JENIS PEKERJAAN
SATUAN
HARGA SATUAN
(Rp)
Pekerja
Hr
30,000.00
Mandor
Hr
40,000.00
Tukang Kayu
Hr
42,500.00
Tukang Batu
Hr
42,500.00
Tukang Besi
Hr
42,500.00
Tukang Cat
Hr
42,500.00
Tukang Leideng
Hr
42,500.00
Tukang Gali
Hr
40,000.00
Tukang Plitur
Hr
40,000.00
10
Tukang Kepala
Hr
43,000.00
11
Hr
45,000.00
12
Hr
45,000.00
13
Hr
45,000.00
14
Kep.Tukang Plitur
Hr
45,000.00
15
Kep.Tukang Gali
Hr
45,000.00
16
Mekanik
Hr
37,500.00
17
Pemb.Mekanik
Hr
37,500.00
18
Hr
43,000.00
19
P e m b . Operator
Hr
35,000.00
20
Sopir
Hr
40,500.00
21
P e m b . Sopir
Hr
30,000.00
Rembang,
KETERANGAN
Juli 2009
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
J E N I S
1
I
1
BAHAN DASAR
BATU KALI
KERIKIL
BATU BATA
PASIR
TANAH
KAPUR
PORTLAND CEMENT
II
BETON
BAHAN
Bulat Utuh
Bulat Belah
Pecah
Pecah
Tempel
Batu apung
Sawur / Koral
Beton 0,5 / 1
Beton 1 / 1
Beton 1 / 2
Beton 2 / 3
Biasa
Ex lokal I
m3
m3
m3
m3
m2
kg
m3
m3
m4
m3
m3
m3
bh
91,900
93,750
135,850
208,550
68,750
6,050
27,500
261,250
238,400
248,950
246,850
28,450
425
Urug
Pasang
Beton (Muntilan)
Beton (Cepu)
Sirtu (pasir batu)
Sirtu royalty
Grosok
Abu batu
Abu batu (Tayu)
Batu alam
Padas
Liat
Biasa
Pilihan
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m3
m3
m3
m3
61,950
125,000
309,430
171,950
106,600
27,300
103,200
116,950
211,200
90,100
33,650
55,000
49,950
68,750
Pasang (padam)
Labor
m3
Kg
196,000
2,750
PC 50 kg
PC 40 kg
PC 50 kg Sm. Warna
Semen warna
zak
zak
zak
kg
65,625
51,250
89,450
11,250
m3
m3
m3
897,850
952,875
994,250
pak
258,950
bh
bh
2,750
9,075
Mantili
Nok kerpus Mantili
Plentong Mantili besar
Genteng biasa
Genteng pres
Genteng Beton
Genteng keramik
Sirap
Genteng kerpus jatiwangi
Genteng kerpus lokal
Genteng kerpus Beton
Genteng kerpus keramik
Genteng Jatiwangi
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
1,000
2,900
1,200
650
1,000
4,400
11,100
6,300
10,550
3,200
9,075
19,350
3,850
bh
lbr
lbr
lbr
lbr
lbr
lbr
45,850
53,850
80,850
68,750
105,950
47,750
61,950
5/7
3/5
SIRAP
GENTENG BETON
SATUAN
B A H A N
(100 lbr)
ASBES GELOMBANG
144824707.xls.ms_office
HARGA
NO.
J E N I S
1
6
B A H A N
2
SATUAN
3
(Rp)
4
ASBES PLAT
- 100cm X 100 cm X 5 mm
- 100cm X 200 cm X 5 mm
- 100cm X 240 cm X 5 mm
Sekrup asbes
bh
bh
bh
bh
19,050
52,800
67,750
1,450
m'
m'
m'
m'
54,850
71,225
42,075
47,200
lbr
lbr
m'
lbr
lbr
54,700
63,150
81,200
48,200
64,700
m'
m'
m'
23,450
33,450
50,850
Papan
Balok/pesagen
m3
m3
16,156,250
16,156,250
SENG PLAT
SENG GELOMBANG
9 SENG TALANG
III . B A H A N K A Y U
1 JATI
KAMPER
Papan
Balok/pesagen
m3
m3
8,937,500
8,937,500
KRUING
Papan
Balok/pesagen
m3
m3
6,531,250
6,531,250
MERANTI
Papan
Balok/pesagen
m3
m3
3,437,500
3,437,500
LANAN
Papan
Balok/pesagen
m3
m3
3,437,500
3,437,500
BENGKIRAI
Papan
Balok/pesagen
m3
m3
8,937,500
9,625,000
DOLKEN
bt
m3
35,700
2,062,500
LAIN-LAIN
Kayu randu (papan)
Bambu
Bambu Apus
Kayu hutan lokal sekwalitas Kruing (A)
Kayu hutan lokal sekwalitas Kruing (B)
Glugu
Kayu lis 2/3
m3
bt
bt
m3
m3
m'
m'
631,300
17,050
4,200
4,855,125
2,589,400
206,250
6,500
m2
m2
m2
31,050
23,900
28,750
m2
m2
m2
m2
m2
m2
m2
m2
48,750
44,450
39,850
36,100
55,650
48,200
52,900
43,700
m2
m2
m2
607,450
1,019,425
1,381,100
Warna
144824707.xls.ms_office
30 X 30 cm
30 X 30 cm
30 X 30 cm
30 X 30 cm
KET.
5
HARGA
NO.
J E N I S
B A H A N
1
2
4 GRANITO
Granito 40 x 40 polished (lokal)
Granito 40 x 40 polished (import)
Granito 60 x 60 polished (lokal)
Granito 60 x 60 polished (import)
SATUAN
3
(Rp)
4
m2
m2
m2
m2
462,825
505,000
461,000
481,250
m2
m2
m2
131,300
241,800
67,375
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
39,050
55,000
58,550
68,750
86,600
108,050
128,600
195,250
321,450
54,000
42,450
52,250
kg
kg
kg
11,100
18,550
15,200
2 BESI PLAT
Besi Strip
kg
16,200
3 BAJA
Baja profil " L" dan "C"
Baja profil "IWF"
kg
kg
18,500
19,400
4 KAWAT
Kawat Ikat beton/bendrat
Kawat bronjong
Kawat las listrik
kg
kg
kg
17,850
18,550
33,000
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
4,500
6,600
11,275
14,300
22,250
33,550
48,125
68,900
102,900
169,800
220,450
348,300
549,450
875,700
1,476,250
m'
m'
m'
119,300
162,050
303,700
lbr
98,550
lbr
lbr
lbr
55,800
72,300
91,950
lbr
lbr
135,200
202,850
5 GRANIT
Granit lokal
Granit import
Batu Tempel
V.BAHAN CETAK
1 BUIS BETON O dan U
15 cm - 100 cm
20 cm - 100 cm
25 cm - 100 cm
30 cm - 100 cm
40 cm - 100 cm
50 cm - 100 cm
60 cm - 100 cm
80 cm - 100 cm
100 cm - 100 cm
U 15 cm - 100 cm
U 20 cm - 100 cm
U 30 cm - 100 cm
VI . B A H A N B E S I
1 BESI BETON
Besi beton polos
Besi beton prestress
Besi beton ulir
VII . B A H A N P I P A
1 Pipa PVC SII SCJ , S - 12,5 (10 bar)
Pipa PVC. S. 12,5 1/2"
Pipa PVC. S. 12,5 3/4"
Pipa PVC. S. 12,5 1"
Pipa PVC. S. 12,5 1-1/4"
Pipa PVC. S. 12,5 1-1/2"
Pipa PVC. S. 12,5 2"
Pipa PVC. S. 12,5 2-1/2"
Pipa PVC. S. 12,5 3"
Pipa PVC. S. 12,5 4"
Pipa PVC. S. 12,5 5"
Pipa PVC. S. 12,5 6"
Pipa PVC. S. 12,5 8"
Pipa PVC. S. 12,5 10"
Pipa PVC. S. 12,5 12"
Pipa PVC. S. 12,5 16"
2 Pipa Medium B Galvanis - SII
Pipa Galvanis ( 1" )
Pipa Galvanis ( 1 1/2" )
Pipa Galvanis ( 2" )
VIII . B A H A N L A N G I T - L A N G I T
PLY WOOD
- Teak wood
120 X 240
X 4 mm
- Tripleks
120 X 240
X 3 mm
120 X 240
X 4 mm
120 X 240
X 6 mm
- Multipleks
. 120 X 240
X 9 mm
. 120 X 240
X 12 mm
144824707.xls.ms_office
KET.
5
HARGA
NO.
J E N I S
B A H A N
2
Harplek 60 x 200
Harplek 50 x 200
Harplek 40 x 200
Harplek 30 x 200
Harplek 5 mm (90 x 180)
Harplek 5 mm (120 x 240)
Gypsum 6 mm
Gypsum 9 mm
Gypsum 12 mm
Gypsum 20 mm
Eternit 4 mm ( 100 x 100)
List Kayu Profil
Formika ukuran pintu
IX . B A H A N F I N I S H I N G
1 KAYU
Menie
Plamur kayu
Ambril/amplas
Batu Apung
Cat kayu (cukup)
Cat kayu (baik)
Siralax
Spiritus
Dempul
Plinkut
Wood filer (INFRA)
Oker putih
Oker warna
Melamin
Kuwas 3"
Thinner Super daimaru
Thinner A
Foxi Cat
2 TEMBOK
Kapur sirih
Plamur
Cat Tembok (cukup)
Cat Tembok (baik)
Roll cat
3
BESI
Menie
Cat besi (baik)
Cat besi (cukup)
Minyak cat
Lem Aica Aibon
Amplas Besi
Ampelas norton no.3
Ampelas Dico no.280
Ampelas Dico no.120
X.BAHAN KACA
Bening
Rayband
5 mm
5 mm
SATUAN
(Rp)
3
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
m2
m'
lbr
4
18,200
15,750
9,200
11,700
29,975
110,000
68,100
82,500
55,825
59,675
25,200
7,600
252,500
kg
kg
lbr
kg
kg
kg
kg
ltr
kg
kg
kg
kg
kg
kg
bh
liter
liter
Kg
22,450
21,150
3,550
6,050
43,700
56,100
52,050
11,900
20,350
20,700
34,450
23,000
25,200
76,350
7,600
27,050
21,150
36,550
kg
kg
kg
kg
bh
900
19,250
15,850
18,800
17,500
kg
kg
kg
ltr
kg
lbr
buah
buah
buah
16,100
51,400
50,300
16,050
22,800
6,150
6,700
3,750
3,750
m2
m2
96,250
106,600
bh
7,900
bh
bh
154,800
65,350
bh
bh
bh
bh
5,950
7,150
10,450
19,500
bh
bh
bh
bh
584,450
123,750
501,950
261,250
Kloset duduk
Kloset jongkok
Westafel
Bak Cuci Stainlist
144824707.xls.ms_office
Porselen
Counter top
KET.
5
HARGA
NO.
J E N I S
1
XIV . ALAT PENGIKAT KAYU
1 Paku - ukuran 1" s/d 4"
2 Paku - payung
3 Paku - sekrup
4 Mur Baut 3/8 "
5 Lem kayu (fox)
6 Tali Ijuk
7 Lem kuning (aica aibon)
B A H A N
2
SATUAN
3
(Rp)
4
kg
kg
kg
buah
bh
kg
kg
16,750
25,000
22,800
4,950
18,300
13,700
50,200
buah
buah
buah
2,651,350
4,639,150
6,797,175
m2
m2
m2
m2
m2
m2
bh
m2
m2
bh
bh
59,500
36,750
102,100
18,200
51,800
55,000
22,250
76,700
103,300
11,100
18,150
Kg
Ton
Ton
Kg
Kg
Kg
Kg
5,450
302,500
907,500
2,450
3,025
3,025
3,025
50 mL
12,100
Batang
Batang
Buah
Rumpun
Buah
Batang
Batang
Buah
Buah
Batang
Batang
Batang
Buah
Batang
Batang
Batang
Batang
Batang
Rumpun
Batang
Batang
Batang
Batang
Buah
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
M2
Batang
Batang
Buah
Batang
Rumpun
72,600
12,100
3,025
29,050
19,950
26,650
39,950
10,650
7,250
60,500
29,300
79,850
12,100
79,850
226,300
7,250
53,250
36,300
3,025
3,025
19,950
11,200
6,650
12,100
382,050
189,750
25,300
30,800
126,500
31,350
4,400
4,400
37,950
5,050
55,650
632,500
3,850
75,900
15,400
PUPUK
KCL, KS, ZK
Pupuk Kandang
Pupuk Kompos
Pupuk Organik/Bokhasi
Pupuk Phonska
SP 36
Urea
OBAT - OBATAN
Fastac 25 EC
TANAMAN HIAS
Agape
Angsana
Apinika
Bambu Hias
Bambu Jepang
Bougenville Biasa
Bougenville Parigata
Cemara Bola
Cemara Buaya
Cemara Gimbal
Cemara Kipas
Cemara Non Flok/Ventris
Daun Walisongo
Glodogan
Glodogan Pecut
Jaranan
Kamboja Jepang
Ketapang
Krokot Putih
Lamtana Rebah
Lamtana Tegak
Mahoni 1 Meter
Mimbo
Mirten
Palem Botol
Palem Ekor Tupai
Palem Kuning
Palem Merah
Palem Raja/Putri
Palem Wergu
Pangkas Kuning
Pangkas Merah
Pinisium
Rumput Jepang
Sawo Kecik
Sikas
Tanaman Taiwan
Tanjung
Teh - tehan
144824707.xls.ms_office
KET.
5
HARGA
NO.
J E N I S
1
4
B A H A N
2
SATUAN
3
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Meter
Meter
Meter
Buah
Batang
(Rp)
4
550
800
13,200
6,600
12,100
23,000
12,100,000
15,125,000
137,950
181,500
60,500
7,260,000
8,470,000
3,932,500
6,050
605,000
726,000
726,000
302,500
151,250
302,500
308,000
66,550
38,500
24,200
15,400
6,600
42,900
18,700
7,700
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
12,100
20,900
16,500
55,000
16,500
7,700
13,200
61,600
38,500
13,200
550
19,800
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
18,700
24,200
33,900
9,700
36,300
115,500
15,125
21,175
7,250
6,050
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Meter
Meter
Meter
1,100
66,000
328,900
42,350
6,875
465,850
385,000
27,500
3,650
35,750
19,250
137,950
93,200
25,300
880,000
1,694,000
57,200
11,000
71,500
8,250
8,800
144824707.xls.ms_office
KET.
5
HARGA
NO.
J E N I S
1
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
Kabel NYM 2 x 4 mm
Kabel NYY 2 x 4 mm
Kabel NYY 2 x 6 mm
Kapasitor
Konsul Besi 1,25" MG
Konsul Besi 2" MG
Kotak APP/Double cover
KWH Meter 20/60 A
KWH Meter 50/20 A
L Booh 1"
Lampu HPIT 250 W
Lampu Mercury 250 W
Lampu Mercury 125 W
Lampu Mercury 80 W
Lampu Selang
Lampu Son T 150 W
Lampu Son T 250 W
M C B 25 A
M C B 63 A
OK KWH Meter
Pal Besi 2" dan 1" MG
Pal Besi 4 & 3 MG
Pemasangan LPJU
Pole Band 8,5
SJ. 5
Soket Lampu Selang
T Does/Boxlit
Terminal Box Meter
Trafo Mercury 125 W
Trafo Mercury 250 W
Trafo BSN 150 W
Trafo BSN 250 W
Lampu Hias Christmas
Lampu Hias Windmill
Lampu Hias Cotton Rose
Lampu Hias Number One
Lampu Hias Dragon Phoenix
Lampu Hias Hepla
Tangga Besar 12 m
Tangga Kecil 6 m
Crystalite
Lampu XL 18 Watt
Sabuk Pengaman
B A H A N
2
SATUAN
3
Meter
Meter
Meter
Buah
Batang
Batang
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Meter
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Unit
Buah
Buah
Meter
Buah
Buah
Buah
Buah
Buah
Buah
Unit
Unit
Unit
Unit
Unit
Unit
Buah
Buah
Buah
Buah
Buah
(Rp)
4
22,000
17,600
20,020
53,625
203,500
247,500
825,000
522,500
437,250
2,200
264,550
96,250
46,750
44,000
33,000
107,800
127,300
34,100
190,850
30,800
548,900
1,705,000
99,000
28,600
46,650
14,850
21,450
28,600
125,950
207,350
216,700
258,500
29,493,750
23,100,000
22,756,250
22,343,750
21,587,500
21,587,500
9,418,750
4,812,500
123,750
41,250
3,052,500
KET.
5
Selang Pemadam Kebakaran fire house Appron/Murata/ Yamato with Machino Working Pressure 10 Kg/cm2
- 1,5 x 30 m, W/Coupling
roll
1,807,700
- 1,5 x 20 m, W/Coupling
roll
1,478,125
- 2 x 30 m, W/Coupling
roll
1,753,125
- 2 x 20 m, W/Coupling
roll
1,519,375
- 2,5 x 40 m
roll
2,915,550
- 2,5 x 30 m, W/Coupling
roll
2,681,250
- 2,5 x 20 m, W/Coupling
roll
2,179,375
Without Coupling
- 1,5 x 20 m
- 1,5 x 30 m
- 2 x 20 m
- 2 x 30 m
- 2,5 x 20 m
- 2,5 x 30 m
- 2,5 x 40 m
Tertera
Tertera
Tertera
Tertera
Tertera
Tertera
Tertera
368,300
553,100
553,100
842,150
673,200
1,024,350
1,363,550
Appron
Appron
Appron
Appron
Appron
Appron
Appron
Appron
858,000
2,334,450
2,797,750
2,334,450
1,586,000
2,726,500
3,189,800
2,726,500
Tertera
Tertera
Tertera
Tertera
118,250
144,375
211,750
335,500
Straight Nozzle (Machino Coupling) With Nozzle tip, Material Brass/ Branch pipa with straight Nozzle
144824707.xls.ms_office
HARGA
NO.
1
10
11
12
13
14
15
16
17
18
J E N I S
B A H A N
SATUAN
(Rp)
2
- 1,5 Seamless
- 2 Seamless
- 2,5 Seamless, Short, W/O Grip
- 2,5 Seamless, Long, W/O Grip
- 2,5 Seamless, Long, W/ Grip
- 1,5
- 2
- 2,5
3
Tertera
Tertera
Tertera
Tertera
Tertera
Appron
Appron
Appron
4
462,000
585,750
640,750
797,500
820,875
46,475
652,450
1,063,550
Tertera
Tertera
Tertera
228,350
319,000
520,100
Tertera
Tertera
Tertera
472,550
732,875
988,625
Hose Rack
- 1,5, 1,24 COMB
- 2,5, 1,24 COMB
Unit
Unit
589,875
643,500
Tertera
Tertera
284,625
429,000
Hose Reel
- 1 Hose Reel, Swing Type Complete
With box Siamese Conention
4 x 2,5 x 2,5 Machino Coupling
Tertera
2,046,000
Hydrant Pillar
- H14 AP 4 x 2,5 x 2,5
- H13 AP 3 x 2,5
Tertera
Tertera
6,345,250
3,392,650
buah
buah
2,252,950
6,413,550
Tertera
Tertera
2,376,000
3,300,000
buah
buah
kg
kg
unit
12,490,450
4,900,500
121,450
79,200
35,750,000
lot
kg
ltr
ltr
liter
ltr
liter
Kg
m2
m2
m3
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
kg
daun
13,750
9,500
2,200
4,500
4,500
3,600
34,450
20,050
13,700
72,600
97,100
41,250,000
34,375,000
17,187,500
9,625,000
7,562,500
6,875,000
6,187,500
4,812,500
4,468,750
4,125,000
543,950
135,850
543,950
339,900
58,300
54,450
On Trollen
- Type AC 15 kapasitas 6 kg
- Type AC 50 kapasitas 23 kg
Pemancar Pemadam Kebakaran
- 1,5 (Variable)
- 2,5 (Variable)
Noksel Foam
Foise Cabang 2 (dua)
Liquite
Pengisian Tabung Pemadam Kebakaran
Selang Isap 2,3 4 M
XX . L A I N - L A I N
1 Alat bantu (harga rata-rata)
2 Aspal
3 Minyak aspal
4 Bensin
5 Solar
6 Minyak tanah
7 Olie (minyak pelumas)
8 Stempet
9 Gebalan rumput
10 Wiremesh MS
11 Kayu bakar
12 Pintu Ronsel Doble 200 x 200 x 300
13 Pintu Ronsel Doble 150 x 150 x 300
14 Pintu Ronsel Engkel 100 x 100 x 300
15 Pintu Intake 100 x 100 x 300
16 Pintu Intake 90 x 100 x 300
17 Pintu Intake 80 x 80 x 300
18 Pintu Intake 60 x 60 x 300
19 Pintu Intake 50 x 50 x 300
20 Pintu Intake 40 x 40 x 300
21 Pintu Intake 30 x 40 x 300
22 Nomenklatur Marmer ( 30 x 40 )
23 Nomenklatur Marmer ( 15 x 20 )
24 Pile Scale ( 20 x 100 )
25 Pile Scale ( 12 x 100 )
26 Lapisan kedap air
27 Nako lengkap
144824707.xls.ms_office
KET.
5
HARGA
NO.
1
28
29
30
31
J E N I S
B A H A N
2
Pagar BRC 90 A1
Pagar BRC 120 A1
Pagar BRC 150 A1
Pagar BRC 90 A2
Pagar BRC 120 A2
Pagar BRC 150 A2
Pipa Tiang BRC 90 - 2"
Pipa Tiang BRC 120 - 2"
Pipa Tiang BRC 150 - 2"
Minyak Beton & bekisting
Allumunium sheet 0,3 mm (90 x 180)
Shear Connector
PAGAR BRC.
SATUAN
KET.
(Rp)
3
/lb
/lb
/lb
/lb
/lb
/lb
unit
unit
unit
ltr
lbr
kg
4
485,650
566,500
890,450
404,250
485,650
809,050
202,400
234,850
251,350
22,000
130,680
11,000
Rembang,
Juli 2009
144824707.xls.ms_office
NO.
KODE
II
URAIAN PEKERJAAN
3
HARGA SATUAN
4
PEKERJAAN PERSIAPAN
A.1
A.2
A.3
1,175,370.50
A.4
1,027,867.25
A.5
A.6
A.7
213,330.00
A.8
201,330.00
A.9
93,600.00
A.10
68,000.00
A.11
A.12
A.13
A.14
A.15
A.16
418,000.00
A.17
263,500.00
A.18
A.19
394,652.50
100,482.38
5,000.00
35,342.00
4,250.00
3,400.00
17,000.00
8,625.00
11,500.00
17,500.00
5,100.00
PEKERJAAN TANAH
B.1
13,600.00
B.2
31,280.00
B.3
47,400.00
B.4
37,800.00
B.5
1,700.00
B.6
10,300.00
B.7
B.8
17,000.00
B.9
B.10
83,740.00
B.11
87,300.00
B.12
41,500.00
B.13
17,860.00
B.14
25,657.50
B.15
32,767.50
B.16
39,877.50
B.17
50,437.50
149,380.00
27,187.50
B.19
1 M3 PEK. GALIAN TANAH MAX KEDALAMAN 2 M' DENGAN ALAT EXAVATOR 0,7 M3
6,763.16
B.20
1 M3 PEK. GALIAN TANAH MAX KEDALAMAN 5 M' DENGAN ALAT EXAVATOR 0,7 M3
8,784.33
B.21
4,904.36
B.22
6,688.05
11,146.74
15,605.44
1 M3 MERATAKAN TANAH
B.26
B.27
148,100.00
B.28
218,100.00
B.29
9,618.75
B.30
5,271.88
B.31
B.32
23,211.88
B.33
1 M2 URUGAN PAKAI ALAT BESAR TANAH DARI LUAR DIPADATKAN (U/5000 M3)
92,912.50
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
9,618.75
93,275.00
1,871.88
11
NO.
KODE
III
URAIAN PEKERJAAN
3
HARGA SATUAN
4
PEKERJAAN PONDASI
C.1
514,450.00
C.1a
458,262.50
C.2
435,200.00
C.3
359,074.50
C.4
C.5
1M3 Pasang Pondasi Siklop 60% Beton Camp. 1PC : 2PS : 3KR &
180,152.40
2,036,818.40
IV
VI
C.6
546,777.50
C.7
725,148.40
C.8
10,912.50
C.9
57,737.50
C.10
72,171.88
C.11
86,606.25
C.12
115,475.00
C.13
356,263.33
C.14
484,763.33
C.15
645,596.67
PEKERJAAN
DINDING
D.1
73,671.88
D.2
67,910.63
D.3
59,146.25
D.4
65,118.75
D.5
D.6
133,301.25
D.7
738,842.50
D.8
643,965.00
D.9
556,142.50
PEKERJAAN
62,980.00
PLESTERAN
E.1
25,902.50
E.2
20,097.50
E.3
18,183.50
E.4
35,183.00
E.5
18,164.00
E.6
E.7
19,140.00
E.8
26,001.25
E.9
1M2 Acian
13,785.63
5,155.00
PEKERJAAN KAYU
F.1
18,943,112.50
F.2
11,002,487.50
F.3
418,907.50
F.4
507,915.00
F.5
F.6
F.7
1M2 Membuat Pintu Plywood Rangkap rangka Kayu Bengkirai lbr s/d 90cm
F.8
F.9
F.10
648,762.50
F.11
628,048.75
F.12
593,304.00
437,902.50
1,226,150.00
445,240.00
456,602.50
1,081,887.50
Kayu Bengkirai
F.13
F.14
F.15
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
12
456,611.00
442,085.00
11,607,900.00
NO.
1
VII
KODE
URAIAN PEKERJAAN
HARGA SATUAN
4
F.16
19,240,675.00
F.17
10,539,700.00
F.18
626,042.50
F.19
844,375.00
F.20
129,512.50
F.21
F.22
F.23
78,850.00
F.24
111,750.00
F.25
148,656.25
F.26
281,612.50
F.27
373,733.50
F.28
221,988.75
F.29
52,122.00
F.30
80,107.00
136,442.50
1,600,955.00
PEKERJAAN BETON
G.1
1M3 Membuat Beton mutu f'c=7,4 Mpa (K100), slum (122)cm, w/c = 0,87
679,355.82
G.2
1M3 Membuat Beton mutu f'c=9,8 Mpa (K125), slum (122)cm, w/c = 0,78
735,932.22
G.3
1M3 Membuat Beton mutu f'c=12,2 Mpa (K150), slum (122)cm, w/c = 0,72
742,299.65
G.4
1M3 Membuat Lantai Kerja Beton mutu f'c=7,4 MPa (K100), slum (3-6)cm, w/c = 0,87
644,983.39
G.5
1M3 Membuat Beton mutu f'c=14,5 MPa (K175), slum (122)cm, w/c = 0,66
773,823.84
G.6
1M3 Membuat Beton mutu f'c=16,9 MPa (K200), slum (122)cm,w/c = 0,61
804,752.72
G.7
1M3 Membuat Beton mutu f'c=19,3 MPa (K225), slum (122)cm, w/c = 0,58
828,562.75
G.8
1M3 Membuat Beton mutu f'c=21,7 MPa (K250), slum (122)cm,w/c = 0,56
911,379.90
G.9
1M3 Membuat Lantai Kerja Beton mutu f'c=24,0 MPa (K275), slum (122)cm, w/c = 0,53
936,109.66
G.10
1M3 Membuat Beton mutu f'c=26,4 MPa (K300), slum (122)cm,w/c = 0,52
943,719.83
G.11
1M3 Membuat Beton mutu f'c=28,8 MPa (K325), slum (122)cm,w/c = 0,49
991,870.82
G.12
1M3 Membuat Beton mutu f'c=31,2 MPa (K350), slum (122)cm, w/c = 0,48
1,001,923.14
G.13
G.13a
1,372,552.50
G.13b
1,559,718.75
G.14
20,053.00
G.15
118,585.00
G.16
190,772.50
G.17
346,918.75
G.18
310,825.00
G.19
443,312.50
G.20
352,775.00
G.21
278,787.50
G.22
89,520.00
G.23
138,762.50
G.24
G.25
3,273,255.50
G.26
4,066,433.00
G.27
7,375,933.00
G.28
5,740,743.00
G.29
5,509,225.50
G.30
5,195,990.50
G.31
5,253,870.50
G.32
G.33
G.34
988,993.75
G.35
1,044,018.75
G.36
1,085,393.75
G.37
G.38
44,140.00
G.39
43,150.00
G.40
39,930.30
G.41
40,025.00
G.42
1 M2 PEKERJAAN WIREMESH M8
83,213.50
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
12,477.75
130,776.90
13
62,837.95
73,827.55
906.30
NO.
KODE
VIII
IX
URAIAN PEKERJAAN
3
HARGA SATUAN
4
H.1
33,367.50
H.2
31,640.00
H.3
50,480.00
H.4
38,577.50
H.5
H.6
H.7
72,975.00
H.8
58,457.93
H.9
63,835.00
H.10
33,105.00
41,852.50
175,770.00
I.1
25,392.50
I.2
34,575.00
I.3
I.4
I.5
I.6
170,825.00
I.7
181,575.00
38,088.00
12,117.50
J.1
736,645.00
J.2
300,525.00
J.3
714,572.50
J.4
77,660.78
J.5
122,367.05
J.6
10,092.00
J.7
13,346.00
J.8
20,102.00
J.9
24,610.00
J.10
35,820.00
J.11
51,586.00
J.12
J.13
J.14
J.15
71,405.00
J.16
137,408.50
J.17
52,669.50
J.18
86,605.50
J.19
89,837.50
J.20
XI
299,311.25
72,900.75
102,643.00
94,382.50
44,630.05
J.21
514,687.50
J.21a
3,431.25
J.21b
1,715.63
J.21c
1,029.38
J.21d
1,286.72
J.22
1,752,590.00
J.23
41,206.18
J.24
58,732.08
K.1
K.2
26,981.00
K.3
K.4
27,050.00
Lebar 45 cm
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
14
244,148.75
84,740.00
NO.
KODE
XII
XIII
XIV
URAIAN PEKERJAAN
HARGA SATUAN
L.1
87,550.00
L.2
87,075.00
L.3
14,680.00
L.4
12,350.00
L.5
16,350.00
L.6
27,030.00
L.7
20,490.00
L.8
23,000.00
L.9
113,405.00
M.1
M.2
581,335.38
M.3
129,741.25
M.4
121,950.00
M.5
697,684.23
M.6
132,065.75
M.7
130,193.75
M.8
727,264.35
M.9
131,671.88
M.10
498,012.50
M.11
405,602.50
M.12
562,117.50
M.13
M.14
1,544,902.50
M.15
1,634,312.50
55,441.50
566,587.50
PEKERJAAN PENGECATAN
N.1
N.2
14,788.00
5,548.00
N.3
32,530.00
41,569.00
11,292.00
N.7
11,428.00
7,352.00
N.8
24,338.00
N.9
88,696.00
35,650.50
N.11
1 M2 PLITURAN MEUBELAIR
70,973.50
Rembang,
Juli 2009
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
15
KOEF
SAT.
URAIAN PAKERJAAN
HARGA SAT.
Rp
7
JUMLAH
Rp
8=(4X7)
PEKERJAAN PERSIAPAN
A.1
1.2500
2.5000
1.2000
0.0050
0.0090
0.0720
0.0600
0.4500
Btg
Kg
Lbr
m3
m3
m3
Kg
Kg
35,700.00
1,312.50
54,850.00
125,000.00
261,250.00
3,437,500.00
16,750.00
16,100.00
394,652.50
44,625.00
3,281.25
65,820.00
625.00
2,351.25
247,500.00
1,005.00
7,245.00
0.2000
0.4000
0.0200
0.0200
OH
OH
OH
OH
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
42,500.00
30,000.00
45,000.00
40,000.00
8,500.00
12,000.00
900.00
800.00
0.0120
0.0200
0.0070
m3
Kg
m3
4,855,125.00
16,750.00
4,855,125.00
100,482.38
58,261.50
335.00
33,985.88
0.1000
0.1000
0.0100
0.0050
OH
OH
OH
OH
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
42,500.00
30,000.00
45,000.00
40,000.00
4,250.00
3,000.00
450.00
200.00
1.2500
0.1800
0.8500
1.1000
35.0000
0.2500
0.1500
30.0000
0.2500
2.0000
0.0800
0.1500
0.3000
0.0600
Btg
m3
Kg
Kg
Kg
m3
m3
buah
Lbr
daun
m2
buah
buah
Lbr
35,700.00
3,437,500.00
16,750.00
16,200.00
1,312.50
125,000.00
261,250.00
425.00
54,850.00
54,450.00
96,250.00
65,350.00
5,950.00
98,550.00
1,175,370.50
44,625.00
618,750.00
14,237.50
17,820.00
45,937.50
31,250.00
39,187.50
12,750.00
13,712.50
108,900.00
7,700.00
9,802.50
1,785.00
5,913.00
2.0000
1.0000
2.0000
0.3000
0.0500
OH
OH
OH
OH
OH
Tukang Kayu
Tukang Batu
Pekerja
Kepala Tukang
Mandor
42,500.00
42,500.00
30,000.00
45,000.00
40,000.00
85,000.00
42,500.00
60,000.00
13,500.00
2,000.00
1.7000
0.2100
0.3000
10.5000
0.0300
0.0500
1.5000
Btg
m3
Kg
Kg
m3
m3
Lbr
35,700.00
3,437,500.00
16,750.00
1,312.50
171,950.00
261,250.00
54,850.00
1,027,867.25
60,690.00
721,875.00
5,025.00
13,781.25
5,158.50
13,062.50
82,275.00
2.0000
1.0000
0.2000
0.0500
OH
OH
OH
OH
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
42,500.00
30,000.00
45,000.00
40,000.00
85,000.00
30,000.00
9,000.00
2,000.00
0.1000
0.0500
OH
OH
30,000.00
40,000.00
5,000.00
3,000.00
2,000.00
1.0000
0.2500
Btg
Kg
17,050.00
13,700.00
35,342.00
17,050.00
3,425.00
0.1700
0.2500
0.0020
0.0013
OH
OH
OH
OH
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
42,500.00
30,000.00
45,000.00
40,000.00
7,225.00
7,500.00
90.00
52.00
A.2
A.3
A.4
A.5
A.6
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
16
A.7
6.6670
0.3330
OH
OH
30,000.00
40,000.00
213,330.00
200,010.00
13,320.00
6.6670
0.0330
OH
OH
30,000.00
40,000.00
201,330.00
200,010.00
1,320.00
3.0000 Org
0.0900 Org
30,000.00
40,000.00
93,600.00
90,000.00
3,600.00
2.0000 Org
0.2000 Org
68,000.00
60,000.00
8,000.00
0.1250 Org
0.0125 Org
30,000.00
40,000.00
4,250.00
3,750.00
500.00
0.1000 Org
0.0100 Org
30,000.00
40,000.00
3,400.00
3,000.00
400.00
0.5000 Org
0.0500 Org
30,000.00
40,000.00
17,000.00
15,000.00
2,000.00
0.1500
0.0750
0.0075
0.0150
Org
Org
Org
Org
8,625.00
4,500.00
3,187.50
337.50
600.00
0.2000
0.1000
0.0100
0.0200
Org
Org
Org
Org
11,500.00
6,000.00
4,250.00
450.00
800.00
4.0000
6.0000
0.6000
0.4000
Org
Org
Org
Org
418,000.00
120,000.00
255,000.00
27,000.00
16,000.00
4.0000 Org
3.0000 Org
0.4000 Org
263,500.00
120,000.00
127,500.00
16,000.00
0.1000
0.3000
0.0300
0.0100
30,000.00
42,500.00
45,000.00
40,000.00
30,000.00
40,000.00
A.8
A.9
A.10
A.11
A.12
A.13
A.14
A.15
A.16
A.17
A.18
Org
Org
Org
Org
A.19
0.1500 Org
0.0150 Org
A.20
A.21
II
= K : (
a
( L + 75 ))
275.0000
= K : (
a
( L + 75 ))/25
275.0000
17,500.00
3,000.00
12,750.00
1,350.00
400.00
5,100.00
4,500.00
600.00
Keterangan :
K = Biaya
a = Upah Pekerja
L = Jarak angkut
Keterangan :
K = Biaya
a = Upah Pekerja
L = Jarak angkut
PEKERJAAN TANAH
B.1
0.400
0.040
OH
OH
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
17
30,000.00
40,000.00
13,600.00
12,000.00
1,600.00
B.2
1.000
0.032
OH
OH
30,000.00
40,000.00
31,280.00
30,000.00
1,280.00
1.500
0.060
OH
OH
30,000.00
40,000.00
47,400.00
45,000.00
2,400.00
1.200
0.045
OH
OH
30,000.00
40,000.00
37,800.00
36,000.00
1,800.00
0.050
0.005
OH
OH
30,000.00
40,000.00
1,700.00
1,500.00
200.00
0.330
0.010
OH
OH
30,000.00
40,000.00
10,300.00
9,900.00
400.00
B.3
B.4
B.5
B.6
Suppl. B 6
a
275
B.7
B.8
( L + 75 )
K = Biaya
a = Upah Pekerja
L = Jarak pembuangan
0.500
0.050
OH
OH
1.200
m3
61,950.00
83,740.00
74,340.00
0.300
0.010
OH
OH
Pekerja
Mandor
30,000.00
40,000.00
9,000.00
400.00
0.400
0.135
0.948
m3
m3
m3
61,950.00
196,000.00
55,000.00
149,380.00
24,780.00
26,460.00
52,140.00
0.800
0.400
0.040
0.080
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
24,000.00
17,000.00
1,800.00
3,200.00
6.000
kg
13,700.00
87,300.00
82,200.00
0.150
0.015
OH
OH
Pekerja
Mandor
30,000.00
40,000.00
4,500.00
600.00
1.200
m3
27,500.00
41,500.00
33,000.00
0.250
0.025
OH
OH
Pekerja
Mandor
30,000.00
40,000.00
7,500.00
1,000.00
0.526
0.052
OH
OH
B.9
B.10
B.11
B.12
B.13
30,000.00
40,000.00
17,000.00
15,000.00
2,000.00
30,000.00
40,000.00
17,860.00
15,780.00
2,080.00
0.735 org
0.073 org
0.050 lot
25,657.50
22,050.00
2,920.00
687.50
0.944 org
0.094 org
0.050 lot
32,767.50
28,320.00
3,760.00
687.50
1.153 org
0.115 org
0.050 lot
39,877.50
34,590.00
4,600.00
687.50
1.500 org
0.050 org
0.250 lot
50,437.50
45,000.00
2,000.00
3,437.50
B.14
B.15
B.16
B.17
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
18
30,000.00
40,000.00
13,750.00
B.18
0.625 org
0.125 org
0.250 lot
0.005
0.704
0.018
0.005
0.005
0.005
0.005
0.002
unit
liter
liter
Kg
org
org
org
org
1 M3 PEK. GALIAN TANAH MAX KEDALAMAN 2 M' DENGAN ALAT EXAVATOR 0,7 M3
Excavator 0,7 m3
500,000.00
Solar
4,500.00
Olie (minyak pelumas)
34,450.00
Stempet
20,050.00
Operator Alat Berat
43,000.00
Pemb. Operator Alat Berat
35,000.00
Pekerja
30,000.00
Mandor
40,000.00
6,763.16
2,286.63
3,169.27
630.19
91.69
196.65
160.06
137.20
91.47
0.006
0.921
0.024
0.006
0.006
0.006
0.006
0.001
unit
liter
liter
Kg
org
org
org
org
1 M3 PEK. GALIAN TANAH MAX KEDALAMAN 5 M' DENGAN ALAT EXAVATOR 0,7 M3
Excavator 0,7 m3
500,000.00
Solar
4,500.00
Olie (minyak pelumas)
34,450.00
Stempet
20,050.00
Operator Alat Berat
43,000.00
Pemb. Operator Alat Berat
35,000.00
Pekerja
30,000.00
Mandor
40,000.00
8,784.33
2,990.21
4,144.43
824.10
119.91
257.16
209.31
179.41
59.80
0.0101
0.2515
0.0101
0.0050
0.0101
0.0101
0.0025
buah
liter
liter
Kg
org
org
org
250,000.00
4,500.00
34,450.00
20,050.00
40,500.00
30,000.00
40,000.00
4,904.36
2,515.18
1,131.83
346.59
100.86
407.46
301.82
100.61
buah
liter
liter
Kg
org
org
org
6,688.05
3,429.94
1,543.47
472.65
137.54
555.65
411.59
137.20
buah
liter
liter
Kg
org
org
org
11,146.74
5,716.57
2,572.46
787.74
229.23
926.08
685.99
228.66
buah
liter
liter
Kg
org
org
org
15,605.44
8,003.20
3,601.44
1,102.84
320.93
1,296.52
960.38
320.13
B.19
B.20
B.21
B.22
0.0137
0.3430
0.0137
0.0069
0.0137
0.0137
0.0034
B.23
0.0229
0.5717
0.0229
0.0114
0.0229
0.0229
0.0057
B.24
0.0320
0.8003
0.0320
0.0160
0.0320
0.0320
0.0080
B.25
27,187.50
18,750.00
5,000.00
3,437.50
0.2500 org
0.0100 org
0.1250 lot
1 M3 MERATAKAN TANAH
Pekerja
Mandor
Alat bantu
30,000.00
40,000.00
13,750.00
9,618.75
7,500.00
400.00
1,718.75
1.2000
0.3000
0.0100
0.1000
m3
org
org
lot
68,750.00
30,000.00
40,000.00
13,750.00
93,275.00
82,500.00
9,000.00
400.00
1,375.00
0.2000
1.0000
1.0000
0.5000
0.0500
0.0100
m3
m3
org
org
org
org
196,000.00
55,000.00
30,000.00
42,500.00
45,000.00
40,000.00
148,100.00
39,200.00
55,000.00
30,000.00
21,250.00
2,250.00
400.00
B.26
B.27
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
19
B.28
1.0000
0.2000
1.0000
0.5000
0.0500
0.0100
m3
m3
org
org
org
org
B.29
30,000.00
40,000.00
13,750.00
9,618.75
7,500.00
400.00
1,718.75
0.1500 org
0.0150 org
0.0125 lot
30,000.00
40,000.00
13,750.00
5,271.88
4,500.00
600.00
171.88
0.0500 org
0.0050 org
0.0125 lot
30,000.00
40,000.00
13,750.00
1,871.88
1,500.00
200.00
171.88
1.2000
0.2000
0.0150
0.0125
m2
org
org
lot
13,700.00
30,000.00
40,000.00
13,750.00
23,211.88
16,440.00
6,000.00
600.00
171.88
0.6000
0.6000
5.0000
1.2000
m3
m3
m3
m3
1 M2 URUGAN PAKAI ALAT BESAR TANAH DARI LUAR DIPADATKAN (U/5000 M3)
Pekerjaan galian (10 org) 50 % (Analis B1)
13,600.00
Pek. Galian tanah berbatu (10 org) 50 % (Analis B17)
27,187.50
Pek. Grading plant (10) 50 % (5 x Analis B5)
1,700.00
Beli tanah biasa + angkut max 10 km
49,950.00
92,912.50
8,160.00
16,312.50
8,500.00
59,940.00
B.31
B.32
B.33
PEKERJAAN PONDASI
C.1
1.200
202.000
0.485
m3
Kg
m3
1.500
0.600
0.060
0.075
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
C.1a
1.1000
163.0000
0.5200
1.5000
0.6000
0.0600
0.0750
m3
zak
m3
org
org
org
org
C.2
1.200
136.000
0.544
m3
Kg
m3
1.500
0.600
0.060
0.075
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1.200
61.000
0.147
0.492
m3
kg
m3
m3
1.500
0.600
0.060
0.075
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
C.3
218,100.00
125,000.00
39,200.00
30,000.00
21,250.00
2,250.00
400.00
0.2500 org
0.0100 org
0.1250 lot
B.30
III
125,000.00
196,000.00
30,000.00
42,500.00
45,000.00
40,000.00
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
20
93,750.00
1,312.50
125,000.00
514,450.00
112,500.00
265,125.00
60,625.00
30,000.00
42,500.00
45,000.00
40,000.00
45,000.00
25,500.00
2,700.00
3,000.00
93,750.00
1,312.50
125,000.00
30,000.00
42,500.00
45,000.00
40,000.00
458,262.50
103,125.00
213,937.50
65,000.00
45,000.00
25,500.00
2,700.00
3,000.00
93,750.00
1,312.50
125,000.00
435,200.00
112,500.00
178,500.00
68,000.00
30,000.00
42,500.00
45,000.00
40,000.00
45,000.00
25,500.00
2,700.00
3,000.00
93,750.00
1,312.50
196,000.00
125,000.00
359,074.50
112,500.00
80,062.50
28,812.00
61,500.00
30,000.00
42,500.00
45,000.00
40,000.00
45,000.00
25,500.00
2,700.00
3,000.00
C.4
1.200
0.432
m3
m3
93,750.00
61,950.00
180,152.40
112,500.00
26,762.40
0.700
0.390
0.039
0.039
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
21,000.00
16,575.00
1,755.00
1,560.00
0.480
126.000
194.000
0.312
0.468
1.800
m3
Kg
Kg
m3
m3
Kg
1M3 Pasang Pondasi Siklop 60% Beton Camp. 1PC : 2PS : 3KR &
40% Batu Belah
Batu Belah 15/20
Besi Beton
Portland Semen
Pasir Beton (Cepu)
Koral Beton
Kawat Beton
3.000
0.850
0.085
0.015
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
0.450
194.000
0.312
0.468
m3
Kg
m3
m3
2.380
0.300
0.030
0.080
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
0.019
0.094
0.150
60.500
45.000
0.900
0.032
0.120
0.090
0.240
m3
m3
m3
Kg
Kg
Kg
m3
Kg
Lt
Kg
1.000
0.670
0.067
0.050
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
C.5
C.6
C.7
C.8
2,036,818.40
93,750.00
11,100.00
1,312.50
171,950.00
261,250.00
17,850.00
45,000.00
1,398,600.00
254,625.00
53,648.40
122,265.00
32,130.00
30,000.00
42,500.00
45,000.00
40,000.00
90,000.00
36,125.00
3,825.00
600.00
93,750.00
1,312.50
125,000.00
261,250.00
546,777.50
42,187.50
254,625.00
39,000.00
122,265.00
30,000.00
42,500.00
45,000.00
40,000.00
71,400.00
12,750.00
1,350.00
3,200.00
61,950.00
171,950.00
261,250.00
1,312.50
11,100.00
17,850.00
48,415.49
16,750.00
22,000.00
19,250.00
725,148.40
1,177.05
16,163.30
39,187.50
79,406.25
499,500.00
16,065.00
1,549.30
2,010.00
1,980.00
4,620.00
30,000.00
42,500.00
45,000.00
40,000.00
30,000.00
28,475.00
3,015.00
2,000.00
0.1250
0.0125
0.1500
0.0100
0.0100
org
org
org
org
lot
42,500.00
45,000.00
30,000.00
40,000.00
13,750.00
10,912.50
5,312.50
562.50
4,500.00
400.00
137.50
0.0400
0.0040
1.8000
0.0430
0.0100
org
org
org
org
lot
42,500.00
45,000.00
30,000.00
40,000.00
13,750.00
57,737.50
1,700.00
180.00
54,000.00
1,720.00
137.50
0.0500
0.0050
2.2500
0.0538
0.0125
org
org
org
org
lot
42,500.00
45,000.00
30,000.00
40,000.00
13,750.00
72,171.88
2,125.00
225.00
67,500.00
2,150.00
171.88
C.9
C.10
C.11
86,606.25
0.0600 org
Tukang Kayu
42,500.00
0.0060 org
Kepala Tukang
45,000.00
270.00
2.7000 org
Pekerja
30,000.00
81,000.00
0.0645 org
Mandor
40,000.00
2,580.00
0.0150 lot
alat bantu
13,750.00
206.25
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
21
2,550.00
C.12
42,500.00
0.0080 org
Kepala Tukang
45,000.00
360.00
3.6000 org
Pekerja
30,000.00
108,000.00
0.0860 org
Mandor
40,000.00
3,440.00
0.0200 lot
alat bantu
13,750.00
275.00
C.13
3,400.00
356,263.33
1.2000 m3
Batu kali
91,900.00
110,280.00
8.3333 kg
Kawat bronjong
18,550.00
154,583.33
0.6667 org
penganyam
42,500.00
28,333.33
2.0333 org
Pekerja
30,000.00
61,000.00
0.0517 org
Mandor
40,000.00
2,066.67
C.14
484,763.33
Batu kali
91,900.00
110,280.00
Kawat bronjong
18,550.00
278,250.00
0.7333 org
penganyam
42,500.00
31,166.67
2.1000 org
Pekerja
30,000.00
63,000.00
0.0517 org
Mandor
40,000.00
2,066.67
15.0000 kg
C.15
645,596.67
Batu kali
91,900.00
110,280.00
Kawat bronjong
18,550.00
432,833.33
0.8333 org
penganyam
42,500.00
35,416.67
2.1667 org
Pekerja
30,000.00
65,000.00
0.0517 org
Mandor
40,000.00
2,066.67
23.3333 kg
IV
115,475.00
0.0800 org
PEKERJAAN
D.1
DINDING
Buah
18.9500
Kg
Portland Semen
0.0380
m3
Pasir Pasang
0.3000
OH
0.1000
OH
0.0100
0.0150
73,671.88
425.00
29,750.00
1,312.50
24,871.88
125,000.00
4,750.00
Pekerja
30,000.00
9,000.00
Tukang Batu
42,500.00
4,250.00
OH
Kepala Tukang
45,000.00
450.00
OH
Mandor
40,000.00
600.00
D.2
Bata Merah 5 x 11 x 22
Buah
14.3700
Kg
Portland Semen
425.00
29,750.00
1,312.50
0.0400
m3
Pasir Pasang
18,860.63
125,000.00
5,000.00
0.3000
OH
0.1000
OH
Pekerja
30,000.00
9,000.00
Tukang Batu
42,500.00
0.0100
4,250.00
OH
Kepala Tukang
45,000.00
450.00
0.0150
OH
Mandor
40,000.00
600.00
70.0000
Buah
4.5000
Kg
Portland Semen
0.0500
m3
0.0150
D.3
Bata Merah 5 x 11 x 22
67,910.63
59,146.25
425.00
29,750.00
1,312.50
5,906.25
Pasir Pasang
125,000.00
6,250.00
m3
Kapur Padam
196,000.00
2,940.00
0.3000
OH
Pekerja
30,000.00
9,000.00
0.1000
OH
Tukang Batu
42,500.00
4,250.00
0.0100
OH
Kepala Tukang
45,000.00
450.00
0.0150
OH
Mandor
40,000.00
600.00
D.4
Bata Merah 5 x 11 x 22
65,118.75
70.0000 bh
Bata merah
425.00
29,750.00
11.5000 kg
P C (50 kg)
1,312.50
15,093.75
125,000.00
5,375.00
0.0430 m3
Pasir pasang
0.3200 org
Pekerja
30,000.00
9,600.00
0.1000 org
Tukang batu
42,500.00
4,250.00
0.0100 org
45,000.00
450.00
0.0150 org
Mandor
40,000.00
600.00
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
22
D.5
70.0000
9.6800
0.0450
0.3200
0.1000
0.0100
0.0150
bh
kg
m3
org
org
org
org
425.00
1,312.50
125,000.00
30,000.00
42,500.00
45,000.00
40,000.00
62,980.00
29,750.00
12,705.00
5,625.00
9,600.00
4,250.00
450.00
600.00
1.1000
0.1200
0.0310
0.1875
0.2250
0.3750
0.3380
0.0250
m2
zak
m3
org
org
org
org
lot
68,750.00
65,625.00
125,000.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
133,301.25
75,625.00
7,875.00
3,875.00
5,625.00
9,562.50
16,875.00
13,520.00
343.75
500.0000
4.1176
0.3330
4.5000
1.5000
0.1500
0.2250
bh
zak
m3
org
org
org
org
425.00
65,625.00
125,000.00
30,000.00
42,500.00
45,000.00
40,000.00
738,842.50
212,500.00
270,217.50
41,625.00
135,000.00
63,750.00
6,750.00
9,000.00
500.0000
2.5328
0.4060
4.5000
1.5000
0.1500
0.2250
bh
zak
m3
org
org
org
org
425.00
65,625.00
125,000.00
30,000.00
42,500.00
45,000.00
40,000.00
643,965.00
212,500.00
166,215.00
50,750.00
135,000.00
63,750.00
6,750.00
9,000.00
500.0000
0.9384
0.1100
0.3680
4.5000
1.5000
0.1500
0.2250
bh
zak
m3
m3
org
org
org
org
425.00
65,625.00
196,000.00
125,000.00
30,000.00
42,500.00
45,000.00
40,000.00
556,142.50
212,500.00
61,582.50
21,560.00
46,000.00
135,000.00
63,750.00
6,750.00
9,000.00
D.6
D.7
D.8
D.9
PEKERJAAN
E.1
PLESTERAN
7.7600
0.0230
Kg
m3
0.2000
0.1500
0.0015
0.0100
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
3.0000
0.0050
0.0200
Kg
m3
m3
0.2200
0.1200
0.0120
0.0110
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
1.8400
0.0060
0.0140
Kg
m3
m3
0.2000
0.1500
0.0015
0.0100
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
E.2
E.3
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
23
1,312.50
125,000.00
25,902.50
10,185.00
2,875.00
30,000.00
42,500.00
45,000.00
40,000.00
6,000.00
6,375.00
67.50
400.00
1,312.50
196,000.00
125,000.00
20,097.50
3,937.50
980.00
2,500.00
30,000.00
42,500.00
45,000.00
40,000.00
6,600.00
5,100.00
540.00
440.00
1,312.50
196,000.00
125,000.00
18,183.50
2,415.00
1,176.00
1,750.00
30,000.00
42,500.00
45,000.00
40,000.00
6,000.00
6,375.00
67.50
400.00
E.4
10.3680
0.0310
Kg
m3
1,312.50
125,000.00
35,183.00
13,608.00
3,875.00
0.2600
0.2000
0.0200
0.0125
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
7,800.00
8,500.00
900.00
500.00
5.1840
0.0260
Kg
m3
1,312.50
125,000.00
18,164.00
6,804.00
3,250.00
0.1500
0.0700
0.0070
0.0080
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
4,500.00
2,975.00
315.00
320.00
0.0570
0.0380
0.0380
0.0030
OH
OH
OH
OH
30,000.00
42,500.00
45,000.00
40,000.00
5,155.00
1,710.00
1,615.00
1,710.00
120.00
4.3200
0.0060
Kg
m3
1,312.50
125,000.00
19,140.00
5,670.00
750.00
0.2500
0.1000
0.0100
0.0130
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
7,500.00
4,250.00
450.00
520.00
6.3400
0.0120
Kg
m3
1,312.50
125,000.00
26,001.25
8,321.25
1,500.00
0.3000
0.1400
0.0140
0.0150
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
9,000.00
5,950.00
630.00
600.00
3.2500
Kg
1M2 Acian
Portland Semen
1,312.50
13,785.63
4,265.63
0.1500
0.1000
0.0100
0.0080
OH
OH
OH
OH
Pekerja
Tukang batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
4,500.00
4,250.00
450.00
320.00
1.1000
1.2500
1.0000
m3
Kg
Kg
PEKERJAAN K A Y U
1M3 Membuat Kosen Pintu & Jendela Kayu klas I
Kayu Klas I (Jati) , Balok
Paku Biasa 2" - 5 "
Lem Kayu
6.0000
20.0000
2.0000
0.3000
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
1.1000
1.2500
1.0000
m3
Kg
Kg
6.0000
20.0000
2.0000
0.3000
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0400
0.0500
m3
Kg
0.3500
1.0500
0.1050
0.0180
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
E.5
E.6
E.7
E.8
E.9
VI
F
F.1
F.2
F.3
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
24
16,156,250.00
16,750.00
18,300.00
18,943,112.50
17,771,875.00
20,937.50
18,300.00
30,000.00
42,500.00
45,000.00
40,000.00
180,000.00
850,000.00
90,000.00
12,000.00
8,937,500.00
16,750.00
18,300.00
11,002,487.50
9,831,250.00
20,937.50
18,300.00
30,000.00
42,500.00
45,000.00
40,000.00
180,000.00
850,000.00
90,000.00
12,000.00
8,937,500.00
16,750.00
418,907.50
357,500.00
837.50
30,000.00
42,500.00
45,000.00
40,000.00
10,500.00
44,625.00
4,725.00
720.00
F.4
0.0400
0.0500
m3
kg
8,937,500.00
18,300.00
507,915.00
357,500.00
915.00
1.0000
2.5000
0.2500
0.0500
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
30,000.00
106,250.00
11,250.00
2,000.00
0.0350
0.3000
m3
kg
8,937,500.00
18,300.00
437,902.50
312,812.50
5,490.00
0.8000
2.0000
0.2000
0.0400
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
24,000.00
85,000.00
9,000.00
1,600.00
0.0640
0.5000
m3
kg
16,156,250.00
18,300.00
1,226,150.00
1,034,000.00
9,150.00
1.0000
3.0000
0.3000
0.3000
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
30,000.00
127,500.00
13,500.00
12,000.00
0.0250
0.0300
0.5000
1.0000
m3
Kg
Kg
Lbr
1M2 Membuat Pintu Plywood Rangkap rangka Kayu Bengkirai lbr s/d 90cm
Kayu Bengkirai, papan
8,937,500.00
Paku Biasa 1/2" - 1"
16,750.00
Lem Kayu
18,300.00
Plywood tebal 4 mm
98,550.00
445,240.00
223,437.50
502.50
9,150.00
98,550.00
0.6000
2.0000
0.2000
0.0400
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0256
0.0300
0.5000
1.0000
m3
Kg
F.5
F.6
F.7
30,000.00
42,500.00
45,000.00
40,000.00
18,000.00
85,000.00
9,000.00
1,600.00
Lbr
456,602.50
228,800.00
502.50
9,150.00
98,550.00
0.8000
2.0000
0.2000
0.0400
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0600
0.1500
m3
Kg
0.5000
2.0000
0.2000
0.0250
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0600
0.1500
m3
Kg
0.5000
2.0000
0.2000
0.0250
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0250
0.0300
0.3000
1.0000
m3
Kg
Kg
Lbr
0.8000
2.0000
0.2000
0.0400
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.8
Kg
F.9
F.10
F.11
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
25
30,000.00
42,500.00
45,000.00
40,000.00
24,000.00
85,000.00
9,000.00
1,600.00
16,156,250.00
16,750.00
1,081,887.50
969,375.00
2,512.50
30,000.00
42,500.00
45,000.00
40,000.00
15,000.00
85,000.00
9,000.00
1,000.00
8,937,500.00
16,750.00
648,762.50
536,250.00
2,512.50
30,000.00
42,500.00
45,000.00
40,000.00
15,000.00
85,000.00
9,000.00
1,000.00
16,156,250.00
16,750.00
18,300.00
98,550.00
628,048.75
403,906.25
502.50
5,490.00
98,550.00
30,000.00
42,500.00
45,000.00
40,000.00
24,000.00
85,000.00
9,000.00
1,600.00
F.12
0.0250
0.0300
0.0800
1.0000
0.5000
m3
Kg
Kg
Lbr
Lbr
0.8000
2.5000
0.2500
0.0400
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0150
1.0000
1.2000
0.2000
0.5000
m3
lbr
m2
kg
kg
0.3000
1.3000
0.1300
0.0130
org
org
org
org
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
9,000.00
55,250.00
5,850.00
520.00
0.0150
1.0000
0.5000
0.2000
0.5000
0.2000
m3
lbr
lbr
kg
kg
kg
442,085.00
144,375.00
72,300.00
126,250.00
3,350.00
9,150.00
10,040.00
0.5000
1.3000
0.1300
0.0130
org
org
org
org
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
1.1000
15.0000
0.8000
m3
Kg
Kg
4.0000
12.0000
1.2000
2.0000
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
1.1000
15.0000
5.6000
m3
Kg
Kg
6.0000
20.0000
2.0000
0.3000
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
1.1000
15.0000
3.0000
m3
Kg
Kg
2.4000
7.2000
0.7200
0.1200
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.13
F.14
F.15
F.16
F.17
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
30,000.00
42,500.00
45,000.00
40,000.00
30,000.00
42,500.00
45,000.00
40,000.00
26
593,304.00
24,000.00
106,250.00
11,250.00
1,600.00
223,437.50
502.50
1,464.00
98,550.00
126,250.00
456,611.00
144,375.00
72,300.00
156,816.00
3,350.00
9,150.00
15,000.00
55,250.00
5,850.00
520.00
11,607,900.00
10,587,500.00
243,000.00
13,400.00
30,000.00
42,500.00
45,000.00
40,000.00
120,000.00
510,000.00
54,000.00
80,000.00
16,156,250.00
16,200.00
16,750.00
19,240,675.00
17,771,875.00
243,000.00
93,800.00
30,000.00
42,500.00
45,000.00
40,000.00
180,000.00
850,000.00
90,000.00
12,000.00
8,937,500.00
16,200.00
16,750.00
10,539,700.00
9,831,250.00
243,000.00
50,250.00
30,000.00
42,500.00
45,000.00
40,000.00
72,000.00
306,000.00
32,400.00
4,800.00
F.18
0.0196
0.0300
0.3000
0.5000
1.0000
m3
Kg
Kg
Lbr
Lbr
0.8000
2.5000
0.2500
0.0400
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0196
0.0300
1.2000
1.0000
1.0000
m3
Kg
Kg
Lbr
Lbr
1.0000
2.6000
0.2600
0.0500
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0086
0.0036
0.2500
m3
m3
Kg
0.1000
0.1000
0.0100
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0086
0.0043
0.2500
m3
m3
Kg
0.1000
0.1000
0.0100
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.1650
0.2000
m3
Kg
0.1200
0.1200
0.0120
0.0060
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0072
0.1000
m3
Kg
0.1000
0.2000
0.0250
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0110
0.0500
m3
Kg
0.1000
0.2000
0.0200
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0145
0.1500
m3
Kg
0.1500
0.2500
0.0250
0.0075
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.19
F.20
F.21
F.22
F.23
F.24
F.25
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
27
8,937,500.00
16,750.00
18,300.00
98,550.00
252,500.00
626,042.50
175,175.00
502.50
5,490.00
49,275.00
252,500.00
30,000.00
42,500.00
45,000.00
40,000.00
24,000.00
106,250.00
11,250.00
1,600.00
16,156,250.00
16,750.00
18,300.00
98,550.00
252,500.00
844,375.00
316,662.50
502.50
21,960.00
98,550.00
252,500.00
30,000.00
42,500.00
45,000.00
40,000.00
30,000.00
110,500.00
11,700.00
2,000.00
9,625,000.00
9,625,000.00
16,750.00
129,512.50
82,775.00
34,650.00
4,187.50
30,000.00
42,500.00
45,000.00
40,000.00
3,000.00
4,250.00
450.00
200.00
9,625,000.00
9,625,000.00
16,750.00
136,442.50
82,775.00
41,580.00
4,187.50
30,000.00
42,500.00
45,000.00
40,000.00
3,000.00
4,250.00
450.00
200.00
9,625,000.00
16,750.00
1,600,955.00
1,588,125.00
3,350.00
30,000.00
42,500.00
45,000.00
40,000.00
3,600.00
5,100.00
540.00
240.00
8,937,500.00
16,750.00
78,850.00
64,350.00
1,675.00
30,000.00
42,500.00
45,000.00
40,000.00
3,000.00
8,500.00
1,125.00
200.00
8,937,500.00
16,750.00
111,750.00
98,312.50
837.50
30,000.00
42,500.00
45,000.00
40,000.00
3,000.00
8,500.00
900.00
200.00
8,937,500.00
16,750.00
148,656.25
129,593.75
2,512.50
30,000.00
42,500.00
45,000.00
40,000.00
4,500.00
10,625.00
1,125.00
300.00
F.26
0.0280
0.1500
m3
Kg
8,937,500.00
16,750.00
281,612.50
250,250.00
2,512.50
0.1500
0.4500
0.0450
0.0800
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
4,500.00
19,125.00
2,025.00
3,200.00
0.0280
0.1500
0.8600
0.5600
m3
Kg
Lbr
Kg
373,733.50
250,250.00
2,512.50
84,753.00
10,248.00
0.1500
0.4500
0.0450
0.0080
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0070
0.1000
0.1500
m3
Kg
Kg
0.6000
1.8000
0.1800
0.0300
OH
OH
OH
OH
0.4000
0.5000
F.27
30,000.00
42,500.00
45,000.00
40,000.00
4,500.00
19,125.00
2,025.00
320.00
16,156,250.00
16,750.00
22,800.00
221,988.75
113,093.75
1,675.00
3,420.00
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
18,000.00
76,500.00
8,100.00
1,200.00
Lbr
Kg
98,550.00
16,750.00
52,122.00
39,420.00
8,375.00
0.0250
0.0750
0.0075
0.0013
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
750.00
3,187.50
337.50
52.00
1.5000
0.0140
0.0500
0.0030
m2
m3
Kg
m'
17,050.00
3,437,500.00
16,750.00
6,500.00
80,107.00
25,575.00
48,125.00
837.50
19.50
0.1000
0.0500
0.0050
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
3,000.00
2,125.00
225.00
200.00
679,355.82
324,187.50
106,731.82
182,669.00
F.28
F.29
F.30
VII
G.1
247.0000
0.6207
0.7400
Kg
m3
m3
1M3 Membuat Beton mutu f'c=7,4 Mpa (K100), slum (122)cm, w/c = 0,87
Portland Semen
1,312.50
Pasir Beton (Cepu)
171,950.00
Kerikil (maksimum 30 mm)
246,850.00
1.6500
0.2750
0.0280
0.0830
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
49,500.00
11,687.50
1,260.00
3,320.00
276.0000
0.5914
0.7496
Kg
m3
m3
1M3 Membuat Beton mutu f'c=9,8 Mpa (K125), slum (122)cm, w/c = 0,78
Portland Semen
1,312.50
Pasir Beton (Cepu)
171,950.00
Kerikil (maksimum 30 mm)
246,850.00
735,932.22
362,250.00
101,696.14
185,046.07
1.6500
0.2750
0.0280
0.0830
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
70,125.00
12,375.00
1,120.00
3,320.00
299.0000
0.5707
0.7533
Kg
m3
m3
1M3 Membuat Beton mutu f'c=12,2 Mpa (K150), slum (122)cm, w/c = 0,72
Portland Semen
1,312.50
Pasir Beton (Cepu)
171,950.00
Kerikil (maksimum 30 mm)
246,850.00
742,299.65
392,437.50
98,134.32
185,960.33
1.6500
0.2750
0.0280
0.0830
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
G.2
G.3
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
30,000.00
42,500.00
45,000.00
40,000.00
28
49,500.00
11,687.50
1,260.00
3,320.00
G.4
230.0000
0.6379
0.7607
Kg
m3
m3
1M3 Membuat Lantai Kerja Beton mutu f'c=7,4 MPa (K100), slum (3-6)cm, w/c = 0,87
Portland Semen
1,312.50
Pasir Beton (Cepu)
171,950.00
Kerikil (maksimum 30 mm)
246,850.00
1.2000
0.2000
0.0200
0.0060
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
36,000.00
8,500.00
900.00
240.00
326.0000
0.5429
0.7622
Kg
m3
m3
1M3 Membuat Beton mutu f'c=14,5 MPa (K175), slum (122)cm, w/c = 0,66
Portland Semen
1,312.50
Pasir Beton (Cepu)
171,950.00
Kerikil (maksimum 30 mm)
246,850.00
773,823.84
427,875.00
93,344.29
188,154.56
1.6500
0.2500
0.0250
0.0800
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
49,500.00
10,625.00
1,125.00
3,200.00
352.0000
0.5221
0.7637
Kg
m3
m3
1M3 Membuat Beton mutu f'c=16,9 MPa (K200), slum (122)cm,w/c = 0,61
Portland Semen
1,312.50
Pasir Beton (Cepu)
171,950.00
Kerikil (maksimum 30 mm)
246,850.00
804,752.72
462,000.00
89,782.46
188,520.26
1.6500
0.2500
0.0250
0.0800
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
49,500.00
10,625.00
1,125.00
3,200.00
371.0000
0.4986
0.7756
Kg
m3
m3
1M3 Membuat Beton mutu f'c=19,3 MPa (K225), slum (122)cm, w/c = 0,58
Portland Semen
1,312.50
Pasir Beton (Cepu)
171,950.00
Kerikil (maksimum 30 mm)
246,850.00
828,562.75
486,937.50
85,729.36
191,445.89
1.6500
0.2500
0.0250
0.0800
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
49,500.00
10,625.00
1,125.00
3,200.00
384.0000
0.4943
0.7696
Kg
m3
m3
1M3 Membuat Beton mutu f'c=21,7 MPa (K250), slum (122)cm,w/c = 0,56
Portland Semen
1,312.50
Beton (Muntilan)
309,430.00
Kerikil (maksimum 30 mm)
246,850.00
911,379.90
504,000.00
152,946.83
189,983.07
1.6500
0.2500
0.0250
0.0800
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
406.0000
0.4886
0.7600
Kg
m3
m3
1M3 Membuat Lantai Kerja Beton mutu f'c=24,0 MPa (K275), slum (122)cm, w/c = 0,53
Portland Semen
1,312.50
Beton (Muntilan)
309,430.00
Kerikil (maksimum 30 mm)
246,850.00
1.6500
0.2500
0.0250
0.0800
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
49,500.00
10,625.00
1,125.00
3,200.00
413.0000
0.4864
0.7563
Kg
m3
m3
1M3 Membuat Beton mutu f'c=26,4 MPa (K300), slum (122)cm,w/c = 0,52
Portland Semen
1,312.50
Beton (Muntilan)
309,430.00
Kerikil (maksimum 30 mm)
246,850.00
943,719.83
542,062.50
150,515.59
186,691.74
1.6500
0.2500
0.0250
0.0800
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
49,500.00
10,625.00
1,125.00
3,200.00
439.0000
0.4786
0.7452
Kg
m3
m3
1M3 Membuat Beton mutu f'c=28,8 MPa (K325), slum (122)cm,w/c = 0,49
Portland Semen
1,312.50
Beton (Muntilan)
309,430.00
Kerikil (maksimum 30 mm)
246,850.00
991,870.82
576,187.50
148,084.36
183,948.96
2.1000
0.3500
0.0350
0.1050
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
G.5
G.6
G.7
G.8
G.9
G.10
G.11
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
30,000.00
42,500.00
45,000.00
40,000.00
30,000.00
42,500.00
45,000.00
40,000.00
29
644,983.39
301,875.00
109,679.54
187,788.85
49,500.00
10,625.00
1,125.00
3,200.00
936,109.66
532,875.00
151,178.66
187,606.00
63,000.00
14,875.00
1,575.00
4,200.00
G.12
448.0000
0.4764
0.7407
Kg
m3
m3
1M3 Membuat Beton mutu f'c=31,2 MPa (K350), slum (122)cm, w/c = 0,48
Portland Semen
1,312.50
Beton (Muntilan)
309,430.00
Kerikil (maksimum 30 mm)
246,850.00
2.1000
0.3500
0.0350
0.1050
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
63,000.00
14,875.00
1,575.00
4,200.00
1.0500
0.0150
Kg
Kg
a=
11,100.00
17,850.00
12,477.75
11,655.00
267.75
0.0070
0.0070
0.0007
0.0004
OH
OH
OH
OH
Pekerja
Tukang Besi
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
210.00
297.50
31.50
16.00
G.13
a x 110
a x 125
1,001,923.14
588,000.00
147,421.29
182,851.85
1,372,552.50
1,559,718.75
1.0500
0.0100
Kg
Kg
18,550.00
17,850.00
20,053.00
19,477.50
178.50
0.0050
0.0050
0.0005
0.0003
OH
OH
OH
OH
Pekerja
Tukang Besi
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
150.00
212.50
22.50
12.00
0.0400
0.3000
0.1000
m3
Kg
Ltr
2,062,500.00
16,750.00
22,000.00
118,585.00
82,500.00
5,025.00
2,200.00
0.5200
0.2600
0.0260
0.0260
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
15,600.00
11,050.00
1,170.00
1,040.00
0.0450
0.3000
0.1000
m3
Kg
Ltr
3,437,500.00
16,750.00
22,000.00
190,772.50
154,687.50
5,025.00
2,200.00
0.5200
0.2600
0.0260
0.0260
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
15,600.00
11,050.00
1,170.00
1,040.00
0.0400
0.4000
0.2000
0.0150
0.3500
2.0000
m3
Kg
Ltr
m3
Lbr
Btg
2,062,500.00
16,750.00
22,000.00
6,531,250.00
135,200.00
35,700.00
346,918.75
82,500.00
6,700.00
4,400.00
97,968.75
47,320.00
71,400.00
0.6600
0.3300
0.0330
0.0330
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
19,800.00
14,025.00
1,485.00
1,320.00
0.0400
0.4000
0.2000
0.0180
0.3500
2.0000
m3
Kg
Ltr
m3
Lbr
Btg
2,062,500.00
16,750.00
22,000.00
3,437,500.00
135,200.00
35,700.00
310,825.00
82,500.00
6,700.00
4,400.00
61,875.00
47,320.00
71,400.00
0.6600
0.3300
0.0330
0.0330
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
19,800.00
14,025.00
1,485.00
1,320.00
G.15
G.16
G.17
G.18
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
30
G.19
0.0400
0.4000
0.2000
0.0150
0.3500
6.0000
m3
Kg
Ltr
m3
Lbr
Btg
2,062,500.00
16,750.00
22,000.00
3,437,500.00
135,200.00
35,700.00
443,312.50
82,500.00
6,700.00
4,400.00
51,562.50
47,320.00
214,200.00
0.6600
0.3300
0.0330
0.0330
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
19,800.00
14,025.00
1,485.00
1,320.00
0.0300
0.4000
0.2000
0.0200
0.3500
3.0000
4.0000
m3
Kg
Ltr
m3
Lbr
Btg
Buah
2,062,500.00
16,750.00
22,000.00
3,437,500.00
135,200.00
35,700.00
5,000.00
352,775.00
61,875.00
6,700.00
4,400.00
68,750.00
47,320.00
107,100.00
20,000.00
0.6600
0.3300
0.0330
0.0330
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
19,800.00
14,025.00
1,485.00
1,320.00
0.0300
0.4000
0.1500
0.0150
0.3500
2.0000
m3
Kg
Ltr
m3
Lbr
Btg
2,062,500.00
16,750.00
22,000.00
3,437,500.00
135,200.00
35,700.00
278,787.50
61,875.00
6,700.00
3,300.00
51,562.50
47,320.00
71,400.00
0.6600
0.3300
0.0330
0.0330
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
19,800.00
14,025.00
1,485.00
1,320.00
0.0264
0.6000
0.5000
m3
Kg
Btg
2,062,500.00
16,750.00
35,700.00
89,520.00
54,450.00
10,050.00
17,850.00
0.1500
0.0500
0.0050
0.0080
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
4,500.00
2,125.00
225.00
320.00
0.0170
0.0240
0.4000
m3
m3
kg
3,437,500.00
2,062,500.00
16,750.00
138,762.50
58,437.50
49,500.00
6,700.00
0.3000
0.1500
0.1500
0.0500
org
org
org
org
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
9,000.00
6,375.00
6,750.00
2,000.00
0.0170
0.3470
0.4000
0.1200
0.1500
0.1500
0.0500
m3
lbr
kg
org
org
org
org
3,437,500.00
135,200.00
16,750.00
30,000.00
42,500.00
45,000.00
40,000.00
130,776.90
58,437.50
46,914.40
6,700.00
3,600.00
6,375.00
6,750.00
2,000.00
0.2000
1.5000
0.4000
157.5000
2.2500
336.0000
0.5400
0.8100
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
2,062,500.00
16,750.00
22,000.00
11,100.00
17,850.00
1,312.50
171,950.00
261,250.00
3,273,255.50
412,500.00
25,125.00
8,800.00
1,748,250.00
40,162.50
441,000.00
92,853.00
211,612.50
5.3000
0.2750
1.3000
1.0500
0.2620
0.2650
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
30,000.00
42,500.00
42,500.00
42,500.00
45,000.00
40,000.00
159,000.00
11,687.50
55,250.00
44,625.00
11,790.00
10,600.00
G.20
G.21
G.22
G.23
G.24
G.25
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
31
G.26
0.2700
2.0000
0.6000
210.0000
3.0000
336.0000
0.5400
0.8100
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
5.6500
0.2750
1.5600
1.4000
0.3230
0.2830
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
0.4000
4.0000
2.0000
315.0000
4.5000
336.0000
0.5400
0.8100
0.1500
3.5000
20.0000
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
m3
Lbr
Btg
7.0500
0.2750
1.6500
2.1000
0.4030
0.3530
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
0.3200
3.2000
1.6000
210.0000
3.0000
336.0000
0.5400
0.8100
0.1400
2.8000
18.0000
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
m3
Lbr
Btg
6.3500
0.2750
1.6500
1.4000
0.3330
0.3180
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
0.3200
3.2000
1.6000
157.5000
2.2500
336.0000
0.5400
0.8100
0.1200
2.8000
32.0000
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
m3
Lbr
Btg
5.3000
0.2750
1.3000
1.0500
0.2650
0.2650
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
G.27
G.28
G.29
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
32
2,062,500.00
16,750.00
22,000.00
11,100.00
17,850.00
1,312.50
171,950.00
261,250.00
4,066,433.00
556,875.00
33,500.00
13,200.00
2,331,000.00
53,550.00
441,000.00
92,853.00
211,612.50
30,000.00
42,500.00
42,500.00
42,500.00
45,000.00
40,000.00
169,500.00
11,687.50
66,300.00
59,500.00
14,535.00
11,320.00
2,062,500.00
16,750.00
22,000.00
11,100.00
17,850.00
1,312.50
171,950.00
261,250.00
3,437,500.00
135,200.00
35,700.00
7,375,933.00
825,000.00
67,000.00
44,000.00
3,496,500.00
80,325.00
441,000.00
92,853.00
211,612.50
515,625.00
473,200.00
714,000.00
30,000.00
42,500.00
42,500.00
42,500.00
45,000.00
40,000.00
211,500.00
11,687.50
70,125.00
89,250.00
18,135.00
14,120.00
2,062,500.00
16,750.00
22,000.00
11,100.00
17,850.00
1,312.50
171,950.00
261,250.00
3,437,500.00
135,200.00
35,700.00
5,740,743.00
660,000.00
53,600.00
35,200.00
2,331,000.00
53,550.00
441,000.00
92,853.00
211,612.50
481,250.00
378,560.00
642,600.00
30,000.00
42,500.00
42,500.00
42,500.00
45,000.00
40,000.00
190,500.00
11,687.50
70,125.00
59,500.00
14,985.00
12,720.00
2,062,500.00
16,750.00
22,000.00
11,100.00
17,850.00
1,312.50
171,950.00
261,250.00
3,437,500.00
135,200.00
35,700.00
5,509,225.50
660,000.00
53,600.00
35,200.00
1,748,250.00
40,162.50
441,000.00
92,853.00
211,612.50
412,500.00
378,560.00
1,142,400.00
30,000.00
42,500.00
42,500.00
42,500.00
45,000.00
40,000.00
159,000.00
11,687.50
55,250.00
44,625.00
11,925.00
10,600.00
G.30
0.2400
3.2000
1.6000
157.5000
2.2500
336.0000
0.5400
0.8100
0.1600
2.8000
24.0000
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
m3
Lbr
Btg
5.3000
0.2750
1.3000
1.0500
0.2620
0.2650
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
0.2500
3.0000
1.2000
210.0000
3.0000
336.0000
0.5400
0.8100
0.1050
2.5000
14.0000
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
m3
Lbr
Btg
5.6500
0.2750
1.5600
1.4000
0.3230
0.2830
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
0.0020
0.0100
3.0000
0.4500
4.0000
0.0060
0.0090
m3
Kg
Kg
Kg
Kg
Kg
m3
0.1800
0.0200
0.0200
0.0200
0.0060
0.0090
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
0.0030
0.0200
3.6000
0.0500
5.5000
0.0090
0.0150
m3
Kg
Kg
Kg
Kg
Kg
m3
0.2970
0.0330
0.0330
0.0330
0.0100
0.0050
OH
OH
OH
OH
OH
OH
Pekerja
Tukang batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
G.31
G.32
G.33
G.34
1.0000
2.5000
0.2500
0.1000
0.0100
0.0450
m3
org
org
org
org
lot
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
33
2,062,500.00
16,750.00
22,000.00
11,100.00
17,850.00
1,312.50
171,950.00
261,250.00
3,437,500.00
135,200.00
35,700.00
5,195,990.50
495,000.00
53,600.00
35,200.00
1,748,250.00
40,162.50
441,000.00
92,853.00
211,612.50
550,000.00
378,560.00
856,800.00
30,000.00
42,500.00
42,500.00
42,500.00
45,000.00
40,000.00
159,000.00
11,687.50
55,250.00
44,625.00
11,790.00
10,600.00
2,062,500.00
16,750.00
22,000.00
11,100.00
17,850.00
1,312.50
171,950.00
261,250.00
3,437,500.00
135,200.00
35,700.00
5,253,870.50
515,625.00
50,250.00
26,400.00
2,331,000.00
53,550.00
441,000.00
92,853.00
211,612.50
360,937.50
338,000.00
499,800.00
30,000.00
42,500.00
42,500.00
42,500.00
45,000.00
40,000.00
169,500.00
11,687.50
66,300.00
59,500.00
14,535.00
11,320.00
2,062,500.00
16,750.00
11,100.00
17,850.00
1,312.50
171,950.00
261,250.00
62,837.95
4,125.00
167.50
33,300.00
8,032.50
5,250.00
1,031.70
2,351.25
30,000.00
42,500.00
42,500.00
42,500.00
45,000.00
40,000.00
5,400.00
850.00
850.00
850.00
270.00
360.00
2,062,500.00
16,750.00
11,100.00
17,850.00
1,312.50
171,950.00
261,250.00
73,827.55
6,187.50
335.00
39,960.00
892.50
7,218.75
1,547.55
3,918.75
30,000.00
42,500.00
42,500.00
42,500.00
45,000.00
40,000.00
8,910.00
1,402.50
1,402.50
1,402.50
450.00
200.00
897,850.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
988,993.75
897,850.00
75,000.00
10,625.00
4,500.00
400.00
618.75
G.35
1.0000
2.5000
0.2500
0.1000
0.0100
0.0450
m3
org
org
org
org
lot
952,875.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
1,044,018.75
952,875.00
75,000.00
10,625.00
4,500.00
400.00
618.75
1.0000
2.5000
0.2500
0.1000
0.0100
0.0450
m3
org
org
org
org
lot
994,250.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
1,085,393.75
994,250.00
75,000.00
10,625.00
4,500.00
400.00
618.75
0.0010
0.0010
0.0002
0.0001
0.0002
0.0200
0.0002
0.0100
0.0010
0.0002
org
org
org
org
org
org
ls
lt
lt
lot
30,000.00
42,500.00
45,000.00
40,000.00
43,000.00
35,000.00
150,000.00
4,500.00
34,450.00
13,750.00
906.30
30.00
42.50
9.00
4.00
8.60
700.00
30.00
45.00
34.45
2.75
1.1000
0.0600
0.0300
0.0150
0.0075
0.1250
kg
org
org
org
org
lot
19,400.00
30,000.00
42,500.00
45,000.00
40,000.00
150,000.00
44,140.00
21,340.00
1,800.00
1,275.00
675.00
300.00
18,750.00
1.1000
0.0600
0.0300
0.0150
0.0075
0.1250
kg
org
org
org
org
lot
18,500.00
30,000.00
42,500.00
45,000.00
40,000.00
150,000.00
43,150.00
20,350.00
1,800.00
1,275.00
675.00
300.00
18,750.00
0.0400
0.0300
0.0040
0.0100
0.0050
0.0050
0.0025
0.2500
kg
lt
lt
org
org
org
org
lot
39,930.30
1,320.00
135.00
137.80
300.00
212.50
225.00
100.00
37,500.00
0.0500
0.0200
0.0030
0.0010
0.2500
org
org
org
org
lot
30,000.00
42,500.00
45,000.00
40,000.00
150,000.00
40,025.00
1,500.00
850.00
135.00
40.00
37,500.00
1.0100
0.1000
0.1000
0.0750
0.0100
m2
kg
org
org
org
1 M2 PEKERJAAN WIREMESH M8
Wiremesh M8
Kawat las listrik
Pekerja
Tukang besi profil
Mandor
72,600.00
33,000.00
30,000.00
42,500.00
40,000.00
83,213.50
73,326.00
3,300.00
3,000.00
3,187.50
400.00
G.36
G.37
G.38
G.39
G.40
G.41
G.42
VIII
H.1
25.0000
Buah
0.1500
0.0750
0.0080
0.0080
OH
OH
OH
OH
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
34
1,000.00
33,367.50
25,000.00
30,000.00
42,500.00
45,000.00
40,000.00
4,500.00
3,187.50
360.00
320.00
H.2
1,200.00
31,640.00
24,000.00
30,000.00
42,500.00
45,000.00
40,000.00
4,500.00
2,550.00
270.00
320.00
2,900.00
1,312.50
125,000.00
50,480.00
14,500.00
10,500.00
4,000.00
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
12,000.00
8,500.00
900.00
80.00
Lbr
Kg
45,850.00
25,000.00
38,577.50
27,510.00
3,000.00
0.1400
0.0750
0.0080
0.0080
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
4,200.00
3,187.50
360.00
320.00
11.0000
0.0300
bh
Kg
2,750.00
16,750.00
41,852.50
30,250.00
502.50
0.2000
0.1000
0.0100
0.0100
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
6,000.00
4,250.00
450.00
400.00
60.0000
0.2000
Lbr
Kg
2,589.50
16,750.00
175,770.00
155,370.00
3,350.00
0.1660
0.2500
0.0250
0.0080
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
4,980.00
10,625.00
1,125.00
320.00
3.5000
0.0500
10.8000
0.0320
Buah
Kg
Kg
m3
9,075.00
16,750.00
1,312.50
125,000.00
72,975.00
31,762.50
837.50
14,175.00
4,000.00
0.4000
0.2000
0.0200
0.0200
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
12,000.00
8,500.00
900.00
800.00
0.4000
0.0600
0.5000
0.0040
Lbr
Kg
Kg
m3
81,200.00
16,750.00
16,750.00
214,482.84
58,457.93
32,480.00
1,005.00
8,375.00
857.93
0.1250
0.2500
0.0250
0.0060
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
3,750.00
10,625.00
1,125.00
240.00
0.7000
0.0200
Lbr
Kg
81,200.00
16,750.00
63,835.00
56,840.00
335.00
0.1200
0.0600
0.0060
0.0060
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
3,600.00
2,550.00
270.00
240.00
20.0000
Buah
0.1500
0.0600
0.0060
0.0080
OH
OH
OH
OH
5.0000
8.0000
0.0320
Buah
Kg
m3
0.4000
0.2000
0.0200
0.0020
OH
OH
OH
OH
0.6000
0.1200
H.3
H.4
H.5
H.6
H.7
H.8
H.9
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
35
H.10
IX
0.3000
0.0400
Lbr
Kg
81,200.00
16,750.00
33,105.00
24,360.00
670.00
0.1500
0.0700
0.0080
0.0060
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
4,500.00
2,975.00
360.00
240.00
I.1
1.1000
0.0100
Lbr
Kg
19,050.00
16,750.00
25,392.50
20,955.00
167.50
0.0300
0.0700
0.0070
0.0020
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
900.00
2,975.00
315.00
80.00
0.3750
0.0300
Lbr
Kg
72,300.00
16,750.00
27,112.50
502.50
0.0700
0.1000
0.0100
0.0040
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
2,100.00
4,250.00
450.00
160.00
0.0150
0.0100
m3
Kg
16,156,250.00
16,750.00
299,311.25
242,343.75
167.50
0.6000
0.8000
0.0800
0.0300
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
18,000.00
34,000.00
3,600.00
1,200.00
0.3640
0.1100
Lbr
Kg
82,500.00
22,800.00
38,088.00
30,030.00
2,508.00
0.1000
0.0500
0.0050
0.0050
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
3,000.00
2,125.00
225.00
200.00
1.0500
0.0100
m1
Kg
7,600.00
16,750.00
12,117.50
7,980.00
167.50
0.0500
0.0500
0.0050
0.0030
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
1,500.00
2,125.00
225.00
120.00
0.0154
0.2000
m3
Kg
9,625,000.00
16,750.00
170,825.00
148,225.00
3,350.00
0.1500
0.2500
0.0250
0.0750
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
4,500.00
10,625.00
1,125.00
3,000.00
0.0163
0.2500
m3
Kg
9,625,000.00
16,750.00
181,575.00
156,887.50
4,187.50
0.2000
0.3000
0.0300
0.0100
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
6,000.00
12,750.00
1,350.00
400.00
584,450.00
736,645.00
584,450.00
30,000.00
42,500.00
45,000.00
40,000.00
99,000.00
46,750.00
45.00
6,400.00
I.2
I.3
I.4
I.5
I.6
I.7
J
J.1
1.0000 Buah
3.3000
1.1000
0.0010
0.1600
Pekerja
Tukang Batu
Kepala Tukang
Mandor
OH
OH
OH
OH
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
36
34,575.00
J.2
123,750.00
1,312.50
125,000.00
300,525.00
123,750.00
7,875.00
1,250.00
30,000.00
42,500.00
45,000.00
40,000.00
30,000.00
63,750.00
67,500.00
6,400.00
501,950.00
501,950.00
1,312.50
125,000.00
714,572.50
501,950.00
150,585.00
7,875.00
1,250.00
30,000.00
42,500.00
45,000.00
40,000.00
36,000.00
6,162.50
6,750.00
4,000.00
55,000.00
425.00
1,312.50
125,000.00
61,950.00
77,660.78
60,500.00
11.48
892.50
7,000.00
1,486.80
30,000.00
42,500.00
45,000.00
40,000.00
4,200.00
2,975.00
315.00
280.00
68,750.00
425.00
1,312.50
125,000.00
61,950.00
122,367.05
75,625.00
233.75
13,518.75
7,625.00
4,274.55
30,000.00
42,500.00
45,000.00
40,000.00
11,400.00
8,075.00
855.00
760.00
4,500.00
4,500.00
10,092.00
4,545.00
1,575.00
30,000.00
42,500.00
45,000.00
40,000.00
1,080.00
2,550.00
270.00
72.00
6,600.00
6,600.00
13,346.00
6,666.00
2,310.00
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
1,188.00
2,805.00
297.00
80.00
m'
11,275.00
11,275.00
20,102.00
11,387.75
3,946.25
0.0432
0.0720
0.0072
0.0022
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
1,296.00
3,060.00
324.00
88.00
1.0100
0.3500
m'
14,300.00
14,300.00
24,610.00
14,443.00
5,005.00
0.0468
0.0780
0.0078
0.0023
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
1,404.00
3,315.00
351.00
92.00
1.0000
6.0000
0.0100
Buah
Kg
m3
1.0000
1.5000
1.5000
0.1600
OH
OH
OH
OH
1.0000
0.3000
6.0000
0.0100
Buah
Kg
m3
1.2000
0.1450
0.1500
0.1000
OH
OH
OH
OH
1.1000
0.0270
0.6800
0.0560
0.0240
Buah
m3
Kg
m3
m3
0.1400
0.0700
0.0070
0.0070
OH
OH
OH
OH
1.1000
0.5500
10.3000
0.0610
0.0690
Buah
m3
Kg
m3
m3
0.3800
0.1900
0.0190
0.0190
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1.0100
0.3500
m'
0.0360
0.0600
0.0060
0.0018
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
1.0100
0.3500
m'
0.0396
0.0660
0.0066
0.0020
OH
OH
OH
OH
1.0100
0.3500
J.3
J.4
J.5
J.6
J.7
J.8
J.9
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1 UNIT Memasang Wastafel
Wastafel
Perlengkapan 30% Harga Wastafel
Portland Semen
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1 M' Memasang Pipa Beton, 15 cm - 20 cm
Pipa Beton
Batu Bata
Portland Semen
Pasir Pasang
Pasir Urug
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1 M' Memasang Pipa Beton, 30 cm - 100 cm
Pipa Beton
Batu Bata
Portland Semen
Pasir Pasang
Pasir Urug
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
37
J.10
1.0100
0.3500
m'
22,250.00
22,250.00
35,820.00
22,472.50
7,787.50
0.0504
0.0840
0.0084
0.0025
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
1,512.00
3,570.00
378.00
100.00
1.0100
0.3500
m'
33,550.00
33,550.00
51,586.00
33,885.50
11,742.50
0.0540
0.0900
0.0090
0.0027
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
1,620.00
3,825.00
405.00
108.00
1.0100
0.3500
m'
48,125.00
48,125.00
72,900.75
48,606.25
16,843.75
0.0675
0.1125
0.0113
0.0034
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
2,025.00
4,781.25
508.50
136.00
1.0100
0.3500
m'
68,900.00
68,900.00
102,643.00
69,589.00
24,115.00
0.0810
0.1350
0.0135
0.0041
OH
OH
OH
OH
Pekerja
Tukang Ledeng
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
2,430.00
5,737.50
607.50
164.00
J.11
J.12
J.13
J.14
1.0100
0.1000
0.2000
0.3000
0.0300
0.0250
0.0500
m2
m3
Org
Org
Org
Org
lot
59,500.00
125,000.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
94,382.50
60,095.00
12,500.00
6,000.00
12,750.00
1,350.00
1,000.00
687.50
1.0100
0.1000
0.2000
0.3000
0.0300
0.0250
0.0500
m2
m3
Org
Org
Org
Org
lot
36,750.00
125,000.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
71,405.00
37,117.50
12,500.00
6,000.00
12,750.00
1,350.00
1,000.00
687.50
1.0100
0.1000
0.2000
0.3000
0.0300
0.0250
0.0500
m2
m3
Org
Org
Org
Org
lot
102,100.00
125,000.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
137,408.50
103,121.00
12,500.00
6,000.00
12,750.00
1,350.00
1,000.00
687.50
1.0100
0.1000
0.2000
0.3000
0.0300
0.0250
0.0500
m2
m3
Org
Org
Org
Org
lot
18,200.00
125,000.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
52,669.50
18,382.00
12,500.00
6,000.00
12,750.00
1,350.00
1,000.00
687.50
1.0100
0.1000
0.2000
0.3000
0.0300
0.0250
0.0500
m2
m3
Org
Org
Org
Org
lot
51,800.00
125,000.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
86,605.50
52,318.00
12,500.00
6,000.00
12,750.00
1,350.00
1,000.00
687.50
J.15
J.16
J.17
J.18
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
38
J.19
1.0100
0.1000
0.2000
0.3000
0.0300
0.0250
0.0500
m2
m3
Org
Org
Org
Org
lot
0.0300
0.0140
0.0050
0.0050
0.1000
0.0050
3.0000
0.0180
m3
m3
m3
m3
org
org
kg
lot
1.0000
1.0000
1.0000
6.0000
20.0000
0.5000
0.5000
0.5000
0.2500
org
org
org
org
ltr
ltr
ltr
ltr
ltr
hari
J.20
J.21
55,000.00
125,000.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
43,000.00
35,000.00
10,000.00
30,000.00
4,500.00
34,450.00
34,450.00
34,450.00
20,050.00
89,837.50
55,550.00
12,500.00
6,000.00
12,750.00
1,350.00
1,000.00
687.50
44,630.05
7,405.50
3,485.30
1,306.25
485.50
3,000.00
200.00
28,500.00
247.50
43,000.00
35,000.00
10,000.00
180,000.00
90,000.00
17,225.00
17,225.00
17,225.00
5,012.50
100,000.00
514,687.50
J.22
125.0000
1.0000
0.9000
0.4000
8.3500
ax
ax
ax
ax
12,867,187.50
2 / 7.500
1 / 7.500
2/25000
0,25/2500
kg
m3
m3
org
org
J.23
3,431.25
1,715.63
1,029.38
1,286.72
9,500.00
211,200.00
97,100.00
40,000.00
30,000.00
x
x
x
x
J.24
Biaya menggilas
Sewa motor walls
Aspal untuk lem 0,5 kg
x
x
x
x
K
K.1
Biaya menggilas
Sewa motor walls
Aspal untuk lem 0,5 kg
1,752,590.00
1,187,500.00
211,200.00
87,390.00
16,000.00
250,500.00
1,752,590.00
514,687.50
75,000.00
9,500.00
41,206.18
35,051.80
1,029.38
375.00
4,750.00
1,752,590.00
514,687.50
75,000.00
9,500.00
58,732.08
52,577.70
1,029.38
375.00
4,750.00
XI
25.0000 hari
1.1500
0.0600
Kg
Kg
0.0600
0.0600
0.0060
0.0030
OH
OH
OH
OH
Pekerja
Tukang Besi
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
1,800.00
2,550.00
270.00
120.00
1.1500
kg
19,400.00
27,050.00
22,310.00
0.0600
0.0600
0.0060
0.0030
OH
OH
OH
OH
Pekerja
Tukang Besi
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
1,800.00
2,550.00
270.00
120.00
1.0500
0.0150
0.0190
Lbr
Kg
m3
0.2000
0.4000
0.0250
0.0100
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
K.2
K.3
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
39
18,500.00
16,100.00
26,981.00
21,275.00
966.00
244,148.75
47,200.00
16,750.00
8,937,500.00
49,560.00
251.25
169,812.50
30,000.00
42,500.00
45,000.00
40,000.00
6,000.00
17,000.00
1,125.00
400.00
K.4
XII
1.0500
0.0100
0.5000
Lbr
Kg
Kg
0.1500
0.3000
0.0300
0.0070
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
4,500.00
12,750.00
1,350.00
280.00
65,350.00
87,550.00
65,350.00
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
300.00
21,250.00
450.00
200.00
65,350.00
87,075.00
65,350.00
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
150.00
21,250.00
225.00
100.00
7,150.00
14,680.00
7,150.00
30,000.00
42,500.00
45,000.00
40,000.00
450.00
6,375.00
675.00
30.00
7,150.00
12,350.00
7,150.00
30,000.00
42,500.00
45,000.00
40,000.00
300.00
4,250.00
450.00
200.00
5,950.00
16,350.00
5,950.00
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
600.00
8,500.00
900.00
400.00
19,500.00
27,030.00
19,500.00
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
450.00
6,375.00
675.00
30.00
10,450.00
20,490.00
10,450.00
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
600.00
8,500.00
900.00
40.00
10,450.00
23,000.00
10,450.00
L
L.1
84,740.00
54,850.00
16,750.00
16,200.00
57,592.50
167.50
8,100.00
1.0000
Buah
0.0100
0.5000
0.0100
0.0050
OH
OH
OH
OH
1.0000
Buah
0.0050
0.5000
0.0050
0.0025
OH
OH
OH
OH
1.0000
Buah
0.0150
0.1500
0.0150
0.0008
OH
OH
OH
OH
1.0000
Buah
0.0100
0.1000
0.0100
0.0050
OH
OH
OH
OH
1.0000
Buah
0.0200
0.2000
0.0200
0.0100
OH
OH
OH
OH
1.0000
Buah
0.0150
0.1500
0.0150
0.0008
OH
OH
OH
OH
1.0000
Buah
0.0200
0.2000
0.0200
0.0010
OH
OH
OH
OH
1.0000
Buah
0.0250
0.2500
0.0250
0.0013
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
750.00
10,625.00
1,125.00
50.00
1.1000
m2
96,250.00
113,405.00
105,875.00
0.0150
0.1500
0.0150
0.0008
OH
OH
OH
OH
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
450.00
6,375.00
675.00
30.00
L.2
L.3
L.4
L.5
L.6
L.7
L.8
L.9
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
40
XIII
M
M.1
26.5000
10.4000
0.0135
Buah
Kg
m3
0.2700
0.1300
0.0130
0.0140
OH
OH
OH
OH
6.9300
9.8000
0.0450
1.3000
Buah
Kg
m3
Kg
0.2500
0.1200
0.0120
0.0130
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1.1870
10.0000
0.0450
1.5000
m2
Kg
m3
Kg
0.6200
0.3500
0.0350
0.0300
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
26.5000
10.4000
0.0450
1.6200
Buah
Kg
m3
Kg
0.6200
0.3500
0.0350
0.0300
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1.0600
8.1900
0.0450
0.6500
m2
Kg
m3
Kg
0.6200
0.3500
0.0350
0.0300
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
53.0000
9.3000
0.0180
2.7500
Buah
Kg
m3
Kg
0.6000
0.4500
0.0450
0.0300
OH
OH
OH
OH
26.5000
9.3000
0.0180
2.7500
Buah
Kg
m3
Kg
0.6000
0.4500
0.0450
0.0300
OH
OH
OH
OH
M.2
M.3
M.4
M.5
M.6
M.7
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1 M2 Pasang lantai Ubin Granito Uk. 40 x 40 cm
Ubin Granito 40x40 cm
Portland Semen
Pasir Pasang
Semen Warna
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
41
956.00
1,312.50
125,000.00
55,441.50
25,334.00
13,650.00
1,687.50
30,000.00
42,500.00
45,000.00
40,000.00
8,100.00
5,525.00
585.00
560.00
77,137.50
1,312.50
125,000.00
11,250.00
581,335.38
534,562.88
12,862.50
5,625.00
14,625.00
30,000.00
42,500.00
45,000.00
40,000.00
7,500.00
5,100.00
540.00
520.00
48,750.00
1,312.50
125,000.00
11,250.00
129,741.25
57,866.25
13,125.00
5,625.00
16,875.00
30,000.00
42,500.00
45,000.00
40,000.00
18,600.00
14,875.00
1,575.00
1,200.00
1,818.87
1,312.50
125,000.00
11,250.00
121,950.00
48,200.00
13,650.00
5,625.00
18,225.00
30,000.00
42,500.00
45,000.00
40,000.00
18,600.00
14,875.00
1,575.00
1,200.00
607,450.00
1,312.50
125,000.00
1,789.00
697,684.23
643,897.00
10,749.38
5,625.00
1,162.85
30,000.00
42,500.00
45,000.00
40,000.00
18,600.00
14,875.00
1,575.00
1,200.00
874.00
1,312.50
125,000.00
11,250.00
132,065.75
46,322.00
12,206.25
2,250.00
30,937.50
30,000.00
42,500.00
45,000.00
40,000.00
18,000.00
19,125.00
2,025.00
1,200.00
1,677.36
1,312.50
125,000.00
11,250.00
130,193.75
44,450.00
12,206.25
2,250.00
30,937.50
30,000.00
42,500.00
45,000.00
40,000.00
18,000.00
19,125.00
2,025.00
1,200.00
M.8
1.0200
2.0000
12.4400
0.0250
0.6500
Buah
Kg
Kg
m3
Kg
0.7200
0.6500
0.0650
0.0350
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1.1000
11.7500
0.0350
m2
Kg
m3
0.6200
0.3500
0.0350
0.0300
OH
OH
OH
OH
Pekerja
Tukang Batu
Kepala Tukang
Mandor
M.9
M.10
607,450.00
16,750.00
1,312.50
125,000.00
1,789.00
727,264.35
619,599.00
33,500.00
16,327.50
3,125.00
1,162.85
30,000.00
42,500.00
45,000.00
40,000.00
21,600.00
27,625.00
2,925.00
1,400.00
68,750.00
1,312.50
125,000.00
131,671.88
75,625.00
15,421.88
4,375.00
30,000.00
42,500.00
45,000.00
40,000.00
18,600.00
14,875.00
1,575.00
1,200.00
1.0000
0.2600
0.0300
1.0000
1.0000
3.0000
0.2000
0.1000
0.4800
m2
zak
m3
lot
org
org
org
org
lot
241,800.00
65,625.00
125,000.00
58,300.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
498,012.50
241,800.00
17,062.50
3,750.00
58,300.00
30,000.00
127,500.00
9,000.00
4,000.00
6,600.00
1.0000
0.2600
0.0300
1.0000
0.5000
1.5000
0.1000
0.0250
0.0320
m2
zak
m3
lot
org
org
org
org
lot
241,800.00
65,625.00
125,000.00
58,300.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
405,602.50
241,800.00
17,062.50
3,750.00
58,300.00
15,000.00
63,750.00
4,500.00
1,000.00
440.00
1.0000
0.2600
0.0300
0.7500
0.2500
0.6000
0.0500
0.0250
0.0240
m2
zak
m3
lot
org
org
org
org
lot
461,000.00
65,625.00
125,000.00
58,300.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
562,117.50
461,000.00
17,062.50
3,750.00
43,725.00
7,500.00
25,500.00
2,250.00
1,000.00
330.00
1.0000
0.2600
0.0300
0.7500
0.2500
0.7000
0.0500
0.0250
0.0400
m2
zak
m3
lot
org
org
org
org
lot
461,000.00
65,625.00
125,000.00
58,300.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
566,587.50
461,000.00
17,062.50
3,750.00
43,725.00
7,500.00
29,750.00
2,250.00
1,000.00
550.00
1.0000
0.2600
0.0300
1.0000
0.5000
1.5000
0.1000
0.0250
0.0320
m2
zak
m3
lot
org
org
org
org
lot
1,381,100.00
65,625.00
125,000.00
58,300.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
1,544,902.50
1,381,100.00
17,062.50
3,750.00
58,300.00
15,000.00
63,750.00
4,500.00
1,000.00
440.00
M.11
M.12
M.13
M.14
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
42
M.15
1.0000
0.2600
0.0300
1.0000
1.0000
3.0000
0.2000
0.0250
0.4800
XIV
m2
zak
m3
lot
org
org
org
org
lot
1,381,100.00
65,625.00
125,000.00
58,300.00
30,000.00
42,500.00
45,000.00
40,000.00
13,750.00
1,634,312.50
1,381,100.00
17,062.50
3,750.00
58,300.00
30,000.00
127,500.00
9,000.00
1,000.00
6,600.00
PEKERJAAN PENGECATAN
N.1
0.0800
0.0200
0.1000
Kg
Kg
lbr
21,150.00
16,050.00
3,550.00
5,548.00
1,692.00
321.00
355.00
0.0400
0.0400
0.0040
0.0025
OH
OH
OH
OH
Pekerja
Tukang Cat
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
1,200.00
1,700.00
180.00
100.00
0.1500
0.1700
0.1700
Kg
Kg
Kg
21,150.00
15,850.00
18,800.00
14,788.00
3,172.50
2,694.50
3,196.00
0.0700
0.0750
0.0075
0.0025
OH
OH
OH
OH
Pekerja
Tukang Cat
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
2,100.00
3,187.50
337.50
100.00
0.2000
0.1500
0.1700
0.2600
Kg
Kg
Kg
Kg
22,450.00
21,150.00
43,700.00
56,100.00
4,490.00
3,172.50
7,429.00
14,586.00
0.0700
0.0090
0.0060
0.0025
OH
OH
OH
OH
Pekerja
Tukang Cat
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
2,100.00
382.50
270.00
100.00
0.2000
0.1500
0.1700
0.3500
Kg
Kg
Kg
Kg
22,450.00
21,150.00
43,700.00
56,100.00
4,490.00
3,172.50
7,429.00
19,635.00
0.0700
0.1050
0.0040
0.0025
OH
OH
OH
OH
Pekerja
Tukang Cat
Kepala Tukang
Mandor
30,000.00
42,500.00
45,000.00
40,000.00
2,100.00
4,462.50
180.00
100.00
N.2
N.3
N.4
N.5
32,530.00
41,569.00
11,292.00
Kg
Plamir
19,250.00
1,925.00
0.1000
Kg
Cat Dasar
15,850.00
1,585.00
0.2600
Kg
15,850.00
4,121.00
0.0200
OH
Pekerja
30,000.00
600.00
0.0630
OH
Tukang Cat
42,500.00
2,677.50
0.0063
OH
Kepala Tukang
45,000.00
283.50
0.0025
OH
Mandor
40,000.00
100.00
0.1000
Kg
Cat Dasar
15,850.00
1,585.00
0.1800
Kg
15,850.00
2,853.00
0.0280
OH
Pekerja
30,000.00
840.00
0.0420
OH
Tukang Cat
42,500.00
1,785.00
0.0042
OH
Kepala Tukang
45,000.00
189.00
0.0025
OH
Mandor
40,000.00
100.00
N.6
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
43
7,352.00
N.7
11,428.00
0.1000
Kg
Meni Besi
16,100.00
1,610.00
0.0100
Kg
Perekat / Lem
22,800.00
228.00
0.0200
OH
Pekerja
30,000.00
600.00
0.2000
OH
Tukang Cat
42,500.00
8,500.00
0.0020
OH
Kepala Tukang
45,000.00
90.00
0.0100
OH
Mandor
40,000.00
400.00
N.8
24,338.00
0.1000
Kg
Meni Besi
16,100.00
0.0100
Kg
Perekat / Lem
22,800.00
228.00
0.0020
m3
Perancah Kayu
2,062,500.00
4,125.00
0.2500
OH
Pekerja
30,000.00
7,500.00
0.2250
OH
Tukang Cat
42,500.00
9,562.50
0.0225
OH
Kepala Tukang
45,000.00
1,012.50
0.0075
OH
Mandor
40,000.00
300.00
N.9
1,610.00
88,696.00
Kg
Cat dasar
50,300.00
5,533.00
0.1700
Kg
Cat Antara
50,300.00
8,551.00
0.0800
Kg
Cat Penutup
51,400.00
4,112.00
0.5000
OH
Pekerja
30,000.00
15,000.00
0.8000
OH
Tukang Cat
42,500.00
34,000.00
0.3000
OH
Kepala Tukang
45,000.00
13,500.00
0.2000
OH
Mandor
40,000.00
8,000.00
0.0300
kg
20,350.00
610.50
0.2000
kg
34,450.00
6,890.00
0.0200
kg
Oker putih
23,000.00
460.00
0.0100
kg
Oker warna
25,200.00
252.00
0.2000
kg
6,050.00
1,210.00
0.0100
kg
Sirlak
52,050.00
520.50
0.1000
bh
kwas 3"
7,600.00
760.00
0.2000
ltr
Spritus
11,900.00
2,380.00
0.1000
lbr
Ampelas kayu
3,550.00
355.00
0.2500
org
Pekerja
30,000.00
7,500.00
0.2850
org
Tukang cat
42,500.00
12,112.50
0.0400
org
45,000.00
1,800.00
0.0200
org
Mandor
40,000.00
800.00
0.0300
kg
20,350.00
610.50
0.2000
kg
34,450.00
6,890.00
0.3500
kg
Melamik
76,350.00
26,722.50
0.0200
kg
Oker putih
23,000.00
460.00
0.0100
kg
Oker warna
25,200.00
252.00
0.1000
kg
0.2000
kg
Sirlak
0.0100
bh
kwas 3"
7,600.00
76.00
0.2000
ltr
Spritus
11,900.00
2,380.00
0.1000
lbr
Ampelas kayu
3,550.00
355.00
0.2500
org
Pekerja
30,000.00
7,500.00
0.2850
org
Tukang cat
42,500.00
12,112.50
0.0400
org
45,000.00
1,800.00
0.0200
org
Mandor
40,000.00
800.00
N.10
N.11
35,650.50
1 M2 PLITURAN MEUBELAIR
70,973.50
Rembang,
6,050.00
605.00
52,050.00
10,410.00
Juli 2009
\\vboxsrv\conversion_tmp\scratch_6\144824707.xls.ms_office
44