Boq Landev 1C: Uraian Satuan Divisi 1. Umum No. Mata Pembayaran

BoQ Landev 1C
NAMA paket
NOMOR KONTRAK
SUMBER DANA
NILAI KONTRAK
LAND DEVELOPMENT SUB - WP 1C
HK.02.01/Cb24.6.4/052.1
APBN
No. Mata Uraian Satuan Volume

Pembayaran
DIVISI 1. UMUM
Mobilisasi LS
1.2 1.00
1.20.(1) Pengeboran, termasuk SPT dan Laporan M1 60.00
1.20.(2) Sondir termasuk Laporan M1 60.00
DIVISI 2. DRAINASE
2.1.(1) Galian untuk Selokan Drainase dan Saluran Air M3 22,549.23

2.3. (21) Gorong-gorong Kotak Beton Bertulang, ukuran dalam 200 cm x 200 cm (Mutu beton fc 30 Mpa) M1 2,728.00
galian m3 12,276.00
Backfill m3 1,364.00
box culvert 2000 x 2000 mm x1000 mm pcs 22,549.23
mob demob box culvert pcs 2,728.00
install 3-5 TON PCS 2,728.0
2.3.(26) Saluran berbentuk U Tipe DS 3 M1 22,769.22
DIVISI 3. PEKERJAAN TANAH DAN GEOSINTETIK
3.1.(1) Galian Biasa M3 1,641,017.39

3.2.(1a) Timbunan Biasa dari sumber galian M3 542,008.57
3.2.(1b) Timbunan Biasa dari Hasil Galian M3 410,254.35
3.3.(1) Penyiapan Badan Jalan M2 556,939.95
3.4.(2) Pemotongan Pohon Pilihan diameter 15 30 cm Buah 417,704.97
3.5. (2c) Geotekstil Separator Kelas 3 M2 200,828.00
DIVISI 5. PERKERASAN BERBUTIR
5.1.(2) Lapis Pondasi Agregat Kelas B M3 55,354.45
DIVISI 7. STRUKTUR
7.1. (7a) Beton strukur, fc20 MPa (K-225) M3 352.66

7.1.(10) Beton, fc10 Mpa (K-125) M3 136.40
7.3.(3) Baja T ulangan Sirip BjTS 420A Kg 35,265.63
7.16.(3b) Pipa Drainase PVC diameter 50 mm (2) M1 366.00
DIVISI 9. PEKERJAAN HARIAN DAN LAIN-LAIN
9.2.(22A) Stabilisasi dengan Tanaman M2 117,443.92

117,443.92
117,443.92
TOTAL
PPN
TOTAL+PPN
Sepaku, 24 Februari 2023
Adrihadi
Project Manager
MATERIAL UPAH ALAT TC
Harga Satuan (Rp) Jumlah Harga (Rp)
0.00 -
0.00 -
0.00 -
B1026 0.00 2,594.11 17,232.03 10,632.10 30,458.24 686,809,878.1
1.00 9,000,000.00 102,845.07 591,456.84 166,273.84 9,860,575.75 26,899,650,644.7
4.50 B1026 0.00 11,673.51 77,544.11 47,844.46
0.50 B1023 0.00 1,828.70 11,055.58 9,143.67
1.00 9,000,000.00
1.0 B1044 0.00 44,671.43 251,428.57 54,642.86
1.0 B1044 0.00 44,671.43 251,428.57 54,642.86
0.00 -
B1026 0.00 2,594.11 17,232.03 10,632.10 30,458.24 49,982,502,888.8

B1023 0.00 3,657.40 22,111.16 18,287.34 44,055.90 23,878,676,934.5
B1023 0.00 3,657.40 22,111.16 18,287.34 44,055.90 18,074,125,810.6
B1021 0.00 793.31 5,710.96 4,156.65 10,660.92 5,937,490,786.6
B1025 0.00 88,230.36 17,500.00 17,517.86 123,248.21 51,481,391,650.8
D1051 14,600.00 15,086.11 55.56 0.00 29,741.67 5,972,959,433.3
B1049 444,000.00 6,612.16 34,922.99 25,587.26 511,122.41 28,292,899,855.2
D1017 978,500.00 201,411.00 56,500.00 0.00 1,236,411.00 436,032,703.3

D1021 772,500.00 201,411.00 56,500.00 0.00 1,030,411.00 140,548,060.4
E1001 10,035.00 5,873.60 300.00 0.00 16,208.60 571,606,560.9
D1040 35,833.33 0.00 0.00 0.00 35,833.33 13,115,000.0
26,982.57 3,168,938,230.8
B1047 11,869.57 15,008.00 105.00 0.00 26,982.57
215,536,748,438
-
-
CODE PRICE SCOPE OF WORK UNIT
A PEKERJAAN BONGKARAN
B PEKERJAAN TANAH
B1001 Pas.Bouwplank T.0,50m m'
B1003 Stripping Tanah ± 10 cm manual m2
B1004 Stripping Tanah ± 10 cm m2
B1005 Galian Tanah Lunak Dalam Max 1,00m m3
B1007B Galian Tanah Lunak Dalam Max 4,00m m3
B1007C Galian Tanah Lunak Dalam Max 6,00m m3
B1008 Galian Tanah Keras Dalam Max 1,00m m3
B1011 Galian Tanah (Alat) m3
B1012 Galian Tanah (dgn Alat Excavator PC200) m3
B1013 Urugan Tanah Kembali m3
B1014 Urugan Tanah Kembali (Alat) m3
B1015 Urugan Tanah (Alat) m3
B1016 Pemadatan Tanah (dgn Mesin Stamper) m2
B1017 Urugan dan Pemadatan Tanah (dgn Mesin Stamper) m2
B1018 Urugan Pasir Urug m3
B1019 Urugan Pasir Extra Beton m3
B1020 Urugan Sirtu m3
B1021 LAND DEVELOPMENT, TOP SOIL GRUBBING m2
B1023 BACK-FILLING AND COMPACTION, MACHINE m3
B1023A COMPACTION, MACHINE M2
B1024 DISPOSAL, MACHINE m3
B1025 LAND DEVELOPMENT, LOGGING BATANG
B1022 EXCAVATION, MACHINE NORMAL SOIL 0-2 M EXCLUDE m3
B1026 EXCAVATION, MACHINE NORMAL SOIL INCLUDE DEWATERING 0-2M m3
B1027 EXCAVATION, MACHINE RIPPING ROCK 0-2M EXCLUDE DEWATERING m3
B1028 EXCAVATION, MACHINE RIPPING ROCK 0-2M INCLUDE DEWATERING m3
B1030 EXCAVATION, MACHINE NORMAL SOIL 2-4 M INCLUDE m3
B1039 PC, PRECAST CONCRETE INSTALLATION 0-3 TON EA
B1059 PC, PRECAST CONCRETE INSTALLATION over 40 TON EA
B1043 GRAVEL PAVING m2
B1045 FINE AGGREGATE BEDDING & COMPACTION m3

B1046 COARSE AGGREGATE BED & COMPACT m3
B1047 SLOPE PROTECT, REVEGETATION MAT LAYING m2
B1048 TURF m2
B1049 BASE & SUBBASE COURSE m3
B1050 BASE & SUBBASE COURSE (200 mm thick) m2
B1054 ASPHALT, TACK COATING m2
B1055 ASPHALT, PRIME COATING m2
B1056 ASPHALT, BINDER COURSE m2
B1057 ASPHALT, WEARING COURSE m2
B2-1001 Sheet Waterproofing m2
B1058 Install manhole Ea
C PEKERJAAN PONDASI
C1001 Pondasi Batu Kali 1:8 m3
C1006 Pas.Rollag Bataco Semen 1:4 m3
C1008 Pas.Rollag Batu Bata 1:4 m3
C1010 Pas.Rollag Batu Bata Press 1:4 m3
C1014 Pas.Rollag Celcon Blok T.10cm 1:4 m3
C1016 Pas.Rollag Celcon Blok T.7,5cm 1:4 m3
C1018 Pondasi Tiang Pancang m'
C1019 Pekerjaan Jasa Pemancangan Square Pile 30x30 m'
C1020 Pekerjaan Jasa Pemancangan Pipa Baja dia. 400 m'
C1022 Potong Kepala Tiang pancang 30x30 cm m'
C1023 Potong kepala pancang Pipa Baja d 600mm-12mm m'
C1025 Pekerjaan Jasa Pemancangan Square Pile 30x30 + Potong Kepala Pancang m'
C1026 Pekerjaan Jasa Pemancangan Pipa Baja dia. 400 + Potong Kepala Pancang m'
C1027 Pekerjaan Jasa Pemancangan Pipa Baja dia. 600 + Potong Kepala Pancang m'
C1028 CRUSHED STONE 0
C1029 PVC WATER STOP 150 mm m'
B1-1001 PE film layering m2
B1-1002 Geomembran High Density Polyethylene m2
C1031 building modular H MAX 3 m m2
C1032 building modular HMAX 4m m2
C1033 CONTAINER MODULAR 20 FEET M2
C1031A building modular H MAX 3 m WITH FIRE ALARM m2
D PEKERJAAN BETON
D1001 Spesi 1:3 m3
D1002 Spesi 1:4 m3
D1003 Spesi 1:5 m3
D1004 Spesi 1:6 m3
D1005 Beton Lantai Kerja T.2,5cm m2
D1006 Beton Lantai Kerja T.5cm m2
D1007 Beton Lantai Kerja T.6cm m2
D1008 Beton Lantai Kerja T.7,5cm m2
D1009 Beton 1PC : 1,5PS : 2,5SP m3
D1010 Beton 1PC : 2PS : 3SP m3
D1012 Beton Ready Mix K.400 m3
E1001 Pembesian Polos kg
D1022 Beton Site Mix K.100 m3
D1033 CONCRETE WORK, PIPE SLEEVE INSTALLATION 0-100mm ea
D1033A CONCRETE WORK, PIPE SLEEVE INSTALLATION 250mm ea
D1033B CONCRETE WORK, PIPE SLEEVE INSTALLATION 600mm ea
D1034 CONCRETE PAVING 150 m3
D1035A CONCRETE PAVING 800 M2
D1037 ROAD WORK, CURB STONE INSTALL m'
D1038 PVC PIPE 4' m1
D1042 pouring concrete with pumpcar m3
D1043 ORDINARY MORTAR 30 mpA m3
D1044 PEMASANGAN FENCE m'
D1045 PEMASANGAN GATE 12M ea
D1046 LADDER INSTALL ton
D1047 LADDER RUNG INSTALL ton
D1048 METAL STAIR WORK, HANDRAIL INSTALL M
D1049 ROAD MARKING m2
D1050 ROAD SAFETY FACILITY INSTALLATION EA
D1051 Geo textile laying m2
D1052 SHEET PROOFING m2
D1053 PROTECTION TILE m2
D1054 PENGECATAN acid proofing M2
D1055 DRAINAGE, WARNING(INDICATE) TAPE M2
D1045A PEMASANGAN GATE 6M ea
D1045B PEMASANGAN GATE 10M ea
D1045C PEMASANGAN GATE 20M ea
E PEKERJAAN PEMBESIAN
E1002 Pembesian Ulir Ton
E1003 Pembesian Ø 8mm kg
E1012 Besi Angkur Sloof / Dowel dia 10mm, 50cm Polos bh
E1015 Besi Angkur Sloof / Dowel dia 10mm, 50cm Ulir bh
E1018 Wiremesh M4-150 (1 Layer) m2
E1037 PC, EMBEDDED STEEL, EMBEDDED PLATE ton
E1034 Joint Installation, Contruction Joint m'
E1035 Joint Installation, Contraction Joint m'
E1036 Joint Installation, Expantion Joint m'
E1035-1 Joint Installation, Contraction Joint m'
E1038 CHECKERED PLATE m2
E1040 SHORTCRETE WORK, SHOTCRETE SPRAY COATING m3
E1041 GRATING INSTALL (M2) 32 x5 m2
E1034B Joint Installation, isolation Joint m'
E1043 FIREPROOFING FOR EQUIPMENT, INTUMESCENT m2
F PEKERJAAN BEKISTING
F1001 Bekisting Pond.Plat Setempat 2xpakai dgn Papan 2/20 m2
F1002 Bekisting Pond.Plat Setempat 2xpakai dgn Triplex 9mm m2
F1004 Bekisting Pond.Plat Jalur 2xpakai dgn Papan 2/20 m2
F1005 Bekisting Pond.Plat Jalur 2xpakai dgn Triplex 9mm m2
F1007 Bekisting Poer 2xpakai dgn Papan 2/20 m2
F1008 Bekisting Poer 2xpakai dgn Triplex 9mm m2
F1010 Bekisting Sloof 2xpakai dgn triplex 18 mm m2
F10101 Bekisting Sloof 2xpakai dgn triplex 18 mm OFF SHORE m2
F1010A Bekisting Sloof 3xpakai dgn triplex 18 mm m2
F1010B Bekisting Sloof 3xpakai dgn triplex 18 mm ROUND m2
F1010C Bekisting Sloof 2xpakai dgn triplex 18 mm m2
F1011 Bekisting Sloof 2xpakai dgn Triplex 9mm m2
F1013 Bekisting Dinding 2xpakai dgn Papan 2/20 m2
F1014 Bekisting Dinding 2xpakai dgn Triplex 9mm m2
F1016 Bekisting Kolom 2xpakai dgn Papan 2/20 m2
F1017 Bekisting Kolom 2xpakai dgn Triplex 9mm m2
F1019 Bekisting Balok 2xpakai dgn Papan 2/20 m2
F1020 Bekisting Balok 2xpakai dgn Triplex 9mm m2
F1022 Bekisting Plat 2xpakai dgn Papan 2/20 m2
F1023 Bekisting Plat 2xpakai dgn Triplex 9mm m2
F1025 Bekisting Tangga 2xpakai dgn Papan 2/20 m2
F1026 Bekisting Tangga 2xpakai dgn Triplex 9mm m2
F1028 Bekisting Beton Praktis m2
G PEKERJAAN BETON
G1001 Rabat Beton T.2,5cm Tanpa Tulangan m2
G1002 Rabat Beton T.5cm Tanpa Tulangan m2
G1005 Rabat Beton T.5cm dgn Wiremesh M5-150 (1 Layer) m2
G1006 Rabat Beton T.7,5cm dgn Wiremesh M5-150 (1 Layer) m2
G1011 Kolom Praktis 10x10cm (4-d8 + d6-200) m'
G1026 Ring Balk Praktis 15x15cm (4-d8 + d6-200) m'
H PEKERJAAN STRUKTUR BAJA

H1001 Pekerjaan Baja HB 400x400x13x21 kg
H1002 Pekerjaan Baja HB 350x350x12x19 m2
H1006 Pekerjaan Baja HB 175x175x7.5x11 m2
H1010 Pekerjaan Baja WF 150x75x5x7 kg
H1011 Pekerjaan Baja WF 200x100x5.5x8 kg
H1019 Pekerjaan Baja L 40x40x4 kg
H1032 Pekerjaan Baja UNP 50x38x5 kg
H1038 Pekerjaan Baja UNP 150x75x6.5 kg
H1044 Pekerjaan Baja CNP 100x50x20x2.3 kg
H1054 Pekerjaan Baja Plate 2mm x 4' x 8' kg
H1070 Pekerjaan Baja Pipa 1/2" Sch 40 tebal 2.8mm kg
H1072 Pekerjaan Baja Pipa 1" Sch 40 tebal 3.4mm kg
H1073 Pekerjaan Baja Pipa 1-1/4" Sch 40 tebal 3.6mm kg
H1078 Pekerjaan Baja Pipa 4" Sch 40 tebal 6mm kg
I PEKERJAAN PASANG ANGKUR DAN BAUT

I1001 Pasang Angkur M30 x 625 x 100mm pcs
I1009 Pasang Baut 8.8 M6-50mm pcs
I1018 Pasang Angkur M64x 800 x 100mm pcs
I1020 #N/A #N/A
J PEKERJAAN PASANGAN DINDING

J1001 Pas.Bataco Semen 1:3 m2
J1005 Pas.Batu Bata Tebal 1/2 Batu 1:3 m2
J1009 Pas.Batu Bata Press Tebal 1/2 Batu 1:3 m2
J1013 Pas.Celcon Blok T.10cm 1:3 m2
J1017 Pas.Celcon Blok T.7,5cm 1:3 m2
K PEKERJAAN PELAPIS DINDING

K1001 Plesteran Bata 1:3 T.1,5cm m2
K1005 Plesteran Beton 1:3 T.1,5cm m2
K1013 Acian Plesteran m2
K1014 Sekonengan Sudut Dinding m'
K1015 Tali Air Keliling Kusen m'
K1016 Tali Air Lekuk Dinding m'
K1017 Plesteran Dudukan Kusen m'
K1018 BITUMENOUS PROOFING m2
K1019 EPOXY PROOFING m2
K1020 ALKALI-RESISTANT PROOFING m2
L PEKERJAAN PASANGAN FINISH LANTAI

L1 FINISH LANTAI KERAMIK TILE
L1-1001 Pas. Keramik Lantai 20x20 ex. Roman Keramik m2
L1-1006 Pas. Plint Keramik Lantai 10x20 ex. Roman Keramik m'
L2 FINISH LANTAI HOMOGENOUS TILE
L2-1001 Pas. Homogenous Tile 30x30 ex. Roman Granit m2
L2-1005 Pas. Plint Homogenous Tile 30x30 ex. Roman Granit m'
I11001 Sika Grouting m3
N PEKERJAAN GROUNDING
N1001 Grounding & Lightning Work 0.6/1kV, 10mm2 m'
N1009 Pasang couragated steel plate single m'
N1010 Pasang couragated steel plate double m'
N1011 Maintenance of road 0
N1012 Pemasangan Geo cell 0
Harga Satuan Harga Satuan Harga Satuan
Jumlah Harga mandays TC
Material Upah Alat
-
240 33,359 1,250 46,449 no 11,600.0
240 33,359 1,250 34,849 no 20,300.0
- 11,935 3,000 14,935 no -
- 4,951 33,800 45,051 no 6,300.0
- 210,042 6,750 216,792 no -
- 131,013 6,750 137,763 no -
- 238,222 6,750 244,972 1.0556 -
- 297,778 6,750 304,528 1.3194 -
- 397,037 6,750 403,787 1.7593 -
- 131,013 6,750 137,763 no -
- 163,744 6,750 170,494 no -
- 204,652 6,750 211,402 no -
- 19,917 171,010 220,675 no 29,747.6
- 25,497 142,500 201,747 no 33,750.0
- 71,467 - 71,467 no -
- 19,760 151,346 199,664 no 28,557.7
300,000 27,388 206,250 573,013 no 39,375.0
- 7,861 6,000 13,861 no -
420,000 64,267 180,000 664,267 no -
455,000 57,173 - 512,173 no -
437,500 57,173 - 494,673 no -
336,000 71,467 - 407,467 no -
- 793 5,711 10,661 0.0028 4,156.6
- 3,657 22,111 44,056 0.0122 18,287.3
- 399 1,276 2,317 0.0018 642.9
- 1,091 11,298 22,879 0.0079 10,490.5
- 88,230 17,500 123,248 0.4036 17,517.9
- 2,730 14,710 26,553 0.0104 9,113.2
- 2,594 17,232 30,458 0.0093 10,632.1
- 5,688 35,324 67,983 0.0207 26,970.4
- 5,082 41,313 77,861 0.0167 31,465.4
- 2,730 16,179 28,022 0.0104 9,113.2
- 2,747 21,503 37,012 0.0095 12,762.8
- 5,567 50,592 95,000 0.0174 38,841.3
- 4,396 39,818 73,035 0.0141 28,820.7
- 2,393 19,956 34,593 0.0080 12,244.0
- 2,793 23,286 40,367 0.0093 14,287.7
- 11,135 96,809 174,981 0.0359 67,036.8
- 7,435 40,159 76,414 0.0287 28,820.7
- 3,512 29,169 51,844 0.0114 19,163.3
- 17,916 90,284 179,438 0.0693 71,238.2
- 28,057 184,643 254,486 0.1071 41,785.7
- 44,671 251,429 350,743 0.1714 54,642.9
- 81,714 424,286 596,000 0.3143 90,000.0
- 167,290 780,645 1,107,613 0.6452 159,677.4
- 259,300 1,210,000 1,716,800 1.0000 247,500.0
- 311,160 1,452,000 2,060,160 1.2000 297,000.0
44,400 661 3,492 51,112 0.0022 2,558.7
420,000 2,439 8,254 434,883 0.0089 4,190.1

444,000 2,439 8,254 458,883 0.0089 4,190.1
11,870 15,008 105 26,983 0.0744 -
460,800 - - 460,800 - -
444,000 6,612 34,923 511,122 0.0219 25,587.3
88,800 1,322 6,985 102,224 0.0044 5,117.5
133,200 1,984 10,477 153,337 0.0066 7,676.2
44,400 661 3,492 51,112 0.0022 2,558.7
66,600 992 5,238 76,668 0.0033 3,838.1
8,913 1,128 2,452 13,393 0.0040 900.0
8,850 1,128 2,452 13,330 0.0040 900.0
116,150 3,438 22,640 148,348 0.0120 6,120.0
110,400 3,731 24,320 145,471 0.0744 7,020.0
269,947 131,613 - 401,560 0.5875 -
4,500,000 728,029 3,750,000 9,363,743 2.5714 385,714.3
- - -
478,800 279,483 23,750 782,033 no -
762,200 279,483 23,750 1,065,433 no -
831,300 279,483 23,750 1,134,533 no -
899,000 279,483 23,750 1,202,233 no -
984,500 279,483 23,750 1,287,733 no -
1,242,678 441,350 27,875 1,711,903 no -
1,170,178 441,350 27,875 1,639,403 no -
1,190,743 403,774 26,036 1,620,553 no -
1,118,243 403,774 26,036 1,548,053 no -
1,753,922 403,774 26,036 2,183,732 no -
1,681,422 403,774 26,036 2,111,232 no -
1,752,443 403,774 26,036 2,182,253 no -
1,679,943 403,774 26,036 2,109,753 no -
1,269,422 441,350 27,875 1,738,647 no -
1,196,922 441,350 27,875 1,666,147 no -
1,258,636 575,076 34,432 1,868,144 no -
1,186,136 575,076 34,432 1,795,644 no -
192,000 - - 192,000 no -
- 125,000 - 125,000 no -
- 125,000 - 125,000 no -
- 650,000 - 650,000 no -
- 71,467 43,750 121,123 no 5,906.3
56,250 35,733 17,188 109,171 no -
37,500 23,822 11,458 72,781 no -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
432,000 - - 432,000 - -
121,200 18,200 80 139,480 0.0800 -
161,600 18,200 80 179,880 0.0800 -
3,465 4,939 - 8,404 0.0213 -
21,000 11,114 - 32,114 no -
2,242,470 1,025,805 336,297 3,773,879 0.2700 169,308.3
2,626,543 1,326,383 436,489 4,608,820 0.3240 219,404.7
3,122,048 1,702,935 567,645 5,676,450 0.2222 283,822.5
2,557,300 1,054,711 341,353 4,122,671 0.2700 169,308.3
- - -
887,500 - - 887,500 no -
795,000 - - 795,000 no -
722,500 - - 722,500 no -
650,000 - - 650,000 no -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
1,082,500 284,660 142,500 1,509,660 no -
985,000 284,660 142,500 1,412,160 no -
892,500 284,660 142,500 1,319,660 no -
1,019,700 201,411 56,500 1,277,611 no -
946,570 201,411 56,500 1,204,481 0.9030 -
10,035 5,874 300 16,209 no -
1,133,000 201,411 56,500 1,390,911 no -
1,081,500 201,411 56,500 1,339,411 no -
1,030,000 201,411 56,500 1,287,911 no -
978,500 201,411 56,500 1,236,411 no -
927,000 201,411 56,500 1,184,911 - -
875,500 201,411 56,500 1,133,411 no -
824,000 201,411 56,500 1,081,911 no -
772,500 201,411 56,500 1,030,411 0.9030 -
846,107 284,660 44,000 1,174,767 no -
903,085 284,660 44,000 1,231,745 no -
947,274 284,660 44,000 1,275,934 no -
1,000,206 284,660 44,000 1,328,866 no -
1,049,618 284,660 44,000 1,378,278 no -
1,088,230 284,660 44,000 1,416,890 no -
1,111,513 284,660 44,000 1,440,173 no -
1,151,286 284,660 44,000 1,479,946 no -
1,163,668 284,660 44,000 1,492,328 no -
1,210,601 284,660 44,000 1,539,261 no -
1,226,724 284,660 44,000 1,555,384 no -
500,000 4,976 6 504,983 0.0168 -
500,000 25,748 6 525,754 0.0870 -
500,000 370,125 6 870,131 1.2500 -
141,986 30,212 8,475 180,672 0.1355 -
94,657 20,141 5,650 120,448 0.0903 -
75,726 16,113 4,520 96,358 - -
189,314 40,282 11,300 240,896 0.1806 -
40,272 62,794 9,583 114,525 0.2533 1,875.0
120,000 - - 120,000 - -
500,000 - - 500,000 - -
35,833 - - 35,833 - -
2,750,000 - - 2,750,000 - -
1,019,700 201,411 206,500 1,427,611 0.9530 -
1,019,700 - - 1,019,700 - -
492,481 12,852 4,458 509,790 0.0496 -
17,715,255 1,592,100 5,756,000 25,063,355 6.0000 -
32,007,920 113,721 411,143 32,661,356 0.4286 128,571.4
32,007,920 25,512 57,620 32,091,052 0.1060 -
1,350,000 31,842 115,120 1,496,962 0.1200 -
100,000 3,197 205 104,152 0.0167 750.0
907,920 54,310 200 962,430 0.2300 -
14,600 15,086 56 29,742 0.0639 -
95,573 18,392 70,349 184,313 0.0639 -
34,000 8,056 2,260 44,316 0.0639 -
112,500 14,796 67 127,362 0.0422 -
1,100 9,529 67 10,696 0.0422 -
8,861,588 1,592,100 5,756,000 16,209,688 6.0000 -
14,764,033 1,592,100 5,756,000 22,112,133 6.0000 -
29,520,146 1,592,100 5,756,000 36,868,246 6.0000 -
- - -
10,035 5,874 300 16,209 no -
10,035,000 5,873,602 300,000 16,208,602 25.8060 -
11,020 5,874 300 17,193 no -
10,736 5,874 300 16,910 no -
11,217 5,874 300 17,390 no -
10,789 5,874 300 16,962 no -
10,909 5,874 300 17,082 no -
11,108 5,874 300 17,282 no -
11,812 5,874 300 17,985 no -
11,502 5,874 300 17,676 no -
11,186 5,874 300 17,360 no -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
23,761 16,559 1,102 41,422 no -
32,480 16,559 1,102 50,141 no -
44,875 16,559 1,102 62,536 no -
60,529 22,115 1,102 83,747 no -
78,749 22,115 1,102 101,966 no -
99,394 22,115 1,102 122,612 no -
125,012 33,229 1,102 159,343 0.1488 -
191,258 33,229 1,102 225,589 no -
47,523 33,117 2,205 82,844 no -
64,960 33,117 2,205 100,282 no -
89,750 33,117 2,205 125,072 no -
121,058 55,344 2,205 178,607 no -
157,497 55,344 2,205 215,046 no -
198,788 44,231 2,205 245,223 no -
250,024 66,457 2,205 318,686 0.2976 -
382,516 66,457 2,205 451,178 no -
31,700,000 65,286 164,286 31,955,286 0.2571 25,714.3
38,675 29,635 1,500 69,810 0.1307 -
109,638 29,635 1,500 140,772 0.1307 -
245,226 29,635 1,500 276,361 0.1307 -
121,240 29,635 1,500 152,375 0.1307 -
1,215,278 19,382 71,305 1,317,125 0.0744 11,160.7
1,200,000 60,566 250,531 1,511,097 0.2449 -
1,222,222 381,156 209,978 1,813,356 1.3333 -
1,444,444 381,156 209,978 2,035,578 1.3333 -
241,719 29,635 1,500 272,853 0.1307 -
152,418 2,302 9,520 164,240 0.0097 -
#VALUE!
- - -
5,000 88,904 2,542 205,196 no 108,750.0
5,000 88,904 2,542 334,606 no 238,160.0
5,000 88,904 2,542 341,837 no 245,391.0
5,000 88,904 2,542 177,756 no 81,310.0
5,000 88,904 2,542 286,556 no 190,110.0
5,000 88,904 2,542 294,529 no 198,083.0
5,000 88,904 2,542 224,736 no 128,290.0
5,000 88,904 2,542 286,556 no 190,110.0
5,000 88,904 2,542 294,529 no 198,083.0
5,000 88,904 2,542 316,276 0.3920 219,830.0
5,000 127,516 2,542 354,887 - 219,830.0
5,000 88,904 2,542 298,776 0.3920 202,330.0
7,500 111,130 2,542 372,697 0.4900 251,525.0
5,000 88,904 2,542 368,776 0.3920 272,330.0
5,000 88,904 2,542 190,936 no 94,490.0
5,000 88,904 2,542 197,617 no 101,171.5
9,000 100,017 2,542 206,059 no 94,500.0
9,000 100,017 2,542 217,649 no 106,090.0
9,000 100,017 2,542 224,330 no 112,771.5
5,000 100,017 2,542 199,889 no 92,330.0
5,000 100,017 2,542 241,779 no 134,220.0
5,000 100,017 2,542 248,460 no 140,901.5
9,000 100,017 2,542 344,479 no 232,920.0
9,000 100,017 2,542 325,769 no 214,210.0
9,000 100,017 2,542 332,450 no 220,891.5
5,000 100,017 2,542 253,339 no 145,780.0
5,000 88,904 2,542 218,206 no 121,760.0
5,000 88,904 2,542 226,179 no 129,733.0
5,000 185,217 2,542 292,138 no 99,380.0
5,000 185,217 2,542 283,778 no 91,020.0
5,000 185,217 2,542 291,751 no 98,993.0
7,700 39,965 2,542 119,507 no 69,300.0
- - -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - - - #DIV/0! -
- - -
21,540 11,223 - 32,763 no -
21,540 11,223 - 32,763 no -
21,540 11,223 - 32,763 no -
21,537 11,223 - 32,760 no -
21,537 11,223 - 32,760 no -
21,537 11,223 - 32,760 no -
21,537 11,223 - 32,760 no -
21,537 11,223 - 32,760 no -
21,537 11,223 - 32,760 no -
21,537 9,101 - 30,638 no -
21,537 9,101 - 30,638 no -
21,537 9,101 - 30,638 no -
21,537 9,101 - 30,638 no -
21,537 9,101 - 30,638 no -
21,537 9,101 - 30,638 no -
21,537 9,101 - 30,638 no -
21,537 9,101 - 30,638 no -
21,537 9,101 - 30,638 no -
15,962 11,223 - 27,185 no -
15,952 11,223 - 27,175 no -
15,953 11,223 - 27,175 no -
15,946 11,223 - 27,168 no -
15,930 11,223 - 27,152 no -
16,048 11,223 - 27,271 no -
16,048 11,223 - 27,271 no -
16,045 11,223 - 27,268 no -
16,037 11,223 - 27,259 no -
16,037 11,223 - 27,259 no -
16,037 11,223 - 27,259 no -
16,037 11,223 - 27,259 no -
16,037 11,223 - 27,259 no -
9,995 11,223 - 21,218 no -
10,815 11,223 - 22,037 no -
10,803 11,223 - 22,026 no -
14,229 11,223 - 25,452 no -
14,140 11,223 - 25,363 no -
14,140 11,223 - 25,363 no -
14,162 11,223 - 25,384 no -
14,162 11,223 - 25,384 no -
14,162 11,223 - 25,384 no -
14,162 11,223 - 25,384 no -
14,162 11,223 - 25,384 no -
14,162 11,223 - 25,384 no -
19,623 11,223 - 30,846 no -
19,563 11,223 - 30,785 no -
19,513 11,223 - 30,736 no -
19,170 11,223 - 30,393 no -
18,962 11,223 - 30,184 no -
19,381 11,223 - 30,604 no -
19,282 11,223 - 30,505 no -
19,252 11,223 - 30,475 no -
19,213 11,223 - 30,436 no -
19,153 11,223 - 30,376 no -
19,061 11,223 - 30,284 no -
18,813 11,223 - 30,036 no -
18,841 11,223 - 30,063 no -
18,857 11,223 - 30,079 no -
18,806 11,223 - 30,028 no -
18,486 11,223 - 29,709 no -
18,457 11,223 - 29,680 no -
18,453 11,223 - 29,675 no -
18,457 11,223 - 29,680 no -
19,269 11,223 - 30,491 no -
19,253 11,223 - 30,475 no -
19,268 11,223 - 30,490 no -
19,257 11,223 - 30,479 no -
19,282 11,223 - 30,504 no -
19,258 11,223 - 30,480 no -
19,258 11,223 - 30,481 no -
25,139 11,223 - 36,361 no -
25,125 11,223 - 36,348 no -
24,698 11,223 - 35,920 no -
24,874 11,223 - 36,097 no -
25,045 11,223 - 36,268 no -
25,157 11,223 - 36,380 no -
24,055 11,223 - 35,277 no -
25,119 11,223 - 36,342 no -
25,254 11,223 - 36,476 no -
25,260 11,223 - 36,482 no -
25,534 11,223 - 36,756 no -
25,628 11,223 - 36,851 no -
25,627 11,223 - 36,850 no -
25,629 11,223 - 36,852 no -
- - -
330,000 32,495 - 362,495 0.1366 -
228,000 32,495 - 260,495 no -
228,000 32,495 - 260,494.69 0.1366 -
199,700 32,495 - 232,195 0.1366 -
96,000 32,495 - 128,495 no -
96,000 32,495 - 128,495 0.1366 -
82,000 32,495 - 114,495 no -
74,000 32,495 - 106,495 0.1366 -
599 4,037 - 4,635 no -
851 4,037 - 4,887 no -
1,449 4,037 - 5,486 no -
1,869 4,037 - 5,906 no -
2,520 4,037 - 6,557 no -
3,192 4,037 - 7,229 no -
3,549 4,037 - 7,586 no -
4,347 4,037 - 8,384 no -
800,000 32,495 - 832,495 0.1366 -
800,000 32,495 - 832,495 0.1366 -
1,200,000 32,495 - 1,232,495 0.1366 -
#N/A #N/A #N/A #N/A #N/A #N/A
- - -
61,793 47,955 2,325 112,073 no -
60,368 47,955 2,325 110,648 no -
59,252 47,955 2,325 109,532 no -
58,135 47,955 2,325 108,415 no -
74,888 47,955 2,325 125,168 no -
71,095 47,955 2,325 121,375 no -
68,123 47,955 2,325 118,403 no -
65,150 47,955 2,325 115,430 no -
145,781 47,955 2,325 196,061 no -
142,313 47,955 2,325 192,593 no -
139,594 47,955 2,325 189,874 no -
136,875 47,955 2,325 187,155 no -
64,668 47,955 2,325 114,948 no -
63,243 47,955 2,325 113,523 no -
62,127 47,955 2,325 112,407 no -
61,010 47,955 2,325 111,290 no -
61,206 47,955 2,325 111,486 no -
60,143 47,955 2,325 110,423 no -
59,309 47,955 2,325 109,589 no -
58,475 47,955 2,325 108,755 no -
- - -
19,525 71,210 1,000 91,735 no -
17,490 71,210 1,000 89,700 no -
15,895 71,210 1,000 88,105 no -
14,300 71,210 1,000 86,510 no -
19,525 89,013 1,000 109,538 no -
17,490 89,013 1,000 107,503 no -
29,288 71,210 1,000 101,498 no -
26,235 71,210 1,000 98,445 no -
23,843 71,210 1,000 96,053 no -
21,450 71,210 1,000 93,660 no -
29,288 89,013 1,000 119,300 no -
26,235 89,013 1,000 116,248 no -
5,500 52,640 - 58,140 no -
8,250 21,363 - 29,613 no -
5,500 14,242 - 19,742 no -
11,000 14,242 - 25,242 no -
13,313 35,605 500 49,418 no -
150,000 2,798 125 152,923 0.1875 -
240,000 58,608 250 298,858 0.1875 -
41,667 58,608 250 100,525 0.1875 -
- -
- - -
125,885 75,110 4,100 205,095 no -
160,535 55,565 4,100 220,200 no -
158,435 46,304 4,100 208,840 no -
168,935 46,304 4,100 219,340 no -
155,285 46,304 4,100 205,690 no -
12,589 20,655 4,100 37,344 no -
16,054 20,655 4,100 40,809 no -
15,844 20,655 4,100 40,599 no -
16,894 20,655 4,100 41,649 no -
15,529 20,655 4,100 40,284 no -
- - -
343,508 55,565 4,100 403,173 no -
370,535 55,565 4,100 430,200 no -
265,535 55,565 4,100 325,200 no -
265,535 46,304 4,100 315,940 no -
34,351 20,655 4,100 59,106 no -
26,554 20,655 4,100 51,309 no -
9,729,514 27,250,000 925,926 39,109,143 - 1,203,703.7
- - -
84,500 32,059 - 116,559 no 28,000.0
93,300 32,059 - 153,359 no 28,000.0
106,500 32,059 - 166,559 no 28,000.0
126,300 32,059 - 186,359 no 28,000.0
146,100 32,059 - 206,159 no 28,000.0
178,000 32,059 - 238,059 no 28,000.0
238,500 32,059 - 298,559 no 28,000.0
497,000 32,059 - 557,059 no 28,000.0
4,252,677 421,051 44,122 4,747,022 2.0157 29,172.1
14,701,400 837,051 44,122 15,611,745 4.0157 29,172.1
- 422 2,287 3,657 0.0015 948.2
125,000 15,042 4,297 145,394 0.0719 1,054.7
Keterangan : sel ini input dari qty BQ
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
556,939.95
953,626.92
-
-
417,704.97
-
1,675,842.62
-
-
-
-
-
-
-
-
-
-
-
-
-
5,456.00
-
-
-
-
-
-
-
-
117,443.92
-
55,354.45
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
35,265.63
-
-
-
352.66
-
-
-
136.40
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
366.00
-
-
-
-
-
-
-
-
-
-
200,828.00
-
-
-
-
-
-
-
-
-
-
-
-
35,265.63
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
direct worker
Jumlah
No Pekerja direct durasi (bulan) Upah bruto
orang
1 Pekerja 67 12 6,225,625
2 Tukang Batu Kasar 18 12 7,415,625
3 Tukang Besi 11 12 7,415,625
4 Tukang Kayu Kasar 2 12 7,415,625
Kepala Tukang 9 12 8,605,625
Mandor 4 12 9,200,625
Operator 40 12 10,985,625
Driver DT 20 12 8,010,625
Helper 63 12 6,225,625
Flagman 66 12 6,225,625
Tukang chainsaw 116 12 7,415,625
Rigger 1 12 8,010,625
Operator Crane 1 12 12,770,625
98
alat
No alat Jumlah durasi (bulan) harga sewa/ bulan
1 Bar Binder 1 12 9,000,000
2 Bar Cutter 1 12 9,000,000
3 Benang 1 12 750,000
4 Buldozer D65 7 12 127,500,000
Concrete Pump 1 12 120,000,000
Concrete Vibrator 1 12 180,000,000
Dump Truck 19 12 82,500,000
Ember 2 12 150,000
Excavator PC200 24 12 85,500,000
Hand Saw 1 12 2,550,000
Mesin Potong 117 12 2,250,000
Meteran 1 12 1,350,000
Pacul 1 12 750,000
Palu 1 12 2,250,000
Sekop 1 12 1,500,000
Vibroroller 12 ton 9 12 75,000,000
Crane 50 Ton 1 12 198,000,000
Grader 1 12 75,000,000
Misceleneous 33 12 60,000
Pompa submersibel 10 12 1,000,000
bahan
NO Bahan satuan jumlah harga @
1 Batu Kali/Belah m3 - 200,000
2 Pasir Beton m3 - 150,000
3 Semen sak - 100,000
4 Corrugated steel plate 1000x 3.5mm thick m - 3,272,400
5 Corrugated steel plate 2000x 3.5mm thick m - 6,901,200
Mob-demob
Alat 12 20,000,000.00 240,000,000.00
2 20,000,000.00 40,000,000.00
280,000,000.00
Total
5,005,402,500
1,601,775,000
978,862,500
177,975,000
929,407,500
441,630,000
5,273,100,000
1,922,550,000
4,706,572,500
4,930,695,000
10,322,550,000
96,127,500
153,247,500
7,764,015,000
Total
108,000,000
108,000,000
9,000,000
10,710,000,000
120,000,000
180,000,000
1,567,500,000
300,000
2,052,000,000
2,550,000
263,250,000
1,350,000
750,000
2,250,000
1,500,000
675,000,000
198,000,000
75,000,000
1,980,000
10,000,000
16,086,430,000
Total
-
-
-
-
-
-
Total Direct 23,850,445,000.00

116,762,239
23,967,207,239
2,463,960,265
26,431,167,504
Page 39 of 357
ID A1017 Spesi 1:3/m3 Keterangan : sel

1 2 3 4 5
Klik & pilih sel kuning di atas untuk melihat AHS
ID Analisa Harga Satuan Pekerjaan Satuan Koefisien Harga Satuan
A PEKERJAAN BONGKARAN
B PEKERJAAN TANAH
Bahan
Kaso 5/7 Borneo m3 0.0040 2,900,000.00
Papan 3/20 Borneo m3 0.0070 3,000,000.00
Paku 5-7cm kg 0.0120 20,000.00
Jumlah.a
Upah
Pekerja MD 0.1000 208,000.00
Tukang Kayu Kasar MD 0.0333 247,000.00
Kepala Tukang MD 0.0111 287,000.00
Mandor MD 0.0037 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0500 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Kaso 5/7 Borneo m3 0.0070 2,900,000.00
Papan 3/20 Borneo m3 0.0070 3,000,000.00
Paku 5-7cm kg 0.0120 20,000.00
Jumlah.a
Upah
Pekerja MD 0.1000 208,000.00
Mandor MD 0.0037 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0500 25,000.00
Jumlah.c
Jumlah.a+b+c
B1003 Stripping Tanah ± 10 cm manual m2

Bahan
Jumlah.a
Upah
Pekerja MD 0.0500 208,000.00
Tukang Batu Kasar MD 0.0000 247,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Blencong bh 0.0500 35,000.00
Pacul bh 0.0500 25,000.00
Jumlah.c
Jumlah.a+b+c
B1004 Stripping Tanah ± 10 cm m2

Bahan
Solar liter 0.2800 22,500.00
Jumlah.a
Upah
Operator MD 0.0080 366,000.00
Driver DT MD 0.0040 267,000.00
Pekerja MD 0.0040 208,000.00
Mandor MD 0.0004 307,000.00
Jumlah.b
Alat Bantu
Excavator PC200 hari 0.0080 2,850,000.00
Dump Truck hari 0.0040 2,750,000.00
Jumlah.c
Jumlah.a+b+c

Upah 1.20
Tukang Gali MD 0.8333 208,000.00
657674563.xlsx
Page 40 of 357

1 2 3 4 5

Mandor MD 0.0417 307,000.00
Jumlah.a
Alat Bantu
Blencong bh 0.0500 35,000.00
Pacul bh 0.0500 25,000.00
Benang glg 0.1500 25,000.00
Jumlah.b
Jumlah.a+b

Upah
Tukang Gali MD 0.4583 208,000.00
Mandor MD 0.0306 307,000.00
Jumlah.a
Alat Bantu
Blencong bh 0.0500 35,000.00
Pacul bh 0.0500 25,000.00
Benang glg 0.1500 25,000.00
Jumlah.b
Jumlah.a+b

Upah
Tukang Gali MD 0.8333 208,000.00
Mandor MD 0.0556 307,000.00
Jumlah.a
Alat Bantu
Blencong bh 0.0500 35,000.00
Pacul bh 0.0500 25,000.00
Benang glg 0.1500 25,000.00
Jumlah.b
Jumlah.a+b
B1007B Galian Tanah Lunak Dalam Max 4,00m m3
Upah
Tukang Gali MD 1.0417 208,000.00
Mandor MD 0.0694 307,000.00
Jumlah.a
Alat Bantu
Blencong bh 0.0500 35,000.00
Pacul bh 0.0500 25,000.00
Benang glg 0.1500 25,000.00
Jumlah.b
Jumlah.a+b
B1007C Galian Tanah Lunak Dalam Max 6,00m m3
Upah
Tukang Gali MD 1.3889 208,000.00
Mandor MD 0.0926 307,000.00
Jumlah.a
Alat Bantu
Blencong bh 0.0500 35,000.00
Pacul bh 0.0500 25,000.00
Benang glg 0.1500 25,000.00
Jumlah.b
Jumlah.a+b

Upah
Tukang Gali MD 0.4583 208,000.00
Mandor MD 0.0306 307,000.00
Jumlah.a
657674563.xlsx
Page 41 of 357

1 2 3 4 5
Alat Bantu
Blencong bh 0.0500 35,000.00
Pacul bh 0.0500 25,000.00
Benang glg 0.1500 25,000.00
Jumlah.b
Jumlah.a+b

Upah
Tukang Gali MD 0.5728 208,000.00
Mandor MD 0.0382 307,000.00
Jumlah.a
Alat Bantu
Blencong bh 0.0500 35,000.00
Pacul bh 0.0500 25,000.00
Benang glg 0.1500 25,000.00
Jumlah.b
Jumlah.a+b

Upah
Tukang Gali MD 0.7159 208,000.00
Mandor MD 0.0477 307,000.00
Jumlah.a
Alat Bantu
Blencong bh 0.0500 35,000.00
Pacul bh 0.0500 25,000.00
Benang glg 0.1500 25,000.00
Jumlah.b
Jumlah.a+b
B1011 Galian Tanah (Alat) m3

Bahan
Solar liter 1.3221 22,500.00
Jumlah.a
Upah
Operator MD 0.0404 366,000.00
Driver DT MD 0.0125 267,000.00
Pekerja MD 0.0025 208,000.00
Mandor MD 0.0042 307,000.00
Jumlah.a
Alat Bantu
Dump Truck hari 0.0125 2,750,000.00
Buldozer D65 hari 0.0154 4,250,000.00
Jumlah.b
Jumlah.a+b
B1012 Galian Tanah (dgn Alat Excavator PC200) m3

Bahan
Solar liter 1.5000 22,500.00
Jumlah.a
Upah
Operator MD 0.0500 366,000.00
Pekerja MD 0.0100 208,000.00
Mandor MD 0.0167 307,000.00
Jumlah.a
Alat Bantu
Jumlah.b
Jumlah.a+b
B1013 Urugan Tanah Kembali m3

Upah
Tukang Gali MD 0.2500 208,000.00
Mandor MD 0.0167 307,000.00
Jumlah.a
Jumlah.a
B1014 Urugan Tanah Kembali (Alat) m3

Bahan
657674563.xlsx
Page 42 of 357

1 2 3 4 5
Solar liter 1.2692 22,500.00

Jumlah.a
Upah
Operator MD 0.0474 366,000.00
Pekerja MD 0.0033 208,000.00
Mandor MD 0.0056 307,000.00
Jumlah.b
Alat Bantu
Buldozer D65 hari 0.0154 4,250,000.00
Vibroroller 12 ton Hari 0.0154 2,500,000.00
Jumlah.c
Jumlah.a+b+c
B1015 Urugan Tanah (Alat) m3

Bahan
Tanah Merah m3 1.2000 250,000.00
Solar liter 1.7500 22,500.00
Jumlah.a
Upah
Operator MD 0.0650 366,000.00
Pekerja MD 0.0050 208,000.00
Mandor MD 0.0083 307,000.00
Jumlah.b
Alat Bantu
Buldozer D65 hari 0.0200 4,250,000.00
Jumlah.c
Jumlah.a+b+c
B1016 Pemadatan Tanah (dgn Mesin Stamper) m2

Upah
Tukang Gali MD 0.0275 208,000.00
Mandor MD 0.0018 307,000.00
Jumlah.a
Alat Bantu
Mesin Stamper hari 0.0200 300,000.00
Jumlah.b
Jumlah.a+b
B1017 Urugan dan Pemadatan Tanah (dgn Mesin Stamper) m2

Bahan
Batu Split m3 1.2000 350,000.00
Jumlah.a
Upah
Tukang Gali MD 0.1250 208,000.00
Mandor MD 0.0417 307,000.00
Operator MD 0.0500 366,000.00
Jumlah.b
Alat Bantu
Mesin Stamper hari 0.1250 300,000.00
Jumlah.c
Jumlah.a+b+c
B1018 Urugan Pasir Urug m3

Bahan
Pasir Urug Darat m3 1.3000 350,000.00
Jumlah.a
Upah
Tukang Gali MD 0.2000 208,000.00
Mandor MD 0.0133 307,000.00
Jumlah.b
Jumlah.a+b
B1019 Urugan Pasir Extra Beton m3

Bahan
Pasir Extra Beton m3 1.2500 350,000.00
Jumlah.a
Upah
657674563.xlsx
Page 43 of 357

1 2 3 4 5
Tukang Gali MD 0.2000 208,000.00

Mandor MD 0.0133 307,000.00
Jumlah.b
Jumlah.a+b
B1020 Urugan Sirtu m3

Bahan
Sirtu m3 1.2000 280,000.00
Jumlah.a
Upah
Tukang Gali MD 0.2500 208,000.00
Mandor MD 0.0167 307,000.00
Jumlah.b
Jumlah.a+b
C PEKERJAAN PONDASI
Bahan
Semen sak 1.8200 100,000.00
Pasir Beton m3 1.2000 150,000.00
Batu Kali/Belah m3 0.5840 200,000.00
Jumlah.a
Upah Pasang
Pekerja MD 1.0000 208,000.00
Mandor MD 0.0083 307,000.00
Jumlah.b
657674563.xlsx
Page 44 of 357

1 2 3 4 5
Alat Bantu
Ember bh 1.0000 5,000.00
Benang glg 0.1500 25,000.00
Pacul bh 0.2000 25,000.00
Sekop bh 0.2000 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 4.4000 100,000.00
Pasir Beton m3 1.4000 150,000.00
Batu Kali/Belah m3 0.5610 200,000.00
Jumlah.a
Upah Pasang
Pekerja MD 1.0000 208,000.00
Mandor MD 0.0083 307,000.00
Jumlah.b
Alat Bantu
Ember bh 1.0000 5,000.00
Benang glg 0.1500 25,000.00
Pacul bh 0.2000 25,000.00
Sekop bh 0.2000 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 5.2000 100,000.00
Pasir Beton m3 1.3500 150,000.00
Batu Kali/Belah m3 0.5440 200,000.00
Jumlah.a
Upah Pasang
Pekerja MD 1.0000 208,000.00
Mandor MD 0.0083 307,000.00
Jumlah.b
Alat Bantu
Ember bh 1.0000 5,000.00
Benang glg 0.1500 25,000.00
Pacul bh 0.2000 25,000.00
Sekop bh 0.2000 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 6.0000 100,000.00
Pasir Beton m3 1.3000 150,000.00
Batu Kali/Belah m3 0.5200 200,000.00
Jumlah.a
Upah Pasang
Pekerja MD 1.0000 208,000.00
Mandor MD 0.0083 307,000.00
Jumlah.b
Alat Bantu
Ember bh 1.0000 5,000.00
Benang glg 0.1500 25,000.00
Pacul bh 0.2000 25,000.00
Sekop bh 0.2000 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 7.0000 100,000.00
Pasir Beton m3 1.2500 150,000.00
Batu Kali/Belah m3 0.4850 200,000.00
Jumlah.a
657674563.xlsx
Page 45 of 357

1 2 3 4 5
Upah Pasang
Pekerja MD 1.0000 208,000.00
Mandor MD 0.0083 307,000.00
Jumlah.b
Alat Bantu
Ember bh 1.0000 5,000.00
Benang glg 0.1500 25,000.00
Pacul bh 0.2000 25,000.00
Sekop bh 0.2000 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 6.0000 100,000.00
Pasir Beton m3 1.3000 150,000.00
Bataco Semen bh 127.9080 3,500.00
Jumlah.a
Upah Pasang
Pekerja MD 1.3954 208,000.00
Mandor MD 0.0310 307,000.00
Jumlah.b
Alat Bantu
Bambu btg 0.2500 25,000.00
Benang glg 0.5488 25,000.00
Ember bh 0.1860 5,000.00
Pacul bh 0.0930 25,000.00
Sekop bh 0.0930 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 5.2000 100,000.00
Pasir Beton m3 1.3500 150,000.00
Bataco Semen bh 127.9080 3,500.00
Jumlah.a
Upah Pasang
Pekerja MD 1.3954 208,000.00
Mandor MD 0.0310 307,000.00
Jumlah.b
Alat Bantu
Bambu btg 0.2500 25,000.00
Benang glg 0.5488 25,000.00
Ember bh 0.1860 5,000.00
Pacul bh 0.0930 25,000.00
Sekop bh 0.0930 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 6.0000 100,000.00
Pasir Beton m3 1.3000 150,000.00
Batu Bata bh 791.4858 500.00
Jumlah.a
657674563.xlsx
Page 46 of 357

1 2 3 4 5
Upah Pasang
Pekerja MD 1.2766 208,000.00
Mandor MD 0.0284 307,000.00
Jumlah.b
Alat Bantu
Bambu btg 0.2500 25,000.00
Benang glg 0.5021 25,000.00
Ember bh 0.1702 5,000.00
Pacul bh 0.0851 25,000.00
Sekop bh 0.0851 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 5.2000 100,000.00
Pasir Beton m3 1.3500 150,000.00
Batu Bata bh 791.4858 500.00
Jumlah.a
Upah Pasang
Pekerja MD 1.2766 208,000.00
Mandor MD 0.0284 307,000.00
Jumlah.b
Alat Bantu
Bambu btg 0.2500 25,000.00
Benang glg 0.5021 25,000.00
Ember bh 0.1702 5,000.00
Pacul bh 0.0851 25,000.00
Sekop bh 0.0851 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 6.0000 100,000.00
Pasir Beton m3 1.3000 150,000.00
Batu Bata Press bh 639.2814 1,500.00
Jumlah.a
Upah Pasang
Pekerja MD 1.2766 208,000.00
Mandor MD 0.0284 307,000.00
Jumlah.b
Alat Bantu
Bambu btg 0.2500 25,000.00
Benang glg 0.5021 25,000.00
Ember bh 0.1702 5,000.00
Pacul bh 0.0851 25,000.00
Sekop bh 0.0851 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 5.2000 100,000.00
Pasir Beton m3 1.3500 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 1.2766 208,000.00
Mandor MD 0.0284 307,000.00
Jumlah.b
657674563.xlsx
Page 47 of 357

1 2 3 4 5
Alat Bantu
Bambu btg 0.2500 25,000.00
Benang glg 0.5021 25,000.00
Ember bh 0.1702 5,000.00
Pacul bh 0.0851 25,000.00
Sekop bh 0.0851 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 6.0000 100,000.00
Pasir Beton m3 1.3000 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 1.2766 208,000.00
Mandor MD 0.0284 307,000.00
Jumlah.b
Alat Bantu
Bambu btg 0.2500 25,000.00
Benang glg 0.5021 25,000.00
Ember bh 0.1702 5,000.00
Pacul bh 0.0851 25,000.00
Sekop bh 0.0851 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 5.2000 100,000.00
Pasir Beton m3 1.3500 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 1.2766 208,000.00
Mandor MD 0.0284 307,000.00
Jumlah.b
Alat Bantu
Bambu btg 0.2500 25,000.00
Benang glg 0.5021 25,000.00
Ember bh 0.1702 5,000.00
Pacul bh 0.0851 25,000.00
Sekop bh 0.0851 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 6.0000 100,000.00
Pasir Beton m3 1.3000 150,000.00
Celcon Blok T.10cm bh 79.0704 6,000.00
Jumlah.a
Upah Pasang
Pekerja MD 1.3954 208,000.00
Mandor MD 0.0310 307,000.00
Jumlah.b
Alat Bantu
Bambu btg 0.2500 25,000.00
Benang glg 0.5488 25,000.00
Ember bh 0.1860 5,000.00
Pacul bh 0.0930 25,000.00
Sekop bh 0.0930 50,000.00
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 48 of 357

1 2 3 4 5

Bahan
Semen sak 5.2000 100,000.00
Pasir Beton m3 1.3500 150,000.00
Celcon Blok T.10cm bh 79.0704 6,000.00
Jumlah.a
Upah Pasang
Pekerja MD 1.3954 208,000.00
Mandor MD 0.0310 307,000.00
Jumlah.b
Alat Bantu
Bambu btg 0.2500 25,000.00
Benang glg 0.5488 25,000.00
Ember bh 0.1860 5,000.00
Pacul bh 0.0930 25,000.00
Sekop bh 0.0930 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 6.0000 100,000.00
Pasir Beton m3 1.3000 150,000.00
Celcon Blok T.7,5cm bh 103.0302 4,500.00
Jumlah.a
Upah Pasang
Pekerja MD 1.8182 208,000.00
Mandor MD 0.0404 307,000.00
Jumlah.b
Alat Bantu
Bambu btg 0.2500 25,000.00
Benang glg 0.7152 25,000.00
Ember bh 0.2424 5,000.00
Pacul bh 0.1212 25,000.00
Sekop bh 0.1212 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 5.2000 100,000.00
Pasir Beton m3 1.3500 150,000.00
Celcon Blok T.7,5cm bh 103.0302 4,500.00
Jumlah.a
Upah Pasang
Pekerja MD 1.8182 208,000.00
Mandor MD 0.0404 307,000.00
Jumlah.b
Alat Bantu
Bambu btg 0.2500 25,000.00
Benang glg 0.7152 25,000.00
Ember bh 0.2424 5,000.00
Pacul bh 0.1212 25,000.00
Sekop bh 0.1212 50,000.00
Jumlah.c
Jumlah.a+b+c
C1018 Pondasi Tiang Pancang m'

Bahan
Tiang Pancang uk. 30x30 m' 1.0000 192,000.00
Jumlah.a
Upah Pasang
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 49 of 357

1 2 3 4 5
C1019 Pekerjaan Jasa Pemancangan Square Pile 30x30 m'

Bahan
Jumlah.a
Upah Pasang
Jasa Pemancangan Square Pile 30x30 m' 1.0000 125,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Jumlah.a
Upah Pasang
Jasa Pemancangan Square Pile 30x30 m' 1.0000 125,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Jumlah.a
Upah Pasang
Jasa Pemancangan Pipa Baja dia. 600 m' 1.0000 650,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c
C1022 Potong Kepala Tiang pancang 30x30 cm m'

Bahan
Solar liter 0.2625 22,500.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0000 208,000.00
Tukang Bobok MD 0.2500 208,000.00
Mandor MD 0.0167 307,000.00
Jumlah.b
Alat Bantu
Genset 5KVA hari 0.2500 100,000.00
Gerinda hari 0.1250 50,000.00
Jack hamer hari 0.1250 100,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Acetyline 25kg tbg 0.0833 375,000.00
Oksigen 25kg tbg 0.2500 100,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0000 208,000.00
Tukang Bobok MD 0.1250 208,000.00
Mandor MD 0.0083 307,000.00
Jumlah.b
Alat Bantu
Tabung Acetylen Hari 0.1250 25,000.00
Tabung Oksigen Hari 0.1250 12,500.00
Cutting Torch 1 paket hari 0.1250 100,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Acetyline 25kg tbg 0.0556 375,000.00
Oksigen 25kg tbg 0.1667 100,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0000 208,000.00
Tukang Bobok MD 0.0833 208,000.00
657674563.xlsx
Page 50 of 357

1 2 3 4 5
Mandor MD 0.0056 307,000.00

Jumlah.b
Alat Bantu
Tabung Acetylen Hari 0.0833 25,000.00
Tabung Oksigen Hari 0.0833 12,500.00
Cutting Torch 1 paket hari 0.0833 100,000.00
Jumlah.c
Jumlah.a+b+c
C1025 Pekerjaan Jasa Pemancangan Square Pile 30x30 + Potong Kepala P m'
Bahan+Upah+Alat
0 0 1.0000 -
0 0 0.1111 -
Jumlah.a
Jumlah.a
C1026 Pekerjaan Jasa Pemancangan Pipa Baja dia. 400 + Potong Kepala P m'
Bahan+Upah+Alat
0 0 1.0000 -
0 0 0.0417 -
Jumlah.a
Jumlah.a
C1027 Pekerjaan Jasa Pemancangan Pipa Baja dia. 600 + Potong Kepala P m'
Bahan+Upah+Alat
0 0 1.0000 -
0 0 0.0357 -
Jumlah.a
Jumlah.a
D PEKERJAAN BETON
D1001 Spesi 1:3 m3
Bahan
Semen sak 7.0000 100,000.00
Pasir Beton m3 1.2500 150,000.00
Jumlah
D1002 Spesi 1:4 m3

Bahan
Semen sak 6.0000 100,000.00
Pasir Beton m3 1.3000 150,000.00
Jumlah
D1003 Spesi 1:5 m3

Bahan
Semen sak 5.2000 100,000.00
Pasir Beton m3 1.3500 150,000.00
Jumlah
D1004 Spesi 1:6 m3

Bahan
Semen sak 4.4000 100,000.00
Pasir Beton m3 1.4000 150,000.00
Jumlah
657674563.xlsx
Page 51 of 357

1 2 3 4 5
D1005 Beton Lantai Kerja T.2,5cm m2 -

Bahan+Upah+Alat
Beton Site Mix 1Pc:3Psr:5Spl m3 0.0275 -
D1006 Beton Lantai Kerja T.5cm m2 -

Bahan+Upah+Alat
D1007 Beton Lantai Kerja T.6cm m2 -

Bahan+Upah+Alat
D1008 Beton Lantai Kerja T.7,5cm m2 -

Bahan+Upah+Alat
D1009 Beton 1PC : 1,5PS : 2,5SP m3

Bahan
Semen sak 7.2000 100,000.00
Pasir Beton m3 0.5500 150,000.00
Batu Split m3 0.8000 350,000.00
Jumlah.a
657674563.xlsx
Page 52 of 357

1 2 3 4 5
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Concrete Mixer hari 0.4000 300,000.00
Vibrator m3 0.4000 50,000.00
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 6.4000 100,000.00
Pasir Beton m3 0.5500 150,000.00
Batu Split m3 0.7500 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Vibrator m3 0.4000 50,000.00
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 4.8000 100,000.00
Pasir Beton m3 0.6500 150,000.00
Batu Split m3 0.9000 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Vibrator m3 0.4000 50,000.00
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Beton Ready Mix K.400 m3 1.0300 990,000.00
Jumlah.a
Upah
Pekerja MD 0.6300 208,000.00
Mandor MD 0.0210 307,000.00
Jumlah.b
Alat Bantu Utama
Concrete Pump hari 0.0125 4,000,000.00
Concrete Vibrator bulan 0.0007 6,000,000.00
Ember bh 0.1250 5,000.00
Pacul bh 0.0250 25,000.00
Sekop bh 0.0250 50,000.00
Jumlah.c
657674563.xlsx
Page 53 of 357

1 2 3 4 5
Jumlah.a+b+c

Bahan
Jumlah.a
Upah
Pekerja MD 0.6300 208,000.00
Mandor MD 0.0210 307,000.00
Jumlah.b
Alat Bantu Utama
Ember bh 0.1250 5,000.00
Pacul bh 0.0250 25,000.00
Sekop bh 0.0250 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Beton Ready Mix K.325 m3 1.0300 1,100,000.00
Jumlah.a
Upah
Pekerja MD 0.6300 208,000.00
Mandor MD 0.0210 307,000.00
Jumlah.b
Alat Bantu Utama
Ember bh 0.1250 5,000.00
Pacul bh 0.0250 25,000.00
Sekop bh 0.0250 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Jumlah.a
Upah
Pekerja MD 0.6300 208,000.00
Mandor MD 0.0210 307,000.00
Jumlah.b
Alat Bantu Utama
Ember bh 0.1250 5,000.00
Pacul bh 0.0250 25,000.00
Sekop bh 0.0250 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Jumlah.a
Upah
Pekerja MD 0.6300 208,000.00
Mandor MD 0.0210 307,000.00
Jumlah.b
657674563.xlsx
Page 54 of 357

1 2 3 4 5
Alat Bantu Utama

Ember bh 0.1250 5,000.00
Pacul bh 0.0250 25,000.00
Sekop bh 0.0250 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Jumlah.a
Upah
Pekerja MD 0.6300 208,000.00
Mandor MD 0.0210 307,000.00
Jumlah.b
Alat Bantu Utama
Ember bh 0.1250 5,000.00
Pacul bh 0.0250 25,000.00
Sekop bh 0.0250 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Jumlah.a
Upah
Pekerja MD 0.6300 208,000.00
Mandor MD 0.0210 307,000.00
Jumlah.b
Alat Bantu Utama
Ember bh 0.1250 5,000.00
Pacul bh 0.0250 25,000.00
Sekop bh 0.0250 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Jumlah.a
Upah
Pekerja MD 0.6300 208,000.00
Mandor MD 0.0210 307,000.00
Jumlah.b
Alat Bantu Utama
Ember bh 0.1250 5,000.00
Pacul bh 0.0250 25,000.00
Sekop bh 0.0250 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Jumlah.a
657674563.xlsx
Page 55 of 357

1 2 3 4 5
Upah
Pekerja MD 0.6300 208,000.00
Mandor MD 0.0210 307,000.00
Jumlah.b
Alat Bantu Utama
Ember bh 0.1250 5,000.00
Pacul bh 0.0250 25,000.00
Sekop bh 0.0250 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Jumlah.a
Upah
Pekerja MD 0.6300 208,000.00
Mandor MD 0.0210 307,000.00
Jumlah.b
Alat Bantu Utama
Ember bh 0.1250 5,000.00
Pacul bh 0.0250 25,000.00
Sekop bh 0.0250 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 4.9400 100,000.00
Pasir Beton m3 0.6207 150,000.00
Batu Split m3 0.7400 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 5.5200 100,000.00
Pasir Beton m3 0.5914 150,000.00
Batu Split m3 0.7496 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
657674563.xlsx
Page 56 of 357

1 2 3 4 5
Jumlah.a+b+c

Bahan
Semen sak 5.9800 100,000.00
Pasir Beton m3 0.5707 150,000.00
Batu Split m3 0.7533 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 6.5200 100,000.00
Pasir Beton m3 0.5429 150,000.00
Batu Split m3 0.7622 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 7.0400 100,000.00
Pasir Beton m3 0.5221 150,000.00
Batu Split m3 0.7637 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 7.4200 100,000.00
Pasir Beton m3 0.4986 150,000.00
Batu Split m3 0.7756 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
657674563.xlsx
Page 57 of 357

1 2 3 4 5

Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 7.6800 100,000.00
Pasir Beton m3 0.4943 150,000.00
Batu Split m3 0.7696 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 8.1200 100,000.00
Pasir Beton m3 0.4886 150,000.00
Batu Split m3 0.7600 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 8.2600 100,000.00
Pasir Beton m3 0.4864 150,000.00
Batu Split m3 0.7563 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 58 of 357

1 2 3 4 5

Bahan
Semen sak 8.7800 100,000.00
Pasir Beton m3 0.4786 150,000.00
Batu Split m3 0.7452 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Semen sak 8.9600 100,000.00
Pasir Beton m3 0.4764 150,000.00
Batu Split m3 0.7407 350,000.00
Jumlah.a
Upah
Pekerja MD 0.9000 208,000.00
Mandor MD 0.0200 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.2000 5,000.00
Pacul bh 0.0200 25,000.00
Sekop bh 0.0200 50,000.00
Jumlah.c
Jumlah.a+b+c
E PEKERJAAN PEMBESIAN
Bahan
Besi Beton kg 1.0500 9,200.00
Kawat Beton kg 0.0150 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0156 208,000.00
Tukang Besi MD 0.0078 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.b
657674563.xlsx
Page 59 of 357

1 2 3 4 5
Alat Bantu
Bar Cutter bulan 0.0000 9,000,000.00
Bar Binder bulan 0.0000 9,000,000.00
Jumlah.c
Jumlah.a+b+c
E1002 Pembesian Ulir Ton

Bahan
1000 Besi Beton kg 1,050.0000 9,200.00
1000 Kawat Beton kg 15.0000 25,000.00
Jumlah.a
Upah Buat & Pasang
1000 0.0156 Pekerja MD 15.6400 208,000.00
1000 0.0078 Tukang Besi MD 7.8200 247,000.00
1000 0.0016 Kepala Tukang MD 1.5640 287,000.00
1000 0.0008 Mandor MD 0.7820 307,000.00
1 Jumlah.b
1 Alat Bantu
1000 ### Bar Cutter bulan 0.0167 9,000,000.00
1000 ### Bar Binder bulan 0.0167 9,000,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Besi Beton dia. 8 batang 0.2218 48,000.00
Kawat Beton kg 0.0150 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0156 208,000.00
Tukang Besi MD 0.0078 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.b
Alat Bantu
Bar Cutter bulan 0.0000 9,000,000.00
Bar Binder bulan 0.0000 9,000,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0150 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0156 208,000.00
Tukang Besi MD 0.0078 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.b
Alat Bantu
Bar Cutter bulan 0.0000 9,000,000.00
Bar Binder bulan 0.0000 9,000,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0150 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0156 208,000.00
Tukang Besi MD 0.0078 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.b
Alat Bantu
Bar Cutter bulan 0.0000 9,000,000.00
Bar Binder bulan 0.0000 9,000,000.00
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 60 of 357

1 2 3 4 5

Bahan
Kawat Beton kg 0.0150 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0156 208,000.00
Tukang Besi MD 0.0078 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.b
Alat Bantu
Bar Cutter bulan 0.0000 9,000,000.00
Bar Binder bulan 0.0000 9,000,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0150 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0156 208,000.00
Tukang Besi MD 0.0078 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.b
Alat Bantu
Bar Cutter bulan 0.0000 9,000,000.00
Bar Binder bulan 0.0000 9,000,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0150 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0156 208,000.00
Tukang Besi MD 0.0078 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.b
Alat Bantu
Bar Cutter bulan 0.0000 9,000,000.00
Bar Binder bulan 0.0000 9,000,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0150 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0156 208,000.00
Tukang Besi MD 0.0078 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.b
Alat Bantu
Bar Cutter bulan 0.0000 9,000,000.00
Bar Binder bulan 0.0000 9,000,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0150 25,000.00
Jumlah.a
Upah Buat & Pasang
657674563.xlsx
Page 61 of 357

1 2 3 4 5
Pekerja MD 0.0156 208,000.00

Tukang Besi MD 0.0078 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.b
Alat Bantu
Bar Cutter bulan 0.0000 9,000,000.00
Bar Binder bulan 0.0000 9,000,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0150 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0156 208,000.00
Tukang Besi MD 0.0078 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.b
Alat Bantu
Bar Cutter bulan 0.0000 9,000,000.00
Bar Binder bulan 0.0000 9,000,000.00
Jumlah.c
Jumlah.a+b+c

Bahan+Upah+Alat
Pembesian dia 10mm 0 0.3085 -

Bahan+Upah+Alat

Bahan+Upah+Alat

Bahan+Upah+Alat

Bahan+Upah+Alat

Bahan+Upah+Alat

Bahan
Wiremesh M4-150 lembar 0.0926 251,000.00
Kawat Beton kg 0.0208 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0441 208,000.00
Tukang Besi MD 0.0220 247,000.00
Mandor MD 0.0022 307,000.00
Jumlah.b
Alat Bantu
Pemotong Besi hari 0.0220 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0325 25,000.00
Jumlah.a
Upah Buat & Pasang
657674563.xlsx
Page 62 of 357

1 2 3 4 5
Pekerja MD 0.0441 208,000.00

Tukang Besi MD 0.0220 247,000.00
Mandor MD 0.0022 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0468 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0441 208,000.00
Tukang Besi MD 0.0220 247,000.00
Mandor MD 0.0022 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0638 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0661 208,000.00
Tukang Besi MD 0.0220 247,000.00
Mandor MD 0.0033 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0833 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0661 208,000.00
Tukang Besi MD 0.0220 247,000.00
Mandor MD 0.0033 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Wiremesh M9-150 lembar 0.0926 1,045,000.00
Kawat Beton kg 0.1054 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0661 208,000.00
Tukang Besi MD 0.0220 247,000.00
Mandor MD 0.0033 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 63 of 357

1 2 3 4 5

Bahan
Kawat Beton kg 0.1301 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.1102 208,000.00
Tukang Besi MD 0.0220 247,000.00
Mandor MD 0.0055 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.1874 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.1102 208,000.00
Tukang Besi MD 0.0220 247,000.00
Mandor MD 0.0055 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0416 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0882 208,000.00
Tukang Besi MD 0.0441 247,000.00
Mandor MD 0.0044 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0651 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0882 208,000.00
Tukang Besi MD 0.0441 247,000.00
Mandor MD 0.0044 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.0937 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.0882 208,000.00
Tukang Besi MD 0.0441 247,000.00
Mandor MD 0.0044 307,000.00
657674563.xlsx
Page 64 of 357

1 2 3 4 5
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.1275 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.1764 208,000.00
Tukang Besi MD 0.0441 247,000.00
Mandor MD 0.0088 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.1665 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.1764 208,000.00
Tukang Besi MD 0.0441 247,000.00
Mandor MD 0.0088 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.2108 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.1323 208,000.00
Tukang Besi MD 0.0441 247,000.00
Mandor MD 0.0066 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.2602 25,000.00
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.2205 208,000.00
Tukang Besi MD 0.0441 247,000.00
Mandor MD 0.0110 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c

Bahan
Kawat Beton kg 0.3747 25,000.00
657674563.xlsx
Page 65 of 357

1 2 3 4 5
Jumlah.a
Upah Buat & Pasang
Pekerja MD 0.2205 208,000.00
Tukang Besi MD 0.0441 247,000.00
Mandor MD 0.0110 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c
F PEKERJAAN BEKISTING
F1001 Bekisting Pond.Plat Setempat 2xpakai dgn Papan 2/20 m2
Bahan
Papan 2/20 Borneo m3 0.0156 3,000,000.00
Kaso 4/6 Borneo m3 0.0375 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 66 of 357

1 2 3 4 5

Bahan
Triplex 9mm lbr 0.2066 100,000.00
Kaso 4/6 Borneo m3 0.0750 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 12mm lbr 0.2066 135,000.00
Kaso 4/6 Borneo m3 0.0750 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
F1004 Bekisting Pond.Plat Jalur 2xpakai dgn Papan 2/20 m2

Bahan
Papan 2/20 Borneo m3 0.0156 3,000,000.00
Kaso 4/6 Borneo m3 0.0119 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 9mm lbr 0.2278 100,000.00
Kaso 4/6 Borneo m3 0.0286 2,900,000.00
Kaso 5/7 Borneo m3 0.0291 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
657674563.xlsx
Page 67 of 357

1 2 3 4 5
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 68 of 357

1 2 3 4 5

Bahan
Triplex 12mm lbr 0.2278 135,000.00
Kaso 4/6 Borneo m3 0.0286 2,900,000.00
Kaso 5/7 Borneo m3 0.0291 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
F1007 Bekisting Poer 2xpakai dgn Papan 2/20 m2

Bahan
Papan 2/20 Borneo m3 0.0156 3,000,000.00
Kaso 4/6 Borneo m3 0.0100 2,900,000.00
Kaso 5/7 Borneo m3 0.0181 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 9mm lbr 0.2278 100,000.00
Kaso 4/6 Borneo m3 0.0286 2,900,000.00
Kaso 5/7 Borneo m3 0.0291 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 12mm lbr 0.2278 135,000.00
Kaso 4/6 Borneo m3 0.0286 2,900,000.00
Kaso 5/7 Borneo m3 0.0291 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
657674563.xlsx
Page 69 of 357

1 2 3 4 5

Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 70 of 357

1 2 3 4 5
F1010 Bekisting Sloof 2xpakai dgn triplex 18 mm m2

Bahan
Triplex 18mm lbr 0.1875 280,000.00
Kaso 5/7 Borneo m3 0.0577 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
F1010A Bekisting Sloof 3xpakai dgn triplex 18 mm m2

Bahan
Triplex 18mm lbr 0.1250 280,000.00
Kaso 5/7 Borneo m3 0.0577 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
F1010B Bekisting Sloof 3xpakai dgn triplex 18 mm ROUND m2

Bahan
Triplex 18mm lbr 0.1500 280,000.00
Kaso 5/7 Borneo m3 0.0723 2,900,000.00
Paku 5-10cm kg 0.3750 20,000.00
Jumlah.a
Upah
Pekerja MD 0.3000 208,000.00
Mandor MD 0.0100 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
F1010C Bekisting Sloof 2xpakai dgn triplex 18 mm m2

Bahan
Triplex 18mm lbr 0.3750 280,000.00
Kaso 5/7 Borneo m3 0.0577 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
657674563.xlsx
Page 71 of 357

1 2 3 4 5
Mandor MD 0.0080 307,000.00

Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
F10101 Bekisting Sloof 2xpakai dgn triplex 18 mm OFF SHORE m2

Bahan
Triplex 18mm lbr 0.1875 280,000.00
Kaso 5/7 Borneo m3 0.0577 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.3442 208,000.00
5.81 Tukang Kayu Kasar MD 0.1721 247,000.00
Mandor MD 0.0115 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 9mm lbr 0.1909 100,000.00
Kaso 4/6 Borneo m3 0.0206 2,900,000.00
Kaso 5/7 Borneo m3 0.0054 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 12mm lbr 0.1909 135,000.00
Kaso 4/6 Borneo m3 0.0206 2,900,000.00
Kaso 5/7 Borneo m3 0.0054 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
F1013 Bekisting Dinding 2xpakai dgn Papan 2/20 m2
657674563.xlsx
Page 72 of 357

1 2 3 4 5
Bahan
Papan 2/20 Borneo m3 0.0025 3,000,000.00
Kaso 4/6 Borneo m3 0.0120 2,900,000.00
Kaso 5/7 Borneo m3 0.0180 2,900,000.00
Paku 5-10cm kg 0.4500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2700 208,000.00
Mandor MD 0.0090 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 73 of 357

1 2 3 4 5

Bahan
Triplex 9mm lbr 0.1909 100,000.00
Kaso 4/6 Borneo m3 0.0120 2,900,000.00
Kaso 5/7 Borneo m3 0.0180 2,900,000.00
Paku 5-10cm kg 0.4500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2700 208,000.00
Mandor MD 0.0090 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 12mm lbr 0.1909 135,000.00
Kaso 4/6 Borneo m3 0.0120 2,900,000.00
Kaso 5/7 Borneo m3 0.0180 2,900,000.00
Paku 5-10cm kg 0.4500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2700 208,000.00
Mandor MD 0.0090 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
F1016 Bekisting Kolom 2xpakai dgn Papan 2/20 m2

Bahan
Papan 2/20 Borneo m3 0.0156 3,000,000.00
Kaso 4/6 Borneo m3 0.0066 2,900,000.00
Kaso 5/7 Borneo m3 0.0091 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2700 208,000.00
Mandor MD 0.0090 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 9mm lbr 0.1909 100,000.00
Kaso 4/6 Borneo m3 0.0306 2,900,000.00
Kaso 5/7 Borneo m3 0.0091 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2700 208,000.00
657674563.xlsx
Page 74 of 357

1 2 3 4 5

Mandor MD 0.0090 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 12mm lbr 0.1909 135,000.00
Kaso 4/6 Borneo m3 0.0306 2,900,000.00
Kaso 5/7 Borneo m3 0.0091 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
657674563.xlsx
Page 75 of 357

1 2 3 4 5
Upah
Pekerja MD 0.2700 208,000.00
Mandor MD 0.0090 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
F1019 Bekisting Balok 2xpakai dgn Papan 2/20 m2

Bahan
Papan 2/20 Borneo m3 0.0237 3,000,000.00
Kaso 5/7 Borneo m3 0.0365 2,900,000.00
Kaso 4/6 Borneo m3 0.0193 2,900,000.00
Paku 5-10cm kg 0.4500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2700 208,000.00
Mandor MD 0.0090 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 9mm lbr 0.1909 100,000.00
Papan 2/20 Borneo m3 0.0111 3,000,000.00
Kaso 5/7 Borneo m3 0.0365 2,900,000.00
Kaso 4/6 Borneo m3 0.0193 2,900,000.00
Paku 5-10cm kg 0.4500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2700 208,000.00
Mandor MD 0.0090 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 12mm lbr 0.1909 135,000.00
Papan 2/20 Borneo m3 0.0111 3,000,000.00
Kaso 5/7 Borneo m3 0.0365 2,900,000.00
Kaso 4/6 Borneo m3 0.0193 2,900,000.00
Paku 5-10cm kg 0.4500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2700 208,000.00
Mandor MD 0.0090 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
657674563.xlsx
Page 76 of 357

1 2 3 4 5
Meteran pcs 0.0083 45,000.00

Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 77 of 357

1 2 3 4 5
F1022 Bekisting Plat 2xpakai dgn Papan 2/20 m2

Bahan
Papan 2/20 Borneo m3 0.0281 3,000,000.00
Kaso 5/7 Borneo m3 0.0146 2,900,000.00
Kaso 4/6 Borneo m3 0.0066 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2700 208,000.00
Mandor MD 0.0090 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 9mm lbr 0.2278 100,000.00
Papan 2/20 Borneo m3 0.0125 3,000,000.00
Kaso 5/7 Borneo m3 0.0146 2,900,000.00
Kaso 4/6 Borneo m3 0.0066 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 12mm lbr 0.2278 135,000.00
Papan 2/20 Borneo m3 0.0125 3,000,000.00
Kaso 5/7 Borneo m3 0.0146 2,900,000.00
Kaso 4/6 Borneo m3 0.0066 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.2400 208,000.00
Mandor MD 0.0080 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
F1025 Bekisting Tangga 2xpakai dgn Papan 2/20 m2

Bahan
Papan 2/20 Borneo m3 0.0281 3,000,000.00
Kaso 5/7 Borneo m3 0.0036 2,900,000.00
Kaso 4/6 Borneo m3 0.0016 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
657674563.xlsx
Page 78 of 357

1 2 3 4 5
Upah
Pekerja MD 0.5000 208,000.00
Mandor MD 0.0167 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 9mm lbr 0.2278 100,000.00
Papan 2/20 Borneo m3 0.0125 3,000,000.00
Kaso 5/7 Borneo m3 0.0073 2,900,000.00
Kaso 4/6 Borneo m3 0.0033 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.5000 208,000.00
Mandor MD 0.0167 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Triplex 12mm lbr 0.2278 135,000.00
Papan 2/20 Borneo m3 0.0125 3,000,000.00
Kaso 5/7 Borneo m3 0.0073 2,900,000.00
Kaso 4/6 Borneo m3 0.0033 2,900,000.00
Paku 5-10cm kg 0.2500 20,000.00
Jumlah.a
Upah
Pekerja MD 0.5000 208,000.00
Mandor MD 0.0167 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
Benang glg 0.0333 25,000.00
Jumlah.c
Jumlah.a+b+c
F1028 Bekisting Beton Praktis m2

Bahan
Papan 2/20 Borneo m3 0.0231 3,000,000.00
Paku 5cm kg 0.1100 20,000.00
Kawat Beton kg 0.2200 25,000.00
Jumlah.a
Upah
Pekerja MD 0.0750 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Hand Saw pcs 0.0083 85,000.00
Palu pcs 0.0083 75,000.00
Meteran pcs 0.0083 45,000.00
657674563.xlsx
Page 79 of 357

1 2 3 4 5
Benang glg 0.0333 25,000.00

Jumlah.c
Jumlah.a+b+c
G PEKERJAAN BETON
Bahan+Upah+Alat
0 0 0.0258 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0515 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0773 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.1030 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0515 -
0 0 1.0000 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0773 -
0 0 1.0000 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.1030 -
0 0 1.0000 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0515 -
0 0 1.0000 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0773 -
0 0 1.0000 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.1030 -
0 0 1.0000 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0100 -
657674563.xlsx
Page 80 of 357

1 2 3 4 5
0 0 0.4000 -
0 0 1.5782 -
0 0 0.7102 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0100 -
0 0 0.4000 -
0 0 2.4660 -
0 0 0.7102 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0100 -
0 0 0.4000 -
0 0 3.5510 -
0 0 0.7102 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0150 -
0 0 0.5000 -
0 0 1.5782 -
0 0 0.9469 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0150 -
0 0 0.5000 -
0 0 2.4660 -
0 0 0.9469 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0150 -
0 0 0.5000 -
0 0 3.5510 -
0 0 0.9469 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0225 -
0 0 0.6000 -
0 0 1.5782 -
0 0 1.1837 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0225 -
0 0 0.6000 -
0 0 2.4660 -
0 0 1.1837 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0225 -
0 0 0.6000 -
0 0 3.5510 -
657674563.xlsx
Page 81 of 357

1 2 3 4 5
0 0 1.1837 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0300 -
0 0 0.7000 -
0 0 1.5782 -
0 0 1.4204 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0300 -
0 0 0.7000 -
0 0 2.4660 -
0 0 1.4204 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0300 -
0 0 0.7000 -
0 0 3.5510 -
0 0 1.4204 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0400 -
0 0 0.8000 -
0 0 1.5782 -
0 0 1.6572 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0400 -
0 0 0.8000 -
0 0 2.4660 -
0 0 1.6572 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0400 -
0 0 0.8000 -
0 0 3.5510 -
0 0 1.6572 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0225 -
0 0 0.3000 -
0 0 1.5782 -
0 0 1.1837 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0225 -
0 0 0.3000 -
0 0 2.4660 -
0 0 1.1837 -
Jumlah.a
657674563.xlsx
Page 82 of 357

1 2 3 4 5
Jumlah.a

Bahan+Upah+Alat
0 0 0.0225 -
0 0 0.3000 -
0 0 3.5510 -
0 0 1.1837 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0300 -
0 0 0.4000 -
0 0 1.5782 -
0 0 1.4204 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0300 -
0 0 0.4000 -
0 0 2.4660 -
0 0 1.4204 -
Jumlah.a
Jumlah.a

Bahan+Upah+Alat
0 0 0.0300 -
0 0 0.7000 -
0 0 3.5510 -
0 0 1.4204 -
Jumlah.a
Jumlah.a
H PEKERJAAN STRUKTUR BAJA

Bahan
Baja HB 400x400x13x21 - 12m batang 0.0005 37,830,851.06
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
657674563.xlsx
Page 83 of 357

1 2 3 4 5

Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
657674563.xlsx
Page 84 of 357

1 2 3 4 5
Tukang Besi MD 0.0060 247,000.00

Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja HB 175x175x7.5x11 - 12m batang 0.0022 8,840,299.19
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja HB 125x125x6.5x9 - 12m batang 0.0037 5,233,808.98
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 85 of 357

1 2 3 4 5

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja WF 150x75x5x7 - 12m batang 0.0063 3,078,711.16
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0067 208,000.00
Tukang Besi MD 0.0067 247,000.00
Mandor MD 0.0011 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0150 208,000.00
200 Tukang Besi MD 0.0050 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja WF 200x100x5.5x8 - 12m batang 0.0041 4,684,039.13
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0067 208,000.00
Tukang Besi MD 0.0067 247,000.00
Mandor MD 0.0011 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0150 208,000.00
Tukang Besi MD 0.0050 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
657674563.xlsx
Page 86 of 357

1 2 3 4 5
Mata Bor bh 0.0040 55,000.00

Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0067 208,000.00
Tukang Besi MD 0.0067 247,000.00
Mandor MD 0.0011 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0150 208,000.00
Tukang Besi MD 0.0050 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja WF 300x150x6.5x9 - 12m batang 0.0024 8,070,621.40
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0067 208,000.00
Tukang Besi MD 0.0067 247,000.00
Mandor MD 0.0011 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0150 208,000.00
Tukang Besi MD 0.0050 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0067 208,000.00
Tukang Besi MD 0.0067 247,000.00
Mandor MD 0.0011 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0150 208,000.00
Tukang Besi MD 0.0050 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
657674563.xlsx
Page 87 of 357

1 2 3 4 5
Upah Fabrikasi
Pekerja MD 0.0067 208,000.00
Tukang Besi MD 0.0067 247,000.00
Mandor MD 0.0011 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0150 208,000.00
Tukang Besi MD 0.0050 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0067 208,000.00
Tukang Besi MD 0.0067 247,000.00
Mandor MD 0.0011 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0150 208,000.00
Tukang Besi MD 0.0050 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0067 208,000.00
Tukang Besi MD 0.0067 247,000.00
Mandor MD 0.0011 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0150 208,000.00
Tukang Besi MD 0.0050 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0067 208,000.00
Tukang Besi MD 0.0067 247,000.00
Mandor MD 0.0011 307,000.00
657674563.xlsx
Page 88 of 357

1 2 3 4 5
Jumlah.b
Upah Erection
Pekerja MD 0.0150 208,000.00
Tukang Besi MD 0.0050 247,000.00
Mandor MD 0.0008 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja Siku L 40x40x4 - 6m batang 0.0723 189,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
657674563.xlsx
Page 89 of 357

1 2 3 4 5
Mandor MD 0.0010 307,000.00

Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 90 of 357

1 2 3 4 5
Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja Siku L 100x100x10 - 6m batang 0.0116 1,185,721.31
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
657674563.xlsx
Page 91 of 357

1 2 3 4 5
Oksigen tbg 0.0020 100,000.00

Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
657674563.xlsx
Page 92 of 357

1 2 3 4 5
Tukang Besi MD 0.0085 247,000.00

Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja UNP 50x38x5 - 6m batang 0.0350 220,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
657674563.xlsx
Page 93 of 357

1 2 3 4 5
Pekerja MD 0.0180 208,000.00

Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
657674563.xlsx
Page 94 of 357

1 2 3 4 5
Jumlah.a+b+c

Bahan
Baja UNP 150x75x6.5 - 6m batang 0.0094 1,266,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja UNP 180x75x7 - 6m batang 0.0082 1,447,050.88
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja UNP 200x80x7.5 - 6m batang 0.0071 1,672,855.92
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
657674563.xlsx
Page 95 of 357

1 2 3 4 5
Mata Gerinda bh 0.0040 250,000.00

Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja CNP 100x50x20x2.3 - 6m batang 0.0430 403,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
657674563.xlsx
Page 96 of 357

1 2 3 4 5
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
657674563.xlsx
Page 97 of 357

1 2 3 4 5
Mandor MD 0.0014 307,000.00

Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
657674563.xlsx
Page 98 of 357

1 2 3 4 5

Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 99 of 357

1 2 3 4 5

Bahan
Baja Plate 2mm lembar 0.0232 722,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja Plate 3mm lembar 0.0155 1,067,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
657674563.xlsx
Page 100 of 357

1 2 3 4 5
Kawat Las kg 0.0020 62,500.00

Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
657674563.xlsx
Page 101 of 357

1 2 3 4 5
Pekerja MD 0.0085 208,000.00

Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
657674563.xlsx
Page 102 of 357

1 2 3 4 5
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
657674563.xlsx
Page 103 of 357

1 2 3 4 5
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
657674563.xlsx
Page 104 of 357

1 2 3 4 5
Baja Pipa 1/2" Sch 40 tebal 2.8mm batang 0.1336 171,000.00

Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja Pipa 3/4" Sch 40 tebal 2.9mm batang 0.1006 227,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja Pipa 1" Sch 40 tebal 3.4mm batang 0.0681 329,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja Pipa 1-1/4" Sch 40 tebal 3.6mm batang 0.0503 449,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
657674563.xlsx
Page 105 of 357

1 2 3 4 5
Acetyline tbg 0.0020 375,000.00

Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja Pipa 1-1/2" Sch 40 tebal 3.7mm batang 0.0427 533,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja Pipa 2" Sch 40 tebal 3.9mm batang 0.0321 712,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja Pipa 2-1/2" Sch 40 tebal 5.2mm batang 0.0192 1,134,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
657674563.xlsx
Page 106 of 357

1 2 3 4 5

Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baja Pipa 3" Sch 40 tebal 5.5mm batang 0.0154 1,479,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c
H1078 Pekerjaan Baja Pipa 4" Sch 40 tebal 6mm kg

Bahan
Baja Pipa 4" Sch 40 tebal 6mm batang 0.0109 2,103,000.00
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
657674563.xlsx
Page 107 of 357

1 2 3 4 5
Tukang Besi MD 0.0060 247,000.00

Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c
657674563.xlsx
Page 108 of 357

1 2 3 4 5

Bahan
Mata Gerinda bh 0.0040 250,000.00
Mata Bor bh 0.0040 55,000.00
Kawat Las kg 0.0020 62,500.00
Oksigen tbg 0.0020 100,000.00
Acetyline tbg 0.0020 375,000.00
Jumlah.a
Upah Fabrikasi
Pekerja MD 0.0085 208,000.00
Tukang Besi MD 0.0085 247,000.00
Mandor MD 0.0014 307,000.00
Jumlah.b
Upah Erection
Pekerja MD 0.0180 208,000.00
Tukang Besi MD 0.0060 247,000.00
Mandor MD 0.0010 307,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Baut Angkur M30 x 625 x 100mm pcs 1.0000 330,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0575 208,000.00
Tukang Besi MD 0.0575 247,000.00
Mandor MD 0.0072 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Jumlah.a
Upah Pasang
Pekerja MD 0.0575 208,000.00
Tukang Besi MD 0.0575 247,000.00
Mandor MD 0.0072 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Jumlah.a
Upah Pasang
Pekerja MD 0.0575 208,000.00
Tukang Besi MD 0.0575 247,000.00
Mandor MD 0.0072 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Jumlah.a
Upah Pasang
Pekerja MD 0.0575 208,000.00
Tukang Besi MD 0.0575 247,000.00
Mandor MD 0.0072 307,000.00
Jumlah.b
Jumlah.a+b
657674563.xlsx
Page 109 of 357

1 2 3 4 5

Bahan
Jumlah.a
Upah Pasang
Pekerja MD 0.0575 208,000.00
Tukang Besi MD 0.0575 247,000.00
Mandor MD 0.0072 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Jumlah.a
Upah Pasang
Pekerja MD 0.0575 208,000.00
Tukang Besi MD 0.0575 247,000.00
Mandor MD 0.0072 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Jumlah.a
Upah Pasang
Pekerja MD 0.0575 208,000.00
Tukang Besi MD 0.0575 247,000.00
Mandor MD 0.0072 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Jumlah.a
Upah Pasang
Pekerja MD 0.0575 208,000.00
Tukang Besi MD 0.0575 247,000.00
Mandor MD 0.0072 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Baut 8.8 M6-50mm pcs 1.0500 570.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0071 208,000.00
Tukang Besi MD 0.0071 247,000.00
Mandor MD 0.0009 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Jumlah.a
Upah Pasang
Pekerja MD 0.0575 208,000.00
Tukang Besi MD 0.0575 247,000.00
Mandor MD 0.0072 307,000.00
Jumlah.b
Jumlah.a+b
657674563.xlsx
Page 110 of 357

1 2 3 4 5

Bahan
Jumlah.a
Upah Pasang
Pekerja MD 0.0575 208,000.00
Tukang Besi MD 0.0575 247,000.00
Mandor MD 0.0072 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Angkur M48x 800 x 100mm pcs 1.0000 1,200,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0575 208,000.00
Tukang Besi MD 0.0575 247,000.00
Mandor MD 0.0072 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Baut 8.8 M6-70mm pcs 1.0500 810.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0071 208,000.00
Tukang Besi MD 0.0071 247,000.00
Mandor MD 0.0009 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Baut 8.8 M8-50mm pcs 1.0500 1,380.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0071 208,000.00
Tukang Besi MD 0.0071 247,000.00
Mandor MD 0.0009 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Baut 8.8 M8-70mm pcs 1.0500 1,780.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0071 208,000.00
Tukang Besi MD 0.0071 247,000.00
Mandor MD 0.0009 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Baut 8.8 M10-50mm pcs 1.0500 2,400.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0071 208,000.00
Tukang Besi MD 0.0071 247,000.00
Mandor MD 0.0009 307,000.00
Jumlah.b
Jumlah.a+b
657674563.xlsx
Page 111 of 357

1 2 3 4 5

Bahan
Baut 8.8 M10-70mm pcs 1.0500 3,040.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0071 208,000.00
Tukang Besi MD 0.0071 247,000.00
Mandor MD 0.0009 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Baut 8.8 M12-50mm pcs 1.0500 3,380.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0071 208,000.00
Tukang Besi MD 0.0071 247,000.00
Mandor MD 0.0009 307,000.00
Jumlah.b
Jumlah.a+b

Bahan
Baut 8.8 M12-70mm pcs 1.0500 4,140.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0071 208,000.00
Tukang Besi MD 0.0071 247,000.00
Mandor MD 0.0009 307,000.00
Jumlah.b
Jumlah.a+b
J PEKERJAAN PASANGAN DINDING

Bahan
Bataco Semen bh 13.7500 3,500.00
Spesi 1:3 Semen sak 0.1078 100,000.00
Pasir Beton m3 0.0193 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:4 Semen sak 0.0924 100,000.00
Pasir Beton m3 0.0200 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
657674563.xlsx
Page 112 of 357

1 2 3 4 5
Sekop bh 0.0100 50,000.00

Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.0801 100,000.00
Pasir Beton m3 0.0208 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:6 Semen sak 0.0678 100,000.00
Pasir Beton m3 0.0216 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Batu Bata bh 77.0000 500.00
Spesi 1:3 Semen sak 0.2870 100,000.00
Pasir Beton m3 0.0513 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Batu Bata bh 77.0000 500.00
Spesi 1:4 Semen sak 0.2460 100,000.00
Pasir Beton m3 0.0533 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
657674563.xlsx
Page 113 of 357

1 2 3 4 5
Mandor MD 0.0050 307,000.00

Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Batu Bata bh 77.0000 500.00
Spesi 1:5 Semen sak 0.2132 100,000.00
Pasir Beton m3 0.0554 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Batu Bata bh 77.0000 500.00
Spesi 1:6 Semen sak 0.1804 100,000.00
Pasir Beton m3 0.0574 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:3 Semen sak 0.2625 100,000.00
Pasir Beton m3 0.0469 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:4 Semen sak 0.2250 100,000.00
657674563.xlsx
Page 114 of 357

1 2 3 4 5
Pasir Beton m3 0.0488 150,000.00

Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.1950 100,000.00
Pasir Beton m3 0.0506 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:6 Semen sak 0.1650 100,000.00
Pasir Beton m3 0.0525 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Celcon blok T.10cm bh 8.5000 6,000.00
Spesi 1:3 Semen sak 0.1078 100,000.00
Pasir Beton m3 0.0193 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
657674563.xlsx
Page 115 of 357

1 2 3 4 5
Jumlah.a+b+c

Bahan
Spesi 1:4 Semen sak 0.0924 100,000.00
Pasir Beton m3 0.0200 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.0801 100,000.00
Pasir Beton m3 0.0208 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:6 Semen sak 0.0678 100,000.00
Pasir Beton m3 0.0216 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:3 Semen sak 0.0805 100,000.00
Pasir Beton m3 0.0144 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
657674563.xlsx
Page 116 of 357

1 2 3 4 5
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:4 Semen sak 0.0690 100,000.00
Pasir Beton m3 0.0150 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.0598 100,000.00
Pasir Beton m3 0.0155 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:6 Semen sak 0.0506 100,000.00
Pasir Beton m3 0.0161 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Benang glg 0.0590 25,000.00
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c
K PEKERJAAN PELAPIS DINDING

Bahan
Spesi 1:3 Semen sak 0.1540 100,000.00
Pasir Beton m3 0.0275 150,000.00
Jumlah.a
657674563.xlsx
Page 117 of 357

1 2 3 4 5
Upah Pasang
Pekerja MD 0.2000 208,000.00
Tukang Batu Halus MD 0.1000 208,000.00
Mandor MD 0.0100 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0500 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:4 Semen sak 0.1320 100,000.00
Pasir Beton m3 0.0286 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.2000 208,000.00
Mandor MD 0.0100 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0500 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.1144 100,000.00
Pasir Beton m3 0.0297 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.2000 208,000.00
Mandor MD 0.0100 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0500 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:6 Semen sak 0.0968 100,000.00
Pasir Beton m3 0.0308 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.2000 208,000.00
Mandor MD 0.0100 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0500 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:3 Semen sak 0.1540 100,000.00
Pasir Beton m3 0.0275 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.2500 208,000.00
657674563.xlsx
Page 118 of 357

1 2 3 4 5

Mandor MD 0.0125 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0500 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:4 Semen sak 0.1320 100,000.00
Pasir Beton m3 0.0286 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.2500 208,000.00
Mandor MD 0.0125 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0500 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:3 Semen sak 0.2310 100,000.00
Pasir Beton m3 0.0413 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.2000 208,000.00
Mandor MD 0.0100 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0500 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:4 Semen sak 0.1980 100,000.00
Pasir Beton m3 0.0429 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.2000 208,000.00
Mandor MD 0.0100 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0500 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.1716 100,000.00
Pasir Beton m3 0.0446 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.2000 208,000.00
657674563.xlsx
Page 119 of 357

1 2 3 4 5
Mandor MD 0.0100 307,000.00

Jumlah.b
Alat Bantu
Ember bh 0.0500 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:6 Semen sak 0.1452 100,000.00
Pasir Beton m3 0.0462 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.2000 208,000.00
Mandor MD 0.0100 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0500 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:3 Semen sak 0.2310 100,000.00
Pasir Beton m3 0.0413 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.2500 208,000.00
Mandor MD 0.0125 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0500 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:4 Semen sak 0.1980 100,000.00
Pasir Beton m3 0.0429 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.2500 208,000.00
Mandor MD 0.0125 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0500 5,000.00
Pacul bh 0.0100 25,000.00
Sekop bh 0.0100 50,000.00
Jumlah.c
Jumlah.a+b+c
K1013 Acian Plesteran m2

Bahan
Semen sak 0.0550 100,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Jumlah.a+b
657674563.xlsx
Page 120 of 357

1 2 3 4 5
K1014 Sekonengan Sudut Dinding m'

Bahan
Semen sak 0.0825 100,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0600 208,000.00
Mandor MD 0.0030 307,000.00
Jumlah.b
Jumlah.a+b
K1015 Tali Air Keliling Kusen m'

Bahan
Semen sak 0.0550 100,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0400 208,000.00
Mandor MD 0.0020 307,000.00
Jumlah.b
Jumlah.a+b
K1016 Tali Air Lekuk Dinding m'

Bahan
Semen sak 0.1100 100,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0400 208,000.00
Mandor MD 0.0020 307,000.00
Jumlah.b
Jumlah.a+b
K1017 Plesteran Dudukan Kusen m'

Bahan
Spesi 1:3 Semen sak 0.1050 100,000.00
Pasir Beton m3 0.0188 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1000 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0250 5,000.00
Pacul bh 0.0050 25,000.00
Sekop bh 0.0050 50,000.00
Jumlah.c
Jumlah.a+b+c
L PEKERJAAN PASANGAN FINISH LANTAI

L1 FINISH LANTAI KERAMIK TILE
Bahan
Keramik Lantai 20x20 ex. Roman m2 1.0500 97,000.00
Spesi 1:5 Semen sak 0.1430 100,000.00
Pasir Beton m3 0.0371 150,000.00
MU-408 Pengisi Nat (Tile Grout) kg 0.2778 15,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.2000 208,000.00
Mandor MD 0.0100 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Mesin Potong hari 0.0500 75,000.00
657674563.xlsx
Page 121 of 357

1 2 3 4 5
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.1430 100,000.00
Pasir Beton m3 0.0371 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.1430 100,000.00
Pasir Beton m3 0.0371 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1250 208,000.00
Mandor MD 0.0042 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.1430 100,000.00
Pasir Beton m3 0.0371 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1250 208,000.00
Mandor MD 0.0042 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.1430 100,000.00
Pasir Beton m3 0.0371 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1250 208,000.00
657674563.xlsx
Page 122 of 357

1 2 3 4 5
Mandor MD 0.0042 307,000.00

Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c
Bahan
Spesi 1:5 Semen sak 0.0143 100,000.00
Pasir Beton m3 0.0037 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0550 208,000.00
Mandor MD 0.0028 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c
Bahan
Spesi 1:5 Semen sak 0.0143 100,000.00
Pasir Beton m3 0.0037 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0550 208,000.00
Mandor MD 0.0028 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c
Bahan
Spesi 1:5 Semen sak 0.0143 100,000.00
Pasir Beton m3 0.0037 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0550 208,000.00
Mandor MD 0.0028 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c
Bahan
Spesi 1:5 Semen sak 0.0143 100,000.00
Pasir Beton m3 0.0037 150,000.00
657674563.xlsx
Page 123 of 357

1 2 3 4 5

Jumlah.a
Upah Pasang
Pekerja MD 0.0550 208,000.00
Mandor MD 0.0028 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c
Bahan
Spesi 1:5 Semen sak 0.0143 100,000.00
Pasir Beton m3 0.0037 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0550 208,000.00
Mandor MD 0.0028 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c
L2 FINISH LANTAI HOMOGENOUS TILE

Bahan
Homogenous Tile 30x30 ex. Roman Granit m2 1.0500 304,259.26
Spesi 1:5 Semen sak 0.1430 100,000.00
Pasir Beton m3 0.0371 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.1430 100,000.00
Pasir Beton m3 0.0371 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
657674563.xlsx
Page 124 of 357

1 2 3 4 5
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.1430 100,000.00
Pasir Beton m3 0.0371 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1500 208,000.00
Mandor MD 0.0050 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Spesi 1:5 Semen sak 0.1430 100,000.00
Pasir Beton m3 0.0371 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.1250 208,000.00
Mandor MD 0.0042 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c
Bahan
Spesi 1:5 Semen sak 0.0143 100,000.00
Pasir Beton m3 0.0037 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0550 208,000.00
Mandor MD 0.0028 307,000.00
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c
Bahan
Spesi 1:5 Semen sak 0.0143 100,000.00
Pasir Beton m3 0.0037 150,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0550 208,000.00
Mandor MD 0.0028 307,000.00
657674563.xlsx
Page 125 of 357

1 2 3 4 5
Jumlah.b
Alat Bantu
Ember bh 0.0200 5,000.00
Pacul bh 0.0100 25,000.00
Jumlah.c
Jumlah.a+b+c
L3 FINISH LANTAI MARMER
B1021 B1021 LAND DEVELOPMENT, TOP SOIL GRUBBING m2

B1021 BAHAN
B1021 Solar liter 0.1847 22,500.00
B1021
B1021 Upah
B1021
Exca Loading unloading
Operator MD 0.0006 366,000.00
B1021 Dozer D65 Operator MD 0.0005 366,000.00
B1021 Dumptruck Driver DT MD 0.0007 267,000.00
B1021 Helper MD 0.0005 208,000.00
B1021 Flagman MD 0.0005 208,000.00
B1021
B1021 Alat
B1021 Excavator PC200 hari 0.0006 2,850,000.00
B1021 Buldozer D65 hari 0.0005 4,250,000.00
B1021 Dump Truck hari 0.0007 2,750,000.00

BAHAN
Solar liter 0.4050 22,500.00
Upah
Operator MD 0.0026 366,000.00
Dumptruck Driver DT MD 0.0027 267,000.00
Helper MD 0.0026 208,000.00
Flagman MD 0.0026 208,000.00
Alat
Dump Truck hari 0.0027 2,750,000.00
B1023 BACK-FILLING AND COMPACTION, MACHINE m3

BAHAN
Solar liter 0.8128 22,500.00
Upah
Operator MD 0.0026 366,000.00
Dozer D65 Operator MD 0.0020 366,000.00
Vibroroller 12 ton
Operator MD 0.0026 366,000.00
Helper MD 0.0026 208,000.00
Flagman MD 0.0026 208,000.00
Alat
Buldozer D65 hari 0.0020 4,250,000.00
B1023A COMPACTION, MACHINE M2

BAHAN
Solar liter 0.0286 22,500.00
Upah
0.2 0.0026 Operator MD 0.0005 366,000.00
0.2 0.0026 Helper MD 0.0005 208,000.00
0.2 0.0026 Flagman MD 0.0005 208,000.00
Alat
0.2 0.0026 Vibroroller 12 ton Hari 0.0005 2,500,000.00
B1024 DISPOSAL, MACHINE m3

BAHAN
657674563.xlsx
Page 126 of 357

1 2 3 4 5
Solar liter 0.4662 22,500.00
Upah
Exca DisposalOperator MD 0.0001 366,000.00
Dozer D65 Operator MD 0.0026 366,000.00
Helper MD 0.0002 208,000.00
Flagman MD 0.0002 208,000.00
Alat
Disposal Excavator PC200 hari 0.0001 2,850,000.00
Buldozer D65 hari 0.0026 4,250,000.00
B1025 B1025 LAND DEVELOPMENT, LOGGING BATANG

B1025 BAHAN
B1025 Solar liter 0.7786 22,500.00
B1025
B1025 Upah
B1025 excavator Operator MD 0.0018 366,000.00
B1025 Driver DT MD 0.0018 267,000.00
B1025 Helper MD 0.2000 208,000.00
B1025 Tukang chainsaw MD 0.1000 247,000.00
B1025 Flagman MD 0.1000 208,000.00
B1025
B1025 Alat
B1025 Excavator PC200 hari 0.0018 2,850,000.00
B1025 Dump Truck hari 0.0018 2,750,000.00
B1025 Mesin Potong hari 0.1000 75,000.00
B1026 EXCAVATION, MACHINE NORMAL SOIL INCLUDE DEWATERING 0- m3

BAHAN
Solar liter 0.4725 22,500.00
Upah
Operator MD 0.0030 366,000.00
Helper MD 0.0021 208,000.00
Flagman MD 0.0011 208,000.00
Alat
Dump Truck hari 0.0031 2,750,000.00
Pompa submersibel hari 0.0021 33,333.33
B1027 EXCAVATION, MACHINE RIPPING ROCK 0-2M EXCLUDE DEWATERm3

BAHAN
Solar liter 1.1987 22,500.00
Upah
EXCA BREAKEROperator MD 0.0052 366,000.00
EXCA LOADING UNLOADING
Operator MD 0.0026 366,000.00
Helper MD 0.0052 208,000.00
Flagman MD 0.0052 208,000.00
Alat
Excavator PC200 BREAKER Hari 0.0052 4,000,000.00
Dump Truck hari 0.0027 2,750,000.00
B1028 EXCAVATION, MACHINE RIPPING ROCK 0-2M INCLUDE DEWATERIm3

BAHAN
Solar liter 1.3985 22,500.00
Upah
Operator MD 0.0030 366,000.00
Helper MD 0.0030 208,000.00
Flagman MD 0.0015 208,000.00
Alat
657674563.xlsx
Page 127 of 357

1 2 3 4 5
Dump Truck hari 0.0031 2,750,000.00


BAHAN
Solar liter 0.4050 22,500.00
Upah
Operator MD 0.0026 366,000.00
Helper MD 0.0026 208,000.00
Flagman MD 0.0026 208,000.00
Alat
Excavator PC200 LONG ARM Hari 0.0026 3,420,000.00
Dump Truck hari 0.0027 2,750,000.00

BAHAN
Solar liter 0.5672 22,500.00
Upah
Operator MD 0.0038 366,000.00
Helper MD 0.0017 208,000.00
Flagman MD 0.0009 208,000.00
Alat
Dump Truck hari 0.0031 2,750,000.00

BAHAN
Solar liter 1.7263 22,500.00
Upah
Operator MD 0.0032 366,000.00
Helper MD 0.0017 208,000.00
Flagman MD 0.0017 208,000.00
Alat
Dump Truck hari 0.0027 2,750,000.00

BAHAN
Solar liter 1.2809 22,500.00
Upah
Operator MD 0.0023 366,000.00
Helper MD 0.0014 208,000.00
Flagman MD 0.0014 208,000.00
Alat
Dump Truck hari 0.0031 2,750,000.00

BAHAN
Solar liter 0.5442 22,500.00
Upah
657674563.xlsx
Page 128 of 357

1 2 3 4 5

Operator MD 0.0037 366,000.00
Helper MD 0.0008 208,000.00
Flagman MD 0.0008 208,000.00
Alat
Dump Truck hari 0.0027 2,750,000.00

BAHAN
Solar liter 0.6350 22,500.00
Upah
Operator MD 0.0043 366,000.00
Helper MD 0.0009 208,000.00
Flagman MD 0.0009 208,000.00
Alat
Dump Truck hari 0.0031 2,750,000.00

BAHAN
Solar liter 2.9794 22,500.00
Upah
Operator MD 0.0121 366,000.00
Helper MD 0.0036 208,000.00
Flagman MD 0.0036 208,000.00
Alat
Dump Truck hari 0.0089 2,750,000.00

BAHAN
Solar liter 1.2809 22,500.00
Upah
Operator MD 0.0023 366,000.00
Helper MD 0.0116 208,000.00
Flagman MD 0.0058 208,000.00
Alat
Dump Truck hari 0.0031 2,750,000.00

BAHAN
Solar liter 0.8517 22,500.00
Upah
Operator MD 0.0060 366,000.00
Helper MD 0.0011 208,000.00
Flagman MD 0.0011 208,000.00
Alat
Dump Truck hari 0.0031 2,750,000.00
657674563.xlsx
Page 129 of 357

1 2 3 4 5

BAHAN
Solar liter 3.1661 22,500.00
Upah
Operator MD 0.0060 366,000.00
Helper MD 0.0301 208,000.00
Flagman MD 0.0150 208,000.00
Alat
Dump Truck hari 0.0031 2,750,000.00

BAHAN
Solar liter 1.8571 22,500.00
Upah
CRANE 50 TON
Operator crane MD 0.0071 426,000.00
Driver DT MD 0.0500 267,000.00
Rigger MD 0.0214 267,000.00
130 Helper MD 0.0214 208,000.00
Flagman MD 0.0071 208,000.00
Alat
Crane 50 Ton Hari 0.0071 6,600,000.00
Dump Truck hari 0.0500 2,750,000.00

BAHAN
Solar liter 4.0000 22,500.00
Upah
CRANE 50 TON
Driver DT MD 0.0857 267,000.00
Rigger MD 0.0857 267,000.00
Helper MD 0.0857 208,000.00
Flagman MD 0.0286 208,000.00
Alat
Crane 50 Ton Hari 0.0286 6,600,000.00
Dump Truck hari 0.0857 2,750,000.00

BAHAN
Solar liter 7.0968 22,500.00
Upah
CRANE 50 TON
Driver DT MD 0.1290 267,000.00
Rigger MD 0.1935 267,000.00
Helper MD 0.1935 208,000.00
Flagman MD 0.0645 208,000.00
Alat
Crane 50 Ton Hari 0.0645 6,600,000.00
Dump Truck hari 0.1290 2,750,000.00

BAHAN
Solar liter 11.0000 22,500.00
Upah
CRANE 50 TON
Driver DT MD 0.2000 267,000.00
Rigger MD 0.3000 267,000.00
Helper MD 0.3000 208,000.00
Flagman MD 0.1000 208,000.00
Alat
657674563.xlsx
Page 130 of 357

1 2 3 4 5
Crane 50 Ton Hari 0.1000 6,600,000.00

Dump Truck hari 0.2000 2,750,000.00

BAHAN
Solar liter 2.4286 22,500.00
Upah
CRANE 50 TON
Driver DT MD 0.0571 267,000.00
Rigger MD 0.0429 267,000.00
Helper MD 0.0429 208,000.00
Flagman MD 0.0143 208,000.00
Alat
Crane 50 Ton Hari 0.0143 6,600,000.00
Dump Truck hari 0.0571 2,750,000.00
B1059 PC, PRECAST CONCRETE INSTALLATION over 40 TON EA

BAHAN
Solar liter 13.2000 22,500.00
Upah
CRANE 50 TON
Driver DT MD 0.2400 267,000.00
Rigger MD 0.3600 267,000.00
Helper MD 0.3600 208,000.00
Flagman MD 0.1200 208,000.00
Alat
Crane 50 Ton Hari 0.1200 6,600,000.00
Dump Truck hari 0.2400 2,750,000.00
B1043 GRAVEL PAVING m2

BAHAN
### Solar liter 0.1137 22,500.00
1.2 Gravel m3 0.1200 370,000.00
Upah
0.005683 Operator MD 0.0006 366,000.00
0.002133 Operator MD 0.0002 366,000.00
0.007143 Driver DT MD 0.0007 267,000.00
0.002551 Operator MD 0.0003 366,000.00
0.002189 Helper MD 0.0002 208,000.00
0.002189 Flagman MD 0.0002 208,000.00
Alat
0.005683 Excavator PC200 hari 0.0006 2,850,000.00
0.002133 Grader Hari 0.0002 2,500,000.00
0.002551 Dump Truck hari 0.0003 2,750,000.00
0.002551 Vibroroller 12 ton Hari 0.0003 2,500,000.00
E1037 PC, EMBEDDED STEEL, EMBEDDED PLATE ton

Bahan
Embeded Steell Ton 1 31,700,000.00
Solar liter 1.14 22,500.00
Upah
telehandler Operator MD 0.03 366,000.00
RIGGER Rigger MD 0.06 267,000.00
HELPER Helper MD 0.06 208,000.00
tukang Tukang besi MD 0.06 247,000.00
FLAGMAN Flagman MD 0.03 208,000.00
Alat
Telehandler 3 Ton hari 0.03 3,000,000.00
Dump Truck hari 0.03 2,750,000.00
I1 PEKERJAAN GROUTING
657674563.xlsx
Page 131 of 357

1 2 3 4 5
I1 1001 I11001 Sika Grouting m3

Bahan 0.0270
Sika Grout 215 bh 81.4800 118,918.92
Triplek Film Single Face 12mm lbr 4.6296 260,000.00
Paku Kg 2.0000 20,000.00
Jumlah.a
Upah Pasang
Pekerja MD 74.0741 208,000.00
Mandor MD 1.8519 307,000.00
Jumlah.b
alat
grouting mixer hari 37.0370 25,000.00
Jumlah.a+b
C1028 CRUSHED STONE

BAHAN
CRUSHED STONE m3 1.2000 360,000.00
Jumlah.a+b

Bahan
PVC Water stop 150 mm m' 1.0100 120,000.00
Upah
Helper MD 0.0400 208,000.00
Tukang Besi MD 0.0400 247,000.00
Alat
Misceleneous Hari 0.0400 2,000.00

Bahan
PVC Water stop 225 mm m' 1.0100 160,000.00
Upah
Helper MD 0.0400 208,000.00
Tukang Besi MD 0.0400 247,000.00
Alat
B1- 1002 B1-1002 Geomembran High Density Polyethylene m2

Bahan
Geomembran High Density Polyethylene m2 1.0500 20,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0225 208,000.00
Mandor MD 0.0008 307,000.00
Jumlah.b
Jumlah.a+b+c
B1- 1001 B1-1001 PE film layering m2

Bahan
Plastik cor m2 1.0500 3,300.00
Jumlah.a
Upah Pasang
Pekerja MD 0.0100 208,000.00
Mandor MD 0.0003 307,000.00
Jumlah.b
Jumlah.a+b+c
B1045 FINE AGGREGATE BEDDING & COMPACTION m3

Bahan
Solar liter 0.1862 22,500.00
657674563.xlsx
Page 132 of 357

1 2 3 4 5
Pasir Urug Darat m3 1.2000 350,000.00
Upah
baby roller Operator MD 0.0019 366,000.00
exca mini Operator MD 0.0010 366,000.00
Flagman Flagman MD 0.0019 208,000.00
helper Helper MD 0.0019 208,000.00
Alat
Baby roller hari 0.0019 500,000.00
Dump Truck hari 0.0022 2,750,000.00
Excavator Mini Hari 0.0010 1,200,000.00
K1018 BITUMENOUS PROOFING m2

Bahan
Bitumenous paint liter 1.2 125000
Upah
Tukang Cat MD 0.06 188000
Helper MD 0.13 188000
376,000.00
B1046 COARSE AGGREGATE BED & COMPACT m3

Bahan
Solar liter 0.1862 22,500.00
Base coarse m3 1.2000 370,000.00
Upah
baby roller Operator MD 0.0019 366,000.00
exca mini Operator MD 0.0010 366,000.00
Flagman Flagman MD 0.0019 208,000.00
Alat
Baby roller hari 0.0019 500,000.00
Dump Truck hari 0.0022 2,750,000.00
Excavator Mini Hari 0.0010 1,200,000.00
D1033 CONCRETE WORK, PIPE SLEEVE INSTALLATION 0-100mm ea

Bahan
Pipe sleeve 100mm m 1.0000 500,000.00
Jumlah.a
Upah
Pekerja MD 0.0168 208,000.00
Mandor MD 0.0017 307,000.00
Jumlah.b
Alat Bantu Utama
Ember bh 0.0003 5,000.00
Pacul bh 0.0001 25,000.00
Sekop bh 0.0001 50,000.00
Jumlah.c
Jumlah.a+b+c
D1033A CONCRETE WORK, PIPE SLEEVE INSTALLATION 250mm ea

Bahan
Pipe sleeve 100mm m 1.0000 500,000.00
Jumlah.a
Upah
Pekerja MD 0.0870 208,000.00
Mandor MD 0.0087 307,000.00
Jumlah.b
Alat Bantu Utama
657674563.xlsx
Page 133 of 357

1 2 3 4 5
Ember bh 0.0003 5,000.00

Pacul bh 0.0001 25,000.00
Sekop bh 0.0001 50,000.00
Jumlah.c
Jumlah.a+b+c
D1033B CONCRETE WORK, PIPE SLEEVE INSTALLATION 600mm ea

Bahan
Pipe sleeve 100mm m 1.0000 500,000.00
Jumlah.a
Upah
Pekerja MD 1.2500 208,000.00
Mandor MD 0.1250 307,000.00
Jumlah.b
Alat Bantu Utama
Ember bh 0.0003 5,000.00
Pacul bh 0.0001 25,000.00
Sekop bh 0.0001 50,000.00
Jumlah.c
Jumlah.a+b+c
Jumlah.a+b+c
E 1 E1034 Joint Installation, Contruction Joint m'

Sikaflex 221 tube 0.4550 85,000.00
Jumlah.a
Upah
Pekerja MD 0.0800 208,000.00
Mandor MD 0.0027 307,000.00
Jumlah.b
Alat Bantu
Concrete Cutter bulan 0.0003 4,500,000.00
Jumlah.c
Jumlah.a+b+c
E 1 E1034B Joint Installation, isolation Joint m'

Sikaflex 221 tube 2.8438 85,000.00
Jumlah.a
Upah
Pekerja MD 0.0800 208,000.00
Mandor MD 0.0027 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c
E 2 E1035 Joint Installation, Contraction Joint m'

Sikaflex 221 tube 0.6825 85,000.00
Jumlah.a
Upah
Pekerja MD 0.0800 208,000.00
Mandor MD 0.0027 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c
E 1 E1035-1 Joint Installation, Contraction Joint m'

Sikaflex 221 tube 0.8190 85,000.00
Jumlah.a
657674563.xlsx
Page 134 of 357

1 2 3 4 5
Upah
Pekerja MD 0.0800 208,000.00
Mandor MD 0.0027 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c
E 3 E1036 Joint Installation, Expantion Joint m'

Bahan+Upah+Alat
Besi Beton kg 3.6238 9,200.00
Pipa PVC dia 1" Type AW btg 0.4266 120,000.00
Sikaflex 221 tube 1.8200 85,000.00
Styrofoam 100 x 50 x 2cm lembar 0.3000 20,000.00
Jumlah.a
Upah
Pekerja MD 0.0800 208,000.00
Mandor MD 0.0027 307,000.00
Jumlah.b
Alat Bantu
Jumlah.c
Jumlah.a+b+c
E1038 CHECKERED PLATE m2

Bahan
CHECKERED PLATE 6mm x 120 x 240 lembar 0.3472 3,500,000.00

Solar liter 0.50 22,500.00
Upah
Telehandle Operator MD 0.01 366,000.00
RIGGER Rigger MD 0.01 267,000.00
HELPER Helper MD 0.01 208,000.00
tukang Tukang besi MD 0.01 247,000.00
FLAGMAN Flagman MD 0.01 208,000.00
Alat
Dump Truck hari 0.01 2,750,000.00
B1047 SLOPE PROTECT, REVEGETATION MAT LAYING m2

Bahan
Jute net m2 1.0500 11,304.35
Upah
Pekerja MD 0.0525 208,000.00
Mandor MD 0.0035 307,000.00
Alat
B1048 TURF m2
material
Tanah Humus m3 0.2400 1,920,000.00
E1040 SHORTCRETE WORK, SHOTCRETE SPRAY COATING m3

Bahan
upah
Pekerja MD 0.1633 208,000.00
operator MD 0.0408 366,000.00
Flagman MD 0.0408 208,000.00
Mandor MD 0.0027 307,000.00
Alat
mesin shotcrete hari 0.0408 6,138,000.00
657674563.xlsx
Page 135 of 357

1 2 3 4 5
Bahan
Grating Heavy Duty 32 x5 m2 1.0000 1,222,222.22
Upah
Pekerja MD 1.3333 208,000.00
Mandor MD 0.0889 307,000.00
Alat
Gerinda hari 0.6667 50,000.00
Bor Listrik hari 0.4444 25,000.00
Mata Gerinda bh 0.4667 250,000.00
Besi Beton Polos U.24 kg 1.6667 9,200.00
Cat Besi kg 0.0667 78,000.00
Mata Bor bh 0.4667 55,000.00
Bahan
Grating Heavy Duty 50 x5 m2 1.0000 1,444,444.44
Upah
Pekerja MD 1.3333 208,000.00
Mandor MD 0.0889 307,000.00
Alat
Gerinda hari 0.6667 50,000.00
Bor Listrik hari 0.4444 25,000.00
Mata Gerinda bh 0.4667 250,000.00
Besi Beton Polos U.24 kg 1.6667 9,200.00
Cat Besi kg 0.0667 78,000.00
Mata Bor bh 0.4667 55,000.00
B1049 BASE & SUBBASE COURSE m3

BAHAN
Solar liter 1.1372 22,500.00
Base coarse m3 1.2000 370,000.00
Upah
Operator MD 0.0057 366,000.00
Grader Operator MD 0.0021 366,000.00
Driver DT MD 0.0071 267,000.00
Vibroroller 12 ton
Operator MD 0.0026 366,000.00
Helper MD 0.0022 208,000.00
Flagman MD 0.0022 208,000.00
Alat
Grader Hari 0.0021 2,500,000.00
Dump Truck hari 0.0026 2,750,000.00

BAHAN
### Solar liter 0.2274 22,500.00
1.2 Gravel m3 0.2400 370,000.00
Upah
0.005683 Operator MD 0.0011 366,000.00
0.002133 Operator MD 0.0004 366,000.00
0.007143 Driver DT MD 0.0014 267,000.00
0.002551 Operator MD 0.0005 366,000.00
0.002189 Helper MD 0.0004 208,000.00
0.002189 Flagman MD 0.0004 208,000.00
Alat
0.002133 Grader Hari 0.0004 2,500,000.00
657674563.xlsx
Page 136 of 357

1 2 3 4 5
0.002551 Dump Truck hari 0.0005 2,750,000.00


BAHAN
### Solar liter 0.3412 22,500.00
1.2 Gravel m3 0.3600 370,000.00
Upah
0.005683 Operator MD 0.0017 366,000.00
0.002133 Operator MD 0.0006 366,000.00
0.007143 Driver DT MD 0.0021 267,000.00
0.002551 Operator MD 0.0008 366,000.00
0.002189 Helper MD 0.0007 208,000.00
0.002189 Flagman MD 0.0007 208,000.00
Alat
0.002133 Grader Hari 0.0006 2,500,000.00
0.002551 Dump Truck hari 0.0008 2,750,000.00

BAHAN
### Solar liter 0.1137 22,500.00
1.2 Gravel m3 0.1200 370,000.00
Upah
0.005683 Operator MD 0.0006 366,000.00
0.002133 Operator MD 0.0002 366,000.00
0.007143 Driver DT MD 0.0007 267,000.00
0.002551 Operator MD 0.0003 366,000.00
0.002189 Helper MD 0.0002 208,000.00
0.002189 Flagman MD 0.0002 208,000.00
Alat
0.002133 Grader Hari 0.0002 2,500,000.00
0.002551 Dump Truck hari 0.0003 2,750,000.00

BAHAN
### Solar liter 0.1706 22,500.00
1.2 Gravel m3 0.1800 370,000.00
Upah
0.005683 Operator MD 0.0009 366,000.00
0.002133 Operator MD 0.0003 366,000.00
0.007143 Driver DT MD 0.0011 267,000.00
0.002551 Operator MD 0.0004 366,000.00
0.002189 Helper MD 0.0003 208,000.00
0.002189 Flagman MD 0.0003 208,000.00
Alat
0.002133 Grader Hari 0.0003 2,500,000.00
0.002551 Dump Truck hari 0.0004 2,750,000.00
B1054 ASPHALT, TACK COATING m2

Bahan
minyak tanah liter 0.1500 16,500.00
Solar liter 0.0400 22,500.00
Asphalt 80/100 liter 0.5000 12,875.00
Upah
Pekerja MD 0.0032 208,000.00
Mandor MD 0.0002 307,000.00
Driver DT MD 0.0008 267,000.00
Peralatan
657674563.xlsx
Page 137 of 357

1 2 3 4 5
Asphalt distributor hari 0.0008 2,800,000.00

Air Compersor hari 0.0008 200,000.00
Hand sprayer hari 0.0008 65,000.00
B1055 ASPHALT, PRIME COATING m2

Bahan
minyak tanah liter 0.1500 16,500.00
Solar liter 0.0400 22,500.00
Asphalt 60/70 liter 0.5000 12,750.00
Upah
Pekerja MD 0.0032 208,000.00
Mandor MD 0.0002 307,000.00
Driver DT MD 0.0008 267,000.00
Peralatan
Asphalt distributor hari 0.0008 2,800,000.00
Air Compersor hari 0.0008 200,000.00
Hand sprayer hari 0.0008 65,000.00
B1056 ASPHALT, BINDER COURSE m2

Bahan
Solar liter 0.2720 22,500.00
5 cm Asphalt Concrete AC-BC m3 0.0500 2,323,000.00
Upah
Pekerja MD 0.0040 208,000.00
Mandor MD 0.0003 307,000.00
Asphalt Fin Operator MD 0.0008 366,000.00
Tandem rol Operator MD 0.0008 366,000.00
Driver DT MD 0.0064 267,000.00
Peralatan
Asphalt Finisher hari 0.0008 4,200,000.00
Tandem roller hari 0.0008 2,100,000.00
Dump Truck hari 0.0064 2,750,000.00
B1057 ASPHALT, WEARING COURSE m2

Bahan
Solar liter 0.3120 22,500.00
5 cm Asphalt Concrete AC-WC m3 0.0500 2,208,000.00
Upah
Pekerja MD 0.0040 208,000.00
Mandor MD 0.0003 307,000.00
Asphalt Fin Operator MD 0.0008 366,000.00
Tandem rol Operator MD 0.0008 366,000.00
Pneumatic TOperator MD 0.0008 366,000.00
Driver DT MD 0.0064 267,000.00
Peralatan
Asphalt Finisher hari 0.0008 4,200,000.00
Tandem roller hari 0.0008 2,100,000.00
Pneumatic Tyred roller hari 0.0008 2,100,000.00
Dump Truck hari 0.0064 2,750,000.00
B2- 1001 B2-1001 Sheet Waterproofing m2

Bahan
Sika Bituseal T130 roll 0.1100 950,000.00
Sika Top 107 Seal zak 0.0750 340,000.00
Styrofoam 100 x 200 x 5cm lembar 0.5500 130,000.00
Beton Ready Mix 14 Mpa Type I (Cement Content 250 kg; W/C Ratio 50% m3 0.0525 840,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.3750 208,000.00
Mandor MD 0.0063 307,000.00
Jumlah.b
Jumlah.a+b+c
B1058 Install manhole Ea
657674563.xlsx
Page 138 of 357

1 2 3 4 5
Bahan
Manhole PCS 1.0000 4,500,000.00
Jumlah.a
Upah Pasang
Pekerja MD 0.8571 208,000.00
Operator MD 0.4286 366,000.00
Driver DT MD 0.4286 267,000.00
Mandor MD 0.0571 307,000.00
Alat
Dump Truck hari 0.4286 2,750,000.00
solar liter 17.1429 22,500.00
Jumlah.b
Jumlah.a+b+c

Bahan
1.03 0.15 Beton Ready Mix K.350 m3 0.1545 919,000.00
Jumlah.a
0.15 Upah
0.63 0.15 Pekerja MD 0.0945 208,000.00
0.21 0.15 Tukang Batu Kasar MD 0.0315 247,000.00
0.042 0.15 Kepala Tukang MD 0.0063 287,000.00
0.021 0.15 Mandor MD 0.0032 307,000.00
Jumlah.b
0.15 Alat Bantu Utama
0.0125 0.15 Concrete Pump hari 0.0019 4,000,000.00
### 0.15 Concrete Vibrator bulan 0.0001 6,000,000.00
0.125 0.15 Ember bh 0.0188 5,000.00
0.025 0.15 Pacul bh 0.0038 25,000.00
0.025 0.15 Sekop bh 0.0038 50,000.00
Jumlah.c
Jumlah.a+b+c

Bahan
Jumlah.a
0.1 Upah
0.63 0.1 Pekerja MD 0.0630 208,000.00
0.042 0.1 Kepala Tukang MD 0.0042 287,000.00
0.021 0.1 Mandor MD 0.0021 307,000.00
Jumlah.b
0.125 0.1 Ember bh 0.0125 5,000.00
0.025 0.1 Pacul bh 0.0025 25,000.00
0.025 0.1 Sekop bh 0.0025 50,000.00
Jumlah.c
Jumlah.a+b+c
D1035A CONCRETE PAVING 800 M2

Bahan
Jumlah.a
0.08 Upah
0.63 0.08 Pekerja MD 0.0504 208,000.00
0.042 0.08 Kepala Tukang MD 0.0034 287,000.00
0.021 0.08 Mandor MD 0.0017 307,000.00
Jumlah.b
Alat Bantu Utama
0.125 0.08 Ember bh 0.0100 5,000.00
0.025 0.08 Pacul bh 0.0020 25,000.00
0.025 0.08 Sekop bh 0.0020 50,000.00
657674563.xlsx
Page 139 of 357

1 2 3 4 5
Jumlah.c
Jumlah.a+b+c

Bahan
Jumlah.a
0.2 Upah
0.63 0.2 Pekerja MD 0.1260 208,000.00
0.042 0.2 Kepala Tukang MD 0.0084 287,000.00
0.021 0.2 Mandor MD 0.0042 307,000.00
Jumlah.b
0.125 0.2 Ember bh 0.0250 5,000.00
0.025 0.2 Pacul bh 0.0050 25,000.00
0.025 0.2 Sekop bh 0.0050 50,000.00
Jumlah.c
Jumlah.a+b+c
D1037 ROAD WORK, CURB STONE INSTALL m'

Bahan
Semen sak 0.0135 100,000.00
Pasir Beton m3 0.0029 150,000.00
Curb stone m' 1.0000 38,483.69
Upah
Pekerja MD 0.1667 208,000.00
Mandor MD 0.0056 307,000.00
Operator MD 0.0017 366,000.00
Driver DT MD 0.0017 267,000.00
Alat
Dump Truck hari 0.0017 2,750,000.00
solar liter 0.0833 22,500.00

Bahan
pvc 4" m 1.0000 120,000.00

Bahan
pvc 10" m 1.0000 500,000.00

Bahan
pvc 2" m 1.0000 35,833.33

Bahan
pvc 24" m 1.0000 2,750,000.00
D1042 pouring concrete with pumpcar m3

Bahan
Jumlah.a
Upah
Pekerja MD 0.6300 208,000.00
Mandor MD 0.0210 307,000.00
Jumlah.b
Alat Bantu Utama
Ember bh 0.1250 5,000.00
Pacul bh 0.0250 25,000.00
Sekop bh 0.0250 50,000.00
Jumlah.c
Jumlah.a+b+c
D1043 ORDINARY MORTAR 30 mpA m3
657674563.xlsx
Page 140 of 357

1 2 3 4 5
Bahan
Beton Ready Mix 30 MPA M3 1.0300 990,000.00
D1044 PEMASANGAN FENCE m'

Bahan
barbed wire fence m' 1.0300 470,447.28
Upah
Pekerja MD 0.0288 208,000.00
Driver DT MD 0.0016 267,000.00
Mandor MD 0.0019 307,000.00
Jumlah.b
Alat
Dump truck hari 0.0016 2,750,000.00
D1045 PEMASANGAN GATE 12M ea

Bahan
Gate 12M EA 1.0000 17,707,335.30
Upah
Pekerja MD 3.0000 208,000.00
Driver DT MD 1.0000 267,000.00
Operator MD 1.0000 366,000.00
Mandor MD 0.1000 307,000.00
Jumlah.b
Alat
Dump truck hari 1.0000 2,750,000.00
D1045A PEMASANGAN GATE 6M ea

Bahan
Gate 6M EA 1.0000 8,853,667.65
Upah
Pekerja MD 3.0000 208,000.00
Driver DT MD 1.0000 267,000.00
Operator MD 1.0000 366,000.00
Mandor MD 0.1000 307,000.00
Jumlah.b
Alat
Dump truck hari 1.0000 2,750,000.00
D1045B PEMASANGAN GATE 10M ea

Bahan
Gate 10M EA 1.0000 14,756,112.75
Upah
Pekerja MD 3.0000 208,000.00
Driver DT MD 1.0000 267,000.00
Operator MD 1.0000 366,000.00
Mandor MD 0.1000 307,000.00
Jumlah.b
Alat
Dump truck hari 1.0000 2,750,000.00
D1045C PEMASANGAN GATE 20M ea

Bahan
657674563.xlsx
Page 141 of 357

1 2 3 4 5
Gate 20M EA 1.0000 29,512,225.50
Upah
Pekerja MD 3.0000 208,000.00
Driver DT MD 1.0000 267,000.00
Operator MD 1.0000 366,000.00
Mandor MD 0.1000 307,000.00
Jumlah.b
Alat
Dump truck hari 1.0000 2,750,000.00
D1046 LADDER INSTALL ton

ladder steel galvanized hot deep Ton 1 32,000,000.00
solar liter 5.71 22,500.00
Upah
Pekerja MD 0.2143 208,000.00
Driver DT MD 0.0714 267,000.00
Operator MD 0.0714 366,000.00
Mandor MD 0.0071 307,000.00
Jumlah.b
Alat
Dump truck hari 0.0714 2,750,000.00
D1047 LADDER RUNG INSTALL ton

ladder rung Ton 1 32,000,000.00
Upah
Pekerja MD 0.0600 208,000.00
Driver DT MD 0.0100 267,000.00
Operator MD 0.0100 366,000.00
Mandor MD 0.0020 307,000.00
Jumlah.b
Alat
Dump truck hari 0.0100 2,750,000.00
D1048 METAL STAIR WORK, HANDRAIL INSTALL M

Hand rail m' 1 1,350,000.00
Upah
Pekerja MD 0.0600 208,000.00
Driver DT MD 0.0200 267,000.00
Operator MD 0.0200 366,000.00
Mandor MD 0.0020 307,000.00
Jumlah.b
Alat
Dump truck hari 0.0200 2,750,000.00
D1049 ROAD MARKING m2

Road Line Paint liter 1 100,000.00
solar liter 0.03 22,500.00
Upah
Pekerja MD 0.0100 208,000.00
Mandor MD 0.0003 307,000.00
Jumlah.b
Alat
657674563.xlsx
Page 142 of 357

1 2 3 4 5

Preheater cat marka jalan hari 0.0033 55,555.56
D1050 ROAD SAFETY FACILITY INSTALLATION EA

Safety sigm board ea 1 900,000.00
Upah
Pekerja MD 0.1000 208,000.00
Mandor MD 0.0100 307,000.00
Jumlah.b
Alat
D1051 Geo textile laying m2

Geo textile m2 1 12,000.00
benang geotextile m' 1 2,600.00
Upah
Pekerja MD 0.0278 208,000.00
Mandor MD 0.0028 307,000.00
Jumlah.b
Alat
D1052 SHEET PROOFING m2

HDPE sheet m2 1.03 92,789.12
Upah
Pekerja MD 0.0278 208,000.00
Tukang las MD 0.0278 366,000.00
Mandor MD 0.0028 307,000.00
Jumlah.b
Alat
Mesin las HDPE hari 0.0278 55,555.56
kawat las HDPE Kg 0.25 275,000.00
D1053 PROTECTION TILE m2

Bahan
Jumlah.a
Upah
0.0400 0.6300 Pekerja MD 0.0252 208,000.00
0.04 0.0420 Kepala Tukang MD 0.0017 287,000.00
0.04 0.0210 Mandor MD 0.0008 307,000.00
Jumlah.b
Alat Bantu Utama
0.04 0.0007 Concrete Vibrator bulan 0.0000 6,000,000.00
0.04 0.1250 Ember bh 0.0050 5,000.00
0.04 0.0250 Pacul bh 0.0010 25,000.00
0.04 0.0250 Sekop bh 0.0010 50,000.00
Jumlah.c
Jumlah.a+b+c
D1054 PENGECATAN acid proofing M2

Bahan
Cat anti acid Kg 0.250 450,000.00
Upah cat
Tukang Cat MD 0.033 366,000.00
Mandor MD 0.002 307,000.00
Alat
Alat
657674563.xlsx
Page 143 of 357

1 2 3 4 5
Jumlah.a+b+c
D1055 DRAINAGE, WARNING(INDICATE) TAPE M2

Bahan
marker tape underground m' 1.000 1,100.00
Upah cat
Pekerja MD 0.033 208,000.00
Mandor MD 0.002 307,000.00
Alat
Jumlah.a+b+c
K1019 EPOXY PROOFING m2

Bahan
epoxy paint Liter 1.2 200000
Upah
Tukang Cat MD 0.06 366,000.00
Helper MD 0.13 208,000.00
Mandor MD 0.01 307,000.00
1,168,000.00
E1043 FIREPROOFING FOR EQUIPMENT, INTUMESCENT m2

Bahan
0.038 140 intumex Fc fire semen Kg 5.3200 28,650.00
upah
0.038 0.1633 Pekerja MD 0.0062 208,000.00
0.038 0.0408 operator MD 0.0016 366,000.00
0.038 0.0408 Flagman MD 0.0016 208,000.00
0.038 0.0082 Kepala Tukang MD 0.0003 287,000.00
0.038 0.0027 Mandor MD 0.0001 307,000.00
Alat
0.038 0.0408 mesin shotcrete hari 0.0016 6,138,000.00
K1020 ALKALI-RESISTANT PROOFING m2

Bahan
SPECIAL PAINT ANTI ALKALI Kg 0.5 83,333.33
Upah
Tukang Cat MD 0.06 366,000.00
Helper MD 0.13 208,000.00
Mandor MD 0.01 307,000.00
1,168,000.00
C1031 building modular H MAX 3 m m2

bahan
building modular material m2 1 1,836,870.75
building modular consumable m2 1 166,988.25
building modular ELECTRICITY MATERIAL m2 1 238,610.82
building modular ELECTRICITYT CONSUMABLE m2 1 2,320.00
Upah
building modular upah m2 1.00 1,001,929.50
building modular ELECTRICITY UPAH M2 1.00 23,875.00
alat
building modular alat m2 1.0000 333,976.50
building modular ELECTRICITY ALAT m2 1.0000 2,320.00
C1031A building modular H MAX 3 m WITH FIRE ALARM m2

bahan
building modular material m2 1 1,836,870.75
building modular consumable m2 1 166,988.25
building modular FIRE ALARM MATERIAL m2 1 58,276.00
657674563.xlsx
Page 144 of 357

1 2 3 4 5
building modular FIRE ALARM CONSUMABLE m2 1 759.00

building modular FIRE FIGHTING MATERIAL m2 1 48,964.00
building modular FIRE FIGHTING CONSUMABLE m2 1 816.00
building modular AC MATERIAL m2 1 207,590.00
building modular AC CONSUMABLE m2 1 3,481.00
Upah
building modular FIRE ALARM UPAH M2 1.00 5,827.00
building modular FIRE FIGHTING UPAH M2 1.00 2,500.00
building modular AC UPAH M2 1.00 20,579.00
alat
building modular FIRE ALARM ALAT m2 1.0000 759.00
building modular FIRE FIGHTING ALAT m2 1.0000 816.00
building modular AC ALAT m2 1.0000 3,481.00
C1032 building modular HMAX 4m m2

bahan
building modular material m2 1.3 1,836,870.75
building modular consumable m2 1.3 166,988.25
Upah
alat
C1033 CONTAINER MODULAR 20 FEET M2

bahan
CONTAINER MODULAR 20 FEET MATERIAL m2 1.3 2,401,575.00
CONTAINER MODULAR 20 FEET CONSUMABLE m2 1.3 218,325.00
Upah
CONTAINER MODULAR 20 FEET UPAH m2 1.3 1,309,950.00
alat
CONTAINER MODULAR 20 FEET ALAT m2 1.3 436,650.00
D1046 WATER TANK 50 M3 FRP INSTALL EA

WATER TANK 50 M3 EA 1 239,640,000.00
Upah
70 Pekerja MD 0.2143 208,000.00
Driver DT MD 0.0714 267,000.00
Operator MD 0.0714 366,000.00
Mandor MD 0.6500 307,000.00
Jumlah.b
Alat
Crane 50 Ton Hari 1.0000 6,600,000.00
WATER TANK 50 M3 ALAT
Dump truck hari 1.0000 2,750,000.00
N PEKERJAAN GROUNDING
Bahan
Air Terminal Lightning Protection pcs 0.0100 2,800,000.00
Air Terminal Clamp Support pcs 0.0100 250,000.00
BC 0.6/1kV, 10mm2 m' 1.1000 20,000.00
Lightning Counter (ERICO) pcs 0.0050 8,000,000.00
Grounding control box including cooper rod dia 5/8" depth 6 m or resis pcs 0.0050 4,500,000.00
657674563.xlsx
Page 145 of 357

1 2 3 4 5
Jumlah.a
Upah
Pekerja MD 0.1000 208,000.00
Tukang Listrik MD 0.0333 208,000.00
Mandor MD 0.0037 307,000.00
Jumlah.b
Jumlah.a+b+c

Bahan
BC 0.6/1kV, 16mm2 m' 1.1000 28,000.00
Jumlah.a
Upah
Pekerja MD 0.1000 208,000.00
Mandor MD 0.0037 307,000.00
Jumlah.b
Jumlah.a+b+c

Bahan
BC 0.6/1kV, 25mm2 m' 1.1000 40,000.00
Jumlah.a
Upah
Pekerja MD 0.1000 208,000.00
Mandor MD 0.0037 307,000.00
Jumlah.b
Jumlah.a+b+c

Bahan
BC 0.6/1kV, 35mm2 m' 1.1000 58,000.00
Jumlah.a
Upah
Pekerja MD 0.1000 208,000.00
Mandor MD 0.0037 307,000.00
Jumlah.b
Jumlah.a+b+c

Bahan
BC 0.6/1kV, 50mm2 m' 1.1000 76,000.00
Jumlah.a
Upah
Pekerja MD 0.1000 208,000.00
Mandor MD 0.0037 307,000.00
Jumlah.b
Jumlah.a+b+c
657674563.xlsx
Page 146 of 357

1 2 3 4 5
Bahan
BC 0.6/1kV, 70mm2 m' 1.1000 105,000.00
Jumlah.a
Upah
Pekerja MD 0.1000 208,000.00
Mandor MD 0.0037 307,000.00
Jumlah.b
Jumlah.a+b+c

Bahan
BC 0.6/1kV, 120mm2 m' 1.1000 160,000.00
Jumlah.a
Upah
Pekerja MD 0.1000 208,000.00
Mandor MD 0.0037 307,000.00
Jumlah.b
Jumlah.a+b+c

Bahan
BC 0.6/1kV, 240mm2 m' 1.1000 395,000.00
Jumlah.a
Upah
Pekerja MD 0.1000 208,000.00
Mandor MD 0.0037 307,000.00
Jumlah.b
Jumlah.a+b+c
N1009 Pasang couragated steel plate single m'

Bahan
Corrugated steel plate 1000x 3.5mm thick m 1.0000 3,272,400
solar liter 1.2965 22,500.00
Semen sak 6.5424 100,000.00
Pasir Beton m3 1.4175 150,000.00
Batu Kali/Belah m3 0.5670 200,000.00
Upah
Helper MD 1.6000 208,000.00
driver DT MD 0.0071 267,000.00
Flagman MD 0.4000 208,000.00
Operator MD 0.0086 366,000.00
Alat
Dump Truck hari 0.0071 2,750,000.00
N1010 Pasang couragated steel plate double m'

Bahan
Corrugated steel plate 2000x 3.5mm thick m 2.0000 6,901,200.00
solar liter 1.2965 22,500.00
Semen sak 6.0000 100,000.00
Pasir Beton m3 1.3000 150,000.00
Batu Kali/Belah m3 0.5200 200,000.00
Upah
Helper MD 3.2000 208,000.00
driver DT MD 0.0071 267,000.00
Flagman MD 0.8000 208,000.00
657674563.xlsx
Page 147 of 357

1 2 3 4 5
Operator MD 0.0086 366,000.00
Alat
Dump Truck hari 0.0071 2,750,000.00
N1011 Maintenance of road

Bahan
solar liter 0.0421 22,500.00
Upah
Dumptruck driver DT MD 0.0003 267,000.00
Exca Operator MD 0.0002 366,000.00
grader Operator MD 0.0002 366,000.00
vibro Operator MD 0.0002 366,000.00
flagman Flagman MD 0.0003 208,000.00
Alat
Dump Truck hari 0.0003 2,750,000.00
Grader Hari 0.0002 2,500,000.00
N1012 Pemasangan Geo cell

Bahan
solar liter 0.0469 22,500.00
geo cell m2 1.0000 125,000.00
Upah
Dumptruck driver DT MD 0.0016 267,000.00
flagman Flagman MD 0.0078 208,000.00
Alat
Dump Truck hari 0.0016 2,750,000.00
657674563.xlsx
Page 148 of 357
Keterangan : sel dengan format ini bisa DIEDIT

6 7 8 9

Jumlah Harga
Material Upah Alat
240.00 33,359.26 1,250.00 46,449.26
- - -
- - -
240.00 - - 240.00
240.00 - - 240.00
- 20,800.00 - 20,800.00
- 8,233.33 - 8,233.33
- 3,188.89 - 3,188.89
- 1,137.04 - 1,137.04
- 33,359.26 - 33,359.26
- - 1,250.00 1,250.00
- - 1,250.00 1,250.00
240.00 33,359.26 1,250.00 34,849.26
240.00 33,359.26 1,250.00 34,849.26
- - -
- - -
240.00 - - 240.00
240.00 - - 240.00
- 20,800.00 - 20,800.00
- 8,233.33 - 8,233.33
- 3,188.89 - 3,188.89
- 1,137.04 - 1,137.04
- 33,359.26 - 33,359.26
- - 1,250.00 1,250.00
- - 1,250.00 1,250.00
240.00 33,359.26 1,250.00 34,849.26
- 11,935.00 3,000.00 14,935.00
- - - -
- 10,400.00 - 10,400.00
- - - -
- - - -
- 1,535.00 - 1,535.00
- 11,935.00 - 11,935.00
- - 1,750.00 1,750.00
- - 1,250.00 1,250.00
- - 3,000.00 3,000.00
- 11,935.00 3,000.00 14,935.00
- 4,950.80 33,800.00 38,750.80
- - -
- - - -
- 2,928.00 - 2,928.00
- 1,068.00 - 1,068.00
- 832.00 - 832.00
- 122.80 - 122.80
- 4,950.80 - 4,950.80
- - 22,800.00 22,800.00
- - 11,000.00 11,000.00
- - 33,800.00 33,800.00
- 4,950.80 33,800.00 38,750.80
- 210,041.67 6,750.00 216,791.67
- 173,333.33 - 173,333.33
657674563.xlsx
Page 149 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 23,916.67 - 23,916.67
- 12,791.67 - 12,791.67
- 210,041.67 - 210,041.67
- - 1,750.00 1,750.00
- - 1,250.00 1,250.00
- - 3,750.00 3,750.00
- - 6,750.00 6,750.00
- 210,041.67 6,750.00 216,791.67
- 131,012.69 6,750.00 137,762.69
- 95,326.40 - 95,326.40
- 26,306.42 - 26,306.42
- 9,379.87 - 9,379.87
- 131,012.69 - 131,012.69
- - 1,750.00 1,750.00
- - 1,250.00 1,250.00
- - 3,750.00 3,750.00
- - 6,750.00 6,750.00
- 131,012.69 6,750.00 137,762.69
- 238,222.22 6,750.00 244,972.22
- 173,333.33 - 173,333.33
- 47,833.33 - 47,833.33
- 17,055.56 - 17,055.56
- 238,222.22 - 238,222.22
- - 1,750.00 1,750.00
- - 1,250.00 1,250.00
- - 3,750.00 3,750.00
- - 6,750.00 6,750.00
- 238,222.22 6,750.00 244,972.22
- 297,777.78 6,750.00 304,527.78
- 216,666.67 - 216,666.67
- 59,791.67 - 59,791.67
- 21,319.44 - 21,319.44
- 297,777.78 - 297,777.78
- - 1,750.00 1,750.00
- - 1,250.00 1,250.00
- - 3,750.00 3,750.00
- - 6,750.00 6,750.00
- 297,777.78 6,750.00 304,527.78
- 397,037.04 6,750.00 403,787.04
- 288,888.89 - 288,888.89
- 79,722.22 - 79,722.22
- 28,425.93 - 28,425.93
- 397,037.04 - 397,037.04
- - 1,750.00 1,750.00
- - 1,250.00 1,250.00
- - 3,750.00 3,750.00
- - 6,750.00 6,750.00
- 397,037.04 6,750.00 403,787.04
- 131,012.69 6,750.00 137,762.69
- 95,326.40 - 95,326.40
- 26,306.42 - 26,306.42
- 9,379.87 - 9,379.87
- 131,012.69 - 131,012.69
657674563.xlsx
Page 150 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 1,750.00 1,750.00
- - 1,250.00 1,250.00
- - 3,750.00 3,750.00
- - 6,750.00 6,750.00
- 131,012.69 6,750.00 137,762.69
- 163,744.43 6,750.00 170,494.43
- 119,142.40 - 119,142.40
- 32,878.72 - 32,878.72
- 11,723.31 - 11,723.31
- 163,744.43 - 163,744.43
- - 1,750.00 1,750.00
- - 1,250.00 1,250.00
- - 3,750.00 3,750.00
- - 6,750.00 6,750.00
- 163,744.43 6,750.00 170,494.43
- 204,651.95 6,750.00 211,401.95
- 148,907.20 - 148,907.20
- 41,092.66 - 41,092.66
- 14,652.09 - 14,652.09
- 204,651.95 - 204,651.95
- - 1,750.00 1,750.00
- - 1,250.00 1,250.00
- - 3,750.00 3,750.00
- - 6,750.00 6,750.00
- 204,651.95 6,750.00 211,401.95
- 19,917.44 171,009.62 190,927.05
- - -
- - - -
- 14,780.77 - 14,780.77
- 3,337.50 - 3,337.50
- 520.00 - 520.00
- 1,279.17 - 1,279.17
- 19,917.44 - 19,917.44
- - 71,250.00 71,250.00
- - 34,375.00 34,375.00
- - 65,384.62 65,384.62
- - 171,009.62 171,009.62
- 19,917.44 171,009.62 190,927.05
- 25,496.67 142,500.00 167,996.67
- - -
- - - -
- 18,300.00 - 18,300.00
- 2,080.00 - 2,080.00
- 5,116.67 - 5,116.67
- 25,496.67 - 25,496.67
- - 142,500.00 142,500.00
- - 142,500.00 142,500.00
- 25,496.67 142,500.00 167,996.67
- 71,466.67 - 71,466.67
- 52,000.00 - 52,000.00
- 14,350.00 - 14,350.00
- 5,116.67 - 5,116.67
- 71,466.67 - 71,466.67
- 71,466.67 - 71,466.67
- 19,760.43 151,346.15 171,106.58
657674563.xlsx
Page 151 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - -
- - - -
- 17,361.54 - 17,361.54
- 693.33 - 693.33
- 1,705.56 - 1,705.56
- 19,760.43 - 19,760.43
- - 47,500.00 47,500.00
- - 65,384.62 65,384.62
- - 38,461.54 38,461.54
- - 151,346.15 151,346.15
- 19,760.43 151,346.15 171,106.58
300,000.00 27,388.33 206,250.00 533,638.33
300,000.00 - - 300,000.00
- - -
300,000.00 - - 300,000.00
- 23,790.00 - 23,790.00
- 1,040.00 - 1,040.00
- 2,558.33 - 2,558.33
- 27,388.33 - 27,388.33
- - 71,250.00 71,250.00
- - 85,000.00 85,000.00
- - 50,000.00 50,000.00
- - 206,250.00 206,250.00
300,000.00 27,388.33 206,250.00 533,638.33
- 7,861.33 6,000.00 13,861.33
- 5,720.00 - 5,720.00
- 1,578.50 - 1,578.50
- 562.83 - 562.83
- 7,861.33 - 7,861.33
- - 6,000.00 6,000.00
- - 6,000.00 6,000.00
- 7,861.33 6,000.00 13,861.33
420,000.00 64,266.67 180,000.00 664,266.67
420,000.00 - - 420,000.00
420,000.00 - - 420,000.00
- 26,000.00 - 26,000.00
- 7,175.00 - 7,175.00
- 12,791.67 - 12,791.67
- 18,300.00 - 18,300.00
- 64,266.67 - 64,266.67
- - 37,500.00 37,500.00
- - 142,500.00 142,500.00
- - 180,000.00 180,000.00
420,000.00 64,266.67 180,000.00 664,266.67
455,000.00 57,173.33 - 512,173.33
455,000.00 - - 455,000.00
455,000.00 - - 455,000.00
- 41,600.00 - 41,600.00
- 11,480.00 - 11,480.00
- 4,093.33 - 4,093.33
- 57,173.33 - 57,173.33
455,000.00 57,173.33 - 512,173.33
437,500.00 57,173.33 - 494,673.33
437,500.00 - - 437,500.00
437,500.00 - - 437,500.00
657674563.xlsx
Page 152 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 41,600.00 - 41,600.00
- 11,480.00 - 11,480.00
- 4,093.33 - 4,093.33
- 57,173.33 - 57,173.33
437,500.00 57,173.33 - 494,673.33
336,000.00 71,466.67 - 407,466.67
336,000.00 - - 336,000.00
336,000.00 - - 336,000.00
- 52,000.00 - 52,000.00
- 14,350.00 - 14,350.00
- 5,116.67 - 5,116.67
- 71,466.67 - 71,466.67
336,000.00 71,466.67 - 407,466.67
478,800.00 279,483.33 23,750.00 782,033.33
182,000.00 - - 182,000.00
180,000.00 - - 180,000.00
116,800.00 - - 116,800.00
478,800.00 - - 478,800.00
- 208,000.00 - 208,000.00
- 61,750.00 - 61,750.00
- 7,175.00 - 7,175.00
- 2,558.33 - 2,558.33
- 279,483.33 - 279,483.33
657674563.xlsx
Page 153 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 5,000.00 5,000.00
- - 3,750.00 3,750.00
- - 5,000.00 5,000.00
- - 10,000.00 10,000.00
- - 23,750.00 23,750.00
478,800.00 279,483.33 23,750.00 782,033.33
762,200.00 279,483.33 23,750.00 1,065,433.33
440,000.00 - - 440,000.00
210,000.00 - - 210,000.00
112,200.00 - - 112,200.00
762,200.00 - - 762,200.00
- 208,000.00 - 208,000.00
- 61,750.00 - 61,750.00
- 7,175.00 - 7,175.00
- 2,558.33 - 2,558.33
- 279,483.33 - 279,483.33
- - 5,000.00 5,000.00
- - 3,750.00 3,750.00
- - 5,000.00 5,000.00
- - 10,000.00 10,000.00
- - 23,750.00 23,750.00
762,200.00 279,483.33 23,750.00 1,065,433.33
831,300.00 279,483.33 23,750.00 1,134,533.33
520,000.00 - - 520,000.00
202,500.00 - - 202,500.00
108,800.00 - - 108,800.00
831,300.00 - - 831,300.00
- 208,000.00 - 208,000.00
- 61,750.00 - 61,750.00
- 7,175.00 - 7,175.00
- 2,558.33 - 2,558.33
- 279,483.33 - 279,483.33
- - 5,000.00 5,000.00
- - 3,750.00 3,750.00
- - 5,000.00 5,000.00
- - 10,000.00 10,000.00
- - 23,750.00 23,750.00
831,300.00 279,483.33 23,750.00 1,134,533.33
899,000.00 279,483.33 23,750.00 1,202,233.33
600,000.00 - - 600,000.00
195,000.00 - - 195,000.00
104,000.00 - - 104,000.00
899,000.00 - - 899,000.00
- 208,000.00 - 208,000.00
- 61,750.00 - 61,750.00
- 7,175.00 - 7,175.00
- 2,558.33 - 2,558.33
- 279,483.33 - 279,483.33
- - 5,000.00 5,000.00
- - 3,750.00 3,750.00
- - 5,000.00 5,000.00
- - 10,000.00 10,000.00
- - 23,750.00 23,750.00
899,000.00 279,483.33 23,750.00 1,202,233.33
984,500.00 279,483.33 23,750.00 1,287,733.33
700,000.00 - - 700,000.00
187,500.00 - - 187,500.00
97,000.00 - - 97,000.00
984,500.00 - - 984,500.00
657674563.xlsx
Page 154 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 208,000.00 - 208,000.00
- 61,750.00 - 61,750.00
- 7,175.00 - 7,175.00
- 2,558.33 - 2,558.33
- 279,483.33 - 279,483.33
- - 5,000.00 5,000.00
- - 3,750.00 3,750.00
- - 5,000.00 5,000.00
- - 10,000.00 10,000.00
- - 23,750.00 23,750.00
984,500.00 279,483.33 23,750.00 1,287,733.33
1,242,678.00 441,349.52 27,875.00 1,711,902.52
600,000.00 - - 600,000.00
195,000.00 - - 195,000.00
447,678.00 - - 447,678.00
1,242,678.00 - - 1,242,678.00
- 290,243.20 - 290,243.20
- 114,887.93 - 114,887.93
- 26,698.65 - 26,698.65
- 9,519.73 - 9,519.73
- 441,349.52 - 441,349.52
- - 6,250.00 6,250.00
- - 13,720.00 13,720.00
- - 930.00 930.00
- - 2,325.00 2,325.00
- - 4,650.00 4,650.00
- - 27,875.00 27,875.00
1,242,678.00 441,349.52 27,875.00 1,711,902.52
1,170,178.00 441,349.52 27,875.00 1,639,402.52
520,000.00 - - 520,000.00
202,500.00 - - 202,500.00
447,678.00 - - 447,678.00
1,170,178.00 - - 1,170,178.00
- 290,243.20 - 290,243.20
- 114,887.93 - 114,887.93
- 26,698.65 - 26,698.65
- 9,519.73 - 9,519.73
- 441,349.52 - 441,349.52
- - 6,250.00 6,250.00
- - 13,720.00 13,720.00
- - 930.00 930.00
- - 2,325.00 2,325.00
- - 4,650.00 4,650.00
- - 27,875.00 27,875.00
1,170,178.00 441,349.52 27,875.00 1,639,402.52
1,190,742.90 403,774.40 26,036.00 1,620,553.30
600,000.00 - - 600,000.00
195,000.00 - - 195,000.00
395,742.90 - - 395,742.90
1,190,742.90 - - 1,190,742.90
657674563.xlsx
Page 155 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 265,532.80 - 265,532.80
- 105,106.73 - 105,106.73
- 24,425.61 - 24,425.61
- 8,709.25 - 8,709.25
- 403,774.40 - 403,774.40
- - 6,250.00 6,250.00
- - 12,552.50 12,552.50
- - 851.00 851.00
- - 2,127.50 2,127.50
- - 4,255.00 4,255.00
- - 26,036.00 26,036.00
1,190,742.90 403,774.40 26,036.00 1,620,553.30
1,118,242.90 403,774.40 26,036.00 1,548,053.30
520,000.00 - - 520,000.00
202,500.00 - - 202,500.00
395,742.90 - - 395,742.90
1,118,242.90 - - 1,118,242.90
- 265,532.80 - 265,532.80
- 105,106.73 - 105,106.73
- 24,425.61 - 24,425.61
- 8,709.25 - 8,709.25
- 403,774.40 - 403,774.40
- - 6,250.00 6,250.00
- - 12,552.50 12,552.50
- - 851.00 851.00
- - 2,127.50 2,127.50
- - 4,255.00 4,255.00
- - 26,036.00 26,036.00
1,118,242.90 403,774.40 26,036.00 1,548,053.30
1,753,922.10 403,774.40 26,036.00 2,183,732.50
600,000.00 - - 600,000.00
195,000.00 - - 195,000.00
958,922.10 - - 958,922.10
1,753,922.10 - - 1,753,922.10
- 265,532.80 - 265,532.80
- 105,106.73 - 105,106.73
- 24,425.61 - 24,425.61
- 8,709.25 - 8,709.25
- 403,774.40 - 403,774.40
- - 6,250.00 6,250.00
- - 12,552.50 12,552.50
- - 851.00 851.00
- - 2,127.50 2,127.50
- - 4,255.00 4,255.00
- - 26,036.00 26,036.00
1,753,922.10 403,774.40 26,036.00 2,183,732.50
1,681,422.10 403,774.40 26,036.00 2,111,232.50
520,000.00 - - 520,000.00
202,500.00 - - 202,500.00
958,922.10 - - 958,922.10
1,681,422.10 - - 1,681,422.10
- 265,532.80 - 265,532.80
- 105,106.73 - 105,106.73
- 24,425.61 - 24,425.61
- 8,709.25 - 8,709.25
- 403,774.40 - 403,774.40
657674563.xlsx
Page 156 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 6,250.00 6,250.00
- - 12,552.50 12,552.50
- - 851.00 851.00
- - 2,127.50 2,127.50
- - 4,255.00 4,255.00
- - 26,036.00 26,036.00
1,681,422.10 403,774.40 26,036.00 2,111,232.50
1,752,442.50 403,774.40 26,036.00 2,182,252.90
600,000.00 - - 600,000.00
195,000.00 - - 195,000.00
957,442.50 - - 957,442.50
1,752,442.50 - - 1,752,442.50
- 265,532.80 - 265,532.80
- 105,106.73 - 105,106.73
- 24,425.61 - 24,425.61
- 8,709.25 - 8,709.25
- 403,774.40 - 403,774.40
- - 6,250.00 6,250.00
- - 12,552.50 12,552.50
- - 851.00 851.00
- - 2,127.50 2,127.50
- - 4,255.00 4,255.00
- - 26,036.00 26,036.00
1,752,442.50 403,774.40 26,036.00 2,182,252.90
1,679,942.50 403,774.40 26,036.00 2,109,752.90
520,000.00 - - 520,000.00
202,500.00 - - 202,500.00
957,442.50 - - 957,442.50
1,679,942.50 - - 1,679,942.50
- 265,532.80 - 265,532.80
- 105,106.73 - 105,106.73
- 24,425.61 - 24,425.61
- 8,709.25 - 8,709.25
- 403,774.40 - 403,774.40
- - 6,250.00 6,250.00
- - 12,552.50 12,552.50
- - 851.00 851.00
- - 2,127.50 2,127.50
- - 4,255.00 4,255.00
- - 26,036.00 26,036.00
1,679,942.50 403,774.40 26,036.00 2,109,752.90
1,269,422.40 441,349.52 27,875.00 1,738,646.92
600,000.00 - - 600,000.00
195,000.00 - - 195,000.00
474,422.40 - - 474,422.40
1,269,422.40 - - 1,269,422.40
- 290,243.20 - 290,243.20
- 114,887.93 - 114,887.93
- 26,698.65 - 26,698.65
- 9,519.73 - 9,519.73
- 441,349.52 - 441,349.52
- - 6,250.00 6,250.00
- - 13,720.00 13,720.00
- - 930.00 930.00
- - 2,325.00 2,325.00
- - 4,650.00 4,650.00
- - 27,875.00 27,875.00
1,269,422.40 441,349.52 27,875.00 1,738,646.92
657674563.xlsx
Page 157 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
1,196,922.40 441,349.52 27,875.00 1,666,146.92
520,000.00 - - 520,000.00
202,500.00 - - 202,500.00
474,422.40 - - 474,422.40
1,196,922.40 - - 1,196,922.40
- 290,243.20 - 290,243.20
- 114,887.93 - 114,887.93
- 26,698.65 - 26,698.65
- 9,519.73 - 9,519.73
- 441,349.52 - 441,349.52
- - 6,250.00 6,250.00
- - 13,720.00 13,720.00
- - 930.00 930.00
- - 2,325.00 2,325.00
- - 4,650.00 4,650.00
- - 27,875.00 27,875.00
1,196,922.40 441,349.52 27,875.00 1,666,146.92
1,258,635.90 575,076.46 34,432.00 1,868,144.36
600,000.00 - - 600,000.00
195,000.00 - - 195,000.00
463,635.90 - - 463,635.90
1,258,635.90 - - 1,258,635.90
- 378,185.60 - 378,185.60
- 149,698.47 - 149,698.47
- 34,788.23 - 34,788.23
- 12,404.16 - 12,404.16
- 575,076.46 - 575,076.46
- - 6,250.00 6,250.00
- - 17,880.00 17,880.00
- - 1,212.00 1,212.00
- - 3,030.00 3,030.00
- - 6,060.00 6,060.00
- - 34,432.00 34,432.00
1,258,635.90 575,076.46 34,432.00 1,868,144.36
1,186,135.90 575,076.46 34,432.00 1,795,644.36
520,000.00 - - 520,000.00
202,500.00 - - 202,500.00
463,635.90 - - 463,635.90
1,186,135.90 - - 1,186,135.90
- 378,185.60 - 378,185.60
- 149,698.47 - 149,698.47
- 34,788.23 - 34,788.23
- 12,404.16 - 12,404.16
- 575,076.46 - 575,076.46
- - 6,250.00 6,250.00
- - 17,880.00 17,880.00
- - 1,212.00 1,212.00
- - 3,030.00 3,030.00
- - 6,060.00 6,060.00
- - 34,432.00 34,432.00
1,186,135.90 575,076.46 34,432.00 1,795,644.36
192,000.00 - - 192,000.00
192,000.00 - - 192,000.00
192,000.00 - - 192,000.00
- - - -
- - - -
192,000.00 - - 192,000.00
657674563.xlsx
Page 158 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 125,000.00 - 125,000.00
- - - -
- 125,000.00 - 125,000.00
- 125,000.00 - 125,000.00
- - - -
- 125,000.00 - 125,000.00
- 125,000.00 - 125,000.00
- - - -
- 125,000.00 - 125,000.00
- 125,000.00 - 125,000.00
- - - -
- 125,000.00 - 125,000.00
- 650,000.00 - 650,000.00
- - - -
- 650,000.00 - 650,000.00
- 650,000.00 - 650,000.00
- - - -
- 650,000.00 - 650,000.00
- 71,466.67 43,750.00 115,216.67
- - -
- - - -
- - - -
- 52,000.00 - 52,000.00
- 14,350.00 - 14,350.00
- 5,116.67 - 5,116.67
- 71,466.67 - 71,466.67
- - 25,000.00 25,000.00
- - 6,250.00 6,250.00
- - 12,500.00 12,500.00
- - 43,750.00 43,750.00
- 71,466.67 43,750.00 115,216.67
56,250.00 35,733.33 17,187.50 109,170.83
31,250.00 - - 31,250.00
25,000.00 - - 25,000.00
56,250.00 - - 56,250.00
- - - -
- 26,000.00 - 26,000.00
- 7,175.00 - 7,175.00
- 2,558.33 - 2,558.33
- 35,733.33 - 35,733.33
- - 3,125.00 3,125.00
- - 1,562.50 1,562.50
- - 12,500.00 12,500.00
- - 17,187.50 17,187.50
56,250.00 35,733.33 17,187.50 109,170.83
37,500.00 23,822.22 11,458.33 72,780.56
20,833.33 - - 20,833.33
16,666.67 - - 16,666.67
37,500.00 - - 37,500.00
- - - -
- 17,333.33 - 17,333.33
- 4,783.33 - 4,783.33
657674563.xlsx
Page 159 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 1,705.56 - 1,705.56
- 23,822.22 - 23,822.22
- - 2,083.33 2,083.33
- - 1,041.67 1,041.67
- - 8,333.33 8,333.33
- - 11,458.33 11,458.33
37,500.00 23,822.22 11,458.33 72,780.56
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
887,500.00 - - 887,500.00
700,000.00 - - 700,000.00
187,500.00 - - 187,500.00
887,500.00 - - 887,500.00
795,000.00 - - 795,000.00
600,000.00 - - 600,000.00
195,000.00 - - 195,000.00
795,000.00 - - 795,000.00
722,500.00 - - 722,500.00
520,000.00 - - 520,000.00
202,500.00 - - 202,500.00
722,500.00 - - 722,500.00
650,000.00 - - 650,000.00
440,000.00 - - 440,000.00
210,000.00 - - 210,000.00
650,000.00 - - 650,000.00
657674563.xlsx
Page 160 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1,082,500.00 284,660.00 142,500.00 1,509,660.00
720,000.00 - - 720,000.00
82,500.00 - - 82,500.00
280,000.00 - - 280,000.00
1,082,500.00 - - 1,082,500.00
657674563.xlsx
Page 161 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 120,000.00 120,000.00
- - 20,000.00 20,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 142,500.00 142,500.00
1,082,500.00 284,660.00 142,500.00 1,509,660.00
985,000.00 284,660.00 142,500.00 1,412,160.00
640,000.00 - - 640,000.00
82,500.00 - - 82,500.00
262,500.00 - - 262,500.00
985,000.00 - - 985,000.00
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 120,000.00 120,000.00
- - 20,000.00 20,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 142,500.00 142,500.00
985,000.00 284,660.00 142,500.00 1,412,160.00
892,500.00 284,660.00 142,500.00 1,319,660.00
480,000.00 - - 480,000.00
97,500.00 - - 97,500.00
315,000.00 - - 315,000.00
892,500.00 - - 892,500.00
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 120,000.00 120,000.00
- - 20,000.00 20,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 142,500.00 142,500.00
892,500.00 284,660.00 142,500.00 1,319,660.00
1,019,700.00 201,411.00 56,500.00 1,277,611.00
1,019,700.00 - - 1,019,700.00
1,019,700.00 - - 1,019,700.00
- 131,040.00 - 131,040.00
- 51,870.00 - 51,870.00
- 12,054.00 - 12,054.00
- 6,447.00 - 6,447.00
- 201,411.00 - 201,411.00
- - 50,000.00 50,000.00
- - 4,000.00 4,000.00
- - 625.00 625.00
- - 625.00 625.00
- - 1,250.00 1,250.00
- - 56,500.00 56,500.00
657674563.xlsx
Page 162 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
1,019,700.00 201,411.00 56,500.00 1,277,611.00
946,570.00 201,411.00 56,500.00 1,204,481.00
946,570.00 - - 946,570.00
946,570.00 - - 946,570.00
- 131,040.00 - 131,040.00
- 51,870.00 - 51,870.00
- 12,054.00 - 12,054.00
- 6,447.00 - 6,447.00
- 201,411.00 - 201,411.00
- - 50,000.00 50,000.00
- - 4,000.00 4,000.00
- - 625.00 625.00
- - 625.00 625.00
- - 1,250.00 1,250.00
- - 56,500.00 56,500.00
946,570.00 201,411.00 56,500.00 1,204,481.00
1,133,000.00 201,411.00 56,500.00 1,390,911.00
1,133,000.00 - - 1,133,000.00
1,133,000.00 - - 1,133,000.00
- 131,040.00 - 131,040.00
- 51,870.00 - 51,870.00
- 12,054.00 - 12,054.00
- 6,447.00 - 6,447.00
- 201,411.00 - 201,411.00
- - 50,000.00 50,000.00
- - 4,000.00 4,000.00
- - 625.00 625.00
- - 625.00 625.00
- - 1,250.00 1,250.00
- - 56,500.00 56,500.00
1,133,000.00 201,411.00 56,500.00 1,390,911.00
1,081,500.00 201,411.00 56,500.00 1,339,411.00
1,081,500.00 - - 1,081,500.00
1,081,500.00 - - 1,081,500.00
- 131,040.00 - 131,040.00
- 51,870.00 - 51,870.00
- 12,054.00 - 12,054.00
- 6,447.00 - 6,447.00
- 201,411.00 - 201,411.00
- - 50,000.00 50,000.00
- - 4,000.00 4,000.00
- - 625.00 625.00
- - 625.00 625.00
- - 1,250.00 1,250.00
- - 56,500.00 56,500.00
1,081,500.00 201,411.00 56,500.00 1,339,411.00
1,030,000.00 201,411.00 56,500.00 1,287,911.00
1,030,000.00 - - 1,030,000.00
1,030,000.00 - - 1,030,000.00
- 131,040.00 - 131,040.00
- 51,870.00 - 51,870.00
- 12,054.00 - 12,054.00
- 6,447.00 - 6,447.00
- 201,411.00 - 201,411.00
657674563.xlsx
Page 163 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 50,000.00 50,000.00
- - 4,000.00 4,000.00
- - 625.00 625.00
- - 625.00 625.00
- - 1,250.00 1,250.00
- - 56,500.00 56,500.00
1,030,000.00 201,411.00 56,500.00 1,287,911.00
978,500.00 201,411.00 56,500.00 1,236,411.00
978,500.00 - - 978,500.00
978,500.00 - - 978,500.00
- 131,040.00 - 131,040.00
- 51,870.00 - 51,870.00
- 12,054.00 - 12,054.00
- 6,447.00 - 6,447.00
- 201,411.00 - 201,411.00
- - 50,000.00 50,000.00
- - 4,000.00 4,000.00
- - 625.00 625.00
- - 625.00 625.00
- - 1,250.00 1,250.00
- - 56,500.00 56,500.00
978,500.00 201,411.00 56,500.00 1,236,411.00
927,000.00 201,411.00 56,500.00 1,184,911.00
927,000.00 - - 927,000.00
927,000.00 - - 927,000.00
- 131,040.00 - 131,040.00
- 51,870.00 - 51,870.00
- 12,054.00 - 12,054.00
- 6,447.00 - 6,447.00
- 201,411.00 - 201,411.00
- - 50,000.00 50,000.00
- - 4,000.00 4,000.00
- - 625.00 625.00
- - 625.00 625.00
- - 1,250.00 1,250.00
- - 56,500.00 56,500.00
927,000.00 201,411.00 56,500.00 1,184,911.00
875,500.00 201,411.00 56,500.00 1,133,411.00
875,500.00 - - 875,500.00
875,500.00 - - 875,500.00
- 131,040.00 - 131,040.00
- 51,870.00 - 51,870.00
- 12,054.00 - 12,054.00
- 6,447.00 - 6,447.00
- 201,411.00 - 201,411.00
- - 50,000.00 50,000.00
- - 4,000.00 4,000.00
- - 625.00 625.00
- - 625.00 625.00
- - 1,250.00 1,250.00
- - 56,500.00 56,500.00
875,500.00 201,411.00 56,500.00 1,133,411.00
824,000.00 201,411.00 56,500.00 1,081,911.00
824,000.00 - - 824,000.00
824,000.00 - - 824,000.00
657674563.xlsx
Page 164 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 131,040.00 - 131,040.00
- 51,870.00 - 51,870.00
- 12,054.00 - 12,054.00
- 6,447.00 - 6,447.00
- 201,411.00 - 201,411.00
- - 50,000.00 50,000.00
- - 4,000.00 4,000.00
- - 625.00 625.00
- - 625.00 625.00
- - 1,250.00 1,250.00
- - 56,500.00 56,500.00
824,000.00 201,411.00 56,500.00 1,081,911.00
772,500.00 201,411.00 56,500.00 1,030,411.00
772,500.00 - - 772,500.00
772,500.00 - - 772,500.00
- 131,040.00 - 131,040.00
- 51,870.00 - 51,870.00
- 12,054.00 - 12,054.00
- 6,447.00 - 6,447.00
- 201,411.00 - 201,411.00
- - 50,000.00 50,000.00
- - 4,000.00 4,000.00
- - 625.00 625.00
- - 625.00 625.00
- - 1,250.00 1,250.00
- - 56,500.00 56,500.00
772,500.00 201,411.00 56,500.00 1,030,411.00
846,107.14 284,660.00 44,000.00 1,174,767.14
494,000.00 - - 494,000.00
93,107.14 - - 93,107.14
259,000.00 - - 259,000.00
846,107.14 - - 846,107.14
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 37,500.00 37,500.00
- - 4,000.00 4,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 44,000.00 44,000.00
846,107.14 284,660.00 44,000.00 1,174,767.14
903,084.66 284,660.00 44,000.00 1,231,744.66
552,000.00 - - 552,000.00
88,714.29 - - 88,714.29
262,370.37 - - 262,370.37
903,084.66 - - 903,084.66
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 37,500.00 37,500.00
- - 4,000.00 4,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 44,000.00 44,000.00
657674563.xlsx
Page 165 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
903,084.66 284,660.00 44,000.00 1,231,744.66
947,273.81 284,660.00 44,000.00 1,275,933.81
598,000.00 - - 598,000.00
85,607.14 - - 85,607.14
263,666.67 - - 263,666.67
947,273.81 - - 947,273.81
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 37,500.00 37,500.00
- - 4,000.00 4,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 44,000.00 44,000.00
947,273.81 284,660.00 44,000.00 1,275,933.81
1,000,206.35 284,660.00 44,000.00 1,328,866.35
652,000.00 - - 652,000.00
81,428.57 - - 81,428.57
266,777.78 - - 266,777.78
1,000,206.35 - - 1,000,206.35
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 37,500.00 37,500.00
- - 4,000.00 4,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 44,000.00 44,000.00
1,000,206.35 284,660.00 44,000.00 1,328,866.35
1,049,617.72 284,660.00 44,000.00 1,378,277.72
704,000.00 - - 704,000.00
78,321.43 - - 78,321.43
267,296.30 - - 267,296.30
1,049,617.72 - - 1,049,617.72
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 37,500.00 37,500.00
- - 4,000.00 4,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 44,000.00 44,000.00
1,049,617.72 284,660.00 44,000.00 1,378,277.72
1,088,230.16 284,660.00 44,000.00 1,416,890.16
742,000.00 - - 742,000.00
74,785.71 - - 74,785.71
271,444.44 - - 271,444.44
1,088,230.16 - - 1,088,230.16
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
657674563.xlsx
Page 166 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 37,500.00 37,500.00
- - 4,000.00 4,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 44,000.00 44,000.00
1,088,230.16 284,660.00 44,000.00 1,416,890.16
1,111,513.23 284,660.00 44,000.00 1,440,173.23
768,000.00 - - 768,000.00
74,142.86 - - 74,142.86
269,370.37 - - 269,370.37
1,111,513.23 - - 1,111,513.23
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 37,500.00 37,500.00
- - 4,000.00 4,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 44,000.00 44,000.00
1,111,513.23 284,660.00 44,000.00 1,440,173.23
1,151,285.71 284,660.00 44,000.00 1,479,945.71
812,000.00 - - 812,000.00
73,285.71 - - 73,285.71
266,000.00 - - 266,000.00
1,151,285.71 - - 1,151,285.71
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 37,500.00 37,500.00
- - 4,000.00 4,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 44,000.00 44,000.00
1,151,285.71 284,660.00 44,000.00 1,479,945.71
1,163,667.99 284,660.00 44,000.00 1,492,327.99
826,000.00 - - 826,000.00
72,964.29 - - 72,964.29
264,703.70 - - 264,703.70
1,163,667.99 - - 1,163,667.99
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 37,500.00 37,500.00
- - 4,000.00 4,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 44,000.00 44,000.00
1,163,667.99 284,660.00 44,000.00 1,492,327.99
657674563.xlsx
Page 167 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
1,210,600.53 284,660.00 44,000.00 1,539,260.53
878,000.00 - - 878,000.00
71,785.71 - - 71,785.71
260,814.81 - - 260,814.81
1,210,600.53 - - 1,210,600.53
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 37,500.00 37,500.00
- - 4,000.00 4,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 44,000.00 44,000.00
1,210,600.53 284,660.00 44,000.00 1,539,260.53
1,226,723.54 284,660.00 44,000.00 1,555,383.54
896,000.00 - - 896,000.00
71,464.29 - - 71,464.29
259,259.26 - - 259,259.26
1,226,723.54 - - 1,226,723.54
- 187,200.00 - 187,200.00
- 74,100.00 - 74,100.00
- 17,220.00 - 17,220.00
- 6,140.00 - 6,140.00
- 284,660.00 - 284,660.00
- - 37,500.00 37,500.00
- - 4,000.00 4,000.00
- - 1,000.00 1,000.00
- - 500.00 500.00
- - 1,000.00 1,000.00
- - 44,000.00 44,000.00
1,226,723.54 284,660.00 44,000.00 1,555,383.54
10,035.00 5,873.60 300.00 16,208.60
9,660.00 - - 9,660.00
375.00 - - 375.00
10,035.00 - - 10,035.00
- 3,253.12 - 3,253.12
- 1,931.54 - 1,931.54
- 448.87 - 448.87
- 240.07 - 240.07
- 5,873.60 - 5,873.60
657674563.xlsx
Page 168 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 150.00 150.00
- - 150.00 150.00
- - 300.00 300.00
10,035.00 5,873.60 300.00 16,208.60
10,035,000.00 5,873,602.00 300,000.00 16,208,602.00
9,660,000.00 - - 9,660,000.00
375,000.00 - - 375,000.00
10,035,000.00 - - 10,035,000.00
- 3,253,120.00 - 3,253,120.00
- 1,931,540.00 - 1,931,540.00
- 448,868.00 - 448,868.00
- 240,074.00 - 240,074.00
- 5,873,602.00 - 5,873,602.00
- - 150,000.00 150,000.00
- - 150,000.00 150,000.00
- - 300,000.00 300,000.00
10,035,000.00 5,873,602.00 300,000.00 16,208,602.00
11,019.77 5,873.60 300.00 17,193.37
10,644.77 - - 10,644.77
375.00 - - 375.00
11,019.77 - - 11,019.77
- 3,253.12 - 3,253.12
- 1,931.54 - 1,931.54
- 448.87 - 448.87
- 240.07 - 240.07
- 5,873.60 - 5,873.60
- - 150.00 150.00
- - 150.00 150.00
- - 300.00 300.00
11,019.77 5,873.60 300.00 17,193.37
10,735.91 5,873.60 300.00 16,909.51
10,360.91 - - 10,360.91
375.00 - - 375.00
10,735.91 - - 10,735.91
- 3,253.12 - 3,253.12
- 1,931.54 - 1,931.54
- 448.87 - 448.87
- 240.07 - 240.07
- 5,873.60 - 5,873.60
- - 150.00 150.00
- - 150.00 150.00
- - 300.00 300.00
10,735.91 5,873.60 300.00 16,909.51
11,216.89 5,873.60 300.00 17,390.50
10,841.89 - - 10,841.89
375.00 - - 375.00
11,216.89 - - 11,216.89
- 3,253.12 - 3,253.12
- 1,931.54 - 1,931.54
- 448.87 - 448.87
- 240.07 - 240.07
- 5,873.60 - 5,873.60
- - 150.00 150.00
- - 150.00 150.00
- - 300.00 300.00
11,216.89 5,873.60 300.00 17,390.50
657674563.xlsx
Page 169 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
10,788.82 5,873.60 300.00 16,962.42
10,413.82 - - 10,413.82
375.00 - - 375.00
10,788.82 - - 10,788.82
- 3,253.12 - 3,253.12
- 1,931.54 - 1,931.54
- 448.87 - 448.87
- 240.07 - 240.07
- 5,873.60 - 5,873.60
- - 150.00 150.00
- - 150.00 150.00
- - 300.00 300.00
10,788.82 5,873.60 300.00 16,962.42
10,908.89 5,873.60 300.00 17,082.49
10,533.89 - - 10,533.89
375.00 - - 375.00
10,908.89 - - 10,908.89
- 3,253.12 - 3,253.12
- 1,931.54 - 1,931.54
- 448.87 - 448.87
- 240.07 - 240.07
- 5,873.60 - 5,873.60
- - 150.00 150.00
- - 150.00 150.00
- - 300.00 300.00
10,908.89 5,873.60 300.00 17,082.49
11,108.23 5,873.60 300.00 17,281.83
10,733.23 - - 10,733.23
375.00 - - 375.00
11,108.23 - - 11,108.23
- 3,253.12 - 3,253.12
- 1,931.54 - 1,931.54
- 448.87 - 448.87
- 240.07 - 240.07
- 5,873.60 - 5,873.60
- - 150.00 150.00
- - 150.00 150.00
- - 300.00 300.00
11,108.23 5,873.60 300.00 17,281.83
11,811.53 5,873.60 300.00 17,985.13
11,436.53 - - 11,436.53
375.00 - - 375.00
11,811.53 - - 11,811.53
- 3,253.12 - 3,253.12
- 1,931.54 - 1,931.54
- 448.87 - 448.87
- 240.07 - 240.07
- 5,873.60 - 5,873.60
- - 150.00 150.00
- - 150.00 150.00
- - 300.00 300.00
11,811.53 5,873.60 300.00 17,985.13
11,502.33 5,873.60 300.00 17,675.93
11,127.33 - - 11,127.33
375.00 - - 375.00
11,502.33 - - 11,502.33
657674563.xlsx
Page 170 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 3,253.12 - 3,253.12
- 1,931.54 - 1,931.54
- 448.87 - 448.87
- 240.07 - 240.07
- 5,873.60 - 5,873.60
- - 150.00 150.00
- - 150.00 150.00
- - 300.00 300.00
11,502.33 5,873.60 300.00 17,675.93
11,186.09 5,873.60 300.00 17,359.70
10,811.09 - - 10,811.09
375.00 - - 375.00
11,186.09 - - 11,186.09
- 3,253.12 - 3,253.12
- 1,931.54 - 1,931.54
- 448.87 - 448.87
- 240.07 - 240.07
- 5,873.60 - 5,873.60
- - 150.00 150.00
- - 150.00 150.00
- - 300.00 300.00
11,186.09 5,873.60 300.00 17,359.70
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
23,761.29 16,558.64 1,102.29 41,422.23
23,240.74 - - 23,240.74
520.55 - - 520.55
23,761.29 - - 23,761.29
- 9,171.08 - 9,171.08
- 5,445.33 - 5,445.33
- 1,265.43 - 1,265.43
- 676.81 - 676.81
- 16,558.64 - 16,558.64
- - 1,102.29 1,102.29
- - 1,102.29 1,102.29
23,761.29 16,558.64 1,102.29 41,422.23
32,480.01 16,558.64 1,102.29 50,140.94
31,666.67 - - 31,666.67
813.34 - - 813.34
32,480.01 - - 32,480.01
657674563.xlsx
Page 171 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 9,171.08 - 9,171.08
- 5,445.33 - 5,445.33
- 1,265.43 - 1,265.43
- 676.81 - 676.81
- 16,558.64 - 16,558.64
- - 1,102.29 1,102.29
- - 1,102.29 1,102.29
32,480.01 16,558.64 1,102.29 50,140.94
44,874.86 16,558.64 1,102.29 62,535.80
43,703.70 - - 43,703.70
1,171.16 - - 1,171.16
44,874.86 - - 44,874.86
- 9,171.08 - 9,171.08
- 5,445.33 - 5,445.33
- 1,265.43 - 1,265.43
- 676.81 - 676.81
- 16,558.64 - 16,558.64
- - 1,102.29 1,102.29
- - 1,102.29 1,102.29
44,874.86 16,558.64 1,102.29 62,535.80
60,529.19 22,115.30 1,102.29 83,746.78
58,935.19 - - 58,935.19
1,594.00 - - 1,594.00
60,529.19 - - 60,529.19
- 13,756.61 - 13,756.61
- 5,445.33 - 5,445.33
- 1,898.15 - 1,898.15
- 1,015.21 - 1,015.21
- 22,115.30 - 22,115.30
- - 1,102.29 1,102.29
- - 1,102.29 1,102.29
60,529.19 22,115.30 1,102.29 83,746.78
78,748.54 22,115.30 1,102.29 101,966.13
76,666.67 - - 76,666.67
2,081.87 - - 2,081.87
78,748.54 - - 78,748.54
- 13,756.61 - 13,756.61
- 5,445.33 - 5,445.33
- 1,898.15 - 1,898.15
- 1,015.21 - 1,015.21
- 22,115.30 - 22,115.30
- - 1,102.29 1,102.29
- - 1,102.29 1,102.29
78,748.54 22,115.30 1,102.29 101,966.13
99,394.03 22,115.30 1,102.29 122,611.62
96,759.26 - - 96,759.26
2,634.77 - - 2,634.77
99,394.03 - - 99,394.03
- 13,756.61 - 13,756.61
- 5,445.33 - 5,445.33
- 1,898.15 - 1,898.15
- 1,015.21 - 1,015.21
- 22,115.30 - 22,115.30
- - 1,102.29 1,102.29
- - 1,102.29 1,102.29
99,394.03 22,115.30 1,102.29 122,611.62
657674563.xlsx
Page 172 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
125,011.95 33,228.62 1,102.29 159,342.86
121,759.26 - - 121,759.26
3,252.70 - - 3,252.70
125,011.95 - - 125,011.95
- 22,927.69 - 22,927.69
- 5,445.33 - 5,445.33
- 3,163.58 - 3,163.58
- 1,692.02 - 1,692.02
- 33,228.62 - 33,228.62
- - 1,102.29 1,102.29
- - 1,102.29 1,102.29
125,011.95 33,228.62 1,102.29 159,342.86
191,258.04 33,228.62 1,102.29 225,588.94
186,574.07 - - 186,574.07
4,683.96 - - 4,683.96
191,258.04 - - 191,258.04
- 22,927.69 - 22,927.69
- 5,445.33 - 5,445.33
- 3,163.58 - 3,163.58
- 1,692.02 - 1,692.02
- 33,228.62 - 33,228.62
- - 1,102.29 1,102.29
- - 1,102.29 1,102.29
191,258.04 33,228.62 1,102.29 225,588.94
47,522.59 33,117.28 2,204.59 82,844.46
46,481.48 - - 46,481.48
1,041.11 - - 1,041.11
47,522.59 - - 47,522.59
- 18,342.15 - 18,342.15
- 10,890.65 - 10,890.65
- 2,530.86 - 2,530.86
- 1,353.62 - 1,353.62
- 33,117.28 - 33,117.28
- - 2,204.59 2,204.59
- - 2,204.59 2,204.59
47,522.59 33,117.28 2,204.59 82,844.46
64,960.02 33,117.28 2,204.59 100,281.89
63,333.33 - - 63,333.33
1,626.68 - - 1,626.68
64,960.02 - - 64,960.02
- 18,342.15 - 18,342.15
- 10,890.65 - 10,890.65
- 2,530.86 - 2,530.86
- 1,353.62 - 1,353.62
- 33,117.28 - 33,117.28
- - 2,204.59 2,204.59
- - 2,204.59 2,204.59
64,960.02 33,117.28 2,204.59 100,281.89
89,749.73 33,117.28 2,204.59 125,071.59
87,407.41 - - 87,407.41
2,342.32 - - 2,342.32
89,749.73 - - 89,749.73
- 18,342.15 - 18,342.15
- 10,890.65 - 10,890.65
- 2,530.86 - 2,530.86
- 1,353.62 - 1,353.62
657674563.xlsx
Page 173 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 33,117.28 - 33,117.28
- - 2,204.59 2,204.59
- - 2,204.59 2,204.59
89,749.73 33,117.28 2,204.59 125,071.59
121,058.38 55,343.92 2,204.59 178,606.88
117,870.37 - - 117,870.37
3,188.01 - - 3,188.01
121,058.38 - - 121,058.38
- 36,684.30 - 36,684.30
- 10,890.65 - 10,890.65
- 5,061.73 - 5,061.73
- 2,707.23 - 2,707.23
- 55,343.92 - 55,343.92
- - 2,204.59 2,204.59
- - 2,204.59 2,204.59
121,058.38 55,343.92 2,204.59 178,606.88
157,497.08 55,343.92 2,204.59 215,045.58
153,333.33 - - 153,333.33
4,163.75 - - 4,163.75
157,497.08 - - 157,497.08
- 36,684.30 - 36,684.30
- 10,890.65 - 10,890.65
- 5,061.73 - 5,061.73
- 2,707.23 - 2,707.23
- 55,343.92 - 55,343.92
- - 2,204.59 2,204.59
- - 2,204.59 2,204.59
157,497.08 55,343.92 2,204.59 215,045.58
198,788.06 44,230.60 2,204.59 245,223.25
193,518.52 - - 193,518.52
5,269.54 - - 5,269.54
198,788.06 - - 198,788.06
- 27,513.23 - 27,513.23
- 10,890.65 - 10,890.65
- 3,796.30 - 3,796.30
- 2,030.42 - 2,030.42
- 44,230.60 - 44,230.60
- - 2,204.59 2,204.59
- - 2,204.59 2,204.59
198,788.06 44,230.60 2,204.59 245,223.25
250,023.91 66,457.23 2,204.59 318,685.73
243,518.52 - - 243,518.52
6,505.39 - - 6,505.39
250,023.91 - - 250,023.91
- 45,855.38 - 45,855.38
- 10,890.65 - 10,890.65
- 6,327.16 - 6,327.16
- 3,384.04 - 3,384.04
- 66,457.23 - 66,457.23
- - 2,204.59 2,204.59
- - 2,204.59 2,204.59
250,023.91 66,457.23 2,204.59 318,685.73
382,516.07 66,457.23 2,204.59 451,177.89
373,148.15 - - 373,148.15
9,367.92 - - 9,367.92
657674563.xlsx
Page 174 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
382,516.07 - - 382,516.07
- 45,855.38 - 45,855.38
- 10,890.65 - 10,890.65
- 6,327.16 - 6,327.16
- 3,384.04 - 3,384.04
- 66,457.23 - 66,457.23
- - 2,204.59 2,204.59
- - 2,204.59 2,204.59
382,516.07 66,457.23 2,204.59 451,177.89
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
657674563.xlsx
Page 175 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
657674563.xlsx
Page 176 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
657674563.xlsx
Page 177 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
657674563.xlsx
Page 178 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
657674563.xlsx
Page 179 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
7,500.00 111,130.44 2,541.67 121,172.11
- - -
- - -
7,500.00 - - 7,500.00
7,500.00 - - 7,500.00
- 62,400.25 - 62,400.25
- 37,050.15 - 37,050.15
- 8,610.03 - 8,610.03
- 3,070.01 - 3,070.01
- 111,130.44 - 111,130.44
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
7,500.00 111,130.44 2,541.67 121,172.11
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
657674563.xlsx
Page 180 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
5,000.00 127,515.78 2,541.67 135,057.44
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 71,600.69 - 71,600.69
- 42,512.91 - 42,512.91
- 9,879.52 - 9,879.52
- 3,522.66 - 3,522.66
- 127,515.78 - 127,515.78
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 127,515.78 2,541.67 135,057.44
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
9,000.00 100,017.00 2,541.67 111,558.67
657674563.xlsx
Page 181 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - -
- - -
- - -
9,000.00 - - 9,000.00
9,000.00 - - 9,000.00
- 56,160.00 - 56,160.00
- 33,345.00 - 33,345.00
- 7,749.00 - 7,749.00
- 2,763.00 - 2,763.00
- 100,017.00 - 100,017.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
9,000.00 100,017.00 2,541.67 111,558.67
657674563.xlsx
Page 182 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
9,000.00 100,017.00 2,541.67 111,558.67
- - -
- - -
- - -
9,000.00 - - 9,000.00
9,000.00 - - 9,000.00
- 56,160.00 - 56,160.00
- 33,345.00 - 33,345.00
- 7,749.00 - 7,749.00
- 2,763.00 - 2,763.00
- 100,017.00 - 100,017.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
9,000.00 100,017.00 2,541.67 111,558.67
9,000.00 100,017.00 2,541.67 111,558.67
- - -
- - -
- - -
9,000.00 - - 9,000.00
9,000.00 - - 9,000.00
- 56,160.00 - 56,160.00
- 33,345.00 - 33,345.00
- 7,749.00 - 7,749.00
- 2,763.00 - 2,763.00
- 100,017.00 - 100,017.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
9,000.00 100,017.00 2,541.67 111,558.67
5,000.00 100,017.00 2,541.67 107,558.67
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 56,160.00 - 56,160.00
- 33,345.00 - 33,345.00
- 7,749.00 - 7,749.00
- 2,763.00 - 2,763.00
- 100,017.00 - 100,017.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 100,017.00 2,541.67 107,558.67
5,000.00 100,017.00 2,541.67 107,558.67
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 56,160.00 - 56,160.00
- 33,345.00 - 33,345.00
657674563.xlsx
Page 183 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 7,749.00 - 7,749.00
- 2,763.00 - 2,763.00
- 100,017.00 - 100,017.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 100,017.00 2,541.67 107,558.67
5,000.00 100,017.00 2,541.67 107,558.67
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
657674563.xlsx
Page 184 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 56,160.00 - 56,160.00
- 33,345.00 - 33,345.00
- 7,749.00 - 7,749.00
- 2,763.00 - 2,763.00
- 100,017.00 - 100,017.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 100,017.00 2,541.67 107,558.67
9,000.00 100,017.00 2,541.67 111,558.67
- - -
- - -
- - -
9,000.00 - - 9,000.00
9,000.00 - - 9,000.00
- 56,160.00 - 56,160.00
- 33,345.00 - 33,345.00
- 7,749.00 - 7,749.00
- 2,763.00 - 2,763.00
- 100,017.00 - 100,017.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
9,000.00 100,017.00 2,541.67 111,558.67
9,000.00 100,017.00 2,541.67 111,558.67
- - -
- - -
- - -
- - -
9,000.00 - - 9,000.00
9,000.00 - - 9,000.00
- 56,160.00 - 56,160.00
- 33,345.00 - 33,345.00
- 7,749.00 - 7,749.00
- 2,763.00 - 2,763.00
- 100,017.00 - 100,017.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
9,000.00 100,017.00 2,541.67 111,558.67
9,000.00 100,017.00 2,541.67 111,558.67
- - -
- - -
- - -
- - -
9,000.00 - - 9,000.00
9,000.00 - - 9,000.00
- 56,160.00 - 56,160.00
- 33,345.00 - 33,345.00
- 7,749.00 - 7,749.00
- 2,763.00 - 2,763.00
- 100,017.00 - 100,017.00
- - 708.33 708.33
- - 625.00 625.00
657674563.xlsx
Page 185 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
9,000.00 100,017.00 2,541.67 111,558.67
657674563.xlsx
Page 186 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
5,000.00 100,017.00 2,541.67 107,558.67
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 56,160.00 - 56,160.00
- 33,345.00 - 33,345.00
- 7,749.00 - 7,749.00
- 2,763.00 - 2,763.00
- 100,017.00 - 100,017.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 100,017.00 2,541.67 107,558.67
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
5,000.00 88,904.00 2,541.67 96,445.67
- - -
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 49,920.00 - 49,920.00
- 29,640.00 - 29,640.00
- 6,888.00 - 6,888.00
- 2,456.00 - 2,456.00
- 88,904.00 - 88,904.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 88,904.00 2,541.67 96,445.67
5,000.00 185,216.67 2,541.67 192,758.33
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
657674563.xlsx
Page 187 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 104,000.00 - 104,000.00
- 61,750.00 - 61,750.00
- 14,350.00 - 14,350.00
- 5,116.67 - 5,116.67
- 185,216.67 - 185,216.67
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 185,216.67 2,541.67 192,758.33
5,000.00 185,216.67 2,541.67 192,758.33
- - -
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 104,000.00 - 104,000.00
- 61,750.00 - 61,750.00
- 14,350.00 - 14,350.00
- 5,116.67 - 5,116.67
- 185,216.67 - 185,216.67
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 185,216.67 2,541.67 192,758.33
5,000.00 185,216.67 2,541.67 192,758.33
- - -
- - -
- - -
- - -
5,000.00 - - 5,000.00
5,000.00 - - 5,000.00
- 104,000.00 - 104,000.00
- 61,750.00 - 61,750.00
- 14,350.00 - 14,350.00
- 5,116.67 - 5,116.67
- 185,216.67 - 185,216.67
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
- - 833.33 833.33
- - 2,541.67 2,541.67
5,000.00 185,216.67 2,541.67 192,758.33
7,700.00 39,965.00 2,541.67 50,206.67
- - -
2,200.00 - - 2,200.00
5,500.00 - - 5,500.00
7,700.00 - - 7,700.00
- 15,600.00 - 15,600.00
- 18,525.00 - 18,525.00
- 4,305.00 - 4,305.00
- 1,535.00 - 1,535.00
- 39,965.00 - 39,965.00
- - 708.33 708.33
- - 625.00 625.00
- - 375.00 375.00
657674563.xlsx
Page 188 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 833.33 833.33
- - 2,541.67 2,541.67
7,700.00 39,965.00 2,541.67 50,206.67
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
657674563.xlsx
Page 189 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
657674563.xlsx
Page 190 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
657674563.xlsx
Page 191 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
21,540.35 11,222.58 - 32,762.93
19,245.35 - - 19,245.35
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,540.35 - - 21,540.35
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
21,540.35 11,222.58 - 32,762.93
21,540.35 11,222.58 - 32,762.93
19,245.35 - - 19,245.35
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,540.35 - - 21,540.35
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
657674563.xlsx
Page 192 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
21,540.35 11,222.58 - 32,762.93
21,540.35 11,222.58 - 32,762.93
19,245.35 - - 19,245.35
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,540.35 - - 21,540.35
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
21,540.35 11,222.58 - 32,762.93
21,536.94 11,222.58 - 32,759.53
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
21,536.94 11,222.58 - 32,759.53
21,536.94 11,222.58 - 32,759.53
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
657674563.xlsx
Page 193 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
21,536.94 11,222.58 - 32,759.53
21,536.94 11,222.58 - 32,759.53
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
21,536.94 11,222.58 - 32,759.53
21,536.94 11,222.58 - 32,759.53
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
21,536.94 11,222.58 - 32,759.53
21,536.94 11,222.58 - 32,759.53
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
21,536.94 11,222.58 - 32,759.53
657674563.xlsx
Page 194 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
21,536.94 11,222.58 - 32,759.53
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
21,536.94 11,222.58 - 32,759.53
21,536.94 9,101.39 - 30,638.33
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,386.67 - 1,386.67
- 1,646.67 - 1,646.67
- 637.78 - 637.78
- 341.11 - 341.11
- 4,012.22 - 4,012.22
- 3,120.00 - 3,120.00
- 1,235.00 - 1,235.00
- 478.33 - 478.33
- 255.83 - 255.83
- 5,089.17 - 5,089.17
21,536.94 9,101.39 - 30,638.33
21,536.94 9,101.39 - 30,638.33
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,386.67 - 1,386.67
- 1,646.67 - 1,646.67
- 637.78 - 637.78
- 341.11 - 341.11
- 4,012.22 - 4,012.22
- 3,120.00 - 3,120.00
- 1,235.00 - 1,235.00
- 478.33 - 478.33
- 255.83 - 255.83
- 5,089.17 - 5,089.17
21,536.94 9,101.39 - 30,638.33
21,536.94 9,101.39 - 30,638.33
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
657674563.xlsx
Page 195 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,386.67 - 1,386.67
- 1,646.67 - 1,646.67
- 637.78 - 637.78
- 341.11 - 341.11
- 4,012.22 - 4,012.22
- 3,120.00 - 3,120.00
- 1,235.00 - 1,235.00
- 478.33 - 478.33
- 255.83 - 255.83
- 5,089.17 - 5,089.17
21,536.94 9,101.39 - 30,638.33
21,536.94 9,101.39 - 30,638.33
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,386.67 - 1,386.67
- 1,646.67 - 1,646.67
- 637.78 - 637.78
- 341.11 - 341.11
- 4,012.22 - 4,012.22
- 3,120.00 - 3,120.00
- 1,235.00 - 1,235.00
- 478.33 - 478.33
- 255.83 - 255.83
- 5,089.17 - 5,089.17
21,536.94 9,101.39 - 30,638.33
21,536.94 9,101.39 - 30,638.33
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,386.67 - 1,386.67
- 1,646.67 - 1,646.67
- 637.78 - 637.78
- 341.11 - 341.11
- 4,012.22 - 4,012.22
- 3,120.00 - 3,120.00
- 1,235.00 - 1,235.00
- 478.33 - 478.33
- 255.83 - 255.83
- 5,089.17 - 5,089.17
21,536.94 9,101.39 - 30,638.33
21,536.94 9,101.39 - 30,638.33
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
657674563.xlsx
Page 196 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 1,386.67 - 1,386.67
- 1,646.67 - 1,646.67
- 637.78 - 637.78
- 341.11 - 341.11
- 4,012.22 - 4,012.22
- 3,120.00 - 3,120.00
- 1,235.00 - 1,235.00
- 478.33 - 478.33
- 255.83 - 255.83
- 5,089.17 - 5,089.17
21,536.94 9,101.39 - 30,638.33
21,536.94 9,101.39 - 30,638.33
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,386.67 - 1,386.67
- 1,646.67 - 1,646.67
- 637.78 - 637.78
- 341.11 - 341.11
- 4,012.22 - 4,012.22
- 3,120.00 - 3,120.00
- 1,235.00 - 1,235.00
- 478.33 - 478.33
- 255.83 - 255.83
- 5,089.17 - 5,089.17
21,536.94 9,101.39 - 30,638.33
21,536.94 9,101.39 - 30,638.33
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,386.67 - 1,386.67
- 1,646.67 - 1,646.67
- 637.78 - 637.78
- 341.11 - 341.11
- 4,012.22 - 4,012.22
- 3,120.00 - 3,120.00
- 1,235.00 - 1,235.00
- 478.33 - 478.33
- 255.83 - 255.83
- 5,089.17 - 5,089.17
21,536.94 9,101.39 - 30,638.33
21,536.94 9,101.39 - 30,638.33
19,241.94 - - 19,241.94
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
21,536.94 - - 21,536.94
- 1,386.67 - 1,386.67
- 1,646.67 - 1,646.67
- 637.78 - 637.78
- 341.11 - 341.11
657674563.xlsx
Page 197 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 4,012.22 - 4,012.22
- 3,120.00 - 3,120.00
- 1,235.00 - 1,235.00
- 478.33 - 478.33
- 255.83 - 255.83
- 5,089.17 - 5,089.17
21,536.94 9,101.39 - 30,638.33
15,962.36 11,222.58 - 27,184.94
13,667.36 - - 13,667.36
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
15,962.36 - - 15,962.36
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
15,962.36 11,222.58 - 27,184.94
15,952.41 11,222.58 - 27,174.99
13,657.41 - - 13,657.41
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
15,952.41 - - 15,952.41
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
15,952.41 11,222.58 - 27,174.99
15,952.75 11,222.58 - 27,175.33
13,657.75 - - 13,657.75
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
15,952.75 - - 15,952.75
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
657674563.xlsx
Page 198 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 307.00 - 307.00
- 6,107.00 - 6,107.00
15,952.75 11,222.58 - 27,175.33
15,945.59 11,222.58 - 27,168.18
13,650.59 - - 13,650.59
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
15,945.59 - - 15,945.59
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
15,945.59 11,222.58 - 27,168.18
15,929.82 11,222.58 - 27,152.41
13,634.82 - - 13,634.82
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
15,929.82 - - 15,929.82
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
15,929.82 11,222.58 - 27,152.41
16,048.15 11,222.58 - 27,270.73
13,753.15 - - 13,753.15
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
16,048.15 - - 16,048.15
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
16,048.15 11,222.58 - 27,270.73
16,048.15 11,222.58 - 27,270.73
657674563.xlsx
Page 199 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
13,753.15 - - 13,753.15
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
16,048.15 - - 16,048.15
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
16,048.15 11,222.58 - 27,270.73
16,045.00 11,222.58 - 27,267.58
13,750.00 - - 13,750.00
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
16,045.00 - - 16,045.00
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
16,045.00 11,222.58 - 27,267.58
16,036.80 11,222.58 - 27,259.39
13,741.80 - - 13,741.80
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
16,036.80 - - 16,036.80
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
16,036.80 11,222.58 - 27,259.39
16,036.80 11,222.58 - 27,259.39
13,741.80 - - 13,741.80
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
657674563.xlsx
Page 200 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
200.00 - - 200.00
750.00 - - 750.00
16,036.80 - - 16,036.80
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
16,036.80 11,222.58 - 27,259.39
16,036.80 11,222.58 - 27,259.39
13,741.80 - - 13,741.80
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
16,036.80 - - 16,036.80
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
16,036.80 11,222.58 - 27,259.39
16,036.80 11,222.58 - 27,259.39
13,741.80 - - 13,741.80
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
16,036.80 - - 16,036.80
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
16,036.80 11,222.58 - 27,259.39
16,036.80 11,222.58 - 27,259.39
13,741.80 - - 13,741.80
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
16,036.80 - - 16,036.80
- 1,768.00 - 1,768.00
657674563.xlsx
Page 201 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
16,036.80 11,222.58 - 27,259.39
9,995.00 11,222.58 - 21,217.58
7,700.00 - - 7,700.00
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
9,995.00 - - 9,995.00
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
9,995.00 11,222.58 - 21,217.58
10,814.74 11,222.58 - 22,037.32
8,519.74 - - 8,519.74
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
10,814.74 - - 10,814.74
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
10,814.74 11,222.58 - 22,037.32
10,803.17 11,222.58 - 22,025.75
8,508.17 - - 8,508.17
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
10,803.17 - - 10,803.17
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
657674563.xlsx
Page 202 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
10,803.17 11,222.58 - 22,025.75
14,229.36 11,222.58 - 25,451.95
11,934.36 - - 11,934.36
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
14,229.36 - - 14,229.36
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
14,229.36 11,222.58 - 25,451.95
14,140.15 11,222.58 - 25,362.73
11,845.15 - - 11,845.15
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
14,140.15 - - 14,140.15
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
14,140.15 11,222.58 - 25,362.73
14,140.15 11,222.58 - 25,362.73
11,845.15 - - 11,845.15
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
14,140.15 - - 14,140.15
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
657674563.xlsx
Page 203 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
14,140.15 11,222.58 - 25,362.73
14,161.63 11,222.58 - 25,384.21
11,866.63 - - 11,866.63
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
14,161.63 - - 14,161.63
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
14,161.63 11,222.58 - 25,384.21
14,161.63 11,222.58 - 25,384.21
11,866.63 - - 11,866.63
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
14,161.63 - - 14,161.63
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
14,161.63 11,222.58 - 25,384.21
14,161.63 11,222.58 - 25,384.21
11,866.63 - - 11,866.63
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
14,161.63 - - 14,161.63
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
14,161.63 11,222.58 - 25,384.21
14,161.63 11,222.58 - 25,384.21
11,866.63 - - 11,866.63
657674563.xlsx
Page 204 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
14,161.63 - - 14,161.63
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
14,161.63 11,222.58 - 25,384.21
14,161.63 11,222.58 - 25,384.21
11,866.63 - - 11,866.63
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
14,161.63 - - 14,161.63
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
14,161.63 11,222.58 - 25,384.21
14,161.63 11,222.58 - 25,384.21
11,866.63 - - 11,866.63
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
14,161.63 - - 14,161.63
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
14,161.63 11,222.58 - 25,384.21
19,623.01 11,222.58 - 30,845.59
17,328.01 - - 17,328.01
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
657674563.xlsx
Page 205 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
19,623.01 - - 19,623.01
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,623.01 11,222.58 - 30,845.59
19,562.70 11,222.58 - 30,785.28
17,267.70 - - 17,267.70
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,562.70 - - 19,562.70
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,562.70 11,222.58 - 30,785.28
19,513.31 11,222.58 - 30,735.89
17,218.31 - - 17,218.31
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,513.31 - - 19,513.31
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,513.31 11,222.58 - 30,735.89
19,170.00 11,222.58 - 30,392.58
16,875.00 - - 16,875.00
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,170.00 - - 19,170.00
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
657674563.xlsx
Page 206 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,170.00 11,222.58 - 30,392.58
18,961.67 11,222.58 - 30,184.25
16,666.67 - - 16,666.67
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
18,961.67 - - 18,961.67
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
18,961.67 11,222.58 - 30,184.25
19,381.36 11,222.58 - 30,603.95
17,086.36 - - 17,086.36
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,381.36 - - 19,381.36
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,381.36 11,222.58 - 30,603.95
19,281.97 11,222.58 - 30,504.55
16,986.97 - - 16,986.97
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,281.97 - - 19,281.97
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
657674563.xlsx
Page 207 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,281.97 11,222.58 - 30,504.55
19,252.16 11,222.58 - 30,474.75
16,957.16 - - 16,957.16
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,252.16 - - 19,252.16
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,252.16 11,222.58 - 30,474.75
19,213.22 11,222.58 - 30,435.80
16,918.22 - - 16,918.22
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,213.22 - - 19,213.22
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,213.22 11,222.58 - 30,435.80
19,153.14 11,222.58 - 30,375.73
16,858.14 - - 16,858.14
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,153.14 - - 19,153.14
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,153.14 11,222.58 - 30,375.73
657674563.xlsx
Page 208 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
19,061.19 11,222.58 - 30,283.77
16,766.19 - - 16,766.19
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,061.19 - - 19,061.19
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,061.19 11,222.58 - 30,283.77
18,813.49 11,222.58 - 30,036.07
16,518.49 - - 16,518.49
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
18,813.49 - - 18,813.49
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
18,813.49 11,222.58 - 30,036.07
18,840.58 11,222.58 - 30,063.16
16,545.58 - - 16,545.58
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
18,840.58 - - 18,840.58
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
18,840.58 11,222.58 - 30,063.16
18,856.84 11,222.58 - 30,079.42
16,561.84 - - 16,561.84
1,000.00 - - 1,000.00
220.00 - - 220.00
657674563.xlsx
Page 209 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
18,856.84 - - 18,856.84
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
18,856.84 11,222.58 - 30,079.42
18,805.75 11,222.58 - 30,028.33
16,510.75 - - 16,510.75
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
18,805.75 - - 18,805.75
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
18,805.75 11,222.58 - 30,028.33
18,486.45 11,222.58 - 29,709.03
16,191.45 - - 16,191.45
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
18,486.45 - - 18,486.45
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
18,486.45 11,222.58 - 29,709.03
18,457.42 11,222.58 - 29,680.00
16,162.42 - - 16,162.42
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
18,457.42 - - 18,457.42
657674563.xlsx
Page 210 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
18,457.42 11,222.58 - 29,680.00
18,452.78 11,222.58 - 29,675.36
16,157.78 - - 16,157.78
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
18,452.78 - - 18,452.78
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
18,452.78 11,222.58 - 29,675.36
18,457.42 11,222.58 - 29,680.00
16,162.42 - - 16,162.42
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
18,457.42 - - 18,457.42
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
18,457.42 11,222.58 - 29,680.00
19,268.64 11,222.58 - 30,491.22
16,973.64 - - 16,973.64
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,268.64 - - 19,268.64
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
657674563.xlsx
Page 211 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,268.64 11,222.58 - 30,491.22
19,252.77 11,222.58 - 30,475.35
16,957.77 - - 16,957.77
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,252.77 - - 19,252.77
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,252.77 11,222.58 - 30,475.35
19,267.61 11,222.58 - 30,490.19
16,972.61 - - 16,972.61
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,267.61 - - 19,267.61
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,267.61 11,222.58 - 30,490.19
19,256.74 11,222.58 - 30,479.32
16,961.74 - - 16,961.74
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,256.74 - - 19,256.74
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
657674563.xlsx
Page 212 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 6,107.00 - 6,107.00
19,256.74 11,222.58 - 30,479.32
19,281.80 11,222.58 - 30,504.38
16,986.80 - - 16,986.80
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,281.80 - - 19,281.80
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,281.80 11,222.58 - 30,504.38
19,257.52 11,222.58 - 30,480.10
16,962.52 - - 16,962.52
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,257.52 - - 19,257.52
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,257.52 11,222.58 - 30,480.10
19,258.11 11,222.58 - 30,480.69
16,963.11 - - 16,963.11
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
19,258.11 - - 19,258.11
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
19,258.11 11,222.58 - 30,480.69
25,138.51 11,222.58 - 36,361.09
657674563.xlsx
Page 213 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
22,843.51 - - 22,843.51
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
25,138.51 - - 25,138.51
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
25,138.51 11,222.58 - 36,361.09
25,125.46 11,222.58 - 36,348.04
22,830.46 - - 22,830.46
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
25,125.46 - - 25,125.46
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
25,125.46 11,222.58 - 36,348.04
24,697.72 11,222.58 - 35,920.31
22,402.72 - - 22,402.72
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
24,697.72 - - 24,697.72
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
24,697.72 11,222.58 - 35,920.31
24,874.02 11,222.58 - 36,096.61
22,579.02 - - 22,579.02
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
657674563.xlsx
Page 214 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
750.00 - - 750.00
24,874.02 - - 24,874.02
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
24,874.02 11,222.58 - 36,096.61
25,045.00 11,222.58 - 36,267.58
22,750.00 - - 22,750.00
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
25,045.00 - - 25,045.00
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
25,045.00 11,222.58 - 36,267.58
25,157.39 11,222.58 - 36,379.97
22,862.39 - - 22,862.39
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
25,157.39 - - 25,157.39
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
25,157.39 11,222.58 - 36,379.97
24,054.87 11,222.58 - 35,277.45
21,759.87 - - 21,759.87
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
24,054.87 - - 24,054.87
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
657674563.xlsx
Page 215 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
24,054.87 11,222.58 - 35,277.45
25,119.07 11,222.58 - 36,341.66
22,824.07 - - 22,824.07
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
25,119.07 - - 25,119.07
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
25,119.07 11,222.58 - 36,341.66
25,253.52 11,222.58 - 36,476.10
22,958.52 - - 22,958.52
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
25,253.52 - - 25,253.52
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
25,253.52 11,222.58 - 36,476.10
25,259.71 11,222.58 - 36,482.30
22,964.71 - - 22,964.71
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
25,259.71 - - 25,259.71
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
657674563.xlsx
Page 216 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
25,259.71 11,222.58 - 36,482.30
25,533.53 11,222.58 - 36,756.12
23,238.53 - - 23,238.53
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
25,533.53 - - 25,533.53
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
25,533.53 11,222.58 - 36,756.12
25,628.33 11,222.58 - 36,850.92
23,333.33 - - 23,333.33
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
25,628.33 - - 25,628.33
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
25,628.33 11,222.58 - 36,850.92
25,627.35 11,222.58 - 36,849.93
23,332.35 - - 23,332.35
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
25,627.35 - - 25,627.35
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
25,627.35 11,222.58 - 36,849.93
657674563.xlsx
Page 217 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
25,629.08 11,222.58 - 36,851.66
23,334.08 - - 23,334.08
1,000.00 - - 1,000.00
220.00 - - 220.00
125.00 - - 125.00
200.00 - - 200.00
750.00 - - 750.00
25,629.08 - - 25,629.08
- 1,768.00 - 1,768.00
- 2,099.50 - 2,099.50
- 813.17 - 813.17
- 434.92 - 434.92
- 5,115.58 - 5,115.58
- 3,744.00 - 3,744.00
- 1,482.00 - 1,482.00
- 574.00 - 574.00
- 307.00 - 307.00
- 6,107.00 - 6,107.00
25,629.08 11,222.58 - 36,851.66
330,000.00 32,494.69 - 362,494.69
330,000.00 - - 330,000.00
330,000.00 - - 330,000.00
- 11,960.00 - 11,960.00
- 14,202.50 - 14,202.50
- 4,125.63 - 4,125.63
- 2,206.56 - 2,206.56
- 32,494.69 - 32,494.69
330,000.00 32,494.69 - 362,494.69
228,000.00 32,494.69 - 260,494.69
228,000.00 - - 228,000.00
228,000.00 - - 228,000.00
- 11,960.00 - 11,960.00
- 14,202.50 - 14,202.50
- 4,125.63 - 4,125.63
- 2,206.56 - 2,206.56
- 32,494.69 - 32,494.69
228,000.00 32,494.69 - 260,494.69
228,000.00 32,494.69 - 260,494.69
228,000.00 - - 228,000.00
228,000.00 - - 228,000.00
- 11,960.00 - 11,960.00
- 14,202.50 - 14,202.50
- 4,125.63 - 4,125.63
- 2,206.56 - 2,206.56
- 32,494.69 - 32,494.69
228,000.00 32,494.69 - 260,494.69
199,700.00 32,494.69 - 232,194.69
199,700.00 - - 199,700.00
199,700.00 - - 199,700.00
- 11,960.00 - 11,960.00
- 14,202.50 - 14,202.50
- 4,125.63 - 4,125.63
- 2,206.56 - 2,206.56
- 32,494.69 - 32,494.69
199,700.00 32,494.69 - 232,194.69
657674563.xlsx
Page 218 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
96,000.00 32,494.69 - 128,494.69
96,000.00 - - 96,000.00
96,000.00 - - 96,000.00
- 11,960.00 - 11,960.00
- 14,202.50 - 14,202.50
- 4,125.63 - 4,125.63
- 2,206.56 - 2,206.56
- 32,494.69 - 32,494.69
96,000.00 32,494.69 - 128,494.69
96,000.00 32,494.69 - 128,494.69
96,000.00 - - 96,000.00
96,000.00 - - 96,000.00
- 11,960.00 - 11,960.00
- 14,202.50 - 14,202.50
- 4,125.63 - 4,125.63
- 2,206.56 - 2,206.56
- 32,494.69 - 32,494.69
96,000.00 32,494.69 - 128,494.69
82,000.00 32,494.69 - 114,494.69
82,000.00 - - 82,000.00
82,000.00 - - 82,000.00
- 11,960.00 - 11,960.00
- 14,202.50 - 14,202.50
- 4,125.63 - 4,125.63
- 2,206.56 - 2,206.56
- 32,494.69 - 32,494.69
82,000.00 32,494.69 - 114,494.69
74,000.00 32,494.69 - 106,494.69
74,000.00 - - 74,000.00
74,000.00 - - 74,000.00
- 11,960.00 - 11,960.00
- 14,202.50 - 14,202.50
- 4,125.63 - 4,125.63
- 2,206.56 - 2,206.56
- 32,494.69 - 32,494.69
74,000.00 32,494.69 - 106,494.69
598.50 4,036.61 - 4,635.11
598.50 - - 598.50
598.50 - - 598.50
- 1,485.71 - 1,485.71
- 1,764.29 - 1,764.29
- 512.50 - 512.50
- 274.11 - 274.11
- 4,036.61 - 4,036.61
598.50 4,036.61 - 4,635.11
800,000.00 32,494.69 - 832,494.69
800,000.00 - - 800,000.00
800,000.00 - - 800,000.00
- 11,960.00 - 11,960.00
- 14,202.50 - 14,202.50
- 4,125.63 - 4,125.63
- 2,206.56 - 2,206.56
- 32,494.69 - 32,494.69
800,000.00 32,494.69 - 832,494.69
657674563.xlsx
Page 219 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
800,000.00 32,494.69 - 832,494.69
800,000.00 - - 800,000.00
800,000.00 - - 800,000.00
- 11,960.00 - 11,960.00
- 14,202.50 - 14,202.50
- 4,125.63 - 4,125.63
- 2,206.56 - 2,206.56
- 32,494.69 - 32,494.69
800,000.00 32,494.69 - 832,494.69
1,200,000.00 32,494.69 - 1,232,494.69
1,200,000.00 - - 1,200,000.00
1,200,000.00 - - 1,200,000.00
- 11,960.00 - 11,960.00
- 14,202.50 - 14,202.50
- 4,125.63 - 4,125.63
- 2,206.56 - 2,206.56
- 32,494.69 - 32,494.69
1,200,000.00 32,494.69 - 1,232,494.69
850.50 4,036.61 - 4,887.11
850.50 - - 850.50
850.50 - - 850.50
- 1,485.71 - 1,485.71
- 1,764.29 - 1,764.29
- 512.50 - 512.50
- 274.11 - 274.11
- 4,036.61 - 4,036.61
850.50 4,036.61 - 4,887.11
1,449.00 4,036.61 - 5,485.61
1,449.00 - - 1,449.00
1,449.00 - - 1,449.00
- 1,485.71 - 1,485.71
- 1,764.29 - 1,764.29
- 512.50 - 512.50
- 274.11 - 274.11
- 4,036.61 - 4,036.61
1,449.00 4,036.61 - 5,485.61
1,869.00 4,036.61 - 5,905.61
1,869.00 - - 1,869.00
1,869.00 - - 1,869.00
- 1,485.71 - 1,485.71
- 1,764.29 - 1,764.29
- 512.50 - 512.50
- 274.11 - 274.11
- 4,036.61 - 4,036.61
1,869.00 4,036.61 - 5,905.61
2,520.00 4,036.61 - 6,556.61
2,520.00 - - 2,520.00
2,520.00 - - 2,520.00
- 1,485.71 - 1,485.71
- 1,764.29 - 1,764.29
- 512.50 - 512.50
- 274.11 - 274.11
- 4,036.61 - 4,036.61
2,520.00 4,036.61 - 6,556.61
657674563.xlsx
Page 220 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
3,192.00 4,036.61 - 7,228.61
3,192.00 - - 3,192.00
3,192.00 - - 3,192.00
- 1,485.71 - 1,485.71
- 1,764.29 - 1,764.29
- 512.50 - 512.50
- 274.11 - 274.11
- 4,036.61 - 4,036.61
3,192.00 4,036.61 - 7,228.61
3,549.00 4,036.61 - 7,585.61
3,549.00 - - 3,549.00
3,549.00 - - 3,549.00
- 1,485.71 - 1,485.71
- 1,764.29 - 1,764.29
- 512.50 - 512.50
- 274.11 - 274.11
- 4,036.61 - 4,036.61
3,549.00 4,036.61 - 7,585.61
4,347.00 4,036.61 - 8,383.61
4,347.00 - - 4,347.00
4,347.00 - - 4,347.00
- 1,485.71 - 1,485.71
- 1,764.29 - 1,764.29
- 512.50 - 512.50
- 274.11 - 274.11
- 4,036.61 - 4,036.61
4,347.00 4,036.61 - 8,383.61
61,792.50 47,955.00 2,325.00 112,072.50
48,125.00 - - 48,125.00
10,780.00 - - 10,780.00
2,887.50 - - 2,887.50
61,792.50 - - 61,792.50
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
61,792.50 47,955.00 2,325.00 112,072.50
60,368.00 47,955.00 2,325.00 110,648.00
48,125.00 - - 48,125.00
9,240.00 - - 9,240.00
3,003.00 - - 3,003.00
60,368.00 - - 60,368.00
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
657674563.xlsx
Page 221 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 500.00 500.00
- - 2,325.00 2,325.00
60,368.00 47,955.00 2,325.00 110,648.00
59,251.50 47,955.00 2,325.00 109,531.50
48,125.00 - - 48,125.00
8,008.00 - - 8,008.00
3,118.50 - - 3,118.50
59,251.50 - - 59,251.50
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
59,251.50 47,955.00 2,325.00 109,531.50
58,135.00 47,955.00 2,325.00 108,415.00
48,125.00 - - 48,125.00
6,776.00 - - 6,776.00
3,234.00 - - 3,234.00
58,135.00 - - 58,135.00
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
58,135.00 47,955.00 2,325.00 108,415.00
74,887.50 47,955.00 2,325.00 125,167.50
38,500.00 - - 38,500.00
28,700.00 - - 28,700.00
7,687.50 - - 7,687.50
74,887.50 - - 74,887.50
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
74,887.50 47,955.00 2,325.00 125,167.50
71,095.00 47,955.00 2,325.00 121,375.00
38,500.00 - - 38,500.00
24,600.00 - - 24,600.00
7,995.00 - - 7,995.00
71,095.00 - - 71,095.00
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
657674563.xlsx
Page 222 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
71,095.00 47,955.00 2,325.00 121,375.00
68,122.50 47,955.00 2,325.00 118,402.50
38,500.00 - - 38,500.00
21,320.00 - - 21,320.00
8,302.50 - - 8,302.50
68,122.50 - - 68,122.50
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
68,122.50 47,955.00 2,325.00 118,402.50
65,150.00 47,955.00 2,325.00 115,430.00
38,500.00 - - 38,500.00
18,040.00 - - 18,040.00
8,610.00 - - 8,610.00
65,150.00 - - 65,150.00
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
65,150.00 47,955.00 2,325.00 115,430.00
145,781.25 47,955.00 2,325.00 196,061.25
112,500.00 - - 112,500.00
26,250.00 - - 26,250.00
7,031.25 - - 7,031.25
145,781.25 - - 145,781.25
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
145,781.25 47,955.00 2,325.00 196,061.25
142,312.50 47,955.00 2,325.00 192,592.50
112,500.00 - - 112,500.00
22,500.00 - - 22,500.00
657674563.xlsx
Page 223 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
7,312.50 - - 7,312.50
142,312.50 - - 142,312.50
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
142,312.50 47,955.00 2,325.00 192,592.50
139,593.75 47,955.00 2,325.00 189,873.75
112,500.00 - - 112,500.00
19,500.00 - - 19,500.00
7,593.75 - - 7,593.75
139,593.75 - - 139,593.75
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
139,593.75 47,955.00 2,325.00 189,873.75
136,875.00 47,955.00 2,325.00 187,155.00
112,500.00 - - 112,500.00
16,500.00 - - 16,500.00
7,875.00 - - 7,875.00
136,875.00 - - 136,875.00
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
136,875.00 47,955.00 2,325.00 187,155.00
64,667.50 47,955.00 2,325.00 114,947.50
51,000.00 - - 51,000.00
10,780.00 - - 10,780.00
2,887.50 - - 2,887.50
64,667.50 - - 64,667.50
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
657674563.xlsx
Page 224 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
64,667.50 47,955.00 2,325.00 114,947.50
63,243.00 47,955.00 2,325.00 113,523.00
51,000.00 - - 51,000.00
9,240.00 - - 9,240.00
3,003.00 - - 3,003.00
63,243.00 - - 63,243.00
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
63,243.00 47,955.00 2,325.00 113,523.00
62,126.50 47,955.00 2,325.00 112,406.50
51,000.00 - - 51,000.00
8,008.00 - - 8,008.00
3,118.50 - - 3,118.50
62,126.50 - - 62,126.50
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
62,126.50 47,955.00 2,325.00 112,406.50
61,010.00 47,955.00 2,325.00 111,290.00
51,000.00 - - 51,000.00
6,776.00 - - 6,776.00
3,234.00 - - 3,234.00
61,010.00 - - 61,010.00
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
61,010.00 47,955.00 2,325.00 111,290.00
61,206.25 47,955.00 2,325.00 111,486.25
51,000.00 - - 51,000.00
8,050.00 - - 8,050.00
2,156.25 - - 2,156.25
61,206.25 - - 61,206.25
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
657674563.xlsx
Page 225 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
61,206.25 47,955.00 2,325.00 111,486.25
60,142.50 47,955.00 2,325.00 110,422.50
51,000.00 - - 51,000.00
6,900.00 - - 6,900.00
2,242.50 - - 2,242.50
60,142.50 - - 60,142.50
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
60,142.50 47,955.00 2,325.00 110,422.50
59,308.75 47,955.00 2,325.00 109,588.75
51,000.00 - - 51,000.00
5,980.00 - - 5,980.00
2,328.75 - - 2,328.75
59,308.75 - - 59,308.75
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
59,308.75 47,955.00 2,325.00 109,588.75
58,475.00 47,955.00 2,325.00 108,755.00
51,000.00 - - 51,000.00
5,060.00 - - 5,060.00
2,415.00 - - 2,415.00
58,475.00 - - 58,475.00
- 31,200.00 - 31,200.00
- 12,350.00 - 12,350.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 47,955.00 - 47,955.00
- - 1,475.00 1,475.00
- - 100.00 100.00
- - 250.00 250.00
- - 500.00 500.00
- - 2,325.00 2,325.00
58,475.00 47,955.00 2,325.00 108,755.00
19,525.00 71,210.00 1,000.00 91,735.00
15,400.00 - - 15,400.00
4,125.00 - - 4,125.00
19,525.00 - - 19,525.00
657674563.xlsx
Page 226 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 41,600.00 - 41,600.00
- 20,800.00 - 20,800.00
- 5,740.00 - 5,740.00
- 3,070.00 - 3,070.00
- 71,210.00 - 71,210.00
- - 250.00 250.00
- - 250.00 250.00
- - 500.00 500.00
- - 1,000.00 1,000.00
19,525.00 71,210.00 1,000.00 91,735.00
17,490.00 71,210.00 1,000.00 89,700.00
13,200.00 - - 13,200.00
4,290.00 - - 4,290.00
17,490.00 - - 17,490.00
- 41,600.00 - 41,600.00
- 20,800.00 - 20,800.00
- 5,740.00 - 5,740.00
- 3,070.00 - 3,070.00
- 71,210.00 - 71,210.00
- - 250.00 250.00
- - 250.00 250.00
- - 500.00 500.00
- - 1,000.00 1,000.00
17,490.00 71,210.00 1,000.00 89,700.00
15,895.00 71,210.00 1,000.00 88,105.00
11,440.00 - - 11,440.00
4,455.00 - - 4,455.00
15,895.00 - - 15,895.00
- 41,600.00 - 41,600.00
- 20,800.00 - 20,800.00
- 5,740.00 - 5,740.00
- 3,070.00 - 3,070.00
- 71,210.00 - 71,210.00
- - 250.00 250.00
- - 250.00 250.00
- - 500.00 500.00
- - 1,000.00 1,000.00
15,895.00 71,210.00 1,000.00 88,105.00
14,300.00 71,210.00 1,000.00 86,510.00
9,680.00 - - 9,680.00
4,620.00 - - 4,620.00
14,300.00 - - 14,300.00
- 41,600.00 - 41,600.00
- 20,800.00 - 20,800.00
- 5,740.00 - 5,740.00
- 3,070.00 - 3,070.00
- 71,210.00 - 71,210.00
- - 250.00 250.00
- - 250.00 250.00
- - 500.00 500.00
- - 1,000.00 1,000.00
14,300.00 71,210.00 1,000.00 86,510.00
19,525.00 89,012.50 1,000.00 109,537.50
15,400.00 - - 15,400.00
4,125.00 - - 4,125.00
19,525.00 - - 19,525.00
- 52,000.00 - 52,000.00
657674563.xlsx
Page 227 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 26,000.00 - 26,000.00
- 7,175.00 - 7,175.00
- 3,837.50 - 3,837.50
- 89,012.50 - 89,012.50
- - 250.00 250.00
- - 250.00 250.00
- - 500.00 500.00
- - 1,000.00 1,000.00
19,525.00 89,012.50 1,000.00 109,537.50
17,490.00 89,012.50 1,000.00 107,502.50
13,200.00 - - 13,200.00
4,290.00 - - 4,290.00
17,490.00 - - 17,490.00
- 52,000.00 - 52,000.00
- 26,000.00 - 26,000.00
- 7,175.00 - 7,175.00
- 3,837.50 - 3,837.50
- 89,012.50 - 89,012.50
- - 250.00 250.00
- - 250.00 250.00
- - 500.00 500.00
- - 1,000.00 1,000.00
17,490.00 89,012.50 1,000.00 107,502.50
29,287.50 71,210.00 1,000.00 101,497.50
23,100.00 - - 23,100.00
6,187.50 - - 6,187.50
29,287.50 - - 29,287.50
- 41,600.00 - 41,600.00
- 20,800.00 - 20,800.00
- 5,740.00 - 5,740.00
- 3,070.00 - 3,070.00
- 71,210.00 - 71,210.00
- - 250.00 250.00
- - 250.00 250.00
- - 500.00 500.00
- - 1,000.00 1,000.00
29,287.50 71,210.00 1,000.00 101,497.50
26,235.00 71,210.00 1,000.00 98,445.00
19,800.00 - - 19,800.00
6,435.00 - - 6,435.00
26,235.00 - - 26,235.00
- 41,600.00 - 41,600.00
- 20,800.00 - 20,800.00
- 5,740.00 - 5,740.00
- 3,070.00 - 3,070.00
- 71,210.00 - 71,210.00
- - 250.00 250.00
- - 250.00 250.00
- - 500.00 500.00
- - 1,000.00 1,000.00
26,235.00 71,210.00 1,000.00 98,445.00
23,842.50 71,210.00 1,000.00 96,052.50
17,160.00 - - 17,160.00
6,682.50 - - 6,682.50
23,842.50 - - 23,842.50
- 41,600.00 - 41,600.00
- 20,800.00 - 20,800.00
- 5,740.00 - 5,740.00
657674563.xlsx
Page 228 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 3,070.00 - 3,070.00
- 71,210.00 - 71,210.00
- - 250.00 250.00
- - 250.00 250.00
- - 500.00 500.00
- - 1,000.00 1,000.00
23,842.50 71,210.00 1,000.00 96,052.50
21,450.00 71,210.00 1,000.00 93,660.00
14,520.00 - - 14,520.00
6,930.00 - - 6,930.00
21,450.00 - - 21,450.00
- 41,600.00 - 41,600.00
- 20,800.00 - 20,800.00
- 5,740.00 - 5,740.00
- 3,070.00 - 3,070.00
- 71,210.00 - 71,210.00
- - 250.00 250.00
- - 250.00 250.00
- - 500.00 500.00
- - 1,000.00 1,000.00
21,450.00 71,210.00 1,000.00 93,660.00
29,287.50 89,012.50 1,000.00 119,300.00
23,100.00 - - 23,100.00
6,187.50 - - 6,187.50
29,287.50 - - 29,287.50
- 52,000.00 - 52,000.00
- 26,000.00 - 26,000.00
- 7,175.00 - 7,175.00
- 3,837.50 - 3,837.50
- 89,012.50 - 89,012.50
- - 250.00 250.00
- - 250.00 250.00
- - 500.00 500.00
- - 1,000.00 1,000.00
29,287.50 89,012.50 1,000.00 119,300.00
26,235.00 89,012.50 1,000.00 116,247.50
19,800.00 - - 19,800.00
6,435.00 - - 6,435.00
26,235.00 - - 26,235.00
- 52,000.00 - 52,000.00
- 26,000.00 - 26,000.00
- 7,175.00 - 7,175.00
- 3,837.50 - 3,837.50
- 89,012.50 - 89,012.50
- - 250.00 250.00
- - 250.00 250.00
- - 500.00 500.00
- - 1,000.00 1,000.00
26,235.00 89,012.50 1,000.00 116,247.50
5,500.00 52,640.00 - 58,140.00
5,500.00 - - 5,500.00
5,500.00 - - 5,500.00
- 31,200.00 - 31,200.00
- 15,600.00 - 15,600.00
- 4,305.00 - 4,305.00
- 1,535.00 - 1,535.00
- 52,640.00 - 52,640.00
5,500.00 52,640.00 - 58,140.00
657674563.xlsx
Page 229 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
8,250.00 21,363.00 - 29,613.00
8,250.00 - - 8,250.00
8,250.00 - - 8,250.00
- 12,480.00 - 12,480.00
- 6,240.00 - 6,240.00
- 1,722.00 - 1,722.00
- 921.00 - 921.00
- 21,363.00 - 21,363.00
8,250.00 21,363.00 - 29,613.00
5,500.00 14,242.00 - 19,742.00
5,500.00 - - 5,500.00
5,500.00 - - 5,500.00
- 8,320.00 - 8,320.00
- 4,160.00 - 4,160.00
- 1,148.00 - 1,148.00
- 614.00 - 614.00
- 14,242.00 - 14,242.00
5,500.00 14,242.00 - 19,742.00
11,000.00 14,242.00 - 25,242.00
11,000.00 - - 11,000.00
11,000.00 - - 11,000.00
- 8,320.00 - 8,320.00
- 4,160.00 - 4,160.00
- 1,148.00 - 1,148.00
- 614.00 - 614.00
- 14,242.00 - 14,242.00
11,000.00 14,242.00 - 25,242.00
13,312.50 35,605.00 500.00 49,417.50
10,500.00 - - 10,500.00
2,812.50 - - 2,812.50
13,312.50 - - 13,312.50
- 20,800.00 - 20,800.00
- 10,400.00 - 10,400.00
- 2,870.00 - 2,870.00
- 1,535.00 - 1,535.00
- 35,605.00 - 35,605.00
- - 125.00 125.00
- - 125.00 125.00
- - 250.00 250.00
- - 500.00 500.00
13,312.50 35,605.00 500.00 49,417.50
125,885.42 75,110.00 4,100.00 205,095.42
101,850.00 - - 101,850.00
14,300.00 - - 14,300.00
5,568.75 - - 5,568.75
4,166.67 - - 4,166.67
125,885.42 - - 125,885.42
- 41,600.00 - 41,600.00
- 24,700.00 - 24,700.00
- 5,740.00 - 5,740.00
- 3,070.00 - 3,070.00
- 75,110.00 - 75,110.00
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
657674563.xlsx
Page 230 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 4,100.00 4,100.00
125,885.42 75,110.00 4,100.00 205,095.42
160,535.42 55,565.00 4,100.00 220,200.42
136,500.00 - - 136,500.00
14,300.00 - - 14,300.00
5,568.75 - - 5,568.75
4,166.67 - - 4,166.67
160,535.42 - - 160,535.42
- 31,200.00 - 31,200.00
- 18,525.00 - 18,525.00
- 4,305.00 - 4,305.00
- 1,535.00 - 1,535.00
- 55,565.00 - 55,565.00
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
160,535.42 55,565.00 4,100.00 220,200.42
158,435.42 46,304.17 4,100.00 208,839.58
134,400.00 - - 134,400.00
14,300.00 - - 14,300.00
5,568.75 - - 5,568.75
4,166.67 - - 4,166.67
158,435.42 - - 158,435.42
- 26,000.00 - 26,000.00
- 15,437.50 - 15,437.50
- 3,587.50 - 3,587.50
- 1,279.17 - 1,279.17
- 46,304.17 - 46,304.17
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
158,435.42 46,304.17 4,100.00 208,839.58
168,935.42 46,304.17 4,100.00 219,339.58
144,900.00 - - 144,900.00
14,300.00 - - 14,300.00
5,568.75 - - 5,568.75
4,166.67 - - 4,166.67
168,935.42 - - 168,935.42
- 26,000.00 - 26,000.00
- 15,437.50 - 15,437.50
- 3,587.50 - 3,587.50
- 1,279.17 - 1,279.17
- 46,304.17 - 46,304.17
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
168,935.42 46,304.17 4,100.00 219,339.58
155,285.42 46,304.17 4,100.00 205,689.58
131,250.00 - - 131,250.00
14,300.00 - - 14,300.00
5,568.75 - - 5,568.75
4,166.67 - - 4,166.67
155,285.42 - - 155,285.42
- 26,000.00 - 26,000.00
- 15,437.50 - 15,437.50
- 3,587.50 - 3,587.50
657674563.xlsx
Page 231 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 1,279.17 - 1,279.17
- 46,304.17 - 46,304.17
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
155,285.42 46,304.17 4,100.00 205,689.58
12,588.54 20,655.25 4,100.00 37,343.79
10,185.00 - - 10,185.00
1,430.00 - - 1,430.00
556.88 - - 556.88
416.67 - - 416.67
12,588.54 - - 12,588.54
- 11,440.00 - 11,440.00
- 6,792.50 - 6,792.50
- 1,578.50 - 1,578.50
- 844.25 - 844.25
- 20,655.25 - 20,655.25
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
12,588.54 20,655.25 4,100.00 37,343.79
16,053.54 20,655.25 4,100.00 40,808.79
13,650.00 - - 13,650.00
1,430.00 - - 1,430.00
556.88 - - 556.88
416.67 - - 416.67
16,053.54 - - 16,053.54
- 11,440.00 - 11,440.00
- 6,792.50 - 6,792.50
- 1,578.50 - 1,578.50
- 844.25 - 844.25
- 20,655.25 - 20,655.25
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
16,053.54 20,655.25 4,100.00 40,808.79
15,843.54 20,655.25 4,100.00 40,598.79
13,440.00 - - 13,440.00
1,430.00 - - 1,430.00
556.88 - - 556.88
416.67 - - 416.67
15,843.54 - - 15,843.54
- 11,440.00 - 11,440.00
- 6,792.50 - 6,792.50
- 1,578.50 - 1,578.50
- 844.25 - 844.25
- 20,655.25 - 20,655.25
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
15,843.54 20,655.25 4,100.00 40,598.79
16,893.54 20,655.25 4,100.00 41,648.79
14,490.00 - - 14,490.00
1,430.00 - - 1,430.00
556.88 - - 556.88
657674563.xlsx
Page 232 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
416.67 - - 416.67
16,893.54 - - 16,893.54
- 11,440.00 - 11,440.00
- 6,792.50 - 6,792.50
- 1,578.50 - 1,578.50
- 844.25 - 844.25
- 20,655.25 - 20,655.25
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
16,893.54 20,655.25 4,100.00 41,648.79
15,528.54 20,655.25 4,100.00 40,283.79
13,125.00 - - 13,125.00
1,430.00 - - 1,430.00
556.88 - - 556.88
416.67 - - 416.67
15,528.54 - - 15,528.54
- 11,440.00 - 11,440.00
- 6,792.50 - 6,792.50
- 1,578.50 - 1,578.50
- 844.25 - 844.25
- 20,655.25 - 20,655.25
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
15,528.54 20,655.25 4,100.00 40,283.79
343,507.64 55,565.00 4,100.00 403,172.64
319,472.22 - - 319,472.22
14,300.00 - - 14,300.00
5,568.75 - - 5,568.75
4,166.67 - - 4,166.67
343,507.64 - - 343,507.64
- 31,200.00 - 31,200.00
- 18,525.00 - 18,525.00
- 4,305.00 - 4,305.00
- 1,535.00 - 1,535.00
- 55,565.00 - 55,565.00
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
343,507.64 55,565.00 4,100.00 403,172.64
370,535.42 55,565.00 4,100.00 430,200.42
346,500.00 - - 346,500.00
14,300.00 - - 14,300.00
5,568.75 - - 5,568.75
4,166.67 - - 4,166.67
370,535.42 - - 370,535.42
- 31,200.00 - 31,200.00
- 18,525.00 - 18,525.00
- 4,305.00 - 4,305.00
- 1,535.00 - 1,535.00
- 55,565.00 - 55,565.00
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
657674563.xlsx
Page 233 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
370,535.42 55,565.00 4,100.00 430,200.42
265,535.42 55,565.00 4,100.00 325,200.42
241,500.00 - - 241,500.00
14,300.00 - - 14,300.00
5,568.75 - - 5,568.75
4,166.67 - - 4,166.67
265,535.42 - - 265,535.42
- 31,200.00 - 31,200.00
- 18,525.00 - 18,525.00
- 4,305.00 - 4,305.00
- 1,535.00 - 1,535.00
- 55,565.00 - 55,565.00
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
265,535.42 55,565.00 4,100.00 325,200.42
265,535.42 46,304.17 4,100.00 315,939.58
241,500.00 - - 241,500.00
14,300.00 - - 14,300.00
5,568.75 - - 5,568.75
4,166.67 - - 4,166.67
265,535.42 - - 265,535.42
- 26,000.00 - 26,000.00
- 15,437.50 - 15,437.50
- 3,587.50 - 3,587.50
- 1,279.17 - 1,279.17
- 46,304.17 - 46,304.17
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
265,535.42 46,304.17 4,100.00 315,939.58
34,350.76 20,655.25 4,100.00 59,106.01
31,947.22 - - 31,947.22
1,430.00 - - 1,430.00
556.88 - - 556.88
416.67 - - 416.67
34,350.76 - - 34,350.76
- 11,440.00 - 11,440.00
- 6,792.50 - 6,792.50
- 1,578.50 - 1,578.50
- 844.25 - 844.25
- 20,655.25 - 20,655.25
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
34,350.76 20,655.25 4,100.00 59,106.01
26,553.54 20,655.25 4,100.00 51,308.79
24,150.00 - - 24,150.00
1,430.00 - - 1,430.00
556.88 - - 556.88
416.67 - - 416.67
26,553.54 - - 26,553.54
- 11,440.00 - 11,440.00
- 6,792.50 - 6,792.50
- 1,578.50 - 1,578.50
- 844.25 - 844.25
657674563.xlsx
Page 234 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 20,655.25 - 20,655.25
- - 100.00 100.00
- - 250.00 250.00
- - 3,750.00 3,750.00
- - 4,100.00 4,100.00
26,553.54 20,655.25 4,100.00 51,308.79
- 793.31 5,710.96 6,504.27
- - -
- -
- 225.20 - 225.20
- 182.21 - 182.21
- 178.79 - 178.79
- 103.55 - 103.55
- 103.55 - 103.55
793.31 793.31
- - 1,753.64 1,753.64
- - 2,115.80 2,115.80
- - 1,841.52 1,841.52
5,710.96 5,710.96
- 793.31 5,710.96 6,504.27
- 2,730.23 14,709.92 17,440.15
- - -
- -
- 943.10 - 943.10
- 715.18 - 715.18
- 535.97 - 535.97
- 535.97 - 535.97
2,730.23 2,730.23
- - 7,343.85 7,343.85
- - 7,366.07 7,366.07
14,709.92 14,709.92
- 2,730.23 14,709.92 17,440.15
- 3,657.40 22,111.16 25,768.57
- - -
- -
- 933.67 - 933.67
- 728.83 - 728.83
- 933.67 - 933.67
- 530.61 - 530.61
- 530.61 - 530.61
3,657.40 3,657.40
- - 7,270.41 7,270.41
- - 8,463.20 8,463.20
- - 6,377.55 6,377.55
22,111.16 22,111.16
- 3,657.40 22,111.16 25,768.57
- 398.98 1,275.51 1,674.49
- - -
- -
- 186.73 - 186.73
- 106.12 - 106.12
- 106.12 - 106.12
398.98 398.98
- - 1,275.51 1,275.51
1,275.51 1,275.51
- 398.98 1,275.51 1,674.49
- 1,091.11 11,297.56 12,388.68
657674563.xlsx
Page 235 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - -
- -
- 44.46 - 44.46
- 943.10 - 943.10
- 51.77 - 51.77
- 51.77 - 51.77
1,091.11 1,091.11
- - 346.21 346.21
- - 10,951.35 10,951.35
11,297.56 11,297.56
- 1,091.11 11,297.56 12,388.68
- 88,230.36 17,500.00 105,730.36
- - -
- - - -
- 653.57 - 653.57
- 476.79 - 476.79
- 41,600.00 - 41,600.00
- 24,700.00 - 24,700.00
- 20,800.00 - 20,800.00
- 88,230.36 - 88,230.36
- - 5,089.29 5,089.29
- - 4,910.71 4,910.71
- - 7,500.00 7,500.00
- - 17,500.00 17,500.00
- 88,230.36 17,500.00 105,730.36
- 2,594.11 17,232.03 19,826.14
- - -
- -
- 1,100.29 - 1,100.29
- 834.38 - 834.38
- 439.63 - 439.63
- 219.82 - 219.82
2,594.11 2,594.11
- - 8,567.82 8,567.82
- - 8,593.75 8,593.75
- - 70.45 70.45
17,232.03 17,232.03
- 2,594.11 17,232.03 19,826.14
- 5,688.38 35,324.22 41,012.60
- - -
- -
- 1,886.21 - 1,886.21
- 943.10 - 943.10
- 715.18 - 715.18
- 1,071.94 - 1,071.94
- 1,071.94 - 1,071.94
5,688.38 5,688.38
- - 20,614.31 20,614.31
- - 7,343.85 7,343.85
- - 7,366.07 7,366.07
35,324.22 35,324.22
- 5,688.38 35,324.22 41,012.60
- 5,082.45 41,312.79 46,395.25
- - -
- -
- 2,200.58 - 2,200.58
- 1,100.29 - 1,100.29
- 834.38 - 834.38
- 631.48 - 631.48
- 315.74 - 315.74
5,082.45 5,082.45
- - 24,050.02 24,050.02
- - 8,567.82 8,567.82
657674563.xlsx
Page 236 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 8,593.75 8,593.75
- - 101.20 101.20
41,312.79 41,312.79
- 5,082.45 41,312.79 46,395.25
- 2,730.23 16,178.69 18,908.91
- - -
- -
- 943.10 - 943.10
- 715.18 - 715.18
- 535.97 - 535.97
- 535.97 - 535.97
2,730.23 2,730.23
- - 8,812.62 8,812.62
- - 7,366.07 7,366.07
16,178.69 16,178.69
- 2,730.23 16,178.69 18,908.91
- 2,746.60 21,502.84 24,249.43
- - -
- -
- 1,375.36 - 1,375.36
- 834.38 - 834.38
- 357.91 - 357.91
- 178.95 - 178.95
2,746.60 2,746.60
- - 12,851.73 12,851.73
- - 8,593.75 8,593.75
- - 57.36 57.36
- - 21,502.84 21,502.84
- 2,746.60 21,502.84 24,249.43
- 5,566.77 50,591.70 56,158.46
- - -
- -
- 2,947.20 - 2,947.20
- 1,178.88 - 1,178.88
- 715.18 - 715.18
- 362.75 - 362.75
- 362.75 - 362.75
5,566.77 5,566.77
- - 32,209.85 32,209.85
- - 11,015.77 11,015.77
- - 7,366.07 7,366.07
50,591.70 50,591.70
- 5,566.77 50,591.70 56,158.46
- 4,395.76 39,818.43 44,214.19
- - -
- -
- 2,125.76 - 2,125.76
- 850.30 - 850.30
- 834.38 - 834.38
- 292.66 - 292.66
- 292.66 - 292.66
4,395.76 4,395.76
- - 23,232.32 23,232.32
- - 7,945.45 7,945.45
- - 46.90 46.90
- - 8,593.75 8,593.75
39,818.43 39,818.43
- 4,395.76 39,818.43 44,214.19
- 2,393.18 19,955.52 22,348.70
- - -
- -
657674563.xlsx
Page 237 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 1,347.29 - 1,347.29
- 715.18 - 715.18
- 165.35 - 165.35
- 165.35 - 165.35
2,393.18 2,393.18
- - 12,589.45 12,589.45
- - 7,366.07 7,366.07
19,955.52 19,955.52
- 2,393.18 19,955.52 22,348.70
- 2,792.62 23,286.29 26,078.91
- - -
- -
- 1,572.17 - 1,572.17
- 834.55 - 834.55
- 192.95 - 192.95
- 192.95 - 192.95
2,792.62 2,792.62
- - 14,690.75 14,690.75
- - 8,595.54 8,595.54
23,286.29 23,286.29
- 2,792.62 23,286.29 26,078.91
- 11,135.41 96,808.50 107,943.91
- - -
- -
- 2,806.86 - 2,806.86
- 4,444.19 - 4,444.19
- 2,388.90 - 2,388.90
- 747.73 - 747.73
- 747.73 - 747.73
11,135.41 11,135.41
- - 30,676.05 30,676.05
- - 41,527.70 41,527.70
- - 24,604.75 24,604.75
96,808.50 96,808.50
- 11,135.41 96,808.50 107,943.91
- 7,434.68 40,158.73 47,593.41
- - -
- -
- 2,125.76 - 2,125.76
- 850.30 - 850.30
- 834.38 - 834.38
- 2,416.16 - 2,416.16
- 1,208.08 - 1,208.08
7,434.68 7,434.68
- - 23,232.32 23,232.32
- - 7,945.45 7,945.45
- - 387.21 387.21
- - 8,593.75 8,593.75
40,158.73 40,158.73
- 7,434.68 40,158.73 47,593.41
- 3,511.65 29,169.37 32,681.02
- - -
- -
- 2,201.55 - 2,201.55
- 834.74 - 834.74
- 237.68 - 237.68
- 237.68 - 237.68
3,511.65 3,511.65
- - 20,571.83 20,571.83
- - 8,597.54 8,597.54
29,169.37 29,169.37
- 3,511.65 29,169.37 32,681.02
657674563.xlsx
Page 238 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 17,915.90 90,283.67 108,199.57
- - -
- -
- 5,501.44 - 5,501.44
- 2,200.58 - 2,200.58
- 834.38 - 834.38
- 6,253.01 - 6,253.01
- 3,126.50 - 3,126.50
17,915.90 17,915.90
- - 60,125.06 60,125.06
- - 20,562.77 20,562.77
- - 1,002.08 1,002.08
- - 8,593.75 8,593.75
90,283.67 90,283.67
- 17,915.90 90,283.67 108,199.57
- 28,057.14 184,642.86 212,700.00
- - -
- -
- 3,042.86 - 3,042.86
- 13,350.00 - 13,350.00
- 5,721.43 - 5,721.43
- 4,457.14 - 4,457.14
- 1,485.71 - 1,485.71
28,057.14 28,057.14
- - 47,142.86 47,142.86
- - 137,500.00 137,500.00
184,642.86 184,642.86
- 28,057.14 184,642.86 212,700.00
- 81,714.29 424,285.71 506,000.00
- - -
- -
- 12,171.43 - 12,171.43
- 22,885.71 - 22,885.71
- 22,885.71 - 22,885.71
- 17,828.57 - 17,828.57
- 5,942.86 - 5,942.86
81,714.29 81,714.29
- - 188,571.43 188,571.43
- - 235,714.29 235,714.29
424,285.71 424,285.71
- 81,714.29 424,285.71 506,000.00
- 167,290.32 780,645.16 947,935.48
- - -
- -
- 27,483.87 - 27,483.87
- 34,451.61 - 34,451.61
- 51,677.42 - 51,677.42
- 40,258.06 - 40,258.06
- 13,419.35 - 13,419.35
167,290.32 167,290.32
- - 425,806.45 425,806.45
- - 354,838.71 354,838.71
780,645.16 780,645.16
- 167,290.32 780,645.16 947,935.48
- 259,300.00 1,210,000.00 1,469,300.00
- - -
- -
- 42,600.00 - 42,600.00
- 53,400.00 - 53,400.00
- 80,100.00 - 80,100.00
- 62,400.00 - 62,400.00
- 20,800.00 - 20,800.00
259,300.00 259,300.00
657674563.xlsx
Page 239 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 660,000.00 660,000.00
- - 550,000.00 550,000.00
1,210,000.00 1,210,000.00
- 259,300.00 1,210,000.00 1,469,300.00
- 44,671.43 251,428.57 296,100.00
- - -
- -
- 6,085.71 - 6,085.71
- 15,257.14 - 15,257.14
- 11,442.86 - 11,442.86
- 8,914.29 - 8,914.29
- 2,971.43 - 2,971.43
44,671.43 44,671.43
- - 94,285.71 94,285.71
- - 157,142.86 157,142.86
251,428.57 251,428.57
- 44,671.43 251,428.57 296,100.00
- 311,160.00 1,452,000.00 1,763,160.00
- - -
- -
- 51,120.00 - 51,120.00
- 64,080.00 - 64,080.00
- 96,120.00 - 96,120.00
- 74,880.00 - 74,880.00
- 24,960.00 - 24,960.00
311,160.00 311,160.00
- - 792,000.00 792,000.00
- - 660,000.00 660,000.00
1,452,000.00 1,452,000.00
- 311,160.00 1,452,000.00 1,763,160.00
44,400.00 661.22 3,492.30 48,553.51
- - -
44,400.00 - - 44,400.00
44,400.00 44,400.00
- 208.00 - 208.00
- 78.08 - 78.08
- 190.71 - 190.71
- 93.37 - 93.37
- 45.53 - 45.53
- 45.53 - 45.53
661.22 661.22
- - 1,619.68 1,619.68
- - 533.33 533.33
- - 701.53 701.53
- - 637.76 637.76
3,492.30 3,492.30
44,400.00 661.22 3,492.30 48,553.51
31,700,000.00 65,285.71 164,285.71 31,929,571.43
31,700,000.00 - - 31,700,000.00
- - -
31,700,000.00 - - 31,700,000.00
- 10,457.14 - 10,457.14
- 7,628.57 - 7,628.57
- 15,257.14 - 15,257.14
- 11,885.71 - 11,885.71
- 14,114.29 - 14,114.29
- 5,942.86 - 5,942.86
65,285.71 65,285.71
- - 85,714.29 85,714.29
- - 78,571.43 78,571.43
164,285.71 164,285.71
31,700,000.00 65,285.71 164,285.71 31,929,571.43
657674563.xlsx
Page 240 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
9,729,513.51 27,250,000.00 925,925.93 37,905,439.44
9,689,513.51 - - 9,689,513.51
- - -
40,000.00 - - 40,000.00
9,729,513.51 - - 9,729,513.51
- 15,407,407.41 - 15,407,407.41
- 9,148,148.15 - 9,148,148.15
- 2,125,925.93 - 2,125,925.93
- 568,518.52 - 568,518.52
- 27,250,000.00 - 27,250,000.00
- - 925,925.93 925,925.93
9,729,513.51 27,250,000.00 925,925.93 37,905,439.44
432,000.00 - - 432,000.00
432,000.00 - - 432,000.00
432,000.00 - - 432,000.00
121,200.00 18,200.00 80.00 139,480.00
121,200.00 - - 121,200.00
121,200.00 - - 121,200.00
- 8,320.00 - 8,320.00
- 9,880.00 - 9,880.00
- 18,200.00 - 18,200.00
- - 80.00 80.00
- - 80.00 80.00
121,200.00 18,200.00 80.00 139,480.00
161,600.00 18,200.00 80.00 179,880.00
161,600.00 - - 161,600.00
161,600.00 - - 161,600.00
- 8,320.00 - 8,320.00
- 9,880.00 - 9,880.00
- 18,200.00 - 18,200.00
- - 80.00 80.00
- - 80.00 80.00
161,600.00 18,200.00 80.00 179,880.00
21,000.00 11,113.50 - 32,113.50
21,000.00 - - 21,000.00
21,000.00 - - 21,000.00
- 4,680.00 - 4,680.00
- 5,557.50 - 5,557.50
- 645.75 - 645.75
- 230.25 - 230.25
- 11,113.50 - 11,113.50
21,000.00 11,113.50 - 32,113.50
3,465.00 4,939.33 - 8,404.33
3,465.00 - - 3,465.00
3,465.00 - - 3,465.00
- 2,080.00 - 2,080.00
- 2,470.00 - 2,470.00
- 287.00 - 287.00
- 102.33 - 102.33
- 4,939.33 - 4,939.33
3,465.00 4,939.33 - 8,404.33
420,000.00 2,439.17 8,254.14 430,693.31
- - -
657674563.xlsx
Page 241 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
420,000.00 - - 420,000.00
420,000.00 - - 420,000.00
- 697.14 - 697.14
- 595.98 - 595.98
- 353.66 - 353.66
- 396.19 - 396.19
- 396.19 - 396.19
- 2,439.17 - 2,439.17
- - 952.38 952.38
- - 6,138.39 6,138.39
- - 1,159.55 1,159.55
- - 3.81 3.81
- - 8,254.14 8,254.14
420,000.00 2,439.17 8,254.14 430,693.31
150,000.00 2,797.62 125.00 152,922.62
150,000.00 - - 150,000.00
150,000.00 - - 150,000.00
- 1,398.81 - 1,398.81
- 1,398.81 - 1,398.81
- 2,797.62 - 2,797.62
- - 125.00 125.00
- - 125.00 125.00
150,000.00 2,797.62 125.00 152,922.62
444,000.00 2,439.17 8,254.14 454,693.31
- - -
444,000.00 - - 444,000.00
444,000.00 - - 444,000.00
- 697.14 - 697.14
- 595.98 - 595.98
- 353.66 - 353.66
- 396.19 - 396.19
- 396.19 - 396.19
- 2,439.17 - 2,439.17
- - 952.38 952.38
- - 6,138.39 6,138.39
- - 1,159.55 1,159.55
- - 3.81 3.81
- - 8,254.14 8,254.14
444,000.00 2,439.17 8,254.14 454,693.31
500,000.00 4,976.47 6.25 504,982.72
500,000.00 - - 500,000.00
500,000.00 - - 500,000.00
- 3,495.80 - 3,495.80
- 964.71 - 964.71
- 515.97 - 515.97
- 4,976.47 - 4,976.47
- - 1.56 1.56
- - 1.56 1.56
- - 3.13 3.13
- - 6.25 6.25
500,000.00 4,976.47 6.25 504,982.72
500,000.00 25,747.83 6.25 525,754.08
500,000.00 - - 500,000.00
500,000.00 - - 500,000.00
- 18,086.96 - 18,086.96
- 4,991.30 - 4,991.30
- 2,669.57 - 2,669.57
- 25,747.83 - 25,747.83
657674563.xlsx
Page 242 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 1.56 1.56
- - 1.56 1.56
- - 3.13 3.13
- - 6.25 6.25
500,000.00 25,747.83 6.25 525,754.08
500,000.00 370,125.00 6.25 870,131.25
500,000.00 - - 500,000.00
500,000.00 - - 500,000.00
- 260,000.00 - 260,000.00
- 71,750.00 - 71,750.00
- 38,375.00 - 38,375.00
- 370,125.00 - 370,125.00
- - 1.56 1.56
- - 1.56 1.56
- - 3.13 3.13
- - 6.25 6.25
500,000.00 370,125.00 6.25 870,131.25
- 4,976.47 3.13 4,979.60
38,675.00 29,634.67 1,500.00 69,809.67

38,675.00 - - 38,675.00
38,675.00 - - 38,675.00
- 16,640.00 - 16,640.00
- 9,880.00 - 9,880.00
- 2,296.00 - 2,296.00
- 818.67 - 818.67
- 29,634.67 - 29,634.67
- - 1,500.00 1,500.00
- - 1,500.00 1,500.00
38,675.00 29,634.67 1,500.00 69,809.67
241,718.75 29,634.67 1,500.00 272,853.42

241,718.75 - - 241,718.75
241,718.75 - - 241,718.75
- 16,640.00 - 16,640.00
- 9,880.00 - 9,880.00
- 2,296.00 - 2,296.00
- 818.67 - 818.67
- 29,634.67 - 29,634.67
- - 1,500.00 1,500.00
- - 1,500.00 1,500.00
241,718.75 29,634.67 1,500.00 272,853.42
109,637.50 29,634.67 1,500.00 140,772.17

58,012.50 - - 58,012.50
51,625.00 - - 51,625.00
109,637.50 - - 109,637.50
- 16,640.00 - 16,640.00
- 9,880.00 - 9,880.00
- 2,296.00 - 2,296.00
- 818.67 - 818.67
- 29,634.67 - 29,634.67
- - 1,500.00 1,500.00
- - 1,500.00 1,500.00
109,637.50 29,634.67 1,500.00 140,772.17
121,240.00 29,634.67 1,500.00 152,374.67

69,615.00 - - 69,615.00
51,625.00 - - 51,625.00
121,240.00 - - 121,240.00
657674563.xlsx
Page 243 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 16,640.00 - 16,640.00
- 9,880.00 - 9,880.00
- 2,296.00 - 2,296.00
- 818.67 - 818.67
- 29,634.67 - 29,634.67
- - 1,500.00 1,500.00
- - 1,500.00 1,500.00
121,240.00 29,634.67 1,500.00 152,374.67
245,226.00 29,634.67 1,500.00 276,360.67
33,338.50 - - 33,338.50
51,187.50 - - 51,187.50
154,700.00 - - 154,700.00
6,000.00 - - 6,000.00
245,226.00 - - 245,226.00
- 16,640.00 - 16,640.00
- 9,880.00 - 9,880.00
- 2,296.00 - 2,296.00
- 818.67 - 818.67
- 29,634.67 - 29,634.67
- - 1,500.00 1,500.00
- - 1,500.00 1,500.00
245,226.00 29,634.67 1,500.00 276,360.67
1,215,277.78 19,382.44 71,304.56 1,305,964.78
1,215,277.78 - - 1,215,277.78
- - -
1,215,277.78 - - 1,215,277.78
- 4,538.69 - 4,538.69
- 3,311.01 - 3,311.01
- 3,311.01 - 3,311.01
- 2,579.37 - 2,579.37
- 3,063.00 - 3,063.00
- 2,579.37 - 2,579.37
19,382.44 19,382.44
- - 37,202.38 37,202.38
- - 34,102.18 34,102.18
71,304.56 71,304.56
1,215,277.78 19,382.44 71,304.56 1,305,964.78
11,869.57 15,008.00 105.00 26,982.57
11,869.57 - - 11,869.57
11,869.57 - - 11,869.57
- 10,920.00 - 10,920.00
- 3,013.50 - 3,013.50
- 1,074.50 - 1,074.50
- 15,008.00 - 15,008.00
- - 105.00 105.00
- - 105.00 105.00
11,869.57 15,008.00 105.00 26,982.57
460,800.00 0.00 0.00 460,800.00
460,800.00 - - 460,800.00
1,200,000.00 60,565.99 250,530.61 1,511,096.60
1,200,000.00 - - 1,200,000.00
1,200,000.00 1,200,000.00
- 33,959.18 - 33,959.18
- 14,938.78 - 14,938.78
- 8,489.80 - 8,489.80
- 2,342.86 - 2,342.86
- 835.37 - 835.37
60,565.99 60,565.99
- - 250,530.61 250,530.61
- - 250,530.61 250,530.61
657674563.xlsx
Page 244 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
1,200,000.00 60,565.99 250,530.61 1,511,096.60
1,222,222.22 381,155.56 209,977.78 1,813,355.56
1,222,222.22 - - 1,222,222.22
1,222,222.22 - - 1,222,222.22
- 277,333.33 - 277,333.33
- 76,533.33 - 76,533.33
- 27,288.89 - 27,288.89
- 381,155.56 - 381,155.56
- - 33,333.33 33,333.33
- - 2,666.67 2,666.67
- - 11,111.11 11,111.11
- - 116,666.67 116,666.67
- - 15,333.33 15,333.33
- - 5,200.00 5,200.00
- - 25,666.67 25,666.67
- - 209,977.78 209,977.78
1,222,222.22 381,155.56 209,977.78 1,813,355.56
1,444,444.44 381,155.56 209,977.78 2,035,577.78
1,444,444.44 - - 1,444,444.44
1,444,444.44 - - 1,444,444.44
- 277,333.33 - 277,333.33
- 76,533.33 - 76,533.33
- 27,288.89 - 27,288.89
- 381,155.56 - 381,155.56
- - 33,333.33 33,333.33
- - 2,666.67 2,666.67
- - 11,111.11 11,111.11
- - 116,666.67 116,666.67
- - 15,333.33 15,333.33
- - 5,200.00 5,200.00
- - 25,666.67 25,666.67
- - 209,977.78 209,977.78
1,444,444.44 381,155.56 209,977.78 2,035,577.78
444,000.00 6,612.16 34,922.99 485,535.15
- - -
444,000.00 - - 444,000.00
444,000.00 444,000.00
- 2,080.01 - 2,080.01
- 780.80 - 780.80
- 1,907.14 - 1,907.14
- 933.67 - 933.67
- 455.27 - 455.27
- 455.27 - 455.27
6,612.16 6,612.16
- - 16,196.79 16,196.79
- - 5,333.33 5,333.33
- - 7,015.31 7,015.31
- - 6,377.55 6,377.55
34,922.99 34,922.99
444,000.00 6,612.16 34,922.99 485,535.15
88,800.00 1,322.43 6,984.60 97,107.03
- - -
88,800.00 - - 88,800.00
88,800.00 88,800.00
- 416.00 - 416.00
- 156.16 - 156.16
- 381.43 - 381.43
- 186.73 - 186.73
- 91.05 - 91.05
- 91.05 - 91.05
1,322.43 1,322.43
- - 3,239.36 3,239.36
- - 1,066.67 1,066.67
657674563.xlsx
Page 245 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 1,403.06 1,403.06
- - 1,275.51 1,275.51
6,984.60 6,984.60
88,800.00 1,322.43 6,984.60 97,107.03
133,200.00 1,983.65 10,476.90 145,660.54
- - -
133,200.00 - - 133,200.00
133,200.00 133,200.00
- 624.00 - 624.00
- 234.24 - 234.24
- 572.14 - 572.14
- 280.10 - 280.10
- 136.58 - 136.58
- 136.58 - 136.58
1,983.65 1,983.65
- - 4,859.04 4,859.04
- - 1,600.00 1,600.00
- - 2,104.59 2,104.59
- - 1,913.27 1,913.27
10,476.90 10,476.90
133,200.00 1,983.65 10,476.90 145,660.54
44,400.00 661.22 3,492.30 48,553.51
- - -
44,400.00 - - 44,400.00
44,400.00 44,400.00
- 208.00 - 208.00
- 78.08 - 78.08
- 190.71 - 190.71
- 93.37 - 93.37
- 45.53 - 45.53
- 45.53 - 45.53
661.22 661.22
- - 1,619.68 1,619.68
- - 533.33 533.33
- - 701.53 701.53
- - 637.76 637.76
3,492.30 3,492.30
44,400.00 661.22 3,492.30 48,553.51
66,600.00 991.82 5,238.45 72,830.27
- - -
66,600.00 - - 66,600.00
66,600.00 66,600.00
- 312.00 - 312.00
- 117.12 - 117.12
- 286.07 - 286.07
- 140.05 - 140.05
- 68.29 - 68.29
- 68.29 - 68.29
991.82 991.82
- - 2,429.52 2,429.52
- - 800.00 800.00
- - 1,052.30 1,052.30
- - 956.63 956.63
5,238.45 5,238.45
66,600.00 991.82 5,238.45 72,830.27
8,912.50 1,128.37 2,452.00 12,492.87
2,475.00 - - 2,475.00
- - -
6,437.50 - - 6,437.50
8,912.50 - - 8,912.50
- 665.60 - 665.60
- 183.68 - 183.68
- 65.49 - 65.49
- 213.60 - 213.60
- 1,128.37 - 1,128.37
657674563.xlsx
Page 246 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 2,240.00 2,240.00
- - 160.00 160.00
- - 52.00 52.00
- - 2,452.00 2,452.00
8,912.50 1,128.37 2,452.00 12,492.87
8,850.00 1,128.37 2,452.00 12,430.37
2,475.00 - - 2,475.00
- - -
6,375.00 - - 6,375.00
8,850.00 - - 8,850.00
- 665.60 - 665.60
- 183.68 - 183.68
- 65.49 - 65.49
- 213.60 - 213.60
- 1,128.37 - 1,128.37
- - 2,240.00 2,240.00
- - 160.00 160.00
- - 52.00 52.00
- - 2,452.00 2,452.00
8,850.00 1,128.37 2,452.00 12,430.37
116,150.00 3,437.87 22,640.00 142,227.87
- - -
116,150.00 - - 116,150.00
116,150.00 - - 116,150.00
- 832.00 - 832.00
- 229.60 - 229.60
- 81.87 - 81.87
- 292.80 - 292.80
- 292.80 - 292.80
- 1,708.80 - 1,708.80
- 3,437.87 - 3,437.87
- - 3,360.00 3,360.00
- - 1,680.00 1,680.00
- - 17,600.00 17,600.00
- - 22,640.00 22,640.00
116,150.00 3,437.87 22,640.00 142,227.87
110,400.00 3,730.67 24,320.00 138,450.67
- - -
110,400.00 - - 110,400.00
110,400.00 - - 110,400.00
- 832.00 - 832.00
- 229.60 - 229.60
- 81.87 - 81.87
- 292.80 - 292.80
- 292.80 - 292.80
- 292.80 - 292.80
- 1,708.80 - 1,708.80
- 3,730.67 - 3,730.67
- - 3,360.00 3,360.00
- - 1,680.00 1,680.00
- - 1,680.00 1,680.00
- - 17,600.00 17,600.00
- - 24,320.00 24,320.00
110,400.00 3,730.67 24,320.00 138,450.67
269,947.44 131,612.50 - 401,559.94
104,500.00 - - 104,500.00
25,500.00 - - 25,500.00
71,500.00 - - 71,500.00
24,347.44 - - 24,347.44
44,100.00 - - 44,100.00
269,947.44 - - 269,947.44
- 78,000.00 - 78,000.00
- 46,312.50 - 46,312.50
- 5,381.25 - 5,381.25
- 1,918.75 - 1,918.75
- 131,612.50 - 131,612.50
269,947.44 131,612.50 - 401,559.94
4,500,000.00 728,028.57 3,750,000.00 8,978,028.57
657674563.xlsx
Page 247 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
4,500,000.00 - - 4,500,000.00
4,500,000.00 - - 4,500,000.00
- 178,285.71 - 178,285.71
- 211,714.29 - 211,714.29
- 156,857.14 - 156,857.14
- 114,428.57 - 114,428.57
- 49,200.00 - 49,200.00
- 17,542.86 - 17,542.86
728,028.57
- - 2,571,428.57 2,571,428.57
- - 1,178,571.43 1,178,571.43
- -
728,028.57 3,750,000.00 3,750,000.00

4,500,000.00 728,028.57 3,750,000.00 8,978,028.57
141,985.50 30,211.65 8,475.00 180,672.15
141,985.50 - - 141,985.50
141,985.50 - - 141,985.50
- 19,656.00 - 19,656.00
- 7,780.50 - 7,780.50
- 1,808.10 - 1,808.10
- 967.05 - 967.05
- 30,211.65 - 30,211.65
- - 7,500.00 7,500.00
- - 600.00 600.00
- - 93.75 93.75
- - 93.75 93.75
- - 187.50 187.50
- - 8,475.00 8,475.00
141,985.50 30,211.65 8,475.00 180,672.15
94,657.00 20,141.10 5,650.00 120,448.10
94,657.00 - - 94,657.00
94,657.00 - - 94,657.00
- 13,104.00 - 13,104.00
- 5,187.00 - 5,187.00
- 1,205.40 - 1,205.40
- 644.70 - 644.70
- 20,141.10 - 20,141.10
- - 5,000.00 5,000.00
- - 400.00 400.00
- - 62.50 62.50
- - 62.50 62.50
- - 125.00 125.00
- - 5,650.00 5,650.00
94,657.00 20,141.10 5,650.00 120,448.10
75,725.60 16,112.88 4,520.00 96,358.48
75,725.60 - - 75,725.60
75,725.60 - - 75,725.60
- 10,483.20 - 10,483.20
- 4,149.60 - 4,149.60
- 964.32 - 964.32
- 515.76 - 515.76
- 16,112.88 - 16,112.88
- - 4,000.00 4,000.00
- - 320.00 320.00
- - 50.00 50.00
- - 50.00 50.00
- - 100.00 100.00
657674563.xlsx
Page 248 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 4,520.00 4,520.00
75,725.60 16,112.88 4,520.00 96,358.48
189,314.00 40,282.20 11,300.00 240,896.20
189,314.00 - - 189,314.00
189,314.00 - - 189,314.00
- 26,208.00 - 26,208.00
- 10,374.00 - 10,374.00
- 2,410.80 - 2,410.80
- 1,289.40 - 1,289.40
- 40,282.20 - 40,282.20
- - 10,000.00 10,000.00
- - 800.00 800.00
- - 125.00 125.00
- - 125.00 125.00
- - 250.00 250.00
- - 11,300.00 11,300.00
189,314.00 40,282.20 11,300.00 240,896.20
40,272.44 62,793.89 9,583.33 112,649.67
1,350.00 - - 1,350.00
438.75 - - 438.75
38,483.69 - - 38,483.69
40,272.44 - - 40,272.44
- 34,666.67 - 34,666.67
- 20,583.33 - 20,583.33
- 4,783.33 - 4,783.33
- 1,705.56 - 1,705.56
- 610.00 - 610.00
- 445.00 - 445.00
- 62,793.89 - 62,793.89
- - 5,000.00 5,000.00
- - 4,583.33 4,583.33
- -
- - 9,583.33 9,583.33
40,272.44 62,793.89 9,583.33 112,649.67
120,000.00 - - 120,000.00
120,000.00 - - 120,000.00
500,000.00 - - 500,000.00
500,000.00 - - 500,000.00
35,833.33 - - 35,833.33
35,833.33 - - 35,833.33
2,750,000.00 - - 2,750,000.00
2,750,000.00 - - 2,750,000.00
1,019,700.00 201,411.00 206,500.00 1,427,611.00
1,019,700.00 - - 1,019,700.00
1,019,700.00 - - 1,019,700.00
- 131,040.00 - 131,040.00
- 51,870.00 - 51,870.00
- 12,054.00 - 12,054.00
- 6,447.00 - 6,447.00
- 201,411.00 - 201,411.00
- - 200,000.00 200,000.00
- - 4,000.00 4,000.00
- - 625.00 625.00
- - 625.00 625.00
- - 1,250.00 1,250.00
- - 206,500.00 206,500.00
1,019,700.00 201,411.00 206,500.00 1,427,611.00
1,019,700.00 - - 1,019,700.00
657674563.xlsx
Page 249 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
1,019,700.00 - - 1,019,700.00
492,480.70 12,851.52 4,457.60 509,789.82
7,920.00 - - 7,920.00
484,560.70 - - 484,560.70
492,480.70 - - 492,480.70
- 5,990.40 - 5,990.40
- 4,742.40 - 4,742.40
- 427.20 - 427.20
- 1,102.08 - 1,102.08
- 589.44 - 589.44
- 12,851.52 - 12,851.52
- - 57.60 57.60
- - 4,400.00 4,400.00
- - 4,457.60 4,457.60
492,480.70 12,851.52 4,457.60 509,789.82
17,715,255.30 1,592,100.00 5,756,000.00 25,063,355.30
7,920.00 - - 7,920.00
17,707,335.30 - - 17,707,335.30
17,715,255.30 - - 17,715,255.30
- 624,000.00 - 624,000.00
- 247,000.00 - 247,000.00
- 267,000.00 - 267,000.00
- 366,000.00 - 366,000.00
- 57,400.00 - 57,400.00
- 30,700.00 - 30,700.00
- 1,592,100.00 - 1,592,100.00
- - 6,000.00 6,000.00
- - 3,000,000.00 3,000,000.00
- - 2,750,000.00 2,750,000.00
- - 5,756,000.00 5,756,000.00
17,715,255.30 1,592,100.00 5,756,000.00 25,063,355.30
8,861,587.65 1,592,100.00 5,756,000.00 16,209,687.65
7,920.00 - - 7,920.00
8,853,667.65 - - 8,853,667.65
8,861,587.65 - - 8,861,587.65
- 624,000.00 - 624,000.00
- 247,000.00 - 247,000.00
- 267,000.00 - 267,000.00
- 366,000.00 - 366,000.00
- 57,400.00 - 57,400.00
- 30,700.00 - 30,700.00
- 1,592,100.00 - 1,592,100.00
- - 6,000.00 6,000.00
- - 3,000,000.00 3,000,000.00
- - 2,750,000.00 2,750,000.00
- - 5,756,000.00 5,756,000.00
8,861,587.65 1,592,100.00 5,756,000.00 16,209,687.65
14,764,032.75 1,592,100.00 5,756,000.00 22,112,132.75
7,920.00 - - 7,920.00
14,756,112.75 - - 14,756,112.75
14,764,032.75 - - 14,764,032.75
- 624,000.00 - 624,000.00
- 247,000.00 - 247,000.00
- 267,000.00 - 267,000.00
- 366,000.00 - 366,000.00
- 57,400.00 - 57,400.00
- 30,700.00 - 30,700.00
- 1,592,100.00 - 1,592,100.00
- - 6,000.00 6,000.00
- - 3,000,000.00 3,000,000.00
- - 2,750,000.00 2,750,000.00
- - 5,756,000.00 5,756,000.00
14,764,032.75 1,592,100.00 5,756,000.00 22,112,132.75
29,520,145.50 1,592,100.00 5,756,000.00 36,868,245.50
7,920.00 - - 7,920.00
657674563.xlsx
Page 250 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
29,512,225.50 - - 29,512,225.50
29,520,145.50 - - 29,520,145.50
- 624,000.00 - 624,000.00
- 247,000.00 - 247,000.00
- 267,000.00 - 267,000.00
- 366,000.00 - 366,000.00
- 57,400.00 - 57,400.00
- 30,700.00 - 30,700.00
- 1,592,100.00 - 1,592,100.00
- - 6,000.00 6,000.00
- - 3,000,000.00 3,000,000.00
- - 2,750,000.00 2,750,000.00
- - 5,756,000.00 5,756,000.00
29,520,145.50 1,592,100.00 5,756,000.00 36,868,245.50
32,007,920.00 113,721.43 411,142.86 32,532,784.29

32,000,000.00 - - 32,000,000.00
7,920.00 - - 7,920.00
- - -
32,007,920.00 32,007,920.00
- 44,571.43 - 44,571.43
- 17,642.86 - 17,642.86
- 19,071.43 - 19,071.43
- 26,142.86 - 26,142.86
- 4,100.00 - 4,100.00
- 2,192.86 - 2,192.86
- 113,721.43 - 113,721.43
- - 428.57 428.57
- - 214,285.71 214,285.71
- - 196,428.57 196,428.57
- - 411,142.86 411,142.86
32,007,920.00 113,721.43 411,142.86 32,532,784.29
32,007,920.00 25,512.00 57,620.00 32,091,052.00

32,000,000.00 - - 32,000,000.00
7,920.00 - - 7,920.00
32,007,920.00 32,007,920.00
- 12,480.00 - 12,480.00
- 4,940.00 - 4,940.00
- 2,670.00 - 2,670.00
- 3,660.00 - 3,660.00
- 1,148.00 - 1,148.00
- 614.00 - 614.00
- 25,512.00 - 25,512.00
- - 120.00 120.00
- - 30,000.00 30,000.00
- - 27,500.00 27,500.00
- - 57,620.00 57,620.00
32,007,920.00 25,512.00 57,620.00 32,091,052.00
1,350,000.00 31,842.00 115,120.00 1,496,962.00

1,350,000.00 - - 1,350,000.00
1,350,000.00 1,350,000.00
- 12,480.00 - 12,480.00
- 4,940.00 - 4,940.00
- 5,340.00 - 5,340.00
- 7,320.00 - 7,320.00
- 1,148.00 - 1,148.00
- 614.00 - 614.00
- 31,842.00 - 31,842.00
- - 120.00 120.00
- - 60,000.00 60,000.00
- - 55,000.00 55,000.00
- - 115,120.00 115,120.00
1,350,000.00 31,842.00 115,120.00 1,496,962.00
100,000.00 3,197.00 205.19 103,402.19

100,000.00 - - 100,000.00
- - -
100,000.00 100,000.00
- 2,080.00 - 2,080.00
- 823.33 - 823.33
- 191.33 - 191.33
- 102.33 - 102.33
- 3,197.00 - 3,197.00
657674563.xlsx
Page 251 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 20.00 20.00
- - 185.19 185.19
- - 205.19 205.19
100,000.00 3,197.00 205.19 103,402.19
907,920.00 54,310.00 200.00 962,430.00

900,000.00 - - 900,000.00
7,920.00 - - 7,920.00
907,920.00 907,920.00
- 20,800.00 - 20,800.00
- 24,700.00 - 24,700.00
- 5,740.00 - 5,740.00
- 3,070.00 - 3,070.00
- 54,310.00 - 54,310.00
- - 200.00 200.00
- - 200.00 200.00
907,920.00 54,310.00 200.00 962,430.00
14,600.00 15,086.11 55.56 29,741.67

12,000.00 - - 12,000.00
2,600.00 - - 2,600.00
14,600.00 14,600.00
- 5,777.78 - 5,777.78
- 6,861.11 - 6,861.11
- 1,594.44 - 1,594.44
- 852.78 - 852.78
- 15,086.11 - 15,086.11
- - 55.56 55.56
- - 55.56 55.56
14,600.00 15,086.11 55.56 29,741.67
95,572.79 18,391.67 70,348.77 184,313.22

95,572.79 - - 95,572.79
95,572.79 95,572.79
- 5,777.78 - 5,777.78
- 10,166.67 - 10,166.67
- 1,594.44 - 1,594.44
- 852.78 - 852.78
- 18,391.67 - 18,391.67
- - 55.56 55.56
- - 1,543.21 1,543.21
- - 68,750.00 68,750.00
- - 70,348.77 70,348.77
95,572.79 18,391.67 70,348.77 184,313.22
34,000.00 8,056.44 2,260.00 44,316.44
34,000.00 - - 34,000.00
34,000.00 - - 34,000.00
- 5,241.60 - 5,241.60
- 2,074.80 - 2,074.80
- 482.16 - 482.16
- 257.88 - 257.88
- 8,056.44 - 8,056.44
- - 2,000.00 2,000.00
- - 160.00 160.00
- - 25.00 25.00
- - 25.00 25.00
- - 50.00 50.00
- - 2,260.00 2,260.00
34,000.00 8,056.44 2,260.00 44,316.44
112,500.00 14,795.56 66.67 127,362.22
112,500.00 - - 112,500.00
112,500.00 - - 112,500.00
- 12,200.00 - 12,200.00
- 1,913.33 - 1,913.33
- 682.22 - 682.22
- 14,795.56 - 14,795.56
- - 66.67 66.67
657674563.xlsx
Page 252 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - 66.67 66.67
112,500.00 14,795.56 66.67 127,362.22
1,100.00 9,528.89 66.67 10,695.56
1,100.00 - - 1,100.00
1,100.00 - - 1,100.00
- 6,933.33 - 6,933.33
- 1,913.33 - 1,913.33
- 682.22 - 682.22
- 9,528.89 - 9,528.89
- - 66.67 66.67
- - 66.67 66.67
1,100.00 9,528.89 66.67 10,695.56
240,000.00 58,608.33 250.00 298,858.33
240,000.00 - - 240,000.00
240,000.00 - - 240,000.00
- 22,875.00 - 22,875.00
- 26,000.00 - 26,000.00
- 7,175.00 - 7,175.00
- 2,558.33 - 2,558.33
- 58,608.33 - 58,608.33
- - 250.00 250.00
- - 250.00 250.00
240,000.00 58,608.33 250.00 298,858.33
152,418.00 2,301.51 9,520.16 164,239.67
152,418.00 - - 152,418.00
152,418.00 152,418.00
- 1,290.45 - 1,290.45
- 567.67 - 567.67
- 322.61 - 322.61
- 89.03 - 89.03
- 31.74 - 31.74
2,301.51 2,301.51
- - 9,520.16 9,520.16
- - 9,520.16 9,520.16
152,418.00 2,301.51 9,520.16 164,239.67
41,666.67 58,608.33 250.00 100,525.00
41,666.67 - - 41,666.67
41,666.67 - - 41,666.67
- 22,875.00 - 22,875.00
- 26,000.00 - 26,000.00
- 7,175.00 - 7,175.00
- 2,558.33 - 2,558.33
- 58,608.33 - 58,608.33
- - 250.00 250.00
- - 250.00 250.00
41,666.67 58,608.33 250.00 100,525.00
2,242,469.82 1,025,804.50 336,296.50 3,604,570.82
1,836,870.75 - - 1,836,870.75
166,988.25 - - 166,988.25
238,610.82 - - 238,610.82
- - -
2,242,469.82
- 1,001,929.50 - 1,001,929.50
- 23,875.00 - 23,875.00
1,025,804.50
- - 333,976.50 333,976.50
- - 2,320.00 2,320.00
336,296.50
2,557,299.82 1,054,710.50 341,352.50 3,953,362.82
1,836,870.75 - - 1,836,870.75
166,988.25 - - 166,988.25
238,610.82 - - 238,610.82
- - -
58,276.00 58,276.00
657674563.xlsx
Page 253 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
-
48,964.00 48,964.00
-
207,590.00 207,590.00
2,557,299.82
- 1,001,929.50 - 1,001,929.50
- 23,875.00 - 23,875.00
- 5,827.00 - 5,827.00
- 2,500.00 - 2,500.00
- 20,579.00 - 20,579.00
1,054,710.50
- - 333,976.50 333,976.50
- - 2,320.00 2,320.00
- - 759.00 759.00
- - 816.00 816.00
- - 3,481.00 3,481.00
341,352.50
2,626,542.80 1,326,383.35 436,489.45 4,389,415.60
2,387,931.98 - - 2,387,931.98
- - -
238,610.82 - - 238,610.82
- - -
2,626,542.80
- 1,302,508.35 - 1,302,508.35
- 23,875.00 - 23,875.00
1,326,383.35
- - 434,169.45 434,169.45
- - 2,320.00 2,320.00
436,489.45
3,122,047.50 1,702,935.00 567,645.00 5,392,627.50
3,122,047.50 - - 3,122,047.50
- - -
3,122,047.50
- 1,702,935.00 - 1,702,935.00
1,702,935.00
- - 567,645.00 567,645.00
567,645.00
239,647,920.00 680,078.57 9,352,000.00 249,679,998.57

239,640,000.00 - - 239,640,000.00
7,920.00 - - 7,920.00
239,647,920.00 239,647,920.00
- 44,571.43 - 44,571.43
- 17,642.86 - 17,642.86
- 19,071.43 - 19,071.43
- 26,142.86 - 26,142.86
- 373,100.00 - 373,100.00
- 199,550.00 - 199,550.00
- 680,078.57 - 680,078.57
- - 2,000.00 2,000.00
- - 6,600,000.00 6,600,000.00
- - 2,750,000.00 2,750,000.00
- - 9,352,000.00 9,352,000.00
239,647,920.00 680,078.57 9,352,000.00 249,679,998.57
84,500.00 32,059.26 - 116,559.26
- - -
- - -
22,000.00 - - 22,000.00
40,000.00 - - 40,000.00
22,500.00 - - 22,500.00
657674563.xlsx
Page 254 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
84,500.00 - - 84,500.00
- 20,800.00 - 20,800.00
- 6,933.33 - 6,933.33
- 3,188.89 - 3,188.89
- 1,137.04 - 1,137.04
- 32,059.26 - 32,059.26
84,500.00 32,059.26 - 116,559.26
93,300.00 32,059.26 - 125,359.26
- - -
- - -
30,800.00 - - 30,800.00
40,000.00 - - 40,000.00
22,500.00 - - 22,500.00
93,300.00 - - 93,300.00
- 20,800.00 - 20,800.00
- 6,933.33 - 6,933.33
- 3,188.89 - 3,188.89
- 1,137.04 - 1,137.04
- 32,059.26 - 32,059.26
93,300.00 32,059.26 - 125,359.26
106,500.00 32,059.26 - 138,559.26
- - -
- - -
44,000.00 - - 44,000.00
40,000.00 - - 40,000.00
22,500.00 - - 22,500.00
106,500.00 - - 106,500.00
- 20,800.00 - 20,800.00
- 6,933.33 - 6,933.33
- 3,188.89 - 3,188.89
- 1,137.04 - 1,137.04
- 32,059.26 - 32,059.26
106,500.00 32,059.26 - 138,559.26
126,300.00 32,059.26 - 158,359.26
- - -
- - -
63,800.00 - - 63,800.00
40,000.00 - - 40,000.00
22,500.00 - - 22,500.00
126,300.00 - - 126,300.00
- 20,800.00 - 20,800.00
- 6,933.33 - 6,933.33
- 3,188.89 - 3,188.89
- 1,137.04 - 1,137.04
- 32,059.26 - 32,059.26
126,300.00 32,059.26 - 158,359.26
146,100.00 32,059.26 - 178,159.26
- - -
- - -
83,600.00 - - 83,600.00
40,000.00 - - 40,000.00
22,500.00 - - 22,500.00
146,100.00 - - 146,100.00
- 20,800.00 - 20,800.00
- 6,933.33 - 6,933.33
- 3,188.89 - 3,188.89
- 1,137.04 - 1,137.04
- 32,059.26 - 32,059.26
146,100.00 32,059.26 - 178,159.26
178,000.00 32,059.26 - 210,059.26
657674563.xlsx
Page 255 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- - -
- - -
115,500.00 - - 115,500.00
40,000.00 - - 40,000.00
22,500.00 - - 22,500.00
178,000.00 - - 178,000.00
- 20,800.00 - 20,800.00
- 6,933.33 - 6,933.33
- 3,188.89 - 3,188.89
- 1,137.04 - 1,137.04
- 32,059.26 - 32,059.26
178,000.00 32,059.26 - 210,059.26
238,500.00 32,059.26 - 270,559.26
- - -
- - -
176,000.00 - - 176,000.00
40,000.00 - - 40,000.00
22,500.00 - - 22,500.00
238,500.00 - - 238,500.00
- 20,800.00 - 20,800.00
- 6,933.33 - 6,933.33
- 3,188.89 - 3,188.89
- 1,137.04 - 1,137.04
- 32,059.26 - 32,059.26
238,500.00 32,059.26 - 270,559.26
497,000.00 32,059.26 - 529,059.26
- - -
- - -
434,500.00 - - 434,500.00
40,000.00 - - 40,000.00
22,500.00 - - 22,500.00
497,000.00 - - 497,000.00
- 20,800.00 - 20,800.00
- 6,933.33 - 6,933.33
- 3,188.89 - 3,188.89
- 1,137.04 - 1,137.04
- 32,059.26 - 32,059.26
497,000.00 32,059.26 - 529,059.26
4,252,677 421,051 44,122 4,717,850
3,272,400.00 - - 3,272,400.00
- - -
654,244.80 - - 654,244.80
212,629.56 - - 212,629.56
113,402.43 - - 113,402.43
4,252,676.79 4,252,676.79
- 332,800.00 - 332,800.00
- 1,907.14 - 1,907.14
- 83,200.00 - 83,200.00
- 3,143.68 - 3,143.68
421,050.82 421,050.82
- - 19,642.86 19,642.86
- - 24,479.49 24,479.49
44,122.35 44,122.35
4,252,677 421,051 44,122 4,717,849.96
14,701,400 837,051 44,122 15,582,573
13,802,400.00 - - 13,802,400.00
- - -
600,000.00 - - 600,000.00
195,000.00 - - 195,000.00
104,000.00 - - 104,000.00
14,701,400.00 14,701,400.00
- 665,600.00 - 665,600.00
- 1,907.14 - 1,907.14
- 166,400.00 - 166,400.00
657674563.xlsx
Page 256 of 357

6 7 8 9

Jumlah Harga
Material Upah Alat
- 3,143.68 - 3,143.68
837,050.82 837,050.82
- - 19,642.86 19,642.86
- - 24,479.49 24,479.49
44,122.35 44,122.35
14,701,400.00 837,050.82 44,122.35 15,582,573.17
- 422.12 2,287.06 2,709.18
- - -
- -
- 91.48 - 91.48
- 62.70 - 62.70
- 62.70 - 62.70
- 62.70 - 62.70
- 71.27 - 71.27
- 71.27 - 71.27
- 422.12 - 422.12
- - 942.23 942.23
- - 488.25 488.25
- - 428.29 428.29
- - 428.29 428.29
2,287.06 2,287.06
- 422.12 2,287.06 2,709.18
125,000.00 15,042.19 4,296.88 144,339.06
- - -
125,000.00 - - 125,000.00
125,000.00 125,000.00
- 417.19 - 417.19
- 1,625.00 - 1,625.00
- 13,000.00 - 13,000.00
- 15,042.19 - 15,042.19
- - 4,296.88 4,296.88
4,296.88 4,296.88
125,000.00 15,042.19 4,296.88 144,339.06
657674563.xlsx
A
Clearing and Clearing
Grubbingand Grubbing
Clearing and Grubbing
Clearing and LAND
GrubbingCLEARING
Clearing and Hujan
Grubbing
volume
Clearing and Grubbing scrap
Clearing and Kemampuan
Grubbing alat
Produktifitas
Clearing and Grubbing Exca
Clearing and qi
Grubbing
Faktor
Clearing and Grubbingbucket (k)
Clearing and Standar
Grubbing wkatu siklus (Cmt)
Clearing and Grubbing (fk)
Faktor konversi
Clearing and Faktor
Grubbingoperasi
Clearing and Q (Produktivitas)
Grubbing
Clearing and Q (Produktivitas) 100%
Grubbing
Clearing and Excavator
Grubbing
Dozer
Clearing and DT 20 m3
Grubbing
Produktifitas
Clearing and Grubbing Dozer
Clearing and Grubbing 1
Clearing and Grubbing Produktifitas DT (20 m3) jarak 10 Km PP
Clearing and Grubbing 1
Clearing and Grubbing untuk menyelesaikan loading/unloading diperlukan
Clearing and Grubbing Produktifitas Excavator PC 200
Clearing and Grubbing untuk menyelesaikan loading diperlukan
Clearing and Grubbing Produktifitas Excavator PC 200 unloading dan perataan
Clearing and Grubbing untuk menyelesaikan unloading diperlukan
Clearing and lama pengerjaan
Grubbing
ing and Grubbing EQUIPMENT
ing and Grubbing EQUIPMENT EXCA PC 200 AREA
ing and Grubbing EQUIPMENT EXCA PC 200 NANGADORO DISPOSAL
ing and Grubbing EQUIPMENT DOZER
ing and Grubbing EQUIPMENT DT 20 M3
ing and Grubbing EQUIPMENT
ing and Grubbing EQUIPMENT helper
ing and Grubbing EQUIPMENT flagman
Man/day
4 Fill And Compaction

Fill And Compaction
A Fill And Compaction
fill And Compaction volume
Hujan
volume scrap
Kemampuan alat
Produktifitas Exca
qi
Faktor bucket (k)
Standar wkatu siklus (Cmt)
Faktor konversi (fk)
Faktor operasi
Q (Produktivitas)
Q (Produktivitas) 100%
Excavator
Dozer
DT 20 m3
Produktifitas Dozer
A Fill And Compaction 0.8
A Fill And Compaction Produktifitas DT (20 m3) jarak 10 Km PP
A Fill And Compaction 1
A Fill And Compaction untuk menyelesaikan loading/unloading diperlukan
A Fill And Compaction Produktifitas Excavator PC 200
A Fill And Compaction untuk menyelesaikan un loading diperlukan di area fill diperlukan
A Fill And Compaction Produktifitas vibro roller
A Fill And Compaction 1
A Fill And Compaction untuk menyelesaikan subgrade compaction diperlukan
A Fill And Compaction Lama pengerjaan
And Compaction EQUIPMENT
And Compaction EQUIPMENT EXCA PC 200 AREA
And Compaction EQUIPMENT DOZER
And Compaction EQUIPMENT DT 20 M3
And Compaction EQUIPMENT vibro roller
And Compaction EQUIPMENT helper
And Compaction EQUIPMENT flagman
Man/day
D DEVELOPMENT,
LAND LOGGING
DEVELOPMENT, LOGGING
D DEVELOPMENT, LOGGING perkiraan jumlah pohon
D DEVELOPMENT, LOGGING
D DEVELOPMENT, LOGGING Produktivitas 1 team (3 orang)
D DEVELOPMENT, LOGGING 1
D DEVELOPMENT, LOGGING untuk menyelesaikan pekerjaan
D DEVELOPMENT, LOGGING Produktivitas DT 20 m3
D DEVELOPMENT, LOGGING 0.0178571428571429
D DEVELOPMENT, LOGGING Produktivitas PC200
D DEVELOPMENT, LOGGING 0.0178571428571429
D DEVELOPMENT, LOGGING EXCA PC 200
D DEVELOPMENT, LOGGING DT 20 M3
D DEVELOPMENT, LOGGING HELPER
D DEVELOPMENT, LOGGING TUKANG CHAINSAW
D DEVELOPMENT, LOGGING flagman
Man/day
Excavation (Easy-Medium Digging) 0-2 m normal

2A Excavation
Soil with excavation
2A Excavation
2A Excavation Loading Tanah
2A Excavation Produktifitas DT (20 m3) jarak 10 Km PP
2A Excavation 1.0
2A Excavation untuk menyelesaikan loading/unloading diperlukan
2A Excavation Produktifitas Excavator PC 200
2A Excavation untuk menyelesaikan loading diperlukan
2A Excavation Produktifitas DOZER
2A Excavation untuk menyelesaikan unloading diperlukan
2A Excavation Lama pengerjaan
Excavation EQUIPMENT
EXCA PC 200 AREA Excavation (Easy-Medium Digging) 0-2 m normal
Excavation EQUIPMENT Dozer Area MANGADORO DISPOSAL
Excavation EQUIPMENT DT 20 M3
Excavation EQUIPMENT helper
Excavation EQUIPMENT flagman
Man/day
Excavation (Easy-Medium Digging) 0-2 m normal include dewatering

2A Excavation
2A Excavation
2A Excavation Loading Tanah
2A Excavation Produktifitas DT (20 m3) jarak 10 Km PP
2A Excavation 1
Excavation (Easy-Medium Digging) 0-2 m normal include dewatering
Man/day
2 Excavation
Excavation
EXCAVATION RIPPING ROCK 0-2 M
2A Excavation
2A Excavation
Hard excavation Rock with breaker
2A Excavation
2A Excavation
2A Excavation breaking batu
2A Excavation Poduktivitas 1 unit breaker
2A Excavation 1
2A Excavation time to finish
2A Excavation
2A Excavation Loading Batu
2A Excavation Produktifitas DT (10 m3) jarak 3Km PP
2A Excavation 1
Excavation EQUIPMENT EXCA BREAKER AREA EXCAVATION RIPPING ROCK 0-2 M
Excavation EQUIPMENT EXCA PC 200 AREA EXCAVATION RIPPING ROCK 0-2 M
helper
flagman
2 Excavation
Excavation
EXCAVATION RIPPING ROCK INCLUDE DEWATERING 0-2 M
2A Excavation
2A Excavation
2A Excavation
2A Excavation
2A Excavation 1
2A Excavation
2A Excavation 1
Excavation KER AREA EXCAVATION RIPPING ROCK INCLUDE DEWATERING 0-2 M

EQUIPMENT
Excavation 200 AREA EXCAVATION RIPPING ROCK INCLUDE DEWATERING 0-2 M
EQUIPMENT
helper
flagman
Excavation (Easy-Medium Digging) 2-4m EXCLUDE

2B Excavation
2B Excavation
2B Excavation Loading Tanah
2B Excavation Produktifitas DT (20 m3) jarak 10 Km PP
2B Excavation 1
2B Excavation untuk menyelesaikan loading/unloading diperlukan
2B Excavation Produktifitas Excavator PC 200
2B Excavation untuk menyelesaikan loading diperlukan
2B Excavation Produktifitas DOZER
2B Excavation untuk menyelesaikan unloading diperlukan
2B Excavation Lama pengerjaan
XCA PC 200 AREA Excavation (Easy-Medium Digging) 2-4m EXCLUDE
Man/day
2B Excavation (Easy-Medium Digging) 2-4m INCLUDE

Excavation
2B Soil with excavation
Excavation
2B Excavation Loading Tanah
2B Excavation Produktifitas DT (20 m3) jarak 10 Km PP
2B Excavation 1
2B Excavation untuk menyelesaikan loading/unloading diperlukan
2B Excavation Produktifitas Excavator PC 200
2B Excavation untuk menyelesaikan loading diperlukan
2B Excavation Produktifitas DOZER
2B Excavation untuk menyelesaikan unloading diperlukan
2B Excavation Lama pengerjaan
XCA PC 200 AREA Excavation (Easy-Medium Digging) 2-4m INCLUDE
Man/day
2 Excavation
Excavation
2A Excavation
2A Excavation
2A Excavation
2A Excavation
2A Excavation 1
2A Excavation
2A Excavation 0
helper
flagman
2 Excavation
Excavation
2A Excavation
2A Excavation
2A Excavation
2A Excavation
2A Excavation 1
2A Excavation
2A Excavation 1

EQUIPMENT
EQUIPMENT
helper
flagman
Excavation (Easy-Medium Digging) 4-6m

2C Excavation
2C Excavation
2C Excavation Loading Tanah
2C Excavation Produktifitas DT (20 m3) jarak 10 Km PP
2C Excavation 1
2C Excavation untuk menyelesaikan loading/unloading diperlukan
2C Excavation Produktifitas Excavator PC 200
2C Excavation untuk menyelesaikan loading diperlukan
2C Excavation Produktifitas DOZER
2C Excavation untuk menyelesaikan unloading diperlukan
2C Excavation Lama pengerjaan
Excavation EQUIPMENT EXCA PC 200 AREA Excavation (Easy-Medium Digging) 4-6m
Man/day
Excavation (Easy-Medium Digging) 4-6m INCLUDED

2C Excavation
2C Excavation
2C Excavation 1
CA PC 200 AREA Excavation (Easy-Medium Digging) 4-6m INCLUDED
Man/day
2 Excavation
Excavation
2A Excavation
2A Excavation
2A Excavation
2A Excavation
2A Excavation 12
2A Excavation
2A Excavation 14
helper
flagman
2 Excavation
Excavation
2A Excavation
2A Excavation
2A Excavation
2A Excavation
2A Excavation 1
2A Excavation
2A Excavation 1

EQUIPMENT
EQUIPMENT
helper
flagman
Excavation (Easy-Medium Digging) 6-8m INCLUDED

2C Excavation
2C Excavation
2C Excavation 1
CA PC 200 AREA Excavation (Easy-Medium Digging) 6-8m INCLUDED
Man/day
2 Excavation
Excavation
EXCAVATION RIPPING ROCK INCLUDE DEWATERING 6-8M
2A Excavation
2A Excavation
2A Excavation
2A Excavation
2A Excavation 1
2A Excavation
2A Excavation 0
Excavation KER AREA EXCAVATION RIPPING ROCK INCLUDE DEWATERING 6-8M

EQUIPMENT
Excavation 200 AREA EXCAVATION RIPPING ROCK INCLUDE DEWATERING 6-8M
EQUIPMENT
helper
flagman
berapa orang/hari?
EXCAVATION NORMAL SOIL 0-2 M
berapa orang/hari?
berapa orang/hari?
PC, PRECAST CONCRETE INSTALLATION 0-3 TON

CRANE 50 TON
1
Dumptruck 20 m3
Dumptruck 20 m3
CRANE 50 TON
Dumptruck 20 m3
RIGGER
HELPER
FLAGMAN

CRANE 50 TON
1
Dumptruck 20 m3
Dumptruck 20 m3
CRANE 50 TON
Dumptruck 20 m3
RIGGER
HELPER
FLAGMAN

CRANE 50 TON
Dumptruck 20 m3
Dumptruck 20 m3
1
CRANE 50 TON
Dumptruck 20 m3
RIGGER
HELPER
FLAGMAN

CRANE 50 TON
Dumptruck 20 m3
Dumptruck 20 m3
1
CRANE 50 TON
Dumptruck 20 m3
RIGGER
HELPER
FLAGMAN

CRANE 50 TON
Dumptruck 20 m3
Dumptruck 20 m3
1
CRANE 50 TON
Dumptruck 20 m3
RIGGER
HELPER
FLAGMAN
GRAVEL PAVING
Base + Surface Layering

3160.2
base install
Produktifitas Grader
1
Loading BASE MATERIAL
Produktifitas DT (20 m3) jarak 10 Km PP
3
untuk menyelesaikan loading/unloading diperlukan
Produktifitas Excavator PC 200
untuk menyelesaikan loading diperlukan
Produktifitas Excavator PC 200 unloading
untuk menyelesaikan unloading diperlukan
compact area
Produktifitas compact
1
Lama pengerjaan
+ Surface Layering EQUIPMENT

+ Surface Layering EQUIPMENT EXCA PC 200 AREA 3160.2
+ Surface Layering EQUIPMENT Grader
+ Surface Layering EQUIPMENT DT 20 M3
+ Surface Layering EQUIPMENT vibro roller
And Compaction EQUIPMENT helper
And Compaction EQUIPMENT flagman
PC, EMBEDDED STEEL, EMBEDDED PLATE

Telehandler 3 Ton
1
Dumptruck 20 m3
Dumptruck 20 m3
Telehandler 3 Ton
Dumptruck 20 m3
RIGGER
HELPER
tukang
FLAGMAN
JOINT INSTALLATION, PVC WATER STOP
Produktivitas 1 team
lama pengerjaan
Tukang
Helper
FINE AGGREGATE BEDDING & COMPACTION

Kemampuan alat
Produktifitas Exca mini
qi
Faktor bucket (k)
Faktor operasi
Q (Produktivitas)
Excavator mini
Baby roller 1 ton

1
lama pengerjaan
mini excavator
0.51
Produktifitas DT (10 m3) jarak 3Km PP
1
baby roller
Dumptruck
exca mini
Flagman
helper
BITUMENOUS PROOFING
3 orang produktivitas pekerja 1 team
5
Pekerja
Tukang Cat
Helper
COARSE AGGREGATE BED & COMPACT

Kemampuan alat
Produktifitas Exca mini
qi
Faktor bucket (k)
Faktor operasi
Q (Produktivitas)
Excavator mini
Baby roller 1 ton

1
lama pengerjaan
mini excavator
0.51
Produktifitas DT (10 m3) jarak 3Km PP
1
baby roller
Dumptruck
exca mini
Flagman
helper
SLOPE PROTECT, REVEGETATION MAT LAYING

enviro net
Pekerja pemasangan jutenet 1 team (4 orang)
Pekerja
METAL COVER INSTALL
Telehandler 3 Ton
1
Dumptruck 20 m3
Dumptruck 20 m3
Telehandler 3 Ton
Dumptruck 20 m3
RIGGER
HELPER
tukang
FLAGMAN
SHORTCRETE WORK, SHOTCRETE SPRAY COATING

1 team
1
dibutuhkan waktu
mesin shotcrete
pekerja
Flagman
CONCRETE WORK, PIPE SLEEVE INSTALLATION 100mm

Pekerja
Berat Pipa HDPE/meter

prod. Pekerja
Pekerja
Pekerja

prod. Pekerja
Pekerja

Pekerja

prod. Pekerja
Pekerja
GRATING INSTALL (M2) 32 x5

berat grating /m2
kemapuan produksi 1 team (4 orang)
pasang frame grating
pasang pengancing
modifikasi grating
pemasangan grating
batu gerinda
besi stek
Hot deep galvanized cat touchup
Pekerja
batu gerindaa
besi stek
Hot deep galvanized cat touchup
ASPHALT, TACK COATING

Produktivitas 1 team coating
1
luas sebaran tack coat

kebutuhan tack coat
Asphalt distributor
Hand sprayer
Pekerja
Driver
Asphalt distributor
Air Compresor
Hand sprayer
ASPHALT, BINDER COURSE

Produktivitas 1 team pengaspalan
1
Dumptruck 20 ton
Asphalt Finisher
Tandem roller
Pekerja
Driver
Operator asphalt sprayer
Operator tandem
ASPHALT, WEARING COURSE

Produktivitas 1 team pengaspalan
1
Dumptruck 20 ton
Asphalt Finisher
Tandem roller
Pneumatic Tyred roller
Pekerja
Driver
Operator asphalt sprayer
Operator tandem
Pneumatic Tyred roller
INSTALL MANHOLE
TELEHANDLER
1TEAM
Helper
tukang
telehandler
double cabin
ROAD WORK, CURB STONE INSTALL

Drop
pemasangan 1 team
50
pekerja
tukang batu
dumptruck
telehandler 3 ton
FENCE & GATE
1 TEAM PENGERJAAN FONDASI/HARI
1
1 TEAM PENGERJAAN PEMASANGAN PAGAR/HARI
2
PEKERJA
TUKANG BATU KASAR
DUMPTRUCK
FENCE & GATE (Gate)

1 TEAM Pemasangan gate
telehandler 3 ton
dumptruck
Pekerja
Tukang batu kasar
operator telehandler
Driver
ladder steel
ladder steel
ladder steel /ton
Pekerja
Pekerja
Tukang batu kasar
Driver
ladder steel
ladder steel
ladder steel /ton
Pekerja
Pekerja
Tukang batu kasar
Driver
Pekerja
Pekerja
Tukang batu kasar
Driver
ladder steel
ladder steel
ladder steel /ton
Pekerja
Pekerja
Tukang batu kasar
Driver
pengecatan marka jalan

pengecatan marka jalan
Preheater cat marka jalan
1 team
Pekerja
Tukang batu kasar
Safety sigm board

1 team
20
12
Pemasangan Couragated steel plate sungai 2 m
Pembuatan pondasi
single
luasan
Lantai
dinding
pas batu/meter
pasang couragated steel plate single
1 team pekerja (2 tukang+ 2 helper)
DT
0.02
0.02
pekerja
helper
flagman
DT
Exca
Pemasangan Couragated steel plate sungai 7 m
Pembuatan pondasi
luasan
Lantai
dinding
pas batu/meter
pasang couragated steel plate single
1 team pekerja (2 tukang+ 2 helper)
DT
0.01
0.01
pekerja
helper
flagman
DT
Exca
Maintenance 1 bulan
pengerjaan
Dumptruck
Exca
grader
vibro
flagman
helper
Pemasangan Geo cell
1 team
Dumptruck
flagman
helper
Pemasangan Jembatan
metode kerja
galian fondasi
Pemancangan
Pembesian pilecap
Pemasangan bekisting
Pengecoran pilecap
pemasangan tulangan abutmen
Pemasangan bekisting abutmen
Pengecoran Abutmen
Pemasangan rubber joint
pemasangan Struktur Baja girder
Pemasangan rubber joint atas
Pemasangan lantai precast
pemasangan sealant joint
23,595.597 m2 1 SHIFT 7 JAM KERJA
3
23,595.60 m2 include hauling 3km radius Team 1 100%
29% 0% jam kerja 5.8333333333 jam
7,078.68 m3
0.9
1.1
25
1
0.667
q x 3600 x E
Cm
95.040 m3/jam speed length(km)
66.53 m3/jam 20 15
286.96 m2/jam 86.09 5
64.00 m3/jam 3Km radius
286.96 m2/jam M3/JAM
82.23 jam 11.75 hari 0.39 bulan
64.00 m3/jam 373.3 m3/hari
86.09 m3/jam
82.23 jam 11.75 hari 0.39 bulan
66.53 m3/jam 465.7 m3/hari
1.24 Unit exca
352.80 m3/jam 2,469.6 m3/hari
0.24 Unit excaMANGADORO DISPOSAL
0.39 Bln
11.75
1 unit 2008.695652 1,625.19 0.0006

0 unit 2008.695652 8,232.00 0.0001
1 unit 2008.695652 2,008.70 0.0005 TEAM 1 0.39
1 unit 2008.695652 1,493.33 0.0007
1.00 2008.695652 2,008.70 0.0005

1.00 2008.695652 2,008.70 0.0005
6 12.00 0.0028
148,651.07 M3 1 SHIFT 7 JAM KERJA

178,381.28 M3 include hauling 3km radius Team 1 100%
29% 30%
178,381.28 m3
0.9
1.1
25
1
0.667
q x 3600 x E
Cm
352.80 m3/jam 20 15
86.09 M3/JAM 5
64.00 m3/jam 3Km radius
86.09 M3/JAM
2,654.48 jam 189.61 hari 6.32 bulan
64.00 m3/jam 896.0 m3/hari
67.20 m3/jam
2,654.48 jam 379.21 hari 12.64 bulan
352.80 m3/jam 4,939.2 m3/hari
1.00 Unit exca
67.20 m3/jam 448.00 m2/jam tebal 15 cm
67.20 m3/jam
2,654.48 jam 379.21 hari 12.64 bulan
12.64 bulan
379 hari
1.000 unit 392.00 392.00 0.0026 12.64 1 SHIFT 7 JAM KERJA

0.78 unit 392.00 502.17 0.0020
unit 392.00
1.00 unit 392.00 392.00 0.0026
1.0 392.00 392.00 0.0026
1.0 392.00 392.00 0.0026
5 ### 0.0122 2
1,000.00 batang
10 btng/hari
62.5 m2/hari
100.00 HARI 100.00 hari
20 batang/rit
80 batang/jam
560 batang/hari
10 batang/h 100 hari
560 batang/hari
10 batang/h 100 hari
0.018 unit 10.00 560.00 0.0018

0.018 unit 10.00 560.00 0.0018
2 Orang 10.00 5.00 0.2000
1 Orang 10.00 10.00 0.1000
1.00 Orang 10.00 10.00 0.1000
4 100 0.40
404
286,111 1 SHIFT 7 JAM KERJA

286,110.64 Bcm include hauling 3km radius Team B
343,332.77 m3
64.00 m3/jam 448.0 m3/hari
66.53 m3/jam
5,160.73 jam 737.25 hari 24.57 bulan
66.53 m3/jam 465.7 m3/hari 24.57 bulan
1.00 Unit exca
86.09 m3/jam 1,205.2 m3/hari
1.00 Unit dozeMANGADORO DISPOSAL
24.57 Bln
737 day
1 unit 388.08 388.08 0.0025767883 24.57
1 unit 388.08 388.08 0.0025767883 TEAM 1 + EXCA+ DT, DOZER KE DIS
1 unit 388.08 373.3333333 0.0026785714
1 388.08 388.08 0.0025767883
1 388.08 388.08 0.0025767883
4 ### 0.0104
286,111 1 SHIFT 6 JAM KERJA, 1 jam dewatering

343,332.77 m3
64.00 m3/jam 384.0 m3/hari
66.53 m3/jam
5,160.73 jam 860.12 hari 28.67 bulan
66.53 m3/jam 399.2 m3/hari 28.67 bulan
1.00 Unit exca
86.09 m3/jam 516.5 m3/hari 28.67 bulan
28.67 Bln
860 day
1 unit 332.64 332.64 0.003006253 28.67
1 unit 332.64 430.4 0.0023232323 TEAM 1 + EXCA+ DT, DOZER KE DIS
1 unit 332.64 320.00 0.003125
1 332.64 473.1216442 0.0021136213
0 332.64 946.2432884 0.0010568107
3 ### 0.0093
28,611 m3 1 SHIFT 7 JAM KERJA
28,611.06 Bcm include hauling 3km radius team A
34,333.28 m3
33.26 m3/jam 232.8 m3/hari (jam efektif 7 jam)
1,032.15 Jam 147.4 hari 4.91 Bulan
34,333.28 m3
64.00 m3/jam 448.0 m3/hari
33.26 m3/jam
1,032.15 jam 147.45 hari 4.91 bulan
66.53 m3/jam 465.7 m3/hari
0.50 Unit exca
86.09 m3/jam 602.6 m3/hari
4.91 Bln
147 hari
1.00 unit 194.04 194.04 0.0051536
0.50 unit 194.04 388.08 0.0025768 4.91
unit 194.04 TEAM 1 + BREAKER+DT, DOZER KE A
0.52 unit 194.04 373.33 0.0026786
1.00 194.04 194.04 0.0051535766
1.00 194.04 194.04 0.0051535766
4 147 0.02
34,333.28 m3
1,032.15 Jam 172.0 hari 5.73 Bulan
34,333.28 m3
64.00 m3/jam 384.0 m3/hari
33.26 m3/jam
1,032.15 jam 172.02 hari 5.73 bulan
66.53 m3/jam 399.2 m3/hari
0.50 Unit exca
86.09 m3/jam 602.6 m3/hari
5.73 Bln
172 hari
1 unit 166.32 166.32 0.0060125

1 unit 166.32 332.64 0.0030063 5.73
1 unit 166.32 320.00 0.0031250
1 166.32 329.3873004 0.0030359398
0 166.32 658.7746008 0.0015179699
3 172 0.02

343,332.77 m3
64.00 m3/jam 448.0 m3/hari
66.53 m3/jam
5,160.73 jam 737.25 hari 24.57 bulan
66.53 m3/jam 465.7 m3/hari 24.575 bulan
1.00 Unit exca
86.09 m3/jam 602.6 m3/hari
24.57 Bln
737 day
1 unit 388.08 388.08 0.0025767883 24.57
unit 388.08 TEAM 1 + EXCA+ DT, DOZER KE DIS
1 unit 388.08 373.3333333 0.0026785714
1.00 388.08 388.08 0.0025767883
1.00 388.08 388.08 0.0025767883
4 ### 0.0104

343,332.77 m3
64.00 m3/jam 448.0 m3/hari
53.22 m3/jam
6,450.91 jam 1,075.15 hari 35.84 bulan
53.22 m3/jam 319.3 m3/hari 35.838 bulan
1.00 Unit exca
86.09 m3/jam 516.5 m3/hari
35.84 Bln
1,075 day
1 unit 266.11 266.112 0.0037578163 35.84
1 unit 266.11 320 0.003125
0.46 266.11 581.157458 0.0017207041
0.23 266.11 1162.314916 0.000860352
3 ### 0.0095
34,333.28 m3
1,612.73 Jam 230.4 hari 7.68 Bulan
34,333.28 m3
64.00 m3/jam 448.0 m3/hari
21.29m3/jam
1,612.73jam 230.39 hari 7.68 bulan
53.22 m3/jam 372.6 m3/hari
0.40 Unit exca
86.09 m3/jam 602.6 m3/hari
7.68 Bln
230 hari
1 unit 124.1856 124.19 0.0080525
0 unit 124.1856 310.46 0.0032210 7.68
0 unit 124.1856 373.33 0.0026786
0 124.19 573.39 0.0017440025
0 124.19 573.39 0.0017440025
2 230 0.0174
34,333.28 m3
997.05 Jam 166.2 hari 5.54 Bulan
34,333.28 m3
64.00m3/jam 384.0 m3/hari
34.43m3/jam
997.05jam 166.18 hari 5.54 bulan
86.09m3/jam 516.5 m3/hari
0.40 Unit exca
86.09 m3/jam 516.5 m3/hari
5.54 Bln
166 hari
1 unit 172.173913 172.17 0.0058081

0 unit 172.173913 430.43 0.0023232 5.54
1 unit 172.173913 320.00 0.0031250
0 172.17 710.7122827 0.0014070391
0 172.17 710.7122827 0.0014070391
2 166 0.01

343,332.77 m3
64.00 m3/jam 448.0 m3/hari
46.57 m3/jam
7,372.47 jam 1,053.21 hari 35.11 bulan
46.57 m3/jam 326.0 m3/hari 35.11 bulan
1.00 Unit exca
86.09 m3/jam 1,205.2 m3/hari
35.11 Bln
1,053 day
1 unit 271.66 271.656 0.0036811261 35.11
1 unit 271.66 373.3333333 0.0026785714
0.22 271.66 1257.921454 0.0007949622
0.22 271.66 1257.921454 0.0007949622
2 ### 0.0080

343,332.77 m3
64.00 m3/jam 384.0 m3/hari
46.57 m3/jam
7,372.47 jam 1,228.74 hari 40.96 bulan
46.57 m3/jam 279.4 m3/hari 40.958 bulan
1.00 Unit exca
86.09 m3/jam 516.5 m3/hari
40.96 Bln
1,229 day
1 unit 232.80 232.7995443 0.0042955411 40.96
1 unit 232.80 319.933408 0.0031256504
0.22 232.80 1077.994012 0.0009276489
0.22 232.80 1077.994012 0.0009276489
2 ### 0.0093
34,333.28 m3
223.53 m3/jam 1,564.7 m3/hari (jam efektif 7 jam)
127.99 Jam 18.3 hari 0.61 Bulan
34,333.28 m3
64.00 m3/jam 448.0 m3/hari
896.00 m3/jam
38.32 jam 5.47 hari 0.18 bulan
46.57 m3/jam 326.0 m3/hari
19.00 Unit exca
86.09 m3/jam 602.6 m3/hari
0.61 Bln
18 hari
12.00 unit 1564.73856 130.39 0.0076690
19.00 unit 1564.73856 82.35 0.0121426 0.61
14.00 unit 1564.73856 111.77 0.0089472
6 1,564.74 278.18 0.0035948497
6 1,564.74 278.18 0.0035948497
56 18 0.0359
34,333.28 m3
997.05 Jam 166.2 hari 5.54 Bulan
34,333.28 m3
64.00 m3/jam 384.0 m3/hari
34.43 m3/jam
997.05 jam 166.18 hari 5.54 bulan
86.09 m3/jam 516.5 m3/hari
0.40 Unit exca
86.09 m3/jam 516.5 m3/hari
5.54 Bln
166 hari
1 unit 172.173913 172.17 0.0058081

0 unit 172.173913 430.43 0.0023232 5.54
1 unit 172.173913 320.00 0.0031250
2.00 172.17 86.08695652 0.0116161616
1.00 172.17 172.173913 0.0058080808
5 166 0.03

343,332.77 m3
64.00 m3/jam 384.0 m3/hari
33.26 m3/jam
10,321.45 jam 1,720.24 hari 57.34 bulan
33.26 m3/jam 199.6 m3/hari 57.341 bulan
1.00 Unit exca
86.09 m3/jam 516.5 m3/hari
57.34 Bln
1,721 day
1 unit 166.25 166.2467403 0.0060151555 57.34
1 unit 166.25 319.8590481 0.0031263771
0 166.25 875.1267788 0.0011426916
0 166.25 875.1267788 0.0011426916
2 ### 0.0114
343,332.77 m3
25,803.63 Jam 4,300.6 hari 143.35 Bulan
343,332.77 m3
64.00 m3/jam 384.0 m3/hari
13.31 m3/jam
25,803.63 jam 4,300.60 hari 143.35 bulan
33.26 m3/jam 199.6 m3/hari
0.40 Unit exca
86.09 m3/jam 516.5 m3/hari
143.35 Bln
4,301 hari
1 unit 66.53 66.53 0.0150313

0 unit 66.53 166.32 0.0060125 143.35
0 unit 66.53 320.00 0.0031250
2.00 66.53 33.264 0.0300625301
1.00 66.53 66.528 0.015031265
5 ### 0.07
100.00
15 18.00 1.20 0.83

3 18.00 6.00 0.17
1 18.00 18.00 0.06
19 5.56 1.06
100.00
15 14.40 0.96 1.042 0.96

3 14.40 6.00 0.208 4.80
1 14.40 18.00 0.069 14.40
19 6.94 1.32
100.00
15 10.80 0.72 1.39 0.72

3 10.80 6.00 0.28 3.60
1 10.80 18.00 0.09 10.80
19 9.26 1.76
78.5
140.00 EA/hari
0.56 hari
20.00 EA/hari
7.00 unit
1 140.00 140.00 0.01
7.00 140.00 20.00 0.05
3 140.00 46.67 0.02
3 140.00 46.67 0.02
1 140.00 140.00 0.01
15.00 0.56 0.107
78.5
70.00 EA/hari
1.12 hari
20.00 EA/hari
4.00 unit
1 70.00 70.00 0.01
4.00 70.00 17.50 0.06
3 70.00 23.33 0.04
3 70.00 23.33 0.04
1 70.00 70.00 0.01
12.00 1.12 0.171
1153.0
35.00 EA/hari
15.00 EA/hari
3.00 unit
32.94 hari
1 35.00 35.00 0.03

3.00 35.00 11.67 0.09
3 35.00 11.67 0.09
3 35.00 11.67 0.09
1 35.00 35.00 0.03
11.00 32.94 0.314
1153.0
15.50 EA/hari
10.00 EA/hari
2.00 unit
74.39 hari
1 15.50 15.50 0.06

2.00 15.50 7.75 0.13
3 15.50 5.17 0.19
3 15.50 5.17 0.19
1 15.50 15.50 0.06
10.00 74.39 0.645
19267.2
10 EA/hari
5.00 EA/hari
2.00 unit
1,926.72 hari
1 10.00 10.00 0.10

2.00 10.00 5.00 0.20
3 10.00 3.33 0.30
3 10.00 3.33 0.30
1 10.00 10.00 0.10
10.00 ### 1.000
31602 M2 31602
3160.2 M3
3792.24 M3
3,160 Bcm speed

15
80.36 m3/jam 267.86 m2/jam
3,792.24 m3
24.00 m3/jam 168.0 m3/hari
67.20 m3/jam
66.53 m3/jam 465.7 m3/hari
2.00 Unit exca
352.80 m3/jam 2,469.6 m3/hari
0.23 Unit exca
3,792.2 m3 Road Length 270.9
67.20 m3/jam 448
0.27 Bln
8.06
2 unit 392.00 175.9607394 0.0056830859 0.27

1 unit 392.00 468.75 0.002133
3 unit 392.00 140 0.0071428571
1 unit 392.00 392 0.0025510204
1 392.00 456.87 0.0022
1 392.00 456.87 0.0022
9 8.06 0.02188787100117
135.2 ton
35.00 ton/hari
3.86 hari
70.00 EA/hari
1.00 unit
1 35.00 35.00 0.03
1 35.00 35.00 0.03
2 35.00 17.50 0.06
2 35.00 17.50 0.06
2 35.00 17.50 0.06
1 35.00 35.00 0.03
9.00 3.86 0.257
1209.4
25 m/hari
48.376 hari
1 25 25 0.04
1 25 25 0.04
2 48.376 0.080
1500 m3
0.2 m3/bucket
1.1
25
1
0.667
q x 3600 x E
Cm
147.84 m3/hari 20 15
10.15 hari 5
75 m3/hari
75
20 hari
147.84 m3/hari
20.00 hari
64.00 m3/jam
75.00 m3/jam 525.00 m3/hari
2.86 hari
1 525.00 525.00 0.00

1 525.00 448.00 0.00
1 525.00 1,034.88 0.00
1 525.00 525.00 0.00
1 525.00 525.00 0.00
5 2.86 0.00891272418058
2421.656 m2
16 m2/hari
80
30.2707 hari
5 80.00 16.00 0.06

10 80.00 8.00 0.13
15 30.271 0.1875
350 m3
0.2
1.1
25
1
0.667
q x 3600 x E
Cm
147.84 m3/hari 20 15
2.37 hari 5
75 m2/hari
75
4.666666666667 hari
147.84 m3/hari
4.67 hari
64.00 m3/jam
75.00 m3/jam 525.00 m3/hari
0.67 hari
1 525.00 525.00 0.00

1 525.00 448.00 0.00
0.507305194805 525.00 1,034.88 0.00
1 525.00 525.00 0.00
1 525.00 525.00 0.00
4.679180194805 0.67 0.00891272418058
16000 m2
16800 m2
80 m2/hari
210 hari
4 210 76.19047619 19.04761905 0.0525
0.0525
229.6 m2 2.88 79.72222222

11.6 ton 28 4060
80.64 m2/hari
2.85 hari
1,389.44 m2/hari
1.00 unit
1 80.64 80.64 0.01
1 80.64 80.64 0.01
1 80.64 80.64 0.01
1 80.64 80.64 0.01
1 80.64 80.64 0.01
1 80.64 80.64 0.01
6.00 2.85 0.074
500 m3
3.5 m3/jam
24.5 m3/hari
20.41 hari
1 24.50 24.50 0.04

4 24.50 6.13 0.16
1 24.50 24.50 0.04
6 20.41 0.24489795918367
8 bh
2 orang
75 Kg/jam
3.17 Kg/m
119.00 bh/hari
0.07 hari
2 119.00 59.50 0.02

8 bh
2 orang
75 Kg/jam
16.5 Kg/m
23.00 bh/hari
0.35 hari
2 23.00 11.50 0.09
8 bh
2 orang
75 Kg/jam
104.5 Kg/m
4.00 bh/hari
2.00 hari
5 4.00 0.80 1.25
15 m2
3 m2/hari
15 m2/hari 1 hari
7.5 m2/hari 2 hari
15 m2/hari 1 hari
15 m2/hari 1 hari
7 keping 5
25 Kg
1 Kg
5 hari
4 3 0.75 1.33333333333333
7 0.46666666666667
25 1.66666666666667
1 0.06666666666667
4 5 1.33333333333333
1692 m2
1250 m2/hari
1.3536 hari
0.5 liter/m2
3,384.00 liter
1 unit
1 unit
4 1250 312.5 0.0032

1 1250 1250 0.0008
1 1250 1250 0.0008
1 1250 1250 0.0008
5 1.3536 0.004
1692 m2
1250 m2/hari
1.3536 hari
8 unit
1 unit
1 unit
5 1250 250 0.004
8 1250 156.25 0.0064
1 1250 1250 0.0008
1 1250 1250 0.0008
15 1.3536 0.012
1692 m2
1250 m2/hari
1.3536 hari
8 unit
1 unit
1 unit
1 unit
5 1250 250 0.004
8 1250 156.25 0.0064
1 1250 1250 0.0008
1 1250 1250 0.0008
1 1250 1250 0.0008
16 1.3536 0.0128
277
1
2.333333333333 PCS/HARI
118.7142857143 hari
2 2.333333333 1.166666667 0.85714285714286

2 2.333333333 1.166666667 0.85714285714286
1 2.333333333 2.333333333 0.42857142857143
1 2.333333333 2.333333333 0.42857142857143
6 118.71 2.57
1902
600 meter
12 meter
3.17 hari
3.17 hari
100 600 6 0.16666666666667

50 600 12 0.08333333333333
1 600 600 0.00166666666667
1 600 600 0.00166666666667
152 3.17 0.25333333333333
3460 M1
625.00 M1 0.008
5.54 HARI
312.50 M'
5.54 HARI
18 ### 34.72 0.03

12 ### 52.08 0.02
1 ### 625.00 0.0016
31 5.54 0.0496
2 buah
1.00 buah
1 unit
1 unit
2.00
3 1.00 0.33 3.00

1 1.00 1.00 1.00
1 1.00 1.00 1.00
1 1.00 1.00 1.00
6 2 6
2 ton 3800 124 30.6 61,290.32 m'

32,000.00 kg
32,000,000.00 ton
0.53
61,290 m
437.562
31.25
3 14.00 4.67 0.21 3500

1 14.00 14.00 0.07
1 14.00 14.00 0.07
1 14.00 14.00 0.07
6 31.254 0.42857142857143
2 ton 3800 124 30.6 61,290.32 m'
32,000.00 kg
32,000,000.00 ton
0.53
61,290 m
3 50.00 16.67 0.06 3500

1 50.00 50.00 0.02
1 50.00 50.00 0.02
1 50.00 50.00 0.02
3 14.00 4.67 0.21 3500

1 14.00 14.00 0.07
1 14.00 14.00 0.07
1 14.00 14.00 0.07
2 ton 3800 124 30.6 61,290.32 m'

32,000.00 kg
32.00 ton
0.53
61,290 m
1530.433
30.60866
3 50.00 16.67 0.06 3500

1 50.00 50.00 0.02
1 50.00 50.00 0.02
1 50.00 50.00 0.02
6 30.609 0.12
1375.2
300 m2/day
1
4.58
3 300.00 100.00 0.010 3500

1 300.00 300.00 0.003
1 300.00 300.00 0.003
5 4.58 0.02
1
625 pole
300 15 0.066666667
300 25 0.04
30 m1 speed length(km)
120 m3 20 15
5
5.84
0.9503
4.8897 0.3 1.46691
2.3657 0.3 0.70971
0.2747 2 0.5494
2.73 single
1.09 m3/mete 4.90 double
10 m3
2.5 m' 12 hari
140.0 m/hari
2.5 m1 12 hari
465.70 m3/jam
10 m3/hari 12 hari
12
4.00 2.50 0.63 1.60
1.00 2.50 2.50 0.40
0.02 2.50 140.00 0.01
0.02 2.50 116.42 0.01
5.04 12 2.02
30 m1 speed length(km)
120 m3 20 15
5
5.84
0.9503
4.8897 0.3 1.46691
2.3657 0.3 0.70971
0.2747 2 0.5494
2.73 single
4.90 double
1.96 m3/meter
5 m3
1.25 m' 24 hari
140.0 m/hari
1.25 m1 24 hari
465.70 m3/jam
5 m3/hari 24 hari
24
4.00 1.25 0.31 3.20

1.00 1.25 1.25 0.80
0.01 1.25 140.00 0.01
0.01 1.25 116.42 0.01
5.02 24 4.02
175,116 m2
30 hari
2 5,837.2 2918.6 0.000343 koefesien

1 5,837.2 5837.2 0.000171 koefesien
1 5,837.2 5837.2 0.000171 koefesien
1 5,837.2 5837.2 0.000171 koefesien
2 5,837.2 2918.6 0.000343 koefesien
2 5,837.2 2918.6 0.000343 koefesien
9 30 0.00154183512643 mandays
600 m2
64 m2/hari
9.375 hari
0.10 Dumptru 64.00 640.00 0.00
0.50 flagman 64.00 128.00 0.01
4.00 helper 64.00 16.00 0.06
4.60 9.375 0.07
B1026 - 2,594 17,232 10,632

C1019 - 125,000 - -
E1001 10,035 5,874 300 -
F1010C 5,000 88,904 2,542 272,330
D1032 1,226,724 284,660 44,000 -
E1001 10,035 5,874 300 -
F1010C 5,000 88,904 2,542 272,330
D1032 1,226,724 284,660 44,000 -
B1059 9
B1059
E1034B
1.058333333333
minutes ritase pembersihan lahan
60 1.333333333
20 4 exca 0.0150
dt 0.0026
dozer 0.0035
1 SHIFT 7 JAM KERJA

minutes ritase
60 1.333333333
20 4
FT 7 JAM KERJA
7,079
25 56
0.0079
56
1 SHIFT 7 JAM KERJA
+ DT, DOZER KE DISPOSAL
1 SHIFT 7 JAM KERJA

1 SHIFT 7 JAM KERJA
KER+DT, DOZER KE AREA DISPOSAL
1 SHIFT 7 JAM KERJA
1 SHIFT 7 JAM KERJA

1 SHIFT 7 JAM KERJA
1 SHIFT 7 JAM KERJA

1 SHIFT 7 JAM KERJA
1 SHIFT 7 JAM KERJA

1 SHIFT 7 JAM KERJA

2 SHIFT 14 JAM KERJA


length(km) minutes ritase
15 60 1
10 40 1.5
1SHIFT 7 JAM KERJA
1
60 1.333333333
20 4

60 1.333333333
20 4
3,064.52
107,258.1
3,064.52
107,258.1
-
3,064.52
107,258.1
70.0
minutes ritase
60 1.333333333
20 4
minutes ritase
60 1.333333333
20 4
30,458 -
125,000 -
16,209 -
368,776 -
1,555,384 -
16,209 -
368,776 -
1,555,384 -
- -
- -
- -
- -
- -
STA 0 413 856 1256 1391 1714
top soil 991.2 1063.2 960 324 775.2
cut 768.8064 760.2936 60 0 330
fill 0 0 0 0 0
2024 2303 2549 2776 3038 3161 3238 3334 3690 3850
744 669.6 590.4 544.8 628.8 295.2 184.8 230.4 854.4 384
0 0 942.3936 869.6064 55.158 0 0 0 60 0
0 0 0 0 0 0 0 0 0 0
3948 4077 4232 4274 4491 4598 4938 5057 5142 5247
235.2 309.6 372 100.8 520.8 256.8 816 285.6 204 252
60 60 60 0 5571.75 0 0 0 0 0
0 0 0 5229.479 0 0 0 0 0 0
5361 5485 5585 5687 5850 6013 6327 6479 6607 6801
273.6 297.6 240 244.8 391.2 391.2 753.6 364.8 307.2 465.6
826.2612 898.74 0 775.392 1239.106 330 0 0 15624.01 0
0 0 0 0 0 0 0 5708.12 0 0
6911 6979 7056 7106 7306 7342 7380 8628 12885 14262
264 163.2 184.8 120 480 86.4 91.2 2995.2 10216.8 3304.8
0 793.5924 234.9852 152.5872 0 330 330 0 0 0
0 0 0 0 4542.17 1097.327 295.2768 0 0 0
14339 14557 14593 volume
184.8 523.2 86.4 35,023
0 0 0 31,133
0 0 0 16,872
49,284
Maintenance Work
direct worker
Jumlah durasi
No Pekerja direct Upah bruto Total
orang (bulan) durasi
1 Helper 2 1 208,000 30 12,480,000
2 Flagman 2 1 208,000 30 12,480,000
3 Operator 3 1 366,000 30 32,940,000
4 Driver DT 1 1 267,000 30 8,010,000
POB 8 65,910,000
alat
durasi harga sewa/
No alat Jumlah Total
(bulan) bulan
1 Dump Truck 20m3 1 1 82,500,000 82,500,000
2 Excavator PC200 1 1 85,500,000 85,500,000
3 Vibroroller 12 ton 1 1 75,000,000 75,000,000
4 Grader 1 1 75,000,000 75,000,000
4 318,000,000
solar
durasi
No alat Jumlah solar/jam harga/liter Total liter
(bulan)
1 Dump Truck 20m3 1 1 30 22500 900
2 Excavator PC200 1 1 18 22500 3,780
3 Vibroroller 12 ton 1 1 30 22500 900
4 Grader 1 1 30 22500 900
6,480
Total
20,250,000
85,050,000
20,250,000
20,250,000
145,800,000
estimasi buat skid kontainer
panjang jumlah berat/m' berat total Hrg Fab Fin Tot Hrg
1 Pipa 4" sch 40 12 2 16.07 385.68 24500 1500 26000

2 Pipa 4" sch 40 12.5 2 16.07 401.75 24500 1500 26000
3 Pipa 4" sch 40 2.5 10 16.07 401.75 24500 1500 26000
4 Pipa 4" sch 40 0.75 4 16.07 48.21 24500 1500 26000
5 Pipa 4" sch 40 0.5 8 16.07 64.28 24500 1500 26000
1301.67
Jumlah
10,027,680.00
10,445,500.00
10,445,500.00
1,253,460.00
1,671,280.00
33,843,420.00
Page 326 of 357
Besi Beton kg 9,200 Panjang 12 meter

Beton Ready Mix K.325 m3 1,100,000
Beton Ready Mix K.225 m3 950,000
Beton Ready Mix K.125 m3 750,000
BAHAN
Page 327 of 357
Kawat Beton kg 25,000

Kaso 4/6 Borneo m3 2,900,000
BAHAN
Page 328 of 357
Paku 5-10cm kg 20,000
BAHAN
Page 329 of 357
Papan 2/20 Borneo m3 3,000,000
BAHAN
Page 330 of 357
Solar liter 22,500
BAHAN
Page 331 of 357
Base coarse m3 370,000

Jute net m2 11,304
Geo textile m2 12,000
benang geotextile m' 2,600
BAHAN
Page 332 of 357
Master Steel
" ###
" ###
" ###
BAHAN
Page 333 of 357
###
###
BAHAN
Page 334 of 357
###
BAHAN
Page 335 of 357
###
BAHAN
Page 336 of 357
###
BAHAN
Page 337 of 357
###
###
###
###
BAHAN
Page 338 of 357
DAFTAR HARGA ALAT BANTU

Nama Barang Satuan Harga Satuan Kap.Prod Alat
Bar Binder bulan 9,000,000.00

Bar Cutter bulan 9,000,000.00
Benang glg 25,000.00
Buldozer D65 hari 4,250,000.00
Concrete Pump hari 4,000,000.00
Concrete Vibrator bulan 6,000,000.00
Dump Truck hari 2,750,000.00
Ember bh 5,000.00
Excavator PC200 hari 2,850,000.00 Harga NTI Pajajaran
Hand Saw pcs 85,000.00
Mesin Potong hari 75,000.00
Meteran pcs 45,000.00
Pacul bh 25,000.00
Palu pcs 75,000.00
Sekop bh 50,000.00
Vibroroller 12 ton Hari 2,500,000.00
Crane 50 Ton Hari 6,600,000.00
Grader Hari 2,500,000.00
Misceleneous Hari 2,000.00
Pompa submersibel hari 33,333.33
30,000,000
82,500,000
4903846.1538462 147115384.615385
3173076.9230769 95192307.6923077
3288461.5384615 98653846.1538462
2884615.3846154 86538461.5384615
ALAT
Page 339 of 357
Pekerja MD 208,000.00
Tukang Batu Kasar MD 247,000.00
Tukang Besi MD 247,000.00
Tukang Kayu Kasar MD 247,000.00
Kepala Tukang MD 287,000.00
Mandor MD 307,000.00
Operator MD 366,000.00
Driver DT MD 267,000.00
Helper MD 208,000.00
Flagman MD 208,000.00
Tukang chainsaw MD 247,000.00
Rigger MD 267,000.00
Operator Crane MD 426,000.00
Jakon 1% dari proyek
UPAH
INDIRECT LABOR 1,087,713,750.00
Upah
NO PEKERJA
1 Operator
2 Driver DT
3 Helper
4 Flagman
5 Operator Grader
STAFF
1 SITE MANAGER
2 QA/QC
3 LOGISTIC OFFICER
4 HSE COORDINATOR
5 HSE OFFICER
6 PROJECT ENGINEER
7 PROJECT CONTROL & QS
8 CIVIL SUPERVISOR
9 HRD ADMIN
SUPPORTING
1 OB
2 LAUNDRY + Cook
3 DRIVER HEAVY & LIGHT VECHICLE
4 SURVEYOR
5 HELPER SURVEYOR
TIKET + TRANSPORT
NO PEKERJA
1 Operator
2 Driver DT
3 Helper
4 Flagman
5 Operator
STAFF
1 SITE MANAGER
2 QA/QC
3 LOGISTIC
4 HSE COORDINATOR
4 HSE
5 PROJECT ENGINEER
6 PROJECT CONTROL
7 CIVIL SUPERVISOR
8 HRD ADMIN CIVIL
SUPPORTING
1 OB
2 LAUNDRY + Cook
4 SURVEYOR
5 HELPER SURVEYOR
MAKAN
NO PEKERJA
1 Operator
2 Driver DT
3 Helper
4 Flagman
5 Operator
STAFF
1 SITE MANAGER
2 QA/QC
3 LOGISTIC
4 HSE coordinator
HSE officer
5 PROJECT ENGINEER
6 PROJECT CONTROL
7 CIVIL SUPERVISOR
8 HRD ADMIN CIVIL
SUPPORTING
1 OB
2 LAUNDRY + Cook
4 SURVEYOR
5 HELPER SURVEYOR
ID CARD
NO PEKERJA
1 Operator
2 Driver DT
3 Helper
4 Flagman
5 Operator
STAFF
1 SITE MANAGER
2 QA/QC
3 LOGISTIC
3 HSE
4 HSE
5 PROJECT ENGINEER
6 PROJECT CONTROL
7 CIVIL SUPERVISOR
8 HRD ADMIN CIVIL
SUPPORTING
1 OB
2 LAUNDRY + Cook
4 SURVEYOR
5 HELPER SURVEYOR
JUMLAH ORANG GAJI KOTOR BULAN TOTAL GAJI
40.00 12.00
20.00 12.00
63.00 12.00
66.00 12.00
1.00 1.00
190.00
1.0 25,860,625.00 20,000,000.00 3.00 77,581,875.00

1.0 23,480,625.00 13,000,000.00 3.00 70,441,875.00
1.0 8,605,625.00 5,500,000.00 3.00 25,816,875.00
1.0 22,362,500.00 18,000,000.00 3.00 67,087,500.00
1.0 16,340,625.00 12,000,000.00 3.00 49,021,875.00
1.0 19,910,625.00 15,000,000.00 3.00 59,731,875.00
1.0 22,290,625.00 17,000,000.00 3.00 66,871,875.00
1.0 17,530,625.00 13,000,000.00 3.00 52,591,875.00
1.0 10,390,625.00 7,000,000.00 3.00 31,171,875.00
9.00
1.00 6,225,625.00 3,500,000.00 3.00 18,676,875.00

3.00 6,225,625.00 #N/A 3.00 56,030,625.00
4.00 9,200,625.00 6,000,000.00 3.00 110,407,500.00
2.0 16,340,625.00 12,000,000.00 3.00 98,043,750.00
4.0 6,820,625.00 4,000,000.00 3.00 81,847,500.00
14.00
865,323,750.00
TIKET BUS
Tket bandara-
JUMLAH ORANG RUMAH - SITE TRIP
site
PP
40.00 600,000.00
20.00 600,000.00
63.00 600,000.00
66.00 600,000.00
2.00 600,000.00
1.0 3,000,000.00 1,000,000.00 1.00

1.0 3,000,000.00 1,000,000.00 1.00
1.0 3,000,000.00 1,000,000.00 1.00
1.0 3,000,000.00 1,000,000.00 1.00
1.0 3,000,000.00 1,000,000.00 1.00
1.0 3,000,000.00 1,000,000.00 1.00
1.0 3,000,000.00 1,000,000.00 1.00
1.0 3,000,000.00 1,000,000.00 1.00
1.0 3,000,000.00 1,000,000.00 1.00
1.00
1.00 600,000.00 1.00
3.00 600,000.00 1.00
4.00 600,000.00 1.00
2.0 3,000,000.00 1.00
6.0 600,000.00 1.00
216.00
JUMLAH ORANG 1X MAKAN MAKAN DURASI
40.00 20,000.00 3.00 90

20.00 20,000.00 3.00 90
63.00 20,000.00 3.00 90
66.00 20,000.00 3.00 90
2.00 20,000.00 3.00 30
1.0 25,000.00 3.00 90

1.0 25,000.00 3.00 90
1.0 25,000.00 3.00 90
1.0 25,000.00 3.00 90
1.0 25,000.00 3.00 90
1.0 25,000.00 3.00 90
1.0 25,000.00 3.00 90
1.0 25,000.00 3.00 90
1.0 25,000.00 3.00 90
1.00 25,000.00 3.00 90

3.00 25,000.00 3.00 90
4.00 25,000.00 3.00 90
2.0 25,000.00 3.00 90
6.0 25,000.00 3.00 90
JUMLAH ORANG 1Xcetak TOTAL
40.00 15,000.00 600,000.00

20.00 15,000.00 300,000.00
63.00 15,000.00 945,000.00
66.00 15,000.00 990,000.00
2.00 15,000.00 30,000.00
1.0 15,000.00 15,000.00
1.0 15,000.00 15,000.00
1.0 15,000.00 15,000.00
1.0 15,000.00 15,000.00
1.0 15,000.00 15,000.00
1.0 15,000.00 15,000.00
1.0 15,000.00 15,000.00
1.0 15,000.00 15,000.00
1.0 15,000.00 15,000.00
1.00 15,000.00 15,000.00

3.00 15,000.00 45,000.00
4.00 15,000.00 60,000.00
2.0 15,000.00 30,000.00
6.0 15,000.00 90,000.00
3,240,000.00
-
-
-
-
TOTAL TRANSPORT
4,000,000.00
4,000,000.00
4,000,000.00
4,000,000.00
4,000,000.00
4,000,000.00
4,000,000.00
4,000,000.00
4,000,000.00
-
600,000.00
1,800,000.00
2,400,000.00
6,000,000.00
3,600,000.00
-
50,400,000.00
TOTAL MAKAN
6,750,000.00
6,750,000.00
6,750,000.00
6,750,000.00
6,750,000.00
6,750,000.00
6,750,000.00
6,750,000.00
6,750,000.00
-
6,750,000.00
20,250,000.00
27,000,000.00
13,500,000.00
40,500,000.00
168,750,000.00
NO DESCRIPTION SATUAN QTY DURATION HARGA SATUAN JUMLAH
TOTAL 659,745,000
TOTAL POB 23.00 331,109,957
A SITE OFFICE FACILITY 246,685,000
1 Site Office Flying camp Set 2 1 3,000,000 6,000,000
2 Meja & Kursi Set 5 1 3,000,000 15,000,000
3 Additional Kursi Kantor/Tamu Unit 5 1 400,000 2,000,000
4 Rak Siku Lubang / Lemari Gudang 40cm x 100cm x 200cm Unit 10 1 550,000 5,500,000
5 Desktop / PC Unit 2 1 15,000,000 30,000,000
6 Laptop Unit 3 1 13,000,000 39,000,000
7 Printer A3 + Scanner Unit 1 1 7,500,000 7,500,000
8 Printer A4 Unit 1 1 3,000,000 3,000,000
9 Tinta Printer A3 set 1 3 475,000 1,425,000
10 Tinta Printer A4 set 1 3 475,000 1,425,000
11 Kertas A3 Rim 2 3 110,000 660,000
12 Kertas A4 Rim 2 3 55,000 330,000
13 ATK (pena; dll) Ls 1 1 1,000,000 1,000,000
14 Dispenser Unit 2 1 1,500,000 3,000,000
15 Kulkas / Refrigator Unit 2 1 1,600,000 3,200,000
16 Soft Drink (Gula; Kopi; etc) Bulan 1 3 1,200,000 3,600,000
17 AC Kap. 1 PK Unit 1 1.0 6,000,000 6,000,000
18 HANDIE TALKIE Unit 10 1 1,500,000 15,000,000
19 Tangki Air 5000 liter Unit 1 1 5,000,000 5,000,000
20 Panel Listrik set 1 1 5,000,000 5,000,000
21 GENSET 10 KVA Unit 1 1 16,000,000 16,000,000
22 SOLAR GENSET LITER 38 90 22,500 76,545,000
23 lampu penerangan L/S 1 1 500,000 500,000
B CAMP FASILITY 368,310,000

1 Camp Pekerja flying camp M2 4 1 7,500,000 30,000,000
2 WC LS 1 1 14,890,000 14,890,000
3 Dispenser Unit 1 2 1,500,000 2,760,000
4 Perlengkapan Tidur (kasur; bantal kelambu) Unit 23 1 1,395,000 32,085,000
5 Sirkulasi Udara (kipas angin) Unit - 9 1 400,000 - 3,700,000
6 Karpet Lantai Plastik M2 4 1 200,000 2,800,000
7 Mesin Cuci Unit 1 1 4,500,000 6,500,000
8 Tangki Air 5000 liter Unit 1.00 1 5,000,000 5,000,000
9 AIR LITER 4,600 3 650 269,100,000
10 Lemari pakaian Unit 3 1 1,000,000 2,875,000
12 Lampu spot light + KABEL set 2 1 2,000,000 4,000,000
13 lampu penerangan L/S 1 1 1,000,000 1,000,000
C WORKSHOP / WAREHOUSE 44,750,000

1 Bangunan Workshop / Warehouse FLYING AREA M2 1 1 7,500,000 7,500,000
2 Rak Siku Lubang / Lemari Gudang 40cm x 100cm x 200cm Unit 10 1 550,000 5,500,000
3 Kipas Angin Unit 1 1 1,500,000 1,500,000
4 Meja + Kursi set 1 1 3,000,000 3,000,000
6 laydown M2 2,500 1 8,500 21,250,000
7 Lampu spot light + KABEL set 2 1 2,000,000 4,000,000
8 lampu penerangan L/S 1 1 1,000,000 1,000,000
KETERANGAN
Jual Tenda Komando Posko Peleton 4M x 6M - Kap. 20 Orang Kemah | Shopee Indonesia
Jual Tenda Pleton/regu 6 x 14 Meter bahan D300 SOFT KOLI 3 PAKET BESI | Shopee Indonesia
Jual Tempat Tidur Lipat Zinus Shawn / SmartBase Besi / Zero Assembly / Bed In a Box | Shopee Indonesia
GENERAL FIELD EXPENSES 522,250,000.00
NO DESCRIPTION SATUAN QTY DURATION
TOTAL
TOTAL POB 23.00
A
1 MOBIL WATER TANK unit 1 3
1 Lifting gear L/S 1 1

2 DOUBLE CABIN unit 3 3
1 Biaya telekomunikasi L/S 3 3
1 genset 5 KVA unit 1 1

2 Temporary tent 4 X 4 unit 1 1
3 SOLAR Liter 120 90
4 drum kosong unit 10 1
5 portable skeed unit 1 1
6 portrable WC/Toilet unit 2 1
7 trafo las 300amp unit 1 1
8 kompresor 300 liter unit 1 1
161,551
53,850.41
2100
1 container
HARGA SATUAN JUMLAH KETERANGAN
522,250,000
522,250,000
18,000,000 54,000,000
2,000,000 2,000,000
12,000,000 108,000,000
250,000 2,250,000
20,000,000 20,000,000
5,000,000 5,000,000
22,500 243,000,000
200,000 2,000,000
35,000,000 35,000,000
14,000,000 28,000,000
3,000,000 3,000,000 Jual MESIN LAS LISTRIK RHINO 300A 1PHASE - TRAVO LAS INVERTER RHINO 300
20,000,000 20,000,000 Jual Krisbow Kompresor Angin 5 5 Hp 340 L 12 Bar 3 Ph Cpbe 0534 Terbaru | Ruparupa
10
8
18
16
8
60
220,500,000.00
500,000,000.00 2,000,000,000.00
RAVO LAS INVERTER RHINO 300 A 1PH | Shopee Indonesia

3 Ph Cpbe 0534 Terbaru | Ruparupa
TOTAL HSE 198,571,515
NO DESCRIPTION SATUAN QTY DURASI HARGA SATUAN JUMLAH KETERANGAN
A PPE PERSONIL 162,867,500

1 Operator 3 1,344,167 -
2 Driver DT 3 1,344,167 -
3 Helper 3 1,344,167 -
4 Flagman 3 1,344,167 -
-
STAFF
1 SITE MANAGER 1.0 3 1,577,500 4,732,500
2 QA/QC 1.0 3 1,577,500 4,732,500
3 LOGISTIC 1.0 3 1,577,500 4,732,500
4 HSE 1.0 3 1,577,500 4,732,500
5 PROJECT ENGINEER 1.0 3 1,577,500 4,732,500
6 PROJECT CONTROL 1.0 3 1,577,500 4,732,500
7 CIVIL SUPERVISOR 1.0 3 1,577,500 4,732,500
8 HRD ADMIN CIVIL 1.0 3 1,577,500 4,732,500
8.00
SUPPORTING
1 OB 1.00
2 LAUNDRY 3.00 3 1,344,167 12,097,500
3 DRIVER HEAVY & LIGHT VECHICLE 4.00 3 1,344,167 16,130,000
4 SURVEYOR 2.0 3 1,344,167 8,065,000
5 HELPER SURVEYOR 6.0 3 1,344,167 24,195,000
16.00 3 1,344,167 64,520,000
ADDITIONAL PPE / HSE EQUIPMENT 35,704,015

Live Jacket PCS - 1 90,000 -
Body Hardness PCS - 1 300,000 -
Tandu / Stretcher PCS 3 1 700,000 2,100,000
Kotak P3K PCS 1 1 120,000 144,000 MASPION
Tas P3K (mobile) PCS 4 1 75,000 300,000 https://www.tokopedia.com/rumahmedikajakarta/dijual-tas-p3k-slempa
(Isi nya :
- Plester Hansaplast = 1 box / isi 50
- Iodine/Bethadine =
Additional Isi Kotak P3K set 1 3 300,000 1,080,000 - Y-Rins = 2 botol @ 12ml
Eyewash PCS 1 1 2,000,000 2,000,000
Sarung Tangan Las PCS - 1 35,000 -
Welding Helm PCS - 1 60,000 -
Apron Las PCS - 1 80,000 -
Sarung Tangan Pasang 3 1 33,000 99,000 stanby stok
Kacamata PCS 16 1 35,000 560,000 stanby stok
APAR @ 5kg Tabung 22 1 200,000 4,400,000
HSE Reward (Tas Punggung) PCS 24 1 150,000 3,600,000 Bordir Logo BUMA
Spanduk & Poster PCS 10 11 82,080 8,618,400
Trash Bin (Merah, Hijau, Kuning) PCS 19 1 450,000 8,502,615
Trash Bag (Plastik Sampah) PCS 19 6,420 -
Iglo PCS 1 2,099,000 - https://www.tokopedia.com/khnsashop-1/igloo-19-ltr-seat-top-dispense
TOTAL INSURANCE -
NO DESCRIPTION SATUAN QTY DURASI HARGA SATUAN JUMLAH
A -
1 Asuransi CGL (Comprehensive General Liability) 1 21 - -
2 Erection All Risk - - - -
3 Asuransi Kompensi Pekerja (Workmen's Compensation) - - - -
4 Employer Liability Insurance - - - -
5 Automobile Liability Insurance - - - -
- Water Tank Truk unit 1 21 - -
- Shuttle Bus unit 5 21 - -
- Fuel Tank Truk unit 1 21 - -
- Trailer 40 feet unit 1 21 - -
- Truck crane 10 ton unit 1 21 - -
- Double Cabin unit 4 21 - -
6 Automobile full Insurance - - - -
- Water Tank Truk unit 1 21 - -
- Shuttle Bus unit 5 21 - -
- Fuel Tank Truk unit 1 21 - -
- Trailer 40 feet unit 1 21 - -
- Truck crane 10 ton unit 1 21 - -
- Double Cabin unit 4 21 - -
7 Construction Equipment Floater Insurance - 2 - -
- - - -
8 Direct Material Insurance - - - -
9 overseas traveller accident insurance - - - -
- - - -
KETERANGAN
by Client
by Client
JAMSOSTEK / BPJS Jaminan Hari Tua (di upah)
BPJS TENAGA KERJA
Alat

Boq Landev 1C: Uraian Satuan Divisi 1. Umum No. Mata Pembayaran

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Boq Landev 1C: Uraian Satuan Divisi 1. Umum No. Mata Pembayaran

Diunggah oleh

Hak Cipta:

Format Tersedia

BoQ Landev 1C

LAND DEVELOPMENT SUB - WP 1C

No. Mata Uraian Satuan Volume

2.1.(1) Galian untuk Selokan Drainase dan Saluran Air M3 22,549.23

2.3.(26) Saluran berbentuk U Tipe DS 3 M1 22,769.22

DIVISI 3. PEKERJAAN TANAH DAN GEOSINTETIK

3.1.(1) Galian Biasa M3 1,641,017.39

DIVISI 5. PERKERASAN BERBUTIR

5.1.(2) Lapis Pondasi Agregat Kelas B M3 55,354.45

7.1. (7a) Beton strukur, fc20 MPa (K-225) M3 352.66

DIVISI 9. PEKERJAAN HARIAN DAN LAIN-LAIN

9.2.(22A) Stabilisasi dengan Tanaman M2 117,443.92

Sepaku, 24 Februari 2023

B1026 0.00 2,594.11 17,232.03 10,632.10 30,458.24 686,809,878.1

1.00 9,000,000.00 102,845.07 591,456.84 166,273.84 9,860,575.75 26,899,650,644.7

4.50 B1026 0.00 11,673.51 77,544.11 47,844.46

0.50 B1023 0.00 1,828.70 11,055.58 9,143.67

1.0 B1044 0.00 44,671.43 251,428.57 54,642.86

1.0 B1044 0.00 44,671.43 251,428.57 54,642.86

B1026 0.00 2,594.11 17,232.03 10,632.10 30,458.24 49,982,502,888.8

B1049 444,000.00 6,612.16 34,922.99 25,587.26 511,122.41 28,292,899,855.2

D1017 978,500.00 201,411.00 56,500.00 0.00 1,236,411.00 436,032,703.3

B1045 FINE AGGREGATE BEDDING & COMPACTION m3

H PEKERJAAN STRUKTUR BAJA

I PEKERJAAN PASANG ANGKUR DAN BAUT

J PEKERJAAN PASANGAN DINDING

K PEKERJAAN PELAPIS DINDING

L PEKERJAAN PASANGAN FINISH LANTAI

I11001 Sika Grouting m3

420,000 2,439 8,254 434,883 0.0089 4,190.1

9,729,514 27,250,000 925,926 39,109,143 - 1,203,703.7

Total Direct 23,850,445,000.00

ID A1017 Spesi 1:3/m3 Keterangan : sel

Klik & pilih sel kuning di atas untuk melihat AHS

ID Analisa Harga Satuan Pekerjaan Satuan Koefisien Harga Satuan

B1002 Pas.Bouwplank T.1,00m m'

B1003 Stripping Tanah ± 10 cm manual m2

B1004 Stripping Tanah ± 10 cm m2

B1005 Galian Tanah Lunak Dalam Max 1,00m m3

ID A1017 Spesi 1:3/m3 Keterangan : sel

Klik & pilih sel kuning di atas untuk melihat AHS

ID Analisa Harga Satuan Pekerjaan Satuan Koefisien Harga Satuan

Kepala Tukang MD 0.0833 287,000.00

B1006 Galian Tanah Lunak Dalam Max 1,50m m3

B1007 Galian Tanah Lunak Dalam Max 2,00m m3

B1008 Galian Tanah Keras Dalam Max 1,00m m3

ID A1017 Spesi 1:3/m3 Keterangan : sel

Klik & pilih sel kuning di atas untuk melihat AHS

ID Analisa Harga Satuan Pekerjaan Satuan Koefisien Harga Satuan

B1009 Galian Tanah Keras Dalam Max 1,50m m3

B1010 Galian Tanah Keras Dalam Max 2,00m m3

B1011 Galian Tanah (Alat) m3

B1012 Galian Tanah (dgn Alat Excavator PC200) m3

B1013 Urugan Tanah Kembali m3

B1014 Urugan Tanah Kembali (Alat) m3

ID A1017 Spesi 1:3/m3 Keterangan : sel

Klik & pilih sel kuning di atas untuk melihat AHS

ID Analisa Harga Satuan Pekerjaan Satuan Koefisien Harga Satuan

Solar liter 1.2692 22,500.00

B1015 Urugan Tanah (Alat) m3

B1016 Pemadatan Tanah (dgn Mesin Stamper) m2

B1017 Urugan dan Pemadatan Tanah (dgn Mesin Stamper) m2

B1018 Urugan Pasir Urug m3