JENIS PEKERJAAN
SATUAN
HARGA SATUAN
(Rp)
Pekerja
Org
36,000.00
Penjaga
Org
36,000.00
Tukang
Org
51,000.00
Tukang Batu
Org
51,000.00
Tukang Besi
Org
51,000.00
Tukang Cat
Org
51,000.00
Tukang Gali
Org
48,000.00
Tukang Kayu
Org
51,000.00
Tukang Leideng
Org
51,000.00
10
Tukang Plitur
Org
48,000.00
11
Sopir
Org
48,000.00
12
Mekanik
Org
45,000.00
13
Operator terlatih
Org
51,000.00
14
P e m b . Sopir
Org
36,000.00
15
Pembantu Mekanik
Org
45,000.00
16
Pembantu Operator
Org
42,000.00
17
Kepala Tukang
Org
51,000.00
18
Org
54,000.00
19
K e p . T u k a n g Besi
Org
54,000.00
20
K e p . T u k a n g Cat
Org
54,000.00
21
Org
54,000.00
22
K e p . T u k a n g Kayu
Org
54,000.00
23
Org
54,000.00
24
Org
54,000.00
25
Mandor Lapangan
Org
48,000.00
Rembang,
KETERANGAN
Januari 2013
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
J E N I S
1
I
B A H A N
2
BAHAN DASAR
BATU KALI
1 Batu Alam
2 Batu Apung
3 Batu Belah
4 Batu Kali Bulat
5 Batu Grosok (pudel)
6 Batu Pecah 0,5/1
7 Batu Pecah 1/1
8 Batu Pecah 1/2
9 Batu Pecah 2/3
10 Batu Pecah 3/5
11 Batu Pecah 5/7
12 Batu Tempel
13 Batu Bolder
2 KERIKIL
1 Kerikil Biasa
2 Kerikil Sawur/Koral
3 BATU BATA
1 Bata Merah Lokal
2 Batako Besar (10/20/40)
3 Batako Kecil (7/11/25)
4 Batako Sedang (12/15/30)
4 PASIR
1 Pasir Beton (Cepu)
2 Pasir Beton (Muntilan)
3 Pasir Kwarsa
4 Pasir Pasang (Cepu)
5 Pasir Urug (Timbunan )
6 Sirtu (tidak di ayak)
7 Sirtu Royalty
8 Abu Batu
9 Abu Batu (Tayu)
HARGA
SATUAN
4.00
m2
kg
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m3
99,000.00
20,200.00
125,000.00
138,700.00
140,000.00
287,000.00
262,000.00
274,000.00
272,000.00
229,000.00
152,000.00
101,000.00
238,000.00
m3
m3
31,000.00
30,000.00
bh
bh
bh
bh
500.00
4,300.00
1,200.00
3,300.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
250,000.00
355,000.00
134,000.00
230,000.00
68,000.00
117,000.00
50,000.00
129,000.00
232,000.00
m3
m3
m3
m3
55,000.00
61,000.00
37,000.00
76,000.00
kg
m3
3,000.00
215,600.00
kg
zak
zak
kg
kg
kg
zak
zak
zak
1,750.00
70,000.00
87,500.00
1,275.00
1,550.00
2,350.00
62,000.00
77,500.00
117,500.00
m3
m3
m3
m3
m3
m3
m3
912,500.00
975,000.00
1,006,250.00
1,037,500.00
1,062,500.00
1,125,000.00
1,162,500.00
m3
140,000.00
bh
pak
6,900.00
285,000.00
bh
bh
bh
bh
3,000.00
4,800.00
10,000.00
10,000.00
bh
1,300.00
SATUAN
II
1
TANAH
1 Tanah Biasa
2 Tanah Liat
3 Tanah Padas
4 Timbunan Pilihan (tanah pilihan)
KAPUR
1 Kapur Labor
2 Kapur Pasang (Padam)
PORTLAND CEMENT
1 Portland Cement/PC
2 Portland Cement/PC(40 kg)
3 Portland Cement/PC(50kg)
4 Portland Cement/PC Curah
5 Portland Pozzolan Cement/PPC
6 Portland Pozzolan Cement/PPC-Warna
7 Portland Pozzolan Cement/PPC ( 40kg)
8 Portland Pozzolan Cement/PPC(50kg)
9 Portland Pozzolan Cement/PPC (50kg)-warna
BETON
1 Adukan Beton K125 ready mix
2 Adukan Beton K175 ready mix
3 Adukan Beton K200 ready mix
4 Adukan Beton K225 ready mix
5 Adukan Beton K250 ready mix
6 Adukan Beton K300 ready mix
7 Adukan Beton K325 ready mix
TRAS (TANAH KAPUR)
1 Tras
BAHAN
PENUTUP ATAP
SIRAP
1 Sirap
2 Sirap( 100 lbr )
GENTENG BETON
1 Genteng Beton Warna (standard)
2 Genteng Beton
3 Genteng Kerpus Beton
4 Genteng Kerpus Beton Warna (standard)
GENTENG TANAH LIAT
1 Genteng biasa
152478518.xls.ms_office
KET.
5
NO.
1
J E N I S
B A H A N
2
2 Genteng Jatiwangi
3 Genteng Keramik
4 Genteng Mantili Besar
5 Geneteng Mantili Kecil
6 Genteng Pres
7 Genteng Kerpus Jatiwangi
8 Genteng Kerpus Keramik
9 Genteng Kerpus Lokal
10 Genteng Kerpus Mantili
ASBES GELOMBANG
1 Asbes gelombang ( 80 x 210 ) cm
2 Asbes gelombang besar 5 mm ( 120 x 240 ) cm
3 Asbes gelombang besar 5 mm ( 90 x 180 ) cm
4 Asbes gelombang Kecil 5 mm ( 120 x 240 ) cm
5 Asbes gelombang Kecil 5 mm ( 90 x 180 ) cm
6 Asbes gelombang ( 80 x 180 ) cm
7 Asbes gelombang ( 80 x 240 ) cm
152478518.xls.ms_office
3
bh
bh
bh
bh
bh
bh
bh
bh
bh
HARGA
SATUAN
4.00
4,200.00
12,200.00
1,500.00
1,300.00
1,100.00
11,600.00
21,300.00
3,500.00
3,500.00
bh
lbr
lbr
lbr
lbr
lbr
lbr
50,000.00
117,000.00
97,000.00
89,000.00
59,000.00
53,000.00
68,000.00
SATUAN
KET.
5
NO.
J E N I S
1
6
B A H A N
2
ASBES PLAT
1 Asbes Plat 100cm X 100 cm X 5 mm
2 Asbes Plat 100cm X 200 cm X 5 mm
3 Asbes Plat 100cm X 240 cm X 5 mm
4 Sekrup asbes
SENG PLAT
1 Seng Plat BJLS 0,30 panjang 180 cm
2 Seng Plat BJLS 0,30 panjang 240 cm
3 Seng Plat BWG 0, 28 x 80
4 Seng Plat BWG 28 x 90
SENG GELOMBANG
1 Seng gel. Kecil 0,70 x 1,80 m
2 Seng gel. Kecil 0,70 x 2,10 m
3 Seng gel. BJLS 0,28 panjang 180 cm
4 Seng gel. BJLS 0,30 panjang 180 cm
5 Seng gel. BJLS 0,28 panjang 240 cm
9 SENG TALANG
1 Seng talang BJLS 26 lebar 0,60
2 Seng talang BJLS 26 lebar 0,90
3 Seng talang BJLS 26 lebar 1,20
III . B A H A N K A Y U
1 JATI
1 Kayu jati (balok/pesagen)
2 Kayu jati (papan)
3 Usuk kayu jati (3x5x400)
4 Usuk kayu jati (4x6x400)
5 Usuk kayu jati (5x7x400)
6 Reng kayu jati (2x3x400)
7 Reng kayu jati (2x4x400)
2 BENGKIRAI
1 Kayu bengkirai (balok/pesagen)
2 Kayu bengkirai (papan)
3 Usuk kayu bengkirai (3x5x400)
4 Usuk kayu bengkirai (4x6x400)
5 Usuk kayu bengkirai (5x7x400)
6 Reng kayu bengkirai (2x3x400)
7 Reng kayu bengkirai (2x4x400)
3 MERANTI
1 Kayu meranti (balok/pesagen)
2 Kayu meranti (papan)
3 Usuk kayu meranti (3x5x400)
4 Usuk kayu meranti (4x6x400)
5 Usuk kayu meranti (5x7x400)
6 Reng kayu meranti (3x5x400)
7 Reng kayu meranti (3x5x400)
4 KAMPER
1 Kayu Kamper (balok /pesagen)
2 Kayu kamper (papan)
3 Usuk kayu kamper (3x5x400)
4 Usuk kayu kamper (4x6x400)
5 Usuk kayu kamper (5x7x400)
6 Reng kayu kamper (2x3x400)
7 Reng kayu kamper (2x4x400)
5 KRUING
1 Kayu Kruing (balok /pesagen)
2 Kayu Kruing (papan)
3 Usuk kayu Kruing (3x5x400)
4 Usuk kayu Kruing (4x6x400)
5 Usuk kayu Kruing (5x7x400)
6 Reng kayu Kruing (2x3x400)
7 Reng kayu Kruing (2x4x400)
6 MERBAU
1 Kayu Merbau (balok /pesagen)
2 Kayu Merbau (papan)
3 Usuk kayu Merbau (3x5x400)
4 Usuk kayu Merbau (4x6x400)
5 Usuk kayu Merbau (5x7x400)
6 Reng kayu Merbau (2x3x400)
7 Reng kayu Merbau (2x4x400)
7 LANAN
1 Kayu Lanan (balok /pesagen)
2 Kayu Lanan (papan)
3 Usuk kayu Lanan (3x5x400)
4 Usuk kayu Lanan (4x6x400)
5 Usuk kayu Lanan (5x7x400)
6 Reng kayu Lanan (2x3x400)
7 Reng kayu Lanan (2x4x400)
8 MAHONI
152478518.xls.ms_office
HARGA
SATUAN
4.00
bh
bh
bh
bh
21,000.00
58,000.00
75,000.00
1,600.00
m'
m'
m'
m'
60,300.00
78,300.00
46,300.00
51,900.00
lbr
lbr
lbr
lbr
lbr
59,000.00
69,000.00
60,000.00
60,300.00
75,000.00
m'
m'
m'
25,800.00
36,800.00
55,900.00
m3
m3
btg
btg
btg
pak
pak
16,844,000.00
16,844,000.00
101,000.00
162,000.00
236,000.00
1,010,000.00
1,347,500.00
m3
m3
btg
btg
btg
pak
pak
11,250,000.00
11,250,000.00
68,000.00
108,000.00
158,000.00
675,000.00
900,000.00
m3
m3
btg
btg
btg
pak
pak
3,609,000.00
3,609,000.00
22,000.00
35,000.00
51,000.00
217,500.00
287,500.00
m3
m3
btg
btg
btg
pak
pak
9,769,000.00
9,769,000.00
59,000.00
94,000.00
137,000.00
585,000.00
782,500.00
m3
m3
btg
btg
btg
pak
pak
8,000,000.00
8,800,000.00
48,000.00
77,000.00
112,000.00
480,000.00
640,000.00
m3
m3
btg
btg
btg
pak
pak
11,000,000.00
11,000,000.00
66,000.00
106,000.00
154,000.00
660,000.00
880,000.00
m3
m3
btg
btg
btg
pak
pak
3,609,000.00
3,609,000.00
22,000.00
35,000.00
51,000.00
217,500.00
287,500.00
SATUAN
KET.
5
NO.
1
10
11
J E N I S
B A H A N
2
1 Kayu Mahoni (balok /pesagen)
2 Kayu Mahoni (papan)
3 Usuk kayu Mahoni (3x5x400)
4 Usuk kayu Mahoni (4x6x400)
5 Usuk kayu Mahoni (5x7x400)
6 Reng kayu Mahoni (2x3x400)
7 Reng kayu Mahoni (2x4x400)
ANGSANA
1 Kayu Angsana (balok /pesagen)
2 Kayu Angsana (papan)
3 Usuk kayu Angsana (3x5x400)
4 Usuk kayu Angsana(4x6x400)
5 Usuk kayu Angsana (5x7x400)
6 Reng kayu Angsana (2x3x400)
7 Reng kayu Angsana (2x4x400)
DOLKEN
1 Kayu dolken sengon 8 - 10 cm, 4 M
2 Kayu perancah
LAIN-LAIN
1 Kayu randu (papan )
2 Kayu hutan lokal (Keras)
3 Kayu hutan lokal (Menengah)
4 Bambu diameter 6-8/600 cm
5 Bambu Apus
6 Glugu
7 Lis kayu 2/3
8 List Kayu Profil
152478518.xls.ms_office
3
m3
m3
btg
btg
btg
pak
pak
HARGA
SATUAN
4.00
3,988,000.00
3,988,000.00
24,000.00
38,000.00
56,000.00
240,000.00
320,000.00
m3
m3
btg
btg
btg
pak
pak
2,475,000.00
2,475,000.00
15,000.00
24,000.00
35,000.00
147,500.00
197,500.00
btg
m3
39,000.00
2,269,000.00
m3
m3
m3
btg
btg
m'
m'
m'
663,000.00
5,340,000.00
2,850,000.00
18,800.00
4,600.00
226,900.00
7,200.00
8,400.00
m2
m2
m2
26,000.00
34,000.00
32,000.00
m2
m2
m2
m2
m2
m2
m2
48,000.00
53,000.00
58,000.00
50,000.00
47,000.00
56,000.00
52,500.00
m2
m2
m2
1,519,000.00
1,121,000.00
668,000.00
SATUAN
KET.
5
HARGA
SATUAN
4.00
m2
m2
m2
m2
556,000.00
509,000.00
529,000.00
507,000.00
m2
m2
266,000.00
144,000.00
V.BAHAN CETAK
1 BUIS BETON O dan U
1 Buis beton 100 cm - 100 cm
2 Buis beton 15 cm - 100 cm
3 Buis beton 20 cm - 100 cm
4 Buis beton 25 cm - 100 cm
5 Buis beton 30 cm - 100 cm
6 Buis beton 40 cm - 100 cm
7 Buis beton 50 cm - 100 cm
8 Buis beton 60 cm - 100 cm
9 Buis beton 80 cm - 100 cm
10 Buis betonU 15 cm - 100 cm
11 Buis beton U 20 cm - 100 cm
12 Buis beton U 30 cm - 100 cm
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
323,000.00
43,000.00
61,000.00
64,000.00
76,000.00
97,000.00
119,000.00
141,000.00
215,000.00
59,000.00
47,000.00
57,000.00
VI . B A H A N B E S I
1 BESI BETON
1 Besi beton polos
2 Besi beton prestress
3 Besi beton ulir
kg
kg
kg
12,200.00
20,400.00
16,700.00
2 BESI PLAT
1 Besi Strip
kg
17,800.00
3 BAJA
1 Baja profil "IWF"
2 Baja profil " L" dan "C"
kg
kg
21,300.00
20,400.00
4 KAWAT
1 Kawat bronjong
2 Kawat Ikat beton/bendrat
3 Kawat las listrik
kg
kg
kg
20,400.00
20,000.00
36,300.00
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
5,000.00
7,800.00
12,400.00
16,100.00
25,100.00
37,500.00
54,700.00
79,900.00
116,100.00
192,600.00
250,400.00
390,200.00
613,100.00
963,300.00
1,665,000.00
m'
m'
m'
m'
m'
m'
m'
m'
m'
6,400.00
7,600.00
9,500.00
16,100.00
17,600.00
25,900.00
33,000.00
47,900.00
71,500.00
m'
m'
m'
131,200.00
178,300.00
334,100.00
lbr
lbr
lbr
lbr
108,000.00
61,000.00
80,000.00
101,000.00
NO.
J E N I S
B A H A N
1
2
4 GRANITO
1 Granito 40 x 40 polished (import)
2 Granito 40 x 40 polished (lokal)
3 Granito 60 x 60 polished (import)
4 Granito 60 x 60 polished (lokal)
5 GRANIT
1 Granit import
2 Granit lokal
VII . B A H A N P I P A
1 Pipa PVC SII SCJ , S - 12,5 (10 bar)
1 Pipa PVC. S. 12,5 1/2"
2 Pipa PVC. S. 12,5 3/4"
3 Pipa PVC. S. 12,5 1"
4 Pipa PVC. S. 12,5 1-1/4"
5 Pipa PVC. S. 12,5 1-1/2"
6 Pipa PVC. S. 12,5 2"
7 Pipa PVC. S. 12,5 2-1/2"
8 Pipa PVC. S. 12,5 3"
9 Pipa PVC. S. 12,5 4"
10 Pipa PVC. S. 12,5 5"
11 Pipa PVC. S. 12,5 6"
12 Pipa PVC. S. 12,5 8"
13 Pipa PVC. S. 12,5 10"
14 Pipa PVC. S. 12,5 12"
15 Pipa PVC. S. 12,5 16"
2 Pipa PVC AW
1 Pipa PVC. AW 1/2"
2 Pipa PVC. AW 3/4"
3 Pipa PVC. AW 1"
4 Pipa PVC. AW 1 1/4"
5 Pipa PVC. AW 1 1/2"
6 Pipa PVC. AW 2"
7 Pipa PVC. AW 2 1/2"
8 Pipa PVC. AW 3"
9 Pipa PVC. AW 4"
3 PIPA MEDIUM B Galvanis -SII
1 Pipa Galvanis ( 1" )
2 Pipa Galvanis ( 1 1/2" )
3 Pipa Galvanis ( 2" )
VIII . B A H A N L A N G I T - L A N G I T
1 PLY WOOD
1 Teak wood 120 x 240 tb. 4mm
2 Tripleks 120 X 240 tb 3 mm
3 Tripleks 120 X 240 tb 4 mm
4 Tripleks 120 X 240 tb 6 mm
152478518.xls.ms_office
SATUAN
KET.
5
NO.
J E N I S
1
5
6
7
8
9
152478518.xls.ms_office
B A H A N
2
Multipleks 120 X 240 tb 9 mm
Multipleks 120 X 240 tb 12 mm
Harpleks 30 x 200
Harpleks 40 x 200
Harpleks 50 x 200
SATUAN
3
lbr
lbr
lbr
lbr
HARGA
SATUAN
4.00
148,700.00
223,100.00
10,000.00
13,000.00
17,000.00
KET.
5
2
Harpleks 60 x 200
Harpleks 90 x 180 ( 5 mm)
Harpleks 120 x 240 ( 5 mm)
Gypsum 6 mm
Gypsum 9 mm
Gypsum 12 mm
Gypsum 20 mm
Eternit 4 mm ( 100 x 100)
Formika ukuran pintu
3
lbr
lbr
lbr
lbr
lbr
lbr
lbr
m2
lbr
HARGA
SATUAN
4.00
20,000.00
33,000.00
121,000.00
61,000.00
66,000.00
81,000.00
91,000.00
28,000.00
278,000.00
IX . BOX CULVERT
1 BC 100.50.120.15 (Bottom)
2 BC 100.50.120.15 (Top)
3 BC 150.50.120.15 (Bottom)
4 BC 150.50.120.15 (Top)
5 BC 150.75.120.15 (Bottom)
6 BC 150.75.120.15 (Top)
7 BC 200.50.120.20 (Bottom)
8 BC 200.50.120.20 (Top)
9 BC 200.75.120.20 (Bottom)
10 BC 200.75.120.20 (Top)
11 BC 300.50.120.20 (Bottom)
12 BC 300.50.120.20 (Top)
13 BC 380.175.120.20(Bottom)
14 BC 380.175.120.20 (Top)
15 BC 380.175.120.25 (Bottom)
16 BC 380.175.120.25 (Top)
17 BC 400.100.120.25 (Bottom)
18 BC 400.100.120.25 (Top)
19 BC 400.175.120.25 (Bottom)
20 BC 400.175.120.25 (Top)
21 BC 400.75.120.25 (Bottom)
22 BC 3400.75.120.25 (Top)
23 BC 420.150.120.25 (Bottom)
24 BC 420.150.120.25 (Top)
25 BC 780.175.120.25Bottom)
26 BC 780.175.120.25 (Top)
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
3,240,000.00
3,240,000.00
4,075,000.00
4,075,000.00
4,860,000.00
4,860,000.00
6,480,000.00
6,480,000.00
7,560,000.00
7,560,000.00
8,640,000.00
8,640,000.00
15,768,000.00
15,768,000.00
19,710,000.00
19,710,000.00
16,200,000.00
16,200,000.00
20,250,000.00
20,250,000.00
14,850,000.00
14,850,000.00
19,440,000.00
19,440,000.00
30,510,000.00
30,510,000.00
bh
bh
4,860,000.00
5,184,000.00
bh
bh
4,239,000.00
6,782,000.00
kg
kg
kg
kg
kg
ltr
kg
kg
kg
kg
kg
kg
bh
liter
liter
Kg
24,700.00
23,300.00
48,800.00
61,700.00
85,600.00
13,100.00
22,400.00
27,700.00
38,000.00
27,400.00
27,700.00
84,000.00
8,400.00
33,100.00
26,100.00
40,200.00
kg
kg
kg
kg
kg
kg
bh
1,000.00
21,200.00
22,000.00
28,300.00
23,500.00
28,300.00
20,500.00
kg
kg
ltr
lbr
buah
buah
buah
59,400.00
55,300.00
17,700.00
3,900.00
6,800.00
4,100.00
4,100.00
NO.
J E N I S
1
10
11
12
13
14
15
16
17
18
X.
B A H A N
U-GUTTER
1 U-Gutter 100.100.120
2 Cover 240.120.20
XI . CIRCLE CULVERT
1 1. CC 50.250
2 2. CC 80.250
XII . B A H A N F I N I S H I N G
1 KAYU
1 Menie
2 Plamur kayu
3 Cat kayu (cukup)
4 Cat kayu (baik)
5 Sirlax
6 Spiritus
7 Dempul
8 Plinkut
9 Wood filer (INFRA)
10 Oker putih
11 Oker warna
12 Melamin
13 Kuwas 3"
14 Thinner Super daimaru
15 Thinner A
16 Cat Foxi
2 TEMBOK
1 Kapur sirih
2 Plamur tembok
3 Cat Tembok dalam (cukup)
4 Cat Tembok dalam (baik)
5 Cat Tembok luar (cukup)
6 Cat Tembok luar (baik)
7 Roll cat
3
BESI
1
2
3
4
5
6
7
152478518.xls.ms_office
SATUAN
KET.
5
3
buah
HARGA
SATUAN
4.00
7,400.00
XIII . B A H A N K A C A
1 Kaca Bening 5 mm
2 Kaca Rayband 5mm
m2
m2
106,000.00
117,000.00
bh
8,700.00
bh
bh
bh
bh
170,000.00
73,500.00
16,500.00
55,000.00
bh
bh
bh
bh
6,500.00
8,000.00
11,500.00
21,000.00
bh
bh
bh
bh
643,000.00
136,000.00
552,000.00
287,000.00
NO.
J E N I S
B A H A N
2
Amplas Norton No 3
SATUAN
152478518.xls.ms_office
KET.
5
NO.
J E N I S
1
XVII . ALAT
1
2
3
4
5
6
7
8
B A H A N
2
PENGIKAT KAYU
Paku - ukuran 1" s/d 4"
Paku - ukuran 1/4" s/d 1"
Paku - payung
Paku - sekrup
Mur Baut 3/8 "
Lem kayu (fox)
Tali Ijuk
Lem kuning (aica aibon)
SATUAN
3
HARGA
SATUAN
4.00
kg
kg
kg
kg
buah
bh
kg
kg
17,500.00
18,500.00
28,600.00
25,100.00
5,400.00
20,100.00
15,100.00
58,400.00
buah
buah
buah
2,916,000.00
5,103,000.00
7,477,000.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
bh
bh
bh
97,500.00
100,500.00
133,000.00
143,000.00
153,000.00
62,500.00
75,000.00
87,500.00
96,875.00
97,500.00
109,375.00
100,500.00
75,000.00
90,000.00
105,000.00
116,250.00
133,000.00
131,250.00
143,000.00
153,000.00
65,000.00
77,500.00
12,000.00
20,000.00
24,000.00
lbr
lbr
lbr
lbr
lbr
lbr
unit
unit
unit
534,200.00
444,700.00
623,200.00
534,200.00
979,500.00
890,000.00
213,000.00
247,000.00
264,000.00
m2
m2
m2
475,000.00
515,000.00
550,000.00
m2
m2
m2
345,000.00
375,000.00
275,000.00
XX
PAGAR BRC
1 Pagar BRC 90 A1
2 Pagar BRC 90 A2
3 Pagar BRC 120 A1
4 Pagar BRC 120 A2
5 Pagar BRC 150 A1
6 Pagar BRC 150 A2
7 Pipa Tiang BRC 90-2"
8 Pipa Tiang BRC 120-2"
9 Pipa Tiang BRC 150-2"
XX . L A I N
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
152478518.xls.ms_office
-LAIN
Alat bantu (set@ 3 alat )
Aspal bitumen
Minyak aspal
Bensin / premium
Solar (minyak diesel)
Minyak tanah
Olie (minyak pelumas)
Stempet
Gebalan rumput
Wiremesh MS
Kayu bakar
Pintu Ronsel Doble 150 x 150 x 300
Pintu Ronsel Doble 200 x 200 x 300
Pintu Ronsel Engkel 100 x 100 x 300
Pintu Intake 30 x 40 x 300
Pintu Intake 40 x 40 x 300
Pintu Intake 50 x 50 x 300
lot
kg
ltr
ltr
liter
ltr
liter
Kg
m2
m2
m3
buah
buah
buah
buah
buah
buah
15,100.00
12,000.00
2,400.00
4,500.00
4,500.00
10,000.00
22,000.00
22,100.00
15,100.00
80,000.00
107,000.00
41,250,000.00
45,375,000.00
18,906,000.00
4,538,000.00
4,916,000.00
5,294,000.00
KET.
5
NO.
J E N I S
1
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
B A H A N
2
Pintu Intake 60 x 60 x 300
Pintu Intake 80 x 80 x 300
Pintu Intake 90 x 100 x 300
Pintu Intake 100 x 100 x 300
Nomenklatur Marmer ( 15 x 30 )
Nomenklatur Marmer ( 30 x 40 )
Pile Scale ( 12 x 100 )
Pile Scale ( 20 x 100 )
Lapisan kedap air
Peralatan
Jendela nako lengkap
Minyak Beton & bekisting
Alumunium sheet 0,3 mm ( 90 x 180 )
Shear Connector
Pemeliharaan Alat (Walls)
Peralatan (oksigen,solar,elpiji,kawat las )
Sewa Alat
Sewa Alat (Crane)
Sewa Dump Truck
Sewa Excavator 0,90 m3
Sewa Excavator 0,90 m3 + operator
Sewa Walls
SATUAN
3
buah
buah
buah
buah
buah
buah
buah
buah
kg
hr
/lb
ltr
HARGA
SATUAN
4.00
6,806,000.00
7,563,000.00
8,319,000.00
10,588,000.00
149,400.00
598,300.00
374,000.00
598,000.00
64,100.00
3,600.00
60,000.00
24,200.00
144,000.00
12,100.00
50,000.00
165,000.00
100,000.00
700,000.00
275,000.00
1,025,000.00
252,000.00
150,000.00
Rembang,
KET.
5
Januari 2013
152478518.xls.ms_office
HARGA SATUAN
NO.
KODE
URAIAN PEKERJAAN
BAHAN
(Rp)
II
PEKERJAAN PERSIAPAN
A.1
A.2
A.3
A.4
A.5
A.6
A.7
A.8
A.9
A.10
A.11
A.12
A.13
A.14
A.15
A.16
A.17
A.18
A.19
399,054.00
157,950.00
1,063,685.00
956,765.00
22,575.00
PEKERJAAN TANAH
B.1
B.2
B.3
B.4
B.5
B.6
B.7
B.8
B.9
B.9a
B.10
B.11
B.12
B.13
B.14
B.15
B.16
B.17
81,600.00
114,134.00
90,600.00
140,400.00
B.19
B.20
B.21
B.22
1 M3. MENGANGKUT HASIL GALIAN EXAVATOR MAX 1,5 KM ( DENGAN DUMP TRUCK )
1 M3 MERATAKAN TANAH
B.26
B.27
104,120.00
B.28
273,120.00
B.29
B.30
B.31
B.32
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
91,200.00
13
18,120.00
HARGA SATUAN
NO.
KODE
URAIAN PEKERJAAN
BAHAN
(Rp)
B.33
1 M2 URUGAN PAKAI ALAT BESAR TANAH DARI LUAR DIPADATKAN (U/5000 M3)
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
14
HARGA SATUAN
NO.
KODE
URAIAN PEKERJAAN
BAHAN
(Rp)
III
PEKERJAAN PONDASI
C.1
574,650.00
C.1a
509,750.00
C.2
485,920.00
C.3
389,403.20
C.4
179,376.00
C.4a
C.5
1M3 Pasang Pondasi Siklop 60% Beton Camp. 1PC : 2PS : 3KR &
261,800.00
2,140,132.00
IV
VI
C.6
C.7
C.8
C.9
C.10
C.11
C.12
C.13
319,999.32
C.14
456,000.00
C.15
625,999.32
PEKERJAAN
595,742.00
1,060,741.00
39,000.00
DINDING
D.1
73,112.50
D.2
66,473.50
D.3
56,709.00
D.4
62,715.00
D.5
D.6
127,530.00
D.7
645,704.00
D.8
539,672.00
D.9
431,082.00
D.10
72,444.00
D.11
68,970.00
D.12
1 M3 PASANGAN DINDING BATACO TEBAL 1/2 BATA Dengan pasir kwarsa (1 PC : 3 PS)
69,333.60
D.13
1 M3 PASANGAN DINDING BATACO TEBAL 1/2 BATA Dengan pasir kwarsa (1 PC : 5 PS)
66,378.00
PEKERJAAN
60,354.00
PLESTERAN
E.1
17,318.00
E.2
10,328.00
E.3
E.4
23,200.40
E.4a
12,618.62
E.5
14,015.20
E.6
E.7
E.8
E.9
1M2 Acian
7,365.60
8,076.00
8,076.00
12,587.00
5,037.50
PEKERJAAN KAYU
F.1
18,570,375.00
F.2
12,416,975.00
F.3
450,875.00
F.4
451,005.00
F.5
F.6
F.7
1M2 Membuat Pintu Plywood Rangkap rangka Kayu Bengkirai lbr s/d 90cm
F.8
F.9
F.10
677,625.00
F.11
535,655.00
F.12
530,383.00
399,780.00
1,088,066.00
399,825.00
406,575.00
1,013,265.00
Kayu Bengkirai
F.13
435,300.00
F.14
413,180.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
15
HARGA SATUAN
NO.
KODE
URAIAN PEKERJAAN
BAHAN
(Rp)
F.15
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
16
12,656,000.00
HARGA SATUAN
NO.
KODE
URAIAN PEKERJAAN
BAHAN
(Rp)
VII
F.16
18,893,400.00
F.17
12,694,500.00
F.18
559,055.00
F.19
740,787.40
F.20
141,625.00
F.21
F.22
F.23
82,750.00
F.24
124,625.00
F.25
165,750.00
F.26
317,625.00
F.27
421,761.00
F.28
123,423.00
F.29
52,450.00
F.30
79,676.20
149,500.00
1,859,750.00
PEKERJAAN BETON
G.1
1M3 Membuat Beton mutu f'c=7,4 Mpa (K100), slum (122)cm, w/c = 0,87
790,188.57
G.2
1M3 Membuat Beton mutu f'c=9,8 Mpa (K125), slum (122)cm, w/c = 0,78
836,240.40
G.3
1M3 Membuat Beton mutu f'c=12,2 Mpa (K150), slum (122)cm, w/c = 0,72
872,329.20
G.4
1M3 Membuat Lantai Kerja Beton mutu f'c=7,4 MPa (K100), slum (3-6)cm, w/c = 0,87
770,406.80
G.5
1M3 Membuat Beton mutu f'c=14,5 MPa (K175), slum (122)cm, w/c = 0,66
915,067.80
G.6
1M3 Membuat Beton mutu f'c=16,9 MPa (K200), slum (122)cm,w/c = 0,61
1,010,599.30
G.7
1M3 Membuat Beton mutu f'c=19,3 MPa (K225), slum (122)cm, w/c = 0,58
1,038,767.40
G.8
1M3 Membuat Beton mutu f'c=21,7 MPa (K250), slum (122)cm,w/c = 0,56
1,058,346.90
G.9
1M3 Membuat Lantai Kerja Beton mutu f'c=24,0 MPa (K275), slum (122)cm, w/c = 0,53
1,092,193.00
G.10
1M3 Membuat Beton mutu f'c=26,4 MPa (K300), slum (122)cm,w/c = 0,52
1,102,648.20
G.11
1M3 Membuat Beton mutu f'c=28,8 MPa (K325), slum (122)cm,w/c = 0,49
1,142,337.80
G.12
1M3 Membuat Beton mutu f'c=31,2 MPa (K350), slum (122)cm, w/c = 0,48
1,156,073.80
G.13
G.13a
G.13b
G.14
21,620.00
G.15
98,430.00
G.16
109,775.00
G.17
286,780.00
G.18
297,607.00
G.19
442,780.00
G.20
321,135.00
G.21
262,880.00
G.22
89,901.60
G.23
122,809.00
G.24
G.25
3,333,970.00
G.26
4,161,890.00
G.27
7,678,540.00
G.28
5,944,160.00
G.29
5,762,480.00
G.30
5,413,320.00
G.31
5,445,225.00
G.32
G.33
G.34
975,000.00
G.35
1,037,500.00
G.36
1,125,000.00
G.37
G.38
42,180.00
G.39
43,065.00
G.40
26,675.00
G.41
G.42
1 M2 PEKERJAAN WIREMESH M8
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
13,110.00
119,951.90
60,479.00
66,962.00
207.00
84,430.00
17
HARGA SATUAN
NO.
KODE
URAIAN PEKERJAAN
BAHAN
(Rp)
VIII
IX
H.1
32,500.00
H.2
30,000.00
H.3
37,260.00
H.4
33,432.00
H.5
H.6
H.7
59,975.00
H.8
65,180.00
H.9
42,370.00
H.10
18,830.00
53,325.00
417,700.00
I.1
23,285.00
I.2
30,555.00
I.3
I.4
I.5
I.6
I.6a
70,700.00
I.7
187,750.00
252,845.00
26,785.00
9,005.00
176,750.00
J.1
643,000.00
J.2
147,600.00
J.3
729,200.00
J.4
62,879.50
J.5
118,562.00
J.6
J.7
10,336.00
J.8
12,920.00
J.9
21,896.00
J.10
23,936.00
J.11
35,224.00
J.12
44,880.00
J.13
65,144.00
J.14
1,092.00
J.15
2,184.00
J.16
4,392.00
J.17
J.18
J.19
J.20
J.21
86,125.00
J.22
157,330.00
J.23
98,750.00
J.24
88,650.00
J.25
120,843.75
101,275.00
J.26
J.27
8,704.00
2,296.80
19,996.08
25,416.96
121,475.00
49,966.00
J.28
J.28a
J.28b
J.28c
J.28d
J.29
1,828,300.00
J.30
48,962.00
J.31
70,443.00
J.32
81,600.00
J.33
28,400.00
J.34
13,520.00
J.35
39,000.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
18
HARGA SATUAN
NO.
KODE
URAIAN PEKERJAAN
BAHAN
(Rp)
XI
J.36
6,606,000.00
J.37
8,276,000.00
J.38
9,871,200.00
J.39
15,372,000.00
J.40
17,658,000.00
J.41
32,166,000.00
J.42
39,510,000.00
J.43
230,900.00
J.44
230,900.00
K.1
K.2
24,942.00
K.3
K.4
24,495.00
Lebar 45 cm
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
19
252,667.50
36,175.00
HARGA SATUAN
NO.
KODE
URAIAN PEKERJAAN
BAHAN
(Rp)
XII
XIII
XIV
L.1
73,500.00
L.2
73,500.00
L.3
8,000.00
L.4
8,000.00
L.5
L.6
21,000.00
L.7
55,000.00
L.8
16,500.00
L.9
128,700.00
6,500.00
M.1
M.2
45,225.00
M.3
83,375.00
M.4
83,277.00
M.5
M.6
M.7
M.8
742,919.50
598,675.00
705,932.00
73,017.50
78,017.50
M.9
137,362.50
M.10
362,470.00
M.11
362,470.00
M.12
622,685.00
M.13
M.14
1,640,530.00
M.15
1,640,530.00
622,685.00
PEKERJAAN PENGECATAN
N.1
N.2
22,280.00
2,536.00
N.3
32,773.00
38,326.00
11,678.00
7,294.00
N.7
3,054.00
N.8
N.9
7,592.00
20,236.00
17,843.00
N.11
1 M2 PLITURAN MEUBELAIR
60,731.00
Rembang,
Januari 2013
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
20
HARGA SATUAN
TOTAL
UPAH
ALAT
HARGA SATUAN
(Rp)
(Rp)
(Rp)
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
26,640.00
9,480.00
425,694.00
167,430.00
243,600.00
1,307,285.00
151,200.00
1,107,965.00
6,000
6,000.00
17,840.40
40,415.00
255,996.00
255,996.00
241,596.00
241,596.00
112,320.00
112,320.00
81,600.00
81,600.00
5,100.00
5,100.00
4,080.00
4,080.00
20,400.00
20,400.00
10,350.00
10,350.00
13,800.00
13,800.00
501,600.00
501,600.00
316,200.00
316,200.00
21,000.00
21,000.00
6,120.00
6,120.00
16,320.00
16,320.00
37,536.00
37,536.00
56,880.00
56,880.00
45,360.00
45,360.00
2,040.00
2,040.00
12,360.00
12,360.00
5,440.00
5,440.00
20,400.00
20,400.00
11,280.00
92,880.00
11,280.00
11,280.00
55,200.00
169,334.00
6,120.00
96,720.00
10,200.00
150,600.00
21,432.00
21,432.00
29,964.00
755.00
30,719.00
38,496.00
755.00
39,251.00
47,028.00
755.00
47,783.00
56,400.00
3,775.00
60,175.00
28,500.00
3,775.00
32,275.00
703.80
8,388.61
9,092.00
846.00
10,952.90
11,798.00
968.40
4,241.95
5,210.00
1,314.00
5,764.89
7,078.00
2,197.20
9,625.89
11,823.00
3,072.00
13,458.95
16,530.00
9,480.00
1,887.50
11,367.00
11,280.00
1,510.00
103,990.00
64,680.00
168,800.00
64,680.00
337,800.00
9,480.00
1,887.50
11,367.00
6,120.00
188.75
6,308.00
2,040.00
188.75
2,228.00
7,920.00
188.75
26,228.00
21
HARGA SATUAN
HARGA SATUAN
TOTAL
UPAH
ALAT
HARGA SATUAN
(Rp)
(Rp)
(Rp)
6
-
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
7
-
22
94,048.00
HARGA SATUAN
HARGA SATUAN
TOTAL
UPAH
ALAT
HARGA SATUAN
(Rp)
(Rp)
(Rp)
91,440.00
666,090.00
91,440.00
601,190.00
91,440.00
577,360.00
91,440.00
480,843.00
49,068.00
228,444.00
1,127.40
14,040.00
276,967.00
156,660.00
2,296,792.00
106,440.00
702,182.00
76,188.00
1,136,929.00
12,930.00
151.00
52,081.00
69,120.00
151.00
69,271.00
86,402.40
188.75
86,591.00
103,680.00
226.50
103,906.00
77,760.00
188.75
77,948.00
109,682.10
429,681.00
115,479.90
571,479.00
122,981.10
748,980.00
17,160.00
90,272.00
17,160.00
83,633.00
17,160.00
73,869.00
17,880.00
80,595.00
17,880.00
78,234.00
55,076.50
182,606.00
257,400.00
903,104.00
257,400.00
797,072.00
257,400.00
688,482.00
14,760.00
87,204.00
14,760.00
83,730.00
14,760.00
84,093.00
14,760.00
81,138.00
15,411.00
32,729.00
15,216.00
25,544.00
15,411.00
22,776.60
21,240.00
44,440.40
12,054.00
24,672.00
9,732.00
23,747.20
6,186.00
14,262.00
15,264.00
23,340.00
19,416.00
32,003.00
11,424.00
16,461.00
1,358,400.00
19,928,775.00
1,358,400.00
13,775,375.00
72,684.00
523,559.00
179,400.00
630,405.00
143,520.00
543,300.00
219,600.00
1,307,666.00
136,320.00
536,145.00
143,520.00
550,095.00
132,000.00
1,145,265.00
132,000.00
809,625.00
143,520.00
679,175.00
171,720.00
702,103.00
84,744.00
520,044.00
91,944.00
505,124.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
23
HARGA SATUAN
HARGA SATUAN
TOTAL
UPAH
ALAT
HARGA SATUAN
(Rp)
(Rp)
(Rp)
916,800.00
7
-
13,572,800.00
-
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
24
HARGA SATUAN
HARGA SATUAN
TOTAL
UPAH
ALAT
HARGA SATUAN
(Rp)
(Rp)
(Rp)
1,358,400.00
20,251,800.00
498,240.00
13,192,740.00
171,720.00
730,775.00
185,040.00
925,827.00
9,480.00
151,105.00
9,480.00
158,980.00
11,376.00
1,871,126.00
15,390.00
98,140.00
15,120.00
139,745.00
19,860.00
185,610.00
34,620.00
352,245.00
31,164.00
452,925.00
124,560.00
247,983.00
5,192.40
57,642.40
6,660.00
86,336.00
-
78,921.00
869,109.00
104,328.00
940,568.00
78,921.00
951,250.00
54,768.00
825,174.00
77,340.00
992,407.00
77,340.00
1,087,939.00
77,340.00
1,116,107.00
77,340.00
1,135,686.00
77,340.00
1,169,533.00
77,340.00
1,179,988.00
100,380.00
1,242,717.00
100,380.00
1,256,453.00
666.00
13,776.00
1,515,360.00
1,722,000.00
476.40
22,096.00
34,632.00
133,062.00
34,632.00
144,407.00
43,956.00
330,736.00
43,956.00
341,563.00
43,956.00
486,736.00
43,956.00
60,400.00
425,491.00
43,956.00
306,836.00
8,604.00
98,505.00
28,950.00
151,759.00
22,470.00
142,421.00
351,543.00
3,685,513.00
399,411.00
4,561,301.00
497,781.00
8,176,321.00
431,421.00
6,375,581.00
351,705.00
6,114,185.00
351,543.00
5,764,863.00
399,411.00
5,844,636.00
10,296.00
70,775.00
16,521.00
83,483.00
108,630.00
679.50
1,084,309.00
108,630.00
679.50
1,146,809.00
108,630.00
679.50
1,234,309.00
952.20
3.02
47,040.00
4,860.00
47,925.00
1,005.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
1,162.00
4,860.00
27,680.00
3,030.00
25,000.00
28,030.00
7,905.00
92,335.00
25
HARGA SATUAN
HARGA SATUAN
TOTAL
UPAH
ALAT
HARGA SATUAN
(Rp)
(Rp)
(Rp)
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
10,041.00
42,541.00
9,168.00
39,168.00
25,776.00
63,036.00
9,681.00
43,113.00
13,320.00
66,645.00
20,460.00
438,160.00
26,640.00
86,615.00
18,888.00
84,068.00
7,992.00
50,362.00
9,690.00
28,520.00
5,124.00
28,409.00
8,352.00
38,907.00
68,160.00
321,005.00
6,660.00
33,445.00
4,764.00
13,769.00
23,100.00
199,850.00
23,100.00
93,800.00
24,600.00
212,350.00
182,634.00
825,634.00
201,180.00
348,780.00
63,495.00
792,695.00
9,324.00
72,203.50
25,308.00
143,870.00
4,766.40
13,470.00
5,244.00
15,580.00
5,721.60
18,641.00
6,194.40
28,090.00
6,672.00
30,608.00
7,149.60
42,373.00
8,940.90
53,820.00
10,726.80
75,870.00
7,080.00
15.10
8,187.00
11,670.00
30.20
13,884.00
10,767.00
377.50
15,536.00
14,160.00
45.30
16,502.00
14,523.00
755.00
35,274.00
23,865.00
1,132.50
50,414.00
25,320.00
755.00
147,550.00
25,320.00
755.00
112,200.00
25,320.00
755.00
183,405.00
25,320.00
755.00
124,825.00
25,320.00
755.00
114,725.00
25,320.00
755.00
146,918.00
25,320.00
755.00
127,350.00
3,840.00
646.80
54,452.00
345,000.00
178,525.00
523,525.00
3,490.00
1,745.00
1,047.00
130.00
319,800.00
2,148,100.00
1,797.00
50,759.00
1,797.00
72,240.00
14,364.00
1,812.00
97,776.00
14,412.00
2,412.00
45,224.00
2,882.40
2,412.00
18,814.40
12,456.00
1,510.00
52,966.00
26
HARGA SATUAN
HARGA SATUAN
TOTAL
UPAH
ALAT
HARGA SATUAN
(Rp)
(Rp)
(Rp)
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
173,400.00
15,100.00
177,000.00
15,100.00
8,468,100.00
190,500.00
15,100.00
10,076,800.00
204,000.00
15,100.00
15,591,100.00
217,500.00
15,100.00
17,890,600.00
231,000.00
15,100.00
32,412,100.00
244,500.00
15,100.00
39,769,600.00
150,300.00
15,100.00
396,300.00
150,300.00
15,100.00
396,300.00
5,688.00
30,630.00
5,688.00
30,183.00
29,430.00
282,097.00
22,656.00
58,831.00
27
6,794,500.00
HARGA SATUAN
HARGA SATUAN
TOTAL
UPAH
ALAT
HARGA SATUAN
(Rp)
(Rp)
(Rp)
26,640.00
100,140.00
26,070.00
99,570.00
9,038.40
17,038.40
6,240.00
14,240.00
12,480.00
18,980.00
9,038.40
30,038.00
12,048.00
67,048.00
15,062.40
31,562.00
9,038.40
137,738.00
17,724.00
62,949.00
16,392.00
615,067.00
43,500.00
126,875.00
43,500.00
126,777.00
43,500.00
749,432.00
48,420.00
121,437.00
48,420.00
126,437.00
64,260.00
807,179.00
43,500.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
180,862.00
204,600.00
7,248.00
574,318.00
101,100.00
483.20
464,053.00
43,500.00
362.40
666,547.00
48,600.00
604.00
671,889.00
101,100.00
483.20
1,742,113.00
201,000.00
7,248.00
1,848,778.00
3,816.00
6,352.00
6,870.00
29,150.00
3,423.00
36,196.00
8,211.00
46,537.00
4,393.20
16,071.00
3,496.80
10,790.00
11,508.00
14,562.00
22,050.00
29,642.00
84,600.00
104,836.00
26,655.00
44,498.00
26,655.00
87,386.00
28
KOEF
SAT.
URAIAN PAKERJAAN
HARGA SAT.
Rp
7
JUMLAH
Rp
8=(4X7)
PEKERJAAN PERSIAPAN
A.1
Btg
Kg
Lbr
m3
m3
m3
Kg
Kg
Upah
0.2000
0.4000
0.0200
0.0200
OH
OH
OH
OH
Tukang Kayu
Pekerja
Kepala Tukang Kayu
Mandor
A.2
39,000.00
1,550.00
59,000.00
230,000.00
274,000.00
3,609,000.00
17,500.00
24,700.00
Jumlah Bahan
48,750.00
3,875.00
70,800.00
1,150.00
2,466.00
259,848.00
1,050.00
11,115.00
399,054.00
51,000.00
36,000.00
54,000.00
48,000.00
Jumlah Upah
10,200.00
14,400.00
1,080.00
960.00
26,640.00
425,694.00
8,000,000.00
17,500.00
8,800,000.00
Jumlah Bahan
96,000.00
350.00
61,600.00
157,950.00
51,000.00
36,000.00
54,000.00
48,000.00
Jumlah Upah
5,100.00
3,600.00
540.00
240.00
9,480.00
167,430.00
m3
Kg
m3
Upah
0.1000
0.1000
0.0100
0.0050
OH
OH
OH
OH
Tukang Kayu
Pekerja
Kepala Tukang Kayu
Mandor
A.3
Material
1.2500
0.1800
0.8500
1.1000
35.0000
0.2500
0.1500
30.0000
0.2500
2.0000
0.0800
0.1500
0.3000
0.0600
Btg
m3
Kg
Kg
Kg
m3
m3
buah
Lbr
daun
m2
buah
buah
Lbr
Upah
2.0000
1.0000
2.0000
0.3000
0.0500
OH
OH
OH
OH
OH
A.4
Kayu Dolken 8 - 10 / 4 m
Kayu lanan (balok/pesagen)
Paku ukuran 1" s/d 4"
Besi Strip
Portalnd Pozzolan Cement/PPC
Pasir pasang (cepu)
Batu pecah 1/2
Batu bata Merah
Seng Plat BJLS 0,30 panjang 180 cm
Jendela Nako lengkap
Kaca Bening 5 mm
Kunci Tanam Kecil
Engsel H
Teakwood 120 x 240 tb 4 mm
Tukang Kayu
Tukang Batu
Pekerja
Kepala Tukang kayu
Mandor
39,000.00
3,609,000.00
17,500.00
17,800.00
1,550.00
230,000.00
274,000.00
500.00
60,300.00
60,000.00
106,000.00
73,500.00
6,500.00
108,000.00
Jumlah Bahan
48,750.00
649,620.00
14,875.00
19,580.00
54,250.00
57,500.00
41,100.00
15,000.00
15,075.00
120,000.00
8,480.00
11,025.00
1,950.00
6,480.00
1,063,685.00
51,000.00
51,000.00
36,000.00
54,000.00
48,000.00
Jumlah Upah
102,000.00
51,000.00
72,000.00
16,200.00
2,400.00
243,600.00
1,307,285.00
39,000.00
3,609,000.00
17,500.00
1,550.00
230,000.00
274,000.00
60,300.00
Jumlah Bahan
66,300.00
757,890.00
5,250.00
16,275.00
6,900.00
13,700.00
90,450.00
956,765.00
51,000.00
36,000.00
54,000.00
48,000.00
Jumlah Upah
102,000.00
36,000.00
10,800.00
2,400.00
151,200.00
1,107,965.00
Btg
m3
Kg
Kg
m3
m3
Lbr
Upah
2.0000
1.0000
0.2000
0.0500
OH
OH
OH
OH
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
29
A.5
OH
OH
A.6
Pekerja
Mandor
36,000.00
48,000.00
Jumlah Upah
3,600.00
2,400.00
6,000.00
6,000.00
Material
1.0000
0.2500
Btg
Kg
Upah
0.1700
0.2500
0.0020
0.0013
OH
OH
OH
OH
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
30
18,800.00
15,100.00
Jumlah Bahan
18,800.00
3,775.00
22,575.00
51,000.00
36,000.00
54,000.00
48,000.00
Jumlah Upah
8,670.00
9,000.00
108.00
62.40
17,840.40
A.7
Upah
6.6670
0.3330
OH
OH
A.8
40,415.00
36,000.00
48,000.00
Jumlah Upah
240,012.00
15,984.00
255,996.00
255,996.00
36,000.00
48,000.00
Jumlah Upah
240,012.00
1,584.00
241,596.00
241,596.00
Pekerja
Mandor
36,000.00
48,000.00
Jumlah Upah
108,000.00
4,320.00
112,320.00
112,320.00
Pekerja
Mandor
OH
OH
A.9
Upah
3.0000 Org
0.0900 Org
A.10
Upah
2.0000 Org
0.2000 Org
A.11
Pekerja
Mandor
Pekerja
Mandor
36,000.00
48,000.00
Jumlah Upah
72,000.00
9,600.00
81,600.00
81,600.00
36,000.00
48,000.00
Jumlah Upah
4,500.00
600.00
5,100.00
5,100.00
A.12
pekerja
Mandor
A.13
Upah
0.5000 Org
0.0500 Org
A.14
pekerja
Mandor
36,000.00
48,000.00
Jumlah Upah
3,600.00
480.00
4,080.00
4,080.00
pekerja
Mandor
36,000.00
48,000.00
Jumlah Upah
18,000.00
2,400.00
20,400.00
20,400.00
Org
Org
Org
Org
A.15
Pekerja
Tukang Kayu
Kepala tukang kayu
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,400.00
3,825.00
405.00
720.00
10,350.00
10,350.00
Org
Org
Org
Org
A.16
Pekerja
Tukang Kayu
Kepala tukang kayu
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
5,100.00
540.00
960.00
13,800.00
13,800.00
Org
Org
Org
Org
A.17
Pekerja
Tukang Kayu
Kepala tukang kayu
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
144,000.00
306,000.00
32,400.00
19,200.00
501,600.00
501,600.00
A.18
Pekerja
Tukang Kayu
Mandor
36,000.00
51,000.00
48,000.00
Jumlah Upah
144,000.00
153,000.00
19,200.00
316,200.00
316,200.00
Upah
0.1000 Org
Pekerja
0.3000 Org
Tukang Kayu
0.0300 Org
Kepala tukang kayu
0.0100 Org
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
31
36,000.00
51,000.00
54,000.00
48,000.00
3,600.00
15,300.00
1,620.00
480.00
A.19
A.21
II
21,000.00
21,000.00
A.20
Jumlah Upah
Pekerja
Mandor
= K : (
= K : (
36,000.00
48,000.00
Jumlah Upah
5,400.00
720.00
6,120.00
6,120.00
a
( L + 75 ))
275.0000
Keterangan :
K = Biaya
a = Upah Pekerja
L = Jarak angkut
a
( L + 75 ))/25
275.0000
Keterangan :
K = Biaya
a = Upah Pekerja
L = Jarak angkut
PEKERJAAN TANAH
B.1
OH
OH
Pekerja
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
32
36,000.00
48,000.00
Jumlah Upah
14,400.00
1,920.00
16,320.00
16,320.00
B.2
OH
OH
B.3
Pekerja
Mandor
36,000.00
48,000.00
Jumlah Upah
36,000.00
1,536.00
37,536.00
37,536.00
36,000.00
48,000.00
Jumlah Upah
54,000.00
2,880.00
56,880.00
56,880.00
36,000.00
48,000.00
Jumlah Upah
43,200.00
2,160.00
45,360.00
45,360.00
36,000.00
48,000.00
Jumlah Upah
1,800.00
240.00
2,040.00
2,040.00
36,000.00
48,000.00
Jumlah Upah
11,880.00
480.00
12,360.00
12,360.00
OH
OH
B.4
Pekerja
Mandor
OH
OH
B.5
Pekerja
Mandor
OH
OH
B.6
Pekerja
Mandor
OH
OH
Suppl. B 6
Pekerja
Mandor
a
275
B.7
B.8
( L + 75 )
K = Biaya
a = Upah Pekerja
L = Jarak pembuangan
OH
OH
B.9
Pekerja
Mandor
5,440.00
36,000.00
48,000.00
Jumlah Upah
18,000.00
2,400.00
20,400.00
20,400.00
68,000.00
Jumlah Bahan
81,600.00
81,600.00
36,000.00
48,000.00
Jumlah Upah
10,800.00
480.00
11,280.00
92,880.00
36,000.00
48,000.00
Jumlah Upah
10,800.00
480.00
11,280.00
11,280.00
68,000.00
215,600.00
61,000.00
Jumlah Bahan
27,200.00
29,106.00
57,828.00
114,134.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
28,800.00
20,400.00
2,160.00
3,840.00
55,200.00
169,334.00
15,100.00
Jumlah Bahan
90,600.00
90,600.00
36,000.00
48,000.00
Jumlah Upah
5,400.00
720.00
6,120.00
96,720.00
m3
Pasir Urug
Upah
0.300
0.010
OH
OH
Pekerja
Mandor
B.9a
OH
OH
B.10
Pekerja
Mandor
m3
m3
m3
Pasir Urug
Kapur Padam
Tanah Liat
Upah
0.800
0.400
0.040
0.080
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
B.11
kg
Ijuk
Upah
0.150
0.015
OH
OH
Pekerja
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
33
B.12
m3
Sirtu
OH
OH
Pekerja
Mandor
B.13
117,000.00
Jumlah Bahan
140,400.00
140,400.00
36,000.00
48,000.00
Jumlah Upah
9,000.00
1,200.00
10,200.00
150,600.00
36,000.00
48,000.00
Jumlah Upah
18,936.00
2,496.00
21,432.00
21,432.00
B.14
OH
OH
Pekerja
Mandor
Pekerja
Mandor
Alat
0.050 lot
Alat bantu
B.15
36,000.00
48,000.00
Jumlah Upah
26,460.00
3,504.00
29,964.00
15,100.00
Jumlah Alat
755.00
755.00
30,719.00
Pekerja
Mandor
Alat
0.050 lot
Alat bantu
B.16
36,000.00
48,000.00
Jumlah Upah
33,984.00
4,512.00
38,496.00
15,100.00
Jumlah Alat
755.00
755.00
39,251.00
Pekerja
Mandor
Alat
0.050 lot
Alat bantu
36,000.00
48,000.00
Jumlah Upah
41,508.00
5,520.00
47,028.00
15,100.00
Jumlah Alat
755.00
755.00
47,783.00
Upah
1.500 org
0.050 org
Pekerja
Mandor
36,000.00
48,000.00
Jumlah Upah
54,000.00
2,400.00
56,400.00
Alat
0.250 lot
Alat bantu
15,100.00
Jumlah Alat
3,775.00
3,775.00
60,175.00
B.17
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
34
B.18
Pekerja
Mandor
Alat
0.250 lot
Alat bantu
B.19
36,000.00
48,000.00
Jumlah Upah
15,100.00
22,500.00
6,000.00
28,500.00
3,775.00
Jumlah Alat
3,775.00
32,275.00
unit
liter
liter
Kg
1,025,000.00
4,500.00
22,000.00
22,100.00
Jumlah Alat
4,715.00
3,169.35
402.60
101.66
8,388.61
Upah
0.0046
0.0046
0.0046
0.0023
org
org
org
org
Operator Terlatih
Pemb. Operator Alat Berat
Pekerja
Mandor
51,000.00
42,000.00
36,000.00
48,000.00
Jumlah Upah
234.60
193.20
165.60
110.40
703.80
9,092.00
B.20
unit
liter
liter
Kg
1,025,000.00
4,500.00
22,000.00
22,100.00
Jumlah Alat
6,150.00
4,144.50
525.80
132.60
10,952.90
Upah
0.0060
0.0060
0.0060
0.0015
org
org
org
org
Operator terlatih
Pemb. Operator
Pekerja
Mandor
51,000.00
42,000.00
36,000.00
48,000.00
Jumlah Upah
306.00
252.00
216.00
72.00
846.00
11,798.00
B.21
buah
liter
liter
Kg
Upah
0.0101 org
0.0101 org
0.0025 org
B.22
Sopir
Pekerja
Mandor
275,000.00
4,500.00
22,000.00
22,100.00
Jumlah Alat
2,777.50
1,131.75
222.20
110.50
4,241.95
48,000.00
36,000.00
48,000.00
Jumlah Upah
484.80
363.60
120.00
968.40
5,210.00
1 M3. MENGANGKUT HASIL GALIAN EXAVATOR MAX 1,5 KM ( DENGAN DUMP TRUCK )
KURANG DARI 1,5 KM.
Alat
0.0137
0.3430
0.0137
0.0069
buah
liter
liter
Kg
Upah
0.0137 org
0.0137 org
0.0034 org
B.23
Sopir
Pekerja
Mandor
275,000.00
4,500.00
22,000.00
22,100.00
Jumlah Alat
3,767.50
1,543.50
301.40
152.49
5,764.89
48,000.00
36,000.00
48,000.00
Jumlah Upah
657.60
493.20
163.20
1,314.00
7,078.00
buah
liter
liter
Kg
Upah
0.0229 org
0.0229 org
0.0057 org
B.24
Dump Truck
Solar
Olie
Stempet
Sopir
Pekerja
Mandor
275,000.00
4,500.00
22,000.00
22,100.00
Jumlah Alat
6,297.50
2,572.65
503.80
251.94
9,625.89
48,000.00
36,000.00
48,000.00
Jumlah Upah
1,099.20
824.40
273.60
2,197.20
11,823.00
0.0320 buah
Dump Truck
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
35
275,000.00
8,800.00
0.8003 liter
0.0320 liter
0.0160 Kg
Solar
Olie
Stempet
4,500.00
22,000.00
22,100.00
Jumlah Alat
3,601.35
704.00
353.60
13,458.95
Upah
0.0320 org
0.0320 org
0.0080 org
Sopir
Pekerja
Mandor
48,000.00
36,000.00
48,000.00
Jumlah Upah
1,536.00
1,152.00
384.00
3,072.00
16,530.00
36,000.00
48,000.00
Jumlah Upah
9,000.00
480.00
9,480.00
15,100.00
Jumlah Alat
1,887.50
1,887.50
11,367.00
76,000.00
Jumlah Bahan
91,200.00
91,200.00
36,000.00
48,000.00
Jumlah Upah
10,800.00
480.00
11,280.00
15,100.00
Jumlah Alat
1,510.00
1,510.00
103,990.00
215,600.00
61,000.00
Jumlah Bahan
43,120.00
61,000.00
104,120.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
36,000.00
25,500.00
2,700.00
480.00
64,680.00
168,800.00
B.25
1 M3 MERATAKAN TANAH
Upah
0.2500 org
0.0100 org
Pekerja
Mandor
Alat
0.1250 lot
Alat bantu
B.26
Tanah pilihan
Upah
0.3000 org
0.0100 org
Pekerja
Mandor
Alat
0.1000 lot
Alat bantu
B.27
org
org
org
org
Kapur padam
Tanah liat
Pekerja
Tukang batu
Kepala tukang batu
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
36
B.28
Pasir pasang
Kapur padam
org
org
org
org
230,000.00
43,120.00
273,120.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
36,000.00
25,500.00
2,700.00
480.00
64,680.00
337,800.00
36,000.00
48,000.00
Jumlah Upah
9,000.00
480.00
9,480.00
15,100.00
Jumlah Alat
1,887.50
1,887.50
11,367.00
36,000.00
48,000.00
Jumlah Upah
5,400.00
720.00
6,120.00
15,100.00
Jumlah Alat
188.75
188.75
6,308.00
36,000.00
48,000.00
Jumlah Upah
1,800.00
240.00
2,040.00
15,100.00
Jumlah Alat
188.75
188.75
2,228.00
Pekerja
Tukang batu
Kepala tukang batu
Mandor
B.29
Pekerja
Mandor
Alat
0.1250 lot
Alat bantu
B.30
Pekerja
Mandor
Alat
0.0125 lot
Alat bantu
B.31
Pekerja
Mandor
Alat
0.0125 lot
Alat bantu
B.32
15,100.00
Jumlah Bahan
18,120.00
18,120.00
36,000.00
48,000.00
Jumlah Upah
7,200.00
720.00
7,920.00
15,100.00
Jumlah Alat
188.75
188.75
26,228.00
1 M2 URUGAN PAKAI ALAT BESAR TANAH DARI LUAR DIPADATKAN (U/5000 M3)
Pekerjaan galian (10 org) 50 % (Analis B1)
8,160.00
Pek. Galian tanah berbatu (10 org) 50 % (Analis B17)
30,087.50
Pek. Grading plant (10) 50 % (5 x Analis B5)
1,020.00
Tanah Biasa
55,000.00
JUMLAH
PEKERJAAN PONDASI
4,896.00
18,052.50
5,100.00
66,000.00
94,048.00
Upah
0.2000 org
0.0150 org
Pekerja
Mandor
Alat
0.0125 lot
Alat bantu
B.33
0.6000
0.6000
5.0000
1.2000
III
230,000.00
215,600.00
Jumlah Bahan
m3
m3
m3
m3
C
C.1
C.1a
m3
Kg
m3
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
125,000.00
1,550.00
230,000.00
Jumlah Bahan
150,000.00
313,100.00
111,550.00
574,650.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
54,000.00
30,600.00
3,240.00
3,600.00
91,440.00
666,090.00
125,000.00
1,550.00
230,000.00
Jumlah Bahan
137,500.00
252,650.00
119,600.00
509,750.00
Upah
1.5000 org
Pekerja
0.6000 org
Tukang batu
0.0600 org
Kepala tukang batu
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
0.0750 org
Mandor
37
36,000.00
51,000.00
54,000.00
48,000.00
54,000.00
30,600.00
3,240.00
3,600.00
C.2
91,440.00
601,190.00
125,000.00
1,550.00
230,000.00
Jumlah Bahan
150,000.00
210,800.00
125,120.00
485,920.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
54,000.00
30,600.00
3,240.00
3,600.00
91,440.00
577,360.00
125,000.00
1,550.00
215,600.00
230,000.00
Jumlah Bahan
150,000.00
94,550.00
31,693.20
113,160.00
389,403.20
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
54,000.00
30,600.00
3,240.00
3,600.00
91,440.00
480,843.00
m3
Kg
m3
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
C.3
Jumlah Upah
Jumlah Bahan + Upah + Alat
Upah
1.500
0.600
0.060
0.075
m3
kg
m3
m3
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
38
C.4
Upah
0.700
0.390
0.039
0.039
m3
m3
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
C.4a
125,000.00
68,000.00
Jumlah Bahan
150,000.00
29,376.00
179,376.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
25,200.00
19,890.00
2,106.00
1,872.00
49,068.00
228,444.00
238,000.00
Jumlah Bahan
261,800.00
261,800.00
1,025,000.00
4,500.00
22,000.00
22,100.00
Jumlah Alat
10,250.00
3,217.50
462.00
110.50
14,040.00
51,000.00
42,000.00
36,000.00
48,000.00
Jumlah Upah
459.00
378.00
180.00
110.40
1,127.40
276,967.00
m3
Batu Bolder
Alat + BBM
0.010
0.715
0.021
0.005
unit
ltr
ltr
kg
Upah
0.009
0.009
0.005
0.002
OH
OH
OH
OH
Operator terlatih
Pembantu Operator
Pekerja
Mandor
C.5
1M3 Pasang Pondasi Siklop 60% Beton Camp. 1PC : 2PS : 3KR &
40% Batu Belah
Material
0.480
126.000
194.000
0.312
0.468
1.800
Upah
3.000
0.850
0.085
0.015
m3
Kg
Kg
m3
m3
Kg
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
C.6
125,000.00
12,200.00
1,550.00
250,000.00
274,000.00
20,000.00
Jumlah Bahan
60,000.00
1,537,200.00
300,700.00
78,000.00
128,232.00
36,000.00
2,140,132.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
108,000.00
43,350.00
4,590.00
720.00
156,660.00
2,296,792.00
125,000.00
1,750.00
230,000.00
274,000.00
Jumlah Bahan
56,250.00
339,500.00
71,760.00
128,232.00
595,742.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
85,680.00
15,300.00
1,620.00
3,840.00
106,440.00
702,182.00
m3
Kg
m3
m3
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
C.7
C.8
m3
m3
m3
Kg
Kg
Kg
m3
Kg
Lt
Kg
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
68,000.00
250,000.00
274,000.00
1,750.00
12,200.00
20,000.00
9,769,000.00
17,500.00
24,200.00
21,200.00
Jumlah Bahan
1,292.00
23,500.00
41,100.00
105,875.00
549,000.00
18,000.00
312,608.00
2,100.00
2,178.00
5,088.00
1,060,741.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
36,000.00
34,170.00
3,618.00
2,400.00
76,188.00
1,136,929.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
Kayu dolken
1.000 btg
39,000.00
39,000.00
Upah
0.1250
0.0125
0.1500
0.0100
org
org
org
org
Alat
0.0100 lot
C.9
Jumlah Bahan
39,000.00
51,000.00
54,000.00
36,000.00
48,000.00
Jumlah Upah
6,375.00
675.00
5,400.00
480.00
12,930.00
15,100.00
Jumlah Alat
151.00
151.00
52,081.00
Tukang Kayu
Kepala Tukang
Pekerja
Mandor
alat bantu
org
org
org
org
Alat
0.0100 lot
C.10
Tukang Kayu
Kepala Tukang
Pekerja
Mandor
51,000.00
54,000.00
36,000.00
48,000.00
Jumlah Upah
2,040.00
216.00
64,800.00
2,064.00
69,120.00
15,100.00
Jumlah Alat
151.00
151.00
69,271.00
alat bantu
org
org
org
org
Alat
0.0125 lot
C.11
Tukang Kayu
Kepala Tukang
Pekerja
Mandor
51,000.00
54,000.00
36,000.00
48,000.00
Jumlah Upah
2,550.00
270.00
81,000.00
2,582.40
86,402.40
15,100.00
Jumlah Alat
188.75
188.75
86,591.00
alat bantu
Tukang Kayu
51,000.00
0.0060 org
Kepala Tukang
54,000.00
324.00
2.7000 org
Pekerja
36,000.00
97,200.00
0.0645 org
Mandor
48,000.00
Jumlah Upah
3,060.00
3,096.00
103,680.00
Alat
0.0150 lot
alat bantu
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
40
15,100.00
226.50
Jumlah Alat
226.50
103,906.00
C.12
Tukang Kayu
51,000.00
0.0060 org
Kepala Tukang
54,000.00
324.00
1.9800 org
Pekerja
36,000.00
71,280.00
0.0645 org
Mandor
48,000.00
Jumlah Upah
3,060.00
3,096.00
77,760.00
Alat
0.0125 lot
alat bantu
C.13
15,100.00
188.75
Jumlah Alat
188.75
77,948.00
Batu belah
8.3333 kg
Kawat bronjong
125,000.00
150,000.00
20,400.00
169,999.32
Jumlah Bahan
319,999.32
Upah
0.6667 org
penganyam
51,000.00
34,001.70
2.0333 org
Pekerja
36,000.00
73,198.80
0.0517 org
Mandor
48,000.00
C.14
2,481.60
Jumlah Upah
109,682.10
429,681.00
Batu belah
15.0000 kg
Kawat bronjong
125,000.00
150,000.00
20,400.00
306,000.00
Jumlah Bahan
456,000.00
Upah
0.7333 org
penganyam
51,000.00
37,398.30
2.1000 org
Pekerja
36,000.00
75,600.00
0.0517 org
Mandor
48,000.00
C.15
2,481.60
Jumlah Upah
115,479.90
571,479.00
Batu belah
23.3333 kg
Kawat bronjong
125,000.00
150,000.00
20,400.00
475,999.32
Jumlah Bahan
625,999.32
Upah
IV
0.8333 org
tukang besi
51,000.00
42,498.30
2.1667 org
Pekerja
36,000.00
78,001.20
0.0517 org
Mandor
48,000.00
PEKERJAAN
D.1
2,481.60
Jumlah Upah
122,981.10
748,980.00
500.00
35,000.00
1,550.00
29,372.50
DINDING
Buah
18.9500
Kg
Bata Merah 5 x 11 x 22
Portland Semen
0.0380
m3
Pasir Pasang
230,000.00
8,740.00
Jumlah Bahan
73,112.50
Upah
0.3000
OH
Pekerja
36,000.00
10,800.00
0.1000
OH
Tukang Batu
51,000.00
5,100.00
0.0100
OH
Kepala Tukang
54,000.00
540.00
0.0150
OH
Mandor
48,000.00
720.00
Jumlah Upah
17,160.00
90,272.00
500.00
35,000.00
1,550.00
22,273.50
D.2
Buah
14.3700
Kg
Bata Merah 5 x 11 x 22
Portland Semen
0.0400
m3
Pasir Pasang
230,000.00
9,200.00
Jumlah Bahan
66,473.50
Upah
0.3000
OH
Pekerja
36,000.00
10,800.00
0.1000
OH
Tukang Batu
51,000.00
5,100.00
0.0100
OH
Kepala Tukang
54,000.00
540.00
48,000.00
720.00
0.0150
OH
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
41
D.3
Jumlah Upah
17,160.00
83,633.00
Buah
4.5000
Kg
Bata Merah 5 x 11 x 22
Portland Semen
0.0500
m3
Pasir Pasang
0.0150
m3
Kapur Padam
500.00
35,000.00
1,550.00
6,975.00
230,000.00
11,500.00
215,600.00
3,234.00
Jumlah Bahan
56,709.00
Upah
0.3000
OH
Pekerja
36,000.00
10,800.00
0.1000
OH
Tukang Batu
51,000.00
5,100.00
0.0100
OH
Kepala Tukang
54,000.00
540.00
0.0150
OH
Mandor
48,000.00
720.00
Jumlah Upah
17,160.00
73,869.00
D.4
Bata merah
500.00
35,000.00
11.5000 kg
P C (50 kg)
1,550.00
17,825.00
0.0430 m3
Pasir pasang
230,000.00
Jumlah Bahan
9,890.00
62,715.00
Upah
0.3200 org
Pekerja
36,000.00
11,520.00
0.1000 org
Tukang batu
51,000.00
5,100.00
0.0100 org
54,000.00
540.00
0.0150 org
Mandor
48,000.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
42
720.00
Jumlah Upah
17,880.00
80,595.00
D.5
org
org
org
org
D.6
Bata merah
P C (50 kg)
Pasir pasang
35,000.00
15,004.00
10,350.00
60,354.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
11,520.00
5,100.00
540.00
720.00
17,880.00
78,234.00
101,000.00
77,500.00
230,000.00
Jumlah Bahan
111,100.00
9,300.00
7,130.00
127,530.00
36,000.00
51,000.00
54,000.00
48,000.00
15,100.00
Jumlah Upah
6,750.00
11,475.00
20,250.00
16,224.00
377.50
55,076.50
182,606.00
500.00
77,500.00
230,000.00
Jumlah Bahan
250,000.00
319,114.00
76,590.00
645,704.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
162,000.00
76,500.00
8,100.00
10,800.00
257,400.00
903,104.00
500.00
77,500.00
230,000.00
Jumlah Bahan
250,000.00
196,292.00
93,380.00
539,672.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
162,000.00
76,500.00
8,100.00
10,800.00
257,400.00
797,072.00
500.00
77,500.00
215,600.00
230,000.00
Jumlah Bahan
250,000.00
72,726.00
23,716.00
84,640.00
431,082.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
162,000.00
76,500.00
8,100.00
10,800.00
257,400.00
688,482.00
Pekerja
Tukang batu
Kepala tukang batu
Mandor
org
org
org
org
lot
D.7
Batu tempel
PC (50 kg)
Pasir pasang
Pekerja
Tukang batu
Kepala tukang batu
Mandor
Peralatan
org
org
org
org
D.8
Bata merah
P C (50 kg)
Pasir pasang
Pekerja
Tukang batu
Kepala tukang batu
Mandor
org
org
org
org
D.9
Bata merah
P C (50 kg)
Pasir pasang
Pekerja
Tukang batu
Kepala tukang batu
Mandor
bh
zak
m3
m3
Bata merah
P C (50 kg)
Kapur pasang
Pasir pasang
org
org
org
org
Pekerja
Tukang batu
Kepala tukang batu
Mandor
D.10
org
org
org
org
4,300.00
1,550.00
230,000.00
Jumlah Bahan
51,600.00
13,392.00
7,452.00
72,444.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
8,640.00
5,100.00
540.00
480.00
14,760.00
87,204.00
Pekerja
Tukang batu
Kepala tukang batu
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
D.11
500.00
1,550.00
230,000.00
Jumlah Bahan
43
Material
12.0000 bh
7.2000 kg
0.0270 m3
Upah
0.2400
0.1000
0.0100
0.0100
org
org
org
org
Pekerja
Tukang batu
Kepala tukang batu
Mandor
D.12
51,600.00
11,160.00
6,210.00
68,970.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
8,640.00
5,100.00
540.00
480.00
14,760.00
83,730.00
1 M3 PASANGAN DINDING BATACO TEBAL 1/2 BATA Dengan pasir kwarsa (1 PC : 3 PS)
Material
12.0000 bh
8.6400 kg
0.0324 m3
Upah
0.2400
0.1000
0.0100
0.0100
org
org
org
org
Pekerja
Tukang batu
Kepala tukang batu
Mandor
D.13
4,300.00
1,550.00
134,000.00
Jumlah Bahan
51,600.00
13,392.00
4,341.60
69,333.60
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
8,640.00
5,100.00
540.00
480.00
14,760.00
84,093.00
1 M3 PASANGAN DINDING BATACO TEBAL 1/2 BATA Dengan pasir kwarsa (1 PC : 5 PS)
Material
12.0000 bh
7.2000 kg
0.0270 m3
Upah
0.2400
0.1000
0.0100
0.0100
4,300.00
1,550.00
230,000.00
Jumlah Bahan
org
org
org
org
Pekerja
Tukang batu
Kepala tukang batu
Mandor
PEKERJAAN
E.1
4,300.00
1,550.00
134,000.00
Jumlah Bahan
51,600.00
11,160.00
3,618.00
66,378.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
8,640.00
5,100.00
540.00
480.00
14,760.00
81,138.00
PLESTERAN
Kg
m3
Portland Semen
Pasir Pasang
1,550.00
230,000.00
Jumlah Bahan
12,028.00
5,290.00
17,318.00
Upah
0.2000
0.1500
0.0015
0.0100
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
7,650.00
81.00
480.00
15,411.00
32,729.00
E.2
Kg
m3
m3
Portland Semen
Kapur Padam
Pasir Pasang
1,550.00
215,600.00
230,000.00
Jumlah Bahan
4,650.00
1,078.00
4,600.00
10,328.00
Upah
0.2200
0.1200
0.0120
0.0110
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,920.00
6,120.00
648.00
528.00
15,216.00
25,544.00
E.3
Kg
m3
m3
Portland Semen
Kapur Padam
Pasir Pasang
1,550.00
215,600.00
230,000.00
Jumlah Bahan
2,852.00
1,293.60
3,220.00
7,365.60
Upah
0.2000
0.1500
0.0015
0.0100
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
7,650.00
81.00
480.00
15,411.00
22,776.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
44
E.4
Kg
m3
Portland Semen
Pasir Pasang
1,550.00
230,000.00
Jumlah Bahan
16,070.40
7,130.00
23,200.40
Upah
0.2600
0.2000
0.0200
0.0125
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
9,360.00
10,200.00
1,080.00
600.00
21,240.00
44,440.00
E.4a
Kg
m3
Portland Semen
Pasir Pasang
1,550.00
230,000.00
Jumlah Bahan
8,018.62
4,600.00
12,618.62
Upah
0.1500
0.1200
0.0010
0.0100
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,400.00
6,120.00
54.00
480.00
12,054.00
24,672.00
E.5
Kg
m3
Portland Semen
Pasir Pasang
1,550.00
230,000.00
Jumlah Bahan
8,035.20
5,980.00
14,015.20
Upah
0.1500
0.0700
0.0070
0.0080
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,400.00
3,570.00
378.00
384.00
9,732.00
23,747.00
E.6
kg
m3
Portland Semen
Pasir Pasang
1,550.00
230,000.00
Jumlah Bahan
6,696.00
1,380.00
8,076.00
Upah
0.0570
0.0380
0.0380
0.0030
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
2,052.00
1,938.00
2,052.00
144.00
6,186.00
14,262.00
E.7
Kg
m3
Portland Semen
Pasir Pasang
1,550.00
230,000.00
Jumlah Bahan
6,696.00
1,380.00
8,076.00
Upah
0.2500
0.1000
0.0100
0.0130
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
9,000.00
5,100.00
540.00
624.00
15,264.00
23,340.00
E.8
Kg
m3
Portland Semen
Pasir Pasang
1,550.00
230,000.00
Jumlah Bahan
9,827.00
2,760.00
12,587.00
Upah
0.3000
0.1400
0.0140
0.0150
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
10,800.00
7,140.00
756.00
720.00
19,416.00
32,003.00
1,550.00
Jumlah Bahan
5,037.50
5,037.50
E.9
1M2 Acian
Material
3.2500
Kg
Portland Semen
Upah
0.1500
OH
Pekerja
0.1000
OH
Tukang batu
0.0100
OH
Kepala Tukang
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
0.0080
OH
Mandor
45
36,000.00
51,000.00
54,000.00
48,000.00
5,400.00
5,100.00
540.00
384.00
VI
F
F.1
Jumlah Upah
11,424.00
16,461.00
16,844,000.00
17,500.00
20,100.00
Jumlah Bahan
18,528,400.00
21,875.00
20,100.00
18,570,375.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
216,000.00
1,020,000.00
108,000.00
14,400.00
1,358,400.00
19,928,775.00
11,250,000.00
17,500.00
20,100.00
Jumlah Bahan
12,375,000.00
21,875.00
20,100.00
12,416,975.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
216,000.00
1,020,000.00
108,000.00
14,400.00
1,358,400.00
13,775,375.00
11,250,000.00
17,500.00
Jumlah Bahan
450,000.00
875.00
450,875.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
12,600.00
53,550.00
5,670.00
864.00
72,684.00
523,559.00
PEKERJAAN K A Y U
1M3 Membuat Kosen Pintu & Jendela Kayu klas I
Material
1.1000
1.2500
1.0000
m3
Kg
Kg
Upah
6.0000
20.0000
2.0000
0.3000
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.2
m3
Kg
Kg
Upah
6.0000
20.0000
2.0000
0.3000
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.3
m3
Kg
Upah
0.3500
1.0500
0.1050
0.0180
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
46
F.4
m3
kg
Upah
1.0000
2.5000
0.2500
0.0500
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.5
11,250,000.00
20,100.00
Jumlah Bahan
450,000.00
1,005.00
451,005.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
36,000.00
127,500.00
13,500.00
2,400.00
179,400.00
630,405.00
11,250,000.00
20,100.00
Jumlah Bahan
393,750.00
6,030.00
399,780.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
28,800.00
102,000.00
10,800.00
1,920.00
143,520.00
543,300.00
m3
kg
Upah
0.8000
2.0000
0.2000
0.0400
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.6
m3
kg
Upah
1.0000
3.0000
0.3000
0.3000
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.7
16,844,000.00
20,100.00
Jumlah Bahan
1,078,016.00
10,050.00
1,088,066.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
36,000.00
153,000.00
16,200.00
14,400.00
219,600.00
1,307,666.00
1M2 Membuat Pintu Plywood Rangkap rangka Kayu Bengkirai lbr s/d 90cm
Material
0.0250
0.0300
0.5000
1.0000
m3
Kg
Kg
Lbr
Upah
0.6000
2.0000
0.2000
0.0400
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.8
11,250,000.00
17,500.00
20,100.00
108,000.00
Jumlah Bahan
281,250.00
525.00
10,050.00
108,000.00
399,825.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
21,600.00
102,000.00
10,800.00
1,920.00
136,320.00
536,145.00
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
m3
Kg
Kg
Lem Kayu
Lbr
F.9
11,250,000.00
17,500.00
20,100.00
108,000.00
Jumlah Bahan
288,000.00
525.00
10,050.00
108,000.00
406,575.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
28,800.00
102,000.00
10,800.00
1,920.00
143,520.00
550,095.00
16,844,000.00
17,500.00
Jumlah Bahan
1,010,640.00
2,625.00
1,013,265.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
18,000.00
102,000.00
10,800.00
1,200.00
132,000.00
1,145,265.00
11,250,000.00
17,500.00
Jumlah Bahan
675,000.00
2,625.00
677,625.00
36,000.00
18,000.00
m3
Kg
Upah
0.5000
2.0000
0.2000
0.0250
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.10
m3
Kg
Upah
0.5000
OH
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
Pekerja
47
2.0000
0.2000
0.0250
OH
OH
OH
F.11
Tukang Kayu
Kepala Tukang
Mandor
51,000.00
54,000.00
48,000.00
Jumlah Upah
102,000.00
10,800.00
1,200.00
132,000.00
809,625.00
m3
Kg
Kg
Lbr
Upah
0.8000
2.0000
0.2000
0.0400
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
48
16,844,000.00
17,500.00
20,100.00
108,000.00
Jumlah Bahan
421,100.00
525.00
6,030.00
108,000.00
535,655.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
28,800.00
102,000.00
10,800.00
1,920.00
143,520.00
679,175.00
F.12
m3
Kg
Kg
Lbr
Lbr
Upah
0.8000
2.5000
0.2500
0.0400
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.13
11,250,000.00
17,500.00
20,100.00
108,000.00
278,000.00
Jumlah Bahan
281,250.00
525.00
1,608.00
108,000.00
139,000.00
530,383.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
28,800.00
127,500.00
13,500.00
1,920.00
171,720.00
702,103.00
m3
lbr
m2
kg
kg
Upah
0.3000
1.3000
0.1300
0.0130
org
org
org
org
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
F.14
11,250,000.00
80,000.00
144,000.00
18,500.00
20,100.00
Jumlah Bahan
168,750.00
80,000.00
172,800.00
3,700.00
10,050.00
435,300.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
10,800.00
66,300.00
7,020.00
624.00
84,744.00
520,044.00
m3
lbr
lbr
kg
kg
kg
Upah
0.5000
1.3000
0.1300
0.0130
org
org
org
org
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
F.15
11,250,000.00
80,000.00
278,000.00
18,500.00
20,100.00
58,400.00
Jumlah Bahan
168,750.00
80,000.00
139,000.00
3,700.00
10,050.00
11,680.00
413,180.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
18,000.00
66,300.00
7,020.00
624.00
91,944.00
505,124.00
m3
Kg
Kg
Upah
4.0000
12.0000
1.2000
2.0000
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.16
11,250,000.00
17,800.00
17,500.00
Jumlah Bahan
12,375,000.00
267,000.00
14,000.00
12,656,000.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
144,000.00
612,000.00
64,800.00
96,000.00
916,800.00
13,572,800.00
m3
Kg
Kg
Upah
6.0000
20.0000
2.0000
0.3000
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.17
16,844,000.00
17,800.00
17,500.00
Jumlah Bahan
18,528,400.00
267,000.00
98,000.00
18,893,400.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
216,000.00
1,020,000.00
108,000.00
14,400.00
1,358,400.00
20,251,800.00
11,250,000.00
17,800.00
17,500.00
Jumlah Bahan
12,375,000.00
267,000.00
52,500.00
12,694,500.00
36,000.00
51,000.00
86,400.00
367,200.00
m3
Kg
Kg
Upah
2.4000
OH
Pekerja
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
7.2000
OH
Tukang Kayu
49
0.7200
0.1200
OH
OH
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
50
54,000.00
48,000.00
Jumlah Upah
38,880.00
5,760.00
498,240.00
13,192,740.00
F.18
m3
Kg
Kg
Lbr
Lbr
Upah
0.8000
2.5000
0.2500
0.0400
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.19
11,250,000.00
17,500.00
20,100.00
108,000.00
278,000.00
Jumlah Bahan
220,500.00
525.00
6,030.00
54,000.00
278,000.00
559,055.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
28,800.00
127,500.00
13,500.00
1,920.00
171,720.00
730,775.00
16,844,000.00
17,500.00
20,100.00
108,000.00
278,000.00
Jumlah Bahan
330,142.40
525.00
24,120.00
108,000.00
278,000.00
740,787.40
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
36,000.00
132,600.00
14,040.00
2,400.00
185,040.00
925,827.00
m3
Kg
Kg
Lbr
Lbr
Upah
1.0000
2.6000
0.2600
0.0500
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.20
m3
m3
Kg
Upah
0.1000
0.1000
0.0100
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.21
11,250,000.00
11,250,000.00
17,500.00
Jumlah Bahan
96,750.00
40,500.00
4,375.00
141,625.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
3,600.00
5,100.00
540.00
240.00
9,480.00
151,105.00
m3
m3
Kg
Upah
0.1000
0.1000
0.0100
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.22
11,250,000.00
11,250,000.00
17,500.00
Jumlah Bahan
96,750.00
48,375.00
4,375.00
149,500.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
3,600.00
5,100.00
540.00
240.00
9,480.00
158,980.00
11,250,000.00
17,500.00
Jumlah Bahan
1,856,250.00
3,500.00
1,859,750.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
4,320.00
6,120.00
648.00
288.00
11,376.00
1,871,126.00
11,250,000.00
17,500.00
Jumlah Bahan
81,000.00
1,750.00
82,750.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
3,600.00
10,200.00
1,350.00
240.00
15,390.00
98,140.00
m3
Kg
Upah
0.1200
0.1200
0.0120
0.0060
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.23
m3
Kg
Upah
0.1000
0.2000
0.0250
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.24
1M' Pasang Listplank Uk. (3x30)cm
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
51 Kayu Bengkirai
Material
0.0110
0.0500
m3
Kg
Upah
0.1000
0.2000
0.0200
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.25
11,250,000.00
17,500.00
Jumlah Bahan
123,750.00
875.00
124,625.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
3,600.00
10,200.00
1,080.00
240.00
15,120.00
139,745.00
11,250,000.00
17,500.00
Jumlah Bahan
163,125.00
2,625.00
165,750.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,400.00
12,750.00
1,350.00
360.00
19,860.00
185,610.00
m3
Kg
Upah
0.1500
0.2500
0.0250
0.0075
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
52
F.26
m3
Kg
Upah
0.1500
0.4500
0.0450
0.0800
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.27
315,000.00
2,625.00
317,625.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,400.00
22,950.00
2,430.00
3,840.00
34,620.00
352,245.00
m3
Kg
Lbr
Kg
Upah
0.1500
0.4500
0.0450
0.0080
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.28
11,250,000.00
17,500.00
108,000.00
20,100.00
Jumlah Bahan
315,000.00
2,625.00
92,880.00
11,256.00
421,761.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,400.00
22,950.00
2,430.00
384.00
31,164.00
452,925.00
16,844,000.00
17,500.00
25,100.00
Jumlah Bahan
117,908.00
1,750.00
3,765.00
123,423.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
21,600.00
91,800.00
9,720.00
1,440.00
124,560.00
247,983.00
108,000.00
18,500.00
Jumlah Bahan
43,200.00
9,250.00
52,450.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
900.00
3,825.00
405.00
62.40
5,192.40
57,642.00
18,800.00
3,609,000.00
18,500.00
8,400.00
Jumlah Bahan
28,200.00
50,526.00
925.00
25.20
79,676.20
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
3,600.00
2,550.00
270.00
240.00
6,660.00
86,336.00
m3
Kg
Kg
Upah
0.6000
1.8000
0.1800
0.0300
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.29
Lbr
Kg
Upah
0.0250
0.0750
0.0075
0.0013
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.30
VII
11,250,000.00
17,500.00
Jumlah Bahan
m2
m3
Kg
m'
Upah
0.1000
0.0500
0.0050
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
G.1
1M3 Membuat Beton mutu f'c=7,4 Mpa (K100), slum (122)cm, w/c = 0,87
Material
247.0000
0.6207
0.7400
Upah
1.6500
0.2750
0.0280
0.0830
Kg
m3
m3
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1,750.00
250,000.00
274,000.00
Jumlah Bahan
432,250.00
155,178.57
202,760.00
790,188.57
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
59,400.00
14,025.00
1,512.00
3,984.00
78,921.00
869,109.00
G.2
1M3 Membuat Beton mutu f'c=9,853Mpa (K125), slum (122)cm, w/c = 0,78
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
Material
276.0000
0.5914
0.7496
Upah
1.6500
0.2750
0.0280
0.0830
Kg
m3
m3
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
G.3
1,750.00
250,000.00
274,000.00
Jumlah Bahan
483,000.00
147,850.00
205,390.40
836,240.40
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
84,150.00
14,850.00
1,344.00
3,984.00
104,328.00
940,568.00
1M3 Membuat Beton mutu f'c=12,2 Mpa (K150), slum (122)cm, w/c = 0,72
Material
299.0000
0.5707
0.7533
Upah
1.6500
0.2750
0.0280
0.0830
Kg
m3
m3
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
54
1,750.00
250,000.00
274,000.00
Jumlah Bahan
523,250.00
142,675.00
206,404.20
872,329.20
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
59,400.00
14,025.00
1,512.00
3,984.00
78,921.00
951,250.00
G.4
1M3 Membuat Lantai Kerja Beton mutu f'c=7,4 MPa (K100), slum (3-6)cm, w/c = 0,87
Material
230.0000
0.6379
0.7607
Upah
1.2000
0.2000
0.0200
0.0060
Kg
m3
m3
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
G.5
1,750.00
250,000.00
274,000.00
Jumlah Bahan
402,500.00
159,475.00
208,431.80
770,406.80
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
43,200.00
10,200.00
1,080.00
288.00
54,768.00
825,174.00
1M3 Membuat Beton mutu f'c=14,5 MPa (K175), slum (122)cm, w/c = 0,66
Material
326.0000
0.5429
0.7622
Upah
1.6500
0.2500
0.0250
0.0800
Kg
m3
m3
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
G.6
1,750.00
250,000.00
274,000.00
Jumlah Bahan
570,500.00
135,725.00
208,842.80
915,067.80
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
59,400.00
12,750.00
1,350.00
3,840.00
77,340.00
992,407.00
1M3 Membuat Beton mutu f'c=16,9 MPa (K200), slum (122)cm,w/c = 0,61
Material
352.0000
0.5221
0.7637
Upah
1.6500
0.2500
0.0250
0.0800
Kg
m3
m3
Portland Semen
Pasir Beton (Muntilan)
Batu pecah 1/2
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
G.7
1,750.00
355,000.00
274,000.00
Jumlah Bahan
616,000.00
185,345.50
209,253.80
1,010,599.30
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
59,400.00
12,750.00
1,350.00
3,840.00
77,340.00
1,087,939.00
1M3 Membuat Beton mutu f'c=19,3 MPa (K225), slum (122)cm, w/c = 0,58
Material
371.0000
0.4986
0.7756
Upah
1.6500
0.2500
0.0250
0.0800
Kg
m3
m3
Portland Semen
Pasir Beton (Muntilan)
Batu pecah 1/2
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
G.8
1,750.00
355,000.00
274,000.00
Jumlah Bahan
649,250.00
177,003.00
212,514.40
1,038,767.40
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
59,400.00
12,750.00
1,350.00
3,840.00
77,340.00
1,116,107.00
1M3 Membuat Beton mutu f'c=21,7 MPa (K250), slum (122)cm,w/c = 0,56
Material
384.0000
0.4943
0.7696
Upah
1.6500
0.2500
0.0250
0.0800
Kg
m3
m3
Portland Semen
Pasir Beton (Muntilan)
Batu pecah 1/2
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
G.9
1,750.00
355,000.00
274,000.00
Jumlah Bahan
672,000.00
175,476.50
210,870.40
1,058,346.90
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
59,400.00
12,750.00
1,350.00
3,840.00
77,340.00
1,135,686.00
1M3 Membuat Lantai Kerja Beton mutu f'c=24,0 MPa (K275), slum (122)cm, w/c = 0,53
Material
406.0000
0.4886
0.7600
1,750.00
355,000.00
274,000.00
Jumlah Bahan
710,500.00
173,453.00
208,240.00
1,092,193.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
59,400.00
12,750.00
1,350.00
3,840.00
77,340.00
1,169,533.00
1M3 Membuat Beton mutu f'c=26,4 MPa (K300), slum (122)cm,w/c = 0,52
Material
413.0000
Kg
Portland Semen
1,750.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
55
0.4864
m3
Pasir Beton (Muntilan)
355,000.00
722,750.00
172,672.00
Upah
1.6500
0.2500
0.0250
0.0800
Kg
m3
m3
Portland Semen
Pasir Beton (Muntilan)
Batu pecah 1/2
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
G.10
0.7563
m3
274,000.00
Jumlah Bahan
207,226.20
1,102,648.20
Upah
1.6500
0.2500
0.0250
0.0800
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
59,400.00
12,750.00
1,350.00
3,840.00
77,340.00
1,179,988.00
G.11
1M3 Membuat Beton mutu f'c=28,8 MPa (K325), slum (122)cm,w/c = 0,49
Material
439.0000
0.4786
0.7452
Upah
2.1000
0.3500
0.0350
0.1050
Kg
m3
m3
Portland Semen
Pasir Beton (Muntilan)
Batu pecah 1/2
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
56
1,750.00
355,000.00
274,000.00
Jumlah Bahan
768,250.00
169,903.00
204,184.80
1,142,337.80
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
75,600.00
17,850.00
1,890.00
5,040.00
100,380.00
1,242,717.00
G.12
1M3 Membuat Beton mutu f'c=31,2 MPa (K350), slum (122)cm, w/c = 0,48
Material
448.0000
0.4764
0.7407
Upah
2.1000
0.3500
0.0350
0.1050
Kg
m3
m3
Portland Semen
Pasir Beton (Muntilan)
Batu pecah 1/2
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
G.13
1,750.00
355,000.00
274,000.00
Jumlah Bahan
784,000.00
169,122.00
202,951.80
1,156,073.80
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
75,600.00
17,850.00
1,890.00
5,040.00
100,380.00
1,256,453.00
12,200.00
20,000.00
Jumlah Bahan
12,810.00
300.00
13,110.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
252.00
357.00
37.80
19.20
666.00
13,776.00
Kg
Kg
Upah
0.0070
0.0070
0.0007
0.0004
OH
OH
OH
OH
Pekerja
Tukang Besi
Kepala Tukang
Mandor
a x 110
a x 125
1,515,360.00
1,722,000.00
Kg
Kg
Upah
0.0050
0.0050
0.0005
0.0003
OH
OH
OH
OH
Pekerja
Tukang Besi
Kepala Tukang
Mandor
G.15
20,400.00
20,000.00
Jumlah Bahan
21,420.00
200.00
21,620.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
180.00
255.00
27.00
14.40
476.40
22,096.00
2,269,000.00
17,500.00
24,200.00
Jumlah Bahan
90,760.00
5,250.00
2,420.00
98,430.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
18,720.00
13,260.00
1,404.00
1,248.00
34,632.00
133,062.00
m3
Kg
Ltr
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Upah
0.5200
0.2600
0.0260
0.0260
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
G.15a
1M2 Pasang Bekisting untuk Sloof, Ringbalk, Kolom, Balok Lantai dengan Papan
Material
0.3996
0.4000
m3
Kg
Kayu Perancah
Paku Biasa 1" - 4"
Upah
0.3000
0.5000
0.0500
0.0100
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
G.16
2,269,000.00
17,500.00
Jumlah Bahan
906,692.40
7,000.00
913,692.40
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
10,800.00
25,500.00
2,700.00
480.00
39,480.00
953,172.00
2,269,000.00
17,500.00
24,200.00
Jumlah Bahan
102,105.00
5,250.00
2,420.00
109,775.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
18,720.00
13,260.00
1,404.00
1,248.00
34,632.00
144,407.00
2,269,000.00
90,760.00
m3
Kg
Ltr
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Upah
0.5200
0.2600
0.0260
0.0260
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
G.17
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
0.0400
m3
Kayu Perancah
57
0.4000
0.2000
0.0150
0.3500
2.0000
Kg
Ltr
m3
Lbr
Btg
Upah
0.6600
0.3300
0.0330
0.0330
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
G.18
17,500.00
24,200.00
3,609,000.00
148,700.00
39,000.00
Jumlah Bahan
7,000.00
4,840.00
54,135.00
52,045.00
78,000.00
286,780.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
23,760.00
16,830.00
1,782.00
1,584.00
43,956.00
330,736.00
2,269,000.00
17,500.00
24,200.00
3,609,000.00
148,700.00
39,000.00
Jumlah Bahan
90,760.00
7,000.00
4,840.00
64,962.00
52,045.00
78,000.00
297,607.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
23,760.00
16,830.00
1,782.00
1,584.00
43,956.00
341,563.00
m3
Kg
Ltr
m3
Lbr
Btg
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Kayu meranti (balok/pesagen)
Multipleks 120 x240 tb. 9 mm
Dolken sengon diameter 8 - 10 cm / 4 m
Upah
0.6600
0.3300
0.0330
0.0330
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
58
G.19
m3
Kg
Ltr
m3
Lbr
Btg
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Kayu meranti (balok/pesagen)
Multipleks 120 x240 tb. 9 mm
Dolken sengon diameter 8 - 10 cm / 4 m
Upah
0.6600
0.3300
0.0330
0.0330
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
G.20
2,269,000.00
17,500.00
24,200.00
3,609,000.00
148,700.00
39,000.00
Jumlah Bahan
90,760.00
7,000.00
4,840.00
54,135.00
52,045.00
234,000.00
442,780.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
23,760.00
16,830.00
1,782.00
1,584.00
43,956.00
486,736.00
2,269,000.00
17,500.00
24,200.00
3,609,000.00
148,700.00
39,000.00
Jumlah Bahan
68,070.00
7,000.00
4,840.00
72,180.00
52,045.00
117,000.00
321,135.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
23,760.00
16,830.00
1,782.00
1,584.00
43,956.00
15,100.00
Jumlah Alat
60,400.00
60,400.00
425,491.00
2,269,000.00
17,500.00
24,200.00
3,609,000.00
148,700.00
39,000.00
Jumlah Bahan
68,070.00
7,000.00
3,630.00
54,135.00
52,045.00
78,000.00
262,880.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
23,760.00
16,830.00
1,782.00
1,584.00
43,956.00
306,836.00
2,269,000.00
17,500.00
39,000.00
Jumlah Bahan
59,901.60
10,500.00
19,500.00
89,901.60
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,400.00
2,550.00
270.00
384.00
8,604.00
98,505.00
3,609,000.00
2,269,000.00
17,500.00
Jumlah Bahan
61,353.00
54,456.00
7,000.00
122,809.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
10,800.00
7,650.00
8,100.00
2,400.00
28,950.00
151,759.00
3,609,000.00
148,700.00
17,500.00
Jumlah Bahan
61,353.00
51,598.90
7,000.00
119,951.90
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
4,320.00
7,650.00
8,100.00
2,400.00
22,470.00
142,421.00
m3
Kg
Ltr
m3
Lbr
Btg
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Kayu meranti (balok/pesagen)
Multipleks 120 x240 tb. 9 mm
Dolken sengon diameter 8 - 10 cm / 4 m
Upah
0.6600
0.3300
0.0330
0.0330
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Alat
4.0000
lot
G.21
m3
Kg
Ltr
m3
Lbr
Btg
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Kayu meranti (balok/pesagen)
Multipleks 120 x240 tb. 9 mm
Dolken sengon diameter 8 - 10 cm / 4 m
Upah
0.6600
0.3300
0.0330
0.0330
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
G.22
m3
Kg
Btg
Kayu Perancah
Paku Biasa 1" - 4"
Dolken sengon diameter 8 - 10 cm / 4 m
Upah
0.1500
0.0500
0.0050
0.0080
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
G.23
m3
m3
kg
Upah
0.3000
0.1500
0.1500
0.0500
org
org
org
org
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
G.24
m3
lbr
kg
Upah
0.1200
0.1500
0.1500
0.0500
org
org
org
org
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
G.25
1 M3 Membuat
59
Pondasi Beton Bertulang
(150 kg Besi + Bekisting)
Material
0.2000
1.5000
0.4000
157.5000
2.2500
336.0000
0.5400
0.8100
Upah
5.3000
0.2750
1.3000
1.0500
0.2620
0.2650
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Besi Beton Polos
Kawat Beton
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
60
2,269,000.00
17,500.00
24,200.00
12,200.00
20,000.00
1,550.00
250,000.00
274,000.00
Jumlah Bahan
453,800.00
26,250.00
9,680.00
1,921,500.00
45,000.00
520,800.00
135,000.00
221,940.00
3,333,970.00
36,000.00
51,000.00
51,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
190,800.00
14,025.00
66,300.00
53,550.00
14,148.00
12,720.00
351,543.00
3,685,513.00
G.26
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Besi Beton Polos
Kawat Beton
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
G.27
2,269,000.00
17,500.00
24,200.00
12,200.00
20,000.00
1,550.00
250,000.00
274,000.00
Jumlah Bahan
612,630.00
35,000.00
14,520.00
2,562,000.00
60,000.00
520,800.00
135,000.00
221,940.00
4,161,890.00
36,000.00
51,000.00
51,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
203,400.00
14,025.00
79,560.00
71,400.00
17,442.00
13,584.00
399,411.00
4,561,301.00
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
m3
Lbr
Btg
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Besi Beton Polos
Kawat Beton
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
Kayu Meranti (balok/pesagen)
Multipleks 120 x 240 tb. 9 mm
Dolken sengon diameter 8 / 4mm
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
G.28
2,269,000.00
17,500.00
24,200.00
12,200.00
20,000.00
1,550.00
250,000.00
274,000.00
3,609,000.00
148,700.00
39,000.00
Jumlah Bahan
907,600.00
70,000.00
48,400.00
3,843,000.00
90,000.00
520,800.00
135,000.00
221,940.00
541,350.00
520,450.00
780,000.00
7,678,540.00
36,000.00
51,000.00
51,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
253,800.00
14,025.00
84,150.00
107,100.00
21,762.00
16,944.00
497,781.00
8,176,321.00
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
m3
Lbr
Btg
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Besi Beton Polos
Kawat Beton
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
Kayu Meranti (balok/pesagen)
Multipleks 120 x 240 tb. 9 mm
Dolken sengon diameter 8 / 4mm
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
G.29
2,269,000.00
17,500.00
24,200.00
12,200.00
20,000.00
1,550.00
250,000.00
274,000.00
3,609,000.00
148,700.00
39,000.00
Jumlah Bahan
726,080.00
56,000.00
38,720.00
2,562,000.00
60,000.00
520,800.00
135,000.00
221,940.00
505,260.00
416,360.00
702,000.00
5,944,160.00
36,000.00
51,000.00
51,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
228,600.00
14,025.00
84,150.00
71,400.00
17,982.00
15,264.00
431,421.00
6,375,581.00
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
m3
Lbr
Btg
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Besi Beton Polos
Kawat Beton
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
Kayu Meranti (balok/pesagen)
Multipleks 120 x 240 tb. 9 mm
Dolken sengon diameter 8 / 4mm
Upah
5.3000
OH
Pekerja
0.2750
OH
Tukang batu
1.3000
OH
Tukang Kayu
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
1.0500
OH
Tukang Besi
61
2,269,000.00
17,500.00
24,200.00
12,200.00
20,000.00
1,550.00
250,000.00
274,000.00
3,609,000.00
148,700.00
39,000.00
Jumlah Bahan
726,080.00
56,000.00
38,720.00
1,921,500.00
45,000.00
520,800.00
135,000.00
221,940.00
433,080.00
416,360.00
1,248,000.00
5,762,480.00
36,000.00
51,000.00
51,000.00
51,000.00
190,800.00
14,025.00
66,300.00
53,550.00
0.2650
0.2650
OH
OH
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
62
54,000.00
48,000.00
Jumlah Upah
14,310.00
12,720.00
351,705.00
6,114,185.00
G.30
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
m3
Lbr
Btg
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Besi Beton Polos
Kawat Beton
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
Kayu Meranti (balok/pesagen)
Multipleks 120 x 240 tb. 9 mm
Dolken sengon diameter 8 / 4mm
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
G.31
2,269,000.00
17,500.00
24,200.00
12,200.00
20,000.00
1,550.00
250,000.00
274,000.00
3,609,000.00
148,700.00
39,000.00
Jumlah Bahan
544,560.00
56,000.00
38,720.00
1,921,500.00
45,000.00
520,800.00
135,000.00
221,940.00
577,440.00
416,360.00
936,000.00
5,413,320.00
36,000.00
51,000.00
51,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
190,800.00
14,025.00
66,300.00
53,550.00
14,148.00
12,720.00
351,543.00
5,764,863.00
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
m3
Lbr
Btg
Kayu Perancah
Paku Biasa 1" - 4"
Minyak Bekisting
Besi Beton Polos
Kawat Beton
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
Kayu Meranti (balok/pesagen)
Multipleks 120 x 240 tb. 9 mm
Dolken sengon diameter 8 / 4mm
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
G.32
2,269,000.00
17,500.00
24,200.00
12,200.00
20,000.00
1,550.00
250,000.00
274,000.00
3,609,000.00
148,700.00
39,000.00
Jumlah Bahan
567,250.00
52,500.00
29,040.00
2,562,000.00
60,000.00
520,800.00
135,000.00
221,940.00
378,945.00
371,750.00
546,000.00
5,445,225.00
36,000.00
51,000.00
51,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
203,400.00
14,025.00
79,560.00
71,400.00
17,442.00
13,584.00
399,411.00
5,844,636.00
m3
Kg
Kg
Kg
Kg
Kg
m3
Kayu Perancah
Paku Biasa 1" - 4"
Besi Beton Polos
Kawat Beton
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
Upah
0.1800
0.0200
0.0200
0.0200
0.0060
0.0090
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
G.33
2,269,000.00
17,500.00
12,200.00
20,000.00
1,550.00
250,000.00
274,000.00
Jumlah Bahan
4,538.00
175.00
36,600.00
9,000.00
6,200.00
1,500.00
2,466.00
60,479.00
36,000.00
51,000.00
51,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
6,480.00
1,020.00
1,020.00
1,020.00
324.00
432.00
10,296.00
70,775.00
m3
Kg
Kg
Kg
Kg
Kg
m3
Kayu Perancah
Paku Biasa 1" - 4"
Besi Beton Polos
Kawat Beton
Portland Semen
Pasir Beton (Cepu)
Batu pecah 1/2
Upah
0.2970
0.0330
0.0330
0.0330
0.0100
0.0050
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
63
2,269,000.00
17,500.00
12,200.00
20,000.00
1,550.00
250,000.00
274,000.00
Jumlah Bahan
6,807.00
350.00
43,920.00
1,000.00
8,525.00
2,250.00
4,110.00
66,962.00
36,000.00
51,000.00
51,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
10,692.00
1,683.00
1,683.00
1,683.00
540.00
240.00
16,521.00
83,483.00
G.34
org
org
org
org
Alat
0.0450 lot
Pekerja
Tukang batu
Kepala tukang batu
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
64
975,000.00
Jumlah Bahan
975,000.00
975,000.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
90,000.00
12,750.00
5,400.00
480.00
108,630.00
15,100.00
Jumlah Alat
679.50
679.50
1,084,309.00
G.35
org
org
org
org
Alat
0.0450 lot
G.36
1,037,500.00
Jumlah Bahan
1,037,500.00
1,037,500.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
90,000.00
12,750.00
5,400.00
480.00
108,630.00
15,100.00
Jumlah Alat
679.50
679.50
1,146,809.00
Pekerja
Tukang batu
Kepala tukang batu
Mandor
org
org
org
org
Alat
0.0450 lot
G.37
Pekerja
Tukang batu
Kepala tukang batu
Mandor
1,125,000.00
Jumlah Bahan
1,125,000.00
1,125,000.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
90,000.00
12,750.00
5,400.00
480.00
108,630.00
15,100.00
Jumlah Alat
679.50
679.50
1,234,309.00
700,000.00
4,500.00
22,000.00
Jumlah Bahan
140.00
45.00
22.00
207.00
36,000.00
51,000.00
51,000.00
48,000.00
51,000.00
42,000.00
Jumlah Upah
36.00
51.00
10.20
4.80
10.20
840.00
952.20
15,100.00
Jumlah Alat
3.02
3.02
1,162.00
21,300.00
150,000.00
Jumlah Bahan
23,430.00
18,750.00
42,180.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
2,160.00
1,530.00
810.00
360.00
4,860.00
47,040.00
20,400.00
165,000.00
Jumlah Bahan
22,440.00
20,625.00
43,065.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
2,160.00
1,530.00
810.00
360.00
4,860.00
47,925.00
0.0010
0.0010
0.0002
0.0001
0.0002
0.0200
org
org
org
org
org
org
Alat
0.0002 lot
G.38
Pekerja
Tukang besi profil
Kepala tukang besi profil
Mandor
Operator terlatih
Pembantu operator
Alat bantu
org
org
org
org
G.39
Besi IWF
Peralatan (oksigen,solar,elpiji,kawat las)
Pekerja
Tukang besi profil
Kepala tukang besi
Mandor
org
org
org
org
G.40
Pekerja
Tukang besi profil
Kepala tukang besi profil
Mandor
kg
lt
lt
ls
Upah
0.0100 org
Pekerja
0.0050 org
Tukang besi profil
0.0050 org
Kepala tukang besi profil
0.0025 org
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
36,300.00
4,500.00
22,000.00
100,000.00
Jumlah Bahan
65
36,000.00
51,000.00
54,000.00
48,000.00
1,452.00
135.00
88.00
25,000.00
26,675.00
360.00
255.00
270.00
120.00
G.41
1,005.00
27,680.00
org
org
org
org
Pekerja
Tukang besi profil
Kepala tukang besi profil
Mandor
Alat
0.2500 lot
Sewa Alat
G.42
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
1,800.00
1,020.00
162.00
48.00
3,030.00
100,000.00
Jumlah Alat
25,000.00
25,000.00
28,030.00
80,000.00
36,300.00
Jumlah Bahan
80,800.00
3,630.00
84,430.00
36,000.00
51,000.00
48,000.00
Jumlah Upah
3,600.00
3,825.00
480.00
7,905.00
92,335.00
1,300.00
Jumlah Bahan
32,500.00
32,500.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,400.00
3,825.00
432.00
384.00
10,041.00
42,541.00
1 M2 PEKERJAAN WIREMESH M8
Material
1.0100 m2
0.1000 kg
Wiremesh M8
Kawat las listrik
Upah
0.1000 org
0.0750 org
0.0100 org
VIII
Jumlah Upah
Jumlah Bahan + Upah + Alat
Pekerja
Tukang besi profil
Mandor
H.1
Buah
Upah
0.1500
0.0750
0.0080
0.0080
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
66
H.2
Buah
Upah
0.1500
0.0600
0.0060
0.0080
OH
OH
OH
OH
H.3
1,500.00
Jumlah Bahan
30,000.00
30,000.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,400.00
3,060.00
324.00
384.00
9,168.00
39,168.00
3,500.00
1,550.00
230,000.00
Jumlah Bahan
17,500.00
12,400.00
7,360.00
37,260.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
14,400.00
10,200.00
1,080.00
96.00
25,776.00
63,036.00
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Buah
Kg
m3
Upah
0.4000
0.2000
0.0200
0.0020
OH
OH
OH
OH
H.4
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Lbr
Kg
Upah
0.1400
0.0750
0.0080
0.0080
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
H.5
50,000.00
28,600.00
Jumlah Bahan
30,000.00
3,432.00
33,432.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,040.00
3,825.00
432.00
384.00
9,681.00
43,113.00
4,800.00
17,500.00
Jumlah Bahan
52,800.00
525.00
53,325.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
5,100.00
540.00
480.00
13,320.00
66,645.00
6,900.00
18,500.00
Jumlah Bahan
414,000.00
3,700.00
417,700.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,976.00
12,750.00
1,350.00
384.00
20,460.00
438,160.00
10,000.00
17,500.00
1,550.00
230,000.00
Jumlah Bahan
35,000.00
875.00
16,740.00
7,360.00
59,975.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
14,400.00
10,200.00
1,080.00
960.00
26,640.00
86,615.00
25,800.00
18,500.00
17,500.00
11,250,000.00
Jumlah Bahan
10,320.00
1,110.00
8,750.00
45,000.00
65,180.00
bh
Kg
Upah
0.2000
0.1000
0.0100
0.0100
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
H.6
Lbr
Kg
Genteng Sirap
Paku Biasa 1/4" - 1"
Upah
0.1660
0.2500
0.0250
0.0080
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
H.7
Buah
Kg
Kg
m3
Upah
0.4000
0.2000
0.0200
0.0200
OH
OH
OH
OH
H.8
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Lbr
Kg
Kg
m3
Upah
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
67
0.1250
0.2500
0.0250
0.0060
OH
OH
OH
OH
H.9
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
4,500.00
12,750.00
1,350.00
288.00
18,888.00
84,068.00
60,000.00
18,500.00
Jumlah Bahan
42,000.00
370.00
42,370.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
4,320.00
3,060.00
324.00
288.00
7,992.00
50,362.00
Lbr
Kg
Upah
0.1200
0.0600
0.0060
0.0060
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
68
H.10
IX
Lbr
Kg
Upah
0.1500
0.0700
0.0080
0.0060
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
60,300.00
18,500.00
Jumlah Bahan
18,090.00
740.00
18,830.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,400.00
3,570.00
432.00
288.00
9,690.00
28,520.00
I.1
Lbr
Kg
Upah
0.0300
0.0700
0.0070
0.0020
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
I.2
21,000.00
18,500.00
Jumlah Bahan
23,100.00
185.00
23,285.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
1,080.00
3,570.00
378.00
96.00
5,124.00
28,409.00
Lbr
Kg
Upah
0.0700
0.1000
0.0100
0.0040
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
I.3
80,000.00
18,500.00
Jumlah Bahan
30,000.00
555.00
30,555.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
2,520.00
5,100.00
540.00
192.00
8,352.00
38,907.00
m3
Kg
Kayu Jati,Papan
Paku Biasa 1/4" - 1"
Upah
0.6000
0.8000
0.0800
0.0300
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
I.4
16,844,000.00
18,500.00
Jumlah Bahan
252,660.00
185.00
252,845.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
21,600.00
40,800.00
4,320.00
1,440.00
68,160.00
321,005.00
Lbr
Kg
Gypsum 9 mm
Paku Sekrup
66,000.00
25,100.00
Jumlah Bahan
24,024.00
2,761.00
26,785.00
Upah
0.1000
0.0500
0.0050
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
3,600.00
2,550.00
270.00
240.00
6,660.00
33,445.00
8,400.00
18,500.00
Jumlah Bahan
8,820.00
185.00
9,005.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
1,800.00
2,550.00
270.00
144.00
4,764.00
13,769.00
I.5
m1
Kg
Upah
0.0500
0.0500
0.0050
0.0030
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
I.6
m3
Kg
Upah
0.1500
OH
Pekerja
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
0.2500
OH
Tukang Kayu
69
11,250,000.00
17,500.00
Jumlah Bahan
173,250.00
3,500.00
176,750.00
36,000.00
51,000.00
5,400.00
12,750.00
0.0250
0.0750
OH
OH
I.6a
54,000.00
48,000.00
Jumlah Upah
1,350.00
3,600.00
23,100.00
199,850.00
m3
Kg
Upah
0.1500
0.2500
0.0250
0.0750
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
I.7
Kepala Tukang
Mandor
8,000,000.00
17,500.00
Jumlah Bahan
67,200.00
3,500.00
70,700.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,400.00
12,750.00
1,350.00
3,600.00
23,100.00
93,800.00
m3
Kg
Upah
0.2000
0.3000
0.0300
0.0100
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
J
J.1
11,250,000.00
17,500.00
Jumlah Bahan
183,375.00
4,375.00
187,750.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
15,300.00
1,620.00
480.00
24,600.00
212,350.00
643,000.00
Jumlah Bahan
643,000.00
643,000.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
118,800.00
56,100.00
54.00
7,680.00
182,634.00
825,634.00
OH
OH
OH
OH
Kloset Duduk
Pekerja
Tukang Batu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
70
J.2
Buah
Kg
m3
Kloset Jongkok
Portland Semen
Pasir Pasang
136,000.00
1,550.00
230,000.00
Jumlah Bahan
136,000.00
9,300.00
2,300.00
147,600.00
Upah
1.0000
1.5000
1.5000
0.1600
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
36,000.00
76,500.00
81,000.00
7,680.00
201,180.00
348,780.00
552,000.00
552,000.00
1,550.00
230,000.00
Jumlah Bahan
552,000.00
165,600.00
9,300.00
2,300.00
729,200.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
43,200.00
7,395.00
8,100.00
4,800.00
63,495.00
792,695.00
J.3
Buah
Kg
m3
Upah
1.2000
0.1450
0.1500
0.1000
OH
OH
OH
OH
J.4
Wastafel
Perlengkapan 30% Harga Wastafel
Portland Semen
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Buah
m3
Kg
m3
m3
Pipa Beton
Batu Bata
Portland Semen
Pasir Pasang
Pasir Urug
43,000.00
500.00
1,550.00
230,000.00
68,000.00
Jumlah Bahan
47,300.00
13.50
1,054.00
12,880.00
1,632.00
62,879.50
Upah
0.1400
0.0700
0.0070
0.0070
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,040.00
3,570.00
378.00
336.00
9,324.00
72,203.00
J.5
Buah
m3
Kg
m3
m3
Pipa Beton
Batu Bata
Portland Semen
Pasir Pasang
Pasir Urug
76,000.00
500.00
1,550.00
230,000.00
68,000.00
Jumlah Bahan
83,600.00
275.00
15,965.00
14,030.00
4,692.00
118,562.00
Upah
0.3800
0.1900
0.0190
0.0190
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
13,680.00
9,690.00
1,026.00
912.00
25,308.00
m'
Pipa PVC
Perlengkapan 35% Harga Pipa
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
J.7
6,464.00
2,240.00
8,704.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
1,296.00
3,060.00
324.00
86.40
4,766.40
13,470.00
7,600.00
7,600.00
Jumlah Bahan
7,676.00
2,660.00
10,336.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
1,425.60
3,366.00
356.40
96.00
5,244.00
15,580.00
J.8
6,400.00
6,400.00
Jumlah Bahan
m'
Pipa PVC
Perlengkapan 35% Harga Pipa
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
Material
71
1.0100
0.3500
Upah
0.0432
0.0720
0.0072
0.0022
m'
Pipa PVC
Perlengkapan 35% Harga Pipa
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
J.9
9,500.00
9,500.00
Jumlah Bahan
9,595.00
3,325.00
12,920.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
1,555.20
3,672.00
388.80
105.60
5,721.60
18,641.00
16,100.00
16,100.00
Jumlah Bahan
16,261.00
5,635.00
21,896.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
1,684.80
3,978.00
421.20
110.40
6,194.40
28,090.00
m'
Pipa PVC
Perlengkapan 35% Harga Pipa
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
72
J.10
m'
Pipa PVC
Perlengkapan 35% Harga Pipa
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
J.11
17,600.00
17,600.00
Jumlah Bahan
17,776.00
6,160.00
23,936.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
1,814.40
4,284.00
453.60
120.00
6,672.00
30,608.00
25,900.00
25,900.00
Jumlah Bahan
26,159.00
9,065.00
35,224.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
1,944.00
4,590.00
486.00
129.60
7,149.60
42,373.00
33,000.00
33,000.00
Jumlah Bahan
33,330.00
11,550.00
44,880.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
2,430.00
5,737.50
610.20
163.20
8,940.90
53,820.00
47,900.00
47,900.00
Jumlah Bahan
48,379.00
16,765.00
65,144.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
2,916.00
6,885.00
729.00
196.80
10,726.80
75,870.00
16,320.00
11,280.00
Jumlah Bahan
979.20
112.80
1,092.00
51,000.00
36,000.00
48,000.00
Jumlah Upah
2,040.00
2,160.00
2,880.00
7,080.00
15,100.00
Jumlah Alat
15.10
15.10
8,187.00
16,320.00
11,280.00
Jumlah Bahan
1,958.40
225.60
2,184.00
51,000.00
36,000.00
48,000.00
Jumlah Upah
8,670.00
2,520.00
480.00
11,670.00
15,100.00
Jumlah Alat
30.20
30.20
13,884.00
16,320.00
11,280.00
Jumlah Bahan
3,264.00
1,128.00
4,392.00
51,000.00
3,315.00
m'
Pipa PVC
Perlengkapan 35% Harga Pipa
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
J.12
m'
Pipa PVC
Perlengkapan 35% Harga Pipa
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
J.13
m'
Pipa PVC
Perlengkapan 35% Harga Pipa
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
J.14
m
m
Upah
0.0400
0.0600
0.0600
OH
OH
OH
Tukang Ledeng
Pekerja
Mandor
Alat
0.0010
lot
Alat Bantu
J.15
m
m
Upah
0.1700
0.0700
0.0100
OH
OH
OH
Tukang Pipa
Pekerja
Mandor
Alat
0.0020
lot
Alat Bantu
J.16
m
m
Upah
0.0650
OH
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
Tukang Pipa
73
0.1950
0.0090
OH
OH
Pekerja
Mandor
Alat
0.0250
lot
Alat Bantu
J.17
36,000.00
48,000.00
Jumlah Upah
7,020.00
432.00
10,767.00
15,100.00
Jumlah Alat
377.50
377.50
15,536.00
16,320.00
11,280.00
Jumlah Bahan
1,958.40
338.40
2,296.80
51,000.00
36,000.00
48,000.00
Jumlah Upah
10,200.00
3,240.00
720.00
14,160.00
15,100.00
Jumlah Alat
45.30
45.30
16,502.00
16,320.00
92,880.00
11,280.00
Jumlah Bahan
6,528.00
10,309.68
3,158.40
19,996.08
15,100.00
Jumlah Alat
755.00
755.00
36,000.00
54,000.00
51,000.00
48,000.00
Jumlah Upah
9,180.00
432.00
4,335.00
576.00
14,523.00
35,274.00
16,320.00
92,880.00
11,280.00
Jumlah Bahan
9,139.20
12,724.56
3,553.20
25,416.96
15,100.00
Jumlah Alat
1,132.50
1,132.50
36,000.00
54,000.00
51,000.00
48,000.00
Jumlah Upah
14,400.00
1,620.00
6,885.00
960.00
23,865.00
50,414.00
97,500.00
230,000.00
Jumlah Bahan
98,475.00
23,000.00
121,475.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
15,300.00
1,620.00
1,200.00
25,320.00
15,100.00
Jumlah Alat
755.00
755.00
147,550.00
62,500.00
230,000.00
Jumlah Bahan
63,125.00
23,000.00
86,125.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
15,300.00
1,620.00
1,200.00
25,320.00
15,100.00
Jumlah Alat
755.00
755.00
112,200.00
m
m
Upah
0.2000
0.0900
0.0150
OH
OH
OH
Tukang Pipa
Pekerja
Mandor
Alat
0.0030
lot
Alat Bantu
J.18
Material
0.4000
0.1110
0.2800
m
m
m
Alat
0.0500
lot
Alat Bantu
Upah
0.2550
0.0080
0.0850
0.0120
OH
OH
OH
OH
Pekerja
Kepala Tukang
Tukang Ledeng
Mandor
J.19
Material
0.5600
0.1370
0.3150
m
m
m
Alat
0.0750
lot
Alat Bantu
Upah
0.4000
0.0300
0.1350
0.0200
OH
OH
OH
OH
Pekerja
Kepala Tukang
Tukang Ledeng
Mandor
J.20
Org
Org
Org
Org
Alat
0.0500 lot
J.21
Pekerja
Tukang batu
Kepala tukang batu
Mandor
Peralatan
Org
Org
Org
Org
Alat
0.0500 lot
Pekerja
Tukang batu
Kepala tukang batu
Mandor
Peralatan
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
74
J.22
Org
Org
Org
Org
Alat
0.0500 lot
J.23
133,000.00
230,000.00
Jumlah Bahan
134,330.00
23,000.00
157,330.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
15,300.00
1,620.00
1,200.00
25,320.00
15,100.00
Jumlah Alat
755.00
755.00
183,405.00
75,000.00
230,000.00
Jumlah Bahan
75,750.00
23,000.00
98,750.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
15,300.00
1,620.00
1,200.00
25,320.00
15,100.00
Jumlah Alat
755.00
755.00
124,825.00
Pekerja
Tukang batu
Kepala tukang batu
Mandor
Peralatan
Org
Org
Org
Org
Alat
0.0500 lot
J.24
Pekerja
Tukang batu
Kepala tukang batu
Mandor
Peralatan
Org
Org
Org
Org
Alat
0.0500 lot
J.25
65,000.00
230,000.00
Jumlah Bahan
65,650.00
23,000.00
88,650.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
15,300.00
1,620.00
1,200.00
25,320.00
15,100.00
Jumlah Alat
755.00
755.00
114,725.00
Pekerja
Tukang batu
Kepala tukang batu
Mandor
Peralatan
Org
Org
Org
Org
Alat
0.0500 lot
Pekerja
Tukang batu
Kepala tukang batu
Mandor
Peralatan
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
75
96,875.00
230,000.00
Jumlah Bahan
97,843.75
23,000.00
120,843.75
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
15,300.00
1,620.00
1,200.00
25,320.00
15,100.00
Jumlah Alat
755.00
755.00
146,918.00
J.26
Org
Org
Org
Org
77,500.00
230,000.00
Jumlah Bahan
78,275.00
23,000.00
101,275.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
15,300.00
1,620.00
1,200.00
25,320.00
15,100.00
Jumlah Alat
755.00
755.00
127,350.00
Pekerja
Tukang batu
Kepala tukang batu
Mandor
Alat
0.0500 lot
Peralatan
J.27
m3
m3
m3
kg
m3
Upah
0.1000 org
0.0050 org
Pekerja
Mandor
Alat
0.0025 hr
0.0180 lot
Sewa walls
Peralatan
J.28
272,000.00
274,000.00
287,000.00
12,000.00
107,000.00
Jumlah Bahan
8,160.00
3,836.00
1,435.00
36,000.00
535.00
49,966.00
36,000.00
48,000.00
Jumlah Upah
3,600.00
240.00
3,840.00
150,000.00
15,100.00
Jumlah Alat
375.00
271.80
646.80
54,452.00
51,000.00
42,000.00
36,000.00
36,000.00
Jumlah Upah
51,000.00
42,000.00
36,000.00
216,000.00
345,000.00
org
org
org
org
Operator terlatih
Pembantu Operator
Penjaga
Pekerja
ltr
ltr
ltr
ltr
ltr
hari
Solar
Oli Sae 40
Oli Sae 50
Oli Sae 140
Stenveet
Pemeliharaan Alat
4,500.00
22,000.00
22,000.00
22,000.00
22,100.00
Jumlah Alat
90,000.00
11,000.00
11,000.00
11,000.00
5,525.00
50,000.00
178,525.00
523,525.00
J.29
25.0000 hari
ax
ax
ax
ax
13,088,125.00
2 / 7.500
1 / 7.500
2/25000
0,25/25000
3,490.00
1,745.00
1,047.00
130.00
Aspal bitumen
Abu batu
Kayu bakar
Upah
0.4000 org
8.3500 org
12,000.00
232,000.00
107,000.00
Jumlah Bahan
1,500,000.00
232,000.00
96,300.00
1,828,300.00
48,000.00
36,000.00
Jumlah Upah
19,200.00
300,600.00
319,800.00
2,148,100.00
Mandor
Pekerja
J.30
m
x
2,148,100.00
12,000.00
Jumlah Bahan
42,962.00
6,000.00
48,962.00
Upah
1.0000
0.0050
m2
hr
1,047.00
150,000.00
Jumlah Bahan
1,047.00
750.00
1,797.00
50,759.00
J.31
m
x
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
Upah
76
2,148,100.00
12,000.00
Jumlah Bahan
64,443.00
6,000.00
70,443.00
1.0000
0.0050
m2
hr
J.32
1,047.00
150,000.00
Jumlah Bahan
1,047.00
750.00
1,797.00
72,240.00
Upah
0.3750 m3
0.0180 org
Pekerja
Mandor
Alat
0.1200 org
Peralatan
J.33
68,000.00
Jumlah Bahan
81,600.00
81,600.00
36,000.00
48,000.00
Jumlah Upah
13,500.00
864.00
14,364.00
15,100.00
Jumlah Alat
1,812.00
1,812.00
97,776.00
68,000.00
125,000.00
Jumlah Bahan
3,400.00
25,000.00
28,400.00
36,000.00
48,000.00
Jumlah Upah
13,500.00
912.00
14,412.00
150,000.00
15,100.00
Jumlah Alat
600.00
1,812.00
2,412.00
45,224.00
68,000.00
152,000.00
Jumlah Bahan
1,360.00
12,160.00
13,520.00
36,000.00
48,000.00
Jumlah Upah
2,700.00
182.40
2,882.40
150,000.00
15,100.00
Jumlah Alat
600.00
1,812.00
2,412.00
4,824.00
18,814.40
Upah
0.3750 m3
0.0190 org
Pekerja
Mandor
Alat
0.0040 hr
0.1200 org
Sewa walls
Peralatan
J.34
Upah
0.0750 m3
0.0038 org
Pekerja
Mandor
Alat
0.0040 hr
0.1200 org
Sewa walls
Peralatan
J.35
m3
m3
m3
org
Alat
0.1000 org
J.36
Kayu Dolken
39,000.00
Jumlah Bahan
39,000.00
39,000.00
51,000.00
54,000.00
36,000.00
48,000.00
Jumlah Upah
2,040.00
216.00
9,000.00
1,200.00
12,456.00
15,100.00
Jumlah Alat
1,510.00
1,510.00
52,966.00
Tukang Kayu
Kepala Tukang
Pekerja
Mandor
Alat Bantu
BC 100.50.120.15 (Bottom)
BC 100.50.120.15 (Top)
Excavator (+ operator)
Upah
1.0000 m3
3.0000 m3
0.3000 org
Tukang
Pekerja
Mandor
Alat
1.0000 org
Alat Bantu
J.37
3,240,000.00
3,240,000.00
252,000.00
Jumlah Bahan
3,240,000.00
3,240,000.00
126,000.00
6,606,000.00
51,000.00
36,000.00
48,000.00
Jumlah Upah
51,000.00
108,000.00
14,400.00
173,400.00
15,100.00
Jumlah Alat
15,100.00
15,100.00
6,794,500.00
BC 150.50.120.15 (Bottom)
BC 150.50.120.15 (Top)
Excavator (+ operator)
Upah
1.0000 m3
Tukang
3.1000 m3
Pekerja
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
0.3000 org
Mandor
77
4,075,000.00
4,075,000.00
252,000.00
Jumlah Bahan
4,075,000.00
4,075,000.00
126,000.00
8,276,000.00
51,000.00
36,000.00
48,000.00
51,000.00
111,600.00
14,400.00
Alat
1.0000 org
J.38
Jumlah Upah
177,000.00
15,100.00
Jumlah Alat
15,100.00
15,100.00
8,468,100.00
Alat Bantu
BC 150.75.120.15 (Bottom)
BC 150.75.120.15 (Top)
Excavator (+ operator)
Upah
1.1000 m3
3.2000 m3
0.4000 org
Tukang
Pekerja
Mandor
Alat
1.0000 org
Alat Bantu
J.39
4,860,000.00
4,860,000.00
252,000.00
Jumlah Bahan
4,860,000.00
4,860,000.00
151,200.00
9,871,200.00
51,000.00
36,000.00
48,000.00
Jumlah Upah
56,100.00
115,200.00
19,200.00
190,500.00
15,100.00
Jumlah Alat
15,100.00
15,100.00
10,076,800.00
BC 200.75.120.20 (Bottom)
BC 200.75.120.20 (Top)
Excavator (+ operator)
Upah
1.2000 m3
3.3000 m3
0.5000 org
Tukang
Pekerja
Mandor
Alat
1.0000 org
Alat Bantu
J.40
7,560,000.00
7,560,000.00
252,000.00
Jumlah Bahan
7,560,000.00
7,560,000.00
252,000.00
15,372,000.00
51,000.00
36,000.00
48,000.00
Jumlah Upah
61,200.00
118,800.00
24,000.00
204,000.00
15,100.00
Jumlah Alat
15,100.00
15,100.00
15,591,100.00
BC 300.50.120.20 (Bottom)
BC 300.50.120.20 (Top)
Excavator (+ operator)
Upah
1.3000 m3
3.4000 m3
0.6000 org
Tukang
Pekerja
Mandor
Alat
1.0000 org
Alat Bantu
J.41
8,640,000.00
8,640,000.00
252,000.00
Jumlah Bahan
8,640,000.00
8,640,000.00
378,000.00
17,658,000.00
51,000.00
36,000.00
48,000.00
Jumlah Upah
66,300.00
122,400.00
28,800.00
217,500.00
15,100.00
Jumlah Alat
15,100.00
15,100.00
17,890,600.00
BC 380.175.120.20 (Bottom)
BC 380.175.120.20 (Top)
Excavator (+ operator)
Upah
1.4000 m3
3.5000 m3
0.7000 org
Tukang
Pekerja
Mandor
Alat
1.0000 org
Alat Bantu
J.42
15,768,000.00
15,768,000.00
252,000.00
Jumlah Bahan
15,768,000.00
15,768,000.00
630,000.00
32,166,000.00
51,000.00
36,000.00
48,000.00
Jumlah Upah
71,400.00
126,000.00
33,600.00
231,000.00
15,100.00
Jumlah Alat
15,100.00
15,100.00
32,412,100.00
BC 420.150.120.25 (Bottom)
BC 420.150.120.25 (Top)
Excavator (+ operator)
Upah
1.5000 m3
3.6000 m3
0.8000 org
Tukang
Pekerja
Mandor
Alat
1.0000 org
Alat Bantu
J.43
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
78
19,440,000.00
19,440,000.00
252,000.00
Jumlah Bahan
19,440,000.00
19,440,000.00
630,000.00
39,510,000.00
51,000.00
36,000.00
48,000.00
Jumlah Upah
76,500.00
129,600.00
38,400.00
244,500.00
15,100.00
Jumlah Alat
15,100.00
15,100.00
39,769,600.00
1.0000 kg
0.4500 kg
Upah
1.0000 m3
2.4250 m3
0.2500 org
Tukang
Pekerja
Mandor
Alat
1.0000 org
Alat Bantu
J.44
117,500.00
113,400.00
230,900.00
51,000.00
36,000.00
48,000.00
Jumlah Upah
51,000.00
87,300.00
12,000.00
150,300.00
15,100.00
Jumlah Alat
15,100.00
15,100.00
396,300.00
117,500.00
252,000.00
Jumlah Bahan
117,500.00
113,400.00
230,900.00
51,000.00
36,000.00
48,000.00
Jumlah Upah
51,000.00
87,300.00
12,000.00
150,300.00
15,100.00
Jumlah Alat
15,100.00
15,100.00
396,300.00
20,400.00
24,700.00
Jumlah Bahan
23,460.00
1,482.00
24,942.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
2,160.00
3,060.00
324.00
144.00
5,688.00
30,630.00
XI
117,500.00
252,000.00
Jumlah Bahan
Upah
1.0000 m3
2.4250 m3
0.2500 org
Tukang
Pekerja
Mandor
Alat
1.0000 org
Alat Bantu
K
K.1
Kg
Kg
Besi Profil
Meni Besi
Upah
0.0600
0.0600
0.0060
0.0030
OH
OH
OH
OH
Pekerja
Tukang Besi
Kepala Tukang
Mandor
K.2
kg
21,300.00
Jumlah Bahan
24,495.00
24,495.00
Upah
0.0600
0.0600
0.0060
0.0030
OH
OH
OH
OH
Pekerja
Tukang Besi
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
2,160.00
3,060.00
324.00
144.00
5,688.00
30,183.00
K.3
Lbr
Kg
m3
Upah
0.2000
0.4000
0.0250
0.0100
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
79
36,800.00
18,500.00
11,250,000.00
Jumlah Bahan
38,640.00
277.50
213,750.00
252,667.50
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
7,200.00
20,400.00
1,350.00
480.00
29,430.00
282,097.00
K.4
XII
Lbr
Kg
Kg
Upah
0.1500
0.3000
0.0300
0.0070
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
L
L.1
25,800.00
18,500.00
17,800.00
Jumlah Bahan
27,090.00
185.00
8,900.00
36,175.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
5,400.00
15,300.00
1,620.00
336.00
22,656.00
58,831.00
73,500.00
Jumlah Bahan
73,500.00
73,500.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
360.00
25,500.00
540.00
240.00
26,640.00
100,140.00
73,500.00
Jumlah Bahan
73,500.00
73,500.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
180.00
25,500.00
270.00
120.00
26,070.00
99,570.00
8,000.00
Jumlah Bahan
8,000.00
8,000.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
540.00
7,650.00
810.00
38.40
9,038.40
17,038.00
Buah
Upah
0.0100
0.5000
0.0100
0.0050
OH
OH
OH
OH
L.2
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Buah
Upah
0.0050
0.5000
0.0050
0.0025
OH
OH
OH
OH
L.3
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Buah
Upah
0.0150
0.1500
0.0150
0.0008
OH
OH
OH
OH
L.4
Engsel Pintu
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Buah
Engsel Jendela
8,000.00
Jumlah Bahan
8,000.00
8,000.00
Upah
0.0100
0.1000
0.0100
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
360.00
5,100.00
540.00
240.00
6,240.00
14,240.00
6,500.00
Jumlah Bahan
6,500.00
6,500.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
720.00
10,200.00
1,080.00
480.00
12,480.00
18,980.00
21,000.00
Jumlah Bahan
21,000.00
21,000.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
540.00
7,650.00
810.00
38.40
9,038.40
30,038.00
L.5
Buah
Upah
0.0200
0.2000
0.0200
0.0100
OH
OH
OH
OH
L.6
Engsel Angin
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Buah
Upah
0.0150
0.1500
0.0150
0.0008
OH
OH
OH
OH
Kait Angin
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
80
L.7
Buah
Upah
0.0200
0.2000
0.0200
0.0010
OH
OH
OH
OH
L.8
Kunci Selot
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
55,000.00
Jumlah Bahan
55,000.00
55,000.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
720.00
10,200.00
1,080.00
48.00
12,048.00
67,048.00
16,500.00
Jumlah Bahan
16,500.00
16,500.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
900.00
12,750.00
1,350.00
62.40
15,062.40
31,562.00
117,000.00
Jumlah Bahan
128,700.00
128,700.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
540.00
7,650.00
810.00
38.40
9,038.40
137,738.00
Buah
Upah
0.0250
0.2500
0.0250
0.0013
OH
OH
OH
OH
L.9
Kunci Lemari
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
m2
Upah
0.0150
0.1500
0.0150
0.0008
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
81
XIII
M
M.1
m2
Kg
m3
Upah
0.2700
0.1300
0.0130
0.0140
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
M.2
26,000.00
1,550.00
230,000.00
Jumlah Bahan
26,000.00
16,120.00
3,105.00
45,225.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
9,720.00
6,630.00
702.00
672.00
17,724.00
62,949.00
509,000.00
1,550.00
230,000.00
2,350.00
Jumlah Bahan
570,080.00
15,190.00
10,350.00
3,055.00
598,675.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
9,000.00
6,120.00
648.00
624.00
16,392.00
615,067.00
50,000.00
1,550.00
230,000.00
2,350.00
Jumlah Bahan
54,000.00
15,500.00
10,350.00
3,525.00
83,375.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
22,320.00
17,850.00
1,890.00
1,440.00
43,500.00
126,875.00
53,000.00
1,550.00
230,000.00
2,350.00
Jumlah Bahan
53,000.00
16,120.00
10,350.00
3,807.00
83,277.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
22,320.00
17,850.00
1,890.00
1,440.00
43,500.00
126,777.00
668,000.00
1,550.00
230,000.00
2,350.00
Jumlah Bahan
681,360.00
12,694.50
10,350.00
1,527.50
705,932.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
22,320.00
17,850.00
1,890.00
1,440.00
43,500.00
749,432.00
48,000.00
1,550.00
230,000.00
2,350.00
Jumlah Bahan
48,000.00
14,415.00
4,140.00
6,462.50
73,017.50
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
21,600.00
22,950.00
2,430.00
1,440.00
48,420.00
m2
Kg
m3
Kg
Upah
0.2500
0.1200
0.0120
0.0130
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
M.3
m2
Kg
m3
Kg
Upah
0.6200
0.3500
0.0350
0.0300
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
M.4
m2
Kg
m3
Kg
Ubin Keramik 20 x 20 cm
Portland Semen
Pasir Pasang
Semen Warna
Upah
0.6200
0.3500
0.0350
0.0300
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
M.5
m2
Kg
m3
Kg
Upah
0.6200
0.3500
0.0350
0.0300
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
M.6
m2
Kg
m3
Kg
Keramik 10x20 cm
Portland Semen
Pasir Pasang
Semen Warna
Upah
0.6000
0.4500
0.0450
0.0300
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
82
M.7
121,437.00
53,000.00
1,550.00
230,000.00
2,350.00
Jumlah Bahan
53,000.00
14,415.00
4,140.00
6,462.50
78,017.50
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
21,600.00
22,950.00
2,430.00
1,440.00
48,420.00
126,437.00
m2
Kg
m3
Kg
Keramik 20x20 cm
Portland Semen
Pasir Pasang
Semen Warna
Upah
0.6000
0.4500
0.0450
0.0300
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
83
M.8
Buah
Kg
Kg
m3
Kg
Marmer
Paku 1" - 4" cm
Portland Semen
Pasir Pasang
Semen Warna
668,000.00
17,500.00
1,550.00
230,000.00
2,350.00
Jumlah Bahan
681,360.00
35,000.00
19,282.00
5,750.00
1,527.50
742,919.50
Upah
0.7200
0.6500
0.0650
0.0350
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
25,920.00
33,150.00
3,510.00
1,680.00
64,260.00
807,179.00
M.9
m2
Kg
m3
Batu Tempel
Portland Semen
Pasir Pasang
101,000.00
1,550.00
230,000.00
Jumlah Bahan
111,100.00
18,212.50
8,050.00
137,362.50
Upah
0.6200
0.3500
0.0350
0.0300
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
22,320.00
17,850.00
1,890.00
1,440.00
43,500.00
180,862.00
M.10
m2
zak
m3
lot
Granit import
P C (50 kg)
Pasir pasang
Campuran kedap air
266,000.00
77,500.00
230,000.00
64,100.00
Jumlah Bahan
271,320.00
20,150.00
6,900.00
64,100.00
362,470.00
Upah
1.0000
3.0000
0.2000
0.1000
org
org
org
org
Pekerja
Tukang batu
Kepala tukang batu
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
36,000.00
153,000.00
10,800.00
4,800.00
204,600.00
Alat
0.4800
lot
Alat bantu
15,100.00
Jumlah Alat
7,248.00
7,248.00
574,318.00
M.11
m2
zak
m3
lot
Granit import
P C (50 kg)
Pasir pasang
Campuran kedap air
266,000.00
77,500.00
230,000.00
64,100.00
Jumlah Bahan
271,320.00
20,150.00
6,900.00
64,100.00
362,470.00
Upah
0.5000
1.5000
0.1000
0.0250
org
org
org
org
Pekerja
Tukang batu
Kepala tukang batu
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
18,000.00
76,500.00
5,400.00
1,200.00
101,100.00
Alat
0.0320
lot
Alat bantu
15,100.00
Jumlah Alat
483.20
483.20
464,053.00
507,000.00
77,500.00
230,000.00
64,100.00
Jumlah Bahan
547,560.00
20,150.00
6,900.00
48,075.00
622,685.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
9,000.00
30,600.00
2,700.00
1,200.00
43,500.00
15,100.00
Jumlah Alat
362.40
362.40
666,547.00
M.12
M.13
m2
zak
m3
lot
Upah
0.2500
0.6000
0.0500
0.0250
org
org
org
org
Pekerja
Tukang batu
Kepala tukang batu
Mandor
Alat
0.0240
lot
Alat bantu
Material
1.0800
m2
Granito 60 x 60 polished lokal
0.2600
zak
P C (50 kg)
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
0.0300
m3
Pasir pasang
84
507,000.00
77,500.00
230,000.00
547,560.00
20,150.00
6,900.00
0.7500
lot
64,100.00
Jumlah Bahan
48,075.00
622,685.00
Upah
0.2500
0.7000
0.0500
0.0250
org
org
org
org
Pekerja
Tukang batu
Kepala tukang batu
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
9,000.00
35,700.00
2,700.00
1,200.00
48,600.00
Alat
0.0400
lot
Alat bantu
15,100.00
Jumlah Alat
604.00
604.00
671,889.00
M.14
m2
zak
m3
lot
marmer italy
P C (50 kg)
Pasir pasang
Campuran kedap air
1,519,000.00
77,500.00
230,000.00
64,100.00
Jumlah Bahan
1,549,380.00
20,150.00
6,900.00
64,100.00
1,640,530.00
Upah
0.5000
1.5000
0.1000
0.0250
org
org
org
org
Pekerja
Tukang batu
Kepala tukang batu
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
18,000.00
76,500.00
5,400.00
1,200.00
101,100.00
Alat
0.0320
lot
Alat bantu
15,100.00
Jumlah Alat
483.20
483.20
1,742,113.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
85
M.15
XIV
m2
zak
m3
lot
marmer italy
P C (50 kg)
Pasir pasang
Campuran kedap air
1,519,000.00
77,500.00
230,000.00
64,100.00
Jumlah Bahan
1,549,380.00
20,150.00
6,900.00
64,100.00
1,640,530.00
Upah
1.0000
3.0000
0.2000
0.0250
org
org
org
org
Pekerja
Tukang batu
Kepala tukang batu
Mandor
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
36,000.00
153,000.00
10,800.00
1,200.00
201,000.00
Alat
0.4800
lot
Alat bantu
15,100.00
Jumlah Alat
7,248.00
7,248.00
1,848,778.00
22,400.00
17,700.00
3,900.00
Jumlah Bahan
1,792.00
354.00
390.00
2,536.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
1,440.00
2,040.00
216.00
120.00
3,816.00
6,352.00
23,300.00
48,800.00
61,700.00
Jumlah Bahan
3,495.00
8,296.00
10,489.00
22,280.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
2,520.00
3,825.00
405.00
120.00
6,870.00
29,150.00
24,700.00
23,300.00
48,800.00
61,700.00
Jumlah Bahan
4,940.00
3,495.00
8,296.00
16,042.00
32,773.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
2,520.00
459.00
324.00
120.00
3,423.00
36,196.00
24,700.00
23,300.00
48,800.00
61,700.00
Jumlah Bahan
4,940.00
3,495.00
8,296.00
21,595.00
38,326.00
36,000.00
51,000.00
54,000.00
48,000.00
Jumlah Upah
2,520.00
5,355.00
216.00
120.00
8,211.00
46,537.00
PEKERJAAN PENGECATAN
N.1
Kg
Kg
lbr
Dempul Jadi
Minyak Cat
Amplas
Upah
0.0400
0.0400
0.0040
0.0025
OH
OH
OH
OH
Pekerja
Tukang Cat
Kepala Tukang
Mandor
N.2
Kg
Kg
Kg
Plamir
Cat Dasar
Cat Penutup
Upah
0.0700
0.0750
0.0075
0.0025
OH
OH
OH
OH
Pekerja
Tukang Cat
Kepala Tukang
Mandor
N.3
Kg
Kg
Kg
Kg
Cat Meni
Plamir
Cat Dasar
Cat Penutup 2 kali
Upah
0.0700
0.0090
0.0060
0.0025
OH
OH
OH
OH
Pekerja
Tukang Cat
Kepala Tukang
Mandor
N.4
Kg
Kg
Kg
Kg
Cat Meni
Plamir
Cat Dasar
Cat Penutup 2 kali
Upah
0.0700
0.1050
0.0040
0.0025
OH
OH
OH
OH
Pekerja
Tukang Cat
Kepala Tukang
Mandor
N.5
Kg
Plamir
21,200.00
2,120.00
0.1000
Kg
Cat Dasar
22,000.00
2,200.00
0.2600
Kg
28,300.00
7,358.00
Jumlah Bahan
11,678.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
86
Upah
0.0200
OH
Pekerja
36,000.00
720.00
0.0630
OH
Tukang Cat
51,000.00
3,213.00
0.0063
OH
Kepala Tukang
54,000.00
340.20
0.0025
OH
Mandor
48,000.00
120.00
Jumlah Upah
4,393.20
16,071.00
N.6
Kg
Cat Dasar
22,000.00
2,200.00
0.1800
Kg
28,300.00
5,094.00
Jumlah Bahan
7,294.00
Upah
0.0280
OH
Pekerja
36,000.00
1,008.00
0.0420
OH
Tukang Cat
51,000.00
2,142.00
0.0042
OH
Kepala Tukang
54,000.00
226.80
0.0025
OH
Mandor
48,000.00
120.00
Jumlah Upah
3,496.80
10,790.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
87
N.7
Kg
Meni Besi
24,700.00
0.0100
Kg
58,400.00
2,470.00
584.00
Jumlah Bahan
3,054.00
Upah
0.0200
OH
Pekerja
36,000.00
720.00
0.2000
OH
Tukang Cat
51,000.00
10,200.00
0.0020
OH
Kepala Tukang
54,000.00
108.00
0.0100
OH
Mandor
48,000.00
480.00
Jumlah Upah
11,508.00
14,562.00
N.8
Kg
Meni Besi
24,700.00
0.0100
Kg
Perekat / Lem
58,400.00
2,470.00
584.00
0.0020
m3
Perancah Kayu
2,269,000.00
4,538.00
Jumlah Bahan
7,592.00
Upah
0.2500
OH
Pekerja
36,000.00
9,000.00
0.2250
OH
Tukang Cat
51,000.00
11,475.00
0.0225
OH
Kepala Tukang
54,000.00
1,215.00
0.0075
OH
Mandor
48,000.00
360.00
Jumlah Upah
22,050.00
29,642.00
N.9
Kg
Cat dasar
55,300.00
6,083.00
0.1700
Kg
Cat Antara
55,300.00
9,401.00
0.0800
Kg
Cat Penutup
59,400.00
4,752.00
Jumlah Bahan
20,236.00
Upah
0.5000
OH
Pekerja
36,000.00
18,000.00
0.8000
OH
Tukang Cat
51,000.00
40,800.00
0.3000
OH
Kepala Tukang
54,000.00
16,200.00
0.2000
OH
Mandor
48,000.00
9,600.00
Jumlah Upah
84,600.00
104,836.00
N.10
kg
22,400.00
672.00
0.2000
kg
38,000.00
7,600.00
0.0200
kg
Oker putih
27,400.00
548.00
0.0100
kg
Oker warna
27,700.00
277.00
0.2000
kg
20,200.00
4,040.00
0.0100
kg
Sirlak
85,600.00
856.00
0.1000
bh
kwas 3"
8,400.00
840.00
0.2000
ltr
Spritus
13,100.00
2,620.00
0.1000
lbr
Ampelas kayu
3,900.00
Jumlah Bahan
390.00
17,843.00
Upah
0.2500
org
Pekerja
36,000.00
9,000.00
0.2850
org
Tukang cat
51,000.00
14,535.00
0.0400
org
54,000.00
2,160.00
0.0200
org
Mandor
48,000.00
N.11
960.00
Jumlah Upah
26,655.00
44,498.00
1 M2 PLITURAN MEUBELAIR
Bahan
0.0300
kg
22,400.00
672.00
0.2000
kg
38,000.00
7,600.00
0.3500
kg
Melamik
84,000.00
29,400.00
0.0200
kg
Oker putih
27,400.00
548.00
0.0100
kg
Oker warna
27,700.00
277.00
0.1000
kg
20,200.00
2,020.00
0.2000
kg
Sirlak
85,600.00
17,120.00
0.0100
bh
kwas 3"
8,400.00
84.00
0.2000
ltr
Spritus
13,100.00
2,620.00
3,900.00
390.00
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
0.1000
lbr
Ampelas kayu
88
Jumlah Bahan
60,731.00
Upah
0.2500
org
Pekerja
36,000.00
9,000.00
0.2850
org
Tukang cat
51,000.00
14,535.00
0.0400
org
54,000.00
2,160.00
0.0200
org
Mandor
48,000.00
960.00
Jumlah Upah
26,655.00
87,386.00
Rembang,
Januari 2013
\\vboxsrv\conversion_tmp\scratch_5\152478518.xls.ms_office
89
DAFTAR ANALISE
TAHUN 2013