#REF!
#REF!
MENU UTA
HIDE
SHEET
CONTOH
INI
NOTE :
- Kerjakan RAB sesuai arahan/petunjuk yag ada di bagian atas setiap sheet atau di setiap pojok atas kolom
- Simpan file Anda dgn extension .xlsx agar ukuran file menjadi kecil dan loading file tidak berat saat proses
- Jika dalam menyimpan muncul pop up (kotak dialog) klik OK
- Kadang dalam menyimpan butuh proses beberapa detik tergantung kapasitas memori pada komputer
- Jika pekerjaan RAB Anda sudah selesai harap di hide baris-baris atau kolom-kolom yang tidak digunakan
- Jika sudah selesai, dicek kembali satu persatu sebelum di PDF
- Jika sudah selesai, simpan file Anda dgn extension .xlsx agar ukuran file menjadi lebih kecil
- Hal-hal yg belum bisa seperti cara buat ttd & stempel digital serta cara agar bisa 'save as' pdf dapat di baca
- Semua sheet dalam rab ini terformat dalam kertas A4
MENGERJAKAN R A B
1
2
3
MULAI
DILARANG MENYEBARLUASKAN ISI KONTEN / APLIKASI EXCEL INI TANPA SEIJIN PENULIS / PEM
MENU UTAMA
CONTOH 2
AKAN R A B
MULAI
B LAINNYA
AN KEUANGAN PROYEK
ASUKAN PROYEK
GELUARAN PROYEK
o.bogspot.com
HIDE
SHEET
INI
1 KOTA, TANGGAL
2 NAMA CV
3 NAMA DIREKTUR
: SLARK SNEIDER
ALAMAT
5 NO TELP
: 0123456
6 NAMA PROGRAM
7 NAMA KEGIATAN
8 SUMBER DANA
9 TAHUN ANGGARAN
: 2016
10 LOKASI
11 NAMA PEKERJAAN
180
: 002/08/OMT/X/2016
: Rp
10.00
36,798,224.77
18 HPS
Rp
475,000,000.00
19 PENAWARAN ANDA
Rp
445,258,000.00
20 SELISIH PENURUNAN
Rp
29,742,000.00
21 PROSENTASE PENURUNAN
6.261
LARK SNEIDER
LURUS AJE No.01, KOTARAYA
123456
016
02/08/OMT/X/2016
36,798,224.77
Rp
475,000,000.00
Rp
445,258,000.00
Rp
29,742,000.00
%
UTKAN MENGERJAKAN
BACK
NEXT
KODE NO.
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
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
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
29
30
31
32
33
34
35
36
37
38
39
40
41
142
143
144
145
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
182
183
184
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
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
85
86
87
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
117
118
119
120
121
122
123
124
125
126
127
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
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
159
160
161
162
163
164
165
166
167
168
169
170
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
314
315
316
317
318
319
320
321
322
323
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
653
654
655
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
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
BAHAN/ MATERIAL
Batu Belah / Batu Gunung (M_010)
Batu belah untuk saluran pasangan (M_010)
Batu Pecah 5/7 (M_022)
Batu Pecah 3/5 (M_023)
Batu pecah 2/3 (M_024)
Batu Pecah 1/2 (M_025)
Batu pecah 0,5~1 cm (M_026)
Batu Bata kecil
Batu bata besar
Bataco 10 X 18 X 40 Cm ( kosong )
Bataco 10 X 10 X 20 Cm
Bataco 10 X 18 X 40 Cm ( padat )
Pasir urug (M_040)
Pasir Beton
Pasir Pasang (M_041)
Tanah puru (M_150)
Semen Portland (M_080)
Semen putih
Semen Nat
Kayu Balok klas II
Kayu Balok klas III (M_180)
Kayu Balok klas IV
Kayu Bakar (M_070)
Kayu cerucuk diameter 8 - 10 Cm
Dolken Kayu 8 - 10 Cm
Lem kayu
Lem Putih
Besi Beton (M_167)
Kawat Beton (M_168)
Kawat harmonika Haas
Kawat duri
Kawat Bronjong
Paku Biasa 2"-5" (M_166)
Paku kayu
Paku ulir
Paku sumbat Biasa
Paku seng
Bak fiber = 0,30 m3
Besi Siku L.70.70.7
Besi Siku L.50.50.5
Besi Siku L.30.30.3
Pintu Aluminium, Komplit, Aksesoris, Kaca, Tidak Termasuk Floor hinge) warna w
Pintu Aluminium, Komplit, Aksesoris, Kaca, Tidak Termasuk Floor hinge) warna c
Pintu Aluminium, Komplit, Aksesoris, Kaca, Termasuk Floor hinge / Engsel Tanam
Pintu Aluminium, Komplit, Aksesoris, Kaca, Termasuk Floor hinge / Engsel Tana
Pintu Aluminium, Komplit, Aksesoris, Kaca, Termasuk Floor hinge / Engsel Tana
Pintu Swing Komplit + Aksesoris, Kaca (warna silver)
Pintu Swing Komplit + Aksesoris, Kaca (warna coklat)
Pintu Swing Komplit + Aksesoris, Kaca (warna white)
Pintu Kaca Tempered 12 mm Uk. 1,00 m - 2 m komplit
Pintu Kaca Tempered 10 mm Uk. 1,00 m - 2 m komplit
Kusen Aluminium T.3 Inci warna silver
Kusen Aluminium T.3 Inci warna hitam
Kusen Aluminium T.3 Inci warna coklat
Kusen Aluminium T.3 Inci warna white
Kusen Aluminium T.4 Inci warna silver
Kusen Aluminium T.4 Inci warna hitam
Kusen Aluminium T.4 Inci warna coklat
Kusen Aluminium T.4 Inci warna white
Jendela Rangka Aluminium, (80 - 150 cm) x (60 - 70 cm) warna silver
Jendela Rangka Aluminium, (80 - 150 cm) x (60 - 70 cm) warna coklat
Jendela Rangka Aluminium, (80 - 150 cm) x (60 - 70 cm) warna white
Jendela Rangka Aluminium, (80 - 150 cm) x (60 - 70 cm) warna silver
Jendela Rangka Aluminium, (80 - 150 cm) x (60 - 70 cm) warna coklat
Jendela Rangka Aluminium, (80 - 150 cm) x (60 - 70 cm) warna white
Jendela Rangka Aluminium Kecil (20 - 60 cm) x 60 cm warna silver
Jendela Rangka Aluminium Kecil (20 - 60 cm) x 60 cm warna coklat
Jendela Rangka Aluminium Kecil (20 - 60 cm) x 60 cm warna white
Aluminium Composite Panel + Rangka merk Seven
Stainless Tangga, Pagar pipa 2 Inci Jeruji 1 Inci - 1 1/2 Inci
Stainless Pagar Hollow 40 x 40, 40 x 60, 20 x 20
Pagar Besi Pipa 3/4, 1, 1 1/2 Inci
Pagar Besi Hollow 20 x 20, 30 x 30, 40 x 40
Metal Roof (Biasa)
Metal Roof (Pasir)
Genteng Onduvila
Spandex Zincalume
Bubungan genteng metal (biasa)
Bubungan genteng metal (pasir)
Bubungan genteng Onduvila
Listplank GRC
Batu alam palimanan Uk. 10/20, 15/20
Batu alam andesit Uk. 15/30
Batu alam andesit Uk. 10/20
ALAT
Alat Bantu
A DAN ALAT
Oh
Rp
110,000.00
Oh
Rp
90,000.00
Oh
Rp
90,000.00
Oh
Rp
90,000.00
Oh
Rp
90,000.00
Oh
Rp
90,000.00
Oh
Rp
70,000.00
Oh
Rp
90,000.00
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
M3
Rp
320,000.00
Rp
345,000.00
Bh
Rp
1,200.00
Bh
Rp
1,500.00
M3
Rp
62,000.00
M3
Rp
70,000.00
M3
Rp
70,000.00
Rp
1,500.00
M3
Rp
2,800,000.00
M3
Rp
1,900,000.00
M3
Rp
1,000,000.00
Btg
Rp
4,500.00
Kg
Rp
18,500.00
Kg
Rp
13,600.00
Kg
Rp
21,000.00
Kg
Rp
15,000.00
Kg
Rp
15,000.00
Rp
350,000.00
M3
M3
M3
M3
M3
M3
Kp
Kp
Kp
M3
Kg
Kg
Kg
M3
Btg
Kg
M2
Kg
M2
Kg
Kg
Kg
Unit
Btg
Btg
Btg
Btg
Btg
Bh
M3
Rp
3,200,000.00
M3
Rp
2,300,000.00
M3
Rp
1,500,000.00
Kg
Rp
50,000.00
Kg
Rp
50,000.00
Kg
Rp
67,000.00
Kg
Rp
67,000.00
Kg
Rp
35,000.00
Rp
60,000.00
Rp
20,000.00
Rp
2,500.00
Rp
20,000.00
M2
Rp
57,500.00
M2
Rp
62,000.00
M2
Rp
55,000.00
Rp
250,000.00
Cm3
Set
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Ltr
Ltr
Ltr
Klg
Ltr
Klg
Kg
Kg
Kg
Bh
Bh
M2
Bh
M2
M2
M2
M2
M2
Lbr
Lbr
Lbr
Lbr
Lbr
Kp
Lbr
Kp
Kp
Lbr
Lbr
Rp
130,000.00
Rp
115,000.00
Rp
1,850,000.00
Bh
Rp
75,000.00
Bh
Rp
23,000.00
Ls
Rp
3,500.00
M2
M2
M2
M1
M'
M1
Feet
M2
M2
Feet
Kp
Kp
Kp
Kp
Kp
Kp
Kp
M'
M2
M2
M2
M2
M2
M2
Daun/60cm
Bh
Bh
Bh
Bh
Set
Bh
Bh
Bh
Bh
Rp
85,000.00
Bh
Rp
20,000.00
Bh
Rp
30,000.00
Bh
Rp
9,000.00
Bh
Rp
40,000.00
Btg
Btg
Btg
Btg
Btg
M'
M'
M'
M'
M'
M'
M'
M'
M'
Bh
Bh
Bh
Bh
Bh
Unit
Unit
Unit
Btg
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M1
Unit
Unit
Unit
Unit
Unit
Unit
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
Unit
Unit
Unit
Unit
Unit
Unit
Daun
Daun
Daun
M2
M2
M2
M2
M2
M2
M2
M2
M2
M1
M1
M1
M1
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
Bh
Btg
M2
Ls
HIDE
SHEET
INI
NO.
I.
1
2
3
4
5
BACK
ISI JAD
INPUT JAD
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
Pek. Perataan tanah Penyesuaian Peil
Pek. Pengukuran dan Pemasangan Bouwplank
Pek. Pembongkaran Dinding + Kusen Lama
Pek. Pembongkaran dan Pasangan kembali AC
Pek. Pembongkaran dan Pemasangan Teralis La
II.
1
2
3
III.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
IV.
1
2
3
4
5
6
7
8
9
10
V
1
2
3
4
VI
1
2
3
4
5
VII
1
2
3
4
5
6
VIII
1
2
3
4
5
6
1
2
TARGET PELAKSANAAN
JML. KOMULATIF PELAKSANAAN
KERJAAN
Peil
n Bouwplank
usen Lama
n kembali AC
ngan Teralis Lama
i dan Lantai
SANGAN
BOBOT DIKERJAKAN
(%)
MINGGU KE
0.741
1
1
1
1
0.124
0.618
0.224
2
2
2
1.166
0.481
0.247
0.319
0.214
3.132
amping)
0.362
0.635
2.316
1.638
3.540
3.177
2.127
1.656
1.425
1.069
10.664
25.343
0.992
4.044
4.978
0.631
0.848
1.268
0.474
0.247
1.010
1.460
2
2
2
2
3
3
4
4
3
3
3
3
5
5
4
6
6
5
6
5
5
3
3
ca
1.102
0.385
0.153
0.427
0.442
0.216
0.086
0.280
m ( anti gores )
x 20 cm (Anti slip)
Teras 30 x 30 cm (kw 1)
0 x 20 cm
7.395
0.544
Accesories
k Gedung Baru
k Gedung lama (luar)
n bawah + balok
lama (Luar )
0.271
2.932
1.201
0.581
1.250
0.047
0.035
0.940
0.999
0.799
0.391
7
7
7
7
7
7
7
7
4
6
4
6
7
6
6
6
6
7
8
6
8
n lama )
0.304
0.930
6
6
IK DAN ARMATURE
0.652
0.296
0.015
0.017
0.059
0.079
5
8
6
6
6
6
100.00
61.000
0
ASING-MASING PEKERJAAN
AN PEKERJAAN
DAN
LAMA
LAMA
PENGERJAAN DIKERJAKAN PENGERJAAN
(MINGGU)
(MINGGU)
MINGGU KE
1
1
5
7
1
1
NEXT
WAKTU
PELAKSANAAN
MINGGU
TARGET PER
BOBOT
(%)
MINGGU
1.166
0.481
0.247
0.741
1
2
3
4
5
3.3765
7.2022
21.2277
19.6753
29.0622
0.124
12.4646
0.618
5.3051
1.6864
0.224
0.319
0.214
9
10
11
12
3.132
0.362
0.635
2.316
1.638
3.540
3.177
2.127
1.656
1.425
1.069
10.664
25.343
0.992
4.044
4.978
0.631
0.848
1.268
0.474
0.247
1.010
1.460
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
1.102
0.385
0.153
0.427
0.442
0.216
0.086
0.280
7.395
0.271
2.932
1.201
0.544
0.581
1.250
0.047
0.035
0.940
0.999
0.799
0.391
0.304
0.930
0.652
0.296
0.015
0.017
0.059
0.079
100.00
PROGRESS
3.3765
10.5787
31.8064
51.4817
80.5439
93.0085
98.3136
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
KOP
Nomor
: 002/08/OMT/X/2016
Lampiran : 1 ( Satu ) Berkas.
Kepada Yth :
POKJA III KABUPATEN MEGAMENDUNG
Jl. Likaliku-Megamendung
DI MEGAMENDUNG
Perihal
: Penawaran Pekerjaan
Rp
445,258,0
KOP
NDUNG
445,258,000.00
Puluh Lima Juta Dua Ratus Lima Puluh Delapan Ribu Rupiah # }
a 40 (Empat Puluh) hari kalender sejak batas akhir pemasukan Dokumen Penawara
a Surat Penawaran ini, maka kami menyatakan sanggup dan akan tunduk pada se
men Pengadaan.
SLARK SNEIDER
Direktur
an Gedung Kesehatan
ampirkan :
SLARK SNEIDER
Direktur
TOTAL REKAPITULASI
BILL OF QUANTITY
Nama Kegiatan
Jenis Pekerjaan
:
:
0
Rehabilitasi dan Perluasan Pembangunan Gedung Kesehatan
Sumber Dana
Tahun Anggaran
Lokasi
:
:
:
0
2016
Kec. Negeri angin
Kab. Megamendung
NO.
JENIS PEKERJAAN
JUMLAH
PPN 10 %
JUMLAH TOTAL
DIBULATKAN
Terbilang :
{ # Empat Ratus Empat Puluh Lima Juta Dua Ratus Lima Puluh Delapan Ribu Rupiah
SLARK SNEIDER
Direktur
NAKAN)
edung Kesehatan
Rp
Rp
Rp
Rp
ktober 2016
ITRA TEHNIK
NEIDER
tur
REKAPITULASI
BILL OF QUANTITY
Jenis Pekerjaan
Tahun Anggaran
Lokasi
:
:
2016
Kec. Negeri angin
Kab. Megamendung
NO.
I
II
III
IV
V
VI
VII
VIII
JENIS PEKERJAAN
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN BETON DAN PASANGAN
PEKERJAAN KUSEN PINTU / JENDELA
PEKERJAAN LANTAI
PEKERJAAN SANITEIR
PEKERJAAN PENGECATAN
PEKERJAAN INSTALASI LISTRIK DAN AMATURE
JUMLAH
PPN 10 %
JUMLAH TOTAL
DIBULATKAN
Terbilang :
{ # Empat Ratus Empat Puluh Lima Juta Dua Ratus Lima Puluh Delapan Ribu Rupia
IGUNAKAN)
g Kesehatan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
404,780,472.48
40,478,047.25
445,258,519.73
445,258,000.00
SLARK SNEIDER
Direktur
K O P (HIDE B
NAMA PEKERJAAN
TAHUN ANGGARAH
LOKASI
KODE
JENIS PEKERJAAN
ANALISA
(1)
(2)
I.
PEKERJAAN PERSIAPAN
II.
PEKERJAAN TANAH
III.
KODE
JENIS PEKERJAAN
ANALISA
3
Pek. Pedestal
4
10
11
12
13
14
15
16
17
18
19
20
21
IV.
KODE
JENIS PEKERJAAN
ANALISA
9
Pek. Pas. Grendel Pintu
10
KODE
JENIS PEKERJAAN
ANALISA
V
PEKERJAAN LANTAI
1
VI
PEKERJAN SANITEIR
Pas. Floordrain
VII
PEKERJAN PENGECATAN
VIII
KODE
JENIS PEKERJAAN
ANALISA
BILL OF QUANTITY
Rehabilitasi dan Perluasan Pembangunan Gedung Kesehatan
2016
Kec. Negeri angin
Kab. Megamendung
JENIS PEKERJAAN
PERKIRAAN
KUANTITAS
(2)
(3)
N PERSIAPAN
54.000
M3
44.000
M1
1.000
Ls
1.000
Ls
1.000
Ls
1.000
Ls
34.040
M3
12.160
M3
Tanah Kembali
19.440
M3
i Tapak
2.660
M3
2.600
M3
N TANAH
Tanah Pondasi
JENIS PEKERJAAN
al
PERKIRAAN
KUANTITAS
0.460
M3
10.000
M3
1.120
M3
2.420
M3
2.300
M3
1.540
M3
Kerja Beton T= 5 cm
7.500
M3
0.880
M3
0.660
M3
7.000
M3
17.880
M3
0.700
M3
123.700
M2
217.780
M2
29.600
M2
29.940
M2
156.180
M2
35.940
M2
1.120
M3
0.660
M3
10.540
M2
8.280
M2
2.980
M2
4.000
Bh
ngsel Pintu
24.000
Bh
ngsel Jendela
40.000
Bh
20.000
Bh
i batu belah
endel Jendela
endel Pintu
JENIS PEKERJAAN
PERKIRAAN
KUANTITAS
8.000
Bh
40.000
Bh
JENIS PEKERJAAN
PERKIRAAN
KUANTITAS
N LANTAI
71.960
M2
5.950
M2
67.160
M2
nding keramik KM 20 x 20 cm
23.870
M2
SANITEIR
2.000 Unit
, lengkap + aksesoris
ndi fiber
2.000
Bh
Duduk/Monoblock + Accesories
2.000
Bh
ain
2.000
Bh
2.000
Bh
123.690
M2
171.320
M2
105.170
M2
67.160
M2
24.300
M2
84.710
M2
16.000
Ttk
10.000
Bh
aklar Tunggal
2.000
Bh
aklar Ganda
2.000
Bh
op Kontak
4.000
Bh
CB + Box
2.000 Unit
PENGECATAN
proffing
si Titik Lampu
mpu SL 24 Watt
JENIS PEKERJAAN
PERKIRAAN
KUANTITAS
JUMLAH TOTA
A TIDAK DIGUNAKAN)
UANTITY
HARGA SATUAN
JUMLAH HARGA
(4)
(5)
Rp
87,395.00 Rp
4,719,330.00
Rp
44,275.00 Rp
1,948,100.00
Rp
1,000,000.00 Rp
1,000,000.00
Rp
3,000,000.00 Rp
3,000,000.00
Rp
500,000.00 Rp
500,000.00
Rp
2,500,000.00 Rp
2,500,000.00
Sub Total Rp
13,667,430.00
Rp
26,620.00 Rp
906,144.80
Rp
106,150.00 Rp
1,290,784.00
Rp
44,550.00 Rp
866,052.00
Sub Total Rp
3,062,980.80
Rp
4,766,278.00 Rp
12,678,299.48
Rp
562,914.00 Rp
1,463,576.40
HARGA SATUAN
JUMLAH HARGA
Rp
5,591,025.00 Rp
2,571,871.50
Rp
937,640.00 Rp
9,376,400.00
Rp
5,920,860.00 Rp
6,631,363.20
Rp
5,920,860.00 Rp
14,328,481.20
Rp
5,591,025.00 Rp
12,859,357.50
Rp
5,591,025.00 Rp
8,610,178.50
Rp
893,860.00 Rp
6,703,950.00
Rp
6,554,845.00 Rp
5,768,263.60
Rp
6,554,845.00 Rp
4,326,197.70
Rp
6,166,820.00 Rp
43,167,740.00
Rp
5,737,402.00 Rp
102,584,747.76
Rp
5,737,402.00 Rp
4,016,181.40
Rp
132,341.00 Rp
16,370,581.70
Rp
92,522.10 Rp
20,149,462.94
Rp
86,256.50 Rp
2,553,192.40
Rp
114,642.00 Rp
3,432,381.48
Rp
32,862.50 Rp
5,132,465.25
Rp
53,394.00 Rp
1,918,980.36
Rp
893,860.00 Rp
1,001,123.20
Sub Total Rp
285,644,795.57
Rp
6,195,475.00 Rp
4,089,013.50
Rp
560,725.00 Rp
5,910,041.50
Rp
538,780.00 Rp
4,461,098.40
Rp
523,600.00 Rp
1,560,328.00
Rp
154,770.00 Rp
619,080.00
Rp
71,981.80 Rp
1,727,563.20
Rp
44,720.50 Rp
1,788,820.00
Rp
43,659.00 Rp
873,180.00
HARGA SATUAN
JUMLAH HARGA
Rp
43,659.00 Rp
349,272.00
Rp
28,358.00 Rp
1,134,320.00
Sub Total Rp
22,512,716.60
HARGA SATUAN
JUMLAH HARGA
Rp
415,976.00 Rp
29,933,632.96
Rp
184,415.00 Rp
1,097,269.25
Rp
176,715.00 Rp
11,868,179.40
Rp
203,731.00 Rp
4,863,058.97
Sub Total Rp
47,762,140.58
Rp
1,100,000.00 Rp
2,200,000.00
Rp
1,175,350.00 Rp
2,350,700.00
Rp
2,529,350.00 Rp
5,058,700.00
Rp
94,765.00 Rp
189,530.00
Rp
70,331.25 Rp
140,662.50
Sub Total Rp
9,939,592.50
Rp
30,763.70 Rp
3,805,162.05
Rp
23,592.80 Rp
4,041,918.50
Rp
30,763.70 Rp
3,235,418.33
Rp
23,592.80 Rp
1,584,492.45
Rp
50,589.00 Rp
1,229,312.70
Rp
44,440.00 Rp
3,764,512.40
Sub Total Rp
17,660,816.43
Rp
165,000.00 Rp
2,640,000.00
Rp
120,000.00 Rp
1,200,000.00
Rp
30,000.00 Rp
60,000.00
Rp
35,000.00 Rp
70,000.00
Rp
60,000.00 Rp
240,000.00
Rp
160,000.00 Rp
320,000.00
HARGA SATUAN
JUMLAH HARGA
Sub Total Rp
4,530,000.00
TOTAL Rp
404,780,472.48
JUMLAH HARGA Rp
404,780,472.48
PPN 10 % Rp
40,478,047.25
445,258,519.73
DIBULATKAN Rp
445,258,000.00
NO.
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
29
30
31
32
33
34
35
36
37
38
39
40
41
1 M2 LANTAI KERAMIK 30 X 30 CM
1 M2 LANTAI KERAMIK 60 X 60 CM
1 M2 DINDING KERAMIK 20 X 20 CM
1 M3 KUSEN PINTU & JENDELA KAYU KLS. II
1 M2 DAUN PINTU PANIL KAYU KLS. II
1 M2 PINTU & JENDELA KACA KAYU KLS. II
1 M2 PINTU & JENDELA JALUSI KAYU KLS. II
1 BH KUNCI TANAM BIASA
1 BH ENGSEL PINTU
1 BH ENGSEL JENDELA
1 BH KAIT ANGIN
1 BH KUNCI SLOT
1 BH CLOSET DUDUK/ MONOBLOK
1 BH BAK MANDI FIBER = 0,30 M3
KODE ANALISA
SATUAN
A.3
B.1
B.8
M.3
M'
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M2
M2
M2
M2
M2
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
44,275.00
60,775.00
26,620.00
87,395.00
44,550.00
106,150.00
937,640.00
562,914.00
4,766,278.00
5,591,025.00
5,920,860.00
6,554,845.00
6,166,820.00
5,737,402.00
893,860.00
132,341.00
114,642.00
59,659.60
53,394.00
32,862.50
92,522.10
86,256.50
50,589.00
M.9
M2
Rp.
30,763.70
M.10
M.14
H.1.a
M2
M2
M2
Rp.
Rp.
Rp.
23,592.80
44,440.00
184,415.00
B.9
B.11
C.2
C.7
D.10
D.10.2
D.11
D.14
D.14.1
D.15
D.20
F.8
F.9
G.2
G.4
G.17
HARGA SATUAN
H.3.a
H.7
H.14
K.2
K.3
K.4.a
K.5.a
L.2
L.5
L.6
L.7
L.9
N.1
N.8
M2
M2
M2
M3
M2
M2
M2
BH
BH
BH
BH
BH
BH
BH
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
176,715.00
415,976.00
203,731.00
6,195,475.00
560,725.00
538,780.00
523,600.00
154,770.00
71,981.80
44,720.50
28,358.00
43,659.00
2,529,350.00
1,175,350.00
NO.
A
1
UPAH
BAHAN
B
2
UPAH
3
UPAH
5
UPAH
6
UPAH
BAHAN
C
7
UPAH
BAHAN
UPAH
BAHAN
D
9
UPAH
BAHAN
10
UPAH
BAHAN
11
UPAH
BAHAN
12
UPAH
BAHAN
13
UPAH
BAHAN
14
UPAH
BAHAN
15
UPAH
BAHAN
F
16
UPAH
BAHAN
17
UPAH
BAHAN
G
18
UPAH
BAHAN
19
UPAH
BAHAN
20
UPAH
BAHAN
21
22
M
23
UPAH
BAHAN
24
UPAH
BAHAN
25
UPAH
BAHAN
26
UPAH
BAHAN
H
27
UPAH
BAHAN
28
UPAH
BAHAN
29
UPAH
BAHAN
30
UPAH
BAHAN
K
31
UPAH
BAHAN
32
UPAH
BAHAN
33
UPAH
BAHAN
34
UPAH
BAHAN
L
35
UPAH
BAHAN
36
UPAH
BAHAN
37
UPAH
BAHAN
38
UPAH
BAHAN
39
UPAH
BAHAN
N
40
UPAH
BAHAN
41
UPAH
BAHAN
42
UPAH
BAHAN
43
UPAH
BAHAN
PEKERJAAN TANAH
1 M3 GALIAN TANAH BIASA SEDALAM 1 M
Pekerja (L_101)
Mandor (L_061)
1 M3 PENGURUGAN PASIR
Pekerja (L_101)
Mandor (L_061)
Pasir urug (M_040)
PEKERJAAN PONDASI
1 M3 PASANGAN PONDASI BATU BELAH AD. 1 : 4
Pekerja (L_101)
Tukang Batu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Batu Belah / Batu Gunung (M_010)
Semen Portland (M_080)
Pasir Pasang (M_041)
Pekerja (L_101)
Tukang Batu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Batu Belah / Batu Gunung (M_010)
Pasir Pasang (M_041)
PEKERJAAN BETON
1 M3 PONDASI BETON BERTULANG = 150 KG BESI + BEKISTING
Pekerja (L_101)
Tukang Batu (L_079)
Tukang Kayu (L_079)
Tukang Besi (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Kayu papan klas II
Paku Biasa 2"-5" (M_166)
Besi Beton (M_167)
Kawat Beton (M_168)
Semen Portland (M_080)
Pasir Beton
Batu pecah 2/3 (M_024)
PEKERJAAN DINDING
1 M2 DINDING BATU BATA = 1/2 BATU AD. 1:4
Pekerja (L_101)
Tukang Batu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Batu bata besar
Semen Portland (M_080)
Pasir Pasang (M_041)
PEKERJAAN PLESTERAN
1 M2 PLESTERAN AD. 1:2 TEBAL = 15 MM
Pekerja (L_101)
1 M2 ACIAN
Pekerja (L_101)
Tukang Batu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Semen Portland (M_080)
PEKERJAAN PENGECATAN
1 M2 PENGECATAN KAYU BARU = 1 LAPIS PLAMUR, 1 LAPIS CAT DASAR, 2 LAPIS
CAT PENUTUP
Pekerja (L_101)
Tukang Cat (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Cat meni besi
Plamir
Cat kayu dasar
Cat kayu penutup
Pengencer/ Thinner
1 M2 PENGECATAN DAK
Pekerja (L_101)
Tukang Cat (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Cat waterprofing
1 M2 LANTAI KERAMIK 30 X 30 CM
Pekerja (L_101)
Tukang Keramik (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Keramik 30 x 30 cm
Semen Portland (M_080)
Pasir Pasang (M_041)
1 M2 LANTAI KERAMIK 60 X 60 CM
Pekerja (L_101)
Tukang Keramik (L_079)
Kepala tukang (L_073)
Mandor (L_061)
1 M2 DINDING KERAMIK 20 X 20 CM
Pekerja (L_101)
Tukang Keramik (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Keramik 20 x 20 cm Kw. II
Semen Portland (M_080)
Pasir Pasang (M_041)
PEKERJAAN KAYU
1 M3 KUSEN PINTU & JENDELA KAYU KLS. II
Pekerja (L_101)
Tukang Kayu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Kayu Balok klas II
Paku Biasa 2"-5" (M_166)
Lem kayu
1 BH ENGSEL PINTU
Pekerja (L_101)
Tukang Kayu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Engsel pintu
1 BH ENGSEL JENDELA
Pekerja (L_101)
Tukang Kayu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Engsel jendela
1 BH KAIT ANGIN
Pekerja (L_101)
Tukang Kayu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Kait angin
1 BH KUNCI SLOT
Pekerja (L_101)
Tukang Kayu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Kunci slot
PEKERJAAN SANITASI
1 BH CLOSET DUDUK/ MONOBLOK
Pekerja (L_101)
Tukang Batu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Closet duduk/ monoblok
Perlengkapan
SATUAN
HARGA SATUAN
KUANTITAS
A
A.3
Oh
Oh
Oh
Oh
M3
Kg
M3
0.1000
0.1000
0.0100
0.0050
0.0120
0.0200
0.0070
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
1,000,000.00
15,000.00
1,500,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
B
B.1
Oh
Oh
0.7500
0.0250
Rp
Rp
70,000.00
110,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
B.8
Oh
Oh
0.3300
0.0100
Rp
Rp
JUMLAH
70,000.00
110,000.00
PROFIT (JASA) 10 %
TOTAL
M3
M3
1.0000
1.0000
Rp
Rp
55,250.00
24,200.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
B.9
Oh
Oh
0.5000
0.0500
Rp
Rp
70,000.00
110,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
B.11
Oh
Oh
M3
0.3000
0.0100
1.2000
Rp
Rp
Rp
70,000.00
110,000.00
62,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
C
C.2
Oh
Oh
Oh
Oh
M3
Kg
M3
1.5000
0.7500
0.0750
0.0750
1.2000
163.0000
0.5200
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
320,000.00
1,500.00
70,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
C.7
Oh
Oh
Oh
0.7800
0.3900
0.0390
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
Oh
M3
M3
0.0390
1.2000
0.4320
Rp
Rp
Rp
110,000.00
320,000.00
70,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
D
D.10
Oh
Oh
Oh
Oh
Oh
Oh
M3
Kg
Kg
Kg
5.3000
0.2750
1.3000
1.0500
0.2620
0.2650
0.2000
1.5000
157.5000
2.2500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
90,000.00
90,000.00
110,000.00
3,200,000.00
15,000.00
13,600.00
21,000.00
Kg
M3
M3
336.0000
0.5400
0.8100
Rp
Rp
Rp
1,500.00
70,000.00
345,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
D.10.2
Oh
Oh
Oh
Oh
Oh
Oh
M3
Kg
Kg
Kg
Kg
M3
M3
M3
Lbr
Btg
5.3000
0.2750
1.3000
1.0500
0.2650
0.2650
0.3200
3.2000
157.5000
2.2500
336.0000
0.5400
0.8100
0.1200
2.8000
32.0000
Rp
70,000.00
Rp
90,000.00
Rp
90,000.00
Rp
90,000.00
Rp
90,000.00
Rp
110,000.00
Rp
2,300,000.00
Rp
15,000.00
Rp
13,600.00
Rp
21,000.00
Rp
1,500.00
Rp
70,000.00
Rp
345,000.00
Rp
1,000,000.00
Rp
130,000.00
Rp
4,500.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
D.11
Oh
Oh
Oh
Oh
Oh
Oh
M3
Kg
Klg
Kg
Kg
Kg
M3
M3
5.6500
0.2750
1.5600
1.4000
0.3230
0.2830
0.2700
2.0000
0.6000
210.0000
3.0000
336.0000
0.5400
0.8100
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
90,000.00
90,000.00
110,000.00
3,200,000.00
15,000.00
2,500.00
13,600.00
21,000.00
1,500.00
70,000.00
345,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
D.14
Oh
Oh
Oh
Oh
Oh
Oh
M3
Kg
Kg
Kg
Kg
M3
M3
M3
Btg
6.3500
0.2750
1.6500
1.4000
0.3330
0.3180
0.3200
3.2000
210.0000
3.0000
336.0000
0.5400
0.8100
0.1400
16.0000
Rp
70,000.00
Rp
90,000.00
Rp
90,000.00
Rp
90,000.00
Rp
90,000.00
Rp
110,000.00
Rp
3,200,000.00
Rp
15,000.00
Rp
13,600.00
Rp
21,000.00
Rp
1,500.00
Rp
70,000.00
Rp
345,000.00
Rp
1,900,000.00
Rp
4,500.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
D.14.1
Oh
Oh
Oh
Oh
Oh
Oh
M3
Kg
Klg
Kg
Kg
Kg
M3
M3
M3
Lbr
Btg
6.3500
0.2750
1.6500
1.5000
0.3330
0.3180
0.3200
3.2000
1.6000
157.5000
2.2500
336.0000
0.5400
0.8100
0.1400
2.8000
16.0000
Rp
70,000.00
Rp
90,000.00
Rp
90,000.00
Rp
90,000.00
Rp
90,000.00
Rp
110,000.00
Rp
3,200,000.00
Rp
15,000.00
Rp
2,500.00
Rp
13,600.00
Rp
21,000.00
Rp
1,500.00
Rp
70,000.00
Rp
345,000.00
Rp
1,900,000.00
Rp
130,000.00
Rp
4,500.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
D.15
Oh
Oh
Oh
Oh
Oh
Oh
M3
Kg
Kg
Kg
Kg
M3
M3
M3
Btg
5.3000
0.2750
1.3000
1.0500
0.2650
0.2020
0.3200
3.2000
157.5000
2.2500
336.0000
0.5400
0.8100
0.1200
32.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
90,000.00
90,000.00
110,000.00
3,200,000.00
15,000.00
13,600.00
21,000.00
1,500.00
70,000.00
345,000.00
2,800,000.00
4,500.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
D.20
Oh
Oh
Oh
Oh
M3
M3
Kg
1.6500
0.2500
0.0250
0.0800
0.8700
0.5200
218.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
345,000.00
70,000.00
1,500.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
F
F.8
Oh
Oh
Oh
Oh
Bh
Kg
M3
0.3000
0.1000
0.0100
0.0150
45.0000
11.5000
0.0430
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
1,500.00
1,500.00
70,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
F.9
Oh
Oh
Oh
Oh
Bh
Kg
M3
0.3000
0.1000
0.0100
0.0150
45.0000
9.6800
0.0450
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
1,200.00
1,500.00
70,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
G
G.2
Oh
0.3000
Rp
70,000.00
Oh
Oh
Oh
Kg
M3
0.1500
0.0150
0.0150
10.2240
0.0200
Rp
Rp
Rp
Rp
Rp
90,000.00
90,000.00
110,000.00
1,500.00
70,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
G.4
Oh
Oh
Oh
Oh
Kg
M3
0.3000
0.1500
0.0150
0.0150
6.2400
0.0240
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
1,500.00
70,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
G.17
Oh
Oh
Oh
Oh
Kg
0.2000
0.1000
0.0100
0.0100
3.2500
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
1,500.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
M2
M2
1.0000
1.0000
Rp
54,236.00
Rp
29,875.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
M2
1.0000
Rp
48,540.00
M2
1.0000
Rp
29,875.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
M
M.3
Oh
Oh
Oh
Oh
Kg
0.0700
0.0090
0.0060
0.0030
0.2000
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
35,000.00
Kg
Kg
Kg
Kg
0.1500
0.1700
0.2600
0.0300
Rp
Rp
Rp
Rp
20,000.00
67,000.00
67,000.00
20,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
M.9
Oh
Oh
Oh
Oh
Kg
Kg
Kg
0.0200
0.0630
0.0063
0.0030
0.1000
0.1000
0.2600
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
20,000.00
50,000.00
50,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
M.10
Oh
Oh
Oh
Oh
Kg
Kg
0.0280
0.0420
0.0042
0.0030
0.1200
0.1800
Rp
Rp
Rp
Rp
Rp
Rp
JUMLAH
70,000.00
90,000.00
90,000.00
110,000.00
50,000.00
50,000.00
PROFIT (JASA) 10 %
TOTAL
M.14
Oh
Oh
Oh
Oh
Kg
0.1000
0.1500
0.0150
0.0050
0.3000
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
60,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
H
H.1.a
Oh
Oh
Oh
Oh
M2
Kg
M3
0.7000
0.3500
0.0350
0.0350
1.0000
10.0000
0.0450
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
62,000.00
1,500.00
70,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
H.3.a
Oh
Oh
Oh
Oh
M2
Kg
M3
0.7000
0.3500
0.0350
0.0350
1.0000
10.0000
0.0450
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
55,000.00
1,500.00
70,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
H.7
Oh
Oh
Oh
Oh
0.9000
0.4500
0.0450
0.0450
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
M2
Kg
M3
1.0000
9.6000
0.0180
Rp
Rp
Rp
250,000.00
1,500.00
70,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
H.14
Oh
Oh
Oh
Oh
M2
Kg
M3
0.9000
0.4500
0.0450
0.0450
1.0000
9.3000
0.0180
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
57,500.00
1,500.00
70,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
K
K.2
Oh
Oh
Oh
Oh
M3
Kg
Kg
6.0000
18.0000
1.8000
0.3000
1.2000
1.2500
1.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
2,800,000.00
15,000.00
18,500.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
K.3
Oh
Oh
Oh
Oh
M3
Kg
1.0000
3.0000
0.3000
0.0500
0.0400
0.5000
Rp
Rp
Rp
Rp
Rp
Rp
JUMLAH
70,000.00
90,000.00
90,000.00
110,000.00
3,200,000.00
18,500.00
PROFIT (JASA) 10 %
TOTAL
K.4.a
Oh
Oh
Oh
Oh
M3
M2
0.8000
2.4000
0.2400
0.0400
0.0240
1.0000
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
3,200,000.00
115,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
K.5.a
Oh
Oh
Oh
Oh
M3
Kg
0.6700
2.0000
0.2000
0.3350
0.0600
0.1500
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
3,200,000.00
15,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
L
L.2
Oh
Oh
Oh
Oh
Bh
0.0100
0.5000
0.0500
0.0500
1.0000
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
85,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
L.5
Oh
Oh
Oh
Oh
Bh
0.1500
0.1500
0.0150
0.0008
1.0000
Rp
Rp
Rp
Rp
Rp
JUMLAH
70,000.00
90,000.00
90,000.00
110,000.00
40,000.00
PROFIT (JASA) 10 %
TOTAL
L.6
Oh
Oh
Oh
Oh
Bh
0.0100
0.1000
0.0100
0.0005
1.0000
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
30,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
L.7
Oh
Oh
Oh
Oh
Bh
0.0150
0.1500
0.0150
0.0080
1.0000
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
9,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
L.9
Oh
Oh
Oh
Oh
Bh
0.0200
0.2000
0.0020
0.0010
1.0000
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
20,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
N
N.1
Oh
Oh
Oh
Oh
Bh
3.3000
1.1000
0.0100
0.1600
1.0000
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
1,850,000.00
Ls
0.0600
Rp
1,681,818.18
JUMLAH
PROFIT (JASA) 10 %
TOTAL
N.8
Oh
Oh
Oh
Oh
Unit
3.0000
4.5000
0.0500
0.9000
1.0000
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
350,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
N.11
Oh
Oh
Oh
Oh
Bh
0.0100
0.1000
0.0100
0.0050
1.0000
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
75,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
N.12
Oh
Oh
Oh
Oh
Bh
Ls
0.0100
0.4000
0.0400
0.0050
1.0000
0.0250
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
90,000.00
90,000.00
110,000.00
23,000.00
3,500.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
AN)
TOTAL HARGA
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
7,000.00
9,000.00
900.00
550.00
12,000.00
300.00
10,500.00
Rp.
Rp.
40,250.00
4,025.00
Rp.
44,275.00
Rp.
Rp.
52,500.00
2,750.00
Rp.
Rp.
55,250.00
5,525.00
Rp.
60,775.00
Rp.
Rp.
23,100.00
1,100.00
Rp.
24,200.00
Rp.
2,420.00
Rp.
26,620.00
Rp.
Rp.
55,250.00
24,200.00
Rp.
Rp.
79,450.00
7,945.00
Rp.
87,395.00
Rp.
Rp.
35,000.00
5,500.00
Rp.
Rp.
40,500.00
4,050.00
Rp.
44,550.00
Rp.
Rp.
Rp.
21,000.00
1,100.00
74,400.00
Rp.
Rp.
96,500.00
9,650.00
Rp.
106,150.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
105,000.00
67,500.00
6,750.00
8,250.00
384,000.00
244,500.00
36,400.00
Rp.
Rp.
852,400.00
85,240.00
Rp.
937,640.00
Rp.
Rp.
Rp.
54,600.00
35,100.00
3,510.00
Rp.
Rp.
Rp.
4,290.00
384,000.00
30,240.00
Rp.
Rp.
511,740.00
51,174.00
Rp.
562,914.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
371,000.00
24,750.00
117,000.00
94,500.00
23,580.00
29,150.00
640,000.00
22,500.00
2,142,000.00
47,250.00
Rp.
Rp.
Rp.
504,000.00
37,800.00
279,450.00
Rp.
Rp.
4,332,980.00
433,298.00
Rp.
4,766,278.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
371,000.00
24,750.00
117,000.00
94,500.00
23,850.00
29,150.00
736,000.00
48,000.00
2,142,000.00
47,250.00
504,000.00
37,800.00
279,450.00
120,000.00
364,000.00
144,000.00
5,082,750.00
508,275.00
Rp.
5,591,025.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
395,500.00
24,750.00
140,400.00
126,000.00
29,070.00
31,130.00
864,000.00
30,000.00
1,500.00
2,856,000.00
63,000.00
504,000.00
37,800.00
279,450.00
Rp.
Rp.
5,382,600.00
538,260.00
Rp.
5,920,860.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
444,500.00
24,750.00
148,500.00
126,000.00
29,970.00
34,980.00
1,024,000.00
48,000.00
2,856,000.00
63,000.00
504,000.00
37,800.00
279,450.00
266,000.00
72,000.00
5,958,950.00
595,895.00
Rp.
6,554,845.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
444,500.00
24,750.00
148,500.00
135,000.00
29,970.00
34,980.00
1,024,000.00
48,000.00
4,000.00
2,142,000.00
47,250.00
504,000.00
37,800.00
279,450.00
266,000.00
364,000.00
72,000.00
5,606,200.00
560,620.00
Rp.
6,166,820.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
371,000.00
24,750.00
117,000.00
94,500.00
23,850.00
22,220.00
1,024,000.00
48,000.00
2,142,000.00
47,250.00
504,000.00
37,800.00
279,450.00
336,000.00
144,000.00
Rp.
Rp.
5,215,820.00
521,582.00
Rp.
5,737,402.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
115,500.00
22,500.00
2,250.00
8,800.00
300,150.00
36,400.00
327,000.00
Rp.
Rp.
812,600.00
81,260.00
Rp.
893,860.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
21,000.00
9,000.00
900.00
1,650.00
67,500.00
17,250.00
3,010.00
Rp.
Rp.
120,310.00
12,031.00
Rp.
132,341.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
21,000.00
9,000.00
900.00
1,650.00
54,000.00
14,520.00
3,150.00
Rp.
Rp.
104,220.00
10,422.00
Rp.
114,642.00
Rp.
21,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
13,500.00
1,350.00
1,650.00
15,336.00
1,400.00
Rp.
Rp.
54,236.00
5,423.60
Rp.
59,659.60
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
21,000.00
13,500.00
1,350.00
1,650.00
9,360.00
1,680.00
Rp.
Rp.
48,540.00
4,854.00
Rp.
53,394.00
Rp.
Rp.
Rp.
Rp.
Rp.
14,000.00
9,000.00
900.00
1,100.00
4,875.00
Rp.
Rp.
29,875.00
2,987.50
Rp.
32,862.50
Rp.
Rp.
Rp.
Rp.
54,236.00
29,875.00
84,111.00
8,411.10
Rp.
92,522.10
Rp.
48,540.00
Rp.
29,875.00
Rp.
78,415.00
Rp.
Rp.
7,841.50
86,256.50
Rp.
Rp.
Rp.
Rp.
Rp.
4,900.00
810.00
540.00
330.00
7,000.00
Rp.
Rp.
Rp.
Rp.
3,000.00
11,390.00
17,420.00
600.00
Rp.
Rp.
45,990.00
4,599.00
Rp.
50,589.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,400.00
5,670.00
567.00
330.00
2,000.00
5,000.00
13,000.00
Rp.
Rp.
27,967.00
2,796.70
Rp.
30,763.70
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,960.00
3,780.00
378.00
330.00
6,000.00
9,000.00
Rp.
21,448.00
Rp.
2,144.80
Rp.
23,592.80
Rp.
Rp.
Rp.
Rp.
Rp.
7,000.00
13,500.00
1,350.00
550.00
18,000.00
Rp.
Rp.
40,400.00
4,040.00
Rp.
44,440.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
49,000.00
31,500.00
3,150.00
3,850.00
62,000.00
15,000.00
3,150.00
Rp.
Rp.
167,650.00
16,765.00
Rp.
184,415.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
49,000.00
31,500.00
3,150.00
3,850.00
55,000.00
15,000.00
3,150.00
Rp.
Rp.
160,650.00
16,065.00
Rp.
176,715.00
Rp.
Rp.
Rp.
Rp.
63,000.00
40,500.00
4,050.00
4,950.00
Rp.
Rp.
Rp.
250,000.00
14,400.00
1,260.00
Rp.
Rp.
378,160.00
37,816.00
Rp.
415,976.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
63,000.00
40,500.00
4,050.00
4,950.00
57,500.00
13,950.00
1,260.00
Rp.
Rp.
185,210.00
18,521.00
Rp.
203,731.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
420,000.00
1,620,000.00
162,000.00
33,000.00
3,360,000.00
18,750.00
18,500.00
Rp.
Rp.
5,632,250.00
563,225.00
Rp.
6,195,475.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
70,000.00
270,000.00
27,000.00
5,500.00
128,000.00
9,250.00
Rp.
509,750.00
Rp.
50,975.00
Rp.
560,725.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
56,000.00
216,000.00
21,600.00
4,400.00
76,800.00
115,000.00
Rp.
Rp.
489,800.00
48,980.00
Rp.
538,780.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
46,900.00
180,000.00
18,000.00
36,850.00
192,000.00
2,250.00
Rp.
Rp.
476,000.00
47,600.00
Rp.
523,600.00
Rp.
Rp.
Rp.
Rp.
Rp.
700.00
45,000.00
4,500.00
5,500.00
85,000.00
Rp.
Rp.
140,700.00
14,070.00
Rp.
154,770.00
Rp.
Rp.
Rp.
Rp.
Rp.
10,500.00
13,500.00
1,350.00
88.00
40,000.00
Rp.
65,438.00
Rp.
6,543.80
Rp.
71,981.80
Rp.
Rp.
Rp.
Rp.
Rp.
700.00
9,000.00
900.00
55.00
30,000.00
Rp.
Rp.
40,655.00
4,065.50
Rp.
44,720.50
Rp.
Rp.
Rp.
Rp.
Rp.
1,050.00
13,500.00
1,350.00
880.00
9,000.00
Rp.
Rp.
25,780.00
2,578.00
Rp.
28,358.00
Rp.
Rp.
Rp.
Rp.
Rp.
1,400.00
18,000.00
180.00
110.00
20,000.00
Rp.
Rp.
39,690.00
3,969.00
Rp.
43,659.00
Rp.
Rp.
Rp.
Rp.
Rp.
231,000.00
99,000.00
900.00
17,600.00
1,850,000.00
Rp.
100,909.09
Rp.
Rp.
2,299,409.09
229,940.91
Rp.
2,529,350.00
Rp.
Rp.
Rp.
Rp.
Rp.
210,000.00
405,000.00
4,500.00
99,000.00
350,000.00
Rp.
Rp.
1,068,500.00
106,850.00
Rp.
1,175,350.00
Rp.
Rp.
Rp.
Rp.
Rp.
700.00
9,000.00
900.00
550.00
75,000.00
Rp.
Rp.
86,150.00
8,615.00
Rp.
94,765.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
700.00
36,000.00
3,600.00
550.00
23,000.00
87.50
Rp.
Rp.
63,937.50
6,393.75
Rp.
70,331.25
NO.
URAIAN
TENAGA
Mandor (L_061)
Pekerja (L_101)
BAHAN/ MATERIAL
Batu Belah / Batu Gunung (M_010)
Pasir Beton
10
11
12
Dolken Kayu 8 - 10 Cm
13
Lem kayu
14
15
16
17
Paku kayu
18
19
20
21
22
23
24
25
26
27
Cat waterprofing
28
Pengencer/ Thinner
29
Minyak Bekisting
30
Plamir
31
Keramik 20 x 20 cm Kw. II
32
33
Keramik 30 x 30 cm
34
35
Plywood 9 mm
36
Kaca bening 5 mm
37
38
39
40
Seal tape
41
42
Kunci slot
43
Engsel jendela
44
Kait angin
45
Engsel pintu
TIDAK DIGUNAKAN)
SATUAN
HARGA SATUAN
###
Oh
Rp
110,000.00
Oh
Rp
90,000.00
Oh
Rp
90,000.00
Oh
Rp
90,000.00
Oh
Rp
90,000.00
Oh
Rp
90,000.00
Oh
Rp
70,000.00
Oh
Rp
90,000.00
M3
Rp
320,000.00
M3
Rp
345,000.00
Bh
Rp
1,200.00
Bh
Rp
1,500.00
M3
Rp
62,000.00
M3
Rp
70,000.00
M3
Rp
70,000.00
Kg
Rp
1,500.00
M3
Rp
2,800,000.00
M3
Rp
1,900,000.00
M3
Rp
1,000,000.00
Btg
Rp
4,500.00
Kg
Rp
18,500.00
Kg
Rp
13,600.00
Kg
Rp
21,000.00
Kg
Rp
15,000.00
Kg
Rp
15,000.00
Unit
Rp
350,000.00
M3
Rp
3,200,000.00
M3
Rp
2,300,000.00
M3
Rp
1,500,000.00
Kg
Rp
50,000.00
Kg
Rp
50,000.00
Kg
Rp
67,000.00
Kg
Rp
67,000.00
Kg
Rp
35,000.00
Kg
Rp
60,000.00
Kg
Rp
20,000.00
Klg
Rp
2,500.00
Kg
Rp
20,000.00
M2
Rp
57,500.00
M2
Rp
62,000.00
M2
Rp
55,000.00
M2
Rp
250,000.00
Lbr
Rp
130,000.00
M2
Rp
115,000.00
Bh
Rp
1,850,000.00
Bh
Rp
75,000.00
Bh
Rp
23,000.00
Ls
Rp
3,500.00
Bh
Rp
85,000.00
Bh
Rp
20,000.00
Bh
Rp
30,000.00
Bh
Rp
9,000.00
Bh
Rp
40,000.00
K O P (HIDE BARIS
DAFTA
NAMA PERUSAHAAN
ALAMAT
KEGIATAN
PEKERJAAN
LOKASI
No.
1
Nama
Gundul
:
:
:
:
:
25 Juli 1974
Suparman
Kotaraya,
26 Februari 1984
Dayman
Kotaraya,
18 Mei 1977
Ratman
Kotaraya,
18 Mei 1987
Jabatan
Pendidikan
No. Ijazah
Pengalaman Kerja
(Tahun)
STM Bangunan
12345ab
20
SMK Bangunan
12345ac
12
Logistik
STM Bangunan
12345ad
20
Administrasi
S1 STIEB
12345ae
25
Kotaraya, 08 Okto
CV. ORIGINAL MITR
SLARK SNEI
Direktur
AN)
No. SKT/SKA
54321
54320
SLARK SNEIDER
Direktur
Jenis Peralatan
Dump Truck
Mobil Pick Up
Genset
:
:
:
:
:
Kapasitas
2
1
1
4 Ton
2 Ton
15 KVA
Mitsubishi
Isuzu
Yanmar
4
5
6
7
8
Arco
Tabung Air
Concrette Mixer
Peralatan Tukang
Mesin Air
5
2
2
2
2
50 Kg
2000 Ltr
0,5 M3
Ls
0,5 Ltr/ Detik
Artco
Tedmond
Yanmar
Lokal
Yamamoto
Tahun
Pembuatan
Kondisi
Lokasi Sekarang
Bukti Kepemilikan
2008
2012
2014
Baik
Baik
Baik
Kotaraya
Kotaraya
Kotaraya
Kwitansi
Kwitansi
Nota
2016
2016
2014
2016
2016
Baik
Baik
Baik
Baik
Baik
Kotaraya
Kotaraya
Kotaraya
Kotaraya
Kotaraya
Nota
Nota
Nota
Nota
Nota
SLARK SNEIDER
Direktur
NAMA PEKERJAAN
LOKASI
NO.
:
:
URAIAN PEKER
I.
PEKERJAAN PERSIAPAN
II.
PEKERJAAN TANAH
III.
Pek. Pedestal
10
11
12
13
14
15
16
17
18
19
20
21
IV.
10
PEKERJAAN LANTAI
VI
PEKERJAN SANITEIR
1
2
Pas. Floordrain
VII
PEKERJAN PENGECATAN
VIII
TARGET PELAKSANAAN
K O P (HIDE BA
JADWAL P
URAIAN PEKERJAAN
BOBOT
(%)
uaian Peil
1.166
sangan Bouwplank
0.481
g + Kusen Lama
0.247
sangan kembali AC
0.741
0.124
0.618
0.224
0.319
0.214
ASANGAN
3.132
Anstamping)
0.362
0.635
2.316
1.638
3.540
3.177
2.127
cm
1.656
1.425
1.069
10.664
d. 1:2:3 T.10cm
25.343
0.992
4.044
:4 tebal 15 mm + Acian
4.978
:2 tebal 15 mm + Acian
0.631
d. 1:5
0.848
n + balok
1.268
0.474
luran tebal 5 cm
0.247
/ JENDELA
1.010
1.460
el Kaca
1.102
0.385
0.153
0.427
0.442
0.216
0.086
0.280
60 cm ( anti gores )
7.395
20 x 20 cm (Anti slip)
0.271
2.932
M 20 x 20 cm
1.201
0.544
ck + Accesories
0.581
1.250
0.047
0.035
0.940
0.999
0.799
0.391
u dan lama )
0.304
0.930
0.652
0.296
0.015
0.017
0.059
0.079
100.000
0.000
M2
M3
BULAN K
M4
M5
M6
1.166
0.481
0.247
0.741
0.124
0.618
0.224
0.319
0.214
3.132
0.362
0.635
2.316
1.638
3.540
3.177
2.127
1.656
1.425
1.069
10.664
25.343
0.992
4.044
4.978
0.631
0.848
1.268
0.474
0.247
0.505
0.730
0.505
7.395
0.271
2.932
1.201
0.581
1.250
0.047
0.035
0.799
0.304
0.930
0.652
0.015
0.017
0.059
0.079
3.377
7.202
21.228
19.675
29.062
12.465
3.377
10.579
31.806
51.482
80.544
93.008
DAK DIGUNAKAN)
PEKERJAAN
WAKTU PELAKSA
WAKTU PEMELIHA
KSANAAN
JANGKA WAKT
BULAN KE-2
M7
BOBOT (%)
M8
BULAN/P
I
II
100%
50%
0.730
1.102
0.385
0.153
0.427
0.442
0.216
0.086
0.280
0.544
0.940
0.999
0.391
0.296
0%
5.305
1.686
98.314
100.000
Kotaraya, 08 O
CV. ORIGINAL M
SLARK S
Direk
U PELAKSANAAN
60HARI
U PEMELIHARAAN
180HARI
IV
KETERANGAN
VI
SLARK SNEIDER
Direktur
NAMA PEKERJAAN
LOKASI
NO.
:
:
URAIAN TENAGA
Mandor (L_061)
Pekerja (L_101)
1. TARGET PELAKSANAAN
2. JML. KOMULATIF PELAKSANAAN
K O P (H
JADWAL MOBIL
9)
AN
AKSANAAN
AL MOBILISASI/ PENGGUN
KUANTITAS SATUAN
HARGA
SATUAN
38.541
Oh
Rp
110,000
41.576
Oh
Rp
90,000
147.747
Oh
Rp
90,000
131.433
Oh
Rp
90,000
44.429
Oh
Rp
90,000
68.712
Oh
Rp
90,000
739.775
Oh
Rp
70,000
37.360
Oh
Rp
90,000
JUMLAH
HARGA
(Rp)
JANGK
BOBOT
(%)
BULAN KEM1
M2
4,239,561.70
1.152
0.192
0.192
3,741,870.96
1.017
0.169
0.169
13,297,266.00
3.614
0.903
0.903
11,828,925.00
3.215
0.804
0.804
3,998,610.00
1.087
0.362
0.362
6,184,080.00
1.681
51,784,280.80
14.072
3,362,358.60
0.914
98,436,953.06
26.750
0.840
2.345
2.345
4.776
5.616
4.776
10.393
A KERJA
BULAN KE-2
M4
M5
M6
M7
M8
0.192
0.192
0.192
0.192
0.169
0.169
0.169
0.169
0.903
0.804
0.903
0.804
0.362
0.840
2.345
2.345
2.345
2.345
0.305
0.305
0.305
4.776
4.655
3.915
3.011
0.000
0.000
15.169
19.824
23.739
26.750
26.750
26.750
SLARK SNEIDER
Direktur
KETERANGAN
##
##
##
##
##
##
##
##
##
NAMA PEKERJAAN
LOKASI
NO.
:
:
URAIAN MATE
Pasir Beton
10
11
12
Dolken Kayu 8 - 10 Cm
13
Lem kayu
14
15
16
17
Paku kayu
18
19
20
21
22
23
24
25
26
27
Cat waterprofing
28
Pengencer/ Thinner
29
Minyak Bekisting
30
Plamir
31
Keramik 20 x 20 cm Kw. II
32
33
Keramik 30 x 30 cm
34
35
Plywood 9 mm
36
Kaca bening 5 mm
37
38
39
40
Seal tape
41
42
Kunci slot
43
Engsel jendela
44
Kait angin
45
Engsel pintu
46
47
48
49
50
51
52
53
54
55
56
57
Perlengkapan
HIDE BARIS INI
HIDE BARIS INI
HIDE BARIS INI
1. TARGET PELAKSANAAN
2. JML. KOMULATIF PELAKSANAAN
K O P (H
JADWAL MO
URAIAN MATERIAL
ng (M_010)
0)
180)
6)
180)
a Mowilex
tara Mowilex
. II
otif) Kw. II
60
n Pasangan kembali AC
al
AN
AKSANAAN
KUANTITAS SATUAN
HARGA
SATUAN
15.120
M3
Rp
320,000
37.972
M3
Rp
345,000
1,347.300
Bh
Rp
1,200
5,566.500
Bh
Rp
1,500
14.592
M3
Rp
62,000
24.797
M3
Rp
70,000
23.933
M3
Rp
70,000
23,452.879
Kg
Rp
1,500
3.022
M3
Rp
2,800,000
1.196
M3
Rp
1,900,000
1.044
M3
Rp
1,000,000
868.800
Btg
Rp
4,500
5.930
Kg
Rp
18,500
6,191.850
Kg
Rp
13,600
88.455
Kg
Rp
21,000
113.319
Kg
Rp
15,000
0.447
Kg
Rp
15,000
2.000
Unit
Rp
350,000
10.965
M3
Rp
3,200,000
1.376
M3
Rp
2,300,000
0.308
M3
Rp
1,500,000
51.504
Kg
Rp
50,000
102.430
Kg
Rp
50,000
4.131
Kg
Rp
67,000
6.318
Kg
Rp
67,000
4.860
Kg
Rp
35,000
25.413
Kg
Rp
60,000
0.729
Kg
Rp
20,000
13.324
Klg
Rp
2,500
26.531
Kg
Rp
20,000
23.870
M2
Rp
57,500
5.950
M2
Rp
62,000
67.160
M2
Rp
55,000
71.960
M2
Rp
250,000
31.640
Lbr
Rp
130,000
8.280
M2
Rp
115,000
2.000
Bh
Rp
1,850,000
2.000
Bh
Rp
75,000
2.000
Bh
Rp
23,000
0.050
Ls
Rp
3,500
4.000
Bh
Rp
85,000
28.000
Bh
Rp
20,000
40.000
Bh
Rp
30,000
40.000
Bh
Rp
9,000
24.000
Bh
Rp
40,000
1.000
Ls
Rp
909,091
1.000
Ls
Rp
2,727,273
1.000
Ls
Rp
454,545
1.000
Ls
Rp
2,272,727
2.000
Unit
Rp
1,000,000
16.000
Ttk
Rp
150,000
10.000
Bh
Rp
109,091
2.000
Bh
Rp
27,273
2.000
Bh
Rp
31,818
4.000
Bh
Rp
54,545
2.000
Unit
Rp
145,455
0.120
Ls
Rp
1,681,818
PENGGUNAAN MATERIAL
JANG
BULAN KE
M1
M2
4,838,400.00
1.315
#N/A
13,100,202.00
3.560
1,616,760.00
0.439
8,349,750.00
2.269
904,704.00
0.246
0.246
1,735,804.00
0.472
0.118
1,675,313.50
0.455
0.114
35,179,317.78
9.560
1.912
8,460,480.00
2.299
2,271,640.00
0.617
1,044,000.00
0.284
3,909,600.00
1.062
109,705.00
0.030
84,209,160.00
22.884
5.721
1,857,555.00
0.505
0.126
1,699,785.00
0.462
6,705.00
0.002
700,000.00
0.190
35,089,024.00
9.536
2.384
3,164,800.00
0.860
0.430
462,000.00
0.126
1.315
0.890
0.095
0.095
0.266
0.092
0.126
0.092
2,575,180.00
0.700
5,121,500.00
1.392
276,777.00
0.075
423,306.00
0.115
170,100.00
0.046
1,524,780.00
0.414
14,580.00
0.004
33,310.00
0.009
530,620.00
0.144
1,372,525.00
0.373
368,900.00
0.100
3,693,800.00
1.004
17,990,000.00
4.889
4,113,200.00
1.118
952,200.00
0.259
3,700,000.00
1.005
150,000.00
0.041
46,000.00
0.013
175.00
0.000
340,000.00
0.092
0.373
560,000.00
0.152
1,200,000.00
0.326
360,000.00
0.098
960,000.00
0.261
909,090.91
0.247
0.247
2,727,272.73
0.741
0.741
454,545.45
0.124
0.124
2,272,727.27
0.618
0.618
2,000,000.00
0.544
2,400,000.00
0.652
1,090,909.09
0.296
54,545.45
0.015
63,636.36
0.017
218,181.82
0.059
290,909.09
0.079
201,818.18
0.055
269,545,294.64
73.250
2.042
14.081
2.042
16.123
Kotaray
CV. ORIG
ERIAL
BULAN KE-2
M4
M5
M6
M7
M8
#N/A
#N/A
#N/A
0.890
0.890
0.890
#N/A
#N/A
0.439
2.269
0.118
1.912
0.118
0.118
0.114
0.114
0.114
1.912
1.912
1.912
1.150
1.150
0.617
0.095
0.266
0.266
0.010
0.266
0.010
5.721
5.721
5.721
0.126
0.126
0.126
0.092
0.092
0.092
0.010
0.002
0.190
2.384
2.384
0.430
2.384
#N/A
0.233
0.233
0.233
0.464
0.464
0.464
0.075
0.115
0.046
0.414
0.004
0.009
0.072
0.072
0.373
0.100
1.004
4.889
0.373
0.373
0.259
1.005
0.041
0.013
0.000
0.092
0.152
0.326
0.098
0.261
0.544
0.652
0.296
0.015
0.017
0.059
0.079
0.055
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
29.790
48.088
61.962
67.359
72.256
73.250
SLARK SNEIDER
Direktur
KETERANGAN
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
NAMA PROGRAM
NAMA KEGIATAN
NAMA PEKERJAAN
LOKASI
NO.
:
:
:
:
URAIAN ALAT
1. TARGET PELAKSANAAN
0
0
Rehabilitasi dan Perluasan Pembangunan Gedung Kesehatan
Kec. Negeri angin
URAIAN ALAT
KUANTITAS SATUAN
AAN
LAKSANAAN
JAD
ung Kesehatan
HARGA
SATUAN
JUMLAH
HARGA
(Rp)
BOBOT
(%)
BULAN KE-1
M1
M2
M3
0.00
0.000
0.000
0.000
0.000
0.000
0.000
0.000
N KE-1
BULAN KE-2
M4
M5
M6
M7
BULAN KE-3
M8
HIDE
HIDE
HIDE
HIDE
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
GUNAAN ALAT
HIDE
HIDE
BULAN KE-5
HIDE
HIDE
HIDE
HIDE
HIDE
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
BULAN KE-6
HIDE
HIDE
HIDE
BULAN KE-7
HIDE
HIDE
HIDE
HIDE
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
ULAN KE-7
KETERANGAN
BULAN KE-8
HIDE
HIDE
HIDE
HIDE
HIDE
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
METODE
PELAKSANAAN PEKERJAA
PENDAHULUAN
2. PEKERJAAN TANAH
PEKERJAAN PEMBESIAN
PEKERJAAN DINDING
PEKERJAAN ARSITEKTUR
PEKERJAAN M/E
Pekerjaan ini dilakukan terutama memasang pipa-pipa kabel l
beton, kabel yang dipakai adalah NYM 2.5 mm, dilakukan pem
stop kontak, dan titik lampu, serta instalasi jaringan baik didalam
Pemasangan jaringan listrik mengikuti petunjuk pemasangan dar
Pemasangan seluruh instalasi penerangan, baik diluar maupun d
dan kabel-kabel seluruhnya harus tertanam dalam tembok dan
dilaksanakan sebelum pekerjaan plesteran dan pemasangan plaf
kontak yang akan dipasang dapat dilihat pada gambar bestek.
PEKERJAAN SANITASI
PEKERJAAN PENGURUGAN
PENUTUP
Kotaraya,
CV. ORIGINA
METODE
SANAAN PEKERJAAN :
PENDAHULUAN
PENUTUP
SLARK SNEIDER
Direktur
REKAPITULASI PERHIT
Penyedia Jasa
Alamat
Paket
(1)
Barang
I. Material Langsung
( Bahan baku )
II. Peralatan ( Barang
jadi )
A. Sub Total Barang
Jasa
III. Manajemen Proyek
dan Perekayasaan
IV. Alat Kerja / Fasilitas
Kerja
DN
LN
(2)
(3)
212,509,748.05
70,836,582.68
283,346,330.74
18,215,121.26
30,358,535.44
V. Konstruksi dan
Fabrikasi
VI. Jasa Umum
B. Sub Total Jasa
C. TOTAL Biaya ( A +
B)
60,717,070.87
12,143,414.17
121,434,141.74
404,780,472.48
ARAYA
Pembangunan Gedung Kesehatan
TKDN
Total
Ribu Rp.
(4)
KDN
(5)
Barang/Jasa
Gabungan %
%
(7)
(8)
212,509,748.05
52.50%
52.50%
52.50%
70,836,582.68
17.50%
17.50%
17.50%
283,346,330.74
70.00%
70.00%
70.00%
18,215,121.26
4.50%
4.50%
4.50%
30,358,535.44
7.50%
7.50%
7.50%
60,717,070.87
15.00%
15.00%
15.00%
12,143,414.17
121,434,141.74
3.00%
30.00%
3.00%
30.00%
3.00%
30.00%
404,780,472.48
100.00%
100.00%
100.00%
SLARK SNEIDER
Direktur
:
:
KUANTITAS
NO
HARGA SATUAN
SAT
JUMLAH HARGA
SESUAI RAB
1
2
PEKERJAAN PERSIAPAN
PEK. PERATAAN TANAH PENYESUAIAN PEIL
1 M3 GALIAN TANAH BIASA SEDALAM 1 M
1 M3 BUANGAN TANAH SEJAUH 30 M
PEK. PENGUKURAN DAN PEMASANGAN BOUWPLANK
Pekerja (L_101)
Tukang Kayu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Kayu Balok klas IV
Paku Biasa 2"-5" (M_166)
Kayu papan klas IV
PEKERJAAN TANAH
BOBOT (%)
M1
SESUAI RAB
54.0000
54.0000
54.0000
M3
m3
m3
Rp
Rp
Rp
44.0000
4.4000
4.4000
0.4400
0.2200
0.5280
0.8800
0.3080
M1
oh
oh
oh
oh
m3
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
79,450
55,250 Rp
24,200 Rp
40,250
70,000
90,000
90,000
110,000
1,000,000
15,000
1,500,000
2,983,500.00
1,306,800.00
0.81
0.36
0.811
0.355
Rp
Rp
Rp
Rp
Rp
Rp
Rp
308,000.00
396,000.00
39,600.00
24,200.00
528,000.00
13,200.00
462,000.00
0.08
0.11
0.01
0.01
0.14
0.00
0.13
0.084
0.108
0.011
0.007
0.143
0.004
0.126
1.0000
LS
Rp
909,091 Rp
909,090.91
0.25
0.247
1.0000
LS
Rp
2,727,273 Rp
2,727,272.73
0.74
0.741
1.0000
LS
Rp
454,545 Rp
454,545.45
0.12
0.124
1.0000
LS
Rp
2,272,727 Rp
2,272,727.27
0.62
0.618
8
9
PEKERJAAN TANAH
PEK. GALIAN TANAH PONDASI
Pekerja (L_101)
Mandor (L_061)
34.0400
11.2332
0.3404
M3
oh
oh
Rp
Rp
Rp
24,200
70,000 Rp
110,000 Rp
786,324.00
37,444.00
0.21
0.01
12.1600
3.6480
0.1216
14.5920
M3
oh
oh
m3
Rp
Rp
Rp
Rp
96,500
70,000 Rp
110,000 Rp
62,000 Rp
255,360.00
13,376.00
904,704.00
0.07
0.00
0.25
10
11
12
13
14
15
12 PEK. PEDESTAL
Pekerja (L_101)
Tukang Batu (L_079)
Tukang Kayu (L_079)
Tukang Besi (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Kayu papan klas III (M_180)
Paku Biasa 2"-5" (M_166)
Besi Beton (M_167)
Kawat Beton (M_168)
Semen Portland (M_080)
Pasir Beton
Batu pecah 2/3 (M_024)
Kayu Balok klas IV
Plywood 9 mm
Dolken Kayu 8 - 10 Cm
19.4400
9.7200
0.9720
M3
oh
oh
Rp
Rp
Rp
40,500
70,000 Rp
110,000 Rp
2.6600
14.0980
0.7315
3.4580
2.7930
0.6969
0.7049
0.5320
3.9900
418.9500
5.9850
893.7600
1.4364
2.1546
M3
oh
oh
oh
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,332,980
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
13,600
21,000
1,500
70,000
345,000
2.6000
2.0280
1.0140
0.1014
0.1014
3.1200
1.1232
M3
oh
oh
oh
oh
m3
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
0.4600
2.4380
0.1265
0.5980
0.4830
0.1219
0.1219
0.1472
1.4720
72.4500
1.0350
154.5600
0.2484
0.3726
0.0552
1.2880
14.7200
M3
oh
oh
oh
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
lbr
btg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
680,400.00
106,920.00
0.18
0.03
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
986,860.00
65,835.00
311,220.00
251,370.00
62,722.80
77,539.00
1,702,400.00
59,850.00
5,697,720.00
125,685.00
1,340,640.00
100,548.00
743,337.00
0.27
0.02
0.08
0.07
0.02
0.02
0.46
0.02
1.55
0.03
0.36
0.03
0.20
511,740
70,000
90,000
90,000
110,000
320,000
70,000
Rp
Rp
Rp
Rp
Rp
Rp
141,960.00
91,260.00
9,126.00
11,154.00
998,400.00
78,624.00
0.04
0.02
0.00
0.00
0.27
0.02
5,082,750
70,000
90,000
90,000
90,000
90,000
110,000
2,300,000
15,000
13,600
21,000
1,500
70,000
345,000
1,000,000
130,000
4,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
170,660.00
11,385.00
53,820.00
43,470.00
10,971.00
13,409.00
338,560.00
22,080.00
985,320.00
21,735.00
231,840.00
17,388.00
128,547.00
55,200.00
167,440.00
66,240.00
0.05
0.00
0.01
0.01
0.00
0.00
0.09
0.01
0.27
0.01
0.06
0.00
0.03
0.02
0.05
0.02
16
17
18
19
10.0000
15.0000
7.5000
0.7500
0.7500
12.0000
1,630.0000
5.2000
M3
oh
oh
oh
oh
m3
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
852,400
70,000
90,000
90,000
110,000
320,000
1,500
70,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,050,000.00
675,000.00
67,500.00
82,500.00
3,840,000.00
2,445,000.00
364,000.00
0.29
0.18
0.02
0.02
1.04
0.66
0.10
1.1200
6.3280
0.3080
1.7472
1.5680
0.3618
0.3170
0.3024
2.2400
0.6720
235.2000
3.3600
376.3200
0.6048
0.9072
M3
oh
oh
oh
oh
oh
oh
m3
kg
klg
kg
kg
kg
m3
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,382,600
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
2,500
13,600
21,000
1,500
70,000
345,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
442,960.00
27,720.00
157,248.00
141,120.00
32,558.40
34,865.60
967,680.00
33,600.00
1,680.00
3,198,720.00
70,560.00
564,480.00
42,336.00
312,984.00
0.12
0.01
0.04
0.04
0.01
0.01
0.26
0.01
0.00
0.87
0.02
0.15
0.01
0.09
2.4200
13.6730
0.6655
3.7752
3.3880
0.7817
0.6849
0.6534
4.8400
1.4520
508.2000
7.2600
813.1200
1.3068
1.9602
M3
oh
oh
oh
oh
oh
oh
m3
kg
klg
kg
kg
kg
m3
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,382,600
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
2,500
13,600
21,000
1,500
70,000
345,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
957,110.00
59,895.00
339,768.00
304,920.00
70,349.40
75,334.60
2,090,880.00
72,600.00
3,630.00
6,911,520.00
152,460.00
1,219,680.00
91,476.00
676,269.00
0.26
0.02
0.09
0.08
0.02
0.02
0.57
0.02
0.00
1.88
0.04
0.33
0.02
0.18
2.3000
12.1900
0.6325
2.9900
M3
oh
oh
oh
Rp
Rp
Rp
Rp
5,082,750
70,000 Rp
90,000 Rp
90,000 Rp
853,300.00
56,925.00
269,100.00
0.23
0.02
0.07
21
22
2.4150
0.6095
0.6095
0.7360
7.3600
362.2500
5.1750
772.8000
1.2420
1.8630
0.2760
6.4400
73.6000
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
lbr
btg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
90,000
90,000
110,000
2,300,000
15,000
13,600
21,000
1,500
70,000
345,000
1,000,000
130,000
4,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
217,350.00
54,855.00
67,045.00
1,692,800.00
110,400.00
4,926,600.00
108,675.00
1,159,200.00
86,940.00
642,735.00
276,000.00
837,200.00
331,200.00
0.06
0.01
0.02
0.46
0.03
1.34
0.03
0.32
0.02
0.17
0.08
0.23
0.09
1.5400
8.1620
0.4235
2.0020
1.6170
0.4081
0.4081
0.4928
4.9280
242.5500
3.4650
517.4400
0.8316
1.2474
0.1848
4.3120
49.2800
M3
oh
oh
oh
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
lbr
btg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,082,750
70,000
90,000
90,000
90,000
90,000
110,000
2,300,000
15,000
13,600
21,000
1,500
70,000
345,000
1,000,000
130,000
4,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
571,340.00
38,115.00
180,180.00
145,530.00
36,729.00
44,891.00
1,133,440.00
73,920.00
3,298,680.00
72,765.00
776,160.00
58,212.00
430,353.00
184,800.00
560,560.00
221,760.00
0.16
0.01
0.05
0.04
0.01
0.01
0.31
0.02
0.90
0.02
0.21
0.02
0.12
0.05
0.15
0.06
7.5000
12.3750
1.8750
0.1875
0.6000
6.5250
3.9000
1,635.0000
M3
oh
oh
oh
oh
m3
m3
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
812,600
70,000
90,000
90,000
110,000
345,000
70,000
1,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
866,250.00
168,750.00
16,875.00
66,000.00
2,251,125.00
273,000.00
2,452,500.00
0.24
0.05
0.00
0.02
0.61
0.07
0.67
0.8800
5.5880
0.2420
1.4520
M3
oh
oh
oh
Rp
Rp
Rp
Rp
5,958,950
70,000 Rp
90,000 Rp
90,000 Rp
391,160.00
21,780.00
130,680.00
0.11
0.01
0.04
24
1.2320
0.2930
0.2798
0.2816
2.8160
184.8000
2.6400
295.6800
0.4752
0.7128
0.1232
14.0800
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
btg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
90,000
90,000
110,000
3,200,000
15,000
13,600
21,000
1,500
70,000
345,000
1,900,000
4,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
110,880.00
26,373.60
30,782.40
901,120.00
42,240.00
2,513,280.00
55,440.00
443,520.00
33,264.00
245,916.00
234,080.00
63,360.00
0.03
0.01
0.01
0.24
0.01
0.68
0.02
0.12
0.01
0.07
0.06
0.02
0.6600
4.1910
0.1815
1.0890
0.9240
0.2198
0.2099
0.2112
2.1120
138.6000
1.9800
221.7600
0.3564
0.5346
0.0924
10.5600
M3
oh
oh
oh
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
btg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,958,950
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
13,600
21,000
1,500
70,000
345,000
1,900,000
4,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
293,370.00
16,335.00
98,010.00
83,160.00
19,780.20
23,086.80
675,840.00
31,680.00
1,884,960.00
41,580.00
332,640.00
24,948.00
184,437.00
175,560.00
47,520.00
0.08
0.00
0.03
0.02
0.01
0.01
0.18
0.01
0.51
0.01
0.09
0.01
0.05
0.05
0.01
7.0000
44.4500
1.9250
11.5500
10.5000
2.3310
2.2260
2.2400
22.4000
11.2000
1,102.5000
15.7500
2,352.0000
3.7800
5.6700
0.9800
M3
oh
oh
oh
oh
oh
oh
m3
kg
klg
kg
kg
kg
m3
m3
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,606,200
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
2,500
13,600
21,000
1,500
70,000
345,000
1,900,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,111,500.00
173,250.00
1,039,500.00
945,000.00
209,790.00
244,860.00
7,168,000.00
336,000.00
28,000.00
14,994,000.00
330,750.00
3,528,000.00
264,600.00
1,956,150.00
1,862,000.00
0.85
0.05
0.28
0.26
0.06
0.07
1.95
0.09
0.01
4.07
0.09
0.96
0.07
0.53
0.51
Plywood 9 mm
Dolken Kayu 8 - 10 Cm
25
26
27
19.6000
112.0000
lbr
btg
Rp
Rp
130,000 Rp
4,500 Rp
2,548,000.00
504,000.00
0.69
0.14
17.8800
94.7640
4.9170
23.2440
18.7740
4.7382
3.6118
5.7216
57.2160
2,816.1000
40.2300
6,007.6800
9.6552
14.4828
2.1456
572.1600
M3
oh
oh
oh
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
btg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,215,820
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
13,600
21,000
1,500
70,000
345,000
2,800,000
4,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,633,480.00
442,530.00
2,091,960.00
1,689,660.00
426,438.00
397,293.60
18,309,120.00
858,240.00
38,298,960.00
844,830.00
9,011,520.00
675,864.00
4,996,566.00
6,007,680.00
2,574,720.00
1.80
0.12
0.57
0.46
0.12
0.11
4.98
0.23
10.41
0.23
2.45
0.18
1.36
1.63
0.70
0.7000
3.7100
0.1925
0.9100
0.7350
0.1855
0.1414
0.2240
2.2400
110.2500
1.5750
235.2000
0.3780
0.5670
0.0840
22.4000
M3
oh
oh
oh
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
btg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,215,820
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
13,600
21,000
1,500
70,000
345,000
2,800,000
4,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
259,700.00
17,325.00
81,900.00
66,150.00
16,695.00
15,554.00
716,800.00
33,600.00
1,499,400.00
33,075.00
352,800.00
26,460.00
195,615.00
235,200.00
100,800.00
0.07
0.00
0.02
0.02
0.00
0.00
0.19
0.01
0.41
0.01
0.10
0.01
0.05
0.06
0.03
123.7000
37.1100
12.3700
1.2370
1.8555
5,566.5000
1,422.5500
5.3191
M2
oh
oh
oh
oh
bh
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
120,310
70,000
90,000
90,000
110,000
1,500
1,500
70,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,597,700.00
1,113,300.00
111,330.00
204,105.00
8,349,750.00
2,133,825.00
372,337.00
0.71
0.30
0.03
0.06
2.27
0.58
0.10
28
29
30
31
32
33
34
35
217.7800
217.7800
217.7800
M2
m2
m2
Rp
Rp
Rp
84,111
54,236 Rp
29,875 Rp
11,811,516.08
6,506,177.50
3.21
1.77
29.6000
29.6000
29.6000
M2
m2
m2
Rp
Rp
Rp
78,415
48,540 Rp
29,875 Rp
1,436,784.00
884,300.00
0.39
0.24
29.9400
8.9820
2.9940
0.2994
0.4491
1,347.3000
289.8192
1.3473
M2
oh
oh
oh
oh
bh
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
104,220
70,000
90,000
90,000
110,000
1,200
1,500
70,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
628,740.00
269,460.00
26,946.00
49,401.00
1,616,760.00
434,728.80
94,311.00
0.17
0.07
0.01
0.01
0.44
0.12
0.03
156.1800
31.2360
15.6180
1.5618
1.5618
507.5850
M2
oh
oh
oh
oh
kg
Rp
Rp
Rp
Rp
Rp
Rp
29,875
70,000
90,000
90,000
110,000
1,500
Rp
Rp
Rp
Rp
Rp
2,186,520.00
1,405,620.00
140,562.00
171,798.00
761,377.50
0.59
0.38
0.04
0.05
0.21
35.9400
10.7820
5.3910
0.5391
0.5391
224.2656
0.8626
M2
oh
oh
oh
oh
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
48,540
70,000
90,000
90,000
110,000
1,500
70,000
Rp
Rp
Rp
Rp
Rp
Rp
754,740.00
485,190.00
48,519.00
59,301.00
336,398.40
60,379.20
0.21
0.13
0.01
0.02
0.09
0.02
1.1200
1.8480
0.2800
0.0280
0.0896
0.9744
0.5824
244.1600
M3
oh
oh
oh
oh
m3
m3
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
812,600
70,000
90,000
90,000
110,000
345,000
70,000
1,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
129,360.00
25,200.00
2,520.00
9,856.00
336,168.00
40,768.00
366,240.00
0.04
0.01
0.00
0.00
0.09
0.01
0.10
0.6600
M3
Rp
5,632,250
Pekerja (L_101)
Tukang Kayu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Kayu Balok klas II
Paku Biasa 2"-5" (M_166)
Lem kayu
36
37
38
39
40
3.9600
11.8800
1.1880
0.1980
0.7920
0.8250
0.6600
oh
oh
oh
oh
m3
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000
90,000
90,000
110,000
2,800,000
15,000
18,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
277,200.00
1,069,200.00
106,920.00
21,780.00
2,217,600.00
12,375.00
12,210.00
0.08
0.29
0.03
0.01
0.60
0.00
0.00
10.5400
10.5400
31.6200
3.1620
0.5270
0.4216
5.2700
M2
oh
oh
oh
oh
m3
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
509,750
70,000
90,000
90,000
110,000
3,200,000
18,500
Rp
Rp
Rp
Rp
Rp
Rp
737,800.00
2,845,800.00
284,580.00
57,970.00
1,349,120.00
97,495.00
0.20
0.77
0.08
0.02
0.37
0.03
8.2800
6.6240
19.8720
1.9872
0.3312
0.1987
8.2800
M2
oh
oh
oh
oh
m3
m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
489,800
70,000
90,000
90,000
110,000
3,200,000
115,000
Rp
Rp
Rp
Rp
Rp
Rp
463,680.00
1,788,480.00
178,848.00
36,432.00
635,904.00
952,200.00
0.13
0.49
0.05
0.01
0.17
0.26
2.9800
1.9966
5.9600
0.5960
0.9983
0.1788
0.4470
M2
oh
oh
oh
oh
m3
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
476,000
70,000
90,000
90,000
110,000
3,200,000
15,000
Rp
Rp
Rp
Rp
Rp
Rp
139,762.00
536,400.00
53,640.00
109,813.00
572,160.00
6,705.00
0.04
0.15
0.01
0.03
0.16
0.00
4.0000
0.0400
2.0000
0.2000
0.2000
4.0000
BH
oh
oh
oh
oh
bh
Rp
Rp
Rp
Rp
Rp
Rp
140,700
70,000
90,000
90,000
110,000
85,000
Rp
Rp
Rp
Rp
Rp
2,800.00
180,000.00
18,000.00
22,000.00
340,000.00
0.00
0.05
0.00
0.01
0.09
24.0000
3.6000
3.6000
0.3600
0.0192
24.0000
BH
oh
oh
oh
oh
bh
Rp
Rp
Rp
Rp
Rp
Rp
65,438
70,000
90,000
90,000
110,000
40,000
Rp
Rp
Rp
Rp
Rp
252,000.00
324,000.00
32,400.00
2,112.00
960,000.00
0.07
0.09
0.01
0.00
0.26
41
42
43
44
45
46
47
40.0000
0.4000
4.0000
0.4000
0.0200
40.0000
BH
oh
oh
oh
oh
bh
Rp
Rp
Rp
Rp
Rp
Rp
40,655
70,000
90,000
90,000
110,000
30,000
Rp
Rp
Rp
Rp
Rp
28,000.00
360,000.00
36,000.00
2,200.00
1,200,000.00
0.01
0.10
0.01
0.00
0.33
20.0000
0.4000
4.0000
0.0400
0.0200
20.0000
BH
oh
oh
oh
oh
bh
Rp
Rp
Rp
Rp
Rp
Rp
39,690
70,000
90,000
90,000
110,000
20,000
Rp
Rp
Rp
Rp
Rp
28,000.00
360,000.00
3,600.00
2,200.00
400,000.00
0.01
0.10
0.00
0.00
0.11
8.0000
0.1600
1.6000
0.0160
0.0080
8.0000
BH
oh
oh
oh
oh
bh
Rp
Rp
Rp
Rp
Rp
Rp
39,690
70,000
90,000
90,000
110,000
20,000
Rp
Rp
Rp
Rp
Rp
11,200.00
144,000.00
1,440.00
880.00
160,000.00
0.00
0.04
0.00
0.00
0.04
40.0000
0.6000
6.0000
0.6000
0.3200
40.0000
BH
oh
oh
oh
oh
bh
Rp
Rp
Rp
Rp
Rp
Rp
25,780
70,000
90,000
90,000
110,000
9,000
Rp
Rp
Rp
Rp
Rp
42,000.00
540,000.00
54,000.00
35,200.00
360,000.00
0.01
0.15
0.01
0.01
0.10
71.9600
64.7640
32.3820
3.2382
3.2382
71.9600
690.8160
1.2953
M2
oh
oh
oh
oh
m2
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
378,160
70,000
90,000
90,000
110,000
250,000
1,500
70,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,533,480.00
2,914,380.00
291,438.00
356,202.00
17,990,000.00
1,036,224.00
90,669.60
1.23
0.79
0.08
0.10
4.89
0.28
0.02
5.9500
4.1650
2.0825
0.2083
0.2083
M2
oh
oh
oh
oh
Rp
Rp
Rp
Rp
Rp
167,650
70,000
90,000
90,000
110,000
Rp
Rp
Rp
Rp
291,550.00
187,425.00
18,742.50
22,907.50
0.08
0.05
0.01
0.01
49
50
51
52
53
54
5.9500
59.5000
0.2678
m2
kg
m3
Rp
Rp
Rp
62,000 Rp
1,500 Rp
70,000 Rp
368,900.00
89,250.00
18,742.50
0.10
0.02
0.01
67.1600
47.0120
23.5060
2.3506
2.3506
67.1600
671.6000
3.0222
M2
oh
oh
oh
oh
m2
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
160,650
70,000
90,000
90,000
110,000
55,000
1,500
70,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,290,840.00
2,115,540.00
211,554.00
258,566.00
3,693,800.00
1,007,400.00
211,554.00
0.89
0.57
0.06
0.07
1.00
0.27
0.06
23.8700
21.4830
10.7415
1.0742
1.0742
23.8700
221.9910
0.4297
M2
oh
oh
oh
oh
m2
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
185,210
70,000
90,000
90,000
110,000
57,500
1,500
70,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,503,810.00
966,735.00
96,673.50
118,156.50
1,372,525.00
332,986.50
30,076.20
0.41
0.26
0.03
0.03
0.37
0.09
0.01
2.0000
UNIT
Rp
1,000,000 Rp
2,000,000.00
0.54
2.0000
6.0000
9.0000
0.1000
1.8000
2.0000
BH
oh
oh
oh
oh
unit
Rp
Rp
Rp
Rp
Rp
Rp
1,068,500
70,000
90,000
90,000
110,000
350,000
Rp
Rp
Rp
Rp
Rp
420,000.00
810,000.00
9,000.00
198,000.00
700,000.00
0.11
0.22
0.00
0.05
0.19
2.0000
6.6000
2.2000
0.0200
0.3200
2.0000
0.1200
BH
oh
oh
oh
oh
bh
ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,299,409
70,000
90,000
90,000
110,000
1,850,000
1,681,818
Rp
Rp
Rp
Rp
Rp
Rp
462,000.00
198,000.00
1,800.00
35,200.00
3,700,000.00
201,818.18
0.13
0.05
0.00
0.01
1.01
0.05
48 PAS. FLOORDRAIN
Pekerja (L_101)
Tukang Batu (L_079)
2.0000
0.0200
0.2000
BH
oh
oh
Rp
Rp
Rp
86,150
70,000 Rp
90,000 Rp
1,400.00
18,000.00
0.00
0.00
45 PEKERJAN SANITEIR
PAS. KUSEN ALMUNIUM WARNA COKLAT + DAUN PINTU KM/WC ALMUNIUM
WARNA COKLAT ( SPANDRELL ) , LENGKAP + AKSESORIS
55
56
57
58
59
60
0.0200
0.0100
2.0000
oh
oh
bh
Rp
Rp
Rp
90,000 Rp
110,000 Rp
75,000 Rp
2.0000
0.0200
0.8000
0.0800
0.0100
2.0000
0.0500
BH
oh
oh
oh
oh
bh
ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
63,938
70,000
90,000
90,000
110,000
23,000
3,500
50 PEKERJAN PENGECATAN
PEK. PENGECATAN DINDING TEMBOK GEDUNG BARU
Pekerja (L_101)
Tukang Cat (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Plamir
Cat Dasar tembok setara Mowilex
Cat Penutup tembok setara Mowilex
123.6900
2.4738
7.7925
0.7792
0.3711
12.3690
12.3690
32.1594
M2
oh
oh
oh
oh
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
171.3200
4.7970
7.1954
0.7195
0.5140
20.5584
30.8376
M2
oh
oh
oh
oh
kg
kg
105.1700
2.1034
6.6257
0.6626
0.3155
10.5170
10.5170
27.3442
67.1600
1.8805
2.8207
0.2821
0.2015
8.0592
12.0888
1,800.00
1,100.00
150,000.00
0.00
0.00
0.04
Rp
Rp
Rp
Rp
Rp
Rp
1,400.00
72,000.00
7,200.00
1,100.00
46,000.00
175.00
0.00
0.02
0.00
0.00
0.01
0.00
27,967
70,000
90,000
90,000
110,000
20,000
50,000
50,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
173,166.00
701,322.30
70,132.23
40,817.70
247,380.00
618,450.00
1,607,970.00
0.05
0.19
0.02
0.01
0.07
0.17
0.44
Rp
Rp
Rp
Rp
Rp
Rp
Rp
21,448
70,000
90,000
90,000
110,000
50,000
50,000
Rp
Rp
Rp
Rp
Rp
Rp
335,787.20
647,589.60
64,758.96
56,535.60
1,027,920.00
1,541,880.00
0.09
0.18
0.02
0.02
0.28
0.42
M2
oh
oh
oh
oh
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
27,967
70,000
90,000
90,000
110,000
20,000
50,000
50,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
147,238.00
596,313.90
59,631.39
34,706.10
210,340.00
525,850.00
1,367,210.00
0.04
0.16
0.02
0.01
0.06
0.14
0.37
M2
oh
oh
oh
oh
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
21,448
70,000
90,000
90,000
110,000
50,000
50,000
Rp
Rp
Rp
Rp
Rp
Rp
131,633.60
253,864.80
25,386.48
22,162.80
402,960.00
604,440.00
0.04
0.07
0.01
0.01
0.11
0.16
61
62
24.3000
1.7010
0.2187
0.1458
0.0729
4.8600
3.6450
4.1310
6.3180
0.7290
M2
oh
oh
oh
oh
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,990
70,000
90,000
90,000
110,000
35,000
20,000
67,000
67,000
20,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
119,070.00
19,683.00
13,122.00
8,019.00
170,100.00
72,900.00
276,777.00
423,306.00
14,580.00
0.03
0.01
0.00
0.00
0.05
0.02
0.08
0.12
0.00
84.7100
8.4710
12.7065
1.2707
0.4236
25.4130
M2
oh
oh
oh
oh
kg
Rp
Rp
Rp
Rp
Rp
Rp
40,400
70,000
90,000
90,000
110,000
60,000
Rp
Rp
Rp
Rp
Rp
592,970.00
1,143,585.00
114,358.50
46,590.50
1,524,780.00
0.16
0.31
0.03
0.01
0.41
63
64
16.0000
TTK
Rp
150,000 Rp
2,400,000.00
0.65
65
10.0000
BH
Rp
109,091 Rp
1,090,909.09
0.30
66
2.0000
BH
Rp
27,273 Rp
54,545.45
0.01
Rp
367,982,247.70
1
2
TARGET PELAKSANAAN
JML. KOMULATIF PELAKSANAAN
100.00
3.377
3.377
L DAN ALAT
ehatan
BULAN KE-1
M2
0.214
0.010
0.069
0.004
0.246
M3
BULAN KE-2
M4
M5
M6
M7
M8
0.185
0.029
0.268
0.018
0.085
0.068
0.017
0.021
0.463
0.016
1.548
0.034
0.364
0.027
0.202
0.039
0.025
0.002
0.003
0.271
0.021
0.046
0.003
0.015
0.012
0.003
0.004
0.092
0.006
0.268
0.006
0.063
0.005
0.035
0.015
0.046
0.018
0.285
0.183
0.018
0.022
1.044
0.664
0.099
0.120
0.008
0.043
0.038
0.009
0.009
0.263
0.009
0.000
0.869
0.019
0.153
0.012
0.085
0.260
0.016
0.092
0.083
0.019
0.020
0.568
0.020
0.001
1.878
0.041
0.331
0.025
0.184
0.232
0.015
0.073
0.059
0.015
0.018
0.460
0.030
1.339
0.030
0.315
0.024
0.175
0.075
0.228
0.090
0.155
0.010
0.049
0.040
0.010
0.012
0.308
0.020
0.896
0.020
0.211
0.016
0.117
0.050
0.152
0.060
0.235
0.046
0.005
0.018
0.612
0.074
0.666
0.106
0.006
0.036
0.030
0.007
0.008
0.245
0.011
0.683
0.015
0.121
0.009
0.067
0.064
0.017
0.080
0.004
0.027
0.023
0.005
0.006
0.184
0.009
0.512
0.011
0.090
0.007
0.050
0.048
0.013
0.846
0.047
0.282
0.257
0.057
0.067
1.948
0.091
0.008
4.075
0.090
0.959
0.072
0.532
0.506
0.692
0.137
1.803
0.120
0.568
0.459
0.116
0.108
4.976
0.233
10.408
0.230
2.449
0.184
1.358
1.633
0.700
0.071
0.005
0.022
0.018
0.005
0.004
0.195
0.009
0.407
0.009
0.096
0.007
0.053
0.064
0.027
0.706
0.303
0.030
0.055
2.269
0.580
0.101
3.210
1.768
0.390
0.240
0.171
0.073
0.007
0.013
0.439
0.118
0.026
0.594
0.382
0.038
0.047
0.207
0.205
0.132
0.013
0.016
0.091
0.016
0.035
0.007
0.001
0.003
0.091
0.011
0.100
0.038
0.145
0.015
0.003
0.301
0.002
0.002
0.100
0.387
0.039
0.008
0.183
0.013
0.038
0.145
0.015
0.003
0.301
0.002
0.002
0.100
0.387
0.039
0.008
0.183
0.013
0.126
0.486
0.049
0.010
0.173
0.259
0.038
0.146
0.015
0.030
0.155
0.002
0.001
0.049
0.005
0.006
0.092
0.068
0.088
0.009
0.001
0.261
0.008
0.098
0.010
0.001
0.326
0.008
0.098
0.001
0.001
0.109
0.003
0.039
0.000
0.000
0.043
0.011
0.147
0.015
0.010
0.098
1.232
0.792
0.079
0.097
4.889
0.282
0.025
0.079
0.051
0.005
0.006
0.100
0.024
0.005
0.894
0.575
0.057
0.070
1.004
0.274
0.057
0.409
0.263
0.026
0.032
0.373
0.090
0.008
0.544
0.114
0.220
0.002
0.054
0.190
0.126
0.054
0.000
0.010
1.005
0.055
0.000
0.005
0.000
0.000
0.041
0.000
0.020
0.002
0.000
0.013
0.000
0.047
0.191
0.019
0.011
0.067
0.168
0.437
0.091
0.176
0.018
0.015
0.279
0.419
0.040
0.162
0.016
0.009
0.057
0.143
0.372
0.036
0.069
0.007
0.006
0.110
0.164
0.032
0.005
0.004
0.002
0.046
0.020
0.075
0.115
0.004
0.161
0.311
0.031
0.013
0.414
0.652
0.296
0.015
7.202
10.579
21.228
31.806
19.675
51.482
29.062
80.544
12.465
93.008
5.305
98.314
1.686
100.000
KUANTITAS
NO
SAT
SESUAI RAB
PEKERJAAN PERSIAPAN
PEK. PERATAAN TANAH PENYESUAIAN PEIL
1 M3 GALIAN TANAH BIASA SEDALAM 1 M
1 M3 BUANGAN TANAH SEJAUH 30 M
54.0000
54.0000
54.0000
M3
m3
m3
44.0000
4.4000
4.4000
0.4400
0.2200
0.5280
0.8800
0.3080
M1
oh
oh
oh
oh
m3
kg
m3
1.0000
LS
1.0000
LS
1.0000
LS
1.0000
LS
PEKERJAAN TANAH
PEK. GALIAN TANAH PONDASI
Pekerja (L_101)
Mandor (L_061)
34.0400
11.2332
0.3404
M3
oh
oh
12.1600
3.6480
0.1216
14.5920
M3
oh
oh
m3
19.4400
9.7200
0.9720
M3
oh
oh
2.6600
14.0980
0.7315
3.4580
2.7930
0.6969
0.7049
0.5320
3.9900
418.9500
5.9850
893.7600
1.4364
M3
oh
oh
oh
oh
oh
oh
m3
kg
kg
kg
kg
m3
11
2.1546
m3
2.6000
2.0280
1.0140
0.1014
0.1014
3.1200
1.1232
M3
oh
oh
oh
oh
m3
m3
0.4600
2.4380
0.1265
0.5980
0.4830
0.1219
0.1219
0.1472
1.4720
72.4500
1.0350
154.5600
0.2484
0.3726
0.0552
1.2880
14.7200
M3
oh
oh
oh
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
lbr
btg
10.0000
M3
12 PEK. PEDESTAL
Pekerja (L_101)
Tukang Batu (L_079)
Tukang Kayu (L_079)
Tukang Besi (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Kayu papan klas III (M_180)
Paku Biasa 2"-5" (M_166)
Besi Beton (M_167)
Kawat Beton (M_168)
Semen Portland (M_080)
Pasir Beton
Batu pecah 2/3 (M_024)
Kayu Balok klas IV
Plywood 9 mm
Dolken Kayu 8 - 10 Cm
13 PEK. PONDASI BATU BELAH
Pekerja (L_101)
Tukang Batu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Batu Belah / Batu Gunung (M_010)
Semen Portland (M_080)
Pasir Pasang (M_041)
15.0000
7.5000
0.7500
0.7500
12.0000
1,630.0000
5.2000
oh
oh
oh
oh
m3
kg
m3
1.1200
6.3280
0.3080
1.7472
1.5680
0.3618
0.3170
0.3024
2.2400
0.6720
235.2000
3.3600
376.3200
0.6048
0.9072
M3
oh
oh
oh
oh
oh
oh
m3
kg
klg
kg
kg
kg
m3
m3
2.4200
13.6730
0.6655
3.7752
3.3880
0.7817
M3
oh
oh
oh
oh
oh
Mandor (L_061)
Kayu papan klas II
Paku Biasa 2"-5" (M_166)
Minyak Bekisting
Besi Beton (M_167)
Kawat Beton (M_168)
Semen Portland (M_080)
Pasir Beton
Batu pecah 2/3 (M_024)
0.6849
0.6534
4.8400
1.4520
508.2000
7.2600
813.1200
1.3068
1.9602
oh
m3
kg
klg
kg
kg
kg
m3
m3
2.3000
12.1900
0.6325
2.9900
2.4150
0.6095
0.6095
0.7360
7.3600
362.2500
5.1750
772.8000
1.2420
1.8630
0.2760
6.4400
73.6000
M3
oh
oh
oh
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
lbr
btg
1.5400
8.1620
M3
oh
0.4235
2.0020
1.6170
0.4081
0.4081
0.4928
4.9280
242.5500
3.4650
517.4400
0.8316
1.2474
0.1848
4.3120
49.2800
oh
oh
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
lbr
btg
7.5000
12.3750
1.8750
0.1875
0.6000
6.5250
3.9000
1,635.0000
M3
oh
oh
oh
oh
m3
m3
kg
0.8800
5.5880
0.2420
1.4520
M3
oh
oh
oh
1.2320
0.2930
0.2798
0.2816
2.8160
184.8000
2.6400
295.6800
0.4752
0.7128
0.1232
14.0800
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
btg
0.6600
4.1910
0.1815
1.0890
0.9240
0.2198
0.2099
0.2112
2.1120
138.6000
1.9800
221.7600
0.3564
0.5346
0.0924
10.5600
M3
oh
oh
oh
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
btg
7.0000
44.4500
1.9250
11.5500
10.5000
2.3310
2.2260
2.2400
22.4000
11.2000
1,102.5000
15.7500
2,352.0000
3.7800
5.6700
0.9800
19.6000
112.0000
M3
oh
oh
oh
oh
oh
oh
m3
kg
klg
kg
kg
kg
m3
m3
m3
lbr
btg
17.8800
94.7640
4.9170
23.2440
18.7740
4.7382
3.6118
5.7216
57.2160
2,816.1000
40.2300
M3
oh
oh
oh
oh
oh
oh
m3
kg
kg
kg
6,007.6800
9.6552
14.4828
2.1456
572.1600
kg
m3
m3
m3
btg
0.7000
3.7100
0.1925
0.9100
0.7350
0.1855
0.1414
0.2240
2.2400
110.2500
1.5750
235.2000
0.3780
0.5670
0.0840
22.4000
M3
oh
oh
oh
oh
oh
oh
m3
kg
kg
kg
kg
m3
m3
m3
btg
123.7000
37.1100
12.3700
1.2370
1.8555
5,566.5000
1,422.5500
M2
oh
oh
oh
oh
bh
kg
5.3191
m3
217.7800
217.7800
217.7800
M2
m2
m2
29.6000
29.6000
29.6000
M2
m2
m2
29.9400
8.9820
2.9940
0.2994
0.4491
1,347.3000
289.8192
1.3473
M2
oh
oh
oh
oh
bh
kg
m3
156.1800
31.2360
15.6180
1.5618
1.5618
507.5850
M2
oh
oh
oh
oh
kg
35.9400
10.7820
M2
oh
5.3910
0.5391
0.5391
224.2656
0.8626
oh
oh
oh
kg
m3
1.1200
1.8480
0.2800
0.0280
0.0896
0.9744
0.5824
244.1600
M3
oh
oh
oh
oh
m3
m3
kg
0.6600
3.9600
11.8800
1.1880
0.1980
0.7920
0.8250
0.6600
M3
oh
oh
oh
oh
m3
kg
kg
10.5400
10.5400
31.6200
3.1620
M2
oh
oh
oh
Mandor (L_061)
Kayu papan klas II
Lem kayu
0.5270
0.4216
5.2700
oh
m3
kg
8.2800
6.6240
19.8720
1.9872
0.3312
0.1987
8.2800
M2
oh
oh
oh
oh
m3
m2
2.9800
1.9966
5.9600
0.5960
0.9983
0.1788
0.4470
M2
oh
oh
oh
oh
m3
kg
4.0000
0.0400
2.0000
0.2000
0.2000
4.0000
BH
oh
oh
oh
oh
bh
24.0000
3.6000
BH
oh
3.6000
0.3600
0.0192
24.0000
oh
oh
oh
bh
40.0000
0.4000
4.0000
0.4000
0.0200
40.0000
BH
oh
oh
oh
oh
bh
20.0000
0.4000
4.0000
0.0400
0.0200
20.0000
BH
oh
oh
oh
oh
bh
8.0000
0.1600
1.6000
0.0160
0.0080
8.0000
BH
oh
oh
oh
oh
bh
40.0000
0.6000
BH
oh
6.0000
0.6000
0.3200
40.0000
oh
oh
oh
bh
41 PEKERJAAN LANTAI
PEK. PAS. KERAMIK LANTAI 60X60 CM ( ANTI GORES )
Pekerja (L_101)
Tukang Keramik (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Keramik Anti Gores 60/60
Semen Portland (M_080)
Pasir Pasang (M_041)
71.9600
64.7640
32.3820
3.2382
3.2382
71.9600
690.8160
1.2953
M2
oh
oh
oh
oh
m2
kg
m3
5.9500
4.1650
2.0825
0.2083
0.2083
5.9500
59.5000
0.2678
M2
oh
oh
oh
oh
m2
kg
m3
67.1600
47.0120
23.5060
2.3506
2.3506
67.1600
M2
oh
oh
oh
oh
m2
671.6000
3.0222
kg
m3
23.8700
21.4830
10.7415
1.0742
1.0742
23.8700
221.9910
0.4297
M2
oh
oh
oh
oh
m2
kg
m3
45 PEKERJAN SANITEIR
PAS. KUSEN ALMUNIUM WARNA COKLAT + DAUN PINTU KM/WC ALMUNIUM
WARNA COKLAT ( SPANDRELL ) , LENGKAP + AKSESORIS
2.0000
UNIT
2.0000
6.0000
9.0000
0.1000
1.8000
2.0000
BH
oh
oh
oh
oh
unit
2.0000
6.6000
2.2000
0.0200
0.3200
2.0000
BH
oh
oh
oh
oh
bh
Perlengkapan
0.1200
ls
48 PAS. FLOORDRAIN
Pekerja (L_101)
Tukang Batu (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Floor drain (PVC)
2.0000
0.0200
0.2000
0.0200
0.0100
2.0000
BH
oh
oh
oh
oh
bh
2.0000
0.0200
0.8000
0.0800
0.0100
2.0000
0.0500
BH
oh
oh
oh
oh
bh
ls
50 PEKERJAN PENGECATAN
PEK. PENGECATAN DINDING TEMBOK GEDUNG BARU
Pekerja (L_101)
Tukang Cat (L_079)
Kepala tukang (L_073)
Mandor (L_061)
Plamir
Cat Dasar tembok setara Mowilex
Cat Penutup tembok setara Mowilex
123.6900
2.4738
7.7925
0.7792
0.3711
12.3690
12.3690
32.1594
M2
oh
oh
oh
oh
kg
kg
kg
171.3200
4.7970
7.1954
M2
oh
oh
0.7195
0.5140
20.5584
30.8376
oh
oh
kg
kg
105.1700
2.1034
6.6257
0.6626
0.3155
10.5170
10.5170
27.3442
M2
oh
oh
oh
oh
kg
kg
kg
67.1600
1.8805
2.8207
0.2821
0.2015
8.0592
12.0888
M2
oh
oh
oh
oh
kg
kg
24.3000
1.7010
0.2187
0.1458
0.0729
4.8600
3.6450
4.1310
M2
oh
oh
oh
oh
kg
kg
kg
6.3180
0.7290
kg
kg
84.7100
8.4710
12.7065
1.2707
0.4236
25.4130
M2
oh
oh
oh
oh
kg
16.0000
TTK
10.0000
BH
2.0000
BH
SESUAI RAB
JENIS
BIAYA DR
KEGIATAN
Rp
Rp
Rp
79,450 Rp
55,250
24,200
4,290,300 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
40,250 Rp
70,000
90,000
90,000
110,000
1,000,000
15,000
1,500,000
1,771,000 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
909,091 Rp
Rp
2,983,500 Rp
1,306,800 Rp
308,000
396,000
39,600
24,200
528,000
13,200
462,000
2,983,500
1,306,800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
308,000
396,000
39,600
24,200
528,000
13,200
462,000
909,091 Rp
909,091 Rp
909,091
2,727,273 Rp
2,727,273 Rp
2,727,273 Rp
2,727,273
Rp
454,545 Rp
454,545 Rp
454,545 Rp
454,545
Rp
2,272,727 Rp
2,272,727 Rp
2,272,727 Rp
2,272,727
Rp
Rp
Rp
24,200 Rp
70,000
110,000
823,768 RINCIAN :
Rp
Rp
786,324 Rp
37,444 Rp
786,324
37,444
Rp
Rp
Rp
Rp
96,500 Rp
70,000
110,000
62,000
1,173,440 RINCIAN :
Rp
Rp
Rp
255,360 Rp
13,376 Rp
904,704 Rp
255,360
13,376
904,704
Rp
Rp
Rp
40,500 Rp
70,000
110,000
787,320 RINCIAN :
Rp
Rp
680,400 Rp
106,920 Rp
680,400
106,920
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,332,980 Rp
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
13,600
21,000
1,500
70,000
11,525,727 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
986,860
65,835
311,220
251,370
62,723
77,539
1,702,400
59,850
5,697,720
125,685
1,340,640
100,548
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
986,860
65,835
311,220
251,370
62,723
77,539
1,702,400
59,850
5,697,720
125,685
1,340,640
100,548
Rp
345,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
511,740 Rp
70,000
90,000
90,000
110,000
320,000
70,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
743,337 Rp
743,337
1,330,524 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
141,960
91,260
9,126
11,154
998,400
78,624
Rp
Rp
Rp
Rp
Rp
Rp
141,960
91,260
9,126
11,154
998,400
78,624
5,082,750 Rp
70,000
90,000
90,000
90,000
90,000
110,000
2,300,000
15,000
13,600
21,000
1,500
70,000
345,000
1,000,000
130,000
4,500
2,338,065 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
170,660
11,385
53,820
43,470
10,971
13,409
338,560
22,080
985,320
21,735
231,840
17,388
128,547
55,200
167,440
66,240
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
170,660
11,385
53,820
43,470
10,971
13,409
338,560
22,080
985,320
21,735
231,840
17,388
128,547
55,200
167,440
66,240
852,400 Rp
8,524,000 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000
90,000
90,000
110,000
320,000
1,500
70,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,050,000
675,000
67,500
82,500
3,840,000
2,445,000
364,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,050,000
675,000
67,500
82,500
3,840,000
2,445,000
364,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,382,600 Rp
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
2,500
13,600
21,000
1,500
70,000
345,000
6,028,512 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
442,960
27,720
157,248
141,120
32,558
34,866
967,680
33,600
1,680
3,198,720
70,560
564,480
42,336
312,984
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
442,960
27,720
157,248
141,120
32,558
34,866
967,680
33,600
1,680
3,198,720
70,560
564,480
42,336
312,984
Rp
Rp
Rp
Rp
Rp
Rp
5,382,600 Rp
70,000
90,000
90,000
90,000
90,000
13,025,892 RINCIAN :
Rp
Rp
Rp
Rp
Rp
957,110
59,895
339,768
304,920
70,349
Rp
Rp
Rp
Rp
Rp
957,110
59,895
339,768
304,920
70,349
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
110,000
3,200,000
15,000
2,500
13,600
21,000
1,500
70,000
345,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,082,750 Rp
70,000
90,000
90,000
90,000
90,000
110,000
2,300,000
15,000
13,600
21,000
1,500
70,000
345,000
1,000,000
130,000
4,500
11,690,325 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,082,750 Rp
70,000
7,827,435 RINCIAN :
Rp
75,335
2,090,880
72,600
3,630
6,911,520
152,460
1,219,680
91,476
676,269
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
75,335
2,090,880
72,600
3,630
6,911,520
152,460
1,219,680
91,476
676,269
853,300
56,925
269,100
217,350
54,855
67,045
1,692,800
110,400
4,926,600
108,675
1,159,200
86,940
642,735
276,000
837,200
331,200
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
853,300
56,925
269,100
217,350
54,855
67,045
1,692,800
110,400
4,926,600
108,675
1,159,200
86,940
642,735
276,000
837,200
331,200
571,340 Rp
571,340
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
90,000
90,000
90,000
90,000
110,000
2,300,000
15,000
13,600
21,000
1,500
70,000
345,000
1,000,000
130,000
4,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
812,600 Rp
70,000
90,000
90,000
110,000
345,000
70,000
1,500
6,094,500 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,958,950 Rp
70,000
90,000
90,000
5,243,876 RINCIAN :
Rp
Rp
Rp
38,115
180,180
145,530
36,729
44,891
1,133,440
73,920
3,298,680
72,765
776,160
58,212
430,353
184,800
560,560
221,760
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
38,115
180,180
145,530
36,729
44,891
1,133,440
73,920
3,298,680
72,765
776,160
58,212
430,353
184,800
560,560
221,760
866,250
168,750
16,875
66,000
2,251,125
273,000
2,452,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
866,250
168,750
16,875
66,000
2,251,125
273,000
2,452,500
391,160 Rp
21,780 Rp
130,680 Rp
391,160
21,780
130,680
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
90,000
90,000
110,000
3,200,000
15,000
13,600
21,000
1,500
70,000
345,000
1,900,000
4,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,958,950 Rp
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
13,600
21,000
1,500
70,000
345,000
1,900,000
4,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,932,907 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
110,880
26,374
30,782
901,120
42,240
2,513,280
55,440
443,520
33,264
245,916
234,080
63,360
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
110,880
26,374
30,782
901,120
42,240
2,513,280
55,440
443,520
33,264
245,916
234,080
63,360
293,370
16,335
98,010
83,160
19,780
23,087
675,840
31,680
1,884,960
41,580
332,640
24,948
184,437
175,560
47,520
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
293,370
16,335
98,010
83,160
19,780
23,087
675,840
31,680
1,884,960
41,580
332,640
24,948
184,437
175,560
47,520
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,606,200 Rp
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
2,500
13,600
21,000
1,500
70,000
345,000
1,900,000
130,000
4,500
39,243,400 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,111,500
173,250
1,039,500
945,000
209,790
244,860
7,168,000
336,000
28,000
14,994,000
330,750
3,528,000
264,600
1,956,150
1,862,000
2,548,000
504,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,111,500
173,250
1,039,500
945,000
209,790
244,860
7,168,000
336,000
28,000
14,994,000
330,750
3,528,000
264,600
1,956,150
1,862,000
2,548,000
504,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,215,820 Rp
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
13,600
21,000
93,258,862 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,633,480
442,530
2,091,960
1,689,660
426,438
397,294
18,309,120
858,240
38,298,960
844,830
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,633,480
442,530
2,091,960
1,689,660
426,438
397,294
18,309,120
858,240
38,298,960
844,830
Rp
Rp
Rp
Rp
Rp
1,500
70,000
345,000
2,800,000
4,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,215,820 Rp
70,000
90,000
90,000
90,000
90,000
110,000
3,200,000
15,000
13,600
21,000
1,500
70,000
345,000
2,800,000
4,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
120,310 Rp
70,000
90,000
90,000
110,000
1,500
1,500
Rp
Rp
Rp
Rp
Rp
9,011,520
675,864
4,996,566
6,007,680
2,574,720
Rp
Rp
Rp
Rp
Rp
9,011,520
675,864
4,996,566
6,007,680
2,574,720
3,651,074 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
259,700
17,325
81,900
66,150
16,695
15,554
716,800
33,600
1,499,400
33,075
352,800
26,460
195,615
235,200
100,800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
259,700
17,325
81,900
66,150
16,695
15,554
716,800
33,600
1,499,400
33,075
352,800
26,460
195,615
235,200
100,800
14,882,347 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
2,597,700
1,113,300
111,330
204,105
8,349,750
2,133,825
Rp
Rp
Rp
Rp
Rp
Rp
2,597,700
1,113,300
111,330
204,105
8,349,750
2,133,825
Rp
70,000
Rp
Rp
Rp
84,111 Rp
54,236
29,875
Rp
Rp
Rp
Rp
372,337 Rp
372,337
18,317,694 RINCIAN :
Rp
Rp
11,811,516 Rp
6,506,178 Rp
11,811,516
6,506,178
78,415 Rp
48,540
29,875
2,321,084 RINCIAN :
Rp
Rp
1,436,784 Rp
884,300 Rp
1,436,784
884,300
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
104,220 Rp
70,000
90,000
90,000
110,000
1,200
1,500
70,000
3,120,347 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
628,740
269,460
26,946
49,401
1,616,760
434,729
94,311
Rp
Rp
Rp
Rp
Rp
Rp
Rp
628,740
269,460
26,946
49,401
1,616,760
434,729
94,311
Rp
Rp
Rp
Rp
Rp
Rp
29,875 Rp
70,000
90,000
90,000
110,000
1,500
4,665,878 RINCIAN :
Rp
Rp
Rp
Rp
Rp
2,186,520
1,405,620
140,562
171,798
761,378
Rp
Rp
Rp
Rp
Rp
2,186,520
1,405,620
140,562
171,798
761,378
Rp
Rp
48,540 Rp
70,000
1,744,528 RINCIAN :
Rp
754,740 Rp
754,740
Rp
Rp
Rp
Rp
Rp
90,000
90,000
110,000
1,500
70,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
812,600 Rp
70,000
90,000
90,000
110,000
345,000
70,000
1,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
485,190
48,519
59,301
336,398
60,379
Rp
Rp
Rp
Rp
Rp
485,190
48,519
59,301
336,398
60,379
910,112 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
129,360
25,200
2,520
9,856
336,168
40,768
366,240
Rp
Rp
Rp
Rp
Rp
Rp
Rp
129,360
25,200
2,520
9,856
336,168
40,768
366,240
5,632,250 Rp
70,000
90,000
90,000
110,000
2,800,000
15,000
18,500
3,717,285 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
277,200
1,069,200
106,920
21,780
2,217,600
12,375
12,210
Rp
Rp
Rp
Rp
Rp
Rp
Rp
277,200
1,069,200
106,920
21,780
2,217,600
12,375
12,210
509,750 Rp
70,000
90,000
90,000
5,372,765 RINCIAN :
Rp
Rp
Rp
737,800 Rp
2,845,800 Rp
284,580 Rp
737,800
2,845,800
284,580
Rp
Rp
Rp
110,000
3,200,000
18,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
489,800 Rp
70,000
90,000
90,000
110,000
3,200,000
115,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
57,970 Rp
1,349,120 Rp
97,495 Rp
57,970
1,349,120
97,495
4,055,544 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
463,680
1,788,480
178,848
36,432
635,904
952,200
Rp
Rp
Rp
Rp
Rp
Rp
463,680
1,788,480
178,848
36,432
635,904
952,200
476,000 Rp
70,000
90,000
90,000
110,000
3,200,000
15,000
1,418,480 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
139,762
536,400
53,640
109,813
572,160
6,705
Rp
Rp
Rp
Rp
Rp
Rp
139,762
536,400
53,640
109,813
572,160
6,705
Rp
Rp
Rp
Rp
Rp
Rp
140,700 Rp
70,000
90,000
90,000
110,000
85,000
562,800 RINCIAN :
Rp
Rp
Rp
Rp
Rp
2,800
180,000
18,000
22,000
340,000
Rp
Rp
Rp
Rp
Rp
2,800
180,000
18,000
22,000
340,000
Rp
Rp
65,438 Rp
70,000
1,570,512 RINCIAN :
Rp
252,000 Rp
252,000
Rp
Rp
Rp
Rp
90,000
90,000
110,000
40,000
Rp
Rp
Rp
Rp
Rp
Rp
40,655 Rp
70,000
90,000
90,000
110,000
30,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
324,000
32,400
2,112
960,000
Rp
Rp
Rp
Rp
324,000
32,400
2,112
960,000
1,626,200 RINCIAN :
Rp
Rp
Rp
Rp
Rp
28,000
360,000
36,000
2,200
1,200,000
Rp
Rp
Rp
Rp
Rp
28,000
360,000
36,000
2,200
1,200,000
39,690 Rp
70,000
90,000
90,000
110,000
20,000
793,800 RINCIAN :
Rp
Rp
Rp
Rp
Rp
28,000
360,000
3,600
2,200
400,000
Rp
Rp
Rp
Rp
Rp
28,000
360,000
3,600
2,200
400,000
Rp
Rp
Rp
Rp
Rp
Rp
39,690 Rp
70,000
90,000
90,000
110,000
20,000
317,520 RINCIAN :
Rp
Rp
Rp
Rp
Rp
11,200
144,000
1,440
880
160,000
Rp
Rp
Rp
Rp
Rp
11,200
144,000
1,440
880
160,000
Rp
Rp
25,780 Rp
70,000
1,031,200 RINCIAN :
Rp
42,000 Rp
42,000
Rp
Rp
Rp
Rp
90,000
90,000
110,000
9,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
378,160 Rp
70,000
90,000
90,000
110,000
250,000
1,500
70,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
540,000
54,000
35,200
360,000
Rp
Rp
Rp
Rp
540,000
54,000
35,200
360,000
27,212,394 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,533,480
2,914,380
291,438
356,202
17,990,000
1,036,224
90,670
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,533,480
2,914,380
291,438
356,202
17,990,000
1,036,224
90,670
167,650 Rp
70,000
90,000
90,000
110,000
62,000
1,500
70,000
997,518 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
291,550
187,425
18,743
22,908
368,900
89,250
18,743
Rp
Rp
Rp
Rp
Rp
Rp
Rp
291,550
187,425
18,743
22,908
368,900
89,250
18,743
160,650 Rp
70,000
90,000
90,000
110,000
55,000
10,789,254 RINCIAN :
Rp
Rp
Rp
Rp
Rp
3,290,840
2,115,540
211,554
258,566
3,693,800
Rp
Rp
Rp
Rp
Rp
3,290,840
2,115,540
211,554
258,566
3,693,800
Rp
Rp
1,500
70,000
Rp
Rp
1,007,400 Rp
211,554 Rp
1,007,400
211,554
4,420,963 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,503,810
966,735
96,674
118,157
1,372,525
332,987
30,076
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,503,810
966,735
96,674
118,157
1,372,525
332,987
30,076
2,000,000 Rp
2,000,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
185,210 Rp
70,000
90,000
90,000
110,000
57,500
1,500
70,000
Rp
1,000,000 Rp
2,000,000 Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,068,500 Rp
70,000
90,000
90,000
110,000
350,000
2,137,000 RINCIAN :
Rp
Rp
Rp
Rp
Rp
420,000
810,000
9,000
198,000
700,000
Rp
Rp
Rp
Rp
Rp
420,000
810,000
9,000
198,000
700,000
Rp
Rp
Rp
Rp
Rp
Rp
2,299,409 Rp
70,000
90,000
90,000
110,000
1,850,000
4,598,818 RINCIAN :
Rp
Rp
Rp
Rp
Rp
462,000
198,000
1,800
35,200
3,700,000
Rp
Rp
Rp
Rp
Rp
462,000
198,000
1,800
35,200
3,700,000
Rp
1,681,818
Rp
201,818 Rp
201,818
Rp
Rp
Rp
Rp
Rp
Rp
86,150 Rp
70,000
90,000
90,000
110,000
75,000
172,300 RINCIAN :
Rp
Rp
Rp
Rp
Rp
1,400
18,000
1,800
1,100
150,000
Rp
Rp
Rp
Rp
Rp
1,400
18,000
1,800
1,100
150,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
63,938 Rp
70,000
90,000
90,000
110,000
23,000
3,500
127,875 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
1,400
72,000
7,200
1,100
46,000
175
Rp
Rp
Rp
Rp
Rp
Rp
1,400
72,000
7,200
1,100
46,000
175
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
27,967 Rp
70,000
90,000
90,000
110,000
20,000
50,000
50,000
3,459,238 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
173,166
701,322
70,132
40,818
247,380
618,450
1,607,970
Rp
Rp
Rp
Rp
Rp
Rp
Rp
173,166
701,322
70,132
40,818
247,380
618,450
1,607,970
Rp
Rp
Rp
21,448 Rp
70,000
90,000
3,674,471 RINCIAN :
Rp
Rp
335,787 Rp
647,590 Rp
335,787
647,590
Rp
Rp
Rp
Rp
90,000
110,000
50,000
50,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
27,967 Rp
70,000
90,000
90,000
110,000
20,000
50,000
50,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
64,759
56,536
1,027,920
1,541,880
Rp
Rp
Rp
Rp
64,759
56,536
1,027,920
1,541,880
2,941,289 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
147,238
596,314
59,631
34,706
210,340
525,850
1,367,210
Rp
Rp
Rp
Rp
Rp
Rp
Rp
147,238
596,314
59,631
34,706
210,340
525,850
1,367,210
21,448 Rp
70,000
90,000
90,000
110,000
50,000
50,000
1,440,448 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
131,634
253,865
25,386
22,163
402,960
604,440
Rp
Rp
Rp
Rp
Rp
Rp
131,634
253,865
25,386
22,163
402,960
604,440
45,990 Rp
70,000
90,000
90,000
110,000
35,000
20,000
67,000
1,117,557 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
119,070
19,683
13,122
8,019
170,100
72,900
276,777
Rp
Rp
Rp
Rp
Rp
Rp
Rp
119,070
19,683
13,122
8,019
170,100
72,900
276,777
Rp
Rp
67,000
20,000
Rp
Rp
423,306 Rp
14,580 Rp
423,306
14,580
Rp
Rp
Rp
Rp
Rp
Rp
40,400 Rp
70,000
90,000
90,000
110,000
60,000
3,422,284 RINCIAN :
Rp
Rp
Rp
Rp
Rp
592,970
1,143,585
114,359
46,591
1,524,780
Rp
Rp
Rp
Rp
Rp
592,970
1,143,585
114,359
46,591
1,524,780
Rp
150,000 Rp
2,400,000 Rp
2,400,000 Rp
2,400,000
Rp
109,091 Rp
1,090,909 Rp
1,090,909 Rp
1,090,909
Rp
27,273 Rp
54,545 Rp
54,545 Rp
54,545
SUB TOTAL
PROFIT (JASA) 10 %
JUMLAH
PPN 10 %
Rp
Rp
Rp
Rp
367,982,248
36,798,225
404,780,472
40,478,047
Rp
Rp
Rp
Rp
445,258,000 Rp
367,982,248
36,798,225
404,780,472
40,478,047
Rp
Rp
Rp
Rp
367,982,248
36,798,225
404,780,472
40,478,047
445,258,000 Rp
445,258,000
NAMA
BARANG
1 Mandor (L_061)
2 Kepala tukang (L_073)
3 Tukang Kayu (L_079)
4 Tukang Batu (L_079)
5 Tukang Besi (L_079)
6 Tukang Keramik (L_079)
7 Pekerja (L_101)
8 Tukang Cat (L_079)
9 Batu Belah / Batu Gunung (M_010)
10 Batu pecah 2/3 (M_024)
11 Batu Bata kecil
12 Batu bata besar
13 Pasir urug (M_040)
14 Pasir Beton
15 Pasir Pasang (M_041)
16 Semen Portland (M_080)
17 Kayu Balok klas II
18 Kayu Balok klas III (M_180)
19 Kayu Balok klas IV
20 Dolken Kayu 8 - 10 Cm
21 Lem kayu
22 Besi Beton (M_167)
23 Kawat Beton (M_168)
24 Paku Biasa 2"-5" (M_166)
25 Paku kayu
26 Bak fiber = 0,30 m3
27 Kayu papan klas II
28 Kayu papan klas III (M_180)
29 Kayu papan klas IV
30 Cat Dasar tembok setara Mowilex
31 Cat Penutup tembok setara Mowilex
32 Cat kayu dasar
33 Cat kayu penutup
34 Cat meni besi
35 Cat waterprofing
36 Pengencer/ Thinner
37 Minyak Bekisting
38 Plamir
39 Keramik 20 x 20 cm Kw. II
40 Keramik 20 x 20 cm (motif) Kw. II
41 Keramik 30 x 30 cm
BAHAN
TENAGA
38.5415
41.5763
147.7474
131.4325
44.4290
68.7120
739.7754
37.3595
15.1200
37.9716
1,347.3000
5,566.5000
14.5920
24.7972
23.9331
23,452.8785
3.0216
1.1956
1.0440
868.8000
5.9300
6,191.8500
88.4550
113.3190
0.4470
2.0000
10.9653
1.3760
0.3080
51.5036
102.4300
4.1310
6.3180
4.8600
25.4130
0.7290
13.3240
26.5310
23.8700
5.9500
67.1600
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
M3
M3
Bh
Bh
M3
M3
M3
Kg
M3
M3
M3
Btg
Kg
Kg
Kg
Kg
Kg
Unit
M3
M3
M3
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Klg
Kg
M2
M2
M2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
110,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
70,000.00
90,000.00
320,000.00
345,000.00
1,200.00
1,500.00
62,000.00
70,000.00
70,000.00
1,500.00
2,800,000.00
1,900,000.00
1,000,000.00
4,500.00
18,500.00
13,600.00
21,000.00
15,000.00
15,000.00
350,000.00
3,200,000.00
2,300,000.00
1,500,000.00
50,000.00
50,000.00
67,000.00
67,000.00
35,000.00
60,000.00
20,000.00
2,500.00
20,000.00
57,500.00
62,000.00
55,000.00
TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,239,561.70
###
3,741,870.96
###
13,297,266.00
###
11,828,925.00
###
3,998,610.00
###
6,184,080.00
###
51,784,280.80
###
3,362,358.60
###
4,838,400.00
###
13,100,202.00
###
1,616,760.00
###
8,349,750.00
###
904,704.00
###
1,735,804.00
###
1,675,313.50
###
35,179,317.78
###
8,460,480.00
###
2,271,640.00
###
1,044,000.00
###
3,909,600.00
###
109,705.00
###
84,209,160.00
###
1,857,555.00
###
1,699,785.00
###
6,705.00
###
700,000.00
###
35,089,024.00
###
3,164,800.00
###
462,000.00
###
2,575,180.00
###
5,121,500.00
###
276,777.00
###
423,306.00
###
170,100.00
###
1,524,780.00
###
14,580.00
###
33,310.00
###
530,620.00
###
1,372,525.00
###
368,900.00
###
3,693,800.00
###
71.9600
31.6400
8.2800
2.0000
2.0000
2.0000
0.0500
4.0000
28.0000
40.0000
40.0000
24.0000
1.0000
1.0000
1.0000
1.0000
2.0000
16.0000
10.0000
2.0000
2.0000
4.0000
2.0000
0.1200
250,000.00
130,000.00
115,000.00
1,850,000.00
75,000.00
23,000.00
3,500.00
85,000.00
20,000.00
30,000.00
9,000.00
40,000.00
909,090.91
2,727,272.73
454,545.45
2,272,727.27
1,000,000.00
150,000.00
109,090.91
27,272.73
31,818.18
54,545.45
145,454.55
1,681,818.18
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
SUB TOTAL
PROFIT (JASA) 10 %
JUMLAH
PPN 10 %
TOTAL JUMLAH (DIBULATKAN)
Rp
Rp
Rp
Rp
Rp
M2
Lbr
M2
Bh
Bh
Bh
Ls
Bh
Bh
Bh
Bh
Bh
Ls
Ls
Ls
Ls
Unit
Ttk
Bh
Bh
Bh
Bh
Unit
Ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
17,990,000.00
###
4,113,200.00
###
952,200.00
###
3,700,000.00
###
150,000.00
###
46,000.00
###
175.00
###
340,000.00
###
560,000.00
###
1,200,000.00
###
360,000.00
###
960,000.00
###
909,090.91
###
2,727,272.73
###
454,545.45
###
2,272,727.27
###
2,000,000.00
###
2,400,000.00
###
1,090,909.09
###
54,545.45
###
63,636.36
###
218,181.82
###
290,909.09
###
201,818.18
###
###
###
###
###
367,982,247.70
###
36,798,224.77
404,780,472.47
40,478,047.25
445,258,000.00
HIDE SHEET INI SILAHKAN ISI KODE TRANSAKSI SECARA MANUAL KEMBALI
ATAU BISA COPY DARI KODE BAHAN
KODE TRANSAKSI
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
29
30
31
32
33
34
35
36
37
38
39
40
41
URAIAN PENGELUARAN
( BIAYA / SEWA )
KE MENU UT
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
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
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
KREDIT KELAYAKAN
TERMIN 1
TERMIN 2
TERMIN UANG MUKA
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
138
139
140
141
142
143
144
145
146
147
148
149
150
151
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
Tanggal
No. Nota
No. Nota
Pengiriman Pembayaran
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
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
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
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
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
659
660
661
662
663
664
665
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
707
708
709
710
711
712
713
714
715
716
717
718
719
720
721
722
723
724
725
726
727
728
729
730
731
732
733
734
735
736
737
738
739
740
741
742
743
744
745
746
747
748
749
750
751
752
753
754
755
756
757
758
759
760
761
762
763
764
765
766
767
768
769
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
798
799
800
801
802
803
804
805
806
807
808
809
810
811
812
813
814
815
816
817
818
819
820
821
822
823
824
825
826
827
828
829
830
831
832
833
834
835
836
837
838
839
840
841
842
843
844
845
846
847
848
849
850
851
852
853
854
855
856
857
858
859
860
861
862
863
864
865
866
867
868
869
870
871
872
873
874
875
876
877
878
879
880
881
882
883
884
885
886
887
888
889
890
891
892
893
894
895
896
897
898
899
900
901
902
903
904
905
906
907
908
909
910
911
912
913
914
915
916
917
918
919
920
921
922
923
924
925
926
927
928
929
930
931
932
933
934
935
936
937
938
939
940
941
942
943
944
945
946
947
948
949
950
951
952
953
954
955
956
957
958
959
960
961
962
963
964
965
966
967
968
969
970
971
972
973
974
975
976
977
978
979
980
981
982
983
984
985
986
987
988
989
990
991
992
993
994
995
996
997
998
999
1000
( Biaya / Sewa )
Jumlah
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
TOTAL
Rp
TANGGAL
PROYEK
PEMASUKAN
( TERMIN )
PENGELUARAN
SUDAH DIBAYAR
BELUM DIBAYAR
TOTAL
PENGELUARAN
Pembangunan Gedung
Kesehatan
2
3
4
5
Rp
Rp
Rp
Rp
SALDO
Rp