ANALISA
HARGA SATUAN PEKERJAAN
UNTUK
BANGUNAN GEDUNG
TAHUN 2008
EDISI APRIL 2008
DISIAPKAN OLEH :
ANALISA
REKAPITULASI
DAFTAR HARGA
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
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
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
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
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
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'
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
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
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
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
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
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
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
M3
- SIRTU DISARING
M3
100,000.00
M3
90,000.00
M3
M3
M3
M3
130,000.00
135,000.00
M3
140,000.00
145,000.00
M3
140,000.00
150,000.00
M3
150,000.00
155,000.00
M3
160,000.00
M3
160,000.00
M2
55,000.00
55,000.00
M2
M2
95,000.00
100,000.00
M2
120,000.00
100,000.00
M2
130,000.00
100,000.00
M2
65,000.00
M2
75,000.00
M2
100,000.00
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
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
BH
280.00
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
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
M2
30,000.00
32,500.00
32,500.00
M2
35,000.00
35,000.00
35,000.00
M2
35,000.00
33,000.00
M2
35,000.00
37,500.00
33,000.00
85,000.00
110,000.00
15
16
BH
20,000.00
20,000.00
20,000.00
BH
25,000.00
24,000.00
25,000.00
BH
35,000.00
35,000.00
35,000.00
BH
45,000.00
45,000.00
BH
120,000.00
BH
170,000.00
170,000.00
170,000.00
BH
225,000.00
190,000.00
225,000.00
BTG
75,000.00
75,000.00
75,000.00
80,000.00
BTG
90,000.00
95,000.00
95,000.00
95,000.00
95,000.00
BTG
125,000.00
125,000.00
130,000.00
125,000.00
130,000.00
BTG
150,000.00
150,000.00
155,000.00
120,000.00
155,000.00
BTG
160,000.00
160,000.00
160,000.00
175,000.00
175,000.00
BTG
200,000.00
195,000.00
200,000.00
185,000.00
BTG
335,000.00
325,000.00
BTG
410,000.00
425,000.00
BTG
475,000.00
475,000.00
BTG
925,000.00
BTG
1,250,000.00
45,000.00
100,000.00
PIPAGIV
- PIPA GIV 1/2"
BTG
65,000.00
41,000.00
46,000.00
42,500.00
35,000.00
BTG
80,000.00
61,000.00
52,000.00
60,000.00
45,000.00
BTG
100,000.00
65,000.00
65,000.00
70,000.00
60,000.00
BTG
120,000.00
80,000.00
80,000.00
85,000.00
80,000.00
BTG
150,000.00
105,000.00
105,000.00
100,000.00
95,000.00
BTG
180,000.00
148,000.00
145,000.00
120,000.00
120,000.00
halaman : 26
17
18
19
BTG
295,000.00
135,000.00
BTG
325,000.00
175,000.00
BTG
465,000.00
BTG
695,000.00
BTG
838,000.00
BTG
60,000.00
62,000.00
600,000.00
BTG
70,000.00
74,000.00
70,000.00
BTG
85,000.00
92,000.00
90,000.00
BTG
125,000.00
139,500.00
135,000.00
BTG
175,000.00
175,000.00
175,000.00
BTG
290,000.00
290,000.00
BTG
375,000.00
BTG
415,000.00
BTG
610,000.00
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
BTG
17,500.00
17,000.00
17,000.00
17,500.00
17,000.00
BTG
26,000.00
27,500.00
27,500.00
25,000.00
23,000.00
BTG
35,000.00
35,000.00
35,000.00
35,000.00
35,000.00
BTG
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
BTG
50,000.00
50,000.00
50,000.00
50,000.00
50,000.00
BTG
80,000.00
80,000.00
80,000.00
80,000.00
80,000.00
BTG
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
BTG
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
BTG
270,000.00
270,000.00
270,000.00
270,000.00
270,000.00
BTG
400,000.00
400,000.00
400,000.00
400,000.00
400,000.00
BTG
BTG
BTG
BTG
26,000.00
22,500.00
25,000.00
22,500.00
22,000.00
BTG
27,000.00
30,000.00
30,000.00
26,000.00
30,000.00
BTG
36,000.00
33,000.00
33,000.00
33,000.00
33,000.00
BTG
47,000.00
45,000.00
45,000.00
43,000.00
45,000.00
BTG
60,000.00
55,000.00
55,000.00
55,000.00
54,000.00
BTG
90,000.00
85,000.00
85,000.00
84,000.00
85,000.00
BTG
140,000.00
130,000.00
145,000.00
135,000.00
145,000.00
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
M3
2,500,000.00
2,500,000.00
2,500,000.00
M3
2,700,000.00
2,700,000.00
2,700,000.00
M3
2,600,000.00
M3
2,800,000.00
M3
4,500,000.00
halaman : 27
M3
4,700,000.00
M3
6,000,000.00
M3
M3
2,300,000.00
2,000,000.00
2,300,000.00
M3
2,300,000.00
2,200,000.00
1,600,000.00
M3
2,500,000.00
2,500,000.00
2,500,000.00
M3
2,700,000.00
2,700,000.00
2,700,000.00
M3
1,800,000.00
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
M2
M2
7,500.00
20,000.00
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
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
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
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
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
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
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
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
M2
40,000.00
- MULIA
M2
40,000.00
- HORSE
M2
- MASTERINA
M2
- DIAMOND
M2
- MARON
M2
- ASIA TILE
M2
- ROMAN
M2
- ROYAL
M2
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
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
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
39
40
MARMER SINTETIS
41
SEMEN PC
- TIGA RODA (50 KG/ZAK)
ZAK
53,000.00
ZAK
52,000.00
ZAK
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
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
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
KG
52
SPIRTUS
LTR
6,000.00
53
SODA API
BKS
2,500.00
2,500.00
54
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
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
M2
M2
M2
M2
- BORDER 1 ROLL = 1 M x 5 M
M2
M2
M2
M2
M2
73
BAHAN PLAFOND
- PLAFOND ETERNIT 4 MM POLOS (0,5 X 1)
LBR
LBR
LBR
LBR
LBR
2.9768
LBR
42,500.00
29768
LBR
LBR
LBR
LBR
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
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
LBR
40,000.00
40,000.00
40,000.00
40,000.00
38,000.00
LBR
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
LBR
50,000.00
48,000.00
50,000.00
50,000.00
48,000.00
LBR
75,000.00
70,000.00
67,000.00
68,000.00
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
LBR
140,000.00
140,000.00
140,000.00
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
LBR
80,000.00
75,000.00
70,000.00
75,000.00
LBR
LBR
LBR
80,000.00
77
MEGATIK
- MEGATIK 3 MM (120 x 240 CM)
LBR
75,000.00
LBR
85,000.00
LBR
LBR
78
79
MELAMIN
MELAMIN 4 MM (120 x 240 CM)
LBR
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
LBR
85,000.00
75,000.00
82
LBR
26,000.00
30,000.00
83
M2
84
BESI BETON
30,000.00
30,000.00
38,000.00
BTG
210,000.00
BTG
148,000.00
145,000.00
145,000.00
halaman : 36
85
86
BTG
84,000.00
82,500.00
82,500.00
82,500.00
80,000.00
BTG
58,000.00
55,000.00
57,500.00
57,500.00
55,000.00
BTG
37,000.00
35,000.00
35,000.00
37,000.00
37,000.00
BTG
20,800.00
20,000.00
20,000.00
BTG
198,000.00
BTG
140,000.00
140,000.00
140,000.00
140,000.00
BTG
78,500.00
77,500.00
43,000.00
45,000.00
BTG
54,500.00
55,000.00
55,000.00
55,000.00
BTG
34,000.00
30,000.00
32,500.00
33,000.00
BTG
19,500.00
19,000.00
19,000.00
BTG
292,000.00
BTG
216,000.00
BTG
152,000.00
150,000.00
BTG
100,000.00
100,000.00
BTG
274,000.00
BTG
202,500.00
BTG
142,500.00
140,000.00
142,500.00
BTG
94,000.00
90,000.00
90,000.00
195,000.00
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
BTG
50,000.00
50,000.00
50,000.00
50,000.00
50,000.00
38,000.00
BTG
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
57,500.00
BTG
85,000.00
85,000.00
95,000.00
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
LBR
LBR
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
M'
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
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
KG
17,000.00
20,000.00
102
KG
17,000.00
20,000.00
103
KG
17,000.00
20,000.00
104
LEM PARALON
4,000.00
5,000.00
105
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
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
110
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
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
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
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
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
BH
- KITZ
BH
45,000.00
- RRT
BH
40,000.00
- HANARU
BH
- INO
BH
75,000.00
116
BH
20,000.00
- KITZ
BH
50,000.00
- HANARU
BH
- INO
BH
- RRT
BH
12,500.00
150,000.00
117
118
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
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
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
BH
- VEGA ( 45 X 100)
BH
BH
125,000.00
125,000.00
125,000.00
125,000.00
150,000.00
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
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
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
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
BH
2,000.00
BH
7,500.00
7,500.00
138
PCS
PCS
139
BH
140
BH
141
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
PS
145
ENGSEL ANGIN
BH
146
BH
147
BH
148
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
BH
25,000.00
152
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
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
156
157
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
KG
15,000.00
160
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
163
- BENSIN (PREMIUM)
LTR
- PREMIX
LTR
- SOLAR
LTR
4,500.00
PELUMAS
- PERTAMINA ENDURO 4T
- TOP 1
-
164
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'
M'
M'
M'
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
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'
M'
M'
M'
M'
M'
halaman : 45
171
172
173
174
175
M'
M'
M'
M'
M'
- SILIKON
M'
M'
M'
- RAMBUNCIS
BH
BH
BH
BH
BH
BH
BH
BH
120,000.00
LBR
LBR
36,000.00
LBR
30,000.00
LBR
48,000.00
LBR
LBR
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
BH
- SAKLAR DOUBLE
BH
BH
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
BERAT / BTG
HARGA/BTG
2.22
26.66
210,000.00
HARGA/KG
7,875.79
1.58
18.94
148,000.00
7,815.80
0.89
10.64
84,000.00
7,891.77
0.62
7.44
58,000.00
7,795.70
0.39
4.72
37,000.00
7,845.63
0.22
2.64
20,800.00
7,878.79
47,103.48
7,850.58
6,300.00
1,550.58
2.22
26.66
198,000.00
7,425.74
1.58
18.94
140,000.00
7,393.32
0.89
10.64
78,500.00
7,375.05
0.62
7.44
55,000.00
7,392.47
0.39
4.72
34,000.00
7,209.50
0.22
2.64
19,500.00
0.25
7,386.36
44,182.45
7,363.74
6,300.00
1,063.74
3.04
36.48
292,000.00
8,004.39
2.25
27.00
216,000.00
8,000.00
1.56
18.72
152,000.00
8,119.66
1.00
11.94
100,000.00
0.17
8,375.21
32,499.25
3.04
36.48
274,000.00
7,510.96
2.25
27.00
202,500.00
7,500.00
1.56
18.72
142,500.00
7,612.18
1.00
11.94
94,000.00
8,124.81
6,300.00
7,872.70
30,495.84
7,623.96
5.42
32.52
250,000.00
7,687.58
1,824.81
3.77
22.62
175,000.00
7,736.52
0.29
2.42
14.52
115,000.00
7,920.11
1.36
8.16
62,000.00
7,598.04
30,942.24
21.00
175,000.00
8,333.33
35.00
290,000.00
8,285.71
45.00
375,000.00
8,333.33
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
35.00
335,000.00
9,571.43
45.00
425,000.00
9,444.44
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
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
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
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.
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
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
03/08
2
e.
f.
g.
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.
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.
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.
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.
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.
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.
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
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
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.
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.
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.
1.0000
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
1.0000
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.
1.1000
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.
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.
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.)
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
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
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.
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.
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.
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.
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
#####
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
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
#####
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.
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
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
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
2
Jumlah
Dibulatkan
#####
#####
#####
#####
#####
03/08
A.090.1
a.
b.
c.
d.
e.
f.
g.
7
159,380.00
159,380.00
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.
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
#####
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.
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.
*)
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
REKAPITULASI :
ANALISA HARGA SATUAN
TAHUN 2009 KABUPATEN KARAWANG
Hal. 1
No.
KODE
ANALISA
URAIAN
HARGA SATUAN
A.001
3
Rp.
A.002
Rp.
29,445.00
A.003
Rp.
371,940.00
A.004
Rp.
446,091.00
A.005
Rp.
483,251.00
A.005.1
Rp.
104,652.00
A.006
Rp.
220,915.00
A.007
Rp.
20,200.00
1,275.00
A.008
Rp.
25,110.00
10
A.009
Rp.
30,136.00
11
A.010
Rp.
26,856.00
12
A.011
Rp.
40,980.00
13
A.012
Rp.
32,610.00
14
A.013
Rp.
1,540.00
15
A.014
Rp.
8,830.00
16
A.015
Rp.
6,731.00
17
A.016
Rp.
15,400.00
18
A.022
Rp.
36,240.00
19
A.024
Rp.
136,330.00
20
A.025
Rp.
485,218.00
21
A.026
Rp.
455,081.00
22
A.027
Rp.
621,297.00
23
A.028
Rp.
655,927.00
24
A.029
Rp.
700,447.00
25
A.030
Rp.
738,741.00
26
A.031
Rp.
759,641.00
27
A.031.1
Rp.
770,091.00
28
A.032
Rp.
790,991.00
29
A.033
Rp.
8,946.00
30
A.033.1
Rp.
9,234.00
31
A.034
Rp.
748.00
32
A.035
Rp.
12,201.00
33
A.036
Rp.
12,201.00
34
A.037
Rp.
1,215.00
35
A.038
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
Rp.
88,700.00
39
A.046.1
Rp.
44,350.00
40
A.042
Rp.
105,400.00
41
A.042.1
Rp.
52,700.00
42
A.043
Rp.
119,280.00
43
A.043.1
Rp.
59,640.00
44
A.044
Rp.
256,436.00
45
A.044.1
Rp.
122,218.00
46
A.045
Rp.
210,401.00
MARET
Hal. 2
1
47
A.046
Rp.
277,160.00
48
A.049
Rp.
436,485.00
49
A.050
Rp.
454,245.00
50
A.051
Rp.
479,505.00
51
A.052
Rp.
515,945.00
52
A.053
Rp.
394,812.00
53
A.054
Rp.
87,635.00
54
A.055.1
Rp.
62,729.00
55
A.055.2
Rp.
68,284.00
56
A.058
Rp.
74,982.00
57
A.059
Rp.
62,729.00
58
A.060
Rp.
68,284.00
59
A.082
Rp.
55,962.00
60
A.083
Rp.
53,340.00
61
A.084
Rp.
51,690.00
62
A.086
Rp.
23,057.00
63
A.087
Rp.
21,569.00
64
A.088
Rp.
20,730.00
65
A.089
1 M2 ACIAN DENGAN PC
Rp.
11,669.00
66
A.091
Rp.
6,382,101.00
67
A.093
Rp.
43,021.00
68
A.094
Rp.
38,614.00
69
A.095
Rp.
21,438.00
70
A.096
Rp.
22,804.00
71
A.097
Rp.
15,831.00
72
A.098
Rp.
16,168.00
73
A.097.1
Rp.
14,660.00
74
A.098.1
Rp.
14,834.00
75
A.099
Rp.
27,578.00
76
A.100
Rp.
28,580.00
77
A.101
Rp.
42,155.00
78
A.102
1 M2 PLITURAN MEUBELAIR
Rp.
54,405.00
79
A.103
Rp.
61,230.00
80
A.104
Rp.
54,212.00
81
A.106
Rp.
26,090.00
82
A.107
Rp.
29,070.00
83
A.107.1
Rp.
19,439.00
84
A.108
Rp.
16,069.00
85
A.109
Rp.
14,969.00
86
A.110
Rp.
37,132.00
87
A.111
Rp.
29,032.00
88
A.112
Rp.
3,595,450.00
89
A.116
Rp.
266,200.00
90
A.118
Rp.
235,560.00
91
A.108.1
Rp.
168,860.00
92
A.120
Rp.
234,484.00
93
A.121
Rp.
259,484.00
94
A.123
Rp.
108,680.00
95
A.124
Rp.
132,952.00
96
A.125
Rp.
327,500.00
97
A.125.1
Rp.
178,600.00
98
A.126
Rp.
3,647,400.00
MARET
Hal. 3
1
99
A.127
Rp.
3,145,600.00
100
A.127.1
Rp.
3,145,600.00
101
A.128
Rp.
2,997,680.00
102
A.128.1
Rp.
2,997,680.00
103
A.129
104
A.129.1
105
A.130
106
A.130.1
107
A.132
108
A.132.1
109
A.133
110
A.133.1
(460.01)
54,050.00
1 M2 RANGKA ATAP GENTENG PLENTONG KAYU KUAT KELAS II (MAHONI) (HANYA RANGKA)
Rp.
54,050.00
Rp.
61,622.00
28,254.00
Rp.
68,833.00
Rp.
33,547.00
111
A.145
Rp.
84,421.00
112
A.146
Rp.
91,332.00
113
A.147
Rp.
83,653.00
114
A.149
Rp.
81,431.00
115
A.151
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
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
Rp.
127
200.08.2
Rp.
62,870.00
128
350.28
Rp.
105,848.00
129
360.36
Rp.
13,935.00
130
450.41
170,890.00
131
460.08
Rp.
24,921.00
132
460.08.R
Rp.
34,921.00
133
460.21.R
Rp.
34,005.00
134
550.03.R
Rp.
99,193.00
135
550.07
Rp.
193,704.00
136
550.08.R
Rp.
137
138
550.25
Rp.
8,641.00
550.26
Rp.
10,191.00
139
550.27
Rp.
14,066.00
141
550.28
Rp.
18,910.00
MARET
361,780.00
Hal. 4
1
142
550.29
Rp.
22,785.00
143
550.30
Rp.
34,410.00
144
550.31
Rp.
26,660.00
145
550.31
Rp.
42,160.00
146
550.32
Rp.
38,285.00
147
550.32
Rp.
65,410.00
148
850.01
Rp.
246,000.00
149
850.02.1
Rp.
67,500.00
150
850.02.2
Rp.
47,500.00
151
850.03
Rp.
42,500.00
152
850.05
Rp.
12,750.00
153
850.06
Rp.
9,500.00
154
850.07
Rp.
32,000.00
155
850.09
Rp.
11,000.00
156
850.12
Rp.
92,500.00
157
850.14
Rp.
101,000.00
158
850.16
Rp.
53,000.00
159
850.17
Rp.
75,000.00
160
850.24.1
Rp.
64,000.00
161
850.24
Rp.
86,000.00
162
900.18
Rp.
67,640.00
163
900.19
Rp.
93,520.00
Rp.
16,301.00
Rp.
3,472.00
950.11+
164
950.13
165
166
950.12
Rp.
455,730.00
167
Rp.
15,905.00
168
A.096.1
Rp.
16,929.00
169
A.097.1
Rp.
11,745.00
170
A.098.1
Rp.
12,002.00
171
A.097.2
Rp.
10,877.00
172
A.098.2
Rp.
11,012.00
173
A.099.1
Rp.
20,683.00
174
A.100.1
Rp.
21,435.00
175
DCK.01
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
KABUPATEN KARAWANG
Pembina TK. I
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.
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.
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.
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.
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
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.
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.
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.
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.
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
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.
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
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.
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.
1,790,568.51
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.
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.
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
H.
03/08
OR-1
a.
b.
c.
d.
e.
f.
g.
h.
i.
OR-2
a.
b.
c.
d.
f.
g.
h.
i.
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
DCK-1
a.
b.
c.
DCK-2
a.
b.
DCK-3
a.
b.
c.
d.
e.
f.
g.
h.
i.
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
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
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
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
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
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.
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
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.
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.
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.
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.
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
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.
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.
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.
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
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
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
Set
M'
M'
M2
Ps
Bh
Lot
=
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
NO.
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'
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)
Rp.
8,000.00
m'
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
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.
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
Rp.
Rp.
Rp.
70,000.00
3,000.00
8,000.00
m'
m'
m'
Rp.
Rp.
525,000.00
315,000.00
unit
unit
f.
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.
Hal. :323
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
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.
III.
IV.
V.
VI.
Aanstamping
pondasi dinding
VII.
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.
D.
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