P. 1
Pemagaran SMPN 1 PAKISJAYA

Pemagaran SMPN 1 PAKISJAYA

|Views: 48|Likes:
Dipublikasikan oleh Daron Darono
3
3

More info:

Published by: Daron Darono on Jun 23, 2013
Hak Cipta:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLSX, PDF, TXT or read online from Scribd
See more
See less

08/31/2013

pdf

text

original

TAHUN 2008

PEMERINTAH KABUPATEN KARAWANG
DINAS CIPTA KARYA
JL. DEWI SARTIKA NO. 1 TLP. (0267) 411631, 402117 KARAWANG
A N A L I S A
HARGA SATUAN PEKERJAAN
BANGUNAN GEDUNG
UNTUK
EDISI APRIL 2008
SEKSI PERENCANAAN DAN PEMBANGUNAN
DISIAPKAN OLEH :
BIDANG TATA BANGUNAN
ANALISA
REKAPITULASI
DAFTAR HARGA
DAFTAR :
HARGA SATUAN UPAH DAN BAHAN
TAHUN 2009 KABUPATEN KARAWANG
Hal. 1
No. J E N I S H A R G A SATUAN KETERANGAN
1 2 3 4 5
I. U P A H
1 PEKERJA Rp. 25,000.00 1 ORANG/HR
2 TUKANG BATU Rp. 35,000.00 1 ORANG/HR
3 KEPALA TUKANG BATU Rp. 51,000.00 1 ORANG/HR
4 TUKANG KAYU Rp. 35,000.00 1 ORANG/HR
5 KEPALA TUKANG KAYU Rp. 51,000.00 1 ORANG/HR
6 TUKANG CAT/PLITUR Rp. 35,000.00 1 ORANG/HR
7 KEPALA TUKANG CAT/PLITUR Rp. 51,000.00 1 ORANG/HR
8 TUKANG BESI BETON Rp. 35,000.00 1 ORANG/HR
9 KEPALA TUKANG BESI BETON Rp. 51,000.00 1 ORANG/HR
10 TUKANG BESI PROFIL Rp. 35,000.00 1 ORANG/HR
11 KEPALA TUKANG BESI PROFIL Rp. 51,000.00 1 ORANG/HR
12 PEMBANTU OPERATOR Rp. 29,000.00 1 ORANG/HR
13 OPERATOR TERLATIH Rp. 51,000.00 1 ORANG/HR
14 SUPIR TERAMPIL Rp. 58,000.00 1 ORANG/HR
15 PEMBANTU SUPIR Rp. 35,000.00 1 ORANG/HR
16 M A N D O R Rp. 58,000.00 1 ORANG/HR
II. B A H A N
1 TANAH SETEMPAT Rp. 30,300.00 M3
2 TANAH MERAH Rp. 40,000.00 M3
3 SIRTU DISARING Rp. 100,000.00 M3
4 SIRTU TIDAK DISARING Rp. 90,000.00 M3
5 PASIR URUG Rp. 110,000.00 M3
6 PASIR PASANG Rp. 140,000.00 M3
7 PASIR BETON Rp. 155,000.00 M3
8 SCRENING Rp. 155,000.00 M3
9 BATU PECAH 1-2 CM Rp. 165,000.00 M3
10 BATU PECAH MESIN 2/3 Rp. 160,000.00 M3
11 BATU PECAH MESIN 3/5 Rp. 155,000.00 M3
12 BATU PECAH 5-7 CM Rp. 150,000.00 M3
13 BATU PECAH 7-10 CM Rp. 145,000.00 M3
14 BATU BELAH UNTUK PONDASI Rp. 135,000.00 M3
15 BATU KALI Rp. 120,000.00 M3
16 BATU PECAH TERSARING BERGRADASI (A) Rp. 130,000.00 M3
17 BATU PECAH TERSARING BERGRADASI (B) Rp. 125,000.00 M3
18 BATU TEMPLEK HITAM Rp. 55,000.00 M2
19 BATA MERAH BAKAR Rp. 325.00 BH
20 ROSTER/KRAWANG Rp. 3,000.00 BH
21 ROSTER/KRAWANG KHUSUS AL-JIHAD Rp. 7,000.00 BH
22 PAVING BLOCK NATURAL 6 CM (LOKAL) Rp. 33,000.00 M2
23 PAVING BLOCK WARNA 6 CM (LOKAL) Rp. 35,000.00 M2
24 BATU KAPUR Rp. 100,000.00 M3
25 KAPUR BAKAR (KAPUR PADAM) Rp. 135,000.00 M3
26 SEMEN PC (TIGA RODA - 50 KG/ZAK) Rp. 53,000.00 ZAK
27 SEMEN WARNA (DUA GUNUNG) Rp. 4,000.00 KG
28 SEMEN WARNA (MITZUBISHI) Rp. 5,000.00 KG
PEMERINTAH KABUPATEN KARAWANG
DINAS CIPTA KARYA
Jl. Dewi Sartika No. 1 Tlp. 402117 Karawang
29 PLAMIR TEMBOK (WIRATEX) Rp. 6,000.00 KG
30 PLAMIR TEMBOK (SANLEX) Rp. 7,000.00 KG
31 ALKALI (CAT DASAR ICI) Rp. 47,500.00 LTR
32 CAT TEMBOK (KATALUX) Rp. 8,000.00 KG
33 CAT TEMBOK (SANLEX) Rp. 14,400.00 KG
34 CAT TEMBOK (VINILEX) Rp. 14,400.00 KG
35 CAT TEMBOK (ICI INTERIOR) Rp. 52,000.00 LTR
36 CAT TEMBOK (ICI EXTERIOR) Rp. 76,000.00 LTR
37 ROL CAT TEMBOK Rp. 12,500.00 BH
38 KAPE TEMBOK Rp. 5,000.00 BH
39 KAPE KAYU Rp. 4,000.00 BH
40 SOLIGNEUM Rp. 1,785.00 LTR
41 KWAS 2" Rp. 3,500.00 BH
42 KWAS 3" Rp. 5,000.00 BH
43 KWAS 4" Rp. 7,500.00 BH
44 OKER (MATAHARI) Rp. 3,500.00 KG
45 OYAN Rp. 2,000.00 BKS
46 OTEM (PEWARNA PLITUR) Rp. 3,500.00 BKS
47 SPIRTUS Rp. 7,500.00 LTR
48 SODA API Rp. 2,500.00 BKS
49 BAHAN PLITUR KRIPIK (SIRLAK INDIA) Rp. 75,000.00 KG
50 DEMPUL LILIN Rp. 17,500.00 KG
51 DEMPUL PLITUR Rp. 17,500.00 KG
52 DEMPUL HALUS.IMPRA (WOOD FILLER) Rp. 25,000.00 KG
53 TERPENTIN Rp. 5,000.00 LTR
54 TINNER B Rp. 15,000.00 LTR
55 KUMPON Rp. 5,000.00 KG
56 MELAMIK Rp. 35,000.00 KG
57 AMPELAS DUCO Rp. 2,000.00 LBR
58 VERNIS (COPAL) Rp. 15,000.00 LTR
59 PLITUR JADI (KEMUDI) Rp. 17,500.00 LTR
60 DEMPUL KAYU (GENTONG) Rp. 10,000.00 KG
61 MENI KAYU/BESI (GENTONG) Rp. 10,000.00 KG
62 CAT KAYU (AVIAN) Rp. 30,000.00 KG
63 CAT KAYU (DECOLUX) Rp. 30,000.00 KG
64 CAT BESI (AVIAN) Rp. 30,000.00 KG
65 CAT BESI (DECOLUX) Rp. 30,000.00 KG
66 FLINGCOAT (GENTONG) Rp. 10,000.00 LTR
67 KAYU LOKAL/RAWA (ALBASIAH) Rp. 750,000.00 M3
68 KAYU BALOK MARANTI Rp. 2,500,000.00 M3
69 KAYU PAPAN MARANTI Rp. 2,700,000.00 M3
70 KAYU BALOK MAHONI Rp. 2,500,000.00 M3
71 KAYU PAPAN MAHONI Rp. 2,700,000.00 M3
72 KAYU TERENTANG Rp. 1,300,000.00 M3
73 KAYU BALOK BORNEO SUPER Rp. 2,600,000.00 M3
74 KAYU PAPAN BORNEO SUPER Rp. 2,800,000.00 M3
75 KAYU BALOK KAMPER BANJAR Rp. 4,500,000.00 M3
76 KAYU PAPAN KAMPER BANJAR Rp. 4,700,000.00 M3
77 KAYU BALOK KAMPER OVEN Rp. 6,000,000.00 M3
78 KAYU PAPAN KAMPER OVEN Rp. 6,250,000.00 M3
79 LIST PROFIL Rp. 3,125.00 M'
80 LIST PROFIL 1 x 8 (PLIN) Rp. 10,000.00 M'
81 LIST PROFIL 1 x 5 Rp. 3,750.00 M'
82 LIST PROFIL UNTUK KUSEN Rp. 1,500.00 M'
83 BAHAN PLAFOND ETERNIT 4 MM Rp. 10,000.00 M2
84 BAHAN PLAFOND ASBES SEMEN Rp. 11,000.00 M2
85 TRIPLEK 3 MM (120 x 240 CM) Rp. 40,000.00 LBR
86 TRIPLEK 4 MM (120 x 240 CM) Rp. 50,000.00 LBR
87 TRIPLEK 3 MM (UKURAN PINTU) Rp. 30,000.00 LBR
88 TRIPLEK 6 MM (120 x 240 CM) Rp. 75,000.00 LBR
89 TRIPLEK 9 MM (120 x 240 CM) Rp. 110,000.00 LBR
90 MULTIPLEK 9 MM (120 x 240 CM) Rp. 100,000.00 LBR
91 MULTIPLEK 12 MM (120 x 240 CM) Rp. 140,000.00 LBR
92 MULTIPLEK 15 MM (120 x 240 CM) Rp. 175,000.00 LBR
93 TEAKWOOD 4 MM (120 x 240 CM) Rp. 80,000.00 LBR
94 TEAKWOOD 4 MM (UKURAN PINTU) Rp. 60,000.00 LBR
95 MELAMIN 4 MM (120 x 240 CM) Rp. 65,000.00 LBR
96 FORMICA (UKURAN PINTU) Rp. 85,000.00 LBR
97 ALUMUNIUM T. 0,2 MM (UKURAN PINTU) Rp. 30,000.00 LBR
98 PINTU KM/WC BAHAN PVC (POLOS) Rp. 175,000.00 SET
99 KERAMIK 20/20 KW 1 ANTI SLIP (KM/WC) (MULIA) Rp. 32,500.00 M2
100 KERAMIK 20/20 KW 1 WARNA (HORSE) Rp. 32,500.00 M2
101 KERAMIK 20/20 KW 1 PUTIH POLOS (MULIA) Rp. 27,000.00 M2
102 KERAMIK 30/30 KW 1 ANTI SLIP (KM/WC) (MULIA) Rp. 32,500.00 M2
103 KERAMIK 30/30 KW 1 WARNA (MULIA) Rp. 32,500.00 M2
104 KERAMIK 30/30 KW 1 PUTIH POLOS (MULIA) Rp. 27,000.00 M2
105 KERAMIK 40/40 PUTIH (MULIA) Rp. 32,500.00 M2
106 KERAMIK 40/40 WARNA (MULIA) Rp. 37,500.00 M2
107 KERAMIK 60/60 WARNA (MULIA) Rp. 85,000.00 M2
108 GRAVEL 1/2 Ø 20 CM Rp. 20,000.00 BH
109 GRAVEL 1/2 Ø 30 CM Rp. 25,000.00 BH
110 GRAVEL Ø 20 CM Rp. 35,000.00 BH
111 GRAVEL Ø 30 CM Rp. 45,000.00 BH
112 BESI BETON U 24 (RATA-RATA) Rp. 7,850.00 KG
113 BESI BETON U 39/U 32 (RATA-RATA) Rp. 8,124.00 KG
114 BETON READY MIX K-175 Rp. 630,000.00 M3
115 BETON READY MIX K-225 Rp. 650,000.00 M3
116 BETON READY MIX K-250 Rp. 660,000.00 M3
116 BETON READY MIX K-300 Rp. 680,000.00 M3
117 BESI STRIP Rp. 7,735.00 KG
118 BESI PROFIL DN SII Rp. 7,735.00 KG
119 BESI SIKU EX DN Rp. 7,735.00 KG
120 BESI IWF EX. DN SII Rp. 7,735.00 KG
121 KAWAT LAS KARBIT Rp. 15,000.00 KG
122 KAWAT BRONJONG Rp. 25,000.00 KG
123 KAWAT BETON Rp. 15,000.00 KG
124 SENG PLAT BJLS 30 LEBAR 55 CM (100 M') Rp. 20,000.00 M'
125 SENG PLAT BJLS 30 LEBAR 90 CM (100 M') Rp. 25,000.00 M'
126 SENG GELOMBANG BJLS 28 (80 x 180) Rp. 40,000.00 LBR
127 WIREMESH M8 Rp. 38,095.24 M2
128 BONDEK Rp. 148,500.00 M2
129 KACA POLOS 3 MM Rp. 40,000.00 M2
130 KACA POLOS 5 MM Rp. 60,000.00 M2
131 KACA ES 5 MM Rp. 70,000.00 M2
132 KACA ES 3 MM Rp. 50,000.00 M2
133 KACA RAYBAND 5 MM Rp. 75,000.00 M2
134 PAKU SUMBAT Rp. 100.00 BH
135 PAKU 1 - 3 Cm Rp. 18,000.00 KG
136 PAKU 5 - 7 Cm Rp. 13,000.00 KG
137 PAKU 8 - 12 Cm Rp. 13,000.00 KG
138 PIPA PVC Ø 1/2" AW (Wavin) Rp. 3,375.00 M'
139 PIPA PVC Ø 3/4" AW (Wavin) Rp. 4,375.00 M'
140 PIPA PVC Ø 1" AW (Wavin) Rp. 6,875.00 M'
141 PIPA PVC Ø 1 1/4" AW (Wavin) Rp. 8,750.00 M'
142 PIPA PVC Ø 1 1/2" AW (Wavin) Rp. 10,000.00 M'
143 PIPA PVC Ø 2" AW (Wavin) Rp. 12,500.00 M'
144 PIPA PVC Ø 2 1/2" AW (Wavin) Rp. 20,000.00 M'
145 PIPA PVC Ø 3" AW (Wavin) Rp. 25,000.00 M'
146 PIPA PVC Ø 4" AW (Wavin) Rp. 40,000.00 M'
147 PIPA PVC Ø 3" D (Wavin) Rp. 15,000.00 M'
148 PIPA PVC Ø 4" D (Wavin) Rp. 22,500.00 M'
149 LEM PARALON Rp. 5,000.00 TUBE
150 LEM PUTIH (FOX) Rp. 20,000.00 KG
151 LEM KUNING (AICA/AIBON) Rp. 25,000.00 KG
152 CLOSET JONGKOK (TOHO) Rp. 75,000.00 BH
153 GENTENG PLENTONG PRES BAKAR SOLAR (JATIWANGI/PLERED) Rp. 900.00 BH
154 GENTENG PLENTONG PRES BAKAR SOLAR (LOKAL) Rp. 625.00 BH
155 BUBUNGAN GENTENG PLENTONG PRES (JATIWANGI/PLERED) Rp. 2,500.00 BH
156 BUBUNGAN GENTENG PLENTONG PRES (LOKAL) Rp. 1,500.00 BH
157 GENTENG BETON (MAHKOTA) Rp. 2,500.00 BH
158 BUBUNGAN GENTENG BETON (MAHKOTA) Rp. 5,000.00 BH
159 ASBES MOTIP GENTENG Rp. 25,000.00 BH
160 ASBES GELOMBANG (105 x 180) Rp. 35,000.00 LBR
161 BUBUNGAN ASBES Rp. 25,000.00 BH
162 KUNCI TANAM ANTIK Rp. 225,000.00 BH
163 KUNCI TANAM BESAR (ROYAL) Rp. 50,000.00 BH
164 KUNCI TANAM KECIL (ROYAL) Rp. 30,000.00 BH
165 KUNCI KM BULAT (ALFA) Rp. 25,000.00 BH
166 REL PINTU DORONG Rp. 80,000.00 SET
167 PEGANGAN PINTU Rp. 75,000.00 SET
168 KAIT ANGIN (KUNINGAN) Rp. 7,500.00 BH
169 ENGSEL PINTU (UNILON) Rp. 7,500.00 BH
170 ENGSEL JENDELA (UNILON) Rp. 6,000.00 BH
171 ENGSEL ANGIN Rp. 25,000.00 BH
172 POMPA AIR 125 WATT SANYO Rp. 450,000.00 BH
173 POMPA TANGAN DRAGON Rp. 175,000.00 BH
174 BAK KM 60 X 60 FIBRE Rp. 150,000.00 BH
175 MINYAK BAKAR SOLAR Rp. 4,500.00 LITER
176 MINYAK BAKAR PREMIUM Rp. 4,500.00 LITER
177 MINYAK TANAH Rp. 3,000.00 LITER
178 MINYAK PELUMAS Rp. 28,000.00 LITER
179 KAWAT LAS LISTRIK Rp. 15,000.00 KG
180 BAMBU (Ukuran SEDANG) Rp. 5,000.00 BTG
181 INJUK Rp. 8,000.00 KG
39873
Karawang, Pebruari 2009.
Mengetahui/Menyetujui :
KEPALA DINAS CIPTA KARYA KEPALA SEKSI PERENC. DAN PEMB.
KABUPATEN KARAWANG BIDANG TATA BANGUNAN
Drs. TATANG YUDIANTO ZAENUDIN WAWAN. R, BAE, S.Sos
Pembina TK. I Penata Muda Tk.I
NIP. 19560608 198503 1 004 NIP. 19650302 199403 1 009
DAFTAR :
HARGA SATUAN UPAH DAN BAHAN
"TAMBAHAN"
TAHUN 2009 KABUPATEN KARAWANG
Hal. 1
No. J E N I S UNTUK ANALISA SATUAN KETERANGAN
1 2 3 4 5
I. U P A H
1 MEKANIK Rp. 45,000.00 1 ORANG/HR
2 PEMBANTU MEKANIK Rp. 35,000.00 1 ORANG/HR
3 OPERATOR SEMI TERAMPIL Rp. 35,000.00 1 ORANG/HR
II. ALAT
1 SEWA ALAT => ERECTION RANGKA BAJA Rp. 47,500.00 Ls
2 MESIN GILAS 8-10 TON (E.080) Rp. 69,421.00 JAM
3 MESIN GILAS TENDEM 6-10 TON (E.081) Rp. 74,420.00 JAM
4 MESIN GILAS RODA KARET 8-15 TON (E.84) Rp. 134,085.00 JAM
5 MESIN PENGHAMPAR 1820 MM/30 HP (E.157) Rp. 463,535.00 JAM
6 COMPRESOR 210 M3/JAM (E.301) Rp. 27,010.00 JAM
7 MESIN PENYEMPROT ASPAL 1000 LTR (E.153) Rp. 17,173.00 JAM
8 BLOWER (E. ) Rp. 11,046.00 JAM
9 TRUK BAK TERBUKA 3,5 TON/115 HP (E.221) Rp. 104,011.00 JAM
10 MOTOR GRADER - 100 HP (E.010) Rp. 163,757.00 JAM
11 TRUK TANGKI AIR 115 HP (E.182) Rp. 104,011.00 JAM
12 DUMP TRUK 3,5 TON/115 HP (E.211) Rp. 107,800.00 JAM
13 TRANSMISI Rp. 25,000.00 LTR
14 FINAL DRIVE Rp. 25,000.00 LTR
15 HYDROULIC Rp. 25,000.00 LTR
16 STEMPLET/GEMUK Rp. 25,000.00 KG
17 HYDROLIC EXCAVATOR 1,3 M3 - 90 HP (E.020) Rp. 355,815.00 KG
18 ALAT BANTU UNTUK JALAN Rp. 47,893.00 JAM
19 VIBRATOR ROLLER 600 KG 7 HP Rp. 18,544.00 JAM
20 STEMPLER Rp. 28,220.00 JAM
III. BAHAN
1 KARET JOK HITAM Rp. 10,000.00 M2
2 BAUD/SKUP Rp. 50.00 BH
3 BUSA Rp. 7,500.00 M2
4 TARIKAN LACI (STAINLESS STEEL) Rp. 3,000.00 BH
5 KUNCI LACI Rp. 7,500.00 BH
6 ENGSEL PINTU LEMARI/MEJA Rp. 1,750.00 BH
7 GRENDEL/SLOT LACI/LEMARI Rp. 2,000.00 BH
8 ENGSEL LEMARI 3" Rp. 2,500.00 PS
9 KUNCI LEMARI ALFA Rp. 8,000.00 BH
10 TARIKAN LACI STAINLESS Rp. 7,500.00 BH
11 SLOT LEMARI Rp. 7,500.00 BH
12 CAT BOR/CAT HITAM Rp. 32,500.00 BH
13 PENGGANTUNG BOR Rp. 1,000.00 BH
14 BATACO Rp. 2,500.00 BH
15 BATA (KOSIM) Rp. 400.00 BH
16 BESI AISAN Rp. 15,000.00 BH
17 KLEM JEPIT Rp. 15,000.00 BH
Jl. Dewi Sartika No. 1 Tlp. 402117 Karawang
PEMERINTAH KABUPATEN KARAWANG
DINAS CIPTA KARYA
18 BAUD DAN MUR Ø 19 MM Rp. 3,000.00 BH
19 BAUD ANGKUR Ø 19 MM Rp. 3,000.00 BH
20 BAUD DAN MUR Ø 12 MM Rp. 1,500.00 BH
21 KRAN AIR (TOHO) Rp. 7,500.00 BH
22 KRAN AIR LEHER ANGSA Rp. 35,000.00 BH
23 SARINGAN LANTAI Rp. 15,000.00 BH
24 TITIK LAMPU Rp. 75,000.00 TTK
25 SAKLAR SINGLE Rp. 12,500.00 BH
26 SAKLAR DOUBLE Rp. 15,000.00 BH
27 STOP KONTAK Rp. 15,000.00 BH
28 STOP KONTAK AC Rp. 25,000.00 BH
29 MCB KWALITAS SNI Rp. 175,000.00 BH
30 MCB Rp. 50,000.00 BH
31 BOX MCB (8 GRUP) HAGER Rp. 75,000.00 BH
32 BOX MCB (4 GRUP) HAGER Rp. 60,000.00 BH
33 BOX MCB (12 GRUP) HAGER Rp. 121,000.00 BH
34 LAMPU TL 1 x 20 WATT LENGKAP (Philips) Rp. 40,000.00 BH
35 LAMPU TL 2 x 20 WATT LENGKAP (Philips) Rp. 75,000.00 BH
36 LAMPU TL 1 x 18 WATT LENGKAP (Philips) Rp. 80,000.00 BH
37 LAMPU TL 2 x 18 WATT Armatur Aluminium + Reflektor (Philips) Rp. 235,000.00 BH
38 LAMPU TL 4 x 18 WATT Armatur Aluminium + Reflektor (Philips) Rp. 460,000.00 BH
39 LAMPU TL 40 Watt (Phillips lengkap) Rp. 85,000.00 BH
40 LAMPU PIJAR 25 WATT (Philips) Rp. 3,500.00 BH
41 BIAYA PENYAMBUNGAN Rp. 725.00 WATT
42 JENDELA NAKO Rp. 7,500.00 DAUN
43 BAHAN PLAFOND GIFSUM Rp. 50,000.00 LBR
44 LIST GIFSUM 6 CM Rp. 15,000.00 BTG 2 M'/BTG
45 LIST GIFSUM 12 CM Rp. 25,000.00 BTG 2 M'/BTG
46 KAIN STRIMIN Rp. 15,000.00 ROL 10 M'/ROL
47 LEM PLAMIR GIFSUM Rp. 75,000.00 ZAK 30 KG/ZAK
48 BAK PENAMPUNG/ROOF TANK KAP. 1 M3 Rp. 950,000.00 BH
49 WOTER TORN KAP. 500 LTR (EXEL) Rp. 550,000.00 BH
50 KAWAT DURI Rp. 2,600.00 M' 1 ROL 25 M'
51 CAT GENTENG Rp. 15,000.00 KG
52 GRAVEL Ø 60 CM Rp. 120,000.00 M'
53 GRAVEL Ø 80 CM Rp. 170,000.00 M'
54 PAGAR BRC T. 60 (5MM) Rp. 100,000.00 LEMBAR 1 LBR 2,4 m'
55 PAGAR BRC T. 90 (5MM) Rp. 115,000.00 LEMBAR 1 LBR 2,4 m'
56 PAGAR BRC T. 120 (5,5MM) Rp. 150,000.00 LEMBAR 1 LBR 2,4 m'
57 PAGAR BRC T. 180 (6MM) Rp. 205,000.00 LEMBAR 1 LBR 2,4 m'
58 GLASS BLOCK Rp. 15,000.00 BH
59 WATER PROOFING (NO DROP) Rp. 37,500.00 KG
60 WATER PROOFING (AQUA PROF) Rp. 40,000.00 KG
61 ASPAL BETUMEN Rp. 8,200.00 KG
62 ASPAL CURAH Rp. 6,300.00 KG
63 AC-BASE/LASTON Rp. 752,781.00 TON
64 WEARING COURSE Rp. 821,000.00 TON
65 POLYCARBONAT 5 MM (UK. 2,1 M' X 11,8 M') Rp. 1,500,000.00 LBR
66 ROSTER KERAMIK 20/20 Rp. 25,000.00 BH
67 ROSTER KERAMIK 30/30 Rp. 35,000.00 BH
68 LOSTER BETON BAWAH 15/30 Rp. 9,000.00 BH
68 LIST GRC 10 CM Rp. 25,000.00 BTG/2,5 2,5 M'/BTG
69 LIST GRC 30 CM Rp. 50,000.00 BTG/2,5 2,5 M'/BTG
70 PIPA GIV MEDIUM Ø 1 " Rp. 130,000.00 BTG 6 M'/BTG
71 PIPA GIV MEDIUM Ø 1 1/2" Rp. 175,000.00 BTG 6 M'/BTG
72 PIPA GIV MEDIUM Ø 2" Rp. 200,000.00 BTG 6 M'/BTG
73 PIPA GIV MEDIUM Ø 2 1/2" Rp. 335,000.00 BTG 6 M'/BTG
74 PIPA GIV MEDIUM Ø 3" Rp. 425,000.00 BTG 6 M'/BTG
75 PIPA GIV MEDIUM Ø 4" Rp. 475,000.00 BTG 6 M'/BTG
76 PIPA GIV MEDIUM Ø 6" Rp. 1,250,000.00 BTG 6 M'/BTG
77 PIPA GIV MEDIUM Ø 2" Rp. 9,523.00 KG
78 PIPA GIV MEDIUM Ø 2 1/2" Rp. 9,571.00 KG
79 PIPA GIV MEDIUM Ø 3" Rp. 9,444.00 KG
80 PIPA GIV MEDIUM Ø 4" Rp. 9,500.00 KG
81 BESI L. 60.60.6 Rp. 250,000.00 BTG 6 M'/BTG
82 BESI L. 50.50.5 Rp. 175,000.00 BTG 6 M'/BTG
83 BESI L. 40.40.4 Rp. 115,000.00 BTG 6 M'/BTG
84 BESI L. 30.30.3 Rp. 62,000.00 BTG 6 M'/BTG
85 BAJA RINGAN Rp. 140,000.00 M2
86 BAJA RINGAN (PRIDA) Rp. 160,000.00 M2
87 KHICEN ZINK Rp. 125,000.00 BH
88 WALL PAPER Rp. 364,500.00 R0L 5 M2/ROL
89 LEM UNTUK PAS. WALL PAPER Rp. 35,000.00 TUBE 72900
90 WALL PAPER Rp. 364,500.00 R0L 5 M2/ROL
91 WALL PAPER (RUANG KERJA WAKIL BUPATI) Rp. 170,000.00 M2 5 M2/ROL
92 WALL PAPER (RUMAH DINAS WAKIL BUPATI) Rp. 121,500.00 M2 5 M2/ROL
91 LEM UNTUK PAS. WALL PAPER Rp. 35,000.00 TUBE 72900
90 LIST WALL PAPER (10 CM) Rp. 87,500.00 ROL 5 M2/ROL
91 LIST WALL PAPER (10 CM) (RUANG KERJA WAKIL BUPATI) Rp. 85,000.00 M2 5 M2/ROL
92 LIST WALL PAPER (10 CM) (RUMAH DINAS WAKIL BUPATI) Rp. 67,000.00 M2 5 M2/ROL
91 BILIK BAMBU Rp. 8,000.00 M2
92 BILIK BAMBU SERAT LUAR Rp. 20,000.00 M2
93 KUSEN ALUMINIUM 1 1/2 X 3" WARNA (ELEXINDO) Rp. 80,000.00 M'
94 KUSEN ALUMINIUM 1 1/2 X 3" SILVER (ELEXINDO) Rp. 70,000.00 M'
95 KUSEN ALUMINIUM 1 1/2 X 3" POWDER COATING (ELEXINDO) Rp. 95,000.00 M'
96 KUSEN ALUMINIUM 1 3/4 X 4" WARNA (ELEXINDO) Rp. 95,000.00 M'
97 KUSEN ALUMINIUM 1 3/4 X 4" SILVER (ELEXINDO) Rp. 85,000.00 M'
98 KUSEN ALUMINIUM 1 3/4 X 4" POWDER COATING (ELEXINDO) Rp. 120,000.00 M'
99 KARET KACA + GASKET Rp. 3,000.00 M'
100 SILIKON Rp. 8,000.00 M'
101 KACA POLOS 8 MM Rp. 75,000.00 M'
101 PRIME PINTU ALUMINIUM Rp. 85,000.00 M'
102 PRIME JENDELA ALUMINIUM Rp. 75,000.00 M'
103 RAMBUNCIS Rp. 10,000.00 SET 1 SET 2 BH
104 ENGSEL CASEMENT 16" Rp. 145,540.00 SET 1 SET 2 BH
105 HANDLE/PEGANGAN PINTU ALUMINIUM Rp. 125,000.00 SET
106 KUNCI PINTU ALUMINIUM Rp. 150,000.00 SET
107 GENTENG METAL TEBAL 0,35 MM (PERVECTA) Rp. 90,000.00 M2
108 BUBUNGAN GENTENG METAL TEBAL 0,35 MM (PERVEKTA) Rp. 45,000.00 BH
109 PAVING BLOCK 6 CM NATURAL (CISANGKAN) Rp. 83,737.00 M2 1597 BH/M2
110 PAVING BLOCK 8 CM NATURAL (LOKAL) Rp. 35,000.00 M2
111 PAVING BLOCK 8 CM WARNA (LOKAL) Rp. 37,500.00 M2
112 BAHAN PLAFON GRC PLAT 4 MM Rp. 42,500.00 M'
113 Kabel NYM 3x2,5 MM (ETERNA) Rp. 345,000.00 ROL 50 M'/ROL
114 Kabel NYM 2x2,5 MM (ETERNA) Rp. 275,000.00 ROL 50 M'/ROL
115 Kabel NYM 3x1,5 MM (ETERNA) Rp. 276,000.00 ROL 50 M'/ROL
116 Kabel NYM 2x1,5 MM (ETERNA) Rp. 197,500.00 ROL 50 M'/ROL
117 Kabel NYY 3x2,5 MM (ETERNA) Rp. 393,000.00 ROL 50 M'/ROL
118 Kabel NYY 2x2,5 MM (ETERNA) Rp. 320,000.00 ROL 50 M'/ROL
119 Kabel NYY 3x1,5 MM (ETERNA) Rp. 293,000.00 ROL 50 M'/ROL
120 Kabel NYY 2x1,5 MM (ETERNA) Rp. 238,000.00 ROL 50 M'/ROL
121 Kabel AUDIO (SERABUT 2 X 120) Rp. 210,000.00 ROL 50 M'/ROL
122 KACA CERMIN DI ATAS WASTAFEL Rp. 75,000.00 SET
123 KACA CERMIN DI ATAS WASTAFEL 60X100 (TEBAL KACA TEBAL 5 MM) Rp. 87,500.00 SET
124 KACA CERMIN TEBAL KACA TEBAL 5 MM (ASAHI) Rp. 200,000.00 M2
124 KRAN WASTAFEL Rp. 45,000.00 BH
125 WASTAPEL (TOTO) Rp. 250,000.00 BH
126 SARINGAN WASTAFEL BAWAH (STAINLESS) Rp. 75,000.00 BH
127 PLEXIBEL WASTAFEL Rp. 15,000.00 BH
128 TEMPAT SABUN WASTAFEL Rp. 45,000.00 BH
129 SARINGAN DAK ATAP Rp. 35,000.00 BH
130 KRAN SHOWER Rp. 125,000.00 Set
131 LAMPU SL.15 WATT (Philips) Rp. 24,000.00 BH
132 LAMPU SL.14 WATT (Philips) Rp. 26,000.00 BH
133 LAMPU SL.18 WATT (Philips) Rp. 29,000.00 BH
134 LAMPU TL 20 Watt (Philips) Rp. 10,000.00 BH
135 LAMPU T4 12 Watt Day Light (Klauss) Rp. 30,000.00 BH
136 LAMPU T4 14 Watt Day Light (Klauss) Rp. 35,000.00 BH
137 LAMPU T4 16 Watt Day Light (Klauss) Rp. 38,000.00 BH
138 LAMPU T4 12 Watt Warm Light (Klauss) Rp. 31,000.00 BH
139 LAMPU T4 14 Watt Warm Light (Klauss) Rp. 36,000.00 BH
140 LAMPU T4 16 Watt Warm Light (Klauss) Rp. 39,000.00 BH
141 DOWN LIGHT Rp. 23,000.00 BH
142 DOWN LIGHT + Frame Eksterior Silver Persegi - 2 lampu (ZETALUX) Rp. 90,000.00 BH
143 DOWN LIGHT OUT BOW KOTAK WARNA HITAM (VACOLUX) Rp. 65,000.00 BH
144 LAMLP TL 1 x 20 WATT + ARMATUR TANAM + REFLEKTOR Rp. 125,000.00 SET
145 LAMLP TL 2 x 18 WATT + ARMATUR TANAM + REFLEKTOR Rp. 200,000.00 SET
146 LAMPU BARET 25 WATT + ARMATUR KOTAK 20 X 20 Rp. 115,000.00 SET
147 RODA Ø 3 " UNTUK PINTU DORONG Rp. 25,000.00 BH
148 SLOT PINTU BESI Rp. 25,000.00 BH
149 ENGSEL PINTU BESI Rp. 25,000.00 BH
150 KUNCI GEMBOK KUALITAS BAIK, UK. SEDANG Rp. 30,000.00 BH
151 TALANG PVC Rp. 10,000.00 M'
152 PINTU KM/WC ALUMINIUM Rp. 225,000.00 SET
153 BESI HOLLOW 4 x 6 CM (SEDANG) Rp. 95,000.00 BTG 6 M'/BTG
154 BESI HOLLOW 4 x 4 CM (SEDANG) Rp. 60,000.00 BTG 6 M'/BTG
155 BESI HOLLOW 2 x 4 CM (SEDANG) Rp. 50,000.00 BTG 6 M'/BTG
156 BESI HOLLOW 2 x 2 CM (SEDANG) Rp. 42,000.00 BTG 6 M'/BTG
157 BESI STRIP 50.50.5 Rp. 75,000.00 BTG 6 M'/BTG
158 PIPA HITAM Rp. 8,313.00 KG
157 PIPA HITAM Ø 1" Rp. 92,000.00 BTG 6 M'/BTG
158 PIPA HITAM Ø 1 1/2" Rp. 139,500.00 BTG 6 M'/BTG
159 PIPA HITAM Ø 2" Rp. 175,000.00 BTG 6 M'/BTG
160 PIPA HITAM Ø 3" Rp. 375,000.00 BTG 6 M'/BTG
161 PIPA GIV Rp. 9,505.29 KG
162 CAT TEMBOK KTREMTONE INTERIOR Rp. 30,600.00 KG
163 CAT TEMBOK KTREMTONE EKTERIOR Rp. 45,200.00 KG
164 PLAT ESSER (120X240) Rp. 450,000.00 LEMBAR
165 POMPA AIR JET PUMP GRUNDFOS JDB 5 (500 Watt) Rp. 2,550,000.00 KG
166 POMPA AIR (dorong) DAB TYPT AQUA 175 A Rp. 650,000.00 KG
167 ESPAGNOLET/SLOT TANAM Rp. 25,000.00 BH
168 HURUF PAPAN NAMA KANTOR CAMAT Rp. 5,000.00 CM2
169 - KECIL (10 CM) Rp. 50,000.00 BH
170 - SEDANG (15 CM) Rp. 75,000.00 BH
171 - BESAR (25 CM) Rp. 125,000.00 BH
172 HURUF CANDI JIWA Rp. 9,500.00 CM2
173 - KECIL (10 CM) Rp. 95,000.00 BH
172 - SEDANG (13 CM) Rp. 123,500.00 BH
173 - SEDANG (20 CM) Rp. 190,000.00 BH
172 Bataco Ribbed Block Rp. 75,000.00 BH
173 Grendel Tanam Stainless Pendek Rp. 146,000.00 Bh
174 Bracket Gantung W 500 Rp. 69,000.00 Bh
175 Baud Brecket Rp. 5,000.00 Bh
176 Rel Atas 2,9 M' Rp. 359,000.00 BTG
177 Rel Bawah 3 M' Rp. 186,000.00 BTG
178 Rel Bawah 2,4 M' Rp. 175,000.00 BTG
179 Roda Atas Lipat Tengah Roda 2 Rp. 212,000.00 BH
180 Roda Bawah Lipat Tengah Rp. 57,000.00 BH
181 Handle Asbak Rp. 38,000.00 BH
182 Rel Atas W-300, Pj. 2,9 M' Rp. 336,000.00 BH
183 Rel Bawah W-300, Pj. 3 M' Rp. 186,000.00 BH
184 Roda Atas Lipat pinggir (roda 2) Rp. 133,000.00 BH
185 Roda Bawah Lipat pinggir Rp. 68,000.00 BH
186 Bracket Samping Rp. 42,000.00 BH
182 ENGSEL PINTU TANAH Rp. 150,000.00 SET
183 ROLLING DOOR TEBAL 0,6 MM (LENGKAP) Rp. 350,000.00 M2
184 FOLDING GATE TEBAL 0,5 MM STANDAR (LENGKAP) Rp. 450,000.00 M2
185 FOLDING GATE TEBAL 0,5 MM STANDAR (LENGKAP) Rp. 425,000.00 M2
184 DYNABOLT 8 Rp. 3,000.00 BH
185 DYNABOLT 10 Rp. 5,000.00 BH
186 DYNABOLT 12 Rp. 7,000.00 BH
187 PLAT RING & DOP BSP 3" Rp. 25,000.00 BH
188 ACCESORIES (DOP, MUR, KLEM) Rp. 15,000.00 SET
189 HEAD KURN R 80 M Rp. 5,500,000.00 UNIT
190 KABEL NYY 1x50 MM2 Rp. 60,000.00 M'
191 Rp. 3,250,000.00 UNIT
192 TOMBAK PENANGKAL PETIR Rp. 75,000.00 BH
193 KORAL SIKAT Rp. 50,000.00 BKS
194 KERAMIK 20/25 Rp. 32,500.00 BKS
194 KERAMIK STAIR NOSING 20 CM Rp. 2,500.00 BH
195 LIST / BORDER KERAMIK 8/20 Rp. 3,000.00 BH
196 TIANG LISTRIK 11 M (DAN 350) Rp. 4,000,000.00 BH
197 KANSTIN Uk. 25.10.50 (MAHKOTA) Rp. 15,000.00 BH
198 KANSTIN Uk. 30.15.40 (GOROWONG) Rp. 20,000.00 BH
199 MINI PILE ∆ 28x28 Rp. 130,000.00 M'
200 MINI PILE ∆ 28x28 (KARAWANG TIMUR) Rp. 190,000.00 M'
200 KATALIS Rp. 40,000.00 KG
201 RESIN Rp. 500.00 CC
202 MULTIPLEK 15 MM (120 x 240 CM) Rp. 175,000.00 LBR
203 RUMPUT MANILA Rp. 40,000.00 M2
204 RUMPUT GAJAH KERDIL LOKAL Rp. 20,000.00 M2
205 BESI TEMPA (RATA-RATA UKURAN SEDANG) Rp. 5,000.00 BH
206 AC 1 PK Rp. 2,600,000.00 BH
207 AC 3/4 PK Rp. 2,450,000.00 BH
208 KABEL + PIPA AC 3M Rp. 150,000.00 BH
209 KABEL + PIPA AC 5M Rp. 200,000.00 BH
210 RAM KAWAT UNTUK PAGAR Rp. 14,000.00 M2
211 RAM KAWAT/KASA NYAMUK ALUMINIUM Rp. 25,000.00 M2
211 PIPA PVC Ø 6" AW (WAFIN) Rp. 100,000.00 M'
212 LAMPU SOROT KECIL (HALOGEN) Rp. 50,000.00 M'
213 LAMPU SOROT BESAR (HALOGEN) Rp. 75,000.00 M'
214 BOHLAM LAMPU SOROT Rp. 12,500.00 M'
215 PHOTO SEL Rp. 75,000.00 M'
216 SOKA Rp. 13,500.00 M'
217 BOK BETON PRECON Ø 80 CM Rp. 1,500,000.00 M'
217 GRANITO 30 x 30 Rp. 55,000.00 M2
218 GRANITO 40 x 40 Rp. 65,000.00 M2
219 GRANITO 60 x 60 Rp. 80,000.00 M2
219 GENTENG KERAMIK BERGLAZUR WARNA (KIA) Rp. 4,700.00 BH
220 BUBUNGAN GENTENG KERAMIK BERGLAZUR (KIA) Rp. 13,000.00 BH
221 GENTENG KERAMIK BERGLAZUR WARNA (PELITA) Rp. 2,500.00 BH
222 BUBUNGAN KERAMIK BERGLAZUR (PELITA) Rp. 4,500.00 BH
GROUNDING SYSTEM (MAX. 3 OHM) W / GIV Ø 1" BC 50 MM + BAK
KONTROL
KACA FILM Rp. 60,000.00 M2
MARMER EX LAMPUNG UKURAN BESAR Rp. 410,000.00 M2
- Bunga Anggek Tanah ungu (15-20 cm) Rp. 2,475.00
- Bunga Soka bunga kuning lokal (10-15 cm) Rp. 1,375.00
- Bunga Soka bunga orange lokal (10-15 cm) Rp. 1,540.00
- Bunga Soka bunga Hawai merah (10-15 cm) Rp. 1,540.00
- Lycymacia kuning (10-15) Rp. 990.00
LANTANA BUNGA UNGU (5-10 CM) Rp. 2,475.00 2250
SOKA HAWAI BUNGA MERAH (30-40 CM) Rp. 14,850.00 13500
BAUGAINVILLEA BUNGA MERAH (50-60 CM) Rp. 82,500.00 75000
220 CLOSET DUDUK TOTO Rp. 1,400,000.00 SET
221 CLOSET DUDUK TOHO STANDAR Rp. 1,150,000.00 SET
235 DOOR CLOSER Rp. 125,000.00 BH
236 Box MCB 5 ports Rp. 150,000.00 BH
237 MCB KWALITAS BIASA Rp. 25,000.00 BH
1 KREMPON JABESMENT Rp. 10,000.00 KG
2 RODA UNTUK PINTU BESI DORONG Rp. 150,000.00 BH
3 LIS KERAMIK KM/WC (KWALITAS SEDANG) Rp. 3,500.00 BH
4 LIS KERAMIK KM/WC (KWALITAS BAIK) Rp. 5,000.00 BH
5 KUKU MACAN (PINGGULAN KERAMIK) Rp. 600.00 BH
6 PLASTIK FIBER TIPIS Rp. 16,000.00 M'
7 KARET BAN UNTUK TANGGA Rp. 27,500.00 M'
8 BATU CANDI Rp. 100,000.00 M2
9 GRASS BLOCK Rp. 50,000.00 M2
10 ARMATUR LAMPU TAMAN BULAT Rp. 75,000.00 M2
11 SELOT BESI Rp. 15,000.00 M2
-
221 WIREMESH M10 Rp. 71,428.57 M2
222 WIREMESH M6 Rp. 26,190.48 M2
222 KAWAT WAIRMES (2,1 X 5,4) Rp. 215,000.00 LEMBAR
223 GRANIT 40/60 CM Rp. 150,000.00 M2
-
219 KAYU BAKAR Rp. 135,000.00 M3
221 WASHTAFEL TOTO LENGKAP Rp. 800,000.00 SET
222 BATHTUB (170x82x40) Rp. 3,015,060.00 SET
223 CAT DUCO - A Rp. 60,000.00 KG
224 CAT DUCO - B Rp. 50,000.00 KG
225 PIPA STAINLEES Ø 3" Rp. 396,000.00 BTG
226 PIPA STAINLEES Ø 2,5" Rp. 330,000.00 BTG
227 PIPA STAINLEES Ø 2" Rp. 260,000.00 BTG
228 MESIN STEAM (CUCI KENDARAAN) Rp. 1,500,000.00 SET
229 CIPS (BUBUK GENTENG) Rp. 160,000.00 M3
230 PENEL BETON UK 240x45X5 TINGGI 225 CM Rp. 195,500.00 BH
231 PENEL BETON UK 240x45X5 TINGGI 270 CM Rp. 234,500.00 BH
232 KAWAT DURI L 5 JALUR TINGGI 50 (L.40.40.3) Rp. 25,500.00 SET
233 KARPET TALANG (TIBER) LEBAR 60 CM Rp. 7,500.00 M2
234 STAINER 6" Rp. 3,120,000.00 SET
Water Profing Emulsion " Weldcrete" Rp. 72,000.00 Kg
235 BATU ANDESIT RATA-RATA Rp. 152,500.00 M2
236 PRIME JENDELA ALUMINIUM WARNA Rp. 85,000.00 M'
237 KACA PATRI Rp. 500,000.00 M2
238 ENGSEL CASEMENT 12" Rp. 120,540.00 SET 1 SET 2 BH
239 BESI HOLLOW STAINLESS 4 x 6 CM (SEDANG) Rp. 362,250.00 BTG 6 M'/BTG
240 BESI HOLLOW STAINLESS 4 x 4 CM (SEDANG) Rp. 276,000.00 BTG 6 M'/BTG
241 BESI HOLLOW STAINLESS 3 x 3 CM (SEDANG) Rp. 200,000.00 BTG 6 M'/BTG
242 BESI HOLLOW STAINLESS 2 x 2 CM (SEDANG) Rp. 144,900.00 BTG 6 M'/BTG
243 ACRYLIC PUTIH SUSU Rp. 85,000.00 M2 6 M'/BTG
244 FISCHER 6 Rp. 100.00 BH 6 M'/BTG
245 JET WASHER Rp. 75,000.00 Set
246 SAKLAR SINGLE ENGKEL BESAR (PANASONIC) Rp. 16,000.00 BH
247 SAKLAR DOUBLE (PANASONIC) Rp. 21,500.00 BH
248 SAKLAR DOUBLE x 3 PASANG / 6 SERI (PANASONIC) Rp. 63,500.00 BH
249 STOP KONTAK NON CP (PANASONIC) Rp. 16,000.00 BH
250 OUTLET TV (PANASONIC) Rp. 44,500.00 BH
251 OUTLET TELEPON (PANASONIC) Rp. 41,500.00 BH
252 STOP KONTAK AC (CLIPSAL) Rp. 70,000.00 BH
#REF! AC 1/2 PK LENGKAP TERPASANG (PANASONIC STANDARD) Rp. 2,850,000.00 BH
#REF! AC 3/4 PK LENGKAP TERPASANG (PANASONIC STANDARD) Rp. - BH
#REF! AC 1 PK LENGKAP TERPASANG (PANASONIC STANDARD) Rp. 3,100,000.00 BH
#REF! AC 2 PK LENGKAP TERPASANG (PANASONIC STANDARD) Rp. 6,400,000.00 BH
#REF! AC 3/4 PK LENGKAP TERPASANG (PANASONIC ENVIO) Rp. 3,300,000.00 BH
#REF! AC 1 PK LENGKAP TERPASANG (PANASONIC ENVIO) Rp. 3,400,000.00 BH
#REF! AC 2 PK LENGKAP TERPASANG (PANASONIC ENVIO) Rp. 6,500,000.00 BH
#REF! AC 3/4 PK LENGKAP TERPASANG (PANASONIC EOLIA) Rp. 2,950,000.00 BH
#REF! AC 1 PK LENGKAP TERPASANG (PANASONIC EOLIA) Rp. 3,050,000.00 BH
#REF! AC 2 PK LENGKAP TERPASANG (PANASONIC EOLIA) Rp. - BH
#REF! UPAH PENGEBORAN Rp. 30,000.00 BH
Plint Kayu Kamper Samarinda finish Melamic ukuran 1,5/10 cm Rp. 35,000.00 m'
#REF! KACA TEMPERED GLASS 15 MM Rp. 1,350,000.00 M2
#REF! KACA TEMPERED GLASS 15 MM Rp. 450,000.00 M2
#REF! BAK SHOWER 80 X 80 X 20 CM Rp. 250,000.00 BH
#REF! LAMPU SOROT / FLOOD LIGHT SON-T 400W, LARINA Rp. 1,855,000.00 BH
#REF! LAMPU SOROT / FLOOD LIGHT SON-T 150W, LARINA Rp. 1,815,000.00 BH
############
PEMERINTAH KABUPATEN KARAWANG
DINAS CIPTA KARYA
Jl. Dewi Sartika No. 1 Tlp. 0267-402117 Karawang
HARGA SATUAN MATERIAL TOKO TAHUN 2009 KABUPATEN KARAWANG
PD. PD. PD. TB GLODOK
No. SATUAN
ENGGAL
FAMILY
BAJA INDAH MAHKOTA TAN ELEKTRONIK
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 3 4
1 KAPUR
- KAPUR BAKAR M3 135,000.00
- BATU KAPUR M3 100,000.00
2 BATU GUNUNG
- BATU KALI M3 120,000.00 120,000.00 120,000.00
- SCRENING M3 155,000.00
- KERIKIL DARI GALIAN BUKIT M3
- SIRTU DISARING M3 100,000.00
- KERIKIL SUNGAI TAK DISARING M3 90,000.00 90,000.00
- KERIKIL SUNGAI AYAK TANPA PASIR M3
- BATU PECAH TERSARING BERGRADASI (A) M3 130,000.00
- BATU PECAH TERSARING BERGRADASI (B) M3
- BATU PECAH 10-15 CM (UNTUK PONDASI) M3 130,000.00 135,000.00
- BATU PECAH 7-10 CM M3 140,000.00 145,000.00
- BATU PECAH 5-7 CM M3 140,000.00 150,000.00
- BATU PECAH 3-5 CM M3 150,000.00 155,000.00
- BATU PECAH 2-3 CM M3 160,000.00 160,000.00
- BATU PECAH 1-2 CM M3 160,000.00 150,000.00 165,000.00
3 BATU TEMPLEK
- BATU TEMPLEK (HITAM ALAM) M2 55,000.00 55,000.00
- BATU TEMPLEK (WARNA) M2 60,000.00
- BATU CANDI 15x30 CM M2 95,000.00 100,000.00
- BATU CANDI 20x20 CM M2 120,000.00 100,000.00
- BATU CANDI 30x30 CM M2 130,000.00 100,000.00
- BATU PALIMANAN 10x10 CM M2 65,000.00
- BATU PALIMANAN 10x20 CM M2 75,000.00
- BATU PALIMANAN 20x20 CM M2 100,000.00
- BATU PALIMANAN 30x30 CM M2 120,000.00
-
4 KORAL SIKAT (PEARL STONE) ZAK/KG
5 PASIR
- PASIR URUG M3 110,000.00 110,000.00
- PASIR BETON M3 155,000.00 150,000.00 150,000.00
- PASIR PASANG M3 140,000.00 140,000.00 125,000.00
6 TANAH
2
PD.
CENTRAL
BANGUNAN
PD. TORO
PD. HERRY
KT U R A I A N
halaman : 25
- TANAH MERAH M3 100,000.00
- TANAH SETEMPAT M3
7 BATA MERAH
- BATA MERAH BAKAR KELAS I BH 300.00 300.00 325.00
- BATA MERAH BAKAR KELAS II BH 280.00
8 BATA BERONGGA 5x11x24 BH 270.00
9 BATACO ( UK. 40 X 20 ) BH 2,500.00 2,000.00 2,500.00 2,500.00
10 ROSTER/KRAWANGAN 12x11x24 BH 3,000.00 3,000.00
11 ROSTER KERAMIK
- ROSTER KERAMIK 20/20 BH 25,000.00 25,000.00 25,000.00 25,000.00
- ROSTER KERAMIK 30/30 BH 30,000.00 35,000.00
12 BETON RIBBED M2
13 PAVING BLOCK
- PAVING BLOCK NATURAL 6 CM (Lokal) M2 30,000.00 32,500.00 32,500.00 33,000.00
- PAVING BLOCK WARNA 6 CM (Lokal) M2 35,000.00 35,000.00 35,000.00
- PAVING BLOCK NATURAL 8 CM (Lokal) M2 35,000.00 33,000.00
- PAVING BLOCK WARNA 8 CM (Lokal) M2 35,000.00 37,500.00
- PAVING BLOCK NATURAL 6 CM (Cisangkan) 85,000.00
- PAVING BLOCK WARNA 6 CM (Cisangkan)
- PAVING BLOCK NATURAL 8 CM (Cisangkan) 110,000.00
- PAVING BLOCK WARNA 8 CM (Cisangkan)
14 BUIS BETON TAK BERTULANG
- BUIS BETON TAK BERTULANG 1/2 Ø 20 CM BH 20,000.00 20,000.00 20,000.00
- BUIS BETON TAK BERTULANG 1/2 Ø 30 CM BH 25,000.00 24,000.00 25,000.00
- BUIS BETON TAK BERTULANG Ø 20 CM BH 35,000.00 35,000.00 35,000.00
- BUIS BETON TAK BERTULANG Ø 30 CM BH 45,000.00 45,000.00 45,000.00
- BUIS BETON TAK BERTULANG Ø 60 CM BH 120,000.00 100,000.00
- BUIS BETON TAK BERTULANG Ø 80 CM BH 170,000.00 170,000.00 170,000.00
- BUIS BETON TAK BERTULANG Ø 100 CM BH 225,000.00 190,000.00 225,000.00
15 PIPA GIV MEDIUM
- PIPA GIV MEDIUM B Ø 1/2" BTG 75,000.00 75,000.00 75,000.00 80,000.00 75,000.00
- PIPA GIV MEDIUM B Ø 3/4" BTG 90,000.00 95,000.00 95,000.00 95,000.00 95,000.00
- PIPA GIV MEDIUM B Ø 1" BTG 125,000.00 125,000.00 130,000.00 125,000.00 130,000.00
- PIPA GIV MEDIUM B Ø 1 1/4" BTG 150,000.00 150,000.00 155,000.00 120,000.00 155,000.00
- PIPA GIV MEDIUM B Ø 1 1/2" BTG 160,000.00 160,000.00 160,000.00 175,000.00 175,000.00
- PIPA GIV MEDIUM B Ø 2" BTG 200,000.00 195,000.00 200,000.00 185,000.00
- PIPA GIV MEDIUM B Ø 2 1/2" BTG 335,000.00 325,000.00
- PIPA GIV MEDIUM B Ø 3" BTG 410,000.00 425,000.00
- PIPA GIV MEDIUM B Ø 4" BTG 475,000.00 475,000.00
- PIPA GIV MEDIUM B Ø 5" BTG 925,000.00
- PIPA GIV MEDIUM B Ø 6" BTG 1,250,000.00
16 PIPAGIV
- PIPA GIV Ø 1/2" BTG 65,000.00 41,000.00 46,000.00 42,500.00 35,000.00
- PIPA GIV Ø 3/4" BTG 80,000.00 61,000.00 52,000.00 60,000.00 45,000.00
- PIPA GIV Ø 1" BTG 100,000.00 65,000.00 65,000.00 70,000.00 60,000.00
- PIPA GIV Ø 1 1/4" BTG 120,000.00 80,000.00 80,000.00 85,000.00 80,000.00
- PIPA GIV Ø 1 1/2" BTG 150,000.00 105,000.00 105,000.00 100,000.00 95,000.00
- PIPA GIV Ø 2" BTG 180,000.00 148,000.00 145,000.00 120,000.00 120,000.00
halaman : 26
- PIPA GIV Ø 2 1/2" BTG 295,000.00 135,000.00
- PIPA GIV Ø 3" BTG 325,000.00 175,000.00
- PIPA GIV Ø 4" BTG 465,000.00
- PIPA GIV Ø 5" BTG 695,000.00
- PIPA GIV Ø 6" BTG 838,000.00
17 PIPA HITAM / BLACK STEEL (BSP)
- PIPA HITAM Ø 1/2" BTG 60,000.00 62,000.00 600,000.00
- PIPA HITAM Ø 3/4" BTG 70,000.00 74,000.00 70,000.00
- PIPA HITAM Ø 1" BTG 85,000.00 92,000.00 90,000.00
- PIPA HITAM Ø 1 1/2" BTG 125,000.00 139,500.00 135,000.00
- PIPA HITAM Ø 2" BTG 175,000.00 175,000.00 175,000.00
- PIPA HITAM Ø 2 1/2" BTG 290,000.00 290,000.00
- PIPA HITAM Ø 3" BTG 375,000.00
- PIPA HITAM Ø 4" BTG 415,000.00
- PIPA HITAM Ø 5" BTG 610,000.00
- PIPA HITAM Ø 6" BTG 762,500.00
18 PIPA PVC
- PIPA PVC WAFIN (AW) Ø 1/2" BTG 13,500.00 13,500.00 13,500.00 13,500.00 13,000.00
- PIPA PVC WAFIN (AW) Ø 3/4" BTG 17,500.00 17,000.00 17,000.00 17,500.00 17,000.00
- PIPA PVC WAFIN (AW) Ø 1" BTG 26,000.00 27,500.00 27,500.00 25,000.00 23,000.00
- PIPA PVC WAFIN (AW) Ø 1 1/4" BTG 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00
- PIPA PVC WAFIN (AW) Ø 1 1/2" BTG 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00
- PIPA PVC WAFIN (AW) Ø 2" BTG 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00
- PIPA PVC WAFIN (AW) Ø 2 1/2" BTG 80,000.00 80,000.00 80,000.00 80,000.00 80,000.00
- PIPA PVC WAFIN (AW) Ø 3" BTG 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00
- PIPA PVC WAFIN (AW) Ø 4" BTG 160,000.00 160,000.00 160,000.00 160,000.00 160,000.00
- PIPA PVC WAFIN (AW) Ø 5" BTG 270,000.00 270,000.00 270,000.00 270,000.00 270,000.00
- PIPA PVC WAFIN (AW) Ø 6" BTG 400,000.00 400,000.00 400,000.00 400,000.00 400,000.00
- PIPA PVC WAFIN (D) Ø 1/2" BTG
- PIPA PVC WAFIN (D) Ø 3/4" BTG
- PIPA PVC WAFIN (D) Ø 1" BTG
- PIPA PVC WAFIN (D) Ø 1 1/4" BTG 26,000.00 22,500.00 25,000.00 22,500.00 22,000.00
- PIPA PVC WAFIN (D) Ø 1 1/2" BTG 27,000.00 30,000.00 30,000.00 26,000.00 30,000.00
- PIPA PVC WAFIN (D) Ø 2" BTG 36,000.00 33,000.00 33,000.00 33,000.00 33,000.00
- PIPA PVC WAFIN (D) Ø 2 1/2" BTG 47,000.00 45,000.00 45,000.00 43,000.00 45,000.00
- PIPA PVC WAFIN (D) Ø 3" BTG 60,000.00 55,000.00 55,000.00 55,000.00 54,000.00
- PIPA PVC WAFIN (D) Ø 4" BTG 90,000.00 85,000.00 85,000.00 84,000.00 85,000.00
- PIPA PVC WAFIN (D) Ø 5" BTG 140,000.00 130,000.00 145,000.00 135,000.00 145,000.00
- PIPA PVC WAFIN (D) Ø 6" BTG 190,000.00 175,000.00 175,000.00 175,000.00 180,000.00
19 KAYU
- KAYU BAKAR M3 135,000.00
- KAYU TERLENTANG M3 1,300,000.00
- KAYU BALOK MERANTI M3 2,500,000.00 2,500,000.00 2,500,000.00
- KAYU PAPAN MERANTI M3 2,700,000.00 2,700,000.00 2,700,000.00
- KAYU BALOK BORNEO SUPER M3 2,600,000.00
- KAYU PAPAN BORNEO SUPER M3 2,800,000.00
- KAYU BALOK KAMPER BANJAR M3 4,500,000.00
halaman : 27
- KAYU PAPAN KAMPER BANJAR M3 4,700,000.00
- KAYU BALOK KAMPER SAMARINDA OVEN M3 6,000,000.00
- KAYU PAPAN KAMPER SAMARINDA OVEN M3 6,250,000.00
- KAYU BALOK NANGKA M3 2,300,000.00 2,000,000.00 2,300,000.00
- KAYU PAPAN NANGKA M3 2,300,000.00 2,200,000.00 1,600,000.00
- KAYU BALOK MAHONI M3 2,500,000.00 2,500,000.00 2,500,000.00
- KAYU PAPAN MAHONI M3 2,700,000.00 2,700,000.00 2,700,000.00
- KAYU BALOK KELAPA M3 1,800,000.00
- KAYU PAPAN KELAPA M3 1,850,000.00
-
20 LIST PROFIL
- K 3 BTG 18,000.00 12,500.00 15,000.00
- K 4 BTG 12,500.00 10,000.00 12,500.00
- K 5 BTG 12,500.00 10,000.00 12,500.00
- K 22 BTG 15,000.00 12,500.00 15,000.00
21 BAMBU
- KECIL BTG 4,000.00 3,500.00 4,000.00
- SEDANG BTG 5,000.00 5,000.00 5,000.00
- BESAR BTG 6,000.00 7,000.00 7,500.00
22 BILIK SERAT DALAM M2 20,000.00
BILIK SERAT LUAR M2
23 KERAMIK LANTAI 20/20 (PUTIH)
- KIA M2 35,000.00 37,500.00 35,000.00
- MULIA M2 35,000.00 35,000.00
- MASTERINA M2 33,000.00 36,000.00 35,000.00
- ROMAN M2 42,000.00 42,000.00
- DIAMOND M2 41,000.00
- MARON M2 46,000.00
- HORSE M2 37,500.00
- ASIA TILE M2 37,500.00
- ROYAL M2
- LAIN-LAIN M2
- OK2 M2 40,000.00
-
24 KERAMIK LANTAI 30/30 (PUTIH)
- KIA M2 28,000.00 27,500.00
- MULIA M2 28,000.00 27,000.00 27,500.00 26,000.00 27,500.00
- ASIA TILE M2 26,000.00 28,000.00
- ROMAN M2 35,000.00
- DIAMOND M2 32,000.00
- MARON M2
- HORSE M2 31,000.00
- MASTERINA M2 40,000.00 26,000.00
- ROYAL M2
- INDOSER M2
- K I ACCURA M2
- SUPER ITALY M2 27,000.00
- LAIN-LAIN 27,500.00
halaman : 28
25 KERAMIK LANTAI 20/20 (WARNA)
- KIA M2 35,000.00 42,500.00 35,000.00
- MULIA M2 37,500.00 40,000.00 35,000.00
- HORSE M2 40,000.00
- MASTERINA M2 36,000.00 37,500.00 40,000.00
- ASIA TILE M2 42,500.00
- ROMAN M2 40,000.00 46,000.00
- DIAMOND M2 42,500.00
- MARON M2 45,000.00
- ROYAL M2 - - - - - - -
- LAIN-LAIN M2 35,000.00
- DIAMOND M2 - - - - - - -
-
26 KERAMIK LANTAI 20/20 (ANTI SLIP)
- KIA M2 37,000.00 40,000.00 40,000.00
- MULIA M2 37,000.00 38,000.00 37,500.00 37,500.00 40,000.00
- HORSE M2 37,500.00
- MASTERINA M2 37,000.00 38,000.00 37,500.00 37,500.00
- ASIA TILE M2 37,000.00 40,000.00 40,000.00
- ROMAN M2 57,000.00 45,000.00 46,000.00
- DIAMOND M2 40,000.00 42,000.00
- MARON M2 45,000.00
- ROYAL M2 - - - - - - -
- LAIN-LAIN 35,000.00
- NASIONAL - - - - - - -
- - - - - - - -
27 KERAMIK LANTAI 30/30 (WARNA)
- KIA M2 35,000.00 35,000.00
- MULIA M2 36,000.00 36,000.00 27,500.00 33,000.00
- ASIA TILE M2 37,000.00 34,000.00 42,000.00
- ROMAN M2 47,000.00 45,000.00 43,000.00
- KAISAR M2 35,000.00 36,000.00 32,000.00
- DIAMOND M2 - - - - - - -
- MARON M2 - - - - - - -
- HORSE M2 30,000.00 38,000.00
- MASTERINA M2 42,000.00 35,000.00 30,000.00 33,000.00
- ROYAL M2 - - - - - - -
- LAIN-LAIN 27,500.00
- - - - - - - -
28 KERAMIK LANTAI 40/40 (WARNA)
- KIA M2 50,000.00 45,000.00 37,500.00
- MULIA M2 47,500.00 45,000.00 42,500.00
- ROMAN M2 67,500.00 37,500.00
- SUNNI M2 40,000.00
- DIAMOND M2 38,000.00
- MARON M2 45,000.00
- HORSE M2 40,000.00 37,000.00
- MASTERINA M2 42,000.00 47,500.00 40,000.00 42,000.00
halaman : 29
- ASIA TILE M2 48,000.00 37,500.00 45,000.00 45,000.00
- ROYAL M2 - - - - - - -
- IKAD 47,000.00
- LAIN-LAIN - - - - - - -
- OK 35,000.00
29 KERAMIK LANTAI 60/60 (WARNA)
- KIA M2 - - - - - - -
- MULIA M2 - - - - - - -
- ROMAN M2 - - - - - - -
- SUNNI M2 - - - - - - -
- DIAMOND M2 - - - - - - -
- MARON M2 - - - - - - -
- HORSE M2 - - - - - - -
- MASTERINA M2 - - - - - - -
- ASIA TILE M2 - - - - - - -
- ROYAL M2 - - - - - - -
- LAIN-LAIN - - - - - - -
- - - - - - - -
- - - - - - - -
30 KERAMIK DINDING 20/20
- KIA M2 38,000.00 37,500.00 35,000.00
- MULIA M2 35,000.00 37,500.00 35,000.00
- HORSE M2 - - - - - - -
- MASTERINA M2 37,500.00 35,000.00
- DIAMOND M2 - - - - - - -
- MARON M2 45,000.00
- ASIA TILE M2 40,000.00 37,500.00
- ROMAN M2 55,000.00
- ROYAL M2 - - - - - - -
- LAIN-LAIN 35,000.00
- - - - - - - -
- - - - - - - -
31 KERAMIK DINDING 20/25
- KIA M2 40,000.00 40,000.00 40,000.00
- MULIA M2 40,000.00 37,500.00 37,500.00 38,000.00 40,000.00
- HORSE M2
- MASTERINA M2 45,000.00 37,500.00 38,000.00
- DIAMOND M2
- MARON M2 45,000.00
- ASIA TILE M2 45,000.00 40,000.00
- ROMAN M2 55,000.00 45,000.00
- ROYAL M2
- 20x25 POLOS WARNA M2 36,500.00 35,000.00
- LAIN-LAIN
-
32 LANTAI VINYL BIASA M2
33 KARPET LN
- KELAS BAIK M2 8,000.00
halaman : 30
- KELAS SEDANG M2 7,000.00
34 GRANIT ALAM DN
- UK. BESAR M2
- UK. KECIL M2
35 GRANIT ALAM LN
- KELAS BAIK M2 120,000.00
- KELAS SEDANG M2 100,000.00
36 GRANITO TILE ESSENZA
- UK. 40 x 40 POLISHED M2
- UK. 40 x 40 UNPOLISHED M2
- UK. 60 x 60 POLISHED
- UK. 60 x 60 UNPOLISHED
37 GRANITO
- UK. 40 x 40 POLISHED M2
- UK. 40 x 40 UNPOLISHED M2
- UK. 60 x 60 POLISHED
- UK. 60 x 60 UNPOLISHED
38 MARMER ALAM LAMPUNG
- UK. BESAR
- UK. KECIL
39 MARMER ALAM CITATAH
- UK. BESAR
- UK. KECIL
40 MARMER SINTETIS
41 SEMEN PC
- TIGA RODA (50 KG/ZAK) ZAK 53,000.00 53,000.00 53,000.00 53,000.00 53,000.00
- GRESIK (50 KG/ZAK) ZAK 52,000.00 52,000.00 52,000.00 52,000.00
- KUJANG (50 KG/ZAK) ZAK 50,000.00
- CAP RUMAH (50 KG/ZAK) ZAK 52,000.00
- PADANG (50 KG/ZAK) ZAK 52,000.00 50,000.00
- BOSAWA ZAK 50,000.00
- HOLCIM ZAK 53,000.00 52,000.00
-
-
-
42 SEMEN WARNA
- MITZUBISHI KG 5,000.00
- CAP DUA GUNUNG KG 5000/BKS 4,000.00 4,000.00 4,000.00
- MAHKOTA KG 7,000.00 5,000.00
- AWANEK KG
- A G A KG
- VOLAR KG 10,000.00 10,000.00
- AM SUPERGROOD KG 7,500.00
- LAIN-LAIN 5,000.00
43 PLAMIR TEMBOK
- AMATEX KG 10,000.00 45,000.00
- KING KONG KG 10,000.00 5,000.00
- DECOPLAMUR KG 15,000.00 7,000.00
halaman : 31
- VINILEX KG 15,000.00 37,500.00
- SANLEX KG 35,000.00
- SUPERLEX KG
- WIRATEX KG 30,000.00 30,000.00
- ALTEX KG 32,000.00 32,000.00
- SAHARA KG
- MATEX KG 40,000.00 40,000.00 37,500.00 45,000.00
- GALTALE KG 34,000.00
- METROLITE KG 60,000.00
-
44 CAT TEMBOK
- VINILEX 5 KG 72,000.00 72,000.00 72,000.00 72,000.00 72,000.00 72,000.00
- SANLEX SATIN 5 KG 72,000.00
- SANLEX WONDER 5 KG 72,000.00
- I C I (INTERIOR) 2 1/2 LTR 105,000.00 130,000.00
- I C I (EXTERIOR) 2 1/2 LTR 165,000.00 190,000.00
- DECOLITH 5 KG 70,000.00 70,000.00
- KING KONG 5 KG 35,000.00 35,000.00
- WIRATEX 5 KG 60,000.00 45,000.00
- AVITEX 5 KG 60,000.00 65,000.00 50,000.00 60,000.00
- PUMA 5 KG 65,000.00 50,000.00
- METROLITE 5 KG 65,000.00 70,000.00 70,000.00 65,000.00
- BALILUX 5 KG 30,000.00
- SUPERLEX 5 KG
- KATALUX 5 KG 40,000.00
- ALTEX 5 KG 60,000.00 65,000.00
- ROMATEX 5 KG
- KUNCI MAS 5 KG
- MATEX 5 KG 60,000.00
- PRETOTEX 5 KG
- CATYLAC 5 KG 70,000.00 72,500.00 75,000.00
- MOWILEX 5 KG 100,000.00 90,000.00
- SANTEX 5 KG
- DECONPLUSH 5 KG 60,000.00
- GALTEK 5 KG 40,000.00
45 FLINGCOTE
- SEIV LTR 30,000.00 20,000.00 25,000.00 30,000.00 27,500.00
- SHIP LTR 20,000.00 25,000.00 20,000.00
- GENTONG LTR 10,000.00 10,000.00 10,000.00
- DN 15,000.00
-
46 ROOL CAT TEMBOK
- SUPRA BH 10,000.00 12,500.00 10,000.00 12,500.00 12,000.00 12,500.00
-
-
47 KAPE
- KAPE TEMBOK BH 3,500.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00
halaman : 32
- KAPE KAYU BH 4,000.00 4,000.00 3,500.00 4,000.00 4,000.00 4,000.00
48 SOLIGNEUM/RESIDU 1 BLEK 14 LTR 25,000.00 25,000.00 25,000.00
49 KWAS
- 1/2" BH 2,000.00 1,000.00 1,500.00 1,000.00 3,000.00
- 3/4" BH 2,500.00 1,500.00 1,500.00 1,500.00
- 1" BH 2,500.00 2,500.00 2,000.00 2,000.00 2,000.00 2,000.00
- 1 1/2" BH 3,000.00 3,000.00 2,500.00 2,500.00 2,500.00 2,500.00
- 2" BH 3,000.00 3,000.00 3,000.00 3,000.00 3,500.00 3,500.00
- 2 1/2" BH 4,000.00 4,000.00 3,250.00 3,500.00 4,000.00 4,000.00
- 3" BH 5,000.00 5,000.00 3,500.00 4,000.00 5,000.00 5,000.00
- 4" BH 7,000.00 7,000.00 7,500.00 7,500.00 7,500.00 7,500.00
50 OKER
- HOLAN KG 8,000.00
- LAIN-LAIN KG 5,000.00
- MATAHARI KG
-
51 OTEM (PEWARNA PLITUR) KG 3,500.00
52 SPIRTUS LTR 6,000.00 7,500.00 7,500.00
53 SODA API BKS 2,500.00 2,500.00 2,500.00
54 BAHAN PLITUR KRIPIK (SIRLAK INDIA) KG 75,000.00 70,000.00
55 DEMPUL LILIN KG 15,000.00 17,500.00
56 DEMPUL PLITUR KG 15,000.00 17,500.00
57 DEMPUL HALUS.IMPRA (WOOD FILLER) KG 25,000.00 25,000.00 25,000.00 25,000.00
58 DEMPUL DUCO
- SANPOLAC KG 30,000.00 27,500.00
-
-
59 TERPENTIN LTR 5,000.00 5,000.00 5,000.00 5,000.00
60 TINNER
- TINNER ND LTR 10,000.00 6,000.00 15,000.00 8,000.00
- TINNER B LTR 15,000.00 15,000.00
- TINNER IMPRA LTR 16,500.00 18,000.00 12,500.00
- TRISULA LTR 15,000.00 15,000.00
- IMPALA LTR 10,000.00 17,000.00
- SUPER TINNER LTR
61 KUMPON KG 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00
62 MELAMIK KG 35,000.00
63 AMPELAS
- AMPELAS BESI LBR 2,000.00 2,000.00 2,000.00 1,500.00 1,000.00 1,500.00
- AMPELAS KAYU LBR 2,000.00 1,500.00 2,000.00 1,500.00 1,000.00 1,500.00
- AMPELAS DUCO LBR 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00
64 DEMPUL KAYU
- GENTONG KG 10,000.00 10,000.00 10,000.00
- PUSAKA KG 10,000.00
- BINTANG KG 15,000.00 10,000.00 15,000.00
- CAP KWAS KG 15,000.00 10,000.00
-
-
halaman : 33
65 MENI KAYU/BESI
- GENTONG KG 10,000.00 10,000.00
- BINTANG KG 15,000.00 10,000.00 15,000.00
- CAP KWAS KG 15,000.00 10,000.00
- PUSAKA KG 10,000.00 20,000.00
- ALTEX KG 17,000.00 10,000.00 17,500.00
- TOYO KG 15,000.00 20,000.00
- GLOTEK KG
- KEMBANG 15,000.00
66 CAT KAYU
- AVIAN KG 30,000.00 30,000.00 30,000.00 30,000.00
- GLOTEX KG 36,000.00 35,000.00 30,000.00 35,000.00 35,000.00 35,000.00
- KUDA TERBANG KG 30,000.00 40,000.00 35,000.00 36,000.00 35,000.00
- DECOLUX KG 30,000.00 30,000.00
- DULUX KG 30,000.00 50,000.00 70,000.00 35,000.00
- EMCO KG 40,000.00
- AVITEX KG 15,000.00 37,500.00
- ALTEX KG
- DECOLITH GL 15,000.00 30,000.00
- KATALUX KG 27,500.00 25,000.00
-
-
67 CAT BESI
- AVIAN KG 30,000.00 30,000.00 30,000.00 30,000.00
- GLOTEX KG 36,000.00 35,000.00 35,000.00 35,000.00 35,000.00
- KUDA TERBANG KG 30,000.00 40,000.00 35,000.00 36,000.00 35,000.00
- DECOLUX KG 30,000.00
- DULUX KG 30,000.00 70,000.00 35,000.00
- EMCO KG 40,000.00
- KATALUX KG 27,500.00
- DECOLITH KG 30,000.00
- AVITEX KG
-
-
68 CAT DUCO
- AVIAN KG 35,000.00 37,500.00
- GLOTEX KG 35,000.00 35,000.00 35,000.00
- EMCO KG 35,000.00 40,000.00
- KG
-
-
69 CAT GENTENG
- DISNILUX 5 KG 70,000.00 75,000.00
- SANLEX ST 5 KG 110,000.00
- SANLEX SP 5 KG 130,000.00
- GALTEX 5 KG 90,000.00 85,000.00
- KATALUX 5 KG 75,000.00
- FUJI ROOF 5 KG
halaman : 34
- NEPTUNE 5 KG
- SPORTY 5 KG 75,000.00
- VERMASOL 5 KG 100,000.00
- MASTER ROOF 85,000.00
- 5 TEX 5 KG 75,000.00
70 VERNIS
- BISON LTR 15,000.00 15,000.00
- BINTANG LTR 20,000.00 15,000.00
- LAIN-LAIN LTR 15,000.00
- GLOTEX LTR 25,000.00
- COPAL VERNIS LTR 15,000.00
- PROPAN 65,000.00
- BOYO
71 P0LITUR JADI
- KEMUDI LTR 17,500.00 15,000.00 17,500.00 15,000.00 15,000.00
- ULTRAN P-05 LTR 40,000.00 25,000.00 27,500.00 35,000.00 35,000.00
- IMPRA LTR 35,000.00 37,500.00 50,000.00
- CAP BUNGA LTR 25,000.00
- POLIVER LTR 40,000.00 25,000.00
-
72 WALL PAPER
- KINSTON 1 ROLL = 0.92 M x 3 M M2
- PLEXEUS TREND 1 ROLL = 0.37 M x 46 M M2
- FALCON CP 1 ROLL = 0.5 M x 1 M M2
- PASADENA 1 ROLL = 0.5 M x 1 M M2
- NEW YORK 1 ROLL = 0.5 M x 1 M M2
- BORDER 1 ROLL = 1 M x 5 M M2
- BORDER 1 ROLL = 0.53 M x 10.5 M M2
- CITY ONE 1 ROLL = 18 CM x 5 CM M2
- TOP ONE 1 ROLL = 10 M x 0.5 M M2
- VICON 1 ROLL = 10 M x 0.5 M M2
-
-
73 BAHAN PLAFOND
- PLAFOND ETERNIT 4 MM POLOS (0,5 X 1) LBR 6,000.00 5,000.00
- PLAFOND ETERNIT 4 MM MOTIF (0,5 X 1) LBR 7,500.00
- PLAFOND ETERNIT 4 MM POLOS (1 X 1) LBR 10,000.00 10,000.00
- PLAFOND ASBES SEMEN (JABESMEN)(1 X 1) LBR 11,000.00 11,000.00 11,000.00 11,000.00
- PLAFOND ASBES SEMEN (JABESMEN)(0,5 X 1) LBR 5,500.00 5,500.00 5,500.00 5,500.00
2.9768 - PLAFOND GRC (120 X 240) T = 4 MM LBR 42,500.00 42,500.00 42,500.00
29768 - PLAFOND GRC (120 X 240) T = 6 MM LBR
- PLAFOND GRC (120 X 240) T = 9 MM LBR 75,000.00 45,000.00 150,000.00
- GYPSUM 120x240 T = 9 MM EX. DN LBR 50,000.00 50,000.00 47,500.00 50,000.00
- GYPSUM 120x240 T = 9 MM EX. LN LBR
- ACCOUSTIC AMSTRONG 60x120 LBR
- PLAFOND GRC (122 X 244) T = 4 MM
-
74 LIST GRC
halaman : 35
- LIST GRC 10 CM LBR 25,000.00 25,000.00
- LIST GRC 20 CM LBR 40,000.00 40,000.00 50,000.00
- LIST GRC 30 CM LBR 50,000.00 50,000.00
74 TRIPLEK
- TRIPLEK 3 MM (120 x 240 CM) LBR 40,000.00 40,000.00 40,000.00 40,000.00 38,000.00
- TRIPLEK 3 MM (UKURAN PINTU) LBR 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00
- TRIPLEK 4 MM (120 x 240 CM) LBR 50,000.00 48,000.00 50,000.00 50,000.00 48,000.00
- TRIPLEK 6 MM (120 x 240 CM) LBR 75,000.00 70,000.00 67,000.00 68,000.00
- TRIPLEK 9 MM (120 x 240 CM) LBR 110,000.00 95,000.00 98,000.00 105,000.00
75 MULTIPLEK
- MULTIPLEK 9 MM (120 x 240 CM) LBR 100,000.00 98,000.00 100,000.00
- MULTIPLEK 12 MM (120 x 240 CM) LBR 140,000.00 140,000.00 140,000.00
- MULTIPLEK 15 MM (120 x 240 CM) LBR 175,000.00 175,000.00 175,000.00
76 TEAKWOOD
- TEAKWOOD 4 MM (UKURAN PINTU) LBR 60,000.00 60,000.00 60,000.00 60,000.00
- TEAKWOOD 3 MM (120 x 240 CM) LBR 80,000.00 75,000.00 70,000.00 75,000.00
- TEAKWOOD 4 MM (120 x 240 CM) LBR 80,000.00
- TEAKWOOD 6 MM (120 x 240 CM) LBR
- TEAKWOOD 9 MM (120 x 240 CM) LBR
-
-
77 MEGATIK
- MEGATIK 3 MM (120 x 240 CM) LBR 75,000.00
- MEGATIK 4 MM (120 x 240 CM) LBR 85,000.00
- MEGATIK 6 MM (120 x 240 CM) LBR
- MEGATIK 9 MM (120 x 240 CM) LBR
-
-
-
78 MELAMIN
MELAMIN 4 MM (120 x 240 CM) LBR 65,000.00 65,000.00 65,000.00 65,000.00
MELAMIN 3 MM (122 x 244 CM) LBR
79 JABAR WOOD
- JABAR WOOD 4 MM 72,000.00
-
-
80 PLYWOOD
- PLYWOOD 18 MM (120 x 240 CM)
-
-
81 FORMICA
- FORMICA (120 x 240 CM) LBR 100,000.00 85,000.00
- FORMICA (UKURAN PINTU) LBR 85,000.00 75,000.00
82 ALUMINIUM T. 0,2 MM (UKURAN PINTU) LBR 30,000.00 30,000.00 26,000.00 30,000.00
83 SENG ALUMUNIUM 0,40 MM M2 38,000.00
84 BESI BETON
- BESI BETON Ø 19 MM (POLOS)/KS BTG 210,000.00
- BESI BETON Ø 16 MM (POLOS)/KS BTG 148,000.00 145,000.00 145,000.00
halaman : 36
- BESI BETON Ø 12 MM (POLOS)/KS BTG 84,000.00 82,500.00 82,500.00 82,500.00 80,000.00
- BESI BETON Ø 10 MM (POLOS)/KS BTG 58,000.00 55,000.00 57,500.00 57,500.00 55,000.00
- BESI BETON Ø 8 MM (POLOS)/KS BTG 37,000.00 35,000.00 35,000.00 37,000.00 37,000.00
- BESI BETON Ø 6 MM (POLOS)/KS BTG 20,800.00 20,000.00 20,000.00
- BESI BETON Ø 19 MM (POLOS)/SII BTG 198,000.00 195,000.00
- BESI BETON Ø 16 MM (POLOS)/SII BTG 140,000.00 140,000.00 140,000.00 140,000.00
- BESI BETON Ø 12 MM (POLOS)/SII BTG 78,500.00 77,500.00 43,000.00 45,000.00
- BESI BETON Ø 10 MM (POLOS)/SII BTG 54,500.00 55,000.00 55,000.00 55,000.00
- BESI BETON Ø 8 MM (POLOS)/SII BTG 34,000.00 30,000.00 32,500.00 33,000.00
- BESI BETON Ø 6 MM (POLOS)/SII BTG 19,500.00 19,000.00 19,000.00
- BESI BETON Ø 22 MM (URIL)/KS BTG 292,000.00
- BESI BETON Ø 19 MM (URIL)/KS BTG 216,000.00
- BESI BETON Ø 16 MM (URIL)/KS BTG 152,000.00 150,000.00
- BESI BETON Ø 13 MM (URIL)/KS BTG 100,000.00 100,000.00
- BESI BETON Ø 22 MM (URIL)/SII BTG 274,000.00
- BESI BETON Ø 19 MM (URIL)/SII BTG 202,500.00
- BESI BETON Ø 16 MM (URIL)/SII BTG 142,500.00 140,000.00 142,500.00
- BESI BETON Ø 13 MM (URIL)/SII BTG 94,000.00 90,000.00 90,000.00
85 BESI SIKU (L)
- 60.60.6 BTG 250,000.00 250,000.00 250,000.00
- 50.50.5 BTG 175,000.00 175,000.00 175,000.00 175,000.00 175,000.00
- 40.40.4 BTG 115,000.00 115,000.00 115,000.00 115,000.00 115,000.00
- 30.30.3 BTG 60,000.00 62,000.00 60,000.00 60,000.00 62,000.00
86 BESI HOLLOW Baja Teknik
- BESI HOLLOW 2x2 CM BTG 35,000.00 40,000.00 40,000.00 42,000.00 35,000.00
- BESI HOLLOW 2x4 CM BTG 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 38,000.00
- BESI HOLLOW 4x4 CM BTG 60,000.00 60,000.00 60,000.00 60,000.00 60,000.00 57,500.00
- BESI HOLLOW 4x6 CM BTG 85,000.00 85,000.00 95,000.00
- BESI HOLLOW 6x6 CM BTG 125,000.00
-
-
87 BESI PENGGANTUNG BH
88 PAGAR BRC
- TINGGI 60 CM Ø (5 MM) LBR 100,000.00 100,000.00 100,000.00
- TINGGI 90 CM (5 MM) LBR 115,000.00 115,000.00
- TINGGI 90 CM (6 MM) LBR 125,000.00 125,000.00 125,000.00
- TINGGI 120 CM (5 MM) LBR 140,000.00 135,000.00
- TINGGI 120 CM (5,5 MM) LBR 150,000.00 150,000.00 150,000.00
- TINGGI 180 CM (6 MM) LBR
- TINGGI 210 CM LBR
- TINGGI 240 CM LBR
89 KAWAT BETON KG 14,000.00 14,000.00 15,000.00 15,000.00 15,000.00
90 KAWAT DURI ROL 65,000.00 65,000.00 60,000.00 52,500.00 65,000.00
91 SENG
SENG PLAT BJLS 30 LEBAR 55 CM (50 M') M' 20,000.00 20,000.00 16,000.00
halaman : 37
SENG PLAT BJLS 30 LEBAR 90 CM (50 M') M' 25,000.00 25,000.00 25,000.00
SENG GELOMBANG BJLS 28 (80 x 180) Lbr 40,000.00 38,000.00 40,000.00
92 ASBES GELOMBANG
- 105 x 150 LBR 32,000.00 30,000.00 36,000.00 31,500.00 33,750.00
- 105 x 180 LBR 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00
- 105 x 210 LBR 45,000.00 41,000.00 51,000.00 42,000.00 47,500.00
- 105 x 240 LBR 49,000.00 45,000.00 58,000.00 49,000.00 55,000.00
- 105 x 270 LBR 55,000.00 51,000.00 65,000.00 56,000.00 60,000.00
- 105 x 300 LBR 63,000.00 56,000.00 73,000.00 62,000.00 70,000.00
93 ASBES MOTIF GENTENG LBR 25,000.00 25,000.00 25,000.00 25,000.00
94 NOK ASBES PS 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00
95 KACA
- KACA POLOS 3 MM M2 35,000.00 40,000.00 40,000.00 35,000.00
- KACA POLOS 5 MM M2 60,000.00 60,000.00 55,000.00 55,000.00
- KACA ES 5 MM M2 70,000.00 70,000.00 70,000.00
- KACA ES 3 MM M2 50,000.00 45,000.00 50,000.00 45,000.00
- KACA RAYBAND 3 MM M2 95,000.00 45,000.00 45,000.00 75,000.00
- KACA RAYBAND 5 MM M2 75,000.00 65,000.00 60,000.00 75,000.00
96 GLASS BLOCK
- GLASS BLOCK 20 x 20 CM (DN) BH 12,000.00 15,000.00 15,000.00 15,000.00 15,000.00 12,500.00
-
-
97 PAKU
- PAKU 1 - 3 CM KG 18,000.00 10,000.00 14,000.00 14,000.00 12,000.00
- PAKU 5 - 7 CM KG 13,000.00 12,000.00 12,500.00 12,000.00 13,000.00
- PAKU 8 - 12 CM KG 13,000.00 12,000.00 12,500.00 12,000.00 13,000.00
98 PAKU ASBES KG 20,000.00 20,000.00 20,000.00 16,000.00 20,000.00
99 PAKU ENTERNIT DUS 17,500.00 15,000.00 12,500.00 10,000.00 20,000.00
100 PAKU GYPSUM KG 20,000.00 25,000.00 20,000.00 15,000.00 20,000.00
101 BESI BEGEL KUDA-KUDA KG 25,000.00 17,000.00 20,000.00
102 BESI AISAN KUDA-KUDA KG 17,000.00 20,000.00
103 BESI KLEM KUDA-KUDA KG 17,000.00 20,000.00
104 LEM PARALON TUBE 5,000.00 5,000.00 5,000.00 4,000.00 5,000.00
105 LEM PUTIH (FOX)
- LEM FOX KG 20,000.00 15,000.00
- LEM FOX 700 GR 8,000.00 10,000.00 11,000.00 20,000.00
- LEM FOX 350 GR 4,000.00 7,000.00 5,000.00 7,000.00 7,000.00 10,000.00
- LEM FOX 250 GR
106 LEM KUNING (AICA/AIBON) KG 25,000.00 25,000.00 25,000.00 25,000.00
107 SEALTAPE LEDENG BH 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
108 KRAN Ø 1/2"
- TAHO BH 7,500.00 7,500.00 7,500.00 7,500.00
- KITZ BH 20,000.00 7,500.00 30,000.00 60,000.00
- HANARU BH
- INO BH 35,000.00
- RRT BH 5,000.00 17,500.00 25,000.00
- CARMEN BH 5,000.00 7,500.00
- INA
halaman : 38
- TOTO
109 KRAN Ø 3/4"
- TAHO BH 20,000.00 20,000.00 7,500.00
- KITZ BH 25,000.00 35,000.00
- HANARU BH 15,000.00
- INO BH 20,000.00
- RRT BH 10,000.00 17,500.00 35,000.00
-
-
109 KRAN KUNING LOKAL KAIT BH 15,000.00
110 KRAN KUNINGAN Ø 1/2"
- TAHO BH
- KITZ BH 25,000.00
- HANARU BH
- INO BH
- RRT BH 15,000.00 15,000.00 125,000.00
15,000.00
111 KRAN TEMBOK Ø 1/2"
- TAHO BH 7,500.00 7,500.00 5,000.00
- KITZ BH 20,000.00 25,000.00
- HANARU BH
- INO BH
- RRT BH 15,000.00 7,500.00 25,000.00
- 15,000.00
-
112 KRAN BEBEK Ø 1/2"
- INO BH 45,000.00 35,000.00
- TAHO BH 35,000.00 35,000.00 25,000.00
- HANARU BH
- INA BH
- RRT BH 40,000.00 35,000.00
- KITZ BH
- SKL BH
- STONE BH
-
113 STOP KRAN Ø 1/2"
- TAHO BH 30,000.00
- KITZ BH 27,500.00 32,000.00 30,000.00 75,000.00
- RRT BH 20,000.00 25,000.00
- HANARU BH
- INO BH
- BH
- KIPZ
114 STOP KRAN Ø 3/4"
- TAHO BH 35,000.00
- KITZ BH 35,000.00 12,000.00
- RRT BH 37,500.00 30,000.00 30,000.00 45,000.00
halaman : 39
- HANARU BH
- INO BH
-
-
115 STOP KRAN Ø 1"
- TAHO BH
- KITZ BH 45,000.00
- RRT BH 40,000.00 75,000.00
- HANARU BH
- INO BH
-
-
116 STOP KRAN Ø 1 1/2"
- TAHO BH 20,000.00
- KITZ BH 50,000.00
- HANARU BH
- INO BH
- RRT BH 12,500.00 150,000.00
-
-
117 KRAN SAN-AI Ø 1/2" BH 70,000.00 125,000.00
118 SARINGAN AIR untuk KM/WC (FD)
- PLAT BH 15,000.00 12,500.00 15,000.00 10,000.00
- MANGKOKAN BH 45,000.00 20,000.00 12,500.00 25,000.00 15,000.00
- TASIN BH 40,000.00
- PVC MANGKOKAN BH 10,000.00 5,000.00 5,000.00 7,500.00 7,000.00 15,000.00
-
119 WASTAFEL
- TOTO (LENGKAP) BH 500,000.00 500,000.00 450,000.00
- KIA (LENGKAP) BH 450,000.00 400,000.00
- INA (LENGKAP) BH 350,000.00 300,000.00
- DUTY (LENGKAP) BH
- MODUS (LENGKAP) BH
120 URINOIR TOTO (LENGKAP) BH 750,000.00
121 CLOSET JONGKOK
- TOTO BH 150,000.00 160,000.00 150,000.00 155,000.00 150,000.00
- TOHO BH 75,000.00 65,000.00 60,000.00 60,000.00
- INA BH 100,000.00 140,000.00 85,000.00 100,000.00 115,000.00
- DIAMOND BH 65,000.00
-
122 CLOSET DUDUK (MONO BLOCK)
- TOTO (LENGKAP) BH ########## 1,350,000.00 1,400,000.00 1,400,000.00 1,400,000.00
- KIA (LENGKAP) BH 1,400,000.00 1,350,000.00 1,000,000.00
- INA (LENGKAP) BH ########## 1,300,000.00 1,000,000.00 950,000.00
- PARMA (LENGKAP) BH
- MODUS (LENGKAP) BH
halaman : 40
- ITO
123 KITCHEN ZINK STAINLESS (STANDAR LOKAL)
- ROYAL (45 x 100) BH 125,000.00 125,000.00 125,000.00 125,000.00
- VEGA ( 45 X 100) BH 150,000.00
- MILAN (45 x 100) BH
124 KUNCI 2 SLAAG (KECIL)
- ROYAL BH 30,000.00 25,000.00 25,000.00 25,000.00 25,000.00
- 9702 BH 45,000.00
- TOP BH 30,000.00
- BBCR BH 50,000.00
- SPARTA BH
125 KUNCI 2 SLAAG (BESAR)
- 9702 LD BH 55,000.00
- ROYAL BH 50,000.00 50,000.00
- YALE BH 55,000.00 70,000.00 45,000.00
- VANESA BH 75,000.00 65,000.00
- 9702 BH 45,000.00
- UNION BH 45,000.00
- ANCOR BH 45,000.00
- ROMACO BH
- BELUCI BH 150,000.00
- MONAKO BH 75,000.00
- ANTIK
- EAST
126 KUNCI KM BULAT
- ALPA BH 25,000.00 25,000.00 25,000.00 22,500.00 25,000.00
- ZANES BH
- MODERN BH 40,000.00
127 GRENDEL
- 15 CM BH 15,000.00 15,000.00 15,000.00 15,000.00
- 5 CM BH 8,000.00 5,000.00 6,000.00 5,000.00
-
-
128 GRENDEL JENDELA
- SPRING KNIP BH 10,000.00 5,000.00 5,000.00
- WILSON BH 7,500.00
-
-
129 GRENDEL/SLOT LACI 2,000.00
130 TARIKAN LACI
- STAINLESS 3" BH 2,000.00 3,000.00 3,000.00 3,000.00
- STAINLESS 4" BH 10,000.00 3,000.00 4,000.00 15,000.00
- STAINLESS 5" BH 15,000.00 3,500.00 5,000.00 17,500.00
131 ENGSEL LACI
2 " PS 5,000.00 2,000.00 2,000.00 2,500.00
3 " PS 8,000.00 3,000.00 3,000.00 3,500.00
4 " PS 10,000.00 4,000.00 4,000.00 5,000.00
132 KUNCI LACI
halaman : 41
- 808 BH 10,000.00 10,000.00 8,000.00 7,500.00 10,000.00
- ALPA BH 12,500.00 12,500.00
- 101 7,500.00
133 REL PINTU DORONG
- J3 BH 80,000.00 75,000.00 75,000.00 75,000.00
- J4 BH 95,000.00 160,000.00 135,000.00 150,000.00
- J5 BH 110,000.00 145,000.00 175,000.00
134 BAUT Ø 16" (ANGKUR/KUDA-KUDA) BH 3,000.00
135 BAUD SKRUP
- UKURAN (1/2 x 3) DUS 5,000.00 10,000.00 2,000.00 5,000.00
- UKURAN (3/4 x 6) DUS 6,000.00 3,000.00 7,000.00
- UKURAN (1 x 6) DUS 7,000.00 4,000.00 9,000.00
- UKURAN (1 1/4 x 7) DUS 8,500.00 5,000.00 10,000.00
- UKURAN (1 1/2 x 8) DUS 10,000.00 7,500.00 15,000.00
-
-
136 BAUD BAJA
- BAUD BAJA 12 mm BH 2,000.00
- BAUD BAJA 14 mm BH 2,500.00
- BAUD BAJA 16 mm BH 3,000.00
- BAUD BAJA 19 mm BH 3,500.00
- BAUD BAJA 22 mm BH 4,000.00
- 4,500.00
- 5,000.00
137 HAK ANGIN KAIT JENDELA BIASA
- UKURAN (15 Cm) BH 2,000.00 7,500.00 25,000.00 7,500.00 7,500.00
- UKURAN (10 Cm KUNINGAN) BH 7,500.00 7,500.00 5,000.00 7,500.00
-
-
138 HAK ANGIN JENDELA ANTIK
- RAM SKAR CK PCS 15,000.00 5,000.00 10,000.00
- RAM SKAR CK STAINLESS PCS
-
139 ENGSEL SENDOK STAINLESS BH 12,000.00 15,000.00 7,500.00
140 ENGSEL SENDOK KUNINGAN BH 12,500.00
141 SLOT JENDELA TUNGGAL BH 8,000.00 7,500.00 7,500.00
142 ENGSEL PINTU
- UNILON PS 15,000.00
- RCH 4" PS 12,000.00 10,000.00 17,500.00 10,000.00
- VIDEL 4" PS 20,000.00 17,000.00 1,000.00 15,000.00
- HONA 4" PS 20,000.00
- MILAN 4" PS
143 ENGSEL JENDELA
- UNILON PS 12,000.00
- RCH 3" PS 12,000.00 12,000.00 12,000.00
- VIDEL 3" PS 17,500.00 13,000.00 13,500.00 15,000.00
- MILAN 3" 5,000.00
halaman : 42
-
144 ENGSEL PATRUM 4" PS 5,000.00 3,500.00 3,000.00 15,000.00
145 ENGSEL ANGIN BH 25,000.00 25,000.00
146 POMPA TANGAN DRAGON BH 175,000.00 150,000.00 150,000.00
147 TANGKI AIR FIBRE GLASS 0,5 M3 (EXCEL) BH 550,000.00 500,000.00
148 TANGKI AIR FIBRE GLASS 1 M3 (EXCEL) BH 950,000.00 850,000.00
149 BAK KM
- 55 X 55 FIBRE BH 250,000.00 175,000.00 110,000.00 100,000.00
- 60 X 60 FIBRE BH 150,000.00 145,000.00 150,000.00
- 55 X 55 FIBRE (OVAL) BH 180,000.00
- 60 X 60 FIBRE (OVAL) BH 210,000.00
150 KAWAT BRONJONG KG 25,000.00
151 SLOT TANAM PINTU DOUBLE BH 25,000.00 25,000.00 25,000.00 25,000.00
152 GENTENG PLENTONG PRES
LOKAL BH 800.00 600.00 750.00
JATIWANGI BH 1,000.00 850.00
153 BUBUNGAN GENTENG PLENTONG PRES
LOKAL BH 2,500.00 2,500.00
JATIWANGI SEGITIGA BH 3,000.00 2,000.00 3,000.00
JATIWANGI BULAT BH 4,000.00 4,000.00
154 GENTENG BETON
- MAHKOTA BH 2,500.00 2,500.00
-
-
155 BUBUNGAN GENTENG BETON
- MAHKOTA BH 5,000.00 5,000.00
-
-
156 GENTENG KERAMIK (BERGRAZUR)
- MERK KIA BH 5,200.00
- MERK KAMNURI BH 5,250.00
- MERK DIDI BH
- MERK ARIES BH
- MERK PELITA BH
- MERK MORANDO BH 2,500.00
-
-
157 BUBUNGAN GENTENG KERAMIK (BERGRAZUR)
- MERK KIA BH 15,000.00
- MERK KAMNURI BH 15,000.00
- MERK DIDI BH
- MERK ARIES BH
- MERK PELITA BH
- MERK MORANDO BH 5,000.00
-
-
158 POLYCARBONAT
POLYCARBONAT (UK. 2,1 M' X 11,8 M') LBR
halaman : 43
- TEBAL 6 MM LBR
- TEBAL 5 MM LBR 1,500,000.00 1,500,000.00
- TEBAL 4 MM LBR 1,000,000.00 1,000,000.00
- TEBAL 3 MM LBR 850,000.00
- TEBAL 2 MM LBR
- TEBAL 1,5 MM LBR
- TEBAL 1 MM LBR
159 KAWAT LAS LISTRIK RD 2.6 KG 15,000.00 15,000.00 15,000.00
160 KAWAT LAS LISTRIK KARBIT KG 15,000.00 15,000.00 15,000.00 15,000.00
161 IJUK ROLL 7,500.00 7,500.00 8,000.00 8,000.00
162 BAHAN BAKAR
- MINYAK BAKAR (MINYAK TANAH)
- BENSIN (PREMIUM) LTR 4,500.00
- PREMIX LTR
- SOLAR LTR
163 PELUMAS
- PERTAMINA ENDURO 4T
- TOP 1
-
164 TIANG PANCANG PERSEGI EMPAT JHS (TERPASANG)
UK. 25 X 25 CM
- PANJANG S/D 12 M' M'
- PANJANG 13 - 14 M M'
UK. 30 X 30 CM
- PANJANG S/D 12 M' M'
- PANJANG 13 - 14 M M'
- PANJANG 15 - 16 M' M'
- PANJANG 17 - 18 M M'
UK. 35 X 35 CM
- PANJANG S/D 12 M' M'
- PANJANG 13 - 14 M M'
- PANJANG 15 - 16 M' M'
- PANJANG 17 - 18 M M'
UK. 40 X 40 CM
- PANJANG S/D 12 M' M'
- PANJANG 13 - 14 M M'
- PANJANG 15 - 16 M' M'
- PANJANG 17 - 18 M M'
UK. 45 X 45 CM
- PANJANG S/D 12 M' M'
- PANJANG 13 - 14 M M'
- PANJANG 15 - 16 M' M'
- PANJANG 17 - 18 M M'
UK. 50 X 50 CM
- PANJANG S/D 12 M' M'
- PANJANG 13 - 14 M M'
- PANJANG 15 - 16 M' M'
halaman : 44
- PANJANG 17 - 18 M M'
165 TIANG PANCANG SEGI TIGA JHS (TERPASANG)
- UK. 20 X 20 CM, PANJANG 3 - 6 M' M'
- UK. 28 X 28 CM, PANJANG 3 - 6 M' M'
- UK. 32 X 32 CM, PANJANG 3 - 6 M' M'
166 PENYAMBUNGAN SEPATU TIANG (JOINT SYSTEM)
- UK. 25 X 25 CM2 SET
- UK. 30 X 30 CM2 SET
- UK. 35 X 35 CM2 SET
- UK. 40 X 40 CM2 SET
- UK. 45 X 45 CM2 SET
- UK. 50 X 50 CM2 SET
167 ANTI RAYAP
- LENTREK 400 EC LTR 35,000.00 25,000.00
- LENTREK 100 ML LTR 45,000.00
- ANTITOX LTR
- TRICO-TREAT LTR 22,500.00
168 WATER PROOFING
- AQUA PROOF LTR 40,000.00 40,000.00 40,000.00 40,000.00
- NO DROP LTR 37,500.00
- MULTI GUARD LTR 37,500.00
- AQUA SEAL LTR
169 BETON READY MIX
- K-125
- K-175 M3
- K-200 M3
- K-225 M3
- K-250 M3
- K-275 M3
- K-300 M3
- K-325 M3
- K-350 M3
- K-375 M3
- K-400 M3
- K-425 M3
- K-450 M3
- K-475 M3
- K-500 M3
170 ALUMINIUM
- 1 1/2 x 3" WARNA KILAP M'
- 1 1/2 x 3" WARNA DOP M'
- 1 1/2 x 3" SILVER KILAP M'
- 1 1/2 x 3" SILVER DOP M'
- 1 1/2 x 3" POWDER COATING M'
- 1 1/2 x 4" WARNA KILAP M'
halaman : 45
- 1 1/2 x 4" WARNA DOP M'
- 1 1/2 x 4" SILVER KILAP M'
- 1 1/2 x 4" SILVER DOP M'
- 1 1/2 x 4" POWDER COATING M'
- KARET KACA + GASKET M'
- SILIKON M'
- PRIME PINTU ALUMINIUM M'
- PRIME JENDELA ALUMINIUM M'
- RAMBUNCIS BH
- ENGSEL CASEMENT 16" BH
- HANDLE/PEGANGAN PINTU ALUMINIUM BH
- KUNCI PINTU ALUMINIUM (ALFA) BH 120,000.00
- HANDLE LEMARI ALUMINIUM BH
- ENGSEL LEMARI ALUMINIUM BH
- SLOT LEMARI ALUMINIUM BH
- KUNCI LEMARI ALUMINIUM BH
171 BAHAN PENUTUP ATAP TRANSPARAN
- FIBRE (UK. 180 X 105) LBR 36,000.00 20,000.00
- FIBRE (UK. 100 X 100) LBR 34,000.00
- FIBRE (UK. 150 X 105) LBR 30,000.00
- FIBRE (UK. 240 X 105) LBR 48,000.00
- PLASTIK (UK. 160 X80) LBR
- PLASTIK (UK. 150 X70) LBR 337,500.00
- PLASTIK (UK. 90 X100) LBR 20,000.00
172 LAMPU SL PHILIPS
- 14 WATT BH 25,000.00
- 18 WATT BH 29,000.00
173 SAKLAR / STOP KONTAK PANASONIC
- SAKLAR SINGLE ENGKEL BESAR BH
- SAKLAR DOUBLE BH
- SAKLAR DOUBLE 3 PASANG / 6 SERI BH
- STOP KONTAK NON CP BH
- OUTLET TV BH
- OUTLET TLP BH
174 STOP KONTAK
- CLIPSAL BH
- BROCO BH
175 KABEL ETERNA
- NYM 3 X 2.5 ROL 345,000.00
- NYM 2 X 2.5 ROL 275,000.00
- NYM 3 X 1.5 ROL 276,000.00
- NYM 2 X 1.5 ROL 197,500.00
- NYY 3 X 2.5 ROL
halaman : 46
- NYY 2 X 2.5 ROL
- NYY 3 X 1.5 ROL
- NYY 2 X 1.5 ROL
HASIL SURVEY CIPTA KARYA
BERAT / M' BERAT / BTG HARGA/BTG HARGA/KG
- BESI BETON Ø 19 MM (POLOS)/KS .............................. = 2.22 26.66 210,000.00 7,875.79
- BESI BETON Ø 16 MM (POLOS)/KS .............................. = 1.58 18.94 148,000.00 7,815.80
- BESI BETON Ø 12 MM (POLOS)/KS ................................... = 0.89 10.64 84,000.00 7,891.77
- BESI BETON Ø 10 MM (POLOS)/KS ................................... = 0.62 7.44 58,000.00 7,795.70
- BESI BETON Ø 8 MM (POLOS)/KS ................................ = 0.39 4.72 37,000.00 7,845.63
- BESI BETON Ø 6 MM (POLOS)/KS .................................= 0.22 2.64 20,800.00 7,878.79
47,103.48 7,850.58 6,300.00
1,550.58
- BESI BETON Ø 19 MM (POLOS)/SII............................. = 2.22 26.66 198,000.00 7,425.74 0.25
- BESI BETON Ø 16 MM (POLOS)/SII.............................. = 1.58 18.94 140,000.00 7,393.32
- BESI BETON Ø 12 MM (POLOS)/SII ................................... = 0.89 10.64 78,500.00 7,375.05
- BESI BETON Ø 10 MM (POLOS)/SII ................................... = 0.62 7.44 55,000.00 7,392.47
- BESI BETON Ø 8 MM (POLOS)/SII ................................ = 0.39 4.72 34,000.00 7,209.50
- BESI BETON Ø 6 MM (POLOS)/SII .................................= 0.22 2.64 19,500.00 7,386.36
44,182.45 7,363.74 6,300.00
1,063.74
- BESI BETON Ø 22 MM (URIL)/KS .............................. = 3.04 36.48 292,000.00 8,004.39 0.17
- BESI BETON Ø 19 MM (URIL)/KS .............................. = 2.25 27.00 216,000.00 8,000.00
- BESI BETON Ø 16 MM (URIL)/KS .............................. = 1.56 18.72 152,000.00 8,119.66
- BESI BETON Ø 13 MM (URIL)/KS .............................. = 1.00 11.94 100,000.00 8,375.21
32,499.25 8,124.81 6,300.00
- BESI BETON Ø 22 MM (URIL)/SII .............................. = 3.04 36.48 274,000.00 7,510.96
- BESI BETON Ø 19 MM (URIL)/SII .............................. = 2.25 27.00 202,500.00 7,500.00
- BESI BETON Ø 16 MM (URIL)/SII .............................. = 1.56 18.72 142,500.00 7,612.18
- BESI BETON Ø 13 MM (URIL)/SII .............................. = 1.00 11.94 94,000.00 7,872.70
30,495.84 7,623.96
BESI SIKU (L) 60.60.6 = 5.42 32.52 250,000.00 7,687.58 1,824.81
BESI SIKU (L) 50.50.5 = 3.77 22.62 175,000.00 7,736.52 0.29
BESI SIKU (L) 40.40.4 = 2.42 14.52 115,000.00 7,920.11
BESI SIKU (L) 30.30.3 = 1.36 8.16 62,000.00 7,598.04
30,942.24 7,735.56
- PIPA HITAM Ø 2" ……………………………................................ = 21.00 175,000.00 8,333.33
- PIPA HITAM Ø 2,5" ……………………………................................ = 35.00 290,000.00 8,285.71
- PIPA HITAM Ø 3" ……………………………................................ = 45.00 375,000.00 8,333.33
- PIPA HITAM Ø 4" ……………………………................................ = 50.00 415,000.00 8,300.00
halaman : 47
33,252.38 8,313.10
- PIPA GIV MEDIUM B Ø 2" ……………………………………… = 21.00 200,000.00 9,523.81
- PIPA GIV MEDIUM B Ø 2 1/2" ……………………………...= 35.00 335,000.00 9,571.43
- PIPA GIV MEDIUM B Ø 3" ……………………………… = 45.00 425,000.00 9,444.44
- PIPA GIV MEDIUM B Ø 4" …………………………………..= 50.00 475,000.00 9,500.00
38,039.68 9,505.29
halaman : 48
halaman : 49
halaman : 50
halaman : 51
halaman : 52
halaman : 53
halaman : 54
halaman : 55
HARGA SATUAN MATERIAL TOKO TAHUN 2009 KABUPATEN KARAWANG
NICO SUMBER TERANG HARGA HARGA HARGA ESKALASI ANALISA NO DALAM EE SELISIH
ELEKTRONIK RESINDA RATA-RATA MINIMUM MAKSIMUM HARGA (6 %) TH SK. BUPATI SK. BUPATI ANALISA '09 HARGA KETERANGAN
(Rp.) (Rp.) (Rp.) (Rp.) 2008 2009 (Rp.) (Rp.)
11 12 13 14 16 16 17 18 19 20
135,000.00 135,000.00 135,000.00 143,100.00 136,000.00 75.00 178,900.00 135,000.00 43,900.00 135,000.00
100,000.00 100,000.00 100,000.00 106,000.00 105,000.00 76.00 145,200.00 100,000.00 45,200.00 100,000.00
#DIV/0! - - - -
120,000.00 120,000.00 120,000.00 127,200.00 120,000.00 25.00 193,200.00 120,000.00 73,200.00 120,000.00
155,000.00 155,000.00 155,000.00 164,300.00 155,000.00 38.00 223,100.00 155,000.00 68,100.00 155,000.00
#DIV/0! - - - 27.00 131,300.00 - 131,300.00
100,000.00 100,000.00 100,000.00 106,000.00 90,000.00 100,000.00 (100,000.00) 100,000.00
90,000.00 90,000.00 90,000.00 95,400.00 80,000.00 28.00 148,100.00 90,000.00 58,100.00 90,000.00
#DIV/0! - - - 29.00 197,100.00 - 197,100.00 -
130,000.00 130,000.00 130,000.00 137,800.00 135,000.00 30.00 237,000.00 130,000.00 107,000.00 130,000.00
#DIV/0! - - - 125,000.00 31.00 234,400.00 125,000.00 109,400.00 125,000.00
132,500.00 130,000.00 135,000.00 143,100.00 135,000.00 32.00 204,700.00 135,000.00 69,700.00 135,000.00
142,500.00 140,000.00 145,000.00 153,700.00 145,000.00 33.00 211,600.00 145,000.00 66,600.00 145,000.00
145,000.00 140,000.00 150,000.00 159,000.00 150,000.00 34.00 215,700.00 150,000.00 65,700.00 150,000.00
152,500.00 150,000.00 155,000.00 164,300.00 155,000.00 35.00 242,400.00 155,000.00 87,400.00 155,000.00
160,000.00 160,000.00 160,000.00 169,600.00 160,000.00 36.00 242,400.00 160,000.00 82,400.00 160,000.00
158,333.33 150,000.00 165,000.00 174,900.00 165,000.00 37.00 289,300.00 165,000.00 124,300.00 165,000.00
#DIV/0! - - - - -
55,000.00 55,000.00 55,000.00 58,300.00 55,000.00 39.00 55,000.00 (55,000.00) 55,000.00
60,000.00 60,000.00 60,000.00 63,600.00 40.00 -
97,500.00 95,000.00 100,000.00 106,000.00 43.00 86,300.00 86,300.00
110,000.00 100,000.00 120,000.00 127,200.00 44.00 86,300.00 86,300.00
115,000.00 100,000.00 130,000.00 137,800.00 46.00 92,000.00 92,000.00
65,000.00 65,000.00 65,000.00 68,900.00 48.00 69,000.00 69,000.00
75,000.00 75,000.00 75,000.00 79,500.00 49.00 69,000.00 69,000.00
100,000.00 100,000.00 100,000.00 106,000.00 51.00 74,800.00 74,800.00
120,000.00 120,000.00 120,000.00 127,200.00 54.00 86,300.00 86,300.00
#DIV/0! - - - -
#DIV/0! - - - 50,000.00 70.00 88,900.00 50,000.00 38,900.00 50,000.00
#DIV/0! - - - -
110,000.00 110,000.00 110,000.00 116,600.00 100,000.00 167.00 216,000.00 110,000.00 106,000.00 110,000.00
151,666.67 150,000.00 155,000.00 164,300.00 155,000.00 168.00 240,000.00 155,000.00 85,000.00 155,000.00
135,000.00 125,000.00 140,000.00 148,400.00 140,000.00 169.00 240,000.00 140,000.00 100,000.00 140,000.00
#DIV/0! - - - - -
halaman : 56
100,000.00 100,000.00 100,000.00 106,000.00 50,000.00 179.00 138,000.00 50,000.00 88,000.00 50,000.00
#DIV/0! - - - 28,273.00 180.00 72,000.00 72,000.00
#DIV/0! - - - -
308.33 300.00 325.00 344.50 330.00 64.00 400.00 325.00 75.00 325.00
280.00 280.00 280.00 296.80 65.00 300.00 300.00
270.00 270.00 270.00 286.20 67.00 3,000.00 3,000.00
2,375.00 2,000.00 2,500.00 2,650.00 2,000.00 68.00 3,000.00 2,500.00 500.00 2,500.00
3,000.00 3,000.00 3,000.00 3,180.00 2,500.00 170.00 3,000.00 (3,000.00) 3,000.00
#DIV/0! - - - - -
25,000.00 25,000.00 25,000.00 26,500.00 25,000.00 71.00 37,100.00 25,000.00 12,100.00 25,000.00
32,500.00 30,000.00 35,000.00 37,100.00 35,000.00 72.00 57,500.00 35,000.00 22,500.00 35,000.00
#DIV/0! - - - -
#DIV/0! - - - -
32,000.00 30,000.00 33,000.00 34,980.00 30,000.00 33,000.00 (33,000.00) 32,500.00
35,000.00 35,000.00 35,000.00 37,100.00 33,000.00 35,000.00 (35,000.00) 35,000.00
34,000.00 33,000.00 35,000.00 37,100.00 35,000.00 (35,000.00) 35,000.00
36,250.00 35,000.00 37,500.00 39,750.00 37,500.00 (37,500.00) 37,500.00
85,000.00 85,000.00 85,000.00 83,737.00 -
#DIV/0! - - -
110,000.00 110,000.00 110,000.00 32,500.00 -
#DIV/0! - - 35,000.00 -
#DIV/0! - - - -
20,000.00 20,000.00 20,000.00 21,200.00 19,000.00 1,218.00 24,000.00 20,000.00 4,000.00 20,000.00
24,666.67 24,000.00 25,000.00 26,500.00 21,000.00 1,219.00 30,000.00 25,000.00 5,000.00 25,000.00
35,000.00 35,000.00 35,000.00 37,100.00 32,000.00 1,211.00 48,000.00 35,000.00 13,000.00 35,000.00
45,000.00 45,000.00 45,000.00 47,700.00 45,000.00 1,212.00 60,000.00 45,000.00 15,000.00 45,000.00
110,000.00 100,000.00 120,000.00 127,200.00 120,000.00 1,213.00 162,000.00 120,000.00 42,000.00 120,000.00
170,000.00 170,000.00 170,000.00 180,200.00 170,000.00 1,214.00 228,000.00 170,000.00 58,000.00 170,000.00
213,333.33 190,000.00 225,000.00 238,500.00 1,215.00 264,000.00 264,000.00
#DIV/0! - - - - -
76,000.00 75,000.00 80,000.00 84,800.00 -
94,000.00 90,000.00 95,000.00 100,700.00 -
127,000.00 125,000.00 130,000.00 137,800.00 130,000.00 (130,000.00) 130,000.00
146,000.00 120,000.00 155,000.00 164,300.00 -
166,000.00 160,000.00 175,000.00 185,500.00 200,000.00 175,000.00 (175,000.00) 175,000.00
195,000.00 185,000.00 200,000.00 212,000.00 250,000.00 200,000.00 (200,000.00) 200,000.00
330,000.00 325,000.00 335,000.00 355,100.00 315,000.00 335,000.00 (335,000.00) 335,000.00
417,500.00 410,000.00 425,000.00 450,500.00 373,000.00 425,000.00 (425,000.00) 425,000.00
475,000.00 475,000.00 475,000.00 503,500.00 455,000.00 475,000.00 (475,000.00) 475,000.00
925,000.00 925,000.00 925,000.00 980,500.00 -
1,250,000.00 1,250,000.00 1,250,000.00 1,325,000.00 1,390,000.00 1,250,000.00 (1,250,000.00) 1,250,000.00
#DIV/0! - - - -
45,900.00 35,000.00 65,000.00 68,900.00 1,922.00 90,000.00 90,000.00
59,600.00 45,000.00 80,000.00 84,800.00 1,923.00 126,000.00 126,000.00
72,000.00 60,000.00 100,000.00 106,000.00 1,924.00 162,000.00 162,000.00
89,000.00 80,000.00 120,000.00 127,200.00 1,925.00 180,000.00 180,000.00
111,000.00 95,000.00 150,000.00 159,000.00 1,926.00 228,000.00 228,000.00
142,600.00 120,000.00 180,000.00 190,800.00 1,927.00 276,000.00 276,000.00
halaman : 57
215,000.00 135,000.00 295,000.00 312,700.00 -
250,000.00 175,000.00 325,000.00 344,500.00 -
465,000.00 465,000.00 465,000.00 492,900.00 -
695,000.00 695,000.00 695,000.00 736,700.00 -
838,000.00 838,000.00 838,000.00 888,280.00 -
#DIV/0! - - - -
240,666.67 60,000.00 600,000.00 636,000.00 -
71,333.33 70,000.00 74,000.00 78,440.00 -
89,000.00 85,000.00 92,000.00 97,520.00 92,000.00 (92,000.00)
133,166.67 125,000.00 139,500.00 147,870.00 139,500.00 (139,500.00)
175,000.00 175,000.00 175,000.00 185,500.00 175,000.00 (175,000.00) 175,000.00
290,000.00 290,000.00 290,000.00 307,400.00 290,000.00 (290,000.00) 290,000.00
375,000.00 375,000.00 375,000.00 397,500.00 298,000.00 375,000.00 (375,000.00) 375,000.00
415,000.00 415,000.00 415,000.00 439,900.00 415,000.00 (415,000.00) 415,000.00
610,000.00 610,000.00 610,000.00 646,600.00 -
762,500.00 762,500.00 762,500.00 808,250.00 -
#DIV/0! - - - -
13,400.00 13,000.00 13,500.00 14,310.00 3,250.00 1,928.00 19,200.00 13,500.00 5,700.00 13,500.00
17,200.00 17,000.00 17,500.00 18,550.00 4,750.00 1,929.00 27,600.00 17,500.00 10,100.00 17,500.00
25,800.00 23,000.00 27,500.00 29,150.00 6,500.00 1,930.00 39,600.00 27,500.00 12,100.00 27,500.00
35,000.00 35,000.00 35,000.00 37,100.00 8,750.00 1,931.00 39,000.00 35,000.00 4,000.00 35,000.00
40,000.00 40,000.00 40,000.00 42,400.00 10,000.00 1,932.00 66,000.00 40,000.00 26,000.00 40,000.00
50,000.00 50,000.00 50,000.00 53,000.00 13,500.00 1,933.00 84,000.00 50,000.00 34,000.00 50,000.00
80,000.00 80,000.00 80,000.00 84,800.00 17,875.00 1,934.00 112,000.00 80,000.00 32,000.00 80,000.00
100,000.00 100,000.00 100,000.00 106,000.00 23,625.00 1,935.00 168,000.00 100,000.00 68,000.00 100,000.00
160,000.00 160,000.00 160,000.00 169,600.00 38,750.00 1,936.00 252,000.00 160,000.00 92,000.00 160,000.00
270,000.00 270,000.00 270,000.00 286,200.00 270,000.00 (270,000.00) 270,000.00
400,000.00 400,000.00 400,000.00 424,000.00 87,500.00 400,000.00 (400,000.00) 400,000.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
23,600.00 22,000.00 26,000.00 27,560.00 26,000.00 (26,000.00) 26,000.00
28,600.00 26,000.00 30,000.00 31,800.00 1,937.00 39,000.00 30,000.00 9,000.00 30,000.00
33,600.00 33,000.00 36,000.00 38,160.00 1,938.00 51,600.00 36,000.00 15,600.00 36,000.00
45,000.00 43,000.00 47,000.00 49,820.00 1,939.00 74,400.00 47,000.00 27,400.00 47,000.00
55,800.00 54,000.00 60,000.00 63,600.00 14,875.00 1,940.00 90,000.00 60,000.00 30,000.00 60,000.00
85,800.00 84,000.00 90,000.00 95,400.00 21,250.00 1,941.00 138,000.00 90,000.00 48,000.00 90,000.00
139,000.00 130,000.00 145,000.00 153,700.00 145,000.00 (145,000.00) 145,000.00
179,000.00 175,000.00 190,000.00 201,400.00 190,000.00 (190,000.00) 190,000.00
#DIV/0! - - - -
135,000.00 135,000.00 135,000.00 143,100.00 137,000.00 285.00 324,000.00 135,000.00 189,000.00 135,000.00
1,300,000.00 1,300,000.00 1,300,000.00 1,378,000.00 284.00 1,680,000.00 1,300,000.00 380,000.00 1,300,000.00
2,500,000.00 2,500,000.00 2,500,000.00 2,650,000.00 2,100,000.00 278.00 3,360,000.00 2,500,000.00 860,000.00 2,500,000.00
2,700,000.00 2,700,000.00 2,700,000.00 2,862,000.00 2,250,000.00 279.00 3,600,000.00 2,700,000.00 900,000.00 2,700,000.00
2,600,000.00 2,600,000.00 2,600,000.00 2,756,000.00 2,600,000.00 274.00 3,600,000.00 2,600,000.00 1,000,000.00 2,600,000.00
2,800,000.00 2,800,000.00 2,800,000.00 2,968,000.00 2,700,000.00 275.00 3,840,000.00 2,800,000.00 1,040,000.00 2,800,000.00
4,500,000.00 4,500,000.00 4,500,000.00 4,770,000.00 4,200,000.00 276.00 6,600,000.00 4,500,000.00 2,100,000.00 4,500,000.00
halaman : 58
4,700,000.00 4,700,000.00 4,700,000.00 4,982,000.00 4,300,000.00 277.00 7,800,000.00 4,700,000.00 3,100,000.00 4,700,000.00
6,000,000.00 6,000,000.00 6,000,000.00 6,360,000.00 5,500,000.00 280.00 7,200,000.00 6,000,000.00 1,200,000.00 6,000,000.00
6,250,000.00 6,250,000.00 6,250,000.00 6,625,000.00 6,500,000.00 281.00 7,500,000.00 6,250,000.00 1,250,000.00 6,250,000.00
2,200,000.00 2,000,000.00 2,300,000.00 2,438,000.00 -
2,033,333.33 1,600,000.00 2,300,000.00 2,438,000.00 -
2,500,000.00 2,500,000.00 2,500,000.00 2,650,000.00 2,100,000.00 282.00 4,200,000.00 2,500,000.00 1,700,000.00 2,500,000.00
2,700,000.00 2,700,000.00 2,700,000.00 2,862,000.00 2,250,000.00 283.00 4,800,000.00 2,700,000.00 2,100,000.00 2,700,000.00
1,800,000.00 1,800,000.00 1,800,000.00 1,908,000.00 -
1,850,000.00 1,850,000.00 1,850,000.00 1,961,000.00 -
#DIV/0! - - - -
#DIV/0! - - - -
15,166.67 12,500.00 18,000.00 19,080.00 286.00 15,000.00 18,000.00 (3,000.00)
11,666.67 10,000.00 12,500.00 13,250.00 287.00 12,600.00 12,500.00 100.00
11,666.67 10,000.00 12,500.00 13,250.00 3,100.00 288.00 12,600.00 12,500.00 100.00 12,500.00
14,166.67 12,500.00 15,000.00 15,900.00 289.00 14,400.00 15,000.00 (600.00)
#DIV/0! - - - -
3,833.33 3,500.00 4,000.00 4,240.00 1,166.00 7,200.00 7,200.00
5,000.00 5,000.00 5,000.00 5,300.00 4,500.00 1,167.00 9,000.00 5,000.00 4,000.00 5,000.00
6,833.33 6,000.00 7,500.00 7,950.00 1,168.00 10,800.00 10,800.00
20,000.00 20,000.00 20,000.00 21,200.00 20,000.00 1,189.00 8,400.00 8,000.00 400.00 8,000.00
#DIV/0! - - - 35,000.00 1,188.00 20,400.00 20,000.00 400.00 20,000.00
#DIV/0! - - - -
35,833.33 35,000.00 37,500.00 39,750.00 368.00 45,600.00 45,600.00
35,000.00 35,000.00 35,000.00 37,100.00 27,000.00 370.00 42,000.00 27,000.00 15,000.00 27,000.00
34,666.67 33,000.00 36,000.00 38,160.00 367.00 46,800.00 46,800.00
42,000.00 42,000.00 42,000.00 44,520.00 369.00 53,400.00 53,400.00
41,000.00 41,000.00 41,000.00 43,460.00 -
46,000.00 46,000.00 46,000.00 48,760.00 -
37,500.00 37,500.00 37,500.00 39,750.00 -
37,500.00 37,500.00 37,500.00 39,750.00 371.00 37,800.00 37,800.00
#DIV/0! - - - -
#DIV/0! - - - -
40,000.00 40,000.00 40,000.00 42,400.00 -
#DIV/0! - - - -
#DIV/0! - - - -
27,750.00 27,500.00 28,000.00 29,680.00 361.00 42,000.00 42,000.00
27,200.00 26,000.00 28,000.00 29,680.00 27,000.00 358.00 33,000.00 27,000.00 6,000.00 27,000.00
27,000.00 26,000.00 28,000.00 29,680.00 364.00 50,400.00 50,400.00
35,000.00 35,000.00 35,000.00 37,100.00 362.00 66,000.00 66,000.00
32,000.00 32,000.00 32,000.00 33,920.00 -
#DIV/0! - - - -
31,000.00 31,000.00 31,000.00 32,860.00 365.00 48,000.00 48,000.00
33,000.00 26,000.00 40,000.00 42,400.00 366.00 51,600.00 51,600.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
27,000.00 27,000.00 27,000.00 28,620.00 -
27,500.00 27,500.00 27,500.00 29,150.00 -
halaman : 59
#DIV/0! - - - -
37,500.00 35,000.00 42,500.00 45,050.00 382.00 42,200.00 42,200.00
37,500.00 35,000.00 40,000.00 42,400.00 383.00 42,000.00 42,000.00
40,000.00 40,000.00 40,000.00 42,400.00 32,500.00 384.00 42,000.00 32,500.00 9,500.00 32,500.00
37,833.33 36,000.00 40,000.00 42,400.00 -
42,500.00 42,500.00 42,500.00 45,050.00 -
43,000.00 40,000.00 46,000.00 48,760.00 381.00 50,400.00 50,400.00
42,500.00 42,500.00 42,500.00 45,050.00 380.00 45,600.00 45,600.00
45,000.00 45,000.00 45,000.00 47,700.00 -
- - - - -
35,000.00 35,000.00 35,000.00 37,100.00 -
- - - - -
#DIV/0! - - - -
#DIV/0! - - - -
39,000.00 37,000.00 40,000.00 42,400.00 387.00 49,200.00 49,200.00
38,000.00 37,000.00 40,000.00 42,400.00 32,500.00 388.00 45,000.00 32,500.00 12,500.00 32,500.00
37,500.00 37,500.00 37,500.00 39,750.00 386.00 45,000.00 45,000.00
37,500.00 37,000.00 38,000.00 40,280.00 -
39,000.00 37,000.00 40,000.00 42,400.00 -
49,333.33 45,000.00 57,000.00 60,420.00 -
41,000.00 40,000.00 42,000.00 44,520.00 385.00 57,000.00 57,000.00
45,000.00 45,000.00 45,000.00 47,700.00 -
- - - - -
35,000.00 35,000.00 35,000.00 37,100.00 -
- - - - -
- - - - -
#DIV/0! - - - -
35,000.00 35,000.00 35,000.00 37,100.00 372.00 46,800.00 46,800.00
33,125.00 27,500.00 36,000.00 38,160.00 32,500.00 32,500.00 (32,500.00) 32,500.00
37,666.67 34,000.00 42,000.00 44,520.00 376.00 49,200.00 49,200.00
45,000.00 43,000.00 47,000.00 49,820.00 374.00 52,800.00 52,800.00
34,333.33 32,000.00 36,000.00 38,160.00 379.00 39,600.00 39,600.00
- - - - 375.00 37,200.00 37,200.00
- - - - 373.00 39,000.00 39,000.00
34,000.00 30,000.00 38,000.00 40,280.00 377.00 42,000.00 42,000.00
35,000.00 30,000.00 42,000.00 44,520.00 378.00 43,200.00 43,200.00
- - - - -
27,500.00 27,500.00 27,500.00 29,150.00 -
- - - - -
#DIV/0! - - - -
44,166.67 37,500.00 50,000.00 53,000.00 -
45,000.00 42,500.00 47,500.00 50,350.00 37,500.00 394.00 53,400.00 37,500.00 15,900.00 37,500.00
52,500.00 37,500.00 67,500.00 71,550.00 389.00 74,400.00 74,400.00
40,000.00 40,000.00 40,000.00 42,400.00 -
38,000.00 38,000.00 38,000.00 40,280.00 -
45,000.00 45,000.00 45,000.00 47,700.00 392.00 66,000.00 66,000.00
38,500.00 37,000.00 40,000.00 42,400.00 393.00 56,400.00 56,400.00
42,875.00 40,000.00 47,500.00 50,350.00 390.00 54,000.00 54,000.00
halaman : 60
43,875.00 37,500.00 48,000.00 50,880.00 391.00 72,000.00 72,000.00
- - - - -
47,000.00 47,000.00 47,000.00 49,820.00 -
- - - - -
35,000.00 35,000.00 35,000.00 37,100.00 -
#DIV/0! - - - -
- - - - 399.00 80,400.00 80,400.00
- - - - 396.00 84,000.00 84,000.00
- - - - -
- - - - -
- - - - 397.00 78,600.00 78,600.00
- - - - 398.00 77,400.00 77,400.00
- - - - 401.00 75,600.00 75,600.00
- - - - 400.00 87,600.00 87,600.00
- - - - 395.00 92,400.00 92,400.00
- - - - -
- - - - -
- - - - -
- - - - -
#DIV/0! - - - -
36,833.33 35,000.00 38,000.00 40,280.00 404.00 43,200.00 43,200.00
35,833.33 35,000.00 37,500.00 39,750.00 -
- - - - 406.00 44,400.00 44,400.00
36,250.00 35,000.00 37,500.00 39,750.00 405.00 46,800.00 46,800.00
- - - - 402.00 50,400.00 50,400.00
45,000.00 45,000.00 45,000.00 47,700.00 403.00 45,600.00 45,600.00
38,750.00 37,500.00 40,000.00 42,400.00 408.00 45,000.00 45,000.00
55,000.00 55,000.00 55,000.00 58,300.00 407.00 66,000.00 66,000.00
- - - - -
35,000.00 35,000.00 35,000.00 37,100.00 -
- - - - -
- - - - -
#DIV/0! - - - -
40,000.00 40,000.00 40,000.00 42,400.00 412.00 45,000.00 45,000.00
38,600.00 37,500.00 40,000.00 42,400.00 -
#DIV/0! - - - 413.00 55,200.00 55,200.00
40,166.67 37,500.00 45,000.00 47,700.00 409.00 55,200.00 55,200.00
#DIV/0! - - - 410.00 50,400.00 50,400.00
45,000.00 45,000.00 45,000.00 47,700.00 411.00 39,000.00 39,000.00
42,500.00 40,000.00 45,000.00 47,700.00 415.00 50,400.00 50,400.00
50,000.00 45,000.00 55,000.00 58,300.00 414.00 58,800.00 58,800.00
#DIV/0! - - - -
35,750.00 35,000.00 36,500.00 38,690.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - 416.00 48,000.00 48,000.00
#DIV/0! - - - -
8,000.00 8,000.00 8,000.00 8,480.00 419.00 810,000.00 810,000.00
halaman : 61
7,000.00 7,000.00 7,000.00 7,420.00 420.00 345,600.00 345,600.00
#DIV/0! - - - -
#DIV/0! - - - 421.00 1,344,000.00 1,344,000.00
#DIV/0! - - - 422.00 1,404,000.00 1,404,000.00
#DIV/0! - - - -
120,000.00 120,000.00 120,000.00 127,200.00 150,000.00 423.00 1,758,000.00 120,000.00 1,638,000.00 120,000.00
100,000.00 100,000.00 100,000.00 106,000.00 424.00 1,320,000.00 1,320,000.00
#DIV/0! - - - -
#DIV/0! - - - 425.00 192,000.00 192,000.00
#DIV/0! - - - 426.00 222,000.00 222,000.00
#DIV/0! - - - 427.00 331,200.00 331,200.00
#DIV/0! - - - 428.00 248,400.00 248,400.00
#DIV/0! - - - -
#DIV/0! - - - 80,000.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - 410,000.00 429.00 456,000.00 456,000.00
#DIV/0! - - - 430.00 366,000.00 366,000.00
#DIV/0! - - - -
#DIV/0! - - - 431.00 325,000.00 325,000.00
#DIV/0! - - - 432.00 162,000.00 162,000.00
#DIV/0! - - - 433.00 132,000.00 132,000.00
#DIV/0! - - - -
53,000.00 53,000.00 53,000.00 56,180.00 50,000.00 171.00 64,800.00 53,000.00 11,800.00 53,000.00
52,000.00 52,000.00 52,000.00 55,120.00 173.00 62,400.00 52,000.00 10,400.00 52,000.00
50,000.00 50,000.00 50,000.00 53,000.00 -
52,000.00 52,000.00 52,000.00 55,120.00 -
51,000.00 50,000.00 52,000.00 55,120.00 -
50,000.00 50,000.00 50,000.00 53,000.00 -
52,500.00 52,000.00 53,000.00 56,180.00 175.00 61,200.00 61,200.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
5,000.00 5,000.00 5,000.00 5,300.00 5,150.00 176.00 8,200.00 5,000.00 3,200.00 5,000.00
4,000.00 4,000.00 4,000.00 4,240.00 3,600.00 177.00 6,000.00 4,000.00 2,000.00 4,000.00
6,000.00 5,000.00 7,000.00 7,420.00 178.00 9,000.00 9,000.00
#DIV/0! - - - -
#DIV/0! - - - -
10,000.00 10,000.00 10,000.00 10,600.00 -
7,500.00 7,500.00 7,500.00 -
5,000.00 5,000.00 5,000.00 5,300.00 -
#DIV/0! - - - -
27,500.00 10,000.00 45,000.00 47,700.00 -
7,500.00 5,000.00 10,000.00 10,600.00 244.00 36,000.00 36,000.00
11,000.00 7,000.00 15,000.00 15,900.00 246.00 51,600.00 51,600.00
halaman : 62
26,250.00 15,000.00 37,500.00 39,750.00 -
35,000.00 35,000.00 35,000.00 37,100.00 6,150.00 7,000.00 (7,000.00) 7,000.00
#DIV/0! - - - -
30,000.00 30,000.00 30,000.00 31,800.00 5,500.00 245.00 38,400.00 6,000.00 32,400.00 6,000.00
32,000.00 32,000.00 32,000.00 33,920.00 247.00 42,000.00 42,000.00
#DIV/0! - - - 248.00 28,800.00 28,800.00
40,625.00 37,500.00 45,000.00 47,700.00 249.00 48,000.00 48,000.00
34,000.00 34,000.00 34,000.00 -
60,000.00 60,000.00 60,000.00 -
#DIV/0! - - - -
#DIV/0! - - - -
72,000.00 72,000.00 72,000.00 76,320.00 12,000.00 189.00 78,000.00 14,400.00 63,600.00 14,400.00
72,000.00 72,000.00 72,000.00 76,320.00 12,000.00 185.00 81,000.00 14,400.00 66,600.00 14,400.00
72,000.00 72,000.00 72,000.00 76,320.00 -
117,500.00 105,000.00 130,000.00 137,800.00 44,000.00 194.00 168,000.00 168,000.00
177,500.00 165,000.00 190,000.00 201,400.00 64,000.00 195.00 323,800.00 323,800.00
70,000.00 70,000.00 70,000.00 74,200.00 -
35,000.00 35,000.00 35,000.00 37,100.00 186.00 42,000.00 42,000.00
52,500.00 45,000.00 60,000.00 63,600.00 -
58,750.00 50,000.00 65,000.00 68,900.00 -
57,500.00 50,000.00 65,000.00 68,900.00 -
67,500.00 65,000.00 70,000.00 74,200.00 192.00 74,400.00 74,400.00
30,000.00 30,000.00 30,000.00 31,800.00 -
#DIV/0! - - - -
40,000.00 40,000.00 40,000.00 42,400.00 8,000.00 (8,000.00) 8,000.00
62,500.00 60,000.00 65,000.00 68,900.00 -
#DIV/0! - - - -
#DIV/0! - - - -
60,000.00 60,000.00 60,000.00 63,600.00 193.00 68,400.00 68,400.00
#DIV/0! - - - -
72,500.00 70,000.00 75,000.00 79,500.00 188.00 91,200.00 91,200.00
95,000.00 90,000.00 100,000.00 106,000.00 187.00 180,000.00 180,000.00
#DIV/0! - - - -
60,000.00 60,000.00 60,000.00 63,600.00 -
40,000.00 40,000.00 40,000.00 42,400.00 -
#DIV/0! - - - -
#DIV/0! - - - -
26,500.00 20,000.00 30,000.00 31,800.00 223.00 36,000.00 36,000.00
21,666.67 20,000.00 25,000.00 26,500.00 225.00 24,000.00 24,000.00
10,000.00 10,000.00 10,000.00 10,600.00 9,000.00 224.00 18,000.00 10,000.00 8,000.00 10,000.00
15,000.00 15,000.00 15,000.00 15,900.00 -
#DIV/0! - - - -
#DIV/0! - - - -
11,583.33 10,000.00 12,500.00 13,250.00 12,500.00 252.00 18,000.00 12,500.00 5,500.00 12,500.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
4,750.00 3,500.00 5,000.00 5,300.00 5,000.00 226.00 9,000.00 5,000.00 4,000.00 5,000.00
halaman : 63
3,916.67 3,500.00 4,000.00 4,240.00 4,000.00 227.00 11,400.00 4,000.00 7,400.00 4,000.00
25,000.00 25,000.00 25,000.00 26,500.00 1,786.00 253.00 32,400.00 1,785.00 30,615.00 1,785.00
#DIV/0! - - - -
1,700.00 1,000.00 3,000.00 3,180.00 229.00 2,400.00 2,400.00
1,750.00 1,500.00 2,500.00 2,650.00 230.00 3,000.00 3,000.00
2,166.67 2,000.00 2,500.00 2,650.00 231.00 3,600.00 3,600.00
2,666.67 2,500.00 3,000.00 3,180.00 232.00 4,200.00 4,200.00
3,166.67 3,000.00 3,500.00 3,710.00 3,000.00 233.00 4,800.00 3,500.00 1,300.00 3,500.00
3,791.67 3,250.00 4,000.00 4,240.00 234.00 6,000.00 6,000.00
4,583.33 3,500.00 5,000.00 5,300.00 5,000.00 235.00 7,200.00 5,000.00 2,200.00 5,000.00
7,333.33 7,000.00 7,500.00 7,950.00 8,000.00 236.00 12,000.00 7,500.00 4,500.00 7,500.00
#DIV/0! - - - -
8,000.00 8,000.00 8,000.00 8,480.00 241.00 25,200.00 25,200.00
5,000.00 5,000.00 5,000.00 5,300.00 -
#DIV/0! - - - 3,600.00 242.00 9,800.00 3,500.00 6,300.00 3,500.00
#DIV/0! - - - -
3,500.00 3,500.00 3,500.00 3,710.00 10,000.00 243.00 9,600.00 3,500.00 6,100.00 3,500.00
7,000.00 6,000.00 7,500.00 7,950.00 7,500.00 262.00 10,800.00 7,500.00 3,300.00 7,500.00
2,500.00 2,500.00 2,500.00 2,650.00 2,500.00 263.00 8,400.00 2,500.00 5,900.00 2,500.00
72,500.00 70,000.00 75,000.00 79,500.00 75,000.00 184.00 102,000.00 75,000.00 27,000.00 75,000.00
16,250.00 15,000.00 17,500.00 18,550.00 17,500.00 218.00 33,600.00 17,500.00 16,100.00 17,500.00
16,250.00 15,000.00 17,500.00 18,550.00 50,000.00 219.00 24,000.00 17,500.00 6,500.00 17,500.00
25,000.00 25,000.00 25,000.00 26,500.00 24,000.00 222.00 33,600.00 25,000.00 8,600.00 25,000.00
#DIV/0! - - - -
28,750.00 27,500.00 30,000.00 31,800.00 30,000.00 (30,000.00) 30,000.00
#DIV/0! - - - -
#DIV/0! - - - -
5,000.00 5,000.00 5,000.00 5,300.00 4,250.00 254.00 19,200.00 5,000.00 14,200.00 5,000.00
#DIV/0! - - - -
9,750.00 6,000.00 15,000.00 15,900.00 255.00 19,200.00 19,200.00
15,000.00 15,000.00 15,000.00 15,900.00 15,000.00 15,000.00 (15,000.00) 15,000.00
15,666.67 12,500.00 18,000.00 19,080.00 256.00 36,000.00 36,000.00
15,000.00 15,000.00 15,000.00 15,900.00 257.00 10,800.00 10,800.00
13,500.00 10,000.00 17,000.00 18,020.00 -
#DIV/0! - - - -
5,000.00 5,000.00 5,000.00 5,300.00 5,000.00 228.00 7,200.00 5,000.00 2,200.00 5,000.00
35,000.00 35,000.00 35,000.00 37,100.00 35,000.00 237.00 40,800.00 35,000.00 5,800.00 35,000.00
#DIV/0! - - - -
1,666.67 1,000.00 2,000.00 2,120.00 181.00 2,400.00 2,400.00
1,583.33 1,000.00 2,000.00 2,120.00 182.00 2,400.00 2,400.00
2,000.00 2,000.00 2,000.00 2,120.00 2,100.00 183.00 3,000.00 2,000.00 1,000.00 2,000.00
#DIV/0! - -
10,000.00 10,000.00 10,000.00 10,600.00 10,500.00 220.00 16,800.00 10,000.00 6,800.00 10,000.00
10,000.00 10,000.00 10,000.00 10,600.00 221.00 18,600.00 18,600.00
13,333.33 10,000.00 15,000.00 15,900.00 -
12,500.00 10,000.00 15,000.00 15,900.00 -
#DIV/0! - - - -
#DIV/0! - - - -
halaman : 64
#DIV/0! - -
10,000.00 10,000.00 10,000.00 10,600.00 8,250.00 238.00 20,400.00 10,000.00 10,400.00 10,000.00
13,333.33 10,000.00 15,000.00 15,900.00 240.00 19,200.00 19,200.00
12,500.00 10,000.00 15,000.00 15,900.00 -
15,000.00 10,000.00 20,000.00 21,200.00 239.00 18,000.00 18,000.00
14,833.33 10,000.00 17,500.00 18,550.00 -
17,500.00 15,000.00 20,000.00 21,200.00 -
#DIV/0! - - - -
15,000.00 15,000.00 15,000.00 15,900.00 -
#DIV/0! - -
30,000.00 30,000.00 30,000.00 31,800.00 31,000.00 30,000.00 (30,000.00) 30,000.00
34,333.33 30,000.00 36,000.00 38,160.00 205.00 42,000.00 42,000.00
35,200.00 30,000.00 40,000.00 42,400.00 206.00 40,800.00 40,800.00
30,000.00 30,000.00 30,000.00 31,800.00 28,000.00 30,000.00 (30,000.00) 30,000.00
46,250.00 30,000.00 70,000.00 74,200.00 208.00 78,000.00 78,000.00
40,000.00 40,000.00 40,000.00 42,400.00 209.00 45,000.00 45,000.00
26,250.00 15,000.00 37,500.00 39,750.00 204.00 72,000.00 72,000.00
#DIV/0! - - - -
22,500.00 15,000.00 30,000.00 31,800.00 -
26,250.00 25,000.00 27,500.00 29,150.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - -
30,000.00 30,000.00 30,000.00 31,800.00 31,000.00 212.00 42,000.00 30,000.00 12,000.00 30,000.00
35,200.00 35,000.00 36,000.00 38,160.00 -
35,200.00 30,000.00 40,000.00 42,400.00 -
30,000.00 30,000.00 30,000.00 31,800.00 28,000.00 30,000.00 (30,000.00) 30,000.00
45,000.00 30,000.00 70,000.00 74,200.00 -
40,000.00 40,000.00 40,000.00 42,400.00 -
27,500.00 27,500.00 27,500.00 29,150.00 -
30,000.00 30,000.00 30,000.00 31,800.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
36,250.00 35,000.00 37,500.00 39,750.00 -
35,000.00 35,000.00 35,000.00 37,100.00 -
37,500.00 35,000.00 40,000.00 42,400.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
72,500.00 70,000.00 75,000.00 79,500.00 213.00 96,000.00 75,000.00 21,000.00 75,000.00
110,000.00 110,000.00 110,000.00 116,600.00 -
130,000.00 130,000.00 130,000.00 137,800.00 -
87,500.00 85,000.00 90,000.00 95,400.00 216.00 108,000.00 108,000.00
75,000.00 75,000.00 75,000.00 79,500.00 -
#DIV/0! - - - 215.00 80,400.00 80,400.00
halaman : 65
#DIV/0! - - - 217.00 84,000.00 84,000.00
75,000.00 75,000.00 75,000.00 79,500.00 -
100,000.00 100,000.00 100,000.00 -
85,000.00 85,000.00 85,000.00 -
75,000.00 75,000.00 75,000.00 79,500.00 -
#DIV/0! - - - -
15,000.00 15,000.00 15,000.00 15,900.00 261.00 30,000.00 30,000.00
17,500.00 15,000.00 20,000.00 21,200.00 260.00 30,000.00 30,000.00
15,000.00 15,000.00 15,000.00 15,900.00 -
25,000.00 25,000.00 25,000.00 26,500.00 -
15,000.00 15,000.00 15,000.00 15,900.00 13,000.00 15,000.00 (15,000.00) 15,000.00
65,000.00 65,000.00 65,000.00 -
#DIV/0! - - - -
#DIV/0! - - - -
16,000.00 15,000.00 17,500.00 18,550.00 17,500.00 250.00 30,000.00 17,500.00 12,500.00 17,500.00
32,500.00 25,000.00 40,000.00 42,400.00 251.00 43,200.00 43,200.00
40,833.33 35,000.00 50,000.00 53,000.00 -
25,000.00 25,000.00 25,000.00 26,500.00 -
32,500.00 25,000.00 40,000.00 42,400.00 -
#DIV/0! - - - -
#DIV/0! - - - 364,500.00 -
#DIV/0! - - - 264.00 22,800.00 22,800.00
#DIV/0! - - - 265.00 21,000.00 21,000.00
#DIV/0! - - - 266.00 73,200.00 73,200.00
#DIV/0! - - - 267.00 73,200.00 73,200.00
#DIV/0! - - - 268.00 177,600.00 177,600.00
#DIV/0! - - - 269.00 145,200.00 145,200.00
#DIV/0! - - - 270.00 90,000.00 90,000.00
#DIV/0! - - - 271.00 68,400.00 68,400.00
#DIV/0! - - - 272.00 24,000.00 24,000.00
#DIV/0! - - - 273.00 44,400.00 44,400.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
5,500.00 5,000.00 6,000.00 6,360.00 1,128.00 8,400.00 8,400.00
7,500.00 7,500.00 7,500.00 7,950.00 1,129.00 8,400.00 8,400.00
10,000.00 10,000.00 10,000.00 10,600.00 9,500.00 10,000.00 (10,000.00) 10,000.00
11,000.00 11,000.00 11,000.00 11,660.00 10,000.00 1,130.00 15,000.00 11,000.00 4,000.00 11,000.00
5,500.00 5,500.00 5,500.00 5,830.00 1,131.00 7,800.00 7,800.00
42,500.00 42,500.00 42,500.00 45,050.00 40,000.00 42,500.00 (42,500.00) 42,500.00
#DIV/0! - - - -
90,000.00 45,000.00 150,000.00 159,000.00 -
49,375.00 47,500.00 50,000.00 53,000.00 1,132.00 66,000.00 50,000.00 16,000.00 50,000.00
#DIV/0! - - - 1,133.00 70,800.00 70,800.00
#DIV/0! - - - 1,134.00 102,000.00 102,000.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
halaman : 66
25,000.00 25,000.00 25,000.00 26,500.00 25,000.00 25,000.00 (25,000.00) 25,000.00
43,333.33 40,000.00 50,000.00 53,000.00 -
50,000.00 50,000.00 50,000.00 53,000.00 50,000.00 50,000.00 (50,000.00) 50,000.00
#DIV/0! - - - -
39,600.00 38,000.00 40,000.00 42,400.00 40,000.00 1,193.00 51,000.00 40,000.00 11,000.00 40,000.00
30,000.00 30,000.00 30,000.00 31,800.00 30,000.00 1,195.00 44,400.00 30,000.00 14,400.00 30,000.00
49,200.00 48,000.00 50,000.00 53,000.00 50,000.00 1,194.00 62,400.00 50,000.00 12,400.00 50,000.00
70,000.00 67,000.00 75,000.00 79,500.00 80,000.00 1,196.00 96,000.00 75,000.00 21,000.00 75,000.00
102,000.00 95,000.00 110,000.00 116,600.00 110,000.00 1,197.00 144,000.00 110,000.00 34,000.00 110,000.00
#DIV/0! - - - -
99,333.33 98,000.00 100,000.00 106,000.00 100,000.00 1,209.00 144,000.00 100,000.00 44,000.00 100,000.00
140,000.00 140,000.00 140,000.00 148,400.00 140,000.00 1,210.00 192,000.00 140,000.00 52,000.00 140,000.00
175,000.00 175,000.00 175,000.00 185,500.00 180,000.00 175,000.00 (175,000.00) 175,000.00
#DIV/0! - - - -
60,000.00 60,000.00 60,000.00 63,600.00 60,000.00 1,202.00 66,000.00 60,000.00 6,000.00 60,000.00
75,000.00 70,000.00 80,000.00 84,800.00 1,201.00 102,000.00 102,000.00
80,000.00 80,000.00 80,000.00 84,800.00 85,000.00 1,203.00 114,000.00 80,000.00 34,000.00 80,000.00
#DIV/0! - - - -
#DIV/0! - - - 1,204.00 122,400.00 122,400.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
75,000.00 75,000.00 75,000.00 79,500.00 -
85,000.00 85,000.00 85,000.00 90,100.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
65,000.00 65,000.00 65,000.00 68,900.00 63,000.00 65,000.00 (65,000.00) 65,000.00
#DIV/0! - - - -
#DIV/0! - - - -
72,000.00 72,000.00 72,000.00 76,320.00 1,205.00 102,000.00 102,000.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - 1,206.00 246,000.00 246,000.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
92,500.00 85,000.00 100,000.00 106,000.00 1,191.00 132,000.00 132,000.00
80,000.00 75,000.00 85,000.00 90,100.00 85,000.00 1,192.00 36,000.00 85,000.00 (49,000.00) 85,000.00
29,000.00 26,000.00 30,000.00 31,800.00 30,000.00 299.00 46,800.00 30,000.00 16,800.00 30,000.00
38,000.00 38,000.00 38,000.00 40,280.00 346.00 84,000.00 84,000.00
#DIV/0! - - - -
210,000.00 210,000.00 210,000.00 222,600.00 302.00 324,000.00 210,000.00 114,000.00 210,000.00
146,000.00 145,000.00 148,000.00 156,880.00 303.00 240,000.00 148,000.00 92,000.00 148,000.00
halaman : 67
82,300.00 80,000.00 84,000.00 89,040.00 304.00 135,600.00 84,000.00 51,600.00 84,000.00
56,600.00 55,000.00 58,000.00 61,480.00 305.00 93,600.00 58,000.00 35,600.00 58,000.00
36,200.00 35,000.00 37,000.00 39,220.00 306.00 60,000.00 37,000.00 23,000.00 37,000.00
20,266.67 20,000.00 20,800.00 22,048.00 307.00 39,000.00 20,800.00 18,200.00 20,800.00
#DIV/0! - - - -
196,500.00 195,000.00 198,000.00 209,880.00 308.00 330,000.00 198,000.00 132,000.00 198,000.00
140,000.00 140,000.00 140,000.00 148,400.00 309.00 323,800.00 140,000.00 183,800.00 140,000.00
61,000.00 43,000.00 78,500.00 83,210.00 310.00 132,000.00 78,500.00 53,500.00 78,500.00
54,875.00 54,500.00 55,000.00 58,300.00 311.00 91,200.00 55,000.00 36,200.00 55,000.00
32,375.00 30,000.00 34,000.00 36,040.00 312.00 58,800.00 34,000.00 24,800.00 34,000.00
19,166.67 19,000.00 19,500.00 20,670.00 19,500.00 (19,500.00) 19,500.00
#DIV/0! - - - -
292,000.00 292,000.00 292,000.00 309,520.00 313.00 477,600.00 292,000.00 185,600.00 292,000.00
216,000.00 216,000.00 216,000.00 228,960.00 314.00 354,000.00 216,000.00 138,000.00 216,000.00
151,000.00 150,000.00 152,000.00 161,120.00 315.00 249,600.00 152,000.00 97,600.00 152,000.00
100,000.00 100,000.00 100,000.00 106,000.00 316.00 163,200.00 100,000.00 63,200.00 100,000.00
#DIV/0! - - - -
274,000.00 274,000.00 274,000.00 290,440.00 317.00 474,000.00 274,000.00 200,000.00 274,000.00
202,500.00 202,500.00 202,500.00 214,650.00 318.00 470,400.00 202,500.00 267,900.00 202,500.00
141,666.67 140,000.00 142,500.00 151,050.00 319.00 246,000.00 142,500.00 103,500.00 142,500.00
91,333.33 90,000.00 94,000.00 99,640.00 320.00 162,000.00 94,000.00 68,000.00 94,000.00
#DIV/0! - - - -
250,000.00 250,000.00 250,000.00 265,000.00 315,000.00 250,000.00 (250,000.00) 250,000.00
175,000.00 175,000.00 175,000.00 185,500.00 180,000.00 326.00 282,000.00 175,000.00 107,000.00 175,000.00
115,000.00 115,000.00 115,000.00 121,900.00 115,000.00 327.00 204,000.00 115,000.00 89,000.00 115,000.00
60,800.00 60,000.00 62,000.00 65,720.00 85,000.00 328.00 117,600.00 62,000.00 55,600.00 62,000.00
#DIV/0! - - - -
38,400.00 35,000.00 42,000.00 44,520.00 321.00 96,600.00 42,000.00 54,600.00 40,000.00
48,000.00 38,000.00 50,000.00 53,000.00 67,500.00 322.00 198,000.00 50,000.00 148,000.00 50,000.00
59,583.33 57,500.00 60,000.00 63,600.00 95,000.00 323.00 216,000.00 60,000.00 156,000.00 60,000.00
88,333.33 85,000.00 95,000.00 100,700.00 160,000.00 324.00 246,000.00 95,000.00 151,000.00 85,000.00
125,000.00 125,000.00 125,000.00 132,500.00 325.00 384,000.00 125,000.00 259,000.00 125,000.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
100,000.00 100,000.00 100,000.00 106,000.00 90,000.00 337.00 174,000.00 100,000.00 74,000.00 100,000.00
115,000.00 115,000.00 115,000.00 121,900.00 110,000.00 338.00 234,000.00 115,000.00 119,000.00 115,000.00
125,000.00 125,000.00 125,000.00 132,500.00 339.00 336,000.00
137,500.00 135,000.00 140,000.00 148,400.00 340.00 420,000.00
150,000.00 150,000.00 150,000.00 159,000.00 135,000.00 341.00 420,000.00 150,000.00 270,000.00 150,000.00
#DIV/0! - - - 195,000.00 342.00 296,400.00 296,400.00
#DIV/0! - - - -
#DIV/0! - - - -
14,600.00 14,000.00 15,000.00 15,900.00 18,000.00 329.00 24,000.00 15,000.00 9,000.00 15,000.00
61,500.00 52,500.00 65,000.00 68,900.00 2,600.00 330.00 96,000.00 2,600.00 93,400.00 2,600.00
#DIV/0! - - - -
18,666.67 16,000.00 20,000.00 21,200.00 20,000.00 343.00 38,400.00 20,000.00 18,400.00 20,000.00
halaman : 68
25,000.00 25,000.00 25,000.00 26,500.00 22,000.00 344.00 66,000.00 25,000.00 41,000.00 25,000.00
39,333.33 38,000.00 40,000.00 42,400.00 40,000.00 345.00 72,000.00 40,000.00 32,000.00 40,000.00
#DIV/0! - - - -
32,650.00 30,000.00 36,000.00 38,160.00 440.00 39,600.00 39,600.00
35,000.00 35,000.00 35,000.00 37,100.00 30,000.00 441.00 48,000.00 35,000.00 13,000.00 35,000.00
45,300.00 41,000.00 51,000.00 54,060.00 442.00 54,000.00 54,000.00
51,200.00 45,000.00 58,000.00 61,480.00 -
57,400.00 51,000.00 65,000.00 68,900.00 443.00 72,000.00 72,000.00
64,800.00 56,000.00 73,000.00 77,380.00 444.00 78,000.00 78,000.00
25,000.00 25,000.00 25,000.00 26,500.00 20,000.00 445.00 62,400.00 25,000.00 37,400.00 25,000.00
25,000.00 25,000.00 25,000.00 26,500.00 21,000.00 25,000.00 (25,000.00) 25,000.00
#DIV/0! - - - -
37,500.00 35,000.00 40,000.00 42,400.00 36,000.00 347.00 102,000.00 40,000.00 62,000.00 40,000.00
57,500.00 55,000.00 60,000.00 63,600.00 58,000.00 348.00 132,000.00 60,000.00 72,000.00 60,000.00
70,000.00 70,000.00 70,000.00 74,200.00 70,000.00 352.00 144,000.00 70,000.00 74,000.00 70,000.00
47,500.00 45,000.00 50,000.00 53,000.00 50,000.00 351.00 144,000.00 50,000.00 94,000.00 50,000.00
65,000.00 45,000.00 95,000.00 100,700.00 355.00 162,000.00 162,000.00
68,750.00 60,000.00 75,000.00 79,500.00 73,000.00 356.00 192,000.00 75,000.00 117,000.00 75,000.00
#DIV/0! - - - - -
14,083.33 12,000.00 15,000.00 15,900.00 15,000.00 357.00 21,600.00 15,000.00 6,600.00 15,000.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
13,600.00 10,000.00 18,000.00 19,080.00 20,000.00 1,182.00 24,000.00 18,000.00 6,000.00 18,000.00
12,500.00 12,000.00 13,000.00 13,780.00 16,000.00 1,183.00 19,200.00 13,000.00 6,200.00 13,000.00
12,500.00 12,000.00 13,000.00 13,780.00 16,000.00 1,184.00 19,200.00 13,000.00 6,200.00 13,000.00
19,200.00 16,000.00 20,000.00 21,200.00 1,185.00 24,000.00 24,000.00
15,000.00 10,000.00 20,000.00 21,200.00 -
20,000.00 15,000.00 25,000.00 26,500.00 -
20,666.67 17,000.00 25,000.00 26,500.00 -
18,500.00 17,000.00 20,000.00 21,200.00 -
18,500.00 17,000.00 20,000.00 21,200.00 -
4,800.00 4,000.00 5,000.00 5,300.00 5,000.00 2,600.00 8,400.00 5,000.00 3,400.00 5,000.00
#DIV/0! - - - -
17,500.00 15,000.00 20,000.00 21,200.00 20,000.00 334.00 48,000.00 20,000.00 28,000.00 20,000.00
12,250.00 8,000.00 20,000.00 21,200.00 -
6,666.67 4,000.00 10,000.00 10,600.00 335.00 18,000.00 18,000.00
#DIV/0! - - - -
25,000.00 25,000.00 25,000.00 26,500.00 25,000.00 336.00 42,000.00 25,000.00 17,000.00 25,000.00
1,000.00 1,000.00 1,000.00 1,060.00 1,000.00 1,156.00 2,400.00 1,000.00 1,400.00 1,000.00
#DIV/0! - - - -
7,500.00 7,500.00 7,500.00 7,950.00 7,500.00 7,500.00 (7,500.00) 7,500.00
29,375.00 7,500.00 60,000.00 63,600.00 -
#DIV/0! - - - -
35,000.00 35,000.00 35,000.00 37,100.00 -
15,833.33 5,000.00 25,000.00 26,500.00 -
6,250.00 5,000.00 7,500.00 7,950.00 -
#DIV/0! - - - -
halaman : 69
#DIV/0! - - - -
#DIV/0! - - - -
15,833.33 7,500.00 20,000.00 21,200.00 1,145.00 24,000.00 24,000.00
30,000.00 25,000.00 35,000.00 37,100.00 -
15,000.00 15,000.00 15,000.00 15,900.00 -
20,000.00 20,000.00 20,000.00 21,200.00 -
20,833.33 10,000.00 35,000.00 37,100.00 -
#DIV/0! - - - -
#DIV/0! - - - -
15,000.00 15,000.00 15,000.00 15,900.00 1,141.00 21,000.00 21,000.00
#DIV/0! - - - -
#DIV/0! - - - 1,146.00 30,000.00 30,000.00
25,000.00 25,000.00 25,000.00 26,500.00 1,147.00 36,000.00 36,000.00
#DIV/0! - - - 1,148.00 27,000.00 27,000.00
#DIV/0! - - - -
51,666.67 15,000.00 125,000.00 132,500.00 -
15,000.00 15,000.00 15,000.00 15,900.00 -
#DIV/0! - - - -
#DIV/0! - - - -
6,666.67 5,000.00 7,500.00 7,950.00 7,500.00 1,142.00 42,000.00 7,500.00 34,500.00 7,500.00
22,500.00 20,000.00 25,000.00 26,500.00 -
#DIV/0! - - - -
#DIV/0! - - - -
15,833.33 7,500.00 25,000.00 26,500.00 -
15,000.00 15,000.00 15,000.00 15,900.00 -
#DIV/0! - - - -
#DIV/0! - - - -
40,000.00 35,000.00 45,000.00 47,700.00 -
31,666.67 25,000.00 35,000.00 37,100.00 35,000.00 1,144.00 39,000.00 35,000.00 4,000.00 35,000.00
#DIV/0! - - - -
#DIV/0! - - - 1,143.00 72,000.00 72,000.00
37,500.00 35,000.00 40,000.00 42,400.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
30,000.00 30,000.00 30,000.00 31,800.00 -
41,125.00 27,500.00 75,000.00 79,500.00 1,157.00 54,000.00 54,000.00
22,500.00 20,000.00 25,000.00 26,500.00 1,158.00 24,000.00 24,000.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
35,000.00 35,000.00 35,000.00 37,100.00 -
23,500.00 12,000.00 35,000.00 37,100.00 1,159.00 72,000.00 72,000.00
35,625.00 30,000.00 45,000.00 47,700.00 -
halaman : 70
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
45,000.00 45,000.00 45,000.00 47,700.00 -
57,500.00 40,000.00 75,000.00 79,500.00 1,160.00 48,000.00 48,000.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
20,000.00 20,000.00 20,000.00 21,200.00 -
50,000.00 50,000.00 50,000.00 53,000.00 -
#DIV/0! - - - -
#DIV/0! - - - -
81,250.00 12,500.00 150,000.00 159,000.00 1,161.00 96,000.00 96,000.00
#DIV/0! - - - -
#DIV/0! - - - -
97,500.00 70,000.00 125,000.00 132,500.00 1,149.00 180,000.00 180,000.00
#DIV/0! - - - -
13,125.00 10,000.00 15,000.00 15,900.00 1,153.00 24,000.00 24,000.00
23,500.00 12,500.00 45,000.00 47,700.00 1,154.00 28,000.00 28,000.00
40,000.00 40,000.00 40,000.00 42,400.00 1,155.00 36,000.00 36,000.00
8,250.00 5,000.00 15,000.00 15,900.00 -
#DIV/0! - - - -
#DIV/0! - - - -
483,333.33 450,000.00 500,000.00 530,000.00 800,000.00 1,162.00 540,000.00 500,000.00 40,000.00 500,000.00
425,000.00 400,000.00 450,000.00 477,000.00 1,163.00 480,000.00 480,000.00
325,000.00 300,000.00 350,000.00 371,000.00 -
#DIV/0! - - - 1,164.00 390,000.00 390,000.00
#DIV/0! - - - 1,165.00 432,000.00 432,000.00
750,000.00 750,000.00 750,000.00 795,000.00 1,152.00 1,620,000.00 1,620,000.00
#DIV/0! - - - -
153,000.00 150,000.00 160,000.00 169,600.00 1,135.00 198,000.00 198,000.00
65,000.00 60,000.00 75,000.00 79,500.00 90,000.00 1,137.00 114,000.00 75,000.00 39,000.00 75,000.00
108,000.00 85,000.00 140,000.00 148,400.00 1,136.00 111,000.00 111,000.00
65,000.00 65,000.00 65,000.00 68,900.00 1,136.00 111,000.00 111,000.00
#DIV/0! - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
1,380,000.00 1,350,000.00 1,400,000.00 1,484,000.00 1,400,000.00 1,139.00 1,740,000.00 1,400,000.00 340,000.00 1,400,000.00
1,250,000.00 1,000,000.00 1,400,000.00 1,484,000.00 1,140.00 1,560,000.00 1,560,000.00
1,062,500.00 950,000.00 1,300,000.00 1,378,000.00 1,138.00 1,320,000.00 1,320,000.00
#DIV/0! - - - -
#DIV/0! - - - -
halaman : 71
#DIV/0! - - - -
#DIV/0! - - - -
125,000.00 125,000.00 125,000.00 132,500.00 125,000.00 1,151.00 198,000.00 125,000.00 73,000.00 125,000.00
150,000.00 150,000.00 150,000.00 159,000.00 -
#DIV/0! - - - -
#DIV/0! - - - -
26,000.00 25,000.00 30,000.00 31,800.00 30,000.00 1,239.00 36,000.00 30,000.00 6,000.00 30,000.00
45,000.00 45,000.00 45,000.00 47,700.00 -
30,000.00 30,000.00 30,000.00 31,800.00 -
50,000.00 50,000.00 50,000.00 53,000.00 -
#DIV/0! - - - -
#DIV/0! - - - -
55,000.00 55,000.00 55,000.00 58,300.00 1,240.00 60,000.00 60,000.00
50,000.00 50,000.00 50,000.00 53,000.00 50,000.00 50,000.00 (50,000.00) 50,000.00
56,666.67 45,000.00 70,000.00 74,200.00 -
70,000.00 65,000.00 75,000.00 79,500.00 -
45,000.00 45,000.00 45,000.00 47,700.00 -
45,000.00 45,000.00 45,000.00 47,700.00 -
45,000.00 45,000.00 45,000.00 47,700.00 -
#DIV/0! - - - -
150,000.00 150,000.00 150,000.00 -
75,000.00 75,000.00 75,000.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
24,500.00 22,500.00 25,000.00 26,500.00 35,000.00 1,242.00 36,000.00 25,000.00 11,000.00 25,000.00
#DIV/0! - - - -
40,000.00 40,000.00 40,000.00 42,400.00 -
#DIV/0! - - - -
15,000.00 15,000.00 15,000.00 15,900.00 1,230.00 31,200.00 31,200.00
6,000.00 5,000.00 8,000.00 8,480.00 1,231.00 10,800.00 10,800.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
6,666.67 5,000.00 10,000.00 10,600.00 1,232.00 12,000.00 12,000.00
7,500.00 7,500.00 7,500.00 7,950.00 1,233.00 15,000.00 15,000.00
#DIV/0! - - - -
#DIV/0! - - - -
2,000.00 2,000.00 2,000.00 2,120.00 2,000.00 1,234.00 9,600.00 2,000.00 7,600.00 2,000.00
#DIV/0! - - - -
2,750.00 2,000.00 3,000.00 3,180.00 3,000.00 1,250.00 15,000.00 3,000.00 12,000.00 3,000.00
8,000.00 3,000.00 15,000.00 15,900.00 1,251.00 18,000.00 18,000.00
10,250.00 3,500.00 17,500.00 18,550.00 1,252.00 20,400.00 20,400.00
#DIV/0! - - - -
2,875.00 2,000.00 5,000.00 5,300.00 1,224.00 16,800.00 16,800.00
4,375.00 3,000.00 8,000.00 8,480.00 -
5,750.00 4,000.00 10,000.00 10,600.00 -
#DIV/0! - - - -
halaman : 72
9,100.00 7,500.00 10,000.00 10,600.00 1,243.00 9,000.00 9,000.00
12,500.00 12,500.00 12,500.00 13,250.00 1,244.00 12,000.00 12,000.00
7,500.00 7,500.00 7,500.00 7,950.00 7,500.00 7,500.00 (7,500.00) 7,500.00
#DIV/0! - - - -
#DIV/0! - - - -
76,250.00 75,000.00 80,000.00 84,800.00 75,000.00 1,245.00 187,200.00 80,000.00 107,200.00 80,000.00
135,000.00 95,000.00 160,000.00 169,600.00 1,246.00 200,400.00 200,400.00
143,333.33 110,000.00 175,000.00 185,500.00 1,247.00 222,000.00 222,000.00
3,000.00 3,000.00 3,000.00 3,180.00 1,169.00 8,400.00 8,400.00
#DIV/0! - - - -
5,500.00 2,000.00 10,000.00 10,600.00 1,170.00 9,000.00 9,000.00
5,333.33 3,000.00 7,000.00 7,420.00 1,171.00 9,000.00 9,000.00
6,666.67 4,000.00 9,000.00 9,540.00 1,172.00 9,000.00 9,000.00
7,833.33 5,000.00 10,000.00 10,600.00 1,173.00 9,600.00 9,600.00
10,833.33 7,500.00 15,000.00 15,900.00 1,174.00 13,200.00 13,200.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
2,000.00 2,000.00 2,000.00 2,120.00 1,175.00 3,000.00 3,000.00
2,500.00 2,500.00 2,500.00 2,650.00 -
3,000.00 3,000.00 3,000.00 3,180.00 1,176.00 6,000.00 6,000.00
3,500.00 3,500.00 3,500.00 3,710.00 1,177.00 9,000.00 9,000.00
4,000.00 4,000.00 4,000.00 4,240.00 1,178.00 18,000.00 18,000.00
4,500.00 4,500.00 4,500.00 4,770.00 -
5,000.00 5,000.00 5,000.00 5,300.00 -
#DIV/0! - - - -
9,900.00 2,000.00 25,000.00 26,500.00 1,235.00 10,200.00 10,200.00
6,875.00 5,000.00 7,500.00 7,950.00 7,500.00 1,236.00 9,000.00 7,500.00 1,500.00 7,500.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
10,000.00 5,000.00 15,000.00 15,900.00 1,238.00 18,000.00 18,000.00
#DIV/0! - - - -
#DIV/0! - - - -
11,500.00 7,500.00 15,000.00 15,900.00 -
12,500.00 12,500.00 12,500.00 13,250.00 -
7,666.67 7,500.00 8,000.00 8,480.00 1,248.00 10,200.00 10,200.00
#DIV/0! - - - -
15,000.00 15,000.00 15,000.00 15,900.00 7,500.00 7,500.00 (7,500.00) 7,500.00
12,375.00 10,000.00 17,500.00 18,550.00 -
13,250.00 1,000.00 20,000.00 21,200.00 -
20,000.00 20,000.00 20,000.00 21,200.00 -
#DIV/0! - - - -
#DIV/0! - - - -
12,000.00 12,000.00 12,000.00 12,720.00 6,000.00 6,000.00 (6,000.00) 6,000.00
12,000.00 12,000.00 12,000.00 12,720.00 -
14,750.00 13,000.00 17,500.00 18,550.00 -
5,000.00 5,000.00 5,000.00 5,300.00 -
halaman : 73
#DIV/0! - - - -
6,625.00 3,000.00 15,000.00 15,900.00 -
25,000.00 25,000.00 25,000.00 26,500.00 25,000.00 25,000.00 (25,000.00) 25,000.00
158,333.33 150,000.00 175,000.00 185,500.00 175,000.00 175,000.00 (175,000.00) 175,000.00
525,000.00 500,000.00 550,000.00 583,000.00 550,000.00 1,260.00 660,000.00 550,000.00 110,000.00 550,000.00
900,000.00 850,000.00 950,000.00 1,007,000.00 975,000.00 1,261.00 1,080,000.00 950,000.00 130,000.00 950,000.00
#DIV/0! - - - -
158,750.00 100,000.00 250,000.00 265,000.00 1,262.00 210,000.00 210,000.00
148,333.33 145,000.00 150,000.00 159,000.00 170,000.00 1,263.00 228,000.00 150,000.00 78,000.00 150,000.00
180,000.00 180,000.00 180,000.00 190,800.00 1,264.00 300,000.00 300,000.00
210,000.00 210,000.00 210,000.00 222,600.00 1,265.00 342,000.00 342,000.00
25,000.00 25,000.00 25,000.00 26,500.00 15,000.00 25,000.00 (25,000.00) 25,000.00
25,000.00 25,000.00 25,000.00 26,500.00 25,000.00 1,249.00 51,000.00 25,000.00 26,000.00 25,000.00
#DIV/0! - - - -
716.67 600.00 800.00 848.00 625.00 -
925.00 850.00 1,000.00 1,060.00 725.00 -
#DIV/0! - - - -
2,500.00 2,500.00 2,500.00 2,650.00 2,000.00 -
2,666.67 2,000.00 3,000.00 3,180.00 -
4,000.00 4,000.00 4,000.00 4,240.00 2,500.00 -
#DIV/0! - - - -
2,500.00 2,500.00 2,500.00 2,650.00 2,500.00 2,500.00 (2,500.00) 2,500.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
5,000.00 5,000.00 5,000.00 5,300.00 5,000.00 5,000.00 (5,000.00) 5,000.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
5,200.00 5,200.00 5,200.00 5,512.00 5,000.00 570.00 5,800.00 5,800.00
5,250.00 5,250.00 5,250.00 5,565.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - 2,000.00 -
2,500.00 2,500.00 2,500.00 2,650.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - -
15,000.00 15,000.00 15,000.00 15,900.00 20,000.00 -
15,000.00 15,000.00 15,000.00 15,900.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - 4,000.00 -
5,000.00 5,000.00 5,000.00 5,300.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
halaman : 74
#DIV/0! - - - -
1,500,000.00 1,500,000.00 1,500,000.00 1,590,000.00 1,450,000.00 1,500,000.00 (1,500,000.00) 1,500,000.00
1,000,000.00 1,000,000.00 1,000,000.00 1,060,000.00 -
850,000.00 850,000.00 850,000.00 901,000.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
15,000.00 15,000.00 15,000.00 15,900.00 15,000.00 (15,000.00) 120,000.00
15,000.00 15,000.00 15,000.00 15,900.00 15,000.00 15,000.00 (15,000.00) 15,000.00
7,750.00 7,500.00 8,000.00 8,480.00 8,000.00 1,223.00 24,000.00 8,000.00 16,000.00 8,000.00
#DIV/0! - - - -
#DIV/0! - - 3,500.00 3,500.00 1,253.00 4,000.00 3,000.00 1,000.00 3,000.00
4,500.00 4,500.00 4,500.00 4,770.00 6,000.00 1,254.00 6,900.00 4,500.00 2,400.00 4,500.00
#DIV/0! - - - 1,256.00 9,500.00 9,500.00
#DIV/0! - - - 5,500.00 1,255.00 6,300.00 4,500.00 1,800.00 4,500.00
#DIV/0! - - - -
#DIV/0! - - 28,000.00 28,000.00 1,258.00 35,700.00 28,000.00 7,700.00 28,000.00
#DIV/0! - - - 1,259.00 28,800.00 28,800.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
halaman : 75
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
30,000.00 25,000.00 35,000.00 37,100.00 1,328.00 54,000.00 54,000.00
45,000.00 45,000.00 45,000.00 47,700.00 -
#DIV/0! - - - 1,329.00 19,200.00 19,200.00
22,500.00 22,500.00 22,500.00 -
#DIV/0! - - - -
40,000.00 40,000.00 40,000.00 42,400.00 35,000.00 40,000.00 (40,000.00) 40,000.00
37,500.00 37,500.00 37,500.00 39,750.00 30,000.00 37,500.00 (37,500.00) 37,500.00
37,500.00 37,500.00 37,500.00 39,750.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - 1,321.00 687,500.00
#DIV/0! - - - 535,000.00 1,322.00 543,800.00 630,000.00 (86,200.00) 630,000.00
#DIV/0! - - - -
#DIV/0! - - - 565,000.00 1,323.00 556,300.00 650,000.00 (93,700.00) 650,000.00
#DIV/0! - - - 1,324.00 575,000.00 660,000.00 (85,000.00)
#DIV/0! - - - 1,325.00 587,500.00 670,000.00 (82,500.00)
#DIV/0! - - - 605,000.00 1,326.00 856,300.00 680,000.00 176,300.00 680,000.00
#DIV/0! - - - -
#DIV/0! - - - 1,327.00 900,000.00 900,000.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - 80,000.00 80,000.00 (80,000.00) 80,000.00
#DIV/0! - - - -
#DIV/0! - - - 70,000.00 70,000.00 (70,000.00) 70,000.00
#DIV/0! - - - -
#DIV/0! - - - 95,000.00 95,000.00 (95,000.00) 95,000.00
#DIV/0! - - - -
halaman : 76
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - 3,000.00 3,000.00 (3,000.00) 3,000.00
#DIV/0! - - - 8,000.00 8,000.00 (8,000.00) 8,000.00
#DIV/0! - - - 85,000.00 85,000.00 (85,000.00) 85,000.00
#DIV/0! - - - 75,000.00 75,000.00 (75,000.00) 75,000.00
#DIV/0! - - - 10,000.00 10,000.00 (10,000.00) 10,000.00
#DIV/0! - - - 145,540.00 145,540.00 (145,540.00) 145,540.00
#DIV/0! - - - 125,000.00 - - 75,000.00
120,000.00 120,000.00 120,000.00 127,200.00 150,000.00 120,000.00 (120,000.00) 120,000.00
#DIV/0! - - - -
#DIV/0! - - - 2,500.00 2,500.00 (2,500.00) 2,500.00
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
28,000.00 20,000.00 36,000.00 38,160.00 -
34,000.00 34,000.00 34,000.00 36,040.00 -
30,000.00 30,000.00 30,000.00 31,800.00 -
48,000.00 48,000.00 48,000.00 -
#DIV/0! - - - -
337,500.00 337,500.00 337,500.00 357,750.00 -
20,000.00 20,000.00 20,000.00 21,200.00 -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - - - -
#DIV/0! - -
26,000.00 26,000.00 25,666.67 25,000.00 26,000.00 27,560.00 26,000.00 (26,000.00)
28,000.00 29,000.00 28,666.67 28,000.00 29,000.00 30,740.00 29,000.00 (29,000.00)
#DIV/0! - -
16,000.00 12,500.00 14,250.00 12,500.00 16,000.00 16,960.00 16,000.00 (16,000.00)
21,500.00 19,000.00 20,250.00 19,000.00 21,500.00 22,790.00 21,500.00 (21,500.00)
63,500.00 63,500.00 63,500.00 63,500.00 67,310.00 63,500.00 (63,500.00)
16,000.00 14,500.00 15,250.00 14,500.00 16,000.00 16,960.00 16,000.00 (16,000.00)
44,500.00 44,500.00 44,500.00 44,500.00 47,170.00 44,500.00 (44,500.00)
41,500.00 41,500.00 41,500.00 41,500.00 43,990.00 41,500.00 (41,500.00)
#DIV/0! - -
70,000.00 70,000.00 70,000.00 70,000.00 74,200.00 70,000.00 (70,000.00)
55,000.00 55,000.00 55,000.00 55,000.00 58,300.00 55,000.00 (55,000.00)
#DIV/0! - -
322,000.00 307,000.00 324,666.67 307,000.00 345,000.00 365,700.00 345,000.00 (345,000.00)
257,000.00 241,000.00 257,666.67 241,000.00 275,000.00 291,500.00 275,000.00 (275,000.00)
232,000.00 216,000.00 241,333.33 216,000.00 276,000.00 292,560.00 276,000.00 (276,000.00)
182,000.00 168,000.00 182,500.00 168,000.00 197,500.00 209,350.00 197,500.00 (197,500.00)
393,000.00 393,000.00 393,000.00 393,000.00 416,580.00 393,000.00 (393,000.00)
halaman : 77
320,000.00 320,000.00 320,000.00 320,000.00 339,200.00 320,000.00 (320,000.00)
293,000.00 293,000.00 293,000.00 293,000.00 310,580.00 293,000.00 (293,000.00)
238,000.00 238,000.00 238,000.00 238,000.00 252,280.00 238,000.00 (238,000.00)
halaman : 78
halaman : 79
halaman : 80
halaman : 81
halaman : 82
halaman : 83
halaman : 84
halaman : 85
halaman : 86
HARGA JUMLAH
No. KOEFISIEN SATUAN SATUAN [4 x 6]
(Rp.) (Rp.)
1 2 4 5 6 7
1 A.001 1 M2

PEK. PENGUKURAN KEMBALI (SITE)
a. Tukang Batu 0.0100 OH 35,000.00 350.00
b. Pekerja 0.0200 OH 25,000.00 500.00
c. Peralatan 0.5000 Lot 850.00 425.00
Jumlah 1,275.00
Keuntungan Max. = 0.0000 % x 1,275.00 -
Jumlah 1,275.00
Dibulatkan 1,275.00
2 A.002 1 M' PEK. PASANGAN BOUWPLANK
a. Kayu Kuat Kelas II (Maranti) 0.0100 M3 2,500,000.00 25,000.00
b. Paku 5 - 7 Cm 0.0380 Kg 13,000.00 494.00
c. Ongkos Pasang 0.1550 Ls 25,494.00 3,951.57
d. Upah Angkut 0.0000 Lot 25,494.00 -
Jumlah 29,445.57
Keuntungan Max. = 0.0000 % x 29,445.57 -
Jumlah 29,445.57
Dibulatkan 29,445.00
3 A.003 1 M2 LOS KERJA / GUDANG
a. Kayu Kuat Kelas II (Maranti) 0.1000 M3 2,500,000.00 250,000.00
b. Paku 5 - 7 Cm 0.2500 Kg 13,000.00 3,250.00
c. Seng Gelombang BJLS 30 1.1000 Lbr 40,000.00 44,000.00
d. Triplek 3 mm 0.5000 Lbr 40,000.00 20,000.00
e. PC (50 Kg) 0.1000 Zak 53,000.00 5,300.00
f. Peralatan 0.0250 Lot 322,550.00 8,063.75
g. Ongkos Pasang 0.1250 Ls 330,613.75 41,326.72
h. Upah Angkut 0.0000 Lot 330,613.75 -
Jumlah 371,940.47
Keuntungan Max. = 0.0000 % x 371,940.47 -
Jumlah 371,940.47
Dibulatkan 371,940.00
4 A.004 1 M2 PEK. KANTOR DIREKSI
a. Kayu Kuat Kelas II (Maranti) 0.1000 M3 2,500,000.00 250,000.00
b. Paku 5 - 7 Cm 0.2500 Kg 13,000.00 3,250.00
c. Seng Gelombang BJLS 28 (80 x 180 cm) 1.1000 Lbr 40,000.00 44,000.00
d. Triplek 3 mm 0.5000 Lbr 40,000.00 20,000.00
e. PC 50 Kg 0.1000 Zak 53,000.00 5,300.00
f. Pasir Pasang 0.2500 M3 140,000.00 35,000.00
g. Bata Merah 70.0000 Bh 325.00 22,750.00
h. Peralatan 0.0200 Lot 380,300.00 7,606.00
i. Ongkos Pasang 0.1500 Ls 387,906.00 58,185.90
j. Upah Angkut 0.0000 Lot 387,906.00 -
Jumlah 446,091.90
Keuntungan Max. = 0.0000 % x 446,091.90 -
Jumlah 446,091.90
Dibulatkan 446,091.00
5 A.005 1 M2 PAPAN NAMA PROYEK
a. Kayu Kuat Kelas II (Maranti) 0.1300 M3 2,700,000.00 351,000.00
b. Paku 5 - 7 Cm 0.2500 Kg 13,000.00 3,250.00
DAFTAR :
ANALISA HARGA SATUAN
TAHUN 2009 KABUPATEN KARAWANG
KODE
ANALISA
URAIAN
3
PEMERINTAH KABUPATEN KARAWANG
DINAS CIPTA KARYA
Jl. Dewi Sartika No. 1 Tlp. 402117 Karawang
03/08 Page 87 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
c. Cat Minyak 1.0000 ls 27,578.00 27,578.00
d. Penulisan 0.1250 Ls 381,828.00 47,728.50
e. Ongkos Pasang 0.1250 Ls 429,556.50 53,694.56
f. Upah Angkut 0.0000 Lot 429,556.50 -
Jumlah 483,251.06
Keuntungan Max. = 0.0000 % x 483,251.06 -
Jumlah 483,251.06
Dibulatkan 483,251.00
03/08 Page 88 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
6 A.005.1 1 BH PAPAN NAMA PROYEK
a. Kayu Kuat Kelas II (Maranti) 0.0060 M3 2,500,000.00 15,000.00
b. Triplek 3 mm 0.3472 Lbr 40,000.00 13,888.00
c. Paku 5 - 7 Cm 0.2500 Kg 13,000.00 3,250.00
d. Cat Minyak 1.0000 M2 27,578.00 27,578.00
e. Penulisan 0.1250 Ls 59,716.00 7,464.50
f. Ongkos Pasang 0.1250 Ls 67,180.50 8,397.56
g. Upah Angkut 0.0000 Lot 67,180.50 -
Jumlah 75,578.06
Papan Nama Uk. 1,2 m x 0,8 m 0.9600 M2 72,554.94 69,652.74
Kaso 4/6 Kuat Kelas II (Maranti) (Tiang Penyangga) 0.0140 M3 2,500,000.00 35,000.00
Jumlah 104,652.74
Keuntungan Max. = 0.0000 % x 104,652.74 -
Jumlah 104,652.74
Dibulatkan 104,652.00
7 A.006 1 M2 PAGAR PENGAMAN PROYEK
a. Seng Gelombang BJLS 28 (80 x 180 cm) 1.4300 Lbr 40,000.00 57,200.00
b. Kayu Kuat Kelas II (Maranti) 0.0360 M3 2,500,000.00 90,000.00
c. Paku 5 - 7 Cm 0.2000 Kg 13,000.00 2,600.00
d. Pengecatan Cat Minyak 2x Bag. Luar 1.8000 M2 19,053.33 34,296.00
e. Ongkos Pasang 0.2000 Ls 184,096.00 36,819.20
f. Upah Angkut 0.0000 Lot 184,096.00 -
Jumlah 220,915.20
Keuntungan Max. = 0.0000 % x 220,915.20 -
Jumlah 220,915.20
Dibulatkan 220,915.00
8 A.007 1 M3 PEK. GALIAN TANAH BIASA MAX. KEDALAMAN 1 M'
a. Pekerja 0.7500 OH 25,000.00 18,750.00
b. Mandor 0.0250 OH 58,000.00 1,450.00
Jumlah 20,200.00
Keuntungan Max. = 0.0000 % x 20,200.00 -
Jumlah 20,200.00
Dibulatkan 20,200.00
9 A.008 1 M3 PEK. GALIAN TANAH BIASA MAX. KEDALAMAN 2 M'
a. Pekerja 0.9000 OH 25,000.00 22,500.00
b. Mandor 0.0450 OH 58,000.00 2,610.00
Jumlah 25,110.00
Keuntungan Max. = 0.0000 % x 25,110.00 -
Jumlah 25,110.00
Dibulatkan 25,110.00
10 A.009 1 M3 PEK. GALIAN TANAH BIASA MAX. KEDALAMAN 3 M'
a. Pekerja 1.0500 OH 25,000.00 26,250.00
b. Mandor 0.0670 OH 58,000.00 3,886.00
Jumlah 30,136.00
Keuntungan Max. = 0.0000 % x 30,136.00 -
Jumlah 30,136.00
Dibulatkan 30,136.00
11 A.010 1 M3 PEK. GALIAN TANAH BERBATU/TANAH KERAS MAX. KEDALAMAN 1 M'
a. Pekerja 1.0000 OH 25,000.00 25,000.00
b. Mandor 0.0320 OH 58,000.00 1,856.00
Jumlah 26,856.00
Keuntungan Max. = 0.0000 % x 26,856.00 -
Jumlah 26,856.00
Dibulatkan 26,856.00
12 A.011 1 M3 PEK. GALIAN TANAH CADAS MAX. KEDALAMAN 1 M'
a. Pekerja 1.5000 OH 25,000.00 37,500.00
b. Mandor 0.0600 OH 58,000.00 3,480.00
Jumlah 40,980.00
Keuntungan Max. = 0.0000 % x 40,980.00 -
03/08 Page 89 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 40,980.00
Dibulatkan 40,980.00
13 A.012 1 M3 PEK. GALIAN TANAH LUMPUR MAX. KEDALAMAN 1 M'
a. Pekerja 1.2000 OH 25,000.00 30,000.00
b. Mandor 0.0450 OH 58,000.00 2,610.00
Jumlah 32,610.00
Keuntungan Max. = 0.0000 % x 32,610.00 -
Jumlah 32,610.00
Dibulatkan 32,610.00
03/08 Page 90 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
14 A.013 1 M2 PEK. STRIPING TEBING SETINGGI 1 M', TEBAL = 20 CM
a. Pekerja 0.0500 OH 25,000.00 1,250.00
b. Mandor 0.0050 OH 58,000.00 290.00
Jumlah 1,540.00
Keuntungan Max. = 0.0000 % x 1,540.00 -
Jumlah 1,540.00
Dibulatkan 1,540.00
15 A.014 1 M3 PEK. PEMBUANGAN DALAM RADIUS 30 M'
a. Pekerja 0.3300 OH 25,000.00 8,250.00
b. Mandor 0.0100 OH 58,000.00 580.00
Jumlah 8,830.00
Keuntungan Max. = 0.0000 % x 8,830.00 -
Jumlah 8,830.00
Dibulatkan 8,830.00
16 A.015 1 M3 URUGAN TANAH KEMBALI
a. Pekerja 0.2500 OH 25,000.00 6,250.00
b. Mandor 0.0083 OH 58,000.00 481.40
Jumlah 6,731.40
Keuntungan Max. = 0.0000 % x 6,731.40 -
Jumlah 6,731.40
Dibulatkan 6,731.00
17 A.016 1 M3 PEK. PEMADATAN TANAH SETIAP 20 CM
a. Pekerja 0.5000 OH 25,000.00 12,500.00
b. Mandor 0.0500 OH 58,000.00 2,900.00
Jumlah 15,400.00
Keuntungan Max. = 0.0000 % x 15,400.00 -
Jumlah 15,400.00
Dibulatkan 15,400.00
18 A.022 1 M3 PEK. GALIAN TANAH SUMURAN MAX. KEDALAMAN 10 M'
a. Pekerja 1.1500 OH 25,000.00 28,750.00
b. Mandor 0.0250 OH 58,000.00 1,450.00
c. Alat Bantu 0.2000 Lot 30,200.00 6,040.00
Jumlah 36,240.00
Keuntungan Max. = 0.0000 % x 36,240.00 -
Jumlah 36,240.00
Dibulatkan 36,240.00
19 A.024 1 M3 URUGAN PASIR URUG
a. Pasir Urug 1.2000 M3 110,000.00 132,000.00
b. Pekerja 0.1500 OH 25,000.00 3,750.00
c. Mandor 0.0100 OH 58,000.00 580.00
d. Upah Angkut 0.0000 Lot 132,000.00 -
Jumlah 136,330.00
Keuntungan Max. = 0.0000 % x 136,330.00 -
Jumlah 136,330.00
Dibulatkan 136,330.00
20 A.025 1 M3 LANTAI KERJA 1PC : 3PS : 5KRL
a. Semen PC (@ 50 Kg/Zak) 3.9560 Zak 53,000.00 209,668.00
b. Split Pecah Mesin 2/3 0.9300 M3 160,000.00 148,800.00
c. Pasir Beton 0.5500 M3 155,000.00 85,250.00
d. Pekerja 1.2000 Org 25,000.00 30,000.00
e. Tukang Batu 0.2000 Org 35,000.00 7,000.00
f. Kepala Tukang Batu 0.0200 Org 51,000.00 1,020.00
g. Mandor 0.0600 Org 58,000.00 3,480.00
h. Upah Angkut 0.0000 Lot 443,718.00 -
Jumlah 485,218.00
Keuntungan Max. = 0.0000 % x 485,218.00 -
Jumlah 485,218.00
Dibulatkan 485,218.00
21 A.026 1 M3 PAS. BETON CYCLOOF + 40 % BATU BELAH
03/08 Page 91 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
a. Batu Belah 40 % 0.4800 M3 135,000.00 64,800.00
b. Adukan Beton Site Mix K-175 0.6000 M3 621,297.00 372,778.20
c. Upah Kerja 0.0400 Ls 437,578.20 17,503.13
d. Upah Angkut 0.0000 Lot 437,578.20 -
Jumlah 455,081.33
Keuntungan Max. = 0.0000 % x 455,081.33 -
Jumlah 455,081.33
Dibulatkan 455,081.00
03/08 Page 92 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
22 A.027 1 M3 COR BETON SITE MIX K - 175
a. Semen PC (@ 50 Kg/Zak) 6.5600 Zak 53,000.00 347,680.00
b. Split Pecah Mesin 2/3 0.8300 M3 160,000.00 132,800.00
c. Pasir Beton 0.5400 M3 155,000.00 83,700.00
d. Pekerja 1.6500 Org 25,000.00 41,250.00
e. Tukang Batu 0.2750 Org 35,000.00 9,625.00
f. Kepala Tukang Batu 0.0280 Org 51,000.00 1,428.00
g. Mandor 0.0830 Org 58,000.00 4,814.00
h. Upah Angkut 0.0000 Lot 564,180.00 -
Jumlah 621,297.00
Keuntungan Max. = 0.0000 % x 621,297.00 -
Jumlah 621,297.00
Dibulatkan 621,297.00
23 A.028 1 M3 COR BETON SITE MIX K - 225
a. Semen PC (@ 50 Kg/Zak) 7.4200 Zak 53,000.00 393,260.00
b. Split Pecah Mesin 2/3 0.8100 M3 160,000.00 129,600.00
c. Pasir Beton 0.4900 M3 155,000.00 75,950.00
d. Pekerja 1.6500 Org 25,000.00 41,250.00
e. Tukang Batu 0.2750 Org 35,000.00 9,625.00
f. Kepala Tukang Batu 0.0280 Org 51,000.00 1,428.00
g. Mandor 0.0830 Org 58,000.00 4,814.00
h. Upah Angkut 0.0000 Lot 598,810.00 -
Jumlah 655,927.00
Keuntungan Max. 0.0000 % x 655,927.00 -
Jumlah 655,927.00
Dibulatkan 655,927.00
24 A.029 1 M3 COR BETON SITE MIX K - 300
a. Semen PC (@ 50 Kg/Zak) 8.2600 Zak 53,000.00 437,780.00
b. Split Pecah Mesin 2/3 0.8100 M3 160,000.00 129,600.00
c. Pasir Beton 0.4900 M3 155,000.00 75,950.00
d. Pekerja 1.6500 Org 25,000.00 41,250.00
e. Tukang Batu 0.2750 Org 35,000.00 9,625.00
f. Kepala Tukang Batu 0.0280 Org 51,000.00 1,428.00
g. Mandor 0.0830 Org 58,000.00 4,814.00
h. Upah Angkut 0.0000 Lot 643,330.00 -
Jumlah 700,447.00
Keuntungan Max. = 0.0000 % x 700,447.00 -
Jumlah 700,447.00
Dibulatkan 700,447.00
25 A.030 1 M3 COR BETON K - 175 READY MIX MIN. 6 M3 BERIKUT SLANG
a. Adukan K-175 Ready Mix 1.0000 M3 630,000.00 630,000.00
b. Pekerja 2.5000 OH 25,000.00 62,500.00
c. Tukang Batu 0.2500 OH 35,000.00 8,750.00
d. Kepala Tukang Batu 0.1000 OH 51,000.00 5,100.00
e. Mandor 0.0100 OH 58,000.00 580.00
f. Alat Bantu (Slang + Tes Lab) 0.0450 Lot 706,930.00 31,811.85
g. Upah Angkut 0.0000 Lot 661,811.85 -
Jumlah 738,741.85
Keuntungan Max. = 0.0000 % x 738,741.85 -
Jumlah 738,741.85
Dibulatkan 738,741.00
26 A.031 1 M3 COR BETON K - 225 READY MIX MIN. 6 M3 BERIKUT SLANG
a. Adukan K-225 Ready Mix 1.0000 M3 650,000.00 650,000.00
b. Pekerja 2.5000 OH 25,000.00 62,500.00
c. Tukang Batu 0.2500 OH 35,000.00 8,750.00
d. Kepala Tukang Batu 0.1000 OH 51,000.00 5,100.00
e. Mandor 0.0100 OH 58,000.00 580.00
f. Alat Bantu (Slang + Tes Lab) 0.0450 Lot 726,930.00 32,711.85
g. Upah Angkut 0.0000 Lot 682,711.85 -
03/08 Page 93 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 759,641.85
Keuntungan Max. = 0.0000 % x 759,641.85 -
Jumlah 759,641.85
Dibulatkan 759,641.00
03/08 Page 94 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
27 A.031.1 1 M3 COR BETON K - 250 READY MIX MIN. 6 M3 BERIKUT SLANG
a. Adukan K-225 Ready Mix 1.0000 M3 660,000.00 660,000.00
b. Pekerja 2.5000 OH 25,000.00 62,500.00
c. Tukang Batu 0.2500 OH 35,000.00 8,750.00
d. Kepala Tukang Batu 0.1000 OH 51,000.00 5,100.00
e. Mandor 0.0100 OH 58,000.00 580.00
f. Alat Bantu (Slang + Tes Lab) 0.0450 Lot 736,930.00 33,161.85
g. Upah Angkut 0.0000 Lot 693,161.85 -
Jumlah 770,091.85
Keuntungan Max. = 0.0000 % x 770,091.85 -
Jumlah 770,091.85
Dibulatkan 770,091.00
28 A.032 1 M3 COR BETON K - 300 READY MIX MIN. 6 M3 BERIKUT SLANG
a. Adukan K-300 Ready Mix 1.0000 M3 680,000.00 680,000.00
b. Pekerja 2.5000 OH 25,000.00 62,500.00
c. Tukang Batu 0.2500 OH 35,000.00 8,750.00
d. Kepala Tukang Batu 0.1000 OH 51,000.00 5,100.00
e. Mandor 0.0100 OH 58,000.00 580.00
f. Alat Bantu (Slang + Tes Lab) 0.0450 Lot 756,930.00 34,061.85
g. Upah Angkut 0.0000 Lot 714,061.85 -
Jumlah 790,991.85
Keuntungan Max. = 0.0000 % x 790,991.85 -
Jumlah 790,991.85
Dibulatkan 790,991.00
29 A.033 1 KG BESI BETON TERPASANG POLOS
UNTUK 10 KG
a. Besi Beton Polos 10.5000 Kg 7,850.00 82,425.00
b. Kawat Beton 0.1500 Kg 15,000.00 2,250.00
c. Pekerja 0.0700 OH 25,000.00 1,750.00
d. Tukang Besi 0.0700 OH 35,000.00 2,450.00
e. Kepala Tukang Besi 0.0070 OH 51,000.00 357.00
f. Mandor 0.0040 OH 58,000.00 232.00
g. Upah Angkut 0.0000 Lot 84,675.00 -
Jumlah 89,464.00
Untuk 1 Kg Besi Beton terpasang 8,946.40
Keuntungan Max. = 0.0000 % x 8,946.40 -
Jumlah 8,946.40
Dibulatkan 8,946.00
30 A.033.1 1 KG BESI BETON TERPASANG U-39 (URIL)
UNTUK 10 KG
a. Besi Beton rata-rata (U-39/Uril) 10.5000 Kg 8,124.00 85,302.00
b. Kawat Beton 0.1500 Kg 15,000.00 2,250.00
c. Pekerja 0.0700 OH 25,000.00 1,750.00
d. Tukang Besi 0.0700 OH 35,000.00 2,450.00
e. Kepala Tukang Besi 0.0070 OH 51,000.00 357.00
f. Mandor 0.0040 OH 58,000.00 232.00
g. Upah Angkut 0.0000 Lot 87,552.00 -
Jumlah 92,341.00
Untuk 1 Kg Besi Beton terpasang 9,234.10
Keuntungan Max. = 0.0000 % x 9,234.10 -
Jumlah 9,234.10
Dibulatkan 9,234.00
31 A.034 1 KG PEK. ERECTION KONSTRUKSI KUDA-KUDA BESI
a. Pekerja 0.0010 OH 25,000.00 25.00
b. Tukang Besi Profil 0.0010 OH 35,000.00 35.00
c. Kepala Tukang Besi Profil 0.0002 OH 51,000.00 10.20
d. Mandor 0.0001 OH 58,000.00 5.80
e. Operator Alat Berat 0.0002 OH 51,000.00 10.20
f. Pembantu Operator 0.0200 OH 29,000.00 580.00
03/08 Page 95 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
g. Sewa Alat 0.0002 Ls 47,500.00 9.50
h. Bahan Bakar Solar 0.0100 Ltr 4,500.00 45.00
i. Pelumas 0.0010 Ltr 28,000.00 28.00
j. Alat Bantu 0.0002 Lot 748.70 0.15
k. Upah Angkut 0.0000 Lot 82.65 -
Jumlah 748.85
Keuntungan Max. = 0.0000 % x 748.85 -
Jumlah 748.85
Dibulatkan 748.00
03/08 Page 96 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
32 A.035 1 KG PEKEKERJAAN BAJA IWF EX DN
a. Besi IWF Ex DN SII 1.0500 Kg 7,735.00 8,121.75
b. Pekerja 0.0600 OH 25,000.00 1,500.00
c. Tukang Besi Profill/ Tukang Las 0.0600 OH 35,000.00 2,100.00
d. Kepala Tukang Besi Profil 0.0060 OH 51,000.00 306.00
e. Mandor 0.0030 OH 58,000.00 174.00
f. Upah Angkut 0.0000 Lot 8,121.75 -
Jumlah 12,201.75
Keuntungan Max. = 0.0000 % x 12,201.75 -
Jumlah 12,201.75
Dibulatkan 12,201.00
33 A.036 1 KG PEK. KONSTRUKSI BESI SIKU/PROFIL EX DN
a. Besi Profil/ Besi Siku Ex. DN 1.0500 Kg 7,735.00 8,121.75
b. Pekerja 0.0600 OH 25,000.00 1,500.00
c. Tukang Besi Profil/ Tukang Las 0.0600 OH 35,000.00 2,100.00
d. Kepala Tukang Besi Profil 0.0060 OH 51,000.00 306.00
e. Mandor 0.0030 OH 58,000.00 174.00
f. Upah Angkut 0.0000 Lot 8,121.75 -
Jumlah 12,201.75
Keuntungan Max. = 0.0000 % x 12,201.75 -
Jumlah 12,201.75
Dibulatkan 12,201.00
34 A.037 1 CM PEK. PENGELASAN DENGAN LAS LISTRIK TEBAL KAWAT 4 MM
UNTUK 10 CM
a. Kawat Las listrik 0.4000 Kg 15,000.00 6,000.00
b. Bahan Bakar Solar 0.3000 Ltr 4,500.00 1,350.00
c. Pelumas 0.0400 Ltr 28,000.00 1,120.00
d. Pekerja 0.0400 OH 25,000.00 1,000.00
e. Tukang Besi Profil 0.0200 OH 35,000.00 700.00
f. Kepala Tukang Besi Profil 0.0020 OH 51,000.00 102.00
g. Mandor 0.0020 OH 58,000.00 116.00
h. Sewa Alat (Mesin Las Listrik) 0.1700 Lot 10,388.00 1,765.96
i. Upah Angkut 0.0000 Lot 10,235.96 -
Jumlah 12,153.96
Untuk 1 Cm Pengelasan 1,215.40
Keuntungan Max. = 0.0000 % x 1,215.40 -
Jumlah 1,215.40
Dibulatkan 1,215.00
35 A.038 1 TITIK MELOBANG KONSTRUKSI BESI DENGAN BOR
a. Pekerja 0.0500 OH 25,000.00 1,250.00
b. Tukang Besi Profil 0.0200 OH 35,000.00 700.00
c. Kepala Tukang Besi Profil 0.0030 OH 51,000.00 153.00
d. Mandor 0.0010 OH 58,000.00 58.00
e. Alat Bantu (Mesin Bor Listrik) 0.2500 Lot 2,161.00 540.25
f. Upah Angkut 0.0000 Lot 540.25 -
Jumlah 2,701.25
Keuntungan Max. = 0.0000 % x 2,701.25 -
Jumlah 2,701.25
Dibulatkan 2,701.00
36 A.039 1 M2 PEKERJAAN BONDEK
a. Bondek 1.0100 M
2
148,500.00 149,985.00
b. Kawat Las 0.1000 Kg 15,000.00 1,500.00
c. Pekerja 0.0500 OH 25,000.00 1,250.00
d. Tukang Besi Profil 0.0300 OH 35,000.00 1,050.00
e. Mandor 0.0100 OH 58,000.00 580.00
f. Shear Connector 1.0000 Ls 15,436.50 15,436.50
g. Upah Angkut 0.0000 Lot 166,921.50 -
Jumlah 169,801.50
Keuntungan Max. = 0.0000 % x 169,801.50 -
03/08 Page 97 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 169,801.50
Dibulatkan 169,801.00
37 A.040 1 M2 PEKERJAAN WIREMESH M8
a. Wiremesh M8 1.0100 M
2
38,095.24 38,476.19
b. Kawat Las 0.1000 Kg 15,000.00 1,500.00
c. Pekerja 0.1000 OH 25,000.00 2,500.00
d. Tukang Besi Profil 0.0750 OH 35,000.00 2,625.00
e. Mandor 0.0100 OH 58,000.00 580.00
f. Upah Angkut 0.0000 Lot 39,976.19 -
Jumlah 45,681.19
Keuntungan Max. = 0.0000 % x 45,681.19 -
Jumlah 45,681.19
Dibulatkan 45,681.00
03/08 Page 98 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
38 A.041 1 M2 BEKISTING DENGAN PAPAN
a. Kaso 5/7 Kayu Kuat Kelas II (Maranti) Sp (2x pakai) 50% 0.0170 M3 2,500,000.00 42,500.00
b. Papan Kayu Lokal/Rawa (Albasiah) (2 X Pakai) 75 % 0.0240 M3 750,000.00 18,000.00
c. Paku 0.4000 Kg 13,000.00 5,200.00
d. Pekerja 0.1200 OH 25,000.00 3,000.00
e. Tukang Kayu 0.2700 OH 35,000.00 9,450.00
f. Kepala Tukang Kayu 0.1500 OH 51,000.00 7,650.00
g. Mandor 0.0500 OH 58,000.00 2,900.00
h. Upah Angkut 0.0000 Lot 65,700.00 -
Jumlah 88,700.00
Keuntungan Max. = 0.0000 % x 88,700.00 -
Jumlah 88,700.00
Dibulatkan 88,700.00
39 A.046.1 1 M2 BEKISTING DENGAN PAPAN
a. Kaso 5/7 Kayu Kuat Kelas II (Maranti) Sp (2x pakai) 50% 0.0170 M3 2,500,000.00 42,500.00
b. Papan Kayu Lokal/Rawa (Albasiah) (2 X Pakai) 75 % 0.0240 M3 750,000.00 18,000.00
c. Paku 0.4000 Kg 13,000.00 5,200.00
d. Pekerja 0.1200 OH 25,000.00 3,000.00
e. Tukang Kayu 0.2700 OH 35,000.00 9,450.00
f. Kepala Tukang Kayu 0.1500 OH 51,000.00 7,650.00
g. Mandor 0.0500 OH 58,000.00 2,900.00
h. Upah Angkut 0.0000 Lot 65,700.00 -
Jumlah 88,700.00
Jumlah untuk 1 M2 44,350.00
Keuntungan Max. = 0.0000 % x 44,350.00 -
Jumlah 44,350.00
Dibulatkan 44,350.00
40 A.042 1 M2 BEKISTING DENGAN MULTIPLEX 9 MM
a. Kaso 5/7 Kayu Kuat Kelas II (Maranti) Sp (2x pakai) 50% 0.0170 M3 2,500,000.00 42,500.00
b. MultIplek 9 mm (2 X Pakai) 75 % 0.3470 Lbr 100,000.00 34,700.00
c. Paku 0.4000 Kg 13,000.00 5,200.00
d. Pekerja 0.1200 OH 25,000.00 3,000.00
e. Tukang Kayu 0.2700 OH 35,000.00 9,450.00
f. Kepala Tukang Kayu 0.1500 OH 51,000.00 7,650.00
g. Mandor 0.0500 OH 58,000.00 2,900.00
h. Upah Angkut 0.0000 Lot 82,400.00 -
Jumlah 105,400.00
Keuntungan Max. = 0.0000 % x 105,400.00 -
Jumlah 105,400.00
Dibulatkan 105,400.00
41 A.042.1 1 M2 BEKISTING DENGAN MULTIPLEX 9 MM
a. Kaso 5/7 Kayu Kuat Kelas II (Maranti) Sp (2x pakai) 50% 0.0170 M3 2,500,000.00 42,500.00
b. MultIplek 9 mm (2 X Pakai) 75 % 0.3470 Lbr 100,000.00 34,700.00
c. Paku 0.4000 Kg 13,000.00 5,200.00
d. Pekerja 0.1200 OH 25,000.00 3,000.00
e. Tukang Kayu 0.2700 OH 35,000.00 9,450.00
f. Kepala Tukang Kayu 0.1500 OH 51,000.00 7,650.00
g. Mandor 0.0500 OH 58,000.00 2,900.00
h. Upah Angkut 0.0000 Lot 82,400.00 -
Jumlah 105,400.00
Jumlah untuk 1 M2 52,700.00
Keuntungan Max. = 0.0000 % x 52,700.00 -
Jumlah 52,700.00
Dibulatkan 52,700.00
42 A.043 1 M2 BEKISTING DENGAN MULTIPLEX 12 MM
a. Kaso 5/7 Kayu Kuat Kelas II (Maranti) SP (2x pakai) 50% 0.0170 M3 2,500,000.00 42,500.00
b. Multiplek 12 mm (2x Pakai) 75 % 0.3470 Lbr 140,000.00 48,580.00
c. Paku 0.4000 Kg 13,000.00 5,200.00
d. Pekerja 0.1200 OH 25,000.00 3,000.00
03/08 Page 99 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
e. Tukang Kayu 0.2700 OH 35,000.00 9,450.00
f. Kepala Tukang Kayu 0.1500 OH 51,000.00 7,650.00
g. Mandor 0.0500 OH 58,000.00 2,900.00
h. Upah Angkut 0.0000 Lot 96,280.00 -
Jumlah 119,280.00
Keuntungan Max. = 0.0000 % x 119,280.00 -
Jumlah 119,280.00
Dibulatkan 119,280.00
03/08 Page 100 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
43 A.043.1 1 M2 BEKISTING DENGAN MULTIPLEX 12 MM
a. Kaso 5/7 Kayu Kuat Kelas II (Maranti) SP (2x pakai) 50% 0.0170 M3 2,500,000.00 42,500.00
b. Multiplek 12 mm (2x Pakai) 75 % 0.3470 Lbr 140,000.00 48,580.00
c. Paku 0.4000 Kg 13,000.00 5,200.00
d. Pekerja 0.1200 OH 25,000.00 3,000.00
e. Tukang Kayu 0.2700 OH 35,000.00 9,450.00
f. Kepala Tukang Kayu 0.1500 OH 51,000.00 7,650.00
g. Mandor 0.0500 OH 58,000.00 2,900.00
h. Upah Angkut 0.0000 Lot 96,280.00 -
Jumlah 119,280.00
Jumlah untuk 1 M2 59,640.00
Keuntungan Max. = 0.0000 % x 59,640.00 -
Jumlah 59,640.00
Dibulatkan 59,640.00
44 A.044 1 M2 PASANGAN STOOT WERK
a. Kayu Stoot (Dinding 2x pakai) 50% 0.0864 M3 2,500,000.00 216,000.00
b. Papan Kayu Lokal/Rawa (Albasiah) (2x Pakai) 0.0160 M3 750,000.00 12,000.00
c. Paku 0.5000 Kg 13,000.00 6,500.00
d. Pekerja 0.1500 OH 25,000.00 3,750.00
e. Tukang Kayu 0.2000 OH 35,000.00 7,000.00
f. Kepala Tukang Kayu 0.2000 OH 51,000.00 10,200.00
g. Mandor 0.0170 OH 58,000.00 986.00
h. Upah Angkut 0.0000 Lot 228,000.00 -
Jumlah 256,436.00
Keuntungan Max. = 0.0000 % x 256,436.00 -
Jumlah 256,436.00
Dibulatkan 256,436.00
45 A.044.1 1 M2 PASANGAN STOOT WERK
a. Kayu Stoot (Dinding 2x Pakai) 50% 0.0864 M3 2,500,000.00 216,000.00
b. Paku 0.5000 Kg 13,000.00 6,500.00
c. Pekerja 0.1500 OH 25,000.00 3,750.00
d. Tukang Kayu 0.2000 OH 35,000.00 7,000.00
e. Kepala Tukang Kayu 0.2000 OH 51,000.00 10,200.00
f. Mandor 0.0170 OH 58,000.00 986.00
g. Upah Angkut 0.0000 Lot 216,000.00 -
Jumlah 244,436.00
Jumlah untuk 1 M2 122,218.00
Keuntungan Max. = 0.0000 % x 122,218.00 -
Jumlah 122,218.00
Dibulatkan 122,218.00
46 A.045 1 M3 PASANGAN BATU KOSONG (AANSTAMPING)
a. Batu Belah 15 Cm/ 20 Cm 1.2000 M3 135,000.00 162,000.00
b. Pasir Urug 0.1000 M3 110,000.00 11,000.00
c. Pekerja 0.7800 OH 25,000.00 19,500.00
d. Tukang Batu 0.3900 OH 35,000.00 13,650.00
e. Kepala Tukang Batu 0.0390 OH 51,000.00 1,989.00
f. Mandor 0.0390 OH 58,000.00 2,262.00
g. Upah Angkut 0.0000 Lot 173,000.00 -
Jumlah 210,401.00
Keuntungan Max. = 0.0000 % x 210,401.00 -
Jumlah 210,401.00
Dibulatkan 210,401.00
47 A.046 1 M3 PASANGAN BATU BRONJONG
a. Batu Kali (Batu Bulat) Bronjol 1.2000 M3 120,000.00 144,000.00
b. Kawat Bronjong 3.5000 Kg 25,000.00 87,500.00
c. Pekerja 1.5000 OH 25,000.00 37,500.00
d. Tukang Batu 0.2000 OH 35,000.00 7,000.00
e. Mandor 0.0200 OH 58,000.00 1,160.00
f. Upah Angkut 0.0000 Lot 231,500.00 -
03/08 Page 101 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 277,160.00
Keuntungan Max. = 0.0000 % x 277,160.00 -
Jumlah 277,160.00
Dibulatkan 277,160.00
03/08 Page 102 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
48 A.049 1 M3 PASANGAN BATU BELAH CAMP. 1 PC : 6 PP
a. Batu Belah 15 Cm/ 20 Cm 1.2000 M3 135,000.00 162,000.00
b. Semen PC (@ 50 Kg/Zak) 2.3400 Zak 53,000.00 124,020.00
c. Pasir Pasang 0.5610 M3 140,000.00 78,540.00
d. Pekerja 1.5000 Org 25,000.00 37,500.00
e. Tukang Batu 0.7500 Org 35,000.00 26,250.00
f. Kepala Tukang Batu 0.0750 Org 51,000.00 3,825.00
g. Mandor 0.0750 Org 58,000.00 4,350.00
h. Upah Angkut 0.0000 Lot 364,560.00 -
Jumlah 436,485.00
Keuntungan Max. = 0.0000 % x 436,485.00 -
Jumlah 436,485.00
Dibulatkan 436,485.00
49 A.050 1 M3 PASANGAN BATU BELAH, CAMP. 1 PC : 5 PP
a. Batu Belah 15 Cm/ 20 Cm 1.2000 M3 135,000.00 162,000.00
b. Semen PC (@ 50 Kg/Zak) 2.7200 Zak 53,000.00 144,160.00
c. Pasir Pasang 0.5440 M3 140,000.00 76,160.00
d. Pekerja 1.5000 OH 25,000.00 37,500.00
e. Tukang Batu 0.7500 OH 35,000.00 26,250.00
f. Kepala Tukang Batu 0.0750 OH 51,000.00 3,825.00
g. Mandor 0.0750 OH 58,000.00 4,350.00
h. Upah Angkut 0.0000 Lot 382,320.00 -
Jumlah 454,245.00
Keuntungan Max. = 0.0000 % x 454,245.00 -
Jumlah 454,245.00
Dibulatkan 454,245.00
50 A.051 1 M3 PASANGAN BATU BELAH, CAMP. 1 PC : 4 PP
a. Batu Belah 15 Cm/ 20 Cm 1.2000 M3 135,000.00 162,000.00
b. Semen PC (@ 50 Kg/Zak) 3.2600 Zak 53,000.00 172,780.00
c. Pasir Pasang 0.5200 M3 140,000.00 72,800.00
d. Pekerja 1.5000 OH 25,000.00 37,500.00
e. Tukang Batu 0.7500 OH 35,000.00 26,250.00
f. Kepala Tukang Batu 0.0750 OH 51,000.00 3,825.00
g. Mandor 0.0750 OH 58,000.00 4,350.00
h. Upah Angkut 0.0000 Lot 407,580.00 -
Jumlah 479,505.00
Keuntungan Max. = 0.0000 % x 479,505.00 -
Jumlah 479,505.00
Dibulatkan 479,505.00
51 A.052 1 M3 PASANGAN BATU BELAH, CAMP. 1 PC : 3 PP
a. Batu Belah 15 Cm/ 20 Cm 1.2000 M3 135,000.00 162,000.00
b. Semen PC (@ 50 Kg/Zak) 4.0400 Zak 53,000.00 214,120.00
c. Pasir Pasang 0.4850 M3 140,000.00 67,900.00
d. Pekerja 1.5000 OH 25,000.00 37,500.00
e. Tukang Batu 0.7500 OH 35,000.00 26,250.00
f. Kepala Tukang Batu 0.0750 OH 51,000.00 3,825.00
g. Mandor 0.0750 OH 58,000.00 4,350.00
h. Upah Angkut 0.0000 Lot 444,020.00 -
Jumlah 515,945.00
Keuntungan Max. = 0.0000 % x 515,945.00 -
Jumlah 515,945.00
Dibulatkan 515,945.00
52 A.053 1 M3 PASANGAN BATU BELAH 1 : 4 PAKAI MUKA BATU SEGI ENAM + SIARAN
a. Batu Belah 1.5000 M3 135,000.00 202,500.00
b. Semen PC (@ 50 Kg/Zak) 1.2500 Zak 53,000.00 66,250.00
c. Pasir Pasang 0.3480 M3 140,000.00 48,720.00
d. Pekerja 1.2500 OH 25,000.00 31,250.00
e. Tukang Batu 1.1250 OH 35,000.00 39,375.00
f. Kepala Tukang Batu 0.1125 OH 51,000.00 5,737.50
03/08 Page 103 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
g. Mandor 0.0169 OH 58,000.00 980.20
h. Upah Angkut 0.0000 Lot 317,470.00 -
Jumlah 394,812.70
Keuntungan Max. = 0.0000 % x 394,812.70 -
Jumlah 394,812.70
Dibulatkan 394,812.00
03/08 Page 104 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
53 A.054 1 M2 PASANGAN BATU TEMPEL HITAM
a. Batu Tempel Hitam 1.1000 M2 55,000.00 60,500.00
b. Semen PC (@ 50 Kg/Zak) 0.1200 Zak 53,000.00 6,360.00
c. Pasir Pasang 0.0310 M3 140,000.00 4,340.00
d. Pekerja 0.1875 OH 25,000.00 4,687.50
e. Tukang Batu 0.2250 OH 35,000.00 7,875.00
f. Kepala Tukang Batu 0.0375 OH 51,000.00 1,912.50
g. Mandor 0.0338 OH 58,000.00 1,960.40
h. Upah Angkut 0.0000 Lot 71,200.00 -
Jumlah 87,635.40
Keuntungan Max. = 0.0000 % x 87,635.40 -
Jumlah 87,635.40
Dibulatkan 87,635.00
54 A.055.1 1 M2 DINDING KERAMIK UKURAN 10x20 / 20x20 CM (PUTIH POLOS)
a. Keramik KW 1 DN (Putih Polos) 1.0100 M2 27,000.00 27,270.00
b. Semen PC (@ 50 Kg/Zak) 0.1600 Zak 53,000.00 8,480.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Semen Warna 0.0130 Kg 4,000.00 52.00
e. Pekerja 0.1875 OH 25,000.00 4,687.50
f. Tukang Batu 0.3750 OH 35,000.00 13,125.00
g. Kepala Tukang Batu 0.0750 OH 51,000.00 3,825.00
h. Mandor 0.0188 OH 58,000.00 1,090.40
i. Upah Angkut 0.0000 Lot 40,002.00 -
Jumlah 62,729.90
Keuntungan Max. = 0.0000 % x 62,729.90 -
Jumlah 62,729.90
Dibulatkan 62,729.00
55 A.055.2 1 M2 DINDING KERAMIK 10x20 / 20x20 CM DN BERCORAK
a. Keramik KW 1 DN (Putih Polos) 1.0100 M2 32,500.00 32,825.00
b. Semen PC (@ 50 Kg/Zak) 0.1600 Zak 53,000.00 8,480.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Semen Warna 0.0130 Kg 4,000.00 52.00
e. Pekerja 0.1875 OH 25,000.00 4,687.50
f. Tukang Batu 0.3750 OH 35,000.00 13,125.00
g. Kepala Tukang Batu 0.0750 OH 51,000.00 3,825.00
h. Mandor 0.0188 OH 58,000.00 1,090.40
i. Upah Angkut 0.0000 Lot 45,557.00 -
Jumlah 68,284.90
Keuntungan Max. = 0.0000 % x 68,284.90 -
Jumlah 68,284.90
Dibulatkan 68,284.00
56 A.058 1 M2 LANTAI KERAMIK UKURAN 20 X 20 CM CORAK/ ANTI SLIP
a. Keramik 20/20 KW 1 DN Corak/ Anti Slip 1.0100 M2 32,500.00 32,825.00
b. Semen PC (@ 50 Kg/Zak) 0.2400 Zak 53,000.00 12,720.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Semen Warna 0.0130 Kg 4,000.00 52.00
e. Pekerja 0.1875 OH 25,000.00 4,687.50
f. Tukang Batu 0.3750 OH 35,000.00 13,125.00
g. Kepala Tukang Batu 0.1125 OH 51,000.00 5,737.50
h. Mandor 0.0282 OH 58,000.00 1,635.60
i. Upah Angkut 0.0000 Lot 49,797.00 -
Jumlah 74,982.60
Keuntungan Max. = 0.0000 % x 74,982.60 -
Jumlah 74,982.60
Dibulatkan 74,982.00
57 A.059 1 M2 LANTAI KERAMIK 30 x 30 CM DN PUTIH POLOS
a. Keramik 30/30 KW 1 DN Putih Polos 1.0100 M2 27,000.00 27,270.00
b. Semen PC (@ 50 Kg/Zak) 0.1600 Zak 53,000.00 8,480.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
03/08 Page 105 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
d. Semen Warna 0.0130 Kg 4,000.00 52.00
e. Pekerja 0.1875 OH 25,000.00 4,687.50
f. Tukang Batu 0.3750 OH 35,000.00 13,125.00
g. Kepala Tukang Batu 0.0750 OH 51,000.00 3,825.00
h. Mandor 0.0188 OH 58,000.00 1,090.40
i. Upah Angkut 0.0000 Lot 40,002.00 -
Jumlah 62,729.90
Keuntungan Max. = 0.0000 % x 62,729.90 -
Jumlah 62,729.90
Dibulatkan 62,729.00
03/08 Page 106 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
58 A.060 1 M2 LANTAI KERAMIK 30/30 DN BERCORAK/ BERWARNA
a. Keramik 30/ 30 KW 1 DN Bercorak/ Berwarna 1.0100 M2 32,500.00 32,825.00
b. Semen PC (@ 50 Kg/Zak) 0.1600 Zak 53,000.00 8,480.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Semen Warna 0.0130 Kg 4,000.00 52.00
e. Pekerja 0.1875 OH 25,000.00 4,687.50
f. Tukang Batu 0.3750 OH 35,000.00 13,125.00
g. Kepala Tukang Batu 0.0750 OH 51,000.00 3,825.00
h. Mandor 0.0188 OH 58,000.00 1,090.40
i. Upah Angkut 0.0000 Lot 45,557.00 -
Jumlah 68,284.90
Keuntungan Max. = 0.0000 % x 68,284.90 -
Jumlah 68,284.90
Dibulatkan 68,284.00
59 A.082 1 M2 PASANGAN DINDING BATA MERAH 1 PC : 3 PP, TEBAL 1/2 BATA
a. Bata Merah (5x11x22 Cm) 70.0000 Bh 325.00 22,750.00
b. Semen PC (@ 50 Kg/Zak) 0.2874 Zak 53,000.00 15,232.20
c. Pasir Pasang 0.0400 M3 140,000.00 5,600.00
d. Pekerja 0.3000 OH 25,000.00 7,500.00
e. Tukang Batu 0.1000 OH 35,000.00 3,500.00
f. Kepala Tukang Batu 0.0100 OH 51,000.00 510.00
g. Mandor 0.0150 OH 58,000.00 870.00
h. Upah Angkut 0.0000 Lot 43,582.20 -
Jumlah 55,962.20
Keuntungan Max. = 0.0000 % x 55,962.20 -
Jumlah 55,962.20
Dibulatkan 55,962.00
60 A.083 1 M2 PASANGAN DINDING BATA MERAH 1 PC : 4 PP, TEBAL 1/2 BATA
a. Bata Merah (5x11x22 Cm) 70.0000 Bh 325.00 22,750.00
b. Semen PC (@ 50 Kg/Zak) 0.2300 Zak 53,000.00 12,190.00
c. Pasir Pasang 0.0430 M3 140,000.00 6,020.00
d. Pekerja 0.3000 OH 25,000.00 7,500.00
e. Tukang Batu 0.1000 OH 35,000.00 3,500.00
f. Kepala Tukang Batu 0.0100 OH 51,000.00 510.00
g. Mandor 0.0150 OH 58,000.00 870.00
h. Upah Angkut 0.0000 Lot 40,960.00 -
Jumlah 53,340.00
Keuntungan Max. = 0.0000 % x 53,340.00 -
Jumlah 53,340.00
Dibulatkan 53,340.00
61 A.084 1 M2 PASANGAN DINDING BATA MERAH 1 PC : 5 PP, TEBAL 1/2 BATA
a. Bata Merah (5x11x22 Cm) 70.0000 Bh 325.00 22,750.00
b. Semen PC (@ 50 Kg/Zak) 0.1936 Zak 53,000.00 10,260.80
c. Pasir Pasang 0.0450 M3 140,000.00 6,300.00
d. Pekerja 0.3000 OH 25,000.00 7,500.00
e. Tukang Batu 0.1000 OH 35,000.00 3,500.00
f. Kepala Tukang Batu 0.0100 OH 51,000.00 510.00
g. Mandor 0.0150 OH 58,000.00 870.00
h. Upah Angkut 0.0000 Lot 39,310.80 -
Jumlah 51,690.80
Keuntungan Max. = 0.0000 % x 51,690.80 -
Jumlah 51,690.80
Dibulatkan 51,690.00
62 A.086 1 M2 PLESTERAN 1 PC ; 3 PP, TEBAL 1,5 CM
a. Semen PC (@ 50 Kg/Zak) 0.1555 Zak 53,000.00 8,242.56
b. Pasir Pasang 0.0230 M3 140,000.00 3,220.00
c. Pekerja 0.2000 OH 25,000.00 5,000.00
d. Tukang Batu 0.1500 OH 35,000.00 5,250.00
e. Kepala Tukang Batu 0.0150 OH 51,000.00 765.00
03/08 Page 107 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
f. Mandor 0.0100 OH 58,000.00 580.00
g. Upah Angkut 0.0000 Lot 11,462.56 -
Jumlah 23,057.56
Keuntungan Max. = 0.0000 % x 23,057.56 -
Jumlah 23,057.56
Dibulatkan 23,057.00
03/08 Page 108 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
63 A.087 1 M2 PLESTERAN 1 PC ; 4 PP, TEBAL 1,5 CM
a. Semen PC (@ 50 Kg/Zak) 0.1248 Zak 53,000.00 6,614.40
b. Pasir Pasang 0.0240 M3 140,000.00 3,360.00
c. Pekerja 0.2000 OH 25,000.00 5,000.00
d. Tukang Batu 0.1500 OH 35,000.00 5,250.00
e. Kepala Tukang Batu 0.0150 OH 51,000.00 765.00
f. Mandor 0.0100 OH 58,000.00 580.00
g. Upah Angkut 0.0000 Lot 9,974.40 -
Jumlah 21,569.40
Keuntungan Max. = 0.0000 % x 21,569.40 -
Jumlah 21,569.40
Dibulatkan 21,569.00
64 A.088 1 M2 PLESTERAN 1 PC ; 5 PP, TEBAL 1,5 CM
a. Semen PC (@ 50 Kg/Zak) 0.1037 Zak 53,000.00 5,495.04
b. Pasir Pasang 0.0260 M3 140,000.00 3,640.00
c. Pekerja 0.2000 OH 25,000.00 5,000.00
d. Tukang Batu 0.1500 OH 35,000.00 5,250.00
e. Kepala Tukang Batu 0.0150 OH 51,000.00 765.00
f. Mandor 0.0100 OH 58,000.00 580.00
g. Upah Angkut 0.0000 Lot 9,135.04 -
Jumlah 20,730.04
Keuntungan Max. = 0.0000 % x 20,730.04 -
Jumlah 20,730.04
Dibulatkan 20,730.00
65 A.089 1 M2 ACIAN DENGAN PC
a. Semen PC (@ 50 Kg/Zak) 0.0650 Zak 53,000.00 3,445.00
b. Pekerja 0.1500 OH 25,000.00 3,750.00
c. Tukang Batu 0.1000 OH 35,000.00 3,500.00
d. Kepala Tukang Batu 0.0100 OH 51,000.00 510.00
e. Mandor 0.0080 OH 58,000.00 464.00
f. Upah Angkut 0.0000 Lot 3,445.00 -
Jumlah 11,669.00
Keuntungan Max. = 0.0000 % x 11,669.00 -
Jumlah 11,669.00
Dibulatkan 11,669.00
66 A.091 1 UNIT SEPTICTANK 2 x 1,5 x 1,5 m + REMBESANNYA (UNTUK KANTOR TYPE KECIL)
a. Galian Tanah 4.5000 M3 25,110.00 112,995.00
b. Pasir Urug 0.2142 M3 136,330.00 29,201.89
c. Lantai Kerja t = 10 Cm 2.2500 M
2
48,521.80 109,174.05
d. Pas. Bata ad. 1:3 + Plesteran 15.0000 M
2
79,019.76 1,185,296.40
e. Plat Beton Penutup dan Balok 0.3000 M3 11,804,297.00 3,541,289.10
f. Pipa PVC Ø 4" Jenis AW + Sambungan 5.4000 M' 38,285.40 206,741.16
g. Pipa GIP Ø 1
1/2
" 1.2000 btg 14,066.65 16,879.98
h. Galian Tanah untuk Rembesan 3.3750 M3 25,110.00 84,746.25
i. Pas. Injuk 5.4000 Kg 8,000.00 43,200.00
j. Urugan Kerikil 3,5 cm 1.0500 M3 155,000.00 162,750.00
k. Pipa PVC Ø 4" Berlubang Jenis AW 9.0000 M' 38,285.40 344,568.60
l. Urugan Kembali Perataan Tanah 1.1250 M3 6,731.40 7,572.83
m. Tambahan Upah 0.0920 Ls 5,844,415.25 537,686.20
n. Upah Angkut 0.0000 Lot 5,844,415.25 -
Jumlah 6,382,101.45
Keuntungan Max. = 0.0000 % x 6,382,101.45 -
Jumlah 6,382,101.45
Dibulatkan 6,382,101.00
67 A.093 1 M2 PENGECATAN BETON ICI ESKTERIOR
a. Cat Tembok ICI 0.2500 LTR 76,000.00 19,000.00
b. Alkali ICI sebelum pengecatan 0.1250 LTR 47,500.00 5,937.50
c. Rol Cat 0.0100 Bh 12,500.00 125.00
d. Ampelas 0.5000 Lbr 2,000.00 1,000.00
03/08 Page 109 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
e. Pekerja 0.1600 OH 25,000.00 4,000.00
f. Tukang Cat 0.2800 OH 35,000.00 9,800.00
g. Kepala Tukang Cat 0.0300 OH 51,000.00 1,530.00
h. Mandor 0.0100 OH 58,000.00 580.00
i. Steger Werk 0.0250 Lot 41,972.50 1,049.31
j. Upah Angkut 0.0000 Lot 27,111.81 -
Jumlah 43,021.81
Keuntungan Max. = 0.0000 % x 43,021.81 -
Jumlah 43,021.81
Dibulatkan 43,021.00
03/08 Page 110 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
68 A.094 1 M2 PENGECATAN PLAFOND DAN DINDING INTERIOR ICI
a. Cat Tembok ICI 0.2500 LTR 52,000.00 13,000.00
b. Cat Dasar sebelum pengecatan 0.1250 LTR 47,500.00 5,937.50
c. Rol Cat 0.0100 Bh 12,500.00 125.00
d. Ampelas 0.5000 Lbr 2,000.00 1,000.00
e. Pekerja 0.2000 OH 25,000.00 5,000.00
f. Tukang Cat 0.3000 OH 35,000.00 10,500.00
g. Kepala Tukang Cat 0.0300 OH 51,000.00 1,530.00
h. Mandor 0.0100 OH 58,000.00 580.00
i. Steger Werk 0.0250 Lot 37,672.50 941.81
j. Upah Angkut 0.0000 Lot 21,004.31 -
Jumlah 38,614.31
Keuntungan Max. = 0.0000 % x 38,614.31 -
Jumlah 38,614.31
Dibulatkan 38,614.00
69 A.095 1 M2 PENGECATAN DINDING VINILEX (3x)
a. Cat Tembok Vinilex 0.1750 Kg 14,400.00 2,520.00
b. Plamir Tembok 0.1600 Kg 6,000.00 960.00
c. Rol Cat 0.0100 Bh 12,500.00 125.00
d. Ampelas 0.5000 Lbr 2,000.00 1,000.00
e. Pekerja 0.1600 OH 25,000.00 4,000.00
f. Tukang Cat 0.2800 OH 35,000.00 9,800.00
g. Kepala Tukang Cat 0.0300 OH 51,000.00 1,530.00
h. Mandor 0.0100 OH 58,000.00 580.00
i. Steger Werk 0.0450 Lot 20,515.00 923.18
j. Upah Angkut 0.0000 Lot 5,528.18 -
Jumlah 21,438.18
Keuntungan Max. = 0.0000 % x 21,438.18 -
Jumlah 21,438.18
Dibulatkan 21,438.00
70 A.096 1 M2 PENGECATAN PLAFOND VINILEX (3x)
a. Cat Tembok Vinilex 0.2000 Kg 14,400.00 2,880.00
b. Plamir Tembok 0.1600 Kg 6,000.00 960.00
c. Rol Cat 0.0100 Bh 12,500.00 125.00
d. Ampelas 0.5000 Lbr 2,000.00 1,000.00
e. Pekerja 0.2000 OH 25,000.00 5,000.00
f. Tukang Cat 0.2800 OH 35,000.00 9,800.00
g. Kepala Tukang Cat 0.0300 OH 51,000.00 1,530.00
h. Mandor 0.0100 OH 58,000.00 580.00
i. Steger Werk 0.0425 Lot 21,875.00 929.69
j. Upah Angkut 0.0000 Lot 5,894.69 -
Jumlah 22,804.69
Keuntungan Max. = 0.0000 % x 22,804.69 -
Jumlah 22,804.69
Dibulatkan 22,804.00
71 A.097 1 M2 PENGECATAN DINDING SANLEX (3x)
a. Cat Tembok Sanlex 0.1750 Kg 14,400.00 2,520.00
b. Plamir Tembok 0.1600 Kg 6,000.00 960.00
c. Rol Cat 0.0100 Bh 12,500.00 125.00
d. Ampelas 0.5000 Lbr 2,000.00 1,000.00
e. Pekerja 0.1040 OH 25,000.00 2,600.00
f. Tukang Cat 0.1820 OH 35,000.00 6,370.00
g. Kepala Tukang Cat 0.0195 OH 51,000.00 994.50
h. Mandor 0.0100 OH 58,000.00 580.00
i. Steger Werk 0.0450 Lot 15,149.50 681.73
j. Upah Angkut 0.0000 Lot 5,286.73 -
Jumlah 15,831.23
Keuntungan Max. = 0.0000 % x 15,831.23 -
Jumlah 15,831.23
03/08 Page 111 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Dibulatkan 15,831.00
03/08 Page 112 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
72 A.098 1 M2 PENGECATAN PLAFOND SANLEX (3x)
a. Cat Tembok Sanlex 0.2000 Kg 14,400.00 2,880.00
b. Plamir Tembok 0.1600 Kg 6,000.00 960.00
c. Rol Cat 0.0100 Bh 12,500.00 125.00
d. Ampelas 0.5000 Lbr 2,000.00 1,000.00
e. Pekerja 0.1040 OH 25,000.00 2,600.00
f. Tukang Cat 0.1820 OH 35,000.00 6,370.00
g. Kepala Tukang Cat 0.0195 OH 51,000.00 994.50
h. Mandor 0.0100 OH 58,000.00 580.00
i. Steger Werk 0.0425 Lot 15,509.50 659.15
j. Upah Angkut 0.0000 Lot 5,624.15 -
Jumlah 16,168.65
Keuntungan Max. = 0.0000 % x 16,168.65 -
Jumlah 16,168.65
Dibulatkan 16,168.00
73 A.097.1 1 M2 PENGECATAN DINDING ROMATEX (3x)
a. Cat Tembok Romatex 0.1750 Kg 8,000.00 1,400.00
b. Plamir Tembok 0.1600 Kg 6,000.00 960.00
c. Rol Cat 0.0100 Bh 12,500.00 125.00
d. Ampelas 0.5000 Lbr 2,000.00 1,000.00
e. Pekerja 0.1040 OH 25,000.00 2,600.00
f. Tukang Cat 0.1820 OH 35,000.00 6,370.00
g. Kepala Tukang Cat 0.0195 OH 51,000.00 994.50
h. Mandor 0.0100 OH 58,000.00 580.00
i. Steger Werk 0.0450 Lot 14,029.50 631.33
j. Upah Angkut 0.0000 Lot 4,116.33 -
Jumlah 14,660.83
Keuntungan Max. = 0.0000 % x 14,660.83 -
Jumlah 14,660.83
Dibulatkan 14,660.00
74 A.098.1 1 M2 PENGECATAN PLAFOND ROMATEX (3x)
a. Cat Tembok Romatex 0.2000 Kg 8,000.00 1,600.00
b. Plamir Tembok 0.1600 Kg 6,000.00 960.00
c. Rol Cat 0.0100 Bh 12,500.00 125.00
d. Ampelas 0.5000 Lbr 2,000.00 1,000.00
e. Pekerja 0.1040 OH 25,000.00 2,600.00
f. Tukang Cat 0.1820 OH 35,000.00 6,370.00
g. Kepala Tukang Cat 0.0195 OH 51,000.00 994.50
h. Mandor 0.0100 OH 58,000.00 580.00
i. Steger Werk 0.0425 Lot 14,229.50 604.75
j. Upah Angkut 0.0000 Lot 4,289.75 -
Jumlah 14,834.25
Keuntungan Max. = 0.0000 % x 14,834.25 -
Jumlah 14,834.25
Dibulatkan 14,834.00
75 A.099 1 M2 PENGECATAN KAYU (3x) BERIKUT MENI
a. Meni Kayu 0.1670 Kg 10,000.00 1,670.00
b. Plamir Kayu 0.0830 Kg 6,000.00 498.00
c. Cat Kayu Setara Merk Avian 0.2000 Kg 30,000.00 6,000.00
d. Ampelas Kayu 0.4000 Lbr 2,000.00 800.00
e. Minyak Cat Terpentin 0.1500 Ltr 5,000.00 750.00
f. Kwas 3" 0.0500 Bh 5,000.00 250.00
g. Pekerja 0.2000 OH 25,000.00 5,000.00
h. Tukang Cat 0.3000 OH 35,000.00 10,500.00
i. Kepala Tukang Cat 0.0300 OH 51,000.00 1,530.00
j. Mandor 0.0100 OH 58,000.00 580.00
k. Upah Angkut 0.0000 Lot 9,968.00 -
Jumlah 27,578.00
Keuntungan Max. = 0.0000 % x 27,578.00 -
03/08 Page 113 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 27,578.00
Dibulatkan 27,578.00
03/08 Page 114 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
76 A.100 1 M2 PENGECATAN BESI (3x)
a. Meni Besi 0.1670 Kg 10,000.00 1,670.00
b. Cat Besi Setara Merk Avian 0.2000 Kg 30,000.00 6,000.00
c. Ampelas Besi 0.4000 Lbr 2,000.00 800.00
d. Minyak Cat (Tinner B) 0.1500 Ltr 15,000.00 2,250.00
e. Kwas 3" 0.0500 Bh 5,000.00 250.00
f. Pekerja 0.2000 OH 25,000.00 5,000.00
g. Tukang Cat 0.3000 OH 35,000.00 10,500.00
h. Kepala Tukang Cat 0.0300 OH 51,000.00 1,530.00
i. Mandor 0.0100 OH 58,000.00 580.00
j. Upah Angkut 0.0000 Lot 10,970.00 -
Jumlah 28,580.00
Keuntungan Max. = 0.0000 % x 28,580.00 -
Jumlah 28,580.00
Dibulatkan 28,580.00
77 A.101 1 M2 PLITURAN BANGUNAN (BIASA)
a. Dempul Plitur (Dempul Dasar) 0.0300 Kg 17,500.00 525.00
b. Wood Filler (INFRA) 0.2000 Kg 25,000.00 5,000.00
c. Oker Putih 0.0200 Kg 3,500.00 70.00
d. Oker Warna 0.0100 Kg 3,500.00 35.00
e. Batu Apung (gosok) 0.1000 Kg 3,500.00 350.00
f. Sirlak ex India 0.2000 Kg 75,000.00 15,000.00
g. Kwas 3" 0.0100 Bh 5,000.00 50.00
h. Spirtus 0.2000 Ltr 7,500.00 1,500.00
i. Ampelas Kayu 0.1000 Lbr 2,000.00 200.00
j. Pekerja 0.2500 OH 25,000.00 6,250.00
k. Tukang Cat/ Plitur 0.2850 OH 35,000.00 9,975.00
l. Kepala Tukang Cat/ Plitur 0.0400 OH 51,000.00 2,040.00
m. Mandor 0.0200 OH 58,000.00 1,160.00
n. Upah Angkut 0.0000 Lot 22,730.00 -
Jumlah 42,155.00
Keuntungan Max. = 0.0000 % x 42,155.00 -
Jumlah 42,155.00
Dibulatkan 42,155.00
78 A.102 1 M2 PLITURAN MEUBELAIR
a. Dempul Plitur (Dempul Dasar) 0.0300 Kg 17,500.00 525.00
b. Wood Filler (INFRA) 0.2000 Kg 25,000.00 5,000.00
c. Melamik 0.3500 Kg 35,000.00 12,250.00
d. Oker Putih 0.0200 Kg 3,500.00 70.00
e. Oker Warna 0.0100 Kg 3,500.00 35.00
f. Batu Apung (gosok) 0.1000 Kg 3,500.00 350.00
g. Sirlak ex India 0.2000 Kg 75,000.00 15,000.00
h. Kwas 3" 0.0100 Bh 5,000.00 50.00
i. Spirtus 0.2000 Ltr 7,500.00 1,500.00
j. Ampelas Kayu 0.1000 Lbr 2,000.00 200.00
k. Pekerja 0.2500 OH 25,000.00 6,250.00
l. Tukang Cat/ Plitur 0.2850 OH 35,000.00 9,975.00
m. Kepala Tukang Cat/ Plitur 0.0400 OH 51,000.00 2,040.00
n. Mandor 0.0200 OH 58,000.00 1,160.00
o. Upah Angkut 0.0000 Lot 34,980.00 -
Jumlah 54,405.00
Keuntungan Max. = 0.0000 % x 54,405.00 -
Jumlah 54,405.00
Dibulatkan 54,405.00
79 A.103 1 M2 PAS. RANGKA PLAFOND KAYU KUAT KELAS II (MAHONI) (HANYA RANGKA)
a. Kaso 5/7 Kuat Kelas II (Mahoni) 0.0154 M3 2,500,000.00 38,500.00
b. Paku 0.2000 Kg 13,000.00 2,600.00
c. Pekerja 0.1500 Org 25,000.00 3,750.00
d. Tukang Kayu 0.3000 Org 35,000.00 10,500.00
03/08 Page 115 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
e. Kepala Tukang Kayu 0.0300 Org 51,000.00 1,530.00
f. Mandor 0.0750 Org 58,000.00 4,350.00
g. Upah Angkut 0.0000 Lot 41,100.00 -
Jumlah 61,230.00
Keuntungan Max. = 0.0000 % x 61,230.00 -
Jumlah 61,230.00
Dibulatkan 61,230.00
03/08 Page 116 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
80 A.104 1 M2 PAS. RANGKA PLAFOND KAYU KUAT KELAS II (MARANTI) (HANYA RANGKA)
a. Kaso 5/7 Kuat Kelas II (Maranti) 0.0154 M3 2,500,000.00 38,500.00
b. Paku 0.2000 Kg 13,000.00 2,600.00
c. Pekerja 0.2500 Org 25,000.00 6,250.00
d. Tukang Kayu 0.1000 Org 35,000.00 3,500.00
e. Kepala Tukang Kayu 0.0500 Org 51,000.00 2,550.00
f. Mandor 0.0140 Org 58,000.00 812.00
g. Upah Angkut 0.0000 Lot 41,100.00 -
Jumlah 54,212.00
Keuntungan Max. = 0.0000 % x 54,212.00 -
Jumlah 54,212.00
Dibulatkan 54,212.00
81 A.106 1 M2 PAS. BAHAN PLAFOND TRIPLEK 4 MM PENUTUP PADA RANGKANYA
a. Triplek 4 mm (120 x 240 Cm) 0.3750 Lbr 50,000.00 18,750.00
b. Paku Triplek 0.0300 Kg 18,000.00 540.00
c. Pekerja 0.1000 OH 25,000.00 2,500.00
d. Tukang Kayu 0.1000 OH 35,000.00 3,500.00
e. Kepala Tukang Kayu 0.0100 OH 51,000.00 510.00
f. Mandor 0.0050 OH 58,000.00 290.00
g. Upah Angkut 0.0000 Lot 19,290.00 -
Jumlah 26,090.00
Keuntungan Max. = 0.0000 % x 26,090.00 -
Jumlah 26,090.00
Dibulatkan 26,090.00
82 A.107 1 M2 PAS. BAHAN PLAFOND GYFSUM
a. Plafond Gyfsum (berikut kain strimin + cotting) 0.3640 Lbr 61,250.00 22,295.00
b. Paku Sekrup 0.1100 Kg 18,000.00 1,980.00
c. Pekerja 0.1000 Org 25,000.00 2,500.00
d. Tukang Kayu 0.0500 Org 35,000.00 1,750.00
e. Kepala Tukang Kayu 0.0050 Org 51,000.00 255.00
f. Mandor 0.0050 Org 58,000.00 290.00
g. Upah Angkut 0.0000 Lot 22,295.00 -
Jumlah 29,070.00
Keuntungan Max. = 0.0000 % x 29,070.00 -
Jumlah 29,070.00
Dibulatkan 29,070.00
83 A.107.1 1 M2 PAS. BAHAN PLAFOND GRC 4 mm
a. GRC Plat 4 mm 0.3640 Lbr 42,500.00 15,470.00
b. Paku 0.0100 Kg 18,000.00 180.00
c. Pekerja 0.0300 Org 25,000.00 750.00
d. Tukang Kayu 0.0700 Org 35,000.00 2,450.00
e. Kepala Tukang Kayu 0.0070 Org 51,000.00 357.00
f. Mandor 0.0040 Org 58,000.00 232.00
g. Upah Angkut 0.0000 Lot 15,650.00 -
Jumlah 19,439.00
Keuntungan Max. = 0.0000 % x 19,439.00 -
Jumlah 19,439.00
Dibulatkan 19,439.00
84 A.108 1 M2 PAS. BAHAN PLAFOND ASBES SEMEN
a. Asbes Semen 1.1000 Lbr 11,000.00 12,100.00
b. Paku 0.0100 Kg 18,000.00 180.00
c. Pekerja 0.0300 Org 25,000.00 750.00
d. Tukang Kayu 0.0700 Org 35,000.00 2,450.00
e. Kepala Tukang Kayu 0.0070 Org 51,000.00 357.00
f. Mandor 0.0040 Org 58,000.00 232.00
g. Upah Angkut 0.0000 Lot 12,280.00 -
Jumlah 16,069.00
Keuntungan Max. = 0.0000 % x 16,069.00 -
Jumlah 16,069.00
03/08 Page 117 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Dibulatkan 16,069.00
03/08 Page 118 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
85 A.109 1 M2 PAS. BAHAN PLAFOND ETERNIT 4 mm ( 1 X 1) PADA RANGKANYA
a. Eternit 4 mm (1 x 1) 1.1000 M2 10,000.00 11,000.00
b. Paku Triplek 0.0100 Kg 18,000.00 180.00
c. Pekerja 0.0300 OH 25,000.00 750.00
d. Tukang Kayu 0.0700 OH 35,000.00 2,450.00
e. Kepala Tukang Kayu 0.0070 OH 51,000.00 357.00
f. Mandor 0.0040 OH 58,000.00 232.00
g. Upah Angkut 0.0000 Lot 11,180.00 -
Jumlah 14,969.00
Keuntungan Max. = 0.0000 % x 14,969.00 -
Jumlah 14,969.00
Dibulatkan 14,969.00
86 A.110 1 M' PEK. LISTPLANK KAYU KUAT KELAS II (MAHONI) 3/30
a. Kayu Papan 3 x 30 Cm Kayu Kuat Kelas II (Mahoni) 0.0100 M3 2,700,000.00 27,000.00
b. Paku 5 - 7 Cm 0.0100 Kg 13,000.00 130.00
c. Pekerja 0.0700 OH 25,000.00 1,750.00
d. Tukang Kayu 0.2000 OH 35,000.00 7,000.00
e. Kepala Tukang Kayu 0.0200 OH 51,000.00 1,020.00
f. Mandor 0.0040 OH 58,000.00 232.00
g. Upah Angkut 0.0000 Lot 27,130.00 -
Jumlah 37,132.00
Keuntungan Max. = 0.0000 % x 37,132.00 -
Jumlah 37,132.00
Dibulatkan 37,132.00
87 A.111 1 M' PEK. LISTPLANK KAYU KUAT KELAS II (MAHONI) 3/20
a. Kayu Papan 3x20 Cm Kayu Kuat Kelas II (Mahoni) 0.0070 M3 2,700,000.00 18,900.00
b. Paku 5 - 7 Cm 0.0100 Kg 13,000.00 130.00
c. Pekerja 0.0700 OH 25,000.00 1,750.00
d. Tukang Kayu 0.2000 OH 35,000.00 7,000.00
e. Kepala Tukang Kayu 0.0200 OH 51,000.00 1,020.00
f. Mandor 0.0040 OH 58,000.00 232.00
g. Upah Angkut 0.0000 Lot 19,030.00 -
Jumlah 29,032.00
Keuntungan Max. = 0.0000 % x 29,032.00 -
Jumlah 29,032.00
Dibulatkan 29,032.00
88 A.112 1 M3 KUSEN KAYU KUAT KELAS II (MAHONI)
a. Kayu Kuat Kelas II (Mahoni) 1.1000 M3 2,500,000.00 2,750,000.00
b. Paku 10 Cm 1.2500 Kg 13,000.00 16,250.00
c. Lem Putih (FOX) 1.0000 Kg 20,000.00 20,000.00
d. Pekerja 4.0000 OH 25,000.00 100,000.00
e. Tukang Kayu 15.5000 OH 35,000.00 542,500.00
f. Kepala Tukang Kayu 2.7000 OH 51,000.00 137,700.00
g. Mandor 0.5000 OH 58,000.00 29,000.00
h. Upah Angkut 0.0000 Lot 2,786,250.00 -
Jumlah 3,595,450.00
Keuntungan Max. = 0.0000 % x 3,595,450.00 -
Jumlah 3,595,450.00
Dibulatkan 3,595,450.00
89 A.116 1 M2 DAUN PINTU PANIL KAYU KELAS II (MAHONI)
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0400 M3 2,700,000.00 108,000.00
b. Lem Putih (FOX) 0.5000 Kg 20,000.00 10,000.00
c. Pekerja 1.0000 OH 25,000.00 25,000.00
d. Tukang Kayu 3.0000 OH 35,000.00 105,000.00
e. Kepala Tukang Kayu 0.3000 OH 51,000.00 15,300.00
f. Mandor 0.0500 OH 58,000.00 2,900.00
g. Upah Angkut 0.0000 Lot 118,000.00 -
Jumlah 266,200.00
Keuntungan Max. = 0.0000 % x 266,200.00 -
03/08 Page 119 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 266,200.00
Dibulatkan 266,200.00
03/08 Page 120 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
90 A.118 1 M2 DAUN PINTU DOUBLE TEAKWOOD RANGKA KAYU BANJAR
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0150 M3 2,700,000.00 40,500.00
b. Teakwood 3 mm (ukuran pintu) 2.0000 Lbr 60,000.00 120,000.00
c. Lem Putih (FOX) 0.0050 Kg 20,000.00 100.00
d. Paku Triplek (1 - 2.5 Cm) 0.2000 Kg 18,000.00 3,600.00
e. Pekerja 0.3000 OH 25,000.00 7,500.00
f. Tukang Kayu 1.5000 OH 35,000.00 52,500.00
g. Kepala Tukang Kayu 0.2000 OH 51,000.00 10,200.00
h. Mandor 0.0200 OH 58,000.00 1,160.00
i. Upah Angkut 0.0000 Lot 164,200.00 -
Jumlah 235,560.00
Keuntungan Max. = 0.0000 % x 235,560.00 -
Jumlah 235,560.00
Dibulatkan 235,560.00
91 A.108.1 1 M2 DAUN PINTU PANIL TRIPLEK 9 MM (RANGKA KAYU KUAT KELAS II (MAHONI))
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0150 M3 2,700,000.00 40,500.00
b. Multiplek 9 mm 0.5000 Lbr 100,000.00 50,000.00
c. Lem Putih (FOX) 0.0500 Kg 20,000.00 1,000.00
d. List Kayu Profil 4.0000 M' 1,500.00 6,000.00
e. Pekerja 0.3000 OH 25,000.00 7,500.00
f. Tukang Kayu 1.5000 OH 35,000.00 52,500.00
g. Kepala Tukang Kayu 0.2000 OH 51,000.00 10,200.00
h. Mandor 0.0200 OH 58,000.00 1,160.00
i. Upah Angkut 0.0000 Lot 97,500.00 -
Jumlah 168,860.00
Keuntungan Max. = 0.0000 % x 168,860.00 -
Jumlah 168,860.00
Dibulatkan 168,860.00
92 A.120 1 M2 DAUN PINTU TRIPLEK UKURAN PINTU LAPIS ALUMUNIUM (UNTUK KM/WC)
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0150 M3 2,700,000.00 40,500.00
b. Triplek 3 mm Ukuran Pintu 1.0000 Lbr 30,000.00 30,000.00
c. Teakwood 3 mm (ukuran pintu) 1.0000 Lbr 60,000.00 60,000.00
d. Alumunium t = 0,02 mm (ukuran Pintu) 1.0000 Lbr 30,000.00 30,000.00
e. Paku Triplek 0.2000 Kg 18,000.00 3,600.00
f. Lem Putih ( FOX ) 0.5000 Kg 20,000.00 10,000.00
g. Pekerja 0.3000 OH 25,000.00 7,500.00
h. Tukang Kayu 1.3000 OH 35,000.00 45,500.00
i. Kepala Tukang Kayu 0.1300 OH 51,000.00 6,630.00
j. Mandor 0.0130 OH 58,000.00 754.00
k. Upah Angkut 0.0000 Lot 174,100.00 -
Jumlah 234,484.00
Keuntungan Max. = 0.0000 % x 234,484.00 -
Jumlah 234,484.00
Dibulatkan 234,484.00
93 A.121 1 M2 DAUN PINTU TRIPLEK UKURAN PINTU LAPIS FORMIKA (KM/WC)
a. Rangka Papan Kayu Kuat Kelas II (Mahoni) 0.0150 M3 2,700,000.00 40,500.00
b. Teakwood 3 mm (ukuran pintu) 1.0000 Lbr 60,000.00 60,000.00
c. Formika 1.0000 Lbr 85,000.00 85,000.00
d. Paku Triplek (1-2.5 Cm) 0.2000 Kg 18,000.00 3,600.00
e. Lem Putih (FOX) 0.5000 Kg 20,000.00 10,000.00
f. Pekerja 0.3000 OH 25,000.00 7,500.00
g. Tukang Kayu 1.3000 OH 35,000.00 45,500.00
h. Kepala Tukang Kayu 0.1300 OH 51,000.00 6,630.00
i. Mandor 0.0130 OH 58,000.00 754.00
j. Upah Angkut 0.0000 Lot 199,100.00 -
Jumlah 259,484.00
Keuntungan Max. = 0.0000 % x 259,484.00 -
Jumlah 259,484.00
Dibulatkan 259,484.00
03/08 Page 121 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
94 A.123 1 M2 DAUN JENDELA KACA (TANPA KACA) KAYU KUAT KELAS II (MAHONI)
a. Rangka Kayu Kuat Kelas II (Mahoni) 0.0170 M3 2,700,000.00 45,900.00
b. Lem Putih (FOX) 0.3000 Kg 20,000.00 6,000.00
c. Pekerja 0.3000 OH 25,000.00 7,500.00
d. Tukang Kayu 1.2000 OH 35,000.00 42,000.00
e. Kepala Tukang Kayu 0.1200 OH 51,000.00 6,120.00
f. Mandor 0.0200 OH 58,000.00 1,160.00
g. Upah Angkut 0.0000 Lot 51,900.00 -
Jumlah 108,680.00
Keuntungan Max. = 0.0000 % x 108,680.00 -
Jumlah 108,680.00
Dibulatkan 108,680.00
95 A.124 1 M2 DAUN PINTU KACA (TANPA KACA) KAYU KUAT KELAS II (MAHONI)
a. Rangka Kayu Kuat Kelas II (Mahoni) 0.0200 M3 2,700,000.00 54,000.00
b. Lem Putih (FOX) 0.6000 Kg 20,000.00 12,000.00
c. Pekerja 0.4000 OH 25,000.00 10,000.00
d. Tukang Kayu 1.4000 OH 35,000.00 49,000.00
e. Kepala Tukang Kayu 0.1400 OH 51,000.00 7,140.00
f. Mandor 0.0140 OH 58,000.00 812.00
g. Upah Angkut 0.0000 Lot 66,000.00 -
Jumlah 132,952.00
Keuntungan Max. = 0.0000 % x 132,952.00 -
Jumlah 132,952.00
Dibulatkan 132,952.00
96 A.125 1 M2 DAUN PINTU / JENDELA JALUSI KAYU KUAT KELAS II (MAHONI)
a. Rangka Kayu Kuat Kelas II (Mahoni) 0.0640 M3 2,700,000.00 172,800.00
b. Lem Putih (FOX) 0.5000 Kg 13,000.00 6,500.00
c. Pekerja 1.0000 OH 25,000.00 25,000.00
d. Tukang Kayu 3.0000 OH 35,000.00 105,000.00
e. Kepala Tukang Kayu 0.3000 OH 51,000.00 15,300.00
f. Mandor 0.0500 OH 58,000.00 2,900.00
g. Upah Angkut 0.0000 Lot 179,300.00 -
Jumlah 327,500.00
Keuntungan Max. = 0.0000 % x 327,500.00 -
Jumlah 327,500.00
Dibulatkan 327,500.00
97 A.125.1 1 M2 JALUSI MATI KAYU KUAT KELAS II (MARANTI)
a. Papan Kayu Kuat Kelas II (Maranti) 0.0300 M3 2,700,000.00 81,000.00
b. Paku 5 - 7 Cm 0.1500 Kg 13,000.00 1,950.00
c. Pekerja 0.7000 Org 25,000.00 17,500.00
d. Tukang Kayu 1.8000 Org 35,000.00 63,000.00
e. Kepala Tukang Kayu 0.2800 Org 51,000.00 14,280.00
f. Mandor 0.0150 Org 58,000.00 870.00
g. Upah Angkut 0.0000 Lot 82,950.00 -
Jumlah 178,600.00
Keuntungan Max. = 0.0000 % x 178,600.00 -
Jumlah 178,600.00
Dibulatkan 178,600.00
98 A.126 1 M3 KUDA-KUDA OVERSTEK/KONSOL KAYU KUAT KELAS II (MAHONI) (EXSPOSE)
a. Kayu Balok Kayu Kuat Kelas II (Mahoni) 1.2000 M3 2,500,000.00 3,000,000.00
b. Paku 8 - 12 Cm 5.8000 Kg 13,000.00 75,400.00
c. Pekerja 3.0000 OH 25,000.00 75,000.00
d. Tukang Kayu 9.0000 OH 35,000.00 315,000.00
e. Kepala Tukang Kayu 3.0000 OH 51,000.00 153,000.00
f. Mandor 0.5000 OH 58,000.00 29,000.00
g. Upah Angkut 0.0000 Lot 3,075,400.00 -
Jumlah 3,647,400.00
Keuntungan Max. = 0.0000 % x 3,647,400.00 -
Jumlah 3,647,400.00
03/08 Page 122 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Dibulatkan 3,647,400.00
03/08 Page 123 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
99 A.127 1 M3 KUDA-KUDA KAYU KUAT KELAS II (MARANTI)
a. Kayu Balok Kayu Kuat Kelas II (Maranti) 1.1000 M3 2,500,000.00 2,750,000.00
b. Paku 8 - 12 Cm 5.6000 Kg 13,000.00 72,800.00
c. Pekerja 3.0000 OH 25,000.00 75,000.00
d. Tukang Kayu 5.0000 OH 35,000.00 175,000.00
e. Kepala Tukang Kayu 1.2000 OH 51,000.00 61,200.00
f. Mandor 0.2000 OH 58,000.00 11,600.00
g. Upah Angkut 0.0000 Lot 2,822,800.00 -
Jumlah 3,145,600.00
Keuntungan Max. = 0.0000 % x 3,145,600.00 -
Jumlah 3,145,600.00
Dibulatkan 3,145,600.00
100 A.127.1 1 M3 KUDA-KUDA KAYU KUAT KELAS II (MAHONI)
a. Kayu Kuat Kelas II (Mahoni) 1.1000 M3 2,500,000.00 2,750,000.00
b. Paku 8 - 12 Cm 5.6000 Kg 13,000.00 72,800.00
c. Pekerja 3.0000 Org 25,000.00 75,000.00
d. Tukang Kayu 5.0000 Org 35,000.00 175,000.00
e. Kepala Tukang Kayu 1.2000 Org 51,000.00 61,200.00
f. Mandor 0.2000 Org 58,000.00 11,600.00
g. Upah Angkut 0.0000 Lot 2,822,800.00 -
Jumlah 3,145,600.00
Keuntungan Max. = 0.0000 % x 3,145,600.00 -
Jumlah 3,145,600.00
Dibulatkan 3,145,600.00
101 A.128 1 M3 KONSTRUKSI GORDENG KAYU KUAT KELAS II (MARANTI)
a. Kayu Balok Kayu Kuat Kelas II (Maranti) 1.1000 M3 2,500,000.00 2,750,000.00
b. Paku 8 - 12 Cm 3.0000 Kg 13,000.00 39,000.00
c. Pekerja 2.4000 OH 25,000.00 60,000.00
d. Tukang Kayu 3.0000 OH 35,000.00 105,000.00
e. Kepala Tukang Kayu 0.7200 OH 51,000.00 36,720.00
f. Mandor 0.1200 OH 58,000.00 6,960.00
g. Upah Angkut 0.0000 Lot 2,789,000.00 -
Jumlah 2,997,680.00
Keuntungan Max. = 0.0000 % x 2,997,680.00 -
Jumlah 2,997,680.00
Dibulatkan 2,997,680.00
102 A.128.1 1 M3 KONSTRUKSI GORDING KAYU KUAT KELAS II (MAHONI)
a. Kayu Kuat Kelas II (Mahoni) 1.1000 M3 2,500,000.00 2,750,000.00
b. Paku 8 - 12 Cm 3.0000 Kg 13,000.00 39,000.00
c. Pekerja 2.4000 Org 25,000.00 60,000.00
d. Tukang Kayu 3.0000 Org 35,000.00 105,000.00
e. Kepala Tukang Kayu 0.7200 Org 51,000.00 36,720.00
f. Mandor 0.1200 Org 58,000.00 6,960.00
g. Upah Angkut 0.0000 Lot 2,789,000.00 -
Jumlah 2,997,680.00
Keuntungan Max. = 0.0000 % x 2,997,680.00 -
Jumlah 2,997,680.00
Dibulatkan 2,997,680.00
103 A.129 1 M2 RANGKA ATAP GENTENG BETON/KERAMIK KAYU KUAT KELAS II (MAHONI) (HANYA RANGKANYA)
a. Kayu Kaso 5/7 Kuat Kelas II (Mahoni) 0.0140 M3 2,500,000.00 35,000.00
b. Reng Kayu 3/4 Kuat Kelas II (Mahoni) 0.0072 M3 2,500,000.00 18,000.00
c. Paku 5 - 10 Cm 0.2500 Kg 13,000.00 3,250.00
d. Pekerja 0.1000 OH 25,000.00 2,500.00
e. Tukang Kayu 0.1000 OH 35,000.00 3,500.00
f. Kepala Tukang Kayu 0.0100 OH 51,000.00 510.00
g. Mandor 0.0050 OH 58,000.00 290.00
h. Upah Angkut 0.0000 Lot 56,250.00 -
Jumlah 63,050.00
Keuntungan Max. = 0.0000 % x 63,050.00 -
03/08 Page 124 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 63,050.00
Dibulatkan 63,050.00
03/08 Page 125 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
104 A.129.1 1 M2 RANGKA ATAP GENTENG BETON/KERAMIK KAYU KUAT KELAS II (MARANTI) (HANYA RANGKA)
a. Kayu Kaso 5/7 Kuat Kelas II (Maranti) 0.0140 M3 2,500,000.00 35,000.00
b. Kayu Reng 3/4 Kuat Kelas II (Maranti) 0.0072 M3 2,500,000.00 18,000.00
c. Paku 5 - 10 Cm 0.2500 Kg 13,000.00 3,250.00
d. Pekerja 0.1000 Org 25,000.00 2,500.00
e. Tukang Kayu 0.1000 Org 35,000.00 3,500.00
f. Kepala Tukang Kayu 0.0100 Org 51,000.00 510.00
g. Mandor 0.0050 Org 58,000.00 290.00
h. Upah Angkut 0.0000 Lot 56,250.00 -
Jumlah 63,050.00
Keuntungan Max. = 0.0000 % x 63,050.00 -
Jumlah 63,050.00
Dibulatkan 63,050.00
105 A.130 1 M2 RANGKA ATAP GENTENG PLENTONG KUAT KELAS II (MARANTI) (HANYA RANGKA)
a. Kayu Kaso 5/7 Kuat Kelas II (Maranti) 0.0140 M3 2,500,000.00 35,000.00
b. Reng Kayu 2/3 Kuat Kelas II (Maranti) 0.0036 M3 2,500,000.00 9,000.00
c. Paku 5 - 7 Cm 0.2500 Kg 13,000.00 3,250.00
d. Pekerja 0.1000 OH 25,000.00 2,500.00
e. Tukang Kayu 0.1000 OH 35,000.00 3,500.00
f. Kepala Tukang Kayu 0.0100 OH 51,000.00 510.00
g. Mandor 0.0050 OH 58,000.00 290.00
h. Upah Angkut 0.0000 Lot 47,250.00 -
Jumlah 54,050.00
Keuntungan Max. = 0.0000 % x 54,050.00 -
Jumlah 54,050.00
Dibulatkan 54,050.00
106 A.130.1 1 M2 RANGKA ATAP GENTENG PLENTONG KAYU KUAT KELAS II (MAHONI) (HANYA RANGKA)
a. Kayu Kaso 5/7 Kayu Kuat Kelas II (Mahoni) 0.0140 M3 2,500,000.00 35,000.00
b. Kayu Reng 2/3 Kayu Kuat Kelas II (Mahoni) 0.0036 M3 2,500,000.00 9,000.00
c. Paku 5 - 7 Cm 0.2500 Kg 13,000.00 3,250.00
d. Pekerja 0.1000 Org 25,000.00 2,500.00
e. Tukang Kayu 0.1000 Org 35,000.00 3,500.00
f. Kepala Tukang Kayu 0.0100 Org 51,000.00 510.00
g. Mandor 0.0050 Org 58,000.00 290.00
h. Upah Angkut 0.0000 Lot 47,250.00 -
Jumlah 54,050.00
Keuntungan Max. = 0.0000 % x 54,050.00 -
Jumlah 54,050.00
Dibulatkan 54,050.00
107 A.132 1 M' PEKERJAAN BUBUNGAN GENTENG PLENTONG PRES (JATIWANGI/PLERED)
a. Bubungan Genteng Plentong Pres (Jatiwangi/ 4.0000 Bh 2,500.00 10,000.00
Plered)
b. PC (50 Kg) 0.1304 Zak 53,000.00 6,911.20
c. Pasir Pasang 0.2100 M3 140,000.00 29,400.00
d. Pekerja 0.1500 Org 25,000.00 3,750.00
e. Tukang Batu 0.2000 Org 35,000.00 7,000.00
f. Kepala Tukang Batu 0.0100 Org 51,000.00 510.00
g. Mandor 0.0050 Org 58,000.00 290.00
h. Peralatan 0.0650 Lot 57,861.20 3,760.98
i. Upah Angkut 0.0000 Lot 50,072.18 -
Jumlah 61,622.18
Keuntungan Max. = 0.0000 % x 61,622.18 -
Jumlah 61,622.18
Dibulatkan 61,622.00
108 A.132.1 1 M2 PEKERJAAN PENUTUP ATAP GENTENG PLENTONG PRES (JATIWANGI/PLERED)
(460.01)
a. Genteng Plentong Pres (Jatiwangi/Plered) 25.0000 Bh 900.00 22,500.00
b. Pekerja 0.1200 Org 25,000.00 3,000.00
c. Tukang Kayu 0.0600 Org 35,000.00 2,100.00
03/08 Page 126 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
d. Kepala Tukang Kayu 0.0060 Org 51,000.00 306.00
e. Mandor 0.0060 Org 58,000.00 348.00
f. Upah Angkut 0.0000 Lot 22,500.00 -
Jumlah 28,254.00
Keuntungan Max. = 0.0000 % x 28,254.00 -
Jumlah 28,254.00
Dibulatkan 28,254.00
03/08 Page 127 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
109 A.133 1 M' PEKERJAAN BUBUNGAN ATAP GENTENG BETON
a. Genteng Bubungan Genteng Beton 3.0000 Bh 5,000.00 15,000.00
b. PC (50 Kg) 0.1304 Zak 53,000.00 6,911.20
c. Pasir Pasang 0.2100 M3 140,000.00 29,400.00
d. Pekerja 0.1500 OH 25,000.00 3,750.00
e. Tukang Batu 0.2000 OH 35,000.00 7,000.00
f. Kepala Tukang Batu 0.0100 OH 51,000.00 510.00
g. Mandor 0.0050 OH 58,000.00 290.00
h. Peralatan 0.0950 Lot 62,861.20 5,971.81
i. Upah Angkut 0.0000 Lot 57,283.01 -
Jumlah 68,833.01
Keuntungan Max. = 0.0000 % x 68,833.01 -
Jumlah 68,833.01
Dibulatkan 68,833.00
110 A.133.1 1 M2 PEKERJAAN PENUTUP ATAP GENTENG BETON
(460.01)
a. Genteng Beton 10.0000 Bh 2,500.00 25,000.00
b. Paku 5 - 7 Cm 0.1000 Kg 13,000.00 1,300.00
c. Pekerja 0.1500 Org 25,000.00 3,750.00
d. Tukang Kayu 0.0750 Org 35,000.00 2,625.00
e. Kepala Tukang Kayu 0.0080 Org 51,000.00 408.00
f. Mandor 0.0080 Org 58,000.00 464.00
g. Upah Angkut 0.0000 Lot 26,300.00 -
Jumlah 33,547.00
Keuntungan Max. = 0.0000 % x 33,547.00 -
Jumlah 33,547.00
Dibulatkan 33,547.00
111 A.145 1 M' SALURAN GRAVEL BETON 1/2 Ø 20 CM + PASANGAN
a. Galian Tanah 0.1500 M3 20,200.00 3,030.00
b. Gravel Beton Ø 20 Cm 1.0000 Bh 20,000.00 20,000.00
c. Pas. Bata + Plesteran 1 : 3 0.8000 M
1
72,420.84 57,936.67
d. Upah Kerja 0.1500 Ls 23,030.00 3,454.50
e. Upah Angkut 0.0000 Lot 80,966.67 -
Jumlah 84,421.17
Keuntungan Max. 0.0000 % x 84,421.17 -
Jumlah 84,421.17
Dibulatkan 84,421.00
112 A.146 1 M' SALURAN GRAVEL BETON 1/2 Ø 30 CM + PASANGAN
a. Galian Tanah 0.2000 M3 20,200.00 4,040.00
b. Gravel Beton Ø 30 Cm 1.0000 Bh 25,000.00 25,000.00
c. Pas. Bata + Plesteran 1 : 3 0.8000 M
1
72,420.84 57,936.67
d. Upah Kerja 0.1500 Ls 29,040.00 4,356.00
e. Upah Angkut 0.0000 Lot 86,976.67 -
Jumlah 91,332.67
Keuntungan Max. = 0.0000 % x 91,332.67 -
Jumlah 91,332.67
Dibulatkan 91,332.00
113 A.147 1 M2 PASANGAN PAVING BLOCK WARNA 6 CM
a. Paving Block Warna 6 cm 1.0100 M3 35,000.00 35,350.00
b. Pasir Beton 0.1000 M3 155,000.00 15,500.00
c. Pekerja 0.2500 OH 25,000.00 6,250.00
d. Tukang Batu 0.5000 OH 35,000.00 17,500.00
e. Kepala Tukang Batu 0.0250 OH 51,000.00 1,275.00
f. Mandor 0.0030 OH 58,000.00 174.00
g. Peralatan 1.0000 Ls 7,604.90 7,604.90
h. Upah Angkut 0.0000 Lot 58,454.90 -
Jumlah 83,653.90
Keuntungan Max. = 0.0000 % x 83,653.90 -
Jumlah 83,653.90
03/08 Page 128 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Dibulatkan 83,653.00
03/08 Page 129 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
114 A.149 1 M2 PASANGAN PAVING BLOCK NATURAL 6 CM
a. Paving Block Natural 6 cm 1.0100 M3 33,000.00 33,330.00
b. Pasir Beton 0.1000 M3 155,000.00 15,500.00
c. Pekerja 0.2500 OH 25,000.00 6,250.00
d. Tukang Batu 0.5000 OH 35,000.00 17,500.00
e. Kepala Tukang Batu 0.0250 OH 51,000.00 1,275.00
f. Mandor 0.0030 OH 58,000.00 174.00
g. Peralatan 1.0000 Ls 7,402.90 7,402.90
h. Upah Angkut 0.0000 Lot 56,232.90 -
Jumlah 81,431.90
Keuntungan Max. = 0.0000 % x 81,431.90 -
Jumlah 81,431.90
Dibulatkan 81,431.00
115 A.151 1 M3 MEMBONGKAR DINDING BATA (JIKA BONGKARAN DIPAKAI LAGI)
a. Pekerja 2.0000 OH 25,000.00 50,000.00
b. Mandor 0.0900 OH 58,000.00 5,220.00
Jumlah 55,220.00
Keuntungan Max. = 0.0000 % x 55,220.00 -
Jumlah 55,220.00
Dibulatkan 55,220.00
116 A.152 1 M3 MEMBONGKAR DINDING BATA
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
a. Pekerja 1.0000 OH 25,000.00 25,000.00
b. Mandor 0.0900 OH 58,000.00 5,220.00
Jumlah 30,220.00
Keuntungan Max. = 0.0000 % x 30,220.00 -
Jumlah 30,220.00
Dibulatkan 30,220.00
117 A.153 1 M2 MEMBONGKAR PLESTERAN DINDING
a. Pekerja 0.0500 OH 25,000.00 1,250.00
b. Mandor 0.0250 OH 58,000.00 1,450.00
Jumlah 2,700.00
Keuntungan Max. = 0.0000 % x 2,700.00 -
Jumlah 2,700.00
Dibulatkan 2,700.00
118 A.154 1 M2 MEMBONGKAR GENTENG/SIRAP
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
a. Pekerja 0.0200 OH 25,000.00 500.00
b. Mandor 0.0100 OH 58,000.00 580.00
Jumlah 1,080.00
Keuntungan Max. = 0.0000 % x 1,080.00 -
Jumlah 1,080.00
Dibulatkan 1,080.00
119 A.155 1 M2 MEMBONGKAR GENTENG/SIRAP
(JIKA BONGKARAN DIPAKAI LAGI)
a. Pekerja 0.4000 OH 25,000.00 10,000.00
b. Mandor 0.1000 OH 58,000.00 5,800.00
Jumlah 15,800.00
Keuntungan Max. = 0.0000 % x 15,800.00 -
Jumlah 15,800.00
Dibulatkan 15,800.00
120 A.156 1 M2 MEMBONGKAR RANGKA ATAP/RENG KASO
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
a. Pekerja 0.1000 OH 25,000.00 2,500.00
b. Tukang Kayu 0.0250 OH 35,000.00 875.00
c. Kepala Tukang Kayu 0.0025 OH 51,000.00 127.50
d. Mandor 0.0050 OH 58,000.00 290.00
Jumlah 3,792.50
Keuntungan Max. = 0.0000 % x 3,792.50 -
03/08 Page 130 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 3,792.50
Dibulatkan 3,792.00
03/08 Page 131 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
121 A.157 1 M2 MEMBONGKAR RANGKA ATAP/RENG KASO
(JIKA BONGKARAN DIPAKAI LAGI)
a. Pekerja 0.2000 OH 25,000.00 5,000.00
b. Tukang Kayu 0.0500 OH 35,000.00 1,750.00
c. Kepala Tukang Kayu 0.0050 OH 51,000.00 255.00
d. Mandor 0.0100 OH 58,000.00 580.00
Jumlah 7,585.00
Keuntungan Max. = 0.0000 % x 7,585.00 -
Jumlah 7,585.00
Dibulatkan 7,585.00
122 A.158 1 M3 MEMBONGKAR KUDA-KUDA GORDING/BALOK
(JIKA BONGKARAN DIPAKAI LAGI)
a. Pekerja 4.0000 OH 25,000.00 100,000.00
b. Tukang Kayu 6.0000 OH 35,000.00 210,000.00
c. Kepala Tukang Kayu 0.6000 OH 51,000.00 30,600.00
d. Mandor 0.2000 OH 58,000.00 11,600.00
Jumlah 352,200.00
Keuntungan Max. = 0.0000 % x 352,200.00 -
Jumlah 352,200.00
Dibulatkan 352,200.00
123 A.159 1 M3 MEMBONGKAR KUDA-KUDA GORDING/BALOK
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
a. Pekerja 4.0000 OH 25,000.00 100,000.00
b. Tukang Kayu 3.0000 OH 35,000.00 105,000.00
c. Mandor 0.2000 OH 58,000.00 11,600.00
Jumlah 216,600.00
Keuntungan Max. = 0.0000 % x 216,600.00 -
Jumlah 216,600.00
Dibulatkan 216,600.00
124 A.160 1 M2 MEMBONGKAR PLAFOND
(JIKA BONGKARAN DIPAKAI LAGI)
a. Pekerja 0.1000 OH 25,000.00 2,500.00
b. Tukang Kayu 0.2500 OH 35,000.00 8,750.00
c. Kepala Tukang Kayu 0.0025 OH 51,000.00 127.50
d. Mandor 0.0050 OH 58,000.00 290.00
Jumlah 11,667.50
Keuntungan Max. = 0.0000 % x 11,667.50 -
Jumlah 11,667.50
Dibulatkan 11,667.00
125 A.161 1 M2 MEMBONGKAR PLAFOND
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
a. Pekerja 0.1250 OH 25,000.00 3,125.00
b. Mandor 0.0050 OH 58,000.00 290.00
Jumlah 3,415.00
Keuntungan Max. = 0.0000 % x 3,415.00 -
Jumlah 3,415.00
Dibulatkan 3,415.00
126 200.08.1 1 M3 URUGAN TANAH SETEMPAT DIRATAKAN
a. Tanah Setempat 1.2000 M3 30,300.00 36,360.00
b. Pekerja 0.5600 Org 25,000.00 14,000.00
c. Mandor 0.0150 Org 58,000.00 870.00
d. Upah Angkut 0.0000 Lot 36,360.00 -
Jumlah 51,230.00
Keuntungan Max. = 0.0000 % x 51,230.00 -
Jumlah 51,230.00
Dibulatkan 51,230.00
127 200.08.2 1 M3 URUGAN TANAH MERAH DIRATAKAN
a. Tanah Merah 1.2000 M3 40,000.00 48,000.00
b. Pekerja 0.5600 Org 25,000.00 14,000.00
03/08 Page 132 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
c. Mandor 0.0150 Org 58,000.00 870.00
d. Upah Angkut 0.0000 Lot 48,000.00 -
Jumlah 62,870.00
Keuntungan Max. = 0.0000 % x 62,870.00 -
Jumlah 62,870.00
Dibulatkan 62,870.00
03/08 Page 133 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
128 350.28 1 M2 PAS. DINDING ROSTER/KRAWANG
a. Roster/Krawang 25.0000 Bh 3,000.00 75,000.00
b. PC 50 Kg/Zak (Tiga Roda) 0.2560 Zak 53,000.00 13,568.00
c. Pasir Pasang 0.0350 M3 140,000.00 4,900.00
d. Pekerja 0.3000 Org 25,000.00 7,500.00
e. Tukang Batu 0.1000 Org 35,000.00 3,500.00
f. Kepala Tukang Batu 0.0100 Org 51,000.00 510.00
g. Mandor 0.0150 Org 58,000.00 870.00
h. Upah Angkut 0.0000 Lot 93,468.00 -
Jumlah 105,848.00
Keuntungan Max. = 0.0000 % x 105,848.00 -
Jumlah 105,848.00
Dibulatkan 105,848.00
129 360.36 1 M2 PLESTERAN SIAR AD. 1 : 2
a. PC 50 Kg/Zak (Tiga Roda) 0.1080 Zak 53,000.00 5,724.00
b. Pasir Pasang 0.0085 M3 140,000.00 1,190.00
c. Pekerja 0.1500 Org 25,000.00 3,750.00
d. Tukang Batu 0.0700 Org 35,000.00 2,450.00
e. Kepala Tukang Batu 0.0070 Org 51,000.00 357.00
f. Mandor 0.0080 Org 58,000.00 464.00
g. Upah Angkut 0.0000 Lot 6,914.00 -
Jumlah 13,935.00
Keuntungan Max. = 0.0000 % x 13,935.00 -
Jumlah 13,935.00
Dibulatkan 13,935.00
130 450.41 1 M2 DINDING PEMISAH DOUBLE TEAKWOOD (RANGKA KAYU KUAT KELAS II (MAHONI))
a. Kayu Kuat Kelas II (Mahoni) 0.0195 M3 2,500,000.00 48,750.00
b. Papan Kayu Kuat Kelas II (Mahoni) 0.0070 M3 2,700,000.00 18,900.00
c. Teakwood 3 mm (ukuran pintu) 1.0000 Lbr 60,000.00 60,000.00
d. Lem Putih (FOX) 0.5000 Kg 20,000.00 10,000.00
e. Paku 1 - 3 Cm 0.2000 Kg 18,000.00 3,600.00
f. Pekerja 0.2000 Org 25,000.00 5,000.00
g. Tukang Kayu 0.6000 Org 35,000.00 21,000.00
h. Kepala Tukang Kayu 0.0600 Org 51,000.00 3,060.00
i. Mandor 0.0100 Org 58,000.00 580.00
j. Upah Angkut 0.0000 Lot 141,250.00 -
Jumlah 170,890.00
Keuntungan Max. = 0.0000 % x 170,890.00 -
Jumlah 170,890.00
Dibulatkan 170,890.00
131 460.08 1 M2 PAS. ATAP ASBES 1,8 x 1,05 x 4 mm
a. Asbes Gelombang 0.5000 Lbr 35,000.00 17,500.00
b. Paku Sumbat 2.0000 Bh 100.00 200.00
c. Pekerja 0.1500 Org 25,000.00 3,750.00
d. Tukang Kayu 0.0750 Org 35,000.00 2,625.00
e. Kepala Tukang Kayu 0.0075 Org 51,000.00 382.50
f. Mandor 0.0080 Org 58,000.00 464.00
g. Upah Angkut 0.0000 Lot 17,700.00 -
Jumlah 24,921.50
Keuntungan Max. = 0.0000 % x 24,921.50 -
Jumlah 24,921.50
Dibulatkan 24,921.00
132 460.08.R 1 M2 PAS. ATAP ASBES MOTIF GENTENG
a. Asbes Motif Genteng 1.1000 Lbr 25,000.00 27,500.00
b. Paku Sumbat 2.0000 Bh 100.00 200.00
c. Pekerja 0.1500 Org 25,000.00 3,750.00
d. Tukang Kayu 0.0750 Org 35,000.00 2,625.00
e. Kepala Tukang Kayu 0.0075 Org 51,000.00 382.50
f. Mandor 0.0080 Org 58,000.00 464.00
03/08 Page 134 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
g. Upah Angkut 0.0000 Lot 27,700.00 -
Jumlah 34,921.50
Keuntungan Max. = 0.0000 % x 34,921.50 -
Jumlah 34,921.50
Dibulatkan 34,921.00
03/08 Page 135 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
133 460.21.R 1 M' PAS. BUBUNGAN ASBES
a. Bubungan Asbes 1.0000 Bh 25,000.00 25,000.00
b. Paku Sumbat 2.0000 Bh 100.00 200.00
c. Pekerja 0.1000 Org 25,000.00 2,500.00
d. Tukang Kayu 0.1500 Org 35,000.00 5,250.00
e. Kepala Tukang Kayu 0.0150 Org 51,000.00 765.00
f. Mandor 0.0050 Org 58,000.00 290.00
g. Upah Angkut 0.0000 Lot 25,200.00 -
Jumlah 34,005.00
Keuntungan Max. = 0.0000 % x 34,005.00 -
Jumlah 34,005.00
Dibulatkan 34,005.00
134 550.03.R 1 BH PAS. CLOSET JONGKOK INA
a. Closet Jongkok INA 1.0000 Bh 75,000.00 75,000.00
b. Bata Merah 7.0000 Bh 325.00 2,275.00
c. PC 50 Kg/Zak (Tiga Roda) 0.2000 Zak 53,000.00 10,600.00
d. Pasir Pasang 0.0100 M3 140,000.00 1,400.00
e. Pekerja 0.1000 Org 25,000.00 2,500.00
f. Tukang Batu 0.1500 Org 35,000.00 5,250.00
g. Kepala Tukang Batu 0.0300 Org 51,000.00 1,530.00
h. Mandor 0.0110 Org 58,000.00 638.00
i. Upah Angkut 0.0000 Lot 89,275.00 -
Jumlah 99,193.00
Keuntungan Max. = 0.0000 % x 99,193.00 -
Jumlah 99,193.00
Dibulatkan 99,193.00
135 550.07 1 BH PAS. BAK MANDI FIBERGLASS KAP. 0,3 M3
a. Bak Fiberglass 1.0000 Bh 150,000.00 150,000.00
b. Perlengkapan (18 %) 1.0000 Set 27,000.00 27,000.00
c. Pekerja 0.1800 Org 25,000.00 4,500.00
d. Tukang Batu 0.2700 Org 35,000.00 9,450.00
e. Kepala Tukang Batu 0.0540 Org 51,000.00 2,754.00
f. Upah Angkut 0.0000 Lot 177,000.00 -
Jumlah 193,704.00
Keuntungan Max. = 0.0000 % x 193,704.00 -
Jumlah 193,704.00
Dibulatkan 193,704.00
136 550.08.R 1 BH PAS. BAK MANDI BATU BATA KAP. 0,3 M3
a. Bata Merah 70.0000 Bh 325.00 22,750.00
b. PC 50 Kg/Zak (Tiga Roda) 2.4000 Zak 53,000.00 127,200.00
c. Pasir Pasang 0.3000 M3 140,000.00 42,000.00
d. Keramik 20x20 4.4000 M2 27,000.00 118,800.00
e. Semen warna 6.0000 Kg 4,000.00 24,000.00
f. Pekerja 0.6000 Org 25,000.00 15,000.00
g. Tukang Batu 0.3000 Org 35,000.00 10,500.00
h. Kepala Tukang Batu 0.0300 Org 51,000.00 1,530.00
i. Upah Angkut 0.0000 Lot 334,750.00 -
Jumlah 361,780.00
Keuntungan Max. = 0.0000 % x 361,780.00 -
Jumlah 361,780.00
Dibulatkan 361,780.00
137 550.25 1 M' PAS. PIPA PVC TYPE AW Ø 1/2"
a. Pipa PVC Ø 1/2" 1.2000 M' 3,375.00 4,050.00
b. Perlengkapan (35 %) 1.0000 Set 1,181.25 1,181.25
c. Pekerja 0.0360 Org 25,000.00 900.00
d. Tukang Batu 0.0600 Org 35,000.00 2,100.00
e. Kepala Tukang Batu 0.0060 Org 51,000.00 306.00
f. Mandor 0.0018 Org 58,000.00 104.40
g. Upah Angkut 0.0000 Lot 5,231.25 -
03/08 Page 136 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 8,641.65
Keuntungan Max. = 0.0000 % x 8,641.65 -
Jumlah 8,641.65
Dibulatkan 8,641.00
03/08 Page 137 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
138 550.26 1 M' PAS. PIPA PVC TYPE AW Ø 3/4"
a. Pipa PVC Ø 3/4" 1.2000 M' 4,375.00 5,250.00
b. Perlengkapan (35 %) 1.0000 Set 1,531.25 1,531.25
c. Pekerja 0.0360 Org 25,000.00 900.00
d. Tukang Batu 0.0600 Org 35,000.00 2,100.00
e. Kepala Tukang Batu 0.0060 Org 51,000.00 306.00
f. Mandor 0.0018 Org 58,000.00 104.40
g. Upah Angkut 0.0000 Lot 6,781.25 -
Jumlah 10,191.65
Keuntungan Max. = 0.0000 % x 10,191.65 -
Jumlah 10,191.65
Dibulatkan 10,191.00
139 550.27 1 M' PAS. PIPA PVC TYPE AW Ø 1"
a. Pipa PVC Ø 1" 1.2000 M' 6,875.00 8,250.00
b. Perlengkapan (35 %) 1.0000 Set 2,406.25 2,406.25
c. Pekerja 0.0360 Org 25,000.00 900.00
d. Tukang Batu 0.0600 Org 35,000.00 2,100.00
e. Kepala Tukang Batu 0.0060 Org 51,000.00 306.00
f. Mandor 0.0018 Org 58,000.00 104.40
g. Upah Angkut 0.0000 Lot 10,656.25 -
Jumlah 14,066.65
Keuntungan Max. = 0.0000 % x 14,066.65 -
Jumlah 14,066.65
Dibulatkan 14,066.00
140 550.28 1 M' PAS. PIPA PVC TYPE AW Ø 1 1/4"
a. Pipa PVC Ø 1 1/4" 1.2000 M' 8,750.00 10,500.00
b. Perlengkapan (35 %) 1.0000 Set 3,062.50 3,062.50
c. Pekerja 0.0360 Org 25,000.00 900.00
d. Tukang Batu 0.0600 Org 35,000.00 2,100.00
e. Kepala Tukang Batu 0.0060 Org 51,000.00 306.00
f. Mandor 0.0018 Org 58,000.00 104.40
g. Upah Angkut 0.0000 Lot 13,562.50 -
Jumlah 16,972.90
Keuntungan Max. = 0.0000 % x 16,972.90 -
Jumlah 16,972.90
Dibulatkan 16,972.00
141 550.28 1 M' PAS. PIPA PVC TYPE AW Ø 1 1/2"
a. Pipa PVC Ø 1 1/2" 1.2000 M' 10,000.00 12,000.00
b. Perlengkapan (35 %) 1.0000 Set 3,500.00 3,500.00
c. Pekerja 0.0360 Org 25,000.00 900.00
d. Tukang Batu 0.0600 Org 35,000.00 2,100.00
e. Kepala Tukang Batu 0.0060 Org 51,000.00 306.00
f. Mandor 0.0018 Org 58,000.00 104.40
g. Upah Angkut 0.0000 Lot 15,500.00 -
Jumlah 18,910.40
Keuntungan Max. = 0.0000 % x 18,910.40 -
Jumlah 18,910.40
Dibulatkan 18,910.00
142 550.29 1 M' PAS. PIPA PVC TYPE AW Ø 2"
a. Pipa PVC Ø 2" 1.2000 M' 12,500.00 15,000.00
b. Perlengkapan (35 %) 1.0000 Set 4,375.00 4,375.00
c. Pekerja 0.0360 Org 25,000.00 900.00
d. Tukang Batu 0.0600 Org 35,000.00 2,100.00
e. Kepala Tukang Batu 0.0060 Org 51,000.00 306.00
f. Mandor 0.0018 Org 58,000.00 104.40
g. Upah Angkut 0.0000 Lot 19,375.00 -
Jumlah 22,785.40
Keuntungan Max. = 0.0000 % x 22,785.40 -
Jumlah 22,785.40
03/08 Page 138 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Dibulatkan 22,785.00
143 550.30 1 M' PAS. PIPA PVC TYPE AW Ø 2 1/2"
a. Pipa PVC Ø 2 1/2" 1.2000 M' 20,000.00 24,000.00
b. Perlengkapan (35 %) 1.0000 Set 7,000.00 7,000.00
c. Pekerja 0.0360 Org 25,000.00 900.00
d. Tukang Batu 0.0600 Org 35,000.00 2,100.00
e. Kepala Tukang Batu 0.0060 Org 51,000.00 306.00
f. Mandor 0.0018 Org 58,000.00 104.40
g. Upah Angkut 0.0000 Lot 31,000.00 -
Jumlah 34,410.40
Keuntungan Max. = 0.0000 % x 34,410.40 -
Jumlah 34,410.40
Dibulatkan 34,410.00
03/08 Page 139 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
144 550.31 1 M' PAS. PIPA PVC TYPE D Ø 3" UNTUK PEMBUANGAN KM/WC
a. Pipa PVC D Ø 3" 1.2000 M' 15,000.00 18,000.00
b. Perlengkapan (35 %) 1.0000 Set 5,250.00 5,250.00
c. Pekerja 0.0360 Org 25,000.00 900.00
d. Tukang Batu 0.0600 Org 35,000.00 2,100.00
e. Kepala Tukang Batu 0.0060 Org 51,000.00 306.00
f. Mandor 0.0018 Org 58,000.00 104.40
g. Upah Angkut 0.0000 Lot 23,250.00 -
Jumlah 26,660.40
Keuntungan Max. = 0.0000 % x 26,660.40 -
Jumlah 26,660.40
Dibulatkan 26,660.00
145 550.31 1 M' PAS. PIPA PVC TYPE AW Ø 3"
a. Pipa PVC AW Ø 3" 1.2000 M' 25,000.00 30,000.00
b. Perlengkapan (35 %) 1.0000 Set 8,750.00 8,750.00
c. Pekerja 0.0360 Org 25,000.00 900.00
d. Tukang Batu 0.0600 Org 35,000.00 2,100.00
e. Kepala Tukang Batu 0.0060 Org 51,000.00 306.00
f. Mandor 0.0018 Org 58,000.00 104.40
g. Upah Angkut 0.0000 Lot 38,750.00 -
Jumlah 42,160.40
Keuntungan Max. = 0.0000 % x 42,160.40 -
Jumlah 42,160.40
Dibulatkan 42,160.00
146 550.32 1 M' PAS. PIPA PVC TYPE D Ø 4" UNTUK PEMBUANGAN KM/WC
a. Pipa PVC D Ø 4" 1.2000 M' 22,500.00 27,000.00
b. Perlengkapan (35 %) 1.0000 Set 7,875.00 7,875.00
c. Pekerja 0.0360 Org 25,000.00 900.00
d. Tukang Batu 0.0600 Org 35,000.00 2,100.00
e. Kepala Tukang Batu 0.0060 Org 51,000.00 306.00
f. Mandor 0.0018 Org 58,000.00 104.40
g. Upah Angkut 0.0000 Lot 34,875.00 -
Jumlah 38,285.40
Keuntungan Max. = 0.0000 % x 38,285.40 -
Jumlah 38,285.40
Dibulatkan 38,285.00
147 550.32 1 M' PAS. PIPA PVC TYPE AW Ø 4"
a. Pipa PVC AW Ø 4" 1.2000 M' 40,000.00 48,000.00
b. Perlengkapan (35 %) 1.0000 Set 14,000.00 14,000.00
c. Pekerja 0.0360 Org 25,000.00 900.00
d. Tukang Batu 0.0600 Org 35,000.00 2,100.00
e. Kepala Tukang Batu 0.0060 Org 51,000.00 306.00
f. Mandor 0.0018 Org 58,000.00 104.40
g. Upah Angkut 0.0000 Lot 62,000.00 -
Jumlah 65,410.40
Keuntungan Max. = 0.0000 % x 65,410.40 -
Jumlah 65,410.40
Dibulatkan 65,410.00
148 850.01 1 BH PAS. KUNCI TANAM ANTIK
a. Kunci Tanam Antik 1.0000 Bh 225,000.00 225,000.00
b. Tukang Kayu 0.6000 Org 35,000.00 21,000.00
c. Upah Angkut 0.0000 Lot 225,000.00 -
Jumlah 246,000.00
Keuntungan Max. = 0.0000 % x 246,000.00 -
Jumlah 246,000.00
Dibulatkan 246,000.00
149 850.02.1 1 BH PAS. KUNCI TANAM
a. Kunci Tanam 1.0000 Bh 50,000.00 50,000.00
b. Tukang Kayu 0.5000 Org 35,000.00 17,500.00
03/08 Page 140 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
c. Upah Angkut 0.0000 Lot 50,000.00 -
Jumlah 67,500.00
Keuntungan Max. = 0.0000 % x 67,500.00 -
Jumlah 67,500.00
Dibulatkan 67,500.00
03/08 Page 141 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
150 850.02.2 1 BH PAS. KUNCI TANAM BIASA
a. Kunci Tanam Kecil 1.0000 Bh 30,000.00 30,000.00
b. Tukang Kayu 0.5000 Org 35,000.00 17,500.00
c. Upah Angkut 0.0000 Lot 30,000.00 -
Jumlah 47,500.00
Keuntungan Max. = 0.0000 % x 47,500.00 -
Jumlah 47,500.00
Dibulatkan 47,500.00
151 850.03 1 BH PAS. KUNCI TANAM KM/WC
a. Kunci Tanam KM/WC 1.0000 Bh 25,000.00 25,000.00
b. Tukang Kayu 0.5000 Org 35,000.00 17,500.00
c. Upah Angkut 0.0000 Lot 25,000.00 -
Jumlah 42,500.00
Keuntungan Max. = 0.0000 % x 42,500.00 -
Jumlah 42,500.00
Dibulatkan 42,500.00
152 850.05 1 BH PAS. ENGSEL PINTU
a. Engsel Pintu 1.0000 Bh 7,500.00 7,500.00
b. Tukang Kayu 0.1500 Org 35,000.00 5,250.00
c. Upah Angkut 0.0000 Lot 7,500.00 -
Jumlah 12,750.00
Keuntungan Max. = 0.0000 % x 12,750.00 -
Jumlah 12,750.00
Dibulatkan 12,750.00
03/08 Page 142 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
153 850.06 1 BH PAS. ENGSEL JENDELA
a. Engsel Jendela 1.0000 Bh 6,000.00 6,000.00
b. Tukang Kayu 0.1000 Org 35,000.00 3,500.00
c. Upah Angkut 0.0000 Lot 6,000.00 -
Jumlah 9,500.00
Keuntungan Max. = 0.0000 % x 9,500.00 -
Jumlah 9,500.00
Dibulatkan 9,500.00
154 850.07 1 BH PAS. ENGSEL ANGIN
a. Engsel Angin 1.0000 Bh 25,000.00 25,000.00
b. Tukang Kayu 0.2000 Org 35,000.00 7,000.00
c. Upah Angkut 0.0000 Lot 25,000.00 -
Jumlah 32,000.00
Keuntungan Max. = 0.0000 % x 32,000.00 -
Jumlah 32,000.00
Dibulatkan 32,000.00
155 850.09 1 BH PAS. KAIT ANGIN
a. Kait Angin 1.0000 Bh 7,500.00 7,500.00
b. Tukang Kayu 0.1000 Org 35,000.00 3,500.00
c. Upah Angkut 0.0000 Lot 7,500.00 -
Jumlah 11,000.00
Keuntungan Max. = 0.0000 % x 11,000.00 -
Jumlah 11,000.00
Dibulatkan 11,000.00
156 850.12 1 BH PAS. PEGANGAN PINTU
a. Pegangan Pintu 1.0000 Bh 75,000.00 75,000.00
b. Tukang Kayu 0.5000 Org 35,000.00 17,500.00
c. Upah Angkut 0.0000 Lot 75,000.00 -
Jumlah 92,500.00
Keuntungan Max. = 0.0000 % x 92,500.00 -
Jumlah 92,500.00
Dibulatkan 92,500.00
157 850.14 1 BH PAS. REL PINTU DORONG
a. Rel Pintu Dorong 1.0000 Bh 80,000.00 80,000.00
b. Tukang Kayu 0.6000 Org 35,000.00 21,000.00
c. Upah Angkut 0.0000 Lot 80,000.00 -
Jumlah 101,000.00
Keuntungan Max. = 0.0000 % x 101,000.00 -
Jumlah 101,000.00
Dibulatkan 101,000.00
158 850.16 1 M2 PAS. KACA POLOS TEBAL 3 MM
a. Kaca Polos 3 mm 1.1000 M2 40,000.00 44,000.00
b. Pekerja 0.1500 Org 25,000.00 3,750.00
c. Tukang Kayu 0.1500 Org 35,000.00 5,250.00
d. Upah Angkut 0.0000 Lot 44,000.00 -
Jumlah 53,000.00
Keuntungan Max. = 0.0000 % x 53,000.00 -
Jumlah 53,000.00
Dibulatkan 53,000.00
159 850.17 1 M2 PAS. KACA POLOS TEBAL 5 MM
a. Kaca Polos 5 mm 1.1000 M2 60,000.00 66,000.00
b. Pekerja 0.1500 Org 25,000.00 3,750.00
c. Tukang Kayu 0.1500 Org 35,000.00 5,250.00
d. Upah Angkut 0.0000 Lot 66,000.00 -
Jumlah 75,000.00
Keuntungan Max. = 0.0000 % x 75,000.00 -
Jumlah 75,000.00
Dibulatkan 75,000.00
160 850.24.1 1 M2 PAS. KACA BURAM 3 MM
03/08 Page 143 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
a. Kaca buram 3 mm 1.1000 M2 50,000.00 55,000.00
b. Pekerja 0.1500 Org 25,000.00 3,750.00
c. Tukang Kayu 0.1500 Org 35,000.00 5,250.00
d. Upah Angkut 0.0000 Lot 55,000.00 -
Jumlah 64,000.00
Keuntungan Max. = 0.0000 % x 64,000.00 -
Jumlah 64,000.00
Dibulatkan 64,000.00
03/08 Page 144 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
161 850.24 1 M2 PAS. KACA BURAM 5 MM
a. Kaca buram 5 mm 1.1000 M2 70,000.00 77,000.00
b. Pekerja 0.1500 Org 25,000.00 3,750.00
c. Tukang Kayu 0.1500 Org 35,000.00 5,250.00
d. Upah Angkut 0.0000 Lot 77,000.00 -
Jumlah 86,000.00
Keuntungan Max. = 0.0000 % x 86,000.00 -
Jumlah 86,000.00
Dibulatkan 86,000.00
162 900.18 1 M' PAS. TALANG DATAR SENG
a. Seng BJLS 32 1.0000 M' 20,000.00 20,000.00
b. Paku 5 - 7 Cm 0.0150 Kg 13,000.00 195.00
c. Papan Kayu Kuat Kelas II (Maranti) 0.0096 M3 2,700,000.00 25,920.00
d. Flingcoat 0.2500 Ltr 10,000.00 2,500.00
e. Pekerja 0.1500 Org 25,000.00 3,750.00
f. Tukang Kayu 0.4000 Org 35,000.00 14,000.00
g. Kepala Tukang Kayu 0.0250 Org 51,000.00 1,275.00
h. Upah Angkut 0.0000 Lot 48,615.00 -
Jumlah 67,640.00
Keuntungan Max. = 0.0000 % x 67,640.00 -
Jumlah 67,640.00
Dibulatkan 67,640.00
163 900.19 1 M' PAS. TALANG MIRING
a. Seng BJLS 32 1.0000 M' 20,000.00 20,000.00
b. Paku 5 - 7 Cm 0.0150 Kg 13,000.00 195.00
c. Papan Kuat Kelas II (Maranti) 0.0190 M3 2,700,000.00 51,300.00
d. Flingcoat 0.3000 Ltr 10,000.00 3,000.00
e. Pekerja 0.1500 Org 25,000.00 3,750.00
f. Tukang Kayu 0.4000 Org 35,000.00 14,000.00
g. Kepala Tukang Kayu 0.0250 Org 51,000.00 1,275.00
h. Upah Angkut 0.0000 Lot 74,495.00 -
Jumlah 93,520.00
Keuntungan Max. = 0.0000 % x 93,520.00 -
Jumlah 93,520.00
Dibulatkan 93,520.00
164 950.11+ 1 M2 MELABUR DENGAN PLITUR JADI
950.13
a. Plitur Jadi 0.3720 Ltr 17,500.00 6,510.00
b. Vernis 0.1500 Ltr 15,000.00 2,250.00
c. Dempul Lilin 0.0500 Kg 17,500.00 875.00
d. Ampelas Kayu 0.1000 Lbr 2,000.00 200.00
e. Kwas 3" 0.0100 Bh 5,000.00 50.00
f. Tukang Cat 0.1600 Org 35,000.00 5,600.00
g. Kepala Tukang Cat 0.0160 Org 51,000.00 816.00
h. Upah Angkut 0.0000 Lot 9,885.00 -
Jumlah 16,301.00
Keuntungan Max. = 0.0000 % x 16,301.00 -
Jumlah 16,301.00
Dibulatkan 16,301.00
165 950.12 1 M2 MELABUR RANGKA ATAP DENGAN RESIDU
a. Residu 0.3500 Ltr 1,785.00 624.75
b. Pekerja 0.1000 Org 25,000.00 2,500.00
c. Mandor 0.0060 Org 58,000.00 348.00
d. Upah Angkut 0.0000 Lot 624.75 -
Jumlah 3,472.75
Keuntungan Max. = 0.0000 % x 3,472.75 -
Jumlah 3,472.75
Dibulatkan 3,472.00
03/08 Page 145 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
166 K.815-BM 1 M3 PASANG BRONJONG PENAHAN
a. Batu Belah 1.2000 M3 135,000.00 162,000.00
b. Kawat Bronjong 8.0000 Kg 25,000.00 200,000.00
c. Pekerja 3.2000 Org 25,000.00 80,000.00
d. Tukang Batu 0.1600 Org 35,000.00 5,600.00
e. Mandor 0.0800 Org 58,000.00 4,640.00
f. Alat Bantu 1.0000 Ls 3,490.00 3,490.00
g. Upah Angkut 0.0000 Lot 365,490.00 -
Jumlah 455,730.00
Keuntungan Max. = 0.0000 % x 455,730.00 -
Jumlah 455,730.00
Dibulatkan 455,730.00
167 A.095.1 1 M2 PENGECATAN ULANG DINDING VINILEX
a. Cat Tembok Vinilex 0.1313 Kg 14,400.00 1,890.00
b. Plamir Tembok 0.1200 Kg 6,000.00 720.00
c. Rol Cat 0.0075 Bh 12,500.00 93.75
d. Ampelas 0.3750 Lbr 2,000.00 750.00
e. Pekerja 0.1200 OH 25,000.00 3,000.00
f. Tukang Cat 0.2100 OH 35,000.00 7,350.00
g. Kepala Tukang Cat 0.0225 OH 51,000.00 1,147.50
h. Mandor 0.0075 OH 58,000.00 435.00
i. Steger Werk 0.0338 Lot 15,386.25 519.29
j. Upah Angkut 0.0000 Lot 3,973.04 -
Jumlah 15,905.54
Keuntungan Max. = 0.0000 % x 15,905.54 -
Jumlah 15,905.54
Dibulatkan 15,905.00
168 A.096.1 1 M2 PENGECATAN ULANG PLAFOND VINILEX
a. Cat Tembok Vinilex 0.1500 Kg 14,400.00 2,160.00
b. Plamir Tembok 0.1200 Kg 6,000.00 720.00
c. Rol Cat 0.0075 Bh 12,500.00 93.75
d. Ampelas 0.3750 Lbr 2,000.00 750.00
e. Pekerja 0.1500 OH 25,000.00 3,750.00
f. Tukang Cat 0.2100 OH 35,000.00 7,350.00
g. Kepala Tukang Cat 0.0225 OH 51,000.00 1,147.50
h. Mandor 0.0075 OH 58,000.00 435.00
i. Steger Werk 0.0319 Lot 16,406.25 522.95
j. Upah Angkut 0.0000 Lot 4,246.70 -
Jumlah 16,929.20
Keuntungan Max. = 0.0000 % x 16,929.20 -
Jumlah 16,929.20
Dibulatkan 16,929.00
169 A.097.1 1 M2 PENGECATAN ULANG DINDING SANLEX
a. Cat Tembok Sanlex 0.1313 Kg 14,400.00 1,890.00
b. Plamir Tembok 0.1200 Kg 6,000.00 720.00
c. Rol Cat 0.0075 Bh 12,500.00 93.75
d. Ampelas 0.3750 Lbr 2,000.00 750.00
e. Pekerja 0.0780 OH 25,000.00 1,950.00
f. Tukang Cat 0.1365 OH 35,000.00 4,777.50
g. Kepala Tukang Cat 0.0146 OH 51,000.00 745.88
h. Mandor 0.0075 OH 58,000.00 435.00
i. Steger Werk 0.0338 Lot 11,362.13 383.47
j. Upah Angkut 0.0000 Lot 3,837.22 -
Jumlah 11,745.60
Keuntungan Max. = 0.0000 % x 11,745.60 -
Jumlah 11,745.60
Dibulatkan 11,745.00
03/08 Page 146 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
170 A.098.1 1 M2 PENGECATAN ULANG PLAFOND SANLEX
a. Cat Tembok Sanlex 0.1500 Kg 14,400.00 2,160.00
b. Plamir Tembok 0.1200 Kg 6,000.00 720.00
c. Rol Cat 0.0075 Bh 12,500.00 93.75
d. Ampelas 0.3750 Lbr 2,000.00 750.00
e. Pekerja 0.0780 OH 25,000.00 1,950.00
f. Tukang Cat 0.1365 OH 35,000.00 4,777.50
g. Kepala Tukang Cat 0.0146 OH 51,000.00 745.88
h. Mandor 0.0075 OH 58,000.00 435.00
i. Steger Werk 0.0319 Lot 11,632.13 370.77
j. Upah Angkut 0.0000 Lot 4,094.52 -
Jumlah 12,002.90
Keuntungan Max. = 0.0000 % x 12,002.90 -
Jumlah 12,002.90
Dibulatkan 12,002.00
171 A.097.2 1 M2 PENGECATAN ULANG DINDING ROMATEX (3x)
a. Cat Tembok Romatex 0.1313 Kg 8,000.00 1,050.00
b. Plamir Tembok 0.1200 Kg 6,000.00 720.00
c. Rol Cat 0.0075 Bh 12,500.00 93.75
d. Ampelas 0.3750 Lbr 2,000.00 750.00
e. Pekerja 0.0780 OH 25,000.00 1,950.00
f. Tukang Cat 0.1365 OH 35,000.00 4,777.50
g. Kepala Tukang Cat 0.0146 OH 51,000.00 745.88
h. Mandor 0.0075 OH 58,000.00 435.00
i. Steger Werk 0.0338 Lot 10,522.13 355.12
j. Upah Angkut 0.0000 Lot 2,968.87 -
Jumlah 10,877.25
Keuntungan Max. = 0.0000 % x 10,877.25 -
Jumlah 10,877.25
Dibulatkan 10,877.00
172 A.098.2 1 M2 PENGECATAN ULANG PLAFOND ROMATEX (3x)
a. Cat Tembok Romatex 0.1500 Kg 8,000.00 1,200.00
b. Plamir Tembok 0.1200 Kg 6,000.00 720.00
c. Rol Cat 0.0075 Bh 12,500.00 93.75
d. Ampelas 0.3750 Lbr 2,000.00 750.00
e. Pekerja 0.0780 OH 25,000.00 1,950.00
f. Tukang Cat 0.1365 OH 35,000.00 4,777.50
g. Kepala Tukang Cat 0.0146 OH 51,000.00 745.88
h. Mandor 0.0075 OH 58,000.00 435.00
i. Steger Werk 0.0319 Lot 10,672.13 340.17
j. Upah Angkut 0.0000 Lot 3,103.92 -
Jumlah 11,012.30
Keuntungan Max. = 0.0000 % x 11,012.30 -
Jumlah 11,012.30
Dibulatkan 11,012.00
173 A.099.1 1 M2 PENGECATAN ULANG KAYU (3x) BERIKUT MENI
a. Meni Kayu 0.1253 Kg 10,000.00 1,252.50
b. Plamir Kayu 0.0623 Kg 6,000.00 373.50
c. Cat Kayu Setara Merk Avian 0.1500 Kg 30,000.00 4,500.00
d. Ampelas Kayu 0.3000 Lbr 2,000.00 600.00
e. Minyak Cat Terpentin 0.1125 Ltr 5,000.00 562.50
f. Kwas 3" 0.0375 Bh 5,000.00 187.50
g. Pekerja 0.1500 OH 25,000.00 3,750.00
h. Tukang Cat 0.2250 OH 35,000.00 7,875.00
i. Kepala Tukang Cat 0.0225 OH 51,000.00 1,147.50
j. Mandor 0.0075 OH 58,000.00 435.00
k. Upah Angkut 0.0000 Lot 7,476.00 -
Jumlah 20,683.50
Keuntungan Max. = 0.0000 % x 20,683.50 -
03/08 Page 147 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 20,683.50
Dibulatkan 20,683.00
03/08 Page 148 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
174 A.100.1 1 M2 PENGECATAN ULANG BESI (3x)
a. Meni Besi 0.1253 Kg 10,000.00 1,252.50
b. Cat Besi Setara Merk Avian 0.1500 Kg 30,000.00 4,500.00
c. Ampelas Besi 0.3000 Lbr 2,000.00 600.00
d. Minyak Cat (Tinner B) 0.1125 Ltr 15,000.00 1,687.50
e. Kwas 3" 0.0375 Bh 5,000.00 187.50
f. Pekerja 0.1500 OH 25,000.00 3,750.00
g. Tukang Cat 0.2250 OH 35,000.00 7,875.00
h. Kepala Tukang Cat 0.0225 OH 51,000.00 1,147.50
i. Mandor 0.0075 OH 58,000.00 435.00
j. Upah Angkut 0.0000 Lot 8,227.50 -
Jumlah 21,435.00
Keuntungan Max. = 0.0000 % x 21,435.00 -
Jumlah 21,435.00
Dibulatkan 21,435.00
175 DCK.01 1 M2 PASANG RUCUK BAMBU (KEDALAMAN 1 M')
a. Bambu 1.5000 Btg 5,000.00 7,500.00
b. Alat Bantu (5 %) 1.0000 Ls 375.00 375.00
c. Upah Kerja (20 %) 3.2000 Org 1,575.00 5,040.00
d. Upah Angkut 0.0000 Lot 1,575.00 -
Jumlah 12,915.00
Keuntungan Max. = 0.0000 % x 12,915.00 -
Jumlah 12,915.00
Dibulatkan 12,915.00
176 350.21 1 M2 PASANGAN BATACO
a. Bataco 12.5000 Bh 2,500.00 31,250.00
b. PC 50 Kg/Zak (Tiga Roda) 0.1500 Zak 53,000.00 7,950.00
c. Pasir Pasang 0.0270 M3 140,000.00 3,780.00
d. Besi Beton rata-rata (U-24) 1.9500 Kg 7,850.00 15,307.50
e. Pekerja 0.3200 Org 25,000.00 8,000.00
f. Tukang Batu 0.1000 Org 35,000.00 3,500.00
g. Kepala Tukang Batu 0.0100 Org 51,000.00 510.00
h. Mandor 0.0150 Org 58,000.00 870.00
i. Upah Angkut 0.0000 Lot 58,287.50 -
Jumlah 71,167.50
Keuntungan Max. = 0.0000 % x 71,167.50 -
Jumlah 71,167.50
Dibulatkan 71,167.00
AN-2008 #NAME?
03/08 Page 149 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
03/08 Page 150 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
ANALISA TAMBAHAN
HARGA JUMLAH
No. KOEFISIEN SATUAN SATUAN [4 x 6]
(Rp.) (Rp.)
1 2 4 5 6 7
1 A.040 1 M2 PEKERJAAN WIREMESH M10
a. Wiremesh M10 1.0100 M
2
71,428.57 72,142.86
b. Kawat Las 0.1000 Kg 15,000.00 1,500.00
c. Pekerja 0.1000 OH 25,000.00 2,500.00
d. Tukang Besi Profil 0.0750 OH 35,000.00 2,625.00
e. Mandor 0.0100 OH 58,000.00 580.00
f. Upah Angkut 0.0000 Lot 73,642.86 -
Jumlah 79,347.86
Keuntungan Max. = 0.0000 % x 79,347.86 -
Jumlah 79,347.86
Dibulatkan 79,347.00
26 MAT.9 1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT KARAWANG TIMUR
a. Hurup Kecil 27.0000 Bh 50,000.00 1,350,000.00
b. Hurup Sedang 33.0000 Bh 75,000.00 2,475,000.00
c. Hurup Besar 18.0000 Bh 125,000.00 2,250,000.00
d. Tambahan Upah Pasang 0.1000 Ls 6,075,000.00 607,500.00
Jumlah 6,682,500.00
Keuntungan Max. = 0.0000 % x 6,682,500.00 -
Jumlah 6,682,500.00
Dibulatkan 6,682,500.00
1 A.100.2 1 M2 PENGECATAN KANSTIN
a. Cat Besi Setara Merk Avian 0.1500 Kg 30,000.00 4,500.00
b. Ampelas Besi 0.3000 Lbr 2,000.00 600.00
c. Minyak Cat (Tinner B) 0.1125 Ltr 15,000.00 1,687.50
d. Kwas 3" 0.0375 Bh 5,000.00 187.50
e. Pekerja 0.1500 OH 25,000.00 3,750.00
f. Tukang Cat 0.2250 OH 35,000.00 7,875.00
g. Kepala Tukang Cat 0.0225 OH 51,000.00 1,147.50
h. Mandor 0.0075 OH 58,000.00 435.00
Jumlah 20,182.50
Keuntungan Max. = 0.0000 % x 20,182.50 -
Jumlah 20,182.50
Dibulatkan 20,182.00
1 P.MAT-1 1 M2 PARTISI PEMISAH GYPSUM (RANGKA BESI HOLLOW 40.40.08)
a. Besi Hollow 40.40.8 4.5833 M' 10,000.00 45,833.33
b. Gyfsum (berikut kain strimin + cotting) 0.6944 Lbr 61,250.00 42,532.00
d. Pengelasan 20.8333 Cm 1,215.40 25,320.71
c. Paku Sekrup 34.0000 Bh 50.00 1,700.00
d. Pekerja 0.2000 Org 25,000.00 5,000.00
e. Tukang Kayu/Besi 0.6000 Org 35,000.00 21,000.00
f. Kepala Tukang Kayu/Besi 0.0600 Org 51,000.00 3,060.00
g. Mandor 0.0100 Org 58,000.00 580.00
h. Upah Angkut 0.0000 Lot 90,065.33 -
Jumlah 145,026.04
Keuntungan Max. = 0.0000 % x 145,026.04 -
3
TAHUN 2009 KABUPATEN KARAWANG
KODE
ANALISA
URAIAN
DAFTAR :
ANALISA HARGA SATUAN
DINAS CIPTA KARYA
Jl. Dewi Sartika No. 1 Tlp. 402117 Karawang
PEMERINTAH KABUPATEN KARAWANG
03/08 Page 151 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 145,026.04
Dibulatkan 145,026.00
2 P.MAT-2 1 M' PEK. LIST KAYU MAHONI 2/15
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0033 M3 2,700,000.00 8,910.00
b. Paku 0.0100 Kg 13,000.00 130.00
c. Pekerja 0.0700 Org 25,000.00 1,750.00
d. Tukang Kayu 0.2000 Org 35,000.00 7,000.00
e. Kepala Tukang Kayu 0.0200 Org 51,000.00 1,020.00
f. Mandor 0.0040 Org 58,000.00 232.00
g. Upah Angkut 0.0000 Lot 9,040.00 -
Jumlah 19,042.00
Keuntungan Max. = 0.0000 % x 19,042.00 -
Jumlah 19,042.00
Dibulatkan 19,042.00
3 P.MAT-3 1 M' PEK. LIST KAYU MAHONI 2/20
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0044 M3 2,700,000.00 11,880.00
b. Paku 0.0100 Kg 13,000.00 130.00
c. Plitur 0.2200 M2 16,301.00 3,586.22
d. Pekerja 0.0700 Org 25,000.00 1,750.00
e. Tukang Kayu 0.2000 Org 35,000.00 7,000.00
f. Kepala Tukang Kayu 0.0200 Org 51,000.00 1,020.00
g. Mandor 0.0040 Org 58,000.00 232.00
h. Upah Angkut 0.0000 Lot 12,010.00 -
Jumlah 25,598.22
Keuntungan Max. = 0.0000 % x 25,598.22 -
Jumlah 25,598.22
Dibulatkan 25,598.00
26 MAT.1 1 BH PINTU DORONG UNTUK KANTOR CAMAT
a. Galian Tanah 0.0240 M3 20,200.00 484.80
b. Pengecoran Beton Ad. 1 : 3 : 5 0.0420 M3 485,218.00 20,379.16
c. Pas. Besi 179.4400 Kg 12,201.75 2,189,482.02
d. Pengelasan 460.4000 Cm 1,215.40 559,568.32
e. Roda Ø 3 " 2.0000 Bh 25,000.00 50,000.00
e. Pengecatan Besi 8.7100 M2 28,580.00 248,931.80
f. Tambahan Upah Pasang 0.0500 Ls 3,068,846.09 153,442.30
Jumlah 3,222,288.40
Keuntungan Max. = 0.0000 % x 3,222,288.40 -
Jumlah 3,222,288.40
Dibulatkan 3,222,288.00
27 MAT.2 1 BH PINTU DORONG UNTUK KANTOR CAMAT TELUKJAMBE BARAT
a. Galian Tanah 0.0240 M3 20,200.00 484.80
b. Pengecoran Beton Ad. 1 : 3 : 5 0.0420 M3 485,218.00 20,379.16
c. Pas. Besi 219.9800 Kg 12,201.75 2,684,140.97
d. Pengelasan 577.3650 Cm 1,215.40 701,727.11
e. Pengecatan Besi 10.8300 M2 28,580.00 309,521.40
e. Roda Ø 3 " 2.0000 Bh 25,000.00 50,000.00
f. Tambahan Upah Pasang 0.0500 Ls 3,766,253.43 188,312.67
Jumlah 3,954,566.10
Keuntungan Max. = 0.0000 % x 3,954,566.10 -
Jumlah 3,954,566.10
Dibulatkan 3,954,566.00
28 MAT.3 1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT PURWASARI/BANYUSARI
a. Hurup Kecil 23.0000 Bh 50,000.00 1,150,000.00
b. Hurup Sedang 33.0000 Bh 75,000.00 2,475,000.00
c. Hurup Besar 14.0000 Bh 125,000.00 1,750,000.00
d. Tambahan Upah Pasang 0.1000 Ls 5,375,000.00 537,500.00
Jumlah 5,912,500.00
Keuntungan Max. = 0.0000 % x 5,912,500.00 -
03/08 Page 152 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 5,912,500.00
Dibulatkan 5,912,500.00
29 MAT.4 1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT CILAMAYA KULON
a. Hurup Kecil 15.0000 Bh 50,000.00 750,000.00
b. Hurup Sedang 33.0000 Bh 75,000.00 2,475,000.00
c. Hurup Besar 18.0000 Bh 125,000.00 2,250,000.00
d. Tambahan Upah Pasang 0.1000 Ls 5,475,000.00 547,500.00
Jumlah 6,022,500.00
Keuntungan Max. = 0.0000 % x 6,022,500.00 -
Jumlah 6,022,500.00
Dibulatkan 6,022,500.00
30 MAT.5 1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT TEGALWARU
a. Hurup Kecil 18.0000 Bh 50,000.00 900,000.00
b. Hurup Sedang 33.0000 Bh 75,000.00 2,475,000.00
c. Hurup Besar 14.0000 Bh 125,000.00 1,750,000.00
d. Tambahan Upah Pasang 0.1000 Ls 5,125,000.00 512,500.00
Jumlah 5,637,500.00
Keuntungan Max. = 0.0000 % x 5,637,500.00 -
Jumlah 5,637,500.00
Dibulatkan 5,637,500.00
31 MAT.6 1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT MAJALAYA
a. Hurup Kecil 24.0000 Bh 50,000.00 1,200,000.00
b. Hurup Sedang 33.0000 Bh 75,000.00 2,475,000.00
c. Hurup Besar 13.0000 Bh 125,000.00 1,625,000.00
d. Tambahan Upah Pasang 0.1000 Ls 5,300,000.00 530,000.00
Jumlah 5,830,000.00
Keuntungan Max. = 0.0000 % x 5,830,000.00 -
Jumlah 5,830,000.00
Dibulatkan 5,830,000.00
32 MAT.7 1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT CILEBAR
a. Hurup Kecil 14.0000 Bh 50,000.00 700,000.00
b. Hurup Sedang 33.0000 Bh 75,000.00 2,475,000.00
c. Hurup Besar 13.0000 Bh 125,000.00 1,625,000.00
d. Tambahan Upah Pasang 0.1000 Ls 4,800,000.00 480,000.00
Jumlah 5,280,000.00
Keuntungan Max. = 0.0000 % x 5,280,000.00 -
Jumlah 5,280,000.00
Dibulatkan 5,280,000.00
33 MAT.8 1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT TELUKJAMBE BARAT
a. Hurup Kecil 0.0000 Bh 50,000.00 -
b. Hurup Sedang 33.0000 Bh 75,000.00 2,475,000.00
c. Hurup Besar 20.0000 Bh 125,000.00 2,500,000.00
d. Tambahan Upah Pasang 0.1000 Ls 4,975,000.00 497,500.00
Jumlah 5,472,500.00
Keuntungan Max. = 0.0000 % x 5,472,500.00 -
Jumlah 5,472,500.00
Dibulatkan 5,472,500.00
27 L-GRC 1 M' PEK. LISTPLANK GRC
a. Pas. GRC 30 Cm 0.4000 Btg 50,000.00 20,000.00
b. Paku Skrup 3.0000 Bh 50.00 150.00
c. Pekerja 0.0350 Org 25,000.00 875.00
d. Tukang Kayu 0.1000 Org 35,000.00 3,500.00
e. Kepala Tukang Kayu 0.0100 Org 51,000.00 510.00
f. Mandor 0.0020 Org 58,000.00 116.00
g. Upah Angkut 0.0000 Lot 20,150.00 -
Jumlah 25,151.00
Keuntungan Max. = 0.0000 % x 25,151.00 -
Jumlah 25,151.00
03/08 Page 153 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Dibulatkan 25,151.00
28 A.103.1R 1 M3 PAS. KEMBALI KUSEN LAMA
a. Paku 0.6250 Kg 13,000.00 8,125.00
b. Pekerja 1.0000 Org 25,000.00 25,000.00
c. Tukang Kayu 3.8750 Org 35,000.00 135,625.00
d. Kepala Tukang Kayu 0.6750 Org 51,000.00 34,425.00
e. Mandor 0.1250 Org 58,000.00 7,250.00
f. Upah Angkut 0.0000 Lot 8,125.00 -
Jumlah 210,425.00
Keuntungan Max. = 0.0000 % x 210,425.00 -
Jumlah 210,425.00
Dibulatkan 210,425.00
29 PPN-C 1 SET HURUF TUGU BATAS KARAWANG-SUBANG
a. Hurup Kecil 15.0000 Bh 50,000.00 750,000.00
b. Hurup Sedang 17.0000 Bh 75,000.00 1,275,000.00
c. Tambahan Upah Pasang 0.1000 Ls 2,025,000.00 202,500.00
Jumlah 2,227,500.00
Keuntungan Max. = 0.0000 % x 2,227,500.00 -
Jumlah 2,227,500.00
Dibulatkan 2,227,500.00
30 PPN-C 1 SET HURUF GERBANG CANDI JIWA
a. Hurup Kecil (10 CM) 57.0000 Bh 95,000.00 5,415,000.00
b. Hurup Sedang (13 CM) 13.0000 Bh 123,500.00 1,605,500.00
c. Hurup Sedang (20 CM) 12.0000 Bh 190,000.00 2,280,000.00
d. Tambahan Upah Pasang 0.0000 Ls 7,020,500.00 -
Jumlah 9,300,500.00
Keuntungan Max. = 0.0000 % x 9,300,500.00 -
Jumlah 9,300,500.00
Dibulatkan 9,300,500.00
31 A.103.1 1 BH LOSTER KAYU
a. Kayu Kuat Kelas II (Maranti) 0.0040 M3 2,500,000.00 10,000.00
b. Paku 0.0100 Kg 13,000.00 130.00
c. Pekerja 0.0700 Org 25,000.00 1,750.00
d. Tukang Kayu 0.2000 Org 35,000.00 7,000.00
e. Kepala Tukang Kayu 0.0200 Org 51,000.00 1,020.00
f. Mandor 0.0040 Org 58,000.00 232.00
g. Upah Angkut 0.0000 Lot 10,130.00 -
Jumlah 20,132.00
Keuntungan Max. = 0.0000 % x 20,132.00 -
Jumlah 20,132.00
Dibulatkan 20,132.00
32 A.097 1 M2 PAS. KEMBALI RANGKA PLAFOND KAYU YANG ADA
a. Paku 0.2200 Kg 13,000.00 2,860.00
b. Pekerja 0.1875 Org 25,000.00 4,687.50
c. Tukang Kayu 0.1000 Org 35,000.00 3,500.00
d. Kepala Tukang Kayu 0.0375 Org 51,000.00 1,912.50
e. Mandor 0.0105 Org 58,000.00 609.00
f. Upah Angkut 0.0000 Lot 2,860.00 -
Jumlah 13,569.00
Keuntungan Max. = 0.0000 % x 13,569.00 -
Jumlah 13,569.00
Dibulatkan 13,569.00
33 A.124 1 BH PLAT STRIP PENGUAT KUDA-KUDA 50.5
a. Plat Strip 50.5 2.0000 M' 12,500.00 25,000.00
b. Bor 4.0000 Bh 1,350.63 5,402.50
c. Upah Pasang 0.2000 Lot 25,000.00 5,000.00
Jumlah 35,402.50
Keuntungan Max. = 0.0000 % x 35,402.50 -
Jumlah 35,402.50
03/08 Page 154 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Dibulatkan 35,402.00
34 450.41 1 M2 PARTISI DINDING PEMISAH GYPSUM RANGKA KAYU KUAT KELAS II (MARANTI)
a. Kayu Kuat Kelas II (Maranti) 0.0195 M3 2,500,000.00 48,750.00
b. Papan Kuat Kelas II (Maranti) 0.0070 M3 2,700,000.00 18,900.00
c. Gyfsum (berikut kain strimin + cotting) 0.7639 Lbr 61,250.00 46,788.88
d. Lem Putih (FOX) 0.5000 Kg 20,000.00 10,000.00
e. Paku 5 - 7 Cm 0.4000 Kg 13,000.00 5,200.00
f. Paku 1 - 3 Cm 0.2000 Kg 18,000.00 3,600.00
g. Pekerja 0.2000 Org 25,000.00 5,000.00
h. Tukang Kayu 0.6000 Org 35,000.00 21,000.00
i. Kepala Tukang Kayu 0.0600 Org 51,000.00 3,060.00
j. Mandor 0.0100 Org 58,000.00 580.00
k. Upah Angkut 0.0000 Lot 128,038.88 -
Jumlah 162,878.88
Keuntungan Max. = 0.0000 % x 162,878.88 -
Jumlah 162,878.88
Dibulatkan 162,878.00
35 450.41 1 M2 PARTISI DINDING PEMISAH GRC RANGKA KUAT KELAS II (MARANTI)
a. Kayu Kuat Kelas II (Maranti) 0.0195 M3 2,500,000.00 48,750.00
b. Papan Kuat Kelas II (Maranti) 0.0070 M3 2,700,000.00 18,900.00
c. Gyfsum (berikut kain strimin + cotting) 0.7639 Lbr 53,750.00 41,059.63
d. Lem Putih (FOX) 0.5000 Kg 20,000.00 10,000.00
e. Paku 5 - 7 Cm 0.4000 Kg 13,000.00 5,200.00
f. Paku 1 - 3 Cm 0.2000 Kg 18,000.00 3,600.00
g. Pekerja 0.2000 Org 25,000.00 5,000.00
h. Tukang Kayu 0.6000 Org 35,000.00 21,000.00
i. Kepala Tukang Kayu 0.0600 Org 51,000.00 3,060.00
j. Mandor 0.0100 Org 58,000.00 580.00
k. Upah Angkut 0.0000 Lot 122,309.63 -
Jumlah 157,149.63
Keuntungan Max. = 0.0000 % x 157,149.63 -
Jumlah 157,149.63
Dibulatkan 157,149.00
36 A.127.1 1 M3 PAS. KEMBALI KUDA-KUDA KAYU LAMA
a. Paku 8 - 12 Cm 5.6000 Kg 13,000.00 72,800.00
b. Pekerja 3.0000 OH 25,000.00 75,000.00
c. Tukang Kayu 5.0000 OH 35,000.00 175,000.00
d. Kepala Tukang Kayu 1.2000 OH 51,000.00 61,200.00
e. Mandor 0.2000 OH 58,000.00 11,600.00
f. Upah Angkut 0.0000 Lot 72,800.00 -
Jumlah 395,600.00
Keuntungan Max. = 0.0000 % x 395,600.00 -
Jumlah 395,600.00
Dibulatkan 395,600.00
37 A.121 1 M2 PAS. KEMBALI RANGKA ATAP
a. Kayu Reng 2/3 Kuat Kelas II (Maranti) 0.0024 M3 2,500,000.00 6,000.00
b. Paku 5 - 7 Cm 0.2500 Kg 13,000.00 3,250.00
c. Pekerja 0.1500 Org 25,000.00 3,750.00
d. Tukang Kayu 0.1500 Org 35,000.00 5,250.00
e. Kepala Tukang Kayu 0.0100 Org 51,000.00 510.00
f. Mandor 0.0050 Org 58,000.00 290.00
g. Upah Angkut 0.0000 Lot 9,250.00 -
Jumlah 19,050.00
Keuntungan Max. = 0.0000 % x 19,050.00 -
Jumlah 19,050.00
Dibulatkan 19,050.00
38 A.089 [1] 1 M2 PENGECATAN GENTENG/PAVING
a. Cat Genteng 0.1670 Kg 15,000.00 2,505.00
b. Kwas 3" 0.0500 Bh 5,000.00 250.00
03/08 Page 155 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
c. Pekerja 0.1000 Org 25,000.00 2,500.00
d. Tukang Cat 0.1500 Org 35,000.00 5,250.00
e. Kepala Tukang Cat 0.0150 Org 51,000.00 765.00
f. Mandor 0.0050 Org 58,000.00 290.00
g. Upah Angkut 0.0000 Lot 2,755.00 -
Jumlah 11,560.00
Keuntungan Max. 0.0000 % x 11,560.00 -
Jumlah 11,560.00
Dibulatkan 11,560.00
148 TTS.7 1 BH SUMUR POMPA JET PUMP (DALAM 40 M')
a. Pompa Jet Pump 1.0000 Bh 2,550,000.00 2,550,000.00
b. Pas. Pipa PVC AW Ø 1" 80.0000 M' 6,875.00 550,000.00
c. Pas. Pipa PVC AW Ø 4" 40.0000 M' 40,000.00 1,600,000.00
d. Upah pengeboran dan Accesories 0.3000 Ls 4,700,000.00 1,410,000.00
Jumlah 6,110,000.00
Keuntungan Max. = 0.0000 % x 6,110,000.00 -
Jumlah 6,110,000.00
Dibulatkan 6,110,000.00
149 K.311 alt 120 M3 PENIMBUNAN TANAH KHUSUS PEMATANGAN SITE
a. Tanah Merah 144.0000 M3 40,000.00 5,760,000.00
b. Alat Bantu (Set @ 3 Alat) 0.1600 Set 47,893.00 7,662.88
c. Mesin Gilas 3 Roda 8-10 Ton 5.0000 Jam 69,421.00 347,105.00
d. Mandor 1.0000 Org 58,000.00 58,000.00
e. Operator Terampil 1.0000 Org 51,000.00 51,000.00
f. Pembantu Operator 1.0000 Org 29,000.00 29,000.00
g. Supir Terampil 1.0000 Org 58,000.00 58,000.00
h. Pembantu Supir 1.0000 Org 35,000.00 35,000.00
i. Buruh Tak Terampil 4.0000 Org 25,000.00 100,000.00
Jumlah 6,445,767.88
Untuk 1 M3 ..................................................................................................................... 53,714.73
Keuntungan Max. = 0.0000 % x 53,714.73 -
Jumlah 53,714.73
Dibulatkan 53,714.00
150 K.311R BM 100 M3 PENIMBUNAN TANAH MERAH KHUSUS PEMADATAN BANGUNAN
a. Tanah Merah 120.0000 M3 40,000.00 4,800,000.00
b. Alat Bantu 1.2000 Set 47,893.00 57,471.60
c. Semper 5.0000 Jam 28,220.00 141,100.00
d. Mandor 1.0000 Org 58,000.00 58,000.00
e. Pekerja 24.0000 Org 25,000.00 600,000.00
Jumlah 5,656,571.60
Untuk 1 M3 ..................................................................................................................... 56,565.72
Keuntungan Max. = 0.0000 % x 56,565.72 -
Jumlah 56,565.72
Dibulatkan 56,565.00
151 K.311.1 alt 120 M3 PENIMBUNAN TANAH KHUSUS PEMATANGAN SITE DENGAN TANAH YANG ADA
a. Alat Bantu (Set @ 3 Alat) 0.1600 Set 47,893.00 7,662.88
b. Mesin Gilas 3 Roda 8-10 Ton 5.0000 Jam 69,421.00 347,105.00
c. Mandor 1.0000 Org 58,000.00 58,000.00
d. Operator Terampil 1.0000 Org 51,000.00 51,000.00
e. Pembantu Operator 1.0000 Org 29,000.00 29,000.00
f. Supir Terampil 1.0000 Org 58,000.00 58,000.00
g. Pembantu Supir 1.0000 Org 35,000.00 35,000.00
h. Buruh Tak Terampil 4.0000 Org 25,000.00 100,000.00
Jumlah 685,767.88
Untuk 1 M3 ..................................................................................................................... 5,714.73
Keuntungan Max. = 0.0000 % x 5,714.73 -
Jumlah 5,714.73
Dibulatkan 5,714.00
152 A.063.R2 1 M2 DINDING BATACO RIBBED BLOCK (39 X 19 8 9)
03/08 Page 156 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
a. Bataco Ribbed Block 1.1000 M2 75,000.00 82,500.00
b. PC 50 Kg/Zak (Tiga Roda) 0.2074 Zak 53,000.00 10,992.20
c. Pasir Pasang 0.0580 M3 140,000.00 8,120.00
d. Pekerja 0.3218 Org 25,000.00 8,045.00
e. Tukang Batu 0.1805 Org 35,000.00 6,317.50
f. Kepala Tukang Batu 0.0158 Org 51,000.00 805.80
g. Mandor 0.0083 Org 58,000.00 481.40
h. Upah Angkut 0.0000 Lot 101,612.20 -
Jumlah 117,261.90
Keuntungan Max. = 0.0000 % x 117,261.90 -
Jumlah 117,261.90
Dibulatkan 117,261.00
153 A.065.1 1 M2 LANTAI KERAMIK 40/40 DN PUTIH POLOS
a. Keramik 40/40 KW 1 DN Putih Polos 1.0100 M2 32,500.00 32,825.00
b. PC 50 Kg/Zak (Tiga Roda) 0.1600 Zak 53,000.00 8,480.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Semen Warna 0.0130 Kg 4,000.00 52.00
e. Pekerja 0.1875 Org 25,000.00 4,687.50
f. Tukang Batu 0.3750 Org 35,000.00 13,125.00
g. Kepala Tukang Batu 0.0750 Org 51,000.00 3,825.00
h. Mandor 0.0188 Org 58,000.00 1,090.40
i. Upah Angkut 0.0000 Lot 45,557.00 -
Jumlah 68,284.90
Keuntungan Max. = 0.0000 % x 68,284.90 -
Jumlah 68,284.90
Dibulatkan 68,284.00
154 A.141 1 M2 PASANGAN PAVING BLOCK NATURAL 8 CM
a. Paving Block Natural 8 Cm 1.0100 M2 35,000.00 35,350.00
b. Pasir Beton 0.1000 M3 155,000.00 15,500.00
c. Pekerja 0.2500 Org 25,000.00 6,250.00
d. Tukang Batu 0.5000 Org 35,000.00 17,500.00
e. Kepala Tukang Batu 0.0250 Org 51,000.00 1,275.00
f. Mandor 0.0030 Org 58,000.00 174.00
g. Peralatan 1.0000 Ls 7,604.90 7,604.90
h. Upah Angkut 0.0000 Lot 58,454.90 -
Jumlah 83,653.90
Keuntungan Max. = 0.0000 % x 83,653.90 -
Jumlah 83,653.90
Dibulatkan 83,653.00
155 A.141 1 M2 PASANGAN PAVING BLOCK NATURAL 6 CM (CISANGKAN)
a. Paving Block Natural 6 Cm (Cisangkan Type Truepave) 1.0100 M2 83,737.00 84,574.37
b. Pasir Beton 0.1000 M3 155,000.00 15,500.00
c. Pekerja 0.2500 Org 25,000.00 6,250.00
d. Tukang Batu 0.5000 Org 35,000.00 17,500.00
e. Kepala Tukang Batu 0.0250 Org 51,000.00 1,275.00
f. Mandor 0.0030 Org 58,000.00 174.00
g. Peralatan 1.0000 Ls 12,527.34 12,527.34
h. Upah Angkut 0.0000 Lot 112,601.71 -
Jumlah 137,800.71
Keuntungan Max. = 0.0000 % x 137,800.71 -
Jumlah 137,800.71
Dibulatkan 137,800.00
156 A.141 1 M2 PAS. KEMBALI PAVING PAVING YANG ADA
b. Pasir Beton 0.1000 M3 155,000.00 15,500.00
c. Pekerja 0.2500 Org 25,000.00 6,250.00
d. Tukang Batu 0.5000 Org 35,000.00 17,500.00
e. Kepala Tukang Batu 0.0250 Org 51,000.00 1,275.00
f. Mandor 0.0030 Org 58,000.00 174.00
g. Peralatan 1.0000 Ls 4,069.90 4,069.90
03/08 Page 157 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
h. Upah Angkut 0.0000 Lot 19,569.90 -
Jumlah 44,768.90
Keuntungan Max. = 0.0000 % x 44,768.90 -
Jumlah 44,768.90
Dibulatkan 44,768.00
157 A.100.3 1 M' PAS. LIST PLAFOND GYFSUM 10 CM
a. List Plafond Gyfsum 10 Cm (2 M'/Batang) 0.5000 Btg 15,000.00 7,500.00
b. Lem untuk Sambungan Gyfsum 0.0135 Zak 75,000.00 1,012.50
c. Paku 5 - 7 Cm 0.0080 Kg 13,000.00 104.00
d. Pekerja 0.0409 Org 25,000.00 1,022.50
e. Tukang Kayu 0.1000 Org 35,000.00 3,500.00
f. Kepala Tukang Kayu 0.0200 Org 51,000.00 1,020.00
g. Mandor 0.0015 Org 58,000.00 87.00
Jumlah 14,246.00
Keuntungan Max. = 0.0000 % x 14,246.00 -
Jumlah 14,246.00
Dibulatkan 14,246.00
158 A.100.4 1 M' PAS. LIST PLAFOND GYFSUM 12 CM
a. List Plafond Gyfsum 12 Cm (2 M'/Batang) 0.5000 Btg 25,000.00 12,500.00
b. Lem untuk Sambungan Gyfsum 0.0135 Zak 75,000.00 1,012.50
c. Paku 5 - 7 Cm 0.0080 Kg 13,000.00 104.00
d. Pekerja 0.0409 Org 25,000.00 1,022.50
e. Tukang Kayu 0.1000 Org 35,000.00 3,500.00
f. Kepala Tukang Kayu 0.0200 Org 51,000.00 1,020.00
g. Mandor 0.0015 Org 58,000.00 87.00
Jumlah 19,246.00
Keuntungan Max. = 0.0000 % x 19,246.00 -
Jumlah 19,246.00
Dibulatkan 19,246.00
159 450.41 1 M2 DINDING PEMISAH TEAKWOOD SATU LAPIS (RANGKA KAYU KUAT KELAS II (MAHONI))
a. Kayu Kuat Kelas II (Mahoni) 0.0195 M3 2,500,000.00 48,750.00
b. Papan Kayu Kuat Kelas II (Mahoni) 0.0070 M3 2,700,000.00 18,900.00
c. Teakwood 3 mm (ukuran pintu) 0.5000 Lbr 60,000.00 30,000.00
d. Lem Putih (FOX) 0.2500 Kg 20,000.00 5,000.00
e. Paku 1 - 3 Cm 0.1000 Kg 18,000.00 1,800.00
f. Pekerja 0.2000 Org 25,000.00 5,000.00
g. Tukang Kayu 0.6000 Org 35,000.00 21,000.00
h. Kepala Tukang Kayu 0.0600 Org 51,000.00 3,060.00
i. Mandor 0.0100 Org 58,000.00 580.00
j. Upah Angkut 0.0000 Lot 104,450.00 -
Jumlah 134,090.00
Keuntungan Max. = 0.0000 % x 134,090.00 -
Jumlah 134,090.00
Dibulatkan 134,090.00
160 A.106 1 UNIT PARTISI SANGGAR KEGIATAN BELAJAR
a. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II (Mahoni) 16.4400 M2 235,560.00 3,872,606.40
b. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
c. Engsel Pintu 28.0000 Bh 12,750.00 357,000.00
d. Grendel Tanam Stainless Pendek 6.0000 Bh 146,000.00 876,000.00
e. Bracket Gantung W 500 14.0000 Bh 69,000.00 966,000.00
f. Baud Brecket 28.0000 Bh 5,000.00 140,000.00
g. Rel Atas 2,3 M' 3.0000 Btg 359,000.00 1,077,000.00
h. Rel Bawah 2,4 M' 3.0000 Btg 175,000.00 525,000.00
i. Roda Atas Lipat Tengah Roda 2 9.0000 Bh 212,000.00 1,908,000.00
j. Roda Bawah Lipat Tengah 9.0000 Bh 57,000.00 513,000.00
k. Handle Asbak 4.0000 Bh 38,000.00 152,000.00
l. Papan Kayu Kuat Kelas II (Mahoni) 3/20 Penutup Bracket 0.0822 M' 29,032.00 2,386.43
m. Upah Pasang 0.2000 Lot 6,157,000.00 1,231,400.00
Jumlah 11,667,892.83
03/08 Page 158 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Keuntungan Max. = 0.0000 % x 11,667,892.83 -
Jumlah 11,667,892.83
Dibulatkan 11,667,892.00
161 850.24 1 M2 PAS. KACA RAYBAND 5 MM
a. Kaca Rayband 5 mm 1.1000 M2 75,000.00 82,500.00
b. Pekerja 0.1500 Org 25,000.00 3,750.00
c. Tukang Kayu 0.1500 Org 35,000.00 5,250.00
d. Upah Angkut 0.0000 Lot 82,500.00 -
Jumlah 91,500.00
Keuntungan Max. = 0.0000 % x 91,500.00 -
Jumlah 91,500.00
Dibulatkan 91,500.00
162 A.090.1 1 M2 LABURAN WATER PROOFING
a. Water Proofing (Nod Drof) 0.3330 Kg 37,500.00 12,487.50
b. Pekerja 0.2000 Org 25,000.00 5,000.00
c. Tukang Cat 0.3000 Org 35,000.00 10,500.00
d. Kepala Tukang Cat 0.0300 Org 51,000.00 1,530.00
e. Mandor 0.0100 Org 58,000.00 580.00
f. Alat Bantu 0.0200 Lot 30,097.50 601.95
g. Upah Angkut 0.0000 Lot 13,089.45 -
Jumlah 30,699.45
Keuntungan Max. = 0.0000 % x 30,699.45 -
Jumlah 30,699.45
Dibulatkan 30,699.00
163 K.641*-BM 1.100 M2 MENGHAMPAR WEARING COURSE (T. 4 CM) MENGGUNAKAN ALAT
a. Wearing Course K.-040 100.0000 Ton 821,000.00 82,100,000.00
b. Aspal Curah M.061* 450.0000 Kg 6,300.00 2,835,000.00
c. Minyak Bakar M.065 110.0000 Ltr 3,000.00 330,000.00
d. Alat Bantu (Set @ 3 Alat) M.170 0.5000 Set 47,893.00 23,946.50
e. Mesin Gilas Tandem 6-10 Ton E.081 5.0000 Jam 74,420.00 372,100.00
f. Mesin Gilas Roda Karet 8-15 Ton E.084 5.0000 Jam 134,085.00 670,425.00
g. Mesin Penyemptrot Aspal E.153 3.0000 Jam 17,173.00 51,519.00
h. Mesin Penghampar 1820mm/30 HP E.157 5.0000 Jam 463,535.00 2,317,675.00
i. Compresor 210 M3/jam E.301 4.0000 Jam 27,010.00 108,040.00
j. Mandor 1.0000 Org 58,000.00 58,000.00
k. Operator Terampil 3.0000 Org 51,000.00 153,000.00
l. Pembantu Operator 3.0000 Org 29,000.00 87,000.00
m. Buruh Tak Terampil 9.0000 Org 25,000.00 225,000.00
n Buruh Terampil 6.0000 Org 25,000.00 150,000.00
Jumlah 89,481,705.50
Untuk 1 M2 ..................................................................................................................................................... 81,347.01
Keuntungan Max. = 0.0000 % x 81,347.01 -
Jumlah 81,347.01
Dibulatkan 81,347.00
164 K.636-BM 1500 M2 MENGHAMPAR WEARING COURSE (T. 3 CMP) MENGGUNAKAN ALAT
a. Wearing Course K.-040 100.0000 Ton 821,000.00 82,100,000.00
b. Aspal Curah M.061* 600.0000 Kg 6,300.00 3,780,000.00
c. Minyak Bakar M.065 150.0000 Ltr 3,000.00 450,000.00
d. Alat Bantu (Set @ 3 Alat) M.170 0.4800 Set 47,893.00 22,988.64
e. Mesin Gilas Tandem 6-10 Ton E.081 5.0000 Jam 74,420.00 372,100.00
f. Mesin Gilas Roda Karet 8-15 Ton E.084 5.0000 Jam 134,085.00 670,425.00
g. Mesin Penyemptrot Aspal E.154 5.0000 Jam 17,173.00 85,865.00
h. Mesin Penghampar 1820mm/30 HP E.157 5.0000 Jam 463,535.00 2,317,675.00
i. Compresor 210 M3/jam E.301 4.0000 Jam 27,010.00 108,040.00
j. Mandor 1.0000 Org 58,000.00 58,000.00
k. Operator Terampil 4.0000 Org 51,000.00 204,000.00
l. Pembantu Operator 4.0000 Org 29,000.00 116,000.00
m. Buruh Tak Terampil 12.0000 Org 25,000.00 300,000.00
n. Buruh Terampil 8.0000 Org 25,000.00 200,000.00
03/08 Page 159 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 90,785,093.64
Untuk 1 M2 ..................................................................................................................................................... 60,523.40
Keuntungan Max. = 0.0000 % x 60,523.40 -
Jumlah 60,523.40
Dibulatkan 60,523.00
165 K.520-BM 150 M3 LAPIS PONDASI ATAS KELAS A AGREGAT PECAH TERSARING
a. Batu Pecah Tersaring Bergradasi (A) 180.0000 M3 130,000.00 23,400,000.00
b. Alat Bantu (Set @ 3 Alat) 0.2400 Set 47,893.00 11,494.32
c. Motor Grader 100 HP 5.0000 Jam 163,757.00 818,785.00
d. Mesin Gilas 3 Roda 8-10 Ton 5.0000 Jam 69,421.00 347,105.00
e. Truk Tangki Air 115 HP 5.0000 Jam 104,011.00 520,055.00
f. Mandor 1.0000 Org 58,000.00 58,000.00
g. Operator Terampil 2.0000 Org 51,000.00 102,000.00
h. Pembantu Operator 2.0000 Org 29,000.00 58,000.00
i. Supir Trampil 1.0000 Org 58,000.00 58,000.00
j. Pembantu Supir 1.0000 Org 35,000.00 35,000.00
k. Buruh Tak Terampil 6.0000 Org 25,000.00 150,000.00
Jumlah 25,558,439.32
Untuk 1 M3 ..................................................................................................................... 170,389.60
Keuntungan Max. = 0.0000 % x 170,389.60 -
Jumlah 170,389.60
Dibulatkan 170,389.00
166 K.514-BM 150 M3 LAPIS PONDASI BAWAH KELAS C SIRTU
a. Sirtu Disaring 180.0000 M3 100,000.00 18,000,000.00
b. Alat Bantu (Set @ 3 Alat) 0.2400 Set 47,893.00 11,494.32
c. Motor Grader 100 HP 5.0000 Jam 163,757.00 818,785.00
d. Mesin Gilas 3 Roda 8-10 Ton 5.0000 Jam 69,421.00 347,105.00
e. Truk Tangki Air 115 HP 5.0000 Jam 104,011.00 520,055.00
f. Mandor 1.0000 Org 58,000.00 58,000.00
g. Operator Trampil 2.0000 Org 51,000.00 102,000.00
h. Pembantu Operator 2.0000 Org 29,000.00 58,000.00
i. Supir Trampil 1.0000 Org 58,000.00 58,000.00
j. Pembantu Supir 1.0000 Org 35,000.00 35,000.00
k. Buruh Tak Terampil 6.0000 Org 25,000.00 150,000.00
Jumlah 20,158,439.32
Untuk 1 M3 ..................................................................................................................... 134,389.60
Keuntungan Max. = 0.0000 % x 134,389.60 -
Jumlah 134,389.60
Dibulatkan 134,389.00
167 K.516-BM 1 M3 LAPIS PONDASI BAWAH BATU KAPUR
a. Batu Kapur 1.2000 M3 100,000.00 120,000.00
b. Alat Bantu (Set @ 3 Alat) 0.0167 Set 47,893.00 798.22
c. Motor Grader 100 HP Jam 163,757.00 -
d. Mesin Gilas 3 Roda 8-10 Ton 0.2500 Jam 69,421.00 17,355.25
e. Truk Tangki Air 115 HP Jam 104,011.00 -
f. Mandor 0.0500 Org 58,000.00 2,900.00
g. Operator Terampil 0.0167 Org 51,000.00 850.00
h. Pembantu Operator Org 29,000.00 -
i. Supir Terampil Org 58,000.00 -
j. Pembantu Supir Org 35,000.00 -
k. Buruh Tak Terampil 1.6500 Org 25,000.00 41,250.00
Jumlah 183,153.47
Keuntungan Max. = 0.0000 % x 183,153.47 -
Jumlah 183,153.47
Dibulatkan 183,153.00
168 BR 1 M2 PAS. KUDA-KUDA BAJA RINGAN
a. Baja Ringan 1.0000 M2 140,000.00 140,000.00
b. Upah Pasang dan Alat Bantu 0.0000 Kg 140,000.00 -
c. Upah Angkut 0.0000 Lot 140,000.00 -
03/08 Page 160 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 140,000.00
Keuntungan Max. = 0.0000 % x 140,000.00 -
Jumlah 140,000.00
Dibulatkan 140,000.00
169 BR 1 M2 PAS. GENTENG METAL
a. Genteng Metal 1.0000 M2 90,000.00 90,000.00
b. Upah Pasang dan Alat Bantu 0.0000 Kg 90,000.00 -
c. Upah Angkut 0.0000 Lot 90,000.00 -
Jumlah 90,000.00
Keuntungan Max. = 0.0000 % x 90,000.00 -
Jumlah 90,000.00
Dibulatkan 90,000.00
170 BR 1 M2 PAS. BUBUNGAN GENTENG METAL
a. Bubungan Genteng Metal 1.2500 Bh 45,000.00 56,250.00
b. Upah Pasang dan Alat Bantu 0.0000 Kg 56,250.00 -
c. Upah Angkut 0.0000 Lot 56,250.00 -
Jumlah 56,250.00
Keuntungan Max. = 0.0000 % x 56,250.00 -
Jumlah 56,250.00
Dibulatkan 56,250.00
171 DPR-80 1 M2 PAS. JALAN SETAPAK DARI KORAL SIKAT
a. Pas. Beton 0.0700 M3 621,297.00 43,490.79
b. Ampar Koral 0.5000 M3 50,000.00 25,000.00
c. Alat Bantu 0.2000 Lot 68,490.79 13,698.16
d. Tambahan Upah 0.2000 Lot 82,188.95 16,437.79
Jumlah 98,626.74
Keuntungan Max. = 0.0000 % x 98,626.74 -
Jumlah 98,626.74
Dibulatkan 98,626.00
172 A.066.R 1 M' STAIR NOSING
a. Keramik Stair Nosing 20 5.0000 Bh 2,500.00 12,500.00
b. PC 50 Kg/Zak (Tiga Roda) 0.0320 Zak 53,000.00 1,696.00
c. Pasir Pasang 0.0060 M3 140,000.00 840.00
d. Semen Warna 0.0026 Kg 4,000.00 10.40
e. Pekerja 0.0375 Org 25,000.00 937.50
f. Tukang Batu 0.0750 Org 35,000.00 2,625.00
g. Kepala Tukang Batu 0.0150 Org 51,000.00 765.00
h. Mandor 0.0038 Org 58,000.00 218.08
i. Upah Angkut 0.0000 Lot 15,046.40 -
Jumlah 19,591.98
Keuntungan Max. = 0.0000 % x 19,591.98 -
Jumlah 19,591.98
Dibulatkan 19,591.00
173 KA-1 1 M' PAS. KUSEN PENYEKATAN ALUMINIUM 1 1/2x3" (WARNA KILAP)
a. Kusen Aluminium 1 1/2 X 3" Warna Kilap 1.1000 M' 80,000.00 88,000.00
b. Upah kerja + Alat Bantu 0.2000 Lot 88,000.00 17,600.00
Jumlah 105,600.00
Keuntungan Max. = 0.0000 % x 105,600.00 -
Jumlah 105,600.00
Dibulatkan 105,600.00
174 450.41(RRR) 1 M2 DINDING PEMISAH DOUBLE TRIPLEK 6 MM (RANGKA KAYU KUAT KELAS II (MAHONI)
a. Kayu Kuat Kelas II (Mahoni) 0.0128 M3 2,500,000.00 32,075.00
b. Triplek 6 mm 1.0000 Lbr 75,000.00 75,000.00
c. Paku 5 - 7 Cm 0.1000 Kg 13,000.00 1,300.00
d. Paku 1 - 3 Cm 0.1000 Kg 18,000.00 1,800.00
e. Pekerja 0.2000 Org 25,000.00 5,000.00
f. Tukang Kayu 0.6000 Org 35,000.00 21,000.00
g. Kepala Tukang Kayu 0.0600 Org 51,000.00 3,060.00
h. Mandor 0.0100 Org 58,000.00 580.00
03/08 Page 161 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 139,815.00
Keuntungan Max. = 0.0000 % x 139,815.00 -
Jumlah 139,815.00
Dibulatkan 139,815.00
175 450.41(RRR) 1 M2 DINDING PEMISAH DOUBLE TRIPLEK 4 MM (RANGKA KAYU KUAT KELAS II (MAHONI)
a. Kayu Kuat Kelas II (Mahoni) 0.0128 M3 2,500,000.00 32,075.00
b. Triplek 4 mm 1.0000 Lbr 50,000.00 50,000.00
c. Paku 5 - 7 Cm 0.1000 Kg 13,000.00 1,300.00
d. Paku 1 - 3 Cm 0.1000 Kg 18,000.00 1,800.00
e. Pekerja 0.2000 Org 25,000.00 5,000.00
f. Tukang Kayu 0.6000 Org 35,000.00 21,000.00
g. Kepala Tukang Kayu 0.0600 Org 51,000.00 3,060.00
h. Mandor 0.0100 Org 58,000.00 580.00
Jumlah 114,815.00
Keuntungan Max. = 0.0000 % x 114,815.00 -
Jumlah 114,815.00
Dibulatkan 114,815.00
176 450.41.R 1 M2 DINDING PEMISAH DOUBLE TEAKWOOD (RANGKA KAYU KUAT KELAS II (MAHONI)
a. Kayu Kuat Kelas II (Mahoni) 0.0128 M3 2,500,000.00 32,075.00
b. Teakwood 4 mm 1.0000 Lbr 80,000.00 80,000.00
c. Paku 5 - 7 Cm 0.1000 Kg 13,000.00 1,300.00
d. Paku 1 - 3 Cm 0.1000 Kg 18,000.00 1,800.00
e. Pekerja 0.2000 Org 25,000.00 5,000.00
f. Tukang Kayu 0.6000 Org 35,000.00 21,000.00
g. Kepala Tukang Kayu 0.0600 Org 51,000.00 3,060.00
h. Mandor 0.0100 Org 58,000.00 580.00
Jumlah 144,815.00
Keuntungan Max. = 0.0000 % x 144,815.00 -
Jumlah 144,815.00
Dibulatkan 144,815.00
177 A.106 1 BH DAUN PINTU ALUMINIUM UK. 80X210 CM + KACA (BAWASDA)
a. Daun Pintu Aluminium 5.6000 M' 85,000.00 476,000.00
b. Karet 5.6000 M' 3,000.00 16,800.00
c. Kaca Rayban 5 mm 1.4000 M2 91,500.00 128,100.00
d. Upah Pasang 0.0000 Lot 476,000.00 -
Jumlah 620,900.00
Keuntungan Max. = 0.0000 % x 620,900.00 -
Jumlah 620,900.00
Dibulatkan 620,900.00
178 A.106 1 BH DAUN PINTU ALUMINIUM UK. 80X210 CM + KACA (BAWASDA-UMUM)
a. Daun Pintu Aluminium 1 3/4 x 4" 13.2000 M' 85,000.00 1,122,000.00
b. Upah Pasang 0.0000 Lot 1,122,000.00 -
Jumlah 1,122,000.00
Keuntungan Max. = 0.0000 % x 1,122,000.00 -
Jumlah 1,122,000.00
Dibulatkan 1,122,000.00
179 A.106 1 BH KARET DAN SEALANT RUANG TAMU (BAWASDA-UMUM)
a. Karet 47.5800 M' 3,000.00 142,740.00
b. Sealant 11.4400 M' 8,000.00 91,520.00
Jumlah 234,260.00
Keuntungan Max. = 0.0000 % x 234,260.00 -
Jumlah 234,260.00
Dibulatkan 234,260.00
180 A.106 1 BH KARET DAN SEALANT RUANG PERIKSA (BAWASDA-UMUM)
a. Karet 170.0400 M' 3,000.00 510,120.00
b. Sealant 34.3200 M' 8,000.00 274,560.00
Jumlah 784,680.00
Keuntungan Max. = 0.0000 % x 784,680.00 -
Jumlah 784,680.00
03/08 Page 162 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Dibulatkan 784,680.00
181 A.106 1 BH PAS. WASTAFEL DINDING
a. Wastafel Dinding 1.0000 Bh 250,000.00 250,000.00
b. Plexibel 1.0000 Bh 15,000.00 15,000.00
c. Tempat Sabun 1.0000 Bh 45,000.00 45,000.00
d. Kran Wastafel 1.0000 Bh 45,000.00 45,000.00
e. Saringan bawah 1.0000 Bh 75,000.00 75,000.00
f. Kaca Cermin Uk. 60 x100 1.0000 Set 87,500.00 87,500.00
g. Upah Pasang 0.1500 Lot 517,500.00 77,625.00
Jumlah 595,125.00
Keuntungan Max. = 0.0000 % x 595,125.00 -
Jumlah 595,125.00
Dibulatkan 595,125.00
182 Z.2 1 BH MEMBUAT DAN MEMASANG WATER TORN KEC. CILAMAYA KULON (LENGKAP)
a. Galian Tanah 0.5760 M3 20,200.00 11,635.20
b. Urugan Pasir 0.0640 M3 136,330.00 8,725.12
c. Beton Cor 0.6400 M3 485,218.00 310,539.52
d. Besi L 50.50.5 dan 40.40.4 259.1340 Kg 12,201.75 3,161,888.28
e. Besi Plat 55.4390 Kg 12,201.75 676,452.82
f. Baud 160.0000 Bh 3,000.00 480,000.00
g. Pengelasan 740.0000 Cm' 1,215.40 899,393.04
h. Pengecatan Besi 17.6620 M2 28,580.00 504,779.96
i. Bak Penampung Kap. 1.100 Ltr (Roof Tank) 1.0000 Bh 950,000.00 950,000.00
Jumlah 7,003,413.94
Keuntungan Max. = 0.0000 % x 7,003,413.94 -
Jumlah 7,003,413.94
Dibulatkan 7,003,413.00
183 A.100.2 1 UNIT PINTU DARURAT KEC. CILAMAYA WETAN
a. Pipa GIV Ø 1" + Tiang 1.2650 Btg 130,000.00 164,450.00
b. Pengelasan 53.1300 Cm 1,215.40 64,573.99
c. Besi Beton Polos Ø 12 mm 15.6112 Kg 8,946.40 139,664.04
d. Engsel Besi 2.0000 Bh 25,000.00 50,000.00
e. Slot Besi 1.0000 Bh 25,000.00 25,000.00
f. Kunci Gembok 1.0000 Bh 30,000.00 30,000.00
g. Pengecatan 3.7640 M2 28,580.00 107,575.12
h. Tambahan Upah (Pasang dll) 0.2000 Lot 269,450.00 53,890.00
Jumlah 635,153.15
Keuntungan Max. = 0.0000 % x 635,153.15 -
Jumlah 635,153.15
Dibulatkan 635,153.00
184 TTS.8 1 UNIT SEPTICTANK + REMBESAN (STANDAR "SD")
A. 1 UNIT SEPTIKTANK
a. Galian Tanah untuk Septictank 6.4155 M3 25,110.00 161,093.21
b. Pas. Pasir Urug 0.3700 M3 136,330.00 50,442.10
c. Pas. Bata ad. 1 : 3 19.8650 M2 55,962.20 1,111,689.10
d. Plesteran ad. 1 : 3 + Acian 21.8150 M2 23,057.56 503,000.67
e. Plat Beton Penutup 0.3710 M3 621,297.00 230,501.19
f. Pas. Besi Beton 30.9570 M' 8,946.40 276,953.70
g. Pipa PVC Ø 1" Lengkap untuk Pent 1.5000 M' 14,066.65 21,099.98
2,354,779.95
B. 1 UNIT REMBESAN
a. Galian Tanah untuk Rembesan 1.8000 M3 25,110.00 45,198.00
b. Pipa PVC Ø 4" berlubang Lengkap 8.0000 M' 38,285.40 306,283.20
c. Pas. Injuk 5.4000 Kg 8,000.00 43,200.00
d. Pasir Beton 0.4000 M3 155,000.00 62,000.00
e. Urugan Kerikil 3,5 cm 0.4000 M3 155,000.00 62,000.00
f. Upah Pasang 1.0000 Ls 25,080.00 25,080.00
543,761.20
Jumlah 2,898,541.15
03/08 Page 163 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Keuntungan Max. = 0.0000 % x 2,898,541.15 -
Jumlah 2,898,541.15
Dibulatkan 2,898,541.00
185 TTS.8 1 UNIT REMBESAN (STANDAR "SD")
a. Galian Tanah untuk Rembesan 1.8000 M3 25,110.00 45,198.00
b. Pipa PVC Ø 4" berlubang Lengkap 8.0000 M' 38,285.40 306,283.20
c. Pas. Injuk 5.4000 Kg 8,000.00 43,200.00
d. Pasir Beton 0.4000 M3 155,000.00 62,000.00
e. Urugan Kerikil 3,5 cm 0.4000 M3 155,000.00 62,000.00
f. Upah Pasang 1.0000 Ls 25,080.00 25,080.00
Jumlah 543,761.20
Keuntungan Max. = 0.0000 % x 543,761.20 -
Jumlah 543,761.20
Dibulatkan 543,761.00
186 450.41 1 M2 PARTISI TRIPLEK 4 MM LAPIS BILIK BAMBU MOTIF SERAT LUAR (RANGKA KAYU MOHONi)
a. Kayu Kuat Kelas II (Mahoni) 0.0128 M3 2,500,000.00 32,083.33
b. Triplek 4 mm 0.3473 Lbr 50,000.00 17,365.00
c. Bilik Motif Serat Luar 1.1000 m2 20,000.00 22,000.00
d. Lem Putih (FOX) 0.1000 Kg 20,000.00 2,000.00
e. Paku 5 - 7 Cm 0.1000 Kg 13,000.00 1,300.00
f. Paku 1 - 3 Cm 0.1000 Kg 18,000.00 1,800.00
Pekerja 0.2000 Org 25,000.00 5,000.00
Tukang Kayu 0.6000 Org 35,000.00 21,000.00
Kepala Tukang Kayu 0.0600 Org 51,000.00 3,060.00
Mandor 0.0100 Org 58,000.00 580.00
Upah Angkut 0.0000 Lot 53,248.33 -
Jumlah 106,188.33
Keuntungan Max. = 0.0000 % x 106,188.33 -
Jumlah 106,188.33
Dibulatkan 106,188.00
187 A.124.A.R 1 M2 PEKERJAAN PASANG KEMBALI PENUTUP ATAP GENTENG PLENTONG PRES
(460.01)
a. Pekerja 0.1200 Org 25,000.00 3,000.00
b. Tukang Kayu 0.0600 Org 35,000.00 2,100.00
c. Kepala Tukang Kayu 0.0060 Org 51,000.00 306.00
d. Mandor 0.0060 Org 58,000.00 348.00
Jumlah 5,754.00
Keuntungan Max. = 0.0000 % x 5,754.00 -
Jumlah 5,754.00
Dibulatkan 5,754.00
188 ROB 1 M2 PEKERJAAN PENUTUP ATAP POLYCARBONAT
a. Polycarbonat Tebal 5 mm 0.0404 Lbr 1,500,000.00 60,600.00
b. Upah 0.2000 Lot 60,600.00 12,120.00
c. Upah Angkut 0.0000 Lot 60,600.00 -
Jumlah 72,720.00
Keuntungan Max. = 0.0000 % x 72,720.00 -
Jumlah 72,720.00
Dibulatkan 72,720.00
189 A.066.1 1 M2 KERAMIK 40/40 DN BERWARNA
a. Keramik 40/40 KW 1 DN Berwarna 1.0100 M2 37,500.00 37,875.00
b. PC 50 Kg/Zak (Tiga Roda) 0.1600 Zak 53,000.00 8,480.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Semen Warna 0.0130 Kg 4,000.00 52.00
e. Pekerja 0.1875 Org 25,000.00 4,687.50
f. Tukang Batu 0.3750 Org 35,000.00 13,125.00
g. Kepala Tukang Batu 0.0750 Org 51,000.00 3,825.00
h. Mandor 0.0188 Org 58,000.00 1,090.40
i. Upah Angkut 0.0000 Lot 50,607.00 -
Jumlah 73,334.90
03/08 Page 164 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Keuntungan Max. = 0.0000 % x 73,334.90 -
Jumlah 73,334.90
Dibulatkan 73,334.00
190 TTS.6 1 BH SUMUR POMPA TANGAN (DALAM 12 M')
a. Pompa Tangan Dragon 1.0000 Bh 175,000.00 175,000.00
b. Pas. Pipa PVC AW Ø 1 1/2" 12.0000 M' 18,910.40 226,924.80
c. Pas. Pipa PVC AW Ø 1" 12.0000 M' 14,066.65 168,799.80
d. Upah Pengeboran 1.0000 Ls 395,724.60 395,724.60
Jumlah 966,449.20
Keuntungan Max. = 0.0000 % x 966,449.20 -
Jumlah 966,449.20
Dibulatkan 966,449.00
191 TTS.7 1 BH SUMUR POMPA LISTRIK (DALAM 12 M')
a. Pompa Listrik Sanyo (100 watt) 1.0000 Bh 450,000.00 450,000.00
b. Pas. Pipa PVC AW Ø 1 1/2" 12.0000 M' 18,910.40 226,924.80
c. Pas. Pipa PVC AW Ø 1" 12.0000 M' 14,066.65 168,799.80
d. Upah Pengeboran 1.0000 Ls 395,724.60 395,724.60
Jumlah 1,241,449.20
Keuntungan Max. = 0.0000 % x 1,241,449.20 -
Jumlah 1,241,449.20
Dibulatkan 1,241,449.00
192 TTS.10 1 BH MEJA MURID (STANDAR SD)
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0312 M3 2,700,000.00 84,240.00
b. Triplek 4 mm (120 x 240 Cm) 0.2000 Lbr 50,000.00 10,000.00
c. Paku 1 - 7 Cm 0.2000 Kg 13,000.00 2,600.00
d. Plitur 2.3400 M2 16,301.00 38,144.34
e. Lem Putih (FOX) 0.2000 Kg 20,000.00 4,000.00
f. Upah Kerja (30 %) 1.0000 Ls 30,250.00 30,250.00
Jumlah 169,234.34
Keuntungan Max. = 0.0000 % x 169,234.34 -
Jumlah 169,234.34
Dibulatkan 169,234.00
03/08 Page 165 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
193 TTS.11 1 BH KURSI MURID (STANDAR SD)
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0096 M3 2,700,000.00 25,920.00
b. Paku 1 - 7 Cm 0.1500 Kg 13,000.00 1,950.00
c. Lem Putih (FOX) 0.2000 Kg 20,000.00 4,000.00
d. Plitur 1.5000 M2 16,301.00 24,451.50
e. Upah Kerja (30 %) 1.0000 Ls 9,560.00 9,560.00
Jumlah 65,881.50
Keuntungan Max. = 0.0000 % x 65,881.50 -
Jumlah 65,881.50
Dibulatkan 65,881.00
194 TTS.12 1 BH KURSI GURU/KEPALA SEKOLAH (STANDAR SD)
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0172 M3 2,700,000.00 46,440.00
b. Karet Jok Hitam *) 0.3400 M2 10,000.00 3,400.00
c. Paku 1 - 7 Cm 0.3000 Kg 13,000.00 3,900.00
d. Plitur 1.1200 M2 16,301.00 18,257.12
e. Baud Skrup *) 4.0000 Bh 50.00 200.00
f. Busa *) 0.4000 M2 7,500.00 3,000.00
g. Lem Putih (FOX) 0.2000 Kg 20,000.00 4,000.00
h. Upah Kerja (30 %) 1.0000 Ls 18,280.00 18,280.00
Jumlah 97,477.12
Keuntungan Max. = 0.0000 % x 97,477.12 -
Jumlah 97,477.12
Dibulatkan 97,477.00
195 TTS.13 1 BH MEJA GURU (STANDAR SD)
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0640 M3 2,700,000.00 172,800.00
b. Kayu Kuat Kelas II (Mahoni) 0.0259 M3 2,500,000.00 64,750.00
c. Triplek 4 mm (120 x 240 Cm) 0.1667 Lbr 50,000.00 8,335.00
d. Paku 1 - 7 Cm 0.5000 Kg 13,000.00 6,500.00
e. Tarikan (Stainless) *) 2.0000 Bh 3,000.00 6,000.00
f. Kunci *) 2.0000 Bh 7,500.00 15,000.00
g. Lem Putih (FOX) 0.2500 Kg 20,000.00 5,000.00
h. Engsel *) 2.0000 Bh 1,750.00 3,500.00
i. Plitur 1.9960 M2 16,301.00 32,536.80
j. Upah Kerja (30 %) 1.0000 Ls 84,560.00 84,560.00
Jumlah 398,981.80
Keuntungan Max. = 0.0000 % x 398,981.80 -
Jumlah 398,981.80
Dibulatkan 398,981.00
196 TTS.14 1 BH LEMARI BUKU BESAR (STANDAR SD)
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0880 M3 2,700,000.00 237,600.00
b. Triplek 4 mm (120 x 240 Cm) 2.0000 Lbr 50,000.00 100,000.00
c. Kayu Kuat Kelas II (Mahoni) 0.0413 M3 2,500,000.00 103,250.00
d. Engsel *) 6.0000 Bh 1,750.00 10,500.00
e. Kunci *) 2.0000 Bh 7,500.00 15,000.00
f. Grendel/Selot *) 4.0000 Bh 2,000.00 8,000.00
g. Lem Putih (FOX) 0.5000 Kg 20,000.00 10,000.00
h. Plitur 3.6000 M2 16,301.00 58,683.60
i. Paku 1 - 7 Cm 0.7500 Kg 13,000.00 9,750.00
j. Tarikan (Stainless) *) 2.0000 Bh 3,000.00 6,000.00
k. Upah Kerja (30 %) 1.0000 Ls 150,030.00 150,030.00
Jumlah 708,813.60
Keuntungan Max. = 0.0000 % x 708,813.60 -
Jumlah 708,813.60
Dibulatkan 708,813.00
03/08 Page 166 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
197 TTS.15 1 BH PAPAN TULIS HITAM
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0382 M3 2,700,000.00 103,140.00
b. Multiplek 9 mm (120 x 240 Cm) 1.0000 Lbr 100,000.00 100,000.00
c. List Profil 7.2000 M' 1,500.00 10,800.00
d. Paku 1 - 7 Cm 0.2000 Kg 13,000.00 2,600.00
e. Cat Hitam *) 3.1200 M2 32,500.00 101,400.00
f. Besi Penggantung *) 3.0000 Bh 1,000.00 3,000.00
g. Lem Putih (FOX) 0.2000 Kg 20,000.00 4,000.00
h. Upah Kerja (30 %) 1.0000 Ls 97,482.00 97,482.00
Jumlah 422,422.00
Keuntungan Max. = 0.0000 % x 422,422.00 -
Jumlah 422,422.00
Dibulatkan 422,422.00
198 TTS.16 1 BH PAPAN ABSEN SISWA
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0191 M3 2,700,000.00 51,570.00
b. Multiplek 9 mm (120 x 240 Cm) 0.5000 Lbr 100,000.00 50,000.00
c. List Profil 3.6000 M' 1,500.00 5,400.00
d. Paku 1 - 7 Cm 0.1000 Kg 13,000.00 1,300.00
e. Cat Hitam *) 1.5600 M2 32,500.00 50,700.00
f. Besi Penggantung *) 1.5000 Bh 1,000.00 1,500.00
g. Lem Putih (FOX) 0.1000 Kg 20,000.00 2,000.00
h. Upah Kerja (30 %) 1.0000 Ls 48,741.00 48,741.00
Jumlah 211,211.00
Keuntungan Max. = 0.0000 % x 211,211.00 -
Jumlah 211,211.00
Dibulatkan 211,211.00
199 TTS.17 1 BH MEJA MURID (STANDAR SLTP/SLTA)
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0230 M3 2,700,000.00 62,100.00
b. Paku 1 - 7 Cm 0.1500 Kg 13,000.00 1,950.00
c. Plitur 2.3400 M2 16,301.00 38,144.34
d. Lem Putih (FOX) 0.1500 Kg 20,000.00 3,000.00
e. Upah Kerja (30 %) 1.0000 Ls 20,110.00 20,110.00
Jumlah 125,304.34
Keuntungan Max. = 0.0000 % x 125,304.34 -
Jumlah 125,304.34
Dibulatkan 125,304.00
200 TTS.18 1 BH KURSI MURID (STANDAR SLTP/SLTA)
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0140 M3 2,700,000.00 37,800.00
b. Paku 1 - 7 Cm 0.1000 Kg 13,000.00 1,300.00
c. Lem Putih (FOX) 0.1000 Kg 20,000.00 2,000.00
d. Plitur 1.5000 M2 16,301.00 24,451.50
e. Upah Kerja (30 %) 1.0000 Ls 12,330.00 12,330.00
Jumlah 77,881.50
Keuntungan Max. = 0.0000 % x 77,881.50 -
Jumlah 77,881.50
Dibulatkan 77,881.00
201 900.17 1 BH PAS. JENDELA NAKO DAN TRALIS
a. Jendela Nako 1.0000 Daun 7,500.00 7,500.00
b. Paku 5 - 7 Cm 0.0200 Kg 13,000.00 260.00
c. Besi Strip 0.2500 Kg 7,735.00 1,933.75
d. Pekerja 0.0200 Org 25,000.00 500.00
e. Tukang Kayu 0.0200 Org 35,000.00 700.00
f. Kepala Tukang Kayu 0.0020 Org 51,000.00 102.00
Jumlah 10,995.75
Keuntungan Max. = 0.0000 % x 10,995.75 -
Jumlah 10,995.75
Dibulatkan 10,995.00
202 A.100.2 PAS. PINTU GERBANG KEC. CILAMAYA KULON
a. Besi GIV Ø 2 " 4.7820 Btg 200,000.00 956,400.00
03/08 Page 167 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
b. BRC T. 90 cm (Ø 6mm) 2.0000 Lbr 115,000.00 230,000.00
c. Besi Siku 50.50.5 1.6000 Btg 175,000.00 280,000.00
d. Pengelasan 192.0000 Cm 1,215.40 233,356.03
e. Roda Ø 3 " 2.0000 Bh 25,000.00 50,000.00
f. Upah Pasang dan Alat Bantu 0.2000 Lot 50,000.00 10,000.00
g. Upah Angkut 0.0000 Lot 50,000.00 -
Jumlah 1,759,756.03
Keuntungan Max. = 0.0000 % x 1,759,756.03 -
Jumlah 1,759,756.03
Dibulatkan 1,759,756.00
203 A.100.2 PAS. PINTU PAGAR KEC. CIKAMPEK
a. Besi GIV Ø 2 " 3.9444 Btg 200,000.00 788,888.89
b. BRC T. 90 cm (Ø 6mm) 1.6667 Lbr 115,000.00 191,666.67
c. Besi Siku 50.50.5 1.3333 Btg 175,000.00 233,333.33
d. Pengelasan 160.0000 Cm 1,215.40 194,463.36
e. Roda Ø 3 " 2.0000 Bh 25,000.00 50,000.00
f. Upah Pasang dan Alat Bantu 0.2000 Lot 50,000.00 10,000.00
g. Upah Angkut 0.0000 Lot 50,000.00 -
Jumlah 1,468,352.25
Keuntungan Max. = 0.0000 % x 1,468,352.25 -
Jumlah 1,468,352.25
Dibulatkan 1,468,352.00
204 A.106 1 M2 PERBAIKAN DAUN PINTU DOUBLE TEAKWOOD (RANGKA KAYU YANG ADA)
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0150 M3 2,700,000.00
b. Teakwood 3 mm (ukuran pintu) 2.0000 Lbr 60,000.00 120,000.00
c. Lem Putih (FOX) 0.0013 Kg 20,000.00 25.00
d. Paku Triplek 0.2000 Kg 18,000.00 3,600.00
e. Pekerja 0.0750 Org 25,000.00 1,875.00
f. Tukang Kayu 0.3750 Org 35,000.00 13,125.00
g. Kepala Tukang Kayu 0.0500 Org 51,000.00 2,550.00
h. Mandor 0.0050 Org 58,000.00 290.00
i. Upah Angkut 0.0000 Lot 123,625.00 -
Jumlah 141,465.00
Keuntungan Max. = 0.0000 % x 141,465.00 -
Jumlah 141,465.00
Dibulatkan 141,465.00
205 A.037 1 KG BESI GIV Ø 4"
a. Besi Giv Ø 4" 1.0500 Kg 9,500.00 9,975.00
b. Pekerja 0.0600 Org 25,000.00 1,500.00
c. Tukang Besi Profil 0.0040 Org 35,000.00 140.00
d. Kepala Tukang Besi Profil 0.0010 Org 51,000.00 51.00
e. Mandor 0.0002 Org 58,000.00 11.60
f. Peralatan (Oksigen, Solar, Elpiji, Kawat, Las dll) 0.1250 Lot 11,677.60 1,459.70
g. Upah Angkut 0.0000 Lot 11,434.70 -
Jumlah 13,137.30
Keuntungan Max. = 0.0000 % x 13,137.30 -
Jumlah 13,137.30
Dibulatkan 13,137.00
206 A.037 1 BH PINTU LAPANG SEPAK BOLA TANJUNG PURA BRC T. 1,80 M' LBR. 4,80 M' (TYPE 1)
a. Besi Giv Ø 2", Ø 1" L.40.40.4 76.9800 Kg 12,201.75 939,290.72
b. Pas. Besi untuk Accesories GIV Ø 2", Ø 1" L.40.40.4 40.8900 Kg 12,201.75 498,929.56
Besi Ø 12 mm
c. Roda 4.0000 Bh 25,000.00 100,000.00
d. Pengelasan 102.2000 Cm 1,215.40 124,213.47
e. Pengecatan 6.5800 M2 21,435.00 141,042.30
f. Upah Pasang dan Alat Bantu 0.1000 Lot 100,000.00 10,000.00
g. Upah Angkut 0.0000 Lot 100,000.00 -
Jumlah 1,813,476.04
Keuntungan Max. = 0.0000 % x 1,813,476.04 -
03/08 Page 168 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 1,813,476.04
Dibulatkan 1,813,476.00
207 A.037 1 BH PINTU LAPANG SEPAK BOLA TANJUNG PURA BRC T. 1,80 M' LBR. 1,20 M' (TYPE 2)
a. Besi Giv Ø 2", Ø 1" L.40.40.4 27.2700 Kg 12,201.75 332,741.72
b. Pas. Besi untuk Accesories GIV Ø 2", Ø 1" L.40.40.4 1.4500 Org 12,201.75 17,692.54
Pipa Ø 3/4"
c. Pengelasan 63.2300 Cm 1,215.40 76,849.49
d. Pengecatan 1.6700 M2 21,435.00 35,796.45
Jumlah 463,080.20
Keuntungan Max. = 0.0000 % x 463,080.20 -
Jumlah 463,080.20
Dibulatkan 463,080.00
208 A.137 (1) 1 M' SALURAN GRAVEL Ø 20 CM + PASANGAN
a. Galian Tanah 0.1500 M3 20,200.00 3,030.00
b. Gravel Beton Ø 20 Cm 1.0000 Bh 35,000.00 35,000.00
c. Adukan Plesteran 1 : 5 0.3000 M2 27,183.12 8,154.94
d. Upah Kerja 0.3500 Lot 38,030.00 13,310.50
Jumlah 59,495.44
Keuntungan Max. = 0.0000 % x 59,495.44 -
Jumlah 59,495.44
Dibulatkan 59,495.00
209 A.137 (1) 1 M' SALURAN GRAVEL Ø 30 CM + PASANGAN
a. Galian Tanah 0.2500 M3 20,200.00 5,050.00
b. Gravel Beton Ø 30 Cm 1.0000 Bh 45,000.00 45,000.00
c. Adukan Plesteran 1 : 5 0.3000 M2 27,183.12 8,154.94
d. Upah Kerja 0.3500 Lot 50,050.00 17,517.50
Jumlah 75,722.44
Keuntungan Max. = 0.0000 % x 75,722.44 -
Jumlah 75,722.44
Dibulatkan 75,722.00
210 A.100.2 1 BH PINTU PAGAR UPTD WIL IV TELAGASARI
a. Besi GIV Ø 2 " 3.9444 Btg 200,000.00 788,888.89
b. BRC T. 90 Cm (Ø 6mm) 1.6667 Lbr 115,000.00 191,666.67
c. Besi Siku 50.50.5 1.3333 Btg 175,000.00 233,333.33
d. Pengelasan 160.0000 Cm 1,215.40 194,463.36
e. Roda Ø 3 " 2.0000 Bh 25,000.00 50,000.00
f. Upah Pasang dan Alat Bantu 0.2000 Lot 50,000.00 10,000.00
g. Upah Angkut 0.0000 Lot 50,000.00 -
Jumlah 1,468,352.25
Keuntungan Max. = 0.0000 % x 1,468,352.25 -
Jumlah 1,468,352.25
Dibulatkan 1,468,352.00
211 A.100.2 1 BH PINTU PAGAR MESS PERSIKA
a. Besi GIV Ø 2 " 3.9444 Btg 200,000.00 788,888.89
b. BRC T. 90 Cm (Ø 6mm) 1.6667 Lbr 115,000.00 191,666.67
c. Besi Siku 50.50.5 1.3333 Btg 175,000.00 233,333.33
d. Pengelasan 160.0000 Cm 1,215.40 194,463.36
e. Roda Ø 3 " 2.0000 Bh 25,000.00 50,000.00
f. Upah Pasang dan Alat Bantu 0.2000 Lot 50,000.00 10,000.00
g. Upah Angkut 0.0000 Lot 50,000.00 -
Jumlah 1,468,352.25
Keuntungan Max. = 0.0000 % x 1,468,352.25 -
Jumlah 1,468,352.25
Dibulatkan 1,468,352.00
212 A.100.2 1 M2 PAS TRALIS MESS PERSIKA
a. Besi Ø 10 mm 4.3636 Kg 89,464.00 390,388.36
b. Besi Siku 50.50.5 12.9377 Kg 12,201.75 157,862.12
c. Pengelasan 53.5000 Cm 1,215.40 65,023.69
d. Pengecatan 0.6753 M2 21,435.00 14,475.58
03/08 Page 169 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
e. Upah Pasang dan Alat Bantu 0.1000 Lot 613,274.17 61,327.42
Jumlah 689,077.17
Keuntungan Max. = 0.0000 % x 689,077.17 -
Jumlah 689,077.17
Dibulatkan 689,077.00
213 A.100.2 1 BH PAS. PAGAR PINTU BESI UPTD WIL I KARAWANG
a. Besi Siku 36.7500 Btg 12,201.75 448,414.31
b. Besi Pipa Ø 1,5", 1" dan besi beton Ø 12 mm 36.0140 Lbr 8,946.40 322,195.65
c. Pengelasan 92.0000 Cm 1,215.40 111,816.43
d. Pengecatan 2.4500 M2 21,435.00 52,515.75
e. Upah Pasang dan Alat Bantu 0.2000 Lot 934,942.14 186,988.43
Jumlah 1,121,930.57
Keuntungan Max. = 0.0000 % x 1,121,930.57 -
Jumlah 1,121,930.57
Dibulatkan 1,121,930.00
214 A.090.R 1 M2 MENI BESI (ZINGCHROMAT)
a. Meni Besi 0.1670 Kg 10,000.00 1,670.00
b. Ampelas Besi 0.4000 Lbr 2,000.00 800.00
c. Minyak Cat (Tinner B) 0.0300 Ltr 15,000.00 450.00
d. Kwas 3" 0.0100 Bh 5,000.00 50.00
e. Pekerja 0.0400 Org 25,000.00 1,000.00
f. Tukang Cat 0.0600 Org 35,000.00 2,100.00
g. Kepala Tukang Cat 0.0060 Org 51,000.00 306.00
h. Mandor 0.0020 Org 58,000.00 116.00
i. Upah Angkut 0.0000 Lot 2,970.00 -
Jumlah 6,492.00
Keuntungan Max. = 0.0000 % x 6,492.00 -
Jumlah 6,492.00
Dibulatkan 6,492.00
215 A.090.R 1 M2 LABURAN DENGAN RESIN
a. Resin 0.7500 Kg 40,000.00 30,000.00
b. Katalis 12.5000 Cc 500.00 6,250.00
c. Kwas 3" 0.0100 Bh 5,000.00 50.00
d. Pekerja 0.0400 Org 25,000.00 1,000.00
e. Tukang Cat 0.0600 Org 35,000.00 2,100.00
f. Kepala Tukang Cat 0.0060 Org 51,000.00 306.00
g. Mandor 0.0020 Org 58,000.00 116.00
h. Upah Angkut 0.0000 Lot 36,300.00 -
Jumlah 39,822.00
Keuntungan Max. = 0.0000 % x 39,822.00 -
Jumlah 39,822.00
Dibulatkan 39,822.00
216 A.100.2 1 BH PAS. PINTU PAGAR TK. NUSA INDAH
a. Besi GIV Ø 1,5" dan 1" 51.3500 Btg 12,201.75 626,559.86
b. BRC T. 90 Cm (Ø 6mm) 3.5000 Lbr 115,000.00 402,500.00
c. Besi Siku 50.50.5 untuk Rell 35.6300 Btg 12,201.75 434,748.35
d. Pengelasan 102.0000 Cm 1,215.40 123,970.39
e. Roda Ø 3 " 2.0000 Bh 25,000.00 50,000.00
f. Beton Cor 1:3:5 0.0400 M3 485,218.00 19,408.72
g. Pengecatan 2.2300 M2 21,435.00 47,800.05
h. Upah Pasang dan Alat Bantu 0.2000 Lot 50,000.00 10,000.00
i. Upah Angkut 0.0000 Lot 50,000.00 -
Jumlah 1,714,987.38
Keuntungan Max. = 0.0000 % x 1,714,987.38 -
Jumlah 1,714,987.38
Dibulatkan 1,714,987.00
217 A.003 1 BH PINTU GERBANG GUDANG PEMDA
a. Besi U 50.38.5 120.3808 Kg 12,201.75 1,468,855.82
b. Pipa BSP Ø 1" 77.1925 Kg 12,201.75 941,883.59
03/08 Page 170 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
c. Plat Besi t. 1,5 mm 14.8340 Kg 12,201.75 181,001.21
d. Besi Siku 40.40.4 27.6588 Kg 12,201.75 337,485.15
e. Pengelasan 508.2300 Cm 1,215.40 617,700.71
f. Pengecatan 8.7589 M2 21,435.00 187,746.38
g. Roda 2.0000 Bh 25,000.00 50,000.00
h. Ongkos Pasang 0.0500 Ls 50,000.00 2,500.00
Jumlah 3,787,172.85
Keuntungan Max. = 0.0000 % x 3,787,172.85 -
Jumlah 3,787,172.85
Dibulatkan 3,787,172.00
218 A.052 1 M2 PASANGANG LEMPENGAN RUMPUT MANILA SAMPAI TUMBUH (POLA LEMPENGAN)
a. Lempengan Rumput Manila 1.0000 M2 40,000.00 40,000.00
b. Pekerja 0.0400 Org 25,000.00 1,000.00
c. Mandor 0.0100 Org 58,000.00 580.00
d. Pemeliharaan (Upah + Obat) 5.0000 Lot 1,580.00 7,900.00
Jumlah 49,480.00
Keuntungan Max. = 0.0000 % x 49,480.00 -
Jumlah 49,480.00
Dibulatkan 49,480.00
219 A.052 1 M2 PASANGANG LEMPENGAN RUMPUT MANILA + PEMELIHARAAN (POLA TANDUR) 1 Thn
a. Lempengan Rumput Manila 0.2500 M2 40,000.00 10,000.00
b. Pekerja 0.2500 Org 25,000.00 6,250.00
c. Mandor 0.0600 Org 58,000.00 3,480.00
d. Pemeliharaan (Upah + Obat) 3.0000 Lot 10,000.00 30,000.00
Jumlah 49,730.00
Keuntungan Max. = 0.0000 % x 49,730.00 -
Jumlah 49,730.00
Dibulatkan 49,730.00
220 A.052 1 M2 PASANGANG LEMPENGAN RUMPUT MANILA + PEMELIHARAAN (POLA TANDUR) 6 Bln
a. Lempengan Rumput Manila 0.2500 M2 40,000.00 10,000.00
b. Pekerja 0.2500 Org 25,000.00 6,250.00
c. Mandor 0.0600 Org 58,000.00 3,480.00
d. Pemeliharaan (Upah + Obat) 1.5000 Lot 10,000.00 15,000.00
Jumlah 34,730.00
Keuntungan Max. = 0.0000 % x 34,730.00 -
Jumlah 34,730.00
Dibulatkan 34,730.00
1 A.052 1 M2 PASANGANG LEMPENGAN RUMPUT GAJAH SAMPAI TUMBUH (POLA LEMPENGAN)
a. Lempengan Rumput Gajah (lokal) 1.0000 M2 20,000.00 20,000.00
b. Pekerja 0.0400 Org 25,000.00 1,000.00
c. Mandor 0.0100 Org 58,000.00 580.00
d. Pemeliharaan (Upah + Obat) 5.0000 Lot 1,580.00 7,900.00
Jumlah 29,480.00
Keuntungan Max. = 0.0000 % x 29,480.00 -
Jumlah 29,480.00
Dibulatkan 29,480.00
##### 900.19.1 1 M' PERBAIKAN SENG TALANG MIRING
a. Seng BJLS 32 1.0000 M' 20,000.00 20,000.00
b. Paku 5 - 7 Cm 0.0075 Kg 13,000.00 97.50
c. Papan Kayu Kuat Kelas II (Maranti) 0.0190 M3 2,700,000.00
d. Flingcoat 0.3000 Ltr 10,000.00 3,000.00
e. Pekerja 0.0750 Org 25,000.00 1,875.00
f. Tukang Kayu 0.2000 Org 35,000.00 7,000.00
g. Kepala Tukang Kayu 0.0125 Org 51,000.00 637.50
h. Upah Angkut 0.0000 Lot 23,097.50 -
Jumlah 32,610.00
Keuntungan Max. = 0.0000 % x 32,610.00 -
Jumlah 32,610.00
Dibulatkan 32,610.00
03/08 Page 171 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
##### 1 SET PEMBUATAN TEMPAT PENITIA PERTANDINGAN SEPAK BOLA
a. Besi GIV, Siku, Hollow dan Plat 335.1670 Kg 12,201.75 4,089,623.94
b. Pengelasan 1,817.2200 Cm 1,215.40 2,208,641.92
c. Pengecatan 9.8870 M2 21,435.00 211,927.85
d. Pas. Ram Kawat 4.8000 M2 14,000.00 67,200.00
e. Pas. Polycarbonat 5 mm 12.5500 M2 72,720.00 912,636.00
f. Upah Pasang 0.0200 Lot 67,200.00 1,344.00
g. Upah Angkut 0.0000 Lot 6,577,393.71 -
Jumlah 7,491,373.71
Keuntungan Max. = 0.0000 % x 7,491,373.71 -
Jumlah 7,491,373.71
Dibulatkan 7,491,373.00
##### A.137 1 M' KEMBALI SALURAN GRAVEL 1/2 Ø 20 CM + PASANGAN (GRAVEL YANG ADA)
a. Galian Tanah 0.1500 M3 20,200.00 3,030.00
b. Pas. Bata + Plesteran 1 : 5 0.8000 M2 72,420.84 57,936.67
c. Upah Kerja 0.1500 Ls 3,030.00 454.50
Jumlah 61,421.17
Keuntungan Max. 0.0000 % x 61,421.17 -
Jumlah 61,421.17
Dibulatkan 61,421.00
##### A.100.2 1 M' PAGAR PIPA GIV Ø 2" MONUMEN RENGASDENGKLOK
Untuk 3 M' Pagar
a. Pipa GIV Ø 2" 4.0917 Btg 200,000.00 818,333.33
b. Pengelasan 72.0000 Cm 1,215.40 87,508.51
c. Tambahan upah pasang 0.1000 Lot 818,333.33 81,833.33
Jumlah 987,675.18
Untuk 1 M' Pagar 329,225.06
Keuntungan Max. = 0.0000 % x 329,225.06 -
Jumlah 329,225.06
Dibulatkan 329,225.00
##### A.100.2 1 M' PAGAR PIPA GIV Ø 2" MONUMEN RENGASDENGKLOK
Untuk 3 M' Pagar
a. Bongkar Pipa GIV yang ada 1.0000 Ls 150,000.00 150,000.00
b. Pipa GIV Ø 2" 0.4917 Btg 200,000.00 98,333.33
c. Pengelasan 72.0000 Cm 1,215.40 87,508.51
d. Tambahan Upah Pasang 0.3000 Lot 98,333.33 29,500.00
Jumlah 365,341.85
Untuk 1 M' Pagar 121,780.62
Keuntungan Max. = 0.0000 % x 121,780.62 -
Jumlah 121,780.62
Dibulatkan 121,780.00
##### A.061 1 M2 PASANGAN KEMBALI BATU TEMPEL + SIARAN
a. PC 50 Kg/Zak (Tiga Roda) 0.1200 Zak 53,000.00 6,360.00
b. Pasir Pasang 0.0310 M3 140,000.00 4,340.00
c. Pekerja 0.1875 Org 25,000.00 4,687.50
d. Tukang Batu 0.2250 Org 35,000.00 7,875.00
e. Kepala Tukang Batu 0.0375 Org 51,000.00 1,912.50
f. Mandor 0.0338 Org 58,000.00 1,960.40
g. Peralatan 0.0250 Lot 27,135.40 678.39
h. Upah Angkut 0.0000 Lot 11,378.39 -
Jumlah 27,813.79
Keuntungan Max. = 0.0000 % x 27,813.79 -
Jumlah 27,813.79
Dibulatkan 27,813.00
##### A.137 1 BH PERBAIKAN POT BUNGAN MONUMEN RAWAGEDE
a. Pas. Bata ad 1 : 5 11.8490 M2 51,690.80 612,484.29
b. Plesteran 1 : 5 + Acian 10.9380 M2 20,730.04 226,745.18
c. Pengecatan 10.9300 M2 21,435.00 234,284.55
03/08 Page 172 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 1,073,514.02
Keuntungan Max. 0.0000 % x 1,073,514.02 -
Jumlah 1,073,514.02
Dibulatkan 1,073,514.00
##### A.100.2 1 SET PAS GIL BESI BPMS
a. Pas. Besi Siku L. 50.50.5 244.8000 Ls 12,201.75 2,986,988.40
b. Pengelasan 160.0000 Cm 1,215.40 194,463.36
c. Tambahan Upah Pasang 0.0500 Lot 3,181,451.76 159,072.59
Jumlah 3,340,524.35
Untuk 1 M' Pagar 1,113,508.12
Keuntungan Max. = 0.0000 % x 1,113,508.12 -
Jumlah 1,113,508.12
Dibulatkan 1,113,508.00
1 A.071 1 M2 LANTAI GRANITO 30 x 30
a. Granito 30 x 30 1.0000 M2 55,000.00 55,000.00
b. PC 50 Kg/Zak (Tiga Roda) 0.2600 Zak 53,000.00 13,780.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Campuran Kedap Air *) 0.0180 Lot 72,980.00 1,313.64
e. Pekerja 0.2500 Org 25,000.00 6,250.00
f. Tukang Batu 0.6000 Org 35,000.00 21,000.00
g. Kepala Tukang Batu 0.0500 Org 51,000.00 2,550.00
h. Mandor 0.0250 Org 58,000.00 1,450.00
i. Alat Bantu 0.0240 Lot 105,543.64 2,533.05
j. Upah Angkut 0.0000 Lot 74,293.64 -
Jumlah 108,076.69
Keuntungan Max. = 0.0000 % x 108,076.69 -
Jumlah 108,076.69
Dibulatkan 108,076.00
##### A.071 1 M2 LANTAI GRANITO 40 x 40
a. Granito 40 x 40 1.0000 M2 65,000.00 65,000.00
b. PC 50 Kg/Zak (Tiga Roda) 0.2600 Zak 53,000.00 13,780.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Campuran Kedap Air *) 0.0180 Lot 82,980.00 1,493.64
e. Pekerja 0.2500 Org 25,000.00 6,250.00
f. Tukang Batu 0.6000 Org 35,000.00 21,000.00
g. Kepala Tukang Batu 0.0500 Org 51,000.00 2,550.00
h. Mandor 0.0250 Org 58,000.00 1,450.00
i. Alat Bantu 0.0240 Lot 115,723.64 2,777.37
j. Upah Angkut 0.0000 Lot 84,473.64 -
Jumlah 118,501.01
Keuntungan Max. = 0.0000 % x 118,501.01 -
Jumlah 118,501.01
Dibulatkan 118,501.00
1 A.069 1 M2 LANTAI GRANITO 60 x 60
a. Granito 60 x 60 1.0000 M2 80,000.00 80,000.00
b. PC 50 Kg/Zak (Tiga Roda) 0.2600 Zak 53,000.00 13,780.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Campuran Kedap Air *) 0.0180 Lot 97,980.00 1,763.64
e. Pekerja 0.2500 Org 25,000.00 6,250.00
f. Tukang Batu 0.6000 Org 35,000.00 21,000.00
g. Kepala Tukang Batu 0.0500 Org 51,000.00 2,550.00
h. Mandor 0.0250 Org 58,000.00 1,450.00
i. Alat Bantu 0.0240 Lot 130,993.64 3,143.85
j. Upah Angkut 0.0000 Lot 99,743.64 -
Jumlah 134,137.49
Keuntungan Max. = 0.0000 % x 134,137.49 -
Jumlah 134,137.49
Dibulatkan 134,137.00
##### 1 BH BAK TAMAN SUROTOKUNTO TYPE A
03/08 Page 173 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
a. Pas. Bata 1/2 Batu (ad. 1:5) 33.6000 M2 51,690.80 1,736,810.88
b. Plesteran Kamprot 15.1600 M2 20,730.04 314,267.41
c. Plesteran + Acian Atas dan Ban 0.4700 M2 20,730.04 9,743.12
d. Pengecatan 0.4700 M2 14,660.83 6,890.59
e. Tambahan Upah Finishing 0.1000 Lot 2,067,711.99 206,771.20
Jumlah 2,274,483.19
Keuntungan Max. = 0.0000 % x 2,274,483.19 -
Jumlah 2,274,483.19
Dibulatkan 2,274,483.00
##### 1 BH BAK TAMAN SUROTOKUNTO TYPE B
a. Pas. Bata 1/2 Batu (ad. 1:5) 28.4400 M2 51,690.80 1,470,086.35
b. Plesteran Kamprot 12.2100 M2 20,730.04 253,113.79
c. Plesteran + Acian Atas dan Ban 0.4000 M2 20,730.04 8,292.02
d. Pengecatan 0.4000 M2 14,660.83 5,864.33
e. Tambahan Upah Finishing 0.1000 Lot 1,737,356.49 173,735.65
Jumlah 1,911,092.14
Keuntungan Max. = 0.0000 % x 1,911,092.14 -
Jumlah 1,911,092.14
Dibulatkan 1,911,092.00
##### 1 BH BAK TAMAN SUROTOKUNTO TYPE C
a. Pas. Bata 1/2 Batu (ad. 1:5) 26.3900 M2 51,690.80 1,364,120.21
b. Plesteran Kamprot 17.6200 M2 20,730.04 365,263.30
c. Plesteran + Acian Atas dan Ban 4.9700 M2 20,730.04 103,028.30
d. Pengecatan 4.9700 M2 14,660.83 72,864.31
e. Tambahan Upah Finishing 0.1000 Lot 1,905,276.13 190,527.61
Jumlah 2,095,803.74
Keuntungan Max. = 0.0000 % x 2,095,803.74 -
Jumlah 2,095,803.74
Dibulatkan 2,095,803.00
##### 1 BH TEMPAT DUDUK TAMAN SUROTOKUNTO
a. Pas. Beton Cor K. 175 0.0840 M3 621,297.00 52,188.95
b. Pembesian 10.8180 Kg 89,464.00 967,821.55
c. Bekisting 0.4060 M2 88,700.00 36,012.20
d. Urugan Pasir 0.0250 M3 136,330.00 3,408.25
e. Pas. Bata 1/2 Batu (ad. 1:5) 0.5130 M2 51,690.80 26,517.38
f. Plesteran + Acian Atas dan Ban 1.0200 M2 20,730.04 21,144.64
g. Acian Dengan PC 0.6200 M2 14,660.83 9,089.71
h. Pas. Keramik 40/40 0.4800 M2 73,334.90 35,200.75
i. Tambahan Upah Finishing 0.1000 Lot 1,151,383.44 115,138.34
Jumlah 1,266,521.78
Keuntungan Max. = 0.0000 % x 1,266,521.78 -
Jumlah 1,266,521.78
Dibulatkan 1,266,521.00
##### PENANAMAN BUNGA TUGU BATAS
a. Bunga Anggrek Tanah Ungu (15-20 cm) 318.0000 Btg 2,475.00 787,050.00
b. Bunga Soka Bunga Kuning Lokal (10-15 cm) 3.0000 Btg 1,375.00 4,125.00
c. Bunga Soka Bunga Orange Lokal (10-15 cm) 2.0000 Btg 1,540.00 3,080.00
d. Bunga Soka Bunga Hawai Merah (10-15 cm) 3.0000 Btg 1,540.00 4,620.00
e. Lycymacia Kuning (10-15) 629.0000 Btg 990.00 622,710.00
f. Pemeliharaan sampai tumbuh termasuk Pemupukan 0.4000 M2 1,421,585.00 568,634.00
Jumlah 1,990,219.00
Keuntungan Max. = 0.0000 % x 1,990,219.00 -
Jumlah 1,990,219.00
Dibulatkan 1,990,219.00
##### A.124.1 1 M2 PERKERJAAN PENUTUP ATAP GENTENG KIA BERGLAZUR WARNA
a. Genteng KIA Berglazur Warna 14.5000 Bh 4,700.00 68,150.00
b. Pekerja 0.1200 Org 25,000.00 3,000.00
c. Tukang Kayu 0.0600 Org 35,000.00 2,100.00
d. Kepala Tukang Kayu 0.0060 Org 51,000.00 306.00
03/08 Page 174 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
e. Mandor 0.0060 Org 58,000.00 348.00
f. Upah Angkut 0.0000 Lot 68,150.00 -
Jumlah 73,904.00
Keuntungan Max. = 0.0000 % x 73,904.00 -
Jumlah 73,904.00
Dibulatkan 73,904.00
##### A.124.KIA 1 M' PERKERJAAN BUBUNGAN GENTENG KIA BERGLAZUR
a. Bubungan Genteng KIA Berglazur 4.0000 Bh 13,000.00 52,000.00
b. PC (50 Kg) 0.1304 Zak 53,000.00 6,911.20
c. Pasir Pasang 0.2100 M3 140,000.00 29,400.00
d. Pekerja 0.1500 Org 25,000.00 3,750.00
e. Tukang Batu 0.2000 Org 35,000.00 7,000.00
f. Kepala Tukang Batu 0.0100 Org 51,000.00 510.00
g. Mandor 0.0050 Org 58,000.00 290.00
h. Peralatan 0.0650 LOT 99,861.20 6,490.98
i. Upah Angkut 0.0000 Lot 94,802.18 -
Jumlah 106,352.18
Keuntungan Max. = 0.0000 % x 106,352.18 -
Jumlah 106,352.18
Dibulatkan 106,352.00
##### A.124.KIA 1 M' PEKERJAAN PASANG KEMBALI BUBUNGAN GENTENG KIA BERGLAZUR
a. Bubungan Genteng KIA Berglazur 4.0000 Bh 13,000.00
b. PC (50 Kg) 0.1304 Zak 53,000.00 6,911.20
c. Pasir Pasang 0.2100 M3 140,000.00 29,400.00
d. Pekerja 0.1500 Org 25,000.00 3,750.00
e. Tukang Batu 0.2000 Org 35,000.00 7,000.00
f. Kepala Tukang Batu 0.0100 Org 51,000.00 510.00
g. Mandor 0.0050 Org 58,000.00 290.00
h. Peralatan 0.0650 Lot 47,861.20 3,110.98
i. Upah Angkut 0.0000 Lot 39,422.18 -
Jumlah 50,972.18
Keuntungan Max. = 0.0000 % x 50,972.18 -
Jumlah 50,972.18
Dibulatkan 50,972.00
##### A.105 1 BH PEMBUATAN KURSI TUNGGU SPORT HALL/LAPANG TENIS
a. Pas. Besi Hollow Ø 2.6 dan 2.2 614.4900 Kg 12,201.75 7,497,853.36
b. Kayu Mahoni 3/6 Cm - 18 M 5.0000 Lot 37,132.00 185,660.00
c. Kayu Mahoni 3/7,5 Cm - 6 M 4.0000 Lot 37,132.00 148,528.00
d. Pengelasan 325.0000 Cm 1,215.40 395,003.70
e. Pengecatan Kayu 4.9500 M2 20,683.50 102,383.33
f. Pengecatan Besi 2.9700 M2 21,435.00 63,661.95
Jumlah 8,393,090.33
Keuntungan Max. = 0.0000 % x 8,393,090.33 -
Jumlah 8,393,090.33
Dibulatkan 8,393,090.00
##### A.074 1 M2 PASANGAN BATA MERAH 1 : 5 KHUSUS GAPURA (BATA KOSIN)
a. Bata Merah (Kosin) 70.0000 Bh 400.00 28,000.00
b. PC 50 Kg/Zak (Tiga Roda) 0.2074 Zak 53,000.00 10,992.20
c. Pasir Pasang 0.0580 M3 140,000.00 8,120.00
d. Pekerja 0.3218 Org 25,000.00 8,045.00
e. Tukang Batu 0.1805 Org 35,000.00 6,317.50
f. Kepala Tukang Batu 0.0158 Org 51,000.00 805.80
g. Mandor 0.0083 Org 58,000.00 481.40
h. Upah Angkut 0.0000 Lot 47,112.20 -
Jumlah 62,761.90
Keuntungan Max. = 0.0000 % x 62,761.90 -
Jumlah 62,761.90
Dibulatkan 62,761.00
##### PETIR 1 SET PENANGKAL PETIR CANDI JIWA
03/08 Page 175 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
a. Tombak penagkal petir 1.0000 Unit 75,000.00 75,000.00
b. Kabel NYY 1x50 mm2 10.0000 M' 60,000.00 600,000.00
c. Pipa GIV Ø 1 " 1.0000 Btg 130,000.00 130,000.00
d. Tambahan Upah + Alat 0.2000 Lot 805,000.00 161,000.00
Jumlah 966,000.00
Keuntungan Max. = 0.0000 % x 966,000.00 -
Jumlah 966,000.00
Dibulatkan 966,000.00
##### A.137 (2) 1 M' SALURAN GRAVEL Ø 60 CM + PASANGAN
a. Galian Tanah 0.8000 M3 20,200.00 16,160.00
b. Gravel Beton Ø 60 Cm 1.0000 Bh 120,000.00 120,000.00
c. Adukan Plesteran 1 : 4 0.3800 M2 27,183.12 10,329.59
d. Upah Kerja 0.1000 Lot 120,000.00 12,000.00
Jumlah 158,489.59
Keuntungan Max. = 0.0000 % x 158,489.59 -
Jumlah 158,489.59
Dibulatkan 158,489.00
##### A.066.1 1 M2 KEMBALI LANTAI KERAMIK 40/40 DN BERWARNA
a. Keramik 40/40 KW 1 DN Berwarna 1.0100 M2 37,500.00
b. PC 50 Kg/Zak (Tiga Roda) 0.1600 Zak 53,000.00 8,480.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Semen Warna 0.0130 Kg 4,000.00 52.00
e. Pekerja 0.1875 Org 25,000.00 4,687.50
f. Tukang Batu 0.3750 Org 35,000.00 13,125.00
g. Kepala Tukang Batu 0.0750 Org 51,000.00 3,825.00
h. Mandor 0.0188 Org 58,000.00 1,090.40
i. Upah Angkut 0.0000 Lot 12,732.00 -
Jumlah 35,459.90
Keuntungan Max. = 0.0000 % x 35,459.90 -
Jumlah 35,459.90
Dibulatkan 35,459.00
##### 850.17 1 M2 PAS. KACA POLOS TEBAL 8 MM
a. Kaca Polos 8 mm 1.1000 M2 75,000.00 82,500.00
b. Pekerja 0.1500 Org 25,000.00 3,750.00
c. Tukang Kayu 0.1500 Org 35,000.00 5,250.00
d. Upah Angkut 0.0000 Lot 82,500.00 -
Jumlah 91,500.00
Keuntungan Max. = 0.0000 % x 91,500.00 -
Jumlah 91,500.00
Dibulatkan 91,500.00
##### A.106 1 M' PAS. RAILING VOID FAK. TEKNIK UNSIKA
a. Pipa BSP Ø 3" 27.3120 Kg 12,201.75 333,254.20
b. Pengelasan 156.9400 CM 1,215.40 190,744.25
c. Pengecatan Besi 0.9320 M2 28,580.00 26,636.56
Jumlah 550,635.00
Keuntungan Max. = 0.0000 % x 550,635.00 -
Jumlah 550,635.00
Dibulatkan 550,635.00
##### A.106 1 M' PAS. RAILING TANGGA FAK. TEKNIK UNSIKA
a. Pipa BSP Ø 3" 3.5000 Kg 12,201.75 42,706.13
b. Pengelasan 16.5300 CM 1,215.40 20,090.50
c. Pengecatan Besi 0.1600 M2 28,580.00 4,572.80
Jumlah 67,369.42
Keuntungan Max. = 0.0000 % x 67,369.42 -
Jumlah 67,369.42
Dibulatkan 67,369.00
##### A.106 1 BH KUSEN JENDELA J1 (ALUMINIUM) FAK. TEKNIK UNSIKA
a. Kusen Aluminium 1 3/4 x 4" 35.8400 M' 85,000.00 3,046,400.00
b. Karet 57.5600 M' 3,000.00
03/08 Page 176 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
c. Sealant 26.7200 M' 8,000.00
d. Kaca Rayban 5 mm 9.7188 M2 91,500.00
e. Upah Pasang 0.0000 Lot 3,046,400.00 -
Jumlah 3,046,400.00
Keuntungan Max. = 0.0000 % x 3,046,400.00 -
Jumlah 3,046,400.00
Dibulatkan 3,046,400.00
##### A.106 1 BH KUSEN JENDELA J2 (ALUMINIUM) FAK. TEKNIK UNSIKA
a. Kusen Aluminium 1 3/4 x 4" 17.9800 M' 85,000.00 1,528,300.00
b. Daun Jendela Aluminium 15.8400 M' 75,000.00
c. Karet 17.3440 M' 3,000.00
d. Sealant 16.4800 M' 8,000.00
e. Kaca Rayban 5 mm 3.9168 M2 91,500.00
f. Engsel Casemet 16" 6.0000 Ps 145,540.00
g. Rambuncis 6.0000 Bh 10,000.00
h. Upah Pasang 0.0000 Lot 1,528,300.00 -
Jumlah 1,528,300.00
Keuntungan Max. = 0.0000 % x 1,528,300.00 -
Jumlah 1,528,300.00
Dibulatkan 1,528,300.00
##### A.106 1 BH KUSEN JENDELA J3 (ALUMINIUM) FAK. TEKNIK UNSIKA
a. Kusen Aluminium 1 3/4 x 4" 6.6400 M' 85,000.00 564,400.00
b. Daun Jendela Aluminium 6.6000 M' 75,000.00
c. Karet 6.4000 M' 3,000.00
d. Sealant 13.6000 M' 8,000.00
e. Kaca Rayban 5 mm 1.7500 M2 91,500.00
f. Engsel Casemet 16" 1.0000 Ps 145,540.00
g. Rambuncis 1.0000 Bh 10,000.00
h. Upah Pasang 0.0000 Lot 564,400.00 -
Jumlah 564,400.00
Keuntungan Max. = 0.0000 % x 564,400.00 -
Jumlah 564,400.00
Dibulatkan 564,400.00
##### A.106 1 BH KUSEN JENDELA J4 (ALUMINIUM) FAK. TEKNIK UNSIKA
a. Kusen Aluminium 1 3/4 x 4" 8.4400 M' 85,000.00 717,400.00
b. Karet 8.2800 M' 3,000.00
c. Sealant 17.2000 M' 8,000.00
d. Kaca Rayban 5 mm 1.2224 M2 91,500.00
e. Upah Pasang 0.0000 Lot 717,400.00 -
Jumlah 1 BH 717,400.00
Jumlah 3 BH 2,152,200.00
Keuntungan Max. = 0.0000 % x 2,152,200.00 -
Jumlah 2,152,200.00
Dibulatkan 2,152,200.00
##### A.106 1 BH KUSEN JENDELA J5 (ALUMINIUM) FAK. TEKNIK UNSIKA
a. Kusen Aluminium 1 3/4 x 4" 10.8800 M' 85,000.00 924,800.00
b. Karet 10.5600 M' 3,000.00
c. Sealant 22.4000 M' 8,000.00
d. Kaca Rayban 5 mm 1.4848 M2 91,500.00
e. Upah Pasang 0.0000 Lot 924,800.00 -
Jumlah 1 BH 924,800.00
Jumlah 3 BH 2,774,400.00
Keuntungan Max. = 0.0000 % x 2,774,400.00 -
Jumlah 2,774,400.00
Dibulatkan 2,774,400.00
##### A.106 1 BH KUSEN JENDELA J6 (ALUMINIUM) FAK. TEKNIK UNSIKA
a. Kusen Aluminium 1 3/4 x 4" 16.0800 M' 85,000.00 1,366,800.00
b. Karet 23.7600 M' 3,000.00
c. Sealant 17.2000 M' 8,000.00
03/08 Page 177 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
d. Kaca Rayban 5 mm 3.6288 M2 91,500.00
e. Upah Pasang 0.0000 Lot 1,366,800.00 -
Jumlah 1 BH 1,366,800.00
Keuntungan Max. = 0.0000 % x 1,366,800.00 -
Jumlah 1,366,800.00
Dibulatkan 1,366,800.00
##### A.106 1 M' SUN SHADING FAK. TEKNIK UNSIKA
a. Hollow 2x4 8.7120 M' 8,333.33 72,600.00
b. Pengelasan 120.0000 CM 1,215.40 145,847.52
c. Dynabolt 10 3.0000 Bh 5,000.00 15,000.00
d. Upah Pasang 0.2000 Lot 87,600.00 17,520.00
Jumlah 250,967.52
Keuntungan Max. = 0.0000 % x 250,967.52 -
Jumlah 250,967.52
Dibulatkan 250,967.00
##### A.106 1 M2 PANGKA HOLLOW
a. Hollow 2x4 5.0000 M' 8,333.33 41,666.67
b. Dynabolt 10 3.0000 Bh 3,000.00 9,000.00
c. Upah Pasang 0.2000 Lot 50,666.67 10,133.33
Jumlah 60,800.00
Keuntungan Max. = 0.0000 % x 60,800.00 -
Jumlah 60,800.00
Dibulatkan 60,800.00
##### I.A.3.EXC 140 M3 GALIAN TANAH DENGAN EXAVATOR
a. Solar 140.0000 Ltr 4,500.00 630,000.00
b. Oli 0.9800 Ltr 28,000.00 27,440.00
c. Transmisi 0.3500 Ltr 25,000.00 8,750.00
d. Final Drive 0.3500 Ltr 25,000.00 8,750.00
e. Hydroulic 0.4200 Ltr 25,000.00 10,500.00
f. Stemplet/Gemuk 0.2800 Kg 25,000.00 7,000.00
g. Exavator dan Alat Bantu 7.0000 Jam 355,815.00 2,490,705.00
h. Mandor 1.0000 Org 58,000.00 58,000.00
i. Operator Terampil 1.0000 Org 51,000.00 51,000.00
j. Pembantu Operator 1.0000 Org 29,000.00 29,000.00
k. Buruh Tak Terampil 5.0000 Org 25,000.00 125,000.00
l. Mekanik 0.5000 Org 45,000.00 22,500.00
m. Pembantu Mekanik 0.5000 Org 35,000.00 17,500.00
Jumlah 3,486,145.00
Untuk 1 M3 ..................................................................................................................................................... 24,901.04
Keuntungan Max. = 0.0000 % x 24,901.04 -
Jumlah 24,901.04
Dibulatkan 24,901.00
##### A.124 1 M' PEKERJAAN BUBUNGAN GENTENG MORANDO BERGLAZUR WARNA
a. Bubungan Genteng Morano 4.0000 Bh 4,500.00 18,000.00
b. PC (50 Kg) 0.1304 Zak 53,000.00 6,911.20
c. Pasir Pasang 0.2100 M3 140,000.00 29,400.00
d. Pekerja 0.1500 Org 25,000.00 3,750.00
e. Tukang Batu 0.2000 Org 35,000.00 7,000.00
f. Kepala Tukang Batu 0.0100 Org 51,000.00 510.00
g. Mandor 0.0050 Org 58,000.00 290.00
h. Peralatan 0.0650 Lot 65,861.20 4,280.98
i. Upah Angkut 0.0000 Lot 58,592.18 -
Jumlah 70,142.18
Keuntungan Max. = 0.0000 % x 70,142.18 -
Jumlah 70,142.18
Dibulatkan 70,142.00
##### A.124.1 1 M2 PEKERJAAN PENUTUP ATAP GENTENG MORANDO BERGLAZUR WARNA
(460.01)
a. Genteng Morano Warna 14.5000 Bh 2,500.00 36,250.00
03/08 Page 178 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
b. Pekerja 0.1200 Org 25,000.00 3,000.00
c. Tukang Kayu 0.0600 Org 35,000.00 2,100.00
d. Kepala Tukang Kayu 0.0060 Org 51,000.00 306.00
e. Mandor 0.0060 Org 58,000.00 348.00
f. Upah Angkut 0.0000 Lot 36,250.00 -
Jumlah 42,004.00
Keuntungan Max. = 0.0000 % x 42,004.00 -
Jumlah 42,004.00
Dibulatkan 42,004.00
##### A.100.2 1 SET PINTU GERBANG MAKAM SINGA PERBANGSA
a. Pipa Hitam Medium Ø 2" 84.0000 Kg 12,201.75 1,024,947.00
b. Besi Tempa Ø 10 mm 22.3200 Kg 89,464.00 1,996,836.48
c. Pas. Accesories Pagar 108.0000 Bh 7,500.00 810,000.00
d. Pengelasan dengan Las Listrik 1,055.0400 Cm 1,215.40 1,282,291.40
e. Pengecatan 2.7000 M2 21,435.00 57,874.50
f. Engsel Pagar 8.0000 Bh 25,000.00 200,000.00
g. Upah Pasang 0.0000 Lot 1,996,836.48 -
Jumlah 5,371,949.38
Keuntungan Max. = 0.0000 % x 5,371,949.38 -
Jumlah 5,371,949.38
Dibulatkan 5,371,949.00
##### A.100.2 1 SET PINTU TPU SADAMALUN. ULEKAN & KARANG INDAH
a. Pipa Hitam Medium Ø 2" & Besi Plat 47.4900 Kg 12,201.75 579,461.11
b. Pagar BRC T. 90 1.2000 M' 47,916.67 57,500.00
c. Pas. Accesories Pagar Bh 7,500.00 -
d. Pengelasan dengan Las Listrik 97.0000 Cm 1,215.40 117,893.41
e. Pengecatan 2.7000 M2 21,435.00 57,874.50
f. Engsel Pagar 4.0000 Bh 25,000.00 100,000.00
g. Upah Pasang 0.2000 Lot 157,500.00 31,500.00
Jumlah 944,229.02
Keuntungan Max. = 0.0000 % x 944,229.02 -
Jumlah 944,229.02
Dibulatkan 944,229.00
##### A.105 1 M2 DAUN PINTU PANIL KAYU KUAT KELAS II (MAHONI) LAPIS FORMIKA (DIKLAT)
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0500 M3 2,700,000.00 135,000.00
b. Formika (ukuran Pintu) 1.0000 Lbr 85,000.00 85,000.00
c. Lem Putih (FOX) 0.7500 Kg 20,000.00 15,000.00
d. List Kayu Profil 4.0000 M' 1,500.00 6,000.00
e. Pekerja 0.6000 Org 25,000.00 15,000.00
f. Tukang Kayu 2.6000 Org 35,000.00 91,000.00
g. Kepala Tukang Kayu 0.2600 Org 51,000.00 13,260.00
h. Mandor 0.0260 Org 58,000.00 1,508.00
i. Upah Angkut 0.0000 Lot 156,000.00 -
Jumlah 361,768.00
Keuntungan Max. = 0.0000 % x 361,768.00 -
Jumlah 361,768.00
Dibulatkan 361,768.00
##### A.106 1 M2 ATAP POLYCARBONAT DISPENDA
a. Polycarbonat 1.0000 M2 60,532.69 60,532.69
b. Besi 34.3170 Kg 12,201.75 418,727.45
c. Melubang Besi dg. Bor 1.0000 Bh 2,701.25 2,701.25
d. Baud 1.0000 Bh 3,000.00 3,000.00
e. Pengelasan 11.0900 Cm 1,215.40 13,478.74
f. Pengecatan Besi 7.6107 M2 28,580.00 217,514.41
Jumlah 715,954.55
Keuntungan Max. = 0.0000 % x 715,954.55 -
Jumlah 715,954.55
Dibulatkan 715,954.00
##### A.106 1 BH KUSEN BANGUNAN TIKETING CANDI JIWA
03/08 Page 179 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
a. Kusen Aluminium 1 3/4 x 4" 17.0500 M' 85,000.00 1,449,250.00
b. Daun Jendela Aluminium 12.4000 M' 75,000.00 930,000.00
c. Daun Jendela Pintu 1.0000 M' 85,000.00 85,000.00
d. Pas. Engsel Pintu 2.0000 Bh 12,750.00 25,500.00
e. Pas. Kunci Pintu 1.0000 Bh 67,500.00 67,500.00
f. Triplek 6 mm 2.0000 Lbr 72,000.00 144,000.00
g. Papan Meja Loket 1.2500 M' 37,132.00 46,415.00
h. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
i. Rambuncis 2.0000 Bh 10,000.00 20,000.00
j. Karet kaca 12.4000 M' 3,000.00 37,200.00
k. Sealant 33.6000 M' 8,000.00 268,800.00
l. Kaca Polos 5 mm 2.4056 M2 75,000.00 180,420.00
m. Upah Pasang dan Lubang 0.1000 Lot 3,545,165.00 354,516.50
Jumlah 3,899,681.50
Keuntungan Max. = 0.0000 % x 3,899,681.50 -
Jumlah 3,899,681.50
Dibulatkan 3,899,681.00
##### A.106 1 M2 DAUN PINTU TEAKWOOD (RANGKA KAYU KUAT KELAS II (MAHONI))
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0150 M3 2,700,000.00 40,500.00
b. Teakwood 3 mm (ukuran pintu) 1.0000 Lbr 60,000.00 60,000.00
c. Lem Putih (FOX) 0.0050 Kg 20,000.00 100.00
d. Paku Triplek 0.1000 Kg 18,000.00 1,800.00
e. Pekerja 0.3000 Org 25,000.00 7,500.00
f. Tukang Kayu 1.5000 Org 35,000.00 52,500.00
g. Kepala Tukang Kayu 0.2000 Org 51,000.00 10,200.00
h. Mandor 0.0200 Org 58,000.00 1,160.00
i. Upah Angkut 0.0000 Lot 102,400.00 -
Jumlah 173,760.00
Keuntungan Max. = 0.0000 % x 173,760.00 -
Jumlah 173,760.00
Dibulatkan 173,760.00
##### A.070J 1 M2 DINDING MARMER EX LAMPUNG UKURAN BESAR
a. Marmer Ex. Lampung Ukuran Besar 1.0000 M2 410,000.00 410,000.00
b. PC 50 Kg/Zak (Tiga Roda) 0.2600 Zak 53,000.00 13,780.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Campuran Kedap Air *) 1.0000 Lot 17,980.00 17,980.00
e. Pekerja 1.0000 Org 25,000.00 25,000.00
f. Tukang Batu 3.0000 Org 35,000.00 105,000.00
g. Kepala Tukang Batu 0.2000 Org 51,000.00 10,200.00
h. Mandor 0.0250 Org 58,000.00 1,450.00
i. Alat Bantu 0.0480 Lot 587,610.00 28,205.28
j. Upah Angkut 0.0000 Lot 445,960.00 -
Jumlah 615,815.28
Keuntungan Max. = 0.0000 % x 615,815.28 -
Jumlah 615,815.28
Dibulatkan 615,815.00
##### A.106 1 M2 PAS. KEMBALI DAUN PINTU DOUBLE TEAKWOOD (RANGKA KAYU YANG ADA)
a. Papan Kayu Kuat Kelas II (Mahoni) 0.0150 M3 2,700,000.00
b. Teakwood 3 mm (ukuran pintu) 2.0000 Lbr 60,000.00 120,000.00
c. Lem Putih (FOX) 0.0050 Kg 20,000.00 100.00
d. Paku Triplek 0.2000 Kg 18,000.00 3,600.00
e. Pekerja 0.1500 Org 25,000.00 3,750.00
f. Tukang Kayu 0.7500 Org 35,000.00 26,250.00
g. Kepala Tukang Kayu 0.1000 Org 51,000.00 5,100.00
h. Mandor 0.0100 Org 58,000.00 580.00
i. Upah Angkut 0.0000 Lot 123,700.00 -
Jumlah 159,380.00
Keuntungan Max. = 0.0000 % x 159,380.00 -
03/08 Page 180 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 159,380.00
Dibulatkan 159,380.00
##### A.090.1 1 M2 LABURAN ULANG WATER PROOFING
a. Water Proofing (Nod Drof) 0.2000 Kg 37,500.00 7,500.00
b. Pekerja 0.1500 Org 25,000.00 3,750.00
c. Tukang Cat 0.2250 Org 35,000.00 7,875.00
d. Kepala Tukang Cat 0.0225 Org 51,000.00 1,147.50
e. Mandor 0.0075 Org 58,000.00 435.00
f. Alat Bantu 0.0150 Lot 20,707.50 310.61
g. Upah Angkut 0.0000 Lot 7,810.61 -
Jumlah 21,018.11
Keuntungan Max. = 0.0000 % x 21,018.11 -
Jumlah 21,018.11
Dibulatkan 21,018.00
##### A.100.1 1 M2 PAS. BAHAN PLAFOND TEKWOOD 4 mm
a. Teakwood 4 mm 0.3472 Lbr 80,000.00 27,776.00
b. Paku 0.0200 Kg 18,000.00 360.00
c. Pekerja 0.0473 Org 25,000.00 1,182.50
d. Tukang Kayu 0.1125 Org 35,000.00 3,937.50
e. Kepala Tukang Kayu 0.0098 Org 51,000.00 499.80
f. Mandor 0.0030 Org 58,000.00 174.00
g. Alat Bantu 0.0850 Lot 33,929.80 2,884.03
h. Upah Angkut 0.0000 Lot 28,136.00 -
Jumlah 36,813.83
Keuntungan Max. = 0.0000 % x 36,813.83 -
Jumlah 36,813.83
Dibulatkan 36,813.00
##### A.094 1 M2 PAS. PARTISI SAMSAT BERIKUT RANGKA KAYU KUAT KELAS II (MARANTI)
a. Teakwood 4 mm 0.6944 Lbr 80,000.00 55,552.00
b. Kaso 5/7 Kayu Kuat Kelas II (Maranti) 0.0140 M3 2,500,000.00 35,000.00
c. Kayu 5/10 Kayu Kuat Kelas II (Maranti) 0.0035 M3 2,500,000.00 8,750.00
d. Paku 0.2200 Kg 13,000.00 2,860.00
e. Pekerja 0.2800 Org 25,000.00 7,000.00
f. Tukang Kayu 0.4000 Org 35,000.00 14,000.00
g. Kepala Tukang Kayu 0.0800 Org 51,000.00 4,080.00
h. Mandor 0.0140 Org 58,000.00 812.00
i. Upah Angkut 0.0000 Lot 102,162.00 -
Jumlah 128,054.00
Keuntungan Max. = 0.0000 % x 128,054.00 -
Jumlah 128,054.00
Dibulatkan 128,054.00
##### 850.,,,, 1 M2 PAS. KACA CERMIN RUANG BUPATI
a. Kaca Cermin Asahi 5 mm 1.1000 M2 200,000.00 220,000.00
b. Upah Bavel 0.5000 Lot 220,000.00 110,000.00
c. Upah Pasang 0.2000 Lot 330,000.00 66,000.00
Jumlah 396,000.00
Keuntungan Max. = 0.0000 % x 396,000.00 -
Jumlah 396,000.00
Dibulatkan 396,000.00
##### A.070C.1 1 M2 PASANG KEMBALI LANTAI GRANITO 40 x 40
a. Granito 40 x 40 1.0000 M2 65,000.00
b. PC 50 Kg/Zak (Tiga Roda) 0.2600 Zak 53,000.00 13,780.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Campuran Kedap Air *) 0.0180 Lot 17,980.00 323.64
e. Pekerja 0.5000 Org 25,000.00 12,500.00
f. Tukang Batu 1.5000 Org 35,000.00 52,500.00
g. Kepala Tukang Batu 0.1000 Org 51,000.00 5,100.00
h. Mandor 0.0250 Org 58,000.00 1,450.00
03/08 Page 181 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
i. Alat Bantu 0.0320 Lot 89,853.64 2,875.32
j. Upah Angkut 0.0000 Lot 18,303.64 -
Jumlah 92,728.96
Keuntungan Max. = 0.0000 % x 92,728.96 -
Jumlah 92,728.96
Dibulatkan 92,728.00
##### A.106 1 BH DAUN PINTU SEKRETARIAT DEWAN (SETWAN)
a. Daun Pintu Aluminium 5.5000 M' 85,000.00 467,500.00
b. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
c. Kunci Pintu 1.0000 Bh 67,500.00 67,500.00
d. Kaca Rayban 5 mm 1.3300 M2 91,500.00 121,695.00
Jumlah 694,945.00
Keuntungan Max. = 0.0000 % x 694,945.00 -
Jumlah 694,945.00
Dibulatkan 694,945.00
##### 850.24 1 M2 PAS. KACA CERMIN 5 MM
a. Kaca Cermin 5 mm 1.1000 M2 87,500.00 96,250.00
b. Pekerja 0.1500 Org 25,000.00 3,750.00
c. Tukang Kayu 0.1500 Org 35,000.00 5,250.00
d. Upah Angkut 0.0000 Lot 96,250.00 -
Jumlah 105,250.00
Keuntungan Max. = 0.0000 % x 105,250.00 -
Jumlah 105,250.00
Dibulatkan 105,250.00
##### A.095 1 M2 PAS. BAHAN PLAFOND GYFSUM (9MM) BERIKUT RANGKA KAYU KUAT KELAS II (MARANTI)
a. Plafond Gyfsum (berikut kain strimin + cotting) 0.3470 Lbr 61,250.00 21,253.75
b. Kaso 5/7 Kayu Kuat Kelas II (Maranti) 0.0140 M3 2,500,000.00 35,000.00
c. Kayu 5/10 Kayu Kuat Kelas II (Maranti) 0.0035 M3 2,500,000.00 8,750.00
d. Paku 0.2200 Kg 13,000.00 2,860.00
e. Pekerja 0.2800 Org 25,000.00 7,000.00
f. Tukang Kayu 0.4000 Org 35,000.00 14,000.00
g. Kepala Tukang Kayu 0.0800 Org 51,000.00 4,080.00
h. Mandor 0.0140 Org 58,000.00 812.00
i. Upah Angkut 0.0000 Lot 67,863.75 -
Jumlah 93,755.75
Keuntungan Max. = 0.0000 % x 93,755.75 -
Jumlah 93,755.75
Dibulatkan 93,755.00
##### A.106 1 M' SANDARAN RUANG TUNGGU RSUD
a. Pipa GIV Ø 4" 1.1000 M' 79,166.67 87,083.33
b. Pengecatan Besi 0.3140 M2 28,580.00 8,974.12
c. Upah Pasng 0.2000 Lot 87,083.33 17,416.67
Jumlah 113,474.12
Keuntungan Max. = 0.0000 % x 113,474.12 -
Jumlah 113,474.12
Dibulatkan 113,474.00
##### A.137 1 M' SALURAN GRAVEL 1/2 Ø 20 CM + PASANGAN
a. Galian Tanah 0.4500 M3 20,200.00 9,090.00
b. Pas. Pasir Urug 0.1000 M3 136,330.00 13,633.00
c. Pas. Beton Cor 1:3:5 0.0400 M3 485,218.00 19,408.72
d. Pas. Bata 1 : 5 0.3250 M2 51,690.80 16,799.51
e. Pas. Plesteran 1 : 5 + Acian 2.2000 M2 20,730.04 45,606.09
Jumlah 104,537.32
Keuntungan Max. 0.0000 % x 104,537.32 -
Jumlah 104,537.32
Dibulatkan 104,537.00
##### A.106 1 BH KUSEN ALUMUNIUM & DAUN PINTU PJ1 RSUD
a. Kusen Aluminium 1 3/4 x 4" 16.9400 M' 85,000.00 1,439,900.00
b. Daun Pintu Double Teakwood Rangka 3.1500 M2 235,560.00 742,014.00
03/08 Page 182 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Kayu Kuat Kelas II (Mahoni)
c. Sealant 18.2400 M' 8,000.00 145,920.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Daun Jendela Aluminium 17.2800 M' 75,000.00 1,296,000.00
h. Karet 16.0800 M' 3,000.00 48,240.00
i. Kaca Polos 5 mm 2.4072 M2 75,000.00 180,540.00
j. Engsel Casemet 16" 6.0000 Ps 145,540.00 873,240.00
k. Rambuncis 6.0000 Bh 10,000.00 60,000.00
l. Upah Pasang 0.0000 Lot 4,934,854.00 -
Jumlah 4,934,854.00
Keuntungan Max. = 0.0000 % x 4,934,854.00 -
Jumlah 4,934,854.00
Dibulatkan 4,934,854.00
##### A.106 1 BH KUSEN ALUMUNIUM & DAUN PINTU P1 RSUD
a. Kusen Aluminium 1 3/4 x 4" 8.9000 M' 85,000.00 756,500.00
b. Daun Pintu Double Teakwood Rangka 3.1500 M2 235,560.00 742,014.00
Kayu Kuat Kelas II (Mahoni)
c. Sealant 13.6000 M' 8,000.00 108,800.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Daun Jendela Aluminium 4.5600 M' 75,000.00 342,000.00
h. Karet 4.1600 M' 3,000.00 12,480.00
i. Kaca Polos 5 mm 0.5120 M2 75,000.00 38,400.00
j. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
k. Rambuncis 2.0000 Bh 10,000.00 20,000.00
l. Upah Pasang 0.0000 Lot 2,460,274.00 -
Jumlah 2,460,274.00
Keuntungan Max. = 0.0000 % x 2,460,274.00 -
Jumlah 2,460,274.00
Dibulatkan 2,460,274.00
##### A.106 1 BH KUSEN ALUMUNIUM & DAUN PINTU P2 RSUD
a. Kusen Aluminium 1 3/4 x 4" 6.9600 M' 85,000.00 591,600.00
b. Daun Pintu Double Teakwood Rangka 1.6800 M2 235,560.00 395,740.80
Kayu Kuat Kelas II (Mahoni)
c. Sealant 12.1600 M' 8,000.00 97,280.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Daun Jendela Aluminium 2.4000 M' 75,000.00 180,000.00
g. Karet 2.2000 M' 3,000.00 6,600.00
h. Kaca Polos 5 mm 0.2800 M2 75,000.00 21,000.00
i. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
j. Rambuncis 1.0000 Bh 10,000.00 10,000.00
k. Upah Pasang 0.0000 Lot 1,533,510.80 -
Jumlah 1,533,510.80
Keuntungan Max. = 0.0000 % x 1,533,510.80 -
Jumlah 1,533,510.80
Dibulatkan 1,533,510.00
##### A.106 1 BH KUSEN ALUMUNIUM & DAUN PINTU J1 RSUD
a. Kusen Aluminium 1 3/4 x 4" 14.0800 M' 85,000.00 1,196,800.00
b. Sealant 16.9600 M' 8,000.00 135,680.00
c. Daun Jendela Aluminium 17.7600 M' 75,000.00 1,332,000.00
d. Karet 16.5600 M' 3,000.00 49,680.00
e. Kaca Polos 5 mm 2.8560 M2 75,000.00 214,200.00
f. Engsel Casemet 16" 6.0000 Ps 145,540.00 873,240.00
g. Rambuncis 6.0000 Bh 10,000.00 60,000.00
h. Upah Pasang 0.0000 Lot 3,861,600.00 -
03/08 Page 183 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Jumlah 3,861,600.00
Keuntungan Max. = 0.0000 % x 3,861,600.00 -
Jumlah 3,861,600.00
Dibulatkan 3,861,600.00
##### A.106 1 BH KUSEN ALUMUNIUM & DAUN PINTU J2 RSUD
a. Kusen Aluminium 1 3/4 x 4" 9.9600 M' 85,000.00 846,600.00
b. Sealant 13.6000 M' 8,000.00 108,800.00
c. Daun Jendela Aluminium 11.8400 M' 75,000.00 888,000.00
d. Karet 11.0400 M' 3,000.00 33,120.00
e. Kaca Polos 5 mm 1.9040 M2 75,000.00 142,800.00
f. Engsel Casemet 16" 4.0000 Ps 145,540.00 582,160.00
g. Rambuncis 4.0000 Bh 10,000.00 40,000.00
h. Upah Pasang 0.0000 Lot 2,641,480.00 -
Jumlah 2,641,480.00
Keuntungan Max. = 0.0000 % x 2,641,480.00 -
Jumlah 2,641,480.00
Dibulatkan 2,641,480.00
##### A.106 1 BH KUSEN ALUMUNIUM & DAUN PINTU BV1 RSUD
a. Kusen Aluminium 1 3/4 x 4" 4.7000 M' 85,000.00 399,500.00
b. Sealant 8.7200 M' 8,000.00 69,760.00
c. Daun Jendela Aluminium 4.5600 M' 75,000.00 342,000.00
d. Karet 4.1600 M' 3,000.00 12,480.00
e. Kaca Polos 5 mm 0.5120 M2 75,000.00 38,400.00
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 1,173,220.00 -
Jumlah 1,173,220.00
Keuntungan Max. = 0.0000 % x 1,173,220.00 -
Jumlah 1,173,220.00
Dibulatkan 1,173,220.00
##### A.106 1 M' PAS. RAM KAWAT (PAGAR PKP)
a. Besi Siku 3.7500 Kg 12,201.75 45,756.56
b. Melubangi 5.0000 Bh 2,701.25 13,506.25
c. Ram Kawat 5.0000 M' 3,120.00 15,600.00
d. Cat Besi 0.0080 M2 28,580.00 228.64
Jumlah 75,091.45
Keuntungan Max. = 0.0000 % x 75,091.45 -
Jumlah 75,091.45
Dibulatkan 75,091.00
##### A.106 1 BH PAS. GRIL PENITUP BAK KONTROL SALURAN AIR CIPULE (PKP)
a. Besi Siku 35.5900 Kg 12,201.75 434,260.28
b. Pengelasan 220.0000 Cm 1,215.40 267,387.12
c. Cat Besi 1.4300 M2 28,580.00 40,869.40
Jumlah 742,516.80
Keuntungan Max. = 0.0000 % x 742,516.80 -
Jumlah 742,516.80
Dibulatkan 742,516.00
##### 350.28.R 1 BH PAS. DINDING LOSTER BAWAH UK. 15/30
a. Loster Bawah Uk. 15/30 1.0000 Bh 9,000.00 9,000.00
b. PC (50 Kg) 0.0116 Zak 53,000.00 616.73
c. Pasir Pasang 0.0016 M3 140,000.00 222.73
d. Tukang Batu 0.0136 Org 35,000.00 477.27
e. Kapala Tukang Batu 0.0005 Org 51,000.00 23.18
f. Mandor 0.0007 Org 58,000.00 39.55
g. Upah Angkut 0.0000 Lot 9,839.45 -
Jumlah 10,379.45
Keuntungan Max. = 0.0000 % x 10,379.45 -
Jumlah 10,379.45
Dibulatkan 10,379.00
03/08 Page 184 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
##### A.106 1 SET PENUTUP RUMAH POMPA
a. Besi Siku 117.5600 Kg 12,201.75 1,434,437.73
b. Pengelasan 818.0000 Cm 1,215.40 994,193.93
c. Cat Besi 17.5100 M2 28,580.00 500,435.80
d. Plat Esser t. 2mm 90.7500 Kg 12,201.75 1,107,308.81
e. Upah Pasang 0.1000 Lot 4,036,376.27 403,637.63
Jumlah 4,036,376.27
Keuntungan Max. = 0.0000 % x 4,036,376.27 -
Jumlah 4,036,376.27
Dibulatkan 4,036,376.00
##### A.106 1 UNIT PORTAL SIRKUIT BMX
a. Galian Tanah 0.2800 M3 20,200.00 5,656.00
b. Pas. Beton Cor 1:3:5 0.3300 M3 485,218.00 160,121.94
c. Besi 245.4800 Kg 12,201.75 2,995,285.59
d. Pengelasan 365.6000 CM 1,215.40 444,348.78
e. Cat Besi 7.2000 M2 28,580.00 205,776.00
f. Assesories (Kunci Gembok dll) 1.0000 Ls 75,000.00 75,000.00
Jumlah 3,886,188.31
Keuntungan Max. = 0.0000 % x 3,886,188.31 -
Jumlah 3,886,188.31
Dibulatkan 3,886,188.00
##### A.061 1 M2 PASANGAN BATU CANDI
a. Batu Candi 1.1000 M2 100,000.00 110,000.00
b. PC 50 Kg/Zak (Tiga Roda) 0.1200 Zak 53,000.00 6,360.00
c. Pasir Pasang 0.0310 M3 140,000.00 4,340.00
d. Pekerja 0.1875 Org 25,000.00 4,687.50
e. Tukang Batu 0.2250 Org 35,000.00 7,875.00
f. Kepala Tukang Batu 0.0375 Org 51,000.00 1,912.50
g. Mandor 0.0338 Org 58,000.00 1,960.40
h. Peralatan 0.0250 Lot 137,135.40 3,428.39
i. Upah Angkut 0.0000 Lot 124,128.39 -
Jumlah 140,563.79
Keuntungan Max. = 10.0000 % x 140,563.79 14,056.38
Jumlah 154,620.16
Dibulatkan 154,620.00
##### A.141 1 M2 PASANGAN GRASS BLOCK
a. Grass Block 1.0100 M2 50,000.00 50,500.00
b. Pasir Beton 0.1000 M3 155,000.00 15,500.00
c. Pekerja 0.2500 Org 25,000.00 6,250.00
d. Tukang Batu 0.5000 Org 35,000.00 17,500.00
e. Kepala Tukang Batu 0.0250 Org 51,000.00 1,275.00
f. Mandor 0.0030 Org 58,000.00 174.00
g. Peralatan 1.0000 Ls 9,119.90 9,119.90
h. Upah Angkut 0.0000 Lot 75,119.90 -
Jumlah 100,318.90
Keuntungan Max. = 10.0000 % x 100,318.90 10,031.89
Jumlah 110,350.79
Dibulatkan 110,350.00
##### A.141 1 BH LAMPU TAMAN LENGKAP (MONUMEN RENGASDENGKLOK)
a. Armatur Lampu Taman Bulat 1.0000 Bh 75,000.00 75,000.00
b. Pipa GIV Ø 1" 0.3333 Btg 130,000.00 43,333.33
c. Lampu SL 15 W 1.0000 Bh 24,000.00 24,000.00
d. Galian Tanah 0.0270 M3 20,200.00 545.40
e. Beton 0.0270 M3 621,297.00 16,775.02
f. Upah Pasang 0.2000 Lot 142,333.33 28,466.67
Jumlah 188,120.42
Keuntungan Max. = 10.0000 % x 188,120.42 18,812.04
Jumlah 206,932.46
Dibulatkan 206,932.00
03/08 Page 185 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
##### A.141 1 UNIT RUMAH POMPA (MONUMEN RENGASDENGKLOK)
a. Pas. Dinding & Rolaag Bata 1 : 5 4.4000 M2 51,690.80 227,439.52
b. Plester 1 : 5 3.2000 M2 20,730.04 66,336.13
c. Beton 1 : 3 : 5 0.0500 M3 485,218.00 24,260.90
d. Plat Esser 0.4822 Lbr 450,000.00 216,972.66
e. Besi Siku 50.50.5 22.6406 Kg 12,201.75 276,255.25
f. Pengelasan 520.0000 Cm 607.70 316,002.96
g. Pengecatan Besi 1.5225 M2 28,580.00 43,513.05
h. Engsel besi 2.0000 Bh 25,000.00 50,000.00
i. Selot Besi 1.0000 Bh 15,000.00 15,000.00
j. Kunci Gembok 1.0000 Bh 30,000.00 30,000.00
k. Upah Pasang 0.2000 Lot 311,972.66 62,394.53
Jumlah 1,328,174.99
Keuntungan Max. = 10.0000 % x 1,328,174.99 132,817.50
Jumlah 1,460,992.49
Dibulatkan 1,460,992.00
##### A.052 1 M2 PASANGANG LEMPENGAN RUMPUT GAJAH KERDIL LOKAL SAMPAI TUMBUH (POLA LEMPENGAN)
a. Lempengan Rumput Gajah Kerdil Lokal 1.0000 M2 20,000.00 20,000.00
b. Pekerja 0.0400 Org 25,000.00 1,000.00
c. Mandor 0.0100 Org 58,000.00 580.00
d. Pemeliharaan (Upah + Obat) 5.0000 Lot 1,580.00 7,900.00
Jumlah 29,480.00
Keuntungan Max. = 0.0000 % x 29,480.00 -
Jumlah 29,480.00
Dibulatkan 29,480.00
##### A.052 1 M2 PASANGANG LEMPENGAN RUMPUT GAJAH KERDIL LOKAL + PELELIHARAAN (POLA TANDUR)
a. Lempengan Rumput Gajah Kerdil Lokal 0.2500 M2 20,000.00 5,000.00
b. Pekerja 0.2500 Org 25,000.00 6,250.00
c. Mandor 0.0600 Org 58,000.00 3,480.00
d. Pemeliharaan (Upah + Obat) 3.0000 Lot 5,000.00 15,000.00
Jumlah 29,730.00
Keuntungan Max. = 0.0000 % x 29,730.00 -
Jumlah 29,730.00
Dibulatkan 29,730.00
##### A.106 1 BH PAGAR PENGAMAN GERBANG SELAMAT DATANG BAGIAN DEPAN
a. Besi Pipa 216.6580 Kg 12,201.75 2,643,606.75
b. Pengelasan 378.8000 CM 1,215.40 460,392.00
c. Cat Besi 5.7100 M2 28,580.00 163,191.80
d. Galian Tanah 0.4800 M3 20,200.00 9,696.00
e. Pengecoran 0.4800 M3 485,218.00 232,904.64
Jumlah 3,509,791.20
Keuntungan Max. = 0.0000 % x 3,509,791.20 -
Jumlah 3,509,791.20
Dibulatkan 3,509,791.00
##### SpHl 1 M2 ULANG DENGAN CAT DUCO
Dempul Duco 0.0500 kg -
Cat Dasar Duco 0.1670 kg -
Cat Duco 0.2000 kg 50,000.00 10,000.00
Thiner ND Super 0.1500 ltr 15,000.00 2,250.00
Ampelas 0.4000 lbr 2,000.00 800.00
Peralatan 0.4500 lot 13,050.00 5,872.50
Pekerja 0.2000 org 25,000.00 5,000.00
Tukang Cat 0.3000 org 35,000.00 10,500.00
Kepala Tukang Cat 0.0300 org 51,000.00 1,530.00
Mandor 0.0100 org 58,000.00 580.00
Jumlah 36,532.50
Keuntungan Max. = 0.0000 % x 36,532.50 -
Jumlah 36,532.50
Dibulatkan 36,532.00
03/08 Page 186 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
##### A.101 1 BH PEK. BOUVENLIGHT KAYU Kuat Kelas II (Maranti) 20/40
a. Papan Kayu Kuat Kelas II (Maranti) 0.0040 M3 2,700,000.00 10,692.00
b. Paku 5 - 7 Cm 0.0100 Kg 13,000.00 130.00
c. Pekerja 0.0700 Org 25,000.00 1,750.00
d. Tukang Kayu 0.2000 Org 35,000.00 7,000.00
e. Kepala Tukang Kayu 0.0200 Org 51,000.00 1,020.00
f. Mandor 0.0040 Org 58,000.00 232.00
g. Pengecatan Kayu 0.2280 m2 27,578.00 6,287.78
Jumlah 27,111.78
Keuntungan Max. = 0.0000 % x 27,111.78 -
Jumlah 27,111.78
Dibulatkan 27,111.00
##### END-1 1 M2 WALL PAPER
a. Wall Paper 0.2200 ROL 364,500.00 80,190.00
b. Lem 0.0500 Tube 35,000.00 1,750.00
c. Upah 20 % 1.0000 Ls 12,291.00 12,291.00
Jumlah 94,231.00
Keuntungan Max. = 0.0000 % x 94,231.00 -
Jumlah 94,231.00
Dibulatkan 94,231.00
##### END-1 1 M' LIST WALL PAPER
a. List Wall Paper 0.2200 ROL 87,500.00 19,250.00
b. Lem 0.0100 Tube 35,000.00 350.00
c. Upah 20 % 1.0000 Ls 2,940.00 2,940.00
Jumlah 22,540.00
Keuntungan Max. = 0.0000 % x 22,540.00 -
Jumlah 22,540.00
Dibulatkan 22,540.00
##### END-1 1 M2 WALL PAPER (RUANG KERJA WAKIL BUPATI)
a. Wall Paper (Carilon Italian Style) 1.1000 M2 170,000.00 187,000.00
b. Lem 0.0500 Tube 35,000.00 1,750.00
c. Upah 20 % 1.0000 Ls 28,312.50 28,312.50
Jumlah 217,062.50
Keuntungan Max. = 0.0000 % x 217,062.50 -
Jumlah 217,062.50
Dibulatkan 217,062.00
##### END-1 1 M' LIST WALL PAPER (RUANG KERJA WAKIL BUPATI)
a. List Wall Paper (Carilon Italian Style) 1.1000 M' 85,000.00 93,500.00
b. Lem 0.0100 Tube 35,000.00 350.00
c. Upah 20 % 1.0000 Ls 14,077.50 14,077.50
Jumlah 107,927.50
Keuntungan Max. = 0.0000 % x 107,927.50 -
Jumlah 107,927.50
Dibulatkan 107,927.00
##### END-1 1 M2 WALL PAPER (RUMAH DINAS WAKIL BUPATI)
a. Wall Paper (Grazia Italian Style) 1.1000 M2 121,500.00 133,650.00
b. Lem 0.0500 Tube 35,000.00 1,750.00
c. Upah 20 % 1.0000 Ls 20,310.00 20,310.00
Jumlah 155,710.00
Keuntungan Max. = 0.0000 % x 155,710.00 -
Jumlah 155,710.00
Dibulatkan 155,710.00
##### END-1 1 M' LIST WALL PAPER (RUMAH DINAS WAKIL BUPATI)
a. List Wall Paper (Grazia Italian Style) 1.1000 M' 67,000.00 73,700.00
b. Lem 0.0100 Tube 35,000.00 350.00
c. Upah 20 % 1.0000 Ls 11,107.50 11,107.50
Jumlah 85,157.50
Keuntungan Max. = 0.0000 % x 85,157.50 -
Jumlah 85,157.50
03/08 Page 187 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
Dibulatkan 85,157.00
1 A.032 1 M3 COR BETON K - 250 READY MIX MIN. 6 M3 BERIKUT SLANG
a. Adukan K-250 Ready Mix 1.0000 M3 660,000.00 660,000.00
b. Pekerja 2.5000 OH 25,000.00 62,500.00
c. Tukang Batu 0.2500 OH 35,000.00 8,750.00
d. Kepala Tukang Batu 0.1000 OH 51,000.00 5,100.00
e. Mandor 0.0100 OH 58,000.00 580.00
f. Alat Bantu (Slang + Tes Lab) 0.0450 Lot 736,930.00 33,161.85
g. Upah Angkut 0.0000 Lot 693,161.85 -
Jumlah 770,091.85
Keuntungan Max. = 0.0000 % x 770,091.85 -
Jumlah 770,091.85
Dibulatkan 770,091.00
1 A.055.1 1 M2 DINDING KERAMIK UKURAN 20x25 CM CORAK/WARNA
a. Keramik KW 1 DN Corak/Warna 1.0100 M2 32,500.00 32,825.00
b. Semen PC (@ 50 Kg/Zak) 0.1600 Zak 53,000.00 8,480.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Semen Warna 0.0130 Kg 4,000.00 52.00
e. Pekerja 0.1875 OH 25,000.00 4,687.50
f. Tukang Batu 0.3750 OH 35,000.00 13,125.00
g. Kepala Tukang Batu 0.0750 OH 51,000.00 3,825.00
h. Mandor 0.0188 OH 58,000.00 1,090.40
i. Upah Angkut 0.0000 Lot 45,557.00 -
Jumlah 68,284.90
Keuntungan Max. = 0.0000 % x 68,284.90 -
Jumlah 68,284.90
Dibulatkan 68,284.00
1 A.054 1 M2 PASANGAN BATU ANDESIT
a. Batu Andesit 1.1000 M2 152,500.00 167,750.00
b. Semen PC (@ 50 Kg/Zak) 0.1200 Zak 53,000.00 6,360.00
c. Pasir Pasang 0.0310 M3 140,000.00 4,340.00
d. Pekerja 0.1875 OH 25,000.00 4,687.50
e. Tukang Batu 0.2250 OH 35,000.00 7,875.00
f. Kepala Tukang Batu 0.0375 OH 51,000.00 1,912.50
g. Mandor 0.0338 OH 58,000.00 1,960.40
h. Upah Angkut 0.0000 Lot 178,450.00 -
Jumlah 194,885.40
Keuntungan Max. = 0.0000 % x 194,885.40 -
Jumlah 194,885.40
Dibulatkan 194,885.00
1 A.069 1 M2 DINDING GRANITO 60 x 60
a. Granito 60 x 60 1.0000 M2 80,000.00 80,000.00
b. PC 50 Kg/Zak (Tiga Roda) 0.2600 Zak 53,000.00 13,780.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Campuran Kedap Air *) 0.0180 Lot 97,980.00 1,763.64
e. Pekerja 0.2500 Org 25,000.00 6,250.00
f. Tukang Batu 0.7000 Org 35,000.00 24,500.00
g. Kepala Tukang Batu 0.0500 Org 51,000.00 2,550.00
h. Mandor 0.0250 Org 58,000.00 1,450.00
i. Alat Bantu 0.0240 Lot 134,493.64 3,227.85
j. Upah Angkut 0.0000 Lot 99,743.64 -
Jumlah 137,721.49
Keuntungan Max. = 0.0000 % x 137,721.49 -
Jumlah 137,721.49
Dibulatkan 137,721.00
1 A.069 1 M2 DINDING GRANITO 30 x 30
a. Granito 30 x 30 1.0000 M2 55,000.00 55,000.00
b. PC 50 Kg/Zak (Tiga Roda) 0.2600 Zak 53,000.00 13,780.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
03/08 Page 188 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
d. Campuran Kedap Air *) 0.0180 Lot 72,980.00 1,313.64
e. Pekerja 0.2500 Org 25,000.00 6,250.00
f. Tukang Batu 0.7000 Org 35,000.00 24,500.00
g. Kepala Tukang Batu 0.0500 Org 51,000.00 2,550.00
h. Mandor 0.0250 Org 58,000.00 1,450.00
i. Alat Bantu 0.0240 Lot 109,043.64 2,617.05
j. Upah Angkut 0.0000 Lot 74,293.64 -
Jumlah 111,660.69
Keuntungan Max. = 0.0000 % x 111,660.69 -
Jumlah 111,660.69
Dibulatkan 111,660.00
1 A.066.1 1 M2 KERAMIK 60/60 DN BERWARNA
a. Keramik 60/60 KW 1 DN Berwarna 1.0100 M2 85,000.00 85,850.00
b. PC 50 Kg/Zak (Tiga Roda) 0.1600 Zak 53,000.00 8,480.00
c. Pasir Pasang 0.0300 M3 140,000.00 4,200.00
d. Semen Warna 0.0130 Kg 4,000.00 52.00
e. Pekerja 0.1875 Org 25,000.00 4,687.50
f. Tukang Batu 0.3750 Org 35,000.00 13,125.00
g. Kepala Tukang Batu 0.0750 Org 51,000.00 3,825.00
h. Mandor 0.0188 Org 58,000.00 1,090.40
i. Upah Angkut 0.0000 Lot 98,582.00 -
Jumlah 121,309.90
Keuntungan Max. = 0.0000 % x 121,309.90 -
Jumlah 121,309.90
Dibulatkan 121,309.00
03/08 Page 189 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
03/08 Page 190 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
03/08 Page 191 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
03/08 Page 192 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
03/08 Page 193 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
03/08 Page 194 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 2 4 5 6 7 3
03/08 Page 195 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Hal. 1
No. U R A I A N

1 2 3 4
1 A.001 1 M2 PEK. PENGUKURAN KEMBALI (SITE) Rp. 1,275.00
2 A.002 1 M' PEK. PASANGAN BOUWPLANK Rp. 29,445.00
3 A.003 1 M2 LOS KERJA / GUDANG Rp. 371,940.00
4 A.004 1 M2 PEK. KANTOR DIREKSI Rp. 446,091.00
5 A.005 1 M2 PAPAN NAMA PROYEK Rp. 483,251.00
6 A.005.1 1 BH PAPAN NAMA PROYEK Rp. 104,652.00
7 A.006 1 M2 PAGAR PENGAMAN PROYEK Rp. 220,915.00
8 A.007 1 M3 PEK. GALIAN TANAH BIASA MAX. KEDALAMAN 1 M' Rp. 20,200.00
9 A.008 1 M3 PEK. GALIAN TANAH BIASA MAX. KEDALAMAN 2 M' Rp. 25,110.00
10 A.009 1 M3 PEK. GALIAN TANAH BIASA MAX. KEDALAMAN 3 M' Rp. 30,136.00
11 A.010 1 M3 PEK. GALIAN TANAH BERBATU/TANAH KERAS MAX. KEDALAMAN 1 M' Rp. 26,856.00
12 A.011 1 M3 PEK. GALIAN TANAH CADAS MAX. KEDALAMAN 1 M' Rp. 40,980.00
13 A.012 1 M3 PEK. GALIAN TANAH LUMPUR MAX. KEDALAMAN 1 M' Rp. 32,610.00
14 A.013 1 M2 PEK. STRIPING TEBING SETINGGI 1 M', TEBAL = 20 CM Rp. 1,540.00
15 A.014 1 M3 PEK. PEMBUANGAN DALAM RADIUS 30 M' Rp. 8,830.00
16 A.015 1 M3 URUGAN TANAH KEMBALI Rp. 6,731.00
17 A.016 1 M3 PEK. PEMADATAN TANAH SETIAP 20 CM Rp. 15,400.00
18 A.022 1 M3 PEK. GALIAN TANAH SUMURAN MAX. KEDALAMAN 10 M' Rp. 36,240.00
19 A.024 1 M3 URUGAN PASIR URUG Rp. 136,330.00
20 A.025 1 M3 LANTAI KERJA 1PC : 3PS : 5KRL Rp. 485,218.00
21 A.026 1 M3 PAS. BETON CYCLOOF + 40 % BATU BELAH Rp. 455,081.00
22 A.027 1 M3 COR BETON SITE MIX K - 175 Rp. 621,297.00
23 A.028 1 M3 COR BETON SITE MIX K - 225 Rp. 655,927.00
24 A.029 1 M3 COR BETON SITE MIX K - 300 Rp. 700,447.00
25 A.030 1 M3 COR BETON K - 175 READY MIX MIN. 6 M3 BERIKUT SLANG Rp. 738,741.00
26 A.031 1 M3 COR BETON K - 225 READY MIX MIN. 6 M3 BERIKUT SLANG Rp. 759,641.00
27 A.031.1 1 M3 COR BETON K - 250 READY MIX MIN. 6 M3 BERIKUT SLANG Rp. 770,091.00
28 A.032 1 M3 COR BETON K - 300 READY MIX MIN. 6 M3 BERIKUT SLANG Rp. 790,991.00
29 A.033 1 KG BESI BETON TERPASANG POLOS Rp. 8,946.00
30 A.033.1 1 KG BESI BETON TERPASANG U-39 (URIL) Rp. 9,234.00
31 A.034 1 KG PEK. ERECTION KONSTRUKSI KUDA-KUDA BESI Rp. 748.00
32 A.035 1 KG PEKEKERJAAN BAJA IWF EX DN Rp. 12,201.00
33 A.036 1 KG PEK. KONSTRUKSI BESI SIKU/PROFIL EX DN Rp. 12,201.00
34 A.037 1 CM PEK. PENGELASAN DENGAN LAS LISTRIK TEBAL KAWAT 4 MM Rp. 1,215.00
35 A.038 1 TITIK MELOBANG KONSTRUKSI BESI DENGAN BOR Rp. 2,701.00
36 A.039 1 M2 PEKERJAAN BONDEK Rp. 169,801.00
37 A.040 1 M2 PEKERJAAN WIREMESH M8 Rp. 45,681.00
38 A.041 1 M2 BEKISTING DENGAN PAPAN Rp. 88,700.00
KODE
ANALISA
TAHUN 2009 KABUPATEN KARAWANG
PEMERINTAH KABUPATEN KARAWANG
Jl. Dewi Sartika No. 1 Tlp. 402117 Karawang
DINAS CIPTA KARYA
REKAPITULASI :
ANALISA HARGA SATUAN
HARGA SATUAN
39 A.046.1 1 M2 BEKISTING DENGAN PAPAN Rp. 44,350.00
40 A.042 1 M2 BEKISTING DENGAN MULTIPLEX 9 MM Rp. 105,400.00
41 A.042.1 1 M2 BEKISTING DENGAN MULTIPLEX 9 MM Rp. 52,700.00
42 A.043 1 M2 BEKISTING DENGAN MULTIPLEX 12 MM Rp. 119,280.00
43 A.043.1 1 M2 BEKISTING DENGAN MULTIPLEX 12 MM Rp. 59,640.00
44 A.044 1 M2 PASANGAN STOOT WERK Rp. 256,436.00
45 A.044.1 1 M2 PASANGAN STOOT WERK Rp. 122,218.00
46 A.045 1 M3 PASANGAN BATU KOSONG (AANSTAMPING) Rp. 210,401.00
MARET
Hal. 2
1 2 3 4
47 A.046 1 M3 PASANGAN BATU BRONJONG Rp. 277,160.00
48 A.049 1 M3 PASANGAN BATU BELAH CAMP. 1 PC : 6 PP Rp. 436,485.00
49 A.050 1 M3 PASANGAN BATU BELAH, CAMP. 1 PC : 5 PP Rp. 454,245.00
50 A.051 1 M3 PASANGAN BATU BELAH, CAMP. 1 PC : 4 PP Rp. 479,505.00
51 A.052 1 M3 PASANGAN BATU BELAH, CAMP. 1 PC : 3 PP Rp. 515,945.00
52 A.053 1 M3 PASANGAN BATU BELAH 1 : 4 PAKAI MUKA BATU SEGI ENAM + SIARAN Rp. 394,812.00
53 A.054 1 M2 PASANGAN BATU TEMPEL HITAM Rp. 87,635.00
54 A.055.1 1 M2 DINDING KERAMIK UKURAN 10x20 / 20x20 CM (PUTIH POLOS) Rp. 62,729.00
55 A.055.2 1 M2 DINDING KERAMIK 10x20 / 20x20 CM DN BERCORAK Rp. 68,284.00
56 A.058 1 M2 LANTAI KERAMIK UKURAN 20 X 20 CM CORAK/ ANTI SLIP Rp. 74,982.00
57 A.059 1 M2 LANTAI KERAMIK 30 x 30 CM DN PUTIH POLOS Rp. 62,729.00
58 A.060 1 M2 LANTAI KERAMIK 30/30 DN BERCORAK/ BERWARNA Rp. 68,284.00
59 A.082 1 M2 PASANGAN DINDING BATA MERAH 1 PC : 3 PP, TEBAL 1/2 BATA Rp. 55,962.00
60 A.083 1 M2 PASANGAN DINDING BATA MERAH 1 PC : 4 PP, TEBAL 1/2 BATA Rp. 53,340.00
61 A.084 1 M2 PASANGAN DINDING BATA MERAH 1 PC : 5 PP, TEBAL 1/2 BATA Rp. 51,690.00
62 A.086 1 M2 PLESTERAN 1 PC ; 3 PP, TEBAL 1,5 CM Rp. 23,057.00
63 A.087 1 M2 PLESTERAN 1 PC ; 4 PP, TEBAL 1,5 CM Rp. 21,569.00
64 A.088 1 M2 PLESTERAN 1 PC ; 5 PP, TEBAL 1,5 CM Rp. 20,730.00
65 A.089 1 M2 ACIAN DENGAN PC Rp. 11,669.00
66 A.091 1 UNIT SEPTICTANK 2 x 1,5 x 1,5 m + REMBESANNYA (UNTUK KANTOR TYPE KECIL) Rp. 6,382,101.00
67 A.093 1 M2 PENGECATAN BETON ICI ESKTERIOR Rp. 43,021.00
68 A.094 1 M2 PENGECATAN PLAFOND DAN DINDING INTERIOR ICI Rp. 38,614.00
69 A.095 1 M2 PENGECATAN DINDING VINILEX (3x) Rp. 21,438.00
70 A.096 1 M2 PENGECATAN PLAFOND VINILEX (3x) Rp. 22,804.00
71 A.097 1 M2 PENGECATAN DINDING SANLEX (3x) Rp. 15,831.00
72 A.098 1 M2 PENGECATAN PLAFOND SANLEX (3x) Rp. 16,168.00
73 A.097.1 1 M2 PENGECATAN DINDING ROMATEX (3x) Rp. 14,660.00
74 A.098.1 1 M2 PENGECATAN PLAFOND ROMATEX (3x) Rp. 14,834.00
75 A.099 1 M2 PENGECATAN KAYU (3x) BERIKUT MENI Rp. 27,578.00
76 A.100 1 M2 PENGECATAN BESI (3x) Rp. 28,580.00
77 A.101 1 M2 PLITURAN BANGUNAN (BIASA) Rp. 42,155.00
78 A.102 1 M2 PLITURAN MEUBELAIR Rp. 54,405.00
79 A.103 1 M2 PAS. RANGKA PLAFOND KAYU KUAT KELAS II (MAHONI) (HANYA RANGKA) Rp. 61,230.00
80 A.104 1 M2 PAS. RANGKA PLAFOND KAYU KUAT KELAS II (MARANTI) (HANYA RANGKA) Rp. 54,212.00
81 A.106 1 M2 PAS. BAHAN PLAFOND TRIPLEK 4 MM PENUTUP PADA RANGKANYA Rp. 26,090.00
82 A.107 1 M2 PAS. BAHAN PLAFOND GYFSUM Rp. 29,070.00
83 A.107.1 1 M2 PAS. BAHAN PLAFOND GRC 4 mm Rp. 19,439.00
84 A.108 1 M2 PAS. BAHAN PLAFOND ASBES SEMEN Rp. 16,069.00
85 A.109 1 M2 PAS. BAHAN PLAFOND ETERNIT 4 mm ( 1 X 1) PADA RANGKANYA Rp. 14,969.00
86 A.110 1 M' PEK. LISTPLANK KAYU KUAT KELAS II (MAHONI) 3/30 Rp. 37,132.00
87 A.111 1 M' PEK. LISTPLANK KAYU KUAT KELAS II (MAHONI) 3/20 Rp. 29,032.00
88 A.112 1 M3 KUSEN KAYU KUAT KELAS II (MAHONI) Rp. 3,595,450.00
89 A.116 1 M2 DAUN PINTU PANIL KAYU KELAS II (MAHONI) Rp. 266,200.00
90 A.118 1 M2 DAUN PINTU DOUBLE TEAKWOOD RANGKA KAYU BANJAR Rp. 235,560.00
91 A.108.1 1 M2 DAUN PINTU PANIL TRIPLEK 9 MM (RANGKA KAYU KUAT KELAS II (MAHONI)) Rp. 168,860.00
92 A.120 1 M2 DAUN PINTU TRIPLEK UKURAN PINTU LAPIS ALUMUNIUM (UNTUK KM/WC) Rp. 234,484.00
93 A.121 1 M2 DAUN PINTU TRIPLEK UKURAN PINTU LAPIS FORMIKA (KM/WC) Rp. 259,484.00
94 A.123 1 M2 DAUN JENDELA KACA (TANPA KACA) KAYU KUAT KELAS II (MAHONI) Rp. 108,680.00
95 A.124 1 M2 DAUN PINTU KACA (TANPA KACA) KAYU KUAT KELAS II (MAHONI) Rp. 132,952.00
96 A.125 1 M2 DAUN PINTU / JENDELA JALUSI KAYU KUAT KELAS II (MAHONI) Rp. 327,500.00
97 A.125.1 1 M2 JALUSI MATI KAYU KUAT KELAS II (MARANTI) Rp. 178,600.00
98 A.126 1 M3 KUDA-KUDA OVERSTEK/KONSOL KAYU KUAT KELAS II (MAHONI) (EXSPOSE) Rp. 3,647,400.00
MARET
Hal. 3
1 2 3 4
99 A.127 1 M3 KUDA-KUDA KAYU KUAT KELAS II (MARANTI) Rp. 3,145,600.00
100 A.127.1 1 M3 KUDA-KUDA KAYU KUAT KELAS II (MAHONI) Rp. 3,145,600.00
101 A.128 1 M3 KONSTRUKSI GORDENG KAYU KUAT KELAS II (MARANTI) Rp. 2,997,680.00
102 A.128.1 1 M3 KONSTRUKSI GORDING KAYU KUAT KELAS II (MAHONI) Rp. 2,997,680.00
103 A.129 1 M2 RANGKA ATAP GENTENG BETON/KERAMIK KAYU KUAT KELAS II (MAHONI) (HANYA RANGKANYA) Rp. 63,050.00
104 A.129.1 1 M2 RANGKA ATAP GENTENG BETON/KERAMIK KAYU KUAT KELAS II (MARANTI) (HANYA RANGKA) Rp. 63,050.00
105 A.130 1 M2 RANGKA ATAP GENTENG PLENTONG KUAT KELAS II (MARANTI) (HANYA RANGKA)Rp. 54,050.00
106 A.130.1 1 M2 RANGKA ATAP GENTENG PLENTONG KAYU KUAT KELAS II (MAHONI) (HANYA RANGKA) Rp. 54,050.00
107 A.132 1 M' PEKERJAAN BUBUNGAN GENTENG PLENTONG PRES (JATIWANGI/PLERED) Rp. 61,622.00
108 A.132.1 1 M2 PEKERJAAN PENUTUP ATAP GENTENG PLENTONG PRES (JATIWANGI/PLERED) Rp. 28,254.00
109 A.133 1 M' PEKERJAAN BUBUNGAN ATAP GENTENG BETON Rp. 68,833.00
A.133.1
(460.01)
111 A.145 1 M' SALURAN GRAVEL BETON 1/2 Ø 20 CM + PASANGAN Rp. 84,421.00
112 A.146 1 M' SALURAN GRAVEL BETON 1/2 Ø 30 CM + PASANGAN Rp. 91,332.00
113 A.147 1 M2 PASANGAN PAVING BLOCK WARNA 6 CM Rp. 83,653.00
114 A.149 1 M2 PASANGAN PAVING BLOCK NATURAL 6 CM Rp. 81,431.00
115 A.151 1 M3 MEMBONGKAR DINDING BATA (JIKA BONGKARAN DIPAKAI LAGI) Rp. 55,220.00
1 M3 MEMBONGKAR DINDING BATA
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
117 A.153 1 M2 MEMBONGKAR PLESTERAN DINDING Rp. 2,700.00
1 M2 MEMBONGKAR GENTENG/SIRAP
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
1 M2 MEMBONGKAR GENTENG/SIRAP
(JIKA BONGKARAN DIPAKAI LAGI)
1 M2 MEMBONGKAR RANGKA ATAP/RENG KASO
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
1 M2 MEMBONGKAR RANGKA ATAP/RENG KASO
(JIKA BONGKARAN DIPAKAI LAGI)
1 M3 MEMBONGKAR KUDA-KUDA GORDING/BALOK
(JIKA BONGKARAN DIPAKAI LAGI)
1 M3 MEMBONGKAR KUDA-KUDA GORDING/BALOK
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
1 M2 MEMBONGKAR PLAFOND
(JIKA BONGKARAN DIPAKAI LAGI)
1 M2 MEMBONGKAR PLAFOND
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
126 200.08.1 1 M3 URUGAN TANAH SETEMPAT DIRATAKAN Rp. 51,230.00
127 200.08.2 1 M3 URUGAN TANAH MERAH DIRATAKAN Rp. 62,870.00
128 350.28 1 M2 PAS. DINDING ROSTER/KRAWANG Rp. 105,848.00
129 360.36 1 M2 PLESTERAN SIAR AD. 1 : 2 Rp. 13,935.00
130 450.41 1 M2 DINDING PEMISAH DOUBLE TEAKWOOD (RANGKA KAYU KUAT KELAS II (MAHONI)) Rp. 170,890.00
131 460.08 1 M2 PAS. ATAP ASBES 1,8 x 1,05 x 4 mm Rp. 24,921.00
132 460.08.R 1 M2 PAS. ATAP ASBES MOTIF GENTENG Rp. 34,921.00
133 460.21.R 1 M' PAS. BUBUNGAN ASBES Rp. 34,005.00
134 550.03.R 1 BH PAS. CLOSET JONGKOK INA Rp. 99,193.00
135 550.07 1 BH PAS. BAK MANDI FIBERGLASS KAP. 0,3 M3 Rp. 193,704.00
A.155
120
15,800.00
33,547.00
116
Rp.
A.152
A.156
119
118 A.154
30,220.00
1 M2 PEKERJAAN PENUTUP ATAP GENTENG BETON 110 Rp.
A.157
125 A.161
A.159
A.160
123
121
122 A.158
124
216,600.00
352,200.00
Rp.
7,585.00
1,080.00
Rp.
3,792.00
Rp.
Rp.
Rp.
Rp.
3,415.00
11,667.00 Rp.
Rp.
136 550.08.R 1 BH PAS. BAK MANDI BATU BATA KAP. 0,3 M3 Rp. 361,780.00
137 550.25 1 M' PAS. PIPA PVC TYPE AW Ø 1/2" Rp. 8,641.00
138 550.26 1 M' PAS. PIPA PVC TYPE AW Ø 3/4" Rp. 10,191.00
139 550.27 1 M' PAS. PIPA PVC TYPE AW Ø 1" Rp. 14,066.00
141 550.28 1 M' PAS. PIPA PVC TYPE AW Ø 1 1/2" Rp. 18,910.00
MARET
Hal. 4
1 2 3 4
142 550.29 1 M' PAS. PIPA PVC TYPE AW Ø 2" Rp. 22,785.00
143 550.30 1 M' PAS. PIPA PVC TYPE AW Ø 2 1/2" Rp. 34,410.00
144 550.31 1 M' PAS. PIPA PVC TYPE D Ø 3" UNTUK PEMBUANGAN KM/WC Rp. 26,660.00
145 550.31 1 M' PAS. PIPA PVC TYPE AW Ø 3" Rp. 42,160.00
146 550.32 1 M' PAS. PIPA PVC TYPE D Ø 4" UNTUK PEMBUANGAN KM/WC Rp. 38,285.00
147 550.32 1 M' PAS. PIPA PVC TYPE AW Ø 4" Rp. 65,410.00
148 850.01 1 BH PAS. KUNCI TANAM ANTIK Rp. 246,000.00
149 850.02.1 1 BH PAS. KUNCI TANAM Rp. 67,500.00
150 850.02.2 1 BH PAS. KUNCI TANAM BIASA Rp. 47,500.00
151 850.03 1 BH PAS. KUNCI TANAM KM/WC Rp. 42,500.00
152 850.05 1 BH PAS. ENGSEL PINTU Rp. 12,750.00
153 850.06 1 BH PAS. ENGSEL JENDELA Rp. 9,500.00
154 850.07 1 BH PAS. ENGSEL ANGIN Rp. 32,000.00
155 850.09 1 BH PAS. KAIT ANGIN Rp. 11,000.00
156 850.12 1 BH PAS. PEGANGAN PINTU Rp. 92,500.00
157 850.14 1 BH PAS. REL PINTU DORONG Rp. 101,000.00
158 850.16 1 M2 PAS. KACA POLOS TEBAL 3 MM Rp. 53,000.00
159 850.17 1 M2 PAS. KACA POLOS TEBAL 5 MM Rp. 75,000.00
160 850.24.1 1 M2 PAS. KACA BURAM 3 MM Rp. 64,000.00
161 850.24 1 M2 PAS. KACA BURAM 5 MM Rp. 86,000.00
162 900.18 1 M' PAS. TALANG DATAR SENG Rp. 67,640.00
163 900.19 1 M' PAS. TALANG MIRING Rp. 93,520.00
950.11+
950.13
165 950.12 1 M2 MELABUR RANGKA ATAP DENGAN RESIDU Rp. 3,472.00
166 K.815-BM 1 M3 PASANG BRONJONG PENAHAN Rp. 455,730.00
167 A.095.1 1 M2 PENGECATAN ULANG DINDING VINILEX Rp. 15,905.00
168 A.096.1 1 M2 PENGECATAN ULANG PLAFOND VINILEX Rp. 16,929.00
169 A.097.1 1 M2 PENGECATAN ULANG DINDING SANLEX Rp. 11,745.00
170 A.098.1 1 M2 PENGECATAN ULANG PLAFOND SANLEX Rp. 12,002.00
171 A.097.2 1 M2 PENGECATAN ULANG DINDING ROMATEX (3x) Rp. 10,877.00
172 A.098.2 1 M2 PENGECATAN ULANG PLAFOND ROMATEX (3x) Rp. 11,012.00
173 A.099.1 1 M2 PENGECATAN ULANG KAYU (3x) BERIKUT MENI Rp. 20,683.00
174 A.100.1 1 M2 PENGECATAN ULANG BESI (3x) Rp. 21,435.00
175 DCK.01 1 M2 PASANG RUCUK BAMBU (KEDALAMAN 1 M') Rp. 12,915.00
176 350.21 1 M2 PASANGAN BATACO Rp. 71,167.00
Karawang, Pebruari 2009.
Mengetahui/Menyetujui :
KEPALA DINAS CIPTA KARYA KEPALA SEKSI PERENC. DAN PEMBANGUNAN
KABUPATEN KARAWANG BIDANG TATA BANGUNAN
Drs. TATANG YUDIANTO ZAENUDIN WAWAN. R, BAE, S.Sos
MARET
164 1 M2 MELABUR DENGAN PLITUR JADI 16,301.00 Rp.
Pembina TK. I Penata Muda Tk.I
NIP. 19560608 198503 1 004 NIP. 19650302 199403 1 009
HARGA JUMLAH
No. KOEFISIEN SATUAN SATUAN [4 x 6]
(Rp.) (Rp.)
1 2 4 5 6 7
A. KANTOR CAMAT
1 P.MAT-1 1 BH KUSEN JENDELA J1 (ALUMINIUM) PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 8.5500 M' 70,000.00 598,500.00
b. Karet 10.0000 M' 3,000.00 30,000.00
c. Sealant 14.0000 M' 8,000.00 112,000.00
d. Kaca Rayban 5 mm 2.6752 M2 91,500.00 244,780.80
e. Upah Pasang 0.0000 Lot 740,500.00 -
Jumlah 985,280.80
Keuntungan Max. = 0.0000 % x 985,280.80 -
Jumlah 985,280.80
Dibulatkan 985,280.00
2 P.MAT-2 1 BH KUSEN JENDELA J2 PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 6.4500 M' 70,000.00 451,500.00
b. Daun Jendela Aluminium 7.0000 M' 75,000.00 525,000.00
c. Karet 6.4400 M' 3,000.00 19,320.00
d. Sealant 10.8000 M' 8,000.00 86,400.00
e. Kaca Rayban 5 mm 1.1172 M2 91,500.00 102,223.80
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 1,495,523.80 -
Jumlah 1,495,523.80
Keuntungan Max. = 0.0000 % x 1,495,523.80 -
Jumlah 1,495,523.80
Dibulatkan 1,495,523.00
3 P.MAT-3 1 BH KUSEN JENDELA J3 PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 6.8500 M' 70,000.00 479,500.00
b. Daun Jendela Aluminium 7.4000 M' 75,000.00 555,000.00
c. Karet 6.8400 M' 3,000.00 20,520.00
d. Sealant 11.6000 M' 8,000.00 92,800.00
e. Kaca Rayban 5 mm 1.3452 M2 91,500.00 123,085.80
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 1,581,985.80 -
Jumlah 1,581,985.80
Keuntungan Max. = 0.0000 % x 1,581,985.80 -
Jumlah 1,581,985.80
Dibulatkan 1,581,985.00
4 P.MAT-4 1 BH KUSEN JENDELA J4 PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 9.6000 M' 70,000.00 672,000.00
b. Daun Jendela Aluminium 7.4000 M' 75,000.00 555,000.00
c. Karet 14.6400 M' 3,000.00 43,920.00
d. Sealant 14.6000 M' 8,000.00 116,800.00
e. Kaca Rayban 5 mm 2.2398 M2 91,500.00 204,941.70
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 1,903,741.70 -
KODE
ANALISA
URAIAN
3
PEMERINTAH KABUPATEN KARAWANG
DINAS CIPTA KARYA
Jl. Dewi Sartika No. 1 Tlp. 402117 Karawang
DAFTAR :
ANALISA HARGA SATUAN (KHUSUS)
TAHUN 2009 KABUPATEN KARAWANG
03/08 Page 204 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Jumlah 1,903,741.70
Keuntungan Max. = 0.0000 % x 1,903,741.70 -
Jumlah 1,903,741.70
Dibulatkan 1,903,741.00
5 P.MAT-5 1 BH KUSEN JENDELA J5 PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 5.9500 M' 70,000.00 416,500.00
b. Daun Jendela Aluminium 6.2000 M' 75,000.00 465,000.00
c. Karet 5.6400 M' 3,000.00 16,920.00
d. Sealant 10.4000 M' 8,000.00 83,200.00
e. Kaca Rayban 5 mm 0.9912 M2 91,500.00 90,694.80
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 1,383,394.80 -
Jumlah 1,383,394.80
Keuntungan Max. = 0.0000 % x 1,383,394.80 -
Jumlah 1,383,394.80
Dibulatkan 1,383,394.00
6 P.MAT-6 1 BH KUSEN JENDELA J6 PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 10.8500 M' 70,000.00 759,500.00
b. Daun Jendela Aluminium 12.4000 M' 75,000.00 930,000.00
c. Karet 11.2800 M' 3,000.00 33,840.00
d. Sealant 16.4000 M' 8,000.00 131,200.00
e. Kaca Rayban 5 mm 1.9824 M2 91,500.00 181,389.60
f. Engsel Jendela 4.0000 Ps 145,540.00 582,160.00
g. Rambuncis 4.0000 Bh 10,000.00 40,000.00
h. Upah Pasang 0.0000 Lot 2,658,089.60 -
Jumlah 2,658,089.60
Keuntungan Max. = 0.0000 % x 2,658,089.60 -
Jumlah 2,658,089.60
Dibulatkan 2,658,089.00
7 P.MAT-7 1 BH KUSEN JENDELA J7 PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 26.8500 M' 70,000.00 1,879,500.00
b. Karet 36.6000 M' 3,000.00 109,800.00
c. Sealant 31.6000 M' 8,000.00 252,800.00
d. Kaca Rayban 5 mm 10.9836 M2 91,500.00 1,004,999.40
e. Upah Pasang 0.0000 Lot 3,247,099.40 -
Jumlah 3,247,099.40
Keuntungan Max. = 0.0000 % x 3,247,099.40 -
Jumlah 3,247,099.40
Dibulatkan 3,247,099.00
8 P.MAT-8 1 BH KUSEN ALUMUNIUM & DAUN PINTU P1 PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 5.9000 M' 70,000.00 413,000.00
b. Daun Pintu Double Teakwood Rangka 3.4020 M2 235,560.00 801,375.12
Kayu Kuat Kelas II (Mahoni)
c. Sealant 12.0000 M' 8,000.00 96,000.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Frame Kusen granito 30/30 2.5600 M2 108,076.00 276,674.56
h. Plitur daun pintu 6.8040 M2 16,301.00 110,912.00
i. Upah Pasang 0.0000 Lot 438,000.00 -
Jumlah 1,846,961.68
Keuntungan Max. = 0.0000 % x 1,846,961.68 -
Jumlah 1,846,961.68
Dibulatkan 1,846,961.00
9 P.MAT-9 1 BH KUSEN ALUMUNIUM & DAUN PINTU P2 & P2' PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 5.1000 M' 70,000.00 357,000.00
b. Daun Pintu Double Teakwood Rangka 1.7220 M2 235,560.00 405,634.32
03/08 Page 205 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Kayu Kuat Kelas II (Mahoni)
c. Sealant 10.4000 M' 8,000.00 83,200.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Plitur daun pintu 3.4440 M2 16,301.00 56,140.64
g. Upah Pasang 0.0000 Lot 357,000.00 -
Jumlah 987,724.96
Keuntungan Max. = 0.0000 % x 987,724.96 -
Jumlah 987,724.96
Dibulatkan 987,724.00
10 P.MAT-10 1 BH KUSEN ALUMUNIUM & DAUN PINTU P3 PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 5.5000 M' 70,000.00 385,000.00
b. Daun Pintu Double Teakwood Rangka 2.5620 M2 235,560.00 603,504.72
Kayu Kuat Kelas II (Mahoni)
c. Sealant 11.2000 M' 8,000.00 89,600.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam pintu double 1.0000 Set 25,000.00 25,000.00
g. Plitur daun pintu 5.1240 M2 16,301.00 83,526.32
h. Upah Pasang 0.0000 Lot 410,000.00 -
Jumlah 1,310,631.04
Keuntungan Max. = 0.0000 % x 1,310,631.04 -
Jumlah 1,310,631.04
Dibulatkan 1,310,631.00
11 P.MAT-11 1 BH KUSEN ALUMUNIUM & DAUN PINTU P4 PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 5.0000 M' 70,000.00 350,000.00
b. Daun Pintu Double Teakwood Rangka 1.5120 M2 235,560.00 356,166.72
Kayu Kuat Kelas II (Mahoni)
c. Sealant 10.2000 M' 8,000.00 81,600.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Plitur daun pintu 3.0240 M2 16,301.00 49,294.22
g. Upah Pasang 0.0000 Lot 350,000.00 -
Jumlah 922,810.94
Keuntungan Max. = 0.0000 % x 922,810.94 -
Jumlah 922,810.94
Dibulatkan 922,810.00
12 P.MAT-12 1 UNIT PINTU LIPAT PARTISI P5 PROTOTYPE KANTOR CAMAT
a. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 13.5200 M2 235,560.00 3,184,771.20
b. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
c. Engsel Pintu 18.0000 Bh 12,750.00 229,500.00
d. Frame Kusen Teakwood 4 mm + Rangka 4.0400 M2 134,090.00 541,723.60
e. Grendel Tanam Stainless Pendek 6.0000 Bh 146,000.00 876,000.00
f. Bracket Gantung W 500 10.0000 Bh 69,000.00 690,000.00
g. Baud Brecket 20.0000 Bh 5,000.00 100,000.00
h. Rel Atas 2,9 M' 2.0000 Btg 359,000.00 718,000.00
i. Rel Bawah 3 M' 2.0000 Btg 186,000.00 372,000.00
j. Roda Atas Lipat Tengah Roda 2 4.0000 Bh 212,000.00 848,000.00
k. Roda Bawah Lipat Tengah 4.0000 Bh 57,000.00 228,000.00
l. Handle Asbak 2.0000 Bh 38,000.00 76,000.00
m. Plitur daun pintu 27.0400 M2 16,301.00 440,779.04
n. Upah Pasang 0.2000 Lot 3,908,000.00 781,600.00
Jumlah 9,133,873.84
Keuntungan Max. = 0.0000 % x 9,133,873.84 -
Jumlah 9,133,873.84
Dibulatkan 9,133,873.00
13 P.MAT-13 1 UNIT PINTU LIPAT PARTISI P6 PROTOTYPE KANTOR CAMAT
a. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 6.2400 M2 235,560.00 1,469,894.40
03/08 Page 206 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
b. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
c. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
d. Frame Kusen Teakwood 4 mm + Rangka 2.9000 M2 134,090.00 388,861.00
e. Grendel Tanam Stainless Pendek 6.0000 Bh 146,000.00 876,000.00
f. Bracket Gantung W 500 5.0000 Bh 69,000.00 345,000.00
g. Baud Brecket 10.0000 Bh 5,000.00 50,000.00
h. Rel Atas 2,9 M' 1.0000 Btg 359,000.00 359,000.00
i. Rel Bawah 2,4 M' 1.0000 Btg 175,000.00 175,000.00
j. Roda Atas Lipat Tengah Roda 2 2.0000 Bh 212,000.00 424,000.00
k. Roda Bawah Lipat Tengah 2.0000 Bh 57,000.00 114,000.00
l. Handle Asbak 2.0000 Bh 38,000.00 76,000.00
m. Plitur daun pintu 12.4800 M2 16,301.00 203,436.48
n. Upah Pasang 0.2000 Lot 2,419,000.00 483,800.00
Jumlah 5,088,991.88
Keuntungan Max. = 0.0000 % x 5,088,991.88 -
Jumlah 5,088,991.88
Dibulatkan 5,088,991.00
14 P.MAT-14 1 BH KUSEN ALUMUNIUM & DAUN PINTU PS (PINTU SHAFT) PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 4.6000 M' 70,000.00 322,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.0044 M2 235,560.00 236,596.46
c. Sealant 9.6000 M' 8,000.00 76,800.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Plitur daun pintu 2.0088 M2 16,301.00 32,745.45
g. Upah Pasang 0.0000 Lot 322,000.00 -
Jumlah 753,891.91
Keuntungan Max. = 0.0000 % x 753,891.91 -
Jumlah 753,891.91
Dibulatkan 753,891.00
15 P.MAT-15 1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA PJ1 PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 12.4000 M' 70,000.00 868,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 2.5620 M2 235,560.00 603,504.72
c. Sealant 17.2000 M' 8,000.00 137,600.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Daun Jendela 12.8000 M' 75,000.00 960,000.00
h. Karet 5.8400 M' 3,000.00 17,520.00
i. Kaca Rayban 5 mm 1.1102 M2 91,500.00 101,583.30
j. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
k. Rambuncis 2.0000 Bh 10,000.00 20,000.00
l. Plitur daun pintu 5.1240 M2 16,301.00 83,526.32
m. Upah Pasang 0.0000 Lot 2,283,183.30 -
Jumlah 3,231,814.34
Keuntungan Max. = 0.0000 % x 3,231,814.34 -
Jumlah 3,231,814.34
Dibulatkan 3,231,814.00
16 P.MAT-16 1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA PJ2 & PJ2' PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 11.0000 M' 70,000.00 770,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 2.5620 M2 235,560.00 603,504.72
c. Sealant 17.2000 M' 8,000.00 137,600.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Daun Jendela 14.8000 M' 75,000.00 1,110,000.00
h. Karet 6.8400 M' 3,000.00 20,520.00
i. Kaca Rayban 5 mm 1.4052 M2 91,500.00 128,575.80
j. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
03/08 Page 207 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
k. Rambuncis 2.0000 Bh 10,000.00 20,000.00
l. Plitur daun pintu 5.1240 M2 16,301.00 83,526.32
m. Upah Pasang 0.0000 Lot 2,365,175.80 -
Jumlah 3,313,806.84
Keuntungan Max. = 0.0000 % x 3,313,806.84 -
Jumlah 3,313,806.84
Dibulatkan 3,313,806.00
17 P.MAT-17 1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA PJ3 & PJ3' PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 10.8000 M' 70,000.00 756,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 2.5620 M2 235,560.00 603,504.72
c. Sealant 16.8000 M' 8,000.00 134,400.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Daun Jendela 14.4000 M' 75,000.00 1,080,000.00
h. Karet 6.6400 M' 3,000.00 19,920.00
i. Kaca Rayban 5 mm 1.2912 M2 91,500.00 118,144.80
j. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
k. Rambuncis 2.0000 Bh 10,000.00 20,000.00
l. Plitur daun pintu 5.1240 M2 16,301.00 83,526.32
l. Upah Pasang 0.0000 Lot 2,310,144.80 -
Jumlah 3,255,575.84
Keuntungan Max. = 0.0000 % x 3,255,575.84 -
Jumlah 3,255,575.84
Dibulatkan 3,255,575.00
18 P.MAT-18 1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA PJ4 PROTOTYPE KANTOR CAMAT
a. Kusen Aluminium 1 1/2 x 3" 10.4000 M' 70,000.00 728,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.7220 M2 235,560.00 405,634.32
c. Sealant 16.0000 M' 8,000.00 128,000.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Daun Jendela 14.4000 M' 75,000.00 1,080,000.00
g. Karet 6.6400 M' 3,000.00 19,920.00
h. Kaca Rayban 5 mm 1.2912 M2 91,500.00 118,144.80
i. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
j. Rambuncis 2.0000 Bh 10,000.00 20,000.00
l. Plitur daun pintu 3.4440 M2 16,301.00 56,140.64
k. Upah Pasang 0.0000 Lot 2,257,144.80 -
Jumlah 2,932,669.76
Keuntungan Max. = 0.0000 % x 2,932,669.76 -
Jumlah 2,932,669.76
Dibulatkan 2,932,669.00
19 P.MAT-19 1 M' PAS. RAILING BSP 3" PROTOTYPE KANTOR CAMAT
a. Pipa BSP Ø 3" 1.1000 M' 62,500.00 68,750.00
b. Plat Ring + Dop 1.0000 Bh 25,000.00 25,000.00
c. Pengelasan 24.4700 Cm 1,215.40 29,740.74
d. Melubang Besi dg. Bor 6.0000 Ttk 2,701.25 16,207.50
e. Dynabolt 8 6.0000 Bh 3,000.00 18,000.00
f. Pengecatan Besi 0.0880 M2 28,580.00 2,515.04
g. Upah Pasang 0.2000 Lot 111,750.00 22,350.00
Jumlah 182,563.28
Keuntungan Max. = 0.0000 % x 182,563.28 -
Jumlah 182,563.28
Dibulatkan 182,563.00
20 P.MAT-20 1 SET PENANGKAL PETIR PROTOTYPE KANTOR CAMAT
a. Head Kurn R 80 M 1.0000 Unit 5,500,000.00 5,500,000.00
b. Pipa GIV Ø 1,5 " 0.5000 Btg 175,000.00 87,500.00
c. Kabel NYY 1x50 mm2 27.2300 M' 60,000.00 1,633,800.00
03/08 Page 208 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
d. Grounding System (Max.3 Ohm) w/ GIV Ø 1" 1.0000 Unit 3,250,000.00 3,250,000.00
BC 50 mm + Bak Kontrol
e. Tambahan Upah + Alat 0.2000 Lot 7,221,300.00 1,444,260.00
Jumlah 11,915,560.00
Keuntungan Max. = 0.0000 % x 11,915,560.00 -
Jumlah 11,915,560.00
Dibulatkan 11,915,560.00
21 P.MAT-21 1 UNIT GROUND TANK KAP. 12 M3 PROTOTYPE KANTOR CAMAT
a. Galian Tanah Kedalaman 2.3 M' 16.0400 M3 25,110.00 402,764.40
b. Urugan Kembali 2.3700 M3 6,731.40 15,953.42
c. Urugan Pasir 0.3200 M3 136,330.00 43,625.60
d. Lantai Kerja 0.3200 M3 485,218.00 155,269.76
e. Beton Site Mix K-175 4.1900 M3 621,297.00 2,603,234.43
f. Besi Beton U-24 326.7000 Kg 8,946.40 2,922,788.88
g. Bekisting Papan 50.0400 M2 44,350.00 2,219,274.00
h. Stootwerk 5.0000 M2 122,218.00 611,090.00
i. Labur Water Proofing Aquaproof 11.5000 M2 30,699.45 353,043.68
j. Tutup Man Hole :
- Plat Esser u. Tutup Man Hole 0.6400 M2 156,250.00 100,000.00
- Besi Siku 30.30.3 7.2080 Kg 12,201.75 87,950.21
- Pengelasan 36.0000 Cm 1,215.40 43,754.26
k. Pengecatan Tutup Man Hole 1.2800 M2 28,580.00 36,582.40
l. Tambahan Upah Kerja 0.0000 Lot 187,950.21 -
Jumlah 9,595,331.03
Keuntungan Max. = 0.0000 % x 9,595,331.03 -
Jumlah 9,595,331.03
Dibulatkan 9,595,331.00
22 P.MAT-22 1 UNIT ATAP POLYCARBONAT ENTRANCE PROTOTYPE KANTOR CAMAT
a. Polycarbonat 11.8241 M2 60,532.69 715,746.58
b. Besi Hollow 4 x 6 33.7312 M' 15,833.33 534,077.43
c. Besi Hollow 2 x 4 7.2040 M' 8,333.33 60,033.33
d. Pengelasan 852.0000 Cm 1,215.40 1,035,517.39
e. Melubang Besi dg. Bor 216.0000 Ttk 2,701.25 583,470.00
f. Baud Polycarbonat 208.0000 Bh 50.00 10,400.00
g. Dynabolt 10 8.0000 Bh 5,000.00 40,000.00
h. Pengecatan Besi 7.6107 M2 5,000.00 38,053.61
i. Sealant 14.4032 M' 8,000.00 115,225.65
j. Upah Pasang 0.2000 Lot 1,360,257.34 272,051.47
Jumlah 3,404,575.45
Keuntungan Max. = 0.0000 % x 3,404,575.45 -
Jumlah 3,404,575.45
Dibulatkan 3,404,575.00
23 P.MAT-23 1 BH BETON PENUTUP SALURAL GRAVEL PROTOTYPE KANTOR CAMAT (50X50X6 CM)
a. Beton Cor K.175 0.0150 M3 621,297.00 9,319.46
b. Besi Beton U-24 0.8800 Kg 8,946.40 7,872.83
c. Cetakan Beton 0.1200 M2 44,350.00 5,322.00
d. Acian Finishing 0.3700 M2 11,669.00 4,317.53
e. Upah Pasang 0.3500 Lot 22,514.29 7,880.00
Jumlah 34,711.82
Keuntungan Max. = 0.0000 % x 34,711.82 -
Jumlah 34,711.82
Dibulatkan 34,711.00
24 P.MAT-24 1 BH GRIL BESI PROTOTYPE KANTOR CAMAT (50X50X6 CM)
a. Besi U 50.38.5 208.2200 Kg 12,201.75 2,540,648.39
b. Pengelasan 225.0000 Cm 1,215.40 273,464.10
Jumlah 2,814,112.49
Keuntungan Max. = 0.0000 % x 2,814,112.49 -
Jumlah 2,814,112.49
03/08 Page 209 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Dibulatkan 2,814,112.00
25 P.MAT-25 Pas. INSTALASI LISTRIK PROTOTYPE KANTOR CAMAT
a. Kabel NYM 3 x 1,5 mm 265.0000 M' 5,520.00 1,462,800.00
b. Kabel NYM 2 x 1,5 mm 419.0000 M' 3,950.00 1,655,050.00
c. Kabel NYM 3 x 2,5 mm 211.0000 M' 6,900.00 1,455,900.00
d. Kabel NYM 2 x 2,5 mm 153.0000 M' 5,500.00 841,500.00
e. Upah Pasang 0.1500 Lot 5,415,250.00 812,287.50
Jumlah 6,227,537.50
Keuntungan Max. = 0.0000 % x 6,227,537.50 -
Jumlah 6,227,537.50
Dibulatkan 6,227,537.00
B. KANTOR KONI
26 KONI-1 1 BH KUSEN ALUMUNIUM J1
a. Kusen Aluminium 1 1/2 x 3" 12.5800 M' 70,000.00 880,600.00
b. Sealant 15.9200 M' 8,000.00 127,360.00
c. Daun Jendela 3.2700 M' 75,000.00 245,250.00
d. Karet 14.5600 M' 3,000.00 43,680.00
e. Kaca Rayban 5 mm 2.6500 M2 91,500.00 242,475.00
f. Engsel Casemet 16" 4.0000 Ps 145,540.00 582,160.00
g. Rambuncis 4.0000 Bh 10,000.00 40,000.00
h. Upah Pasang 0.0000 Lot 2,034,165.00 -
Jumlah 2,161,525.00
Keuntungan Max. = 0.0000 % x 2,161,525.00 -
Jumlah 2,161,525.00
Dibulatkan 2,161,525.00
27 KONI-2 1 BH KUSEN ALUMUNIUM J2
a. Kusen Aluminium 1 1/2 x 3" 9.8400 M' 70,000.00 688,800.00
b. Sealant 13.5200 M' 8,000.00 108,160.00
c. Daun Jendela 2.4500 M' 75,000.00 183,750.00
d. Karet 10.9200 M' 3,000.00 32,760.00
e. Kaca Rayban 5 mm 1.9900 M2 91,500.00 182,085.00
f. Engsel Casemet 16" 3.0000 Ps 145,540.00 436,620.00
g. Rambuncis 3.0000 Bh 10,000.00 30,000.00
h. Upah Pasang 0.0000 Lot 1,554,015.00 -
Jumlah 1,662,175.00
Keuntungan Max. = 0.0000 % x 1,662,175.00 -
Jumlah 1,662,175.00
Dibulatkan 1,662,175.00
28 KONI-3 1 BH KUSEN ALUMUNIUM J3
a. Kusen Aluminium 1 1/2 x 3" 7.1000 M' 70,000.00 497,000.00
b. Sealant 11.1200 M' 8,000.00 88,960.00
c. Daun Jendela 1.6400 M' 75,000.00 123,000.00
d. Karet 7.2800 M' 3,000.00 21,840.00
e. Kaca Rayban 5 mm 1.3200 M2 91,500.00 120,780.00
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 1,073,700.00 -
Jumlah 1,162,660.00
Keuntungan Max. = 0.0000 % x 1,162,660.00 -
Jumlah 1,162,660.00
Dibulatkan 1,162,660.00
29 KONI-4 1 BH KUSEN ALUMUNIUM J4
a. Kusen Aluminium 1 1/2 x 3" 4.3800 M' 70,000.00 306,600.00
b. Sealant 8.7600 M' 8,000.00 70,080.00
c. Daun Jendela 0.8200 M' 75,000.00 61,500.00
d. Karet 3.6800 M' 3,000.00 11,040.00
e. Kaca Rayban 5 mm 0.6600 M2 91,500.00 60,390.00
f. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
03/08 Page 210 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
h. Upah Pasang 0.0000 Lot 595,070.00 -
Jumlah 665,150.00
Keuntungan Max. = 0.0000 % x 665,150.00 -
Jumlah 665,150.00
Dibulatkan 665,150.00
30 KONI-5 1 BH KUSEN ALUMUNIUM J5
a. Kusen Aluminium 1 1/2 x 3" 4.9600 M' 70,000.00 347,200.00
b. Sealant 10.2400 M' 8,000.00 81,920.00
c. Daun Jendela 1.0900 M' 75,000.00 81,750.00
d. Karet 4.3600 M' 3,000.00 13,080.00
e. Kaca Rayban 5 mm 0.9100 M2 91,500.00 83,265.00
f. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
h. Upah Pasang 0.0000 Lot 680,835.00 -
Jumlah 762,755.00
Keuntungan Max. = 0.0000 % x 762,755.00 -
Jumlah 762,755.00
Dibulatkan 762,755.00
31 KONI-6 1 BH KUSEN ALUMUNIUM BV
a. Kusen Aluminium 1 1/2 x 3" 2.3600 M' 70,000.00 165,200.00
b. Sealant 4.7900 M' 8,000.00 38,320.00
c. Daun Jendela 0.2600 M' 75,000.00 19,500.00
d. Karet 1.6400 M' 3,000.00 4,920.00
e. Kaca Rayban 5 mm 0.1800 M2 91,500.00 16,470.00
f. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
h. Upah Pasang 0.0000 Lot 361,630.00 -
Jumlah 399,950.00
Keuntungan Max. = 0.0000 % x 399,950.00 -
Jumlah 399,950.00
Dibulatkan 399,950.00
32 KONI-7 1 BH KUSEN ALUMUNIUM P1
a. Kusen Aluminium 1 1/2 x 3" 5.9800 M' 70,000.00 418,600.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 3.3600 M2 235,560.00 791,481.60
c. Sealant 11.9600 M' 8,000.00 95,680.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Plitur daun pintu 6.7200 M' 16,301.00 109,542.72
h. Upah Pasang 0.0000 Lot 443,600.00 -
Jumlah 1,564,304.32
Keuntungan Max. = 0.0000 % x 1,564,304.32 -
Jumlah 1,564,304.32
Dibulatkan 1,564,304.00
33 KONI-8 1 BH KUSEN ALUMUNIUM P2
a. Kusen Aluminium 1 1/2 x 3" 5.9800 M' 70,000.00 418,600.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 3.3600 M2 235,560.00 791,481.60
c. Sealant 11.9600 M' 8,000.00 95,680.00
d. Kunci Tanam 1 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Plitur daun pintu 6.7200 M' 16,301.00 109,542.72
h. Upah Pasang 0.0000 Lot 443,600.00 -
Jumlah 1,564,304.32
Keuntungan Max. = 0.0000 % x 1,564,304.32 -
Jumlah 1,564,304.32
Dibulatkan 1,564,304.00
03/08 Page 211 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
34 KONI-9 1 BH KUSEN ALUMUNIUM P3/P3"
a. Kusen Aluminium 1 1/2 x 3" 5.5800 M' 70,000.00 390,600.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 2.5200 M2 235,560.00 593,611.20
c. Sealant 11.1600 M' 8,000.00 89,280.00
d. Kunci Tanam 1 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Plitur daun pintu 5.0400 M' 16,301.00 82,157.04
h. Upah Pasang 0.0000 Lot 415,600.00 -
Jumlah 1,304,648.24
Keuntungan Max. = 0.0000 % x 1,304,648.24 -
Jumlah 1,304,648.24
Dibulatkan 1,304,648.00
35 KONI-10 1 BH KUSEN ALUMUNIUM P4
a. Kusen Aluminium 1 1/2 x 3" 5.1800 M' 70,000.00 362,600.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Sealant 10.3600 M' 8,000.00 82,880.00
d. Kunci Tanam 1 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Plitur daun pintu 3.3600 M' 16,301.00 54,771.36
g. Upah Pasang 0.0000 Lot 445,480.00 -
Jumlah 981,742.16
Keuntungan Max. = 0.0000 % x 981,742.16 -
Jumlah 981,742.16
Dibulatkan 981,742.00
36 KONI-11 1 BH KUSEN ALUMUNIUM PS
a. Kusen Aluminium 1 1/2 x 3" 3.8800 M' 70,000.00 271,600.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 0.6200 M2 235,560.00 146,047.20
c. Sealant 7.7600 M' 8,000.00 62,080.00
d. Kunci Tanam 1 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Plitur daun pintu 1.2400 M' 16,301.00 20,213.24
g. Upah Pasang 0.0000 Lot 333,680.00 -
Jumlah 585,690.44
Keuntungan Max. = 0.0000 % x 585,690.44 -
Jumlah 585,690.44
Dibulatkan 585,690.00
37 KONI-12 1 UNIT ATAP POLYCARBONAT ENTRANCE
a. Polycarbonat 14.4000 M2 60,532.69 871,670.70
b. Besi Pipa GIV Ø 2" 58.4000 M' 20,250.00 1,182,600.00
c. Pengelasan 628.0000 Cm 1,215.40 763,268.69
d. Melubang Besi dg. Bor 160.0000 Ttk 2,701.25 432,200.00
e. Baud Polycarbonat 180.0000 Bh 50.00 9,000.00
f. Dynabolt 10 8.0000 Bh 5,000.00 40,000.00
g. Pengecatan Besi 7.6100 M2 5,000.00 38,050.00
h. Sealant 14.4030 M' 8,000.00 115,224.00
i. Upah Pasang 0.2000 Lot 2,103,270.70 420,654.14
Jumlah 3,872,667.53
Keuntungan Max. = 0.0000 % x 3,872,667.53 -
Jumlah 3,872,667.53
Dibulatkan 3,872,667.00
B. KANTOR DINAS KESEHATAN
38 KES-1 1 BH KUSEN ALUMUNIUM J2
a. Kusen Aluminium 1 1/2 x 3" 1.9200 M' 70,000.00 134,400.00
b. Sealant 5.7000 M' 8,000.00 45,600.00
c. Daun Jendela 8.8200 M' 75,000.00 661,500.00
d. Karet 7.8800 M' 3,000.00 23,640.00
e. Kaca Rayban 5 mm 1.2800 M2 91,500.00 117,120.00
03/08 Page 212 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 1,247,740.00 -
Jumlah 1,293,340.00
Keuntungan Max. = 0.0000 % x 1,293,340.00 -
Jumlah 1,293,340.00
Dibulatkan 1,293,340.00
39 KES-2 1 BH KUSEN ALUMUNIUM J3
a. Kusen Aluminium 1 1/2 x 3" 9.4800 M' 70,000.00 663,600.00
b. Sealant 6.6000 M' 8,000.00 52,800.00
c. Daun Jendela 11.8200 M' 75,000.00 886,500.00
d. Karet 11.2200 M' 3,000.00 33,660.00
e. Kaca Rayban 5 mm 2.1400 M2 91,500.00 195,810.00
f. Engsel Casemet 16" 3.0000 Ps 145,540.00 436,620.00
g. Rambuncis 3.0000 Bh 10,000.00 30,000.00
h. Upah Pasang 0.0000 Lot 2,246,190.00 -
Jumlah 2,298,990.00
Keuntungan Max. = 0.0000 % x 2,298,990.00 -
Jumlah 2,298,990.00
Dibulatkan 2,298,990.00
40 KES-3 1 BH KUSEN ALUMUNIUM J4
a. Kusen Aluminium 1 1/2 x 3" 11.8800 M' 70,000.00 831,600.00
b. Sealant 8.3400 M' 8,000.00 66,720.00
c. Karet 21.0200 M' 3,000.00 63,060.00
d. Kaca Rayban 5 mm 3.2100 M2 91,500.00 293,715.00
e. Upah Pasang 0.0000 Lot 1,188,375.00 -
Jumlah 1,255,095.00
Keuntungan Max. = 0.0000 % x 1,255,095.00 -
Jumlah 1,255,095.00
Dibulatkan 1,255,095.00
41 KES-4 1 BH KUSEN ALUMUNIUM P1
a. Kusen Aluminium 1 1/2 x 3" 5.1000 M' 70,000.00 357,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.7200 M2 235,560.00 405,163.20
c. Sealant 6.1000 M' 8,000.00 48,800.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Upah Pasang 0.0000 Lot 357,000.00 -
Jumlah 896,713.20
Keuntungan Max. = 0.0000 % x 896,713.20 -
Jumlah 896,713.20
Dibulatkan 896,713.00
42 KES-5 1 BH KUSEN ALUMUNIUM P2
a. Kusen Aluminium 1 1/2 x 3" 5.8800 M' 70,000.00 411,600.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 3.4000 M2 235,560.00 800,904.00
c. Sealant 5.8800 M' 8,000.00 47,040.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Upah Pasang 0.0000 Lot 436,600.00 -
Jumlah 1,408,544.00
Keuntungan Max. = 0.0000 % x 1,408,544.00 -
Jumlah 1,408,544.00
Dibulatkan 1,408,544.00
43 KES-6 1 BH KUSEN ALUMUNIUM PV
a. Kusen Aluminium 1 1/2 x 3" 3.8600 M' 70,000.00 270,200.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 0.7800 M2 235,560.00 183,736.80
c. Sealant 4.0200 M' 8,000.00 32,160.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
03/08 Page 213 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
e. Engsel Pintu 2.0000 Bh 12,750.00 25,500.00
f. Upah Pasang 0.0000 Lot 270,200.00 -
Jumlah 559,096.80
Keuntungan Max. = 0.0000 % x 559,096.80 -
Jumlah 559,096.80
Dibulatkan 559,096.00
44 KES-7 1 BH KUSEN ALUMUNIUM BV
a. Kusen Aluminium 1 1/2 x 3" 2.2200 M' 70,000.00 155,400.00
b. Sealant 2.3800 M' 8,000.00 19,040.00
c. Daun Jendela 1.9400 M' 75,000.00 145,500.00
d. Karet 1.7600 M' 3,000.00 5,280.00
e. Kaca Rayban 5 mm 0.2000 M2 91,500.00 18,300.00
f. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
h. Upah Pasang 0.0000 Lot 480,020.00 -
Jumlah 499,060.00
Keuntungan Max. = 0.0000 % x 499,060.00 -
Jumlah 499,060.00
Dibulatkan 499,060.00
45 KES-8 1 BH KUSEN ALUMUNIUM PS1
a. Kusen Aluminium 1 1/2 x 3" 21.9800 M' 70,000.00 1,538,600.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
e. Teakwood 4 mm 4.3700 M2 27,777.78 121,388.89
f. Karet 29.6600 M' 3,000.00 88,980.00
g. Kaca Rayban 5 mm 2.8600 M2 91,500.00 261,690.00
h. Upah Pasang 0.0000 Lot 1,538,600.00 -
Jumlah 2,492,149.69
Keuntungan Max. = 0.0000 % x 2,492,149.69 -
Jumlah 2,492,149.69
Dibulatkan 2,492,149.00
46 KES-9 1 BH KUSEN ALUMUNIUM PS2
a. Kusen Aluminium 1 1/2 x 3" 17.1400 M' 70,000.00 1,199,800.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
e. Teakwood 4 mm 3.3700 M2 27,777.78 93,611.11
f. Karet 22.2000 M' 3,000.00 66,600.00
g. Kaca Rayban 5 mm 2.1100 M2 91,500.00 193,065.00
h. Upah Pasang 0.0000 Lot 1,199,800.00 -
Jumlah 2,034,566.91
Keuntungan Max. = 0.0000 % x 2,034,566.91 -
Jumlah 2,034,566.91
Dibulatkan 2,034,566.00
47 KES-10 1 BH KUSEN ALUMUNIUM PS3
a. Kusen Aluminium 1 1/2 x 3" 22.6800 M' 70,000.00 1,587,600.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
e. Teakwood 4 mm 4.6500 M2 27,777.78 129,166.67
f. Karet 30.5800 M' 3,000.00 91,740.00
g. Kaca Rayban 5 mm 3.0700 M2 91,500.00 280,905.00
h. Upah Pasang 0.0000 Lot 1,587,600.00 -
Jumlah 2,570,902.47
Keuntungan Max. = 0.0000 % x 2,570,902.47 -
Jumlah 2,570,902.47
Dibulatkan 2,570,902.00
03/08 Page 214 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
48 KES-11 1 BH KUSEN ALUMUNIUM PS4
a. Kusen Aluminium 1 1/2 x 3" 28.1600 M' 70,000.00 1,971,200.00
e. Teakwood 4 mm 11.6800 M2 27,777.78 324,444.44
f. Karet 29.6600 M' 3,000.00 88,980.00
h. Upah Pasang 0.0000 Lot 1,971,200.00 -
Jumlah 2,384,624.44
Keuntungan Max. = 0.0000 % x 2,384,624.44 -
Jumlah 2,384,624.44
Dibulatkan 2,384,624.00
49 KES-12 1 BH KUSEN ALUMUNIUM PS5
a. Kusen Aluminium 1 1/2 x 3" 33.5600 M' 70,000.00 2,349,200.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
e. Teakwood 4 mm 10.3300 M2 27,777.78 286,944.44
f. Karet 35.4200 M' 3,000.00 106,260.00
g. Kaca Rayban 5 mm 0.5000 M2 91,500.00 45,750.00
h. Upah Pasang 0.0000 Lot 2,349,200.00 -
Jumlah 3,269,645.24
Keuntungan Max. = 0.0000 % x 3,269,645.24 -
Jumlah 3,269,645.24
Dibulatkan 3,269,645.00
50 KES-13 1 BH KUSEN ALUMUNIUM PS6
a. Kusen Aluminium 1 1/2 x 3" 22.3300 M' 70,000.00 1,563,100.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
e. Teakwood 4 mm 7.1300 M2 27,777.78 198,055.56
f. Karet 27.6000 M' 3,000.00 82,800.00
g. Kaca Rayban 5 mm 0.5000 M2 91,500.00 45,750.00
h. Upah Pasang 0.0000 Lot 1,563,100.00 -
Jumlah 2,371,196.36
Keuntungan Max. = 0.0000 % x 2,371,196.36 -
Jumlah 2,371,196.36
Dibulatkan 2,371,196.00
51 KES-14 1 BH KUSEN ALUMUNIUM PS7/ps7"
a. Kusen Aluminium 1 1/2 x 3" 22.4200 M' 70,000.00 1,569,400.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
e. Teakwood 4 mm 4.6200 M2 27,777.78 128,333.33
f. Karet 27.6800 M' 3,000.00 83,040.00
g. Kaca Rayban 5 mm 3.0500 M2 91,500.00 279,075.00
h. Upah Pasang 0.0000 Lot 1,569,400.00 -
Jumlah 2,541,339.13
Keuntungan Max. = 0.0000 % x 2,541,339.13 -
Jumlah 2,541,339.13
Dibulatkan 2,541,339.00
52 KES-15 1 BH KUSEN ALUMUNIUM PS8
a. Kusen Aluminium 1 1/2 x 3" 19.0600 M' 70,000.00 1,334,200.00
e. Teakwood 4 mm 3.2300 M2 27,777.78 89,722.22
f. Karet 29.9400 M' 3,000.00 89,820.00
g. Kaca Rayban 5 mm 2.4300 M2 91,500.00 222,345.00
h. Upah Pasang 0.0000 Lot 1,334,200.00 -
Jumlah 1,736,087.22
Keuntungan Max. = 0.0000 % x 1,736,087.22 -
Jumlah 1,736,087.22
Dibulatkan 1,736,087.00
03/08 Page 215 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
53 KES-16 1 BH KUSEN ALUMUNIUM PS9
a. Kusen Aluminium 1 1/2 x 3" 17.2600 M' 70,000.00 1,208,200.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
e. Teakwood 4 mm 5.1700 M2 27,777.78 143,611.11
f. Karet 19.7400 M' 3,000.00 59,220.00
g. Kaca Rayban 5 mm 0.5000 M2 91,500.00 45,750.00
h. Upah Pasang 0.0000 Lot 1,208,200.00 -
Jumlah 1,938,271.91
Keuntungan Max. = 0.0000 % x 1,938,271.91 -
Jumlah 1,938,271.91
Dibulatkan 1,938,271.00
54 KES-17 1 BH KUSEN ALUMUNIUM PS10
a. Kusen Aluminium 1 1/2 x 3" 18.4600 M' 70,000.00 1,292,200.00
e. Teakwood 4 mm 5.2500 M2 27,777.78 145,833.33
f. Karet 26.3200 M' 3,000.00 78,960.00
h. Upah Pasang 0.0000 Lot 1,292,200.00 -
Jumlah 1,516,993.33
Keuntungan Max. = 0.0000 % x 1,516,993.33 -
Jumlah 1,516,993.33
Dibulatkan 1,516,993.00
55 KES-18 1 BH KUSEN ALUMUNIUM PS11
a. Kusen Aluminium 1 1/2 x 3" 22.0600 M' 70,000.00 1,544,200.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
e. Teakwood 4 mm 4.4800 M2 27,777.78 124,444.44
f. Karet 26.3200 M' 3,000.00 78,960.00
g. Kaca Rayban 5 mm 0.5000 M2 91,500.00 45,750.00
h. Upah Pasang 0.0000 Lot 1,544,200.00 -
Jumlah 2,274,845.24
Keuntungan Max. = 0.0000 % x 2,274,845.24 -
Jumlah 2,274,845.24
Dibulatkan 2,274,845.00
56 KES-19 1 BH KUSEN ALUMUNIUM PS12
a. Kusen Aluminium 1 1/2 x 3" 6.5200 M' 70,000.00 456,400.00
e. Teakwood 4 mm 1.5000 M2 27,777.78 41,666.67
f. Karet 6.9400 M' 3,000.00 20,820.00
h. Upah Pasang 0.0000 Lot 456,400.00 -
Jumlah 518,886.67
Keuntungan Max. = 0.0000 % x 518,886.67 -
Jumlah 518,886.67
Dibulatkan 518,886.00
57 KES-20 1 BH KUSEN ALUMUNIUM PS13
a. Kusen Aluminium 1 1/2 x 3" 23.7300 M' 70,000.00 1,661,100.00
e. Teakwood 4 mm 4.3100 M2 27,777.78 119,722.22
f. Karet 34.8200 M' 3,000.00 104,460.00
g. Kaca Rayban 5 mm 3.2400 M2 91,500.00 296,460.00
h. Upah Pasang 0.0000 Lot 1,661,100.00 -
Jumlah 2,181,742.22
Keuntungan Max. = 0.0000 % x 2,181,742.22 -
Jumlah 2,181,742.22
Dibulatkan 2,181,742.00
58 KES-21 1 BH KUSEN ALUMUNIUM PS14
a. Kusen Aluminium 1 1/2 x 3" 29.8700 M' 70,000.00 2,090,900.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
03/08 Page 216 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
e. Teakwood 4 mm 9.7900 M2 27,777.78 271,944.44
f. Karet 46.7800 M' 3,000.00 140,340.00
g. Kaca Rayban 5 mm 3.0300 M2 91,500.00 277,245.00
h. Upah Pasang 0.0000 Lot 2,090,900.00 -
Jumlah 3,261,920.24
Keuntungan Max. = 0.0000 % x 3,261,920.24 -
Jumlah 3,261,920.24
Dibulatkan 3,261,920.00
59 KES-22 1 BH KUSEN ALUMUNIUM PS15
a. Kusen Aluminium 1 1/2 x 3" 12.2800 M' 70,000.00 859,600.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
e. Teakwood 4 mm 3.1200 M2 27,777.78 86,666.67
f. Karet 11.7200 M' 3,000.00 35,160.00
g. Kaca Rayban 5 mm 0.5000 M2 91,500.00 45,750.00
h. Upah Pasang 0.0000 Lot 859,600.00 -
Jumlah 1,508,667.47
Keuntungan Max. = 0.0000 % x 1,508,667.47 -
Jumlah 1,508,667.47
Dibulatkan 1,508,667.00
60 KES-23 1 BH KUSEN ALUMUNIUM PS16
a. Kusen Aluminium 1 1/2 x 3" 9.7600 M' 70,000.00 683,200.00
e. Teakwood 4 mm 2.4400 M2 27,777.78 67,777.78
f. Karet 10.8800 M' 3,000.00 32,640.00
h. Upah Pasang 0.0000 Lot 683,200.00 -
Jumlah 783,617.78
Keuntungan Max. = 0.0000 % x 783,617.78 -
Jumlah 783,617.78
Dibulatkan 783,617.00
C. KANTOR INSPEKTORAT
61 WAS-1 1 UNIT ATAP POLYCARBONAT ENTRANCE
b. Besi Pipa GIV Ø 2" 30.0000 M' 21,666.67 650,000.00
c. Pengelasan 455.0000 Cm 1,215.40 553,005.18
f. Dynabolt 10 20.0000 Bh 5,000.00 100,000.00
g. Pengecatan Besi 4.7100 M2 5,000.00 23,550.00
i. Upah Pasang 0.2000 Lot 750,000.00 150,000.00
Jumlah 1,476,555.18
Keuntungan Max. = 0.0000 % x 1,476,555.18 -
Jumlah 1,476,555.18
Dibulatkan 1,476,555.00
62 WAS-2 1 BH KUSEN ALUMUNIUM J1
a. Kusen Aluminium 1 1/2 x 3" 9.5200 M' 70,000.00 666,400.00
b. Sealant 13.5200 M' 8,000.00 108,160.00
c. Daun Jendela 2.4500 M' 75,000.00 183,750.00
d. Karet 23.2800 M' 3,000.00 69,840.00
e. Kaca Rayban 5 mm 2.1000 M2 91,500.00 192,150.00
f. Engsel Casemet 16" 3.0000 Ps 145,540.00 436,620.00
g. Rambuncis 3.0000 Bh 10,000.00 30,000.00
h. Upah Pasang 0.0000 Lot 1,578,760.00 -
Jumlah 1,686,920.00
Keuntungan Max. = 0.0000 % x 1,686,920.00 -
Jumlah 1,686,920.00
Dibulatkan 1,686,920.00
63 WAS-3 1 BH KUSEN ALUMUNIUM J2
a. Kusen Aluminium 1 1/2 x 3" 4.2000 M' 70,000.00 294,000.00
b. Sealant 8.7200 M' 8,000.00 69,760.00
03/08 Page 217 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
c. Daun Jendela 0.8200 M' 75,000.00 61,500.00
d. Karet 8.0000 M' 3,000.00 24,000.00
e. Kaca Rayban 5 mm 0.7000 M2 91,500.00 64,050.00
f. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
h. Upah Pasang 0.0000 Lot 599,090.00 -
Jumlah 668,850.00
Keuntungan Max. = 0.0000 % x 668,850.00 -
Jumlah 668,850.00
Dibulatkan 668,850.00
64 WAS-4 1 BH KUSEN ALUMUNIUM J3
a. Kusen Aluminium 1 1/2 x 3" 7.1000 M' 70,000.00 497,000.00
b. Sealant 11.1200 M' 8,000.00 88,960.00
c. Daun Jendela 1.6300 M' 75,000.00 122,250.00
d. Karet 16.0000 M' 3,000.00 48,000.00
e. Kaca Rayban 5 mm 1.4000 M2 91,500.00 128,100.00
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 1,106,430.00 -
Jumlah 1,195,390.00
Keuntungan Max. = 0.0000 % x 1,195,390.00 -
Jumlah 1,195,390.00
Dibulatkan 1,195,390.00
65 WAS-5 1 BH KUSEN ALUMUNIUM J4
a. Kusen Aluminium 1 1/2 x 3" 4.9600 M' 70,000.00 347,200.00
b. Sealant M' 8,000.00 -
c. Daun Jendela 1.1300 M' 75,000.00 84,750.00
d. Karet 10.2800 M' 3,000.00 30,840.00
e. Kaca Rayban 5 mm 1.0900 M2 91,500.00 99,735.00
f. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
h. Upah Pasang 0.0000 Lot 718,065.00 -
Jumlah 718,065.00
Keuntungan Max. = 0.0000 % x 718,065.00 -
Jumlah 718,065.00
Dibulatkan 718,065.00
66 WAS-6 1 BH KUSEN ALUMUNIUM J5
a. Kusen Aluminium 1 1/2 x 3" 27.8000 M' 70,000.00 1,946,000.00
b. Sealant M' 8,000.00 -
c. Daun Jendela 26.2400 M' 75,000.00 1,968,000.00
d. Karet 80.6400 M' 3,000.00 241,920.00
e. Kaca Rayban 5 mm 7.0800 M2 91,500.00 647,820.00
f. Engsel Casemet 16" Ps 145,540.00 -
g. Rambuncis Bh 10,000.00 -
h. Upah Pasang 0.0000 Lot 4,803,740.00 -
Jumlah 4,803,740.00
Keuntungan Max. = 0.0000 % x 4,803,740.00 -
Jumlah 4,803,740.00
Dibulatkan 4,803,740.00
67 WAS-7 1 BH KUSEN ALUMUNIUM P1
a. Kusen Aluminium 1 1/2 x 3" 5.9000 M' 70,000.00 413,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 3.3600 M2 235,560.00 791,481.60
b. Sealant 11.9600 M' 8,000.00 95,680.00
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
e. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
f. Karet M' 3,000.00 -
g. Kaca Rayban 5 mm M2 91,500.00 -
03/08 Page 218 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
h. Upah Pasang 0.0000 Lot 413,000.00 -
Jumlah 1,449,161.60
Keuntungan Max. = 0.0000 % x 1,449,161.60 -
Jumlah 1,449,161.60
Dibulatkan 1,449,161.00
68 WAS-8 1 BH KUSEN ALUMUNIUM P2/P2'
a. Kusen Aluminium 1 1/2 x 3" 5.5000 M' 70,000.00 385,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 2.5200 M2 235,560.00 593,611.20
b. Sealant 11.1600 M' 8,000.00 89,280.00
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
e. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
f. Karet M' 3,000.00 -
g. Kaca Rayban 5 mm M2 91,500.00 -
h. Upah Pasang 0.0000 Lot 385,000.00 -
Jumlah 1,216,891.20
Keuntungan Max. = 0.0000 % x 1,216,891.20 -
Jumlah 1,216,891.20
Dibulatkan 1,216,891.00
69 WAS-9 1 BH KUSEN ALUMUNIUM P3/P4
a. Kusen Aluminium 1 1/2 x 3" 5.1000 M' 70,000.00 357,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
b. Sealant 10.3800 M' 8,000.00 83,040.00
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
e. Espagnolet / Slot Tanam Pintu Double Set 25,000.00 -
f. Karet M' 3,000.00 -
g. Kaca Rayban 5 mm M2 91,500.00 -
h. Upah Pasang 0.0000 Lot 357,000.00 -
Jumlah 921,530.80
Keuntungan Max. = 0.0000 % x 921,530.80 -
Jumlah 921,530.80
Dibulatkan 921,530.00
70 WAS-10 1 BH KUSEN ALUMUNIUM BV
a. Kusen Aluminium 1 1/2 x 3" 2.2000 M' 70,000.00 154,000.00
b. Sealant 5.1200 M' 8,000.00 40,960.00
c. Daun Jendela 0.2900 M' 75,000.00 21,750.00
d. Karet 4.3200 M' 3,000.00 12,960.00
e. Kaca Rayban 5 mm 0.2100 M2 91,500.00 19,215.00
f. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
h. Upah Pasang 0.0000 Lot 363,465.00 -
Jumlah 404,425.00
Keuntungan Max. = 0.0000 % x 404,425.00 -
Jumlah 404,425.00
Dibulatkan 404,425.00
71 WAS-11 1 BH KUSEN ALUMUNIUM PS
a. Kusen Aluminium 1 1/2 x 3" 3.7200 M' 70,000.00 260,400.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 0.6200 M2 235,560.00 146,047.20
b. Sealant 7.7600 M' 8,000.00 62,080.00
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 2.0000 Bh 12,750.00 25,500.00
e. Teakwood 4 mm M2 27,777.78 -
f. Karet M' 3,000.00 -
g. Kaca Rayban 5 mm M2 91,500.00 -
h. Upah Pasang 0.0000 Lot 260,400.00 -
Jumlah 541,527.20
Keuntungan Max. = 0.0000 % x 541,527.20 -
03/08 Page 219 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Jumlah 541,527.20
Dibulatkan 541,527.00
72 WAS-12 1 BH KUSEN ALUMUNIUM PAR
a. Kusen Aluminium 1 1/2 x 3" 67.5000 M' 70,000.00 4,725,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
b. Sealant 31.7200 M' 8,000.00 253,760.00
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
e. Teakwood 4 mm 12.5500 M2 27,777.78 348,611.11
f. Karet 31.8200 M' 3,000.00 95,460.00
g. Kaca Rayban 5 mm 3.9300 M2 91,500.00 359,595.00
h. Upah Pasang 0.0000 Lot 4,725,000.00 -
Jumlah 6,263,916.91
Keuntungan Max. = 0.0000 % x 6,263,916.91 -
Jumlah 6,263,916.91
Dibulatkan 6,263,916.00
D. KANTOR DINAS SOSIAL
73 SOS-1 1 BH KUSEN ALUMUNIUM P
a. Kusen Aluminium 1 1/2 x 3" 6.6000 M' 70,000.00 462,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6400 M2 235,560.00 386,318.40
b. Sealant 11.6000 M' 8,000.00 92,800.00
c. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
d. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Karet 2.6000 M' 3,000.00 7,800.00
g. Kaca Rayban 5 mm 0.4000 M2 91,500.00 36,600.00
h. Upah Pasang 0.0000 Lot 462,000.00 -
Jumlah 1,071,268.40
Keuntungan Max. = 0.0000 % x 1,071,268.40 -
Jumlah 1,071,268.40
Dibulatkan 1,071,268.00
74 SOS-2 1 BH KUSEN BV
a. Kusen Aluminium 1 1/2 x 3" 4.3000 M' 70,000.00 301,000.00
b. Sealant 4.1000 M' 8,000.00 32,800.00
b. Karet 4.8000 M' 3,000.00 14,400.00
c. Kaca Rayban 5 mm 0.7000 M2 91,500.00 64,050.00
d. Upah Pasang 0.0000 Lot 301,000.00 -
Jumlah 412,250.00
Keuntungan Max. = 0.0000 % x 412,250.00 -
Jumlah 412,250.00
Dibulatkan 412,250.00
75 SOS-3 1 BH KUSEN PINTU GERBANG
a. CNP 125.50.20.2,3 44.2633 Kg 12,201.75 540,089.72
Besi Siku 50.50.5 22.1000 Kg 12,201.75 269,658.68
Plat besi t. 1,8 69.21720 Kg 12,201.75 844,570.97
Pat Strip 40.4 3.6192 Kg 12,201.75 44,160.57
Angkur Ø 10 mm 1.1600 Kg 8,946.40 10,377.82
Pengelasan 536.0000 Cm - -
Engsel Pintu 6.0000 Bh 25,000.00 150,000.00
Slot/Grendel 1.0000 Bh 50,000.00 50,000.00
Handle 2.0000 Bh 25,000.00 50,000.00
Kunci Tanam 1.0000 Bh 100,000.00 100,000.00
Pengecatan 11.1830 M2 28,580.00 319,610.14
d. Upah pasang + alat bantu 0.2000 Lot 2,378,467.90 475,693.58
Jumlah 2,854,161.48
Keuntungan Max. = 0.0000 % x 2,854,161.48 -
Jumlah 2,854,161.48
Dibulatkan 2,854,161.00
76 SOS-4 1 BH KUSEN PAGAR
03/08 Page 220 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
a. Besi GIV Ø 1,5" 25.0500 Kg 13,137.30 329,089.37
Besi GIV Ø 1" 77.8250 Kg 13,137.30 1,022,410.37
Plat besi t. 1,5 40.07250 Kg 12,201.75 488,954.63
Besi Siku 30.30.3 7.6000 Btg 12,201.75 92,733.30
Pengelasan 467.5000 Cm 1,215.40 568,197.63
Roda 6.0000 Bh 25,000.00 150,000.00
Pengecatan 16.0538 M2 28,580.00 458,817.60
d. Upah pasang + alat bantu 0.2000 Lot 3,110,202.90 622,040.58
Jumlah 3,732,243.48
Keuntungan Max. = 0.0000 % x 3,732,243.48 -
Jumlah 3,732,243.48
Dibulatkan 3,732,243.00
D. KANTOR CAMAT KECAMATAN KARAWANG BARAT
1 KRWB-2 1 BH KUSEN JENDELA J8
a. Kusen Aluminium 1 1/2 x 3" 3.9000 M' 70,000.00 273,000.00
b. Daun Jendela Aluminium 3.5000 M' 75,000.00 262,500.00
c. Karet 6.4400 M' 3,000.00 19,320.00
d. Sealant 8.2000 M' 8,000.00 65,600.00
e. Kaca Rayban 5 mm 1.1172 M2 91,500.00 102,223.80
f. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
h. Upah Pasang 0.0000 Lot 878,183.80 -
Jumlah 878,183.80
Keuntungan Max. = 0.0000 % x 878,183.80 -
Jumlah 878,183.80
Dibulatkan 878,183.00
2 P.MAT-17 1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA PJ5
a. Kusen Aluminium 1 1/2 x 3" 10.8350 M' 70,000.00 758,450.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.7630 M2 235,560.00 415,292.28
c. Sealant 12.3000 M' 8,000.00 98,400.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Daun Jendela 2.9600 M' 75,000.00 222,000.00
h. Karet 8.5400 M' 3,000.00 25,620.00
i. Kaca Rayban 5 mm 1.8176 M2 91,500.00 166,310.40
j. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
k. Rambuncis 1.0000 Bh 10,000.00 10,000.00
f. Plitur daun pintu 3.5260 M2 16,301.00 57,477.33
l. Upah Pasang 0.0000 Lot 1,352,920.40 -
Jumlah 2,048,090.01
Keuntungan Max. = 0.0000 % x 2,048,090.01 -
Jumlah 2,048,090.01
Dibulatkan 2,048,090.00
3 P.MAT-17 1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA PJ6/PJ6'
a. Kusen Aluminium 1 1/2 x 3" 9.5550 M' 70,000.00 668,850.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 2.6445 M2 235,560.00 622,938.42
c. Sealant 12.3000 M' 8,000.00 98,400.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Daun Jendela M' 75,000.00 -
h. Karet 5.4800 M' 3,000.00 16,440.00
i. Kaca Rayban 5 mm 1.6254 M2 91,500.00 148,724.10
j. Engsel Casemet 16" Ps 145,540.00 -
k. Rambuncis Bh 10,000.00 -
f. Plitur daun pintu 5.2890 M2 16,301.00 86,215.99
l. Upah Pasang 0.0000 Lot 859,014.10 -
03/08 Page 221 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Jumlah 1,790,568.51
Keuntungan Max. = 0.0000 % x 1,790,568.51 -
Jumlah 1,790,568.51
Dibulatkan 1,790,568.00
4 MAT.9 1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT KARAWANG BARAT
a. Hurup Kecil 30.0000 Bh 50,000.00 1,500,000.00
b. Hurup Sedang 35.0000 Bh 75,000.00 2,625,000.00
c. Hurup Besar 28.0000 Bh 125,000.00 3,500,000.00
d. Tambahan Upah Pasang 0.1000 Ls 7,625,000.00 762,500.00
Jumlah 8,387,500.00
Keuntungan Max. = 0.0000 % x 8,387,500.00 -
Jumlah 8,387,500.00
Dibulatkan 8,387,500.00
5 MAT.9 1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT RENGADENGKLOK
a. Hurup Kecil 23.0000 Bh 50,000.00 1,150,000.00
b. Hurup Sedang 35.0000 Bh 75,000.00 2,625,000.00
c. Hurup Besar 29.0000 Bh 125,000.00 3,625,000.00
d. Tambahan Upah Pasang 0.1000 Ls 7,400,000.00 740,000.00
Jumlah 8,140,000.00
Keuntungan Max. = 0.0000 % x 8,140,000.00 -
Jumlah 8,140,000.00
Dibulatkan 8,140,000.00
E. KANTOR CAMAT KECAMATAN KARAWANG TIMUR
1 P-CAMAT 1 UNIT PENEDUH PARKIR MOTOR KANTOR CAMAT KARAWANG TIMUR
a. Galian Tanah 0.3920 M3 20,200.00 7,918.40
b. Pengecoran Beton Ad. 1 : 3 : 5 0.6615 M3 485,218.00 320,971.71
c. Pas. Pipa BSP Ø 2" 6.0000 Btg 175,000.00 1,050,000.00
d. Pas. Besi Hollow 4/6 66.3600 M' 15,833.33 1,050,700.00
e. Pengelasan 2,116.0000 Cm 1,215.40 2,571,777.94
f. Pengecatan Besi 12.5268 M2 28,580.00 358,015.94
g. Polycarbonat 28.1325 M2 60,532.69 1,702,935.84
h. Besi U-24 20.6944 Kg 8,946.40 185,140.38
h. Tambahan upah pasang 0.3000 Ls 7,247,460.20 2,174,238.06
Jumlah 9,421,698.26
Keuntungan Max. = 10.00 % x 9,421,698.26 942,169.83
Jumlah 10,363,868.09
Dibulatkan 10,363,868.00
2 MAT.9 1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT KARAWANG TIMUR
a. Hurup Kecil 27.0000 Bh 50,000.00 1,350,000.00
b. Hurup Sedang 33.0000 Bh 75,000.00 2,475,000.00
c. Hurup Besar 28.0000 Bh 125,000.00 3,500,000.00
d. Tambahan Upah Pasang 0.1000 Ls 7,325,000.00 732,500.00
Jumlah 8,057,500.00
Keuntungan Max. = 0.0000 % x 8,057,500.00 -
Jumlah 8,057,500.00
Dibulatkan 8,057,500.00
F. MESJID AL-JIHAD
1 M.AJ - 1 1 BH KUSEN JENDELA J1 (ALUMINIUM)
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 10.2750 M' 80,000.00 822,000.00
b. Sealant 15.3582 M' 8,000.00 122,865.60
c. Daun Jendela Aluminium Warna setara Elexindo 5.1242 M' 85,000.00 435,557.00
d. Karet 7.6366 M' 3,000.00 22,909.80
e. Kaca Polos 5 mm 1.7231 M2 75,000.00 129,232.50
f. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
h. Upah Pasang 0.0000 Lot 1,558,872.40 -
Jumlah 1,688,104.90
Keuntungan Max. = 0.0000 % x 1,688,104.90 - 03/08 Page 222 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Jumlah 1,688,104.90
Dibulatkan 1,688,104.00
2 M.AJ - 2 1 BH KUSEN JENDELA J2
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 9.7250 M' 80,000.00 778,000.00
b. Sealant 14.8936 M' 8,000.00 119,148.80
c. Daun Jendela Aluminium Warna setara Elexindo 4.8242 M' 85,000.00 410,057.00
d. Karet 7.1251 M' 3,000.00 21,375.30
e. Kaca Polos 5 mm 1.3825 M2 75,000.00 103,687.50
f. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
h. Upah Pasang 0.0000 Lot 1,484,121.10 -
Jumlah 1,587,808.60
Keuntungan Max. = 0.0000 % x 1,587,808.60 -
Jumlah 1,587,808.60
Dibulatkan 1,587,808.00
3 M.AJ - 3 1 BH KUSEN JENDELA J3
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 18.1000 M' 80,000.00 1,448,000.00
b. Sealant 20.3852 M' 8,000.00 163,081.60
c. Daun Jendela Aluminium Warna setara Elexindo 10.2204 M' 85,000.00 868,734.00
d. Karet 17.7514 M' 3,000.00 53,254.20
e. Kaca Polos 5 mm 4.1030 M2 75,000.00 307,725.00
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 2,844,149.80 -
Jumlah 3,151,874.80
Keuntungan Max. = 0.0000 % x 3,151,874.80 -
Jumlah 3,151,874.80
Dibulatkan 3,151,874.00
4 M.AJ - 4 1 BH KUSEN JENDELA J4
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 15.1200 M' 80,000.00 1,209,600.00
b. Sealant 22.4866 M' 8,000.00 179,892.80
d. Karet 15.4596 M' 3,000.00 46,378.80
e. Kaca Polos 5 mm 1.8024 M2 75,000.00 135,180.00
h. Upah Pasang 0.0000 Lot 1,435,871.60 -
Jumlah 1,571,051.60
Keuntungan Max. = 0.0000 % x 1,571,051.60 -
Jumlah 1,571,051.60
Dibulatkan 1,571,051.00
5 M.AJ - 5 1 BH KUSEN JENDELA J5
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 11.4000 M' 80,000.00 912,000.00
b. Sealant 16.8706 M' 8,000.00 134,964.80
d. Karet 10.3896 M' 3,000.00 31,168.80
e. Kaca Polos 5 mm 0.9393 M2 75,000.00 70,447.50
h. Upah Pasang 0.0000 Lot 1,078,133.60 -
Jumlah 1,148,581.10
Keuntungan Max. = 0.0000 % x 1,148,581.10 -
Jumlah 1,148,581.10
Dibulatkan 1,148,581.00
6 M.AJ - 6 1 BH KUSEN JENDELA J6
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 14.8000 M' 80,000.00 1,184,000.00
b. Sealant 17.9000 M' 8,000.00 143,200.00
c. Daun Jendela Aluminium Warna setara Elexindo 10.0000 M' 85,000.00 850,000.00
d. Karet 18.8000 M' 3,000.00 56,400.00
e. Kaca Polos 5 mm 4.3500 M2 75,000.00 326,250.00
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 2,544,680.00 -
Jumlah 2,870,930.00
03/08 Page 223 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Keuntungan Max. = 0.0000 % x 2,870,930.00 -
Jumlah 2,870,930.00
Dibulatkan 2,870,930.00
7 M.AJ - 7 1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA PJ1
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 18.7328 M' 70,000.00 1,311,296.00
b. Sealant 21.1582 M' 8,000.00 169,265.60
c. Daun Pintu Panil Kayu Kuat Kls II 5.3902 M2 266,200.00 1,434,871.24
d. Kunci Tanam Antik 1.0000 Bh 246,000.00 246,000.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Daun Jendela Aluminium Warna setara Elexindo 10.8564 M' 85,000.00 922,794.00
h. Karet 10.0310 M' 3,000.00 30,093.00
i. Kaca Polos 5 mm 2.5232 M2 75,000.00 189,240.00
j. Kaca Patri 1.3800 M2 500,000.00 690,000.00
k. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
l. Rambuncis 2.0000 Bh 10,000.00 20,000.00
m. Plitur daun pintu 10.7804 M2 16,301.00 175,731.30
n. Upah Pasang 0.0000 Lot 2,769,528.60 -
Jumlah 5,581,871.14
Keuntungan Max. = 0.0000 % x 5,581,871.14 -
Jumlah 5,581,871.14
Dibulatkan 5,581,871.00
8 M.AJ - 8 1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA BOUVENLIGHT P1
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 9.2500 M' 70,000.00 647,500.00
b. Sealant 15.4000 M' 8,000.00 123,200.00
c. Daun Pintu Panil Kayu Kuat Kls II 3.4246 M2 266,200.00 911,628.52
d. Kunci Tanam Antik 1.0000 Bh 246,000.00 246,000.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Daun Jendela Aluminium Warna setara Elexindo 6.4600 M' 85,000.00 549,100.00
h. Karet 5.5758 M' 3,000.00 16,727.40
i. Kaca Polos 5 mm 0.9994 M2 75,000.00 74,955.00
j. Kaca Patri 0.7938 M2 500,000.00 396,900.00
k. Engsel Casemet 12" 2.0000 Ps 120,540.00 241,080.00
l. Rambuncis 2.0000 Bh 10,000.00 20,000.00
m. Plitur daun pintu 6.8492 M2 16,301.00 111,648.81
n. Upah Pasang 0.0000 Lot 1,622,607.40 -
Jumlah 3,440,239.73
Keuntungan Max. = 0.0000 % x 3,440,239.73 -
Jumlah 3,440,239.73
Dibulatkan 3,440,239.00
9 M.AJ - 9 1 BH KUSEN ALUMUNIUM & DAUN PINTU P2
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 10.5800 M' 70,000.00 740,600.00
b. Sealant 17.9338 M' 8,000.00 143,470.40
c. Daun Pintu Panil Kayu Kuat Kls II 5.4258 M2 266,200.00 1,444,347.96
d. Kunci Tanam Antik 1.0000 Bh 246,000.00 246,000.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
j. Kaca Patri 1.3800 M2 500,000.00 690,000.00
k. Plitur daun pintu 8.0916 M2 16,301.00 131,901.17
l. Upah Pasang 0.0000 Lot 909,070.40 -
Jumlah 3,497,819.53
Keuntungan Max. = 0.0000 % x 3,497,819.53 -
Jumlah 3,497,819.53
Dibulatkan 3,497,819.00
10 M.AJ - 10 1 BH KUSEN ALUMUNIUM & DAUN PINTU P3
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 5.1200 M' 70,000.00 358,400.00
b. Sealant 10.4000 M' 8,000.00 83,200.00
03/08 Page 224 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
c. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.7410 M2 235,560.00 410,109.96
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Kaca Polos 5 mm 0.0690 M2 75,000.00 5,175.00
g. Plitur daun pintu 3.4820 M2 16,301.00 56,760.08
h. Upah Pasang 0.0000 Lot 446,775.00 -
Jumlah 999,395.04
Keuntungan Max. = 0.0000 % x 999,395.04 -
Jumlah 999,395.04
Dibulatkan 999,395.00
11 M.AJ - 11 1 BH KUSEN ALUMUNIUM & DAUN PINTU P4
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 5.1200 M' 70,000.00 358,400.00
b. Sealant 10.4000 M' 8,000.00 83,200.00
c. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.7410 M2 235,560.00 410,109.96
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Plitur daun pintu 3.4820 M2 16,301.00 56,760.08
g. Upah Pasang 0.0000 Lot 441,600.00 -
Jumlah 994,220.04
Keuntungan Max. = 0.0000 % x 994,220.04 -
Jumlah 994,220.04
Dibulatkan 994,220.00
12 M.AJ - 12 1 BH KUSEN ALUMUNIUM & DAUN PINTU PK
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 5.0200 M' 70,000.00 351,400.00
b. Sealant 10.2000 M' 8,000.00 81,600.00
c. Daun Pintu Teakwood + Formika Rangka Kayu Kuat Kls II 1.5298 M2 259,484.00 396,958.62
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Plitur daun pintu 1.5298 M2 16,301.00 24,937.27
g. Upah Pasang 0.0000 Lot 433,000.00 -
Jumlah 940,645.89
Keuntungan Max. = 0.0000 % x 940,645.89 -
Jumlah 940,645.89
Dibulatkan 940,645.00
13 M.AJ - 13 1 BH KUSEN ALUMUNIUM & DAUN PINTU PS (PINTU SHAFT)
a. Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo 3.8400 M' 70,000.00 268,800.00
b. Sealant 8.0000 M' 8,000.00 64,000.00
c. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 0.6043 M2 235,560.00 142,348.91
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 2.0000 Bh 12,750.00 25,500.00
f. Plitur daun pintu 1.2086 M2 16,301.00 19,701.39
g. Upah Pasang 0.0000 Lot 332,800.00 -
Jumlah 567,850.30
Keuntungan Max. = 0.0000 % x 567,850.30 -
Jumlah 567,850.30
Dibulatkan 567,850.00
14 M.AJ - 14 4 M' PAS. RAILING
a. Hollow Stainles 4 x 6 4.4000 M' 60,375.00 265,650.00
b. Holow Stainles 4 x 4 6.1600 M' 46,000.00 283,360.00
c. Hollow Stainles 2 x 2 31.1080 M' 24,150.00 751,258.20
d. Plat Strip 3 mm 4.4000 M' 7,500.00 33,000.00
e. Dynabolt 8 14.0000 Bh 3,000.00 42,000.00
f. Melubang Besi dg. Bor 14.0000 Ttk 2,701.25 37,817.50
g. Las Argon 2,016.0000 cm 1,215.40 2,450,238.34
h. Upah Pasang 0.2000 Lot 1,375,268.20 275,053.64
Jumlah 4,138,377.68
Untuk 1 M' 1,034,594.42
Keuntungan Max. = 0.0000 % x 1,034,594.42 -
03/08 Page 225 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Jumlah 1,034,594.42
Dibulatkan 1,034,594.00
15 M.AJ - 15 1 UNIT TERALIS PIPA STAINLESS Ø 2,5" TYPE-A (AL-JIHAD)
a. Pipa Stainless Ø 2,5" 3.0000 Btg 330,000.00 990,000.00
b. Plat Ring & Dop 20.0000 Bh 25,000.00 500,000.00
c. Dynabolt 10 60.0000 Bh 5,000.00 300,000.00
d. Melubang Besi dg. Bor 60.0000 Ttk 2,701.25 162,075.00
e. Las Argon 588.7500 cm 3,646.19 2,146,693.19
f. Upah Pasang 0.2000 Lot 1,790,000.00 358,000.00
Jumlah 4,456,768.19
Keuntungan Max. = 0.0000 % x 4,456,768.19 -
Jumlah 4,456,768.19
Dibulatkan 4,456,768.00
16 M.AJ - 16 1 UNIT TERALIS PIPA STAINLESS Ø 2,5" TYPE-B (AL-JIHAD)
a. Pipa Stainless Ø 2,5" 3.0000 Btg 330,000.00 990,000.00
b. Plat Ring & Dop 20.0000 Bh 25,000.00 500,000.00
c. Dynabolt 10 60.0000 Bh 5,000.00 300,000.00
d. Melubang Besi dg. Bor 60.0000 Ttk 2,701.25 162,075.00
e. Las Argon 392.5000 cm 3,646.19 1,431,128.79
f. Upah Pasang 0.2000 Lot 1,790,000.00 358,000.00
Jumlah 3,741,203.79
Keuntungan Max. = 0.0000 % x 3,741,203.79 -
Jumlah 3,741,203.79
Dibulatkan 3,741,203.00
17 M.AJ - 17 1 UNIT TERALIS PIPA STAINLESS Ø 2,5" TYPE-C (AL-JIHAD)
a. Pipa Stainless Ø 2,5" 5.0000 Btg 330,000.00 1,650,000.00
b. Plat Ring & Dop 20.0000 Bh 25,000.00 500,000.00
c. Dynabolt 10 60.0000 Bh 5,000.00 300,000.00
d. Melubang Besi dg. Bor 60.0000 Ttk 2,701.25 162,075.00
e. Las Argon 392.5000 cm 3,646.19 1,431,128.79
f. Upah Pasang 0.2000 Lot 2,450,000.00 490,000.00
Jumlah 4,533,203.79
Keuntungan Max. = 0.0000 % x 4,533,203.79 -
Jumlah 4,533,203.79
Dibulatkan 4,533,203.00
18 M.AJ - 18 1 UNIT LAMPU TAMAN AL-JIHAD
a. Galian 0.0360 M3 20,200.00 727.20
b. Pas. Bata 1:5 1.0800 M2 51,690.80 55,826.06
c. Pas. Batu Andesit 0.8000 M2 194,885.40 155,908.32
d. Besi Hollow 2 x 2 4.0700 M' 7,000.00 28,490.00
e. Acrilyc Putih Susu 0.2697 M2 85,000.00 22,926.20
f. Pengelasan 136.0000 Cm 1,215.40 165,293.86
g. Melubang Besi dg. Bor 8.0000 Ttk 2,701.25 21,610.00
h. Sekrup 8.0000 Bh 50.00 400.00
i. Fischer 6 8.0000 Bh 100.00 800.00
j. Pengecatan besi 0.2220 M2 28,580.00 6,344.76
k. Sealant 6.0000 M' 8,000.00 48,000.00
l. Lampu SL 18 W 1.0000 bh 29,000.00 29,000.00
m. Upah Pasang 0.2000 Lot 129,616.20 25,923.24
Jumlah 561,249.64
Keuntungan Max. = 0.0000 % x 561,249.64 -
Jumlah 561,249.64
Dibulatkan 561,249.00
19 M.AJ - 19 1 BH' BETON PENUTUP SALURAN GRAVEL AL-JIHAD (UK. 8 x 40 x 40 CM)
a. Beton Ad. 1 : 3 : 5 0.0128 M3 485,218.00 6,210.79
b. Besi Beton U-24 1.1060 Kg 8,946.40 9,894.72
c. Bekisting papan 0.1280 M2 44,350.00 5,676.80
d. Upah Pasang 0.0000 Lot 21,782.31 0.00
03/08 Page 226 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Jumlah 21,782.31
Keuntungan Max. = 0.0000 % x 21,782.31 -
Jumlah 21,782.31
Dibulatkan 21,782.00
20 M.AJ - 20 1 M2 PAS. BAHAN PLAFOND LAMBRISERING KAYU FORNIS
a. Kayu Fornis 0.0070 m3 2,700,000.00 18,900.00
b. Paku 0.1000 Kg 13,000.00 1,300.00
c. Paku Sekrup 0.1500 Kg 50.00 7.50
d. Pekerja 0.6000 Org 25,000.00 15,000.00
e. Tukang Kayu 1.8000 Org 35,000.00 63,000.00
f. Kepala Tukang Kayu 0.1800 Org 51,000.00 9,180.00
g. Mandor 0.0300 Org 58,000.00 1,740.00
h. Upah Angkut 0.2000 Lot 109,127.50 21,825.50
Jumlah 130,953.00
Keuntungan Max. = 0.0000 % x 130,953.00 -
Jumlah 130,953.00
Dibulatkan 130,953.00
21 M.AJ - 21 Pas. INSTALASI LISTRIK AL-JIHAD
a. Kabel NYM 3 x 1,5 mm 769.3400 M' 5,520.00 4,246,756.80
b. Kabel NYM 2 x 1,5 mm 937.0350 M' 3,950.00 3,701,288.25
c. Kabel NYM 3 x 2,5 mm 178.2000 M' 6,900.00 1,229,580.00
d. Kabel NYM 2 x 2,5 mm 107.8000 M' 5,500.00 592,900.00
e. Kabel NYY 3 x 2,5 mm 275.0000 M' 7,860.00 2,161,500.00
f. Kabel NYY 2 x 2,5 mm 293.7000 M' 6,400.00 1,879,680.00
g. Upah Pasang 0.1500 Lot 13,811,705.05 2,071,755.76
Jumlah 15,883,460.81
Keuntungan Max. = 0.0000 % x 15,883,460.81 -
Jumlah 15,883,460.81
Dibulatkan 15,883,460.00
22 M.AJ - 22 1 SET PENANGKAL PETIR AL-JIHAD
a. Head Kurn R 80 M 1.0000 Unit 5,500,000.00 5,500,000.00
b. Pipa GIV Ø 1,5 " 0.5000 Btg 175,000.00 87,500.00
c. Kabel NYY 1x50 mm2 41.0000 M' 60,000.00 2,460,000.00
d. Grounding System (Max.3 Ohm) w/ GIV Ø 1" 1.0000 Unit 3,250,000.00 3,250,000.00
BC 50 mm + Bak Kontrol
e. Tambahan Upah + Alat 0.2000 Lot 8,047,500.00 1,609,500.00
Jumlah 12,907,000.00
Keuntungan Max. = 0.0000 % x 12,907,000.00 -
Jumlah 12,907,000.00
Dibulatkan 12,907,000.00
23 M.AJ - 23 1 M2 PAS. DINDING ROSTER/KRAWANG DESAIN KHUSUS, MENARA AL-JIHAD
a. Roster/Krawang 8.5000 Bh 7,000.00 59,500.00
b. PC 50 Kg/Zak (Tiga Roda) 0.2560 Zak 53,000.00 13,568.00
c. Pasir Pasang 0.0350 M3 140,000.00 4,900.00
d. Pekerja 0.3000 Org 25,000.00 7,500.00
e. Tukang Batu 0.1000 Org 35,000.00 3,500.00
f. Kepala Tukang Batu 0.0100 Org 51,000.00 510.00
g. Mandor 0.0150 Org 58,000.00 870.00
h. Upah Angkut 0.0000 Lot 77,968.00 -
Jumlah 90,348.00
Keuntungan Max. = 0.0000 % x 90,348.00 -
Jumlah 90,348.00
Dibulatkan 90,348.00
24 M.AJ - 24 Pas. INSTALASI KABEL AUDIO AL-JIHAD
a. Kabel Audio Serabut 2 x 120 299.8600 M' 4,200.00 1,259,412.00
b. Upah Pasang 0.1500 Lot 1,259,412.00 188,911.80
Jumlah 1,448,323.80
Keuntungan Max. = 0.0000 % x 1,448,323.80 -
03/08 Page 227 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Jumlah 1,448,323.80
Dibulatkan 1,448,323.00
G. SARANA OLAH RAGA
1 OR-1 1 UNIT RING BASKET
a. Besi Siku 50.50.5 81.8000 M' 29,166.67 2,385,833.33
b. Besi Siku 30.30.3 7.2000 M' 10,333.33 74,400.00
c. Besi Beton U-24 2.1288 Kg 8,946.40 19,045.10
d. Baud Ø 16 12.0000 Bh 3,000.00 36,000.00
e. Baud Ø 12 40.0000 Bh 1,500.00 60,000.00
f. Pengelasan 1,496.0000 Cm 1,215.40 1,818,232.42
g. Pengecatan besi 21.1600 M2 28,580.00 604,752.80
h. Beton Ad. 1 : 3 : 5 0.6100 M3 485,218.00 295,982.98
i. Upah Pasang 0.1000 Lot 2,556,233.33 255,623.33
Jumlah 5,549,869.96
Keuntungan Max. = 0.0000 % x 5,549,869.96 -
Jumlah 5,549,869.96
Dibulatkan 5,549,869.00
2 OR-2 1 UNIT TIANG VOLLEY BALL
a. Pipa GIV Ø 3 " 6.0000 M' 70,833.33 425,000.00
b. Pipa GIV Ø 4 " 1.2000 M' 79,166.67 95,000.00
c. Besi Beton U-24 1.0644 Kg 8,946.40 9,522.55
d. Baud Ø 16 6.0000 Bh 3,000.00 18,000.00
f. Pengelasan 45.2600 Cm 1,215.40 55,008.82
g. Pengecatan besi 0.7100 M2 28,580.00 20,291.80
h. Beton Ad. 1 : 3 : 5 0.0700 M3 485,218.00 33,965.26
i. Upah Pasang 0.1000 Lot 538,000.00 53,800.00
Jumlah 710,588.43
Keuntungan Max. = 0.0000 % x 710,588.43 -
Jumlah 710,588.43
Dibulatkan 710,588.00
H. DINAS CIPTA KARYA
1 DCK-1 1 TITIK PONDASI BOR PILE DIAMETER 30 CM (KEDALAMAN 7 M')
a. Biaya pengeboran 7.0000 m' 30,000.00 210,000.00
b. Cor beton Site Mix K-250 0.5440 m3 655,927.00 356,827.57
c. Pembesian T. 3 M' 30.0000 Kg 9,234.10 277,023.00
Jumlah 843,850.57
Keuntungan Max. = - % x 843,850.57 -
Jumlah 843,850.57
Dibulatkan 843,850.00
2 DCK-2 1 M2 BETON RABAT T = 8 CM / K-175 :
a. Cor beton Site Mix K-175 1.0000 M2 49,703.76 49,703.76
b. Pembesian ( Bobot/M3 ) = Wire Mesh M6 1.0000 M2 26,190.48 26,190.48
Jumlah 75,894.24
Keuntungan Max. = - % x 75,894.24 -
Jumlah 75,894.24
Dibulatkan 75,894.00
3 DCK-3 1 UNIT DAUN PINTU DOUBLE MEGATEAK RANGKA KAYU :
a. Rangka kayu kamper Samarinda 0.0320 M3 6,500,000.00 208,000.00
b. Megateak 4 mm 2.0000 lbr 75,000.00 150,000.00
c. Lem kayu 0.2500 Kg 20,000.00 5,000.00
d. Cat / Plituran 4.0000 M2 16,301.00 65,204.00
e. Paku tripleks 0.1000 Kg 18,000.00 1,800.00
f. Pekerja terampil 1.0000 ORG 25,000.00 25,000.00
g. Tukang Kayu kusen 1.5000 ORG 35,000.00 52,500.00
h. Kep.Tukang 0.5000 ORG 51,000.00 25,500.00
i. Mandor 0.0500 ORG 58,000.00 2,900.00
Jumlah 535,904.00
Keuntungan Max. = - % x 535,904.00 - 03/08 Page 228 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Jumlah 535,904.00
Dibulatkan 535,904.00
4 DCK-4 1 UNIT DAUN PINTU KM/WC RANGKA KAYU :
a. Rangka kayu kamper Samarinda 0.0320 M3 6,500,000.00 208,000.00
b. Megateak 1.0000 lbr 75,000.00 75,000.00
c. Tripleks 2.0000 M2 17,361.11 34,722.22
d. Formica 2.0000 M2 30,000.00 60,000.00
e. List profil 1.5/1.5 cm 6.5000 M' 1,500.00 9,750.00
f. Lem kayu 1.0000 Kg 20,000.00 20,000.00
g. Plituran 2.0000 M2 16,301.00 32,602.00
h. Paku tripleks 0.1000 Kg 18,000.00 1,800.00
i. Pekerja terampil 1.0000 ORG 25,000.00 25,000.00
j. Tukang Kayu kusen 1.5000 ORG 35,000.00 52,500.00
k. Kep.Tukang 0.5000 ORG 51,000.00 25,500.00
l. Mandor 0.0500 ORG 58,000.00 2,900.00
Jumlah 547,774.22
Keuntungan Max. = - % x 547,774.22 -
Jumlah 547,774.22
Dibulatkan 547,774.00
5 DCK-5 Pintu, Type : P1
a. Frame Alm. Color anodizing 10.2000 M' 70,000.00 714,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.6000 M2 75,000.00 270,000.00
c. Karet Kaca 15.2000 M' 3,000.00 45,600.00
d. Sealant silicon 20.4000 M' 8,000.00 163,200.00
e. Daun Pintu Alm. Color anodizing 2.0000 Unit 525,000.00 1,050,000.00
f. Floorhing lengkap engsel atas 2.0000 Unit 750,000.00 1,500,000.00
g. Kunci pintu ( Patch lock + cylinder ) 1.0000 Unit 600,000.00 600,000.00
h. Grendel Pintu aluminium 2.0000 Ps. 120,000.00 240,000.00
i. Tarikan ( Handle ) stainless 2.0000 Ps. 225,000.00 450,000.00
j. Biaya pemasangan 1.0000 ls 503,280.00 503,280.00
Jumlah 5,536,080.00
Keuntungan Max. = - % x 5,536,080.00 -
Jumlah 5,536,080.00
Dibulatkan 5,536,080.00
6 DCK-6 Pintu, Type : P2
a. Frame Alm. Color anodizing 10.2000 M' 70,000.00 714,000.00
b. Kaca Rayband t=6 mm ( Asahimas ) 3.6000 M2 75,000.00 270,000.00
c. Karet Kaca 15.2000 M' 3,000.00 45,600.00
d. Sealant silicon 20.4000 M' 8,000.00 163,200.00
e. Daun Pintu Alm. Color anodizing 2.0000 Unit 525,000.00 1,050,000.00
f. Engsel pintu 6.0000 Bh 7,500.00 45,000.00
g. Kunci pintu ( Patch lock + cylinder ) 1.0000 Unit 600,000.00 600,000.00
h. Grendel Pintu aluminium 2.0000 Ps. 120,000.00 240,000.00
i. Tarikan ( Handle ) stainless 2.0000 Ps. 225,000.00 450,000.00
j. Biaya pemasangan 1.0000 ls 503,280.00 503,280.00
Jumlah 4,081,080.00
Keuntungan Max. = - % x 4,081,080.00 -
Jumlah 4,081,080.00
Dibulatkan 4,081,080.00
7 DCK-7 Pintu, Type : P3
a. Frame Alm. Color anodizing 9.0000 M' 70,000.00 630,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.5500 M2 75,000.00 41,250.00
c. Karet Kaca 4.2000 M' 3,000.00 12,600.00
d. Sealant silicon 18.0000 M' 8,000.00 144,000.00
e. Pintu double Megateak 1.5000 Unit 535,904.00 803,856.00
f. Engsel pintu 6.0000 Bh 7,500.00 45,000.00
g. Kunci pintu silinder 1.0000 Unit 210,000.00 210,000.00
h. Grendel Pintu kayu 2.0000 Ps. 25,000.00 50,000.00
03/08 Page 229 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
i. Polituran Daun pintu 6.7200 M2 16,301.00 109,542.72
j. Biaya pemasangan 1.0000 ls 204,624.87 204,624.87
Jumlah 2,250,873.59
Keuntungan Max. = - % x 2,250,873.59 -
Jumlah 2,250,873.59
Dibulatkan 2,250,873.00
8 DCK-8 Pintu, Type : P4
a. Frame Alm. Color anodizing 8.1000 M' 70,000.00 567,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.4000 M2 75,000.00 30,000.00
c. Karet Kaca 2.6000 M' 3,000.00 7,800.00
d. Sealant silicon 16.2000 M' 8,000.00 129,600.00
e. Pintu double Megateak 1.0000 Unit 535,904.00 535,904.00
f. Engsel pintu 3.0000 Bh 7,500.00 22,500.00
g. Kunci pintu silinder 1.0000 Unit 210,000.00 210,000.00
h. Polituran Daun pintu 3.3600 M2 16,301.00 54,771.36
i. Biaya pemasangan 1.0000 ls 150,280.40 150,280.40
Jumlah 1,707,855.76
Keuntungan Max. = - % x 1,707,855.76 -
Jumlah 1,707,855.76
Dibulatkan 1,707,855.00
9 DCK-9 Pintu, Type : P5
a. Frame Alm. Color anodizing 5.1000 M' 70,000.00 357,000.00
b. Sealant silicon 10.2000 M' 8,000.00 81,600.00
c. Pintu double Megateak + Formica 1.0000 Unit 441,874.22 441,874.22
d. Engsel pintu 3.0000 Bh 7,500.00 22,500.00
e. Kunci KM/WC 1.0000 Unit 72,000.00 72,000.00
f. Polituran Daun pintu 1.4700 M2 16,301.00 23,962.47
g. Biaya pemasangan 1.0000 ls 97,497.42 97,497.42
Jumlah 1,096,434.11
Keuntungan Max. = - % x 1,096,434.11 -
Jumlah 1,096,434.11
Dibulatkan 1,096,434.00
10 DCK-10 Jendela, Type : J1.
a. Frame Alm. Color anodizing 20.2000 M' 70,000.00 1,414,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 5.7500 M2 75,000.00 431,250.00
c. Karet Kaca 24.2000 M' 3,000.00 72,600.00
d. Sealant silicon 30.0000 M' 8,000.00 240,000.00
e. Biaya pemasangan 1.0000 ls 215,785.00 215,785.00
Jumlah 2,373,635.00
Keuntungan Max. = - % x 2,373,635.00 -
Jumlah 2,373,635.00
Dibulatkan 2,373,635.00
11 DCK-11 Jendela, Type : J2.
a. Frame Alm. Color anodizing 14.4000 M' 70,000.00 1,008,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.8700 M2 75,000.00 290,250.00
c. Karet Kaca 16.0000 M' 3,000.00 48,000.00
d. Sealant silicon 23.6000 M' 8,000.00 188,800.00
e. Biaya pemasangan 1.0000 ls 215,785.00 215,785.00
Jumlah 1,750,835.00
Keuntungan Max. = - % x 1,750,835.00 -
Jumlah 1,750,835.00
Dibulatkan 1,750,835.00
12 DCK-12 Jendela, Type : J3.
a. Frame Alm. Color anodizing 17.0000 M' 70,000.00 1,190,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.7100 M2 75,000.00 278,250.00
c. Karet Kaca 18.9000 M' 3,000.00 56,700.00
d. Sealant silicon 16.8000 M' 8,000.00 134,400.00
e. Daun Jendela aluminium clear anodizing 1.0000 Unit 315,000.00 315,000.00
03/08 Page 230 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
f. Engsel jendela 2.0000 Bh 120,000.00 240,000.00
g. Slot Jendela 1.0000 Bh 75,000.00 75,000.00
h. Biaya pemasangan 1.0000 ls 228,935.00 228,935.00
Jumlah 2,518,285.00
Keuntungan Max. = - % x 2,518,285.00 -
Jumlah 2,518,285.00
Dibulatkan 2,518,285.00
13 DCK-13 Jendela, Type : J4.
a. Frame Alm. Color anodizing 12.0000 M' 70,000.00 840,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 2.4000 M2 75,000.00 180,000.00
c. Karet Kaca 12.4000 M' 3,000.00 37,200.00
d. Sealant silicon 20.4000 M' 8,000.00 163,200.00
e. Daun Jendela aluminium clear anodizing 2.0000 Unit 315,000.00 630,000.00
f. Engsel jendela 4.0000 Bh 120,000.00 480,000.00
g. Slot Jendela 2.0000 Bh 75,000.00 150,000.00
Jumlah 2,480,400.00
Keuntungan Max. = - % x 2,480,400.00 -
Jumlah 2,480,400.00
Dibulatkan 2,480,400.00
14 DCK-14 Jendela, Type : J5.
a. Frame Alm. Color anodizing 8.6000 M' 70,000.00 602,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 2.0000 M2 75,000.00 150,000.00
c. Karet Kaca 8.6000 M' 3,000.00 25,800.00
d. Sealant silicon 17.3000 M' 8,000.00 138,400.00
e. Biaya pemasangan 1.0000 ls 91,620.00 91,620.00
Jumlah 1,007,820.00
Keuntungan Max. = - % x 1,007,820.00 -
Jumlah 1,007,820.00
Dibulatkan 1,007,820.00
15 DCK-15 Jendela, Type : J6.
a. Frame Alm. Color anodizing 5.1000 M' 70,000.00 357,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 1.0400 M2 75,000.00 78,000.00
c. Karet Kaca 5.1000 M' 3,000.00 15,300.00
d. Sealant silicon 10.2000 M' 8,000.00 81,600.00
e. Biaya pemasangan 1.0000 ls 91,620.00 91,620.00
Jumlah 623,520.00
Keuntungan Max. = - % x 623,520.00 -
Jumlah 623,520.00
Dibulatkan 623,520.00
16 DCK-16 Jendela, Type : J7.
a. Frame Alm. Color anodizing 4.9000 M' 70,000.00 343,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.8500 M2 75,000.00 63,750.00
c. Karet Kaca 4.9000 M' 3,000.00 14,700.00
d. Sealant silicon 9.8000 M' 8,000.00 78,400.00
e. Biaya pemasangan 1.0000 ls 91,620.00 91,620.00
Jumlah 591,470.00
Keuntungan Max. = - % x 591,470.00 -
Jumlah 591,470.00
Dibulatkan 591,470.00
17 DCK-17 Bovenlight, Type : BV1.
a. Frame Alm. Color anodizing 7.1000 M' 70,000.00 497,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.9200 M2 75,000.00 69,000.00
c. Karet Kaca 4.7000 M' 3,000.00 14,100.00
d. Sealant silicon 12.0000 M' 8,000.00 96,000.00
e. Biaya pemasangan 1.0000 ls 67,610.00 67,610.00
Jumlah 743,710.00
Keuntungan Max. = - % x 743,710.00 -
Jumlah 743,710.00
03/08 Page 231 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Dibulatkan 743,710.00
18 DCK-18 Bovenlight, Type : BV2.
a. Frame Alm. Color anodizing 4.9500 M' 70,000.00 346,500.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.7500 M2 75,000.00 56,250.00
c. Karet Kaca 3.1000 M' 3,000.00 9,300.00
d. Sealant silicon 9.0000 M' 8,000.00 72,000.00
e. Biaya pemasangan 1.0000 ls 48,405.00 48,405.00
Jumlah 532,455.00
Keuntungan Max. = - % x 532,455.00 -
Jumlah 532,455.00
Dibulatkan 532,455.00
19 DCK-19 Bovenlight, Type : BV3.
a. Frame Alm. Color anodizing 2.2000 M' 70,000.00 154,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.2000 M2 75,000.00 15,000.00
c. Karet Kaca 1.3000 M' 3,000.00 3,900.00
d. Sealant silicon 4.4000 M' 8,000.00 35,200.00
e. Biaya pemasangan 1.0000 ls 20,810.00 20,810.00
Jumlah 228,910.00
Keuntungan Max. = - % x 228,910.00 -
Jumlah 228,910.00
Dibulatkan 228,910.00
20 DCK-20 1 Unit Dinding Partisi Type PS.1-1 3.5400 M2
a. Panel Double Gypsum t. 9 mm 3.5400 m² 54,000.00 191,160.00
b. Pipa Hollow 40.20 10.6200 m' 8,000.00 84,960.00
c. List Multimegateak 1 x 4 Cm + melamic 5.9000 m' 35,000.00 206,500.00
d. List Multimegateak 2 x 10 Cm + melamic 2.9500 m' 60,000.00 177,000.00
e. Plint Kayu 1,5/10 cm finish melamic 5.9000 m' 35,000.00 206,500.00
f. Alat bantu 3.5400 m² 2,000.00 7,080.00
g. Paku Gypsum ( skrup ) 53.1000 bh 150.00 7,965.00
h. Pekerja Terampil 1.4160 org 25,000.00 35,400.00
i. Tukang Kayu Terampil 2.8320 org 35,000.00 99,120.00
j. Kepala Tukang Kayu 0.7080 org 51,000.00 36,108.00
k. Mandor 0.1416 org 58,000.00 8,212.80
l. Cat Tembok 7.0800 m² 15,831.23 112,085.09
Jumlah 1,172,090.89
Keuntungan Max. = - % x 1,172,090.89 -
Jumlah 1,172,090.89
Dibulatkan 1,172,090.00
21 DCK-21 1 Unit Dinding Partisi Type PS.1-2 2.2200 M2
a. Panel Double Gypsum t. 9 mm 2.2200 m² 54,000.00 119,880.00
b. Pipa Hollow 40.20 6.6600 m' 8,000.00 53,280.00
c. List Multimegateak 1 x 4 Cm + melamic 3.7000 m' 35,000.00 129,500.00
d. List Multimegateak 2 x 10 Cm + melamic 1.8500 m' 60,000.00 111,000.00
e. Plint Kayu 1,5/10 cm finish melamic 3.7000 m' 35,000.00 129,500.00
f. Alat bantu 2.2200 m² 2,000.00 4,440.00
g. Paku Gypsum ( skrup ) 33.3000 bh 150.00 4,995.00
h. Pekerja Terampil 0.8880 org 25,000.00 22,200.00
i. Tukang Kayu Terampil 1.7760 org 35,000.00 62,160.00
j. Kepala Tukang Kayu 0.4440 org 51,000.00 22,644.00
k. Mandor 0.0888 org 58,000.00 5,150.40
l. Cat Tembok 4.4400 m² 15,831.23 70,290.65
Jumlah 735,040.05
Keuntungan Max. = - % x 735,040.05 -
Jumlah 735,040.05
Dibulatkan 735,040.00
22 DCK-22 1 Unit Dinding Partisi Type PS.1-3 2.8200 M2
a. Panel Double Gypsum t. 9 mm 2.8200 m² 54,000.00 152,280.00
b. Pipa Hollow 40.20 8.4600 m' 8,000.00 67,680.00
03/08 Page 232 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
c. List Multimegateak 1 x 4 Cm + melamic 4.7000 m' 35,000.00 164,500.00
d. List Multimegateak 2 x 10 Cm + melamic 2.3500 m' 60,000.00 141,000.00
e. Plint Kayu 1,5/10 cm finish melamic 4.7000 m' 35,000.00 164,500.00
f. Alat bantu 2.8200 m² 2,000.00 5,640.00
g. Paku Gypsum ( skrup ) 42.3000 bh 150.00 6,345.00
h. Pekerja Terampil 1.1280 org 25,000.00 28,200.00
i. Tukang Kayu Terampil 2.2560 org 35,000.00 78,960.00
j. Kepala Tukang Kayu 0.5640 org 51,000.00 28,764.00
k. Mandor 0.1128 org 58,000.00 6,542.40
l. Cat Tembok 5.6400 m² 15,831.23 89,288.12
Jumlah 933,699.52
Keuntungan Max. = - % x 933,699.52 -
Jumlah 933,699.52
Dibulatkan 933,699.00
23 DCK-23 1 Unit Dinding Partisi Type PS.1-4 2.1000 M2
a. Panel Double Gypsum t. 9 mm 2.1000 m² 54,000.00 113,400.00
b. Pipa Hollow 40.20 6.3000 m' 8,000.00 50,400.00
c. List Multimegateak 1 x 4 Cm + melamic 3.5000 m' 35,000.00 122,500.00
d. List Multimegateak 2 x 10 Cm + melamic 1.7500 m' 60,000.00 105,000.00
e. Plint Kayu 1,5/10 cm finish melamic 3.5000 m' 35,000.00 122,500.00
f. Alat bantu 2.1000 m² 2,000.00 4,200.00
g. Paku Gypsum ( skrup ) 31.5000 bh 150.00 4,725.00
h. Pekerja Terampil 0.8400 org 25,000.00 21,000.00
i. Tukang Kayu Terampil 1.6800 org 35,000.00 58,800.00
j. Kepala Tukang Kayu 0.4200 org 51,000.00 21,420.00
k. Mandor 0.0840 org 58,000.00 4,872.00
l. Cat Tembok 4.2000 m² 15,831.23 66,491.16
Jumlah 695,308.16
Keuntungan Max. = - % x 695,308.16 -
Jumlah 695,308.16
Dibulatkan 695,308.00
24 DCK-24 1 Unit Dinding Partisi Type PP.1-1 5.7800 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 6.3000 m' 70,000.00 441,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 1.2600 m² 75,000.00 94,500.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 11.0000 m' 25,000.00 275,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 5.7000 m' 4,000.00 22,800.00
e. Panel Double Gypsum t. 9 mm 4.2200 m² 54,000.00 227,880.00
f. Pipa Hollow 40.20 12.6600 m' 8,000.00 101,280.00
g. Plint Kayu 1,5/10 cm finish melamic 3.5600 m' 35,000.00 124,600.00
h. Alat bantu 5.7800 m² 2,000.00 11,560.00
i. Paku Gypsum ( skrup ) 50.6400 bh 150.00 7,596.00
j. Pekerja Terampil 1.6880 org 25,000.00 42,200.00
k. Tukang Kayu Terampil 3.3760 org 35,000.00 118,160.00
l. Kepala Tukang Kayu 0.8440 org 51,000.00 43,044.00
m. Mandor 0.1688 org 58,000.00 9,790.40
n. Cat Tembok 8.4400 m² 15,831.23 133,615.56
Jumlah 1,653,025.96
Keuntungan Max. = - % x 1,653,025.96 -
Jumlah 1,653,025.96
Dibulatkan 1,653,025.00
25 DCK-25 1 Unit Dinding Partisi Type PP.1-2 12.0200 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 17.7700 m' 70,000.00 1,243,900.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.0400 m² 75,000.00 228,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 27.1600 m' 25,000.00 679,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 15.7000 m' 4,000.00 62,800.00
e. Panel Double Gypsum t. 9 mm 6.4600 m² 54,000.00 348,840.00
f. Pipa Hollow 40.20 19.3800 m' 8,000.00 155,040.00
g. Plint Kayu 1,5/10 cm finish melamic 5.6000 m' 35,000.00 196,000.00
03/08 Page 233 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 12.0200 m² 2,000.00 24,040.00
n. Paku Gypsum ( skrup ) 77.5200 bh 150.00 11,628.00
o. Pekerja Terampil 2.5840 org 25,000.00 64,600.00
p. Tukang Kayu Terampil 5.1680 org 35,000.00 180,880.00
q. Kepala Tukang Kayu 1.2920 org 51,000.00 65,892.00
r. Mandor 0.2584 org 58,000.00 14,987.20
s. Cat Tembok 12.9200 m² 15,831.23 204,539.46
Jumlah 4,303,322.02
Keuntungan Max. = - % x 4,303,322.02 -
Jumlah 4,303,322.02
Dibulatkan 4,303,322.00
26 DCK-26 1 Unit Dinding Partisi Type PP.1-3 12.0200 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 20.9400 m' 70,000.00 1,465,800.00
b. Kaca Rayband t=5 mm ( Asahimas ) 5.0400 m² 75,000.00 378,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 27.9200 m' 25,000.00 698,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 25.6000 m' 4,000.00 102,400.00
e. Panel Double Gypsum t. 9 mm 6.0200 m² 54,000.00 325,080.00
f. Pipa Hollow 40.20 18.0600 m' 8,000.00 144,480.00
g. Plint Kayu 1,5/10 cm finish melamic 7.4000 m' 35,000.00 259,000.00
h. Alat bantu 12.0200 m² 2,000.00 24,040.00
i. Paku Gypsum ( skrup ) 72.2400 bh 150.00 10,836.00
j. Pekerja Terampil 2.4080 org 25,000.00 60,200.00
k. Tukang Kayu Terampil 4.8160 org 35,000.00 168,560.00
l. Kepala Tukang Kayu 1.2040 org 51,000.00 61,404.00
m. Mandor 0.2408 org 58,000.00 13,966.40
n. Cat Tembok 12.0400 m² 15,831.23 190,607.98
Jumlah 3,902,374.38
Keuntungan Max. = - % x 3,902,374.38 -
Jumlah 3,902,374.38
Dibulatkan 3,902,374.00
27 DCK-27 1 Unit Dinding Partisi Type PP.1-4 12.0200 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 18.5700 m' 70,000.00 1,299,900.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.3000 m² 75,000.00 247,500.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 27.9600 m' 25,000.00 699,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 17.3000 m' 4,000.00 69,200.00
e. Panel Double Gypsum t. 9 mm 5.3800 m² 54,000.00 290,520.00
f. Pipa Hollow 40.20 16.1400 m' 8,000.00 129,120.00
g. Plint Kayu 1,5/10 cm finish melamic 4.8000 m' 35,000.00 168,000.00
h. Pintu double Teakwood 1.5000 unit 535,904.00 803,856.00
i. Engsel pintu 6.0000 bh 7,500.00 45,000.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 2.0000 ps 25,000.00 50,000.00
l. Polituran Daun pintu 5.0400 m² 16,301.00 82,157.04
m. Alat bantu 12.0200 m² 2,000.00 24,040.00
n. Paku Gypsum ( skrup ) 64.5600 bh 150.00 9,684.00
o. Pekerja Terampil 2.1520 org 25,000.00 53,800.00
p. Tukang Kayu Terampil 4.3040 org 35,000.00 150,640.00
q. Kepala Tukang Kayu 1.0760 org 51,000.00 54,876.00
r. Mandor 0.2152 org 58,000.00 12,481.60
s. Cat Tembok 10.7600 m² 15,831.23 170,344.01
Jumlah 4,570,118.65
Keuntungan Max. = - % x 4,570,118.65 -
Jumlah 4,570,118.65
03/08 Page 234 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Dibulatkan 4,570,118.00
28 DCK-28 1 Unit Dinding Partisi Type PP.1-5 12.0200 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 17.7700 m' 70,000.00 1,243,900.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.0400 m² 75,000.00 228,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 27.1600 m' 25,000.00 679,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 15.7000 m' 4,000.00 62,800.00
e. Panel Double Gypsum t. 9 mm 6.4600 m² 54,000.00 348,840.00
f. Pipa Hollow 40.20 19.3800 m' 8,000.00 155,040.00
g. Plint Kayu 1,5/10 cm finish melamic 5.6000 m' 35,000.00 196,000.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 12.0200 m² 2,000.00 24,040.00
n. Paku Gypsum ( skrup ) 77.5200 bh 150.00 11,628.00
o. Pekerja Terampil 2.5840 org 25,000.00 64,600.00
p. Tukang Kayu Terampil 5.1680 org 35,000.00 180,880.00
q. Kepala Tukang Kayu 1.2920 org 51,000.00 65,892.00
r. Mandor 0.2584 org 58,000.00 14,987.20
s. Cat Tembok 12.9200 m² 15,831.23 204,539.46
Jumlah 4,303,322.02
Keuntungan Max. = - % x 4,303,322.02 -
Jumlah 4,303,322.02
Dibulatkan 4,303,322.00
29 DCK-29 1 Unit Dinding Partisi Type PP.1-6 12.0200 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 14.6000 m' 70,000.00 1,022,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 1.0400 m² 75,000.00 78,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 26.4000 m' 25,000.00 660,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 5.8000 m' 4,000.00 23,200.00
e. Panel Double Gypsum t. 9 mm 6.9000 m² 54,000.00 372,600.00
f. Pipa Hollow 40.20 20.7000 m' 8,000.00 165,600.00
g. Plint Kayu 1,5/10 cm finish melamic 3.8000 m' 35,000.00 133,000.00
h. Pintu double Teakwood 2.0000 unit 535,904.00 1,071,808.00
i. Engsel pintu 6.0000 bh 7,500.00 45,000.00
j. Kunci pintu silinder 2.0000 bh 210,000.00 420,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 6.7200 m² 16,301.00 109,542.72
m. Alat bantu 12.0200 m² 2,000.00 24,040.00
n. Paku Gypsum ( skrup ) 82.8000 bh 150.00 12,420.00
o. Pekerja Terampil 2.7600 org 25,000.00 69,000.00
p. Tukang Kayu Terampil 5.5200 org 35,000.00 193,200.00
q. Kepala Tukang Kayu 1.3800 org 51,000.00 70,380.00
r. Mandor 0.2760 org 58,000.00 16,008.00
s. Cat Tembok 13.8000 m² 15,831.23 218,470.94
Jumlah 4,704,269.66
Keuntungan Max. = - % x 4,704,269.66 -
Jumlah 4,704,269.66
Dibulatkan 4,704,269.00
30 DCK-30 1 Unit Dinding Partisi Type PP.1-7 15.2700 M2
a. Panel Double Gypsum t. 9 mm 15.2700 m² 54,000.00 824,580.00
b. Pipa Hollow 40.20 45.8100 m' 8,000.00 366,480.00
c. Plint Kayu 1,5/10 cm finish melamic 9.4000 m' 35,000.00 329,000.00
d. Alat bantu 15.2700 m² 2,000.00 30,540.00
e. Paku Gypsum ( skrup ) 183.2400 bh 150.00 27,486.00
f. Pekerja Terampil 6.1080 org 25,000.00 152,700.00
g. Tukang Kayu Terampil 12.2160 org 35,000.00 427,560.00
h. Kepala Tukang Kayu 3.0540 org 51,000.00 155,754.00
03/08 Page 235 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
i. Mandor 0.6108 org 58,000.00 35,426.40
j. Cat Tembok 30.5400 m² 15,831.23 483,485.69
Jumlah 2,833,012.09
Keuntungan Max. = - % x 2,833,012.09 -
Jumlah 2,833,012.09
Dibulatkan 2,833,012.00
31 DCK-31 1 Unit Dinding Partisi Type PP.1-8 15.2700 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 19.3000 m' 70,000.00 1,351,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.0400 m² 75,000.00 228,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 35.2000 m' 25,000.00 880,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 15.7000 m' 4,000.00 62,800.00
e. Panel Double Gypsum t. 9 mm 9.5900 m² 54,000.00 517,860.00
f. Pipa Hollow 40.20 28.7700 m' 8,000.00 230,160.00
g. Plint Kayu 1,5/10 cm finish melamic 7.6000 m' 35,000.00 266,000.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 15.2700 m² 2,000.00 30,540.00
n. Paku Gypsum ( skrup ) 115.0800 bh 150.00 17,262.00
o. Pekerja Terampil 3.8360 org 25,000.00 95,900.00
p. Tukang Kayu Terampil 7.6720 org 35,000.00 268,520.00
q. Kepala Tukang Kayu 1.9180 org 51,000.00 97,818.00
r. Mandor 0.3836 org 58,000.00 22,248.80
s. Cat Tembok 19.1800 m² 15,831.23 303,642.94
Jumlah 5,194,927.10
Keuntungan Max. = - % x 5,194,927.10 -
Jumlah 5,194,927.10
Dibulatkan 5,194,927.00
32 DCK-32 1 Unit Dinding Partisi Type PP.1-9 15.9200 M2
a. Panel Double Gypsum t. 9 mm 15.9200 m² 54,000.00 859,680.00
b. Pipa Hollow 40.20 47.7600 m' 8,000.00 382,080.00
c. Plint Kayu 1,5/10 cm finish melamic 9.8000 m' 35,000.00 343,000.00
d. Alat bantu 15.9200 m² 2,000.00 31,840.00
e. Paku Gypsum ( skrup ) 191.0400 bh 150.00 28,656.00
f. Pekerja Terampil 6.3680 org 25,000.00 159,200.00
g. Tukang Kayu Terampil 12.7360 org 35,000.00 445,760.00
h. Kepala Tukang Kayu 3.1840 org 51,000.00 162,384.00
i. Mandor 0.6368 org 58,000.00 36,934.40
j. Cat Tembok 31.8400 m² 15,831.23 504,066.28
Jumlah 2,953,600.68
Keuntungan Max. = - % x 2,953,600.68 -
Jumlah 2,953,600.68
Dibulatkan 2,953,600.00
33 DCK-33 1 Unit Dinding Partisi Type PP.1-10 15.2700 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 17.7700 m' 70,000.00 1,243,900.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.0400 m² 75,000.00 228,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 27.1600 m' 25,000.00 679,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 15.7000 m' 4,000.00 62,800.00
e. Panel Double Gypsum t. 9 mm 9.7100 m² 54,000.00 524,340.00
f. Pipa Hollow 40.20 29.1300 m' 8,000.00 233,040.00
g. Plint Kayu 1,5/10 cm finish melamic 7.6000 m' 35,000.00 266,000.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
03/08 Page 236 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
m. Alat bantu 15.2700 m² 2,000.00 30,540.00
n. Paku Gypsum ( skrup ) 116.5200 bh 150.00 17,478.00
o. Pekerja Terampil 3.8840 org 25,000.00 97,100.00
p. Tukang Kayu Terampil 7.7680 org 35,000.00 271,880.00
q. Kepala Tukang Kayu 1.9420 org 51,000.00 99,042.00
r. Mandor 0.3884 org 58,000.00 22,527.20
s. Cat Tembok 19.4200 m² 15,831.23 307,442.44
Jumlah 4,906,265.00
Keuntungan Max. = - % x 4,906,265.00 -
Jumlah 4,906,265.00
Dibulatkan 4,906,264.00
34 DCK-34 1 Unit Dinding Partisi Type PP.1-11 18.5200 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 20.9400 m' 70,000.00 1,465,800.00
b. Kaca Rayband t=5 mm ( Asahimas ) 5.0400 m² 75,000.00 378,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 27.9200 m' 25,000.00 698,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 25.6000 m' 4,000.00 102,400.00
e. Panel Double Gypsum t. 9 mm 12.5200 m² 54,000.00 676,080.00
f. Pipa Hollow 40.20 37.5600 m' 8,000.00 300,480.00
g. Plint Kayu 1,5/10 cm finish melamic 11.4000 m' 35,000.00 399,000.00
h. Alat bantu 18.5200 m² 2,000.00 37,040.00
i. Paku Gypsum ( skrup ) 150.2400 bh 150.00 22,536.00
j. Pekerja Terampil 5.0080 org 25,000.00 125,200.00
k. Tukang Kayu Terampil 10.0160 org 35,000.00 350,560.00
l. Kepala Tukang Kayu 2.5040 org 51,000.00 127,704.00
m. Mandor 0.5008 org 58,000.00 29,046.40
n. Cat Tembok 25.0400 m² 15,831.23 396,413.94
Jumlah 5,108,260.34
Keuntungan Max. = - % x 5,108,260.34 -
Jumlah 5,108,260.34
Dibulatkan 5,108,260.00
35 DCK-35 1 Unit Dinding Partisi Type PP.1-12 8.8400 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 10.4700 m' 70,000.00 732,900.00
b. Kaca Rayband t=5 mm ( Asahimas ) 2.5200 m² 75,000.00 189,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 13.9600 m' 25,000.00 349,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 12.8000 m' 4,000.00 51,200.00
e. Panel Double Gypsum t. 9 mm 5.8400 m² 54,000.00 315,360.00
f. Pipa Hollow 40.20 17.5200 m' 8,000.00 140,160.00
g. Plint Kayu 1,5/10 cm finish melamic 5.4400 m' 35,000.00 190,400.00
h. Alat bantu 8.8400 m² 2,000.00 17,680.00
i. Paku Gypsum ( skrup ) 70.0800 bh 150.00 10,512.00
j. Pekerja Terampil 2.3360 org 25,000.00 58,400.00
k. Tukang Kayu Terampil 4.6720 org 35,000.00 163,520.00
l. Kepala Tukang Kayu 1.1680 org 51,000.00 59,568.00
m. Mandor 0.2336 org 58,000.00 13,548.80
n. Cat Tembok 11.6800 m² 15,831.23 184,908.74
Jumlah 2,476,157.54
Keuntungan Max. = - % x 2,476,157.54 -
Jumlah 2,476,157.54
Dibulatkan 2,476,157.00
36 DCK-36 1 Unit Dinding Partisi Type PP.1-13 18.2000 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 29.0400 m' 70,000.00 2,032,800.00
b. Kaca Rayband t=5 mm ( Asahimas ) 5.8200 m² 75,000.00 436,500.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 41.9200 m' 25,000.00 1,048,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 29.3000 m' 4,000.00 117,200.00
e. Panel Double Gypsum t. 9 mm 8.5600 m² 54,000.00 462,240.00
f. Pipa Hollow 40.20 25.6800 m' 8,000.00 205,440.00
g. Plint Kayu 1,5/10 cm finish melamic 8.6000 m' 35,000.00 301,000.00
h. Pintu double Teakwood 1.5000 unit 535,904.00 803,856.00
03/08 Page 237 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
i. Engsel pintu 6.0000 bh 7,500.00 45,000.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 2.0000 ps 25,000.00 50,000.00
l. Polituran Daun pintu 5.0400 m² 16,301.00 82,157.04
m. Alat bantu 18.2000 m² 2,000.00 36,400.00
n. Paku Gypsum ( skrup ) 102.7200 bh 150.00 15,408.00
o. Pekerja Terampil 3.4240 org 25,000.00 85,600.00
p. Tukang Kayu Terampil 6.8480 org 35,000.00 239,680.00
q. Kepala Tukang Kayu 1.7120 org 51,000.00 87,312.00
r. Mandor 0.3424 org 58,000.00 19,859.20
s. Cat Tembok 17.1200 m² 15,831.23 271,030.61
Jumlah 6,549,482.85
Keuntungan Max. = - % x 6,549,482.85 -
Jumlah 6,549,482.85
Dibulatkan 6,549,482.00
37 DCK-37 1 Unit Dinding Partisi Type PP.1-14 8.9300 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 17.7700 m' 70,000.00 1,243,900.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.0400 m² 75,000.00 228,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 27.1600 m' 25,000.00 679,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 15.7000 m' 4,000.00 62,800.00
e. Panel Double Gypsum t. 9 mm 4.8100 m² 54,000.00 259,740.00
f. Pipa Hollow 40.20 14.4300 m' 8,000.00 115,440.00
g. Plint Kayu 1,5/10 cm finish melamic 3.7000 m' 35,000.00 129,500.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 8.9300 m² 2,000.00 17,860.00
n. Paku Gypsum ( skrup ) 57.7200 bh 150.00 8,658.00
o. Pekerja Terampil 1.9240 org 25,000.00 48,100.00
p. Tukang Kayu Terampil 3.8480 org 35,000.00 134,680.00
q. Kepala Tukang Kayu 0.9620 org 51,000.00 49,062.00
r. Mandor 0.1924 org 58,000.00 11,159.20
s. Cat Tembok 9.6200 m² 15,831.23 152,296.41
Jumlah 3,963,370.97
Keuntungan Max. = - % x 3,963,370.97 -
Jumlah 3,963,370.97
Dibulatkan 3,963,370.00
38 DCK-38 1 Unit Dinding Partisi Type PP.1-15 11.7000 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 17.7700 m' 70,000.00 1,243,900.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.0400 m² 75,000.00 228,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 27.1600 m' 25,000.00 679,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 15.7000 m' 4,000.00 62,800.00
e. Panel Double Gypsum t. 9 mm 6.1400 m² 54,000.00 331,560.00
f. Pipa Hollow 40.20 18.4200 m' 8,000.00 147,360.00
g. Plint Kayu 1,5/10 cm finish melamic 5.4000 m' 35,000.00 189,000.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 11.7000 m² 2,000.00 23,400.00
n. Paku Gypsum ( skrup ) 73.6800 bh 150.00 11,052.00
o. Pekerja Terampil 2.4560 org 25,000.00 61,400.00
p. Tukang Kayu Terampil 4.9120 org 35,000.00 171,920.00
q. Kepala Tukang Kayu 1.2280 org 51,000.00 62,628.00
r. Mandor 0.2456 org 58,000.00 14,244.80
03/08 Page 238 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
s. Cat Tembok 12.2800 m² 15,831.23 194,407.47
Jumlah 4,243,847.63
Keuntungan Max. = - % x 4,243,847.63 -
Jumlah 4,243,847.63
Dibulatkan 4,243,847.00
39 DCK-39 1 Unit Dinding Partisi Type PP.1-16 18.2000 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 28.2400 m' 70,000.00 1,976,800.00
b. Kaca Rayband t=5 mm ( Asahimas ) 5.5600 m² 75,000.00 417,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 41.1200 m' 25,000.00 1,028,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 28.5000 m' 4,000.00 114,000.00
e. Panel Double Gypsum t. 9 mm 9.6400 m² 54,000.00 520,560.00
f. Pipa Hollow 40.20 28.9200 m' 8,000.00 231,360.00
g. Plint Kayu 1,5/10 cm finish melamic 9.4000 m' 35,000.00 329,000.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 18.2000 m² 2,000.00 36,400.00
n. Paku Gypsum ( skrup ) 115.6800 bh 150.00 17,352.00
o. Pekerja Terampil 3.8560 org 25,000.00 96,400.00
p. Tukang Kayu Terampil 7.7120 org 35,000.00 269,920.00
q. Kepala Tukang Kayu 1.9280 org 51,000.00 98,328.00
r. Mandor 0.3856 org 58,000.00 22,364.80
s. Cat Tembok 19.2800 m² 15,831.23 305,226.07
Jumlah 6,285,886.23
Keuntungan Max. = - % x 6,285,886.23 -
Jumlah 6,285,886.23
Dibulatkan 6,285,886.00
40 DCK-40 1 Unit Dinding Partisi Type PP.1-17 15.2700 M2
a. Panel Double Gypsum t. 9 mm 15.2700 m² 54,000.00 824,580.00
b. Pipa Hollow 40.20 45.8100 m' 8,000.00 366,480.00
c. Plint Kayu 1,5/10 cm finish melamic 9.6000 m' 35,000.00 336,000.00
d. Alat bantu 15.2700 m² 2,000.00 30,540.00
e. Paku Gypsum ( skrup ) 183.2400 bh 150.00 27,486.00
f. Pekerja Terampil 6.1080 org 25,000.00 152,700.00
g. Tukang Kayu Terampil 12.2160 org 35,000.00 427,560.00
h. Kepala Tukang Kayu 3.0540 org 51,000.00 155,754.00
i. Mandor 0.6108 org 58,000.00 35,426.40
j. Cat Tembok 30.5400 m² 15,831.23 483,485.69
Jumlah 2,840,012.09
Keuntungan Max. = - % x 2,840,012.09 -
Jumlah 2,840,012.09
Dibulatkan 2,840,012.00
41 DCK-41 1 Unit Dinding Partisi Type PP.1-18 11.7000 M2
a. Panel Double Gypsum t. 9 mm 11.7000 m² 54,000.00 631,800.00
b. Pipa Hollow 40.20 35.1000 m' 8,000.00 280,800.00
c. Plint Kayu 1,5/10 cm finish melamic 7.2000 m' 35,000.00 252,000.00
d. Alat bantu 11.7000 m² 2,000.00 23,400.00
e. Paku Gypsum ( skrup ) 140.4000 bh 150.00 21,060.00
f. Pekerja Terampil 4.6800 org 25,000.00 117,000.00
g. Tukang Kayu Terampil 9.3600 org 35,000.00 327,600.00
h. Kepala Tukang Kayu 2.3400 org 51,000.00 119,340.00
i. Mandor 0.4680 org 58,000.00 27,144.00
j. Cat Tembok 23.4000 m² 15,831.23 370,450.72
Jumlah 2,170,594.72
Keuntungan Max. = - % x 2,170,594.72 -
Jumlah 2,170,594.72
03/08 Page 239 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Dibulatkan 2,170,594.00
42 DCK-42 1 Unit Dinding Partisi Type PP.1-19 18.2000 M2
a. Panel Double Gypsum t. 9 mm 18.2000 m² 54,000.00 982,800.00
b. Pipa Hollow 40.20 54.6000 m' 8,000.00 436,800.00
c. Plint Kayu 1,5/10 cm finish melamic 11.2000 m' 35,000.00 392,000.00
d. Alat bantu 18.2000 m² 2,000.00 36,400.00
e. Paku Gypsum ( skrup ) 218.4000 bh 150.00 32,760.00
f. Pekerja Terampil 7.2800 org 25,000.00 182,000.00
g. Tukang Kayu Terampil 14.5600 org 35,000.00 509,600.00
h. Kepala Tukang Kayu 3.6400 org 51,000.00 185,640.00
i. Mandor 0.7280 org 58,000.00 42,224.00
j. Cat Tembok 36.4000 m² 15,831.23 576,256.68
Jumlah 3,376,480.68
Keuntungan Max. = - % x 3,376,480.68 -
Jumlah 3,376,480.68
Dibulatkan 3,376,480.00
43 DCK-43 1 Unit Dinding Partisi Type PP.2-1 77.3500 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 116.9300 m' 70,000.00 8,185,100.00
b. Kaca Rayband t=5 mm ( Asahimas ) 24.5000 m² 75,000.00 1,837,500.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 166.0400 m' 25,000.00 4,151,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 124.7000 m' 4,000.00 498,800.00
e. Panel Double Gypsum t. 9 mm 41.5900 m² 54,000.00 2,245,860.00
f. Pipa Hollow 40.20 124.7700 m' 8,000.00 998,160.00
g. Plint Kayu 1,5/10 cm finish melamic 21.4000 m' 35,000.00 749,000.00
h. Pintu double Teakwood 3.5000 unit 535,904.00 1,875,664.00
i. Engsel pintu 12.0000 bh 7,500.00 90,000.00
j. Kunci pintu silinder 3.0000 bh 210,000.00 630,000.00
k. Grendel Pintu kayu 2.0000 ps 25,000.00 50,000.00
l. Polituran Daun pintu 11.7600 m² 16,301.00 191,699.76
m. Alat bantu 77.3500 m² 2,000.00 154,700.00
n. Paku Gypsum ( skrup ) 499.0800 bh 150.00 74,862.00
o. Pekerja Terampil 16.6360 org 25,000.00 415,900.00
p. Tukang Kayu Terampil 33.2720 org 35,000.00 1,164,520.00
q. Kepala Tukang Kayu 8.3180 org 51,000.00 424,218.00
r. Mandor 1.6636 org 58,000.00 96,488.80
s. Cat Tembok 83.1800 m² 15,831.23 1,316,841.50
Jumlah 25,150,314.06
Keuntungan Max. = - % x 25,150,314.06 -
Jumlah 25,150,314.06
Dibulatkan 25,150,314.00
44 DCK-44 1 Unit Dinding Partisi Type PP.2-2 77.3500 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 110.4300 m' 70,000.00 7,730,100.00
b. Kaca Rayband t=5 mm ( Asahimas ) 24.2400 m² 75,000.00 1,818,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 153.6400 m' 25,000.00 3,841,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 122.6000 m' 4,000.00 490,400.00
e. Panel Double Gypsum t. 9 mm 43.0700 m² 54,000.00 2,325,780.00
f. Pipa Hollow 40.20 129.2100 m' 8,000.00 1,033,680.00
g. Plint Kayu 1,5/10 cm finish melamic 42.4000 m' 35,000.00 1,484,000.00
h. Pintu double Teakwood 3.0000 unit 535,904.00 1,607,712.00
i. Engsel pintu 12.0000 bh 7,500.00 90,000.00
j. Kunci pintu silinder 2.0000 bh 210,000.00 420,000.00
k. Grendel Pintu kayu 4.0000 ps 25,000.00 100,000.00
l. Polituran Daun pintu 10.0800 m² 16,301.00 164,314.08
m. Alat bantu 77.3500 m² 2,000.00 154,700.00
n. Paku Gypsum ( skrup ) 516.8400 bh 150.00 77,526.00
o. Pekerja Terampil 17.2280 org 25,000.00 430,700.00
p. Tukang Kayu Terampil 34.4560 org 35,000.00 1,205,960.00
q. Kepala Tukang Kayu 8.6140 org 51,000.00 439,314.00
03/08 Page 240 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
r. Mandor 1.7228 org 58,000.00 99,922.40
s. Cat Tembok 86.1400 m² 15,831.23 1,363,701.94
Jumlah 24,876,810.42
Keuntungan Max. = - % x 24,876,810.42 -
Jumlah 24,876,810.42
Dibulatkan 24,876,810.00
45 DCK-45 1 Unit Dinding Partisi Type PP.2-3 15.6000 M2
a. Panel Double Gypsum t. 9 mm 15.6000 m² 54,000.00 842,400.00
b. Pipa Hollow 40.20 46.8000 m' 8,000.00 374,400.00
c. Plint Kayu 1,5/10 cm finish melamic 9.6000 m' 35,000.00 336,000.00
d. Alat bantu 15.6000 m² 2,000.00 31,200.00
e. Paku Gypsum ( skrup ) 187.2000 bh 150.00 28,080.00
f. Pekerja Terampil 6.2400 org 25,000.00 156,000.00
g. Tukang Kayu Terampil 12.4800 org 35,000.00 436,800.00
h. Kepala Tukang Kayu 3.1200 org 51,000.00 159,120.00
i. Mandor 0.6240 org 58,000.00 36,192.00
j. Cat Tembok 31.2000 m² 15,831.23 493,934.30
Jumlah 2,894,126.30
Keuntungan Max. = - % x 2,894,126.30 -
Jumlah 2,894,126.30
Dibulatkan 2,894,126.00
46 DCK-46 1 Unit Dinding Partisi Type PP.2-4 15.6000 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 19.3000 m' 70,000.00 1,351,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.0400 m² 75,000.00 228,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 35.2000 m' 25,000.00 880,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 15.7000 m' 4,000.00 62,800.00
e. Panel Double Gypsum t. 9 mm 9.9200 m² 54,000.00 535,680.00
f. Pipa Hollow 40.20 29.7600 m' 8,000.00 238,080.00
g. Plint Kayu 1,5/10 cm finish melamic 7.8000 m' 35,000.00 273,000.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 15.6000 m² 2,000.00 31,200.00
n. Paku Gypsum ( skrup ) 119.0400 bh 150.00 17,856.00
o. Pekerja Terampil 3.9680 org 25,000.00 99,200.00
p. Tukang Kayu Terampil 7.9360 org 35,000.00 277,760.00
q. Kepala Tukang Kayu 1.9840 org 51,000.00 101,184.00
r. Mandor 0.3968 org 58,000.00 23,014.40
s. Cat Tembok 19.8400 m² 15,831.23 314,091.55
Jumlah 5,256,041.31
Keuntungan Max. = - % x 5,256,041.31 -
Jumlah 5,256,041.31
Dibulatkan 5,256,041.00
47 DCK-47 1 Unit Dinding Partisi Type PP.2-5 15.6000 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 17.7700 m' 70,000.00 1,243,900.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.0400 m² 75,000.00 228,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 27.1600 m' 25,000.00 679,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 15.7000 m' 4,000.00 62,800.00
e. Panel Double Gypsum t. 9 mm 10.0400 m² 54,000.00 542,160.00
f. Pipa Hollow 40.20 30.1200 m' 8,000.00 240,960.00
g. Plint Kayu 1,5/10 cm finish melamic 7.8000 m' 35,000.00 273,000.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
03/08 Page 241 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
m. Alat bantu 15.6000 m² 2,000.00 31,200.00
n. Paku Gypsum ( skrup ) 120.4800 bh 150.00 18,072.00
o. Pekerja Terampil 4.0160 org 25,000.00 100,400.00
p. Tukang Kayu Terampil 8.0320 org 35,000.00 281,120.00
q. Kepala Tukang Kayu 2.0080 org 51,000.00 102,408.00
r. Mandor 0.4016 org 58,000.00 23,292.80
s. Cat Tembok 20.0800 m² 15,831.23 317,891.05
Jumlah 4,967,379.21
Keuntungan Max. = - % x 4,967,379.21 -
Jumlah 4,967,379.21
Dibulatkan 4,967,379.00
48 DCK-48 1 Unit Dinding Partisi Type PP.2-6 15.4300 M2
a. Panel Double Gypsum t. 9 mm 15.4300 m² 54,000.00 833,220.00
b. Pipa Hollow 40.20 46.2900 m' 8,000.00 370,320.00
c. Plint Kayu 1,5/10 cm finish melamic 9.5000 m' 35,000.00 332,500.00
d. Alat bantu 15.4300 m² 2,000.00 30,860.00
e. Paku Gypsum ( skrup ) 185.1600 bh 150.00 27,774.00
f. Pekerja Terampil 6.1720 org 25,000.00 154,300.00
g. Tukang Kayu Terampil 12.3440 org 35,000.00 432,040.00
h. Kepala Tukang Kayu 3.0860 org 51,000.00 157,386.00
i. Mandor 0.6172 org 58,000.00 35,797.60
j. Cat Tembok 30.8600 m² 15,831.23 488,551.68
Jumlah 2,862,749.28
Keuntungan Max. = - % x 2,862,749.28 -
Jumlah 2,862,749.28
Dibulatkan 2,862,749.00
49 DCK-49 1 Unit Dinding Partisi Type PP.2-7 15.6000 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 7.3000 m' 70,000.00 511,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.5200 m² 75,000.00 39,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 13.2000 m' 25,000.00 330,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 2.9000 m' 4,000.00 11,600.00
e. Panel Double Gypsum t. 9 mm 13.0400 m² 54,000.00 704,160.00
f. Pipa Hollow 40.20 39.1200 m' 8,000.00 312,960.00
g. Plint Kayu 1,5/10 cm finish melamic 7.8000 m' 35,000.00 273,000.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 15.6000 m² 2,000.00 31,200.00
n. Paku Gypsum ( skrup ) 156.4800 bh 150.00 23,472.00
o. Pekerja Terampil 5.2160 org 25,000.00 130,400.00
p. Tukang Kayu Terampil 10.4320 org 35,000.00 365,120.00
q. Kepala Tukang Kayu 2.6080 org 51,000.00 133,008.00
r. Mandor 0.5216 org 58,000.00 30,252.80
s. Cat Tembok 26.0800 m² 15,831.23 412,878.41
Jumlah 4,131,226.57
Keuntungan Max. = - % x 4,131,226.57 -
Jumlah 4,131,226.57
Dibulatkan 4,131,226.00
50 DCK-50 1 Unit Dinding Partisi Type PP.2-8 12.3500 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 7.3000 m' 70,000.00 511,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.5200 m² 75,000.00 39,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 13.2000 m' 25,000.00 330,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 2.9000 m' 4,000.00 11,600.00
e. Panel Double Gypsum t. 9 mm 9.7900 m² 54,000.00 528,660.00
f. Pipa Hollow 40.20 29.3700 m' 8,000.00 234,960.00
g. Plint Kayu 1,5/10 cm finish melamic 5.8000 m' 35,000.00 203,000.00
03/08 Page 242 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 12.3500 m² 2,000.00 24,700.00
n. Paku Gypsum ( skrup ) 117.4800 bh 150.00 17,622.00
o. Pekerja Terampil 3.9160 org 25,000.00 97,900.00
p. Tukang Kayu Terampil 7.8320 org 35,000.00 274,120.00
q. Kepala Tukang Kayu 1.9580 org 51,000.00 99,858.00
r. Mandor 0.3916 org 58,000.00 22,712.80
s. Cat Tembok 19.5800 m² 15,831.23 309,975.43
Jumlah 3,528,283.59
Keuntungan Max. = - % x 3,528,283.59 -
Jumlah 3,528,283.59
Dibulatkan 3,528,283.00
51 DCK-51 1 Unit Dinding Partisi Type PP.2-9 8.9300 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 8.1000 m' 70,000.00 567,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.7800 m² 75,000.00 58,500.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 14.0000 m' 25,000.00 350,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 3.7000 m' 4,000.00 14,800.00
e. Panel Double Gypsum t. 9 mm 5.2900 m² 54,000.00 285,660.00
f. Pipa Hollow 40.20 15.8700 m' 8,000.00 126,960.00
g. Plint Kayu 1,5/10 cm finish melamic 2.9000 m' 35,000.00 101,500.00
h. Pintu double Teakwood 1.5000 unit 535,904.00 803,856.00
i. Engsel pintu 6.0000 bh 7,500.00 45,000.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 2.0000 ps 25,000.00 50,000.00
l. Polituran Daun pintu 5.0400 m² 16,301.00 82,157.04
m. Alat bantu 8.9300 m² 2,000.00 17,860.00
n. Paku Gypsum ( skrup ) 63.4800 bh 150.00 9,522.00
o. Pekerja Terampil 2.1160 org 25,000.00 52,900.00
p. Tukang Kayu Terampil 4.2320 org 35,000.00 148,120.00
q. Kepala Tukang Kayu 1.0580 org 51,000.00 53,958.00
r. Mandor 0.2116 org 58,000.00 12,272.80
s. Cat Tembok 10.5800 m² 15,831.23 167,494.39
Jumlah 3,157,560.23
Keuntungan Max. = - % x 3,157,560.23 -
Jumlah 3,157,560.23
Dibulatkan 3,157,560.00
52 DCK-52 1 Unit Dinding Partisi Type PP.2-10 18.2000 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 31.4100 m' 70,000.00 2,198,700.00
b. Kaca Rayband t=5 mm ( Asahimas ) 7.5600 m² 75,000.00 567,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 41.8800 m' 25,000.00 1,047,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 38.4000 m' 4,000.00 153,600.00
e. Panel Double Gypsum t. 9 mm 9.2000 m² 54,000.00 496,800.00
f. Pipa Hollow 40.20 27.6000 m' 8,000.00 220,800.00
g. Plint Kayu 1,5/10 cm finish melamic 11.2000 m' 35,000.00 392,000.00
h. Pintu double Teakwood 0.0000 unit 535,904.00 -
i. Engsel pintu 0.0000 bh 7,500.00 -
j. Kunci pintu silinder 0.0000 bh 210,000.00 -
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 0.0000 m² 16,301.00 -
m. Alat bantu 18.2000 m² 2,000.00 36,400.00
n. Paku Gypsum ( skrup ) 110.4000 bh 150.00 16,560.00
o. Pekerja Terampil 3.6800 org 25,000.00 92,000.00
p. Tukang Kayu Terampil 7.3600 org 35,000.00 257,600.00
q. Kepala Tukang Kayu 1.8400 org 51,000.00 93,840.00
03/08 Page 243 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
r. Mandor 0.3680 org 58,000.00 21,344.00
s. Cat Tembok 18.4000 m² 15,831.23 291,294.59
Jumlah 5,884,938.59
Keuntungan Max. = - % x 5,884,938.59 -
Jumlah 5,884,938.59
Dibulatkan 5,884,938.00
53 DCK-53 1 Unit Dinding Partisi Type PP.2-11 38.9300 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 38.7100 m' 70,000.00 2,709,700.00
b. Kaca Rayband t=5 mm ( Asahimas ) 8.0800 m² 75,000.00 606,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 55.0800 m' 25,000.00 1,377,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 41.3000 m' 4,000.00 165,200.00
e. Panel Double Gypsum t. 9 mm 27.3700 m² 54,000.00 1,477,980.00
f. Pipa Hollow 40.20 82.1100 m' 8,000.00 656,880.00
g. Plint Kayu 1,5/10 cm finish melamic 22.1600 m' 35,000.00 775,600.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 38.9300 m² 2,000.00 77,860.00
n. Paku Gypsum ( skrup ) 328.4400 bh 150.00 49,266.00
o. Pekerja Terampil 10.9480 org 25,000.00 273,700.00
p. Tukang Kayu Terampil 21.8960 org 35,000.00 766,360.00
q. Kepala Tukang Kayu 5.4740 org 51,000.00 279,174.00
r. Mandor 1.0948 org 58,000.00 63,498.40
s. Cat Tembok 54.7400 m² 15,831.23 866,601.39
Jumlah 10,967,995.15
Keuntungan Max. = - % x 10,967,995.15 -
Jumlah 10,967,995.15
Dibulatkan 10,967,995.00
54 DCK-54 1 Unit Dinding Partisi Type PP.2-12 15.4300 M2
a. Panel Double Gypsum t. 9 mm 15.4300 m² 54,000.00 833,220.00
b. Pipa Hollow 40.20 46.2900 m' 8,000.00 370,320.00
c. Plint Kayu 1,5/10 cm finish melamic 11.7000 m' 35,000.00 409,500.00
d. Alat bantu 15.4300 m² 2,000.00 30,860.00
e. Paku Gypsum ( skrup ) 185.1600 bh 150.00 27,774.00
f. Pekerja Terampil 6.1720 org 25,000.00 154,300.00
g. Tukang Kayu Terampil 12.3440 org 35,000.00 432,040.00
h. Kepala Tukang Kayu 3.0860 org 51,000.00 157,386.00
i. Mandor 0.6172 org 58,000.00 35,797.60
j. Cat Tembok 30.8600 m² 15,831.23 488,551.68
Jumlah 2,939,749.28
Keuntungan Max. = - % x 2,939,749.28 -
Jumlah 2,939,749.28
Dibulatkan 2,939,749.00
55 DCK-55 1 Unit Dinding Partisi Type PP.2-13 12.1800 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 14.6000 m' 70,000.00 1,022,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 1.0400 m² 75,000.00 78,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 26.4000 m' 25,000.00 660,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 5.8000 m' 4,000.00 23,200.00
e. Panel Double Gypsum t. 9 mm 7.0600 m² 54,000.00 381,240.00
f. Pipa Hollow 40.20 21.1800 m' 8,000.00 169,440.00
g. Plint Kayu 1,5/10 cm finish melamic 3.9000 m' 35,000.00 136,500.00
h. Pintu double Teakwood 2.0000 unit 535,904.00 1,071,808.00
i. Engsel pintu 6.0000 bh 7,500.00 45,000.00
j. Kunci pintu silinder 2.0000 bh 210,000.00 420,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 6.7200 m² 16,301.00 109,542.72
03/08 Page 244 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
m. Alat bantu 12.1800 m² 2,000.00 24,360.00
n. Paku Gypsum ( skrup ) 84.7200 bh 150.00 12,708.00
o. Pekerja Terampil 2.8240 org 25,000.00 70,600.00
p. Tukang Kayu Terampil 5.6480 org 35,000.00 197,680.00
q. Kepala Tukang Kayu 1.4120 org 51,000.00 72,012.00
r. Mandor 0.2824 org 58,000.00 16,379.20
s. Cat Tembok 14.1200 m² 15,831.23 223,536.93
Jumlah 4,734,006.85
Keuntungan Max. = - % x 4,734,006.85 -
Jumlah 4,734,006.85
Dibulatkan 4,734,006.00
56 DCK-56 1 Unit Dinding Partisi Type PP.2-14 12.5100 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 18.5700 m' 70,000.00 1,299,900.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.3000 m² 75,000.00 247,500.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 27.9600 m' 25,000.00 699,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 17.3000 m' 4,000.00 69,200.00
e. Panel Double Gypsum t. 9 mm 5.8700 m² 54,000.00 316,980.00
f. Pipa Hollow 40.20 17.6100 m' 8,000.00 140,880.00
g. Plint Kayu 1,5/10 cm finish melamic 5.1000 m' 35,000.00 178,500.00
h. Pintu double Teakwood 1.5000 unit 535,904.00 803,856.00
i. Engsel pintu 6.0000 bh 7,500.00 45,000.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 2.0000 ps 25,000.00 50,000.00
l. Polituran Daun pintu 5.0400 m² 16,301.00 82,157.04
m. Alat bantu 12.5100 m² 2,000.00 25,020.00
n. Paku Gypsum ( skrup ) 70.4400 bh 150.00 10,566.00
o. Pekerja Terampil 2.3480 org 25,000.00 58,700.00
p. Tukang Kayu Terampil 4.6960 org 35,000.00 164,360.00
q. Kepala Tukang Kayu 1.1740 org 51,000.00 59,874.00
r. Mandor 0.2348 org 58,000.00 13,618.40
s. Cat Tembok 11.7400 m² 15,831.23 185,858.61
Jumlah 4,660,970.05
Keuntungan Max. = - % x 4,660,970.05 -
Jumlah 4,660,970.05
Dibulatkan 4,660,970.00
57 DCK-57 1 Unit Dinding Partisi Type PP.2-15 18.2000 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 7.3000 m' 70,000.00 511,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.5200 m² 75,000.00 39,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 13.2000 m' 25,000.00 330,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 2.9000 m' 4,000.00 11,600.00
e. Panel Double Gypsum t. 9 mm 15.6400 m² 54,000.00 844,560.00
f. Pipa Hollow 40.20 46.9200 m' 8,000.00 375,360.00
g. Plint Kayu 1,5/10 cm finish melamic 9.4000 m' 35,000.00 329,000.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 18.2000 m² 2,000.00 36,400.00
n. Paku Gypsum ( skrup ) 187.6800 bh 150.00 28,152.00
o. Pekerja Terampil 6.2560 org 25,000.00 156,400.00
p. Tukang Kayu Terampil 12.5120 org 35,000.00 437,920.00
q. Kepala Tukang Kayu 3.1280 org 51,000.00 159,528.00
r. Mandor 0.6256 org 58,000.00 36,284.80
s. Cat Tembok 31.2800 m² 15,831.23 495,200.80
Jumlah 4,613,580.96
Keuntungan Max. = - % x 4,613,580.96 -
Jumlah 4,613,580.96
03/08 Page 245 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Dibulatkan 4,613,580.00
58 DCK-58 1 Unit Dinding Partisi Type PP.2-16 8.7700 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 10.4700 m' 70,000.00 732,900.00
b. Kaca Rayband t=5 mm ( Asahimas ) 2.5200 m² 75,000.00 189,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 13.9600 m' 25,000.00 349,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 12.8000 m' 4,000.00 51,200.00
e. Panel Double Gypsum t. 9 mm 5.7700 m² 54,000.00 311,580.00
f. Pipa Hollow 40.20 17.3100 m' 8,000.00 138,480.00
g. Plint Kayu 1,5/10 cm finish melamic 5.4000 m' 35,000.00 189,000.00
h. Pintu double Teakwood 0.0000 unit 535,904.00 -
i. Engsel pintu 0.0000 bh 7,500.00 -
j. Kunci pintu silinder 0.0000 bh 210,000.00 -
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 0.0000 m² 16,301.00 -
m. Alat bantu 8.7700 m² 2,000.00 17,540.00
n. Paku Gypsum ( skrup ) 69.2400 bh 150.00 10,386.00
o. Pekerja Terampil 2.3080 org 25,000.00 57,700.00
p. Tukang Kayu Terampil 4.6160 org 35,000.00 161,560.00
q. Kepala Tukang Kayu 1.1540 org 51,000.00 58,854.00
r. Mandor 0.2308 org 58,000.00 13,386.40
s. Cat Tembok 11.5400 m² 15,831.23 182,692.37
Jumlah 2,463,278.77
Keuntungan Max. = - % x 2,463,278.77 -
Jumlah 2,463,278.77
Dibulatkan 2,463,278.00
59 DCK-59 1 Unit Dinding Partisi Type PP.2-17 10.7200 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 7.3000 m' 70,000.00 511,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.5200 m² 75,000.00 39,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 13.2000 m' 25,000.00 330,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 2.9000 m' 4,000.00 11,600.00
e. Panel Double Gypsum t. 9 mm 8.1600 m² 54,000.00 440,640.00
f. Pipa Hollow 40.20 24.4800 m' 8,000.00 195,840.00
g. Plint Kayu 1,5/10 cm finish melamic 4.8000 m' 35,000.00 168,000.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 10.7200 m² 2,000.00 21,440.00
n. Paku Gypsum ( skrup ) 97.9200 bh 150.00 14,688.00
o. Pekerja Terampil 3.2640 org 25,000.00 81,600.00
p. Tukang Kayu Terampil 6.5280 org 35,000.00 228,480.00
q. Kepala Tukang Kayu 1.6320 org 51,000.00 83,232.00
r. Mandor 0.3264 org 58,000.00 18,931.20
s. Cat Tembok 16.3200 m² 15,831.23 258,365.63
Jumlah 3,225,992.19
Keuntungan Max. = - % x 3,225,992.19 -
Jumlah 3,225,992.19
Dibulatkan 3,225,992.00
60 DCK-60 1 Unit Dinding Partisi Type PP.2-18 15.6000 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 8.1000 m' 70,000.00 567,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.7800 m² 75,000.00 58,500.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 14.0000 m' 25,000.00 350,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 3.7000 m' 4,000.00 14,800.00
e. Panel Double Gypsum t. 9 mm 11.9600 m² 54,000.00 645,840.00
f. Pipa Hollow 40.20 35.8800 m' 8,000.00 287,040.00
g. Plint Kayu 1,5/10 cm finish melamic 7.0000 m' 35,000.00 245,000.00
h. Pintu double Teakwood 1.5000 unit 535,904.00 803,856.00
03/08 Page 246 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
i. Engsel pintu 6.0000 bh 7,500.00 45,000.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 2.0000 ps 25,000.00 50,000.00
l. Polituran Daun pintu 5.0400 m² 16,301.00 82,157.04
m. Alat bantu 15.6000 m² 2,000.00 31,200.00
n. Paku Gypsum ( skrup ) 143.5200 bh 150.00 21,528.00
o. Pekerja Terampil 4.7840 org 25,000.00 119,600.00
p. Tukang Kayu Terampil 9.5680 org 35,000.00 334,880.00
q. Kepala Tukang Kayu 2.3920 org 51,000.00 121,992.00
r. Mandor 0.4784 org 58,000.00 27,747.20
s. Cat Tembok 23.9200 m² 15,831.23 378,682.96
Jumlah 4,394,823.20
Keuntungan Max. = - % x 4,394,823.20 -
Jumlah 4,394,823.20
Dibulatkan 4,394,823.00
61 DCK-61 1 Unit Dinding Partisi Type PP.2-19 52.1600 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 76.6500 m' 70,000.00 5,365,500.00
b. Kaca Rayband t=5 mm ( Asahimas ) 14.9400 m² 75,000.00 1,120,500.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 111.8000 m' 25,000.00 2,795,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 75.1000 m' 4,000.00 300,400.00
e. Panel Double Gypsum t. 9 mm 26.2400 m² 54,000.00 1,416,960.00
f. Pipa Hollow 40.20 78.7200 m' 8,000.00 629,760.00
g. Plint Kayu 1,5/10 cm finish melamic 24.3000 m' 35,000.00 850,500.00
h. Pintu double Teakwood 4.5000 unit 535,904.00 2,411,568.00
i. Engsel pintu 18.0000 bh 7,500.00 135,000.00
j. Kunci pintu silinder 3.0000 bh 210,000.00 630,000.00
k. Grendel Pintu kayu 6.0000 ps 25,000.00 150,000.00
l. Polituran Daun pintu 15.1200 m² 16,301.00 246,471.12
m. Alat bantu 52.1600 m² 2,000.00 104,320.00
n. Paku Gypsum ( skrup ) 314.8800 bh 150.00 47,232.00
o. Pekerja Terampil 10.4960 org 25,000.00 262,400.00
p. Tukang Kayu Terampil 20.9920 org 35,000.00 734,720.00
q. Kepala Tukang Kayu 5.2480 org 51,000.00 267,648.00
r. Mandor 1.0496 org 58,000.00 60,876.80
s. Cat Tembok 52.4800 m² 15,831.23 830,822.82
Jumlah 18,359,678.74
Keuntungan Max. = - % x 18,359,678.74 -
Jumlah 18,359,678.74
Dibulatkan 18,359,678.00
62 DCK-62 1 Unit Dinding Partisi Type PP.2-20 44.1300 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 67.7500 m' 70,000.00 4,742,500.00
b. Kaca Rayband t=5 mm ( Asahimas ) 13.9000 m² 75,000.00 1,042,500.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 97.0000 m' 25,000.00 2,425,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 70.6000 m' 4,000.00 282,400.00
e. Panel Double Gypsum t. 9 mm 22.9300 m² 54,000.00 1,238,220.00
f. Pipa Hollow 40.20 68.7900 m' 8,000.00 550,320.00
g. Plint Kayu 1,5/10 cm finish melamic 23.3000 m' 35,000.00 815,500.00
h. Pintu double Teakwood 2.5000 unit 535,904.00 1,339,760.00
i. Engsel pintu 9.0000 bh 7,500.00 67,500.00
j. Kunci pintu silinder 2.0000 bh 210,000.00 420,000.00
k. Grendel Pintu kayu 2.0000 ps 25,000.00 50,000.00
l. Polituran Daun pintu 8.4000 m² 16,301.00 136,928.40
m. Alat bantu 44.1300 m² 2,000.00 88,260.00
n. Paku Gypsum ( skrup ) 275.1600 bh 150.00 41,274.00
o. Pekerja Terampil 9.1720 org 25,000.00 229,300.00
p. Tukang Kayu Terampil 18.3440 org 35,000.00 642,040.00
q. Kepala Tukang Kayu 4.5860 org 51,000.00 233,886.00
r. Mandor 0.9172 org 58,000.00 53,197.60
03/08 Page 247 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
s. Cat Tembok 45.8600 m² 15,831.23 726,020.09
Jumlah 15,124,606.09
Keuntungan Max. = - % x 15,124,606.09 -
Jumlah 15,124,606.09
Dibulatkan 15,124,606.00
63 DCK-63 1 Unit Dinding Partisi Type PP.2-21 15.9200 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 20.9400 m' 70,000.00 1,465,800.00
b. Kaca Rayband t=5 mm ( Asahimas ) 5.0400 m² 75,000.00 378,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 27.9200 m' 25,000.00 698,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 25.6000 m' 4,000.00 102,400.00
e. Panel Double Gypsum t. 9 mm 9.9200 m² 54,000.00 535,680.00
f. Pipa Hollow 40.20 29.7600 m' 8,000.00 238,080.00
g. Plint Kayu 1,5/10 cm finish melamic 9.8000 m' 35,000.00 343,000.00
h. Pintu double Teakwood 0.0000 unit 535,904.00 -
i. Engsel pintu 0.0000 bh 7,500.00 -
j. Kunci pintu silinder 0.0000 bh 210,000.00 -
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 0.0000 m² 16,301.00 -
m. Alat bantu 15.9200 m² 2,000.00 31,840.00
n. Paku Gypsum ( skrup ) 119.0400 bh 150.00 17,856.00
o. Pekerja Terampil 3.9680 org 25,000.00 99,200.00
p. Tukang Kayu Terampil 7.9360 org 35,000.00 277,760.00
q. Kepala Tukang Kayu 1.9840 org 51,000.00 101,184.00
r. Mandor 0.3968 org 58,000.00 23,014.40
s. Cat Tembok 19.8400 m² 15,831.23 314,091.55
Jumlah 4,625,905.95
Keuntungan Max. = - % x 4,625,905.95 -
Jumlah 4,625,905.95
Dibulatkan 4,625,905.00
64 DCK-64 1 Unit Dinding Partisi Type PP.2-22 6.1700 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 9.1000 m' 70,000.00 637,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 1.0400 m² 75,000.00 78,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 14.8000 m' 25,000.00 370,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 4.5000 m' 4,000.00 18,000.00
e. Panel Double Gypsum t. 9 mm 1.3300 m² 54,000.00 71,820.00
f. Pipa Hollow 40.20 3.9900 m' 8,000.00 31,920.00
g. Plint Kayu 1,5/10 cm finish melamic 0.4000 m' 35,000.00 14,000.00
h. Pintu double Teakwood 2.0000 unit 535,904.00 1,071,808.00
i. Engsel pintu 6.0000 bh 7,500.00 45,000.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 2.0000 ps 25,000.00 50,000.00
l. Polituran Daun pintu 6.7200 m² 16,301.00 109,542.72
m. Alat bantu 6.1700 m² 2,000.00 12,340.00
n. Paku Gypsum ( skrup ) 15.9600 bh 150.00 2,394.00
o. Pekerja Terampil 0.5320 org 25,000.00 13,300.00
p. Tukang Kayu Terampil 1.0640 org 35,000.00 37,240.00
q. Kepala Tukang Kayu 0.2660 org 51,000.00 13,566.00
r. Mandor 0.0532 org 58,000.00 3,085.60
s. Cat Tembok 2.6600 m² 15,831.23 42,111.07
Jumlah 2,831,127.39
Keuntungan Max. = - % x 2,831,127.39 -
Jumlah 2,831,127.39
Dibulatkan 2,831,127.00
65 DCK-65 1 Unit Dinding Partisi Type PP.2-23 5.7800 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 7.3000 m' 70,000.00 511,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.5200 m² 75,000.00 39,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 13.2000 m' 25,000.00 330,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 2.9000 m' 4,000.00 11,600.00
03/08 Page 248 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
e. Panel Double Gypsum t. 9 mm 3.2200 m² 54,000.00 173,880.00
f. Pipa Hollow 40.20 9.6600 m' 8,000.00 77,280.00
g. Plint Kayu 1,5/10 cm finish melamic 1.7600 m' 35,000.00 61,600.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 25,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 5.7800 m² 2,000.00 11,560.00
n. Paku Gypsum ( skrup ) 38.6400 bh 150.00 5,796.00
o. Pekerja Terampil 1.2880 org 25,000.00 32,200.00
p. Tukang Kayu Terampil 2.5760 org 35,000.00 90,160.00
q. Kepala Tukang Kayu 0.6440 org 51,000.00 32,844.00
r. Mandor 0.1288 org 58,000.00 7,470.40
s. Cat Tembok 6.4400 m² 15,831.23 101,953.11
Jumlah 2,309,518.87
Keuntungan Max. = - % x 2,309,518.87 -
Jumlah 2,309,518.87
Dibulatkan 2,309,518.00
66 DCK-66 1 Unit Dinding Partisi Type PP.3-1 9.7500 M2
a. Panel Double Gypsum t. 9 mm 9.7500 m² 54,000.00 526,500.00
b. Pipa Hollow 40.20 29.2500 m' 8,000.00 234,000.00
c. Plint Kayu 1,5/10 cm finish melamic 6.0000 m' 35,000.00 210,000.00
d. Alat bantu 9.7500 m² 2,000.00 19,500.00
e. Paku Gypsum ( skrup ) 117.0000 bh 150.00 17,550.00
f. Pekerja Terampil 3.9000 org 25,000.00 97,500.00
g. Tukang Kayu Terampil 7.8000 org 35,000.00 273,000.00
h. Kepala Tukang Kayu 1.9500 org 51,000.00 99,450.00
i. Mandor 0.3900 org 58,000.00 22,620.00
j. Cat Tembok 19.5000 m² 15,831.23 308,708.94
Jumlah 1,808,828.94
Keuntungan Max. = - % x 1,808,828.94 -
Jumlah 1,808,828.94
Dibulatkan 1,808,828.00
67 DCK-67 1 Unit Dinding Partisi Type PP.3-2 29.2500 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 7.3000 m' 70,000.00 511,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 0.5200 m² 75,000.00 39,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 13.2000 m' 25,000.00 330,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 2.9000 m' 4,000.00 11,600.00
e. Panel Double Gypsum t. 9 mm 14.3000 m² 54,000.00 772,200.00
f. Pipa Hollow 40.20 42.9000 m' 8,000.00 343,200.00
g. Plint Kayu 1,5/10 cm finish melamic 4.2000 m' 35,000.00 147,000.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Pintu PVC Fuldingdoor 12.3900 m² 300,000.00 3,717,000.00
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 29.2500 m² 2,000.00 58,500.00
n. Paku Gypsum ( skrup ) 171.6000 bh 150.00 25,740.00
o. Pekerja Terampil 5.7200 org 25,000.00 143,000.00
p. Tukang Kayu Terampil 11.4400 org 35,000.00 400,400.00
q. Kepala Tukang Kayu 2.8600 org 51,000.00 145,860.00
r. Mandor 0.5720 org 58,000.00 33,176.00
s. Cat Tembok 28.6000 m² 15,831.23 452,773.11
Jumlah 7,953,624.47
Keuntungan Max. = - % x 7,953,624.47 -
Jumlah 7,953,624.47
Dibulatkan 7,953,624.00
03/08 Page 249 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
68 DCK-68 1 Unit Dinding Partisi Type PP.2-9 47.8400 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 58.6500 m' 70,000.00 4,105,500.00
b. Kaca Rayband t=5 mm ( Asahimas ) 14.2000 m² 75,000.00 1,065,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 83.7600 m' 25,000.00 2,094,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 56.3000 m' 4,000.00 225,200.00
e. Panel Double Gypsum t. 9 mm 58.3600 m² 54,000.00 3,151,440.00
f. Pipa Hollow 40.20 175.0800 m' 8,000.00 1,400,640.00
g. Plint Kayu 1,5/10 cm finish melamic 26.8800 m' 35,000.00 940,800.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 6.0000 bh 7,500.00 45,000.00
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu ps 300,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 47.8400 m² 2,000.00 95,680.00
n. Paku Gypsum ( skrup ) 700.3200 bh 150.00 105,048.00
o. Pekerja Terampil 23.3440 org 25,000.00 583,600.00
p. Tukang Kayu Terampil 46.6880 org 35,000.00 1,634,080.00
q. Kepala Tukang Kayu 11.6720 org 51,000.00 595,272.00
r. Mandor 2.3344 org 58,000.00 135,395.20
s. Cat Tembok 116.7200 m² 15,831.23 1,847,820.87
Jumlah 18,825,151.43
Keuntungan Max. = - % x 18,825,151.43 -
Jumlah 18,825,151.43
Dibulatkan 18,825,151.00
69 DCK-69 1 Unit Dinding Partisi Type PP.2-10 24.3100 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 21.9000 m' 70,000.00 1,533,000.00
b. Kaca Rayband t=5 mm ( Asahimas ) 1.8400 m² 75,000.00 138,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 39.4800 m' 25,000.00 987,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 5.7600 m' 4,000.00 23,040.00
e. Panel Double Gypsum t. 9 mm 63.6700 m² 54,000.00 3,438,180.00
f. Pipa Hollow 40.20 191.0100 m' 8,000.00 1,528,080.00
g. Plint Kayu 1,5/10 cm finish melamic 9.6800 m' 35,000.00 338,800.00
h. Pintu double Teakwood 3.0000 unit 535,904.00 1,607,712.00
i. Engsel pintu 9.0000 bh 7,500.00 67,500.00
j. Kunci pintu silinder 3.0000 bh 210,000.00 630,000.00
k. Grendel Pintu kayu 0.0000 ps 300,000.00 -
l. Polituran Daun pintu 10.0800 m² 16,301.00 164,314.08
m. Alat bantu 24.3100 m² 2,000.00 48,620.00
n. Paku Gypsum ( skrup ) 764.0400 bh 150.00 114,606.00
o. Pekerja Terampil 25.4680 org 25,000.00 636,700.00
p. Tukang Kayu Terampil 50.9360 org 35,000.00 1,782,760.00
q. Kepala Tukang Kayu 12.7340 org 51,000.00 649,434.00
r. Mandor 2.5468 org 58,000.00 147,714.40
s. Cat Tembok 127.3400 m² 15,831.23 2,015,948.51
Jumlah 15,851,408.99
Keuntungan Max. = - % x 15,851,408.99 -
Jumlah 15,851,408.99
Dibulatkan 15,851,408.00
70 DCK-70 1 Unit Dinding Partisi Type PP.2-13 28.8300 M2
a. Kusen Kayu Kamper Samarinda 4/6+ Melamic 17.4100 m' 70,000.00 1,218,700.00
b. Kaca Rayband t=5 mm ( Asahimas ) 3.2800 m² 75,000.00 246,000.00
c. List Kusen Kamper Samarinda 1/4 + Melamic 27.1200 m' 25,000.00 678,000.00
d. List Kaca Kamper Samarinda 1/2 + Melamic 16.5000 m' 4,000.00 66,000.00
e. Panel Double Gypsum t. 9 mm 46.6400 m² 54,000.00 2,518,560.00
f. Pipa Hollow 40.20 139.9200 m' 8,000.00 1,119,360.00
g. Plint Kayu 1,5/10 cm finish melamic 15.9800 m' 35,000.00 559,300.00
h. Pintu double Teakwood 1.0000 unit 535,904.00 535,904.00
i. Engsel pintu 3.0000 bh 7,500.00 22,500.00
03/08 Page 250 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
j. Kunci pintu silinder 1.0000 bh 210,000.00 210,000.00
k. Grendel Pintu kayu 0.0000 ps 300,000.00 -
l. Polituran Daun pintu 3.3600 m² 16,301.00 54,771.36
m. Alat bantu 28.8300 m² 2,000.00 57,660.00
n. Paku Gypsum ( skrup ) 559.6800 bh 150.00 83,952.00
o. Pekerja Terampil 18.6560 org 25,000.00 466,400.00
p. Tukang Kayu Terampil 37.3120 org 35,000.00 1,305,920.00
q. Kepala Tukang Kayu 9.3280 org 51,000.00 475,728.00
r. Mandor 1.8656 org 58,000.00 108,204.80
s. Cat Tembok 93.2800 m² 15,831.23 1,476,736.90
Jumlah 11,203,697.06
Keuntungan Max. = - % x 11,203,697.06 -
Jumlah 11,203,697.06
Dibulatkan 11,203,697.00
71 DCK-71 1 Unit Dinding Partisi Type PS.2-2 2.4000 M2
a. Panel Double Gypsum t. 9 mm 2.4000 m² 54,000.00 129,600.00
b. Pipa Hollow 40.20 7.2000 m' 8,000.00 57,600.00
c. List Multimegateak 1 x 4 Cm + melamic 4.0000 m' 35,000.00 140,000.00
d. List Multimegateak 2 x 10 Cm + melamic 2.0000 m' 60,000.00 120,000.00
e. Plint Kayu 1,5/10 cm finish melamic 4.0000 m' 35,000.00 140,000.00
f. Alat bantu 2.4000 m² 2,000.00 4,800.00
g. Paku Gypsum ( skrup ) 36.0000 bh 150.00 5,400.00
h. Pekerja Terampil 0.9600 org 25,000.00 24,000.00
i. Tukang Kayu Terampil 1.9200 org 35,000.00 67,200.00
j. Kepala Tukang Kayu 0.4800 org 51,000.00 24,480.00
k. Mandor 0.0960 org 58,000.00 5,568.00
l. Cat Tembok 4.8000 m² 15,831.23 75,989.89
Jumlah 794,637.89
Keuntungan Max. = - % x 794,637.89 -
Jumlah 794,637.89
Dibulatkan 794,637.00
72 DCK-72 1 Unit Dinding Partisi Type PS.2-3 3.6900 M2
a. Panel Double Gypsum t. 9 mm 3.6900 m² 54,000.00 199,260.00
b. Pipa Hollow 40.20 11.0700 m' 8,000.00 88,560.00
c. List Multimegateak 1 x 4 Cm + melamic 6.1500 m' 35,000.00 215,250.00
d. List Multimegateak 2 x 10 Cm + melamic 3.0750 m' 60,000.00 184,500.00
e. Plint Kayu 1,5/10 cm finish melamic 6.1500 m' 35,000.00 215,250.00
f. Alat bantu 3.6900 m² 2,000.00 7,380.00
g. Paku Gypsum ( skrup ) 55.3500 bh 150.00 8,302.50
h. Pekerja Terampil 1.4760 org 25,000.00 36,900.00
i. Tukang Kayu Terampil 2.9520 org 35,000.00 103,320.00
j. Kepala Tukang Kayu 0.7380 org 51,000.00 37,638.00
k. Mandor 0.1476 org 58,000.00 8,560.80
l. Cat Tembok 7.3800 m² 15,831.23 116,834.46
Jumlah 1,221,755.76
Keuntungan Max. = - % x 1,221,755.76 -
Jumlah 1,221,755.76
Dibulatkan 1,221,755.00
73 DCK-73 1 Unit Dinding Partisi Type PS.2-4 2.4000 M2
a. Panel Double Gypsum t. 9 mm 2.4000 m² 54,000.00 129,600.00
b. Pipa Hollow 40.20 7.2000 m' 8,000.00 57,600.00
c. List Multimegateak 1 x 4 Cm + melamic 4.0000 m' 35,000.00 140,000.00
d. List Multimegateak 2 x 10 Cm + melamic 2.0000 m' 60,000.00 120,000.00
e. Plint Kayu 1,5/10 cm finish melamic 4.0000 m' 35,000.00 140,000.00
f. Alat bantu 2.4000 m² 2,000.00 4,800.00
g. Paku Gypsum ( skrup ) 36.0000 bh 150.00 5,400.00
h. Pekerja Terampil 0.9600 org 25,000.00 24,000.00
i. Tukang Kayu Terampil 1.9200 org 35,000.00 67,200.00
03/08 Page 251 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
j. Kepala Tukang Kayu 0.4800 org 51,000.00 24,480.00
k. Mandor 0.0960 org 58,000.00 5,568.00
l. Cat Tembok 4.8000 m² 15,831.23 75,989.89
Jumlah 794,637.89
Keuntungan Max. = - % x 794,637.89 -
Jumlah 794,637.89
Dibulatkan 794,637.00
74 DCK-74 1 M2 SUBGRADE CBR 4%
a. Pekerja 1.4000 Org 25,000.00 35,000.00
b. Mandor 0.0600 Org 58,000.00 3,480.00
c. Alat Berat 1.0000 ls 7,500.00 7,500.00
d. Alat Bantu 1.0000 ls 1,200.00 1,200.00
Jumlah 47,180.00
Keuntungan Max. = - % x 47,180.00 -
Jumlah 47,180.00
Dibulatkan 47,180.00
75 DCK-75 1 M2 PAS. PLAFOND GYPSUM 9 MM :
a. Gypsum Board 9 mm ( Jaya Futura ), Jayaboard 1.0000 M2 27,000.00 27,000.00
b. Komponen rangka plafond, Jayaboard : -
c. - Rangka Pipa Hollow 40.20 3.6000 M' 8,000.00 28,800.00
d. - Kawat penggantung rangka 1.0000 Ls 3,500.00 3,500.00
e. - Compounds & sealant 1.0000 Ls 11,000.00 11,000.00
f. - Skrup Gypsum 0.1000 KG 18,000.00 1,800.00
g. Pekerja terampil 0.1200 ORG 25,000.00 3,000.00
h. Kep.Tukang Kayu 0.0400 ORG 51,000.00 2,040.00
i. Mandor 0.0100 ORG 58,000.00 580.00
Jumlah 77,720.00
Keuntungan Max. = - % x 77,720.00 -
Jumlah 77,720.00
Dibulatkan 77,720.00
76 DCK-76 1 M2 PAS. PLAFOND CALSIBOARD 4 MM :
a. Panel Calsiboard 4 mm 1.0000 M2 28,000.00 28,000.00
b. - Rangka Pipa Hollow 40.20 3.6000 M' 8,000.00 28,800.00
c. - Compounds & sealant 1.0000 Ls 11,000.00 11,000.00
d. - Skrup Gypsum 0.1000 KG 18,000.00 1,800.00
e. Pekerja 0.1500 ORG 25,000.00 3,750.00
f. Kepala Tukang 0.0200 ORG 51,000.00 1,020.00
g. Mandor 0.0100 ORG 58,000.00 580.00
Jumlah 74,950.00
Keuntungan Max. = - % x 74,950.00 -
Jumlah 74,950.00
Dibulatkan 74,950.00
77 DCK-77 1 M2 PAS. PLAFOND MULTIPLEKS LAPIS MEGATEAK :
a. Multipleks T. 9 mm 1.0000 M2 100,000.00 100,000.00
b. Megateak T. 6 mm 1.0000 M2 38,500.00 38,500.00
c. - Rangka Pipa Hollow 40.20 3.6000 M' 8,000.00 28,800.00
d. - Kawat penggantung rangka 1.0000 Ls 3,500.00 3,500.00
e. - Lem Putih 1.5000 KG 20,000.00 30,000.00
f. - Paku 0.1000 KG 18,000.00 1,800.00
g. Pengecatan Kayu 1.0000 M2 27,578.00 27,578.00
i. Melamic Kayu 1.0000 M2 16,301.00 16,301.00
j. Pekerja terampil 0.1200 ORG 25,000.00 3,000.00
k. Kep.Tukang Kayu 0.0400 ORG 51,000.00 2,040.00
l. Mandor 0.0100 ORG 58,000.00 580.00
Jumlah 252,099.00
Keuntungan Max. = - % x 252,099.00 -
Jumlah 252,099.00
Dibulatkan 252,099.00
03/08 Page 252 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
78 DCK-78 1 M2 PEKERJAAN LIST PLAFOND BERUNDAK (PADA RUANG KEPALA) :
a. Multipleks T. 12 mm 1.0000 M2 140,000.00 140,000.00
b. Megateak T. 6 mm 1.0000 M2 38,500.00 38,500.00
c. - Rangka Pipa Hollow 40.20 3.6000 M' 8,000.00 28,800.00
d. - Lem Putih 1.5000 KG 20,000.00 30,000.00
e. - Paku 0.1000 KG 18,000.00 1,800.00
f. Melamic Kayu 1.0000 M2 16,301.00 16,301.00
g. Pekerja terampil 0.1200 ORG 25,000.00 3,000.00
i. Kep.Tukang Kayu 0.0400 ORG 51,000.00 2,040.00
j. Mandor 0.0100 ORG 58,000.00 580.00
Jumlah 261,021.00
Keuntungan Max. = - % x 261,021.00 -
Jumlah 261,021.00
Dibulatkan 261,021.00
79 DCK-79 1 M' PEK. RAILLING TANGGA STAINLESS STEEL :
a. Pipa Stainless diameter 2 " 1.0000 m' 110,000.00 110,000.00
b. Pipa Stainless diameter 1" 2.0000 m' 85,000.00 170,000.00
c. Pipa Stainless diameter 1/2" 1.5000 m' 20,000.00 30,000.00
d. Pabrikasi, pengelasan argon 1.0000 Ls 100,000.00 100,000.00
e. Ongkos penghalusan. 1.0000 Ls 40,000.00 40,000.00
Jumlah 450,000.00
Keuntungan Max. = - % x 450,000.00 -
Jumlah 450,000.00
Dibulatkan 450,000.00
80 DCK-80 1 M' PEK. RAILLING TANGGA STAINLESS STEEL PADA DINDING :
a. Pipa Stainless diameter 2 " 1.0000 m' 110,000.00 110,000.00
b. Pipa Stainless diameter 1 " 0.2000 m' 50,000.00 10,000.00
c. Peralatan dudukan tiang 2.0000 bh 20,000.00 40,000.00
d. Ongkos Pemasangan & penghalusan. 1.0000 Ls 20,000.00 20,000.00
e. Jumlah 180,000.00
Keuntungan Max. = - % x 180,000.00 -
Jumlah 180,000.00
Dibulatkan 180,000.00
I. AUDITORIUM
1 ADTR-1 1 BH KUSEN JENDELA J1
a. Kusen Aluminium 1 1/2 x 3" 37.5200 M' 70,000.00 2,626,400.00
b. Sealant 24.8000 M' 8,000.00 198,400.00
c. Karet 60.1600 M' 3,000.00 180,480.00
d. Kaca Rayban 5 mm 7.3728 M2 91,500.00 674,611.20
e. Upah Pasang 0.0000 Lot 3,005,280.00 -
Jumlah 3,679,891.20
Keuntungan Max. = 0.0000 % x 3,679,891.20 -
Jumlah 3,679,891.20
Dibulatkan 3,679,891.00
2 ADTR-2 1 BH KUSEN JENDELA J2
a. Kusen Aluminium 1 1/2 x 3" 7.0800 M' 70,000.00 495,600.00
b. Sealant 8.9280 M' 8,000.00 71,424.00
c. Daun Jendela 6.5600 M' 75,000.00 492,000.00
d. Karet 9.4800 M' 3,000.00 28,440.00
e. Kaca Rayban 5 mm 1.6893 M2 91,500.00 154,570.95
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 1,398,544.00 -
Jumlah 1,553,114.95
Keuntungan Max. = 0.0000 % x 1,553,114.95 -
Jumlah 1,553,114.95
Dibulatkan 1,553,114.00
3 ADTR-3 1 BH KUSEN JENDELA BV
03/08 Page 253 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
a. Kusen Aluminium 1 1/2 x 3" 2.5200 M' 70,000.00 176,400.00
b. Sealant 5.0400 M' 8,000.00 40,320.00
c. Karet 2.2000 M' 3,000.00 6,600.00
d. Kaca Rayban 5 mm 1.1200 M2 91,500.00 102,480.00
e. Upah Pasang 0.0000 Lot 223,320.00 -
Jumlah 325,800.00
Keuntungan Max. = 0.0000 % x 325,800.00 -
Jumlah 325,800.00
Dibulatkan 325,800.00
4 ADTR-4 1 UNIT PINTU KACA TEMPERED GLASS 15 MM - P1 (2 BUAH DAUN PINTU)
a. Kaca Tempered Glass 15 mm 3.6000 M2 1,350,000.00 4,860,000.00
b. Top Hinge setara DORMA 2.0000 Set 250,000.00 500,000.00
c. Floor Hinge setara DORMA 2.0000 Set 450,000.00 900,000.00
d. Handle Pintu Kaca 2.0000 Set 200,000.00 400,000.00
e. Frame Kusen granito 30/30 2.56 M2 108,076.00 276,674.56
f. Kunci Tanam Pintu Kaca 2.0000 Set 400,000.00 800,000.00
g. Upah Pasang 0.1500 Lot 7,736,674.56 1,160,501.18
Jumlah 8,897,175.74
Keuntungan Max. = 0.0000 % x 8,897,175.74 -
Jumlah 8,897,175.74
Dibulatkan 8,897,175.00
5 ADTR-5 1 BH KUSEN ALUMUNIUM & DAUN PINTU P2
a. Kusen Aluminium 1 1/2 x 3" 5.9000 M' 70,000.00 413,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 3.3600 M2 235,560.00 791,481.60
c. Sealant 11.9600 M' 8,000.00 95,680.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Plitur daun pintu 6.7200 M2 16,301.00 109,542.72
h. Upah Pasang 0.0000 Lot 533,680.00 -
Jumlah 1,558,704.32
Keuntungan Max. = 0.0000 % x 1,558,704.32 -
Jumlah 1,558,704.32
Dibulatkan 1,558,704.00
6 ADTR-6 1 BH KUSEN ALUMUNIUM & DAUN PINTU P3
a. Kusen Aluminium 1 1/2 x 3" 5.1000 M' 70,000.00 357,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Sealant 10.3600 M' 8,000.00 82,880.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Plitur daun pintu 3.3600 M2 16,301.00 54,771.36
g. Upah Pasang 0.0000 Lot 439,880.00 -
Jumlah 976,142.16
Keuntungan Max. = 0.0000 % x 976,142.16 -
Jumlah 976,142.16
Dibulatkan 976,142.00
7 ADTR-7 1 BH KUSEN ALUMUNIUM & DAUN PINTU P4
a. Kusen Aluminium 1 1/2 x 3" 5.0000 M' 70,000.00 350,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.4700 M2 235,560.00 346,273.20
c. Sealant 10.1600 M' 8,000.00 81,280.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Plitur daun pintu 2.9400 M2 16,301.00 47,924.94
g. Upah Pasang 0.0000 Lot 431,280.00 -
Jumlah 911,228.14
Keuntungan Max. = 0.0000 % x 911,228.14 -
Jumlah 911,228.14
Dibulatkan 911,228.00
03/08 Page 254 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
8 ADTR-8 1 BH KUSEN ALUMUNIUM & DAUN PINTU PS
a. Kusen Aluminium 1 1/2 x 3" 4.6000 M' 70,000.00 322,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 0.9720 M2 235,560.00 228,964.32
c. Sealant 4.7600 M' 8,000.00 38,080.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 2.0000 Bh 12,750.00 25,500.00
f. Plitur daun pintu 1.9440 M2 16,301.00 31,689.14
g. Upah Pasang 0.0000 Lot 360,080.00 -
Jumlah 693,733.46
Keuntungan Max. = 0.0000 % x 693,733.46 -
Jumlah 693,733.46
Dibulatkan 693,733.00
9 ADTR-9 1 M3 PLAT DUICKER
a. Beton Site Mix K-175 1.0000 M3 621,297.00 621,297.00
b. Bekisting Papan 4.0580 M2 44,350.00 179,972.30
c. Besi Beton U-24 127.6260 Kg 8,946.40 1,141,793.25
d. Upah Pasang 0.0000 Lot 1,763,090.25 -
Jumlah 1,943,062.55
Keuntungan Max. = 0.0000 % x 1,943,062.55 -
Jumlah 1,943,062.55
Dibulatkan 1,943,062.00
10 ADTR-10 1 BH PINTU GERBANG PAGAR AUDITORIUM
a. Pipa BSP Ø 3" 17.7144 M' 62,500.00 1,107,150.00
b. Pipa BSP Ø 1 1/2" 16.8432 M' 23,250.00 391,604.40
c. Pipa BSP Ø 1" 45.0120 M' 15,333.33 690,184.00
d. Plat Esser 1.6960 M2 156,250.00 265,000.00
e. Besi Siku 50.50.5 37.7000 Kg 12,201.75 460,005.98
f. Pengelasan 127.6000 Cm 1,215.40 155,084.53
g. Pengecatan besi 22.7900 M2 28,580.00 651,338.20
h. Roda Ø 3 " 2.0000 Bh 25,000.00 50,000.00
i. Pengecoran Beton Ad. 1 : 3 : 5 0.6000 M3 485,218.00 291,130.80
j. Upah Pasang 0.0000 Lot 2,188,938.40 -
Jumlah 4,061,497.90
Keuntungan Max. = 0.0000 % x 4,061,497.90 -
Jumlah 4,061,497.90
Dibulatkan 4,061,497.00
11 ADTR-11 1 BH PINTU GERBANG PAGAR AUDITORIUM
a. Hollow 4x4 10.0650 M' 10,000.00 100,650.00
b. Hollow 2x4 31.6800 M' 8,333.33 264,000.00
c. Kayu Kuat Kelas II (Mahoni) 0.0140 M3 2,500,000.00 35,000.00
d. Dynabolt 10 12.0000 Bh 5,000.00 60,000.00
e. Pengelasan 965.0000 Cm 1,215.40 1,172,857.14
f. Plitur 0.9125 M2 16,301.00 14,874.66
g. Pengecatan Besi 5.4120 M2 28,580.00 154,674.96
h. Upah Pasang 0.2000 Lot 459,650.00 91,930.00
Jumlah 1,893,986.76
Keuntungan Max. = 0.0000 % x 1,893,986.76 -
Jumlah 1,893,986.76
Dibulatkan 1,893,986.00
J. ASDA
1 ASDA-1 1 BH KUSEN JENDELA J1
a. Kusen Aluminium 1 1/2 x 3" 4.1000 M' 70,000.00 287,000.00
b. Sealant 8.6000 M' 8,000.00 68,800.00
c. Daun Jendela 3.7000 M' 75,000.00 277,500.00
d. Karet 3.3800 M' 3,000.00 10,140.00
e. Kaca Rayban 5 mm 0.6804 M2 91,500.00 62,256.60
f. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
03/08 Page 255 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
h. Upah Pasang 0.0000 Lot 798,980.00 -
Jumlah 861,236.60
Keuntungan Max. = 0.0000 % x 861,236.60 -
Jumlah 861,236.60
Dibulatkan 861,236.00
2 ASDA-2 1 BH KUSEN JENDELA J2
a. Kusen Aluminium 1 1/2 x 3" 6.8500 M' 70,000.00 479,500.00
b. Sealant 11.6000 M' 8,000.00 92,800.00
c. Daun Jendela 7.4000 M' 75,000.00 555,000.00
d. Karet 6.7600 M' 3,000.00 20,280.00
e. Kaca Rayban 5 mm 1.3608 M2 91,500.00 124,513.20
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 1,458,660.00 -
Jumlah 1,583,173.20
Keuntungan Max. = 0.0000 % x 1,583,173.20 -
Jumlah 1,583,173.20
Dibulatkan 1,583,173.00
3 ASDA-3 1 BH KUSEN JENDELA J3
a. Kusen Aluminium 1 1/2 x 3" 9.6000 M' 70,000.00 672,000.00
b. Sealant 7.3000 M' 8,000.00 58,400.00
c. Daun Jendela 7.4000 M' 75,000.00 555,000.00
d. Karet 10.7600 M' 3,000.00 32,280.00
e. Kaca Rayban 5 mm 3.4808 M2 91,500.00 318,493.20
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 1,628,760.00 -
Jumlah 1,947,253.20
Keuntungan Max. = 0.0000 % x 1,947,253.20 -
Jumlah 1,947,253.20
Dibulatkan 1,947,253.00
4 ASDA-4 1 BH KUSEN BOUVENLIGHT BV
a. Kusen Aluminium 1 1/2 x 3" 1.4000 M' 70,000.00 98,000.00
b. Sealant 1.6000 M' 8,000.00 12,800.00
d. Karet 1.2000 M' 3,000.00 3,600.00
e. Kaca Rayban 5 mm 0.0961 M2 91,500.00 8,793.15
h. Upah Pasang 0.0000 Lot 114,400.00 -
Jumlah 123,193.15
Keuntungan Max. = 0.0000 % x 123,193.15 -
Jumlah 123,193.15
Dibulatkan 123,193.00
5 ASDA-5 1 UNIT JENDELA KACA JG-1
a. Aluminium Flashing 18.6000 M' 70,000.00 1,302,000.00
b. Sealant 55.7500 M' 8,000.00 446,000.00
c. Kaca Tempered Glass 8 mm 11.6530 M2 450,000.00 5,243,850.00
d. Upah Pasang 0.1500 Lot 6,991,850.00 1,048,777.50
Jumlah 8,040,627.50
Keuntungan Max. = 0.0000 % x 8,040,627.50 -
Jumlah 8,040,627.50
Dibulatkan 8,040,627.00
6 ASDA-6 1 UNIT JENDELA KACA JG-2
a. Aluminium Flashing 15.5000 M' 70,000.00 1,085,000.00
b. Sealant 59.9500 M' 8,000.00 479,600.00
c. Kaca Tempered Glass 8 mm 11.5600 M2 450,000.00 5,202,000.00
d. Upah Pasang 0.1500 Lot 6,766,600.00 1,014,990.00
Jumlah 7,781,590.00
Keuntungan Max. = 0.0000 % x 7,781,590.00 -
Jumlah 7,781,590.00
03/08 Page 256 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Dibulatkan 7,781,590.00
7 ASDA-7 1 UNIT JALUSI ALUMINIUM JL1
a. Kusen Aluminium 1 1/2 x 3" 12.7500 M' 70,000.00 892,500.00
b. Sealant 53.4500 M' 8,000.00 427,600.00
c. Jalusi Aluminium 1.6270 M2 357,200.00 581,164.40
d. Upah Pasang 0.0000 Lot 1,901,264.40 -
Jumlah 1,901,264.40
Keuntungan Max. = 0.0000 % x 1,901,264.40 -
Jumlah 1,901,264.40
Dibulatkan 1,901,264.00
8 ASDA-8 1 UNIT PINTU KACA TEMPERED GLASS 15 MM - P1 (2 BUAH DAUN PINTU)
a. Kaca Tempered Glass 15 mm 3.4400 M2 1,350,000.00 4,644,000.00
b. Top Hinge setara DORMA 2.0000 Set 250,000.00 500,000.00
c. Floor Hinge setara DORMA 2.0000 Set 450,000.00 900,000.00
d. Handle Pintu Kaca 2.0000 Set 200,000.00 400,000.00
e. Kunci Tanam Pintu Kaca 2.0000 Set 400,000.00 800,000.00
f. Frame Kusen granito 30/30 2.56 7.09 M2 108,076.00 766,258.84
g. Upah Pasang 0.1500 Lot 7,244,000.00 1,086,600.00
Jumlah 9,096,858.84
Keuntungan Max. = 0.0000 % x 9,096,858.84 -
Jumlah 9,096,858.84
Dibulatkan 9,096,858.00
9 ASDA-9 1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA BOUVENLIGHT P2 & P2'
a. Kusen Aluminium 1 1/2 x 3" 8.2000 M' 70,000.00 574,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 2.5200 M2 235,560.00 593,611.20
c. Sealant 13.4000 M' 8,000.00 107,200.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam Pintu Double 1.0000 Set 25,000.00 25,000.00
g. Daun Jendela 3.9000 M' 75,000.00 292,500.00
h. Karet 3.5000 M' 3,000.00 10,500.00
i. Kaca Rayban 5 mm 0.3977 M2 91,500.00 36,389.55
j. Engsel Casemet 12" 2.0000 Ps 120,540.00 241,080.00
k. Rambuncis 2.0000 Bh 10,000.00 20,000.00
f. Plitur daun pintu 5.0400 M2 16,301.00 82,157.04
l. Upah Pasang 0.0000 Lot 1,199,469.55 -
Jumlah 2,106,437.79
Keuntungan Max. = 0.0000 % x 2,106,437.79 -
Jumlah 2,106,437.79
Dibulatkan 2,106,437.00
10 ASDA-10 1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA BOUVENLIGHT P3 & P3'
a. Kusen Aluminium 1 1/2 x 3" 6.9000 M' 70,000.00 483,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Sealant 12.6000 M' 8,000.00 100,800.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
g. Daun Jendela 2.4000 M' 75,000.00 180,000.00
h. Karet 2.2000 M' 3,000.00 6,600.00
i. Kaca Rayban 5 mm 0.2911 M2 91,500.00 26,635.65
j. Engsel Casemet 12" 1.0000 Ps 120,540.00 120,540.00
k. Rambuncis 1.0000 Bh 10,000.00 10,000.00
f. Plitur daun pintu 3.3600 M2 16,301.00 54,771.36
l. Upah Pasang 0.0000 Lot 826,775.65 -
Jumlah 1,463,837.81
Keuntungan Max. = 0.0000 % x 1,463,837.81 -
Jumlah 1,463,837.81
Dibulatkan 1,463,837.00
11 ASDA-11 1 BH KUSEN ALUMUNIUM & DAUN PINTU PG
03/08 Page 257 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
a. Kusen Aluminium 1 1/2 x 3" 5.0000 M' 70,000.00 350,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 1.6800 M2 235,560.00 395,740.80
c. Sealant 10.4000 M' 8,000.00 83,200.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Rel Pintu Geser 1.0000 Unit 101,000.00 101,000.00
f. Plitur daun pintu 3.3600 M2 16,301.00 54,771.36
g. Upah Pasang 0.0000 Lot 433,200.00 -
Jumlah 1,032,212.16
Keuntungan Max. = 0.0000 % x 1,032,212.16 -
Jumlah 1,032,212.16
Dibulatkan 1,032,212.00
12 ASDA-12 1 BH KUSEN ALUMUNIUM & DAUN PINTU PS (PINTU SHAFT)
a. Kusen Aluminium 1 1/2 x 3" 4.6000 M' 70,000.00 322,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 0.9600 M2 235,560.00 226,137.60
c. Sealant 9.6000 M' 8,000.00 76,800.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Plitur daun pintu 1.9200 M2 16,301.00 31,297.92
g. Upah Pasang 0.0000 Lot 322,000.00 -
Jumlah 741,985.52
Keuntungan Max. = 0.0000 % x 741,985.52 -
Jumlah 741,985.52
Dibulatkan 741,985.00
13 ASDA-13 1 UNIT RUMAH POMPA
a. Galian tanah 0.8640 M' 20,200.00 17,452.80
b. Pas. Bata 1:5 3.9600 M2 51,690.80 204,695.57
c. Plester 1:5 2.8800 M2 20,730.04 59,702.52
d. Lantai Kerja 0.0540 M3 485,218.00 26,201.77
e. Besi siku 40.40.4 12.9373 Kg 12,201.75 157,857.94
f. Plat Esser u. Tutup Rumah Pompa 1.1880 M2 156,250.00 185,625.00
g. Pengelasan 258.0000 Cm 1,215.40 313,572.17
h. Pengecatan besi 1.4160 M2 28,580.00 40,469.28
i. Upah Pasang 0.0000 Lot 77,155.32 -
Jumlah 1,005,577.05
Keuntungan Max. = 0.0000 % x 1,005,577.05 -
Jumlah 1,005,577.05
Dibulatkan 1,005,577.00
K. DINAS PENDIDIKAN
1 DISDIK-1 1 BH KUSEN JENDELA J1 (ALUMINIUM)
a. Kusen Aluminium 1 1/2 x 3" 9.4600 M' 70,000.00 662,200.00
b. Daun Jendela Aluminium 11.3400 M' 75,000.00 850,500.00
c. Karet 10.7400 M' 3,000.00 32,220.00
d. Sealant 13.5600 M' 8,000.00 108,480.00
e. Kaca Rayban 5 mm 1.8630 M2 91,500.00 170,464.50
f. Engsel Casemet 16" 3.0000 Ps 145,540.00 436,620.00
g. Rambuncis 3.0000 Bh 10,000.00 30,000.00
h. Upah Pasang 0.0000 Lot 2,290,484.50 -
Jumlah 2,290,484.50
Keuntungan Max. = 0.0000 % x 2,290,484.50 -
Jumlah 2,290,484.50
Dibulatkan 2,290,484.00
2 DISDIK-2 1 BH KUSEN JENDELA J2
a. Kusen Aluminium 1 1/2 x 3" 6.8200 M' 70,000.00 477,400.00
b. Daun Jendela Aluminium 7.5600 M' 75,000.00 567,000.00
c. Karet 7.1600 M' 3,000.00 21,480.00
d. Sealant 11.1600 M' 8,000.00 89,280.00
e. Kaca Rayban 5 mm 1.2420 M2 91,500.00 113,643.00
f. Engsel Casemet 16" 2.0000 Ps 145,540.00 291,080.00
03/08 Page 258 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
g. Rambuncis 2.0000 Bh 10,000.00 20,000.00
h. Upah Pasang 0.0000 Lot 1,579,883.00 -
Jumlah 1,579,883.00
Keuntungan Max. = 0.0000 % x 1,579,883.00 -
Jumlah 1,579,883.00
Dibulatkan 1,579,883.00
3 DISDIK-3 1 BH KUSEN JENDELA J3
a. Kusen Aluminium 1 1/2 x 3" 4.1800 M' 70,000.00 292,600.00
b. Daun Jendela Aluminium 3.7800 M' 75,000.00 283,500.00
c. Karet 3.5800 M' 3,000.00 10,740.00
d. Sealant 8.7600 M' 8,000.00 70,080.00
e. Kaca Rayban 5 mm 0.6210 M2 91,500.00 56,821.50
f. Engsel Casemet 16" 1.0000 Ps 145,540.00 145,540.00
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
h. Upah Pasang 0.0000 Lot 869,281.50 -
Jumlah 869,281.50
Keuntungan Max. = 0.0000 % x 869,281.50 -
Jumlah 869,281.50
Dibulatkan 869,281.00
4 DISDIK-4 1 BH KUSEN JENDELA BV
a. Kusen Aluminium 1 1/2 x 3" 2.3800 M' 70,000.00 166,600.00
b. Daun Jendela Aluminium 1.7800 M' 75,000.00 133,500.00
c. Karet 1.5800 M' 3,000.00 4,740.00
d. Sealant 4.7600 M' 8,000.00 38,080.00
e. Kaca Rayban 5 mm 0.1610 M2 91,500.00 14,731.50
f. Engsel Casemet 12" 1.0000 Ps 120,540.00 120,540.00
g. Rambuncis 1.0000 Bh 10,000.00 10,000.00
h. Upah Pasang 0.0000 Lot 488,191.50 -
Jumlah 488,191.50
Keuntungan Max. = 0.0000 % x 488,191.50 -
Jumlah 488,191.50
Dibulatkan 488,191.00
5 DISDIK-5 1 BH KUSEN ALUMUNIUM & DAUN PINTU P2
a. Kusen Aluminium 1 1/2 x 3" 5.9000 M' 70,000.00 413,000.00
b. Daun Pintu Double Teakwood Rangka 3.3600 M2 235,560.00 791,481.60
Kayu Kuat Kelas II (Mahoni)
c. Sealant 12.0000 M' 8,000.00 96,000.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam pintu double 1.0000 Set 25,000.00 25,000.00
g. Plitur daun pintu 6.7200 M2 16,301.00 109,542.72
h. Upah Pasang 0.0000 Lot 438,000.00 -
Jumlah 1,559,024.32
Keuntungan Max. = 0.0000 % x 1,559,024.32 -
Jumlah 1,559,024.32
Dibulatkan 1,559,024.00
6 DISDIK-6 1 BH KUSEN ALUMUNIUM & DAUN PINTU P3 & P3'
a. Kusen Aluminium 1 1/2 x 3" 5.5000 M' 70,000.00 385,000.00
b. Daun Pintu Double Teakwood Rangka 2.5200 M2 235,560.00 593,611.20
Kayu Kuat Kelas II (Mahoni)
c. Sealant 11.2000 M' 8,000.00 89,600.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 6.0000 Bh 12,750.00 76,500.00
f. Espagnolet / Slot Tanam pintu double 1.0000 Set 25,000.00 25,000.00
g. Plitur daun pintu 5.0400 M2 16,301.00 82,157.04
h. Upah Pasang 0.0000 Lot 410,000.00 -
Jumlah 1,299,368.24
Keuntungan Max. = 0.0000 % x 1,299,368.24 -
03/08 Page 259 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
Jumlah 1,299,368.24
Dibulatkan 1,299,368.00
7 DISDIK-7 1 BH KUSEN ALUMUNIUM & DAUN PINTU P4 & P4'
a. Kusen Aluminium 1 1/2 x 3" 5.1000 M' 70,000.00 357,000.00
b. Daun Pintu Double Teakwood Rangka 1.6800 M2 235,560.00 395,740.80
Kayu Kuat Kelas II (Mahoni)
c. Sealant 10.4000 M' 8,000.00 83,200.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 3.0000 Bh 12,750.00 38,250.00
f. Plitur daun pintu 3.3600 M2 16,301.00 54,771.36
g. Upah Pasang 0.0000 Lot 357,000.00 -
Jumlah 976,462.16
Keuntungan Max. = 0.0000 % x 976,462.16 -
Jumlah 976,462.16
Dibulatkan 976,462.00
8 DISDIK-8 1 BH KUSEN ALUMUNIUM & DAUN PINTU P5
a. Kusen Aluminium 1 1/2 x 3" 5.1000 M' 70,000.00 357,000.00
b. Daun Pintu Double Teakwood Rangka 1.6800 M2 235,560.00 395,740.80
Kayu Kuat Kelas II (Mahoni)
c. Sealant 10.4000 M' 8,000.00 83,200.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Rel Pintu Geser 1.0000 Unit 101,000.00 101,000.00
f. Plitur daun pintu 3.3600 M2 16,301.00 54,771.36
g. Upah Pasang 0.0000 Lot 357,000.00 -
Jumlah 1,039,212.16
Keuntungan Max. = 0.0000 % x 1,039,212.16 -
Jumlah 1,039,212.16
Dibulatkan 1,039,212.00
9 DISDIK-9 1 BH KUSEN ALUMUNIUM & DAUN PINTU PS (PINTU SHAFT)
a. Kusen Aluminium 1 1/2 x 3" 4.0000 M' 70,000.00 280,000.00
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II 0.8400 M2 235,560.00 197,870.40
c. Sealant 8.4000 M' 8,000.00 67,200.00
d. Kunci Tanam 1.0000 Bh 47,500.00 47,500.00
e. Engsel Pintu 2.0000 Bh 12,750.00 25,500.00
f. Plitur daun pintu 1.6800 M2 16,301.00 27,385.68
g. Upah Pasang 0.0000 Lot 280,000.00 -
Jumlah 645,456.08
Keuntungan Max. = 0.0000 % x 645,456.08 -
Jumlah 645,456.08
Dibulatkan 645,456.00
L. PADEPOKAN SILAT
1 SLT - 1 1 UNIT PAS. ORNAMEN BSP 2" - TYPE-A (PJG 3.73 M') PADEPOKAN SILAT
a. Pipa BSP Ø 2" 198.32 16.4800 M' 29,166.67 480,666.67
b. Plat Ring + Dop 48 4.0000 Bh 25,000.00 100,000.00
c. Pengelasan 4521.6 376.8000 Cm 1,215.40 457,961.21
d. Melubang Besi dg. Bor 144 12.0000 Ttk 2,701.25 32,415.00
e. Dynabolt 8 144 12.0000 Bh 3,000.00 36,000.00
f. Pengecatan Besi 20.69888 2.5874 M2 28,580.00 73,946.75
g. Upah Pasang 0.2000 Lot 616,666.67 123,333.33
Jumlah 1,304,322.96
Keuntungan Max. = 0.0000 % x 1,304,322.96 -
Jumlah 1,304,322.96
Dibulatkan 1,304,322.00
2 SLT - 2 1 UNIT PAS. ORNAMEN BSP 2" - TYPE-B (PJG 3.78 M') PADEPOKAN SILAT
a. Pipa BSP Ø 2" 16.6200 M' 29,166.67 484,750.00
b. Plat Ring + Dop 4.0000 Bh 25,000.00 100,000.00
c. Pengelasan 376.8000 Cm 1,215.40 457,961.21
d. Melubang Besi dg. Bor 12.0000 Ttk 2,701.25 32,415.00
03/08 Page 260 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
e. Dynabolt 8 12.0000 Bh 3,000.00 36,000.00
f. Pengecatan Besi 2.6093 M2 28,580.00 74,574.94
g. Upah Pasang 0.2000 Lot 620,750.00 124,150.00
Jumlah 1,309,851.15
Keuntungan Max. = 0.0000 % x 1,309,851.15 -
Jumlah 1,309,851.15
Dibulatkan 1,309,851.00
3 SLT - 3 1 UNIT PAGAR BESI HOLLOW - TYPE-A (PJG 2.8 M') PADEPOKAN SILAT
a. Besi Hollow 4 x 4 8.7450 M' 10,000.00 87,450.00
b. Besi Hollow 2 x 4 31.3720 M' 7,000.00 219,604.00
c. Pengelasan 424.0000 Cm 1,215.40 515,327.90
d. Pengecatan Besi 3.5200 M2 28,580.00 100,601.60
e. Upah Pasang 0.2000 Lot 307,054.00 61,410.80
Jumlah 984,394.30
Keuntungan Max. = 0.0000 % x 984,394.30 -
Jumlah 984,394.30
Dibulatkan 984,394.00
4 SLT - 4 1 UNIT PAGAR BESI HOLLOW - TYPE-B (PJG 3.2 M') PADEPOKAN SILAT
a. Besi Hollow 4 x 4 9.6250 M' 10,000.00 96,250.00
b. Besi Hollow 2 x 4 36.4320 M' 7,000.00 255,024.00
c. Pengelasan 464.0000 Cm 1,215.40 563,943.74
d. Pengecatan Besi 4.0160 M2 28,580.00 114,777.28
e. Upah Pasang 0.2000 Lot 351,274.00 70,254.80
Jumlah 1,100,249.82
Keuntungan Max. = 0.0000 % x 1,100,249.82 -
Jumlah 1,100,249.82
Dibulatkan 1,100,249.00
5 SLT - 5 1 UNIT PINTU PAGAR BESI HOLLOW PADEPOKAN SILAT
a. Besi Hollow 4 x 4 9.6250 M' 10,000.00 96,250.00
b. Besi Hollow 2 x 4 36.4320 M' 7,000.00 255,024.00
c. Pengelasan 464.0000 Cm 1,215.40 563,943.74
d. Pengecatan Besi 4.0160 M2 28,580.00 114,777.28
e. Upah Pasang 0.2000 Lot 351,274.00 70,254.80
Jumlah 1,100,249.82
Keuntungan Max. = 0.0000 % x 1,100,249.82 -
Jumlah 1,100,249.82
Dibulatkan 1,100,249.00
6 SLT - 6 1 UNIT PINTU PAGAR BESI HOLLOW PADEPOKAN SILAT
a. Besi Hollow 4 x 4 11.8140 M' 10,000.00 118,140.00
b. Besi Hollow 2 x 4 58.0800 M' 7,000.00 406,560.00
c. Pengelasan 736.0000 Cm 1,215.40 894,531.46
d. Pengecatan Besi 5.9424 M2 28,580.00 169,833.79
e. Roda Ø 3 " 2.0000 Bh 25,000.00 50,000.00
f. Besi Siku 50.50.5 24.5050 Kg 12,201.75 299,003.88
g. Upah Pasang 0.2000 Lot 574,700.00 114,940.00
Jumlah 2,053,009.13
Keuntungan Max. = 0.0000 % x 2,053,009.13 -
Jumlah 2,053,009.13
Dibulatkan 2,053,009.00
7 SLT - 7 1 SET HURUF UNTUK PAPAN NAMA PADEPOKAN SILAT
a. Hurup Kecil Bh 50,000.00 -
b. Hurup Sedang 37.0000 Bh 75,000.00 2,775,000.00
c. Hurup Besar Bh 125,000.00 -
d. Tambahan Upah Pasang 0.1000 Ls 2,775,000.00 277,500.00
Jumlah 3,052,500.00
Keuntungan Max. = 0.0000 % x 3,052,500.00 -
Jumlah 3,052,500.00
Dibulatkan 3,052,500.00
03/08 Page 261 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
L. ALUN-ALUN
1 ALN - 1 1 UNIT KOLOM K-1
a. Galian tanah 0.4760 M3 20,200.00 9,615.20
b. Pasir Urug 0.0280 M3 136,330.00 3,817.24
c. Beton Site Mix K-175 1.1557 M3 621,297.00 718,032.94
d. Pas. Besi U-24 37.5006 Kg 8,946.40 335,494.92
e. Pas. Bekisting Multiplek 9 mm 11.8230 M2 52,700.00 623,072.10
f. Acian 11.6880 M2 11,669.00 136,387.27
g. Pengecatan Kolom dg. Cat Tembok 11.6880 M2 15,831.23 185,035.39
h. Tambahan Upah Pasang 0.0000 Lot 2,011,455.06 -
Jumlah 2,011,455.06
Keuntungan Max. = 0.0000 % x 2,011,455.06 -
Jumlah 2,011,455.06
Dibulatkan 2,011,455.00
2 ALN - 2 1 UNIT KOLOM K-2
a. Galian tanah 0.5355 M3 20,200.00 10,817.10
b. Pasir Urug 0.0315 M3 136,330.00 4,294.40
c. Beton Site Mix K-175 0.8580 M3 621,297.00 533,072.83
d. Pas. Besi U-24 29.3899 Kg 8,946.40 262,933.80
e. Pas. Bekisting Multiplek 9 mm 8.2600 M2 52,700.00 435,302.00
f. Acian 7.7650 M2 11,669.00 90,609.79
g. Pengecatan Kolom dg. Cat Tembok 7.7650 M2 15,831.23 122,929.48
h. Tambahan Upah Pasang 0.0000 Lot 1,459,959.39 -
Jumlah 1,459,959.39
Keuntungan Max. = 0.0000 % x 1,459,959.39 -
Jumlah 1,459,959.39
Dibulatkan 1,459,959.00
3 ALN - 3 1 UNIT KOLOM K-3
a. Galian tanah 0.3591 M3 20,200.00 7,254.33
b. Pasir Urug 0.0211 M3 136,330.00 2,879.97
c. Beton Site Mix K-175 0.6216 M3 621,297.00 386,198.22
d. Pas. Besi U-24 21.7894 Kg 8,946.40 194,936.69
e. Pas. Bekisting Multiplek 9 mm 6.6950 M2 52,700.00 352,826.50
f. Acian 6.2300 M2 11,669.00 72,697.87
g. Pengecatan Kolom dg. Cat Tembok 6.2300 M2 15,831.23 98,628.55
h. Tambahan Upah Pasang 0.0000 Lot 1,115,422.12 -
Jumlah 1,115,422.12
Keuntungan Max. = 0.0000 % x 1,115,422.12 -
Jumlah 1,115,422.12
Dibulatkan 1,115,422.00
4 ALN - 4 1 UNIT PINTU GERBANG PAGAR ALUN-ALUN
a. Besi Pejal Kotak 1/2" x 1/2" 33.6267 Kg 12,201.75 410,304.18
b. Pengelasan 2,118.0000 Cm 607.70 1,287,104.36
c. Pengecatan Besi 9.0802 M2 28,580.00 259,512.12
d. Plat Strip 3.25 1.7558 Kg 12,201.75 21,424.32
e. Besi Siku 50.50.5 173.1167 Kg 12,201.75 2,112,326.29
f. Engsel pintu besi 4.0000 Bh 25,000.00 100,000.00
g. Kunci Gembok 1.0000 Bh 45,000.00 45,000.00
h. Slot besi 2.0000 Set 25,000.00 50,000.00
i. Tambahan Upah Pasang 0.2000 Lot 4,285,671.27 857,134.25
Jumlah 5,142,805.52
Keuntungan Max. = 0.0000 % x 5,142,805.52 -
Jumlah 5,142,805.52
Dibulatkan 5,142,805.00
5 ALN - 5 1 UNIT PAGAR ALUN-ALUN MODUL-1 (PJG 0.80 M')
a. Besi Pejal Kotak 1/2" x 1/2" 16.8400 Kg 12,201.75 205,477.47
b. Pengelasan 212.0000 Cm 607.70 128,831.98
c. Pengecatan Besi 0.7059 M2 28,580.00 20,174.62
03/08 Page 262 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
d. Plat Strip 3.25 0.8779 Kg 12,201.75 10,712.16
e. Pas. Dinding Bata 1/2 Batu (ad. 1 : 5) 0.3600 M2 51,690.80 18,608.69
f. Pas. Batu Candi 20x40 cm 0.6400 M2 140,563.79 89,960.82
g. Pas. Plester 1 : 5 + Acian untuk Ban 0.2400 M2 32,399.04 7,775.77
h. Pengecatan Dinding dg. Cat Tembok 0.2400 M2 15,831.23 3,799.49
i. Tambahan Upah Pasang 0.2000 Lot 365,196.23 73,039.25
Jumlah 558,380.25
Keuntungan Max. = 0.0000 % x 558,380.25 -
Jumlah 558,380.25
Dibulatkan 558,380.00
6 ALN - 6 1 UNIT PAGAR ALUN-ALUN MODUL-2 (PJG 0.60 M')
a. Besi Pejal Kotak 1/2" x 1/2" 12.6400 Kg 12,201.75 154,230.12
b. Pengelasan 192.0000 Cm 607.70 116,678.02
c. Pengecatan Besi 0.5484 M2 28,580.00 15,673.27
d. Plat Strip 3.25 0.8779 Kg 12,201.75 10,712.16
e. Pas. Dinding Bata 1/4 Batu (ad. 1 : 5) untuk Blumbak 0.5400 M2 25,845.40 13,956.52
f. Pas. Batu Candi 20x40 cm 0.4800 M2 140,563.79 67,470.62
g. Pas. Plester 1 : 5 + Acian untuk Ban 0.3600 M2 32,399.04 11,663.65
h. Pengecatan Dinding dg. Cat Tembok 0.3600 M2 15,831.23 5,699.24
i. Tambahan Upah Pasang 0.2000 Lot 297,293.57 59,458.71
Jumlah 455,542.31
Keuntungan Max. = 0.0000 % x 455,542.31 -
Jumlah 455,542.31
Dibulatkan 455,542.00
7 ALN - 7 1 UNIT PAGAR ALUN-ALUN MODUL-3 (PJG 1.475 M')
a. Besi Pejal Kotak 1/2" x 1/2" 30.6267 Kg 12,201.75 373,698.93
b. Pengelasan 468.0000 Cm 607.70 284,402.66
c. Pengecatan Besi 1.3717 M2 28,580.00 39,203.19
d. Plat Strip 3.25 2.6338 Kg 12,201.75 32,136.48
e. Pas. Dinding Bata 1/2 Batu (ad. 1 : 5) 0.6638 M2 51,690.80 34,309.77
f. Pas. Batu Candi 20x40 cm 1.1800 M2 140,563.79 165,865.27
g. Pas. Plester 1 : 5 + Acian untuk Ban 0.4425 M2 32,399.04 14,336.58
h. Pengecatan Dinding dg. Cat Tembok 0.4425 M2 15,831.23 7,005.32
i. Tambahan Upah Pasang 0.2000 Lot 729,441.26 145,888.25
Jumlah 1,096,846.44
Keuntungan Max. = 0.0000 % x 1,096,846.44 -
Jumlah 1,096,846.44
Dibulatkan 1,096,846.00
8 ALN - 8 1 UNIT PAGAR ALUN-ALUN MODUL-4 (PJG 0.35 M')
a. Besi Pejal Kotak 1/2" x 1/2" 9.0667 Kg 12,201.75 110,629.20
b. Pengelasan 176.0000 Cm 607.70 106,954.85
c. Pengecatan Besi 0.4144 M2 28,580.00 11,843.55
d. Plat Strip 3.25 0.8779 Kg 12,201.75 10,712.16
e. Pas. Dinding Bata 1/4 Batu (ad. 1 : 5) untuk Blumbak 0.3150 M2 25,845.40 8,141.30
f. Pas. Batu Candi 20x40 cm 0.2800 M2 140,563.79 39,357.86
g. Pas. Plester 1 : 5 + Acian untuk Ban 0.2100 M2 32,399.04 6,803.80
h. Pengecatan Dinding dg. Cat Tembok 0.2100 M2 15,831.23 3,324.56
i. Tambahan Upah Pasang 0.2000 Lot 240,139.76 48,027.95
Jumlah 345,795.23
Keuntungan Max. = 0.0000 % x 345,795.23 -
Jumlah 345,795.23
Dibulatkan 345,795.00
9 ALN - 9 1 UNIT PAGAR ALUN-ALUN MODUL-5 (PJG 4.45 M')
a. Besi Pejal Kotak 1/2" x 1/2" 90.3600 Kg 12,201.75 1,102,550.13
b. Pengelasan 1,948.0000 Cm 607.70 1,183,795.70
c. Pengecatan Besi 6.3621 M2 28,580.00 181,828.82
d. Plat Strip 3.25 7.9013 Kg 12,201.75 96,409.44
e. Besi Siku 50.50.5 52.0000 Kg 12,201.75 634,491.00
03/08 Page 263 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
f. Pas. Dinding Bata 1/2 Batu (ad. 1 : 5) 2.0025 M2 51,690.80 103,510.83
g. Pas. Batu Candi 20x40 cm 3.5600 M2 140,563.79 500,407.07
h. Pas. Plester 1 : 5 + Acian untuk Ban 1.3350 M2 32,399.04 43,252.72
i. Pengecatan Dinding dg. Cat Tembok 1.3350 M2 15,831.23 21,134.69
j. Tambahan Upah Pasang 0.2000 Lot 3,199,075.10 639,815.02
Jumlah 4,507,195.42
Keuntungan Max. = 0.0000 % x 4,507,195.42 -
Jumlah 4,507,195.42
Dibulatkan 4,507,195.00
03/08 Page 264 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 265 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 266 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 267 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 268 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 269 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 270 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 271 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 272 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 273 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 274 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 275 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 276 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 277 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 278 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 279 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 280 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 281 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 282 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 283 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 284 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 285 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 286 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 287 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 288 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 289 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 290 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 291 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 292 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 293 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 294 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 295 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 296 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 297 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 298 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 299 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 300 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 301 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 302 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 303 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 304 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 305 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 306 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 307 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 308 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 309 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 310 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 311 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 312 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 313 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 314 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 315 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
1 BH KUSEN ALUMUNIUM TYPE …………….
a. Kusen Aluminium 1 1/2 x 3" M' 70,000.00 -
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II M2 235,560.00 -
c. Sealant M' 8,000.00 -
d. Kunci Tanam Bh 47,500.00 -
e. Engsel Pintu Bh 12,750.00 -
f. Espagnolet / Slot Tanam Pintu Double Set 25,000.00 -
g. Daun Jendela M' 75,000.00 -
h. Karet M' 3,000.00 -
i. Kaca Rayban 5 mm M2 91,500.00 -
j. Engsel Casemet 16" Ps 145,540.00 -
k. Rambuncis Bh 10,000.00 -
l. Upah Pasang Lot - -
Jumlah -
Keuntungan Max. = 0.0000 % x - -
Jumlah -
Dibulatkan -
1 BH KUSEN ALUMUNIUM TYPE …………….
a. Kusen Aluminium 1 1/2 x 3" M' 70,000.00 -
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II M2 235,560.00 -
c. Sealant M' 8,000.00 -
d. Kunci Tanam Bh 47,500.00 -
e. Engsel Pintu Bh 12,750.00 -
f. Espagnolet / Slot Tanam Pintu Double Set 25,000.00 -
g. Daun Jendela M' 75,000.00 -
h. Karet M' 3,000.00 -
i. Kaca Rayban 5 mm M2 91,500.00 -
j. Engsel Casemet 16" Ps 145,540.00 -
k. Rambuncis Bh 10,000.00 -
l. Upah Pasang Lot - -
Jumlah -
Keuntungan Max. = 0.0000 % x - -
Jumlah -
Dibulatkan -
1 BH KUSEN ALUMUNIUM TYPE …………….
a. Kusen Aluminium 1 1/2 x 3" M' 70,000.00 -
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II M2 235,560.00 -
c. Sealant M' 8,000.00 -
d. Kunci Tanam Bh 47,500.00 -
e. Engsel Pintu Bh 12,750.00 -
f. Espagnolet / Slot Tanam Pintu Double Set 25,000.00 -
g. Daun Jendela M' 75,000.00 -
h. Karet M' 3,000.00 -
i. Kaca Rayban 5 mm M2 91,500.00 -
j. Engsel Casemet 16" Ps 145,540.00 -
k. Rambuncis Bh 10,000.00 -
l. Upah Pasang Lot - -
Jumlah -
Keuntungan Max. = 0.0000 % x - -
Jumlah -
Dibulatkan -
1 BH KUSEN ALUMUNIUM TYPE …………….
a. Kusen Aluminium 1 1/2 x 3" M' 70,000.00 -
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II M2 235,560.00 -
c. Sealant M' 8,000.00 -
d. Kunci Tanam Bh 47,500.00 -
e. Engsel Pintu Bh 12,750.00 -
03/08 Page 316 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
f. Espagnolet / Slot Tanam Pintu Double Set 25,000.00 -
g. Daun Jendela M' 75,000.00 -
h. Karet M' 3,000.00 -
i. Kaca Rayban 5 mm M2 91,500.00 -
j. Engsel Casemet 16" Ps 145,540.00 -
k. Rambuncis Bh 10,000.00 -
l. Upah Pasang Lot - -
Jumlah -
Keuntungan Max. = 0.0000 % x - -
Jumlah -
Dibulatkan -
1 BH KUSEN ALUMUNIUM TYPE …………….
a. Kusen Aluminium 1 1/2 x 3" M' 70,000.00 -
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II M2 235,560.00 -
c. Sealant M' 8,000.00 -
d. Kunci Tanam Bh 47,500.00 -
e. Engsel Pintu Bh 12,750.00 -
f. Espagnolet / Slot Tanam Pintu Double Set 25,000.00 -
g. Daun Jendela M' 75,000.00 -
h. Karet M' 3,000.00 -
i. Kaca Rayban 5 mm M2 91,500.00 -
j. Engsel Casemet 16" Ps 145,540.00 -
k. Rambuncis Bh 10,000.00 -
l. Upah Pasang Lot - -
Jumlah -
Keuntungan Max. = 0.0000 % x - -
Jumlah -
Dibulatkan -
1 BH KUSEN ALUMUNIUM TYPE …………….
a. Kusen Aluminium 1 1/2 x 3" M' 70,000.00 -
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II M2 235,560.00 -
c. Sealant M' 8,000.00 -
d. Kunci Tanam Bh 47,500.00 -
e. Engsel Pintu Bh 12,750.00 -
f. Espagnolet / Slot Tanam Pintu Double Set 25,000.00 -
g. Daun Jendela M' 75,000.00 -
h. Karet M' 3,000.00 -
i. Kaca Rayban 5 mm M2 91,500.00 -
j. Engsel Casemet 16" Ps 145,540.00 -
k. Rambuncis Bh 10,000.00 -
l. Upah Pasang Lot - -
Jumlah -
Keuntungan Max. = 0.0000 % x - -
Jumlah -
Dibulatkan -
1 BH KUSEN ALUMUNIUM TYPE …………….
a. Kusen Aluminium 1 1/2 x 3" M' 70,000.00 -
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II M2 235,560.00 -
c. Sealant M' 8,000.00 -
d. Kunci Tanam Bh 47,500.00 -
e. Engsel Pintu Bh 12,750.00 -
f. Espagnolet / Slot Tanam Pintu Double Set 25,000.00 -
g. Daun Jendela M' 75,000.00 -
h. Karet M' 3,000.00 -
i. Kaca Rayban 5 mm M2 91,500.00 -
j. Engsel Casemet 16" Ps 145,540.00 -
03/08 Page 317 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
k. Rambuncis Bh 10,000.00 -
l. Upah Pasang Lot - -
Jumlah -
Keuntungan Max. = 0.0000 % x - -
Jumlah -
Dibulatkan -
1 BH KUSEN ALUMUNIUM TYPE …………….
a. Kusen Aluminium 1 1/2 x 3" M' 70,000.00 -
b. Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II M2 235,560.00 -
c. Sealant M' 8,000.00 -
d. Kunci Tanam Bh 47,500.00 -
e. Engsel Pintu Bh 12,750.00 -
f. Espagnolet / Slot Tanam Pintu Double Set 25,000.00 -
g. Daun Jendela M' 75,000.00 -
h. Karet M' 3,000.00 -
i. Kaca Rayban 5 mm M2 91,500.00 -
j. Engsel Casemet 16" Ps 145,540.00 -
k. Rambuncis Bh 10,000.00 -
l. Upah Pasang Lot - -
Jumlah -
Keuntungan Max. = 0.0000 % x - -
Jumlah -
Dibulatkan -
03/08 Page 318 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 319 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 320 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08 Page 321 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
DAFTAR HARGA SATUAN BAHAN
NO. HARGA SATUAN SATUAN
Batu Andhesit Rp. 120,000.00 m2
4 BATA :
5 BAHAN KAYU :
a. Kamper Samarinda : Papan Rp. 6,500,000.00 m3
h. Bahan Kayu Jadi Finish Melamic
- Kusen Kayu Kamper Samarinda finish Melamic ukuran 4/6 cm Rp. 70,000.00 m'
- List Kusen Kayu Kamper Samarinda finish Melamic ukuran 1/4 cm Rp. 25,000.00 m'
- List Kaca Kayu Kamper Samarinda ukuran 1/2 cm (tanpa melamic) Rp. 4,000.00 m'
- List Kayu Multiplek + Megateak finish Melamic ukuran 2/10 cm Rp. 60,000.00 m'
- List Kayu Multiplek + Megateak finish Melamic ukuran 2/4 cm Rp. 35,000.00 m'
- List Plafond Kayu Kamper Samarinda finish Melamic ukuran 2 x 1,5/5 cmRp. 70,000.00 m'
6 BESI BETON & BESI PROFIL :
Pipa Hollow 20/40 Rp. 8,000.00 m'
7 BAHAN FINISHING LANTAI DAN DINDING :
Granite tile ex Cina "Garuda" 60 x 60 cm polished ( ivory /ligt grey dll ) Rp. 75,000.00 dus
8 P A K U :
Skrup Gypsum Rp. 18,000.00 Kg
9 BAHAN PLAFOND :
Megateak 1.2 x 2.4 x 4 mm Rp. 75,000.00 Lbr
Megateak 1.2 x 2.4 x 6 mm Rp. 110,000.00 Lbr
Calsiboard 4 mm Rp. 28,000.00 m2
Gypsum board 9 mm ( Jaya futura ) Rp. 27,000.00 m2
12 BAHAN ATAP :
c. Bahan Penutup atap lainnya :
- Genting Metal Super Roof Rp. 120,000.00 m2
- Nok Atas Parabung Super Roof Rp. 40,000.00 m'
- Alumunium foil + glass wool + ram kawat Rp. 40,000.00 m2
14 BAHAN-BAHAN BAKAR & PELUMAS :
15 KUNCI & PENGGANTUNG :
a. Kunci Pintu
- Kunci Silinder Silver/Brown ( LOGO ) Rp. 210,000.00 Unt
- Kunci Pintu ( Patch Lock + silinder ) Cisa Rp. 600,000.00 Unt
- Kunci KM/WC Rp. 72,000.00 Unt
b. Penggantung & Lain-lain
- Engsel Nylon Ex RRT untuk pintu Rp. 7,500.00 Bh
- Floor Hinges Cisa Rp. 750,000.00 Bh
- Handle Winma Stainless Rp. 225,000.00 Ps
- Grendel Aluminium Rp. 120,000.00 Ps
- Grendel kayu Rp. 25,000.00 Ps
- Engel Jendela Aluminium Rp. 120,000.00 Bh
- Slot Jendela Aluminium Rp. 75,000.00 Bh
21 SANITAIR & PERLENGKAPAN KM/WC : ( TOTO )
Closet Duduk : CW 420J/SW516 JPT4 Rp. 2,200,000.00 Unit
Closet Jongkok : CE 6 Rp. 310,800.00 Unit
Box Shower Fibre Glass 80 x 80 cm Rp. 750,000.00 Bh
Urinoir : U 57 M Rp. 764,400.00 Unit
Devider Urinoir A 100 Rp. 590,000.00 Unit
Washtafel : L 237 V3/L 237 F lengkap Rp. 2,450,000.00 Unit
Head Shower TX 436 S + Kran mixer TGB 21 SRYR Rp. 425,000.00 Unit
JENIS BAHAN / MATERIAL
Daftar Harga Bahan Hal. :322
Kran Wudlu T 23 BQ 13 N Rp. 147,000.00 Unit
Kran dinding T 23 B 13 Rp. 93,000.00 Unit
Kran Leher Angsa Rp. 110,000.00 Unit
Floor Drain TX 1A Rp. 158,400.00 Bh
Kaca Cermin Biasa Rp. 260,000.00 Unit
Tempat sabun biasa Rp. 50,000.00 Unit
Sink ( Stainles steel ) Rp. 350,000.00 Unit
22 ALUMINIUM :
a. Kusen Pintu / Jendela : 3" ( YKK, INDAL, INDEX DLL. )
- Kusen Allumunium ( Colour anodizing ) Rp. 70,000.00 m'
- Karet kaca Rp. 3,000.00 m'
- Sealant silicon Rp. 8,000.00 m'
b. Pintu / Jendela : ( YKK, INDAL, INDEX DLL. ) Rangka
- Pintu Alluminium Colour anodizing Rp. 525,000.00 unit
- Jendela Allumunium Swing Rp. 315,000.00 unit
f. Aluminium Grill / Luxalon Rp. 350,000.00 m2
b. Pipa Stainless :
- Diameter 4" Rp. 340,000.00 m'
- Diameter 3" Rp. 200,000.00 m'
- Diameter 2 1/2" Rp. 140,000.00 m'
- Diameter 2" Rp. 110,000.00 m'
- Diameter 1 1/2" Rp. 85,000.00 m'
- Diameter 1" Rp. 50,000.00 m'
- Diameter 3/4" Rp. 30,000.00 m'
- Diameter 1/2" Rp. 20,000.00 m'
Daftar Harga Bahan Hal. :323
PEMERINTAH KABUPATEN KARAWANG NAMA KEGIATAN : REHABILITASI DAN PEMBANGUNAN SMP/MTs DAN SMA/SMK
DINAS CIPTA KARYA DAN REHABILITASI DAN PEMBANGUNAN RUANG KELAS BARU (RKB)
Jl. Dewi Satika No. 1 Tlp. 402117 Karawang GEDUNG SD/MI TAHUN ANGGARAN 2009 KABUPATEN KARAWANG
LOKASI KEGIATAN : SMPN 1 PAKISJAYA
KECAMATAN PAKISJAYA
KODE ANALIS/ B I A Y A
No URAIAN PEKERJAAN VOLUME HARGA SATUAN
(Rp.) (Rp.)
1 2 3 4 5
I. PEKERJAAN PERSIAPAN
1 Dokumen Rekaman Kegiatan 1.00 Ls Dihit./ 325,000.00 325,000.00
1 Pas. Papan Nama Kegiatan 1.00 Bh Dihit./ 150,000.00 150,000.00
2 Pas. Bouwplank 95.50 M' A.002 29,445.00 2,811,997.50
II. PEKERJAAN TANAH
1 Galian tanah pondasi 83.31 M3 A.007/ 20,200.00 1,682,831.70
2 Urugan kembali bekas galian 20.83 M3 A.017/ 6,731.00 140,187.38
3 Urugan pasir di bawah pondasi 7.57 M3 A.027/ 136,330.00 1,032,495.26
III. PEKERJAAN PASANGAN
1 Pas. Batu Kosong/Aanstamping 15.15 M3 A.050/ 210,401.00 3,186,943.95
2 Pas. Pondasi Batu Belah (ad. 1 : 5) 9.42 M3 A.054/ 454,245.00 4,281,168.28
3 Pas. Beton Cor (ad. 1 : 2 : 3)/K.175 6.91 M3 A.030/ 621,297.00 4,292,256.73
4 Pembesian dengan Besi Polos 1,203.34 Kg A.036/ 8,946.00 10,765,038.13
5 Pas. Bekisting untuk Beton 84.15 M2 A.046.R/ 44,350.00 3,732,163.38
6 Pas. Dinding 1/2 Bata 193.55 M2 350.21/ 71,167.00 13,774,017.02
7 Pas. Plesteran + acian 387.09 M2 A.088 + A.089 32,399.00 12,541,328.91
8 Pengecatan dinding pagar 387.09 M2 A.097.1 14,660.00 5,674,739.40
9 Pengecatan besi siku 3.80 M2 A.098.1 28,580.00 108,604.00
10 Pas. Besi Siku 50.50.5 73.26 Kg A.100 12,201.00 893,801.34
11 Pas. Kawat Duri di atas pagar 280.50 M' 12,480.00 3,500,640.00
J U M L A H ...........................................................................................................................................................................
P P N 10 % ...............................................................................................................................................
TOTAL ............................................................................................................
DIBULATKAN .......................................................................................................
Pemagaran SMPN 1 PAKISJAYA
REHABILITASI DAN PEMBANGUNAN SMP/MTs DAN SMA/SMK
DAN REHABILITASI DAN PEMBANGUNAN RUANG KELAS BARU (RKB)
GEDUNG SD/MI TAHUN ANGGARAN 2009 KABUPATEN KARAWANG
Hal. 1
JUMLAH
B I A Y A
(Rp.)
6
3,286,997.50
2,855,514.33
62,750,701.12
68,893,212.95
-
68,893,212.95
68,893,000.00
-
PAGAR
I. A. Badan Bangunan
C. Bowplank
II. Galian tanah pondasi batu kali
pondasi dinding
III. Urugan kembali bekas galian pond batu kali
pondasi dinding
IV. Pondasi batu kali
pondasi dinding
V. Urugan pasir dibwh lantai dan pondasi batu kali
pondasi dinding
VI. Aanstamping
pondasi dinding
VII.
BERAT BESI
DIAMETER (MM)
BERAT (KG)
Sloof 15/20 Beton
PERHITUNGAN VOLUME
PEMAGARAN SMPN 1 PAKISJAYA
SLOOF, KOLOM, BALOK, BETON, BEKISTING
Besi
a. batang Ø 10
b. Cincin Ø 8-150
Kolom 15x15 Beton
Besi
a. batang Ø 10
b. Cincin Ø 8-150
Ringbalk 12/12 Beton
Besi
a. batang Ø 10
b. Cincin Ø 8-150
VIII.
A. Pas. Bata 1 : 5 dinding
badan pagar
B. Plesteran 1 : 5 dinding
badan pagar
C. Pengecatan tembok luar & dalam
D. Besi Siku 50.50.5
Besi Siku 50.505
E. Kawat Duri
Kawat Duri
…………………………...THE END………………………………..
PEKERJAAN PASANGAN
Pjg Jmlh Vol
95.38
pilar 0.15 38.00 1.00 5.70 M'
dinding 2.36 38.00 1.00 89.68 M'
95.50 M'
Lebar Tinngi Panjang Jmlh Vol
0.90 1.10 93.50 1.00 92.57 M3
total 92.57 M3
Vol
92.57 0.25 23.14
total 23.14 M3
Pjg Lbr. Ats Lbr. Bwh Tggi Pond Vol.
93.50 0.20 0.70 0.80 10.47 M3
total 10.47 M3
Pjg Lbr Tinggi Vol
93.50 0.90 0.10 8.42 M3
total 8.42 M3
Panjang Tebal Lebar Vol.
93.50 0.20 0.90 16.83 M3
total 16.83 M3
6 8 10 12 16
0.222 0.392 0.622 0.888 1.580
Lebar Tinggi Panjang Vol Bekisting Lebar Tinggi
0.15 0.20 93.50 2.81 M3 0.15 0.20
PERHITUNGAN VOLUME
PEMAGARAN SMPN 1 PAKISJAYA
SLOOF, KOLOM, BALOK, BETON, BEKISTING
bh Pjg Koef. Vol
4.00 93.50 0.62 232.63 kg
623.33 0.55 0.39 134.39 kg 367.02 kg
Lbr Tgg Pjg bh Vol Bekisting Lebar
0.15 0.15 3.65 38.00 3.12 M3 0.15
bh Pjn Koef. Vol 38.00
4.00 138.70 0.62 345.09 kg
924.67 0.45 0.39 163.11 kg 508.20 kg
Lbr Tgg Pjg Vol Bekisting Lebar Tinggi
0.12 0.12 93.50 1.35 M3 0.12 0.12
bh Pjn Koef. Vol
4.00 93.50 0.62 232.63 kg
623.33 0.65 0.39 158.83 kg 391.45 kg
Panjang Tinggi jmlh vol
93.50 2.30 1.00 215.05 M2
total 215.05 M2
Luas Jumlah
215.05 2.00 430.10 M2
total 430.10 M2
total 430.10 M2
Pjg berat jmlh
0.51 3.78 38.00 73.26 Kg
total 73.26 Kg
Panjang jmlh Vol
93.50 3 280.50 M'
total 280.50 M'
…………………………...THE END………………………………..
PEKERJAAN PASANGAN
Panjang Vol
93.50 51.43 M2
PERHITUNGAN VOLUME
PEMAGARAN SMPN 1 PAKISJAYA
Tinggi Panjang Vol
0.15 3.65 2.19 M2
83.22 M2
Panjang Vol
93.50 33.66 M2

DISIAPKAN OLEH :

SEKSI PERENCANAAN DAN PEMBANGUNAN

BIDANG TATA BANGUNAN

You're Reading a Free Preview

Mengunduh
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->