Upload
asep-arus
View
218
Download
0
Embed Size (px)
Citation preview
7/21/2019 RAB Blok a KP. Subang 2014
1/119
7/21/2019 RAB Blok a KP. Subang 2014
2/119
KEKAPITULASI RAB
NO PEKERJAAN JUMLAH HARGA
1 PEKERJAAN PERSIAPAN 225,229,500.00
2 PEKERJAAN BANGUNAN 7,468,399,376.28
3 PEKERJAAN SITE DEVELOPMENT 2,028,933,199.20
JUMLAH 9,722,562,075.48
DIBULATKAN 9,722,562,000.00
Ban!n", A#$%& 20'4
PT. DA(A )IPTA DIANRAN)ANA
Unan" S!na$*a, SE
D!"#$%!
PEREN)ANAAN IN+RASTRUKTUR DAN +ASILITAS PUSATPRODUKSI BENIH TANAMAN BUAH TROPIKA
SEMBILAN MILIAR TUJUH RATUS DUA PULUH DUA JUTA LIMARATUS ENAM PULUH DUA RIBU RUPIAH
7/21/2019 RAB Blok a KP. Subang 2014
3/119
PEREN)ANAAN IN+RASTRUKTUR DAN +ASILITAS PRODUKSI BE
REN)ANA ANGGARAN BIA(A
N PEKERJAAN -OLUME SATUAN
' PEKERJAAN PERSIAPAN
2 PEKERJAAN BANGUNAN
2.1. GEDUNG KANTOR 525 &2
2.2. BANGUNAN MESS 150 &2
2.3. RUMA' PENGELOLA 234 &2
2.4. POS SATPAM 24 &2
2.5. GUDANG SAPRODI 60 &2
2.6. GUDANG KOMPOS(MEDIA 68 &2
2.7. LABORATORIUM KULTUR 152 &2
2.8. LABORATORIUM UJI MUTU 84 &2
2.9. GEDUNG SERBAGUNA 61 &2 2.10. RUMA' GENSET 35 &2
2.11. RUMA' KASSA 1 87 &2
2.12. RUMA' KASSA 2 87 &2
2.13. BANGUNAN RUMA' KEBUN 49 &2
2.14. TEMPAT PROSESING BIJI 52 &2
2.15. BAK PERSEMAIAN BIJI 210 &2
2.16. TEMPAT TRANPLANTING 40 &2
2.17. TEMPAT PERBAN)AKAN 1278 &2
2.18. TEMPAT PEMBESARAN 3000 &2
PEKERJAAN SITE DE-ELOPMENT
3.1. PEK. PAGAR *PINTU GERBANG+ 1 U$
3.2. PEK. AREA PARKIR *STOPPER, -AT MARKA PARKIR+ 1 P#"$
3.3. PEK. INSTALASI AIR BERSI' 1 P#"$
3.4. PEK. GAPURA 1 U$
3.5. PEK. JALAN 1 P#"$
3.6. PEK. DRAINASE 1 P#"$
3.7. PEK. PENGADAAN LISTRIK DAN IN/RASTRUKTUR 1 P#"$
3.8. PEK. TIANG BENDERA 1 U$
3.9. PEK. TEMPAT SAMPA' 1 P#"$
J%& 1 3
7/21/2019 RAB Blok a KP. Subang 2014
4/119
NIH TANAMAN BUAH TROPIKA
SUB JUMLAH JUMLAH
/ 225,229,500
7,468,99,76
1,536,640,622
425,719,461
692,401,519
46,779,475
101,268,246
86,654,271
573,674,584
431,112,030
162,768,12050,558,137
204,214,460
204,089,542
73,937,086
74,092,777
131,950,640
64,325,441
584,801,239
2,023,411,726
2,028,9,'99
10,000,000
49,525,250
302,673,125
27,000,776
532,297,934
360,011,285
717,373,500
19,984,674
10,066,656
9,722,562,075
7/21/2019 RAB Blok a KP. Subang 2014
5/119
REN)ANA ANGGARAN BIA(A
PEKERJAAN PERSIAPAN
N PEKERJAAN SAT -OLUME HARGA
' PEKERJAAN PERSIAPAN
1 P"# P"%#%! "&"! &2 1,225.00 5,400
2 D!"# K$ &2 12.00 677,800
3 P N& P!"# &2 0.60 801,500
4 M D"& 1.00 30,000,000
5 A! L$!# K"! 1.00 30,000,000
6 P"! 1.00 150,000,000
7/21/2019 RAB Blok a KP. Subang 2014
6/119
JUMLAH
225,229,500
6,615,000
8,133,600
480,900
30,000,000
30,000,000
150,000,000
7/21/2019 RAB Blok a KP. Subang 2014
7/119
REN)ANA ANGGARAN BIA(A
GEDUNG KANTOR
N PEKERJAAN SAT
2.'. GEDUNG KANTOR
1 P1$aan S3$!13!$
P"# G T &3
P"# U!% T &3
P"# P B%:# &2
P"# P P"! 600;600;150 " 120 # &3
P"# S< G$% B"$ 15;40 = " 180 # &3
P"# K& B"$ 20;20 = " 170 # &3
P"# K& P!#$ 12;12 = " 125 # &3
P"# R B# 15;20 = " 150 # &3
P"# T K& /" B" %" - - &1
P"# D# "$ &3
P"# M" B"$ P$! &3 P"# P$ B"$ D%%# >$" &3
2 P1$aan Ran"1a an Pn!3!# A3a#
P R# A$ B R &2
P P"%$% A$ M"$ R< &2
P"# I%$ !< *S" / R$ A! S"+ &2
P L$ P# M"$ * -%! B + L 43 ?& &1
P"# B" R# P S#$ &2
P S#$ #? $"&"!" &2
P1$aan P&an
P"# R# ': @ G%& 9&& &2 P"# L$ P
7/21/2019 RAB Blok a KP. Subang 2014
8/119
REN)ANA ANGGARAN BIA(A
GEDUNG KANTOR
N PEKERJAAN SAT
P"# K%" "!#%$ J"" J 2 A
P"# B"$
P"# K%" "!#%$ J"" J 3 A
P"# K%" "!#%$ J"" J 4 A
P"# K%" "!#%$ K? JK 1 A
P"# K%" "!#%$ K? JK 2 A
P"# K%" "!#%$ K? JK 3 A
P"# T"! J"" &2
7 P1$aan Pn"a3an
P"# P""?$ D E#$"!! *>"$"! "+ &2
P"# P""?$ D I$"!! &2
P"# P""?$ P200&& ,'50&&, $2&&, L3000&&($ $
9 P"# P N& *L"$$"! $"+
'0 P1$aan D$a%na
P"# S"$# $# # 2 &3 B# R" %$
P"# D!" #" B% &1
'' P1$aan In3a&a% P%#a
P"# P A! B"! &"$"! 1(2 &1
P"# P A! B"! &"$"! 1 &1
P"# P A! B"# K$! &"$"! 3 &1
P"# P A! K$! &"$"! 4 &1
B V" 3(4 2
'2 P1$aan San%3a$* +%3!$
P"# P" P -"$ D%%# S:784 JB
P"# P U!! "!#%$ P!$"#$! *U 57+
P"# P" P B# A! /"!
P" P K! D
I$ T$# P""! #" N)M 3;2,5 & ?%$ F20&&
7/21/2019 RAB Blok a KP. Subang 2014
9/119
REN)ANA ANGGARAN BIA(A
GEDUNG KANTOR
N PEKERJAAN SAT
P" P K$?" # $"!&%# #!
P" P >$" "!#%$ -"!& @ K!
P" P /! D!
' P1$aan K:!n%1a% / APAR / An3% P3%$
P"# P" PABH 3PTT=16 EHT
P"# P" K" T"" IT- 2;2;0.6&& &1
P"# P" T"" D
P"# P" T"" M"
P"# I$ K" T""($ $$#
P"# P" > S"#"!
P"# P" M!" R R$
P"# P" D"?"(P:"! A&"!
P"# I$ K" M?!" $$# P"# P" A! * /E 3.5 # :"!+
'4 Pn"aaan A) an E;!3
P"#. P" I$ E;%$ / %$
P"#. P" I$ A- > M%$" 3(4 PK %$
P"#. P" I$ A- -" -"$" 2 PK %$
'5 P1$aan +%$ A&a$: S*3:
P" M-/A U$
S" D"$"#$!
'"$" D"$"?$!
P% B%$$ B"
L&% A!&
I$ S" D"$"#$! $$#
'6 T" -& '7 P"&"!(% "# #!
7/21/2019 RAB Blok a KP. Subang 2014
10/119
-OLUME HARGA JUMLAH
',56,640,622
2',597,586
250.57 24,500 6,138,965
157.50 12,300 1,937,250
175.40 47,900 8,401,612
1.89 3,035,700 5,737,473
15.03 3,765,700 56,614,287
6.02 4,140,500 24,925,810
2.69 3,357,700 9,041,615
15.03 3,698,100 55,597,975
94.50 142,500 13,466,250
7.30 3,593,200 26,217,195
0.58 3,593,200 2,069,6830.96 3,593,200 3,449,472
',26',200
654.00 155,400 101,631,600
654.00 101,300 66,250,200
654.00 45,100 29,495,400
125.00 75,000 9,375,000
59.29 1,200,000 71,148,000
59.29 900,000 53,361,000
'0',869,548
654.00 147,400 96,399,600319.88 17,100 5,469,948
'6',862,225
118.28 66,200 7,829,871
233.38 425,000 99,186,500
249.60 122,800 30,650,880
24.40 97,900 2,388,760
198.28 89,400 17,726,214
9.60 425,000 4,080,000
290,507,774
524.20 117,000 61,331,810
1,048.41 43,400 45,500,864
317.61 319,800 101,571,358
104.84 98,300 10,305,841
79.82 82,600 6,593,000
79.82 415,740 33,183,702
34.00 440,200 14,966,800
34.00 501,600 17,054,400
72,'65,74'
1.00 18,606,100 18,606,100
9.00 1,300,200 11,701,8008.00 1,557,500 12,460,000
1.00 2,198,100 2,198,100
6.00 919,800 5,518,800
7/21/2019 RAB Blok a KP. Subang 2014
11/119
-OLUME HARGA JUMLAH
1.00 1,839,600 1,839,600
5.00 296,100 1,480,500
3.00 1,151,500 3,454,500
1.00 1,322,300 1,322,300
1.00 855,800 855,800
3.00 237,600 712,800
4.00 342,600 1,370,400
59.37 179,300 10,645,041
78,2'6,900
255.00 63,300 16,141,500
357.00 61,400 21,919,800
654.00 61,400 40,155,600
65,694,725
1.00 2,400,000 2,400,000
1.00 700,000 700,000
44.00 155,000 6,820,000
54.00 185,000 9,990,000
15.00 222,000 3,330,000
27.00 350,000 9,450,000
2.00 450,000 900,000
22.00 31,460 692,120
24.00 187,853 4,508,460
70.00 29,282 2,049,74014.00 62,920 880,880
6.00 217,800 1,306,800
90.00 187,853 16,906,725
1.00 5,060,000 5,060,000
4.00 175,000 700,000
1.00 5,680,125 5,680,'25
27,7'4,000
2.00 6,807,000 13,614,000
125.00 112,800 14,100,000
6,600,859
46.90 36,000 1,688,400
26.00 43,200 1,123,200
29.70 55,000 1,633,500
29.70 66,000 1,960,200
3.00 65,186 195,559
58,68,000
8.00 3,576,500 28,612,000
4.00 2,600,000 10,400,000
8.00 208,500 1,668,000
14.00 67,200 940,800
7/21/2019 RAB Blok a KP. Subang 2014
12/119
7/21/2019 RAB Blok a KP. Subang 2014
13/119
REN)ANA ANGGARAN BIA(A
2.2. BANGUNAN MESS
N PEKERJAAN SAT -OLUME
2.2. BANGUNAN MESS
' P1 S3$!13!$
P"# G T &3 39.50
P"# U!% T &3 45.00
P"# P B%:# &2 79.00
P"# P P"! 600;600;150 " 120 # &3 3.00
P"# S< G$% B"$ 15;40 = " 180 # &3 6.02
P"# K& B"$ 20;20 = " 170 # &3 4.40
P"# R B# 15;20 = " 150 # &3 6.02
P"# K& P!#$ 12;12 = " 125 # &3 2.22
P"# "$ &" &3 0.23
2 P1$aan A3a#
P R# A$ B R &2 204.00
P P"%$% A$ M"$ R< &2 204.00
P"# I%$ !< *S" / R$ A! S"+ &2 204.00
P1 P&an
P"# R# P
7/21/2019 RAB Blok a KP. Subang 2014
14/119
N PEKERJAAN SAT -OLUME
P"# P""?$ D I$"!! &2 126.62
P"# P""?$ P
7/21/2019 RAB Blok a KP. Subang 2014
15/119
HARGA JUMLAH
425,7'9,46'
85,79,7'4
24,500 967,750
12,300 553,500
47,900 3,784,100
3,035,700 9,107,100
3,765,700 22,650,686
4,140,500 18,218,200
3,698,100 22,244,072
3,357,700 7,449,057
3,593,200 819,250
6',567,200
155,400 31,701,600
101,300 20,665,200
45,100 9,200,400
6,48,720
147,400 30,069,600
17,100 6,279,120
2,69,08
122,800 20,040,96097,900 1,597,728
122,800 5,526,000
66,200 3,574,800
111,100 1,666,500
122,800 233,320
79,6'5,000
117,000 9,126,000
43,400 6,770,400
319,800 53,726,400
98,300 2,949,000
440,200 7,043,200
6,478,605
4,819,100 4,819,100
1,649,800 8,249,000
1,562,400 7,812,000
2,064,690 4,129,380
1,262,500 5,050,000
293,800 1,175,200
178,700 178,700
179,300 5,065,225
26,024,674
63,300 5,724,852
7/21/2019 RAB Blok a KP. Subang 2014
16/119
HARGA JUMLAH
61,400 7,774,222
61,400 12,525,600
7,4,440
375,000 375,000
700,000 700,000
27,750 111,000
114,048 1,026,432
52,000 312,000
52,000 208,000
187,853 3,569,198
187,853 751,410
31,460 94,380
21,780 196,020
8,824,400
4,538,000 4,538,000
112,800 4,286,400
'0,05,700
36,000 2,457,000
43,200 1,123,200
55,000 3,107,500
66,000 3,366,000
65,186 195,559
'9,90,700
3,576,500 14,306,000
208,500 834,000
67,200 268,800
659,400 659,400
1,984,900 1,984,900
297,000 1,188,000
37,400 149,600
',640,000
385,000 1,540,000
3,025,000 12,100,000
5,000,000 5,000,000
3,000,000 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
17/119
7/21/2019 RAB Blok a KP. Subang 2014
18/119
N PEKERJAAN SAT -OLUME
7 P1 Pn"a3an
D "#$"!! &2 81.00
D I$"!! &2 113.40
P"# P""?$ P
7/21/2019 RAB Blok a KP. Subang 2014
19/119
N PEKERJAAN SAT -OLUME
2 P1$aan A3a#
P"# R# A$ B R &2 60.00
P"# P"%$% A$ M"$ R< &2 60.00
P"# I%$ !< *S" / R$ A! S"+ &2 60.00
P1 P&an
P"# R# P
7/21/2019 RAB Blok a KP. Subang 2014
20/119
N PEKERJAAN SAT -OLUME
'0 P1$aan In3a&a% P%#a
P"# P A! B"! &"$"! 1(2 &1 18.50
P"# P A! B"! &"$"! 1 &1 14.80
P"# P A! B"# K$! &"$"! 3 &1 8.00
P"# P A! K$! &"$"! 4 &1 18.00
B V" 3(4 2 3.00
'' P1$aan San%3a$* +%3!$
P"# P" P -"$ D%%# S:784 JB 1.00
P"# P" P B# A! /"! 1.00
P" P K! D 3.00
P" P K$?" # $"!&%# #! 1.00
P" P /! D! 1.00
P"# P" P S:"! 1.00
'2 T" -& 1.00' P"&"!(% "# #! 1.00
7/21/2019 RAB Blok a KP. Subang 2014
21/119
HARGA JUMLAH
692,40',5'9.4
'5,82,'''
25,784,734
24,500 802,375
47,900 1,098,108
12,300 199,260
3,035,700 1,639,278
3,765,700 7,794,999
4,140,500 4,968,600
3,698,100 5,547,150
3,357,700 725,263
3,083,200 2,039,5373,593,200 970,164
21,126,000
155,400 10,878,000
101,300 7,091,000
45,100 3,157,000
11,275,600
147,400 10,318,000
17,100 957,600
10,537,800
122,800 5,894,400
97,900 587,400
122,800 736,800
66,200 1,986,000
111,100 1,333,200
28,538,140
117,000 10,565,100
43,400 7,838,040
319,800 4,797,000
98,300 1,376,200440,200 3,961,800
20,178,841
4,819,100 9,638,200
1,724,100 3,448,200
1,986,600 1,986,600
1,604,014 4,812,041
293,800 293,800
7/21/2019 RAB Blok a KP. Subang 2014
22/119
HARGA JUMLAH
16,388,060
63,300 5,127,300
61,400 6,962,760
61,400 4,298,000
3,971,618
375,000 375,000
700,000 700,000
114,048 570,240
52,000 208,000
52,000 52,000
187,853 1,878,525
187,853 187,853
7,922,000
4,538,000 4,538,000
112,800 3,384,000
3,128,919
36,000 666,000
43,200 639,360
55,000 440,000
66,000 1,188,000
65,186 195,559
4,980,400
3,576,500 3,576,500
208,500 208,500
67,200 201,600659,400 659,400
37,400 37,400
297,000 297,000
'2,642,52 50,569,408
'2,642,52
21,385,561
24,500 728,875
47,900 938,840
12,300 166,050
3,035,700 1,639,278
3,765,700 5,456,499
4,140,500 4,968,600
3,698,100 4,160,363
3,357,700 725,263
3,083,200 1,631,629
3,593,200 970,164
7/21/2019 RAB Blok a KP. Subang 2014
23/119
7/21/2019 RAB Blok a KP. Subang 2014
24/119
HARGA JUMLAH
3,128,919
36,000 666,000
43,200 639,360
55,000 440,000
66,000 1,188,000
65,186 195,559
4,980,400
3,576,500 3,576,500
208,500 208,500
67,200 201,600
659,400 659,400
37,400 37,400
297,000 297,000
5,000,000 5,000,000
3,000,000 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
25/119
REN)ANA ANGGARAN BIA(A
2.4. POS SATPAM
N PEKERJAAN SAT -OLUME HARGA
2.4. POS SATPAM '.00 46,779,475
%;%3!n" ' !n%3
' P"# S$!%#$%!
P"# G T &3 6.00 24,500
P"# P B%:# &2 3.60 47,900
P"# U!% T &3 3.60 12,300
P"# P P"! 600;600;150 " 120 # &3 0.22 3,035,700
P"# S< G$% B"$ 15;40 = " 180 # &3 0.72 3,765,700
P"# K& K2 15(15 K225 (B" 150 # &3 0.20 3,936,500
P"# R B# L 15(20 K225 (B" 150 # &3 0.72 3,698,100
P"# P P G 4 &1 6.00 142,500
2 P"#"! A$ P"# R# A$ B R &2 15.75 155,400
P"# P"%$% A$ M"$ R< &2 15.75 101,300
P"# I%$ !< *S" / R$ A! S"+ &2 15.75 45,100
P1 P&an
P"# P
7/21/2019 RAB Blok a KP. Subang 2014
26/119
N PEKERJAAN SAT -OLUME HARGA
8 E&13$%1a&
M-B B; %$ 1.00 375,000
P" K: $"!&%# !% %$ 1.00 700,000
D: L$ 1;18 : 6.00 114,048
P:"! O%$"$ 1 =200: 4.00 52,000
I$ ""! %$"$ $$# 10.00 322,740
9 P1$aan D$a%na
P"# S"$# $# * 1 &3+ $"!&%# # !"&" %$ 1.00 4,538,000
P"# D!" #" B% &1 14.00 112,800
'0 P"#"! I$ P
P"# P A! B"! &"$"! 1(2 & 4.00 36,000
P"# P A! B"! &"$"! 1 & 2.00 43,200
P"# P A! B"# K$! &"$"! 3 & 4.00 55,000
P"# P A! K$! &"$"! 4 & 4.00 66,000
B V" 3(4 2 3.00 65,186
'' P"#"! S$! @ /;$%!"
P"# P" P B# A! /"! 1.00 208,500
P K"$ J## %$ 1.00 357,500
P K! 2.00 67,200
7/21/2019 RAB Blok a KP. Subang 2014
27/119
JUMLAH
46,779,475
46,779,475
8,045,508
147,000
172,440
44,280
655,711
2,711,304
797,141
2,662,632
855,000
4,75,502,447,550
1,595,475
710,325
2,526,750
2,321,550
205,200
2,26,9'
1,197,300
220,275
687,156222,200
5,978,828
2,152,800
1,597,120
1,407,120
821,788
6,622,79
1,300,200
1,604,014
1,985,000
293,800
1,439,779
,60,068
1,164,720
1,344,660
1,093,688
7/21/2019 RAB Blok a KP. Subang 2014
28/119
JUMLAH
5,'94,688
375,000
700,000
684,288
208,000
3,227,400
6,''7,200
4,538,000
1,579,200
909,959
144,000
86,400
220,000
264,000
195,559
700,400
208,500
357,500
134,400
7/21/2019 RAB Blok a KP. Subang 2014
29/119
REN)ANA ANGGARAN BIA(A
2.5. GUDANG SAPRODI
N PEKERJAAN SAT -OLUME HARGA
2.5. GUDANG SAPRODI :2 60.00
1 P"# S$!%#$%!
P"# G T &3 16.00 24,500
P"# P B%:# &2 12.80 47,900
P"# U!% T &3 18.00 12,300
P"# P P"! 600;600;150 " 120 # &3 0.24 3,035,700
P"# S< G$% B"$ 15;40 = " 180 # &3 3.80 3,765,700
P"# K& K2 15(15 K225 (B" 150 # &3 1.06 4,140,500
P"# R B# L 15(20 K225 (B" 150 # &3 0.96 3,698,100
2 P"#"! A$
P"# R# A$ B R &2 114.50 155,400
P"# P"%$% A$ M"$ R< &2 114.50 101,300
P"# I%$ !< *S" / R$ A! S"+ &2 114.50 45,100
3 P"# L$
P K"! 60;60 K>1 &2 60.00 122,800
P B"$ T%&%# T"! &2 16.00 66,200
4 P"# D
P"# P B$ ! &2 32.00 117,000
P"# P"$"! A? D &2 64.00 43,400
5 P"# K%" (P$%(J""
P"# K%" A&%%& "!#%$ P$% PJ D 1.00 1,300,200
P"# B"$ V 1 A 6.00 296,100
6 P"# P""?$
D "#$"!! &2 32.00 63,300
D I$"!! &2 32.00 61,400
7 P1 E&13$%1a&
M-B B; %$ 1.00 375,000
P" K: $"!&%# !% %$ 1.00 700,000
L&% /$$ 1;18 : 12.00 114,048P:"! O%$"$ 1 =200: 5.00 52,000
I$ ""! %$"$ $$# 18.00 322,740
8 P"# D!" #" B% &1 32.00 112,800
9 P"# P" I$ E;%$ / 200 -/M %$ 1.00 385,000
10 T" -& 1.00 5,000,000
11 P"&"!(% "# #! 1.00 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
30/119
JUMLAH
'0',268,246
24,'87,292
392,000
613,120
221,400
728,568
14,309,660
4,372,368
3,550,176
4,557,458
17,793,999
11,599,306
5,164,153
8,427,200
7,368,000
1,059,200
6,52',600
3,744,000
2,777,600
,076,800
1,300,200
1,776,600
,990,400
2,025,600
1,964,800
8,5'2,896
375,000
700,000
1,368,576260,000
5,809,320
,609,600
85,000
5,000,000
,000,000
7/21/2019 RAB Blok a KP. Subang 2014
31/119
B$% T"# DED TPA T R&
31(119
ANALISA HARGA SATUANSTANDAR NASIONAL INDONESIA
7/21/2019 RAB Blok a KP. Subang 2014
32/119
B$% T"# DED TPA T R&
32(119
7/21/2019 RAB Blok a KP. Subang 2014
33/119
B$% T"# DED TPA T R&
33(119
7/21/2019 RAB Blok a KP. Subang 2014
34/119
B$% T"# DED TPA T R&
34(119
7/21/2019 RAB Blok a KP. Subang 2014
35/119
B$% T"# DED TPA T R&
35(119
7/21/2019 RAB Blok a KP. Subang 2014
36/119
B$% T"# DED TPA T R&
36(119
7/21/2019 RAB Blok a KP. Subang 2014
37/119
B$% T"# DED TPA T R&
37(119
7/21/2019 RAB Blok a KP. Subang 2014
38/119
B$% T"# DED TPA T R&
38(119
7/21/2019 RAB Blok a KP. Subang 2014
39/119
B$% T"# DED TPA T R&
39(119
7/21/2019 RAB Blok a KP. Subang 2014
40/119
B$% T"# DED TPA T R&
40(119
7/21/2019 RAB Blok a KP. Subang 2014
41/119
B$% T"# DED TPA T R&
41(119
7/21/2019 RAB Blok a KP. Subang 2014
42/119
B$% T"# DED TPA T R&
42(119
7/21/2019 RAB Blok a KP. Subang 2014
43/119
B$% T"# DED TPA T R&
43(119
7/21/2019 RAB Blok a KP. Subang 2014
44/119
7/21/2019 RAB Blok a KP. Subang 2014
45/119
7/21/2019 RAB Blok a KP. Subang 2014
46/119
B$% T"# DED TPA T R&
46(119
7/21/2019 RAB Blok a KP. Subang 2014
47/119
B$% T"# DED TPA T R&
47(119
I=
7/21/2019 RAB Blok a KP. Subang 2014
48/119
B$% T"# DED TPA T R&
48(119
7/21/2019 RAB Blok a KP. Subang 2014
49/119
B$% T"# DED TPA T R&
49(119
7/21/2019 RAB Blok a KP. Subang 2014
50/119
B$% T"# DED TPA T R&
50(119
7/21/2019 RAB Blok a KP. Subang 2014
51/119
B$% T"# DED TPA T R&
51(119
7/21/2019 RAB Blok a KP. Subang 2014
52/119
B$% T"# DED TPA T R&
52(119
7/21/2019 RAB Blok a KP. Subang 2014
53/119
7/21/2019 RAB Blok a KP. Subang 2014
54/119
7/21/2019 RAB Blok a KP. Subang 2014
55/119
7/21/2019 RAB Blok a KP. Subang 2014
56/119
B$% T"# DED TPA T R&
56(119
7/21/2019 RAB Blok a KP. Subang 2014
57/119
B$% T"# DED TPA T R&
57(119
7/21/2019 RAB Blok a KP. Subang 2014
58/119
B$% T"# DED TPA T R&
58(119
7/21/2019 RAB Blok a KP. Subang 2014
59/119
B$% T"# DED TPA T R&
59(119
7/21/2019 RAB Blok a KP. Subang 2014
60/119
B$% T"# DED TPA T R&
60(119
7/21/2019 RAB Blok a KP. Subang 2014
61/119
B$% T"# DED TPA T R&
61(119
7/21/2019 RAB Blok a KP. Subang 2014
62/119
B$% T"# DED TPA T R&
62(119
7/21/2019 RAB Blok a KP. Subang 2014
63/119
7/21/2019 RAB Blok a KP. Subang 2014
64/119
B$% T"# DED TPA T R&
64(119
HARGA SATUAN UPAH DAN BAHAN
N U$a%an Sa3!an Ha$"a Sa3!an
6 P. T!" R"! J&
7 >$"! $#"! J&
7/21/2019 RAB Blok a KP. Subang 2014
65/119
REN)ANA ANGGARAN BIA(A
2.6. GUDANG KOMPOSMEDIA
N PEKERJAAN SAT -OLUME HARGA
2.6. GUDANG KOMPOSMEDIA
' P1 S3$!13!$
P"# G T &3 13.00 24,500
P"# P B%:# &2 26.00 47,900
P"# U!% T &3 20.40 12,300
P"# P P"! 600;600;150 " 120 # &3 0.54 3,035,700
P"# S< G$% B"$ 15;40 = " 180 # &3 3.36 3,765,700
P"# K& K2 15(15 K225 (B" 150 # &3 0.23 4,140,500
P"# R B# L 15(20 K225 (B" 150 # &3 1.68 3,698,100
2 P1$aan A3a#
P"# R# A$ B R &2 119.00 155,400P"# P"%$% A$ M"$ R< &2 119.00 101,300
P1 Lan3a%
P"# B"$ T%&%# &2 96.00 66,200
4 P1 D%n%n"
P"# P B$ ! &2 27.00 117,000
P"# P"$"! A? D &2 54.00 43,400
5 P1 Pn"a3an
D "#$"!! &2 27.00 63,300
D I$"!! &2 27.00 61,400
6 P1 E&13$%1a&
/$$ E" 1;18 : 6.00 55,000
P:"! O%$"$ 1 =200: 4.00 52,000
I$ ""! %$"$ $$# 10.00 322,740
7 P"# D!" #" B% &1 52.00 112,800
8 T" -& 1.00 5,000,000
9 P"&"!(% "# #! 1.00 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
66/119
7/21/2019 RAB Blok a KP. Subang 2014
67/119
REN)ANA ANGGARAN BIA(A
2.7. LABORATORIUM KULTUR
N PEKERJAAN SAT -OLUME HARGA
2.7. LABORATORIUM KULTUR '52.00 ,774,'75
' P1 S3$!13!$
P"# G T &3 30.55 24,500
P"# P B%:# &2 42.77 47,900
P"# U!% T &3 45.60 12,300
P"# P P"! 600;600;150 " 120 # &3 1.40 3,035,700
P"# S< G$% B"$ 15;40 = " 180 # &3 8.32 3,765,700
P"# K& K2 15(15 K225 (B" 150 # &3 4.40 4,140,500
P"# R B# L 15(20 K225 (B" 150 # &3 3.67 3,698,100
P"# - B"$ &3 0.54 1,849,700
2 P1$aan A3a# P"# R# A$ B R &2 171.33 155,400
P"# P"%$% A$ M"$ R< &2 171.33 101,300
P"# I%$ !< *S" / R$ A! S"+ &2 171.33 45,100
P"# R# A$ D# B"$ *"!+ &3 0.41 1,849,700
P1 P&an
P"# R# P
7/21/2019 RAB Blok a KP. Subang 2014
68/119
N PEKERJAAN SAT -OLUME HARGA
6 P1 K!n P%n3!Jn&a
P"# K%" P$% J"" PJ G 1.00 4,393,500
P"# K%" P$% P 1 G 11.00 1,724,100
P"# K%" P$% P 2 G 1.00 1,986,600
P"# K%" "!#%$ J"" J 1 G 1.00 1,604,014
P"# K%" "!#%$ J"" J 2 G 4.00 1,595,449
P"# K%" "!#%$ J"" J 2A G 1.00 1,209,565
P"# K%" "!#%$ J"" J 3 G 3.00 1,126,207
P"# K%" "!#%$ J"" J 4 G 1.00 1,374,542
P"# K%" "!#%$ J"" J 5 G 1.00 745,280
P"# T"! J"" &2 12.63 179,300
P"# B" L$ BV G 1.00 293,800
7 P1 Pn"a3an
. P"# P""?$ D "#$"!! &2 256.62 63,300
. P"# P""?$ D I$"!! &2 359.27 61,400
?. P"# P""?$ P
7/21/2019 RAB Blok a KP. Subang 2014
69/119
N PEKERJAAN SAT -OLUME HARGA
9 E&13$%1a&
. P P" 220(380V 50C %$ 1.00 1,500,000
. P" K: %$ 1.00 700,000
?. P L&% TKI 1;36 : 20.00 1,128,600
. P L&% D: L$ 1;18 : 6.00 55,000
". P L&% TL T5 1;18: 232.00 55,000
7/21/2019 RAB Blok a KP. Subang 2014
70/119
7/21/2019 RAB Blok a KP. Subang 2014
71/119
7/21/2019 RAB Blok a KP. Subang 2014
72/119
JUMLAH
'07,69,655
1,500,000
700,000
22,572,000
330,000
12,760,000
1,144,000
1,625,000
1,040,000
52,786,553
2,442,083
5,175,000
188,760
370,260
5,060,000
,905,59594,000
1,036,800
1,320,000
759,000
195,559
4,255,400
3,576,500
208,500
470,400
'8,22,'604,538,000
13,784,160
,400,000
'0,'9',500
731,500
385,000
9,075,000
7,050,882
2,250,000
1,125,000
125,000
125,000
100,000
110,000
3,215,882
5,000,000
3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
73/119
7/21/2019 RAB Blok a KP. Subang 2014
74/119
N PEKERJAAN SAT -OLUME HARGA
P"# M" B"$ R.G" &3 0.33 3,593,200
P G!$ T" 60;60 &2 3.30 425,000
P"# A& #% &%$"# 12&& ./ ?$ &2 6.60 350,000
P"# P$% P" L /! "# 6.00 348,720
R.T&
P"# M" B"$ R.T& &3 0.04 3,593,200
P G!$ T" 60;60 &2 0.42 425,000
P"# R# '& $"!&%# P &2 0.84 350,000
P"# P$% P" L /! "# 1.00 348,720
7 P1 K!n P%n3!Jn&a
P"# K%" P$% J"" PJ ' 3.00 4,393,500
P"# K%" P$% P 1 ' 4.00 1,724,100
P"# K%" P$% P 2 ' 1.00 1,986,600
P"# K%" "!#%$ J"" J 1 ' 1.00 1,604,014
P"# K%" "!#%$ J"" J 2 ' 3.00 1,595,449
P"# K%" "!#%$ J"" J 2A ' 1.00 1,209,565
P"# K%" "!#%$ J"" J 3 G 3.00 1,126,207
P"# K%" "!#%$ J"" J 4 G 1.00 1,374,542
P"# K%" "!#%$ J"" J 5 G 1.00 745,280
P"# T"! J"" &2 15.16 179,300
P"# B" L$ BV G 1.00 293,800
8 P1 Pn"a3an
D "#$"!! &2 99.00 63,300
D I$"!! &2 151.50 61,400
P"# P""?$ P
7/21/2019 RAB Blok a KP. Subang 2014
75/119
N PEKERJAAN SAT -OLUME HARGA
11 P1$aan San%3a$* +%3!$
P"# K"$ %%# "# "$ !"! 1.00 3,576,500
P"# P" P B# A! /"! 1.00 208,500
P"# K! 7.00 67,200
12 P1 D$a%na
P"# S"$# $# * 1 &3+ $"!&%# # !"&" &3 1.00 4,538,000
P"# D!" #" B% &1 124.50 112,800
13 P"# P N& *L"$$"! $"+ 1.00 3,400,000
14 P"# P" I$ A- @ E;%$
P"# P" I$ E;%$ / 200?
7/21/2019 RAB Blok a KP. Subang 2014
76/119
JUMLAH
4',''2,00
76,60,64
610,050
2,087,243
309,960
1,699,992
46,882,965
10,202,192
13,812,404
998,838
48,589,80025,019,400
16,309,300
7,261,100
24,60,500
23,731,400
872,100
20,28,775
19,494,500
220,275
614,000
6',75',400
35,451,000
26,300,400
40,777,598
1,293,552
1,530,000
2,520,000
3,835,920
3,179,982
3,761,250
6,195,000
7,671,840
431,184
510,000
840,000
1,046,160
7/21/2019 RAB Blok a KP. Subang 2014
77/119
JUMLAH
1,185,756
1,402,500
2,310,000
2,092,320
150,914
178,500
294,000
348,720
8,'7,'8
13,180,500
6,896,400
1,986,600
1,604,014
4,786,346
1,209,565
3,378,621
1,374,542
745,280
2,717,471
293,800
25,454,200
6,266,700
9,302,100
9,885,400
29,558,075
1,500,000
700,000
13,543,200
55,000
676,000
2,275,000
1,950,000
5,072,018
2,066,378
925,000
645,480
150,000
,67,5'9
594,000
498,960
1,320,000
759,000
195,559
7/21/2019 RAB Blok a KP. Subang 2014
78/119
JUMLAH
4,255,400
3,576,500
208,500
470,400
'8,58',600
4,538,000
14,043,600
,400,000
20,6'6,500
731,500
385,000
19,500,000
7,050,882
2,250,000
1,125,000
125,000
125,000
100,000
110,000
3,215,882
5,000,000
3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
79/119
REN)ANA ANGGARAN BIA(A
2.9. GEDUNG SERBAGUNA
N PEKERJAAN SAT -OLUME HARGA
2.9. GEDUNG SERBAGUNA
' P"# S$!%#$%!
P"# G T &3 31.00 24,500
P"# P B%:# &2 6.20 47,900
P"# U!% T &3 15.00 12,300
P"# P P"! 600;600;150 " 120 # &3 0.32 3,035,700
P"# S< G$% B"$ 15;40 = " 180 # &3 4.00 3,765,700
P"# K& K2 15(15 K225 (B" 150 # &3 1.09 4,140,500
P"# R B# L 15(20 K225 (B" 150 # &3 1.53 3,698,100
2 P"#"! A$
P"# R# A$ B R &2 66.00 155,400P"# P"%$% A$ M"$ R< &2 66.00 101,300
P"# I%$ !< *S" / R$ A! S"+ &2 66.00 45,100
P"# P
7/21/2019 RAB Blok a KP. Subang 2014
80/119
N PEKERJAAN SAT -OLUME HARGA
8 E&13$%1a&
M-B B; 1.00 375,000
P" K: %$ 1.00 700,000
TKI 1;36 : 10.00 1,128,600
D: L$ 1;18 : 11.00 55,000
P:"! O%$"$ 1 =200: 10.00 52,000
I$ ""! %$"$ $$# 31.00 187,853
S#! D%" 3.00 31,460
P:"! O%$"$ 1 =200: 4.00 52,000
$$# 59.00 187,853
9 P1$aan In3a&a% P%#a
P"# P A! B"! &"$"! 1(2 &1 8.00 36,000
P"# P A! B"! &"$"! 1 &1 12.00 43,200
P"# P A! B"# K$! &"$"! 3 &1 7.00 55,000
P"# P A! K$! &"$"! 4 &1 8.00 66,000
'0 P1$aan San%3a$* +%3!$
P" P -"$ J## 2.00 357,500
P"# P" P B# A! /"! 2.00 208500
P"# P" P K! 10.00 73,000
'' P1$aan D$a%na
S"$# $# 2 &3 %$ 1.00 4,538,000
P"# D!" #" B% &1 30.00 112800
'2 T" -& 1.00 5,000,000
' P"&"!(% "# #! 1.00 3,000,000
I$ T$# P""! #" N)M 3;2,5 & ?
7/21/2019 RAB Blok a KP. Subang 2014
81/119
JUMLAH
'62,768,'20
27,48,'6'
759,500
296,980
184,500
971,424
15,062,800
4,504,864
5,658,093
'9,9'8,800
10,256,4006,685,800
2,976,600
'0,89',200
9,728,400
1,162,800
8,0'',760
5,845,280
1,331,440
835,040
26,75,60
14,063,400
10,433,360
2,238,600
7,279,0'4
1,916,200
2,226,200
1,604,014
1,175,200
357,400
'2,295,20
3,987,900
4,255,020
4,052,400
7/21/2019 RAB Blok a KP. Subang 2014
82/119
JUMLAH
0,695,'05
375,000
700,000
11,286,000
605,000
520,000
5,823,428
94,380
208,000
11,083,298
',7'9,400
288,000
518,400
385,000
528,000
',862,000
715,000
417,000
730,000
7,922,000
4,538,000
3,384,000
5,000,000
3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
83/119
REN)ANA ANGGARAN BIA(A
2.'0. RUMAH GENSET
N PEKERJAAN SAT -OLUME HARGA
2.10. RUMA' GENSET 35 1,444,518
' P1 S3$!13!$
P"# G T &3 6.00 24,500
P"# P B%:# &2 3.60 47,900
P"# U!% T &3 3.60 12,300.00
P"# P P"! 600;600;150 " 120 # &3 0.22 3,035,700
P"# S< G$% B"$ 15;40 = " 180 # &3 0.84 3,765,700
P"# K& K2 15(15 K225 (B" 150 # &3 0.27 4,140,500
P"# R B# L 15(20 K225 (B" 150 # &3 0.72 3,698,100
P"#. -! B"$ L M" &3 0.60 1,849,700
2 P1$aan A3a#
P"# D# B"$ &3 1.89 1,849,700
P1 Lan3a%
P K"! 60;60 K>1 &2 12.00 122,800
P K"! S"! T"! &2 3.20 122,800
4 P1 D%n%n"
P"# P B$ ! &2 18.40 117,000
P"$"! (A? &2 36.80 43,400
P B$% $"&" T"!#$ &2 6.00 319,800
5 P1 K!n P%n3!Jn&a P"# K%" B" 1.00 1,113,100
P"# P$% P$ B" 3.00 1,986,600
P"# B" L$ BV 1 N &2 2.25 178,700
P"# K%" "!#%$ J"" J 2A ' 1.00 1,209,565
6 P1 Pn"a3an
D "#$"!! &2 28.00 63,300
D I$"!! &2 28.00 61,400
7 P1 E&13$%1a&
M-B B; 1.00 375,000
P" K: %$ 1.00 700,000TKI 1;36 : 4.00 1,128,600
P:"! O%$"$ 1 =200: 2.00 52,000
P:"! O%$"$ 1 =1000 : 1.00 52,000
I$ ""! :$ ?" N)) 3;2,5 & #% $$# 8.00 187,853
8 P1. E;a!3 +an '000 )+M %$ 1.00 1,450,000
9 P1$aan D$a%na
P"# D!" #" B% &1 14.00 112,800
'0 T" -& 1.00 5,000,000
'' P"&"!(% "# #! 1.00 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
84/119
JUMLAH
50,558,'7
9,07,006
147,000
172,440
44,280
655,711
3,163,188
1,117,935
2,662,632
1,109,820
,495,9
3,495,933
',866,560
1,473,600
392,960
5,668,720
2,152,800
1,597,120
1,918,800
8,684,8971,113,100
5,959,800
402,432
1,209,565
,49',600
1,772,400
1,719,200
7,248,220
375,000
700,0004,514,400
104,000
52,000
1,502,820
1,450,000
',579,200
1,579,200
5,000,000
3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
85/119
7/21/2019 RAB Blok a KP. Subang 2014
86/119
JUMLAH
204,2'4,460
8,8'2,294
352,800
482,832
321,030
7,771,392
15,964,309
9,815,040
4,104,891
''2,95,78
49,995,360
2,760,480
19,872,000
2,268,000
936,000
20,831,400
16,272,543
'0,469,'86
9,383,506
1,085,680
'9,776,500
7,640,500
12,136,000
,9,00
3,339,300
,947,758
375,000
700,000
2,257,200
52,000563,558
6,9,640
1,296,000
1,752,000
637,000
3,248,640
5,000,000
3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
87/119
REN)ANA ANGGARAN BIA(A
2.'2. RUMAH KASSA 2
N PEKERJAAN SAT -OLUME HARGA
2.'2. RUMAH KASSA 2
' P1 S3$!13!$
P"# G T &3 14.40 24,500
P"# P B%:# &2 10.08 47,900
P"# U!% T &3 26.10 12,300
P"# P P"! 600;600;150 " 120 # &3 2.56 3,035,700
P"# S< G$% B"$ 20;50 &3 4.24 3,765,700
P"# K& >/ 200.100.5,5.8 # 545.28 18,000
P"# R B# 15;20 &3 1.11 3,698,100
2 P1$aan A3a#
B" I>/ 200.100.5.5.8 # 2,778 18,000J$ :< 200.100= 40 ?& # 153 18,000
G! - - 150.75 # 1,104.00 18,000
" $ 8 && 20;20 # 126 18,000
'$ 16 *18 $$# 8 + 144 6,500
E!"?$ $!%#$%! # 2,778 7,500
P"# P"%$% A$ K? $"&"!" 8&& &2 103 158,700
P1 Lan3a%
P K"! 60;60 K>1 &2 84.46 122,800
P"# B"$ T%&%# &2 16.40 66,200
4 P1 D%n%n"
P"# R# ': 40;40 &2 92.50 82,600
P K &2 92.50 131,200
5 P1 K!n P%n3!Jn&a
P"# K%" B" 2.00 1,113,100
6 E&13$%1a&
M-B B; 1.00 375,000
P" K: %$ 1.00 700,000
TKI 1;36 : 2.00 1,128,600
P:"! O%$"$ 1 =200: 1.00 52,000I$ ""! %$"$ $$# 3.00 187,853
7 P&!:?%n"
P A! B"! 25 & 36.00 36,000
K! 24.00 73,000
P"#. G%$$"! &1 36.40 17,500
P"# D!" #" B% &1 28.80 112,800
8 T" -& 1.00 5,000,000
9 P"&"!(% "# #! 1.00 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
88/119
JUMLAH
204,089,542
8,8'2,294
352,800
482,832
321,030
7,771,392
15,964,309
9,815,040
4,104,891
''2,95,78
49,995,3602,760,480
19,872,000
2,268,000
936,000
20,831,400
16,272,543
'',457,68
10,371,688
1,085,680
'9,776,500
7,640,500
12,136,000
2,226,200
2,226,200
,947,758
375,000
700,000
2,257,200
52,000563,558
6,9,640
1,296,000
1,752,000
637,000
3,248,640
5,000,000
3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
89/119
REN)ANA ANGGARAN BIA(A
2.'. BANGUNAN RUMAH KEBUN
N PEKERJAAN SAT -OLUME HARGA
2.'. BANGUNAN RUMAH KEBUN !n%3 1.00 65,97,086
Ban"!nan K?!n P$ Un%3
' P1 S3$!13!$
P"# G T &3 7.88 24,500
P"# P B%:# &2 1.58 47,900
P"# U!% T &3 14.40 12,300
P"# P P"! 600;600;150 " 120 # &3 0.54 3,035,700
P"# S< G$% B"$ 20;50 &3 3.15 3,765,700
P"# K& K2 15(15 K225 (B" 150 # &3 1.76 4,140,500
P"# R B# 15;20 &3 0.95 3,698,100
P"# A$ D# "$ &3 4.00 1,849,700
P1 Lan3a%
P K"! 60;60 K>1 &2 22.00 122,800
P K"! T"$ $ 20;20 &2 3.00 62,500
P R$ B"$ &2 22.31 66,200
4 P1 D%n%n"
P"# P B$ ! &2 53.49 117,000
P"$"! (A? &2 53.49 43,400
P K"! D 20;40 T"$ &2 6.00 98,300
5 P1 K!n P%n3!Jn&a
P"# K%" P$% J"" PJ M &2 1.00 958,100P"# K%" P$% P 1 M &2 1.00 2,469,000
P"# K%" "!#%$ J"" J 1 M &2 1.00 2,519,932
P"# K%" B"$ BV M &2 1.00 165,900
6 P1 Pn"a3an
D "#$"!! &2 53.49 61,400
D I$"!! &2 58.84 61,400
8 E&13$%1a&
M-B B; 1.00 375,000
P" K: %$ 1.00 700,000
P:"! O%$"$ 1 =200: 1.00 52,000I$ ""! %$"$ $$# 1.00 187,853
9 P&!:?%n"
S"$# $# *1 &3+ %$ 1.00 4,538,000
P"# P A! B"! &"$"! 1(2 & 6.00 36,000
P"# P A! B"# K$! &"$"! 3 & 5.50 55,000
P"# P A! K$! &"$"! 4 & 7.00 66,000
P" P -"$ J## 1.00 357,500
P"# P" P K! 1.00 73,000
'0 T" -& 1.00 5,000,000
'' P"&"!(% "# #! 1.00 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
90/119
7/21/2019 RAB Blok a KP. Subang 2014
91/119
REN)ANA ANGGARAN BIA(A
SARANA PRODUKSI BENIH TANAMAN BUAH TROPIKA
2.'4. TEMPAT PROSESING BIJI
N PEKERJAAN SAT -OLUME HARGA
2.'4. TEMPAT PROSESING BIJI
' P1 S3$!13!$
P"# G T &3 18.00 24,500
P"# P B%:# &2 12.60 47,900
P"# P P"! 60;60;150 " 120 # &3 0.22 3,035,700
P"# S< G$% B"$ 20;50 &3 1.68 3,765,700
P"# B" K L"# B" $ B%$ 4.00 399,600
M" B"$ &3 4.80 3,593,200
2 P1$aan A3a#
P"# R# A$ B R &2 32.00 155,400
P"# P"%$% A$ M"$ R< &2 32.00 101,300
P1 Lan3a%
P K"! 60;60 K>1 &2 40.00 122,800
P K"! S"! T"! &2 7.60 122,800
4 P1 D%n%n"
P"# P B$ ! &2 56.00 117,000
P"$"! (A? &2 56.00 43,400
5 P1 K!n P%n3!Jn&a
P"# #%" P$% P 1 A 1.00 1,300,200
P"# B"$ BV A 1.00 296,100
6 P1 Pn"a3an
D "#$"!! &2 56.00 61,400
D I$"!! &2 56.00 61,400
7 E&13$%1a&
/$$ E" 1;18 : 3.00 55,000
P:"! O%$"$ 1 =200: 1.00 52,000
I$ ""! %$"$ $$# 4.00 187,853
8 P&!:?%n"
P A! B"! 25 &1 50.00 36,000
K! 12.00 73,000
P"# D!" #" B% &1 36.00 112,800
9 T" -& 1.00 5,000,000'0 P"&"!(% "# #! 1.00 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
92/119
JUMLAH
74,092,777
26,872,87
441,000
603,540
655,711
6,326,376
1,598,400
17,247,360
8,2'4,400
4,972,800
3,241,600
5,845,280
4,912,000
933,280
8,982,400
6,552,000
2,430,400
',596,00
1,300,200
296,100
6,876,800
3,438,400
3,438,400
968,4'0
165,000
52,000
751,410
6,76,800
1,800,000
876,000
4,060,800
5,000,000
3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
93/119
REN)ANA ANGGARAN BIA(A
SARANA PRODUKSI BENIH TANAMAN BUAH TROPIKA
2.'5. BAK PERSEMAIAN BIJI
N PEKERJAAN SAT -OLUME HARGA
2.'5. BAK PERSEMAIAN BIJI 210.00 628,336
' P1$aan S3$!13!$
P"# G T &3 18.00 24,500
P"# P B%:# &2 36.00 47,900
P"# U!% P! &3 11.03 128,300
P"# P P"! 30;30;15 " 120 # &3 0.24 3,035,700
P"# B" K L"# B" $ B%$ 13.00 399,600
P"# B# T& %$ 11.00 1,601,800
2 P1$aan A3a#
P"# R# A$ B R &2 210.81 155,400
P"%$% A$ P!"$ &2 210.81 49,200
T%% T& %$ 25.00 217,200
P"#. -$ B" R# $ ! # 6.02 16,300
P1$aan D%n%n"
R# ': 4;4 &2 153.67 75,000
P"%$% D P!"$ &2 153.67 49,200
4 P1$aan Lan3a%
P"# B"$ T%&%# &2 276.28 66,200
5 P1$aan P&!:?%n"
P AB 2,5 &1 60.00 36,000
S$ K! 22.00 73,000
6 P1$aan D$a%na
P"# D!" #" B% &1 62.20 112,800
7 T" -& 1.00 5,000,0008 P"&"!(% "# #! 1.00 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
94/119
JUMLAH
131,950,640
27,132,183
441,000
1,724,400
1,414,508
737,675
5,194,800
17,619,800
48,660,641
32,760,433
10,372,029
5,430,000
98,179
19,085,814
11,525,250
7,560,564
18,289,842
3,766,000
2,160,000
1,606,000
7,016,160
7,016,160
5,000,000
3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
95/119
REN)ANA ANGGARAN BIA(A
SARANA PRODUKSI BENIH TANAMAN BUAH TROPIKA
2.'6. TEMPAT TRANPLANTING
N PEKERJAAN SAT -OLUME HARGA
2.'6. TEMPAT TRANPLANTING
' P1 S3$!13!$
P"# G T &3 18.00 24,500
P"# P B%:# &2 12.60 47,900
P"# P P"! 30;30;15 " 120 # &3 0.48 3,035,700
P"# S< G$% B"$ 20;50 &3 2.45 3,765,700
P"# K& B"$ 20;20 &3 1.36 399,600
R# B"$ &3 1.34 3,593,200
2 P1$aan A3a#
P"# R# A$ B R &2 32.00 155,400
P"# P"%$% A$ M"$ R< &2 32.00 101,300
L$ P GR- &1 30.80 26,000
P1 Lan3a%
P K"! 60;60 K>1 40.00 122,800
P K"! S"! T"! 7.60 122,800
4 P1 D%n%n"
P"# P B$ ! &2 56.00 117,000
P"$"! (A? &2 56.00 43,400
5 P1 K!n P%n3!Jn&a
P"# #%" P$% P 1 A 1.00 1,300,200
P"# T"! J"" &2 2.25 179,300
P"# K%" "!#%$ J"" J 1 G 1.00 296,100
6 P1 Pn"a3an
D "#$"!! &2 56.00 61,400
D I$"!! &2 56.00 61,400
7 E&13$%1a&
D: L$ 1;18 : 3.00 55,000P:"! O%$"$ 1 =200: 1.00 52,000
I$ ""! %$"$ $$# 4.00 187,853
8 P&!:?%n"
P A! B"! 1,5 &1 25.00 36,000
K! 8.00 73,000
P"# D!" #" B% &1 36.00 112,800
9 T" -& 1.00 5,000,000'0 P"&"!(% "# #! 1.00 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
96/119
JUMLAH
64,325,441
17,092,826
441,000
603,540
1,457,136
9,218,434
543,456
4,829,261
9,015,200
4,972,800
3,241,600
800,800
5,845,280
4,912,000
933,280
8,982,400
6,552,000
2,430,400
1,999,725
1,300,200
403,425
296,100
6,876,800
3,438,400
3,438,400
968,410
165,00052,000
751,410
5,544,800
900,000
584,000
4,060,800
5,000,000
3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
97/119
REN)ANA ANGGARAN BIA(A
SARANA PRODUKSI BENIH TANAMAN BUAH TROPIKA
2.'7. TEMPAT PERBAN(AKAN
N PEKERJAAN SAT -OLUME HARGA
2.'7. TEMPAT PERBAN(AKAN &2
' P1$aan S3$!13!$
P"# G T &3 15.98 47,900
P"# P B%:# &2 31.97 47,900
P"# P P"! 30;30;15 " 120 # &3 14.63 3,035,700
T B" K L"# A#%! 74.00 399,600
B# T& %$ 50.00 1,601,800
2 P1$aan A3a#
P"# R# A$ B R &2 1,219.20 155,400P"%$% A$ P!"$ &2 1,219.20 49,200
T%% T& %$ 125.00 217,200
P"#. -$ B" R# $ ! # 34.83 16,300
P1$aan D%n%n"P"# R# ': &2 454.40 75,000
P"%$% D P!"$ &2 454.40 49,200
4 P1$aan Lan3a% P"# B"$ T%&%# &2 1,450.40 66,200
5 P1$aan P&!:?%n"
P AB 1,5 &1 127.60 36,000
S$ K! 100.00 73,000
6 P1$aan D$a%naP"# D!" #" B% &1 227.20 112,800
7 T" -& 1.00 5,000,0008 P"&"!(% "# #! 1.00 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
98/119
JUMLAH
584,801,239
109,660,400
765,634
1,531,267
44,406,220
29,570,400
80,090,000
277,166,119
189,463,68059,984,640
27,150,000
567,799
56,436,480
34,080,000
22,356,480
96,016,480
96,016,480
11,893,600
4,593,600
7,300,000
25,628,160
25,628,160
5,000,000
3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
99/119
REN)ANA ANGGARAN BIA(A
SARANA PRODUKSI BENIH TANAMAN BUAH TROPIK
2.'8. TEMPAT PEMBESARAN
N PEKERJAAN SAT -OLUME HARGA
2.'8. TEMPAT PEMBESARAN &2 3,000.00
' P1$aan S3$!13!$
P"# P P"! 30;30;15 " 120 # &3 12.18 3,035,700
T B" K L"# A#%! 181.80 399,600
B# T& %$ 145.20 1,601,800
T" P" T B$% K &3 292.50 532,400
2 P1$aan A3a#
P"# R# A$ B R &2 4,296.00 155,400
P"%$% A$ P!"$ &2 4,296.00 49,200
P"#. -$ B" R# $ ! # 122.74 16,300
P1$aan D%n%n"
P"# R# ': &2 1,717.20 75,000
P"%$% D P!"$ &2 1,717.20 49,200
4 P1$aan Lan3a%
P"# B"$ T%&%# &2 4,465.20 66,200
U!% K! M"! 10 ?& &2 3,000.00 20,000
5 P1$aan P&!:?%n"
P AB 1,5 &1 726.00 36,000
K! 290.40 73,000
6 P1$aan D$a%na
P"# D!" #" B% &1 180.00 112,800
7 T" -& 1.00 5,000,000
8 P"&"!(% "# #! 1.00 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
100/119
7/21/2019 RAB Blok a KP. Subang 2014
101/119
7/21/2019 RAB Blok a KP. Subang 2014
102/119
REN)ANA ANGGARAN BIA(A
.'. PEKERJAAN PAGAR
N PEKERJAAN SAT -OLUME HARGA
.'. PEKERJAAN PAGAR
1 P%n3! G$?an"
P$% G"! P 6 & P!# 1.00 6,000,000
P$% G"! P 4 & P!# 1.00 4,000,000
7/21/2019 RAB Blok a KP. Subang 2014
103/119
JUMLAH
'0,000,000
10,000,000
6,000,000
4,000,000
7/21/2019 RAB Blok a KP. Subang 2014
104/119
REN)ANA ANGGARAN BIA(A
4.2. PEKERJAAN SARANA PENGAIRAN
N PEKERJAAN SAT -OLUME HARGA JUMLAH
4.2. PEKERJAAN SARANA PENGAIRAN =
P" $ P& A! %$ 16,500,000 =
P" $ /$$ & 3,250,000 =
P" $ T# A! 5000 $! 11,050,000 =
P" R# T! B" #% 3,575,000 =
P" R! O%$&$? 136,364 =
P"# /$$ PP- "$ 9,750,000 =
P"# S#"! 98,325 =
P LDPE & 19,125 =
/$ PE 19 && 24,120 =
P 2 $ 84,000 =
P 1,5 $ 78,000 =P 1,25 $ 65,000 =
P 1 $ 56,000 =
P 3(4 $ 42,000 =
B V" 3(4 2 76,051 =
7/21/2019 RAB Blok a KP. Subang 2014
105/119
7/21/2019 RAB Blok a KP. Subang 2014
106/119
JUMLAH
49,525,250
47,700,000
',825,250
7/21/2019 RAB Blok a KP. Subang 2014
107/119
REN)ANA ANGGARAN BIA(A
SARANA PRODUKSI BENIH TANAMAN BUAH TROPIKA
.. PEKERJAAN INSTALASI AIR BERSIH
N PEKERJAAN SAT -OLUME HARGA
.. PEKERJAAN INSTALASI AIR BERSIH
Pengadaan dan instalasi lengkap dengan material bantu
' D"" >" " #""# 150 (& %$ 1.00 185,000,000
2 P" G!% T# # 5000 $! 2.00 7,000,000
P& D! "# " -"?# V" 500 VA %$ 1.00 5,000,000
4 P"# M"! B# "$ # $! 10 &3 1.00 28,500,000
5 P"# M"! A! *%# 2;2 &3 !# " T 10 &+ %$ 1.00 8,150,000
6 P"# P LDPE *$"+ & 2,545.00 19,125
7 P"# M" /$"! %$ 2.00 1,750,000
8 P ""! GIP F 4, L 150?& */!#+ %$ 1.00 1,850,000
9 T" -& 1.00 5,000,000'0 P"&"!(% "# #! 1.00 3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
108/119
JUMLAH
02,67,'25
185,000,000
14,000,000
5,000,000
28,500,000
8,150,000
48,673,125
3,500,000
1,850,000
5,000,000
3,000,000
7/21/2019 RAB Blok a KP. Subang 2014
109/119
REN)ANA ANGGARAN BIA(A
4.5. PEKERJAAN GAPURA
N PEKERJAAN SAT -OLUME HARGA
4.5. PEKERJAAN GAPURA
' P1 S3$!13!$
. P"# G T &3 1.00 24,500
. P"# P P"! 600;600;150 " 120 # &3 0.11 3,035,700
?. P"# K& B"$ 20;20 = " 170 # &3 0.64 4,140,500
2 P1 Lan3a%
. P"# B"$ T%&%# :2 16.00 66,200
. P K! #$ &2 16.00 89,400
P1 D%n%n"
P"# P B$ ! T%% &2 31.83 117,000
P"$"! (A? &2 63.66 43,400
P A?% $"!&%# !# : 4;4 &2 15.92 498,340
P B$% $"&" T"!#$ T%% &2 7.80 319,800
4 P1 L33$%n"
P !$ $" 60;60 &2 5.76 122,800
'%!%< & S$" 1.00 5,680,125
7/21/2019 RAB Blok a KP. Subang 2014
110/119
JUMLAH
27,000,776
2,977,776
24,500
327,856
2,649,920
',40,400
1,059,200
1,430,400
'6,9'2,475
3,724,110
2,762,844
7,931,081
2,494,440
5,680,'25
707,328
5,680,125
7/21/2019 RAB Blok a KP. Subang 2014
111/119
REN)ANA ANGGARAN BIA(A
.5. PEKERJAAN JALAN
N PEKERJAAN SAT -OLUME HARGA
.5. PEKERJAAN JALAN
I PEKERJAAN JALAN
1 P$1$aan H3:% A$a Kan3$ P$!:a;an
m2 luas jalan 510
. P"# G T 40 ?& &3 204.00 24,500
. P"# P! U!% 5 ?& &3 25.50 128,300
?. L B$% "? 5(7 5 ?& &2 510.00 31,000
. L B$% "? 10(15 15 ?& &2 510.00 60,000
". L P"%$% 10 ?& &2 510.00 20,700
7/21/2019 RAB Blok a KP. Subang 2014
112/119
JUMLAH
52,297,94
52,297,94
'74,746,'90
4,998,000
3,271,650
15,810,000
30,600,000
10,557,000
6,426,000
74,970,000
12,963,240
15,150,300
58,'72,540
784,196
10,370,592
2,566,642
44,451,110
299,79,204
3,296,720
43,597,440
10,790,030
186,870,200
54,824,814
7/21/2019 RAB Blok a KP. Subang 2014
113/119
REN)ANA ANGGARAN BIA(A
.6. PEKERJAAN DRAINASE
N PEKERJAAN SAT -OLUME HARGA JUMLAH
.6. PEKERJAAN DRAINASE 60,0'',285
1 P1 D$a%na Ja&an Kan3$/ P$!:a;an & ',084.25 '70,059,60
P"# G T &3 97.58 24,500 2,390,777
P"# U!% P! 5 ?& &3 54.21 128,300 6,955,482
P P!"?$ B"$ *30;50+ &1 1,084.25 148,225 160,713,371
2 P1 D$a%na Ja&an A$a P:?%?%3an & ',2''.08 '89,95',654
P"# G T &3 109.00 24,500 2,670,429
P"# U!% P! 5 ?& &3 60.55 128,300 7,769,071
P P!"?$ B"$ *30;50+ &1 1,211.08 148,225 179,512,155
7/21/2019 RAB Blok a KP. Subang 2014
114/119
REN)ANA ANGGARAN BIA(A
.7. PEK PENGADAAN LISTRIK DAN IN+RAST
N PEKERJAAN SAT -OLUME
.7. PEK PENGADAAN LISTRIK DAN IN+RASTRUKTUR
' Pn"aaan an In3a&a% L%3$%1
P"&% D B!% 100 KVA 1
G""$ # 130 # $# 300 $"! "$ 1
P"# P" SDP "$ 1
P" PP "$ 6
P" T& "$ 2
P K" N/ A 2H35 && &1 200
T L&% PJU *T"!&%# L&% " 250 :+ %$ 26
T L$!# 4
L&% T& %$ 17
L&% TL B; D$ #"% B$ TL=1H18> 45
I$ E"#$!# O%$ ! $$# 98
P"$ $$# 5
2 T" -& 1 P"&"!(% "# #! 1
7/21/2019 RAB Blok a KP. Subang 2014
115/119
UKTUR
HARGA JUMLAH
7'7,7,500
200,000,000 200,000,000
252,000,000 252,000,000
75,000,000 75,000,000
8,000,000 48,000,000
8,000,000 16,000,000
71,500 14,300,000
2,150,000 55,900,000
1,250,000 5,000,000
600,000 10,200,000
350,000 15,750,000
175,000 17,150,000
414,700 2,073,500
5,000,000 5,000,000
1,000,000 1,000,000
7/21/2019 RAB Blok a KP. Subang 2014
116/119
REN)ANA ANGGARAN BIA(A
.8. PEK TIANG BENDERA
N PEKERJAAN SAT -OLUME HARGA
.8. PEK TIANG BENDERA
1 P1$aan P&a3a$an
B"$ $%&%# P"$! &2 1.60 66,200
K! #$ &2 16.00 89,400
P $% $"&" T"!#$ &2 6.40 319,800
2 P1 T%an" Bn$a ?;
B" 6 & 5.00 1,182,500
B" 4 & 5.00 738,650
B" 3 & 5.00 533,500
P$ B" A#%! # 7.50 15,000
B%$ M%! A#%! 4.00 33,000
G T &3 4.00 24,500
K& B"$ 20(20 &3 0.04 4,140,500
R $ $ 1.00 25,000
T B""! 1.00 200,000
B" P"#$ T : # 1.20 9,000
P"" &$"! $% $ 0.05 13,017,170
O# P"&%$ $ 0.20 13,668,029
7/21/2019 RAB Blok a KP. Subang 2014
117/119
JUMLAH
'9,984,674
,58,040
105,920
1,430,400
2,046,720
'6,40',64
5,912,500
3,693,250
2,667,500
112,500
132,000
98,000
165,620
25,000
200,000
10,800
650,859
2,733,606
7/21/2019 RAB Blok a KP. Subang 2014
118/119
REN)ANA ANGGARAN BIA(A
.9. PEKERJAAN TEMPAT SAMPAH
N PEKERJAAN SAT -OLUME
.9. PEKERJAAN TEMPAT SAMPAH
' P1 Ba1 Sa:#a; P$:ann
P"# G T &3 4.50
P"# U!% P! &3 0.90
P B$ 14 &2 11.76
P"# P""$"! A? &2 23.52
P"# B"$ T%&%# &2 9.00
P"# P""?$ &2 23.52
P"# P"&%$ P$% B" 2.00
P B$% T"!#$ &2 11.76
7/21/2019 RAB Blok a KP. Subang 2014
119/119
HARGA JUMLAH
'0,066,656
'0,066,656
24,500 110,250
128,300 115,470
129,200 1,519,392
43,400 1,020,768
66,200 595,800
61,400 1,444,128
750,000 1,500,000
319,800 3,760,848