rab aula 1.xlsx

8/17/2019 RAB AULA 1.xlsx

1/45

PT. BANK NEGARA INDONESIA ( PESERO ) Tbk

KANTOR WILAYAH II CABANG TOLITOLI

ENGINEERING ESTIMATE ( E E

EKERJAAN :

ERENCANAAN EMBANGUNAN KC S

LOKASI :

DESA SONI KABU ATEN TOLITOLI

TAHUN ANGGARAN : 2016


2/45

KONSULTAN PERENCANA :


3/45

)

EMBANGUNAN KC SONI

KABU ATEN TOLITOLI


4/45


5/45

REKAPITULASI (RAB)

ENGINEERING ESTIMATE ( E E )

PEKERJAAN : PERENCANAAN PEMBANGUNAN KCP SONI

LOKASI : DESA SONI KABUPATEN TOLITOLI


No Uraian Pekerjaan

I. PEKERJAAN PERSIAPAN

II. PEKERJAAN TANAH DAN PASIR

III. PEKERJAAN PONDASI, PLESTERAN DAN LANTAI

IV. PEKERJAAN BEKISTING DAN PEMBESIAN

V. PEKERJAAN BETON

VI. PEK. KUSEN, PINTU & JENDELA KAA

VII. PEKERJAAN ATAP DAN PLA!OND

VII. PEKERJAAN PENGEETAN

VIII. PEKERJAAN INSTALASI LISTRIK

". PEKERJAAN AKHIR

REAL OST

PPN #$%

JUMLAH

DIBULATKAN

Teri'an( )

#NAME?

P

V.


6/45

TE ( E E )

J+'a- Har(a

R /0$,$$$.$$

R 1,2$2,12/.10

R 31,//1,456.11

R 60,061,041.$2

R #$,#06,$14.66

R 7

R /$,/05,30$.$$

R 46,411,#3/.0$

R 7

R #,/0$,$$$.$$

R 404,264,35#.1$

R 40,426,435.#1

R 4//,0//,#63.$1

R 4//,0//,$$$.$$

lu, 20 Maret 2016

SETUNGGAL ABADI

*A!RUDDIN, ST

Direktur


7/45

ENGINEERING

RENCANPEKERJAAN : PERENCANAAN PEMBANGUNAN KCP SONI

LOKASI : DESA SONI KABUPATEN TOLITOLI


No. Uraian Pekerjaan

I. PEKER$AAN PERSIAPAN

1 Pembersihan Lokasi & Penia!an Pera"a#an

$ Pek. Pen%kran 'an Pemasan%an Bo!"ank

II. PEKER$AAN TANAH %AN PASIR1 Pek. Ga"ian Tanah Pon'asi

$ Pek. r%an Kemba"i Bekas Ga"ian Pon'asi

* Pek. r%an Tanah Baah Lan#ai

+ Pek. r%an Pasir Baah Lan#ai

, Pek. r%an Pasir Baah Pon'asi

III. PEKER$AAN PON%ASI& PLESTERAN %AN LANTAI

1 Pek. Pas. Ba# Koson% (ans#am!in%)

$ Pek. Pas. Pon'asi Ba# Ka"i 1 - ,

* Pek. Pas. Din'in% Ba# Ba#a 1 - ,

+ Pek. P"es#eran Din'in% Ba#a 1 - +

, Pek. P"es#eran Kaki Pon'asi Dan Tan%%a 1 - *

Pas. A/ian Din'in%

0 Pek. A/ian Pon'asi Dan Tan%%a

Pek. Te%e" P"in# Lan#ai 12 3 2

12 Pek. Te%e" Lan#ai k. 2 3 2 e3. 4omo%enis Ti"e ab5ab

I'. PEKER$AAN BEKISTING %AN PE!BESIAN

1 Pek. Bekis#in% S"oo6

$ Pek. Bekis#in% Ko"om

* Pek. Bekis#in% Rin% Ba"ok

+ Pek. Bekis#in% P"a# Be#on

, Pek. Pembesian

'. PEKER$AAN BETON


8/45

1 Pek. 7or Be#on Tmbk Lan#ai T 8 0 /m

$ Pek. S"oo6 Be#on 1,9$2 K510, (BB8122 k%)

* Pek. Ko"om Be#on 1,91, K510, (BB8122 k%)

+ Pek. Rin% Ba"ok Be#on 1,9$2 K510, (BB8122 k%)

, Pek. P"a# Be#on K510, (BB8122 K%)

'I. PEK. KUSEN& PINTU ( $EN%ELA KACA

1 Pek. Ksen !in#: ;en'e"a A""minim

$ Pek . Pin# A""minim (Ka/a Rben , mm) 5

* Pin# 6rame"ess en#eran/e 5

5

+ Pek. Pasan% Ka/a Rben , mm

'II. PEKER$AAN ATAP %AN PLA)ON%

1 Pek. Ran%ka A#a! Ba


9/45

I*. PEKER$AAN INSTALASI LISTRIK

1 Ins#a"asi Ti#ik "am! 5

$ Ins#a"asi s#o! kon#ak (#ermask A7) 5

* Pek. Pas. Pane" Dis#ribsi 5

+ Pek. Pas Lam! Don Li%h# $2 >a## 5

, Pek. Pas. Sak"ar Gan'a 5

Pek. Pas. S#o! kon#ak 5

0 Pek. ?7B A7 5

@ A7 (air /on'i#ioner) 1 Pk

*. PEKER$AAN AKHIR

1 Pembersihan Akhir

$ Pe"a!oran & Dokmen#asi


10/45

TE ( E E )

ANGGARAN BIAYA

Spesikasi !a"eria# 'o#+,e Har-a Sa"+an

1.22 Ls R! ,22:222.22

1.22 Ls R! $,2:222.22

1.*$ m R! 0:,$.22

1.* m R! +@:@0,.22

*$.+2 m R! 12:+@$.22

1$. m R! *2:$2.22

1.* m R! *2:$2.22

+.2@ m R! @2+:0$2.22

1+.,+ m R! 1:$1:,@.22

@.++ m R! +1*:,$2.22

$1+.,@ m R! *:102.22

.22 m R! ,:12.22

$1+.,@ m R! *:12.22

.22 m R! *:12.22

*.10 m R! $:$,2.22

02.0 m R! $01:+2.22

1*.2 m R! 1@0:,2.22

$*.12 m R! *,:022.22

1@.* m R! *:$2.22

$1.02 m R! +01:022.22

@,+.,* k% R! $2:@12.22


11/45

+.,0 m R! ,:102.22

2.0 m R! 1:2$0:$12.22

1.$ m R! 1:2$0:$12.22

2.0 m R! 1:2$0:$12.22

$.2+ m R! 1:2$0:$12.22

.+2

1.22 ni#

Tem!ere' 1$ mm e3. Asahi 1.22 ni#

1,.0$ m

1$$.,$ m R! *,2:222.22

+*.22 mC R! 122:222.22

Ran%ka Besi 4o""o 2.0 m R! $2:222.22

e3. D"3 /o". Li%h# /ream $1+.,@ m R! +,:222.22

e3. D"3 !en#a"i#e /o". hi#e 2.0 m R! ,,:222.22

$1+.,@ m R! +,:222.22

m

(in/". En%se" #anam: #arikanss:##in%: kn/i 'an 'oor /"oser)


12/45

kabe" e3. E#erna 1$.22 Ti#ik R! 5

kabe" e3. E#erna $.22 Ti#ik R! 5

e3. ?er"in %erin 1.22 Ls R! 5

Seri Phi"i!s Ambian/e 1$.22 Bh R! 5

e3. !anasoni/ 1.22 Bh R! 5

E3. Panasoni/ $.22 Bh R! 5

e3. ?er"in %erin $.22 Bh R! 5

e3. !anasoni/ $.22 bh R! 5

1.22 Ls R! $,2:222.22

1.22 Ls R! 1:,22:222.22


13/45

$+,#a

R! ,22:222.22

R! $,2:222.22

Rp /01&111.11

R! 1:12$:11.@+

R! :+02.22

R! ,:1:1.@2

R! *:*+:$0.++

R! +$1:+1.$2

Rp 21&/34&456.37

R! *:$@*:$,0.2

R! 10:@@:+@+.,*

R! +2:02@:102.2+

R! 1*:,,,:[email protected]

R! *,:+2.22

R! 0:0,:,2.$2

R! $10:1+2.22

R! $$:+*$.,2

R! 1:1@:1@.*2

Rp 218&162&722.//

R! $:,,2:@1.22

R! @:$*:002.22

R! :0+2:*[email protected]

R! 12:$*,:@2.22

R! 10:0@$:0++.**Rp 40&046&036.18


14/45

R! +:+2:*+.1$

R! $:$@+.@

R! 1:+:2@2.$2

R! $:$@+.@

R! $:2,:,2@.+2

Rp 21&204&163.44

R! 5

R! 5

R! 5

R! 5

Rp 9

R! +$:@@$:222.22

R! +:*22:222.22

R! $*:,0+:@,2.22

Rp /1&/05&701.11

R! :,:122.22

R! +:@:@0.,2

R! :,:122.22

Rp 34&366&27/.01


15/45

R! 5

R! 5

R! 5

R! 5

R! 5

R! 5

R! 5

R! 5

Rp 9

R! $,2:222.22

R! 1:,22:222.22

Rp 2&/01&111.11


16/45

NO. INDEKS SATUAN KEBUTUHAN

1 2 3 4 5

#

TENAGA

0.750 OH Pekerja 75,000.00

0.025 OH Mandor 100,000.00

Jumlah

Keuntungan Makimal

Jumlah

Di+'a8kan

4 Men(+r+( kea'i # 2 (a'ian 8ana- ia9a 9e:a'a # e8er

TENAGA

0.500 OH Pekerja 75,000.00

0.050 OH Mandor 100,000.00

Jumlah

Keuntungan Makimal

Jumlah

Di+'a8kan

2 # ; URUGAN TANAH MENDATANGKAN

BAHAN

1.200 m" #anah $rug 100,000.00

TENAGA

0.250 Oh Pekerja 75,000.00

0.00% Oh Mandor 100,000.00

Jumlah

Keuntungan Makimal 15!

Jumlah

Di+'a8kan

6 Men(+r+( # 2 a9ir +r+(

BAHAN

1.200 Pair urug 205,000.00

TENAGA

0.&00 OH Pekerja 75,000.00

0.010 OH Mandor 100,000.00

Jumlah

Keuntungan Makimal

Jumlah

Di+'a8kan

HARGA, SATUAN


17/45

0 Mea9an( # 2 a8+ ko9on(


18/45

5

BAHAN

1.200 'atu (elah 15 )m*20 )m +25,000.00

1&6.000 Kg Portland ement 1,700.00

0.5++ Pair Paang 225,000.00

TENAGA

1.500 OH Pekerja 75,000.00

0.750 OH #ukang (atu 0,000.00

0.075 OH Ke-ala tukang 5,000.00

0.075 OH Mandor 100,000.00

Jumlah

Keuntungan Makimal

Jumlah

Di+'a8kan

/

BAHAN

1+0.000 'uah 'ata merah 1,650.00

22.200 kg Portland ement 1,700.00

0.102 Pair -aang 225,000.00

TENAGA

0.600 OH Pekerja 75,000.00

0.200 OH #ukang (atu 0,000.00

0.020 OH Ke-ala tukang 5,000.00 0.0&0 OH Mandor 100,000.00

Jumlah


Jumlah

Di+'a8kan

3

BAHAN

6.2+0 Kg Portland ement 1,700.00

0.02+ Pair Paang 225,000.00

TENAGA

0.&00 OH Pekerja 75,000.00

0.150 OH #ukang (atu 0,000.00


0.015 OH Mandor 100,000.00

Jumlah


Jumlah

Di+'a8kan

1

Mea9an( # 2 on:a9i a8+ e'a-, >a+ran # P ) 0 PP

M&

M&

Mea9an( # 4 :in:in( a8a era- +k+ran 8ea' # a8a, >a+ran 9e9i # P ) 0 PP

m&

Me+a8 # 4 'e98eran # P ) 6 PP, 8ea' #0

M&

Me+a8 # 4 'e98eran # P ) 2 PP, 8ea' #0


19/45

BAHAN

7.776 Kg Portland ement 1,700.00

0.02& Pair Paang 225,000.00

TENAGA

0.&00 OH Pekerja 75,000.00

0.150 OH #ukang (atu 0,000.00


0.015 OH Mandor 100,000.00

Jumlah

Keuntungan Makimal

Jumlah

Di+'a8kan

M&


20/45

#$ Me+a8 # 4 a>ian

BAHAN

&.250 kg Portland ement 1,700.00

TENAGA

0.200 OH Pekerja 75,000.00

0.100 OH #ukang (atu 0,000.00


0.010 OH Mandor 100,000.00

Jumlah

Keuntungan Makimal

Jumlah

Di+'a8kan

## Mea9an( # 'in8 +in +k+ran

BAHAN

1.700 'uah Plint u(in 10 / 60 &5,000.00

1.1+0 kg Portland ement 1,700.00

0.00& Pair -aang 225,000.00

0.100 kg emen arna 1,000.00

TENAGA

0.00 OH Pekerja 75,000.00

0.00 OH #ukang (atu 0,000.00


0.005 OH Mandor 100,000.00Jumlah


Jumlah

Di+'a8kan

#4 Mea9an( # 4 'an8ai Keraik +k+ran

BAHAN

&.100 'uah keramik antai granit 60/60 +%,&%7.10

.600 kg Portland ement 1,700.00

0.0+5 Pair -aang 225,000.00

1.500 kg emen arna 1,000.00

TENAGA

0.2+0 OH Pekerja 75,000.00

0.120 OH #ukang (atu 0,000.00


0.012 OH Mandor 100,000.00

Jumlah


Jumlah

Di+'a8kan

m&

m&


21/45

#2

BAHAN

0.0+5 Ka3u kela 444 1,%++,000.00

0.&00 kg Paku 5 )m 10 )m &0,500.00

0.100 iter Min3ak (ekiting &5,000.00

TENAGA

0.520 OH Pekerja 75,000.00

0.260 OH #ukang ka3u 0,000.00


0.026 OH Mandor 100,000.00

Jumlah


Jumlah

Di+'a8kan

#6

BAHAN

0.0+0 Ka3u kela 444 1,%++,000.00

0.+00 kg Paku 5 )m12 )m &0,500.00


0.015 'alok ka3u kela 44 2,%72,500.00

0.&50 (r Multi-lek te(al mm 110,000.00

2.000 'atang 25,000.00

TENAGA

0.660 OH Pekerja 75,000.000.&&0 OH #ukang ka3u 0,000.00

0.0&& OH Ke-ala tukang 5,000.00

0.0&& OH Mandor 100,000.00

Jumlah


Jumlah

Di+'a8kan

#0

BAHAN

0.0+0 Ka3u kela 444 1,%++,000.00

0.+00 kg Paku 5 )m12 )m &0,500.00


0.01% 'alok ka3u kela 44 2,%72,500.00


2.000 'atang 25,000.00

TENAGA

0.660 OH Pekerja 75,000.00

0.&&0 OH #ukang ka3u 0,000.00


0.0&& OH Mandor 100,000.00

Mea9an( # 4 eki98in( +n8+k 9'oo@

m&

Mea9an( # 4 eki98in( +n8+k ko'o

m&

m&

Dolken ka3u galam,


22/45

Jumlah


Jumlah

Di+'a8kan

#5

BAHAN

0.0+0 Ka3u kela 444 1,%++,000.00

0.+00 kg Paku 5 )m12 )m &0,500.00


0.015 'alok ka3u kela 44 2,%72,500.00


6.000 'atang Dolken ka3u galam, 8%10 )m, -anjang + m 25,000.00

TENAGA

0.660 OH Pekerja 75,000.000.&&0 OH #ukang ka3u 0,000.00


0.0&& OH Mandor 100,000.00

Jumlah


Jumlah

Di+'a8kan

Mea9an( # 4 eki98in( +n8+k 'a8 'an8ai

m&

m&


23/45

#/ Pee9ian # k( :en(an e9i o'o9 a8a+ e9i +'ir

BAHAN

1.050 kg 'ei (eton -olo*ulir 15,600.00

0.015 kg Kaat (eton &0,500.00

TENAGA

0.007 OH Pekerja 75,000.00

0.007 OH #ukang (ei 0,000.00


0.000 OH Mandor 100,000.00

Jumlah


Jumlah

Di+'a8kan

27

BAHAN

$*2.222 k% Por#"an' 7emen# 1:022.22

2.*@ k% Pasir Be#on $$,:222.22

2.01 k% Keriki" (maksimm *2 mm) $*,:222.22

$22.222 Li#er Air ,2.22

TENAGA

1.$22 O4 Peker


24/45

HARGA

JUMLAH HARGA


25/45

510,000.00 510,000.00

%%,560.00 %%,560.00

5%,500.00 5%,500.00

&5,100.00 &5,100.00

&,705.00 &,705.00

&,00.00 &,00.00

6,765.00

15! 10+,6+.75

%0+,72.75

3$6,/4$.$$


26/45

510,000.00 510,000.00

2&1,200.00 2&1,200.00

122,+00.00 122,+00.00

112,500.00 112,500.00

67,500.00 67,500.00

7,125.00 7,125.00

7,500.00 7,500.00

1,05%,225.00

15! 15%,7&&.75

1,216,5%.75

#,4#5,103.$$

2&1,000.00 2&1,000.00

&7,7+0.00 &7,7+0.00

22,50.00 22,50.00

+5,000.00 +5,000.00

1%,000.00 1%,000.00

1,00.00 1,00.00&,000.00 &,000.00

&5,50.00

15! 5&,&%.50

+1&,52%.50

6#2,04$.$$

10,60%.00 10,60%.00

5,+00.00 5,+00.00

22,500.00 22,500.00

1&,500.00 1&,500.00

1,+25.00 1,+25.00

1,500.00 1,500.00

5+,&&.00

15! %,2&.5

6&,172.5

52,#/$.$$


27/45

1&,21.20 1&,21.20

5,175.00 5,175.00

22,500.00 22,500.00

1&,500.00 1&,500.00

1,+25.00 1,+25.00

1,500.00 1,500.00

57,&1.20

15! %,57.%%

65,17.0%

50,1#$.$$


28/45

5,525.00 5,525.00

15,000.00 15,000.00

,000.00 ,000.00

50.00 50.00

1,000.00 1,000.00

&1,+75.00

15! +,721.25

&6,16.25

25,#1$.$$

5,500.00 5,500.00

1,&%.00 1,&%.00

675.00 675.00

1,00.00 1,00.00

6,750.00 6,750.00

%,100.00 %,100.00

%55.00 %55.00

500.00 500.00%0,21%.00

15! 12,0&2.70

2,250.70

14,40$.$$

150,000.00 150,000.00

16,&20.00 16,&20.00

10,125.00 10,125.00

2%,500.00 2%,500.00

1%,000.00 1%,000.00

10,%00.00 10,%00.00

1,1+0.00 1,1+0.00

1,200.00 1,200.00

2&6,0%5.00

15! &5,+12.75

271,+7.75

4/#,61$.$$


29/45

%2,%0.00 %2,%0.00

,150.00 ,150.00

&,500.00 &,500.00

&,000.00 &,000.00

2&,+00.00 2&,+00.00

2,+70.00 2,+70.00

2,600.00 2,600.00

16&,100.00

15! 2+,+65.00

1%7,565.00

#3/,05$.$$

7&,760.00 7&,760.00

12,200.00 12,200.00

7,000.00 7,000.00

+&,0%7.50 +&,0%7.50

&%,500.00 &%,500.00

50,000.00 50,000.00

+,500.00 +,500.002,700.00 2,700.00

&,1&5.00 &,1&5.00

&,&00.00 &,&00.00

&10,1%2.50

15! +6,527.&%

&56,70.%%

205,/$$.$$

7&,760.00 7&,760.00

12,200.00 12,200.00

7,000.00 7,000.00

51,705.00 51,705.00

&%,500.00 &%,500.00

50,000.00 50,000.00

+,500.00 +,500.00

2,700.00 2,700.00

&,1&5.00 &,1&5.00

&,&00.00 &,&00.00


30/45

&1%,%00.00

15! +7,%20.00

&66,620.00

255,54$.$$

7&,760.00 7&,760.00

12,200.00 12,200.00

7,000.00 7,000.00

+&,0%7.50 +&,0%7.50

&%,500.00 &%,500.00

150,000.00 150,000.00

+,500.00 +,500.002,700.00 2,700.00

&,1&5.00 &,1&5.00

&,&00.00 &,&00.00

+10,1%2.50

15! 61,527.&%

+71,70.%%

6/#,/$$.$$


31/45

16,&%0.00 16,&%0.00

+57.50 +57.50

525.00 525.00

6&0.00 6&0.00

66.50 66.50

+0.00 +0.00

1%,0.00

15! 2,71+.%5

20,%1&.%5

4$,3#$.$$

*1:222.22 *1:222.22

1+*:,,2.22 1+*:,,2.22

10@:@*,.22 10@:@*,.22

12:222.22 12:222.22

2:222.22 2:222.22

1@:222.22 1@:222.221:22.22 1:22.22

:222.22 :222.22

@*:$@,.22

15! 1$,:@$.0,

,:100.0,

650&2/1.11

,@ & Bera" Isi KB = < Keriki# Be"on > = 2&80Ton?,@ A"a

,& D? = 1&7/


32/45

DAFTAR HARGA BA

PEKER$AAN : PERENCANAAN PE!BANGUNAN KCP SONI

LOKASI : %ESA SONI KABUPATEN TOLITOLI

Ta+n An--aran : 3125

No Uraian

A UPAH PEKER$A

1 Peker


33/45

0 Pak Tri!"eks

@ Pak Sen%

Ba# An%ker F 1$ mm

12 Smar#rss 7 0,.0,

11 Smar#rss 7 0,.,

1$ Ren% T S +2

1* Besi 4o""o +2 3 $2 3 $ mm

1+ Besi 4o""o +2 3 $2 3 1:, mm

1, Besi 4o""o +2 3 $2 3 1 mm

1 Besi Sik L 2 3 2 3 mm

10 Besi Sik L *2 3 *2 3 * mm

1@ S/re Bremi/k

1 S#ra! Bra/in%

$2 Pro" A""minim T

$1 Kaa# Diame#er + mm

$$Ramse#

$* Pro" A""mnim

$+ Pro" A""minim S#ri!

$, Skr! Hi3er

$Sea"an#

$0 Tan%ki Air ka!asi#as 1222 L

% BAHAN KAYU

1 Ka Ke"as II

$ Ka Ke"as III: (/am!ran)

* Do"ken ka %a"am 'iame#er @5129+ m

+ Lis# Ka


34/45

E BAHAN ATAP

1 A#a! Gen#en% ?e#a"

$ Bbn%an Nok Gen#en% ?e#a"

* A#a! Sen% Ge"omban% B


35/45

Teer Resi'

12 Dem!" Tembok (P"amir)

11 Dem!" Ka

1$ Ker#as Pasir

I BAHAN KACA

1 Ka/a Benin% , mm

$ Ka/a #em!ere# 1$ mm

$ BAHAN KUNCI %AN PENGGANTUNG

1 En%se" Pin# Tanam Se#ara Dekson

$ En%se" ;en'e"a Biasa

* Kn/i Pin# Tanam Roa" $ S"a%

+ Gren'e" Pin# Tanam

, Gren'e" ;en'e"a (a"mnim)

4ak Kai# An%in (s#ain"ess)

0Tarikan ;en'e"a

@ Doo" ho"'er


36/45

K BAHAN INSTALASI LISTRIK

2Sak#ar ?Sekrin-

Sak"ar Gan'a !anasoni/

Sak"ar Tn%%a" !anasoni/

Sak"ar Tri!e"

S#o! Kon#ak Panasoni/

S#o! Kon#ak A/

S#o! Kon#ak E3has#

S#o! Kon#ak TJ

Sak"ar LAN

Ins#a"asi Lam!9Lis#rik

Sekrin% Bo3 Pane"

Sekrin% kasr koson% DN $ G

Sekrin% kasr koson% DN *G

?7B 1 Hse

3!aa,9,aa, kae#

N? $ 3 1:, mm

N? $ 3 $:, mm

N? *3 1:, mm

8La,p+ Pijar

Lam! Pia##

Lam! Pia##

4La,p+ TL ( SL

Bo3 Neon $ ma#a

Lam! TL biasa *2 >a##

Lam! TL biasa $2 >a##

Lam! SL *2 >a## se#ara Phi"i!s

Lam! SL +2 >a## se#ara Phi"i!s

Lam! 1+ >a## Phi"i!s Seri Ambian/e

TLD !hi"i!sh 1 3 * >a##

TLD !hi"i!sh 1 3 * >a##

Lam! T, In'ire/# Dro! 7e""in%

TL b"ok bamb $2 a##

125$2 a## (mo'e" keran


37/45

$ So"ar

* Bak Hiber%"ass

+ Lem Ka

, a""!a!er

Lem >a""!a!er

0 H"oor Drain

@ Kran air 19$

>es#a6e" "en%ka!

12 Bak //i S#ain"es s#ee"

11 >a#er 'rain = asesories

1$ Pi!a PJ7 +

1* Pi!a PJ7 19$

1+Pi!a Gi!

1, Bis Be#on

1 Tonk Air

10 Sea" Ta!e

1@ 7"ose# ;on%kok (e3.#o#o)

1 7"ose# D'k

$2 Kas Biasa

$1 Pen#! Bak Sam!ah

$$ I


38/45

BAHAN PENGA%AAN

1 Pe'es#a" e ?a/hine: To/h s/ren 9 ?esin An#rian

$ 7re'enMa 7os#mer Seri/e

* Ben/h 9 Krsi #n%% (+ Shee# )

+ En#r Si%n

, A7 (air /on'i#ioner) $ Pk

Hire E3#in%isher 9 APAR

0 77TJ

@ Gense# *2 KJA = ?OBILISASI

AT? Boo#h 9 ?o'" Tn%%a"

12?e


39/45

HAN DAN UPAH

Sa"+an Har-a Ke"eran-an

Or%9hari 75,000.00

Or%9hari 90,000.00

Or%9hari 95,000.00

Or%9hari 100,000.00

122:222.22

$2,:222.22

$$,:222.22

$$,:222.22 2.2$*,:222.22 10+.1

$*,:222.22

1@2:222.22

K% 1:022.22 2

K% 1:222.22

+$,:222.22

Bh 1:,2.22

Li#er ,2.22

K% +,:222.22

m$ 1:1,2:222.22

k% 1,:22.22

k% 1,:222.22

K% *,:222.22K% *2:,22.22

k% $,:222.22

K% *2:,22.22

m*

m*

m*

m*

m*

m*

m*

m*


40/45

K% **:,22.22

K% *:@22.22

k% $+:222.22

?C 1:,,2.22

?C 10:,22.22

?C 1*:222.22

m 10:222.22

m 1,:222.22

m 1$:,22.22

K% +:222.22

K% +2:222.22

K% **:222.22

m 1,:,22.22

m *2:222.22

K% $,:222.22

Bh 12:222.22

m 12,:,22.22

m 1@:222.22

Bh $,2.22

Tbe $:,22.22

L#r 1:$22:222.22

$:@0$:,22.22

1:@++:222.22

B#% $,:222.22

$2:222.22

m*

m*

m1


41/45

"br @:222.22

bh $:222.22

"br 02:222.22

mC 1@:222.22

Lbr 12@:222.22

Lbr 112:222.22

$2:222.22

Lbr $1$:222.22

Lbr 1@:222.22

Lbr @*:122.22

Lbr 1*@:222.22

$2:222.22

K% $:222.22

,2:222.22

Bh *:+22.22 @222

Bh +:,22.22 2222

Bh 0:22.22

Bh 1,:,22.22

Bh 1@:222.22

Bh 1,:,22.22 *222

Bh 1@:,22.22 111222

Bh +@:*@0.12

Bh *,:222.22

K% ,:$22.22

K% $1:22.22

K% ,0:+22.22

K% 1+:222.22

Li#er *+:222.22

K% +@:222.22

K% +,:222.22

L#r *,:222.22

m1

m1

m1


42/45

Li#er 1$,:222.22

K% 11:,22.22

K% $*:222.22

Lembar :222.22

1$:222.22

,,2:222.22

Ps% 1:222.22

Ps% 1:222.22

Ps% 1*2:222.22

bh 1*:222.22

bh 1*:222.22

bh 1$:222.22

bh @:222.22

bh $$2:222.22

m$

m$


43/45

bh R! *:222.22

bh R! ,@:222.22

bh R! *$:222.22

bh R! +0:222.22

bh R! +:222.22

bh R! *,:222.22

Bh R! ,,:222.22

Bh R! ,,:222.22

##k R! @,:222.22

Ls R! 0,2:222.22

bh R! $$:22.22

bh R! $0:22.22

bh R! 10,:222.22

Ro"" R! 0:222.22

Ro"" R! 1:222:222.22

Ro"" R! 1:22:222.22

bh R! 12:222.22

bh R! :$22.22

Se# R! +0,:222.22

bh R! $1:222.22

bh R! 1@:222.22

bh R! 0:,22.22

bh R! @0:+22.22

bh R! 11,:222.22

bh R! $@2:222.22

bh R! $@:222.22

bh R! 112:222.22

se# R! 1$:,22.22

bh R! $:*$,.22

bh R! *,2:222.22

;am $,:222.22


44/45

"#r :222.22

Bh ,,:,22.22

K% 10:,22.22

m @,:222.22

k% ,2:222.22

Bh 1:222.22

Bh $1:122.22

Se# *@2:222.22

Bh 1:22:222.22

Se# ,:222.22

?C 2:222.22

?C 0@:222.22

?C 1@0:,22.22

Bh *@:222.22

Bh 1,2:222.22

Bh 1,:222.22

Bh $,@:222.22

Bh 1:@22:222.22

Bh 0:22.22

Bh 1@,:222.22

K% ,:222.22


45/45

ni# 1+:,22:222.22

ni# +:$,2:222.22

ni# $:0,2:222.22

ni# 1$:,22:222.22

ni# :,22:222.22

ni#

ni#

ni# $$,:222:222.22

ni# :22:222.22

ni#:,22:222.22

ni# @:@+2:222.22

ni# $,:222:222.22

ni# $:,22:222.22

rab aula 1.xlsx

Documents