PEKERJAAN PEMBANGUNAN
GEDUNG INSTALASI RAWAT INAP VIP (PAKET 5)
RSUP Dr. M. DJAMIL PADANG
TAHUN ANGGARAN 2011
KONSULTAN PERENCANA
PADANG
OKTOBER 2011
DIREKTORAT JENDERAL BINA PELAYANAN MEDIK
RSUP Dr. M. DJAMIL PADANG
Jl. Perintis Kemerdekaan Telp. (0751) 32373 Padang
PEKERJAAN PEMBANGUNAN
GEDUNG INSTALASI RAWAT INAP VIP (PAKET 5)
RSUP Dr. M. DJAMIL PADANG
TAHUN ANGGARAN 2011
KONSULTAN PERENCANA
PADANG
OKTOBER 2011
REKAPITULASI RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN
GEDUNG INSTALASI RAWAT INAP VIP (PAKET 5)
RSUP Dr. M. DJAMIL PADANG
TAHUN ANGGARAN 2011
NO. URAIAN
-PEKERJAAN STANDAR
-PEKERJAAN NON STANDAR
PADANG, 28 OKTOBER
DISETUJUI
PEJABAT PELAKSANA TEKNIS KEGIATAN
(PPTK)
YURIZAL, ST
NIP. 19590512 198804 1 001
AN BIAYA
N
P (PAKET 5)
G
JUMLAH
Rp 27,431,054,016.52
Rp 12,762,649,625.92
Rp 40,193,703,642.44
Rp 4,019,370,364.24
Rp 44,213,074,006.68
Rp 44,213,074,000.00
KONSULTAN PERENCANA
PT. PANDU PERSADA
DJADJAT SUHARDJA
DIREKTUR UTAMA
REKAPITULASI RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN
GEDUNG INSTALASI RAWAT INAP VIP (PAKET 5)
RSUP Dr. M. DJAMIL PADANG
NO. URAIAN
I. PEKERJAAN PERSIAPAN
JUMLAH. I PEKERJAAN PERSIAPAN
JUMLAH
Rp 737,111,000.00
Rp 737,111,000.00
Rp 352,536,373.19
Rp 1,782,540,359.36
Rp 1,534,492,892.17
Rp 3,607,131,573.98
Rp 3,417,947,918.57
Rp 1,378,186,597.53
Rp 739,505,872.58
Rp 1,297,561,811.35
Rp 14,109,903,398.73
Rp 3,533,461,617.37
Rp 1,952,392,663.76
Rp 1,024,363,514.58
Rp 2,135,903,615.71
Rp 723,532,649.69
Rp 1,006,947,226.68
Rp 100,772,420.00
Rp 10,477,373,707.79
Rp 416,168,190.00
Rp 519,829,020.00
Rp 284,569,360.00
Rp 112,285,840.00
Rp 1,332,852,410.00
Rp 266,925,500.00
Rp 506,888,000.00
Rp 773,813,500.00
Rp 27,431,054,016.52
RINCIAN RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN
GEDUNG INSTALASI RAWAT INAP VIP (PAKET 5)
RSUP Dr. M. DJAMIL PADANG
TAHUN ANGGARAN 2011
I. PEKERJAAN PERSIAPAN
A. PERSIAPAN
1 Pengukuran (Uitzet) ls 1.00
2 Pemasangan Bouwplank m' 260.00
3 Direksi Keet (sewa) m2 35.00
4 Papan Nama Proyek Ls 1.00
5 Pagar proyek (Sewa) m' 260.00
6 Listrik Kerja dan Air Kerja Ls 1.00
7 Mobilisasi dan Demobilisasi Ls 1.00
B PEMATANGAN LAHAN
1 Pembersihan lahan m3 6,000.00
2 Stripping dan Grubbing tanah sedalam 20 cm m3 1,200.00
3 Pengadaan tanah urug m3 2,240.00
4 Pemadatan Tanah CBR 4 + test m2 2,240.00
5 Buang Tanah Ex. Stripping dan Grubbing Keluar Proyek m3 1,200.00
JUMLAH I.PEKERJAA
b. Level 1
1 Dinding bata merah 1/2 bata 1PC:4PP m² 4,437.56
2 Plesteran 1 PC: 4 PP m² 8,875.11
3 Acian semen m² 8,875.11
4 Kolom praktis 12/12 cm m³ 10.16
c. Level 2
1 Dinding bata merah 1/2 bata 1PC:4PP m² 4,471.84
2 Plesteran 1 PC: 4 PP m² 8,943.69
3 Acian semen m² 8,943.69
4 Kolom praktis 12/12 cm m³ 10.16
5 Balok praktis 12/12 cm m³ 0.93
6 Dinding keramik 20 x 25 cm m² 625.18
7 Nat tali air m¹ 1,051.85
8 Benang sudut m¹ 1,552.32
9 Opening pintu & jendela m¹ 1,051.85
10 Plint keramik 10 x 20 cm m¹ 228.55
11 Plint homogenius 10 x 60 cm m¹ 48.20
12 Border keramik 20 x 40 cm m¹ 334.95
13 Border keramik 5 x 20 cm m¹ 334.95
c. Level 2
1 Keramik 20 x 20 cm m² 187.59
2 Keramik 30 x 30 cm m² 383.90
3 Step noising 5 x 20 cm m 105.84
4 Homogenius tile 60 x 60 cm m² 1,669.71
5 Floor Hardener m² 10.89
b. Level 1
1 Gypsum 9 mm m² 1,361.84
2 Grc 9 mm m² 390.34
3 Akustik uk 60 x 60 cm m² 213.84
4 List gypsum T. 5 cm m¹ 1,874.64
5 Exposed m² 93.52
c. Level 2
1 Gypsum 9 mm m² 1,361.84
2 Grc 9 mm m² 390.34
3 Akustik uk 60 x 60 cm m² 213.84
4 List gypsum T. 5 cm m¹ 1,877.50
5 Exposed m² 71.66
b. Level 1
PINTU
1 Pintu type B (AL-ED uk. 900x2150) unit 1.00
2 Pintu type C (AL-ED uk. 750x2150) *Plastic Laminate unit 38.00
3 Pintu type C (AL-ED uk. 900x2150) unit 7.00
4 Pintu type E (AL-ED/GL-1* uk. 900x2150) unit 27.00
5 Pintu type M (AL-ED uk. 900x2150) unit 6.00
6 Pintu type M (AL-ED uk. 2x900x2150) unit 2.00
7 Pintu type S* (AL-ED uk. 400/800 x 2150) Without Louver unit 34.00
JENDELA
1 Jendela type CW/2 unit 8.00
2 Jendela type W/2E1 unit 4.00
3 Jendela type W/3E unit 5.00
4 Jendela type DW/3E unit 24.00
c. Level 2
PINTU
1 Pintu type B (AL-ED uk. 900x2150) unit 1.00
2 Pintu type C (AL-ED uk. 750x2150) *Plastic Laminate unit 37.00
3 Pintu type C (AL-ED uk. 900x2150) unit 7.00
4 Pintu type E (AL-ED/GL-1* uk. 900x2150) unit 24.00
b. Level 1
1 Kloset duduk lengkap dgn aksesories set 41.00
2 Wastafel gantung lengkap dgn aksesories dan kran set 34.00
3 Wastafel diatas meja lengkap dengan aksesoris dan kran set 5.00
4 Kap lampu di atas wastafel bh 39.00
5 Kaca cermin diatas wastafel m² 20.32
6 Meja beton m³ 0.34
7 Floor drain bh 41.00
8 Kran dinding 1/2" bh 41.00
9 Zink satu lubang bh 3.00
c. Level 2
1 Kloset duduk lengkap dgn aksesories set 39.00
2 Wastafel gantung lengkap dgn aksesories dan kran set 30.00
3 Wastafel diatas meja lengkap dengan aksesoris dan kran set 7.00
4 Kap lampu di atas wastafel bh 37.00
5 Kaca cermin diatas wastafel m² 20.00
6 Meja beton m³ 0.47
7 Floor drain bh 39.00
8 Kran dinding 1/2" bh 39.00
9 Zink satu lubang bh 4.00
b. Level 1
1 Pengecatan dinding emulsion paint P-1 m² 7,987.60
2 Pengecatan Dinding Dustrproff Paint P-3 m² 134.82
3 Pengecatan plafond emulsion paint P-1 m² 1,752.18
4 Pengecatan list plafond emulsion paint P-1 m² 1,874.64
5 Pengecatan plafond expose emulsion paint P-1 m² 93.52
6 Pengecetan Exterior m² 887.51
c. Level 2
1 Pengecatan dinding emulsion paint P-1 m² 8,049.32
2 Pengecatan Dinding Dustrproff Paint P-3 m² 67.41
3 Pengecatan plafond emulsion paint P-1 m² 1,752.18
4 Pengecatan list plafond emulsion paint P-1 m² 1,877.50
5 Pengecatan plafond expose emulsion paint P-1 m² 71.66
6 Pengecetan Exterior m² 894.37
b. Level 1
1 Railling tangga darurat fin cat duco steel ø 2" m¹ 22.24
2 Railling tangga utama fin cat duco steel ø 2" m¹ 7.97
3 Hand railling teras fin cat duco steel ø 2" m¹ 179.80
c. Level 2
E. ROOF PLAN
1 Tanki air
- Roof Tank, kapasitas : 16 M3 unit 1.00
- Floating valve diameter 50 mm bh 1.00
- Water level cintrol ( WLC ) unit 1.00
- Gate valve
- GV diameter 80 mm bh 5.00
- GV diameter 65 mm bh 2.00
- GV diameter 50 mm bh 4.00
- Check valve diameter 65 mm bh 2.00
2 Pekerjaan pompa
- Package Booster Pump ( 2 Pompa Pararel Alternate ) set 1.00
kapasitas : 200 Lpm, Head: 20 M
- Flexible joint dia. 80 mm bh 2.00
- Strainer dia. 80 mm bh 2.00
- Gate valve diameter 80 mm bh 2.00
- Gate valve diameter 65 mm bh 2.00
- Check valve diameter 65 mm bh 2.00
3 Pemipaan Polypropelyne PN.10 :
- PPR, diameter 80 mm m 6.00
- PPR, diameter 65 mm m 277.00
- PPR, diameter 50 mm m 96.00
JUMLAH 4.1.PEKERJAAN INSTALA
D. ROOF PLAN
1 Panel Listrik
- PP - LF unit 1.00
- PP - BP unit 1.00
2 Kabel Feeder
- Dari MDP - VIP ke PP-LF, FRC 4 x 25 mm2 m 42.00
- Dari SDP - 2 ke PP - BP, NYY 4 x 6 mm2 m 10.00
JUMLAH 5.1.PEKERJAAN PANEL DAN K
KET 5)
HARGA SATUAN
JUMLAH HARGA (Rp)
(Rp)
5 6=(4x5)
15,000,000.00 15,000,000.00
67,900.00 17,654,000.00
1,009,000.00 35,315,000.00
1,000,000.00 1,000,000.00
346,700.00 90,142,000.00
20,000,000.00 20,000,000.00
95,000,000.00 95,000,000.00
9,900.00 59,400,000.00
25,500.00 30,600,000.00
124,600.00 279,104,000.00
31,900.00 71,456,000.00
18,700.00 22,440,000.00
MLAH I.PEKERJAAN PERSIAPAN 737,111,000.00
63,600.00 71,348,920.65
18,700.00 14,684,864.33
31,900.00 74,755,456.88
21,200.00 7,134,892.07
124,600.00 43,177,259.53
816,300.00 141,434,979.74
JUMLAH 2.1.PEKERJAAN TANAH 352,536,373.19
3,173,000.00 55,971,720.00
3,073,600.00 97,592,947.20
3,106,800.00 96,180,935.76
2,795,100.00 188,922,486.06
2,876,900.00 21,314,376.72
2,131,900.00 478,874,040.19
2,131,900.00 41,444,136.00
5,772,300.00 30,467,462.09
7,407,200.00 41,104,404.60
8,217,400.00 83,201,175.00
8,217,400.00 480,717,900.00
7,051,700.00 190,395,900.00
8,217,400.00 73,956,600.00
6,850,800.00 23,121,450.00
10,089,600.00 16,345,152.00
8,563,600.00 36,994,752.00
10,089,600.00 14,529,024.00
7,564,400.00 13,797,465.60
6,307,100.00 9,543,430.69
LANTAI DASAR ( EL. + 0,00 M ) 1,534,492,892.17
5,781,200.00 16,996,728.00
6,224,800.00 298,239,505.20
6,491,400.00 482,161,717.80
7,159,900.00 445,878,297.56
7,186,100.00 58,049,315.80
5,005,100.00 1,405,739,518.27
6,156,900.00 59,845,068.00
150,000.00 14,580,000.00
40,000.00 3,888,000.00
5,772,300.00 29,709,847.72
7,407,200.00 43,243,233.60
7,874,700.00 63,785,070.00
7,874,700.00 368,535,960.00
7,874,700.00 170,093,520.00
8,563,600.00 61,657,920.00
Page 26 of 719 Pek. Standar
HARGA SATUAN
JUMLAH HARGA (Rp)
(Rp)
10,089,600.00 13,076,121.60
8,563,600.00 29,595,801.60
7,731,300.00 8,906,457.60
7,564,400.00 24,599,428.80
6,307,100.00 8,550,062.44
4.LANTAI SATU ( EL. + 4.60 M ) 3,607,131,573.98
5,993,200.00 287,143,201.80
6,491,400.00 482,161,717.80
7,159,900.00 445,878,297.56
7,186,100.00 57,747,499.60
5,005,100.00 1,409,663,016.16
5,772,300.00 29,709,847.72
6,879,100.00 55,720,710.00
6,316,700.00 437,273,557.50
6,527,700.00 140,998,320.00
8,563,600.00 29,595,801.60
7,731,300.00 8,906,457.60
7,564,400.00 24,599,428.80
6,307,100.00 8,550,062.44
2.5.LANTAI DUA ( EL. + 8.80 M ) 3,417,947,918.57
6,224,800.00 423,535,392.00
6,491,400.00 205,058,457.45
7,159,900.00 81,555,735.94
5,005,100.00 74,239,021.64
6,156,900.00 409,938,715.80
150,000.00 99,873,000.00
40,000.00 26,632,800.00
6,879,100.00 44,886,127.50
8,563,600.00 2,466,316.80
7,731,300.00 742,204.80
7,564,400.00 9,258,825.60
AI TIGA / ATAP ( EL. + 13,00 M ) 1,378,186,597.53
6,491,400.00 353,339,884.80
6,532,600.00 224,091,044.10
6,491,400.00 44,167,485.60
Page 27 of 719 Pek. Standar
HARGA SATUAN
JUMLAH HARGA (Rp)
(Rp)
6,532,600.00 37,348,507.35
7,159,900.00 7,974,338.63
6,156,900.00 55,467,512.10
150,000.00 13,513,500.00
40,000.00 3,603,600.00
2.7.RING BALOK DAN DAK ATAP 739,505,872.58
200,000.00 513,294,600.00
4,560,000.00 95,479,879.07
4,830,000.00 47,330,428.43
80,145.00 23,512,138.65
43,680.00 2,118,916.80
228,800.00 587,209,022.40
145,900.00 28,616,826.00
2.8.PEKERJAAN PENUTUP ATAP 1,297,561,811.35
102,300.00 429,466,959.90
34,000.00 285,471,684.00
24,500.00 205,707,537.00
2,756,400.00 26,831,900.16
2,656,500.00 3,518,853.03
119,600.00 51,673,118.41
3,200.00 2,762,880.00
3,800.00 5,651,360.00
13,300.00 11,483,220.00
21,200.00 6,505,262.40
28,600.00 1,400,899.50
46,500.00 3,205,361.25
114,900.00 26,113,610.25
114,200.00 25,954,519.50
102,300.00 453,961,876.50
34,000.00 301,753,740.00
24,500.00 217,440,195.00
2,756,400.00 28,006,788.10
102,300.00 457,469,487.75
34,000.00 304,085,290.00
24,500.00 219,120,282.50
2,756,400.00 28,006,788.10
2,656,500.00 2,457,411.26
119,600.00 74,771,587.80
3,200.00 3,365,920.00
3,800.00 5,898,816.00
13,300.00 13,989,605.00
21,200.00 4,845,334.20
46,500.00 2,241,067.50
114,900.00 38,485,755.00
114,200.00 38,251,290.00
102,300.00 59,708,418.00
34,000.00 39,688,880.00
24,500.00 28,599,340.00
2,656,500.00 151,484.26
3,200.00 39,040.00
3,800.00 230,318.00
13,300.00 162,260.00
28,600.00 525,096.00
JUMLAH III.(3.1.) 3,533,461,617.37
144,400.00 20,804,113.76
147,100.00 92,594,227.95
83,300.00 8,816,472.00
326,100.00 602,978,629.05
44,700.00 7,057,615.95
144,400.00 17,027,684.10
147,100.00 75,698,395.50
83,300.00 8,816,472.00
326,100.00 464,749,730.55
44,700.00 4,892,973.75
144,400.00 27,087,671.10
147,100.00 56,471,837.10
83,300.00 8,816,472.00
326,100.00 544,492,431.00
44,700.00 486,715.95
326,100.00 6,443,736.00
44,700.00 5,157,486.00
JUMLAH III.(3.2.) 1,952,392,663.76
112,665.86 203,117,397.96
116,676.28 74,686,820.20
294,222.50 79,334,154.90
23,314.50 49,228,333.61
24,500.00 287,630.00
112,665.86 153,432,879.00
116,676.28 45,543,419.04
294,222.50 62,916,539.40
23,314.50 43,706,294.28
24,500.00 2,291,240.00
112,665.86 153,432,879.00
116,676.28 45,543,419.04
294,222.50 62,916,539.40
23,314.50 43,772,973.75
24,500.00 1,755,670.00
24,500.00 2,397,325.00
JUMLAH III.(3.3.) 1,024,363,514.58
4,251,306.00 12,753,918.01
8,742,689.20 52,456,135.18
3,328,480.14 79,883,523.32
3,987,966.00 7,975,932.01
8,742,689.20 8,742,689.20
3,288,812.08 42,754,557.10
7,464,501.36 14,929,002.72
3,288,812.08 9,866,436.25
7,464,501.36 22,393,504.08
7,769,155.74 124,306,491.76
6,399,000.83 51,192,006.64
4,495,724.85 8,991,449.70
4,712,871.79 18,851,487.14
6,243,827.96 24,975,311.86
8,198,465.41 32,793,861.65
5,687,494.17 85,312,412.57
1,545,368.28 6,181,473.10
4,251,306.00 4,251,306.00
3,328,480.14 126,482,245.26
3,987,966.00 27,915,762.03
3,288,812.08 88,797,926.29
3,288,812.08 19,732,872.51
7,464,501.36 14,929,002.72
7,769,155.74 264,151,294.99
6,399,000.83 51,192,006.64
4,712,871.79 18,851,487.14
6,243,827.96 31,219,139.82
5,687,494.17 136,499,860.11
4,251,306.00 4,251,306.00
3,328,480.14 123,153,765.12
3,987,966.00 27,915,762.03
3,288,812.08 78,931,490.04
6,399,000.83 51,192,006.64
4,712,871.79 18,851,487.14
6,243,827.96 31,219,139.82
5,687,494.17 136,499,860.11
JUMLAH III.(3.4.) 2,135,903,615.71
2,718,227.60 78,828,600.40
3,016,675.20 57,316,828.80
2,260,227.20 20,342,044.80
706,860.00 19,792,080.00
439,708.50 7,176,042.72
2,756,400.00 1,682,550.66
175,450.00 5,088,050.00
46,777.50 1,356,547.50
2,718,227.60 111,447,331.60
3,016,675.20 102,566,956.80
2,260,227.20 11,301,136.00
706,860.00 27,567,540.00
439,708.50 8,934,876.72
2,756,400.00 934,750.37
175,450.00 7,193,450.00
46,777.50 1,917,877.50
404,250.00 1,212,750.00
2,718,227.60 106,010,876.40
3,016,675.20 90,500,256.00
2,260,227.20 15,821,590.40
706,860.00 26,153,820.00
439,708.50 8,794,170.00
2,756,400.00 1,308,650.52
175,450.00 6,842,550.00
46,777.50 1,824,322.50
404,250.00 1,617,000.00
JUMLAH III.(3.5.) 723,532,649.69
26,831.42 202,754,399.60
233,342.12 50,275,893.18
35,672.12 4,809,315.22
26,996.42 65,950,904.24
2,999.60 6,333,630.10
26,996.42 316,937.97
6,086.33 836,535.28
48,690.62 394,296.64
26,831.42 214,318,623.56
35,672.12 4,809,315.22
26,996.42 47,302,587.20
2,999.60 5,623,174.31
26,996.42 2,524,705.20
48,690.62 43,213,460.85
26,831.42 215,974,591.72
35,672.12 2,404,657.61
26,996.42 47,302,587.20
2,999.60 5,631,753.17
26,996.42 1,934,563.46
48,690.62 43,547,356.77
26,831.42 26,622,725.22
35,672.12 2,526,656.26
26,996.42 2,641,599.70
6,086.33 371,326.84
48,690.62 8,525,630.18
JUMLAH III.(3.6.) 1,006,947,226.68
385,000.00 8,855,000.00
210,000.00 1,700,580.00
385,000.00 8,562,400.00
385,000.00 3,069,220.00
210,000.00 37,758,000.00
566,500.00 566,500.00
158,600.00 8,088,600.00
215,900.00 61,315,600.00
21,460,460.00 21,460,460.00
293,600.00 3,229,600.00
215,900.00 2,374,900.00
92,900.00 5,295,300.00
59,400.00 8,969,400.00
42,900.00 4,547,400.00
35,300.00 4,306,600.00
8,922,760.00 8,922,760.00
293,600.00 880,800.00
92,900.00 6,967,500.00
59,400.00 9,622,800.00
42,900.00 6,864,000.00
35,300.00 4,800,800.00
9,889,285.00 9,889,285.00
412,500.00 1,237,500.00
92,900.00 6,967,500.00
59,400.00 9,622,800.00
42,900.00 6,864,000.00
35,300.00 4,800,800.00
Page 34 of 719 Pek. Standar
HARGA SATUAN
JUMLAH HARGA (Rp)
(Rp)
9,889,285.00 9,889,285.00
54,054,000.00 54,054,000.00
956,300.00 956,300.00
2,100,700.00 2,100,700.00
1,345,300.00 6,726,500.00
1,088,000.00 2,176,000.00
647,800.00 2,591,200.00
1,912,400.00 3,824,800.00
61,968,500.00 61,968,500.00
524,100.00 1,048,200.00
1,944,800.00 3,889,600.00
1,345,300.00 2,690,600.00
1,088,000.00 2,176,000.00
1,912,400.00 3,824,800.00
459,500.00 2,757,000.00
134,200.00 37,173,400.00
215,900.00 20,726,400.00
ERJAAN INSTALASI AIR BERSIH 416,168,190.00
4,878,500.00 87,813,000.00
158,600.00 2,854,800.00
58,000.00 870,000.00
41,800.00 6,688,000.00
2,645,300.00 2,645,300.00
283,300.00 5,099,400.00
4,878,500.00 175,626,000.00
158,600.00 5,709,600.00
58,000.00 870,000.00
41,800.00 10,533,600.00
Page 35 of 719 Pek. Standar
HARGA SATUAN
JUMLAH HARGA (Rp)
(Rp)
3,991,260.00 3,991,260.00
283,300.00 10,198,800.00
4,878,500.00 175,626,000.00
158,600.00 5,709,600.00
58,000.00 870,000.00
41,800.00 10,533,600.00
3,991,260.00 3,991,260.00
283,300.00 10,198,800.00
KERJAAN INSTALASI AIR PANAS 519,829,020.00
81,300.00 23,414,400.00
51,100.00 14,716,800.00
27,200.00 7,833,600.00
150,000.00 1,050,000.00
16,087,680.00 16,087,680.00
14,634,720.00 14,634,720.00
200,000.00 200,000.00
803,600.00 803,600.00
282,700.00 11,308,000.00
170,900.00 21,704,300.00
81,300.00 9,349,500.00
31,700.00 190,200.00
315,900.00 631,800.00
214,200.00 3,641,400.00
143,800.00 143,800.00
81,300.00 12,438,900.00
51,100.00 2,963,800.00
31,700.00 3,582,100.00
17,900.00 1,611,000.00
16,200.00 2,138,400.00
455,700.00 1,822,800.00
22,850,170.00 22,850,170.00
81,300.00 13,170,600.00
31,700.00 126,800.00
214,200.00 13,066,200.00
51,100.00 102,200.00
31,700.00 6,244,900.00
27,200.00 2,584,000.00
173,500.00 173,500.00
143,800.00 8,628,000.00
27,200.00 1,523,200.00
16,200.00 1,944,000.00
8,993,495.00 8,993,495.00
81,300.00 13,170,600.00
31,700.00 126,800.00
214,200.00 13,066,200.00
51,100.00 102,200.00
31,700.00 6,244,900.00
27,200.00 2,584,000.00
81,300.00 81,300.00
31,700.00 1,902,000.00
27,200.00 1,523,200.00
16,200.00 1,944,000.00
8,993,495.00 8,993,495.00
ERJAAN INSTALASI AIR KOTOR 284,569,360.00
950,000.00 1,900,000.00
200,000.00 6,000,000.00
214,200.00 214,200.00
282,700.00 6,219,400.00
170,900.00 43,579,500.00
81,300.00 6,747,900.00
214,200.00 856,800.00
81,300.00 31,219,200.00
10,236,840.00 10,236,840.00
265,600.00 5,312,000.00
ERJAAN INSTALASI AIR HUJAN 112,285,840.00
43,725,400.00 43,725,400.00
15,134,300.00 15,134,300.00
4,263,200.00 4,263,200.00
5,994,400.00 5,994,400.00
7,239,600.00 7,239,600.00
480,100.00 79,216,500.00
276,900.00 2,769,000.00
73,500.00 735,000.00
176,600.00 1,766,000.00
206,500.00 2,065,000.00
4,054,300.00 4,054,300.00
6,949,500.00 6,949,500.00
73,500.00 1,102,500.00
176,600.00 2,649,000.00
206,500.00 3,304,000.00
73,500.00 1,470,000.00
6,642,800.00 6,642,800.00
6,949,500.00 6,949,500.00
10,947,700.00 10,947,700.00
73,500.00 1,470,000.00
152,300.00 3,046,000.00
206,500.00 4,130,000.00
3,930,600.00 3,930,600.00
2,673,800.00 2,673,800.00
386,900.00 16,249,800.00
49,700.00 497,000.00
AN PANEL DAN KABEL FEEDER 266,925,500.00
31,600.00 3,950,000.00
41,500.00 1,452,500.00
45,900.00 91,800.00
25,000.00 400,000.00
33,800.00 4,867,200.00
33,800.00 845,000.00
33,800.00 135,200.00
265,500.00 73,809,000.00
317,700.00 54,962,100.00
31,600.00 5,656,400.00
265,500.00 101,155,500.00
317,700.00 74,977,200.00
31,600.00 5,182,400.00
41,500.00 1,577,000.00
45,900.00 91,800.00
25,000.00 750,000.00
33,800.00 6,253,000.00
33,800.00 1,149,200.00
33,800.00 135,200.00
265,500.00 86,553,000.00
317,700.00 70,847,100.00
ALASI DAYA DAN PENERANGAN 506,888,000.00
NO. URAIAN
I. PEKERJAAN SIPIL
1.1. PEKERJAAN PONDASI PANCANG
JUMLAH. III. PEKERJAAN MEKANIKAL PLUMBING
KET 5)
JUMLAH
Rp 3,685,272,600.00
Rp 3,685,272,600.00
Rp 2,031,698,325.60
Rp 85,615,749.71
Rp 369,715,500.00
Rp 518,980,299.20
Rp 3,006,009,874.51
Rp 145,213,360.00
Rp 1,684,036,700.00
Rp 1,039,000,000.00
Rp 446,872,491.41
Rp 3,315,122,551.41
Rp 650,956,200.00
Rp 939,000,000.00
Rp 105,626,700.00
Rp 155,593,800.00
Rp 138,842,900.00
Rp 75,887,300.00
Rp 13,365,200.00
Rp 385,419,000.00
Rp 248,763,500.00
Rp 42,790,000.00
Rp 2,756,244,600.00
Rp 12,762,649,625.92
RINCIAN RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN
GEDUNG INSTALASI RAWAT INAP VIP (PAKET
RSUP Dr. M. DJAMIL PADANG
TAHUN ANGGARAN 2011
I. PEKERJAAN SIPIL
1.1. PEKERJAAN PONDASI PANCANG
1 PONDASI TIANG PANCANG
- Tiang Pancang 20x20 cm, kedalaman 12 meter
- Cut off Pile
JUMLAH 1.
b. Level 1
1 Hospital Skirting
2 Bumper guard
3 Railguard
c. Level 2
1 Hospital Skirting
2 Bumper guard
3 Railguard
b. Level 1
PINTU
1 Pintu type A (HM uk. 900x2150)
2 Pintu type A (HM uk. 2X600x1250) SHF-2
3 Pintu type C (HM uk. 900x2150)
4 Pintu type C (HM uk. 2x900x2150)
c. Level 2
PINTU
1 Pintu type A (HM uk. 900x2150)
2 Pintu type A (HM uk. 2X600x1250) SHF-2
3 Pintu type C (HM uk. 900x2150)
4 Pintu type C (HM uk. 2x900x2150)
b. Level 1
1 Meja granite wastafel under counter
Page 46 of 719 Pek. Non Standar
NO. URAIAN PEKERJAAN
2 Jet washer
3 Tisue holder
4 Hand shower lengkap dengan aksesories
5 Towel bar
6 Soap dish
7 Urinoir
8 Penyekat Urinoir
9 Memasang cubical toilet
10 Hand railling penyandang cacat
c. Level 2
1 Meja granite wastafel under counter
2 Jet washer
3 Tisue holder
4 Hand shower lengkap dengan aksesories
5 Towel bar
6 Soap dish
7 Urinoir
8 Penyekat Urinoir
9 Memasang cubical toilet
10 Hand railling penyandang cacat
D. RISER
1 Pipa Oxigen
- Diameter 32 mm
2 Pipa Vacum
- Diameter 32 mm
3 Zone Control valve / Box valve
4 AAV
E. PERLENGKAPAN
1 Perlengkapan Outlet Oksigen
- Flow meter c/w humiifier
- Handwheel kit for oxygen
2 Perlengkapan Outlet Vacuum
Page 51 of 719 Pek. Non Standar
NO. URAIAN PEKERJAAN
- Suction Attachement
- Suction Jar
- Suction tubing
- Bacterial filter
HARGA SATUAN
SATUAN VOLUME JUMLAH HARGA (Rp)
(Rp)
3 4 5 6=(4x5)
NO URAIAN
A. DAFTAR UPAH
1 Pekerja
2 Tukang kayu
3 Tukang batu
4 Tukang cat
5 Tukang Plafond
6 Kepala tukang
7 Mandor
B. BAHAN PASANGAN DAN BESI
1 Bata merah
2 Batu Split 1/2
3 Beton Ready Mix K 300
4 Beton Ready Mix K 225
5 Besi beton U-24
6 Besi beton U-39
7 Pipa besi,IWF
8 Drymix floor hardener @ 25 kg
9 Drymix Self leveling floor @ 25 kg
10 Semen
11 Semen warna
12 Pasir beton
13 Pasir pasang
14 Pasir urug
15 Pasir batu
16 Tiang Pancang 20x20 cm
17 Waterproofing Coating/slurry (untuk dinding) terpasang
18 Waterproofing membrane 3 mm/ Terpasang
D. BAHAN KAYU
1 Dolken kayu dia. 8-10/400 cm
2 Kayu papan Kelas I
3 Kayu 5/7
4 Plywood 4 mm
5 Kayu Kelas III
6 Balok Kayu Kelas II.
7 Plywood 9 mm
8 Balok kayu Borneo 5 x 7 x 400
9 Balok kayu Borneo 2 x 3 x 400
10 Balok kayu Borneo 2 x 20 x 400
11 Balok kayu Samarinda
F. SANITAIR
1 Kloset duduk lengkap dengan aksesoris type CW 420 / S 516 ESS
2 Kloset jongkok lengkap dengan aksesoris
3 Urinoir lengkap dengan aksesoris type U 57 M
4 Wastafel undercounter lengkap dengan aksesoris type L 521 V1A
5 Wastafel gantung lengkap dengan aksesoris type LW 239 J
6 Jet washer type TX 403 SV3
7 Kran Wastafel
8 Kran dinding
9 Meja Granite
10 Urinoir lengkap dengan aksesoris type U 57 M
11 Partisi Urinoir type A 50
12 Kaca cermin
G. BAHAN FINISHING
1 Plamur (1 pail = @ 20 kg)
2 Cat emultion paint (1 pail = @ 25 kg)
3 Cat dusprtproof paint
4 Cat Epoxy
5 Cat wather shieldpaint (1 pail = @ 25 kg)
6 Residu
7 Dempul
8 Meni Duco
9 Cat Duco
10 Thinner
b. Hardware:
1 Pull Handle Dekkson PH 802 32x457x300
2 Kunci Swing Al Dekkson KC 8123
3 Lever Handle LHTR 0017 SSS
4 Floor Hinge Dekkson FH 84 BD SSS
5 DCL Overhead Concealed Dekkson OCC 690M
6 Mortise Lock Dekkson MTS IL 8485 PVD
D. LAIN - LAIN
1 Air
2 Paku
3 Minyak bekisiting
4 Paku biasa
5 Besi strip
6 Seng Gelombang
7 Seng plat
8 Jendela nako
9 Kaca polos
10 Kunci tanam
11 Roll Cat
12 Amplas
13 Kape
HARGA SATUAN
Rp 50,000 oh
Rp 75,000 oh
Rp 75,000 oh
Rp 75,000 oh
Rp 75,000 oh
Rp 80,000 oh
Rp 80,000 oh
Rp 760 bh
Rp 169,000 m³
Rp 765,500 m³
Rp 705,500 m³
Rp 9,000 kg
Rp 9,527 kg
Rp 11,500 kg
Rp 121,100 zak
Rp 233,700 zak
Rp 1,000 kg
Rp 2,285 kg
Rp 125,000 m³
Rp 125,000 m³
Rp 80,000 m³
Rp 80,000 m³
Rp 240,000 m
Rp 72,000 ltr
Rp 150,000 m²
Rp 1,897 bh
Rp 4,200 bh
Rp 2,100 bh
Rp 7,500 bh
Rp 4,000 bh
Rp 21,309 bh
Rp 83,333 bh
Rp 450,000 m²
Rp 35,500 btg
Rp 2,525,000 m³
Rp 2,507,500 m³
Rp 55,000 lbr
Rp 1,963,000 m³
Rp 2,284,000 m³
Rp 95,000 lbr
Rp 3,800,000 M3
Rp 4,200,000 M3
Rp 4,200,000 M3
Rp 6,850,000 M3
Rp 55,000 lbr
Rp 75,000 lbr
Rp 65,000 lbr
Rp 37,500 lbr
Rp 11,000 m
Rp 2,085,600 bh
Rp 1,617,200 bh
Rp 1,811,500 bh
Rp 1,659,600 bh
Rp 2,273,600 bh
Rp 372,000 bh
Rp 175,500 bh
Rp 40,500 bh
Rp 900,000 m2
Rp 1,796,100 bh
Rp 385,200 bh
Rp 380,700 m2
Rp 15,900 kg
Rp 20,900 kg
Rp 35,000 kg
Rp 350,000 kg
Rp 55,500 kg
Rp 4,000 ltr
Rp 28,000 kg
Rp 50,000 kg
Rp 70,000 kg
Rp 18,000 ltr
Rp 1,050,000 Unit
Rp 1,050,000 Unit
Rp 850,000 Unit
Rp 1,050,000 Unit
Rp 1,050,000 Unit
Rp 1,950,000 Unit
Rp 12,705,000 Unit
Rp 7,700,000 Unit
Rp 9,520,000 Unit
Rp 839,800 set
Rp 136,900 set
Rp 219,600 set
Rp 1,615,000 set
Rp 2,040,000 set
Rp 253,200 set
Rp 170,000 m
Rp 170,000 m
Rp 180,000 m
Rp 180,000 m
Rp 578,000 bh
Rp 280,000 bh
Rp 550,800 m2
Rp 165,900 m2
Rp 400 bh
Rp 7,500 m
Rp 150 bh
Rp 34,000 bh
Rp 35,000 bh
Rp 385,000 m
Rp 210,000 m
Rp 500 ltr
Rp 16,400 kg
Rp 20,000 ltr
Rp 14,000 kg
Rp 9,500 kg
Rp 35,000 lbr
Rp 165,700 m2
Rp 106,200 bh
Rp 55,200 m²
Rp 55,200 bh
Rp 21,200 bh
Rp 2,500 lbr
Rp 3,000 bh
No. URAIAN
TENAGA KERJA
1 Tukang pipa
2 Tukang listrik
3 Tukang AC
4 Kepala tukang pipa
5 Kepala tukang listrik
6 Kepala tukang AC
7 Mandor
PEKERJAAN VAC :
1 AC SINGLE SPLIT / WALL TYPE Kap. 12 00 BTUh / 1 1/2 PK
2 AC SINGLE SPLIT / WALL TYPE Kap. 9 000 BTUh / 1 PK
3 AC SINGLE SPLIT / WALL TYPE Kap.18 000 BTUh / 2 PK
4 AC SINGLE SPLIT / WALL TYPE Kap.20 000 BTUh
5 AC SINGLE SPLIT / WALL TYPE Kap.25 000 BTUh
6 AC SINGLE SPLIT / WALL TYPE Kap.29 510 BTUh
7 TD ducting panel density +/- 52 kg /m3
8 Invisible flange ( PVC )
9 Tee connector flange ( PVC )
10 Bayonet ( PVC )
11 Covering angle ( PVC )
12 TD Glue
13 Sealant neutral ( with colour )
14 Chair saction bar Allumunium
15 "F" section bar Allumunium
16 Shaped disk Allumunium
17 Reinforcenent bar Allumunium
18 Ball joint damper ( Allumunium )
19 Ball joint damper ( plastik )
20 Allumunium Tape
21 Zinc cozted
22 PENGGANTUNG DUCTING
23 Grille EAG 20'' x 12 "
24 PIPA REFRIGERANT
25 Pipa PVC berisolasi / Drain AC
26 Exhaust Fan Axial Inline Type Kap. 500 CFM
27 Exhaust Fan Axial Inline Type Kap. 6000 CFM
28 Extract Fan kap. 100 CFM
Page 85 of 719 7.Bhn
No. URAIAN
29 Exhaust Fan Wall Type Kap. 300 CFM
PEKERJAAN FIRE HYDRANT
1 Fire House Cabinet (Indoor )
2 Dudukan FHC & pondasi
3 Fire Extinguisher ( Dry Chemical ) Kap. 6 Kg
4 Control valve diameter 65 mm
5 Water Flow Switch
6 Pressure Gauge
7 Water Level Control
8 AAV
9 GATE VALVE DIA.65 MM / 20 K
10 GATE VALVE DIA.80 MM / 20 K
11 GATE VALVE DIA.100 MM / 20 K
12 PIPA BSP SCH. 40 Dia. 2 1/2”
13 PIPA BSP SCH. 40 Dia. 3”
14 PIPA BSP SCH.40 Dia. 4”
PEKERJAAN PLUMBING
INSTALASI AIR BERSIH
1 SUMUR DEEPWELL LENGKAP
2 Pompa Transfer ( Multy Split ) Kapasitas : 400 LPM/ 40 M
3 Package Booster Pump, Kapasitas : 200 l/min x 20 M
4 Submersible kuras, Kapasitas : 90 l/min x 8 M
5 Sand Filter (8-10 M3 / Jam )=(100-166 Lpm)-dia. 710 x 1200 mm
6 Carbon Filter (8-10 M3 / Jam )-(100-166 Lpm) dia.710 x 1200 mm
7 Dosing Pump & Chemical tank
8 Roof Tank kap. 16 M3
9 Ploating valve dia 40 mm
10 Ploating valve dia 50 mm
11 Ploating valve dia 100 mm
12 Foot valve dia. 65 mm
13 Pressure Switch
14 Strainer
15 Water Level Control ( WLC )
16 Flow Switch
17 GATE VALVE DIA.15 MM /10 Kg
18 GATE VALVE DIA.20 MM /10 Kg
19 GATE VALVE DIA.25 MM / 10 Kg
20 GATE VALVE DIA.32 MM / 10 Kg
21 GATE VALVE DIA.40 MM / 10 Kg
22 GATE VALVE DIA.50 MM / 10 Kg
23 GATE VALVE DIA.65 MM / 10 Kg
24 GATE VALVE DIA.80 MM / 10 Kg
25 GATE VALVE DIA.100 MM / 10 Kg
26 GATE VALVE DIA.125 MM / 10 Kg
27 GATE VALVE DIA.150 MM / 10 Kg
Page 86 of 719 7.Bhn
No. URAIAN
28 DIFFERENTIAL VALVE
29 BUTTERFLY VALVE 300 MM
30 FLEXIBLE JOINT DIA.80 MM
31 FLEXIBLE JOINT DIA.65 MM
32 FLEXIBLE JOINT DIA.50 MM
33 STRAINER DIA.80 MM
34 STRAINER DIA.65 MM
35 STRAINER DIA.50 MM
36 CHECK VALVE DIA. 65 MM
37 CHECK VALVE DIA. 50 MM
38 PPR PN-10 Ø 10 mm
39 PPR PN-10 Ø 15 mm
40 PPR PN-10 Ø 20 mm
41 PPR PN-10 Ø 25 mm
42 PPR PN-10 Ø 32 mm
43 PPR PN-10 Ø 40 mm
44 PPR PN-10 Ø 50 mm
45 PPR PN-10 Ø 63 mm
46 PPR PN-10 Ø 75 mm
47 PPR PN-10 Ø 90 mm
48 PPR PN-10 Ø 110 mm
49 PPR PN-10 Ø 125 mm
50 HEADER 150 MM2
51 HEADER 200 MM2
INSTALASI AIR KOTOR
52 Clean Out dia. 65 mm
53 Clean Out dia. 80 mm
54 Clean Out dia. 100 mm
55 Clean Out dia. 150 mm
56 Roof Drain diameter 100 mm
57 Bioseptik Tank kapasitas : 24 M3
58 Vent Out ( VO )
59 Sumur Resapan
60 Bak Kontrol
61 PIPA PVC Dia. 1 1/2”
62 PIPA PVC Dia. 1 1/4”
63 PIPA PVC Dia. 1/2”
64 PIPA PVC Dia. 1”
65 PIPA PVC Dia. 10”
66 PIPA PVC Dia. 2 1/2”
67 PIPA PVC Dia. 2”
68 PIPA PVC dia. 3/4”
69 PIPA PVC Dia. 3”
70 PIPA PVC Dia. 4”
71 PIPA PVC Dia. 5”
Page 87 of 719 7.Bhn
No. URAIAN
72 PIPA PVC Dia. 6”
73 PIPA PVC Dia. 8”
INSTALASI AIR PANAS
74 Electric Water Heater
75 PPR PN-20 Ø 16 mm
76 PPR PN-20 Ø 20 mm
77 PPR PN-20 Ø 25 mm
78 PPR PN-20 Ø 32 mm
79 PPR PN-20 Ø 40 mm
80 PPR PN-20 Ø 50 mm
81 PPR PN-20 Ø 63 mm
82 PPR PN-20 Ø 75 mm
83 PPR PN-20 Ø 90 mm
84 PPR PN-20 Ø 110 mm
85 PPR PN-20 Ø 125 mm
INSTALASI MEDICAL GAS
1 Oksigen Sentral Magnifold 2 x 5 cylinders
2 Medical Vacuum System 850 Lpm - , 75 Bar
3 Zone Valve / Box valve
4 Outlet Gas screw connect c/w wallbox & flushplate
5 Instalasi alarm gas medis lengkap Box
6 Perlengkapan Outlet Oksigen
7 Perlengkapan Outlet N2O
8 Perlengkapan Outlet Vacuum
9 Perlengkapan Outlet Compressed Air
10 Pipa tembaga Seamless standart ASTM B88 dia. 10 mm
11 Pipa tembaga Seamless standart ASTM B88 dia. 12 mm
12 Pipa tembaga Seamless standart ASTM B88 dia. 15 mm
13 Pipa tembaga Seamless standart ASTM B88 dia. 22 mm
14 Pipa tembaga Seamless standart ASTM B88 dia. 25 mm
15 Pipa tembaga Seamless standart ASTM B88 dia. 32 mm
16 Pipa tembaga Seamless standart ASTM B88 dia. 40 mm
PEKERJAAN ELEKTRIKAL
1 Capasitor Bank kapasitas 200 Kvar
2 UPS (Back Up Time 30 Menit ) kap. 5 Kva
3 UPS (Back Up Time 30 Menit ) kap. 20 Kva
4 Kabel NYFGbY 4 x 185 mm2
5 Kabel NYM 3x2,5 mm2
6 Kabel NYM 2x2,5 mm2
7 Kabel NYY 1x120 mm2
8 Kabel NYY 1x150 mm2
9 Kabel NYY 1x185 mm2
10 Kabel NYY 1x300 mm2
11 Kabel, NYY 2 x 2,5 mm2
12 Kabel NYY 4x10 mm2
Page 88 of 719 7.Bhn
No. URAIAN
13 Kabel NYY 4x150 mm2
14 Kabel NYY 4x120 mm2
15 Kabel NYY 4x16 mm2
16 Kabel NYY 4x25 mm2
17 Kabel NYY 4x35 mm2
18 Kabel, NYY 4 x 2,5 mm2
19 Kabel NYY 4x4 mm2
20 Kabel NYY 4x50 mm2
21 Kabel NYY 4x6 mm2
22 Kabel NYY 4x70 mm2
23 Kabel NYY 4x95 mm2
24 Kabel FRC 4x10 mm2
25 Kabel Tray lebar 20 cm (200 -100)
26 Kabel Tray lebar 30 cm (300 -100)
27 Kabel Tray lebar 40 cm (400 -100)
28 Kabel Tray lebar 50 cm (500 -100)
29 Kabel Tray lebar 60 cm (600 -100)
30 Galian, urugan & pelindung kabel
31 Cover Glass
32 Lampu Baret TLC 18 W
33 Lampu dinding luar PL 18 W
34 Lampu dinding PLC 18 W
35 Lampu DL/Sorot Par 38
36 Lampu Down Light PL 1 x 13 W
37 Lampu Down Light PL 2 x 13 W
38 Lampu Down Light PLC 11 W + Cover Glass
39 Lampu Exit 10 w+ Battere
40 Lampu Pijar 25 W
41 Lampu taman SL 18 W
42 Lampu TL 1x18 W/BL
43 Lampu TL 1x18 W/TKI
44 Lampu TL 1x36 W
45 Lampu TL 1x36 W/DF
46 Lampu TL 1x36 W/GMS
47 Lampu TL 1x36 W/Louvre M6
48 Lampu TL 1x36 W/TKI
49 Lampu TL 2x36 W/Acrilic Putih susu
50 Lampu TL 2x36 W/Louvre M6
51 Tiang lampu taman 2 1/2 Meter
52 Battere Emergency
53 Saklar ganda 10 A
54 Saklar hotel 10 A
55 Saklar tunggal 10 A
56 Saklar engsel
57 Stop kontak daya 10/16 A
Page 89 of 719 7.Bhn
No. URAIAN
58 Stop kontak daya 10/16 A - 3 Phase
59 Socket Pipa
60 Tee Doos
61 Pipa Conduit
62 Las Doop
63 Klem Pipa
64 Isolasi ban
65 Fhiser
66 MCB 10 A/1 Phasa
67 MCB 16 A/1 Phasa
68 MCB 10 A/3 Phasa
69 MCB 16 A/3 Phasa
70 MCB 20 A/3 Phasa
71 MCB 25 A/3 Phasa
72 MCB 32 A/3 Phasa
73 MCB 40 A/3 Phasa
74 MCB 6 A/1 Phasa
75 MCCB 125 A/3 Phasa
76 MCCB 140 A/3 Phasa
77 MCCB 32 A/3 Phasa
78 MCCB 63 A/3 Phasa
79 MCCB 50 A/3 Phasa
80 MCCB 630-800 A/3 Phasa
81 MCCB 400-630 A/3 Phasa
82 MCCB 350-500 A/3 Phasa
83 MCCB 250-350 A/3 Phasa
84 MCCB 175-250 A/3 Phasa
85 MCCB 140-200 A/3 Phasa
86 MCCB 80-100 A/3 Phasa
87 MCCB 63-80 A/3 Phasa
88 MCB 20-25 A/3 Phasa
89 Ampere meter
90 Fuse & Indicator
91 Selector Switch
92 Volt Meter
93 COS
94 Shun trip
95 Mechanic Motor Interlock
96 Box Panel & Accessories A
97 Box Panel & Accessories E
98 Box Panel & Accessories F
99 Box Panel & Accessories J
100 Grounding A
101 Grounding B
102 Panel Pneumatic
Page 90 of 719 7.Bhn
No. URAIAN
PENANGKAL PETIR
1 Air Terminal lengkap menara ( Electro Statis ) Radiuas 50 M
2 Obstraction Lamp
3 Coaxial Cable 2 x 35 mm
4 Grounding sistem
- Copper road
- Pentanahan & pipa GIP dia. 1 1/2 "
- Bak kontrol ( 40x40) cm lengkap tutup
5 - Kawat BCC dia. 70 mm
6 Testing/pengukuran pentanahan
7 Panel kontrol / Kelelengkap instalasi
PEKERJAAN SOUND SISTEM
1 2 x 180 W Power Amplifier
2 120 W Power Amplifier
3 Sistem Manager ( VX – 2000 )
4 Autorserve Cassete
5 CD Playaer
6 Emergency Microphone ( w/ RU 2001 ) - PM 660D/1
7 Equalizer Card ( VX-200 )
8 Mixer Frame w/ Module (V-1000B )
9 Pagging Microphone PM 660D/1 ( w/ RU-2001 )
10 Radio Tunner AM/FM ( V-1034B )
11 Remote Microphone - RM – 200 X
12 Speaker Selector ( SS-021B )
13 Wall Box Speaker 20 W
14 Horn Speaker ( ZH-615SM )
15 Ceiling Speaker ( ZS-646R )
16 Attenuator
17 Kabel NYMHY 2x1,5 mm2
18 Kabel NYMHY 3x1,5 mm2
19 Kabel NYMHY 3( 3 x2,5 mm2 )
20 Kabel NYMHY 3x2,5 mm2
21 Terminal Box / TB
22 MDF / CTB
23 Cabinet Rack
PEKERJAAN MATV
1 Active Filter
2 Antena Yagi UHF 17 Element
3 Antena Yagi VHF 22 Element
4 Digital Satelite Receiver & Modulator
5 Selective Program
6 Spliter 4 way
7 Socket TV ( RCA )
8 Terminal Box+Booster signal & P.supply
9 Head And Amplifier
Page 91 of 719 7.Bhn
No. URAIAN
10 MATV Modulator
11 Main Booster
12 Power Supply
13 Control Unit
14 TV Monitor 21'
15 Kabel Coaxial RG11( 0,6 mm2 )
16 Kabel Coaxial RG8 ( 0,6 mm2 )
17 Kabel Coaxial 5C-2V
18 Tiang / Dudukan
PEKERJAAN CCTV
1 Video Control Matrix 16 Chanel
2 Modem
3 21 LCD TFT Monitor
4 Bracket
5 Digiplex key Pad
6 PC Computer + Printer
7 Fixed Dome Camera
8 Rack CCTV
9 Relay Control Unit 10 Ch.
10 Instalasi CCTV
PEKERJAAN NURSE CALL
1 Master Station Digital
2 Ceiling sub station
3 Central Controller & Power Supply
4 Coridoor Light
5 Call riset button
6 Hand feld call button
7 Bath Room Full Cord
PEKERJAAN DATA
1 HUB Un Managable Path Panel 1 x 8 port
2 HUB Un Managable Path Panel 1 x 12 port
3 HUB Un Managable Path Panel 1 x 24 port
4 MAIN SERVER
5 Path Panel 1x48 port
6 Path Panel 2x48 port
7 Path Panel 10x48 port
8 Monitor
9 Printer
10 Socket Data ( RG-45 )
PEKERJAAN FIRE ALARM
1 MCAF Kapasitas 10 zone
2 MDF/ CTB
3 Terminal Box Fire
4 Alarm Bell
5 ROR
Page 92 of 719 7.Bhn
No. URAIAN
6 Fixed Heat Detector
7 Manual Breack glass
8 Smoke Detector
9 End Of Line
10 Annunciator Panel
11 Twisted Shelded 18,2 PAR + NYM 2 x 2,5 mm2
12 Jeck Telephone
13 Flow Switch
14 Gas Detector
PEKERJAAN TELEPHONE
1 Pesawat Telephone Single Line
2 Pesawat Digital
3 PABX 20 Line / 400 Extention
4 CTB 20 Pairs
5 CTB 30 Pairs
6 CTB 40 Pairs
7 CTB 120 Pairs
8 Billing Sistem
9 Socket Telephone RJ-11
10 Terminal Box 10 Pairs
11 Terminal Box 20 Pairs
12 Terminal Box 30 Pairs
13 Terminal Box 40 Pairs
14 Kabel ITC 10x2x2x0,6 mm2
15 Kabel ITC 20x2x2x0,6 mm2
16 Kabel ITC 30x2x2x0,6 mm2
17 Kabel ITC 40x2x2x0,6 mm2
18 Kabel ITC 50x2x2x0,6 mm2
19 Kabel ITC 80x2x2x0,6 mm2
ELEVATOR
1 Service Elevator
- Kapasitas : 17 Orang / 1150 Kg
- Kecepatan : 60 MPM
- Lintasa : 3 Lantai
- Kelengkapan : ARD
2 Bed Elevator : 15 Orang/1000 Kg / 30 MPM / 3 Lantai
- Kapasitas : 15 Orang / 1000 Kg
- Kecepatan : 30 MPM
- Lintasa : 3 Lantai
- Kelengkapan : ARD
3 Freight Elevator
- Kapasitas : 15 Orang / 1000 Kg
- Kecepatan : 60 MPM
- Lintasa : 4 Lantai
- Kelengkapan : ARD
Page 93 of 719 7.Bhn
No. URAIAN
4 Liht Barang
- Jenis : Dumb Waiter Floor Type
- Kapasitas : 200 Kg
- Kecepatan : 20 MPM
- Lintasa : 5 Lantai
5 Escalator
6 Pemasangan
GENSET
1 Unit Genset, Kapasitas : 675 KVA
2 Panel Control AMF
3 Pemindahan genset ke Pondasi
4 Storage Tank, Kapasitas : 10000 Liter
5 Daily tank, Kapasitas : 500 Liter
6 Electric Transfer Pump 60 lpm / Gear Pump
7 Hand Pump 8 lpm
8 Pemipaan bahan bakar
9 Residential Silencer
10 Radiator Ducting dan Flexible connection
11 Intake Attenuator
12 Discharge Attenuator
13 Peredam Ruangan Genset
Rp 75,000.00 hari
Rp 75,000.00 hari
Rp 75,000.00 hari
Rp 80,000.00 hari
Rp 80,000.00 hari
Rp 80,000.00 hari
Rp 80,000.00 hari
Rp 4,980,000.00 unit
Rp 3,950,000.00 unit
Rp 8,191,700.00 unit
Rp 11,000,000.00 unit
Rp 13,400,000.00 unit
Rp 15,400,000.00 unit
Rp 219,000.00 m¹
Rp 23,650.00 m¹
Rp 25,500.00 m¹
Rp 10,750.00 m¹
Rp 5,300.00 bh
Rp 50,500.00 Kg
Rp 61,000.00 Botol
Rp 37,350.00 m¹
Rp 43,500.00 m¹
Rp 10,000.00 bh
Rp 36,225.00 m¹
Rp 35,500.00 bh
Rp 12,600.00 bh
Rp 1,600.00 m¹
Rp 6,500.00 bh
Rp 19,000.00 Set
Rp 256,000.00 bh
Rp 120,000.00 m¹
Rp 32,000.00 m¹
Rp 1,600,000.00 unit
Rp 10,080,000.00 unit
Rp 650,000.00 unit
Page 95 of 719 7.Bhn
HARGA SATUAN SATUAN
Rp 600,000.00 unit
Rp 2,550,000.00 bh
Rp 225,000.00 bh
Rp 750,000.00 bh
Rp 3,412,500.00 bh
Rp 1,750,000.00 bh
Rp 185,000.00 bh
Rp 1,595,000.00 bh
Rp 450,000.00 bh
Rp 3,412,500.00 bh
Rp 4,160,000.00 bh
Rp 5,908,500.00 bh
Rp 89,040.00 m¹
Rp 135,648.00 m¹
Rp 180,000.00 m¹
Rp 200,000,000.00 unit
Rp 14,000,000.00 unit
Rp 55,000,000.00 unit
Rp 6,500,000.00 unit
Rp 17,700,000.00 unit
Rp 22,450,000.00 unit
Rp 1,500,000.00 unit
Rp 48,000,000.00 unit
Rp 604,230.00 bh
Rp 762,980.00 bh
Rp 1,450,000.00 bh
Rp 1,954,480.00 bh
Rp 935,000.00 bh
Rp 1,285,240.00 bh
Rp 1,595,000.00 Set
Rp 1,750,000.00 bh
Rp 96,000.00 bh
Rp 128,000.00 bh
Rp 178,200.00 bh
Rp 250,680.00 bh
Rp 358,820.00 bh
Rp 556,490.00 bh
Rp 956,670.00 bh
Rp 1,190,530.00 bh
Rp 1,700,000.00 bh
Rp 2,125,000.00 bh
Rp 2,900,000.00 bh
Page 96 of 719 7.Bhn
HARGA SATUAN SATUAN
Rp 42,000,000.00 bh
Rp 4,100,000.00 bh
Rp 230,000.00 bh
Rp 183,000.00 bh
Rp 268,200.00 bh
Rp 1,460,000.00 bh
Rp 1,200,000.00 bh
Rp 420,000.00 bh
Rp 1,432,000.00 bh
Rp 472,000.00 bh
Rp 15,400.00 m¹
Rp 23,000.00 m¹
Rp 28,325.00 m¹
Rp 42,300.00 m¹
Rp 67,700.00 m¹
Rp 99,000.00 m¹
Rp 160,500.00 m¹
Rp 246,000.00 m¹
Rp 345,000.00 m¹
Rp 495,000.00 m¹
Rp 690,000.00 m¹
Rp 885,000.00 m¹
Rp 1,500,000.00 unit
Rp 1,750,000.00 unit
Rp 121,000.00 bh
Rp 148,000.00 bh
Rp 185,000.00 bh
Rp 277,500.00 bh
Rp 235,000.00 bh
Rp 65,000,000.00 unit
Rp 150,000.00 bh
Rp 950,000.00 unit
Rp 200,000.00 unit
Rp 10,837.50 m¹
Rp 9,610.00 m¹
Rp 3,397.50 m¹
Rp 6,398.75 m¹
Rp 277,521.25 m¹
Rp 20,593.75 m¹
Rp 14,082.50 m¹
Rp 4,675.00 m¹
Rp 28,287.50 m¹
Rp 46,886.25 m¹
Rp 76,286.25 m¹
Page 97 of 719 7.Bhn
HARGA SATUAN SATUAN
Rp 107,023.75 m¹
Rp 182,731.25 m¹
Rp 4,000,000.00 unit
Rp 27,500.00 m¹
Rp 38,850.00 m¹
Rp 66,000.00 m¹
Rp 101,550.00 m¹
Rp 156,600.00 m¹
Rp 231,900.00 m¹
Rp 369,000.00 m¹
Rp 510,000.00 m¹
Rp 729,000.00 m¹
Rp 1,032,050.00 m¹
Rp 1,333,200.00 m¹
Rp 47,500,000.00 unit
Rp 140,400,000.00 unit
Rp 1,577,142.85 unit
Rp 1,300,000.00 bh
Rp 750,000.00 TTK
Rp 20,000,000.00 Lot
Rp 500,000.00 Lot
Rp 35,000,000.00 Lot
Rp 500,000.00 Lot
Rp 16,400.00 m¹
Rp 24,500.00 m¹
Rp 33,700.00 m¹
Rp 59,000.00 m¹
Rp 70,700.00 m¹
Rp 122,300.00 m¹
Rp 154,000.00 m¹
Rp 75,000,000.00 bh
Rp 49,500,000.00 unit
Rp 280,000,000.00 unit
Rp 548,762.00 m¹
Rp 12,300.00 m¹
Rp 8,200.00 m¹
Rp 107,500.00 m¹
Rp 120,000.00 m¹
Rp 265,000.00 m¹
Rp 428,800.00 m¹
Rp 14,000.00 m¹
Rp 63,600.00 m¹
Page 98 of 719 7.Bhn
HARGA SATUAN SATUAN
Rp 506,000.00 m¹
Rp 375,000.00 m¹
Rp 110,550.00 m¹
Rp 154,100.00 m¹
Rp 132,000.00 m¹
Rp 16,300.00 m¹
Rp 29,200.00 m¹
Rp 178,000.00 m¹
Rp 42,000.00 m¹
Rp 242,000.00 m¹
Rp 330,000.00 m¹
Rp 342,000.00 m¹
Rp 98,000.00 m¹
Rp 133,000.00 m¹
Rp 280,000.00 m¹
Rp 350,000.00 m¹
Rp 433,333.33 m¹
Rp 48,000.00 m¹
Rp 65,000.00 bh
Rp 181,050.00 bh
Rp 185,000.00 bh
Rp 165,000.00 bh
Rp 270,000.00 bh
Rp 185,000.00 bh
Rp 267,800.00 bh
Rp 245,000.00 bh
Rp 785,000.00 bh
Rp 45,000.00 bh
Rp 390,000.00 bh
Rp 120,000.00 bh
Rp 210,000.00 bh
Rp 182,500.00 bh
Rp 320,000.00 bh
Rp 312,500.00 bh
Rp 385,000.00 bh
Rp 288,000.00 bh
Rp 404,000.00 bh
Rp 568,750.00 bh
Rp 350,000.00 bh
Rp 675,000.00 bh
Rp 28,000.00 bh
Rp 32,000.00 bh
Rp 19,000.00 bh
Rp 25,000.00 bh
Rp 19,500.00 bh
Page 99 of 719 7.Bhn
HARGA SATUAN SATUAN
Rp 325,000.00 bh
Rp 400.00 bh
Rp 2,500.00 bh
Rp 3,500.00 m¹
Rp 250.00 bh
Rp 250.00 bh
Rp 1,000.00 bh
Rp 150.00 bh
Rp 78,440.00 bh
Rp 78,440.00 bh
Rp 562,860.00 bh
Rp 562,860.00 bh
Rp 562,861.00 bh
Rp 562,860.00 bh
Rp 757,900.00 bh
Rp 757,900.00 bh
Rp 78,440.00 bh
Rp 2,040,500.00 bh
Rp 2,890,620.00 bh
Rp 757,900.00 bh
Rp 1,150,000.00 bh
Rp 1,150,000.00 bh
Rp 12,700,000.00 bh
Rp 10,000,000.00 bh
Rp 8,750,000.00 bh
Rp 6,633,480.00 bh
Rp 2,890,620.00 bh
Rp 2,890,620.00 bh
Rp 1,312,280.00 bh
Rp 1,150,000.00 bh
Rp 562,860.00 bh
Rp 234,300.00 bh
Rp 176,000.00 bh
Rp 49,500.00 bh
Rp 268,400.00 bh
Rp 10,000,000.00 bh
Rp 250,000.00 unit
Rp 10,000,000.00 Set
Rp 2,524,860.00 bh
Rp 804,540.00 bh
Rp 850,000.00 bh
Rp 13,703,680.00 unit
Rp 1,250,000.00 LS
Rp 450,000.00 LS
Rp 7,500,000.00 unit
Page 100 of 719 7.Bhn
HARGA SATUAN SATUAN
Rp 19,000,000.00 unit
Rp 3,200,000.00 bh
Rp 550,000.00 m¹
Rp 2,500,000.00 Set
Rp 750,000.00 Titik
Rp 10,000,000.00 Titik
Rp 6,450,000.00 bh
Rp 3,000,000.00 bh
Rp 59,509,140.00 bh
Rp 3,087,500.00 bh
Rp 3,182,500.00 bh
Rp 2,347,165.00 bh
Rp 1,631,720.00 bh
Rp 7,377,605.00 bh
Rp 2,347,165.00 bh
Rp 3,610,000.00 bh
Rp 4,894,780.00 bh
Rp 5,075,755.00 bh
Rp 550,000.00 bh
Rp 299,000.00 bh
Rp 65,200.00 bh
Rp 165,000.00 bh
Rp 9,000.00 m¹
Rp 11,200.00 m¹
Rp 35,000.00 m¹
Rp 14,500.00 m¹
Rp 300,000.00 bh
Rp 450,000.00 bh
Rp 4,000,000.00 unit
Rp 2,750,000.00 bh
Rp 850,000.00 bh
Rp 2,000,000.00 bh
Rp 3,400,000.00 bh
Rp 7,500,000.00 unit
Rp 170,000.00 bh
Rp 90,000.00 bh
Rp 1,850,000.00 bh
Rp 3,300,000.00 unit
Page 101 of 719 7.Bhn
HARGA SATUAN SATUAN
Rp 2,900,000.00 unit
Rp 2,000,000.00 unit
Rp 3,000,000.00 unit
Rp 1,500,000.00 unit
Rp 2,800,000.00 unit
Rp 9,000.00 m¹
Rp 5,200.00 m¹
Rp 7,243.00 m¹
Rp 450,000.00 unit
Rp 78,000,000.00 unit
Rp 15,000,000.00 unit
Rp 28,000,000.00 unit
Rp 125,000.00 bh
Rp 10,250,000.00 unit
Rp 11,500,000.00 unit
Rp 2,950,000.00 unit
Rp 4,500,000.00 unit
Rp 3,500,000.00 bh
Rp 550,000.00 Titik
Rp 20,268,750.00 unit
Rp 1,350,000.00 unit
Rp 76,800,000.00 unit
Rp 165,000.00 unit
Rp 95,000.00 unit
Rp 95,000.00 unit
Rp 95,000.00 unit
Rp 950,000.00 bh
Rp 1,500,000.00 bh
Rp 1,850,000.00 bh
Rp 46,000,000.00 unit
Rp 2,500,000.00 bh
Rp 5,000,000.00 bh
Rp 28,000,000.00 bh
Rp 2,800,000.00 unit
Rp 850,000.00 unit
Rp 63,000.00 bh
Rp 25,000,000.00 unit
Rp 2,500,000.00 unit
Rp 1,200,000.00 unit
Rp 256,500.00 bh
Rp 285,000.00 bh
Page 102 of 719 7.Bhn
HARGA SATUAN SATUAN
Rp 285,000.00 bh
Rp 142,500.00 bh
Rp 513,000.00 bh
Rp 75,000.00 bh
Rp 11,000,000.00 bh
Rp 22,000.00 m¹
Rp 45,000.00 Titik
Rp 350,000.00 bh
Rp 400,000.00 bh
Rp 350,000.00 bh
Rp 2,000,000.00 bh
Rp 504,000,000.00 unit
Rp 750,000.00 bh
Rp 1,200,000.00 bh
Rp 1,600,000.00 bh
Rp 2,500,000.00 bh
Rp 20,000,000.00 unit
Rp 63,000.00 bh
Rp 325,000.00 bh
Rp 490,000.00 bh
Rp 550,000.00 bh
Rp 650,000.00 bh
Rp 19,000.00 m¹
Rp 38,000.00 m¹
Rp 57,000.00 m¹
Rp 76,000.00 m¹
Rp 95,000.00 m¹
Rp 152,000.00 m¹
Rp 395,000,000.00 unit
Rp 295,000,000.00 unit
Rp 400,000,000.00 unit
Rp 145,000,000.00 unit
Rp 220,000,000.00 unit
Rp 18,000,000.00 unit
Rp 1,181,000,000.00 unit
Rp 120,000,000.00 unit
Rp 3,500,000.00 unit
Rp 65,000,000.00 unit
Rp 4,000,000.00 unit
Rp 9,600,000.00 unit
Rp 975,000.00 unit
Rp 4,000,000.00 Ls
Rp 17,500,000.00 unit
Rp 4,750,000.00 unit
Rp 22,000,000.00 unit
Rp 21,000,000.00 unit
Rp 185,000.00 m2
PEKERJAAN PERSIAPAN
1 1 m¹ Pagar sementara dari seng gelombang tinggi 2 meter
2 1 m² Pengukuran dan pemasangan bowplank
3 1 m² Pembuatan Direksi keet
4 1 m² Pembuatan gudang
5 1 m² Pekerjaan Pembersihan Lahan
6 1 ls Pekerjaan Jaring pengaman
PEKERJAAN STRUKTUR
1 1 m³ Mengali tanah biasa sedalam 1 meter
2 1 m³ Mengali tanah biasa sedalam 3 meter
3 1 m³ Membuang Tanah Keluar Site
4 1 m³ Membuang Lumpur Keluar Site
5 1 m³ Memadatkan tanah
6 1 m¹ Tiang Pancang 20x20 cm
7 1 m³ Mengurug pasir urug
8 1 m³ Memasang Lantai Kerja
9 1 kg Memasang besi beton U-24
10 1 kg Memasang besi beton U-39
11 1 kg Memasang besi kontruksi
12 1 m² Memasang bekisting untuk kolom (2 X Pakai)
13 1 m² Memasang bekisting untuk balok (2 X Pakai)
14 1 m² Memasang bekisting untuk dinding (2 X Pakai)
15 1 m² Memasang bekisting untuk plat lantai (2 X Pakai)
16 1 m² Memasang bekisting untuk tangga
17 1 m³ Beton Ready mix K 300
18 1 m³ Beton Ready mix K 225
19 1 m² Membuat Screed Beton
PEKERJAAN ARSITEK
PEKERJAAN DINDING DAN PELAPIS DINDING
1 1 m² Memasang dinding bata merah 1/2 bata 1PC:4PP
2 1 m² Membuat plesteran 1 PC: 4 PP, tebal. 15 mm
3 1 m² Membuat acian semen
4 1 m² Membuat nat tali air
Page 105 of 719 8.Harsat
NO. URAIAN PEKERJAAN
PEKERJAAN PLAFOND
1 1 m² Memasang plafond gypsum tbl. 9 mm
2 1 m² Memasang plafond GRC board 1200 mm x 2400 mm x 9 mm
3 1 m² Memasang plafond akustik 60 x 60 cm
4 1 m² Memasang list plafond gypsum profil
5 1 m² Memasang Curtain Box akustik 30 cm
PEKERJAAN SANITAIR
1 1 bh Pemasangan kloset duduk lengkap dengan aksesoris
2 1 bh Pemasangan kloset jongkok lengkap dengan aksesoris
3 1 bh Pemasangan wastafel gantung lengkap dengan aksesoris
4 1 bh Pemasangan wastafel undercounter lengkap dengan aksesoris
5 1 bh Pemasangan urinoir lengkap dengan aksesoris
6 1 bh Cove ligth wastafel
7 1 m² Kaca cermin
8 1 bh Pemasangan jet washer
9 1 bh Pemasangan Kran Wastafel
10 1 bh Pemasangan Kran dinding
11 1 bh Urinoir lengkap eccesories
12 1 bh Partisi urinoir
13 1 bh Soap holder
14 1 bh Soap desh
15 1 bh Tisue holder
16 1 bh Towel bar
17 1 bh Hand dryer
18 1 bh Hand shower lengkap dengan aksesories
19 1 bh Bak Mandi
20 1 bh Zink satu lubang lengkap dengan kran dan aksesories
21 1 bh Pemasangan granit
22 1 bh Pemasangan floor drain
23 1 unit Memasang cubical toilet
PEKERJAAN PENGECATAN
1 1 m2 Pengecatan dinding emultion paint P1
2 1 m² Pengecatan dinding wather shield P7
3 1 m² Pengecatan plafond emultion paint P1
4 1 m² Pengecatan list plafond emultion paint P1
5 1 m² Pengecatan dinding luar wather shield P7
6 1 m Pengecatan plint Int Semi Gloss
7 1 m² Pengecatan Duco
8 1 m² Pengecatan Epoxy
9 1 m2 Pengecatan dinding dustrproof paint P3
JENDELA
15 1 unit Jendela Type BV2E
16 1 unit Jendela Type W2E
17 1 unit Jendela Type W2E1
18 1 unit Jendela Type W3E
19 1 unit Jendela Type W4E
20 1 unit Jendela Type DW2E
21 1 unit Jendela Type DW3E
22 1 unit Jendela Type CW2
Rp 346,700.00
Rp 67,900.00
Rp 1,009,000.00
Rp 1,175,900.00
Rp 9,900.00
Rp 18,502,000.00
Rp 25,500.00
Rp 63,600.00
Rp 18,700.00
Rp 18,700.00
Rp 31,900.00
Rp 379,800
Rp 124,600.00
Rp 816,300.00
Rp 12,700.00
Rp 13,400.00
Rp 24,700.00
Rp 200,300.00
Rp 204,000.00
Rp 293,400.00
Rp 278,400.00
Rp 296,900.00
Rp 1,209,500.00
Rp 1,059,700.00
Rp 42,000.00
Rp 102,300.00
Rp 34,000.00
Rp 24,500.00
Rp 3,200.00
Page 109 of 719 8.Harsat
HARGA SATUAN
TERPASANG
Rp 3,800.00
Rp 13,300.00
Rp 2,756,400.00
Rp 2,656,500.00
Rp 119,600.00
Rp 114,900.00
Rp 114,200.00
Rp 21,200.00
Rp 26,300.00
Rp 28,600.00
Rp 46,500.00
Rp 123,700.00
Rp 212,200.00
Rp 894,000.00
Rp 916,900.00
Rp 144,400.00
Rp 147,100.00
Rp 332,300.00
Rp 326,100.00
Rp 44,700.00
Rp 564,700.00
Rp 83,300.00
Rp 112,665.86
Rp 116,676.28
Rp 294,222.50
Rp 23,314.50
Rp 163,823.00
Rp 2,718,227.60
Rp 1,992,925.00
Rp 3,016,675.20
Rp 2,260,227.20
Rp 2,841,520.00
Rp 706,860.00
Rp 26,831.42
Rp 48,525.62
Rp 26,996.42
Rp 2,999.60
Rp 48,690.62
Rp 6,086.33
Rp 54,791.00
Rp 233,342.12
Rp 35,672.12
Rp 213,550.70
Rp 213,550.70
Rp 225,650.70
Rp 213,550.70
Rp 681,608.40
Rp 215,879.40
Rp 125,187.70
Rp 43,546.80
Rp 42,446.80
Rp 4,251,306.00
Rp 8,742,689.20
Rp 3,328,480.14
Rp 3,987,966.00
Rp 8,742,689.20
Rp 3,288,812.08
Rp 7,464,501.36
Rp 3,288,812.08
Rp 7,464,501.36
Rp 7,769,155.74
Rp 8,470,000.00
Rp 13,975,500.00
Rp 13,975,500.00
Rp 8,470,000.00
Rp 1,545,368.28
Rp 4,495,724.85
Rp 4,712,871.79
Rp 6,243,827.96
Rp 8,198,465.41
Rp 4,636,486.47
Rp 5,687,494.17
Rp 6,399,000.83
Rp 10,800.00
Rp 3,173,000.00
Rp 3,073,600.00
Rp 3,106,800.00
Rp 2,795,100.00
Rp 2,876,900.00
Rp 2,665,900.00
Rp 2,842,700.00
Rp 2,857,700.00
Rp 2,842,700.00
Rp 3,695,300.00
Rp 4,280,400.00
Rp 4,735,100.00
Rp 5,062,900.00
Rp 8,217,400.00
Rp 7,874,700.00
Rp 6,879,100.00
Rp 8,217,400.00
Rp 7,874,700.00
Rp 6,316,700.00
Rp 7,051,700.00
Rp 7,874,700.00
Rp 6,527,700.00
Rp 8,217,400.00
Rp 7,406,200.00
Rp 6,850,800.00
Rp 10,089,600.00
Rp 8,563,600.00
Rp 7,731,300.00
Rp 5,781,200.00
Rp 6,224,800.00
Rp 6,491,400.00
Rp 5,993,200.00
Rp 6,491,400.00
Page 115 of 719 9.Harsat
HARGA SATUAN
TERPASANG
Rp 6,532,600.00
Rp 7,159,900.00
Rp 7,186,100.00
Rp 7,564,400.00
Rp 6,307,100.00
Rp 2,131,900.00
Rp 2,131,900.00
Rp 5,005,100.00
Rp 6,156,900.00
Rp 5,772,300.00
Rp 7,407,200.00
Rp 6,776,500.00
Rp 93,100.00
Rp 206,300.00
Rp 145,900.00
Rp 22,500.00
NO. URAIAN
1 1 unit
2 1 unit
3 1 unit
4 1 unit
5 1 unit
6 1 unit
7 1 unit
8 1 unit
9 1 unit
10 1 unit
11 1 unit
12 1 unit
13 1 unit
14 1 unit
15 1 unit
16 1 unit
17 1 unit
18 1 unit
19 1 unit
20 1 unit
21 1 unit
22 1 m¹
24 1 m¹
25 1 m¹
26 1 m¹
27 1 m¹
28 1 m¹
29 1 m¹
Page 117 of 719 Bhn ME
NO. URAIAN
30 1 m¹
32 1 m¹
33 1 m¹
34 1 m¹
35 1 m¹
36 1 m¹
37 1 m¹
38 1 m¹
39 1 m¹
40 1 m¹
41 1 m¹
42 1 m¹
43 1 m¹
44 1 m¹
45 1 m¹
46 1 m¹
47 1 m¹
48 1 m¹
49 1 m¹
50 1 m¹
51 1 m¹
52 1 m¹
53 1 m¹
54 1 m¹
55 1 m¹
56 1 m¹
57 1 m¹
58 1 m¹
59 1 m¹
60 1 m¹
61 1 m¹
62 1 bh
63 1 bh
64 1 bh
65 1 bh
Page 118 of 719 Bhn ME
NO. URAIAN
66 1 bh
67 1 bh
68 1 bh
69 1 bh
70 1 bh
71 1 bh
72 1 bh
73 1 bh
74 1 bh
75 1 bh
76 1 bh
77 1 unit
78 1 unit
79 1 unit
80 1 unit
81 1 bh
82 1 bh
83 1 bh
84 1 bh
85 1 bh
86 1 bh
87 1 bh
88 1 bh
89 1 bh
90 1 bh
91 1 bh
92 1 bh
93 1 bh
94 1 bh
95 1 bh
96 1 bh
97 1 bh
98 1 bh
99 1 bh
100 1 bh
URAIAN
Rp 16,428,500.00
Rp 61,968,500.00
Rp 7,551,500.00
Rp 20,117,900.00
Rp 25,447,400.00
Rp 1,991,000.00
Rp 4,878,500.00
Rp 956,300.00
Rp 1,139,700.00
Rp 1,933,200.00
Rp 2,100,700.00
Rp 2,515,900.00
Rp 4,994,000.00
Rp 524,100.00
Rp 469,800.00
Rp 568,200.00
Rp 1,944,800.00
Rp 1,644,500.00
Rp 743,600.00
Rp 1,912,400.00
Rp 803,600.00
Rp 6,700.00
Rp 11,600.00
Rp 16,200.00
Rp 17,900.00
Rp 27,200.00
Rp 31,700.00
Rp 51,100.00
Page 131 of 719 Bhn ME
HARGA SATUAN
Rp 81,300.00
Rp 170,900.00
Rp 282,700.00
Rp 33,200.00
Rp 44,300.00
Rp 78,500.00
Rp 92,600.00
Rp 155,100.00
Rp 131,800.00
Rp 196,900.00
Rp 266,200.00
Rp 24,400.00
Rp 35,300.00
Rp 42,900.00
Rp 59,400.00
Rp 92,900.00
Rp 134,200.00
Rp 215,900.00
Rp 328,800.00
Rp 459,500.00
Rp 914,900.00
Rp 1,172,300.00
Rp 41,800.00
Rp 58,000.00
Rp 90,700.00
Rp 137,600.00
Rp 210,300.00
Rp 310,200.00
Rp 491,100.00
Rp 677,300.00
Rp 1,366,400.00
Rp 123,400.00
Rp 158,600.00
Rp 213,800.00
Rp 293,600.00
Page 132 of 719 Bhn ME
HARGA SATUAN
Rp 412,500.00
Rp 647,800.00
Rp 1,088,000.00
Rp 1,345,300.00
Rp 1,905,700.00
Rp 2,391,100.00
Rp 3,261,500.00
Rp 315,900.00
Rp 214,200.00
Rp 173,500.00
Rp 143,800.00
Rp 54,054,000.00
Rp 265,600.00
Rp 72,332,100.00
Rp 566,500.00
Rp 3,789,500.00
Rp 4,611,700.00
Rp 6,535,100.00
Rp 2,912,200.00
Rp 1,006,500.00
Rp 6,010,400.00
Rp 4,820,700.00
Rp 9,719,900.00
Rp 15,864,700.00
Rp 12,963,500.00
Rp 18,174,700.00
Rp 181,600.00
Rp -
Rp 812,100.00
Rp 3,183,700.00
Rp 2,022,100.00
Rp 1,634,900.00
Rp 1,247,700.00
Rp 12,159,400.00
Rp 872,600.00
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
4 1 m² Pembuatan gudang
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
5 1 m³ Memadatkan tanah
SNI 2835:2008
Tenaga Kerja:
1 Pekerja oh 0.5000
2 Mandor oh 0.0500
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
Keuntung
Total = Jumlah+(Keuntunga
PEKERJAAN PLAFOND
1 1 m² Memasang plafond gypsum tbl. 9 mm
SNI 2839:2008
Bahan:
1 Gypsum board 1200 mm x 2400 mm x 9 mm lbr 0.365
2 Siku metal furing L.2.5 cm m 4.000
3 Canal C metal furing C.2 x 3 x 2 cm m 2.000
4 Gantungan m 4.000
5 Paku ramset+misiu bh 4.000
6 Joint Tape @ 75 m roll 0.143
7 Skrup bh 8.000
8 Jointing Coumpond kg 0.500
Tenaga Kerja:
1 Pekerja oh 0.200
2 Tukang oh 0.050
3 Kepala tukang oh 0.005
4 Mandor oh 0.005
Keuntun
Total = jumlah+keu
Keuntun
Total = jumlah+keu
3 1 m² Memasang plafond akustik 60 x 60 cm
SNI 2839:2008
Bahan:
1 Plafond Akustik 60 x 60 cm lbr 2.9700
2 Menti Crossti (Profil Alumunium "T") m 4.0000
3 Gantungan m 4.0000
4 Paku ramset+misiu bh 4.0000
Tenaga Kerja:
1 Pekerja oh 0.5000
2 Tukang oh 0.5000
3 Kepala tukang oh 0.0500
4 Mandor oh 0.0250
Keuntun
Total = jumlah+keu
4 1 m² Memasang list plafond gypsum profil
SNI 2839:2008
Keuntun
Total = jumlah+keu
5 1 m² Memasang Curtain Box akustik 30 cm
SNI 2839:2008
Bahan:
1 Plafond Akustik 60 x 60 cm lbr 0.6600
2 Menti Crossti (Profil Alumunium "T") m 2.1000
3 Gantungan m 4.0000
4 Paku ramset+misiu bh 4.0000
Tenaga Kerja:
1 Pekerja oh 0.5000
2 Tukang Plafond oh 0.5000
3 Kepala tukang oh 0.0500
4 Mandor oh 0.0250
Keuntun
Total = jumlah+keu
PEKERJAAN SANITAIR
1 1 bh Pemasangan kloset duduk lengkap dengan aksesoris
.
Bahan:
1 Kloset duduk lengkap dengan aksesoris type CW bh 1.0000
2 Perlengkapan 6% harga kloset duduk
Tenaga Kerja:
1 Pekerja oh 3.3000
2 Tukang batu oh 1.1000
3 Kepala tukang oh 0.0010
Keuntun
Total = jumlah+keu
2 1 bh Pemasangan kloset jongkok lengkap dengan aksesoris
.
Bahan:
1 Kloset jongkok lengkap dengan aksesoris bh 1.0000
2 Semen kg 6.0000
3 Pasir pasang m³ 0.0100
Tenaga Kerja:
1 Pekerja oh 1.0000
2 Tukang batu oh 1.5000
3 Kepala tukang oh 0.1500
4 Mandor oh 0.1600
Keuntun
Total = jumlah+keu
3 1 bh Pemasangan wastafel gantung lengkap dengan aksesoris
.
Bahan:
1 Wastafel gantung lengkap dengan aksesoris type bh 1.0000
2 Perlengkapan 12% harga urinoir
3 Semen kg 6.0000
4 Pasir pasang m³ 0.0100
Tenaga Kerja:
1 Pekerja oh 1.2000
2 Tukang batu oh 1.4500
3 Kepala tukang oh 0.1500
4 Mandor oh 0.1000
Keuntun
Total = jumlah+keu
4 1 bh Pemasangan wastafel undercounter lengkap dengan aksesoris
.
Bahan:
Keuntun
Total = jumlah+keu
5 1 bh Pemasangan urinoir lengkap dengan aksesoris
.
Bahan:
1 Urinoir lengkap dengan aksesoris type U 57 M bh 1.0000
2 Perlengkapan 30% harga urinoir
3 Semen kg 6.0000
4 Pasir pasang m³ 0.0100
Tenaga Kerja:
1 Pekerja oh 1.0000
2 Tukang batu oh 1.0000
3 Kepala tukang oh 1.1000
4 Mandor oh 0.1000
Keuntun
Total = jumlah+keu
6 1 bh Cove ligth wastafel
Bahan:
1 Cove ligth wastafel bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
7 1 m² Kaca cermin
Bahan:
Keuntun
Total = jumlah+keu
8 1 bh Pemasangan jet washer
Bahan:
1 Jet washer type TX 403 SV3 bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
9 1 bh Pemasangan Kran Wastafel
Bahan:
1 Kran Wastafel bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
10 1 bh Pemasangan Kran dinding
Bahan:
1 Kran dinding bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
11 1 bh Urinoir lengkap eccesories
Bahan:
1 Urinoir lengkap dengan aksesoris type U 57 M bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
12 1 bh Partisi urinoir
Bahan:
1 Partisi Urinoir type A 50 bh 1.0000
Keuntun
Total = jumlah+keu
13 1 bh Soap holder
Bahan:
1 Soap holder type S 11N bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
14 1 bh Soap desh
Bahan:
1 Soap desh bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
15 1 bh Tisue holder
Bahan:
1 Tisue holder type TX 11 bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
16 1 bh Towel bar
Bahan:
1 Towel bar type TS 113 W bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
17 1 bh Hand dryer
Bahan:
1 Hand dryer bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
18 1 bh Hand shower lengkap dengan aksesories
Bahan:
1 Hand shower lengkap dengan aksesories type T bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
19 1 bh Bak Mandi
Bahan:
1 Bak mandi fiber bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
20 1 bh Zink satu lubang lengkap dengan kran dan aksesories
Bahan:
1 Zink satu lubang + accessories bh 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
21 1 bh Pemasangan granit
Bahan:
1 Meja Granite m2 1.2000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
22 1 bh Pemasangan floor drain
Bahan:
1 Meja Granite m2 1.0000
Upah Pasang dan Material Bantu ls 1.0000
Keuntun
Total = jumlah+keu
PEKERJAAN PENGECATAN
1 1 m2 Pengecatan dinding emultion paint P1
SNI 2407-2008
Bahan:
1 Plamir (1 x Lapis) kg 0.1000
2 Cat dasar (1 x Lapis) kg 0.1000
3 Cat penutup (2 x lapis) kg 0.4700
4 Rol cat bh 0.0160
5 Amplas lbr 0.5000
Tenaga Kerja:
1 Pekerja oh 0.0800
2 Tukang cat oh 0.0600
3 Kepala tukang oh 0.0060
4 Mandor oh 0.0040
Keuntun
Total = jumlah+keu
2 1 m² Pengecatan dinding wather shield P7
SNI 2407-2008
Bahan:
1 Plamir (1 x Lapis) kg 0.1000
2 Cat dasar (1 x Lapis) kg 0.1000
3 Cat penutup (2 x lapis) kg 0.4700
4 Rol cat bh 0.0160
5 Amplas lbr 0.5000
Keuntun
Total = jumlah+keu
3 1 m² Pengecatan plafond emultion paint P1
SNI 2407-2008
Bahan:
1 Plamir (1 x Lapis) kg 0.1000
2 Cat dasar (1 x Lapis) kg 0.1000
3 Cat penutup (2 x lapis) kg 0.4700
4 Rol cat bh 0.0160
5 Amplas lbr 0.5000
6 Kape bh 0.0500
Tenaga Kerja:
1 Pekerja oh 0.0800
2 Tukang cat oh 0.0600
3 Kepala tukang oh 0.0060
4 Mandor oh 0.0040
Keuntun
Total = jumlah+keu
4 1 m² Pengecatan list plafond emultion paint P1
SNI 2407-2008
Bahan:
1 Plamir (1 x Lapis) kg 0.0111
2 Cat dasar (1 x Lapis) kg 0.0111
3 Cat penutup (2 x lapis) kg 0.0522
4 Rol cat bh 0.0018
5 Amplas lbr 0.0556
6 Kape bh 0.0056
Tenaga Kerja:
1 Pekerja oh 0.0089
Keuntun
Total = jumlah+keu
5 1 m² Pengecatan dinding luar wather shield P7
SNI 2407-2008
Bahan:
1 Plamir (1 x Lapis) kg 0.1000
2 Cat dasar (1 x Lapis) kg 0.1000
3 Cat penutup (2 x lapis) kg 0.4700
4 Rol cat bh 0.0160
5 Amplas lbr 0.5000
6 Kape bh 0.0500
Tenaga Kerja:
1 Pekerja oh 0.0800
2 Tukang cat oh 0.0600
3 Kepala tukang oh 0.0060
4 Mandor oh 0.0040
Keuntun
Total = jumlah+keu
6 1m Pengecatan plint Int Semi Gloss
SNI 2407-2008
Bahan:
1 Plamir (1 x Lapis) kg 0.0125
2 Cat dasar (1 x Lapis) kg 0.0125
3 Cat penutup (2 x lapis) kg 0.0588
4 Rol cat bh 0.0020
5 Amplas lbr 0.0625
6 Kape bh 0.0063
Tenaga Kerja:
1 Pekerja oh 0.0100
2 Tukang cat oh 0.0075
3 Kepala tukang oh 0.0008
Keuntun
Total = jumlah+keu
7 1 m² Pengecatan Duco
SNI 2407-2008
Bahan:
1 Dempul kg 0.1000
2 Meni Duco kg 0.1500
3 Cat Duco kg 0.2600
4 Tiner kg 0.2500
5 Amplas lbr 1.0000
6 Alat Bantu ls 1.0000
Tenaga Kerja:
1 Pekerja oh 0.0400
2 Tukang cat oh 0.1250
3 Kepala tukang oh 0.0125
4 Mandor oh 0.0020
Keuntun
Total = jumlah+keu
8 1 m² Pengecatan Epoxy
SNI 2407-2008
Bahan:
1 Plamir (1 x Lapis) kg 0.1000
2 Cat dasar (1 x Lapis) kg 0.1000
3 Cat penutup (2 x lapis) kg 0.4700
4 Rol cat bh 0.0160
5 Amplas lbr 0.5000
6 Kape bh 0.0500
Tenaga Kerja:
1 Pekerja oh 0.0800
2 Tukang cat oh 0.0600
3 Kepala tukang oh 0.0060
4 Mandor oh 0.0040
Keuntun
Total = jumlah+keu
PEKERJAAN ACCESSORIES KUSEN PINTU & JENDELA
1 1m Pemasangan alumunium kusen pintu
SNI 7393-2008
Bahan:
1 Alumunium Kusen Pintu ex YKK/ Setara m 1.1000
2 Skrup fixer bh 2.0000
3 Sealent tube 0.0600
Tenaga Kerja:
1 Pekerja oh 0.0430
2 Tukang oh 0.0430
3 Kepala tukang oh 0.0043
4 Mandor oh 0.0021
Keuntun
Total = jumlah+keu
2 1m Pemasangan alumunium kusen jendela
SNI 7393-2008
Bahan:
Keuntun
Total = jumlah+keu
3 1m Pemasangan alumunium Frame Pintu
Bahan:
1 Alumunium Frame Pintu ex YKK/ Setara m 1.1000
2 Skrup fixer bh 2.0000
3 Sealent tube 0.0600
Tenaga Kerja:
1 Pekerja oh 0.0430
2 Tukang oh 0.0430
3 Kepala tukang oh 0.0043
4 Mandor oh 0.0021
Keuntun
Total = jumlah+keu
4 1m Pemasangan alumunium Frame Jendela
Bahan:
1 Alumunium Frame Jendela ex YKK/ Setara m 1.1000
2 Skrup fixer bh 2.0000
3 Sealent tube 0.0600
Tenaga Kerja:
1 Pekerja oh 0.0430
2 Tukang oh 0.0430
3 Kepala tukang oh 0.0043
4 Mandor oh 0.0021
Keuntun
Keuntun
Total = jumlah+keu
6 1 m² Vision Glass 6 mm (GL-2)
Bahan:
1 Vision Glass 6 mm (GL-2) m2 1.1000
Tenaga Kerja:
1 Pekerja oh 0.0150
2 Tukang oh 0.1500
3 Kepala tukang oh 0.0150
4 Mandor oh 0.0071
Keuntun
Total = jumlah+keu
7 1 bh Friction Stay
.
Bahan:
1 Friction Stay bh 1.0000
Tenaga Kerja:
1 Pekerja oh 0.0075
2 Tukang oh 0.0500
3 Kepala tukang oh 0.0075
4 Mandor oh 0.0035
Keuntun
Total = jumlah+keu
Keuntun
Total = jumlah+keu
9 1 bh Engsel Jendela
.
Bahan:
1 Engsel Jendela bh 1.0000
Tenaga Kerja:
1 Pekerja oh 0.0050
2 Tukang oh 0.0500
3 Kepala tukang oh 0.0050
4 Mandor oh 0.0024
Keuntun
Total = jumlah+keu
PEKERJAAN KUSEN ALLUMUNIUM PINTU & JENDELA
PINTU
1 1 unit Pemasangan Pintu type B Uk. 900 x 2150 (Engineering Door)
-Frame Allumunium
1 Pemasangan alumunium kusen pintu m 5.2000
'-Daun Pintu
1 Daun Pintu Engineering Door Type B ( 900 x 2150 ) bh 1.0000
-Aksesories & Hardware
1 Lever Handle LHTR 0017 SSS set 1.0000
2 Cylinder Dekkson CYL DC DL60 mmPB set 1.0000
3 Mortise Lock Dekkson MTS IL 8485 PVD set 1.0000
4 Engsel pintu bh 3.0000
Keuntun
Total = jumlah+keu
2 1 unit Pemasangan Pintu type B Uk. 2x900x2150 (Engineering Door)
-Frame Allumunium
1 Pemasangan alumunium kusen pintu m 6.1000
'-Daun Pintu
1 Daun Pintu Engineering Door Type B ( 900 x 2150 ) bh 2.0000
-Aksesories & Hardware
1 Pull Handle Dekkson PH 802 32x457x300 set 2.0000
2 Mortise Lock Dekkson MTS IL 8485 PVD set 1.0000
3 Engsel pintu bh 6.0000
4 Door closer Dekkson DCL 300 NHO NA bh 2.0000
5 Kunci tanam Flush Bolt FB 040 S/S 8 + 18 SSS bh 2.0000
6 Kick plat bh 2.0000
-Material Bantu 5% dari aksesories ls 1.0000
Keuntun
Total = jumlah+keu
3 1 unit Pemasangan Pintu type C Uk. 750 x 2150 (Engineering Door)
-Frame Allumunium
1 Pemasangan alumunium kusen pintu m 5.0500
'-Daun Pintu
1 Daun Pintu Engineering Door Type C ( 750 x 2150 ) bh 1.0000
-Aksesories & Hardware
1 Lever Handle LHTR 0017 SSS set 1.0000
2 Cylinder Dekkson CYL DC DL60 mmPB set 1.0000
3 Mortise Lock Dekkson MTS IL 8485 PVD set 1.0000
4 Engsel pintu bh 3.0000
5 Plastic Laminated bh 1.0000
-Material Bantu 5% dari aksesories ls 1.0000
Keuntun
Keuntun
Total = jumlah+keu
5 1 unit Pemasangan Pintu type C Uk. 2 x 900 x 2150 (Engineering Door)
-Frame Allumunium
1 Pemasangan alumunium kusen pintu m 6.1000
'-Daun Pintu
1 Daun Pintu Engineering Door Type C ( 900 x 2150 ) bh 2.0000
-Aksesories & Hardware
1 Pull Handle Dekkson PH 802 32x457x300 set 2.0000
2 Mortise Lock Dekkson MTS IL 8485 PVD set 1.0000
3 Engsel pintu bh 6.0000
4 Door closer Dekkson DCL 300 NHO NA bh 2.0000
5 Kunci tanam Flush Bolt FB 040 S/S 8 + 18 SSS bh 2.0000
6 Kick plat bh 2.0000
-Material Bantu 5% dari aksesories ls 1.0000
Keuntun
Total = jumlah+keu
6 1 unit Pemasangan Pintu type E Uk. 900x2150 (Engineering Door/ GL-1)
-Frame Allumunium
1 Pemasangan alumunium kusen pintu m 5.2000
Keuntun
Total = jumlah+keu
7 1 unit Pemasangan Pintu type E Uk. 2x900x2150 (Engineering Door/ GL-1)
-Frame Allumunium
1 Pemasangan alumunium kusen pintu m 6.1000
'-Daun Pintu
1 Daun Pintu Engineering Door Type E ( 900 x 2150 ) bh 2.0000
2 Vision Glass 6 mm (GL-2) m² 0.2400
-Aksesories & Hardware
1 Pull Handle Dekkson PH 802 32x457x300 set 2.0000
2 Mortise Lock Dekkson MTS IL 8485 PVD set 1.0000
3 Engsel pintu bh 6.0000
4 Door closer Dekkson DCL 300 NHO NA bh 2.0000
5 Kunci tanam Flush Bolt FB 040 S/S 8 + 18 SSS bh 2.0000
-Material Bantu 5% dari aksesories ls 1.0000
Keuntun
Total = jumlah+keu
8 1 unit Pemasangan Pintu type M Uk. 900x2150 (Engineering Door)
-Frame Allumunium
1 Pemasangan alumunium kusen pintu m 5.2000
'-Daun Pintu
1 Daun Pintu Engineering Door Type M ( 900 x 2150 ) bh 1.0000
2 Vision Glass 6 mm (GL-2) m² 0.1200
-Aksesories & Hardware
1 Lever Handle LHTR 0017 SSS set 1.0000
Keuntun
Total = jumlah+keu
9 1 unit Pemasangan Pintu type M Uk. 2 x 900x2150 (Engineering Door)
-Frame Allumunium
1 Pemasangan alumunium kusen pintu m 6.1000
'-Daun Pintu
1 Daun Pintu Engineering Door Type M ( 900 x 2150 ) bh 2.0000
2 Vision Glass 6 mm (GL-2) m² 0.2400
-Aksesories & Hardware
1 Pull Handle Dekkson PH 802 32x457x300 set 2.0000
2 Mortise Lock Dekkson MTS IL 8485 PVD set 1.0000
3 Engsel pintu bh 6.0000
4 Door closer Dekkson DCL 300 NHO NA bh 2.0000
5 Kunci tanam Flush Bolt FB 040 S/S 8 + 18 SSS bh 2.0000
-Material Bantu 5% dari aksesories ls 1.0000
Keuntun
Total = jumlah+keu
10 1 unit Pemasangan Pintu type S* Uk. 400x800x2150 (Engineering Door)
-Frame Allumunium
1 Pemasangan alumunium kusen pintu m 5.5000
'-Daun Pintu
1 Daun Pintu Engineering Door Type S ( 400 x 800 x 21 bh 1.0000
-Aksesories & Hardware
1 Pull Handle Dekkson PH 802 32x457x300 set 2.0000
2 Mortise Lock Dekkson MTS IL 8485 PVD set 1.0000
3 Engsel pintu bh 6.0000
4 Door closer Dekkson DCL 300 NHO NA bh 2.0000
5 Kunci tanam Flush Bolt FB 040 S/S 8 + 18 SSS bh 2.0000
6 Kick plat bh 1.0000
-Material Bantu 5% dari aksesories ls 1.0000
Keuntun
Total = jumlah+keu
11 1 unit Pemasangan Pintu Hollow Metal Type A uk. 900 x 2150
SINGLE STEEL DOOR uk. 900x2150 (Doralux Ex. Bos unit 1.0000
Hardware :
- Door Handle Griff 7201.05
- Lockcase Griff 2202.00
- Cylinder Griff 3301.70
- Door Closer Griff 983
Keuntun
Total = jumlah+keu
12 1 unit Pemasangan Pintu Hollow Metal Type A uk. 2 x 900 x 2150
STEEL DOOR uk. 2x900x2150 (Doralux Ex. Bostinco unit 1.0000
Hardware :
- Door Handle Griff 7201.05
- Lockcase Griff 2202.00
- Cylinder Griff 3301.70
- Door Closer Griff 983
Keuntun
Total = jumlah+keu
13 1 unit Pemasangan Pintu Hollow Metal Type C uk. 2 x 900 x 2150
STEEL DOOR uk. 2x900x2150 (Doralux Ex. Bostinco unit 1.0000
Hardware :
- Door Handle Griff 7201.05
- Lockcase Griff 2202.00
- Cylinder Griff 3301.70
- Door Closer Griff 983
Keuntun
Total = jumlah+keu
14 1 unit Pemasangan Pintu Hollow Metal Type C uk. 900 x 2150
SINGLE STEEL DOOR uk. 900x2150 (Doralux Ex. Bos unit 1.0000
Hardware :
Keuntun
Total = jumlah+keu
JENDELA
15 1 unit Jendela Type BV2E
1 Kusen Alumunium (Vertikal) m 2.1000
2 Kusen Alumunium (Horisontal) m 3.5000
3 Vision Glass 6 mm (GL-2) m² 1.2250
4 Material Bantu
- Lem Sealent (Vertikal) m 2.8000
- Lem Sealent (Horisontal) m 7.0000
- Lem Sealent (Vertikal antara kaca sama frame) m 5.6000
- Skrup fixer (Vertikal) bh 4.0000
- Skrup fixer (Horisontal) bh 8.0000
- Paku lipet bh 12.0000
5 Upah Perakitan dan Pemasangan ls 1.0000
(10% dari material)
Keuntun
Total = jumlah+keu
16 1 unit Jendela Type W2E
1 Kusen Alumunium (Vertikal) m 4.0500
2 Kusen Alumunium (Horisontal) m 5.6100
3 Frame Alumunium (Vertikal) m 2.4600
4 Frame Alumunium (Horisontal) m 4.6000
5 Vision Glass 6 mm (GL-2) m² 2.0445
6 Hardware
- Engsel Casement bh 2.0000
- Window Handle bh 1.0000
6 Material Bantu
- Lem Sealent (Vertikal) m 13.0200
- Lem Sealent (Horisontal) m 20.4200
Keuntun
Total = jumlah+keu
17 1 unit Jendela Type W2E1
1 Kusen Alumunium (Vertikal) m 6.0000
2 Kusen Alumunium (Horisontal) m 5.8500
3 Frame Alumunium (Vertikal) m 2.6000
4 Frame Alumunium (Horisontal) m 1.8000
5 Vision Glass 6 mm (GL-2) m² 3.9104
6 Hardware
- Engsel Casement bh 2.0000
- Window Handle bh 1.0000
6 Material Bantu
- Lem Sealent (Vertikal) m 8.0000
- Lem Sealent (Horisontal) m 7.8000
- Lem Sealent (Vertikal antara kaca sama frame) m 27.7000
- Skrup fixer (Vertikal) bh 8.0000
- Skrup fixer (Horisontal) bh 11.0000
- Paku lipet bh 19.0000
7 Upah Perakitan dan Pemasangan ls 1.0000
(10% dari material)
Keuntun
Total = jumlah+keu
18 1 unit Jendela Type W3E
1 Kusen Alumunium (Vertikal) m 8.0000
2 Kusen Alumunium (Horisontal) m 8.7000
3 Frame Alumunium (Vertikal) m 2.6000
4 Frame Alumunium (Horisontal) m 1.8000
5 Vision Glass 6 mm (GL-2) m² 5.7760
Keuntun
Total = jumlah+keu
19 1 unit Jendela Type W4E
1 Kusen Alumunium (Vertikal) m 10.0000
2 Kusen Alumunium (Horisontal) m 10.0500
3 Frame Alumunium (Vertikal) m 5.2000
4 Frame Alumunium (Horisontal) m 3.4000
5 Vision Glass 6 mm (GL-2) m² 6.3375
6 Hardware
- Engsel Casement bh 4.0000
- Window Handle bh 2.0000
6 Material Bantu
- Lem Sealent (Vertikal) m 8.0000
- Lem Sealent (Horisontal) m 13.4000
- Lem Sealent (Vertikal antara kaca sama frame) m 52.1000
- Skrup fixer (Vertikal) bh 8.0000
- Skrup fixer (Horisontal) bh 11.0000
- Paku lipet bh 19.0000
7 Upah Perakitan dan Pemasangan ls 1.0000
(10% dari material)
Keuntun
Total = jumlah+keu
Keuntun
Total = jumlah+keu
21 1 unit Jendela Type DW3E
1 Kusen Alumunium (Vertikal) m 7.0800
2 Kusen Alumunium (Horisontal) m 8.0000
3 Frame Alumunium (Vertikal) m 1.3660
4 Frame Alumunium (Horisontal) m 2.2000
5 Vision Glass 6 mm (GL-2) m² 4.8503
6 Hardware
- Engsel Casement bh 4.0000
- Window Handle bh 2.0000
6 Material Bantu
- Lem Sealent (Vertikal) m 16.8920
- Lem Sealent (Horisontal) m 20.4000
- Lem Sealent (Vertikal antara kaca sama frame) m 24.6356
- Skrup fixer (Vertikal) bh 16.0000
- Skrup fixer (Horisontal) bh 20.0000
Keuntun
Total = jumlah+keu
22 1 unit Jendela Type CW2
1 Kusen Alumunium (Vertikal) m 6.4000
2 Kusen Alumunium (Horisontal) m 8.2500
3 Frame Alumunium (Vertikal) m 2.4000
4 Frame Alumunium (Horisontal) m 4.4000
5 Vision Glass 6 mm (GL-2) m² 5.0531
6 Hardware
- Engsel Casement bh 4.0000
- Window Handle bh 2.0000
6 Material Bantu
- Lem Sealent (Vertikal) m 17.6000
- Lem Sealent (Horisontal) m 25.3000
- Lem Sealent (Vertikal antara kaca sama frame) m 24.6356
- Skrup fixer (Vertikal) bh 17.0000
- Skrup fixer (Horisontal) bh 25.0000
- Paku lipet bh 42.0000
7 Upah Perakitan dan Pemasangan ls 1.0000
(10% dari material)
Keuntun
Total = jumlah+keu
23 1 m² Membuat plesteran 1 PC: 4 PP, tebal. 15 mm
SNI 2837:2008
Bahan:
1 Semen kg 6.2000
2 Pasir pasang m³ 0.0280
Tenaga Kerja:
1 Pekerja oh 0.2500
2 Tukang batu oh 0.1500
3 Kepala tukang oh 0.0150
Keuntun
Total = jumlah+keu
Rp 346,700.00
Rp 35,500.00 Rp 44,375.00
Rp 1,000.00 Rp 5,500.00
Rp 35,000.00 Rp 42,000.00
Rp 125,000.00 Rp 625.00
Rp 169,000.00 Rp 1,521.00
Rp 2,507,500.00 Rp 180,540.00
Rp 14,000.00 Rp 840.00
Rp 4,000.00 Rp 1,600.00
Rp 50,000.00 Rp 20,000.00
Rp 75,000.00 Rp 15,000.00
Rp 80,000.00 Rp 1,600.00
Rp 80,000.00 Rp 1,600.00
Jumlah Rp 315,201.00
Keuntungan+Over head 10% Rp 31,520.10
Total = Jumlah+(Keuntungan+Over head 10%) Rp 346,721.10
Dibulatkan Rp 346,700.00
Rp 67,900.00
Rp 2,507,500.00 Rp 30,090.00
Rp 14,000.00 Rp 280.00
Rp 2,525,000.00 Rp 17,675.00
Rp -
Rp 50,000.00 Rp 5,000.00
Rp 1,009,000.00
Rp 35,500.00 Rp 44,375.00
Rp 2,525,000.00 Rp 454,500.00
Rp 14,000.00 Rp 11,900.00
Rp 9,500.00 Rp 10,450.00
Rp 1,000.00 Rp 35,000.00
Rp 125,000.00 Rp 18,750.00
Rp 125,000.00 Rp 12,500.00
Rp 169,000.00 Rp 25,350.00
Rp 760.00 Rp 22,800.00
Rp 165,700.00 Rp 41,425.00
Rp 106,200.00 Rp 21,240.00
Rp 55,200.00 Rp 4,416.00
Rp 55,200.00 Rp 8,280.00
Rp 55,000.00 Rp 3,300.00
Rp 50,000.00 Rp 100,000.00
Rp 75,000.00 Rp 75,000.00
Rp 80,000.00 Rp 24,000.00
Rp 80,000.00 Rp 4,000.00
Jumlah Rp 917,286.00
Keuntungan+Over head 10% Rp 91,728.60
Total = Jumlah+(Keuntungan+Over head 10%) Rp 1,009,014.60
Dibulatkan Rp 1,009,000.00
Rp 1,175,900.00
Rp 35,500.00 Rp 60,350.00
Rp 2,525,000.00 Rp 530,250.00
Rp 14,000.00 Rp 4,200.00
Rp 1,000.00 Rp 10,500.00
Rp 125,000.00 Rp 3,750.00
Rp 169,000.00 Rp 8,450.00
Rp 165,700.00 Rp 248,550.00
Rp 50,000.00 Rp 100,000.00
Rp 75,000.00 Rp 75,000.00
Rp 80,000.00 Rp 24,000.00
Rp 80,000.00 Rp 4,000.00
Jumlah Rp 1,069,050.00
Keuntungan+Over head 10% Rp 106,905.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 1,175,955.00
Dibulatkan Rp 1,175,900.00
Rp 9,900.00
50,000.000 Rp 5,000.00
80,000.000 Rp 4,000.00
Jumlah Rp 9,000.00
Keuntungan+Over head 10% Rp 900.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 9,900.00
Dibulatkan Rp 9,900.00
Rp 25,500.00
Rp 50,000.00 Rp 20,000.00
Rp 80,000.00 Rp 3,200.00
Jumlah Rp 23,200.00
Keuntungan+Over head 10% Rp 2,320.00
Rp 63,600.00
Rp 50,000.00 Rp 52,500.00
Rp 80,000.00 Rp 5,360.00
Jumlah Rp 57,860.00
Keuntungan+Over head 10% Rp 5,786.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 63,646.00
Dibulatkan Rp 63,600.00
Rp 18,700.00
Rp 100,000.00 Rp 7,703.70
Rp 385.19 Rp 385.19
Rp 50,000.00 Rp 7,693.62
Rp 80,000.00 Rp 1,230.98
Jumlah Rp 17,013.49
Keuntungan+Over head 10% Rp 1,701.35
Total = Jumlah+(Keuntungan+Over head 10%) Rp 18,714.84
Dibulatkan Rp 18,700.00
Rp 18,700.00
Rp 100,000.00 Rp 7,703.70
Rp 385.19 Rp 385.19
Rp 50,000.00 Rp 7,693.62
Rp 80,000.00 Rp 1,230.98
Jumlah Rp 17,013.49
Keuntungan+Over head 10% Rp 1,701.35
Rp 31,900.00
Rp 50,000.00 Rp 25,000.00
Rp 80,000.00 Rp 4,000.00
Jumlah Rp 29,000.00
Keuntungan+Over head 10% Rp 2,900.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 31,900.00
Dibulatkan Rp 31,900.00
Rp 379,800.00
Rp 240,000.00 Rp 240,000.00
Rp 17,700.00 Rp 17,700.00
Rp 70,800.00 Rp 70,800.00
Rp 16,800.00 Rp 16,800.00
Jumlah Rp 345,300.00
Keuntungan+Over head 10% Rp 34,530.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 379,830.00
Dibulatkan Rp 379,800.00
Rp 124,600.00
Rp 80,000.00 Rp 96,000.00
Rp 50,000.00 Rp 16,500.00
Rp 80,000.00 Rp 800.00
Jumlah Rp 113,300.00
Keuntungan+Over head 10% Rp 11,330.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 124,630.00
Dibulatkan Rp 124,600.00
Rp 1,000.00 Rp 326,000.00
Rp 125,000.00 Rp 67,857.14
Rp 169,000.00 Rp 128,815.56
Rp 500.00 Rp 107,500.00
Rp 50,000.00 Rp 82,500.00
Rp 75,000.00 Rp 20,625.00
Rp 80,000.00 Rp 2,240.00
Rp 80,000.00 Rp 6,640.00
Jumlah Rp 742,177.70
Keuntungan+Over head 10% Rp 74,217.77
Total = Jumlah+(Keuntungan+Over head 10%) Rp 816,395.47
Dibulatkan Rp 816,300.00
Rp 12,700.00
Rp 9,900.00 Rp 103,950.00
Rp 15,400.00 Rp 2,310.00
Rp 50,000.00 Rp 3,500.00
Rp 75,000.00 Rp 5,250.00
Rp 80,000.00 Rp 560.00
Rp 80,000.00 Rp 320.00
Jumlah pekerjaan per sepuluh kg Rp 115,890.00
Jumlah Rp 11,589.00
Keuntungan+Over head 10% Rp 1,158.90
Total = Jumlah+(Keuntungan+Over head 10%) Rp 12,747.90
Dibulatkan Rp 12,700.00
Rp 13,400.00
Rp 50,000.00 Rp 3,500.00
Rp 75,000.00 Rp 5,250.00
Rp 80,000.00 Rp 560.00
Rp 80,000.00 Rp 320.00
Jumlah pekerjaan per sepuluh kg Rp 121,980.08
Jumlah Rp 12,198.01
Keuntungan+Over head 10% Rp 1,219.80
Total = Jumlah+(Keuntungan+Over head 10%) Rp 13,417.81
Dibulatkan Rp 13,400.00
Rp 24,700.00
Rp 11,500.00 Rp 13,225.00
Rp 1,150.00 Rp 920.00
Rp 50,000.00 Rp 3,050.00
Rp 75,000.00 Rp 4,575.00
Rp 80,000.00 Rp 480.80
Rp 80,000.00 Rp 280.00
Jumlah Rp 22,530.80
Keuntungan+Over head 10% Rp 2,253.08
Total = Jumlah+(Keuntungan+Over head 10%) Rp 24,783.88
Dibulatkan Rp 24,700.00
Rp 200,300.00
Rp 1,963,000.00 Rp 39,260.00
Rp 16,400.00 Rp 6,560.00
Rp 20,000.00 Rp 4,000.00
Rp 2,284,000.00 Rp 17,130.00
Rp 95,000.00 Rp 16,625.00
Rp 50,000.00 Rp 33,000.00
Rp 75,000.00 Rp 24,750.00
Rp 80,000.00 Rp 2,640.00
Rp 80,000.00 Rp 2,640.00
Jumlah Rp 182,105.00
Keuntungan+Over head 10% Rp 18,210.50
Total = Jumlah+(Keuntungan+Over head 10%) Rp 200,315.50
Dibulatkan Rp 200,300.00
Rp 204,000.00
Rp 1,963,000.00 Rp 39,260.00
Rp 16,400.00 Rp 6,560.00
Rp 20,000.00 Rp 4,000.00
Rp 2,284,000.00 Rp 20,556.00
Rp 95,000.00 Rp 16,625.00
Rp 35,500.00 Rp 35,500.00
Rp 50,000.00 Rp 33,000.00
Rp 75,000.00 Rp 24,750.00
Rp 80,000.00 Rp 2,640.00
Rp 80,000.00 Rp 2,640.00
Jumlah Rp 185,531.00
Keuntungan+Over head 10% Rp 18,553.10
Total = Jumlah+(Keuntungan+Over head 10%) Rp 204,084.10
Dibulatkan Rp 204,000.00
Rp 293,400.00
Rp 1,963,000.00 Rp 29,445.00
Rp 16,400.00 Rp 6,560.00
Rp 20,000.00 Rp 4,000.00
Rp 50,000.00 Rp 33,000.00
Rp 75,000.00 Rp 24,750.00
Rp 80,000.00 Rp 2,640.00
Rp 80,000.00 Rp 2,640.00
Jumlah Rp 266,750.00
Keuntungan+Over head 10% Rp 26,675.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 293,425.00
Dibulatkan Rp 293,400.00
Rp 278,400.00
Rp 1,963,000.00 Rp 39,260.00
Rp 16,400.00 Rp 6,560.00
Rp 20,000.00 Rp 4,000.00
Rp 2,284,000.00 Rp 17,130.00
Rp 95,000.00 Rp 16,625.00
Rp 35,500.00 Rp 106,500.00
Rp 50,000.00 Rp 33,000.00
Rp 75,000.00 Rp 24,750.00
Rp 80,000.00 Rp 2,640.00
Rp 80,000.00 Rp 2,640.00
Jumlah Rp 253,105.00
Keuntungan+Over head 10% Rp 25,310.50
Total = Jumlah+(Keuntungan+Over head 10%) Rp 278,415.50
Dibulatkan Rp 278,400.00
Rp 296,900.00
Rp 50,000.00 Rp 33,000.00
Rp 75,000.00 Rp 24,750.00
Rp 80,000.00 Rp 2,640.00
Rp 80,000.00 Rp 2,640.00
Jumlah Rp 269,990.00
Keuntungan+Over head 10% Rp 26,999.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 296,989.00
Dibulatkan Rp 296,900.00
Rp 1,209,500.00
Rp 822,912.50 Rp 864,058.13
Rp 41,145.63 Rp 41,145.63
Rp 49,374.75 Rp 49,374.75
Rp -
Rp 50,000.00 Rp 100,000.00
Rp 75,000.00 Rp 25,005.00
Rp 80,000.00 Rp 13,336.00
Rp 80,000.00 Rp 6,668.00
Jumlah Rp 1,099,587.50
Keuntungan+Over head 10% Rp 109,958.75
Total = Jumlah+(Keuntungan+Over head 10%) Rp 1,209,546.25
Dibulatkan Rp 1,209,500.00
Rp 1,059,700.00
Rp 705,500.00 Rp 740,775.00
Rp 35,275.00 Rp 35,275.00
Page 195 of 71911.Anl.1
Harga Satuan Jumlah Harga Satuan
Rp 42,330.00 Rp 42,330.00
Rp 50,000.00 Rp 100,000.00
Rp 75,000.00 Rp 25,005.00
Rp 80,000.00 Rp 13,336.00
Rp 80,000.00 Rp 6,668.00
Jumlah Rp 963,389.00
Keuntungan+Over head 10% Rp 96,338.90
Total = Jumlah+(Keuntungan+Over head 10%) Rp 1,059,727.90
Dibulatkan Rp 1,059,700.00
Rp 42,000.00
Rp 1,000.00 Rp 7,776.00
Rp 80,000.00 Rp 1,840.00
Rp -
Rp 50,000.00 Rp 15,000.00
Rp 75,000.00 Rp 11,250.00
Rp 80,000.00 Rp 1,200.00
Rp 80,000.00 Rp 1,200.00
Jumlah Rp 38,266.00
Keuntungan+Over head 10% Rp 3,826.60
Total = Jumlah+(Keuntungan+Over head 10%) Rp 42,092.60
Dibulatkan Rp 42,000.00
Rp 102,300.00
Rp 760.00 Rp 53,200.00
Rp 1,000.00 Rp 9,680.00
Rp 125,000.00 Rp 5,625.00
Rp -
Rp 50,000.00 Rp 15,000.00
Rp 75,000.00 Rp 7,500.00
Rp 34,000.00
Rp 1,000.00 Rp 5,184.00
Rp 80,000.00 Rp 2,080.00
Rp -
Rp 50,000.00 Rp 10,000.00
Rp 75,000.00 Rp 11,250.00
Rp 80,000.00 Rp 1,200.00
Rp 80,000.00 Rp 1,200.00
Jumlah Rp 30,914.00
Keuntungan+Over head 10% Rp 3,091.40
Total = Jumlah+(Keuntungan+Over head 10%) Rp 34,005.40
Dibulatkan Rp 34,000.00
Rp 24,500.00
Rp 1,000.00 Rp 3,250.00
Rp -
Rp 50,000.00 Rp 10,000.00
Rp 75,000.00 Rp 7,500.00
Rp 80,000.00 Rp 800.00
Rp 80,000.00 Rp 800.00
Jumlah Rp 22,350.00
Keuntungan+Over head 10% Rp 2,235.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 24,585.00
Dibulatkan Rp 24,500.00
Rp 1,000.00 Rp 1,083.33
Rp -
Rp 50,000.00 Rp 1,000.00
Rp 75,000.00 Rp 750.00
Rp 80,000.00 Rp 80.00
Rp 80,000.00 Rp 80.00
Jumlah Rp 2,993.33
Keuntungan+Over head 10% Rp 299.33
Total = Jumlah+(Keuntungan+Over head 10%) Rp 3,292.67
Dibulatkan Rp 3,200.00
Rp 3,800.00
Rp 1,000.00 Rp 1,625.00
Rp -
Rp 50,000.00 Rp 1,000.00
Rp 75,000.00 Rp 750.00
Rp 80,000.00 Rp 80.00
Rp 80,000.00 Rp 80.00
Jumlah Rp 3,535.00
Keuntungan+Over head 10% Rp 353.50
Total = Jumlah+(Keuntungan+Over head 10%) Rp 3,888.50
Dibulatkan Rp 3,800.00
Rp 13,300.00
Rp 37,609.00 Rp 6,205.49
Rp 24,500.00 Rp 4,042.50
Rp 50,000.00 Rp 1,000.00
Rp 75,000.00 Rp 750.00
Rp 80,000.00 Rp 80.00
Rp 80,000.00 Rp 80.00
Jumlah Rp 12,157.99
Rp 2,756,400.00
Rp 816,300.00 Rp 857,115.00
Rp 12,700.00 Rp 1,905,000.00
Rp 200,300.00 Rp 600,900.00
Jumlah Rp 2,505,900.00
Keuntungan+Over head 10% Rp 250,590.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 2,756,490.00
Dibulatkan Rp 2,756,400.00
Rp 2,656,500.00
Rp 816,300.00 Rp 857,115.00
Rp 12,700.00 Rp 1,905,000.00
Rp 204,000.00 Rp 510,000.00
Jumlah Rp 2,415,000.00
Keuntungan+Over head 10% Rp 241,500.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 2,656,500.00
Dibulatkan Rp 2,656,500.00
Rp 119,600.00
Rp 2,100.00 Rp 24,927.00
Rp 1,000.00 Rp 10,000.00
Rp 80,000.00 Rp 3,600.00
Rp 2,285.00 Rp 3,427.50
Rp -
Rp 50,000.00 Rp 35,000.00
Rp 75,000.00 Rp 26,250.00
Rp 80,000.00 Rp 2,800.00
Rp 80,000.00 Rp 2,800.00
Jumlah Rp 108,804.50
Keuntungan+Over head 10% Rp 10,880.45
Rp 114,900.00
Rp 7,500.00 Rp 20,625.00
Rp 1,000.00 Rp 10,000.00
Rp 80,000.00 Rp 3,600.00
Rp 2,285.00 Rp 3,427.50
Rp -
Rp 50,000.00 Rp 35,000.00
Rp 75,000.00 Rp 26,250.00
Rp 80,000.00 Rp 2,800.00
Rp 80,000.00 Rp 2,800.00
Jumlah Rp 104,502.50
Keuntungan+Over head 10% Rp 10,450.25
Total = Jumlah+(Keuntungan+Over head 10%) Rp 114,952.75
Dibulatkan Rp 114,900.00
Rp 114,200.00
Rp 4,000.00 Rp 20,000.00
Rp 1,000.00 Rp 10,000.00
Rp 80,000.00 Rp 3,600.00
Rp 2,285.00 Rp 3,427.50
Rp -
Rp 50,000.00 Rp 35,000.00
Rp 75,000.00 Rp 26,250.00
Rp 80,000.00 Rp 2,800.00
Rp 80,000.00 Rp 2,800.00
Jumlah Rp 103,877.50
Keuntungan+Over head 10% Rp 10,387.75
Total = Jumlah+(Keuntungan+Over head 10%) Rp 114,265.25
Dibulatkan Rp 114,200.00
Rp 21,200.00
Rp 1,500.00 Rp 5,295.00
Rp 1,000.00 Rp 1,140.00
Rp 80,000.00 Rp 240.00
Rp 2,285.00 Rp 228.50
Rp -
Rp 50,000.00 Rp 4,500.00
Rp 75,000.00 Rp 6,750.00
Rp 80,000.00 Rp 720.00
Rp 80,000.00 Rp 400.00
Jumlah Rp 19,273.50
Keuntungan+Over head 10% Rp 1,927.35
Total = Jumlah+(Keuntungan+Over head 10%) Rp 21,200.85
Dibulatkan Rp 21,200.00
Rp 26,300.00
Rp 3,000.00 Rp 10,000.00
Rp 1,000.00 Rp 1,140.00
Rp 80,000.00 Rp 240.00
Rp 2,285.00 Rp 228.50
Rp -
Rp 50,000.00 Rp 4,500.00
Rp 75,000.00 Rp 6,750.00
Rp 80,000.00 Rp 720.00
Rp 80,000.00 Rp 400.00
Jumlah Rp 23,978.50
Keuntungan+Over head 10% Rp 2,397.85
Total = Jumlah+(Keuntungan+Over head 10%) Rp 26,376.35
Dibulatkan Rp 26,300.00
Rp 28,600.00
Rp 7,103.15 Rp 12,075.35
Rp 1,000.00 Rp 1,140.00
Rp 80,000.00 Rp 240.00
Rp 2,285.00 Rp 228.50
Rp -
Rp 50,000.00 Rp 4,500.00
Rp 75,000.00 Rp 6,750.00
Rp 80,000.00 Rp 720.00
Rp 80,000.00 Rp 400.00
Jumlah Rp 26,053.85
Keuntungan+Over head 10% Rp 2,605.38
Total = Jumlah+(Keuntungan+Over head 10%) Rp 28,659.23
Dibulatkan Rp 28,600.00
Rp 46,500.00
Rp 16,666.67 Rp 28,333.33
Rp 1,000.00 Rp 1,140.00
Rp 80,000.00 Rp 240.00
Rp 2,285.00 Rp 228.50
Rp -
Rp 50,000.00 Rp 4,500.00
Rp 75,000.00 Rp 6,750.00
Rp 80,000.00 Rp 720.00
Rp 80,000.00 Rp 400.00
Jumlah Rp 42,311.83
Keuntungan+Over head 10% Rp 4,231.18
Total = Jumlah+(Keuntungan+Over head 10%) Rp 46,543.02
Dibulatkan Rp 46,500.00
Rp 123,700.00
Rp 212,200.00
Rp 140,000.00 Rp 147,000.00
Rp 56,500.00 Rp 1,412.50
Rp 44,523.75 Rp 44,523.75
Jumlah Rp 192,936.25
Keuntungan+Over head 10% Rp 19,293.63
Total = Jumlah+(Keuntungan+Over head 10%) Rp 212,229.88
Dibulatkan Rp 212,200.00
Rp 894,000.00
Rp 780,000.00 Rp 780,000.00
Rp 1,560.00 Rp 1,560.00
Rp 31,200.00 Rp 31,200.00
Jumlah Rp 812,760.00
Keuntungan+Over head 10% Rp 81,276.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 894,036.00
Dibulatkan Rp 894,000.00
Rp 800,000.00 Rp 800,000.00
Rp 1,600.00 Rp 1,600.00
Rp 32,000.00 Rp 32,000.00
Jumlah Rp 833,600.00
Keuntungan+Over head 10% Rp 83,360.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 916,960.00
Dibulatkan Rp 916,900.00
Rp 144,400.00
Rp 1,896.79 Rp 47,419.75
Rp 1,000.00 Rp 10,000.00
Rp 80,000.00 Rp 3,600.00
Rp 2,285.00 Rp 3,427.50
Rp 50,000.00 Rp 35,000.00
Rp 75,000.00 Rp 26,250.00
Rp 80,000.00 Rp 2,800.00
Rp 80,000.00 Rp 2,800.00
Jumlah Rp 131,297.25
Keuntungan+Over head 10% Rp 13,129.73
Total = Jumlah+(Keuntungan+Over head 10%) Rp 144,426.98
Dibulatkan Rp 144,400.00
Rp 147,100.00
Rp 4,200.00 Rp 49,854.00
Rp 1,000.00 Rp 10,000.00
Rp 80,000.00 Rp 3,600.00
Rp 2,285.00 Rp 3,427.50
Rp 50,000.00 Rp 35,000.00
Rp 75,000.00 Rp 26,250.00
Rp 80,000.00 Rp 2,800.00
Rp 80,000.00 Rp 2,800.00
Jumlah Rp 133,731.50
Keuntungan+Over head 10% Rp 13,373.15
Total = Jumlah+(Keuntungan+Over head 10%) Rp 147,104.65
Dibulatkan Rp 147,100.00
Rp 332,300.00
Rp 21,309.44 Rp 252,943.05
Rp 1,000.00 Rp 9,625.60
Rp 80,000.00 Rp 3,600.00
Rp 2,285.00 Rp 2,539.09
Rp -
Rp 50,000.00 Rp 17,500.00
Rp 75,000.00 Rp 13,125.00
Rp 80,000.00 Rp 1,400.00
Rp 80,000.00 Rp 1,400.00
Jumlah Rp 302,132.74
Keuntungan+Over head 10% Rp 30,213.27
Total = Jumlah+(Keuntungan+Over head 10%) Rp 332,346.02
Dibulatkan Rp 332,300.00
Rp 326,100.00
Rp 83,333.33 Rp 247,291.67
Rp 1,000.00 Rp 9,625.60
Rp 80,000.00 Rp 3,600.00
Rp 2,285.00 Rp 2,539.09
Rp -
Rp 50,000.00 Rp 17,500.00
Rp 44,700.00
Rp 121,100.00 Rp 24,220.00
Rp -
Rp 50,000.00 Rp 6,000.00
Rp 75,000.00 Rp 9,000.00
Rp 80,000.00 Rp 960.00
Rp 80,000.00 Rp 480.00
Jumlah Rp 40,660.00
Keuntungan+Over head 10% Rp 4,066.00
Total = Jumlah+(Keuntungan+Over head 10%) Rp 44,726.00
Dibulatkan Rp 44,700.00
Rp 564,700.00
Rp 450,000.00 Rp 450,000.00
Rp 1,000.00 Rp 8,000.00
Rp 233,700.00 Rp 16,826.40
Rp 56,500.00 Rp 14,125.00
Rp 24,447.57 Rp 24,447.57
Jumlah Rp 513,398.97
Keuntungan+Over head 10% Rp 51,339.90
Total = Jumlah+(Keuntungan+Over head 10%) Rp 564,738.87
Dibulatkan Rp 564,700.00
Rp 83,300.00
Rp 17,500.00 Rp 61,775.00
Rp 1,000.00 Rp 1,140.00
Rp 80,000.00 Rp 240.00
Rp 2,285.00 Rp 228.50
Rp -
Rp 50,000.00 Rp 4,500.00
Rp 75,000.00 Rp 6,750.00
Rp 80,000.00 Rp 720.00
Rp 80,000.00 Rp 400.00
Jumlah Rp 75,753.50
Keuntungan+Over head 10% Rp 7,575.35
Total = Jumlah+(Keuntungan+Over head 10%) Rp 83,328.85
Dibulatkan Rp 83,300.00
Rp 112,665.86
Rp 55,000.00 Rp 20,052.08
Rp 4,700.00 Rp 18,800.00
Rp 9,200.00 Rp 18,400.00
Rp 2,800.00 Rp 11,200.00
Rp 2,300.00 Rp 9,200.00
Rp 29,900.00 Rp 4,271.43
Rp 150.00 Rp 1,200.00
Rp 9,500.00 Rp 4,750.00
Rp 50,000.00 Rp 10,000.00
Rp 75,000.00 Rp 3,750.00
Rp 80,000.00 Rp 400.00
Rp 80,000.00 Rp 400.00
Jumlah Rp 102,423.51
Keuntungan kontraktor 10% Rp 10,242.35
Total = jumlah+keuntungan kontraktor Rp 112,665.86
Rp 65,000.00 Rp 23,697.92
Rp 4,700.00 Rp 18,800.00
Rp 9,200.00 Rp 18,400.00
Rp 2,800.00 Rp 11,200.00
Rp 2,300.00 Rp 9,200.00
Rp 29,900.00 Rp 4,271.43
Rp 150.00 Rp 1,200.00
Rp 9,500.00 Rp 4,750.00
Rp 50,000.00 Rp 10,000.00
Rp 75,000.00 Rp 3,750.00
Rp 80,000.00 Rp 400.00
Rp 80,000.00 Rp 400.00
Jumlah Rp 106,069.35
Keuntungan kontraktor 10% Rp 10,606.93
Total = jumlah+keuntungan kontraktor Rp 116,676.28
Rp 294,222.50
Rp 37,500.00 Rp 111,375.00
Rp 16,800.00 Rp 67,200.00
Rp 2,800.00 Rp 11,200.00
Rp 2,300.00 Rp 9,200.00
Rp 50,000.00 Rp 25,000.00
Rp 75,000.00 Rp 37,500.00
Rp 80,000.00 Rp 4,000.00
Rp 80,000.00 Rp 2,000.00
Jumlah Rp 267,475.00
Keuntungan kontraktor 10% Rp 26,747.50
Total = jumlah+keuntungan kontraktor Rp 294,222.50
Rp 23,314.50
Rp 11,000.00 Rp 11,550.00
Rp 9,500.00 Rp 1,425.00
Rp 50,000.00 Rp 3,000.00
Rp 75,000.00 Rp 4,500.00
Rp 80,000.00 Rp 480.00
Rp 80,000.00 Rp 240.00
Jumlah Rp 21,195.00
Keuntungan kontraktor 10% Rp 2,119.50
Total = jumlah+keuntungan kontraktor Rp 23,314.50
Rp 163,823.00
Rp 37,500.00 Rp 24,750.00
Rp 16,800.00 Rp 35,280.00
Rp 2,800.00 Rp 11,200.00
Rp 2,300.00 Rp 9,200.00
Rp 50,000.00 Rp 25,000.00
Rp 75,000.00 Rp 37,500.00
Rp 80,000.00 Rp 4,000.00
Rp 80,000.00 Rp 2,000.00
Jumlah Rp 148,930.00
Keuntungan kontraktor 10% Rp 14,893.00
Total = jumlah+keuntungan kontraktor Rp 163,823.00
Rp 2,718,227.60
Rp 2,085,600.00 Rp 2,085,600.00
Rp 125,136.00
Rp 50,000.00 Rp 165,000.00
Rp 75,000.00 Rp 82,500.00
Rp 80,000.00 Rp 80.00
Rp 1,617,200.00 Rp 1,617,200.00
Rp 1,000.00 Rp 6,000.00
Rp 125,000.00 Rp 1,250.00
Rp 50,000.00 Rp 50,000.00
Rp 75,000.00 Rp 112,500.00
Rp 80,000.00 Rp 12,000.00
Rp 80,000.00 Rp 12,800.00
Jumlah Rp 1,811,750.00
Keuntungan kontraktor 10% Rp 181,175.00
Total = jumlah+keuntungan kontraktor Rp 1,992,925.00
Rp 3,016,675.20
Rp 2,273,600.00 Rp 2,273,600.00
Rp 272,832.00
Rp 1,000.00 Rp 6,000.00
Rp 125,000.00 Rp 1,250.00
Rp 50,000.00 Rp 60,000.00
Rp 75,000.00 Rp 108,750.00
Rp 80,000.00 Rp 12,000.00
Rp 80,000.00 Rp 8,000.00
Jumlah Rp 2,742,432.00
Keuntungan kontraktor 10% Rp 274,243.20
Total = jumlah+keuntungan kontraktor Rp 3,016,675.20
Rp 2,260,227.20
Rp 50,000.00 Rp 60,000.00
Rp 75,000.00 Rp 108,750.00
Rp 80,000.00 Rp 12,000.00
Rp 80,000.00 Rp 8,000.00
Jumlah Rp 2,054,752.00
Keuntungan kontraktor 10% Rp 205,475.20
Total = jumlah+keuntungan kontraktor Rp 2,260,227.20
Rp 2,841,520.00
Rp 1,811,500.00 Rp 1,811,500.00
Rp 543,450.00
Rp 1,000.00 Rp 6,000.00
Rp 125,000.00 Rp 1,250.00
Rp 50,000.00 Rp 50,000.00
Rp 75,000.00 Rp 75,000.00
Rp 80,000.00 Rp 88,000.00
Rp 80,000.00 Rp 8,000.00
Jumlah Rp 2,583,200.00
Keuntungan kontraktor 10% Rp 258,320.00
Total = jumlah+keuntungan kontraktor Rp 2,841,520.00
Rp 706,860.00
Rp 612,000.00 Rp 612,000.00
Rp 30,600.00 Rp 30,600.00
Jumlah Rp 642,600.00
Keuntungan kontraktor 10% Rp 64,260.00
Total = jumlah+keuntungan kontraktor Rp 706,860.00
Rp 439,708.50
Rp 372,000.00 Rp 372,000.00
Rp 18,600.00 Rp 18,600.00
Jumlah Rp 390,600.00
Keuntungan kontraktor 10% Rp 39,060.00
Total = jumlah+keuntungan kontraktor Rp 429,660.00
Rp 202,702.50
Rp 175,500.00 Rp 175,500.00
Rp 8,775.00 Rp 8,775.00
Jumlah Rp 184,275.00
Keuntungan kontraktor 10% Rp 18,427.50
Total = jumlah+keuntungan kontraktor Rp 202,702.50
Rp 46,777.50
Rp 40,500.00 Rp 40,500.00
Rp 2,025.00 Rp 2,025.00
Jumlah Rp 42,525.00
Keuntungan kontraktor 10% Rp 4,252.50
Total = jumlah+keuntungan kontraktor Rp 46,777.50
Rp 2,074,495.50
Rp 1,796,100.00 Rp 1,796,100.00
Rp 89,805.00 Rp 89,805.00
Jumlah Rp 1,885,905.00
Keuntungan kontraktor 10% Rp 188,590.50
Total = jumlah+keuntungan kontraktor Rp 2,074,495.50
Rp 444,906.00
Rp 385,200.00 Rp 385,200.00
Rp 40,500.00 Rp 40,500.00
Rp 2,025.00 Rp 2,025.00
Jumlah Rp 42,525.00
Keuntungan kontraktor 10% Rp 4,252.50
Total = jumlah+keuntungan kontraktor Rp 46,777.50
Rp 215,638.50
Rp 186,700.00 Rp 186,700.00
Rp 9,335.00 Rp 9,335.00
Jumlah Rp 196,035.00
Keuntungan kontraktor 10% Rp 19,603.50
Total = jumlah+keuntungan kontraktor Rp 215,638.50
Rp 459,574.50
Rp 397,900.00 Rp 397,900.00
Rp 19,895.00 Rp 19,895.00
Jumlah Rp 417,795.00
Keuntungan kontraktor 10% Rp 41,779.50
Total = jumlah+keuntungan kontraktor Rp 459,574.50
Rp 326,403.00
Rp 282,600.00 Rp 282,600.00
Rp 14,130.00 Rp 14,130.00
Jumlah Rp 296,730.00
Keuntungan kontraktor 10% Rp 29,673.00
Total = jumlah+keuntungan kontraktor Rp 326,403.00
Rp 2,425,500.00
Rp 2,100,000.00 Rp 2,100,000.00
Rp 105,000.00 Rp 105,000.00
Rp 1,860,400.00 Rp 1,860,400.00
Rp 93,020.00 Rp 93,020.00
Jumlah Rp 1,953,420.00
Keuntungan kontraktor 10% Rp 195,342.00
Total = jumlah+keuntungan kontraktor Rp 2,148,762.00
Rp 2,412,448.50
Rp 2,088,700.00 Rp 2,088,700.00
Rp 104,435.00 Rp 104,435.00
Jumlah Rp 2,193,135.00
Keuntungan kontraktor 10% Rp 219,313.50
Total = jumlah+keuntungan kontraktor Rp 2,412,448.50
Rp 404,250.00
Rp 350,000.00 Rp 350,000.00
Rp 17,500.00 Rp 17,500.00
Jumlah Rp 367,500.00
Keuntungan kontraktor 10% Rp 36,750.00
Total = jumlah+keuntungan kontraktor Rp 404,250.00
Rp 1,386,000.00
Rp 900,000.00 Rp 1,080,000.00
Rp 180,000.00 Rp 180,000.00
Jumlah Rp 1,260,000.00
Keuntungan kontraktor 10% Rp 126,000.00
Total = jumlah+keuntungan kontraktor Rp 1,386,000.00
Rp 175,450.00
Rp 145,000.00 Rp 145,000.00
Rp 14,500.00 Rp 14,500.00
Jumlah Rp 159,500.00
Rp 5,200,000.00 Rp 5,200,000.00
Rp 260,000.00 Rp 260,000.00
Rp 130,000.00 Rp 130,000.00
Jumlah Rp 5,590,000.00
Keuntungan kontraktor 10% Rp 559,000.00
Total = jumlah+keuntungan kontraktor Rp 6,149,000.00
Rp 26,831.42
Rp 15,900.00 Rp 1,590.00
Rp 20,900.00 Rp 2,090.00
Rp 20,900.00 Rp 9,823.00
Rp 21,200.00 Rp 339.20
Rp 2,500.00 Rp 1,250.00
Rp -
Rp 50,000.00 Rp 4,000.00
Rp 75,000.00 Rp 4,500.00
Rp 80,000.00 Rp 480.00
Rp 80,000.00 Rp 320.00
Jumlah Rp 24,392.20
Keuntungan kontraktor 10% Rp 2,439.22
Total = jumlah+keuntungan kontraktor Rp 26,831.42
Rp 48,525.62
Rp 15,900.00 Rp 1,590.00
Rp 55,500.00 Rp 5,550.00
Rp 55,500.00 Rp 26,085.00
Rp 21,200.00 Rp 339.20
Rp 2,500.00 Rp 1,250.00
Rp 15,900.00 Rp 1,590.00
Rp 20,900.00 Rp 2,090.00
Rp 20,900.00 Rp 9,823.00
Rp 21,200.00 Rp 339.20
Rp 2,500.00 Rp 1,250.00
Rp 3,000.00 Rp 150.00
Rp -
Rp 50,000.00 Rp 4,000.00
Rp 75,000.00 Rp 4,500.00
Rp 80,000.00 Rp 480.00
Rp 80,000.00 Rp 320.00
Jumlah Rp 24,542.20
Keuntungan kontraktor 10% Rp 2,454.22
Total = jumlah+keuntungan kontraktor Rp 26,996.42
Rp 2,999.60
Rp 15,900.00 Rp 176.67
Rp 20,900.00 Rp 232.22
Rp 20,900.00 Rp 1,091.44
Rp 21,200.00 Rp 37.69
Rp 2,500.00 Rp 138.89
Rp 3,000.00 Rp 16.67
Rp -
Rp 50,000.00 Rp 444.44
Rp 15,900.00 Rp 1,590.00
Rp 55,500.00 Rp 5,550.00
Rp 55,500.00 Rp 26,085.00
Rp 21,200.00 Rp 339.20
Rp 2,500.00 Rp 1,250.00
Rp 3,000.00 Rp 150.00
Rp 50,000.00 Rp 4,000.00
Rp 75,000.00 Rp 4,500.00
Rp 80,000.00 Rp 480.00
Rp 80,000.00 Rp 320.00
Jumlah Rp 44,264.20
Keuntungan kontraktor 10% Rp 4,426.42
Total = jumlah+keuntungan kontraktor Rp 48,690.62
Rp 6,086.33
Rp 15,900.00 Rp 198.75
Rp 55,500.00 Rp 693.75
Rp 55,500.00 Rp 3,260.63
Rp 21,200.00 Rp 42.40
Rp 2,500.00 Rp 156.25
Rp 3,000.00 Rp 18.75
Rp 50,000.00 Rp 500.00
Rp 75,000.00 Rp 562.50
Rp 80,000.00 Rp 60.00
Rp 28,000.00 Rp 2,800.00
Rp 50,000.00 Rp 7,500.00
Rp 70,000.00 Rp 18,200.00
Rp 18,000.00 Rp 4,500.00
Rp 2,500.00 Rp 2,500.00
Rp 1,775.00 Rp 1,775.00
Rp 50,000.00 Rp 2,000.00
Rp 75,000.00 Rp 9,375.00
Rp 80,000.00 Rp 1,000.00
Rp 80,000.00 Rp 160.00
Jumlah Rp 49,810.00
Keuntungan kontraktor 10% Rp 4,981.00
Total = jumlah+keuntungan kontraktor Rp 54,791.00
Rp 233,342.12
Rp 15,900.00 Rp 1,590.00
Rp 350,000.00 Rp 35,000.00
Rp 350,000.00 Rp 164,500.00
Rp 21,200.00 Rp 339.20
Rp 2,500.00 Rp 1,250.00
Rp 3,000.00 Rp 150.00
Rp 50,000.00 Rp 4,000.00
Rp 75,000.00 Rp 4,500.00
Rp 80,000.00 Rp 480.00
Rp 80,000.00 Rp 320.00
Jumlah Rp 212,129.20
Rp 15,900.00 Rp 1,590.00
Rp 35,000.00 Rp 3,500.00
Rp 35,000.00 Rp 16,450.00
Rp 21,200.00 Rp 339.20
Rp 2,500.00 Rp 1,250.00
Rp -
Rp 50,000.00 Rp 4,000.00
Rp 75,000.00 Rp 4,500.00
Rp 80,000.00 Rp 480.00
Rp 80,000.00 Rp 320.00
Jumlah Rp 32,429.20
Keuntungan kontraktor 10% Rp 3,242.92
Total = jumlah+keuntungan kontraktor Rp 35,672.12
Rp 213,550.70
Rp 170,000.00 Rp 187,000.00
Rp 400.00 Rp 800.00
Rp 7,500.00 Rp 450.00
Rp 50,000.00 Rp 2,150.00
Rp 75,000.00 Rp 3,225.00
Rp 80,000.00 Rp 344.00
Rp 80,000.00 Rp 168.00
Jumlah Rp 194,137.00
Keuntungan kontraktor 10% Rp 19,413.70
Total = jumlah+keuntungan kontraktor Rp 213,550.70
Rp 213,550.70
Rp 50,000.00 Rp 2,150.00
Rp 75,000.00 Rp 3,225.00
Rp 80,000.00 Rp 344.00
Rp 80,000.00 Rp 168.00
Jumlah Rp 194,137.00
Keuntungan kontraktor 10% Rp 19,413.70
Total = jumlah+keuntungan kontraktor Rp 213,550.70
Rp 225,650.70
Rp 180,000.00 Rp 198,000.00
Rp 400.00 Rp 800.00
Rp 7,500.00 Rp 450.00
Rp 50,000.00 Rp 2,150.00
Rp 75,000.00 Rp 3,225.00
Rp 80,000.00 Rp 344.00
Rp 80,000.00 Rp 168.00
Jumlah Rp 205,137.00
Keuntungan kontraktor 10% Rp 20,513.70
Total = jumlah+keuntungan kontraktor Rp 225,650.70
Rp 213,550.70
Rp 170,000.00 Rp 187,000.00
Rp 400.00 Rp 800.00
Rp 7,500.00 Rp 450.00
Rp 50,000.00 Rp 2,150.00
Rp 75,000.00 Rp 3,225.00
Rp 80,000.00 Rp 344.00
Rp 80,000.00 Rp 168.00
Jumlah Rp 194,137.00
Keuntungan kontraktor 10% Rp 19,413.70
Rp 550,800.00 Rp 605,880.00
Rp 50,000.00 Rp 750.00
Rp 75,000.00 Rp 11,250.00
Rp 80,000.00 Rp 1,200.00
Rp 80,000.00 Rp 564.00
Jumlah Rp 619,644.00
Keuntungan kontraktor 10% Rp 61,964.40
Total = jumlah+keuntungan kontraktor Rp 681,608.40
Rp 215,879.40
Rp 165,900.00 Rp 182,490.00
Rp 50,000.00 Rp 750.00
Rp 75,000.00 Rp 11,250.00
Rp 80,000.00 Rp 1,200.00
Rp 80,000.00 Rp 564.00
Jumlah Rp 196,254.00
Keuntungan kontraktor 10% Rp 19,625.40
Total = jumlah+keuntungan kontraktor Rp 215,879.40
Rp 125,187.70
Rp 108,800.00 Rp 108,800.00
Rp 50,000.00 Rp 375.00
Rp 75,000.00 Rp 3,750.00
Rp 80,000.00 Rp 600.00
Rp 80,000.00 Rp 282.00
Jumlah Rp 113,807.00
Keuntungan kontraktor 10% Rp 11,380.70
Total = jumlah+keuntungan kontraktor Rp 125,187.70
Rp 35,000.00 Rp 35,000.00
Rp 50,000.00 Rp 250.00
Rp 75,000.00 Rp 3,750.00
Rp 80,000.00 Rp 400.00
Rp 80,000.00 Rp 188.00
Jumlah Rp 39,588.00
Keuntungan kontraktor 10% Rp 3,958.80
Total = jumlah+keuntungan kontraktor Rp 43,546.80
Rp 42,446.80
Rp 34,000.00 Rp 34,000.00
Rp 50,000.00 Rp 250.00
Rp 75,000.00 Rp 3,750.00
Rp 80,000.00 Rp 400.00
Rp 80,000.00 Rp 188.00
Jumlah Rp 38,588.00
Keuntungan kontraktor 10% Rp 3,858.80
Total = jumlah+keuntungan kontraktor Rp 42,446.80
Rp 4,251,306.00
Rp 213,550.70 Rp 1,110,463.64
Rp 1,050,000.00 Rp 1,050,000.00
Rp 219,600.00 Rp 219,600.00
Rp 129,200.00 Rp 129,200.00
Rp 253,200.00 Rp 253,200.00
Rp 54,400.00 Rp 163,200.00
Rp 213,550.70 Rp 1,302,659.27
Rp 1,050,000.00 Rp 2,100,000.00
Rp 839,800.00 Rp 1,679,600.00
Rp 253,200.00 Rp 253,200.00
Rp 54,400.00 Rp 326,400.00
Rp 280,000.00 Rp 560,000.00
Rp 176,800.00 Rp 353,600.00
Rp 578,000.00 Rp 1,156,000.00
Rp 216,440.00 Rp 216,440.00
Jumlah Rp 7,947,899.27
Keuntungan kontraktor 10% Rp 794,789.93
Total = jumlah+keuntungan kontraktor Rp 8,742,689.20
Rp 3,328,480.14
Rp 213,550.70 Rp 1,078,431.04
Rp 850,000.00 Rp 850,000.00
Rp 219,600.00 Rp 219,600.00
Rp 129,200.00 Rp 129,200.00
Rp 253,200.00 Rp 253,200.00
Rp 54,400.00 Rp 163,200.00
Rp 280,000.00 Rp 280,000.00
Rp 52,260.00 Rp 52,260.00
Jumlah Rp 3,025,891.04
Keuntungan kontraktor 10% Rp 302,589.10
Rp 213,550.70 Rp 1,110,463.64
Rp 1,050,000.00 Rp 1,050,000.00
Rp 219,600.00 Rp 219,600.00
Rp 129,200.00 Rp 129,200.00
Rp 253,200.00 Rp 253,200.00
Rp 54,400.00 Rp 163,200.00
Rp 52,000.00 Rp 52,000.00
Rp 578,000.00 Rp 578,000.00
Rp 69,760.00 Rp 69,760.00
Jumlah Rp 3,625,423.64
Keuntungan kontraktor 10% Rp 362,542.36
Total = jumlah+keuntungan kontraktor Rp 3,987,966.00
Rp 8,742,689.20
Rp 213,550.70 Rp 1,302,659.27
Rp 1,050,000.00 Rp 2,100,000.00
Rp 839,800.00 Rp 1,679,600.00
Rp 253,200.00 Rp 253,200.00
Rp 54,400.00 Rp 326,400.00
Rp 280,000.00 Rp 560,000.00
Rp 176,800.00 Rp 353,600.00
Rp 578,000.00 Rp 1,156,000.00
Rp 216,440.00 Rp 216,440.00
Jumlah Rp 7,947,899.27
Keuntungan kontraktor 10% Rp 794,789.93
Total = jumlah+keuntungan kontraktor Rp 8,742,689.20
Rp 3,288,812.08
Rp 213,550.70 Rp 1,110,463.64
Rp 1,050,000.00 Rp 1,050,000.00
Rp 215,879.40 Rp 25,905.53
Rp 219,600.00 Rp 219,600.00
Rp 129,200.00 Rp 129,200.00
Rp 253,200.00 Rp 253,200.00
Rp 54,400.00 Rp 163,200.00
Rp 38,260.00 Rp 38,260.00
Jumlah Rp 2,989,829.17
Keuntungan kontraktor 10% Rp 298,982.92
Total = jumlah+keuntungan kontraktor Rp 3,288,812.08
Rp 7,464,501.36
Rp 213,550.70 Rp 1,302,659.27
Rp 1,050,000.00 Rp 2,100,000.00
Rp 215,879.40 Rp 51,811.06
Rp 839,800.00 Rp 1,679,600.00
Rp 253,200.00 Rp 253,200.00
Rp 54,400.00 Rp 326,400.00
Rp 280,000.00 Rp 560,000.00
Rp 176,800.00 Rp 353,600.00
Rp 158,640.00 Rp 158,640.00
Jumlah Rp 6,785,910.33
Keuntungan kontraktor 10% Rp 678,591.03
Total = jumlah+keuntungan kontraktor Rp 7,464,501.36
Rp 3,288,812.08
Rp 213,550.70 Rp 1,110,463.64
Rp 1,050,000.00 Rp 1,050,000.00
Rp 215,879.40 Rp 25,905.53
Rp 219,600.00 Rp 219,600.00
Rp 213,550.70 Rp 1,302,659.27
Rp 1,050,000.00 Rp 2,100,000.00
Rp 215,879.40 Rp 51,811.06
Rp 839,800.00 Rp 1,679,600.00
Rp 253,200.00 Rp 253,200.00
Rp 54,400.00 Rp 326,400.00
Rp 280,000.00 Rp 560,000.00
Rp 176,800.00 Rp 353,600.00
Rp 158,640.00 Rp 158,640.00
Jumlah Rp 6,785,910.33
Keuntungan kontraktor 10% Rp 678,591.03
Total = jumlah+keuntungan kontraktor Rp 7,464,501.36
Rp 7,769,155.74
Rp 213,550.70 Rp 1,174,528.85
Rp 1,950,000.00 Rp 1,950,000.00
Rp 839,800.00 Rp 1,679,600.00
Rp 253,200.00 Rp 253,200.00
Rp 54,400.00 Rp 326,400.00
Rp 280,000.00 Rp 560,000.00
Rp 176,800.00 Rp 353,600.00
Rp 578,000.00 Rp 578,000.00
Rp 187,540.00 Rp 187,540.00
Jumlah Rp 7,700,000.00
Keuntungan kontraktor 10% Rp 770,000.00
Total = jumlah+keuntungan kontraktor Rp 8,470,000.00
Rp 13,975,500.00
Rp 12,705,000.00 Rp 12,705,000.00
Jumlah Rp 12,705,000.00
Keuntungan kontraktor 10% Rp 1,270,500.00
Total = jumlah+keuntungan kontraktor Rp 13,975,500.00
Rp 13,975,500.00
Rp 12,705,000.00 Rp 12,705,000.00
Jumlah Rp 12,705,000.00
Keuntungan kontraktor 10% Rp 1,270,500.00
Total = jumlah+keuntungan kontraktor Rp 13,975,500.00
Rp 8,470,000.00
Rp 7,700,000.00 Rp 7,700,000.00
Jumlah Rp 7,700,000.00
Keuntungan kontraktor 10% Rp 770,000.00
Total = jumlah+keuntungan kontraktor Rp 8,470,000.00
Rp 1,545,368.28
Rp 170,000.00 Rp 357,000.00
Rp 170,000.00 Rp 595,000.00
Rp 165,900.00 Rp 203,227.50
Rp 7,500.00 Rp 21,000.00
Rp 7,500.00 Rp 52,500.00
Rp 7,500.00 Rp 42,000.00
Rp 400.00 Rp 1,600.00
Rp 400.00 Rp 3,200.00
Rp 150.00 Rp 1,800.00
Rp 127,552.75 Rp 127,552.75
Jumlah Rp 1,404,880.25
Keuntungan kontraktor 10% Rp 140,488.03
Total = jumlah+keuntungan kontraktor Rp 1,545,368.28
Rp 4,495,724.85
Rp 170,000.00 Rp 688,500.00
Rp 170,000.00 Rp 953,700.00
Rp 180,000.00 Rp 442,800.00
Rp 180,000.00 Rp 828,000.00
Rp 165,900.00 Rp 339,175.08
Rp 34,000.00 Rp 68,000.00
Rp 35,000.00 Rp 35,000.00
Rp 7,500.00 Rp 97,650.00
Rp 7,500.00 Rp 153,150.00
Jumlah Rp 4,087,022.59
Keuntungan kontraktor 10% Rp 408,702.26
Total = jumlah+keuntungan kontraktor Rp 4,495,724.85
Rp 4,712,871.79
Rp 170,000.00 Rp 1,020,000.00
Rp 170,000.00 Rp 994,500.00
Rp 180,000.00 Rp 468,000.00
Rp 180,000.00 Rp 324,000.00
Rp 165,900.00 Rp 648,735.36
Rp 34,000.00 Rp 68,000.00
Rp 35,000.00 Rp 35,000.00
Rp 7,500.00 Rp 60,000.00
Rp 7,500.00 Rp 58,500.00
Rp 7,500.00 Rp 207,750.00
Rp 400.00 Rp 3,200.00
Rp 400.00 Rp 4,400.00
Rp 150.00 Rp 2,850.00
Rp 389,493.54 Rp 389,493.54
Jumlah Rp 4,284,428.90
Keuntungan kontraktor 10% Rp 428,442.89
Total = jumlah+keuntungan kontraktor Rp 4,712,871.79
Rp 6,243,827.96
Rp 170,000.00 Rp 1,360,000.00
Rp 170,000.00 Rp 1,479,000.00
Rp 180,000.00 Rp 468,000.00
Rp 180,000.00 Rp 324,000.00
Rp 165,900.00 Rp 958,238.40
Rp 34,000.00 Rp 68,000.00
Rp 35,000.00 Rp 35,000.00
Rp 7,500.00 Rp 60,000.00
Rp 7,500.00 Rp 87,000.00
Rp 7,500.00 Rp 310,500.00
Rp 400.00 Rp 3,200.00
Rp 400.00 Rp 4,400.00
Rp 150.00 Rp 2,850.00
Rp 516,018.84 Rp 516,018.84
Jumlah Rp 5,676,207.24
Keuntungan kontraktor 10% Rp 567,620.72
Total = jumlah+keuntungan kontraktor Rp 6,243,827.96
Rp 8,198,465.41
Rp 170,000.00 Rp 1,700,000.00
Rp 170,000.00 Rp 1,708,500.00
Rp 180,000.00 Rp 936,000.00
Rp 180,000.00 Rp 612,000.00
Rp 165,900.00 Rp 1,051,391.25
Rp 34,000.00 Rp 136,000.00
Rp 35,000.00 Rp 70,000.00
Rp 7,500.00 Rp 60,000.00
Rp 7,500.00 Rp 100,500.00
Rp 7,500.00 Rp 390,750.00
Rp 400.00 Rp 3,200.00
Rp 400.00 Rp 4,400.00
Rp 150.00 Rp 2,850.00
Rp 677,559.13 Rp 677,559.13
Jumlah Rp 7,453,150.38
Keuntungan kontraktor 10% Rp 745,315.04
Total = jumlah+keuntungan kontraktor Rp 8,198,465.41
Rp 34,000.00 Rp 136,000.00
Rp 35,000.00 Rp 70,000.00
Rp 7,500.00 Rp 60,000.00
Rp 7,500.00 Rp 100,500.00
Rp 7,500.00 Rp 390,750.00
Rp 400.00 Rp 3,200.00
Rp 400.00 Rp 4,400.00
Rp 150.00 Rp 2,850.00
Rp 383,180.70 Rp 383,180.70
Jumlah Rp 4,214,987.70
Keuntungan kontraktor 10% Rp 421,498.77
Total = jumlah+keuntungan kontraktor Rp 4,636,486.47
Rp 5,687,494.17
Rp 170,000.00 Rp 1,203,600.00
Rp 170,000.00 Rp 1,360,000.00
Rp 180,000.00 Rp 245,880.00
Rp 180,000.00 Rp 396,000.00
Rp 165,900.00 Rp 804,671.41
Rp 34,000.00 Rp 136,000.00
Rp 35,000.00 Rp 70,000.00
Rp 7,500.00 Rp 126,690.00
Rp 7,500.00 Rp 153,000.00
Rp 7,500.00 Rp 184,767.00
Rp 400.00 Rp 6,400.00
Rp 400.00 Rp 8,000.00
Jumlah Rp 5,170,449.25
Keuntungan kontraktor 10% Rp 517,044.92
Total = jumlah+keuntungan kontraktor Rp 5,687,494.17
Rp 6,399,000.83
Rp 170,000.00 Rp 1,088,000.00
Rp 170,000.00 Rp 1,402,500.00
Rp 180,000.00 Rp 432,000.00
Rp 180,000.00 Rp 792,000.00
Rp 165,900.00 Rp 838,313.44
Rp 34,000.00 Rp 136,000.00
Rp 35,000.00 Rp 70,000.00
Rp 7,500.00 Rp 132,000.00
Rp 7,500.00 Rp 189,750.00
Rp 7,500.00 Rp 184,767.00
Rp 400.00 Rp 6,800.00
Rp 400.00 Rp 10,000.00
Rp 150.00 Rp 6,300.00
Rp 528,843.04 Rp 528,843.04
Jumlah Rp 5,817,273.48
Keuntungan kontraktor 10% Rp 581,727.35
Total = jumlah+keuntungan kontraktor Rp 6,399,000.83
Rp 37,609.00
Rp 1,000.00 Rp 6,200.00
Rp 80,000.00 Rp 2,240.00
Rp -
Rp 50,000.00 Rp 12,500.00
Rp 75,000.00 Rp 11,250.00
Rp 80,000.00 Rp 1,200.00
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Page 236 of 71912.Anl.2
No. URAIAN SATUAN VOLUME
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
28 1 m³ KOLOM TYPE K7
Beton K 225 (Ready Mix) m3 1.000
Besi beton U - 39 kg 158.000
Besi beton U - 24 kg 141.224
Bekisting m2 13.333
Stootwerk m2 13.333
Keuntungan
Total = Jumlah+(Keuntungan+
29 1 m³ KOLOM TYPE K8
Beton K 225 (Ready Mix) m3 1.000
Besi beton U - 39 kg 148.125
Besi beton U - 24 kg 105.918
Bekisting m2 12.500
Stootwerk m2 12.500
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Page 243 of 71912.Anl.2
No. URAIAN SATUAN VOLUME
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
41 1 m³ TANGGA - A (1 unit)
Beton K 225 (Ready Mix) m3 1.000
Besi beton U - 39 kg 59.220
Besi beton U - 24 kg 58.438
Bekisting m2 8.619
Stootwerk m2 8.619
Keuntungan
Total = Jumlah+(Keuntungan+
42 1 m³ TANGGA - B (2 unit)
Beton K 225 (Ready Mix) m3 1.000
Besi beton U - 39 kg 65.991
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Keuntungan
Total = Jumlah+(Keuntungan+
Keuntungan
Total = Jumlah+(Keuntungan+
Rp 3,173,000
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,552,071
Rp 12,700.00 Rp -
Rp 102,300 Rp 272,800
Jumlah = Rp 2,884,571
Keuntungan+Over head 10% = Rp 288,457
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,173,028
Dibulatkan = Rp 3,173,000
Rp 3,073,600
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,478,786
Rp 12,700.00 Rp -
Rp 102,300 Rp 255,750
Jumlah = Rp 2,794,236
Keuntungan+Over head 10% = Rp 279,424
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,073,659
Dibulatkan = Rp 3,073,600
Rp 3,106,800
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,537,384
Page 248 of 71912.Anl.2
HARGA SATUAN JUMLAH HARGA SATUAN
Rp 12,700.00 Rp -
Rp 102,300 Rp 227,333
Jumlah = Rp 2,824,417
Keuntungan+Over head 10% = Rp 282,442
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,106,859
Dibulatkan = Rp 3,106,800
Rp 2,795,100
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,295,354
Rp 12,700.00 Rp -
Rp 102,300 Rp 186,000
Jumlah = Rp 2,541,054
Keuntungan+Over head 10% = Rp 254,105
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,795,160
Dibulatkan = Rp 2,795,100
Rp 2,876,900
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,368,935
Rp 12,700.00 Rp -
Rp 102,300 Rp 186,738
Jumlah = Rp 2,615,373
Keuntungan+Over head 10% = Rp 261,537
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,876,910
Dibulatkan = Rp 2,876,900
Rp 2,665,900
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,217,740
Rp 12,700.00 Rp -
Rp 102,300 Rp 146,143
Jumlah = Rp 2,423,583
Keuntungan+Over head 10% = Rp 242,358
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,665,941
Dibulatkan = Rp 2,665,900
Rp 2,842,700
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,361,039
Rp 12,700.00 Rp -
Rp 102,300 Rp 163,569
Page 249 of 71912.Anl.2
HARGA SATUAN JUMLAH HARGA SATUAN
Jumlah = Rp 2,584,308
Keuntungan+Over head 10% = Rp 258,431
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,842,739
Dibulatkan = Rp 2,842,700
Rp 2,857,700
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,370,752
Rp 12,700.00 Rp -
Rp 102,300 Rp 167,509
Jumlah = Rp 2,597,960
Keuntungan+Over head 10% = Rp 259,796
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,857,757
Dibulatkan = Rp 2,857,700
Rp 2,842,700
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,361,039
Rp 12,700.00 Rp -
Rp 102,300 Rp 163,569
Jumlah = Rp 2,584,308
Keuntungan+Over head 10% = Rp 258,431
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,842,739
Dibulatkan = Rp 2,842,700
Rp 3,695,300
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,271,086
Rp 12,700 Rp 444,034
Rp 102,300 Rp 584,571
Jumlah = Rp 3,359,391
Keuntungan+Over head 10% = Rp 335,939
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,695,331
Dibulatkan = Rp 3,695,300
Rp 4,280,400
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,617,745
Rp 12,700 Rp 531,891
Rp 102,300 Rp 682,000
Jumlah = Rp 3,891,337
Keuntungan+Over head 10% = Rp 389,134
Page 250 of 71912.Anl.2
HARGA SATUAN JUMLAH HARGA SATUAN
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 4,280,471
Dibulatkan = Rp 4,280,400
Rp 4,735,100
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,841,458
Rp 12,700 Rp 585,081
Rp 102,300 Rp 818,400
Jumlah = Rp 4,304,638
Keuntungan+Over head 10% = Rp 430,464
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 4,735,102
Dibulatkan = Rp 4,735,100
Rp 5,062,900
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,814,743
Rp 12,700 Rp 705,231
Rp 102,300 Rp 1,023,000
Jumlah = Rp 4,602,674
Keuntungan+Over head 10% = Rp 460,267
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 5,062,941
Dibulatkan = Rp 5,062,900
Rp 8,217,400
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 3,947,056
Rp 12,700 Rp 774,814
Rp 200,300 Rp 1,602,400
Rp 10,800 Rp 86,400
Jumlah = Rp 7,470,370
Keuntungan+Over head 10% = Rp 747,037
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 8,217,407
Dibulatkan = Rp 8,217,400
Rp 7,874,700
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 3,620,501
Rp 12,700 Rp 789,859
Rp 200,300 Rp 1,602,400
Rp 10,800 Rp 86,400
Jumlah = Rp 7,158,860
Page 251 of 71912.Anl.2
HARGA SATUAN JUMLAH HARGA SATUAN
Keuntungan+Over head 10% = Rp 715,886
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,874,746
Dibulatkan = Rp 7,874,700
Rp 6,879,100
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 2,715,376
Rp 12,700 Rp 789,859
Rp 200,300 Rp 1,602,400
Rp 10,800 Rp 86,400
Jumlah = Rp 6,253,735
Keuntungan+Over head 10% = Rp 625,373
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,879,108
Dibulatkan = Rp 6,879,100
Rp 8,217,400
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 3,947,056
Rp 12,700 Rp 774,814
Rp 200,300 Rp 1,602,400
Rp 10,800 Rp 86,400
Jumlah = Rp 7,470,370
Keuntungan+Over head 10% = Rp 747,037
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 8,217,407
Dibulatkan = Rp 8,217,400
Rp 7,874,700
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 3,620,501
Rp 12,700 Rp 789,859
Rp 200,300 Rp 1,602,400
Rp 10,800 Rp 86,400
Jumlah = Rp 7,158,860
Keuntungan+Over head 10% = Rp 715,886
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,874,746
Dibulatkan = Rp 7,874,700
Rp 6,316,700
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 2,240,691
Rp 12,700 Rp 753,306
Page 252 of 71912.Anl.2
HARGA SATUAN JUMLAH HARGA SATUAN
Rp 200,300 Rp 1,602,400
Rp 10,800 Rp 86,400
Jumlah = Rp 5,742,497
Keuntungan+Over head 10% = Rp 574,250
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,316,747
Dibulatkan = Rp 6,316,700
Rp 7,051,700
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 3,947,056
Rp 12,700 Rp 774,814
Rp 200,300 Rp 1,602,400
Rp 10,800 Rp 86,400
Jumlah = Rp 6,410,670
Keuntungan+Over head 10% = Rp 641,067
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,051,737
Dibulatkan = Rp 7,051,700
Rp 7,874,700
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 3,620,501
Rp 12,700 Rp 789,859
Rp 200,300 Rp 1,602,400
Rp 10,800 Rp 86,400
Jumlah = Rp 7,158,860
Keuntungan+Over head 10% = Rp 715,886
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,874,746
Dibulatkan = Rp 7,874,700
Rp 6,527,700
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 2,395,920
Rp 12,700 Rp 789,859
Rp 200,300 Rp 1,602,400
Rp 10,800 Rp 86,400
Jumlah = Rp 5,934,279
Keuntungan+Over head 10% = Rp 593,428
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,527,707
Dibulatkan = Rp 6,527,700
Rp 8,217,400
Page 253 of 71912.Anl.2
HARGA SATUAN JUMLAH HARGA SATUAN
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 3,947,056
Rp 12,700 Rp 774,814
Rp 200,300 Rp 1,602,400
Rp 10,800 Rp 86,400
Jumlah = Rp 7,470,370
Keuntungan+Over head 10% = Rp 747,037
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 8,217,407
Dibulatkan = Rp 8,217,400
Rp 7,406,200
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 3,194,560
Rp 12,700 Rp 789,859
Rp 200,300 Rp 1,602,400
Rp 10,800 Rp 86,400
Jumlah = Rp 6,732,919
Keuntungan+Over head 10% = Rp 673,292
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,406,211
Dibulatkan = Rp 7,406,200
Rp 6,850,800
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 2,704,727
Rp 12,700 Rp 774,814
Rp 200,300 Rp 1,602,400
Rp 10,800 Rp 86,400
Jumlah = Rp 6,228,041
Keuntungan+Over head 10% = Rp 622,804
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,850,845
Dibulatkan = Rp 6,850,800
Rp 10,089,600
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 4,102,319
Rp 12,700 Rp 1,195,700
Rp 200,300 Rp 2,670,667
Rp 10,800 Rp 144,000
Jumlah = Rp 9,172,386
Keuntungan+Over head 10% = Rp 917,239
Rp 8,563,600
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 2,117,200
Rp 12,700 Rp 1,793,550
Rp 200,300 Rp 2,670,667
Rp 10,800 Rp 144,000
Jumlah = Rp 7,785,117
Keuntungan+Over head 10% = Rp 778,512
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 8,563,629
Dibulatkan = Rp 8,563,600
Rp 7,731,300
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,984,875
Rp 12,700 Rp 1,345,163
Rp 200,300 Rp 2,503,750
Rp 10,800 Rp 135,000
Jumlah = Rp 7,028,488
Keuntungan+Over head 10% = Rp 702,849
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,731,337
Dibulatkan = Rp 7,731,300
Rp 5,781,200
Rp 1,059,700 Rp 1,165,670
Rp 13,400 Rp 2,069,616
Rp 12,700 Rp 486,146
Rp 204,000 Rp 1,457,143
Rp 10,800 Rp 77,143
Jumlah = Rp 5,255,718
Keuntungan+Over head 10% = Rp 525,572
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 5,781,289
Dibulatkan = Rp 5,781,200
Rp 6,224,800
Rp 1,059,700 Rp 1,165,670
Rp 13,400 Rp 2,439,448
Rp 12,700 Rp 495,987
Rp 204,000 Rp 1,479,560
Page 255 of 71912.Anl.2
HARGA SATUAN JUMLAH HARGA SATUAN
Rp 10,800 Rp 78,330
Jumlah = Rp 5,658,995
Keuntungan+Over head 10% = Rp 565,899
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,224,894
Dibulatkan = Rp 6,224,800
Rp 6,491,400
Rp 1,059,700 Rp 1,165,670
Rp 13,400 Rp 2,642,735
Rp 12,700 Rp 507,468
Rp 204,000 Rp 1,505,714
Rp 10,800 Rp 79,714
Jumlah = Rp 5,901,302
Keuntungan+Over head 10% = Rp 590,130
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,491,432
Dibulatkan = Rp 6,491,400
Rp 5,993,200
Rp 1,059,700 Rp 1,165,670
Rp 13,400 Rp 2,228,818
Rp 12,700 Rp 495,987
Rp 204,000 Rp 1,479,560
Rp 10,800 Rp 78,330
Jumlah = Rp 5,448,364
Keuntungan+Over head 10% = Rp 544,836
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 5,993,201
Dibulatkan = Rp 5,993,200
Rp 6,491,400
Rp 1,059,700 Rp 1,165,670
Rp 13,400 Rp 2,642,735
Rp 12,700 Rp 507,468
Rp 204,000 Rp 1,505,714
Rp 10,800 Rp 79,714
Jumlah = Rp 5,901,302
Keuntungan+Over head 10% = Rp 590,130
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,491,432
Dibulatkan = Rp 6,491,400
Rp 6,532,600
Rp 7,159,900
Rp 1,059,700 Rp 1,165,670
Rp 13,400 Rp 2,478,940
Rp 12,700 Rp 668,663
Rp 204,000 Rp 2,085,333
Rp 10,800 Rp 110,400
Jumlah = Rp 6,509,007
Keuntungan+Over head 10% = Rp 650,901
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,159,908
Dibulatkan = Rp 7,159,900
Rp 7,186,100
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,905,480
Rp 12,700 Rp 805,978
Rp 204,000 Rp 2,622,857
Rp 10,800 Rp 138,857
Jumlah = Rp 6,532,873
Keuntungan+Over head 10% = Rp 653,287
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,186,160
Dibulatkan = Rp 7,186,100
Rp 7,564,400
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 2,117,200
Rp 12,700 Rp 835,829
Rp 204,000 Rp 2,720,000
Rp 10,800 Rp 144,000
Jumlah = Rp 6,876,729
Keuntungan+Over head 10% = Rp 687,673
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,564,402
Page 257 of 71912.Anl.2
HARGA SATUAN JUMLAH HARGA SATUAN
Dibulatkan = Rp 7,564,400
Rp 6,307,100
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 1,921,143
Rp 12,700 Rp 557,220
Rp 204,000 Rp 2,085,333
Rp 10,800 Rp 110,400
Jumlah = Rp 5,733,796
Keuntungan+Over head 10% = Rp 573,380
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,307,176
Dibulatkan = Rp 6,307,100
Rp 2,131,900
Rp 1,059,700 Rp 1,059,700
Rp 13,400.00 Rp -
Rp 12,700 Rp 822,770
Rp 278,400 Rp 55,680
Jumlah = Rp 1,938,150
Keuntungan+Over head 10% = Rp 193,815
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,131,964
Dibulatkan = Rp 2,131,900
Rp 2,131,900
Rp 1,059,700 Rp 1,059,700
Rp 13,400.00 Rp -
Rp 12,700 Rp 822,770
Rp 278,400 Rp 55,680
Jumlah = Rp 1,938,150
Keuntungan+Over head 10% = Rp 193,815
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,131,964
Dibulatkan = Rp 2,131,900
Rp 5,005,100
Rp 1,059,700 Rp 1,059,700
Rp 13,400.00 Rp -
Rp 12,700 Rp 1,265,799
Rp 278,400 Rp 2,141,538
Rp 10,800 Rp 83,077
Jumlah = Rp 4,550,115
Page 258 of 71912.Anl.2
HARGA SATUAN JUMLAH HARGA SATUAN
Keuntungan+Over head 10% = Rp 455,011
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 5,005,126
Dibulatkan = Rp 5,005,100
Rp 6,156,900
Rp 1,059,700 Rp 1,059,700
Rp 13,400.00 Rp -
Rp 12,700 Rp 1,645,539
Rp 278,400 Rp 2,784,000
Rp 10,800 Rp 108,000
Jumlah = Rp 5,597,239
Keuntungan+Over head 10% = Rp 559,724
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,156,963
Dibulatkan = Rp 6,156,900
Rp 5,772,300
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 793,551
Rp 12,700 Rp 742,168
Rp 296,900 Rp 2,559,064
Rp 10,800 Rp 93,088
Jumlah = Rp 5,247,570
Keuntungan+Over head 10% = Rp 524,757
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 5,772,327
Dibulatkan = Rp 5,772,300
Rp 7,407,200
Rp 1,059,700 Rp 1,059,700
Rp 13,400 Rp 884,284
Rp 6,776,500
Rp 1,059,700 Rp 1,059,700
Rp 13,400.00 Rp -
Rp 12,700 Rp 1,044,787
Rp 293,400 Rp 3,912,000
Rp 10,800 Rp 144,000
Jumlah = Rp 6,160,487
Keuntungan+Over head 10% = Rp 616,049
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,776,535
Dibulatkan = Rp 6,776,500
Rp 93,100
Rp 6,850,000 Rp 61,650
Rp 16,400 Rp 410
Rp 50,000 Rp 3,750
Rp 75,000 Rp 16,875
Rp 80,000 Rp 1,800
Rp 80,000 Rp 200
Jumlah = Rp 84,685
Keuntungan+Over head 10% = Rp 8,469
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 93,154
Dibulatkan = Rp 93,100
Rp 206,300
Rp 12,000 Rp 168,000
Rp 17,160 Rp 490
Rp 50,000 Rp 10,000
Rp 75,000 Rp 7,500
Rp 80,000 Rp 800
Rp 80,000 Rp 800
Jumlah = Rp 187,590
Keuntungan+Over head 10% = Rp 18,759
Rp 145,900
Rp 15,600 Rp 78,000
Rp 44,275 Rp 664
Rp 50,000 Rp 10,800
Rp 125,000 Rp 4,000
Rp 1,000 Rp 1,000
Rp 50,000 Rp 20,000
Rp 75,000 Rp 15,000
Rp 80,000 Rp 1,600
Rp 80,000 Rp 1,600
Jumlah = Rp 132,664
Keuntungan+Over head 10% = Rp 13,266
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 145,931
Dibulatkan = Rp 145,900
Rp 22,500
Rp 250,000 Rp 13,889
Rp 165,000 Rp 3,056
Rp 150,000 Rp 2,000
Rp 25,000 Rp 1,111
Rp 18,944 Rp 474
Jumlah = Rp 20,529
Keuntungan+Over head 10% = Rp 2,053
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 22,582
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Page 266 of 71913.Anl.3
NO. URAIAN SAT INDEK
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Page 271 of 71913.Anl.3
NO. URAIAN SAT INDEK
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Page 279 of 71913.Anl.3
NO. URAIAN SAT INDEK
80 1 unit AAV
AAV buah 1.00
Tukang pipa Hari 0.33
Kepala tukang pipa Hari 0.33
Mandor Hari 0.17
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
85 1 bh FIRE EXTINGUISHER
Fire Extinguisher 6 Kg BH 1.00
Dudukan Fire Extinguisher BH 1.00
Tukang pipa Hari 0.33
Kepala tukang pipa Hari 0.33
Mandor Hari 0.17
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
92 1 bh PIPA REFRIGERANT
Pipa Refrigerant m' 1.00
Alat bantu Set 1.00
Mandor Hari 0.17
Kepala Tukang AC Hari 0.17
Tukang Hari 0.17
Keuntungan+
Total = Jumlah+(Keuntungan+O
93 1 bh PIPA DRAIN
Pipa PVC berisolasi m' 1.00
Alat bantu Set 1.00
Mandor Hari 0.17
Kepala Tukang AC Hari 0.17
Tukang Hari 0.17
Page 282 of 71913.Anl.3
NO. URAIAN SAT INDEK
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
101 1 m¹ DUCTING AC
MATERIAL " FIRST DUCT " ( PIR )
TD ducting panel density +/- 52 kg /m3 1.000 Meter
Invisible flange ( PVC ) 1.000 Meter
Tee connector flange ( PVC ) 1.000 Meter
Bayonet ( PVC ) 1.000 Meter
Covering angle ( PVC ) 1.000 Buah
TD Glue 0.200 Kg
Sealant neutral ( with colour ) 0.167 Botol
Chair saction bar Allumunium 1.000 Meter
Page 284 of 71913.Anl.3
NO. URAIAN SAT INDEK
"F" section bar Allumunium 1.000 Meter
Shaped disk Allumunium 1.000 Buah
Reinforcenent bar Allumunium 1.000 Meter
Ball joint damper ( Allumunium ) 0.500 Buah
Ball joint damper ( plastik ) 0.500 Buah
Allumunium Tape 1.000 Meter
Zinc cozted 1.000 Buah
Jumlah h. bahan / 1 Meter
Penggantung 0.500 Buah
Upah Pasang 0.200 Meter
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Page 285 of 71913.Anl.3
NO. URAIAN SAT INDEK
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Mandor Hr 0.25
Kepala Tukang listrik Hr 0.25
Tukang Hr 0.25
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Page 289 of 71913.Anl.3
NO. URAIAN SAT INDEK
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
194 1 bh ROR
ROR Buah 1.00
Mandor Hari 0.08
Page 305 of 71913.Anl.3
NO. URAIAN SAT INDEK
Tukang listrik Hari 0.17
Pekerja Hari 0.17
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
199 1 bh MFACP
MCAF Kapasitas 20 zone Buah 1.00
Page 306 of 71913.Anl.3
NO. URAIAN SAT INDEK
Mandor Hari 1.00
Tukang listrik Hari 2.00
Pekerja Hari 2.00
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
202 1 bh CD PLAYER
CD Playaer Buah 1.00
Mandor Hari 0.25
Tukang listrik Hari 0.50
Pekerja Hari 0.50
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
205 1 bh EQUALIZER
Equalizer Card ( VX-200 ) Buah 1.00
Mandor Hari 0.17
Tukang listrik Hari 0.50
Pekerja Hari 0.50
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
216 1 bh SPLITER
Spliter 4 way Buah 1.00
Mandor Hari 0.17
Tukang listrik Hari 0.33
Pekerja Hari 0.33
Keuntungan+
Total = Jumlah+(Keuntungan+O
217 1 bh SOCKET TV
Socket TV ( RCA ) Buah 1.00
Mandor Hari 0.08
Tukang listrik Hari 0.17
Pekerja Hari 0.17
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Keuntungan+
Total = Jumlah+(Keuntungan+O
Page 313 of 71913.Anl.3
NO. URAIAN SAT INDEK
Rp 16,428,500
Rp 14,000,000 Rp 14,000,000
Rp 700,000 Rp 700,000
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 14,935,000
Keuntungan+Over head 10% = Rp 1,493,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 16,428,500
Dibulatkan = Rp 16,428,500
Rp 61,968,500
Rp 55,000,000 Rp 55,000,000
Rp 1,100,000 Rp 1,100,000
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 56,335,000
Keuntungan+Over head 10% = Rp 5,633,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 61,968,500
Dibulatkan = Rp 61,968,500
Rp 7,551,500
Rp 6,500,000 Rp 6,500,000
Rp 130,000 Rp 130,000
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 6,865,000
Keuntungan+Over head 10% = Rp 686,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,551,500
Dibulatkan = Rp 7,551,500
Rp 20,117,900
Rp 17,700,000 Rp 17,700,000
Rp 354,000 Rp 354,000
Rp 75,000 Rp 75,000
Page 315 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 18,289,000
Keuntungan+Over head 10% = Rp 1,828,900
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 20,117,900
Dibulatkan = Rp 20,117,900
Rp 25,447,400
Rp 22,450,000 Rp 22,450,000
Rp 449,000 Rp 449,000
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 23,134,000
Keuntungan+Over head 10% = Rp 2,313,400
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 25,447,400
Dibulatkan = Rp 25,447,400
Rp 1,991,000
Rp 1,500,000 Rp 1,500,000
Rp 75,000 Rp 75,000
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 1,810,000
Keuntungan+Over head 10% = Rp 181,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,991,000
Dibulatkan = Rp 1,991,000
Rp 4,878,500
Rp 4,000,000 Rp 4,000,000
Rp 200,000 Rp 200,000
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 4,435,000
Keuntungan+Over head 10% = Rp 443,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 4,878,500
Dibulatkan = Rp 4,878,500
Rp 956,300
Rp 604,230 Rp 604,230
Rp 30,212 Rp 30,212
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Page 316 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 80,000 Rp 80,000
Jumlah = Rp 869,442
Keuntungan+Over head 10% = Rp 86,944
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 956,386
Dibulatkan = Rp 956,300
Rp 1,139,700
Rp 762,980 Rp 762,980
Rp 38,149 Rp 38,149
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 1,036,129
Keuntungan+Over head 10% = Rp 103,613
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,139,742
Dibulatkan = Rp 1,139,700
Rp 1,933,200
Rp 1,450,000 Rp 1,450,000
Rp 72,500 Rp 72,500
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 1,757,500
Keuntungan+Over head 10% = Rp 175,750
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,933,250
Dibulatkan = Rp 1,933,200
Rp 2,100,700
Rp 1,595,000 Rp 1,595,000
Rp 79,750 Rp 79,750
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 1,909,750
Keuntungan+Over head 10% = Rp 190,975
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,100,725
Dibulatkan = Rp 2,100,700
Rp 2,515,900
Rp 1,954,480 Rp 1,954,480
Rp 97,724 Rp 97,724
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Page 317 of 71913.Anl.3
HARGA SATUAN JUMLAH
Jumlah = Rp 2,287,204
Keuntungan+Over head 10% = Rp 228,720
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,515,924
Dibulatkan = Rp 2,515,900
Rp 4,994,000
Rp 4,100,000 Rp 4,100,000
Rp 205,000 Rp 205,000
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 4,540,000
Keuntungan+Over head 10% = Rp 454,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 4,994,000
Dibulatkan = Rp 4,994,000
Rp 524,100
Rp 230,000 Rp 230,000
Rp 11,500 Rp 11,500
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 476,500
Keuntungan+Over head 10% = Rp 47,650
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 524,150
Dibulatkan = Rp 524,100
Rp 469,800
Rp 183,000 Rp 183,000
Rp 9,150 Rp 9,150
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 427,150
Keuntungan+Over head 10% = Rp 42,715
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 469,865
Dibulatkan = Rp 469,800
Rp 568,200
Rp 268,200 Rp 268,200
Rp 13,410 Rp 13,410
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 516,610
Page 318 of 71913.Anl.3
HARGA SATUAN JUMLAH
Keuntungan+Over head 10% = Rp 51,661
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 568,271
Dibulatkan = Rp 568,200
Rp 1,944,800
Rp 1,460,000 Rp 1,460,000
Rp 73,000 Rp 73,000
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 1,768,000
Keuntungan+Over head 10% = Rp 176,800
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,944,800
Dibulatkan = Rp 1,944,800
Rp 1,644,500
Rp 1,200,000 Rp 1,200,000
Rp 60,000 Rp 60,000
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 1,495,000
Keuntungan+Over head 10% = Rp 149,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,644,500
Dibulatkan = Rp 1,644,500
Rp 743,600
Rp 420,000 Rp 420,000
Rp 21,000 Rp 21,000
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 676,000
Keuntungan+Over head 10% = Rp 67,600
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 743,600
Dibulatkan = Rp 743,600
Rp 1,912,400
Rp 1,432,000 Rp 1,432,000
Rp 71,600 Rp 71,600
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 1,738,600
Keuntungan+Over head 10% = Rp 173,860
Page 319 of 71913.Anl.3
HARGA SATUAN JUMLAH
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,912,460
Dibulatkan = Rp 1,912,400
Rp 803,600
Rp 472,000 Rp 472,000
Rp 23,600 Rp 23,600
Rp 75,000 Rp 75,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Jumlah = Rp 730,600
Keuntungan+Over head 10% = Rp 73,060
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 803,660
Dibulatkan = Rp 803,600
Rp 6,700
Rp 3,398 Rp 3,398
Rp 510 Rp 510
Rp 75,000 Rp 1,250
Rp 80,000 Rp 667
Rp 80,000 Rp 333
Jumlah = Rp 6,157
Keuntungan+Over head 10% = Rp 616
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,773
Dibulatkan = Rp 6,700
Rp 9,100
Rp 4,675 Rp 4,675
Rp 1,403 Rp 1,403
Rp 75,000 Rp 1,250
Rp 80,000 Rp 667
Rp 80,000 Rp 333
Jumlah = Rp 8,328
Keuntungan+Over head 10% = Rp 833
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 9,160
Dibulatkan = Rp 9,100
Rp 11,600
Rp 6,399 Rp 6,399
Rp 1,920 Rp 1,920
Rp 75,000 Rp 1,250
Rp 80,000 Rp 667
Rp 80,000 Rp 333
Jumlah = Rp 10,568
Keuntungan+Over head 10% = Rp 1,057
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 11,625
Dibulatkan = Rp 11,600
Rp 16,200
Page 320 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 9,610 Rp 9,610
Rp 2,883 Rp 2,883
Rp 75,000 Rp 1,250
Rp 80,000 Rp 667
Rp 80,000 Rp 333
Jumlah = Rp 14,743
Keuntungan+Over head 10% = Rp 1,474
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 16,217
Dibulatkan = Rp 16,200
Rp 17,900
Rp 10,838 Rp 10,838
Rp 3,251 Rp 3,251
Rp 75,000 Rp 1,250
Rp 80,000 Rp 667
Rp 80,000 Rp 333
Jumlah = Rp 16,339
Keuntungan+Over head 10% = Rp 1,634
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 17,973
Dibulatkan = Rp 17,900
Rp 27,200
Rp 14,083 Rp 14,083
Rp 4,225 Rp 4,225
Rp 75,000 Rp 2,500
Rp 80,000 Rp 2,667
Rp 80,000 Rp 1,333
Jumlah = Rp 24,807
Keuntungan+Over head 10% = Rp 2,481
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 27,288
Dibulatkan = Rp 27,200
Rp 31,700
Rp 20,594 Rp 20,594
Rp 6,178 Rp 1,730
Rp 75,000 Rp 2,500
Rp 80,000 Rp 2,667
Rp 80,000 Rp 1,333
Jumlah = Rp 28,824
Keuntungan+Over head 10% = Rp 2,882
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 31,706
Dibulatkan = Rp 31,700
Rp 51,100
Rp 28,288 Rp 28,288
Rp 8,486 Rp 8,486
Rp 75,000 Rp 3,750
Rp 80,000 Rp 4,000
Rp 80,000 Rp 2,000
Page 321 of 71913.Anl.3
HARGA SATUAN JUMLAH
Jumlah = Rp 46,524
Keuntungan+Over head 10% = Rp 4,652
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 51,176
Dibulatkan = Rp 51,100
Rp 81,300
Rp 46,886 Rp 46,886
Rp 14,066 Rp 14,066
Rp 75,000 Rp 5,000
Rp 80,000 Rp 5,333
Rp 80,000 Rp 2,667
Jumlah = Rp 73,952
Keuntungan+Over head 10% = Rp 7,395
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 81,347
Dibulatkan = Rp 81,300
Rp 126,900
Rp 76,286 Rp 76,286
Rp 22,886 Rp 22,886
Rp 75,000 Rp 6,250
Rp 80,000 Rp 6,667
Rp 80,000 Rp 3,333
Jumlah = Rp 115,422
Keuntungan+Over head 10% = Rp 11,542
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 126,964
Dibulatkan = Rp 126,900
Rp 170,900
Rp 107,024 Rp 107,024
Rp 32,107 Rp 32,107
Rp 75,000 Rp 6,250
Rp 80,000 Rp 6,667
Rp 80,000 Rp 3,333
Jumlah = Rp 155,381
Keuntungan+Over head 10% = Rp 15,538
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 170,919
Dibulatkan = Rp 170,900
Rp 282,700
Rp 182,731 Rp 182,731
Rp 54,819 Rp 54,819
Rp 75,000 Rp 7,500
Rp 80,000 Rp 8,000
Rp 80,000 Rp 4,000
Jumlah = Rp 257,051
Keuntungan+Over head 10% = Rp 25,705
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 282,756
Dibulatkan = Rp 282,700
Rp 44,300
Rp 33,700 Rp 33,700
Rp 3,370 Rp 3,370
Rp 75,000 Rp 1,250
Rp 80,000 Rp 1,333
Rp 80,000 Rp 667
Jumlah = Rp 40,320
Keuntungan+Over head 10% = Rp 4,032
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 44,352
Dibulatkan = Rp 44,300
Rp 78,500
Rp 59,000 Rp 59,000
Rp 5,900 Rp 5,900
Rp 75,000 Rp 2,500
Rp 80,000 Rp 2,667
Rp 80,000 Rp 1,333
Jumlah = Rp 71,400
Keuntungan+Over head 10% = Rp 7,140
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 78,540
Dibulatkan = Rp 78,500
Rp 92,600
Rp 70,700 Rp 70,700
Rp 7,070 Rp 7,070
Rp 75,000 Rp 2,500
Rp 80,000 Rp 2,667
Rp 80,000 Rp 1,333
Jumlah = Rp 84,270
Keuntungan+Over head 10% = Rp 8,427
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 92,697
Dibulatkan = Rp 92,600
Rp 155,100
Rp 122,300 Rp 122,300
Rp 12,230 Rp 12,230
Rp 75,000 Rp 2,500
Page 323 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 80,000 Rp 2,667
Rp 80,000 Rp 1,333
Jumlah = Rp 141,030
Keuntungan+Over head 10% = Rp 14,103
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 155,133
Dibulatkan = Rp 155,100
Rp 131,800
Rp 89,040 Rp 89,040
Rp 17,808 Rp 17,808
Rp 75,000 Rp 5,000
Rp 80,000 Rp 5,333
Rp 80,000 Rp 2,667
Jumlah = Rp 119,848
Keuntungan+Over head 10% = Rp 11,985
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 131,833
Dibulatkan = Rp 131,800
Rp 196,900
Rp 135,648 Rp 135,648
Rp 27,130 Rp 27,130
Rp 75,000 Rp 6,250
Rp 80,000 Rp 6,667
Rp 80,000 Rp 3,333
Jumlah = Rp 179,028
Keuntungan+Over head 10% = Rp 17,903
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 196,930
Dibulatkan = Rp 196,900
Rp 266,200
Rp 180,000 Rp 180,000
Rp 36,000 Rp 36,000
Rp 75,000 Rp 10,000
Rp 80,000 Rp 10,667
Rp 80,000 Rp 5,333
Jumlah = Rp 242,000
Keuntungan+Over head 10% = Rp 24,200
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 266,200
Dibulatkan = Rp 266,200
Rp 24,400
Rp 15,400 Rp 15,400
Rp 4,620 Rp 4,620
Rp 75,000 Rp 1,250
Rp 80,000 Rp 667
Rp 80,000 Rp 333
Jumlah = Rp 22,270
Keuntungan+Over head 10% = Rp 2,227
Page 324 of 71913.Anl.3
HARGA SATUAN JUMLAH
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 24,497
Dibulatkan = Rp 24,400
Rp 35,300
Rp 23,000 Rp 23,000
Rp 6,900 Rp 6,900
Rp 75,000 Rp 1,250
Rp 80,000 Rp 667
Rp 80,000 Rp 333
Jumlah = Rp 32,150
Keuntungan+Over head 10% = Rp 3,215
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 35,365
Dibulatkan = Rp 35,300
Rp 42,900
Rp 28,325 Rp 28,325
Rp 8,498 Rp 8,498
Rp 75,000 Rp 1,250
Rp 80,000 Rp 667
Rp 80,000 Rp 333
Jumlah = Rp 39,073
Keuntungan+Over head 10% = Rp 3,907
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 42,980
Dibulatkan = Rp 42,900
Rp 59,400
Rp 42,300 Rp 42,300
Rp 8,460 Rp 8,460
Rp 75,000 Rp 1,875
Rp 80,000 Rp 1,000
Rp 80,000 Rp 400
Jumlah = Rp 54,035
Keuntungan+Over head 10% = Rp 5,404
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 59,439
Dibulatkan = Rp 59,400
Rp 92,900
Rp 67,700 Rp 67,700
Rp 13,540 Rp 13,540
Rp 75,000 Rp 1,875
Rp 80,000 Rp 1,000
Rp 80,000 Rp 400
Jumlah = Rp 84,515
Keuntungan+Over head 10% = Rp 8,452
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 92,967
Dibulatkan = Rp 92,900
Rp 134,200
Rp 99,000 Rp 99,000
Page 325 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 19,800 Rp 19,800
Rp 75,000 Rp 1,875
Rp 80,000 Rp 1,000
Rp 80,000 Rp 400
Jumlah = Rp 122,075
Keuntungan+Over head 10% = Rp 12,208
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 134,283
Dibulatkan = Rp 134,200
Rp 215,900
Rp 160,500 Rp 160,500
Rp 32,100 Rp 32,100
Rp 75,000 Rp 2,188
Rp 80,000 Rp 1,167
Rp 80,000 Rp 389
Jumlah = Rp 196,343
Keuntungan+Over head 10% = Rp 19,634
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 215,977
Dibulatkan = Rp 215,900
Rp 328,800
Rp 246,000 Rp 246,000
Rp 49,200 Rp 49,200
Rp 75,000 Rp 2,188
Rp 80,000 Rp 1,167
Rp 80,000 Rp 389
Jumlah = Rp 298,943
Keuntungan+Over head 10% = Rp 29,894
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 328,837
Dibulatkan = Rp 328,800
Rp 459,500
Rp 345,000 Rp 345,000
Rp 69,000 Rp 69,000
Rp 75,000 Rp 2,188
Rp 80,000 Rp 1,167
Rp 80,000 Rp 389
Jumlah = Rp 417,743
Keuntungan+Over head 10% = Rp 41,774
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 459,517
Dibulatkan = Rp 459,500
Rp 914,900
Rp 690,000 Rp 690,000
Rp 138,000 Rp 138,000
Rp 75,000 Rp 2,188
Rp 80,000 Rp 1,167
Rp 80,000 Rp 389
Jumlah = Rp 831,743
Page 326 of 71913.Anl.3
HARGA SATUAN JUMLAH
Keuntungan+Over head 10% = Rp 83,174
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 914,917
Dibulatkan = Rp 914,900
Rp 1,172,300
Rp 885,000 Rp 885,000
Rp 177,000 Rp 177,000
Rp 75,000 Rp 2,188
Rp 80,000 Rp 1,167
Rp 80,000 Rp 389
Jumlah = Rp 1,065,743
Keuntungan+Over head 10% = Rp 106,574
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,172,317
Dibulatkan = Rp 1,172,300
Rp 41,800
Rp 27,500 Rp 27,500
Rp 8,250 Rp 8,250
Rp 75,000 Rp 1,250
Rp 80,000 Rp 667
Rp 80,000 Rp 333
Jumlah = Rp 38,000
Keuntungan+Over head 10% = Rp 3,800
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 41,800
Dibulatkan = Rp 41,800
Rp 58,000
Rp 38,850 Rp 38,850
Rp 11,655 Rp 11,655
Rp 75,000 Rp 1,250
Rp 80,000 Rp 667
Rp 80,000 Rp 333
Jumlah = Rp 52,755
Keuntungan+Over head 10% = Rp 5,276
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 58,031
Dibulatkan = Rp 58,000
Rp 90,700
Rp 66,000 Rp 66,000
Rp 13,200 Rp 13,200
Rp 75,000 Rp 1,875
Rp 80,000 Rp 1,000
Rp 80,000 Rp 400
Jumlah = Rp 82,475
Keuntungan+Over head 10% = Rp 8,248
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 90,723
Dibulatkan = Rp 90,700
Rp 137,600
Page 327 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 101,550 Rp 101,550
Rp 20,310 Rp 20,310
Rp 75,000 Rp 1,875
Rp 80,000 Rp 1,000
Rp 80,000 Rp 400
Jumlah = Rp 125,135
Keuntungan+Over head 10% = Rp 12,514
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 137,649
Dibulatkan = Rp 137,600
Rp 210,300
Rp 156,600 Rp 156,600
Rp 31,320 Rp 31,320
Rp 75,000 Rp 1,875
Rp 80,000 Rp 1,000
Rp 80,000 Rp 400
Jumlah = Rp 191,195
Keuntungan+Over head 10% = Rp 19,120
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 210,315
Dibulatkan = Rp 210,300
Rp 310,200
Rp 231,900 Rp 231,900
Rp 46,380 Rp 46,380
Rp 75,000 Rp 2,188
Rp 80,000 Rp 1,167
Rp 80,000 Rp 389
Jumlah = Rp 282,023
Keuntungan+Over head 10% = Rp 28,202
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 310,225
Dibulatkan = Rp 310,200
Rp 491,100
Rp 369,000 Rp 369,000
Rp 73,800 Rp 73,800
Rp 75,000 Rp 2,188
Rp 80,000 Rp 1,167
Rp 80,000 Rp 389
Jumlah = Rp 446,543
Keuntungan+Over head 10% = Rp 44,654
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 491,197
Dibulatkan = Rp 491,100
Rp 677,300
Rp 510,000 Rp 510,000
Rp 102,000 Rp 102,000
Rp 75,000 Rp 2,188
Rp 80,000 Rp 1,167
Rp 80,000 Rp 389
Page 328 of 71913.Anl.3
HARGA SATUAN JUMLAH
Jumlah = Rp 615,743
Keuntungan+Over head 10% = Rp 61,574
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 677,317
Dibulatkan = Rp 677,300
Rp 1,366,400
Rp 1,032,050 Rp 1,032,050
Rp 206,410 Rp 206,410
Rp 75,000 Rp 2,188
Rp 80,000 Rp 1,167
Rp 80,000 Rp 389
Jumlah = Rp 1,242,203
Keuntungan+Over head 10% = Rp 124,220
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,366,423
Dibulatkan = Rp 1,366,400
Rp 123,400
Rp 96,000 Rp 96,000
Rp 75,000 Rp 6,250
Rp 80,000 Rp 6,667
Rp 80,000 Rp 3,333
Jumlah = Rp 112,250
Keuntungan+Over head 10% = Rp 11,225
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 123,475
Dibulatkan = Rp 123,400
Rp 158,600
Rp 128,000 Rp 128,000
Rp 75,000 Rp 6,250
Rp 80,000 Rp 6,667
Rp 80,000 Rp 3,333
Jumlah = Rp 144,250
Keuntungan+Over head 10% = Rp 14,425
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 158,675
Dibulatkan = Rp 158,600
Rp 213,800
Rp 178,200 Rp 178,200
Rp 75,000 Rp 6,250
Rp 80,000 Rp 6,667
Rp 80,000 Rp 3,333
Jumlah = Rp 194,450
Keuntungan+Over head 10% = Rp 19,445
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 213,895
Dibulatkan = Rp 213,800
Rp 293,600
Rp 250,680 Rp 250,680
Rp 75,000 Rp 6,250
Page 329 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 80,000 Rp 6,667
Rp 80,000 Rp 3,333
Jumlah = Rp 266,930
Keuntungan+Over head 10% = Rp 26,693
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 293,623
Dibulatkan = Rp 293,600
Rp 412,500
Rp 358,820 Rp 358,820
Rp 75,000 Rp 6,250
Rp 80,000 Rp 6,667
Rp 80,000 Rp 3,333
Jumlah = Rp 375,070
Keuntungan+Over head 10% = Rp 37,507
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 412,577
Dibulatkan = Rp 412,500
Rp 647,800
Rp 556,490 Rp 556,490
Rp 75,000 Rp 12,500
Rp 80,000 Rp 13,333
Rp 80,000 Rp 6,667
Jumlah = Rp 588,990
Keuntungan+Over head 10% = Rp 58,899
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 647,889
Dibulatkan = Rp 647,800
Rp 1,088,000
Rp 956,670 Rp 956,670
Rp 75,000 Rp 12,500
Rp 80,000 Rp 13,333
Rp 80,000 Rp 6,667
Jumlah = Rp 989,170
Keuntungan+Over head 10% = Rp 98,917
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,088,087
Dibulatkan = Rp 1,088,000
Rp 1,345,300
Rp 1,190,530 Rp 1,190,530
Rp 75,000 Rp 12,500
Rp 80,000 Rp 13,333
Rp 80,000 Rp 6,667
Jumlah = Rp 1,223,030
Keuntungan+Over head 10% = Rp 122,303
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,345,333
Dibulatkan = Rp 1,345,300
Rp 1,905,700
Rp 1,700,000 Rp 1,700,000
Page 330 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 75,000 Rp 12,500
Rp 80,000 Rp 13,333
Rp 80,000 Rp 6,667
Jumlah = Rp 1,732,500
Keuntungan+Over head 10% = Rp 173,250
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,905,750
Dibulatkan = Rp 1,905,700
Rp 2,391,100
Rp 2,125,000 Rp 2,125,000
Rp 75,000 Rp 18,750
Rp 80,000 Rp 20,000
Rp 80,000 Rp 10,000
Jumlah = Rp 2,173,750
Keuntungan+Over head 10% = Rp 217,375
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,391,125
Dibulatkan = Rp 2,391,100
Rp 3,261,500
Rp 2,900,000 Rp 2,900,000
Rp 75,000 Rp 25,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 13,333
Jumlah = Rp 2,965,000
Keuntungan+Over head 10% = Rp 296,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,261,500
Dibulatkan = Rp 3,261,500
Rp 315,900
Rp 277,500 Rp 277,500
Rp 75,000 Rp 3,750
Rp 80,000 Rp 4,000
Rp 80,000 Rp 2,000
Jumlah = Rp 287,250
Keuntungan+Over head 10% = Rp 28,725
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 315,975
Dibulatkan = Rp 315,900
Rp 214,200
Rp 185,000 Rp 185,000
Rp 75,000 Rp 3,750
Rp 80,000 Rp 4,000
Rp 80,000 Rp 2,000
Jumlah = Rp 194,750
Keuntungan+Over head 10% = Rp 19,475
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 214,225
Dibulatkan = Rp 214,200
Rp 173,500
Page 331 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 148,000 Rp 148,000
Rp 75,000 Rp 3,750
Rp 80,000 Rp 4,000
Rp 80,000 Rp 2,000
Jumlah = Rp 157,750
Keuntungan+Over head 10% = Rp 15,775
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 173,525
Dibulatkan = Rp 173,500
Rp 143,800
Rp 121,000 Rp 121,000
Rp 75,000 Rp 3,750
Rp 80,000 Rp 4,000
Rp 80,000 Rp 2,000
Jumlah = Rp 130,750
Keuntungan+Over head 10% = Rp 13,075
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 143,825
Dibulatkan = Rp 143,800
Rp 54,054,000
Rp 48,000,000 Rp 48,000,000
Rp 750,000 Rp 750,000
Rp 75,000 Rp 150,000
Rp 80,000 Rp 160,000
Rp 80,000 Rp 80,000
Jumlah = Rp 49,140,000
Keuntungan+Over head 10% = Rp 4,914,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 54,054,000
Dibulatkan = Rp 54,054,000
Rp 265,600
Rp 235,000 Rp 235,000
Rp 75,000 Rp 2,500
Rp 80,000 Rp 2,667
Rp 80,000 Rp 1,333
Jumlah = Rp 241,500
Keuntungan+Over head 10% = Rp 24,150
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 265,650
Dibulatkan = Rp 265,600
Rp 72,332,100
Rp 65,000,000 Rp 65,000,000
Rp 750,000 Rp 750,000
Rp 75,000 Rp 2,500
Rp 80,000 Rp 2,667
Rp 80,000 Rp 1,333
Jumlah = Rp 65,756,500
Keuntungan+Over head 10% = Rp 6,575,650
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 72,332,150
Page 332 of 71913.Anl.3
HARGA SATUAN JUMLAH
Dibulatkan = Rp 72,332,100
Rp 566,500
Rp 450,000 Rp 450,000
Rp 75,000 Rp 25,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 13,333
Jumlah = Rp 515,000
Keuntungan+Over head 10% = Rp 51,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 566,500
Dibulatkan = Rp 566,500
Rp 3,789,500
Rp 3,412,500 Rp 3,412,500
Rp 75,000 Rp 12,500
Rp 80,000 Rp 13,333
Rp 80,000 Rp 6,667
Jumlah = Rp 3,445,000
Keuntungan+Over head 10% = Rp 344,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,789,500
Dibulatkan = Rp 3,789,500
Rp 4,611,700
Rp 4,160,000 Rp 4,160,000
Rp 75,000 Rp 12,500
Rp 80,000 Rp 13,333
Rp 80,000 Rp 6,667
Jumlah = Rp 4,192,500
Keuntungan+Over head 10% = Rp 419,250
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 4,611,750
Dibulatkan = Rp 4,611,700
Rp 6,535,100
Rp 5,908,500 Rp 5,908,500
Rp 75,000 Rp 12,500
Rp 80,000 Rp 13,333
Rp 80,000 Rp 6,667
Jumlah = Rp 5,941,000
Keuntungan+Over head 10% = Rp 594,100
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,535,100
Dibulatkan = Rp 6,535,100
Rp 2,912,200
Rp 2,550,000 Rp 2,550,000
Rp 3,412,500 Rp -
Rp 75,000 Rp 37,500
Rp 80,000 Rp 40,000
Rp 80,000 Rp 20,000
Jumlah = Rp 2,647,500
Page 333 of 71913.Anl.3
HARGA SATUAN JUMLAH
Keuntungan+Over head 10% = Rp 264,750
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,912,250
Dibulatkan = Rp 2,912,200
Rp 1,006,500
Rp 750,000 Rp 750,000
Rp 100,000 Rp 100,000
Rp 75,000 Rp 25,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 13,333
Jumlah = Rp 915,000
Keuntungan+Over head 10% = Rp 91,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,006,500
Dibulatkan = Rp 1,006,500
Rp 6,010,400
Rp 4,980,000 Rp 4,980,000
Rp 249,000 Rp 249,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 5,464,000
Keuntungan+Over head 10% = Rp 546,400
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,010,400
Dibulatkan = Rp 6,010,400
Rp 4,820,700
Rp 3,950,000 Rp 3,950,000
Rp 197,500 Rp 197,500
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 4,382,500
Keuntungan+Over head 10% = Rp 438,250
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 4,820,750
Dibulatkan = Rp 4,820,700
Rp 9,719,900
Rp 8,191,700 Rp 8,191,700
Rp 409,585 Rp 409,585
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 8,836,285
Keuntungan+Over head 10% = Rp 883,629
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 9,719,914
Dibulatkan = Rp 9,719,900
Rp 15,864,700
Page 334 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 13,400,000 Rp 13,400,000
Rp 670,000 Rp 670,000
Rp 80,000 Rp 120,000
Rp 80,000 Rp 120,000
Rp 75,000 Rp 112,500
Jumlah = Rp 14,422,500
Keuntungan+Over head 10% = Rp 1,442,250
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 15,864,750
Dibulatkan = Rp 15,864,700
Rp 12,963,500
Rp 11,000,000 Rp 11,000,000
Rp 550,000 Rp 550,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 11,785,000
Keuntungan+Over head 10% = Rp 1,178,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 12,963,500
Dibulatkan = Rp 12,963,500
Rp 18,174,700
Rp 15,400,000 Rp 15,400,000
Rp 770,000 Rp 770,000
Rp 80,000 Rp 120,000
Rp 80,000 Rp 120,000
Rp 75,000 Rp 112,500
Jumlah = Rp 16,522,500
Keuntungan+Over head 10% = Rp 1,652,250
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 18,174,750
Dibulatkan = Rp 18,174,700
Rp 181,600
Rp 120,000 Rp 120,000
Rp 6,000 Rp 6,000
Rp 80,000 Rp 13,333
Rp 80,000 Rp 13,333
Rp 75,000 Rp 12,500
Jumlah = Rp 165,167
Keuntungan+Over head 10% = Rp 16,517
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 181,683
Dibulatkan = Rp 181,600
Rp -
Rp 32,000 Rp 32,000
Rp 1,600 Rp 1,600
Rp 80,000 Rp 13,333
Rp 80,000 Rp 13,333
Rp 75,000 Rp 12,500
Page 335 of 71913.Anl.3
HARGA SATUAN JUMLAH
Jumlah = Rp 72,767
Keuntungan+Over head 10% = Rp 7,277
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 80,043
Dibulatkan = Rp 80,000
Rp 812,100
Rp 600,000 Rp 600,000
Rp 60,000 Rp 60,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 26,667
Rp 75,000 Rp 25,000
Jumlah = Rp 738,333
Keuntungan+Over head 10% = Rp 73,833
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 812,167
Dibulatkan = Rp 812,100
Rp 3,183,700
Rp 2,560,000 Rp 2,560,000
Rp 256,000 Rp 256,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 26,667
Rp 75,000 Rp 25,000
Jumlah = Rp 2,894,333
Keuntungan+Over head 10% = Rp 289,433
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,183,767
Dibulatkan = Rp 3,183,700
Rp 2,022,100
Rp 1,600,000 Rp 1,600,000
Rp 160,000 Rp 160,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 26,667
Rp 75,000 Rp 25,000
Jumlah = Rp 1,838,333
Keuntungan+Over head 10% = Rp 183,833
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,022,167
Dibulatkan = Rp 2,022,100
Rp 1,634,900
Rp 1,280,000 Rp 1,280,000
Rp 128,000 Rp 128,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 26,667
Rp 75,000 Rp 25,000
Jumlah = Rp 1,486,333
Page 336 of 71913.Anl.3
HARGA SATUAN JUMLAH
Keuntungan+Over head 10% = Rp 148,633
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,634,967
Dibulatkan = Rp 1,634,900
Rp 1,247,700
Rp 960,000 Rp 960,000
Rp 96,000 Rp 96,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 26,667
Rp 75,000 Rp 25,000
Jumlah = Rp 1,134,333
Keuntungan+Over head 10% = Rp 113,433
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,247,767
Dibulatkan = Rp 1,247,700
Rp 12,159,400
Rp 10,080,000 Rp 10,080,000
Rp 504,000 Rp 504,000
Rp 80,000 Rp 160,000
Rp 80,000 Rp 160,000
Rp 75,000 Rp 150,000
Jumlah = Rp 11,054,000
Keuntungan+Over head 10% = Rp 1,105,400
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 12,159,400
Dibulatkan = Rp 12,159,400
Rp 872,600
Rp 650,000 Rp 650,000
Rp 65,000 Rp 65,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 26,667
Rp 75,000 Rp 25,000
Jumlah = Rp 793,333
Keuntungan+Over head 10% = Rp 79,333
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 872,667
Dibulatkan = Rp 872,600
Rp 572,200
Rp 219,000 Rp 219,000
Rp 23,650 Rp 23,650
Rp 25,500 Rp 25,500
Rp 10,750 Rp 10,750
Rp 5,300 Rp 5,300
Rp 50,500 Rp 10,100
Rp 61,000 Rp 10,167
Rp 37,350 Rp 37,350
Page 337 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 43,500 Rp 43,500
Rp 10,000 Rp 10,000
Rp 36,225 Rp 36,225
Rp 35,500 Rp 17,750
Rp 12,600 Rp 6,300
Rp 1,600 Rp 1,600
Rp 6,500 Rp 6,500
Rp 463,692
Rp 19,000 Rp 9,500
Rp 235,000 Rp 47,000
Jumlah = Rp 520,192
Keuntungan+Over head 10% = Rp 52,019
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 572,211
Dibulatkan = Rp 572,200
Rp 572,200 Rp 514,980
Rp 572,200 Rp 343,320
Rp 572,200 Rp 400,540
Rp 572,200 Rp 457,760
Rp 572,200 Rp 1,144,400
Rp 572,200 Rp 1,430,500
Rp 572,200 Rp 1,544,940
Rp 340,900
Rp 256,000 Rp 256,000
Rp 235,000 Rp 39,167
Rp 14,758 Rp 14,758
Jumlah = Rp 309,925
Keuntungan+Over head 10% = Rp 30,993
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 340,918
Dibulatkan = Rp 340,900
Rp 35,600
Rp 29,200 Rp 29,200
Rp 80,000 Rp 667
Rp 80,000 Rp 1,333
Rp 75,000 Rp 1,250
Jumlah = Rp 32,450
Keuntungan+Over head 10% = Rp 3,245
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 35,695
Dibulatkan = Rp 35,600
Rp 49,700
Rp 42,000 Rp 42,000
Rp 80,000 Rp 667
Rp 80,000 Rp 1,333
Rp 75,000 Rp 1,250
Jumlah = Rp 45,250
Keuntungan+Over head 10% = Rp 4,525
Page 338 of 71913.Anl.3
HARGA SATUAN JUMLAH
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 49,775
Dibulatkan = Rp 49,700
Rp 73,500
Rp 63,600 Rp 63,600
Rp 80,000 Rp 667
Rp 80,000 Rp 1,333
Rp 75,000 Rp 1,250
Jumlah = Rp 66,850
Keuntungan+Over head 10% = Rp 6,685
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 73,535
Dibulatkan = Rp 73,500
Rp 128,700
Rp 110,550 Rp 110,550
Rp 80,000 Rp 1,333
Rp 80,000 Rp 2,667
Rp 75,000 Rp 2,500
Jumlah = Rp 117,050
Keuntungan+Over head 10% = Rp 11,705
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 128,755
Dibulatkan = Rp 128,700
Rp 176,600
Rp 154,100 Rp 154,100
Rp 80,000 Rp 1,333
Rp 80,000 Rp 2,667
Rp 75,000 Rp 2,500
Jumlah = Rp 160,600
Keuntungan+Over head 10% = Rp 16,060
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 176,660
Dibulatkan = Rp 176,600
Rp 152,300
Rp 132,000 Rp 132,000
Rp 80,000 Rp 1,333
Rp 80,000 Rp 2,667
Rp 75,000 Rp 2,500
Jumlah = Rp 138,500
Keuntungan+Over head 10% = Rp 13,850
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 152,350
Dibulatkan = Rp 152,300
Rp 276,900
Rp 242,000 Rp 242,000
Rp 80,000 Rp 2,000
Rp 80,000 Rp 4,000
Rp 75,000 Rp 3,750
Jumlah = Rp 251,750
Page 339 of 71913.Anl.3
HARGA SATUAN JUMLAH
Keuntungan+Over head 10% = Rp 25,175
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 276,925
Dibulatkan = Rp 276,900
Rp 206,500
Rp 178,000 Rp 178,000
Rp 80,000 Rp 2,000
Rp 80,000 Rp 4,000
Rp 75,000 Rp 3,750
Jumlah = Rp 187,750
Keuntungan+Over head 10% = Rp 18,775
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 206,525
Dibulatkan = Rp 206,500
Rp 567,300
Rp 506,000 Rp 506,000
Rp 80,000 Rp 2,000
Rp 75,000 Rp 3,750
Rp 80,000 Rp 4,000
Jumlah = Rp 515,750
Keuntungan+Over head 10% = Rp 51,575
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 567,325
Dibulatkan = Rp 567,300
Rp 423,200
Rp 375,000 Rp 375,000
Rp 80,000 Rp 2,000
Rp 75,000 Rp 3,750
Rp 80,000 Rp 4,000
Jumlah = Rp 384,750
Keuntungan+Over head 10% = Rp 38,475
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 423,225
Dibulatkan = Rp 423,200
Rp 1,893,800
Rp 428,800 Rp 1,715,200
Rp 80,000 Rp 1,333
Rp 80,000 Rp 2,667
Rp 75,000 Rp 2,500
Jumlah = Rp 1,721,700
Keuntungan+Over head 10% = Rp 172,170
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,893,870
Dibulatkan = Rp 1,893,800
Rp 7,554,000
Rp 428,800 Rp 6,860,800
Rp 80,000 Rp 1,333
Rp 80,000 Rp 2,667
Rp 75,000 Rp 2,500
Page 340 of 71913.Anl.3
HARGA SATUAN JUMLAH
Jumlah = Rp 6,867,300
Keuntungan+Over head 10% = Rp 686,730
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,554,030
Dibulatkan = Rp 7,554,000
Rp 480,100
Rp 107,500 Rp 430,000
Rp 80,000 Rp 1,333
Rp 75,000 Rp 2,500
Rp 80,000 Rp 2,667
Jumlah = Rp 436,500
Keuntungan+Over head 10% = Rp 43,650
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 480,150
Dibulatkan = Rp 480,100
Rp 1,324,700
Rp 548,762 Rp 1,097,524
Rp 48,000 Rp 48,000
Rp 80,000 Rp 20,000
Rp 80,000 Rp 20,000
Rp 75,000 Rp 18,750
Jumlah = Rp 1,204,274
Keuntungan+Over head 10% = Rp 120,427
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,324,701
Dibulatkan = Rp 1,324,700
Rp 386,900
Rp 342,000 Rp 342,000
Rp 80,000 Rp 2,000
Rp 75,000 Rp 3,750
Rp 80,000 Rp 4,000
Jumlah = Rp 351,750
Keuntungan+Over head 10% = Rp 35,175
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 386,925
Dibulatkan = Rp 386,900
Rp 145,000
Rp 98,000 Rp 98,000
Rp 9,800 Rp 9,800
Rp 80,000 Rp 4,667
Rp 80,000 Rp 10,000
Rp 75,000 Rp 9,375
Jumlah = Rp 131,842
Keuntungan+Over head 10% = Rp 13,184
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 145,026
Dibulatkan = Rp 145,000
Rp 187,300
Page 341 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 133,000 Rp 133,000
Rp 13,300 Rp 13,300
Rp 80,000 Rp 4,667
Rp 80,000 Rp 10,000
Rp 75,000 Rp 9,375
Jumlah = Rp 170,342
Keuntungan+Over head 10% = Rp 17,034
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 187,376
Dibulatkan = Rp 187,300
Rp 365,200
Rp 280,000 Rp 280,000
Rp 28,000 Rp 28,000
Rp 80,000 Rp 4,667
Rp 80,000 Rp 10,000
Rp 75,000 Rp 9,375
Jumlah = Rp 332,042
Keuntungan+Over head 10% = Rp 33,204
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 365,246
Dibulatkan = Rp 365,200
Rp 639,900
Rp 568,750 Rp 568,750
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 581,750
Keuntungan+Over head 10% = Rp 58,175
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 639,925
Dibulatkan = Rp 639,900
Rp 1,382,400
Rp 568,750 Rp 568,750
Rp 675,000 Rp 675,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 1,256,750
Keuntungan+Over head 10% = Rp 125,675
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,382,425
Dibulatkan = Rp 1,382,400
Rp 639,900
Rp 568,750 Rp 568,750
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 581,750
Keuntungan+Over head 10% = Rp 58,175
Page 342 of 71913.Anl.3
HARGA SATUAN JUMLAH
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 639,925
Dibulatkan = Rp 639,900
Rp 1,382,400
Rp 568,750 Rp 568,750
Rp 675,000 Rp 675,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 1,256,750
Keuntungan+Over head 10% = Rp 125,675
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,382,425
Dibulatkan = Rp 1,382,400
Rp 458,700
Rp 404,000 Rp 404,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 417,000
Keuntungan+Over head 10% = Rp 41,700
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 458,700
Dibulatkan = Rp 458,700
Rp 1,201,200
Rp 404,000 Rp 404,000
Rp 675,000 Rp 675,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 1,092,000
Keuntungan+Over head 10% = Rp 109,200
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,201,200
Dibulatkan = Rp 1,201,200
Rp 366,300
Rp 320,000 Rp 320,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 333,000
Keuntungan+Over head 10% = Rp 33,300
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 366,300
Dibulatkan = Rp 366,300
Rp 331,100
Rp 288,000 Rp 288,000
Rp 80,000 Rp 2,667
Page 343 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 301,000
Keuntungan+Over head 10% = Rp 30,100
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 331,100
Dibulatkan = Rp 331,100
Rp 1,073,600
Rp 288,000 Rp 288,000
Rp 675,000 Rp 675,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 976,000
Keuntungan+Over head 10% = Rp 97,600
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,073,600
Dibulatkan = Rp 1,073,600
Rp 245,300
Rp 210,000 Rp 210,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 223,000
Keuntungan+Over head 10% = Rp 22,300
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 245,300
Dibulatkan = Rp 245,300
Rp 167,200
Rp 120,000 Rp 120,000
Rp 19,000 Rp 19,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 152,000
Keuntungan+Over head 10% = Rp 15,200
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 167,200
Dibulatkan = Rp 167,200
Rp 477,600
Rp 385,000 Rp 385,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 398,000
Keuntungan+Over head 10% = Rp 39,800
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 437,800
Dibulatkan = Rp 477,600
Rp 477,600
Page 344 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 1,100,500
Rp 312,500 Rp 312,500
Rp 675,000 Rp 675,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 1,000,500
Keuntungan+Over head 10% = Rp 100,050
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,100,550
Dibulatkan = Rp 1,100,500
Rp 217,800
Rp 185,000 Rp 185,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 198,000
Keuntungan+Over head 10% = Rp 19,800
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 217,800
Dibulatkan = Rp 217,800
Rp 960,300
Rp 185,000 Rp 185,000
Rp 675,000 Rp 675,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 873,000
Keuntungan+Over head 10% = Rp 87,300
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 960,300
Dibulatkan = Rp 960,300
Rp 308,800
Rp 267,800 Rp 267,800
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 280,800
Keuntungan+Over head 10% = Rp 28,080
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 308,880
Dibulatkan = Rp 308,800
Rp 1,051,300
Rp 267,800 Rp 267,800
Rp 675,000 Rp 675,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Page 345 of 71913.Anl.3
HARGA SATUAN JUMLAH
Jumlah = Rp 955,800
Keuntungan+Over head 10% = Rp 95,580
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,051,380
Dibulatkan = Rp 1,051,300
Rp 355,300
Rp 245,000 Rp 245,000
Rp 65,000 Rp 65,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 323,000
Keuntungan+Over head 10% = Rp 32,300
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 355,300
Dibulatkan = Rp 355,300
Rp 1,097,800
Rp 245,000 Rp 245,000
Rp 65,000 Rp 65,000
Rp 675,000 Rp 675,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 998,000
Keuntungan+Over head 10% = Rp 99,800
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,097,800
Dibulatkan = Rp 1,097,800
Rp 213,400
Rp 181,050 Rp 181,050
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 194,050
Keuntungan+Over head 10% = Rp 19,405
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 213,455
Dibulatkan = Rp 213,400
Rp 311,300
Rp 270,000 Rp 270,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 283,000
Keuntungan+Over head 10% = Rp 28,300
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 311,300
Dibulatkan = Rp 311,300
Rp 828,300
Page 346 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 390,000 Rp 390,000
Rp 350,000 Rp 350,000
Rp 80,000 Rp 2,667
Rp 80,000 Rp 5,333
Rp 75,000 Rp 5,000
Jumlah = Rp 753,000
Keuntungan+Over head 10% = Rp 75,300
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 828,300
Dibulatkan = Rp 828,300
Rp 83,017,000
Rp 75,000,000 Rp 75,000,000
Rp 80,000 Rp 160,000
Rp 80,000 Rp 160,000
Rp 75,000 Rp 150,000
Jumlah = Rp 75,470,000
Keuntungan+Over head 10% = Rp 7,547,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 83,017,000
Dibulatkan = Rp 83,017,000
Rp 31,600
Rp 19,000 Rp 19,000
Rp 80,000 Rp 2,000
Rp 80,000 Rp 4,000
Rp 75,000 Rp 3,750
Jumlah = Rp 28,750
Keuntungan+Over head 10% = Rp 2,875
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 31,625
Dibulatkan = Rp 31,600
Rp 41,500
Rp 28,000 Rp 28,000
Rp 80,000 Rp 2,000
Rp 80,000 Rp 4,000
Rp 75,000 Rp 3,750
Jumlah = Rp 37,750
Keuntungan+Over head 10% = Rp 3,775
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 41,525
Dibulatkan = Rp 41,500
Rp 45,900
Rp 32,000 Rp 32,000
Rp 80,000 Rp 2,000
Rp 80,000 Rp 4,000
Rp 75,000 Rp 3,750
Jumlah = Rp 41,750
Keuntungan+Over head 10% = Rp 4,175
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 45,925
Dibulatkan = Rp 45,900
Page 347 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 33,800
Rp 19,500 Rp 19,500
Rp 80,000 Rp 2,000
Rp 80,000 Rp 4,800
Rp 75,000 Rp 4,500
Jumlah = Rp 30,800
Keuntungan+Over head 10% = Rp 3,080
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 33,880
Dibulatkan = Rp 33,800
Rp 369,900
Rp 325,000 Rp 325,000
Rp 80,000 Rp 2,000
Rp 80,000 Rp 4,800
Rp 75,000 Rp 4,500
Jumlah = Rp 336,300
Keuntungan+Over head 10% = Rp 33,630
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 369,930
Dibulatkan = Rp 369,900
Rp 754,900
Rp 675,000 Rp 675,000
Rp 80,000 Rp 2,000
Rp 80,000 Rp 4,800
Rp 75,000 Rp 4,500
Jumlah = Rp 686,300
Keuntungan+Over head 10% = Rp 68,630
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 754,930
Dibulatkan = Rp 754,900
Rp 265,500
Rp 12,300 Rp 135,300
Rp 3,500 Rp 38,500
Rp 400 Rp 400
Rp 2,500 Rp 5,000
Rp 250 Rp 750
Rp 150 Rp 900
Rp 250 Rp 500
Rp 1,000 Rp 250
Rp 80,000 Rp 13,333
Rp 80,000 Rp 24,000
Rp 75,000 Rp 22,500
Jumlah = Rp 241,433
Keuntungan+Over head 10% = Rp 24,143
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 265,577
Dibulatkan = Rp 265,500
Rp 317,700
Page 348 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 12,300 Rp 172,200
Rp 3,500 Rp 49,000
Rp 400 Rp 400
Rp 2,500 Rp 5,000
Rp 250 Rp 750
Rp 150 Rp 900
Rp 250 Rp 500
Rp 1,000 Rp 250
Rp 80,000 Rp 13,333
Rp 80,000 Rp 24,000
Rp 75,000 Rp 22,500
Jumlah = Rp 288,833
Keuntungan+Over head 10% = Rp 28,883
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 317,717
Dibulatkan = Rp 317,700
Rp 455,700
Rp 12,300 Rp 172,200
Rp 8,200 Rp 114,800
Rp 3,500 Rp 49,000
Rp 400 Rp 400
Rp 2,500 Rp 5,000
Rp 250 Rp 750
Rp 150 Rp 900
Rp 250 Rp 500
Rp 1,000 Rp 250
Rp 80,000 Rp 24,000
Rp 80,000 Rp 24,000
Rp 75,000 Rp 22,500
Jumlah = Rp 414,300
Keuntungan+Over head 10% = Rp 41,430
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 455,730
Dibulatkan = Rp 455,700
Rp 283,300
Rp 12,300 Rp 196,800
Rp 1,000 Rp 1,000
Rp 80,000 Rp 13,333
Rp 80,000 Rp 24,000
Rp 75,000 Rp 22,500
Jumlah = Rp 257,633
Keuntungan+Over head 10% = Rp 25,763
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 283,397
Dibulatkan = Rp 283,300
Rp 227,500
Rp 5,200 Rp 83,200
Rp 3,500 Rp 56,000
Rp 400 Rp 400
Page 349 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 2,500 Rp 5,000
Rp 250 Rp 750
Rp 150 Rp 900
Rp 250 Rp 500
Rp 1,000 Rp 250
Rp 80,000 Rp 13,333
Rp 80,000 Rp 24,000
Rp 75,000 Rp 22,500
Jumlah = Rp 206,833
Keuntungan+Over head 10% = Rp 20,683
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 227,517
Dibulatkan = Rp 227,500
Rp 236,000
Rp 11,200 Rp 112,000
Rp 3,500 Rp 35,000
Rp 400 Rp 400
Rp 2,500 Rp 5,000
Rp 250 Rp 750
Rp 150 Rp 900
Rp 250 Rp 500
Rp 1,000 Rp 250
Rp 80,000 Rp 13,333
Rp 80,000 Rp 24,000
Rp 75,000 Rp 22,500
Jumlah = Rp 214,633
Keuntungan+Over head 10% = Rp 21,463
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 236,097
Dibulatkan = Rp 236,000
Rp 264,500
Rp 9,000 Rp 126,000
Rp 3,500 Rp 49,000
Rp 400 Rp 400
Rp 2,500 Rp 5,000
Rp 1,000 Rp 250
Rp 80,000 Rp 13,333
Rp 80,000 Rp 24,000
Rp 75,000 Rp 22,500
Jumlah = Rp 240,483
Keuntungan+Over head 10% = Rp 24,048
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 264,532
Dibulatkan = Rp 264,500
Rp 216,200
Rp 7,243 Rp 86,916
Page 350 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 3,500 Rp 42,000
Rp 400 Rp 400
Rp 2,500 Rp 5,000
Rp 250 Rp 750
Rp 150 Rp 900
Rp 250 Rp 500
Rp 1,000 Rp 250
Rp 80,000 Rp 13,333
Rp 80,000 Rp 24,000
Rp 75,000 Rp 22,500
Jumlah = Rp 196,549
Keuntungan+Over head 10% = Rp 19,655
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 216,204
Dibulatkan = Rp 216,200
Rp 43,725,400
Rp 8,750,000 Rp 8,750,000
Rp 2,040,500 Rp 2,040,500
Rp 2,890,620 Rp 8,671,860
Rp 1,150,000 Rp 1,150,000
Rp 757,900 Rp 757,900
Rp 562,860 Rp 562,860
Rp 10,000,000 Rp -
Rp 268,400 Rp 536,800
Rp 234,300 Rp 1,405,800
Rp 49,500 Rp 99,000
Rp 176,000 Rp 352,000
Rp 13,703,680 Rp 13,703,680
Rp 1,250,000 Rp 1,250,000
Rp 80,000 Rp 160,000
Rp 80,000 Rp 160,000
Rp 75,000 Rp 150,000
Jumlah = Rp 39,750,400
Keuntungan+Over head 10% = Rp 3,975,040
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 43,725,440
Dibulatkan = Rp 43,725,400
Rp 15,134,300
Rp 2,890,620 Rp -
Rp 2,890,620 Rp 2,890,620
Rp 2,040,500 Rp 2,040,500
Rp 1,150,000 Rp 2,300,000
Rp 757,900 Rp -
Rp 757,900 Rp 757,900
Rp 562,861 Rp 562,861
Rp 268,400 Rp 268,400
Rp 234,300 Rp 702,900
Rp 49,500 Rp 49,500
Page 351 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 176,000 Rp 176,000
Rp 2,524,860 Rp 2,524,860
Rp 1,250,000 Rp 1,250,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 13,758,541
Keuntungan+Over head 10% = Rp 1,375,854
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 15,134,395
Dibulatkan = Rp 15,134,300
Rp 4,263,200
Rp 562,861 Rp 562,861
Rp 78,440 Rp 1,647,240
Rp 176,000 Rp 176,000
Rp 804,540 Rp 804,540
Rp 450,000 Rp 450,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 3,875,641
Keuntungan+Over head 10% = Rp 387,564
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 4,263,205
Dibulatkan = Rp 4,263,200
Rp 7,239,600
Rp 1,312,280 Rp 1,312,280
Rp 562,860 Rp 562,860
Rp 78,440 Rp 2,745,400
Rp 250,000 Rp 250,000
Rp 176,000 Rp 176,000
Rp 850,000 Rp 850,000
Rp 450,000 Rp 450,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 6,581,540
Keuntungan+Over head 10% = Rp 658,154
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,239,694
Dibulatkan = Rp 7,239,600
Rp 18,947,500
Rp 2,890,620 Rp -
Rp 1,312,280 Rp 1,312,280
Rp 562,860 Rp 12,382,920
Rp 78,440 Rp 1,568,800
Rp 250,000 Rp 250,000
Rp 176,000 Rp 176,000
Rp 850,000 Rp 850,000
Page 352 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 450,000 Rp 450,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 17,225,000
Keuntungan+Over head 10% = Rp 1,722,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 18,947,500
Dibulatkan = Rp 18,947,500
Rp 10,947,700
Rp 2,890,620 Rp -
Rp 2,040,500 Rp 2,040,500
Rp 562,860 Rp 3,377,160
Rp 78,440 Rp 2,823,840
Rp 250,000 Rp -
Rp 176,000 Rp 176,000
Rp 850,000 Rp 850,000
Rp 450,000 Rp 450,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 9,952,500
Keuntungan+Over head 10% = Rp 995,250
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 10,947,750
Dibulatkan = Rp 10,947,700
Rp 5,994,400
Rp 1,150,000 Rp 1,150,000
Rp 78,440 Rp 2,588,520
Rp 176,000 Rp 176,000
Rp 850,000 Rp 850,000
Rp 450,000 Rp 450,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 5,449,520
Keuntungan+Over head 10% = Rp 544,952
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 5,994,472
Dibulatkan = Rp 5,994,400
Rp 4,054,300
Rp 562,860 Rp 562,860
Rp 78,440 Rp 1,411,920
Rp 176,000 Rp 176,000
Rp 850,000 Rp 850,000
Rp 450,000 Rp 450,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Page 353 of 71913.Anl.3
HARGA SATUAN JUMLAH
Jumlah = Rp 3,685,780
Keuntungan+Over head 10% = Rp 368,578
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 4,054,358
Dibulatkan = Rp 4,054,300
Rp 6,949,500
Rp 1,312,280 Rp 1,312,280
Rp 78,440 Rp 3,294,480
Rp 176,000 Rp 176,000
Rp 850,000 Rp 850,000
Rp 450,000 Rp 450,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 6,317,760
Keuntungan+Over head 10% = Rp 631,776
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,949,536
Dibulatkan = Rp 6,949,500
Rp 6,949,500
Rp 1,312,280 Rp 1,312,280
Rp 78,440 Rp 3,294,480
Rp 176,000 Rp 176,000
Rp 850,000 Rp 850,000
Rp 450,000 Rp 450,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 6,317,760
Keuntungan+Over head 10% = Rp 631,776
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,949,536
Dibulatkan = Rp 6,949,500
Rp 6,642,800
Rp 562,860 Rp 562,860
Rp 78,440 Rp 3,765,120
Rp 176,000 Rp 176,000
Rp 850,000 Rp 850,000
Rp 450,000 Rp 450,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 6,038,980
Keuntungan+Over head 10% = Rp 603,898
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 6,642,878
Dibulatkan = Rp 6,642,800
Rp 9,003,100
Rp 757,900 Rp 757,900
Page 354 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 562,860 Rp 1,688,580
Rp 562,860 Rp 3,377,160
Rp 176,000 Rp 176,000
Rp 250,000 Rp 250,000
Rp 850,000 Rp 850,000
Rp 850,000 Rp 850,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 8,184,640
Keuntungan+Over head 10% = Rp 818,464
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 9,003,104
Dibulatkan = Rp 9,003,100
Rp 2,673,800
Rp 562,860 Rp 562,860
Rp 78,440 Rp 156,880
Rp 176,000 Rp 176,000
Rp 850,000 Rp 850,000
Rp 450,000 Rp 450,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 2,430,740
Keuntungan+Over head 10% = Rp 243,074
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,673,814
Dibulatkan = Rp 2,673,800
Rp 3,930,600
Rp 562,860 Rp 562,860
Rp 562,860 Rp 1,688,580
Rp 176,000 Rp 176,000
Rp 250,000 Rp 250,000
Rp 250,000 Rp 250,000
Rp 450,000 Rp 450,000
Rp 80,000 Rp 66,667
Rp 80,000 Rp 66,667
Rp 75,000 Rp 62,500
Jumlah = Rp 3,573,273
Keuntungan+Over head 10% = Rp 357,327
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,930,601
Dibulatkan = Rp 3,930,600
Rp 393,900
Rp 350,000 Rp 350,000
Rp 80,000 Rp 1,667
Rp 80,000 Rp 3,333
Rp 75,000 Rp 3,125
Jumlah = Rp 358,125
Page 355 of 71913.Anl.3
HARGA SATUAN JUMLAH
Keuntungan+Over head 10% = Rp 35,813
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 393,938
Dibulatkan = Rp 393,900
Rp 81,700
Rp 63,000 Rp 63,000
Rp 80,000 Rp 2,000
Rp 80,000 Rp 4,800
Rp 75,000 Rp 4,500
Jumlah = Rp 74,300
Keuntungan+Over head 10% = Rp 7,430
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 81,730
Dibulatkan = Rp 81,700
Rp 464,700
Rp 325,000 Rp 325,000
Rp 80,000 Rp 20,000
Rp 80,000 Rp 40,000
Rp 75,000 Rp 37,500
Jumlah = Rp 422,500
Keuntungan+Over head 10% = Rp 42,250
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 464,750
Dibulatkan = Rp 464,700
Rp 646,200
Rp 490,000 Rp 490,000
Rp 80,000 Rp 20,000
Rp 80,000 Rp 40,000
Rp 75,000 Rp 37,500
Jumlah = Rp 587,500
Keuntungan+Over head 10% = Rp 58,750
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 646,250
Dibulatkan = Rp 646,200
Rp 712,200
Rp 550,000 Rp 550,000
Rp 80,000 Rp 20,000
Rp 80,000 Rp 40,000
Rp 75,000 Rp 37,500
Jumlah = Rp 647,500
Keuntungan+Over head 10% = Rp 64,750
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 712,250
Dibulatkan = Rp 712,200
Rp 822,200
Rp 650,000 Rp 650,000
Rp 80,000 Rp 20,000
Rp 80,000 Rp 40,000
Rp 75,000 Rp 37,500
Page 356 of 71913.Anl.3
HARGA SATUAN JUMLAH
Jumlah = Rp 747,500
Keuntungan+Over head 10% = Rp 74,750
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 822,250
Dibulatkan = Rp 822,200
Rp 24,400
Rp 19,000 Rp 19,000
Rp 80,000 Rp 667
Rp 80,000 Rp 1,333
Rp 75,000 Rp 1,250
Jumlah = Rp 22,250
Keuntungan+Over head 10% = Rp 2,225
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 24,475
Dibulatkan = Rp 24,400
Rp 45,300
Rp 38,000 Rp 38,000
Rp 80,000 Rp 667
Rp 80,000 Rp 1,333
Rp 75,000 Rp 1,250
Jumlah = Rp 41,250
Keuntungan+Over head 10% = Rp 4,125
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 45,375
Dibulatkan = Rp 45,300
Rp 66,200
Rp 57,000 Rp 57,000
Rp 80,000 Rp 667
Rp 80,000 Rp 1,333
Rp 75,000 Rp 1,250
Jumlah = Rp 60,250
Keuntungan+Over head 10% = Rp 6,025
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 66,275
Dibulatkan = Rp 66,200
Rp 170,700
Rp 152,000 Rp 152,000
Rp 80,000 Rp 667
Rp 80,000 Rp 1,333
Rp 75,000 Rp 1,250
Jumlah = Rp 155,250
Keuntungan+Over head 10% = Rp 15,525
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 170,775
Dibulatkan = Rp 170,700
Rp 81,700
Rp 63,000 Rp 63,000
Rp 80,000 Rp 2,000
Rp 80,000 Rp 4,800
Rp 75,000 Rp 4,500
Page 357 of 71913.Anl.3
HARGA SATUAN JUMLAH
Jumlah = Rp 74,300
Keuntungan+Over head 10% = Rp 7,430
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 81,730
Dibulatkan = Rp 81,700
Rp 5,512,400
Rp 5,000,000 Rp 5,000,000
Rp 80,000 Rp 2,000
Rp 80,000 Rp 4,800
Rp 75,000 Rp 4,500
Jumlah = Rp 5,011,300
Keuntungan+Over head 10% = Rp 501,130
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 5,512,430
Dibulatkan = Rp 5,512,400
Rp 1,662,400
Rp 1,500,000 Rp 1,500,000
Rp 80,000 Rp 2,000
Rp 80,000 Rp 4,800
Rp 75,000 Rp 4,500
Jumlah = Rp 1,511,300
Keuntungan+Over head 10% = Rp 151,130
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,662,430
Dibulatkan = Rp 1,662,400
Rp 58,368,700
Rp 46,000,000 Rp 46,000,000
Rp 6,900,000 Rp 6,900,000
Rp 80,000 Rp 33,333
Rp 80,000 Rp 66,667
Rp 75,000 Rp 62,500
Jumlah = Rp 53,062,500
Keuntungan+Over head 10% = Rp 5,306,250
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 58,368,750
Dibulatkan = Rp 58,368,700
Rp 600,000
Rp 513,000 Rp 513,000
Rp 80,000 Rp 6,667
Rp 80,000 Rp 13,333
Rp 75,000 Rp 12,500
Jumlah = Rp 545,500
Keuntungan+Over head 10% = Rp 54,550
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 600,050
Dibulatkan = Rp 600,000
Rp 349,200
Rp 285,000 Rp 285,000
Rp 80,000 Rp 6,667
Page 358 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 80,000 Rp 13,333
Rp 75,000 Rp 12,500
Jumlah = Rp 317,500
Keuntungan+Over head 10% = Rp 31,750
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 349,250
Dibulatkan = Rp 349,200
Rp 349,200
Rp 285,000 Rp 285,000
Rp 80,000 Rp 6,667
Rp 80,000 Rp 13,333
Rp 75,000 Rp 12,500
Jumlah = Rp 317,500
Keuntungan+Over head 10% = Rp 31,750
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 349,250
Dibulatkan = Rp 349,200
Rp 192,500
Rp 142,500 Rp 142,500
Rp 80,000 Rp 6,667
Rp 80,000 Rp 13,333
Rp 75,000 Rp 12,500
Jumlah = Rp 175,000
Keuntungan+Over head 10% = Rp 17,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 192,500
Dibulatkan = Rp 192,500
Rp 317,900
Rp 256,500 Rp 256,500
Rp 80,000 Rp 6,667
Rp 80,000 Rp 13,333
Rp 75,000 Rp 12,500
Jumlah = Rp 289,000
Keuntungan+Over head 10% = Rp 28,900
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 317,900
Dibulatkan = Rp 317,900
Rp 85,200
Rp 45,000 Rp 45,000
Rp 80,000 Rp 6,667
Rp 80,000 Rp 13,333
Rp 75,000 Rp 12,500
Jumlah = Rp 77,500
Keuntungan+Over head 10% = Rp 7,750
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 85,250
Dibulatkan = Rp 85,200
Rp 27,929,000
Rp 25,000,000 Rp 25,000,000
Page 359 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 80,000 Rp 80,000
Rp 80,000 Rp 160,000
Rp 75,000 Rp 150,000
Jumlah = Rp 25,390,000
Keuntungan+Over head 10% = Rp 2,539,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 27,929,000
Dibulatkan = Rp 27,929,000
Rp 4,078,200
Rp 3,610,000 Rp 3,610,000
Rp 80,000 Rp 20,000
Rp 80,000 Rp 40,000
Rp 75,000 Rp 37,500
Jumlah = Rp 3,707,500
Keuntungan+Over head 10% = Rp 370,750
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 4,078,250
Dibulatkan = Rp 4,078,200
Rp 3,503,500
Rp 3,087,500 Rp 3,087,500
Rp 80,000 Rp 20,000
Rp 80,000 Rp 40,000
Rp 75,000 Rp 37,500
Jumlah = Rp 3,185,000
Keuntungan+Over head 10% = Rp 318,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,503,500
Dibulatkan = Rp 3,503,500
Rp 3,608,000
Rp 3,182,500 Rp 3,182,500
Rp 80,000 Rp 20,000
Rp 80,000 Rp 40,000
Rp 75,000 Rp 37,500
Jumlah = Rp 3,280,000
Keuntungan+Over head 10% = Rp 328,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,608,000
Dibulatkan = Rp 3,608,000
Rp 2,621,200
Rp 2,347,165 Rp 2,347,165
Rp 80,000 Rp 10,000
Rp 80,000 Rp 13,333
Rp 75,000 Rp 12,500
Jumlah = Rp 2,382,998
Keuntungan+Over head 10% = Rp 238,300
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,621,298
Dibulatkan = Rp 2,621,200
Rp 8,215,200
Page 360 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 7,377,605 Rp 7,377,605
Rp 80,000 Rp 13,333
Rp 80,000 Rp 40,000
Rp 75,000 Rp 37,500
Jumlah = Rp 7,468,438
Keuntungan+Over head 10% = Rp 746,844
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 8,215,282
Dibulatkan = Rp 8,215,200
Rp 1,894,800
Rp 1,631,720 Rp 1,631,720
Rp 80,000 Rp 13,333
Rp 80,000 Rp 40,000
Rp 75,000 Rp 37,500
Jumlah = Rp 1,722,553
Keuntungan+Over head 10% = Rp 172,255
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,894,809
Dibulatkan = Rp 1,894,800
Rp 7,194,900
Rp 6,450,000 Rp 6,450,000
Rp 80,000 Rp 13,333
Rp 80,000 Rp 40,000
Rp 75,000 Rp 37,500
Jumlah = Rp 6,540,833
Keuntungan+Over head 10% = Rp 654,083
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 7,194,917
Dibulatkan = Rp 7,194,900
Rp 3,399,900
Rp 3,000,000 Rp 3,000,000
Rp 80,000 Rp 13,333
Rp 80,000 Rp 40,000
Rp 75,000 Rp 37,500
Jumlah = Rp 3,090,833
Keuntungan+Over head 10% = Rp 309,083
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,399,917
Dibulatkan = Rp 3,399,900
Rp 103,100
Rp 65,200 Rp 65,200
Rp 80,000 Rp 5,333
Rp 80,000 Rp 12,000
Rp 75,000 Rp 11,250
Jumlah = Rp 93,783
Keuntungan+Over head 10% = Rp 9,378
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 103,162
Dibulatkan = Rp 103,100
Rp 497,800
Rp 299,000 Rp 299,000
Rp 125,000 Rp 125,000
Rp -
Rp 80,000 Rp 5,333
Rp 80,000 Rp 12,000
Rp 75,000 Rp 11,250
Jumlah = Rp 452,583
Keuntungan+Over head 10% = Rp 45,258
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 497,842
Dibulatkan = Rp 497,800
Rp 1,573,000
Rp 850,000 Rp 850,000
Rp 450,000 Rp 450,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 53,333
Rp 75,000 Rp 50,000
Jumlah = Rp 1,430,000
Keuntungan+Over head 10% = Rp 143,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 1,573,000
Dibulatkan = Rp 1,573,000
Rp 2,838,000
Rp 2,000,000 Rp 2,000,000
Rp 450,000 Rp 450,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 53,333
Rp 75,000 Rp 50,000
Jumlah = Rp 2,580,000
Keuntungan+Over head 10% = Rp 258,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,838,000
Dibulatkan = Rp 2,838,000
Rp 2,178,000
Rp 1,850,000 Rp 1,850,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 53,333
Page 362 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 75,000 Rp 50,000
Jumlah = Rp 1,980,000
Keuntungan+Over head 10% = Rp 198,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 2,178,000
Dibulatkan = Rp 2,178,000
Rp 3,168,000
Rp 2,750,000 Rp 2,750,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 53,333
Rp 75,000 Rp 50,000
Jumlah = Rp 2,880,000
Keuntungan+Over head 10% = Rp 288,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,168,000
Dibulatkan = Rp 3,168,000
Rp 3,883,000
Rp 3,400,000 Rp 3,400,000
Rp 80,000 Rp 26,667
Rp 80,000 Rp 53,333
Rp 75,000 Rp 50,000
Jumlah = Rp 3,530,000
Keuntungan+Over head 10% = Rp 353,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,883,000
Dibulatkan = Rp 3,883,000
Rp 258,500
Rp 170,000 Rp 170,000
Rp 80,000 Rp 13,333
Rp 80,000 Rp 26,667
Rp 75,000 Rp 25,000
Jumlah = Rp 235,000
Keuntungan+Over head 10% = Rp 23,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 258,500
Dibulatkan = Rp 258,500
Rp 134,700
Rp 90,000 Rp 90,000
Rp 80,000 Rp 6,667
Rp 80,000 Rp 13,333
Rp 75,000 Rp 12,500
Jumlah = Rp 122,500
Keuntungan+Over head 10% = Rp 12,250
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 134,750
Dibulatkan = Rp 134,700
Rp 24,954,100
Rp 20,268,750 Rp 20,268,750
Rp 2,026,875 Rp 2,026,875
Page 363 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 80,000 Rp 80,000
Rp 80,000 Rp 160,000
Rp 75,000 Rp 150,000
Jumlah = Rp 22,685,625
Keuntungan+Over head 10% = Rp 2,268,563
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 24,954,188
Dibulatkan = Rp 24,954,100
Rp 93,357,000
Rp 76,800,000 Rp 76,800,000
Rp 7,680,000 Rp 7,680,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 160,000
Rp 75,000 Rp 150,000
Jumlah = Rp 84,870,000
Keuntungan+Over head 10% = Rp 8,487,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 93,357,000
Dibulatkan = Rp 93,357,000
Rp 253,000
Rp 165,000 Rp 165,000
Rp 80,000 Rp 13,333
Rp 80,000 Rp 26,667
Rp 75,000 Rp 25,000
Jumlah = Rp 230,000
Keuntungan+Over head 10% = Rp 23,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 253,000
Dibulatkan = Rp 253,000
Rp 122,300
Rp 95,000 Rp 95,000
Rp 80,000 Rp 3,333
Rp 80,000 Rp 6,667
Rp 75,000 Rp 6,250
Jumlah = Rp 111,250
Keuntungan+Over head 10% = Rp 11,125
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 122,375
Dibulatkan = Rp 122,300
Rp 122,300
Rp 95,000 Rp 95,000
Rp 80,000 Rp 3,333
Rp 80,000 Rp 6,667
Rp 75,000 Rp 6,250
Jumlah = Rp 111,250
Keuntungan+Over head 10% = Rp 11,125
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 122,375
Dibulatkan = Rp 122,300
Rp 122,300
Rp 95,000 Rp 95,000
Rp 80,000 Rp 3,333
Rp 80,000 Rp 6,667
Rp 75,000 Rp 6,250
Jumlah = Rp 111,250
Keuntungan+Over head 10% = Rp 11,125
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 122,375
Dibulatkan = Rp 122,300
Rp 54,879,000
Rp 49,500,000 Rp 49,500,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 160,000
Rp 75,000 Rp 150,000
Jumlah = Rp 49,890,000
Keuntungan+Over head 10% = Rp 4,989,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 54,879,000
Dibulatkan = Rp 54,879,000
Rp 86,229,000
Rp 78,000,000 Rp 78,000,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 160,000
Rp 75,000 Rp 150,000
Jumlah = Rp 78,390,000
Keuntungan+Over head 10% = Rp 7,839,000
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 86,229,000
Dibulatkan = Rp 86,229,000
Rp 11,533,500
Rp 10,250,000 Rp 10,250,000
Rp 80,000 Rp 80,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 10,485,000
Keuntungan+Over head 10% = Rp 1,048,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 11,533,500
Dibulatkan = Rp 11,533,500
Page 365 of 71913.Anl.3
HARGA SATUAN JUMLAH
Rp 12,864,500
Rp 11,500,000 Rp 11,500,000
Rp 80,000 Rp 40,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 11,695,000
Keuntungan+Over head 10% = Rp 1,169,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 12,864,500
Dibulatkan = Rp 12,864,500
Rp 31,014,500
Rp 28,000,000 Rp 28,000,000
Rp 80,000 Rp 40,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 28,195,000
Keuntungan+Over head 10% = Rp 2,819,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 31,014,500
Dibulatkan = Rp 31,014,500
Rp 16,714,500
Rp 15,000,000 Rp 15,000,000
Rp 80,000 Rp 40,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 15,195,000
Keuntungan+Over head 10% = Rp 1,519,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 16,714,500
Dibulatkan = Rp 16,714,500
Rp 5,164,500
Rp 4,500,000 Rp 4,500,000
Rp 80,000 Rp 40,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 4,695,000
Keuntungan+Over head 10% = Rp 469,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 5,164,500
Dibulatkan = Rp 5,164,500
Rp 3,459,500
Rp 2,950,000 Rp 2,950,000
Rp 80,000 Rp 40,000
Rp 80,000 Rp 80,000
Rp 75,000 Rp 75,000
Jumlah = Rp 3,145,000
Keuntungan+Over head 10% = Rp 314,500
Total = Jumlah+(Keuntungan+Over head 10%) = Rp 3,459,500
Page 366 of 71913.Anl.3
HARGA SATUAN JUMLAH
Dibulatkan = Rp 3,459,500
I. PEKERJAAN PERSIAPAN
1 Pengukuran (Uitzet) ls =1
2 Mobilisasi dan Demobilisasi ls =1
3 Biaya Loading Test PDA ttk =3
4 Pembersihan Awal dan Akhir Proyek ls =1
TOTAL I
- Besi D 16 kg =1*(26*2.2+13*4.2)*1.58*1.05
- Besi D 13 tulangan samping kg =1*2*(1.8+3.8)*1.04*1.05
- Begisting Batako m2 =1*2*(1.8+3.8)*0.7*1.05
- Cor Beton K-300 m3 =1*1.8*3.8*0.7*1.05
9 PILE CAP TYPE P-10 1,80X4,10X0.70 - 2 unit
- Besi D 19 kg =2*(28*(1.8+2*0.5)+13*(4.1+2*0.5))*2.23*1.05
- Besi D 16 kg =2*(28*2.2+13*4.5)*1.58*1.05
- Besi D 13 tulangan samping kg =2*2*(1.8+4.1)*1.04*1.05
- Begisting Batako m2 =2*2*(1.8+4.1)*0.7*1.05
- Cor Beton K-300 m3 =2*1.8*4.1*0.7*1.05
9 SLOOF TB1 35/60
- Besi D 19 kg =8*(48.6*2+64.8*2+8.1*2*2+81*4+16.2*8+16.2)*2.23
- Besi D 13 kg =2*(48.6*2+64.8*2+8.1*2*2+81*4+16.2*8+16.2)*1.04
- Besi Ø 10 kg =2*(0.25+0.6)*(48.6*2+64.8*2+8.1*2*2+81*4+16.2*8+16.2)*7*0.617
- Begisting Batako m2 =2*0.6*(48.6*2+64.8*2+8.1*2*2+81*4+16.2*8+16.2)
- Cor Beton K-300 m3 =0.35*0.6*(48.6*2+64.8*2+8.1*2*2+81*4+16.2*8+16.2)
10 SLOOF TB2 35/55
- Besi D 19 kg =8*(3.3*2*4+9.9*11+6.6*28+16.2*2+6*3)*2.23
- Besi D 13 kg =2*(3.3*2*4+9.9*11+6.6*28+16.2*2+6*3)*1.04
- Besi Ø 10 kg =2*(0.25+0.55)*(3.3*2*4+9.9*11+6.6*28+16.2*2+6*3)*7*0.617
- Begisting Batako m2 =2*0.55*(3.3*2*4+9.9*11+6.6*28+16.2*2+6*3)
- Cor Beton K-300 m3 =0.3*0.55*(3.3*2*4+9.9*11+6.6*28+16.2*2+6*3)
11 SLOOF TB3 25/45
- Besi D 19 kg =6*(64.8+4.8+3.5+8.1*2+4.05+11.55+4.95+9.9+3.3+3.35+6.6+2.45)*2.23
- Besi D 13 kg =2*(64.8+4.8+3.5+8.1*2+4.05+11.55+4.95+9.9+3.3+3.35+6.6+2.45)*1.04
- Besi Ø 10 kg =2*(0.15+0.45)*(64.8+4.8+3.5+8.1*2+4.05+11.55+4.95+9.9+3.3+3.35+6.6+2.45)*7*0.617
- Begisting Batako m2 =2*0.45*(64.8+4.8+3.5+8.1*2+4.05+11.55+4.95+9.9+3.3+3.35+6.6+2.45)
- Cor Beton K-300 m3 =0.25*0.45*(64.8+4.8+3.5+8.1*2+4.05+11.55+4.95+9.9+3.3+3.35+6.6+2.45)
12 SLOOF TB4 20/35
- Besi D 16 kg =6*(2.4*21+3.3*2+2.05+2.4+2)*1.58
- Besi Ø 10 kg =2*(0.1+0.35)*(2.4*21+3.3*2+2.05+2.4+2)*7*0.617
- Begisting Batako m2 =2*0.35*(2.4*21+3.3*2+2.05+2.4+2)
- Cor Beton K-300 m3 =0.2*0.35*(2.4*21+3.3*2+2.05+2.4+2)
13 DINDING BETON PIT LIFT (t=15 cm)
- Besi Ø 10 (Double Layer) kg =((4.95*2+3.5*3)*1.45)*20*0.617*1.05
- Begisting m2 =((4.95*2+3.5*3)*1.45)*2*1.05
- Cor Beton K-300 m3 =((4.95*2+3.5*3)*1.45)*0.15*1.05
TOTAL III
- Besi Ø 10 kg =2*2*(0.1+0.4)*8*(4.2)*12*0.617
- Begisting Multipleks m2 =2*(0.2+0.6)*8*(4.2-0.6)
- Cor Beton K-300 m3 =0.2*0.6*(4.2-0.6)*8
16 KOLOM TYPE K8
- Besi D 16 kg =10*2*(4.2+0.8)*1.58
- Besi Ø 10 kg =(2*(0.1+0.6)+2*(0.1+0.2))*2*(4.2)*12*0.617
- Begisting Multipleks m2 =2*(0.2+0.8)*2*(4.2-0.6)
- Cor Beton K-300 m3 =0.2*0.8*(4.2-0.6)*2
17 BALOK TYPE BR (20x30)
- Besi D 16 kg =6*(2*4.95+3*3.5+4*2.5+17*1.4)*1.58
- Besi Ø 10 kg =2*(0.1+0.3)*(2*4.95+3*3.5+4*2.5+17*1.4)*8*0.617
- Begisting Multipleks m2 =(0.2+2*0.3)*(2*4.95+3*3.5+4*2.5+17*1.4)
- Cor Beton K-300 m3 =0.2*0.3*(2*4.95+3*3.5+4*2.5+17*1.4)
18 BALOK TYPE BT (25x45)
- Besi D 19 kg =6*((3.4+1.8)+(2+1.8+1.8)+1.25)*2.23*1.05
- Besi D 13 kg =2*((3.4+1.8)+(2+1.8+1.8)+1.25)*1.04
- Besi Ø 10 kg =((3.4+1.8)+(2+1.8+1.8)+1.25)*8*0.617
- Begisting Multipleks m2 =(0.25+2*0.45)*((3.4+1.8)+(2+1.8+1.8)+1.25)
- Cor Beton K-300 m3 =0.25*0.45*((3.4+1.8)+(2+1.8+1.8)+1.25)
TOTAL IV.B
- Besi Ø 10 kg =(23.1*2+29.7*2+35.7*5+12.9*4+6*3)*2*(0.25+0.6)*8*0.617
- Begisting Multipleks m2 =(23.1*2+29.7*2+35.7*5+12.9*4+6*3)*(2*0.6+0.35)
- Cor Beton K-300 m3 =(23.1*2+29.7*2+35.7*5+12.9*4+6*3)*0.35*0.6
3 BALOK TYPE BA (25x45)
- Besi D 19 kg =8*(64.8*2+4.8*2+8.1*2+3.5+16.2+2.5+23.1*2+3.3*2+29.7*2+19.9*8+35.7*2+4.95+6*2+16.2)*2.23*1.05
- Besi D 13 kg =2*(64.8*2+4.8*2+8.1*2+3.5+16.2+2.5+23.1*2+3.3*2+29.7*2+19.9*8+35.7*2+4.95+6*2+16.2)*1.04
- Besi Ø 10 kg =2*(0.15+0.45)*(64.8*2+4.8*2+8.1*2+3.5+16.2+2.5+23.1*2+3.3*2+29.7*2+19.9*8+35.7*2+4.95+6*2+16.2
- Begisting Multipleks m2 =(0.25+2*0.45)*(64.8*2+4.8*2+8.1*2+3.5+16.2+2.5+23.1*2+3.3*2+29.7*2+19.9*8+35.7*2+4.95+6*2+16.2
- Cor Beton K-300 m3 =0.25*0.45*(64.8*2+4.8*2+8.1*2+3.5+16.2+2.5+23.1*2+3.3*2+29.7*2+19.9*8+35.7*2+4.95+6*2+16.2)
4 BALOK TYPE BA1 (20x35)
- Besi D 16 kg =6*(2.4*30+3.3*2+4.7+4.1+4*2+3.3*4+2+4.2)*1.05*1.58
- Besi Ø 10 kg =2*(0.1+0.35)*(2.4*30+3.3*2+4.7+4.1+4*2+3.3*4+4.2)*8*0.617
- Begisting Multipleks m2 =(0.2+2*0.35)*(2.4*30+3.3*2+4.7+4.1+4*2+3.3*4+2+4.2)
- Cor Beton K-300 m3 =0.2*0.35*(2.4*30+3.3*2+4.7+4.1+4*2+3.3*4+2+4.2)
5 PLAT LANTAI DUA S1 (t=13 cm)
- Besi Ø 10 (Double Layer) kg =(48.6*12.9*2+26.4*16.2*2+9.9*11.525-6.35*3.3*3+0.45*6.7*2)*20*0.617*1.05
- Begisting m2 =(48.6*12.9*2+26.4*16.2*2+9.9*11.525-6.35*3.3*3+0.45*6.7*2)
- Cor Beton K-300 m3 =(48.6*12.9*2+26.4*16.2*2+9.9*11.525-6.35*3.3*3+0.45*6.7*2)*0.13
6 TANGGA - A (1 unit)
- Besi D 13 (Single Layer) kg =(5.15*2+5.65)*1.75*10*1.04*1.05
- Besi Ø 10 (Single Layer) kg =(3.4*2+2.05)*1.75*10*0.617*1.05
- Besi Trap Ø10 kg =26*(2*1.75+0.6*8*1.75)*0.617*1.05
- Begisting Multipleks m2 =((5.15*(1.8+0.6)*2+2.05*(1.75*(1.75+0.6))+26*0.2*1.75))*1.05
- Cor Beton K-300 m3 =((5.15*1.8*2+2.05*1.75)*0.15+(3.4*1.8*2+2.05*1.75)*0.1)*1.05
7 KOLOM TYPE K1 (50x50)
- Besi D 22 kg =9*12*(4.2+0.9)*2.98
- Besi Ø 10 kg =2*(0.4+0.5)*9*(4.2)*12*0.617
- Begisting Multipleks m2 =2*(0.5+0.5)*9*(4.2-0.6)
- Cor Beton K-300 m3 =9*0.5*0.5*(4.2-0.6)
8 KOLOM TYPE K2 (50x50)
- Besi D 22 kg =52*12*(5.925+0.3)*2.98
Perhitungan Struktur. hal - 377
NO URAIAN PEKERJAAN SATUAN PERHITUNGAN
- Besi Ø 10 kg =2*(0.4+0.5)*52*(5.925)*12*0.617
- Begisting Multipleks m2 =2*(0.5+0.5)*52*(5.925-0.6)
- Cor Beton K-300 m3 =52*0.5*0.5*(5.925-0.6)
9 KOLOM TYPE K3 (50x50)
- Besi D 22 kg =24*12*(4.2+0.3)*2.98
- Besi Ø 10 kg =2*(0.4+0.5)*24*(4.2)*12*0.617
- Begisting Multipleks m2 =2*(0.5+0.5)*24*(4.2-0.6)
- Cor Beton K-300 m3 =24*0.5*0.5*(4.2-0.6)
10 KOLOM TYPE K7
- Besi D 16 kg =8*8*(4.2+0.8)*1.58
- Besi Ø 10 kg =2*2*(0.1+0.4)*8*(4.2)*12*0.617
- Begisting Multipleks m2 =2*(0.2+0.6)*8*(4.2-0.6)
- Cor Beton K-300 m3 =0.2*0.6*(4.2-0.6)*8
11 KOLOM TYPE K8
- Besi D 16 kg =10*2*(4.2+0.8)*1.58
- Besi Ø 10 kg =(2*(0.1+0.6)+2*(0.1+0.2))*2*(4.2)*12*0.617
- Begisting Multipleks m2 =2*(0.2+0.8)*2*(4.2-0.6)
- Cor Beton K-300 m3 =0.2*0.8*(4.2-0.6)*2
12 BALOK TYPE BR (20x30)
- Besi D 16 kg =6*(2*4.95+3*3.5+4*2.5+17*1.4)*1.58
- Besi Ø 10 kg =2*(0.1+0.3)*(2*4.95+3*3.5+4*2.5+17*1.4)*8*0.617
- Begisting Multipleks m2 =(0.2+2*0.3)*(2*4.95+3*3.5+4*2.5+17*1.4)
- Cor Beton K-300 m3 =0.2*0.3*(2*4.95+3*3.5+4*2.5+17*1.4)
13 BALOK TYPE BT (25x45)
- Besi D 19 kg =6*((3.4+1.8)+(2+1.8+1.8)+1.25)*2.23*1.05
- Besi D 13 kg =2*((3.4+1.8)+(2+1.8+1.8)+1.25)*1.04
- Besi Ø 10 kg =((3.4+1.8)+(2+1.8+1.8)+1.25)*8*0.617
- Begisting Multipleks m2 =(0.25+2*0.45)*((3.4+1.8)+(2+1.8+1.8)+1.25)
- Cor Beton K-300 m3 =0.25*0.45*((3.4+1.8)+(2+1.8+1.8)+1.25)
TOTAL IV.C
1.00
1.00
3.00
1.00
1,121.84
785.29
2,343.43
336.55
346.53
173.26
419.00
419.00
1,283.14
690.14
69.89
47.04
17.64
2,191.64
1,194.48
117.94
79.38
31.75
2,216.00
1,233.63
102.21
68.80
30.96
4,270.90
2,080.39
182.58
122.89
67.59
467.36
269.42
20.09
13.52
7.41
320.32
191.12
12.23
8.23
5.76
6,776.30
3,984.92
257.71
173.46
108.49
316.57
185.48
12.23
8.23
5.03
677.63
398.49
25.77
17.35
10.85
13,005.36
1,516.32
5,352.54
874.80
153.09
6,609.72
770.64
2,560.30
407.55
61.13
1,812.32
281.74
702.01
121.91
15.24
601.51
246.64
44.42
4.44
383.27
62.12
4.66
14,552.21
44.92
224.62
1,259.42
3.89
19.44
309.58
103.17
200.44
45.08
5.28
403.60
239.45
349.01
70.73
5.55
2,982.38
617.72
81.00
10.13
17,231.55
3,569.02
468.00
58.50
7,953.02
1,647.24
216.00
27.00
2,651.01
549.08
72.00
9.00
681.23
205.91
27.00
3.38
495.95
152.52
21.60
1.62
682.56
610.09
57.60
4.32
213.30
152.52
18.00
1.44
288.19
120.04
24.32
1.82
188.96
27.98
66.39
15.47
1.51
429.12
24.96
112.54
21.00
2.94
8,284.16
438.05
1,871.14
347.49
47.91
13,913.14
735.70
2,967.97
548.24
74.28
10,369.10
1,151.38
3,278.79
636.58
62.27
1,148.69
512.65
103.86
8.08
27,993.24
2,160.47
280.86
1,259.42
97.20
9.72
97.20
97.20
304.80
100.34
200.44
44.36
5.15
385.26
228.56
320.71
68.21
5.84
2,188.51
503.77
64.80
8.10
12,644.74
2,910.66
374.40
46.80
5,836.03
1,343.38
172.80
21.60
1,716.48
447.79
57.60
7.20
321.12
124.39
17.28
1.30
505.60
497.55
46.08
3.46
158.00
124.39
14.40
1.15
513.82
214.02
43.36
3.25
169.29
25.06
59.48
13.86
1.36
7,531.06
438.05
1,871.14
347.49
47.91
13,913.14
735.70
2,967.97
548.24
74.28
10,369.10
1,151.38
3,278.79
636.58
62.27
1,142.72
501.10
103.32
8.04
28,071.37
2,166.50
281.65
304.80
100.34
200.44
44.36
5.15
1,641.38
503.77
64.80
8.10
11,575.51
4,106.11
553.80
69.23
3,862.08
1,343.38
172.80
21.60
505.60
497.55
46.08
3.46
158.00
124.39
14.40
1.15
513.82
214.02
43.36
3.25
169.29
25.06
59.48
13.86
1.36
11,586.24
673.92
2,718.75
502.20
68.04
5,868.22
341.33
1,296.00
237.95
31.59
1,896.62
210.60
599.72
116.44
11.39
1,478.36
114.10
14.83
8,627.03
665.82
66.58
665.82
665.82
1,222.99
419.81
52.20
6.53
40.45
35.54
3.84
0.29
25.28
17.77
1.20
0.10
193.39
80.56
16.32
1.22
9,268.99
539.14
2,175.00
401.76
54.43
6,372.43
370.66
1,407.35
258.39
34.30
1,158.62
67.39
271.87
50.22
6.80
1,062.07
61.78
234.56
43.07
5.72
185.45
20.59
58.64
11.39
1.11
1,167.30
90.09
9.01
90.09
90.09
2,566.47
20.94
9.80
293.37
48.51
2,566.47
196.14
STANDART
IV. PEKERJAAN MEKANIKAL DAN PLUMBING
4.1. PEKERJAAN INSTALASI AIR BERSIH
A. SHAFT
1 AAV bh
2 Gate valve
- GV diameter 20 mm bh
3 Pemipaan Polypropelyne PN.10 :
- PPR diameter 50 mm m
- Peralatan Bantu ( Fitting-Fitting ) ls
E. ROOF PLAN
1 Tanki air
- Roof Tank, kapasitas : 16 M3 unit
- Floating valve diameter 50 mm bh
- Water level cintrol ( WLC ) unit
- Gate valve
- GV diameter 80 mm bh
- GV diameter 65 mm bh
- GV diameter 50 mm bh
- Check valve diameter 65 mm bh
2 Pmpa Tekan
- Package Booster Pump ( 2 Pompa Pararel Alternate ) set
kapasitas : 200 Lpm, Head: 20 M
- Flexible joint dia. 80 mm bh
- Strainer dia. 80 mm bh
- Gate valve diameter 80 mm bh
- Gate valve diameter 65 mm bh
- Check valve diameter 65 mm bh
3 Pemipaan Polypropelyne PN.10 :
- PPR, diameter 80 mm m
- PPR, diameter 65 mm m
- PPR, diameter 50 mm m
D. ROOF PLAN
1 Panel Listrik
- PP - LF unit
- PP - BP unit
2 Kabel Feeder
- Dari MDP - VIP ke PP-LF, FRC 4 x 25 mm2 m
- Dari SDP - 2 ke PP - BP, NYY 4 x 6 mm2 m
NON STANDART
III. PEKERJAAN MEKANIKAL DAN PLUMBING
3.1. PEKERJAAN INSTALASI AIR BERSIH
A. PEKERJAAN SUMBER AIR BERSIH
1 Sumur dalam
- Deep Well, lengkap pompa, pengeboran , pemipaan, dll nya unit
2 Water Filter
- Sand Filter ( SF ) unit
- Carbon Filter ( CF ) unit
- Dosing Pump unit
- Gate Valve, 10 K :
- Diameter 50 mm bh
- Water Flow Switch bh
2 Ground Reservoir
- 1 Unit Bak reservoir, kapasitas 160 M3 (Pekerjaan Sipil)
- Floating valve diameter 50 mm bh
- Water level cintrol ( WLC ) unit
- Foot valve strainer diameter 65 mm bh
- Butterfly valve diameter 300 mm + Stabg pemutar bh
- Pompa Submersible kuras unit
3 Pompa Air Bersih
D. RISER
1 Pipa Oxigen
- Diameter 32 mm m
2 Pipa Vacum
- Diameter 32 mm m
3 Zone Control valve / Box valve bh
4 AAV bh
E. PERLENGKAPAN
1 Perlengkapan Outlet Oksigen ls
- Flow meter c/w humiifier
- Handwheel kit for oxygen
=1 1.00
=17*3 51.00
=20+204+60 284.00
=1 1.00
=11 11.00
=11 11.00
=25+32 57.00
=27+36+16+72 151.00
=42+64 106.00
=12+46+64 122.00
=1 1.00
=3 3.00
=11+64 75.00
=50+112 162.00
=32+80+48 160.00
=28+60+48 136.00
=1 1.00
=3 3.00
=11+64 75.00
=50+112 162.00
=32+80+48 160.00
=28+60+48 136.00
=1 1.00
Perhitungan ME. hal - 417
VOLUME VOLUME
=1 1.00
=1 1.00
=1 1.00
=5 5.00
=2 2.00
=4 4.00
=2 2.00
=1 1.00
=2 2.00
=2 2.00
=2 2.00
=2 2.00
=2 2.00
=6 6.00
=120+119+38 277.00
=12+16+27+41 96.00
=18 18.00
=18 18.00
=15 15.00
=160 160.00
=1 1.00
=18 18.00
=36 36.00
=36 36.00
=15 15.00
=7*36 252.00
=1 1.00
=36 36.00
=36 36.00
=15 15.00
=7*36 252.00
=1 1.00
=36 36.00
=24*3*4 288.00
=24*3*4 288.00
=24*3*4 288.00
=7 7.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=40 40.00
=17+40+9+61 127.00
=24+66+25 115.00
=6 6.00
=2 2.00
=17 17.00
=1 1.00
=58+11+73+11 153.00
=10+16+32 58.00
=16+14+44+8+7+17+7 113.00
=5 5.00
Perhitungan ME. hal - 419
VOLUME VOLUME
=2 2.00
=26 26.00
=57+6+11+16 90.00
=44*3 132.00
=4 4.00
=1 1.00
=46+84+32 162.00
=4 4.00
=13+48 61.00
=2 2.00
=99+91+7 197.00
=30+65 95.00
=1 1.00
=8+52 60.00
=30+8+18 56.00
=120 120.00
=1 1.00
=46+84+32 162.00
=4 4.00
=13+48 61.00
=2 2.00
=99+91+7 197.00
=30+65 95.00
=1 1.00
=8+52 60.00
=2 2.00
=30 30.00
=1 1.00
=22 22.00
=44+34+37+140 255.00
=27+4+12+40 83.00
=4 4.00
=96+288 384.00
=1 1.00
=20 20.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=25 25.00
=10 10.00
=10 10.00
=10 10.00
=10 10.00
=1 1.00
=1 1.00
=1 1.00
=15 15.00
=15 15.00
=16 16.00
=20 20.00
=1 1.00
=1 1.00
=1 1.00
=20 20.00
=20 20.00
=20 20.00
=1 1.00
=1 1.00
=42 42.00
=10 10.00
=141-16 125.00
=35 35.00
=2 2.00
=16 16.00
=144 144.00
=25 25.00
=4 4.00
=278 278.00
=144+25+4 173.00
=213-34 179.00
=40 40.00
=381 381.00
=196+36+4 236.00
=194-30 164.00
=38 38.00
=2 2.00
=30 30.00
=185 185.00
=34 34.00
=4 4.00
=326 326.00
=185+34+4 223.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=5 5.00
=1 1.00
=1 1.00
=1 1.00
=2 2.00
=1 1.00
=1 1.00
=2 2.00
=2 2.00
=1 1.00
=1 1.00
=2 2.00
=2 2.00
=4 4.00
=1 1.00
=2 2.00
=14 14.00
=16 16.00
=25 25.00
=35 35.00
=1 1.00
=1 1.00
=1 1.00
=20 20.00
=10 10.00
=2 2.00
=2 2.00
=3 3.00
=2 2.00
=10 10.00
=95+40 135.00
=18 18.00
=1 1.00
=2 2.00
=2 2.00
=10 10.00
=14 14.00
=1 1.00
=2 2.00
=2 2.00
=10 10.00
=14 14.00
=1 1.00
3.00 3.00
=2 2.00
=4 4.00
=6 6.00
=2 2.00
=2 2.00
=6 6.00
=25*18 450.00
=25*6 150.00
=25 25.00
=1 1.00
=1 1.00
=1 1.00
=31 31.00
=31 34.00
=14 14.00
=7 7.00
=3 3.00
=46+14 60.00
=16 16.00
=2 2.00
=2 2.00
=2 2.00
=1 1.00
=6 6.00
=29*18 522.00
=29*6 174.00
=29 29.00
=1 1.00
=1 1.00
=42 42.00
=1+1+42 44.00
=3 3.00
=6 6.00
=75 75.00
=9 9.00
=7 7.00
=1 1.00
=6 6.00
=2 2.00
=2 2.00
=3 3.00
=6 6.00
=2 2.00
=8 8.00
=(7+1+6+2+2+3+6+2+8)*16 592.00
=(7+1+6+2+2+3+6+2+8)*6 222.00
=37 37.00
=1 1.00
=1 1.00
=39 39.00
=104 104.00
=128 128.00
=3 3.00
=3 3.00
=76 76.00
=11 11.00
=3*2*4 24.00
=6 6.00
=2 2.00
=1 1.00
=3 3.00
=1 1.00
=1 1.00
=22 22.00
=28 28.00
=10 10.00
=41+27 68.00
=18 18.00
=25 25.00
=22 22.00
=28 28.00
=10 10.00
=41+27 68.00
=18 18.00
=25 25.00
=1 1.00
=34 34.00
=3 3.00
=17+32 49.00
=25+25+22 72.00
=16+16 32.00
=16+16+102 134.00
=1 1.00
=1 1.00
=32 32.00
=3 3.00
=17+32 49.00
=25+25+22 72.00
=16+16 32.00
=16+16+102 134.00
=1 1.00
=16 16.00
=16 16.00
=3 3.00
=2 2.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=10 10.00
=18 18.00
=18 18.00
=145 145.00
=145 145.00
=2 2.00
=31 31.00
=1 1.00
=9 9.00
=3 3.00
Perhitungan ME. hal - 429
VOLUME VOLUME
=4 4.00
=4 4.00
=9 9.00
=4 4.00
=25 25.00
=21 21.00
=112 112.00
=12 12.00
=5 5.00
=5 5.00
=31 31.00
=16 16.00
=10 10.00
=145 145.00
=145 145.00
=4 4.00
=36 36.00
=3 3.00
=4 4.00
=3 3.00
=1 1.00
=3 3.00
=2 2.00
=4 4.00
=4 4.00
=36 36.00
=31 31.00
=135 135.00
=18 18.00
=2 2.00
=18 18.00
=43 43.00
=34 34.00
=145 145.00
=145 145.00
=4 4.00
=1 1.00
=2 2.00
=1 1.00
=1 1.00
=1 1.00
=100 100.00
=1 1.00
=20 20.00
=35 35.00
=35 35.00
=35 35.00
=1 1.00
=24 24.00
=41 41.00
=41 41.00
=41 41.00
=1 1.00
=28 28.00
=39 39.00
=39 39.00
=39 39.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=30 30.00
=55 55.00
=2 2.00
=1 1.00
=1 1.00
=2 2.00
=2 2.00
=2 2.00
=1 1.00
=55+2+1+1+2+2+2 65.00
=1 1.00
=34 34.00
=55+2+1+2+2+2+1 65.00
=1 1.00
=38 38.00
=55 55.00
=2 2.00
=1 1.00
=2 2.00
=2 2.00
=2 2.00
=1 1.00
- 62.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=2 2.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=20 20.00
=56 56.00
=30 30.00
=1 1.00
=34 34.00
=63 63.00
=41 41.00
=63 63.00
=41 41.00
=1 1.00
=38 38.00
=63 63.00
=33 33.00
=38 38.00
=33 33.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=100 100.00
=7 7.00
=25 25.00
=25 25.00
=9 9.00
=34 34.00
=34 34.00
=1 1.00
=1 1.00
=1 1.00
=1 1.00
=20 20.00
=13 13.00
=13 13.00
=1 1.00
=24 24.00
=6 6.00
=6 6.00
=1 1.00
=28 28.00
=6 6.00
=6 6.00
=1 1.00
=16 16.00
=3 3.00
=16 16.00
=1 1.00
=16 16.00
=16 16.00
=16 16.00
=16 16.00
=16 16.00
=16+16+16+16+16 80.00
=3 3.00
=3 3.00
=3 3.00
=3 3.00
=7+6+5 18.00
=2 2.00
=3+3+3+7+6+5+2 29.00
=1 1.00
=13 13.00
=13 13.00
=13 13.00
=13 13.00
=13 13.00
=13+13+13+13+13 65.00
=1 1.00
=16 16.00
=16 16.00
=16 16.00
=16 16.00
=16 16.00
=16+16+16+16+16 80.00
=1 1.00
=3 3.00
=3 3.00
=6 6.00
=6 6.00
=3 3.00
=3 3.00
=1 1.00
=2 2.00
=20 20.00
=1 1.00
=1 1.00
I. PEKERJAAN PERSIAPAN
1 Pengukuran (Uitzet) ls =1
2 Mobilisasi dan Demobilisasi ls =1
3 Biaya Loading Test PDA ttk =3
4 Pembersihan Awal dan Akhir Proyek ls =1
TOTAL I
- Besi D 19 kg =6*(64.8+4.8+3.5+8.1*2+4.05+11.55+4.95+9.9+3.3+3.35+6.6+2.45)*2.23
- Besi D 13 kg =2*(64.8+4.8+3.5+8.1*2+4.05+11.55+4.95+9.9+3.3+3.35+6.6+2.45)*1.04
- Besi Ø 10 kg =2*(0.15+0.45)*(64.8+4.8+3.5+8.1*2+4.05+11.55+4.95+9.9+3.3+3.35+6.6+2.45)*7*0.617
- Begisting Batako m2 =2*0.45*(64.8+4.8+3.5+8.1*2+4.05+11.55+4.95+9.9+3.3+3.35+6.6+2.45)
- Cor Beton K-300 m3 =0.25*0.45*(64.8+4.8+3.5+8.1*2+4.05+11.55+4.95+9.9+3.3+3.35+6.6+2.45)
12 SLOOF TB4 20/35
- Besi D 16 kg =6*(2.4*21+3.3*2+2.05+2.4+2)*1.58
- Besi Ø 10 kg =2*(0.1+0.35)*(2.4*21+3.3*2+2.05+2.4+2)*7*0.617
- Begisting Batako m2 =2*0.35*(2.4*21+3.3*2+2.05+2.4+2)
- Cor Beton K-300 m3 =0.2*0.35*(2.4*21+3.3*2+2.05+2.4+2)
13 DINDING BETON PIT LIFT (t=15 cm)
- Besi Ø 10 (Double Layer) kg =((4.95*2+3.5*3)*1.45)*20*0.617*1.05
- Begisting m2 =((4.95*2+3.5*3)*1.45)*2*1.05
- Cor Beton K-300 m3 =((4.95*2+3.5*3)*1.45)*0.15*1.05
TOTAL III
Halaman - 441
RAB PEKERJAAN STRUKTUR
PROYEK : PEMBANGUNAN GEDUNG IRNA VIP RSUP DJAMIL PADANG
Halaman - 442
RAB PEKERJAAN STRUKTUR
PROYEK : PEMBANGUNAN GEDUNG IRNA VIP RSUP DJAMIL PADANG
Halaman - 443
RAB PEKERJAAN STRUKTUR
PROYEK : PEMBANGUNAN GEDUNG IRNA VIP RSUP DJAMIL PADANG
Halaman - 444
RAB PEKERJAAN STRUKTUR
PROYEK : PEMBANGUNAN GEDUNG IRNA VIP RSUP DJAMIL PADANG
Halaman - 445
RAB PEKERJAAN STRUKTUR
PROYEK : PEMBANGUNAN GEDUNG IRNA VIP RSUP DJAMIL PADANG
Halaman - 446
RAB PEKERJAAN STRUKTUR
PROYEK : PEMBANGUNAN GEDUNG IRNA VIP RSUP DJAMIL PADANG
Halaman - 447
RAB PEKERJAAN STRUKTUR
PROYEK : PEMBANGUNAN GEDUNG IRNA VIP RSUP DJAMIL PADANG
Halaman - 448
RAB PEKERJAAN STRUKTUR
PROYEK : PEMBANGUNAN GEDUNG IRNA VIP RSUP DJAMIL PADANG
Halaman - 449
RAB PEKERJAAN STRUKTUR
PROYEK : PEMBANGUNAN GEDUNG IRNA VIP RSUP DJAMIL PADANG
Halaman - 450
RAB PEKERJAAN STRUKTUR
PROYEK : PEMBANGUNAN GEDUNG IRNA VIP RSUP DJAMIL PADANG
Halaman - 451
RAB PEKERJAAN STRUKTUR
PROYEK : PEMBANGUNAN GEDUNG IRNA VIP RSUP DJAMIL PADANG
- Besi Ø 10 kg =2*(0.15+0.45)*(9.9)*8*0.617
- Begisting Multipleks m2 =(0.25+2*0.45)*(9.9)
- Cor Beton K-300 m3 =0.25*0.45*(9.9)
6 PLAT LANTAI DAK ATAP SA (t=10 cm)
- Besi Ø 10 (Double Layer) kg =(9.9*9.1)*20*0.617*1.05
- Begisting Multipleks m2 =(9.9*9.1)
- Cor Beton K-300 m3 =(9.9*9.1)*0.1
- Water Profing Bithuthene Sheet 3000 m2 =(9.9*9.1)
- Pasangan screed lengkap kawat ayam m2 =(9.9*9.1)
TOTAL IV.E
Halaman - 454
PERHITUNGAN VOLUME ARSITEKTUR
JENDELA
CW/2 Jendela type CW/2 unit 8.00 8.00 8.00
W/2E Jendela type W/2E unit 2.00 - -
W/2E1 Jendela type W/2E1 unit 4.00 4.00 4.00
W/3E Jendela type W/3E unit 4.00 5.00 5.00
W/4E Jendela type W/4E unit 4.00 - -
Non Standar
HM-A.90.Pintu type A (HM uk. 900x2150) unit 2.00 1.00 1.00
HM-A.2.6Pintu type A (HM uk. 2X600x1250) SHF-2 unit 3.00 5.00 5.00
HM-C.90.Pintu type C (HM uk. 900x2150) unit 1.00 2.00 2.00
HM-C.2.9Pintu type C (HM uk. 2x900x2150) unit 2.00 2.00 2.00
Pekerjaan Saniter
Standar
1 MB Monoblock lengkap dengan aksesoris set 29.00 41.00 39.00
2 WS Wastafel gantung lengkap dengan aksesoris set 19.00 34.00 30.00
3 WSC Wastafel under counter lengkap dengan aksesoris set 9.00 5.00 7.00
4 CV Cove ligth wastafel bh 28.00 39.00 37.00
5 KCR Kaca cermin m² 16.32 20.32 20.00
6 MJB Meja beton m³ 0.61 0.34 0.47
7 FD Floor drain bh 29.00 41.00 39.00
9 KD Memasang kran dinding Ø 1/2" bh 29.00 41.00 39.00
10 MZ Memasang meja zink satu lubang bh 3.00 4.00
Non Standar
1 MM Meja granite wastafel under counter m² 6.57 3.65 5.11
2 JW Jet washer set 29.00 41.00 39.00
3 TH Tisue holder bh 29.00 41.00 39.00
4 HS Hand shower lengkap dengan aksesories set 18.00 36.00 34.00
5 TW Towel bar bh 18.00 36.00 34.00
6 SD Soap dish bh 28.00 39.00 37.00
7 UR Urinoir bh 3.00 3.00 3.00
8 PU Penyekat Urinoir bh 3.00 3.00 3.00
8 CBT Memasang cubical toilet unit 5.00 5.00 5.00
9 HDR Hand railling penyandang cacat bh 19.00 32.00 32.00
Perhitungan Volume Arsitektur page 456 of 719
Kode Uraian Pekerjaan Satuan
LT-GF LT-1 LT-2
Pekerjaan Pengecatan
Standar
1 P-1D Pengecatan dinding emulsion paint P-1 m² 7,556.60 7,987.60 8,049.32
2 P-2 Pengecatan dinding enamel paint (epoxy) m² 215.46
3 P-3 Pengecatan dinding dustrproof paint m² 134.82 134.82 67.41
4 P-1PE Pengecatan plafond expose emulsion paint P-1 m²
5 P-10D Pengecatan plint Int Semi Gloss m'
2 Pengecetan Exterior m² 839.62 887.51 894.37
Pekerjaan Tangga
Standar
1 RTD-A Railling tangga darurat fin cat duco steel ø 2" m¹ 23.00 22.24
2 RTD-A Railling tangga utama fin cat duco steel ø 2" m¹ 8.10 7.97 7.97
3 HTD-A Hand Railling Teras fin cat duco steel ø 2" m¹ 179.80 179.80
583.66
1,167.32
1,167.32
12.20
12.20
60.61
-
0.06
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2.00
-
-
-
-
-
-
-
-
-
-
992.22
70.83
175.10
LANTAI - GF
HORIZONTAL
as B P2 Memasang dinding bata merah 1/2 69.60 4.60 1.00 320.16 TRS AL-E.90.2,15
VERTIKAL
as 1 P2 Memasang dinding bata merah 1/2 30.60 4.60 1.00 140.76
as 1-2 P2 Memasang dinding bata merah 1/2 5.80 4.60 1.00 26.68 KAR AL-M.90.2,15
as 2 P2 Memasang dinding bata merah 1/2 25.40 4.60 1.00 116.84 KAD AL-M.90.2,15
RPT AL-M.2.90.2,
as 2-3 P2 Memasang dinding bata merah 1/2 32.10 4.60 1.00 147.66 TOI AL-C.75.2,15
GOF AL-B.90.2,15
DOC AL-M.90.2,15
as 3 P2 Memasang dinding bata merah 1/2 21.40 4.60 1.00 98.44
as 3-4 P2 Memasang dinding bata merah 1/2 20.05 4.60 1.00 92.23 TOI AL-C.75.2,15
KLK AL-B.2.90.2,1
as 4 P2 Memasang dinding bata merah 1/2 6.20 4.60 1.00 28.52
as 4-5 P2 Memasang dinding bata merah 1/2 23.25 4.60 1.00 106.95 TOI AL-C.75.2,15
KLK AL-B.2.90.2,1
as 5 P2 Memasang dinding bata merah 1/2 21.40 4.60 1.00 98.44
as 5-6 P2 Memasang dinding bata merah 1/2 12.45 4.60 1.00 57.27 TOI AL-C.75.2,15
as 6 P2 Memasang dinding bata merah 1/2 21.00 4.60 1.00 96.60 NRS
EQU
LIN
ADO
as 6-7 P2 Memasang dinding bata merah 1/2 29.83 4.60 1.00 137.20 TOI AL-C.75.2,15
NRS
ADO
LOC
BOF
as 7 P2 Memasang dinding bata merah 1/2 15.10 4.60 1.00 69.46 RTL AL-E.2.90.2,1
as 7-8 P2 Memasang dinding bata merah 1/2 20.09 4.60 1.00 92.41 TOI AL-C.75.2,15
as 8 P2 Memasang dinding bata merah 1/2 6.20 4.60 1.00 28.52
as 8-9 P2 Memasang dinding bata merah 1/2 24.90 4.60 1.00 114.54 TOI AL-C.75.2,15
as 9 P2 Memasang dinding bata merah 1/2 15.30 4.60 1.00 70.38
as 9-10 P2 Memasang dinding bata merah 1/2 41.15 4.60 1.00 189.29 TOI AL-C.75.2,15
REKAP
PC Plesteran PC 1 : PP : 4, tebal 15 P2
AC Acian semen
LANTAI - 1
HORIZONTAL
as A P2 Memasang dinding bata merah 1/2 48.20 1.20 1.00 57.84
as B P2 Memasang dinding bata merah 1/2 65.60 4.20 1.00 275.52 BAL AL-E.90.2,15
VERTIKAL
as 1 P2 Memasang dinding bata merah 1/2 30.90 4.20 1.00 129.78
as 1-2 P2 Memasang dinding bata merah 1/2 10.85 4.20 1.00 45.57 VVIP AL-S*.40.80.
SHF/2 HM-A.2.60.1,
as 2 P2 Memasang dinding bata merah 1/2 21.70 4.20 1.00 91.14
as 2-3 P2 Memasang dinding bata merah 1/2 39.55 4.20 1.00 166.11 TOI AL-C.75.2,15
as 3 P2 Memasang dinding bata merah 1/2 27.50 4.20 1.00 115.50
as 3-4 P2 Memasang dinding bata merah 1/2 25.30 4.20 1.00 106.26 TOI AL-C.75.2,15
as 4 P2 Memasang dinding bata merah 1/2 12.40 4.20 1.00 52.08
as 4-5 P2 Memasang dinding bata merah 1/2 25.30 4.20 1.00 106.26 TOI AL-C.75.2,15
as 5 P2 Memasang dinding bata merah 1/2 27.50 4.20 1.00 115.50
as 5-6 P2 Memasang dinding bata merah 1/2 25.30 4.20 1.00 106.26 TOI AL-C.75.2,15
REKAP
PC Plesteran PC 1 : PP : 4, tebal 15 P2
AC Acian semen
LANTAI - 2
HORIZONTAL
as A P2 Memasang dinding bata merah 1/2 48.20 1.20 1.00 57.84
as B P2 Memasang dinding bata merah 1/2 65.60 4.20 1.00 275.52 BAL AL-E.90.2,15
VERTIKAL
as 1 P2 Memasang dinding bata merah 1/2 30.90 4.20 1.00 129.78
as 1-2 P2 Memasang dinding bata merah 1/2 10.85 4.20 1.00 45.57 VVIP AL-S*.40.80.
SHF/2 HM-A.2.60.1,
as 2 P2 Memasang dinding bata merah 1/2 21.70 4.20 1.00 91.14
as 2-3 P2 Memasang dinding bata merah 1/2 39.55 4.20 1.00 166.11 TOI AL-C.75.2,15
as 3 P2 Memasang dinding bata merah 1/2 27.50 4.20 1.00 115.50
as 3-4 P2 Memasang dinding bata merah 1/2 25.30 4.20 1.00 106.26 TOI AL-C.75.2,15
as 4 P2 Memasang dinding bata merah 1/2 12.40 4.20 1.00 52.08
as 4-5 P2 Memasang dinding bata merah 1/2 25.30 4.20 1.00 106.26 TOI AL-C.75.2,15
as 5 P2 Memasang dinding bata merah 1/2 27.50 4.20 1.00 115.50
as 5-6 P2 Memasang dinding bata merah 1/2 25.30 4.20 1.00 106.26 TOI AL-C.75.2,15
PSI
as 6 P2 Memasang dinding bata merah 1/2 15.70 4.20 1.00 65.94 NRS AL-M.90.2,15
LIN AL-C.90.2,15
EQU AL-C.90.2,15
as 6-7 P2 Memasang dinding bata merah 1/2 43.45 4.20 1.00 182.49 NRS AL-M.90.2,15
TOI AL-C.75.2,15
LOC AL-C.90.2,15
as 7 P2 Memasang dinding bata merah 1/2 12.40 4.20 1.00 52.08
as 7 P2 Memasang dinding bata merah 1/2 9.10 1.20 1.00 10.92
as 7-8 P2 Memasang dinding bata merah 1/2 25.30 4.20 1.00 106.26 TOI AL-C.75.2,15
as 8 P2 Memasang dinding bata merah 1/2 12.40 4.20 1.00 52.08
as 8-9 P2 Memasang dinding bata merah 1/2 25.30 4.20 1.00 106.26 TOI AL-C.75.2,15
as 9 P2 Memasang dinding bata merah 1/2 27.50 4.20 1.00 115.50
as 9-10 P2 Memasang dinding bata merah 1/2 43.70 4.20 1.00 183.54 TOI AL-C.75.2,15
DUT AL-C.90.2,15
DIL AL-C.90.2,15
MUS AL-E.90.2,15
JAN HM-C.90.2,15
as 10 P2 Memasang dinding bata merah 1/2 17.10 4.20 1.00 71.82
as 10-11 P2 Memasang dinding bata merah 1/2 24.90 4.20 1.00 104.58 SHF/2 HM-A.2.60.1,
REKAP
PC Plesteran PC 1 : PP : 4, tebal 15 P2
AC Acian semen
VERTIKAL
as 2 P2 Memasang dinding bata merah 1/2 26.50 1.20 1.00 31.80
as 3 P2 Memasang dinding bata merah 1/2 9.10 1.20 1.00 10.92
as 5 P2 Memasang dinding bata merah 1/2 9.10 3.50 1.00 31.85
as 6 P2 Memasang dinding bata merah 1/2 9.10 3.50 1.00 31.85 RT HM-C.2.90.2,
as 7 P2 Memasang dinding bata merah 1/2 9.10 3.50 1.00 31.85
REKAP
PC Plesteran PC 1 : PP : 4, tebal 15 P2
AC Acian semen
12 2.15 0.90 23.22 62.40 CW/2 4 2.80 1.75 19.60 36.40 222.09
DW/3E 12 2.00 2.20 52.80 100.80
- - BV/2E 2 0.70 1.75 2.45 9.80 72.99
- - - - 156.86
16 2.15 1.20 41.28 88.00 - - 285.09
1 2.15 0.90
1 2.15 1.80 3.87 6.10 - - 95.38
1 2.15 0.75 1.61 5.05 - - 79.12
1 2.15 0.90 1.94 5.20 - - 95.59
2.15 - - - - 95.22
1 2.15 1.80 3.87 6.10 - - 87.43
1 2.15 1.80 3.87 6.10
1 2.15 0.90 1.94 5.20 - - 135.95
1 2.15 0.90 1.94 5.20 - - 224.53
1 2.15 1.80 3.87 6.10
1 2.15 1.80 3.87 6.10
1 2.15 0.90 1.94 5.20
1 2.15 1.80 3.87 6.10
1 2.15 1.80 3.87 6.10
1 2.15 1.80 3.87 6.10
1 2.15 1.80 3.87 6.10
2.15 - - - - 101.78
2.15 - - - - 69.92
2 2.15 - 8.60 - - 74.06
1 2.15 - 4.30
1 2.15 0.90 1.94 5.20 CW/2 4 2.80 1.75 19.60 36.40 158.15
1 2.15 0.90 1.94 5.20 DW/3E 3 2.00 2.20 13.20 25.20
1 2.15 0.90 1.94 5.20 W/4E 4 2.00 3.35 26.80 42.80
2.15 W/2E 2 2.00 1.58 6.30 14.30
2.15 BV/2E 2 0.70 1.75 2.45 9.80
Perhitungan volume dinding page 470 of 719
(-)
Volume
Pintu Jendela
Jml pj lb Luas Kel Type Jml pj lb Luas Kel
2.15
2.15
2.15
2.15 - - W/3E 2 2.00 2.90 11.60 19.60 113.56
2.15 W/2E1 4 2.00 1.95 15.60 31.60
1 2.15 0.90 1.94 5.20 - - 24.75
1 2.15 0.90 1.94 5.20 - - 111.04
1 2.15 1.80 3.87 6.10
1 2.15 0.75 1.61 5.05 - - 142.18
1 2.15 0.90 1.94 5.20
1 2.15 0.90 1.94 5.20
2.15 - - - - 98.44
2 2.15 0.75 3.23 10.10 - - 85.14
1 2.15 1.80 3.87 6.10
2.15 - - - - 28.52
3 2.15 0.75 4.84 15.15 - - 98.24
1 2.15 1.80 3.87 6.10
2.15 - - - - 98.44
2 2.15 0.75 3.23 10.10 - - 54.05
1 2.15 0.90 1.94 5.20 - - 88.86
1 2.15 0.90 1.94 5.20
1 2.15 0.90 1.94 5.20
1 2.15 0.90 1.94 5.20
4 2.15 0.75 6.45 20.20 - - 121.07
1 2.15 0.90 1.94 5.20
1 2.15 0.90 1.94 5.20
2 2.15 0.90 3.87 10.40
1 2.15 0.90 1.94 5.20
1 2.15 1.80 3.87 6.10 - - 65.59
2 2.15 0.75 3.23 10.10 - - 89.19
2.15 - - - - 28.52
4 2.15 0.75 6.45 20.20 - - 108.09
2.15 - - - - 70.38
5 2.15 0.75 8.06 25.25 - - 173.49
8,396.23
8,396.23
9.73
1.32
1,487.20
### 346.30 863.40
### 346.30 863.40
- - - - 57.84
12 2.15 0.90 23.22 62.40 CW/2 4 4.40 1.75 30.80 49.20 147.10
2.15 DW/3E 12 2.00 3.10 74.40 122.40
2.15 - - - - 20.64
2.15 - - - - 72.24
2.15 - - - - 141.12
1 2.15 0.90 1.94 5.20 - - 284.13
16 2.15 1.20 41.28 88.00
1 2.15 0.90 1.94 5.20
8,875.11
8,875.11
10.16
0.91
1,552.32
### 423.80 1,085.70
### 423.80 1,085.70
Perhitungan volume dinding page 474 of 719
(-)
Volume
Pintu Jendela
Jml pj lb Luas Kel Type Jml pj lb Luas Kel
- - - - 57.84
12 2.15 0.90 23.22 62.40 CW/2 4 4.00 1.75 28.00 46.00 149.90
2.15 DW/3E 12 2.00 3.10 74.40 122.40
2.15 - - - - 10.32
2.15 - - - - 36.12
2.15 - - - - 141.12
1 2.15 0.90 1.94 5.20 - - 284.13
16 2.15 1.20 41.28 88.00
1 2.15 0.90 1.94 5.20
1 2.15 1.80 3.87 6.10 - - 106.65
1 2.15 0.90 1.94 5.20
2.15 - - - - 18.96
2 2.15 0.75 3.23 10.10 - - 91.91
1 2.15 0.90 1.94 5.20 - - 174.63
1 2.15 0.90 1.94 5.20
2.15 - - - - 90.30
1 2.15 1.80 3.87 6.10 - - 93.69
1 2.15 1.80 3.87 6.10
1 2.15 1.80 3.87 6.10 - - 129.65
1 2.15 0.90 1.94 5.20
2.15 - - - - 37.92
1 2.15 0.90 1.94 5.20 - - 291.87
12 2.15 1.20 30.96 66.00
1 2.15 0.90 1.94 5.20
1 2.15 1.20 2.58 5.50
2.15 - - - - 141.12
2.15 - - - - 72.24
9 2.15 0.90 17.42 46.80 CW/2 4 4.00 1.75 28.00 46.00 155.71
2.15 DW/3E 12 2.00 3.10 74.40 122.40
2.15 - - - - 57.84
Perhitungan volume dinding page 475 of 719
(-)
Volume
Pintu Jendela
Jml pj lb Luas Kel Type Jml pj lb Luas Kel
2.15
2.15
2.15 - - W/3E 2 2.00 2.90 11.60 19.60 102.58
2.15 W/2E1 4 2.00 1.95 15.60 31.60
2 2.15 1.20 5.16 11.00 - - 37.41
2 1.25 1.20 3.00 7.40
2.15 - - - - 91.14
4 2.15 0.75 6.45 20.20 - - 159.66
2.15 - - - - 115.50
4 2.15 0.75 6.45 20.20 - - 99.81
2.15 - - - - 52.08
4 2.15 0.75 6.45 20.20 - - 99.81
2.15 - - - - 115.50
3 2.15 0.75 4.84 15.15 - - 101.42
1 2.15 - 4.30
2 2.15 0.90 3.87 10.40 - - 58.20
1 2.15 0.90 1.94 5.20
1 2.15 0.90 1.94 5.20
2 2.15 0.90 3.87 10.40 - - 165.08
6 2.15 0.75 9.68 30.30
2 2.15 0.90 3.87 10.40
2.15 - - - - 52.08
2.15 - - - - 10.92
4 2.15 0.75 6.45 20.20 - - 99.81
2.15 - - - - 52.08
4 2.15 0.75 6.45 20.20 - - 99.81
2.15 - - - - 115.50
6 2.15 0.75 9.68 30.30 - - 166.13
1 2.15 0.90 1.94 5.20
1 2.15 0.90 1.94 5.20
1 2.15 0.90 1.94 5.20
1 2.15 0.90 1.94 5.20
2.15 - - - - 71.82
3 2.15 1.20 7.74 16.50 - - 91.04
8,943.69
8,943.69
10.16
0.93
1,552.32
### 417.40 1,051.85
### 417.40 1,051.85
PLAN
- - - - 73.92
- - - - 36.96
- - - - 53.90
1 2.15 1.80 3.87 6.10 - - 23.08
- - - - 36.96
- - - - 107.80
- - - - 73.92
- - - - 31.80
- - - - 10.92
- - - - 31.85
1 2.15 1.80 3.87 6.10 - - 27.98
- - - - 31.85
1,167.32
1,167.32
-
0.06
60.61
12.20 - 12.20
12.20 - 12.20
13.40
30.65
118.81
23.10
52.97
14.45
13.30
13.15
42.17
7.52
36.40
57.06
112.18
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
187.30
19.95
19.95
21.45
21.20
21.50
27.22
21.05
12.55
52.97
13.00
46.65
10.25
10.25
12.70
31.25
8.06
16.12
29.64
7.52
7.50
23.20
38.95
32.85
32.85
30.30
83.65
132.80
1,705.38 406.11
D KETERANGAN
LIST GYPSUM LIST GRC
11 12 13
39.16
12.70
38.58
10.25
10.25
76.10
78.05
21.60
20.31
20.25
33.45
33.45
125.38
28.80
14.85
45.40
132.80
1,402.26 472.38
D KETERANGAN
LIST GYPSUM LIST GRC
11 12 13
39.16
22.10
20.31
28.80
14.85
45.40
132.80
1,396.52 480.98
LUAS PANJANG
No KODE NAMA RUANG RUANG HT - 1
RUANG RUANG M2 M1 30x30
M2
1 2 4 5 6
No KODE NAMA HT - 2 HT - 3* HT - 3
RUANG RUANG 40X40 30x60 60x60
M2 M2 M2
1 2 6
No KODE NAMA * CT - 1 CT - 2
RUANG RUANG SEE 20X20 40X40
DETAIL M2 M2
1 2 7
TYPE LANTAI
No KODE NAMA CT - 3 CT - 4 CT-5
RUANG RUANG 30X30 150X300 100X100
M2 M2 M2
1 2 8
TYPE LANTAI
No KODE NAMA CT - 6 Carpet PLINT CT - 7
RUANG RUANG 100 x 200 covering 50 x 200
M1 M1
1 2 9 10
YPE LANTAI
No KODE NAMA CT - 8 BORDER BORDER
RUANG RUANG 20X25 20 X 40 5 X 20
M2
1 2 11
No KODE NAMA VT - 4 VT * FH
RUANG RUANG VINYL M2
SHEET
1 2 12 13
-
PLINT LANTAI
No KODE NAMA C2 CT - 6 HT* HT**
RUANG RUANG CARPET 200 x 150 M1 M1
M1 10X60 10X30
1 2 14
PENGECATAN
No KODE NAMA
RUANG RUANG P-1 P-2 P-3
1 2
R. VVIP -1 52.70
R. VVIP-2 52.70
R. HIGH CARE
R. VVIP -1
R. VVIP-2
R. HIGH CARE
R. VVIP -1
R. VVIP-2
R. HIGH CARE 47.91
R. VVIP -1
R. VVIP-2
R. HIGH CARE
R. VVIP -1
R. VVIP-2
R. HIGH CARE
R. VVIP -1
R. VVIP-2
R. HIGH CARE
R. VVIP -1
R. VVIP-2
R. HIGH CARE
R. VVIP -1 32.85
R. VVIP-2 32.85
R. HIGH CARE 30.30
R. VVIP -1
R. VVIP-2
R. HIGH CARE
R. VVIP -1
R. VVIP-2
R. HIGH CARE
R. VVIP -1
R. VVIP-2
R. HIGH CARE
R. VVIP -1
R. VVIP-2
R. HIGH CARE
RELLING TANGGA
R,. TOILET
R. TOILET VIP
RELLING TANGGA
RELLING TANGGA
R,. TOILET
R. TOILET VIP
RELLING TANGGA
R,. TOILET
R. TOILET VIP
RELLING TANGGA
RELLING TANGGA
R,. TOILET
R. TOILET VIP
RELLING TANGGA
R,. TOILET
R. TOILET VIP
RELLING TANGGA
R,. TOILET
R. TOILET VIP
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA 128.40
BORDES TANGGA
ANAK TANGGA
RELLING TANGGA
R,. TOILET
R. TOILET VIP
R,. TOILET
R. TOILET VIP
RELLING TANGGA
R,. TOILET
R. TOILET VIP
RELLING TANGGA
R,. TOILET
R. TOILET VIP
TOTAL -
TOTAL - - 1,849.06
TOTAL - 144.07 -
TOTAL 629.46 - -
TOTAL 1,311.59 -
TOTAL - 641.46 -
TOTAL - 105.84
FH 157.89 m2
PLINT CT-6 - m2
PLINT HT* m1
Reilling Tangga m1
Hand Reill - m1
Bumper guard 641.46 m1
Partisi Ruang - m2
Cubical Tray - UNIT
Noissing Tangga 105.84 m1
FH
PLINT CT-6
PLINT HT*
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
FH
PLINT CT-6
PLINT HT*
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
FH
PLINT CT-6
PLINT HT*
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
FH
PLINT CT-6
PLINT HT*
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
FH
PLINT CT-6
PLINT HT*
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
FH
PLINT CT-6
PLINT HT*
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
FH
PLINT CT-6
PLINT HT*
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
FH
PLINT CT-6
PLINT HT*
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
FH
PLINT CT-6
PLINT HT*
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
1 2
FH
PLINT CT-6
PLINT HT*
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
FH
PLINT CT-6
PLINT HT*
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
FH
PLINT CT-6
PLINT HT*
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
V-2-020 R. VIP
V-2-021 R. VIP
V-2-022 R. VIP
V-2-023 R. VIP
V-2-024 R. VIP
V-2-33-54 R. VIP
V-2-034-47 R. VIP
V-2-035 S/D 46 R. VIP
V-2-027 R. CORRIDOR
V-2-028 R. CORRIDOR
V-2-029 R. MUSHOLA
V-2-030 R.PANEL
V-2-031 R. SERVICE LIFT
V-2-032 R.DIRTY LINEN
V-2-033 R. DIRTY UTILITY
V-2-034 R. PANTRY
V-2-035 R. ADMINISTRASI KA. RUANG
V-2-036 R. BALKON
V-2-037 R. CORIDOR
V-2-038 R. CORIDOR
V-2-039 R. DACK BETON
V-2-055 R. BALKON
Perhitungan volume lantai page 606 of 719
No KODE NAMA P-10 (…)* Reail guard Relling
RUANG RUANG Tangga
M2
V-2-020 R. VIP
V-2-021 R. VIP
V-2-022 R. VIP
V-2-023 R. VIP
V-2-024 R. VIP
V-2-33-54 R. VIP
V-2-034-47 R. VIP
V-2-035 S/D 46 R. VIP
V-2-027 R. CORRIDOR
V-2-028 R. CORRIDOR
V-2-029 R. MUSHOLA
V-2-030 R.PANEL
V-2-031 R. SERVICE LIFT
V-2-032 R.DIRTY LINEN
V-2-033 R. DIRTY UTILITY
V-2-034 R. PANTRY
V-2-035 R. ADMINISTRASI KA. RUANG
V-2-036 R. BALKON
V-2-037 R. CORIDOR 76.10
V-2-038 R. CORIDOR 78.05
V-2-039 R. DACK BETON
V-2-055 R. BALKON
Perhitungan volume lantai page 607 of 719
No KODE NAMA Hand Bumper Partisi
RUANG RUANG Rill Guard Ruang
M1 M1 M2
V-2-020 R. VIP
V-2-021 R. VIP
V-2-022 R. VIP
V-2-023 R. VIP
V-2-024 R. VIP
V-2-33-54 R. VIP
V-2-034-47 R. VIP
V-2-035 S/D 46 R. VIP
V-2-027 R. CORRIDOR 89.30
V-2-028 R. CORRIDOR
V-2-029 R. MUSHOLA
V-2-030 R.PANEL
V-2-031 R. SERVICE LIFT
V-2-032 R.DIRTY LINEN
V-2-033 R. DIRTY UTILITY
V-2-034 R. PANTRY
V-2-035 R. ADMINISTRASI KA. RUANG
V-2-036 R. BALKON
V-2-037 R. CORIDOR
V-2-038 R. CORIDOR
V-2-039 R. DACK BETON
V-2-055 R. BALKON
Perhitungan volume lantai page 608 of 719
No KODE NAMA Cubical Noissing KET
RUANG RUANG Tray Tangga
M1 M1
V-2-020 R. VIP
V-2-021 R. VIP
V-2-022 R. VIP
V-2-023 R. VIP
V-2-024 R. VIP
V-2-33-54 R. VIP
V-2-034-47 R. VIP
V-2-035 S/D 46 R. VIP
V-2-027 R. CORRIDOR
V-2-028 R. CORRIDOR
V-2-029 R. MUSHOLA
V-2-030 R.PANEL
V-2-031 R. SERVICE LIFT
V-2-032 R.DIRTY LINEN
V-2-033 R. DIRTY UTILITY
V-2-034 R. PANTRY
V-2-035 R. ADMINISTRASI KA. RUANG
V-2-036 R. BALKON
V-2-037 R. CORIDOR
V-2-038 R. CORIDOR
V-2-039 R. DACK BETON
V-2-055 R. BALKON
Perhitungan volume lantai page 609 of 719
LUAS PANJANG
No KODE NAMA RUANG RUANG HT - 1
RUANG RUANG M2 M1 30x30
M2
V-2-056 R. DOCTOR'R OFFICE 19.39 20.31
V-2-057 R. COONSULTATION ROOM 19.41 20.25
V-2-058 R. V V I P-1 53.01 33.45
V-2-059 R. V V I P-2 53.01 33.45
V-2-060 R. BALKON 130.19 125.38
V-2-061 R. BALKON 130.19 125.38
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA 49.18 42.80
BORDES TANGGA 11.22
ANAK TANGGA 33.60 67.20
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
RELLING TANGGA
R,. TOILET
Perhitungan volume lantai page 611 of 719
No KODE NAMA * CT - 1 CT - 2
RUANG RUANG SEE 20X20 40X40
DETAIL M2 M2
V-2-056 R. DOCTOR'R OFFICE
V-2-057 R. COONSULTATION ROOM
V-2-058 R. V V I P-1
V-2-059 R. V V I P-2
V-2-060 R. BALKON
V-2-061 R. BALKON
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
RELLING TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
RELLING TANGGA
R,. TOILET
Perhitungan volume lantai page 613 of 719
TYPE LANTAI
No KODE NAMA CT - 6 Carpet PLINT CT - 7
RUANG RUANG 100 x 200 covering 50 x 200
M1 M1
V-2-056 R. DOCTOR'R OFFICE 20.31
V-2-057 R. COONSULTATION ROOM
V-2-058 R. V V I P-1
V-2-059 R. V V I P-2
V-2-060 R. BALKON 125.38
V-2-061 R. BALKON 125.38
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
RELLING TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
RELLING TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA 49.18
BORDES TANGGA 11.22
ANAK TANGGA 33.60
RELLING TANGGA
R,. TOILET
Perhitungan volume lantai page 616 of 719
PLINT LANTAI
No KODE NAMA C2 CT - 6 HT* HT**
RUANG RUANG CARPET 200 x 150 M1 M1
M1 10X60 10X30
V-2-056 R. DOCTOR'R OFFICE
V-2-057 R. COONSULTATION ROOM
V-2-058 R. V V I P-1
V-2-059 R. V V I P-2
V-2-060 R. BALKON
V-2-061 R. BALKON
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
RELLING TANGGA
R,. TOILET
Perhitungan volume lantai page 617 of 719
No KODE NAMA HS-1 HS **
RUANG RUANG HOSPITAL ( 100 X 300 )
SEKERITING
V-2-056 R. DOCTOR'R OFFICE
V-2-057 R. COONSULTATION ROOM 20.25
V-2-058 R. V V I P-1 33.45
V-2-059 R. V V I P-2 33.45
V-2-060 R. BALKON
V-2-061 R. BALKON
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
RELLING TANGGA
R,. TOILET
Perhitungan volume lantai page 618 of 719
PENGECATAN
No KODE NAMA
RUANG RUANG P-1 P-2 P-3
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA 128.40
BORDES TANGGA
ANAK TANGGA
RELLING TANGGA
R,. TOILET
Perhitungan volume lantai page 619 of 719
No KODE NAMA P-10 (…)* Reail guard Relling
RUANG RUANG Tangga
M2
V-2-056 R. DOCTOR'R OFFICE
V-2-057 R. COONSULTATION ROOM
V-2-058 R. V V I P-1
V-2-059 R. V V I P-2
V-2-060 R. BALKON
V-2-061 R. BALKON
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
R,. TOILET
Perhitungan volume lantai page 620 of 719
No KODE NAMA Hand Bumper Partisi
RUANG RUANG Rill Guard Ruang
M1 M1 M2
V-2-056 R. DOCTOR'R OFFICE
V-2-057 R. COONSULTATION ROOM 20.25
V-2-058 R. V V I P-1 33.45
V-2-059 R. V V I P-2 33.45
V-2-060 R. BALKON
V-2-061 R. BALKON
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
RELLING TANGGA
R,. TOILET
Perhitungan volume lantai page 621 of 719
No KODE NAMA Cubical Noissing KET
RUANG RUANG Tray Tangga
M1 M1
V-2-056 R. DOCTOR'R OFFICE
V-2-057 R. COONSULTATION ROOM
V-2-058 R. V V I P-1
V-2-059 R. V V I P-2
V-2-060 R. BALKON
V-2-061 R. BALKON
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA 67.20
RELLING TANGGA
R,. TOILET
Perhitungan volume lantai page 622 of 719
LUAS PANJANG
No KODE NAMA RUANG RUANG HT - 1
RUANG RUANG M2 M1 30x30
M2
R. TOILET VIP 64.64 132.80
CUBICAL TRAY
CUBICAL TRAY
- 19.68 1,425.18
CUBICAL TRAY
- 117.92 -
CUBICAL TRAY
514.61 - -
CUBICAL TRAY
CUBICAL TRAY
CUBICAL TRAY
- - 109.46
CUBICAL TRAY
- - - -
CUBICAL TRAY
1,085.16 48.20
R. TOILET VIP
CUBICAL TRAY
- - 134.82
CUBICAL TRAY
- 161.86 127.00
CUBICAL TRAY
- 226.39 -
35.70 105.84
FH 109.46 m2
PLINT CT-6 - m2
PLINT HT* - m1
Rail Guard
Reilling Tangga m1
Hand Reill TDK ADA m1
Bumper guard 226.39 m1
Partisi Ruang TDK ADA m2
Perhitungan volume lantai page 636 of 719
No KODE NAMA Cubical Noissing KET
RUANG RUANG Tray Tangga
M1 M1
CT-7 ( 50 X 200 )
CT-8 ( 200 X 250 )
VT-4
V*
HS-1
HT ** ( 100 X 600 )
ASPAL
P-10 (,.)
BORDER 20 X 40
BORDER 5 X 10
FH
PLINT CT-6
PLINT HT*
Rail Guard
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Perhitungan volume lantai page 637 of 719
LUAS PANJANG
No KODE NAMA RUANG RUANG HT - 1
RUANG RUANG M2 M1 30x30
M2
Cubical Tray 35.70 UNIT
Noissing Tangga 105.84 m1
Cubical Tray
Noissing Tangga
1 2
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA 49.18 21.40
BORDES TANGGA 11.22
ANAK TANGGA 33.60 67.20
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA 49.18
BORDES TANGGA 11.22
ANAK TANGGA 33.60
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA 64.20
BORDES TANGGA
ANAK TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA
2 ( UNIT TANGGA )
R.AREA STAIR /TANGGA
BORDES TANGGA
ANAK TANGGA 67.20
CUBICAL TRAY
RELLING TANGGA
RELLING TANGGA ( TENGAH)
R,. TOILET
R. TOILET VIP
R. TOILET VIP PASIEN / KEL.
CUBICAL TRAY
RELLING TANGGA
RELLING TANGGA ( TENGAH)
CUBICAL TRAY
RELLING TANGGA
RELLING TANGGA ( TENGAH)
R,. TOILET
R. TOILET VIP
R. TOILET VIP PASIEN / KEL.
CUBICAL TRAY
RELLING TANGGA
RELLING TANGGA ( TENGAH)
CUBICAL TRAY
RELLING TANGGA
RELLING TANGGA ( TENGAH)
CUBICAL TRAY
RELLING TANGGA
RELLING TANGGA ( TENGAH)
R,. TOILET
R. TOILET VIP
R. TOILET VIP PASIEN / KEL.
CUBICAL TRAY
RELLING TANGGA
RELLING TANGGA ( TENGAH)
R,. TOILET
R. TOILET VIP
R. TOILET VIP PASIEN / KEL.
CUBICAL TRAY
RELLING TANGGA
RELLING TANGGA ( TENGAH)
R,. TOILET
R. TOILET VIP
R. TOILET VIP PASIEN / KEL.
CUBICAL TRAY
ANAK TANGGA
RELLING TANGGA
RELLING TANGGA ( TENGAH)
R,. TOILET
R. TOILET VIP
R. TOILET VIP PASIEN / KEL.
CUBICAL TRAY
R,. TOILET
R. TOILET VIP
R. TOILET VIP PASIEN / KEL.
CUBICAL TRAY
RELLING TANGGA
RELLING TANGGA ( TENGAH)
R,. TOILET
R. TOILET VIP
R. TOILET VIP PASIEN / KEL.
CUBICAL TRAY
RELLING TANGGA
RELLING TANGGA ( TENGAH)
R,. TOILET
R. TOILET VIP
R. TOILET VIP PASIEN / KEL.
- 19.68 1,669.71
- 187.59 -
383.90 - -
- - 10.89
- - - -
1,212.90 48.20
67.41
- 263.57 14.36
- 189.24 -
31.50 105.84 -
FH 10.89 m2
PLINT CT-6 - m2
Rail Guard
Reilling Tangga 28.72 m1
Hand Reill TDK ADA m1
Bumper guard 189.24 m1
Partisi Ruang TDK ADA m2
Cubical Tray 31.50 UNIT
Noissing Tangga 105.84 m1
Perhitungan volume lantai page 703 of 719
No KODE NAMA Cubical Noissing KET
RUANG RUANG Tray Tangga
M1 M1
HS-1
Plint HT*
Plint HT * * ( 100 X 600)
ASPAL
P-10 (,.)
BORDER 20 X 40
BORDER 5 X 10
FH
PLINT CT-6
Rail Guard
Reilling Tangga
Hand Reill
Bumper guard
Partisi Ruang
Cubical Tray
Noissing Tangga
Perhitungan volume lantai page 704 of 719
LUAS PANJANG
No KODE NAMA RUANG RUANG HT - 1
RUANG RUANG M2 M1 30x30
M2
LANTAI ROOF
LANTAI ROOF
LANTAI ROOF
R. LOBBY TANGGA
R. LMR
R. ROOF TANK
LANTAI ROOF
R. LOBBY TANGGA
R. LMR
R. ROOF TANK
LANTAI ROOF
R. LOBBY TANGGA
R. LMR
R. ROOF TANK
LANTAI ROOF
R. LOBBY TANGGA
R. LMR
R. ROOF TANK
LANTAI ROOF
R. LOBBY TANGGA
R. LMR 33.83
R. ROOF TANK 81.55
115.38
FH
LANTAI ROOF
LANTAI ROOF
R. LOBBY TANGGA
R. LMR
R. ROOF TANK
LANTAI ROOF
R. LOBBY TANGGA
R. LMR 70.83
R. ROOF TANK
70.83
P-3
LANTAI ROOF
R. LOBBY TANGGA
R. LMR 23.61
R. ROOF TANK 37.4
61.01
P-10
LANTAI ROOF
R. LOBBY TANGGA
R. LMR
R. ROOF TANK
LANTAI ROOF
R. LOBBY TANGGA
R. LMR
R. ROOF TANK
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
TOTAL - B Err:509