Kontraktor: EKK Nusantara

 

Pemilik: PETER SUHENDRA

  Proyek : GUDANG TYPE 16.00M' X 30.00M' = 22.00UNIT B!"K B#

  !ok%& : KIM 3 MABAR $ MEDAN

Pe)*k : BAPAK PETER (U+ENDRA

  +%* : ANGGARAN BIAYA BA+AN $ UPA+ KER,A

  T%%* : 03 APRI! 2011

  ==============================================================

 Halaman: 1/4

N". "RK ITEM / DE(RIPTI"NUANTITY  UNIT PRIE AM"UNT

"!. UNIT  4 R5$ R5$

I  PEKER,AAN PENDA+U!UAN

1 Pembersihan Laan!an A"al #an A$hir 11%&20.00 &00.00 &%'0%000.00

2 *#an! +a,erial - ire$si e, 1.00 Ls 1%&00%000.00 1%&00%000.00

Pasan! "lan$ - Pen!*$*ran 3.00 +5 1&%000.00 14%20%000.00

4 Pen!a#aan Air er6a% S*m*r r - Pma Air 1.00 Ls 2%&00%000.00 2%&00%000.00

& +bilisasi% embilisasi - $*men,asi 1.00 Ls 1%&00%000.00 1%&00%000.00

7a!a +alam - SPSI &.00 ln 1%&00%000.00 '%&00%000.00

S*b,,al I %&0%000.00

II  PEKER,AAN TANA+

1 alian Tanah '0&.1' 20%000.00 14%10%00.00

2 Pasir Ur*! Pa#a, #i ba"ah Pn#asi 21.33 &%000.00 1%3%1&0.00

Ur*!an Tanah #i ba"ah Lan,ai 8 1&.009+ 2%24.40 41%&00.00 3%22&%00.00

4 Ur*!an Pasir Pa#a, #i ba"ah Lan,ai 8&.009+ 31.20 &%000.00 &%'&2%000.00

& Ur*!an embali alian 2.2 10%000.00 %22%00.00

Pema#a,an Tanah #en!an ma! 2&.00TON 11%&20.00 2%&00.00 2%00%000.00

S*b,,al II 20%&'2%&0.00

III  

1 Lan,ai er6a Pn#asi Se,ema, 1.

e,n Si,emi 1::& Tebal &.009+:

;eri$il 1. 3&%000.00 1%&4%13.2&

;Pasir 3.30 '0%000.00 32%&.00

;Semen ,<e I OP9 =&0!/Sa$ .20 Sa$ &2%&00.00 4%'%'.'&

;Uah 9r e,n 1. '0%000.00 1%22%'&0.00

2 Pn#. Se,ema, 120.009+ > 120.009+ > 2&.009+% '.2

e,n Si,emi 1:2:

Anl: .41.

;eri$il &&.20 3&%000.00 &%244%22.00

;Pasir .& '0%000.00 2%&44%3.00

;Semen ,<e I OP9 =&0!/Sa$ 4&'.' Sa$ &2%&00.00 24%0%240.00

3%.3 ! '%4&0.00 '%&04%0&.&0

;Uah er6a I$a, besi 3%.3 ! 1%000.00 3%%30.00

;+al/e$is,in! 224.40 0%000.00 1%44%000.00

;Uah 9r e,n '.2 '0%000.00 4%'12%400.00

Sl? 20.009+ 0.009+ % e,n Si,emi 1:2: 2.0

Anl: .41.

;eri$il '.1 3&%000.00 %34%02.00

;Pasir 44.2 '0%000.00 %102%24.00

;Semen ,<e I OP9 =&0!/Sa$ &&.14 Sa$ &2%&00.00 23%02%&0.00

14%3. ! '%4&0.00 110%3&'%'.'&

;Uah er6a I$a, besi 14%3. ! 1%000.00 14%3%'&.00

;+al/e$is,in! 20.0 0%000.00 43%24%000.00

;Uah 9r e,n 2.0 '0%000.00 &%'4&%00.00

+2

+

+

+

+

+

+2

PEKER,AAN BET"N GUDANG 7 !ANTAI DA(AR !UA( 16.00M' X 30.00M' X 22.00U8 9 Ter%& = 106-2.00M2#

+

+

+

+

+

+

+

;esi e,n Ulir S/ > 12.00++% Pls < 12.00++

+2

+

+

+

+

;esi e,n Ulir S/ > 12.00++% Pls < 12.00++

+2

+

 

  Proyek : GUDANG TYPE 16.00M' X 30.00M' = 22.00UNIT B!"K B#

  !ok%& : KIM 3 MABAR $ MEDAN

  Pe)*k : BAPAK PETER (U+ENDRA

+%* : ANGGARAN BIAYA BA+AN $ UPA+ KER,A

  T%%* : 03 APRI! 2011 PR"GRE( PEKER,AAN

============================================================== PRI"DE :

 Halaman: 1/4

N". "RK ITEM / DE(RIPTI"NUANTITY  AM"UNT Boo8 N*% Boo8 N*% M. !! Boo8 N*% M. I

"!. UNIT  R5$ Pek : Prore& M. !! R5 M. I R5

I  PEKER,AAN PENDA+U!UAN ; ; ; ;

1 Pembersihan Laan!an A"al #an A$hir 11%&20.00 ;

2 *#an! +a,erial - ire$si e, 1.00 Ls ;

Pasan! "lan$ - Pen!*$*ran 3.00 +5 &%000.00 4%340%000.00 0.3

4 Pen!a#aan Air er6a% S*m*r r - Pma Air 1.00 Ls ;

& +bilisasi% embilisasi - $*men,asi 1.00 Ls ;

7a!a +alam - SPSI &.00 ln ;

S*b,,al I <-<0000.00

II  PEKER,AAN TANA+

1 alian Tanah '0&.1' 1&%000.00 10%&''%4'&.00 2.0&

2 Pasir Ur*! Pa#a, #i ba"ah Pn#asi 21.33 '%&00.00 14%32&.00 0.0

Ur*!an Tanah #i ba"ah Lan,ai 8 1&.009+ 2%24.40 ; ;

4 Ur*!an Pasir Pa#a, #i ba"ah Lan,ai 8&.009+ 31.20 '%&00.00 &%14%000.00 1.00

& Ur*!an embali alian 2.2 '%&00.00 &%11%3&0.00 0.33

Pema#a,an Tanah #en!an ma! 2&.00TON 11%&20.00 ;

S*b,,al II 210<330.00

III  

1 Lan,ai er6a Pn#asi Se,ema, 1.

e,n Si,emi 1::& Tebal &.009+:

;Uah 9r e,n 1. 4&%000.00 24%2&.00 0.1

2 Pn#. Se,ema, 120.009+ > 120.009+ > 2&.009+% '.2

e,n Si,emi 1:2:

Anl: .41.

;Uah er6a I$a, besi 3%.3 ! 00.00 &%313%4.00 1.14

;+al/e$is,in! 224.40 20%000.00 4%4%000.00 0.'

+2

+

+

+

+

+

+2

PEKER,AAN BET"N GUDANG 7 !ANTAI DA(AR !UA( 16.00M' X 30.00M' X 22.00U8 9 Ter%& = 106-2.00M 2#

+

+

+

+2

 

;Uah 9r e,n '.2 4&%000.00 %023%400.00 0.&3

Sl? 20.009+ 0.009+ % e,n Si,emi 1:2: 2.0

Anl: .41.

;Uah er6a I$a, besi 14%3. ! 00.00 %3%20&.00 1.'

;+al/e$is,in! 20.0 20%000.00 1%41%000.00 .1'

;Uah 9r e,n 2.0 4&%000.00 %3%00.00 0.'1

4 Pe#es,al 20.009+ > 2&.009+ 2.

;Uah er6a I$a, besi &%&.2 ! 00.00 %201%432.00 0.2

;+al/e$is,in! 420.'& 20%000.00 %41&%000.00 1.

;Uah 9r e,n 2. 4&%000.00 1%0&1%'&.00 0.20

;Sisi Hal*san &&.0 '%000.00 2%4'%100.00 0.4

& 9r Lan,ai asar *#an! ,@12.009+ 1%2.04 1032

;esi iremes +; sa,* la<er 8 OBerla 8 Uah 11%4'.0 00.00 3%10%4.00 1.'

;+al/e$is,in! . 20%000.00 1%2'%200.00 0.2&

;Uah 9r e,n 1%2.04 20%000.00 2&%0%00.00 4.3

;Tr"el Cinish 10%32.00 2%2&0.00 24%0&'%000.00 4.&

S*b,,al III 11>62>--.00

I PA(ANGAN 1/2 BATA 7 PE!(TERAN

1 Pasan!an in#in! 1/2 a,a 1:4 11%022.00

Anl: .h.

;Uah Pasan! in#in! a,a 11%022.00 %000.00 %1'%000.00 1'.0&

2 Ples,eran in#in! a,a 1:4 22%044.00

Anl: .&0D.

;PeranEah SEha??l#in! 22%044.00 &00.00 11%022%000.00 2.1

;Uah Ples,eran in#in! a,a 22%044.00 '%000.00 1&4%0%000.00 23.4

lm 7ei, - al$ Pra$,is 1&.009+ > 1&.009+ 11.44

e,n Si,emi 1:2:

Anl: .41.

;Uah er6a I$a, besi 22%'.3 ! 00.00 1%42%''.00 2.0

;+al/e$is,in! 2%&00.40 20%000.00 &0%00%000.00 3.'

;Uah 9r e,n 11.44 4&%000.00 &%23%00.00 1.0

+

+

+2

+

+

+2

+

+2

+

+2

+2

+

+2

+2

+2

+2

+2

+2

+

+2

+

 

4 al$ an,*n! #i a,as Pin,* 20.009+ > 2&.009+ .0

e,n Si,emi 1:2:

;Uah er6a I$a, besi 2%4&.& ! 00.00 1%41%31.0 0.2

;+al/e$is,in! 12.20 20%000.00 2%44%000.00 0.4

;Uah 9r e,n .0 4&%000.00 3%000.00 0.0

;Sisi hal*san 24.40 '%000.00 1%'24%00.00 0.

& lm Samin! Pin,* 20.009+ > 2&.009+ 1.20

e,n Si,emi 1:2:

;Uah er6a I$a, besi %223.3 ! 00.00 1%3'%3&.00 0.'

;+al/e$is,in! 2'.0 20%000.00 4%'&2%000.00 0.32

;Uah 9r e,n 1.20 4&%000.00 &34%000.00 0.11

;Sisi hal*san 3.00 '%000.00 2%''2%000.00 0.&4

Tama$ ean

;e,n 9r 9an< ean 22.00 Uni,

;Pla?n <bs*m 22.00 Uni,

;sen Al*mini*m l$al amai Aba#i 8 $aEa Pls 22.00 Uni,

;Relie? Al*mini*m #an Hal*san 22.00 Uni,

  S*b,,al IF 33>3?>?22.>0

I  PEKER,AAN !AINNYA

1 Pasan!an *is e,n #ia. 40.009+ 8 Pasan! 40.00 +5 2&%000.00 21%000%000.00 4.0

2 a$ n,rl - T*,*n<a 1&4.00 Uni, &%000.00 &%30%000.00 1.04

Se,iE,an$ 22.00 Uni, &0%000.00 '%'00%000.00 1.43

4 Pen!eEa,an Temb$ alam Nin, Pain, 3%024.00 ; ;

& Pen!eEa,an L*ar Nin, Pain, hea,ershiel# 3%024.00 ; ;

S*b,,al FI 3<0-0000.00

(UB$T"TA! 1?0>106?.>0 100.00;

+

+2

+

+2

+

+2

+

+2

+2

+2

 

  Proyek : GUDANG TYPE 16.00M' X 30.00M' = 22.00UNIT B!"K B#

  !ok%& : KIM 3 MABAR $ MEDAN

  Pe)*k : BAPAK PETER (U+ENDRA

  +%* : ANGGARAN BIAYA BA+AN $ UPA+ KER,A

  T%%* : 03 APRI! 2011 PR"GRE( PEKER,AAN

============================================================== PRI"DE :

 Halaman: 1/4

N". "RK ITEM / DE(RIPTI"NUANTITY  AM"UNT Boo8 N*% Boo8 N*% M. !! Boo8 N*% M. I

"!. UNIT  R5$ Pek : Prore& M. !! R5 M. I R5

 PEKER,AAN GAB!E @RAME ; ; ; ;

1 lm C 200>100>&.&> 13%1.20 ! 00.00 1&%'44%30.00 .1

2 San C 200>100>&.&> - F,e 4%4&.24 ! 00.00 %'2%&32.00 20.02

Tmba$ La<ar C 1&0>'&>&>' %'42.20 ! 00.00 2%33%'0.00 1.&&

4 r#in! 9NP 12&>&0>20>2. as 120>'>'>2 &%&.00 ! 00.00 42%32%400.00 22.1'

& I$a,an An!in #ia. 1.00++ ; 10.00+5 24.00 Se, 12%40.00 %%30.00 1.'2

Tre$s,an! #ia. 10.00++ %&20.00 Se, &32.00 2%0%40.00 1.0

' Tie eam C 1&0>'&>&>' 11%'0.00 ! 00.00 3%40%000.00 4.

Pe$er6aan Pla,:

;Pla, ,@ .00++ as &.0++ 2%12.3 ! 00.00 1%&0%40.00 0.3

;Pla, ,@10.00++ as 3.0++ 2%00.&' ! 00.00 1%4%4&2.00 0.&

3 Pe$er6aan a*, +*r:

;a*, An!$er #ia. 1.00++ ; 0.009+ 8 asan! '4.00 h ;

;a*, #ia. 1.00++ ; 2.00G 4%&4.00 h ;

;a*, #ia. 10.00++ ; 1.&0G %'12.00 h ;

;a*, #ia. 10.00++ ; 1.00G 1%122.00 h ;

10 Pe$er6aan Talan! - Ran!$a Talan! - A,a alBal*m:

;Talan! Pin!!ir alBal*m ,@0.&++ 0.00 +5 22%&00.00 %100%000.00 4.1

;Talan! Ten!ah alBal*m ,@0.&++ 40.00 +5 22%&00.00 10%00%000.00 &.&

;esi si$* 40>40>4 TS >>.4 4%00.00 ! 00.00 %24%000.00 1.

;Pla, S,ri 4>2& as .00++ > 20 &3.40 ! 00.00 &2'%&20.00 0.2'

;Pla, S,ri en!i$a, Pia 4 > as > 1'.1 ! 00.00 140%344.00 0.0'

;Pia PF9 #ia. .00G lass aBin se,ara 1%.00 +5 %&00.00 4%&1%000.00 2.&1

1&4.00 h &00.00 ''%000.00 0.04

;9NP 1&0>&0>20>2. as 14&>'>10>2 1%32.00 ! 00.00 1%&4&%00.00 0.0

;A,a sen! alBal*m ,eal 0.&++ ??eE,iBe '&.009+ 1&%&'.00 +5 ;

;Uah Pasan! A,a Sen! 1&%&'.00 +5 1%&00.00 2%4%000.00 12.0'

;Rab*n! alBal*m 440.00 +5 ;

;lb" #ia. .00G 30 R*Ei$a

 

;a*, SS #ia 1/4G > 2.00G 4'%&20.00 h ;

;A,a Ciber ??eE,iBe '&.009+ &&0.00 +5 ;

;Uah Pasan! A,a Ciber &&0.00 +5 1%&00.00 2&%000.00 0.4

11 Pe$. Pin,* esi:

;Pin,* Pla, esi esi *$*ran .00+5 > &.&0+5 22.00 Uni, ;

;Pin,* esi *$*ran 1.20+5 > 2.40+5 22.00 Uni, ;

12 Pe$er6aan Pen!eEa,an esi (asar 1> 8 7a#i 2>) 10%'.4 2%000.00 21%&%.10 11.0

1 a"a, Las Rb.2 2%33.31 ! ;

14 Cabri$asi #an re$si 14%43&.'1 ! ;

1& Pen!a#aan 9rane 1.00 Ls ;

S*b,,al F 1-3>>01.10

(UB$T"TA! 1-3>>01.10 100;

+2