#&000.00 3&150&000.00
5&000.00 1&750&000.00
3&000.00 #00&000.00
3&000.00 750&000.00
50&000.00 1&000&000.0045&000.00 !10&000.00
65&000.00 1&040&000.00
55&000.00 440&000.00
50&000.00 1&050&000.00
!0&000.00 6&640&000.00
$'3,3'','''.''
!50&000.00 5&100&000.00
!50&000.00 1&700&000.00
#50&000.00 1&000.00450&000.00 2&700&000.00
1#&500.00 1&053&000.00
23&000.00 2&530&000.00
57&000.00 1#&3!0&000.00
31&000.00 24!&000.00
20&000.00 120&000.00
3#,%3$,'''.''
2!&2!3.00 143&131&77!.10
2#&264.00 5&626&2#6.64
60&600.00 5!4.00
20&376.00 1&164&6#2.16
14&360.00 4!7&!02.40
$',!##,"2$.3'
-
7/23/2019 BQ Gereja Finishing Lantai 2
14/50
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
"
!0&000.00 10&!00&000.0045&000.00 6&750&000.00
115&000.00 1&3!0&000.00
65&000.00 650&000.00
400&000.00 2&400&000.00
4!0&000.00 !&640&000.00
55&000.00 7&700&000.00
60&000.00 600&000.00
5!&000.00 !70&000.00
!7&000.00 174&000.00
500&000.00 500&000.00
#',##,'''.''
1&250&000.00 10&000&000.00
1&250&000.00 2&500&000.00
525&000.00 1&050&000.00
7!5&000.00 7!5&000.00
525&000.00 1&050&000.00
7!5&000.00 7!5&000.00
1!5&000.00 1&!50&000.00
155&000.00 1&240&000.00
650&000.00 5#&!00&000.00
150&000.00 3&1#2&000.00150&000.00 #00&000.00
175&000.00 3&724&000.00
175&000.00 2&100&000.00
250&000.00 2&500&000.00
250&000.00 5&320&000.00
250&000.00 1&250&000.00
250&000.00 3&000&000.00
$'$,'#,'''.''
3,!",#$,%32."
M'*& 04 A,-,- 2015
/, '&
I* P-*/0*1* G, ST
-
7/23/2019 BQ Gereja Finishing Lantai 2
15/50
RENANA ANGGARAN BIAA(RAB)
PEKERJAAN : RENOVASI TOTAL GEDUNG GEREJA JEMAAT BNKP TELADAN MEDAN
LOKASI : JL. ASRAMA II NO. 3 TELADAN MEDAN
B. GEDUNG SERBAGUNA ( FINISHING LANTAI 2 )
NO ITEM PEKERJAAN VOLUME SATUANHARGA SATUAN
(Rp)
$ 2 3 # "
II PEKERJAAN LANTAI 2
II.$ PEKERJAAN KOLOM
1 P'. K 30 30 (N&O&P&&R)
. B'/-/* 126.00 M 1#3&125.00
. P''-/* 2&134.16 K 13&740.50
8. B'* C9 ( K225 ) 11.61 M 1&005&0!0.00
2 P'. K P9/-
. B'/-/* 34.32 M !5K.00
. P''-/* 356.#3 K 13&740.50
8. B'* C9 ( K225 ) 1.04 M 1&005&0!0.00
S06 T78- P9* K7-7
II.2 PEKERJAAN BALOK LANTAI 2
1 P'. B 30 40 (EL+7.10)
. B'/-/* 152.55 M 344&353.00
. P''-/* 3&767.42 K 13&740.50
8. B'* C9 ( K225 ) 11.#7 M 1&005&0!0.00
S06 T78- P9* B-79 L*8 2
II.3 PEKERJAAN PELAT LANTAI
1 P'. P' L*/ (EL+7.10)
. B'/-/* 243.#1 M 344&353.00
. P''-/* 6&614.24 K 13&740.50
8. B'* C9 ( K225 ) 3!.40 M 1&005&0!0.00
S06 T78- P9* P-8 L*8
II.# PEKERJAAN TANGGA
1 P'. A* T*
. B'/-/* 24.5! M 413&525.00
. P''-/* 616.#6 K 13&740.50
8. B'* C9 ( K225 ) 2.72 M 1&005&0!0.00
S06 T78- P9* T*11
II." PEKERJAAN PASANGAN BATU BATA $ : 3
1 P-** L*/ 2 237.52 M 105&610.00
PEKERJAAN PLESTERAN BATU BATA $ : 3
2 P'-'9* L*/ 2 475.05 M 55&320.00
? PEKERJAAN MENGAI KOLOM DAN BALOK
3 K L*/ 2 115.20 M 32&!20.00
PEKERJAAN LANTAI KERAMIK ' = ' ;
4 L*/ 2 2!6.00 M 44!&3!0.00
PEKERJAAN KERAMIK TANGGA ' = ' ;
5 L*/ 2 31.40 M 44!&3!0.00
PEKERJAAN PLAFOND GPSUM BOARD
6 L*/ 2 2!6.00 M #5&!50.00
S06 T78- P9* P4*1*
-
7/23/2019 BQ Gereja Finishing Lantai 2
16/50
NO ITEM PEKERJAAN VOLUME SATUANHARGA SATUAN
(Rp)
$ 2 3 # "
II. PEKERJAAN KOSEN5DAUN PINTU DAN JENDELA
1 K,-'* * ,* ?'*' JS1 21.00 U*/ 1&430&000.00
S06 T78- P9* K74*, D0* P*80 & J*/-
II.% PEKERJAAN KUNI DAN KAA
1 P-* '*-' ?'*' 42.00 B 12&400.00
2 P-* / */* 42.00 B 20&!00.00
3 P-* 8 = 5 20.00 M 157&!00.00
S06 T78- P9* K0*; & K;
II.! PEKERJAAN INSTALASI LISTRIK
LANTAI 2
1 S9 T,* N-/* 6.00 U*/ 45&000.00
2 S; K* N-/* 5.00 U*/ 50&000.00
3 L;, @* L/ B SL 1! 1#.00 U*/ !0&000.00
4 L/* I*--/ AC 4.00 U*/ 250&000.00
5 P'-** T// L;, 1#.00 T// 375&000.00
6 P'-** T// S; K* 5.00 T// 375&000.00
S06 T78- P9* I*48-4 L489
II. PEKERJAAN SANITASI
1 M'-* P/; P>C TF;' A / 4 36.00 M 57&000.00
S06 T78- P9* S*84
II.$' PEKERJAAN PENGEATAN LANTAI 2
1 P'*'8* /*/* 1&02!.00 M 2!&2!3.00
2 P'*'8* ;
-
7/23/2019 BQ Gereja Finishing Lantai 2
17/50
JUMLAH HARGA
(Rp)
24&333&750.00
2#&324&425.4!
11&66!!.!0
22&662.00
4&3#6.67
1&045&2!3.20
%#,22%,#.$"
52&531&050.15
51&766&234.51
12&030&!07.60
$$,32!,'2.2
!3#1&140.23
3!&5#5&072.00
2$3,#,$%."
10&164&444.50
!&477&33!.!!
2&733&!17.60
2$,3%",''.!
25&0!4&4!7.20
26&27#&766.00
3&7!0&!64.00
12!&236&6!0.00
14&07#&132.00
27&413&100.00
22#,!%#,'2.2'
-
7/23/2019 BQ Gereja Finishing Lantai 2
18/50
JUMLAH HARGA
(Rp)
30&030&000.00
3','3','''.''
520&!00.00
!73&600.00
3&156&000.00
#,""',#''.''
270&000.00
250&000.00
1&520&000.00
1&000&000.00
7&125&000.00
1&!75&000.00
$2,'#','''.''
2&052&000.00
2,'"2,'''.''
2#&074.00
#&5!4&71!.00
636&300.00
1&327&415.04
651&36#.60
#$,2%#,%2.#
5&000.00
20&!00&000.00
2,%2','''.''
%,#$,"22.$!
,-,- 2015
'&
*1* G, ST
-
7/23/2019 BQ Gereja Finishing Lantai 2
19/50
DAFTAR BAHAN, ALAT, UPAH
PEKERJAAN : RENOVASI TOTAL GEDUNG GEREJA JEMAAT BNKP TELADAN MEDAN
LOKASI : JL. ASRAMA II NO. 3 TELADAN MEDAN
N7. U* S80*
T60** 5 G-*
1 T* /,*
2 P-/9 /,*
3 P-/9 ;-*
4 P-/9 '*
5 S/9,
6 A/9 L9
B80 5 B80 89*
1 B, /
2 B, '9//3 B, B
4 PD/* 8 B
B>* P98
1 S''* PC (50 ) H
2 S''* PC (40 ) H
3 S''* @9* K
4 B'* K125
5 B'* K175
6 B'* K225
7 B'* K250! B'* K275
# B'* K350
10 B'* K400
B4 /* A-0*0
1 P, /- 0.5 2 K
2 P, -'9,; K
3 P, 9/;'- K
4 K@ B'* K
5 /9' M'- M6150
6 B'-/ '* ,/9 " ;- K7 K@ L- L/-9/ K
! B'-/ ? $ K
# B'-/ ? I$ K
10 B'-/ -9/; M
P*080p L*8 /* D*/*1
1 G9*/ 60 60 8 B
2 K'9/ R* 60 60 8 B
3 K'9/ 40 40 8 B
4 K'9/ 20 25 8 B
5 K'9/ 20 20 8 B
6 $9 9'*'9 K
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
-
7/23/2019 BQ Gereja Finishing Lantai 2
20/50
N7. U* S80*
K0*; /* K;
1 K,*8/ * */ B
2 K,*8/ * /- '8/ B
3 K,*8/ * 9 */ B
4 E*-' ;/*, B
5 E*-' ?'*' B
6 K/ */* B
7 P'** ;/*, B
! K8& = 5 M
# K8 ;9/& = 5 M
L489 5 A94474
1 B P*' MCB (P'/) U,9* 60 40 20 8 U*/
2 G9,*/*"A9' NA 16 M
3 K' 9/ P*' I*, ' P*' P'/ NM 4 10 M
4 K' NM 4 6 S,. P*' M
5 K' L/*' AC NM 3 2&5 ''9* M
6 K' L/*' L;, NM 2 1&5 ''9* R
7 K' I*--/ NA 1&5 R
! K' I*--/ NA 2&5 B
# 9- S9 " S; * B
10 P/; P>C 3"4 3 & 89/;- ,D/* B
11 S8' P>C 3"4 B
12 E@ P>C 3"4 B
13 9- 3"4 C* / B-
14 K' ;/; P>C 3"4 IKK B
15 S9 T,* N-/* U*/
16 S9 T9/;' N-/* U*/
17 S9 ,' N-/* U*/
1! S; K* N-/* U*/
1# L;, @* L/ B SL 1! U*/
20 L/* I*--/ AC U*/
21 P'-** T// L;, T//
22 P'-** T// S; K* T//
K@0
1 KF, , " F, '*& P = 4 B
2 KF, -'9* B
3 P;* F, '- II
4 L' F, K
5 KF, SK
6 T9/;' ,. 120 240 8& = # L9
7 T9/;' ,. 120 240 8& = 12 L9
! PF@ # " T9/;'- L9
# GF;-, 9 # L9
10 L/- F;-, ;9
-
7/23/2019 BQ Gereja Finishing Lantai 2
21/50
N7. U* S80*
20 J'*' JG1 + --'-9/'- U*/
21 J'*' JM2 + --'-9/'- U*/
22 J'*' JS1 + --'-9/'- U*/
23 >'*/-/ 9 */ U*/
24 P
-
7/23/2019 BQ Gereja Finishing Lantai 2
22/50
N7. U* S80*
10 B P*' MCB 9- C*9 U*/
11 B* P''*; U*/
R-
-
7/23/2019 BQ Gereja Finishing Lantai 2
23/50
N7. U* S80*
-
7/23/2019 BQ Gereja Finishing Lantai 2
24/50
H1 D4K8*1*
(Rp)
110&000.00
!5&000.00
120&000.00
120&000.00
150&000.00
250.00
225&000.00
375&000.00617.00
6&000.00
135&000.00
50&000.00
2&500.00
5#!&000.00
63!&000.00
6!5&000.00
710&000.00777&000.00
!05&000.00
!30&000.00
1!&500.00
42&000.00
15&000.00
1!&500.00
2!3&500.00
11&060.0020&000.00
20&500.00
1!&000.00
10&000.00
112&600.00
!5&000.00
15&000.00
6&020.00
4&21#.00
!&000.00
-
7/23/2019 BQ Gereja Finishing Lantai 2
25/50
H1 D4K8*1*
(Rp)
240&000.00
125&000.00
!5&000.00
16&500.00
12&400.00
20&!00.00
25&000.00
157&!00.00
33&330.00
42&000.00
160&000.00
45&000.00
40&000.00
10&000.00
600&000.00
160&000.00
250&000.00
3&500.00
#&000.00
5&000.00
3&000.00
3&000.00
50&000.00
45&000.00
65&000.00
55&000.00
50&000.00
!0&000.00
250&000.00
375&000.00
375&000.00
22.00
75&000.00
5&!00&000.00
40&700.00
5&!00&000.00
150&000.00
1#0&000.00
1#0&000.00
!5&000.00
6&000.00
2&400.00
10&000.00
3&0!0&000.00
2&275&000.00
1&!75&000.00
1&!55&000.00
2&275&000.00
425&000.00
1&430&000.00
-
7/23/2019 BQ Gereja Finishing Lantai 2
26/50
H1 D4K8*1*
(Rp)
1&!22&700.00
2&2#4&000.00
1&430&000.00
450&000.00
216&000.00
1#&000.00
41&500.00
21&500.00
3!&!00.00
42&!00.00
2!&000.00
2#&000.00
17&000.00
12&000.00
7&000.00
7&!00.00
25&000.00
35&000.00
12&000.00
17&000.00
6&!00.00
22&000.00
1!&000.00
25&000.00
25&000.00
2&000.00
!50&000.00
!50&000.00
#50&000.00
450&000.00
1#&500.00
23&000.00
57&000.00
1&550&000.00
31&000.00
20&000.00
55&000.00
55&000.00
70&000.00
!0&000.00
45&000.00
115&000.00
65&000.00
400&000.00
4!0&000.00
55&000.00
60&000.00
5!&000.00
-
7/23/2019 BQ Gereja Finishing Lantai 2
27/50
H1 D4K8*1*
(Rp)
!7&000.00
500&000.00
1&250&000.00
1&250&000.00
525&000.00
7!5&000.00
525&000.00
7!5&000.00
1!5&000.00
155&000.00
650&000.00
150&000.00
150&000.00
175&000.00
175&000.00
250&000.00
250&000.00
120&000.00
110&000.00
100&000.00
75&000.00
#0&000.00
55&000.00
55&000.00
#0&000.00
200&000.00
20&000.00
10&000.00
150&000.00
10&000.00
10&000.00
10&000.00
20&000.00
20&000.00
5&000.00
5&000.00
500.00
M'*& 04 A,-,- 2015
/, '&
I* P-*/0*1* G, ST
-
7/23/2019 BQ Gereja Finishing Lantai 2
28/50
H1 D4K8*1*
(Rp)
-
7/23/2019 BQ Gereja Finishing Lantai 2
29/50
ANALISA HARGA SATUAN PEKERJAAN
N7 U* K7 H1 D4( Rp )
3
$ 3U01* P4 BC> L*8 /* P7*/4
3
$ 3U01* T*>
$ 3G-* 8*>
$ 3U01* T*> //8*19*
-
7/23/2019 BQ Gereja Finishing Lantai 2
30/50
ANALISA HARGA SATUAN PEKERJAAN
N7 U* K7 H1 D4
( Rp )
III.2 M4> M$"'
B* :
/9' M'- M6150 0.1200 2 2!3&500.00 34&020.00
K@ '* 0.1000 1!&500.00 1&!50.00
U; '9? :
M*9 0.0100 9 120&000.00 1&200.00
K'; ,* 0.0075 9 110&000.00 !25.00
T,* 0.0200 9 100&000.00 2&000.00
P''9? 0.0600 9 75&000.00 4&500.00
A :
A *, 1.0000 - 5&000.00 5&000.00
H1 S80*
III.3 B948*1 S-77< /* 97-7 p984 M2
B* :
KF, '/-/*";'9*8 0.0045 2 5&!00&000.00 26&100.00
T9/;' 12 0.1000 9 1#0&000.00 1#&000.00
P, 0.1000 1!&500.00 1&!50.00
U; '9? :
M*9 0.0600 9 120&000.00 7&200.00
K'; ,* 0.0075 9 110&000.00 !25.00
T,* 0.2000 9 100&000.00 20&000.00
P''9? 0.0!00 9 75&000.00 6&000.00
A :
A *, 1.0000 - 5&000.00 5&000.00
H1 S80*
III.36 B948*1 97-7 & p7*/4 M2
B* :
KF, '/-/*";'9*8 0.0120 2 5&!00&000.00 6#&600.00
T9/;' 12 0.2!00 9 1#0&000.00 53&200.00
P, 0.4000 1!&500.00 7&400.00
U; '9? :
M*9 0.0!00 9 120&000.00 #&600.00
K'; ,* 0.0075 9 110&000.00 !25.00
T,* 0.4000 9 100&000.00 40&000.00
P''9? 0.1000 9 75&000.00 7&500.00
A :
A *, 1.0000 - 5&000.00 5&000.00
H1 S80*
III.3; B948*1 6-79 /* p-8 -*8 M2
B* :
KF, '/-/*";'9*8 0.0400 2 5&!00&000.00 232&000.00
T9/;' 12 0.2212 9 1#0&000.00 42&02!.00
P, 0.4000 1!&500.00 7&400.00
U; '9? :
M*9 0.0!00 9 120&000.00 #&600.00
K'; ,* 0.0075 9 110&000.00 !25.00
T,* 0.4000 9 100&000.00 40&000.00
P''9? 0.1000 9 75&000.00 7&500.00
A :
A *, 1.0000 - 5&000.00 5&000.00
H1 S80*
III.3/ B948*1 8*11 M2
B* :
KF, '/-/*";'9*8 0.0500 2 5&!00&000.00 2#0&000.00
T9/;' 12 0.2!00 9 1#0&000.00 53&200.00
P, 0.4000 1!&500.00 7&400.00
U; '9? :
M*9 0.0!00 9 120&000.00 #&600.00
K'; ,* 0.0075 9 110&000.00 !25.00
T,* 0.4000 9 100&000.00 40&000.00
P''9? 0.1000 9 75&000.00 7&500.00
A :
A *, 1.0000 - 5&000.00 5&000.00
H1 S80*
-
7/23/2019 BQ Gereja Finishing Lantai 2
31/50
ANALISA HARGA SATUAN PEKERJAAN
N7 U* K7 H1 D4
( Rp )
III.# B87* L*8 K
B* :
P-/9 0.5500 120&000.00 66&000.00
S''* P9* 50 4.5000 135&000.00 607&500.00
K'9// 0.6500 375&000.00 243&750.00
U; '9? :
M*9 0.0500 9 120&000.00 6&000.00
K'; T,* B, 0.0600 9 110&000.00 6&600.00
T,* B, 0.2000 9 100&000.00 20&000.00
P''9? 1.2000 9 75&000.00 #0&000.00
:
S'@ '* 0.#730 ? 10&000.00 #&730.00
BBM 1.0000 - 5&000.00 5&000.00
A *, 1.0000 - 5&000.00 5&000.00
H1 S80*
III." B87* K$%"
B* :
B'* K 175 1.1500 63!&000.00 733&700.00
U; '9? :
M*9 0.0500 9 120&000.00 6&000.00
K'; T,* B, 0.0600 9 110&000.00 6&600.00
T,* B, 0.5000 9 100&000.00 50&000.00
P''9? 1.!000 9 75&000.00 135&000.00
:
S'@ ;'*'9 0.#730 ? 10&000.00 #&730.00
BBM 1.0000 - 5&000.00 5&000.00
A *, 1.0000 - 5&000.00 5&000.00
H1 S80*
III. B87* K22"
B* :
B'* K 225 1.1500 6!5&000.00 7!7&750.00
U; '9? :
M*9 0.0500 9 120&000.00 6&000.00
K'; T,* B, 0.0600 9 110&000.00 6&600.00
T,* B, 0.5000 9 100&000.00 50&000.00
P''9? 1.!000 9 75&000.00 135&000.00
:
S'@ ;'*'9 0.#730 ? 10&000.00 #&730.00
BBM 1.0000 - 5&000.00 5&000.00
A *, 1.0000 - 5&000.00 5&000.00
H1 S80*
III.% B87* K2%"
B* :
B'* K 275 1.1500 777&000.00 !#3&550.00
U; '9? :
M*9 0.0500 9 120&000.00 6&000.00
K'; T,* B, 0.0600 9 110&000.00 6&600.00
T,* B, 0.5000 9 100&000.00 50&000.00P''9? 1.!000 9 75&000.00 135&000.00
A :
S'@ ;'*'9 0.#730 ? 10&000.00 #&730.00
BBM 1.0000 - 5&000.00 5&000.00
A *, 1.0000 - 5&000.00 5&000.00
H1 S80*
3
3
3
3
3
-
7/23/2019 BQ Gereja Finishing Lantai 2
32/50
ANALISA HARGA SATUAN PEKERJAAN
N7 U* K7 H1 D4
( Rp )
IV PEKERJAAN PASANGAN
IV.$
B* :
B, K/ 1.2000 225&000.00 270&000.00
S''* P9* 50 3.2572 135&000.00 43#&722.00
P-/9 P-* 0.5220 120&000.00 62&640.00
U; '9? :
M*9 0.0!00 9 120&000.00 #&600.00
K'; T,* 0.0660 9 135&000.00 !.00
T,* B, 0.6650 9 120&000.00 7#&!00.00
P''9? 1.1350 9 100&000.00 113&500.00
:
S'@ '* 0.6500 ? 10&000.00 6&500.00
H1 S80*
IV.2
B* :S''* P9* 40 0.0500 50&000.00 2&500.00
U; '9? :
M*9 0.0110 9 120&000.00 1&320.00
T,* B, 0.2000 9 120&000.00 24&000.00
P''9? 0.0500 9 100&000.00 5&000.00
H1 S80*
IV.3
B* :
$9 9'*'9 4.0000 !&000.00 32&000.00
U; '9? :
M*9 0.0010 9 120&000.00 120.00
K'; T,* 0.0020 9 135&000.00 270.00T,* B, 0.1000 9 120&000.00 12&000.00
P''9? 0.0250 9 100&000.00 2&500.00
A :
A '9? 1.0000 - 5&000.00 5&000.00
H1 S80*
IV.# $ 2 P9* P4*1* B8 $p; : 3p4
B* :
S''* P9* 40 0.2500 50&000.00 12&500.00
B, B 70.0000 617.00 43&1#0.00
P-/9 0.0300 3 120&000.00 3&600.00
U; '9? :
M*9 0.0110 9 120&000.00 1&320.00
T,* B, 0.2500 9 120&000.00 30&000.00
P''9? 0.1000 9 100&000.00 10&000.00
A :
S'@ B*, 1.0000 - 5&000.00 5&000.00
H1 S80*
IV." $ 2 P9* P-48* B8 $p; : 3p4
B* :
S''* P9* 40 0.2500 50&000.00 12&500.00
P-/9 0.0250 3 120&000.00 3&000.00
U; '9? :
M*9 0.0110 9 120&000.00 1&320.00
T,* B, 0.2000 9 120&000.00 24&000.00
P''9? 0.1200 9 100&000.00 12&000.00
A :
S'@ B*, 1.0000 - 2&500.00 2&500.00
H1 S80*
$ 3P4*1* P7*/4 B80 K-
3
3
$ P9* A;* $p; : 2p4
$ 2P9* F-77 >/* # 9152
-
7/23/2019 BQ Gereja Finishing Lantai 2
33/50
ANALISA HARGA SATUAN PEKERJAAN
N7 U* K7 H1 D4
( Rp )
IV. $ 2 P9* P4*1* 1*87 ' = ' ;
B* :
G9*/ 3.0000 112&600.00 337&!00.00
S''* P9* 40 0.3100 50&000.00 15&500.00
P-/9 0.1250 3 120&000.00 15&000.00S''* @9* 1.3000 2&500.00 3&250.00
U; '9? :
M*9 0.0200 9 120&000.00 2&400.00
T,* B, 0.4000 9 120&000.00 4!&000.00
K'; ,* 0.0130 9 110&000.00 1&430.00
P''9? 0.2000 9 100&000.00 20&000.00
A :
S'@ B*, 1.0000 - 5&000.00 5&000.00
H1 S80*
IV. $ 2 P9* P4*1* 1*87 #' = #' ;
B* :G9*/ 40 40 7.0000 15&000.00 105&000.00
S''* P9* 40 #.!000 1&250.00 12&250.00
P-/9 ;-* 0.0450 3 120&000.00 5&400.00
S''* @9* 1.3000 2&700.00 3&510.00
U; '9? :
M*9 0.0130 9 120&000.00 1&560.00
T,* , 0.1250 9 100&000.00 12&500.00
K'; ,* 0.0130 9 110&000.00 1&430.00
P''9? 0.2500 9 75&000.00 1!&750.00
A :
S'@ B*, 1.0000 - 5&000.00 5&000.00
H1 S80*
IV.% $ 2 P9* P4*1* K9 = p-8*0 2' = 2' ;
B* :
K'9/ 20 20 8 26.0000 4&21#.00 10#&6#4.00
S''* P9* 40 10.4000 1&250.00 13&000.00
P-/9 0.0450 3 120&000.00 5&400.00
S''* @9* 1.3000 2&500.00 3&250.00
U; '9? :
M*9 0.0200 9 120&000.00 2&400.00
T,* B, 0.3500 9 120&000.00 42&000.00
K'; ,* 0.0350 9 110&000.00 3&!50.00
P''9? 0.2500 9 100&000.00 25&000.00
A :
S'@ B*, 1.0000 - 5&000.00 5&000.00
H1 S80*
IV.! $ 2 P9* P4*1* K9 = p-8*0 2' = 2" ;
B* :
K'9/ 20 25 8 20.0000 6&020.00 120&400.00
S''* P9* 40 #.3000 1&250.00 11&625.00
P-/9 0.01!0 3 120&000.00 2&160.00
S''* @9* 1.#400 2&500.00 4&!50.00
U; '9? :
M*9 0.0200 9 120&000.00 2&400.00
T,* B, 0.4000 9 120&000.00 4!&000.00K'; ,* 0.0450 9 110&000.00 42.00
P''9? 0.3000 9 100&000.00 30&000.00
A :
S'@ B*, 1.0000 - 5&000.00 5&000.00
H1 S80*
-
7/23/2019 BQ Gereja Finishing Lantai 2
34/50
ANALISA HARGA SATUAN PEKERJAAN
N7 U* K7 H1 D4
( Rp )
V PEKERJAAN PENGEATAN
V.$ $ 2 P9* P4*1* G@p40 67/
B* :
GF;-,9 ! 0.3500 9 !5&000.00 2#&750.00R*
-
7/23/2019 BQ Gereja Finishing Lantai 2
35/50
ANALISA HARGA SATUAN PEKERJAAN
N7 U* K7 H1 D4
( Rp )
V." $ 2 P-60* B/*1 K@0 D*1* V*4
B* :
';, 0.0500 17&000.00 !50.00
A;'- " '9- ;-/9 0.1000 9 2&000.00 200.00K,- 0.0100 25&000.00 250.00
U; '9? :
M*9 0.0025 120&000.00 300.00
P''9? 0.1600 75&000.00 12&000.00
T,* 8 0.0160 100&000.00 1&600.00
K'; ,* 0.0016 110&000.00 176.00
A :
A *, 1.0000 - 5&000.00 5&000.00
H1 S80*
V. $ 2 P*1;8* T679 B0 ($ Lp4 P-), $ Lp4 8 D4, 3 Lp4 8 P*080p
B* :P/9 0.1000 1!&000.00 1&!00.00
C -9 0.1000 1#&000.00 1.00
C ;'*,,; 2 / 0.2600 41&500.00 10&7#0.00
U; '9? :
M*9 0.0025 120&000.00 300.00
P''9? 0.0200 75&000.00 1&500.00
T,* 8 0.0630 100&000.00 6&300.00
K'; ,* 0.0063 110&000.00 6#3.00
A :
A *, 1.0000 - 5&000.00 5&000.00
H1 S80*
V.% $ 2 P*1;8* P09* B D*1* M* B4
B* :
M'*/' '-/ 0.1000 42&!00.00 4&2!0.00
K,- 0.0100 25&000.00 250.00
U; '9? :
M*9 0.0100 120&000.00 1&200.00
P''9? 0.0200 75&000.00 1&500.00
T,* 8 0.2000 100&000.00 20&000.00
K'; ,* 0.0200 110&000.00 2&200.00
H1 S80*
V.! $ 2 P*1;8* P-
-
7/23/2019 BQ Gereja Finishing Lantai 2
36/50
ANALISA HARGA SATUAN PEKERJAAN
N7 U* K7 H1 D4
( Rp )
VI PEKERJAAN ATAP /* BAJA
VI.$ P4*1 A8p M8- Sp*/;9
B* :
G'*'* '& T= 0&25 1.0200 55&000.00 56&100.00P, /- 25 0.2000 1!&500.00 3&700.00
U; '9? :
M*9 0.0010 120&000.00 120.00
P''9? 0.2000 75&000.00 15&000.00
T,* 0.1000 100&000.00 10&000.00
K'; ,* 0.0100 110&000.00 1&100.00
H1 S80*
VI.2 P4*1 N79 G*8*1 M8-
B* :
G'*'* '& T= 0&25 1.0200 55&000.00 56&100.00
P, /- 25 0.0500 1!&500.00 #25.00
U; '9? :
M*9 0.0130 120&000.00 1&560.00
P''9? 0.2500 75&000.00 1!&750.00
T,* 0.1500 100&000.00 15&000.00
K'; ,* 0.0150 110&000.00 1&650.00
H1 S80*
VI.3 M4*1 $ K1 B4 P7
-
7/23/2019 BQ Gereja Finishing Lantai 2
37/50
ANALISA HARGA SATUAN PEKERJAAN
N7 U* K7 H1 D4
( Rp )
VII. 2
B* :
B F, '- II 0.0400 5&!00&000.00 232&000.00
P, /- 5 7 8 0.0500 1!&500.00 #25.00
U; '9? :
M*9 0.0500 120&000.00 6&000.00
P''9? 1.0000 75&000.00 75&000.00
T,* 3.0000 100&000.00 300&000.00
K'; ,* 0.3000 110&000.00 33&000.00
H1 S80*
VII. 3 P',* * M'-* 1 M P/*, J'*' K8 KF, K'- I , II
B* :
B F, '- II 0.2400 5&!00&000.00 1&3#2&000.00
P, /- 5 7 8 0.3000 1!&500.00 5&550.00
U; '9? :
M*9 0.0400 120&000.00 4&!00.00P''9? 0.!000 75&000.00 60&000.00
T,* 2.4000 100&000.00 240&000.00
K'; ,* 0.2400 110&000.00 26&400.00
H1 S80*
VII. # M'-* 1 M J,-/ K,-'* KF, K'- I , II
B* :
P;* F, '- II 0.0600 5&!00&000.00 34!&000.00
P, /- 1 2&5 8 0.1500 100&000.00 15&000.00
U; '9? :
M*9 0.3350 120&000.00 40&200.00
P''9? 0.6700 75&000.00 50&250.00
T,* 2.0000 100&000.00 200&000.00
K'; ,* 0.2000 110&000.00 22&000.00
H1 S80*
VII. " M'-* 1 M R* L*/ L*/ #50 100 C& KF, K'- I , II
B* :
KF, - 5"7 0.0154 5&!00&000.00 !#&320.00
P, /- 5 10 8 0.2000 1!&500.00 3&700.00
U; '9? :
M*9 0.0750 120&000.00 #&000.00
P''9? 0.1500 75&000.00 11&250.00
T,* 0.3000 100&000.00 30&000.00
K'; ,* 0.0300 110&000.00 3&300.00
H1 S80*
VII. M'-* 1 M M'-* C*8 T/;' S'/E; A,, ! 8& K200
B* :
C*8& ,, -'/ '; =! 8& K200 1.0000 6&000.00 6&000.00
P-/9 ,9, 0.0500 !5&000.00 4&250.00
U; '9? :
M*9 0.5000 120&000.00 60&000.00
P''9? 0.2500 75&000.00 1!&750.00
T,* 0.0250 100&000.00 2&500.00
K'; ,* 0.0250 110&000.00 2&750.00
H1 S80*
VII. %
U; '9? :
M*9 0.3330 120&000.00 3#( Rp )
!,'2'.''
3,!".''
3',32$.''
2%,##.''
,3#$,!2".''
-
7/23/2019 BQ Gereja Finishing Lantai 2
47/50
J0->( Rp )
#,2".''
$,%2!,%"'.''
%",#"'.''
$#,"%'.''
#,2"'.''
$#,!".''
,-,- 2015
'&
-
7/23/2019 BQ Gereja Finishing Lantai 2
48/50
J0->( Rp )
*1* G, ST
-
7/23/2019 BQ Gereja Finishing Lantai 2
49/50
RENANA ANGGARAN BIAA(RAB)
PEKERJAAN : RENO>ASI TOTAL GEUNG GEREJA JEMAAT BNKP TELAAN MEAN
LOKASI : JL. ASRAMA II NO. 3 TELAAN MEAN
A. BANGUNAN GEREJA ( $INIS%ING LANTAI ASAR )
NO ITEM PEKERJAAN VOL SATHARGA SATUAN
(Rp)
$ 2 3 # "
1 P9/ T'9,,;& U. 40 40 60 M #.#2 M #51&030.00
2 P-* PD/* B 226.00 M #4&250.00
3 K'9/ T* S;/*
K'9/ T* S;/* (40 40) 41.00 M 165&400.00
K'9/ T* S;/*& P= 0&4 M& T= 16 M& L= 1&5 M #.60 M 165&400.00
4 K'9/ T* ';*
K'9/ T* ';* (40 40) 26.00 M 165&400.00
K'9/ T* ';*& P= # M& T= 1#& L= 2 M 342.00 M 165&400.00
5 K9 M*/ B@ T* (2 U*/)
P-* B, B 2!.00 M 105&610.00
P'-'9 B, B 25.00 M 55&320.00
8 P-* K-' J* 2.00 U*/ !50&000.00
K9* A/9 2.00 U*/ 31&000.00
' B M*/ $/'9 2.00 U*/ 450&000.00
< $9 9/* 2.00 U*/ 20&000.00
P-* K'9/ 20 20 7.20 M 20#&5#4.00
P-* K'9/ 20 25 20.00 M 22#&3!5.00
/ P/*, $/'9 G-- 2.00 U*/ 425&000.00
6 B L*/ L U. 3 24 M 72.00 M 164!5.00
7 P/; A/9 %,?* 4 24.00 M 57&000.00
S06 T78- P9* B-79 L*8 2
JUMLAH
DIBULATKAN
Terbilang : Seratus Dua Puluh Enam Juta Empat Ratus Ribu Rupiah,-
-
7/23/2019 BQ Gereja Finishing Lantai 2
50/50
JUMLAH HARGA
(Rp)
#&434&217.60
21&300&500.00
6&7!1&400.00
1&5!7&!40.00
4&300&400.00
56&566&!00.00
29&0!0.00
1&3!3&000.00
1&700&000.00
62&000.00
#00&000.00
40&000.00
1&50#&076.!0
4&5!7&700.00
!50&000.00
11&!7!.00
1&36!&000.00
$2%,2',3#.#'
$2%,2',3#.#'
$2%,2'','''.''
M'*& 04 A,-,- 2015
/, '&
I* P-*/0*1* G, ST