RENCANA ANGGARAN BIAYA ( R A B )

Pekerjaan : Pembangunan Rumah Tinggal Lt II ( Finishing lt I )

Lokasi : Jln Taman Putri
Pemilik : Bpk Alit

HRG SATUAN JML HARGA

NO JENIS PEKERJAAN VOLUME SAT ( Rp ) ( Rp )
1 2 3 4 5 6

I PEKERJAAN PENGUKURAN,GALIAN DAN URUGAN

1 Papan Bowplank 38.000 m1 27,661.00 1,051,118.00
2 Galian Pondasi cakar ayam 20.160 m3 148,267.50 2,989,072.80
3 Galian Pondasi menerus 17.280 m3 148,267.50 2,562,062.40
4 Urugan kembali bekas galian pondasi 23.040 m3 10,380.00 239,155.20
5 Urugan pasir bawah pondasi 8.496 m3 130,350.00 1,107,453.60
6 Urugan Limstone sampai dengan batas level 63.600 m3 163,250.00 10,382,700.00
18,331,562.00

II PEKERJAAN PASANGAN
1 Pekerjaan batu kosong ( bt karang putih ) 9.720 m3 256,215.00 2,490,409.80
2 Pekerjaan Pondasi batu karang putih 28.260 m3 441,966.00 12,489,959.16
3 Pasangan Batako 166.400 m2 49,228.00 8,191,539.20
23,171,908.16

III PEKERJAAN BETON

1 Pekerjaan Pondasi Cakar Ayam ( besi Ф 13 dan Ф 12 ) 3.080 m3 3,686,025.00 11,352,957.00
2 Pekerjaan Tiang Pondasi ( besi Ф 13 ) 1.617 m3 3,686,025.00 5,960,302.43
3 Pekerjaan Sloof 20/25( besi Ф 13 ulir ) 3.038 m3 3,686,025.00 11,196,300.94
4 Pekerjaan Kolom Struktur lt 1 15/35 ( besi Ф 13 ulir ) 2.352 m3 3,871,450.00 9,105,650.40
5 Pekerjaan Balok Induk lt 1 15/40 ( besi Ф 13ulir ) 3.402 m3 3,871,450.00 13,170,672.90
6 Pekerjaan Balok Anak lt 1 15/30 ( besi Ф 13 Ulir ) 0.270 m3 3,871,450.00 1,045,291.50
7 Pekerjaan Beton Tangga lt 1 ke 2 ( besi Ф 10 ) 1.620 m3 4,067,602.00 6,589,515.24
8 Pekerjaan Plat Dak Lantai 1 ( besi Ф 10 ) 9.600 m3 4,067,602.00 39,048,979.20
9 Pekerjaan Lantai Kerja / Rabatan 4.500 m3 641,570.00 2,887,065.00
10 Pekerjaan Kolom Praktis ( besi Ф 10 ) 0.504 m3 3,686,025.00 1,857,756.60
102,214,491.20

IV PEKERJAAN PLESTERAN DAN ACIAN

1 Plsteran dinding 366.080 m2 22,153.00 8,109,770.24
2 Acian Dinding 415.280 m2 11,587.50 4,812,057.00
3 Pasang Paras 52.850 m2 323,236.00 17,083,022.60
30,004,849.84

V PEKERJAAN KUZEN, PINTU DAN JENDELA

1 Pek. Kuzen Pintu dan Jendela seseh 0.32 m3 8,246,000.00 2,671,704.00
2 Pek. Pintu 5.67 m2 407,500.00 2,310,525.00
3 Pek. Pintu Gebyog ( Jepara ) dan jendela gebyog 1.00 m2 10,000,000.00 10,000,000.00
4 Pek. Daun pintu WC 1.00 bh 350,000.00 350,000.00
5 Pek. Jendela 2.56 m2 420,000.00 1,075,200.00
6 Pek. Pas engsel 4.00 ps 17,369.00 69,476.00
7 Pasang Kait Angin 8.00 bh 11,269.00 90,152.00
8 Pasang Kunci 4.00 bh 123,880.00 495,520.00
17,062,577.00
 1 2 3 4 5 6
VI PEKERJAAN PLUMBING DAN SANITAIR
1 Pas.pipa air kotor Maspion D 4 20.00 m1 105,388.00 2,107,760.00
2 Pas. Pipa air buangan KM/WC Maspion D 3 20.00 m1 90,388.00 1,807,760.00
3 Pas. Air bersih Maspion AW 0.5 36.00 m1 12,265.50 441,558.00
4 Pas. Closet duduk Toto 1.00 bh 1,404,910.00 1,404,910.00
4 Pas. Bathtub 1.00 bh 2,500,000.00 2,500,000.00
5 Pas. Kran 2.00 bh 68,000.00 136,000.00
8,397,988.00

VII PEKERJAAN LANTAI

1 Pas. Lantai asia tile 50/50 ( sejenis ) 87.00 m2 132,936.00 11,565,432.00
2 Pas. Plin Keramik Asia Tile 10/40 (sejenis ) 97.00 m1 17,012.27 1,650,190.45
3 Pas. Lantai Keramik WC Asia Tile 20/20 ( sejenis ) 3.00 m2 113,343.00 340,029.00
4 Pas. Dinding Keramik WC Asia Tile 20/25 ( sejenis ) 14.40 m2 122,427.00 1,762,948.80
5 Pas. Lis plafond 222.000 m' 17,500.00 3,885,000.00
19,203,600.25

VIII PEKERJAAN ELEKTRIKAL

1 Pas. Titik lampu 10.000 ttk 174,255.00 1,742,550.00
2 Pas. Titik stop kontak 10.000 ttk 183,605.00 1,836,050.00
3 Pas. Stop kontak 10.000 bh 13,500.00 135,000.00
4 Pas. Lampu Essential 8 watt 10.000 bh 22,500.00 225,000.00
5 Pas. MCB di lantai I 2.000 bh 250,000.00 500,000.00
4,438,600.00

IX PEKERJAAN FINISHING
1 Cat dinding 415.280 m2 18,185.00 7,551,866.80
2 Cat dak 130.500 m2 18,185.00 2,373,142.50
3 Cat list plafond 13.320 m2 27,285.00 363,436.20
4 Politur Kusen, daun pintu dan jendela 40.320 m2 51,675.00 2,083,536.00
12,371,981.50
1 2 3 4 5 6

7 Cat list dan listplank baru #VALUE! m2 25,712.50 -

7 Acian kolom, balok dan pelat bagian bawah 732.778 m2 #REF! -

5 Pek. Beton pondasi setempat kolom tangga Fe 200 0.500 m3 3,224,500.00 -

6 Pek. Beton kolom tangga 20x20 Fe 220 0.280 m3 #REF! -
7 Pek. Beton balok tangga 20/30 Fe 125 0.180 m3 4,155,562.50 -
8 Pek. Beton pondasi tangga Fe 180 0.450 m3 3,063,050.00 -
9 Pek. Beton tangga Fe 175 3.193 m3 4,006,625.00 -

3 Pek. Beton kolom 20/25 Fe 180 10.500 m3 3,542,300.00 -

4 Pek. Beton ring 20x25 Fe 220 10.010 m3 4,922,450.00 -
5 Pek. Beton konsol 20x25 Fe 220 1.813 m3 4,922,450.00 -
5 Pek. Beton tangga Fe 120 0.929 m3 3,764,450.00 3,497,174.05
VI PEKERJAAN KUSEN, PINTU, JENDELA DAN VENTILASI
1 Pek. Kusen kamper m3 7,590,000.00 -
2 Pek. Pintu panil kamper m2 388,000.00 -
3 Pas. Kusen pintu, ventilasi dan jendela lama bh 50,000.00 -
4 Pas. Daun jendela kamper m2 327,500.00 -
5 Pas. Kaca 5 m untuk daun jendela m2 102,050.00 -
6 Pas. Papan ram m' #REF! #REF!
7 Pas. Besi ventilasi m2 45,000.00 -
8 Pas. Kaca mati 5 mm m2 102,050.00 -
#REF!
VII PEKERJAAN PENGGANTUNG DAN PENGUNCI
1 2 3 4 5 6
2 Pas. Kunci 2 slaag bh 108,350.00 -
3 Pas. Engsel pintu bh 13,900.00 -
4 Pas. Engsel jendela baru bh 10,600.00 -
5 Pas. Grendel jendela bh 19,650.00 -
6 Pas. Kait angin jendela bh 18,400.00 -
-
5 Pas. Papan kolong plafond (2 rg kelas) 36.833 m' #REF! #REF!

D PENANGKAL PETIR
1 Service penangkal petir ls 100,000.00 -
-

1 Pembongkaran atap genteng lama 2,231.705 m2 1,250.00 -

2 Bongkar atap asbes 33.116 m2 1,000.00 -
5 Bongkar usuk 25% 557.926 m2 1,500.00 -
6 Bongkar reng 100% 2,231.705 m2 1,250.00 -

5 Pas. Keramik plin lt I dan II 10x30 52.800 m2 10,453.43 551,940.96

5 Pas. Keramik 30x30 nonslip 156.000 m2 116,882.27 -

1 Pas. Kunci pintu 2 slaag pintu 22.000 bh 108,350.00 2,383,700.00

B SENDERAN
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi Pekerjaan 1.000 ls 200,000.00 200,000.00
200,000.00
II PEMBUATAN SENDERAN TYPE A ( 44,75 M' )
1 Pengukuran Pemasangan Papan bowplank 13.430 m' 49,290.00 661,964.70
2 Galian tanah pondasi senderan 31.330 m3 14,000.00 438,620.00
3 Urugan pasir bawah pasangan 3.130 m3 130,500.00 408,465.00
4 Pas. Batu kali 1pc : 5psr 95.730 m3 357,944.00 34,265,979.12
5 Pek. Siar 1pc : 2psr 115.900 m2 14,438.00 1,673,364.20
6 Plesteran permukaan senderan 1pc : 2psr 22.380 m2 23,884.00 534,523.92
7 Urugan tanah 139.840 m3 167,500.00 23,423,200.00
61,406,116.94
III PEMBUATAN SENDERAN TYPE B ( 23,51 M' )
1 Pengukuran Pemasangan Papan bowplank 7.050 m' 49,290.00 347,494.50
1 2 3 4 5 6
2 Galian tanah pondasi senderan 36.670 m3 14,000.00 513,380.00
3 Urugan pasir bawah pasangan 2.300 m3 130,500.00 300,150.00
4 Pas. Batu kali 1pc : 5psr 108.250 m3 357,944.00 38,747,438.00
5 Pek. Siar 1pc : 2psr 102.270 m2 14,438.00 1,476,574.26
6 Plesteran permukaan senderan 1pc : 3psr 11.760 m2 23,884.00 280,875.84
7 Urugan tanah 127.840 m3 167,500.00 21,413,200.00
63,079,112.60
IV PEKERJAAN LAIN-LAIN
1 Pembersihan akhir 1.000 ls 200,000.00 200,000.00
200,000.00
1 2 3 4 5 6

3 Bongkar rangka plafond (4 rg kelas) 420.080 m2 1,250.00 525,100.00

 Computer
estimation

13.00
20,250,000.00

18,331,562.00

235,197,557.96
871,102.07

23,171,908.16 pondasi 81

dpt 72
slof bm 61.000
blk ind 110.000
220.000
blk ank 220.000
btk ful 152.000
btk0.5 108.000
basemen 90.000
lt 1 180.000
lt2 99,924,160.563

102,214,491.20 117000000
120,546,053.20
1,339,400.59

4.39 #VALUE!
456.81

30,004,849.84

ksn 358

17,062,577.00
 Computer
estimation

135
202500

8,397,988.00 ### jml

19,203,600.25

4,438,600.00

90
117000000 225000000
12,371,981.50 207000000

235,197,557.96 2,613,306.20
 Computer
estimation

200,000.00

61,406,116.94

63,079,112.60

200,000.00
 REKAPITULASI RENCANA ANGGARAN BIAYA ( R A B )
Pekerjaan : Pembangunan Rumah Tinggal Lt II ( Finishing lt I )
Lokasi : Jln Taman Putri
Pemilik : Bpk Alit

NO. URAIAN PEKERJAAN SAT JUMLAH

I PEKERJAAN PENGUKURAN,GALIAN DAN URUGAN Rp 18,331,562.00

II PEKERJAAN PASANGAN Rp 23,171,908.16
III PEKERJAAN BETON Rp 102,214,491.20
IV PEKERJAAN PLESTERAN DAN ACIAN Rp 30,004,849.84
V PEKERJAAN KUZEN, PINTU DAN JENDELA Rp 17,062,577.00
VI PEKERJAAN PLUMBING DAN SANITAIR Rp 8,397,988.00
VII PEKERJAAN LANTAI Rp 19,203,600.25
VIII PEKERJAAN ELEKTRIKAL Rp 4,438,600.00
IX PEKERJAAN FINISHING Rp 12,371,981.50
REALCOST Rp 235,197,557.96

DIBULATKAN Rp 235,197,000.00

Terbilang : DUA RATUS TIGA PULUH LIMA JUTA SERATUS SEMBILAN PULUH TUJUH RIBU RUPIAH
 Mengetahui :
An. Kepala Dinas PU. Provinsi Bali
Kepala Sub Dinas Tata Ruang dan Permukiman

IR. I DEWA PUTU PUNIA ASA, MT

NIP. 110 036 566
QC

#VALUE!
 DAFTAR ANALISA
HARGA HARGA ( Rp)
NO U R A I A N
SATUAN (RP) UPAH BAHAN
1 2 3 4 5
1 1 M' Pengukuran dan pemasangan papan bouplank
0.0120 M3 Usuk meranti 5/7 1,979,000.00 - 23,748.00
0.0200 KG Paku biasa 2"-5" 16,000.00 - 320.00
0.0070 M3 Papan Meranti 3/20 2,899,000.00 - 20,293.00
0.1000 OH Tukang kayu 42,500.00 4,250.00 -
0.0100 OH Kepala tukang kayu 50,000.00 500.00 -
0.1000 OH Pekerja 32,500.00 3,250.00 -
0.0050 OH Mandor 60,000.00 300.00 -
8,300.00 44,361.00
2 1 M3 Galian tanah biasa sedalam 1 m'
0.4000 OH Pekerja 32,500.00 13,000.00 -
0.0400 OH Mandor 60,000.00 2,400.00 -
15,400.00 -
3 1 M3 Galian tanah biasa sedalam 2 m'
0.5260 OH Pekerja 32,500.00 17,095.00 -
0.0526 OH Mandor 60,000.00 3,156.00 -
20,251.00 -
4 1 M3 Galian tanah biasa sedalam 3
0.7350 OH Pekerja 32,500.00 23,887.50 -
0.0730 OH Mandor 60,000.00 4,380.00 -
28,267.50 -
5 1 M3 Urugan tanah kembali
0.1920 OH Pekerja 32,500.00 6,240.00 -
0.0190 OH Mandor 60,000.00 1,140.00 -
7,380.00 -
6 1 M3 Urugan lime stone dipadatkan
1.2000 M3 lime stone 120,000.00 - 144,000.00
0.5000 OH Pekerja 32,500.00 16,250.00 -
0.0500 OH Mandor 60,000.00 3,000.00 -
19,250.00 144,000.00
7 1 M3 Urugan pasir dengan penyiraman
1.2000 M3 Pasir urug 100,000.00 - 120,000.00
0.3000 OH Pekerja 32,500.00 9,750.00 -
0.0100 OH Mandor 60,000.00 600.00 -
10,350.00 120,000.00
8 1 M3 Pasangan batu kosong
1.2000 M3 Batu kali 150,000.00 - 180,000.00
0.3000 M3 Pasir urug 100,000.00 - 30,000.00
0.3900 OH Tukang batu 42,500.00 16,575.00 -
0.0390 OH Kepala tukang batu 50,000.00 1,950.00 -
0.7800 OH Pekerja 32,500.00 25,350.00 -
0.0390 OH Mandor 60,000.00 2,340.00 -
46,215.00 210,000.00
9 1 M3 Pasangan batu kali 1pc : 5ps
1.1000 M3 Batu kali 150,000.00 - 165,000.00
136.0000 KG Semen portland 1,000.00 - 136,000.00
0.5440 M3 Pasir pasang 164,000.00 - 89,216.00
0.6000 OH Tukang batu 42,500.00 25,500.00 -
0.0600 OH Kepala tukang batu 50,000.00 3,000.00 -
1.5000 OH Pekerja 32,500.00 48,750.00 -
0.0750 OH Mandor 60,000.00 4,500.00 -
81,750.00 390,216.00
10 Beton bertulang
a Beton bertulang K 175 1pc:2psr:3krl
232.0000 KG Semen portland 1,000.00 - 232,000.00
0.5200 M3 Pasir cor 137,000.00 - 71,240.00
0.7800 M3 Kerikil 164,000.00 - 127,920.00
1.6500 OH Pekerja 32,500.00 53,625.00 -
0.2500 OH Tukang batu 42,500.00 10,625.00 -
0.0250 OH Kepala tukang batu 50,000.00 1,250.00 -
1 2 3 4 5
0.0800 OH Mandor 60,000.00 4,800.00 -
70,300.00 431,160.00
1 2 3 4 5
b 1 Kg Pembesian dengan besi polos / ulir
1.0500 KG Besi beton 14,000.00 - 14,700.00
0.0150 KG Kawat ikat 15,610.00 - 234.15
0.0070 OH Pekerja 32,500.00 227.50 -
0.0070 OH Tukang besi 42,500.00 297.50 -
0.0007 OH Kepala tukang besi 55,000.00 38.50 -
0.0003 OH Mandor 60,000.00 18.00 -
581.50 14,934.15
c 1 M2 Pekerjaan bekisting
0.0450 M3 Kayu terentang 3,000,000.00 - 135,000.00
0.3000 KG Paku biasa 2"-5" 16,000.00 - 4,800.00
0.1000 LTR Minyak bekisting 11,000.00 - 1,100.00
0.3000 OH Pekerja 32,500.00 9,750.00 -
0.2600 OH Tukang kayu 42,500.00 11,050.00 -
0.0260 OH Kep. Tukang kayu 50,000.00 1,300.00 -
0.0050 OH Mandor 60,000.00 300.00 -
22,400.00 140,900.00
1.0000 M3 Pek. Beton bertulang K175
1.0000 M3 beton bertulang K175 dg besi 100 kg 501,460.00
100.0000 KG Bahan besi beton 1,551,565.00
10.0000 M2 Bekisting 1,633,000.00

11 Beton tak bertulang

a 1 M3 Beton rabat 1pc : 3ps : 5krl
0.9100 M3 Kerikil 164,000.00 - 149,240.00
0.5400 M3 Pasir beton 137,000.00 - 73,980.00
181.6000 KG Portland cement 1,000.00 - 181,600.00
0.5000 OH Tukang batu 42,500.00 21,250.00 -
0.0500 OH Kep. tukang batu 50,000.00 2,500.00 -
6.0000 OH Pekerja 32,500.00 195,000.00 -
0.3000 OH Mandor 60,000.00 18,000.00 -
236,750.00 404,820.00
12 1 M2 Pasangan lantai keramik granite 60/60
4.0000 BH Keramik granite 60/60 50,000.00 - 200,000.00
11.3800 KG Semen portland 1,000.00 - 11,380.00
0.0420 M3 Pasir pasang 164,000.00 - 6,888.00
1.5000 KG Semen warna 7,000.00 - 10,500.00
0.3500 OH Tukang batu 42,500.00 14,875.00 -
0.0350 OH Kepala tukang batu 50,000.00 1,750.00 -
0.6200 OH Pekerja 32,500.00 20,150.00 -
0.0300 OH Mandor 60,000.00 1,800.00 -
38,575.00 228,768.00
13 1 M2 Pasangan keramik platinum 60/60
4.0000 BH Keramik platinum 60/60 12,500.00 - 50,000.00
9.3000 KG Semen portland 1,000.00 - 9,300.00
0.0180 M3 Pasir pasang 164,000.00 - 2,952.00
1.5000 KG Semen warna 7,000.00 - 10,500.00
0.4500 OH Tukang batu 42,500.00 19,125.00 -
0.0450 OH Kepala tukang batu 50,000.00 2,250.00 -
0.6000 OH Pekerja 32,500.00 19,500.00 -
0.0300 OH Mandor 60,000.00 1,800.00 -
42,675.00 72,752.00
14 1 M2 Pasangan dinding keramik 20x25
20.0000 BH Keramik 20x20 KW I Asia Tile 1,850.00 - 37,000.00
9.3000 KG Semen portland 1,000.00 - 9,300.00
0.0180 M3 Pasir pasang 164,000.00 - 2,952.00
1.5000 KG Semen warna 7,000.00 - 10,500.00
0.4500 OH Tukang batu 42,500.00 19,125.00 -
0.0450 OH Kepala tukang batu 50,000.00 2,250.00 -
0.6000 OH Pekerja 32,500.00 19,500.00 -
0.0300 OH Mandor 60,000.00 1,800.00 -
42,675.00 59,752.00
1 2 3 4 5
15 1 M2 Pasangan lantai keramik 20x20
25.0000 BH Keramik 20x20 KW I Asia Tile 1,440.00 - 36,000.00
11.3800 KG Semen portland 1,000.00 - 11,380.00
0.0420 M3 Pasir pasang 164,000.00 - 6,888.00
1.5000 KG Semen warna 7,000.00 - 10,500.00
0.3500 OH Tukang batu 42,500.00 14,875.00 -
0.0350 OH Kepala tukang batu 50,000.00 1,750.00 -
0.6200 OH Pekerja 32,500.00 20,150.00 -
0.0300 OH Mandor 60,000.00 1,800.00 -
38,575.00 64,768.00
16 1 M' Plin Keramik 10x600 cm
0.3500 BH Plin keramik 10x60 50,000.00 - 17,500.00
1.6500 KG Semen portland 1,000.00 - 1,650.00
0.0032 M3 Pasir pasang 164,000.00 - 524.80
0.1000 KG Semen warna 7,000.00 - 700.00
0.0600 OH Tukang batu 42,500.00 2,550.00 -
0.0300 OH Kepala tukang batu 50,000.00 1,500.00 -
0.0030 OH Pekerja 32,500.00 97.50 -
0.0030 OH Mandor 60,000.00 180.00 -
4,327.50 20,374.80
1 M' Plin Keramik 10x600 cm
0.3500 BH Plin keramik 10x60 12,500.00 - 4,375.00
1.6500 KG Semen portland 1,000.00 - 1,650.00
0.0032 M3 Pasir pasang 164,000.00 - 524.80
0.1000 KG Semen warna 42.00 - 4.20
0.0600 OH Tukang batu 50,000.00 3,000.00 -
0.0300 OH Kepala tukang batu 50,000.00 1,500.00 -
0.0030 OH Pekerja 32,500.00 97.50 -
0.0030 OH Mandor 60,000.00 180.00 -
4,777.50 6,554.00
19 1 M2 Plesteran 1pc : 5ps t = 1,5 cm
4.3200 KG Semen portland 1,000.00 - 4,320.00
0.0220 M3 Pasir pasang 164,000.00 - 3,608.00
0.1500 OH Tukang batu 42,500.00 6,375.00 -
0.0150 OH Kepala tukang batu 50,000.00 750.00 -
0.2000 OH Pekerja 32,500.00 6,500.00 -
0.0100 OH Mandor 60,000.00 600.00 -
14,225.00 7,928.00
20 1 M2 Plesteran tembok 1pc : 2ps t = 1,5 cm
8.5200 KG Semen portland 1,000.00 - 8,520.00
0.0170 M3 Pasir pasang 164,000.00 - 2,788.00
0.1500 OH Tukang batu 42,500.00 6,375.00 -
0.0150 OH Kepala tukang batu 50,000.00 750.00 -
0.2000 OH Pekerja 32,500.00 6,500.00 -
0.0100 OH Mandor 60,000.00 600.00 -
14,225.00 11,308.00
21 1 M2 Plester siar/sos halus 1pc : 2psr
4.3200 KG Sement portland 1,000.00 - 4,320.00
0.0160 M3 Pasir pasang 164,000.00 - 2,624.00
0.1500 OH Pekerja 32,500.00 - 4,875.00
0.0700 OH Tukang batu 42,500.00 2,975.00 -
0.0070 OH Kepala tukang batu 50,000.00 350.00 -
0.0080 OH Mandor 60,000.00 480.00 -
3,805.00 11,819.00
1 2 3 4 5
22 1 M2 Pasangan batako
12.5000 BH Batako 1,700.00 - 21,250.00
7.5000 KG Semen Portland 1,000.00 - 7,500.00
0.0270 M3 Pasir Pasang 164,000.00 - 4,428.00
0.3200 OH Pekerja 32,500.00 10,400.00 -
0.1000 OH Tukang batu 42,500.00 4,250.00 -
0.0100 OH Kepala tukang batu 50,000.00 500.00 -
0.0150 OH Mandor 60,000.00 900.00 -
16,050.00 33,178.00
23 1 M2 Pekerjaan acian dengan PC
7.0000 KG Portland Cement 1,000.00 - 7,000.00
0.1400 OH Tukang labur/cat 42,500.00 5,950.00 -
0.0150 OH Kep. tukang labur/cat 50,000.00 750.00 -
0.2000 OH Pekerja 32,500.00 6,500.00 -
0.0020 OH Mandor 60,000.00 120.00 -
13,320.00 7,000.00
24 1 M2 Pekerjaan acian dengan mil
0.100 ZAK Mil 12,000.00 - 1,200.00
1.000 KG PC 50 Kg 1,000.00 - 1,000.00
0.075 OH Tukang cat 42,500.00 3,187.50 -
0.007 OH Kepala tukang cat 50,000.00 350.00 -
0.100 OH Pekerja 32,500.00 3,250.00 -
0.010 OH Mandor 60,000.00 600.00 -
7,387.50 2,200.00
25 1 M3 Pek. Kusen pintu dan jendela kamper
1.2000 M3 Kayu kamper balok 8/12 6,200,000.00 - 7,440,000.00
18.0000 OH Tukang kayu 42,500.00 765,000.00 -
2.0000 OH Kep. tukang kayu 55,000.00 110,000.00 -
6.0000 OH Pekerja 32,500.00 195,000.00 -
0.3000 OH Mandor 60,000.00 18,000.00 -
1,088,000.00 7,440,000.00
1 M3 Pek. Kusen pintu dan jendela kamper balok 6/12 5,965,000.00 1,088,000.00 7,158,000.00
1 M3 Pek. Kusen pintu dan jendela kruing balok 6/12 4,739,000.00 1,088,000.00 5,686,800.00

40 1 M2 Pek. Pintu Panil Kayu Kamper

0.0400 M3 Kayu Kamper papan 3 / 20 6,300,000.00 - 252,000.00
1.0000 Oh Pekerja 32,500.00 32,500.00 -
2.5000 Oh Tukang Kayu 42,500.00 106,250.00 -
0.2500 OH Kepala tukang kayu 55,000.00 13,750.00 -
0.0500 OH Mandor 60,000.00 3,000.00 -
155,500.00 252,000.00

44 1 M2 Pekerjaan plafond gypsum

1.1000 LBR gypsum 65,000.00 - 71,500.00
0.0600 KG Paku biasa 2"-5" 15,000.00 - 900.00
0.3200 OH Tukang kayu 42,500.00 13,600.00 -
0.0320 OH Kep. tukang kayu 55,000.00 1,760.00 -
0.1800 OH Pekerja 32,500.00 5,850.00 -
0.0090 OH Mandor 60,000.00 540.00 -
21,750.00 72,400.00
45 1 Bh engsel untuk pintu
1.0000 BH Engsel pintu 9,000.00 - 9,000.00
0.1500 OH Tukang besi 42,500.00 6,375.00 -
0.0150 OH Kepala tukang besi 50,000.00 750.00 -
0.0150 OH Pekerja 32,500.00 487.50 -
0.0008 OH Mandor 60,000.00 45.00 -
7,657.50 9,000.00
47 1 Bh pasangan kunci tanam besar (2 x putar)
1.0000 BH Kunci tanam 98,000.00 - 98,000.00
0.5000 OH Tukang besi 42,500.00 21,250.00 -
0.0500 OH Kepala tukang besi 50,000.00 2,500.00 -
0.0600 OH Pekerja 32,500.00 1,950.00 -
0.0030 OH Mandor 60,000.00 180.00 -
1 2 3 4 5
25,880.00 98,000.00
49 1 Bh pasangan espanolet
1.0000 Bh Espanolet 39,000.00 - 39,000.00
0.0150 OH Pekerja 32,500.00 487.50 -
0.1500 OH Tukang besi 42,500.00 6,375.00 -
0.0150 OH Kepala tukang besi 50,000.00 750.00 -
0.0008 OH Mandor 60,000.00 48.00 -
7,660.50 39,000.00
50 1 Bh Pasangan kait angin
1.0000 BH Kait angin 10,000.00 - 10,000.00
0.0150 OH Pekerja 32,500.00 487.50 -
0.1500 OH Tukang besi 42,500.00 6,375.00 -
0.0150 OH Kepala tukang besi 50,000.00 750.00 -
0.0008 OH Mandor 60,000.00 48.00 -
7,660.50 10,000.00
1 2 3 4 5
51 1 M2 Pek. Mengecat tembok baru 1x plamir, 1x lapis cat dasar, 2x cat penutup
0.1000 KG Plamur tembok 12,000.00 - 1,200.00
0.1000 KG Cat tembok/cat dasar vinilek 16,000.00 - 1,600.00
0.2600 KG Cat tembok/cat penutup vinilek 2x 16,000.00 - 4,160.00
0.0630 OH Tukang cat 42,500.00 2,677.50 -
0.0063 OH Kepala Tukang cat 50,000.00 315.00 -
0.0200 OH Pekerja 32,500.00 650.00 -
0.0025 OH Mandor 60,000.00 150.00 -
3,792.50 6,960.00
1 M2 Pek. Mengecat tembok baru 1x plamir, 1x lapis cat dasar, 2x cat penutup
0.1000 KG Plamur tembok 12,000.00 - 1,200.00
0.1000 KG Cat tembok/cat dasar dulux 64,000.00 - 6,400.00
0.2600 KG Cat tembok/cat penutup dulux 2x 64,000.00 - 16,640.00
0.0630 OH Tukang cat 42,500.00 2,677.50 -
0.0063 OH Kepala Tukang cat 50,000.00 315.00 -
0.0200 OH Pekerja 32,500.00 650.00 -
0.0025 OH Mandor 60,000.00 150.00 -
3,792.50 24,240.00

53 1 M2 Pekerjaan polituran
0.100 Ltr Politur Ultra 42,000.00 - 4,200.00
0.150 Ltr Impra wood filler 44,500.00 - 6,675.00
0.200 Ltr Thiner 20,000.00 - 4,000.00
0.500 Lbr Amplas 2,000.00 - 1,000.00
0.350 Hr Tukang cat 42,500.00 14,875.00 -
0.005 Hr Kepala tukang cat 50,000.00 250.00 -
0.500 Hr Pekerja 32,500.00 16,250.00 -
0.001 Hr Mandor 60,000.00 60.00 -
31,435.00 15,875.00
51 Memasang 1 bh kloset duduk
1.0000 BH Kolset duduk 1,171,000.00 - 1,171,000.00
6% x hrg closet Perlengkapan 70,260.00 - 70,260.00
3.3000 OH Pekerja 32,500.00 107,250.00
1.1000 OH Tukang batu 42,500.00 46,750.00
0.0010 OH Kepala tukang batu 50,000.00 50.00
0.1600 OH Mandor 60,000.00 9,600.00
163,650.00 1,241,260.00
55 Memasang 1 M' pipa PVC AW Ø 1/2"
1.2000 M' Pipa PVC 5,250.00 - 6,300.00
35% x hrg pipa Perlengkapan 1,837.50 - 1,837.50
0.0600 OH Tukang batu 42,500.00 2,550.00 -
0.0060 OH Kepala tukang batu 50,000.00 300.00 -
0.0360 OH Pekerja 32,500.00 1,170.00 -
0.0018 OH Mandor 60,000.00 108.00 -
4,128.00 8,137.50
25 Memasang 1 M' pipa PVC AW Ø 2"
1.2000 M' Pipa PVC 23,000.00 - 27,600.00
35% x hrg pipa Perlengkapan 8,050.00 - 8,050.00
0.0900 OH Tukang batu 42,500.00 3,825.00 -
0.0090 OH Kepala tukang batu 50,000.00 450.00 -
0.0540 OH Pekerja 32,500.00 1,755.00 -
0.0027 OH Mandor 60,000.00 162.00 -
6,192.00 35,650.00
26 Memasang 1 M' pipa PVC AW Ø 4"
1.2000 M' Pipa PVC 62,000.00 - 74,400.00
35% x hrg pipa Perlengkapan 21,700.00 - 21,700.00
0.1350 OH Tukang batu 42,500.00 5,737.50 -
0.0135 OH Kepala tukang batu 50,000.00 675.00 -
0.0810 OH Pekerja 32,500.00 2,632.50 -
0.0041 OH Mandor 60,000.00 243.00 -
9,288.00 96,100.00
a Beton bertulang dengan mutu K 225
388.0000 KG Semen portland 1,000.00 - 388,000.00
1 2 3 4 5
0.6500 M3 Pasir cor 137,000.00 - 89,050.00
0.6500 M3 Kerikil 164,000.00 - 106,600.00
6.0000 OH Pekerja 32,500.00 195,000.00 -
1.0000 OH Tukang batu 42,500.00 42,500.00 -
0.1000 OH Kepala tukang batu 50,000.00 5,000.00 -
0.3000 OH Mandor 60,000.00 18,000.00 -
260,500.00 583,650.00
b Beton bertulang K 175 1pc:2psr:3krl
232.0000 KG Semen portland 1,000.00 - 232,000.00
0.5200 M3 Pasir cor 137,000.00 - 71,240.00
0.7800 M3 Kerikil 164,000.00 - 127,920.00
1.6500 OH Pekerja 32,500.00 53,625.00 -
0.2500 OH Tukang batu 42,500.00 10,625.00 -
0.0250 OH Kepala tukang batu 50,000.00 1,250.00 -
0.0800 OH Mandor 60,000.00 4,800.00 -
70,300.00 431,160.00
c 1 Kg Pembesian dengan besi polos / ulir
1.0500 KG Besi beton 12,850.00 - 13,492.50
0.0150 KG Kawat ikat 15,610.00 - 234.15
0.0070 OH Pekerja 32,500.00 227.50 -
0.0070 OH Tukang besi 42,500.00 297.50 -
0.0007 OH Kepala tukang besi - - -
0.0003 OH Mandor 60,000.00 18.00 -
543.00 13,726.65
d 1 M2 Pasang bekisting untuk pondasi struktur 2 x pakai
0.0400 M3 Kayu terentang 3,000,000.00 - 120,000.00
0.3000 KG Paku biasa 2"-5" 16,000.00 - 4,800.00
0.1000 LTR Minyak bekisting 11,000.00 - 1,100.00
0.3000 OH Pekerja 32,500.00 9,750.00 -
0.2600 OH Tukang kayu 42,500.00 11,050.00 -
0.0260 OH Kep. Tukang kayu - - -
0.0050 OH Mandor 60,000.00 300.00 -
21,100.00 125,900.00
e 1 M2 Pasang bekisting untuk sloop struktur 2 x pakai
0.0450 M3 Kayu terentang 3,000,000.00 - 135,000.00
0.3000 KG Paku biasa 2"-5" 16,000.00 - 4,800.00
0.1000 LTR Minyak bekisting 11,000.00 - 1,100.00
0.3000 OH Pekerja 32,500.00 9,750.00 -
0.2600 OH Tukang kayu 42,500.00 11,050.00 -
0.0260 OH Kep. Tukang kayu - - -
0.0050 OH Mandor 60,000.00 300.00 -
21,100.00 140,900.00
f 1 M2 Pasang bekisting untuk kolom struktur 2 x pakai
0.0400 M3 Kayu terentang 3,000,000.00 - 120,000.00
0.4000 KG Paku biasa 2"-5" 16,000.00 - 6,400.00
0.2000 LTR Minyak bekisting 11,000.00 - 2,200.00
0.0150 M3 Kayu usuk meranti 4/6 989,500.00 14,842.50 -
0.3500 LBR Plywood tebal 9 mm 33,500.00 11,725.00 -
2.0000 BTG Dolken kayu 8"-10"/4m 7,500.00 15,000.00 -
0.3000 OH Pekerja 32,500.00 9,750.00 -
0.3300 OH Tukang kayu 42,500.00 14,025.00 -
0.0330 OH Kep. Tukang kayu - - -
0.0060 OH Mandor 60,000.00 360.00 -
65,702.50 128,600.00
g 1 M2 Pasang bekisting untuk ring struktur 1 x pakai
0.0400 M3 Kayu terentang 3,000,000.00 - 120,000.00
0.4000 KG Paku biasa 2"-5" 16,000.00 - 6,400.00
0.2000 LTR Minyak bekisting 11,000.00 - 2,200.00
0.0180 M3 Kayu usuk meranti 4/6 1,979,000.00 35,622.00 -
0.3500 LBR Plywood tebal 9 mm 67,000.00 23,450.00 -
2.0000 Btg Dolken kayu 8"-10"/4m 15,000.00 30,000.00 -
0.3200 OH Pekerja 32,500.00 10,400.00 -
0.3300 OH Tukang kayu 42,500.00 14,025.00 -
0.0330 OH Kep. Tukang kayu - - -
0.0060 OH Mandor 60,000.00 360.00 -
113,857.00 128,600.00
h 1 M2 Pasang bekisting untuk balok struktur 1 x pakai
1 2 3 4 5
0.0400 M3 Kayu terentang 3,000,000.00 - 120,000.00
0.4000 KG Paku biasa 2"-5" 16,000.00 - 6,400.00
0.2000 LTR Minyak bekisting 11,000.00 - 2,200.00
0.0180 M3 Kayu usuk 4/6 meranti 1,979,000.00 35,622.00 -
0.3500 LBR Plywood tebal 9 mm 67,000.00 23,450.00 -
2.0000 BTG Dolken kayu 8"-10"/4m 15,000.00 30,000.00 -
0.3200 OH Pekerja 32,500.00 10,400.00 -
0.3300 OH Tukang kayu 42,500.00 14,025.00 -
0.0330 OH Kep. Tukang kayu - - -
0.0060 OH Mandor 60,000.00 360.00 -
113,857.00 128,600.00
i 1 M2 Pasang bekisting untuk lantai struktur 1 x pakai
0.0400 M3 Kayu terentang 3,000,000.00 - 120,000.00
0.4000 Kg Paku biasa 2"-5" 16,000.00 - 6,400.00
0.2000 ltr Minyak bekisting 11,000.00 - 2,200.00
0.0150 M3 Kayu usuk 4/6 meranti 1,979,000.00 29,685.00 -
0.3500 Lbr Plywood tebal 9 mm 67,000.00 23,450.00 -
6.0000 Btg Dolken kayu 8"-10"/4m 15,000.00 90,000.00 -
0.3200 OH Pekerja 32,500.00 10,400.00 -
0.3300 OH Tukang kayu 42,500.00 14,025.00 -
0.0330 OH Kep. Tukang kayu - - -
0.0060 OH Mandor 60,000.00 360.00 -
167,920.00 128,600.00
j 1 M2 Pasang bekisting untuk tangga 1 x pakai
0.0300 M3 Kayu terentang 3,000,000.00 - 90,000.00
0.4000 Kg Paku biasa 2"-5" 16,000.00 - 6,400.00
0.1500 ltr Minyak bekisting 11,000.00 - 1,650.00
0.0150 M3 Kayu usuk 4/6 1,979,000.00 29,685.00 -
0.3500 Lbr Plywood tebal 9 mm 67,000.00 23,450.00 -
2.0000 Btg Dolken kayu 8"-10"/4m 15,000.00 30,000.00 -
0.3200 OH Pekerja 32,500.00 10,400.00 -
0.3300 OH Tukang kayu 42,500.00 14,025.00 -
0.0330 OH Kep. Tukang kayu - - -
0.0060 OH Mandor 60,000.00 360.00 -
107,920.00 98,050.00
1.0000 M3 Pek. Beton bertulang K175
1.0000 M3 beton bertulang K175 balok dg besi 80kg 501,460.00
80.0000 Kg Bahan besi beton 1,141,572.00
10.0000 m2 Bekisting 2,424,570.00

1.0000 M3 beton bertulang K175 kolom dg besi 100kg 501,460.00

100.0000 Kg Bahan besi beton 1,426,965.00
10.0000 m2 Bekisting 1,943,025.00

1.0000 M3 beton bertulang K175 ring dg besi 100 kg 501,460.00

100.0000 Kg Bahan besi beton 1,426,965.00
10.0000 m2 Bekisting 2,424,570.00

1.0000 M3 beton bertulang K175 sloop dg besi 100kg 501,460.00

100.0000 Kg Bahan besi beton 1,426,965.00
10.0000 m2 Bekisting 2,965,200.00

1.0000 M3 beton bertulang K175 pelat dg besi 100kg 501,460.00

80.0000 Kg Bahan besi beton 1,141,572.00
10.0000 m2 Bekisting 2,965,200.00

1.0000 M3 Pek. Beton bertulang K225

1.0000 M3 beton bertulang K225 listpalnk dg besi 90kg 844,150.00
90.0000 Kg Bahan besi beton 1,284,268.50
10.0000 m2 Bekisting 2,965,200.00
1.0000 M3 beton bertulang K225 pelat lantai dg besi 110kg 844,150.00
110.0000 Kg Bahan besi beton 1,569,661.50
10.0000 m2 Bekisting 2,965,200.00
1.0000 M3 beton bertulang K225 ring dg besi 115 kg 844,150.00
115.0000 Kg Bahan besi beton 1,641,009.75
10.0000 m2 Bekisting 2,424,570.00
1 2 3 4 5
1.0000 M3 beton bertulang K225 ring dg besi 245kg 844,150.00
245.0000 Kg Bahan besi beton 3,496,064.25
10.0000 m2 Bekisting 2,424,570.00

1.0000 M3 beton bertulang K225 balok dg besi 195 kg 844,150.00

195.0000 Kg Bahan besi beton 2,782,581.75
10.0000 m2 Bekisting 2,424,570.00

1.0000 M3 beton bertulang K225 tangga dg besi 200 kg 844,150.00

200.0000 Kg Bahan besi beton 2,853,930.00
10.0000 m2 Bekisting 2,059,700.00

1.0000 M3 beton bertulang K225 balok dg besi 215 kg 844,150.00

215.0000 Kg Bahan besi beton 3,067,974.75
10.0000 m2 Bekisting 2,424,570.00

1.0000 M3 beton bertulang K225 sloop dg besi 185 kg 844,150.00

185.0000 Kg Bahan besi beton 2,639,885.25
10.0000 m2 Bekisting 1,620,000.00

1.0000 M3 beton bertulang K225 sloop dg besi 240 kg 844,150.00

240.0000 Kg Bahan besi beton 3,424,716.00
10.0000 m2 Bekisting 1,620,000.00

1.0000 M3 beton bertulang K225 kolom dg besi 245kg 844,150.00

245.0000 Kg Bahan besi beton 3,496,064.25
10.0000 m2 Bekisting 1,943,025.00

1.0000 M3 beton bertulang K225 kolom dg besi 290kg 844,150.00

290.0000 Kg Bahan besi beton 4,138,198.50
10.0000 m2 Bekisting 1,943,025.00

1.0000 M3 beton pondasi bertulang K225 dg besi 200kg 844,150.00

200.0000 Kg Bahan besi beton 2,853,930.00
10.0000 m2 Bekisting 1,470,000.00

1.0000 M3 beton bertulang K225 kolom dg besi 240kg 844,150.00

240.0000 Kg Bahan besi beton 3,424,716.00
10.0000 m2 Bekisting 1,943,025.00

1.0000 M3 beton bertulang K225 balok dg besi 200 kg 844,150.00

200.0000 Kg Bahan besi beton 2,853,930.00
10.0000 m2 Bekisting 2,424,570.00

1.0000 M3 beton bertulang K225 pondasi dg besi 140 kg 844,150.00

140.0000 Kg Bahan besi beton 1,997,751.00
10.0000 m2 Bekisting 1,470,000.00

1.0000 M3 beton bertulang K225 tangga dg besi 200 kg 844,150.00

200.0000 Kg Bahan besi beton 2,853,930.00
10.0000 m2 Bekisting 2,059,700.00
JML HARGA (Rp)
6

23,748.00
320.00
20,293.00
4,250.00
500.00
3,250.00
300.00
52,661.00

13,000.00
2,400.00
15,400.00

17,095.00
3,156.00
20,251.00

23,887.50
4,380.00
28,267.50

6,240.00
1,140.00
7,380.00

144,000.00
16,250.00
3,000.00
163,250.00

120,000.00
9,750.00
600.00
130,350.00

180,000.00
30,000.00
16,575.00
1,950.00
25,350.00
2,340.00
256,215.00

165,000.00
136,000.00
89,216.00
25,500.00
3,000.00
48,750.00
4,500.00
471,966.00

232,000.00
71,240.00
127,920.00
53,625.00
10,625.00
1,250.00
6
4,800.00
501,460.00
 6

14,700.00
234.15
227.50
297.50
38.50
18.00
15,515.65

135,000.00
4,800.00
1,100.00
9,750.00
11,050.00
1,300.00
300.00
163,300.00

3,686,025.00

149,240.00
73,980.00
181,600.00
21,250.00
2,500.00
195,000.00
18,000.00
641,570.00

200,000.00
11,380.00
6,888.00
10,500.00
14,875.00
1,750.00
20,150.00
1,800.00
267,343.00

50,000.00
9,300.00
2,952.00
10,500.00
19,125.00
2,250.00
19,500.00
1,800.00
115,427.00

37,000.00
9,300.00
2,952.00
10,500.00
19,125.00
2,250.00
19,500.00
1,800.00
102,427.00
6

36,000.00
11,380.00
6,888.00
10,500.00
14,875.00
1,750.00
20,150.00
1,800.00
103,343.00

17,500.00
1,650.00
524.80
700.00
2,550.00
1,500.00
97.50
180.00
24,702.30

4,375.00
1,650.00
524.80
4.20
3,000.00
1,500.00
97.50
180.00
11,331.50

4,320.00
3,608.00
6,375.00
750.00
6,500.00
600.00
22,153.00

8,520.00
2,788.00
6,375.00
750.00
6,500.00
600.00
25,533.00

4,320.00
2,624.00
4,875.00
2,975.00
350.00
480.00
15,624.00
 6

21,250.00
7,500.00
4,428.00
10,400.00
4,250.00
500.00
900.00
49,228.00

7,000.00
5,950.00
750.00
6,500.00
120.00
20,320.00

1,200.00
1,000.00
3,187.50
350.00
3,250.00
600.00
9,587.50

7,440,000.00
765,000.00
110,000.00
195,000.00
18,000.00
8,528,000.00
8,246,000.00
6,774,800.00

252,000.00
32,500.00
106,250.00
13,750.00
3,000.00
407,500.00

71,500.00
900.00
13,600.00
1,760.00
5,850.00
540.00
94,150.00

9,000.00
6,375.00
750.00
487.50
45.00
16,657.50

98,000.00
21,250.00
2,500.00
1,950.00
180.00
6
123,880.00

39,000.00
487.50
6,375.00
750.00
48.00
46,660.50

10,000.00
487.50
6,375.00
750.00
48.00
17,660.50
 6

1,200.00
1,600.00
4,160.00
2,677.50
315.00
650.00
150.00
10,752.50

1,200.00
6,400.00
16,640.00
2,677.50
315.00
650.00
150.00
28,032.50

4,200.00
6,675.00
4,000.00
1,000.00
14,875.00
250.00
16,250.00
60.00
47,310.00

1,171,000.00
70,260.00
107,250.00
46,750.00
50.00
9,600.00
1,404,910.00

6,300.00
1,837.50
2,550.00
300.00
1,170.00
108.00
12,265.50

27,600.00
8,050.00
3,825.00
450.00
1,755.00
162.00
41,842.00

74,400.00
21,700.00
5,737.50
675.00
2,632.50
243.00
105,388.00

388,000.00
 6
89,050.00
106,600.00
195,000.00
42,500.00
5,000.00
18,000.00
844,150.00

232,000.00
71,240.00
127,920.00
53,625.00
10,625.00
1,250.00
4,800.00
501,460.00

13,492.50
234.15
227.50
297.50
-
18.00
14,269.65

120,000.00
4,800.00
1,100.00
9,750.00
11,050.00
-
300.00
147,000.00

135,000.00
4,800.00
1,100.00
9,750.00
11,050.00
-
300.00
162,000.00

120,000.00
6,400.00
2,200.00
14,842.50
11,725.00
15,000.00
9,750.00
14,025.00
-
360.00
194,302.50

120,000.00
6,400.00
2,200.00
35,622.00
23,450.00
30,000.00
10,400.00
14,025.00
-
360.00
242,457.00
 6
120,000.00
6,400.00
2,200.00
35,622.00
23,450.00
30,000.00
10,400.00
14,025.00
-
360.00
242,457.00

120,000.00
6,400.00
2,200.00
29,685.00
23,450.00
90,000.00
10,400.00
14,025.00
-
360.00
296,520.00

90,000.00
6,400.00
1,650.00
29,685.00
23,450.00
30,000.00
10,400.00
14,025.00
-
360.00
205,970.00

4,067,602.00

3,871,450.00

4,352,995.00

4,893,625.00

4,608,232.00

5,093,618.50

5,379,011.50

4,909,729.75
 6

6,764,784.25

6,051,301.75

5,757,780.00

6,336,694.75

5,104,035.25

5,888,866.00

6,283,239.25

6,925,373.50

5,168,080.00

6,211,891.00

6,122,650.00

4,311,901.00

5,757,780.00
1 2 3 4 5 6

37 1 M2 Pasangan keramik 20x20 camp. 1pc : 2psr

1.000 M2 Keramik 30x30 35,000.00 - 35,000.00 35,000.00
0.302 Zak PC 50 kg 43,000.00 - 12,986.00 12,986.00
0.023 M3 Pasir pasang 140,000.00 - 3,220.00 3,220.00
0.310 Hr Tukang batu 50,000.00 15,500.00 - 15,500.00
0.625 Hr Pekerja 40,000.00 25,000.00 - 25,000.00
40,500.00 51,206.00 91,706.00
39 1 M2 Pasang paras/bata gosok
6.656 Bj Paras gosok 6,000.00 - 39,936.00 39,936.00
44.000 Bj Bata gosok - - - -
0.600 Zak PC 50 kg 43,000.00 - 25,800.00 25,800.00
3.500 Hr Tukang style Bali 35,000.00 122,500.00 - 122,500.00
2.000 Hr Pekerja 40,000.00 80,000.00 - 80,000.00
202,500.00 65,736.00 268,236.00
15 1 M2 Pek. daun pintu/jendela kelam memakai bingkai ( panel )
0.036 M3 Papan Kruing 3,700,000.00 - 133,200.00 133,200.00
4.000 Hr Tukang kayu 32,000.00 128,000.00 - 128,000.00
1.300 Hr Pekerja 22,000.00 28,600.00 - 28,600.00
156,600.00 133,200.00 289,800.00
16 1 M2 Pekerjaan daun pintu/jendela Kruing kaca polos 5 mm
0.015 M3 Kayu Kruing papan 3,700,000.00 - 55,500.00 55,500.00
0.800 M2 Kaca bening 5 mm 85,000.00 - 68,000.00 68,000.00
0.100 Kg Paku list 15,000.00 - 1,500.00 1,500.00
6.000 Hr Tukang kayu 32,000.00 192,000.00 - 192,000.00
2.000 Hr Pekerja 22,000.00 44,000.00 - 44,000.00
236,000.00 125,000.00 361,000.00
0.002 M3 Pasir pasang
0.050 Hr Tukang batu
0.100 Hr Pekerja

44 1 M' Pasangan keramik border 8 x 20 camp 1pc: 2ps

5.000 Bj Listillo 8 x 20
0.025 Zak PC 50 kg
0.002 M3 Pasir pasang
0.050 Hr Tukang batu
0.100 Hr Pekerja
 ANALISA HARGA SATUAN M, E
HARGA
No. URAIAN PEKERJAAN KOEF SAT
SATUAN
1 2 3 4 5
A Pek. Instalasi Titik Lampu/Ceilling Fan
1 Kabel NYM 3 x 2.5 mm 8.00 m' 8,000.00
2 Saklar 1.00 bh 20,500.00
3 Conduit PVC Clypsal dia 20 mm 8.00 m' 5,500.00
4 Flexible PVC Clypsal dia 20 mm 0.50 m' 6,750.00
5 Tee dos Clypsal dia 20 mm 1.00 bh 4,230.00
6 Klem Clypsal dia 20 mm 6.00 bh 650.00
7 Socket Clypsal dia 20 mm 3.00 bh 750.00
8 Inbow dos MK 0.40 bh 3,500.00
9 Isolasi Unibel 0.10 roll 6,000.00
10 Ub. Pas. Instalasi Titik Lampu / Ceilling Fan 1.00 ttk 30,000.00
Jumlah
Pek. Instalasi Titik Lampu/Ceilling Fan/Exhaust fan dinding

B Pek. Instalasi Titik Stop kontak/Exhaust Fan

1 Kabel NYM 3 x 2.5 mm 10.00 m' 8,000.00
2 Conduit PVC Clypsal dia 20 mm 10.00 m' 5,500.00
3 Flexible PVC Clypsal dia 20 mm 0.50 m' 6,750.00
4 Tee dos Clypsal dia 20 mm 1.00 bh 4,230.00
5 Klem Clypsal dia 20 mm 6.00 bh 650.00
6 Socket Clypsal dia 20 mm 4.00 bh 750.00
7 Inbow dos MK 1.00 bh 3,500.00
8 Isolasi Unibel 0.10 roll 6,000.00
9 Ub. Pas. Instalasi Titik Stop Kontak / Exhaust Fan ceilling 1.00 ttk 30,000.00
Jumlah
Pekerjaan Instalasi Titik Stop Kontak / Exhaust Fan
1 2 3 4 5

B Pekerjaan Instalasi pipa PVC dia 2" AW

1 Pipa PVC AW dia 2" 1.00 m' 12,500.00
2 Knee PVC dia 2" 0.36 bh 2,520.00
3 Tee PVC dia 2" 0.13 bh 5,280.00
4 Tee PVC dia 2" x 1" 0.21 bh 4,500.00
5 Reduser dia 2" x 1 1/2" 0.31 bh 1,344.00
6 Sock PVC dia 2" 0.31 bh 1,254.00
7 SDL PVC dia 2" 0.21 bh 3,822.00
8 Lem PVC Jepang 0.10 kg 48,000.00
9 Ub. Pas. Instalasi pipa PVC dia 2" 1.00 m' 3,750.00
Jumlah
Pekerjaan Instalasi pipa PVC dia 2" AW

C Pekerjaan Instalasi pipa PVC dia 4" AW

1 Pipa PVC AW dia 4" 1.00 bh 42,500.00
2 Knee PVC dia 4" 0.36 bh 12,918.00
3 Tee PVC dia 4" 0.13 bh 11,500.00
4 Tee PVC dia 4" x 3" 0.21 bh 5,500.00
5 Reduser dia 4" x 3 1/2" 0.25 bh 24,500.00
6 Sock PVC dia 4" 0.25 bh 13,400.00
7 SDL PVC dia 4" 0.21 bh 3,185.00
8 Lem PVC Jepang 0.10 kg 48,000.00
9 Ub. Pas. Instalasi pipa PVC dia 4" 1.00 m' 5,500.00
Jumlah
Pekerjaan Instalasi pipa PVC dia 4" AW

D Pekerjaan Instalasi Pipa PVC dia 1/2" AW

1 Pipa PVC AW dia 1/2" 1.00 m' 5,700.00
2 Knee PVC dia 1/2" 0.46 bh 900.00
3 Knee Glv dia 1/2" 0.36 bh 1,440.00
4 SDL PVC dia 1/2" 0.36 bh 900.00
5 SDD PVC dia 1/2" 0.14 bh 870.00
6 Sock PVC dia 1/2" 0.18 bh 840.00
7 Plug PVC dia 1/2" 0.25 bh 1,140.00
8 Seal Tape 0.10 roll 2,000.00
9 Lem Pipa 0.03 kg 48,000.00
10 Ub. Pas. Instalasi Pipa PVC dia 1/2" 1.00 m' 2,000.00
Jumlah
Pekerjaan Instalasi Pipa PVC dia 1/2" AW

E Pekerjaan Instalasi Pipa PVC dia 3/4" AW

1 Pipa PVC AW dia 3/4" 1.00 m' 6,500.00
2 Knee PVC dia 3/4" 0.36 bh 1,032.00
3 Tee PVC dia 3/4" 0.25 bh 1,488.00
4 Tee PVC dia 3/4" x 1/2" 0.31 bh 1,350.00
5 Reducer dia 3/4" x 1/2" 0.31 bh 876.00
6 SDL PVC dia 3/4" 0.15 bh 708.00
7 Sock PVC dia 3/4" 0.05 bh 840.00
8 Lem PVC Jepang 0.04 kg 48,000.00
9 Ub. Pas. Instalasi Pipa PVC dia 3/4" 1.00 m' 2,500.00
Jumlah
1 2 3 4 5
Pekerjaan Instalasi Pipa PVC dia 3/4" AW
1 2 3 4 5
1 2 3 4 5

C Pek. Instalasi Power AC

1 Kabel NYM 3 x 2.5 mm 15.00 m' 8,000.00
2 Conduit PVC Clypsal dia 20 mm 15.00 m' 5,500.00
3 Flexible PVC Clypsal dia 20 mm 0.50 m' 6,750.00
4 Tee dos Clypsal dia 20 mm 1.00 bh 4,230.00
5 Klem Clypsal dia 20 mm 10.00 bh 650.00
6 Socket Clypsal dia 20 mm 4.00 bh 750.00
7 Inbow dos MK 1.00 bh 3,500.00
8 Isolasi Unibel 0.10 roll 6,000.00
9 Ub. Pas. Instalasi Titik Power AC / Water Heater 1.00 ttk 37,500.00
Jumlah
Profit 0 %
Pekerjaan Instalasi Titik Power AC / Water Heater

D Pek. Instalasi Fire Alarm dan Push Buttom

1 Kabel NYA 2 x 1,5 mm 15.00 m' 4,000.00
2 Conduit PVC Clypsal dia 20 mm 15.00 m' 5,500.00
3 Flexible PVC Clypsal dia 20 mm 0.50 m' 6,750.00
4 Tee dos Clypsal dia 20 mm 1.00 bh 4,230.00
5 Klem Clypsal dia 20 mm 10.00 bh 650.00
6 Socket Clypsal dia 20 mm 4.00 bh 750.00
7 Inbow dos MK 1.00 bh 3,500.00
8 Isolasi Unibel 0.10 roll 6,000.00
9 Ub. Pas. Instalasi Titik Fire Alarm dan Push Buttom 1.00 ttk 35,000.00
Jumlah
Profit 10 %
Pekerjaan Instalasi Titik Fire Alarm dan Push Buttom
E Pek. Instalasi Bell Alarm
1 Kabel NYA 2 x 1.5 mm 20.00 m' 4,000.00
2 Conduit PVC Clypsal dia 20 mm 20.00 m' 5,500.00
3 Flexible PVC Clypsal dia 20 mm 0.50 m' 6,750.00
4 Tee dos Clypsal dia 20 mm 1.00 bh 4,230.00
5 Klem Clypsal dia 20 mm 10.00 bh 650.00
6 Socket Clypsal dia 20 mm 4.00 bh 750.00
7 Inbow dos MK 1.00 bh 3,500.00
8 Isolasi Unibel 0.10 roll 6,000.00
1 2 3 4 5
9 Ub. Pas. Instalasi Titik Bell Alarm 1.00 ttk 36,000.00
Jumlah
Profit 10 %
Pekerjaan Instalasi Titik Bell Alarm

F Pek. Instalasi Loud Speaker

1 Kabel NYMHY 2 x 1.5 mm 15.00 m' 4,500.00
2 Conduit PVC Clypsal dia 20 mm 15.00 m' 5,500.00
3 Flexible PVC Clypsal dia 20 mm 0.50 m' 6,750.00
4 Tee dos Clypsal dia 20 mm 1.00 bh 4,230.00
5 Klem Clypsal dia 20 mm 10.00 bh 650.00
6 Socket Clypsal dia 20 mm 4.00 bh 750.00
7 Inbow dos MK 1.00 bh 3,500.00
8 Isolasi Unibel 0.10 roll 6,000.00
9 Ub. Pas. Instalasi Titik Loud Speaker 1.00 ttk 35,000.00
Jumlah
Profit 0 %
Pekerjaan Instalasi Titik Load Speaker

G Pek. Instalasi Ceiling Speaker dan Volume Kontrol

1 Kabel NYMHY 2 x 1.5 mm 10.00 m' 4,500.00
2 Conduit PVC Clypsal dia 20 mm 10.00 m' 5,500.00
3 Flexible PVC Clypsal dia 20 mm 0.50 m' 6,750.00
4 Tee dos Clypsal dia 20 mm 1.00 bh 4,230.00
5 Klem Clypsal dia 20 mm 10.00 bh 650.00
6 Socket Clypsal dia 20 mm 4.00 bh 750.00
7 Inbow dos MK 1.00 bh 3,500.00
8 Isolasi Unibel 0.10 roll 6,000.00
9 Ub. Pas. Instalasi Titik Ceiling Speaker 1.00 ttk 35,000.00
Jumlah
Profit 0 %
Pekerjaan Instalasi Titik Ceiling Speaker

H Pek. Instalasi Komputer

1 Kabel UTV 12.50 m' 2,900.00
2 Conduit PVC Clypsal dia 20 mm 12.50 m' 5,500.00
3 Flexible PVC Clypsal dia 20 mm 0.50 m' 6,750.00
4 Tee dos Clypsal dia 20 mm 1.00 bh 4,230.00
5 Klem Clypsal dia 20 mm 10.00 bh 650.00
6 Socket Clypsal dia 20 mm 4.00 bh 750.00
7 Inbow dos MK 1.00 bh 3,500.00
8 Isolasi Unibel 0.10 roll 6,000.00
9 Ub. Pas. Instalasi Titik Komputer 1.00 ttk 25,000.00
Jumlah
Profit 0 %
Pekerjaan Instalasi Titik Komputer

II PEKERJAAN INSTALASI TELEPHONE

1 Pek. Instalasi kabel telephone 2 x 2 x 0.6 mm 25.00 m 1,000.00
1 2 3 4 5
2 Conduit PVC Clypsal dia 20 mm 25.00 m 5,500.00
3 Klem Clypsal dia 20 mm 15.00 bh 650.00
4 Tee dos Clypsal dia 20 mm 1.00 bh 4,230.00
5 Imbow dos MK 1.00 bh 3,500.00
6 Ub. Pas. Instalasi kabel telephone 1.00 ttk 25,000.00
Jumlah
Profit 0 %
Pekerjaan Instalasi kabel telephone

III PEKERJAAN INSTALASI TV

1 Pek. Instalasi kabel TV Coaxial Yuri 5 C ( Jepang ) 25.00 m 2,600.00
2 Conduit PVC Clipsal dia 20 mm 17.00 m 5,500.00
3 Pipa flexible Clypsal dia 20 mm 1.00 m 6,750.00
4 Klem Clypsal dia 20 mm 10.00 bh 650.00
5 Imbow dos MK 1.00 bh 3,500.00
6 Ub. Pas. Instalasi kabel TV 1.00 ttk 35,000.00
Jumlah
Profit 0 %
Pekerjaan Instalasi kabel TV

IV PEKERJAAN INSTALASI AIR BERSIH

C Pekerjaan Instalasi pipa PVC dia 1" AW

1 Pipa PVC AW dia 1" 1.00 m' 5,880.00
2 Knee PVC dia 1" 0.36 bh 1,662.00
3 Tee PVC dia 1" 0.25 bh 2,472.00
4 Tee PVC dia 1" x 3/4" 0.31 bh 2,106.00
5 Tee PVC dia 1" x 1/2" 0.31 bh 2,034.00
1 2 3 4 5
6 Reduser dia 1" x 1/2" 0.25 bh 2,034.00
7 Reduser dia 1" x 3/4" 0.21 bh 888.00
8 Sock PVC dia 1" 0.25 bh 1,308.00
9 SDL PVC dia 1" 0.18 bh 1,068.00
10 SDD PVC dia 1" 0.19 bh 1,476.00
11 Lem PVC Jepang 0.06 kg 48,000.00
12 Ub. Pas. Instalasi pipa PVC dia 1" 1.00 m' 2,750.00
Jumlah
Profit 0 %
Pekerjaan Instalasi pipa PVC dia 1" AW

D Pekerjaan Instalasi pipa PVC dia 1 1/2" AW

1 Pipa PVC AW dia 1 1/2" 1.00 m' 9,424.50
2 Knee PVC dia 1 1/2" 0.36 bh 4,008.00
3 Tee PVC dia 1 1/2" 0.25 bh 5,028.00
4 Tee PVC dia 1 1/2" x 1" 0.31 bh 3,600.00
5 Reduser dia 1 1/2"
x 1" 0.31 bh 2,388.00
6 Sock PVC dia 1 1/2"
0.25 bh 780.00
7 SDL PVC dia 1 1/2"
0.21 bh 1,332.00
8 Lem PVC Jepang 0.10 kg 48,000.00
9 Ub. Pas. Instalasi pipa PVC dia 1 1/2" 1.00 m' 3,500.00
Jumlah
Profit 0 %
Pekerjaan Instalasi pipa PVC dia 1 1/2" AW

F Pekerjaan Instalasi pipa PVC dia 3" AW

1 Pipa PVC AW dia 3" 1.00 bh 23,750.00
2 Knee PVC dia 3" 0.36 bh 6,342.00
3 Tee PVC dia 3" 0.13 bh 9,222.00
4 Tee PVC dia 3" x 2" 0.21 bh 4,000.00
5 Reduser dia 3" x 2 1/2" 0.25 bh 3,354.00
6 Sock PVC dia 3" 0.25 bh 6,078.00
7 SDL PVC dia 3" 0.21 bh 3,185.00
8 Lem PVC Jepang 0.10 kg 48,000.00
9 Ub. Pas. Instalasi pipa PVC dia 3" 1.00 m' 4,500.00
Jumlah
Profit 0 %
Pekerjaan Instalasi pipa PVC dia 3" AW
1 2 3 4 5

H Pekerjaan Instalasi pipa PVC dia 6" AW

1 Pipa PVC AW dia 6" 1.00 bh 73,750.00
2 Knee PVC dia 6" 0.36 bh 8,500.00
3 Tee PVC dia 6" 0.13 bh 14,500.00
4 Tee PVC dia 6" x 4" 0.21 bh 7,000.00
5 Reduser dia 6" x 42" 0.25 bh 27,800.00
6 Sock PVC dia 6" 0.25 bh 16,600.00
7 SDL PVC dia 6" 0.21 bh 5,200.00
8 Lem PVC Jepang 0.10 kg 48,000.00
9 Ub. Pas. Instalasi pipa PVC dia 6" 1.00 m' 7,500.00
Jumlah
Profit 0 %
Pekerjaan Instalasi pipa PVC dia 6" AW

V PEKERJAAN INSTALASI AIR KOTOR

A Pekerjaan Instalasi pipa PVC dia 1 1/2" D
1 Pipa PVC D dia 1 1/2" 1.00 m 5,268.00
2 Knee PVC dia 1 1/2"
0.31 bh 4,008.00
3 Tee PVC dia 1 1/2"
0.25 bh 5,028.00
4 Lem PVC Jepang 0.10 kl 48,000.00
5 Ub. Pas. Instalasi pipa PVC dia 1 1/2" 1.00 m 3,500.00
Jumlah
Profit 0 %
Pekerjaan Instalasi pipa PVC dia 1 1/2" D

B Pekerjaan Instalasi pipa PVC dia 2" D

1 Pipa PVC D dia 2" 1.00 m 9,500.00
2 Knee PVC dia 2" - 90 o
0.42 bh 2,520.00
3 Knee PVC dia 2" - 45 o
0.25 bh 2,298.00
4 Tee Y PVC dia 2" 0.31 bh 5,280.00
5 Reduser dia 2" x 1 1/2" 0.31 bh 1,344.00
6 Reduser dia 2" x 1 1/4" 0.25 bh 1,308.00
7 Sock PVC dia 2" 0.10 bh 1,254.00
8 Lem PVC Jepang 0.09 kl 48,000.00
9 Ub. Pas. Instalasi pipa PVC dia 2" 1.00 m 3,750.00
Jumlah
Profit 0 %
Pekerjaan Instalasi pipa PVC dia 2" D
1 2 3 4 5
C Pekerjaan Instalasi pipa PVC dia 3" D
1 Pipa PVC D dia 3" 1.00 m 11,618.75
2 Knee PVC dia 3" 0.25 bh 6,342.00
3 Tee PVC dia 3" 0.31 bh 9,222.00
4 Reduser dia 3" x 2" 0.31 bh 3,354.00
5 Sock PVC dia 3" 0.25 bh 6,078.00
6 Lem PVC Jepang 0.10 kl 48,000.00
7 Ub. Pas. Instalasi pipa PVC dia 3" 1.00 m 4,500.00
Jumlah
Profit 0 %
Pekerjaan Instalasi pipa PVC dia 3" D

D Pekerjaan Instalasi pipa PVC dia 4" D

1 Pipa PVC D dia 4" 1.00 m 42,500.00
2 Knee PVC dia 4" - 90 o
0.36 bh 12,918.00
3 Knee PVC dia 4" - 45 o
0.25 bh 10,296.00
4 Tee Y PVC dia 4" - 90o 0.31 bh 24,228.00
5 Reduser dia 4" x 2" 0.31 bh 5,148.00
6 Sock PVC dia 4" 0.25 bh 6,102.00
7 Lem PVC Jepang 0.10 kl 48,000.00
8 Ub. Pas. Instalasi pipa PVC dia 4" 1.00 m 5,500.00
Jumlah
Profit 0 %
Pekerjaan Instalasi pipa PVC dia 4" D

E Pekerjaan Instalasi pipa PVC dia 6" D

1 Pipa PVC D dia 6" 1.00 m 62,500.00
2 Knee PVC dia 6" - 90 o
0.25 bh 32,652.00
3 Tee Y PVC dia 6" x 4" - 90 o
0.31 bh 33,912.00
4 Reduser dia 6" x 4" 0.31 bh 20,520.00
5 Sock PVC dia 6" 0.25 bh 12,000.00
6 Lem PVC Jepang 0.10 klg 48,000.00
7 Ub. Pas. Instalasi pipa PVC dia 6" 1.00 m 7,500.00
Jumlah
Profit 0 %
Pekerjaan Instalasi pipa PVC dia 6" D

K Pekerjaan Instalasi Pipa galvanish dia. 2"

1 Pipa Galvanish Medium dia. 2" 1.00 m 47,580.00
2 Knee galvanish dia 2" 0.23 bh 11,040.00
3 Sock galvanish dia 2" 0.11 bh 8,040.00
4 Tee galvannish dia 2" 0.08 bh 14,040.00
5 Tee galvannish dia 2" x 11/2" 0.01 bh 14,400.00
6 Seal tape 0.36 klg 2,000.00
7 Cat Meni 0.01 kg #REF!
8 Ub. Pas. Pipa galvanish dia. 2" 1.00 m 7,750.00
Jumlah
Profit 10 %
Pekerjaan Instalasi Pipa galvanish dia. 2"

Denpasar, 2006
CV. RUSMA INDAH
Konsultan Perencana dan Pengawas
1 2 3 4 5

I KETUT SWASTAWAN, ST
Direktur
JUMLAH
HARGA
6

64,000.00
20,500.00
44,000.00
3,375.00
4,230.00
3,900.00
2,250.00
1,400.00
600.00
30,000.00
174,255.00
174,255.00

80,000.00
55,000.00
3,375.00
4,230.00
3,900.00
3,000.00
3,500.00
600.00
30,000.00
183,605.00
183,605.00
6

12,500.00
907.20
660.00
945.00
416.64
388.74
802.62
4,800.00
3,750.00
25,170.20
25,170.20

42,500.00
4,650.48
1,437.50
1,155.00
6,125.00
3,350.00
668.85
4,800.00
5,500.00
70,186.83
70,186.83

5,700.00
409.50
511.20
319.50
117.45
147.00
285.00
200.00
1,368.00
2,000.00
11,057.65
11,057.65

6,500.00
366.36
372.00
421.88
273.75
107.62
42.00
2,040.00
2,500.00
12,623.60
6
12,623.60
6
6

120,000.00
82,500.00
3,375.00
4,230.00
6,500.00
3,000.00
3,500.00
600.00
37,500.00
261,205.00
-
261,205.00

60,000.00
82,500.00
3,375.00
4,230.00
6,500.00
3,000.00
3,500.00
600.00
35,000.00
198,705.00
-
198,705.00

80,000.00
110,000.00
3,375.00
4,230.00
6,500.00
3,000.00
3,500.00
600.00
6
36,000.00
247,205.00
-
247,205.00

67,500.00
82,500.00
3,375.00
4,230.00
6,500.00
3,000.00
3,500.00
600.00
35,000.00
206,205.00
-
206,205.00

45,000.00
55,000.00
3,375.00
4,230.00
6,500.00
3,000.00
3,500.00
600.00
35,000.00
156,205.00
-
156,205.00

36,250.00
68,750.00
3,375.00
4,230.00
6,500.00
3,000.00
3,500.00
600.00
25,000.00
151,205.00
-
151,205.00

25,000.00
6
137,500.00
9,750.00
4,230.00
3,500.00
25,000.00
204,980.00
-
204,980.00

65,000.00
93,500.00
6,750.00
6,500.00
3,500.00
35,000.00
210,250.00
-
210,250.00

5,880.00
590.01
618.00
658.13
635.63
6
508.50
186.48
327.00
186.90
273.06
3,048.00
2,750.00
15,661.70
-
15,661.70

9,424.50
1,422.84
1,257.00
1,125.00
746.25
195.00
279.72
4,560.00
3,500.00
22,510.31
-
22,510.31

23,750.00
2,283.12
1,152.75
840.00
838.50
1,519.50
668.85
4,800.00
4,500.00
40,352.72
-
40,352.72
6

73,750.00
3,060.00
1,812.50
1,470.00
6,950.00
4,150.00
1,092.00
4,800.00
7,500.00
104,584.50
-
104,584.50

5,268.00
1,252.50
1,257.00
4,560.00
3,500.00
15,837.50
-
15,837.50

9,500.00
1,050.00
574.50
1,650.00
420.00
327.00
119.13
4,080.00
3,750.00
21,470.63
-
21,470.63
 6

11,618.75
1,585.50
2,881.88
1,048.13
1,519.50
4,560.00
4,500.00
27,713.75
-
27,713.75

42,500.00
4,585.89
2,574.00
7,571.25
1,608.75
1,525.50
4,560.00
5,500.00
70,425.39
-
70,425.39

62,500.00
8,163.00
10,597.50
6,412.50
3,000.00
4,560.00
7,500.00
102,733.00
-
102,733.00

47,580.00
2,494.92
908.47
1,110.51
81.36
710.00
#REF!
7,750.00
#REF!
-
#REF!

pasar, 2006

Perencana dan Pengawas

 6

T SWASTAWAN, ST