4,646,604,000.00
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
>>>
>>>
>>>
MULAI
>>>
>>>
>>>
>>>
>>>
>>>
DILARANG MENYEBARLUASKAN ISI KONTEN / APLIKASI EXCEL INI TANPA SEIJIN PENULIS / PEM
MENU UTAMA
CONTOH 1
AKAN R A B
MULAI
B LAINNYA
AN KEUANGAN PROYEK
ASUKAN PROYEK
GELUARAN PROYEK
so.bogspot.com
HIDE
SHEET
INI
1 KOTA, TANGGAL
2 NAMA CV
3 NAMA DIREKTUR
: GINDRANG PAMUNGKAS
ALAMAT
5 NO TELP
: (012) 3456789
6 NAMA PROGRAM
7 NAMA KEGIATAN
8 SUMBER DANA
: APBD
9 TAHUN ANGGARAN
: 2016
10 LOKASI
11 NAMA PEKERJAAN
180
180
: 020/OMT/VI/2016
10.00
Rp
384,016,932.14
18 HPS
: Rp
5,000,000,000.00
19 PENAWARAN ANDA
: Rp
4,646,604,000.00
20 SELISIH PENURUNAN
Rp
353,396,000.00
21 PROSENTASE PENURUNAN
7.068
NDRANG PAMUNGKAS
Tunggang Langgang No.01 Desa Sukaduit Kotaraya
12) 3456789
PBD
016
ATAU
25
MINGGU
HARI
20/OMT/VI/2016
384,016,932.14
Rp
5,000,000,000.00
Rp
4,646,604,000.00
Rp
353,396,000.00
%
UTKAN MENGERJAKAN
BACK
NEXT
KODE NO.
0
1
2
3
4
5
6
7
8
9
10
11
12
13
1
2
3
4
5
6
7
8
9
10
11
12
13
14
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
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
552
653
654
655
656
657
658
659
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
Aluminium Uk. 4x10, Profil 4" (coklat)
Besi Profil Lip Chanel 125x50x20x2,3 mm
Air
Ampelas
Angkur baut 12
Balok kayu meranti kelas II
Balok Kayu Kelas II 4x6 cm
Balok kayu Kelas II 3x5 cm
Bambu D15-D20 / 4 m
Bata merah
Batu alam model strip
Batu Pecah (maks 3 cm)
Besi baja WF/ Siku
Besi beton (polos/ ulir)
Boks MCB Presto dan MCB 2x10A
Cat Genteng
Cat Kayu
Cat Meni Kayu
Cat tembok dalam ( setara Vinilek, catylac )
Cat tembok luar ( setara weater sheal )
Closet Jongkok Porselen warna Putih
Closet Duduk monoblok INA Putih Komplit
Down Light 6'' + FL 18 W Philip
Engsel Kuningan untuk Pintu (arch)
Engsel Kuningan untuk Jendela (arch)
Engsel Pintu Atas & Bawah (floor hinge dorma)
Fitting
Floor drain stenlis
Genteng Bubungan
Genteng ex. karangpilang type flat
Grendel kecil
Granit 60 x 60 cm
Balok kayu meranti kelas I
Hak Angin Kuningan
Handle Pintu Galvanis
Isolator
Jalusi besi hollow
Kabel NYM 2.5 mm
Kaca Polos Tebal 5 mm
Kaca One Way Tebal 5 mm
Kaca Ryban t. 5 mm
Kaca Tempred 12 mm
Kaca Cermin KT. H Ukuran 50/70 Cm
Kalsiboard tebal 3,5 mm uk. 1,2x2,4 m
Kalsiplank 0.8/30 cm
Kawat beton
Kayu balok bekisting
Kayu papan bekisting
Kayu Papan Kelas II
Kayu Papan Kelas III
Keramik Dinding 25x40
Keramik 7x25 cm
Keramik Sudut/ Kuku Macan
Kran Air 1/2", 3/4"
Kran Air 1/2", 3/4" wastafel
Kuas
Kunci Tanam Besar 2x Putar (kuningan)
Kunci Pintu KM/WC
Kunci Pintu Kaca
Lampu Hemat Energi 24 W
Lampu V Shape Mirror + TL 2x18 W/ 54 Lengkap
Lem Kayu
List Kayu Profil
List Profil Aluminium U
List Plafond Gypsum
Minyak Bekisting
Multiplek t. 1,2 mm
Paku
Paku
Paku 2"-3"
Paku 5 - 10 cm
Paku Hak Panjang 15 cm
Paku Reng
Paku skrup
Pasir Beton
Pasir Pasang
Pasir Urug
Pasir Urug / PUK
Peddel
Pipa Paralon 5/8"
Pipa PCV 1 1/2" pj 4m AW
Pipa PCV 3" pj 4 m AW
Pipa PCV 3/4" pj 4m AW
Pipa PCV 4" pj 4m AW
ALAT
Alat Bantu
Hummer 1-2 Ton
Alat penyambung/ Las
Stamper
Alat Bantu Perancah scaffolding
A DAN ALAT
O.H
Rp
90,000.00
O.H
Rp
80,000.00
O.H
Rp
80,000.00
O.H
Rp
70,000.00
O.H
Rp
70,000.00
O.H
Rp
70,000.00
O.H
Rp
70,000.00
O.H
Rp
70,000.00
O.H
Rp
70,000.00
O.H
Rp
110,000.00
O.H
Rp
95,000.00
O.H
Rp
60,000.00
O.H
m'
kg
Rp
20,000.00
ltr
Rp
300.00
lbr
Rp
6,000.00
m3
Rp
3,000,000.00
m3
Rp
2,500,000.00
m3
Rp
2,300,000.00
Rp
600.00
Rp
250,000.00
kg
Rp
9,900.00
Set
Rp
50,000.00
kg
Rp
50,000.00
kg
Rp
50,000.00
kg
Rp
50,000.00
kg
Rp
33,000.00
kg
Rp
38,000.00
bh
Rp
780,000.00
bh
Rp
140,000.00
Stel
Rp
40,000.00
bh
Rp
30,000.00
bh
Rp
55,000.00
bh
Rp
12,500.00
bh
Rp
65,000.00
bh
Rp
11,000.00
bh
Rp
600.00
bh
Rp
10,000.00
m3
Rp
3,500,000.00
Set
Rp
20,000.00
bh
Rp
90,000.00
bh
Rp
3,500.00
Rp
10,000.00
Rp
90,000.00
bh
bh
bh
m2
m3
kg
bh
m2
1m
m1
m2
m2
m2
m2
Rp
110,000.00
m2
Rp
80,000.00
Lbr
Rp
45,000.00
m1
Rp
30,000.00
kg
Rp
17,000.00
m3
Rp
2,000,000.00
m3
Rp
2,200,000.00
Rp
1,500,000.00
bh
Rp
5,000.00
bh
Rp
2,000.00
bh
Rp
37,000.00
bh
Rp
77,500.00
bh
Rp
7,500.00
bh
Rp
130,000.00
Stel
Rp
70,000.00
stel
Rp
150,000.00
bh
Rp
250,000.00
kg
Rp
16,000.00
m1
Rp
20,000.00
ltr
Rp
5,000.00
Rp
17,000.00
Rp
15,000.00
kg
Rp
15,000.00
kg
Rp
25,000.00
m3
Rp
180,000.00
m3
Rp
135,000.00
m3
Rp
80,000.00
btg
Rp
30,000.00
ljr
Rp
180,000.00
ljr
Rp
140,000.00
ljr
Rp
20,000.00
ljr
Rp
172,000.00
m3
m3
bh
bh
m1
m1
m2
kg
kg
kg
kg
kg
m3
m3
ljr
kg
Rp
20,000.00
Lbr
Rp
95,000.00
Rp
20,000.00
m1
Rp
6,000.00
bh
Rp
1,000.00
bh
Rp
33,000.00
bh
Rp
38,000.00
Tube
Rp
38,000.00
kg
Rp
6,000.00
kg
Rp
1,250.00
bh
Rp
1,500.00
bh
Rp
50,000.00
m2
Rp
200,000.00
bh
Rp
30,000.00
bh
Rp
2,500.00
m3
Rp
75,000.00
m2
Rp
30,000.00
m2
Rp
37,500.00
m2
Rp
45,000.00
ltr
Rp
7,500.00
m1
Rp
118,000.00
m1
Rp
8,000.00
bh
Rp
260,000.00
Rp
15,000.00
bh
Stel
bh
m1
m1
bh
set
hari
bh
m1
m2
m1
m2
m1
m3
set
Ls
set
Rp
260,000.00
jam
Rp
65,000.00
set
Rp
55,000.00
bln
Rp
30,000.00
HIDE
SHEET
INI
NO.
A
I
1
2
3
4
5
II
1
BACK
ISI JAD
INPUT JAD
URAIAN PEKERJAAN
2
3
4
B
I
1
2
3
4
II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
III
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
IV
1
2
3
4
5
6
7
8
9
10
11
12
13
14
V
1
2
3
4
5
VI
1
2
3
4
5
6
7
8
9
VII
1
2
3
4
5
6
C
I
1
2
3
4
5
6
II
1
2
3
4
5
6
7
8
D
I
1
2
3
4
5
6
7
E
I
1
2
3
4
5
6
7
8
9
10
11
12
13
PEKERJAAN M/E
PEKERJAAN ELEKTRIKAL
Pasang Instalasi titik Lampu
Lampu V Shape Mirror TL 2x18 W/54
Pasang Down Light 6"+Lampu FL 18 Watt Phili
Pasang Saklar Engkel Push On Off Cream A107
Pasang Saklar Seri Push On Off Cream A108
Pasang Stop Kontak 6100/6122, 240
Pasang Box Presto + MCB MG 2x6 Amp
PEKERJAAN SANITASI
PEKERJAAN SANITASI
Pasang Closet Duduk monoblok INA Putih Kom
Pasang Floor Drain Stainless
Pasang Kran Air untuk KM/WC 3/4" AW Stai
Pasang Kran Stainless Washtasfel
Pasang Washtafel Amstad
Pasang Soap Holder
Pasang Kaca Cermin KT. H Ukuran 50/70 Cm
Pasang Pipa Air Bersih PVC 3/4" AW
Pasang Pipa Air Bersih PVC 1 1/2" AW
Pasang Pipa Air Kotor PVC D 3" AW
Pasang Pipa Air Kotor PVC D 4" AW
Pasang Septicktank 3 Lubang + Resapan
Pasang Pipa Air Limbah PVC D 4" AW
14
15
II
1
2
3
A
I
1
2
II
1
1
2
TARGET PELAKSANAAN
JML. KOMULATIF PELAKSANAAN
KERJAAN
BOBOT DIKERJAKAN
(%)
MINGGU KE
ESMAS
N TANAH
0.018
10
2
0.028
10
0.118
10
0.264
10
0.081
10
0.018
ng
g Bowplank
Berat
dung Induk
1.133
0.691
0.224
KTUR
x20 cm, P=10.00 m
8.703
0.211
g
s t. 05 cm
UR
0.710
m, K 225 Kg/cm
m, K 225 Kg/cm
K 225 Kg/cm
5 Kg/cm
5 Kg/cm
cm, K 225 Kg/cm
K 225 Kg/cm
175 Kg/cm
225 Kg/cm
15x15 (Kuda-2), K 225
-2), K 225 Kg/cm
g/cm2
25 Kg/cm2
n 18 cm, K 225 Kg/cm2
0.543
0.093
0.198
0.839
0.137
0.214
0.488
0.204
0.189
0.359
0.370
0.199
0.617
0.613
0.283
10
12
12
11
13
13
13
16
16
16
17
17
17
17
17
17
17
17
17
17
17
ai K 175 Kg/cm
m
m
5x15 (Kuda-2)
2)
18 cm
.30 m
.30 m
cm
x34 cm
0.840
17
1.184
14
13
14
14
14
14
14
14
15
15
15
16
16
16
16
0.634
1.911
0.469
0.593
2.156
0.531
0.448
0.875
1.003
0.420
1.385
0.532
0.187
0.474
0.173
0.105
0.666
0.145
0.227
0.887
15
15
15
15
15
15
0.322
0.410
0.476
0.650
0.264
0.819
0.538
dan 18 cm
Pc : 4Ps
0.149
1.995
0.478
1.530
4 Ps
lom
0.348
5x50x20x2.3 mm
1.923
s 6/12cm
12cm
g
arangpilang + Cat Genteng
0.302
1.494
0.140
0.149
0.067
0.013
0.116
0.552
0.162
15
15
15
15
15
15
16
16
18
18
18
18
17
19
19
19
19
19
19
19
19
19
JENDELA & BV
eranti Klas I
Tempered )
eranti Klas I
C) Kayu Meranti Klas I
Meranti Klas I
Klas I
m Dalam Warna/Motif
i KM/WC
Cm KM/WC
Cm Ruang Layanan
20 cm
0.426
0.089
0.452
0.237
0.969
0.108
2.542
0.137
0.396
1.241
0.285
0.195
11
11
11
11
11
11
21
21
22
22
23
23
DAN PAGAR
ard t. 3,5 mm
e C3 10x10
3.000
0.548
0.558
0.774
0.610
0.358
0.267
0.017
20
20
20
23
24
24
23
23
0.547
W/54
L 18 Watt Philips
ff Cream A107
Cream A108
240
x6 Amp
0.421
0.333
3/4" AW Stainless
an 50/70 Cm
4" AW
1/2" AW
3" AW
4" AW
Resapan
4" AW
0.234
0.043
0.032
0.029
0.010
0.025
0.017
0.036
0.228
0.020
0.026
0.028
0.041
0.055
0.060
0.178
0.066
16
16
16
16
16.000
16
16
18
18
18
18
18
18
18
18
18
17
17
17
17
.5 m + Tutup
0.047
0.414
00 lt + Pelampung
0.071
0.008
0.059
18
18
24
24
24
N TANAH
si
g Patok
3,230 m)
0.018
1
2
37.448
0.007
100.00
119.000
0
ASING-MASING PEKERJAAN
AN PEKERJAAN
DAN
LAMA
LAMA
PENGERJAAN DIKERJAKAN PENGERJAAN
(MINGGU)
(MINGGU)
MINGGU KE
1
1
1
1
3
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
25
25
25
25
25
25
1
1
1
1
1
1
11
NEXT
WAKTU
PELAKSANAAN
25
MINGGU
TARGET PER
BOBOT
(%)
MINGGU
0.018
0.018
1
2
3
4
5
0.0071
0.0355
3.4044
3.4044
3.4044
0.028
3.4044
0.118
3.4044
3.4044
9
10
11
12
3.4044
5.0467
7.4455
7.2205
0.264
0.081
1.133
0.691
0.224
8.703
0.211
0.710
0.093
0.543
0.198
0.839
0.137
0.214
0.488
0.204
0.189
0.359
0.370
0.199
0.617
0.613
0.283
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
7.9537
7.2923
7.4424
6.1601
5.1743
5.5677
4.6168
4.1068
2.6787
1.6374
1.5373
1.1063
1.1400
0.840
1.184
0.634
1.911
0.469
0.593
2.156
0.531
0.448
0.875
1.003
0.420
1.385
0.532
0.187
0.474
0.173
0.105
0.666
0.145
0.227
0.887
0.322
0.410
0.476
0.650
0.264
0.819
0.538
0.149
1.995
0.478
1.530
0.348
0.302
1.923
1.494
0.140
0.149
0.067
0.013
0.116
0.552
0.162
0.426
0.089
0.452
0.237
0.969
0.108
2.542
0.137
0.396
1.241
0.285
0.195
3.000
0.548
0.558
0.774
0.610
0.358
0.267
0.017
0.547
0.421
0.234
0.043
0.032
0.029
0.010
0.333
0.025
0.017
0.036
0.228
0.020
0.026
0.028
0.041
0.055
0.060
0.178
0.066
0.047
0.414
0.071
0.008
0.059
0.007
0.018
37.448
100.00
PROGRESS
0.0071
0.0426
3.4470
6.8514
10.2558
13.6602
17.0646
20.4690
23.8734
28.9201
36.3656
43.5861
51.5398
58.8321
66.2745
72.4346
77.6089
83.1766
87.7934
91.9003
94.5790
96.2164
97.7537
98.8600
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
KOP
Nomor
: 020/OMT/VI/2016
Lampiran : 1 ( Satu ) Berkas.
Kepada Yth :
POKJA III ULP Kabupaten Kotaraya
Jl. Lurus No.1001 Kotaraya
DI K OTARAYA
Perihal
Rp
4,646,604,00
KOP
4,646,604,000.00
tus Empat Puluh Enam Juta Enam Ratus Empat Ribu Rupiah #
a Surat Penawaran ini, maka kami menyatakan sanggup dan akan tunduk p
dalam Dokumen Pengadaan.
GINDRANG PAMUNGKAS
Direktur
skesmas Sukasehat
mas Sukasehat
ni kami lampirkan :
GINDRANG PAMUNGKAS
Direktur
TOTAL REKAPITULASI
BILL OF QUANTITY
Nama Kegiatan
Jenis Pekerjaan
:
:
Sumber Dana
Tahun Anggaran
Lokasi
:
:
:
APBD
2016
Desa Makmur - Kecamatan Sukasehat
Kabupaten Kotaraya
JENIS PEKERJAAN
NO.
JUMLAH
PPN 10 %
JUMLAH TOTAL
DIBULATKAN
Terbilang :
{ # Empat Milyar Enam Ratus Empat Puluh Enam Juta Enam Ratus Empat Ribu Rupia
GINDRANG PAMUNGKAS
Direktur
NAKAN)
mas Sukasehat
ehat
2,641,245,813.38
Rp
1,582,940,438.70
Rp
Rp
Rp
Rp
4,224,186,252.08
422,418,625.21
4,646,604,877.29
4,646,604,000.00
Juni 2016
ITRA TEKNIK
AMUNGKAS
tur
REKAPITULASI
BILL OF QUANTITY
Nama Program
Nama Kegiatan
Jenis Pekerjaan
:
:
:
Sumber Dana
Tahun Anggaran
Lokasi
:
:
:
APBD
2016
Desa Makmur - Kecamatan Sukasehat
Kabupaten Kotaraya
JENIS PEKERJAAN
NO.
A
B
C
D
E
PEKERJAAN URUGAN
PEKERJAAN PERSIAPAN DAN TANAH
JUMLAH
PPN 10 %
JUMLAH TOTAL
DIBULATKAN
Terbilang :
{ # Empat Milyar Enam Ratus Empat Puluh Enam Juta Enam Ratus Empat Ribu Rup
REKAPITULASI
LL OF QUANTITY
an Masyarakat
an Puskesmas Sukasehat
mas Sukasehat
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,582,940,438.70
Rp
Rp
Rp
Rp
4,224,186,252.08
422,418,625.21
4,646,604,877.29
4,646,604,000.00
GINDRANG PAMUNGKAS
Direktur
K O P (HIDE B
NAMA PEKERJAAN
TAHUN ANGGARAH
LOKASI
KODE
JENIS PEKERJAAN
ANALISA
(1)
(2)
PEKERJAAN GEDUNG PUSKESMAS
PEKERJAAN PERSIAPAN
Pembersihan Lokasi
II
PEKERJAAN TANAH
KODE
JENIS PEKERJAAN
ANALISA
3
Pemadatan tanah per 20 cm
4
PEKERJAAN STRUKTUR
II
10
11
12
13
14
15
KODE
JENIS PEKERJAAN
ANALISA
III
PEKERJAAN PEMBESIAN
1
10
11
12
13
14
15
IV
PEKERJAAN BEKISTING
10
11
KODE
JENIS PEKERJAAN
ANALISA
12
Bekisting Balok B1 18x50 cm
13
14
PEKERJAAN DINDING
VI
VII
KODE
JENIS PEKERJAAN
ANALISA
6
Pasang Boven BV Kayu Meranti Klas I
KODE
JENIS PEKERJAAN
ANALISA
C
PEKERJAAN ARSITEKTUR
I
PEKERJAAN KERAMIK
II
Cat Plafond
PEKERJAAN M/E
PEKERJAAN ELEKTRIKAL
KODE
JENIS PEKERJAAN
ANALISA
7
Pasang Box Presto + MCB MG 2x6 Amp
PEKERJAAN SANITASI
PEKERJAAN SANITASI
10
11
12
13
14
15
Pemasangan Incenirator
II
KODE
JENIS PEKERJAAN
ANALISA
KODE
JENIS PEKERJAAN
ANALISA
PEKERJAAN URUGAN
A
PEKERJAAN PERSIAPAN
II
PEKERJAAN TANAH
BILL OF QUANTITY
Pembangunan Unit Baru Puskesmas Sukasehat
2016
Desa Makmur - Kecamatan Sukasehat
JENIS PEKERJAAN
PERKIRAAN
KUANTITAS
(2)
(3)
N GEDUNG PUSKESMAS
N PERSIAPAN
n Lokasi
1.000
Ls
1.000
Ls
1.000
Ls
1.000
Ls
Pondasi Pile
223.000 Titik
N TANAH
h Pondasi Poer
65.670
m3
399.530
m3
JENIS PEKERJAAN
anah per 20 cm
PERKIRAAN
KUANTITAS
799.060
m3
74.910
m3
2,230.000
M1
223.000
Bh
2.000
ttk
4.790
m3
22.200
m3
8.100
m3
34.300
m3
5.610
m3
8.760
m3
19.950
m3
8.350
m3
8.420
m3
14.660
m3
15.120
m3
8.130
m3
25.200
m3
25.030
11.570
m3
m3
37.460
m3
N STRUKTUR
N PONDASI STRUKTUR
Kepala Pancang
N BETON STRUKTUR
JENIS PEKERJAAN
PERKIRAAN
KUANTITAS
N PEMBESIAN
3,901.660
Kg
2,088.900
Kg
6,298.030
Kg
2, 15x20 cm
1,546.880
Kg
3, 15x15 cm
1,954.800
Kg
Struktur K1 13x34 cm
7,104.010
Kg
K2/KP 15x15 cm
1,750.930
Kg
atai, 12x17 cm
1,476.960
Kg
alok, 18x25 cm
2,882.460
Kg
3,307.250
Kg
2, 18x35 cm (Kuda-2)
1,385.800
Kg
1 18x50 cm
4,563.470
Kg
k tebal 12 cm
1,751.970
Kg
615.030
Kg
1,562.020
Kg
88.800
m2
54.000
m2
342.960
m2
74.860
m2
116.750
m2
306.860
m2
111.330
m2
140.310
m2
ng Balok, 18x25 cm
162.840
m2
222.330
m2
90.300
m2
emesh Lantai
N BEKISTING
JENIS PEKERJAAN
lok B1 18x50 cm
PERKIRAAN
KUANTITAS
280.050
m2
208.600
m2
57.850
m2
889.020
m2
206.480
m2
1,461.450
m2
317.320
m2
1,289.780
m1
2,340.690
Kg
693.800
m2
0.990
m3
189.250
m2
an Reuter
57.000
m1
an Kompress
35.500
m1
iplank 0.8/30 cm
80.140
m1
883.050
m2
57.000
m1
at Lantai tebal 12 cm
N DINDING
N RANGKA ATAP
Profil Lip Chanel 125x50x20x2.3 mm
16.000 Unit
1.000 Unit
17.000 Unit
10.000 Unit
60.000 Unit
JENIS PEKERJAAN
PERKIRAAN
KUANTITAS
16.000 Unit
JENIS PEKERJAAN
PERKIRAAN
KUANTITAS
N ARSITEKTUR
N KERAMIK
652.770
m2
34.230
m2
95.640
m2
299.890
m2
16.710
m2
239.320
m1
714.430
m2
714.430
m2
831.470
m1
714.430
m2
Interior
1,156.200
m2
exterior
622.570
m2
usen+Listplank)
246.880
m2
1.000
Ls
95.000
Ttk
49.000
bh
46.000
bh
32.000
bh
22.000
bh
30.000
bh
amik Sudut
N M/E
N ELEKTRIKAL
JENIS PEKERJAAN
PERKIRAAN
KUANTITAS
4.000 Unit
N SANITASI
N SANITASI
13.000
bh
r Drain Stainless
13.000
bh
13.000
bh
n Stainless Washtasfel
15.000
bh
htafel Amstad
15.000
bh
p Holder
13.000
bh
14.000
bh
80.000
m1
24.000
m1
40.000
m1
36.000
m1
3.000 unit
40.000
m1
2.000 Unit
n Incenirator
1.000 Unit
N TANDON AIR
1.000
Bh
himizu
1.000 Unit
1.000
Ls
JENIS PEKERJAAN
PERKIRAAN
KUANTITAS
JENIS PEKERJAAN
PERKIRAAN
KUANTITAS
N URUGAN
N PERSIAPAN
an Pembersihan Lokasi
1.000
Ls
1.000
Ls
13,205.530
m3
N TANAH
A TIDAK DIGUNAKAN)
UANTITY
s Sukasehat
HARGA SATUAN
JUMLAH HARGA
(4)
(5)
Rp
750,000.00 Rp
750,000.00
Rp
750,000.00 Rp
750,000.00
Rp
1,200,000.00 Rp
1,200,000.00
Rp
5,000,000.00 Rp
5,000,000.00
Rp
50,000.00 Rp
11,150,000.00
Sub Total Rp
18,850,000.00
Rp
51,975.00 Rp
3,413,198.25
Rp
119,790.00 Rp
47,859,698.70
HARGA SATUAN
JUMLAH HARGA
Rp
36,520.00 Rp
29,181,671.20
Rp
126,390.00 Rp
9,467,874.90
Sub Total Rp
89,922,443.05
Total A Rp
108,772,443.05
Rp
164,863.60 Rp
367,645,828.00
Rp
40,000.00 Rp
8,920,000.00
Rp
15,000,000.00 Rp
30,000,000.00
Rp
820,026.90 Rp
3,927,928.85
Sub Total Rp
410,493,756.85
Rp
1,033,843.80 Rp
22,951,332.36
Rp
1,033,843.80 Rp
8,374,134.78
Rp
1,033,843.80 Rp
35,460,842.34
Rp
1,033,843.80 Rp
5,799,863.72
Rp
1,033,843.80 Rp
9,056,471.69
Rp
1,033,843.80 Rp
20,625,183.81
Rp
1,033,843.80 Rp
8,632,595.73
Rp
947,355.20 Rp
7,976,730.78
Rp
1,033,843.80 Rp
15,156,150.11
Rp
1,033,843.80 Rp
15,631,718.26
Rp
1,033,843.80 Rp
8,405,150.09
Rp
1,033,843.80 Rp
26,052,863.76
Rp
Rp
1,033,843.80 Rp
1,033,843.80 Rp
25,877,110.31
11,961,572.77
Rp
947,355.20 Rp
35,487,925.79
Sub Total Rp
257,449,646.30
HARGA SATUAN
JUMLAH HARGA
Rp
12,817.20 Rp
50,008,356.55
Rp
12,817.20 Rp
26,773,849.08
Rp
12,817.20 Rp
80,723,110.12
Rp
12,817.20 Rp
19,826,670.34
Rp
12,817.20 Rp
25,055,062.56
Rp
12,817.20 Rp
91,053,516.97
Rp
12,817.20 Rp
22,442,020.00
Rp
12,817.20 Rp
18,930,491.71
Rp
12,817.20 Rp
36,945,066.31
Rp
12,817.20 Rp
42,389,684.70
Rp
12,817.20 Rp
17,762,075.76
Rp
12,817.20 Rp
58,490,907.68
Rp
12,817.20 Rp
22,455,349.88
Rp
12,817.20 Rp
7,882,962.52
Rp
12,817.20 Rp
20,020,722.74
Sub Total Rp
540,759,846.92
Rp
82,082.00 Rp
7,288,881.60
Rp
82,082.00 Rp
4,432,428.00
Rp
82,082.00 Rp
28,150,842.72
Rp
82,082.00 Rp
6,144,658.52
Rp
82,082.00 Rp
9,583,073.50
Rp
122,056.00 Rp
37,454,104.16
Rp
122,056.00 Rp
13,588,494.48
Rp
123,508.00 Rp
17,329,407.48
Rp
123,508.00 Rp
20,112,042.72
Rp
123,508.00 Rp
27,459,533.64
Rp
123,508.00 Rp
11,152,772.40
HARGA SATUAN
JUMLAH HARGA
Rp
123,508.00 Rp
34,588,415.40
Rp
108,856.00 Rp
22,707,361.60
Rp
108,856.00 Rp
6,297,319.60
Sub Total Rp
246,289,335.82
Rp
94,781.50 Rp
84,262,649.13
Rp
97,817.50 Rp
20,197,357.40
Rp
44,236.50 Rp
64,649,432.93
Rp
46,299.00 Rp
14,691,598.68
Rp
9,883.50 Rp
12,747,540.63
Sub Total Rp
196,548,578.77
Rp
34,705.00 Rp
81,233,646.45
Rp
90,970.00 Rp
63,114,986.00
Rp
5,971,075.00 Rp
5,911,364.25
Rp
33,302.50 Rp
6,302,498.13
Rp
49,423.00 Rp
2,817,111.00
Rp
15,840.00 Rp
562,320.00
Rp
61,380.00 Rp
4,918,993.20
Rp
26,411.00 Rp
23,322,233.55
Rp
120,010.00 Rp
6,840,570.00
Sub Total Rp
195,023,722.58
Rp
1,123,514.85 Rp
17,976,237.66
Rp
3,749,955.00 Rp
3,749,955.00
Rp
1,123,514.85 Rp
19,099,752.52
Rp
1,000,746.32 Rp
10,007,463.18
Rp
681,914.09 Rp
40,914,845.40
HARGA SATUAN
Rp
JUMLAH HARGA
285,331.20 Rp
4,565,299.20
Sub Total Rp
96,313,552.96
Total B Rp
1,942,878,440.20
HARGA SATUAN
JUMLAH HARGA
Rp
164,477.50 Rp
107,365,977.68
Rp
169,097.50 Rp
5,788,207.42
Rp
174,872.50 Rp
16,724,805.90
Rp
174,872.50 Rp
52,442,514.03
Rp
720,065.50 Rp
12,032,294.50
Rp
34,416.25 Rp
8,236,496.95
Sub Total Rp
202,590,296.48
Rp
177,405.00 Rp
126,743,452.01
Rp
32,428.00 Rp
23,167,536.04
Rp
28,347.00 Rp
23,569,680.09
Rp
45,738.00 Rp
32,676,599.34
Rp
22,290.40 Rp
25,772,160.48
Rp
24,270.40 Rp
15,110,022.93
Rp
45,738.00 Rp
11,291,797.44
Rp
700,000.00 Rp
700,000.00
Sub Total Rp
259,031,248.33
Total C Rp
461,621,544.81
Rp
243,100.00 Rp
23,094,500.00
Rp
363,240.00 Rp
17,798,759.90
Rp
214,740.00 Rp
9,878,039.91
Rp
56,166.00 Rp
1,797,312.00
Rp
61,666.00 Rp
1,356,652.00
Rp
40,810.00 Rp
1,224,300.00
HARGA SATUAN
Rp
JUMLAH HARGA
106,187.00 Rp
424,748.02
Sub Total Rp
55,574,311.83
Total D Rp
55,574,311.83
Rp
1,083,472.50 Rp
14,085,142.50
Rp
81,235.00 Rp
1,056,055.00
Rp
55,990.00 Rp
727,870.00
Rp
100,540.00 Rp
1,508,100.00
Rp
640,925.00 Rp
9,613,874.99
Rp
64,735.00 Rp
841,555.00
Rp
79,099.43 Rp
1,107,391.98
Rp
14,952.20 Rp
1,196,176.08
Rp
72,952.20 Rp
1,750,852.75
Rp
58,452.20 Rp
2,338,087.84
Rp
70,052.20 Rp
2,521,879.27
Rp
2,500,000.00 Rp
7,500,000.00
Rp
70,052.20 Rp
2,802,088.08
Rp
1,000,000.00 Rp
2,000,000.00
Rp
17,500,000.00 Rp
17,500,000.00
Sub Total Rp
66,549,073.49
Rp
3,000,000.00 Rp
3,000,000.00
Rp
350,000.00 Rp
350,000.00
Rp
2,500,000.00 Rp
2,500,000.00
Sub Total Rp
5,850,000.00
Total E Rp
72,399,073.49
HARGA SATUAN
Jumlah Total
PEKERJAAN
GEDUNG
PUSKESMAS Rp
JUMLAH HARGA
2,641,245,813.38
HARGA SATUAN
JUMLAH HARGA
Rp
300,000.00 Rp
300,000.00
Rp
750,000.00 Rp
750,000.00
Sub Total Rp
1,050,000.00
119,790.00 Rp
1,581,890,438.70
Sub Total Rp
1,581,890,438.70
Total A Rp
1,582,940,438.70
Jumlah Total
PEKERJAAN
URUGAN Rp
1,582,940,438.70
JUMLAH HARGA Rp
4,224,186,252.08
PPN 10 % Rp
422,418,625.21
JUMLAH TOTAL
HARGA Rp
4,646,604,877.29
DIBULATKAN Rp
4,646,604,000.00
Rp
REKAP
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
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
KODE ANALISA
SATUAN
A.2.3.1.1.
A.A.4.1.1.23.
A.4.4.1.11
M3
M3
M3
M3
M1
M3
M3
M3
KG
KG
M2
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.
51,975.00
119,790.00
36,520.00
126,390.00
164,863.60
820,026.90
947,355.20
1,033,843.80
128,172.00
12,817.20
114,400.00
82,082.00
82,082.00
168,575.00
122,056.00
108,856.00
175,835.00
123,508.00
94,781.50
A.4.4.1.9
M2
Rp.
97,817.50
A.4.4.2.6.
A.4.4.2.4.
M2
M2
M1
KG
M2
M3
M3
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
44,236.50
46,299.00
9,883.50
34,705.00
90,970.00
5,971,075.00
33,302.50
A.A.4.1.1.4.
A.A.4.1.1.5.
A.A.4.1.1.7.
A.A.4.1.1.17.
A.A.4.1.1.20.
A.A.4.1.1.21.
A.A.4.1.1.22.
A.A.4.1.1.24.
A.4.2.1
HARGA SATUAN
M1
M1
M1
M2
M1
M2
M1
M3
UNIT
M2
UNIT
UNIT
UNIT
UNIT
M2
M2
M2
M2
M1
M2
M2
M1
M2
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
49,423.00
15,840.00
61,380.00
26,411.00
120,010.00
21,272.90
141,282.90
6,631,075.00
3,749,955.00
359,089.50
1,123,514.85
1,000,746.32
681,914.09
285,331.20
164,477.50
169,097.50
174,872.50
720,065.50
34,416.25
177,405.00
32,428.00
28,347.00
45,738.00
M2
Rp.
22,290.40
M2
Rp.
24,270.40
TTK
BH
BH
BH
BH
BH
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
243,100.00
363,240.00
214,740.00
56,166.00
61,666.00
40,810.00
BH
UNIT
BH
UNIT
UNIT
BH
BH
BH
M1
M1
M1
M1
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
106,187.00
1,083,472.50
81,235.00
55,990.00
100,540.00
640,925.00
64,735.00
79,099.43
14,952.20
72,952.20
58,452.20
70,052.20
NO.
1
UPAH
2
UPAH
BAHAN
3
UPAH
ALAT
4
UPAH
BAHAN
5
UPAH
BAHAN
ALAT
6
UPAH
BAHAN
7
UPAH
BAHAN
8
UPAH
BAHAN
9
UPAH
BAHAN
10
11
BAHAN
12
UPAH
13
UPAH
14
BAHAN
15
UPAH
ALAT
16
UPAH
17
BAHAN
18
UPAH
ALAT
19
UPAH
BAHAN
20
UPAH
BAHAN
21
UPAH
BAHAN
22
UPAH
BAHAN
23
UPAH
BAHAN
24
UPAH
BAHAN
25
UPAH
BAHAN
26
UPAH
BAHAN
27
UPAH
BAHAN
28
UPAH
BAHAN
29
UPAH
BAHAN
30
UPAH
BAHAN
31
UPAH
BAHAN
32
UPAH
BAHAN
33
UPAH
BAHAN
34
35
UPAH
BAHAN
36
UPAH
BAHAN
37
UPAH
BAHAN
38
UPAH
BAHAN
39
UPAH
BAHAN
40
UPAH
BAHAN
41
UPAH
BAHAN
42
UPAH
BAHAN
43
UPAH
BAHAN
44
UPAH
BAHAN
45
UPAH
BAHAN
46
UPAH
BAHAN
47
UPAH
BAHAN
48
UPAH
BAHAN
49
UPAH
BAHAN
50
UPAH
BAHAN
51
UPAH
BAHAN
52
UPAH
BAHAN
53
UPAH
BAHAN
54
UPAH
BAHAN
55
UPAH
BAHAN
56
UPAH
BAHAN
57
UPAH
BAHAN
58
UPAH
BAHAN
59
UPAH
BAHAN
60
UPAH
BAHAN
61
UPAH
BAHAN
62
UPAH
BAHAN
63
UPAH
BAHAN
64
UPAH
BAHAN
65
UPAH
BAHAN
66
UPAH
BAHAN
67
UPAH
BAHAN
68
UPAH
BAHAN
69
UPAH
BAHAN
70
UPAH
BAHAN
1 M3 MEMBUAT LANTAI KERJA BETON MUTU FC=7.4 MPA (K100), SLUMP (3-6),
W/C=0.87
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Semen portland
Pasir Beton
Batu Pecah (maks 3 cm)
Air
1 M3 MEMBUAT LANTAI KERJA BETON MUTU FC=14.5 MPA (K175), SLUMP (12
2), W/C=0.66
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Semen portland
Pasir Beton
Batu Pecah (maks 3 cm)
Air
1 M3 MEMBUAT LANTAI KERJA BETON MUTU FC=19.3 MPA (K225), SLUMP (12
2), W/C=0.58
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Semen portland
Pasir Beton
Batu Pecah (maks 3 cm)
Air
Tukang Kayu
Kepala Tukang Kayu
Mandor
Bahan Bekisting Digunakan 5X Pakai
Tukang Kayu
Kepala Tukang Kayu
Mandor
Bahan Bekisting Digunakan 5X Pakai
Semen portland
Pasir Pasang
Kepala Tukang
Mandor
Besi Profil Lip Chanel 125x50x20x2,3 mm
1 M2 PEMASANGAN GENTENG
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Genteng ex. karangpilang type flat
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Semen portland
Pasir Pasang
Genteng Bubungan
1 M2 MENGECAT GENTENG
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Cat Genteng
1 UNIT PASANG KUSEN DAN DAUN JENDELA TYPE J1, KAYU KELAS I
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Pembuatan Kusen
Pembuatan Daun Pintu
Kaca Ryban t. 5 mm
Grendel kecil
Hak Angin Kuningan
Isolator
Kabel NYM 2.5 mm
Pipa Paralon 5/8"
T doos Pvc
Fitting
SATUAN
HARGA SATUAN
KUANTITAS
A.2.3.1.1.
O.H
O.H
0.7500
0.0250
Rp
Rp
60,000.00
90,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
m3
0.3000
0.0100
1.2000
Rp
Rp
Rp
60,000.00
90,000.00
75,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
set
0.5000
0.0050
0.0500
Rp
Rp
Rp
60,000.00
90,000.00
55,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
m3
0.3000
0.0100
1.2000
Rp
Rp
Rp
60,000.00
90,000.00
80,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
O.H
m1
set
jam
0.0520
0.0104
0.0052
0.0104
0.0104
1.0000
0.0728
0.1000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
90,000.00
110,000.00
95,000.00
118,000.00
260,000.00
65,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.A.4.1.1.4.
O.H
O.H
O.H
O.H
kg
m3
m3
ltr
1.2000
0.2000
0.0200
0.0600
230.0000
0.6378
0.7607
200.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.A.4.1.1.5.
O.H
O.H
O.H
1.2000
0.2750
0.0280
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
O.H
kg
m3
m3
ltr
0.0830
326.0000
0.5429
0.7622
215.0000
Rp
Rp
Rp
Rp
Rp
90,000.00
1,250.00
180,000.00
250,000.00
300.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.A.4.1.1.7.
O.H
O.H
O.H
O.H
kg
m3
m3
ltr
1.6500
0.2750
0.0280
0.0830
371.0000
0.4986
0.7756
215.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.A.4.1.1.17.
O.H
O.H
0.0700
0.0700
Rp
Rp
60,000.00
70,000.00
O.H
O.H
kg
kg
0.0070
0.0040
10.5000
0.1500
Rp
Rp
Rp
Rp
80,000.00
90,000.00
9,900.00
17,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
KG
0.1000
Rp
116,520.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
m3
kg
ltr
0.0450
0.3000
0.1000
Rp
Rp
Rp
2,200,000.00
15,000.00
5,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.A.4.1.1.20.
O.H
0.5200
Rp
60,000.00
O.H
O.H
O.H
M2
0.2600
0.0260
0.0260
0.2000
Rp
Rp
Rp
Rp
70,000.00
80,000.00
90,000.00
104,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.A.4.1.1.21.
O.H
O.H
O.H
O.H
M2
0.5200
0.2600
0.0260
0.0260
0.2000
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
104,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
m3
kg
ltr
m3
Lbr
0.0400
0.4000
0.2000
0.0150
0.3500
Rp
Rp
Rp
Rp
Rp
2,000,000.00
15,000.00
5,000.00
2,200,000.00
95,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.A.4.1.1.22.
O.H
O.H
O.H
O.H
bln
M2
0.6600
0.3300
0.0330
0.0330
0.4000
0.2000
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
153,250.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.A.4.1.1.24.
O.H
0.6600
Rp
60,000.00
O.H
O.H
O.H
M2
0.3300
0.0330
0.0330
0.2000
Rp
Rp
Rp
Rp
70,000.00
80,000.00
90,000.00
153,250.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
m3
kg
ltr
m3
Lbr
0.0400
0.4000
0.2000
0.0180
0.3500
Rp
Rp
Rp
Rp
Rp
2,000,000.00
15,000.00
5,000.00
2,200,000.00
95,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.A.4.1.1.23.
O.H
O.H
O.H
O.H
bln
M2
0.6600
0.3300
0.0330
0.0330
0.4000
0.2000
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
159,850.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.4.4.1.11
O.H
O.H
O.H
O.H
bh
kg
m3
0.3000
0.1000
0.0100
0.0150
70.0000
8.3200
0.0490
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
600.00
1,250.00
135,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.4.4.1.9
O.H
O.H
O.H
O.H
bh
0.3000
0.1000
0.0100
0.0150
70.0000
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
600.00
kg
m3
11.5000
0.0400
Rp
Rp
1,250.00
135,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.4.4.2.6.
O.H
O.H
O.H
O.H
kg
m3
0.3000
0.1500
0.0150
0.0150
4.4160
0.0270
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
135,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.4.4.2.4.
O.H
O.H
O.H
O.H
kg
m3
0.3000
0.1500
0.0150
0.0150
6.2400
0.0240
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
135,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
kg
m3
0.0570
0.0380
1.5000
0.0020
Rp
Rp
Rp
Rp
60,000.00
90,000.00
1,250.00
135,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
A.4.2.1
O.H
O.H
0.0600
0.0600
Rp
Rp
60,000.00
70,000.00
O.H
O.H
kg
0.0060
0.0030
1.1500
Rp
Rp
Rp
80,000.00
90,000.00
20,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m1
m1
bh
set
0.1000
0.1000
0.0100
0.0500
3.1000
4.1000
9.0000
0.1000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
8,000.00
6,000.00
1,500.00
15,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m3
kg
kg
6.0000
18.0000
1.8000
0.3000
1.2000
1.2500
1.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
3,000,000.00
17,000.00
16,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m3
m3
kg
0.0100
0.0100
0.0050
0.0025
0.0048
0.0060
0.1500
Rp
60,000.00
Rp
70,000.00
Rp
80,000.00
Rp
90,000.00
Rp
2,500,000.00
Rp
2,300,000.00
Rp
17,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
0.4000
0.2000
Rp
Rp
60,000.00
70,000.00
O.H
O.H
m3
kg
0.0200
0.0020
0.0023
0.1000
Rp
Rp
Rp
Rp
80,000.00
90,000.00
1,500,000.00
17,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m3
0.1000
0.1000
0.0100
0.0050
0.0001
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
1,500,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m1
kg
0.1000
0.2000
0.0200
0.0050
1.1000
0.0500
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
15,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
bh
0.1500
0.0750
0.0080
0.0080
14.0000
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
600.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
kg
m3
bh
0.4000
0.2000
0.0200
0.0020
8.0000
0.0320
5.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
135,000.00
11,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
kg
0.0200
0.0630
0.0063
0.0025
0.2600
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
50,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
M1
M2
1.0000
1.0000
Rp
Rp
109,100.00
19,339.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m3
kg
kg
6.0000
18.0000
1.8000
0.3000
1.2000
1.2500
1.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
3,500,000.00
17,000.00
16,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m2
stel
bh
bh
m2
Tube
0.0150
0.1500
0.0150
0.0080
12.5130
1.0000
4.0000
4.0000
6.2565
1.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
110,000.00
150,000.00
55,000.00
90,000.00
200,000.00
38,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m3
kg
kg
0.8000
2.4000
0.0240
0.0400
0.0280
0.1250
0.3000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
3,500,000.00
17,000.00
16,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
M3
M2
m2
m2
bh
Stel
0.0150
0.1500
0.0150
0.0080
0.0638
0.2957
1.1925
0.8480
1.0000
3.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
6,028,250.00
326,445.00
90,000.00
200,000.00
130,000.00
40,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
M3
M2
m2
m2
0.0150
0.1500
0.0150
0.0080
0.0627
0.2928
0.9255
0.8480
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
6,028,250.00
326,445.00
90,000.00
200,000.00
Stel
bh
2.0000
1.0000
Rp
Rp
70,000.00
30,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
M3
M2
m2
bh
Set
0.0150
0.1500
0.0150
0.0080
0.0717
0.2570
0.6720
1.0000
1.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
6,028,250.00
326,445.00
90,000.00
10,000.00
20,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
M3
M2
m2
bh
bh
Set
0.0150
0.1500
0.0150
0.0080
0.0212
0.0672
0.0704
1.0000
2.0000
1.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
6,028,250.00
326,445.00
90,000.00
10,000.00
30,000.00
20,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m2
kg
m3
kg
0.7000
0.3500
0.0350
0.0350
1.1000
10.0000
0.0450
1.5000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
45,000.00
1,250.00
135,000.00
6,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m2
kg
m3
kg
0.9000
0.4500
0.0450
0.0450
1.1000
10.0000
0.0450
1.5000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
1,250.00
135,000.00
6,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m2
kg
m3
kg
0.9000
0.4500
0.0450
0.0450
1.1000
10.0000
0.0450
1.0000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
37,500.00
1,250.00
135,000.00
6,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
bh
m3
kg
kg
0.9000
0.4500
0.0450
0.0450
106.0000
0.0180
9.3000
2.9000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
5,000.00
135,000.00
1,250.00
6,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
bh
kg
kg
0.0500
0.0500
0.0050
0.0025
11.0000
1.2500
0.1000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
2,000.00
1,250.00
6,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m1
Ls
0.0600
0.0600
0.0060
0.0030
4.0000
1.0000
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
20,000.00
72,727.27
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
Lbr
kg
0.1000
0.0500
0.0050
0.0050
0.3640
0.1100
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
45,000.00
25,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m1
kg
0.0210
0.0210
0.0020
0.0020
1.0500
0.1000
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
20,000.00
17,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
0.0700
0.0090
0.0060
0.0030
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
kg
kg
kg
kg
bh
ltr
lbr
0.2000
0.1500
0.1700
0.2600
0.0100
0.0300
0.2000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
50,000.00
20,000.00
50,000.00
50,000.00
7,500.00
7,500.00
6,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
kg
kg
kg
0.0200
0.0630
0.0063
0.0030
0.1000
0.1000
0.2600
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
20,000.00
33,000.00
33,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
kg
kg
kg
0.0200
0.0630
0.0063
0.0030
0.1000
0.1000
0.2600
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
20,000.00
38,000.00
38,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
0.3000
0.5000
0.0500
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
bh
m1
btg
bh
bh
4.0000
7.5000
2.0000
1.0000
1.0000
Rp
Rp
Rp
Rp
Rp
3,500.00
10,000.00
30,000.00
2,500.00
12,500.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
bh
Ls
0.1000
0.2000
0.0200
0.0200
1.0000
0.2500
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
250,000.00
227,272.73
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
0.1000
0.2000
Rp
Rp
60,000.00
70,000.00
O.H
O.H
bh
Ls
0.0200
0.0200
1.0000
0.2500
Rp
Rp
Rp
Rp
80,000.00
90,000.00
140,000.00
127,272.73
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
bh
0.0010
0.2000
0.0500
1.0000
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
33,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
bh
0.0010
0.2000
0.0500
1.0000
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
38,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
bh
0.0900
0.0100
1.0000
Rp
Rp
Rp
70,000.00
80,000.00
30,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
Set
m1
Ls
0.0500
0.1000
0.0010
0.0010
1.0000
2.5000
0.2500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
50,000.00
10,000.00
45,454.55
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
bh
kg
m3
1.0000
1.5000
0.1500
0.1600
1.0000
6.0000
0.0450
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
780,000.00
1,250.00
135,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
bh
0.0100
0.1000
0.0100
0.0050
1.0000
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
65,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
bh
bh
0.1500
0.0300
1.0000
1.0000
Rp
Rp
Rp
Rp
70,000.00
80,000.00
37,000.00
1,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
bh
bh
0.1500
0.0300
1.0000
1.0000
Rp
Rp
Rp
Rp
70,000.00
80,000.00
77,500.00
1,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
bh
kg
m3
Ls
1.2000
1.4500
0.1500
0.0600
1.2000
6.0000
0.0100
0.2500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
260,000.00
1,250.00
135,000.00
283,636.36
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
bh
0.0100
0.1000
0.0100
0.0050
1.0000
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
50,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
m2
0.0107
0.1071
0.0107
0.0006
0.7857
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
80,000.00
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
ljr
Ls
0.0360
0.0600
0.0060
0.0018
0.2500
0.3500
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
20,000.00
4,545.45
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
ljr
Ls
0.0360
0.0600
0.0060
0.0018
0.2500
0.3500
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
180,000.00
40,909.09
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
ljr
Ls
0.0360
0.0600
0.0060
0.0018
0.2500
0.3500
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
140,000.00
31,818.18
JUMLAH
PROFIT (JASA) 10 %
TOTAL
O.H
O.H
O.H
O.H
0.0360
0.0600
0.0060
0.0018
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
ljr
Ls
0.2500
0.3500
Rp
Rp
172,000.00
39,090.91
JUMLAH
PROFIT (JASA) 10 %
TOTAL
AN)
TOTAL HARGA
Rp.
Rp.
45,000.00
2,250.00
Rp.
Rp.
47,250.00
4,725.00
Rp.
51,975.00
Rp.
Rp.
Rp.
18,000.00
900.00
90,000.00
Rp.
Rp.
108,900.00
10,890.00
Rp.
119,790.00
Rp.
Rp.
Rp.
30,000.00
450.00
2,750.00
Rp.
Rp.
33,200.00
3,320.00
Rp.
36,520.00
Rp.
Rp.
Rp.
18,000.00
900.00
96,000.00
Rp.
Rp.
114,900.00
11,490.00
Rp.
126,390.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,120.00
728.00
468.00
1,144.00
988.00
118,000.00
18,928.00
6,500.00
Rp.
Rp.
149,876.00
14,987.60
Rp.
164,863.60
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
72,000.00
14,000.00
1,600.00
5,400.00
287,500.00
114,804.00
190,175.00
60,000.00
Rp.
Rp.
745,479.00
74,547.90
Rp.
820,026.90
Rp.
Rp.
Rp.
72,000.00
19,250.00
2,240.00
Rp.
Rp.
Rp.
Rp.
Rp.
7,470.00
407,500.00
97,722.00
190,550.00
64,500.00
Rp.
Rp.
861,232.00
86,123.20
Rp.
947,355.20
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
99,000.00
19,250.00
2,240.00
7,470.00
463,750.00
89,748.00
193,900.00
64,500.00
Rp.
Rp.
939,858.00
93,985.80
Rp.
1,033,843.80
Rp.
Rp.
4,200.00
4,900.00
Rp.
Rp.
Rp.
Rp.
560.00
360.00
103,950.00
2,550.00
Rp.
Rp.
116,520.00
11,652.00
Rp.
128,172.00
Rp.
11,652.00
Rp.
Rp.
Rp.
11,652.00
1,165.20
12,817.20
Rp.
Rp.
Rp.
99,000.00
4,500.00
500.00
Rp.
Rp.
104,000.00
10,400.00
Rp.
114,400.00
Rp.
31,200.00
Rp.
Rp.
Rp.
Rp.
18,200.00
2,080.00
2,340.00
20,800.00
Rp.
Rp.
74,620.00
7,462.00
Rp.
82,082.00
Rp.
Rp.
Rp.
Rp.
Rp.
31,200.00
18,200.00
2,080.00
2,340.00
20,800.00
Rp.
Rp.
74,620.00
7,462.00
Rp.
82,082.00
Rp.
Rp.
Rp.
Rp.
Rp.
80,000.00
6,000.00
1,000.00
33,000.00
33,250.00
Rp.
Rp.
Rp.
153,250.00
15,325.00
168,575.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
39,600.00
23,100.00
2,640.00
2,970.00
12,000.00
30,650.00
Rp.
Rp.
110,960.00
11,096.00
Rp.
122,056.00
Rp.
39,600.00
Rp.
Rp.
Rp.
Rp.
23,100.00
2,640.00
2,970.00
30,650.00
Rp.
Rp.
98,960.00
9,896.00
Rp.
108,856.00
Rp.
Rp.
Rp.
Rp.
Rp.
80,000.00
6,000.00
1,000.00
39,600.00
33,250.00
Rp.
Rp.
159,850.00
15,985.00
Rp.
175,835.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
39,600.00
23,100.00
2,640.00
2,970.00
12,000.00
31,970.00
Rp.
Rp.
112,280.00
11,228.00
Rp.
123,508.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
18,000.00
7,000.00
800.00
1,350.00
42,000.00
10,400.00
6,615.00
Rp.
Rp.
86,165.00
8,616.50
Rp.
94,781.50
Rp.
Rp.
Rp.
Rp.
Rp.
18,000.00
7,000.00
800.00
1,350.00
42,000.00
Rp.
Rp.
14,375.00
5,400.00
Rp.
Rp.
88,925.00
8,892.50
Rp.
97,817.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
18,000.00
10,500.00
1,200.00
1,350.00
5,520.00
3,645.00
Rp.
Rp.
40,215.00
4,021.50
Rp.
44,236.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
18,000.00
10,500.00
1,200.00
1,350.00
7,800.00
3,240.00
Rp.
Rp.
42,090.00
4,209.00
Rp.
46,299.00
Rp.
Rp.
Rp.
Rp.
3,420.00
3,420.00
1,875.00
270.00
Rp.
Rp.
Rp.
8,985.00
898.50
9,883.50
Rp.
Rp.
3,600.00
4,200.00
Rp.
Rp.
Rp.
480.00
270.00
23,000.00
Rp.
Rp.
31,550.00
3,155.00
Rp.
34,705.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,000.00
7,000.00
800.00
4,500.00
24,800.00
24,600.00
13,500.00
1,500.00
Rp.
Rp.
82,700.00
8,270.00
Rp.
90,970.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
360,000.00
1,260,000.00
144,000.00
27,000.00
3,600,000.00
21,250.00
16,000.00
Rp.
Rp.
Rp.
5,428,250.00
542,825.00
5,971,075.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
600.00
700.00
400.00
225.00
12,000.00
13,800.00
2,550.00
30,275.00
3,027.50
Rp.
33,302.50
Rp.
Rp.
24,000.00
14,000.00
Rp.
Rp.
Rp.
Rp.
1,600.00
180.00
3,450.00
1,700.00
Rp.
Rp.
44,930.00
4,493.00
Rp.
49,423.00
Rp.
Rp.
Rp.
Rp.
Rp.
6,000.00
7,000.00
800.00
450.00
150.00
Rp.
Rp.
14,400.00
1,440.00
Rp.
15,840.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,000.00
14,000.00
1,600.00
450.00
33,000.00
750.00
Rp.
Rp.
55,800.00
5,580.00
Rp.
61,380.00
Rp.
Rp.
Rp.
Rp.
Rp.
9,000.00
5,250.00
640.00
720.00
8,400.00
Rp.
Rp.
24,010.00
2,401.00
Rp.
26,411.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
24,000.00
14,000.00
1,600.00
180.00
10,000.00
4,320.00
55,000.00
Rp.
Rp.
109,100.00
10,910.00
Rp.
120,010.00
Rp.
Rp.
Rp.
Rp.
Rp.
1,200.00
4,410.00
504.00
225.00
13,000.00
Rp.
Rp.
19,339.00
1,933.90
Rp.
21,272.90
Rp.
Rp.
109,100.00
19,339.00
Rp.
Rp.
128,439.00
12,843.90
Rp.
141,282.90
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
360,000.00
1,260,000.00
144,000.00
27,000.00
4,200,000.00
21,250.00
16,000.00
Rp.
Rp.
6,028,250.00
602,825.00
Rp.
6,631,075.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
900.00
10,500.00
1,200.00
720.00
1,376,430.00
150,000.00
220,000.00
360,000.00
1,251,300.00
38,000.00
Rp.
Rp.
3,409,050.00
340,905.00
Rp.
3,749,955.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
48,000.00
168,000.00
1,920.00
3,600.00
98,000.00
2,125.00
4,800.00
Rp.
Rp.
326,445.00
32,644.50
Rp.
359,089.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
900.00
10,500.00
1,200.00
720.00
384,602.35
96,529.79
107,325.00
169,600.00
130,000.00
120,000.00
Rp.
Rp.
1,021,377.14
102,137.71
Rp.
1,123,514.85
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
900.00
10,500.00
1,200.00
720.00
377,971.28
95,583.10
83,295.00
169,600.00
Rp.
Rp.
140,000.00
30,000.00
Rp.
Rp.
909,769.38
90,976.94
Rp.
1,000,746.32
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
900.00
10,500.00
1,200.00
720.00
432,225.53
83,896.37
60,480.00
10,000.00
20,000.00
Rp.
Rp.
619,921.90
61,992.19
Rp.
681,914.09
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
900.00
10,500.00
1,200.00
720.00
127,798.90
21,937.10
6,336.00
10,000.00
60,000.00
20,000.00
Rp.
Rp.
259,392.00
25,939.20
Rp.
285,331.20
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
42,000.00
24,500.00
2,800.00
3,150.00
49,500.00
12,500.00
6,075.00
9,000.00
Rp.
Rp.
149,525.00
14,952.50
Rp.
164,477.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
54,000.00
31,500.00
3,600.00
4,050.00
33,000.00
12,500.00
6,075.00
9,000.00
Rp.
Rp.
153,725.00
15,372.50
Rp.
169,097.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
54,000.00
31,500.00
3,600.00
4,050.00
41,250.00
12,500.00
6,075.00
6,000.00
Rp.
Rp.
158,975.00
15,897.50
Rp.
174,872.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
54,000.00
31,500.00
3,600.00
4,050.00
530,000.00
2,430.00
11,625.00
17,400.00
Rp.
Rp.
654,605.00
65,460.50
Rp.
720,065.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,000.00
3,500.00
400.00
225.00
22,000.00
1,562.50
600.00
Rp.
Rp.
31,287.50
3,128.75
Rp.
34,416.25
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,600.00
4,200.00
480.00
270.00
80,000.00
72,727.27
Rp.
Rp.
161,277.27
16,127.73
Rp.
177,405.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,000.00
3,500.00
400.00
450.00
16,380.00
2,750.00
Rp.
Rp.
29,480.00
2,948.00
Rp.
32,428.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,260.00
1,470.00
160.00
180.00
21,000.00
1,700.00
Rp.
Rp.
25,770.00
2,577.00
Rp.
28,347.00
Rp.
Rp.
Rp.
Rp.
4,200.00
630.00
480.00
270.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10,000.00
3,000.00
8,500.00
13,000.00
75.00
225.00
1,200.00
Rp.
Rp.
41,580.00
4,158.00
Rp.
45,738.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,200.00
4,410.00
504.00
270.00
2,000.00
3,300.00
8,580.00
Rp.
Rp.
20,264.00
2,026.40
Rp.
22,290.40
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,200.00
4,410.00
504.00
270.00
2,000.00
3,800.00
9,880.00
Rp.
Rp.
22,064.00
2,206.40
Rp.
24,270.40
Rp.
Rp.
Rp.
18,000.00
35,000.00
4,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
14,000.00
75,000.00
60,000.00
2,500.00
12,500.00
Rp.
Rp.
221,000.00
22,100.00
Rp.
243,100.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,000.00
14,000.00
1,600.00
1,800.00
250,000.00
56,818.18
Rp.
Rp.
330,218.18
33,021.82
Rp.
363,240.00
Rp.
Rp.
6,000.00
14,000.00
Rp.
Rp.
Rp.
Rp.
1,600.00
1,800.00
140,000.00
31,818.18
Rp.
Rp.
195,218.18
19,521.82
Rp.
214,740.00
Rp.
Rp.
Rp.
Rp.
60.00
14,000.00
4,000.00
33,000.00
Rp.
Rp.
51,060.00
5,106.00
Rp.
56,166.00
Rp.
Rp.
Rp.
Rp.
60.00
14,000.00
4,000.00
38,000.00
Rp.
Rp.
56,060.00
5,606.00
Rp.
61,666.00
Rp.
Rp.
Rp.
6,300.00
800.00
30,000.00
Rp.
Rp.
37,100.00
3,710.00
Rp.
40,810.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,000.00
7,000.00
80.00
90.00
50,000.00
25,000.00
11,363.64
Rp.
Rp.
96,533.64
9,653.36
Rp.
106,187.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
60,000.00
105,000.00
12,000.00
14,400.00
780,000.00
7,500.00
6,075.00
Rp.
Rp.
984,975.00
98,497.50
Rp.
1,083,472.50
Rp.
Rp.
Rp.
Rp.
Rp.
600.00
7,000.00
800.00
450.00
65,000.00
Rp.
Rp.
73,850.00
7,385.00
Rp.
81,235.00
Rp.
Rp.
Rp.
Rp.
10,500.00
2,400.00
37,000.00
1,000.00
Rp.
Rp.
50,900.00
5,090.00
Rp.
55,990.00
Rp.
Rp.
Rp.
Rp.
10,500.00
2,400.00
77,500.00
1,000.00
Rp.
Rp.
91,400.00
9,140.00
Rp.
100,540.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
72,000.00
101,500.00
12,000.00
5,400.00
312,000.00
7,500.00
1,350.00
70,909.09
Rp.
Rp.
582,659.09
58,265.91
Rp.
640,925.00
Rp.
Rp.
Rp.
Rp.
Rp.
600.00
7,000.00
800.00
450.00
50,000.00
Rp.
Rp.
58,850.00
5,885.00
Rp.
64,735.00
Rp.
Rp.
Rp.
Rp.
Rp.
642.86
7,500.00
857.14
51.43
62,857.14
Rp.
Rp.
71,908.57
7,190.86
Rp.
79,099.43
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,160.00
4,200.00
480.00
162.00
5,000.00
1,590.91
Rp.
Rp.
13,592.91
1,359.29
Rp.
14,952.20
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,160.00
4,200.00
480.00
162.00
45,000.00
14,318.18
Rp.
Rp.
66,320.18
6,632.02
Rp.
72,952.20
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,160.00
4,200.00
480.00
162.00
35,000.00
11,136.36
Rp.
Rp.
53,138.36
5,313.84
Rp.
58,452.20
Rp.
Rp.
Rp.
Rp.
2,160.00
4,200.00
480.00
162.00
Rp.
Rp.
43,000.00
13,681.82
Rp.
Rp.
63,683.82
6,368.38
Rp.
70,052.20
NO.
URAIAN
TENAGA
Mandor
Kepala Tukang
Tukang Besi
Tukang Kayu
Tukang Batu
Tukang Listrik
Tukang Cat
10
Operator Crane
11
12
Pekerja
-
BAHAN/ MATERIAL
Besi Profil Lip Chanel 125x50x20x2,3 mm
Air
Ampelas
Bata merah
10
11
Cat Genteng
12
Cat Kayu
13
14
15
16
17
18
19
20
21
Fitting
22
23
Genteng Bubungan
24
25
Grendel kecil
26
27
28
29
Isolator
30
31
Kaca Ryban t. 5 mm
32
Kaca Tempred 12 mm
33
34
35
Kalsiplank 0.8/30 cm
36
Kawat beton
37
38
39
40
Keramik 7x25 cm
41
42
43
44
Kuas
45
46
47
48
49
Lem Kayu
50
51
Minyak Bekisting
52
Paku
53
Paku 5 - 10 cm
54
Paku Reng
55
Paku skrup
56
Pasir Beton
57
Pasir Pasang
58
Pasir Urug
59
60
61
62
63
64
Plamir Tembok
65
Plywood tebal 9 mm
66
67
68
Rol TBA
69
70
71
Sealant
72
Semen Berwarna
73
Semen portland
74
Skrup fixer
75
Soap Holder
76
Stiker Sunblasting
77
78
T doos Pvc
79
Tanah Urug
80
81
82
83
Tiner A
84
85
86
Wastafel
87
ALAT
Hummer 1-2 Ton
Stamper
TIDAK DIGUNAKAN)
SATUAN
HARGA SATUAN
###
O.H
Rp
90,000.00
O.H
Rp
80,000.00
O.H
Rp
80,000.00
O.H
Rp
70,000.00
O.H
Rp
70,000.00
O.H
Rp
70,000.00
O.H
Rp
70,000.00
O.H
Rp
70,000.00
O.H
Rp
70,000.00
O.H
Rp
110,000.00
O.H
Rp
95,000.00
O.H
Rp
60,000.00
kg
Rp
20,000.00
ltr
Rp
300.00
lbr
Rp
6,000.00
m3
Rp
3,000,000.00
m3
Rp
2,500,000.00
m3
Rp
2,300,000.00
bh
Rp
600.00
m3
Rp
250,000.00
kg
Rp
9,900.00
Set
Rp
50,000.00
kg
Rp
50,000.00
kg
Rp
50,000.00
kg
Rp
50,000.00
kg
Rp
33,000.00
kg
Rp
38,000.00
bh
Rp
780,000.00
bh
Rp
140,000.00
Stel
Rp
40,000.00
bh
Rp
30,000.00
bh
Rp
55,000.00
bh
Rp
12,500.00
bh
Rp
65,000.00
bh
Rp
11,000.00
bh
Rp
600.00
bh
Rp
10,000.00
m3
Rp
3,500,000.00
Set
Rp
20,000.00
bh
Rp
90,000.00
bh
Rp
3,500.00
m1
Rp
10,000.00
m2
Rp
90,000.00
m2
Rp
110,000.00
m2
Rp
80,000.00
Lbr
Rp
45,000.00
m1
Rp
30,000.00
kg
Rp
17,000.00
m3
Rp
2,000,000.00
m3
Rp
2,200,000.00
m3
Rp
1,500,000.00
bh
Rp
5,000.00
bh
Rp
2,000.00
bh
Rp
37,000.00
bh
Rp
77,500.00
bh
Rp
7,500.00
bh
Rp
130,000.00
Stel
Rp
70,000.00
stel
Rp
150,000.00
bh
Rp
250,000.00
kg
Rp
16,000.00
m1
Rp
20,000.00
ltr
Rp
5,000.00
kg
Rp
17,000.00
kg
Rp
15,000.00
kg
Rp
15,000.00
kg
Rp
25,000.00
m3
Rp
180,000.00
m3
Rp
135,000.00
m3
Rp
80,000.00
btg
Rp
30,000.00
ljr
Rp
180,000.00
ljr
Rp
140,000.00
ljr
Rp
20,000.00
ljr
Rp
172,000.00
kg
Rp
20,000.00
Lbr
Rp
95,000.00
m1
Rp
20,000.00
m1
Rp
6,000.00
bh
Rp
1,000.00
bh
Rp
33,000.00
bh
Rp
38,000.00
Tube
Rp
38,000.00
kg
Rp
6,000.00
kg
Rp
1,250.00
bh
Rp
1,500.00
bh
Rp
50,000.00
m2
Rp
200,000.00
bh
Rp
30,000.00
bh
Rp
2,500.00
m3
Rp
75,000.00
m2
Rp
30,000.00
m2
Rp
37,500.00
m2
Rp
45,000.00
ltr
Rp
7,500.00
m1
Rp
118,000.00
m1
Rp
8,000.00
bh
Rp
260,000.00
set
Rp
15,000.00
set
Rp
260,000.00
jam
Rp
65,000.00
set
Rp
55,000.00
bln
Rp
30,000.00
K O P (HIDE BARIS
DAFTA
NAMA PERUSAHAAN
ALAMAT
KEGIATAN
PEKERJAAN
LOKASI
No.
1
Nama
SUPERMAN, ST
:
:
:
:
:
17 Januari 1980
BATMAN
Gotham
SPIDERMAN
New York
GUNDALA
Yogja
MAK LAMPIR
Gunung Merapi
08 Agustus 1975
23 November 1985
04 Juli 1982
23 Maret 1930
Pendidikan
No. Ijazah
Pengalaman Kerja
(Tahun)
S1 Teknik
11,222,223,333,444
10
Pelaksana
SMA
123456789
15
Mandor
STM
XIII CL H2O
Logistik
STM
04 OB on 0000001
Administrasi
SMA
04 OB oe 000003
60
Kotaraya, 20 J
CV. ORIGINAL MIT
GINDRANG PAM
Direktu
AN)
No. SKT/SKA
01101010101
1012131415
45046047
GINDRANG PAMUNGKAS
Direktur
Jenis Peralatan
Dump Truck
:
:
:
:
:
Kapasitas
5 M3
Hyundai/Mitshubisi
2
3
4
5
6
Beton Molen
Pompa Air
Vibrator
Stamper
Theodolite
1
2
1
1
1
0.5 M3
---------
--Kubota
Kubota
--
Tahun
Pembuatan
Kondisi
Lokasi Sekarang
Bukti Kepemilikan
2008/2012
Baik
Bojonegoro
Milik Sendiri
2010
2010
2004
2004
2010
Baik
Baik
Baik
Baik
Baik
Bash Camp
Bash Camp
Bash Camp
Bash Camp
Bash Camp
GINDRANG PAMUNGKAS
Direktur
NAMA PEKERJAAN
LOKASI
NO.
:
:
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
Pembersihan Lokasi
II
PEKERJAAN TANAH
PEKERJAAN STRUKTUR
II
10
11
12
13
14
15
III
PEKERJAAN PEMBESIAN
10
11
12
13
14
15
IV
PEKERJAAN BEKISTING
10
11
12
13
14
PEKERJAAN DINDING
VI
VII
PEKERJAAN ARSITEKTUR
PEKERJAAN KERAMIK
II
Cat Plafond
PEKERJAAN M/E
PEKERJAAN ELEKTRIKAL
PEKERJAAN SANITASI
PEKERJAAN SANITASI
10
11
12
13
14
15
Pemasangan Incenirator
II
PEKERJAAN PERSIAPAN
II
PEKERJAAN TANAH
TARGET PELAKSANAAN
URAIAN PEKERJAAN
BOBOT
(%)
BULAN KE-1
M1
M2
KESMAS
AN TANAH
0.018
u gudang
0.018
Pasang Bowplank
0.028
Alat Berat
ane
0.118
0.018
M3
0.264
0.081
Gedung Induk
1.133
0.691
induk
0.224
UKTUR
8.703
0.211
ncang
0.710
teras t. 05 cm
0.093
KTUR
0.543
0.198
0.839
K 225 Kg/cm
K 225 Kg/cm
0.137
0.214
0.488
m, K 225 Kg/cm
0.204
m, K 175 Kg/cm
0.189
, K 225 Kg/cm
0.359
0.370
0.199
5 Kg/cm2
0.617
K 225 Kg/cm2
0.613
0.283
0.840
30 m
1.184
30 m
0.634
cm
34 cm
1.911
0.469
0.593
2.156
0.531
0.448
0.875
2, 15x15 (Kuda-2)
1.003
da-2)
0.420
1.385
0.532
dan 18 cm
0.187
0.474
0 x 0.30 m
0.173
0 x 0.30 m
0.105
x40 cm
0.666
0.145
0.227
1 13x34 cm
0.887
15 cm
0.322
cm
0.410
cm
0.476
0.650
m (Kuda-2)
0.264
0.819
2 cm
0.538
0 cm dan 18 cm
0.149
6Ps
am 1Pc : 4Ps
1.995
0.478
1.530
1Pc : 4 Ps
0.348
n Kolom
0.302
el 125x50x20x2.3 mm
valum
1.923
1.494
kspos 6/12cm
0.140
pos 6/12cm
0.149
0.067
0.013
0.116
gpilang
0.552
0.162
U, JENDELA & BV
yu Meranti Klas I
0.426
Kaca Tempered )
0.089
yu Meranti Klas I
0.452
0.237
ranti Klas I
0.969
0.108
40 Cm Dalam Warna/Motif
2.542
antai KM/WC
0.137
x40 Cm KM/WC
0.396
1.241
g 7x20 cm
0.285
0.195
T DAN PAGAR
nd
3.000
lciboard t. 3,5 mm
0.548
d Type C3 10x10
0.558
0.774
0.610
0.358
0.267
Logo dan Nama PUSKESMAS
0.017
0.547
x18 W/54
0.421
pu FL 18 Watt Philips
0.234
0.043
0.032
122, 240
0.029
MG 2x6 Amp
0.010
0.333
0.025
WC 3/4" AW Stainless
0.017
htasfel
0.036
0.228
0.020
Ukuran 50/70 Cm
0.026
3/4" AW
0.028
1 1/2" AW
0.041
D 3" AW
0.055
D 4" AW
0.060
ng + Resapan
0.178
C D 4" AW
0.066
ah 1x1.5 m + Tutup
0.047
0.414
s 1.000 lt + Pelampung
0.071
0.008
DAM
0.059
AN TANAH
Lokasi
0.007
Pasang Patok
0.018
Area 3,230 m)
37.448
0.007
0.018
3.404
100.000
0.000
0.007
0.036
3.404
0.007
0.043
3.447
JADWAL PELAKSA
JANGKA W
N KE-1
BULAN KE-2
M4
M5
M6
M7
BULAN KE-3
M8
M9
M10
0.018
0.028
0.118
M11
M12
0.264
0.081
1.133
0.691
0.224
2.901
2.901
0.213
0.044
0.226
0.118
0.484
0.054
3.404
3.404
3.404
3.404
3.404
3.404
3.404
3.404
3.404
3.404
3.404
3.404
3.404
3.404
3.404
5.047
7.446
7.220
6.851
10.256
13.660
17.065
20.469
23.873
28.920
36.366
43.586
AKSANAAN PEKERJAAN
M14
M15
BULAN KE-5
M16
M17
M18
M19
M20
2.901
0.211
0.710
0.093
0.543
0.198
0.839
0.137
0.214
0.488
0.204
0.189
0.359
0.370
0.199
0.617
0.613
0.283
0.840
1.184
0.634
1.911
0.469
0.593
2.156
0.531
0.448
0.875
1.003
0.420
1.385
0.532
0.187
0.474
0.173
0.105
0.666
0.145
0.227
0.887
0.322
0.410
0.476
0.650
0.264
0.819
0.538
0.149
1.995
0.478
1.530
0.348
0.302
1.923
1.494
0.140
0.149
0.067
0.013
0.116
0.552
0.162
3.000
0.548
0.558
0.547
0.421
0.234
0.043
0.032
0.029
0.010
0.333
0.025
0.017
0.036
0.228
0.020
0.026
0.028
0.041
0.055
0.060
0.178
0.066
0.047
0.414
3.404
7.954
7.292
7.442
6.160
5.174
5.568
4.617
4.107
51.540
58.832
66.274
72.435
77.609
83.177
87.793
91.900
WAKTU PEL
WAKTU PEM
JANGKA
BULAN KE-6
M21
M22
M23
M25
BU
I
100%
50%
0.213
0.044
0.226
0.118
0.484
0.054
2.542
0.137
0.396
1.241
0.285
0.195
0.774
0.610
0.358
0.267
0.017
0.071
0.008
0.059
0%
2.679
1.637
1.537
1.106
1.140
94.579
96.216
97.754
98.860
100.000
Kotara
CV. ORIG
GINDRA
WAKTU PELAKSANAAN
180HARI
WAKTU PEMELIHARAAN
180HARI
III
IV
KETERANGAN
VI
GINDRANG PAMUNGKAS
Direktur
NAMA PROGRAM
NAMA KEGIATAN
NAMA PEKERJAAN
LOKASI
NO.
:
:
:
:
KUANTITAS
Mandor
473.322
Kepala Tukang
180.413
101.540
Tukang Besi
Tukang Kayu
1,066.444
Tukang Batu
991.610
156.469
Tukang Listrik
Tukang Cat
10
Operator Crane
23.192
11
23.192
12
Pekerja
1. TARGET PELAKSANAAN
2. JML. KOMULATIF PELAKSANAAN
407.577
80.400
120.714
9,357.138
KO
JADWAL MO
Kecamatan Sukasehat
HARGA
SATUAN
SATUAN (Rp)
JUMLAH
HARGA
(Rp)
BOBOT
(%)
O.H
90,000.00
42,598,940.85
1.109
O.H
80,000.00
14,433,025.60
0.376
O.H
80,000.00
8,123,180.90
0.212
BULAN KEM1
M2
0.044
0.044
O.H
70,000.00
28,530,389.30
0.743
O.H
70,000.00
74,651,077.90
1.944
O.H
70,000.00
69,412,690.90
1.808
O.H
70,000.00
10,952,858.00
0.285
O.H
70,000.00
5,628,000.00
0.147
O.H
70,000.00
8,450,001.00
0.220
O.H
110,000.00
2,551,120.00
0.066
O.H
95,000.00
2,203,240.00
0.057
O.H
60,000.00
561,428,253.60
14.620
828,962,778.05
21.587
0.585
0.585
0.629
0.629
0.629
1.258
JA
BULAN KE-1
BULAN KE-2
BULAN KE-3
M3
M4
M5
M6
M7
M8
M9
M10
M11
0.044
0.044
0.044
0.044
0.044
0.044
0.044
0.044
0.044
0.035
0.324
0.181
0.022
0.019
0.585
0.585
0.585
0.585
0.585
0.585
0.585
0.585
0.585
0.629
0.629
0.629
0.629
0.629
0.629
0.629
0.629
1.210
1.888
2.517
3.146
3.775
4.404
5.033
5.663
6.292
7.502
UNAKAN)
TENAGA KERJA
N KE-3
BULAN KE-4
BULAN KE-5
M12
M13
M14
M15
M16
M17
M18
M19
0.044
0.044
0.044
0.044
0.044
0.044
0.044
0.044
0.031
0.031
0.031
0.031
0.031
0.031
0.031
0.035
0.035
0.035
0.124
0.181
0.124
0.124
0.124
0.124
0.324
0.324
0.324
0.181
0.181
0.181
0.181
0.285
0.147
0.022
0.022
0.019
0.019
0.585
0.585
0.585
0.585
0.585
0.585
0.585
0.585
0.851
1.006
0.784
1.144
1.471
0.841
0.841
1.429
8.353
9.360
10.144
11.288
12.758
13.600
14.441
15.870
KE-5
BULAN KE-6
KETERANGAN
BULAN KE-7
M20
M21
M22
M23
M24
M25
0.044
0.044
0.044
0.044
0.044
0.044
0.031
0.031
0.031
0.031
0.031
0.035
0.035
0.124
0.324
0.181
0.324
0.181
0.181
0.181
0.110
0.110
0.585
0.585
0.585
0.585
0.585
0.585
1.324
0.841
0.841
0.951
0.771
0.988
17.194
18.035
18.876
19.828
20.598
21.587
GINDRANG PAMUNGKAS
Direktur
#
#
##
##
##
#
##
##
##
##
##
#
##
NAMA PROGRAM
NAMA KEGIATAN
NAMA PEKERJAAN
LOKASI
NO.
:
:
:
:
URAIAN MATERIAL
KUANTITAS
2,691.794
Air
Ampelas
55,322.900
192.262
1.188
0.908
1.136
Bata merah
10
11
Cat Kayu
413.363
12
192.262
13
416.232
14
224.125
15
13.000
16
46.000
17
99.000
18
42.000
76,685.000
199.147
44,299.679
4.000
19
20
Fitting
95.000
21
13.000
22
Genteng Bubungan
23
24
Grendel kecil
25
26
27
28
Isolator
380.000
29
722.500
30
Kaca Ryban t. 5 mm
90.054
31
Kaca Tempred 12 mm
12.513
4.000
285.000
12,362.700
76.000
9.665
76.000
4.000
32
33
34
Kalsiplank 0.8/30 cm
35
Kawat beton
36
12.644
37
11.375
38
0.135
39
Keramik 7x25 cm
1,771.260
40
2,632.520
41
13.000
42
15.000
43
Kuas
44
11.000
260.053
88.154
632.853
9.613
33.000
45
46
47
49.000
48
Lem Kayu
17.118
49
50
Minyak Bekisting
51
Paku
131.337
52
Paku 5 - 10 cm
167.080
53
Paku Reng
4.007
54
Paku skrup
78.587
55
Pasir Beton
131.164
56
Pasir Pasang
153.049
57
Pasir Urug
20.000
1.000
873.044
76.766
89.892
58
59
60
10.000
61
20.000
62
19.000
63
Plamir Tembok
322.074
64
Plywood tebal 9 mm
110.633
65
2,857.720
66
2,844.580
67
Rol TBA
28.000
68
32.000
69
22.000
70
Sealant
190.000
6.000
1.000
71
Semen Berwarna
72
Semen portland
73
Skrup fixer
74
Soap Holder
13.000
75
Stiker Sunblasting
42.721
76
30.000
77
T doos Pvc
95.000
78
Tanah Urug
16,326.072
79
80
435.083
81
718.047
82
Tiner A
83
1,498.421
124,891.689
6,244.200
37.653
28.839
2,230.000
84
85
Wastafel
18.000
86
69.380
87
Pembersihan Lokasi
1.000
88
1.000
89
1.000
90
1.000
91
223.000
92
223.000
93
2.000
94
1.000
95
96
2.000
2,150.780
3.000
97
Pemasangan Incenirator
1.000
98
1.000
99
1.000
100
1.000
101
1.000
102
1.000
103
104
Perlengkapan
12.250
105
Perlengkapan
11.500
106
Perlengkapan
1.000
107
Perlengkapan
3.750
108
Perlengkapan
28.000
109
Perlengkapan
8.400
714.430
110
Perlengkapan
14.000
111
Perlengkapan
26.600
1. TARGET PELAKSANAAN
2. JML. KOMULATIF PELAKSANAAN
KO
JADWAL M
Kecamatan Sukasehat
SATUAN
HARGA
JUMLAH HARGA BOBOT
SATUAN (Rp)
(Rp)
(%)
kg
20,000.00
53,835,870.00
1.402
ltr
300.00
16,596,870.00
0.432
lbr
6,000.00
1,153,572.00
0.030
m3
3,000,000.00
3,564,000.00
0.093
BULAN KE
M1
M2
#N/A
#N/A
m3
2,500,000.00
2,271,000.00
0.059
m3
2,300,000.00
2,611,650.00
0.068
bh
600.00
46,011,000.00
1.198
m3
250,000.00
49,786,794.25
1.296
kg
9,900.00
438,566,817.15
11.421
Set
50,000.00
200,000.00
0.005
kg
50,000.00
20,668,165.00
0.538
kg
50,000.00
9,613,100.00
0.250
kg
33,000.00
13,735,656.00
0.358
kg
38,000.00
8,516,757.60
0.222
bh
780,000.00
10,140,000.00
0.264
bh
140,000.00
6,440,000.00
0.168
Stel
40,000.00
3,960,000.00
0.103
bh
30,000.00
1,260,000.00
0.033
bh
55,000.00
220,000.00
0.006
bh
12,500.00
1,187,500.00
0.031
bh
65,000.00
845,000.00
0.022
bh
11,000.00
3,135,000.00
0.082
bh
600.00
7,417,620.00
0.193
bh
10,000.00
760,000.00
0.020
m3
3,500,000.00
33,828,887.40
0.881
Set
20,000.00
1,520,000.00
0.040
bh
90,000.00
360,000.00
0.009
bh
3,500.00
1,330,000.00
0.035
m1
10,000.00
7,225,000.00
0.188
m2
90,000.00
8,104,851.00
0.211
m2
110,000.00
1,376,430.00
0.036
m2
80,000.00
880,000.00
0.023
Lbr
45,000.00
11,702,363.40
0.305
m1
30,000.00
2,644,620.00
0.069
kg
17,000.00
10,758,493.35
0.280
m3
2,000,000.00
25,287,520.00
0.659
m3
2,200,000.00
25,025,523.60
0.652
m3
1,500,000.00
201,975.00
0.005
bh
5,000.00
8,856,300.00
0.231
bh
2,000.00
5,265,040.00
0.137
bh
37,000.00
481,000.00
0.013
bh
77,500.00
1,162,500.00
0.030
bh
7,500.00
72,098.25
0.002
bh
130,000.00
4,290,000.00
0.112
Stel
70,000.00
1,400,000.00
0.036
stel
150,000.00
150,000.00
0.004
bh
250,000.00
12,250,000.00
0.319
kg
16,000.00
273,887.84
0.007
m1
20,000.00
17,460,870.00
0.455
ltr
5,000.00
383,831.00
0.010
kg
17,000.00
2,232,723.26
0.058
kg
15,000.00
2,506,197.00
0.065
kg
15,000.00
60,105.00
0.002
kg
25,000.00
1,964,682.50
0.051
m3
180,000.00
23,609,437.56
0.615
m3
135,000.00
20,661,642.00
0.538
m3
80,000.00
7,191,360.00
0.187
btg
30,000.00
5,700,000.00
0.148
ljr
180,000.00
1,080,000.00
0.028
ljr
140,000.00
1,400,000.00
0.036
ljr
20,000.00
400,000.00
0.010
ljr
172,000.00
3,268,000.00
0.085
kg
20,000.00
6,441,470.00
0.168
Lbr
95,000.00
10,510,125.50
0.274
m1
20,000.00
57,154,400.00
1.488
m1
6,000.00
17,067,480.00
0.444
bh
1,000.00
28,000.00
0.001
bh
33,000.00
1,056,000.00
0.027
bh
38,000.00
836,000.00
0.022
Tube
38,000.00
38,000.00
0.001
kg
6,000.00
8,990,526.00
0.234
kg
1,250.00
156,114,611.75
4.065
bh
1,500.00
9,366,300.00
0.244
bh
50,000.00
650,000.00
0.017
m2
200,000.00
8,544,100.00
0.222
bh
30,000.00
900,000.00
0.023
bh
2,500.00
237,500.00
0.006
m3
75,000.00
1,224,455,400.00
31.885
m2
30,000.00
1,129,590.00
0.029
m2
37,500.00
16,315,612.50
0.425
m2
45,000.00
32,312,115.00
0.841
ltr
7,500.00
216,294.75
0.006
m1
118,000.00
263,140,000.00
6.852
m1
8,000.00
17,206,240.00
0.448
bh
260,000.00
4,680,000.00
0.122
set
15,000.00
1,040,700.00
0.027
Ls
681,818.18
681,818.18
0.018
Ls
681,818.18
681,818.18
0.018
Ls
1,090,909.09
1,090,909.09
0.028
Ls
4,545,454.55
4,545,454.55
0.118
Titik
45,454.55
10,136,363.64
0.264
Bh
36,363.64
8,109,090.91
0.211
ttk
13,636,363.64
27,272,727.27
0.710
Ls
636,363.64
636,363.64
0.017
unit
2,272,727.27
6,818,181.82
0.178
Unit
909,090.91
1,818,181.82
0.047
0.018
Unit
15,909,090.91
15,909,090.91
0.414
Bh
2,727,272.73
2,727,272.73
0.071
Unit
318,181.82
318,181.82
0.008
Ls
2,272,727.27
2,272,727.27
0.059
Ls
272,727.27
272,727.27
0.007
Ls
681,818.18
681,818.18
0.018
Ls
72,727.27
51,958,545.45
1.353
Ls
227,272.73
2,784,090.91
0.072
Ls
127,272.73
1,463,636.36
0.038
Ls
45,454.55
45,454.55
0.001
Ls
283,636.36
1,063,636.36
0.028
Ls
4,545.45
127,272.73
0.003
Ls
40,909.09
343,636.36
0.009
0.007
0.018
Ls
31,818.18
445,454.55
0.012
Ls
39,090.91
1,039,818.18
0.027
2,936,536,448.39
76.469
0.007
#N/A
0.007
0.043
JA
BULAN KE-1
BULAN KE-2
BULAN KE-3
M3
M4
M5
M6
M7
M8
M9
M10
M11
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.052
0.016
0.003
0.010
0.440
0.020
0.005
0.106
0.018
0.056
0.018
0.002
0.000
0.111
2.899
2.899
2.899
2.899
2.899
2.899
2.899
2.899
2.899
2.284
0.018
0.028
0.118
0.264
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
2.941
5.840
8.739
11.637
14.536
17.435
20.333
23.661
29.700
UNAKAN)
AN MATERIAL
N KE-3
BULAN KE-4
BULAN KE-5
M12
M13
M14
M15
M16
M17
M18
M19
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
1.402
0.144
0.144
0.144
0.093
0.059
0.068
1.198
0.432
2.855
0.432
2.855
2.855
0.432
2.855
0.005
0.264
0.168
0.031
0.022
0.082
0.193
0.035
0.188
0.023
0.069
0.070
0.070
0.070
0.070
0.329
0.329
0.326
0.326
0.005
0.013
0.030
0.319
0.007
0.005
0.005
0.029
0.033
0.033
0.002
0.205
0.205
0.205
0.090
0.187
0.090
0.090
0.148
0.028
0.036
0.010
0.085
0.137
0.137
0.444
0.001
0.027
0.022
0.508
0.508
0.508
0.508
0.508
0.244
0.017
0.023
0.006
2.899
2.899
2.284
2.284
0.448
0.122
0.027
0.211
0.710
0.178
0.047
0.414
0.024
0.024
0.024
0.013
0.013
0.013
0.000
0.000
0.000
0.009
0.009
0.009
0.001
0.001
0.001
0.003
0.003
0.003
0.004
0.004
0.004
0.009
0.009
0.009
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
3.770
35.070
45.389
48.314
52.069
58.149
59.891
62.742
66.512
KE-5
BULAN KE-6
KETERANGAN
BULAN KE-7
M20
M21
M22
M23
M24
M25
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.030
0.538
0.250
0.358
0.222
0.052
0.016
0.003
0.010
0.440
0.020
0.005
0.106
0.018
0.305
0.231
0.137
0.002
0.056
0.018
0.002
0.455
0.029
0.051
0.090
0.090
0.090
0.084
0.084
1.488
0.000
0.078
0.078
0.078
0.508
0.508
0.508
0.111
0.029
0.425
0.841
0.006
0.017
0.071
0.008
0.059
1.353
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
70.193
71.739
72.840
74.810
75.612
76.469
GINDRANG PAMUNGKAS
Direktur
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
#
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
##
NAMA PROGRAM
NAMA KEGIATAN
NAMA PEKERJAAN
LOKASI
NO.
:
:
:
:
URAIAN ALAT
KUANTITAS
162.344
223.000
Stamper
39.953
1. TARGET PELAKSANAAN
2. JML. KOMULATIF PELAKSANAAN
525.608
K O P (HID
JADWA
ecamatan Sukasehat
SATUAN
HARGA
SATUAN
(Rp)
JUMLAH
HARGA
(Rp)
BOBOT
(%)
BULAN KEM1
set
260,000.00
42,209,440.00
1.099
jam
65,000.00
14,495,000.00
0.377
set
55,000.00
2,197,415.00
0.057
M2
bln
30,000.00
15,768,240.00
0.411
74,670,095.00
1.944
0.000
0.000
0.000
0.000
JA
BULAN KE-1
M3
BULAN KE-2
M4
M5
M6
M7
BULAN KE-3
M8
M9
M10
M11
0.366
0.126
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.492
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.492
DIGUNAKAN)
NAAN ALAT
N KE-3
BULAN KE-4
M12
M13
0.366
0.366
0.126
0.126
0.057
M14
M15
BULAN KE-5
M16
M17
M18
M19
0.411
0.549
0.492
0.000
0.411
0.000
0.000
0.000
0.000
1.042
1.534
1.534
1.944
1.944
1.944
1.944
1.944
KE-5
BULAN KE-6
M20
M21
M22
M23
KETERANGAN
BULAN KE-7
M24
M25
##
##
##
##
##
0.000
0.000
0.000
0.000
0.000
0.000
1.944
1.944
1.944
1.944
1.944
1.944
GINDRANG PAMUNGKAS
Direktur
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
GINDRAN
METODE
SANAAN PEKERJAAN :
PENDAHULUAN
PENUTUP
GINDRANG PAMUNGKAS
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
DN
LN
(2)
(3)
2,217,697,782.34
739,232,594.11
2,956,930,376.46
190,088,381.34
316,813,968.91
633,627,937.81
126,725,587.56
1,267,255,875.62
4,224,186,252.08
uskesmas Sukasehat
TKDN
Total
Ribu Rp.
(4)
KDN
(5)
Barang/Jasa
Gabungan %
%
(7)
(8)
2,217,697,782.34
52.50%
52.50%
52.50%
739,232,594.11
17.50%
17.50%
17.50%
2,956,930,376.46
70.00%
70.00%
70.00%
190,088,381.34
4.50%
4.50%
4.50%
316,813,968.91
7.50%
7.50%
7.50%
633,627,937.81
15.00%
15.00%
15.00%
126,725,587.56
1,267,255,875.62
3.00%
30.00%
3.00%
30.00%
3.00%
30.00%
4,224,186,252.08
100.00%
100.00%
100.00%
GINDRANG PAMUNGKAS
Direktur
SCHEDU
NAMA PROGRAM
NAMA KEGIATAN
NAMA PEKERJAAN
LOKASI
:
:
:
:
KUANTITAS
NO
HARGA SATUAN
SAT
JUMLAH HARGA
SESUAI RAB
1
BULAN
BOBOT (%)
M1
SESUAI RAB
1.0000
LS
Rp
681,818.18 Rp
681,818.18
0.018
1.0000
LS
Rp
681,818.18 Rp
681,818.18
0.018
1.0000
LS
Rp
1,090,909.09 Rp
1,090,909.09
0.028
1.0000
LS
Rp
4,545,454.55 Rp
4,545,454.55
0.118
223.0000
TITIK
Rp
45,454.55 Rp
10,136,363.64
0.264
65.6700
49.2525
1.6418
M3
o.h
o.h
Rp
Rp
Rp
47,250.00
60,000.00 Rp
90,000.00 Rp
2,955,150.00
147,757.50
0.077
0.004
399.5300
119.8590
3.9953
479.4360
M3
o.h
o.h
m3
Rp
Rp
Rp
Rp
108,900.00
60,000.00 Rp
90,000.00 Rp
75,000.00 Rp
7,191,540.00
359,577.00
35,957,700.00
0.187
0.009
0.936
799.0600
399.5300
3.9953
39.9530
M3
o.h
o.h
set
Rp
Rp
Rp
Rp
33,200.00
60,000.00 Rp
90,000.00 Rp
55,000.00 Rp
23,971,800.00
359,577.00
2,197,415.00
0.624
0.009
0.057
74.9100
M3
Rp
PEKERJAAN TANAH
GALIAN TANAH PONDASI POER
Pekerja
Mandor
114,900.00
Pekerja
Mandor
Pasir Urug
22.4730
0.7491
89.8920
o.h
o.h
m3
Rp
Rp
Rp
1,348,380.00
67,419.00
7,191,360.00
0.035
0.002
0.187
2,230.0000
115.9600
23.1920
11.5960
23.1920
23.1920
2,230.0000
162.3440
223.0000
M1
o.h
o.h
o.h
o.h
o.h
m1
set
jam
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,957,600.00
1,623,440.00
1,043,640.00
2,551,120.00
2,203,240.00
263,140,000.00
42,209,440.00
14,495,000.00
0.181
0.042
0.027
0.066
0.057
6.852
1.099
0.377
223.0000
BH
Rp
36,363.64 Rp
8,109,090.91
0.211
2.0000
TTK
Rp
13,636,363.64 Rp
27,272,727.27
0.710
4.7900
5.7480
0.9580
0.0958
0.2874
1,101.7000
3.0551
3.6438
958.0000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
745,479.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
344,880.00
67,060.00
7,664.00
25,866.00
1,377,125.00
549,911.16
910,938.25
287,400.00
0.009
0.002
0.000
0.001
0.036
0.014
0.024
0.007
22.2000
36.6300
6.1050
0.6216
1.8426
8,236.2000
11.0689
17.2183
4,773.0000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,197,800.00
427,350.00
49,728.00
165,834.00
10,295,250.00
1,992,405.60
4,304,580.00
1,431,900.00
0.057
0.011
0.001
0.004
0.268
0.052
0.112
0.037
8.1000
13.3650
2.2275
0.2268
0.6723
M3
o.h
o.h
o.h
o.h
Rp
Rp
Rp
Rp
Rp
939,858.00
60,000.00
70,000.00
80,000.00
90,000.00
Rp
Rp
Rp
Rp
801,900.00
155,925.00
18,144.00
60,507.00
0.021
0.004
0.000
0.002
10 PEKERJAAN STRUKTUR
PEKERJAAN PONDASI STRUKTUR
PEMASANGAN PONDASI PANCANG 20X20 CM, P=10.00 M
Pekerja
Tukang Batu
Mandor
Operator Crane
Pembantu Operator Crane
Tiang Pancang 20x20 cm
Hummer 1-2 Ton
Alat penyambung/ Las
11
60,000.00 Rp
90,000.00 Rp
80,000.00 Rp
149,876.00
60,000.00
70,000.00
90,000.00
110,000.00
95,000.00
118,000.00
260,000.00
65,000.00
Semen portland
Pasir Beton
Batu Pecah (maks 3 cm)
Air
3,005.1000
4.0387
6.2824
1,741.5000
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
3,756,375.00
726,958.80
1,570,590.00
522,450.00
0.098
0.019
0.041
0.014
34.3000
56.5950
9.4325
0.9604
2.8469
12,725.3000
17.1020
26.6031
7,374.5000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,395,700.00
660,275.00
76,832.00
256,221.00
15,906,625.00
3,078,356.40
6,650,770.00
2,212,350.00
0.088
0.017
0.002
0.007
0.414
0.080
0.173
0.058
5.6100
9.2565
1.5428
0.1571
0.4656
2,081.3100
2.7971
4.3511
1,206.1500
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
555,390.00
107,992.50
12,566.40
41,906.70
2,601,637.50
503,486.28
1,087,779.00
361,845.00
0.014
0.003
0.000
0.001
0.068
0.013
0.028
0.009
8.7600
14.4540
2.4090
0.2453
0.7271
3,249.9600
4.3677
6.7943
1,883.4000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
867,240.00
168,630.00
19,622.40
65,437.20
4,062,450.00
786,192.48
1,698,564.00
565,020.00
0.023
0.004
0.001
0.002
0.106
0.020
0.044
0.015
19.9500
32.9175
5.4863
0.5586
1.6559
7,401.4500
9.9471
15.4732
4,289.2500
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,975,050.00
384,037.50
44,688.00
149,026.50
9,251,812.50
1,790,472.60
3,868,305.00
1,286,775.00
0.051
0.010
0.001
0.004
0.241
0.047
0.101
0.034
8.3500
M3
Rp
939,858.00
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Semen portland
Pasir Beton
Batu Pecah (maks 3 cm)
Air
13.7775
2.2963
0.2338
0.6931
3,097.8500
4.1633
6.4763
1,795.2500
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
826,650.00
160,737.50
18,704.00
62,374.50
3,872,312.50
749,395.80
1,619,065.00
538,575.00
0.022
0.004
0.000
0.002
0.101
0.020
0.042
0.014
8.4200
10.1040
2.3155
0.2358
0.6989
2,744.9200
4.5712
6.4177
1,810.3000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
861,232.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
606,240.00
162,085.00
18,860.80
62,897.40
3,431,150.00
822,819.24
1,604,431.00
543,090.00
0.016
0.004
0.000
0.002
0.089
0.021
0.042
0.014
14.6600
24.1890
4.0315
0.4105
1.2168
5,438.8600
7.3095
11.3703
3,151.9000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,451,340.00
282,205.00
32,838.40
109,510.20
6,798,575.00
1,315,705.68
2,842,574.00
945,570.00
0.038
0.007
0.001
0.003
0.177
0.034
0.074
0.025
15.1200
24.9480
4.1580
0.4234
1.2550
5,609.5200
7.5388
11.7271
3,250.8000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,496,880.00
291,060.00
33,868.80
112,946.40
7,011,900.00
1,356,989.76
2,931,768.00
975,240.00
0.039
0.008
0.001
0.003
0.183
0.035
0.076
0.025
8.1300
13.4145
2.2358
0.2276
0.6748
3,016.2300
4.0536
M3
o.h
o.h
o.h
o.h
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
Rp
Rp
Rp
Rp
Rp
Rp
804,870.00
156,502.50
18,211.20
60,731.10
3,770,287.50
729,651.24
0.021
0.004
0.000
0.002
0.098
0.019
6.3056
1,747.9500
m3
ltr
Rp
Rp
250,000.00 Rp
300.00 Rp
25.2000
41.5800
6.9300
0.7056
2.0916
9,349.2000
12.5647
19.5451
5,418.0000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
25.0300
41.2995
6.8833
0.7008
2.0775
9,286.1300
12.4800
19.4133
5,381.4500
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11.5700
19.0905
3.1818
0.3240
0.9603
4,292.4700
5.7688
8.9737
2,487.5500
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
37.4600
44.9520
10.3015
1.0489
3.1092
12,211.9600
20.3370
28.5520
8,053.9000
3,901.6600
390.1660
1,576,407.00
524,385.00
0.041
0.014
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,494,800.00
485,100.00
56,448.00
188,244.00
11,686,500.00
2,261,649.60
4,886,280.00
1,625,400.00
0.065
0.013
0.001
0.005
0.304
0.059
0.127
0.042
939,858.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,477,970.00
481,827.50
56,067.20
186,974.10
11,607,662.50
2,246,392.44
4,853,317.00
1,614,435.00
0.065
0.013
0.001
0.005
0.302
0.058
0.126
0.042
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,145,430.00
222,722.50
25,916.80
86,427.90
5,365,587.50
1,038,384.36
2,243,423.00
746,265.00
0.030
0.006
0.001
0.002
0.140
0.027
0.058
0.019
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
861,232.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
180,000.00
250,000.00
300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,697,120.00
721,105.00
83,910.40
279,826.20
15,264,950.00
3,660,666.12
7,138,003.00
2,416,170.00
0.070
0.019
0.002
0.007
0.398
0.095
0.186
0.063
KG
kg
Rp
Rp
11,652.00
116,520.00 RINCIAN :
Pekerja
Tukang Besi
Kepala Tukang
Mandor
Besi beton (polos/ ulir)
Kawat beton
27.3116
27.3116
2.7312
1.5607
4,096.7430
58.5249
kg
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
2,088.9000
208.8900
14.6223
14.6223
1.4622
0.8356
2,193.3450
31.3335
KG
kg
kg
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,298.0300
629.8030
44.0862
44.0862
4.4086
2.5192
6,612.9315
94.4705
KG
kg
kg
kg
kg
kg
kg
kg
1,546.8800
154.6880
10.8282
10.8282
1.0828
0.6188
1,624.2240
23.2032
Rp
Rp
Rp
Rp
Rp
Rp
1,638,697.20
1,911,813.40
218,492.96
140,459.76
40,557,755.70
994,923.30
0.043
0.050
0.006
0.004
1.056
0.026
11,652.00
116,520.00
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
RINCIAN :
Rp
877,338.00
Rp
1,023,561.00
Rp
116,978.40
Rp
75,200.40
Rp
21,714,115.50
Rp
532,669.50
0.023
0.027
0.003
0.002
0.565
0.014
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652.00
116,520.00
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
RINCIAN :
Rp
2,645,172.60
Rp
3,086,034.70
Rp
352,689.68
Rp
226,729.08
Rp
65,468,021.85
Rp
1,605,997.65
0.069
0.080
0.009
0.006
1.705
0.042
KG
kg
kg
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652.00
116,520.00
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
RINCIAN :
Rp
649,689.60
Rp
757,971.20
Rp
86,625.28
Rp
55,687.68
Rp
16,079,817.60
Rp
394,454.40
0.017
0.020
0.002
0.001
0.419
0.010
1,954.8000
195.4800
13.6836
13.6836
1.3684
0.7819
2,052.5400
29.3220
KG
kg
kg
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652.00
116,520.00
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
RINCIAN :
Rp
821,016.00
Rp
957,852.00
Rp
109,468.80
Rp
70,372.80
Rp
20,320,146.00
Rp
498,474.00
0.021
0.025
0.003
0.002
0.529
0.013
7,104.0100
710.4010
49.7281
KG
kg
kg
Rp
Rp
Rp
11,652.00
116,520.00 RINCIAN :
60,000.00 Rp
2,983,684.20
0.078
Tukang Besi
Kepala Tukang
Mandor
Besi beton (polos/ ulir)
Kawat beton
49.7281
4.9728
2.8416
7,459.2105
106.5602
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
1,750.9300
175.0930
12.2565
12.2565
1.2257
0.7004
1,838.4765
26.2640
KG
kg
kg
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,476.9600
147.6960
10.3387
10.3387
1.0339
0.5908
1,550.8080
22.1544
KG
kg
kg
kg
kg
kg
kg
kg
2,882.4600
288.2460
20.1772
20.1772
2.0177
1.1530
3,026.5830
43.2369
Rp
Rp
Rp
Rp
Rp
3,480,964.90
397,824.56
255,744.36
73,846,183.95
1,811,522.55
0.091
0.010
0.007
1.923
0.047
11,652.00
116,520.00
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
RINCIAN :
Rp
735,390.60
Rp
857,955.70
Rp
98,052.08
Rp
63,033.48
Rp
18,200,917.35
Rp
446,487.15
0.019
0.022
0.003
0.002
0.474
0.012
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652.00
116,520.00
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
RINCIAN :
Rp
620,323.20
Rp
723,710.40
Rp
82,709.76
Rp
53,170.56
Rp
15,352,999.20
Rp
376,624.80
0.016
0.019
0.002
0.001
0.400
0.010
KG
kg
kg
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652.00
116,520.00
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
RINCIAN :
Rp
1,210,633.20
Rp
1,412,405.40
Rp
161,417.76
Rp
103,768.56
Rp
29,963,171.70
Rp
735,027.30
0.032
0.037
0.004
0.003
0.780
0.019
3,307.2500
330.7250
23.1508
23.1508
2.3151
1.3229
3,472.6125
49.6088
KG
kg
kg
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652.00
116,520.00
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
RINCIAN :
Rp
1,389,045.00
Rp
1,620,552.50
Rp
185,206.00
Rp
119,061.00
Rp
34,378,863.75
Rp
843,348.75
0.036
0.042
0.005
0.003
0.895
0.022
1,385.8000
138.5800
9.7006
9.7006
KG
kg
kg
kg
Rp
Rp
Rp
Rp
11,652.00
116,520.00 RINCIAN :
60,000.00 Rp
70,000.00 Rp
582,036.00
679,042.00
0.015
0.018
Kepala Tukang
Mandor
Besi beton (polos/ ulir)
Kawat beton
0.9701
0.5543
1,455.0900
20.7870
kg
kg
kg
kg
Rp
Rp
Rp
Rp
80,000.00
90,000.00
9,900.00
17,000.00
4,563.4700
456.3470
31.9443
31.9443
3.1944
1.8254
4,791.6435
68.4521
KG
kg
kg
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,751.9700
175.1970
12.2638
12.2638
1.2264
0.7008
1,839.5685
26.2796
KG
kg
kg
kg
kg
kg
kg
kg
615.0300
61.5030
4.3052
4.3052
0.4305
0.2460
645.7815
9.2255
Rp
Rp
Rp
Rp
77,604.80
49,888.80
14,405,391.00
353,379.00
0.002
0.001
0.375
0.009
11,652.00
116,520.00
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
RINCIAN :
Rp
1,916,657.40
Rp
2,236,100.30
Rp
255,554.32
Rp
164,284.92
Rp
47,437,270.65
Rp
1,163,684.85
0.050
0.058
0.007
0.004
1.235
0.030
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652.00
116,520.00
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
RINCIAN :
Rp
735,827.40
Rp
858,465.30
Rp
98,110.32
Rp
63,070.92
Rp
18,211,728.15
Rp
446,752.35
0.019
0.022
0.003
0.002
0.474
0.012
KG
kg
kg
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652.00
116,520.00
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
258,312.60
301,364.70
34,441.68
22,141.08
6,393,236.85
156,832.65
0.007
0.008
0.001
0.001
0.166
0.004
1,562.0200
156.2020
10.9341
10.9341
1.0934
0.6248
1,640.1210
23.4303
KG
kg
kg
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652.00
116,520.00
60,000.00
70,000.00
80,000.00
90,000.00
9,900.00
17,000.00
RINCIAN :
Rp
656,048.40
Rp
765,389.80
Rp
87,473.12
Rp
56,232.72
Rp
16,237,197.90
Rp
398,315.10
0.017
0.020
0.002
0.001
0.423
0.010
88.8000
46.1760
23.0880
2.3088
M2
o.h
o.h
o.h
Rp
Rp
Rp
Rp
74,620.00
60,000.00 Rp
70,000.00 Rp
80,000.00 Rp
2,770,560.00
1,616,160.00
184,704.00
0.072
0.042
0.005
Mandor
BAHAN BEKISTING DIGUNAKAN 5X PAKAI
2.3088
17.7600
o.h
m2
Rp
Rp
90,000.00 Rp
104,000.00 Rp
207,792.00
1,847,040.00
0.005
0.048
54.0000
28.0800
14.0400
1.4040
1.4040
10.8000
M2
o.h
o.h
o.h
o.h
m2
Rp
Rp
Rp
Rp
Rp
Rp
74,620.00
60,000.00
70,000.00
80,000.00
90,000.00
104,000.00
Rp
Rp
Rp
Rp
Rp
1,684,800.00
982,800.00
112,320.00
126,360.00
1,123,200.00
0.044
0.026
0.003
0.003
0.029
342.9600
178.3392
89.1696
8.9170
8.9170
68.5920
M2
o.h
o.h
o.h
o.h
m2
Rp
Rp
Rp
Rp
Rp
Rp
74,620.00
60,000.00
70,000.00
80,000.00
90,000.00
104,000.00
Rp
Rp
Rp
Rp
Rp
10,700,352.00
6,241,872.00
713,356.80
802,526.40
7,133,568.00
0.279
0.163
0.019
0.021
0.186
74.8600
38.9272
19.4636
1.9464
1.9464
14.9720
M2
o.h
o.h
o.h
o.h
m2
Rp
Rp
Rp
Rp
Rp
Rp
74,620.00
60,000.00
70,000.00
80,000.00
90,000.00
104,000.00
Rp
Rp
Rp
Rp
Rp
2,335,632.00
1,362,452.00
155,708.80
175,172.40
1,557,088.00
0.061
0.035
0.004
0.005
0.041
116.7500
60.7100
30.3550
3.0355
3.0355
23.3500
M2
o.h
o.h
o.h
o.h
m2
Rp
Rp
Rp
Rp
Rp
Rp
74,620.00
60,000.00
70,000.00
80,000.00
90,000.00
104,000.00
Rp
Rp
Rp
Rp
Rp
3,642,600.00
2,124,850.00
242,840.00
273,195.00
2,428,400.00
0.095
0.055
0.006
0.007
0.063
306.8600
202.5276
101.2638
10.1264
10.1264
122.7440
61.3720
M2
o.h
o.h
o.h
o.h
bln
m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
110,960.00
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
153,250.00
Rp
Rp
Rp
Rp
Rp
Rp
12,151,656.00
7,088,466.00
810,110.40
911,374.20
3,682,320.00
9,405,259.00
0.316
0.185
0.021
0.024
0.096
0.245
111.3300
73.4778
36.7389
3.6739
3.6739
44.5320
22.2660
M2
o.h
o.h
o.h
o.h
bln
m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
110,960.00
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
153,250.00
Rp
Rp
Rp
Rp
Rp
Rp
4,408,668.00
2,571,723.00
293,911.20
330,650.10
1,335,960.00
3,412,264.50
0.115
0.067
0.008
0.009
0.035
0.089
140.3100
92.6046
46.3023
4.6302
4.6302
56.1240
28.0620
M2
o.h
o.h
o.h
o.h
bln
m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
112,280.00
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
159,850.00
Rp
Rp
Rp
Rp
Rp
Rp
5,556,276.00
3,241,161.00
370,418.40
416,720.70
1,683,720.00
4,485,710.70
0.145
0.084
0.010
0.011
0.044
0.117
162.8400
107.4744
53.7372
5.3737
5.3737
65.1360
32.5680
M2
o.h
o.h
o.h
o.h
bln
m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
112,280.00
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
159,850.00
Rp
Rp
Rp
Rp
Rp
Rp
6,448,464.00
3,761,604.00
429,897.60
483,634.80
1,954,080.00
5,205,994.80
0.168
0.098
0.011
0.013
0.051
0.136
222.3300
146.7378
73.3689
7.3369
7.3369
88.9320
44.4660
M2
o.h
o.h
o.h
o.h
bln
m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
112,280.00
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
159,850.00
Rp
Rp
Rp
Rp
Rp
Rp
8,804,268.00
5,135,823.00
586,951.20
660,320.10
2,667,960.00
7,107,890.10
0.229
0.134
0.015
0.017
0.069
0.185
90.3000
59.5980
29.7990
2.9799
2.9799
36.1200
18.0600
M2
o.h
o.h
o.h
o.h
bln
m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
112,280.00
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
159,850.00
Rp
Rp
Rp
Rp
Rp
Rp
3,575,880.00
2,085,930.00
238,392.00
268,191.00
1,083,600.00
2,886,891.00
0.093
0.054
0.006
0.007
0.028
0.075
280.0500
184.8330
92.4165
9.2417
9.2417
112.0200
56.0100
M2
o.h
o.h
o.h
o.h
bln
m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
112,280.00
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
159,850.00
Rp
Rp
Rp
Rp
Rp
Rp
11,089,980.00
6,469,155.00
739,332.00
831,748.50
3,360,600.00
8,953,198.50
0.289
0.168
0.019
0.022
0.088
0.233
208.6000
137.6760
68.8380
6.8838
6.8838
M2
o.h
o.h
o.h
o.h
Rp
Rp
Rp
Rp
Rp
98,960.00
60,000.00
70,000.00
80,000.00
90,000.00
Rp
Rp
Rp
Rp
8,260,560.00
4,818,660.00
550,704.00
619,542.00
0.215
0.125
0.014
0.016
41.7200
m2
Rp
153,250.00 Rp
6,393,590.00
0.166
57.8500
38.1810
19.0905
1.9091
1.9091
11.5700
M2
o.h
o.h
o.h
o.h
m2
Rp
Rp
Rp
Rp
Rp
Rp
98,960.00
60,000.00
70,000.00
80,000.00
90,000.00
153,250.00
Rp
Rp
Rp
Rp
Rp
2,290,860.00
1,336,335.00
152,724.00
171,814.50
1,773,102.50
0.060
0.035
0.004
0.004
0.046
58 PEKERJAAN DINDING
PASANG DINDING BATA 1PC : 6PS
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Bata merah
Semen portland
Pasir Pasang
889.0200
266.7060
88.9020
8.8902
13.3353
62,231.4000
7,396.6464
43.5620
M2
o.h
o.h
o.h
o.h
bh
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
86,165.00
60,000.00
70,000.00
80,000.00
90,000.00
600.00
1,250.00
135,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
16,002,360.00
6,223,140.00
711,216.00
1,200,177.00
37,338,840.00
9,245,808.00
5,880,867.30
0.417
0.162
0.019
0.031
0.972
0.241
0.153
206.4800
61.9440
20.6480
2.0648
3.0972
14,453.6000
2,374.5200
8.2592
M2
o.h
o.h
o.h
o.h
bh
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
88,925.00
60,000.00
70,000.00
80,000.00
90,000.00
600.00
1,250.00
135,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,716,640.00
1,445,360.00
165,184.00
278,748.00
8,672,160.00
2,968,150.00
1,114,992.00
0.097
0.038
0.004
0.007
0.226
0.077
0.029
1,461.4500
438.4350
219.2175
21.9218
21.9218
6,453.7632
39.4592
M2
o.h
o.h
o.h
o.h
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
40,215.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
135,000.00
Rp
Rp
Rp
Rp
Rp
Rp
26,306,100.00
15,345,225.00
1,753,740.00
1,972,957.50
8,067,204.00
5,326,985.25
0.685
0.400
0.046
0.051
0.210
0.139
317.3200
95.1960
47.5980
4.7598
4.7598
1,980.0768
7.6157
M2
o.h
o.h
o.h
o.h
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
42,090.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
135,000.00
Rp
Rp
Rp
Rp
Rp
Rp
5,711,760.00
3,331,860.00
380,784.00
428,382.00
2,475,096.00
1,028,116.80
0.149
0.087
0.010
0.011
0.064
0.027
1,289.7800
73.5175
M1
o.h
Rp
Rp
8,985.00
60,000.00 Rp
4,411,047.60
0.115
Mandor
Semen portland
Pasir Pasang
49.0116
1,934.6700
2.5796
o.h
kg
m3
Rp
Rp
Rp
2,340.6900
140.4414
140.4414
14.0441
7.0221
2,691.7935
KG
o.h
o.h
o.h
o.h
kg
Rp
Rp
Rp
Rp
Rp
Rp
31,550.00
60,000.00
70,000.00
80,000.00
90,000.00
20,000.00
693.8000
69.3800
69.3800
6.9380
34.6900
2,150.7800
2,844.5800
6,244.2000
69.3800
M2
o.h
o.h
o.h
o.h
m1
m1
bh
set
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
0.9900
5.9400
17.8200
1.7820
0.2970
1.1880
1.2375
0.9900
M3
o.h
o.h
o.h
o.h
m3
kg
kg
189.2500
1.8925
1.8925
0.9463
0.4731
0.9084
1.1355
28.3875
57.0000
22.8000
11.4000
1.1400
0.1140
0.1311
90,000.00 Rp
1,250.00 Rp
135,000.00 Rp
4,411,047.60
2,418,337.50
348,240.60
0.115
0.063
0.009
Rp
Rp
Rp
Rp
Rp
8,426,484.00
9,830,898.00
1,123,531.20
631,986.30
53,835,870.00
0.219
0.256
0.029
0.016
1.402
82,700.00
60,000.00
70,000.00
80,000.00
90,000.00
8,000.00
6,000.00
1,500.00
15,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,162,800.00
4,856,600.00
555,040.00
3,122,100.00
17,206,240.00
17,067,480.00
9,366,300.00
1,040,700.00
0.108
0.126
0.014
0.081
0.448
0.444
0.244
0.027
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,428,250.00
60,000.00
70,000.00
80,000.00
90,000.00
3,000,000.00
17,000.00
16,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
356,400.00
1,247,400.00
142,560.00
26,730.00
3,564,000.00
21,037.50
15,840.00
0.009
0.032
0.004
0.001
0.093
0.001
0.000
M2
o.h
o.h
o.h
o.h
m3
m3
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
30,275.00
60,000.00
70,000.00
80,000.00
90,000.00
2,500,000.00
2,300,000.00
17,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
113,550.00
132,475.00
75,700.00
42,581.25
2,271,000.00
2,611,650.00
482,587.50
0.003
0.003
0.002
0.001
0.059
0.068
0.013
M1
o.h
o.h
o.h
o.h
m3
Rp
Rp
Rp
Rp
Rp
Rp
44,930.00
60,000.00
70,000.00
80,000.00
90,000.00
1,500,000.00
Rp
Rp
Rp
Rp
Rp
1,368,000.00
798,000.00
91,200.00
10,260.00
196,650.00
0.036
0.021
0.002
0.000
0.005
Paku
5.7000
kg
Rp
35.5000
3.5500
3.5500
0.3550
0.1775
0.0036
M1
o.h
o.h
o.h
o.h
m3
Rp
Rp
Rp
Rp
Rp
Rp
14,400.00
60,000.00
70,000.00
80,000.00
90,000.00
1,500,000.00
80.1400
8.0140
16.0280
1.6028
0.4007
88.1540
4.0070
M1
o.h
o.h
o.h
o.h
m1
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
883.0500
132.4575
66.2288
7.0644
7.0644
12,362.7000
M2
o.h
o.h
o.h
o.h
bh
57.0000
22.8000
11.4000
1.1400
0.1140
456.0000
1.8240
285.0000
16.0000
0.2400
2.4000
0.2400
0.1280
1.0208
4.7312
19.0800
13.5680
16.0000
48.0000
17,000.00 Rp
96,900.00
0.003
Rp
Rp
Rp
Rp
Rp
213,000.00
248,500.00
28,400.00
15,975.00
5,325.00
0.006
0.006
0.001
0.000
0.000
55,800.00
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
15,000.00
Rp
Rp
Rp
Rp
Rp
Rp
480,840.00
1,121,960.00
128,224.00
36,063.00
2,644,620.00
60,105.00
0.013
0.029
0.003
0.001
0.069
0.002
Rp
Rp
Rp
Rp
Rp
Rp
24,010.00
60,000.00
70,000.00
80,000.00
90,000.00
600.00
Rp
Rp
Rp
Rp
Rp
7,947,450.00
4,636,012.50
565,152.00
635,796.00
7,417,620.00
0.207
0.121
0.015
0.017
0.193
M1
o.h
o.h
o.h
o.h
kg
m3
bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
109,100.00
60,000.00
70,000.00
80,000.00
90,000.00
1,250.00
135,000.00
11,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,368,000.00
798,000.00
91,200.00
10,260.00
570,000.00
246,240.00
3,135,000.00
0.036
0.021
0.002
0.000
0.015
0.006
0.082
UNIT
o.h
o.h
o.h
o.h
m3
m2
m2
m2
bh
stel
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,021,377.14
60,000.00
70,000.00
80,000.00
90,000.00
6,028,250.00
326,445.00
90,000.00
200,000.00
130,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14,400.00
168,000.00
19,200.00
11,520.00
6,153,637.60
1,544,476.58
1,717,200.00
2,713,600.00
2,080,000.00
1,920,000.00
0.000
0.004
0.000
0.000
0.160
0.040
0.045
0.071
0.054
0.050
1.0000
0.0150
0.1500
0.0150
0.0080
12.5130
1.0000
4.0000
4.0000
6.2565
1.0000
UNIT
o.h
o.h
o.h
o.h
m2
stel
bh
bh
m2
tube
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,409,050.00
60,000.00
70,000.00
80,000.00
90,000.00
110,000.00
150,000.00
55,000.00
90,000.00
200,000.00
38,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
900.00
10,500.00
1,200.00
720.00
1,376,430.00
150,000.00
220,000.00
360,000.00
1,251,300.00
38,000.00
0.000
0.000
0.000
0.000
0.036
0.004
0.006
0.009
0.033
0.001
17.0000
0.2550
2.5500
0.2550
0.1360
1.0846
5.0269
20.2725
14.4160
17.0000
51.0000
UNIT
o.h
o.h
o.h
o.h
m3
m2
m2
m2
bh
stel
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,021,377.14
60,000.00
70,000.00
80,000.00
90,000.00
6,028,250.00
326,445.00
90,000.00
200,000.00
130,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,300.00
178,500.00
20,400.00
12,240.00
6,538,239.95
1,641,006.37
1,824,525.00
2,883,200.00
2,210,000.00
2,040,000.00
0.000
0.005
0.001
0.000
0.170
0.043
0.048
0.075
0.058
0.053
10.0000
0.1500
1.5000
0.1500
0.0800
0.6270
2.9280
9.2550
8.4800
20.0000
10.0000
UNIT
o.h
o.h
o.h
o.h
m3
m2
m2
m2
stel
bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
909,769.38
60,000.00
70,000.00
80,000.00
90,000.00
6,028,250.00
326,445.00
90,000.00
200,000.00
70,000.00
30,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,000.00
105,000.00
12,000.00
7,200.00
3,779,712.75
955,830.96
832,950.00
1,696,000.00
1,400,000.00
300,000.00
0.000
0.003
0.000
0.000
0.098
0.025
0.022
0.044
0.036
0.008
60.0000
0.9000
9.0000
0.9000
0.4800
4.3020
15.4200
40.3200
60.0000
UNIT
o.h
o.h
o.h
o.h
m3
m2
m2
bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
619,921.90
60,000.00
70,000.00
80,000.00
90,000.00
6,028,250.00
326,445.00
90,000.00
10,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
54,000.00
630,000.00
72,000.00
43,200.00
25,933,531.50
5,033,781.90
3,628,800.00
600,000.00
0.001
0.016
0.002
0.001
0.675
0.131
0.094
0.016
60.0000
set
Rp
16.0000
0.2400
2.4000
0.2400
0.1280
0.3392
1.0752
1.1264
16.0000
32.0000
16.0000
UNIT
o.h
o.h
o.h
o.h
m3
m2
m2
bh
bh
set
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
259,392.00
60,000.00
70,000.00
80,000.00
90,000.00
6,028,250.00
326,445.00
90,000.00
10,000.00
30,000.00
20,000.00
652.7700
456.9390
228.4695
22.8470
22.8470
718.0470
6,527.7000
29.3747
979.1550
M2
o.h
o.h
o.h
o.h
m2
kg
m3
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
34.2300
30.8070
15.4035
1.5404
1.5404
37.6530
342.3000
1.5404
51.3450
M2
o.h
o.h
o.h
o.h
m2
kg
m3
kg
95.6400
86.0760
43.0380
4.3038
4.3038
105.2040
956.4000
4.3038
95.6400
M2
o.h
o.h
o.h
o.h
m2
kg
m3
kg
20,000.00 Rp
1,200,000.00
0.031
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14,400.00
168,000.00
19,200.00
11,520.00
2,044,782.40
350,993.66
101,376.00
160,000.00
960,000.00
320,000.00
0.000
0.004
0.000
0.000
0.053
0.009
0.003
0.004
0.025
0.008
149,525.00
60,000.00
70,000.00
80,000.00
90,000.00
45,000.00
1,250.00
135,000.00
6,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
27,416,340.00
15,992,865.00
1,827,756.00
2,056,225.50
32,312,115.00
8,159,625.00
3,965,577.75
5,874,930.00
0.714
0.416
0.048
0.054
0.841
0.212
0.103
0.153
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
153,725.00
60,000.00
70,000.00
80,000.00
90,000.00
30,000.00
1,250.00
135,000.00
6,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,848,420.00
1,078,245.00
123,228.00
138,631.50
1,129,590.00
427,875.00
207,947.25
308,070.00
0.048
0.028
0.003
0.004
0.029
0.011
0.005
0.008
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
158,975.00
60,000.00
70,000.00
80,000.00
90,000.00
37,500.00
1,250.00
135,000.00
6,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,164,560.00
3,012,660.00
344,304.00
387,342.00
3,945,150.00
1,195,500.00
581,013.00
573,840.00
0.134
0.078
0.009
0.010
0.103
0.031
0.015
0.015
299.8900
269.9010
134.9505
13.4951
13.4951
329.8790
2,998.9000
13.4951
299.8900
M2
o.h
o.h
o.h
o.h
m2
kg
m3
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
158,975.00
60,000.00
70,000.00
80,000.00
90,000.00
37,500.00
1,250.00
135,000.00
6,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
16,194,060.00
9,446,535.00
1,079,604.00
1,214,554.50
12,370,462.50
3,748,625.00
1,821,831.75
1,799,340.00
0.422
0.246
0.028
0.032
0.322
0.098
0.047
0.047
16.7100
15.0390
7.5195
0.7520
0.7520
1,771.2600
0.3008
155.4030
48.4590
M2
o.h
o.h
o.h
o.h
bh
m3
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
654,605.00
60,000.00
70,000.00
80,000.00
90,000.00
5,000.00
135,000.00
1,250.00
6,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
902,340.00
526,365.00
60,156.00
67,675.50
8,856,300.00
40,605.30
194,253.75
290,754.00
0.023
0.014
0.002
0.002
0.231
0.001
0.005
0.008
239.3200
11.9660
11.9660
1.1966
0.5983
2,632.5200
299.1500
23.9320
M1
o.h
o.h
o.h
o.h
bh
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
31,287.50
60,000.00
70,000.00
80,000.00
90,000.00
2,000.00
1,250.00
6,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
717,960.00
837,620.00
95,728.00
53,847.00
5,265,040.00
373,937.50
143,592.00
0.019
0.022
0.002
0.001
0.137
0.010
0.004
714.4300
42.8658
42.8658
4.2866
2.1433
2,857.7200
714.4300
M2
o.h
o.h
o.h
o.h
m1
ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
161,277.27
60,000.00
70,000.00
80,000.00
90,000.00
20,000.00
72,727.27
Rp
Rp
Rp
Rp
Rp
Rp
2,571,948.00
3,000,606.00
342,926.40
192,896.10
57,154,400.00
51,958,545.45
0.067
0.078
0.009
0.005
1.488
1.353
714.4300
71.4430
35.7215
3.5722
3.5722
260.0525
78.5873
M2
o.h
o.h
o.h
o.h
lbr
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
29,480.00
60,000.00
70,000.00
80,000.00
90,000.00
45,000.00
25,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,286,580.00
2,500,505.00
285,772.00
321,493.50
11,702,363.40
1,964,682.50
0.112
0.065
0.007
0.008
0.305
0.051
831.4700
17.4609
17.4609
1.6629
1.6629
873.0435
83.1470
M1
o.h
o.h
o.h
o.h
m1
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
25,770.00
60,000.00
70,000.00
80,000.00
90,000.00
20,000.00
17,000.00
Rp
Rp
Rp
Rp
Rp
Rp
1,047,652.20
1,222,260.90
133,035.20
149,664.60
17,460,870.00
1,413,499.00
0.027
0.032
0.003
0.004
0.455
0.037
87 CAT PLAFOND
Pekerja
Tukang Cat
Kepala Tukang
Mandor
Cat Meni Kayu
Plamir Tembok
Cat Kayu
Cat Kayu
Kuas
Tiner A
Ampelas
714.4300
50.0101
6.4299
4.2866
2.1433
142.8860
107.1645
121.4531
185.7518
7.1443
21.4329
142.8860
M2
o.h
o.h
o.h
o.h
kg
kg
kg
kg
bh
ltr
lbr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
41,580.00
60,000.00
70,000.00
80,000.00
90,000.00
50,000.00
20,000.00
50,000.00
50,000.00
7,500.00
7,500.00
6,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,000,606.00
450,090.90
342,926.40
192,896.10
7,144,300.00
2,143,290.00
6,072,655.00
9,287,590.00
53,582.25
160,746.75
857,316.00
0.078
0.012
0.009
0.005
0.186
0.056
0.158
0.242
0.001
0.004
0.022
1,156.2000
23.1240
72.8406
7.2841
3.4686
115.6200
115.6200
300.6120
M2
o.h
o.h
o.h
o.h
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
20,264.00
60,000.00
70,000.00
80,000.00
90,000.00
20,000.00
33,000.00
33,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,387,440.00
5,098,842.00
582,724.80
312,174.00
2,312,400.00
3,815,460.00
9,920,196.00
0.036
0.133
0.015
0.008
0.060
0.099
0.258
622.5700
12.4514
39.2219
3.9222
1.8677
62.2570
62.2570
161.8682
M2
o.h
o.h
o.h
o.h
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,064.00
60,000.00
70,000.00
80,000.00
90,000.00
20,000.00
38,000.00
38,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
747,084.00
2,745,533.70
313,775.28
168,093.90
1,245,140.00
2,365,766.00
6,150,991.60
0.019
0.071
0.008
0.004
0.032
0.062
0.160
246.8800
17.2816
2.2219
1.4813
0.7406
49.3760
37.0320
M2
o.h
o.h
o.h
o.h
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
41,580.00
60,000.00
70,000.00
80,000.00
90,000.00
50,000.00
20,000.00
Rp
Rp
Rp
Rp
Rp
Rp
1,036,896.00
155,534.40
118,502.40
66,657.60
2,468,800.00
740,640.00
0.027
0.004
0.003
0.002
0.064
0.019
Cat Kayu
Cat Kayu
Kuas
Tiner A
Ampelas
41.9696
64.1888
2.4688
7.4064
49.3760
kg
kg
bh
ltr
lbr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,098,480.00
3,209,440.00
18,516.00
55,548.00
296,256.00
0.055
0.084
0.000
0.001
0.008
1.0000
LS
Rp
636,363.64 Rp
636,363.64
0.017
95.0000
28.5000
47.5000
4.7500
380.0000
712.5000
190.0000
95.0000
95.0000
TTK
o.h
o.h
o.h
bh
m1
btg
bh
bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
221,000.00
60,000.00
70,000.00
80,000.00
3,500.00
10,000.00
30,000.00
2,500.00
12,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,710,000.00
3,325,000.00
380,000.00
1,330,000.00
7,125,000.00
5,700,000.00
237,500.00
1,187,500.00
0.045
0.087
0.010
0.035
0.186
0.148
0.006
0.031
49.0000
4.9000
9.8000
0.9800
0.9800
49.0000
12.2500
BH
o.h
o.h
o.h
o.h
bh
ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
330,218.18
60,000.00
70,000.00
80,000.00
90,000.00
250,000.00
227,272.73
Rp
Rp
Rp
Rp
Rp
Rp
294,000.00
686,000.00
78,400.00
88,200.00
12,250,000.00
2,784,090.91
0.008
0.018
0.002
0.002
0.319
0.072
46.0000
4.6000
9.2000
0.9200
0.9200
46.0000
11.5000
BH
o.h
o.h
o.h
o.h
bh
ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
195,218.18
60,000.00
70,000.00
80,000.00
90,000.00
140,000.00
127,272.73
Rp
Rp
Rp
Rp
Rp
Rp
276,000.00
644,000.00
73,600.00
82,800.00
6,440,000.00
1,463,636.36
0.007
0.017
0.002
0.002
0.168
0.038
32.0000
0.0320
6.4000
1.6000
32.0000
BH
o.h
o.h
o.h
bh
Rp
Rp
Rp
Rp
Rp
51,060.00
60,000.00
70,000.00
80,000.00
33,000.00
Rp
Rp
Rp
Rp
1,920.00
448,000.00
128,000.00
1,056,000.00
0.000
0.012
0.003
0.027
22.0000
0.0220
4.4000
1.1000
BH
o.h
o.h
o.h
Rp
Rp
Rp
Rp
56,060.00
60,000.00 Rp
70,000.00 Rp
80,000.00 Rp
1,320.00
308,000.00
88,000.00
0.000
0.008
0.002
50,000.00
50,000.00
7,500.00
7,500.00
6,000.00
22.0000
bh
Rp
38,000.00 Rp
836,000.00
0.022
30.0000
2.7000
0.3000
30.0000
BH
o.h
o.h
bh
Rp
Rp
Rp
Rp
37,100.00
70,000.00 Rp
80,000.00 Rp
30,000.00 Rp
189,000.00
24,000.00
900,000.00
0.005
0.001
0.023
4.0000
0.2000
0.4000
0.0040
0.0040
4.0000
10.0000
1.0000
UNIT
o.h
o.h
o.h
o.h
set
m1
ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
96,533.64
60,000.00
70,000.00
80,000.00
90,000.00
50,000.00
10,000.00
45,454.55
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,000.00
28,000.00
320.00
360.00
200,000.00
100,000.00
45,454.55
0.000
0.001
0.000
0.000
0.005
0.003
0.001
99 PEKERJAAN SANITASI
PEKERJAAN SANITASI
PASANG CLOSET DUDUK MONOBLOK INA PUTIH KOMPLIT
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Closet Duduk monoblok INA Putih Komplit
Semen portland
Pasir Pasang
13.0000
13.0000
19.5000
1.9500
2.0800
13.0000
78.0000
0.5850
BH
o.h
o.h
o.h
o.h
bh
kg
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
984,975.00
60,000.00
70,000.00
80,000.00
90,000.00
780,000.00
1,250.00
135,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
780,000.00
1,365,000.00
156,000.00
187,200.00
10,140,000.00
97,500.00
78,975.00
0.020
0.036
0.004
0.005
0.264
0.003
0.002
13.0000
0.1300
1.3000
0.1300
0.0650
13.0000
BH
o.h
o.h
o.h
o.h
bh
Rp
Rp
Rp
Rp
Rp
Rp
73,850.00
60,000.00
70,000.00
80,000.00
90,000.00
65,000.00
Rp
Rp
Rp
Rp
Rp
7,800.00
91,000.00
10,400.00
5,850.00
845,000.00
0.000
0.002
0.000
0.000
0.022
13.0000
1.9500
0.3900
13.0000
13.0000
BH
o.h
o.h
bh
bh
Rp
Rp
Rp
Rp
Rp
50,900.00
70,000.00
80,000.00
37,000.00
1,000.00
Rp
Rp
Rp
Rp
136,500.00
31,200.00
481,000.00
13,000.00
0.004
0.001
0.013
0.000
15.0000
2.2500
0.4500
15.0000
15.0000
BH
o.h
o.h
bh
bh
Rp
Rp
Rp
Rp
Rp
91,400.00
70,000.00
80,000.00
77,500.00
1,000.00
Rp
Rp
Rp
Rp
157,500.00
36,000.00
1,162,500.00
15,000.00
0.004
0.001
0.030
0.000
15.0000
18.0000
21.7500
2.2500
0.9000
18.0000
90.0000
0.1500
3.7500
BH
o.h
o.h
o.h
o.h
bh
kg
m3
ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
582,659.09
60,000.00
70,000.00
80,000.00
90,000.00
260,000.00
1,250.00
135,000.00
283,636.36
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,080,000.00
1,522,500.00
180,000.00
81,000.00
4,680,000.00
112,500.00
20,250.00
1,063,636.36
0.028
0.040
0.005
0.002
0.122
0.003
0.001
0.028
13.0000
0.1300
1.3000
0.1300
0.0650
13.0000
BH
o.h
o.h
o.h
o.h
bh
Rp
Rp
Rp
Rp
Rp
Rp
58,850.00
60,000.00
70,000.00
80,000.00
90,000.00
50,000.00
Rp
Rp
Rp
Rp
Rp
7,800.00
91,000.00
10,400.00
5,850.00
650,000.00
0.000
0.002
0.000
0.000
0.017
14.0000
0.1500
1.5000
0.1500
0.0080
11.0000
BH
o.h
o.h
o.h
o.h
m2
Rp
Rp
Rp
Rp
Rp
Rp
71,908.57
60,000.00
70,000.00
80,000.00
90,000.00
80,000.00
Rp
Rp
Rp
Rp
Rp
9,000.00
105,000.00
12,000.00
720.00
880,000.00
0.000
0.003
0.000
0.000
0.023
80.0000
2.8800
4.8000
0.4800
0.1440
20.0000
28.0000
M1
o.h
o.h
o.h
o.h
ljr
ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
13,592.91
60,000.00
70,000.00
80,000.00
90,000.00
20,000.00
4,545.45
Rp
Rp
Rp
Rp
Rp
Rp
172,800.00
336,000.00
38,400.00
12,960.00
400,000.00
127,272.73
0.004
0.009
0.001
0.000
0.010
0.003
24.0000
0.8640
1.4400
0.1440
0.0432
6.0000
8.4000
M1
o.h
o.h
o.h
o.h
ljr
ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
66,320.18
60,000.00
70,000.00
80,000.00
90,000.00
180,000.00
40,909.09
Rp
Rp
Rp
Rp
Rp
Rp
51,840.00
100,800.00
11,520.00
3,888.00
1,080,000.00
343,636.36
0.001
0.003
0.000
0.000
0.028
0.009
40.0000
1.4400
2.4000
0.2400
0.0720
10.0000
M1
o.h
o.h
o.h
o.h
ljr
Rp
Rp
Rp
Rp
Rp
Rp
53,138.36
60,000.00
70,000.00
80,000.00
90,000.00
140,000.00
Rp
Rp
Rp
Rp
Rp
86,400.00
168,000.00
19,200.00
6,480.00
1,400,000.00
0.002
0.004
0.000
0.000
0.036
Perlengkapan
14.0000
ls
Rp
445,454.55
0.012
36.0000
1.2960
2.1600
0.2160
0.0648
9.0000
12.6000
M1
o.h
o.h
o.h
o.h
ljr
ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
77,760.00
151,200.00
17,280.00
5,832.00
1,548,000.00
492,545.45
0.002
0.004
0.000
0.000
0.040
0.013
3.0000
UNIT
Rp
2,272,727.27 Rp
6,818,181.82
0.178
40.0000
1.4400
2.4000
0.2400
0.0720
10.0000
14.0000
M1
o.h
o.h
o.h
o.h
ljr
ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
63,683.82
60,000.00
70,000.00
80,000.00
90,000.00
172,000.00
39,090.91
Rp
Rp
Rp
Rp
Rp
Rp
86,400.00
168,000.00
19,200.00
6,480.00
1,720,000.00
547,272.73
0.002
0.004
0.000
0.000
0.045
0.014
2.0000
UNIT
Rp
909,090.91 Rp
1,818,181.82
0.047
1.0000
UNIT
Rp
15,909,090.91 Rp
15,909,090.91
0.414
1.0000
BH
Rp
2,727,272.73 Rp
2,727,272.73
0.071
1.0000
UNIT
Rp
318,181.82 Rp
318,181.82
0.008
1.0000
LS
Rp
2,272,727.27 Rp
2,272,727.27
0.059
1.0000
LS
Rp
272,727.27 Rp
272,727.27
0.007
1.0000
LS
Rp
681,818.18 Rp
681,818.18
0.018
13,205.5300
3,961.6590
132.0553
15,846.6360
M3
o.h
o.h
m3
Rp
Rp
Rp
Rp
108,900.00
60,000.00 Rp
90,000.00 Rp
75,000.00 Rp
237,699,540.00
11,884,977.00
1,188,497,700.00
6.190
0.309
30.949
Rp
3,840,169,321.44
100.00
31,818.18 Rp
63,683.82
60,000.00
70,000.00
80,000.00
90,000.00
172,000.00
39,090.91
0.007
1
2
TARGET PELAKSANAAN
JML. KOMULATIF PELAKSANAAN
0.007
0.007
BULAN KE-1
M2
M3
BULAN KE-2
M4
M5
M6
M7
BULAN KE-3
M8
M9
M10
M11
BULAN KE-4
M12
0.018
0.018
0.028
0.118
0.264
0.077
0.004
0.187
0.009
0.936
0.624
0.009
0.057
M13
M14
M15
M16
0.035
0.002
0.187
0.060
0.014
0.009
0.022
0.019
2.284
0.366
0.126
0.060
0.014
0.009
0.022
0.019
2.284
0.366
0.126
0.060
0.014
0.009
0.022
0.019
2.284
0.366
0.126
0.211
0.710
0.009
0.002
0.000
0.001
0.036
0.014
0.024
0.007
0.057
0.011
0.001
0.004
0.268
0.052
0.112
0.037
0.021
0.004
0.000
0.002
0.098
0.019
0.041
0.014
0.088
0.017
0.002
0.007
0.414
0.080
0.173
0.058
0.043
0.050
0.006
0.004
1.056
0.026
0.023
0.027
0.003
0.002
0.565
0.014
0.069
0.080
0.009
0.006
1.705
0.042
0.017
0.020
0.002
0.001
0.419
0.010
0.021
0.025
0.003
0.002
0.529
0.013
0.078
0.091
0.010
0.007
1.923
0.047
0.019
0.022
0.003
0.002
0.474
0.012
0.016
0.019
0.002
0.001
0.400
0.010
0.032
0.037
0.004
0.003
0.780
0.019
0.036
0.042
0.005
0.003
0.895
0.022
0.015
0.018
0.002
0.001
0.375
0.009
0.050
0.058
0.007
0.004
1.235
0.030
0.019
0.022
0.003
0.002
0.474
0.012
0.007
0.008
0.001
0.001
0.166
0.004
0.017
0.020
0.002
0.001
0.423
0.010
0.072
0.042
0.005
0.005
0.048
0.044
0.026
0.003
0.003
0.029
0.279
0.163
0.019
0.021
0.186
0.061
0.035
0.004
0.005
0.041
0.095
0.055
0.006
0.007
0.063
0.316
0.185
0.021
0.024
0.096
0.245
0.115
0.067
0.008
0.009
0.035
0.089
0.145
0.084
0.010
0.011
0.044
0.117
0.168
0.098
0.011
0.013
0.051
0.136
0.229
0.134
0.015
0.017
0.069
0.185
0.093
0.054
0.006
0.007
0.028
0.075
0.289
0.168
0.019
0.022
0.088
0.233
0.215
0.125
0.014
0.016
0.166
0.060
0.035
0.004
0.004
0.046
0.000
0.002
0.000
0.000
0.080
0.020
0.022
0.035
0.027
0.025
0.000
0.000
0.000
0.000
0.018
0.002
0.003
0.005
0.016
0.000
0.000
0.002
0.000
0.000
0.085
0.021
0.024
0.038
0.029
0.027
0.000
0.001
0.000
0.000
0.049
0.012
0.011
0.022
0.018
0.004
0.001
0.008
0.001
0.001
0.338
0.066
0.047
0.008
0.016
0.000
0.002
0.000
0.000
0.027
0.005
0.001
0.002
0.012
0.004
0.045
0.087
0.010
0.035
0.186
0.148
0.006
0.031
0.008
0.018
0.002
0.002
0.319
0.072
0.007
0.017
0.002
0.002
0.168
0.038
0.000
0.012
0.003
0.027
0.000
0.008
0.002
0.022
0.005
0.001
0.023
0.000
0.001
0.000
0.000
0.005
0.003
0.001
0.018
0.563
0.028
2.814
0.563
0.028
2.814
0.563
0.028
2.814
0.563
0.028
2.814
0.563
0.028
2.814
0.563
0.028
2.814
0.563
0.028
2.814
0.563
0.028
2.814
0.563
0.028
2.814
0.563
0.028
2.814
0.563
0.028
2.814
0.036
0.043
3.404
3.447
3.404
6.851
3.404
10.256
3.404
13.660
3.404
17.065
3.404
20.469
3.404
23.873
5.047
28.920
7.446
36.366
7.220
43.586
7.954
51.540
7.292
58.832
7.442
66.274
6.160
72.435
BULAN KE-5
M17
M18
M19
BULAN KE-6
M20
M21
M22
M23
BULAN KE-7
M24
M25
0.014
0.003
0.000
0.001
0.068
0.013
0.028
0.009
0.023
0.004
0.001
0.002
0.106
0.020
0.044
0.015
0.051
0.010
0.001
0.004
0.241
0.047
0.101
0.034
0.022
0.004
0.000
0.002
0.101
0.020
0.042
0.014
0.016
0.004
0.000
0.002
0.089
0.021
0.042
0.014
0.038
0.007
0.001
0.003
0.177
0.034
0.074
0.025
0.039
0.008
0.001
0.003
0.183
0.035
0.076
0.025
0.021
0.004
0.000
0.002
0.098
0.019
0.041
0.014
0.065
0.013
0.001
0.005
0.304
0.059
0.127
0.042
0.065
0.013
0.001
0.005
0.302
0.058
0.126
0.042
0.030
0.006
0.001
0.002
0.140
0.027
0.058
0.019
0.070
0.019
0.002
0.007
0.398
0.095
0.186
0.063
0.417
0.162
0.019
0.031
0.972
0.241
0.153
0.097
0.038
0.004
0.007
0.226
0.077
0.029
0.685
0.400
0.046
0.051
0.210
0.139
0.149
0.087
0.010
0.011
0.064
0.027
0.115
0.115
0.063
0.009
0.219
0.256
0.029
0.016
1.402
0.108
0.126
0.014
0.081
0.448
0.444
0.244
0.027
0.009
0.032
0.004
0.001
0.093
0.001
0.000
0.003
0.003
0.002
0.001
0.059
0.068
0.013
0.036
0.021
0.002
0.000
0.005
0.003
0.006
0.006
0.001
0.000
0.000
0.013
0.029
0.003
0.001
0.069
0.002
0.207
0.121
0.015
0.017
0.193
0.036
0.021
0.002
0.000
0.015
0.006
0.082
0.000
0.002
0.000
0.000
0.080
0.020
0.022
0.035
0.027
0.025
0.000
0.000
0.000
0.000
0.018
0.002
0.003
0.005
0.016
0.000
0.000
0.002
0.000
0.000
0.085
0.021
0.024
0.038
0.029
0.027
0.000
0.001
0.000
0.000
0.049
0.012
0.011
0.022
0.018
0.004
0.001
0.008
0.001
0.001
0.338
0.066
0.047
0.008
0.016
0.000
0.002
0.000
0.000
0.027
0.005
0.001
0.002
0.012
0.004
0.714
0.416
0.048
0.054
0.841
0.212
0.103
0.153
0.048
0.028
0.003
0.004
0.029
0.011
0.005
0.008
0.134
0.078
0.009
0.010
0.103
0.031
0.015
0.015
0.422
0.246
0.028
0.032
0.322
0.098
0.047
0.047
0.023
0.014
0.002
0.002
0.231
0.001
0.005
0.008
0.019
0.022
0.002
0.001
0.137
0.010
0.004
0.067
0.078
0.009
0.005
1.488
1.353
0.112
0.065
0.007
0.008
0.305
0.051
0.027
0.032
0.003
0.004
0.455
0.037
0.078
0.012
0.009
0.005
0.186
0.056
0.158
0.242
0.001
0.004
0.022
0.036
0.133
0.015
0.008
0.060
0.099
0.258
0.019
0.071
0.008
0.004
0.032
0.062
0.160
0.027
0.004
0.003
0.002
0.064
0.019
0.055
0.084
0.000
0.001
0.008
0.017
0.020
0.036
0.004
0.005
0.264
0.003
0.002
0.000
0.002
0.000
0.000
0.022
0.004
0.001
0.013
0.000
0.004
0.001
0.030
0.000
0.028
0.040
0.005
0.002
0.122
0.003
0.001
0.028
0.000
0.002
0.000
0.000
0.017
0.000
0.003
0.000
0.000
0.023
0.004
0.009
0.001
0.000
0.010
0.003
0.001
0.003
0.000
0.000
0.028
0.009
0.002
0.004
0.000
0.000
0.036
0.012
0.002
0.004
0.000
0.000
0.040
0.013
0.178
0.002
0.004
0.000
0.000
0.045
0.014
0.047
0.414
0.071
0.008
0.059
5.174
77.609
5.568
83.177
4.617
87.793
4.107
91.900
2.679
94.579
1.637
96.216
1.537
97.754
1.106
98.860
1.140
100.000
KUANTITAS
NO
SAT
SESUAI RAB
1.0000
LS
1.0000
LS
1.0000
LS
1.0000
LS
PEKERJAAN TANAH
GALIAN TANAH PONDASI POER
Pekerja
Mandor
URUGAN TANAH PILIHAN DALAM GEDUNG INDUK
Pekerja
223.0000
TITIK
65.6700
49.2525
1.6418
M3
o.h
o.h
399.5300
119.8590
M3
o.h
Mandor
Tanah Urug
3.9953
479.4360
o.h
m3
799.0600
399.5300
3.9953
39.9530
M3
o.h
o.h
set
74.9100
22.4730
0.7491
89.8920
M3
o.h
o.h
m3
2,230.0000
115.9600
23.1920
11.5960
23.1920
23.1920
2,230.0000
162.3440
223.0000
M1
o.h
o.h
o.h
o.h
o.h
m1
set
jam
223.0000
BH
2.0000
TTK
4.7900
M3
10 PEKERJAAN STRUKTUR
PEKERJAAN PONDASI STRUKTUR
PEMASANGAN PONDASI PANCANG 20X20 CM, P=10.00 M
Pekerja
Tukang Batu
Mandor
Operator Crane
Pembantu Operator Crane
Tiang Pancang 20x20 cm
Hummer 1-2 Ton
Alat penyambung/ Las
11
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Semen portland
Pasir Beton
Batu Pecah (maks 3 cm)
Air
5.7480
0.9580
0.0958
0.2874
1,101.7000
3.0551
3.6438
958.0000
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
22.2000
36.6300
6.1050
0.6216
1.8426
8,236.2000
11.0689
17.2183
4,773.0000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
8.1000
13.3650
2.2275
0.2268
0.6723
3,005.1000
4.0387
6.2824
1,741.5000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
34.3000
56.5950
9.4325
0.9604
2.8469
12,725.3000
17.1020
26.6031
7,374.5000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
5.6100
9.2565
1.5428
0.1571
0.4656
2,081.3100
2.7971
4.3511
1,206.1500
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
8.7600
14.4540
2.4090
0.2453
0.7271
3,249.9600
4.3677
6.7943
1,883.4000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
19.9500
32.9175
5.4863
0.5586
1.6559
7,401.4500
9.9471
15.4732
4,289.2500
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
8.3500
13.7775
2.2963
0.2338
0.6931
3,097.8500
4.1633
6.4763
1,795.2500
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
8.4200
10.1040
2.3155
0.2358
0.6989
2,744.9200
4.5712
6.4177
1,810.3000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
14.6600
24.1890
4.0315
0.4105
1.2168
5,438.8600
7.3095
11.3703
3,151.9000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
15.1200
24.9480
4.1580
0.4234
1.2550
5,609.5200
7.5388
11.7271
3,250.8000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
8.1300
13.4145
2.2358
0.2276
0.6748
3,016.2300
4.0536
6.3056
1,747.9500
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
25.2000
41.5800
6.9300
0.7056
2.0916
9,349.2000
12.5647
19.5451
5,418.0000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
25.0300
41.2995
6.8833
0.7008
2.0775
9,286.1300
12.4800
19.4133
5,381.4500
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
11.5700
19.0905
3.1818
0.3240
0.9603
4,292.4700
5.7688
8.9737
2,487.5500
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
37.4600
44.9520
10.3015
1.0489
3.1092
12,211.9600
20.3370
28.5520
8,053.9000
M3
o.h
o.h
o.h
o.h
kg
m3
m3
ltr
29 PEKERJAAN PEMBESIAN
BESI POER P1 1.00 X 1.00 X 0.30 M
10 KG PEMBESIAN DENGAN BESI POLOS ATAU BESI ULIR : 10
Pekerja
Tukang Besi
Kepala Tukang
Mandor
Besi beton (polos/ ulir)
Kawat beton
3,901.6600
390.1660
27.3116
27.3116
2.7312
1.5607
4,096.7430
58.5249
KG
kg
kg
kg
kg
kg
kg
kg
2,088.9000
208.8900
14.6223
14.6223
1.4622
0.8356
2,193.3450
31.3335
KG
kg
kg
kg
kg
kg
kg
kg
6,298.0300
KG
629.8030
44.0862
44.0862
4.4086
2.5192
6,612.9315
94.4705
kg
kg
kg
kg
kg
kg
kg
1,546.8800
154.6880
10.8282
10.8282
1.0828
0.6188
1,624.2240
23.2032
KG
kg
kg
kg
kg
kg
kg
kg
1,954.8000
195.4800
13.6836
13.6836
1.3684
0.7819
2,052.5400
29.3220
KG
kg
kg
kg
kg
kg
kg
kg
7,104.0100
710.4010
49.7281
49.7281
KG
kg
kg
kg
Kepala Tukang
Mandor
Besi beton (polos/ ulir)
Kawat beton
4.9728
2.8416
7,459.2105
106.5602
kg
kg
kg
kg
1,750.9300
175.0930
12.2565
12.2565
1.2257
0.7004
1,838.4765
26.2640
KG
kg
kg
kg
kg
kg
kg
kg
1,476.9600
147.6960
10.3387
10.3387
1.0339
0.5908
1,550.8080
22.1544
KG
kg
kg
kg
kg
kg
kg
kg
2,882.4600
288.2460
20.1772
20.1772
2.0177
1.1530
3,026.5830
KG
kg
kg
kg
kg
kg
kg
Kawat beton
43.2369
kg
3,307.2500
330.7250
23.1508
23.1508
2.3151
1.3229
3,472.6125
49.6088
KG
kg
kg
kg
kg
kg
kg
kg
1,385.8000
138.5800
9.7006
9.7006
0.9701
0.5543
1,455.0900
20.7870
KG
kg
kg
kg
kg
kg
kg
kg
4,563.4700
456.3470
31.9443
31.9443
3.1944
1.8254
4,791.6435
68.4521
KG
kg
kg
kg
kg
kg
kg
kg
1,751.9700
KG
175.1970
12.2638
12.2638
1.2264
0.7008
1,839.5685
26.2796
kg
kg
kg
kg
kg
kg
kg
615.0300
61.5030
4.3052
4.3052
0.4305
0.2460
645.7815
9.2255
KG
kg
kg
kg
kg
kg
kg
kg
1,562.0200
156.2020
10.9341
10.9341
1.0934
0.6248
1,640.1210
23.4303
KG
kg
kg
kg
kg
kg
kg
kg
88.8000
46.1760
23.0880
M2
o.h
o.h
44 PEKERJAAN BEKISTING
BEKISTING POER P1 1.00 X 1.00 X 0.30 M
Pekerja
Tukang Kayu
2.3088
2.3088
17.7600
o.h
o.h
m2
54.0000
28.0800
14.0400
1.4040
1.4040
10.8000
M2
o.h
o.h
o.h
o.h
m2
342.9600
178.3392
89.1696
8.9170
8.9170
68.5920
M2
o.h
o.h
o.h
o.h
m2
74.8600
38.9272
19.4636
1.9464
1.9464
14.9720
M2
o.h
o.h
o.h
o.h
m2
116.7500
60.7100
30.3550
3.0355
3.0355
M2
o.h
o.h
o.h
o.h
23.3500
m2
306.8600
202.5276
101.2638
10.1264
10.1264
122.7440
61.3720
M2
o.h
o.h
o.h
o.h
bln
m2
111.3300
73.4778
36.7389
3.6739
3.6739
44.5320
22.2660
M2
o.h
o.h
o.h
o.h
bln
m2
140.3100
92.6046
46.3023
4.6302
4.6302
56.1240
28.0620
M2
o.h
o.h
o.h
o.h
bln
m2
162.8400
107.4744
53.7372
5.3737
M2
o.h
o.h
o.h
Mandor
Alat Bantu Perancah scaffolding
BAHAN BEKISTING DIGUNAKAN 5X PAKAI
5.3737
65.1360
32.5680
o.h
bln
m2
222.3300
146.7378
73.3689
7.3369
7.3369
88.9320
44.4660
M2
o.h
o.h
o.h
o.h
bln
m2
90.3000
59.5980
29.7990
2.9799
2.9799
36.1200
18.0600
M2
o.h
o.h
o.h
o.h
bln
m2
280.0500
184.8330
92.4165
9.2417
9.2417
112.0200
56.0100
M2
o.h
o.h
o.h
o.h
bln
m2
208.6000
137.6760
M2
o.h
Tukang Kayu
Kepala Tukang Kayu
Mandor
BAHAN BEKISTING DIGUNAKAN 5X PAKAI
68.8380
6.8838
6.8838
41.7200
o.h
o.h
o.h
m2
57.8500
38.1810
19.0905
1.9091
1.9091
11.5700
M2
o.h
o.h
o.h
o.h
m2
58 PEKERJAAN DINDING
PASANG DINDING BATA 1PC : 6PS
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Bata merah
Semen portland
Pasir Pasang
889.0200
266.7060
88.9020
8.8902
13.3353
62,231.4000
7,396.6464
43.5620
M2
o.h
o.h
o.h
o.h
bh
kg
m3
206.4800
61.9440
20.6480
2.0648
3.0972
14,453.6000
2,374.5200
8.2592
M2
o.h
o.h
o.h
o.h
bh
kg
m3
1,461.4500
438.4350
219.2175
21.9218
21.9218
6,453.7632
39.4592
M2
o.h
o.h
o.h
o.h
kg
m3
317.3200
95.1960
47.5980
4.7598
4.7598
1,980.0768
7.6157
M2
o.h
o.h
o.h
o.h
kg
m3
1,289.7800
73.5175
49.0116
1,934.6700
2.5796
M1
o.h
o.h
kg
m3
2,340.6900
140.4414
140.4414
14.0441
7.0221
2,691.7935
KG
o.h
o.h
o.h
o.h
kg
693.8000
69.3800
69.3800
6.9380
34.6900
2,150.7800
2,844.5800
6,244.2000
69.3800
M2
o.h
o.h
o.h
o.h
m1
m1
bh
set
0.9900
5.9400
17.8200
1.7820
0.2970
1.1880
1.2375
0.9900
M3
o.h
o.h
o.h
o.h
m3
kg
kg
189.2500
1.8925
1.8925
0.9463
0.4731
0.9084
1.1355
28.3875
M2
o.h
o.h
o.h
o.h
m3
m3
kg
57.0000
M1
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Kayu Papan Kelas III
Paku
22.8000
11.4000
1.1400
0.1140
0.1311
5.7000
o.h
o.h
o.h
o.h
m3
kg
35.5000
3.5500
3.5500
0.3550
0.1775
0.0036
M1
o.h
o.h
o.h
o.h
m3
80.1400
8.0140
16.0280
1.6028
0.4007
88.1540
4.0070
M1
o.h
o.h
o.h
o.h
m1
kg
883.0500
132.4575
66.2288
7.0644
7.0644
12,362.7000
M2
o.h
o.h
o.h
o.h
bh
57.0000
M1
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Semen portland
Pasir Pasang
Genteng Bubungan
22.8000
11.4000
1.1400
0.1140
456.0000
1.8240
285.0000
o.h
o.h
o.h
o.h
kg
m3
bh
16.0000
0.2400
2.4000
0.2400
0.1280
1.0208
4.7312
19.0800
13.5680
16.0000
48.0000
UNIT
o.h
o.h
o.h
o.h
m3
m2
m2
m2
bh
stel
1.0000
0.0150
0.1500
0.0150
0.0080
12.5130
1.0000
4.0000
4.0000
UNIT
o.h
o.h
o.h
o.h
m2
stel
bh
bh
Stiker Sunblasting
Sealant
6.2565
1.0000
m2
tube
17.0000
0.2550
2.5500
0.2550
0.1360
1.0846
5.0269
20.2725
14.4160
17.0000
51.0000
UNIT
o.h
o.h
o.h
o.h
m3
m2
m2
m2
bh
stel
10.0000
0.1500
1.5000
0.1500
0.0800
0.6270
2.9280
9.2550
8.4800
20.0000
10.0000
UNIT
o.h
o.h
o.h
o.h
m3
m2
m2
m2
stel
bh
60.0000
0.9000
9.0000
UNIT
o.h
o.h
0.9000
0.4800
4.3020
15.4200
40.3200
60.0000
60.0000
o.h
o.h
m3
m2
m2
bh
set
16.0000
0.2400
2.4000
0.2400
0.1280
0.3392
1.0752
1.1264
16.0000
32.0000
16.0000
UNIT
o.h
o.h
o.h
o.h
m3
m2
m2
bh
bh
set
652.7700
456.9390
228.4695
22.8470
22.8470
718.0470
6,527.7000
29.3747
M2
o.h
o.h
o.h
o.h
m2
kg
m3
Semen Berwarna
979.1550
kg
34.2300
30.8070
15.4035
1.5404
1.5404
37.6530
342.3000
1.5404
51.3450
M2
o.h
o.h
o.h
o.h
m2
kg
m3
kg
95.6400
86.0760
43.0380
4.3038
4.3038
105.2040
956.4000
4.3038
95.6400
M2
o.h
o.h
o.h
o.h
m2
kg
m3
kg
299.8900
269.9010
134.9505
13.4951
13.4951
329.8790
2,998.9000
13.4951
M2
o.h
o.h
o.h
o.h
m2
kg
m3
Semen Berwarna
299.8900
kg
16.7100
15.0390
7.5195
0.7520
0.7520
1,771.2600
0.3008
155.4030
48.4590
M2
o.h
o.h
o.h
o.h
bh
m3
kg
kg
239.3200
11.9660
11.9660
1.1966
0.5983
2,632.5200
299.1500
23.9320
M1
o.h
o.h
o.h
o.h
bh
kg
kg
714.4300
42.8658
42.8658
4.2866
2.1433
2,857.7200
714.4300
M2
o.h
o.h
o.h
o.h
m1
ls
714.4300
71.4430
35.7215
3.5722
3.5722
260.0525
78.5873
M2
o.h
o.h
o.h
o.h
lbr
kg
831.4700
17.4609
17.4609
1.6629
1.6629
873.0435
83.1470
M1
o.h
o.h
o.h
o.h
m1
kg
87 CAT PLAFOND
Pekerja
Tukang Cat
Kepala Tukang
Mandor
Cat Meni Kayu
Plamir Tembok
Cat Kayu
Cat Kayu
Kuas
Tiner A
Ampelas
714.4300
50.0101
6.4299
4.2866
2.1433
142.8860
107.1645
121.4531
185.7518
7.1443
21.4329
142.8860
M2
o.h
o.h
o.h
o.h
kg
kg
kg
kg
bh
ltr
lbr
1,156.2000
M2
Pekerja
Tukang Cat
Kepala Tukang
Mandor
Plamir Tembok
Cat tembok dalam ( setara Vinilek, catylac )
Cat tembok dalam ( setara Vinilek, catylac )
23.1240
72.8406
7.2841
3.4686
115.6200
115.6200
300.6120
o.h
o.h
o.h
o.h
kg
kg
kg
622.5700
12.4514
39.2219
3.9222
1.8677
62.2570
62.2570
161.8682
M2
o.h
o.h
o.h
o.h
kg
kg
kg
246.8800
17.2816
2.2219
1.4813
0.7406
49.3760
37.0320
41.9696
64.1888
2.4688
7.4064
49.3760
M2
o.h
o.h
o.h
o.h
kg
kg
kg
kg
bh
ltr
lbr
1.0000
LS
95.0000
28.5000
47.5000
4.7500
380.0000
712.5000
190.0000
95.0000
95.0000
TTK
o.h
o.h
o.h
bh
m1
btg
bh
bh
49.0000
4.9000
9.8000
0.9800
0.9800
49.0000
12.2500
BH
o.h
o.h
o.h
o.h
bh
ls
46.0000
4.6000
9.2000
0.9200
0.9200
46.0000
11.5000
BH
o.h
o.h
o.h
o.h
bh
ls
32.0000
0.0320
6.4000
1.6000
32.0000
BH
o.h
o.h
o.h
bh
22.0000
0.0220
4.4000
1.1000
22.0000
BH
o.h
o.h
o.h
bh
30.0000
2.7000
0.3000
30.0000
BH
o.h
o.h
bh
4.0000
0.2000
0.4000
0.0040
0.0040
4.0000
10.0000
1.0000
UNIT
o.h
o.h
o.h
o.h
set
m1
ls
99 PEKERJAAN SANITASI
PEKERJAAN SANITASI
PASANG CLOSET DUDUK MONOBLOK INA PUTIH KOMPLIT
Pekerja
13.0000
13.0000
BH
o.h
Tukang Batu
Kepala Tukang
Mandor
Closet Duduk monoblok INA Putih Komplit
Semen portland
Pasir Pasang
19.5000
1.9500
2.0800
13.0000
78.0000
0.5850
o.h
o.h
o.h
bh
kg
m3
13.0000
0.1300
1.3000
0.1300
0.0650
13.0000
BH
o.h
o.h
o.h
o.h
bh
13.0000
1.9500
0.3900
13.0000
13.0000
BH
o.h
o.h
bh
bh
15.0000
2.2500
0.4500
15.0000
15.0000
BH
o.h
o.h
bh
bh
15.0000
18.0000
21.7500
2.2500
BH
o.h
o.h
o.h
Mandor
Wastafel
Semen portland
Pasir Pasang
Perlengkapan
0.9000
18.0000
90.0000
0.1500
3.7500
o.h
bh
kg
m3
ls
13.0000
0.1300
1.3000
0.1300
0.0650
13.0000
BH
o.h
o.h
o.h
o.h
bh
14.0000
0.1500
1.5000
0.1500
0.0080
11.0000
BH
o.h
o.h
o.h
o.h
m2
80.0000
2.8800
4.8000
0.4800
0.1440
20.0000
28.0000
M1
o.h
o.h
o.h
o.h
ljr
ls
24.0000
0.8640
M1
o.h
Tukang Batu
Kepala Tukang
Mandor
Pipa PCV 1 1/2" pj 4m AW
Perlengkapan
1.4400
0.1440
0.0432
6.0000
8.4000
o.h
o.h
o.h
ljr
ls
40.0000
1.4400
2.4000
0.2400
0.0720
10.0000
14.0000
M1
o.h
o.h
o.h
o.h
ljr
ls
36.0000
1.2960
2.1600
0.2160
0.0648
9.0000
12.6000
M1
o.h
o.h
o.h
o.h
ljr
ls
3.0000
UNIT
40.0000
1.4400
2.4000
0.2400
0.0720
10.0000
M1
o.h
o.h
o.h
o.h
ljr
Perlengkapan
14.0000
ls
2.0000
UNIT
1.0000
UNIT
1.0000
BH
1.0000
UNIT
1.0000
LS
1.0000
LS
1.0000
LS
13,205.5300
3,961.6590
132.0553
15,846.6360
M3
o.h
o.h
m3
SESUAI RAB
JENIS
BIAYA DR
KEGIATAN
Rp
681,818 Rp
681,818 Rp
681,818 Rp
681,818
Rp
681,818 Rp
681,818 Rp
681,818 Rp
681,818
Rp
1,090,909 Rp
1,090,909 Rp
1,090,909 Rp
1,090,909
Rp
4,545,455 Rp
4,545,455 Rp
4,545,455 Rp
4,545,455
Rp
45,455 Rp
10,136,364 Rp
10,136,364 Rp
10,136,364
Rp
Rp
Rp
47,250 Rp
60,000
90,000
3,102,908 RINCIAN :
Rp
Rp
2,955,150 Rp
147,758 Rp
2,955,150
147,758
Rp
Rp
108,900 Rp
60,000
43,508,817 RINCIAN :
Rp
7,191,540 Rp
7,191,540
Rp
Rp
90,000
75,000
Rp
Rp
Rp
Rp
33,200 Rp
60,000
90,000
55,000
Rp
Rp
Rp
Rp
Rp
Rp
359,577 Rp
35,957,700 Rp
359,577
35,957,700
26,528,792 RINCIAN :
Rp
Rp
Rp
23,971,800 Rp
359,577 Rp
2,197,415 Rp
23,971,800
359,577
2,197,415
114,900 Rp
60,000
90,000
80,000
8,607,159 RINCIAN :
Rp
Rp
Rp
1,348,380 Rp
67,419 Rp
7,191,360 Rp
1,348,380
67,419
7,191,360
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
149,876 Rp
60,000
70,000
90,000
110,000
95,000
118,000
260,000
65,000
334,223,480 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
36,364 Rp
Rp
13,636,364 Rp
Rp
745,479 Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,957,600
1,623,440
1,043,640
2,551,120
2,203,240
263,140,000
42,209,440
14,495,000
8,109,091 Rp
8,109,091 Rp
8,109,091
27,272,727 Rp
27,272,727 Rp
27,272,727
3,570,844 RINCIAN :
6,957,600
1,623,440
1,043,640
2,551,120
2,203,240
263,140,000
42,209,440
14,495,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
344,880
67,060
7,664
25,866
1,377,125
549,911
910,938
287,400
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
344,880
67,060
7,664
25,866
1,377,125
549,911
910,938
287,400
20,864,848 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,197,800
427,350
49,728
165,834
10,295,250
1,992,406
4,304,580
1,431,900
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,197,800
427,350
49,728
165,834
10,295,250
1,992,406
4,304,580
1,431,900
7,612,850 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
801,900
155,925
18,144
60,507
3,756,375
726,959
1,570,590
522,450
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
801,900
155,925
18,144
60,507
3,756,375
726,959
1,570,590
522,450
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
32,237,129 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,395,700
660,275
76,832
256,221
15,906,625
3,078,356
6,650,770
2,212,350
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,395,700
660,275
76,832
256,221
15,906,625
3,078,356
6,650,770
2,212,350
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
5,272,603 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
555,390
107,993
12,566
41,907
2,601,638
503,486
1,087,779
361,845
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
555,390
107,993
12,566
41,907
2,601,638
503,486
1,087,779
361,845
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
8,233,156 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
867,240
168,630
19,622
65,437
4,062,450
786,192
1,698,564
565,020
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
867,240
168,630
19,622
65,437
4,062,450
786,192
1,698,564
565,020
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
18,750,167 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,975,050
384,038
44,688
149,027
9,251,813
1,790,473
3,868,305
1,286,775
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,975,050
384,038
44,688
149,027
9,251,813
1,790,473
3,868,305
1,286,775
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
7,847,814 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
826,650
160,738
18,704
62,375
3,872,313
749,396
1,619,065
538,575
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
826,650
160,738
18,704
62,375
3,872,313
749,396
1,619,065
538,575
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
861,232 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
7,251,573 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
606,240
162,085
18,861
62,897
3,431,150
822,819
1,604,431
543,090
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
606,240
162,085
18,861
62,897
3,431,150
822,819
1,604,431
543,090
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
13,778,318 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,451,340
282,205
32,838
109,510
6,798,575
1,315,706
2,842,574
945,570
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,451,340
282,205
32,838
109,510
6,798,575
1,315,706
2,842,574
945,570
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
14,210,653 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,496,880
291,060
33,869
112,946
7,011,900
1,356,990
2,931,768
975,240
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,496,880
291,060
33,869
112,946
7,011,900
1,356,990
2,931,768
975,240
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
7,641,046 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
804,870
156,503
18,211
60,731
3,770,288
729,651
1,576,407
524,385
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
804,870
156,503
18,211
60,731
3,770,288
729,651
1,576,407
524,385
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
23,684,422 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,494,800
485,100
56,448
188,244
11,686,500
2,261,650
4,886,280
1,625,400
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,494,800
485,100
56,448
188,244
11,686,500
2,261,650
4,886,280
1,625,400
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
23,524,646 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,477,970
481,828
56,067
186,974
11,607,663
2,246,392
4,853,317
1,614,435
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,477,970
481,828
56,067
186,974
11,607,663
2,246,392
4,853,317
1,614,435
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
939,858 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
10,874,157 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,145,430
222,723
25,917
86,428
5,365,588
1,038,384
2,243,423
746,265
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,145,430
222,723
25,917
86,428
5,365,588
1,038,384
2,243,423
746,265
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
861,232 Rp
60,000
70,000
80,000
90,000
1,250
180,000
250,000
300
32,261,751 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
45,462,142 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
24,339,863 RINCIAN :
Rp
Rp
11,652 Rp
73,384,646 RINCIAN :
2,697,120
721,105
83,910
279,826
15,264,950
3,660,666
7,138,003
2,416,170
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,697,120
721,105
83,910
279,826
15,264,950
3,660,666
7,138,003
2,416,170
45,462,142 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
1,638,697
1,911,813
218,493
140,460
40,557,756
994,923
24,339,863 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
877,338
1,023,561
116,978
75,200
21,714,116
532,670
Rp
Rp
Rp
Rp
Rp
Rp
Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
18,024,246 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
22,777,330 RINCIAN :
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
82,775,925 RINCIAN :
Rp
73,384,646 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
2,645,173
3,086,035
352,690
226,729
65,468,022
1,605,998
18,024,246 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
649,690
757,971
86,625
55,688
16,079,818
394,454
22,777,330 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
821,016
957,852
109,469
70,373
20,320,146
498,474
82,775,925 RINCIAN :
Rp
Rp
2,983,684
3,480,965
Rp
Rp
Rp
Rp
80,000
90,000
9,900
17,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
20,401,836 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
17,209,538 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
80,000
90,000
9,900
33,586,424 RINCIAN :
Rp
397,825
255,744
73,846,184
1,811,523
20,401,836 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
735,391
857,956
98,052
63,033
18,200,917
446,487
17,209,538 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
620,323
723,710
82,710
53,171
15,352,999
376,625
33,586,424 RINCIAN :
Rp
Rp
Rp
Rp
Rp
1,210,633
1,412,405
161,418
103,769
29,963,172
Rp
17,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
38,536,077 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
16,147,342 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
53,173,552 RINCIAN :
Rp
Rp
11,652 Rp
20,413,954 RINCIAN :
735,027
38,536,077 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
1,389,045
1,620,553
185,206
119,061
34,378,864
843,349
16,147,342 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
582,036
679,042
77,605
49,889
14,405,391
353,379
53,173,552 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
1,916,657
2,236,100
255,554
164,285
47,437,271
1,163,685
Rp
Rp
Rp
Rp
Rp
Rp
Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
7,166,330 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,652 Rp
116,520
60,000
70,000
80,000
90,000
9,900
17,000
18,200,657 RINCIAN :
Rp
Rp
Rp
Rp
74,620 Rp
60,000
70,000
6,626,256 RINCIAN :
Rp
Rp
20,413,954 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
735,827
858,465
98,110
63,071
18,211,728
446,752
7,166,330 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
258,313
301,365
34,442
22,141
6,393,237
156,833
18,200,657 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
656,048
765,390
87,473
56,233
16,237,198
398,315
2,770,560 Rp
1,616,160 Rp
2,770,560
1,616,160
Rp
Rp
Rp
80,000
90,000
104,000
Rp
Rp
Rp
Rp
Rp
Rp
74,620 Rp
60,000
70,000
80,000
90,000
104,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
184,704 Rp
207,792 Rp
1,847,040 Rp
184,704
207,792
1,847,040
4,029,480 RINCIAN :
Rp
Rp
Rp
Rp
Rp
1,684,800
982,800
112,320
126,360
1,123,200
Rp
Rp
Rp
Rp
Rp
1,684,800
982,800
112,320
126,360
1,123,200
74,620 Rp
60,000
70,000
80,000
90,000
104,000
25,591,675 RINCIAN :
Rp
Rp
Rp
Rp
Rp
10,700,352
6,241,872
713,357
802,526
7,133,568
Rp
Rp
Rp
Rp
Rp
10,700,352
6,241,872
713,357
802,526
7,133,568
Rp
Rp
Rp
Rp
Rp
Rp
74,620 Rp
60,000
70,000
80,000
90,000
104,000
5,586,053 RINCIAN :
Rp
Rp
Rp
Rp
Rp
2,335,632
1,362,452
155,709
175,172
1,557,088
Rp
Rp
Rp
Rp
Rp
2,335,632
1,362,452
155,709
175,172
1,557,088
Rp
Rp
Rp
Rp
Rp
74,620 Rp
60,000
70,000
80,000
90,000
8,711,885 RINCIAN :
Rp
Rp
Rp
Rp
3,642,600
2,124,850
242,840
273,195
Rp
Rp
Rp
Rp
3,642,600
2,124,850
242,840
273,195
Rp
104,000
Rp
2,428,400 Rp
2,428,400
Rp
Rp
Rp
Rp
Rp
Rp
Rp
110,960 Rp
60,000
70,000
80,000
90,000
30,000
153,250
34,049,186 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
12,151,656
7,088,466
810,110
911,374
3,682,320
9,405,259
Rp
Rp
Rp
Rp
Rp
Rp
12,151,656
7,088,466
810,110
911,374
3,682,320
9,405,259
Rp
Rp
Rp
Rp
Rp
Rp
Rp
110,960 Rp
60,000
70,000
80,000
90,000
30,000
153,250
12,353,177 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
4,408,668
2,571,723
293,911
330,650
1,335,960
3,412,265
Rp
Rp
Rp
Rp
Rp
Rp
4,408,668
2,571,723
293,911
330,650
1,335,960
3,412,265
Rp
Rp
Rp
Rp
Rp
Rp
Rp
112,280 Rp
60,000
70,000
80,000
90,000
30,000
159,850
15,754,007 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
5,556,276
3,241,161
370,418
416,721
1,683,720
4,485,711
Rp
Rp
Rp
Rp
Rp
Rp
5,556,276
3,241,161
370,418
416,721
1,683,720
4,485,711
Rp
Rp
Rp
Rp
112,280 Rp
60,000
70,000
80,000
18,283,675 RINCIAN :
Rp
Rp
Rp
6,448,464 Rp
3,761,604 Rp
429,898 Rp
6,448,464
3,761,604
429,898
Rp
Rp
Rp
90,000
30,000
159,850
Rp
Rp
Rp
Rp
Rp
Rp
Rp
112,280 Rp
60,000
70,000
80,000
90,000
30,000
159,850
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
483,635 Rp
1,954,080 Rp
5,205,995 Rp
483,635
1,954,080
5,205,995
24,963,212 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
8,804,268
5,135,823
586,951
660,320
2,667,960
7,107,890
Rp
Rp
Rp
Rp
Rp
Rp
8,804,268
5,135,823
586,951
660,320
2,667,960
7,107,890
112,280 Rp
60,000
70,000
80,000
90,000
30,000
159,850
10,138,884 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
3,575,880
2,085,930
238,392
268,191
1,083,600
2,886,891
Rp
Rp
Rp
Rp
Rp
Rp
3,575,880
2,085,930
238,392
268,191
1,083,600
2,886,891
Rp
Rp
Rp
Rp
Rp
Rp
Rp
112,280 Rp
60,000
70,000
80,000
90,000
30,000
159,850
31,444,014 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
11,089,980
6,469,155
739,332
831,749
3,360,600
8,953,199
Rp
Rp
Rp
Rp
Rp
Rp
11,089,980
6,469,155
739,332
831,749
3,360,600
8,953,199
Rp
Rp
98,960 Rp
60,000
20,643,056 RINCIAN :
Rp
8,260,560 Rp
8,260,560
Rp
Rp
Rp
Rp
70,000
80,000
90,000
153,250
Rp
Rp
Rp
Rp
Rp
Rp
98,960 Rp
60,000
70,000
80,000
90,000
153,250
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,818,660
550,704
619,542
6,393,590
Rp
Rp
Rp
Rp
4,818,660
550,704
619,542
6,393,590
5,724,836 RINCIAN :
Rp
Rp
Rp
Rp
Rp
2,290,860
1,336,335
152,724
171,815
1,773,103
Rp
Rp
Rp
Rp
Rp
2,290,860
1,336,335
152,724
171,815
1,773,103
86,165 Rp
60,000
70,000
80,000
90,000
600
1,250
135,000
76,602,408 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
16,002,360
6,223,140
711,216
1,200,177
37,338,840
9,245,808
5,880,867
Rp
Rp
Rp
Rp
Rp
Rp
Rp
16,002,360
6,223,140
711,216
1,200,177
37,338,840
9,245,808
5,880,867
88,925 Rp
60,000
70,000
80,000
90,000
600
1,250
135,000
18,361,234 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,716,640
1,445,360
165,184
278,748
8,672,160
2,968,150
1,114,992
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,716,640
1,445,360
165,184
278,748
8,672,160
2,968,150
1,114,992
Rp
Rp
Rp
Rp
Rp
Rp
Rp
40,215 Rp
60,000
70,000
80,000
90,000
1,250
135,000
58,772,212 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
26,306,100
15,345,225
1,753,740
1,972,958
8,067,204
5,326,985
Rp
Rp
Rp
Rp
Rp
Rp
26,306,100
15,345,225
1,753,740
1,972,958
8,067,204
5,326,985
Rp
Rp
Rp
Rp
Rp
Rp
Rp
42,090 Rp
60,000
70,000
80,000
90,000
1,250
135,000
13,355,999 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
5,711,760
3,331,860
380,784
428,382
2,475,096
1,028,117
Rp
Rp
Rp
Rp
Rp
Rp
5,711,760
3,331,860
380,784
428,382
2,475,096
1,028,117
Rp
Rp
Rp
Rp
Rp
8,985 Rp
60,000
90,000
1,250
135,000
11,588,673 RINCIAN :
Rp
Rp
Rp
Rp
4,411,048
4,411,048
2,418,338
348,241
Rp
Rp
Rp
Rp
4,411,048
4,411,048
2,418,338
348,241
Rp
Rp
Rp
Rp
Rp
Rp
31,550 Rp
60,000
70,000
80,000
90,000
20,000
73,848,770 RINCIAN :
Rp
Rp
Rp
Rp
Rp
8,426,484
9,830,898
1,123,531
631,986
53,835,870
Rp
Rp
Rp
Rp
Rp
8,426,484
9,830,898
1,123,531
631,986
53,835,870
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
82,700 Rp
60,000
70,000
80,000
90,000
8,000
6,000
1,500
15,000
57,377,260 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,162,800
4,856,600
555,040
3,122,100
17,206,240
17,067,480
9,366,300
1,040,700
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,162,800
4,856,600
555,040
3,122,100
17,206,240
17,067,480
9,366,300
1,040,700
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,428,250 Rp
60,000
70,000
80,000
90,000
3,000,000
17,000
16,000
5,373,968 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
356,400
1,247,400
142,560
26,730
3,564,000
21,038
15,840
Rp
Rp
Rp
Rp
Rp
Rp
Rp
356,400
1,247,400
142,560
26,730
3,564,000
21,038
15,840
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
30,275 Rp
60,000
70,000
80,000
90,000
2,500,000
2,300,000
17,000
5,729,544 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
113,550
132,475
75,700
42,581
2,271,000
2,611,650
482,588
Rp
Rp
Rp
Rp
Rp
Rp
Rp
113,550
132,475
75,700
42,581
2,271,000
2,611,650
482,588
Rp
44,930 Rp
2,561,010 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
60,000
70,000
80,000
90,000
1,500,000
17,000
Rp
Rp
Rp
Rp
Rp
Rp
14,400 Rp
60,000
70,000
80,000
90,000
1,500,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,368,000
798,000
91,200
10,260
196,650
96,900
Rp
Rp
Rp
Rp
Rp
Rp
1,368,000
798,000
91,200
10,260
196,650
96,900
511,200 RINCIAN :
Rp
Rp
Rp
Rp
Rp
213,000
248,500
28,400
15,975
5,325
Rp
Rp
Rp
Rp
Rp
213,000
248,500
28,400
15,975
5,325
55,800 Rp
60,000
70,000
80,000
90,000
30,000
15,000
4,471,812 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
480,840
1,121,960
128,224
36,063
2,644,620
60,105
Rp
Rp
Rp
Rp
Rp
Rp
480,840
1,121,960
128,224
36,063
2,644,620
60,105
Rp
Rp
Rp
Rp
Rp
Rp
24,010 Rp
60,000
70,000
80,000
90,000
600
21,202,031 RINCIAN :
Rp
Rp
Rp
Rp
Rp
7,947,450
4,636,013
565,152
635,796
7,417,620
Rp
Rp
Rp
Rp
Rp
7,947,450
4,636,013
565,152
635,796
7,417,620
Rp
109,100 Rp
6,218,700 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000
70,000
80,000
90,000
1,250
135,000
11,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,368,000
798,000
91,200
10,260
570,000
246,240
3,135,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,368,000
798,000
91,200
10,260
570,000
246,240
3,135,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,021,377 Rp
60,000
70,000
80,000
90,000
6,028,250
326,445
90,000
200,000
130,000
40,000
16,342,034 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14,400
168,000
19,200
11,520
6,153,638
1,544,477
1,717,200
2,713,600
2,080,000
1,920,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14,400
168,000
19,200
11,520
6,153,638
1,544,477
1,717,200
2,713,600
2,080,000
1,920,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,409,050 Rp
60,000
70,000
80,000
90,000
110,000
150,000
55,000
90,000
3,409,050 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
900
10,500
1,200
720
1,376,430
150,000
220,000
360,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
900
10,500
1,200
720
1,376,430
150,000
220,000
360,000
Rp
Rp
200,000
38,000
Rp
Rp
1,251,300 Rp
38,000 Rp
1,251,300
38,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,021,377 Rp
60,000
70,000
80,000
90,000
6,028,250
326,445
90,000
200,000
130,000
40,000
17,363,411 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,300
178,500
20,400
12,240
6,538,240
1,641,006
1,824,525
2,883,200
2,210,000
2,040,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,300
178,500
20,400
12,240
6,538,240
1,641,006
1,824,525
2,883,200
2,210,000
2,040,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
909,769 Rp
60,000
70,000
80,000
90,000
6,028,250
326,445
90,000
200,000
70,000
30,000
9,097,694 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,000
105,000
12,000
7,200
3,779,713
955,831
832,950
1,696,000
1,400,000
300,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,000
105,000
12,000
7,200
3,779,713
955,831
832,950
1,696,000
1,400,000
300,000
Rp
Rp
Rp
619,922 Rp
60,000
70,000
37,195,314 RINCIAN :
Rp
Rp
54,000 Rp
630,000 Rp
54,000
630,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
80,000
90,000
6,028,250
326,445
90,000
10,000
20,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
259,392 Rp
60,000
70,000
80,000
90,000
6,028,250
326,445
90,000
10,000
30,000
20,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
149,525 Rp
60,000
70,000
80,000
90,000
45,000
1,250
135,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
72,000
43,200
25,933,532
5,033,782
3,628,800
600,000
1,200,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
72,000
43,200
25,933,532
5,033,782
3,628,800
600,000
1,200,000
4,150,272 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14,400
168,000
19,200
11,520
2,044,782
350,994
101,376
160,000
960,000
320,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14,400
168,000
19,200
11,520
2,044,782
350,994
101,376
160,000
960,000
320,000
97,605,434 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
27,416,340
15,992,865
1,827,756
2,056,226
32,312,115
8,159,625
3,965,578
Rp
Rp
Rp
Rp
Rp
Rp
Rp
27,416,340
15,992,865
1,827,756
2,056,226
32,312,115
8,159,625
3,965,578
Rp
6,000
Rp
5,874,930 Rp
5,874,930
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
153,725 Rp
60,000
70,000
80,000
90,000
30,000
1,250
135,000
6,000
5,262,007 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,848,420
1,078,245
123,228
138,632
1,129,590
427,875
207,947
308,070
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,848,420
1,078,245
123,228
138,632
1,129,590
427,875
207,947
308,070
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
158,975 Rp
60,000
70,000
80,000
90,000
37,500
1,250
135,000
6,000
15,204,369 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,164,560
3,012,660
344,304
387,342
3,945,150
1,195,500
581,013
573,840
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,164,560
3,012,660
344,304
387,342
3,945,150
1,195,500
581,013
573,840
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
158,975 Rp
60,000
70,000
80,000
90,000
37,500
1,250
135,000
47,675,013 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
16,194,060
9,446,535
1,079,604
1,214,555
12,370,463
3,748,625
1,821,832
Rp
Rp
Rp
Rp
Rp
Rp
Rp
16,194,060
9,446,535
1,079,604
1,214,555
12,370,463
3,748,625
1,821,832
Rp
6,000
Rp
1,799,340 Rp
1,799,340
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
654,605 Rp
60,000
70,000
80,000
90,000
5,000
135,000
1,250
6,000
10,938,450 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
902,340
526,365
60,156
67,676
8,856,300
40,605
194,254
290,754
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
902,340
526,365
60,156
67,676
8,856,300
40,605
194,254
290,754
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
31,288 Rp
60,000
70,000
80,000
90,000
2,000
1,250
6,000
7,487,725 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
717,960
837,620
95,728
53,847
5,265,040
373,938
143,592
Rp
Rp
Rp
Rp
Rp
Rp
Rp
717,960
837,620
95,728
53,847
5,265,040
373,938
143,592
Rp
Rp
Rp
Rp
Rp
Rp
Rp
161,277 Rp
60,000
70,000
80,000
90,000
20,000
72,727
115,221,320 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
2,571,948
3,000,606
342,926
192,896
57,154,400
51,958,545
Rp
Rp
Rp
Rp
Rp
Rp
2,571,948
3,000,606
342,926
192,896
57,154,400
51,958,545
Rp
Rp
Rp
Rp
Rp
Rp
Rp
29,480 Rp
60,000
70,000
80,000
90,000
45,000
25,000
21,061,396 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
4,286,580
2,500,505
285,772
321,494
11,702,363
1,964,683
Rp
Rp
Rp
Rp
Rp
Rp
4,286,580
2,500,505
285,772
321,494
11,702,363
1,964,683
Rp
Rp
Rp
Rp
Rp
Rp
Rp
25,770 Rp
60,000
70,000
80,000
90,000
20,000
17,000
21,426,982 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
1,047,652
1,222,261
133,035
149,665
17,460,870
1,413,499
Rp
Rp
Rp
Rp
Rp
Rp
1,047,652
1,222,261
133,035
149,665
17,460,870
1,413,499
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
41,580 Rp
60,000
70,000
80,000
90,000
50,000
20,000
50,000
50,000
7,500
7,500
6,000
29,705,999 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,000,606
450,091
342,926
192,896
7,144,300
2,143,290
6,072,655
9,287,590
53,582
160,747
857,316
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,000,606
450,091
342,926
192,896
7,144,300
2,143,290
6,072,655
9,287,590
53,582
160,747
857,316
Rp
20,264 Rp
23,429,237 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000
70,000
80,000
90,000
20,000
33,000
33,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,064 Rp
60,000
70,000
80,000
90,000
20,000
38,000
38,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
41,580 Rp
60,000
70,000
80,000
90,000
50,000
20,000
50,000
50,000
7,500
7,500
6,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,387,440
5,098,842
582,725
312,174
2,312,400
3,815,460
9,920,196
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,387,440
5,098,842
582,725
312,174
2,312,400
3,815,460
9,920,196
13,736,384 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
747,084
2,745,534
313,775
168,094
1,245,140
2,365,766
6,150,992
Rp
Rp
Rp
Rp
Rp
Rp
Rp
747,084
2,745,534
313,775
168,094
1,245,140
2,365,766
6,150,992
10,265,270 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,036,896
155,534
118,502
66,658
2,468,800
740,640
2,098,480
3,209,440
18,516
55,548
296,256
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,036,896
155,534
118,502
66,658
2,468,800
740,640
2,098,480
3,209,440
18,516
55,548
296,256
Rp
636,364 Rp
636,364 Rp
636,364 Rp
636,364
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
221,000 Rp
60,000
70,000
80,000
3,500
10,000
30,000
2,500
12,500
20,995,000 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,710,000
3,325,000
380,000
1,330,000
7,125,000
5,700,000
237,500
1,187,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,710,000
3,325,000
380,000
1,330,000
7,125,000
5,700,000
237,500
1,187,500
Rp
Rp
Rp
Rp
Rp
Rp
Rp
330,218 Rp
60,000
70,000
80,000
90,000
250,000
227,273
16,180,691 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
294,000
686,000
78,400
88,200
12,250,000
2,784,091
Rp
Rp
Rp
Rp
Rp
Rp
294,000
686,000
78,400
88,200
12,250,000
2,784,091
Rp
Rp
Rp
Rp
Rp
Rp
Rp
195,218 Rp
60,000
70,000
80,000
90,000
140,000
127,273
8,980,036 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
276,000
644,000
73,600
82,800
6,440,000
1,463,636
Rp
Rp
Rp
Rp
Rp
Rp
276,000
644,000
73,600
82,800
6,440,000
1,463,636
Rp
Rp
Rp
Rp
Rp
51,060 Rp
60,000
70,000
80,000
33,000
1,633,920 RINCIAN :
Rp
Rp
Rp
Rp
1,920
448,000
128,000
1,056,000
Rp
Rp
Rp
Rp
1,920
448,000
128,000
1,056,000
Rp
Rp
Rp
Rp
Rp
56,060 Rp
60,000
70,000
80,000
38,000
1,233,320 RINCIAN :
Rp
Rp
Rp
Rp
1,320
308,000
88,000
836,000
Rp
Rp
Rp
Rp
1,320
308,000
88,000
836,000
Rp
Rp
Rp
Rp
37,100 Rp
70,000
80,000
30,000
1,113,000 RINCIAN :
Rp
Rp
Rp
189,000 Rp
24,000 Rp
900,000 Rp
189,000
24,000
900,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
96,534 Rp
60,000
70,000
80,000
90,000
50,000
10,000
45,455
386,135 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,000
28,000
320
360
200,000
100,000
45,455
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,000
28,000
320
360
200,000
100,000
45,455
Rp
Rp
984,975 Rp
60,000
12,804,675 RINCIAN :
Rp
780,000 Rp
780,000
Rp
Rp
Rp
Rp
Rp
Rp
70,000
80,000
90,000
780,000
1,250
135,000
Rp
Rp
Rp
Rp
Rp
Rp
1,365,000
156,000
187,200
10,140,000
97,500
78,975
Rp
Rp
Rp
Rp
Rp
Rp
1,365,000
156,000
187,200
10,140,000
97,500
78,975
Rp
Rp
Rp
Rp
Rp
Rp
73,850 Rp
60,000
70,000
80,000
90,000
65,000
960,050 RINCIAN :
Rp
Rp
Rp
Rp
Rp
7,800
91,000
10,400
5,850
845,000
Rp
Rp
Rp
Rp
Rp
7,800
91,000
10,400
5,850
845,000
Rp
Rp
Rp
Rp
Rp
50,900 Rp
70,000
80,000
37,000
1,000
661,700 RINCIAN :
Rp
Rp
Rp
Rp
136,500
31,200
481,000
13,000
Rp
Rp
Rp
Rp
136,500
31,200
481,000
13,000
Rp
Rp
Rp
Rp
Rp
91,400 Rp
70,000
80,000
77,500
1,000
1,371,000 RINCIAN :
Rp
Rp
Rp
Rp
157,500
36,000
1,162,500
15,000
Rp
Rp
Rp
Rp
157,500
36,000
1,162,500
15,000
Rp
Rp
Rp
Rp
582,659 Rp
60,000
70,000
80,000
8,739,886 RINCIAN :
Rp
Rp
Rp
1,080,000 Rp
1,522,500 Rp
180,000 Rp
1,080,000
1,522,500
180,000
Rp
Rp
Rp
Rp
Rp
90,000
260,000
1,250
135,000
283,636
Rp
Rp
Rp
Rp
Rp
81,000
4,680,000
112,500
20,250
1,063,636
Rp
Rp
Rp
Rp
Rp
81,000
4,680,000
112,500
20,250
1,063,636
Rp
Rp
Rp
Rp
Rp
Rp
58,850 Rp
60,000
70,000
80,000
90,000
50,000
765,050 RINCIAN :
Rp
Rp
Rp
Rp
Rp
7,800
91,000
10,400
5,850
650,000
Rp
Rp
Rp
Rp
Rp
7,800
91,000
10,400
5,850
650,000
Rp
Rp
Rp
Rp
Rp
Rp
71,909 Rp
60,000
70,000
80,000
90,000
80,000
1,006,720 RINCIAN :
Rp
Rp
Rp
Rp
Rp
9,000
105,000
12,000
720
880,000
Rp
Rp
Rp
Rp
Rp
9,000
105,000
12,000
720
880,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
13,593 Rp
60,000
70,000
80,000
90,000
20,000
4,545
1,087,433 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
172,800
336,000
38,400
12,960
400,000
127,273
Rp
Rp
Rp
Rp
Rp
Rp
172,800
336,000
38,400
12,960
400,000
127,273
Rp
Rp
66,320 Rp
60,000
1,591,684 RINCIAN :
Rp
51,840 Rp
51,840
Rp
Rp
Rp
Rp
Rp
70,000
80,000
90,000
180,000
40,909
Rp
Rp
Rp
Rp
Rp
Rp
Rp
53,138 Rp
60,000
70,000
80,000
90,000
140,000
31,818
Rp
Rp
Rp
Rp
Rp
Rp
Rp
63,684 Rp
60,000
70,000
80,000
90,000
172,000
39,091
Rp
2,272,727 Rp
Rp
Rp
Rp
Rp
Rp
Rp
63,684 Rp
60,000
70,000
80,000
90,000
172,000
Rp
Rp
Rp
Rp
Rp
100,800
11,520
3,888
1,080,000
343,636
Rp
Rp
Rp
Rp
Rp
100,800
11,520
3,888
1,080,000
343,636
2,125,534 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
86,400
168,000
19,200
6,480
1,400,000
445,455
Rp
Rp
Rp
Rp
Rp
Rp
86,400
168,000
19,200
6,480
1,400,000
445,455
2,292,618 RINCIAN :
Rp
Rp
Rp
Rp
Rp
Rp
77,760
151,200
17,280
5,832
1,548,000
492,545
Rp
Rp
Rp
Rp
Rp
Rp
77,760
151,200
17,280
5,832
1,548,000
492,545
6,818,182 Rp
6,818,182 Rp
6,818,182
2,547,353 RINCIAN :
Rp
Rp
Rp
Rp
Rp
86,400
168,000
19,200
6,480
1,720,000
86,400
168,000
19,200
6,480
1,720,000
Rp
Rp
Rp
Rp
Rp
Rp
39,091
Rp
547,273 Rp
547,273
Rp
909,091 Rp
1,818,182 Rp
1,818,182 Rp
1,818,182
Rp
15,909,091 Rp
15,909,091 Rp
15,909,091 Rp
15,909,091
Rp
2,727,273 Rp
2,727,273 Rp
2,727,273 Rp
2,727,273
Rp
318,182 Rp
318,182 Rp
318,182 Rp
318,182
Rp
2,272,727 Rp
2,272,727 Rp
2,272,727 Rp
2,272,727
Rp
272,727 Rp
272,727 Rp
272,727 Rp
272,727
Rp
681,818 Rp
681,818 Rp
681,818 Rp
681,818
Rp
Rp
Rp
Rp
108,900 Rp
60,000
90,000
75,000
1,438,082,217 RINCIAN :
Rp
237,699,540 Rp
Rp
11,884,977 Rp
Rp
1,188,497,700 Rp
237,699,540
11,884,977
1,188,497,700
3,840,169,320 Rp
384,016,932 Rp
4,224,186,252 Rp
3,840,169,321
384,016,932
4,224,186,254
SUB TOTAL Rp
PROFIT (JASA) 10 % Rp
JUMLAH Rp
3,840,169,321 Rp
384,016,932 Rp
4,224,186,254 Rp
PPN 10 % Rp
422,418,625 Rp
422,418,625 Rp
422,418,625
4,646,604,000 Rp
4,646,604,000 Rp
4,646,604,000
NAMA
BARANG
BAHAN
1 Mandor
2 Kepala Tukang
3 Kepala Tukang Kayu
4 Tukang Besi
5 Tukang Kayu
6 Tukang Batu
7 Tukang Las Konstruksi
8 Tukang Listrik
9 Tukang Cat
10 Operator Crane
11 Pembantu Operator Crane
12 Pekerja
13 Besi Profil Lip Chanel 125x50x20x2,3 mm
14 Air
15 Ampelas
16 Balok kayu meranti kelas II
17 Balok Kayu Kelas II 4x6 cm
18 Balok kayu Kelas II 3x5 cm
19 Bata merah
20 Batu Pecah (maks 3 cm)
21 Besi beton (polos/ ulir)
22 Boks MCB Presto dan MCB 2x10A
23 Cat Kayu
24 Cat Meni Kayu
25 Cat tembok dalam ( setara Vinilek, catylac )
26 Cat tembok luar ( setara weater sheal )
27 Closet Duduk monoblok INA Putih Komplit
28 Down Light 6'' + FL 18 W Philip
29 Engsel Kuningan untuk Pintu (arch)
30 Engsel Kuningan untuk Jendela (arch)
31 Engsel Pintu Atas & Bawah (floor hinge dorma)
32 Fitting
33 Floor drain stenlis
34 Genteng Bubungan
35 Genteng ex. karangpilang type flat
36 Grendel kecil
37 Balok kayu meranti kelas I
38 Hak Angin Kuningan
39 Handle Pintu Galvanis
40 Isolator
41 Kabel NYM 2.5 mm
TENAGA
42 Kaca Ryban t. 5 mm
43 Kaca Tempred 12 mm
44 Kaca Cermin KT. H Ukuran 50/70 Cm
45 Kalsiboard tebal 3,5 mm uk. 1,2x2,4 m
46 Kalsiplank 0.8/30 cm
47 Kawat beton
48 Kayu balok bekisting
49 Kayu papan bekisting
50 Kayu Papan Kelas III
51 Keramik 7x25 cm
52 Keramik Sudut/ Kuku Macan
53 Kran Air 1/2", 3/4"
54 Kran Air 1/2", 3/4" wastafel
55 Kuas
56 Kunci Tanam Besar 2x Putar (kuningan)
57 Kunci Pintu KM/WC
58 Kunci Pintu Kaca
59 Lampu V Shape Mirror + TL 2x18 W/ 54 Lengkap
60 Lem Kayu
61 List Plafond Gypsum
62 Minyak Bekisting
63 Paku
64 Paku 5 - 10 cm
65 Paku Reng
66 Paku skrup
67 Pasir Beton
68 Pasir Pasang
69 Pasir Urug
70 Pipa Paralon 5/8"
71 Pipa PCV 1 1/2" pj 4m AW
72 Pipa PCV 3" pj 4 m AW
73 Pipa PCV 3/4" pj 4m AW
74 Pipa PCV 4" pj 4m AW
75 Plamir Tembok
76 Plywood tebal 9 mm
77 Rangka metal hollow 40.40. 2 mm
78 Reng Butenhad 34x40mm
79 Rol TBA
80 Saklar Engkel Push On Off Cream A107
81 Saklar Seri Push On Off Cream A108
82 Sealant
83 Semen Berwarna
84 Semen portland
85 Skrup fixer
86 Soap Holder
87 Stiker Sunblasting
88 Stop Kontak (broco)
89 T doos Pvc
90 Tanah Urug
91 Tegel Keramik 25x25 cm
92 Tegel Keramik 25x40 cm
93 Tegel Keramik 40x40 (Warna/Motif)
94 Tiner A
95 Tiang Pancang 20x20 cm
96 Usuk C-Trush 40x75mm
97 Wastafel
98 Fischer dan Peralatan
99 Hummer 1-2 Ton
100 Alat penyambung/ Las
101 Stamper
102 Alat Bantu Perancah scaffolding
103 Pembersihan Lokasi
104 Pembuatan direksi keet atau gudang
105 Pekerjaan Pengukuran dan Pasang Bowplank
106 Mobilisasi dan Demobilisasi Alat Berat
107 Penentuan Pondasi Pile
108 Pemecahan Kepala Pancang
109 Loading Test PDA Tiang Pancang
110 Pasang leeter formika Emas Logo dan Nama PUSKESMAS
111 Pasang Septicktank 3 Lubang + Resapan
112 Pemasangan Tempat Sampah 1x1.5 m + Tutup
113 Pemasangan Incenirator
114 Pasang Tandon Air Stainless 1.000 lt + Pelampung
115 Pompa air Shimizu
116 Pemasangan Instalasi Air PDAM
117 Persiapan dan Pembersihan Lokasi
118 Pekerjaan Pengukuran dan Pasang Patok
119 Assesoris Dan Penguatan
120 Perlengkapan
121 Perlengkapan
122 Perlengkapan
123 Perlengkapan
124 Perlengkapan
125 Perlengkapan
126 Perlengkapan
127 Perlengkapan
473.3216
180.4128
101.5398
407.5770
1,066.4440
991.6099
156.4694
80.4000
120.7143
23.1920
23.1920
9,357.1376
2,691.7935
55,322.9000
192.2620
1.1880
0.9084
1.1355
76,685.0000
199.1472
44,299.6785
4.0000
413.3633
192.2620
416.2320
224.1252
13.0000
46.0000
99.0000
42.0000
4.0000
95.0000
13.0000
285.0000
12,362.7000
76.0000
9.6654
76.0000
4.0000
380.0000
722.5000
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
kg
ltr
lbr
m3
m3
m3
bh
m3
kg
Set
kg
kg
kg
kg
bh
bh
Stel
bh
bh
bh
bh
bh
bh
bh
m3
Set
bh
bh
m1
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
90,000.00
80,000.00
80,000.00
70,000.00
70,000.00
70,000.00
70,000.00
70,000.00
70,000.00
110,000.00
95,000.00
60,000.00
20,000.00
300.00
6,000.00
3,000,000.00
2,500,000.00
2,300,000.00
600.00
250,000.00
9,900.00
50,000.00
50,000.00
50,000.00
33,000.00
38,000.00
780,000.00
140,000.00
40,000.00
30,000.00
55,000.00
12,500.00
65,000.00
11,000.00
600.00
10,000.00
3,500,000.00
20,000.00
90,000.00
3,500.00
10,000.00
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
42,598,940.85
###
14,433,025.60
###
8,123,180.90
###
28,530,389.30
###
74,651,077.90
###
69,412,690.90
###
10,952,858.00
###
5,628,000.00
###
8,450,001.00
###
2,551,120.00
###
2,203,240.00
###
561,428,253.60
###
53,835,870.00
###
16,596,870.00
###
1,153,572.00
###
3,564,000.00
###
2,271,000.00
###
2,611,650.00
###
46,011,000.00
###
49,786,794.25
###
438,566,817.15
###
200,000.00
###
20,668,165.00
###
9,613,100.00
###
13,735,656.00
###
8,516,757.60
###
10,140,000.00
###
6,440,000.00
###
3,960,000.00
###
1,260,000.00
###
220,000.00
###
1,187,500.00
###
845,000.00
###
3,135,000.00
###
7,417,620.00
###
760,000.00
###
33,828,887.40
###
1,520,000.00
###
360,000.00
###
1,330,000.00
###
7,225,000.00
###
90.0539
12.5130
11.0000
260.0525
88.1540
632.8526
12.6438
11.3752
0.1347
1,771.2600
2,632.5200
13.0000
15.0000
9.6131
33.0000
20.0000
1.0000
49.0000
17.1180
873.0435
76.7662
131.3367
167.0798
4.0070
78.5873
131.1635
153.0492
89.8920
190.0000
6.0000
10.0000
20.0000
19.0000
322.0735
110.6329
2,857.7200
2,844.5800
28.0000
32.0000
22.0000
1.0000
1,498.4210
124,891.6894
6,244.2000
13.0000
42.7205
30.0000
95.0000
m2
m2
m2
Lbr
m1
kg
m3
m3
m3
bh
bh
bh
bh
bh
bh
Stel
stel
bh
kg
m1
ltr
kg
kg
kg
kg
m3
m3
m3
btg
ljr
ljr
ljr
ljr
kg
Lbr
m1
m1
bh
bh
bh
Tube
kg
kg
bh
bh
m2
bh
bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
90,000.00
110,000.00
80,000.00
45,000.00
30,000.00
17,000.00
2,000,000.00
2,200,000.00
1,500,000.00
5,000.00
2,000.00
37,000.00
77,500.00
7,500.00
130,000.00
70,000.00
150,000.00
250,000.00
16,000.00
20,000.00
5,000.00
17,000.00
15,000.00
15,000.00
25,000.00
180,000.00
135,000.00
80,000.00
30,000.00
180,000.00
140,000.00
20,000.00
172,000.00
20,000.00
95,000.00
20,000.00
6,000.00
1,000.00
33,000.00
38,000.00
38,000.00
6,000.00
1,250.00
1,500.00
50,000.00
200,000.00
30,000.00
2,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,104,851.00
###
1,376,430.00
###
880,000.00
###
11,702,363.40
###
2,644,620.00
###
10,758,493.35
###
25,287,520.00
###
25,025,523.60
###
201,975.00
###
8,856,300.00
###
5,265,040.00
###
481,000.00
###
1,162,500.00
###
72,098.25
###
4,290,000.00
###
1,400,000.00
###
150,000.00
###
12,250,000.00
###
273,887.84
###
17,460,870.00
###
383,831.00
###
2,232,723.26
###
2,506,197.00
###
60,105.00
###
1,964,682.50
###
23,609,437.56
###
20,661,642.00
###
7,191,360.00
###
5,700,000.00
###
1,080,000.00
###
1,400,000.00
###
400,000.00
###
3,268,000.00
###
6,441,470.00
###
10,510,125.50
###
57,154,400.00
###
17,067,480.00
###
28,000.00
###
1,056,000.00
###
836,000.00
###
38,000.00
###
8,990,526.00
###
156,114,611.75
###
9,366,300.00
###
650,000.00
###
8,544,100.00
###
900,000.00
###
237,500.00
###
16,326.0720
37.6530
435.0830
718.0470
28.8393
2,230.0000
2,150.7800
18.0000
69.3800
162.3440
223.0000
39.9530
525.6080
1.0000
1.0000
1.0000
1.0000
223.0000
223.0000
2.0000
1.0000
3.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
714.4300
12.2500
11.5000
1.0000
3.7500
28.0000
8.4000
14.0000
26.6000
75,000.00
30,000.00
37,500.00
45,000.00
7,500.00
118,000.00
8,000.00
260,000.00
15,000.00
260,000.00
65,000.00
55,000.00
30,000.00
681,818.18
681,818.18
1,090,909.09
4,545,454.55
45,454.55
36,363.64
13,636,363.64
636,363.64
2,272,727.27
909,090.91
15,909,090.91
2,727,272.73
318,181.82
2,272,727.27
272,727.27
681,818.18
72,727.27
227,272.73
127,272.73
45,454.55
283,636.36
4,545.45
40,909.09
31,818.18
39,090.91
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
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
m3
m2
m2
m2
ltr
m1
m1
bh
set
set
jam
set
bln
Ls
Ls
Ls
Ls
Titik
Bh
ttk
Ls
unit
Unit
Unit
Bh
Unit
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
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
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,224,455,400.00
###
1,129,590.00
###
16,315,612.50
###
32,312,115.00
###
216,294.75
###
263,140,000.00
###
17,206,240.00
###
4,680,000.00
###
1,040,700.00
###
42,209,440.00
###
14,495,000.00
###
2,197,415.00
###
15,768,240.00
###
681,818.18
###
681,818.18
###
1,090,909.09
###
4,545,454.55
###
10,136,363.64
###
8,109,090.91
###
27,272,727.27
###
636,363.64
###
6,818,181.82
###
1,818,181.82
###
15,909,090.91
###
2,727,272.73
###
318,181.82
###
2,272,727.27
###
272,727.27
###
681,818.18
###
51,958,545.45
###
2,784,090.91
###
1,463,636.36
###
45,454.55
###
1,063,636.36
###
127,272.73
###
343,636.36
###
445,454.55
###
1,039,818.18
###
###
3,840,169,321.44
###
384,016,932.14
4,224,186,253.58
422,418,625.36
4,646,604,000.00
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
Rp
Puskesmas Sukasehat
2
3
4
5
Rp
Rp
Rp
SALDO
Rp