INDEKS ANALISA

NO URAIAN PEKERJAAN SAT VOLUME

Sat. Koefisien
A. PEKERJAAN KONSTRUKSI
1 PEK. PERSIAPAN
1 Pemb. Papan Nama Proyek unit 1.000
Bahan :
* Papan Nama Proyek 1.000 unit

2 Pek. Pengukuran dan Pas. Bowplank m' 40.000

Bahan :
* Kayu Balok Lokal Kelas II 0.480 m3 0.012
* Kayu Papan Lokal Kelas II 0.280 m3 0.007
* Paku Biasa 0.800 Kg 0.020
Orang Hari : 1.000
* Tukang kayu 4.000 oh 0.100
* Pekerja 4.000 oh 0.100
* Kepala Tukang 0.400 oh 0.010
* Mandor 0.200 oh 0.005

3 Pek. Pembersihan setelah pembangunan unit 1.000

2 PEK. TANAH DAN PONDASI

1 Galian tanah dan pondasi unit 40.520
Bahan :
*-
Orang Hari : 1.000
* Pekerja 30.390 oh 0.750
* Mandor 1.013 oh 0.025

2 Pek. Pasir Alas Pondasi m3 2.250

Bahan :
* Pasir Urug 2.700 m3 1.200
Orang Hari : 1.200
* Pekerja 0.675 oh 0.300
* Mandor 0.023 oh 0.010

3 Pek. Aanstamping Batu Kali m3 5.940

Bahan :
* Batu Belah 15/20 CM 7.128 m3 1.200
* Pasir Urug 2.566 kg 0.432
Orang Hari : 1.000
 * Pekerja 4.633 oh 0.780
* Tukang Batu 2.317 oh 0.390
* Kepala Tukang 0.232 oh 0.039
* Mandor 0.232 oh 0.039

4 Pek. Pondasi Batu Belah 1 : 5 m3 13.830

Bahan :
* Batu Belah 15/20 CM 16.596 m3 1.200
* Semen Portland (PC) 1,880.880 kg 136.000
* Pasir Pasang 7.524 m3 0.544
Orang Hari : 1.000
* Pekerja 20.745 oh 1.500
* Tukang Batu 10.373 oh 0.750
* Kepala Tukang 1.037 oh 0.075
* Mandor 1.037 oh 0.075

5 Pek. Urugan Tanah Kembali m3 18.490

Bahan :
*-
Orang Hari : 1.000
* Pekerja 9.245 oh 0.500
* Mandor 0.925 oh 0.050
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)

150,000.00 150,000.00

150,000.00 150,000.00

SISA SALDO -

52,520.00 2,100,800.00

2,000,000.00 960,000.00
2,000,000.00 560,000.00
16,000.00 12,800.00

70,000.00 280,000.00
60,000.00 240,000.00
80,000.00 32,000.00
80,000.00 16,000.00

500,000.00 500,000.00

SISA SALDO -

47,000.00 1,904,440.00

60,000.00 1,823,400.00
80,000.00 81,040.00

SISA SALDO 0.00

164,000.00 369,000.00

121,000.00 326,700.00

60,000.00 40,500.00
80,000.00 1,800.00

SISA SALDO 0.00

314,112.00 1,865,825.28

151,250.00 1,078,110.00
121,000.00 310,495.68
 60,000.00 277,992.00
70,000.00 162,162.00
80,000.00 18,532.80
80,000.00 18,532.80

SISA SALDO - 0.00

583,574.40 8,070,833.95

151,250.00 2,510,145.00
1,100.00 2,068,968.00
180,100.00 1,354,985.95

60,000.00 1,244,700.00
70,000.00 726,075.00
80,000.00 82,980.00
80,000.00 82,980.00

SISA SALDO 0.00

34,000.00 628,660.00

60,000.00 554,700.00
80,000.00 73,960.00

SISA SALDO -
 INDEKS
NO URAIAN PEKERJAAN SAT VOLUME
ANALISA
A. PEKERJAAN KONSTRUKSI
1 PEK. PERSIAPAN
1 Pemb. Papan Nama Proyek unit 1.000
* Papan Nama Proyek unit 1.000

2 Pek. Pengukuran dan Pas. Bowplank m' 40.000

Bahan :
* Kayu Balok Lokal Kelas II 0.480 m3 0.012
* Kayu Papan Lokal Kelas II 0.280 m3 0.007
* Paku Biasa 0.800 Kg 0.020
Orang Hari : 1.000
* Tukang kayu 4.000 oh 0.100
* Pekerja 4.000 oh 0.100
* Kepala Tukang 0.400 oh 0.010
* Mandor 0.200 oh 0.005

3 Pek. Pembersihan setelah pembangunan unit 1.000

2 PEK. TANAH DAN PONDASI

1 Galian tanah dan pondasi unit 40.520
Bahan :
*
Orang Hari : 1.000
* Pekerja 30.390 oh 0.750
* Mandor 1.013 oh 0.025

2 Pek. Pasir Alas Pondasi m3 2.250

Bahan :
* Pasir Urug 2.700 m3 1.200
Orang Hari : 1.200
* Pekerja 0.675 oh 0.300
* Mandor 0.023 oh 0.010

3 Pek. Aanstamping Batu Kali m3 5.940

Bahan :
* Batu Belah 15/20 CM 7.128 m3 1.200
* Pasir Urug 2.566 kg 0.432
Orang Hari : 1.000
* Pekerja 4.633 oh 0.780
* Tukang Batu 2.317 oh 0.390
 * Kepala Tukang 0.232 oh 0.039
* Mandor 0.232 oh 0.039

4 Pek. Pondasi Batu Belah 1 : 5 m3 13.830

Bahan :
* Batu Belah 15/20 CM 16.596 m3 1.200
* Semen Portland (PC) 1,880.880 kg 136.000
* Pasir Pasang 7.524 m3 0.544
Orang Hari : 1.000
* Pekerja 20.745 oh 1.500
* Tukang Batu 10.373 oh 0.750
* Kepala Tukang 1.037 oh 0.075
* Mandor 1.037 oh 0.075

5 Pek. Urugan Tanah Kembali m3 18.490

Bahan :
*
Orang Hari : 1.000
* Pekerja 9.245 oh 0.500
* Mandor 0.925 oh 0.050

6 Pek. Urugan Tanah Peninggi Lantai dipadatkan m3 12.000

Bahan :
*
Orang Hari : 1.000
* Pekerja 6.000 oh 0.500
* Mandor 0.600 oh 0.050

3 PEK. DINDING DAN PLESTERAN

1 Pek. Bata dinding Baru m2 107.200
Bahan :
* Bata Merah Bakar 5 x 11 x 12 cm 7,504.000 bh 70.000
* Semen Portland (PC) 1,037.696 kg 9.680
* Pasir Pasang 4.824 m3 0.045
Orang Hari : 1.000
* Pekerja 32.16 oh 0.300
* Tukang Batu 10.72 oh 0.100
* Kepala Tukang 1.072 oh 0.010
* Mandor 1.608 oh 0.015
2 Pek. Plesteran 1 : 5 m2 231.900
Bahan :
* Semen Portland (PC) 1,202.170 kg 5.184
* Pasir Pasang 6.029 m3 0.026
Orang Hari : 1.000
* Pekerja 69.57 oh 0.300
* Tukang Batu 34.785 oh 0.150
* Kepala Tukang 3.4785 oh 0.015
* Mandor 3.4785 oh 0.015

3 Pek. Acian m2 231.900

Bahan :
* Semen Portland (PC) 753.675 kg 3.250
Orang Hari : 1.000
* Pekerja 46.380 oh 0.200
* Tukang Batu 23.190 oh 0.100
* Kepala Tukang 2.319 oh 0.010
* Mandor 2.319 oh 0.010

4 PEK.BETON
1 Pek. Lantai kerja Bawah Pondasi m3 0.760
Bahan :
* Semen Portland (PC) 165.680 kg 218.000
* Pasir Beton 0.395 m3 0.520
* Batu Pecah 1/2 0.661 m3 0.870
Orang Hari : 1.000
* Pekerja 1.254 oh 1.650
* Tukang Batu 0.190 oh 0.250
* Kepala Tukang 0.019 oh 0.025
* Mandor 0.061 oh 0.080

2 Pek. Pondasi Beton P1 K.225 m3 1.540

Bahan :
* Kayu Papan Albasiah 0.308 m3 0.200
* Paku 4 cm sd 7 cm 2.310 kg 1.500
* Pelumas Bekisting 0.616 lt 0.400
* Besi Beton 242.550 kg 157.500
* Kawat Beton 3.465 kg 2.250
* Semen Portaland 517.440 kg 336.000
* Pasir Beton 0.832 m3 0.540
* Batu Pecah 1/2 1.247 m3 0.810
Orang Hari : 1.000
 * Pekerja 8.162 oh 5.300
* Tukang Batu 0.424 oh 0.275
* Tukang Kayu 2.002 oh 1.300
* Tukang Besi 1.617 oh 1.050
* Kepala Tukang 0.403 oh 0.262
* Mandor 0.408 oh 0.265

3 Pek. Pondasi Beton P2 K.225 m3 0.360

Bahan :
* Kayu Papan Albasiah 0.072 m3 0.200
* Paku 4 cm sd 7 cm 0.540 kg 1.500
* Pelumas Bekisting 0.144 lt 0.400
* Besi Beton 56.700 kg 157.500
* Kawat Beton 0.810 kg 2.250
* Semen Portaland 120.960 kg 336.000
* Pasir Beton 0.194 m3 0.540
* Batu Pecah 1/2 0.292 m3 0.810
Orang Hari : 1.000
* Pekerja 1.908 oh 5.300
* Tukang Batu 0.099 oh 0.275
* Tukang Kayu 0.468 oh 1.300
* Tukang Besi 0.378 oh 1.050
* Kepala Tukang 0.094 oh 0.262
* Mandor 0.095 oh 0.265

4 Pek. K1 30/35 m3 5.920

Bahan :
* Kayu Papan Albasiah 1.466 m3 0.248
* Paku 4 cm sd 7 cm 23.680 kg 4.000
* Pelumas Bekisting 11.840 lt 2.000
* Besi Beton 990.848 kg 167.373
* Kawat Beton 26.640 kg 4.500
* Semen Portaland 1,912.160 kg 323.000
* Pasir Beton 3.078 m3 0.520
* Batu Pecah 1/2 4.618 m3 0.780
* Kayu Balok Albasiah 0.888 m3 0.150
Orang Hari : 1.000
* Pekerja 43.216 oh 7.300
* Tukang Batu 2.072 oh 0.350
* Tukang Kayu 19.536 oh 3.300
* Tukang Besi 12.432 oh 2.100
* Kepala Tukang 3.374 oh 0.570
* Mandor 1.480 oh 0.250
4 Pek. K2 25/25 m3 1.470
Bahan :
* Kayu Papan Albasiah 0.470 m3 0.320
* Paku 4 cm sd 7 cm 5.880 kg 4.000
* Pelumas Bekisting 2.940 lt 2.000
* Besi Beton 224.274 kg 152.567
* Kawat Beton 6.615 kg 4.500
* Semen Portaland 474.810 kg 323.000
* Pasir Beton 0.764 m3 0.520
* Batu Pecah 1/2 1.147 m3 0.780
* Kayu Balok Albasiah 0.221 m3 0.150
Orang Hari : 1.000
* Pekerja 10.731 oh 7.300
* Tukang Batu 0.515 oh 0.350
* Tukang Kayu 4.851 oh 3.300
* Tukang Besi 3.087 oh 2.100
* Kepala Tukang 0.838 oh 0.570
* Mandor 0.368 oh 0.250

5 Pek. Sloof 15/20 m3 1.680

Bahan :
* Kayu Papan Albasiah 0.454 m3 0.270
* Paku 4 cm sd 7 cm 3.360 kg 2.000
* Pelumas Bekisting 1.008 lt 0.600
* Besi Beton 316.092 kg 188.150
* Kawat Beton 5.040 kg 3.000
* Semen Portaland 542.640 kg 323.000
* Pasir Beton 0.874 m3 0.520
* Batu Pecah 1/2 1.310 m3 0.780
Orang Hari : 1.000
* Pekerja 8.148 oh 4.850
* Tukang Batu 0.588 oh 0.350
* Tukang Kayu 2.621 oh 1.560
* Tukang Besi 2.352 oh 1.400
* Kepala Tukang 0.556 oh 0.331
* Mandor 0.286 oh 0.170

6 Pek. Balok Ampig Beton Bertulang 12/12 m3 0.340

Bahan :
* Kayu Papan Albasiah 0.113 m3 0.333
* Paku 4 cm sd 7 cm 1.088 kg 3.200
* Pelumas Bekisting 0.544 lt 1.600
 * Besi Beton 86.461 kg 254.296
* Kawat Beton 1.020 kg 3.000
* Semen Portaland 109.820 kg 323.000
* Pasir Beton 0.177 m3 0.520
* Batu Pecah 1/2 0.265 m3 0.780
* Kayu Balok Albasiah 0.048 m3 0.140
Orang Hari : 1.000
* Pekerja 2.026 oh 5.960
* Tukang Batu 0.119 oh 0.350
* Tukang Kayu 0.952 oh 2.800
* Tukang Besi 0.476 oh 1.400
* Kepala Tukang 0.155 oh 0.455
* Mandor 0.071 oh 0.208

7 Pek. Neut Kusen bh 2.000

5 PEK. KUSEN PINTU DAN JENDELA
1 Pek. Kusen Kayu Lokal kelas II + Jalusi Atap m3 0.720
Bahan :
* Balok Kayu Lokal 0.864 m3 1.200
* Paku 8 cm sd 12 cm 0.900 kg 1.250
* Lem Kayu 0.720 kg 1.000
Orang Hari : 1.000
* Pekerja 4.320 oh 6.000
* Tukang Kayu 12.960 oh 18.000
* Kepala Tukang 1.440 oh 2.000
* Mandor 0.216 oh 0.300

2 Pek. Kusen Jalusi Kayu Lokal Kelas II m3 0.190

Bahan :
* Balok Kayu Lokal 0.228 m3 1.200
* Paku 8 cm sd 12 cm 0.238 kg 1.250
* Lem Kayu 0.190 kg 1.000
Orang Hari : 1.000
* Pekerja 1.140 oh 6.000
* Tukang Kayu 3.420 oh 18.000
* Kepala Tukang 0.380 oh 2.000
* Mandor 0.057 oh 0.300

3 Pek. Pintu Panel Lokal Kelas II m2 3.270

Bahan :
* Papan Kayu Lokal 0.131 m3 0.040
* Lem Kayu 1.635 kg 0.500
 Orang Hari : 1.000
* Pekerja 3.270 oh 1.000
* Tukang Kayu 8.175 oh 2.500
* Kepala Tukang 0.818 oh 0.250
* Mandor 0.164 oh 0.050

4 Pek. Daun Jendela Kayu Lokal Kelas II m2 10.560

Bahan :
* Papan Kayu Lokal 0.253 m3 0.024
* Lem Kayu 3.168 kg 0.300
Orang Hari : 1.000
* Pekerja 8.448 oh 0.800
* Tukang Kayu 25.344 oh 2.400
* Kepala Tukang 2.534 oh 0.240
* Mandor 0.422 oh 0.040

5 Pek. Kaca 5 mm m2 20.560

Bahan :
* Kaca Tebal 5 mm 22.616 m2 1.100
* Sealant 1.439 kg 0.070
Orang Hari : 1.000
* Pekerja 0.308 oh 0.015
* Tukang Kayu 3.084 oh 0.150
* Kepala Tukang 0.308 oh 0.015
* Mandor 0.021 oh 0.001

6 PEK. KUDA-KUDA, ATAP DAN PLAFOND

1 Pek. Kuda-kuda, Gording dll kayu lokal kls II m3 3.920
Bahan :
* Balok Kayu Lokal 4.312 m3 1.100
* Besi Plat Penguat Kuda-kuda 58.800 kg 15.000
* Paku 8 cm sd 12 cm 21.952 kg 5.600
Orang Hari : 1.000
* Pekerja 15.680 oh 4.000
* Tukang Kayu 47.040 oh 12.000
* Kepala Tukang 4.704 oh 1.200
* Mandor 0.784 oh 0.200

2 Pek.Rangka Atap Kaso, Reng Kayu Lokal II m3 189.000

Bahan :
* Balok Kayu Lokal 2.646 m3 0.014
 * Kayu reng 2/3 6.804 m3 0.036
* Paku 4 cm sd 7 cm 47.250 kg 0.250
Orang Hari : 1.000
* Pekerja 18.900 oh 0.100
* Tukang Kayu 18.900 oh 0.100
* Kepala Tukang 1.890 oh 0.010
* Mandor 0.945 oh 0.005

3 Pas. Genteng Palentong m2 189.000

Bahan :
* Genteng Palentong 4,725.000 Bh 25.000
Orang Hari : 1.000
* Pekerja 28.350 oh 0.150
* Tukang Kayu 14.175 oh 0.075
* Kepala Tukang 1.512 oh 0.008
* Mandor 1.512 oh 0.008

4 Pas. Bubungan Pelentong m' 14.000

Bahan :
* Genteng Bubung Palentong 70.000 Bh 5.000
* Semen Portland 112.000 kg 8.000
* Pasir Pasang 0.448 m3 0.032
Orang Hari : 1.000
* Pekerja 5.600 oh 0.400
* Tukang Kayu 2.800 oh 0.200
* Kepala Tukang 0.280 oh 0.020
* Mandor 0.028 oh 0.002

5 Pas. Papan Ruiter m' 14.000

6 Pas. Listplank 3/25 & 3/7 Kayu Lokal Kls II m' 55.000
Bahan :
* Papan Kayu Lokal 0.605 m3 0.011
* Paku 4 cm sd 7 cm 2.750 kg 0.050
Orang Hari : 1.000
* Pekerja 5.500 oh 0.100
* Tukang Kayu 11.000 oh 0.200
* Kepala Tukang 1.100 oh 0.020
* Mandor 0.275 oh 0.005
7 Pas. Rangka Plafond Kayu Lokal kls II m2 172.020
Bahan :
* Balok Kayu Lokal 2.649 m3 0.015
* Paku 1 cm sd 3 cm 34.404 kg 0.200
Orang Hari : 1.000
* Pekerja 25.803 oh 0.150
* Tukang Kayu 51.606 oh 0.300
* Kepala Tukang 5.161 oh 0.030
* Mandor 12.902 oh 0.075

8 Pas. Plafond (GRC 1,2 x 2,4) m2 172.020

Bahan :
* GRC 120x240 189.222 m2 1.100
* Paku 1 cm sd 3 cm 1.720 kg 0.010
Orang Hari : 1.000
* Pekerja 5.161 oh 0.030
* Tukang Kayu 12.041 oh 0.070
* Kepala Tukang 1.204 oh 0.007
* Mandor 0.258 oh 0.002

9 List Pinggir Plafond m' 123.400

Bahan :
* List Profil Kamper 4 cm 129.570 m 1.050
Orang Hari : 1.000
* Pekerja 2.591 oh 0.021
* Tukang Kayu 2.591 oh 0.021
* Kepala Tukang 0.247 oh 0.002
* Mandor 0.123 oh 0.001

7 PEK. LANTAI
1 Pas. Lapisan Pasir Bawah Lantai m3 6.000
Bahan :
* Pasir Urug 7.200 m3 1.200
Orang Hari : 1.000
* Pekerja 1.800 oh 0.300
* Mandor 0.060 oh 0.010

2 Pas. Keramik Lantai Kantor Polos 40x40 m2 117.020

Bahan :
 * Ubin Keramik 40x40 731.375 bh 6.250
* Semen Portland 1,170.200 kg 10.000
* Pasir Pasang 5.266 m3 0.045
* Semen Warna 175.530 kg 1.500
Orang Hari : 1.000
* Pekerja 81.914 oh 0.700
* Tukang Batu 40.957 oh 0.350
* Kepala Tukang 4.096 oh 0.035
* Mandor 4.096 oh 0.035

3 Pek. Rabat Beton Tumbuk 1 : 3 : 5 m3 4.800

Bahan :
* Semen Portland 1,046.400 kg 218.000
* Pasir Beton 2.496 m3 0.520
* Batu Pecah 1/2 4.176 m3 0.870
Orang Hari : 1.000
* Pekerja 7.920 oh 1.650
* Tukang Batu 1.200 oh 0.250
* Kepala Tukang 0.120 oh 0.025
* Mandor 0.384 oh 0.080
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)

2,750,800
150,000 150,000
150,000 150,000

52,520 2,100,800

2,000,000 960,000
2,000,000 560,000
16,000 12,800

70,000 280,000
60,000 240,000
80,000 32,000
80,000 16,000

500,000 500,000

SISA SALDO 500,000

47,000 1,904,440

60,000 1,823,400
80,000 81,040
1,904,440

SISA SALDO -

164,000 369,000

121,000 326,700

60,000 40,500
80,000 1,800

SISA SALDO 0

314,112 1,865,825

151,250 1,078,110
121,000 310,496

60,000 277,992
70,000 162,162
 80,000 18,533
80,000 18,533

SISA SALDO - 0

583,574 8,070,834

151,250 2,510,145
1,100 2,068,968
180,100 1,354,986

60,000 1,244,700
70,000 726,075
80,000 82,980
80,000 82,980

SISA SALDO 0

34,000 628,660

60,000 554,700
80,000 73,960

SISA SALDO -

34,000 408,000

60,000 360,000
80,000 48,000

SISA SALDO -

175,253 18,787,068

1,850 13,882,400
1,100 1,141,466
180,100 868,802

60,000 1,929,600
70,000 750,400
80,000 85,760
80,000 128,640

SISA SALDO 0
 41,285 9,573,992

1,100 1,322,387
180,100 1,085,895

60,000 4,174,200
70,000 2,434,950
80,000 278,280
80,000 278,280

SISA SALDO 0

24,175 5,606,183

1,100 829,043

60,000 2,782,800
70,000 1,623,300
80,000 185,520
80,000 185,520

SISA SALDO -

718,305 545,912

1,100 182,248
242,500 95,836
261,500 172,904

60,000 75,240
70,000 13,300
80,000 1,520
80,000 4,864

SISA SALDO 0

3,611,843 5,562,238

1,850,000 569,800
16,000 36,960
32,670 20,125
12,100 2,934,855
19,000 65,835
1,100 569,184
242,500 201,663
261,500 326,195
 60,000 489,720
70,000 29,645
70,000 140,140
70,000 113,190
80,000 32,278
80,000 32,648

SISA SALDO - 0

3,611,843 1,300,263

1,850,000 133,200
16,000 8,640
32,670 4,704
12,100 686,070
19,000 15,390
1,100 133,056
242,500 47,142
261,500 76,253

60,000 114,480
70,000 6,930
70,000 32,760
70,000 26,460
80,000 7,546
80,000 7,632

SISA SALDO - 0

4,589,617 27,170,533

1,850,000 2,711,715
16,000 378,880
32,670 386,813
12,100 11,989,256
19,000 506,160
1,100 2,103,376
242,500 746,512
261,500 1,207,502
2,000,000 1,776,000

60,000 2,592,960
70,000 145,040
70,000 1,367,520
70,000 870,240
80,000 269,952
80,000 118,400
SISA SALDO 207

4,544,375 6,680,231

1,850,000 870,240
16,000 94,080
32,670 96,050
12,100 2,713,716
19,000 125,685
1,100 522,291
242,500 185,367
261,500 299,836
2,000,000 441,000

60,000 643,860
70,000 36,015
70,000 339,570
70,000 216,090
80,000 67,032
80,000 29,400

SISA SALDO - 1

4,132,867 6,943,217

1,850,000 839,160
16,000 53,760
32,670 32,931
12,100 3,824,713
19,000 95,760
1,100 596,904
242,500 211,848
261,500 342,670

60,000 488,880
70,000 41,160
70,000 183,456
70,000 164,640
80,000 44,486
80,000 22,848

SISA SALDO - 0

5,548,634 1,886,536

1,850,000 209,646
16,000 17,408
32,670 17,772
 12,100 1,046,175
19,000 19,380
1,100 120,802
242,500 42,874
261,500 69,350
2,000,000 95,200

60,000 121,584
70,000 8,330
70,000 66,640
70,000 33,320
80,000 12,376
80,000 5,658

SISA SALDO 21

15,000 30,000

4,242,500 3,054,600

2,000,000 1,728,000
16,000 14,400
18,500 13,320

60,000 259,200
70,000 907,200
80,000 115,200
80,000 17,280

SISA SALDO 0

4,242,500 806,075

2,000,000 456,000
16,000 3,800
18,500 3,515

60,000 68,400
70,000 239,400
80,000 30,400
80,000 4,560

SISA SALDO 0

348,250 1,138,778

2,000,000 261,600
18,500 30,248
 60,000 196,200
70,000 572,250
80,000 65,400
80,000 13,080

SISA SALDO -

291,950 3,082,992

2,000,000 506,880
18,500 58,608

60,000 506,880
70,000 1,774,080
80,000 202,752
80,000 33,792

SISA SALDO -

101,093 2,078,472

75,000 1,696,200
84,700 121,900

60,000 18,504
70,000 215,880
80,000 24,672
80,000 1,645

SISA SALDO - 329

3,781,600 14,823,872

2,000,000 8,624,000
20,000 1,176,000
16,000 351,232

60,000 940,800
70,000 3,292,800
80,000 376,320
80,000 62,720

SISA SALDO -

118,200 22,339,800

2,000,000 5,292,000
 2,000,000 13,608,000
16,000 756,000

60,000 1,134,000
70,000 1,323,000
80,000 151,200
80,000 75,600

SISA SALDO 0

65,530 12,385,170

2,000 9,450,000

60,000 1,701,000
70,000 992,250
80,000 120,960
80,000 120,960

SISA SALDO 0

76,823 1,075,525

4,500 315,000
1,100 123,200
180,100 80,685

60,000 336,000
70,000 196,000
80,000 22,400
80,000 2,240

SISA SALDO - 0

11,000 154,000

SISA SALDO -

44,800 2,464,000

2,000,000 1,210,000
16,000 44,000

60,000 330,000
70,000 770,000
80,000 88,000
80,000 22,000
SISA SALDO -

72,400 12,454,248

2,000,000 5,298,216
16,000 550,464

60,000 1,548,180
70,000 3,612,420
80,000 412,848
80,000 1,032,120

SISA SALDO - 0

32,396 5,572,827

22,569 4,270,635
19,000 32,684

60,000 309,636
70,000 842,898
80,000 96,331
80,000 20,642

SISA SALDO 1

9,270 1,143,918

6,000 777,420

60,000 155,484
70,000 181,398
80,000 19,744
80,000 9,872

SISA SALDO - 0

164,000 984,000

121,000 871,200

60,000 108,000
80,000 4,800

SISA SALDO 0

194,355 22,743,364
 13,600 9,946,700
1,100 1,287,220
180,100 948,389
12,100 2,123,913

60,000 4,914,840
70,000 2,866,990
80,000 327,656
80,000 327,656

SISA SALDO 0

718,305 3,447,864

1,100 1,151,040
242,500 605,280
261,500 1,092,024

60,000 475,200
70,000 84,000
80,000 9,600
80,000 30,720

SISA SALDO 0
BAHAN
Papan Proyek 1 unit Rp 150,000.00
Batu belah 15/20 cm 23.724 m3 Rp 3,588,255.00
Pasir Urug 12.46608 m3 Rp 1,508,395.68
Pasir Pasang 24.09082 m3 Rp 4,338,756.68
Pasir Beton 9.6536 m3 Rp 2,340,998.00
PC 11046.5306 kg Rp 12,151,183.66
276.163265 zak
Kayu Balok Lokal kelas 2 Bowplank 0.48 m3 Rp 960,000.00
Kayu Balok Lokal kelas 2 Kusen 1.092 m3 Rp 2,184,000.00
Kayu Balok Lokal kelas 2 Kuda-kuda 10 m3 Rp 19,214,216.00
Kayu Papan Lokal kelas 2 1.26924 m3 Rp 2,538,480.00
Kayu Balok Albasiah 1.1561 m3 Rp 2,312,200.00
Kayu Papan Albasiah 2.883114 m3 Rp 5,333,760.90
Batu Pecah 1/2 13.716 m3 Rp 3,586,734.00
Besi beton 1916.92439 kg Rp 23,194,785.09
Kawat Beton 43.59 kg Rp 828,210.00
Paku 1 cm sd 3 cm 36.1242 kg Rp 577,987.20
Paku 8 cm sd 12 cm 23.0895 kg Rp 369,432.00
Paku 4 cm sd 7 cm 86.858 kg Rp 1,389,728.00
Paku biasa 0.8 kg Rp 12,800.00
Pelumas bekisting 17.092 Lt Rp 558,395.64
Lem Kayu 5.713 kg Rp 105,690.50
Bata 7504 bh Rp 13,882,400.00
Kaca Tebal 5 mm 22.616 m2 Rp 1,696,200.00
Sealant 1.4392 kg Rp 121,900.24
Besi Plat Penguat Kuda-kuda 58.8 kg Rp 1,176,000.00
Kayu reng 2/3 6.804 m3 Rp 13,608,000.00
Genteng Palentong 4725 bh Rp 9,450,000.00
Genteng Bubung Palentong 70 bh Rp 315,000.00
Papan Ruiter 14 m' Rp 154,000.00
GRC 120x240 189.222 m2 Rp 4,270,634.58
List Profil Kamper 4 cm 129.57 m' Rp 777,420.00
Ubin Keramik 40x40 731.375 m2 Rp 9,946,700.00
Semen Warna 175.53 kg Rp 2,123,913.00
+
Rp 144,766,176.17 =

* Pekerja 22 Oh Rp 1,320,000.00
* Tukang Batu 12 Oh Rp 840,000.00
* Tukang Kayu 6 Oh Rp 420,000.00
* Tukang Besi 6 Oh Rp 420,000.00
* Kepala Tukang 12 Oh Rp 960,000.00
* Mandor 16 Oh Rp 1,280,000.00
 +
Rp 5,240,000.00

Rp 174,786,590.77

UPAH Rp 30,020,414.60
 10 KUDA - KUDA 1.092 KUSEN 0.48 BOWPLANK

Rp 144,766,177.00 (SAMPAI PEK. BETON)

Rp 174,786,591.00

Rp 30,020,415.00