Sheet1NoURAIAN PEKERJAANHARGAIPEKERJAAN PERSIAPANRp15,175,000IIPEKERJAAN GALIANRp11,420,000IIIPEKERJAAN SLOOF 20x25Rp24,297,000IVPEKERJAAN PONDASIRp39,435,500VPEKERJAAN BETON STRUKTURRp82,832,500VIPEKERJAAN BETON NON STRUKTURRp98,849,000VIIPEKERJAAN DINDINGRp181,794,400VIIIPEK.LANTAI DAN FINISHINGRp128,975,000IXPEKERJAAN PLAFONDRp33,350,000XPEKERJAAN PINTU & JENDELARp85,640,000XIPEKERJAAN SANITAIRRp48,735,000XIIPEKERJAAN INSTALASI AIRRp28,387,000XIIIPEK. INSTALASI LISTRIKRp19,830,000XIVPEKERJAAN FINISHINGRp47,314,000XVPEKERJAAN ATAPRp109,870,000XVIPEKERJAAN LAIN LAINRp5,000,000TOTAL BIAYA LANTAI 1 DAN 2Rp955,904,400

LANTAI 1RENCANA ANGGARAN BIAYAPEMBANGUNAN PENAMBAHAN LANTAI RUMAH TINGGALLuasM2 :4X mPEMILIK: Mama IrmaNoURAIAN PEKERJAANVOLSATH.SATUANMATERIALUPAHJUMLAHA. PEKERJAAN LANTAI 1IPEKERJAAN PERSIAPAN1Direksikeet1ls0.0Rp2,500,000Rp1,000,0002Keamanan1ls0.00.00.03Pembersihan Lahan1ls0.00.0Rp2,000,0004Mobilisasi1ls0.00.0Rp5,000,0005Listrik Kerja1ls0.0Rp1,000,000Rp2,000,0006Pek.Bowplank dan Pengukuran185MRp5,000Rp750,000Rp925,000Sub TotalRp15,175,000IIPEKERJAAN GALIAN185M1Galian Tanah Pondasi120MRp50,000Rp6,000,0002Urugan Tanah Kembali56MRp17,500Rp980,0003Urug Pasir Bawah Pondasi19MRp220,000Rp4,070,000Rp370,000Sub TotalRp11,420,000IIIPEKERJAAN SLOOF 20x2511MRp600,000Rp6,600,0001Semen tiga roda81zakRp55,000Rp4,455,0002Pasir7MRp220,000Rp1,540,0003Batu Split10MRp230,000Rp2,300,0004Papan cor 2/20132lbrRp20,000Rp2,640,0005Kaso kayu Meranti 4/622btgRp25,000Rp550,0006Besi . 8 ex. Sii ( Sengkang jarak 0.15 )83btgRp25,000Rp2,075,0007Besi . 12 ex.Sii (Tulangan Utama)62btgRp63,500Rp3,937,0008Kawat beton + paku1lsRp200,000Rp200,000Sub TotalRp24,297,000IVPEKERJAAN PONDASIA. Pekerjaan Pondasi Batu kali46MRp85,000Rp3,910,0001Semen tiga roda105zakRp55,000Rp5,775,0002Pasir17MRp220,000Rp3,740,0003Batu Kali43MRp230,000Rp9,890,000Sub TotalRp23,315,000B. Pekerjaan P.Cakar Ayam (60 x 60 ) 24bh3MRp1,500,000Rp4,500,0001Semen tiga roda22zakRp55,000Rp1,210,0002Pasir7MRp220,000Rp1,540,0003Batu Split11MRp230,000Rp2,530,0004Papan cor 2/2036lbrRp20,000Rp720,0005Kaso kayu Meranti 4/660btgRp25,000Rp1,500,0006Besi . 12 ex.Sii (Tulangan Utama)63btgRp63,500Rp4,000,5007Kawat beton + paku1lsRp120,000Rp120,000Sub TotalRp16,120,500VPEKERJAAN BETON STRUKTURLANTAI 1A. Pekerjaan Kolom Praktis ( 15 x 15 )3MRp600,000Rp1,800,0001Semen tiga roda22zakRp55,000Rp1,210,0002Pasir2MRp220,000Rp440,0003Batu Split3MRp230,000Rp690,0004Papan cor 2/2036lbrRp20,000Rp720,0005Kaso kayu Meranti 4/660btgRp25,000Rp1,500,0006Besi . 8 ex. Sii ( Sengkang jarak 0.15 )32btgRp25,000Rp800,0007Besi . 10 ex. Sii (Tulangan Utama)38btgRp43,000Rp1,634,0008Kawat beton + paku1lsRp200,000Rp200,000Sub TotalRp8,994,000B. Pekerjaan Kolom Struktur K1 ( 15 X 30 )4MRp600,000Rp2,400,0001Semen tiga roda29zakRp55,000Rp1,595,0002Pasir3MRp220,000Rp660,0003Batu Split4MRp230,000Rp920,0004Papan cor 2/2048lbrRp20,000Rp960,0005Kaso kayu Meranti 4/680btgRp25,000Rp2,000,0006Besi . 8 ex. Sii ( Sengkang jarak 0.15 )37btgRp25,000Rp925,0007Besi . 12 ex.Sii (Tulangan Tengah)14btgRp63,500Rp889,0008Besi . 16 ex.Sii (Tulangan Utama)28btgRp116,000Rp3,248,0009Kawat beton + paku1lsRp150,000Rp150,000Sub TotalRp13,747,000C.Pekerjaan Ring Balk ( 15 x 20 )5MRp600,000Rp3,000,0001Semen tiga roda38zakRp55,000Rp2,090,0002Pasir3MRp220,000Rp660,0003Batu Split5MRp230,000Rp1,150,0004Papan cor 2/2060lbrRp20,000Rp1,200,0005Kaso kayu Meranti 4/610btgRp25,000Rp250,0006Besi . 8 ex. Sii ( Sengkang jarak 0.15 )57btgRp25,000Rp1,425,0007Besi . 12 ex. Sii (Tulangan Utama)57btgRp63,500Rp3,619,5008Kawat beton + paku1lsRp200,000Rp200,000Sub TotalRp13,594,500D. Pekerjaan Balok ( B1) 20 X 301MRp600,000Rp600,0001Semen tiga roda8zakRp55,000Rp440,0002Pasir1MRp220,000Rp220,0003Batu Split1MRp230,000Rp230,0004Papan cor 2/2012lbrRp20,000Rp240,0005Kaso kayu Meranti 4/630btgRp25,000Rp750,0006Besi .8 ex. Sii ( Sengkang jarak 0.15 )7btgRp25,000Rp175,0006Besi .12 ex. Sii ( Tulangan Tengah )3btgRp63,500Rp190,5007Besi . 16 ex. Sii (Tulangan Utama)5btgRp116,000Rp580,0008Kawat beton + paku1lsRp200,000Rp200,000Sub TotalRp3,625,500PEKERJAAN BETON STRUKTURLANTAI 2B. Pekerjaan Kolom Struktur K1 ( 15 X 30 )4MRp700,000Rp2,800,0001Semen ex.tiga roda29zakRp55,000Rp1,595,0002Pasir3MRp220,000Rp660,0003Batu Split4MRp230,000Rp920,0004Papan cor 2/2048lbrRp20,000Rp960,0005Kaso kayu Meranti 4/680btgRp25,000Rp2,000,0006Besi . 8 ex. Sii ( Sengkang jarak 0.15 )37btgRp25,000Rp925,0007Besi . 12 ex.Sii (Tulangan Tengah)14btgRp63,500Rp889,0008Besi . 16 ex.Sii (Tulangan Utama)28btgRp116,000Rp3,248,0009Kawat beton + paku1lsRp150,000Rp150,000Sub TotalRp14,147,0001Semen ex.tiga roda29zakRp55,000Rp1,595,0002Pasir3MRp220,000Rp660,0003Batu Split4MRp230,000Rp920,0004Papan cor 2/2048lbrRp20,000Rp960,0005Kaso kayu Meranti 4/680btgRp25,000Rp2,000,0006Besi . 8 ex. Sii ( Sengkang jarak 0.15 )37btgRp25,000Rp925,0007Besi . 12 ex.Sii (Tulangan Tengah)14btgRp63,500Rp889,0008Besi . 16 ex.Sii (Tulangan Utama)28btgRp116,000Rp3,248,0009Kawat beton + paku1lsRp150,000Rp150,000Sub TotalRp11,347,000C.Pekerjaan Ring Balk ( 15 x 20 )6MRp700,000Rp4,200,0001Semen ex.tiga roda44zakRp55,000Rp2,420,0002Pasir4MRp220,000Rp880,0003Batu Split6MRp230,000Rp1,380,0004Papan cor 2/2072lbrRp20,000Rp1,440,0005Kaso kayu Meranti 4/612btgRp25,000Rp300,0006Besi . 8 ex. Sii ( Sengkang jarak 0.15 )32btgRp25,000Rp800,0007Besi . 12 ex. Sii (Tulangan Utama)32btgRp63,500Rp2,032,0008Kawat beton + paku1lsRp200,000Rp200,000Sub TotalRp13,652,000D. Pekerjaan Balok ( B1) 20 X 301MRp700,000Rp700,0001Semen ex.tiga roda8zakRp55,000Rp440,0002Pasir1MRp220,000Rp220,0003Batu Split1MRp230,000Rp230,0004Papan cor 2/2012lbrRp20,000Rp240,0005Kaso kayu Meranti 4/630btgRp25,000Rp750,0006Besi .8 ex. Sii ( Sengkang jarak 0.15 )7btgRp25,000Rp175,0006Besi .12 ex. Sii ( Tulangan Tengah )3btgRp63,500Rp190,5007Besi . 16 ex. Sii (Tulangan Utama)5btgRp116,000Rp580,0008Kawat beton + paku1lsRp200,000Rp200,000Sub TotalRp3,725,500VIPEKERJAAN BETON NON STRUKTURA. PekerjaanTangga beton1MRp1,500,000Rp2,100,0001Semen tiga roda10zakRp55,000Rp550,0002Pasir1MRp220,000Rp220,0003Batu Split1MRp230,000Rp230,0004Triplek cor 9mm5lbrRp125,000Rp625,0005Kaso kayu Meranti 4/618btgRp25,000Rp450,0006Besi . 8 ex. Sii18btgRp25,000Rp450,0006Besi .10 ex. Sii23btgRp43,000Rp989,0008Kawat beton + paku1lsRp100,000Rp100,000Sub TotalRp5,714,000B. Pekerjaan Dak Lantai 226MRp700,000Rp18,200,0001Semen tiga roda188zakRp55,000Rp10,340,0002Pasir18MRp220,000Rp3,960,0003Batu Split24MRp230,000Rp5,520,0004Triplek cor 9mm91lbrRp125,000Rp11,375,0005Kaso kayu Meranti 4/6338btgRp25,000Rp8,450,0006Besi . 8 ex.S ii434btgRp25,000Rp10,850,0007Kawat beton + paku1lsRp300,000Rp300,000Sub TotalRp68,995,000C. Pekerjaan Pet beton1MRp700,000Rp700,0001Semen tiga roda8zakRp55,000Rp440,0002Pasir1MRp220,000Rp220,0003Batu Split1MRp230,000Rp230,0004Triplek cor 9mm4lbrRp125,000Rp500,0005Kaso kayu Meranti 4/613btgRp25,000Rp325,0006Besi . 8 ex. Sii17btgRp25,000Rp425,0007Kawat beton + paku1lsRp300,000Rp300,000Sub TotalRp3,140,000D. Pekerjaan Profilan1lsRp3,000,000Rp3,000,000Rp2,000,000Sub TotalRp5,000,000PEKERJAAN BETON NON STRUKTURA. Pekerjaan Pet + Dak Talang beton klling4MRp700,000Rp2,800,0001Semen ex.tiga roda29zakRp55,000Rp1,595,0002Pasir3MRp220,000Rp660,0003Batu Split4MRp230,000Rp920,0004Triplek cor 9mm14lbrRp125,000Rp1,750,0005Kaso kayu Meranti 4/652btgRp25,000Rp1,300,0006Besi . 8 ex. Sii67btgRp25,000Rp1,675,0008Kawat beton + paku1lsRp300,000Rp300,000Sub TotalRp11,000,000B. Pekerjaan Profilan1lsRp3,000,000Rp3,000,000Rp2,000,000Sub TotalRp5,000,000VIIPEKERJAAN DINDING LANTAI 1PEKERJAAN PASANGAN438MRp15,000Rp6,570,0001Bata35040bhRp410Rp14,366,4002Semen tiga roda144ZakRp55,000Rp7,920,0003Pasir Pasang35MRp220,000Rp7,700,000Sub TotalRp36,556,400PEKERJAAN PLESTERAN876MRp8,500Rp7,446,0001Semen tiga roda180ZakRp55,000Rp9,900,0002Pasir pasang26MRp220,000Rp5,720,000Sub TotalRp23,066,000PEKERJAAN ACIAN876MRp8,500Rp7,446,0001Semen tiga roda180ZakRp55,000Rp9,900,000Sub TotalRp17,346,000PEKERJAAN DINDING LANTAI 2PEKERJAAN PASANGAN595MRp15,000Rp8,925,0001Bata47600bhRp410Rp19,516,0002Semen ex Tiga roda195ZakRp55,000Rp10,725,0003Pasir Pasang48MRp220,000Rp10,560,000Sub TotalRp49,726,000PEKERJAAN PLESTERAN1190MRp8,500Rp10,115,0001Semen tiga roda245ZakRp55,000Rp13,475,0002Pasir pasang36MRp220,000Rp7,920,000Sub TotalRp31,510,000PEKERJAAN ACIAN1190MRp8,500Rp10,115,0001Semen tiga roda245ZakRp55,000Rp13,475,000Sub TotalRp23,590,000VIIIPEK.LANTAI DAN FINISHING LANTAI 1A.LANTAI 11TERAS/CORIDOOR45MRp20,000Rp900,0001. Lantai Keramik 40X40 ex Roman45MRp80,000Rp3,600,0002. Semen tiga roda14ZakRp55,000Rp770,0003. Pasir pasang5MRp220,000Rp1,100,000Sub TotalRp6,370,0002RUANG TIDUR110MRp22,000Rp2,420,0001. Lantai Keramik 40X40 ex Roman110MRp80,000Rp8,800,0002. Semen tiga roda32ZakRp55,000Rp1,760,0003. Pasir pasang13MRp220,000Rp2,860,000Sub TotalRp15,840,0004RUANG TAMU16MRp22,000Rp352,0001. Lantai Keramik 40X40 ex Roman16MRp80,000Rp1,280,0002. Semen tiga roda5ZakRp55,000Rp275,0003. Pasir pasang2MRp220,000Rp440,000Sub TotalRp2,347,0005KM/WC29MRp22,000Rp638,0001. Lantai Keramik 25X25 ex Roman29MRp80,000Rp2,320,0002. Semen tiga roda10ZakRp55,000Rp550,0003. Pasir pasang4MRp220,000Rp880,000Sub TotalRp4,388,000PAS. DINDING km/wc180MRp22,000Rp3,960,0001. Dinding Keramik 33/25 ex Roman180MRp80,000Rp14,400,0002. BORDER 10/25 ex Roman315BHRp20,000Rp6,300,0003. Semen tiga roda52ZakRp55,000Rp2,860,0004. Pasir pasang22.00MRp220,000Rp4,840,000Sub TotalRp32,360,0006GUDANG5MRp20,000Rp100,0001. Lantai Keramik 40X40 ex Roman5MRp80,000Rp400,0002. Semen tiga roda2ZakRp55,000Rp110,0003. Pasir pasang1MRp220,000Rp220,000Sub TotalRp830,000PEK.LANTAI DAN FINISHING LANTAI 2A.LANTAI 21CORIDOOR+TANGGA40MRp20,000Rp800,0001. Lantai Keramik 40X40 ex Roman40MRp80,000Rp3,200,0002. Semen tiga roda12ZakRp55,000Rp660,0003. Pasir pasang4MRp220,000Rp880,000Sub TotalRp5,540,0002RUANG TIDUR86MRp22,000Rp1,892,0001. Lantai Keramik 40X40 ex Roman86MRp80,000Rp6,880,0002. Semen tiga roda25ZakRp55,000Rp1,375,0003. Pasir pasang10MRp220,000Rp2,200,000Sub TotalRp12,347,0004KM/WC41MRp22,000Rp902,0001. Lantai Keramik 25X25 ex Roman41MRp80,000Rp3,280,0002. Semen tiga roda12ZakRp55,000Rp660,0003. Pasir pasang5MRp220,000Rp1,100,000Sub TotalRp5,942,000PAS. DINDING km/wc240MRp22,000Rp5,280,0001. Dinding Keramik 33/25 ex Roman240MRp80,000Rp19,200,0002. BORDER 10/25 ex Roman420BHRp20,000Rp8,400,0003. Semen tiga roda69ZakRp55,000Rp3,795,0004. Pasir pasang28.80MRp220,000Rp6,336,000Sub TotalRp43,011,000IXPEKERJAAN PLAFOND LANTAI 1PEKERJAAN PLAFOND213MRp35,000Rp7,455,0001Plafond Gypsum 9 mm85LBRRp55,000Rp4,675,0002Hollow150btgRp20,000Rp3,000,0003Dempul Canstein + Paku Gypsum1lsRp200,000Rp200,000Sub TotalRp15,330,000PEKERJAAN PLAFOND LANTAI 1260MRp35,000Rp9,100,0001Plafond Gypsum 9 mm104LBRRp55,000Rp5,720,0002Hollow150btgRp20,000Rp3,000,0003Dempul Canstein + Paku Gypsum1lsRp200,000Rp200,000Sub TotalRp18,020,000XPEKERJAAN PINTU & JENDELA LANTAI 11Kusen+ Daun Pintu Utama (PU)1unitRp1,700,000Rp1,700,000Rp100,0002Kusen+ Daun Pintu Kamar (P1)9unitRp1,500,000Rp13,500,000Rp450,0003Kusen+ Daun Pintu Km/ Wc (PVC)9unitRp200,000Rp1,800,000Rp450,0004Kusen+ Daun + kaca Jendela satu lubang (J1)1unitRp1,300,000Rp1,300,000Rp50,0005Kusen+ Daun + kaca Jendela dua lubang (J2)2unitRp2,000,000Rp4,000,000Rp100,0006Kusen+ Daun + kaca Jendela gendong (J1U)2unitRp1,300,000Rp2,600,000Rp100,0007Kusen+ Daun + kaca Jendela kamar 2 lubang (JK)4unitRp2,000,000Rp8,000,000Rp200,0008BOVENLIGHT KM/WC1unitRp250,000Rp250,000Rp20,000Sub TotalRp34,620,000ACCESSORIES PINTU & JENDELA LANTAI 11Kunci Pintu Utama + Handle Engsel1unitRp1,500,000Rp1,500,000Rp100,0002Kunci Pintu Standart + Handle + Engsel9unitRp300,000Rp2,700,000Rp450,0003hak angin,grendel + Engsel jendela ex standar10unitRp150,000Rp1,500,000Rp500,000Sub TotalRp6,750,000PEKERJAAN PINTU & JENDELA LANTAI 21Kusen+ Daun Pintu Kamar (P1)12unitRp1,500,000Rp18,000,000Rp600,0002Kusen+ Daun Pintu Km/ Wc (PVC)12unitRp200,000Rp2,400,000Rp600,0003Kusen+ Daun + kaca Jendela kamar 2 lubang (JK)8unitRp2,000,000Rp16,000,000Rp400,0004BOVENLIGHT KM/WC1unitRp250,000Rp250,000Rp20,000Sub TotalRp38,270,000ACCESSORIES PINTU & JENDELA LANTAI 21Kunci Pintu Standart + Handle + Engsel12unitRp300,000Rp3,600,000Rp600,0002hak angin,grendel + Engsel jendela ex standar9unitRp150,000Rp1,350,000Rp450,000Sub TotalRp6,000,000XIPEKERJAAN SANITAIR LANTAI 1Kamar Mandi Lantai 11Closet duduk standart8bhRp1,200,000Rp9,600,000Rp800,0002Closet Jongkok standart1bhRp200,000Rp200,000Rp50,0003Wastafel standart8bhRp750,000Rp6,000,000Rp600,0004Bak feeber9bhRp200,000Rp1,800,000Rp450,0005Floor Drain9bhRp25,000Rp225,000Rp90,000Sub TotalRp19,815,000PEKERJAAN SANITAIR LANTAI 2Kamar Mandi Lantai 21Closet duduk standart12bhRp1,200,000Rp14,400,000Rp1,200,0003Wastafel standart12bhRp750,000Rp9,000,000Rp900,0004Bak feeber12bhRp200,000Rp2,400,000Rp600,0005Floor Drain12bhRp25,000Rp300,000Rp120,000Sub TotalRp28,920,000XIIPEKERJAAN INSTALASI AIR LANTAI 1A.AIR BERSIH1lsRp1,000,000Rp1,000,0001Pipa PVC AW 1/2 " Wavin12btgRp13,000Rp156,0002Pipa PVC AW 3/4 " Wavin5btgRp18,000Rp90,0003Kran Air9bhRp25,000Rp225,000B.AIR KOTOR1lsRp1,000,000Rp1,000,0001Pipa PVC 3 " Wavin AW24btgRp98,000Rp2,352,0002Pipa PVC 4 " Wavin AW24btgRp165,000Rp3,960,0003Pipa PVC 6 " Wavin AW24btgRp190,000Rp4,560,0003Fitting + Sambungan dll1lsRp500,000Rp500,000Sub TotalRp13,843,000PEKERJAAN INSTALASI AIR LANTAI 2A.AIR BERSIH1lsRp1,000,000Rp1,000,0001Pipa PVC AW 1/2 " Wavin24btgRp13,000Rp312,0002Pipa PVC AW 3/4 " Wavin4btgRp18,000Rp72,0003Kran Air12bhRp25,000Rp300,000B.AIR KOTOR1lsRp1,000,000Rp1,000,0001Pipa PVC 3 " Wavin AW30btgRp98,000Rp2,940,0002Pipa PVC 4 " Wavin AW48btgRp165,000Rp7,920,0003Fitting + Sambungan dll1lsRp1,000,000Rp1,000,000Sub TotalRp14,544,000XIIIPEK. INSTALASI LISTRIK LANTAI 155Rp45,000Rp2,475,0001Lampu Pijar Biasa20ttkRp25,000Rp500,0002Lampu Tl 40 w4ttkRp300,000Rp1,200,0003Lampu exterior Pet beton4ttkRp50,000Rp200,0004Lampu cawan2ttkRp200,000Rp400,0005Stop Kontak10ttkRp25,000Rp250,0006Saklar Tunggal ex Broco0ttkRp25,0000.07Saklar Double ex Broco15ttkRp35,000Rp525,0008Box MCB1bhRp200,000Rp280,0009KABEL Ex ETERNA1LSRp5,000,000Rp5,000,000Sub TotalRp10,830,000PEK. INSTALASI LISTRIK LANTAI 262Rp45,000Rp2,790,0001Lampu Pijar Biasa24ttkRp25,000Rp600,0002Lampu Tl 40 w4ttkRp300,000Rp1,200,0003Lampu exterior Pet beton4ttkRp50,000Rp200,0004Lampu cawan0ttkRp200,0000.05Stop Kontak12ttkRp25,000Rp300,0006Saklar Tunggal ex Broco0ttkRp25,0000.07Saklar Double ex Broco18ttkRp35,000Rp630,0008Box MCB1bhRp200,000Rp280,0009KABEL Ex ETERNA1LSRp3,000,000Rp3,000,000Sub TotalRp9,000,000XIVPEKERJAAN FINISHING LANTAI 11Cat Dinding Dalam ex ICI816MRp20,000Rp16,320,000Rp3,264,0002Cat Dinding Luar ex ICI60MRp20,000Rp1,200,000Rp300,0003Plitur Pintu + Jendela1lsRp2,000,000Rp2,000,000Rp1,000,0004Cat Plafond ex Vinilex213MRp5,000Rp1,065,000Rp1,278,0005Nat Keramik1lsRp500,000Rp500,0006Railing Tangga+Void33MRp500,000Rp16,500,000Sub TotalRp43,427,000PEKERJAAN FINISHING LANTAI 21Cat Dinding Dalam ex ICI-76MRp20,000Rp(1,520,000)Rp(304,000)2Cat Dinding Luar ex ICI88MRp20,000Rp1,760,000Rp440,0003Plitur Pintu + Jendela1lsRp2,000,000Rp2,000,000Rp1,000,0004Cat Plafond ex Vinilex1MRp5,000Rp5,000Rp6,0005Nat Keramik1lsRp500,000Rp500,000Sub TotalRp3,887,000XVPEKERJAAN ATAP250MRp25,000Rp6,250,0001Rangka Baja ringan250MRp160,000Rp40,000,0002Genteng keramik250MRp90,000Rp22,500,0003NOK (KM2)96BHRp20,000Rp1,920,0004Polycarbonit60MRp600,000Rp36,000,0005Lisplang Kamper Medan 3/3015lbrRp200,000Rp3,000,0006Paku 5,7 + Baut + Plat1lsRp200,000Rp200,000Sub TotalRp109,870,000XVIPEKERJAAN LAIN LAINPEMBUATAN SEPTICTANK1lsRp3,000,000Rp2,500,000Rp2,500,000Sub TotalRp5,000,000MATERIALUPAHJUMLAHT O T A L B I A Y A L A N T A I 1Rp764,904,400Rp196,000,000Rp960,904,400

&A&RPage &P

Sheet2