Anda di halaman 1dari 333

PEMERINTAH KABUPATEN KARAWANG

DINAS CIPTA KARYA


JL. DEWI SARTIKA NO. 1 TLP. (0267) 411631, 402117 KARAWANG

ANALISA
HARGA SATUAN PEKERJAAN
UNTUK

BANGUNAN GEDUNG
TAHUN 2008
EDISI APRIL 2008

DISIAPKAN OLEH :

SEKSI PERENCANAAN DAN PEMBANGUNAN

BIDANG TATA BANGUNAN

ANALISA

REKAPITULASI

DAFTAR HARGA

PEMERINTAH KABUPATEN KARAWANG


DINAS CIPTA KARYA
Jl. Dewi Sartika No. 1 Tlp. 402117 Karawang
DAFTAR :
HARGA SATUAN UPAH DAN BAHAN
TAHUN 2009 KABUPATEN KARAWANG
Hal. 1
No.

JENIS

HARGA

SATUAN

KETERANGAN

1
I.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

UPAH
PEKERJA
TUKANG BATU
KEPALA TUKANG BATU
TUKANG KAYU
KEPALA TUKANG KAYU
TUKANG CAT/PLITUR
KEPALA TUKANG CAT/PLITUR
TUKANG BESI BETON
KEPALA TUKANG BESI BETON
TUKANG BESI PROFIL
KEPALA TUKANG BESI PROFIL
PEMBANTU OPERATOR
OPERATOR TERLATIH
SUPIR TERAMPIL
PEMBANTU SUPIR
MANDOR

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

25,000.00
35,000.00
51,000.00
35,000.00
51,000.00
35,000.00
51,000.00
35,000.00
51,000.00
35,000.00
51,000.00
29,000.00
51,000.00
58,000.00
35,000.00
58,000.00

1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR
1 ORANG/HR

II.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28

BAHAN
TANAH SETEMPAT
TANAH MERAH
SIRTU DISARING
SIRTU TIDAK DISARING
PASIR URUG
PASIR PASANG
PASIR BETON
SCRENING
BATU PECAH 1-2 CM
BATU PECAH MESIN 2/3
BATU PECAH MESIN 3/5
BATU PECAH 5-7 CM
BATU PECAH 7-10 CM
BATU BELAH UNTUK PONDASI
BATU KALI
BATU PECAH TERSARING BERGRADASI (A)
BATU PECAH TERSARING BERGRADASI (B)
BATU TEMPLEK HITAM
BATA MERAH BAKAR
ROSTER/KRAWANG
ROSTER/KRAWANG KHUSUS AL-JIHAD
PAVING BLOCK NATURAL 6 CM (LOKAL)
PAVING BLOCK WARNA 6 CM (LOKAL)
BATU KAPUR
KAPUR BAKAR (KAPUR PADAM)
SEMEN PC (TIGA RODA - 50 KG/ZAK)
SEMEN WARNA (DUA GUNUNG)
SEMEN WARNA (MITZUBISHI)

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

30,300.00
40,000.00
100,000.00
90,000.00
110,000.00
140,000.00
155,000.00
155,000.00
165,000.00
160,000.00
155,000.00
150,000.00
145,000.00
135,000.00
120,000.00
130,000.00
125,000.00
55,000.00
325.00
3,000.00
7,000.00
33,000.00
35,000.00
100,000.00
135,000.00
53,000.00
4,000.00
5,000.00

M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
BH
BH
BH
M2
M2
M3
M3
ZAK
KG
KG

29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87

PLAMIR TEMBOK (WIRATEX)


PLAMIR TEMBOK (SANLEX)
ALKALI (CAT DASAR ICI)
CAT TEMBOK (KATALUX)
CAT TEMBOK (SANLEX)
CAT TEMBOK (VINILEX)
CAT TEMBOK (ICI INTERIOR)
CAT TEMBOK (ICI EXTERIOR)
ROL CAT TEMBOK
KAPE TEMBOK
KAPE KAYU
SOLIGNEUM
KWAS 2"
KWAS 3"
KWAS 4"
OKER (MATAHARI)
OYAN
OTEM (PEWARNA PLITUR)
SPIRTUS
SODA API
BAHAN PLITUR KRIPIK (SIRLAK INDIA)
DEMPUL LILIN
DEMPUL PLITUR
DEMPUL HALUS.IMPRA (WOOD FILLER)
TERPENTIN
TINNER B
KUMPON
MELAMIK
AMPELAS DUCO
VERNIS (COPAL)
PLITUR JADI (KEMUDI)
DEMPUL KAYU (GENTONG)
MENI KAYU/BESI (GENTONG)
CAT KAYU (AVIAN)
CAT KAYU (DECOLUX)
CAT BESI (AVIAN)
CAT BESI (DECOLUX)
FLINGCOAT (GENTONG)
KAYU LOKAL/RAWA (ALBASIAH)
KAYU BALOK MARANTI
KAYU PAPAN MARANTI
KAYU BALOK MAHONI
KAYU PAPAN MAHONI
KAYU TERENTANG
KAYU BALOK BORNEO SUPER
KAYU PAPAN BORNEO SUPER
KAYU BALOK KAMPER BANJAR
KAYU PAPAN KAMPER BANJAR
KAYU BALOK KAMPER OVEN
KAYU PAPAN KAMPER OVEN
LIST PROFIL
LIST PROFIL 1 x 8 (PLIN)
LIST PROFIL 1 x 5
LIST PROFIL UNTUK KUSEN
BAHAN PLAFOND ETERNIT 4 MM
BAHAN PLAFOND ASBES SEMEN
TRIPLEK 3 MM (120 x 240 CM)
TRIPLEK 4 MM (120 x 240 CM)
TRIPLEK 3 MM (UKURAN PINTU)

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

6,000.00
7,000.00
47,500.00
8,000.00
14,400.00
14,400.00
52,000.00
76,000.00
12,500.00
5,000.00
4,000.00
1,785.00
3,500.00
5,000.00
7,500.00
3,500.00
2,000.00
3,500.00
7,500.00
2,500.00
75,000.00
17,500.00
17,500.00
25,000.00
5,000.00
15,000.00
5,000.00
35,000.00
2,000.00
15,000.00
17,500.00
10,000.00
10,000.00
30,000.00
30,000.00
30,000.00
30,000.00
10,000.00
750,000.00
2,500,000.00
2,700,000.00
2,500,000.00
2,700,000.00
1,300,000.00
2,600,000.00
2,800,000.00
4,500,000.00
4,700,000.00
6,000,000.00
6,250,000.00
3,125.00
10,000.00
3,750.00
1,500.00
10,000.00
11,000.00
40,000.00
50,000.00
30,000.00

KG
KG
LTR
KG
KG
KG
LTR
LTR
BH
BH
BH
LTR
BH
BH
BH
KG
BKS
BKS
LTR
BKS
KG
KG
KG
KG
LTR
LTR
KG
KG
LBR
LTR
LTR
KG
KG
KG
KG
KG
KG
LTR
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M'
M'
M'
M'
M2
M2
LBR
LBR
LBR

88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145

TRIPLEK 6 MM (120 x 240 CM)


TRIPLEK 9 MM (120 x 240 CM)
MULTIPLEK 9 MM (120 x 240 CM)
MULTIPLEK 12 MM (120 x 240 CM)
MULTIPLEK 15 MM (120 x 240 CM)
TEAKWOOD 4 MM (120 x 240 CM)
TEAKWOOD 4 MM (UKURAN PINTU)
MELAMIN 4 MM (120 x 240 CM)
FORMICA (UKURAN PINTU)
ALUMUNIUM T. 0,2 MM (UKURAN PINTU)
PINTU KM/WC BAHAN PVC (POLOS)
KERAMIK 20/20 KW 1 ANTI SLIP (KM/WC) (MULIA)
KERAMIK 20/20 KW 1 WARNA (HORSE)
KERAMIK 20/20 KW 1 PUTIH POLOS (MULIA)
KERAMIK 30/30 KW 1 ANTI SLIP (KM/WC) (MULIA)
KERAMIK 30/30 KW 1 WARNA (MULIA)
KERAMIK 30/30 KW 1 PUTIH POLOS (MULIA)
KERAMIK 40/40 PUTIH (MULIA)
KERAMIK 40/40 WARNA (MULIA)
KERAMIK 60/60 WARNA (MULIA)
GRAVEL 1/2 20 CM
GRAVEL 1/2 30 CM
GRAVEL 20 CM
GRAVEL 30 CM
BESI BETON U 24 (RATA-RATA)
BESI BETON U 39/U 32 (RATA-RATA)
BETON READY MIX K-175
BETON READY MIX K-225
BETON READY MIX K-250
BETON READY MIX K-300
BESI STRIP
BESI PROFIL DN SII
BESI SIKU EX DN
BESI IWF EX. DN SII
KAWAT LAS KARBIT
KAWAT BRONJONG
KAWAT BETON
SENG PLAT BJLS 30 LEBAR 55 CM (100 M')
SENG PLAT BJLS 30 LEBAR 90 CM (100 M')
SENG GELOMBANG BJLS 28 (80 x 180)
WIREMESH M8
BONDEK
KACA POLOS 3 MM
KACA POLOS 5 MM
KACA ES 5 MM
KACA ES 3 MM
KACA RAYBAND 5 MM
PAKU SUMBAT
PAKU 1 - 3 Cm
PAKU 5 - 7 Cm
PAKU 8 - 12 Cm
PIPA PVC 1/2" AW (Wavin)
PIPA PVC 3/4" AW (Wavin)
PIPA PVC 1" AW (Wavin)
PIPA PVC 1 1/4" AW (Wavin)
PIPA PVC 1 1/2" AW (Wavin)
PIPA PVC 2" AW (Wavin)
PIPA PVC 2 1/2" AW (Wavin)
PIPA PVC 3" AW (Wavin)

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

75,000.00
110,000.00
100,000.00
140,000.00
175,000.00
80,000.00
60,000.00
65,000.00
85,000.00
30,000.00
175,000.00
32,500.00
32,500.00
27,000.00
32,500.00
32,500.00
27,000.00
32,500.00
37,500.00
85,000.00
20,000.00
25,000.00
35,000.00
45,000.00
7,850.00
8,124.00
630,000.00
650,000.00
660,000.00
680,000.00
7,735.00
7,735.00
7,735.00
7,735.00
15,000.00
25,000.00
15,000.00
20,000.00
25,000.00
40,000.00
38,095.24
148,500.00
40,000.00
60,000.00
70,000.00
50,000.00
75,000.00
100.00
18,000.00
13,000.00
13,000.00
3,375.00
4,375.00
6,875.00
8,750.00
10,000.00
12,500.00
20,000.00
25,000.00

LBR
LBR
LBR
LBR
LBR
LBR
LBR
LBR
LBR
LBR
SET
M2
M2
M2
M2
M2
M2
M2
M2
M2
BH
BH
BH
BH
KG
KG
M3
M3
M3
M3
KG
KG
KG
KG
KG
KG
KG
M'
M'
LBR
M2
M2
M2
M2
M2
M2
M2
BH
KG
KG
KG
M'
M'
M'
M'
M'
M'
M'
M'

146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
39873

PIPA PVC 4" AW (Wavin)


PIPA PVC 3" D (Wavin)
PIPA PVC 4" D (Wavin)
LEM PARALON
LEM PUTIH (FOX)
LEM KUNING (AICA/AIBON)
CLOSET JONGKOK (TOHO)
GENTENG PLENTONG PRES BAKAR SOLAR (JATIWANGI/PLERED)
GENTENG PLENTONG PRES BAKAR SOLAR (LOKAL)
BUBUNGAN GENTENG PLENTONG PRES (JATIWANGI/PLERED)
BUBUNGAN GENTENG PLENTONG PRES (LOKAL)
GENTENG BETON (MAHKOTA)
BUBUNGAN GENTENG BETON (MAHKOTA)
ASBES MOTIP GENTENG
ASBES GELOMBANG (105 x 180)
BUBUNGAN ASBES
KUNCI TANAM ANTIK
KUNCI TANAM BESAR (ROYAL)
KUNCI TANAM KECIL (ROYAL)
KUNCI KM BULAT (ALFA)
REL PINTU DORONG
PEGANGAN PINTU
KAIT ANGIN (KUNINGAN)
ENGSEL PINTU (UNILON)
ENGSEL JENDELA (UNILON)
ENGSEL ANGIN
POMPA AIR 125 WATT SANYO
POMPA TANGAN DRAGON
BAK KM 60 X 60 FIBRE
MINYAK BAKAR SOLAR
MINYAK BAKAR PREMIUM
MINYAK TANAH
MINYAK PELUMAS
KAWAT LAS LISTRIK
BAMBU (Ukuran SEDANG)
INJUK

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

40,000.00
15,000.00
22,500.00
5,000.00
20,000.00
25,000.00
75,000.00
900.00
625.00
2,500.00
1,500.00
2,500.00
5,000.00
25,000.00
35,000.00
25,000.00
225,000.00
50,000.00
30,000.00
25,000.00
80,000.00
75,000.00
7,500.00
7,500.00
6,000.00
25,000.00
450,000.00
175,000.00
150,000.00
4,500.00
4,500.00
3,000.00
28,000.00
15,000.00
5,000.00
8,000.00

M'
M'
M'
TUBE
KG
KG
BH
BH
BH
BH
BH
BH
BH
BH
LBR
BH
BH
BH
BH
BH
SET
SET
BH
BH
BH
BH
BH
BH
BH
LITER
LITER
LITER
LITER
KG
BTG
KG

Karawang,

Pebruari 2009.

Mengetahui/Menyetujui :
KEPALA DINAS CIPTA KARYA
KABUPATEN KARAWANG

KEPALA SEKSI PERENC. DAN PEMB.


BIDANG TATA BANGUNAN

Drs. TATANG YUDIANTO


Pembina TK. I
NIP. 19560608 198503 1 004

ZAENUDIN WAWAN. R, BAE, S.Sos


Penata Muda Tk.I
NIP. 19650302 199403 1 009

PEMERINTAH KABUPATEN KARAWANG

DINAS CIPTA KARYA


Jl. Dewi Sartika No. 1 Tlp. 402117 Karawang
DAFTAR :
HARGA SATUAN UPAH DAN BAHAN
"TAMBAHAN"
TAHUN 2009 KABUPATEN KARAWANG
Hal. 1
No.

JENIS

UNTUK ANALISA

SATUAN

KETERANGAN

1
I.
1
2
3

UPAH
MEKANIK
PEMBANTU MEKANIK
OPERATOR SEMI TERAMPIL

Rp.
Rp.
Rp.

45,000.00
35,000.00
35,000.00

1 ORANG/HR
1 ORANG/HR
1 ORANG/HR

II.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

ALAT
SEWA ALAT => ERECTION RANGKA BAJA
MESIN GILAS 8-10 TON (E.080)
MESIN GILAS TENDEM 6-10 TON (E.081)
MESIN GILAS RODA KARET 8-15 TON (E.84)
MESIN PENGHAMPAR 1820 MM/30 HP (E.157)
COMPRESOR 210 M3/JAM (E.301)
MESIN PENYEMPROT ASPAL 1000 LTR (E.153)
BLOWER (E. )
TRUK BAK TERBUKA 3,5 TON/115 HP (E.221)
MOTOR GRADER - 100 HP (E.010)
TRUK TANGKI AIR 115 HP (E.182)
DUMP TRUK 3,5 TON/115 HP (E.211)
TRANSMISI
FINAL DRIVE
HYDROULIC
STEMPLET/GEMUK
HYDROLIC EXCAVATOR 1,3 M3 - 90 HP (E.020)
ALAT BANTU UNTUK JALAN
VIBRATOR ROLLER 600 KG 7 HP
STEMPLER

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

47,500.00
69,421.00
74,420.00
134,085.00
463,535.00
27,010.00
17,173.00
11,046.00
104,011.00
163,757.00
104,011.00
107,800.00
25,000.00
25,000.00
25,000.00
25,000.00
355,815.00
47,893.00
18,544.00
28,220.00

Ls
JAM
JAM
JAM
JAM
JAM
JAM
JAM
JAM
JAM
JAM
JAM
LTR
LTR
LTR
KG
KG
JAM
JAM
JAM

III.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

BAHAN
KARET JOK HITAM
BAUD/SKUP
BUSA
TARIKAN LACI (STAINLESS STEEL)
KUNCI LACI
ENGSEL PINTU LEMARI/MEJA
GRENDEL/SLOT LACI/LEMARI
ENGSEL LEMARI 3"
KUNCI LEMARI ALFA
TARIKAN LACI STAINLESS
SLOT LEMARI
CAT BOR/CAT HITAM
PENGGANTUNG BOR
BATACO
BATA (KOSIM)
BESI AISAN
KLEM JEPIT

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

10,000.00
50.00
7,500.00
3,000.00
7,500.00
1,750.00
2,000.00
2,500.00
8,000.00
7,500.00
7,500.00
32,500.00
1,000.00
2,500.00
400.00
15,000.00
15,000.00

M2
BH
M2
BH
BH
BH
BH
PS
BH
BH
BH
BH
BH
BH
BH
BH
BH

18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
68
69
70
71
72
73
74

BAUD DAN MUR 19 MM


BAUD ANGKUR 19 MM
BAUD DAN MUR 12 MM
KRAN AIR (TOHO)
KRAN AIR LEHER ANGSA
SARINGAN LANTAI
TITIK LAMPU
SAKLAR SINGLE
SAKLAR DOUBLE
STOP KONTAK
STOP KONTAK AC
MCB KWALITAS SNI
MCB
BOX MCB (8 GRUP) HAGER
BOX MCB (4 GRUP) HAGER
BOX MCB (12 GRUP) HAGER
LAMPU TL 1 x 20 WATT LENGKAP (Philips)
LAMPU TL 2 x 20 WATT LENGKAP (Philips)
LAMPU TL 1 x 18 WATT LENGKAP (Philips)
LAMPU TL 2 x 18 WATT Armatur Aluminium + Reflektor (Philips)
LAMPU TL 4 x 18 WATT Armatur Aluminium + Reflektor (Philips)
LAMPU TL 40 Watt (Phillips lengkap)
LAMPU PIJAR 25 WATT (Philips)
BIAYA PENYAMBUNGAN
JENDELA NAKO
BAHAN PLAFOND GIFSUM
LIST GIFSUM 6 CM
LIST GIFSUM 12 CM
KAIN STRIMIN
LEM PLAMIR GIFSUM
BAK PENAMPUNG/ROOF TANK KAP. 1 M3
WOTER TORN KAP. 500 LTR (EXEL)
KAWAT DURI
CAT GENTENG
GRAVEL 60 CM
GRAVEL 80 CM
PAGAR BRC T. 60 (5MM)
PAGAR BRC T. 90 (5MM)
PAGAR BRC T. 120 (5,5MM)
PAGAR BRC T. 180 (6MM)
GLASS BLOCK
WATER PROOFING (NO DROP)
WATER PROOFING (AQUA PROF)
ASPAL BETUMEN
ASPAL CURAH
AC-BASE/LASTON
WEARING COURSE
POLYCARBONAT 5 MM (UK. 2,1 M' X 11,8 M')
ROSTER KERAMIK 20/20
ROSTER KERAMIK 30/30
LOSTER BETON BAWAH 15/30
LIST GRC 10 CM
LIST GRC 30 CM
PIPA GIV MEDIUM 1 "
PIPA GIV MEDIUM 1 1/2"
PIPA GIV MEDIUM 2"
PIPA GIV MEDIUM 2 1/2"
PIPA GIV MEDIUM 3"

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

3,000.00
3,000.00
1,500.00
7,500.00
35,000.00
15,000.00
75,000.00
12,500.00
15,000.00
15,000.00
25,000.00
175,000.00
50,000.00
75,000.00
60,000.00
121,000.00
40,000.00
75,000.00
80,000.00
235,000.00
460,000.00
85,000.00
3,500.00
725.00
7,500.00
50,000.00
15,000.00
25,000.00
15,000.00
75,000.00
950,000.00
550,000.00
2,600.00
15,000.00
120,000.00
170,000.00
100,000.00
115,000.00
150,000.00
205,000.00
15,000.00
37,500.00
40,000.00
8,200.00
6,300.00
752,781.00
821,000.00
1,500,000.00
25,000.00
35,000.00
9,000.00
25,000.00
50,000.00
130,000.00
175,000.00
200,000.00
335,000.00
425,000.00

BH
BH
BH
BH
BH
BH
TTK
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
WATT
DAUN
LBR
BTG
BTG
ROL
ZAK
BH
BH
M'
KG
M'
M'
LEMBAR
LEMBAR
LEMBAR
LEMBAR
BH
KG
KG
KG
KG
TON
TON
LBR
BH
BH
BH
BTG/2,5
BTG/2,5
BTG
BTG
BTG
BTG
BTG

2 M'/BTG
2 M'/BTG
10 M'/ROL
30 KG/ZAK

1 ROL 25 M'

1 LBR 2,4 m'


1 LBR 2,4 m'
1 LBR 2,4 m'
1 LBR 2,4 m'

2,5 M'/BTG
2,5 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG

75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
91
90
91
92
91
92
93
94
95
96
97
98
99
100
101
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
124

PIPA GIV MEDIUM 4"


PIPA GIV MEDIUM 6"
PIPA GIV MEDIUM 2"
PIPA GIV MEDIUM 2 1/2"
PIPA GIV MEDIUM 3"
PIPA GIV MEDIUM 4"
BESI L. 60.60.6
BESI L. 50.50.5
BESI L. 40.40.4
BESI L. 30.30.3
BAJA RINGAN
BAJA RINGAN (PRIDA)
KHICEN ZINK
WALL PAPER
LEM UNTUK PAS. WALL PAPER
WALL PAPER
WALL PAPER (RUANG KERJA WAKIL BUPATI)
WALL PAPER (RUMAH DINAS WAKIL BUPATI)
LEM UNTUK PAS. WALL PAPER
LIST WALL PAPER (10 CM)
LIST WALL PAPER (10 CM) (RUANG KERJA WAKIL BUPATI)
LIST WALL PAPER (10 CM) (RUMAH DINAS WAKIL BUPATI)
BILIK BAMBU
BILIK BAMBU SERAT LUAR
KUSEN ALUMINIUM 1 1/2 X 3" WARNA (ELEXINDO)
KUSEN ALUMINIUM 1 1/2 X 3" SILVER (ELEXINDO)
KUSEN ALUMINIUM 1 1/2 X 3" POWDER COATING (ELEXINDO)
KUSEN ALUMINIUM 1 3/4 X 4" WARNA (ELEXINDO)
KUSEN ALUMINIUM 1 3/4 X 4" SILVER (ELEXINDO)
KUSEN ALUMINIUM 1 3/4 X 4" POWDER COATING (ELEXINDO)
KARET KACA + GASKET
SILIKON
KACA POLOS 8 MM
PRIME PINTU ALUMINIUM
PRIME JENDELA ALUMINIUM
RAMBUNCIS
ENGSEL CASEMENT 16"
HANDLE/PEGANGAN PINTU ALUMINIUM
KUNCI PINTU ALUMINIUM
GENTENG METAL TEBAL 0,35 MM (PERVECTA)
BUBUNGAN GENTENG METAL TEBAL 0,35 MM (PERVEKTA)
PAVING BLOCK 6 CM NATURAL (CISANGKAN)
PAVING BLOCK 8 CM NATURAL (LOKAL)
PAVING BLOCK 8 CM WARNA (LOKAL)
BAHAN PLAFON GRC PLAT 4 MM
Kabel NYM 3x2,5 MM (ETERNA)
Kabel NYM 2x2,5 MM (ETERNA)
Kabel NYM 3x1,5 MM (ETERNA)
Kabel NYM 2x1,5 MM (ETERNA)
Kabel NYY 3x2,5 MM (ETERNA)
Kabel NYY 2x2,5 MM (ETERNA)
Kabel NYY 3x1,5 MM (ETERNA)
Kabel NYY 2x1,5 MM (ETERNA)
Kabel AUDIO (SERABUT 2 X 120)
KACA CERMIN DI ATAS WASTAFEL
KACA CERMIN DI ATAS WASTAFEL 60X100 (TEBAL KACA TEBAL 5 MM)
KACA CERMIN TEBAL KACA TEBAL 5 MM (ASAHI)
KRAN WASTAFEL

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

475,000.00
1,250,000.00
9,523.00
9,571.00
9,444.00
9,500.00
250,000.00
175,000.00
115,000.00
62,000.00
140,000.00
160,000.00
125,000.00
364,500.00
35,000.00
364,500.00
170,000.00
121,500.00
35,000.00
87,500.00
85,000.00
67,000.00
8,000.00
20,000.00
80,000.00
70,000.00
95,000.00
95,000.00
85,000.00
120,000.00
3,000.00
8,000.00
75,000.00
85,000.00
75,000.00
10,000.00
145,540.00
125,000.00
150,000.00
90,000.00
45,000.00
83,737.00
35,000.00
37,500.00
42,500.00
345,000.00
275,000.00
276,000.00
197,500.00
393,000.00
320,000.00
293,000.00
238,000.00
210,000.00
75,000.00
87,500.00
200,000.00
45,000.00

BTG
BTG
KG
KG
KG
KG
BTG
BTG
BTG
BTG
M2
M2
BH
R0L
TUBE
R0L
M2
M2
TUBE
ROL
M2
M2
M2
M2
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
SET
SET
SET
SET
M2
BH
M2
M2
M2
M'
ROL
ROL
ROL
ROL
ROL
ROL
ROL
ROL
ROL
SET
SET
M2
BH

6 M'/BTG
6 M'/BTG

6 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG

5 M2/ROL
72900
5 M2/ROL
5 M2/ROL
5 M2/ROL
72900
5 M2/ROL
5 M2/ROL
5 M2/ROL

1 SET 2 BH
1 SET 2 BH

1597 BH/M2

50 M'/ROL
50 M'/ROL
50 M'/ROL
50 M'/ROL
50 M'/ROL
50 M'/ROL
50 M'/ROL
50 M'/ROL
50 M'/ROL

125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
172
173
172
173
174
175
176

WASTAPEL (TOTO)
SARINGAN WASTAFEL BAWAH (STAINLESS)
PLEXIBEL WASTAFEL
TEMPAT SABUN WASTAFEL
SARINGAN DAK ATAP
KRAN SHOWER
LAMPU SL.15 WATT (Philips)
LAMPU SL.14 WATT (Philips)
LAMPU SL.18 WATT (Philips)
LAMPU TL 20 Watt (Philips)
LAMPU T4 12 Watt Day Light (Klauss)
LAMPU T4 14 Watt Day Light (Klauss)
LAMPU T4 16 Watt Day Light (Klauss)
LAMPU T4 12 Watt Warm Light (Klauss)
LAMPU T4 14 Watt Warm Light (Klauss)
LAMPU T4 16 Watt Warm Light (Klauss)
DOWN LIGHT
DOWN LIGHT + Frame Eksterior Silver Persegi - 2 lampu (ZETALUX)
DOWN LIGHT OUT BOW KOTAK WARNA HITAM (VACOLUX)
LAMLP TL 1 x 20 WATT + ARMATUR TANAM + REFLEKTOR
LAMLP TL 2 x 18 WATT + ARMATUR TANAM + REFLEKTOR
LAMPU BARET 25 WATT + ARMATUR KOTAK 20 X 20
RODA 3 " UNTUK PINTU DORONG
SLOT PINTU BESI
ENGSEL PINTU BESI
KUNCI GEMBOK KUALITAS BAIK, UK. SEDANG
TALANG PVC
PINTU KM/WC ALUMINIUM
BESI HOLLOW 4 x 6 CM (SEDANG)
BESI HOLLOW 4 x 4 CM (SEDANG)
BESI HOLLOW 2 x 4 CM (SEDANG)
BESI HOLLOW 2 x 2 CM (SEDANG)
BESI STRIP 50.50.5
PIPA HITAM
PIPA HITAM 1"
PIPA HITAM 1 1/2"
PIPA HITAM 2"
PIPA HITAM 3"
PIPA GIV
CAT TEMBOK KTREMTONE INTERIOR
CAT TEMBOK KTREMTONE EKTERIOR
PLAT ESSER (120X240)
POMPA AIR JET PUMP GRUNDFOS JDB 5 (500 Watt)
POMPA AIR (dorong) DAB TYPT AQUA 175 A
ESPAGNOLET/SLOT TANAM
HURUF PAPAN NAMA KANTOR CAMAT
- KECIL (10 CM)
- SEDANG (15 CM)
- BESAR (25 CM)
HURUF CANDI JIWA
- KECIL (10 CM)
- SEDANG (13 CM)
- SEDANG (20 CM)
Bataco Ribbed Block
Grendel Tanam Stainless Pendek
Bracket Gantung W 500
Baud Brecket
Rel Atas 2,9 M'

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

250,000.00
75,000.00
15,000.00
45,000.00
35,000.00
125,000.00
24,000.00
26,000.00
29,000.00
10,000.00
30,000.00
35,000.00
38,000.00
31,000.00
36,000.00
39,000.00
23,000.00
90,000.00
65,000.00
125,000.00
200,000.00
115,000.00
25,000.00
25,000.00
25,000.00
30,000.00
10,000.00
225,000.00
95,000.00
60,000.00
50,000.00
42,000.00
75,000.00
8,313.00
92,000.00
139,500.00
175,000.00
375,000.00
9,505.29
30,600.00
45,200.00
450,000.00
2,550,000.00
650,000.00
25,000.00
5,000.00
50,000.00
75,000.00
125,000.00
9,500.00
95,000.00
123,500.00
190,000.00
75,000.00
146,000.00
69,000.00
5,000.00
359,000.00

BH
BH
BH
BH
BH
Set
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
SET
SET
SET
BH
BH
BH
BH
M'
SET
BTG
BTG
BTG
BTG
BTG
KG
BTG
BTG
BTG
BTG
KG
KG
KG
LEMBAR
KG
KG
BH
CM2
BH
BH
BH
CM2
BH
BH
BH
BH
Bh
Bh
Bh
BTG

6 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG

177
178
179
180
181
182
183
184
185
186
182
183
184
185
184
185
186
187
188
189
190
191
192
193
194
194
195
196
197
198
199
200
200
201
202
203
204
205
206
207
208
209
210
211
211
212
213
214
215
216
217
217
218
219
219
220
221
222

Rel Bawah 3 M'


Rel Bawah 2,4 M'
Roda Atas Lipat Tengah Roda 2
Roda Bawah Lipat Tengah
Handle Asbak
Rel Atas W-300, Pj. 2,9 M'
Rel Bawah W-300, Pj. 3 M'
Roda Atas Lipat pinggir (roda 2)
Roda Bawah Lipat pinggir
Bracket Samping
ENGSEL PINTU TANAH
ROLLING DOOR TEBAL 0,6 MM (LENGKAP)
FOLDING GATE TEBAL 0,5 MM STANDAR (LENGKAP)
FOLDING GATE TEBAL 0,5 MM STANDAR (LENGKAP)
DYNABOLT 8
DYNABOLT 10
DYNABOLT 12
PLAT RING & DOP BSP 3"
ACCESORIES (DOP, MUR, KLEM)
HEAD KURN R 80 M
KABEL NYY 1x50 MM2
GROUNDING SYSTEM (MAX. 3 OHM) W / GIV 1" BC 50 MM + BAK
KONTROL

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

186,000.00
175,000.00
212,000.00
57,000.00
38,000.00
336,000.00
186,000.00
133,000.00
68,000.00
42,000.00
150,000.00
350,000.00
450,000.00
425,000.00
3,000.00
5,000.00
7,000.00
25,000.00
15,000.00
5,500,000.00
60,000.00

BTG
BTG
BH
BH
BH
BH
BH
BH
BH
BH
SET
M2
M2
M2
BH
BH
BH
BH
SET
UNIT
M'

Rp.

3,250,000.00

UNIT

TOMBAK PENANGKAL PETIR


KORAL SIKAT
KERAMIK 20/25
KERAMIK STAIR NOSING 20 CM
LIST / BORDER KERAMIK 8/20
TIANG LISTRIK 11 M (DAN 350)
KANSTIN Uk. 25.10.50 (MAHKOTA)
KANSTIN Uk. 30.15.40 (GOROWONG)
MINI PILE 28x28
MINI PILE 28x28 (KARAWANG TIMUR)
KATALIS
RESIN
MULTIPLEK 15 MM (120 x 240 CM)
RUMPUT MANILA

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

75,000.00
50,000.00
32,500.00
2,500.00
3,000.00
4,000,000.00
15,000.00
20,000.00
130,000.00
190,000.00
40,000.00
500.00
175,000.00
40,000.00
20,000.00
5,000.00
2,600,000.00
2,450,000.00
150,000.00
200,000.00
14,000.00
25,000.00
100,000.00
50,000.00
75,000.00
12,500.00
75,000.00
13,500.00
1,500,000.00
55,000.00
65,000.00
80,000.00
4,700.00
13,000.00
2,500.00
4,500.00

BH
BKS
BKS
BH
BH
BH
BH
BH
M'
M'
KG
CC
LBR
M2
M2
BH
BH
BH
BH
BH
M2
M2
M'
M'
M'
M'
M'
M'
M'
M2
M2
M2
BH
BH
BH
BH

RUMPUT GAJAH KERDIL LOKAL


BESI TEMPA (RATA-RATA UKURAN SEDANG)
AC 1 PK
AC 3/4 PK
KABEL + PIPA AC 3M
KABEL + PIPA AC 5M
RAM KAWAT UNTUK PAGAR
RAM KAWAT/KASA NYAMUK ALUMINIUM
PIPA PVC 6" AW (WAFIN)
LAMPU SOROT KECIL (HALOGEN)
LAMPU SOROT BESAR (HALOGEN)
BOHLAM LAMPU SOROT
PHOTO SEL
SOKA
BOK BETON PRECON 80 CM
GRANITO 30 x 30
GRANITO 40 x 40
GRANITO 60 x 60
GENTENG KERAMIK BERGLAZUR WARNA (KIA)
BUBUNGAN GENTENG KERAMIK BERGLAZUR (KIA)
GENTENG KERAMIK BERGLAZUR WARNA (PELITA)
BUBUNGAN KERAMIK BERGLAZUR (PELITA)

220
221
235
236
237
1
2
3
4
5
6
7
8
9
10
11

KACA FILM
MARMER EX LAMPUNG UKURAN BESAR
- Bunga Anggek Tanah ungu (15-20 cm)
- Bunga Soka bunga kuning lokal (10-15 cm)
- Bunga Soka bunga orange lokal (10-15 cm)
- Bunga Soka bunga Hawai merah (10-15 cm)
- Lycymacia kuning (10-15)
LANTANA BUNGA UNGU (5-10 CM)
SOKA HAWAI BUNGA MERAH (30-40 CM)
BAUGAINVILLEA BUNGA MERAH (50-60 CM)
CLOSET DUDUK TOTO
CLOSET DUDUK TOHO STANDAR
DOOR CLOSER
Box MCB 5 ports
MCB KWALITAS BIASA
KREMPON JABESMENT
RODA UNTUK PINTU BESI DORONG
LIS KERAMIK KM/WC (KWALITAS SEDANG)
LIS KERAMIK KM/WC (KWALITAS BAIK)
KUKU MACAN (PINGGULAN KERAMIK)
PLASTIK FIBER TIPIS
KARET BAN UNTUK TANGGA
BATU CANDI
GRASS BLOCK
ARMATUR LAMPU TAMAN BULAT
SELOT BESI

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

221
222
222
223

WIREMESH M10
WIREMESH M6
KAWAT WAIRMES (2,1 X 5,4)
GRANIT 40/60 CM

Rp.
Rp.
Rp.
Rp.

219
221
222
223
224
225
226
227
228
229
230
231
232
233
234

KAYU BAKAR
WASHTAFEL TOTO LENGKAP
BATHTUB (170x82x40)
CAT DUCO - A
CAT DUCO - B
PIPA STAINLEES 3"
PIPA STAINLEES 2,5"
PIPA STAINLEES 2"
MESIN STEAM (CUCI KENDARAAN)
CIPS (BUBUK GENTENG)
PENEL BETON UK 240x45X5 TINGGI 225 CM
PENEL BETON UK 240x45X5 TINGGI 270 CM
KAWAT DURI L 5 JALUR TINGGI 50 (L.40.40.3)
KARPET TALANG (TIBER) LEBAR 60 CM
STAINER 6"

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

235
236
237
238
239
240
241
242
243
244

BATU ANDESIT RATA-RATA


PRIME JENDELA ALUMINIUM WARNA
KACA PATRI
ENGSEL CASEMENT 12"
BESI HOLLOW STAINLESS 4 x 6 CM (SEDANG)
BESI HOLLOW STAINLESS 4 x 4 CM (SEDANG)
BESI HOLLOW STAINLESS 3 x 3 CM (SEDANG)
BESI HOLLOW STAINLESS 2 x 2 CM (SEDANG)
ACRYLIC PUTIH SUSU
FISCHER 6

Water Profing Emulsion " Weldcrete"

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

60,000.00
M2
410,000.00
M2
2,475.00
1,375.00
1,540.00
1,540.00
990.00
2,475.00
2250
14,850.00
13500
82,500.00
75000
1,400,000.00
SET
1,150,000.00
SET
125,000.00
BH
150,000.00
BH
25,000.00
BH
10,000.00
KG
150,000.00
BH
3,500.00
BH
5,000.00
BH
600.00
BH
16,000.00
M'
27,500.00
M'
100,000.00
M2
50,000.00
M2
75,000.00
M2
15,000.00
M2
71,428.57
M2
26,190.48
M2
215,000.00
LEMBAR
150,000.00
M2
135,000.00
M3
800,000.00
SET
3,015,060.00
SET
60,000.00
KG
50,000.00
KG
396,000.00
BTG
330,000.00
BTG
260,000.00
BTG
1,500,000.00
SET
160,000.00
M3
195,500.00
BH
234,500.00
BH
25,500.00
SET
7,500.00
M2
3,120,000.00
SET
72,000.00 Kg
152,500.00
M2
85,000.00
M'
500,000.00
M2
120,540.00
SET
362,250.00
BTG
276,000.00
BTG
200,000.00
BTG
144,900.00
BTG
85,000.00
M2
100.00
BH

1 SET 2 BH
6 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG
6 M'/BTG

245
246
247
248
249
250
251
252
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

JET WASHER
SAKLAR SINGLE ENGKEL BESAR (PANASONIC)
SAKLAR DOUBLE (PANASONIC)
SAKLAR DOUBLE x 3 PASANG / 6 SERI (PANASONIC)
STOP KONTAK NON CP (PANASONIC)
OUTLET TV (PANASONIC)
OUTLET TELEPON (PANASONIC)
STOP KONTAK AC (CLIPSAL)
AC 1/2 PK LENGKAP TERPASANG (PANASONIC STANDARD)
AC 3/4 PK LENGKAP TERPASANG (PANASONIC STANDARD)
AC 1 PK LENGKAP TERPASANG (PANASONIC STANDARD)
AC 2 PK LENGKAP TERPASANG (PANASONIC STANDARD)
AC 3/4 PK LENGKAP TERPASANG (PANASONIC ENVIO)
AC 1 PK LENGKAP TERPASANG (PANASONIC ENVIO)
AC 2 PK LENGKAP TERPASANG (PANASONIC ENVIO)
AC 3/4 PK LENGKAP TERPASANG (PANASONIC EOLIA)
AC 1 PK LENGKAP TERPASANG (PANASONIC EOLIA)
AC 2 PK LENGKAP TERPASANG (PANASONIC EOLIA)
UPAH PENGEBORAN
Plint Kayu Kamper Samarinda finish Melamic ukuran 1,5/10 cm
KACA TEMPERED GLASS 15 MM
KACA TEMPERED GLASS 15 MM
BAK SHOWER 80 X 80 X 20 CM
LAMPU SOROT / FLOOD LIGHT SON-T 400W, LARINA
LAMPU SOROT / FLOOD LIGHT SON-T 150W, LARINA

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

75,000.00
16,000.00
21,500.00
63,500.00
16,000.00
44,500.00
41,500.00
70,000.00
2,850,000.00
3,100,000.00
6,400,000.00
3,300,000.00
3,400,000.00
6,500,000.00
2,950,000.00
3,050,000.00
30,000.00
35,000.00 m'
1,350,000.00
450,000.00
250,000.00
1,855,000.00
1,815,000.00

############

Set
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
M2
M2
BH
BH
BH

PEMERINTAH KABUPATEN KARAWANG

DINAS CIPTA KARYA


Jl. Dewi Sartika No. 1 Tlp. 0267-402117 Karawang

HARGA SATUAN MATERIAL TOKO TAHUN 2009

No.

URAIAN

SATUAN

PD.

PD.

PD.
CENTRAL
BANGUNAN

ENGGAL
FAMILY

BAJA INDAH

(Rp.)

(Rp.)

(Rp.)

PD. TORO

(Rp.)

PD.

TB

GLODOK

PD. HERRY
KT

MAHKOTA

TAN

ELEKTRONIK

(Rp.)

(Rp.)

(Rp.)

KAPUR
- KAPUR BAKAR

M3

135,000.00

- BATU KAPUR

M3

100,000.00

- BATU KALI

M3

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

- KERIKIL SUNGAI AYAK TANPA PASIR

M3

- BATU PECAH TERSARING BERGRADASI (A)

M3

- 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

- BATU PECAH 1-2 CM

M3

160,000.00

- BATU TEMPLEK (HITAM ALAM)

M2

55,000.00

55,000.00

- BATU TEMPLEK (WARNA)

M2

- 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

BATU GUNUNG
120,000.00

120,000.00

90,000.00

130,000.00

160,000.00
150,000.00

165,000.00

BATU TEMPLEK
60,000.00

KORAL SIKAT (PEARL STONE)

PASIR

ZAK/KG

- PASIR URUG

M3

110,000.00

- PASIR BETON

M3

155,000.00

150,000.00

110,000.00
150,000.00

- PASIR PASANG

M3

140,000.00

140,000.00

125,000.00

TANAH
halaman : 25

- TANAH MERAH

M3

- TANAH SETEMPAT

M3

100,000.00

BATA MERAH
- BATA MERAH BAKAR KELAS I

BH

300.00

- BATA MERAH BAKAR KELAS II

BH

280.00

BATA BERONGGA 5x11x24

BH

BATACO ( UK. 40 X 20 )

BH

2,500.00

10

ROSTER/KRAWANGAN 12x11x24

BH

3,000.00

11

ROSTER KERAMIK
- ROSTER KERAMIK 20/20

BH

25,000.00

- ROSTER KERAMIK 30/30

BH

12

BETON RIBBED

M2

13

PAVING BLOCK

300.00

325.00

2,000.00

2,500.00

270.00
2,500.00
3,000.00
25,000.00

25,000.00

25,000.00

30,000.00

35,000.00

- PAVING BLOCK NATURAL 6 CM (Lokal)

M2

30,000.00

32,500.00

32,500.00

- 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)

33,000.00

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

15

16

BUIS BETON TAK BERTULANG


- BUIS BETON TAK BERTULANG 1/2 20 CM

BH

20,000.00

20,000.00

20,000.00

- BUIS BETON TAK BERTULANG 1/2 30 CM

BH

25,000.00

24,000.00

25,000.00

- BUIS BETON TAK BERTULANG 20 CM

BH

35,000.00

35,000.00

35,000.00

- BUIS BETON TAK BERTULANG 30 CM

BH

45,000.00

45,000.00

- BUIS BETON TAK BERTULANG 60 CM

BH

120,000.00

- BUIS BETON TAK BERTULANG 80 CM

BH

170,000.00

170,000.00

170,000.00

- BUIS BETON TAK BERTULANG 100 CM

BH

225,000.00

190,000.00

225,000.00

- PIPA GIV MEDIUM B 1/2"

BTG

75,000.00

75,000.00

75,000.00

80,000.00

- PIPA GIV MEDIUM B 3/4"

BTG

90,000.00

95,000.00

95,000.00

95,000.00

95,000.00

- PIPA GIV MEDIUM B 1"

BTG

125,000.00

125,000.00

130,000.00

125,000.00

130,000.00

- PIPA GIV MEDIUM B 1 1/4"

BTG

150,000.00

150,000.00

155,000.00

120,000.00

155,000.00

- PIPA GIV MEDIUM B 1 1/2"

BTG

160,000.00

160,000.00

160,000.00

175,000.00

175,000.00

- PIPA GIV MEDIUM B 2"

BTG

200,000.00

195,000.00

200,000.00

185,000.00

- PIPA GIV MEDIUM B 2 1/2"

BTG

335,000.00

325,000.00

- PIPA GIV MEDIUM B 3"

BTG

410,000.00

425,000.00

- PIPA GIV MEDIUM B 4"

BTG

475,000.00

475,000.00

- PIPA GIV MEDIUM B 5"

BTG

925,000.00

- PIPA GIV MEDIUM B 6"

BTG

1,250,000.00

45,000.00
100,000.00

PIPA GIV MEDIUM


75,000.00

PIPAGIV
- PIPA GIV 1/2"

BTG

65,000.00

41,000.00

46,000.00

42,500.00

35,000.00

- PIPA GIV 3/4"

BTG

80,000.00

61,000.00

52,000.00

60,000.00

45,000.00

- PIPA GIV 1"

BTG

100,000.00

65,000.00

65,000.00

70,000.00

60,000.00

- PIPA GIV 1 1/4"

BTG

120,000.00

80,000.00

80,000.00

85,000.00

80,000.00

- PIPA GIV 1 1/2"

BTG

150,000.00

105,000.00

105,000.00

100,000.00

95,000.00

- PIPA GIV 2"

BTG

180,000.00

148,000.00

145,000.00

120,000.00

120,000.00
halaman : 26

17

18

19

- PIPA GIV 2 1/2"

BTG

295,000.00

135,000.00

- PIPA GIV 3"

BTG

325,000.00

175,000.00

- PIPA GIV 4"

BTG

465,000.00

- PIPA GIV 5"

BTG

695,000.00

- PIPA GIV 6"

BTG

838,000.00

PIPA HITAM / BLACK STEEL (BSP)


- PIPA HITAM 1/2"

BTG

60,000.00

62,000.00

600,000.00

- PIPA HITAM 3/4"

BTG

70,000.00

74,000.00

70,000.00

- PIPA HITAM 1"

BTG

85,000.00

92,000.00

90,000.00

- PIPA HITAM 1 1/2"

BTG

125,000.00

139,500.00

135,000.00

- PIPA HITAM 2"

BTG

175,000.00

175,000.00

175,000.00

- PIPA HITAM 2 1/2"

BTG

290,000.00

290,000.00

- PIPA HITAM 3"

BTG

375,000.00

- PIPA HITAM 4"

BTG

415,000.00

- PIPA HITAM 5"

BTG

610,000.00

- PIPA HITAM 6"

BTG

762,500.00

PIPA PVC
- PIPA PVC WAFIN (AW) 1/2"

BTG

13,500.00

13,500.00

13,500.00

13,500.00

13,000.00

- PIPA PVC WAFIN (AW) 3/4"

BTG

17,500.00

17,000.00

17,000.00

17,500.00

17,000.00

- PIPA PVC WAFIN (AW) 1"

BTG

26,000.00

27,500.00

27,500.00

25,000.00

23,000.00

- PIPA PVC WAFIN (AW) 1 1/4"

BTG

35,000.00

35,000.00

35,000.00

35,000.00

35,000.00

- PIPA PVC WAFIN (AW) 1 1/2"

BTG

40,000.00

40,000.00

40,000.00

40,000.00

40,000.00

- PIPA PVC WAFIN (AW) 2"

BTG

50,000.00

50,000.00

50,000.00

50,000.00

50,000.00

- PIPA PVC WAFIN (AW) 2 1/2"

BTG

80,000.00

80,000.00

80,000.00

80,000.00

80,000.00

- PIPA PVC WAFIN (AW) 3"

BTG

100,000.00

100,000.00

100,000.00

100,000.00

100,000.00

- PIPA PVC WAFIN (AW) 4"

BTG

160,000.00

160,000.00

160,000.00

160,000.00

160,000.00

- PIPA PVC WAFIN (AW) 5"

BTG

270,000.00

270,000.00

270,000.00

270,000.00

270,000.00

- PIPA PVC WAFIN (AW) 6"

BTG

400,000.00

400,000.00

400,000.00

400,000.00

400,000.00

- PIPA PVC WAFIN (D) 1/2"

BTG

- PIPA PVC WAFIN (D) 3/4"

BTG

- PIPA PVC WAFIN (D) 1"

BTG

- PIPA PVC WAFIN (D) 1 1/4"

BTG

26,000.00

22,500.00

25,000.00

22,500.00

22,000.00

- PIPA PVC WAFIN (D) 1 1/2"

BTG

27,000.00

30,000.00

30,000.00

26,000.00

30,000.00

- PIPA PVC WAFIN (D) 2"

BTG

36,000.00

33,000.00

33,000.00

33,000.00

33,000.00

- PIPA PVC WAFIN (D) 2 1/2"

BTG

47,000.00

45,000.00

45,000.00

43,000.00

45,000.00

- PIPA PVC WAFIN (D) 3"

BTG

60,000.00

55,000.00

55,000.00

55,000.00

54,000.00

- PIPA PVC WAFIN (D) 4"

BTG

90,000.00

85,000.00

85,000.00

84,000.00

85,000.00

- PIPA PVC WAFIN (D) 5"

BTG

140,000.00

130,000.00

145,000.00

135,000.00

145,000.00

- PIPA PVC WAFIN (D) 6"

BTG

190,000.00

175,000.00

175,000.00

175,000.00

180,000.00

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

- 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

6,250,000.00

20

21

22
23

LIST PROFIL
-K3

BTG

18,000.00

12,500.00

15,000.00

-K4

BTG

12,500.00

10,000.00

12,500.00

-K5

BTG

12,500.00

10,000.00

12,500.00

- K 22

BTG

15,000.00

12,500.00

15,000.00

- 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

BAMBU

BILIK SERAT DALAM

M2

BILIK SERAT LUAR

M2

7,500.00
20,000.00

KERAMIK LANTAI 20/20 (PUTIH)


- KIA

M2

- MULIA

M2

- MASTERINA

M2

- ROMAN

M2

- DIAMOND

M2

- MARON

M2

- HORSE

M2

- ASIA TILE

M2

- ROYAL

M2

- LAIN-LAIN

M2

- OK2

M2

35,000.00
33,000.00

37,500.00
35,000.00

35,000.00

36,000.00

35,000.00

42,000.00

35,000.00

42,000.00
41,000.00
46,000.00
37,500.00
37,500.00

40,000.00

24

KERAMIK LANTAI 30/30 (PUTIH)


- KIA

M2

- MULIA

M2

28,000.00

- ASIA TILE

M2

26,000.00

- ROMAN

M2

35,000.00

- DIAMOND

M2

32,000.00

- MARON

M2

- HORSE

M2

- MASTERINA

M2

- ROYAL

M2

- INDOSER

M2

- K I ACCURA

M2

- SUPER ITALY

M2

- LAIN-LAIN

27,000.00

27,500.00

28,000.00

27,500.00

26,000.00

27,500.00

28,000.00

31,000.00
40,000.00

26,000.00

27,000.00
27,500.00
halaman : 28

25

KERAMIK LANTAI 20/20 (WARNA)


- KIA

M2

- MULIA

M2

- HORSE

M2

- MASTERINA

M2

- ASIA TILE

M2

- ROMAN

M2

- DIAMOND

M2

- MARON

M2

- ROYAL

M2

- LAIN-LAIN

M2

- DIAMOND

M2

35,000.00
37,500.00

42,500.00

35,000.00

40,000.00

35,000.00

40,000.00
36,000.00

37,500.00

40,000.00
42,500.00

40,000.00

46,000.00
42,500.00

45,000.00
-

40,000.00

40,000.00

37,500.00

40,000.00

35,000.00
-

26

KERAMIK LANTAI 20/20 (ANTI SLIP)


- KIA

M2

- MULIA

M2

37,000.00

- HORSE

M2

- MASTERINA

M2

37,000.00

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

37,000.00

38,000.00

37,500.00
37,500.00

38,000.00

- LAIN-LAIN

27

- NASIONAL

35,000.00

35,000.00

36,000.00

27,500.00

KERAMIK LANTAI 30/30 (WARNA)


- KIA

M2

- MULIA

M2

- ASIA TILE

M2

37,000.00

- ROMAN

M2

47,000.00

- KAISAR

M2

35,000.00

36,000.00

- 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

45,000.00

37,500.00

36,000.00
34,000.00

33,000.00
42,000.00

45,000.00

43,000.00
32,000.00

- LAIN-LAIN

27,500.00

28

35,000.00

KERAMIK LANTAI 40/40 (WARNA)


- KIA

M2

50,000.00

- MULIA

M2

47,500.00

- ROMAN

M2

67,500.00

- SUNNI

M2

- DIAMOND

M2

- MARON

M2

- HORSE

M2

- MASTERINA

M2

45,000.00

42,500.00
37,500.00
40,000.00
38,000.00
45,000.00

42,000.00

47,500.00

40,000.00

37,000.00

40,000.00

42,000.00
halaman : 29

- ASIA TILE

M2

48,000.00

- ROYAL

M2

- IKAD

- OK

30

45,000.00

35,000.00

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

37,500.00

35,000.00

35,000.00

37,500.00

KERAMIK DINDING 20/20


- KIA

M2

- MULIA

M2

38,000.00

- HORSE

M2

- MASTERINA

M2

- DIAMOND

M2

- MARON

M2

- ASIA TILE

M2

- ROMAN

M2

55,000.00

- ROYAL

M2

35,000.00

37,500.00

35,000.00

45,000.00

- LAIN-LAIN

31

45,000.00

47,000.00

- LAIN-LAIN
29

37,500.00

40,000.00

37,500.00

35,000.00

40,000.00

40,000.00

37,500.00

37,500.00

38,000.00

40,000.00

37,500.00

38,000.00

KERAMIK DINDING 20/25


- KIA

M2

40,000.00

- MULIA

M2

40,000.00

- HORSE

M2

- MASTERINA

M2

- DIAMOND

M2

- MARON

M2

- ASIA TILE

M2

- ROMAN

M2

- ROYAL

M2

- 20x25 POLOS WARNA

M2

45,000.00

45,000.00
45,000.00
55,000.00

40,000.00
45,000.00

36,500.00

35,000.00

- LAIN-LAIN
32

LANTAI VINYL BIASA

33

KARPET LN
- KELAS BAIK

M2
M2

8,000.00
halaman : 30

- KELAS SEDANG
34

35

36

M2

7,000.00

GRANIT ALAM DN
- UK. BESAR

M2

- UK. KECIL

M2

GRANIT ALAM LN
- KELAS BAIK

M2

120,000.00

- KELAS SEDANG

M2

100,000.00

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

- GRESIK (50 KG/ZAK)

ZAK

52,000.00

- KUJANG (50 KG/ZAK)

ZAK

- CAP RUMAH (50 KG/ZAK)

ZAK

- PADANG (50 KG/ZAK)

ZAK

- BOSAWA

ZAK

- HOLCIM

ZAK

53,000.00

53,000.00

53,000.00

53,000.00

52,000.00

52,000.00

52,000.00

50,000.00
52,000.00
52,000.00

50,000.00
50,000.00

53,000.00

52,000.00

42

SEMEN WARNA
- MITZUBISHI

KG

- CAP DUA GUNUNG

KG

- MAHKOTA

KG

- AWANEK

KG

-AGA

KG

- VOLAR

KG

- AM SUPERGROOD

KG

5,000.00
5000/BKS

4,000.00

7,000.00

4,000.00
5,000.00

10,000.00

10,000.00
7,500.00

- LAIN-LAIN
43

4,000.00

5,000.00

PLAMIR TEMBOK
- AMATEX

KG

- KING KONG

KG

10,000.00
10,000.00

5,000.00

45,000.00

- DECOPLAMUR

KG

15,000.00

7,000.00
halaman : 31

- VINILEX

KG

- SANLEX

KG

15,000.00

37,500.00

- 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

72,000.00

72,000.00

72,000.00

35,000.00

44

CAT TEMBOK
- VINILEX

5 KG

- SANLEX SATIN

5 KG

- SANLEX WONDER

45

72,000.00

72,000.00

72,000.00

72,000.00

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

- PUMA

5 KG

65,000.00

- METROLITE

5 KG

- BALILUX

5 KG

- SUPERLEX

5 KG

- KATALUX

5 KG

- ALTEX

5 KG

- ROMATEX

5 KG

- KUNCI MAS

5 KG

- MATEX

5 KG

- PRETOTEX

5 KG

- CATYLAC

5 KG

70,000.00

72,500.00

- MOWILEX

5 KG

100,000.00

90,000.00

- SANTEX

5 KG

- DECONPLUSH

5 KG

- GALTEK

5 KG

40,000.00

- SEIV

LTR

30,000.00

25,000.00

30,000.00

- SHIP

LTR

20,000.00

25,000.00

20,000.00

- GENTONG

LTR

10,000.00

10,000.00

10,000.00

60,000.00

50,000.00
65,000.00

70,000.00

70,000.00

65,000.00

30,000.00
40,000.00
60,000.00

65,000.00

60,000.00
75,000.00

60,000.00

FLINGCOTE
20,000.00

- DN

27,500.00

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

BH

3,500.00

5,000.00

5,000.00

5,000.00

5,000.00

5,000.00

47

KAPE
- KAPE TEMBOK

halaman : 32

- KAPE KAYU
48

SOLIGNEUM/RESIDU 1 BLEK

49

KWAS

50

BH

4,000.00

4,000.00

3,500.00

4,000.00

4,000.00

25,000.00

25,000.00

1,500.00

1,000.00

3,000.00

1,500.00

1,500.00

2,000.00

2,000.00

2,000.00

2,000.00

2,500.00

2,500.00

2,500.00

2,500.00

3,000.00

3,000.00

3,000.00

3,500.00

3,500.00

4,000.00

4,000.00

3,250.00

3,500.00

4,000.00

4,000.00

BH

5,000.00

5,000.00

3,500.00

4,000.00

5,000.00

5,000.00

BH

7,000.00

7,000.00

7,500.00

7,500.00

7,500.00

7,500.00

14 LTR

25,000.00

- 1/2"

BH

2,000.00

1,000.00

- 3/4"

BH

2,500.00

1,500.00

- 1"

BH

2,500.00

2,500.00

- 1 1/2"

BH

3,000.00

3,000.00

- 2"

BH

3,000.00

- 2 1/2"

BH

- 3"
- 4"

4,000.00

OKER
- HOLAN

KG

- LAIN-LAIN

KG

- MATAHARI

KG

8,000.00
5,000.00

51

OTEM (PEWARNA PLITUR)

KG

52

SPIRTUS

LTR

6,000.00

53

SODA API

BKS

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

57

DEMPUL HALUS.IMPRA (WOOD FILLER)

KG

25,000.00

58

DEMPUL DUCO
- SANPOLAC

3,500.00
7,500.00

7,500.00
2,500.00

17,500.00
25,000.00

KG

25,000.00

30,000.00

25,000.00
27,500.00

59

TERPENTIN

60

TINNER

LTR

- TINNER ND

LTR

- TINNER B

LTR

- TINNER IMPRA

LTR

- TRISULA

LTR

- IMPALA

LTR

- SUPER TINNER

LTR

61

KUMPON

KG

62

MELAMIK

KG

63

AMPELAS

64

5,000.00
10,000.00

5,000.00

6,000.00
16,500.00
15,000.00

5,000.00

5,000.00

15,000.00

8,000.00

15,000.00

15,000.00

18,000.00

12,500.00

15,000.00
10,000.00

5,000.00

5,000.00

5,000.00

5,000.00

17,000.00

5,000.00

35,000.00

- 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

10,000.00

10,000.00

DEMPUL KAYU
- GENTONG

KG

10,000.00

- PUSAKA

KG

10,000.00

- BINTANG

KG

- CAP KWAS

KG

15,000.00

10,000.00
15,000.00

15,000.00

10,000.00

halaman : 33

65

MENI KAYU/BESI
- GENTONG

KG

- BINTANG

KG

- CAP KWAS

KG

- PUSAKA

KG

- ALTEX

KG

- TOYO

KG

- GLOTEK

KG

15,000.00
15,000.00
17,000.00

10,000.00

10,000.00

10,000.00

15,000.00

10,000.00
10,000.00

20,000.00

10,000.00

17,500.00

15,000.00

20,000.00

- KEMBANG
66

15,000.00

CAT KAYU
- AVIAN

KG

30,000.00

- GLOTEX

KG

36,000.00

35,000.00

- KUDA TERBANG

KG

30,000.00

40,000.00

- DECOLUX

KG

- DULUX

KG

- EMCO

KG

- AVITEX

KG

- ALTEX

KG

- DECOLITH

GL

- KATALUX

KG

30,000.00

30,000.00

30,000.00

30,000.00

30,000.00

35,000.00

35,000.00

35,000.00

35,000.00

36,000.00

35,000.00

30,000.00

30,000.00

50,000.00

70,000.00

35,000.00

40,000.00
15,000.00

37,500.00

15,000.00

30,000.00

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

- DULUX

KG

- EMCO

KG

- KATALUX

KG

- DECOLITH

KG

- AVITEX

KG

30,000.00
30,000.00

70,000.00

35,000.00

40,000.00
27,500.00
30,000.00

68

CAT DUCO
- AVIAN

KG

- GLOTEX

KG

- EMCO

KG

KG

35,000.00

35,000.00

37,500.00

35,000.00

35,000.00

35,000.00

40,000.00

69

CAT GENTENG
- DISNILUX

5 KG

- SANLEX ST

5 KG

- SANLEX SP

5 KG

- GALTEX

5 KG

- KATALUX

5 KG

- FUJI ROOF

5 KG

70,000.00

75,000.00
110,000.00
130,000.00

90,000.00

85,000.00
75,000.00

halaman : 34

- NEPTUNE

5 KG

- SPORTY

5 KG

- VERMASOL

5 KG

75,000.00
100,000.00

- MASTER ROOF
- 5 TEX
70

85,000.00
5 KG

75,000.00

VERNIS
- BISON

LTR

- BINTANG

LTR

- LAIN-LAIN

LTR

- GLOTEX

LTR

- COPAL VERNIS

LTR

15,000.00
20,000.00

15,000.00
15,000.00

15,000.00
25,000.00
15,000.00

- PROPAN

65,000.00

- BOYO
71

P0LITUR JADI
- KEMUDI

LTR

- ULTRAN P-05

LTR

- IMPRA

LTR

- CAP BUNGA

LTR

- POLIVER

LTR

17,500.00
40,000.00

15,000.00

25,000.00

17,500.00

15,000.00

15,000.00

27,500.00

35,000.00

35,000.00

35,000.00

37,500.00

50,000.00

25,000.00
40,000.00

25,000.00

6,000.00

5,000.00

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

- PLAFOND ETERNIT 4 MM MOTIF (0,5 X 1)

LBR

- PLAFOND ETERNIT 4 MM POLOS (1 X 1)

LBR

- PLAFOND ASBES SEMEN (JABESMEN)(1 X 1)

LBR

- PLAFOND ASBES SEMEN (JABESMEN)(0,5 X 1)

LBR

2.9768

- PLAFOND GRC (120 X 240) T = 4 MM

LBR

42,500.00

29768

- PLAFOND GRC (120 X 240) T = 6 MM

LBR

- PLAFOND GRC (120 X 240) T = 9 MM

LBR

- GYPSUM 120x240 T = 9 MM EX. DN

LBR

- GYPSUM 120x240 T = 9 MM EX. LN

LBR

- ACCOUSTIC AMSTRONG 60x120

LBR

7,500.00

50,000.00

10,000.00

10,000.00

11,000.00

11,000.00

11,000.00

5,500.00

5,500.00

5,500.00

50,000.00

42,500.00

11,000.00
5,500.00
42,500.00

75,000.00

45,000.00

47,500.00

50,000.00

150,000.00

- PLAFOND GRC (122 X 244) T = 4 MM


74

LIST GRC
halaman : 35

74

75

76

- LIST GRC 10 CM

LBR

25,000.00

25,000.00

- LIST GRC 20 CM

LBR

40,000.00

40,000.00

- LIST GRC 30 CM

LBR

50,000.00

50,000.00

- 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

50,000.00

TRIPLEK

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

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

- TEAKWOOD 6 MM (120 x 240 CM)

LBR

- TEAKWOOD 9 MM (120 x 240 CM)

LBR

80,000.00

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

79

MELAMIN
MELAMIN 4 MM (120 x 240 CM)

LBR

MELAMIN 3 MM (122 x 244 CM)

LBR

65,000.00

65,000.00

65,000.00

65,000.00

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

26,000.00

30,000.00

83

SENG ALUMUNIUM 0,40 MM

M2

84

BESI BETON

30,000.00

30,000.00

38,000.00

- BESI BETON 19 MM (POLOS)/KS

BTG

210,000.00

- BESI BETON 16 MM (POLOS)/KS

BTG

148,000.00

145,000.00

145,000.00
halaman : 36

85

86

- BESI BETON 12 MM (POLOS)/KS

BTG

84,000.00

82,500.00

82,500.00

82,500.00

80,000.00

- BESI BETON 10 MM (POLOS)/KS

BTG

58,000.00

55,000.00

57,500.00

57,500.00

55,000.00

- BESI BETON 8 MM (POLOS)/KS

BTG

37,000.00

35,000.00

35,000.00

37,000.00

37,000.00

- BESI BETON 6 MM (POLOS)/KS

BTG

20,800.00

20,000.00

20,000.00

- BESI BETON 19 MM (POLOS)/SII

BTG

198,000.00

- BESI BETON 16 MM (POLOS)/SII

BTG

140,000.00

140,000.00

140,000.00

140,000.00

- BESI BETON 12 MM (POLOS)/SII

BTG

78,500.00

77,500.00

43,000.00

45,000.00

- BESI BETON 10 MM (POLOS)/SII

BTG

54,500.00

55,000.00

55,000.00

55,000.00

- BESI BETON 8 MM (POLOS)/SII

BTG

34,000.00

30,000.00

32,500.00

33,000.00

- BESI BETON 6 MM (POLOS)/SII

BTG

19,500.00

19,000.00

19,000.00

- BESI BETON 22 MM (URIL)/KS

BTG

292,000.00

- BESI BETON 19 MM (URIL)/KS

BTG

216,000.00

- BESI BETON 16 MM (URIL)/KS

BTG

152,000.00

150,000.00

- BESI BETON 13 MM (URIL)/KS

BTG

100,000.00

100,000.00

- BESI BETON 22 MM (URIL)/SII

BTG

274,000.00

- BESI BETON 19 MM (URIL)/SII

BTG

202,500.00

- BESI BETON 16 MM (URIL)/SII

BTG

142,500.00

140,000.00

142,500.00

- BESI BETON 13 MM (URIL)/SII

BTG

94,000.00

90,000.00

90,000.00

195,000.00

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

35,000.00

40,000.00

40,000.00

42,000.00

35,000.00

Baja Teknik

BESI HOLLOW
- BESI HOLLOW 2x2 CM

BTG

- 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

88

PAGAR BRC

BH

- TINGGI 60 CM (5 MM)

LBR

- TINGGI 90 CM (5 MM)

LBR

- TINGGI 90 CM (6 MM)

LBR

- TINGGI 120 CM (5 MM)

LBR

- TINGGI 120 CM (5,5 MM)

LBR

- TINGGI 180 CM (6 MM)

LBR

- TINGGI 210 CM

LBR

- TINGGI 240 CM

LBR

89

KAWAT BETON

90

KAWAT DURI

91

SENG
SENG PLAT BJLS 30 LEBAR 55 CM (50 M')

100,000.00
125,000.00
150,000.00

KG

14,000.00

14,000.00

ROL

65,000.00

65,000.00

M'

15,000.00

20,000.00

100,000.00

100,000.00

115,000.00

115,000.00

125,000.00

125,000.00

140,000.00

135,000.00

150,000.00

150,000.00

15,000.00

15,000.00

60,000.00

52,500.00

20,000.00

16,000.00

65,000.00

halaman : 37

92

SENG PLAT BJLS 30 LEBAR 90 CM (50 M')

M'

SENG GELOMBANG BJLS 28 (80 x 180)

Lbr

25,000.00

25,000.00

25,000.00

40,000.00

38,000.00

40,000.00

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

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

25,000.00

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

25,000.00

20,000.00

15,000.00

20,000.00

101

BESI BEGEL KUDA-KUDA

KG

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

4,000.00

5,000.00

105

LEM PUTIH (FOX)

20,000.00

25,000.00

TUBE

5,000.00

- LEM FOX

KG

- LEM FOX

700 GR

8,000.00

10,000.00

- LEM FOX

350 GR

4,000.00

7,000.00

- LEM FOX

250 GR

5,000.00

5,000.00

20,000.00

106

LEM KUNING (AICA/AIBON)

KG

25,000.00

107

SEALTAPE LEDENG

BH

1,000.00

108

KRAN 1/2"

15,000.00
5,000.00

1,000.00

11,000.00

20,000.00

7,000.00

7,000.00

10,000.00

25,000.00

25,000.00

25,000.00

1,000.00

1,000.00

1,000.00

- 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

- RRT

BH

- CARMEN

BH

35,000.00
5,000.00
5,000.00

17,500.00

25,000.00

7,500.00

- INA
halaman : 38

- TOTO
109

KRAN 3/4"
- TAHO

BH

20,000.00

20,000.00

- KITZ

BH

25,000.00

35,000.00

- HANARU

BH

- INO

BH

- RRT

BH

7,500.00
15,000.00
20,000.00

10,000.00

17,500.00

35,000.00

109

KRAN KUNING LOKAL KAIT

110

KRAN KUNINGAN 1/2"

BH

- TAHO

BH

- KITZ

BH

- HANARU

BH

- INO

BH

- RRT

BH

15,000.00

25,000.00

15,000.00

15,000.00

125,000.00

15,000.00
111

KRAN TEMBOK 1/2"


- TAHO

BH

7,500.00

7,500.00

- KITZ

BH

20,000.00

25,000.00

- HANARU

BH

- INO

BH

- RRT

BH

15,000.00

5,000.00

7,500.00

25,000.00

15,000.00

112

KRAN BEBEK 1/2"


- INO

BH

- TAHO

BH

- HANARU

BH

- INA

BH

- RRT

BH

- KITZ

BH

- SKL

BH

- STONE

BH

45,000.00
35,000.00

35,000.00

35,000.00
25,000.00

40,000.00

35,000.00

113

STOP KRAN 1/2"


- TAHO

BH

- KITZ

BH

- RRT

BH

- HANARU

BH

- INO

BH

BH

30,000.00
27,500.00

32,000.00

30,000.00

75,000.00

20,000.00

25,000.00

- KIPZ
114

STOP KRAN 3/4"


- TAHO

BH

- KITZ

BH

- RRT

BH

35,000.00
37,500.00

35,000.00

12,000.00

30,000.00

30,000.00

45,000.00
halaman : 39

- HANARU

BH

- INO

BH

115

STOP KRAN 1"


- TAHO

BH

- KITZ

BH

45,000.00

- RRT

BH

40,000.00

- HANARU

BH

- INO

BH

75,000.00

116

STOP KRAN 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 1/2"

118

SARINGAN AIR untuk KM/WC (FD)

BH

- PLAT

BH

- MANGKOKAN

BH

- TASIN

BH

- PVC MANGKOKAN

70,000.00

125,000.00

15,000.00

12,500.00

15,000.00

10,000.00

45,000.00

20,000.00

12,500.00

25,000.00

15,000.00

BH

10,000.00

5,000.00

5,000.00

7,500.00

7,000.00

- TOTO (LENGKAP)

BH

500,000.00

500,000.00

450,000.00

- KIA (LENGKAP)

BH

450,000.00

400,000.00

- INA (LENGKAP)

BH

- DUTY (LENGKAP)

BH

40,000.00
15,000.00

119

WASTAFEL

- MODUS (LENGKAP)

BH

120

URINOIR TOTO (LENGKAP)

BH

121

CLOSET JONGKOK
- TOTO

BH

- TOHO

BH

- INA

BH

- DIAMOND

BH

350,000.00

300,000.00

750,000.00
150,000.00

160,000.00
75,000.00

100,000.00

140,000.00

65,000.00

150,000.00

155,000.00

60,000.00

60,000.00

85,000.00

100,000.00

150,000.00
115,000.00

65,000.00

122

CLOSET DUDUK (MONO BLOCK)


- TOTO (LENGKAP)

BH

- KIA (LENGKAP)

BH

- INA (LENGKAP)

BH

- PARMA (LENGKAP)

BH

- MODUS (LENGKAP)

BH

##########
##########

1,350,000.00

1,400,000.00

1,400,000.00

1,400,000.00

1,400,000.00

1,350,000.00

1,000,000.00

1,300,000.00

1,000,000.00

950,000.00

halaman : 40

- ITO
123

124

125

KITCHEN ZINK STAINLESS (STANDAR LOKAL)


- ROYAL (45 x 100)

BH

- VEGA ( 45 X 100)

BH

- MILAN (45 x 100)

BH

125,000.00

125,000.00

125,000.00

125,000.00

150,000.00

KUNCI 2 SLAAG (KECIL)


- ROYAL

BH

- 9702

BH

30,000.00

25,000.00

25,000.00

25,000.00
45,000.00

- TOP

BH

30,000.00

- BBCR

BH

50,000.00

- SPARTA

BH

25,000.00

KUNCI 2 SLAAG (BESAR)


- 9702 LD

BH

- ROYAL

BH

55,000.00

- YALE

BH

- VANESA

BH

- 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

55,000.00

50,000.00

50,000.00

70,000.00

45,000.00

75,000.00

65,000.00

- ANTIK
- EAST
126

127

KUNCI KM BULAT
- ALPA

BH

- ZANES

BH

- MODERN

BH

25,000.00

25,000.00

25,000.00

22,500.00

25,000.00

40,000.00

GRENDEL
- 15 CM

BH

15,000.00

- 5 CM

BH

8,000.00

- SPRING KNIP

BH

10,000.00

- WILSON

BH

15,000.00
5,000.00

15,000.00

15,000.00

6,000.00

5,000.00

5,000.00

5,000.00

128

GRENDEL JENDELA
7,500.00

129

GRENDEL/SLOT LACI

130

TARIKAN LACI

131

132

2,000.00

- STAINLESS 3"

BH

2,000.00

3,000.00

3,000.00

- STAINLESS 4"

BH

10,000.00

3,000.00

4,000.00

15,000.00

3,000.00

- STAINLESS 5"

BH

15,000.00

3,500.00

5,000.00

17,500.00

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

ENGSEL LACI

KUNCI LACI
halaman : 41

- 808

BH

10,000.00

- ALPA

BH

12,500.00

10,000.00

7,500.00

10,000.00

12,500.00

- 101
133

8,000.00
7,500.00

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

110,000.00

145,000.00

175,000.00

- J5

BH

134

BAUT 16" (ANGKUR/KUDA-KUDA)

BH

135

BAUD SKRUP

3,000.00

- UKURAN (1/2 x 3)

DUS

5,000.00

2,000.00

5,000.00

- UKURAN (3/4 x 6)

DUS

6,000.00

10,000.00

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

- 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

25,000.00

7,500.00

7,500.00

7,500.00

5,000.00

7,500.00

15,000.00

5,000.00

10,000.00

136

137

BAUD BAJA

4,500.00

5,000.00

HAK ANGIN KAIT JENDELA BIASA


- UKURAN (15 Cm)

BH

2,000.00

- UKURAN (10 Cm KUNINGAN)

BH

7,500.00

7,500.00

138

HAK ANGIN JENDELA ANTIK


- RAM SKAR CK

PCS

- RAM SKAR CK STAINLESS

PCS

139

ENGSEL SENDOK STAINLESS

BH

140

ENGSEL SENDOK KUNINGAN

BH

141

SLOT JENDELA TUNGGAL

BH

142

ENGSEL PINTU

143

12,000.00

15,000.00

7,500.00
12,500.00

8,000.00

7,500.00

10,000.00

- UNILON

PS

- RCH 4"

PS

12,000.00

- VIDEL 4"

PS

20,000.00

- HONA 4"

PS

- MILAN 4"

PS

7,500.00
15,000.00

17,000.00

17,500.00

10,000.00

1,000.00

15,000.00

20,000.00

ENGSEL JENDELA
- UNILON

PS

- RCH 3"

PS

12,000.00

- VIDEL 3"

PS

17,500.00

- MILAN 3"

12,000.00
13,000.00

12,000.00

12,000.00

13,500.00

15,000.00

5,000.00
halaman : 42

144

ENGSEL PATRUM 4"

PS

145

ENGSEL ANGIN

BH

146

POMPA TANGAN DRAGON

BH

147

TANGKI AIR FIBRE GLASS 0,5 M3 (EXCEL)

BH

148

TANGKI AIR FIBRE GLASS 1 M3 (EXCEL)

BH

149

BAK KM

5,000.00
175,000.00

- 55 X 55 FIBRE

BH

- 60 X 60 FIBRE

BH

250,000.00

- 55 X 55 FIBRE (OVAL)

BH

180,000.00
210,000.00

- 60 X 60 FIBRE (OVAL)

BH

150

KAWAT BRONJONG

KG

151

SLOT TANAM PINTU DOUBLE

BH

25,000.00

152

GENTENG PLENTONG PRES


LOKAL

BH

800.00

JATIWANGI

BH

153

154

3,500.00

3,000.00

15,000.00

25,000.00

25,000.00

150,000.00

150,000.00

550,000.00

500,000.00

950,000.00

850,000.00

175,000.00

110,000.00

100,000.00

150,000.00

145,000.00

150,000.00

25,000.00
25,000.00

25,000.00

600.00

750.00

1,000.00

850.00

25,000.00

BUBUNGAN GENTENG PLENTONG PRES


LOKAL

BH

2,500.00

JATIWANGI SEGITIGA

BH

3,000.00

JATIWANGI BULAT

BH

4,000.00

2,500.00
2,000.00

3,000.00
4,000.00

GENTENG BETON
- MAHKOTA

BH

2,500.00

2,500.00

BH

5,000.00

5,000.00

- 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

- MERK KIA

BH

15,000.00

- MERK KAMNURI

BH

15,000.00

- MERK DIDI

BH

- MERK ARIES

BH

- MERK PELITA

BH

- MERK MORANDO

BH

155

BUBUNGAN GENTENG BETON


- MAHKOTA
-

156

GENTENG KERAMIK (BERGRAZUR)

157

BUBUNGAN GENTENG KERAMIK (BERGRAZUR)

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

160

KAWAT LAS LISTRIK KARBIT

KG

15,000.00

161

IJUK

ROLL

7,500.00

162

BAHAN BAKAR

7,500.00

15,000.00

15,000.00

15,000.00

15,000.00

15,000.00

8,000.00

8,000.00

- MINYAK BAKAR (MINYAK TANAH)

163

- BENSIN (PREMIUM)

LTR

- PREMIX

LTR

- SOLAR

LTR

4,500.00

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
165

166

167

168

169

M'

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'

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

ANTI RAYAP
- LENTREK 400 EC

LTR

35,000.00

- LENTREK 100 ML

LTR

45,000.00

- ANTITOX

LTR

- TRICO-TREAT

LTR

22,500.00

- AQUA PROOF

LTR

40,000.00

- NO DROP

LTR

37,500.00

- MULTI GUARD

LTR

37,500.00

- AQUA SEAL

LTR

25,000.00

WATER PROOFING
40,000.00

40,000.00

40,000.00

BETON READY MIX


- K-125

170

- 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

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

171

172

173

174

175

- 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

- HANDLE LEMARI ALUMINIUM

BH

- ENGSEL LEMARI ALUMINIUM

BH

- SLOT LEMARI ALUMINIUM

BH

- KUNCI LEMARI ALUMINIUM

BH

120,000.00

BAHAN PENUTUP ATAP TRANSPARAN


- FIBRE (UK. 180 X 105)

LBR

- FIBRE (UK. 100 X 100)

LBR

36,000.00

- 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

- PLASTIK (UK. 90 X100)

LBR

20,000.00

34,000.00

337,500.00
20,000.00

LAMPU SL PHILIPS
- 14 WATT

BH

25,000.00

- 18 WATT

BH

29,000.00

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

STOP KONTAK
- CLIPSAL

BH

- BROCO

BH

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

- BESI BETON 19 MM (POLOS)/KS .............................. =

2.22

26.66

210,000.00

HARGA/KG
7,875.79

- BESI BETON 16 MM (POLOS)/KS .............................. =

1.58

18.94

148,000.00

7,815.80

- BESI BETON 12 MM (POLOS)/KS ...................................


=

0.89

10.64

84,000.00

7,891.77

- BESI BETON 10 MM (POLOS)/KS ...................................


=

0.62

7.44

58,000.00

7,795.70

- BESI BETON 8 MM (POLOS)/KS ................................ =

0.39

4.72

37,000.00

7,845.63

- BESI BETON 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 19 MM (POLOS)/SII.............................

2.22

26.66

198,000.00

7,425.74

- BESI BETON 16 MM (POLOS)/SII.............................. =

1.58

18.94

140,000.00

7,393.32

- BESI BETON 12 MM (POLOS)/SII ...................................


=

0.89

10.64

78,500.00

7,375.05

- BESI BETON 10 MM (POLOS)/SII ...................................


=

0.62

7.44

55,000.00

7,392.47

- BESI BETON 8 MM (POLOS)/SII ................................ =

0.39

4.72

34,000.00

7,209.50

- BESI BETON 6 MM (POLOS)/SII .................................=

0.22

2.64

19,500.00

0.25

7,386.36
44,182.45

7,363.74

6,300.00
1,063.74

- BESI BETON 22 MM (URIL)/KS ..............................

3.04

36.48

292,000.00

8,004.39

- BESI BETON 19 MM (URIL)/KS ..............................

2.25

27.00

216,000.00

8,000.00

- BESI BETON 16 MM (URIL)/KS ..............................

1.56

18.72

152,000.00

8,119.66

- BESI BETON 13 MM (URIL)/KS ..............................

1.00

11.94

100,000.00

0.17

8,375.21
32,499.25

- BESI BETON 22 MM (URIL)/SII ..............................

3.04

36.48

274,000.00

7,510.96

- BESI BETON 19 MM (URIL)/SII ..............................

2.25

27.00

202,500.00

7,500.00

- BESI BETON 16 MM (URIL)/SII ..............................

1.56

18.72

142,500.00

7,612.18

- BESI BETON 13 MM (URIL)/SII ..............................

1.00

11.94

94,000.00

8,124.81

6,300.00

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

- PIPA HITAM 2" ................................


=

21.00

175,000.00

8,333.33

- PIPA HITAM 2,5" ................................


=

35.00

290,000.00

8,285.71

- PIPA HITAM 3" ................................


=

45.00

375,000.00

8,333.33

- PIPA HITAM 4" ................................


=

50.00

415,000.00

8,300.00

7,735.56

halaman : 47

33,252.38
- PIPA GIV MEDIUM B 2"
=

21.00

200,000.00

9,523.81

- PIPA GIV MEDIUM B 2 1/2" ...=

35.00

335,000.00

9,571.43

- PIPA GIV MEDIUM B 3"

45.00

425,000.00

9,444.44

- PIPA GIV MEDIUM B 4" ..=

50.00

475,000.00

8,313.10

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

RIAL TOKO TAHUN 2009 KABUPATEN KARAWANG


NICO

SUMBER TERANG

HARGA

HARGA

HARGA

ESKALASI

ANALISA

NO DALAM

ELEKTRONIK

RESINDA

RATA-RATA

MINIMUM

MAKSIMUM

HARGA (6 %)

TH

SK. BUPATI

(Rp.)

(Rp.)

(Rp.)

(Rp.)

2008

11

12

13

14

16

16

EE

SELISIH

SK. BUPATI

ANALISA '09

HARGA

2009

(Rp.)

(Rp.)

17

18

19

KETERANGAN

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

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

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

29.00

197,100.00

197,100.00

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!

#DIV/0!

#DIV/0!
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

55,000.00

55,000.00

55,000.00

58,300.00

60,000.00

60,000.00

60,000.00

63,600.00

40.00

#DIV/0!

55,000.00

39.00

55,000.00

(55,000.00)

55,000.00

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!

70.00

88,900.00

#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!

50,000.00

50,000.00

38,900.00

50,000.00

halaman : 56

100,000.00
#DIV/0!
#DIV/0!

100,000.00

100,000.00

106,000.00

50,000.00

179.00

138,000.00

28,273.00

180.00

72,000.00

330.00

64.00

400.00

65.00

300.00

308.33

300.00

325.00

344.50

280.00

280.00

280.00

296.80

270.00

270.00

270.00

286.20

67.00

3,000.00

2,000.00

2,500.00

2,650.00

2,000.00

68.00

3,000.00

3,000.00

3,000.00

3,000.00

3,180.00

2,500.00

170.00

25,000.00

25,000.00

25,000.00

26,500.00

25,000.00

71.00

32,500.00

30,000.00

35,000.00

37,100.00

35,000.00

72.00

#DIV/0!
#DIV/0!

88,000.00

50,000.00

72,000.00
-

2,375.00
#DIV/0!

50,000.00

325.00

75.00

325.00

300.00
3,000.00
2,500.00
3,000.00

500.00
(3,000.00)

2,500.00
3,000.00

37,100.00

25,000.00

12,100.00

25,000.00

57,500.00

35,000.00

22,500.00

35,000.00

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

#DIV/0!

83,737.00

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

110,000.00

#DIV/0!

264,000.00

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

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

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

#DIV/0!

130,000.00

(130,000.00)

130,000.00

1,390,000.00

1,250,000.00

(1,250,000.00)

1,250,000.00

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

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

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

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

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

28,600.00

26,000.00

30,000.00

31,800.00

1,937.00

33,600.00

33,000.00

36,000.00

38,160.00

45,000.00

43,000.00

47,000.00

49,820.00

55,800.00

54,000.00

60,000.00

63,600.00

85,800.00

84,000.00

90,000.00

95,400.00

139,000.00

130,000.00

145,000.00

179,000.00

175,000.00
-

#DIV/0!

#DIV/0!

#DIV/0!

298,000.00

87,500.00

26,000.00

(26,000.00)

26,000.00

39,000.00

30,000.00

9,000.00

30,000.00

1,938.00

51,600.00

36,000.00

15,600.00

36,000.00

1,939.00

74,400.00

47,000.00

27,400.00

47,000.00

14,875.00

1,940.00

90,000.00

60,000.00

30,000.00

60,000.00

21,250.00

1,941.00

138,000.00

90,000.00

48,000.00

90,000.00

153,700.00

145,000.00

(145,000.00)

145,000.00

190,000.00

201,400.00

190,000.00

(190,000.00)

190,000.00

135,000.00

135,000.00

135,000.00

143,100.00

1,300,000.00

1,300,000.00

1,300,000.00

1,378,000.00

2,500,000.00

2,500,000.00

2,500,000.00

2,650,000.00

2,700,000.00

2,700,000.00

2,700,000.00

2,862,000.00

2,600,000.00

2,600,000.00

2,600,000.00

2,800,000.00

2,800,000.00

4,500,000.00

4,500,000.00

137,000.00

285.00

324,000.00

135,000.00

189,000.00

135,000.00

284.00

1,680,000.00

1,300,000.00

380,000.00

1,300,000.00

2,100,000.00

278.00

3,360,000.00

2,500,000.00

860,000.00

2,500,000.00

2,250,000.00

279.00

3,600,000.00

2,700,000.00

900,000.00

2,700,000.00

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

2,968,000.00

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

4,770,000.00

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

11,666.67

10,000.00

12,500.00

13,250.00

11,666.67

10,000.00

12,500.00

13,250.00

14,166.67

12,500.00

15,000.00

15,900.00

#DIV/0!

3,100.00

286.00

15,000.00

18,000.00

(3,000.00)

287.00

12,600.00

12,500.00

288.00

12,600.00

12,500.00

100.00

289.00

14,400.00

15,000.00

(600.00)

1,166.00

7,200.00

100.00
12,500.00

3,833.33

3,500.00

4,000.00

4,240.00

5,000.00

5,000.00

5,000.00

5,300.00

6,833.33

6,000.00

7,500.00

7,950.00

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

35,000.00

1,188.00

20,400.00

20,000.00

400.00

20,000.00

368.00

45,600.00

#DIV/0!
#DIV/0!

4,500.00

1,167.00

9,000.00

1,168.00

10,800.00

7,200.00
5,000.00

4,000.00

35,833.33

35,000.00

37,500.00

39,750.00

35,000.00

35,000.00

35,000.00

37,100.00

370.00

42,000.00

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

#DIV/0!

#DIV/0!

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

27,200.00

26,000.00

28,000.00

29,680.00

27,000.00

26,000.00

28,000.00

29,680.00

35,000.00

35,000.00

35,000.00

37,100.00

32,000.00

32,000.00

32,000.00

33,920.00

31,000.00

31,000.00

31,000.00

32,860.00

365.00

48,000.00

48,000.00

33,000.00

366.00

51,600.00

51,600.00

40,000.00

#DIV/0!

5,000.00

10,800.00

27,000.00

45,600.00
27,000.00

15,000.00

27,000.00

371.00

37,800.00

37,800.00

27,000.00

361.00

42,000.00

42,000.00

358.00

33,000.00

364.00

50,400.00

50,400.00

362.00

66,000.00

66,000.00

27,000.00

6,000.00

27,000.00

26,000.00

40,000.00

42,400.00

#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

37,500.00

35,000.00

40,000.00

42,400.00

40,000.00

40,000.00

40,000.00

42,400.00

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

38,000.00

37,000.00

40,000.00

42,400.00

37,500.00

37,500.00

37,500.00

39,750.00

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

45,000.00

45,000.00

45,000.00

47,700.00

35,000.00

35,000.00

35,000.00

37,100.00

35,000.00

35,000.00

35,000.00

37,100.00

33,125.00

27,500.00

36,000.00

38,160.00

37,666.67

34,000.00

42,000.00

45,000.00

43,000.00

34,333.33

32,000.00

#DIV/0!

32,500.00

382.00

42,200.00

383.00

42,000.00

384.00

42,000.00

42,200.00
42,000.00
32,500.00

9,500.00
-

32,500.00

387.00

49,200.00

388.00

45,000.00

386.00

45,000.00

49,200.00
32,500.00

12,500.00

32,500.00

45,000.00

385.00

57,000.00

57,000.00

372.00

46,800.00

44,520.00

376.00

49,200.00

49,200.00

47,000.00

49,820.00

374.00

52,800.00

52,800.00

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

44,166.67

37,500.00

50,000.00

53,000.00

45,000.00

42,500.00

47,500.00

50,350.00

52,500.00

37,500.00

67,500.00

71,550.00

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

#DIV/0!

32,500.00

32,500.00

46,800.00
32,500.00

(32,500.00)

32,500.00

37,500.00

394.00

53,400.00

389.00

74,400.00

37,500.00

15,900.00

37,500.00

74,400.00
-

halaman : 60

43,875.00

37,500.00

48,000.00

50,880.00

47,000.00

47,000.00

47,000.00

49,820.00

35,000.00

35,000.00

35,000.00

37,100.00

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

36,833.33

35,000.00

38,000.00

40,280.00

35,833.33

35,000.00

37,500.00

39,750.00

36,250.00

35,000.00

45,000.00

#DIV/0!

#DIV/0!

391.00

72,000.00

72,000.00

404.00

43,200.00

43,200.00

406.00

44,400.00

44,400.00

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

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

40,000.00

40,000.00

40,000.00

42,400.00

38,600.00

37,500.00

40,000.00

42,400.00

37,500.00
-

45,000.00

#DIV/0!

412.00

45,000.00

45,000.00

413.00

55,200.00

55,200.00

45,000.00

47,700.00

409.00

55,200.00

55,200.00

410.00

50,400.00

50,400.00

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

35,000.00

36,500.00

38,690.00

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!
40,166.67
#DIV/0!

#DIV/0!
35,750.00

#DIV/0!
8,000.00

8,000.00

8,000.00

8,480.00

416.00

48,000.00

48,000.00

419.00

810,000.00

810,000.00

halaman : 61

7,000.00

7,000.00

7,420.00

#DIV/0!

7,000.00

420.00

345,600.00

345,600.00

#DIV/0!

421.00

1,344,000.00

1,344,000.00

#DIV/0!

#DIV/0!

422.00

1,404,000.00

1,404,000.00

120,000.00

120,000.00

120,000.00

127,200.00

423.00

1,758,000.00

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!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

150,000.00

120,000.00

1,638,000.00

120,000.00

80,000.00

429.00

456,000.00

456,000.00

430.00

366,000.00

366,000.00

431.00

325,000.00

325,000.00

432.00

162,000.00

162,000.00

433.00

132,000.00

132,000.00

53,000.00

53,000.00

53,000.00

56,180.00

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

#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

#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

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

#DIV/0!

410,000.00

50,000.00

175.00

61,200.00

61,200.00

9,000.00

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

30,000.00

30,000.00

30,000.00

31,800.00

245.00

38,400.00

32,000.00

32,000.00

32,000.00

33,920.00

247.00

42,000.00

42,000.00

#DIV/0!

#DIV/0!

6,150.00

7,000.00

(7,000.00)

7,000.00

5,500.00

6,000.00

32,400.00

6,000.00

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

30,000.00

30,000.00

30,000.00

31,800.00

40,000.00

40,000.00

40,000.00

42,400.00

62,500.00

60,000.00

65,000.00

68,900.00

#DIV/0!

#DIV/0!

60,000.00

60,000.00

63,600.00

#DIV/0!

60,000.00
#DIV/0!

192.00

74,400.00

74,400.00
8,000.00

(8,000.00)

193.00

68,400.00

68,400.00

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

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

21,666.67

20,000.00

25,000.00

26,500.00

10,000.00

10,000.00

10,000.00

10,600.00

15,000.00

15,000.00

15,000.00

15,900.00

#DIV/0!

#DIV/0!

10,000.00

12,500.00

13,250.00

#DIV/0!

#DIV/0!

#DIV/0!

3,500.00

5,000.00

5,300.00

#DIV/0!

11,583.33

4,750.00

8,000.00

9,000.00

223.00

36,000.00

225.00

24,000.00

224.00

18,000.00

36,000.00
24,000.00
10,000.00

8,000.00

10,000.00

12,500.00

252.00

18,000.00

12,500.00

5,500.00

12,500.00

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

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

3,166.67

3,000.00

3,500.00

3,710.00

233.00

4,800.00

3,791.67

3,250.00

4,000.00

4,240.00

234.00

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

8,000.00

8,000.00

8,000.00

8,480.00

5,000.00

5,000.00

5,000.00

5,300.00

#DIV/0!

#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

27,500.00

30,000.00

31,800.00

#DIV/0!

#DIV/0!

#DIV/0!
28,750.00
#DIV/0!
#DIV/0!
5,000.00
#DIV/0!

5,000.00

5,000.00

5,300.00

3,000.00

4,200.00
3,500.00

1,300.00

3,500.00

6,000.00

241.00

25,200.00

242.00

9,800.00

25,200.00
-

3,600.00

3,500.00

6,300.00

3,500.00

30,000.00

(30,000.00)

30,000.00

4,250.00

254.00

19,200.00

5,000.00

14,200.00

5,000.00

9,750.00

6,000.00

15,000.00

15,900.00

15,000.00

15,000.00

15,000.00

15,900.00

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

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

181.00

2,400.00

#DIV/0!

#DIV/0!

255.00

19,200.00

15,000.00

19,200.00
15,000.00

(15,000.00)

1,666.67

1,000.00

2,000.00

2,120.00

1,583.33

1,000.00

2,000.00

2,120.00

182.00

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

10,000.00

10,000.00

10,000.00

10,600.00

10,500.00

220.00

16,800.00

10,000.00

10,000.00

10,000.00

10,000.00

10,600.00

221.00

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!

#DIV/0!

15,000.00

2,400.00
2,400.00
1,000.00

2,000.00

6,800.00

10,000.00

18,600.00

halaman : 64

#DIV/0!

10,000.00

10,000.00

10,000.00

10,600.00

13,333.33

10,000.00

15,000.00

15,900.00

12,500.00

10,000.00

15,000.00

15,900.00

15,000.00

10,000.00

20,000.00

21,200.00

14,833.33

10,000.00

17,500.00

18,550.00

17,500.00

15,000.00

20,000.00

21,200.00

15,000.00

15,000.00

15,900.00

30,000.00

30,000.00

30,000.00

31,800.00

34,333.33

30,000.00

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

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

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

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

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

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

75,000.00

75,000.00

75,000.00

79,500.00

#DIV/0!
15,000.00
#DIV/0!

#DIV/0!

#DIV/0!

8,250.00

238.00

20,400.00

240.00

19,200.00

10,000.00

10,400.00
19,200.00

239.00

18,000.00

18,000.00

10,000.00

31,000.00

30,000.00
205.00

42,000.00

206.00

40,800.00

28,000.00

31,000.00

42,000.00

30,000.00

42,000.00
40,800.00
30,000.00

212.00

(30,000.00)

30,000.00

(30,000.00)

12,000.00

30,000.00

30,000.00

28,000.00

30,000.00

(30,000.00)

30,000.00

213.00

96,000.00

75,000.00

21,000.00

75,000.00

216.00

108,000.00

108,000.00

215.00

80,400.00

80,400.00

halaman : 65

#DIV/0!

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

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

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

32,500.00

25,000.00

40,000.00

42,400.00

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!

#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!

5,000.00

6,000.00

6,360.00

#DIV/0!

5,500.00

217.00

84,000.00

84,000.00
-

13,000.00

15,000.00

(15,000.00)
-

17,500.00

250.00

30,000.00

251.00

43,200.00

17,500.00

12,500.00

17,500.00

43,200.00

364,500.00

1,128.00

8,400.00

1,129.00

8,400.00

8,400.00

7,500.00

7,500.00

7,500.00

7,950.00

10,000.00

10,000.00

10,000.00

10,600.00

9,500.00

11,000.00

11,000.00

11,000.00

11,660.00

10,000.00

5,500.00

5,500.00

5,500.00

5,830.00

42,500.00

42,500.00

42,500.00

45,050.00

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

#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!

#DIV/0!

15,000.00

1,130.00

15,000.00

1,131.00

7,800.00

40,000.00

8,400.00
10,000.00

(10,000.00)

10,000.00

11,000.00

4,000.00

11,000.00

7,800.00
42,500.00

(42,500.00)

42,500.00

50,000.00

16,000.00

50,000.00

halaman : 66

25,000.00

25,000.00

25,000.00

26,500.00

43,333.33

40,000.00

50,000.00

53,000.00

50,000.00

50,000.00

50,000.00

53,000.00

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!

#DIV/0!

25,000.00

25,000.00

(25,000.00)

25,000.00

50,000.00

50,000.00

(50,000.00)

50,000.00

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

60,000.00

60,000.00

60,000.00

63,600.00

75,000.00

70,000.00

80,000.00

84,800.00

80,000.00

#DIV/0!

60,000.00

66,000.00

1,201.00

102,000.00

1,203.00

114,000.00

60,000.00

6,000.00

80,000.00

80,000.00

84,800.00

#DIV/0!

#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

68,900.00

#DIV/0!
#DIV/0!

80,000.00

34,000.00

1,204.00

122,400.00

122,400.00

63,000.00

65,000.00

(65,000.00)

65,000.00

72,000.00

76,320.00

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

92,500.00

85,000.00

100,000.00

106,000.00

80,000.00

75,000.00

85,000.00

90,100.00

29,000.00

26,000.00

30,000.00

31,800.00

38,000.00

38,000.00

38,000.00

40,280.00

#DIV/0!

80,000.00

72,000.00

72,000.00

60,000.00

102,000.00

#DIV/0!

65,000.00

85,000.00

1,202.00

1,205.00

102,000.00

102,000.00

1,206.00

246,000.00

246,000.00

1,191.00

132,000.00

132,000.00

85,000.00

1,192.00

36,000.00

85,000.00

(49,000.00)

85,000.00

30,000.00

299.00

46,800.00

30,000.00

16,800.00

30,000.00

346.00

84,000.00

84,000.00

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

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

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

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

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

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

#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

16,000.00

20,000.00

21,200.00

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!
18,666.67

296,400.00
-

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

32,650.00

30,000.00

36,000.00

38,160.00

35,000.00

35,000.00

35,000.00

37,100.00

45,300.00

41,000.00

51,000.00

54,060.00

51,200.00

45,000.00

58,000.00

61,480.00

57,400.00

51,000.00

65,000.00

68,900.00

64,800.00

56,000.00

73,000.00

77,380.00

25,000.00

25,000.00

25,000.00

26,500.00

20,000.00

25,000.00

25,000.00

25,000.00

26,500.00

21,000.00

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

68,750.00

60,000.00

75,000.00

79,500.00

356.00

192,000.00

#DIV/0!

#DIV/0!

#DIV/0!
14,083.33

30,000.00

440.00

39,600.00

441.00

48,000.00

39,600.00

442.00

54,000.00

54,000.00

443.00

72,000.00

72,000.00

444.00

78,000.00

445.00

62,400.00

35,000.00

13,000.00

35,000.00

78,000.00
25,000.00

37,400.00

25,000.00

25,000.00

(25,000.00)

25,000.00

73,000.00

15,000.00

6,600.00

75,000.00

15,000.00

15,900.00

#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

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

17,500.00

15,000.00

20,000.00

21,200.00

12,250.00

8,000.00

20,000.00

21,200.00

6,666.67

4,000.00

10,000.00

10,600.00

25,000.00

25,000.00

25,000.00

26,500.00

1,000.00

1,000.00

1,000.00

1,060.00

#DIV/0!

21,600.00

117,000.00

12,000.00

#DIV/0!

357.00

75,000.00

#DIV/0!

#DIV/0!

15,000.00

162,000.00

24,000.00

5,000.00

2,600.00

8,400.00

5,000.00

3,400.00

20,000.00

334.00

48,000.00

20,000.00

28,000.00

20,000.00

335.00

18,000.00

18,000.00

25,000.00

336.00

42,000.00

25,000.00

17,000.00

25,000.00

1,000.00

1,156.00

2,400.00

1,000.00

1,400.00

1,000.00

7,500.00

7,500.00

7,500.00

7,950.00

7,500.00

60,000.00

63,600.00

7,500.00

7,500.00

(7,500.00)

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!

5,000.00

29,375.00
#DIV/0!

15,000.00

7,500.00

halaman : 69

#DIV/0!

#DIV/0!

15,833.33

7,500.00

20,000.00

21,200.00

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

15,900.00

#DIV/0!

#DIV/0!

15,000.00

25,000.00

1,145.00

24,000.00

24,000.00

1,141.00

21,000.00

21,000.00

1,146.00

30,000.00

30,000.00

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

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

#DIV/0!
#DIV/0!

7,500.00

1,142.00

42,000.00

7,500.00

34,500.00

35,000.00

1,144.00

39,000.00

35,000.00

4,000.00

35,000.00

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

1,158.00

24,000.00

24,000.00

37,500.00

7,500.00

1,143.00

72,000.00

72,000.00

20,000.00

25,000.00

26,500.00

#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

35,625.00

30,000.00

45,000.00

47,700.00

1,159.00

72,000.00

72,000.00
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

#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!

12,500.00

150,000.00

159,000.00

#DIV/0!

#DIV/0!

70,000.00

125,000.00

132,500.00

81,250.00

97,500.00
#DIV/0!

1,160.00

48,000.00

48,000.00

1,161.00

96,000.00

96,000.00
-

1,149.00

180,000.00

180,000.00

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

425,000.00

400,000.00

450,000.00

477,000.00

325,000.00

300,000.00

350,000.00

371,000.00

#DIV/0!
#DIV/0!
750,000.00
#DIV/0!

800,000.00

1,162.00

540,000.00

500,000.00

40,000.00

1,163.00

480,000.00

480,000.00

1,164.00

390,000.00

390,000.00

1,165.00

432,000.00

432,000.00

750,000.00

750,000.00

795,000.00

1,152.00

1,620,000.00

1,620,000.00

1,135.00

198,000.00

198,000.00

153,000.00

150,000.00

160,000.00

169,600.00

500,000.00

65,000.00

60,000.00

75,000.00

79,500.00

1,137.00

114,000.00

108,000.00

85,000.00

140,000.00

148,400.00

90,000.00

1,136.00

111,000.00

75,000.00

111,000.00

39,000.00

65,000.00

68,900.00

1,136.00

111,000.00

111,000.00

65,000.00

65,000.00

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

1,380,000.00

1,350,000.00

1,400,000.00

1,484,000.00

1,250,000.00

1,000,000.00

1,400,000.00

1,062,500.00

75,000.00

1,400,000.00

1,139.00

1,740,000.00

1,400,000.00

340,000.00

1,484,000.00

1,140.00

1,560,000.00

1,560,000.00

1,138.00

1,320,000.00

1,320,000.00

950,000.00

1,300,000.00

1,378,000.00

#DIV/0!

#DIV/0!

1,400,000.00

halaman : 71

#DIV/0!

#DIV/0!

125,000.00

125,000.00

125,000.00

132,500.00

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

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

50,000.00

50,000.00

50,000.00

53,000.00

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

150,000.00

150,000.00

150,000.00

75,000.00

75,000.00

75,000.00

#DIV/0!

#DIV/0!

#DIV/0!

22,500.00

25,000.00

26,500.00

40,000.00

40,000.00

42,400.00

15,000.00

15,000.00

15,000.00

15,900.00

1,230.00

31,200.00

31,200.00

6,000.00

1,231.00

10,800.00

10,800.00

#DIV/0!

24,500.00
#DIV/0!
40,000.00
#DIV/0!

125,000.00

1,151.00

198,000.00

125,000.00

73,000.00

30,000.00

1,239.00

36,000.00

30,000.00

6,000.00

60,000.00

50,000.00

60,000.00
50,000.00

(50,000.00)

35,000.00

1,242.00

36,000.00

25,000.00

11,000.00

8,000.00

8,480.00

#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

1,233.00

15,000.00

15,000.00

7,500.00

7,500.00

7,950.00

#DIV/0!

#DIV/0!

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

2,750.00

2,000.00

3,000.00

3,180.00

1,250.00

15,000.00

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

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!

25,000.00

#DIV/0!

50,000.00

5,000.00

#DIV/0!

30,000.00

1,240.00

#DIV/0!

2,000.00

125,000.00

3,000.00

3,000.00

12,000.00

3,000.00

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

#DIV/0!
#DIV/0!

76,250.00

75,000.00

80,000.00

84,800.00

135,000.00

95,000.00

160,000.00

143,333.33

110,000.00

3,000.00

3,000.00

7,500.00

7,500.00

(7,500.00)
-

1,245.00

187,200.00

169,600.00

1,246.00

200,400.00

200,400.00

175,000.00

185,500.00

1,247.00

222,000.00

222,000.00

3,000.00

3,180.00

1,169.00

8,400.00

8,400.00

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

2,500.00

2,500.00

2,500.00

2,650.00

3,000.00

3,000.00

3,000.00

3,500.00

3,500.00

4,000.00

4,000.00

4,500.00
5,000.00

#DIV/0!

75,000.00

80,000.00

107,200.00

3,000.00

3,000.00

3,180.00

1,176.00

6,000.00

6,000.00

3,500.00

3,710.00

1,177.00

9,000.00

9,000.00

4,000.00

4,240.00

1,178.00

18,000.00

18,000.00

4,500.00

4,500.00

4,770.00

5,000.00

5,000.00

5,300.00

9,900.00

2,000.00

25,000.00

26,500.00

6,875.00

10,200.00

1,236.00

9,000.00

10,200.00

5,000.00

7,500.00

7,950.00

#DIV/0!

#DIV/0!

5,000.00

15,000.00

15,900.00

#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

#DIV/0!

7,500.00

1,235.00

#DIV/0!

10,000.00

80,000.00

1,175.00

#DIV/0!

7,500.00

7,500.00

1,500.00

7,500.00

1,238.00

18,000.00

18,000.00

1,248.00

10,200.00

10,200.00

15,000.00

15,000.00

15,000.00

15,900.00

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

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

7,500.00

7,500.00

(7,500.00)

7,500.00

6,000.00

6,000.00

(6,000.00)

6,000.00

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

158,750.00

100,000.00

250,000.00

265,000.00

148,333.33

145,000.00

150,000.00

159,000.00

180,000.00

180,000.00

180,000.00

190,800.00

210,000.00

210,000.00

210,000.00

222,600.00

25,000.00

25,000.00

25,000.00

26,500.00

15,000.00

25,000.00

25,000.00

25,000.00

26,500.00

25,000.00

#DIV/0!

#DIV/0!

170,000.00

1,262.00

210,000.00

1,263.00

228,000.00

1,264.00

300,000.00

1,265.00

342,000.00

1,249.00

51,000.00

210,000.00
150,000.00

78,000.00
342,000.00

25,000.00

(25,000.00)

25,000.00

25,000.00

26,000.00

25,000.00

716.67

600.00

800.00

848.00

625.00

925.00

850.00

1,000.00

1,060.00

725.00

2,500.00

2,500.00

2,500.00

2,650.00

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

2,500.00

2,650.00

#DIV/0!

#DIV/0!

#DIV/0!

5,000.00

5,000.00

5,300.00

#DIV/0!

#DIV/0!

#DIV/0!

5,200.00

5,200.00

5,200.00

5,512.00

5,250.00

#DIV/0!

#DIV/0!
2,500.00

5,000.00

2,000.00

2,500.00

2,500.00

2,500.00

(2,500.00)

5,000.00

(5,000.00)

5,000.00

5,000.00

570.00

5,800.00

5,800.00

5,250.00

5,250.00

5,565.00

#DIV/0!

#DIV/0!

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

15,000.00

15,000.00

15,000.00

15,900.00

#DIV/0!

#DIV/0!

#DIV/0!

5,000.00

5,000.00

5,300.00

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

5,000.00

2,500.00

5,000.00

#DIV/0!

2,500.00

150,000.00

300,000.00

2,000.00

20,000.00

4,000.00

halaman : 74

1,500,000.00

#DIV/0!

1,500,000.00

1,500,000.00

1,590,000.00

1,000,000.00

1,000,000.00

1,000,000.00

1,060,000.00

850,000.00

1,450,000.00

1,500,000.00

(1,500,000.00)

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

15,000.00

15,900.00

15,000.00

7,750.00

7,500.00

8,000.00

8,480.00

8,000.00

#DIV/0!
#DIV/0!

1,500,000.00

1,223.00

24,000.00

15,000.00

(15,000.00)

120,000.00

15,000.00

(15,000.00)

15,000.00

8,000.00

16,000.00

8,000.00

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

4,770.00

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

#DIV/0!

1,255.00

6,300.00

#DIV/0!

#DIV/0!

28,000.00

#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!

#DIV/0!

4,500.00

5,500.00

9,500.00
4,500.00

1,800.00

4,500.00

28,000.00

1,258.00

35,700.00

1,259.00

28,800.00

28,000.00

7,700.00

28,000.00

28,800.00

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

45,000.00

45,000.00

45,000.00

47,700.00

22,500.00

22,500.00

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!

#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!
22,500.00
#DIV/0!

1,328.00

54,000.00

54,000.00

1,329.00

19,200.00

19,200.00

535,000.00

1,321.00

687,500.00

1,322.00

543,800.00

630,000.00

(86,200.00)

630,000.00

565,000.00

605,000.00

1,323.00

556,300.00

650,000.00

(93,700.00)

1,324.00

575,000.00

660,000.00

(85,000.00)

1,325.00

587,500.00

670,000.00

(82,500.00)

1,326.00

856,300.00

680,000.00

176,300.00

650,000.00

680,000.00

1,327.00

900,000.00

900,000.00

80,000.00

80,000.00

(80,000.00)

80,000.00

70,000.00

70,000.00

(70,000.00)

70,000.00

95,000.00

95,000.00

(95,000.00)

95,000.00

halaman : 76

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

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

120,000.00

120,000.00

127,200.00

150,000.00

120,000.00

(120,000.00)

#DIV/0!

#DIV/0!

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

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!

120,000.00

#DIV/0!

26,000.00

25,666.67

25,000.00

26,000.00

27,560.00

26,000.00

(26,000.00)

29,000.00

28,666.67

28,000.00

29,000.00

30,740.00

29,000.00

(29,000.00)

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)

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!

2,500.00

28,000.00

16,000.00

75,000.00
120,000.00

26,000.00

#DIV/0!

3,000.00

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

PEMERINTAH KABUPATEN KARAWANG

DINAS CIPTA KARYA


Jl. Dewi Sartika No. 1 Tlp. 402117 Karawang

DAFTAR :
ANALISA HARGA SATUAN
TAHUN 2009 KABUPATEN KARAWANG
No.

A.001
a.
b.
c.

03/08

KODE
ANALISA

A.002
a.
b.
c.
d.

A.003
a.
b.
c.
d.
e.
f.
g.
h.

A.004
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

A.005
a.
b.

URAIAN

KOEFISIEN SATUAN

1 M2 PEK. PENGUKURAN KEMBALI (SITE)


Tukang Batu
Pekerja
Peralatan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M' PEK. PASANGAN BOUWPLANK
Kayu Kuat Kelas II (Maranti)
Paku 5 - 7 Cm
Ongkos Pasang
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 LOS KERJA / GUDANG
Kayu Kuat Kelas II (Maranti)
Paku 5 - 7 Cm
Seng Gelombang BJLS 30
Triplek 3 mm
PC (50 Kg)
Peralatan
Ongkos Pasang
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 PEK. KANTOR DIREKSI
Kayu Kuat Kelas II (Maranti)
Paku 5 - 7 Cm
Seng Gelombang BJLS 28 (80 x 180 cm)
Triplek 3 mm
PC 50 Kg
Pasir Pasang
Bata Merah
Peralatan
Ongkos Pasang
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 PAPAN NAMA PROYEK
Kayu Kuat Kelas II (Maranti)
Paku 5 - 7 Cm
Page 87

0.0100
0.0200
0.5000
=

M3
Kg
Ls
Lot
x

M3
Kg
Lbr
Lbr
Zak
Lot
Ls
Lot

0.1300
0.2500

M3
Kg
Lbr
Lbr
Zak
M3
Bh
Lot
Ls
Lot

1,275.00

29,445.57

371,940.47

2,500,000.00
13,000.00
40,000.00
40,000.00
53,000.00
140,000.00
325.00
380,300.00
387,906.00
387,906.00
x

M3
Kg

2,500,000.00
13,000.00
40,000.00
40,000.00
53,000.00
322,550.00
330,613.75
330,613.75
x

0.0000 %

2,500,000.00
13,000.00
25,494.00
25,494.00

0.0000 %

0.1000
0.2500
1.1000
0.5000
0.1000
0.2500
70.0000
0.0200
0.1500
0.0000

JUMLAH
[4 x 6]
(Rp.)

35,000.00
25,000.00
850.00
x

0.0000 %

0.1000
0.2500
1.1000
0.5000
0.1000
0.0250
0.1250
0.0000
=

OH
OH
Lot

0.0000 %

0.0100
0.0380
0.1550
0.0000
=

HARGA
SATUAN
(Rp.)

446,091.90

2,700,000.00
13,000.00

350.00
500.00
425.00
1,275.00
1,275.00
1,275.00
25,000.00
494.00
3,951.57
29,445.57
29,445.57
29,445.00
250,000.00
3,250.00
44,000.00
20,000.00
5,300.00
8,063.75
41,326.72
371,940.47
371,940.47
371,940.00
250,000.00
3,250.00
44,000.00
20,000.00
5,300.00
35,000.00
22,750.00
7,606.00
58,185.90
446,091.90
446,091.90
446,091.00
351,000.00
3,250.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

2
c.
d.
e.
f.

Cat Minyak
Penulisan
Ongkos Pasang
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

1.0000
0.1250
0.1250
0.0000
=

Page 88

0.0000 %

ls
Ls
Ls
Lot

27,578.00
381,828.00
429,556.50
429,556.50
x

483,251.06

7
27,578.00
47,728.50
53,694.56
483,251.06
483,251.06
483,251.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

A.005.1
a.
b.
c.
d.
e.
f.
g.

A.006
a.
b.
c.
d.
e.
f.

A.007
a.
b.

A.008
a.
b.

10

A.009
a.
b.

11

A.010
a.
b.

12

A.011
a.
b.

1 BH PAPAN NAMA PROYEK


Kayu Kuat Kelas II (Maranti)
0.0060
M3
2,500,000.00
15,000.00
Triplek 3 mm
0.3472
Lbr
40,000.00
13,888.00
Paku 5 - 7 Cm
0.2500
Kg
13,000.00
3,250.00
Cat Minyak
1.0000
M2
27,578.00
27,578.00
Penulisan
0.1250
Ls
59,716.00
7,464.50
Ongkos Pasang
0.1250
Ls
67,180.50
8,397.56
Upah Angkut
Lot
67,180.50
0.0000
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
1 M2 PAGAR PENGAMAN PROYEK
Seng Gelombang BJLS 28 (80 x 180 cm)
1.4300
Lbr
40,000.00
57,200.00
Kayu Kuat Kelas II (Maranti)
0.0360
M3
2,500,000.00
90,000.00
Paku 5 - 7 Cm
0.2000
Kg
13,000.00
2,600.00
Pengecatan Cat Minyak 2x Bag. Luar
1.8000
M2
19,053.33
34,296.00
Ongkos Pasang
0.2000
Ls
184,096.00
36,819.20
Upah Angkut
Lot
184,096.00
0.0000
Jumlah
220,915.20
Keuntungan Max.
=
0.0000 %
x
220,915.20
Jumlah
220,915.20
Dibulatkan
220,915.00
1 M3 PEK. GALIAN TANAH BIASA MAX. KEDALAMAN 1 M'
Pekerja
0.7500
OH
25,000.00
18,750.00
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
1 M3 PEK. GALIAN TANAH BIASA MAX. KEDALAMAN 2 M'
Pekerja
0.9000
OH
25,000.00
22,500.00
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
1 M3 PEK. GALIAN TANAH BIASA MAX. KEDALAMAN 3 M'
Pekerja
1.0500
OH
25,000.00
26,250.00
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
1 M3 PEK. GALIAN TANAH BERBATU/TANAH KERAS MAX. KEDALAMAN 1 M'
Pekerja
1.0000
OH
25,000.00
25,000.00
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
1 M3 PEK. GALIAN TANAH CADAS MAX. KEDALAMAN 1 M'
Pekerja
1.5000
OH
25,000.00
37,500.00
Mandor
0.0600
OH
58,000.00
3,480.00
Jumlah
40,980.00
Keuntungan Max.
=
0.0000 %
x
40,980.00
Page 89
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

13

03/08

A.012
a.
b.

Jumlah
Dibulatkan
1 M3 PEK. GALIAN TANAH LUMPUR MAX. KEDALAMAN 1 M'
Pekerja
1.2000
OH
Mandor
0.0450
OH
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan

Page 90

7
40,980.00
40,980.00

25,000.00
58,000.00
32,610.00

30,000.00
2,610.00
32,610.00
32,610.00
32,610.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

14

A.013
a.
b.

15

16

17

18

19

20

21
03/08

A.014
a.
b.

A.015
a.
b.

A.016
a.
b.

A.022
a.
b.
c.

A.024
a.
b.
c.
d.

A.025
a.
b.
c.
d.
e.
f.
g.
h.

A.026

1 M2 PEK. STRIPING TEBING SETINGGI 1 M', TEBAL = 20 CM


Pekerja
0.0500
Mandor
0.0050
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M3 PEK. PEMBUANGAN DALAM RADIUS 30 M'
Pekerja
0.3300
Mandor
0.0100
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M3 URUGAN TANAH KEMBALI
Pekerja
0.2500
Mandor
0.0083
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M3 PEK. PEMADATAN TANAH SETIAP 20 CM
Pekerja
0.5000
Mandor
0.0500
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M3 PEK. GALIAN TANAH SUMURAN MAX. KEDALAMAN 10 M'
Pekerja
1.1500
Mandor
0.0250
Alat Bantu
0.2000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M3 URUGAN PASIR URUG
Pasir Urug
1.2000
Pekerja
0.1500
Mandor
0.0100
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M3 LANTAI KERJA 1PC : 3PS : 5KRL
Semen PC (@ 50 Kg/Zak)
3.9560
Split Pecah Mesin 2/3
0.9300
Pasir Beton
0.5500
Pekerja
1.2000
Tukang Batu
0.2000
Kepala Tukang Batu
0.0200
Mandor
0.0600
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M3 PAS. BETON CYCLOOF + 40 % BATU BELAH
Page 91

OH
OH
%

25,000.00
58,000.00
x

OH
OH
%

25,000.00
58,000.00
x

OH
OH
%

OH
OH

OH
OH
Lot

M3
OH
OH
Lot

36,240.00

110,000.00
25,000.00
58,000.00
132,000.00
x

Zak
M3
M3
Org
Org
Org
Org
Lot
%

15,400.00

25,000.00
58,000.00
30,200.00
x

6,731.40

25,000.00
58,000.00
x

8,830.00

25,000.00
58,000.00
x

1,540.00

136,330.00

53,000.00
160,000.00
155,000.00
25,000.00
35,000.00
51,000.00
58,000.00
443,718.00
x

485,218.00

7
1,250.00
290.00
1,540.00
1,540.00
1,540.00
8,250.00
580.00
8,830.00
8,830.00
8,830.00
6,250.00
481.40
6,731.40
6,731.40
6,731.00
12,500.00
2,900.00
15,400.00
15,400.00
15,400.00
28,750.00
1,450.00
6,040.00
36,240.00
36,240.00
36,240.00
132,000.00
3,750.00
580.00
136,330.00
136,330.00
136,330.00
209,668.00
148,800.00
85,250.00
30,000.00
7,000.00
1,020.00
3,480.00
485,218.00
485,218.00
485,218.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

a.
b.
c.
d.

Batu Belah 40 %
Adukan Beton Site Mix K-175
Upah Kerja
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

4
0.4800
0.6000
0.0400
0.0000
=

Page 92

0.0000 %

M3
M3
Ls
Lot

135,000.00
621,297.00
437,578.20
437,578.20
x

455,081.33

7
64,800.00
372,778.20
17,503.13
455,081.33
455,081.33
455,081.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

22

A.027
a.
b.
c.
d.
e.
f.
g.
h.

23

24

25

26

03/08

A.028
a.
b.
c.
d.
e.
f.
g.
h.

A.029
a.
b.
c.
d.
e.
f.
g.
h.

A.030
a.
b.
c.
d.
e.
f.
g.

A.031
a.
b.
c.
d.
e.
f.
g.

1 M3 COR BETON SITE MIX K - 175


Semen PC (@ 50 Kg/Zak)
6.5600
Split Pecah Mesin 2/3
0.8300
Pasir Beton
0.5400
Pekerja
1.6500
Tukang Batu
0.2750
Kepala Tukang Batu
0.0280
Mandor
0.0830
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M3 COR BETON SITE MIX K - 225
Semen PC (@ 50 Kg/Zak)
7.4200
Split Pecah Mesin 2/3
0.8100
Pasir Beton
0.4900
Pekerja
1.6500
Tukang Batu
0.2750
Kepala Tukang Batu
0.0280
Mandor
0.0830
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
0.0000
Jumlah
Dibulatkan
1 M3 COR BETON SITE MIX K - 300
Semen PC (@ 50 Kg/Zak)
8.2600
Split Pecah Mesin 2/3
0.8100
Pasir Beton
0.4900
Pekerja
1.6500
Tukang Batu
0.2750
Kepala Tukang Batu
0.0280
Mandor
0.0830
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M3 COR BETON K - 175 READY MIX MIN. 6 M3 BERIKUT SLANG
Adukan K-175 Ready Mix
1.0000
Pekerja
2.5000
Tukang Batu
0.2500
Kepala Tukang Batu
0.1000
Mandor
0.0100
Alat Bantu (Slang + Tes Lab)
0.0450
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M3 COR BETON K - 225 READY MIX MIN. 6 M3 BERIKUT SLANG
Adukan K-225 Ready Mix
1.0000
Pekerja
2.5000
Tukang Batu
0.2500
Kepala Tukang Batu
0.1000
Mandor
0.0100
Alat Bantu (Slang + Tes Lab)
0.0450
Upah Angkut
0.0000
Page 93

Zak
M3
M3
Org
Org
Org
Org
Lot
%

53,000.00
160,000.00
155,000.00
25,000.00
35,000.00
51,000.00
58,000.00
564,180.00
x

Zak
M3
M3
Org
Org
Org
Org
Lot
%

53,000.00
160,000.00
155,000.00
25,000.00
35,000.00
51,000.00
58,000.00
598,810.00
x

Zak
M3
M3
Org
Org
Org
Org
Lot
%

M3
OH
OH
OH
OH
Lot
Lot

700,447.00

630,000.00
25,000.00
35,000.00
51,000.00
58,000.00
706,930.00
661,811.85
x

M3
OH
OH
OH
OH
Lot
Lot

655,927.00

53,000.00
160,000.00
155,000.00
25,000.00
35,000.00
51,000.00
58,000.00
643,330.00
x

621,297.00

738,741.85

650,000.00
25,000.00
35,000.00
51,000.00
58,000.00
726,930.00
682,711.85

7
347,680.00
132,800.00
83,700.00
41,250.00
9,625.00
1,428.00
4,814.00
621,297.00
621,297.00
621,297.00
393,260.00
129,600.00
75,950.00
41,250.00
9,625.00
1,428.00
4,814.00
655,927.00
655,927.00
655,927.00
437,780.00
129,600.00
75,950.00
41,250.00
9,625.00
1,428.00
4,814.00
700,447.00
700,447.00
700,447.00
630,000.00
62,500.00
8,750.00
5,100.00
580.00
31,811.85
738,741.85
738,741.85
738,741.00
650,000.00
62,500.00
8,750.00
5,100.00
580.00
32,711.85
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

03/08

Page 94

0.0000 %

6
x

759,641.85

7
759,641.85
759,641.85
759,641.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

27

A.031.1
a.
b.
c.
d.
e.
f.
g.

28

29

A.032
a.
b.
c.
d.
e.
f.
g.

A.033
a.
b.
c.
d.
e.
f.
g.

30

A.033.1
a.
b.
c.
d.
e.
f.
g.

31

03/08

A.034
a.
b.
c.
d.
e.
f.

1 M3 COR BETON K - 250 READY MIX MIN. 6 M3 BERIKUT SLANG


Adukan K-225 Ready Mix
1.0000
Pekerja
2.5000
Tukang Batu
0.2500
Kepala Tukang Batu
0.1000
Mandor
0.0100
Alat Bantu (Slang + Tes Lab)
0.0450
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M3 COR BETON K - 300 READY MIX MIN. 6 M3 BERIKUT SLANG
Adukan K-300 Ready Mix
1.0000
Pekerja
2.5000
Tukang Batu
0.2500
Kepala Tukang Batu
0.1000
Mandor
0.0100
Alat Bantu (Slang + Tes Lab)
0.0450
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 KG BESI BETON TERPASANG POLOS
UNTUK 10 KG
Besi Beton Polos
10.5000
Kawat Beton
0.1500
Pekerja
0.0700
Tukang Besi
0.0700
Kepala Tukang Besi
0.0070
Mandor
0.0040
Upah Angkut
0.0000
Jumlah
Untuk 1 Kg Besi Beton terpasang
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 KG BESI BETON TERPASANG U-39 (URIL)
UNTUK 10 KG
Besi Beton rata-rata (U-39/Uril)
10.5000
Kawat Beton
0.1500
Pekerja
0.0700
Tukang Besi
0.0700
Kepala Tukang Besi
0.0070
Mandor
0.0040
Upah Angkut
0.0000
Jumlah
Untuk 1 Kg Besi Beton terpasang
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 KG PEK. ERECTION KONSTRUKSI KUDA-KUDA BESI
Pekerja
0.0010
Tukang Besi Profil
0.0010
Kepala Tukang Besi Profil
0.0002
Mandor
0.0001
Operator Alat Berat
0.0002
Pembantu Operator
0.0200
Page 95

M3
OH
OH
OH
OH
Lot
Lot
%

660,000.00
25,000.00
35,000.00
51,000.00
58,000.00
736,930.00
693,161.85
x

M3
OH
OH
OH
OH
Lot
Lot
%

680,000.00
25,000.00
35,000.00
51,000.00
58,000.00
756,930.00
714,061.85
x

Kg
Kg
OH
OH
OH
OH
Lot

Kg
Kg
OH
OH
OH
OH
Lot

8,946.40

8,124.00
15,000.00
25,000.00
35,000.00
51,000.00
58,000.00
87,552.00

OH
OH
OH
OH
OH
OH

790,991.85

7,850.00
15,000.00
25,000.00
35,000.00
51,000.00
58,000.00
84,675.00

770,091.85

9,234.10

25,000.00
35,000.00
51,000.00
58,000.00
51,000.00
29,000.00

7
660,000.00
62,500.00
8,750.00
5,100.00
580.00
33,161.85
770,091.85
770,091.85
770,091.00
680,000.00
62,500.00
8,750.00
5,100.00
580.00
34,061.85
790,991.85
790,991.85
790,991.00

82,425.00
2,250.00
1,750.00
2,450.00
357.00
232.00
89,464.00
8,946.40
8,946.40
8,946.00

85,302.00
2,250.00
1,750.00
2,450.00
357.00
232.00
92,341.00
9,234.10
9,234.10
9,234.00
25.00
35.00
10.20
5.80
10.20
580.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

2
g.
h.
i.
j.
k.

Sewa Alat
Bahan Bakar Solar
Pelumas
Alat Bantu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

0.0002
0.0100
0.0010
0.0002
0.0000
=

Page 96

0.0000 %

Ls
Ltr
Ltr
Lot
Lot

47,500.00
4,500.00
28,000.00
748.70
82.65
x

748.85

7
9.50
45.00
28.00
0.15
748.85
748.85
748.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

32

A.035
a.
b.
c.
d.
e.
f.

33

A.036
a.
b.
c.
d.
e.
f.

34

A.037
a.
b.
c.
d.
e.
f.
g.
h.
i.

03/08

35

A.038
a.
b.
c.
d.
e.
f.

36

A.039
a.
b.
c.
d.
e.
f.
g.

1 KG PEKEKERJAAN BAJA IWF EX DN


Besi IWF Ex DN SII
1.0500
Kg
7,735.00
8,121.75
Pekerja
0.0600
OH
25,000.00
1,500.00
Tukang Besi Profill/ Tukang Las
0.0600
OH
35,000.00
2,100.00
Kepala Tukang Besi Profil
0.0060
OH
51,000.00
306.00
Mandor
0.0030
OH
58,000.00
174.00
Upah Angkut
Lot
8,121.75
0.0000
Jumlah
12,201.75
Keuntungan Max.
=
0.0000 %
x
12,201.75
Jumlah
12,201.75
Dibulatkan
12,201.00
1 KG PEK. KONSTRUKSI BESI SIKU/PROFIL EX DN
Besi Profil/ Besi Siku Ex. DN
1.0500
Kg
7,735.00
8,121.75
Pekerja
0.0600
OH
25,000.00
1,500.00
Tukang Besi Profil/ Tukang Las
0.0600
OH
35,000.00
2,100.00
Kepala Tukang Besi Profil
0.0060
OH
51,000.00
306.00
Mandor
0.0030
OH
58,000.00
174.00
Upah Angkut
Lot
8,121.75
0.0000
Jumlah
12,201.75
Keuntungan Max.
=
0.0000 %
x
12,201.75
Jumlah
12,201.75
Dibulatkan
12,201.00
1 CM PEK. PENGELASAN DENGAN LAS LISTRIK TEBAL KAWAT 4 MM
UNTUK 10 CM
Kawat Las listrik
0.4000
Kg
15,000.00
6,000.00
Bahan Bakar Solar
0.3000
Ltr
4,500.00
1,350.00
Pelumas
0.0400
Ltr
28,000.00
1,120.00
Pekerja
0.0400
OH
25,000.00
1,000.00
Tukang Besi Profil
0.0200
OH
35,000.00
700.00
Kepala Tukang Besi Profil
0.0020
OH
51,000.00
102.00
Mandor
0.0020
OH
58,000.00
116.00
Sewa Alat (Mesin Las Listrik)
0.1700
Lot
10,388.00
1,765.96
Upah Angkut
Lot
10,235.96
0.0000
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
1 TITIK MELOBANG KONSTRUKSI BESI DENGAN BOR
Pekerja
0.0500
OH
25,000.00
1,250.00
Tukang Besi Profil
0.0200
OH
35,000.00
700.00
Kepala Tukang Besi Profil
0.0030
OH
51,000.00
153.00
Mandor
0.0010
OH
58,000.00
58.00
Alat Bantu (Mesin Bor Listrik)
0.2500
Lot
2,161.00
540.25
Upah Angkut
Lot
540.25
0.0000
Jumlah
2,701.25
Keuntungan Max.
=
0.0000 %
x
2,701.25
Jumlah
2,701.25
Dibulatkan
2,701.00
1 M2 PEKERJAAN BONDEK
Bondek
1.0100
148,500.00
149,985.00
M2
Kawat Las
0.1000
Kg
15,000.00
1,500.00
Pekerja
0.0500
OH
25,000.00
1,250.00
Tukang Besi Profil
0.0300
OH
35,000.00
1,050.00
Mandor
0.0100
OH
58,000.00
580.00
Shear Connector
1.0000
Ls
15,436.50
15,436.50
Upah Angkut
Lot
166,921.50
0.0000
Jumlah
169,801.50
Keuntungan Max.
=
0.0000 %
x
169,801.50
Page 97
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

37

03/08

A.040
a.
b.
c.
d.
e.
f.

Jumlah
Dibulatkan
1 M2 PEKERJAAN WIREMESH M8
Wiremesh M8
Kawat Las
Pekerja
Tukang Besi Profil
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

7
169,801.50
169,801.00

1.0100
0.1000
0.1000
0.0750
0.0100
0.0000
=

Page 98

0.0000 %

M2
Kg
OH
OH
OH
Lot

38,095.24
15,000.00
25,000.00
35,000.00
58,000.00
39,976.19
x

45,681.19

38,476.19
1,500.00
2,500.00
2,625.00
580.00
45,681.19
45,681.19
45,681.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

38

A.041
a.
b.
c.
d.
e.
f.
g.
h.

1 M2 BEKISTING DENGAN PAPAN


Kaso 5/7 Kayu Kuat Kelas II (Maranti) Sp (2x pakai) 50%
Papan Kayu Lokal/Rawa (Albasiah) (2 X Pakai) 75 %
Paku
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 BEKISTING DENGAN PAPAN
Kaso 5/7 Kayu Kuat Kelas II (Maranti) Sp (2x pakai) 50%
Papan Kayu Lokal/Rawa (Albasiah) (2 X Pakai) 75 %
Paku
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Upah Angkut
Jumlah
Jumlah untuk 1 M2
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 BEKISTING DENGAN MULTIPLEX 9 MM
Kaso 5/7 Kayu Kuat Kelas II (Maranti) Sp (2x pakai) 50%
MultIplek 9 mm (2 X Pakai) 75 %
Paku
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 BEKISTING DENGAN MULTIPLEX 9 MM
Kaso 5/7 Kayu Kuat Kelas II (Maranti) Sp (2x pakai) 50%
MultIplek 9 mm (2 X Pakai) 75 %
Paku
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Upah Angkut
Jumlah
Jumlah untuk 1 M2
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 BEKISTING DENGAN MULTIPLEX 12 MM
Kaso 5/7 Kayu Kuat Kelas II (Maranti) SP (2x pakai) 50%
Multiplek 12 mm (2x Pakai) 75 %
Paku
Pekerja
Page 99

39

40

41

42

03/08

A.046.1
a.
b.
c.
d.
e.
f.
g.
h.

A.042
a.
b.
c.
d.
e.
f.
g.
h.

A.042.1
a.
b.
c.
d.
e.
f.
g.
h.

A.043
a.
b.
c.
d.

4
0.0170
0.0240
0.4000
0.1200
0.2700
0.1500
0.0500
0.0000

M3
M3
Kg
OH
OH
OH
OH
Lot

0.0000 %

0.0170
0.0240
0.4000
0.1200
0.2700
0.1500
0.0500
0.0000

M3
M3
Kg
OH
OH
OH
OH
Lot

0.0000 %

0.0170
0.3470
0.4000
0.1200
0.2700
0.1500
0.0500
0.0000

M3
Lbr
Kg
OH
OH
OH
OH
Lot

0.0170
0.3470
0.4000
0.1200

M3
Lbr
Kg
OH
OH
OH
OH
Lot

105,400.00

2,500,000.00
100,000.00
13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
82,400.00

M3
Lbr
Kg
OH

44,350.00

2,500,000.00
100,000.00
13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
82,400.00
x

0.0000 %

88,700.00

2,500,000.00
750,000.00
13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
65,700.00

0.0000 %

0.0170
0.3470
0.4000
0.1200
0.2700
0.1500
0.0500
0.0000

2,500,000.00
750,000.00
13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
65,700.00

52,700.00

2,500,000.00
140,000.00
13,000.00
25,000.00

7
42,500.00
18,000.00
5,200.00
3,000.00
9,450.00
7,650.00
2,900.00
88,700.00
88,700.00
88,700.00
42,500.00
18,000.00
5,200.00
3,000.00
9,450.00
7,650.00
2,900.00
88,700.00
44,350.00
44,350.00
44,350.00
42,500.00
34,700.00
5,200.00
3,000.00
9,450.00
7,650.00
2,900.00
105,400.00
105,400.00
105,400.00
42,500.00
34,700.00
5,200.00
3,000.00
9,450.00
7,650.00
2,900.00
105,400.00
52,700.00
52,700.00
52,700.00
42,500.00
48,580.00
5,200.00
3,000.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

2
e.
f.
g.
h.

Tukang Kayu
Kepala Tukang Kayu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

0.2700
0.1500
0.0500
0.0000
=

Page 100

0.0000 %

OH
OH
OH
Lot

35,000.00
51,000.00
58,000.00
96,280.00
x

119,280.00

7
9,450.00
7,650.00
2,900.00
119,280.00
119,280.00
119,280.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

43

A.043.1
a.
b.
c.
d.
e.
f.
g.
h.

1 M2 BEKISTING DENGAN MULTIPLEX 12 MM


Kaso 5/7 Kayu Kuat Kelas II (Maranti) SP (2x pakai) 50%
Multiplek 12 mm (2x Pakai) 75 %
Paku
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Upah Angkut
Jumlah
Jumlah untuk 1 M2
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 PASANGAN STOOT WERK
Kayu Stoot (Dinding 2x pakai) 50%
Papan Kayu Lokal/Rawa (Albasiah) (2x Pakai)
Paku
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 PASANGAN STOOT WERK
Kayu Stoot (Dinding 2x Pakai) 50%
Paku
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Upah Angkut
Jumlah
Jumlah untuk 1 M2
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M3 PASANGAN BATU KOSONG (AANSTAMPING)
Batu Belah 15 Cm/ 20 Cm
Pasir Urug
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M3 PASANGAN BATU BRONJONG
Batu Kali (Batu Bulat) Bronjol
Kawat Bronjong
Pekerja
Tukang Batu
Mandor
Upah Angkut
Page 101

44

45

46

47

03/08

A.044
a.
b.
c.
d.
e.
f.
g.
h.

A.044.1
a.
b.
c.
d.
e.
f.
g.

A.045
a.
b.
c.
d.
e.
f.
g.

A.046
a.
b.
c.
d.
e.
f.

4
0.0170
0.3470
0.4000
0.1200
0.2700
0.1500
0.0500
0.0000

M3
Lbr
Kg
OH
OH
OH
OH
Lot

0.0000 %

0.0864
0.0160
0.5000
0.1500
0.2000
0.2000
0.0170
0.0000

M3
M3
Kg
OH
OH
OH
OH
Lot

0.0000 %

0.0864
0.5000
0.1500
0.2000
0.2000
0.0170
0.0000

M3
Kg
OH
OH
OH
OH
Lot

1.2000
3.5000
1.5000
0.2000
0.0200
0.0000

M3
M3
OH
OH
OH
OH
Lot

122,218.00

135,000.00
110,000.00
25,000.00
35,000.00
51,000.00
58,000.00
173,000.00
x

M3
Kg
OH
OH
OH
Lot

256,436.00

2,500,000.00
13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
216,000.00

0.0000 %

59,640.00

2,500,000.00
750,000.00
13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
228,000.00
x

0.0000 %

1.2000
0.1000
0.7800
0.3900
0.0390
0.0390
0.0000

2,500,000.00
140,000.00
13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
96,280.00

210,401.00

120,000.00
25,000.00
25,000.00
35,000.00
58,000.00
231,500.00

7
42,500.00
48,580.00
5,200.00
3,000.00
9,450.00
7,650.00
2,900.00
119,280.00
59,640.00
59,640.00
59,640.00
216,000.00
12,000.00
6,500.00
3,750.00
7,000.00
10,200.00
986.00
256,436.00
256,436.00
256,436.00
216,000.00
6,500.00
3,750.00
7,000.00
10,200.00
986.00
244,436.00
122,218.00
122,218.00
122,218.00
162,000.00
11,000.00
19,500.00
13,650.00
1,989.00
2,262.00
210,401.00
210,401.00
210,401.00
144,000.00
87,500.00
37,500.00
7,000.00
1,160.00
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

03/08

Page 102

0.0000 %

6
x

277,160.00

7
277,160.00
277,160.00
277,160.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

48

A.049
a.
b.
c.
d.
e.
f.
g.
h.

49

A.050
a.
b.
c.
d.
e.
f.
g.
h.

50

A.051
a.
b.
c.
d.
e.
f.
g.
h.

51

A.052
a.
b.
c.
d.
e.
f.
g.
h.

52

A.053
a.
b.
c.
d.
e.
f.

1 M3 PASANGAN BATU BELAH CAMP. 1 PC : 6 PP


Batu Belah 15 Cm/ 20 Cm
1.2000
M3
135,000.00
162,000.00
Semen PC (@ 50 Kg/Zak)
2.3400
Zak
53,000.00
124,020.00
Pasir Pasang
0.5610
M3
140,000.00
78,540.00
Pekerja
1.5000
Org
25,000.00
37,500.00
Tukang Batu
0.7500
Org
35,000.00
26,250.00
Kepala Tukang Batu
0.0750
Org
51,000.00
3,825.00
Mandor
0.0750
Org
58,000.00
4,350.00
Upah Angkut
Lot
364,560.00
0.0000
Jumlah
436,485.00
Keuntungan Max.
=
0.0000 %
x
436,485.00
Jumlah
436,485.00
Dibulatkan
436,485.00
1 M3 PASANGAN BATU BELAH, CAMP. 1 PC : 5 PP
Batu Belah 15 Cm/ 20 Cm
1.2000
M3
135,000.00
162,000.00
Semen PC (@ 50 Kg/Zak)
2.7200
Zak
53,000.00
144,160.00
Pasir Pasang
0.5440
M3
140,000.00
76,160.00
Pekerja
1.5000
OH
25,000.00
37,500.00
Tukang Batu
0.7500
OH
35,000.00
26,250.00
Kepala Tukang Batu
0.0750
OH
51,000.00
3,825.00
Mandor
0.0750
OH
58,000.00
4,350.00
Upah Angkut
Lot
382,320.00
0.0000
Jumlah
454,245.00
Keuntungan Max.
=
0.0000 %
x
454,245.00
Jumlah
454,245.00
Dibulatkan
454,245.00
1 M3 PASANGAN BATU BELAH, CAMP. 1 PC : 4 PP
Batu Belah 15 Cm/ 20 Cm
1.2000
M3
135,000.00
162,000.00
Semen PC (@ 50 Kg/Zak)
3.2600
Zak
53,000.00
172,780.00
Pasir Pasang
0.5200
M3
140,000.00
72,800.00
Pekerja
1.5000
OH
25,000.00
37,500.00
Tukang Batu
0.7500
OH
35,000.00
26,250.00
Kepala Tukang Batu
0.0750
OH
51,000.00
3,825.00
Mandor
0.0750
OH
58,000.00
4,350.00
Upah Angkut
Lot
407,580.00
0.0000
Jumlah
479,505.00
Keuntungan Max.
=
0.0000 %
x
479,505.00
Jumlah
479,505.00
Dibulatkan
479,505.00
1 M3 PASANGAN BATU BELAH, CAMP. 1 PC : 3 PP
Batu Belah 15 Cm/ 20 Cm
1.2000
M3
135,000.00
162,000.00
Semen PC (@ 50 Kg/Zak)
4.0400
Zak
53,000.00
214,120.00
Pasir Pasang
0.4850
M3
140,000.00
67,900.00
Pekerja
1.5000
OH
25,000.00
37,500.00
Tukang Batu
0.7500
OH
35,000.00
26,250.00
Kepala Tukang Batu
0.0750
OH
51,000.00
3,825.00
Mandor
0.0750
OH
58,000.00
4,350.00
Upah Angkut
Lot
444,020.00
0.0000
Jumlah
515,945.00
Keuntungan Max.
=
0.0000 %
x
515,945.00
Jumlah
515,945.00
Dibulatkan
515,945.00
1 M3 PASANGAN BATU BELAH 1 : 4 PAKAI MUKA BATU SEGI ENAM + SIARAN
Batu Belah
1.5000
M3
135,000.00
202,500.00
Semen PC (@ 50 Kg/Zak)
1.2500
Zak
53,000.00
66,250.00
Pasir Pasang
0.3480
M3
140,000.00
48,720.00
Pekerja
1.2500
OH
25,000.00
31,250.00
Tukang Batu
1.1250
OH
35,000.00
39,375.00
Kepala Tukang Batu
0.1125
OH
51,000.00
5,737.50
Page 103
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

2
g.
h.

Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

0.0169
0.0000
=

Page 104

0.0000 %

OH
Lot

58,000.00
317,470.00
x

394,812.70

7
980.20
394,812.70
394,812.70
394,812.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

53

A.054
a.
b.
c.
d.
e.
f.
g.
h.

54

55

56

57

03/08

A.055.1
a.
b.
c.
d.
e.
f.
g.
h.
i.

A.055.2
a.
b.
c.
d.
e.
f.
g.
h.
i.

A.058
a.
b.
c.
d.
e.
f.
g.
h.
i.

A.059
a.
b.
c.

1 M2 PASANGAN BATU TEMPEL HITAM


Batu Tempel Hitam
1.1000
Semen PC (@ 50 Kg/Zak)
0.1200
Pasir Pasang
0.0310
Pekerja
0.1875
Tukang Batu
0.2250
Kepala Tukang Batu
0.0375
Mandor
0.0338
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
Jumlah
Dibulatkan
1 M2 DINDING KERAMIK UKURAN 10x20 / 20x20 CM (PUTIH POLOS)
Keramik KW 1 DN (Putih Polos)
1.0100
Semen PC (@ 50 Kg/Zak)
0.1600
Pasir Pasang
0.0300
Semen Warna
0.0130
Pekerja
0.1875
Tukang Batu
0.3750
Kepala Tukang Batu
0.0750
Mandor
0.0188
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
Jumlah
Dibulatkan
1 M2 DINDING KERAMIK 10x20 / 20x20 CM DN BERCORAK
Keramik KW 1 DN (Putih Polos)
1.0100
Semen PC (@ 50 Kg/Zak)
0.1600
Pasir Pasang
0.0300
Semen Warna
0.0130
Pekerja
0.1875
Tukang Batu
0.3750
Kepala Tukang Batu
0.0750
Mandor
0.0188
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
Jumlah
Dibulatkan
1 M2 LANTAI KERAMIK UKURAN 20 X 20 CM CORAK/ ANTI SLIP
Keramik 20/20 KW 1 DN Corak/ Anti Slip
1.0100
Semen PC (@ 50 Kg/Zak)
0.2400
Pasir Pasang
0.0300
Semen Warna
0.0130
Pekerja
0.1875
Tukang Batu
0.3750
Kepala Tukang Batu
0.1125
Mandor
0.0282
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
Jumlah
Dibulatkan
1 M2 LANTAI KERAMIK 30 x 30 CM DN PUTIH POLOS
Keramik 30/30 KW 1 DN Putih Polos
1.0100
Semen PC (@ 50 Kg/Zak)
0.1600
Pasir Pasang
0.0300
Page 105

M2
Zak
M3
OH
OH
OH
OH
Lot

55,000.00
53,000.00
140,000.00
25,000.00
35,000.00
51,000.00
58,000.00
71,200.00
x

M2
Zak
M3
Kg
OH
OH
OH
OH
Lot

27,000.00
53,000.00
140,000.00
4,000.00
25,000.00
35,000.00
51,000.00
58,000.00
40,002.00
x

M2
Zak
M3
Kg
OH
OH
OH
OH
Lot

62,729.90

32,500.00
53,000.00
140,000.00
4,000.00
25,000.00
35,000.00
51,000.00
58,000.00
45,557.00
x

M2
Zak
M3
Kg
OH
OH
OH
OH
Lot

68,284.90

32,500.00
53,000.00
140,000.00
4,000.00
25,000.00
35,000.00
51,000.00
58,000.00
49,797.00
x

M2
Zak
M3

87,635.40

74,982.60

27,000.00
53,000.00
140,000.00

7
60,500.00
6,360.00
4,340.00
4,687.50
7,875.00
1,912.50
1,960.40
87,635.40
87,635.40
87,635.00
27,270.00
8,480.00
4,200.00
52.00
4,687.50
13,125.00
3,825.00
1,090.40
62,729.90
62,729.90
62,729.00
32,825.00
8,480.00
4,200.00
52.00
4,687.50
13,125.00
3,825.00
1,090.40
68,284.90
68,284.90
68,284.00
32,825.00
12,720.00
4,200.00
52.00
4,687.50
13,125.00
5,737.50
1,635.60
74,982.60
74,982.60
74,982.00
27,270.00
8,480.00
4,200.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

2
d.
e.
f.
g.
h.
i.

Semen Warna
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

0.0130
0.1875
0.3750
0.0750
0.0188
0.0000
=

Page 106

0.0000 %

Kg
OH
OH
OH
OH
Lot

4,000.00
25,000.00
35,000.00
51,000.00
58,000.00
40,002.00
x

62,729.90

7
52.00
4,687.50
13,125.00
3,825.00
1,090.40
62,729.90
62,729.90
62,729.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

58

A.060
a.
b.
c.
d.
e.
f.
g.
h.
i.

59

A.082
a.
b.
c.
d.
e.
f.
g.
h.

60

A.083
a.
b.
c.
d.
e.
f.
g.
h.

61

A.084
a.
b.
c.
d.
e.
f.
g.
h.

62

A.086
a.
b.
c.
d.
e.

1 M2 LANTAI KERAMIK 30/30 DN BERCORAK/ BERWARNA


Keramik 30/ 30 KW 1 DN Bercorak/ Berwarna
1.0100
M2
32,500.00
32,825.00
Semen PC (@ 50 Kg/Zak)
0.1600
Zak
53,000.00
8,480.00
Pasir Pasang
0.0300
M3
140,000.00
4,200.00
Semen Warna
0.0130
Kg
4,000.00
52.00
Pekerja
0.1875
OH
25,000.00
4,687.50
Tukang Batu
0.3750
OH
35,000.00
13,125.00
Kepala Tukang Batu
0.0750
OH
51,000.00
3,825.00
Mandor
0.0188
OH
58,000.00
1,090.40
Upah Angkut
Lot
45,557.00
0.0000
Jumlah
68,284.90
Keuntungan Max.
=
0.0000 %
x
68,284.90
Jumlah
68,284.90
Dibulatkan
68,284.00
1 M2 PASANGAN DINDING BATA MERAH 1 PC : 3 PP, TEBAL 1/2 BATA
Bata Merah (5x11x22 Cm)
70.0000
Bh
325.00
22,750.00
Semen PC (@ 50 Kg/Zak)
0.2874
Zak
53,000.00
15,232.20
Pasir Pasang
0.0400
M3
140,000.00
5,600.00
Pekerja
0.3000
OH
25,000.00
7,500.00
Tukang Batu
0.1000
OH
35,000.00
3,500.00
Kepala Tukang Batu
0.0100
OH
51,000.00
510.00
Mandor
0.0150
OH
58,000.00
870.00
Upah Angkut
Lot
43,582.20
0.0000
Jumlah
55,962.20
Keuntungan Max.
=
0.0000 %
x
55,962.20
Jumlah
55,962.20
Dibulatkan
55,962.00
1 M2 PASANGAN DINDING BATA MERAH 1 PC : 4 PP, TEBAL 1/2 BATA
Bata Merah (5x11x22 Cm)
70.0000
Bh
325.00
22,750.00
Semen PC (@ 50 Kg/Zak)
0.2300
Zak
53,000.00
12,190.00
Pasir Pasang
0.0430
M3
140,000.00
6,020.00
Pekerja
0.3000
OH
25,000.00
7,500.00
Tukang Batu
0.1000
OH
35,000.00
3,500.00
Kepala Tukang Batu
0.0100
OH
51,000.00
510.00
Mandor
0.0150
OH
58,000.00
870.00
Upah Angkut
Lot
40,960.00
0.0000
Jumlah
53,340.00
Keuntungan Max.
=
0.0000 %
x
53,340.00
Jumlah
53,340.00
Dibulatkan
53,340.00
1 M2 PASANGAN DINDING BATA MERAH 1 PC : 5 PP, TEBAL 1/2 BATA
Bata Merah (5x11x22 Cm)
70.0000
Bh
325.00
22,750.00
Semen PC (@ 50 Kg/Zak)
0.1936
Zak
53,000.00
10,260.80
Pasir Pasang
0.0450
M3
140,000.00
6,300.00
Pekerja
0.3000
OH
25,000.00
7,500.00
Tukang Batu
0.1000
OH
35,000.00
3,500.00
Kepala Tukang Batu
0.0100
OH
51,000.00
510.00
Mandor
0.0150
OH
58,000.00
870.00
Upah Angkut
Lot
39,310.80
0.0000
Jumlah
51,690.80
Keuntungan Max.
=
0.0000 %
x
51,690.80
Jumlah
51,690.80
Dibulatkan
51,690.00
1 M2 PLESTERAN 1 PC ; 3 PP, TEBAL 1,5 CM
Semen PC (@ 50 Kg/Zak)
0.1555
Zak
53,000.00
8,242.56
Pasir Pasang
0.0230
M3
140,000.00
3,220.00
Pekerja
0.2000
OH
25,000.00
5,000.00
Tukang Batu
0.1500
OH
35,000.00
5,250.00
Kepala Tukang Batu
0.0150
OH
51,000.00
765.00
Page 107
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

f.
g.

03/08

Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

0.0100
0.0000
=

Page 108

0.0000 %

OH
Lot

58,000.00
11,462.56
x

23,057.56

7
580.00
23,057.56
23,057.56
23,057.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

63

A.087
a.
b.
c.
d.
e.
f.
g.

64

A.088
a.
b.
c.
d.
e.
f.
g.

65

A.089
a.
b.
c.
d.
e.
f.

66

A.091
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.
n.

67

A.093
a.
b.
c.
d.

1 M2 PLESTERAN 1 PC ; 4 PP, TEBAL 1,5 CM


Semen PC (@ 50 Kg/Zak)
0.1248
Zak
53,000.00
6,614.40
Pasir Pasang
0.0240
M3
140,000.00
3,360.00
Pekerja
0.2000
OH
25,000.00
5,000.00
Tukang Batu
0.1500
OH
35,000.00
5,250.00
Kepala Tukang Batu
0.0150
OH
51,000.00
765.00
Mandor
0.0100
OH
58,000.00
580.00
Upah Angkut
Lot
9,974.40
0.0000
Jumlah
21,569.40
Keuntungan Max.
=
0.0000 %
x
21,569.40
Jumlah
21,569.40
Dibulatkan
21,569.00
1 M2 PLESTERAN 1 PC ; 5 PP, TEBAL 1,5 CM
Semen PC (@ 50 Kg/Zak)
0.1037
Zak
53,000.00
5,495.04
Pasir Pasang
0.0260
M3
140,000.00
3,640.00
Pekerja
0.2000
OH
25,000.00
5,000.00
Tukang Batu
0.1500
OH
35,000.00
5,250.00
Kepala Tukang Batu
0.0150
OH
51,000.00
765.00
Mandor
0.0100
OH
58,000.00
580.00
Upah Angkut
Lot
9,135.04
0.0000
Jumlah
20,730.04
Keuntungan Max.
=
0.0000 %
x
20,730.04
Jumlah
20,730.04
Dibulatkan
20,730.00
1 M2 ACIAN DENGAN PC
Semen PC (@ 50 Kg/Zak)
0.0650
Zak
53,000.00
3,445.00
Pekerja
0.1500
OH
25,000.00
3,750.00
Tukang Batu
0.1000
OH
35,000.00
3,500.00
Kepala Tukang Batu
0.0100
OH
51,000.00
510.00
Mandor
0.0080
OH
58,000.00
464.00
Upah Angkut
Lot
3,445.00
0.0000
Jumlah
11,669.00
Keuntungan Max.
=
0.0000 %
x
11,669.00
Jumlah
11,669.00
Dibulatkan
11,669.00
1 UNIT SEPTICTANK 2 x 1,5 x 1,5 m + REMBESANNYA (UNTUK KANTOR TYPE KECIL)
Galian Tanah
4.5000
M3
25,110.00
112,995.00
Pasir Urug
0.2142
M3
136,330.00
29,201.89
Lantai Kerja t = 10 Cm
2.2500
48,521.80
109,174.05
M2
Pas. Bata ad. 1:3 + Plesteran
15.0000
79,019.76
1,185,296.40
M2
Plat Beton Penutup dan Balok
0.3000
M3
11,804,297.00
3,541,289.10
Pipa PVC 4" Jenis AW + Sambungan
5.4000
M'
38,285.40
206,741.16
1.2000
btg
14,066.65
16,879.98
Pipa GIP 11/2 "
Galian Tanah untuk Rembesan
3.3750
M3
25,110.00
84,746.25
Pas. Injuk
5.4000
Kg
8,000.00
43,200.00
Urugan Kerikil 3,5 cm
1.0500
M3
155,000.00
162,750.00
Pipa PVC 4" Berlubang Jenis AW
9.0000
M'
38,285.40
344,568.60
Urugan Kembali Perataan Tanah
1.1250
M3
6,731.40
7,572.83
Tambahan Upah
0.0920
Ls
5,844,415.25
537,686.20
Upah Angkut
Lot
5,844,415.25
0.0000
Jumlah
6,382,101.45
Keuntungan Max.
=
0.0000 %
x
6,382,101.45
Jumlah
6,382,101.45
Dibulatkan
6,382,101.00
1 M2 PENGECATAN BETON ICI ESKTERIOR
Cat Tembok ICI
0.2500
LTR
76,000.00
19,000.00
Alkali ICI sebelum pengecatan
0.1250
LTR
47,500.00
5,937.50
Rol Cat
0.0100
Bh
12,500.00
125.00
Ampelas
0.5000
Lbr
2,000.00
1,000.00
Page 109
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

2
e.
f.
g.
h.
i.
j.

Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Steger Werk
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

0.1600
0.2800
0.0300
0.0100
0.0250
0.0000
=

Page 110

0.0000 %

OH
OH
OH
OH
Lot
Lot

25,000.00
35,000.00
51,000.00
58,000.00
41,972.50
27,111.81
x

43,021.81

7
4,000.00
9,800.00
1,530.00
580.00
1,049.31
43,021.81
43,021.81
43,021.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

68

A.094
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

69

70

71

03/08

A.095
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

A.096
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

A.097
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

1 M2 PENGECATAN PLAFOND DAN DINDING INTERIOR ICI


Cat Tembok ICI
0.2500
Cat Dasar sebelum pengecatan
0.1250
Rol Cat
0.0100
Ampelas
0.5000
Pekerja
0.2000
Tukang Cat
0.3000
Kepala Tukang Cat
0.0300
Mandor
0.0100
Steger Werk
0.0250
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M2 PENGECATAN DINDING VINILEX (3x)
Cat Tembok Vinilex
0.1750
Plamir Tembok
0.1600
Rol Cat
0.0100
Ampelas
0.5000
Pekerja
0.1600
Tukang Cat
0.2800
Kepala Tukang Cat
0.0300
Mandor
0.0100
Steger Werk
0.0450
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M2 PENGECATAN PLAFOND VINILEX (3x)
Cat Tembok Vinilex
0.2000
Plamir Tembok
0.1600
Rol Cat
0.0100
Ampelas
0.5000
Pekerja
0.2000
Tukang Cat
0.2800
Kepala Tukang Cat
0.0300
Mandor
0.0100
Steger Werk
0.0425
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M2 PENGECATAN DINDING SANLEX (3x)
Cat Tembok Sanlex
0.1750
Plamir Tembok
0.1600
Rol Cat
0.0100
Ampelas
0.5000
Pekerja
0.1040
Tukang Cat
0.1820
Kepala Tukang Cat
0.0195
Mandor
0.0100
Steger Werk
0.0450
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Page 111

LTR
LTR
Bh
Lbr
OH
OH
OH
OH
Lot
Lot
%

52,000.00
47,500.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
37,672.50
21,004.31
x

Kg
Kg
Bh
Lbr
OH
OH
OH
OH
Lot
Lot
%

14,400.00
6,000.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
20,515.00
5,528.18
x

Kg
Kg
Bh
Lbr
OH
OH
OH
OH
Lot
Lot
%

21,438.18

14,400.00
6,000.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
21,875.00
5,894.69
x

Kg
Kg
Bh
Lbr
OH
OH
OH
OH
Lot
Lot
%

38,614.31

22,804.69

14,400.00
6,000.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
15,149.50
5,286.73
x

15,831.23

7
13,000.00
5,937.50
125.00
1,000.00
5,000.00
10,500.00
1,530.00
580.00
941.81
38,614.31
38,614.31
38,614.00
2,520.00
960.00
125.00
1,000.00
4,000.00
9,800.00
1,530.00
580.00
923.18
21,438.18
21,438.18
21,438.00
2,880.00
960.00
125.00
1,000.00
5,000.00
9,800.00
1,530.00
580.00
929.69
22,804.69
22,804.69
22,804.00
2,520.00
960.00
125.00
1,000.00
2,600.00
6,370.00
994.50
580.00
681.73
15,831.23
15,831.23

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Dibulatkan

03/08

7
15,831.00

Page 112

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

72

A.098
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

73

74

75

03/08

A.097.1
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

A.098.1
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

A.099
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.

3
1 M2 PENGECATAN PLAFOND SANLEX (3x)
Cat Tembok Sanlex
Plamir Tembok
Rol Cat
Ampelas
Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Steger Werk
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 PENGECATAN DINDING ROMATEX (3x)
Cat Tembok Romatex
Plamir Tembok
Rol Cat
Ampelas
Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Steger Werk
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 PENGECATAN PLAFOND ROMATEX (3x)
Cat Tembok Romatex
Plamir Tembok
Rol Cat
Ampelas
Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Steger Werk
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 PENGECATAN KAYU (3x) BERIKUT MENI
Meni Kayu
Plamir Kayu
Cat Kayu Setara Merk Avian
Ampelas Kayu
Minyak Cat Terpentin
Kwas 3"
Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Page 113

4
0.2000
0.1600
0.0100
0.5000
0.1040
0.1820
0.0195
0.0100
0.0425
0.0000
=

0.0000 %

14,400.00
6,000.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
15,509.50
5,624.15
x

Kg
Kg
Bh
Lbr
OH
OH
OH
OH
Lot
Lot

16,168.65

8,000.00
6,000.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
14,029.50
4,116.33
x

Kg
Kg
Bh
Lbr
OH
OH
OH
OH
Lot
Lot

0.0000 %

0.1670
0.0830
0.2000
0.4000
0.1500
0.0500
0.2000
0.3000
0.0300
0.0100
0.0000
=

Kg
Kg
Bh
Lbr
OH
OH
OH
OH
Lot
Lot

0.0000 %

0.2000
0.1600
0.0100
0.5000
0.1040
0.1820
0.0195
0.0100
0.0425
0.0000
=

0.0000 %

0.1750
0.1600
0.0100
0.5000
0.1040
0.1820
0.0195
0.0100
0.0450
0.0000
=

14,660.83

8,000.00
6,000.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
14,229.50
4,289.75
x

Kg
Kg
Kg
Lbr
Ltr
Bh
OH
OH
OH
OH
Lot

14,834.25

10,000.00
6,000.00
30,000.00
2,000.00
5,000.00
5,000.00
25,000.00
35,000.00
51,000.00
58,000.00
9,968.00
x

27,578.00

7
2,880.00
960.00
125.00
1,000.00
2,600.00
6,370.00
994.50
580.00
659.15
16,168.65
16,168.65
16,168.00
1,400.00
960.00
125.00
1,000.00
2,600.00
6,370.00
994.50
580.00
631.33
14,660.83
14,660.83
14,660.00
1,600.00
960.00
125.00
1,000.00
2,600.00
6,370.00
994.50
580.00
604.75
14,834.25
14,834.25
14,834.00
1,670.00
498.00
6,000.00
800.00
750.00
250.00
5,000.00
10,500.00
1,530.00
580.00
27,578.00
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Jumlah
Dibulatkan

03/08

7
27,578.00
27,578.00

Page 114

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

76

A.100
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

77

A.101
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.
n.

78

A.102
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.
n.
o.

79

A.103
a.
b.
c.
d.

1 M2 PENGECATAN BESI (3x)


Meni Besi
0.1670
Kg
10,000.00
1,670.00
Cat Besi Setara Merk Avian
0.2000
Kg
30,000.00
6,000.00
Ampelas Besi
0.4000
Lbr
2,000.00
800.00
Minyak Cat (Tinner B)
0.1500
Ltr
15,000.00
2,250.00
Kwas 3"
0.0500
Bh
5,000.00
250.00
Pekerja
0.2000
OH
25,000.00
5,000.00
Tukang Cat
0.3000
OH
35,000.00
10,500.00
Kepala Tukang Cat
0.0300
OH
51,000.00
1,530.00
Mandor
0.0100
OH
58,000.00
580.00
Upah Angkut
Lot
10,970.00
0.0000
Jumlah
28,580.00
Keuntungan Max.
=
0.0000 %
x
28,580.00
Jumlah
28,580.00
Dibulatkan
28,580.00
1 M2 PLITURAN BANGUNAN (BIASA)
Dempul Plitur (Dempul Dasar)
0.0300
Kg
17,500.00
525.00
Wood Filler (INFRA)
0.2000
Kg
25,000.00
5,000.00
Oker Putih
0.0200
Kg
3,500.00
70.00
Oker Warna
0.0100
Kg
3,500.00
35.00
Batu Apung (gosok)
0.1000
Kg
3,500.00
350.00
Sirlak ex India
0.2000
Kg
75,000.00
15,000.00
Kwas 3"
0.0100
Bh
5,000.00
50.00
Spirtus
0.2000
Ltr
7,500.00
1,500.00
Ampelas Kayu
0.1000
Lbr
2,000.00
200.00
Pekerja
0.2500
OH
25,000.00
6,250.00
Tukang Cat/ Plitur
0.2850
OH
35,000.00
9,975.00
Kepala Tukang Cat/ Plitur
0.0400
OH
51,000.00
2,040.00
Mandor
0.0200
OH
58,000.00
1,160.00
Upah Angkut
Lot
22,730.00
0.0000
Jumlah
42,155.00
Keuntungan Max.
=
0.0000 %
x
42,155.00
Jumlah
42,155.00
Dibulatkan
42,155.00
1 M2 PLITURAN MEUBELAIR
Dempul Plitur (Dempul Dasar)
0.0300
Kg
17,500.00
525.00
Wood Filler (INFRA)
0.2000
Kg
25,000.00
5,000.00
Melamik
0.3500
Kg
35,000.00
12,250.00
Oker Putih
0.0200
Kg
3,500.00
70.00
Oker Warna
0.0100
Kg
3,500.00
35.00
Batu Apung (gosok)
0.1000
Kg
3,500.00
350.00
Sirlak ex India
0.2000
Kg
75,000.00
15,000.00
Kwas 3"
0.0100
Bh
5,000.00
50.00
Spirtus
0.2000
Ltr
7,500.00
1,500.00
Ampelas Kayu
0.1000
Lbr
2,000.00
200.00
Pekerja
0.2500
OH
25,000.00
6,250.00
Tukang Cat/ Plitur
0.2850
OH
35,000.00
9,975.00
Kepala Tukang Cat/ Plitur
0.0400
OH
51,000.00
2,040.00
Mandor
0.0200
OH
58,000.00
1,160.00
Upah Angkut
Lot
34,980.00
0.0000
Jumlah
54,405.00
Keuntungan Max.
=
0.0000 %
x
54,405.00
Jumlah
54,405.00
Dibulatkan
54,405.00
1 M2 PAS. RANGKA PLAFOND KAYU KUAT KELAS II (MAHONI) (HANYA RANGKA)
Kaso 5/7 Kuat Kelas II (Mahoni)
0.0154
M3
2,500,000.00
38,500.00
Paku
0.2000
Kg
13,000.00
2,600.00
Pekerja
0.1500
Org
25,000.00
3,750.00
Tukang Kayu
0.3000
Org
35,000.00
10,500.00
Page 115
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

2
e.
f.
g.

Kepala Tukang Kayu


Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

0.0300
0.0750
0.0000
=

Page 116

0.0000 %

Org
Org
Lot

51,000.00
58,000.00
41,100.00
x

61,230.00

7
1,530.00
4,350.00
61,230.00
61,230.00
61,230.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

80

A.104
a.
b.
c.
d.
e.
f.
g.

81

A.106
a.
b.
c.
d.
e.
f.
g.

82

A.107
a.
b.
c.
d.
e.
f.
g.

83

A.107.1
a.
b.
c.
d.
e.
f.
g.

84

A.108
a.
b.
c.
d.
e.
f.
g.

1 M2 PAS. RANGKA PLAFOND KAYU KUAT KELAS II (MARANTI) (HANYA RANGKA)


Kaso 5/7 Kuat Kelas II (Maranti)
0.0154
M3
2,500,000.00
38,500.00
Paku
0.2000
Kg
13,000.00
2,600.00
Pekerja
0.2500
Org
25,000.00
6,250.00
Tukang Kayu
0.1000
Org
35,000.00
3,500.00
Kepala Tukang Kayu
0.0500
Org
51,000.00
2,550.00
Mandor
0.0140
Org
58,000.00
812.00
Upah Angkut
Lot
41,100.00
0.0000
Jumlah
54,212.00
Keuntungan Max.
=
0.0000 %
x
54,212.00
Jumlah
54,212.00
Dibulatkan
54,212.00
1 M2 PAS. BAHAN PLAFOND TRIPLEK 4 MM PENUTUP PADA RANGKANYA
Triplek 4 mm (120 x 240 Cm)
0.3750
Lbr
50,000.00
18,750.00
Paku Triplek
0.0300
Kg
18,000.00
540.00
Pekerja
0.1000
OH
25,000.00
2,500.00
Tukang Kayu
0.1000
OH
35,000.00
3,500.00
Kepala Tukang Kayu
0.0100
OH
51,000.00
510.00
Mandor
0.0050
OH
58,000.00
290.00
Upah Angkut
Lot
19,290.00
0.0000
Jumlah
26,090.00
Keuntungan Max.
=
0.0000 %
x
26,090.00
Jumlah
26,090.00
Dibulatkan
26,090.00
1 M2 PAS. BAHAN PLAFOND GYFSUM
0.3640
Lbr
61,250.00
22,295.00
Plafond Gyfsum (berikut kain strimin + cotting)
Paku Sekrup
0.1100
Kg
18,000.00
1,980.00
Pekerja
0.1000
Org
25,000.00
2,500.00
Tukang Kayu
0.0500
Org
35,000.00
1,750.00
Kepala Tukang Kayu
0.0050
Org
51,000.00
255.00
Mandor
0.0050
Org
58,000.00
290.00
Upah Angkut
Lot
22,295.00
0.0000
Jumlah
29,070.00
Keuntungan Max.
=
0.0000 %
x
29,070.00
Jumlah
29,070.00
Dibulatkan
29,070.00
1 M2 PAS. BAHAN PLAFOND GRC 4 mm
GRC Plat 4 mm
0.3640
Lbr
42,500.00
15,470.00
Paku
0.0100
Kg
18,000.00
180.00
Pekerja
0.0300
Org
25,000.00
750.00
Tukang Kayu
0.0700
Org
35,000.00
2,450.00
Kepala Tukang Kayu
0.0070
Org
51,000.00
357.00
Mandor
0.0040
Org
58,000.00
232.00
Upah Angkut
Lot
15,650.00
0.0000
Jumlah
19,439.00
Keuntungan Max.
=
0.0000 %
x
19,439.00
Jumlah
19,439.00
Dibulatkan
19,439.00
1 M2 PAS. BAHAN PLAFOND ASBES SEMEN
Asbes Semen
1.1000
Lbr
11,000.00
12,100.00
Paku
0.0100
Kg
18,000.00
180.00
Pekerja
0.0300
Org
25,000.00
750.00
Tukang Kayu
0.0700
Org
35,000.00
2,450.00
Kepala Tukang Kayu
0.0070
Org
51,000.00
357.00
Mandor
0.0040
Org
58,000.00
232.00
Upah Angkut
Lot
12,280.00
0.0000
Jumlah
16,069.00
Keuntungan Max.
=
0.0000 %
x
16,069.00
Jumlah
16,069.00
Page 117
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Dibulatkan

03/08

7
16,069.00

Page 118

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

85

A.109
a.
b.
c.
d.
e.
f.
g.

86

A.110
a.
b.
c.
d.
e.
f.
g.

87

A.111
a.
b.
c.
d.
e.
f.
g.

88

A.112
a.
b.
c.
d.
e.
f.
g.
h.

89

A.116
a.
b.
c.
d.
e.
f.
g.

1 M2 PAS. BAHAN PLAFOND ETERNIT 4 mm ( 1 X 1) PADA RANGKANYA


Eternit 4 mm (1 x 1)
1.1000
M2
10,000.00
11,000.00
Paku Triplek
0.0100
Kg
18,000.00
180.00
Pekerja
0.0300
OH
25,000.00
750.00
Tukang Kayu
0.0700
OH
35,000.00
2,450.00
Kepala Tukang Kayu
0.0070
OH
51,000.00
357.00
Mandor
0.0040
OH
58,000.00
232.00
Upah Angkut
Lot
11,180.00
0.0000
Jumlah
14,969.00
Keuntungan Max.
=
0.0000 %
x
14,969.00
Jumlah
14,969.00
Dibulatkan
14,969.00
1 M' PEK. LISTPLANK KAYU KUAT KELAS II (MAHONI) 3/30
Kayu Papan 3 x 30 Cm Kayu Kuat Kelas II (Mahoni)
0.0100
M3
2,700,000.00
27,000.00
Paku 5 - 7 Cm
0.0100
Kg
13,000.00
130.00
Pekerja
0.0700
OH
25,000.00
1,750.00
Tukang Kayu
0.2000
OH
35,000.00
7,000.00
Kepala Tukang Kayu
0.0200
OH
51,000.00
1,020.00
Mandor
0.0040
OH
58,000.00
232.00
Upah Angkut
Lot
27,130.00
0.0000
Jumlah
37,132.00
Keuntungan Max.
=
0.0000 %
x
37,132.00
Jumlah
37,132.00
Dibulatkan
37,132.00
1 M' PEK. LISTPLANK KAYU KUAT KELAS II (MAHONI) 3/20
Kayu Papan 3x20 Cm Kayu Kuat Kelas II (Mahoni)
0.0070
M3
2,700,000.00
18,900.00
Paku 5 - 7 Cm
0.0100
Kg
13,000.00
130.00
Pekerja
0.0700
OH
25,000.00
1,750.00
Tukang Kayu
0.2000
OH
35,000.00
7,000.00
Kepala Tukang Kayu
0.0200
OH
51,000.00
1,020.00
Mandor
0.0040
OH
58,000.00
232.00
Upah Angkut
Lot
19,030.00
0.0000
Jumlah
29,032.00
Keuntungan Max.
=
0.0000 %
x
29,032.00
Jumlah
29,032.00
Dibulatkan
29,032.00
1 M3 KUSEN KAYU KUAT KELAS II (MAHONI)
Kayu Kuat Kelas II (Mahoni)
1.1000
M3
2,500,000.00
2,750,000.00
Paku 10 Cm
1.2500
Kg
13,000.00
16,250.00
Lem Putih (FOX)
1.0000
Kg
20,000.00
20,000.00
Pekerja
4.0000
OH
25,000.00
100,000.00
Tukang Kayu
15.5000
OH
35,000.00
542,500.00
Kepala Tukang Kayu
2.7000
OH
51,000.00
137,700.00
Mandor
0.5000
OH
58,000.00
29,000.00
Upah Angkut
Lot
2,786,250.00
0.0000
Jumlah
3,595,450.00
Keuntungan Max.
=
0.0000 %
x
3,595,450.00
Jumlah
3,595,450.00
Dibulatkan
3,595,450.00
1 M2 DAUN PINTU PANIL KAYU KELAS II (MAHONI)
Papan Kayu Kuat Kelas II (Mahoni)
0.0400
M3
2,700,000.00
108,000.00
Lem Putih (FOX)
0.5000
Kg
20,000.00
10,000.00
Pekerja
1.0000
OH
25,000.00
25,000.00
Tukang Kayu
3.0000
OH
35,000.00
105,000.00
Kepala Tukang Kayu
0.3000
OH
51,000.00
15,300.00
Mandor
0.0500
OH
58,000.00
2,900.00
Upah Angkut
Lot
118,000.00
0.0000
Jumlah
266,200.00
Keuntungan Max.
=
0.0000 %
x
266,200.00
Page 119
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Jumlah
Dibulatkan

03/08

7
266,200.00
266,200.00

Page 120

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

90

A.118
a.
b.
c.
d.
e.
f.
g.
h.
i.

91

A.108.1
a.
b.
c.
d.
e.
f.
g.
h.
i.

92

A.120
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.

93

A.121
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

1 M2 DAUN PINTU DOUBLE TEAKWOOD RANGKA KAYU BANJAR


Papan Kayu Kuat Kelas II (Mahoni)
0.0150
M3
2,700,000.00
40,500.00
Teakwood 3 mm (ukuran pintu)
2.0000
Lbr
60,000.00
120,000.00
Lem Putih (FOX)
0.0050
Kg
20,000.00
100.00
Paku Triplek (1 - 2.5 Cm)
0.2000
Kg
18,000.00
3,600.00
Pekerja
0.3000
OH
25,000.00
7,500.00
Tukang Kayu
1.5000
OH
35,000.00
52,500.00
Kepala Tukang Kayu
0.2000
OH
51,000.00
10,200.00
Mandor
0.0200
OH
58,000.00
1,160.00
Upah Angkut
Lot
164,200.00
0.0000
Jumlah
235,560.00
Keuntungan Max.
=
0.0000 %
x
235,560.00
Jumlah
235,560.00
Dibulatkan
235,560.00
1 M2 DAUN PINTU PANIL TRIPLEK 9 MM (RANGKA KAYU KUAT KELAS II (MAHONI))
Papan Kayu Kuat Kelas II (Mahoni)
0.0150
M3
2,700,000.00
40,500.00
Multiplek 9 mm
0.5000
Lbr
100,000.00
50,000.00
Lem Putih (FOX)
0.0500
Kg
20,000.00
1,000.00
List Kayu Profil
4.0000
M'
1,500.00
6,000.00
Pekerja
0.3000
OH
25,000.00
7,500.00
Tukang Kayu
1.5000
OH
35,000.00
52,500.00
Kepala Tukang Kayu
0.2000
OH
51,000.00
10,200.00
Mandor
0.0200
OH
58,000.00
1,160.00
Upah Angkut
Lot
97,500.00
0.0000
Jumlah
168,860.00
Keuntungan Max.
=
0.0000 %
x
168,860.00
Jumlah
168,860.00
Dibulatkan
168,860.00
1 M2 DAUN PINTU TRIPLEK UKURAN PINTU LAPIS ALUMUNIUM (UNTUK KM/WC)
Papan Kayu Kuat Kelas II (Mahoni)
0.0150
M3
2,700,000.00
40,500.00
Triplek 3 mm Ukuran Pintu
1.0000
Lbr
30,000.00
30,000.00
Teakwood 3 mm (ukuran pintu)
1.0000
Lbr
60,000.00
60,000.00
Alumunium t = 0,02 mm (ukuran Pintu)
1.0000
Lbr
30,000.00
30,000.00
Paku Triplek
0.2000
Kg
18,000.00
3,600.00
Lem Putih ( FOX )
0.5000
Kg
20,000.00
10,000.00
Pekerja
0.3000
OH
25,000.00
7,500.00
Tukang Kayu
1.3000
OH
35,000.00
45,500.00
Kepala Tukang Kayu
0.1300
OH
51,000.00
6,630.00
Mandor
0.0130
OH
58,000.00
754.00
Upah Angkut
Lot
174,100.00
0.0000
Jumlah
234,484.00
Keuntungan Max.
=
0.0000 %
x
234,484.00
Jumlah
234,484.00
Dibulatkan
234,484.00
1 M2 DAUN PINTU TRIPLEK UKURAN PINTU LAPIS FORMIKA (KM/WC)
Rangka Papan Kayu Kuat Kelas II (Mahoni)
0.0150
M3
2,700,000.00
40,500.00
Teakwood 3 mm (ukuran pintu)
1.0000
Lbr
60,000.00
60,000.00
Formika
1.0000
Lbr
85,000.00
85,000.00
Paku Triplek (1-2.5 Cm)
0.2000
Kg
18,000.00
3,600.00
Lem Putih (FOX)
0.5000
Kg
20,000.00
10,000.00
Pekerja
0.3000
OH
25,000.00
7,500.00
Tukang Kayu
1.3000
OH
35,000.00
45,500.00
Kepala Tukang Kayu
0.1300
OH
51,000.00
6,630.00
Mandor
0.0130
OH
58,000.00
754.00
Upah Angkut
Lot
199,100.00
0.0000
Jumlah
259,484.00
Keuntungan Max.
=
0.0000 %
x
259,484.00
Jumlah
259,484.00
Dibulatkan
259,484.00
Page 121
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

94

A.123
a.
b.
c.
d.
e.
f.
g.

95

A.124
a.
b.
c.
d.
e.
f.
g.

96

A.125
a.
b.
c.
d.
e.
f.
g.

97

A.125.1
a.
b.
c.
d.
e.
f.
g.

98

A.126
a.
b.
c.
d.
e.
f.
g.

1 M2 DAUN JENDELA KACA (TANPA KACA) KAYU KUAT KELAS II (MAHONI)


Rangka Kayu Kuat Kelas II (Mahoni)
0.0170
M3
2,700,000.00
45,900.00
Lem Putih (FOX)
0.3000
Kg
20,000.00
6,000.00
Pekerja
0.3000
OH
25,000.00
7,500.00
Tukang Kayu
1.2000
OH
35,000.00
42,000.00
Kepala Tukang Kayu
0.1200
OH
51,000.00
6,120.00
Mandor
0.0200
OH
58,000.00
1,160.00
Upah Angkut
Lot
51,900.00
0.0000
Jumlah
108,680.00
Keuntungan Max.
=
0.0000 %
x
108,680.00
Jumlah
108,680.00
Dibulatkan
108,680.00
1 M2 DAUN PINTU KACA (TANPA KACA) KAYU KUAT KELAS II (MAHONI)
Rangka Kayu Kuat Kelas II (Mahoni)
0.0200
M3
2,700,000.00
54,000.00
Lem Putih (FOX)
0.6000
Kg
20,000.00
12,000.00
Pekerja
0.4000
OH
25,000.00
10,000.00
Tukang Kayu
1.4000
OH
35,000.00
49,000.00
Kepala Tukang Kayu
0.1400
OH
51,000.00
7,140.00
Mandor
0.0140
OH
58,000.00
812.00
Upah Angkut
Lot
66,000.00
0.0000
Jumlah
132,952.00
Keuntungan Max.
=
0.0000 %
x
132,952.00
Jumlah
132,952.00
Dibulatkan
132,952.00
1 M2 DAUN PINTU / JENDELA JALUSI KAYU KUAT KELAS II (MAHONI)
Rangka Kayu Kuat Kelas II (Mahoni)
0.0640
M3
2,700,000.00
172,800.00
Lem Putih (FOX)
0.5000
Kg
13,000.00
6,500.00
Pekerja
1.0000
OH
25,000.00
25,000.00
Tukang Kayu
3.0000
OH
35,000.00
105,000.00
Kepala Tukang Kayu
0.3000
OH
51,000.00
15,300.00
Mandor
0.0500
OH
58,000.00
2,900.00
Upah Angkut
Lot
179,300.00
0.0000
Jumlah
327,500.00
Keuntungan Max.
=
0.0000 %
x
327,500.00
Jumlah
327,500.00
Dibulatkan
327,500.00
1 M2 JALUSI MATI KAYU KUAT KELAS II (MARANTI)
Papan Kayu Kuat Kelas II (Maranti)
0.0300
M3
2,700,000.00
81,000.00
Paku 5 - 7 Cm
0.1500
Kg
13,000.00
1,950.00
Pekerja
0.7000
Org
25,000.00
17,500.00
Tukang Kayu
1.8000
Org
35,000.00
63,000.00
Kepala Tukang Kayu
0.2800
Org
51,000.00
14,280.00
Mandor
0.0150
Org
58,000.00
870.00
Upah Angkut
Lot
82,950.00
0.0000
Jumlah
178,600.00
Keuntungan Max.
=
0.0000 %
x
178,600.00
Jumlah
178,600.00
Dibulatkan
178,600.00
1 M3 KUDA-KUDA OVERSTEK/KONSOL KAYU KUAT KELAS II (MAHONI) (EXSPOSE)
Kayu Balok Kayu Kuat Kelas II (Mahoni)
1.2000
M3
2,500,000.00
3,000,000.00
Paku 8 - 12 Cm
5.8000
Kg
13,000.00
75,400.00
Pekerja
3.0000
OH
25,000.00
75,000.00
Tukang Kayu
9.0000
OH
35,000.00
315,000.00
Kepala Tukang Kayu
3.0000
OH
51,000.00
153,000.00
Mandor
0.5000
OH
58,000.00
29,000.00
Upah Angkut
Lot
3,075,400.00
0.0000
Jumlah
3,647,400.00
Keuntungan Max.
=
0.0000 %
x
3,647,400.00
Jumlah
3,647,400.00
Page 122
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Dibulatkan

03/08

7
3,647,400.00

Page 123

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

99

A.127
a.
b.
c.
d.
e.
f.
g.

100

A.127.1
a.
b.
c.
d.
e.
f.
g.

101

A.128
a.
b.
c.
d.
e.
f.
g.

102

A.128.1
a.
b.
c.
d.
e.
f.
g.

103

A.129
a.
b.
c.
d.
e.
f.
g.
h.

1 M3 KUDA-KUDA KAYU KUAT KELAS II (MARANTI)


Kayu Balok Kayu Kuat Kelas II (Maranti)
1.1000
M3
2,500,000.00
2,750,000.00
Paku 8 - 12 Cm
5.6000
Kg
13,000.00
72,800.00
Pekerja
3.0000
OH
25,000.00
75,000.00
Tukang Kayu
5.0000
OH
35,000.00
175,000.00
Kepala Tukang Kayu
1.2000
OH
51,000.00
61,200.00
Mandor
0.2000
OH
58,000.00
11,600.00
Upah Angkut
Lot
2,822,800.00
0.0000
Jumlah
3,145,600.00
Keuntungan Max.
=
0.0000 %
x
3,145,600.00
Jumlah
3,145,600.00
Dibulatkan
3,145,600.00
1 M3 KUDA-KUDA KAYU KUAT KELAS II (MAHONI)
Kayu Kuat Kelas II (Mahoni)
1.1000
M3
2,500,000.00
2,750,000.00
Paku 8 - 12 Cm
5.6000
Kg
13,000.00
72,800.00
Pekerja
3.0000
Org
25,000.00
75,000.00
Tukang Kayu
5.0000
Org
35,000.00
175,000.00
Kepala Tukang Kayu
1.2000
Org
51,000.00
61,200.00
Mandor
0.2000
Org
58,000.00
11,600.00
Upah Angkut
Lot
2,822,800.00
0.0000
Jumlah
3,145,600.00
Keuntungan Max.
=
0.0000 %
x
3,145,600.00
Jumlah
3,145,600.00
Dibulatkan
3,145,600.00
1 M3 KONSTRUKSI GORDENG KAYU KUAT KELAS II (MARANTI)
Kayu Balok Kayu Kuat Kelas II (Maranti)
1.1000
M3
2,500,000.00
2,750,000.00
Paku 8 - 12 Cm
3.0000
Kg
13,000.00
39,000.00
Pekerja
2.4000
OH
25,000.00
60,000.00
Tukang Kayu
3.0000
OH
35,000.00
105,000.00
Kepala Tukang Kayu
0.7200
OH
51,000.00
36,720.00
Mandor
0.1200
OH
58,000.00
6,960.00
Upah Angkut
Lot
2,789,000.00
0.0000
Jumlah
2,997,680.00
Keuntungan Max.
=
0.0000 %
x
2,997,680.00
Jumlah
2,997,680.00
Dibulatkan
2,997,680.00
1 M3 KONSTRUKSI GORDING KAYU KUAT KELAS II (MAHONI)
Kayu Kuat Kelas II (Mahoni)
1.1000
M3
2,500,000.00
2,750,000.00
Paku 8 - 12 Cm
3.0000
Kg
13,000.00
39,000.00
Pekerja
2.4000
Org
25,000.00
60,000.00
Tukang Kayu
3.0000
Org
35,000.00
105,000.00
Kepala Tukang Kayu
0.7200
Org
51,000.00
36,720.00
Mandor
0.1200
Org
58,000.00
6,960.00
Upah Angkut
Lot
2,789,000.00
0.0000
Jumlah
2,997,680.00
Keuntungan Max.
=
0.0000 %
x
2,997,680.00
Jumlah
2,997,680.00
Dibulatkan
2,997,680.00
1 M2 RANGKA ATAP GENTENG BETON/KERAMIK KAYU KUAT KELAS II (MAHONI) (HANYA RANGKANYA)
Kayu Kaso 5/7 Kuat Kelas II (Mahoni)
0.0140
M3
2,500,000.00
35,000.00
Reng Kayu 3/4 Kuat Kelas II (Mahoni)
0.0072
M3
2,500,000.00
18,000.00
Paku 5 - 10 Cm
0.2500
Kg
13,000.00
3,250.00
Pekerja
0.1000
OH
25,000.00
2,500.00
Tukang Kayu
0.1000
OH
35,000.00
3,500.00
Kepala Tukang Kayu
0.0100
OH
51,000.00
510.00
Mandor
0.0050
OH
58,000.00
290.00
Upah Angkut
Lot
56,250.00
0.0000
Jumlah
63,050.00
Keuntungan Max.
=
0.0000 %
x
63,050.00
Page 124
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Jumlah
Dibulatkan

03/08

7
63,050.00
63,050.00

Page 125

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

104

A.129.1
a.
b.
c.
d.
e.
f.
g.
h.

105

A.130
a.
b.
c.
d.
e.
f.
g.
h.

106

A.130.1
a.
b.
c.
d.
e.
f.
g.
h.

107

A.132
a.
b.
c.
d.
e.
f.
g.
h.
i.

108

03/08

A.132.1
(460.01)
a.
b.
c.

1 M2 RANGKA ATAP GENTENG BETON/KERAMIK KAYU KUAT KELAS II (MARANTI) (HANYA RANGKA)
Kayu Kaso 5/7 Kuat Kelas II (Maranti)
0.0140
M3
2,500,000.00
35,000.00
Kayu Reng 3/4 Kuat Kelas II (Maranti)
0.0072
M3
2,500,000.00
18,000.00
Paku 5 - 10 Cm
0.2500
Kg
13,000.00
3,250.00
Pekerja
0.1000
Org
25,000.00
2,500.00
Tukang Kayu
0.1000
Org
35,000.00
3,500.00
Kepala Tukang Kayu
0.0100
Org
51,000.00
510.00
Mandor
0.0050
Org
58,000.00
290.00
Upah Angkut
Lot
56,250.00
0.0000
Jumlah
63,050.00
Keuntungan Max.
=
0.0000 %
x
63,050.00
Jumlah
63,050.00
Dibulatkan
63,050.00
1 M2 RANGKA ATAP GENTENG PLENTONG KUAT KELAS II (MARANTI) (HANYA RANGKA)
Kayu Kaso 5/7 Kuat Kelas II (Maranti)
0.0140
M3
2,500,000.00
35,000.00
Reng Kayu 2/3 Kuat Kelas II (Maranti)
0.0036
M3
2,500,000.00
9,000.00
Paku 5 - 7 Cm
0.2500
Kg
13,000.00
3,250.00
Pekerja
0.1000
OH
25,000.00
2,500.00
Tukang Kayu
0.1000
OH
35,000.00
3,500.00
Kepala Tukang Kayu
0.0100
OH
51,000.00
510.00
Mandor
0.0050
OH
58,000.00
290.00
Upah Angkut
Lot
47,250.00
0.0000
Jumlah
54,050.00
Keuntungan Max.
=
0.0000 %
x
54,050.00
Jumlah
54,050.00
Dibulatkan
54,050.00
1 M2 RANGKA ATAP GENTENG PLENTONG KAYU KUAT KELAS II (MAHONI) (HANYA RANGKA)
Kayu Kaso 5/7 Kayu Kuat Kelas II (Mahoni)
0.0140
M3
2,500,000.00
35,000.00
Kayu Reng 2/3 Kayu Kuat Kelas II (Mahoni)
0.0036
M3
2,500,000.00
9,000.00
Paku 5 - 7 Cm
0.2500
Kg
13,000.00
3,250.00
Pekerja
0.1000
Org
25,000.00
2,500.00
Tukang Kayu
0.1000
Org
35,000.00
3,500.00
Kepala Tukang Kayu
0.0100
Org
51,000.00
510.00
Mandor
0.0050
Org
58,000.00
290.00
Upah Angkut
Lot
47,250.00
0.0000
Jumlah
54,050.00
Keuntungan Max.
=
0.0000 %
x
54,050.00
Jumlah
54,050.00
Dibulatkan
54,050.00
1 M' PEKERJAAN BUBUNGAN GENTENG PLENTONG PRES (JATIWANGI/PLERED)
Bubungan Genteng Plentong Pres (Jatiwangi/
4.0000
Bh
2,500.00
10,000.00
Plered)
PC (50 Kg)
0.1304
Zak
53,000.00
6,911.20
Pasir Pasang
0.2100
M3
140,000.00
29,400.00
Pekerja
0.1500
Org
25,000.00
3,750.00
Tukang Batu
0.2000
Org
35,000.00
7,000.00
Kepala Tukang Batu
0.0100
Org
51,000.00
510.00
Mandor
0.0050
Org
58,000.00
290.00
Peralatan
0.0650
Lot
57,861.20
3,760.98
Upah Angkut
Lot
50,072.18
0.0000
Jumlah
61,622.18
Keuntungan Max.
=
0.0000 %
x
61,622.18
Jumlah
61,622.18
Dibulatkan
61,622.00
1 M2 PEKERJAAN PENUTUP ATAP GENTENG PLENTONG PRES (JATIWANGI/PLERED)
Genteng Plentong Pres (Jatiwangi/Plered)
Pekerja
Tukang Kayu

25.0000
0.1200
0.0600
Page 126

Bh
Org
Org

900.00
25,000.00
35,000.00

22,500.00
3,000.00
2,100.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

2
d.
e.
f.

Kepala Tukang Kayu


Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

0.0060
0.0060
0.0000
=

Page 127

0.0000 %

Org
Org
Lot

51,000.00
58,000.00
22,500.00
x

28,254.00

7
306.00
348.00
28,254.00
28,254.00
28,254.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

109

A.133
a.
b.
c.
d.
e.
f.
g.
h.
i.

110

111

112

113

03/08

A.133.1
(460.01)
a.
b.
c.
d.
e.
f.
g.

A.145
a.
b.
c.
d.
e.

A.146
a.
b.
c.
d.
e.

A.147
a.
b.
c.
d.
e.
f.
g.
h.

3
1 M' PEKERJAAN BUBUNGAN ATAP GENTENG BETON
Genteng Bubungan Genteng Beton
PC (50 Kg)
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Peralatan
Upah Angkut
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 PEKERJAAN PENUTUP ATAP GENTENG BETON

3.0000
0.1304
0.2100
0.1500
0.2000
0.0100
0.0050
0.0950
0.0000

Bh
Zak
M3
OH
OH
OH
OH
Lot
Lot

0.0000 %

Genteng Beton
10.0000
Paku 5 - 7 Cm
0.1000
Pekerja
0.1500
Tukang Kayu
0.0750
Kepala Tukang Kayu
0.0080
Mandor
0.0080
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M' SALURAN GRAVEL BETON 1/2 20 CM + PASANGAN
Galian Tanah
0.1500
Gravel Beton 20 Cm
1.0000
Pas. Bata + Plesteran 1 : 3
0.8000
Upah Kerja
0.1500
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
0.0000
Jumlah
Dibulatkan
1 M' SALURAN GRAVEL BETON 1/2 30 CM + PASANGAN
Galian Tanah
0.2000
Gravel Beton 30 Cm
1.0000
Pas. Bata + Plesteran 1 : 3
0.8000
Upah Kerja
0.1500
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M2 PASANGAN PAVING BLOCK WARNA 6 CM
Paving Block Warna 6 cm
1.0100
Pasir Beton
0.1000
Pekerja
0.2500
Tukang Batu
0.5000
Kepala Tukang Batu
0.0250
Mandor
0.0030
Peralatan
1.0000
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Page 128

5,000.00
53,000.00
140,000.00
25,000.00
35,000.00
51,000.00
58,000.00
62,861.20
57,283.01
x

Bh
Kg
Org
Org
Org
Org
Lot
%

2,500.00
13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
26,300.00
x

M3
Bh

33,547.00

20,200.00
20,000.00
72,420.84
23,030.00
80,966.67

M1
Ls
Lot
%

M3
Bh

84,421.17

20,200.00
25,000.00
72,420.84
29,040.00
86,976.67

M1
Ls
Lot
%

M3
M3
OH
OH
OH
OH
Ls
Lot
%

68,833.01

91,332.67

35,000.00
155,000.00
25,000.00
35,000.00
51,000.00
58,000.00
7,604.90
58,454.90
x

83,653.90

7
15,000.00
6,911.20
29,400.00
3,750.00
7,000.00
510.00
290.00
5,971.81
68,833.01
68,833.01
68,833.00

25,000.00
1,300.00
3,750.00
2,625.00
408.00
464.00
33,547.00
33,547.00
33,547.00
3,030.00
20,000.00
57,936.67
3,454.50
84,421.17
84,421.17
84,421.00
4,040.00
25,000.00
57,936.67
4,356.00
91,332.67
91,332.67
91,332.00
35,350.00
15,500.00
6,250.00
17,500.00
1,275.00
174.00
7,604.90
83,653.90
83,653.90

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Dibulatkan

03/08

7
83,653.00

Page 129

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

114

A.149
a.
b.
c.
d.
e.
f.
g.
h.

115

A.151
a.
b.

116

A.152
a.
b.

117

A.153
a.
b.

118

A.154
a.
b.

119

A.155
a.
b.

120

A.156
a.
b.
c.
d.

03/08

1 M2 PASANGAN PAVING BLOCK NATURAL 6 CM


Paving Block Natural 6 cm
1.0100
M3
33,000.00
33,330.00
Pasir Beton
0.1000
M3
155,000.00
15,500.00
Pekerja
0.2500
OH
25,000.00
6,250.00
Tukang Batu
0.5000
OH
35,000.00
17,500.00
Kepala Tukang Batu
0.0250
OH
51,000.00
1,275.00
Mandor
0.0030
OH
58,000.00
174.00
Peralatan
1.0000
Ls
7,402.90
7,402.90
Upah Angkut
Lot
56,232.90
0.0000
Jumlah
81,431.90
Keuntungan Max.
=
0.0000 %
x
81,431.90
Jumlah
81,431.90
Dibulatkan
81,431.00
1 M3 MEMBONGKAR DINDING BATA (JIKA BONGKARAN DIPAKAI LAGI)
Pekerja
2.0000
OH
25,000.00
50,000.00
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
1 M3 MEMBONGKAR DINDING BATA
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
Pekerja
1.0000
OH
25,000.00
25,000.00
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
1 M2 MEMBONGKAR PLESTERAN DINDING
Pekerja
0.0500
OH
25,000.00
1,250.00
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
1 M2 MEMBONGKAR GENTENG/SIRAP
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
Pekerja
0.0200
OH
25,000.00
500.00
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
1 M2 MEMBONGKAR GENTENG/SIRAP
(JIKA BONGKARAN DIPAKAI LAGI)
Pekerja
0.4000
OH
25,000.00
10,000.00
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
1 M2 MEMBONGKAR RANGKA ATAP/RENG KASO
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
Pekerja
0.1000
OH
25,000.00
2,500.00
Tukang Kayu
0.0250
OH
35,000.00
875.00
Kepala Tukang Kayu
0.0025
OH
51,000.00
127.50
Mandor
0.0050
OH
58,000.00
290.00
Jumlah
3,792.50
Keuntungan Max.
=
0.0000 %
x
3,792.50
Page 130
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Jumlah
Dibulatkan

03/08

7
3,792.50
3,792.00

Page 131

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

121

A.157

1 M2 MEMBONGKAR RANGKA ATAP/RENG KASO


(JIKA BONGKARAN DIPAKAI LAGI)
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M3 MEMBONGKAR KUDA-KUDA GORDING/BALOK
(JIKA BONGKARAN DIPAKAI LAGI)
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M3 MEMBONGKAR KUDA-KUDA GORDING/BALOK
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
Pekerja
Tukang Kayu
Mandor
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 MEMBONGKAR PLAFOND
(JIKA BONGKARAN DIPAKAI LAGI)
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 MEMBONGKAR PLAFOND
(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
Pekerja
Mandor
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M3 URUGAN TANAH SETEMPAT DIRATAKAN
Tanah Setempat
Pekerja
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M3 URUGAN TANAH MERAH DIRATAKAN
Tanah Merah
Pekerja
Page 132

a.
b.
c.
d.

122

A.158
a.
b.
c.
d.

123

A.159
a.
b.
c.

124

A.160
a.
b.
c.
d.

125

A.161
a.
b.

126

127

03/08

200.08.1
a.
b.
c.
d.

200.08.2
a.
b.

0.2000
0.0500
0.0050
0.0100

OH
OH
OH
OH

0.0000 %

4.0000
6.0000
0.6000
0.2000

OH
OH
OH
OH

0.0000 %

4.0000
3.0000
0.2000

OH
OH
OH

0.1250
0.0050

OH
OH
OH
OH

1.2000
0.5600
0.0150
0.0000

OH
OH

1.2000
0.5600

M3
Org
Org
Lot

3,415.00

30,300.00
25,000.00
58,000.00
36,360.00
x

M3
Org

11,667.50

25,000.00
58,000.00
x

0.0000 %

216,600.00

25,000.00
35,000.00
51,000.00
58,000.00
x

0.0000 %

352,200.00

25,000.00
35,000.00
58,000.00
x

0.0000 %

7,585.00

25,000.00
35,000.00
51,000.00
58,000.00
x

0.0000 %

0.1000
0.2500
0.0025
0.0050

25,000.00
35,000.00
51,000.00
58,000.00

51,230.00

40,000.00
25,000.00

5,000.00
1,750.00
255.00
580.00
7,585.00
7,585.00
7,585.00

100,000.00
210,000.00
30,600.00
11,600.00
352,200.00
352,200.00
352,200.00

100,000.00
105,000.00
11,600.00
216,600.00
216,600.00
216,600.00

2,500.00
8,750.00
127.50
290.00
11,667.50
11,667.50
11,667.00

3,125.00
290.00
3,415.00
3,415.00
3,415.00
36,360.00
14,000.00
870.00
51,230.00
51,230.00
51,230.00
48,000.00
14,000.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

2
c.
d.

Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

0.0150
0.0000
=

Page 133

0.0000 %

Org
Lot

58,000.00
48,000.00
x

62,870.00

7
870.00
62,870.00
62,870.00
62,870.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

128

350.28
a.
b.
c.
d.
e.
f.
g.
h.

129

360.36
a.
b.
c.
d.
e.
f.
g.

130

450.41
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

131

460.08
a.
b.
c.
d.
e.
f.
g.

132

460.08.R
a.
b.
c.
d.
e.
f.

1 M2 PAS. DINDING ROSTER/KRAWANG


Roster/Krawang
25.0000
Bh
3,000.00
75,000.00
PC 50 Kg/Zak (Tiga Roda)
0.2560
Zak
53,000.00
13,568.00
Pasir Pasang
0.0350
M3
140,000.00
4,900.00
Pekerja
0.3000
Org
25,000.00
7,500.00
Tukang Batu
0.1000
Org
35,000.00
3,500.00
Kepala Tukang Batu
0.0100
Org
51,000.00
510.00
Mandor
0.0150
Org
58,000.00
870.00
Upah Angkut
Lot
93,468.00
0.0000
Jumlah
105,848.00
Keuntungan Max.
=
0.0000 %
x
105,848.00
Jumlah
105,848.00
Dibulatkan
105,848.00
1 M2 PLESTERAN SIAR AD. 1 : 2
PC 50 Kg/Zak (Tiga Roda)
0.1080
Zak
53,000.00
5,724.00
Pasir Pasang
0.0085
M3
140,000.00
1,190.00
Pekerja
0.1500
Org
25,000.00
3,750.00
Tukang Batu
0.0700
Org
35,000.00
2,450.00
Kepala Tukang Batu
0.0070
Org
51,000.00
357.00
Mandor
0.0080
Org
58,000.00
464.00
Upah Angkut
Lot
6,914.00
0.0000
Jumlah
13,935.00
Keuntungan Max.
=
0.0000 %
x
13,935.00
Jumlah
13,935.00
Dibulatkan
13,935.00
1 M2 DINDING PEMISAH DOUBLE TEAKWOOD (RANGKA KAYU KUAT KELAS II (MAHONI))
Kayu Kuat Kelas II (Mahoni)
0.0195
M3
2,500,000.00
48,750.00
Papan Kayu Kuat Kelas II (Mahoni)
0.0070
M3
2,700,000.00
18,900.00
Teakwood 3 mm (ukuran pintu)
1.0000
Lbr
60,000.00
60,000.00
Lem Putih (FOX)
0.5000
Kg
20,000.00
10,000.00
Paku 1 - 3 Cm
0.2000
Kg
18,000.00
3,600.00
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
Lot
141,250.00
0.0000
Jumlah
170,890.00
Keuntungan Max.
=
0.0000 %
x
170,890.00
Jumlah
170,890.00
Dibulatkan
170,890.00
1 M2 PAS. ATAP ASBES 1,8 x 1,05 x 4 mm
Asbes Gelombang
0.5000
Lbr
35,000.00
17,500.00
Paku Sumbat
2.0000
Bh
100.00
200.00
Pekerja
0.1500
Org
25,000.00
3,750.00
Tukang Kayu
0.0750
Org
35,000.00
2,625.00
Kepala Tukang Kayu
0.0075
Org
51,000.00
382.50
Mandor
0.0080
Org
58,000.00
464.00
Upah Angkut
Lot
17,700.00
0.0000
Jumlah
24,921.50
Keuntungan Max.
=
0.0000 %
x
24,921.50
Jumlah
24,921.50
Dibulatkan
24,921.00
1 M2 PAS. ATAP ASBES MOTIF GENTENG
Asbes Motif Genteng
1.1000
Lbr
25,000.00
27,500.00
Paku Sumbat
2.0000
Bh
100.00
200.00
Pekerja
0.1500
Org
25,000.00
3,750.00
Tukang Kayu
0.0750
Org
35,000.00
2,625.00
Kepala Tukang Kayu
0.0075
Org
51,000.00
382.50
Mandor
0.0080
Org
58,000.00
464.00
Page 134
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

2
g.

Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

0.0000
=

Page 135

0.0000 %

Lot

27,700.00
x

34,921.50

7
34,921.50
34,921.50
34,921.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

133

460.21.R
a.
b.
c.
d.
e.
f.
g.

134

135

136

137

03/08

550.03.R
a.
b.
c.
d.
e.
f.
g.
h.
i.

550.07
a.
b.
c.
d.
e.
f.

550.08.R
a.
b.
c.
d.
e.
f.
g.
h.
i.

550.25
a.
b.
c.
d.
e.
f.
g.

3
1 M' PAS. BUBUNGAN ASBES
Bubungan Asbes
Paku Sumbat
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH PAS. CLOSET JONGKOK INA
Closet Jongkok INA
Bata Merah
PC 50 Kg/Zak (Tiga Roda)
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH PAS. BAK MANDI FIBERGLASS KAP. 0,3 M3
Bak Fiberglass
Perlengkapan (18 %)
Pekerja
Tukang Batu
Kepala Tukang Batu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH PAS. BAK MANDI BATU BATA KAP. 0,3 M3
Bata Merah
PC 50 Kg/Zak (Tiga Roda)
Pasir Pasang
Keramik 20x20
Semen warna
Pekerja
Tukang Batu
Kepala Tukang Batu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M' PAS. PIPA PVC TYPE AW 1/2"
Pipa PVC 1/2"
Perlengkapan (35 %)
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Upah Angkut
Page 136

4
1.0000
2.0000
0.1000
0.1500
0.0150
0.0050
0.0000
=

Bh
Bh
Zak
M3
Org
Org
Org
Org
Lot

Bh
Set
Org
Org
Org
Lot

99,193.00

150,000.00
27,000.00
25,000.00
35,000.00
51,000.00
177,000.00
x

Bh
Zak
M3
M2
Kg
Org
Org
Org
Lot

193,704.00

325.00
53,000.00
140,000.00
27,000.00
4,000.00
25,000.00
35,000.00
51,000.00
334,750.00
x

M'
Set
Org
Org
Org
Org
Lot

34,005.00

75,000.00
325.00
53,000.00
140,000.00
25,000.00
35,000.00
51,000.00
58,000.00
89,275.00
x

0.0000 %

1.2000
1.0000
0.0360
0.0600
0.0060
0.0018
0.0000

25,000.00
100.00
25,000.00
35,000.00
51,000.00
58,000.00
25,200.00
x

0.0000 %

70.0000
2.4000
0.3000
4.4000
6.0000
0.6000
0.3000
0.0300
0.0000
=

Bh
Bh
Org
Org
Org
Org
Lot

0.0000 %

1.0000
1.0000
0.1800
0.2700
0.0540
0.0000
=

0.0000 %

1.0000
7.0000
0.2000
0.0100
0.1000
0.1500
0.0300
0.0110
0.0000
=

361,780.00

3,375.00
1,181.25
25,000.00
35,000.00
51,000.00
58,000.00
5,231.25

7
25,000.00
200.00
2,500.00
5,250.00
765.00
290.00
34,005.00
34,005.00
34,005.00
75,000.00
2,275.00
10,600.00
1,400.00
2,500.00
5,250.00
1,530.00
638.00
99,193.00
99,193.00
99,193.00
150,000.00
27,000.00
4,500.00
9,450.00
2,754.00
193,704.00
193,704.00
193,704.00
22,750.00
127,200.00
42,000.00
118,800.00
24,000.00
15,000.00
10,500.00
1,530.00
361,780.00
361,780.00
361,780.00
4,050.00
1,181.25
900.00
2,100.00
306.00
104.40
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

03/08

Page 137

0.0000 %

6
x

8,641.65

7
8,641.65
8,641.65
8,641.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

138

550.26
a.
b.
c.
d.
e.
f.
g.

139

140

141

142

03/08

550.27
a.
b.
c.
d.
e.
f.
g.

550.28
a.
b.
c.
d.
e.
f.
g.

550.28
a.
b.
c.
d.
e.
f.
g.

550.29
a.
b.
c.
d.
e.
f.
g.

3
1 M' PAS. PIPA PVC TYPE AW
Pipa PVC 3/4"
Perlengkapan (35 %)
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M' PAS. PIPA PVC TYPE AW
Pipa PVC 1"
Perlengkapan (35 %)
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M' PAS. PIPA PVC TYPE AW
Pipa PVC 1 1/4"
Perlengkapan (35 %)
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M' PAS. PIPA PVC TYPE AW
Pipa PVC 1 1/2"
Perlengkapan (35 %)
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M' PAS. PIPA PVC TYPE AW
Pipa PVC 2"
Perlengkapan (35 %)
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah

3/4"
1.2000
1.0000
0.0360
0.0600
0.0060
0.0018
0.0000
=

M'
Set
Org
Org
Org
Org
Lot

0.0000 %

4,375.00
1,531.25
25,000.00
35,000.00
51,000.00
58,000.00
6,781.25
x

10,191.65

5,250.00
1,531.25
900.00
2,100.00
306.00
104.40
10,191.65
10,191.65
10,191.00

1"
1.2000
1.0000
0.0360
0.0600
0.0060
0.0018
0.0000
=

M'
Set
Org
Org
Org
Org
Lot

0.0000 %

6,875.00
2,406.25
25,000.00
35,000.00
51,000.00
58,000.00
10,656.25
x

14,066.65

8,250.00
2,406.25
900.00
2,100.00
306.00
104.40
14,066.65
14,066.65
14,066.00

1 1/4"
1.2000
1.0000
0.0360
0.0600
0.0060
0.0018
0.0000
=

M'
Set
Org
Org
Org
Org
Lot

0.0000 %

8,750.00
3,062.50
25,000.00
35,000.00
51,000.00
58,000.00
13,562.50
x

16,972.90

10,500.00
3,062.50
900.00
2,100.00
306.00
104.40
16,972.90
16,972.90
16,972.00

1 1/2"
1.2000
1.0000
0.0360
0.0600
0.0060
0.0018
0.0000
=

M'
Set
Org
Org
Org
Org
Lot

0.0000 %

10,000.00
3,500.00
25,000.00
35,000.00
51,000.00
58,000.00
15,500.00
x

18,910.40

12,000.00
3,500.00
900.00
2,100.00
306.00
104.40
18,910.40
18,910.40
18,910.00

2"
1.2000
1.0000
0.0360
0.0600
0.0060
0.0018
0.0000
=
Page 138

0.0000 %

M'
Set
Org
Org
Org
Org
Lot

12,500.00
4,375.00
25,000.00
35,000.00
51,000.00
58,000.00
19,375.00
x

22,785.40

15,000.00
4,375.00
900.00
2,100.00
306.00
104.40
22,785.40
22,785.40

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

1
143

03/08

2
550.30
a.
b.
c.
d.
e.
f.
g.

Dibulatkan
1 M' PAS. PIPA PVC TYPE AW 2 1/2"
Pipa PVC 2 1/2"
Perlengkapan (35 %)
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

7
22,785.00

1.2000
1.0000
0.0360
0.0600
0.0060
0.0018
0.0000
=

Page 139

0.0000 %

M'
Set
Org
Org
Org
Org
Lot

20,000.00
7,000.00
25,000.00
35,000.00
51,000.00
58,000.00
31,000.00
x

34,410.40

24,000.00
7,000.00
900.00
2,100.00
306.00
104.40
34,410.40
34,410.40
34,410.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

144

550.31
a.
b.
c.
d.
e.
f.
g.

145

146

147

148

149

03/08

550.31
a.
b.
c.
d.
e.
f.
g.

550.32
a.
b.
c.
d.
e.
f.
g.

550.32
a.
b.
c.
d.
e.
f.
g.

850.01
a.
b.
c.

850.02.1
a.
b.

1 M' PAS. PIPA PVC TYPE D 3" UNTUK PEMBUANGAN KM/WC


Pipa PVC D 3"
1.2000
Perlengkapan (35 %)
1.0000
Pekerja
0.0360
Tukang Batu
0.0600
Kepala Tukang Batu
0.0060
Mandor
0.0018
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M' PAS. PIPA PVC TYPE AW 3"
Pipa PVC AW 3"
1.2000
Perlengkapan (35 %)
1.0000
Pekerja
0.0360
Tukang Batu
0.0600
Kepala Tukang Batu
0.0060
Mandor
0.0018
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M' PAS. PIPA PVC TYPE D 4" UNTUK PEMBUANGAN KM/WC
Pipa PVC D 4"
1.2000
Perlengkapan (35 %)
1.0000
Pekerja
0.0360
Tukang Batu
0.0600
Kepala Tukang Batu
0.0060
Mandor
0.0018
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M' PAS. PIPA PVC TYPE AW 4"
Pipa PVC AW 4"
1.2000
Perlengkapan (35 %)
1.0000
Pekerja
0.0360
Tukang Batu
0.0600
Kepala Tukang Batu
0.0060
Mandor
0.0018
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 BH PAS. KUNCI TANAM ANTIK
Kunci Tanam Antik
1.0000
Tukang Kayu
0.6000
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 BH PAS. KUNCI TANAM
Kunci Tanam
1.0000
Tukang Kayu
0.5000
Page 140

M'
Set
Org
Org
Org
Org
Lot
%

15,000.00
5,250.00
25,000.00
35,000.00
51,000.00
58,000.00
23,250.00
x

M'
Set
Org
Org
Org
Org
Lot
%

25,000.00
8,750.00
25,000.00
35,000.00
51,000.00
58,000.00
38,750.00
x

M'
Set
Org
Org
Org
Org
Lot
%

M'
Set
Org
Org
Org
Org
Lot

Bh
Org
Lot

65,410.40

225,000.00
35,000.00
225,000.00
x

Bh
Org

38,285.40

40,000.00
14,000.00
25,000.00
35,000.00
51,000.00
58,000.00
62,000.00
x

42,160.40

22,500.00
7,875.00
25,000.00
35,000.00
51,000.00
58,000.00
34,875.00
x

26,660.40

246,000.00

50,000.00
35,000.00

7
18,000.00
5,250.00
900.00
2,100.00
306.00
104.40
26,660.40
26,660.40
26,660.00
30,000.00
8,750.00
900.00
2,100.00
306.00
104.40
42,160.40
42,160.40
42,160.00
27,000.00
7,875.00
900.00
2,100.00
306.00
104.40
38,285.40
38,285.40
38,285.00
48,000.00
14,000.00
900.00
2,100.00
306.00
104.40
65,410.40
65,410.40
65,410.00
225,000.00
21,000.00
246,000.00
246,000.00
246,000.00
50,000.00
17,500.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

2
c.

Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

0.0000
=

Page 141

0.0000 %

Lot

50,000.00
x

67,500.00

7
67,500.00
67,500.00
67,500.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

150

850.02.2
a.
b.
c.

151

152

03/08

850.03
a.
b.
c.

850.05
a.
b.
c.

1 BH PAS. KUNCI TANAM BIASA


Kunci Tanam Kecil
Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH PAS. KUNCI TANAM KM/WC
Kunci Tanam KM/WC
Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH PAS. ENGSEL PINTU
Engsel Pintu
Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

1.0000
0.5000
0.0000
=

Page 142

Bh
Org
Lot

0.0000 %

30,000.00
35,000.00
30,000.00
x

Bh
Org
Lot

0.0000 %

1.0000
0.1500
0.0000
=

0.0000 %

1.0000
0.5000
0.0000
=

47,500.00

25,000.00
35,000.00
25,000.00
x

Bh
Org
Lot

42,500.00

7,500.00
35,000.00
7,500.00
x

12,750.00

7
30,000.00
17,500.00
47,500.00
47,500.00
47,500.00
25,000.00
17,500.00
42,500.00
42,500.00
42,500.00
7,500.00
5,250.00
12,750.00
12,750.00
12,750.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

153

850.06
a.
b.
c.

154

155

156

157

158

159

160
03/08

850.07
a.
b.
c.

850.09
a.
b.
c.

850.12
a.
b.
c.

850.14
a.
b.
c.

850.16
a.
b.
c.
d.

850.17
a.
b.
c.
d.

850.24.1

1 BH PAS. ENGSEL JENDELA


Engsel Jendela
Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH PAS. ENGSEL ANGIN
Engsel Angin
Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH PAS. KAIT ANGIN
Kait Angin
Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH PAS. PEGANGAN PINTU
Pegangan Pintu
Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH PAS. REL PINTU DORONG
Rel Pintu Dorong
Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 PAS. KACA POLOS TEBAL 3 MM
Kaca Polos 3 mm
Pekerja
Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 PAS. KACA POLOS TEBAL 5 MM
Kaca Polos 5 mm
Pekerja
Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 PAS. KACA BURAM 3 MM

1.0000
0.1000
0.0000
=

1.1000
0.1500
0.1500
0.0000
=

Page 143

Bh
Org
Lot

0.0000 %

32,000.00

7,500.00
35,000.00
7,500.00
x

Bh
Org
Lot

11,000.00

75,000.00
35,000.00
75,000.00
x

Bh
Org
Lot

92,500.00

80,000.00
35,000.00
80,000.00
x

M2
Org
Org
Lot

0.0000 %

9,500.00

25,000.00
35,000.00
25,000.00
x

0.0000 %

1.1000
0.1500
0.1500
0.0000
=

Bh
Org
Lot

0.0000 %

1.0000
0.6000
0.0000

6,000.00
35,000.00
6,000.00
x

0.0000 %

1.0000
0.5000
0.0000
=

Bh
Org
Lot

0.0000 %

1.0000
0.1000
0.0000
=

0.0000 %

1.0000
0.2000
0.0000
=

101,000.00

40,000.00
25,000.00
35,000.00
44,000.00
x

M2
Org
Org
Lot

53,000.00

60,000.00
25,000.00
35,000.00
66,000.00
x

75,000.00

7
6,000.00
3,500.00
9,500.00
9,500.00
9,500.00
25,000.00
7,000.00
32,000.00
32,000.00
32,000.00
7,500.00
3,500.00
11,000.00
11,000.00
11,000.00
75,000.00
17,500.00
92,500.00
92,500.00
92,500.00
80,000.00
21,000.00
101,000.00
101,000.00
101,000.00
44,000.00
3,750.00
5,250.00
53,000.00
53,000.00
53,000.00
66,000.00
3,750.00
5,250.00
75,000.00
75,000.00
75,000.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

2
a.
b.
c.
d.

Kaca buram 3 mm
Pekerja
Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

1.1000
0.1500
0.1500
0.0000
=

Page 144

0.0000 %

M2
Org
Org
Lot

50,000.00
25,000.00
35,000.00
55,000.00
x

64,000.00

7
55,000.00
3,750.00
5,250.00
64,000.00
64,000.00
64,000.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

161

850.24
a.
b.
c.
d.

162

163

164

165

03/08

900.18
a.
b.
c.
d.
e.
f.
g.
h.

900.19
a.
b.
c.
d.
e.
f.
g.
h.

950.11+
950.13
a.
b.
c.
d.
e.
f.
g.
h.

950.12
a.
b.
c.
d.

1 M2 PAS. KACA BURAM 5 MM


Kaca buram 5 mm
Pekerja
Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M' PAS. TALANG DATAR SENG
Seng BJLS 32
Paku 5 - 7 Cm
Papan Kayu Kuat Kelas II (Maranti)
Flingcoat
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M' PAS. TALANG MIRING
Seng BJLS 32
Paku 5 - 7 Cm
Papan Kuat Kelas II (Maranti)
Flingcoat
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 MELABUR DENGAN PLITUR JADI

1.1000
0.1500
0.1500
0.0000
=

Plitur Jadi
Vernis
Dempul Lilin
Ampelas Kayu
Kwas 3"
Tukang Cat
Kepala Tukang Cat
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 MELABUR RANGKA ATAP DENGAN RESIDU
Residu
Pekerja
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
Page 145

M'
Kg
M3
Ltr
Org
Org
Org
Lot

0.0000 %

86,000.00

20,000.00
13,000.00
2,700,000.00
10,000.00
25,000.00
35,000.00
51,000.00
48,615.00
x

M'
Kg
M3
Ltr
Org
Org
Org
Lot

67,640.00

20,000.00
13,000.00
2,700,000.00
10,000.00
25,000.00
35,000.00
51,000.00
74,495.00
x

Ltr
Ltr
Kg
Lbr
Bh
Org
Org
Lot

0.0000 %

0.3500
0.1000
0.0060
0.0000

70,000.00
25,000.00
35,000.00
77,000.00
x

0.0000 %

0.3720
0.1500
0.0500
0.1000
0.0100
0.1600
0.0160
0.0000
=

M2
Org
Org
Lot

0.0000 %

1.0000
0.0150
0.0190
0.3000
0.1500
0.4000
0.0250
0.0000
=

0.0000 %

1.0000
0.0150
0.0096
0.2500
0.1500
0.4000
0.0250
0.0000
=

93,520.00

17,500.00
15,000.00
17,500.00
2,000.00
5,000.00
35,000.00
51,000.00
9,885.00
x

Ltr
Org
Org
Lot

16,301.00

1,785.00
25,000.00
58,000.00
624.75
x

3,472.75

7
77,000.00
3,750.00
5,250.00
86,000.00
86,000.00
86,000.00
20,000.00
195.00
25,920.00
2,500.00
3,750.00
14,000.00
1,275.00
67,640.00
67,640.00
67,640.00
20,000.00
195.00
51,300.00
3,000.00
3,750.00
14,000.00
1,275.00
93,520.00
93,520.00
93,520.00

6,510.00
2,250.00
875.00
200.00
50.00
5,600.00
816.00
16,301.00
16,301.00
16,301.00
624.75
2,500.00
348.00
3,472.75
3,472.75
3,472.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

166

K.815-BM
a.
b.
c.
d.
e.
f.
g.

167

168

169

03/08

A.095.1
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

A.096.1
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

A.097.1
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

1 M3 PASANG BRONJONG PENAHAN


Batu Belah
Kawat Bronjong
Pekerja
Tukang Batu
Mandor
Alat Bantu
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 PENGECATAN ULANG DINDING VINILEX
Cat Tembok Vinilex
Plamir Tembok
Rol Cat
Ampelas
Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Steger Werk
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 PENGECATAN ULANG PLAFOND VINILEX
Cat Tembok Vinilex
Plamir Tembok
Rol Cat
Ampelas
Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Steger Werk
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 PENGECATAN ULANG DINDING SANLEX
Cat Tembok Sanlex
Plamir Tembok
Rol Cat
Ampelas
Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Steger Werk
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

Page 146

1.2000
8.0000
3.2000
0.1600
0.0800
1.0000
0.0000
=

0.0000 %

135,000.00
25,000.00
25,000.00
35,000.00
58,000.00
3,490.00
365,490.00
x

Kg
Kg
Bh
Lbr
OH
OH
OH
OH
Lot
Lot

455,730.00

14,400.00
6,000.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
15,386.25
3,973.04
x

Kg
Kg
Bh
Lbr
OH
OH
OH
OH
Lot
Lot

0.0000 %

0.1313
0.1200
0.0075
0.3750
0.0780
0.1365
0.0146
0.0075
0.0338
0.0000
=

M3
Kg
Org
Org
Org
Ls
Lot

0.0000 %

0.1500
0.1200
0.0075
0.3750
0.1500
0.2100
0.0225
0.0075
0.0319
0.0000
=

0.0000 %

0.1313
0.1200
0.0075
0.3750
0.1200
0.2100
0.0225
0.0075
0.0338
0.0000
=

15,905.54

14,400.00
6,000.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
16,406.25
4,246.70
x

Kg
Kg
Bh
Lbr
OH
OH
OH
OH
Lot
Lot

16,929.20

14,400.00
6,000.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
11,362.13
3,837.22
x

11,745.60

7
162,000.00
200,000.00
80,000.00
5,600.00
4,640.00
3,490.00
455,730.00
455,730.00
455,730.00
1,890.00
720.00
93.75
750.00
3,000.00
7,350.00
1,147.50
435.00
519.29
15,905.54
15,905.54
15,905.00
2,160.00
720.00
93.75
750.00
3,750.00
7,350.00
1,147.50
435.00
522.95
16,929.20
16,929.20
16,929.00
1,890.00
720.00
93.75
750.00
1,950.00
4,777.50
745.88
435.00
383.47
11,745.60
11,745.60
11,745.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

170

A.098.1
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

171

172

173

03/08

A.097.2
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

A.098.2
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

A.099.1
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.

3
1 M2 PENGECATAN ULANG PLAFOND SANLEX
Cat Tembok Sanlex
Plamir Tembok
Rol Cat
Ampelas
Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Steger Werk
Upah Angkut
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 PENGECATAN ULANG DINDING ROMATEX (3x)
Cat Tembok Romatex
Plamir Tembok
Rol Cat
Ampelas
Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Steger Werk
Upah Angkut
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 PENGECATAN ULANG PLAFOND ROMATEX (3x)
Cat Tembok Romatex
Plamir Tembok
Rol Cat
Ampelas
Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Steger Werk
Upah Angkut
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 PENGECATAN ULANG KAYU (3x) BERIKUT MENI
Meni Kayu
Plamir Kayu
Cat Kayu Setara Merk Avian
Ampelas Kayu
Minyak Cat Terpentin
Kwas 3"
Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
=
Page 147

4
0.1500
0.1200
0.0075
0.3750
0.0780
0.1365
0.0146
0.0075
0.0319
0.0000

Kg
Kg
Bh
Lbr
OH
OH
OH
OH
Lot
Lot

0.0000 %

0.1313
0.1200
0.0075
0.3750
0.0780
0.1365
0.0146
0.0075
0.0338
0.0000

Kg
Kg
Bh
Lbr
OH
OH
OH
OH
Lot
Lot

0.0000 %

0.1500
0.1200
0.0075
0.3750
0.0780
0.1365
0.0146
0.0075
0.0319
0.0000

0.0000 %

12,002.90

8,000.00
6,000.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
10,522.13
2,968.87
x

Kg
Kg
Bh
Lbr
OH
OH
OH
OH
Lot
Lot

0.0000 %

0.1253
0.0623
0.1500
0.3000
0.1125
0.0375
0.1500
0.2250
0.0225
0.0075
0.0000

14,400.00
6,000.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
11,632.13
4,094.52

10,877.25

8,000.00
6,000.00
12,500.00
2,000.00
25,000.00
35,000.00
51,000.00
58,000.00
10,672.13
3,103.92
x

Kg
Kg
Kg
Lbr
Ltr
Bh
OH
OH
OH
OH
Lot

11,012.30

10,000.00
6,000.00
30,000.00
2,000.00
5,000.00
5,000.00
25,000.00
35,000.00
51,000.00
58,000.00
7,476.00
x

20,683.50

7
2,160.00
720.00
93.75
750.00
1,950.00
4,777.50
745.88
435.00
370.77
12,002.90
12,002.90
12,002.00
1,050.00
720.00
93.75
750.00
1,950.00
4,777.50
745.88
435.00
355.12
10,877.25
10,877.25
10,877.00
1,200.00
720.00
93.75
750.00
1,950.00
4,777.50
745.88
435.00
340.17
11,012.30
11,012.30
11,012.00
1,252.50
373.50
4,500.00
600.00
562.50
187.50
3,750.00
7,875.00
1,147.50
435.00
20,683.50
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Jumlah
Dibulatkan

03/08

7
20,683.50
20,683.00

Page 148

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

174

A.100.1
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

1 M2 PENGECATAN ULANG BESI (3x)


Meni Besi
Cat Besi Setara Merk Avian
Ampelas Besi
Minyak Cat (Tinner B)
Kwas 3"
Pekerja
Tukang Cat
Kepala Tukang Cat
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 PASANG RUCUK BAMBU (KEDALAMAN 1 M')
Bambu
Alat Bantu (5 %)
Upah Kerja (20 %)
Upah Angkut
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 PASANGAN BATACO
Bataco
PC 50 Kg/Zak (Tiga Roda)
Pasir Pasang
Besi Beton rata-rata (U-24)
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan

175

176

DCK.01
a.
b.
c.
d.

350.21
a.
b.
c.
d.
e.
f.
g.
h.
i.

AN-2008

03/08

0.1253
0.1500
0.3000
0.1125
0.0375
0.1500
0.2250
0.0225
0.0075
0.0000

Kg
Kg
Lbr
Ltr
Bh
OH
OH
OH
OH
Lot

0.0000 %

1.5000
1.0000
3.2000
0.0000

Btg
Ls
Org
Lot

0.0000 %

12.5000
0.1500
0.0270
1.9500
0.3200
0.1000
0.0100
0.0150
0.0000
0.0000 %

10,000.00
30,000.00
2,000.00
15,000.00
5,000.00
25,000.00
35,000.00
51,000.00
58,000.00
8,227.50
21,435.00

5,000.00
375.00
1,575.00
1,575.00
x

Bh
Zak
M3
Kg
Org
Org
Org
Org
Lot

12,915.00

2,500.00
53,000.00
140,000.00
7,850.00
25,000.00
35,000.00
51,000.00
58,000.00
58,287.50
x

71,167.50

7
1,252.50
4,500.00
600.00
1,687.50
187.50
3,750.00
7,875.00
1,147.50
435.00
21,435.00
21,435.00
21,435.00
7,500.00
375.00
5,040.00
12,915.00
12,915.00
12,915.00
31,250.00
7,950.00
3,780.00
15,307.50
8,000.00
3,500.00
510.00
870.00
71,167.50
71,167.50
71,167.00
#NAME?

Page 149

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

Page 150

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

HARGA
SATUAN
(Rp.)

JUMLAH
[4 x 6]
(Rp.)

PEMERINTAH KABUPATEN KARAWANG

DINAS CIPTA KARYA


Jl. Dewi Sartika No. 1 Tlp. 402117 Karawang

DAFTAR :
ANALISA HARGA SATUAN
TAHUN 2009 KABUPATEN KARAWANG

ANALISA TAMBAHAN

No.

A.040
a.
b.
c.
d.
e.
f.

26

03/08

KODE
ANALISA

MAT.9
a.
b.
c.
d.

A.100.2
a.
b.
c.
d.
e.
f.
g.
h.

P.MAT-1
a.
b.
d.
c.
d.
e.
f.
g.
h.

URAIAN

KOEFISIEN SATUAN

1 M2 PEKERJAAN WIREMESH M10


Wiremesh M10
1.0100
M2
Kawat Las
0.1000
Kg
Pekerja
0.1000
OH
Tukang Besi Profil
0.0750
OH
Mandor
0.0100
OH
Upah Angkut
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT KARAWANG TIMUR
Hurup Kecil
27.0000
Bh
Hurup Sedang
33.0000
Bh
Hurup Besar
18.0000
Bh
Tambahan Upah Pasang
0.1000
Ls
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 M2 PENGECATAN KANSTIN
Cat Besi Setara Merk Avian
0.1500
Kg
Ampelas Besi
0.3000
Lbr
Minyak Cat (Tinner B)
0.1125
Ltr
Kwas 3"
0.0375
Bh
Pekerja
0.1500
OH
Tukang Cat
0.2250
OH
Kepala Tukang Cat
0.0225
OH
Mandor
0.0075
OH
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 M2 PARTISI PEMISAH GYPSUM (RANGKA BESI HOLLOW 40.40.08)
Besi Hollow 40.40.8
4.5833
M'
0.6944
Lbr
Gyfsum (berikut kain strimin + cotting)
Pengelasan
20.8333
Cm
Paku Sekrup
34.0000
Bh
Pekerja
0.2000
Org
Tukang Kayu/Besi
0.6000
Org
Kepala Tukang Kayu/Besi
0.0600
Org
Mandor
0.0100
Org
Upah Angkut
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Page 151

71,428.57
15,000.00
25,000.00
35,000.00
58,000.00
73,642.86
79,347.86

50,000.00
75,000.00
125,000.00
6,075,000.00
6,682,500.00

30,000.00
2,000.00
15,000.00
5,000.00
25,000.00
35,000.00
51,000.00
58,000.00
20,182.50

10,000.00
61,250.00
1,215.40
50.00
25,000.00
35,000.00
51,000.00
58,000.00
90,065.33
145,026.04

72,142.86
1,500.00
2,500.00
2,625.00
580.00
79,347.86
79,347.86
79,347.00
1,350,000.00
2,475,000.00
2,250,000.00
607,500.00
6,682,500.00
6,682,500.00
6,682,500.00
4,500.00
600.00
1,687.50
187.50
3,750.00
7,875.00
1,147.50
435.00
20,182.50
20,182.50
20,182.00
45,833.33
42,532.00
25,320.71
1,700.00
5,000.00
21,000.00
3,060.00
580.00
145,026.04
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

P.MAT-2
a.
b.
c.
d.
e.
f.
g.

P.MAT-3
a.
b.
c.
d.
e.
f.
g.
h.

26

MAT.1
a.
b.
c.
d.
e.
e.
f.

27

MAT.2
a.
b.
c.
d.
e.
e.
f.

28

MAT.3
a.
b.
c.
d.

3
Jumlah
Dibulatkan
1 M' PEK. LIST KAYU MAHONI 2/15
Papan Kayu Kuat Kelas II (Mahoni)
Paku
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 M' PEK. LIST KAYU MAHONI 2/20
Papan Kayu Kuat Kelas II (Mahoni)
Paku
Plitur
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

7
145,026.04
145,026.00

0.0033
0.0100
0.0700
0.2000
0.0200
0.0040
0.0000
=

0.0000 %

0.0044
0.0100
0.2200
0.0700
0.2000
0.0200
0.0040
0.0000
=

M3
Kg
Org
Org
Org
Org
Lot

0.0000 %

2,700,000.00
13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
9,040.00
x

M3
Kg
M2
Org
Org
Org
Org
Lot

19,042.00

2,700,000.00
13,000.00
16,301.00
25,000.00
35,000.00
51,000.00
58,000.00
12,010.00
x

25,598.22

8,910.00
130.00
1,750.00
7,000.00
1,020.00
232.00
19,042.00
19,042.00
19,042.00
11,880.00
130.00
3,586.22
1,750.00
7,000.00
1,020.00
232.00
25,598.22
25,598.22
25,598.00

1 BH PINTU DORONG UNTUK KANTOR CAMAT


Galian Tanah
0.0240
M3
20,200.00
484.80
Pengecoran Beton Ad. 1 : 3 : 5
0.0420
M3
485,218.00
20,379.16
Pas. Besi
179.4400
Kg
12,201.75
2,189,482.02
Pengelasan
460.4000
Cm
1,215.40
559,568.32
2.0000
Bh
25,000.00
50,000.00
Roda 3 "
Pengecatan Besi
8.7100
M2
28,580.00
248,931.80
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
1 BH PINTU DORONG UNTUK KANTOR CAMAT TELUKJAMBE BARAT
Galian Tanah
0.0240
M3
20,200.00
484.80
Pengecoran Beton Ad. 1 : 3 : 5
0.0420
M3
485,218.00
20,379.16
Pas. Besi
219.9800
Kg
12,201.75
2,684,140.97
Pengelasan
577.3650
Cm
1,215.40
701,727.11
Pengecatan Besi
10.8300
M2
28,580.00
309,521.40
2.0000
Bh
25,000.00
50,000.00
Roda 3 "
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
1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT PURWASARI/BANYUSARI
Hurup Kecil
23.0000
Bh
50,000.00
1,150,000.00
Hurup Sedang
33.0000
Bh
75,000.00
2,475,000.00
Hurup Besar
14.0000
Bh
125,000.00
1,750,000.00
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
Page 152
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

29

30

31

32

33

27

03/08

MAT.4
a.
b.
c.
d.

MAT.5
a.
b.
c.
d.

MAT.6
a.
b.
c.
d.

MAT.7
a.
b.
c.
d.

MAT.8
a.
b.
c.
d.

L-GRC
a.
b.
c.
d.
e.
f.
g.

Jumlah
Dibulatkan
1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT CILAMAYA KULON
Hurup Kecil
15.0000
Bh
Hurup Sedang
33.0000
Bh
Hurup Besar
18.0000
Bh
Tambahan Upah Pasang
0.1000
Ls
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT TEGALWARU
Hurup Kecil
18.0000
Bh
Hurup Sedang
33.0000
Bh
Hurup Besar
14.0000
Bh
Tambahan Upah Pasang
0.1000
Ls
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT MAJALAYA
Hurup Kecil
24.0000
Bh
Hurup Sedang
33.0000
Bh
Hurup Besar
13.0000
Bh
Tambahan Upah Pasang
0.1000
Ls
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT CILEBAR
Hurup Kecil
14.0000
Bh
Hurup Sedang
33.0000
Bh
Hurup Besar
13.0000
Bh
Tambahan Upah Pasang
0.1000
Ls
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT TELUKJAMBE BARAT
Hurup Kecil
0.0000
Bh
Hurup Sedang
33.0000
Bh
Hurup Besar
20.0000
Bh
Tambahan Upah Pasang
0.1000
Ls
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 M' PEK. LISTPLANK GRC
Pas. GRC 30 Cm
Paku Skrup
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah

0.4000
3.0000
0.0350
0.1000
0.0100
0.0020
0.0000
=
Page 153

0.0000 %

Btg
Bh
Org
Org
Org
Org
Lot

50,000.00
75,000.00
125,000.00
5,475,000.00
6,022,500.00

50,000.00
75,000.00
125,000.00
5,125,000.00
5,637,500.00

50,000.00
75,000.00
125,000.00
5,300,000.00
5,830,000.00

50,000.00
75,000.00
125,000.00
4,800,000.00
5,280,000.00

50,000.00
75,000.00
125,000.00
4,975,000.00
5,472,500.00

50,000.00
50.00
25,000.00
35,000.00
51,000.00
58,000.00
20,150.00
x

7
5,912,500.00
5,912,500.00

25,151.00

750,000.00
2,475,000.00
2,250,000.00
547,500.00
6,022,500.00
6,022,500.00
6,022,500.00
900,000.00
2,475,000.00
1,750,000.00
512,500.00
5,637,500.00
5,637,500.00
5,637,500.00
1,200,000.00
2,475,000.00
1,625,000.00
530,000.00
5,830,000.00
5,830,000.00
5,830,000.00
700,000.00
2,475,000.00
1,625,000.00
480,000.00
5,280,000.00
5,280,000.00
5,280,000.00
2,475,000.00
2,500,000.00
497,500.00
5,472,500.00
5,472,500.00
5,472,500.00

20,000.00
150.00
875.00
3,500.00
510.00
116.00
25,151.00
25,151.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

1
28

29

30

31

32

33

03/08

Dibulatkan
A.103.1R 1 M3 PAS. KEMBALI KUSEN LAMA
a.
Paku
0.6250
b.
Pekerja
1.0000
c.
Tukang Kayu
3.8750
d.
Kepala Tukang Kayu
0.6750
e.
Mandor
0.1250
f.
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
PPN-C 1 SET HURUF TUGU BATAS KARAWANG-SUBANG
a.
Hurup Kecil
15.0000
b.
Hurup Sedang
17.0000
c.
Tambahan Upah Pasang
0.1000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
PPN-C 1 SET HURUF GERBANG CANDI JIWA
a.
Hurup Kecil (10 CM)
57.0000
b.
Hurup Sedang (13 CM)
13.0000
c.
Hurup Sedang (20 CM)
12.0000
d.
Tambahan Upah Pasang
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
A.103.1 1 BH LOSTER KAYU
a.
Kayu Kuat Kelas II (Maranti)
0.0040
b.
Paku
0.0100
c.
Pekerja
0.0700
d.
Tukang Kayu
0.2000
e.
Kepala Tukang Kayu
0.0200
f.
Mandor
0.0040
g.
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
A.097
1 M2 PAS. KEMBALI RANGKA PLAFOND KAYU YANG ADA
a.
Paku
0.2200
b.
Pekerja
0.1875
c.
Tukang Kayu
0.1000
d.
Kepala Tukang Kayu
0.0375
e.
Mandor
0.0105
f.
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
A.124
1 BH PLAT STRIP PENGUAT KUDA-KUDA 50.5
a.
Plat Strip 50.5
2.0000
b.
Bor
4.0000
c.
Upah Pasang
0.2000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Page 154

7
25,151.00

Kg
Org
Org
Org
Org
Lot
%

13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
8,125.00
x

Bh
Bh
Ls

50,000.00
75,000.00
2,025,000.00

Bh
Bh
Bh
Ls
x

M3
Kg
Org
Org
Org
Org
Lot
%

9,300,500.00

2,500,000.00
13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
10,130.00
x

Kg
Org
Org
Org
Org
Lot

20,132.00

13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
2,860.00
x

M'
Bh
Lot
%

2,227,500.00

95,000.00
123,500.00
190,000.00
7,020,500.00

210,425.00

13,569.00

12,500.00
1,350.63
25,000.00
x

35,402.50

8,125.00
25,000.00
135,625.00
34,425.00
7,250.00
210,425.00
210,425.00
210,425.00
750,000.00
1,275,000.00
202,500.00
2,227,500.00
2,227,500.00
2,227,500.00
5,415,000.00
1,605,500.00
2,280,000.00
9,300,500.00
9,300,500.00
9,300,500.00
10,000.00
130.00
1,750.00
7,000.00
1,020.00
232.00
20,132.00
20,132.00
20,132.00
2,860.00
4,687.50
3,500.00
1,912.50
609.00
13,569.00
13,569.00
13,569.00
25,000.00
5,402.50
5,000.00
35,402.50
35,402.50

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

1
34

35

36

37

38

03/08

Dibulatkan
35,402.00
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.
0.7639
Lbr
61,250.00
46,788.88
Gyfsum (berikut kain strimin + cotting)
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
Lot
128,038.88
0.0000
Jumlah
162,878.88
Keuntungan Max.
=
0.0000 %
x
162,878.88
Jumlah
162,878.88
Dibulatkan
162,878.00
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.
0.7639
Lbr
53,750.00
41,059.63
Gyfsum (berikut kain strimin + cotting)
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
Lot
122,309.63
0.0000
Jumlah
157,149.63
Keuntungan Max.
=
0.0000 %
x
157,149.63
Jumlah
157,149.63
Dibulatkan
157,149.00
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
Lot
72,800.00
0.0000
Jumlah
395,600.00
Keuntungan Max.
=
0.0000 %
x
395,600.00
Jumlah
395,600.00
Dibulatkan
395,600.00
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
Lot
9,250.00
0.0000
Jumlah
19,050.00
Keuntungan Max.
=
0.0000 %
x
19,050.00
Jumlah
19,050.00
Dibulatkan
19,050.00
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
Page 155
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
c.
d.
e.
f.
g.

148

TTS.7
a.
b.
c.
d.

149

K.311 alt
a.
b.
c.
d.
e.
f.
g.
h.
i.

150 K.311R BM
a.
b.
c.
d.
e.

151 K.311.1 alt


a.
b.
c.
d.
e.
f.
g.
h.

152
03/08

A.063.R2

Pekerja
0.1000
Org
25,000.00
2,500.00
Tukang Cat
0.1500
Org
35,000.00
5,250.00
Kepala Tukang Cat
0.0150
Org
51,000.00
765.00
Mandor
0.0050
Org
58,000.00
290.00
Upah Angkut
Lot
2,755.00
0.0000
Jumlah
11,560.00
Keuntungan Max.
0.0000 %
x
11,560.00
Jumlah
11,560.00
Dibulatkan
11,560.00
1 BH SUMUR POMPA JET PUMP (DALAM 40 M')
Pompa Jet Pump
1.0000
Bh
2,550,000.00
2,550,000.00
Pas. Pipa PVC AW 1"
80.0000
M'
6,875.00
550,000.00
Pas. Pipa PVC AW 4"
40.0000
M'
40,000.00
1,600,000.00
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
120 M3 PENIMBUNAN TANAH KHUSUS PEMATANGAN SITE
Tanah Merah
144.0000
M3
40,000.00
5,760,000.00
Alat Bantu (Set @ 3 Alat)
0.1600
Set
47,893.00
7,662.88
Mesin Gilas 3 Roda 8-10 Ton
5.0000
Jam
69,421.00
347,105.00
Mandor
1.0000
Org
58,000.00
58,000.00
Operator Terampil
1.0000
Org
51,000.00
51,000.00
Pembantu Operator
1.0000
Org
29,000.00
29,000.00
Supir Terampil
1.0000
Org
58,000.00
58,000.00
Pembantu Supir
1.0000
Org
35,000.00
35,000.00
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
100 M3 PENIMBUNAN TANAH MERAH KHUSUS PEMADATAN BANGUNAN
Tanah Merah
120.0000
M3
40,000.00
4,800,000.00
Alat Bantu
1.2000
Set
47,893.00
57,471.60
Semper
5.0000
Jam
28,220.00
141,100.00
Mandor
1.0000
Org
58,000.00
58,000.00
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
120 M3 PENIMBUNAN TANAH KHUSUS PEMATANGAN SITE DENGAN TANAH YANG ADA
Alat Bantu (Set @ 3 Alat)
0.1600
Set
47,893.00
7,662.88
Mesin Gilas 3 Roda 8-10 Ton
5.0000
Jam
69,421.00
347,105.00
Mandor
1.0000
Org
58,000.00
58,000.00
Operator Terampil
1.0000
Org
51,000.00
51,000.00
Pembantu Operator
1.0000
Org
29,000.00
29,000.00
Supir Terampil
1.0000
Org
58,000.00
58,000.00
Pembantu Supir
1.0000
Org
35,000.00
35,000.00
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
1 M2 DINDING BATACO RIBBED BLOCK (39 X 19 8 9)
Page 156
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
a.
b.
c.
d.
e.
f.
g.
h.

153

154

155

156

03/08

A.065.1
a.
b.
c.
d.
e.
f.
g.
h.
i.

A.141
a.
b.
c.
d.
e.
f.
g.
h.

A.141
a.
b.
c.
d.
e.
f.
g.
h.

A.141
b.
c.
d.
e.
f.
g.

Bataco Ribbed Block


1.1000
PC 50 Kg/Zak (Tiga Roda)
0.2074
Pasir Pasang
0.0580
Pekerja
0.3218
Tukang Batu
0.1805
Kepala Tukang Batu
0.0158
Mandor
0.0083
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M2 LANTAI KERAMIK 40/40 DN PUTIH POLOS
Keramik 40/40 KW 1 DN Putih Polos
1.0100
PC 50 Kg/Zak (Tiga Roda)
0.1600
Pasir Pasang
0.0300
Semen Warna
0.0130
Pekerja
0.1875
Tukang Batu
0.3750
Kepala Tukang Batu
0.0750
Mandor
0.0188
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M2 PASANGAN PAVING BLOCK NATURAL 8 CM
Paving Block Natural 8 Cm
1.0100
Pasir Beton
0.1000
Pekerja
0.2500
Tukang Batu
0.5000
Kepala Tukang Batu
0.0250
Mandor
0.0030
Peralatan
1.0000
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M2 PASANGAN PAVING BLOCK NATURAL 6 CM (CISANGKAN)
Paving Block Natural 6 Cm (Cisangkan Type Truepave)
1.0100
Pasir Beton
0.1000
Pekerja
0.2500
Tukang Batu
0.5000
Kepala Tukang Batu
0.0250
Mandor
0.0030
Peralatan
1.0000
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M2 PAS. KEMBALI PAVING PAVING YANG ADA
Pasir Beton
0.1000
Pekerja
0.2500
Tukang Batu
0.5000
Kepala Tukang Batu
0.0250
Mandor
0.0030
Peralatan
1.0000
Page 157

M2
Zak
M3
Org
Org
Org
Org
Lot
%

75,000.00
53,000.00
140,000.00
25,000.00
35,000.00
51,000.00
58,000.00
101,612.20
x

M2
Zak
M3
Kg
Org
Org
Org
Org
Lot
%

32,500.00
53,000.00
140,000.00
4,000.00
25,000.00
35,000.00
51,000.00
58,000.00
45,557.00
x

M2
M3
Org
Org
Org
Org
Ls
Lot
%

M2
M3
Org
Org
Org
Org
Ls
Lot

83,653.90

83,737.00
155,000.00
25,000.00
35,000.00
51,000.00
58,000.00
12,527.34
112,601.71
x

M3
Org
Org
Org
Org
Ls

68,284.90

35,000.00
155,000.00
25,000.00
35,000.00
51,000.00
58,000.00
7,604.90
58,454.90
x

117,261.90

137,800.71

155,000.00
25,000.00
35,000.00
51,000.00
58,000.00
4,069.90

7
82,500.00
10,992.20
8,120.00
8,045.00
6,317.50
805.80
481.40
117,261.90
117,261.90
117,261.00
32,825.00
8,480.00
4,200.00
52.00
4,687.50
13,125.00
3,825.00
1,090.40
68,284.90
68,284.90
68,284.00
35,350.00
15,500.00
6,250.00
17,500.00
1,275.00
174.00
7,604.90
83,653.90
83,653.90
83,653.00
84,574.37
15,500.00
6,250.00
17,500.00
1,275.00
174.00
12,527.34
137,800.71
137,800.71
137,800.00
15,500.00
6,250.00
17,500.00
1,275.00
174.00
4,069.90

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
h.

03/08

157

A.100.3
a.
b.
c.
d.
e.
f.
g.

158

A.100.4
a.
b.
c.
d.
e.
f.
g.

159

450.41
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

160

A.106
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.

Upah Angkut
Lot
19,569.90
0.0000
Jumlah
44,768.90
Keuntungan Max.
=
0.0000 %
x
44,768.90
Jumlah
44,768.90
Dibulatkan
44,768.00
1 M' PAS. LIST PLAFOND GYFSUM 10 CM
List Plafond Gyfsum 10 Cm (2 M'/Batang)
0.5000
Btg
15,000.00
7,500.00
Lem untuk Sambungan Gyfsum
0.0135
Zak
75,000.00
1,012.50
Paku 5 - 7 Cm
0.0080
Kg
13,000.00
104.00
Pekerja
0.0409
Org
25,000.00
1,022.50
Tukang Kayu
0.1000
Org
35,000.00
3,500.00
Kepala Tukang Kayu
0.0200
Org
51,000.00
1,020.00
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
1 M' PAS. LIST PLAFOND GYFSUM 12 CM
List Plafond Gyfsum 12 Cm (2 M'/Batang)
0.5000
Btg
25,000.00
12,500.00
Lem untuk Sambungan Gyfsum
0.0135
Zak
75,000.00
1,012.50
Paku 5 - 7 Cm
0.0080
Kg
13,000.00
104.00
Pekerja
0.0409
Org
25,000.00
1,022.50
Tukang Kayu
0.1000
Org
35,000.00
3,500.00
Kepala Tukang Kayu
0.0200
Org
51,000.00
1,020.00
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
1 M2 DINDING PEMISAH TEAKWOOD SATU LAPIS (RANGKA KAYU KUAT KELAS II (MAHONI))
Kayu Kuat Kelas II (Mahoni)
0.0195
M3
2,500,000.00
48,750.00
Papan Kayu Kuat Kelas II (Mahoni)
0.0070
M3
2,700,000.00
18,900.00
Teakwood 3 mm (ukuran pintu)
0.5000
Lbr
60,000.00
30,000.00
Lem Putih (FOX)
0.2500
Kg
20,000.00
5,000.00
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
Lot
104,450.00
0.0000
Jumlah
134,090.00
Keuntungan Max.
=
0.0000 %
x
134,090.00
Jumlah
134,090.00
Dibulatkan
134,090.00
1 UNIT PARTISI SANGGAR KEGIATAN BELAJAR
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II (Mahoni)
16.4400
M2
235,560.00
3,872,606.40
Kunci Tanam
1.0000
Bh
47,500.00
47,500.00
Engsel Pintu
28.0000
Bh
12,750.00
357,000.00
Grendel Tanam Stainless Pendek
6.0000
Bh
146,000.00
876,000.00
Bracket Gantung W 500
14.0000
Bh
69,000.00
966,000.00
Baud Brecket
28.0000
Bh
5,000.00
140,000.00
Rel Atas 2,3 M'
3.0000
Btg
359,000.00
1,077,000.00
Rel Bawah 2,4 M'
3.0000
Btg
175,000.00
525,000.00
Roda Atas Lipat Tengah Roda 2
9.0000
Bh
212,000.00
1,908,000.00
Roda Bawah Lipat Tengah
9.0000
Bh
57,000.00
513,000.00
Handle Asbak
4.0000
Bh
38,000.00
152,000.00
Papan Kayu Kuat Kelas II (Mahoni) 3/20 Penutup Bracket
0.0822
M'
29,032.00
2,386.43
Upah Pasang
Lot
6,157,000.00
1,231,400.00
0.2000
Jumlah
11,667,892.83
Page 158
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

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
Lot
82,500.00
0.0000
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
Lot
13,089.45
0.0000
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
Page 159
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08

165

166

167

168

03/08

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
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
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
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
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
Lot
140,000.00
0.0000
Page 160
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

169

170

171

172

173

174

03/08

Jumlah
140,000.00
Keuntungan Max.
=
0.0000 %
x
140,000.00
Jumlah
140,000.00
Dibulatkan
140,000.00
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
Lot
90,000.00
0.0000
Jumlah
90,000.00
Keuntungan Max.
=
0.0000 %
x
90,000.00
Jumlah
90,000.00
Dibulatkan
90,000.00
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
Lot
56,250.00
0.0000
Jumlah
56,250.00
Keuntungan Max.
=
0.0000 %
x
56,250.00
Jumlah
56,250.00
Dibulatkan
56,250.00
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
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
Lot
15,046.40
0.0000
Jumlah
19,591.98
Keuntungan Max.
=
0.0000 %
x
19,591.98
Jumlah
19,591.98
Dibulatkan
19,591.00
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
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
Page 161
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

175

176

177

178

179

180

03/08

Jumlah
139,815.00
Keuntungan Max.
=
0.0000 %
x
139,815.00
Jumlah
139,815.00
Dibulatkan
139,815.00
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
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
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
Lot
476,000.00
0.0000
Jumlah
620,900.00
Keuntungan Max.
=
0.0000 %
x
620,900.00
Jumlah
620,900.00
Dibulatkan
620,900.00
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
Lot
1,122,000.00
0.0000
Jumlah
1,122,000.00
Keuntungan Max.
=
0.0000 %
x
1,122,000.00
Jumlah
1,122,000.00
Dibulatkan
1,122,000.00
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
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
Page 162
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

1
181

182

183

184

2
A.106
a.
b.
c.
d.
e.
f.
g.

Z.2
a.
b.
c.
d.
e.
f.
g.
h.
i.

A.100.2
a.
b.
c.
d.
e.
f.
g.
h.

TTS.8
A.
a.
b.
c.
d.
e.
f.
g.
B.
a.
b.
c.
d.
e.
f.

1 UNIT REMBESAN
Galian Tanah untuk Rembesan
Pipa PVC 4" berlubang Lengkap
Pas. Injuk
Pasir Beton
Urugan Kerikil 3,5 cm
Upah Pasang

1.8000
8.0000
5.4000
0.4000
0.4000
1.0000

Jumlah
03/08

Dibulatkan
1 BH PAS. WASTAFEL DINDING
Wastafel Dinding
1.0000
Bh
250,000.00
Plexibel
1.0000
Bh
15,000.00
Tempat Sabun
1.0000
Bh
45,000.00
Kran Wastafel
1.0000
Bh
45,000.00
Saringan bawah
1.0000
Bh
75,000.00
Kaca Cermin Uk. 60 x100
1.0000
Set
87,500.00
Upah Pasang
Lot
517,500.00
0.1500
Jumlah
Keuntungan Max.
=
0.0000 %
x
595,125.00
Jumlah
Dibulatkan
1 BH MEMBUAT DAN MEMASANG WATER TORN KEC. CILAMAYA KULON (LENGKAP)
Galian Tanah
0.5760
M3
20,200.00
Urugan Pasir
0.0640
M3
136,330.00
Beton Cor
0.6400
M3
485,218.00
Besi L 50.50.5 dan 40.40.4
259.1340
Kg
12,201.75
Besi Plat
55.4390
Kg
12,201.75
Baud
160.0000
Bh
3,000.00
Pengelasan
740.0000
Cm'
1,215.40
Pengecatan Besi
17.6620
M2
28,580.00
Bak Penampung Kap. 1.100 Ltr (Roof Tank)
1.0000
Bh
950,000.00
Jumlah
Keuntungan Max.
=
0.0000 %
x
7,003,413.94
Jumlah
Dibulatkan
1 UNIT PINTU DARURAT KEC. CILAMAYA WETAN
Pipa GIV 1" + Tiang
1.2650
Btg
130,000.00
Pengelasan
53.1300
Cm
1,215.40
15.6112
Kg
8,946.40
Besi Beton Polos 12 mm
Engsel Besi
2.0000
Bh
25,000.00
Slot Besi
1.0000
Bh
25,000.00
Kunci Gembok
1.0000
Bh
30,000.00
Pengecatan
3.7640
M2
28,580.00
Tambahan Upah (Pasang dll)
0.2000
Lot
269,450.00
Jumlah
Keuntungan Max.
=
0.0000 %
x
635,153.15
Jumlah
Dibulatkan
1 UNIT SEPTICTANK + REMBESAN (STANDAR "SD")
1 UNIT SEPTIKTANK
Galian Tanah untuk Septictank
6.4155
M3
25,110.00
Pas. Pasir Urug
0.3700
M3
136,330.00
Pas. Bata ad. 1 : 3
19.8650
M2
55,962.20
Plesteran ad. 1 : 3 + Acian
21.8150
M2
23,057.56
Plat Beton Penutup
0.3710
M3
621,297.00
Pas. Besi Beton
30.9570
M'
8,946.40
Pipa PVC 1" Lengkap untuk Pent
1.5000
M'
14,066.65

Page 163

M3
M'
Kg
M3
M3
Ls

25,110.00
38,285.40
8,000.00
155,000.00
155,000.00
25,080.00

7
784,680.00
250,000.00
15,000.00
45,000.00
45,000.00
75,000.00
87,500.00
77,625.00
595,125.00
595,125.00
595,125.00
11,635.20
8,725.12
310,539.52
3,161,888.28
676,452.82
480,000.00
899,393.04
504,779.96
950,000.00
7,003,413.94
7,003,413.94
7,003,413.00
164,450.00
64,573.99
139,664.04
50,000.00
25,000.00
30,000.00
107,575.12
53,890.00
635,153.15
635,153.15
635,153.00

161,093.21
50,442.10
1,111,689.10
503,000.67
230,501.19
276,953.70
21,099.98
2,354,779.95
45,198.00
306,283.20
43,200.00
62,000.00
62,000.00
25,080.00
543,761.20
2,898,541.15

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

185

186

187

188

189

03/08

Keuntungan Max.
=
0.0000 %
x
2,898,541.15
Jumlah
2,898,541.15
Dibulatkan
2,898,541.00
TTS.8
1 UNIT REMBESAN (STANDAR "SD")
a.
Galian Tanah untuk Rembesan
1.8000
M3
25,110.00
45,198.00
b.
Pipa PVC 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
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
Lot
53,248.33
0.0000
Jumlah
106,188.33
Keuntungan Max.
=
0.0000 %
x
106,188.33
Jumlah
106,188.33
Dibulatkan
106,188.00
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
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
Lot
60,600.00
0.0000
Jumlah
72,720.00
Keuntungan Max.
=
0.0000 %
x
72,720.00
Jumlah
72,720.00
Dibulatkan
72,720.00
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
Lot
50,607.00
0.0000
Jumlah
73,334.90
Page 164
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

190

191

192

03/08

TTS.6
a.
b.
c.
d.

TTS.7
a.
b.
c.
d.

TTS.10
a.
b.
c.
d.
e.
f.

Keuntungan Max.
Jumlah
Dibulatkan
1 BH SUMUR POMPA TANGAN (DALAM 12 M')
Pompa Tangan Dragon
Pas. Pipa PVC AW 1 1/2"
Pas. Pipa PVC AW 1"
Upah Pengeboran
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH SUMUR POMPA LISTRIK (DALAM 12 M')
Pompa Listrik Sanyo (100 watt)
Pas. Pipa PVC AW 1 1/2"
Pas. Pipa PVC AW 1"
Upah Pengeboran
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH MEJA MURID (STANDAR SD)
Papan Kayu Kuat Kelas II (Mahoni)
Triplek 4 mm (120 x 240 Cm)
Paku 1 - 7 Cm
Plitur
Lem Putih (FOX)
Upah Kerja (30 %)
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

Page 165

1.0000
12.0000
12.0000
1.0000
=

Bh
M'
M'
Ls
x

Bh
M'
M'
Ls

0.0000 %

M3
Lbr
Kg
M2
Kg
Ls

73,334.90
73,334.00

175,000.00
18,910.40
14,066.65
395,724.60

175,000.00
226,924.80
168,799.80
395,724.60
966,449.20
966,449.20
966,449.00

966,449.20

1,241,449.20

2,700,000.00
50,000.00
13,000.00
16,301.00
20,000.00
30,250.00
x

73,334.90

450,000.00
18,910.40
14,066.65
395,724.60

0.0000 %

0.0312
0.2000
0.2000
2.3400
0.2000
1.0000
=

6
x

0.0000 %

1.0000
12.0000
12.0000
1.0000
=

0.0000 %

169,234.34

450,000.00
226,924.80
168,799.80
395,724.60
1,241,449.20
1,241,449.20
1,241,449.00
84,240.00
10,000.00
2,600.00
38,144.34
4,000.00
30,250.00
169,234.34
169,234.34
169,234.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

193

TTS.11
a.
b.
c.
d.
e.

194

195

196

03/08

TTS.12
a.
b.
c.
d.
e.
f.
g.
h.

TTS.13
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

TTS.14
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.

1 BH KURSI MURID (STANDAR SD)


Papan Kayu Kuat Kelas II (Mahoni)
Paku 1 - 7 Cm
Lem Putih (FOX)
Plitur
Upah Kerja (30 %)
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KURSI GURU/KEPALA SEKOLAH (STANDAR
Papan Kayu Kuat Kelas II (Mahoni)
Karet Jok Hitam
Paku 1 - 7 Cm
Plitur
Baud Skrup
Busa
Lem Putih (FOX)
Upah Kerja (30 %)
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH MEJA GURU (STANDAR SD)
Papan Kayu Kuat Kelas II (Mahoni)
Kayu Kuat Kelas II (Mahoni)
Triplek 4 mm (120 x 240 Cm)
Paku 1 - 7 Cm
Tarikan (Stainless)
Kunci
Lem Putih (FOX)
Engsel
Plitur
Upah Kerja (30 %)
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH LEMARI BUKU BESAR (STANDAR SD)
Papan Kayu Kuat Kelas II (Mahoni)
Triplek 4 mm (120 x 240 Cm)
Kayu Kuat Kelas II (Mahoni)
Engsel
Kunci
Grendel/Selot
Lem Putih (FOX)
Plitur
Paku 1 - 7 Cm
Tarikan (Stainless)
Upah Kerja (30 %)
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

Page 166

0.0096
0.1500
0.2000
1.5000
1.0000
=

M3
Kg
Kg
M2
Ls

2,700,000.00
13,000.00
20,000.00
16,301.00
9,560.00

0.0000 %

65,881.50

7
25,920.00
1,950.00
4,000.00
24,451.50
9,560.00
65,881.50
65,881.50
65,881.00

SD)
*)

*)
*)

0.0172
0.3400
0.3000
1.1200
4.0000
0.4000
0.2000
1.0000

0.0000 %

*)
*)

0.0640
0.0259
0.1667
0.5000
2.0000
2.0000
0.2500
2.0000
1.9960
1.0000

*)

*)
*)
*)

*)

M3
M2
Kg
M2
Bh
M2
Kg
Ls

2,700,000.00
10,000.00
13,000.00
16,301.00
50.00
7,500.00
20,000.00
18,280.00
x

M3
M3
Lbr
Kg
Bh
Bh
Kg
Bh
M2
Ls

0.0000 %

0.0880
2.0000
0.0413
6.0000
2.0000
4.0000
0.5000
3.6000
0.7500
2.0000
1.0000
0.0000 %

97,477.12

2,700,000.00
2,500,000.00
50,000.00
13,000.00
3,000.00
7,500.00
20,000.00
1,750.00
16,301.00
84,560.00
x

M3
Lbr
M3
Bh
Bh
Bh
Kg
M2
Kg
Bh
Ls

398,981.80

2,700,000.00
50,000.00
2,500,000.00
1,750.00
7,500.00
2,000.00
20,000.00
16,301.00
13,000.00
3,000.00
150,030.00
x

708,813.60

46,440.00
3,400.00
3,900.00
18,257.12
200.00
3,000.00
4,000.00
18,280.00
97,477.12
97,477.12
97,477.00
172,800.00
64,750.00
8,335.00
6,500.00
6,000.00
15,000.00
5,000.00
3,500.00
32,536.80
84,560.00
398,981.80
398,981.80
398,981.00
237,600.00
100,000.00
103,250.00
10,500.00
15,000.00
8,000.00
10,000.00
58,683.60
9,750.00
6,000.00
150,030.00
708,813.60
708,813.60
708,813.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

197

TTS.15
a.
b.
c.
d.
e.
f.
g.
h.

198

199

200

201

202
03/08

TTS.16
a.
b.
c.
d.
e.
f.
g.
h.

TTS.17
a.
b.
c.
d.
e.

TTS.18
a.
b.
c.
d.
e.

900.17
a.
b.
c.
d.
e.
f.

A.100.2
a.

3
1 BH PAPAN TULIS HITAM
Papan Kayu Kuat Kelas II (Mahoni)
Multiplek 9 mm (120 x 240 Cm)
List Profil
Paku 1 - 7 Cm
Cat Hitam
Besi Penggantung
Lem Putih (FOX)
Upah Kerja (30 %)
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH PAPAN ABSEN SISWA
Papan Kayu Kuat Kelas II (Mahoni)
Multiplek 9 mm (120 x 240 Cm)
List Profil
Paku 1 - 7 Cm
Cat Hitam
Besi Penggantung
Lem Putih (FOX)
Upah Kerja (30 %)
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH MEJA MURID (STANDAR SLTP/SLTA)
Papan Kayu Kuat Kelas II (Mahoni)
Paku 1 - 7 Cm
Plitur
Lem Putih (FOX)
Upah Kerja (30 %)
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KURSI MURID (STANDAR SLTP/SLTA)
Papan Kayu Kuat Kelas II (Mahoni)
Paku 1 - 7 Cm
Lem Putih (FOX)
Plitur
Upah Kerja (30 %)
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH PAS. JENDELA NAKO DAN TRALIS
Jendela Nako
Paku 5 - 7 Cm
Besi Strip
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
PAS. PINTU GERBANG KEC. CILAMAYA KULON
Besi GIV 2 "
Page 167

*)
*)

*)
*)

0.0382
1.0000
7.2000
0.2000
3.1200
3.0000
0.2000
1.0000

0.0191
0.5000
3.6000
0.1000
1.5600
1.5000
0.1000
1.0000

M3
Lbr
M'
Kg
M2
Bh
Kg
Ls

422,422.00

2,700,000.00
100,000.00
1,500.00
13,000.00
32,500.00
1,000.00
20,000.00
48,741.00
x

M3
Kg
M2
Kg
Ls

211,211.00

2,700,000.00
13,000.00
16,301.00
20,000.00
20,110.00
x

M3
Kg
Kg
M2
Ls

125,304.34

2,700,000.00
13,000.00
20,000.00
16,301.00
12,330.00

0.0000 %

Daun
Kg
Kg
Org
Org
Org

0.0000 %

4.7820

2,700,000.00
100,000.00
1,500.00
13,000.00
32,500.00
1,000.00
20,000.00
97,482.00
x

0.0000 %

1.0000
0.0200
0.2500
0.0200
0.0200
0.0020
=

M3
Lbr
M'
Kg
M2
Bh
Kg
Ls

0.0000 %

0.0140
0.1000
0.1000
1.5000
1.0000
=

0.0000 %

0.0230
0.1500
2.3400
0.1500
1.0000
=

7,500.00
13,000.00
7,735.00
25,000.00
35,000.00
51,000.00
x

Btg

77,881.50

10,995.75

200,000.00

7
103,140.00
100,000.00
10,800.00
2,600.00
101,400.00
3,000.00
4,000.00
97,482.00
422,422.00
422,422.00
422,422.00
51,570.00
50,000.00
5,400.00
1,300.00
50,700.00
1,500.00
2,000.00
48,741.00
211,211.00
211,211.00
211,211.00
62,100.00
1,950.00
38,144.34
3,000.00
20,110.00
125,304.34
125,304.34
125,304.00
37,800.00
1,300.00
2,000.00
24,451.50
12,330.00
77,881.50
77,881.50
77,881.00
7,500.00
260.00
1,933.75
500.00
700.00
102.00
10,995.75
10,995.75
10,995.00
956,400.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
b.
c.
d.
e.
f.
g.

203

A.100.2
a.
b.
c.
d.
e.
f.
g.

204

A.106
a.
b.
c.
d.
e.
f.
g.
h.
i.

205

A.037
a.
b.
c.
d.
e.
f.
g.

206

A.037
a.
b.
c.
d.
e.
f.
g.

03/08

2.0000
Lbr
115,000.00
230,000.00
BRC T. 90 cm ( 6mm)
Besi Siku 50.50.5
1.6000
Btg
175,000.00
280,000.00
Pengelasan
192.0000
Cm
1,215.40
233,356.03
2.0000
Bh
25,000.00
50,000.00
Roda 3 "
Upah Pasang dan Alat Bantu
0.2000
Lot
50,000.00
10,000.00
Upah Angkut
Lot
50,000.00
0.0000
Jumlah
1,759,756.03
Keuntungan Max.
=
0.0000 %
x
1,759,756.03
Jumlah
1,759,756.03
Dibulatkan
1,759,756.00
PAS. PINTU PAGAR KEC. CIKAMPEK
3.9444
Btg
200,000.00
788,888.89
Besi GIV 2 "
1.6667
Lbr
115,000.00
191,666.67
BRC T. 90 cm ( 6mm)
Besi Siku 50.50.5
1.3333
Btg
175,000.00
233,333.33
Pengelasan
160.0000
Cm
1,215.40
194,463.36
2.0000
Bh
25,000.00
50,000.00
Roda 3 "
Upah Pasang dan Alat Bantu
0.2000
Lot
50,000.00
10,000.00
Upah Angkut
Lot
50,000.00
0.0000
Jumlah
1,468,352.25
Keuntungan Max.
=
0.0000 %
x
1,468,352.25
Jumlah
1,468,352.25
Dibulatkan
1,468,352.00
1 M2 PERBAIKAN DAUN PINTU DOUBLE TEAKWOOD (RANGKA KAYU YANG ADA)
Papan Kayu Kuat Kelas II (Mahoni)
0.0150
M3
2,700,000.00
Teakwood 3 mm (ukuran pintu)
2.0000
Lbr
60,000.00
120,000.00
Lem Putih (FOX)
0.0013
Kg
20,000.00
25.00
Paku Triplek
0.2000
Kg
18,000.00
3,600.00
Pekerja
0.0750
Org
25,000.00
1,875.00
Tukang Kayu
0.3750
Org
35,000.00
13,125.00
Kepala Tukang Kayu
0.0500
Org
51,000.00
2,550.00
Mandor
0.0050
Org
58,000.00
290.00
Upah Angkut
Lot
123,625.00
0.0000
Jumlah
141,465.00
Keuntungan Max.
=
0.0000 %
x
141,465.00
Jumlah
141,465.00
Dibulatkan
141,465.00
1 KG BESI GIV 4"
1.0500
Kg
9,500.00
9,975.00
Besi Giv 4"
Pekerja
0.0600
Org
25,000.00
1,500.00
Tukang Besi Profil
0.0040
Org
35,000.00
140.00
Kepala Tukang Besi Profil
0.0010
Org
51,000.00
51.00
Mandor
0.0002
Org
58,000.00
11.60
0.1250
Lot
11,677.60
1,459.70
Peralatan (Oksigen, Solar, Elpiji, Kawat, Las dll)
Upah Angkut
Lot
11,434.70
0.0000
Jumlah
13,137.30
Keuntungan Max.
=
0.0000 %
x
13,137.30
Jumlah
13,137.30
Dibulatkan
13,137.00
1 BH PINTU LAPANG SEPAK BOLA TANJUNG PURA BRC T. 1,80 M' LBR. 4,80 M' (TYPE 1)
76.9800
Kg
12,201.75
939,290.72
Besi Giv 2", 1" L.40.40.4
Pas. Besi untuk Accesories GIV 2", 1" L.40.40.4
40.8900
Kg
12,201.75
498,929.56
Besi 12 mm
Roda
4.0000
Bh
25,000.00
100,000.00
Pengelasan
102.2000
Cm
1,215.40
124,213.47
Pengecatan
6.5800
M2
21,435.00
141,042.30
Upah Pasang dan Alat Bantu
0.1000
Lot
100,000.00
10,000.00
Upah Angkut
Lot
100,000.00
0.0000
Jumlah
1,813,476.04
Keuntungan Max.
=
0.0000 %
x
1,813,476.04
Page 168
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

207

208

209

210

211

212

03/08

Jumlah
1,813,476.04
Dibulatkan
1,813,476.00
A.037
1 BH PINTU LAPANG SEPAK BOLA TANJUNG PURA BRC T. 1,80 M' LBR. 1,20 M' (TYPE 2)
a.
27.2700
Kg
12,201.75
332,741.72
Besi Giv 2", 1" L.40.40.4
b.
Pas. Besi untuk Accesories GIV 2", 1" L.40.40.4
1.4500
Org
12,201.75
17,692.54
Pipa 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
A.137 (1) 1 M' SALURAN GRAVEL 20 CM + PASANGAN
a.
Galian Tanah
0.1500
M3
20,200.00
3,030.00
b.
Gravel Beton 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
A.137 (1) 1 M' SALURAN GRAVEL 30 CM + PASANGAN
a.
Galian Tanah
0.2500
M3
20,200.00
5,050.00
b.
Gravel Beton 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
A.100.2 1 BH PINTU PAGAR UPTD WIL IV TELAGASARI
a.
3.9444
Btg
200,000.00
788,888.89
Besi GIV 2 "
b.
1.6667
Lbr
115,000.00
191,666.67
BRC T. 90 Cm ( 6mm)
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.
2.0000
Bh
25,000.00
50,000.00
Roda 3 "
f.
Upah Pasang dan Alat Bantu
0.2000
Lot
50,000.00
10,000.00
g.
Upah Angkut
Lot
50,000.00
0.0000
Jumlah
1,468,352.25
Keuntungan Max.
=
0.0000 %
x
1,468,352.25
Jumlah
1,468,352.25
Dibulatkan
1,468,352.00
A.100.2 1 BH PINTU PAGAR MESS PERSIKA
a.
3.9444
Btg
200,000.00
788,888.89
Besi GIV 2 "
b.
1.6667
Lbr
115,000.00
191,666.67
BRC T. 90 Cm ( 6mm)
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.
2.0000
Bh
25,000.00
50,000.00
Roda 3 "
f.
Upah Pasang dan Alat Bantu
0.2000
Lot
50,000.00
10,000.00
g.
Upah Angkut
Lot
50,000.00
0.0000
Jumlah
1,468,352.25
Keuntungan Max.
=
0.0000 %
x
1,468,352.25
Jumlah
1,468,352.25
Dibulatkan
1,468,352.00
A.100.2 1 M2 PAS TRALIS MESS PERSIKA
a.
4.3636
Kg
89,464.00
390,388.36
Besi 10 mm
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
Page 169
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
e.

03/08

213

A.100.2
a.
b.
c.
d.
e.

214

A.090.R
a.
b.
c.
d.
e.
f.
g.
h.
i.

215

A.090.R
a.
b.
c.
d.
e.
f.
g.
h.

216

A.100.2
a.
b.
c.
d.
e.
f.
g.
h.
i.

217

A.003
a.
b.

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
1 BH PAS. PAGAR PINTU BESI UPTD WIL I KARAWANG
Besi Siku
36.7500
Btg
12,201.75
448,414.31
36.0140
Lbr
8,946.40
322,195.65
Besi Pipa 1,5", 1" dan besi beton 12 mm
Pengelasan
92.0000
Cm
1,215.40
111,816.43
Pengecatan
2.4500
M2
21,435.00
52,515.75
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
1 M2 MENI BESI (ZINGCHROMAT)
Meni Besi
0.1670
Kg
10,000.00
1,670.00
Ampelas Besi
0.4000
Lbr
2,000.00
800.00
Minyak Cat (Tinner B)
0.0300
Ltr
15,000.00
450.00
Kwas 3"
0.0100
Bh
5,000.00
50.00
Pekerja
0.0400
Org
25,000.00
1,000.00
Tukang Cat
0.0600
Org
35,000.00
2,100.00
Kepala Tukang Cat
0.0060
Org
51,000.00
306.00
Mandor
0.0020
Org
58,000.00
116.00
Upah Angkut
Lot
2,970.00
0.0000
Jumlah
6,492.00
Keuntungan Max.
=
0.0000 %
x
6,492.00
Jumlah
6,492.00
Dibulatkan
6,492.00
1 M2 LABURAN DENGAN RESIN
Resin
0.7500
Kg
40,000.00
30,000.00
Katalis
12.5000
Cc
500.00
6,250.00
Kwas 3"
0.0100
Bh
5,000.00
50.00
Pekerja
0.0400
Org
25,000.00
1,000.00
Tukang Cat
0.0600
Org
35,000.00
2,100.00
Kepala Tukang Cat
0.0060
Org
51,000.00
306.00
Mandor
0.0020
Org
58,000.00
116.00
Upah Angkut
Lot
36,300.00
0.0000
Jumlah
39,822.00
Keuntungan Max.
=
0.0000 %
x
39,822.00
Jumlah
39,822.00
Dibulatkan
39,822.00
1 BH PAS. PINTU PAGAR TK. NUSA INDAH
51.3500
Btg
12,201.75
626,559.86
Besi GIV 1,5" dan 1"
3.5000
Lbr
115,000.00
402,500.00
BRC T. 90 Cm ( 6mm)
Besi Siku 50.50.5 untuk Rell
35.6300
Btg
12,201.75
434,748.35
Pengelasan
102.0000
Cm
1,215.40
123,970.39
2.0000
Bh
25,000.00
50,000.00
Roda 3 "
Beton Cor 1:3:5
0.0400
M3
485,218.00
19,408.72
Pengecatan
2.2300
M2
21,435.00
47,800.05
Upah Pasang dan Alat Bantu
0.2000
Lot
50,000.00
10,000.00
Upah Angkut
Lot
50,000.00
0.0000
Jumlah
1,714,987.38
Keuntungan Max.
=
0.0000 %
x
1,714,987.38
Jumlah
1,714,987.38
Dibulatkan
1,714,987.00
1 BH PINTU GERBANG GUDANG PEMDA
Besi U 50.38.5
120.3808
Kg
12,201.75
1,468,855.82
Pipa BSP 1"
77.1925
Kg
12,201.75
941,883.59
Page 170
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
c.
d.
e.
f.
g.
h.

218

A.052
a.
b.
c.
d.

219

A.052
a.
b.
c.
d.

220

A.052
a.
b.
c.
d.

A.052
a.
b.
c.
d.

##### 900.19.1
a.
b.
c.
d.
e.
f.
g.
h.

03/08

Plat Besi t. 1,5 mm


14.8340
Kg
12,201.75
181,001.21
Besi Siku 40.40.4
27.6588
Kg
12,201.75
337,485.15
Pengelasan
508.2300
Cm
1,215.40
617,700.71
Pengecatan
8.7589
M2
21,435.00
187,746.38
Roda
2.0000
Bh
25,000.00
50,000.00
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
1 M2 PASANGANG LEMPENGAN RUMPUT MANILA SAMPAI TUMBUH (POLA LEMPENGAN)
Lempengan Rumput Manila
1.0000
M2
40,000.00
40,000.00
Pekerja
0.0400
Org
25,000.00
1,000.00
Mandor
0.0100
Org
58,000.00
580.00
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
1 M2 PASANGANG LEMPENGAN RUMPUT MANILA + PEMELIHARAAN (POLA TANDUR) 1 Thn
Lempengan Rumput Manila
0.2500
M2
40,000.00
10,000.00
Pekerja
0.2500
Org
25,000.00
6,250.00
Mandor
0.0600
Org
58,000.00
3,480.00
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
1 M2 PASANGANG LEMPENGAN RUMPUT MANILA + PEMELIHARAAN (POLA TANDUR) 6 Bln
Lempengan Rumput Manila
0.2500
M2
40,000.00
10,000.00
Pekerja
0.2500
Org
25,000.00
6,250.00
Mandor
0.0600
Org
58,000.00
3,480.00
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 M2 PASANGANG LEMPENGAN RUMPUT GAJAH SAMPAI TUMBUH (POLA LEMPENGAN)
Lempengan Rumput Gajah (lokal)
1.0000
M2
20,000.00
20,000.00
Pekerja
0.0400
Org
25,000.00
1,000.00
Mandor
0.0100
Org
58,000.00
580.00
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
1 M' PERBAIKAN SENG TALANG MIRING
Seng BJLS 32
1.0000
M'
20,000.00
20,000.00
Paku 5 - 7 Cm
0.0075
Kg
13,000.00
97.50
Papan Kayu Kuat Kelas II (Maranti)
0.0190
M3
2,700,000.00
Flingcoat
0.3000
Ltr
10,000.00
3,000.00
Pekerja
0.0750
Org
25,000.00
1,875.00
Tukang Kayu
0.2000
Org
35,000.00
7,000.00
Kepala Tukang Kayu
0.0125
Org
51,000.00
637.50
Upah Angkut
Lot
23,097.50
0.0000
Jumlah
32,610.00
Keuntungan Max.
=
0.0000 %
x
32,610.00
Jumlah
32,610.00
Dibulatkan
32,610.00
Page 171
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

#####
a.
b.
c.
d.
e.
f.
g.

#####

A.137
a.
b.
c.

#####

A.100.2
a.
b.
c.

#####

A.100.2
a.
b.
c.
d.

#####

A.061
a.
b.
c.
d.
e.
f.
g.
h.

#####

A.137
a.
b.
c.

03/08

1 SET PEMBUATAN TEMPAT PENITIA PERTANDINGAN SEPAK BOLA


Besi GIV, Siku, Hollow dan Plat
335.1670
Kg
Pengelasan
1,817.2200
Cm
Pengecatan
9.8870
M2
Pas. Ram Kawat
4.8000
M2
Pas. Polycarbonat 5 mm
12.5500
M2
Upah Pasang
0.0200
Lot
Upah Angkut
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan

6
12,201.75
1,215.40
21,435.00
14,000.00
72,720.00
67,200.00
6,577,393.71
7,491,373.71

7
4,089,623.94
2,208,641.92
211,927.85
67,200.00
912,636.00
1,344.00
7,491,373.71
7,491,373.71
7,491,373.00

1 M' KEMBALI SALURAN GRAVEL 1/2 20 CM + PASANGAN (GRAVEL YANG ADA)


Galian Tanah
0.1500
M3
20,200.00
3,030.00
Pas. Bata + Plesteran 1 : 5
0.8000
M2
72,420.84
57,936.67
Upah Kerja
Ls
3,030.00
454.50
0.1500
Jumlah
61,421.17
Keuntungan Max.
0.0000 %
x
61,421.17
Jumlah
61,421.17
Dibulatkan
61,421.00
1 M' PAGAR PIPA GIV 2" MONUMEN RENGASDENGKLOK
Untuk 3 M' Pagar
Pipa GIV 2"
4.0917
Btg
200,000.00
818,333.33
Pengelasan
72.0000
Cm
1,215.40
87,508.51
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
1 M' PAGAR PIPA GIV 2" MONUMEN RENGASDENGKLOK
Untuk 3 M' Pagar
Bongkar Pipa GIV yang ada
1.0000
Ls
150,000.00
150,000.00
Pipa GIV 2"
0.4917
Btg
200,000.00
98,333.33
Pengelasan
72.0000
Cm
1,215.40
87,508.51
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
1 M2 PASANGAN KEMBALI BATU TEMPEL + SIARAN
PC 50 Kg/Zak (Tiga Roda)
0.1200
Zak
53,000.00
6,360.00
Pasir Pasang
0.0310
M3
140,000.00
4,340.00
Pekerja
0.1875
Org
25,000.00
4,687.50
Tukang Batu
0.2250
Org
35,000.00
7,875.00
Kepala Tukang Batu
0.0375
Org
51,000.00
1,912.50
Mandor
0.0338
Org
58,000.00
1,960.40
Peralatan
0.0250
Lot
27,135.40
678.39
Upah Angkut
Lot
11,378.39
0.0000
Jumlah
27,813.79
Keuntungan Max.
=
0.0000 %
x
27,813.79
Jumlah
27,813.79
Dibulatkan
27,813.00
1 BH PERBAIKAN POT BUNGAN MONUMEN RAWAGEDE
Pas. Bata ad 1 : 5
11.8490
M2
51,690.80
612,484.29
Plesteran 1 : 5 + Acian
10.9380
M2
20,730.04
226,745.18
Pengecatan
10.9300
M2
21,435.00
234,284.55
Page 172
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

#####

A.100.2
a.
b.
c.

A.071
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

Jumlah
Keuntungan Max.

#####

A.071
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

A.069
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

#####
03/08

244.8000
160.0000
0.0500

*)

6
x

Ls
Cm
Lot

0.0000 %

1.0000
0.2600
0.0300
0.0180
0.2500
0.6000
0.0500
0.0250
0.0240
0.0000

1,073,514.02

12,201.75
1,215.40
3,181,451.76

M2
Zak
M3
Lot
Org
Org
Org
Org
Lot

1,113,508.12

55,000.00
53,000.00
140,000.00
72,980.00
25,000.00
35,000.00
51,000.00
58,000.00
105,543.64
74,293.64

Lot

0.0000 %

108,076.69

7
1,073,514.02
1,073,514.02
1,073,514.00
2,986,988.40
194,463.36
159,072.59
3,340,524.35
1,113,508.12
1,113,508.12
1,113,508.00
55,000.00
13,780.00
4,200.00
1,313.64
6,250.00
21,000.00
2,550.00
1,450.00
2,533.05
108,076.69
108,076.69
108,076.00

*)

=
Jumlah
Dibulatkan
1 BH BAK TAMAN SUROTOKUNTO TYPE A
Page 173

1.0000
0.2600
0.0300
0.0180
0.2500
0.6000
0.0500
0.0250
0.0240
0.0000

M2
Zak
M3
Lot
Org
Org
Org
Org
Lot

65,000.00
53,000.00
140,000.00
82,980.00
25,000.00
35,000.00
51,000.00
58,000.00
115,723.64
84,473.64

Lot

0.0000 %

Jumlah
Dibulatkan
1 M2 LANTAI GRANITO 60 x 60
Granito 60 x 60
PC 50 Kg/Zak (Tiga Roda)
Pasir Pasang
Campuran Kedap Air
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Alat Bantu
Upah Angkut
Jumlah
Keuntungan Max.

0.0000 %

Jumlah
Dibulatkan
1 M2 LANTAI GRANITO 40 x 40
Granito 40 x 40
PC 50 Kg/Zak (Tiga Roda)
Pasir Pasang
Campuran Kedap Air
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Alat Bantu
Upah Angkut
Jumlah
Keuntungan Max.

Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 SET PAS GIL BESI BPMS
Pas. Besi Siku L. 50.50.5
Pengelasan
Tambahan Upah Pasang
Jumlah
Untuk 1 M' Pagar
Keuntungan Max.
Jumlah
Dibulatkan
1 M2 LANTAI GRANITO 30 x 30
Granito 30 x 30
PC 50 Kg/Zak (Tiga Roda)
Pasir Pasang
Campuran Kedap Air
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Alat Bantu
Upah Angkut

118,501.01

65,000.00
13,780.00
4,200.00
1,493.64
6,250.00
21,000.00
2,550.00
1,450.00
2,777.37
118,501.01
118,501.01
118,501.00

*)

1.0000
0.2600
0.0300
0.0180
0.2500
0.6000
0.0500
0.0250
0.0240
0.0000
0.0000 %

M2
Zak
M3
Lot
Org
Org
Org
Org
Lot

80,000.00
53,000.00
140,000.00
97,980.00
25,000.00
35,000.00
51,000.00
58,000.00
130,993.64
99,743.64

Lot
x

134,137.49

80,000.00
13,780.00
4,200.00
1,763.64
6,250.00
21,000.00
2,550.00
1,450.00
3,143.85
134,137.49
134,137.49
134,137.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
a.
b.
c.
d.
e.

#####
a.
b.
c.
d.
e.

#####
a.
b.
c.
d.
e.

#####
a.
b.
c.
d.
e.
f.
g.
h.
i.

#####
a.
b.
c.
d.
e.
f.

#####

03/08

A.124.1
a.
b.
c.
d.

Pas. Bata 1/2 Batu (ad. 1:5)


33.6000
M2
51,690.80
1,736,810.88
Plesteran Kamprot
15.1600
M2
20,730.04
314,267.41
Plesteran + Acian Atas dan Ban
0.4700
M2
20,730.04
9,743.12
Pengecatan
0.4700
M2
14,660.83
6,890.59
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
Pas. Bata 1/2 Batu (ad. 1:5)
28.4400
M2
51,690.80
1,470,086.35
Plesteran Kamprot
12.2100
M2
20,730.04
253,113.79
Plesteran + Acian Atas dan Ban
0.4000
M2
20,730.04
8,292.02
Pengecatan
0.4000
M2
14,660.83
5,864.33
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
Pas. Bata 1/2 Batu (ad. 1:5)
26.3900
M2
51,690.80
1,364,120.21
Plesteran Kamprot
17.6200
M2
20,730.04
365,263.30
Plesteran + Acian Atas dan Ban
4.9700
M2
20,730.04
103,028.30
Pengecatan
4.9700
M2
14,660.83
72,864.31
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
Pas. Beton Cor K. 175
0.0840
M3
621,297.00
52,188.95
Pembesian
10.8180
Kg
89,464.00
967,821.55
Bekisting
0.4060
M2
88,700.00
36,012.20
Urugan Pasir
0.0250
M3
136,330.00
3,408.25
Pas. Bata 1/2 Batu (ad. 1:5)
0.5130
M2
51,690.80
26,517.38
Plesteran + Acian Atas dan Ban
1.0200
M2
20,730.04
21,144.64
Acian Dengan PC
0.6200
M2
14,660.83
9,089.71
Pas. Keramik 40/40
0.4800
M2
73,334.90
35,200.75
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
Bunga Anggrek Tanah Ungu (15-20 cm)
318.0000
Btg
2,475.00
787,050.00
Bunga Soka Bunga Kuning Lokal (10-15 cm)
3.0000
Btg
1,375.00
4,125.00
Bunga Soka Bunga Orange Lokal (10-15 cm)
2.0000
Btg
1,540.00
3,080.00
Bunga Soka Bunga Hawai Merah (10-15 cm)
3.0000
Btg
1,540.00
4,620.00
Lycymacia Kuning (10-15)
629.0000
Btg
990.00
622,710.00
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
1 M2 PERKERJAAN PENUTUP ATAP GENTENG KIA BERGLAZUR WARNA
Genteng KIA Berglazur Warna
14.5000
Bh
4,700.00
68,150.00
Pekerja
0.1200
Org
25,000.00
3,000.00
Tukang Kayu
0.0600
Org
35,000.00
2,100.00
Kepala Tukang Kayu
0.0060
Org
51,000.00
306.00
Page 174
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
e.
f.

Mandor
0.0060
Org
58,000.00
348.00
Upah Angkut
Lot
68,150.00
0.0000
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
Lot
94,802.18
0.0000
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
Lot
39,422.18
0.0000
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.
614.4900
Kg
12,201.75
7,497,853.36
Pas. Besi Hollow 2.6 dan 2.2
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
Lot
47,112.20
0.0000
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
Page 175
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08

#####

#####

#####

#####

#####

#####

03/08

Tombak penagkal petir


1.0000
Kabel NYY 1x50 mm2
10.0000
Pipa GIV 1 "
1.0000
Tambahan Upah + Alat
0.2000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
A.137 (2) 1 M' SALURAN GRAVEL 60 CM + PASANGAN
a.
Galian Tanah
0.8000
b.
Gravel Beton 60 Cm
1.0000
c.
Adukan Plesteran 1 : 4
0.3800
d.
Upah Kerja
0.1000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
A.066.1 1 M2 KEMBALI LANTAI KERAMIK 40/40 DN BERWARNA
a.
Keramik 40/40 KW 1 DN Berwarna
1.0100
b.
PC 50 Kg/Zak (Tiga Roda)
0.1600
c.
Pasir Pasang
0.0300
d.
Semen Warna
0.0130
e.
Pekerja
0.1875
f.
Tukang Batu
0.3750
g.
Kepala Tukang Batu
0.0750
h.
Mandor
0.0188
i.
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
850.17
1 M2 PAS. KACA POLOS TEBAL 8 MM
a.
Kaca Polos 8 mm
1.1000
b.
Pekerja
0.1500
c.
Tukang Kayu
0.1500
d.
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
A.106
1 M' PAS. RAILING VOID FAK. TEKNIK UNSIKA
a.
Pipa BSP 3"
27.3120
b.
Pengelasan
156.9400
c.
Pengecatan Besi
0.9320
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
A.106
1 M' PAS. RAILING TANGGA FAK. TEKNIK UNSIKA
a.
Pipa BSP 3"
3.5000
b.
Pengelasan
16.5300
c.
Pengecatan Besi
0.1600
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
A.106
1 BH KUSEN JENDELA J1 (ALUMINIUM) FAK. TEKNIK UNSIKA
a.
Kusen Aluminium 1 3/4 x 4"
35.8400
b.
Karet
57.5600
Page 176

a.
b.
c.
d.

Unit
M'
Btg
Lot
%

75,000.00
60,000.00
130,000.00
805,000.00
x

M3
Bh
M2
Lot

20,200.00
120,000.00
27,183.12
120,000.00

M2
Zak
M3
Kg
Org
Org
Org
Org
Lot
%

M2
Org
Org
Lot
%

Kg
CM
M2

91,500.00

12,201.75
1,215.40
28,580.00
x

Kg
CM
M2

550,635.00

12,201.75
1,215.40
28,580.00
x

M'
M'

35,459.90

75,000.00
25,000.00
35,000.00
82,500.00
x

158,489.59

37,500.00
53,000.00
140,000.00
4,000.00
25,000.00
35,000.00
51,000.00
58,000.00
12,732.00
x

966,000.00

67,369.42

85,000.00
3,000.00

7
75,000.00
600,000.00
130,000.00
161,000.00
966,000.00
966,000.00
966,000.00
16,160.00
120,000.00
10,329.59
12,000.00
158,489.59
158,489.59
158,489.00

8,480.00
4,200.00
52.00
4,687.50
13,125.00
3,825.00
1,090.40
35,459.90
35,459.90
35,459.00
82,500.00
3,750.00
5,250.00
91,500.00
91,500.00
91,500.00
333,254.20
190,744.25
26,636.56
550,635.00
550,635.00
550,635.00
42,706.13
20,090.50
4,572.80
67,369.42
67,369.42
67,369.00
3,046,400.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
c.
d.
e.

#####

#####

#####

#####

#####

03/08

A.106
a.
b.
c.
d.
e.
f.
g.
h.

A.106
a.
b.
c.
d.
e.
f.
g.
h.

A.106
a.
b.
c.
d.
e.

A.106
a.
b.
c.
d.
e.

A.106
a.
b.
c.

Sealant
26.7200
Kaca Rayban 5 mm
9.7188
Upah Pasang
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J2 (ALUMINIUM) FAK. TEKNIK UNSIKA
Kusen Aluminium 1 3/4 x 4"
17.9800
Daun Jendela Aluminium
15.8400
Karet
17.3440
Sealant
16.4800
Kaca Rayban 5 mm
3.9168
Engsel Casemet 16"
6.0000
Rambuncis
6.0000
Upah Pasang
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J3 (ALUMINIUM) FAK. TEKNIK UNSIKA
Kusen Aluminium 1 3/4 x 4"
6.6400
Daun Jendela Aluminium
6.6000
Karet
6.4000
Sealant
13.6000
Kaca Rayban 5 mm
1.7500
Engsel Casemet 16"
1.0000
Rambuncis
1.0000
Upah Pasang
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J4 (ALUMINIUM) FAK. TEKNIK UNSIKA
Kusen Aluminium 1 3/4 x 4"
8.4400
Karet
8.2800
Sealant
17.2000
Kaca Rayban 5 mm
1.2224
Upah Pasang
0.0000
Jumlah 1 BH
Jumlah 3 BH
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J5 (ALUMINIUM) FAK. TEKNIK UNSIKA
Kusen Aluminium 1 3/4 x 4"
10.8800
Karet
10.5600
Sealant
22.4000
Kaca Rayban 5 mm
1.4848
Upah Pasang
0.0000
Jumlah 1 BH
Jumlah 3 BH
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J6 (ALUMINIUM) FAK. TEKNIK UNSIKA
Kusen Aluminium 1 3/4 x 4"
16.0800
Karet
23.7600
Sealant
17.2000
Page 177

M'
M2
Lot
%

8,000.00
91,500.00
3,046,400.00
x

M'
M'
M'
M'
M2
Ps
Bh
Lot
%

85,000.00
75,000.00
3,000.00
8,000.00
91,500.00
145,540.00
10,000.00
1,528,300.00
x

M'
M'
M'
M'
M2
Ps
Bh
Lot
%

M'
M'
M'
M2
Lot

M'
M'
M'
M2
Lot

2,152,200.00

85,000.00
3,000.00
8,000.00
91,500.00
924,800.00

M'
M'
M'

564,400.00

85,000.00
3,000.00
8,000.00
91,500.00
717,400.00

1,528,300.00

85,000.00
75,000.00
3,000.00
8,000.00
91,500.00
145,540.00
10,000.00
564,400.00
x

3,046,400.00

2,774,400.00

85,000.00
3,000.00
8,000.00

3,046,400.00
3,046,400.00
3,046,400.00
1,528,300.00

1,528,300.00
1,528,300.00
1,528,300.00
564,400.00

564,400.00
564,400.00
564,400.00
717,400.00

717,400.00
2,152,200.00
2,152,200.00
2,152,200.00
924,800.00

924,800.00
2,774,400.00
2,774,400.00
2,774,400.00
1,366,800.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
d.
e.

Kaca Rayban 5 mm
3.6288
M2
91,500.00
Upah Pasang
Lot
1,366,800.00
0.0000
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
Lot
87,600.00
17,520.00
0.2000
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
Lot
50,666.67
10,133.33
0.2000
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
Lot
58,592.18
0.0000
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
Page 178
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
03/08

2
b.
c.
d.
e.
f.

#####

A.100.2
a.
b.
c.
d.
e.
f.
g.

#####

A.100.2
a.
b.
c.
d.
e.
f.
g.

#####

A.105
a.
b.
c.
d.
e.
f.
g.
h.
i.

#####

A.106
a.
b.
c.
d.
e.
f.

#####

A.106

03/08

Pekerja
0.1200
Org
25,000.00
3,000.00
Tukang Kayu
0.0600
Org
35,000.00
2,100.00
Kepala Tukang Kayu
0.0060
Org
51,000.00
306.00
Mandor
0.0060
Org
58,000.00
348.00
Upah Angkut
Lot
36,250.00
0.0000
Jumlah
42,004.00
Keuntungan Max.
=
0.0000 %
x
42,004.00
Jumlah
42,004.00
Dibulatkan
42,004.00
1 SET PINTU GERBANG MAKAM SINGA PERBANGSA
84.0000
Kg
12,201.75
1,024,947.00
Pipa Hitam Medium 2"
22.3200
Kg
89,464.00
1,996,836.48
Besi Tempa 10 mm
Pas. Accesories Pagar
108.0000
Bh
7,500.00
810,000.00
Pengelasan dengan Las Listrik
1,055.0400
Cm
1,215.40
1,282,291.40
Pengecatan
2.7000
M2
21,435.00
57,874.50
Engsel Pagar
8.0000
Bh
25,000.00
200,000.00
Upah Pasang
Lot
1,996,836.48
0.0000
Jumlah
5,371,949.38
Keuntungan Max.
=
0.0000 %
x
5,371,949.38
Jumlah
5,371,949.38
Dibulatkan
5,371,949.00
1 SET PINTU TPU SADAMALUN. ULEKAN & KARANG INDAH
47.4900
Kg
12,201.75
579,461.11
Pipa Hitam Medium 2" & Besi Plat
Pagar BRC T. 90
1.2000
M'
47,916.67
57,500.00
Pas. Accesories Pagar
Bh
7,500.00
Pengelasan dengan Las Listrik
97.0000
Cm
1,215.40
117,893.41
Pengecatan
2.7000
M2
21,435.00
57,874.50
Engsel Pagar
4.0000
Bh
25,000.00
100,000.00
Upah Pasang
Lot
157,500.00
31,500.00
0.2000
Jumlah
944,229.02
Keuntungan Max.
=
0.0000 %
x
944,229.02
Jumlah
944,229.02
Dibulatkan
944,229.00
1 M2 DAUN PINTU PANIL KAYU KUAT KELAS II (MAHONI) LAPIS FORMIKA (DIKLAT)
Papan Kayu Kuat Kelas II (Mahoni)
0.0500
M3
2,700,000.00
135,000.00
Formika (ukuran Pintu)
1.0000
Lbr
85,000.00
85,000.00
Lem Putih (FOX)
0.7500
Kg
20,000.00
15,000.00
List Kayu Profil
4.0000
M'
1,500.00
6,000.00
Pekerja
0.6000
Org
25,000.00
15,000.00
Tukang Kayu
2.6000
Org
35,000.00
91,000.00
Kepala Tukang Kayu
0.2600
Org
51,000.00
13,260.00
Mandor
0.0260
Org
58,000.00
1,508.00
Upah Angkut
Lot
156,000.00
0.0000
Jumlah
361,768.00
Keuntungan Max.
=
0.0000 %
x
361,768.00
Jumlah
361,768.00
Dibulatkan
361,768.00
1 M2 ATAP POLYCARBONAT DISPENDA
Polycarbonat
1.0000
M2
60,532.69
60,532.69
Besi
34.3170
Kg
12,201.75
418,727.45
Melubang Besi dg. Bor
1.0000
Bh
2,701.25
2,701.25
Baud
1.0000
Bh
3,000.00
3,000.00
Pengelasan
11.0900
Cm
1,215.40
13,478.74
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
1 BH KUSEN BANGUNAN TIKETING CANDI JIWA
Page 179
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.

#####

A.106
a.
b.
c.
d.
e.
f.
g.
h.
i.

#####

A.070J
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

#####

A.106
a.
b.
c.
d.
e.
f.
g.
h.
i.

03/08

Kusen Aluminium 1 3/4 x 4"


17.0500
M'
Daun Jendela Aluminium
12.4000
M'
Daun Jendela Pintu
1.0000
M'
Pas. Engsel Pintu
2.0000
Bh
Pas. Kunci Pintu
1.0000
Bh
Triplek 6 mm
2.0000
Lbr
Papan Meja Loket
1.2500
M'
Engsel Casemet 16"
2.0000
Ps
Rambuncis
2.0000
Bh
Karet kaca
12.4000
M'
Sealant
33.6000
M'
Kaca Polos 5 mm
2.4056
M2
Upah Pasang dan Lubang
Lot
0.1000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 M2 DAUN PINTU TEAKWOOD (RANGKA KAYU KUAT KELAS II (MAHONI))
Papan Kayu Kuat Kelas II (Mahoni)
0.0150
M3
Teakwood 3 mm (ukuran pintu)
1.0000
Lbr
Lem Putih (FOX)
0.0050
Kg
Paku Triplek
0.1000
Kg
Pekerja
0.3000
Org
Tukang Kayu
1.5000
Org
Kepala Tukang Kayu
0.2000
Org
Mandor
0.0200
Org
Upah Angkut
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan

6
85,000.00
75,000.00
85,000.00
12,750.00
67,500.00
72,000.00
37,132.00
145,540.00
10,000.00
3,000.00
8,000.00
75,000.00
3,545,165.00
3,899,681.50

2,700,000.00
60,000.00
20,000.00
18,000.00
25,000.00
35,000.00
51,000.00
58,000.00
102,400.00
173,760.00

7
1,449,250.00
930,000.00
85,000.00
25,500.00
67,500.00
144,000.00
46,415.00
291,080.00
20,000.00
37,200.00
268,800.00
180,420.00
354,516.50
3,899,681.50
3,899,681.50
3,899,681.00
40,500.00
60,000.00
100.00
1,800.00
7,500.00
52,500.00
10,200.00
1,160.00
173,760.00
173,760.00
173,760.00

1 M2 DINDING MARMER EX LAMPUNG UKURAN BESAR


Marmer Ex. Lampung Ukuran Besar
1.0000
M2
410,000.00
410,000.00
PC 50 Kg/Zak (Tiga Roda)
0.2600
Zak
53,000.00
13,780.00
Pasir Pasang
0.0300
M3
140,000.00
4,200.00
Campuran Kedap Air
*)
1.0000
Lot
17,980.00
17,980.00
Pekerja
1.0000
Org
25,000.00
25,000.00
Tukang Batu
3.0000
Org
35,000.00
105,000.00
Kepala Tukang Batu
0.2000
Org
51,000.00
10,200.00
Mandor
0.0250
Org
58,000.00
1,450.00
Alat Bantu
0.0480
Lot
587,610.00
28,205.28
Upah Angkut
Lot
445,960.00
0.0000
Jumlah
615,815.28
Keuntungan Max.
=
0.0000 %
x
615,815.28
Jumlah
615,815.28
Dibulatkan
615,815.00
1 M2 PAS. KEMBALI DAUN PINTU DOUBLE TEAKWOOD (RANGKA KAYU YANG ADA)
Papan Kayu Kuat Kelas II (Mahoni)
0.0150
M3
2,700,000.00
Teakwood 3 mm (ukuran pintu)
2.0000
Lbr
60,000.00
120,000.00
Lem Putih (FOX)
0.0050
Kg
20,000.00
100.00
Paku Triplek
0.2000
Kg
18,000.00
3,600.00
Pekerja
0.1500
Org
25,000.00
3,750.00
Tukang Kayu
0.7500
Org
35,000.00
26,250.00
Kepala Tukang Kayu
0.1000
Org
51,000.00
5,100.00
Mandor
0.0100
Org
58,000.00
580.00
Upah Angkut
Lot
123,700.00
0.0000
Jumlah
159,380.00
Keuntungan Max.
=
0.0000 %
x
159,380.00
Page 180
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
Jumlah
Dibulatkan

#####

#####

#####

#####

#####

03/08

A.090.1
a.
b.
c.
d.
e.
f.
g.

7
159,380.00
159,380.00

1 M2 LABURAN ULANG WATER PROOFING


Water Proofing (Nod Drof)
0.2000
Kg
37,500.00
7,500.00
Pekerja
0.1500
Org
25,000.00
3,750.00
Tukang Cat
0.2250
Org
35,000.00
7,875.00
Kepala Tukang Cat
0.0225
Org
51,000.00
1,147.50
Mandor
0.0075
Org
58,000.00
435.00
Alat Bantu
0.0150
Lot
20,707.50
310.61
Upah Angkut
Lot
7,810.61
0.0000
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
Lot
28,136.00
0.0000
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
Lot
102,162.00
0.0000
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
Page 181
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
i.
j.

#####

A.106
a.
b.
c.
d.

#####

850.24
a.
b.
c.
d.

#####

A.095
a.
b.
c.
d.
e.
f.
g.
h.
i.

#####

A.106
a.
b.
c.

#####

A.137
a.
b.
c.
d.
e.

#####

A.106
a.
b.

03/08

Alat Bantu
0.0320
Lot
89,853.64
2,875.32
Upah Angkut
Lot
18,303.64
0.0000
Jumlah
92,728.96
Keuntungan Max.
=
0.0000 %
x
92,728.96
Jumlah
92,728.96
Dibulatkan
92,728.00
1 BH DAUN PINTU SEKRETARIAT DEWAN (SETWAN)
Daun Pintu Aluminium
5.5000
M'
85,000.00
467,500.00
Engsel Pintu
3.0000
Bh
12,750.00
38,250.00
Kunci Pintu
1.0000
Bh
67,500.00
67,500.00
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
1 M2 PAS. KACA CERMIN 5 MM
Kaca Cermin 5 mm
1.1000
M2
87,500.00
96,250.00
Pekerja
0.1500
Org
25,000.00
3,750.00
Tukang Kayu
0.1500
Org
35,000.00
5,250.00
Upah Angkut
Lot
96,250.00
0.0000
Jumlah
105,250.00
Keuntungan Max.
=
0.0000 %
x
105,250.00
Jumlah
105,250.00
Dibulatkan
105,250.00
1 M2 PAS. BAHAN PLAFOND GYFSUM (9MM) BERIKUT RANGKA KAYU KUAT KELAS II (MARANTI)
0.3470
Lbr
61,250.00
21,253.75
Plafond Gyfsum (berikut kain strimin + cotting)
Kaso 5/7 Kayu Kuat Kelas II (Maranti)
0.0140
M3
2,500,000.00
35,000.00
Kayu 5/10 Kayu Kuat Kelas II (Maranti)
0.0035
M3
2,500,000.00
8,750.00
Paku
0.2200
Kg
13,000.00
2,860.00
Pekerja
0.2800
Org
25,000.00
7,000.00
Tukang Kayu
0.4000
Org
35,000.00
14,000.00
Kepala Tukang Kayu
0.0800
Org
51,000.00
4,080.00
Mandor
0.0140
Org
58,000.00
812.00
Upah Angkut
Lot
67,863.75
0.0000
Jumlah
93,755.75
Keuntungan Max.
=
0.0000 %
x
93,755.75
Jumlah
93,755.75
Dibulatkan
93,755.00
1 M' SANDARAN RUANG TUNGGU RSUD
1.1000
M'
79,166.67
87,083.33
Pipa GIV 4"
Pengecatan Besi
0.3140
M2
28,580.00
8,974.12
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
1 M' SALURAN GRAVEL 1/2 20 CM + PASANGAN
Galian Tanah
0.4500
M3
20,200.00
9,090.00
Pas. Pasir Urug
0.1000
M3
136,330.00
13,633.00
Pas. Beton Cor 1:3:5
0.0400
M3
485,218.00
19,408.72
Pas. Bata 1 : 5
0.3250
M2
51,690.80
16,799.51
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
1 BH KUSEN ALUMUNIUM & DAUN PINTU PJ1 RSUD
Kusen Aluminium 1 3/4 x 4"
16.9400
M'
85,000.00
1,439,900.00
Daun Pintu Double Teakwood Rangka
3.1500
M2
235,560.00
742,014.00
Page 182
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.

#####

A.106
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.

#####

A.106
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.

#####

03/08

A.106
a.
b.
c.
d.
e.
f.
g.
h.

3
Kayu Kuat Kelas II (Mahoni)
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Daun Jendela Aluminium
Karet
Kaca Polos 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU P1 RSUD
Kusen Aluminium 1 3/4 x 4"
Daun Pintu Double Teakwood Rangka
Kayu Kuat Kelas II (Mahoni)
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Daun Jendela Aluminium
Karet
Kaca Polos 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU P2 RSUD
Kusen Aluminium 1 3/4 x 4"
Daun Pintu Double Teakwood Rangka
Kayu Kuat Kelas II (Mahoni)
Sealant
Kunci Tanam
Engsel Pintu
Daun Jendela Aluminium
Karet
Kaca Polos 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU J1 RSUD
Kusen Aluminium 1 3/4 x 4"
Sealant
Daun Jendela Aluminium
Karet
Kaca Polos 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Page 183

4
18.2400
1.0000
6.0000
1.0000
17.2800
16.0800
2.4072
6.0000
6.0000
0.0000

M'
Bh
Bh
Set
M'
M'
M2
Ps
Bh
Lot

0.0000 %

8,000.00
47,500.00
12,750.00
25,000.00
75,000.00
3,000.00
75,000.00
145,540.00
10,000.00
4,934,854.00
x

4,934,854.00

7
145,920.00
47,500.00
76,500.00
25,000.00
1,296,000.00
48,240.00
180,540.00
873,240.00
60,000.00
4,934,854.00
4,934,854.00
4,934,854.00

8.9000
3.1500

M'
M2

85,000.00
235,560.00

756,500.00
742,014.00

13.6000
1.0000
6.0000
1.0000
4.5600
4.1600
0.5120
2.0000
2.0000
0.0000

M'
Bh
Bh
Set
M'
M'
M2
Ps
Bh
Lot

8,000.00
47,500.00
12,750.00
25,000.00
75,000.00
3,000.00
75,000.00
145,540.00
10,000.00
2,460,274.00

108,800.00
47,500.00
76,500.00
25,000.00
342,000.00
12,480.00
38,400.00
291,080.00
20,000.00
2,460,274.00
2,460,274.00
2,460,274.00

0.0000 %

2,460,274.00

6.9600
1.6800

M'
M2

85,000.00
235,560.00

591,600.00
395,740.80

12.1600
1.0000
3.0000
2.4000
2.2000
0.2800
1.0000
1.0000
0.0000

M'
Bh
Bh
M'
M'
M2
Ps
Bh
Lot

8,000.00
47,500.00
12,750.00
75,000.00
3,000.00
75,000.00
145,540.00
10,000.00
1,533,510.80

97,280.00
47,500.00
38,250.00
180,000.00
6,600.00
21,000.00
145,540.00
10,000.00
1,533,510.80
1,533,510.80
1,533,510.00

0.0000 %

14.0800
16.9600
17.7600
16.5600
2.8560
6.0000
6.0000
0.0000

M'
M'
M'
M'
M2
Ps
Bh
Lot

1,533,510.80

85,000.00
8,000.00
75,000.00
3,000.00
75,000.00
145,540.00
10,000.00
3,861,600.00

1,196,800.00
135,680.00
1,332,000.00
49,680.00
214,200.00
873,240.00
60,000.00
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

#####

#####

#####

#####

#####

03/08

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
Lot
2,641,480.00
0.0000
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
Lot
1,173,220.00
0.0000
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
Lot
9,839.45
0.0000
Jumlah
10,379.45
Keuntungan Max.
=
0.0000 %
x
10,379.45
Jumlah
10,379.45
Dibulatkan
10,379.00
Page 184
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

#####

A.106
a.
b.
c.
d.
e.

#####

#####

#####

#####

03/08

A.106
a.
b.
c.
d.
e.
f.

A.061
a.
b.
c.
d.
e.
f.
g.
h.
i.

A.141
a.
b.
c.
d.
e.
f.
g.
h.

A.141
a.
b.
c.
d.
e.
f.

1 SET PENUTUP RUMAH POMPA


Besi Siku
117.5600
Pengelasan
818.0000
Cat Besi
17.5100
Plat Esser t. 2mm
90.7500
Upah Pasang
0.1000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 UNIT PORTAL SIRKUIT BMX
Galian Tanah
0.2800
Pas. Beton Cor 1:3:5
0.3300
Besi
245.4800
Pengelasan
365.6000
Cat Besi
7.2000
Assesories (Kunci Gembok dll)
1.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M2 PASANGAN BATU CANDI
Batu Candi
1.1000
PC 50 Kg/Zak (Tiga Roda)
0.1200
Pasir Pasang
0.0310
Pekerja
0.1875
Tukang Batu
0.2250
Kepala Tukang Batu
0.0375
Mandor
0.0338
Peralatan
0.0250
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
10.0000
Jumlah
Dibulatkan
1 M2 PASANGAN GRASS BLOCK
Grass Block
1.0100
Pasir Beton
0.1000
Pekerja
0.2500
Tukang Batu
0.5000
Kepala Tukang Batu
0.0250
Mandor
0.0030
Peralatan
1.0000
Upah Angkut
0.0000
Jumlah
Keuntungan Max.
=
10.0000
Jumlah
Dibulatkan
1 BH LAMPU TAMAN LENGKAP (MONUMEN RENGASDENGKLOK)
Armatur Lampu Taman Bulat
1.0000
0.3333
Pipa GIV 1"
Lampu SL 15 W
1.0000
Galian Tanah
0.0270
Beton
0.0270
Upah Pasang
0.2000
Jumlah
Keuntungan Max.
=
10.0000
Jumlah
Dibulatkan
Page 185

Kg
Cm
M2
Kg
Lot
%

12,201.75
1,215.40
28,580.00
12,201.75
4,036,376.27
x

M3
M3
Kg
CM
M2
Ls
%

20,200.00
485,218.00
12,201.75
1,215.40
28,580.00
75,000.00
x

M2
Zak
M3
Org
Org
Org
Org
Lot
Lot
%

M2
M3
Org
Org
Org
Org
Ls
Lot

140,563.79

50,000.00
155,000.00
25,000.00
35,000.00
51,000.00
58,000.00
9,119.90
75,119.90
x

Bh
Btg
Bh
M3
M3
Lot
%

3,886,188.31

100,000.00
53,000.00
140,000.00
25,000.00
35,000.00
51,000.00
58,000.00
137,135.40
124,128.39
x

4,036,376.27

100,318.90

75,000.00
130,000.00
24,000.00
20,200.00
621,297.00
142,333.33
x

188,120.42

7
1,434,437.73
994,193.93
500,435.80
1,107,308.81
403,637.63
4,036,376.27
4,036,376.27
4,036,376.00
5,656.00
160,121.94
2,995,285.59
444,348.78
205,776.00
75,000.00
3,886,188.31
3,886,188.31
3,886,188.00
110,000.00
6,360.00
4,340.00
4,687.50
7,875.00
1,912.50
1,960.40
3,428.39
140,563.79
14,056.38
154,620.16
154,620.00
50,500.00
15,500.00
6,250.00
17,500.00
1,275.00
174.00
9,119.90
100,318.90
10,031.89
110,350.79
110,350.00
75,000.00
43,333.33
24,000.00
545.40
16,775.02
28,466.67
188,120.42
18,812.04
206,932.46
206,932.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

#####

A.141
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.

#####

A.052
a.
b.
c.
d.

#####

A.052
a.
b.
c.
d.

#####

A.106
a.
b.
c.
d.
e.

#####

SpHl

03/08

1 UNIT RUMAH POMPA (MONUMEN RENGASDENGKLOK)


Pas. Dinding & Rolaag Bata 1 : 5
4.4000
M2
51,690.80
227,439.52
Plester 1 : 5
3.2000
M2
20,730.04
66,336.13
Beton 1 : 3 : 5
0.0500
M3
485,218.00
24,260.90
Plat Esser
0.4822
Lbr
450,000.00
216,972.66
Besi Siku 50.50.5
22.6406
Kg
12,201.75
276,255.25
Pengelasan
520.0000
Cm
607.70
316,002.96
Pengecatan Besi
1.5225
M2
28,580.00
43,513.05
Engsel besi
2.0000
Bh
25,000.00
50,000.00
Selot Besi
1.0000
Bh
15,000.00
15,000.00
Kunci Gembok
1.0000
Bh
30,000.00
30,000.00
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
1 M2 PASANGANG LEMPENGAN RUMPUT GAJAH KERDIL LOKAL SAMPAI TUMBUH (POLA LEMPENGAN)
Lempengan Rumput Gajah Kerdil Lokal
1.0000
M2
20,000.00
20,000.00
Pekerja
0.0400
Org
25,000.00
1,000.00
Mandor
0.0100
Org
58,000.00
580.00
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
1 M2 PASANGANG LEMPENGAN RUMPUT GAJAH KERDIL LOKAL + PELELIHARAAN (POLA TANDUR)
Lempengan Rumput Gajah Kerdil Lokal
0.2500
M2
20,000.00
5,000.00
Pekerja
0.2500
Org
25,000.00
6,250.00
Mandor
0.0600
Org
58,000.00
3,480.00
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
1 BH PAGAR PENGAMAN GERBANG SELAMAT DATANG BAGIAN DEPAN
Besi Pipa
216.6580
Kg
12,201.75
2,643,606.75
Pengelasan
378.8000
CM
1,215.40
460,392.00
Cat Besi
5.7100
M2
28,580.00
163,191.80
Galian Tanah
0.4800
M3
20,200.00
9,696.00
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
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
Page 186
\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

#####

A.101
a.
b.
c.
d.
e.
f.
g.

#####

#####

#####

#####

#####

#####

03/08

END-1
a.
b.
c.

END-1
a.
b.
c.

END-1
a.
b.
c.

END-1
a.
b.
c.

END-1
a.
b.
c.

END-1
a.
b.
c.

1 BH PEK. BOUVENLIGHT KAYU Kuat Kelas II (Maranti) 20/40


Papan Kayu Kuat Kelas II (Maranti)
0.0040
Paku 5 - 7 Cm
0.0100
Pekerja
0.0700
Tukang Kayu
0.2000
Kepala Tukang Kayu
0.0200
Mandor
0.0040
Pengecatan Kayu
0.2280
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M2 WALL PAPER
Wall Paper
0.2200
Lem
0.0500
Upah 20 %
1.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M' LIST WALL PAPER
List Wall Paper
0.2200
Lem
0.0100
Upah 20 %
1.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M2 WALL PAPER (RUANG KERJA WAKIL BUPATI)
Wall Paper (Carilon Italian Style)
1.1000
Lem
0.0500
Upah 20 %
1.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M' LIST WALL PAPER (RUANG KERJA WAKIL BUPATI)
List Wall Paper (Carilon Italian Style)
1.1000
Lem
0.0100
Upah 20 %
1.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M2 WALL PAPER (RUMAH DINAS WAKIL BUPATI)
Wall Paper (Grazia Italian Style)
1.1000
Lem
0.0500
Upah 20 %
1.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 M' LIST WALL PAPER (RUMAH DINAS WAKIL BUPATI)
List Wall Paper (Grazia Italian Style)
1.1000
Lem
0.0100
Upah 20 %
1.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Page 187

M3
Kg
Org
Org
Org
Org
m2
%

2,700,000.00
13,000.00
25,000.00
35,000.00
51,000.00
58,000.00
27,578.00
x

ROL
Tube
Ls
%

364,500.00
35,000.00
12,291.00
x

ROL
Tube
Ls
%

M2
Tube
Ls

M'
Tube
Ls

M2
Tube
Ls

107,927.50

121,500.00
35,000.00
20,310.00
x

M'
Tube
Ls
%

217,062.50

85,000.00
35,000.00
14,077.50
x

22,540.00

170,000.00
35,000.00
28,312.50
x

94,231.00

87,500.00
35,000.00
2,940.00
x

27,111.78

155,710.00

67,000.00
35,000.00
11,107.50
x

85,157.50

7
10,692.00
130.00
1,750.00
7,000.00
1,020.00
232.00
6,287.78
27,111.78
27,111.78
27,111.00
80,190.00
1,750.00
12,291.00
94,231.00
94,231.00
94,231.00
19,250.00
350.00
2,940.00
22,540.00
22,540.00
22,540.00
187,000.00
1,750.00
28,312.50
217,062.50
217,062.50
217,062.00
93,500.00
350.00
14,077.50
107,927.50
107,927.50
107,927.00
133,650.00
1,750.00
20,310.00
155,710.00
155,710.00
155,710.00
73,700.00
350.00
11,107.50
85,157.50
85,157.50

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

1
1

03/08

2
A.032
a.
b.
c.
d.
e.
f.
g.

A.055.1
a.
b.
c.
d.
e.
f.
g.
h.
i.

A.054
a.
b.
c.
d.
e.
f.
g.
h.

A.069
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

A.069
a.
b.
c.

Dibulatkan
1 M3 COR BETON K - 250 READY MIX MIN. 6 M3 BERIKUT SLANG
Adukan K-250 Ready Mix
1.0000
M3
Pekerja
2.5000
OH
Tukang Batu
0.2500
OH
Kepala Tukang Batu
0.1000
OH
Mandor
0.0100
OH
Alat Bantu (Slang + Tes Lab)
0.0450
Lot
Upah Angkut
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 M2 DINDING KERAMIK UKURAN 20x25 CM CORAK/WARNA
Keramik KW 1 DN Corak/Warna
1.0100
M2
Semen PC (@ 50 Kg/Zak)
0.1600
Zak
Pasir Pasang
0.0300
M3
Semen Warna
0.0130
Kg
Pekerja
0.1875
OH
Tukang Batu
0.3750
OH
Kepala Tukang Batu
0.0750
OH
Mandor
0.0188
OH
Upah Angkut
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 M2 PASANGAN BATU ANDESIT
Batu Andesit
1.1000
M2
Semen PC (@ 50 Kg/Zak)
0.1200
Zak
Pasir Pasang
0.0310
M3
Pekerja
0.1875
OH
Tukang Batu
0.2250
OH
Kepala Tukang Batu
0.0375
OH
Mandor
0.0338
OH
Upah Angkut
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 M2 DINDING GRANITO 60 x 60
Granito 60 x 60
1.0000
M2
PC 50 Kg/Zak (Tiga Roda)
0.2600
Zak
Pasir Pasang
0.0300
M3
Campuran Kedap Air
*)
0.0180
Lot
Pekerja
0.2500
Org
Tukang Batu
0.7000
Org
Kepala Tukang Batu
0.0500
Org
Mandor
0.0250
Org
Alat Bantu
0.0240
Lot
Upah Angkut
0.0000
Lot
Jumlah
Keuntungan Max.
x
=
0.0000 %
Jumlah
Dibulatkan
1 M2 DINDING GRANITO 30 x 30
Granito 30 x 30
PC 50 Kg/Zak (Tiga Roda)
Pasir Pasang

7
85,157.00

660,000.00
25,000.00
35,000.00
51,000.00
58,000.00
736,930.00
693,161.85
770,091.85

32,500.00
53,000.00
140,000.00
4,000.00
25,000.00
35,000.00
51,000.00
58,000.00
45,557.00
68,284.90

152,500.00
53,000.00
140,000.00
25,000.00
35,000.00
51,000.00
58,000.00
178,450.00
194,885.40

80,000.00
53,000.00
140,000.00
97,980.00
25,000.00
35,000.00
51,000.00
58,000.00
134,493.64
99,743.64
137,721.49

660,000.00
62,500.00
8,750.00
5,100.00
580.00
33,161.85
770,091.85
770,091.85
770,091.00
32,825.00
8,480.00
4,200.00
52.00
4,687.50
13,125.00
3,825.00
1,090.40
68,284.90
68,284.90
68,284.00
167,750.00
6,360.00
4,340.00
4,687.50
7,875.00
1,912.50
1,960.40
194,885.40
194,885.40
194,885.00
80,000.00
13,780.00
4,200.00
1,763.64
6,250.00
24,500.00
2,550.00
1,450.00
3,227.85
137,721.49
137,721.49
137,721.00

1.0000
0.2600
0.0300
Page 188

M2
Zak
M3

55,000.00
53,000.00
140,000.00

55,000.00
13,780.00
4,200.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

2
d.
e.
f.
g.
h.
i.
j.

Jumlah
Keuntungan Max.

03/08

A.066.1
a.
b.
c.
d.
e.
f.
g.
h.
i.

Campuran Kedap Air


Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Alat Bantu
Upah Angkut

*)

Lot
Org
Org
Org
Org
Lot

72,980.00
25,000.00
35,000.00
51,000.00
58,000.00
109,043.64
74,293.64

Lot

0.0000 %

Jumlah
Dibulatkan
1 M2 KERAMIK 60/60 DN BERWARNA
Keramik 60/60 KW 1 DN Berwarna
PC 50 Kg/Zak (Tiga Roda)
Pasir Pasang
Semen Warna
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
Upah Angkut
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

0.0180
0.2500
0.7000
0.0500
0.0250
0.0240
0.0000

111,660.69

7
1,313.64
6,250.00
24,500.00
2,550.00
1,450.00
2,617.05
111,660.69
111,660.69
111,660.00

1.0100
0.1600
0.0300
0.0130
0.1875
0.3750
0.0750
0.0188
0.0000
=

Page 189

0.0000 %

M2
Zak
M3
Kg
Org
Org
Org
Org
Lot

85,000.00
53,000.00
140,000.00
4,000.00
25,000.00
35,000.00
51,000.00
58,000.00
98,582.00
x

121,309.90

85,850.00
8,480.00
4,200.00
52.00
4,687.50
13,125.00
3,825.00
1,090.40
121,309.90
121,309.90
121,309.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

Page 190

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

Page 191

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

Page 192

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

Page 193

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

Page 194

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

03/08

Page 195

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

PEMERINTAH KABUPATEN KARAWANG

DINAS CIPTA KARYA


Jl. Dewi Sartika No. 1 Tlp. 402117 Karawang

REKAPITULASI :
ANALISA HARGA SATUAN
TAHUN 2009 KABUPATEN KARAWANG
Hal. 1
No.

KODE
ANALISA

URAIAN

HARGA SATUAN

A.001

1 M2 PEK. PENGUKURAN KEMBALI (SITE)

3
Rp.

A.002

1 M' PEK. PASANGAN BOUWPLANK

Rp.

29,445.00

A.003

1 M2 LOS KERJA / GUDANG

Rp.

371,940.00

A.004

1 M2 PEK. KANTOR DIREKSI

Rp.

446,091.00

A.005

1 M2 PAPAN NAMA PROYEK

Rp.

483,251.00

A.005.1

1 BH PAPAN NAMA PROYEK

Rp.

104,652.00

A.006

1 M2 PAGAR PENGAMAN PROYEK

Rp.

220,915.00

A.007

1 M3 PEK. GALIAN TANAH BIASA MAX. KEDALAMAN 1 M'

Rp.

20,200.00

1,275.00

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

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

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

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


Rp.
RANGKANYA)
63,050.00

104

A.129.1

1 M2 RANGKA ATAP GENTENG BETON/KERAMIK KAYU KUAT KELAS II (MARANTI) (HANYA


Rp.RANGKA)
63,050.00

105

A.130

106

A.130.1

107

A.132

108

A.132.1

109

A.133

110

A.133.1
(460.01)

1 M2 RANGKA ATAP GENTENG PLENTONG KUAT KELAS II (MARANTI) (HANYA RANGKA)Rp.

54,050.00

1 M2 RANGKA ATAP GENTENG PLENTONG KAYU KUAT KELAS II (MAHONI) (HANYA RANGKA)
Rp.

54,050.00

1 M' PEKERJAAN BUBUNGAN GENTENG PLENTONG PRES (JATIWANGI/PLERED)

Rp.

61,622.00

1 M2 PEKERJAAN PENUTUP ATAP GENTENG PLENTONG PRES (JATIWANGI/PLERED) Rp.

28,254.00

1 M' PEKERJAAN BUBUNGAN ATAP GENTENG BETON

Rp.

68,833.00

1 M2 PEKERJAAN PENUTUP ATAP GENTENG BETON

Rp.

33,547.00

111

A.145

1 M' SALURAN GRAVEL BETON 1/2 20 CM + PASANGAN

Rp.

84,421.00

112

A.146

1 M' SALURAN GRAVEL BETON 1/2 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

116

A.152

Rp.

30,220.00

117

A.153

Rp.

2,700.00

Rp.

1,080.00

Rp.

15,800.00

Rp.

3,792.00

Rp.

7,585.00

Rp.

352,200.00

Rp.

216,600.00

Rp.

11,667.00

Rp.

3,415.00
51,230.00

1 M3 MEMBONGKAR DINDING BATA


(JIKA BONGKARAN TIDAK DIPAKAI LAGI)
1 M2 MEMBONGKAR PLESTERAN DINDING
1 M2 MEMBONGKAR GENTENG/SIRAP

118

A.154

119

A.155

120

A.156

121

A.157

122

A.158

123

A.159

124

A.160

125

A.161

126

200.08.1

1 M3 URUGAN TANAH SETEMPAT DIRATAKAN

Rp.

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

(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)

136

550.08.R

1 BH PAS. BAK MANDI BATU BATA KAP. 0,3 M3

Rp.

137
138

550.25

1 M' PAS. PIPA PVC TYPE AW 1/2"

Rp.

8,641.00

550.26

1 M' PAS. PIPA PVC TYPE AW 3/4"

Rp.

10,191.00

139

550.27

1 M' PAS. PIPA PVC TYPE AW 1"

Rp.

14,066.00

141

550.28

1 M' PAS. PIPA PVC TYPE AW 1 1/2"

Rp.

18,910.00

MARET

361,780.00

Hal. 4
1

142

550.29

1 M' PAS. PIPA PVC TYPE AW 2"

Rp.

22,785.00

143

550.30

1 M' PAS. PIPA PVC TYPE AW 2 1/2"

Rp.

34,410.00

144

550.31

1 M' PAS. PIPA PVC TYPE D 3" UNTUK PEMBUANGAN KM/WC

Rp.

26,660.00

145

550.31

1 M' PAS. PIPA PVC TYPE AW 3"

Rp.

42,160.00

146

550.32

1 M' PAS. PIPA PVC TYPE D 4" UNTUK PEMBUANGAN KM/WC

Rp.

38,285.00

147

550.32

1 M' PAS. PIPA PVC TYPE AW 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

1 M2 MELABUR DENGAN PLITUR JADI

Rp.

16,301.00

1 M2 MELABUR RANGKA ATAP DENGAN RESIDU

Rp.

3,472.00

950.11+

164

950.13

165
166

950.12

Rp.

455,730.00

167

K.815-BM 1 M3 PASANG BRONJONG PENAHAN


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

MARET
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

Pembina TK. I

Penata Muda Tk.I

NIP. 19560608 198503 1 004

NIP. 19650302 199403 1 009

PEMERINTAH KABUPATEN KARAWANG

DINAS CIPTA KARYA


Jl. Dewi Sartika No. 1 Tlp. 402117 Karawang

DAFTAR :
ANALISA HARGA SATUAN (KHUSUS)
TAHUN 2009 KABUPATEN KARAWANG

No.

KODE
ANALISA

URAIAN

KOEFISIEN SATUAN

HARGA
SATUAN
(Rp.)

JUMLAH
[4 x 6]
(Rp.)

A. KANTOR CAMAT
1

03/08

P.MAT-1
a.
b.
c.
d.
e.

P.MAT-2
a.
b.
c.
d.
e.
f.
g.
h.

P.MAT-3
a.
b.
c.
d.
e.
f.
g.
h.

P.MAT-4
a.
b.
c.
d.
e.
f.
g.
h.

1 BH KUSEN JENDELA J1 (ALUMINIUM) PROTOTYPE KANTOR CAMAT


Kusen Aluminium 1 1/2 x 3"
8.5500
M'
Karet
10.0000
M'
Sealant
14.0000
M'
Kaca Rayban 5 mm
2.6752
M2
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J2 PROTOTYPE KANTOR CAMAT
Kusen Aluminium 1 1/2 x 3"
6.4500
M'
Daun Jendela Aluminium
7.0000
M'
Karet
6.4400
M'
Sealant
10.8000
M'
Kaca Rayban 5 mm
1.1172
M2
Engsel Casemet 16"
2.0000
Ps
Rambuncis
2.0000
Bh
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J3 PROTOTYPE KANTOR CAMAT
Kusen Aluminium 1 1/2 x 3"
6.8500
M'
Daun Jendela Aluminium
7.4000
M'
Karet
6.8400
M'
Sealant
11.6000
M'
Kaca Rayban 5 mm
1.3452
M2
Engsel Casemet 16"
2.0000
Ps
Rambuncis
2.0000
Bh
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J4 PROTOTYPE KANTOR CAMAT
Kusen Aluminium 1 1/2 x 3"
9.6000
M'
Daun Jendela Aluminium
7.4000
M'
Karet
14.6400
M'
Sealant
14.6000
M'
Kaca Rayban 5 mm
2.2398
M2
Engsel Casemet 16"
2.0000
Ps
Rambuncis
2.0000
Bh
Upah Pasang
Lot
0.0000
Page 204

70,000.00
3,000.00
8,000.00
91,500.00
740,500.00
985,280.80

70,000.00
75,000.00
3,000.00
8,000.00
91,500.00
145,540.00
10,000.00
1,495,523.80
1,495,523.80

70,000.00
75,000.00
3,000.00
8,000.00
91,500.00
145,540.00
10,000.00
1,581,985.80
1,581,985.80

70,000.00
75,000.00
3,000.00
8,000.00
91,500.00
145,540.00
10,000.00
1,903,741.70

598,500.00
30,000.00
112,000.00
244,780.80
985,280.80
985,280.80
985,280.00
451,500.00
525,000.00
19,320.00
86,400.00
102,223.80
291,080.00
20,000.00
1,495,523.80
1,495,523.80
1,495,523.00
479,500.00
555,000.00
20,520.00
92,800.00
123,085.80
291,080.00
20,000.00
1,581,985.80
1,581,985.80
1,581,985.00
672,000.00
555,000.00
43,920.00
116,800.00
204,941.70
291,080.00
20,000.00
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

P.MAT-5
a.
b.
c.
d.
e.
f.
g.
h.

P.MAT-6
a.
b.
c.
d.
e.
f.
g.
h.

P.MAT-7
a.
b.
c.
d.
e.

P.MAT-8
a.
b.
c.
d.
e.
f.
g.
h.
i.

03/08

P.MAT-9
a.
b.

Jumlah
Keuntungan Max.
=
0.0000 %
x
1,903,741.70
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J5 PROTOTYPE KANTOR CAMAT
Kusen Aluminium 1 1/2 x 3"
5.9500
M'
70,000.00
Daun Jendela Aluminium
6.2000
M'
75,000.00
Karet
5.6400
M'
3,000.00
Sealant
10.4000
M'
8,000.00
Kaca Rayban 5 mm
0.9912
M2
91,500.00
Engsel Casemet 16"
2.0000
Ps
145,540.00
Rambuncis
2.0000
Bh
10,000.00
Upah Pasang
Lot
1,383,394.80
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
1,383,394.80
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J6 PROTOTYPE KANTOR CAMAT
Kusen Aluminium 1 1/2 x 3"
10.8500
M'
70,000.00
Daun Jendela Aluminium
12.4000
M'
75,000.00
Karet
11.2800
M'
3,000.00
Sealant
16.4000
M'
8,000.00
Kaca Rayban 5 mm
1.9824
M2
91,500.00
Engsel Jendela
4.0000
Ps
145,540.00
Rambuncis
4.0000
Bh
10,000.00
Upah Pasang
Lot
2,658,089.60
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
2,658,089.60
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J7 PROTOTYPE KANTOR CAMAT
Kusen Aluminium 1 1/2 x 3"
26.8500
M'
70,000.00
Karet
36.6000
M'
3,000.00
Sealant
31.6000
M'
8,000.00
Kaca Rayban 5 mm
10.9836
M2
91,500.00
Upah Pasang
Lot
3,247,099.40
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
3,247,099.40
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU P1 PROTOTYPE KANTOR CAMAT
Kusen Aluminium 1 1/2 x 3"
5.9000
M'
70,000.00
Daun Pintu Double Teakwood Rangka
3.4020
M2
235,560.00
Kayu Kuat Kelas II (Mahoni)
Sealant
12.0000
M'
8,000.00
Kunci Tanam
1.0000
Bh
47,500.00
Engsel Pintu
6.0000
Bh
12,750.00
Espagnolet / Slot Tanam Pintu Double
1.0000
Set
25,000.00
Frame Kusen granito 30/30
2.5600
M2
108,076.00
Plitur daun pintu
M2
16,301.00
6.8040
Upah Pasang
Lot
438,000.00
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
1,846,961.68
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU P2 & P2' PROTOTYPE KANTOR CAMAT
Kusen Aluminium 1 1/2 x 3"
5.1000
M'
70,000.00
Daun Pintu Double Teakwood Rangka
1.7220
M2
235,560.00
Page 205

1,903,741.70
1,903,741.70
1,903,741.00
416,500.00
465,000.00
16,920.00
83,200.00
90,694.80
291,080.00
20,000.00
1,383,394.80
1,383,394.80
1,383,394.00
759,500.00
930,000.00
33,840.00
131,200.00
181,389.60
582,160.00
40,000.00
2,658,089.60
2,658,089.60
2,658,089.00
1,879,500.00
109,800.00
252,800.00
1,004,999.40
3,247,099.40
3,247,099.40
3,247,099.00
413,000.00
801,375.12
96,000.00
47,500.00
76,500.00
25,000.00
276,674.56
110,912.00
1,846,961.68
1,846,961.68
1,846,961.00
357,000.00
405,634.32

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

c.
d.
e.
f.
g.

10

P.MAT-10
a.
b.
c.
d.
e.
f.
g.
h.

11

P.MAT-11
a.
b.
c.
d.
e.
f.
g.

12

13
03/08

P.MAT-12
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.
n.

P.MAT-13
a.

Kayu Kuat Kelas II (Mahoni)


Sealant
10.4000
M'
Kunci Tanam
1.0000
Bh
Engsel Pintu
3.0000
Bh
Plitur daun pintu
3.4440
M2
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU P3 PROTOTYPE KANTOR CAMAT
Kusen Aluminium 1 1/2 x 3"
5.5000
M'
Daun Pintu Double Teakwood Rangka
2.5620
M2
Kayu Kuat Kelas II (Mahoni)
Sealant
11.2000
M'
Kunci Tanam
1.0000
Bh
Engsel Pintu
6.0000
Bh
Espagnolet / Slot Tanam pintu double
1.0000
Set
Plitur daun pintu
5.1240
M2
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU P4 PROTOTYPE KANTOR CAMAT
Kusen Aluminium 1 1/2 x 3"
5.0000
M'
Daun Pintu Double Teakwood Rangka
1.5120
M2
Kayu Kuat Kelas II (Mahoni)
Sealant
10.2000
M'
Kunci Tanam
1.0000
Bh
Engsel Pintu
3.0000
Bh
Plitur daun pintu
3.0240
M2
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 UNIT PINTU LIPAT PARTISI P5 PROTOTYPE KANTOR CAMAT
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
13.5200
M2
Kunci Tanam
1.0000
Bh
Engsel Pintu
18.0000
Bh
Frame Kusen Teakwood 4 mm + Rangka
4.0400
M2
Grendel Tanam Stainless Pendek
6.0000
Bh
Bracket Gantung W 500
10.0000
Bh
Baud Brecket
20.0000
Bh
Rel Atas 2,9 M'
2.0000
Btg
Rel Bawah 3 M'
2.0000
Btg
Roda Atas Lipat Tengah Roda 2
4.0000
Bh
Roda Bawah Lipat Tengah
4.0000
Bh
Handle Asbak
2.0000
Bh
Plitur daun pintu
27.0400
M2
Upah Pasang
Lot
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 UNIT PINTU LIPAT PARTISI P6 PROTOTYPE KANTOR CAMAT
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
6.2400
M2
Page 206

8,000.00
47,500.00
12,750.00
16,301.00
357,000.00
987,724.96

83,200.00
47,500.00
38,250.00
56,140.64
987,724.96
987,724.96
987,724.00

70,000.00
235,560.00

385,000.00
603,504.72

8,000.00
47,500.00
12,750.00
25,000.00
16,301.00
410,000.00

89,600.00
47,500.00
76,500.00
25,000.00
83,526.32
1,310,631.04
1,310,631.04
1,310,631.00

1,310,631.04

70,000.00
235,560.00

350,000.00
356,166.72

8,000.00
47,500.00
12,750.00
16,301.00
350,000.00

81,600.00
47,500.00
38,250.00
49,294.22
922,810.94
922,810.94
922,810.00

922,810.94

235,560.00
47,500.00
12,750.00
134,090.00
146,000.00
69,000.00
5,000.00
359,000.00
186,000.00
212,000.00
57,000.00
38,000.00
16,301.00
3,908,000.00
9,133,873.84

235,560.00

3,184,771.20
47,500.00
229,500.00
541,723.60
876,000.00
690,000.00
100,000.00
718,000.00
372,000.00
848,000.00
228,000.00
76,000.00
440,779.04
781,600.00
9,133,873.84
9,133,873.84
9,133,873.00
1,469,894.40

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.
n.

14

15

16

03/08

Kunci Tanam
1.0000
Bh
47,500.00
47,500.00
Engsel Pintu
6.0000
Bh
12,750.00
76,500.00
Frame Kusen Teakwood 4 mm + Rangka
2.9000
M2
134,090.00
388,861.00
Grendel Tanam Stainless Pendek
6.0000
Bh
146,000.00
876,000.00
Bracket Gantung W 500
5.0000
Bh
69,000.00
345,000.00
Baud Brecket
10.0000
Bh
5,000.00
50,000.00
Rel Atas 2,9 M'
1.0000
Btg
359,000.00
359,000.00
Rel Bawah 2,4 M'
1.0000
Btg
175,000.00
175,000.00
Roda Atas Lipat Tengah Roda 2
2.0000
Bh
212,000.00
424,000.00
Roda Bawah Lipat Tengah
2.0000
Bh
57,000.00
114,000.00
Handle Asbak
2.0000
Bh
38,000.00
76,000.00
Plitur daun pintu
12.4800
M2
16,301.00
203,436.48
Upah Pasang
Lot
2,419,000.00
483,800.00
0.2000
Jumlah
5,088,991.88
Keuntungan Max.
=
0.0000 %
x
5,088,991.88
Jumlah
5,088,991.88
Dibulatkan
5,088,991.00
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
Lot
322,000.00
0.0000
Jumlah
753,891.91
Keuntungan Max.
=
0.0000 %
x
753,891.91
Jumlah
753,891.91
Dibulatkan
753,891.00
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
Lot
2,283,183.30
0.0000
Jumlah
3,231,814.34
Keuntungan Max.
=
0.0000 %
x
3,231,814.34
Jumlah
3,231,814.34
Dibulatkan
3,231,814.00
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
Page 207

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

k.
l.
m.

03/08

17

P.MAT-17
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
l.

18

P.MAT-18
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
l.
k.

19

P.MAT-19
a.
b.
c.
d.
e.
f.
g.

20

P.MAT-20
a.
b.
c.

Rambuncis
2.0000
Bh
10,000.00
20,000.00
Plitur daun pintu
5.1240
M2
16,301.00
83,526.32
Upah Pasang
Lot
2,365,175.80
0.0000
Jumlah
3,313,806.84
Keuntungan Max.
=
0.0000 %
x
3,313,806.84
Jumlah
3,313,806.84
Dibulatkan
3,313,806.00
1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA PJ3 & PJ3' PROTOTYPE KANTOR CAMAT
Kusen Aluminium 1 1/2 x 3"
10.8000
M'
70,000.00
756,000.00
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
2.5620
M2
235,560.00
603,504.72
Sealant
16.8000
M'
8,000.00
134,400.00
Kunci Tanam
1.0000
Bh
47,500.00
47,500.00
Engsel Pintu
6.0000
Bh
12,750.00
76,500.00
Espagnolet / Slot Tanam Pintu Double
1.0000
Set
25,000.00
25,000.00
Daun Jendela
14.4000
M'
75,000.00
1,080,000.00
Karet
6.6400
M'
3,000.00
19,920.00
Kaca Rayban 5 mm
1.2912
M2
91,500.00
118,144.80
Engsel Casemet 16"
2.0000
Ps
145,540.00
291,080.00
Rambuncis
2.0000
Bh
10,000.00
20,000.00
Plitur daun pintu
5.1240
M2
16,301.00
83,526.32
Upah Pasang
Lot
2,310,144.80
0.0000
Jumlah
3,255,575.84
Keuntungan Max.
=
0.0000 %
x
3,255,575.84
Jumlah
3,255,575.84
Dibulatkan
3,255,575.00
1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA PJ4 PROTOTYPE KANTOR CAMAT
Kusen Aluminium 1 1/2 x 3"
10.4000
M'
70,000.00
728,000.00
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
1.7220
M2
235,560.00
405,634.32
Sealant
16.0000
M'
8,000.00
128,000.00
Kunci Tanam
1.0000
Bh
47,500.00
47,500.00
Engsel Pintu
3.0000
Bh
12,750.00
38,250.00
Daun Jendela
14.4000
M'
75,000.00
1,080,000.00
Karet
6.6400
M'
3,000.00
19,920.00
Kaca Rayban 5 mm
1.2912
M2
91,500.00
118,144.80
Engsel Casemet 16"
2.0000
Ps
145,540.00
291,080.00
Rambuncis
2.0000
Bh
10,000.00
20,000.00
Plitur daun pintu
3.4440
M2
16,301.00
56,140.64
Upah Pasang
Lot
2,257,144.80
0.0000
Jumlah
2,932,669.76
Keuntungan Max.
=
0.0000 %
x
2,932,669.76
Jumlah
2,932,669.76
Dibulatkan
2,932,669.00
1 M' PAS. RAILING BSP 3" PROTOTYPE KANTOR CAMAT
Pipa BSP 3"
1.1000
M'
62,500.00
68,750.00
Plat Ring + Dop
1.0000
Bh
25,000.00
25,000.00
Pengelasan
24.4700
Cm
1,215.40
29,740.74
Melubang Besi dg. Bor
6.0000
Ttk
2,701.25
16,207.50
Dynabolt 8
6.0000
Bh
3,000.00
18,000.00
Pengecatan Besi
0.0880
M2
28,580.00
2,515.04
Upah Pasang
Lot
111,750.00
22,350.00
0.2000
Jumlah
182,563.28
Keuntungan Max.
=
0.0000 %
x
182,563.28
Jumlah
182,563.28
Dibulatkan
182,563.00
1 SET PENANGKAL PETIR PROTOTYPE KANTOR CAMAT
Head Kurn R 80 M
1.0000
Unit
5,500,000.00
5,500,000.00
0.5000
Btg
175,000.00
87,500.00
Pipa GIV 1,5 "
Kabel NYY 1x50 mm2
27.2300
M'
60,000.00
1,633,800.00
Page 208

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

d.
e.

21

P.MAT-21
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

k.
l.

22

23

24

03/08

P.MAT-22
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

P.MAT-23
a.
b.
c.
d.
e.

P.MAT-24
a.
b.

Grounding System (Max.3 Ohm) w/ GIV 1"


1.0000
Unit
3,250,000.00
BC 50 mm + Bak Kontrol
Tambahan Upah + Alat
0.2000
Lot
7,221,300.00
Jumlah
Keuntungan Max.
=
0.0000 %
x 11,915,560.00
Jumlah
Dibulatkan
1 UNIT GROUND TANK KAP. 12 M3 PROTOTYPE KANTOR CAMAT
Galian Tanah Kedalaman 2.3 M'
16.0400
M3
25,110.00
Urugan Kembali
2.3700
M3
6,731.40
Urugan Pasir
0.3200
M3
136,330.00
Lantai Kerja
0.3200
M3
485,218.00
Beton Site Mix K-175
4.1900
M3
621,297.00
Besi Beton U-24
326.7000
Kg
8,946.40
Bekisting Papan
50.0400
M2
44,350.00
Stootwerk
5.0000
M2
122,218.00
Labur Water Proofing Aquaproof
11.5000
M2
30,699.45
Tutup Man Hole :
- Plat Esser u. Tutup Man Hole
0.6400
M2
156,250.00
- Besi Siku 30.30.3
7.2080
Kg
12,201.75
- Pengelasan
36.0000
Cm
1,215.40
Pengecatan Tutup Man Hole
1.2800
M2
28,580.00
Tambahan Upah Kerja
0.0000
Lot
187,950.21
Jumlah
Keuntungan Max.
=
0.0000 %
x
9,595,331.03
Jumlah
Dibulatkan
1 UNIT ATAP POLYCARBONAT ENTRANCE PROTOTYPE KANTOR CAMAT
Polycarbonat
11.8241
M2
60,532.69
Besi Hollow 4 x 6
33.7312
M'
15,833.33
Besi Hollow 2 x 4
7.2040
M'
8,333.33
Pengelasan
852.0000
Cm
1,215.40
Melubang Besi dg. Bor
216.0000
Ttk
2,701.25
Baud Polycarbonat
208.0000
Bh
50.00
Dynabolt 10
8.0000
Bh
5,000.00
Pengecatan Besi
7.6107
M2
5,000.00
Sealant
14.4032
M'
8,000.00
Upah Pasang
Lot
1,360,257.34
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
x
3,404,575.45
Jumlah
Dibulatkan
1 BH BETON PENUTUP SALURAL GRAVEL PROTOTYPE KANTOR CAMAT (50X50X6 CM)
Beton Cor K.175
0.0150
M3
621,297.00
Besi Beton U-24
0.8800
Kg
8,946.40
Cetakan Beton
0.1200
M2
44,350.00
Acian Finishing
0.3700
M2
11,669.00
Upah Pasang
0.3500
Lot
22,514.29
Jumlah
Keuntungan Max.
=
0.0000 %
x
34,711.82
Jumlah
Dibulatkan
1 BH GRIL BESI PROTOTYPE KANTOR CAMAT (50X50X6 CM)
Besi U 50.38.5
208.2200
Kg
12,201.75
Pengelasan
225.0000
Cm
1,215.40
Jumlah
Keuntungan Max.
=
0.0000 %
x
2,814,112.49
Jumlah
Page 209

3,250,000.00
1,444,260.00
11,915,560.00
11,915,560.00
11,915,560.00
402,764.40
15,953.42
43,625.60
155,269.76
2,603,234.43
2,922,788.88
2,219,274.00
611,090.00
353,043.68
100,000.00
87,950.21
43,754.26
36,582.40
9,595,331.03
9,595,331.03
9,595,331.00
715,746.58
534,077.43
60,033.33
1,035,517.39
583,470.00
10,400.00
40,000.00
38,053.61
115,225.65
272,051.47
3,404,575.45
3,404,575.45
3,404,575.00
9,319.46
7,872.83
5,322.00
4,317.53
7,880.00
34,711.82
34,711.82
34,711.00
2,540,648.39
273,464.10
2,814,112.49
2,814,112.49

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

25

P.MAT-25
a.
b.
c.
d.
e.

Dibulatkan
Pas. INSTALASI LISTRIK PROTOTYPE KANTOR CAMAT
Kabel NYM 3 x 1,5 mm
Kabel NYM 2 x 1,5 mm
Kabel NYM 3 x 2,5 mm
Kabel NYM 2 x 2,5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan

2,814,112.00
265.0000
419.0000
211.0000
153.0000
0.1500

M'
M'
M'
M'
Lot

0.0000 %

5,520.00
3,950.00
6,900.00
5,500.00
5,415,250.00
x

6,227,537.50

1,462,800.00
1,655,050.00
1,455,900.00
841,500.00
812,287.50
6,227,537.50
6,227,537.50
6,227,537.00

B. KANTOR KONI
26

27

28

29

03/08

KONI-1
a.
b.
c.
d.
e.
f.
g.
h.

KONI-2
a.
b.
c.
d.
e.
f.
g.
h.

KONI-3
a.
b.
c.
d.
e.
f.
g.
h.

KONI-4
a.
b.
c.
d.
e.
f.

1 BH KUSEN ALUMUNIUM
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"

J1
12.5800
15.9200
3.2700
14.5600
2.6500
4.0000
4.0000
0.0000
=

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
2,034,165.00
x

2,161,525.00

880,600.00
127,360.00
245,250.00
43,680.00
242,475.00
582,160.00
40,000.00
2,161,525.00
2,161,525.00
2,161,525.00

J2
9.8400
13.5200
2.4500
10.9200
1.9900
3.0000
3.0000
0.0000
=

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
1,554,015.00
x

1,662,175.00

688,800.00
108,160.00
183,750.00
32,760.00
182,085.00
436,620.00
30,000.00
1,662,175.00
1,662,175.00
1,662,175.00

J3
7.1000
11.1200
1.6400
7.2800
1.3200
2.0000
2.0000
0.0000
=

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
1,073,700.00
x

1,162,660.00

497,000.00
88,960.00
123,000.00
21,840.00
120,780.00
291,080.00
20,000.00
1,162,660.00
1,162,660.00
1,162,660.00

J4

Page 210

4.3800
8.7600
0.8200
3.6800
0.6600
1.0000

M'
M'
M'
M'
M2
Ps

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00

306,600.00
70,080.00
61,500.00
11,040.00
60,390.00
145,540.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

g.
h.

30

31

32

33

03/08

KONI-5
a.
b.
c.
d.
e.
f.
g.
h.

KONI-6
a.
b.
c.
d.
e.
f.
g.
h.

KONI-7
a.
b.
c.
d.
e.
f.
g.
h.

KONI-8
a.
b.
c.
d.
e.
f.
g.
h.

Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM J5
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM BV
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM P1
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Plitur daun pintu
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM P2
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Plitur daun pintu
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
Page 211

1.0000
0.0000

Bh
Lot

0.0000 %

4.9600
10.2400
1.0900
4.3600
0.9100
1.0000
1.0000
0.0000

10,000.00
595,070.00
x

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

2.3600
4.7900
0.2600
1.6400
0.1800
1.0000
1.0000
0.0000

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
680,835.00
x

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

5.9800
3.3600
11.9600
1.0000
6.0000
1.0000
6.7200
0.0000

M'
M2
M'
Bh
Bh
Set
M'
Lot

5.9800
3.3600
11.9600

0.0000 %

399,950.00

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
16,301.00
443,600.00
x

M'
M2
M'
Bh
Bh
Set
M'
Lot

6.0000
1.0000
6.7200
0.0000

762,755.00

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
361,630.00
x

0.0000 %

665,150.00

1,564,304.32

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
16,301.00
443,600.00
x

1,564,304.32

10,000.00
665,150.00
665,150.00
665,150.00
347,200.00
81,920.00
81,750.00
13,080.00
83,265.00
145,540.00
10,000.00
762,755.00
762,755.00
762,755.00
165,200.00
38,320.00
19,500.00
4,920.00
16,470.00
145,540.00
10,000.00
399,950.00
399,950.00
399,950.00
418,600.00
791,481.60
95,680.00
47,500.00
76,500.00
25,000.00
109,542.72
1,564,304.32
1,564,304.32
1,564,304.00
418,600.00
791,481.60
95,680.00
47,500.00
76,500.00
25,000.00
109,542.72
1,564,304.32
1,564,304.32
1,564,304.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

34

35

36

37

KONI-9
a.
b.
c.
d.
e.
f.
g.
h.

KONI-10
a.
b.
c.
d.
e.
f.
g.

KONI-11
a.
b.
c.
d.
e.
f.
g.

KONI-12
a.
b.
c.
d.
e.
f.
g.
h.
i.

1 BH KUSEN ALUMUNIUM P3/P3"


Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Plitur daun pintu
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM P4
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Plitur daun pintu
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Plitur daun pintu
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 UNIT ATAP POLYCARBONAT ENTRANCE
Polycarbonat
Besi Pipa GIV 2"
Pengelasan
Melubang Besi dg. Bor
Baud Polycarbonat
Dynabolt 10
Pengecatan Besi
Sealant
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan

5.5800
2.5200
11.1600

M'
M2
M'
Bh
Bh
Set
M'
Lot

1
6.0000
1.0000
5.0400
0.0000
0.0000 %

5.1800
1.6800
10.3600

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
16,301.00
415,600.00
x

M'
M2
M'
Bh
Bh
M'
Lot

1
3.0000
3.3600
0.0000
0.0000 %

3.8800
0.6200
7.7600

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
16,301.00
445,480.00
x

M'
M2
M'
Bh
Bh
M'
Lot

1
3.0000
1.2400
0.0000
0.0000 %

14.4000
58.4000
628.0000
160.0000
180.0000
8.0000
7.6100
14.4030
0.2000

981,742.16

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
16,301.00
333,680.00
x

M2
M'
Cm
Ttk
Bh
Bh
M2
M'
Lot

0.0000 %

1,304,648.24

585,690.44

60,532.69
20,250.00
1,215.40
2,701.25
50.00
5,000.00
5,000.00
8,000.00
2,103,270.70
x

3,872,667.53

390,600.00
593,611.20
89,280.00
47,500.00
76,500.00
25,000.00
82,157.04
1,304,648.24
1,304,648.24
1,304,648.00
362,600.00
395,740.80
82,880.00
47,500.00
38,250.00
54,771.36
981,742.16
981,742.16
981,742.00
271,600.00
146,047.20
62,080.00
47,500.00
38,250.00
20,213.24
585,690.44
585,690.44
585,690.00
871,670.70
1,182,600.00
763,268.69
432,200.00
9,000.00
40,000.00
38,050.00
115,224.00
420,654.14
3,872,667.53
3,872,667.53
3,872,667.00

B. KANTOR DINAS KESEHATAN


38

03/08

KES-1
a.
b.
c.
d.
e.

1 BH KUSEN ALUMUNIUM J2
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm

Page 212

1.9200
5.7000
8.8200
7.8800
1.2800

M'
M'
M'
M'
M2

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00

134,400.00
45,600.00
661,500.00
23,640.00
117,120.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

f.
g.
h.

39

40

41

42

43

03/08

KES-2
a.
b.
c.
d.
e.
f.
g.
h.

KES-3
a.
b.
c.
d.
e.

KES-4
a.
b.
c.
d.
e.
f.

KES-5
a.
b.
c.
d.
e.
f.
g.

KES-6
a.
b.
c.
d.

Engsel Casemet 16"


Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM J3
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM J4
Kusen Aluminium 1 1/2 x 3"
Sealant
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM P1
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM P2
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PV
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Page 213

2.0000
2.0000
0.0000

Ps
Bh
Lot

0.0000 %

9.4800
6.6000
11.8200
11.2200
2.1400
3.0000
3.0000
0.0000

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

11.8800
8.3400
21.0200
3.2100
0.0000

M'
M'
M'
M2
Lot

5.1000
1.7200
6.1000
1.0000
3.0000
0.0000

M'
M2
M'
Bh
Bh
Lot

5.8800
3.4000
5.8800
1.0000
6.0000
1.0000
0.0000

M'
M2
M'
Bh
Bh
Set
Lot

896,713.20

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
436,600.00
x

M'
M2
M'
Bh

1,255,095.00

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
357,000.00
x

0.0000 %

2,298,990.00

70,000.00
8,000.00
3,000.00
91,500.00
1,188,375.00
x

0.0000 %

1,293,340.00

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
2,246,190.00
x

0.0000 %

3.8600
0.7800
4.0200
1.0000

145,540.00
10,000.00
1,247,740.00

1,408,544.00

70,000.00
235,560.00
8,000.00
47,500.00

291,080.00
20,000.00
1,293,340.00
1,293,340.00
1,293,340.00
663,600.00
52,800.00
886,500.00
33,660.00
195,810.00
436,620.00
30,000.00
2,298,990.00
2,298,990.00
2,298,990.00
831,600.00
66,720.00
63,060.00
293,715.00
1,255,095.00
1,255,095.00
1,255,095.00
357,000.00
405,163.20
48,800.00
47,500.00
38,250.00
896,713.20
896,713.20
896,713.00
411,600.00
800,904.00
47,040.00
47,500.00
76,500.00
25,000.00
1,408,544.00
1,408,544.00
1,408,544.00
270,200.00
183,736.80
32,160.00
47,500.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

e.
f.

44

45

46

47

03/08

KES-7
a.
b.
c.
d.
e.
f.
g.
h.

KES-8
a.
b.
c.
d.
e.
f.
g.
h.

KES-9
a.
b.
c.
d.
e.
f.
g.
h.

KES-10
a.
b.
c.
d.
e.
f.
g.
h.

Engsel Pintu
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM BV
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS1
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Kunci Tanam
Engsel Pintu
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS2
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Kunci Tanam
Engsel Pintu
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS3
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Kunci Tanam
Engsel Pintu
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
Page 214

2.0000
0.0000

Bh
Lot

0.0000 %

2.2200
2.3800
1.9400
1.7600
0.2000
1.0000
1.0000
0.0000

12,750.00
270,200.00
x

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

21.9800
1.6800
1.0000
3.0000
4.3700
29.6600
2.8600
0.0000

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
480,020.00
x

M'
M2
Bh
Bh
M2
M'
M2
Lot

0.0000 %

17.1400
1.6800
1.0000
3.0000
3.3700
22.2000
2.1100
0.0000

M'
M2
Bh
Bh
M2
M'
M2
Lot

22.6800
1.6800
1.0000
3.0000
4.6500
30.5800
3.0700
0.0000

2,492,149.69

70,000.00
235,560.00
47,500.00
12,750.00
27,777.78
3,000.00
91,500.00
1,199,800.00
x

M'
M2
Bh
Bh
M2
M'
M2
Lot

0.0000 %

499,060.00

70,000.00
235,560.00
47,500.00
12,750.00
27,777.78
3,000.00
91,500.00
1,538,600.00
x

0.0000 %

559,096.80

2,034,566.91

70,000.00
235,560.00
47,500.00
12,750.00
27,777.78
3,000.00
91,500.00
1,587,600.00
x

2,570,902.47

25,500.00
559,096.80
559,096.80
559,096.00
155,400.00
19,040.00
145,500.00
5,280.00
18,300.00
145,540.00
10,000.00
499,060.00
499,060.00
499,060.00
1,538,600.00
395,740.80
47,500.00
38,250.00
121,388.89
88,980.00
261,690.00
2,492,149.69
2,492,149.69
2,492,149.00
1,199,800.00
395,740.80
47,500.00
38,250.00
93,611.11
66,600.00
193,065.00
2,034,566.91
2,034,566.91
2,034,566.00
1,587,600.00
395,740.80
47,500.00
38,250.00
129,166.67
91,740.00
280,905.00
2,570,902.47
2,570,902.47
2,570,902.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

48

49

50

51

52

03/08

KES-11
a.
e.
f.
h.

KES-12
a.
b.
c.
d.
e.
f.
g.
h.

KES-13
a.
b.
c.
d.
e.
f.
g.
h.

KES-14
a.
b.
c.
d.
e.
f.
g.
h.

KES-15
a.
e.
f.
g.
h.

1 BH KUSEN ALUMUNIUM PS4


Kusen Aluminium 1 1/2 x 3"
Teakwood 4 mm
Karet
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS5
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Kunci Tanam
Engsel Pintu
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS6
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Kunci Tanam
Engsel Pintu
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS7/ps7"
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Kunci Tanam
Engsel Pintu
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS8
Kusen Aluminium 1 1/2 x 3"
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
Page 215

28.1600
11.6800
29.6600
0.0000

M'
M2
M'
Lot

0.0000 %

33.5600
1.6800
1.0000
3.0000
10.3300
35.4200
0.5000
0.0000

70,000.00
27,777.78
3,000.00
1,971,200.00
x

M'
M2
Bh
Bh
M2
M'
M2
Lot

0.0000 %

22.3300
1.6800
1.0000
3.0000
7.1300
27.6000
0.5000
0.0000

70,000.00
235,560.00
47,500.00
12,750.00
27,777.78
3,000.00
91,500.00
2,349,200.00
x

M'
M2
Bh
Bh
M2
M'
M2
Lot

0.0000 %

22.4200
1.6800
1.0000
3.0000
4.6200
27.6800
3.0500
0.0000

M'
M2
Bh
Bh
M2
M'
M2
Lot

19.0600
3.2300
29.9400
2.4300
0.0000

2,371,196.36

70,000.00
235,560.00
47,500.00
12,750.00
27,777.78
3,000.00
91,500.00
1,569,400.00
x

M'
M2
M'
M2
Lot

0.0000 %

3,269,645.24

70,000.00
235,560.00
47,500.00
12,750.00
27,777.78
3,000.00
91,500.00
1,563,100.00
x

0.0000 %

2,384,624.44

2,541,339.13

70,000.00
27,777.78
3,000.00
91,500.00
1,334,200.00
x

1,736,087.22

1,971,200.00
324,444.44
88,980.00
2,384,624.44
2,384,624.44
2,384,624.00
2,349,200.00
395,740.80
47,500.00
38,250.00
286,944.44
106,260.00
45,750.00
3,269,645.24
3,269,645.24
3,269,645.00
1,563,100.00
395,740.80
47,500.00
38,250.00
198,055.56
82,800.00
45,750.00
2,371,196.36
2,371,196.36
2,371,196.00
1,569,400.00
395,740.80
47,500.00
38,250.00
128,333.33
83,040.00
279,075.00
2,541,339.13
2,541,339.13
2,541,339.00
1,334,200.00
89,722.22
89,820.00
222,345.00
1,736,087.22
1,736,087.22
1,736,087.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

53

54

55

56

57

58

03/08

KES-16
a.
b.
c.
d.
e.
f.
g.
h.

KES-17
a.
e.
f.
h.

KES-18
a.
b.
c.
d.
e.
f.
g.
h.

KES-19
a.
e.
f.
h.

KES-20
a.
e.
f.
g.
h.

KES-21
a.
b.
c.

1 BH KUSEN ALUMUNIUM PS9


Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Kunci Tanam
Engsel Pintu
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS10
Kusen Aluminium 1 1/2 x 3"
Teakwood 4 mm
Karet
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS11
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Kunci Tanam
Engsel Pintu
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS12
Kusen Aluminium 1 1/2 x 3"
Teakwood 4 mm
Karet
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS13
Kusen Aluminium 1 1/2 x 3"
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS14
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Kunci Tanam
Page 216

17.2600
1.6800
1.0000
3.0000
5.1700
19.7400
0.5000
0.0000

M'
M2
Bh
Bh
M2
M'
M2
Lot

0.0000 %

18.4600
5.2500
26.3200
0.0000

M'
M2
M'
Lot

0.0000 %

22.0600
1.6800
1.0000
3.0000
4.4800
26.3200
0.5000
0.0000

M'
M2
Bh
Bh
M2
M'
M2
Lot

6.5200
1.5000
6.9400
0.0000

M'
M2
M'
Lot

23.7300
4.3100
34.8200
3.2400
0.0000

M'
M2
M'
M2
Lot

518,886.67

70,000.00
27,777.78
3,000.00
91,500.00
1,661,100.00
x

M'
M2
Bh

2,274,845.24

70,000.00
27,777.78
3,000.00
456,400.00
x

0.0000 %

1,516,993.33

70,000.00
235,560.00
47,500.00
12,750.00
27,777.78
3,000.00
91,500.00
1,544,200.00
x

0.0000 %

1,938,271.91

70,000.00
27,777.78
3,000.00
1,292,200.00
x

0.0000 %

29.8700
1.6800
1.0000

70,000.00
235,560.00
47,500.00
12,750.00
27,777.78
3,000.00
91,500.00
1,208,200.00

2,181,742.22

70,000.00
235,560.00
47,500.00

1,208,200.00
395,740.80
47,500.00
38,250.00
143,611.11
59,220.00
45,750.00
1,938,271.91
1,938,271.91
1,938,271.00
1,292,200.00
145,833.33
78,960.00
1,516,993.33
1,516,993.33
1,516,993.00
1,544,200.00
395,740.80
47,500.00
38,250.00
124,444.44
78,960.00
45,750.00
2,274,845.24
2,274,845.24
2,274,845.00
456,400.00
41,666.67
20,820.00
518,886.67
518,886.67
518,886.00
1,661,100.00
119,722.22
104,460.00
296,460.00
2,181,742.22
2,181,742.22
2,181,742.00
2,090,900.00
395,740.80
47,500.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

d.
e.
f.
g.
h.

59

60

KES-22
a.
b.
c.
d.
e.
f.
g.
h.

KES-23
a.
e.
f.
h.

Engsel Pintu
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS15
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Kunci Tanam
Engsel Pintu
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS16
Kusen Aluminium 1 1/2 x 3"
Teakwood 4 mm
Karet
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan

3.0000
9.7900
46.7800
3.0300
0.0000

Bh
M2
M'
M2
Lot

0.0000 %

12.2800
1.6800
1.0000
3.0000
3.1200
11.7200
0.5000
0.0000

12,750.00
27,777.78
3,000.00
91,500.00
2,090,900.00
x

M'
M2
Bh
Bh
M2
M'
M2
Lot

0.0000 %

9.7600
2.4400
10.8800
0.0000

70,000.00
235,560.00
47,500.00
12,750.00
27,777.78
3,000.00
91,500.00
859,600.00
x

M'
M2
M'
Lot

0.0000 %

3,261,920.24

1,508,667.47

70,000.00
27,777.78
3,000.00
683,200.00
x

783,617.78

38,250.00
271,944.44
140,340.00
277,245.00
3,261,920.24
3,261,920.24
3,261,920.00
859,600.00
395,740.80
47,500.00
38,250.00
86,666.67
35,160.00
45,750.00
1,508,667.47
1,508,667.47
1,508,667.00
683,200.00
67,777.78
32,640.00
783,617.78
783,617.78
783,617.00

C. KANTOR INSPEKTORAT
61

62

63

03/08

WAS-1
b.
c.
f.
g.
i.

WAS-2
a.
b.
c.
d.
e.
f.
g.
h.

WAS-3
a.
b.

1 UNIT ATAP POLYCARBONAT ENTRANCE


Besi Pipa GIV 2"
Pengelasan
Dynabolt 10
Pengecatan Besi
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM J1
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM J2
Kusen Aluminium 1 1/2 x 3"
Sealant

Page 217

30.0000
455.0000
20.0000
4.7100
0.2000
=

M'
Cm
Bh
M2
Lot

0.0000 %

9.5200
13.5200
2.4500
23.2800
2.1000
3.0000
3.0000
0.0000
=

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

4.2000
8.7200

21,666.67
1,215.40
5,000.00
5,000.00
750,000.00

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
1,578,760.00
x

M'
M'

1,476,555.18

1,686,920.00

70,000.00
8,000.00

650,000.00
553,005.18
100,000.00
23,550.00
150,000.00
1,476,555.18
1,476,555.18
1,476,555.00
666,400.00
108,160.00
183,750.00
69,840.00
192,150.00
436,620.00
30,000.00
1,686,920.00
1,686,920.00
1,686,920.00
294,000.00
69,760.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

c.
d.
e.
f.
g.
h.

64

65

66

67

03/08

WAS-4
a.
b.
c.
d.
e.
f.
g.
h.

WAS-5
a.
b.
c.
d.
e.
f.
g.
h.

WAS-6
a.
b.
c.
d.
e.
f.
g.
h.

WAS-7
a.
b.
b.
c.
d.
e.
f.
g.

Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM J3
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM J4
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM J5
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM P1
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Karet
Kaca Rayban 5 mm
Page 218

0.8200
8.0000
0.7000
1.0000
1.0000
0.0000

M'
M'
M2
Ps
Bh
Lot

0.0000 %

7.1000
11.1200
1.6300
16.0000
1.4000
2.0000
2.0000
0.0000

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

4.9600

0.0000 %

27.8000

0.0000

0.0000 %

718,065.00

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
4,803,740.00
x

M'
M2
M'
Bh
Bh
Set
M'
M2

1,195,390.00

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
718,065.00

M'
M'
M'
M'
M2
Ps
Bh
Lot

26.2400
80.6400
7.0800

668,850.00

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
1,106,430.00

M'
M'
M'
M'
M2
Ps
Bh
Lot

1.1300
10.2800
1.0900
1.0000
1.0000
0.0000

5.9000
3.3600
11.9600
1.0000
6.0000
1.0000

75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
599,090.00

4,803,740.00

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
3,000.00
91,500.00

61,500.00
24,000.00
64,050.00
145,540.00
10,000.00
668,850.00
668,850.00
668,850.00
497,000.00
88,960.00
122,250.00
48,000.00
128,100.00
291,080.00
20,000.00
1,195,390.00
1,195,390.00
1,195,390.00
347,200.00
84,750.00
30,840.00
99,735.00
145,540.00
10,000.00
718,065.00
718,065.00
718,065.00
1,946,000.00
1,968,000.00
241,920.00
647,820.00
4,803,740.00
4,803,740.00
4,803,740.00
413,000.00
791,481.60
95,680.00
47,500.00
76,500.00
25,000.00
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

h.

68

69

70

71

03/08

WAS-8
a.
b.
b.
c.
d.
e.
f.
g.
h.

WAS-9
a.
b.
b.
c.
d.
e.
f.
g.
h.

WAS-10
a.
b.
c.
d.
e.
f.
g.
h.

WAS-11
a.
b.
b.
c.
d.
e.
f.
g.
h.

Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM P2/P2'
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM P3/P4
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM BV
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PS
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Page 219

Lot

0.0000
0.0000 %

5.5000
2.5200
11.1600
1.0000
6.0000
1.0000

413,000.00
x

M'
M2
M'
Bh
Bh
Set
M'
M2
Lot

0.0000
0.0000 %

5.1000
1.6800
10.3800
1.0000
3.0000

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
3,000.00
91,500.00
385,000.00
x

M'
M2
M'
Bh
Bh
Set
M'
M2
Lot

0.0000
0.0000 %

2.2000
5.1200
0.2900
4.3200
0.2100
1.0000
1.0000
0.0000

M'
M'
M'
M'
M2
Ps
Bh
Lot

3.7200
0.6200
7.7600
1.0000
2.0000

0.0000 %

921,530.80

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
363,465.00
x

M'
M2
M'
Bh
Bh
M2
M'
M2
Lot

0.0000

1,216,891.20

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
3,000.00
91,500.00
357,000.00
x

0.0000 %

1,449,161.60

404,425.00

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
27,777.78
3,000.00
91,500.00
260,400.00
x

541,527.20

1,449,161.60
1,449,161.60
1,449,161.00
385,000.00
593,611.20
89,280.00
47,500.00
76,500.00
25,000.00
1,216,891.20
1,216,891.20
1,216,891.00
357,000.00
395,740.80
83,040.00
47,500.00
38,250.00
921,530.80
921,530.80
921,530.00
154,000.00
40,960.00
21,750.00
12,960.00
19,215.00
145,540.00
10,000.00
404,425.00
404,425.00
404,425.00
260,400.00
146,047.20
62,080.00
47,500.00
25,500.00
541,527.20
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

72

WAS-12
a.
b.
b.
c.
d.
e.
f.
g.
h.

Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM PAR
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Teakwood 4 mm
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan

541,527.20
541,527.00
67.5000
1.6800
31.7200
1.0000
3.0000
12.5500
31.8200
3.9300
0.0000

M'
M2
M'
Bh
Bh
M2
M'
M2
Lot

0.0000 %

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
27,777.78
3,000.00
91,500.00
4,725,000.00
x

6,263,916.91

4,725,000.00
395,740.80
253,760.00
47,500.00
38,250.00
348,611.11
95,460.00
359,595.00
6,263,916.91
6,263,916.91
6,263,916.00

D. KANTOR DINAS SOSIAL


73

74

75

SOS-1
a.
b.
b.
c.
d.
f.
g.
h.

SOS-2
a.
b.
b.
c.
d.

SOS-3
a.

d.

03/08

76

SOS-4

1 BH KUSEN ALUMUNIUM P
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN BV
Kusen Aluminium 1 1/2 x 3"
Sealant
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN PINTU GERBANG
CNP 125.50.20.2,3
Besi Siku 50.50.5
Plat besi t. 1,8
Pat Strip 40.4
Angkur 10 mm
Pengelasan
Engsel Pintu
Slot/Grendel
Handle
Kunci Tanam
Pengecatan
Upah pasang + alat bantu
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN PAGAR
Page 220

6.6000
1.6400
11.6000
1.0000
3.0000
2.6000
0.4000
0.0000

M'
M2
M'
Bh
Bh
M'
M2
Lot

0.0000 %

4.3000
4.1000
4.8000
0.7000
0.0000

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
3,000.00
91,500.00
462,000.00
x

M'
M'
M'
M2
Lot

0.0000 %

44.2633
22.1000
69.21720
3.6192
1.1600
536.0000
6.0000
1.0000
2.0000
1.0000
11.1830
0.2000

70,000.00
8,000.00
3,000.00
91,500.00
301,000.00
x

Kg
Kg
Kg
Kg
Kg
Cm
Bh
Bh
Bh
Bh
M2
Lot

0.0000 %

1,071,268.40

412,250.00

12,201.75
12,201.75
12,201.75
12,201.75
8,946.40
25,000.00
50,000.00
25,000.00
100,000.00
28,580.00
2,378,467.90
x

2,854,161.48

462,000.00
386,318.40
92,800.00
47,500.00
38,250.00
7,800.00
36,600.00
1,071,268.40
1,071,268.40
1,071,268.00
301,000.00
32,800.00
14,400.00
64,050.00
412,250.00
412,250.00
412,250.00
540,089.72
269,658.68
844,570.97
44,160.57
10,377.82
150,000.00
50,000.00
50,000.00
100,000.00
319,610.14
475,693.58
2,854,161.48
2,854,161.48
2,854,161.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

a.

d.

Besi GIV 1,5"


Besi GIV 1"
Plat besi t. 1,5
Besi Siku 30.30.3
Pengelasan
Roda
Pengecatan
Upah pasang + alat bantu
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

25.0500
77.8250
40.07250
7.6000
467.5000
6.0000
16.0538
0.2000
=

Kg
Kg
Kg
Btg
Cm
Bh
M2
Lot

0.0000 %

13,137.30
13,137.30
12,201.75
12,201.75
1,215.40
25,000.00
28,580.00
3,110,202.90
x

3,732,243.48

329,089.37
1,022,410.37
488,954.63
92,733.30
568,197.63
150,000.00
458,817.60
622,040.58
3,732,243.48
3,732,243.48
3,732,243.00

D. KANTOR CAMAT KECAMATAN KARAWANG BARAT


1

03/08

KRWB-2
a.
b.
c.
d.
e.
f.
g.
h.

1 BH KUSEN JENDELA J8
Kusen Aluminium 1 1/2 x 3"
3.9000
M'
Daun Jendela Aluminium
3.5000
M'
Karet
6.4400
M'
Sealant
8.2000
M'
Kaca Rayban 5 mm
1.1172
M2
Engsel Casemet 16"
1.0000
Ps
Rambuncis
1.0000
Bh
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
P.MAT-17 1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA PJ5
a.
Kusen Aluminium 1 1/2 x 3"
10.8350
M'
b.
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
1.7630
M2
c.
Sealant
12.3000
M'
d.
Kunci Tanam
1.0000
Bh
e.
Engsel Pintu
6.0000
Bh
f.
Espagnolet / Slot Tanam Pintu Double
1.0000
Set
g.
Daun Jendela
2.9600
M'
h.
Karet
8.5400
M'
i.
Kaca Rayban 5 mm
1.8176
M2
j.
Engsel Casemet 16"
1.0000
Ps
k.
Rambuncis
1.0000
Bh
f.
Plitur daun pintu
3.5260
M2
l.
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
P.MAT-17 1 BH KUSEN ALUMUNIUM & DAUN PINTU + DAUN JENDELA PJ6/PJ6'
a.
Kusen Aluminium 1 1/2 x 3"
9.5550
M'
b.
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
2.6445
M2
c.
Sealant
12.3000
M'
d.
Kunci Tanam
1.0000
Bh
e.
Engsel Pintu
6.0000
Bh
f.
Espagnolet / Slot Tanam Pintu Double
1.0000
Set
g.
Daun Jendela
M'
h.
Karet
5.4800
M'
i.
Kaca Rayban 5 mm
1.6254
M2
j.
Engsel Casemet 16"
Ps
k.
Rambuncis
Bh
f.
Plitur daun pintu
5.2890
M2
l.
Upah Pasang
Lot
0.0000
Page 221

70,000.00
75,000.00
3,000.00
8,000.00
91,500.00
145,540.00
10,000.00
878,183.80
878,183.80

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
16,301.00
1,352,920.40
2,048,090.01

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
16,301.00
859,014.10

273,000.00
262,500.00
19,320.00
65,600.00
102,223.80
145,540.00
10,000.00
878,183.80
878,183.80
878,183.00
758,450.00
415,292.28
98,400.00
47,500.00
76,500.00
25,000.00
222,000.00
25,620.00
166,310.40
145,540.00
10,000.00
57,477.33
2,048,090.01
2,048,090.01
2,048,090.00
668,850.00
622,938.42
98,400.00
47,500.00
76,500.00
25,000.00
16,440.00
148,724.10
86,215.99
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

MAT.9
a.
b.
c.
d.

E.

KANTOR CAMAT KECAMATAN KARAWANG TIMUR

P-CAMAT
a.
b.
c.
d.
e.
f.
g.
h.
h.

F.
1

03/08

MAT.9
a.
b.
c.
d.

Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT KARAWANG BARAT
Hurup Kecil
30.0000
Bh
Hurup Sedang
35.0000
Bh
Hurup Besar
28.0000
Bh
Tambahan Upah Pasang
0.1000
Ls
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT RENGADENGKLOK
Hurup Kecil
23.0000
Bh
Hurup Sedang
35.0000
Bh
Hurup Besar
29.0000
Bh
Tambahan Upah Pasang
0.1000
Ls
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan

MAT.9
a.
b.
c.
d.

1 UNIT PENEDUH PARKIR MOTOR KANTOR CAMAT KARAWANG TIMUR


Galian Tanah
0.3920
M3
Pengecoran Beton Ad. 1 : 3 : 5
0.6615
M3
Pas. Pipa BSP 2"
6.0000
Btg
Pas. Besi Hollow 4/6
66.3600
M'
Pengelasan
2,116.0000
Cm
Pengecatan Besi
12.5268
M2
Polycarbonat
28.1325
M2
Besi U-24
20.6944
Kg
Tambahan upah pasang
0.3000
Ls
Jumlah
Keuntungan Max.
=
10.00 %
x
Jumlah
Dibulatkan
1 SET HURUF UNTUK PAPAN NAMA KANTOR CAMAT KARAWANG TIMUR
Hurup Kecil
27.0000
Bh
Hurup Sedang
33.0000
Bh
Hurup Besar
28.0000
Bh
Tambahan Upah Pasang
0.1000
Ls
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan

1,790,568.51

50,000.00
75,000.00
125,000.00
7,625,000.00
8,387,500.00

50,000.00
75,000.00
125,000.00
7,400,000.00
8,140,000.00

20,200.00
485,218.00
175,000.00
15,833.33
1,215.40
28,580.00
60,532.69
8,946.40
7,247,460.20
9,421,698.26

50,000.00
75,000.00
125,000.00
7,325,000.00
8,057,500.00

1,790,568.51
1,790,568.51
1,790,568.00
1,500,000.00
2,625,000.00
3,500,000.00
762,500.00
8,387,500.00
8,387,500.00
8,387,500.00
1,150,000.00
2,625,000.00
3,625,000.00
740,000.00
8,140,000.00
8,140,000.00
8,140,000.00

7,918.40
320,971.71
1,050,000.00
1,050,700.00
2,571,777.94
358,015.94
1,702,935.84
185,140.38
2,174,238.06
9,421,698.26
942,169.83
10,363,868.09
10,363,868.00
1,350,000.00
2,475,000.00
3,500,000.00
732,500.00
8,057,500.00
8,057,500.00
8,057,500.00

MESJID AL-JIHAD
M.AJ - 1
a.
b.
c.
d.
e.
f.
g.
h.

1 BH KUSEN JENDELA J1 (ALUMINIUM)


Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo
Sealant
Daun Jendela Aluminium Warna setara Elexindo
Karet
Kaca Polos 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Page 222

10.2750
15.3582
5.1242
7.6366
1.7231
1.0000
1.0000
0.0000
=

M'
M'
M'
M'
M2
Ps
Bh
Lot

80,000.00
8,000.00
85,000.00
3,000.00
75,000.00
145,540.00
10,000.00
1,558,872.40

822,000.00
122,865.60
435,557.00
22,909.80
129,232.50
145,540.00
10,000.00
1,688,104.90
0.0000 \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
%
x
1,688,104.90
-

03/08

M.AJ - 2
a.
b.
c.
d.
e.
f.
g.
h.

M.AJ - 3
a.
b.
c.
d.
e.
f.
g.
h.

M.AJ - 4
a.
b.
d.
e.
h.

M.AJ - 5
a.
b.
d.
e.
h.

M.AJ - 6
a.
b.
c.
d.
e.
f.
g.
h.

Jumlah
Dibulatkan
1 BH KUSEN JENDELA J2
Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo
Sealant
Daun Jendela Aluminium Warna setara Elexindo
Karet
Kaca Polos 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J3
Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo
Sealant
Daun Jendela Aluminium Warna setara Elexindo
Karet
Kaca Polos 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J4
Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo
Sealant
Karet
Kaca Polos 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J5
Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo
Sealant
Karet
Kaca Polos 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J6
Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo
Sealant
Daun Jendela Aluminium Warna setara Elexindo
Karet
Kaca Polos 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Page 223

1,688,104.90
1,688,104.00
9.7250
14.8936
4.8242
7.1251
1.3825
1.0000
1.0000
0.0000
=

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

18.1000
20.3852
10.2204
17.7514
4.1030
2.0000
2.0000
0.0000
=

0.0000 %

0.0000 %

14.8000
17.9000
10.0000
18.8000
4.3500
2.0000
2.0000
0.0000

M'
M'
M'
M2
Lot

1,571,051.60

80,000.00
8,000.00
3,000.00
75,000.00
1,078,133.60
x

M'
M'
M'
M'
M2
Ps
Bh
Lot

3,151,874.80

80,000.00
8,000.00
3,000.00
75,000.00
1,435,871.60
x

0.0000 %

1,587,808.60

80,000.00
8,000.00
85,000.00
3,000.00
75,000.00
145,540.00
10,000.00
2,844,149.80

M'
M'
M'
M2
Lot

11.4000
16.8706
10.3896
0.9393
0.0000
=

M'
M'
M'
M'
M2
Ps
Bh
Lot

15.1200
22.4866
15.4596
1.8024
0.0000
=

80,000.00
8,000.00
85,000.00
3,000.00
75,000.00
145,540.00
10,000.00
1,484,121.10

1,148,581.10

80,000.00
8,000.00
85,000.00
3,000.00
75,000.00
145,540.00
10,000.00
2,544,680.00

778,000.00
119,148.80
410,057.00
21,375.30
103,687.50
145,540.00
10,000.00
1,587,808.60
1,587,808.60
1,587,808.00
1,448,000.00
163,081.60
868,734.00
53,254.20
307,725.00
291,080.00
20,000.00
3,151,874.80
3,151,874.80
3,151,874.00
1,209,600.00
179,892.80
46,378.80
135,180.00
1,571,051.60
1,571,051.60
1,571,051.00
912,000.00
134,964.80
31,168.80
70,447.50
1,148,581.10
1,148,581.10
1,148,581.00
1,184,000.00
143,200.00
850,000.00
56,400.00
326,250.00
291,080.00
20,000.00
2,870,930.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

10

03/08

Keuntungan Max.
=
0.0000 %
x
2,870,930.00
Jumlah
Dibulatkan
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
b.
Sealant
21.1582
M'
8,000.00
c.
Daun Pintu Panil Kayu Kuat Kls II
5.3902
M2
266,200.00
d.
Kunci Tanam Antik
1.0000
Bh
246,000.00
e.
Engsel Pintu
6.0000
Bh
12,750.00
f.
Espagnolet / Slot Tanam Pintu Double
1.0000
Set
25,000.00
g.
Daun Jendela Aluminium Warna setara Elexindo
10.8564
M'
85,000.00
h.
Karet
10.0310
M'
3,000.00
i.
Kaca Polos 5 mm
2.5232
M2
75,000.00
j.
Kaca Patri
1.3800
M2
500,000.00
k.
Engsel Casemet 16"
2.0000
Ps
145,540.00
l.
Rambuncis
2.0000
Bh
10,000.00
m.
Plitur daun pintu
10.7804
M2
16,301.00
n.
Upah Pasang
Lot
2,769,528.60
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
5,581,871.14
Jumlah
Dibulatkan
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
b.
Sealant
15.4000
M'
8,000.00
c.
Daun Pintu Panil Kayu Kuat Kls II
3.4246
M2
266,200.00
d.
Kunci Tanam Antik
1.0000
Bh
246,000.00
e.
Engsel Pintu
6.0000
Bh
12,750.00
f.
Espagnolet / Slot Tanam Pintu Double
1.0000
Set
25,000.00
g.
Daun Jendela Aluminium Warna setara Elexindo
6.4600
M'
85,000.00
h.
Karet
5.5758
M'
3,000.00
i.
Kaca Polos 5 mm
0.9994
M2
75,000.00
j.
Kaca Patri
0.7938
M2
500,000.00
k.
Engsel Casemet 12"
2.0000
Ps
120,540.00
l.
Rambuncis
2.0000
Bh
10,000.00
m.
Plitur daun pintu
6.8492
M2
16,301.00
n.
Upah Pasang
Lot
1,622,607.40
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
3,440,239.73
Jumlah
Dibulatkan
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
b.
Sealant
17.9338
M'
8,000.00
c.
Daun Pintu Panil Kayu Kuat Kls II
5.4258
M2
266,200.00
d.
Kunci Tanam Antik
1.0000
Bh
246,000.00
e.
Engsel Pintu
6.0000
Bh
12,750.00
f.
Espagnolet / Slot Tanam Pintu Double
1.0000
Set
25,000.00
j.
Kaca Patri
1.3800
M2
500,000.00
k.
Plitur daun pintu
8.0916
M2
16,301.00
l.
Upah Pasang
Lot
909,070.40
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
3,497,819.53
Jumlah
Dibulatkan
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
b.
Sealant
10.4000
M'
8,000.00
Page 224

2,870,930.00
2,870,930.00
1,311,296.00
169,265.60
1,434,871.24
246,000.00
76,500.00
25,000.00
922,794.00
30,093.00
189,240.00
690,000.00
291,080.00
20,000.00
175,731.30
5,581,871.14
5,581,871.14
5,581,871.00
647,500.00
123,200.00
911,628.52
246,000.00
76,500.00
25,000.00
549,100.00
16,727.40
74,955.00
396,900.00
241,080.00
20,000.00
111,648.81
3,440,239.73
3,440,239.73
3,440,239.00
740,600.00
143,470.40
1,444,347.96
246,000.00
76,500.00
25,000.00
690,000.00
131,901.17
3,497,819.53
3,497,819.53
3,497,819.00
358,400.00
83,200.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

c.
d.
e.
f.
g.
h.

11

12

13

14

03/08

M.AJ - 11
a.
b.
c.
d.
e.
f.
g.

M.AJ - 12
a.
b.
c.
d.
e.
f.
g.

M.AJ - 13
a.
b.
c.
d.
e.
f.
g.

M.AJ - 14
a.
b.
c.
d.
e.
f.
g.
h.

Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II


1.7410
Kunci Tanam
1.0000
Engsel Pintu
3.0000
Kaca Polos 5 mm
0.0690
Plitur daun pintu
3.4820
Upah Pasang
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU P4
Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo
5.1200
Sealant
10.4000
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
1.7410
Kunci Tanam
1.0000
Engsel Pintu
3.0000
Plitur daun pintu
3.4820
Upah Pasang
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU PK
Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo
5.0200
Sealant
10.2000
Daun Pintu Teakwood + Formika Rangka Kayu Kuat Kls II
1.5298
Kunci Tanam
1.0000
Engsel Pintu
3.0000
Plitur daun pintu
1.5298
Upah Pasang
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU PS (PINTU SHAFT)
Kusen Aluminium 1 1/2 X 3" Warna setara Elexindo
3.8400
Sealant
8.0000
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
0.6043
Kunci Tanam
1.0000
Engsel Pintu
2.0000
Plitur daun pintu
1.2086
Upah Pasang
0.0000
Jumlah
Keuntungan Max.
=
0.0000
Jumlah
Dibulatkan
4 M' PAS. RAILING
Hollow Stainles 4 x 6
4.4000
Holow Stainles 4 x 4
6.1600
Hollow Stainles 2 x 2
31.1080
Plat Strip 3 mm
4.4000
Dynabolt 8
14.0000
Melubang Besi dg. Bor
14.0000
Las Argon
2,016.0000
Upah Pasang
0.2000
Jumlah
Untuk 1 M'
Keuntungan Max.
=
0.0000
Page 225

M2
Bh
Bh
M2
M2
Lot
%

235,560.00
47,500.00
12,750.00
75,000.00
16,301.00
446,775.00
x

M'
M'
M2
Bh
Bh
M2
Lot
%

70,000.00
8,000.00
235,560.00
47,500.00
12,750.00
16,301.00
441,600.00
x

M'
M'
M2
Bh
Bh
M2
Lot
%

M'
M'
M2
Bh
Bh
M2
Lot

940,645.89

70,000.00
8,000.00
235,560.00
47,500.00
12,750.00
16,301.00
332,800.00
x

M'
M'
M'
M'
Bh
Ttk
cm
Lot

994,220.04

70,000.00
8,000.00
259,484.00
47,500.00
12,750.00
16,301.00
433,000.00
x

999,395.04

567,850.30

60,375.00
46,000.00
24,150.00
7,500.00
3,000.00
2,701.25
1,215.40
1,375,268.20

1,034,594.42

410,109.96
47,500.00
38,250.00
5,175.00
56,760.08
999,395.04
999,395.04
999,395.00
358,400.00
83,200.00
410,109.96
47,500.00
38,250.00
56,760.08
994,220.04
994,220.04
994,220.00
351,400.00
81,600.00
396,958.62
47,500.00
38,250.00
24,937.27
940,645.89
940,645.89
940,645.00
268,800.00
64,000.00
142,348.91
47,500.00
25,500.00
19,701.39
567,850.30
567,850.30
567,850.00
265,650.00
283,360.00
751,258.20
33,000.00
42,000.00
37,817.50
2,450,238.34
275,053.64
4,138,377.68
1,034,594.42
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

15

16

17

18

19

03/08

M.AJ - 15
a.
b.
c.
d.
e.
f.

M.AJ - 16
a.
b.
c.
d.
e.
f.

M.AJ - 17
a.
b.
c.
d.
e.
f.

M.AJ - 18
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.

M.AJ - 19
a.
b.
c.
d.

Jumlah
Dibulatkan
1 UNIT TERALIS PIPA STAINLESS 2,5" TYPE-A (AL-JIHAD)
Pipa Stainless 2,5"
3.0000
Btg
Plat Ring & Dop
20.0000
Bh
Dynabolt 10
60.0000
Bh
Melubang Besi dg. Bor
60.0000
Ttk
Las Argon
588.7500
cm
Upah Pasang
Lot
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 UNIT TERALIS PIPA STAINLESS 2,5" TYPE-B (AL-JIHAD)
Pipa Stainless 2,5"
3.0000
Btg
Plat Ring & Dop
20.0000
Bh
Dynabolt 10
60.0000
Bh
Melubang Besi dg. Bor
60.0000
Ttk
Las Argon
392.5000
cm
Upah Pasang
Lot
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 UNIT TERALIS PIPA STAINLESS 2,5" TYPE-C (AL-JIHAD)
Pipa Stainless 2,5"
5.0000
Btg
Plat Ring & Dop
20.0000
Bh
Dynabolt 10
60.0000
Bh
Melubang Besi dg. Bor
60.0000
Ttk
Las Argon
392.5000
cm
Upah Pasang
Lot
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 UNIT LAMPU TAMAN AL-JIHAD
Galian
0.0360
M3
Pas. Bata 1:5
1.0800
M2
Pas. Batu Andesit
0.8000
M2
Besi Hollow 2 x 2
4.0700
M'
Acrilyc Putih Susu
0.2697
M2
Pengelasan
136.0000
Cm
Melubang Besi dg. Bor
8.0000
Ttk
Sekrup
8.0000
Bh
Fischer 6
8.0000
Bh
Pengecatan besi
0.2220
M2
Sealant
6.0000
M'
Lampu SL 18 W
1.0000
bh
Upah Pasang
Lot
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 BH' BETON PENUTUP SALURAN GRAVEL AL-JIHAD (UK. 8 x 40 x 40 CM)
Beton Ad. 1 : 3 : 5
0.0128
M3
Besi Beton U-24
1.1060
Kg
Bekisting papan
0.1280
M2
Upah Pasang
Lot
0.0000
Page 226

1,034,594.42
1,034,594.00
330,000.00
25,000.00
5,000.00
2,701.25
3,646.19
1,790,000.00
4,456,768.19

330,000.00
25,000.00
5,000.00
2,701.25
3,646.19
1,790,000.00
3,741,203.79

330,000.00
25,000.00
5,000.00
2,701.25
3,646.19
2,450,000.00
4,533,203.79

20,200.00
51,690.80
194,885.40
7,000.00
85,000.00
1,215.40
2,701.25
50.00
100.00
28,580.00
8,000.00
29,000.00
129,616.20
561,249.64

485,218.00
8,946.40
44,350.00
21,782.31

990,000.00
500,000.00
300,000.00
162,075.00
2,146,693.19
358,000.00
4,456,768.19
4,456,768.19
4,456,768.00
990,000.00
500,000.00
300,000.00
162,075.00
1,431,128.79
358,000.00
3,741,203.79
3,741,203.79
3,741,203.00
1,650,000.00
500,000.00
300,000.00
162,075.00
1,431,128.79
490,000.00
4,533,203.79
4,533,203.79
4,533,203.00
727.20
55,826.06
155,908.32
28,490.00
22,926.20
165,293.86
21,610.00
400.00
800.00
6,344.76
48,000.00
29,000.00
25,923.24
561,249.64
561,249.64
561,249.00
6,210.79
9,894.72
5,676.80
0.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

20

21

22

M.AJ - 20
a.
b.
c.
d.
e.
f.
g.
h.

M.AJ - 21
a.
b.
c.
d.
e.
f.
g.

M.AJ - 22
a.
b.
c.
d.
e.

23

24

03/08

M.AJ - 23
a.
b.
c.
d.
e.
f.
g.
h.

M.AJ - 24
a.
b.

Jumlah
Keuntungan Max.
=
0.0000 %
x
21,782.31
Jumlah
Dibulatkan
1 M2 PAS. BAHAN PLAFOND LAMBRISERING KAYU FORNIS
Kayu Fornis
0.0070
m3
2,700,000.00
Paku
0.1000
Kg
13,000.00
Paku Sekrup
0.1500
Kg
50.00
Pekerja
0.6000
Org
25,000.00
Tukang Kayu
1.8000
Org
35,000.00
Kepala Tukang Kayu
0.1800
Org
51,000.00
Mandor
0.0300
Org
58,000.00
Upah Angkut
Lot
109,127.50
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
x
130,953.00
Jumlah
Dibulatkan
Pas. INSTALASI LISTRIK AL-JIHAD
Kabel NYM 3 x 1,5 mm
769.3400
M'
5,520.00
Kabel NYM 2 x 1,5 mm
937.0350
M'
3,950.00
Kabel NYM 3 x 2,5 mm
178.2000
M'
6,900.00
Kabel NYM 2 x 2,5 mm
107.8000
M'
5,500.00
Kabel NYY 3 x 2,5 mm
275.0000
M'
7,860.00
Kabel NYY 2 x 2,5 mm
293.7000
M'
6,400.00
Upah Pasang
Lot
13,811,705.05
0.1500
Jumlah
Keuntungan Max.
=
0.0000 %
x 15,883,460.81
Jumlah
Dibulatkan
1 SET PENANGKAL PETIR AL-JIHAD
Head Kurn R 80 M
1.0000
Unit
5,500,000.00
0.5000
Btg
175,000.00
Pipa GIV 1,5 "
Kabel NYY 1x50 mm2
41.0000
M'
60,000.00
Grounding System (Max.3 Ohm) w/ GIV 1"
1.0000
Unit
3,250,000.00
BC 50 mm + Bak Kontrol
Tambahan Upah + Alat
0.2000
Lot
8,047,500.00
Jumlah
Keuntungan Max.
=
0.0000 %
x 12,907,000.00
Jumlah
Dibulatkan
1 M2 PAS. DINDING ROSTER/KRAWANG DESAIN KHUSUS, MENARA AL-JIHAD
Roster/Krawang
8.5000
Bh
7,000.00
PC 50 Kg/Zak (Tiga Roda)
0.2560
Zak
53,000.00
Pasir Pasang
0.0350
M3
140,000.00
Pekerja
0.3000
Org
25,000.00
Tukang Batu
0.1000
Org
35,000.00
Kepala Tukang Batu
0.0100
Org
51,000.00
Mandor
0.0150
Org
58,000.00
Upah Angkut
Lot
77,968.00
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
90,348.00
Jumlah
Dibulatkan
Pas. INSTALASI KABEL AUDIO AL-JIHAD
Kabel Audio Serabut 2 x 120
299.8600
M'
4,200.00
Upah Pasang
Lot
1,259,412.00
0.1500
Jumlah
Keuntungan Max.
=
0.0000 %
x
1,448,323.80
Page 227

21,782.31
21,782.31
21,782.00
18,900.00
1,300.00
7.50
15,000.00
63,000.00
9,180.00
1,740.00
21,825.50
130,953.00
130,953.00
130,953.00
4,246,756.80
3,701,288.25
1,229,580.00
592,900.00
2,161,500.00
1,879,680.00
2,071,755.76
15,883,460.81
15,883,460.81
15,883,460.00
5,500,000.00
87,500.00
2,460,000.00
3,250,000.00
1,609,500.00
12,907,000.00
12,907,000.00
12,907,000.00
59,500.00
13,568.00
4,900.00
7,500.00
3,500.00
510.00
870.00
90,348.00
90,348.00
90,348.00
1,259,412.00
188,911.80
1,448,323.80
-

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

Jumlah
Dibulatkan

1,448,323.80
1,448,323.00

G. SARANA OLAH RAGA


1

H.

03/08

OR-1
a.
b.
c.
d.
e.
f.
g.
h.
i.

OR-2
a.
b.
c.
d.
f.
g.
h.
i.

1 UNIT RING BASKET


Besi Siku 50.50.5
Besi Siku 30.30.3
Besi Beton U-24
Baud 16
Baud 12
Pengelasan
Pengecatan besi
Beton Ad. 1 : 3 : 5
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 UNIT TIANG VOLLEY BALL
Pipa GIV 3 "
Pipa GIV 4 "
Besi Beton U-24
Baud 16
Pengelasan
Pengecatan besi
Beton Ad. 1 : 3 : 5
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

81.8000
7.2000
2.1288
12.0000
40.0000
1,496.0000
21.1600
0.6100
0.1000
=

0.0000 %

6.0000
1.2000
1.0644
6.0000
45.2600
0.7100
0.0700
0.1000
=

M'
M'
Kg
Bh
Bh
Cm
M2
M3
Lot

0.0000 %

29,166.67
10,333.33
8,946.40
3,000.00
1,500.00
1,215.40
28,580.00
485,218.00
2,556,233.33
x

M'
M'
Kg
Bh
Cm
M2
M3
Lot

5,549,869.96

70,833.33
79,166.67
8,946.40
3,000.00
1,215.40
28,580.00
485,218.00
538,000.00
x

710,588.43

2,385,833.33
74,400.00
19,045.10
36,000.00
60,000.00
1,818,232.42
604,752.80
295,982.98
255,623.33
5,549,869.96
5,549,869.96
5,549,869.00
425,000.00
95,000.00
9,522.55
18,000.00
55,008.82
20,291.80
33,965.26
53,800.00
710,588.43
710,588.43
710,588.00

DINAS CIPTA KARYA

DCK-1
a.
b.
c.

DCK-2
a.
b.

DCK-3
a.
b.
c.
d.
e.
f.
g.
h.
i.

1 TITIK PONDASI BOR PILE DIAMETER 30 CM (KEDALAMAN 7 M')


Biaya pengeboran
7.0000
m'
30,000.00
210,000.00
Cor beton Site Mix K-250
0.5440
m3
655,927.00
356,827.57
Pembesian T. 3 M'
Kg
9,234.10
277,023.00
30.0000
Jumlah
843,850.57
Keuntungan Max.
=
- %
x
843,850.57
Jumlah
843,850.57
Dibulatkan
843,850.00
1 M2 BETON RABAT T = 8 CM / K-175 :
Cor beton Site Mix K-175
1.0000
M2
49,703.76
49,703.76
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
1 UNIT DAUN PINTU DOUBLE MEGATEAK RANGKA KAYU :
Rangka kayu kamper Samarinda
0.0320
M3
6,500,000.00
208,000.00
Megateak 4 mm
2.0000
lbr
75,000.00
150,000.00
Lem kayu
0.2500
Kg
20,000.00
5,000.00
Cat / Plituran
4.0000
M2
16,301.00
65,204.00
Paku tripleks
0.1000
Kg
18,000.00
1,800.00
Pekerja terampil
1.0000 ORG
25,000.00
25,000.00
Tukang Kayu kusen
1.5000
ORG
35,000.00
52,500.00
Kep.Tukang
0.5000
ORG
51,000.00
25,500.00
Mandor
0.0500
ORG
58,000.00
2,900.00
Jumlah
535,904.00
Keuntungan Max.
=
- \\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office
%
x
535,904.00
Page 228

03/08

DCK-4
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.

DCK-5
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

DCK-6
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

DCK-7
a.
b.
c.
d.
e.
f.
g.
h.

Jumlah
Dibulatkan
1 UNIT DAUN PINTU KM/WC RANGKA KAYU :
Rangka kayu kamper Samarinda
Megateak
Tripleks
Formica
List profil 1.5/1.5 cm
Lem kayu
Plituran
Paku tripleks
Pekerja terampil
Tukang Kayu kusen
Kep.Tukang
Mandor
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
Pintu, Type : P1
Frame Alm. Color anodizing
Kaca Rayband t=5 mm ( Asahimas )
Karet Kaca
Sealant silicon
Daun Pintu Alm. Color anodizing
Floorhing lengkap engsel atas
Kunci pintu ( Patch lock + cylinder )
Grendel Pintu aluminium
Tarikan ( Handle ) stainless
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
Pintu, Type : P2
Frame Alm. Color anodizing
Kaca Rayband t=6 mm ( Asahimas )
Karet Kaca
Sealant silicon
Daun Pintu Alm. Color anodizing
Engsel pintu
Kunci pintu ( Patch lock + cylinder )
Grendel Pintu aluminium
Tarikan ( Handle ) stainless
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
Pintu, Type : P3
Frame Alm. Color anodizing
Kaca Rayband t=5 mm ( Asahimas )
Karet Kaca
Sealant silicon
Pintu double Megateak
Engsel pintu
Kunci pintu silinder
Grendel Pintu kayu
Page 229

535,904.00
535,904.00
0.0320
1.0000
2.0000
2.0000
6.5000
1.0000
2.0000
0.1000
1.0000
1.5000
0.5000
0.0500
=

M3
lbr
M2
M2
M'
Kg
M2
Kg
ORG
ORG
ORG
ORG

- %

10.2000
3.6000
15.2000
20.4000
2.0000
2.0000
1.0000
2.0000
2.0000
1.0000
=

M'
M2
M'
M'
Unit
Unit
Unit
Ps.
Ps.
ls

- %

10.2000
3.6000
15.2000
20.4000
2.0000
6.0000
1.0000
2.0000
2.0000
1.0000
=

M'
M2
M'
M'
Unit
Bh
Unit
Ps.
Ps.
ls

5,536,080.00

70,000.00
75,000.00
3,000.00
8,000.00
525,000.00
7,500.00
600,000.00
120,000.00
225,000.00
503,280.00
x

M'
M2
M'
M'
Unit
Bh
Unit
Ps.

547,774.22

70,000.00
75,000.00
3,000.00
8,000.00
525,000.00
750,000.00
600,000.00
120,000.00
225,000.00
503,280.00
x

- %

9.0000
0.5500
4.2000
18.0000
1.5000
6.0000
1.0000
2.0000

6,500,000.00
75,000.00
17,361.11
30,000.00
1,500.00
20,000.00
16,301.00
18,000.00
25,000.00
35,000.00
51,000.00
58,000.00

4,081,080.00

70,000.00
75,000.00
3,000.00
8,000.00
535,904.00
7,500.00
210,000.00
25,000.00

208,000.00
75,000.00
34,722.22
60,000.00
9,750.00
20,000.00
32,602.00
1,800.00
25,000.00
52,500.00
25,500.00
2,900.00
547,774.22
547,774.22
547,774.00
714,000.00
270,000.00
45,600.00
163,200.00
1,050,000.00
1,500,000.00
600,000.00
240,000.00
450,000.00
503,280.00
5,536,080.00
5,536,080.00
5,536,080.00
714,000.00
270,000.00
45,600.00
163,200.00
1,050,000.00
45,000.00
600,000.00
240,000.00
450,000.00
503,280.00
4,081,080.00
4,081,080.00
4,081,080.00
630,000.00
41,250.00
12,600.00
144,000.00
803,856.00
45,000.00
210,000.00
50,000.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

i.
j.

10

11

12

03/08

Polituran Daun pintu


Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-8 Pintu, Type : P4
a.
Frame Alm. Color anodizing
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
Karet Kaca
d.
Sealant silicon
e.
Pintu double Megateak
f.
Engsel pintu
g.
Kunci pintu silinder
h.
Polituran Daun pintu
i.
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-9 Pintu, Type : P5
a.
Frame Alm. Color anodizing
b.
Sealant silicon
c.
Pintu double Megateak + Formica
d.
Engsel pintu
e.
Kunci KM/WC
f.
Polituran Daun pintu
g.
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-10 Jendela, Type : J1.
a.
Frame Alm. Color anodizing
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
Karet Kaca
d.
Sealant silicon
e.
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-11 Jendela, Type : J2.
a.
Frame Alm. Color anodizing
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
Karet Kaca
d.
Sealant silicon
e.
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-12 Jendela, Type : J3.
a.
Frame Alm. Color anodizing
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
Karet Kaca
d.
Sealant silicon
e.
Daun Jendela aluminium clear anodizing

6.7200
1.0000
=

M2
ls

- %

8.1000
0.4000
2.6000
16.2000
1.0000
3.0000
1.0000
3.3600
1.0000
=

- %

M'
M2
M'
M'
ls

2,373,635.00

70,000.00
75,000.00
3,000.00
8,000.00
215,785.00
x

M'
M2
M'
M'
Unit

1,096,434.11

70,000.00
75,000.00
3,000.00
8,000.00
215,785.00
x

- %

17.0000
3.7100
18.9000
16.8000
1.0000
Page 230

- %

1,707,855.76

70,000.00
8,000.00
441,874.22
7,500.00
72,000.00
16,301.00
97,497.42

M'
M2
M'
M'
ls

14.4000
3.8700
16.0000
23.6000
1.0000
=

- %

2,250,873.59

70,000.00
75,000.00
3,000.00
8,000.00
535,904.00
7,500.00
210,000.00
16,301.00
150,280.40

M'
M'
Unit
Bh
Unit
M2
ls

20.2000
5.7500
24.2000
30.0000
1.0000
=

M'
M2
M'
M'
Unit
Bh
Unit
M2
ls

5.1000
10.2000
1.0000
3.0000
1.0000
1.4700
1.0000
=

16,301.00
204,624.87

1,750,835.00

70,000.00
75,000.00
3,000.00
8,000.00
315,000.00

109,542.72
204,624.87
2,250,873.59
2,250,873.59
2,250,873.00
567,000.00
30,000.00
7,800.00
129,600.00
535,904.00
22,500.00
210,000.00
54,771.36
150,280.40
1,707,855.76
1,707,855.76
1,707,855.00
357,000.00
81,600.00
441,874.22
22,500.00
72,000.00
23,962.47
97,497.42
1,096,434.11
1,096,434.11
1,096,434.00
1,414,000.00
431,250.00
72,600.00
240,000.00
215,785.00
2,373,635.00
2,373,635.00
2,373,635.00
1,008,000.00
290,250.00
48,000.00
188,800.00
215,785.00
1,750,835.00
1,750,835.00
1,750,835.00
1,190,000.00
278,250.00
56,700.00
134,400.00
315,000.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

f.
g.
h.

13

14

15

16

17

03/08

DCK-13
a.
b.
c.
d.
e.
f.
g.

DCK-14
a.
b.
c.
d.
e.

DCK-15
a.
b.
c.
d.
e.

DCK-16
a.
b.
c.
d.
e.

DCK-17
a.
b.
c.
d.
e.

Engsel jendela
Slot Jendela
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
Jendela, Type : J4.
Frame Alm. Color anodizing
Kaca Rayband t=5 mm ( Asahimas )
Karet Kaca
Sealant silicon
Daun Jendela aluminium clear anodizing
Engsel jendela
Slot Jendela
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
Jendela, Type : J5.
Frame Alm. Color anodizing
Kaca Rayband t=5 mm ( Asahimas )
Karet Kaca
Sealant silicon
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
Jendela, Type : J6.
Frame Alm. Color anodizing
Kaca Rayband t=5 mm ( Asahimas )
Karet Kaca
Sealant silicon
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
Jendela, Type : J7.
Frame Alm. Color anodizing
Kaca Rayband t=5 mm ( Asahimas )
Karet Kaca
Sealant silicon
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
Bovenlight, Type : BV1.
Frame Alm. Color anodizing
Kaca Rayband t=5 mm ( Asahimas )
Karet Kaca
Sealant silicon
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah

2.0000
1.0000
1.0000
=

Bh
Bh
ls

- %

12.0000
2.4000
12.4000
20.4000
2.0000
4.0000
2.0000
=

- %

Page 231

- %

623,520.00

70,000.00
75,000.00
3,000.00
8,000.00
91,620.00
x

M'
M2
M'
M'
ls

- %

1,007,820.00

70,000.00
75,000.00
3,000.00
8,000.00
91,620.00

M'
M2
M'
M'
ls

7.1000
0.9200
4.7000
12.0000
1.0000
=

- %

2,480,400.00

70,000.00
75,000.00
3,000.00
8,000.00
91,620.00

M'
M2
M'
M'
ls

4.9000
0.8500
4.9000
9.8000
1.0000
=

- %

2,518,285.00

70,000.00
75,000.00
3,000.00
8,000.00
315,000.00
120,000.00
75,000.00

M'
M2
M'
M'
ls

5.1000
1.0400
5.1000
10.2000
1.0000
=

M'
M2
M'
M'
Unit
Bh
Bh

8.6000
2.0000
8.6000
17.3000
1.0000
=

120,000.00
75,000.00
228,935.00

591,470.00

70,000.00
75,000.00
3,000.00
8,000.00
67,610.00
x

743,710.00

240,000.00
75,000.00
228,935.00
2,518,285.00
2,518,285.00
2,518,285.00
840,000.00
180,000.00
37,200.00
163,200.00
630,000.00
480,000.00
150,000.00
2,480,400.00
2,480,400.00
2,480,400.00
602,000.00
150,000.00
25,800.00
138,400.00
91,620.00
1,007,820.00
1,007,820.00
1,007,820.00
357,000.00
78,000.00
15,300.00
81,600.00
91,620.00
623,520.00
623,520.00
623,520.00
343,000.00
63,750.00
14,700.00
78,400.00
91,620.00
591,470.00
591,470.00
591,470.00
497,000.00
69,000.00
14,100.00
96,000.00
67,610.00
743,710.00
743,710.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

18

19

20

21

22

03/08

DCK-18
a.
b.
c.
d.
e.

DCK-19
a.
b.
c.
d.
e.

DCK-20
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.

DCK-21
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.

DCK-22
a.
b.

Dibulatkan
Bovenlight, Type : BV2.
Frame Alm. Color anodizing
Kaca Rayband t=5 mm ( Asahimas )
Karet Kaca
Sealant silicon
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
Bovenlight, Type : BV3.
Frame Alm. Color anodizing
Kaca Rayband t=5 mm ( Asahimas )
Karet Kaca
Sealant silicon
Biaya pemasangan
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 Unit Dinding Partisi Type PS.1-1
Panel Double Gypsum t. 9 mm
Pipa Hollow 40.20
List Multimegateak 1 x 4 Cm + melamic
List Multimegateak 2 x 10 Cm + melamic
Plint Kayu 1,5/10 cm finish melamic
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 Unit Dinding Partisi Type PS.1-2
Panel Double Gypsum t. 9 mm
Pipa Hollow 40.20
List Multimegateak 1 x 4 Cm + melamic
List Multimegateak 2 x 10 Cm + melamic
Plint Kayu 1,5/10 cm finish melamic
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 Unit Dinding Partisi Type PS.1-3
Panel Double Gypsum t. 9 mm
Pipa Hollow 40.20

743,710.00
4.9500
0.7500
3.1000
9.0000
1.0000
=

M'
M2
M'
M'
ls

- %

2.2000
0.2000
1.3000
4.4000
1.0000
=

70,000.00
75,000.00
3,000.00
8,000.00
48,405.00
x

M'
M2
M'
M'
ls

- %

70,000.00
75,000.00
3,000.00
8,000.00
20,810.00
x

3.5400 M2
3.5400
m
10.6200
m'
5.9000
m'
2.9500
m'
5.9000
m'
3.5400
m
53.1000
bh
1.4160
org
2.8320
org
0.7080
org
0.1416
org
7.0800
m
=

- %

- %

2.8200 M2
2.8200
m
8.4600
m'
Page 232

228,910.00

54,000.00
8,000.00
35,000.00
60,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

2.2200 M2
2.2200
m
6.6600
m'
3.7000
m'
1.8500
m'
3.7000
m'
2.2200
m
33.3000
bh
0.8880
org
1.7760
org
0.4440
org
0.0888
org
4.4400
m
=

532,455.00

1,172,090.89

54,000.00
8,000.00
35,000.00
60,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

735,040.05

54,000.00
8,000.00

346,500.00
56,250.00
9,300.00
72,000.00
48,405.00
532,455.00
532,455.00
532,455.00
154,000.00
15,000.00
3,900.00
35,200.00
20,810.00
228,910.00
228,910.00
228,910.00
191,160.00
84,960.00
206,500.00
177,000.00
206,500.00
7,080.00
7,965.00
35,400.00
99,120.00
36,108.00
8,212.80
112,085.09
1,172,090.89
1,172,090.89
1,172,090.00
119,880.00
53,280.00
129,500.00
111,000.00
129,500.00
4,440.00
4,995.00
22,200.00
62,160.00
22,644.00
5,150.40
70,290.65
735,040.05
735,040.05
735,040.00
152,280.00
67,680.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

c.
d.
e.
f.
g.
h.
i.
j.
k.
l.

23

24

25

03/08

List Multimegateak 1 x 4 Cm + melamic


List Multimegateak 2 x 10 Cm + melamic
Plint Kayu 1,5/10 cm finish melamic
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-23 1 Unit Dinding Partisi Type PS.1-4
a.
Panel Double Gypsum t. 9 mm
b.
Pipa Hollow 40.20
c.
List Multimegateak 1 x 4 Cm + melamic
d.
List Multimegateak 2 x 10 Cm + melamic
e.
Plint Kayu 1,5/10 cm finish melamic
f.
Alat bantu
g.
Paku Gypsum ( skrup )
h.
Pekerja Terampil
i.
Tukang Kayu Terampil
j.
Kepala Tukang Kayu
k.
Mandor
l.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-24 1 Unit Dinding Partisi Type PP.1-1
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Alat bantu
i.
Paku Gypsum ( skrup )
j.
Pekerja Terampil
k.
Tukang Kayu Terampil
l.
Kepala Tukang Kayu
m.
Mandor
n.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-25 1 Unit Dinding Partisi Type PP.1-2
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
Page 233

4.7000
2.3500
4.7000
2.8200
42.3000
1.1280
2.2560
0.5640
0.1128
5.6400
=

m'
m'
m'
m
bh
org
org
org
org
m

- %

35,000.00
60,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

2.1000 M2
2.1000
m
6.3000
m'
3.5000
m'
1.7500
m'
3.5000
m'
2.1000
m
31.5000
bh
0.8400
org
1.6800
org
0.4200
org
0.0840
org
4.2000
m
=

- %

54,000.00
8,000.00
35,000.00
60,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

5.7800 M2
6.3000
m'
1.2600
m
11.0000
m'
5.7000
m'
4.2200
m
12.6600
m'
3.5600
m'
5.7800
m
50.6400
bh
1.6880
org
3.3760
org
0.8440
org
0.1688
org
8.4400
m
=

- %

12.0200 M2
17.7700
m'
3.0400
m
27.1600
m'
15.7000
m'
6.4600
m
19.3800
m'
5.6000
m'

933,699.52

695,308.16

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

1,653,025.96

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00

164,500.00
141,000.00
164,500.00
5,640.00
6,345.00
28,200.00
78,960.00
28,764.00
6,542.40
89,288.12
933,699.52
933,699.52
933,699.00
113,400.00
50,400.00
122,500.00
105,000.00
122,500.00
4,200.00
4,725.00
21,000.00
58,800.00
21,420.00
4,872.00
66,491.16
695,308.16
695,308.16
695,308.00
441,000.00
94,500.00
275,000.00
22,800.00
227,880.00
101,280.00
124,600.00
11,560.00
7,596.00
42,200.00
118,160.00
43,044.00
9,790.40
133,615.56
1,653,025.96
1,653,025.96
1,653,025.00
1,243,900.00
228,000.00
679,000.00
62,800.00
348,840.00
155,040.00
196,000.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

h.
i.
j.
k.
l.
m.
n.
o.
p.
q.
r.
s.

26

27

03/08

Pintu double Teakwood


Engsel pintu
Kunci pintu silinder
Grendel Pintu kayu
Polituran Daun pintu
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-26 1 Unit Dinding Partisi Type PP.1-3
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Alat bantu
i.
Paku Gypsum ( skrup )
j.
Pekerja Terampil
k.
Tukang Kayu Terampil
l.
Kepala Tukang Kayu
m.
Mandor
n.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-27 1 Unit Dinding Partisi Type PP.1-4
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Page 234

1.0000
3.0000
1.0000
0.0000
3.3600
12.0200
77.5200
2.5840
5.1680
1.2920
0.2584
12.9200
=

unit
bh
bh
ps
m
m
bh
org
org
org
org
m

- %

535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

12.0200 M2
20.9400
m'
5.0400
m
27.9200
m'
25.6000
m'
6.0200
m
18.0600
m'
7.4000
m'
12.0200
m
72.2400
bh
2.4080
org
4.8160
org
1.2040
org
0.2408
org
12.0400
m
=

- %

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

12.0200 M2
18.5700
m'
3.3000
m
27.9600
m'
17.3000
m'
5.3800
m
16.1400
m'
4.8000
m'
1.5000
unit
6.0000
bh
1.0000
bh
2.0000
ps
5.0400
m
12.0200
m
64.5600
bh
2.1520
org
4.3040
org
1.0760
org
0.2152
org
10.7600
m
=

- %

4,303,322.02

3,902,374.38

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

4,570,118.65

535,904.00
22,500.00
210,000.00
54,771.36
24,040.00
11,628.00
64,600.00
180,880.00
65,892.00
14,987.20
204,539.46
4,303,322.02
4,303,322.02
4,303,322.00
1,465,800.00
378,000.00
698,000.00
102,400.00
325,080.00
144,480.00
259,000.00
24,040.00
10,836.00
60,200.00
168,560.00
61,404.00
13,966.40
190,607.98
3,902,374.38
3,902,374.38
3,902,374.00
1,299,900.00
247,500.00
699,000.00
69,200.00
290,520.00
129,120.00
168,000.00
803,856.00
45,000.00
210,000.00
50,000.00
82,157.04
24,040.00
9,684.00
53,800.00
150,640.00
54,876.00
12,481.60
170,344.01
4,570,118.65
4,570,118.65

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

28

29

30

03/08

Dibulatkan
1 Unit Dinding Partisi Type PP.1-5
Kusen Kayu Kamper Samarinda 4/6+ Melamic
Kaca Rayband t=5 mm ( Asahimas )
List Kusen Kamper Samarinda 1/4 + Melamic
List Kaca Kamper Samarinda 1/2 + Melamic
Panel Double Gypsum t. 9 mm
Pipa Hollow 40.20
Plint Kayu 1,5/10 cm finish melamic
Pintu double Teakwood
Engsel pintu
Kunci pintu silinder
Grendel Pintu kayu
Polituran Daun pintu
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-29 1 Unit Dinding Partisi Type PP.1-6
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-30 1 Unit Dinding Partisi Type PP.1-7
a.
Panel Double Gypsum t. 9 mm
b.
Pipa Hollow 40.20
c.
Plint Kayu 1,5/10 cm finish melamic
d.
Alat bantu
e.
Paku Gypsum ( skrup )
f.
Pekerja Terampil
g.
Tukang Kayu Terampil
h.
Kepala Tukang Kayu

4,570,118.00

DCK-28
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.
n.
o.
p.
q.
r.
s.

Page 235

12.0200 M2
17.7700
m'
3.0400
m
27.1600
m'
15.7000
m'
6.4600
m
19.3800
m'
5.6000
m'
1.0000
unit
3.0000
bh
1.0000
bh
0.0000
ps
3.3600
m
12.0200
m
77.5200
bh
2.5840
org
5.1680
org
1.2920
org
0.2584
org
12.9200
m
=

- %

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

12.0200 M2
14.6000
m'
1.0400
m
26.4000
m'
5.8000
m'
6.9000
m
20.7000
m'
3.8000
m'
2.0000
unit
6.0000
bh
2.0000
bh
0.0000
ps
6.7200
m
12.0200
m
82.8000
bh
2.7600
org
5.5200
org
1.3800
org
0.2760
org
13.8000
m
=

- %

15.2700 M2
15.2700
m
45.8100
m'
9.4000
m'
15.2700
m
183.2400
bh
6.1080
org
12.2160
org
3.0540
org

4,303,322.02

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

4,704,269.66

54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00

1,243,900.00
228,000.00
679,000.00
62,800.00
348,840.00
155,040.00
196,000.00
535,904.00
22,500.00
210,000.00
54,771.36
24,040.00
11,628.00
64,600.00
180,880.00
65,892.00
14,987.20
204,539.46
4,303,322.02
4,303,322.02
4,303,322.00
1,022,000.00
78,000.00
660,000.00
23,200.00
372,600.00
165,600.00
133,000.00
1,071,808.00
45,000.00
420,000.00
109,542.72
24,040.00
12,420.00
69,000.00
193,200.00
70,380.00
16,008.00
218,470.94
4,704,269.66
4,704,269.66
4,704,269.00
824,580.00
366,480.00
329,000.00
30,540.00
27,486.00
152,700.00
427,560.00
155,754.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

i.
j.

31

32

33

03/08

Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-31 1 Unit Dinding Partisi Type PP.1-8
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-32 1 Unit Dinding Partisi Type PP.1-9
a.
Panel Double Gypsum t. 9 mm
b.
Pipa Hollow 40.20
c.
Plint Kayu 1,5/10 cm finish melamic
d.
Alat bantu
e.
Paku Gypsum ( skrup )
f.
Pekerja Terampil
g.
Tukang Kayu Terampil
h.
Kepala Tukang Kayu
i.
Mandor
j.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-33 1 Unit Dinding Partisi Type PP.1-10
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
Page 236

0.6108
30.5400
=

org
m

- %

58,000.00
15,831.23
x

15.2700 M2
19.3000
m'
3.0400
m
35.2000
m'
15.7000
m'
9.5900
m
28.7700
m'
7.6000
m'
1.0000
unit
3.0000
bh
1.0000
bh
0.0000
ps
3.3600
m
15.2700
m
115.0800
bh
3.8360
org
7.6720
org
1.9180
org
0.3836
org
19.1800
m
=

- %

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

15.9200 M2
15.9200
m
47.7600
m'
9.8000
m'
15.9200
m
191.0400
bh
6.3680
org
12.7360
org
3.1840
org
0.6368
org
31.8400
m
=

- %

15.2700 M2
17.7700
m'
3.0400
m
27.1600
m'
15.7000
m'
9.7100
m
29.1300
m'
7.6000
m'
1.0000
unit
3.0000
bh
1.0000
bh
0.0000
ps
3.3600
m

2,833,012.09

5,194,927.10

54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

2,953,600.68

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00

35,426.40
483,485.69
2,833,012.09
2,833,012.09
2,833,012.00
1,351,000.00
228,000.00
880,000.00
62,800.00
517,860.00
230,160.00
266,000.00
535,904.00
22,500.00
210,000.00
54,771.36
30,540.00
17,262.00
95,900.00
268,520.00
97,818.00
22,248.80
303,642.94
5,194,927.10
5,194,927.10
5,194,927.00
859,680.00
382,080.00
343,000.00
31,840.00
28,656.00
159,200.00
445,760.00
162,384.00
36,934.40
504,066.28
2,953,600.68
2,953,600.68
2,953,600.00
1,243,900.00
228,000.00
679,000.00
62,800.00
524,340.00
233,040.00
266,000.00
535,904.00
22,500.00
210,000.00
54,771.36

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

m.
n.
o.
p.
q.
r.
s.

34

35

36

03/08

Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-34 1 Unit Dinding Partisi Type PP.1-11
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Alat bantu
i.
Paku Gypsum ( skrup )
j.
Pekerja Terampil
k.
Tukang Kayu Terampil
l.
Kepala Tukang Kayu
m.
Mandor
n.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-35 1 Unit Dinding Partisi Type PP.1-12
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Alat bantu
i.
Paku Gypsum ( skrup )
j.
Pekerja Terampil
k.
Tukang Kayu Terampil
l.
Kepala Tukang Kayu
m.
Mandor
n.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-36 1 Unit Dinding Partisi Type PP.1-13
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
Page 237

15.2700
116.5200
3.8840
7.7680
1.9420
0.3884
19.4200
=

m
bh
org
org
org
org
m

- %

2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

18.5200 M2
20.9400
m'
5.0400
m
27.9200
m'
25.6000
m'
12.5200
m
37.5600
m'
11.4000
m'
18.5200
m
150.2400
bh
5.0080
org
10.0160
org
2.5040
org
0.5008
org
25.0400
m
=

- %

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

8.8400 M2
10.4700
m'
2.5200
m
13.9600
m'
12.8000
m'
5.8400
m
17.5200
m'
5.4400
m'
8.8400
m
70.0800
bh
2.3360
org
4.6720
org
1.1680
org
0.2336
org
11.6800
m
=

- %

18.2000 M2
29.0400
m'
5.8200
m
41.9200
m'
29.3000
m'
8.5600
m
25.6800
m'
8.6000
m'
1.5000
unit

4,906,265.00

5,108,260.34

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

2,476,157.54

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00

30,540.00
17,478.00
97,100.00
271,880.00
99,042.00
22,527.20
307,442.44
4,906,265.00
4,906,265.00
4,906,264.00
1,465,800.00
378,000.00
698,000.00
102,400.00
676,080.00
300,480.00
399,000.00
37,040.00
22,536.00
125,200.00
350,560.00
127,704.00
29,046.40
396,413.94
5,108,260.34
5,108,260.34
5,108,260.00
732,900.00
189,000.00
349,000.00
51,200.00
315,360.00
140,160.00
190,400.00
17,680.00
10,512.00
58,400.00
163,520.00
59,568.00
13,548.80
184,908.74
2,476,157.54
2,476,157.54
2,476,157.00
2,032,800.00
436,500.00
1,048,000.00
117,200.00
462,240.00
205,440.00
301,000.00
803,856.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

i.
j.
k.
l.
m.
n.
o.
p.
q.
r.
s.

37

38

03/08

Engsel pintu
Kunci pintu silinder
Grendel Pintu kayu
Polituran Daun pintu
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-37 1 Unit Dinding Partisi Type PP.1-14
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-38 1 Unit Dinding Partisi Type PP.1-15
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
Page 238

6.0000
1.0000
2.0000
5.0400
18.2000
102.7200
3.4240
6.8480
1.7120
0.3424
17.1200
=

bh
bh
ps
m
m
bh
org
org
org
org
m

- %

7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

8.9300 M2
17.7700
m'
3.0400
m
27.1600
m'
15.7000
m'
4.8100
m
14.4300
m'
3.7000
m'
1.0000
unit
3.0000
bh
1.0000
bh
0.0000
ps
3.3600
m
8.9300
m
57.7200
bh
1.9240
org
3.8480
org
0.9620
org
0.1924
org
9.6200
m
=

- %

11.7000 M2
17.7700
m'
3.0400
m
27.1600
m'
15.7000
m'
6.1400
m
18.4200
m'
5.4000
m'
1.0000
unit
3.0000
bh
1.0000
bh
0.0000
ps
3.3600
m
11.7000
m
73.6800
bh
2.4560
org
4.9120
org
1.2280
org
0.2456
org

6,549,482.85

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

3,963,370.97

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00

45,000.00
210,000.00
50,000.00
82,157.04
36,400.00
15,408.00
85,600.00
239,680.00
87,312.00
19,859.20
271,030.61
6,549,482.85
6,549,482.85
6,549,482.00
1,243,900.00
228,000.00
679,000.00
62,800.00
259,740.00
115,440.00
129,500.00
535,904.00
22,500.00
210,000.00
54,771.36
17,860.00
8,658.00
48,100.00
134,680.00
49,062.00
11,159.20
152,296.41
3,963,370.97
3,963,370.97
3,963,370.00
1,243,900.00
228,000.00
679,000.00
62,800.00
331,560.00
147,360.00
189,000.00
535,904.00
22,500.00
210,000.00
54,771.36
23,400.00
11,052.00
61,400.00
171,920.00
62,628.00
14,244.80

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

s.

39

40

41

03/08

Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-39 1 Unit Dinding Partisi Type PP.1-16
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-40 1 Unit Dinding Partisi Type PP.1-17
a.
Panel Double Gypsum t. 9 mm
b.
Pipa Hollow 40.20
c.
Plint Kayu 1,5/10 cm finish melamic
d.
Alat bantu
e.
Paku Gypsum ( skrup )
f.
Pekerja Terampil
g.
Tukang Kayu Terampil
h.
Kepala Tukang Kayu
i.
Mandor
j.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-41 1 Unit Dinding Partisi Type PP.1-18
a.
Panel Double Gypsum t. 9 mm
b.
Pipa Hollow 40.20
c.
Plint Kayu 1,5/10 cm finish melamic
d.
Alat bantu
e.
Paku Gypsum ( skrup )
f.
Pekerja Terampil
g.
Tukang Kayu Terampil
h.
Kepala Tukang Kayu
i.
Mandor
j.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Page 239

12.2800
=

- %

15,831.23
x

18.2000 M2
28.2400
m'
5.5600
m
41.1200
m'
28.5000
m'
9.6400
m
28.9200
m'
9.4000
m'
1.0000
unit
3.0000
bh
1.0000
bh
0.0000
ps
3.3600
m
18.2000
m
115.6800
bh
3.8560
org
7.7120
org
1.9280
org
0.3856
org
19.2800
m
=

- %

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

15.2700 M2
15.2700
m
45.8100
m'
9.6000
m'
15.2700
m
183.2400
bh
6.1080
org
12.2160
org
3.0540
org
0.6108
org
30.5400
m
=

- %

- %

6,285,886.23

54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

11.7000 M2
11.7000
m
35.1000
m'
7.2000
m'
11.7000
m
140.4000
bh
4.6800
org
9.3600
org
2.3400
org
0.4680
org
23.4000
m
=

4,243,847.63

2,840,012.09

54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

2,170,594.72

194,407.47
4,243,847.63
4,243,847.63
4,243,847.00
1,976,800.00
417,000.00
1,028,000.00
114,000.00
520,560.00
231,360.00
329,000.00
535,904.00
22,500.00
210,000.00
54,771.36
36,400.00
17,352.00
96,400.00
269,920.00
98,328.00
22,364.80
305,226.07
6,285,886.23
6,285,886.23
6,285,886.00
824,580.00
366,480.00
336,000.00
30,540.00
27,486.00
152,700.00
427,560.00
155,754.00
35,426.40
483,485.69
2,840,012.09
2,840,012.09
2,840,012.00
631,800.00
280,800.00
252,000.00
23,400.00
21,060.00
117,000.00
327,600.00
119,340.00
27,144.00
370,450.72
2,170,594.72
2,170,594.72

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

42

43

44

03/08

Dibulatkan
1 Unit Dinding Partisi Type PP.1-19
Panel Double Gypsum t. 9 mm
Pipa Hollow 40.20
Plint Kayu 1,5/10 cm finish melamic
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-43 1 Unit Dinding Partisi Type PP.2-1
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-44 1 Unit Dinding Partisi Type PP.2-2
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu

2,170,594.00

DCK-42
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.

Page 240

18.2000 M2
18.2000
m
54.6000
m'
11.2000
m'
18.2000
m
218.4000
bh
7.2800
org
14.5600
org
3.6400
org
0.7280
org
36.4000
m
=

- %

54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

77.3500 M2
116.9300
m'
24.5000
m
166.0400
m'
124.7000
m'
41.5900
m
124.7700
m'
21.4000
m'
3.5000
unit
12.0000
bh
3.0000
bh
2.0000
ps
11.7600
m
77.3500
m
499.0800
bh
16.6360
org
33.2720
org
8.3180
org
1.6636
org
83.1800
m
=

- %

77.3500 M2
110.4300
m'
24.2400
m
153.6400
m'
122.6000
m'
43.0700
m
129.2100
m'
42.4000
m'
3.0000
unit
12.0000
bh
2.0000
bh
4.0000
ps
10.0800
m
77.3500
m
516.8400
bh
17.2280
org
34.4560
org
8.6140
org

3,376,480.68

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

25,150,314.06

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00

982,800.00
436,800.00
392,000.00
36,400.00
32,760.00
182,000.00
509,600.00
185,640.00
42,224.00
576,256.68
3,376,480.68
3,376,480.68
3,376,480.00
8,185,100.00
1,837,500.00
4,151,000.00
498,800.00
2,245,860.00
998,160.00
749,000.00
1,875,664.00
90,000.00
630,000.00
50,000.00
191,699.76
154,700.00
74,862.00
415,900.00
1,164,520.00
424,218.00
96,488.80
1,316,841.50
25,150,314.06
25,150,314.06
25,150,314.00
7,730,100.00
1,818,000.00
3,841,000.00
490,400.00
2,325,780.00
1,033,680.00
1,484,000.00
1,607,712.00
90,000.00
420,000.00
100,000.00
164,314.08
154,700.00
77,526.00
430,700.00
1,205,960.00
439,314.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

r.
s.

45

46

47

03/08

Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-45 1 Unit Dinding Partisi Type PP.2-3
a.
Panel Double Gypsum t. 9 mm
b.
Pipa Hollow 40.20
c.
Plint Kayu 1,5/10 cm finish melamic
d.
Alat bantu
e.
Paku Gypsum ( skrup )
f.
Pekerja Terampil
g.
Tukang Kayu Terampil
h.
Kepala Tukang Kayu
i.
Mandor
j.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-46 1 Unit Dinding Partisi Type PP.2-4
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-47 1 Unit Dinding Partisi Type PP.2-5
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
Page 241

1.7228
86.1400
=

org
m

- %

58,000.00
15,831.23
x

15.6000 M2
15.6000
m
46.8000
m'
9.6000
m'
15.6000
m
187.2000
bh
6.2400
org
12.4800
org
3.1200
org
0.6240
org
31.2000
m
=

- %

54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

15.6000 M2
19.3000
m'
3.0400
m
35.2000
m'
15.7000
m'
9.9200
m
29.7600
m'
7.8000
m'
1.0000
unit
3.0000
bh
1.0000
bh
0.0000
ps
3.3600
m
15.6000
m
119.0400
bh
3.9680
org
7.9360
org
1.9840
org
0.3968
org
19.8400
m
=

- %

15.6000 M2
17.7700
m'
3.0400
m
27.1600
m'
15.7000
m'
10.0400
m
30.1200
m'
7.8000
m'
1.0000
unit
3.0000
bh
1.0000
bh
0.0000
ps
3.3600
m

24,876,810.42

2,894,126.30

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

5,256,041.31

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00

99,922.40
1,363,701.94
24,876,810.42
24,876,810.42
24,876,810.00
842,400.00
374,400.00
336,000.00
31,200.00
28,080.00
156,000.00
436,800.00
159,120.00
36,192.00
493,934.30
2,894,126.30
2,894,126.30
2,894,126.00
1,351,000.00
228,000.00
880,000.00
62,800.00
535,680.00
238,080.00
273,000.00
535,904.00
22,500.00
210,000.00
54,771.36
31,200.00
17,856.00
99,200.00
277,760.00
101,184.00
23,014.40
314,091.55
5,256,041.31
5,256,041.31
5,256,041.00
1,243,900.00
228,000.00
679,000.00
62,800.00
542,160.00
240,960.00
273,000.00
535,904.00
22,500.00
210,000.00
54,771.36

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

m.
n.
o.
p.
q.
r.
s.

48

49

50

03/08

Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-48 1 Unit Dinding Partisi Type PP.2-6
a.
Panel Double Gypsum t. 9 mm
b.
Pipa Hollow 40.20
c.
Plint Kayu 1,5/10 cm finish melamic
d.
Alat bantu
e.
Paku Gypsum ( skrup )
f.
Pekerja Terampil
g.
Tukang Kayu Terampil
h.
Kepala Tukang Kayu
i.
Mandor
j.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-49 1 Unit Dinding Partisi Type PP.2-7
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-50 1 Unit Dinding Partisi Type PP.2-8
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
Page 242

15.6000
120.4800
4.0160
8.0320
2.0080
0.4016
20.0800
=

m
bh
org
org
org
org
m

- %

2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

15.4300 M2
15.4300
m
46.2900
m'
9.5000
m'
15.4300
m
185.1600
bh
6.1720
org
12.3440
org
3.0860
org
0.6172
org
30.8600
m
=

- %

54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

15.6000 M2
7.3000
m'
0.5200
m
13.2000
m'
2.9000
m'
13.0400
m
39.1200
m'
7.8000
m'
1.0000
unit
3.0000
bh
1.0000
bh
0.0000
ps
3.3600
m
15.6000
m
156.4800
bh
5.2160
org
10.4320
org
2.6080
org
0.5216
org
26.0800
m
=

- %

12.3500 M2
7.3000
m'
0.5200
m
13.2000
m'
2.9000
m'
9.7900
m
29.3700
m'
5.8000
m'

4,967,379.21

2,862,749.28

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

4,131,226.57

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00

31,200.00
18,072.00
100,400.00
281,120.00
102,408.00
23,292.80
317,891.05
4,967,379.21
4,967,379.21
4,967,379.00
833,220.00
370,320.00
332,500.00
30,860.00
27,774.00
154,300.00
432,040.00
157,386.00
35,797.60
488,551.68
2,862,749.28
2,862,749.28
2,862,749.00
511,000.00
39,000.00
330,000.00
11,600.00
704,160.00
312,960.00
273,000.00
535,904.00
22,500.00
210,000.00
54,771.36
31,200.00
23,472.00
130,400.00
365,120.00
133,008.00
30,252.80
412,878.41
4,131,226.57
4,131,226.57
4,131,226.00
511,000.00
39,000.00
330,000.00
11,600.00
528,660.00
234,960.00
203,000.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

h.
i.
j.
k.
l.
m.
n.
o.
p.
q.
r.
s.

51

52

03/08

Pintu double Teakwood


Engsel pintu
Kunci pintu silinder
Grendel Pintu kayu
Polituran Daun pintu
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-51 1 Unit Dinding Partisi Type PP.2-9
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-52 1 Unit Dinding Partisi Type PP.2-10
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
Page 243

1.0000
3.0000
1.0000
0.0000
3.3600
12.3500
117.4800
3.9160
7.8320
1.9580
0.3916
19.5800
=

unit
bh
bh
ps
m
m
bh
org
org
org
org
m

- %

535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

8.9300 M2
8.1000
m'
0.7800
m
14.0000
m'
3.7000
m'
5.2900
m
15.8700
m'
2.9000
m'
1.5000
unit
6.0000
bh
1.0000
bh
2.0000
ps
5.0400
m
8.9300
m
63.4800
bh
2.1160
org
4.2320
org
1.0580
org
0.2116
org
10.5800
m
=

- %

18.2000 M2
31.4100
m'
7.5600
m
41.8800
m'
38.4000
m'
9.2000
m
27.6000
m'
11.2000
m'
0.0000
unit
0.0000
bh
0.0000
bh
0.0000
ps
0.0000
m
18.2000
m
110.4000
bh
3.6800
org
7.3600
org
1.8400
org

3,528,283.59

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

3,157,560.23

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00

535,904.00
22,500.00
210,000.00
54,771.36
24,700.00
17,622.00
97,900.00
274,120.00
99,858.00
22,712.80
309,975.43
3,528,283.59
3,528,283.59
3,528,283.00
567,000.00
58,500.00
350,000.00
14,800.00
285,660.00
126,960.00
101,500.00
803,856.00
45,000.00
210,000.00
50,000.00
82,157.04
17,860.00
9,522.00
52,900.00
148,120.00
53,958.00
12,272.80
167,494.39
3,157,560.23
3,157,560.23
3,157,560.00
2,198,700.00
567,000.00
1,047,000.00
153,600.00
496,800.00
220,800.00
392,000.00
36,400.00
16,560.00
92,000.00
257,600.00
93,840.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

r.
s.

53

54

55

03/08

Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-53 1 Unit Dinding Partisi Type PP.2-11
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-54 1 Unit Dinding Partisi Type PP.2-12
a.
Panel Double Gypsum t. 9 mm
b.
Pipa Hollow 40.20
c.
Plint Kayu 1,5/10 cm finish melamic
d.
Alat bantu
e.
Paku Gypsum ( skrup )
f.
Pekerja Terampil
g.
Tukang Kayu Terampil
h.
Kepala Tukang Kayu
i.
Mandor
j.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-55 1 Unit Dinding Partisi Type PP.2-13
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
Page 244

0.3680
18.4000
=

org
m

- %

58,000.00
15,831.23
x

38.9300 M2
38.7100
m'
8.0800
m
55.0800
m'
41.3000
m'
27.3700
m
82.1100
m'
22.1600
m'
1.0000
unit
3.0000
bh
1.0000
bh
0.0000
ps
3.3600
m
38.9300
m
328.4400
bh
10.9480
org
21.8960
org
5.4740
org
1.0948
org
54.7400
m
=

- %

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

15.4300 M2
15.4300
m
46.2900
m'
11.7000
m'
15.4300
m
185.1600
bh
6.1720
org
12.3440
org
3.0860
org
0.6172
org
30.8600
m
=

- %

12.1800 M2
14.6000
m'
1.0400
m
26.4000
m'
5.8000
m'
7.0600
m
21.1800
m'
3.9000
m'
2.0000
unit
6.0000
bh
2.0000
bh
0.0000
ps
6.7200
m

5,884,938.59

10,967,995.15

54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

2,939,749.28

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00

21,344.00
291,294.59
5,884,938.59
5,884,938.59
5,884,938.00
2,709,700.00
606,000.00
1,377,000.00
165,200.00
1,477,980.00
656,880.00
775,600.00
535,904.00
22,500.00
210,000.00
54,771.36
77,860.00
49,266.00
273,700.00
766,360.00
279,174.00
63,498.40
866,601.39
10,967,995.15
10,967,995.15
10,967,995.00
833,220.00
370,320.00
409,500.00
30,860.00
27,774.00
154,300.00
432,040.00
157,386.00
35,797.60
488,551.68
2,939,749.28
2,939,749.28
2,939,749.00
1,022,000.00
78,000.00
660,000.00
23,200.00
381,240.00
169,440.00
136,500.00
1,071,808.00
45,000.00
420,000.00
109,542.72

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

m.
n.
o.
p.
q.
r.
s.

56

57

03/08

Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-56 1 Unit Dinding Partisi Type PP.2-14
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-57 1 Unit Dinding Partisi Type PP.2-15
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Page 245

12.1800
84.7200
2.8240
5.6480
1.4120
0.2824
14.1200
=

m
bh
org
org
org
org
m

- %

2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

12.5100 M2
18.5700
m'
3.3000
m
27.9600
m'
17.3000
m'
5.8700
m
17.6100
m'
5.1000
m'
1.5000
unit
6.0000
bh
1.0000
bh
2.0000
ps
5.0400
m
12.5100
m
70.4400
bh
2.3480
org
4.6960
org
1.1740
org
0.2348
org
11.7400
m
=

- %

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

18.2000 M2
7.3000
m'
0.5200
m
13.2000
m'
2.9000
m'
15.6400
m
46.9200
m'
9.4000
m'
1.0000
unit
3.0000
bh
1.0000
bh
0.0000
ps
3.3600
m
18.2000
m
187.6800
bh
6.2560
org
12.5120
org
3.1280
org
0.6256
org
31.2800
m
=

- %

4,734,006.85

4,660,970.05

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

4,613,580.96

24,360.00
12,708.00
70,600.00
197,680.00
72,012.00
16,379.20
223,536.93
4,734,006.85
4,734,006.85
4,734,006.00
1,299,900.00
247,500.00
699,000.00
69,200.00
316,980.00
140,880.00
178,500.00
803,856.00
45,000.00
210,000.00
50,000.00
82,157.04
25,020.00
10,566.00
58,700.00
164,360.00
59,874.00
13,618.40
185,858.61
4,660,970.05
4,660,970.05
4,660,970.00
511,000.00
39,000.00
330,000.00
11,600.00
844,560.00
375,360.00
329,000.00
535,904.00
22,500.00
210,000.00
54,771.36
36,400.00
28,152.00
156,400.00
437,920.00
159,528.00
36,284.80
495,200.80
4,613,580.96
4,613,580.96

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

58

59

60

03/08

Dibulatkan
1 Unit Dinding Partisi Type PP.2-16
Kusen Kayu Kamper Samarinda 4/6+ Melamic
Kaca Rayband t=5 mm ( Asahimas )
List Kusen Kamper Samarinda 1/4 + Melamic
List Kaca Kamper Samarinda 1/2 + Melamic
Panel Double Gypsum t. 9 mm
Pipa Hollow 40.20
Plint Kayu 1,5/10 cm finish melamic
Pintu double Teakwood
Engsel pintu
Kunci pintu silinder
Grendel Pintu kayu
Polituran Daun pintu
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-59 1 Unit Dinding Partisi Type PP.2-17
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-60 1 Unit Dinding Partisi Type PP.2-18
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood

4,613,580.00

DCK-58
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.
n.
o.
p.
q.
r.
s.

Page 246

8.7700 M2
10.4700
m'
2.5200
m
13.9600
m'
12.8000
m'
5.7700
m
17.3100
m'
5.4000
m'
0.0000
unit
0.0000
bh
0.0000
bh
0.0000
ps
0.0000
m
8.7700
m
69.2400
bh
2.3080
org
4.6160
org
1.1540
org
0.2308
org
11.5400
m
=

- %

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

10.7200 M2
7.3000
m'
0.5200
m
13.2000
m'
2.9000
m'
8.1600
m
24.4800
m'
4.8000
m'
1.0000
unit
3.0000
bh
1.0000
bh
0.0000
ps
3.3600
m
10.7200
m
97.9200
bh
3.2640
org
6.5280
org
1.6320
org
0.3264
org
16.3200
m
=

- %

15.6000 M2
8.1000
m'
0.7800
m
14.0000
m'
3.7000
m'
11.9600
m
35.8800
m'
7.0000
m'
1.5000
unit

2,463,278.77

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

3,225,992.19

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00

732,900.00
189,000.00
349,000.00
51,200.00
311,580.00
138,480.00
189,000.00
17,540.00
10,386.00
57,700.00
161,560.00
58,854.00
13,386.40
182,692.37
2,463,278.77
2,463,278.77
2,463,278.00
511,000.00
39,000.00
330,000.00
11,600.00
440,640.00
195,840.00
168,000.00
535,904.00
22,500.00
210,000.00
54,771.36
21,440.00
14,688.00
81,600.00
228,480.00
83,232.00
18,931.20
258,365.63
3,225,992.19
3,225,992.19
3,225,992.00
567,000.00
58,500.00
350,000.00
14,800.00
645,840.00
287,040.00
245,000.00
803,856.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

i.
j.
k.
l.
m.
n.
o.
p.
q.
r.
s.

61

62

03/08

Engsel pintu
Kunci pintu silinder
Grendel Pintu kayu
Polituran Daun pintu
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-61 1 Unit Dinding Partisi Type PP.2-19
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-62 1 Unit Dinding Partisi Type PP.2-20
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
Page 247

6.0000
1.0000
2.0000
5.0400
15.6000
143.5200
4.7840
9.5680
2.3920
0.4784
23.9200
=

bh
bh
ps
m
m
bh
org
org
org
org
m

- %

7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

52.1600 M2
76.6500
m'
14.9400
m
111.8000
m'
75.1000
m'
26.2400
m
78.7200
m'
24.3000
m'
4.5000
unit
18.0000
bh
3.0000
bh
6.0000
ps
15.1200
m
52.1600
m
314.8800
bh
10.4960
org
20.9920
org
5.2480
org
1.0496
org
52.4800
m
=

- %

44.1300 M2
67.7500
m'
13.9000
m
97.0000
m'
70.6000
m'
22.9300
m
68.7900
m'
23.3000
m'
2.5000
unit
9.0000
bh
2.0000
bh
2.0000
ps
8.4000
m
44.1300
m
275.1600
bh
9.1720
org
18.3440
org
4.5860
org
0.9172
org

4,394,823.20

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

18,359,678.74

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00

45,000.00
210,000.00
50,000.00
82,157.04
31,200.00
21,528.00
119,600.00
334,880.00
121,992.00
27,747.20
378,682.96
4,394,823.20
4,394,823.20
4,394,823.00
5,365,500.00
1,120,500.00
2,795,000.00
300,400.00
1,416,960.00
629,760.00
850,500.00
2,411,568.00
135,000.00
630,000.00
150,000.00
246,471.12
104,320.00
47,232.00
262,400.00
734,720.00
267,648.00
60,876.80
830,822.82
18,359,678.74
18,359,678.74
18,359,678.00
4,742,500.00
1,042,500.00
2,425,000.00
282,400.00
1,238,220.00
550,320.00
815,500.00
1,339,760.00
67,500.00
420,000.00
50,000.00
136,928.40
88,260.00
41,274.00
229,300.00
642,040.00
233,886.00
53,197.60

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

s.

63

64

65

03/08

Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-63 1 Unit Dinding Partisi Type PP.2-21
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-64 1 Unit Dinding Partisi Type PP.2-22
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-65 1 Unit Dinding Partisi Type PP.2-23
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
Page 248

45.8600
=

- %

15,831.23
x

15.9200 M2
20.9400
m'
5.0400
m
27.9200
m'
25.6000
m'
9.9200
m
29.7600
m'
9.8000
m'
0.0000
unit
0.0000
bh
0.0000
bh
0.0000
ps
0.0000
m
15.9200
m
119.0400
bh
3.9680
org
7.9360
org
1.9840
org
0.3968
org
19.8400
m
=

- %

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

6.1700 M2
9.1000
m'
1.0400
m
14.8000
m'
4.5000
m'
1.3300
m
3.9900
m'
0.4000
m'
2.0000
unit
6.0000
bh
1.0000
bh
2.0000
ps
6.7200
m
6.1700
m
15.9600
bh
0.5320
org
1.0640
org
0.2660
org
0.0532
org
2.6600
m
=

- %

5.7800 M2
7.3000
m'
0.5200
m
13.2000
m'
2.9000
m'

15,124,606.09

4,625,905.95

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

2,831,127.39

70,000.00
75,000.00
25,000.00
4,000.00

726,020.09
15,124,606.09
15,124,606.09
15,124,606.00
1,465,800.00
378,000.00
698,000.00
102,400.00
535,680.00
238,080.00
343,000.00
31,840.00
17,856.00
99,200.00
277,760.00
101,184.00
23,014.40
314,091.55
4,625,905.95
4,625,905.95
4,625,905.00
637,000.00
78,000.00
370,000.00
18,000.00
71,820.00
31,920.00
14,000.00
1,071,808.00
45,000.00
210,000.00
50,000.00
109,542.72
12,340.00
2,394.00
13,300.00
37,240.00
13,566.00
3,085.60
42,111.07
2,831,127.39
2,831,127.39
2,831,127.00
511,000.00
39,000.00
330,000.00
11,600.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

e.
f.
g.
h.
i.
j.
k.
l.
m.
n.
o.
p.
q.
r.
s.

66

67

03/08

Panel Double Gypsum t. 9 mm


Pipa Hollow 40.20
Plint Kayu 1,5/10 cm finish melamic
Pintu double Teakwood
Engsel pintu
Kunci pintu silinder
Grendel Pintu kayu
Polituran Daun pintu
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-66 1 Unit Dinding Partisi Type PP.3-1
a.
Panel Double Gypsum t. 9 mm
b.
Pipa Hollow 40.20
c.
Plint Kayu 1,5/10 cm finish melamic
d.
Alat bantu
e.
Paku Gypsum ( skrup )
f.
Pekerja Terampil
g.
Tukang Kayu Terampil
h.
Kepala Tukang Kayu
i.
Mandor
j.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-67 1 Unit Dinding Partisi Type PP.3-2
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Pintu PVC Fuldingdoor
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
Page 249

3.2200
9.6600
1.7600
1.0000
3.0000
1.0000
0.0000
3.3600
5.7800
38.6400
1.2880
2.5760
0.6440
0.1288
6.4400
=

m
m'
m'
unit
bh
bh
ps
m
m
bh
org
org
org
org
m

- %

54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
25,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

9.7500 M2
9.7500
m
29.2500
m'
6.0000
m'
9.7500
m
117.0000
bh
3.9000
org
7.8000
org
1.9500
org
0.3900
org
19.5000
m
=

- %

54,000.00
8,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

29.2500 M2
7.3000
m'
0.5200
m
13.2000
m'
2.9000
m'
14.3000
m
42.9000
m'
4.2000
m'
1.0000
unit
3.0000
bh
1.0000
bh
12.3900
m
3.3600
m
29.2500
m
171.6000
bh
5.7200
org
11.4400
org
2.8600
org
0.5720
org
28.6000
m
=

- %

2,309,518.87

1,808,828.94

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
300,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

7,953,624.47

173,880.00
77,280.00
61,600.00
535,904.00
22,500.00
210,000.00
54,771.36
11,560.00
5,796.00
32,200.00
90,160.00
32,844.00
7,470.40
101,953.11
2,309,518.87
2,309,518.87
2,309,518.00
526,500.00
234,000.00
210,000.00
19,500.00
17,550.00
97,500.00
273,000.00
99,450.00
22,620.00
308,708.94
1,808,828.94
1,808,828.94
1,808,828.00
511,000.00
39,000.00
330,000.00
11,600.00
772,200.00
343,200.00
147,000.00
535,904.00
22,500.00
210,000.00
3,717,000.00
54,771.36
58,500.00
25,740.00
143,000.00
400,400.00
145,860.00
33,176.00
452,773.11
7,953,624.47
7,953,624.47
7,953,624.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

68

69

70

03/08

DCK-68
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.
n.
o.
p.
q.
r.
s.

1 Unit Dinding Partisi Type PP.2-9


Kusen Kayu Kamper Samarinda 4/6+ Melamic
Kaca Rayband t=5 mm ( Asahimas )
List Kusen Kamper Samarinda 1/4 + Melamic
List Kaca Kamper Samarinda 1/2 + Melamic
Panel Double Gypsum t. 9 mm
Pipa Hollow 40.20
Plint Kayu 1,5/10 cm finish melamic
Pintu double Teakwood
Engsel pintu
Kunci pintu silinder
Grendel Pintu kayu
Polituran Daun pintu
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-69 1 Unit Dinding Partisi Type PP.2-10
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
j.
Kunci pintu silinder
k.
Grendel Pintu kayu
l.
Polituran Daun pintu
m.
Alat bantu
n.
Paku Gypsum ( skrup )
o.
Pekerja Terampil
p.
Tukang Kayu Terampil
q.
Kepala Tukang Kayu
r.
Mandor
s.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-70 1 Unit Dinding Partisi Type PP.2-13
a.
Kusen Kayu Kamper Samarinda 4/6+ Melamic
b.
Kaca Rayband t=5 mm ( Asahimas )
c.
List Kusen Kamper Samarinda 1/4 + Melamic
d.
List Kaca Kamper Samarinda 1/2 + Melamic
e.
Panel Double Gypsum t. 9 mm
f.
Pipa Hollow 40.20
g.
Plint Kayu 1,5/10 cm finish melamic
h.
Pintu double Teakwood
i.
Engsel pintu
Page 250

47.8400 M2
58.6500
m'
14.2000
m
83.7600
m'
56.3000
m'
58.3600
m
175.0800
m'
26.8800
m'
1.0000
unit
6.0000
bh
1.0000
bh
ps
3.3600
m
47.8400
m
700.3200
bh
23.3440
org
46.6880
org
11.6720
org
2.3344
org
116.7200
m
=

- %

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
300,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

24.3100 M2
21.9000
m'
1.8400
m
39.4800
m'
5.7600
m'
63.6700
m
191.0100
m'
9.6800
m'
3.0000
unit
9.0000
bh
3.0000
bh
0.0000
ps
10.0800
m
24.3100
m
764.0400
bh
25.4680
org
50.9360
org
12.7340
org
2.5468
org
127.3400
m
=

- %

28.8300 M2
17.4100
m'
3.2800
m
27.1200
m'
16.5000
m'
46.6400
m
139.9200
m'
15.9800
m'
1.0000
unit
3.0000
bh

18,825,151.43

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00
210,000.00
300,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

15,851,408.99

70,000.00
75,000.00
25,000.00
4,000.00
54,000.00
8,000.00
35,000.00
535,904.00
7,500.00

4,105,500.00
1,065,000.00
2,094,000.00
225,200.00
3,151,440.00
1,400,640.00
940,800.00
535,904.00
45,000.00
210,000.00
54,771.36
95,680.00
105,048.00
583,600.00
1,634,080.00
595,272.00
135,395.20
1,847,820.87
18,825,151.43
18,825,151.43
18,825,151.00
1,533,000.00
138,000.00
987,000.00
23,040.00
3,438,180.00
1,528,080.00
338,800.00
1,607,712.00
67,500.00
630,000.00
164,314.08
48,620.00
114,606.00
636,700.00
1,782,760.00
649,434.00
147,714.40
2,015,948.51
15,851,408.99
15,851,408.99
15,851,408.00
1,218,700.00
246,000.00
678,000.00
66,000.00
2,518,560.00
1,119,360.00
559,300.00
535,904.00
22,500.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

j.
k.
l.
m.
n.
o.
p.
q.
r.
s.

71

72

73

03/08

Kunci pintu silinder


Grendel Pintu kayu
Polituran Daun pintu
Alat bantu
Paku Gypsum ( skrup )
Pekerja Terampil
Tukang Kayu Terampil
Kepala Tukang Kayu
Mandor
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-71 1 Unit Dinding Partisi Type PS.2-2
a.
Panel Double Gypsum t. 9 mm
b.
Pipa Hollow 40.20
c.
List Multimegateak 1 x 4 Cm + melamic
d.
List Multimegateak 2 x 10 Cm + melamic
e.
Plint Kayu 1,5/10 cm finish melamic
f.
Alat bantu
g.
Paku Gypsum ( skrup )
h.
Pekerja Terampil
i.
Tukang Kayu Terampil
j.
Kepala Tukang Kayu
k.
Mandor
l.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-72 1 Unit Dinding Partisi Type PS.2-3
a.
Panel Double Gypsum t. 9 mm
b.
Pipa Hollow 40.20
c.
List Multimegateak 1 x 4 Cm + melamic
d.
List Multimegateak 2 x 10 Cm + melamic
e.
Plint Kayu 1,5/10 cm finish melamic
f.
Alat bantu
g.
Paku Gypsum ( skrup )
h.
Pekerja Terampil
i.
Tukang Kayu Terampil
j.
Kepala Tukang Kayu
k.
Mandor
l.
Cat Tembok
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DCK-73 1 Unit Dinding Partisi Type PS.2-4
a.
Panel Double Gypsum t. 9 mm
b.
Pipa Hollow 40.20
c.
List Multimegateak 1 x 4 Cm + melamic
d.
List Multimegateak 2 x 10 Cm + melamic
e.
Plint Kayu 1,5/10 cm finish melamic
f.
Alat bantu
g.
Paku Gypsum ( skrup )
h.
Pekerja Terampil
i.
Tukang Kayu Terampil

1.0000
0.0000
3.3600
28.8300
559.6800
18.6560
37.3120
9.3280
1.8656
93.2800
=

bh
ps
m
m
bh
org
org
org
org
m

- %

210,000.00
300,000.00
16,301.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

2.4000 M2
2.4000
m
7.2000
m'
4.0000
m'
2.0000
m'
4.0000
m'
2.4000
m
36.0000
bh
0.9600
org
1.9200
org
0.4800
org
0.0960
org
4.8000
m
=

- %

54,000.00
8,000.00
35,000.00
60,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

3.6900 M2
3.6900
m
11.0700
m'
6.1500
m'
3.0750
m'
6.1500
m'
3.6900
m
55.3500
bh
1.4760
org
2.9520
org
0.7380
org
0.1476
org
7.3800
m
=

- %

2.4000 M2
2.4000
m
7.2000
m'
4.0000
m'
2.0000
m'
4.0000
m'
2.4000
m
36.0000
bh
0.9600
org
1.9200
org
Page 251

11,203,697.06

794,637.89

54,000.00
8,000.00
35,000.00
60,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00
51,000.00
58,000.00
15,831.23
x

1,221,755.76

54,000.00
8,000.00
35,000.00
60,000.00
35,000.00
2,000.00
150.00
25,000.00
35,000.00

210,000.00
54,771.36
57,660.00
83,952.00
466,400.00
1,305,920.00
475,728.00
108,204.80
1,476,736.90
11,203,697.06
11,203,697.06
11,203,697.00
129,600.00
57,600.00
140,000.00
120,000.00
140,000.00
4,800.00
5,400.00
24,000.00
67,200.00
24,480.00
5,568.00
75,989.89
794,637.89
794,637.89
794,637.00
199,260.00
88,560.00
215,250.00
184,500.00
215,250.00
7,380.00
8,302.50
36,900.00
103,320.00
37,638.00
8,560.80
116,834.46
1,221,755.76
1,221,755.76
1,221,755.00
129,600.00
57,600.00
140,000.00
120,000.00
140,000.00
4,800.00
5,400.00
24,000.00
67,200.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

j.
k.
l.

74

75

76

77

03/08

DCK-74
a.
b.
c.
d.

DCK-75
a.
b.
c.
d.
e.
f.
g.
h.
i.

DCK-76
a.
b.
c.
d.
e.
f.
g.

DCK-77
a.
b.
c.
d.
e.
f.
g.
i.
j.
k.
l.

Kepala Tukang Kayu


Mandor
Cat Tembok
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 SUBGRADE CBR 4%
Pekerja
Mandor
Alat Berat
Alat Bantu
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 PAS. PLAFOND GYPSUM 9 MM :
Gypsum Board 9 mm ( Jaya Futura ), Jayaboard
Komponen rangka plafond, Jayaboard :
- Rangka Pipa Hollow 40.20
- Kawat penggantung rangka
- Compounds & sealant
- Skrup Gypsum
Pekerja terampil
Kep.Tukang Kayu
Mandor
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 PAS. PLAFOND CALSIBOARD 4 MM :
Panel Calsiboard 4 mm
- Rangka Pipa Hollow 40.20
- Compounds & sealant
- Skrup Gypsum
Pekerja
Kepala Tukang
Mandor
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 M2 PAS. PLAFOND MULTIPLEKS LAPIS MEGATEAK :
Multipleks T. 9 mm
Megateak T. 6 mm
- Rangka Pipa Hollow 40.20
- Kawat penggantung rangka
- Lem Putih
- Paku
Pengecatan Kayu
Melamic Kayu
Pekerja terampil
Kep.Tukang Kayu
Mandor
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
Page 252

0.4800
0.0960
4.8000

org
org
m

- %

1.4000
0.0600
1.0000
1.0000

51,000.00
58,000.00
15,831.23
x

Org
Org
ls
ls

- %

794,637.89

25,000.00
58,000.00
7,500.00
1,200.00
x

47,180.00

1.0000

M2

27,000.00

3.6000
1.0000
1.0000
0.1000
0.1200
0.0400
0.0100

M'
Ls
Ls
KG
ORG
ORG
ORG

8,000.00
3,500.00
11,000.00
18,000.00
25,000.00
51,000.00
58,000.00

- %

1.0000
3.6000
1.0000
0.1000
0.1500
0.0200
0.0100

M2
M'
Ls
KG
ORG
ORG
ORG

- %

1.0000
1.0000
3.6000
1.0000
1.5000
0.1000
1.0000
1.0000
0.1200
0.0400
0.0100

28,000.00
8,000.00
11,000.00
18,000.00
25,000.00
51,000.00
58,000.00
x

M2
M2
M'
Ls
KG
KG
M2
M2
ORG
ORG
ORG

- %

77,720.00

74,950.00

100,000.00
38,500.00
8,000.00
3,500.00
20,000.00
18,000.00
27,578.00
16,301.00
25,000.00
51,000.00
58,000.00
x

252,099.00

24,480.00
5,568.00
75,989.89
794,637.89
794,637.89
794,637.00
35,000.00
3,480.00
7,500.00
1,200.00
47,180.00
47,180.00
47,180.00
27,000.00
28,800.00
3,500.00
11,000.00
1,800.00
3,000.00
2,040.00
580.00
77,720.00
77,720.00
77,720.00
28,000.00
28,800.00
11,000.00
1,800.00
3,750.00
1,020.00
580.00
74,950.00
74,950.00
74,950.00
100,000.00
38,500.00
28,800.00
3,500.00
30,000.00
1,800.00
27,578.00
16,301.00
3,000.00
2,040.00
580.00
252,099.00
252,099.00
252,099.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

78

79

80

I.
1

03/08

DCK-78
a.
b.
c.
d.
e.
f.
g.
i.
j.

1 M2 PEKERJAAN LIST PLAFOND BERUNDAK (PADA RUANG KEPALA) :


Multipleks T. 12 mm
1.0000
M2
Megateak T. 6 mm
1.0000
M2
- Rangka Pipa Hollow 40.20
3.6000
M'
- Lem Putih
1.5000
KG
- Paku
0.1000
KG
Melamic Kayu
1.0000
M2
Pekerja terampil
0.1200 ORG
Kep.Tukang Kayu
0.0400 ORG
Mandor
0.0100 ORG
Jumlah
Keuntungan Max.
=
- %
x
Jumlah
Dibulatkan
DCK-79 1 M' PEK. RAILLING TANGGA STAINLESS STEEL :
a.
Pipa Stainless diameter 2 "
1.0000
m'
b.
Pipa Stainless diameter 1"
2.0000
m'
c.
Pipa Stainless diameter 1/2"
1.5000
m'
d.
Pabrikasi, pengelasan argon
1.0000
Ls
e.
Ongkos penghalusan.
1.0000
Ls
Jumlah
Keuntungan Max.
=
- %
x
Jumlah
Dibulatkan
DCK-80 1 M' PEK. RAILLING TANGGA STAINLESS STEEL PADA DINDING :
a.
Pipa Stainless diameter 2 "
1.0000
m'
b.
Pipa Stainless diameter 1 "
0.2000
m'
c.
Peralatan dudukan tiang
2.0000
bh
d.
Ongkos Pemasangan & penghalusan.
1.0000
Ls
e.
Jumlah
Keuntungan Max.
=
- %
x
Jumlah
Dibulatkan

140,000.00
38,500.00
8,000.00
20,000.00
18,000.00
16,301.00
25,000.00
51,000.00
58,000.00
261,021.00

110,000.00
85,000.00
20,000.00
100,000.00
40,000.00
450,000.00

110,000.00
50,000.00
20,000.00
20,000.00
180,000.00

140,000.00
38,500.00
28,800.00
30,000.00
1,800.00
16,301.00
3,000.00
2,040.00
580.00
261,021.00
261,021.00
261,021.00
110,000.00
170,000.00
30,000.00
100,000.00
40,000.00
450,000.00
450,000.00
450,000.00
110,000.00
10,000.00
40,000.00
20,000.00
180,000.00
180,000.00
180,000.00

AUDITORIUM
ADTR-1
a.
b.
c.
d.
e.

ADTR-2
a.
b.
c.
d.
e.
f.
g.
h.

ADTR-3

1 BH KUSEN JENDELA J1
Kusen Aluminium 1 1/2 x 3"
Sealant
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J2
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN JENDELA BV

37.5200
24.8000
60.1600
7.3728
0.0000
=

M'
M'
M'
M2
Lot

0.0000 %

7.0800
8.9280
6.5600
9.4800
1.6893
2.0000
2.0000
0.0000
=

Page 253

70,000.00
8,000.00
3,000.00
91,500.00
3,005,280.00
x

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

3,679,891.20

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
1,398,544.00
x

1,553,114.95

2,626,400.00
198,400.00
180,480.00
674,611.20
3,679,891.20
3,679,891.20
3,679,891.00
495,600.00
71,424.00
492,000.00
28,440.00
154,570.95
291,080.00
20,000.00
1,553,114.95
1,553,114.95
1,553,114.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

a.
b.
c.
d.
e.

03/08

ADTR-4
a.
b.
c.
d.
e.
f.
g.

ADTR-5
a.
b.
c.
d.
e.
f.
g.
h.

ADTR-6
a.
b.
c.
d.
e.
f.
g.

ADTR-7
a.
b.
c.
d.
e.
f.
g.

Kusen Aluminium 1 1/2 x 3"


2.5200
M'
Sealant
5.0400
M'
Karet
2.2000
M'
Kaca Rayban 5 mm
1.1200
M2
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 UNIT PINTU KACA TEMPERED GLASS 15 MM - P1 (2 BUAH DAUN PINTU)
Kaca Tempered Glass 15 mm
3.6000
M2
Top Hinge setara DORMA
2.0000
Set
Floor Hinge setara DORMA
2.0000
Set
Handle Pintu Kaca
2.0000
Set
Frame Kusen granito 30/30
2.56
M2
Kunci Tanam Pintu Kaca
2.0000
Set
Upah Pasang
Lot
0.1500
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU P2
Kusen Aluminium 1 1/2 x 3"
5.9000
M'
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
3.3600
M2
Sealant
11.9600
M'
Kunci Tanam
1.0000
Bh
Engsel Pintu
6.0000
Bh
Espagnolet / Slot Tanam Pintu Double
1.0000
Set
Plitur daun pintu
6.7200
M2
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU P3
Kusen Aluminium 1 1/2 x 3"
5.1000
M'
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
1.6800
M2
Sealant
10.3600
M'
Kunci Tanam
1.0000
Bh
Engsel Pintu
3.0000
Bh
Plitur daun pintu
3.3600
M2
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU P4
Kusen Aluminium 1 1/2 x 3"
5.0000
M'
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
1.4700
M2
Sealant
10.1600
M'
Kunci Tanam
1.0000
Bh
Engsel Pintu
3.0000
Bh
Plitur daun pintu
2.9400
M2
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
Page 254

70,000.00
8,000.00
3,000.00
91,500.00
223,320.00
325,800.00

1,350,000.00
250,000.00
450,000.00
200,000.00
108,076.00
400,000.00
7,736,674.56
8,897,175.74

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
16,301.00
533,680.00
1,558,704.32

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
16,301.00
439,880.00
976,142.16

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
16,301.00
431,280.00
911,228.14

176,400.00
40,320.00
6,600.00
102,480.00
325,800.00
325,800.00
325,800.00
4,860,000.00
500,000.00
900,000.00
400,000.00
276,674.56
800,000.00
1,160,501.18
8,897,175.74
8,897,175.74
8,897,175.00
413,000.00
791,481.60
95,680.00
47,500.00
76,500.00
25,000.00
109,542.72
1,558,704.32
1,558,704.32
1,558,704.00
357,000.00
395,740.80
82,880.00
47,500.00
38,250.00
54,771.36
976,142.16
976,142.16
976,142.00
350,000.00
346,273.20
81,280.00
47,500.00
38,250.00
47,924.94
911,228.14
911,228.14
911,228.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

10

11

J.
1

03/08

ADTR-8
a.
b.
c.
d.
e.
f.
g.

1 BH KUSEN ALUMUNIUM & DAUN PINTU PS


Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Plitur daun pintu
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
ADTR-9 1 M3 PLAT DUICKER
a.
Beton Site Mix K-175
b.
Bekisting Papan
c.
Besi Beton U-24
d.
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
ADTR-10 1 BH PINTU GERBANG PAGAR AUDITORIUM
a.
Pipa BSP 3"
b.
Pipa BSP 1 1/2"
c.
Pipa BSP 1"
d.
Plat Esser
e.
Besi Siku 50.50.5
f.
Pengelasan
g.
Pengecatan besi
h.
Roda 3 "
i.
Pengecoran Beton Ad. 1 : 3 : 5
j.
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
ADTR-11 1 BH PINTU GERBANG PAGAR AUDITORIUM
a.
Hollow 4x4
b.
Hollow 2x4
c.
Kayu Kuat Kelas II (Mahoni)
d.
Dynabolt 10
e.
Pengelasan
f.
Plitur
g.
Pengecatan Besi
h.
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan

4.6000
0.9720
4.7600
1.0000
2.0000
1.9440
0.0000

M'
M2
M'
Bh
Bh
M2
Lot

0.0000 %

1.0000
4.0580
127.6260
0.0000

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
16,301.00
360,080.00
x

M3
M2
Kg
Lot

0.0000 %

17.7144
16.8432
45.0120
1.6960
37.7000
127.6000
22.7900
2.0000
0.6000
0.0000

621,297.00
44,350.00
8,946.40
1,763,090.25
x

M'
M'
M'
M2
Kg
Cm
M2
Bh
M3
Lot

0.0000 %

10.0650
31.6800
0.0140
12.0000
965.0000
0.9125
5.4120
0.2000

1,943,062.55

62,500.00
23,250.00
15,333.33
156,250.00
12,201.75
1,215.40
28,580.00
25,000.00
485,218.00
2,188,938.40
x

M'
M'
M3
Bh
Cm
M2
M2
Lot

0.0000 %

693,733.46

4,061,497.90

10,000.00
8,333.33
2,500,000.00
5,000.00
1,215.40
16,301.00
28,580.00
459,650.00
x

1,893,986.76

322,000.00
228,964.32
38,080.00
47,500.00
25,500.00
31,689.14
693,733.46
693,733.46
693,733.00
621,297.00
179,972.30
1,141,793.25
1,943,062.55
1,943,062.55
1,943,062.00
1,107,150.00
391,604.40
690,184.00
265,000.00
460,005.98
155,084.53
651,338.20
50,000.00
291,130.80
4,061,497.90
4,061,497.90
4,061,497.00
100,650.00
264,000.00
35,000.00
60,000.00
1,172,857.14
14,874.66
154,674.96
91,930.00
1,893,986.76
1,893,986.76
1,893,986.00

ASDA
ASDA-1
a.
b.
c.
d.
e.
f.
g.

1 BH KUSEN JENDELA J1
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis

Page 255

4.1000
8.6000
3.7000
3.3800
0.6804
1.0000
1.0000

M'
M'
M'
M'
M2
Ps
Bh

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00

287,000.00
68,800.00
277,500.00
10,140.00
62,256.60
145,540.00
10,000.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

h.

03/08

ASDA-2
a.
b.
c.
d.
e.
f.
g.
h.

ASDA-3
a.
b.
c.
d.
e.
f.
g.
h.

ASDA-4
a.
b.
d.
e.
h.

ASDA-5
a.
b.
c.
d.

ASDA-6
a.
b.
c.
d.

Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J2
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J3
Kusen Aluminium 1 1/2 x 3"
Sealant
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN BOUVENLIGHT BV
Kusen Aluminium 1 1/2 x 3"
Sealant
Karet
Kaca Rayban 5 mm
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 UNIT JENDELA KACA JG-1
Aluminium Flashing
Sealant
Kaca Tempered Glass 8 mm
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 UNIT JENDELA KACA JG-2
Aluminium Flashing
Sealant
Kaca Tempered Glass 8 mm
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah

Lot

0.0000
=

0.0000 %

6.8500
11.6000
7.4000
6.7600
1.3608
2.0000
2.0000
0.0000
=

0.0000 %

Page 256

0.0000 %

123,193.15

70,000.00
8,000.00
450,000.00
6,991,850.00
x

M'
M'
M2
Lot

0.0000 %

1,947,253.20

70,000.00
8,000.00
3,000.00
91,500.00
114,400.00

M'
M'
M2
Lot

15.5000
59.9500
11.5600
0.1500
=

0.0000 %

1,583,173.20

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
1,628,760.00

M'
M'
M'
M2
Lot

18.6000
55.7500
11.6530
0.1500
=

0.0000 %

861,236.60

70,000.00
8,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
1,458,660.00

M'
M'
M'
M'
M2
Ps
Bh
Lot

1.4000
1.6000
1.2000
0.0961
0.0000
=

M'
M'
M'
M'
M2
Ps
Bh
Lot

9.6000
7.3000
7.4000
10.7600
3.4808
2.0000
2.0000
0.0000
=

798,980.00

8,040,627.50

70,000.00
8,000.00
450,000.00
6,766,600.00
x

7,781,590.00

861,236.60
861,236.60
861,236.00
479,500.00
92,800.00
555,000.00
20,280.00
124,513.20
291,080.00
20,000.00
1,583,173.20
1,583,173.20
1,583,173.00
672,000.00
58,400.00
555,000.00
32,280.00
318,493.20
291,080.00
20,000.00
1,947,253.20
1,947,253.20
1,947,253.00
98,000.00
12,800.00
3,600.00
8,793.15
123,193.15
123,193.15
123,193.00
1,302,000.00
446,000.00
5,243,850.00
1,048,777.50
8,040,627.50
8,040,627.50
8,040,627.00
1,085,000.00
479,600.00
5,202,000.00
1,014,990.00
7,781,590.00
7,781,590.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

10

11
03/08

Dibulatkan
1 UNIT JALUSI ALUMINIUM JL1
Kusen Aluminium 1 1/2 x 3"
12.7500
M'
70,000.00
Sealant
53.4500
M'
8,000.00
Jalusi Aluminium
1.6270
M2
357,200.00
Upah Pasang
Lot
1,901,264.40
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
1,901,264.40
Jumlah
Dibulatkan
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
b.
Top Hinge setara DORMA
2.0000
Set
250,000.00
c.
Floor Hinge setara DORMA
2.0000
Set
450,000.00
d.
Handle Pintu Kaca
2.0000
Set
200,000.00
e.
Kunci Tanam Pintu Kaca
2.0000
Set
400,000.00
f.
Frame Kusen granito 30/30
2.56
7.09
M2
108,076.00
g.
Upah Pasang
Lot
7,244,000.00
0.1500
Jumlah
Keuntungan Max.
=
0.0000 %
x
9,096,858.84
Jumlah
Dibulatkan
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
b.
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
2.5200
M2
235,560.00
c.
Sealant
13.4000
M'
8,000.00
d.
Kunci Tanam
1.0000
Bh
47,500.00
e.
Engsel Pintu
6.0000
Bh
12,750.00
f.
Espagnolet / Slot Tanam Pintu Double
1.0000
Set
25,000.00
g.
Daun Jendela
3.9000
M'
75,000.00
h.
Karet
3.5000
M'
3,000.00
i.
Kaca Rayban 5 mm
0.3977
M2
91,500.00
j.
Engsel Casemet 12"
2.0000
Ps
120,540.00
k.
Rambuncis
2.0000
Bh
10,000.00
f.
Plitur daun pintu
5.0400
M2
16,301.00
l.
Upah Pasang
Lot
1,199,469.55
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
2,106,437.79
Jumlah
Dibulatkan
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
b.
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
1.6800
M2
235,560.00
c.
Sealant
12.6000
M'
8,000.00
d.
Kunci Tanam
1.0000
Bh
47,500.00
e.
Engsel Pintu
3.0000
Bh
12,750.00
g.
Daun Jendela
2.4000
M'
75,000.00
h.
Karet
2.2000
M'
3,000.00
i.
Kaca Rayban 5 mm
0.2911
M2
91,500.00
j.
Engsel Casemet 12"
1.0000
Ps
120,540.00
k.
Rambuncis
1.0000
Bh
10,000.00
f.
Plitur daun pintu
3.3600
M2
16,301.00
l.
Upah Pasang
Lot
826,775.65
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
1,463,837.81
Jumlah
Dibulatkan
ASDA-11 1 BH KUSEN ALUMUNIUM & DAUN PINTU PG
ASDA-7
a.
b.
c.
d.

Page 257

7,781,590.00
892,500.00
427,600.00
581,164.40
1,901,264.40
1,901,264.40
1,901,264.00
4,644,000.00
500,000.00
900,000.00
400,000.00
800,000.00
766,258.84
1,086,600.00
9,096,858.84
9,096,858.84
9,096,858.00
574,000.00
593,611.20
107,200.00
47,500.00
76,500.00
25,000.00
292,500.00
10,500.00
36,389.55
241,080.00
20,000.00
82,157.04
2,106,437.79
2,106,437.79
2,106,437.00
483,000.00
395,740.80
100,800.00
47,500.00
38,250.00
180,000.00
6,600.00
26,635.65
120,540.00
10,000.00
54,771.36
1,463,837.81
1,463,837.81
1,463,837.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

a.
b.
c.
d.
e.
f.
g.

12

13

Kusen Aluminium 1 1/2 x 3"


5.0000
M'
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
1.6800
M2
Sealant
10.4000
M'
Kunci Tanam
1.0000
Bh
Rel Pintu Geser
1.0000
Unit
Plitur daun pintu
3.3600
M2
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
ASDA-12 1 BH KUSEN ALUMUNIUM & DAUN PINTU PS (PINTU SHAFT)
a.
Kusen Aluminium 1 1/2 x 3"
4.6000
M'
b.
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
0.9600
M2
c.
Sealant
9.6000
M'
d.
Kunci Tanam
1.0000
Bh
e.
Engsel Pintu
3.0000
Bh
f.
Plitur daun pintu
1.9200
M2
g.
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
ASDA-13 1 UNIT RUMAH POMPA
a.
Galian tanah
0.8640
M'
b.
Pas. Bata 1:5
3.9600
M2
c.
Plester 1:5
2.8800
M2
d.
Lantai Kerja
0.0540
M3
e.
Besi siku 40.40.4
12.9373
Kg
f.
Plat Esser u. Tutup Rumah Pompa
1.1880
M2
g.
Pengelasan
258.0000
Cm
h.
Pengecatan besi
1.4160
M2
i.
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan

70,000.00
235,560.00
8,000.00
47,500.00
101,000.00
16,301.00
433,200.00
1,032,212.16

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
16,301.00
322,000.00
741,985.52

20,200.00
51,690.80
20,730.04
485,218.00
12,201.75
156,250.00
1,215.40
28,580.00
77,155.32
1,005,577.05

350,000.00
395,740.80
83,200.00
47,500.00
101,000.00
54,771.36
1,032,212.16
1,032,212.16
1,032,212.00
322,000.00
226,137.60
76,800.00
47,500.00
38,250.00
31,297.92
741,985.52
741,985.52
741,985.00
17,452.80
204,695.57
59,702.52
26,201.77
157,857.94
185,625.00
313,572.17
40,469.28
1,005,577.05
1,005,577.05
1,005,577.00

K. DINAS PENDIDIKAN
1

03/08

DISDIK-1
a.
b.
c.
d.
e.
f.
g.
h.

1 BH KUSEN JENDELA J1 (ALUMINIUM)


Kusen Aluminium 1 1/2 x 3"
Daun Jendela Aluminium
Karet
Sealant
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
DISDIK-2 1 BH KUSEN JENDELA J2
a.
Kusen Aluminium 1 1/2 x 3"
b.
Daun Jendela Aluminium
c.
Karet
d.
Sealant
e.
Kaca Rayban 5 mm
f.
Engsel Casemet 16"

9.4600
11.3400
10.7400
13.5600
1.8630
3.0000
3.0000
0.0000
=

Page 258

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

6.8200
7.5600
7.1600
11.1600
1.2420
2.0000

70,000.00
75,000.00
3,000.00
8,000.00
91,500.00
145,540.00
10,000.00
2,290,484.50
x

M'
M'
M'
M'
M2
Ps

2,290,484.50

70,000.00
75,000.00
3,000.00
8,000.00
91,500.00
145,540.00

662,200.00
850,500.00
32,220.00
108,480.00
170,464.50
436,620.00
30,000.00
2,290,484.50
2,290,484.50
2,290,484.00
477,400.00
567,000.00
21,480.00
89,280.00
113,643.00
291,080.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

g.
h.

DISDIK-3
a.
b.
c.
d.
e.
f.
g.
h.

DISDIK-4
a.
b.
c.
d.
e.
f.
g.
h.

DISDIK-5
a.
b.
c.
d.
e.
f.
g.
h.

DISDIK-6
a.
b.
c.
d.
e.
f.
g.
h.

03/08

Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN JENDELA J3
Kusen Aluminium 1 1/2 x 3"
Daun Jendela Aluminium
Karet
Sealant
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN JENDELA BV
Kusen Aluminium 1 1/2 x 3"
Daun Jendela Aluminium
Karet
Sealant
Kaca Rayban 5 mm
Engsel Casemet 12"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU P2
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka
Kayu Kuat Kelas II (Mahoni)
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam pintu double
Plitur daun pintu
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM & DAUN PINTU P3 & P3'
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka
Kayu Kuat Kelas II (Mahoni)
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam pintu double
Plitur daun pintu
Upah Pasang
Jumlah
Keuntungan Max.
Page 259

2.0000
0.0000
=

Bh
Lot

0.0000 %

4.1800
3.7800
3.5800
8.7600
0.6210
1.0000
1.0000
0.0000
=

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

2.3800
1.7800
1.5800
4.7600
0.1610
1.0000
1.0000
0.0000
=

10,000.00
1,579,883.00

70,000.00
75,000.00
3,000.00
8,000.00
91,500.00
145,540.00
10,000.00
869,281.50
x

M'
M'
M'
M'
M2
Ps
Bh
Lot

0.0000 %

1,579,883.00

869,281.50

70,000.00
75,000.00
3,000.00
8,000.00
91,500.00
120,540.00
10,000.00
488,191.50
x

488,191.50

20,000.00
1,579,883.00
1,579,883.00
1,579,883.00
292,600.00
283,500.00
10,740.00
70,080.00
56,821.50
145,540.00
10,000.00
869,281.50
869,281.50
869,281.00
166,600.00
133,500.00
4,740.00
38,080.00
14,731.50
120,540.00
10,000.00
488,191.50
488,191.50
488,191.00

5.9000
3.3600

M'
M2

70,000.00
235,560.00

413,000.00
791,481.60

12.0000
1.0000
6.0000
1.0000
6.7200
0.0000

M'
Bh
Bh
Set
M2
Lot

8,000.00
47,500.00
12,750.00
25,000.00
16,301.00
438,000.00

96,000.00
47,500.00
76,500.00
25,000.00
109,542.72
1,559,024.32
1,559,024.32
1,559,024.00

0.0000 %

1,559,024.32

5.5000
2.5200

M'
M2

70,000.00
235,560.00

385,000.00
593,611.20

11.2000
1.0000
6.0000
1.0000
5.0400
0.0000

M'
Bh
Bh
Set
M2
Lot

8,000.00
47,500.00
12,750.00
25,000.00
16,301.00
410,000.00

89,600.00
47,500.00
76,500.00
25,000.00
82,157.04
1,299,368.24
-

0.0000 %

1,299,368.24

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

L.
1

03/08

Jumlah
Dibulatkan
DISDIK-7 1 BH KUSEN ALUMUNIUM & DAUN PINTU P4 & P4'
a.
Kusen Aluminium 1 1/2 x 3"
5.1000
M'
b.
Daun Pintu Double Teakwood Rangka
1.6800
M2
Kayu Kuat Kelas II (Mahoni)
c.
Sealant
10.4000
M'
d.
Kunci Tanam
1.0000
Bh
e.
Engsel Pintu
3.0000
Bh
f.
Plitur daun pintu
3.3600
M2
g.
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
DISDIK-8 1 BH KUSEN ALUMUNIUM & DAUN PINTU P5
a.
Kusen Aluminium 1 1/2 x 3"
5.1000
M'
b.
Daun Pintu Double Teakwood Rangka
1.6800
M2
Kayu Kuat Kelas II (Mahoni)
c.
Sealant
10.4000
M'
d.
Kunci Tanam
1.0000
Bh
e.
Rel Pintu Geser
1.0000
Unit
f.
Plitur daun pintu
3.3600
M2
g.
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
DISDIK-9 1 BH KUSEN ALUMUNIUM & DAUN PINTU PS (PINTU SHAFT)
a.
Kusen Aluminium 1 1/2 x 3"
4.0000
M'
b.
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
0.8400
M2
c.
Sealant
8.4000
M'
d.
Kunci Tanam
1.0000
Bh
e.
Engsel Pintu
2.0000
Bh
f.
Plitur daun pintu
1.6800
M2
g.
Upah Pasang
Lot
0.0000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan

1,299,368.24
1,299,368.00
70,000.00
235,560.00

357,000.00
395,740.80

8,000.00
47,500.00
12,750.00
16,301.00
357,000.00

83,200.00
47,500.00
38,250.00
54,771.36
976,462.16
976,462.16
976,462.00

976,462.16

70,000.00
235,560.00

357,000.00
395,740.80

8,000.00
47,500.00
101,000.00
16,301.00
357,000.00

83,200.00
47,500.00
101,000.00
54,771.36
1,039,212.16
1,039,212.16
1,039,212.00

1,039,212.16

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
16,301.00
280,000.00
645,456.08

280,000.00
197,870.40
67,200.00
47,500.00
25,500.00
27,385.68
645,456.08
645,456.08
645,456.00

PADEPOKAN SILAT
SLT - 1
a.
b.
c.
d.
e.
f.
g.

SLT - 2
a.
b.
c.
d.

1 UNIT PAS. ORNAMEN BSP 2" - TYPE-A (PJG 3.73 M') PADEPOKAN SILAT
Pipa BSP 2"
198.32
16.4800
M'
Plat Ring + Dop
48
4.0000
Bh
Pengelasan
4521.6
376.8000
Cm
Melubang Besi dg. Bor
144
12.0000
Ttk
Dynabolt 8
144
12.0000
Bh
Pengecatan Besi
20.69888
2.5874
M2
Upah Pasang
Lot
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
x
Jumlah
Dibulatkan
1 UNIT PAS. ORNAMEN BSP 2" - TYPE-B (PJG 3.78 M') PADEPOKAN SILAT
Pipa BSP 2"
16.6200
M'
Plat Ring + Dop
4.0000
Bh
Pengelasan
376.8000
Cm
Melubang Besi dg. Bor
12.0000
Ttk
Page 260

29,166.67
25,000.00
1,215.40
2,701.25
3,000.00
28,580.00
616,666.67
1,304,322.96

29,166.67
25,000.00
1,215.40
2,701.25

480,666.67
100,000.00
457,961.21
32,415.00
36,000.00
73,946.75
123,333.33
1,304,322.96
1,304,322.96
1,304,322.00
484,750.00
100,000.00
457,961.21
32,415.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

e.
f.
g.

03/08

SLT - 3
a.
b.
c.
d.
e.

SLT - 4
a.
b.
c.
d.
e.

SLT - 5
a.
b.
c.
d.
e.

SLT - 6
a.
b.
c.
d.
e.
f.
g.

SLT - 7
a.
b.
c.
d.

Dynabolt 8
12.0000
Bh
Pengecatan Besi
2.6093
M2
Upah Pasang
Lot
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
Jumlah
Dibulatkan
1 UNIT PAGAR BESI HOLLOW - TYPE-A (PJG 2.8 M') PADEPOKAN SILAT
Besi Hollow 4 x 4
8.7450
M'
Besi Hollow 2 x 4
31.3720
M'
Pengelasan
424.0000
Cm
Pengecatan Besi
3.5200
M2
Upah Pasang
Lot
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
Jumlah
Dibulatkan
1 UNIT PAGAR BESI HOLLOW - TYPE-B (PJG 3.2 M') PADEPOKAN SILAT
Besi Hollow 4 x 4
9.6250
M'
Besi Hollow 2 x 4
36.4320
M'
Pengelasan
464.0000
Cm
Pengecatan Besi
4.0160
M2
Upah Pasang
Lot
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
Jumlah
Dibulatkan
1 UNIT PINTU PAGAR BESI HOLLOW PADEPOKAN SILAT
Besi Hollow 4 x 4
9.6250
M'
Besi Hollow 2 x 4
36.4320
M'
Pengelasan
464.0000
Cm
Pengecatan Besi
4.0160
M2
Upah Pasang
Lot
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
Jumlah
Dibulatkan
1 UNIT PINTU PAGAR BESI HOLLOW PADEPOKAN SILAT
Besi Hollow 4 x 4
11.8140
M'
Besi Hollow 2 x 4
58.0800
M'
Pengelasan
736.0000
Cm
Pengecatan Besi
5.9424
M2
2.0000
Bh
Roda 3 "
Besi Siku 50.50.5
24.5050
Kg
Upah Pasang
Lot
0.2000
Jumlah
Keuntungan Max.
=
0.0000 %
Jumlah
Dibulatkan
1 SET HURUF UNTUK PAPAN NAMA PADEPOKAN SILAT
Hurup Kecil
Bh
Hurup Sedang
37.0000
Bh
Hurup Besar
Bh
Tambahan Upah Pasang
0.1000
Ls
Jumlah
Keuntungan Max.
=
0.0000 %
Jumlah
Dibulatkan
Page 261

3,000.00
28,580.00
620,750.00
x

1,309,851.15

10,000.00
7,000.00
1,215.40
28,580.00
307,054.00
x

984,394.30

10,000.00
7,000.00
1,215.40
28,580.00
351,274.00
x

1,100,249.82

10,000.00
7,000.00
1,215.40
28,580.00
351,274.00
x

1,100,249.82

10,000.00
7,000.00
1,215.40
28,580.00
25,000.00
12,201.75
574,700.00
x

2,053,009.13

50,000.00
75,000.00
125,000.00
2,775,000.00
x

3,052,500.00

36,000.00
74,574.94
124,150.00
1,309,851.15
1,309,851.15
1,309,851.00
87,450.00
219,604.00
515,327.90
100,601.60
61,410.80
984,394.30
984,394.30
984,394.00
96,250.00
255,024.00
563,943.74
114,777.28
70,254.80
1,100,249.82
1,100,249.82
1,100,249.00
96,250.00
255,024.00
563,943.74
114,777.28
70,254.80
1,100,249.82
1,100,249.82
1,100,249.00
118,140.00
406,560.00
894,531.46
169,833.79
50,000.00
299,003.88
114,940.00
2,053,009.13
2,053,009.13
2,053,009.00
2,775,000.00
277,500.00
3,052,500.00
3,052,500.00
3,052,500.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

L.
1

03/08

ALUN-ALUN
ALN - 1
a.
b.
c.
d.
e.
f.
g.
h.

ALN - 2
a.
b.
c.
d.
e.
f.
g.
h.

ALN - 3
a.
b.
c.
d.
e.
f.
g.
h.

ALN - 4
a.
b.
c.
d.
e.
f.
g.
h.
i.

ALN - 5
a.
b.
c.

1 UNIT KOLOM K-1


Galian tanah
Pasir Urug
Beton Site Mix K-175
Pas. Besi U-24
Pas. Bekisting Multiplek 9 mm
Acian
Pengecatan Kolom dg. Cat Tembok
Tambahan Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 UNIT KOLOM K-2
Galian tanah
Pasir Urug
Beton Site Mix K-175
Pas. Besi U-24
Pas. Bekisting Multiplek 9 mm
Acian
Pengecatan Kolom dg. Cat Tembok
Tambahan Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 UNIT KOLOM K-3
Galian tanah
Pasir Urug
Beton Site Mix K-175
Pas. Besi U-24
Pas. Bekisting Multiplek 9 mm
Acian
Pengecatan Kolom dg. Cat Tembok
Tambahan Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 UNIT PINTU GERBANG PAGAR ALUN-ALUN
Besi Pejal Kotak 1/2" x 1/2"
Pengelasan
Pengecatan Besi
Plat Strip 3.25
Besi Siku 50.50.5
Engsel pintu besi
Kunci Gembok
Slot besi
Tambahan Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 UNIT PAGAR ALUN-ALUN MODUL-1 (PJG 0.80 M')
Besi Pejal Kotak 1/2" x 1/2"
Pengelasan
Pengecatan Besi
Page 262

0.4760
0.0280
1.1557
37.5006
11.8230
11.6880
11.6880
0.0000

M3
M3
M3
Kg
M2
M2
M2
Lot

0.0000 %

0.5355
0.0315
0.8580
29.3899
8.2600
7.7650
7.7650
0.0000

M3
M3
M3
Kg
M2
M2
M2
Lot

0.0000 %

0.3591
0.0211
0.6216
21.7894
6.6950
6.2300
6.2300
0.0000

M3
M3
M3
Kg
M2
M2
M2
Lot

33.6267
2,118.0000
9.0802
1.7558
173.1167
4.0000
1.0000
2.0000
0.2000

Kg
Cm
M2
Kg
Kg
Bh
Bh
Set
Lot

1,115,422.12

12,201.75
607.70
28,580.00
12,201.75
12,201.75
25,000.00
45,000.00
25,000.00
4,285,671.27
x

Kg
Cm
M2

1,459,959.39

20,200.00
136,330.00
621,297.00
8,946.40
52,700.00
11,669.00
15,831.23
1,115,422.12
x

0.0000 %

2,011,455.06

20,200.00
136,330.00
621,297.00
8,946.40
52,700.00
11,669.00
15,831.23
1,459,959.39
x

0.0000 %

16.8400
212.0000
0.7059

20,200.00
136,330.00
621,297.00
8,946.40
52,700.00
11,669.00
15,831.23
2,011,455.06

5,142,805.52

12,201.75
607.70
28,580.00

9,615.20
3,817.24
718,032.94
335,494.92
623,072.10
136,387.27
185,035.39
2,011,455.06
2,011,455.06
2,011,455.00
10,817.10
4,294.40
533,072.83
262,933.80
435,302.00
90,609.79
122,929.48
1,459,959.39
1,459,959.39
1,459,959.00
7,254.33
2,879.97
386,198.22
194,936.69
352,826.50
72,697.87
98,628.55
1,115,422.12
1,115,422.12
1,115,422.00
410,304.18
1,287,104.36
259,512.12
21,424.32
2,112,326.29
100,000.00
45,000.00
50,000.00
857,134.25
5,142,805.52
5,142,805.52
5,142,805.00
205,477.47
128,831.98
20,174.62

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

d.
e.
f.
g.
h.
i.

03/08

ALN - 6
a.
b.
c.
d.
e.
f.
g.
h.
i.

ALN - 7
a.
b.
c.
d.
e.
f.
g.
h.
i.

ALN - 8
a.
b.
c.
d.
e.
f.
g.
h.
i.

ALN - 9
a.
b.
c.
d.
e.

Plat Strip 3.25


Pas. Dinding Bata 1/2 Batu (ad. 1 : 5)
Pas. Batu Candi 20x40 cm
Pas. Plester 1 : 5 + Acian untuk Ban
Pengecatan Dinding dg. Cat Tembok
Tambahan Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 UNIT PAGAR ALUN-ALUN MODUL-2 (PJG 0.60 M')
Besi Pejal Kotak 1/2" x 1/2"
Pengelasan
Pengecatan Besi
Plat Strip 3.25
Pas. Dinding Bata 1/4 Batu (ad. 1 : 5) untuk Blumbak
Pas. Batu Candi 20x40 cm
Pas. Plester 1 : 5 + Acian untuk Ban
Pengecatan Dinding dg. Cat Tembok
Tambahan Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 UNIT PAGAR ALUN-ALUN MODUL-3 (PJG 1.475 M')
Besi Pejal Kotak 1/2" x 1/2"
Pengelasan
Pengecatan Besi
Plat Strip 3.25
Pas. Dinding Bata 1/2 Batu (ad. 1 : 5)
Pas. Batu Candi 20x40 cm
Pas. Plester 1 : 5 + Acian untuk Ban
Pengecatan Dinding dg. Cat Tembok
Tambahan Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 UNIT PAGAR ALUN-ALUN MODUL-4 (PJG 0.35 M')
Besi Pejal Kotak 1/2" x 1/2"
Pengelasan
Pengecatan Besi
Plat Strip 3.25
Pas. Dinding Bata 1/4 Batu (ad. 1 : 5) untuk Blumbak
Pas. Batu Candi 20x40 cm
Pas. Plester 1 : 5 + Acian untuk Ban
Pengecatan Dinding dg. Cat Tembok
Tambahan Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 UNIT PAGAR ALUN-ALUN MODUL-5 (PJG 4.45 M')
Besi Pejal Kotak 1/2" x 1/2"
Pengelasan
Pengecatan Besi
Plat Strip 3.25
Besi Siku 50.50.5
Page 263

0.8779
0.3600
0.6400
0.2400
0.2400
0.2000

Kg
M2
M2
M2
M2
Lot

0.0000 %

12.6400
192.0000
0.5484
0.8779
0.5400
0.4800
0.3600
0.3600
0.2000

Kg
Cm
M2
Kg
M2
M2
M2
M2
Lot

0.0000 %

30.6267
468.0000
1.3717
2.6338
0.6638
1.1800
0.4425
0.4425
0.2000

Kg
Cm
M2
Kg
M2
M2
M2
M2
Lot

9.0667
176.0000
0.4144
0.8779
0.3150
0.2800
0.2100
0.2100
0.2000

Kg
Cm
M2
Kg
M2
M2
M2
M2
Lot

1,096,846.44

12,201.75
607.70
28,580.00
12,201.75
25,845.40
140,563.79
32,399.04
15,831.23
240,139.76
x

Kg
Cm
M2
Kg
Kg

455,542.31

12,201.75
607.70
28,580.00
12,201.75
51,690.80
140,563.79
32,399.04
15,831.23
729,441.26
x

0.0000 %

558,380.25

12,201.75
607.70
28,580.00
12,201.75
25,845.40
140,563.79
32,399.04
15,831.23
297,293.57
x

0.0000 %

90.3600
1,948.0000
6.3621
7.9013
52.0000

12,201.75
51,690.80
140,563.79
32,399.04
15,831.23
365,196.23

345,795.23

12,201.75
607.70
28,580.00
12,201.75
12,201.75

10,712.16
18,608.69
89,960.82
7,775.77
3,799.49
73,039.25
558,380.25
558,380.25
558,380.00
154,230.12
116,678.02
15,673.27
10,712.16
13,956.52
67,470.62
11,663.65
5,699.24
59,458.71
455,542.31
455,542.31
455,542.00
373,698.93
284,402.66
39,203.19
32,136.48
34,309.77
165,865.27
14,336.58
7,005.32
145,888.25
1,096,846.44
1,096,846.44
1,096,846.00
110,629.20
106,954.85
11,843.55
10,712.16
8,141.30
39,357.86
6,803.80
3,324.56
48,027.95
345,795.23
345,795.23
345,795.00
1,102,550.13
1,183,795.70
181,828.82
96,409.44
634,491.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

f.
g.
h.
i.
j.

03/08

Pas. Dinding Bata 1/2 Batu (ad. 1 : 5)


Pas. Batu Candi 20x40 cm
Pas. Plester 1 : 5 + Acian untuk Ban
Pengecatan Dinding dg. Cat Tembok
Tambahan Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

2.0025
3.5600
1.3350
1.3350
0.2000
=

Page 264

M2
M2
M2
M2
Lot

0.0000 %

51,690.80
140,563.79
32,399.04
15,831.23
3,199,075.10
x

4,507,195.42

103,510.83
500,407.07
43,252.72
21,134.69
639,815.02
4,507,195.42
4,507,195.42
4,507,195.00

\\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

a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.

a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.

a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.

a.
b.
c.
d.
e.
03/08

1 BH KUSEN ALUMUNIUM TYPE .


Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM TYPE .
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM TYPE .
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM TYPE .
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Page 316

M'
M2
M'
Bh
Bh
Set
M'
M'
M2
Ps
Bh
Lot
0.0000 %

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
x

M'
M2
M'
Bh
Bh
Set
M'
M'
M2
Ps
Bh
Lot
0.0000 %

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
x

M'
M2
M'
Bh
Bh
Set
M'
M'
M2
Ps
Bh
Lot
0.0000 %

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
x

M'
M2
M'
Bh
Bh

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

f.
g.
h.
i.
j.
k.
l.

a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.

a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.

a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
03/08

Espagnolet / Slot Tanam Pintu Double


Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan

Set
M'
M'
M2
Ps
Bh
Lot
=

1 BH KUSEN ALUMUNIUM TYPE .


Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM TYPE .
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM TYPE .
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Page 317

0.0000 %

25,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
x

M'
M2
M'
Bh
Bh
Set
M'
M'
M2
Ps
Bh
Lot
0.0000 %

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
x

M'
M2
M'
Bh
Bh
Set
M'
M'
M2
Ps
Bh
Lot
0.0000 %

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
x

M'
M2
M'
Bh
Bh
Set
M'
M'
M2
Ps

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
75,000.00
3,000.00
91,500.00
145,540.00

\\vboxsrv\conversion_tmp\scratch_4\153460062.xlsx.ms_office

k.
l.

a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.

03/08

Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan
1 BH KUSEN ALUMUNIUM TYPE .
Kusen Aluminium 1 1/2 x 3"
Daun Pintu Double Teakwood Rangka Kayu Kuat Kls II
Sealant
Kunci Tanam
Engsel Pintu
Espagnolet / Slot Tanam Pintu Double
Daun Jendela
Karet
Kaca Rayban 5 mm
Engsel Casemet 16"
Rambuncis
Upah Pasang
Jumlah
Keuntungan Max.
=
Jumlah
Dibulatkan

Page 318

Bh
Lot
0.0000 %

10,000.00
x

M'
M2
M'
Bh
Bh
Set
M'
M'
M2
Ps
Bh
Lot
0.0000 %

70,000.00
235,560.00
8,000.00
47,500.00
12,750.00
25,000.00
75,000.00
3,000.00
91,500.00
145,540.00
10,000.00
x

\\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.

JENIS BAHAN / MATERIAL


Batu Andhesit

HARGA SATUAN

SATUAN

Rp.

120,000.00

m2

Rp.

6,500,000.00

m3

Rp.
Rp.
Rp.

70,000.00
25,000.00
4,000.00

m'
m'
m'

- List Kayu Multiplek + Megateak finish Melamic ukuran 2/10 cm


Rp.
- List Kayu Multiplek + Megateak finish Melamic ukuran 2/4 cm
Rp.
- List Plafond Kayu Kamper Samarinda finish Melamic ukuran 2 x 1,5/5 cmRp.

60,000.00
35,000.00
70,000.00

m'
m'
m'

4 BATA :
5 BAHAN KAYU :
a. Kamper Samarinda : Papan
h. Bahan Kayu Jadi Finish Melamic
- Kusen Kayu Kamper Samarinda finish Melamic ukuran 4/6 cm
- List Kusen Kayu Kamper Samarinda finish Melamic ukuran 1/4 cm
- List Kaca Kayu Kamper Samarinda ukuran 1/2 cm (tanpa melamic)

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 PAKU :
Skrup Gypsum

Rp.

18,000.00

Kg

9 BAHAN PLAFOND :
Megateak 1.2 x 2.4 x 4 mm
Megateak 1.2 x 2.4 x 6 mm
Calsiboard 4 mm
Gypsum board 9 mm ( Jaya futura )

Rp.
Rp.
Rp.
Rp.

75,000.00
110,000.00
28,000.00
27,000.00

Lbr
Lbr
m2
m2

Rp.
Rp.
Rp.

120,000.00
40,000.00
40,000.00

m2
m'
m2

Kunci Pintu
- Kunci Silinder Silver/Brown ( LOGO )
- Kunci Pintu ( Patch Lock + silinder ) Cisa
- Kunci KM/WC

Rp.
Rp.
Rp.

210,000.00
600,000.00
72,000.00

Unt
Unt
Unt

Penggantung & Lain-lain


- Engsel Nylon Ex RRT untuk pintu
- Floor Hinges Cisa
- Handle Winma Stainless
- Grendel Aluminium
- Grendel kayu
- Engel Jendela Aluminium
- Slot Jendela Aluminium

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

7,500.00
750,000.00
225,000.00
120,000.00
25,000.00
120,000.00
75,000.00

Bh
Bh
Ps
Ps
Ps
Bh
Bh

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

2,200,000.00
310,800.00
750,000.00
764,400.00
590,000.00
2,450,000.00
425,000.00

12 BAHAN ATAP :
c. Bahan Penutup atap lainnya :
- Genting Metal Super Roof
- Nok Atas Parabung Super Roof
- Alumunium foil + glass wool + ram kawat
14 BAHAN-BAHAN BAKAR & PELUMAS :
15 KUNCI & PENGGANTUNG :
a.

b.

21 SANITAIR & PERLENGKAPAN KM/WC : ( TOTO )


Closet Duduk : CW 420J/SW516 JPT4
Closet Jongkok : CE 6
Box Shower Fibre Glass 80 x 80 cm
Urinoir : U 57 M
Devider Urinoir A 100
Washtafel : L 237 V3/L 237 F lengkap
Head Shower TX 436 S + Kran mixer TGB 21 SRYR

Daftar Harga Bahan

Unit
Unit
Bh
Unit
Unit
Unit
Unit

Hal. :322

Kran Wudlu T 23 BQ 13 N
Kran dinding T 23 B 13
Kran Leher Angsa
Floor Drain TX 1A
Kaca Cermin Biasa
Tempat sabun biasa
Sink ( Stainles steel )

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

147,000.00
93,000.00
110,000.00
158,400.00
260,000.00
50,000.00
350,000.00

Unit
Unit
Unit
Bh
Unit
Unit
Unit

Kusen Pintu / Jendela : 3" ( YKK, INDAL, INDEX DLL. )


- Kusen Allumunium ( Colour anodizing )
- Karet kaca
- Sealant silicon

Rp.
Rp.
Rp.

70,000.00
3,000.00
8,000.00

m'
m'
m'

Pintu / Jendela : ( YKK, INDAL, INDEX DLL. ) Rangka


- Pintu Alluminium Colour anodizing
- Jendela Allumunium Swing

Rp.
Rp.

525,000.00
315,000.00

unit
unit

f.

Aluminium Grill / Luxalon

Rp.

350,000.00

m2

b.

Pipa Stainless :
- Diameter 4"
- Diameter 3"
- Diameter 2 1/2"
- Diameter 2"
- Diameter 1 1/2"
- Diameter 1"
- Diameter 3/4"
- Diameter 1/2"

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

340,000.00
200,000.00
140,000.00
110,000.00
85,000.00
50,000.00
30,000.00
20,000.00

m'
m'
m'
m'
m'
m'
m'
m'

22 ALUMINIUM :
a.

b.

Daftar Harga Bahan

Hal. :323

PEMERINTAH KABUPATEN KARAWANG


DINAS CIPTA KARYA
Jl. Dewi Satika No. 1 Tlp. 402117 Karawang

NAMA KEGIATAN : REHABILITASI DAN PEMBANGUNAN SMP/MTs DAN SMA/SMK


DAN REHABILITASI DAN PEMBANGUNAN RUANG KELAS BARU (RK
GEDUNG SD/MI TAHUN ANGGARAN 2009 KABUPATEN KARAWANG
LOKASI KEGIATAN : SMPN 1 PAKISJAYA
KECAMATAN PAKISJAYA

No

URAIAN PEKERJAAN

VOLUME
3

KODE ANALIS/
HARGA SATUAN
(Rp.)
4

BIAYA
(Rp.)
5

1
I.
1
1
2

2
PEKERJAAN PERSIAPAN
Dokumen Rekaman Kegiatan
Pas. Papan Nama Kegiatan
Pas. Bouwplank

1.00 Ls
1.00 Bh
95.50 M'

Dihit./
Dihit./
A.002

325,000.00
150,000.00
29,445.00

325,000.00
150,000.00
2,811,997.50

II.
1
2
3

PEKERJAAN TANAH
Galian tanah pondasi
Urugan kembali bekas galian
Urugan pasir di bawah pondasi

83.31 M3
20.83 M3
7.57 M3

A.007/
A.017/
A.027/

20,200.00
6,731.00
136,330.00

1,682,831.70
140,187.38
1,032,495.26

III.
1
2
3
4
5
6
7
8
9
10
11

PEKERJAAN PASANGAN
Pas. Batu Kosong/Aanstamping
Pas. Pondasi Batu Belah (ad. 1 : 5)
Pas. Beton Cor (ad. 1 : 2 : 3)/K.175
Pembesian dengan Besi Polos
Pas. Bekisting untuk Beton
Pas. Dinding 1/2 Bata
Pas. Plesteran + acian
Pengecatan dinding pagar
Pengecatan besi siku
Pas. Besi Siku 50.50.5
Pas. Kawat Duri di atas pagar

A.050/
A.054/
A.030/
A.036/
A.046.R/
350.21/
A.088 + A.089
A.097.1
A.098.1
A.100

210,401.00
454,245.00
621,297.00
8,946.00
44,350.00
71,167.00
32,399.00
14,660.00
28,580.00
12,201.00
12,480.00

3,186,943.95
4,281,168.28
4,292,256.73
10,765,038.13
3,732,163.38
13,774,017.02
12,541,328.91
5,674,739.40
108,604.00
893,801.34
3,500,640.00

15.15
9.42
6.91
1,203.34
84.15
193.55
387.09
387.09
3.80
73.26
280.50

M3
M3
M3
Kg
M2
M2
M2
M2
M2
Kg
M'

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
BIAYA
(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
-

PERHITU
PEMAGARAN

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.

SLOOF, KOLOM, BALOK, BETON, BEKISTING

BERAT BESI
DIAMETER
BERAT
Sloof 15/20

(MM)
(KG)
Beton

Besi
a. batang 10
b. Cincin 8-150
Kolom 15x15

Beton

Besi
a. batang 10
b. Cincin 8-150
Ringbalk 12/12

Beton

Besi
a. batang 10
b. Cincin 8-150

VIII.
A.

PEKERJAAN PASANGAN
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..

PERHITUNGAN VOLUME
PEMAGARAN SMPN 1 PAKISJAYA

Pjg

Vol

Jmlh

95.38
pilar
dinding

0.15
2.36

38.00
38.00

Tinngi
1.10

Panjang
93.50

1.00
1.00

5.70 M'
89.68 M'

95.50 M'
Lebar
0.90

92.57

0.25

Jmlh
Vol
1.00
92.57 M3
total
92.57 M3
Vol
23.14
total

Pjg
93.50

Panjang
93.50

6
0.222
Lebar
0.15

Lbr. Ats
0.20

Lbr. Bwh
0.70

Tggi Pond
0.80

Pjg
93.50

Lbr
0.90

Tinggi
0.10

Tebal
0.20

Vol.
10.47 M3
total
10.47 M3
Vol
8.42 M3
total

Lebar
0.90

8
0.392

10
0.622

Tinggi
0.20

Panjang
93.50

23.14 M3

8.42 M3

Vol.
16.83 M3
total
16.83 M3

12
0.888

16
1.580

Vol
2.81 M3

Bekisting

Lebar
0.15

Tinggi
0.20

bh
4.00
623.33

Pjg
93.50
0.55

Koef.
0.62
0.39

Lbr
0.15
bh
4.00
924.67

Tgg
0.15
Pjn
138.70
0.45

Pjg
bh
Vol
3.65
38.00
Koef.
Vol
0.62
345.09 kg
0.39
163.11 kg

Lbr
0.12
bh
4.00
623.33

Tgg
0.12
Pjn
93.50
0.65

Pjg
Vol
93.50
1.35 M3
Koef.
Vol
0.62
232.63 kg
0.39
158.83 kg

Panjang
93.50

Tinggi
2.30

Luas
215.05

total

Pjg
0.51

total

Vol
232.63 kg
134.39 kg

jmlh
1.00

367.02 kg
Bekisting
3.12 M3
38.00
508.20 kg
Bekisting

391.45 kg

total

vol
215.05 M2
215.05 M2

total

430.10 M2
430.10 M2

total

73.26 Kg
73.26 Kg

Jumlah
2.00

430.10 M2

berat
3.78

jmlh
38.00

Panjang
jmlh
93.50
3
280.50 M'

Vol
280.50 M'

Lebar
0.15

Lebar
0.12

Tinggi
0.12

Panjang
93.50

Vol
51.43 M2

Tinggi
0.15

Panjang
93.50

Panjang
3.65

Vol
33.66 M2

Vol
2.19 M2
83.22 M2