REKAPITULASI PEMBAYARAN MANDOR

Proyek : PERUMAHAN HELONA 2

Kontraktor : MELDI
Nomor SPK :
Pekerjaan : Pembangunan Rumah 2L-2S (8 Unit)
Nilai Kontrak : Rp 1,074,600,000.00

Bobot
Bobot
No. Item Pekerjaan Bobot Progress Progress Saat Komulatif Progress Keterangan
Rencana Prog Awal
Sebelumnya Ini Progress Skrg
1 2 3 4 5 6 7 8 9 = (3 x 8)
1 Pekerjaan Rumah No. 2L (184) 12.50% 100.00% 0.00% 9.47% 20.72% 30.19% 3.77% `
2 Pekerjaan Rumah No. 2M (143) 12.50% 100.00% 0.00% 9.47% 20.72% 30.19% 3.77%
3 Pekerjaan Rumah No. 2N (128) 12.50% 100.00% 0.00% 9.47% 20.72% 30.19% 3.77%
4 Pekerjaan Rumah No. 2O (138) 12.50% 100.00% 0.00% 7.26% 16.39% 23.65% 2.96%

5 Pekerjaan Rumah No. 2P (138) 12.50% 100.00% 0.00% 7.26% 16.39% 23.65% 2.96%
6 Pekerjaan Rumah No. 2Q (137) 12.50% 100.00% 0.00% 2.87% 17.72% 20.60% 2.57%
7 Pekerjaan Rumah No. 2R (172) 12.50% 100.00% 0.00% 2.87% 17.72% 20.60% 2.57%
8 Pekerjaan Rumah No. 2S (154) 12.50% 100.00% 0.00% 2.87% 16.95% 19.82% 2.48%
LUS TOTAL 1194 M2
Bobot progress total : 100.0% 24.86%
Bobot Pengajuan Termin : 24.86%

Pekanbaru, 11 Desember 2020

Dibuat Oleh, Diperiksa Oleh,

Nilai Termin Progres Rp 267,175,906.69
Retensi 5% Rp (13,358,795.33)
Nilai Yang telah dibayar Rp (168,000,000.00)
kas bon Rp -
lain-lain Rp -
Pembulatan Rp (817,111.35) ANDI NOFENDRA MELDI

Yang dibayar/ Sisa Opname Rp 85,000,000.00

 ACIN
Terbilang : DELAPAN PULUH LIMA JUTA RUPIAH
OWNER
184
143
128
138

138
137
172 163
154 864
1194 777600

-431000000

Rp (431,000,000.00)
 RENCANA ANGGARAN BIAYA

Nama Kegiatan : Pembangunan Perumahan Helona 2

Lokasi : Jalan Sidodadi
Type / Blok : 110/ Blok 2A-2D

Harga satuan Harga satuan

Harga satuan bahan Harga satuan Upah NO 2L
No Uraian Volume satuan bahan Upah Jumlah BOBOT
PROGRESS

A PEKERJAAN STRUKTUR
I PEKERJAAN PERMULAAN
1 Pekerjaan Pas. Bowplank 52.00 M' 12,500.00 6,500.00 650,000.00 338,000.00 988,000.00 0.29 100.0%
-
Sub Jumlah 650,000.00 338,000.00 988,000.00 0.29 100.0%
II PEKERJAAN TANAH -
1 Pekerjaan Galian Pile Cap 7.04 M3 55,000.00 - 387,200.00 387,200.00 0.12 100.0%
2 Urugan Tanah Kembali 2.88 M3 35,000.00 - 100,800.00 100,800.00 0.03 100.0%
3 Urugan Tanah Bawah lantai t=30cm 25.65 M3 45,000.00 35,000.00 1,154,250.00 897,750.00 2,052,000.00 0.61 100.0%
4 Urugan Pasir Bawah lantai t=10cm 8.55 M3 75,000.00 35,000.00 641,250.00 299,250.00 940,500.00 0.28 100.0%
-
Sub Jumlah 1,795,500.00 1,685,000.00 3,480,500.00 1.04
III PEKERJAAN PONDASI DAN SLOOF -
-
1 Pekerjaan Lantai Kerja Pondasi & Sloof 1.28 M3 505,000.00 125,000.00 646,400.00 160,000.00 806,400.00 0.24 100.0%
2 Pekerjaan Pondasi - - -
P1 (60X60X40) Beton K-225 2.88 M3 620,000.00 125,000.00 1,785,600.00 360,000.00 2,145,600.00 0.64 100.0%
Pembesian D14-12 445.42 Kg 9,500.00 1,250.00 4,231,520.47 556,779.01 4,788,299.48 1.42 100.0%
Bekisting Upah 19.20 M2 20,000.00 - 384,000.00 384,000.00 0.11 100.0%
Bekistin Bahan 6.40 M2 72,000.00 460,800.00 - 460,800.00 0.14 100.0%
- - - -
3 Pekerjaan Balok sloof - - - -
Sloof TB-1 (20/35) Beton K-225 5.32 M3 620,000.00 125,000.00 3,298,400.00 665,000.00 3,963,400.00 1.18 100.0%
Pembesian 8 D 14 808.36 Kg 9,500.00 1,250.00 7,679,426.04 1,010,450.80 8,689,876.84 2.58 100.0%
Pembesian Ø8-10/15 276.91 Kg 9,500.00 1,250.00 2,630,689.26 346,143.32 2,976,832.58 0.89 100.0%
Bekisting Upah 53.20 M2 25,000.00 - 1,330,000.00 1,330,000.00 0.40 100.0%
Bekistin Bahan 26.60 M2 72,000.00 1,915,200.00 - 1,915,200.00 0.57 100.0%
- - - -
Sloof TB-2 (15/25) Beton K-225 0.24 M3 620,000.00 125,000.00 151,125.00 30,468.75 181,593.75 0.05 100.0%
Pembesian 4Ø 10 17.64 Kg 9,500.00 1,250.00 167,549.24 22,045.95 189,595.19 0.06 100.0%
Pembesian Ø6-15 7.87 Kg 9,500.00 1,250.00 74,810.32 9,843.46 84,653.78 0.03 100.0%
Bekisting Upah 3.25 M2 25,000.00 - 81,250.00 81,250.00 0.02 100.0%
Bekistin Bahan 1.63 M2 72,000.00 117,000.00 - 117,000.00 0.03 100.0%
-
 Harga satuan Harga satuan
Harga satuan bahan Harga satuan Upah NO 2L
No Uraian Volume satuan bahan Upah Jumlah BOBOT
Sub Jumlah 23,158,520.33 4,955,981.29 28,114,501.63 8.36
IV PEKERJAAN BETON -
1 LANTAI 1 -
a Kolom -
K1 (15/30) Beton K-175 0.32 M3 620,000.00 125,000.00 195,300.00 39,375.00 234,675.00 0.07 90.0%
Pembesian 6 D 13 67.39 Kg 9,500.00 1,250.00 640,196.66 84,236.40 724,433.06 0.22 100.0%
Pembesian Ø8-15 17.74 Kg 9,500.00 1,250.00 168,554.45 22,178.22 190,732.67 0.06 100.0%
Bekisting Upah 6.30 M2 30,000.00 - 189,000.00 189,000.00 0.06 90.0%
Bekistin Bahan 3.15 M2 72,000.00 226,800.00 - 226,800.00 0.07 90.0%
- - - -
K2 (11/40) Beton K-175 1.85 M3 620,000.00 125,000.00 1,145,760.00 231,000.00 1,376,760.00 0.41 90.0%
Pembesian 8 D 13 539.11 Kg 9,500.00 1,250.00 5,121,573.26 673,891.22 5,795,464.47 1.72 100.0%
Pembesian Ø8-15 121.66 Kg 9,500.00 1,250.00 1,155,801.97 152,079.21 1,307,881.18 0.39 100.0%
Bekisting Upah 42.84 M2 - 30,000.00 - 1,285,200.00 1,285,200.00 0.38 90.0%
Bekistin Bahan 21.42 M2 72,000.00 - 1,542,240.00 - 1,542,240.00 0.46 90.0%
-
K3 (11/30) Beton K-175 0.46 M3 620,000.00 125,000.00 286,440.00 57,750.00 344,190.00 0.10 90.0%
Pembesian 6 D 13 134.78 Kg 9,500.00 1,250.00 1,280,393.31 168,472.80 1,448,866.12 0.43 100.0%
Pembesian Ø8-15 32.11 Kg 9,500.00 1,250.00 305,003.30 40,132.01 345,135.31 0.10 100.0%
Bekisting Upah 11.48 M2 - 30,000.00 - 344,400.00 344,400.00 0.10 90.0%
Bekistin Bahan 5.74 M2 72,000.00 - 413,280.00 - 413,280.00 0.12 90.0%
-
K4 (11/20) Beton K-175 0.08 M3 620,000.00 125,000.00 47,740.00 9,625.00 57,365.00 0.02 90.0%
Pembesian 4Ø 10 11.66 Kg 9,500.00 1,250.00 110,809.71 14,580.23 125,389.94 0.04 100.0%
Pembesian Ø6-15 3.33 Kg 9,500.00 1,250.00 31,603.96 4,158.42 35,762.38 0.01 100.0%
Bekisting Upah 1.40 M2 - 30,000.00 - 42,000.00 42,000.00 0.01 90.0%
Bekistin Bahan 0.70 M2 72,000.00 - 50,400.00 - 50,400.00 0.01 90.0%
-
K5 (18/40) Beton K-175 0.50 M3 620,000.00 125,000.00 312,480.00 63,000.00 375,480.00 0.11 90.0%
Pembesian 8 D 13 89.85 Kg 9,500.00 1,250.00 853,595.54 112,315.20 965,910.75 0.29 100.0%
Pembesian Ø8-15 23.23 Kg 9,500.00 1,250.00 220,726.07 29,042.90 249,768.97 0.07 100.0%
Bekisting Upah 8.12 M2 - 30,000.00 - 243,600.00 243,600.00 0.07 90.0%
Bekistin Bahan 4.06 M2 72,000.00 - 292,320.00 - 292,320.00 0.09 90.0%
-
Kp (11/11) Beton K-175 0.21 M3 620,000.00 125,000.00 131,285.00 26,468.75 157,753.75 0.05 90.0%
Pembesian 4Ø8 34.72 Kg 9,500.00 1,250.00 329,852.16 43,401.60 373,253.76 0.11 100.0%
Pembesian Ø6-15 11.29 Kg 9,500.00 1,250.00 107,227.72 14,108.91 121,336.63 0.04 100.0%
Bekisting Upah 7.00 M2 - 30,000.00 - 210,000.00 210,000.00 0.06 90.0%
Bekistin Bahan 2.33 M2 72,000.00 - 168,000.00 - 168,000.00 0.05 90.0%
b Balok - - - -
Balok Latei 11/20 Elev. +2.60 - - - -
Beton K-175 0.42 M3 620,000.00 125,000.00 261,888.00 52,800.00 314,688.00 0.09 50.0%
Pembesian 4Ø 10 52.10 Kg 9,500.00 1,250.00 494,914.68 65,120.35 560,035.03 0.17 50.0%
Pembesian Ø6-15 17.56 Kg 9,500.00 1,250.00 166,840.09 21,952.64 188,792.74 0.06 50.0%
 Harga satuan Harga satuan
Harga satuan bahan Harga satuan Upah NO 2L
No Uraian Volume satuan bahan Upah Jumlah BOBOT
Bekisting Upah 7.68 M2 33,000.00 - 253,440.00 253,440.00 0.08 50.0%
Bekisting Bahan 3.84 M2 72,000.00 276,480.00 - 276,480.00 0.08 50.0%
Balok Bordes 11/30 Elev. +2.11 -
Beton K-175 0.17 M3 620,000.00 125,000.00 102,300.00 20,625.00 122,925.00 0.04 50.0%
Pembesian 6Ø 10 20.35 Kg 9,500.00 1,250.00 193,326.05 25,437.64 218,763.68 0.07 50.0%
Pembesian Ø6-15 6.22 Kg 9,500.00 1,250.00 59,062.03 7,771.32 66,833.36 0.02 50.0%
Bekisting Upah 3.00 M2 33,000.00 - 99,000.00 99,000.00 0.03 50.0%
Bekisting Bahan 1.50 M2 72,000.00 108,000.00 - 108,000.00 0.03 50.0%
Balok BL-1 (18/35) Elev. +3.73 - - - -
Beton K-175 3.75 M3 620,000.00 125,000.00 2,324,070.00 468,562.50 2,792,632.50 0.83
Pembesian 6 D 14 474.65 Kg 9,500.00 1,250.00 4,509,136.67 593,307.46 5,102,444.13 1.52 80.0%
Pembesian Ø8-12/17 173.83 Kg 9,500.00 1,250.00 1,651,427.85 217,293.14 1,868,720.99 0.56 80.0%
Bekisting Upah 27.37 M2 33,000.00 - 903,210.00 903,210.00 0.27 70.0%
Bekistin Bahan 13.68 M2 72,000.00 985,320.00 - 985,320.00 0.29 70.0%
Balok BL-2 (11/40) Elev. +3.73 -
Beton K-175 0.35 M3 620,000.00 125,000.00 218,240.00 44,000.00 262,240.00 0.08
Pembesian 6 D 14 63.82 Kg 9,500.00 1,250.00 606,270.48 79,772.43 686,042.91 0.20 80.0%
Pembesian 2 D 13 18.34 Kg 9,500.00 1,250.00 174,251.21 22,927.79 197,179.00 0.06 80.0%
Pembesian Ø8-12/17 22.37 M2 - 33,000.00 - 738,356.85 738,356.85 0.22 70.0%
Bekisting Upah 4.48 M2 72,000.00 - 322,560.00 - 322,560.00 0.10 70.0%
Balok BL-3 (18/40) Elev. +3.73 -
Beton K-175 1.44 M3 620,000.00 125,000.00 892,800.00 180,000.00 1,072,800.00 0.32
Pembesian 6 D 14 159.54 Kg 9,500.00 1,250.00 1,515,676.19 199,431.08 1,715,107.27 0.51 80.0%
Pembesian 2 D 13 45.86 Kg 9,500.00 1,250.00 435,628.02 57,319.48 492,947.50 0.15 80.0%
Pembesian Ø8-12/17 64.36 M2 - 33,000.00 - 2,123,909.83 2,123,909.83 0.63 70.0%
Bekisting Upah 11.20 M2 72,000.00 - 806,400.00 - 806,400.00 0.24 70.0%
Balok BL-4 (11/20) Elev. +3.73 -
Beton K-175 0.08 M3 620,000.00 125,000.00 47,740.00 9,625.00 57,365.00 0.02
Pembesian 4Ø 10 9.50 Kg 9,500.00 1,250.00 90,218.82 11,870.90 102,089.72 0.03 80.0%
Pembesian Ø6-15 3.20 Kg 9,500.00 1,250.00 30,413.56 4,001.78 34,415.34 0.01 80.0%
Bekisting Upah 1.40 M2 - 33,000.00 - 46,200.00 46,200.00 0.01 70.0%
Bekisting Bahan 0.70 M2 72,000.00 - 50,400.00 - 50,400.00 0.01 70.0%
-
c Plat Lantai dan Canopy Jendela - - - -
Pekerjaan Canopy Jendela T = 10 cm (Elev. +2.60) -
Beton K-175 0.21 M3 620,000.00 125,000.00 130,200.00 26,250.00 156,450.00 0.05
Pembesian Ø 8-12 (1 lapis) 18.23 Kg 9,500.00 1,250.00 173,220.14 22,792.12 196,012.26 0.06
Bekisting Upah 2.10 M2 33,000.00 - 69,300.00 69,300.00 0.02
Bekisting Bahan 1.05 M2 72,000.00 75,600.00 - 75,600.00 0.02
-
Pekerjaan Plat lantai T = 12 cm (Elev. +3.78) - - - -
Beton K-175 8.70 M3 620,000.00 125,000.00 5,394,000.00 1,087,500.00 6,481,500.00 1.93
Pembesian Ø 8-25 (2 lapis) 755.40 Kg 9,500.00 1,250.00 7,176,262.79 944,245.10 8,120,507.89 2.42 50.0%
Bekisting Upah 72.50 M2 33,000.00 - 2,392,500.00 2,392,500.00 0.71 70.0%
 Harga satuan Harga satuan
Harga satuan bahan Harga satuan Upah NO 2L
No Uraian Volume satuan bahan Upah Jumlah BOBOT
Bekisting Bahan 36.25 M2 72,000.00 2,610,000.00 - 2,610,000.00 0.78 70.0%
-
-
d Tangga - - - -
Beton K-175 1.38 M3 620,000.00 125,000.00 853,740.00 172,125.00 1,025,865.00 0.31
Pembesian D13-15 78.39 Kg 9,500.00 1,250.00 744,718.56 97,989.28 842,707.84 0.25
Pembesian D10-15 51.54 Kg 9,500.00 1,250.00 489,624.30 64,424.25 554,048.55 0.16
Pembesian Ø 8-150 36.46 Kg 9,500.00 1,250.00 346,344.77 45,571.68 391,916.45 0.12
Bekisting Upah 31.50 M2 33,000.00 - 1,039,500.00 1,039,500.00 0.31
Bekisting Bahan 15.75 M2 72,000.00 1,134,000.00 - 1,134,000.00 0.34
-
2 LANTAI 2 -
a Kolom -
K3 (11/30) Beton K-175 2.06 M3 620,000.00 125,000.00 1,276,704.00 257,400.00 1,534,104.00 0.46
Pembesian 6 D 13 539.11 Kg 9,500.00 1,250.00 5,121,573.26 673,891.22 5,795,464.47 1.72
Pembesian Ø8-15 142.50 Kg 9,500.00 1,250.00 1,353,713.26 178,120.17 1,531,833.43 0.46
Bekisting Upah 51.17 Kg 33,000.00 - 1,688,544.00 1,688,544.00 0.50
Bekistin Bahan 25.58 M2 72,000.00 1,842,048.00 - 1,842,048.00 0.55
-
K4 (11/20) Beton K-175 0.17 M3 620,000.00 125,000.00 106,392.00 21,450.00 127,842.00 0.04
Pembesian 4Ø 10 26.58 Kg 9,500.00 1,250.00 252,543.06 33,229.35 285,772.41 0.09
Pembesian Ø6-15 7.38 Kg 9,500.00 1,250.00 70,134.82 9,228.27 79,363.08 0.02
Bekisting Upah 3.12 M2 33,000.00 - 102,960.00 102,960.00 0.03
Bekistin Bahan 1.56 M2 72,000.00 112,320.00 - 112,320.00 0.03
-
Kp (11/11) Beton K-175 0.24 M3 620,000.00 125,000.00 146,289.00 29,493.75 175,782.75 0.05
Pembesian 4Ø8 42.53 Kg 9,500.00 1,250.00 404,068.90 53,166.96 457,235.86 0.14
Pembesian Ø6-15 12.52 Kg 9,500.00 1,250.00 118,978.70 15,655.09 134,633.80 0.04
Bekisting Upah 7.80 M2 33,000.00 - 257,400.00 257,400.00 0.08
Bekistin Bahan 3.90 M2 72,000.00 280,800.00 - 280,800.00 0.08
-
b Balok -
Balok Latei 11/20 Elev. +6.38 - - - -
Beton K-175 0.60 M3 620,000.00 125,000.00 371,008.00 74,800.00 445,808.00 0.13
Pembesian 4Ø 10 73.80 Kg 9,500.00 1,250.00 701,129.12 92,253.83 793,382.96 0.24
Pembesian Ø6-15 24.88 Kg 9,500.00 1,250.00 236,356.80 31,099.58 267,456.38 0.08
Bekisting Upah 10.88 M2 - 33,000.00 - 359,040.00 359,040.00 0.11
Bekisting Bahan 5.44 M2 72,000.00 - 391,680.00 - 391,680.00 0.12
Balok BL-5(11/20) Elev. +7.08 -
Beton K-175 0.92 M3 620,000.00 125,000.00 571,175.00 115,156.25 686,331.25 0.20
Pembesian 5Ø 10 113.62 Kg 9,500.00 1,250.00 1,079,403.75 142,026.81 1,221,430.56 0.36
Pembesian Ø6-15 36.14 Kg 9,500.00 1,250.00 343,365.67 45,179.69 388,545.37 0.12
Bekisting Upah 16.75 M2 - 33,000.00 - 552,750.00 552,750.00 0.16
Bekisting Bahan 8.38 M2 72,000.00 - 603,000.00 - 603,000.00 0.18
 Harga satuan Harga satuan
Harga satuan bahan Harga satuan Upah NO 2L
No Uraian Volume satuan bahan Upah Jumlah BOBOT
-
c Plat Lantai dan Canopy Jendela -
Pekerjaan Canopy Jendela T = 10 cm (Elev. +6.38) -
Beton K-175 0.62 M3 620,000.00 125,000.00 385,640.00 77,750.00 463,390.00 0.14
Pembesian Ø 8-12 (1 lapis) 54.01 Kg 9,500.00 1,250.00 513,061.55 67,508.10 580,569.64 0.17
Bekisting Upah 6.22 M2 - 33,000.00 - 205,260.00 205,260.00 0.06
Bekisting Bahan 3.11 M2 72,000.00 223,920.00 - 223,920.00 0.07
-
Pekerjaan Deck Beton T = 12 cm (Elev. +7.08) -
Beton K-175 3.92 M3 620,000.00 125,000.00 2,432,880.00 490,500.00 2,923,380.00 0.87
Pembesian Ø 8-25 (2 lapis) 283.92 Kg 9,500.00 1,250.00 2,697,284.98 354,905.92 3,052,190.90 0.91
Bekisting Upah 32.70 Kg - 33,000.00 - 1,079,100.00 1,079,100.00 0.32
Bekisting Bahan 16.35 M2 72,000.00 - 1,177,200.00 - 1,177,200.00 0.35
-
3 DECK BETON -
a Kolom -
Kp (11/11) Beton K-175 0.08 M3 620,000.00 125,000.00 52,514.00 10,587.50 63,101.50 0.02
Pembesian 4Ø8 12.15 Kg 9,500.00 1,250.00 115,448.26 15,190.56 130,638.82 0.04
Pembesian Ø6-15 4.98 Kg 9,500.00 1,250.00 47,297.71 6,223.38 53,521.09 0.02
Bekisting Upah 2.80 M2 - 30,000.00 - 84,000.00 84,000.00 0.02
Bekistin Bahan 1.40 M2 72,000.00 - 100,800.00 - 100,800.00 0.03
-
b Balok -
Reng balok 11/20 Elev. +8.08 -
Beton K-175 1.01 M3 620,000.00 125,000.00 627,440.00 126,500.00 753,940.00 0.22
Pembesian 4Ø 10 124.81 Kg 9,500.00 1,250.00 1,185,733.08 156,017.51 1,341,750.59 0.40
Pembesian Ø6-15 42.08 Kg 9,500.00 1,250.00 399,721.05 52,594.88 452,315.93 0.13
Bekisting Upah 18.40 M2 - 33,000.00 - 607,200.00 607,200.00 0.18
Bekisting Bahan 9.20 M2 72,000.00 - 662,400.00 - 662,400.00 0.20
-
Sub Jumlah 76,592,481.28 24,374,331.31 100,966,812.59 30.03
B PEKERJAAN ARSITEKTUR -
I PEKERJAAN DINDING -
1 LANTAI 1 -
Pekerjaan Pas. 1/2 Bata Camp. 1:5 166.55 M2 53,500.00 25,000.00 8,910,371.50 4,163,725.00 13,074,096.50 3.89 70.0%
Pek. Plesteran Dinding Campuran 1:5 307.91 M2 14,500.00 30,000.00 4,464,666.00 9,237,240.00 13,701,906.00 4.08
Pek. Acian Diding 307.91 M2 5,200.00 30,000.00 1,601,121.60 9,237,240.00 10,838,361.60 3.22
Pekerjaan Openingan 66.97 M' 2,500.00 40,000.00 167,425.00 2,678,800.00 2,846,225.00 0.85
2 LANTAI 2 - - - -
Pekerjaan Pas. 1/2 Bata Camp. 1:5 175.48 M2 53,500.00 27,500.00 9,387,912.50 4,825,562.50 14,213,475.00 4.23
Pek. Plesteran Dinding Campuran 1:5 301.67 M2 14,500.00 30,000.00 4,374,215.00 9,050,100.00 13,424,315.00 3.99
Pek. Acian Diding 301.67 M2 5,200.00 30,000.00 1,568,684.00 9,050,100.00 10,618,784.00 3.16
Pekerjaan Openingan 70.14 M' 2,500.00 40,000.00 175,350.00 2,805,600.00 2,980,950.00 0.89
-
 Harga satuan Harga satuan
Harga satuan bahan Harga satuan Upah NO 2L
No Uraian Volume satuan bahan Upah Jumlah BOBOT
Sub Jumlah 30,649,745.60 51,048,367.50 81,698,113.10 24.30
II PEKERJAAN LANTAI DAN KERAMIK -
1 LANTAI 1 -
Pekerjaan lantai t= 8cm -
Beton K-175 7.18 M3 620,000.00 125,000.00 4,451,600.00 897,500.00 5,349,100.00 1.59 90.0%
Plastik layer 98.73 M2 5,500.00 1,500.00 542,987.50 148,087.50 691,075.00 0.21 90.0%
Wiremesh M6 98.73 M2 48,000.00 6,500.00 4,738,800.00 641,712.50 5,380,512.50 1.60 90.0%
-
a Pek. Keramik Dinding KM/WC 30x60 T=3.0 m Ex. Roman 23.47 M2 185,000.00 75,000.00 4,342,690.00 1,760,550.00 6,103,240.00 1.82
b Pek. Keramik Lantai KM/WC 30x30 Ex. Roman 3.88 M2 185,000.00 60,000.00 717,337.50 232,650.00 949,987.50 0.28
c Pek. Keramik Lantai Ruangan 60 x 60 cm (Polos) Ex. Granite Ch 60.20 M2 135,000.00 50,000.00 8,127,000.00 3,010,000.00 11,137,000.00 3.31
d Pek. Plin Keramik Ruangan 60 x 10 cm 46.00 M' 13,500.00 50,000.00 621,000.00 2,300,000.00 2,921,000.00 0.87
e Pek. Lantai keramik Teras uk 60X60 cm (Kasar) Ex. Granite Chin 10.49 M2 195,000.00 60,000.00 2,046,330.00 629,640.00 2,675,970.00 0.80
f Pekejaan Keramik Tangga 60x60 12.08 M2 195,000.00 165,000.00 2,355,210.00 1,992,870.00 4,348,080.00 1.29
g Plin Tangga 11.00 M' 32,500.00 50,000.00 357,500.00 550,000.00 907,500.00 0.27
h Pekerjaan Koral Sikat Carport 17.50 M2 - - - -
-
2 LANTAI 2 -
a Pek. Keramik Dinding KM/WC 30x60 T=3.0 m Ex. Roman 46.29 M2 185,000.00 80,000.00 8,563,280.00 3,703,040.00 12,266,320.00 3.65
b Pek. Keramik Lantai KM/WC 30x30 Ex. Roman 7.73 M2 185,000.00 80,000.00 1,429,587.50 618,200.00 2,047,787.50 0.61
c Pek. Keramik Lantai Ruangan 60 x 60 cm (Polos) Ex. Granite Ch 58.30 M3 135,000.00 70,000.00 7,870,500.00 4,081,000.00 11,951,500.00 3.56
d Pek. Plin Keramik Ruangan 60 x 10 cm 38.00 M' 13,500.00 50,000.00 513,000.00 1,900,000.00 2,413,000.00 0.72
e Pek. Lantai keramik Balkon uk 60X60 cm (Kasar) Ex. Granite Chi 3.75 M2 195,000.00 70,000.00 731,250.00 262,500.00 993,750.00 0.30
f Pek. Lantai keramik Tempat Cuci uk 40X40 cm (Kasar) Ex. Plati 8.25 M2 115,000.00 70,000.00 948,750.00 577,500.00 1,526,250.00 0.45
-
Sub Jumlah 48,356,822.50 23,305,250.00 71,662,072.50 21.32
V PEKERJAAN FINISHING FAÇADE -
1 Pekerjaan Pilar Jendela 14.80 M' 53,500.00 100,000.00 791,800.00 1,480,000.00 2,271,800.00 0.68
2 Pekerjaan Tali Air 2 cm jarak 30 cm 6.50 M2 75,000.00 150,000.00 487,500.00 975,000.00 1,462,500.00 0.44
3 Pekerjaan pas. Batu Andesit Susun Sirih + Coating 10.60 M2 145,000.00 175,000.00 1,537,000.00 1,855,000.00 3,392,000.00 1.01
5 Pekerjaan relief 20 cm 10.50 M' 50,000.00 75,000.00 525,000.00 787,500.00 1,312,500.00 0.39
6 Pekerjaan relief 12 cm 2.30 M' 35,000.00 65,000.00 80,500.00 149,500.00 230,000.00 0.07
7 Pekerjaan Relief 40cm 23.00 M' 75,000.00 85,000.00 1,725,000.00 1,955,000.00 3,680,000.00 1.09
-
Sub Jumlah 5,146,800.00 7,202,000.00 12,348,800.00 3.67
IX PEKERJAAN PLUMBING - - -
1 Pekerjaan Pipa Air bersih 3/4" pipa PVC Ex. Wavin 82.5 M 7,500.00 10,800.00 618,750.00 891,000.00 1,509,750.00 0.45
2 Pipa Buangan AC Pipa PCV 1/2" Ex. Wavin 28 M' 7,500.00 10,800.00 210,000.00 302,400.00 512,400.00 0.15
3 Pekerjaan Pipa Air Hujan2.5" pipa ex wavin, asesoris ex rucika 110 M 54,000.00 14,400.00 5,940,000.00 1,584,000.00 7,524,000.00 2.24 50.0%
4 Pekerjaan Pipa Air Kotor 3" pipa ex wavin, asesoris ex rucika 49 M 67,000.00 14,400.00 3,283,000.00 705,600.00 3,988,600.00 1.19 50.0%
5 Pekerjaan air kotor & Kotoran 4" pipa ex wavin, asesoris ex ruc 32 M 90,000.00 19,200.00 2,880,000.00 614,400.00 3,494,400.00 1.04 50.0%
6 Pek. Pas Closed Duduk Ex. Toto + Jet Spray 3 Bh 1,850,000.00 120,000.00 5,550,000.00 360,000.00 5,910,000.00 1.76
7 Floor drain stainless 4 Bh 90,000.00 30,000.00 360,000.00 120,000.00 480,000.00 0.14
11 Pekerjaan meja Dapur +Kitchen Sink 1 Unit 3,500,000.00 2,000,000.00 3,500,000.00 2,000,000.00 5,500,000.00 1.64
 Harga satuan Harga satuan
Harga satuan bahan Harga satuan Upah NO 2L
No Uraian Volume satuan bahan Upah Jumlah BOBOT
12 Pas. Kran 2 Bh 1,250,000.00 30,000.00 2,500,000.00 60,000.00 2,560,000.00 0.76
13 Pek. Pas Stop Kran 2 Bh 90,000.00 30,000.00 180,000.00 60,000.00 240,000.00 0.07
14 Pek. Pas Avour Deck 10 Bh 90,000.00 - 900,000.00 - 900,000.00 0.27
16 Septitank 1 Unit 2,500,000.00 - 2,500,000.00 - 2,500,000.00 0.74 100.0%
17 Bak Kontrol 4 Unit 450,000.00 - 1,800,000.00 - 1,800,000.00 0.54

Sub Jumlah 30,221,750.00 6,697,400.00 36,919,150.00 10.98

JUMLAH #REF! #REF! 336,177,949.82 100.00

Disetujui Oleh, Diketahui Oleh

Acin MELDI
Owner Mandor
NO 2L NO 2M NO 2N NO 2O

BOBOT PROGRESS BOBOT PROGRESS BOBOT PROGRESS BOBOT

0.29 100.0% 0.29 100.0% 0.29 100.0% 0.29

0.29 100.0% 0.29 100.0% 0.29 100.0% 0.29

0.12 100.0% 0.12 100.0% 0.12 100.0% 0.12

0.03 100.0% 0.03 100.0% 0.03 100.0% 0.03
0.61 100.0% 0.61 100.0% 0.61 100.0% 0.61
0.28 100.0% 0.28 100.0% 0.28 100.0% 0.28

1.04 1.04 1.04 1.04

0.24 100.0% 0.24 100.0% 0.24 100.0% 0.24

- - - -
0.64 100.0% 0.64 100.0% 0.64 100.0% 0.64
1.42 100.0% 1.42 100.0% 1.42 100.0% 1.42
0.11 100.0% 0.11 100.0% 0.11 100.0% 0.11
0.14 100.0% 0.14 100.0% 0.14 100.0% 0.14
- - - -
- - - -
1.18 100.0% 1.18 100.0% 1.18 100.0% 1.18
2.58 100.0% 2.58 100.0% 2.58 100.0% 2.58
0.89 100.0% 0.89 100.0% 0.89 100.0% 0.89
0.40 100.0% 0.40 100.0% 0.40 100.0% 0.40
0.57 100.0% 0.57 100.0% 0.57 100.0% 0.57
- - - -
0.05 100.0% 0.05 100.0% 0.05 100.0% 0.05
0.06 100.0% 0.06 100.0% 0.06 100.0% 0.06
0.03 100.0% 0.03 100.0% 0.03 100.0% 0.03
0.02 100.0% 0.02 100.0% 0.02 100.0% 0.02
0.03 100.0% 0.03 100.0% 0.03 100.0% 0.03
NO 2L NO 2M NO 2N NO 2O
8.36 8.36 8.36 8.36

0.06 90.0% 0.06 90.0% 0.06 90.0% 0.06

0.22 100.0% 0.22 100.0% 0.22 100.0% 0.22
0.06 100.0% 0.06 100.0% 0.06 100.0% 0.06
0.05 90.0% 0.05 90.0% 0.05 90.0% 0.05
0.06 90.0% 0.06 90.0% 0.06 90.0% 0.06
- - - -
0.37 90.0% 0.37 90.0% 0.37 90.0% 0.37
1.72 100.0% 1.72 100.0% 1.72 100.0% 1.72
0.39 100.0% 0.39 100.0% 0.39 100.0% 0.39
0.34 90.0% 0.34 90.0% 0.34 90.0% 0.34
0.41 90.0% 0.41 90.0% 0.41 90.0% 0.41
- - - -
0.09 90.0% 0.09 90.0% 0.09 90.0% 0.09
0.43 100.0% 0.43 100.0% 0.43 100.0% 0.43
0.10 100.0% 0.10 100.0% 0.10 100.0% 0.10
0.09 90.0% 0.09 90.0% 0.09 90.0% 0.09
0.11 90.0% 0.11 90.0% 0.11 90.0% 0.11
- - - -
0.02 90.0% 0.02 90.0% 0.02 -
0.04 100.0% 0.04 100.0% 0.04 -
0.01 100.0% 0.01 100.0% 0.01 -
0.01 90.0% 0.01 90.0% 0.01 -
0.01 90.0% 0.01 90.0% 0.01 -
- - - -
0.10 90.0% 0.10 90.0% 0.10 90.0% 0.10
0.29 100.0% 0.29 100.0% 0.29 100.0% 0.29
0.07 100.0% 0.07 100.0% 0.07 100.0% 0.07
0.07 90.0% 0.07 90.0% 0.07 90.0% 0.07
0.08 90.0% 0.08 90.0% 0.08 90.0% 0.08
- - - -
0.04 90.0% 0.04 90.0% 0.04 -
0.11 100.0% 0.11 100.0% 0.11 -
0.04 100.0% 0.04 100.0% 0.04 -
0.06 90.0% 0.06 90.0% 0.06 -
0.04 90.0% 0.04 90.0% 0.04 -
- - - -
- - - -
0.05 50.0% 0.05 50.0% 0.05 -
0.08 50.0% 0.08 50.0% 0.08 -
0.03 50.0% 0.03 50.0% 0.03 -
NO 2L NO 2M NO 2N NO 2O
0.04 50.0% 0.04 50.0% 0.04 -
0.04 50.0% 0.04 50.0% 0.04 -
- - - -
0.02 50.0% 0.02 50.0% 0.02 -
0.03 50.0% 0.03 50.0% 0.03 -
0.01 50.0% 0.01 50.0% 0.01 -
0.01 50.0% 0.01 50.0% 0.01 -
0.02 50.0% 0.02 50.0% 0.02 -
- - - -
- - - -
1.21 80.0% 1.21 80.0% 1.21 -
0.44 80.0% 0.44 80.0% 0.44 -
0.19 70.0% 0.19 70.0% 0.19 30.0% 0.08
0.21 70.0% 0.21 70.0% 0.21 30.0% 0.09
- - - -
- - - -
0.16 80.0% 0.16 80.0% 0.16 -
0.05 80.0% 0.05 80.0% 0.05 -
0.15 70.0% 0.15 70.0% 0.15 30.0% 0.07
0.07 70.0% 0.07 70.0% 0.07 30.0% 0.03
- - - -
- - - -
0.41 80.0% 0.41 80.0% 0.41 -
0.12 80.0% 0.12 80.0% 0.12 -
0.44 70.0% 0.44 70.0% 0.44 30.0% 0.19
0.17 70.0% 0.17 70.0% 0.17 30.0% 0.07
- - - -
- - - -
0.02 80.0% 0.02 80.0% 0.02 -
0.01 80.0% 0.01 80.0% 0.01 -
0.01 70.0% 0.01 70.0% 0.01 30.0% 0.00
0.01 70.0% 0.01 70.0% 0.01 30.0% 0.00
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1.21 50.0% 1.21 50.0% 1.21 -
0.50 70.0% 0.50 70.0% 0.50 30.0% 0.21
NO 2L NO 2M NO 2N
0.54 70.0% 0.54 70.0%
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
NO 2O
0.54 30.0% 0.23
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
NO 2L NO 2M NO 2N
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
11.75 11.75
2.72 70.0% 2.72 70.0%
- -
- -
- -
- -
- -
- -
- -
- -
NO 2O
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
11.75 6.10
2.72 70.0% 2.72
- -
- -
- -
- -
- -
- -
- -
- -
NO 2L NO 2M NO 2N NO 2O
2.72 2.72 2.72 2.72

1.43 90.0% 1.43 90.0% 1.43 90.0% 1.43

0.19 90.0% 0.19 90.0%
1.44 90.0% 1.44 90.0%
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
0.19 90.0% 0.19
1.44 90.0% 1.44
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

3.06 2.70 3.06 2.70 3.06 2.70 3.06

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - -

- - - -
- - - -
1.12 50.0% 1.12 50.0% 1.12 30.0% 0.67
0.59 50.0% 0.59 50.0% 0.59 30.0% 0.36
0.52 50.0% 0.52 50.0% 0.52 30.0% 0.31
- - - -
- - - -
- - - -
 NO 2L NO 2M NO 2N NO 2O
- - - -
- - - -
- - - -
0.74 100.0% 0.74 100.0% 0.74 100.0% 0.74
- - - -

2.98 2.98 2.98 2.08

30.19 30.19 30.19 23.65

Pekanbaru, 11 Desember 2020

Diketahui Oleh, Dibuat Oleh,

Andi Nofendra
 RENCANA ANGGARAN BIAYA

Nama Kegiatan : Pembangunan Perumahan Helona 2

Lokasi : Jalan Sidodadi
Type / Blok : 110/ Blok 1A-1E

Harga satuan Harga satuan

Harga satuan bahan Harga satuan Upah NO 2P
No Uraian Volume satuan bahan Upah Jumlah BOBOT
PROGRESS

A PEKERJAAN STRUKTUR
I PEKERJAAN PERMULAAN
1 Pekerjaan Pas. Bowplank 52.00 M' 12,500.00 6,500.00 650,000.00 338,000.00 988,000.00 0.29 100.0%
-
Sub Jumlah 650,000.00 338,000.00 988,000.00 0.29 100.0%
II PEKERJAAN TANAH -
1 Pekerjaan Galian Pile Cap 7.04 M3 55,000.00 - 387,200.00 387,200.00 0.12 100.0%
2 Urugan Tanah Kembali 2.88 M3 35,000.00 - 100,800.00 100,800.00 0.03 100.0%
3 Urugan Tanah Bawah lantai t=30cm 25.65 M3 45,000.00 35,000.00 1,154,250.00 897,750.00 2,052,000.00 0.61 100.0%
4 Urugan Pasir Bawah lantai t=10cm 8.55 M3 75,000.00 35,000.00 641,250.00 299,250.00 940,500.00 0.28 100.0%
-
Sub Jumlah 1,795,500.00 1,685,000.00 3,480,500.00 1.04
III PEKERJAAN PONDASI DAN SLOOF -
-
1 Pekerjaan Lantai Kerja Pondasi & Sloof 1.28 M3 505,000.00 125,000.00 646,400.00 160,000.00 806,400.00 0.24 100.0%
2 Pekerjaan Pondasi - - -
P1 (60X60X40) Beton K-225 2.88 M3 620,000.00 125,000.00 1,785,600.00 360,000.00 2,145,600.00 0.64 100.0%
Pembesian D14-12 445.42 Kg 9,500.00 1,250.00 4,231,520.47 556,779.01 4,788,299.48 1.42 100.0%
Bekisting Upah 19.20 M2 20,000.00 - 384,000.00 384,000.00 0.11 100.0%
Bekistin Bahan 6.40 M2 72,000.00 460,800.00 - 460,800.00 0.14 100.0%
- - - -
3 Pekerjaan Balok sloof - - - -
Sloof TB-1 (20/35) Beton K-225 5.32 M3 620,000.00 125,000.00 3,298,400.00 665,000.00 3,963,400.00 1.18 100.0%
Pembesian 8 D 14 808.36 Kg 9,500.00 1,250.00 7,679,426.04 1,010,450.80 8,689,876.84 2.58 100.0%
Pembesian Ø8-10/15 276.91 Kg 9,500.00 1,250.00 2,630,689.26 346,143.32 2,976,832.58 0.89 100.0%
Bekisting Upah 53.20 M2 25,000.00 - 1,330,000.00 1,330,000.00 0.40 100.0%
Bekistin Bahan 26.60 M2 72,000.00 1,915,200.00 - 1,915,200.00 0.57 100.0%
- - - -
Sloof TB-2 (15/25) Beton K-225 0.24 M3 620,000.00 125,000.00 151,125.00 30,468.75 181,593.75 0.05 100.0%
Pembesian 4Ø 10 17.64 Kg 9,500.00 1,250.00 167,549.24 22,045.95 189,595.19 0.06 100.0%
Pembesian Ø6-15 7.87 Kg 9,500.00 1,250.00 74,810.32 9,843.46 84,653.78 0.03 100.0%
Bekisting Upah 3.25 M2 25,000.00 - 81,250.00 81,250.00 0.02 100.0%
Bekistin Bahan 1.63 M2 72,000.00 117,000.00 - 117,000.00 0.03 100.0%
-
 Harga satuan Harga satuan
Harga satuan bahan Harga satuan Upah NO 2P
No Uraian Volume satuan bahan Upah Jumlah BOBOT
Sub Jumlah 23,158,520.33 4,955,981.29 28,114,501.63 8.36
IV PEKERJAAN BETON -
1 LANTAI 1 -
a Kolom -
K1 (15/30) Beton K-175 0.32 M3 620,000.00 125,000.00 195,300.00 39,375.00 234,675.00 0.07 90.0%
Pembesian 6 D 13 67.39 Kg 9,500.00 1,250.00 640,196.66 84,236.40 724,433.06 0.22 100.0%
Pembesian Ø8-15 17.74 Kg 9,500.00 1,250.00 168,554.45 22,178.22 190,732.67 0.06 100.0%
Bekisting Upah 6.30 M2 30,000.00 - 189,000.00 189,000.00 0.06 90.0%
Bekistin Bahan 3.15 M2 72,000.00 226,800.00 - 226,800.00 0.07 90.0%
- - - -
K2 (11/40) Beton K-175 1.85 M3 620,000.00 125,000.00 1,145,760.00 231,000.00 1,376,760.00 0.41 90.0%
Pembesian 8 D 13 539.11 Kg 9,500.00 1,250.00 5,121,573.26 673,891.22 5,795,464.47 1.72 100.0%
Pembesian Ø8-15 121.66 Kg 9,500.00 1,250.00 1,155,801.97 152,079.21 1,307,881.18 0.39 100.0%
Bekisting Upah 42.84 M2 - 30,000.00 - 1,285,200.00 1,285,200.00 0.38 90.0%
Bekistin Bahan 21.42 M2 72,000.00 - 1,542,240.00 - 1,542,240.00 0.46 90.0%
-
K3 (11/30) Beton K-175 0.46 M3 620,000.00 125,000.00 286,440.00 57,750.00 344,190.00 0.10 90.0%
Pembesian 6 D 13 134.78 Kg 9,500.00 1,250.00 1,280,393.31 168,472.80 1,448,866.12 0.43 100.0%
Pembesian Ø8-15 32.11 Kg 9,500.00 1,250.00 305,003.30 40,132.01 345,135.31 0.10 100.0%
Bekisting Upah 11.48 M2 - 30,000.00 - 344,400.00 344,400.00 0.10 90.0%
Bekistin Bahan 5.74 M2 72,000.00 - 413,280.00 - 413,280.00 0.12 90.0%
-
K4 (11/20) Beton K-175 0.08 M3 620,000.00 125,000.00 47,740.00 9,625.00 57,365.00 0.02
Pembesian 4Ø 10 11.66 Kg 9,500.00 1,250.00 110,809.71 14,580.23 125,389.94 0.04
Pembesian Ø6-15 3.33 Kg 9,500.00 1,250.00 31,603.96 4,158.42 35,762.38 0.01
Bekisting Upah 1.40 M2 - 30,000.00 - 42,000.00 42,000.00 0.01
Bekistin Bahan 0.70 M2 72,000.00 - 50,400.00 - 50,400.00 0.01
-
K5 (18/40) Beton K-175 0.50 M3 620,000.00 125,000.00 312,480.00 63,000.00 375,480.00 0.11 90.0%
Pembesian 8 D 13 89.85 Kg 9,500.00 1,250.00 853,595.54 112,315.20 965,910.75 0.29 100.0%
Pembesian Ø8-15 23.23 Kg 9,500.00 1,250.00 220,726.07 29,042.90 249,768.97 0.07 100.0%
Bekisting Upah 8.12 M2 - 30,000.00 - 243,600.00 243,600.00 0.07 90.0%
Bekistin Bahan 4.06 M2 72,000.00 - 292,320.00 - 292,320.00 0.09 90.0%
-
Kp (11/11) Beton K-175 0.21 M3 620,000.00 125,000.00 131,285.00 26,468.75 157,753.75 0.05
Pembesian 4Ø8 34.72 Kg 9,500.00 1,250.00 329,852.16 43,401.60 373,253.76 0.11
Pembesian Ø6-15 11.29 Kg 9,500.00 1,250.00 107,227.72 14,108.91 121,336.63 0.04
Bekisting Upah 7.00 M2 - 30,000.00 - 210,000.00 210,000.00 0.06
Bekistin Bahan 2.33 M2 72,000.00 - 168,000.00 - 168,000.00 0.05
b Balok - - - -
Balok Latei 11/20 Elev. +2.60 - - - -
Beton K-175 0.42 M3 620,000.00 125,000.00 261,888.00 52,800.00 314,688.00 0.09
Pembesian 4Ø 10 52.10 Kg 9,500.00 1,250.00 494,914.68 65,120.35 560,035.03 0.17
Pembesian Ø6-15 17.56 Kg 9,500.00 1,250.00 166,840.09 21,952.64 188,792.74 0.06
 Harga satuan Harga satuan
Harga satuan bahan Harga satuan Upah NO 2P
No Uraian Volume satuan bahan Upah Jumlah BOBOT
Bekisting Upah 7.68 M2 33,000.00 - 253,440.00 253,440.00 0.08
Bekisting Bahan 3.84 M2 72,000.00 276,480.00 - 276,480.00 0.08
Balok Bordes 11/30 Elev. +2.11 -
Beton K-175 0.17 M3 620,000.00 125,000.00 102,300.00 20,625.00 122,925.00 0.04
Pembesian 6Ø 10 20.35 Kg 9,500.00 1,250.00 193,326.05 25,437.64 218,763.68 0.07
Pembesian Ø6-15 6.22 Kg 9,500.00 1,250.00 59,062.03 7,771.32 66,833.36 0.02
Bekisting Upah 3.00 M2 33,000.00 - 99,000.00 99,000.00 0.03
Bekisting Bahan 1.50 M2 72,000.00 108,000.00 - 108,000.00 0.03
Balok BL-1 (18/35) Elev. +3.73 - - - -
Beton K-175 3.75 M3 620,000.00 125,000.00 2,324,070.00 468,562.50 2,792,632.50 0.83
Pembesian 6 D 14 474.65 Kg 9,500.00 1,250.00 4,509,136.67 593,307.46 5,102,444.13 1.52
Pembesian Ø8-12/17 173.83 Kg 9,500.00 1,250.00 1,651,427.85 217,293.14 1,868,720.99 0.56
Bekisting Upah 27.37 M2 33,000.00 - 903,210.00 903,210.00 0.27 30.0%
Bekistin Bahan 13.68 M2 72,000.00 985,320.00 - 985,320.00 0.29 30.0%
Balok BL-2 (11/40) Elev. +3.73 -
Beton K-175 0.35 M3 620,000.00 125,000.00 218,240.00 44,000.00 262,240.00 0.08
Pembesian 6 D 14 63.82 Kg 9,500.00 1,250.00 606,270.48 79,772.43 686,042.91 0.20
Pembesian 2 D 13 18.34 Kg 9,500.00 1,250.00 174,251.21 22,927.79 197,179.00 0.06
Pembesian Ø8-12/17 22.37 M2 - 33,000.00 - 738,356.85 738,356.85 0.22 30.0%
Bekisting Upah 4.48 M2 72,000.00 - 322,560.00 - 322,560.00 0.10 30.0%
Balok BL-3 (18/40) Elev. +3.73 -
Beton K-175 1.44 M3 620,000.00 125,000.00 892,800.00 180,000.00 1,072,800.00 0.32
Pembesian 6 D 14 159.54 Kg 9,500.00 1,250.00 1,515,676.19 199,431.08 1,715,107.27 0.51
Pembesian 2 D 13 45.86 Kg 9,500.00 1,250.00 435,628.02 57,319.48 492,947.50 0.15
Pembesian Ø8-12/17 64.36 M2 - 33,000.00 - 2,123,909.83 2,123,909.83 0.63 30.0%
Bekisting Upah 11.20 M2 72,000.00 - 806,400.00 - 806,400.00 0.24 30.0%
Balok BL-4 (11/20) Elev. +3.73 -
Beton K-175 0.08 M3 620,000.00 125,000.00 47,740.00 9,625.00 57,365.00 0.02
Pembesian 4Ø 10 9.50 Kg 9,500.00 1,250.00 90,218.82 11,870.90 102,089.72 0.03
Pembesian Ø6-15 3.20 Kg 9,500.00 1,250.00 30,413.56 4,001.78 34,415.34 0.01
Bekisting Upah 1.40 M2 - 33,000.00 - 46,200.00 46,200.00 0.01 30.0%
Bekisting Bahan 0.70 M2 72,000.00 - 50,400.00 - 50,400.00 0.01 30.0%
-
c Plat Lantai dan Canopy Jendela - - - -
Pekerjaan Canopy Jendela T = 10 cm (Elev. +2.60) -
Beton K-175 0.21 M3 620,000.00 125,000.00 130,200.00 26,250.00 156,450.00 0.05
Pembesian Ø 8-12 (1 lapis) 18.23 Kg 9,500.00 1,250.00 173,220.14 22,792.12 196,012.26 0.06
Bekisting Upah 2.10 M2 33,000.00 - 69,300.00 69,300.00 0.02
Bekisting Bahan 1.05 M2 72,000.00 75,600.00 - 75,600.00 0.02
-
Pekerjaan Plat lantai T = 12 cm (Elev. +3.78) - - - -
Beton K-175 8.70 M3 620,000.00 125,000.00 5,394,000.00 1,087,500.00 6,481,500.00 1.93
Pembesian Ø 8-25 (2 lapis) 755.40 Kg 9,500.00 1,250.00 7,176,262.79 944,245.10 8,120,507.89 2.42
Bekisting Upah 72.50 M2 33,000.00 - 2,392,500.00 2,392,500.00 0.71 30.0%
 Harga satuan Harga satuan
Harga satuan bahan Harga satuan Upah NO 2P
No Uraian Volume satuan bahan Upah Jumlah BOBOT
Bekisting Bahan 36.25 M2 72,000.00 2,610,000.00 - 2,610,000.00 0.78 30.0%
-
-
d Tangga - - - -
Beton K-175 1.38 M3 620,000.00 125,000.00 853,740.00 172,125.00 1,025,865.00 0.31
Pembesian D13-15 78.39 Kg 9,500.00 1,250.00 744,718.56 97,989.28 842,707.84 0.25
Pembesian D10-15 51.54 Kg 9,500.00 1,250.00 489,624.30 64,424.25 554,048.55 0.16
Pembesian Ø 8-150 36.46 Kg 9,500.00 1,250.00 346,344.77 45,571.68 391,916.45 0.12
Bekisting Upah 31.50 M2 33,000.00 - 1,039,500.00 1,039,500.00 0.31
Bekisting Bahan 15.75 M2 72,000.00 1,134,000.00 - 1,134,000.00 0.34
-
2 LANTAI 2 -
a Kolom -
K3 (11/30) Beton K-175 2.06 M3 620,000.00 125,000.00 1,276,704.00 257,400.00 1,534,104.00 0.46
Pembesian 6 D 13 539.11 Kg 9,500.00 1,250.00 5,121,573.26 673,891.22 5,795,464.47 1.72
Pembesian Ø8-15 142.50 Kg 9,500.00 1,250.00 1,353,713.26 178,120.17 1,531,833.43 0.46
Bekisting Upah 51.17 Kg 33,000.00 - 1,688,544.00 1,688,544.00 0.50
Bekistin Bahan 25.58 M2 72,000.00 1,842,048.00 - 1,842,048.00 0.55
-
K4 (11/20) Beton K-175 0.17 M3 620,000.00 125,000.00 106,392.00 21,450.00 127,842.00 0.04
Pembesian 4Ø 10 26.58 Kg 9,500.00 1,250.00 252,543.06 33,229.35 285,772.41 0.09
Pembesian Ø6-15 7.38 Kg 9,500.00 1,250.00 70,134.82 9,228.27 79,363.08 0.02
Bekisting Upah 3.12 M2 33,000.00 - 102,960.00 102,960.00 0.03
Bekistin Bahan 1.56 M2 72,000.00 112,320.00 - 112,320.00 0.03
-
Kp (11/11) Beton K-175 0.24 M3 620,000.00 125,000.00 146,289.00 29,493.75 175,782.75 0.05
Pembesian 4Ø8 42.53 Kg 9,500.00 1,250.00 404,068.90 53,166.96 457,235.86 0.14
Pembesian Ø6-15 12.52 Kg 9,500.00 1,250.00 118,978.70 15,655.09 134,633.80 0.04
Bekisting Upah 7.80 M2 33,000.00 - 257,400.00 257,400.00 0.08
Bekistin Bahan 3.90 M2 72,000.00 280,800.00 - 280,800.00 0.08
-
b Balok -
Balok Latei 11/20 Elev. +6.38 - - - -
Beton K-175 0.60 M3 620,000.00 125,000.00 371,008.00 74,800.00 445,808.00 0.13
Pembesian 4Ø 10 73.80 Kg 9,500.00 1,250.00 701,129.12 92,253.83 793,382.96 0.24
Pembesian Ø6-15 24.88 Kg 9,500.00 1,250.00 236,356.80 31,099.58 267,456.38 0.08
Bekisting Upah 10.88 M2 - 33,000.00 - 359,040.00 359,040.00 0.11
Bekisting Bahan 5.44 M2 72,000.00 - 391,680.00 - 391,680.00 0.12
Balok BL-5(11/20) Elev. +7.08 -
Beton K-175 0.92 M3 620,000.00 125,000.00 571,175.00 115,156.25 686,331.25 0.20
Pembesian 5Ø 10 113.62 Kg 9,500.00 1,250.00 1,079,403.75 142,026.81 1,221,430.56 0.36
Pembesian Ø6-15 36.14 Kg 9,500.00 1,250.00 343,365.67 45,179.69 388,545.37 0.12
Bekisting Upah 16.75 M2 - 33,000.00 - 552,750.00 552,750.00 0.16
Bekisting Bahan 8.38 M2 72,000.00 - 603,000.00 - 603,000.00 0.18
 Harga satuan Harga satuan
Harga satuan bahan Harga satuan Upah NO 2P
No Uraian Volume satuan bahan Upah Jumlah BOBOT
-
c Plat Lantai dan Canopy Jendela -
Pekerjaan Canopy Jendela T = 10 cm (Elev. +6.38) -
Beton K-175 0.62 M3 620,000.00 125,000.00 385,640.00 77,750.00 463,390.00 0.14
Pembesian Ø 8-12 (1 lapis) 54.01 Kg 9,500.00 1,250.00 513,061.55 67,508.10 580,569.64 0.17
Bekisting Upah 6.22 M2 - 33,000.00 - 205,260.00 205,260.00 0.06
Bekisting Bahan 3.11 M2 72,000.00 223,920.00 - 223,920.00 0.07
-
Pekerjaan Deck Beton T = 12 cm (Elev. +7.08) -
Beton K-175 3.92 M3 620,000.00 125,000.00 2,432,880.00 490,500.00 2,923,380.00 0.87
Pembesian Ø 8-25 (2 lapis) 283.92 Kg 9,500.00 1,250.00 2,697,284.98 354,905.92 3,052,190.90 0.91
Bekisting Upah 32.70 Kg - 33,000.00 - 1,079,100.00 1,079,100.00 0.32
Bekisting Bahan 16.35 M2 72,000.00 - 1,177,200.00 - 1,177,200.00 0.35
-
3 DECK BETON -
a Kolom -
Kp (11/11) Beton K-175 0.08 M3 620,000.00 125,000.00 52,514.00 10,587.50 63,101.50 0.02
Pembesian 4Ø8 12.15 Kg 9,500.00 1,250.00 115,448.26 15,190.56 130,638.82 0.04
Pembesian Ø6-15 4.98 Kg 9,500.00 1,250.00 47,297.71 6,223.38 53,521.09 0.02
Bekisting Upah 2.80 M2 - 30,000.00 - 84,000.00 84,000.00 0.02
Bekistin Bahan 1.40 M2 72,000.00 - 100,800.00 - 100,800.00 0.03
-
b Balok -
Reng balok 11/20 Elev. +8.08 -
Beton K-175 1.01 M3 620,000.00 125,000.00 627,440.00 126,500.00 753,940.00 0.22
Pembesian 4Ø 10 124.81 Kg 9,500.00 1,250.00 1,185,733.08 156,017.51 1,341,750.59 0.40
Pembesian Ø6-15 42.08 Kg 9,500.00 1,250.00 399,721.05 52,594.88 452,315.93 0.13
Bekisting Upah 18.40 M2 - 33,000.00 - 607,200.00 607,200.00 0.18
Bekisting Bahan 9.20 M2 72,000.00 - 662,400.00 - 662,400.00 0.20
-
Sub Jumlah 76,592,481.28 24,374,331.31 100,966,812.59 30.03
B PEKERJAAN ARSITEKTUR -
I PEKERJAAN DINDING -
1 LANTAI 1 -
Pekerjaan Pas. 1/2 Bata Camp. 1:5 166.55 M2 53,500.00 25,000.00 8,910,371.50 4,163,725.00 13,074,096.50 3.89 70.0%
Pek. Plesteran Dinding Campuran 1:5 307.91 M2 14,500.00 30,000.00 4,464,666.00 9,237,240.00 13,701,906.00 4.08
Pek. Acian Diding 307.91 M2 5,200.00 30,000.00 1,601,121.60 9,237,240.00 10,838,361.60 3.22
Pekerjaan Openingan 66.97 M' 2,500.00 40,000.00 167,425.00 2,678,800.00 2,846,225.00 0.85
2 LANTAI 2 - - - -
Pekerjaan Pas. 1/2 Bata Camp. 1:5 175.48 M2 53,500.00 27,500.00 9,387,912.50 4,825,562.50 14,213,475.00 4.23
Pek. Plesteran Dinding Campuran 1:5 301.67 M2 14,500.00 30,000.00 4,374,215.00 9,050,100.00 13,424,315.00 3.99
Pek. Acian Diding 301.67 M2 5,200.00 30,000.00 1,568,684.00 9,050,100.00 10,618,784.00 3.16
Pekerjaan Openingan 70.14 M' 2,500.00 40,000.00 175,350.00 2,805,600.00 2,980,950.00 0.89
-
 Harga satuan Harga satuan
Harga satuan bahan Harga satuan Upah NO 2P
No Uraian Volume satuan bahan Upah Jumlah BOBOT
Sub Jumlah 30,649,745.60 51,048,367.50 81,698,113.10 24.30
II PEKERJAAN LANTAI DAN KERAMIK -
1 LANTAI 1 -
Pekerjaan lantai t= 8cm -
Beton K-175 7.18 M3 620,000.00 125,000.00 4,451,600.00 897,500.00 5,349,100.00 1.59 90.0%
Plastik layer 98.73 M2 5,500.00 1,500.00 542,987.50 148,087.50 691,075.00 0.21 90.0%
Wiremesh M6 98.73 M2 48,000.00 6,500.00 4,738,800.00 641,712.50 5,380,512.50 1.60 90.0%
-
a Pek. Keramik Dinding KM/WC 30x60 T=3.0 m Ex. Roman 23.47 M2 185,000.00 75,000.00 4,342,690.00 1,760,550.00 6,103,240.00 1.82
b Pek. Keramik Lantai KM/WC 30x30 Ex. Roman 3.88 M2 185,000.00 60,000.00 717,337.50 232,650.00 949,987.50 0.28
c Pek. Keramik Lantai Ruangan 60 x 60 cm (Polos) Ex. Granite Ch 60.20 M2 135,000.00 50,000.00 8,127,000.00 3,010,000.00 11,137,000.00 3.31
d Pek. Plin Keramik Ruangan 60 x 10 cm 46.00 M' 13,500.00 50,000.00 621,000.00 2,300,000.00 2,921,000.00 0.87
e Pek. Lantai keramik Teras uk 60X60 cm (Kasar) Ex. Granite Chin 10.49 M2 195,000.00 60,000.00 2,046,330.00 629,640.00 2,675,970.00 0.80
f Pekejaan Keramik Tangga 60x60 12.08 M2 195,000.00 165,000.00 2,355,210.00 1,992,870.00 4,348,080.00 1.29
g Plin Tangga 11.00 M' 32,500.00 50,000.00 357,500.00 550,000.00 907,500.00 0.27
h Pekerjaan Koral Sikat Carport 17.50 M2 - - - -
-
2 LANTAI 2 -
a Pek. Keramik Dinding KM/WC 30x60 T=3.0 m Ex. Roman 46.29 M2 185,000.00 80,000.00 8,563,280.00 3,703,040.00 12,266,320.00 3.65
b Pek. Keramik Lantai KM/WC 30x30 Ex. Roman 7.73 M2 185,000.00 80,000.00 1,429,587.50 618,200.00 2,047,787.50 0.61
c Pek. Keramik Lantai Ruangan 60 x 60 cm (Polos) Ex. Granite Ch 58.30 M3 135,000.00 70,000.00 7,870,500.00 4,081,000.00 11,951,500.00 3.56
d Pek. Plin Keramik Ruangan 60 x 10 cm 38.00 M' 13,500.00 50,000.00 513,000.00 1,900,000.00 2,413,000.00 0.72
e Pek. Lantai keramik Balkon uk 60X60 cm (Kasar) Ex. Granite Chi 3.75 M2 195,000.00 70,000.00 731,250.00 262,500.00 993,750.00 0.30
f Pek. Lantai keramik Tempat Cuci uk 40X40 cm (Kasar) Ex. Plati 8.25 M2 115,000.00 70,000.00 948,750.00 577,500.00 1,526,250.00 0.45
-
Sub Jumlah 48,356,822.50 23,305,250.00 71,662,072.50 21.32
V PEKERJAAN FINISHING FAÇADE -
1 Pekerjaan Pilar Jendela 14.80 M' 53,500.00 100,000.00 791,800.00 1,480,000.00 2,271,800.00 0.68
2 Pekerjaan Tali Air 2 cm jarak 30 cm 6.50 M2 75,000.00 150,000.00 487,500.00 975,000.00 1,462,500.00 0.44
3 Pekerjaan pas. Batu Andesit Susun Sirih + Coating 10.60 M2 145,000.00 175,000.00 1,537,000.00 1,855,000.00 3,392,000.00 1.01
5 Pekerjaan relief 20 cm 10.50 M' 50,000.00 75,000.00 525,000.00 787,500.00 1,312,500.00 0.39
6 Pekerjaan relief 12 cm 2.30 M' 35,000.00 65,000.00 80,500.00 149,500.00 230,000.00 0.07
7 Pekerjaan Relief 40cm 23.00 M' 75,000.00 85,000.00 1,725,000.00 1,955,000.00 3,680,000.00 1.09
-
Sub Jumlah 5,146,800.00 7,202,000.00 12,348,800.00 3.67
IX PEKERJAAN PLUMBING - - -
1 Pekerjaan Pipa Air bersih 3/4" pipa PVC Ex. Wavin 82.5 M 7,500.00 10,800.00 618,750.00 891,000.00 1,509,750.00 0.45
2 Pipa Buangan AC Pipa PCV 1/2" Ex. Wavin 28 M' 7,500.00 10,800.00 210,000.00 302,400.00 512,400.00 0.15
3 Pekerjaan Pipa Air Hujan2.5" pipa ex wavin, asesoris ex rucika 110 M 54,000.00 14,400.00 5,940,000.00 1,584,000.00 7,524,000.00 2.24 30.0%
4 Pekerjaan Pipa Air Kotor 3" pipa ex wavin, asesoris ex rucika 49 M 67,000.00 14,400.00 3,283,000.00 705,600.00 3,988,600.00 1.19 30.0%
5 Pekerjaan air kotor & Kotoran 4" pipa ex wavin, asesoris ex ruc 32 M 90,000.00 19,200.00 2,880,000.00 614,400.00 3,494,400.00 1.04 30.0%
6 Pek. Pas Closed Duduk Ex. Toto + Jet Spray 3 Bh 1,850,000.00 120,000.00 5,550,000.00 360,000.00 5,910,000.00 1.76
7 Floor drain stainless 4 Bh 90,000.00 30,000.00 360,000.00 120,000.00 480,000.00 0.14
11 Pekerjaan meja Dapur +Kitchen Sink 1 Unit 3,500,000.00 2,000,000.00 3,500,000.00 2,000,000.00 5,500,000.00 1.64
 Harga satuan Harga satuan
Harga satuan bahan Harga satuan Upah NO 2P
No Uraian Volume satuan bahan Upah Jumlah BOBOT
12 Pas. Kran 2 Bh 1,250,000.00 30,000.00 2,500,000.00 60,000.00 2,560,000.00 0.76
13 Pek. Pas Stop Kran 2 Bh 90,000.00 30,000.00 180,000.00 60,000.00 240,000.00 0.07
14 Pek. Pas Avour Deck 10 Bh 90,000.00 - 900,000.00 - 900,000.00 0.27
16 Septitank 1 Unit 2,500,000.00 - 2,500,000.00 - 2,500,000.00 0.74 100.0%
17 Bak Kontrol 4 Unit 450,000.00 - 1,800,000.00 - 1,800,000.00 0.54

Sub Jumlah 30,221,750.00 6,697,400.00 36,919,150.00 10.98

JUMLAH #REF! #REF! 336,177,949.82 100.00

Pekanbaru, 11
Disetujui Oleh, Diketahui Oleh

Acin MELDI
Owner Mandor
NO 2P NO 2Q NO 2R NO 2S

BOBOT PROGRESS BOBOT PROGRESS BOBOT PROGRESS BOBOT

0.29 100.0% 0.29 100.0% 0.29 100.0% 0.29

0.29 100.0% 0.29 100.0% 0.29 100.0% 0.29

0.12 100.0% 0.12 100.0% 0.12 100.0% 0.12

0.03 100.0% 0.03 100.0% 0.03 100.0% 0.03
0.61 100.0% 0.61 100.0% 0.61 100.0% 0.61
0.28 100.0% 0.28 100.0% 0.28 100.0% 0.28

1.04 1.04 1.04 1.04

0.24 100.0% 0.24 100.0% 0.24 100.0% 0.24

- - - -
0.64 100.0% 0.64 100.0% 0.64 100.0% 0.64
1.42 100.0% 1.42 100.0% 1.42 100.0% 1.42
0.11 100.0% 0.11 100.0% 0.11 100.0% 0.11
0.14 100.0% 0.14 100.0% 0.14 100.0% 0.14
- - - -
- - - -
1.18 100.0% 1.18 100.0% 1.18 100.0% 1.18
2.58 100.0% 2.58 100.0% 2.58 100.0% 2.58
0.89 100.0% 0.89 100.0% 0.89 100.0% 0.89
0.40 100.0% 0.40 100.0% 0.40 100.0% 0.40
0.57 100.0% 0.57 100.0% 0.57 100.0% 0.57
- - - -
0.05 100.0% 0.05 100.0% 0.05 100.0% 0.05
0.06 100.0% 0.06 100.0% 0.06 100.0% 0.06
0.03 100.0% 0.03 100.0% 0.03 100.0% 0.03
0.02 100.0% 0.02 100.0% 0.02 100.0% 0.02
0.03 100.0% 0.03 100.0% 0.03 100.0% 0.03
NO 2P NO 2Q NO 2R NO 2S
8.36 8.36 8.36 8.36

0.06 90.0% 0.06 90.0% 0.06 90.0% 0.06

0.22 100.0% 0.22 100.0% 0.22 100.0% 0.22
0.06 100.0% 0.06 100.0% 0.06 100.0% 0.06
0.05 90.0% 0.05 90.0% 0.05 90.0% 0.05
0.06 90.0% 0.06 90.0% 0.06 90.0% 0.06
- - - -
0.37 90.0% 0.37 90.0% 0.37 90.0% 0.37
1.72 100.0% 1.72 100.0% 1.72 100.0% 1.72
0.39 100.0% 0.39 100.0% 0.39 100.0% 0.39
0.34 90.0% 0.34 90.0% 0.34 90.0% 0.34
0.41 90.0% 0.41 90.0% 0.41 90.0% 0.41
- - - -
0.09 90.0% 0.09 90.0% 0.09 90.0% 0.09
0.43 100.0% 0.43 100.0% 0.43 100.0% 0.43
0.10 100.0% 0.10 100.0% 0.10 100.0% 0.10
0.09 90.0% 0.09 90.0% 0.09 90.0% 0.09
0.11 90.0% 0.11 90.0% 0.11 90.0% 0.11
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
0.10 90.0% 0.10 90.0% 0.10 90.0% 0.10
0.29 100.0% 0.29 100.0% 0.29 100.0% 0.29
0.07 100.0% 0.07 100.0% 0.07 100.0% 0.07
0.07 90.0% 0.07 90.0% 0.07 90.0% 0.07
0.08 90.0% 0.08 90.0% 0.08 90.0% 0.08
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
NO 2P NO 2Q NO 2R NO 2S
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
0.08 30.0% 0.08 30.0% 0.08 30.0% 0.08
0.09 30.0% 0.09 30.0% 0.09 30.0% 0.09
- - - -
- - - -
- - - -
- - - -
0.07 30.0% 0.07 30.0% 0.07 30.0% 0.07
0.03 30.0% 0.03 30.0% 0.03 30.0% 0.03
- - - -
- - - -
- - - -
- - - -
0.19 30.0% 0.19 30.0% 0.19 30.0% 0.19
0.07 30.0% 0.07 30.0% 0.07 30.0% 0.07
- - - -
- - - -
- - - -
- - - -
0.00 30.0% 0.00 30.0% 0.00 30.0% 0.00
0.00 30.0% 0.00 30.0% 0.00 30.0% 0.00
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
0.21 30.0% 0.21 30.0% 0.21 30.0% 0.21
NO 2P NO 2Q NO 2R
0.23 30.0% 0.23 30.0%
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
NO 2S
0.23 30.0% 0.23
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
NO 2P NO 2Q NO 2R
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
6.10 6.10
2.72 70.0% 2.72 70.0%
- -
- -
- -
- -
- -
- -
- -
- -
NO 2S
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
6.10 6.10
2.72 50.0% 1.94
- -
- -
- -
- -
- -
- -
- -
- -
NO 2P NO 2Q NO 2R NO 2S
2.72 2.72 2.72 1.94

1.43 90.0% 1.43 90.0% 1.43 90.0% 1.43

0.19 90.0% 0.19 90.0%
1.44 90.0% 1.44 90.0%
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
0.19 90.0% 0.19
1.44 90.0% 1.44
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

3.06 - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - -

- - - -
- - - -
0.67 30.0% 0.67 30.0% 0.67 30.0% 0.67
0.36 30.0% 0.36 30.0% 0.36 30.0% 0.36
0.31 30.0% 0.31 30.0% 0.31 30.0% 0.31
- - - -
- - - -
- - - -
 NO 2P NO 2Q NO 2R NO 2S
- - - -
- - - -
- - - -
0.74 100.0% 0.74 100.0% 0.74 100.0% 0.74
- - - -

2.08 2.08 2.08 2.08

23.65 20.60 20.60 19.82

Pekanbaru, 11 Desember 2020

Diketahui Oleh,