Harga Pengaspalan
Harga Pengaspalan
3
4
5
6
7
8
9
10
KETERANGAN
SATUAN
UPAH TENAGA :
Pekerja
Mandor
Tukang batu
Tukang kayu
Tukang besi
Tukang cat
Tukang plitur
Tukang listrik
Kepala tukang
Mekanik terlatih
Operator terlatih
Operator semi terlatih
Pembantu Operator
Sopir
Sopir angkut orang
Buruh tak terlatih
Buruh semi terlatih
Buruh terlatih
Juru godog aspal
Tukang leideng/pipa
Penganyam Bronjong
Masinis
Pembantu Masinis
Penjaga malam
Bupati 2006
Tahun 2006
(Hsl Survey)
22,000
35,000
32,000
32,000
32,000
32,000
32,000
32,000
34,000
32,000
32,000
30,000
27,500
30,000
30,000
22,000
23,500
25,000
22,500
32,000
32,000
36,000
25,000
22,000
50,500
73,333
65,833
65,833
65,833
64,333
35,833
35,833
74,667
39,667
30,500
27,000
24,167
29,000
29,000
21,333
22,667
24,167
45,667
29,000
64,000
50,167
43,833
M3
105,000
96,800
Unit
Unit
Unit
Unit
M
Lembar
M2
M2
Buah
Kg
Buah
Batang
68,500
25,000
2,500
55,000
72,000
7,600
3,600
495,000
4,500
21,780
1,916
35,944
42,948
12,362
192,592
5,042
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
129581489.xls.ms_office
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
Bambu sedang
Bataco 39 x 19 x 10 cm
Bataco (setengah) 19 x 19 x 10 cm
Bataco 39 x 19 x 14 cm
Bataco (setengah) 19 x 19 x 14 cm
Batang kelapa
Batang tanaman peredu
Batu apung
Batu belah
7/10
Batu belah 10/15
Batu belah/batu gunung (batu belah)
Batu bulat / Batu kali bulat
Batu candi 30 x 30
Batu chip 0,5/1 (pecah mesin)
Batu Kerikil sungai (tersaring)
Batu merah (Batu bata)
Batu Palimanan
Batu pecah 2/3 (pecah mesin)
Batu pecah 3/5 (pecah mesin)
Batu pecah 4/6 (pecah tangan)
Batu pecah 5/7 (pecah tangan)
Batu split 1/2 (pecah mesin)
Bensin
Besi Profil
Besi IWF
Besi beton polos
Besi beton ulir
Besi sengkang
Besi teralis
BRC t = 150 x 240 cm
a. Non galvanis
BRC t = 150 x 240 cm
b. Galvanis
BRC t = 120 x 240 cm
a. Non galvanis
BRC t = 120 x 240 cm
b. Galvanis
BRC (tiang t = 150 ) Galvanis
BRC (tiang t = 120 ) Galvanis
Cat besi
Cat brom
Cat Kayu
Cat Meni
Cat Tembok
Daun/Kerangka naco
Dempul Plamur kayu
Eternit
Engsel Pintu
Engsel Jendela
Flinkote
Formica
Folding gate 0.4
Folding gate 0.8
Genteng beton abu-abu (9bh/m2)
Genteng beton abu-abu (11bh/m2)
Genteng Kerpus tanah (5 bh/m) ex.Kebumen
Batang
Buah
Buah
Buah
Buah
M3
Batang
Kg.
M3
M3
M3
M3
M+D19
M3
M3
Buah
M
M3
M3
M3
M3
M3
Liter
Kg.
Kg.
Kg
Kg
Kg
Kg
Buah
Buah
Buah
Buah
Buah
Buah
Kg.
Kg.
Kg
Kg.
Kg
M
Kg
Lbr
Bh
Bh
Kg.
Lbr
M
M
Buah
Buah
Buah
129581489.xls.ms_office
6,500
2,500
150,000
7,500
15,000
125,000
110,000
120,000
80,000
60,000
150,000
70,000
300
97,500
150,000
150,000
125,000
125,000
150,000
4,500
9,300
9,300
8,100
8,500
11,400
11,400
180,000
220,000
110,000
125,000
102,000
90,000
41,000
48,000
41,000
12,500
14,500
130,000
8,200
17,000
47,000
2,750
1,800
2,500
8,268
2,050
1,180
1,845
1,210
142,175
142,175
120,328
105,875
164,022
81,675
303
167,249
225,732
146,208
134,108
162,678
13,461
9,983
10,114
11,495
11,798
15,125
192,592
238,975
171,417
166,375
45,375
43,358
34,250
37,174
33,645
15,696
10,762
110,110
17,243
18,721
55,660
379,940
438,625
3,207
2,864
3,025
63
64
65
66
67
68
69
70
71
72
73
74
75
76
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
M
M
M
M
M
M
M
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
M3
Kg
Kg
Rol
Kg
M
M
M
M3
M3
M3
M3
M'
M'
129581489.xls.ms_office
2,600
2,800
1,250
1,100
850
30,000
40,000
50,000
60,000
70,000
80,000
90,000
55,000
110,000
20,000
25,000
30,000
40,000
21,250
4,275
5,143
998
1,104
802
24,200
28,133
42,098
49,560
66,248
83,288
99,825
76,684
95,288
14,369
16,940
21,024
23,444
17,411
40,000
55,000
100,000
360,000
930,000
1,430,000
1,145,000
44,770
61,609
71,894
65,340
-
7,500
8,470
9,680
11,495
8,470
13,915
11,495
15,730
14,520
21,780
20,570
163,753
3,267
9,814
56,467
10,487
18,150
13,512
16,638
49,913
5,475,250
5,439,958
5,172,750
6,353
-
125,000
3,000
10,000
52,500
12,000
25,000
15,000
17,000
45,000
4,750,000
4,750,000
2,250,000
4,000
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
M3
M3
M3
M'
M'
M3
M3
M3
M'
M'
M3
M3
M3
M'
M'
M'
M3
Btg
M3
M3
M3
M3
M3
M'
M'
M'
M'
Unit
Buah
Buah
Liter
Kg
M'
M3
M
M3
M
Liter
Liter
Lembar
Buah
Buah
Buah
Buah
Kg
Buah
Buah
Kg
M3
129581489.xls.ms_office
5,000,000
2,420,000
3,400,000
3,400,000
1,320,000
3,750,000
3,750,000
1,540,000
1,400,000
20,000
17,000,000
12,000,000
1,800,000
2,400,000
225,000
330,000
2,750
125,000
115,000
105,000
90,000
9,000
115,000
3,000
41,000
35,000
650
10,000
800
950
15,500
160,000
5,159,306
5,068,556
4,880,333
3,035,083
3,055,250
3,055,250
3,908,972
3,751,000
3,751,000
10,890,000
7,683,500
7,260,000
1,149,500
3,025,000
240,185
94,178
3,630
136,125
117,975
102,850
90,750
8,873
110,009
1,412
34,939
23,629
491
9,613
918
787
9,983
130,075
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
Pasir pasang/Muntilan
M3
Pasir urug
M3
Paving 6 cm,25 bh/M(Hexagonal Kecil) 300 kg/cm2Buah
Paving 8 cm,25 bh/M(Hexagonal Kecil) 300 kg/cm2
Buah
Paving block 10 cm,50 bh/M(Holland) 300 kg/cm2Buah
Paving block 5 cm, 50 bh/M(Holland) 200 kg/cm2 Buah
Paving block 6 cm, 50 bh/M(Holland) 200 kg/cm2 Buah
Paving block 6 cm, 50 bh/M(Holland) 300 kg/cm2 Buah
Paving block 8 cm, 50 bh/M(Holland) 300 kg/cm2 Buah
Paving block 6 cm, 39 bh/M (Unipave)
Buah
Paving block 8 cm, 39 bh/M (Unipave)
Buah
Paving block 6 cm, 39 bh/M (Trihex)
Buah
Paving block 8 cm, 39 bh/M (Trihex)
Buah
Paving Grass Block 45 x 30 tebal 6 cm 8 bh/M
Buah
Paving Grass Block 45 x 30 tebal 8 cm 8 bh/M
Buah
Paving Topi uskup, 83 bh/M
Buah
PC / Cement (40 Kg)
Zak
PC / Semen putih (warna)
Zak
Plamur tembok
Kg
Plat baja
Kg
Politur jadi
Liter
Reel pintu dorong
Residu / Ter
Liter
Rolling door
M
Rooster 10 x 20 cm
Buah
Rooster 15 x 25 cm
Buah
Rooster 15 x 30 cm
Buah
Rooster 20 x 20 cm
Buah
Rooster 25 x 25 cm
Buah
Rooster 30 x 30 cm
Buah
Seng gelombang BJLS 0,3, panjang 180 cm
lembar
Seng gelombang BJLS 0,3, panjang 210 cm
lembar
Seng gelombang BJLS 0,3, panjang 240 cm
lembar
Seng gelombang BJLS 0,3, panjang 300 cm
lembar
Seng plat BJLS 0,30 x 90 cm
m'
Seng plat BJLS 0,30 x 60 cm
m'
Sepirtus
Liter
Sirlak
Kg.
Sirtu
M3
Solar
Liter
Taek wood 90 x 210 x 6 mm
Lembar
Tanah Lempung
M3
Tanah Padas
M3
Tanah urug
M3
Tir
Liter
Triplek 120 x 240 x 3 mm
Lembar
Triplek 120 x 240 x 4 mm
Lembar
Triplek 120 x 240 x 9 mm
Lembar
Ubin abu-abu 20 x 20 cm (25 bh/m2)
M
Ubin abu-abu 30 x 30 cm (10 bh/m2)
M
Ubin keramik 10 x 20 (polos)
M
Ubin keramik 10 x 20 (warna)
M
129581489.xls.ms_office
150,000
80,000
1,250
1,400
2,000
750
1,000
1,500
1,600
800
950
1,000
4,000
5,000
40,000
60,000
5,600
9,300
12,500
2,500
3,000
3,000
3,850
4,700
5,800
138,646
104,867
1,543
1,694
1,513
774
774
774
992
992
1,271
992
1,271
6,353
6,655
545
36,703
61,105
8,672
9,075
181,500
2,339
3,302
4,033
2,541
2,798
4,840
-
32,000
21,500
6,000
4,000
80,000
4,300
91,500
38,500
35,000
33,000
12,500
50,000
60,000
26,620
21,780
8,168
8,208
66,550
74,415
42,350
38,317
8,016
40,602
52,097
25,000
30,000
40,000
55,000
22,688
30,250
37,510
39,325
218
219
220
221
222
223
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
D
1
2
3
4
5
6
7
8
9
E
M
M
M
M
M
M
buah
unit
unit
buah
buah
buah
buah
buah
buah
129581489.xls.ms_office
40,000
55,000
39,500
54,250
54,250
54,250
35,863
41,476
28,401
36,569
36,569
36,569
3,085,500
302,500
181,500
10,285
56,870
2,117,500
1,512,500
2,359,500
1,391,500
907,500
302,500
31,158
302,500
1,633,500
1,149,500
1,633,500
211,750
-
DN.
3" / 90 mm m'
DN.
2" / 63 mm m'
DN.
1,5" / 50 mm m'
PIPA PVC.SNI. S.8 SAMBUNGAN RR. Dd. / Dl.
DN.
4" / 110 mm m'
DN.
3" / 90 mm m'
DN.
2" / 63 mm m'
PIPA PVC.SNI. S.10 SAMBUNGAN RR.
DN.
4" / 110 mm
DN.
3" / 90 mm
DN.
2" / 63 mm
DN.
4" / 110 mm
DN.
3" / 90 mm
DN.
2" / 63 mm
PIPA PVC.SNI. S.16 SAMBUNGAN
m'
m'
m'
m'
m'
m'
SC.Dd. / Dl.
DN.
4" / 110 mm m'
DN.
3" / 90 mm m'
DN.
2" / 63 mm m'
m'
m'
m'
m'
m'
m'
m'
m'
DN.
3" / 90 mm
DN.
2,5 / 75 mm
DN.
2" / 63 mm
DN.
1,5" / 50 mm
m'
m'
m'
m'
6"
DN. 4"
m'
m'
129581489.xls.ms_office
DN.
DN.
DN.
DN.
DN.
DN.
3"
2"
1,5"
1"
3/4"
1/2"
6"
4"
3"
2"
1,5"
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
PIPA STEELE SCHEDULE 40 DN.
6"
m'
DN. 4"
m'
DN. 3"
m'
PIPA SCREENE UNTUK SARINGAN SUMUR DALAM.
JENIS STANLESS STILE OPEN AREN 1 S/D 1,5 mm
DN. 8"
m'
DN. 6"
m'
DN. 5"
m'
DN. 4."
m'
JENIS LOW CARBON OPEN AREN 1 S/D 1,5 mm
DN. 8"
DN. 6"
DN. 5"
DN. 4"
m'
m'
m'
m'
unit
unit
unit
unit
unit
unit
unit
Head.
129581489.xls.ms_office
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
TOT.H
129581489.xls.ms_office
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
m'
m'
m'
m'
m'
m'
129581489.xls.ms_office
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
129581489.xls.ms_office
DN.
DN.
DN.
DN.
Kawat Las. RB. 26
Kawat Las. RB. 32
F
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
8"
6"
5"
4"
m'
m'
m'
m'
Kg.
Kg.
129581489.xls.ms_office
701,800
84,700
919,600
72,600
381,150
19,965
127,050
10,890
165,000
19,500
19,500
125,000
10,000
22,000
750,000
7,500
5,500
10,000
18,000
4,000
95,000
16,000
-
45
46
47
48
49
50
G
Buah
Pasang
Buah
Buah
Kg
Buah
50,000
1,900
17,500
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
Tanaman
Akasia lokal, tinggi 2 m
Akasia lokal, golden 2 m
Arfa
Bakung
Flamboyan tinggi m
Glodogan rebak/pecut tinggi 2m
Glodogan lokal tinggi 2m
Helycunia
Kantung Semar
Kucay lokal
Kuningan
Kupu-kupu
Lidah mertua
Lomtana
Mondogras Hijau
Mondogras Putih
Pakis Bangkok
Palem raja 1 m
Palem putri 1.75 m
Palem ekor tupai 2 m
Pandan bali
Rumput jepang
Rumput Gajah
Soka Daun besar
Soka Daun Kecil
Taiwan
Tebing Taman
Uli Paris Brasil
1
2
3
4
5
6
Patung
Badak , tinggi punggung 140 cm
Banteng, tinggi punggung 140 cm
Gajah, tinggi punggung 200 cm
Jerapah, tinggi punggung 300 cm
Onta, tinggi 160 cm
Zebra, tinggi 130 cm
1
2
3
4
Pupuk
P upuk daun hyponek
Pupuk gandasil 500 gr
Pupuk atonik 500 cc
Pupuk pelengkap air
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Ikat
M2
Batang
Batang
Batang
m2
Batang
23,628
39,647
19,824
39,647
35,242
3,025
1,815
605
1,210
66,078
3,630
1,815
1,815
1,815
3,630
108,900
42,350
60,500
90,750
3,630
12,100
4,235
2,420
1,210
272,250
3,630
buah
buah
buah
buah
buah
buah
kg
bungkus
botol
liter
129581489.xls.ms_office
1,210
1,815
-
16,019
22,026
28,033
56,067
5
6
7
8
9
10
11
H
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
kg
kg
kg
kg
kg
kg
129581489.xls.ms_office
7,209
2,803
1,882
1,362
320
1,201
2,403
1,760,000
1,793,000
1,870,000
2,007,500
2,090,000
1,870,000
7,150
2,420
16,500
19,250
33,000
38,500
46,200
55,000
132,000
77,000
82,500
8,250
3,850
14,850
12,650
19,250
16,500
7,150
82,500
19,250
12,100
16,500
10,450
8,250
6,600
7,425
13,200
41,250
23,100
33,000
22,000
20,900
11,000
23,650
27,500
22,000
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
Kunci Pas
Kunci Ring
Kaca Kristolite
Konektor Kabel
Lampu Hias DC - 001 Firework Lamp
Lampu Hias DC - 002 Seplen Diel Lamp
Lampu Hias DC - 003 Wind Mill Lamp
Lampu Hias DC - 004 Cotton Rose Lamp
Lampu Hias DC - 005 s/d DC 007
Lampu Hias DC - 009 s/d DC 011
Lampu Hias DC - 012 Mini Type Lamp
Lampu Hias DC - 013 s/d DC 016
Lampu Hias DC - 018 s/d DC 020
Lampu HPL SON 400 watt, Pilips
Lampu HPL SON 250 watt, Pilips
Lampu HPL 400 watt, Pilips
Lampu HPL 250 watt, Pilips
Lampu HPL 125 watt, Pilips
Lampu HPL 80 watt, Pilips
Lampu TL 40 watt komplit, Pilips
Lampu TL 40 watt, Pilips
Lampu TL 20 watt komplit, Pilips
Lampu TL 20 watt, Pilips
Lampu SL 25 watt, Pilips
Lampu Hias 5 watt, Pilips
Lampu Baret
Lampu Down Ligt
Lampu Spot Out Door
Lampu Taman
Lampu pijar 25 watt
MCB 25 A
MCB 20 A
MCB 10 A
MCB 25 A - 35 A
Obeng ( - )
Obeng ( + )
Photocell 10 A, Sellcon
Photocell 6 A, Selcon
Photocell 3 A, Selcon
Pipa Galvanis Q 1"
Pullband uppsed
Pullpeand dallrek
Rood cpanding angkur
Sabuk Pengaman
Smel equipment
Stang Lampu 2,5 " 3 meter
Stang Lampu 2 " 4 meter
Stang Lampu 1 " 6 meter
Stater (S10-40 W)
Tali Plastik 10 mm
Tang Listrik
Tespen
Set
Set
Buah
Buah
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Buah
Buah
Buah
Buah
Buah
Buah
Set
Buah
Set
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Batang
Batang
Batang
Batang
Buah
Buah
Buah
Buah
Buah
Buah
Meter
Buah
Buah
129581489.xls.ms_office
60,500
60,500
85,250
6,050
19,800,000
18,700,000
17,600,000
18,700,000
14,300,000
16,500,000
6,600,000
14,300,000
14,850,000
181,500
137,500
126,500
110,000
49,500
49,500
73,700
14,850
46,750
12,100
82,500
3,575
187,000
38,500
52,250
165,000
4,950
49,500
44,000
38,500
55,000
8,250
8,250
93,500
77,000
66,000
104,500
46,750
44,000
132,000
110,000
165,000
192,500
154,000
110,000
3,300
2,475
49,500
8,800
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
T Dos
Travo 400 watt, Pilips
Travo 250 watt, Pilips
Travo 125 watt, Pilips
Travo 80 watt, Pilips
Travo 40 watt, Pilips
Travo son 250 w philip
Travo 1 phasa 50 KVA
Tiang Lampu Polos Ganda Galvanis 9 m
Tiang Lampu Polos Galvanis 12 m
Tiang Lampu Polos Galvanis 9 m
Tiang C 11 - 200 besi
Tiang C 9 - 350 besi
Tiang C 9 - 200 besi
Trebal klem
Tiang Lengkung Galvanis 14 meter
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
660
181,500
143,000
88,000
77,000
26,400
195,250
26,400,000
2,035,000
1,870,000
1,540,000
1,815,000
2,035,000
1,595,000
27,500
1,760,000
Ungaran, 24
Maret 2005
Mengetahui / Menyetujui:
Kepala Bidang Bina Marga
KETUA
: AGUS SUHARTO, ST
SEKRETARIS
: IMAM ISTANTO
ANGGOTA : 1. KOMARI
2. SAMADI
3. RAIS
4. ARNA PASKA
5. SAFRUDIN ARYANTO
6. NGADIONO
7. HARTONO, AMd.
8.HERI SUBAGYO
9. RONDIAN
Mengetahui:
Kepala Dinas Pekerjaan Umum
Kabupaten Semarang
129581489.xls.ms_office
SOEPARTONO
NIP. 010 096 817
129581489.xls.ms_office
AN
G
Harga Satuan
Harga Satuan
Tahun 2006
(Harga CK)
Tahun 2006
(Harga tim)
20,000
27,500
25,000
25,000
25,000
25,000
25,000
25,000
27,500
30,000
32,000
28,000
25,000
30,000
30,000
22,000
23,500
25,000
22,500
30,000
30,000
35,000
25,000
22,000
22,000
35,000
30,000
30,000
30,000
30,000
30,000
30,000
34,000
32,000
32,000
28,000
25,000
30,000
30,000
22,000
23,500
25,000
22,500
30,000
30,000
35,000
25,000
22,000
UNGARAN
UD.
LESTARI
20,000
27,500
25,000
25,000
25,000
25,000
25,000
25,000
27,500
30,000
UD.
NARYADI
UD.
BANGUN
INDAH
22,000
25,000
27,500
27,500
27,500
27,500
27,500
27,500
30,000
27,000
27,500
25,000
22,500
27,000
27,000
20,000
21,000
22,500
20,000
27,000
27,000
32,000
22,500
20,000
RATA RATA
WILAYAH
UNGARAN
28,000
38,333
35,833
35,833
35,833
35,833
35,833
35,833
39,667
39,667
30,500
27,000
24,167
29,000
29,000
21,333
22,667
24,167
21,667
29,000
34,000
24,167
21,333
96,000
60,000
25,000
45,000
1,500
20,000
2,000
36,000
43,000
12,000
6,000
300,000
4,500
2,000
27,500
32,500
9,500
165,000
-
18,000
1,750
30,000
30,000
10,000
150,000
2,500
18,000
1,750
28,333
31,250
9,667
160,000
2,500
1,500
27,500
9,500
165,000
-
129581489.xls.ms_office
6,500
2,250
1,500
2,500
1,750
120,000
6,000
12,000
105,000
100,000
90,000
80,000
60,000
175,000
80,000
200.00
78,000
130,000
120,000
110,000
105,000
150,000
4,500
8,000
8,000
4,750
5,000
6,000
9,500
200,000
250,000
175,000
210,000
80,000
70,000
30,000
35,000
30,000
10,000
10,000
104,000
13,000
4,000
6,000
5,000
18,000
55,000
275,000
350,000
2,000
1,900
2,500
2,250
70,000
120,000
125,000
120,000
95,000
125,000
8,000
8,500
2,000
130,000
-
4,500
2,000
150,000
150,000
140,000
120,000
180,000
215
8,500
9,500
4,500
2,083
150,000
150,000
140,000
95,000
143,333
215
152,500
300,000
150,000
122,500
152,500
14,000
8,250
9,000
95,000
26,500
15,000
26,500
14,333
9,333
15,833
10,167
46,000
3,500
4,000
2,500
95,000
24,500
24,500
16,000
9,500
18,000
95,000
25,000
25,000
15,000
9,500
17,500
180,000
180,000
150,000
150,000
180,000
14,000
8,250
9,000
30,000
30,000
30,000
12,000
9,000
12,000
11,500
-
10,000
-
9,000
46,000
3,500
4,000
2,500
129581489.xls.ms_office
3,500
3,500
1,100
850
700
24,000
32,000
40,000
48,000
65,000
80,000
100,000
75,000
80,000
14,000
17,000
21,000
23,500
17,000
3,500
44,000
50,000
70,000
85,000
900,000
1,200,000
1,000,000
8,000
8,500
9,500
11,500
8,500
14,000
11,500
15,700
14,500
22,000
21,000
100,000
3,200
8,000
55,000
9,600
18,000
12,000
13,500
50,000
3,600,000
3,500,000
3,400,000
4,500
3,000
22,000
26,000
40,000
44,000
65,000
88,000
110,000
62,000
85,000
17,500
20,000
25,000
37,000
43,500
64,500
87,500
110,000
62,000
90,000
15,000
4,100
5,000
900
1,000
950
18,000
24,000
38,000
45,000
76,000
95,000
110,000
65,000
95,000
11,500
15,000
19,000
21,000
15,000
4,100
5,000
900
1,000
950
20,000
25,000
38,333
44,167
68,500
90,167
110,000
63,000
90,000
11,500
15,000
19,000
21,000
15,833
40,000
55,000
65,000
-
40,000
55,000
65,000
-
8,500
4,800,000
4,600,000
4,450,000
3,500,000
-
8,000
4,800,000
4,500,000
4,400,000
3,500,000
-
7,000
8,000
9,500
7,000
11,500
9,500
13,000
12,000
18,000
17,000
100,000
3,000
9,000
60,000
10,000
15,000
8,000
22,000
65,000
3,750,000
3,400,000
3,500,000
-
7,000
8,000
9,500
7,000
11,500
9,500
13,000
12,000
18,000
17,000
100,000
3,000
8,500
60,000
10,000
15,000
8,000
22,000
65,000
4,450,000
4,166,667
4,425,000
3,500,000
-
129581489.xls.ms_office
3,850,000
3,750,000
3,500,000
5,000
2,600
2,700,000
2,500,000
2,500,000
3,750
1,500
3,300,000
2,900,000
2,850,000
4,000
2,000
1,500
700,000
20,000
12,000,000
9,600,000
14,000,000
825,000
1,250,000
75,000
42,000
42,000
50,000
55,000
60,000
70,000
250,000
90,000
750,000
27,500
20,000
2,000
135,000
120,000
100,000
90,000
7,000
15,000
92,000
1,500
35,000
25,000
500
8,000
650
750
10,000
110,000
4,250,000
4,000,000
4,000,000
2,700,000
2,600,000
2,600,000
3,750,000
3,200,000
3,200,000
2,750,000
2,500,000
4,300,000
4,000,000
4,000,000
2,650,000
2,500,000
2,500,000
3,700,000
3,200,000
3,200,000
2,700,000
2,500,000
4,100,000
3,750,000
2,200,000
3,100,000
2,750,000
2,500,000
4,216,667
3,916,667
4,000,000
2,516,667
2,550,000
2,550,000
3,516,667
3,200,000
3,200,000
2,733,333
2,500,000
2,500,000
2,500,000
1,950,000
950,000
-
1,950,000
950,000
2,500,000
78,000
98,000
22,000
400
8,500
700
-
77,500
97,500
22,500
350
8,000
750
-
200,000
75,000
275,000
45,000
20,000
2,500
7,500
115,000
3,500
26,000
18,000
750
8,000
800
750
-
200,000
76,833
275,000
45,000
20,000
2,500
7,500
103,500
3,500
26,000
20,833
500
8,167
750
750
-
129581489.xls.ms_office
100,000
65,000
1,300
1,500
1,000
700
750
900
1,400
900
1,100
1,000
1,100
5,500
6,000
500
31,000
48,000
8,500
9,000
27,500
250,000
10,000
165,000
2,300
3,300
4,000
2,550
3,700
4,600
45,000
50,000
60,000
71,000
26,000
21,000
8,000
8,000
65,000
4,300
73,000
30,800
28,000
28,000
8,000
32,500
40,000
60,000
22,500
30,250
27,500
32,500
137,500
1,275
1,400
1,250
640
640
640
820
820
1,050
820
1,050
5,250
5,500
450
30,000
58,000
10,000
-
140,000
32,000
57,500
10,000
-
140,000
110,000
30,500
60,000
8,000
-
139,167
110,000
1,275
1,400
1,250
640
640
640
820
820
1,050
820
1,050
5,250
5,500
450
30,833
58,500
9,333
-
2,600
3,500
4,500
2,500
3,500
4,000
-
2,500
3,500
4,500
2,500
3,500
4,000
-
2,000
3,000
3,500
2,500
3,500
4,000
-
2,367
3,333
4,167
2,500
3,500
4,000
-
8,000
8,200
37,000
47,000
7,500
8,000
37,000
48,000
22,000
18,000
7,000
6,500
33,000
-
22,000
18,000
7,500
7,567
35,667
47,500
129581489.xls.ms_office
27,500
30,000
23,500
27,500
37,500
45,000
27,500
29,000
21,500
28,000
28,000
28,000
700,000
302,500
181,500
10,200
56,800
2,117,500
1,512,500
2,359,500
1,391,500
907,500
302,500
31,100
302,500
1,633,500
1,149,500
1,633,500
211,700
6,500,000
19,500,000
13,725,000
1,000,000
1,500,000
4,500,000
1,200,000
250,000
40,000
136,000
63,650
42,250
20,800
13,200
5,850
3,400
2,300
51,150
129581489.xls.ms_office
32,000
37,000
23,000
34,000
34,000
34,000
29,750
33,000
22,250
31,000
31,000
31,000
35,200
16,850
4,900
78,050
52,250
25,650
64,600
43,100
21,300
51,650
35,500
17,550
41,850
29,500
14,350
43,100
30,900
14,550
241,850
160,650
108,050
80,100
52,800
26,450
18,650
10,500
7,350
6,050
59,800
39,950
28,650
17,850
69,700
42,750
30,600
19,350
231,900
140,150
129581489.xls.ms_office
99,800
60,500
44,850
30,250
19,650
15,100
131,050
65,500
53,400
30,250
24,200
400,800
224,350
167,350
1,502,100
1,236,400
1,135,350
883,150
1,123,950
787,400
695,500
619,050
3,556,250
3,826,650
4,099,950
4,514,400
4,658,400
5,325,550
5,469,550
7,726,750
3,520,950
3,738,450
3,973,600
4,423,250
5,128,650
7,385,850
7,600,400
129581489.xls.ms_office
4,094,100
4,775,950
5,848,700
8,296,950
9,158,100
5,884,000
8,511,500
5,137,450
6,462,950
6,971,450
3,682,600
3,953,000
4,370,350
4,514,400
5,019,900
5,181,550
5,886,900
3,809,000
4,279,250
4,837,650
5,525,400
5,760,550
7,259,450
4,479,100
5,378,450
6,260,200
8,752,500
9,839,950
10,636,450
16,238,300
129581489.xls.ms_office
6,451,200
8,596,750
9,910,500
11,241,900
15,045,050
9,234,500
10,466,000
10,962,700
12,158,900
13,190,500
17,493,300
17,972,350
18,451,400
20,106,100
20,693,900
11,056,750
16,170,700
16,776,150
18,322,100
19,480,100
21,302,300
22,921,700
23,509,550
197,650
215,600
237,150
209,600
221,600
245,550
129581489.xls.ms_office
213,200
222,800
229,950
218,000
227,600
237,150
221,600
229,950
241,950
4,192,650
23,950
101,800
95,800
89,800
83,850
47,900
59,850
71,850
83,850
299,450
239,550
179,650
149,700
119,750
89,800
419,250
359,350
299,450
239,550
179,650
119,750
389,300
329,400
269,500
209,600
149,700
107,800
539,050
129581489.xls.ms_office
311,450
215,600
179,650
155,700
15,550
14,350
700,000
300,000
60,000
10,000
84,000
850,000
72,000
350,000
19,000
120,000
10,000
165,000
19,500
19,500
25,000
25,000
125,000
275,000
6,000
2,500,000
10,000
35,000
60,000
60,000
22,000
750,000
35,000
7,500
5,500
17,500,000
25,000,000
10,000
18,000
35,000
4,000
11,500,000
1,500,000
12,000,000
95,000
36,000
154,000
22,000
16,000
4,800
15,000
57,000
40,000
55,000
5,000
-
15,000
35,000
40,000
-
15,000
35,000
40,000
-
15,000
42,333
40,000
55,000
5,000
-
30,000
-
30,000
17,500
-
30,000
20,000
-
30,000
20,833
-
25,000
-
129581489.xls.ms_office
360,000
50,000
28,000
2,000
35,000
17,500
30,000
2,250
-
40,000
2,000
-
35,000
-
35,000
2,125
-
2,500
-
2,500
-
50,000
-
50,000
-
750
3,000
-
750
3,000
-
23,600
39,600
1,200
1,800
19,800
39,600
35,200
3,000
1,800
600
1,200
66,000
3,600
1,800
1,800
1,800
3,600
109,000
42,500
60,500
90,000
3,600
12,000
4,200
2,400
1,200
272,000
3,600
Sanggar Seni
3,750,000 Gedong songo
3,750,000 Ungaran
4,500,000
4,500,000
4,500,000
3,750,000
16,000
22,000
28,000
56,000
129581489.xls.ms_office
7,200
2,800
1,850
1,350
300
1,200
2,400
1,760,000
1,793,000
1,870,000
2,007,500
2,090,000
1,870,000
7,150
2,400
16,500
19,250
33,000
38,500
46,200
55,000
132,000
77,000
82,500
8,250
3,850
14,850
12,650
19,250
16,500
7,150
82,500
19,250
12,100
16,500
10,450
8,250
6,600
7,400
13,200
41,250
23,100
33,000
22,000
20,900
11,000
23,650
27,500
22,000
129581489.xls.ms_office
60,500
60,500
85,250
6,050
19,800,000
18,700,000
17,600,000
18,700,000
14,300,000
16,500,000
6,600,000
14,300,000
14,850,000
181,500
137,500
126,500
110,000
49,500
49,500
73,700
14,850
46,750
12,100
82,500
3,550
187,000
38,500
52,250
165,000
4,950
49,500
44,000
38,500
55,000
8,250
8,250
93,500
77,000
66,000
104,500
46,750
44,000
132,000
110,000
165,000
192,500
154,000
110,000
3,300
2,450
49,500
8,800
129581489.xls.ms_office
650
181,500
143,000
88,000
77,000
26,400
195,250
26,400,000
2,035,000
1,870,000
1,540,000
1,815,000
2,035,000
1,595,000
27,500
1,760,000
1..
2
3..
4
5..
6
7..
8
9..
10
11..
.
.
.
.
129581489.xls.ms_office
129581489.xls.ms_office
RATA SALATIGA
RATA
WILAYAH
UD.
UD. RIMBA
AMBARAW MAJU JAYA SAUDARA
WATU AGUNG
HIDAYAH
SARI
A
AMBARAWA
ANEKA
MAKMUR
RATA RATA
WILAYAH
SALATIGA
22,500
35,000
30,000
30,000
30,000
28,500
35,000
24,000
-
30,000
26,000
22,500
80,000
80,000
1,500
9,500
200,000
-
1,500
28,500
33,000
9,500
150,000
7,000
1,500
28,500
33,000
9,500
175,000
7,000
43,850
51,200
17,000
-
1,500
26,000
37,500
8,750
135,000
3,000
1,500
27,000
38,000
8,700
150,000
3,000
1,500
32,283
42,233
11,483
142,500
3,000
129581489.xls.ms_office
1,300
800
1,500
1,000
-
10,000
2,000
1,500
-
10,000
1,650
1,150
1,500
1,000
75,000
120,000
300
112,500
110,000
95,000
97,500
112,500
8,700
10,000
140,000
145,000
27,250
25,000
25,750
11,750
7,750
13,500
85,000
120,000
109,000
109,000
110,000
-
15,000
75,000
120,000
120,000
115,000
100,000
120,000
-
300
105,000
105,000
95,000
95,000
105,000
8,400
-
9,000
10,000
30,000
25,000
27,000
10,000
6,000
140,000
145,000
24,500
24,500
13,500
9,500
12,000
8,500
1,800
1,500
4,000
180,000
260,000
210,000
40,000
32,500
30,000
32,500
14,000
9,500
16,000
7,000
1,400
800
1,600
1,000
85,000
85,000
90,000
85,000
160,000
70,000
300
165,000
165,000
110,000
110,000
155,000
8,000
8,000
8,000
9,000
13,000
180,000
240,000
105,000
210,000
40,000
35,000
32,000
62,500
32,000
15,000
9,500
91,000
9,250
5,000
1,300
800
1,500
1,000
85,000
85,000
75,000
75,000
150,000
65,000
170
175,000
175,000
125,000
115,000
150,000
8,500
8,500
8,250
10,500
12,000
175,000
250,000
110,000
150,000
35,000
32,500
29,000
64,000
29,000
9,500
9,800
91,000
15,000
6,000
1,350
800
1,550
1,000
85,000
85,000
83,333
80,000
143,333
67,500
235
149,667
149,667
117,500
112,500
138,333
8,250
8,250
8,125
9,750
12,500
178,333
250,000
141,667
180,000
37,500
35,833
31,167
52,167
31,167
12,833
9,600
91,000
13,417
12,000
-
10,250
1,800
1,500
4,000
26,000
-
303,000
375,000
1,600
1,000
325,000
350,000
1,600
1,000
26,000
314,000
362,500
1,600
1,000
129581489.xls.ms_office
3,000
3,500
-
4,000
700
14,000
3,500
3,500
700
14,000
14,500
3,000
800
900
350
20,000
23,000
32,500
38,000
42,000
47,500
55,000
62,500
70,000
12,000
13,500
16,500
18,000
12,500
3,000
700
750
325
20,000
20,000
30,000
37,500
40,000
47,500
55,000
65,000
65,000
12,500
12,500
15,000
17,500
13,000
3,000
750
825
338
20,000
21,500
31,250
37,750
41,000
47,500
55,000
63,750
67,500
12,250
13,000
15,750
17,750
13,333
35,000
52,500
62,500
-
40,000
50,000
55,000
-
27,000
38,000
44,000
54,000
-
34,000
46,833
53,833
54,000
-
8,000
-
160,000
3,000
8,000
15,000
4,200,000
-
160,000
3,000
8,000
15,000
4,200,000
-
9,000
52,500
7,000
-
112,000
2,100
7,500
7,500
11,000
6,000
35,000
4,600,000
4,800,000
4,200,000
180,000
7,000
47,500
7,500
10,000
5,000
4,600,000
4,850,000
146,000
2,100
7,833
33,333
7,333
10,500
5,500
17,500
4,600,000
4,825,000
4,200,000
-
129581489.xls.ms_office
3,900,000
3,800,000
3,600,000
-
3,400,000
3,500,000
3,500,000
-
4,700,000
4,800,000
4,500,000
2,400,000
2,500,000
2,500,000
2,800,000
2,600,000
2,600,000
-
4,650,000
4,900,000
2,600,000
2,750,000
-
4,675,000
4,850,000
4,500,000
2,500,000
2,500,000
2,500,000
2,775,000
2,600,000
2,600,000
-
3,400,000
3,500,000
3,500,000
-
8,500,000
6,500,000
6,000,000
-
9,500,000
6,200,000
6,000,000
-
9,000,000
6,350,000
6,000,000
-
197,000
75,000
45,000
16,000
3,500
7,000
16,000
350
8,000
800
8,000
-
100,000
85,000
70,000
60,000
-
197,000
75,000
45,000
16,000
3,500
100,000
85,000
70,000
60,000
7,000
16,000
350
8,000
800
8,000
-
95,000
50,000
125,000
110,000
100,000
90,000
9,000
100,000
350
9,000
-
75,000
125,000
45,000
22,500
6,000
70,000
31,000
21,000
350
7,000
700
500
8,500
95,000
75,000
125,000
45,000
20,000
7,500
65,000
32,500
22,500
400
7,000
750
600
8,500
120,000
81,667
125,000
46,667
21,250
125,000
110,000
100,000
90,000
7,500
78,333
31,750
21,750
367
7,667
725
550
8,500
107,500
3,900,000
3,800,000
3,600,000
-
129581489.xls.ms_office
30,000
-
30,000
48,000
5,000
-
30,000
48,000
5,000
-
6,000
31,000
40,500
6,000
31,000
40,500
90,000
55,000
31,000
45,000
-
90,000
65,000
30,000
45,000
7,500
90,000
70,000
29,500
45,000
7,500
90,000
63,333
30,167
45,000
7,500
150,000
1,500
2,250
2,500
1,700
2,250
-
150,000
1,500
2,000
2,500
1,700
-
150,000
1,500
2,125
2,500
1,700
1,125
-
6,000
6,000
62,000
6,000
6,000
55,000
65,000
37,500
47,500
35,000
35,000
7,500
35,000
41,000
35,000
30,000
7,000
29,500
35,000
6,000
6,000
55,000
61,500
35,000
31,667
7,250
34,000
41,167
19,000
25,000
31,000
32,000
18,500
25,000
31,000
33,000
18,750
25,000
31,000
32,500
57,500
30,000
129581489.xls.ms_office
27,500
36,000
24,000
28,500
28,500
28,500
27,500
36,000
24,000
28,500
28,500
28,500
35,000
40,000
25,000
38,000
38,000
38,000
32,000
27,500
24,000
28,000
28,000
28,000
129581489.xls.ms_office
28,000
34,000
23,500
27,500
27,500
27,500
31,667
33,833
24,167
31,167
31,167
31,167
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
RATARATA
Jasa (10 %)
JUMLAH
RATARATA +
JASA
PAJAK 10
%
50,500
73,333
65,833
65,833
65,833
64,333
35,833
35,833
74,667
39,667
30,500
27,000
24,167
29,000
29,000
21,333
22,667
24,167
45,667
29,000
64,000
50,167
43,833
HARGA
TOTAL
(JUMLAH+P HARGA 2006
AKHIR
AJAK)
TIM
22,500
80,000
8,000
88,000
8,800
96,800
96,800
18,000
1,583
29,706
35,494
10,217
159,167
4,167
1,800
158
2,971
3,549
1,022
15,917
417
19,800
1,742
32,676
39,044
11,238
175,083
4,583
1,980
174
3,268
3,904
1,124
17,508
458
21,780
1,916
35,944
42,948
12,362
192,592
5,042
21,750
1,900
35,900
42,900
12,350
192,550
5,000
129581489.xls.ms_office
6,833
1,694
975
1,525
1,000
117,500
117,500
99,444
87,500
135,556
67,500
250
138,222
186,556
120,833
110,833
134,444
11,125
8,250
8,358
9,500
9,750
12,500
159,167
197,500
141,667
137,500
37,500
35,833
28,306
30,722
27,806
12,972
8,894
91,000
14,250
683
169
98
153
100
11,750
11,750
9,944
8,750
13,556
6,750
25
13,822
18,656
12,083
11,083
13,444
1,113
825
836
950
975
1,250
15,917
19,750
14,167
13,750
3,750
3,583
2,831
3,072
2,781
1,297
889
9,100
1,425
7,517
1,864
1,073
1,678
1,100
129,250
129,250
109,389
96,250
149,111
74,250
275
152,044
205,211
132,917
121,917
147,889
12,238
9,075
9,194
10,450
10,725
13,750
175,083
217,250
155,833
151,250
41,250
39,417
31,136
33,794
30,586
14,269
9,784
100,100
15,675
752
186
107
168
110
12,925
12,925
10,939
9,625
14,911
7,425
28
15,204
20,521
13,292
12,192
14,789
1,224
908
919
1,045
1,073
1,375
17,508
21,725
15,583
15,125
4,125
3,942
3,114
3,379
3,059
1,427
978
10,010
1,568
8,268
2,050
1,180
1,845
1,210
142,175
142,175
120,328
105,875
164,022
81,675
303
167,249
225,732
146,208
134,108
162,678
13,461
9,983
10,114
11,495
11,798
15,125
192,592
238,975
171,417
166,375
45,375
43,358
34,250
37,174
33,645
15,696
10,762
110,110
17,243
8,250
2,050
1,150
1,800
1,200
142,150
142,150
120,300
105,850
164,000
81,650
300
167,200
225,700
146,200
134,100
162,650
13,450
9,950
10,100
11,450
11,750
15,100
192,550
238,950
171,400
166,350
45,350
43,350
34,200
37,150
33,600
15,650
10,750
110,100
17,200
15,472
46,000
314,000
362,500
2,650
2,367
2,500
1,547
4,600
31,400
36,250
265
237
250
17,019
50,600
345,400
398,750
2,915
2,603
2,750
1,702
5,060
34,540
39,875
292
260
275
18,721
55,660
379,940
438,625
3,207
2,864
3,025
18,700
55,650
379,900
438,600
3,200
2,850
3,000
129581489.xls.ms_office
3,533
4,250
825
913
663
20,000
23,250
34,792
40,958
54,750
68,833
82,500
63,375
78,750
11,875
14,000
17,375
19,375
14,389
353
425
83
91
66
2,000
2,325
3,479
4,096
5,475
6,883
8,250
6,338
7,875
1,188
1,400
1,738
1,938
1,439
3,887
4,675
908
1,004
729
22,000
25,575
38,271
45,054
60,225
75,717
90,750
69,713
86,625
13,063
15,400
19,113
21,313
15,828
389
468
91
100
73
2,200
2,558
3,827
4,505
6,023
7,572
9,075
6,971
8,663
1,306
1,540
1,911
2,131
1,583
4,275
5,143
998
1,104
802
24,200
28,133
42,098
49,560
66,248
83,288
99,825
76,684
95,288
14,369
16,940
21,024
23,444
17,411
4,250
5,100
950
1,100
800
24,200
28,100
42,050
49,550
66,200
83,250
99,800
76,650
95,250
14,350
16,900
21,000
23,400
17,400
37,000
50,917
59,417
54,000
-
3,700
5,092
5,942
5,400
-
40,700
56,008
65,358
59,400
-
4,070
5,601
6,536
5,940
-
44,770
61,609
71,894
65,340
-
44,750
61,600
71,850
65,300
-
7,000
8,000
9,500
7,000
11,500
9,500
13,000
12,000
18,000
17,000
135,333
2,700
8,111
46,667
8,667
15,000
11,167
13,750
41,250
4,525,000
4,495,833
4,275,000
3,500,000
-
700
800
950
700
1,150
950
1,300
1,200
1,800
1,700
13,533
270
811
4,667
867
1,500
1,117
1,375
4,125
452,500
449,583
427,500
350,000
-
7,700
8,800
10,450
7,700
12,650
10,450
14,300
13,200
19,800
18,700
148,867
2,970
8,922
51,333
9,533
16,500
12,283
15,125
45,375
4,977,500
4,945,417
4,702,500
3,850,000
-
770
880
1,045
770
1,265
1,045
1,430
1,320
1,980
1,870
14,887
297
892
5,133
953
1,650
1,228
1,513
4,538
497,750
494,542
470,250
385,000
-
8,470
9,680
11,495
8,470
13,915
11,495
15,730
14,520
21,780
20,570
163,753
3,267
9,814
56,467
10,487
18,150
13,512
16,638
49,913
5,475,250
5,439,958
5,172,750
4,235,000
-
8,450
9,650
11,450
8,450
13,900
11,450
15,700
14,500
21,750
20,550
163,750
3,250
9,800
56,450
10,450
18,150
13,500
16,600
49,900
5,475,250
5,439,950
5,172,750
4,235,000
-
129581489.xls.ms_office
4,263,889
4,188,889
4,033,333
2,508,333
2,525,000
2,525,000
3,230,556
3,100,000
3,100,000
2,733,333
2,500,000
426,389
418,889
403,333
250,833
252,500
252,500
323,056
310,000
310,000
273,333
250,000
4,690,278
4,607,778
4,436,667
2,759,167
2,777,500
2,777,500
3,553,611
3,410,000
3,410,000
3,006,667
2,750,000
469,028
460,778
443,667
275,917
277,750
277,750
355,361
341,000
341,000
300,667
275,000
5,159,306
5,068,556
4,880,333
3,035,083
3,055,250
3,055,250
3,908,972
3,751,000
3,751,000
3,307,333
3,025,000
1,950,000
9,000,000
6,350,000
6,000,000
950,000
2,500,000
195,000
900,000
635,000
600,000
95,000
250,000
2,145,000
9,900,000
6,985,000
6,600,000
1,045,000
2,750,000
214,500
990,000
698,500
660,000
104,500
275,000
2,359,500
10,890,000
7,683,500
7,260,000
1,149,500
3,025,000
2,359,500
10,890,000
7,683,500
7,260,000
1,149,500
3,025,000
198,500
77,833
200,000
45,556
19,083
3,000
112,500
97,500
85,000
75,000
7,333
90,917
1,167
28,875
19,528
406
7,944
758
650
8,250
107,500
19,850
7,783
20,000
4,556
1,908
300
11,250
9,750
8,500
7,500
733
9,092
117
2,888
1,953
41
794
76
65
825
10,750
218,350
85,617
220,000
50,111
20,992
3,300
123,750
107,250
93,500
82,500
8,067
100,008
1,283
31,763
21,481
446
8,739
834
715
9,075
118,250
21,835
8,562
22,000
5,011
2,099
330
12,375
10,725
9,350
8,250
807
10,001
128
3,176
2,148
45
874
83
72
908
11,825
240,185
94,178
242,000
55,122
23,091
3,630
136,125
117,975
102,850
90,750
8,873
110,009
1,412
34,939
23,629
491
9,613
918
787
9,983
130,075
240,150
94,150
242,000
55,100
23,050
3,600
136,100
117,950
102,850
90,750
8,850
110,000
1,400
34,900
23,600
450
9,600
900
750
9,950
130,050
129581489.xls.ms_office
5,068,550
4,880,300
3,055,250
3,055,250
3,751,000
3,751,000
3,307,300
3,025,000
114,583
86,667
1,275
1,400
1,250
640
640
640
820
820
1,050
820
1,050
5,250
5,500
450
30,333
50,500
7,167
7,500
11,458
8,667
128
140
125
64
64
64
82
82
105
82
105
525
550
45
3,033
5,050
717
750
126,042
95,333
1,403
1,540
1,375
704
704
704
902
902
1,155
902
1,155
5,775
6,050
495
33,367
55,550
7,883
8,250
12,604
9,533
140
154
138
70
70
70
90
90
116
90
116
578
605
50
3,337
5,555
788
825
138,646
104,867
1,543
1,694
1,513
774
774
774
992
992
1,271
992
1,271
6,353
6,655
545
36,703
61,105
8,672
9,075
138,600
104,850
1,500
1,650
1,500
750
750
750
950
950
1,250
950
1,250
6,350
6,650
500
36,700
61,100
8,650
9,050
150,000
1,933
2,729
3,333
2,100
2,313
4,000
-
15,000
193
273
333
210
231
400
-
165,000
2,127
3,002
3,667
2,310
2,544
4,400
-
16,500
213
300
367
231
254
440
-
181,500
2,339
3,302
4,033
2,541
2,798
4,840
-
181,500
2,300
3,300
4,000
2,500
2,750
4,800
-
22,000
18,000
6,750
6,783
55,000
61,500
35,000
31,667
6,625
33,556
43,056
2,200
1,800
675
678
5,500
6,150
3,500
3,167
663
3,356
4,306
24,200
19,800
7,425
7,462
60,500
67,650
38,500
34,833
7,288
36,911
47,361
2,420
1,980
743
746
6,050
6,765
3,850
3,483
729
3,691
4,736
26,620
21,780
8,168
8,208
66,550
74,415
42,350
38,317
8,016
40,602
52,097
26,600
21,750
8,150
8,200
66,550
74,400
42,350
38,300
8,000
40,600
52,050
18,750
25,000
31,000
32,500
1,875
2,500
3,100
3,250
20,625
27,500
34,100
35,750
2,063
2,750
3,410
3,575
22,688
30,250
37,510
39,325
22,650
30,250
37,500
39,300
129581489.xls.ms_office
29,639
34,278
23,472
30,222
30,222
30,222
2,964
3,428
2,347
3,022
3,022
3,022
32,603
37,706
25,819
33,244
33,244
33,244
3,260
3,771
2,582
3,324
3,324
3,324
35,863
41,476
28,401
36,569
36,569
36,569
35,850
41,450
28,400
36,550
36,550
36,550
2,550,000
250,000
150,000
8,500
47,000
1,750,000
1,250,000
1,950,000
1,150,000
750,000
250,000
25,750
250,000
1,350,000
950,000
1,350,000
175,000
255,000
25,000
15,000
850
4,700
175,000
125,000
195,000
115,000
75,000
25,000
2,575
25,000
135,000
95,000
135,000
17,500
2,805,000
275,000
165,000
9,350
51,700
1,925,000
1,375,000
2,145,000
1,265,000
825,000
275,000
28,325
275,000
1,485,000
1,045,000
1,485,000
192,500
280,500
27,500
16,500
935
5,170
192,500
137,500
214,500
126,500
82,500
27,500
2,833
27,500
148,500
104,500
148,500
19,250
3,085,500
302,500
181,500
10,285
56,870
2,117,500
1,512,500
2,359,500
1,391,500
907,500
302,500
31,158
302,500
1,633,500
1,149,500
1,633,500
211,750
3,085,500
302,500
181,500
10,200
56,800
2,117,500
1,512,500
2,359,500
1,391,500
907,500
302,500
31,100
302,500
1,633,500
1,149,500
1,633,500
211,700
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
129581489.xls.ms_office
580,000
70,000
760,000
60,000
315,000
16,500
105,000
9,000
165,000
19,500
19,500
125,000
10,000
22,000
750,000
7,500
5,500
10,000
18,000
4,000
95,000
16,000
-
58,000
7,000
76,000
6,000
31,500
1,650
10,500
900
16,500
1,950
1,950
12,500
1,000
2,200
75,000
750
550
1,000
1,800
400
9,500
1,600
-
638,000
77,000
836,000
66,000
346,500
18,150
115,500
9,900
181,500
21,450
21,450
137,500
11,000
24,200
825,000
8,250
6,050
11,000
19,800
4,400
104,500
17,600
-
63,800
7,700
83,600
6,600
34,650
1,815
11,550
990
18,150
2,145
2,145
13,750
1,100
2,420
82,500
825
605
1,100
1,980
440
10,450
1,760
-
701,800
84,700
919,600
72,600
381,150
19,965
127,050
10,890
199,650
23,595
23,595
151,250
12,100
26,620
907,500
9,075
6,655
12,100
21,780
4,840
114,950
19,360
-
129581489.xls.ms_office
701,800
84,700
919,600
72,600
381,150
19,950
127,050
10,850
199,650
23,550
23,550
151,250
12,100
26,600
907,500
9,050
6,650
12,100
21,750
4,800
114,950
19,350
-
50,000
1,900
17,500
5,000
190
1,750
55,000
2,090
19,250
5,500
209
1,925
60,500
2,299
21,175
60,500
2,250
21,150
1,000
1,500
100
150
1,100
1,650
110
165
1,210
1,815
1,200
1,800
2,500
1,500
500
1,000
250
150
50
100
2,750
1,650
550
1,100
275
165
55
110
3,025
1,815
605
1,210
3,000
1,800
600
1,200
3,000
1,500
1,500
1,500
3,000
90,000
35,000
50,000
75,000
3,000
10,000
3,500
2,000
1,000
225,000
3,000
300
150
150
150
300
9,000
3,500
5,000
7,500
300
1,000
350
200
100
22,500
300
3,300
1,650
1,650
1,650
3,300
99,000
38,500
55,000
82,500
3,300
11,000
3,850
2,200
1,100
247,500
3,300
330
165
165
165
330
9,900
3,850
5,500
8,250
330
1,100
385
220
110
24,750
330
3,630
1,815
1,815
1,815
3,630
108,900
42,350
60,500
90,750
3,630
12,100
4,235
2,420
1,210
272,250
3,630
3,600
1,800
1,800
1,800
3,600
108,900
42,350
60,500
90,750
3,600
12,100
4,200
2,400
1,200
272,250
3,600
129581489.xls.ms_office
1,600,000
1,630,000
1,700,000
1,825,000
1,900,000
1,700,000
6,500
2,200
15,000
17,500
30,000
35,000
42,000
50,000
120,000
70,000
75,000
7,500
3,500
13,500
11,500
17,500
15,000
6,500
75,000
17,500
11,000
15,000
9,500
7,500
6,000
6,750
12,000
37,500
21,000
30,000
20,000
19,000
10,000
21,500
25,000
20,000
160,000
163,000
170,000
182,500
190,000
170,000
650
220
1,500
1,750
3,000
3,500
4,200
5,000
12,000
7,000
7,500
750
350
1,350
1,150
1,750
1,500
650
7,500
1,750
1,100
1,500
950
750
600
675
1,200
3,750
2,100
3,000
2,000
1,900
1,000
2,150
2,500
2,000
1,760,000
1,793,000
1,870,000
2,007,500
2,090,000
1,870,000
7,150
2,420
16,500
19,250
33,000
38,500
46,200
55,000
132,000
77,000
82,500
8,250
3,850
14,850
12,650
19,250
16,500
7,150
82,500
19,250
12,100
16,500
10,450
8,250
6,600
7,425
13,200
41,250
23,100
33,000
22,000
20,900
11,000
23,650
27,500
22,000
1,760,000
1,793,000
1,870,000
2,007,500
2,090,000
1,870,000
7,150
2,420
16,500
19,250
33,000
38,500
46,200
55,000
132,000
77,000
82,500
8,250
3,850
14,850
12,650
19,250
16,500
7,150
82,500
19,250
12,100
16,500
10,450
8,250
6,600
7,425
13,200
41,250
23,100
33,000
22,000
20,900
11,000
23,650
27,500
22,000
129581489.xls.ms_office
1,760,000
1,793,000
1,870,000
2,007,500
2,090,000
1,870,000
7,150
2,400
16,500
19,250
33,000
38,500
46,200
55,000
132,000
77,000
82,500
8,250
3,850
14,850
12,650
19,250
16,500
7,150
82,500
19,250
12,100
16,500
10,450
8,250
6,600
7,400
13,200
41,250
23,100
33,000
22,000
20,900
11,000
23,650
27,500
22,000
55,000
55,000
77,500
5,500
#########
#########
#########
#########
#########
#########
6,000,000
#########
#########
165,000
125,000
115,000
100,000
45,000
45,000
67,000
13,500
42,500
11,000
75,000
3,250
170,000
35,000
47,500
150,000
4,500
45,000
40,000
35,000
50,000
7,500
7,500
85,000
70,000
60,000
95,000
42,500
40,000
120,000
100,000
150,000
175,000
140,000
100,000
3,000
2,250
45,000
8,000
5,500
5,500
7,750
550
1,800,000
1,700,000
1,600,000
1,700,000
1,300,000
1,500,000
600,000
1,300,000
1,350,000
16,500
12,500
11,500
10,000
4,500
4,500
6,700
1,350
4,250
1,100
7,500
325
17,000
3,500
4,750
15,000
450
4,500
4,000
3,500
5,000
750
750
8,500
7,000
6,000
9,500
4,250
4,000
12,000
10,000
15,000
17,500
14,000
10,000
300
225
4,500
800
60,500
60,500
85,250
6,050
#########
#########
#########
#########
#########
#########
6,600,000
#########
#########
181,500
137,500
126,500
110,000
49,500
49,500
73,700
14,850
46,750
12,100
82,500
3,575
187,000
38,500
52,250
165,000
4,950
49,500
44,000
38,500
55,000
8,250
8,250
93,500
77,000
66,000
104,500
46,750
44,000
132,000
110,000
165,000
192,500
154,000
110,000
3,300
2,475
49,500
8,800
60,500
60,500
85,250
6,050
19,800,000
18,700,000
17,600,000
18,700,000
14,300,000
16,500,000
6,600,000
14,300,000
14,850,000
181,500
137,500
126,500
110,000
49,500
49,500
73,700
14,850
46,750
12,100
82,500
3,575
187,000
38,500
52,250
165,000
4,950
49,500
44,000
38,500
55,000
8,250
8,250
93,500
77,000
66,000
104,500
46,750
44,000
132,000
110,000
165,000
192,500
154,000
110,000
3,300
2,475
49,500
8,800
129581489.xls.ms_office
60,500
60,500
85,250
6,050
19,800,000
18,700,000
17,600,000
18,700,000
14,300,000
16,500,000
6,600,000
14,300,000
14,850,000
181,500
137,500
126,500
110,000
49,500
49,500
73,700
14,850
46,750
12,100
82,500
3,550
187,000
38,500
52,250
165,000
4,950
49,500
44,000
38,500
55,000
8,250
8,250
93,500
77,000
66,000
104,500
46,750
44,000
132,000
110,000
165,000
192,500
154,000
110,000
3,300
2,450
49,500
8,800
600
165,000
130,000
80,000
70,000
24,000
177,500
#########
1,850,000
1,700,000
1,400,000
1,650,000
1,850,000
1,450,000
25,000
1,600,000
60
16,500
13,000
8,000
7,000
2,400
17,750
2,400,000
185,000
170,000
140,000
165,000
185,000
145,000
2,500
160,000
Ungaran,
660
181,500
143,000
88,000
77,000
26,400
195,250
#########
2,035,000
1,870,000
1,540,000
1,815,000
2,035,000
1,595,000
27,500
1,760,000
660
181,500
143,000
88,000
77,000
26,400
195,250
26,400,000
2,035,000
1,870,000
1,540,000
1,815,000
2,035,000
1,595,000
27,500
1,760,000
650
181,500
143,000
88,000
77,000
26,400
195,250
26,400,000
2,035,000
1,870,000
1,540,000
1,815,000
2,035,000
1,595,000
27,500
1,760,000
Maret 2006
: AGUS SUHARTO, ST
1..
2
3..
4
5..
6
7..
8
7. HARTONO, AMd.
9..
8.HERI SUBAGYO
9. RONDIAN
10
11..
129581489.xls.ms_office
10
129581489.xls.ms_office
URAIAN
SATUAN
Pekerja
Mandor
Tukang batu
Tukang kayu
Tukang besi
Tukang cat
Tukang plitur
Tukang listrik
Kepala Tukang
Mekanik terlatih
Operator terlatih
Operator semi terlatih
Pembantu Operator
Sopir
Sopir angkut orang
Buruh tak terlatih
Buruh semi terlatih
Buruh terlatih
Tukang masak aspal/Juru godog
Tukang leideng
Pengayam bronjong
Masinis
Pembantu Masinis
Penjaga
Page 69
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
UPAH
30,000
40,000
25,000
25,000
25,000
25,000
25,000
25,000
27,500
30,000
60,000
50,000
40,000
35,000
30,000
30,000
30,000
30,000
40,000
30,000
30,000
50,000
40,000
30,000
HPS TUNTANG.06-06-06
(DIBORONGKAN)
NO
JENIS BAHAN
SATUAN
HARGA SATUAN
(Rp)
4
Selisih
96,000.00
- Pekerjaan jalan
Unit
60,000.00
- Pekerjaan tanah
Unit
25,000.00
- Pekerjaan pasangan
Unit
45,000.00
- Pekerjaan perpipaan
Unit
1,500.00
20,000.00
1 Abu Batu
2 Alat-alat kerja / Alat bantu :
4 Amril / amplas
Lembar
2,000.00
Lembar
36,000.00
(12,000.00)
Lembar
43,000.00
(10,000.00)
Buah
12,000.00
Kg
10,000.00
4,000.00
Buah
300,000.00
10 Bambu kecil
Batang
4,500.00
11 Bambu sedang
Batang
6,500.00
12 Bataco 39 x 19 x 10 cm
Buah
2,250.00
13 Bataco (setengah) 19 x 19 x 10 cm
Buah
1,500.00
14 Bataco 39 x 19 x 14 cm
Buah
2,500.00
15 Bataco (setengah) 19 x 19 x 14 cm
Buah
1,750.00
120,000.00
Batang
6,000.00
Kg.
12,000.00
16 Batang kelapa
M3
19 Batu belah
7/10
M3
105,000.00
(35,000.00)
20 Batu belah
10/15
M3
100,000.00
(40,000.00)
M3
90,000.00
(30,000.00)
M3
80,000.00
(20,000.00)
M+D19
60,000.00
M3
80,000.00
23 Batu candi 30 x 30
24 Batu Kerikil sungai (tersaring)
25 Batu merah (Batu bata)
Buah
200.00
(50.00)
26 Batu Palimanan
78,000.00
M3
175,000.00
28 Batu split
M3
150,000.00
(25,000.00)
27 Batu pecah
M3
130,000.00
(45,000.00)
28 Batu pecah
M3
120,000.00
(55,000.00)
29 Batu pecah
M3
110,000.00
(40,000.00)
30 Batu pecah
M3
105,000.00
(45,000.00)
31 Bensin
32 Besi Profil
701
Liter
4,500.00
Kg.
8,000.00
33 Besi IWF
Kg.
8,000.00
Kg
4,750.00
(2,750.00)
Kg
5,000.00
(3,000.00)
36 Besi sengkang
Kg
6,000.00
(1,500.00)
37 Besi teralis
Kg
9,500.00
(2,500.00)
a. Non galvanis
Buah
200,000.00
b. Galvanis
Buah
250,000.00
a. Non galvanis
Buah
175,000.00
b. Galvanis
Buah
210,000.00
Buah
80,000.00
Buah
70,000.00
44 Cat besi
Kg.
30,000.00
(4,000.00)
45 Cat brom
Kg.
35,000.00
(2,000.00)
46 Cat Kayu
Kg
30,000.00
(2,800.00)
47 Cat Meni
Kg.
10,000.00
(3,000.00)
48 Cat Tembok
Kg
10,000.00
(1,600.00)
49 Daun/Kerangka naco
104,000.00
Kg
13,000.00
Lembar
4,000.00
52 Engsel Pintu
Buah
6,000.00
53 Engsel Jendela
Buah
5,000.00
54 Flinkote
Buah
18,000.00
55 Formica
Buah
55,000.00
25,000.00
51 Eternit
M2
275,000.00
271,000.00
57 Flinkote
Kg.
18,000.00
58 Formica
Lembar
55,000.00
275,000.00
(100,000.00)
350,000.00
(80,000.00)
Buah
2,000.00
(1,000.00)
Buah
1,900.00
(700.00)
Buah
2,500.00
(250.00)
Buah
3,500.00
(500.00)
Buah
3,500.00
(1,500.00)
Buah
1,100.00
Buah
850.00
Buah
700.00
Buah
24,000.00
Buah
32,000.00
Buah
40,000.00
Buah
48,000.00
Buah
65,000.00
Buah
80,000.00
Buah
100,000.00
Buah
75,000.00
Buah
80,000.00
711
(150.00)
78 Got Type U - 15 cm
Buah
14,000.00
79 Got Type U - 20 cm
Buah
17,000.00
80 Got Type U - 30 cm
Buah
21,000.00
81 Got Type U - 40 cm
Buah
23,500.00
82 Glass Block
Buah
17,000.00
Buah
3,500.00
(6,500.00)
84 Kaca airbras
1,000,000.00
85 Kaca bening 3 mm
44,000.00
86 Kaca bening 5 mm
50,000.00
87 Kaca grafir
900,000.00
1,200,000.00
89 Kaca ryben 5 mm
70,000.00
85,000.00
15,000.00
(10,000.00)
91 Kait angin
Buah
8,000.00
92 Kansteen Batako 10 x 20 x 50
Buah
8,500.00
93 Kansteen 10/12,5 x 25 x 50
Buah
9,500.00
Buah
11,500.00
Buah
8,500.00
Buah
14,000.00
Buah
11,500.00
Buah
15,700.00
Buah
14,500.00
Buah
22,000.00
Buah
21,000.00
M3
100,000.00
Kg
3,200.00
Kg
8,000.00
Rol
55,000.00
Kg
9,600.00
18,000.00
12,000.00
13,500.00
M3
50,000.00
M3
3,600,000.00
(1,200,000.00)
M3
3,500,000.00
(1,100,000.00)
M3
3,400,000.00
(1,200,000.00)
M'
4,500.00
(1,500.00)
M'
3,000.00
M3
3,850,000.00
(450,000.00)
M3
3,750,000.00
(500,000.00)
M3
3,500,000.00
(750,000.00)
M'
5,000.00
M'
2,600.00
M3
2,700,000.00
M3
2,500,000.00
721
(50,000.00)
M3
2,500,000.00
M'
3,750.00
M'
1,500.00
M3
3,300,000.00
(200,000.00)
M3
2,900,000.00
(550,000.00)
M3
2,850,000.00
(600,000.00)
M'
4,000.00
(1,200.00)
M'
2,000.00
(100.00)
M'
1,500.00
M3
700,000.00
M'
20,000.00
5,000.00
M3
12,000,000.00
M3
9,600,000.00
M3
14,000,000.00
M3
825,000.00
(375,000.00)
M3
1,250,000.00
(650,000.00)
(150,000.00)
Buah
75,000.00
20,000.00
Buah
42,000.00
Buah
42,000.00
M'
50,000.00
M'
55,000.00
M'
60,000.00
M'
70,000.00
Unit
250,000.00
Buah
90,000.00
Buah
750,000.00
Liter
27,500.00
Kg
20,000.00
M'
2,000.00
M3
135,000.00
120,000.00
M3
100,000.00
90,000.00
Liter
7,000.00
(10,000.00)
(1,000.00)
(2,000.00)
Liter
15,000.00
(3,000.00)
Lembar
92,000.00
(18,000.00)
Buah
1,500.00
Buah
35,000.00
Buah
25,000.00
Buah
500.00
Kg
8,000.00
(1,600.00)
Buah
650.00
Buah
750.00
Kg
10,000.00
M3
110,000.00
731
(25,000.00)
M3
100,000.00
(30,000.00)
M3
65,000.00
(15,000.00)
Buah
1,300.00
Buah
1,500.00
100.00
Buah
700.00
(800.00)
Buah
750.00
(100.00)
Buah
900.00
(100.00)
Buah
1,400.00
200.00
Buah
1,000.00
(500.00)
Buah
900.00
(100.00)
Buah
1,100.00
(150.00)
Buah
1,000.00
Buah
1,100.00
(150.00)
Buah
5,500.00
(850.00)
Buah
6,000.00
(650.00)
Buah
500.00
(100.00)
Zak
31,000.00
(5,000.00)
Zak
48,000.00
(12,000.00)
Kg
8,500.00
Kg
9,000.00
Liter
27,500.00
17,500.00
Buah
250,000.00
Liter
10,000.00
165,000.00
189 Rooster 10 x 20 cm
Buah
2,300.00
190 Rooster 15 x 25 cm
Buah
3,300.00
191 Rooster 15 x 30 cm
Buah
4,000.00
192 Rooster 20 x 20 cm
Buah
2,550.00
193 Rooster 25 x 25 cm
Buah
3,700.00
194 Rooster 30 x 30 cm
Buah
4,600.00
lembar
45,000.00
lembar
50,000.00
lembar
60,000.00
lembar
71,000.00
m'
26,000.00
m'
21,000.00
Liter
8,000.00
202 Sirlak
Kg.
8,000.00
203 Sirtu
M3
65,000.00
204 Solar
Liter
201 Sepirtus
4,300.00
(3,000.00)
Lembar
73,000.00
(200.00)
Lembar
30,800.00
(46,200.00)
Kg.
9,000.00
M3
30,800.00
M3
28,000.00
741
(12,000.00)
M3
211 Tir
Liter
4
28,000.00
8,000.00
(7,000.00)
-
Lembar
32,500.00
(7,500.00)
Lembar
40,000.00
(12,000.00)
Lembar
60,000.00
60,000.00
22,500.00
30,250.00
27,500.00
(10,000.00)
32,500.00
(7,500.00)
27,500.00
(8,300.00)
30,000.00
(12,000.00)
(4,900.00)
23,500.00
27,500.00
37,500.00
9,100.00
45,000.00
16,600.00
(900.00)
751
(DIBORONGKAN)
I.
No
URAIAN PEKERJAAN
UPAH
KERJA
HARGA
BAHAN
JUMLAH
(Rp)
(Rp)
(Rp)
PEKERJAAN PERSIAPAN
5.1 Pembuatan 1 bh Bak Adukan, uk. 0.40 x 0.50 x 0.20 m
6.2 1 M1 Pagar Sementara Dari Seng Gelombang tinggi 2.00 m.
7,500.00
18,350.00
60,840.00
273,587.50
68,340.00
291,937.50
18,350.00
288,087.50
306,437.50
18,350.00
727,000.00
745,350.00
41,700.00
41,700.00
145,250.00
875,350.00
1,020,600.00
87,500.00
756,260.00
843,760.00
32,000.00
25,450.00
57,450.00
32,000.00
25,450.00
201,330.00
5,975.00
38,910.00
57,450.00
201,330.00
44,885.00
5 PEKERJAAN TANAH
5.1 Galian Tanah Biasa Sedalam 1 m per m3
13,600.00
13,600.00
17,884.00
24,990.00
17,884.00
24,990.00
21,250.00
21,250.00
28,220.00
28,220.00
17,480.00
17,480.00
6,528.00
6,528.00
17,000.00
17,000.00
17,000.00
33,600.00
50,600.00
9,400.00
78,000.00
87,400.00
142,222.50
0 PEKERJAAN PONDASI
6.14 Pasangan pondasi batu kosong Tebal 20 cm per 1 m3
14,722.50
127,500.00
64,650.00
348,625.00
413,275.00
64,650.00
304,050.00
368,700.00
64,650.00
64,650.00
277,325.00
258,800.00
341,975.00
323,450.00
64,650.00
245,775.00
310,425.00
64,650.00
210,175.00
274,825.00
82,925.00
394,100.00
477,025.00
253,066.67
83,066.67
170,000.00
III.10 Membuat Bronjong dari Kawat galvanis 4 mm diisi dgn bt belah, per m3
87,066.67
234,000.00
321,066.67
III.11 Membuat Bronjong dari Kawat galvanis 5 mm, diisi dgn bt belah per m3
92,066.67
314,000.00
406,066.67
IV.
PEKERJAAN DINDING
6.2 Pasangan Batu Bata dgn 1 PC : 2 PS per m2 Tebal 1 Bata
26,250.00
69,712.50
95,962.50
26,250.00
62,636.25
88,886.25
26,250.00
57,876.25
84,126.25
26,250.00
19,812.00
46,062.00
12,975.00
32,486.25
45,461.25
12,975.00
29,136.75
42,111.75
12,975.00
26,912.50
39,887.50
12,975.00
23,987.50
36,962.50
Page 76
\\vboxsrv\conversion_tmp\scratch_3\129581489.xls.ms_office
10,562.50
8,303.00
10,562.50
6,922.00
17,484.50
10,562.50
6,030.00
16,592.50
10,562.50
5,548.00
16,110.50
6 PEKERJAAN PLESTERAN
18,865.50
10,562.50
5,152.00
15,714.50
10,562.50
3,426.00
13,988.50
13,550.00
13,367.00
26,917.00
13,550.00
10,970.00
24,520.00
13,550.00
9,527.00
23,077.00
13,550.00
7,836.00
21,386.00
6,762.50
4,948.00
11,710.50
3,039.50
587.50
3,627.00
12,247.50
31,910.00
44,157.50
12,247.50
32,669.00
44,916.50
29,512.50
42,319.50
71,832.00
29,512.50
47,319.50
76,832.00
29,512.50
42,319.50
71,832.00
29,512.50
44,819.50
74,332.00
29,512.50
38,319.50
67,832.00
29,512.50
42,319.50
71,832.00
393,687.50
6 PEKERJAAN BETON
6.1 Membuat beton tumbuk dengan 1 Pc : 3 Ps : 5 Kr, per m3
59,637.50
334,050.00
59,637.50
321,875.00
381,512.50
59,637.50
304,175.00
363,812.50
90,950.00
126,245.00
419,700.00
529,412.50
109,712.50
393,425.00
503,137.50
59,637.50
419,800.00
479,437.50
416.25
5,370.00
5,786.25
416.25
5,107.50
5,523.75
16,415.00
36,900.00
53,315.00
16,415.00
41,025.00
57,440.00
137,347.50
6.30.
35,295.00
109,712.50
18,397.50
118,950.00
18,997.50
122,700.00
141,697.50
191,337.50
1,309,425.00
1,500,762.50
244,152.50
1,617,675.00
1,861,827.50
388,425.00
3,046,425.00
3,434,850.00
297,950.00
2,321,525.00
2,619,475.00
297,950.00
2,398,025.00
2,695,975.00
287,720.00
1,574,025.00
1,861,745.00
5,950.00
27,067.50
33,017.50
244,152.50
235,402.50
#REF!
202,750.00
16,415.00
1,380,175.00
2,315,925.00
#REF!
362,000.00
36,900.00
1,624,327.50
2,551,327.50
#REF!
564,750.00
53,315.00
1,646,537.50
1,784,631.25
1,922,725.00
Page 77
244,152.50
235,402.50
1,380,175.00
2,315,925.00
2,060,818.75
2,198,912.50
2,337,006.25
2,337,006.25
2,475,100.00
1,624,327.50
2,551,327.50
24,238.13
101,834.75
126,072.88
\\vboxsrv\conversion_tmp\scratch_3\129581489.xls.ms_office
6 PEKERJAAN KAYU
6.27
6.28
6.30.
6.29
VIII.5
VIII.6
Kuda-kuda
Kuda-kuda
Kuda-kuda
Kuda-kuda
Kuda-kuda
Kuda-kuda
Kayu
Kayu
Kayu
Kayu
Kayu
Kayu
Jati per m3
Kamper per m3
Kruing per m3
Bengkirai per m3
Jati Bentang 6-9 m per m3
Kamper Bentang 6-9 m per m3
461,000.00
461,000.00
461,000.00
461,000.00
461,000.00
461,000.00
10,571,200.00
4,221,400.00
3,286,400.00
3,946,400.00
10,588,800.00
4,153,800.00
11,032,200.00
4,682,400.00
3,747,400.00
4,407,400.00
11,049,800.00
4,614,800.00
461,000.00
3,218,800.00
3,679,800.00
461,000.00
271,050.00
223,030.00
3,878,800.00
10,577,600.00
4,142,600.00
4,339,800.00
10,848,650.00
4,365,630.00
223,030.00
3,207,600.00
3,430,630.00
VIII.12
VIII.13
VIII.14
VIII.15
VIII.16
6.32
6.35
223,030.00
7,575.00
7,575.00
7,575.00
7,575.00
5,975.00
5,975.00
3,867,600.00
106,400.00
42,050.00
32,700.00
39,300.00
46,200.00
53,700.00
4,090,630.00
113,975.00
49,625.00
40,275.00
46,875.00
52,175.00
59,675.00
5,975.00
35,400.00
41,375.00
5,975.00
5,975.00
5,975.00
747,000.00
41,800.00
43,200.00
50,200.00
10,560,000.00
47,775.00
49,175.00
56,175.00
11,307,000.00
697,000.00
4,200,000.00
4,897,000.00
125,250.00
614,400.00
739,650.00
125,250.00
230,400.00
355,650.00
6.31 Pek. Kaso 5/7 dan Reng 2/3 Kayu Kruing per m2(kodok/vlam/plentong)
6.35
6.31.A
6.35.b
6.1
Pek. Kaso 5/7 dan Reng 3/4 Kayu Kruing per m2 (genteng beton)
Pek. Kaso 5/7 dan Reng 2/3 Kayu Bengkirai per m2 (plentong/kodok/vlam)
Pek. Kaso 5/7 dan Reng 3/4 Kayu Bengkirai per m2 (genteng beton)
Pek. Kusen-kusen Pintu/Jendela dari Kayu Jati per m3
74,700.00
223,060.00
297,760.00
6.2 Pek. Daun Pintu/Jendela Plywood Rangkap Rangka Kayu Kamper per m2
74,700.00
108,400.00
183,100.00
81,100.00
81,100.00
336,000.00
126,000.00
417,100.00
207,100.00
81,100.00
148,920.00
230,020.00
101,375.00
384,000.00
485,375.00
13,275.00
75,000.00
88,275.00
4,642.50
6,000.00
10,642.50
3,095.00
5,000.00
8,095.00
4,642.50
8,000.00
12,642.50
18,570.00
250,000.00
268,570.00
4,642.50
55,000.00
59,642.50
125,250.00
230,400.00
355,650.00
16,452.50
16,452.50
102,690.00
78,390.00
119,142.50
94,842.50
6.40. Pek. Pasang eternit dan rangka langit-langit (1.00x100) bahan kayu kruing per m217,340.00
VIII.39 Pekerjaan Plafon hanger kayu kruing per m3
6.48 Pekerjaan listplank 3 cm x 20 cm bahan kayu bengkirai per m1
6.50.
6.57
0
6.57.a
Pekerjaan
Pekerjaan
Pekerjaan
Pekerjaan
#REF!
IX
#REF!
39,480.00
56,820.00
576,250.00
3,190,000.00
3,766,250.00
8,750.00
26,320.00
35,070.00
9,605.00
400.00
1,921.00
400.00
40,000.00
127,525.00
8,000.00
-
49,605.00
150,575.00
9,921.00
-
#REF!
#REF!
#REF!
Page 78
2,415.00
27,500.00
9,175.00
22,000.00
29,915.00
31,175.00
17,630.00
21,900.00
39,530.00
18,350.00
6,347.50
6,347.50
5,505.00
6,710.00
6,162.50
6,162.50
25,420.00
15,128.00
18,438.00
34,100.00
163,820.00
55,000.00
111,250.00
43,770.00
21,475.50
24,785.50
34,100.00
170,530.00
61,162.50
117,412.50
\\vboxsrv\conversion_tmp\scratch_3\129581489.xls.ms_office
31,160.00
26,600.00
57,760.00
11,937.50
48,870.00
60,807.50
15,237.50
11,487.50
25,120.00
42,550.00
40,357.50
54,037.50
XI
2,410.00
1,300.00
3,710.00
4,281.25
12,150.00
16,431.25
6.9 Pengecatan bidang kayu baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup) per m2 4,935.00
16,850.00
21,785.00
6.14 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup) per m2
2,448.25
4,450.00
6,898.25
6.15 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat penutup) per m2
2,105.50
3,000.00
5,105.50
4,540.00
5,010.00
9,550.00
1,857.00
5,647.50
5,647.50
5,647.50
11,295.00
9,351.00
9,351.00
11,690.75
3,117.00
3,117.00
3,117.00
3,117.00
4,675.50
7,015.25
7,015.25
18,775.00
-
9,600.00
18,120.00
23,580.00
36,300.00
53,820.00
72,600.00
119,760.00
168,180.00
9,377.50
11,392.50
16,275.00
25,177.50
40,997.50
81,840.00
124,155.00
456,750.00
11,457.00
23,767.50
29,227.50
41,947.50
65,115.00
81,951.00
129,111.00
179,870.75
12,494.50
14,509.50
19,392.00
28,294.50
45,673.00
88,855.25
131,170.25
18,775.00
456,750.00
XII.18
5,231.75
17,000.00
22,231.75
XII.19
XII.20
XII.21
XII.22
XII.23
XII.24
XII.25
XII.26
XII.27
XII.28
6,251.75
7,753.75
7,378.25
9,068.00
8,692.50
12,823.00
13,010.75
12,823.00
13,010.75
13,762.50
19,000.00
17,000.00
23,000.00
23,000.00
28,000.00
29,000.00
31,400.00
42,000.00
44,000.00
45,000.00
25,251.75
24,753.75
30,378.25
32,068.00
36,692.50
41,823.00
44,410.75
54,823.00
57,010.75
58,762.50
XII.29
13,762.50
47,500.00
61,262.50
XII.30
XII.31
XII.32
XII.33
XII.34
XII.35
XII.36
XII.37
XII.38
Paving
Paving
Paving
Paving
Paving
Paving
Paving
Paving
Paving
13,762.50
13,762.50
13,762.50
13,762.50
13,762.50
13,762.50
13,762.50
13,762.50
13,762.50
55,000.00
80,000.00
60,000.00
42,500.00
47,500.00
45,100.00
52,900.00
49,000.00
52,900.00
68,762.50
93,762.50
73,762.50
56,262.50
61,262.50
58,862.50
66,662.50
62,762.50
66,662.50
XII.39
13,762.50
54,000.00
67,762.50
XII.40
XII.41
13,762.50
5,248.78
58,000.00
14,000.00
71,762.50
19,248.78
XII.42
6,540.37
17,000.00
23,540.37
XII.43
XII.44
9,327.55
12,386.74
21,000.00
23,500.00
30,327.55
35,886.74
XIII.
XIII.1
XIII.2
XIII.3
XIII.4
XIII.5
XIII.6
XIII.7
XIII.8
12,010.00
7,650,000.00
173,545.83
228,221.67
6,953.58
1,853.58
3,270.38
9,512.25
78,000.00
3,868,750.00
23,250.00
21,400.00
28,560.00
16,400.00
17,450.00
55,437.50
90,010.00
11,518,750.00
196,795.83
249,621.67
35,513.58
18,253.58
20,720.38
64,949.75
PEKERJAAN LAIN-LAIN
Page 79
\\vboxsrv\conversion_tmp\scratch_3\129581489.xls.ms_office
DAFTAR ANALISA
PERHITUNGAN PEKERJAAN JASA PEMBORONGAN
TAHUN 2006
No
URAIAN PEKERJAAN
HARGA
UPAH
HARGA
ANALISIS/SATUAN
SATUAN
KERJA
BAHAN
(Rp)
3
(Rp)
4
(Rp)
5
1
I.
JUMLAH
(Rp)
6
PEKERJAAN PERSIAPAN
5.1 Pembuatan 1 bh Bak Adukan, uk. 0.40 x 0.50 x 0.20 m
5.1.1
5.1.2
Paku
1.0000 bt
700,000.00
25,200.00
8,000.00
640.00
35,000.00
35,000.00
0.0000 oh Pekerja
30,000.00
0.3000
Tukang batu
25,000.00
0.0000
Tukang kepala
27,500.00
0.0000
Mandor
40,000.00
7,500.00
7,500.00
60,840.00
68,340.00
20,000.00
25,000.00
31,000.00
1,937.50
3
0.0050 m Pasir Pasang
100,000.00
500.00
3
0.0090 m Batu pecah 2/3
130,000.00
1,170.00
0.0600 kg
Paku Kayu
8,000.00
480.00
0.4500 kg
Cat Meni
10,000.00
4,500.00
1.2000 lb
3
0.0720 m Kayu 5/7 Meranti
50,000.00
60,000.00
2,500,000.00
180,000.00
0.4000 Pekerja
30,000.00
12,000.00
25,000.00
5,000.00
27,500.00
550.00
0.0200 Mandor
40,000.00
800.00
18,350.00
273,587.50
291,937.50
Tinggi 2 m
5.0000 m' Kayu dolok DN / Dolken 8-10 cm
20,000.00
100,000.00
31,000.00
1,937.50
3
0.0050 m Pasir Pasang
100,000.00
500.00
3
0.0090 m Batu pecah 2/3
130,000.00
1,170.00
0.0600 kg
Paku Kayu
8,000.00
480.00
0.4000 kg
Cat Meni
10,000.00
4,000.00
3
0.0720 m Kayu 5/7 Meranti
2,500,000.00
180,000.00
0.4000 Pekerja
30,000.00
12,000.00
25,000.00
5,000.00
27,500.00
550.00
0.0200 Mandor
40,000.00
800.00
18,350.00
2
I.4 Pembuatan pintu pagar sementara dari kayu per 1m
3
0.2500 m Kayu Meranti
288,087.50
306,437.50
SK SNI T - 01 - 1991 - 03
2,500,000.00
625,000.00
2,000.00
0.2500 kg
Paku kayu
8,000.00
0.4000 kg
Cat meni
10,000.00
4,000.00
3.0000 bh Engsel
18,000.00
54,000.00
42,000.00
0.4000 Pekerja
30,000.00
12,000.00
42,000.00
25,000.00
5,000.00
27,500.00
550.00
0.0200 Mandor
40,000.00
800.00
18,350.00
Page 80
727,000.00
745,350.00
129581489.xls.ms_office
2
I.5 Membersihkan lapangan dan peralatan 1m
0.1000 Pekerja
30,000.00
0.0500 Mandor
40,000.00
3,000.00
2,000.00
41,700.00
41,700.00
20,000.00
100,000.00
2,500,000.00
450,000.00
6,800.00
0.8500 kg
Paku kayu
8,000.00
1.1000 kg
Besi Strip
4,750.00
5,225.00
31,000.00
27,125.00
15,000.00
Pasir Pasang
100,000.00
Pasir Beton
110,000.00
11,000.00
130,000.00
19,500.00
0.1500 m
0.1000 m
0.1500 m
200.00
6,000.00
50,000.00
12,500.00
104,000.00
208,000.00
44,000.00
3,520.00
42,000.00
6,300.00
73,000.00
2.0000 Pekerja
30,000.00
60,000.00
25,000.00
50,000.00
25,000.00
25,000.00
27,500.00
8,250.00
0.0500 Mandor
40,000.00
Jendela Nako
Kaca Polos
2.0000 m
0.0800 m
4,380.00
2,000.00
145,250.00
0.3000 kg
Paku
0.0500 m
875,350.00
136,000.00
2,500,000.00
525,000.00
8,000.00
2,400.00
31,000.00
8,060.00
110,000.00
3,300.00
130,000.00
6,500.00
50,000.00
75,000.00
1.0000 Pekerja
30,000.00
30,000.00
25,000.00
50,000.00
27,500.00
5,500.00
0.0500 Mandor
40,000.00
2,000.00
87,500.00
6,500.00
0.2500 kg
9,000.00
Tali ijuk
1,020,600.00
756,260.00
SNI 03 - 2835 - 2002
6,500.00
2,250.00
0.2500 Pekerja
30,000.00
7,500.00
425.00
25,000.00
27,500.00
55.00
0.0130 Mandor
40,000.00
520.00
8,500.00
2
I.9 Pembuatan jalan sementar per m
843,760.00
8,750.00
17,250.00
3
0.1500 m Batu belah 15/20
100,000.00
15,000.00
3
0.0900 m Batu pecah 5/7
105,000.00
9,450.00
3
0.0100 m Pasir pasang
100,000.00
1.0000 Pekerja
30,000.00
0.0500 Mandor
40,000.00
1,000.00
30,000.00
2,000.00
32,000.00
Page 81
25,450.00
57,450.00
129581489.xls.ms_office
30,000.00
0.0330 Mandor
40,000.00
1,320.00
0.0070 m
Papan 3/20
201,330.00
30,000.00
8,000.00
160.00
1,250,000.00
8,750.00
0.1000 Pekerja
30,000.00
3,000.00
25,000.00
2,500.00
27,500.00
275.00
0.0050 Mandor
40,000.00
200.00
5,975.00
Paku kayu
200,010.00
201,330.00
3
0.0120 m Kayu Meranti 5/7
38,910.00
44,885.00
PEKERJAAN TANAH
5.1 Galian Tanah Biasa Sedalam 1 m per m
0.4000 Pekerja
30,000.00
0.0400 Mandor
40,000.00
12,000.00
1,600.00
13,600.00
30,000.00
0.0526 Mandor
40,000.00
30,000.00
0.0735 Mandor
40,000.00
30,000.00
0.0625 Mandor
40,000.00
21,250.00
28,220.00
17,480.00
6,528.00
17,000.00
18,750.00
2,500.00
21,250.00
0.8300 Pekerja
30,000.00
0.0830 Mandor
40,000.00
24,900.00
3,320.00
28,220.00
0.5160 Pekerja
30,000.00
0.0500 Mandor
40,000.00
15,480.00
2,000.00
17,480.00
0.1920 Pekerja
30,000.00
0.0192 Mandor
40,000.00
5,760.00
768.00
6,528.00
24,990.00
2,940.00
0.6250 Pekerja
3
6.9 Mengurug Tanah Kembali per m
22,050.00
24,990.00
3
6.8 Tanah Diangkut Sejauh 150 m per m
17,884.00
2,104.00
0.7350 Pekerja
3
6.6 Galian Tanah Lumpur Sedalam 1 m per m
15,780.00
17,884.00
3
6.4 Galian Tanah Keras Sedalam 1 m per m
13,600.00
0.5260 Pekerja
3
6.3 Galian Tanah Biasa Sedalam 3 m per m
0.5000 Pekerja
30,000.00
0.0500 Mandor
40,000.00
15,000.00
2,000.00
17,000.00
Dihitung
3
1.2000 m Tanah Padas
28,000.00
0.5000 Pekerja
30,000.00
0.0500 Mandor
40,000.00
33,600.00
15,000.00
2,000.00
17,000.00
Page 82
33,600.00
50,600.00
129581489.xls.ms_office
3
1.2000 m Pasir Urug
65,000.00
0.3000 Pekerja
30,000.00
0.0100 Mandor
40,000.00
78,000.00
9,000.00
400.00
9,400.00
78,000.00
87,400.00
PEKERJAAN PONDASI
3
6.14 Pasangan pondasi batu kosong Tebal 20 cm per 1 m
Batu Belah
90,000.00
Pasir urug
65,000.00
1.2000 m
0.3000 m
108,000.00
19,500.00
0.0780 Pekerja
30,000.00
2,340.00
25,000.00
9,750.00
27,500.00
1,072.50
0.0390 Mandor
40,000.00
1,560.00
14,722.50
1.1000 m
Batu Belah
0.4270 m
Pasir Pasang
99,000.00
31,000.00
206,925.00
100,000.00
42,700.00
30,000.00
45,000.00
25,000.00
15,000.00
27,500.00
1,650.00
0.0750 Mandor
40,000.00
3,000.00
64,650.00
3
6.4 Pasangan batu belah/batu kali dengan 1 PC : 3 PS per 1 m
99,000.00
31,000.00
156,550.00
48,500.00
30,000.00
45,000.00
25,000.00
15,000.00
27,500.00
1,650.00
0.0750 Mandor
40,000.00
3,000.00
64,650.00
3
6.5 Pasangan Batu Belah/Batu Kali dgn 1 PC : 4 PS per 1 m
3
0.5200 m Pasir Pasang
99,000.00
31,000.00
126,325.00
100,000.00
52,000.00
45,000.00
25,000.00
15,000.00
27,500.00
1,650.00
0.0750 Mandor
40,000.00
3,000.00
64,650.00
3
6.6 Pasangan Batu Belah/Batu Kali dgn 1 PC : 5 PS per 1 m
3
0.5440 m Pasir Pasang
368,700.00
30,000.00
304,050.00
90,000.00
1.5000 Pekerja
3
1.1000 m Batu Belah
413,275.00
100,000.00
348,625.00
90,000.00
1.5000 Pekerja
3
1.1000 m Batu Belah
142,222.50
90,000.00
1.5000 Pekerja
3
1.1000 m Batu Belah
127,500.00
277,325.00
341,975.00
99,000.00
31,000.00
105,400.00
100,000.00
54,400.00
1.5000 Pekerja
30,000.00
45,000.00
25,000.00
15,000.00
27,500.00
1,650.00
0.0750 Mandor
40,000.00
3,000.00
64,650.00
Page 83
258,800.00
323,450.00
129581489.xls.ms_office
0.5610 m
Pasir Pasang
90,000.00
99,000.00
31,000.00
90,675.00
100,000.00
30,000.00
45,000.00
25,000.00
15,000.00
27,500.00
1,650.00
0.0750 Mandor
40,000.00
3,000.00
64,650.00
3
6.12 Pasangan Batu Belah/Batu Kali dgn 1 PC : 3 KP : 10 PS per 1 m
3
Batu Belah
0.1470 m
Kapur
3
0.4920 m Pasir Pasang
99,000.00
31,000.00
47,275.00
100,000.00
14,700.00
100,000.00
49,200.00
30,000.00
45,000.00
25,000.00
15,000.00
27,500.00
1,650.00
0.0750 Mandor
40,000.00
3,000.00
64,650.00
0.4500 m
Batu Belah
210,175.00
40,500.00
31,000.00
217,000.00
3
0.4500 m Pasir beton
110,000.00
49,500.00
3
0.6700 m Batu pecah 2/3
130,000.00
87,100.00
2.3800 Pekerja
30,000.00
71,400.00
25,000.00
7,500.00
27,500.00
825.00
0.0800 Mandor
40,000.00
3,200.00
82,925.00
3
III.9 Membuat Bronjong dari Kawat galvanis 3 mm diisi dgn bt belah, per m
8.3333 kg
Kawat galvanis
0.6667 Penganyam
30,000.00
20,000.00
30,000.00
16,000.00
0.0267 Mandor
40,000.00
1,066.67
30,000.00
45,000.00
0.0250 Mandor
40,000.00
90,000.00
1,000.00
83,066.67
3
III.10 Membuat Bronjong dari Kawat galvanis 4 mm diisi dgn bt belah, per m
0.7333 Penganyam
30,000.00
22,000.00
30,000.00
18,000.00
0.0267 Mandor
40,000.00
1,066.67
30,000.00
45,000.00
0.0250 Mandor
40,000.00
90,000.00
1,000.00
87,066.67
3
III.11 Membuat Bronjong dari Kawat galvanis 5 mm, diisi dgn bt belah per m
234,000.00
321,066.67
BOW (G.5.c)
9,600.00
224,000.00
3
1.0000 m batu belah
90,000.00
0.8333 Penganyam
30,000.00
25,000.00
30,000.00
20,000.00
0.0267 Mandor
40,000.00
1,066.67
30,000.00
45,000.00
0.0250 Mandor
40,000.00
90,000.00
1,000.00
92,066.67
Page 84
253,066.67
144,000.00
90,000.00
Kawat galvanis
170,000.00
BOW (G.5.b)
9,600.00
3
1.0000 m batu belah
23.3333 kg
477,025.00
80,000.00
90,000.00
Kawat galvanis
394,100.00
BOW (G.5.a)
9,600.00
3
1.0000 m batu belah
15.0000 kg
274,825.00
310,425.00
1.5000 Pekerja
245,775.00
90,000.00
56,100.00
1.5000 Pekerja
1.1000 m
314,000.00
406,066.67
129581489.xls.ms_office
IV.
PEKERJAAN DINDING
2
200.00
28,000.00
31,000.00
33,712.50
0.0800 m
Pasir Pasang
100,000.00
8,000.00
0.6500 Pekerja
30,000.00
19,500.00
25,000.00
5,000.00
27,500.00
550.00
0.0300 Mandor
40,000.00
1,200.00
26,250.00
69,712.50
200.00
28,000.00
31,000.00
25,536.25
0.0910 m
Pasir Pasang
100,000.00
9,100.00
0.6500 Pekerja
30,000.00
19,500.00
25,000.00
5,000.00
27,500.00
550.00
0.0300 Mandor
40,000.00
1,200.00
26,250.00
2
6.4 Pasangan Batu Bata dgn 1 PC : 4 PS per m Tebal 1 Bata
62,636.25
88,886.25
200.00
28,000.00
31,000.00
20,576.25
3
0.0930 m Pasir Pasang
95,962.50
100,000.00
9,300.00
0.6500 Pekerja
30,000.00
19,500.00
25,000.00
5,000.00
27,500.00
550.00
0.0300 Mandor
40,000.00
1,200.00
26,250.00
57,876.25
84,126.25
2
6.7 Pasangan Batu Bata dgn 1 PC : 3 KP : 10 PS per m Tebal 1 Bata SNI - 03 - 2837 - 2002
200.00
31,000.00
28,000.00
7,812.00
3
0.0275 m Kapur
100,000.00
2,750.00
3
0.0925 m Pasir Pasang
100,000.00
9,250.00
0.6500 Pekerja
30,000.00
19,500.00
25,000.00
5,000.00
27,500.00
550.00
0.0300 Mandor
40,000.00
1,200.00
26,250.00
2
6.9 Pasangan Batu Bata dgn 1 PC : 2 PS per m Tebal 1/2 Bata
19,812.00
200.00
14,000.00
31,000.00
14,686.25
3
0.0380 m Pasir Pasang
100,000.00
3,800.00
0.3200 Pekerja
30,000.00
9,600.00
25,000.00
2,500.00
27,500.00
275.00
0.0150 Mandor
40,000.00
600.00
12,975.00
2
6.10. Pasangan Batu Bata dgn 1 PC : 3 PS per m Tebal 1/2 Bata
32,486.25
45,461.25
200.00
14,000.00
31,000.00
11,136.75
3
0.0400 m Pasir Pasang
46,062.00
100,000.00
4,000.00
0.3200 Pekerja
30,000.00
9,600.00
25,000.00
2,500.00
27,500.00
275.00
0.0150 Mandor
40,000.00
600.00
12,975.00
Page 85
29,136.75
42,111.75
129581489.xls.ms_office
200.00
31,000.00
8,912.50
100,000.00
4,000.00
0.0400 m
Pasir Pasang
14,000.00
0.3200 Pekerja
30,000.00
9,600.00
25,000.00
2,500.00
27,500.00
275.00
0.0150 Mandor
40,000.00
600.00
12,975.00
26,912.50
200.00
14,000.00
31,000.00
7,502.00
Pasir Pasang
39,887.50
100,000.00
4,500.00
0.3200 Pekerja
30,000.00
9,600.00
25,000.00
2,500.00
27,500.00
275.00
0.0150 Mandor
40,000.00
600.00
12,975.00
26,002.00
38,977.00
2
6.15 Pasangan Batu Bata dgn 1 PC : 3 KP : 10 PS per m Tebal 1/2 Bata SNI - 03 - 2837 - 2002
200.00
14,000.00
31,000.00
3,487.50
3
0.0150 m Kapur
100,000.00
1,500.00
3
0.0500 m Pasir Pasang
100,000.00
5,000.00
0.3200 Pekerja
30,000.00
9,600.00
25,000.00
2,500.00
27,500.00
275.00
0.0150 Mandor
40,000.00
600.00
12,975.00
50.0000 bh Roster/terawang
0.3200 zak Semen PC
3
0.0350 m Pasir Pasang
115,000.00
31,000.00
9,920.00
100,000.00
3,500.00
0.3000 Pekerja
30,000.00
9,000.00
25,000.00
2,500.00
27,500.00
275.00
0.0150 Mandor
40,000.00
600.00
140,795.00
Dihitung
63,750.00
31,000.00
7,440.00
100,000.00
2,625.00
30,000.00
6,750.00
25,000.00
1,875.00
27,500.00
206.25
40,000.00
450.00
9,281.25
128,420.00
2,550.00
0.2250 Pekerja
0.0113 Mandor
36,962.50
Dihitung
2,300.00
12,375.00
(6.25.h)
23,987.50
73,815.00
83,096.25
PEKERJAAN PLESTERAN
2
6.2 Plesteran tebal 15 mm dengan 1 Pc : 2 Ps per m
6,603.00
100,000.00
1,700.00
0.2000 Pekerja
30,000.00
6,000.00
25,000.00
3,750.00
27,500.00
412.50
0.0100 Mandor
40,000.00
400.00
10,562.50
Page 86
8,303.00
18,865.50
129581489.xls.ms_office
2
6.3 Plesteran tebal 15 mm dengan 1 Pc : 3 Ps per m
3
2
0.0190 m
5,022.00
100,000.00
1,900.00
0.2000 Pekerja
30,000.00
6,000.00
25,000.00
3,750.00
27,500.00
412.50
0.0100 Mandor
40,000.00
400.00
10,562.50
0.0200 m
2,000.00
30,000.00
6,000.00
25,000.00
3,750.00
27,500.00
412.50
0.0100 Mandor
40,000.00
400.00
10,562.50
0.0220 m
Pasir Pasang
17,484.50
4,030.00
100,000.00
0.2000 Pekerja
6,922.00
Pasir Pasang
Pasir Pasang
6,030.00
16,592.50
3,348.00
100,000.00
2,200.00
0.2000 Pekerja
30,000.00
6,000.00
25,000.00
3,750.00
27,500.00
412.50
0.0100 Mandor
40,000.00
400.00
10,562.50
Page 87
5,548.00
16,110.50
129581489.xls.ms_office
2
6.6 Plesteran tebal 15 mm dengan 1 Pc : 6 Ps per m
Pasir Pasang
31,000.00
2,852.00
100,000.00
2,300.00
0.2000 Pekerja
30,000.00
6,000.00
25,000.00
3,750.00
27,500.00
412.50
0.0100 Mandor
40,000.00
400.00
10,562.50
5,152.00
1,426.00
Kapur
100,000.00
600.00
Pasir Pasang
100,000.00
1,400.00
0.0060 m
0.0140 m
0.2000 Pekerja
30,000.00
6,000.00
25,000.00
3,750.00
27,500.00
412.50
0.0100 Mandor
40,000.00
400.00
10,562.50
2
6.13 Plesteran tebal 20 mm dengan 1 Pc : 2 Ps per m
0.0230 m
Pasir Pasang
2,300.00
7,500.00
25,000.00
5,000.00
27,500.00
550.00
0.0125 Mandor
40,000.00
500.00
13,550.00
2
6.14 Plesteran tebal 20 mm dengan 1 Pc : 3 Ps per m
8,370.00
100,000.00
2,600.00
7,500.00
25,000.00
5,000.00
27,500.00
550.00
0.0125 Mandor
40,000.00
500.00
13,550.00
2
6.15 Plesteran tebal 20 mm dengan 1 Pc : 4 Ps per m
10,970.00
6,727.00
100,000.00
2,800.00
30,000.00
7,500.00
25,000.00
5,000.00
27,500.00
550.00
0.0125 Mandor
40,000.00
500.00
13,550.00
2
6.16 Plesteran tebal 20 mm dengan 1 Pc : 5 Ps per m
3
0.0280 m Pasir Pasang
23,077.00
5,649.75
100,000.00
2,800.00
30,000.00
7,500.00
25,000.00
5,000.00
27,500.00
550.00
0.0125 Mandor
40,000.00
500.00
13,550.00
2
6.17 Plesteran tebal 20 mm dengan 1 Pc : 6 Ps per m
3
0.0300 m Pasir Pasang
9,527.00
0.2500 Pekerja
24,520.00
0.2500 Pekerja
26,917.00
30,000.00
3
0.0280 m Pasir Pasang
13,367.00
31,000.00
0.2500 Pekerja
13,988.50
11,067.00
100,000.00
30,000.00
3
0.0260 m Pasir Pasang
3,426.00
0.2500 Pekerja
15,714.50
8,449.75
21,999.75
4,836.00
100,000.00
3,000.00
0.2500 Pekerja
30,000.00
7,500.00
25,000.00
5,000.00
27,500.00
550.00
0.0125 Mandor
40,000.00
500.00
Page 88
129581489.xls.ms_office
13,550.00
6.35 Plesteran siar dengan 1 Pc : 2 Ps per m
0.0160 m
Pasir Pasang
31,000.00
3,348.00
100,000.00
1,600.00
30,000.00
4,500.00
25,000.00
1,750.00
27,500.00
192.50
0.0080 Mandor
40,000.00
320.00
6,762.50
0.0020 m
Pasir Pasang
4,948.00
11,710.50
387.50
100,000.00
200.00
0.0570 Pekerja
30,000.00
1,710.00
25,000.00
595.00
27,500.00
654.50
0.0020 Mandor
40,000.00
80.00
3,039.50
21,386.00
0.1500 Pekerja
7,836.00
587.50
3,627.00
2
1.0000 m Tegel 20x20 cm
22,500.00
22,500.00
31,000.00
8,060.00
3
0.0135 m Pasir Pasang
100,000.00
1,350.00
0.2700 Pekerja
30,000.00
8,100.00
25,000.00
3,250.00
27,500.00
357.50
0.0135 Mandor
40,000.00
540.00
12,247.50
2
6.6 Pasang lantai tegel warna ukuran 20x20 cm per m
31,910.00
2
1.0000 m Tegel warna 20x20 cm
22,500.00
22,500.00
31,000.00
6,789.00
100,000.00
2,300.00
3
0.0230 m Pasir Pasang
44,157.50
48,000.00
0.2700 Pekerja
30,000.00
8,100.00
1,080.00
25,000.00
3,250.00
27,500.00
357.50
0.0135 Mandor
40,000.00
540.00
12,247.50
Page 89
32,669.00
44,916.50
129581489.xls.ms_office
1.0000 m
3
2
Keramik 10 x 20 cm (polos)
Pasir Pasang
8,819.50
100,000.00
4,200.00
48,000.00
0.6200 Pekerja
30,000.00
18,600.00
25,000.00
8,750.00
27,500.00
962.50
0.0300 Mandor
40,000.00
1,200.00
1,800.00
29,512.50
1.0000 m
Keramik 10 x 20 cm (warna)
0.0420 m
Pasir Pasang
42,319.50
32,500.00
31,000.00
8,819.50
100,000.00
4,200.00
48,000.00
0.6200 Pekerja
30,000.00
18,600.00
25,000.00
8,750.00
27,500.00
962.50
0.0300 Mandor
40,000.00
1,200.00
1,800.00
29,512.50
2
6.44 Pasang Lantai Keramik 20x20 cm (polos) per m
47,319.50
27,500.00
31,000.00
8,819.50
100,000.00
4,200.00
27,500.00
48,000.00
0.6200 Pekerja
30,000.00
18,600.00
25,000.00
8,750.00
27,500.00
962.50
0.0300 Mandor
40,000.00
1,200.00
1,800.00
29,512.50
6.44.a Pasang Lantai Keramik 20x20 cm (warna) per m
42,319.50
30,000.00
31,000.00
8,819.50
100,000.00
4,200.00
30,000.00
48,000.00
0.6200 Pekerja
30,000.00
18,600.00
25,000.00
8,750.00
27,500.00
962.50
0.0300 Mandor
40,000.00
1,200.00
1,800.00
29,512.50
Pasang Lantai Keramik 30x30 cm (polos)per m2
44,819.50
74,332.00
Dihitung
2
1.0000 m Keramik 30 x 30 cm (polos)
23,500.00
31,000.00
8,819.50
100,000.00
4,200.00
3
0.0420 m Pasir Pasang
71,832.00
2
1.0000 m Keramik 20 x 20 cm (warna)
3
0.0420 m Pasir Pasang
76,832.00
2
1.0000 m Keramik 20 x 20 cm (polos)
3
0.0420 m Pasir Pasang
71,832.00
27,500.00
31,000.00
23,500.00
48,000.00
0.6200 Pekerja
30,000.00
18,600.00
1,800.00
25,000.00
8,750.00
27,500.00
962.50
0.0300 Mandor
40,000.00
1,200.00
29,512.50
Page 90
38,319.50
67,832.00
129581489.xls.ms_office
2
Pasang Lantai Keramik 30x30 cm (warna)per m
2
1.0000 m
3
2
Keramik 30 x 30 cm (warna)
0.0420 m
Pasir Pasang
27,500.00
31,000.00
8,819.50
100,000.00
4,200.00
48,000.00
0.6200 Pekerja
30,000.00
18,600.00
25,000.00
8,750.00
27,500.00
962.50
0.0300 Mandor
40,000.00
1,200.00
1,800.00
29,512.50
Pasang Lantai Keramik 40x40 cm (polos) per m2
2
Keramik
0.0420 m
Pasir Pasang
42,319.50
37,500.00
31,000.00
8,819.50
100,000.00
4,200.00
48,000.00
0.6200 Pekerja
30,000.00
18,600.00
25,000.00
8,750.00
27,500.00
962.50
0.0300 Mandor
40,000.00
1,200.00
1,800.00
29,512.50
Pasang Lantai Keramik 40x40 cm (warna) per m2
52,319.50
45,000.00
31,000.00
8,819.50
3
0.0420 m Pasir Pasang
100,000.00
4,200.00
48,000.00
0.6200 Pekerja
30,000.00
18,600.00
25,000.00
8,750.00
27,500.00
962.50
0.0300 Mandor
40,000.00
1,200.00
1,800.00
29,512.50
2
6.56 Pasang Lantai Parquet Jati per m
59,819.50
Leem vinyl
0.6500 Pekerja
30,000.00
19,500.00
25,000.00
8,750.00
27,500.00
962.50
0.0325 Mandor
40,000.00
1,300.00
30,512.50
2
6.55 Pasang Lantai Karpetper m
30,512.50
2
1.0500 m Karpet
Leem vinyl
0.1700 Pekerja
30,000.00
5,100.00
25,000.00
4,250.00
27,500.00
467.50
0.0085 Mandor
40,000.00
340.00
10,157.50
2
6.68 Pasang Dinding Keramik 20x20 cm (warna)per m
10,157.50
2
1.0000 m Keramik 20 x 20 cm
30,000.00
30,000.00
31,000.00
7,207.50
100,000.00
1,800.00
3
0.0180 m Pasir Pasang
89,332.00
2
1.0500 m Parquet Jati
0.3500 kg
81,832.00
Dihitung
45,000.00
0.6000 kg
71,832.00
Dihitung
37,500.00
2
1.0000 m Keramik
Dihitung
27,500.00
1.0000 m
48,000.00
0.6000 Pekerja
30,000.00
18,000.00
1,800.00
25,000.00
2,500.00
27,500.00
1,237.50
0.0300 Mandor
40,000.00
1,200.00
22,937.50
Page 91
40,807.50
63,745.00
129581489.xls.ms_office
1.0000 m
Keramik 10 x 20 cm
0.0180 m
Pasir Pasang
32,500.00
31,000.00
7,207.50
100,000.00
1,800.00
48,000.00
0.6000 Pekerja
30,000.00
18,000.00
25,000.00
3,125.00
27,500.00
343.75
0.0300 Mandor
40,000.00
1,200.00
1,800.00
22,668.75
1.0500 m
Batu klinker
0.0250 m
Pasir Pasang
43,307.50
99,750.00
31,000.00
9,641.00
100,000.00
2,500.00
30,000.00
18,600.00
25,000.00
8,750.00
27,500.00
962.50
0.0300 Mandor
40,000.00
1,200.00
29,512.50
2
6.73 Pasang Dinding batu Paros/palimanan per m
111,891.00
141,403.50
2
1.0500 m Batu paros/palimanan
60,000.00
63,000.00
55,000.00
16,156.25
100,000.00
3,500.00
0.6200 Pekerja
30,000.00
18,600.00
25,000.00
8,750.00
27,500.00
962.50
0.0300 Mandor
40,000.00
1,200.00
29,512.50
2
6.74 Pasang Dinding batu tempel hitam per m
82,656.25
112,168.75
2
1.0500 m Batu tempel hutan
40,000.00
31,000.00
9,106.25
100,000.00
3,500.00
3
0.0350 m Pasir Pasang
65,976.25
0.6200 Pekerja
3
0.0350 m Pasir Pasang
42,000.00
0.6200 Pekerja
30,000.00
18,600.00
25,000.00
8,750.00
27,500.00
962.50
0.0300 Mandor
40,000.00
1,200.00
29,512.50
54,606.25
84,118.75
6 PEKERJAAN BETON
3
6.1 Membuat beton tumbuk dengan 1 Pc : 3 Ps : 5 Kr, per m
5.4500 KG Semen PC
31,000.00
168,950.00
3
0.8700 m Batu pecah 2/3 cm
130,000.00
113,100.00
3
0.5200 m Pasir Beton
100,000.00
52,000.00
1.6500 oh Pekerja
30,000.00
49,500.00
25,000.00
6,250.00
27,500.00
687.50
0.0800 oh Mandor
40,000.00
3,200.00
59,637.50
3
6.2 Membuat beton tumbuk dengan 1 Pc : 3 Ps : 6 Kr, per m
334,050.00
393,687.50
31,000.00
152,675.00
3
0.9400 m Batu pecah 2/3 cm
130,000.00
122,200.00
3
0.4700 m Pasir Beton
100,000.00
47,000.00
1.6500 Pekerja
30,000.00
49,500.00
25,000.00
6,250.00
27,500.00
687.50
0.0800 Mandor
40,000.00
3,200.00
59,637.50
Page 92
321,875.00
381,512.50
129581489.xls.ms_office
134,075.00
113,100.00
130,000.00
Pasir Beton
100,000.00
0.5700 m
57,000.00
1.6500 Pekerja
30,000.00
49,500.00
25,000.00
6,250.00
27,500.00
687.50
0.0800 Mandor
40,000.00
3,200.00
59,637.50
304,175.00
31,000.00
7,750.00
3
0.4400 m Batu pecah 2/3 cm
130,000.00
57,200.00
Pasir Beton
1.1500 Pekerja
363,812.50
31,000.00
0.8700 m
100,000.00
26,000.00
30,000.00
34,500.00
25,000.00
500.00
27,500.00
55.00
0.0060 Mandor
40,000.00
240.00
35,295.00
Page 93
90,950.00
126,245.00
129581489.xls.ms_office
31,000.00
260,400.00
105,300.00
130,000.00
Pasir Beton
100,000.00
0.5400 m
54,000.00
2.0000 Pekerja
30,000.00
60,000.00
25,000.00
8,750.00
27,500.00
962.50
1.0000 Mandor
40,000.00
40,000.00
109,712.50
3
0.9300 m Batu pecah 2/3 cm
3
Pasir Beton
31,000.00
225,525.00
130,000.00
120,900.00
100,000.00
30,000.00
60,000.00
25,000.00
8,750.00
27,500.00
962.50
1.0000 Mandor
40,000.00
40,000.00
109,712.50
529,412.50
47,000.00
2.0000 Pekerja
419,700.00
SNI - 03 - 3434-2002
SNI - 03 - 3434-2002
393,425.00
503,137.50
SNI - 03 - 3434-2002
31,000.00
272,800.00
3
0.7000 m Batu pecah 2/3 cm
130,000.00
91,000.00
3
0.5600 m Pasir Beton
100,000.00
56,000.00
1.6500 Pekerja
30,000.00
49,500.00
25,000.00
6,250.00
27,500.00
687.50
0.0800 Mandor
40,000.00
3,200.00
59,637.50
419,800.00
479,437.50
SNI - 03 - 3434-2002
1.0500 kg
Besi ulir
5,000.00
0.0150 kg
Kawat besi
8,000.00
5,250.00
120.00
0.0070 Pekerja
30,000.00
210.00
25,000.00
175.00
27,500.00
19.25
0.0003 Mandor
40,000.00
12.00
416.25
5,370.00
5,786.25
SNI - 03 - 3434-2002
1.0500 kg
Besi polos
4,750.00
0.0150 kg
Kawat besi
8,000.00
4,987.50
120.00
0.0070 Pekerja
30,000.00
210.00
25,000.00
175.00
27,500.00
19.25
0.0003 Mandor
40,000.00
12.00
416.25
5,107.50
5,523.75
2
6.28 Pasang bekisting untuk pondasi, per m
3
0.0400 m Kayu terentang/tahun
0.3000 kg
Paku
0.1000 lt
825,000.00
33,000.00
8,000.00
2,400.00
15,000.00
1,500.00
0.3000 Pekerja
30,000.00
9,000.00
25,000.00
6,500.00
27,500.00
715.00
0.0050 Mandor
40,000.00
200.00
16,415.00
Page 94
36,900.00
53,315.00
129581489.xls.ms_office
0.0450 m
0.3000 kg
Paku
0.1000 lt
37,125.00
8,000.00
2,400.00
15,000.00
1,500.00
30,000.00
9,000.00
25,000.00
6,500.00
27,500.00
715.00
0.0050 Mandor
40,000.00
200.00
16,415.00
0.0400 m
0.4000 kg
Paku
0.2000 lt
0.0150 m
41,025.00
33,000.00
8,000.00
3,200.00
15,000.00
3,000.00
1,250,000.00
18,750.00
60,000.00
21,000.00
20,000.00
40,000.00
0.3000 Pekerja
30,000.00
9,000.00
25,000.00
8,250.00
27,500.00
907.50
0.0060 Mandor
40,000.00
240.00
18,397.50
2
6.31 Pasang bekisting untuk balok, per m
3
0.0400 m Kayu lanan terentang
0.4000 kg
Paku
0.2000 lt
3
0.0180 m Balok kayu lanan
118,950.00
33,000.00
8,000.00
3,200.00
15,000.00
3,000.00
1,250,000.00
22,500.00
60,000.00
21,000.00
20,000.00
40,000.00
0.3200 Pekerja
30,000.00
9,600.00
25,000.00
8,250.00
27,500.00
907.50
0.0060 Mandor
40,000.00
240.00
18,997.50
2
6.32 Pasang bekisting untuk lantai per m
3
0.0400 m Kayu lanan terentang
0.4000 kg
Paku
0.2000 lt
3
0.0150 m Balok kayu lanan
122,700.00
33,000.00
8,000.00
3,200.00
15,000.00
3,000.00
1,250,000.00
18,750.00
60,000.00
21,000.00
20,000.00
120,000.00
0.3200 Pekerja
30,000.00
9,600.00
25,000.00
8,250.00
27,500.00
907.50
0.0060 Mandor
40,000.00
240.00
18,997.50
2
6.33 Pasang bekisting untuk dinding per m
3
0.0300 m Kayu lanan terentang
0.4000 kg
Paku
0.2000 lt
3
0.0200 m Balok kayu lanan
198,950.00
217,947.50
SNI - 03 - 3434-2002
825,000.00
24,750.00
8,000.00
3,200.00
15,000.00
3,000.00
1,250,000.00
25,000.00
60,000.00
21,000.00
3.0000 bt
20,000.00
60,000.00
141,697.50
SNI - 03 - 3434-2002
825,000.00
6.0000 bt
137,347.50
SNI - 03 - 3434-2002
825,000.00
2.0000 bt
57,440.00
SNI - 03 - 3434-2002
825,000.00
2.0000 bt
SNI - 03 - 3434-2002
825,000.00
0.3000 Pekerja
30,000.00
9,600.00
25,000.00
8,250.00
27,500.00
907.50
0.0060 Mandor
40,000.00
240.00
Page 95
129581489.xls.ms_office
4
18,997.50
0.0300 m
0.4000 kg
Paku
0.1500 lt
0.0150 m
5
136,950.00
SNI - 03 - 3434-2002
825,000.00
24,750.00
8,000.00
3,200.00
15,000.00
2,250.00
1,250,000.00
18,750.00
60,000.00
21,000.00
2.0000 bt
20,000.00
40,000.00
0.3200 Pekerja
30,000.00
9,600.00
25,000.00
8,250.00
27,500.00
907.50
0.0060 Mandor
40,000.00
240.00
18,997.50
0.6500 m
Pasir Beton
109,950.00
31,000.00
261,950.00
130,000.00
84,500.00
100,000.00
65,000.00
30,000.00
180,000.00
25,000.00
25,000.00
27,500.00
2,750.00
0.3000 Mandor
40,000.00
12,000.00
219,750.00
3
6.36 Membuat beton dengan mutu K 275, per m
411,450.00
310,000.00
3
0.4000 m Batu pecah 2/3 cm
130,000.00
52,000.00
3
0.8200 m Pasir Beton
100,000.00
82,000.00
6.0000 Pekerja
30,000.00
180,000.00
25,000.00
25,000.00
27,500.00
2,750.00
0.3000 Mandor
40,000.00
12,000.00
219,750.00
Paku kiasa
0.5000 bt
444,000.00
21,780.00
8,000.00
4,800.00
20,000.00
10,000.00
0.1500 Pekerja
30,000.00
4,500.00
25,000.00
1,250.00
27,500.00
137.50
0.0070 Mandor
40,000.00
280.00
6,167.50
3
6.38 Membuat pondasi beton bertulang ( 150 kg besi+bekisting) per m
1.5000 kg
0.4000 lt
150.0000 kg
2.2500 kg
36,580.00
42,747.50
SNI - 03 - 3434-2002
825,000.00
165,000.00
8,000.00
12,000.00
15,000.00
6,000.00
4,750.00
712,500.00
8,000.00
18,000.00
31,000.00
250,325.00
130,000.00
67,600.00
100,000.00
663,750.00
SNI - 03 - 3434-2002
825,000.00
631,200.00
SNI - 03 - 3434-2002
31,000.00
128,947.50
SNI - 03 - 3434-2002
6.0000 Pekerja
6
155,947.50
78,000.00
3.9000 Pekerja
30,000.00
117,000.00
25,000.00
8,750.00
25,000.00
26,000.00
25,000.00
26,250.00
27,500.00
6,737.50
0.1650 Mandor
40,000.00
6,600.00
191,337.50
Page 96
1,309,425.00
1,500,762.50
129581489.xls.ms_office
0.6000 lt
200.0000 kg
3.0000 kg
4
3
SNI - 03 - 3434-2002
825,000.00
222,750.00
8,000.00
16,000.00
15,000.00
9,000.00
4,750.00
950,000.00
8,000.00
24,000.00
31,000.00
250,325.00
130,000.00
67,600.00
100,000.00
78,000.00
4.8500 Pekerja
30,000.00
25,000.00
8,750.00
25,000.00
39,000.00
25,000.00
35,000.00
27,500.00
9,102.50
0.1700 Mandor
40,000.00
6,800.00
145,500.00
244,152.50
6.40. Membuat kolom beton bertulang ( 300 kg besi+bekisting) per m
0.4000 m3 Kayu lanan terentang
4.0000 kg
2.0000 lt
300.0000 kg
4.5000 kg
1,617,675.00
330,000.00
8,000.00
32,000.00
15,000.00
30,000.00
4,750.00
1,425,000.00
8,000.00
36,000.00
250,325.00
130,000.00
67,600.00
100,000.00
78,000.00
1,250,000.00
187,500.00
60,000.00
210,000.00
20,000.00
400,000.00
7.3000 Pekerja
30,000.00
25,000.00
8,750.00
25,000.00
82,500.00
219,000.00
25,000.00
52,500.00
27,500.00
15,675.00
0.2500 Mandor
40,000.00
10,000.00
388,425.00
3
6.41 Membuat balok beton bertulang ( 200 kg besi+bekisting) per m
1.6000 lt
200.0000 kg
3.0000 kg
3,046,425.00
264,000.00
8,000.00
25,600.00
15,000.00
24,000.00
4,750.00
950,000.00
8,000.00
24,000.00
250,325.00
130,000.00
67,600.00
100,000.00
78,000.00
1,250,000.00
150,000.00
3,434,850.00
SNI - 03 - 3434-2002
825,000.00
31,000.00
1,861,827.50
SNI - 03 - 3434-2002
825,000.00
31,000.00
60,000.00
168,000.00
20,000.00
320,000.00
5.8000 Pekerja
30,000.00
25,000.00
174,000.00
8,750.00
25,000.00
70,000.00
25,000.00
26,250.00
27,500.00
11,550.00
0.1850 Mandor
40,000.00
7,400.00
297,950.00
Page 97
2,321,525.00
2,619,475.00
129581489.xls.ms_office
1.6000 lt
150.0000 kg
2.2500 kg
825,000.00
264,000.00
8,000.00
25,600.00
15,000.00
24,000.00
4,750.00
712,500.00
8,000.00
18,000.00
31,000.00
250,325.00
130,000.00
67,600.00
100,000.00
78,000.00
1,250,000.00
150,000.00
60,000.00
168,000.00
20,000.00
640,000.00
5.8000 Pekerja
30,000.00
25,000.00
174,000.00
8,750.00
25,000.00
70,000.00
25,000.00
26,250.00
27,500.00
11,550.00
0.1850 Mandor
40,000.00
7,400.00
297,950.00
2,398,025.00
2,695,975.00
3
6.43 Membuat dinding beton bertulang ( 150 kg besi+bekisting) per m
1.6000 lt
150.0000 kg
2.2500 kg
825,000.00
198,000.00
8,000.00
25,600.00
15,000.00
24,000.00
4,750.00
712,500.00
8,000.00
18,000.00
31,000.00
250,325.00
130,000.00
67,600.00
100,000.00
78,000.00
1,250,000.00
200,000.00
60,000.00
168,000.00
20,000.00
480,000.00
5.6000 Pekerja
30,000.00
25,000.00
168,000.00
8,750.00
25,000.00
66,000.00
25,000.00
26,250.00
27,500.00
11,000.00
0.1930 Mandor
40,000.00
7,720.00
287,720.00
2,222,025.00
2,509,745.00
3
6.44 Membuat tangga beton bertulang ( 200 kg besi+bekisting) per m
1.2000 lt
200.0000 kg
3.0000 kg
825,000.00
206,250.00
8,000.00
24,000.00
15,000.00
18,000.00
4,750.00
950,000.00
8,000.00
24,000.00
31,000.00
250,325.00
130,000.00
67,600.00
100,000.00
78,000.00
1,250,000.00
131,250.00
60,000.00
150,000.00
20,000.00
280,000.00
5.6000 Pekerja
30,000.00
25,000.00
168,000.00
8,750.00
25,000.00
57,500.00
25,000.00
35,000.00
27,500.00
11,137.50
0.2020 Mandor
40,000.00
8,080.00
288,467.50
2,179,425.00
2,467,892.50
Page 98
129581489.xls.ms_office
3
0.0400 m Kayu lanan terentang
0.4000 kg
Paku
0.2000 lt
0.0150 m
825,000.00
33,000.00
8,000.00
3,200.00
15,000.00
3,000.00
1,250,000.00
18,750.00
60,000.00
21,000.00
6.0000 bt
20,000.00
120,000.00
0.3200 Pekerja
30,000.00
9,600.00
25,000.00
8,250.00
27,500.00
907.50
0.0060 Mandor
40,000.00
240.00
18,997.50
261,950.00
84,500.00
130,000.00
Pasir Beton
100,000.00
65,000.00
6.0000 Pekerja
30,000.00
180,000.00
25,000.00
25,000.00
27,500.00
2,750.00
0.3000 Mandor
40,000.00
12,000.00
219,750.00
4,750.00
0.0150 kg
Kawat besi
8,000.00
631,200.00
4,987.50
120.00
0.0070 Pekerja
30,000.00
210.00
25,000.00
175.00
27,500.00
19.25
0.0003 Mandor
40,000.00
12.00
416.25
411,450.00
SNI - 03 - 3434-2002
1.0500 kg
6.25 200.0000 kg
217,947.50
Dihitung (6.35)
0.6500 m
198,950.00
31,000.00
0.6500 m
6.32
6.35
SNI - 03 - 3434-2002
5,523.75
Page 99
5,107.50
5,523.75
1,816,221.90
631,200.00
1,104,750.00
3,552,171.90
129581489.xls.ms_office
REKAPITUPLASI
HARGA SATUAN PEKERJAAN SEKSI BANGUNAN DAN TARA RUANG
BIDANG CIPTA KARYA DPU KABUPATEN SEMARANG
TAHUN 2006
(DIBORONGKAN)
No
URAIAN PEKERJAAN
I.
UPAH
HARGA
KERJA
BAHAN
(Rp)
(Rp)
(Rp)
JUMLAH
PEKERJAAN PERSIAPAN
I.1
I.2
I.3
I.4
I.5
I.6
I.7
I.8
I.9
I.10
I.11
II.
7,500.00
14,100.00
14,100.00
14,100.00
31,575.00
124,625.00
76,875.00
21,375.00
21,375.00
134,247.50
4,912.50
60,840.00
363,669.00
293,265.00
727,000.00
886,250.00
764,120.00
29,550.00
29,550.00
38,910.00
68,340.00
377,769.00
307,365.00
741,100.00
31,575.00
1,010,875.00
840,995.00
50,925.00
50,925.00
134,247.50
43,822.50
9,100.00
11,966.50
16,721.25
14,218.75
18,882.50
11,695.00
4,368.00
11,375.00
11,375.00
6,275.00
33,600.00
78,000.00
9,100.00
11,966.50
16,721.25
14,218.75
18,882.50
11,695.00
4,368.00
11,375.00
44,975.00
84,275.00
13,455.00
48,712.50
48,712.50
48,712.50
48,712.50
48,712.50
48,712.50
58,125.00
58,754.17
61,754.17
65,587.50
127,500.00
357,435.00
311,525.00
284,000.00
264,920.00
251,505.00
214,160.00
412,300.00
170,000.00
234,000.00
314,000.00
140,955.00
406,147.50
360,237.50
332,712.50
313,632.50
300,217.50
262,872.50
470,425.00
228,754.17
295,754.17
379,587.50
19,375.00
19,375.00
19,375.00
19,375.00
9,587.50
9,587.50
9,587.50
9,587.50
78,200.00
70,915.00
66,005.00
20,526.50
36,650.00
33,196.00
30,900.00
27,850.00
97,575.00
90,290.00
85,380.00
39,901.50
46,237.50
42,783.50
40,487.50
37,437.50
PEKERJAAN TANAH
II.1
II.2
II.3
II.4
II.5
II.6
II.7
II.8
II.9
II.10
III.
III.1
III.2
III.3
III.4
III.5
III.6
III.7
III.8
III.9
III.10
III.11
IV.
PEKERJAAN PONDASI
Pasangan pondasi batu kosong Tebal 20 cm per 1 m3
Pasangan batu belah/batu kali dengan 1 PC : 2 PS per 1 m3
Pasangan batu belah/batu kali dengan 1 PC : 3 PS per 1 m3
Pasangan Batu Belah/Batu Kali dgn 1 PC : 4 PS per 1 m3
Pasangan Batu Belah/Batu Kali dgn 1 PC : 5 PS per 1 m3
Pasangan Batu Belah/Batu Kali dgn 1 PC : 6 PS per 1 m3
Pasangan Batu Belah/Batu Kali dgn 1 PC : 3 KP : 10 PS per 1 m3
Pasangan pondasi sumuran dia. 100 cm per 1 m3
Membuat Bronjong dari Kawat galvanis 3 mm diisi dgn bt belah, per m3
Membuat Bronjong dari Kawat galvanis 4 mm diisi dgn bt belah, per m3
Membuat Bronjong dari Kawat galvanis 5 mm, diisi dgn bt belah per m3
PEKERJAAN DINDING
IV.1
IV.2
IV.3
IV.4
IV.5
IV.6
IV.7
IV.8
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Batu
Batu
Batu
Batu
Batu
Batu
Batu
Batu
Bata dgn
Bata dgn
Bata dgn
Bata dgn
Bata dgn
Bata dgn
Bata dgn
Bata dgn
1 PC :
1 PC :
1 PC :
1 PC :
1 PC :
1 PC :
1 PC :
1 PC :
Page 100
129581489.xls.ms_office
V.
PEKERJAAN PLESTERAN
V.1
V.2
V.3
V.4
V.5
V.5
V.6
V.7
V.8
V.10
V.11
V.12
V.13
V.14
VI.
Plesteran
Plesteran
Plesteran
Plesteran
Plesteran
Plesteran
Plesteran
Plesteran
Plesteran
Plesteran
Plesteran
Plesteran
Plesteran
Plesteran
8,437.50
8,437.50
8,437.50
8,437.50
8,437.50
8,437.50
10,893.75
10,893.75
10,893.75
10,893.75
11,107.50
11,107.50
5,162.50
2,444.50
8,601.00
7,179.00
6,260.00
5,766.00
5,359.00
3,542.00
13,839.00
11,370.00
9,884.00
8,142.00
9,330.00
7,861.00
5,136.00
610.00
17,038.50
15,616.50
14,697.50
14,203.50
13,796.50
11,979.50
24,732.75
22,263.75
20,777.75
19,035.75
20,437.50
18,968.50
10,298.50
3,054.50
9,378.75
9,378.75
27,362.50
27,362.50
22,937.50
22,937.50
22,937.50
22,937.50
32,237.50
33,003.00
42,814.00
47,814.00
42,814.00
45,314.00
38,814.00
42,814.00
41,616.25
42,381.75
70,176.50
75,176.50
65,751.50
68,251.50
61,751.50
65,751.50
42,137.50
42,137.50
42,137.50
23,720.00
77,212.50
77,212.50
42,137.50
342.50
342.50
13,352.50
13,352.50
15,322.50
15,722.50
150,275.00
193,527.50
312,300.00
237,637.50
229,307.50
4,887.50
358,600.00
345,600.00
328,600.00
100,800.00
447,000.00
419,400.00
446,800.00
5,895.00
5,370.00
52,400.00
60,150.00
140,900.00
147,650.00
1,460,800.00
1,811,300.00
4,659,800.00
2,936,000.00
2,462,000.00
29,770.00
400,737.50
387,737.50
370,737.50
124,520.00
524,212.50
496,612.50
488,937.50
6,237.50
5,712.50
65,752.50
73,502.50
156,222.50
163,372.50
1,611,075.00
2,004,827.50
4,972,100.00
3,173,637.50
2,691,307.50
34,657.50
181,500.00
1,243,425.00
1,243,425.00
1,243,425.00
1,243,425.00
1,243,425.00
1,243,425.00
1,243,425.00
532,000.00
1,808,962.50
1,951,775.00
2,094,587.50
2,237,400.00
2,380,212.50
2,523,025.00
2,665,837.50
713,500.00
3,052,387.50
3,195,200.00
3,338,012.50
3,480,825.00
3,623,637.50
3,766,450.00
3,909,262.50
5 PEKERJAAN BETON
5.1
6.2
6.3
6.4
6.13
6.14
6.6
6.25
6.25
6.28
6.29
6.30.
6.31
6.38
6.39
6.40.
6.41
6.43
6.49
193,527.50
1,561,300.00
1,754,827.50
184,777.50
4,887.50
2,316.38
3,891,800.00
29,770.00
13,410.00
4,076,577.50
34,657.50
15,726.38
400.58
1,804.50
2,205.08
Page 101
129581489.xls.ms_office
1
6
6.27
6.28
6.30.
6.29
VIII.5
VIII.6
VIII.7
VIII.8
VIII.9
VIII.10
VIII.11
VIII.12
VIII.13
VIII.14
VIII.15
VIII.16
VIII.18
VIII.19
6.31
6.35
6.31.A
6.35.A
6.1
6.2
6.12
6.13
6.19
6.2
6.7
6.10.
6.10.A
6.7
6.13
X
X.1
X.2
X.3
X.4
X.5
X.6
VIII.36
VIII.37
6.40.
6.3.
VIII.39
6.48
6.50.
6.59
VIII.42
VIII.43
VIII.44
IX
6.1
6.30.
6.41
6.34
IX.5
IX.6
IX.7
IX.8
IX.9
IX.10
PEKERJAAN KAYU
Kuda-kuda Kayu Jati per m3
Kuda-kuda Kayu Kamper per m3
Kuda-kuda Kayu Kruing per m3
Kuda-kuda Kayu Bengkirai per m3
Kuda-kuda Kayu Jati Bentang 6-9 m per m3
Kuda-kuda Kayu Kamper Bentang 6-9 m per m3
Kuda-kuda Kayu Kruing Bentang 6-9 m per m3
Kuda-kuda Kayu Bengkirai Bentang 6-9 m per m3
Pasang Gording Kayu Jati per m3
Pasang Gording Kayu Kamper per m3
Pasang Gording Kayu Kruing per m3
Pasang Gording Kayu Bengkirai per m3
Rangka Atap Kayu Jati untuk Seng per m2
Rangka Atap Kayu Kamper untuk Seng per m2
Rangka Atap Kayu Kruing untuk Seng per m2
Rangka Atap Kayu Bengkirai untuk Seng per m2
Pek. Kaso 5/7 dan Reng 3/4 Kayu Kamper per m2 (vlam/kodok/plentong)
Pek. Kaso 5/7& Reng 3/4 per m2 Kayu Kamper (Genteng Beton)
Pek. Kaso 5/7 dan Reng 2/3 Kayu Kruing per m2(kodok/vlam/plentong)
Pek. Kaso 5/7 dan Reng 3/4 Kayu Kruing per m2 (genteng beton)
Pek. Kaso 5/7 dan Reng 2/3 Kayu Bengkirai per m2 (plentong/kodok/vlam)
Pek. Kaso 5/7 dan Reng 3/4 Kayu Bengkirai per m2
Pek. Kusen-kusen Pintu/Jendela dari Kayu Jati per m3
Pek. Kusen-kusen Pintu/Jendela dari Kayu Bengkirai per m3
Pekerjaan Daun Pintu/Jendela Jalusi dari Kayu Jati per m2
Pekerjaan Daun Pintu/Jendela Jalusi dari Kayu Bengkirai per m2
Pek.Daun Pintu/Jendela Plywood (Triplex)Rangkap Rangka Kayu Jati per m2
Pek. Daun Pintu/Jendela Plywood Rangkap Rangka Kayu Kamper per m2
Pek. Daun Pintu/Jendela Kaca Rangka Kayu Jati per m2
Pek. Daun Pintu/Jendela Kaca Rangka Kayu Bengkirai per m2
Pek. Daun Pintu Panil triplek 9 mm Rangka Kayu Bengkirai per m2
Pekerjaan Daun Pintu/Jendela Panil Bahan Kayu Jati per m2
Pekerjaan Daun Pintu/Jendela Panil Bahan Kayu Bengkirai per m2
418,500.00
418,500.00
418,500.00
418,500.00
418,500.00
418,500.00
418,500.00
418,500.00
245,550.00
202,417.50
202,417.50
202,417.50
5,981.25
5,981.25
5,981.25
5,981.25
4,912.50
4,912.50
4,912.50
4,912.50
4,912.50
4,912.50
683,250.00
633,250.00
111,500.00
111,500.00
68,325.00
68,325.00
72,600.00
72,600.00
72,600.00
111,500.00
111,500.00
10,588,800.00
4,153,800.00
3,108,800.00
3,603,800.00
10,588,800.00
4,153,800.00
3,108,800.00
3,603,800.00
10,577,600.00
4,142,600.00
3,097,600.00
3,592,600.00
106,400.00
42,050.00
31,600.00
36,550.00
47,000.00
53,700.00
34,200.00
40,400.00
40,200.00
46,700.00
10,560,000.00
3,900,000.00
614,400.00
224,000.00
220,560.00
105,900.00
336,000.00
122,500.00
143,510.00
614,400.00
224,000.00
11,007,300.00
4,572,300.00
3,527,300.00
4,022,300.00
11,007,300.00
4,572,300.00
3,527,300.00
4,022,300.00
10,823,150.00
4,345,017.50
3,300,017.50
3,795,017.50
112,381.25
48,031.25
37,581.25
42,531.25
51,912.50
58,612.50
39,112.50
45,312.50
45,112.50
51,612.50
11,243,250.00
4,533,250.00
725,900.00
335,500.00
288,885.00
174,225.00
408,600.00
195,100.00
216,110.00
725,900.00
335,500.00
75,000.00
10,000.00
8,000.00
8,000.00
250,000.00
55,000.00
88,112.50
14,483.13
10,988.75
10,988.75
Page 102
267,932.50
102,690.00
75,690.00
33,800.00
4,480.00
3,080,000.00
25,600.00
38,900.00
107,550.00
38,900.00
151,050.00
133,000.00
59,483.13
116,905.00
89,905.00
45,800.00
7,063.75
3,603,125.00
33,287.50
47,342.50
128,475.00
49,875.00
171,975.00
153,925.00
21,250.00
24,750.00
19,760.00
26,565.00
18,628.00
24,558.00
34,100.00
163,820.00
55,000.00
111,250.00
23,565.00
31,800.00
33,365.00
40,170.00
23,488.00
29,418.00
34,100.00
168,955.00
60,272.50
116,522.50
129581489.xls.ms_office
1
6
6.19
6.18
6.2
XI
6.6
6.7
6.9
6.14
6.15
6.13
XII.
XII.2
XII.3
XII.4
XII.5
XII.6
XII.7
XII.8
XII.9
XII.10
XII.11
XII.12
XII.13
XII.14
XII.15
XII.16
XII.17
XII.18
XII.19
XII.20
XII.21
XII.22
XII.23
XII.24
XII.25
XII.26
XII.27
XII.28
XII.29
XII.30
XII.31
XII.32
XII.33
XII.34
XII.35
XII.36
XII.37
XII.38
XII.39
XII.40
XII.41
XII.42
XII.43
XII.44
PEKERJAAN TALANG
28,185.00
26,600.00
54,785.00
48,870.00
25,370.00
42,550.00
60,391.88
39,091.88
52,521.88
1,300.00
12,490.00
17,280.00
4,630.00
3,150.00
5,385.00
9,600.00
18,120.00
23,580.00
36,300.00
53,820.00
72,600.00
119,760.00
168,180.00
7,260.00
8,820.00
12,600.00
22,380.00
31,740.00
63,360.00
96,120.00
473,400.00
17,000.00
19,000.00
17,000.00
23,000.00
23,000.00
28,000.00
29,000.00
31,400.00
42,000.00
44,000.00
38,000.00
43,000.00
48,000.00
50,500.00
60,500.00
43,000.00
48,000.00
45,600.00
53,400.00
45,600.00
53,400.00
50,500.00
58,500.00
14,000.00
17,000.00
21,000.00
23,500.00
3,278.75
16,040.00
19,138.75
6,847.00
4,944.25
7,393.75
11,123.25
22,440.00
27,900.00
40,620.00
62,460.00
79,903.50
127,063.50
177,310.75
9,694.50
11,254.50
15,034.50
24,814.50
35,391.75
68,839.00
101,599.00
13,462.50
473,400.00
21,043.18
23,920.45
22,997.45
28,728.20
29,939.83
34,670.58
38,632.33
41,166.95
51,632.33
53,766.95
48,575.00
53,575.00
58,575.00
61,075.00
71,075.00
53,575.00
58,575.00
56,175.00
63,975.00
56,175.00
63,975.00
61,075.00
69,075.00
18,192.46
22,111.53
28,086.16
32,742.80
78,000.00
3,868,750.00
23,250.00
20,800.00
20,980.00
10,460.00
11,480.00
285,000.00
86,022.50
8,793,750.00
192,445.00
173,248.13
25,587.25
11,699.75
13,605.88
499,175.00
8,022.50
4,925,000.00
169,195.00
152,448.13
4,607.25
1,239.75
2,125.88
214,175.00
Page 103
129581489.xls.ms_office