Coba 3
Coba 3
Kegiatan
Pekerjaan
Lokasi
Tahun Anggaran
No.
JENIS PEKERJAAN
JUMLAH HARGA
A
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
B
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
C
JUMLAH A +B + C
PPn 10%
JUMLAH SUB TOTAL
JUMLAH SUB TOTAL DIBULATKAN ( BKF )
PERINCIAN
A BIAYA KONSTRUKSI FISIK ( BKF )
B BIAYA PERENCANAAN
C BIAYA PENGAWASAN
D BIAYA UMUM
JUMLAH TOTAL ( A+B+C+D )
1,216,283.00
4,079,687.10
22,425,705.87
27,288,403.89
18,074,234.96
390,571,842.95
99,602,439.88
23,910,037.80
10,404,059.70
5,553,395.80
#N/A
11,162,976.00
30,437,202.90
4,449,660.00
#N/A
Rp.
Rp.
Rp.
Rp.
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp.
Rp.
Rp.
Rp.
Rp.
TERBILANG : LIMA RATUS ENAM PULUH EMPAT JUTA TIGA RATUS RIBU RUPIAH
Mengetahui / Menyetujui :
Pejabat Pelaksana Teknis Kegiatan
Kediri, . 2009
Dibuat oleh ;
Konsultan Perencana
CV. SETIA GRAHA CONSULTAN
Drs.SUKUR
NIP. 131 663 112
Ir. SUHARI
Direktur
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Rek 1/1
Mengetahui / Menyetujui :
Kepala Dinas Pekerjaan Umum
Kota Kediri
Mengetahui / Menyetujui :
Plt. Kepala Dinas Pendidikan
Kota Kediri
Ir. H. WIDODO, MM
NIP. 510 077 638
Drs. H .SUJARWOTO. M Si
NIP. 131 287 490
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Rek 2/1
#REF!
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Rek 3/1
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Rek 4/1
Program
Kegiatan
Pekerjaan
Lokasi
Tahun Anggaran
NO.
URAIAN PEKERJAAN
KODE
SAT.
ANALIS
3
HARGA
VOLUME SATUAN
HIT
JUMLAH
HARGA
( Rp )
( Rp )
7
II
m1
4.00
m2
165.00
4.00
165.00
102,977.00
4,875.00
411,908.00
804,375.00
1,216,283.00
77.68
10.20
6.92
7.77
35,625.00
11,875.00
81,090.00
81,090.00
2,767,350.00
121,125.00
561,142.80
630,069.30
4,079,687.10
15.54
33.99
15.54
535,391.00
272,057.00
18,197,940.09
4,227,765.78
22,425,705.87
JUMLAH
PEKERJAAN TANAH
III
A,6 4
A,6 8
#N/A #N/A
#N/A #N/A
B.6 11
#N/A #N/A
#N/A
77.68
#N/A
10.20
m3
6.92
#N/A
7.77
C.6 7
m3
#N/A #N/A #N/A
33.99
JUMLAH
PEKERJAAN PONDASI
JUMLAH
IV PEKERJAAN DINDING
1 Pasang bata merah tebal 1/2 bata 1 Pc : 6 Ps
1 Plesteran 1 Pc : 6 Ps tebal 15 mm
2 Benangan
VI
1
3
4
5
D.6 4
m2
334.47
334.47
81,587.00
27,288,403.89
27,288,403.89
E.6 6
E.6 7a
m2
668.94
m1
51.50
668.94
51.50
26,484.00
6,952.00
17,716,206.96
358,028.00
18,074,234.96
E.a 39
E.a 45
E.a 46
E.a 47
m3
2.91
m'
117.50
JUMLAH
PEKERJAAN PLESTERAN
JUMLAH
PEKERJAAN BETON
Membuat beton sloof praktis
Membuat kolom praktis 11 x 11 cm
memasang ring balok 10 x 15 cm
Membuat plat beton
m'
63.40
m3
0.60
m'
57.82
m2
7.35
JUMLAH
VII PEKERJAAN KAYU DAN ALUMUNIUM
1
2
3
9
10
11
J.6 1
F.6 5a
F.6 6
F.6 19.b
F.6 22.c
#N/A 22.d
m2
3.42
m2
69.20
m'
19.50
m'
15.50
G.6 3
G.6 6
Ls. 15.a
M2
93.38
M1
15.50
M2
69.20
H.6 7b
H.6 8
M2
69.20
M1
71.30
2.91
5,025,855.00 14,625,238.05
117.50
67,033.00
7,876,377.50
63.40
91,251.00
5,785,313.40
0.60 603,808,190.00 362,284,914.00
390,571,842.95
57.82
7.35
3.42
69.20
19.50
15.50
1,462,144.00
93.38
15.50
69.20
81,160.00
71,038.00
220,090.00
7,578,720.80
1,101,089.00
15,230,228.00
23,910,037.80
69.20
71.30
132,126.00
17,685.00
9,143,119.20
1,260,940.50
10,404,059.70
2.00
1.00
10.70
10.80
15.20
2.00
1.00
3.00
2.00
307,835.00
389,495.00
15,530.00
44,916.00
57,050.00
1,238,665.00
361,562.00
32,955.00
46,025.00
615,670.00
389,495.00
166,171.00
485,092.80
867,160.00
2,477,330.00
361,562.00
98,865.00
92,050.00
5,553,395.80
6.00
2.00
16.00
16.00
8.00
8.00
14.00
3.07
107,825.00
100,925.00
26,722.00
12,037.00
21,287.00
#N/A
35,025.00
130,310.00
646,950.00
201,850.00
427,552.00
192,592.00
170,296.00
#N/A
490,350.00
400,051.70
675,900.00
555,430.00
96,376.00
34,877.00
54,485.00
JUMLAH
VIII PEKERJAAN ATAP
1 Pasangan atap genteng pres super
2 Pasangan bubungan genteng pres super
2 Pasangan rangaka atap baja ringan
JUMLAH
84,541,166.08
4,967,865.00
1,899,570.60
6,669,219.20
680,101.50
844,517.50
99,602,439.88
JUMLAH
X
bh
2.00
1.00
10.70
10.80
I.6 32
m1
15.20
I.6 8
bh
2.00
1.00
3.00
2.00
6.00
XI
JUMLAH
PEKERJAAN PENGUNCI DAN KACA
K.6 4
#N/A
2.00
16.00
8.00
14.00
3.07
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
16.00
8.00
RAB I 5/2
JUMLAH
XII PEKERJAAN PENUTUP LANTAI DAN DINDING
#N/A
L.6 35
m2
67.20
L.6 36
m3
6.00
67.20
6.00
152,030.00
157,760.00
10,216,416.00
946,560.00
11,162,976.00
668.94
69.20
41,235.00
41,235.00
27,583,740.90
2,853,462.00
30,437,202.90
24.00
4.00
3.00
7.00
1.00
1.00
137,100.00
18,340.00
21,440.00
20,940.00
425,000.00
450,000.00
JUMLAH
XIII PEKERJAAN PENGECATAN
4 Mendempul dan Mengecat 2x selesai Tembok Baru
5 Mengecat bidang plafond baru
668.94
69.20
JUMLAH
XIV PEKERJAAN LAIN - LAIN
1 Pasang instalasi listrik
#N/A
#N/A
24.00
#N/A
#N/A
4.00
#N/A
#N/A
3.00
#N/A
#N/A
7.00
Un
1.00
9 Membuat Sumuran
Bh
1.00
JUMLAH
TOTAL A
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
3,290,400.00
73,360.00
64,320.00
146,580.00
425,000.00
450,000.00
4,449,660.00
#N/A
RAB I 6/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 7/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 8/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 9/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 10/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 11/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 12/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 13/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 14/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 15/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 16/2
###
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 17/2
292,800,000.00
#VALUE!
71.65
71.65
71.95
33.01
10.67
132.04
10.67
40.5
9
192.21
#VALUE!
#VALUE!
#VALUE!
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 18/2
#VALUE!
#VALUE!
#REF!
-
292,800,000.00
#REF!
#REF!
Kediri, . 2009
Dibuat oleh :
Konsultan Perencana
CV. SETIA GRAHA CONSULTAN
Ir. SUHARI
Direktur
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 19/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 20/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 21/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 22/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 23/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 24/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 25/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 26/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 27/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 28/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 29/2
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
RAB I 30/2
NO
URAIAN PEKERJAAN
KODE
ANALIS
SATUA JUMLAH
N
4
HARGA
( Rp )
5
A
1
2
3
4
PEKERJAAN PERSIAPAN
Pengukuran & Pemasangan Bowplank
Membersihkan Lapangan & Perataan
Bongkar Beton Bertulang
Bongkaran Dinding Bata Merah
A,6
A,6
A,6
A,6
4
8
13
14
m1
m2
m3
m3
93,496.00
3,520.00
234,656.00
234,656.00
B
1
2
3
4
5
6
PEKERJAAN TANAH
Galian Tanah Biasa Sedalam 1 M1
Galian Tanah Biasa Sedalam 2 M1
Urugan Tanah Kembali
Pemadatan Tanah
Urugan pasir
Urugan Tanah
B.6
B.6
B.6
B.6
B.6
B.6
1.
2.
9
10
11
15.a
m3
m3
m3
m3
m3
m3
25,600.00
31,680.00
8,531.00
19,200.00
54,880.00
55,540.00
C
1
2
3
PEKERJAAN PONDASI
Pasang Pondasi Batu Kali 1 Pc : 4 Ps
Pasang Pondasi Batu Kali 1 Pc : 6 Ps
Pasang pondasi batu kosong
C.6
C.6
C.6
5
7
14
m3
m3
m3
446,983.00
390,918.00
191,537.00
D
1
2
3
4
5
6
7
PEKERJAAN DINDING
Pasang bata merah tebal 1/2 bata 1 Pc : 2 Ps
Pasang bata merah tebal 1/2 bata 1 Pc : 3 Ps
Pasang bata merah tebal 1/2 bata 1 Pc : 4 Ps
Pasang bata merah tebal 1/2 bata 1 Pc : 6 Ps
Pasang bata merah tebal 1/2 bata 1 Pc : 3 Kp : 10 Ps
Pasang dinding roster / krawang 20 X 20 cm
Pasang dinding glass block ( 20 X 20 )cm
D.6
D.6
D.6
D.6
D.6
D.6
D.6
7
3
3a
4
5
23
24
m2
m2
m2
m2
m2
m2
m2
69,036.00
63,339.00
59,865.00
56,164.00
64,762.00
146,025.00
532,625.00
E
1
2
3
4
5
6
7
8
PEKERJAAN PLESTERAN
Plesteran 1 Pc : 3 Ps tebal 15 mm
Plesteran 1 Pc : 4 Ps tebal 15 mm
Plesteran 1 Pc : 6 Ps tebal 15 mm
Plesteran Beton 1 Pc : 2 Ps tebal 15 mm
Plesteran 1 Pc : 3 Kp : 10 Ps tebal 15 mm
Benangan
Plester siar adukan 1 pc : 2 ps ( Dinding batu kali )
Acian
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
3
4
6
2
7
7a
26
27
m2
m2
m2
m2
m2
m1
m2
m2
30,524.00
28,632.00
26,484.00
33,463.00
29,943.00
6,952.00
28,096.00
17,051.00
Ea
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
PEKERJAAN BETON
Membuat lantai kerja Beton tumbuk
Membuat Beton Bertulang 1 PC : 2 PS : 3 Kr
Mengerjakan Besi Beton
Membuat bekesting untuk pondasi
Membuat bekesting untuk Sloof / Kolom / Ring balk Praktis
Membuat bekesting untuk Kolom Struktur
Membuat bekesting untuk Balok
Membuat bekesting untuk Lantai
Membuat bekesting untuk Tangga
Membuat Pondasi beton bertulang
Membuat beton Sloof Praktis 10/10
Membuat beton Sloof Praktis 15/15
Membuat beton Sloof Praktis 15/18
Membuat beton Sloof Praktis 15/20
Membuat beton Sloof Struktur 15/30
Membuat beton Strauss 25 cm
Membuat plat Poer 130/60/25
Membuat plat Poer 50/50/20
Membuat Kolom Praktis 12/12
Membuat Kolom Struktur praktis 15/15
Membuat Kolom Struktur 15/20
Membuat Kolom Struktur 20/30
Membuat Kolom Struktur 25/30
Membuat Kolom Struktur 30/30
Membuat Balok Induk 20/50
Membuat Balok Induk 30/40
Membuat Balok Induk 30/50
Membuat Balok anak 15/35
Membuat Balok 20/25
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
4
13
25
28
30.a
30
31
32
34
38
39.a
39.b
39.c
39.d
39.e
36
37.a
37.b
40.a
40.b
40.c
40.d
40.e
40.f
41.a
41.b
41.c
41.d
41.e
m3
m3
Kg
m2
m2
m2
m2
m2
m2
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
60,335.00
749,137.00
13,230.00
54,872.00
60,122.00
116,656.00
126,853.00
211,584.00
141,844.00
2,970,684.00
4,495,706.00
3,351,563.00
3,441,527.00
3,223,232.00
3,334,761.00
2,002,944.00
2,985,119.00
3,233,471.00
4,443,603.00
3,465,870.00
3,496,696.00
3,571,626.00
4,239,119.00
3,815,392.00
4,223,037.00
3,661,275.00
3,180,972.00
4,707,577.00
4,373,916.00
1
2
30 Membuat Balok gantung dan konsol 12/20 cm
31 Membuat Ring balk praktis 12/12
32 Membuat Ring balk praktis dan balok latay 12/15
Membuat balok latay 12/15
33 Membuat Ring Balk 20/30
34 Membuat beton plat atap / deck t = 10 cm
35 Membuat beton plat atap / deck t = 12 cm
36 Membuat Tangga beton bertulang
37 Rabat Beton 1 Pc : 3 Ps : 6 Kr
3
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
41.f
41.g
41.h
41.h
41.i
42.a
42.b
43.a
44
4
m3
m3
m3
m3
m3
m3
m3
m3
m3
5
3,764,149.00
4,439,996.00
3,949,957.00
3,949,957.00
2,905,153.00
5,279,240.00
4,561,580.00
4,209,735.00
516,269.00
32
33
34
35
36
37
38
39
40
41
42
PEKERJAAN KAYU
Pasang kusen pintu & jendela kayu jati
Pasang kusen pintu & jendela kayu kamfer
Pasang kusen pintu & jendela kayu Balau
Pasang kusen pintu & jendela kayu Kruing
Pasang kembali kusen pintu & jendela lama
Pasang pintu panil kayu jati
Pasang pintu panil kayu Kamper
Pasang pintu panil kayu Balau
Pasang kembali daun pintu lama
Pasang Pintu & Jendela Kaca Kayu Jati + Kaca 5 mm
Pasang Pintu & Jendela Kaca Kayu kamfer+ kaca 5 mm
Pasang Pintu & Jendela Kaca Kayu balau + kaca 5 mm
Pasang Pintu & Jendela Kaca Kayu Kruing + kaca 5 mm
Pasang Pintu Double Teakwood rangka kayu Kamper
Pasang Pintu Double Teakwood rangka kayu Kruing
Pas. Pintu Double Teakwood Lps Almunium rangk. Ky.Kruing
Pasang jalusi kayu jati
Pasang jalusi kayu kamfer
Pasang jalusi kayu balau
Pasang jalusi kayu Kruing
Pasang Konstruksi Kuda - kuda kayu Kamper
Pasang Konstruksi Kuda - kuda kayu Balau
Pasang Konstruksi Kuda - kuda kayu Kruing
Pasang Kembali Konstruksi Kuda - kuda kayu lama
Pasang Konstruksi Gording kayu Kamper
Pasang Konstruksi Gording kayu Balau
Pasang Konstruksi Gording kayu Kruing
Pasang kembali Konstruksi Gording kayu lama
Pasang Kasau + reng kayu ( Kruing - Jati )
Pasang Kasau + reng kayu ( Kruing - kruing )
Pasang Kasau + reng kayu ( Meranti - kruing )
Pasang kembali Kasau + reng kayu baru
Pasang kembali Kasau + reng kayu lama
Pas rangka langit - langit 1 x 1 m kayu Kruing
Pas rangka langit - langit 1 x 1 m kayu Meranti
Pas rangka langit - langit 1 x 1 m kayu Tahun
Pas kembali rangka langit - langit 1 x 1 m kayu lama
Pasang lisplank uk. 3 x 20 cm, kayu kamfer
Pasang lisplank uk. 3 x 20 cm, kayu Kruing
Pasang lisplank uk. 3 x 20 cm, kayu balau
Pasang kembali lisplank kayu lama
Pasang papan reuter
Pasang papan kompres
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
1
2
3
4
4.a
5
5.a
5.b
5.e
6
6.a
6.b
6.c
8.b
8.c
8.d
10
10.a
10.b
10.c
13.a
13.c
13.b
13.d
15.a
15.c
15.b
15.d
17.b
17.a
17.c
17.e
17.d
19.b
19.c
19.d
19.e
21.a
21.b
21.c
21.d
22
23
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
m2
m2
m2
m2
m1
m1
m1
m1
m1
m1
29,309,490.00
11,886,900.00
9,882,900.00
8,862,900.00
1,271,400.00
1,229,116.00
571,200.00
504,400.00
211,900.00
564,834.00
367,460.00
347,420.00
337,220.00
430,774.00
367,774.00
407,774.00
1,678,974.00
692,100.00
591,900.00
540,900.00
10,822,980.00
8,985,980.00
8,050,980.00
1,049,940.00
10,445,460.00
8,608,460.00
7,673,460.00
620,460.00
213,675.00
123,990.00
90,726.00
43,130.00
11,630.00
98,270.00
77,858.00
51,830.00
28,750.00
112,036.00
84,820.00
94,000.00
16,040.00
27,870.00
40,030.00
G
1
2
3
G.6
G.6
G.6
2
2.a
5
m2
m2
m1
42,259.00
9,759.00
62,218.00
H
1
2
3
4
5
H.6
H.6
H.6
H.6
H.6
1
1.a
1.b
1.c
10
m2
m2
m2
m2
m1
20,150.00
115,475.00
95,063.00
69,035.00
8,875.00
I
1
2
3
4
5
6
7
8
9
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
1
2
4
5
7
8
17
22.a
25
bh
bh
bh
bh
bh
bh
bh
m1
m1
1,481,375.00
252,150.00
459,710.00
289,602.00
505,030.00
933,947.00
371,954.00
151,877.00
12,927.00
F
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
1
10
11
12
13
14
15
16
2
Pasang Pipa PVC tipe AW diameter 3/4"
Pasang Pipa PVC tipe D diameter 2"
Pasang Pipa PVC tipe D diameter 3"
Pasang Pipa PVC tipe D diameter 4"
Pasang Kitchen Set Stainless Steel
Pasang kran dia 3/4" atau 1/2"
Pasang floor drain
3
I.6
I.6
I.6
I.6
I.6
I.6
I.6
26
29
31
32
34
35
36
4
m1
m1
m1
m1
bh
bh
bh
5
14,177.00
20,622.00
29,552.00
38,850.00
346,126.00
24,525.00
24,430.00
J
1
2
3
4
5
6
7
8
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
2
10
11
13
13.a
17
17.a
18
Kg
m2
m2
m2
m2
m2
m2
m1
18,526.00
566,600.00
189,840.00
629,270.00
539,290.00
411,150.00
315,363.00
133,572.00
K
1
2
3
4
5
6
7
8
9
10
11
12
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
2
2.a
5
6
9
12
12.a
15,b
15.c
16
17
17.a
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
m2
m2
92,680.00
60,815.00
20,852.00
10,652.00
7,502.00
117,650.00
15,150.00
15,623.00
13,683.00
80,616.00
112,076.00
139,796.00
L.6
L.6
L.6
L.6
L.6
L.6
L.6
34.a
35
35a
36
39
50
58.a
m2
m2
m2
m2
m1
m2
m2
128,518.00
105,231.00
122,609.00
107,276.00
18,111.00
139,131.00
152,176.00
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
7
8
11
12
14
14
15
15
m2
m2
m2
m2
m2
m2
m2
m2
25,985.00
30,223.00
27,380.00
4,109.00
12,033.00
12,033.00
9,556.00
9,556.00
L.5
L.6
L.7
L.9
L.13
Ls.1
Ls.2
Ls.2a
Ls.4
Ls.5
Ls.6
Ls.7
Ls.7a
Ls.7b
Ls.7c
Ls.7d
Ls.9
Ls.10
Ls.11
Ls.15c
Ls.16
Ls.17
Ls.15.c
Ls.15.d
Ls.18
m2
m2
m2
m2
m3
m2
m2
m3
Ttk
bh
bh
bh
Ttk
Ttk
Ttk
Ttk
Un
Un
m2
Kg
m2
m1
m2
m2
m2
7,040.00
3,200.00
1,280.00
2,152.00
494,200.00
55,286.00
48,226.00
201,600.00
97,360.00
22,501.00
23,102.00
16,702.00
98,802.00
56,802.00
33,802.00
89,302.00
3,560,280.00
1,433,580.00
740,495.00
341,468.00
1,164,385.00
45,900.00
242,464.00
105,417.00
89,856.00
PEKERJAAN PENGECATAN
Pengecatan bidang kayu Lama
Pengecatan bidang kayu Baru
Politur
Mengecat permukaan kayu dengan Residu
Mendempul dan Mengecat 2x selesai Tembok Baru
Mengecat bidang plafond baru
6 Pengecatan dinding Lama
Mengecat bidang plafond lama
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
2
Membuang eks. Bongkaran keluar Proyek
3
Ls.19
4
M3
5
24,250.00
MANDYS
No.
URA
IAN
VOL.
A,6
4
PEKERJAAN PERSIAPAN
1 m1 Pengukuran & Pemasangan Bowplank
Kayu Meranti Usuk 5/7 cm
0.0120
Kayu Meranti Papan
0.0070
Paku biasa
0.0200
Tenaga
Pekerja
0.1000
Tukang
0.1000
Kepala Tukang
0.0100
Mandor
0.0050
M3
M3
Kg
4,410,000
4,410,000
14,800
13
14
B.6
1.
2.
10
11
15.a
PEKERJAAN TANAH
1 m3 Galian Tanah Biasa Sedalam 1 M1
Tenaga
Pekerja
Mandor
1 m3
Urugan Tanah Kembali
Tenaga
Pekerja
Mandor
1 m3
Pemadatan Tanah
Tenaga
Pekerja
Mandor
1 m3
Urugan pasir
Bahan
Pasir Urug
Tenaga
Pekerja
Mandor
1 m3
32,000
53,000
59,000
64,000
3,200
5,300
590
320
84,086
9,410
Dibulatkan
32,000.00
64,000.00
3,200.00
320.00
3,520.00
Dibulatkan
6.6670 Oh
0.3330 Oh
7.0000
32,000.00
64,000.00
213,344.00
21,312.00
234,656.00
Dibulatkan
6.6670 Oh
0.3330 Oh
7.0000
32,000.00
64,000.00
213,344.00
21,312.00
234,656.00
Dibulatkan
0.7500 Oh
0.0250 Oh
0.7750
32,000.00
64,000.00
24,000.00
1,600.00
25,600.00
Dibulatkan
0.9000 Oh
0.0450 Oh
0.9450
32,000.00
64,000.00
28,800.00
2,880.00
31,680.00
Dibulatkan
0.2500 Oh
0.0083 Oh
0.2583
32,000.00
64,000.00
8,000.00
531.20
8,531.20
Dibulatkan
0.5000 Oh
0.0500 Oh
0.5500
32,000.00
64,000.00
16,000.00
3,200.00
19,200.00
Dibulatkan
Oh
Oh
Oh
Oh
52,920
30,870
296
0.2150
8
JUMLAH
JUMLAH
HRG BAHAN HRG TENAGA
( Rp. )
( Rp. )
1.2000 M3
44,640
37,200.00
0.3000 Oh
0.0100 Oh
0.3100
32,000.00
64,000.00
44,640.00
9,600.00
640.00
10,240.00
Dibulatkan
Urugan Tanah
Bahan
Tanah Urug
Tenaga
Pasir Urug
Mandor
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
1.2000 M3
0.2500 M3
0.0250 Oh
0.2750
37,200.00
44,640.00
37,200.00
64,000.00
44,640.00
9,300.00
1,600.00
10,900.00
Anal -9
1
C.6
5
14
D.6
7
3a
PEKERJAAN PONDASI
1 m3 Pasang Pondasi Batu Kali 1 Pc : 4 Ps
Bahan
Batu Belah 15/20 cm
1.1000
Semen PC Gresik
163.000
Pasir Pasang
0.5200
Tenaga
Tukang
0.7500
Kepala Tukang
0.0750
Pekerja
1.5000
Mandor
0.0750
2.4000
1 m3 Pasang Pondasi Batu Kali 1 Pc : 6 Ps
Bahan
Batu Belah 15/20 cm
1.1000
Semen PC Gresik
117.000
Pasir Pasang
0.5610
Tenaga
Pekerja
1.5000
Tukang
0.7500
Kepala Tukang
0.0750
Mandor
0.0750
2.4000
1 m3 Pasang pondasi batu kosong
Bahan
Batu Belah 15/20 cm
Pasir Urug
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
M3
Kg
M3
104,200.00
1,268.00
55,200.00
Oh
Oh
Oh
Oh
M3
Kg
M3
53,000.00
59,000.00
32,000.00
64,000.00
104,200.00
1,268.00
55,200.00
Oh
Oh
Oh
Oh
39,750.00
4,425.00
48,000.00
4,800.00
96,975.00
Dibulatkan
114,620.00
148,356.00
30,967.20
32,000.00
53,000.00
59,000.00
64,000.00
293,943.20
104,200.00
37,200.00
Oh
Oh
Oh
Oh
8
Dibulatkan
114,620.00
206,684.00
28,704.00
350,008.00
1.2000 M3
0.4320 M3
0.7800
0.3900
0.0390
0.0390
1.2480
48,000.00
39,750.00
4,425.00
4,800.00
96,975.00
Dibulatkan
125,040.00
16,070.40
32,000.00
53,000.00
59,000.00
64,000.00
141,110.40
24,960.00
20,670.00
2,301.00
2,496.00
50,427.00
Dibulatkan
PEKERJAAN DINDING
1 m2 Pasang bata merah tebal 1/2 bata 1 Pc : 2 Ps
Bahan
Bata Merah Kelas I
70.0000
Semen PC Gresik
18.9500
Pasir Pasang
0.0380
Tenaga
Pekerja
0.3000
Tukang
0.1000
Kepala Tukang
0.0100
Mandor
0.0150
0.4250
1 m2 Pasang bata merah tebal 1/2 bata 1 Pc : 3 Ps
Bahan
Bata Merah Kelas I
70.0000
Semen PC Gresik
14.3700
Pasir Pasang
0.0400
Tenaga
Pekerja
0.3000
Tukang
0.1000
Kepala Tukang
0.0100
Mandor
0.0150
0.4250
1 m2 Pasang bata merah tebal 1/2 bata 1 Pc : 4 Ps
Bahan
Bata Merah Kelas I
70.0000
Semen PC Gresik
11.5000
Pasir Pasang
0.0430
Tenaga
Pekerja
0.3000
Tukang
0.1000
Kepala Tukang
0.0100
Mandor
0.0150
0.4250
1 m2 Pasang bata merah tebal 1/2 bata 1 Pc : 6 Ps
Bahan
Bata Merah Kelas I
70.0000
Semen PC Gresik
8.3200
Pasir Pasang
0.0490
Tenaga
Pekerja
0.3000
Tukang
0.1000
Kepala Tukang
0.0100
Mandor
0.0150
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
M3
Kg
M3
378.00
1,268.00
55,200.00
Oh
Oh
Oh
Oh
26,460.00
24,028.60
2,097.60
32,000.00
53,000.00
59,000.00
64,000.00
52,586.20
Bh
Kg
M3
378.00
1,268.00
55,200.00
Oh
Oh
Oh
Oh
26,460.00
18,221.16
2,208.00
32,000.00
53,000.00
59,000.00
64,000.00
46,889.16
Bh
Kg
M3
378.00
1,268.00
55,200.00
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
9,600.00
5,300.00
590.00
960.00
16,450.00
Dibulatkan
26,460.00
14,582.00
2,373.60
32,000.00
53,000.00
59,000.00
64,000.00
43,415.60
Bh
Kg
M3
9,600.00
5,300.00
590.00
960.00
16,450.00
Dibulatkan
378.00
1,268.00
55,200.00
9,600.00
5,300.00
590.00
960.00
16,450.00
Dibulatkan
26,460.00
10,549.76
2,704.80
32,000.00
53,000.00
59,000.00
64,000.00
9,600.00
5,300.00
590.00
960.00
Anal -10
23
24
E.6
3
3
0.4250
Bh
Kg
M3
0.3000
0.1500
0.0150
0.0150
0.4800
0.3000
0.1500
0.0150
0.0150
0.4800
1 m2 Plesteran 1 Pc : 3 Kp : 10 Ps tebal 15 mm
Bahan
Semen PC Gresik
10.2240
Pasir Pasang
0.0200
Tenaga
Tukang
0.1500
Kepala Tukang
0.0150
20,000.00
1,268.00
55,200.00
Kg
M3
1,268.00
55,200.00
Kg
M3
Oh
Oh
129,280.00
9,600.00
5,300.00
885.00
960.00
16,745.00
Dibulatkan
515,880.00
9,600.00
5,300.00
885.00
960.00
16,745.00
Dibulatkan
9,859.97
1,269.60
32,000.00
53,000.00
59,000.00
64,000.00
1,268.00
55,200.00
11,129.568
9,600.00
7,950.00
885.00
960.00
19,395.00
Dibulatkan
7,912.32
1,324.80
32,000.00
53,000.00
59,000.00
64,000.00
1,268.00
55,200.00
9,237.12
9,600.00
7,950.00
885.00
960.00
19,395.00
Dibulatkan
5,599.49
1,490.40
32,000.00
53,000.00
59,000.00
64,000.00
1,268.00
55,200.00
Oh
Oh
Oh
Oh
42,372.00
3,200.00
530.00
17,700.00
960.00
22,390.00
Dibulatkan
500,000.00
13,948.00
1,932.00
32,000.00
53,000.00
59,000.00
64,000.00
Oh
Oh
Oh
Oh
8
16,450.00
Dibulatkan
113,400.00
13,948.00
1,932.00
32,000.00
53,000.00
59,000.00
64,000.00
Oh
Oh
Oh
Oh
4.4160 Kg
0.0270 M3
0.3000
0.1500
0.0150
0.0150
0.4800
3,780.00
1,268.00
55,200.00
Oh
Oh
Oh
Oh
7
39,714.56
26,460.00
5,706.00
2,760.00
7,446.00
32,000.00
53,000.00
59,000.00
64,000.00
Oh
Oh
Oh
Oh
6.2400 Kg
0.0240 M3
378.00
1,268.00
55,200.00
496,400.00
Oh
Oh
Oh
Oh
7.7760 Kg
0.0230 M3
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Bh
Kg
M3
7,089.89
9,600.00
7,950.00
885.00
960.00
19,395.00
Dibulatkan
12,964.03
1,104.00
53,000.00
59,000.00
32,000.00
64,000.00
1,268.00
55,200.00
14,068.03
7,950.00
885.00
9,600.00
960.00
19,395.00
Dibulatkan
12,964.03
1,104.00
53,000.00
59,000.00
7,950.00
885.00
Anal -11
7a
26
27
E.a
4
13
25
28
2
Pekerja
Mandor
1 m1 Benangan
Bahan
Semen PC Gresik
Pasir Pasang
Tenaga
Tukang
Kepala Tukang
Pekerja
Mandor
3
4
0.2000 Oh
0.0100 Oh
0.3750
0.5000 Kg
0.0020 M3
0.0380
0.0380
0.0570
0.0020
0.1350
PEKERJAAN BETON
1 m3 Membuat lantai kerja Beton tumbuk
Bahan
Semen PC Gresik
Pasir Beton
Batu Kali Pecah 2/3 cm
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
1,268.00
55,200.00
8,701.52
1,268.00
53,000.00
59,000.00
32,000.00
64,000.00
1,268.00
55,200.00
178,600.00
1,268.00
55,200.00
178,600.00
600,522.00
0.0400 M3
0.3000 Kg
0.1000 Ltr
0.5200 Oh
0.2600 Oh
36,800.00
1,060.00
118.00
384.00
38,362.00
Dibulatkan
426,048.00
29,808.00
144,666.00
32,000.00
53,000.00
59,000.00
64,000.00
11,700.00
18,900.00
Oh
Oh
Oh
Oh
5,300.00
590.00
6,400.00
640.00
12,930.00
Dibulatkan
12,680.00
1,435.20
7,858.40
32,000.00
53,000.00
59,000.00
64,000.00
Oh
Oh
Oh
Oh
7,950.00
885.00
9,600.00
960.00
19,395.00
Dibulatkan
4,121.00
21,973.60
Kg
M3
M3
2,014.00
2,242.00
1,824.00
128.00
6,208.00
Dibulatkan
8,039.12
662.40
53,000.00
59,000.00
32,000.00
64,000.00
Oh
Oh
Oh
Oh
8
6,400.00
640.00
15,875.00
Dibulatkan
634.00
110.40
4,121.00
1.0500 Kg
0.0150 Kg
0.0070
0.0070
0.0007
0.0004
0.0151
14,068.03
53,000.00
59,000.00
32,000.00
64,000.00
Oh
Oh
Oh
Oh
10.000 Kg
0.0260 M3
0.0440 M3
1.1500
0.0200
0.0020
0.0060
1.1780
744.40
3.2500 Kg
0.1000
0.0100
0.2000
0.0100
0.3200
6
32,000.00
64,000.00
1,268.00
55,200.00
Oh
Oh
Oh
Oh
64,000.00
18,550.00
2,065.00
64,000.00
148,615.00
Dibulatkan
12,285.00
283.50
32,000.00
53,000.00
59,000.00
64,000.00
12,568.50
3,150,000.00
14,800.00
5,600.00
224.00
371.00
41.30
25.60
661.90
Dibulatkan
126,000.00
4,440.00
560.00
32,000.00
53,000.00
16,640.00
13,780.00
Anal -12
30.a
30
31
32
2
Kepala Tukang
Mandor
1 m2
Membuat bekesting untuk Sloof / Kolom / Ring balk Praktis
Bahan
Kayu begesting ( Meranti )
0.0450 M3
3,150,000.00
Paku biasa
0.3000 Kg
14,800.00
Minyak Bekisting
0.1000 Ltr
5,600.00
Tenaga
Tukang
0.2600 Oh
Kepala Tukang
0.0260 Oh
Pekerja
0.5200 Oh
Mandor
0.0260 Oh
0.8320
1 m2
Membuat bekesting untuk Kolom Struktur
Bahan
Kayu begesting ( Meranti )
0.0400
Paku biasa
0.4000
Minyak Bekisting
0.2000
Kayu Meranti Usuk 5/7 cm
0.0150
Multipleks 122x244x9 mm
0.3500
Kayu Dolken 8-10 cm
2.0000
Tenaga
Pekerja
0.6600
Tukang
0.3300
Kepala Tukang
0.0330
Mandor
0.0330
1.0560
1 m2
Membuat bekesting untuk Balok
Bahan
Kayu tahun
Paku biasa
Minyak Bekisting
Kayu Meranti Usuk 5/7 cm
Multipleks 122x244x9 mm
Kayu Dolken 8-10 cm
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 m2
Membuat bekesting untuk Lantai
Bahan
Kayu tahun
Paku biasa
Minyak Bekisting
Kayu Meranti Usuk 5/7 cm
Multipleks 122x244x9 mm
Kayu Dolken 8-10 cm
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
34
3
4
0.0260 Oh
0.0260 Oh
0.8320
1 m2
Membuat bekesting untuk Tangga
Bahan
Kayu tahun
Paku biasa
Minyak Bekisting
Kayu Meranti Usuk 5/7 cm
Multipleks 122x244x9 mm
Kayu Dolken 8-10 cm
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
M3
Kg
Ltr
M3
Lbr
Bt
M3
Kg
Ltr
M3
Lbr
Bt
0.6600
0.3300
0.0330
1.0230
Oh
Oh
Oh
Oh
0.0400
0.4000
0.2000
0.0150
0.3500
6.0000
M3
Kg
Ltr
M3
Lbr
Bt
0.6600
0.3300
0.0330
0.0330
1.0560
Oh
Oh
Oh
Oh
0.0300
0.4000
0.1500
0.0150
0.3500
2.0000
M3
Kg
Ltr
M3
Lbr
Bt
0.6600
0.3300
0.0330
0.0330
1.0560
Oh
Oh
Oh
Oh
8
1,534.00
1,664.00
131,000.00
33,618.00
Dipakai 3 X
Dibulatkan
141,750.00
4,440.00
560.00
53,000.00
59,000.00
32,000.00
64,000.00
3,150,000.00
14,800.00
5,600.00
4,410,000.00
138,600.00
29,800.00
Oh
Oh
Oh
Oh
0.0400
0.4000
0.2000
0.0180
0.3500
2.0000
6
59,000.00
64,000.00
13,780.00
1,534.00
16,640.00
1,664.00
146,750.00
33,618.00
Dipakai 3 X
Dibulatkan
126,000.00
5,920.00
1,120.00
66,150.00
48,510.00
59,600.00
32,000.00
53,000.00
59,000.00
64,000.00
2,000,000.00
14,800.00
5,600.00
4,410,000.00
138,600.00
29,800.00
21,120.00
17,490.00
1,947.00
2,112.00
307,300.00
42,669.00
Dipakai 3 X
Dibulatkan
80,000.00
5,920.00
1,120.00
79,380.00
48,510.00
59,600.00
32,000.00
53,000.00
59,000.00
64,000.00
2,000,000.00
14,800.00
5,600.00
4,410,000.00
138,600.00
29,800.00
21,120.00
17,490.00
1,947.00
65,472.00
274,530.00
106,029.00
549,060.00 Dipakai 3 X
Dibulatkan
80,000.00
5,920.00
1,120.00
66,150.00
48,510.00
178,800.00
32,000.00
53,000.00
59,000.00
64,000.00
2,000,000.00
14,800.00
5,600.00
4,410,000.00
138,600.00
29,800.00
21,120.00
17,490.00
1,947.00
2,112.00
380,500.00
42,669.00
Dipakai 2 X
Dibulatkan
60,000.00
5,920.00
840.00
66,150.00
48,510.00
59,600.00
32,000.00
53,000.00
59,000.00
64,000.00
21,120.00
17,490.00
1,947.00
2,112.00
241,020.00
42,669.00
Dipakai 2 X
Dibulatkan
Anal -13
1
38
1 m3
2
Membuat Pondasi beton bertulang
Beton Bertulang 1 PC : 2 Ps : 3 Kr
Besi polos
Membuat bekesting untuk pondasi
7
1.0000
150.0000
4.3200
8
749,137.00
13,230.00
54,872.00
Dibulatkan
39.a
1 m3
1.0000
192.3000
20.0000
749,137.00
13,230.00
60,122.00
Dibulatkan
39.b
1 m3
1.0000
136.1300
13.3300
749,137.00
13,230.00
60,122.00
Dibulatkan
39.c
1 m3
1.0000
142.9300
13.3300
749,137.00
13,230.00
60,122.00
Dibulatkan
39.d
1 m3
1.0000
126.4300
13.3300
749,137.00
13,230.00
60,122.00
Dibulatkan
39.e
1 m3
1.0000
134.8600
13.3300
749,137.00
13,230.00
60,122.00
Dibulatkan
36
1 m3
1.0000
94.7700
749,137.00
13,230.00
Dibulatkan
37.a
1 m3
1.0000
148.8100
4.8700
749,137.00
13,230.00
54,872.00
Dibulatkan
37.b
1 m3
1.0000
154.6000
8.0000
749,137.00
13,230.00
54,872.00
Dibulatkan
40.a
1 m3
1.0000
203.5400
16.6600
749,137.00
13,230.00
60,122.00
Dibulatkan
40.b
1 m3
1.0000
144.7700
13.3300
749,137.00
13,230.00
60,122.00
Dibulatkan
40.c
1 m3
1.0000
147.1000
13.3300
749,137.00
13,230.00
60,122.00
Dibulatkan
40.d
1 m3
1.0000
139.8900
8.3300
749,137.00
13,230.00
116,656.00
Dibulatkan
40.e
1 m3
1.0000
169.7100
10.6700
749,137.00
13,230.00
116,656.00
Dibulatkan
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Anal -14
1
40.f
2
1 m3
7
1.0000
143.5900
10.0000
8
749,137.00
13,230.00
116,656.00
Dibulatkan
41.a
1 m3
1.0000
170.5300
9.6000
749,137.00
13,230.00
126,853.00
Dibulatkan
41.b
1 m3
1.0000
141.7800
8.1700
749,137.00
13,230.00
126,853.00
Dibulatkan
41.c
1 m3
1.0000
116.0230
7.0700
749,137.00
13,230.00
126,853.00
Dibulatkan
41.d
1 m3
1.0000
171.3900
13.3300
749,137.00
13,230.00
126,853.00
Dibulatkan
41.e
1 m3
1.0000
146.1700
13.3300
749,137.00
13,230.00
126,853.00
Dibulatkan
41.f
1 m3
1.0000
129.4600
21.6600
749,137.00
13,230.00
60,122.67
Dibulatkan
41.g
1 m3
1.0000
203.5400
16.6000
749,137.00
13,230.00
60,122.00
Dibulatkan
41.h
1 m3
1.0000
166.5000
16.6000
749,137.00
13,230.00
60,122.00
Dibulatkan
41.i
m3
1.0000
117.5200
10.0000
749,137.00
13,230.00
60,122.67
Dibulatkan
42.a
1 m3
1.0000
182.4840
10.0000
749,137.00
13,230.00
211,584.00
Dibulatkan
42.b
1 m3
1.0000
154.9470
8.3300
749,137.00
13,230.00
211,584.00
Dibulatkan
43.a
1 m3
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
1.0000
200.0000
3.8500
749,137.00
13,230.00
211,584.00
Anal -15
8
Dibulatkan
44
F.6
1
4.a
5.a
1 m3 Rabat Beton 1 Pc : 3 Ps : 6 Kr
Bahan
Semen PC Gresik
Pasir Beton
Batu Kali Pecah 2/3 cm
Tenaga
Tukang
Kepala Tukang
Pekerja
Mandor
197.000 Kg
0.4700 M3
0.9400 M3
0.2500
0.0250
1.6500
0.0800
2.0050
PEKERJAAN KAYU
1 m3 Pasang kusen pintu & jendela kayu jati
Bahan
Kayu Jati Balok
1.1000
Paku biasa
1.2500
Lem kayu ( Fox )
1.0000
Tenaga
Pekerja
7.0000
Tukang
21.0000
Kepala Tukang
2.1000
Mandor
0.3500
30.4500
1 m3 Pasang kusen pintu & jendela kayu kamfer
Bahan
Kayu Kamper Balok
1.2000
Paku biasa
1.2500
Lem kayu ( Fox )
1.0000
Tenaga
Pekerja
6.0000
Tukang
18.0000
Kepala Tukang
1.8000
Mandor
0.3000
26.1000
1 m3 Pasang kusen pintu & jendela kayu Balau
Bahan
Kayu Balau
1.2000
Paku biasa
1.2500
Lem kayu ( Fox )
1.0000
Tenaga
Pekerja
6.0000
Tukang
18.0000
Kepala Tukang
1.8000
Mandor
0.3000
26.1000
1 m3 Pasang kusen pintu & jendela kayu Kruing
Bahan
Kayu Kruing Balok
1.2000
Paku biasa
1.2500
Lem kayu ( Fox )
1.0000
Tenaga
Pekerja
6.0000
Tukang
18.0000
Kepala Tukang
1.8000
Mandor
0.3000
26.1000
1 m3 Pasang kembali kusen pintu & jendela lama
Tenaga
Pekerja
6.0000
Tukang
18.0000
Kepala Tukang
1.8000
Mandor
0.3000
26.1000
1 m2 Pasang pintu panil kayu jati
Bahan
Kayu Jati Papan
Lem kayu ( Fox )
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 m2 Pasang pintu panil kayu Kamper
Bahan
Kayu Kamper Papan
Lem kayu ( Fox )
Tenaga
Pekerja
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Oh
Oh
Oh
Oh
249,796.00
25,944.00
167,884.00
53,000.00
59,000.00
32,000.00
64,000.00
443,624.00
M3
Kg
Kg
25,267,900.00
14,800.00
13,000.00
Oh
Oh
Oh
Oh
M3
Kg
Kg
32,000.00
53,000.00
59,000.00
64,000.00
8,820,000.00
14,800.00
13,000.00
Oh
Oh
Oh
Oh
32,000.00
53,000.00
59,000.00
64,000.00
7,150,000.00
14,800.00
13,000.00
Oh
Oh
Oh
Oh
32,000.00
53,000.00
59,000.00
64,000.00
6,300,000.00
14,800.00
13,000.00
Oh
Oh
Oh
Oh
7,591,500.00
32,000.00
53,000.00
59,000.00
64,000.00
25,267,900.00
13,000.00
Oh
Oh
Oh
Oh
0.0400 M3
0.5000 Kg
1.0000 Oh
192,000.00
954,000.00
106,200.00
19,200.00
1,271,400.00
Dibulatkan
7,560,000.00
18,500.00
13,000.00
32,000.00
53,000.00
59,000.00
64,000.00
Oh
Oh
Oh
Oh
192,000.00
954,000.00
106,200.00
19,200.00
1,271,400.00
Dibulatkan
8,580,000.00
18,500.00
13,000.00
8,611,500.00
M3
Kg
Kg
224,000.00
1,113,000.00
123,900.00
22,400.00
1,483,300.00
Dibulatkan
10,584,000.00
18,500.00
13,000.00
10,615,500.00
M3
Kg
Kg
13,250.00
1,475.00
52,800.00
5,120.00
72,645.00
Dibulatkan
27,794,690.00
18,500.00
13,000.00
27,826,190.00
0.0400 M3
0.5000 Kg
1.0000
3.0000
0.3000
0.0500
4.3500
1,268.00
55,200.00
178,600.00
192,000.00
954,000.00
106,200.00
19,200.00
1,271,400.00
Dibulatkan
192,000.00
954,000.00
106,200.00
19,200.00
1,271,400.00
Dibulatkan
1,010,716.00
6,500.00
32,000.00
53,000.00
59,000.00
64,000.00
1,017,216.00
8,820,000.00
13,000.00
32,000.00
159,000.00
17,700.00
3,200.00
211,900.00
Dibulatkan
352,800.00
6,500.00
32,000.00
32,000.00
Anal -16
5.b
5.e
6.a
6.b
6.c
8.b
2
Tukang
Kepala Tukang
Mandor
1 m2 Pasang pintu panil kayu Balau
Bahan
Kayu Balau
Lem kayu ( Fox )
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 m2 Pasang kembali daun pintu lama
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
3
4
3.0000 Oh
0.3000 Oh
0.0500 Oh
4.3500
0.0400 M3
0.5000 Kg
1.0000
3.0000
0.3000
0.0500
4.3500
Oh
Oh
Oh
Oh
1.0000
3.0000
0.3000
0.0500
4.3500
Oh
Oh
Oh
Oh
359,300.00
7,150,000.00
13,000.00
8
159,000.00
17,700.00
3,200.00
211,900.00
Dibulatkan
286,000.00
6,500.00
32,000.00
53,000.00
59,000.00
64,000.00
292,500.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
6
53,000.00
59,000.00
64,000.00
32,000.00
53,000.00
59,000.00
64,000.00
32,000.00
159,000.00
17,700.00
3,200.00
211,900.00
Dibulatkan
32,000.00
159,000.00
17,700.00
3,200.00
211,900.00
Dibulatkan
303,214.80
88,200.00
3,900.00
32,000.00
53,000.00
59,000.00
64,000.00
395,314.8
25,600.00
127,200.00
14,160.00
2,560.00
169,520.00
Dibulatkan
105,840.00
88,200.00
3,900.00
32,000.00
53,000.00
59,000.00
64,000.00
197,940.00
25,600.00
127,200.00
14,160.00
2,560.00
169,520.00
Dibulatkan
85,800.00
88,200.00
3,900.00
32,000.00
53,000.00
59,000.00
64,000.00
177,900.00
25,600.00
127,200.00
14,160.00
2,560.00
169,520.00
Dibulatkan
75,600.00
88,200.00
3,900.00
32,000.00
53,000.00
59,000.00
64,000.00
167,700.00
25,600.00
127,200.00
14,160.00
2,560.00
169,520.00
Dibulatkan
220,500.00
444.00
6,500.00
55,000.00
32,000.00
53,000.00
22,400.00
111,300.00
Anal -17
8.c
8.d
10
10.a
10.b
10.c
13.a
13.c
2
Kepala Tukang
Mandor
3
4
0.2100 Oh
0.0350 Oh
3.0450
0.0600 M3
0.1500 Kg
0.6700
2.0000
0.2000
0.3350
3.2050
6,300,000.00
14,800.00
13,000.00
55,000.00
0.6700
2.0000
0.2000
0.3350
3.2050
219,444.00
0.0600 M3
0.1500 Kg
0.6700
2.0000
0.2000
0.3350
3.2050
0.0600 M3
0.1500 Kg
0.6700
2.0000
0.2000
0.3350
3.2050
8,820,000.00
14,800.00
1,518,294.00
21,440.00
106,000.00
11,800.00
21,440.00
160,680.00
Dibulatkan
529,200.00
2,220.00
32,000.00
53,000.00
59,000.00
64,000.00
7,150,000.00
14,800.00
531,420.00
21,440.00
106,000.00
11,800.00
21,440.00
160,680.00
Dibulatkan
429,000.00
2,220.00
32,000.00
53,000.00
59,000.00
64,000.00
6,300,000.00
14,800.00
431,220.00
21,440.00
106,000.00
11,800.00
21,440.00
160,680.00
Dibulatkan
378,000.00
2,220.00
32,000.00
53,000.00
59,000.00
64,000.00
M3
Kg
Kg
8,820,000.00
12,700.00
14,800.00
Oh
Oh
Oh
Oh
259,444.00
22,400.00
111,300.00
12,390.00
2,240.00
148,330.00
Dibulatkan
1,516,074.00
2,220.00
Oh
Oh
Oh
Oh
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
32,000.00
53,000.00
59,000.00
64,000.00
32,000.00
53,000.00
59,000.00
64,000.00
Oh
Oh
Oh
Oh
22,400.00
111,300.00
12,390.00
2,240.00
148,330.00
Dibulatkan
157,500.00
444.00
6,500.00
95,000.00
25,267,900.00
14,800.00
Oh
Oh
Oh
Oh
8
12,390.00
2,240.00
148,330.00
Dibulatkan
157,500.00
444.00
6,500.00
55,000.00
32,000.00
53,000.00
59,000.00
64,000.00
Oh
Oh
Oh
Oh
0.0600 M3
0.1500 Kg
7
282,444.00
6
59,000.00
64,000.00
32,000.00
53,000.00
59,000.00
64,000.00
380,220.00
9,702,000.00
190,500.00
82,880.00
128,000.00
636,000.00
70,800.00
12,800.00
847,600.00
7,150,000.00
12,700.00
14,800.00
21,440.00
106,000.00
11,800.00
21,440.00
160,680.00
Dibulatkan
9,975,380.00
Dibulatkan
7,865,000.00
190,500.00
82,880.00
Anal -18
13.b
13.d
15.a
15.c
15.b
15.d
17.b
2
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
3
4.0000
12.0000
1.2000
0.2000
17.4000
4
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
128,000.00
636,000.00
70,800.00
12,800.00
847,600.00
32,000.00
53,000.00
59,000.00
64,000.00
8,820,000.00
12,700.00
14,800.00
7,150,000.00
12,700.00
14,800.00
6,300,000.00
12,700.00
14,800.00
4,500.00
14,800.00
8,099,900.00
Dibulatkan
7,164,900.00
Dibulatkan
67,500.00
44,400.00
76,800.00
381,600.00
42,480.00
7,680.00
508,560.00
6,300,000.00
15,606,300.00
14,800.00
9,936,900.00
Dibulatkan
6,930,000.00
190,500.00
44,400.00
76,800.00
381,600.00
42,480.00
7,680.00
508,560.00
32,000.00
53,000.00
59,000.00
64,000.00
202,340.00
Dibulatkan
7,865,000.00
190,500.00
44,400.00
76,800.00
381,600.00
42,480.00
7,680.00
508,560.00
32,000.00
53,000.00
59,000.00
64,000.00
7,203,380.00
Dibulatkan
9,702,000.00
190,500.00
44,400.00
76,800.00
381,600.00
42,480.00
7,680.00
508,560.00
32,000.00
53,000.00
59,000.00
64,000.00
8,138,380.00
Dibulatkan
190,500.00
11,840.00
128,000.00
636,000.00
70,800.00
12,800.00
847,600.00
32,000.00
53,000.00
59,000.00
64,000.00
6,930,000.00
190,500.00
82,880.00
12,700.00
14,800.00
M3
Kg
Kg
Oh
Oh
Oh
Oh
128,000.00
636,000.00
70,800.00
12,800.00
847,600.00
32,000.00
53,000.00
59,000.00
64,000.00
M3
Kg
Kg
Oh
Oh
Oh
Oh
6,300,000.00
12,700.00
14,800.00
M3
Kg
Kg
Oh
Oh
Oh
Oh
32,000.00
53,000.00
59,000.00
64,000.00
M3
Kg
Kg
111,900.00
Dibulatkan
88,200.00
112,365.36
3,700.00
Anal -19
17.a
17.c
17.d
17.e
19.b
19.c
19.d
2
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
3
0.1000
0.1000
0.0100
0.0050
0.2150
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
4
Oh
Oh
Oh
Oh
5
32,000.00
53,000.00
59,000.00
64,000.00
M3
M3
Kg
Oh
Oh
Oh
Oh
3,200.00
5,300.00
590.00
320.00
9,410.00
32,000.00
53,000.00
59,000.00
64,000.00
4,410,000.00
14,800.00
33,720.00
Dibulatkan
71,000.00
Dibulatkan
47,628.00
2,960.00
4,800.00
15,900.00
1,770.00
4,800.00
27,270.00
2,000,000.00
14,800.00
32,000.00
53,000.00
59,000.00
64,000.00
2,220.00
Dibulatkan
68,040.00
2,960.00
4,800.00
15,900.00
1,770.00
4,800.00
27,270.00
32,000.00
53,000.00
59,000.00
64,000.00
81,316.00
Dibulatkan
31,500.00
2,220.00
6,300,000.00
14,800.00
M3
Kg
Oh
Oh
Oh
Oh
3,200.00
5,300.00
590.00
320.00
9,410.00
32,000.00
53,000.00
59,000.00
64,000.00
114,580.00
Dibulatkan
2,220.00
6,300,000.00
14,800.00
M3
Kg
Oh
Oh
Oh
Oh
3,200.00
5,300.00
590.00
320.00
9,410.00
32,000.00
53,000.00
59,000.00
64,000.00
204,265.36
Dibulatkan
61,740.00
15,876.00
3,700.00
14,800.00
M3
Kg
Oh
Oh
Oh
Oh
3,200.00
5,300.00
590.00
320.00
9,410.00
32,000.00
53,000.00
59,000.00
64,000.00
88,200.00
22,680.00
3,700.00
4,410,000.00
4,410,000.00
14,800.00
Kg
Oh
Oh
Oh
Oh
3,200.00
5,300.00
590.00
320.00
9,410.00
32,000.00
53,000.00
59,000.00
64,000.00
Kg
Oh
Oh
Oh
Oh
6,300,000.00
6,300,000.00
14,800.00
M3
M3
Kg
Oh
Oh
Oh
Oh
50,588.00
Dibulatkan
21,600.00
2,960.00
4,800.00
15,900.00
1,770.00
4,800.00
27,270.00
24,560.00
Dibulatkan
Anal -20
1
19.e
21.a
21.b
21.c
21.d
22
23
G.6
2
2
3
4
1 m2 Pas kembali rangka langit - langit 1 x 1 m kayu lama
Bahan
Paku biasa
0.1000 Kg
Tenaga
Pekerja
0.1500 Oh
Tukang
0.3000 Oh
Kepala Tukang
0.0300 Oh
Mandor
0.0750 Oh
0.5550
1 m1 Pasang lisplank uk. 3 x 20 cm, kayu kamfer
Bahan
Kayu Kamper Papan
0.0108
Paku biasa
0.1000
Tenaga
Pekerja
0.1000
Tukang
0.2000
Kepala Tukang
0.0200
Mandor
0.0050
0.3250
1 m1 Pasang lisplank uk. 3 x 20 cm, kayu Kruing
Bahan
Kayu Kruing Papan
0.0108
Paku biasa
0.1000
Tenaga
Pekerja
0.1000
Tukang
0.2000
Kepala Tukang
0.0200
Mandor
0.0050
0.3250
1 m1 Pasang lisplank uk. 3 x 20 cm, kayu balau
Bahan
Kayu Balau
0.0108
Paku biasa
0.1000
Tenaga
Pekerja
0.1000
Tukang
0.2000
Kepala Tukang
0.0200
Mandor
0.0050
0.3250
1 m1 Pasang kembali lisplank kayu lama
Bahan
Paku biasa
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 m1 Pasang papan reuter
Bahan
Kayu tahun
Paku biasa
Tenaga
Tukang
Kepala Tukang
Pekerja
Mandor
1 m1 Pasang papan kompres
Bahan
Kayu Kamper Papan
Seng datar BJLS 30 ( 0,2x 1,0 ) )
Paku biasa
Tenaga
Tukang
Kepala Tukang
Pekerja
Mandor
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
32,000.00
53,000.00
59,000.00
64,000.00
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
25.0000
Bj
0.1500
0.0750
0.0080
0.0080
Oh
Oh
Oh
Oh
3,200.00
10,600.00
1,180.00
320.00
15,300.00
53,000.00
59,000.00
32,000.00
64,000.00
8,820,000.00
10,193.00
14,800.00
9,880.00
Dibulatkan
18,522.00
2,038.60
1,480.00
7,950.00
2,360.00
6,400.00
1,280.00
17,990.00
1,300.00
32,000.00
53,000.00
59,000.00
64,000.00
740.00
Dibulatkan
8,400.00
1,480.00
7,950.00
2,360.00
6,400.00
1,280.00
17,990.00
53,000.00
59,000.00
32,000.00
64,000.00
78,700.00
Dibulatkan
740.00
2,000,000.00
14,800.00
0.0021 M3
0.2000 M1
0.1000 Kg
0.1500
0.0400
0.2000
0.0200
0.4100
3,200.00
10,600.00
1,180.00
320.00
15,300.00
32,000.00
53,000.00
59,000.00
64,000.00
69,520.00
Dibulatkan
77,220.00
1,480.00
14,800.00
0.0042 M3
0.1000 Kg
0.1500
0.0400
0.2000
0.0200
0.4100
3,200.00
10,600.00
1,180.00
320.00
15,300.00
32,000.00
53,000.00
59,000.00
64,000.00
96,736.00
Dibulatkan
68,040.00
1,480.00
7,150,000.00
14,800.00
0.0500 Kg
0.1000
0.2000
0.0200
0.0050
0.3250
3,200.00
10,600.00
1,180.00
320.00
15,300.00
32,000.00
53,000.00
59,000.00
64,000.00
1,480.00
Dibulatkan
95,256.00
1,480.00
6,300,000.00
14,800.00
M3
Kg
Oh
Oh
Oh
Oh
4,800.00
15,900.00
1,770.00
4,800.00
27,270.00
32,000.00
53,000.00
59,000.00
64,000.00
8
1,480.00
8,820,000.00
14,800.00
M3
Kg
Oh
Oh
Oh
Oh
14,800.00
M3
Kg
Oh
Oh
Oh
Oh
22,040.60
Dibulatkan
32,500.00
4,800.00
3,975.00
472.00
512.00
Anal -21
1
2.a
2
1 m2 Pasang kembali atap genteng lama
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
3
0.2410
0.1500
0.0750
0.0080
0.0080
0.2410
Oh
Oh
Oh
Oh
32,000.00
53,000.00
59,000.00
64,000.00
7
9,759.00
8
32,500.00
Dibulatkan
4,800.00
3,975.00
472.00
512.00
9,759.00
Dibulatkan
H.6
1
1.a
1.b
1.c
10
I.6
1
5.0000 Bj
10.8000 Kg
0.0320 M3
0.4000
0.2000
0.0200
0.0020
0.6220
Oh
Oh
Oh
Oh
4,410.00
1,268.00
55,200.00
32,000.00
53,000.00
59,000.00
64,000.00
1.1000 Lbr
0.0100 Kg
0.0300
0.0700
0.0070
0.0040
0.1110
Oh
Oh
Oh
Oh
32,000.00
53,000.00
59,000.00
64,000.00
12,800.00
10,600.00
1,180.00
128.00
24,708.00
13,330.00
14,800.00
22,050.00
13,694.40
1,766.40
37,510.80
Dibulatkan
14,663.00
148.00
960.00
3,710.00
413.00
256.00
5,339.00
6,300,000.00
14,800.00
13,330.00
14,800.00
14,811.00
Dibulatkan
68,040.00
2,960.00
14,663.00
148.00
5,760.00
16,960.00
1,888.00
5,056.00
29,664.00
4,410,000.00
14,800.00
13,330.00
14,800.00
85,811.00
Dibulatkan
47,628.00
2,960.00
14,663.00
148.00
5,760.00
16,960.00
1,888.00
5,056.00
29,664.00
65,399.00
Dibulatkan
M3
Kg
Lbr
Kg
0.1800
0.3200
0.0320
0.0790
0.6110
Oh
Oh
Oh
Oh
2,000,000.00
14,800.00
13,330.00
14,800.00
32,000.00
53,000.00
59,000.00
64,000.00
1.0500 M1
0.0100 Kg
0.0500
0.0500
0.0050
0.0030
0.1080
Oh
Oh
Oh
Oh
21,600.00
2,960.00
14,663.00
148.00
5,760.00
16,960.00
1,888.00
5,056.00
29,664.00
3,800.00
14,800.00
32,000.00
53,000.00
59,000.00
64,000.00
39,371.00
Dibulatkan
3,990.00
148.00
1,600.00
2,650.00
295.00
192.00
4,737.00
4,138.00
Dibulatkan
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Anal -22
17
2
Closed duduk keramik ( monobloc
Perlengkapan 6 %
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 bh
Pasang Closed jongkok porselin
Bahan
Closed jongkok keramik
Semen PC Gresik
Pasir Pasang
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 bh
Pasang Urinoir
Bahan
Urinoir
Perlengkapan
Semen PC Gresik
Pasir Pasang
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 bh
Pasang Wastafel
Bahan
Wastafel besar warna
Perlengkapan
Semen PC Gresik
Pasir Pasang
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
3
4
1.0000 Bh
0.0600 Set
3.3000
1.1000
0.0110
0.1600
4.5710
1.0000
1.5000
0.1500
0.1600
2.8100
Oh
Oh
Oh
Oh
1.0000
0.3000
6.0000
0.0100
Bh
Set
Kg
M3
1.0000
1.0000
0.1000
0.1000
2.2000
Oh
Oh
Oh
Oh
1.0000
0.1200
6.0000
0.0100
Bh
Bh
Kg
M3
1.2000
1.4500
0.1500
0.1000
2.9000
Oh
Oh
Oh
Oh
1 bh
Pasang Bak Mandi Bata vol. 0,30 m3
Bahan
Bata Merah Kelas I
300.0000
Semen PC Gresik
120.0000
Pasir Pasang
0.3000
Keramik 20 x 25 cm
4.1860
Semen warna
6.0000
Tenaga
Pekerja
6.0000
Tukang
3.0000
Kepala Tukang
0.3000
Mandor
0.3000
9.6000
1 bh
Pasang bak kontrol 45 x 45 cm t. 50 cm
Bahan
Bata Merah Kelas I
187.5000
Semen PC Gresik
77.0000
Pasir Pasang
0.1300
Batu Kali Pecah 2/3 cm
0.0200
Besi Beton Polos
2.6000
Pasir Beton
0.0900
Tenaga
Pekerja
3.2000
Tukang
1.0150
Kepala Tukang
0.0015
Mandor
0.0160
4.2325
32,000.00
79,500.00
8,850.00
10,240.00
130,590.00
32,000.00
53,000.00
59,000.00
64,000.00
148,800.00
17,856.00
1,268.00
55,200.00
257,100.00
46,278.00
378.00
1,268.00
55,200.00
56,600.00
4,500.00
159,102.72
Dibulatkan
265,430.04
Dibulatkan
113,400.00
152,160.00
16,560.00
236,927.60
27,000.00
192,000.00
159,000.00
17,700.00
19,200.00
387,900.00
378.00
1,268.00
55,200.00
178,600.00
11,700.00
55,200.00
32,000.00
53,000.00
59,000.00
64,000.00
362,410.00
Dibulatkan
257,100.00
8,330.04
57,600.00
143,100.00
31,860.00
7,040.00
239,600.00
32,000.00
53,000.00
59,000.00
64,000.00
121,560.00
Dibulatkan
148,800.00
2,142.72
7,608.00
552.00
38,400.00
76,850.00
8,850.00
6,400.00
130,500.00
32,000.00
53,000.00
59,000.00
64,000.00
1,306,586.84
Dibulatkan
325,000.00
29,250.00
7,608.00
552.00
32,000.00
53,000.00
5,900.00
6,400.00
97,300.00
32,000.00
53,000.00
59,000.00
64,000.00
8
1,301,900.00
4,686.84
113,400.00
7,608.00
552.00
325,000.00
97,500.00
1,268.00
55,200.00
Bh
Kg
M3
M3
Kg
M3
Oh
Oh
Oh
Oh
105,600.00
58,300.00
649.00
10,240.00
174,789.00
32,000.00
53,000.00
59,000.00
64,000.00
Bh
Kg
M3
M2
Kg
Oh
Oh
Oh
Oh
113,400.00
1,268.00
55,200.00
Bh
Set
Oh
Oh
Oh
Oh
6
1,301,900.00
78,114.00
32,000.00
53,000.00
59,000.00
64,000.00
1.0000 Bh
6.0000 Kg
0.0100 M3
1 bh
Pasang Bak Mandi Fiber glass vol. 0,30 m3
Bahan
Bak Mandi Fiberglass
1.0000
Perlengkapan
0.1800
Tenaga
Pekerja
1.8000
Tukang
2.7000
Kepala Tukang
0.5400
Mandor
0.1100
5.1500
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Oh
Oh
Oh
Oh
546,047.60
Dibulatkan
70,875.00
97,636.00
7,176.00
3,572.00
30,420.00
4,968.00
102,400.00
53,795.00
88.50
1,024.00
157,307.50
214,647.00
Anal -23
1
22.a
25
26
29
31
32
34
35
2
1 m1 Pasang Pipa GIP 2"
Bahan
Pipa Galvanis 2 " ( BSA )
Perlengkapan
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
0.1080
0.1800
0.0180
0.0054
0.3114
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
1.2000 M1
0.3500 Bh
Oh
Oh
Oh
Oh
32,000.00
53,000.00
59,000.00
64,000.00
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
2,592.00
7,155.00
796.50
262.40
10,805.90
32,000.00
53,000.00
59,000.00
64,000.00
28,044.94
Dibulatkan
215,800.00
111,600.00
960.00
15,900.00
1,770.00
96.00
18,726.00
17,900.00
3,810.00
32,000.00
18,746.44
Dibulatkan
25,447.20
2,597.74
215,800.00
111,600.00
1.0000 Bh
0.0250 Roll
0.0100 Oh
2,592.00
7,155.00
796.50
262.40
10,805.90
32,000.00
53,000.00
59,000.00
64,000.00
13,420.73
Dibulatkan
17,010.00
1,736.44
21,206.00
7,422.10
1.0000 Bh
1.0000 Set
0.0300
0.3000
0.0300
0.0015
0.3615
1,728.00
4,770.00
531.00
172.80
7,201.80
32,000.00
53,000.00
59,000.00
64,000.00
9,376.53
Dibulatkan
12,177.60
1,243.13
14,175.00
4,961.25
1.2000 M1
0.3500 Bh
0.0810
0.1350
0.0135
0.0041
0.2336
1,152.00
3,180.00
354.00
115.20
4,801.20
32,000.00
53,000.00
59,000.00
64,000.00
8,126.76
Dibulatkan
8,508.00
868.53
10,148.00
3,551.80
1.2000 M1
0.3500 Bh
0.0810
0.1350
0.0135
0.0041
0.2336
1,152.00
3,180.00
354.00
115.20
4,801.20
32,000.00
53,000.00
59,000.00
64,000.00
137,473.88
Dibulatkan
7,374.00
752.76
7,090.00
2,481.50
1.2000 M1
0.3500 BH
0.0540
0.0900
0.0090
0.0027
0.1557
3,456.00
9,540.00
1,062.00
345.60
14,403.60
32,000.00
53,000.00
59,000.00
64,000.00
8
Dibulatkan
124,740.00
12,733.88
6,145.00
2,150.75
M1
Bh
Oh
Oh
Oh
Oh
103,950.00
36,382.50
M1
Bh
Oh
Oh
Oh
Oh
327,400.00
Dibulatkan
17,900.00
95.25
320.00
Anal -24
36
J.6
2
10
11
13
13.a
17
2
Tukang
Kepala Tukang
Mandor
1 bh
Pasang floor drain
Bahan
Floor draine
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
3
4
0.1000 Oh
0.0100 Oh
0.0050 Oh
0.1250
1.0000 Bh
0.0100
0.1000
0.0100
0.0050
0.1250
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
32,000.00
53,000.00
59,000.00
64,000.00
472,500.00
166,375.00
485.00
30,250.00
114,950.00
2,300.00
88,200.00
30,250.00
M2
M1
M2
Tube
Oh
Oh
Oh
Oh
94,500.00
2,300.00
88,200.00
30,250.00
1.1000 M2
10.0000 Bh
3.6000 Kg
0.3000
0.3000
0.0300
0.0150
0.6450
Oh
Oh
Oh
Oh
185,797.50
Dibulatkan
621,317.50
Dibulatkan
415,800.00
10,350.00
97,020.00
8,167.50
2,720.00
4,505.00
472.00
256.00
7,953.00
306,000.00
60.00
12,700.00
32,000.00
53,000.00
59,000.00
64,000.00
472,500.00
Dibulatkan
505,780.00
10,350.00
97,020.00
8,167.50
2,720.00
4,505.00
472.00
256.00
7,953.00
32,000.00
53,000.00
59,000.00
64,000.00
12,880.00
Dibulatkan
183,012.50
970.00
1,815.00
1,376.00
2,279.00
253.70
134.40
4,043.10
32,000.00
53,000.00
59,000.00
64,000.00
17,900.00
Dibulatkan
472,500.00
32,000.00
53,000.00
5,900.00
3,200.00
94,100.00
32,000.00
53,000.00
59,000.00
64,000.00
17,995.25
Dibulatkan
12,880.00
1,920.00
3,180.00
354.00
192.00
5,646.00
32,000.00
53,000.00
59,000.00
64,000.00
17,900.00
320.00
5,300.00
590.00
320.00
6,530.00
32,000.00
53,000.00
59,000.00
64,000.00
M2
M1
M2
Tube
Oh
Oh
Oh
Oh
7
5,300.00
590.00
320.00
6,530.00
11,200.00
M2
Oh
Oh
Oh
Oh
17,900.00
Kg
5
53,000.00
59,000.00
64,000.00
531,337.50
Dibulatkan
336,600.00
600.00
45,720.00
9,600.00
15,900.00
1,770.00
960.00
28,230.00
382,920.00
Dibulatkan
Anal -25
1
17.a
18
K.6
2
2.a
12
2
1 m2 Pasang jendela Naco kaca 5 mm
Bahan
Kaca Nako + Rangka
Tenaga
Tukang
Kepala Tukang
Pekerja
Mandor
1.0000 M2
0.1500
0.0150
0.0150
0.0008
0.1808
Oh
Oh
Oh
Oh
1 bh
Pasang kunci tanam KM/WC
Bahan
Kunci KM/WC
Tenaga
Tukang
Kepala Tukang
Pekerja
Mandor
1 bh
Pasang engsel pintu kuningan
Bahan
Engsel Pintu kuningan ( Arch )
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 bh
Pasang engsel jendela
Bahan
Engsel jendela
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 bh
Pasang Hak angin
Bahan
Hak angin
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 bh
Pasang Handel Pintu
Bahan
Handle pintu
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Oh
Oh
Oh
Oh
53,000.00
59,000.00
32,000.00
64,000.00
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
480.00
6,625.00
767.00
480.00
8,352.00
32,000.00
53,000.00
59,000.00
64,000.00
1,260.00
4,410.00
Dibulatkan
1,260.00
320.00
5,300.00
590.00
32.00
6,242.00
110,000.00
32,000.00
53,000.00
59,000.00
64,000.00
12,500.00
Dibulatkan
4,410.00
320.00
5,300.00
590.00
32.00
6,242.00
32,000.00
53,000.00
59,000.00
64,000.00
33,700.00
Dibulatkan
12,500.00
4,410.00
1.0000 Bh
0.0500
0.1000
0.0100
0.0025
0.1625
26,500.00
295.00
160.00
160.00
27,115.00
32,000.00
53,000.00
59,000.00
64,000.00
56,700.00
Dibulatkan
33,700.00
12,500.00
1.0000 Bh
0.0100
0.1000
0.0100
0.0005
0.1205
320.00
31,800.00
3,540.00
320.00
35,980.00
53,000.00
59,000.00
32,000.00
64,000.00
103,857.00
Dibulatkan
56,700.00
33,700.00
1.0000 Bh
0.0100
0.1000
0.0100
0.0005
0.1205
21,200.00
1,475.00
6,400.00
640.00
29,715.00
32,000.00
53,000.00
59,000.00
64,000.00
306,000.00
Dibulatkan
43,785.00
222.00
59,850.00
56,700.00
1.0000 Bh
0.0150
0.1250
0.0130
0.0075
0.1605
7,950.00
885.00
480.00
48.00
9,363.00
53,000.00
59,000.00
32,000.00
64,000.00
306,000.00
41,700.00
14,800.00
3,150,000.00
1.0000 Bh
0.5000
0.0050
0.0050
0.0025
0.5125
306,000.00
1.0000 Bh
0.0100
0.6000
0.0600
0.0050
0.6750
1,260.00
Dibulatkan
110,000.00
1,600.00
5,300.00
590.00
160.00
7,650.00
110,000.00
Anal -26
1
12.a
15,b
15.c
16
17
17.a
L.6
34.a
35
2
1 bh
Pasang Handel Jendela
Bahan
Handle jendela
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 bh
Pasang grendel pintu
Bahan
Grendel pintu
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 bh
Pasang grendel jendela
Bahan
Grendel jendela
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 m2 Pasang kaca tebal 3 mm
Bahan
Kaca Polos t. 3 mm
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 m2 Pasang kaca tebal 5 mm
Bahan
Kaca Polos t. 5 mm
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1.0000 Bh
0.0500
0.1000
0.0100
0.0025
0.1625
Oh
Oh
Oh
Oh
0.0069
0.1000
0.0100
0.0002
0.1171
Oh
Oh
Oh
Oh
32,000.00
53,000.00
59,000.00
64,000.00
Oh
Oh
Oh
Oh
1.1000 M2
0.1600
0.1600
0.0160
0.0080
0.3440
7,560.00
Oh
Oh
Oh
Oh
32,000.00
53,000.00
59,000.00
64,000.00
88,200.00
32,000.00
53,000.00
59,000.00
64,000.00
M2
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
5,120.00
8,480.00
944.00
512.00
15,056.00
32,000.00
53,000.00
59,000.00
64,000.00
124,740.00
Dibulatkan
63,105.00
10,384.92
2,484.00
7,290.00
22,400.00
18,550.00
2,065.00
2,240.00
45,255.00
36,250.00
1,268.00
55,200.00
4,500.00
32,000.00
53,000.00
59,000.00
64,000.00
97,020.00
Dibulatkan
124,740.00
60,100.00
1,268.00
55,200.00
4,500.00
M2
Kg
M3
Kg
Oh
Oh
Oh
Oh
5,120.00
8,480.00
944.00
512.00
15,056.00
32,000.00
53,000.00
59,000.00
64,000.00
5,120.00
8,480.00
944.00
512.00
15,056.00
Dibulatkan
97,020.00
113,400.00
M2
Kg
M3
Kg
7,560.00
Dibulatkan
65,560.00
65,560.00
Oh
Oh
Oh
Oh
9,500.00
Dibulatkan
7,560.00
220.80
5,300.00
590.00
12.80
6,123.60
59,600.00
7,500.00
Dibulatkan
9,500.00
220.80
5,300.00
590.00
12.80
6,123.60
32,000.00
53,000.00
59,000.00
64,000.00
8
Dibulatkan
7,500.00
1,600.00
5,300.00
590.00
160.00
7,650.00
32,000.00
53,000.00
59,000.00
64,000.00
1.1000 M2
0.1600
0.1600
0.0160
0.0080
0.3440
9,500.00
1.0000 Bh
0.0069
0.1000
0.0100
0.0002
0.1171
7,500.00
1.0000 Bh
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
83,263.92
Dibulatkan
38,062.50
12,680.00
2,484.00
6,750.00
22,400.00
18,550.00
2,065.00
2,240.00
45,255.00
59,976.50
Anal -27
1
35a
36
39
50
58.a
PEKERJAAN PENGECATAN
1 m2 Pengecatan bidang kayu Lama
Bahan
Plamir kayu
Cat Kayu emco
Cat Kayu emco
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
M2
Kg
M3
Kg
Oh
Oh
Oh
Oh
1.0500
10.4000
0.0450
1.6200
M2
Kg
M3
Kg
0.7000
0.3500
0.0350
0.0350
1.1200
Oh
Oh
Oh
Oh
5.3000
1.1400
0.0030
0.0250
Bh
Kg
M3
Kg
0.0900
0.0900
0.0090
0.0050
0.1940
Oh
Oh
Oh
Oh
1.0500
9.3000
0.0180
1.9400
M2
Kg
M3
Kg
0.9000
0.4500
0.0450
0.0450
1.4400
Oh
Oh
Oh
Oh
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
0.7000
0.3500
0.0350
0.0350
1.1200
Oh
Oh
Oh
Oh
32,000.00
53,000.00
59,000.00
64,000.00
Oh
Oh
Oh
Oh
0.2000 Kg
0.1500 Kg
22,400.00
18,550.00
2,065.00
2,240.00
45,255.00
32,000.00
53,000.00
59,000.00
64,000.00
1,488.00
1,268.00
55,200.00
4,500.00
56,600.00
1,268.00
55,200.00
4,500.00
81,900.00
1,268.00
55,200.00
16,400.00
49,140.00
49,140.00
106,921.00
Dibulatkan
2,460.00
8,353.80
8,353.80
2,240.00
3,975.00
442.50
160.00
6,817.50
17,010.00
16,400.00
80,946.00
Dibulatkan
90,090.00
14,899.00
1,932.00
22,400.00
18,550.00
2,065.00
2,240.00
45,255.00
32,000.00
53,000.00
59,000.00
64,000.00
9,610.02
Dibulatkan
59,430.00
11,792.40
993.60
8,730.00
28,800.00
23,850.00
2,655.00
2,880.00
58,185.00
32,000.00
53,000.00
59,000.00
64,000.00
62,021.20
Dibulatkan
7,886.40
1,445.52
165.60
112.50
2,880.00
4,770.00
531.00
320.00
8,501.00
32,000.00
53,000.00
59,000.00
64,000.00
77,354.00
Dibulatkan
39,060.00
13,187.20
2,484.00
7,290.00
22,400.00
18,550.00
2,065.00
2,240.00
45,255.00
32,000.00
53,000.00
59,000.00
64,000.00
8
Dibulatkan
55,440.00
12,680.00
2,484.00
6,750.00
37,200.00
1,268.00
55,200.00
4,500.00
0.1500 Kg
0.1700 Kg
0.1700 Kg
0.0700
0.0750
0.0075
0.0025
0.1550
52,800.00
1,268.00
55,200.00
4,500.00
M.6
7
19,167.60
Dibulatkan
3,402.00
2,460.00
Anal -28
11
12
14
2
Cat Kayu emco
Cat Kayu emco
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 m2 Politur
Bahan
Politur
Politur jadi
Kertas Gosok
Tenaga
Tukang
Kepala Tukang
Mandor
L.5
0.0700
0.0090
0.0060
0.0025
0.0875
Oh
Oh
Oh
Oh
0.0600 Oh
0.0160 Oh
0.0025 Oh
0.0785
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
2.0000 Oh
0.1000 Oh
2,240.00
477.00
354.00
160.00
3,231.00
53,000.00
59,000.00
64,000.00
3,180.00
944.00
160.00
4,284.00
32,000.00
64,000.00
27,600.00
13,230.00
13,230.00
13,230.00
13,230.00
525.00
Dibulatkan
7,522.80
Dibulatkan
1,587.60
2,381.40
1,920.00
3,180.00
295.00
192.00
5,587.00
32,000.00
64,000.00
23,096.88
Dibulatkan
2,760.00
1,323.00
3,439.80
640.00
3,339.00
371.70
160.00
4,510.70
32,000.00
53,000.00
59,000.00
64,000.00
26,992.20
Dibulatkan
525.00
3,200.00
384.00
3,584.00
32,000.00
53,000.00
59,000.00
64,000.00
8
8,353.80
12,776.40
3,204.00
13,592.88
6,300.00
1,500.00
0.1200 Kg
0.1800 Kg
0.0600
0.0600
0.0050
0.0030
0.1280
21,360.00
36,540.00
3,150.00
0.1060
1 m2 Mendempul dan Mengecat 2x selesai Tembok Baru
Bahan
Plamir tembok
0.1000
Cat tembok decolith ( sejenis )
0.1000 Kg
Cat tembok decolith ( sejenis )
0.2600 Kg
0.0200
0.0630
0.0063
0.0025
0.0918
6
49,140.00
49,140.00
32,000.00
53,000.00
59,000.00
64,000.00
0.1500 Ltr
0.3720 Ltr
2.0000 Lbr
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
15
3
4
0.1700 Kg
0.2600 Kg
3,969.00
Dibulatkan
64,000.00
6,400.00
70,400.00
2.1000
Dibulatkan
L.6
1 m2 Membongkar Plesteran
Tenaga
Pekerja
Mandor
0.5000 Oh
0.2500 Oh
32,000.00
64,000.00
16,000.00
16,000.00
32,000.00
0.7500
Dibulatkan
L.7
1 m2 Membongkar genteng
Tenaga
Pekerja
Mandor
0.2000 Oh
0.1000 Oh
32,000.00
64,000.00
6,400.00
6,400.00
12,800.00
0.3000
Dibulatkan
L.9
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
0.2000
0.2500
0.0250
0.1000
0.5750
Oh
Oh
Oh
Oh
32,000.00
29,000.00
59,000.00
64,000.00
6,400.00
7,250.00
1,475.00
6,400.00
21,525.00
Anal -29
L.13
Ls.1
Ls.2
Ls.2a
6.0000
0.6000
4.0000
0.2000
10.8000
1 m3 Tebaran kerikil
Bahan
Batu kerikil
Tenaga
Pekerja
Mandor
8
Dibulatkan
Oh
Oh
Oh
Oh
53,000.00
59,000.00
32,000.00
64,000.00
318,000.00
35,400.00
128,000.00
12,800.00
494,200.00
Dibulatkan
M2
M3
37,300.00
55,200.00
37,300.00
4,416.00
Oh
Oh
Oh
Oh
32,000.00
53,000.00
59,000.00
64,000.00
1.0000 M2
0.0800 M3
0.2000
0.1000
0.0100
0.0200
0.3300
Oh
Oh
Oh
Oh
30,240.00
55,200.00
32,000.00
53,000.00
59,000.00
64,000.00
1.2000 M3
0.2500 Oh
0.0250 Oh
6,400.00
5,300.00
590.00
1,280.00
13,570.00
30,240.00
4,416.00
6,400.00
5,300.00
590.00
1,280.00
13,570.00
160,000.00
32,000.00
64,000.00
41,716.00
Dibulatkan
34,656.00
Dibulatkan
192,000.00
8,000.00
1,600.00
9,600.00
192,000.00
0.2750
Ls.4
Ls.5
1 bh
Pasang Saklar Tunggal
Bahan
Saklar tunggal ( Broco )
Tenaga
Tukang
Mandor
10.0000
3.0000
1.0000
1.0000
M1
M1
Bh
Set
0.3200
0.1600
0.2400
0.1200
0.8400
Oh
Oh
Oh
Oh
1.0000
Bh
0.0640
0.0064
Oh
Oh
2,700.00
4,500.00
7,500.00
7,600.00
53,000.00
59,000.00
32,000.00
64,000.00
27,000.00
13,500.00
7,500.00
7,600.00
16,960.00
9,440.00
7,680.00
7,680.00
41,760.00
18,700.00
53,000.00
64,000.00
18,700.00
3,392.00
409.60
3,801.60
0.0704
Ls.6
1 bh
Pasang Saklar ganda
Bahan
Saklar ganda ( Broco )
Tenaga
Tukang
Mandor
1.0000
Bh
0.0640
0.0064
Oh
Oh
19,300.00
53,000.00
64,000.00
Ls.7a
1 bh
Pasang stop kontak
Bahan
Stop kontak ( Broco )
Tenaga
Tukang
Mandor
1.0000
Bh
0.0640
0.0064
0.0704
Oh
Oh
3,392.00
410.44
3,802.44
1 Ttk
Pasang lampu TL 2 x 20 watt + kaap lampuper
Bahan
Lampu TL 2 x 20 Watt
1.0000
Tenaga
Tukang
0.0640
Mandor
0.0064
0.0704
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
12,900.00
53,000.00
64,000.00
Bh
Oh
Oh
19,300.00
Dibulatkan
12,900.00
3,392.00
410.44
3,802.44
95,000.00
53,000.00
64,000.00
18,700.00
Dibulatkan
19,300.00
0.0704
Ls.7
55,600.00
Dibulatkan
12,900.00
Dibulatkan
95,000.00
3,392.00
410.44
3,802.44
95,000.00
Anal -30
8
Dibulatkan
Ls.7b
Ls.7c
Ls.7d
Ls.9
Ls.10
Ls.11
Ls.15c
Ls.16
Ls.17
1 Ttk
Pasang lampu TL 20 watt + kaap lampuper
Bahan
Lampu TL 20 Watt komplit ( Phillip )
1.0000
Tenaga
Tukang
0.0640
Mandor
0.0064
0.0704
1 Ttk
Pasang lampu SL
Bahan
Lampu SL 18 watt
Tenaga
Tukang
Mandor
1 Ttk
Pasang lampu Baret
Bahan
Lampu Baret
Tenaga
Tukang
Mandor
Bh
Oh
Oh
1.0000
Bh
0.0640
0.0064
0.0704
Oh
Oh
1.0000
Bh
0.0640
0.0064
0.0704
Oh
Oh
1 Un
Pasang Septic Tank Bio Filter kaps. 1,5 m3
Bahan
Bio Filter kaps. 1,5m3
1.0000 Unit
Tenaga
Pekerja
0.8000 Oh
Tukang
1.6000 Oh
Kepala Tukang
0.2000 Oh
Mandor
0.0200 Oh
2.6200
1 Un
Pasang Peresapan
Bahan
Sumur Peresap
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1 m2
Pasang Atap Poly Carbonate
Bahan
Polly carbonat + rangka stainless ste
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
1.0000
Bh
1.2000
0.8000
0.2000
0.0200
2.2200
Oh
Oh
Oh
Oh
1.0000
M2
0.7000
0.3500
0.0350
0.0700
1.1550
Oh
Oh
Oh
Oh
53,000.00
53,000.00
64,000.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
1.0000 M2
0.0600 Kg
0.0060 M3
0.3275
0.3275
0.0327
0.0033
0.6910
Oh
Oh
Oh
Oh
1.1000
0.0270
3.9200
0.0560
0.2400
Bh
M3
Kg
M3
M3
3,392.00
410.44
3,802.439
30,000.00
53,000.00
64,000.00
3,392.00
410.44
3,802.44
53,000.00
64,000.00
3,436,800.00
1,339,700.00
693,000.00
31,858.75
24,158.75
14,630.00
387.50
1,875.00
7,500.00
17,688.60
17,688.60
323,780.04
Dibulatkan
1,134,000.00
76.08
331.20
32,000.00
53,000.00
59,000.00
64,000.00
16,500.00
63,339.00
1,268.00
55,200.00
37,200.00
53,000.00
59,000.00
32,000.00
693,000.00
Dibulatkan
117,240.20
105,573.74
87,341.10
9,687.50
937.50
3,000.00
1,134,407.28
0.0700 Oh
0.0070 Oh
0.1400 Oh
1,339,700.00
Dibulatkan
693,000.00
22,400.00
18,550.00
2,065.00
4,480.00
47,495.00
1,134,000.00
1,268.00
55,200.00
3,436,800.00
Dibulatkan
1,339,700.00
38,400.00
42,400.00
11,800.00
1,280.00
93,880.00
32,000.00
53,000.00
59,000.00
64,000.00
85,500.00
Dibulatkan
3,436,800.00
25,600.00
84,800.00
11,800.00
1,280.00
123,480.00
32,000.00
53,000.00
59,000.00
64,000.00
30,000.00
Dibulatkan
85,500.00
3,392.00
410.44
3,802.44
32,000.00
53,000.00
59,000.00
64,000.00
53,000.00
Dibulatkan
30,000.00
85,500.00
53,000.00
10,480.00
17,357.50
1,929.30
211.20
29,978.00
Dibulatkan
18,150.00
1,710.15
4,970.56
3,091.20
8,928.00
3,710.00
413.00
4,480.00
Anal -31
Ls.15.c
2
Mandor
3
4
0.0070 Oh
0.2240
5
64,000.00
7
448.00
9,051.00
31,858.75
24,158.75
14,630.00
387.50
1,875.00
7,500.00
8
36,849.91
Dibulatkan
72,319.36
49,525.44
87,341.10
9,687.50
937.50
3,000.00
Tenaga
0.1500
0.2500
0.0250
0.0750
0.5000
Oh
Oh
Oh
Oh
19,654.00
19,654.00
16,750.00
26,500.00
13,330.00
550.00
32,000.00
53,000.00
59,000.00
64,000.00
222,810.90
Dibulatkan
12,562.50
53,000.00
13,330.00
2,200.00
4,800.00
13,250.00
1,475.00
4,800.00
24,325.00
81,092.50
Dibulatkan
Kaca Film
Tenaga
Pekerja
Tukang
Kepala Tukang
Mandor
Ls.19
19,654.00
Ls.18
1.0000 M2
1.0000
1 M3
Bahan
0.7500 M2
0.3500
0.1750
0.0170
0.0020
0.5440
Oh
Oh
Oh
Oh
91,000.00
32,000.00
53,000.00
59,000.00
64,000.00
68,250.00
11,200.00
9,275.00
1,003.00
128.00
21,606.00
68,250.00
Dibulatkan
0.2500 jam
Pekerja
0.2500 Oh
65,000.00
16,250.00
Tenaga
32,000.00
8,000.00
8,000.00
Kediri.
16,250.00
Dibulatkan
2009
Mengetahui / Menyetujui :
KEPALA DINAS PEKERJAAN UMUM
KOTA KEDIRI
Disusun :
Konsultan Perencana
CV. SETIA GRAHA CONSULTANT
Ir. H. WIDODO, MM
Pembina TK. I
NIP. 510 077 638
Ir. SUHARI
Direktur
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Anal -32
JUMLAH
TOTAL
( Rp. )
9
93,496.00
93,496.00
3,520.00
3,520.00
234,656.00
234,656.00
234,656.00
234,656.00
25,600.00
25,600.00
31,680.00
31,680.00
8,531.20
8,531.00
19,200.00
19,200.00
54,880.00
54,880.00
55,540.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
A,6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
B.6
m1
- Tenaga
8
m2
- Tenaga
13
m3
0 Tenaga
0
0
0
0
14
m3
0 Tenaga
0
0
0
0
0
B.6
1.
m3
0 Tenaga
0
0
0
0
0
2.
m3
0 Tenaga
0
0
0
0
0
9
m3
0 Tenaga
0
0
0
0
10
m3
0 Tenaga
0
0
0
0
0
11
m3
0 Bahan
0
0 Tenaga
0
0
0
0
0
15.a
m3
0
0 Bahan
0
0 Tenaga
0
0
0
-
93,496.00
3,520.00
234,656.00
234,656.00
25,600.00
31,680.00
8,531.00
19,200.00
54,880.00
55,540.00
Anal -33
9
55,540.00
446,983.00
446,983.00
390,918.20
390,918.00
191,537.40
191,537.00
69,036.20
69,036.00
63,339.16
63,339.00
59,865.60
59,865.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
B.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
C.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
5
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
14
0
0
0
0
0
0
0
0
0
0
D.6
0
7
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
0
3a
0
0
0
0
0
0
0
0
0
0
0
4
0
0
0
0
0
0
0
0
0
m3
Bahan
Tenaga
m3
Bahan
Tenaga
m3
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
-
C.6
446,983.00
390,918.00
191,537.00
69,036.00
63,339.00
59,865.00
56,164.00
Anal -34
9
56,164.56
56,164.00
64,762.00
64,762.00
146,025.00
146,025.00
532,625.00
532,625.00
30,524.57
30,524.00
28,632.12
28,632.00
26,484.89
26,484.00
33,463.03
33,463.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
D.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
0
0
0
5
0
0
0
0
0
0
0
0
0
0
0
0
23
0
0
0
0
0
0
0
0
0
0
0
24
0
0
0
0
0
0
0
0
0
0
0
0
E.6
3
0
0
0
0
0
0
0
0
0
0
4
0
0
0
0
0
0
0
0
0
0
6
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
-
64,762.00
146,025.00
532,625.00
30,524.00
28,632.00
26,484.00
33,463.00
29,943.00
Anal -35
9
29,943.03
29,943.00
6,952.40
6,952.00
28,096.52
28,096.00
17,051.00
17,051.00
60,335.60
60,335.00
749,137.00
749,137.00
13,230.40
13,230.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.6
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26
0
0
0
0
0
0
0
0
0
0
27
0
0
0
0
0
0
0
0
0
0
E.a
4
0
0
0
0
0
0
0
0
0
0
0
13
0
0
0
0
0
0
0
0
0
0
0
0
0
25
0
0
0
0
0
0
0
0
0
0
0
0
0
28
0
0
0
0
0
0
0
m1
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m3
Bahan
Tenaga
m3
Bahan
Tenaga
Kg
Bahan
Tenaga
m2
Bahan
Tenaga
-
7a
6,952.00
28,096.00
17,051.00
60,335.00
749,137.00
13,230.00
54,872.00
Anal -36
9
164,618.00
54,872.67
54,872.00
180,368.00
60,122.67
60,122.00
349,969.00
116,656.33
116,656.00
380,559.00
126,853.00
126,853.00
423,169.00
211,584.50
211,584.00
283,689.00
141,844.50
141,844.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
0
0
0
0
0
0
30.a
0
0
0
0
0
0
0
0
0
0
0
0
0
30
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
-
60,122.00
116,656.00
126,853.00
211,584.00
141,844.00
Anal -37
9
749,137.00
1,984,500.00
237,047.04
2,970,684.04
2,970,684.00
749,137.00
2,544,129.00
1,202,440.00
4,495,706.00
4,495,706.00
749,137.00
1,800,999.90
801,426.26
3,351,563.16
3,351,563.00
749,137.00
1,890,963.90
801,426.26
3,441,527.16
3,441,527.00
749,137.00
1,672,668.90
801,426.26
3,223,232.16
3,223,232.00
749,137.00
1,784,197.80
801,426.26
3,334,761.06
3,334,761.00
749,137.00
1,253,807.10
2,002,944.10
2,002,944.00
749,137.00
1,968,756.30
267,226.64
2,985,119.94
2,985,119.00
749,137.00
2,045,358.00
438,976.00
3,233,471.00
3,233,471.00
749,137.00
2,692,834.20
1,001,632.52
4,443,603.72
4,443,603.00
749,137.00
1,915,307.10
801,426.26
3,465,870.36
3,465,870.00
749,137.00
1,946,133.00
801,426.26
3,496,696.26
3,496,696.00
749,137.00
1,850,744.70
971,744.48
3,571,626.18
3,571,626.00
749,137.00
2,245,263.30
1,244,719.52
4,239,119.82
4,239,119.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
38
0
0
0
0
0
0
39.a
0
0
0
0
0
0
39.b
0
0
0
0
0
39.c
0
0
0
0
0
39.d
0
0
0
0
0
39.e
0
0
0
0
0
36
0
0
0
0
37.a
0
0
0
0
0
37.b
0
0
0
0
0
40.a
0
0
0
0
0
40.b
0
0
0
0
0
0
40.c
0
0
0
0
0
0
40.d
0
0
0
0
0
40.e
0
0
0
0
0
0
m3
2,970,684.00
-
m3
4,495,706.00
-
m3
3,351,563.00
-
m3
3,441,527.00
-
m3
3,223,232.00
-
m3
3,334,761.00
-
m3
2,002,944.00
-
m3
2,985,119.00
-
m3
3,233,471.00
-
m3
4,443,603.00
-
m3
3,465,870.00
-
m3
3,496,696.00
-
m3
3,571,626.00
-
m3
4,239,119.00
Anal -38
9
749,137.00
1,899,695.70
1,166,560.00
3,815,392.70
3,815,392.00
749,137.00
2,256,111.90
1,217,788.80
4,223,037.70
4,223,037.00
749,137.00
1,875,749.40
1,036,389.01
3,661,275.41
3,661,275.00
749,137.00
1,534,984.29
896,850.71
3,180,972.00
3,180,972.00
749,137.00
2,267,489.70
1,690,950.49
4,707,577.19
4,707,577.00
749,137.00
1,933,829.10
1,690,950.49
4,373,916.59
4,373,916.00
749,137.00
1,712,755.80
1,302,256.96
3,764,149.76
3,764,149.00
749,137.00
2,692,834.20
998,025.20
4,439,996.40
4,439,996.00
749,137.00
2,202,795.00
998,025.20
3,949,957.20
3,949,957.00
749,137.00
1,554,789.60
601,226.67
2,905,153.27
2,905,153.00
749,137.00
2,414,263.32
2,115,840.00
5,279,240.32
5,279,240.00
749,137.00
2,049,948.81
1,762,494.72
4,561,580.53
4,561,580.00
749,137.00
2,646,000.00
814,598.40
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
0
40.f
0
0
0
0
0
0
41.a
0
0
0
0
0
0
41.b
0
0
0
0
0
0
41.c
0
0
0
0
0
0
41.d
0
0
0
0
0
41.e
0
0
0
0
0
0
41.f
0
0
0
0
0
0
41.g
0
0
0
0
0
0
41.h
0
0
0
0
0
41.i
0
0
0
0
0
0
0
42.a
0
0
0
0
0
0
42.b
0
0
0
0
0
0
43.a
0
0
0
m3
3,815,392.00
-
m3
4,223,037.00
-
m3
3,661,275.00
-
m3
3,180,972.00
-
m3
4,707,577.00
-
m3
4,373,916.00
-
m3
3,764,149.00
-
m3
4,439,996.00
-
m3
3,949,957.00
-
m3
2,905,153.00
-
m3
5,279,240.00
-
m3
4,561,580.00
-
m3
4,209,735.00
Anal -39
9
4,209,735.40
4,209,735.00
516,269.00
516,269.00
29,309,490.00
29,309,490.00
11,886,900.00
11,886,900.00
9,882,900.00
9,882,900.00
8,862,900.00
8,862,900.00
1,271,400.00
1,271,400.00
1,229,116.00
1,229,116.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
E.a
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
0
0
0
44
0
0
0
0
0
0
0
0
0
0
0
F.6
1
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
4
0
0
0
0
0
0
0
0
0
0
0
4.a
0
0
0
0
0
0
0
5
0
0
0
0
0
0
0
0
0
0
5.a
0
0
0
0
0
m3
Bahan
Tenaga
m3
Bahan
Tenaga
m3
Bahan
Tenaga
m3
Bahan
Tenaga
m3
Bahan
Tenaga
m3
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
-
516,269.00
29,309,490.00
11,886,900.00
9,882,900.00
8,862,900.00
1,271,400.00
1,229,116.00
571,200.00
Anal -40
571,200.00
571,200.00
504,400.00
504,400.00
211,900.00
211,900.00
564,834.80
564,834.00
367,460.00
367,460.00
347,420.00
347,420.00
337,220.00
337,220.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
0
0
0
0
0
5.b
m2
0 Bahan
0
0
0 Tenaga
0
0
0
0
0
0
5.e
m2
0 Tenaga
0
0
0
0
0
0
0
6
m2
0 Bahan
0
0
0
0 Tenaga
0
0
0
0
0
0
0
0
6.a
m2
0 Bahan
0
0
0
0 Tenaga
0
0
0
0
0
0
0
0
6.b
m2
0 Bahan
0
0
0
0 Tenaga
0
0
0
0
0
0
0
6.c
m2
0 Bahan
0
0
0
0 Tenaga
0
0
0
0
0
0
0
8.b
m2
0 Bahan
0
0
0
0
0 Tenaga
0
0
-
504,400.00
211,900.00
564,834.00
367,460.00
347,420.00
337,220.00
430,774.00
Anal -41
9
430,774.00
430,774.00
367,774.00
367,774.00
407,774.00
407,774.00
1,678,974.00
1,678,974.00
692,100.00
692,100.00
591,900.00
591,900.00
540,900.00
540,900.00
10,822,980.00
10,822,980.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
0
0
0
0
8.c
m2
0 Bahan
0
0
0
0
0 Tenaga
0
0
0
0
0
0
8.d
m2
0 Bahan
0
0
0
0
0 Tenaga
0
0
0
0
0
0
10
m2
0 Bahan
0
0
0 Tenaga
0
0
0
0
0
0
10.a
m2
0 Bahan
0
0
0 Tenaga
0
0
0
0
0
0
10.b
m2
0 Bahan
0
0
0 Tenaga
0
0
0
0
0
0
10.c
m2
0 Bahan
0
0
0 Tenaga
0
0
0
0
0
0
13.a
m2
0 Bahan
0
0
0
0 Tenaga
0
0
0
0
0
0
0
13.c
m3
0 Bahan
0
0
0
-
367,774.00
407,774.00
1,678,974.00
692,100.00
591,900.00
540,900.00
10,822,980.00
8,985,980.00
Anal -42
8,985,980.00
8,985,980.00
8,050,980.00
8,050,980.00
1,049,940.00
1,049,940.00
10,445,460.00
10,445,460.00
8,608,460.00
8,608,460.00
7,673,460.00
7,673,460.00
620,460.00
620,460.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
0
0
0
0
0
0
0
0
13.b
0
0
0
0
0
0
0
0
0
0
0
13.d
0
0
0
0
0
0
0
0
0
0
15.a
0
0
0
0
0
0
0
0
0
0
0
15.c
0
0
0
0
0
0
0
0
0
0
0
15.b
0
0
0
0
0
0
0
0
0
0
0
15.d
0
0
0
0
0
0
0
0
0
0
17.b
0
0
0
0
Tenaga
m3
Bahan
Tenaga
m3
Bahan
Tenaga
m3
Bahan
Tenaga
m3
Bahan
Tenaga
m3
Bahan
Tenaga
m3
Bahan
Tenaga
m2
Bahan
-
8,050,980.00
1,049,940.00
10,445,460.00
8,608,460.00
7,673,460.00
620,460.00
213,675.00
Anal -43
213,675.36
213,675.00
123,990.00
123,990.00
90,726.00
90,726.00
11,630.00
11,630.00
43,130.00
43,130.00
98,270.00
98,270.00
77,858.00
77,858.00
51,830.00
51,830.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
0
0
0
0
0
0
0
0
17.a
0
0
0
0
0
0
0
0
0
0
0
17.c
0
0
0
0
0
0
0
0
0
0
0
17.d
0
0
0
0
0
0
0
0
0
17.e
0
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
0
0
0
0
0
0
0
0
19.b
0
0
0
0
0
0
0
0
0
0
19.c
0
0
0
0
0
0
0
0
0
0
19.d
0
0
0
0
0
0
0
0
0
0
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
-
123,990.00
90,726.00
11,630.00
43,130.00
98,270.00
77,858.00
51,830.00
Anal -44
28,750.00
28,750.00
112,036.00
112,036.00
84,820.00
84,820.00
94,000.00
94,000.00
16,040.00
16,040.00
27,870.00
27,870.00
40,030.60
40,030.00
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
F.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
19.e
0
0
0
0
0
0
0
0
0
0
21.a
0
0
0
0
0
0
0
0
0
0
0
21.b
0
0
0
0
0
0
0
0
0
0
21.c
0
0
0
0
0
0
0
0
0
0
21.d
0
0
0
0
0
0
0
0
0
22
0
0
0
0
0
0
0
0
0
0
23
0
0
0
0
0
0
0
0
0
0
0
0
G.6
2
0
0
0
0
0
0
0
m2
Bahan
Tenaga
m1
Bahan
Tenaga
m1
Bahan
Tenaga
m1
Bahan
Tenaga
m1
Bahan
Tenaga
m1
Bahan
Tenaga
m1
Bahan
Tenaga
m2
Bahan
Tenaga
-
28,750.00
112,036.00
84,820.00
94,000.00
16,040.00
27,870.00
40,030.00
42,259.00
Anal -45
9
42,259.00
42,259.00
9,759.00
9,759.00
62,218.80
62,218.00
20,150.00
20,150.00
115,475.00
115,475.00
95,063.00
95,063.00
69,035.00
69,035.00
8,875.00
8,875.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
G.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
H.6
I.6
I.6
I.6
0
0
2.a
m2
0 Tenaga
0
0
0
0
0
0
5
m1
0 Bahan
0
0
0
0 Tenaga
0
0
0
0
0
0
H.6
1
m2
0 Bahan
0
0
0 Tenaga
0
0
0
0
0
0
0
1.a
m2
0 Bahan
0
0
0
0
0 Tenaga
0
0
0
0
0
0
1.b
m2
0 Bahan
0
0
0
0
0 Tenaga
0
0
0
0
0
0
1.c
m2
0 Bahan
0
0
0
0
0 Tenaga
0
0
0
0
0
0
10
m1
0 Bahan
0
0
0 Tenaga
0
0
0
0
0
0
I.6
1
bh
0 Bahan
9,759.00
62,218.00
20,150.00
115,475.00
95,063.00
69,035.00
8,875.00
1,481,375.00
Anal -46
1,481,375.84
1,481,375.00
252,150.00
252,150.00
459,710.00
459,710.00
289,602.72
289,602.00
505,030.04
505,030.00
933,947.60
933,947.00
371,954.50
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
4
0
0
0
0
0
0
0
0
0
0
0
0
0
5
0
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
17
0
0
0
0
0
0
0
0
0
0
0
0
0
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
-
252,150.00
459,710.00
289,602.00
505,030.00
933,947.00
371,954.00
Anal -47
9
371,954.00
151,877.48
151,877.00
12,927.96
12,927.00
14,177.73
14,177.00
20,622.53
20,622.00
29,552.34
29,552.00
38,850.84
38,850.00
346,126.00
346,126.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
0
0
22.a
0
0
0
0
0
0
0
0
0
0
0
25
0
0
0
0
0
0
0
0
0
0
0
26
0
0
0
0
0
0
0
0
0
0
29
0
0
0
0
0
0
0
0
0
0
31
0
0
0
0
0
0
0
0
0
0
0
32
0
0
0
0
0
0
0
0
0
0
34
0
0
0
0
0
0
0
0
0
0
35
0
0
0
0
0
m1
Bahan
Tenaga
m1
Bahan
Tenaga
m1
Bahan
Tenaga
m1
Bahan
Tenaga
m1
Bahan
Tenaga
m1
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
-
151,877.00
12,927.00
14,177.00
20,622.00
29,552.00
38,850.00
346,126.00
24,525.00
Anal -48
24,525.25
24,525.00
24,430.00
24,430.00
18,526.00
18,526.00
566,600.00
566,600.00
189,840.60
189,840.00
629,270.50
629,270.00
539,290.50
539,290.00
411,150.00
411,150.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
I.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
0
0
0
0
0
0
36
0
0
0
0
0
0
0
0
0
0
J.6
2
0
0
0
0
0
0
0
0
0
10
0
0
0
0
0
0
0
0
0
11
0
0
0
0
0
0
0
0
0
0
0
13
0
0
0
0
0
0
0
0
0
0
0
0
13.a
0
0
0
0
0
0
0
0
0
0
0
0
17
0
0
0
0
0
0
0
0
0
0
0
bh
Bahan
Tenaga
Kg
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
-
24,430.00
18,526.00
566,600.00
189,840.00
629,270.00
539,290.00
411,150.00
Anal -49
315,363.00
315,363.00
133,572.00
133,572.00
92,680.00
92,680.00
60,815.00
60,815.00
20,852.00
20,852.00
10,652.00
10,652.00
7,502.00
7,502.00
117,650.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
J.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
0
17.a
0
0
0
0
0
0
0
0
0
0
0
0
18
0
0
0
0
0
0
0
0
0
0
0
0
K.6
2
0
0
0
0
0
0
0
0
0
0
2.a
0
0
0
0
0
0
0
0
0
5
0
0
0
0
0
0
0
0
0
6
0
0
0
0
0
0
0
0
0
9
0
0
0
0
0
0
0
0
0
12
0
0
0
0
0
0
0
0
m2
Bahan
Tenaga
m1
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
-
315,363.00
133,572.00
92,680.00
60,815.00
20,852.00
10,652.00
7,502.00
117,650.00
Anal -50
9
117,650.00
15,150.00
15,150.00
15,623.60
15,623.00
13,683.60
13,683.00
80,616.00
80,616.00
112,076.00
112,076.00
139,796.00
139,796.00
128,518.92
128,518.00
105,231.50
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
K.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
0
12.a
0
0
0
0
0
0
0
0
0
15,b
0
0
0
0
0
0
0
0
0
15.c
0
0
0
0
0
0
0
0
0
16
0
0
0
0
0
0
0
0
0
17
0
0
0
0
0
0
0
0
0
17.a
0
0
0
0
0
0
0
0
0
0
L.6
34.a
0
0
0
0
0
0
0
0
0
0
0
0
35
0
0
0
0
0
0
0
0
0
0
0
bh
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
-
15,150.00
15,623.00
13,683.00
80,616.00
112,076.00
139,796.00
128,518.00
105,231.00
Anal -51
9
105,231.00
122,609.00
122,609.00
107,276.20
107,276.00
18,111.02
18,111.00
139,131.00
139,131.00
152,176.00
152,176.00
25,985.10
25,985.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
L.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
0
0
0
0
0
0
0
0
0
0
0
0
0
m2
Bahan
Tenaga
-
0
36
0
0
0
0
0
0
0
0
0
0
0
0
39
0
0
0
0
0
0
0
0
0
0
0
0
0
50
0
0
0
0
0
0
0
0
0
0
0
0
58.a
0
0
0
0
0
0
0
0
0
0
0
0
M.6
7
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
m2
Bahan
Tenaga
m1
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
-
35a
122,609.00
107,276.00
18,111.00
139,131.00
152,176.00
25,985.00
30,223.00
Anal -52
30,223.20
30,223.00
27,380.88
27,380.00
4,109.00
4,109.00
12,033.50
12,033.00
9,556.00
9,556.00
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
M.6
0
0
0
0
0
0
0
0
0
11
0
0
0
0
0
0
0
0
0
0
12
0
0
0
0
0
0
0
14
0
0
0
0
0
0
0
0
0
0
0
0
0
15
0
0
0
0
0
0
0
0
0
0
0
L.5
0
0
0
0
0
0
70,400.00
7,040.00
7,040.00
L.6
0
0
0
0
0
0
32,000.00
3,200.00
3,200.00
L.7
0
0
0
0
0
0
12,800.00
1,280.00
1,280.00
L.9
21,525.00
2,152.50
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
0
0
0
0
0
0
0
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Tenaga
m2
Tenaga
m2
Tenaga
m2
Tenaga
-
27,380.00
4,109.00
12,033.00
9,556.00
7,040.00
3,200.00
1,280.00
2,152.00
Anal -53
9
2,152.00
0
0
L.13
0
0
0
0
0
0
0
494,200.00
494,200.00
Ls.1
0
0
0
0
0
0
0
0
0
0
55,286.00
55,286.00
Ls.2
0
0
0
0
0
0
0
0
0
0
48,226.00
48,226.00
Ls.2a
0
0
0
0
0
0
0
0
201,600.00
201,600.00
Ls.4
97,360.00
97,360.00
22,501.60
22,501.00
23,102.44
23,102.00
Ls.5
Ls.6
Ls.7
16,702.44
16,702.00
Ls.7a
98,802.44
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
m3
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m3
Bahan
Tenaga
Ttk
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
bh
Bahan
Tenaga
Ttk
Bahan
Tenaga
-
494,200.00
55,286.00
48,226.00
201,600.00
97,360.00
22,501.00
23,102.00
16,702.00
98,802.00
Anal -54
9
98,802.00
56,802.44
56,802.00
33,802.44
33,802.00
89,302.44
89,302.00
3,560,280.00
3,560,280.00
1,433,580.00
1,433,580.00
740,495.00
740,495.00
341,468.64
341,468.00
1,164,385.28
1,164,385.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Ls.7b
Ls.7c
Ls.7d
Ls.9
Ls.10
Ls.11
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Ls.15c
0
0
0
0
0
0
0
0
0
0
0
Ls.16
0
0
0
0
0
0
0
0
0
0
0
Ls.17
0
0
0
0
0
0
0
0
0
0
0
Ttk
Bahan
Tenaga
Ttk
Bahan
Tenaga
Ttk
Bahan
Tenaga
Un
Bahan
Tenaga
Un
Bahan
Tenaga
m2
Bahan
Tenaga
Kg
Bahan
Tenaga
m2
Bahan
Tenaga
m1
Bahan
Tenaga
-
56,802.00
33,802.00
89,302.00
3,560,280.00
1,433,580.00
740,495.00
341,468.00
1,164,385.00
45,900.00
Anal -55
9
45,900.91
45,900.00
242,464.90
242,464.00
105,417.50
105,417.00
89,856.00
89,856.00
0
0
0
Ls.15.c
0
0
0
0
0
0
0
0
0
0
0
0
Ls.15.d
0
0
0
0
0
0
0
0
0
0
0
0
0
Ls.18
0
0
0
0
0
0
0
0
0
0
m2
Bahan
Tenaga
m2
Bahan
Tenaga
m2
Bahan
Tenaga
-
24,250.00
24,250.00
105,417.00
89,856.00
24,250.00
M3
Ls.19
242,464.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Anal -56
NO
1
A
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
URAIAN BAHAN
2
HARGA BAHAN
Asbes Gelb. besar ( 3,05x1,05) t. 5 mm
Asbes Gelb. kecil ( 3,05x1,05) t. 4 mm
Asbes Wuwung GLB besar 5 mm
Asbes Wuwung GLB kecil 4 mm
Baja ringan profil C 75,100
Baja ringan profil C 75, 75
Bata Merah Kelas I
Batu Candi
Bak Mandi Fiberglass
Bak Cuci piring Stainless Steel
Bambu
Batu Belah 20/20 cm
Batu Belah 15/20 cm
Batu Belah 5/7 cm
Batu Belah 3/5 cm
Batu Kali Pecah 2/3 cm
Batu kerikil
Batu Palimanan
Besi Beton Polos
Besi Beton Ulir
Besi Beugel / baut 250 cm 12 mm
Besi Hollow 20/20
Besi Hollow 40/40
Besi Strip 2 X 3 ( tralis )
Besi Plat Strip ( konstruksi )
Besi profil WF
Besi Profil WF 200 mm
Besi Profil WF 200 mm s/d 400 mm
Besi Siku L 30,30,3
Besi Siku L 40,40,4
Besi Siku L 60,60,6
Bio Filter kaps. 1,5m3
Buis beton U dia 20 cm
Canal C 125 X 50X2,3m pj 6 m
Baut moor
Buis beton dia 20 cm
Got R. 20 ( 1/2 lingkaran )
Cat besi emco
Cat Kayu emco
Cat meni cap pedang
Cat tembok decolith ( sejenis )
Cat Genteng
Closed jongkok keramik
Closed duduk keramik ( monoblock )
Dynabolt
Eternit gresik
Engsel H
Engsel jendela
Engsel Pintu kuningan ( Arch )
Fitting plafond
Fiser
Floor draine
Genteng Kodok ( Eks. Trenggalek )
Genteng Wuwung kodok ( Eks. Trenggalek )
Glass Block
Grendel pintu
Grendel jendela
Grendel Kuningan / Krom
Grendel Tanam
Gypsum Board ( 120 X 240 ) cm t. 9 mm
Hak angin
Hak angin sikutan
Hak angin lurus ( bisa distel maju/ mundur
Handle pintu
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
SATUAN
3
Lbr
Lbr
Psg
Psg
M1
M1
Bh
M2
Bh
Bh
Lj
M3
M3
M3
M3
M3
M3
M2
Kg
Kg
Bj
M1
M1
M1
Kg
Kg
Kg
Kg
Ljr
Ljr
Ljr
Unit
Bh
Ljr
Kg
Bh
Bh
Kg
Kg
Kg
Kg
Kg
Bh
Bh
Bh
Lbr
Bh
Bh
Bh
Set
Bh
Bh
Bj
Bj
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Stl
Stl
Bh
1
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
2
Handle jendela
Ijuk
Jendela Alumunium
Kaca Film
Kapur pasang
Karet Al
Kawat Ikat Beton ( Bendrat )
Kayu Dolken 8-10 cm
Kayu Jati Balok
Kayu Jati Usuk 5/7 cm
Kayu Jati reng 3/5 cm
Kayu Jati Papan
Kayu Kamper Balok
Kayu Kamper Usuk 5/7 cm
Kayu Kamper reng 3/5 cm
Kayu Kamper Papan
Kayu Balau
Kayu Kruing Balok
Kayu Kruing Usuk 5/7 cm
Kayu Kruing Usuk 4/6 cm
Kayu Kruing Reng 3/5 cm
Kayu Kruing Papan
Kayu Meranti Balok 8/12 cm
Kayu Meranti Usuk 5/7 cm
Kayu Meranti Usuk 4/6 cm
Kayu Meranti Reng 3/5 cm
Kayu Meranti Papan
Kayu tahun
Kayu begesting ( Meranti )
Kaca Polos t. 3 mm
Kaca Polos t. 5 mm
Kaca Raybend t. 5 mm
Kaca Nako + Rangka
Karpet
Kertas Gosok
Kabel NYA 500 V 1 x 2.5 mm2
Kabel NYA 450 - 750 V x 1.5 mm2
Kabel NYA 450 - 750 V x 2.5 mm3
Kawat Harmonika
Kawat Nyamuk Al
Kawat duri pagar
Kunci Pintu 2x putar ( Kuda Terbang )
Kunci Tanam 808
Kunci Selot ( Alfa )
Kunci KM/WC
Kunci Silinder
Kuas
Kran air
Keramik polos 30 x 30 cm
Keramik motif 30 x 30 cm
Keramik motif 40 x 40 cm
Keramik polos 20 x 20 cm
Keramik lantai 20 x 20 cm
Keramik 20 x 25 cm
Keramik plint 10 X 20 cm
Kitchen Set Stainless Steel
List kayu profil
List gypsum profil
Lem rajawali
Lem kayu ( Fox )
Lampu Baret
Lampu Pijar
Lampu TL 2 x 20 Watt
Lampu TL 20 Watt komplit ( Phillip )
Lampu SL 18 watt
Multipleks 122x244x9 mm
Minyak Bekisting
Ongkos Pasang Baja ringan
Panul Box 290x 30 cm
Pintu rolling door Alumunium ( Alexindo / Super )
Polly carbonat + rangka stainless steel
Pintu Harmonika
Pintu KM / WC PVC + Pasang
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
3
Bh
Kg
M2
M2
M3
M1
Kg
Bt
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M2
M2
Lbr
M1
M1
M1
M1
M2
M1
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M2
M2
M2
M2
M2
M2
Bh
Bh
M1
M1
Bks
Kg
Bh
Bh
Bh
Bh
Bh
Lbr
Ltr
M2
M2
M2
M2
Unit
4
7,500.00
32,100.00
94,500.00
91,000.00
496,400.00
2,300.00
18,900.00
29,800.00
25,267,900.00
15,606,300.00
15,606,300.00
25,267,900.00
8,820,000.00
8,820,000.00
8,820,000.00
8,820,000.00
7,150,000.00
6,300,000.00
6,300,000.00
6,300,000.00
6,300,000.00
6,300,000.00
4,410,000.00
4,410,000.00
4,410,000.00
4,410,000.00
4,410,000.00
2,000,000.00
3,150,000.00
59,600.00
88,200.00
113,400.00
306,000.00
27,830.00
3,150.00
2,700.00
2,880.00
3,150.00
25,200.00
22,050.00
2,810.00
56,700.00
9,450.00
154,800.00
33,700.00
193,000.00
12,000.00
17,900.00
36,250.00
52,800.00
60,100.00
37,200.00
37,200.00
56,600.00
1,488.00
215,800.00
3,800.00
15,080.00
11,340.00
13,000.00
85,500.00
3,300.00
95,000.00
53,000.00
30,000.00
138,600.00
5,600.00
19,654.00
372,000.00
472,500.00
693,000.00
1,134,000.00
350,000.00
HS -2
1
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
Pasir Urug
Pasir Pasang
Pasir Beton
Paku Asbes
Paku biasa
Paku Tripleks
Paku payung
Paku pancing
Paku Sumbat
Paku Skrup
Plat Bracing
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
3
M3
M3
M3
Bh
Kg
Kg
Bj
Kg
Bj
Bh
M1
M2
M2
M2
Unit
Unit
Unit
Unit
M2
M2
M2
M1
M1
M1
M1
M1
M1
M1
M1
M1
Kg
Kg
Ltr
Ltr
Bh
Bh
M1
M1
M1
M1
M1
M1
M1
Ltr
Lbr
Bh
Bh
Bh
Bh
M2
Bh
Bh
Bh
Roll
Tube
Bh
Bh
Bh
Bh
Bh
Lbr
M1
M1
Kg
Kg
Kg
M3
Bh
jam
Bt
Lbr
Lbr
Lbr
4
37,200.00
55,200.00
55,200.00
275.00
14,800.00
14,800.00
125.00
20,900.00
60.00
60.00
7,500.00
30,240.00
34,020.00
37,300.00
176,400.00
1,228,500.00
1,102,500.00
441,000.00
114,950.00
472,500.00
4,500.00
6,145.00
7,090.00
8,978.00
10,148.00
14,175.00
21,206.00
103,950.00
7,500.00
27,600.00
16,400.00
21,360.00
36,540.00
394,300.00
1,053,500.00
2,300.00
114,950.00
94,500.00
31,858.75
24,158.75
166,375.00
14,630.00
1,500.00
120,000.00
3,780.00
4,000.00
7,900.00
3,780.00
472,500.00
12,900.00
19,300.00
18,700.00
3,810.00
30,250.00
550.00
387.50
485.00
3,500,000.00
9,373,300.00
70,000.00
41,700.00
10,193.00
1,268.00
1,700.00
4,500.00
178,600.00
1,339,700.00
65,000.00
113,400.00
43,520.00
50,530.00
54,750.00
HS -3
1
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
B
1
2
3
4
5
2
Tripleks 122x244x4 mm
Tandon Air Fiberglass Kap. 1100 Ltr ( Penguin )
Teakwood 900 x 210 x 3 mm
Teakwood 110 x 210 x 4 mm
Teakwood 122 x 244 x 4 mm
Teakwood Lps Almunium
TBA / isolasi
T Dos PVC
Tanah Urug
Tanah katel
Tanah Sirtu
Tiner B ( minyak cat )
Urinoir
Wastafel besar warna
Waterdrain + asesories
Watermoor
Wall paper Lbr. 50 cm ( Contrac Paper )
Zekering SPA 60 A
UPAH TENAGA KERJA
Mandor
Kepala Tukang
Tukang
Tukang bongkar
Pekerja
3
Lbr
Bh
Lbr
Lbr
Lbr
Lbr
Rol
Bh
M3
M3
M3
Ltr
Bh
Bh
Set
Bh
M1
Bh
4
63,530.00
1,487,900.00
55,000.00
81,900.00
119,100.00
95,000.00
3,810.00
7,500.00
37,200.00
44,700.00
44,700.00
7,500.00
325,000.00
148,800.00
111,600.00
12,700.00
21,900.00
6,500.00
64,000.00
59,000.00
53,000.00
29,000.00
32,000.00
Oh
Oh
Oh
Oh
Oh
Kediri.
2009
Mengetahui / Menyetujui :
KEPALA DINAS PEKERJAAN UMUM
Disusun :
Konsultan Perencana
KOTA KEDIRI
Ir. H. WIDODO, MM
Ir. SUHARI
Pembina TK. I
NIP. 510 077 638
Direktur
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
HS -4
X.
XI.
XII.
XIII.
XIV.
XV.
XVI.
XVII.
XVIII.
NAMA KEGIATAN
: Rehab Sedang / Berat Ruang Kelas SMAN
STATUS KEGIATAN
: MILIK PEMERINTAH KOTA KEDIRI
LOKASI PROYEK
: KECAMATAN KOTA
KEADAAN JALAN
: BAIK
BANGUNAN YANG HARUS DIBONGKAR
: 2 RUANG KELAS LAMA
AIR BERSIH DISEKITAR KEGIATAN
: ADA
JARAK KEGIATAN SAMPAI JALAN BESAR
: 100 M
ALIRAN LISTRIK SEKITAR KEGIATAN
a. JALUR PLN
: ADA
BENTUK KEGIATAN YANG AKAN DIRENCANAKAN
a. REHABILITASI RUANG KELAS
b.
KEGIATAN TERSEBUT DIGUNAKAN UNTUK
a. MENINGKATKAN KUALITAS BELAJAR MENGAJAR
b. MENINGKATKAN KUALITAS SARANA BELAJAR MENGAJAR
DATA LOKASI MATERIAL / TENAGA
a. BATU BELAH DIAMBIL SEJAUH
: 10 KM
b. PASIR DIAMBIL SEJAUH
: 10 KM
c. TENAGA DIAMBIL SEJAUH
: 5 KM
JUMLAH PENDUDUK SELURUH KOTA
: . Jiwa
KEGIATAN TSB. SANGAT DIPERLUKAN KARENA
a. SEMAKIN DITUNTUTNYA KEMAMPUAN DAN DAYA SAING SISWA DALAM ERA GLOBALISASI
b. AGAR SISWA AMAN DAN NYAMAN SELAMA MENGIKUTI KEG. BELAJAR MENGAJAR
DATA LAIN-LAIN YANG BERPENGARUH
PADA PERENCANAAN
: 1 RKB DIDIRIKAN DIATAS RUANG KELAS LAMA
2 RKB DIDIRIKAN DIBAWAH
BIAYA YANG DIPERLUKAN UNTUK FISIK
: Rp540,000,000.00
BIAYA PERENCANAAN, PENGAWASAN, DAN
ADMINISTRASI
: Rp24,300,000.00
RENCANA PERKIRAAN TENAGA KERJA YANG
DAPAT DISERAP
: 21 Jiwa
RENCANA PERKIRAAN WAKTU PENYELESAIAN : 90 HARI
LAIN-LAIN
:
Demikian Laporan Survey ini kami buat untuk bahan Perencanaan Kegiatan :
Rehab Sedang / Berat Ruang Kelas SMAN 7
Petugas Survey :
Arif Mabrury
David Irmawan
Aris Susanto
Ganif Soewasono
Ir. SUHARI
Direktur
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Lap Sur5/1
NO.
1
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
URAIAN PEKERJAAN
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
VOL.
3
7.00
216.00
21.71
5.43
19.02
26.46
4.46
24.18
250.97
1.15
48.37
501.94
124.45
474.27
5.54
0.20
2.70
0.43
1.82
6.50
5.40
8.40
1.10
0.90
1.13
1.04
0.44
1.93
0.82
21.99
3.46
7.51
2.09
8.52
9.66
20.87
1.64
0.84
1.33
169.92
51.81
10.00
13.81
169.92
SAT.
KEBUTUHAN
TENAGA KERJA
STANDAR ( TS ) PER
SATUAN
M1
M2
M3
M3
M3
M3
M3
M2
M2
M2
M2
M2
M2
M1
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M1
M3
M3
M3
M3
M3
M2
M2
M2
M2
M3
M3
M2
M1
M1
M1
M2
MANDAYS
6=3x5
0.22
0.11
0.78
0.26
0.31
0.28
2.40
0.43
0.43
0.43
0.48
0.48
0.48
0.14
4.23
4.23
4.23
1.51
22.68
16.83
1.40
5.90
7.28
10.70
10.28
106.66
0.49
23.22
240.93
59.74
64.03
23.45
0.85
11.43
4.23
4.23
4.46
4.46
4.46
4.46
4.46
4.46
4.46
4.23
4.23
4.46
4.46
4.46
2.01
26.10
4.35
3.48
3.21
3.05
17.40
10.44
0.22
0.33
0.41
0.41
0.24
1.82
7.70
28.96
24.06
37.43
4.90
4.01
5.04
4.63
1.86
8.17
3.65
97.99
15.42
15.06
54.55
37.06
33.62
66.89
4.99
14.62
13.89
36.53
16.84
4.10
5.66
40.95
Mand 6/2
1
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
3
10.00
146.11
150.31
68.20
4.00
21.00
48.00
24.00
24.00
7.00
24.00
8.20
275.70
212.29
40.78
871.46
146.11
32.00
5.00
3.00
18.00
3.00
3.00
35.49
1.00
M1
M2
M1
M1
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M2
M2
M2
M2
M2
M2
Ttk
Bh
Bh
Ttk
Ttk
Ttk
M1
-
6=3x5
0.62
0.61
0.11
0.31
0.68
0.16
0.12
0.12
0.16
0.12
0.12
0.34
1.12
0.09
0.11
0.09
0.09
0.84
0.07
0.07
0.07
0.07
0.07
0.22
0.50
JUMLAH MANDYS
JANGKA WAKTU PELAKSANAAN
JUMLAH TENAGA KERJA
90.00
21.00
6.22
89.27
16.23
21.24
2.70
3.37
5.78
2.89
3.90
0.82
2.81
2.82
308.78
18.58
4.32
80.00
13.41
26.88
0.35
0.21
1.27
0.21
0.21
7.95
0.50
1,818.49
Hari
Orang/Hari
Kediri,2009
Dibuat :
Konsultan Perencana
CV. SETIA GRAHA CONSULTANT
Ir. SUHARI
Direktur
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Mand 7/2
PEKERJAAN PERSIAPAN
Membersihkan Lapangan & Peralatan
PEKERJAAN DINDING
Pasang bata merah tebal 1/2 bata 1 Pc : 3
Pasang bata merah tebal 1/2 bata 1 Pc : 6
Pasang dinding roster / terawang 12 x 11 x
PEKERJAAN PLESTERAN
Plesteran 1 Pc : 3 Ps tebal 15 mm
Plesteran 1 Pc : 6 Ps tebal 15 mm
Plesteran Beton 1 Pc : 2 Ps tebal 15 mm
Benangan
9.74
93.86
0.40
19.49
187.72
16.32
90.51
PEKERJAAN BETON
Membuat Kolom Praktis 12/12
Membuat Kolom Struktur 20/30
Membuat Balok gantung dan konsol 12/20
0.22
1.82
1.28
0.64
1.056
PEKERJAAN KAYU
Pasang kusen pintu & jendela kayu kamfer
Pasang pintu panil kayu Kamper
Pasang Pintu & Jendela Kaca Kayu kamfe
Pasang jalusi kayu kamfer
0.832 Pasang Konstruksi Kuda - kuda kayu Kruin
Pasang Konstruksi Gording kayu Kruing
1.056 Pasang rangka atap genteng Kodok Kayu K
Pasang lisplank uk. 3 x 20 cm, kayu kamfe
Pasang papan reuter
Pasang papan kompres
0.68
2.84
3.22
7.38
0.84
0.98
138.06
33.81
10.00
13.81
138.06
10.00
119.11
111.01
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Mand 8/2
25.50
1.00
6.00
16.00
8.00
8.00
4.10
2.00
8.00
88.90
PEKERJAAN PENGECATAN
Pengecatan bidang kayu Baru
Melabur kayu dengan Residu / Ter
Mendempul dan Mengecat 2x selesai Temb
Cat plafond baru
113.20
33.13
216.83
119.11
11.00
2.00
1.00
6.00
1.00
1.00
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
Mand 9/2
TIME SCHEDULE
Kegiatan
Pekerjaan
Lokasi
Tahun Anggaran
1 TAHUN KALENDER
NO.
URAIAN PEKERJAAN
BULAN I
1
A
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
B
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
BULAN II
4
BULAN III
4
LANTAI BAWAH
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PONDASI
PEKERJAAN DINDING
PEKERJAAN PLESTERAN
PEKERJAAN BETON
PEKERJAAN KAYU
PEKERJAAN PENUTUP ATAP
PEKERJAAN LANGIT - LANGIT
PEKERJAAN BESI DAN ALUMUNIUM
PEKERJAAN PENGUNCI DAN KACA
PEKERJAAN PENUTUP LANTAI
PEKERJAAN PENGECATAN
PEKERJAAN LAIN - LAIN
LANTAI ATAS
PEKERJAAN PERSIAPAN
PEKERJAAN DINDING
PEKERJAAN PLESTERAN
PEKERJAAN BETON
PEKERJAAN KAYU
PEKERJAAN PENUTUP ATAP
PEKERJAAN BESI DAN ALUMUNIUM
PEKERJAAN PENGUNCI DAN KACA
PEKERJAAN PENUTUP LANTAI
PEKERJAAN PENGECATAN
PEKERJAAN LAIN - LAIN
Kediri,2009
Dibuat :
Konsultan Perencana
CV. SETIA GRAHA CONSULTANT
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
file:///var/www/apps/conversion/tmp/scratch_6/343630137.xls
LEMBAR ASISTENSI
NO
BENDEL
CATATAN
DIPERIKSA