Rab Pagar Depan Kantor

RENCANA ANGGARAN BIAYA
PEMBUATAN TAMAN DEPAN PAGAR DAN POS SATPAM KANTOR PUSAT PDAM
KODE HARGA JUMLAH HARGA

NO URAIAN PEKERJAAN VOLUME
ANALISA SATUAN (Rp) (Rp)
I PEKERJAAN PERSIAPAN DAN BONGKARAN

1 Pembongkaran pagar besi eksisting
2 Bongkar pas bata taman depan pagar
3 Pembersih taman beelakang pagar A.2.2.1.9 m² 15,785.00
4 Pembuangan tanah pada area taman A.2.3.1.8 m³ 30,437.00
5 Bongkar pasangan bata area satpam Dihitung B m³ 118,801.10
6 Bongkar atap Dihitung F 63,326.50
7 Bongkar plafond
8 Bongkar lantai
Bongkar dinding area gapura
I PEKERJAAN hardscape
1 Plat beton penutup saluran B. 045 2.91 m³ 7,365,958.64 21,449,671.56
2 Pas. Batu belah 1:6 (peninggian saluran) C. 003 1.11 m³ 634,369.05 704,149.65
3 Lantai Kerja 1:2:3 B. 002 1.36 m³ 663,883.41 902,881.44
4 Pemasangan batu koral (manhole) C. 026 2.16 m² 302,522.13 653,447.80
5 Pasang batu candi hitam 15x15 C. 019a 36.64 m² 179,493.65 6,576,647.34
6 Pasang batu candi hitam 10x20 C. 019a 12.48 m² 179,493.65 2,240,080.75
7 Pasang batu candi alur 15x40 C. 019b 9.60 m² 214,493.65 2,059,139.04
8 Pemasangan kanstin taman uk.40x15x12 dihitung 80.00 bh 50,000.00 4,000,000.00
9 Pasang batu bata 1:3:10 utk bak D. 006 17.92 m² 117,526.80 2,106,080.26
10 Plesteran dinding 1:3+acian D. 022 17.92 m² 37,817.05 677,681.54
11 Pengecatan dinding bak D. 024 13.60 m² 17,696.55 240,673.13
12 Pot beton setengah bola dihitung 12.00 bh 300,000.00 3,600,000.00
II PEKERJAAN TANAMAN
1 Urug Tanah A. 022 4.80 m³ 116,508.92 559,242.82
2 Tanaman sansievera dihitung 72.00 bh 20,000.00 1,440,000.00
3 Tanaman bayam merah dihitung 65.00 bh 5,000.00 325,000.00
4 Tanamam rendah (agave putih) dihitung 6.00 bh 70,000.00 420,000.00
5 Tanaman bunga (alamanda kuning) dihitung 65.00 bh 20,000.00 1,300,000.00
6 Gebalan rumput gajah mini dihitung 32.00 m² 30,000.00 960,000.00
7 Tanaman dalam pot (Bugenville) dihitung 6.00 bh 50,000.00 300,000.00
III PEKERJAAN LAIN-LAIN

1 Tiang Listrik + assesories+lampu dihitung 6.00 bh 5,500,000.00 33,000,000.00
2 Bangku taman besi dihitung 3.00 bh 3,000,000.00 9,000,000.00
3 Instalasi titik lampu dihitung 6.00 titik 200,000.00 1,200,000.00
4 Box panel, MCB & timer/automatic switch dihitung 1.00 unit 3,000,000.00 3,000,000.00
JUMLAH
PPN 10%
JUMLAH TOTAL
DIBULATKAN
Terbilang : Seratus enam juta tiga ratus delapan puluh enam ribu rupiah
Klaten, Agustus 2019
Disetujui Diperiksa Dibuat Oleh
Kabag Perencanaan Teknik Kasubag Perencanaan Staf Perencanaan
PETRUS AGUS SUYANA, ST SUGENG RIYADI, ST SARIFAH RATNA SARI, ST

NPP : 069 086 993 NPP : 103 107 697 NPP : 194 087 618
Mengetahui
PDAM TIRTA MERAPI KABUPATEN KLATEN
Direktur Utama Direktur Teknik
IRAWAN MARGONO, SH, MM. SIGIT SETYAWAN B, ST,M.Si

T PDAM
JUMLAH SEMUA
(Rp)
45,210,452.49
5,304,242.82
46,200,000.00
96,714,695.31
9,671,469.53
106,386,164.84
106,386,000.00
laten, Agustus 2019

Dibuat Oleh
Staf Perencanaan
IFAH RATNA SARI, ST

NPP : 194 087 618
Direktur Teknik
SETYAWAN B, ST,M.Si
HITUNGAN VOLUME PEKERJAAN
PENATAAN TAMAN DEPAN PAGAR KANTOR PUSAT PDAM
1 Plat beton penutup saluran
32x0.07x1.3 = 2.91 m³
2 Pas. Batu belah 1:5 (peninggian saluran)
(1.5+2.2)x0.3 = 1.11 m³
3 Lantai Kerja 1:2:3
0.85x0.05x32 = 1.36 m³
4 Pemasangan batu koral (manhole)
0.6x0.6x6 = 2.16 m²
5 Pasang batu candi hitam 15x15
(32x2)-(9.6+(0.6x0.6x6)+(1.6x6)+(0.45x12)+0.6) = 36.64 m²
6 Pasang batu candi hitam 10x20
(6x3.2x0.1)+(((5.4x6+2.8))x0.3) = 12.48 m²
7 Pasang batu candi alur 15x40
1.6x6 = 9.60 m²
8 Pemasangan kanstin taman
32/0.4 = 80.00 bh
9 Pasang batu bata 1:3:10 utk bak
(6x3.2x0.2)+((5.4x6+2.8)x0.4) = 17.92 m²
10 Plesteran dinding 1:3+acian = 17.92 m²
11 Pengecatan dinding bak
(6x3.2x0.25)+((5.4x6+2.8)x0.25) = 13.60 m²
12 Pot beton = 12.00 bh
1 Urug Tanah
32X0.5X0.3 = 4.80 m³
2 Tanaman sansievera : 12x6 = 72.00 bh
3 Tanaman bayam merah: 10x6+5 = 65.00 bh
4 Tanamam rendah (agave putih) = 6.00 bh
5 Tanaman bunga (alamanda kuning): 10x6+5 = 65.00 bh
6 Gebalan rumput gajah mini: 32x1 = 32.00 m²
7 Tanaman dalam pot (Bugenville) = 6.00 bh

1 Tiang Listrik + assesories+lampu = 6.00 bh
2 Bangku taman besi = 3.00 bh
3 Instalasi titik lampu = 6.00 titik
4 Box panel, MCB & timer/automatic switch = 1.00 unit
Klaten, Agustus 2019

Dihitung Oleh
Staf Perencanaan
SARIFAH RATNA SARI, ST
NPP : 194 087 618
PERUSAHAAN UMUM DAERAH AIR MINUM
PDAM TIRTA MERAPI
KABUPATEN KLATEN
DAFTAR ANALISA HARGA SATUAN PEKERJAAN SNI 201
A. ANALISA PENGUKURAN, PERSIAPAN & GALIAN TANAH
KODE NO URAIAN KOEF SAT HARGA SAT
0 1 2 3 4 5
SNI 6.4 A. 001 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK

Kayu meranti 5/7 0.0120 m3 5,500,000.00
Paku 2" - 5 " 0.0200 kg 15,000.00
Papan Begesting 3/20 Meranti 0.0070 m3 5,500,000.00
Pekerja 0.1000 org 65,454.00
Tukang kayu 0.1000 org 76,363.00
Kepala tukang kayu 0.0100 org 87,272.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.4a A. 002 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK

Kayu meranti 5/7 0.0050 m3 5,500,000.00
Paku 2" - 5 " 0.0200 kg 15,000.00
Papan Begesting 3/20 Sengon 0.0040 m3 2,900,128.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
A. 003 1 M2 PEMBERSIHAN LAPANGAN DAN PERATAAN

Pekerja 1.0000 org 65,454.00
Tukang - org 76,363.00
Kepala tukang - org 87,272.00
Mandor 0.0500 org 87,272.00
Jumlah
A. 004 1 M' PAGAR SEMENTARA DARI KAYU TINGGI 2 M

Dolken kayu Ø 8-10/400 cm 1.2500 btg 23,000.00
Semen PC 2.5000 kg 975.00
Pasir beton 0.0050 m3 224,000.00
Koral beton 0.0090 m3 185,000.00
Kayu meranti 5/7 0.0720 m3 5,500,000.00
Paku 2" - 5 " 0.0600 kg 15,000.00
Residu 0.4000 ltr 11,000.00
Pekerja 0.4000 org 65,454.00
Tukang batu 0.2000 org 76,363.00
Kepala tukang batu 0.0200 org 87,272.00
Mandor 0.0200 org 87,272.00
Jumlah
SNI 6.2 A. 005 1 M' PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 M
Semen PC 2.5000 kg 975.00
Seng gelombang 3" - 5 " 1.2000 lbr 75,000.00
Pasir beton 0.0050 m3 224,000.00
Koral beton 0.0090 m3 185,000.00
Kayu meranti 5/7 0.0720 m3 5,500,000.00
Paku 2" - 5 " 0.0600 kg 15,000.00
Meni besi 0.4500 kg 29,700.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
A. 006 1 M2 PEMBUATAN GUDANG SEMEN DAN ALAT ALAT

Bambu apus 1.7000 btg 23,000.00
Kayu meranti 0.2100 m3 5,500,000.00
Paku biasa 0.3000 kg 15,000.00
Semen PC 10.5000 kg 975.00
Pasir beton 0.0300 m3 224,000.00
Koral 0.0500 m3 185,000.00
Seng gelombang bjls 30 1.5000 lbr 75,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
A. 007 1 M2 PEMBUATAN KANTOR SEMENTARA / DIREKSI KEET DENGAN LANTAI PLESTERAN

Bambu apus 1.2500 btg 23,000.00
Kayu meranti 0.1800 m3 5,500,000.00
Paku biasa 0.8500 kg 15,000.00
Besi strip 1.1000 kg 19,360.00
Semen PC 35.0000 kg 975.00
Pasir pasang 0.1500 m3 195,000.00
Pasir beton 0.1000 m3 224,000.00
Koral 0.1500 m3 185,000.00
Bata merah 30.0000 bh 880.00
Seng plat 0.2500 lbr 20,000.00
Jendela nako 2.0000 bh 135,520.00
Kaca plos 0.0800 m2 75,000.00
Kunci tanam 0.1500 bh 80,526.00
Plywood 4 mm / triplek 4 mm 0.0600 lbr 76,000.00
Pekerja 2.0000 org 65,454.00
Kepala tukang 0.3000 org 87,272.00
Mandor 0.0500 org 87,272.00
Jumlah
A. 008 1 M2 PEMBUATAN RUMAH JAGA / KONSTRUKSI KAYU

Bambu 3.0000 btg 23,000.00
Kayu meranti 0.2760 m3 5,500,000.00
Paku biasa 0.7000 kg 15,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
A. 009 1 M2 PEMBUATAN BEDENG BURUH

Bambu 1.2500 btg 23,000.00
Kayu meranti 0.1860 m3 5,500,000.00
Paku biasa 0.3000 kg 15,000.00
Semen PC 18.0000 kg 975.00
Pasir beton 0.0300 m3 224,000.00
Koral 0.0500 m3 185,000.00
Pekerja 1.0000 org 65,454.00
Tukang 2.0000 org 76,363.00
Mandor 0.0500 org 87,272.00
Jumlah
A. 010 1 M2 PEMBUATAN BAK ADUKAN UKR. 40 X 50 X 20 CM

Papan 0.0360 m3 5,500,000.00
Paku biasa 0.0800 kg 15,000.00
Kaso 5/7 kayu meranti 1.0000 btg 77,000.00
Pekerja - org 65,454.00
Kepala tukang kayu - org 87,272.00
Mandor 0.0015 org 87,272.00
Jumlah
A. 011 1 M2 PEMBUATAN STEGER DARI BAMBU

Bambu 1.0000 m3 23,000.00
Tali ijuk 0.2500 kg 16,720.00
Pekerja 0.2500 org 65,454.00
Mandor 0.0130 org 87,272.00
Jumlah
SNI 6.1 A. 012 1 M3 PEK. GALIAN TANAH BIASA MAX KEDALAMAN 1 M'
Pekerja 0.7500 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
Pekerja 0.9000 org 65,454.00
Mandor 0.0450 org 87,272.00
Jumlah
Pekerja 1.0500 org 65,454.00
Mandor 0.0670 org 87,272.00
Jumlah
SNI 6.4 A. 015 1 M3 PEK. GALIAN TANAH BERBATU / TANAH KERAS MAX KEDALAMAN 1 M'
Pekerja 1.0000 org 65,454.00
Mandor 0.0320 org 87,272.00
Jumlah
SNI 6.5 A. 016 1 M3 PEK. GALIAN TANAH CADAS MAX KEDALAMAN 1 M'
Pekerja 1.5000 org 65,454.00
Mandor 0.0600 org 87,272.00
Jumlah
SNI 6.6 A. 017 1 M3 PEK. GALIAN TANAH LUMPUR MAX KEDALAMAN 1 M'
Pekerja 1.2000 org 65,454.00
Mandor 0.0450 org 87,272.00
Jumlah
SNI 6.7 A. 018 1 M² PEK. STRIPPING TEBING SETINGGI 1 M'

Pekerja 0.0500 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.8 A. 019 1 M3 PEK. PEMBUANGAN TANAH SEJAUH 30 M

Pekerja 0.3300 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
A. 020 1 M3 PEK. PEMBUANGAN DALAM RADIUS 150 M

Pekerja 0.5160 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.9 A. 021 1 M3 PEK. URUGAN TANAH KEMBALI

Pekerja 0.2500 org 65,454.00
Mandor 0.0083 org 87,272.00
Jumlah
SUPL A. 022 1 M3 URUGAN TANAH

Tanah urug 1.2000 m3 80,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.10 A. 023 PEMADATAN TANAH PER TEBAL 20 CM

Pekerja 0.5000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.11 A. 024 1 M3 URUGAN PASIR

Pasir urug 1.2000 m3 100,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.15 A. 025 1 M3 URUGAN SIRTU

Sirtu 1.2000 m3 125,000.00
Pekerja 0.2500 org 87,272.00
Mandor 0.0250 org 87,272.00
Jumlah
SNI 6.14 A. 026 1 M² PEMASANGAN LAPISAN IJUK TEBAL 10 CM

Ijuk 6.0000 kg 16,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
B. ANALISA PERKERASAN & COR BETON

0 1 2 3.0000 4 5
SNI 6.1 B. 001 1 M3 LANTAI KERJA/ BETON TUMBUK 1 PC : 3 PS : 5 KRL

PC ( 50 kg ) 218.0000 kg 975.00
Pasir beton 0.5200 m3 224,000.00
Split pecah mesin 2/3 0.8700 m3 192,500.00
Pekerja 1.6500 org 65,454.00
Mandor 0.0800 org 87,272.00
Jumlah
SNI 6.5 B. 002 1 M3 BETON BERTULANG 1 PC : 2 PS : 3 KRL

PC ( 50 kg ) 232.0000 kg 975.00
Pasir beton 0.5200 m3 224,000.00
Pekerja 1.6500 org 65,454.00
Mandor 0.0800 org 87,272.00
Jumlah
B. 003 1 M3 BETON BERTULANG 1 PC : 2 PS : 4 KRL

PC ( 50 kg ) 230.0000 kg 975.00
Pasir beton 0.4500 m3 224,000.00
Pekerja 1.6500 org 65,454.00
Mandor 0.0800 org 87,272.00
Jumlah
B. 004 1 M3 BETON BERTULANG 1 PC : 2 PS : 2,5 KRL

PC ( 50 kg ) 352.0000 kg 975.00
Pasir beton 0.5600 m3 224,000.00
Pekerja 1.6500 org 65,454.00
Mandor 0.0800 org 87,272.00
Jumlah
B. 005 1 M3 BETON BERTULANG 1 PC : 1,5 PS : 3 KRL

PC ( 50 kg ) 357.0000 kg 975.00
Pasir beton 0.4200 m3 224,000.00
Pekerja 1.6500 org 65,454.00
Mandor 0.0800 org 87,272.00
Jumlah
B. 006 1 M3 BETON BERTULANG 1 PC : 1,5 PS : 2,5 KRL

PC ( 50 kg ) 386.0000 kg 975.00
Pasir beton 0.4700 m3 224,000.00
Pekerja 1.6500 org 65,454.00
Mandor 0.0800 org 87,272.00
Jumlah

PC ( 50 kg ) 615.0000 kg 975.00
Pasir beton 0.5200 m3 224,000.00
Pekerja 2.0000 org 65,454.00
Mandor 1.0000 org 87,272.00
Jumlah
B. 008 1 M3 COR BETON K-175

Semen PC ( 50 kg ) 340.0000 zak 975.00
Pasir beton 0.5400 m3 224,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.35 B. 009 1 M3 BETON MUTU K 225

PC ( 50 kg ) 388.0000 kg 975.00
Pasir beton 0.6500 m3 224,000.00
Pekerja 6.0000 org 65,454.00
Mandor 0.3000 org 87,272.00
Jumlah
SNI 6.36 B. 010 1 M3 BETON BERTULANG MUTU K 275

PC ( 50 kg ) 400.0000 kg 975.00
Pasir beton 0.4000 m3 224,000.00
Pekerja 6.0000 org 65,454.00
Mandor 0.3000 org 87,272.00
Jumlah

Semen PC ( 50 kg ) 434.8000 zak 975.00
Pasir beton 0.4900 m3 224,000.00
Pekerja 6.0000 org 65,454.00
Mandor 0.3000 org 87,272.00
Jumlah
SNI 6.17 B. 012 1 KG PEMBESIAN DENGAN BESI POLOS

Besi beton polos 1.0500 kg 12,000.00
Kawat beton 0.0150 kg 19,000.00
Pekerja 0.0070 org 65,454.00
Tukang besi 0.0070 org 76,363.00
Kepala tukang besi 0.0007 org 87,272.00
Mandor 0.0004 org 87,272.00
Jumlah
SNI 6.17a B. 013 1 KG PEMBESIAN DENGAN BESI ULIR

Besi beton ulir 1.0500 kg 12,000.00
Kawat beton 0.0150 kg 19,000.00
Pekerja 0.0070 org 65,454.00
Mandor 0.0004 org 87,272.00
Jumlah
B. 014 1 KG BESI BETON TERPASANG U - 24

Besi beton rata rata 1.0500 kg 12,000.00
Kawat beton 0.0150 kg 19,000.00
Pekerja 0.0400 org 65,454.00
Mandor 0.0075 org 87,272.00
Jumlah

Kawat beton 0.0150 kg 19,000.00
Pekerja 0.0500 org 65,454.00
Mandor 0.0075 org 87,272.00
Jumlah
B. 016 1 M2 BEKESTING DENGAN PAPAN

Kaso 5/7 meranti 0.0170 m3 5,500,000.00
Papan sengon 0.0240 m3 2,900,128.00
Paku 0.4000 kg 15,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
ASUMSI BAHAN 25 %, TENAGA 100 %
SNI 6.20 B. 017 1 M2 PASANG BEKISTING UNTUK PONDASI

Papan begisting 0.0400 m3 2,900,128.00
Paku biasa 0.3000 kg 15,000.00
Minyak Bekisting 0.1000 ltr 2,200.00
Pekerja 0.5200 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
SNI 6.21 B. 018 1 M2 PASANG BEKISTING UNTUK SLOOF (asumsi 2 x pakai kondisi bhn 50 % )
Paku biasa 0.3000 kg 15,000.00
Pekerja 0.5200 org 65,454.00
Mandor 0.0260 org 87,272.00
Jumlah
SNI 6.22 B. 019 1 M2 PASANG BEKISTING UNTUK KOLOM (asumsi 2 x pakai kondisi bhn 50 % )
Paku biasa 0.4000 kg 15,000.00
Balok kayu meranti 0.0150 m3 5,500,000.00
Minyak bekisting 0.2000 ltr 2,200.00
Playwood 9 mm 0.3500 lbr 130,000.00
Dolken 2.0000 btg 23,000.00
Pekerja 0.6600 org 65,454.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.23 B. 020 1 M2 PASANG BEKISTING UNTUK BALOK (asumsi 2 x pakai kondisi bhn 50 % )
Paku biasa 0.4000 kg 15,000.00
Playwood 9 mm 0.3500 lbr 130,000.00
Bambu apus / dolken 2.0000 btg 23,000.00
Pekerja 0.6600 org 65,454.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.24 B. 021 1 M2 PASANG BEKISTING UNTUK PLAT LANTAI (asumsi 2 x pakai kondisi bhn 50 % )
Paku biasa 0.4000 kg 15,000.00
Playwood 9 mm 0.3500 lbr 130,000.00
Pekerja 0.6600 org 65,454.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.25 B. 022 1 M2 PASANG BEKISTING UNTUK DINDING (asumsi 2 x pakai kondisi bhn 50 % )
Paku biasa 0.4000 kg 15,000.00
Playwood 9 mm 0.3500 lbr 130,000.00
Pekerja 0.6600 org 65,454.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.26 B. 023 1 M2 PASANG BEKISTING UNTUK TANGGA (asumsi 2 x pakai kondisi bhn 50 % )
Paku biasa 0.4000 kg 15,000.00
Playwood 9 mm 0.3500 lbr 130,000.00
Pekerja 0.6600 org 65,454.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.28a B. 024 1 M³ MEMBUAT PONDASI BETON BERTULANG ( 125 KG BESI + BEKISTING )
Paku biasa 1.5000 kg 15,000.00
Kawat beton 1.8750 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.28 B. 025 1 M³ MEMBUAT PONDASI BETON BERTULANG ( 150 KG BESI + BEKISTING )
Paku biasa 1.5000 kg 15,000.00
Kawat beton 2.2500 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.29b B. 026 1 M³ MEMBUAT SLOOF BETON BERTULANG ( 125 KG BESI + BEKISTING )
Paku biasa 2.0000 kg 15,000.00
Kawat beton 1.8750 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.29a B. 027 1 M³ MEMBUAT SLOOF BETON BERTULANG ( 150 KG BESI + BEKISTING )
Paku biasa 2.0000 kg 15,000.00
Kawat beton 2.2500 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.29c B. 028 1 M³ MEMBUAT SLOOF BETON BERTULANG ( 180 KG BESI + BEKISTING )
Paku biasa 2.0000 kg 15,000.00
Kawat beton 2.7000 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Pekerja 5.6500 org 65,454.00
Mandor 0.2830 org 87,272.00
Jumlah
SNI 6.29 B. 029 1 M³ MEMBUAT SLOOF BETON BERTULANG ( 200 KG BESI + BEKISTING )
Paku biasa 2.0000 kg 15,000.00
Kawat beton 3.0000 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Pekerja 5.6500 org 65,454.00
Mandor 0.2830 org 87,272.00
Jumlah
SNI 6.32a B. 030 1 M³ MEMBUAT KOLOM BETON BERTULANG ( 125 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 15,000.00
Kawat beton 1.8750 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1200 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.32 B. 031 1 M³ MEMBUAT KOLOM BETON BERTULANG ( 150 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 15,000.00
Kawat beton 2.2500 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.30b B. 032 1 M³ MEMBUAT KOLOM BETON BERTULANG ( 180 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 15,000.00
Kawat beton 2.7000 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 6.3500 org 65,454.00
Mandor 0.3180 org 87,272.00
Jumlah
Paku biasa 3.2000 kg 15,000.00
Kawat beton 3.0000 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 6.3500 org 65,454.00
Mandor 0.3180 org 87,272.00
Jumlah
SNI 6.30c B. 034 1 M³ MEMBUAT KOLOM BETON BERTULANG ( 250 KG BESI + BEKISTING )
Paku biasa 4.0000 kg 15,000.00
Kawat beton 3.7500 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 7.0500 org 65,454.00
Mandor 0.3530 org 87,272.00
Jumlah
Paku biasa 4.0000 kg 15,000.00
Kawat beton 4.5000 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 7.0500 org 65,454.00
Mandor 0.3530 org 87,272.00
Jumlah
SNI 6.31a B. 036 1 M³ MEMBUAT BALOK BETON BERTULANG ( 125 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 15,000.00
Kawat beton 1.8750 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 16.0000 btg 23,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.31b B. 037 1 M³ MEMBUAT BALOK BETON BERTULANG ( 150 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 15,000.00
Kawat beton 2.2500 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.31c B. 038 1 M³ MEMBUAT BALOK BETON BERTULANG ( 180 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 15,000.00
Kawat beton 2.7000 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 6.3500 org 65,454.00
Mandor 0.3180 org 87,272.00
Jumlah
SNI 6.31 B. 039 1 M³ MEMBUAT BALOK BETON BERTULANG ( 200 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 15,000.00
Kawat beton 3.0000 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 6.3500 org 65,454.00
Mandor 0.3180 org 87,272.00
Jumlah
SNI 6.31d B. 040 1 M³ MEMBUAT BALOK BETON BERTULANG ( 250 KG BESI + BEKISTING )
Paku biasa 4.0000 kg 15,000.00
Kawat beton 3.7500 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 7.0500 org 65,454.00
Mandor 0.3530 org 87,272.00
Jumlah
SNI 6.33 B. 041 1 M³ MEMBUAT DINDING BETON BERTULANG ( 125 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 15,000.00
Kawat beton 1.8750 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 24.0000 btg 23,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
Paku biasa 3.0000 kg 15,000.00
Kawat beton 3.0000 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.5000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 14.0000 btg 23,000.00
Pekerja 5.6500 org 65,454.00
Mandor 0.2830 org 87,272.00
Jumlah
SNI 6.44 B. 043 1 M³ MEMBUAT TANGGA BETON BERTULANG ( 200 KG BESI + BEKISTING ) SNI LAMA
Paku biasa 3.0000 kg 15,000.00
Kawat beton 3.0000 kg 19,000.00
Pasir beton 0.5200 m3 224,000.00
Split 2/3 0.7800 m3 185,000.00
Playwood 9 mm 2.5000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 14.0000 btg 23,000.00
Pekerja 5.6000 org 65,454.00
Mandor 0.2020 org 87,272.00
Jumlah
SNI 6.44a B. 044 1 M³ MEMBUAT TANGGA BETON BERTULANG ( 225 KG BESI + BEKISTING ) SNI LAMA
Paku biasa 3.0000 kg 15,000.00
Kawat beton 3.3750 kg 19,000.00
Pasir beton 0.5200 m3 224,000.00
Split 2/3 0.7800 m3 185,000.00
Playwood 9 mm 2.5000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 14.0000 btg 23,000.00
Pekerja 5.6000 org 65,454.00
Mandor 0.2020 org 87,272.00
Jumlah
B. 045 1 M³ MEMBUAT PLAT LANTAI BETON BERTULANG ( 125 KG BESI + BEKISTING )

Paku biasa 3.3333 kg 15,000.00
Kawat beton 1.8750 kg 19,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Playwood 9 mm 2.9167 lbr 130,000.00
Dolken Ø 8 cm / 4 m 50.0000 btg 23,000.00
Pekerja 7.5070 org 65,454.00
Mandor 0.1554 org 87,272.00
Jumlah
SNI 6.35 B. 046 1 M' MEMBUAT KOLOM PRAKTIS BETON BERTULANG ( 11 X 11 cm )

Paku biasa 0.0100 kg 15,000.00
Kawat beton 0.4500 kg 19,000.00
Pasir beton 0.0060 m3 224,000.00
Split 2/3 0.0090 m3 185,000.00
Pekerja 0.1800 org 65,454.00
Mandor 0.0090 org 87,272.00
Jumlah
SNI 6.36 B. 047 1 M' MEMBUAT RING BALK BETON BERTULANG ( 10 X 15 cm )

Kayu meranti 0.0030 m3 5,500,000.00
Paku biasa 0.0200 kg 15,000.00
Kawat beton 0.0500 kg 19,000.00
Pasir beton 0.0090 m3 224,000.00
Split 2/3 0.0150 m3 185,000.00
Pekerja 0.2970 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
C. ANALISA PASANGAN BATU BELAH, DINDING & LANTAI
0 1 2 3.0000 4 5
SNI 6.9 C. 001 1 M3 PASANGAN ANSTAMPING BATU BELAH

Batu belah 15/20 1.2000 m3 175,000.00
Pasir urug 0.4320 m3 100,000.00
Pekerja 0.7800 org 65,454.00
Mandor 0.0390 org 87,272.00
Jumlah
C. 002 1 M3 PASANGAN BATU BRONJONG

Batu kali ( batu bulat ) bronjong 1.2000 m3 175,000.00
Kawat bronjong 4 mm 18.0000 kg 32,500.00
Pekerja 2.0000 org 65,454.00
Mandor 0.1000 org 87,272.00
Jumlah
C. 003 1 M3 PASANGAN BATU BELAH 1 : 6

Batu belah 15/20 1.2000 m3 175,000.00
PC ( 50 kg ) 117.0000 kg 975.00
Pasir pasang 0.5610 m3 195,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah
SNI 6.3 C. 004 1 M3 PASANGAN BATU BELAH 1 : 5

Batu belah 15/20 1.2000 m3 175,000.00
PC ( 50 kg ) 136.0000 kg 975.00
Pasir pasang 0.5440 m3 195,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah

Batu belah 15/20 1.2000 m3 175,000.00
PC ( 50 kg ) 163.0000 kg 975.00
Pasir pasang 0.5200 m3 195,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah

Batu belah 15/20 1.2000 m3 175,000.00
PC ( 50 kg ) 202.0000 kg 975.00
Pasir pasang 0.4850 m3 195,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah

Batu belah 15/20 1.2000 m3 175,000.00
PC ( 50 kg ) 267.0000 kg 975.00
Pasir pasang 0.4230 m3 195,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah

Batu belah 15/20 1.2000 m3 175,000.00
PC ( 50 kg ) 392.0000 kg 975.00
Pasir pasang 0.3140 m3 195,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah
SNI 6.7 C. 009 1 M3 PASANGAN BATU BELAH 1 : 3 : 10

Batu belah 15/20 1.2000 m3 175,000.00
PC ( 50 kg ) 61.0000 kg 975.00
Kapur pasang 0.1470 m3 310,090.00
Pasir pasang 0.4920 m3 195,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah
SNI 6.11 C. 010 1 M3 PASANG PONDASI SUMURAN DIAMETER 100 CM

Batu belah 15/20 0.4500 m3 175,000.00
PC ( 50 kg ) 194.0000 kg 975.00
Kapur pasang 0.3120 m3 310,090.00
Pasir pasang 0.4680 m3 195,000.00
Pekerja 2.4000 org 65,454.00
Mandor 0.1190 org 87,272.00
Jumlah
C. 011 1 M3 PASANGAN BATU PUTIH 1 : 3 : 10

Batu belah putih 1.2000 m3 120,000.00
PC ( 50 kg ) 61.0000 kg 975.00
Kapur pasang 0.1470 m3 310,090.00
Pasir pasang 0.4920 m3 195,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah
SNI 6.3 C. 012 1 M2 PAS LANTAI TEGEL ABU-ABU 20 x 20 CM

Tegel abu-2 26.5000 bh
PC ( 50 kg ) 10.4000 kg 975.00
Pasir pasang 0.0450 m3 195,000.00
Pekerja 0.2700 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
C. 013 1 M2 PAS LANTAI TEGEL ABU-2 SPESI 1:3:10 TEBAL 2,5 CM

Tegel abu-2 1.0000 m2
PC ( 50 kg ) 4.0940 kg 975.00
Kawur 0.0100 kg 310,090.00
Pasir pasang 0.0330 m3 195,000.00
Pekerja 0.5000 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
C. 014 1 M2 PAS LANTAI TEGEL WARNA SPESI 1:3:10 TEBAL 2,5 CM

Tegel warna 30 x 30 1.0000 m2 0.00
PC ( 50 kg ) 4.0940 kg 975.00
Kawur 0.0100 kg 310,090.00
Pasir pasang 0.0330 m3 195,000.00
Pekerja 0.5000 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
C. 015 1 M2 PAS LANTAI TERASO SPESI 1:3:10 TEBAL 2,5 CM

Teraso 30 x 30 1.0000 m2 0.00
PC ( 50 kg ) 4.0940 kg 975.00
Kawur 0.0100 kg 310,090.00
Pasir pasang 0.0330 m3 195,000.00
Pekerja 0.5000 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
C. 016 1 M2 PAS LANTAI TEGEL BADAK SPESI 1:3:10 TEBAL 2,5 CM

Tegel badak 1.0000 m2 0.00
PC ( 50 kg ) 4.0940 kg 975.00
Kawur 0.0100 kg 310,090.00
Pasir pasang 0.0330 m3 195,000.00
Pekerja 0.5000 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
C. 017 1 M2 PAS LANTAI TEGEL WAFEL SPESI 1:3:10 TEBAL 2,5 CM

Tegel wafel 1.0000 m2 0.00
PC ( 50 kg ) 4.0940 kg 975.00
Kawur 0.0100 kg 310,090.00
Pasir pasang 0.0330 m3 195,000.00
Pekerja 0.5000 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
C. 018 1 M2 DINDING PORSELIN

Tegel Porselin 1.0000 m2 0.00
PC ( 50 kg ) 9.3000 kg 975.00
Pasir pasang 0.0180 m3 195,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 019 1 M2 DINDING BATU CANDI

Batu candi halus 1.0000 m2 105,000.00
PC ( 50 kg ) 9.3000 kg 975.00
Pasir pasang 0.0180 m3 195,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 020 1 M2 DINDING BATU PALIMANAN HALUS

Batu palimanan halus 1.0000 m2 125,000.00
PC ( 50 kg ) 9.3000 kg 975.00
Pasir pasang 0.0180 m3 195,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 021 1 M2 DINDING BATU PALIMANAN KASAR

Batu palimanan kasar 1.0000 m2 120,000.00
PC ( 50 kg ) 9.3000 kg 975.00
Pasir pasang 0.0180 m3 195,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 022 1 M2 DINDING BATU MARMO KUNING

Batu marmo kuning 1.0000 m2 140,000.00
PC ( 50 kg ) 9.3000 kg 975.00
Pasir pasang 0.0180 m3 195,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 023 1 M2 DINDING BATU ALUR ( HIJAU, KUNING, PUTIH )

Batu alur 1.0000 m2 130,000.00
PC ( 50 kg ) 9.3000 kg 975.00
Pasir pasang 0.0180 m3 195,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 024 1 M2 DINDING KERAMIK 10/20 DAN 20/20
Keramik Warna 1.0000 m2 65,000.00
PC ( 50 kg ) 9.3000 kg 975.00
Pasir pasang 0.0180 m3 195,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 025 1 M2 DINDING KERAMIK 20/25

Keramik Putih 1.0000 m2 60,000.00
PC ( 50 kg ) 9.3000 kg 975.00
Pasir pasang 0.0180 m3 195,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 026 1 M2 LANTAI BATU CARPORT

Batu carpot 1.0000 m2 198,000.00
PC ( 50 kg ) 8.0000 kg 975.00
Pasir pasang 0.0180 m3 195,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
M. 7a C. 027 1 M2 LANTAI KERAMIK 10/20 ( Putih )

Keramik Putih 1.0000 m2 54,000.00
PC ( 50 kg ) 0.1200 zak 48,750.00
Pasir pasang 0.0095 m3 195,000.00
Semen putih 0.0025 zak 88,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7b C. 028 1 M2 LANTAI KERAMIK 20/20 ( Putih )

Keramik Putih 1.0000 m2 50,000.00
PC ( 50 kg ) 0.1200 zak 48,750.00
Pasir pasang 0.0095 m3 195,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7c C. 029 1 M2 LANTAI KERAMIK 20/25 ( Putih )

Keramik Putih 1.0000 m2 0.00
PC ( 50 kg ) 0.1200 zak 48,750.00
Pasir pasang 0.0095 m3 195,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7d C. 030 1 M2 LANTAI KERAMIK 30/30 ( Putih )

Keramik Putih 1.0000 m2 46,750.00
PC ( 50 kg ) 0.1200 zak 48,750.00
Pasir pasang 0.0095 m3 195,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7e C. 031 1 M2 LANTAI KERAMIK 40/40 ( Putih )

Keramik Putih 1.0000 m2 60,500.00
PC ( 50 kg ) 0.1200 zak 48,750.00
Pasir pasang 0.0095 m3 195,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7f C. 032 1 M2 LANTAI KERAMIK 10/20 ( Warna )

Keramik Warna 1.0000 m2 54,000.00
PC ( 50 kg ) 0.1200 zak 48,750.00
Pasir pasang 0.0095 m3 195,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7g C. 033 1 M2 LANTAI KERAMIK 20/20 ( Warna )

Keramik Warna 1.0000 m2 65,000.00
PC ( 50 kg ) 0.1200 zak 48,750.00
Pasir pasang 0.0095 m3 195,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7h C. 034 1 M2 LANTAI KERAMIK 20/25 ( Warna )

Keramik Warna 1.0000 m2 60,000.00
PC ( 50 kg ) 0.1200 zak 48,750.00
Pasir pasang 0.0095 m3 195,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7i C. 035 1 M2 LANTAI KERAMIK 30/30 ( Warna )

Keramik Warna 1.0000 m2 62,000.00
PC ( 50 kg ) 0.1200 zak 48,750.00
Pasir pasang 0.0095 m3 195,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7j C. 036 1 M2 LANTAI KERAMIK 40/40 ( Warna )

Keramik Warna 1.0000 m2 63,250.00
PC ( 50 kg ) 0.1200 zak 48,750.00
Pasir pasang 0.0095 m3 195,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 15 C. 037 1 M2 PASANG PAVING BLOK TEBAL 6 CM

Paving blok 6 cm (mutiara) 1.0000 m2 134,200.00
Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
M. 15a C. 038 1 M2 PASANG PAVING BLOK TEBAL 8 CM

Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
C. 039 1 M2 PASANG LANTAI PAVING I, tb = 6 CM

Tegel paving I, tb = 6 cm 1.0000 m2 60,000.00
Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 041 1 M2 PASANG LANTAI PAVING I WARNA, tb = 6 CM

Tegel paving I warna, tb = 6 cm 1.0000 m2 64,000.00
Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Tegel paving I warna, tb = 8 cm 1.0000 m2 0.00
Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 043 1 M2 PASANG LANTAI PAVING SEGI ENAM, tb 5 CM

Paving segi enam, tb 5 cm 1.0000 m2 0.00
Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Paving segi enam, tb 6 cm 1.0000 m2 48,000.00
Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 046 1 M2 PASANG LANTAI PAVING SEGI ENAM WARNA, tb 5 CM

Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 049 1 M2 PASANG LANTAI PAVING KAWUNG WARNA, tb 5 CM

Paving kawung warna, tb 5 cm 1.0000 m2 0.00
Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Paving kawung warna, tb 6 cm 1.0000 m2 58,000.00
Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 051 1 M2 PASANG LANTAI PAVING TIGA BERLIAN, tb 6 CM

Paving tiga berlian, tb 6 cm 1.0000 m2 48,000.00
Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 052 1 M2 PASANG LANTAI PAVING TIGA BERLIAN WARNA, tb 6 CM

Paving tiga berlian warna, tb 6 cm 1.0000 m2 58,000.00
Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 053 1 M2 PASANG LANTAI PAVING I, K - 200

Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Tegel paving 5 cm 1.0000 m2 0.00
Pasir pasang 0.1000 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
D. ANALISA PASANGAN BATU MERAH, PLESTERAN & PENGECAT

0 1 2 3.0000 4 5
D. 001 1 M2 PASANGAN BATA MERAH 1 : 1 TEBAL 1/2 BATA

Bata merah 70.0000 bh 880.00
PC ( 50 kg ) 27.8000 kg 975.00
Pasir pasang 0.0280 m3 195,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah

Bata merah 70.0000 bh 880.00
PC ( 50 kg ) 18.9500 kg 975.00
Pasir pasang 0.0380 m3 195,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
SNI 6.8 D. 003 1 M2 PASANGAN BATA MERAH 1 : 3 TEBAL 1/2 BATA

Bata merah 70.0000 bh 880.00
PC ( 50 kg ) 14.3700 kg 975.00
Pasir pasang 0.0400 m3 195,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah

Bata merah 70.0000 bh 880.00
PC ( 50 kg ) 11.5000 kg 975.00
Pasir pasang 0.0430 m3 195,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
Bata merah 70.0000 bh 880.00
PC ( 50 kg ) 9.6800 kg 975.00
Pasir pasang 0.0450 m3 195,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
SNI 6.13 D. 006 1 M2 PASANGAN BATA MERAH 1 : 3 : 10 TEBAL 1/2 BATA

Bata merah 70.0000 bh 880.00
PC ( 50 kg ) 4.5000 kg 975.00
Pasir pasang 0.0500 m3 195,000.00
Kawur 0.0150 m3 310,090.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
SNI 6.2 D. 007 1 M2 PASANGAN BATA MERAH 1 : 3 TEBAL 1 BATA

Bata merah 140.0000 bh 880.00
PC ( 50 kg ) 32.9500 kg 975.00
Pasir pasang 0.0910 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Bata merah 140.0000 bh 880.00
PC ( 50 kg ) 26.5500 kg 975.00
Pasir pasang 0.0930 m3 195,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
SNI 6.6 D. 009 1 M2 PASANGAN BATA MERAH 1 : 3 : 10 TEBAL 1 BATA

Bata merah 140.0000 bh 880.00
PC ( 50 kg ) 10.0800 kg 975.00
Pasir pasang 0.0925 m3 195,000.00
Kawur 0.0275 m3 310,090.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
SNI 6.23 D. 010 1 M2 PASANG ROSTER / TERAWANG (12 X 11 X 24 ) CM, 1 : 4

Roster / terawang 30.0000 bh 7,500.00
PC ( 50 kg ) 11.0000 kg 975.00
Pasir pasang 0.0350 m3 195,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
D. 011 1 M2 PASANGAN LANTAI PATLAGH BATA MERAH 1 : 3 : 10

1/2 Bata merah 35.0000 bh 880.00
1/2 PC ( 50 kg ) 2.2500 kg 975.00
1/2 Pasir pasang 0.0250 m3 195,000.00
1/2 Kawur 0.0075 m3 310,090.00
1/2 Pekerja 0.1600 org 65,454.00
1/2 Tukang batu 0.0500 org 76,363.00
1/2 Kepala tukang batu 0.0050 org 87,272.00
1/2 Mandor 0.0075 org 87,272.00
Jumlah
D. 012 1 M2 PLESTERAN DINDING / SIAR 1 : 2 + ACIAN

PC ( 50 kg ) 8.5200 kg 975.00
Pasir pasang 0.0170 m3 195,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.3 D. 013 1 M2 PLESTERAN DINDING 1 : 3 TEBAL 15 MM

PC ( 50 kg ) 7.7760 kg 975.00
Pasir pasang 0.0230 m3 195,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
PC ( 50 kg ) 6.2400 kg 975.00
Pasir pasang 0.0240 m3 195,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah

PC ( 50 kg ) 5.1840 kg 975.00
Pasir pasang 0.0260 m3 195,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
SNI 6.10 D. 016 1 M2 PLESTERAN DINDING 1 : 2 : 8 TEBAL 15 MM

PC ( 50 kg ) 3.0000 kg 975.00
Pasir pasang 0.0200 m3 195,000.00
Kawur 0.0050 m3 310,090.00
Pekerja 0.3600 org 65,454.00
Mandor 0.0180 org 87,272.00
Jumlah
SNI 6.20 D. 017 1 M' PLESTERAN SKONING 1 : 2 LEBAR 10 MM

PC ( 50 kg ) 0.5000 kg 975.00
Pasir pasang 0.0130 m3 195,000.00
Pekerja 0.0800 org 65,454.00
Mandor 0.0040 org 87,272.00
Jumlah
SNI 6.23 D. 018 1 M² PLESTERAN CIPRAT 1 : 2

PC ( 50 kg ) 4.3200 kg 975.00
Pasir pasang 0.0060 m3 195,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
SNI 6.26 D. 019 1 M² FINISHING SIAR ADUKAN 1 : 2

PC ( 50 kg ) 6.3400 kg 975.00
Pasir pasang 0.0120 m3 195,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
SNI 6.27 D. 020 1 M² ACIAN

PC ( 50 kg ) 3.2500 kg 975.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
D. 021 10 M' LIST DAN SPONENGAN

PC ( 50 kg ) 0.8000 kg 975.00
Pasir pasang 0.0020 m3 195,000.00
Pekerja 0.7000 org 65,454.00
Mandor 0.0350 org 87,272.00
Jumlah
1 m' list dan sponengan
D. 022 1 M2 PLESTERAN DINDING 1 : 3 + ACIAN

PC ( 50 kg ) 6.4800 kg 975.00
Pasir pasang 0.0190 m3 195,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
D. 023 1 M2 PLESTERAN DINDING 1 : 3 : 10 + ACIAN

PC ( 50 kg ) 1.8400 kg 975.00
Kawur pasang 0.0060 m3 310,090.00
Pasir pasang 0.0140 m3 195,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.14 D. 024 1 M2 PENGECATAN DINDING 3x

Plamir Tembok 0.1000 kg 25,000.00
Cat Dasar 0.1000 kg 25,080.00
Cat Penutup 2x 0.2600 bh 25,080.00
Pekerja 0.0200 org 65,454.00
Tukang cat 0.0630 org 50,600.00
Kepala tukang cat 0.0063 org 87,272.00
Mandor 0.0025 org 87,272.00
Jumlah
SNI 6.15 D. 025 1 M2 PENGECATAN DINDING LAMA

Cat Dasar 0.1200 kg 25,080.00
Cat Penutup 2x 0.1800 bh 25,080.00
Pekerja 0.0280 org 65,454.00
Tukang cat 0.0420 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
SNI 6.8 D. 026 1 M2 PENGECATAN BIDANG KAYU BARU ( 1LAPIS PLAMIR ) 1x CAT DASAR, 2x CAT PENUTUP
Meni kayu 0.2000 kg 29,700.00
Plamir kayu 0.1500 kg 30,000.00
Cat dasar 0.1700 kg 72,500.00
Cat Penutup 2x 0.2600 lbr 72,500.00
Pekerja 0.0700 org 65,454.00
Tukang cat 0.0090 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
Meni kayu 0.2000 kg 29,700.00
Plamir kayu 0.1500 kg 30,000.00
Cat dasar 0.1700 kg 72,500.00
Pekerja 0.0700 org 65,454.00
Tukang cat 0.1050 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
D. 028 1 M2 PENGECATAN KAYU 3x BERIKUT MENI
Meni kayu 0.1670 kg 29,700.00
Plamir kayu 0.0830 kg 30,000.00
Cat kayu EMCO 0.2000 kg 72,500.00
Ampelas Kayu 0.4000 lbr 4,000.00
Minyak cat terpentin 0.1500 ltr 20,000.00
Kwas 3" 0.0500 bh 16,500.00
Pekerja 0.2000 org 65,454.00
Tukang cat 0.3000 org 50,600.00
Mandor 0.0100 org 87,272.00
Jumlah
D. 029 1 M2 PENGECATAN BESI 3x BERIKUT MENI

Meni besi 0.1670 kg 29,700.00
Cat besi ( baik ) 0.2000 kg 72,500.00
Ampelas besi 0.4000 lbr 4,000.00
Minyak cat thinner B 0.1500 ltr 20,000.00
Kwas 3" 0.0500 bh 16,500.00
Pekerja 0.2000 org 65,454.00
Tukang cat 0.3000 org 50,600.00
Mandor 0.0100 org 87,272.00
Jumlah
D. 030 1 M2 PENGECATAN GENTING

Cat genting 0.4250 kg 52,000.00
minyak cat 0.1740 lbr 20,000.00
Pekerja 0.2000 org 65,454.00
Tukang cat 0.3000 org 50,600.00
Mandor 0.0100 org 87,272.00
Jumlah
D. 031 1 M2 MENGIKIS/MENGEROK PERMUKAAN CAT TEMBOK LAMA

Pekerja 0.1500 org 65,454.00
Tukang cat - org 50,600.00
Kepala tukang cat - org 87,272.00
Mandor 0.0025 org 87,272.00
Jumlah
D. 032 1 M2 MENDEMPUL DAN MENGEROK KAYU

Dempul jadi 0.0800 kg 31,600.00
Minyak cat 0.0200 kg 20,000.00
Pekerja 0.0400 org 65,454.00
Tukang cat 0.0400 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
SNI 6.7 D. 033 1 M2 PENGECATAN BIDANG KAYU LAMA

Plamir kayu 0.1500 kg 30,000.00
Cat dasar (meni) 0.1700 kg 29,700.00
Cat penutup 0.1700 kg 72,500.00
Pekerja 0.0700 org 65,454.00
Tukang cat 0.0750 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
D. 034 1 M2 PELABURAN BIDANG KAYU DENGAN POLITUR

Politur 0.3720 ltr 48,300.00
Melamine 0.1500 ltr 55,000.00
Amplas 2.0000 lb 4,000.00
Tukang cat 0.0600 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
D. 035 1 M2 PELABURAN BIDANG KAYU DENGAN CAT RESIDU DAN TEER

Residu & terr 0.3500 ltr 15,500.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0060 org 87,272.00
Jumlah
D. 036 1 M2 PELABURAN BIDANG KAYU DENGAN VERNIS

Vernis 0.1500 ltr 27,700.00
Dempul kayu 0.0500 kg 31,600.00
Amplas 0.1000 lbr 4,000.00
Kuas 3" 0.0100 bh 16,500.00
Pekerja 0.1600 org 65,454.00
Tukang cat 0.1600 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
D. 037 1 M2 PEMASANGAN WALL PAPER

Wall paper 1.2000 m2 100,000.00
Perekat 0.2000 bh 16,638.00
Pekerja 0.0200 org 65,454.00
Tukang cat 0.2000 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
SNI 6.20 D. 038 1 M2 PENGECATAN PERMUKAAN BAJA DENGAN MENI BESI

Meni besi 0.1000 kg 29,700.00
Kuas 0.0100 bh 16,500.00
Pekerja 0.0200 org 65,454.00
Tukang cat 0.2000 org 50,600.00
Mandor 0.0100 org 87,272.00
Jumlah
D. 039 1 M2 PENGECATAN PERMUKAAN BAJA DENGAN MENI BESI DAN PERANCAH

Meni besi 0.1000 kg 29,700.00
Kuas 0.0100 bh 16,500.00
Kayu meranti 0.0020 m3 5,500,000.00
Pekerja 0.2500 org 65,454.00
Tukang cat 0.2250 org 50,600.00
Mandor 0.0075 org 87,272.00
Jumlah
K 6 + 23 D. 040 1 M2 CAT TEMBOK PADA LANGIT - LANGIT ( Cat Pyan Baru )

Plamir tembok 0.2250 kg 25,000.00
Cat tembok 0.3000 kg 25,080.00
Tukang cat 0.1500 org 50,600.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
K 6+23a D. 041 1 M2 CAT TEMBOK PADA LANGIT - LANGIT ( Cat Pyan Ulang )
Cat tembok 0.3000 kg 25,080.00
Tukang cat 0.1500 org 50,600.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
E. ANALISA PLAFOND & LISTPLANK
0 1 2 3.0000 4 5
E. 001 1 M2 PAS. PLAFOND GYPSUM 9 MM BERIKUT RANGKA KRUING

Gypsum 9 mm 1.0000 m2 68,500.00
Kaso-kaso kruing 5/7 0.0140 m3 7,630,000.00
Kayu kruing 5/10 0.0035 m3 7,630,000.00
Paku 0.2200 kg 15,000.00
Pekerja 0.2800 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
E. 002 1 M2 PAS. PLAFOND CALSIBOARD 4 MM BERIKUT RANGKA

Calsiboard 4 mm 1.0000 m2 59,500.00
Kayu kruing 5/10 0.0035 m3 7,630,000.00
Paku 0.2200 kg 15,000.00
Pekerja 0.2800 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
E. 003 1 M2 PAS. RANGKA PLAFOND KAYU DIMENI KAYU ( HANYA RANGKA )

Kayu kruing 5/10 0.0035 m3 7,630,000.00
Paku 0.2200 kg 15,000.00
Meni kayu 0.1670 kg 29,700.00
Pekerja 0.2500 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
E. 004 1 M2 PAS. BAHAN PLAFOND HARDPLEX 5 MM PENUTUP PADA RANGKA

Hardplex 5 mm 1,2 x 2,4 m 1.0000 m2 20,150.00
Paku 0.0200 kg 15,000.00
Pekerja 0.0630 org 65,454.00
Mandor 0.0040 org 87,272.00
Alat bantu 0.0450 lot 25,000.00
Jumlah
E. 005 1 M2 PAS. BAHAN PLAFOND ETERNIT 4 MM ( 1 x 1 ) PENUTUP PADA RANGKA

Eternit 4 mm ( 1 x 1 ) 1.0000 m2 13,976.00
Paku 0.0200 kg 15,000.00
Pekerja 0.0473 org 65,454.00
Mandor 0.0030 org 87,272.00
Alat bantu 0.0850 lot 25,000.00
Jumlah
E. 006 1 M2 PAS. BAHAN PLAFOND HARPLEK ( 1 x 1 ) PENUTUP PADA RANGKA

Harplek ( 1 x 1 ) 1.0000 m2 20,150.00
Paku 0.0200 kg 15,000.00
Pekerja 0.0473 org 65,454.00
Mandor 0.0030 org 87,272.00
Alat bantu 0.0850 lot 25,000.00
Jumlah
SNI 6.1 E. 007 1 M² LANGIT -LANGIT ASBES 5 MM ( 1 x 1 m )

Plat Asbes tebal 5 mm 1.1000 lbr 9,680.00
Paku 0.0100 kg 15,000.00
Pekerja 0.0300 org 65,454.00
Mandor 0.0040 org 87,272.00
Jumlah
SNI 6.5 E. 008 1 M² LANGIT -LANGIT TRIPLEKS 4 MM ( 1.2 x 2.4 m )

Tripleks / plywood 0.3750 lbr 76,000.00
Paku 0.0300 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.6 E. 009 1 M² LANGIT -LANGIT LAMBRIZIRING KAYU JATI, TEBAL 9 MM

Kayu jati, papan 0.0150 m³ 20,872,500.00
Paku 0.0100 kg 15,000.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.7 E. 010 1 M² PASANG LANGIT - LANGIT GYPSUM BOARD 9 MM ( 120 x 240 cm )
Gypsum board 0.3640 m³ 68,500.00
Paku sekrup 0.1100 kg 55,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.9 E. 011 1 M² PASANG LIST LANGIT - LANGIT KAYU PROFIL

List kayu profil 1.0500 m³ 10,000.00
Paku 0.0100 kg 15,000.00
Pekerja 0.0500 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah
SNI 6.39 E. 012 1 M² PASANG RANGKA LANGIT - LANGIT ( 1 x 1 ) M KAYU KAMPER

Kayu kamper, balok 0.0120 m³ 9,350,000.00
Paku 0.1000 kg 15,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah
SNI 6.40 E. 013 1 M² PASANG RANGKA LANGIT - LANGIT ( 1 x 1 ) M KAYU KRUING

Kayu kruing, balok 0.0120 m³ 7,630,000.00
Paku 0.1000 kg 15,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah
SNI 6.20 E. 014 1 M² PASANG RANGKA LANGIT - LANGIT ( 0.6 x 0.6 ) M KAYU KRUING
Paku 0.2500 kg 15,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.21 E. 015 1 M' PEKERJAAN LISTPLANK KAYU JATI 3/20

Kayu jati papan 20 cm 0.0108 m3 15,400,000.00
Paku 0.1000 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.21b E. 016 1 M' PEKERJAAN LISTPLANK KAYU KANFER 3/20

Kayu kanfer papan 20 cm 0.0108 m3 9,350,000.00
Paku 0.1000 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.21c E. 017 1 M' PEKERJAAN LISTPLANK KAYU BENGKIRAI 3/20

Kayu bangkirai papan 20 cm 0.0108 m3 9,900,000.00
Paku 0.1000 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah

Paku 0.0500 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah

Paku 0.0500 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah

Paku 0.0500 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
F 21.b E. 021 1 M³ PEKERJAAN LISTPLANK KAYU KAMPER TEBAL 2 CM

Kayu kamper 0.0240 m³ 9,350,000.00
Paku 0.1000 kg 15,000.00
Pekerja 0.2800 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
Untuk papan list lebar 20 cm = 0.2000 x 313,521.09

F 21.c E.022 1 M³ PEKERJAAN LISTPLANK KAYU JATI TEBAL 2 CM

Kayu JATI 0.0240 m³ 15,400,000.00
Paku 0.1000 kg 15,000.00
Pekerja 0.2800 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah

F. ANALISA KUSEN & DAUN PINTU

0 1 2 3.0000 4 5
SNI 6.1 F. 001 1 M3 KUSEN KAYU JATI KWALITAS PLITUR

Kayu jati kwalitas plitur 6/12 1.1000 m3 20,872,500.00
Paku 1.2500 kg 15,000.00
Lem putih ( FOX ) 1.0000 kg 14,300.00
Pekerja 7.0000 org 65,454.00
Tukang kayu 21.0000 org 76,363.00
Mandor 0.3500 org 87,272.00
Jumlah
SNI 6.1a F. 002 1 M3 KUSEN KAYU JATI KWALITAS CAT

Kayu jati kwalitas cat 6/12 1.1000 m3 15,400,000.00
Paku 1.2500 kg 15,000.00
Lem putih ( FOX ) 1.0000 kg 14,300.00
Pekerja 7.0000 org 65,454.00
Tukang kayu 21.0000 org 76,363.00
Mandor 0.3500 org 87,272.00
Jumlah
F. 003 1 M3 KUSEN KAYU BANGKIRAI

Kayu bangkirai 6/12 1.2000 m3 9,900,000.00
Paku 1.2500 kg 15,000.00
Lem putih ( FOX ) 1.0000 kg 14,300.00
Pekerja 6.0000 org 65,454.00
Tukang kayu 18.0000 org 76,363.00
Mandor 0.3000 org 87,272.00
Jumlah
SNI 6.2 F. 004 1 M3 KUSEN KAYU KANFER

Kayu kanfer 6/12 1.2000 m3 9,350,000.00
Paku 1.2500 kg 15,000.00
Lem putih ( FOX ) 1.0000 kg 14,300.00
Pekerja 6.0000 org 65,454.00
Tukang kayu 18.0000 org 76,363.00
Mandor 0.3000 org 87,272.00
Jumlah
SNI 6.5a F. 005 1 M2 DAUN PINTU PANIL KAYU JATI

Rangka kayu jati ( ram pintu ) 0.0400 m3 20,872,500.00
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.5b F. 006 1 M2 DAUN PINTU PANIL KAYU KANFER

Rangka kayu kamper ( ram pintu ) 0.0400 m3 9,350,000.00
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.11 F. 007 1 M2 DAUN PINTU DOUBLE TEAKWOOD RANGKA KAYU JATI
Teakwood untuk pintu 4 mm 1.0000 lbr 141,570.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Paku triplek 0.0300 kg 15,000.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.11b F. 008 1 M2 DAUN PINTU DOUBLE TEAKWOOD RANGKA KAYU KANFER
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
F. 009 1 M2 DAUN PINTU DOUBLE TEAKWOOD RANGKA KAYU BANGKIRAI

Rangka kayu bangkirai ( ram pintu ) 0.0250 m3 9,900,000.00
Teakwood untuk pintu 4mm 1.0000 lbr 141,570.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
F. 010 1 M2 DAUN PINTU/JENDELA PANIL KACA RANGKA KAYU JATI TEBAL 3.5 CM
Kayu jati 0.0190 m3 15,400,000.00
Kaca tebal 5 mm 0.6400 lbr 95,000.00
Pekerja 2.5000 org 65,454.00
Mandor 0.1250 org 87,272.00
Jumlah
F. 011 1 M2 DAUN PINTU/JENDELA PANIL KACA RANGKA KAYU KANFER TEBAL 3.5 CM
Kayu kanfer 0.0190 m3 9,350,000.00
Kaca tebal 5 mm 0.6400 lbr 95,000.00
Pekerja 2.5000 org 65,454.00
Mandor 0.1250 org 87,272.00
Jumlah
F. 012 1 M2 PASANG DINDING SKAT DOUBLE TEAKWOOD RANGKA KAYU KRUING

Kayu kruing 0.0240 m3 7,630,000.00
Paku 0.5000 kg 15,000.00
Teakwood t = 3 mm 0.6900 lbr 141,570.00
Pekerja 0.2800 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
F. 013 1 M2 PASANG PARTISI DOUBLE TRIPLEKS BERIKUT KUSEN

Kayu kruing 0.0240 m3 7,630,000.00
Paku 0.5000 kg 15,000.00
Tripleks t = 4 mm 1.0000 lbr 141,570.00
Pekerja 0.2800 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
F. 014 1 M2 DAUN PINTU PANIL TEAKWOOD

Lem putih ( FOX ) 0.0050 kg 14,300.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
F. 015 1 M2 RANGKA DAUN JENDELA KACA KAYU JATI ( TANPA KACA )

Rangka kayu Jati ( ram jendela ) 0.0150 m3 15,400,000.00
Lem putih ( FOX ) 0.2000 kg 14,300.00
List kayu profil 4.0000 m' 4,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
F. 016 1 M2 RANGKA DAUN JENDELA KACA KAYU KANFER( TANPA KACA )

Rangka kayu kamper ( ram jendela ) 0.0150 m3 9,350,000.00
Lem putih ( FOX ) 0.2000 kg 14,300.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
SNI 6.6 F. 017 1 M2 PASANG PINTU DAN JENDELA KACA KAYU JATI KWALITAS PLITUR
Kayu jati, papan 0.0240 m3 20,872,500.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.6a F. 018 1 M2 PASANG PINTU DAN JENDELA KACA KAYU JATI KWALITAS CAT
Kayu jati, papan 0.0240 m3 15,400,000.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.6b F. 019 1 M2 PASANG PINTU DAN JENDELA KACA KAYU KAMPER
Kayu kamper, papan 0.0240 m3 9,350,000.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.7 F. 020 1 M2 PASANG PINTU DAN JENDELA JALUSI KAYU JATI KWALITAS PLITUR
Kayu jati, papan 0.0640 m3 20,872,500.00
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.7a F. 021 1 M2 PASANG PINTU DAN JENDELA JALUSI KAYU JATI KWALITAS CAT
Kayu jati, papan 0.0640 m3 15,400,000.00
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.7b F. 022 1 M2 PASANG PINTU DAN JENDELA JALUSI KAYU KAMPER
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.9 F. 023 1 M2 PASANG PINTU PLYWOOD RANGKAP, RANGKA EKSPOSE KAYU JATI
Plywood 90cm x 220cm x 4mm 1.0000 lbr 68,750.00
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.9b F. 024 1 M2 PASANG PINTU PLYWOOD RANGKAP, RANGKA EKSPOSE KAYU KAMPER
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.10 F. 025 1 M2 PASANG JALUSI KUSEN KAYU KAMPER

Paku 0.1500 kg 15,000.00
Pekerja 0.6700 org 65,454.00
Mandor 0.3350 org 87,272.00
Jumlah
SNI 6.10a F. 026 1 M2 PASANG JALUSI KUSEN KAYU JATI KWALITAS PLITUR
Kayu jati, papan 0.0600 m3 20,872,500.00
Paku 0.1500 kg 15,000.00
Pekerja 0.6700 org 65,454.00
Mandor 0.3350 org 87,272.00
Jumlah
SNI 6.23 F. 027 1 M2 PASANG RANGKA DINDING PEMISAH ( 60 x 120 CM ) KAYU KAMPER
Paku 0.1500 kg 15,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.24 F. 028 1 M2 PASANG DINDING PEMISAH TEAKWOOD RANGKAP, RANGKA KAYU KAMPER
Rangka kayu kamper, balok 0.0280 m3 9,350,000.00
Teakwood 120cm x 240cm x 3mm 0.8600 lbr 141,570.00
Lem putih ( FOX ) 0.5600 kg 14,300.00
Paku 0.1500 kg 15,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.25 F. 029 1 M2 PASANG DINDING PEMISAH PLYWOOD RANGKAP, RANGKA KAYU KAMPER
Plywood 0.8600 lbr 68,750.00
Lem putih ( FOX ) 0.5600 kg 14,300.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
G. ANALISA KUDA - KUDA, RANGKA ATAP & BUBUNGAN ATAP
0 1 2 3.0000 4 5
SNI 6.13 G. 001 1 M3 KUDA-KUDA KAYU JATI BENTANG S/D 7 M

Kayu balok 1.1000 m3 15,400,000.00
Paku 5.6000 kg 15,000.00
Baut baja 15.0000 kg 12,000.00
Pekerja 4.0000 org 65,454.00
Tukang kayu 12.0000 org 76,363.00
Mandor 0.2000 org 87,272.00
Jumlah
SNI 6.13a G. 002 1 M3 KUDA-KUDA KAYU BANGKIRAI BENTANG S/D 7 M

Kayu balok 1.1000 m3 9,900,000.00
Paku 5.6000 kg 15,000.00
Baut baja 15.0000 kg 12,000.00
Pekerja 4.0000 org 65,454.00
Tukang kayu 12.0000 org 76,363.00
Mandor 0.2000 org 87,272.00
Jumlah
SNI 6.13b G. 003 1 M3 KUDA-KUDA KAYU KANFER BENTANG S/D 7 M

Kayu balok 1.1000 m3 9,350,000.00
Paku 5.6000 kg 15,000.00
Baut baja 15.0000 kg 12,000.00
Pekerja 4.0000 org 65,454.00
Tukang kayu 12.0000 org 76,363.00
Mandor 0.2000 org 87,272.00
Jumlah
SNI 6.13c G. 004 1 M3 KUDA-KUDA KAYU KRUING BENTANG S/D 7 M

Kayu balok 1.1000 m3 7,630,000.00
Paku 5.6000 kg 15,000.00
Baut baja 15.0000 kg 12,000.00
Pekerja 4.0000 org 65,454.00
Tukang kayu 12.0000 org 76,363.00
Mandor 0.2000 org 87,272.00
Jumlah
G. 005 1 M2 PASANG USUK JATI RENG JATI

Kayu jati 5/7 0.0168 m3 15,400,000.00
Reng jati 2/3 0.0024 m3 8,066,666.67
Paku 5 s/d 7 cm 0.2500 kg 15,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
G. 006 1 M2 PASANG USUK KAMPER RENG JATI

Kayu kaso 5/7 kanfer 0.0168 m3 9,350,000.00
Reng kayu jati 2/3 0.0024 m3 8,066,666.67
Paku 5 s/d 7 cm 0.2500 kg 15,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
G. 007 1 M2 PASANG USUK KAMPER RENG KAMPER

Reng kayu kanfer 2/3 0.0024 m3 7,500,000.00
Paku 5 s/d 7 cm 0.2500 kg 15,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
G. 008 1 M2 PASANG USUK BANGKIRAI RANG JATI

Kayu kaso 5/7 bengkirai 0.0168 m3 9,900,000.00
Reng kayu jati 2/3 0.0024 m3 8,066,666.67
Paku 5 s/d 7 cm 0.2500 kg 15,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
G. 009 1 M2 PASANG USUK KRUING RENG JATI

Kayu kaso 5/7 kruing 0.0168 m3 7,630,000.00
Reng kayu jati 2/3 0.0024 m3 8,066,666.67
Paku 5 s/d 7 cm 0.2500 kg 15,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.15 G. 010 1 M3 PASANG KONSTRUKSI GORDING KAYU BANGKIRAI

Kayu balok 1.1000 m3 9,900,000.00
Paku 3.0000 kg 15,000.00
Baut baja 15.0000 kg 12,000.00
Pekerja 2.4000 org 65,454.00
Mandor 0.1200 org 87,272.00
Jumlah
SNI 6.15a G. 011 1 M3 PASANG KONSTRUKSI GORDING KAYU KAMPER

Kayu balok 1.1000 m3 9,350,000.00
Paku 3.0000 kg 15,000.00
Baut baja 15.0000 kg 12,000.00
Pekerja 2.4000 org 65,454.00
Mandor 0.1200 org 87,272.00
Jumlah
SNI 6.15b G. 012 1 M3 PASANG KONSTRUKSI GORDING KAYU KRUING
Kayu balok 1.1000 m3 7,630,000.00
Paku 3.0000 kg 15,000.00
Baut baja 15.0000 kg 12,000.00
Pekerja 2.4000 org 65,454.00
Mandor 0.1200 org 87,272.00
Jumlah
SNI 6.31 G. 013 1 M² PASANG RANGKA ATAP GENTENG KERAMIK KAYU KAMPER
Kayu balok 0.0120 m3 9,350,000.00
Paku 0.1500 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.31a G. 014 1 M² PASANG RANGKA ATAP SENG / ASBES GELOMBANG

Kayu balok kamper 0.0080 m3 9,350,000.00
Paku 0.0500 kg 15,000.00
Pekerja 0.0500 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
SNI 6.32 G. 015 1 M² PASANG RANGKA ATAP GENTENG KERAMIK KAYU BANGKIRAI
Kayu balok 0.0120 m3 9,900,000.00
Paku 0.1500 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.35 G. 016 1 M² PASANG RANGKA ATAP GENTENG BETON KAYU BANGKIRAI
Kayu balok 0.0140 m3 9,900,000.00
Paku 0.1500 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.2 G. 017 1 M2 PENUTUP ATAP GENTENG SOKKA

Genteng Sokka 25.0000 bh 2,200.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.2a G. 018 1 M2 PENUTUP ATAP GENTENG PLENTONG / PRESS BIASA LOKAL
Genteng pelentong / press biasa lokal 25.0000 bh 1,300.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
G. 019 1 M2 PENUTUP ATAP GENTENG PLENTONG KECIL GARUDA KEMIRI

Genteng pelentong garuda kemiri 25.0000 bh
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
G. 020 1 M2 PENUTUP ATAP GENTENG PLENTONG KECIL MOJOLABAN
Genteng pelentong mojolaban 25.0000 bh 0.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
G. 021 1 M2 PENUTUP ATAP GENTENG PLENTONG BESAR/SUPER

Genteng pelentong 12.0000 bh 0.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.30 G. 022 1 M2 PENUTUP ATAP GENTENG BETON POLOS ( 11 )

Genteng beton 11.0000 bh 4,000.00
Paku 0.0300 kg 15,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.30a G. 023 1 M2 PENUTUP ATAP GENTENG BETON POLOS ( 20 )
Paku 0.0300 kg 15,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
G. 024 1 M2 PENUTUP ATAP GENTENG KODOK

Genteng kodok 25.0000 bh 0.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.4 G. 025 1 M' PEK. BUBUNGAN ATAP GENTENG PALENTONG / PRESS BIASA LOKAL
Genteng bubungan palentong 5.0000 bh 6,000.00
PC ( 50 kg ) 8.0000 kg 975.00
Pasir pasang 0.0320 m3 195,000.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
G. 026 1 M' PEK. BUBUNGAN ATAP GENTENG KODOK

Genteng bubungan kodok 5.0000 bh 7,500.00
PC ( 50 kg ) 8.0000 kg 975.00
Pasir pasang 0.0320 m3 195,000.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
G. 027 1 M' PEK. BUBUNGAN ATAP GENTENG BETON

Genteng bubungan beton lokal 5.0000 bh 6,000.00
PC ( 50 kg ) 8.0000 kg 975.00
Pasir pasang 0.0320 m3 195,000.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
G. 028 1 M' PEK. PAS NOK / CENGGER KAYU JATI 2/15

Kayu jati 0.0030 m3 15,400,000.00
Paku 0.0300 kg 15,000.00
Pekerja 0.0420 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
G. 029 1 M' PEK. PAS NOK / CENGGER KAYU BENGKIRAI 2/15

Kayu bengkirai 0.0030 m3 9,900,000.00
Paku 0.0300 kg 15,000.00
Pekerja 0.0420 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
G. 030 1 M' PEK. PAS NOK / CENGGER KAYU KANFER 2/15

Kayu kanfer 0.0030 m3 9,350,000.00
Paku 0.0300 kg 15,000.00
Pekerja 0.0420 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
SNI 6.8 G. 031 1 M² PASANG ATAP ASBES GELOMBANG ( 2,50 x 0,92 m ) x 5 mm

Asbes Gelombang 0.5000 lbr 128,700.00
Paku pancing 0.1200 kg 21,500.00
Pekerja 0.1400 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah
SNI 6.23 G. 038 1 M' PASANG NOK STEL GELOMBANG 1,05 M

Nok stel gelombang 2.1000 lbr 75,900.00
Paku sekrup 3.5" 6.0000 bh 450.00
Pekerja 0.0840 org 65,454.00
Mandor 0.0040 org 87,272.00
Jumlah

Paku sekrup 3.5" 6.0000 bh 450.00
Pekerja 0.0840 org 65,454.00
Mandor 0.0040 org 87,272.00
Jumlah
SNI 6.34 G. 040 1 M' PASANG NOK GENTENG BETON

Nok genteng beton 3.5000 bh 6,000.00
Paku biasa 2" - 5" 0.0500 kg 15,000.00
Semen Portland 10.8000 kg 1,218.75
Pasir pasang 0.0320 m³ 195,000.00
Semen Warna 1.0000 kg 13,500.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
SNI 6.38 G. 041 1 M² PASANG ATAP SENG GELOMBANG

Seng gelombang BJLS 30 0.7000 bh 120,000.00
Paku biasa 1/2" - 1" 0.0200 kg 15,000.00
Pekerja 0.1200 org 65,454.00
Mandor 0.0060 org 87,272.00
Jumlah
SNI 6.39 G. 042 1 M² PASANG NOK SENG GELOMBANG

Paku biasa 1/2" - 1" 0.0400 kg 15,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0060 org 87,272.00
Jumlah
H. BONGKARAN DAN LANGSIRAN
0 1 2 3.0000 4 5
H. 001 1 M3 MEMBONGKAR DINDING BATA

( Jika bongkaran dipakai lagi )
Pekerja 3.0000 org 65,454.00
Mandor 0.0900 org 87,272.00
Jumlah

( Jika bongkaran tidak dipakai lagi )
Pekerja 2.0000 org 65,454.00
Mandor 0.2000 org 87,272.00
Jumlah
H. 003 1 M2 MEMBONGKAR PLESTERAN DINDING

Pekerja 0.1250 org 65,454.00
Mandor 0.0125 org 87,272.00
Jumlah
H. 004 1 M2 MEMBONGKAR GENTENG / SIRAP ( Jika bongkaran tidak dipakai lagi )

Pekerja 0.1000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
H. 005 1 M2 MEMBONGKAR GENTENG / SIRAP ( Jika bongkaran dipakai lagi )

Pekerja 0.5000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
H. 006 1 M2 MEMBONGKAR RANGKA ATAP / RENG KASO ( Jika bongkaran dipakai lagi )
Pekerja 0.2000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
H. 007 1 M2 MEMBONGKAR RANGKA ATAP / RENG KASO ( Jika bongkaran tidak dipakai lagi )
Pekerja 0.1500 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
H. 008 1 M3 MEMBONGKAR KUDA-KUDA GORDING / BALOK ( Jika bongkaran dipakai lagi )

Pekerja 4.0000 org 65,454.00
Jumlah
H. 009 1 M3 MEMBONGKAR KUDA-KUDA GORDING / BALOK ( Jika bongkaran tidak dipakai lagi )
Pekerja 4.0000 org 65,454.00
Mandor 0.4000 org 87,272.00
Jumlah
H. 010 1 M2 MEMBONGKAR PLAFOND ( Jika bongkaran dipakai lagi )

Pekerja 0.1000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
H. 011 1 M2 MEMBONGKAR PLAFOND ( Jika bongkaran tidak dipakai lagi )

Pekerja 0.1500 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
H. 012 UPAH ANGKUTAN 1 ZAK SEMEN PC

1 zak PC = 50 kg = 40 liter = 0,04 m3 = 1/25 m3
maka setiap jarak = {( 1/ ( 275 / ( L+75 ))) / 25 } x a
Untuk jarak angkut ( L ) : maka :
L = 10 m' 0.0124 x a = Rp.
L = 50 m' 0.0182 x a = Rp.
L = 100 m' 0.0255 x a = Rp.
L = 200 m' 0.0400 x a = Rp.
L = 300 m' 0.0545 x a = Rp.
Ket : L = Jarak angkut dalam m'
a = Upah pekerja setempat
SNI 6.13 H. 013 1 M3 BONGKARAN BETON

Pekerja 6.6670 org 65,454.00
Mandor 0.3330 org 87,272.00
Jumlah
I. SANITASI
0 1 2 3.0000 4 5
I. 001 MEMASANG 1 BUAH KLOSET DUDUK / MONOBLOK

Closet duduk/ monoblok 1.0000 bh 2,750,000.00
Perlengkapan 1.0000 unit 1,100,000.00
Pekerja 3.3000 org 65,454.00
Tukang 1.1000 org 76,363.00
Mandor 0.1600 org 87,272.00
Jumlah
SNI 6.1 I. 002 MEMASANG 1 BUAH KLOSET JONGKOK PORSELIN

Closet jongkok porselin 1.0000 bh 272,470.00
Semen PC 6.0000 kg 975.00
Pasir pasang 0.0100 m3 195,000.00
Pekerja 1.0000 org 65,454.00
Tukang 1.5000 org 76,363.00
Mandor 0.1600 org 87,272.00
Jumlah
I. 003 MEMASANG 1 BUAH URINOIR

Urinoir 1.0000 bh 1,625,000.00
Perlengkapan 1.0000 unit 48,750.00
Semen PC 6.0000 kg 975.00
Pasir pasang 0.0100 m3 195,000.00
Pekerja 1.0000 org 65,454.00
Tukang 1.0000 org 76,363.00
Mandor 0.1000 org 87,272.00
Jumlah
I. 004 MEMASANG 1 BUAH WASTAFEL

Wastafel 1.0000 bh 298,000.00
Semen PC 6.0000 kg 975.00
Pasir pasang 0.0100 m3 195,000.00
Pekerja 1.2000 org 65,454.00
Tukang 1.4500 org 76,363.00
Mandor 0.1000 org 87,272.00
Jumlah
I. 005 MEMASANG 1 BUAH BAK MANDI TERASO VOLUME 0.3 M³

Bak teraso 1.0000 bh 0.00
Semen PC 6.0000 kg 975.00
Pasir pasang 0.0100 m3 195,000.00
Pekerja 2.1000 org 65,454.00
Tukang 0.7500 org 76,363.00
Mandor 0.1100 org 87,272.00
Jumlah
I. 006 MEMASANG 1 BUAH BAK MANDI FIBERGLASS VOLUME 0.3 M³

Bak fiberglass 1.0000 bh 0.00
Perlengkapan 1.0000 unit 0.00
Semen PC 6.0000 kg 975.00
Pasir pasang 0.0100 m3 195,000.00
Pekerja 1.8000 org 65,454.00
Tukang 2.7000 org 76,363.00
Mandor 0.1100 org 87,272.00
Jumlah
I. 007 MEMASANG 1 BUAH BAK MANDI BATU BATA VOLUME 0.3 M³

Batu bata 233.3333 bh 400.00
Porselin 3.6000 m2 50,000.00
Semen PC 120.0000 kg 975.00
Semen nat 6.0000 kg 975.00
Pasir pasang 0.3000 m3 195,000.00
Pekerja 6.0000 org 65,454.00
Tukang 3.0000 org 76,363.00
Mandor 0.3000 org 87,272.00
Jumlah
I. 008 MEMASANG 1 BUAH BAK MANDI BETON VOLUME 1 M³

Beton 1 : 1 1/2 : 2 1/2 0.9000 m3 768,033.41
Besi beton 180.0000 kg 10,600.00
Ubin porselin 5.0000 m2 50,000.00
Pekerja 3.5000 org 65,454.00
Tukang 1.5000 org 76,363.00
Mandor 0.9000 org 87,272.00
Jumlah
I. 009 MEMASANG 1 BUAH BAKIP PORSELIN

Bakkip 1.0000 bh 0.00
Tukang 0.0750 org 76,363.00
Mandor 0.2500 org 87,272.00
Jumlah
I. 010 MEMASANG 1 BUAH BAK FIBERGLASS VOLUME 1 M³ AIR

Pekerja 3.0000 org 65,454.00
Tukang 4.5000 org 76,363.00
Mandor 0.9000 org 87,272.00
Jumlah
I. 011 MEMASANG 1 M' PIPA BETON Ø 20 CM

Pipa beton 1.0000 bh 60,000.00
Batu bata 15.7500 bh 880.00
Semen PC 3.9200 kg 975.00
Pasir pasang 0.0560 m3 195,000.00
Pasir urug 0.0240 m3 100,000.00
Pekerja 0.1400 org 65,454.00
Tukang 0.0700 org 76,363.00
Mandor 0.0070 org 87,272.00
Jumlah

Pipa beton 1.0000 bh 65,000.00
Batu bata 320.8333 bh 880.00
Semen PC 10.3000 kg 975.00
Pasir pasang 0.0610 m3 195,000.00
Pasir urug 0.0690 m3 100,000.00
Pekerja 0.3800 org 65,454.00
Tukang 0.1900 org 76,363.00
Mandor 0.0190 org 87,272.00
Jumlah

Pipa beton 1.0000 bh 31,900.00
Batu bata 320.8333 bh 880.00
Semen PC 10.3000 kg 975.00
Pasir pasang 0.0610 m3 195,000.00
Pasir urug 0.0690 m3 100,000.00
Pekerja 0.3800 org 65,454.00
Tukang 0.1900 org 76,363.00
Mandor 0.0190 org 87,272.00
Jumlah

Pipa beton 1.0000 bh 41,250.00
Batu bata 320.8333 bh 880.00
Semen PC 10.3000 kg 975.00
Pasir pasang 0.0610 m3 195,000.00
Pasir urug 0.0690 m3 100,000.00
Pekerja 0.3800 org 65,454.00
Tukang 0.1900 org 76,363.00
Mandor 0.0190 org 87,272.00
Jumlah

Pipa beton 1.0000 bh 61,600.00
Batu bata 320.8333 bh 880.00
Semen PC 10.3000 kg 975.00
Pasir pasang 0.0610 m3 195,000.00
Pasir urug 0.0690 m3 100,000.00
Pekerja 0.3800 org 65,454.00
Tukang 0.1900 org 76,363.00
Mandor 0.0190 org 87,272.00
Jumlah

Pipa beton 2.0000 bh 90,000.00
Batu bata 320.8333 bh 880.00
Semen PC 10.3000 kg 975.00
Pasir pasang 0.0610 m3 195,000.00
Pasir urug 0.0690 m3 100,000.00
Pekerja 0.3800 org 65,454.00
Tukang 0.1900 org 76,363.00
Mandor 0.0190 org 87,272.00
Jumlah
Pipa beton 2.0000 bh 185,000.00
Batu bata 320.8333 bh 880.00
Semen PC 10.3000 kg 975.00
Pasir pasang 0.0610 m3 195,000.00
Pasir urug 0.0690 m3 100,000.00
Pekerja 0.3800 org 65,454.00
Tukang 0.1900 org 76,363.00
Mandor 0.0190 org 87,272.00
Jumlah
I. 018 MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA ( 30 x 30 CM ) TINGGI 35 CM

Batu bata 845.8333 bh 880.00
Semen PC 44.0000 kg 975.00
Pasir pasang 0.0700 m3 195,000.00
Kerikil 0.0700 m3 185,000.00
Besi beton 1.6000 kg 12,000.00
Pasir beton 0.0600 m3 224,000.00
Pekerja 3.2000 org 65,454.00
Tukang 1.0150 org 76,363.00
Mandor 0.0160 org 87,272.00
Jumlah

Batu bata 145.8333 bh 880.00
Semen PC 77.0000 kg 975.00
Pasir pasang 0.1300 m3 195,000.00
Kerikil 0.0200 m3 185,000.00
Besi beton 2.6000 kg 12,000.00
Pasir beton 0.0900 m3 224,000.00
Pekerja 1.4200 org 65,454.00
Tukang 0.4730 org 76,363.00
Mandor 0.0710 org 87,272.00
Jumlah

Batu bata 216.4167 bh 880.00
Semen PC 114.0000 kg 975.00
Pasir pasang 0.1840 m3 195,000.00
Kerikil 0.0330 m3 185,000.00
Besi beton 4.8500 kg 12,000.00
Pasir beton 0.1200 m3 224,000.00
Pekerja 2.1600 org 65,454.00
Tukang 0.7200 org 76,363.00
Mandor 0.1080 org 87,272.00
Jumlah
I. 021 MEMASANG 1 BUAH BAK CUCI PIRING STAINLESS STEEL, 1 BAK

Bak cuci stainlees steel 1.0000 bh 302,500.00
Water drain + aksesoris 1.0000 set 105,875.00
Pekerja 0.0300 org 65,454.00
Tukang 0.3000 org 76,363.00
Mandor 0.0015 org 87,272.00
Jumlah

Pekerja 0.0300 org 65,454.00
Tukang 0.3000 org 76,363.00
Mandor 0.0015 org 87,272.00
Jumlah
SNI 6.35 I. 023 MEMASANG 1 BUAH KRAN AIR Ø 1/2"

Kran air 1.0000 bh 17,500.00
Seal tip 0.0250 bh 2,750.00
Pekerja 0.0100 org 65,454.00
Tukang 0.1000 org 76,363.00
Mandor 0.0050 org 87,272.00
Jumlah

Kran air 1.0000 bh 20,000.00
Seal tip 0.0250 bh 2,750.00
Pekerja 0.0100 org 65,454.00
Tukang 0.1000 org 76,363.00
Mandor 0.0050 org 87,272.00
Jumlah
I. 025 MEMASANG 1 BUAH FLOOR DRAIN ATOM

Floor drain 1.0000 bh 10,500.00
Pekerja 0.0100 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
I. 026 MEMASANG 1 BUAH FLOOR DRAIN STAINLESS
Floor drain 1.0000 bh 291,000.00
Pekerja 0.0100 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
I. 027 1 M' SALURAN BUIS BETON DIA 20 CM + PASANGAN

Galian tanah (A011) 0.1500 m3 51,272.30
Buis beton 20 cm 1.0000 bh 60,000.00
Pas. Bata+plesteran 1:3 (D003+D010) 1.0000 m3 149,615.10
Upah kerja 0.1500 ls 65,454.00
Jumlah

Galian tanah (A.011) 0.2000 m3 51,272.30
Buis beton 30 cm 1.0000 bh 65,000.00
Upah kerja 0.3500 ls 65,454.00
Jumlah
J. PEKERJAAN KUNCI DAN KACA
0 1 2 3.0000 4 5
J. 001 1 BH PASANG ESPANYOLETE

Kunci tanam biasa 1.0000 bh 114,000.00
Pekerja 0.0100 org 65,454.00
Tukang 0.5000 org 76,363.00
Mandor 0.0500 org 87,272.00
Jumlah
J. 002 1 BH PASANG KUNCI SILINDER

Kunci silinder 1.0000 bh 390,000.00
Pekerja 0.0050 org 65,454.00
Tukang 0.5000 org 76,363.00
Mandor 0.0003 org 87,272.00
Jumlah
SNI 6.5 J. 003 1 BH PASANG ENGSEL PINTU KUPU - KUPU BESAR
Engsel pintu 1.0000 bh 72,600.00
Pekerja 0.0150 org 65,454.00
Tukang 0.1500 org 76,363.00
Mandor 0.0008 org 87,272.00
Jumlah
SNI 6.6 J. 004 1 BH PASANG ENGSEL JENDELA KUPU - KUPU KECIL

Engsel jendela 1.0000 bh 54,450.00
Pekerja 0.0100 org 65,454.00
Tukang 0.1000 org 76,363.00
Mandor 0.0005 org 87,272.00
Jumlah
J. 005 1 BH PASANG ENGSEL SPRING KNIFE

Spring knife 1.0000 bh 48,000.00
Pekerja 0.0150 org 65,454.00
Tukang 0.1500 org 76,363.00
Mandor 0.0008 org 87,272.00
Jumlah
SNI 6.9 J. 006 1 BH PASANG KAIT / HAK ANGIN

Kait angin kuningan 1.0000 bh 11,000.00
Pekerja 0.0150 org 65,454.00
Tukang 0.1500 org 76,363.00
Mandor 0.0008 org 87,272.00
Jumlah
SNI 6.11 J. 007 1 BH PASANG KUNCI SLOT PINTU 2 x PUTAR

Kunci selot 1.0000 bh 120,758.00
Pekerja 0.0200 org 65,454.00
Tukang 0.2000 org 76,363.00
Mandor 0.0010 org 87,272.00
Jumlah
SNI 6.11a J. 008 1 BH PASANG KUNCI SLOT PINTU 1 x PUTAR

Kunci selot 1.0000 bh 80,526.00
Pekerja 0.0200 org 65,454.00
Tukang 0.2000 org 76,363.00
Mandor 0.0010 org 87,272.00
Jumlah
J. 009 1 BH PASANG PEGANGAN PINTU / DOOR HOLDER

Door holder 1.0000 bh 257,000.00
Pekerja 0.0500 org 65,454.00
Tukang 0.5000 org 76,363.00
Mandor 0.0025 org 87,272.00
Jumlah
J. 010 1 BH PASANG REL PINTU DORONG

Rel pintu dorong 1.0000 bh 280,000.00
Pekerja 0.0600 org 65,454.00
Tukang 0.6000 org 76,363.00
Mandor 0.0030 org 87,272.00
Jumlah
SNI 6.16 J. 011 1 M2 PASANG KACA BENING , TEBAL 3 MM

Kaca bening 3 mm 1.0000 m2 75,000.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah

Kaca bening 5 mm 1.0000 m2 95,000.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
J. 013 1 M2 PASANG KACA BENING , TEBAL 8 MM

Kaca bening 8 mm 1.0000 m2 250,000.00
Pekerja 0.0165 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
SNI 6.16 J. 014 1 M2 PASANG KACA RAYBAND , TEBAL 3 MM

Kaca rayband 3 mm 1.0000 m2 85,000.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah

Kaca rayband 5 mm 1.0000 m2 104,665.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
J. 016 1 M2 PASANG KACA RAYBAND , TEBAL 8 MM

Kaca rayband 8 mm 1.0000 m2 350,000.00
Pekerja 0.0165 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
J. 017 1 M2 PASANG KACA JERUK POLOS , TEBAL 3 MM

Kaca jeruk polos 3 mm 1.0000 m2 105,000.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
J. 018 1 M2 PASANG KACA JERUK WARNA , TEBAL 3 MM

Kaca rayband 8 mm 1.0000 m2 125,000.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
J. 019 1 M2 PASANG KACA ' S ' , TEBAL 3 MM

Kaca rayband 8 mm 1.0000 m2 90,000.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
Kaca rayband 8 mm 1.0000 m2 115,000.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
J. 021 1 BH PASANG KACA PATRI , TEBAL 5 MM

Kaca patri 1.0000 bh 611,050.00
Pekerja 0.0150 org 65,454.00
Tukang 0.1500 org 76,363.00
Mandor 0.0008 org 87,272.00
Jumlah
K. PEKERJAAN BESI DAN ALUMUNIUM
0 1 2 3.0000 4 5
K. 001 1M2 PASANG PINTU BESI BAJA

Pintu besi baja 1.0000 m2 764,644.00
Pekerja 0.6500 org 65,454.00
Mandor 0.0320 org 87,272.00
Jumlah
K. 002 1M2 PASANG PINTU GULUNG BESI

Pintu gulung besi 1.0000 m2 375,125.00
Pekerja 1.2000 org 65,454.00
Mandor 0.0060 org 87,272.00
Jumlah
SNI 6.10 K. 003 1M2 PASANG ROLLING DOOR ALUMUNIUM

Roll door 1.0000 m2 445,000.00
Pekerja 1.0500 org 65,454.00
Mandor 0.0052 org 87,272.00
Jumlah
K. 004 1M2 PASANG PINTU LIPAT

Pintu lipat 1.0000 m2 922,000.00
Pekerja 1.0500 org 65,454.00
Mandor 0.0052 org 87,272.00
Jumlah
K. 005 1M2 PASANG PINTU ALUMUNIUM

Pintu alumunium 1.0000 m2 575,000.00
Pekerja 1.0500 org 65,454.00
Mandor 0.0052 org 87,272.00
Jumlah
K. 006 1M2 PASANG PINTU PVC POLOS

Pintu 1.0000 m2 210,000.00
Pekerja 1.0500 org 65,454.00
Mandor 0.0052 org 87,272.00
Jumlah
K. 007 1M2 PASANG PINTU PVC MOTIF

Pintu 1.0000 m2 230,000.00
Pekerja 1.0500 org 65,454.00
Mandor 0.0052 org 87,272.00
Jumlah
K. 008 1M2 PASANG TRALI BESI

Besi strip 1" 11.5000 m' 19,360.00
Pekerja 1.2000 org 65,454.00
Mandor 0.0006 org 87,272.00
Jumlah
K. 009 1M2 PASANG KAWAT HARMONIKA

Kawat harmonika 1.0000 m2 32,500.00
Paku biasa 1/2 " - 1" 0.0200 kg 15,000.00
Kayu kanfer, papan 0.0018 m3 9,350,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0005 org 87,272.00
Jumlah
K. 010 1M2 PASANG KAWAT NYAMUK

Kawat nyamuk 1.0000 m2 13,500.00
Paku biasa 1/2 " - 1" 0.0200 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0005 org 87,272.00
Jumlah
K. 011 1M2 PASANG KAWAT KASA
Kawat kasa 1.0000 m2 24,500.00
Paku biasa 1/2 " - 1" 0.0200 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0005 org 87,272.00
Jumlah
K. 012 1M' PASANG TALANG DATAR SENG T = 0.3 MM, L = 45 CM

Talang seng t=0.3 mm, L=45 cm 1.0000 M' 18,600.00
Paku biasa 1/2 " - 1" 0.0150 kg 15,000.00
Kayu papan 0.0096 m3 9,350,000.00
Meni besi 0.2500 kg 29,700.00
Pekerja 0.1500 org 65,454.00
Tukang 0.4000 org 76,363.00
Mandor 0.0013 org 87,272.00
Jumlah

Paku biasa 1/2 " - 1" 0.0150 kg 15,000.00
Kayu papan 0.0096 m3 9,350,000.00
Meni besi 0.2500 kg 29,700.00
Pekerja 0.1500 org 65,454.00
Tukang 0.4000 org 76,363.00
Mandor 0.0013 org 87,272.00
Jumlah

Paku biasa 1/2 " - 1" 0.0150 kg 15,000.00
Kayu papan 0.0096 m3 9,350,000.00
Meni besi 0.2500 kg 29,700.00
Pekerja 0.1500 org 65,454.00
Tukang 0.4000 org 76,363.00
Mandor 0.0013 org 87,272.00
Jumlah

Paku biasa 1/2 " - 1" 0.0150 kg 15,000.00
Kayu papan 0.0096 m3 9,350,000.00
Meni besi 0.2500 kg 29,700.00
Pekerja 0.1500 org 65,454.00
Tukang 0.4000 org 76,363.00
Mandor 0.0013 org 87,272.00
Jumlah

Paku biasa 1/2 " - 1" 0.0150 kg 15,000.00
Kayu papan 0.0096 m3 9,350,000.00
Meni besi 0.2500 kg 29,700.00
Pekerja 0.1500 org 65,454.00
Tukang 0.4000 org 76,363.00
Mandor 0.0013 org 87,272.00
Jumlah
SNI 6.18 K. 017 1M' PASANG TALANG DATAR SENG BJLS 30

Talang seng BJLS 30 1.0500 M' 37,500.00
Paku biasa 1/2 " - 1" 0.0150 kg 15,000.00
Kayu papan bangkirai 0.0190 m3 9,900,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.1 K. 018 1 KG PEKERJAAN KONSTRUKSI BESI SIKU / PROFIL

Besi profil / besi siku 1.1500 kg 14,000.00
Pekerja 0.0600 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah
SNI 6.2 K. 019 1 KG PEKERJAAN BAJA IWF

Besi IWF 1.1500 kg 14,000.00
Pekerja 0.0600 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah
K. 020 1M' PASANG KUSEN ALUMINIUM

Kusen Aluminium( coklat 4") 1.0000 m2 148,500.00
Pekerja 0.0600 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah
L. PEKERJAAN PEMASANGAN PIPA DAN ACCESSORIES

0 1 2 3.0000 4 5
L.001 PEMASANGAN PIPA PVC Ø 20 / M'

Pipa PVC Ø 20 1.0000 m' 5,500.00
Galian tanah 0.1000 m3 51,272.30
Urugan tanah kembali 0.1000 m3 17,087.86
Urugan pasir m3 140,508.92
Pembuangan sisa galian m3 22,472.54
Pemadatan 0.1000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Kepala Tukang 0.0010 org 87,272.00
Tukang Pipa 0.0100 org 76,363.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0010 org 87,272.00
Test dan cuci pipa ls ls
Alat Bantu ls ls
As Built Drawing 1.0000 350.00
Jumlah

Pipa PVC Ø 25 1.0000 m' 9,400.00
Galian tanah 0.1200 m3 51,272.30
Urugan pasir 0.0395 m3 140,508.92
Pembuangan sisa galian 0.0400 m3 22,472.54
Pemadatan 0.0800 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0250 org 65,454.00
Mandor 0.0010 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 40 1.0000 m' 21,200.00
Galian tanah 0.1875 m3 51,272.30
Urugan pasir 0.0612 m3 140,508.92
Pemadatan 0.1250 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0350 org 65,454.00
Mandor 0.0020 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 50 1.0000 m' 28,000.00
Galian tanah 0.2000 m3 51,272.30
Urugan pasir 0.0605 m3 140,508.92
Pemadatan 0.1375 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0400 org 65,454.00
Mandor 0.0030 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 75 1.0000 m' 57,100.00
Galian tanah 0.2700 m3 51,272.30
Urugan pasir 0.0856 m3 140,508.92
Pemadatan 0.1800 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0600 org 65,454.00
Mandor 0.0040 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 100 1.0000 m' 84,400.00
Galian tanah 0.3000 m3 51,272.30
Urugan pasir 0.0821 m3 140,508.92
Pemadatan 0.2100 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0700 org 65,454.00
Mandor 0.0050 org 87,272.00
Alat Bantu ls ls
Jumlah
PIPA PVC Ø 150 1.0000 m' 180,000.00
Galian tanah 0.3675 m3 62,835.84
Urugan pasir 0.1048 m3 140,508.92
Pemadatan 0.2450 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0800 org 65,454.00
Mandor 0.0060 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 200 1.0000 m' 277,700.00
Galian tanah 0.4600 m3 62,835.84
Urugan pasir 0.1286 m3 140,508.92
Pemadatan 0.3000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0900 org 65,454.00
Mandor 0.0065 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 250 1.0000 m' 433,500.00
Galian tanah 0.5400 m3 62,835.84
Urugan pasir 0.1534 m3 140,508.92
Pemadatan 0.3375 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.1000 org 65,454.00
Mandor 0.0070 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 300 1.0000 m' 692,300.00
Galian tanah 0.6500 m3 62,835.84
Urugan pasir 0.1793 m3 140,508.92
Pemadatan 0.4000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.1200 org 65,454.00
Mandor 0.0072 org 87,272.00
Alat Bantu ls ls
Jumlah
L.010a PEMASANGAN PIPA PVC Ø 400 / M'

PIPA PVC Ø 400 1.0000 m' 1,113,100.00
Galian tanah 0.8400 m3 62,835.84
Urugan pasir 0.2343 m3 140,508.92
Pemadatan 0.4800 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.1200 org 65,454.00
Mandor 0.0072 org 87,272.00
Alat Bantu ls ls
Jumlah
L.011 PEMASANGAN GATE VALVE Ø 50 MM

GATE VALVE Ø 50 MM 1.0000 bh 726,000.00
Paking karet 0.3300 m2 120,000.00
Baut 5/8 x 3" 8.0000 bh 3,000.00
Selubung PVC ( KLAS D ) Ø 150 mm 0.4000 m 30,000.00
Thrust Block 0.0057 m3 632,758.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.1540 org 65,454.00
Jumlah
L.011a PEMASANGAN STOP KRAN Ø 40 MM

STOP KRAN Ø 40 MM 1.0000 bh 240,000.00
Thrust Block 0.0057 m3 632,758.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.1500 org 65,454.00
Jumlah
L.011b PEMASANGAN STOP KRAN Ø 25 MM

STOP KRAN Ø 25 MM 1.0000 bh 141,737.50
Thrust Block 0.0040 m3 632,758.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.0750 org 65,454.00
Jumlah

GATE VALVE Ø 75 MM 1.0000 bh 1,064,800.00
Paking karet 0.4000 m2 120,000.00
Baut 5/8 x 3" 8.0000 bh 3,000.00
Thrust Block 0.0061 m3 632,758.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.3000 org 65,454.00
Jumlah

GATE VALVE Ø 150 MM 1.0000 bh 1,464,000.00
Paking karet 0.4400 m2 120,000.00
Baut 5/8 x 3" 8.0000 bh 3,000.00
Thrust Block 0.0102 m3 632,758.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.3080 org 65,454.00
Mandor 0.0380 org 87,272.00
Jumlah

GATE VALVE Ø 150 MM 1.0000 bh 2,795,100.00
Paking karet 0.4620 m2 120,000.00
Baut 3/4 x 3" 16.0000 bh 5,000.00
Thrust Block 0.0175 m3 632,758.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.6160 org 65,454.00
Mandor 0.0580 org 87,272.00
Jumlah

GATE VALVE Ø 200 MM 1.0000 bh 4,070,000.00
Paking karet 0.6800 m2 120,000.00
Baut 3/4 x 3" 16.0000 bh 5,000.00
Thrust Block 0.0300 m3 632,758.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.6160 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah

GATE VALVE Ø 250 MM 1.0000 bh 7,690,909.00
Paking karet 0.7100 m2 120,000.00
Baut 3/4 x 3" 16.0000 bh 5,000.00
Thrust Block 0.0441 m3 632,758.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 1.1780 org 65,454.00
Mandor 0.1470 org 87,272.00
Jumlah

GATE VALVE Ø 300 MM 1.0000 bh 19,250,000.00
Paking karet 0.8900 m2 120,000.00
Baut 3/4 x 3" 16.0000 bh 5,000.00
Thrust Block 0.0600 m3 632,758.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah
L.017a PEMASANGAN GATE VALVE Ø 400 MM

GATE VALVE Ø 400 MM 1.0000 bh 0
Paking karet 1.1300 m2 120,000.00
Baut 3/4 x 3" 16.0000 bh 5,000.00
Thrust Block 0.1400 m3 632,758.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 1.8750 org 65,454.00
Mandor 0.2500 org 87,272.00
Jumlah
L.018 Pemasangan Accessories Sambungan Rumah

Pekerja 0.4610 org 65,454.00
Jumlah
L.019 Pengecoran Bak Meter

Beton Cor 1 : 2 : 3 0.0240 m3 629,083.41
Begesting 0.0028 m3 2,900,128.00
Jumlah
L.020 Pemasangan Tee All Socket PVC SJC DN 40 X 40 mm

Tee All Socket PVC SJC DN 40 X 40 mm 1.0000 bh 20,300.00
Lem Pipa PVC 0.0240 klg 40,000.00
Thrust Block 0.0057 m3 632,758.41
Pekerja 0.0400 org 65,454.00
Jumlah
L.021 Pemasangan Tee All Socket PVC SJC / RRJ DN 50 X 50 mm

Lem Pipa / Pelicin Pipa 0.0585 klg 40,000.00
Thrust Block 0.0057 m3 632,758.41
Pekerja 0.0500 org 65,454.00
Jumlah
L.022 Pemasangan Tee All Socket PVC RRJ / SCJ DN 50 X 40 mm

Tee All Socket PVC SCJ DN 50 X 40 mm 1.0000 bh 68,700.00
Thrust Block 0.0057 m3 632,758.41
Pekerja 0.0500 org 65,454.00
Jumlah
Thrust Block 0.0061 m3 632,758.41
Pekerja 0.0760 org 65,454.00
Jumlah

Tee All Socket PVC RRJ DN 75 X 50 mm 1.0000 bh 598,200.00
Thrust Block 0.0061 m3 632,758.41
Pekerja 0.0760 org 65,454.00
Jumlah

Thrust Block 0.0061 m3 632,758.41
Pekerja 0.0760 org 65,454.00
Jumlah
Thrust Block 0.0102 m3 632,758.41
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah

Thrust Block 0.0102 m3 632,758.41
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
Thrust Block 0.0102 m3 632,758.41
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah

Tee All Socket PVC RRJ DN 100 X 40 mm 1.0000 bh 0
Thrust Block 0.0102 m3 632,758.41
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
L.030 Pemasangan Tee All Socket PVC RRJ DN 150 X 150 mm

Tee All Socket PVC RRJ DN 150 X 150 mm 1.0000 bh 1,635,700.00
Pelicin Pipa 0.0600 klg 40,000.00
Thrust Block 0.0175 m3 632,758.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Thrust Block 0.0175 m3 632,758.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Thrust Block 0.0175 m3 632,758.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Tee All Socket PVC RRJ DN 150 X 50 mm 1.0000 bh 0.00
Thrust Block 0.0175 m3 632,758.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Lem Pipa 0.0060 klg 40,000.00
Thrust Block 0.0175 m3 632,758.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Thrust Block 0.0300 m3 632,758.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Thrust Block 0.0300 m3 632,758.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Thrust Block 0.0300 m3 632,758.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Thrust Block 0.0300 m3 632,758.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Thrust Block 0.0300 m3 632,758.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 632,758.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 632,758.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 632,758.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 632,758.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 632,758.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 632,758.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Thrust Block 0.0600 m3 632,758.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah

Thrust Block 0.0600 m3 632,758.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah

Thrust Block 0.0600 m3 632,758.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah

Thrust Block 0.0600 m3 632,758.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah

Thrust Block 0.0600 m3 632,758.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah

Thrust Block 0.0600 m3 632,758.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah
L.051a Pemasangan Tee All Socket PVC RRJ DN 300 X 50 mm

Thrust Block 0.0600 m3 632,758.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah
L.051b Pemasangan Tee All Socket PVC RRJ DN 400 X 400 mm

Thrust Block 0.0800 m3 632,758.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051c Pemasangan Tee All Socket PVC RRJ DN 400 X 300 mm
Thrust Block 0.0800 m3 632,758.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051d Pemasangan Tee All Socket PVC RRJ DN 400 X 250 mm

Thrust Block 0.0800 m3 632,758.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051e Pemasangan Tee All Socket PVC RRJ DN 400 X 200 mm

Thrust Block 0.0800 m3 632,758.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051f Pemasangan Tee All Socket PVC RRJ DN 400 X 150 mm

Thrust Block 0.0800 m3 632,758.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051g Pemasangan Tee All Socket PVC RRJ DN 400 X 100 mm

Thrust Block 0.0800 m3 632,758.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051h Pemasangan Tee All Socket PVC RRJ DN 400 X 75 mm

Thrust Block 0.0800 m3 632,758.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051i Pemasangan Tee All Socket PVC RRJ DN 400 X 50 mm

Thrust Block 0.0800 m3 632,758.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.052 Pemasangan Tee All Flange CI DN 50 x 50 mm

Tee All Flange CI DN 50 x 50 mm 1.0000 bh 58,850.00
Packing Karet 0.4950 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Thrust Block 0.0057 m3 632,758.41
Pekerja 0.0230 org 65,454.00
Jumlah

Packing Karet 0.2730 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Thrust Block 0.0057 m3 632,758.41
Pekerja 0.0230 org 65,454.00
Jumlah

Packing Karet 0.6000 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Thrust Block 0.0061 m3 632,758.41
Pekerja 0.3080 org 65,454.00
Jumlah

Packing Karet 0.5650 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Thrust Block 0.0061 m3 632,758.41
Pekerja 0.3080 org 65,454.00
Jumlah

Packing Karet 0.5400 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Thrust Block 0.0061 m3 632,758.41
Pekerja 0.3080 org 65,454.00
Jumlah

Packing Karet 0.6600 m2 120,000.00
Baut M - 16 24.0000 bh 3,000.00
Thrust Block 0.0102 m3 632,758.41
Pekerja 0.4620 org 65,454.00
Jumlah

Packing Karet 0.6400 m2 120,000.00
Baut M - 16 20.0000 bh 3,000.00
Thrust Block 0.0102 m3 632,758.41
Pekerja 0.4620 org 65,454.00
Jumlah

Packing Karet 0.6050 m2 120,000.00
Baut M - 16 20.0000 bh 3,000.00
Thrust Block 0.0102 m3 632,758.41
Pekerja 0.4620 org 65,454.00
Jumlah

Packing Karet 0.5800 m2 120,000.00
Baut M - 16 20.0000 bh 3,000.00
Thrust Block 0.0102 m3 632,758.41
Pekerja 0.4620 org 65,454.00
Jumlah

Packing Karet 0.6930 m2 120,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0175 m3 632,758.41
Pekerja 0.6160 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah

Packing Karet 0.6820 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0175 m3 632,758.41
Pekerja 0.6160 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah

Packing Karet 0.6620 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0175 m3 632,758.41
Pekerja 0.6160 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah

Packing Karet 0.6270 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0175 m3 632,758.41
Pekerja 0.6160 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah
Packing Karet 0.5900 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0175 m3 632,758.41
Pekerja 0.6160 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah

Tee All Flange CI DN 200 x 200 mm 1.0000 bh 1,500,000.00
Packing Karet 1.0200 m2 120,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0300 m3 632,758.41
Pekerja 1.1780 org 65,454.00
Mandor 0.1470 org 87,272.00
Jumlah

Packing Karet 0.9110 m2 120,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0300 m3 632,758.41
Pekerja 1.1780 org 65,454.00
Mandor 0.1470 org 87,272.00
Jumlah

Packing Karet 0.9000 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0300 m3 632,758.41
Pekerja 1.1780 org 65,454.00
Mandor 0.1470 org 87,272.00
Jumlah

Tee All Flange CI DN 200 x 80 mm 1.0000 bh 754000
Packing Karet 0.8800 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0300 m3 632,758.41
Pekerja 1.1780 org 65,454.00
Mandor 0.1470 org 87,272.00
Jumlah

Tee All Flange CI DN 200 x 50 mm 1.0000 bh 754000
Packing Karet 0.8450 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0300 m3 632,758.41
Pekerja 1.1780 org 65,454.00
Mandor 0.1470 org 87,272.00
Jumlah

Packing Karet 1.1850 m2 120,000.00
Baut M - 20 36.0000 bh 5,000.00
Thrust Block 0.0441 m3 632,758.41
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah

Packing Karet 1.1850 m2 120,000.00
Baut M - 20 32.0000 bh 5,000.00
Thrust Block 0.0441 m3 632,758.41
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah

Packing Karet 1.0210 m2 120,000.00
Baut M - 20 32.0000 bh 5,000.00
Thrust Block 0.0441 m3 632,758.41
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah

Packing Karet 1.0100 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0441 m3 632,758.41
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah

Packing Karet 0.9550 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0441 m3 632,758.41
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah

Packing Karet 0.9400 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0441 m3 632,758.41
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah

Packing Karet 1.3350 m2 120,000.00
Baut M - 20 36.0000 bh 5,000.00
Thrust Block 0.0600 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
Tee All Flange CI DN 300 x 250 mm 1.0000 bh 0.00
Packing Karet 1.2850 m2 120,000.00
Baut M - 20 36.0000 bh 5,000.00
Thrust Block 0.0600 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah

Packing Karet 1.2300 m2 120,000.00
Baut M - 20 32.0000 bh 5,000.00
Thrust Block 0.0600 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah

Packing Karet 1.1210 m2 120,000.00
Baut M - 20 32.0000 bh 5,000.00
Thrust Block 0.0600 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah

Packing Karet 1.1100 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0600 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah

Packing Karet 0.6600 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0600 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah

Packing Karet 0.5400 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0600 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077a Pemasangan Tee All Flange CI DN 400 x 400 mm

Packing Karet 1.4350 m2 120,000.00
Baut M - 20 36.0000 bh 5,000.00
Thrust Block 0.0800 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077b Pemasangan Tee All Flange CI DN 400 x 300 mm

Packing Karet 1.3850 m2 120,000.00
Baut M - 20 36.0000 bh 5,000.00
Thrust Block 0.0800 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077c Pemasangan Tee All Flange CI DN 400 x 250 mm

Packing Karet 1.3350 m2 120,000.00
Baut M - 20 36.0000 bh 5,000.00
Thrust Block 0.0800 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077d Pemasangan Tee All Flange CI DN 400 x 200 mm

Packing Karet 1.2800 m2 120,000.00
Baut M - 20 32.0000 bh 5,000.00
Thrust Block 0.0800 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077e Pemasangan Tee All Flange CI DN 400 x 150 mm

Packing Karet 1.1710 m2 120,000.00
Baut M - 20 32.0000 bh 5,000.00
Thrust Block 0.0800 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077f Pemasangan Tee All Flange CI DN 400 x 100 mm

Packing Karet 1.1600 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0800 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077g Pemasangan Tee All Flange CI DN 400 x 80 mm

Packing Karet 0.7100 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0800 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077h Pemasangan Tee All Flange CI DN 400 x 50 mm
Packing Karet 0.5900 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0800 m3 632,758.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.084 Pemasangan Flange Socket CI / PVC DN 40 mm

Flange Socket CI DN 40 mm 1.0000 bh 330,000.00
Lem Pipa PVC / Pelicin Pipa 0.0060 klg 40,000.00
Pekerja 0.0500 org 65,454.00
Jumlah

Pekerja 0.0760 org 65,454.00
Jumlah

Pekerja 0.1020 org 65,454.00
Jumlah

Pekerja 0.1520 org 65,454.00
Jumlah

Pekerja 0.2040 org 65,454.00
Jumlah

Pekerja 0.2560 org 65,454.00
Jumlah

Flange Socket CI DN 250 mm 1.0000 bh 1,029,600.00
Pekerja 0.3060 org 65,454.00
Jumlah

Pekerja 0.4100 org 65,454.00
Jumlah
L.091a Pemasangan Flange Socket CI / PVC DN 400 mm

Flange Socket CI DN 400 mm 1.0000 bh 0.00
Pekerja 0.5140 org 65,454.00
Jumlah
L.092 Pemasangan Bend All Socket PVC SCJ / RRJ DN 40 mm

Bend All Socket PVC SCJ / RRJ DN 40 mm 1.0000 bh 0.00
Thrust Block 0.0057 m3 632,758.41
Pekerja 0.0400 org 65,454.00
Jumlah

Bend All Socket PVC SCJ / RRJ DN 50 mm 1.0000 bh 236,500.00
Thrust Block 0.0057 m3 632,758.41
Pekerja 0.0500 org 65,454.00
Jumlah
Thrust Block 0.0061 m3 632,758.41
Pekerja 0.0760 org 65,454.00
Jumlah

Thrust Block 0.0102 m3 632,758.41
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah

Thrust Block 0.0175 m3 632,758.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Bend All Socket PVC SCJ / RRJ DN 200 mm 1.0000 bh 1,058,000.00
Thrust Block 0.0300 m3 632,758.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 632,758.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah
Thrust Block 0.0600 m3 632,758.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah
L.099a Pemasangan Bend All Socket PVC SCJ / RRJ DN 400 mm
Thrust Block 0.0650 m3 632,758.41
Pekerja 0.6200 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah
L.100 Pemasangan Bend All Flange CI DN 50 mm

Bend All Flange CI DN 50 mm 1.0000 bh 167,200.00
Packing Karet 0.3300 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Thrust Block 0.0057 m3 632,758.41
Pekerja 0.0500 org 65,454.00
Jumlah

Packing Karet 0.4000 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Thrust Block 0.0061 m3 632,758.41
Pekerja 0.0760 org 65,454.00
Jumlah

Packing Karet 0.4400 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Thrust Block 0.0102 m3 632,758.41
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
Packing Karet 0.4620 m2 120,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0175 m3 632,758.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Packing Karet 0.6800 m2 120,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0300 m3 632,758.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Bend All Flange CI DN 250 mm 1.0000 bh 1,008,700.00
Packing Karet 0.7100 m2 120,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0441 m3 632,758.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Packing Karet 0.8900 m2 120,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0600 m3 632,758.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah
L.106a Pemasangan Bend All Flange CI DN 400 mm

Packing Karet 1.0000 m2 120,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0650 m3 632,758.41
Pekerja 0.6200 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah
L.107 Pengelasan Flange DN 40 mm

Kawat 8.0000 btg 750.00
Olie 0.0125 lt 30,000.00
Solar 2.0000 lt 5,150.00
Mesin Las 0.0760 250,000.00
Tukang las 0.1530 org 76,363.00
Pekerja las 0.0760 org 65,454.00
Jumlah

Kawat 10.0000 btg 750.00
Olie 0.0180 lt 30,000.00
Solar 3.0000 lt 5,150.00
Mesin Las 0.1150 250,000.00
Tukang las 0.2300 org 76,363.00
Jumlah

Kawat 14.0000 btg 750.00
Olie 0.0250 lt 30,000.00
Solar 4.0000 lt 5,150.00
Mesin Las 0.1530 250,000.00
Tukang las 0.3060 org 76,363.00
Jumlah

Kawat 16.0000 btg 750.00
Olie 0.0330 lt 30,000.00
Solar 5.3300 lt 5,150.00
Mesin Las 0.2050 250,000.00
Tukang las 0.4100 org 76,363.00
Jumlah

Kawat 20.0000 btg 750.00
Olie 0.0370 lt 30,000.00
Solar 6.0000 lt 5,150.00
Mesin Las 0.2310 250,000.00
Tukang las 0.4620 org 76,363.00
Jumlah

Kawat 24.0000 btg 750.00
Olie 0.0500 lt 30,000.00
Solar 8.0000 lt 5,150.00
Mesin Las 0.3070 250,000.00
Tukang las 0.6140 org 76,363.00
Jumlah

Kawat 28.0000 btg 750.00
Olie 0.0620 lt 30,000.00
Solar 10.0000 lt 5,150.00
Mesin Las 0.3840 250,000.00
Tukang las 0.7680 org 76,363.00
Jumlah

Kawat 32.0000 btg 750.00
Olie 0.0750 lt 30,000.00
Solar 12.0000 lt 5,150.00
Mesin Las 0.4610 250,000.00
Tukang las 0.9220 org 76,363.00
Jumlah
L.114a Pengelasan Flange DN 400 mm

Kawat 40.0000 btg 750.00
Olie 0.1000 lt 30,000.00
Solar 14.0000 lt 5,150.00
Mesin Las 0.5100 250,000.00
Tukang las 1.1000 org 76,363.00
Jumlah
L.115 Pemasangan Air Valve DN 25 mm

Air Valve DN 25 mm 1.0000 bh 242,000.00
Double Niplle GIP DN 25 mm 1.0000 bh 6,750.00
Seal Tape 2.0000 bh 2,750.00
Tukang pipa 0.0760 org 76,363.00
Pekerja 0.1530 org 65,454.00
Jumlah

Air Valve DN 40 mm 1.0000 bh 0.00
Seal Tape 2.0000 bh 2,750.00
Pekerja 0.2300 org 65,454.00
Jumlah

Air Valve DN 50 mm 1.0000 bh 1,720,000.00
Baut M - 16 4.0000 bh 3,000.00
Packing Karet 0.1635 bh 120,000.00
Pekerja 0.3060 org 65,454.00
Jumlah

Baut M - 16 4.0000 bh 3,000.00
Pekerja 0.4610 org 65,454.00
Jumlah
L.119 Pemasangan Reducer All Flange CI DN 100 x 80 mm

Reducer All Flange CI DN 100 x 80 mm 1.0000 bh 158,400.00
Packing Karet 0.2100 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Pekerja 0.3080 org 65,454.00
Jumlah

Packing Karet 0.3020 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Pekerja 0.3080 org 65,454.00
Jumlah

Packing Karet 0.2150 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 8.0000 bh 5,000.00
Pekerja 0.4610 org 65,454.00
Jumlah

Packing Karet 0.2150 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 8.0000 5,000.00
Pekerja 0.4610 org 65,454.00
Jumlah

Packing Karet 0.1480 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 8.0000 5,000.00
Pekerja 0.4610 org 65,454.00
Jumlah

Packing Karet 0.2850 m2 120,000.00
Baut M - 20 16.0000 bh 5,000.00
Pekerja 0.6160 org 65,454.00
Jumlah

Packing Karet 0.2800 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 8.0000 bh 5,000.00
Pekerja 0.6160 org 65,454.00
Jumlah

Reducer All Flange CI DN 200 x 80 mm 1.0000 bh 0.00
Packing Karet 0.2700 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 8.0000 bh 5,000.00
Pekerja 0.6160 org 65,454.00
Jumlah

Packing Karet 0.2520 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 8.0000 bh 5,000.00
Pekerja 0.6160 org 65,454.00
Jumlah

Packing Karet 0.3670 m2 120,000.00
Baut M - 20 20.0000 bh 5,000.00
Pekerja 1.1780 org 65,454.00
Jumlah

Packing Karet 0.3130 m2 120,000.00
Baut M - 20 20.0000 bh 5,000.00
Pekerja 1.1780 org 65,454.00
Jumlah
Packing Karet 0.3070 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 12.0000 bh 5,000.00
Pekerja 1.1780 org 65,454.00
Jumlah

Packing Karet 0.2970 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 12.0000 bh 5,000.00
Pekerja 1.1780 org 65,454.00
Jumlah

Packing Karet 0.2800 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 12.0000 bh 5,000.00
Pekerja 1.1780 org 65,454.00
Jumlah

Packing Karet 0.4200 m2 120,000.00
Baut M - 20 24.0000 bh 5,000.00
Pekerja 1.7920 org 65,454.00
Jumlah

Packing Karet 0.3920 m2 120,000.00
Baut M - 20 20.0000 bh 5,000.00
Pekerja 1.7920 org 65,454.00
Jumlah

Packing Karet 0.3380 m2 120,000.00
Baut M - 20 20.0000 bh 5,000.00
Pekerja 1.7920 org 65,454.00
Jumlah

Packing Karet 0.3320 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 12.0000 bh 5,000.00
Pekerja 1.7920 org 65,454.00
Jumlah
Packing Karet 0.3050 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 12.0000 bh 5,000.00
Pekerja 1.7920 org 65,454.00
Jumlah

Packing Karet 0.2320 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 12.0000 bh 5,000.00
Pekerja 1.7920 org 65,454.00
Jumlah
L.139 Pemasangan Giboult Joint CI DN 50 mm

Giboult Joint CI DN 50 mm 1.0000 bh 100,000.00
Pekerja 0.0760 org 65,454.00
Jumlah
L.139a Pemasangan Giboult Joint CI DN 40 mm

Pekerja 0.0700 org 65,454.00
Jumlah
L.139b Pemasangan Giboult Joint CI DN 25 mm

Pekerja 0.0500 org 65,454.00
Jumlah

Pekerja 0.1020 org 65,454.00
Jumlah

Pekerja 0.1530 org 65,454.00
Jumlah

Pekerja 0.2040 org 65,454.00
Jumlah

Pekerja 0.2560 org 65,454.00
Jumlah

Pekerja 0.3060 org 65,454.00
Jumlah

Pekerja 0.4100 org 65,454.00
Jumlah

Giboult Joint CI DN 400 mm 1.0000 bh 1,199,000.00
Pekerja 0.5000 org 65,454.00
Jumlah
L.146 Pemasangan Reducer PVC DN 40 x 25 mm

Reducer PVC DN 40 x 25 mm 1.0000 bh 14,100.00
Lem Pipa 0.0140 klg 40,000.00
Jumlah

1.0000 bh 24,794.00
Lem Pipa 0.0210 klg 40,000.00
Jumlah
Lem Pipa 0.0230 klg 40,000.00
Jumlah

Lem Pipa 0.0250 klg 40,000.00
Jumlah

Lem Pipa 0.0270 klg 40,000.00
Jumlah

Lem Pipa 0.0340 klg 40,000.00
Jumlah

Reducer PVC DN 100 x 40 mm 1.0000 bh 0.00
Lem Pipa 0.0290 klg 40,000.00
Jumlah

Lem Pipa 0.0460 klg 40,000.00
Jumlah

Lem Pipa 0.0500 klg 40,000.00
Jumlah

Lem Pipa 0.0450 klg 40,000.00
Pekerja 0.0380 org 65,454.00
Jumlah

Lem Pipa 0.0490 klg 40,000.00
Pekerja 0.0380 org 65,454.00
Jumlah

Lem Pipa 0.0510 klg 40,000.00
Pekerja 0.0380 org 65,454.00
Jumlah

Lem Pipa 0.0570 klg 40,000.00
Pekerja 0.1530 org 65,454.00
Jumlah

Lem Pipa 0.0590 klg 40,000.00
Pekerja 0.1530 org 65,454.00
Jumlah
Lem Pipa 0.0680 klg 40,000.00
Pekerja 0.1530 org 65,454.00
Jumlah
M. HARGA TAKSIR TAPPING PIPA DAN INTERKONEKS
0 1 2 3.0000 4 5
M.001 Tapping pipa DN 20 mm
Galian 0.0190 m3 51,272.30
Urugan tanah 0.0050 m3 17,087.86
Urugan pasir 0.0140 m3 140,508.92
Alat bantu ls ls
Jumlah

Galian 0.0360 m3 51,272.30
Urugan tanah 0.0160 m3 17,087.86
Urugan pasir 0.0200 m3 140,508.92
Alat bantu ls ls
Jumlah

Galian 0.0750 m3 51,272.30
Urugan tanah 0.0160 m3 17,087.86
Urugan pasir 0.0440 m3 140,508.92
Alat bantu ls ls
Jumlah

Galian 0.1700 m3 51,272.30
Urugan tanah 0.0780 m3 17,087.86
Urugan pasir 0.0840 m3 140,508.92
Alat bantu ls ls
Jumlah

Galian 0.2600 m3 51,272.30
Urugan tanah 0.1300 m3 17,087.86
Urugan pasir 0.1100 m3
Alat bantu ls ls
Jumlah

Galian 0.4000 m3 51,272.30
Urugan tanah 0.2400 m3 17,087.86
Urugan pasir 0.1520 m3 0.00
Alat bantu ls ls
Jumlah

Galian 0.6500 m3 51,272.30
Urugan tanah 0.4000 m3 17,087.86
Alat bantu ls ls
Jumlah

Galian 0.7900 m3 51,272.30
Urugan tanah 0.4300 m3 17,087.86
Alat bantu ls ls
Jumlah

Galian 1.2700 m3 51,272.30
Urugan tanah 0.6800 m3 17,087.86
Alat bantu ls ls
Jumlah

Galian 1.6900 m3 51,272.30
Urugan tanah 0.8400 m3 17,087.86
Alat bantu ls ls
Jumlah

Galian 2.1100 m3 51,272.30
Urugan tanah 1.0000 m3 17,087.86
Alat bantu ls ls
Jumlah
N. PEKERJAAN PEMASANGAN PIPA ( TANPA PASIR URU
0 1 2 3.0000 4 5
N.001 PEMASANGAN PIPA PVC Ø 20 / M'
PIPA PVC Ø 20 1.0000 bh 5,500.00
Galian tanah 0.1000 m3 51,272.30
Pemadatan 0.1000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0150 org 65,454.00
Mandor 0.0010 org 87,272.00
Alat Bantu ls ls
Jumlah
N.002 PEMASANGAN PIPA PVCØ 25 / M'

PIPA PVC Ø 25 1.0000 bh 9,400.00
Galian tanah 0.1200 m3 51,272.30
Pemadatan 0.0800 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0250 org 65,454.00
Mandor 0.0010 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 40 1.0000 bh 21,200.00
Galian tanah 0.1875 m3 51,272.30
Pemadatan 0.1250 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0350 org 65,454.00
Mandor 0.0020 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 50 1.0000 bh 28,000.00
Galian tanah 0.2000 m3 51,272.30
Pemadatan 0.1375 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0400 org 65,454.00
Mandor 0.0030 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 75 1.0000 bh 57,100.00
Galian tanah 0.2700 m3 51,272.30
Pemadatan 0.1800 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0600 org 65,454.00
Mandor 0.0040 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 100 1.0000 bh 84,400.00
Galian tanah 0.3000 m3 51,272.30
Pemadatan 0.2100 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0700 org 65,454.00
Mandor 0.0050 org 87,272.00
Alat Bantu ls ls
Jumlah
PIPA PVC Ø 150 1.0000 bh 180,000.00
Galian tanah 0.3675 m3 62,835.84
Pemadatan 0.2450 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0800 org 65,454.00
Mandor 0.0060 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 200 1.0000 bh 277,700.00
Galian tanah 0.4600 m3 62,835.84
Pemadatan 0.3000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa -
Pekerja 0.0900 org 65,454.00
Mandor 0.0065 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 250 1.0000 bh 433,500.00
Galian tanah 0.5400 m3 62,835.84
Pemadatan 0.3375 m3 37,090.60
Finishing ls ls
Pemasangan Pipa -
Pekerja 0.1000 org 65,454.00
Mandor 0.0070 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 300 1.0000 bh 692,300.00
Galian tanah 0.6500 m3 62,835.84
Pemadatan 0.4000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa -
Pekerja 0.1200 org 65,454.00
Mandor 0.0072 org 87,272.00
Alat Bantu ls ls
Jumlah
N.010a PEMASANGAN PIPA PVC Ø 400 / M'

PIPA PVC Ø 400 1.0000 bh 1,113,100.00
Galian tanah 0.8400 m3 62,835.84
Pemadatan 0.4800 m3 37,090.60
Finishing ls ls
Pemasangan Pipa -
Pekerja 0.1200 org 65,454.00
Mandor 0.0072 org 87,272.00
Alat Bantu ls ls
Jumlah
AIR MINUM
KERJAAN SNI 2018
& GALIAN TANAH
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 8=(6+7)
66,000.00 66,000.00
300.00 300.00
38,500.00 38,500.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
104,800.00 15,490.78 120,290.78
27,500.00 27,500.00
300.00 300.00
11,600.51 11,600.51
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
39,400.51 15,490.78 54,891.29
65,454.00 65,454.00
0.00 0.00
0.00 0.00
4,363.60 4,363.60
0.00 69,817.60 69,817.60
28,750.00 28,750.00
2,437.50 2,437.50
1,120.00 1,120.00
1,665.00 1,665.00
396,000.00 396,000.00
900.00 900.00
4,400.00 4,400.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44
435,272.50 44,945.08 480,217.58
28,750.00 28,750.00
2,437.50 2,437.50
90,000.00 90,000.00
1,120.00 1,120.00
1,665.00 1,665.00
396,000.00 396,000.00
900.00 900.00
13,365.00 13,365.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44
534,237.50 44,945.08 579,182.58
39,100.00 39,100.00
1,155,000.00 1,155,000.00
4,500.00 4,500.00
10,237.50 10,237.50
6,720.00 6,720.00
9,250.00 9,250.00
112,500.00 112,500.00
65,454.00 65,454.00
152,726.00 152,726.00
17,454.40 17,454.40
4,363.60 4,363.60
1,337,307.50 239,998.00 1,577,305.50
ANTAI PLESTERAN
28,750.00 28,750.00
990,000.00 990,000.00
12,750.00 12,750.00
21,296.00 21,296.00
34,125.00 34,125.00
29,250.00 29,250.00
22,400.00 22,400.00
27,750.00 27,750.00
26,400.00 26,400.00
5,000.00 5,000.00
271,040.00 271,040.00
6,000.00 6,000.00
12,078.90 12,078.90
4,560.00 4,560.00
130,908.00 130,908.00
152,726.00 152,726.00
76,363.00 76,363.00
26,181.60 26,181.60
4,363.60 4,363.60
1,491,399.90 390,542.20 1,881,942.10
69,000.00 69,000.00
1,518,000.00 1,518,000.00
10,500.00 10,500.00
112,500.00 112,500.00
65,454.00 65,454.00
38,181.50 38,181.50
13,090.80 13,090.80
4,363.60 4,363.60
1,710,000.00 121,089.90 1,831,089.90
28,750.00 28,750.00
1,023,000.00 1,023,000.00
4,500.00 4,500.00
17,550.00 17,550.00
6,720.00 6,720.00
9,250.00 9,250.00
112,500.00 112,500.00
102,600.00 102,600.00
65,454.00 65,454.00
152,726.00 152,726.00
17,454.40 17,454.40
4,363.60 4,363.60
1,304,870.00 239,998.00 1,544,868.00
198,000.00 198,000.00
1,200.00 1,200.00
77,000.00 77,000.00
0.00 0.00
22,908.90 22,908.90
0.00 0.00
130.91 130.91
276,200.00 23,039.81 299,239.81
23,000.00 23,000.00
4,180.00 4,180.00
16,363.50 16,363.50
1,298.17 1,298.17
174.54 174.54
1,134.54 1,134.54
27,180.00 18,970.75 46,150.75
49,090.50 49,090.50
2,181.80 2,181.80
0.00 51,272.30 51,272.30
58,908.60 58,908.60
3,927.24 3,927.24
0.00 62,835.84 62,835.84
68,726.70 68,726.70
5,847.22 5,847.22
0.00 74,573.92 74,573.92
65,454.00 65,454.00
2,792.70 2,792.70
0.00 68,246.70 68,246.70
98,181.00 98,181.00
5,236.32 5,236.32
0.00 103,417.32 103,417.32
78,544.80 78,544.80
3,927.24 3,927.24
0.00 82,472.04 82,472.04
3,272.70 3,272.70
436.36 436.36
0.00 3,709.06 3,709.06
21,599.82 21,599.82
872.72 872.72
0.00 22,472.54 22,472.54
33,774.26 33,774.26
4,363.60 4,363.60
0.00 38,137.86 38,137.86
16,363.50 16,363.50
724.36 724.36
0.00 17,087.86 17,087.86
96,000.00 96,000.00
19,636.20 19,636.20
872.72 872.72
96,000.00 20,508.92 116,508.92
32,727.00 32,727.00
4,363.60 4,363.60
0.00 37,090.60 37,090.60
120,000.00 120,000.00
19,636.20 19,636.20 29,454.30
872.72 872.72 1,309.08
120,000.00 20,508.92 140,508.92 ###
150,000.00 150,000.00
21,818.00 21,818.00
2,181.80 2,181.80
150,000.00 23,999.80 173,999.80
96,000.00 96,000.00
9,818.10 9,818.10
1,309.08 1,309.08
96,000.00 11,127.18 107,127.18
OR BETON
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
212,550.00 212,550.00
116,480.00 116,480.00
167,475.00 167,475.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
496,505.00 136,253.41 632,758.41
226,200.00 226,200.00
116,480.00 116,480.00
150,150.00 150,150.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
492,830.00 136,253.41 629,083.41
224,250.00 224,250.00
100,800.00 100,800.00
173,250.00 173,250.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
498,300.00 136,253.41 634,553.41
343,200.00 343,200.00
125,440.00 125,440.00
134,750.00 134,750.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
603,390.00 136,253.41 739,643.41
348,075.00 348,075.00
94,080.00 94,080.00
103,950.00 103,950.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
546,105.00 136,253.41 682,358.41
376,350.00 376,350.00
105,280.00 105,280.00
150,150.00 150,150.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
631,780.00 136,253.41 768,033.41
599,625.00 599,625.00
116,480.00 116,480.00
100,100.00 100,100.00
130,908.00 130,908.00
26,727.05 26,727.05
3,054.52 3,054.52
87,272.00 87,272.00
816,205.00 247,961.57 1,064,166.57
331,500.00 331,500.00 340

159,775.00 159,775.00 5
120,960.00 120,960.00
98,181.00 98,181.00
38,181.50 38,181.50
4,363.60 4,363.60
872.72 872.72
612,235.00 141,598.82 753,833.82
378,300.00 378,300.00
145,600.00 145,600.00
125,125.00 125,125.00
392,724.00 392,724.00
76,363.00 76,363.00
8,727.20 8,727.20
26,181.60 26,181.60
649,025.00 503,995.80 1,153,020.80
390,000.00 390,000.00
89,600.00 89,600.00
157,850.00 157,850.00
392,724.00 392,724.00
76,363.00 76,363.00
8,727.20 8,727.20
26,181.60 26,181.60
637,450.00 503,995.80 1,141,445.80
423,930.00 423,930.00
155,925.00 155,925.00
109,760.00 109,760.00
392,724.00 392,724.00
76,363.00 76,363.00
8,727.20 8,727.20
26,181.60 26,181.60
689,615.00 503,995.80 1,193,610.80
12,600.00 12,600.00
285.00 285.00
458.18 458.18
534.54 534.54
61.09 61.09
34.91 34.91
12,885.00 1,088.72 13,973.72
12,600.00 12,600.00
285.00 285.00
458.18 458.18
534.54 534.54
61.09 61.09
34.91 34.91
12,885.00 1,088.72 13,973.72
12,600.00 12,600.00
285.00 285.00
2,618.16 2,618.16
1,145.45 1,145.45
1,309.08 1,309.08
654.54 654.54
12,885.00 5,727.22 18,612.23
12,600.00 12,600.00
285.00 285.00
3,272.70 3,272.70
1,145.45 1,145.45
1,309.08 1,309.08
654.54 654.54
12,885.00 6,381.77 19,266.77
0
93,500.00 93,500.00
69,603.07 69,603.07
6,000.00 6,000.00 0
19,636.20 19,636.20
11,454.45 11,454.45
13,090.80 13,090.80
4,363.60 4,363.60
169,103.07 48,545.05 217,648.12
42,275.77 48,545.05 90,820.82 ###
116,005.12 116,005.12
4,500.00 4,500.00
220.00 220.00
34,036.08 34,036.08
19,854.38 19,854.38
2,269.07 2,269.07
2,181.80 2,181.80
120,725.12 58,341.33 179,066.45
130,505.76 130,505.76
4,500.00 4,500.00
220.00 220.00
34,036.08 34,036.08
19,854.38 19,854.38
2,269.07 2,269.07
2,269.07 2,269.07
135,225.76 58,428.60 193,654.36
116,005.12 116,005.12
6,000.00 6,000.00 0
82,500.00 82,500.00
440.00 440.00
45,500.00 45,500.00
46,000.00 46,000.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
296,445.12 74,159.38 370,604.50 0
116,005.12 116,005.12 312

6,000.00 6,000.00
99,000.00 99,000.00
440.00 440.00
45,500.00 45,500.00
46,000.00 46,000.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
312,945.12 74,159.38 387,104.50
disi bhn 50 % )
116,005.12 116,005.12
6,000.00 6,000.00
82,500.00 82,500.00
440.00 440.00
45,500.00 45,500.00
138,000.00 138,000.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
388,445.12 74,159.38 462,604.50 ###
87,003.84 87,003.84
6,000.00 6,000.00
110,000.00 110,000.00
440.00 440.00
45,500.00 45,500.00
69,000.00 69,000.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
317,943.84 74,159.38 392,103.22 ###
87,003.84 87,003.84
6,000.00 6,000.00
82,500.00 82,500.00
330.00 330.00
45,500.00 45,500.00
46,000.00 46,000.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
267,333.84 74,159.38 341,493.22
0.62
580,025.60 580,025.60 4.93 0.16
22,500.00 22,500.00 6.25
880.00 880.00 30.83
1,575,000.00 1,575,000.00
35,625.00 35,625.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
2,812,440.60 579,987.89 3,392,428.49
580,025.60 580,025.60
22,500.00 22,500.00
880.00 880.00
1,890,000.00 1,890,000.00
42,750.00 42,750.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
80,181.15 80,181.15
22,865.26 22,865.26
23,127.08 23,127.08
3,134,565.60 593,351.42 3,727,917.02
783,034.56 783,034.56
30,000.00 30,000.00
1,320.00 1,320.00
1,575,000.00 1,575,000.00
35,625.00 35,625.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
346,906.20 346,906.20
20,999.83 20,999.83
119,126.28 119,126.28
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
3,023,389.56 599,842.27 3,623,231.83
783,034.56 783,034.56
30,000.00 30,000.00
1,320.00 1,320.00
1,890,000.00 1,890,000.00
42,750.00 42,750.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
346,906.20 346,906.20
20,999.83 20,999.83
119,126.28 119,126.28
80,181.15 80,181.15
22,865.26 22,865.26
23,127.08 23,127.08
3,345,514.56 613,205.80 3,958,720.36
783,034.56 783,034.56
30,000.00 30,000.00
1,320.00 1,320.00
2,268,000.00 2,268,000.00
51,300.00 51,300.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
369,815.10 369,815.10
20,999.83 20,999.83
119,126.28 119,126.28
96,217.38 96,217.38
28,188.86 28,188.86
24,697.98 24,697.98
3,732,064.56 659,045.42 4,391,109.98
783,034.56 783,034.56
30,000.00 30,000.00
1,320.00 1,320.00
2,520,000.00 2,520,000.00
57,000.00 57,000.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
369,815.10 369,815.10
20,999.83 20,999.83
119,126.28 119,126.28
106,908.20 106,908.20
28,188.86 28,188.86
24,697.98 24,697.98
3,989,764.56 669,736.24 4,659,500.80
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
1,575,000.00 1,575,000.00
35,625.00 35,625.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
4,948,595.96 579,987.89 5,528,583.85
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
1,890,000.00 1,890,000.00
42,750.00 42,750.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
80,181.15 80,181.15
22,865.26 22,865.26
23,127.08 23,127.08
5,270,720.96 593,351.42 5,864,072.38
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
2,268,000.00 2,268,000.00
51,300.00 51,300.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
415,632.90 415,632.90
20,999.83 20,999.83
125,998.95 125,998.95
96,217.38 96,217.38
29,061.58 29,061.58
27,752.50 27,752.50
5,657,270.96 715,663.13 6,372,934.09
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
2,520,000.00 2,520,000.00
57,000.00 57,000.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
415,632.90 415,632.90
20,999.83 20,999.83
125,998.95 125,998.95
106,908.20 106,908.20
29,061.58 29,061.58
27,752.50 27,752.50
5,914,970.96 726,353.95 6,641,324.91
1,160,051.20 1,160,051.20
60,000.00 60,000.00
4,400.00 4,400.00
3,150,000.00 3,150,000.00
71,250.00 71,250.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
461,450.70 461,450.70
20,999.83 20,999.83
125,998.95 125,998.95
133,635.25 133,635.25
35,170.62 35,170.62
30,807.02 30,807.02
6,804,111.20 808,062.36 7,612,173.56
1,160,051.20 1,160,051.20
60,000.00 60,000.00
4,400.00 4,400.00
3,780,000.00 3,780,000.00
85,500.00 85,500.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
461,450.70 461,450.70
20,999.83 20,999.83
125,998.95 125,998.95
160,362.30 160,362.30
35,170.62 35,170.62
30,807.02 30,807.02
7,448,361.20 834,789.41 8,283,150.61
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
1,575,000.00 1,575,000.00
35,625.00 35,625.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
770,000.00 770,000.00
364,000.00 364,000.00
368,000.00 368,000.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
4,690,595.96 579,987.89 5,270,583.85
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
1,890,000.00 1,890,000.00
42,750.00 42,750.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
80,181.15 80,181.15
22,865.26 22,865.26
23,127.08 23,127.08
5,270,720.96 593,351.42 5,864,072.38
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
2,268,000.00 2,268,000.00
51,300.00 51,300.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
415,632.90 415,632.90
20,999.83 20,999.83
125,998.95 125,998.95
96,217.38 96,217.38
29,061.58 29,061.58
27,752.50 27,752.50
5,657,270.96 715,663.13 6,372,934.09
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
2,520,000.00 2,520,000.00
57,000.00 57,000.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
415,632.90 415,632.90
20,999.83 20,999.83
125,998.95 125,998.95
106,908.20 106,908.20
29,061.58 29,061.58
27,752.50 27,752.50
5,914,970.96 726,353.95 6,641,324.91
1,160,051.20 1,160,051.20
60,000.00 60,000.00
4,400.00 4,400.00
3,150,000.00 3,150,000.00
71,250.00 71,250.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
461,450.70 461,450.70
20,999.83 20,999.83
125,998.95 125,998.95
133,635.25 133,635.25
35,170.62 35,170.62
30,807.02 30,807.02
6,804,111.20 808,062.36 7,612,173.56
696,030.72 696,030.72
48,000.00 48,000.00
3,520.00 3,520.00
1,575,000.00 1,575,000.00
35,625.00 35,625.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
880,000.00 880,000.00
364,000.00 364,000.00
552,000.00 552,000.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
4,752,585.72 579,987.89 5,332,573.61
725,032.00 725,032.00
45,000.00 45,000.00
2,640.00 2,640.00
2,520,000.00 2,520,000.00
57,000.00 57,000.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
577,500.00 577,500.00
325,000.00 325,000.00
322,000.00 322,000.00
78 369,815.10 369,893.10
20,999.83 20,999.83
119,126.28 119,126.28
106,908.20 106,908.20
28,188.86 28,188.86
24,697.98 24,697.98
5,172,660.00 669,736.24 5,842,396.24
TING ) SNI LAMA

725,032.00 725,032.00
45,000.00 45,000.00
2,640.00 2,640.00
2,520,000.00 2,520,000.00
57,000.00 57,000.00
314,925.00 314,925.00
116,480.00 116,480.00
144,300.00 144,300.00
577,500.00 577,500.00
325,000.00 325,000.00
322,000.00 322,000.00
366,542.40 366,542.40
26,727.05 26,727.05
175,634.90 175,634.90
106,908.20 106,908.20
35,345.16 35,345.16
17,628.94 17,628.94
5,149,877.00 728,786.65 5,878,663.65
TING ) SNI LAMA

725,032.00 725,032.00
45,000.00 45,000.00
2,640.00 2,640.00
2,835,000.00 2,835,000.00
64,125.00 64,125.00
314,925.00 314,925.00
116,480.00 116,480.00
144,300.00 144,300.00
577,500.00 577,500.00
325,000.00 325,000.00
322,000.00 322,000.00
366,542.40 366,542.40
26,727.05 26,727.05
175,634.90 175,634.90
120,271.72 120,271.72
35,345.16 35,345.16
17,628.94 17,628.94
5,472,002.00 742,150.18 6,214,152.18
EKISTING ) 0
966,612.66 966,612.66 8 41.66
49,999.50 49,999.50
3,666.67 3,666.67
1,575,000.00 1,575,000.00
35,625.00 35,625.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
687,500.00 687,500.00 8.93
379,166.67 379,166.67
1,150,000.00 1,150,000.00
491,363.18 491,363.18 8
26,727.05 26,727.05 0
209,998.25 209,998.25 3
66,817.63 66,817.63
27,115.41 27,115.41 0
13,557.71 13,557.71 1
5,445,980.50 835,579.22 6,281,559.71
5,800.26 5,800.26
150.00 150.00
36,000.00 36,000.00
8,550.00 8,550.00
3,900.00 3,900.00
1,344.00 1,344.00
1,665.00 1,665.00
11,781.72 11,781.72
1,527.26 1,527.26
1,527.26 1,527.26
1,527.26 1,527.26
523.63 523.63
785.45 785.45
57,409.26 17,672.58 75,081.84
16,500.00 16,500.00
300.00 300.00
43,200.00 43,200.00
950.00 950.00
5,362.50 5,362.50
2,016.00 2,016.00
2,775.00 2,775.00
19,439.84 19,439.84
2,519.98 2,519.98
2,519.98 2,519.98
2,519.98 2,519.98
872.72 872.72
1,309.08 1,309.08
71,103.50 29,181.57 100,285.08
DINDING & LANTAI
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
210,000.00 210,000.00
43,200.00 43,200.00
51,054.12 51,054.12
29,781.57 29,781.57
3,403.61 3,403.61
3,403.61 3,403.61
253,200.00 87,642.91 340,842.91
210,000.00 210,000.00
585,000.00 585,000.00
130,908.00 130,908.00
30,545.20 30,545.20
8,727.20 8,727.20
795,000.00 170,180.40 965,180.40
210,000.00 210,000.00
114,075.00 114,075.00
109,395.00 109,395.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
433,470.00 168,544.05 602,014.05 228,911 OKE
210,000.00 210,000.00
132,600.00 132,600.00
106,080.00 106,080.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
448,680.00 168,544.05 617,224.05
210,000.00 210,000.00
158,925.00 158,925.00
101,400.00 101,400.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
470,325.00 168,544.05 638,869.05
210,000.00 210,000.00
196,950.00 196,950.00
94,575.00 94,575.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
501,525.00 168,544.05 670,069.05
210,000.00 210,000.00
260,325.00 260,325.00
82,485.00 82,485.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
552,810.00 168,544.05 721,354.05
210,000.00 210,000.00
382,200.00 382,200.00
61,230.00 61,230.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
653,430.00 168,544.05 821,974.05
210,000.00 210,000.00
59,475.00 59,475.00
45,583.23 45,583.23
95,940.00 95,940.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
410,998.23 168,544.05 579,542.28
78,750.00 78,750.00
189,150.00 189,150.00
96,748.08 96,748.08
91,260.00 91,260.00
157,089.60 157,089.60
61,090.40 61,090.40
6,981.76 6,981.76
10,385.37 10,385.37
455,908.08 235,547.13 691,455.21
144,000.00 144,000.00
59,475.00 59,475.00
45,583.23 45,583.23
95,940.00 95,940.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
344,998.23 168,544.05 513,542.28
0.00 0.00
10,140.00 10,140.00
8,775.00 8,775.00
17,672.58 17,672.58
10,309.01 10,309.01
1,221.81 1,221.81
1,221.81 1,221.81
0.00 0.00 0.00
0.00 0.00
3,991.65 3,991.65
3,100.90 3,100.90
6,435.00 6,435.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
3,991.65 3,991.65
3,100.90 3,100.90
6,435.00 6,435.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
3,991.65 3,991.65
3,100.90 3,100.90
6,435.00 6,435.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
3,991.65 3,991.65
3,100.90 3,100.90
6,435.00 6,435.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
3,991.65 3,991.65
3,100.90 3,100.90
6,435.00 6,435.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
0.00 0.00 0.00
105,000.00 105,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
137,827.50 80,181.15 218,008.65
125,000.00 125,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
157,827.50 80,181.15 238,008.65
120,000.00 120,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
152,827.50 80,181.15 233,008.65
140,000.00 140,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
172,827.50 80,181.15 253,008.65
130,000.00 130,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
162,827.50 80,181.15 243,008.65
65,000.00 65,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
7,636.30 7,636.30
3,927.24 3,927.24
2,618.16 2,618.16
97,827.50 53,454.10 151,281.60
60,000.00 60,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
7,636.30 7,636.30
3,927.24 3,927.24
2,618.16 2,618.16
92,827.50 53,454.10 146,281.60
C. 026a
198,000.00 198,000.00
7,800.00 7,800.00
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
26,727.05 26,727.05
3,054.52 3,054.52
2,618.16 2,618.16
229,560.00 71,672.13 301,232.13
54,000.00 54,000.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
61,922.50 77,999.35 139,921.85
50,000.00 50,000.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
57,922.50 77,999.35 135,921.85
0.00 0.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
0.00 0.00 0.00
46,750.00 46,750.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
54,672.50 77,999.35 132,671.85
60,500.00 60,500.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
68,422.50 77,999.35 146,421.85
54,000.00 54,000.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
61,922.50 77,999.35 139,921.85
65,000.00 65,000.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
72,922.50 77,999.35 150,921.85
60,000.00 60,000.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
67,922.50 77,999.35 145,921.85
62,000.00 62,000.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
69,922.50 77,999.35 147,921.85
63,250.00 63,250.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
71,172.50 77,999.35 149,171.85
M. 15
134,200.00 134,200.00
19,500.00 19,500.00
26,181.60 26,181.60 13,090.80
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44 4,363.60
153,700.00 44,945.08 198,645.08 17,454.40
159,700.00 159,700.00
19,500.00 19,500.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44
179,200.00 44,945.08 224,145.08
60,000.00 60,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
79,500.00 67,417.62 146,917.62
66,000.00 66,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
85,500.00 67,417.62 152,917.62
64,000.00 64,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
83,500.00 67,417.62 150,917.62
0.00 0.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
0.00 0.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
C. 044
48,000.00 48,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
67,500.00 67,417.62 134,917.62
66,000.00 66,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
85,500.00 67,417.62 152,917.62
0.00 0.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
58,000.00 58,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
77,500.00 67,417.62 144,917.62
0.00 0.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
0.00 0.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
58,000.00 58,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
77,500.00 67,417.62 144,917.62
48,000.00 48,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
67,500.00 67,417.62 134,917.62
58,000.00 58,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
77,500.00 67,417.62 144,917.62
60,000.00 60,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
79,500.00 67,417.62 146,917.62
66,000.00 66,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
85,500.00 67,417.62 152,917.62
0.00 0.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
TERAN & PENGECATAN

HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
61,600.00 61,600.00
27,105.00 27,105.00
5,460.00 5,460.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
94,165.00 29,454.30 123,619.30
61,600.00 61,600.00
18,476.25 18,476.25
7,410.00 7,410.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
87,486.25 29,454.30 116,940.55
61,600.00 61,600.00
14,010.75 14,010.75
7,800.00 7,800.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
83,410.75 29,454.30 112,865.05
61,600.00 61,600.00
11,212.50 11,212.50
8,385.00 8,385.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
81,197.50 29,454.30 110,651.80
61,600.00 61,600.00
9,438.00 9,438.00
8,775.00 8,775.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
79,813.00 29,454.30 109,267.30
61,600.00 61,600.00 600

4,387.50 4,387.50
9,750.00 9,750.00
4,651.35 4,651.35
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
80,388.85 29,454.30 109,843.15
123,200.00 123,200.00
32,126.25 32,126.25
17,745.00 17,745.00
39,272.40 39,272.40
15,272.60 15,272.60
1,745.44 1,745.44
2,618.16 2,618.16
173,071.25 58,908.60 231,979.85
123,200.00 123,200.00
25,886.25 25,886.25
18,135.00 18,135.00
39,272.40 39,272.40
15,272.60 15,272.60
1,745.44 1,745.44
2,618.16 2,618.16
167,221.25 58,908.60 226,129.85
123,200.00 123,200.00
9,828.00 9,828.00
18,037.50 18,037.50
8,527.48 8,527.48
39,272.40 39,272.40
15,272.60 15,272.60
1,745.44 1,745.44
2,618.16 2,618.16
159,592.98 58,908.60 218,501.58
225,000.00 225,000.00 ###

10,725.00 10,725.00 10,725.00
6,825.00 6,825.00 6,825.00
19,636.20 19,636.20 ###
7,636.30 7,636.30 ###
872.72 872.72
1,309.08 1,309.08
242,550.00 29,454.30 272,004.30
30,800.00 30,800.00
2,193.75 2,193.75
4,875.00 4,875.00
2,325.67 2,325.67
10,472.64 10,472.64
3,818.15 3,818.15
436.36 436.36
654.54 654.54
40,194.43 15,381.69 55,576.12
8,307.00 8,307.00 12
3,315.00 3,315.00
13,090.80 13,090.80
11,454.45 11,454.45
1,309.08 1,309.08
872.72 872.72
11,622.00 26,727.05 38,349.05
7,581.60 7,581.60
4,485.00 4,485.00
19,636.20 19,636.20
11,454.45 11,454.45
1,309.08 1,309.08
1,309.08 1,309.08
12,066.60 33,708.81 45,775.41
6,084.00 6,084.00
4,680.00 4,680.00
19,636.20 19,636.20
11,454.45 11,454.45
1,309.08 1,309.08
1,309.08 1,309.08
10,764.00 33,708.81 44,472.81
5,054.40 5,054.40
5,070.00 5,070.00
19,636.20 19,636.20
11,454.45 11,454.45
1,309.08 1,309.08
1,309.08 1,309.08
10,124.40 33,708.81 43,833.21
2,925.00 2,925.00
3,900.00 3,900.00
1,550.45 1,550.45
23,563.44 23,563.44
9,163.56 9,163.56
1,047.26 1,047.26
1,570.90 1,570.90
8,375.45 35,345.16 43,720.61
487.50 487.50
2,535.00 2,535.00
5,236.32 5,236.32
3,054.52 3,054.52
3,490.88 3,490.88
349.09 349.09
3,022.50 12,130.81 15,153.31
4,212.00 4,212.00
1,170.00 1,170.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
5,382.00 29,454.30 34,836.30
6,181.50 6,181.50
2,340.00 2,340.00
19,636.20 19,636.20
11,454.45 11,454.45
1,309.08 1,309.08
1,309.08 1,309.08
8,521.50 33,708.81 42,230.31
3,168.75 3,168.75
13,090.80 13,090.80
7,636.30 7,636.30
872.72 872.72
872.72 872.72
3,168.75 22,472.54 25,641.29
780.00 780.00 0
390.00 390.00
45,817.80 45,817.80
26,727.05 26,727.05
3,054.52 3,054.52
3,054.52 3,054.52
1,170.00 78,653.89 79,823.89
117.00 7,865.39 7,982.39
6,318.00 6,318.00 8
3,705.00 3,705.00
13,090.80 13,090.80
11,454.45 11,454.45
1,309.08 1,309.08
872.72 872.72
10,023.00 26,727.05 36,750.05
1,794.00 1,794.00
1,860.54 1,860.54
2,730.00 2,730.00
13,090.80 13,090.80
11,454.45 11,454.45
1,309.08 1,309.08
872.72 872.72
6,384.54 26,727.05 33,111.59
SNI 6.14 D. 024a

2,500.00 2,500.00
2,508.00 2,508.00
6,520.80 6,520.80
1,309.08 1,309.08
3,187.80 3,187.80
549.81 549.81
218.18 218.18
11,528.80 5,264.87 16,793.67
3,009.60 3,009.60
4,514.40 4,514.40
1,832.71 1,832.71
2,125.20 2,125.20
366.54 366.54
218.18 218.18
7,524.00 4,542.63 12,066.63
ASAR, 2x CAT PENUTUP

5,940.00 5,940.00
4,500.00 4,500.00
12,325.00 12,325.00
18,850.00 18,850.00
4,581.78 4,581.78
455.40 455.40
523.63 523.63
218.18 218.18
41,615.00 5,778.99 47,393.99
ASAR, 3x CAT PENUTUP

5,940.00 5,940.00
4,500.00 4,500.00
12,325.00 12,325.00
25,375.00 25,375.00
4,581.78 4,581.78
5,313.00 5,313.00
349.09 349.09
218.18 218.18
48,140.00 10,462.05 58,602.05
4,959.90 4,959.90
2,490.00 2,490.00
14,500.00 14,500.00
1,600.00 1,600.00
3,000.00 3,000.00
825.00 825.00
13,090.80 13,090.80
15,180.00 15,180.00
2,618.16 2,618.16
872.72 872.72
27,374.90 31,761.68 59,136.58
4,959.90 4,959.90
14,500.00 14,500.00
1,600.00 1,600.00
3,000.00 3,000.00
825.00 825.00
13,090.80 13,090.80
15,180.00 15,180.00
2,618.16 2,618.16
872.72 872.72
24,884.90 31,761.68 56,646.58
22,100.00 22,100.00
3,480.00 3,480.00
13,090.80 13,090.80
15,180.00 15,180.00
2,618.16 2,618.16
872.72 872.72
25,580.00 31,761.68 57,341.68
9,818.10 9,818.10
0.00 0.00
0.00 0.00
218.18 218.18
0.00 10,036.28 10,036.28
2,528.00 2,528.00
400.00 400.00
2,618.16 2,618.16
2,024.00 2,024.00
349.09 349.09
218.18 218.18
2,928.00 5,209.43 8,137.43
4,500.00 4,500.00
5,049.00 5,049.00
12,325.00 12,325.00
4,581.78 4,581.78
3,795.00 3,795.00
654.54 654.54
218.18 218.18
21,874.00 9,249.50 31,123.50
17,967.60 17,967.60
8,250.00 8,250.00
8,000.00 8,000.00
0.00 0.00
3,036.00 3,036.00
1,396.35 1,396.35
218.18 218.18
34,217.60 4,650.53 38,868.13
5,425.00 5,425.00
6,545.40 6,545.40
0.00 0.00
0.00 0.00
523.63 523.63
5,425.00 7,069.03 12,494.03
4,155.00 4,155.00
1,580.00 1,580.00
400.00 400.00
165.00 165.00
10,472.64 10,472.64
8,096.00 8,096.00
1,396.35 1,396.35
218.18 218.18
6,300.00 20,183.17 26,483.17
120,000.00 120,000.00
3,327.60 3,327.60
1,309.08 1,309.08
10,120.00 10,120.00
174.54 174.54
218.18 218.18
123,327.60 11,821.80 135,149.40
2,970.00 2,970.00
165.00 165.00
1,309.08 1,309.08
10,120.00 10,120.00
174.54 174.54
872.72 872.72
3,135.00 12,476.34 15,611.34
2,970.00 2,970.00
165.00 165.00
11,000.00 11,000.00
16,363.50 16,363.50
11,385.00 11,385.00
1,963.62 1,963.62
654.54 654.54
14,135.00 30,366.66 44,501.66
5,625.00 5,625.00
7,524.00 7,524.00
7,590.00 7,590.00
1,309.08 1,309.08
6,545.40 6,545.40
436.36 436.36
20,739.00 8,290.84 29,029.84
7,524.00 7,524.00
7,590.00 7,590.00
1,309.08 1,309.08
6,545.40 6,545.40
436.36 436.36
15,114.00 8,290.84 23,404.84
TPLANK
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
E. 001a
68,500.00 68,500.00
106,820.00 106,820.00
26,705.00 26,705.00
3,300.00 3,300.00
18,327.12 18,327.12
30,545.20 30,545.20
6,981.76 6,981.76
1,221.81 1,221.81
205,325.00 57,075.89 262,400.89
59,500.00 59,500.00
106,820.00 106,820.00
26,705.00 26,705.00
3,300.00 3,300.00
18,327.12 18,327.12
30,545.20 30,545.20
6,981.76 6,981.76
1,221.81 1,221.81
196,325.00 57,075.89 253,400.89
106,820.00 106,820.00
26,705.00 26,705.00
3,300.00 3,300.00
4,959.90 4,959.90 9,919.80
16,363.50 16,363.50
7,636.30 7,636.30
4,363.60 4,363.60
1,221.81 1,221.81
141,784.90 34,545.11 176,330.01
20,150.00 20,150.00
300.00 300.00
4,123.60 4,123.60
11,454.45 11,454.45
1,134.54 1,134.54
349.09 349.09
1,125.00 1,125.00
20,450.00 18,186.68 38,636.68
13,976.00 13,976.00
300.00 300.00
3,095.97 3,095.97
8,590.84 8,590.84
855.27 855.27
261.82 261.82
2,125.00 2,125.00
16,401.00 12,803.89 29,204.89
20,150.00 20,150.00
300.00 300.00
3,095.97 3,095.97
8,590.84 8,590.84
855.27 855.27
261.82 261.82
2,125.00 2,125.00
22,575.00 12,803.89 35,378.89
10,648.00 10,648.00
150.00 150.00
1,963.62 1,963.62
5,345.41 5,345.41
610.90 610.90
349.09 349.09
10,798.00 8,269.02 19,067.02
28,500.00 28,500.00
450.00 450.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
28,950.00 15,490.78 44,440.78
313,087.50 313,087.50
150.00 150.00
52,363.20 52,363.20
61,090.40 61,090.40
6,981.76 6,981.76
3,490.88 3,490.88
313,237.50 123,926.24 437,163.74
24,934.00 24,934.00
6,050.00 6,050.00
6,545.40 6,545.40
3,818.15 3,818.15
436.36 436.36
436.36 436.36
30,984.00 11,236.27 42,220.27
10,500.00 10,500.00
150.00 150.00
3,272.70 3,272.70
3,818.15 3,818.15
436.36 436.36
261.82 261.82
10,650.00 7,789.03 18,439.03
112,200.00 112,200.00
1,500.00 1,500.00
9,818.10 9,818.10
19,090.75 19,090.75
2,181.80 2,181.80
6,545.40 6,545.40
113,700.00 37,636.05 151,336.05
91,560.00 91,560.00
1,500.00 1,500.00
9,818.10 9,818.10
19,090.75 19,090.75
2,181.80 2,181.80
6,545.40 6,545.40
93,060.00 37,636.05 130,696.05
122,080.00 122,080.00
3,750.00 3,750.00
13,090.80 13,090.80
22,908.90 22,908.90
2,618.16 2,618.16
872.72 872.72
125,830.00 39,490.58 165,320.58
166,320.00 166,320.00
1,500.00 1,500.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
167,820.00 23,999.80 191,819.80
100,980.00 100,980.00
1,500.00 1,500.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
102,480.00 23,999.80 126,479.80 38,965
106,920.00 106,920.00
1,500.00 1,500.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
108,420.00 23,999.80 132,419.80 38,965
169,400.00 169,400.00
750.00 750.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
170,150.00 23,999.80 194,149.80
102,850.00 102,850.00
750.00 750.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
103,600.00 23,999.80 127,599.80
108,900.00 108,900.00
750.00 750.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
109,650.00 23,999.80 133,649.80
224,400.00 224,400.00
1,500.00 1,500.00
18,327.12 18,327.12
61,090.40 61,090.40
6,981.76 6,981.76
1,221.81 1,221.81
225,900.00 87,621.09 313,521.09
= 62,704.22
= 78,380.27
= 94,056.33
369,600.00 369,600.00
1,500.00 1,500.00
18,327.12 18,327.12
61,090.40 61,090.40
6,981.76 6,981.76
1,221.81 1,221.81
371,100.00 87,621.09 458,721.09
= 91,744.22
= 114,680.27
= 137,616.33
AUN PINTU
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
22,959,750.00 22,959,750.00
18,750.00 18,750.00
14,300.00 14,300.00
458,178.00 458,178.00
1,603,623.00 1,603,623.00
183,271.20 183,271.20
30,545.20 30,545.20
22,992,800.00 2,275,617.40 25,268,417.40
16,940,000.00 16,940,000.00
18,750.00 18,750.00
14,300.00 14,300.00
458,178.00 458,178.00
1,603,623.00 1,603,623.00
183,271.20 183,271.20
30,545.20 30,545.20
16,973,050.00 2,275,617.40 19,248,667.40
11,880,000.00 11,880,000.00
18,750.00 18,750.00
14,300.00 14,300.00
392,724.00 392,724.00
1,374,534.00 1,374,534.00
157,089.60 157,089.60
26,181.60 26,181.60
11,913,050.00 1,950,529.20 13,863,579.20
11,220,000.00 11,220,000.00
18,750.00 18,750.00
14,300.00 14,300.00
392,724.00 392,724.00
1,374,534.00 1,374,534.00
157,089.60 157,089.60
26,181.60 26,181.60
11,253,050.00 1,950,529.20 13,203,579.20
834,900.00 834,900.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
842,050.00 325,088.20 1,167,138.20
374,000.00 374,000.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
381,150.00 325,088.20 706,238.20
385,000.00 385,000.00
141,570.00 141,570.00
4,290.00 4,290.00
450.00 450.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
531,310.00 260,070.56 791,380.56
233,750.00 233,750.00
141,570.00 141,570.00
4,290.00 4,290.00
450.00 450.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
380,060.00 260,070.56 640,130.56 114,193
247,500.00 247,500.00
141,570.00 141,570.00
4,290.00 4,290.00
450.00 450.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
393,810.00 260,070.56 653,880.56 114,193
292,600.00 292,600.00
60,800.00 60,800.00
163,635.00 163,635.00
572,722.50 572,722.50
65,454.00 65,454.00
10,909.00 10,909.00
353,400.00 812,720.50 1,166,120.50 114,193
BAL 3.5 CM
177,650.00 177,650.00
60,800.00 60,800.00
163,635.00 163,635.00
572,722.50 572,722.50
65,454.00 65,454.00
10,909.00 10,909.00
238,450.00 812,720.50 1,051,170.50 114,193
183,120.00 183,120.00
7,500.00 7,500.00
97,683.30 97,683.30
18,327.12 18,327.12
61,090.40 61,090.40
6,981.76 6,981.76
1,221.81 1,221.81
288,303.30 87,621.09 375,924.39 114,193
183,120.00 183,120.00
7,500.00 7,500.00
141,570.00 141,570.00
18,327.12 18,327.12
61,090.40 61,090.40
6,981.76 6,981.76
1,221.81 1,221.81
332,190.00 87,621.09 419,811.09 114,193
233,750.00 233,750.00
29,348.55 29,348.55
71.50 71.50
3,000.00 3,000.00
19,636.20 19,636.20
114,544.50 114,544.50
17,454.40 17,454.40
1,745.44 1,745.44
266,170.05 153,380.54 419,550.59
231,000.00 231,000.00
2,860.00 2,860.00
16,000.00 16,000.00
19,636.20 19,636.20
91,635.60 91,635.60
10,472.64 10,472.64
1,745.44 1,745.44
249,860.00 123,489.88 373,349.88
140,250.00 140,250.00
2,860.00 2,860.00
16,000.00 16,000.00
19,636.20 19,636.20
91,635.60 91,635.60
10,472.64 10,472.64
1,745.44 1,745.44
159,110.00 123,489.88 282,599.88
500,940.00 500,940.00
4,290.00 4,290.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
505,230.00 260,070.56 765,300.56
369,600.00 369,600.00
4,290.00 4,290.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
373,890.00 260,070.56 633,960.56
224,400.00 224,400.00
4,290.00 4,290.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
228,690.00 260,070.56 488,760.56
1,335,840.00 1,335,840.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
1,342,990.00 325,088.20 1,668,078.20
985,600.00 985,600.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
992,750.00 325,088.20 1,317,838.20
598,400.00 598,400.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
605,550.00 325,088.20 930,638.20
394,240.00 394,240.00
68,750.00 68,750.00
7,150.00 7,150.00
450.00 450.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
470,590.00 260,070.56 730,660.56
233,750.00 233,750.00
68,750.00 68,750.00
4,290.00 4,290.00
450.00 450.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
307,240.00 260,070.56 567,310.56
561,000.00 561,000.00
2,250.00 2,250.00
43,854.18 43,854.18
152,726.00 152,726.00
17,454.40 17,454.40
29,236.12 29,236.12
563,250.00 243,270.70 806,520.70
1,252,350.00 1,252,350.00
2,250.00 2,250.00
43,854.18 43,854.18
152,726.00 152,726.00
17,454.40 17,454.40
29,236.12 29,236.12
1,254,600.00 243,270.70 1,497,870.70
261,800.00 261,800.00
2,250.00 2,250.00
9,818.10 9,818.10
34,363.35 34,363.35
3,927.24 3,927.24
698.18 698.18
264,050.00 48,806.87 312,856.87
AYU KAMPER
261,800.00 261,800.00
121,750.20 121,750.20
8,008.00 8,008.00
2,250.00 2,250.00
9,818.10 9,818.10
34,363.35 34,363.35
3,927.24 3,927.24
698.18 698.18
393,808.20 48,806.87 442,615.07
YU KAMPER
261,800.00 261,800.00
59,125.00 59,125.00
8,008.00 8,008.00
22,500.00 22,500.00
13,090.80 13,090.80
45,817.80 45,817.80
5,236.32 5,236.32
872.72 872.72
351,433.00 65,017.64 416,450.64
& BUBUNGAN ATAP
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
16,940,000.00 16,940,000.00
84,000.00 84,000.00
180,000.00 180,000.00
261,816.00 261,816.00 744
916,356.00 916,356.00
104,726.40 104,726.40
17,454.40 17,454.40
17,204,000.00 1,300,352.80 18,504,352.80 4,856,250
10,890,000.00 10,890,000.00
84,000.00 84,000.00
180,000.00 180,000.00
261,816.00 261,816.00
916,356.00 916,356.00
104,726.40 104,726.40
17,454.40 17,454.40
11,154,000.00 1,300,352.80 12,454,352.80 4,856,250
10,285,000.00 10,285,000.00
84,000.00 84,000.00
180,000.00 180,000.00
261,816.00 261,816.00
916,356.00 916,356.00
104,726.40 104,726.40
17,454.40 17,454.40
10,549,000.00 1,300,352.80 11,849,352.80 4,856,250
8,393,000.00 8,393,000.00
84,000.00 84,000.00
180,000.00 180,000.00
261,816.00 261,816.00
916,356.00 916,356.00
104,726.40 104,726.40
17,454.40 17,454.40
8,657,000.00 1,300,352.80 9,957,352.80 4,856,250
258,720.00 258,720.00
19,360.00 19,360.00
3,750.00 3,750.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
281,830.00 22,581.63 304,411.63
157,080.00 157,080.00
19,360.00 19,360.00
3,750.00 3,750.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
180,190.00 22,581.63 202,771.63
157,080.00 157,080.00
18,000.00 18,000.00
3,750.00 3,750.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
178,830.00 22,581.63 201,411.63
166,320.00 166,320.00
19,360.00 19,360.00
3,750.00 3,750.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
189,430.00 22,581.63 212,011.63 9,240
128,184.00 128,184.00
19,360.00 19,360.00
3,750.00 3,750.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
151,294.00 22,581.63 173,875.63
10,890,000.00 10,890,000.00
45,000.00 45,000.00
180,000.00 180,000.00
157,089.60 157,089.60
549,813.60 549,813.60
62,835.84 62,835.84
10,472.64 10,472.64
11,115,000.00 780,211.68 11,895,211.68
10,285,000.00 10,285,000.00
45,000.00 45,000.00
180,000.00 180,000.00
157,089.60 157,089.60
549,813.60 549,813.60
62,835.84 62,835.84
10,472.64 10,472.64
10,510,000.00 780,211.68 11,290,211.68
8,393,000.00 8,393,000.00
45,000.00 45,000.00
180,000.00 180,000.00
157,089.60 157,089.60
549,813.60 549,813.60
62,835.84 62,835.84
10,472.64 10,472.64
8,618,000.00 780,211.68 9,398,211.68
112,200.00 112,200.00
2,250.00 2,250.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
114,450.00 15,490.78 129,940.78
74,800.00 74,800.00
750.00 750.00
3,272.70 3,272.70
3,818.15 3,818.15
436.36 436.36
174.54 174.54
75,550.00 7,701.75 83,251.75
118,800.00 118,800.00
2,250.00 2,250.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
121,050.00 15,490.78 136,540.78
138,600.00 138,600.00
2,250.00 2,250.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
140,850.00 15,490.78 156,340.78
55,000.00 55,000.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
55,000.00 16,941.68 71,941.68
32,500.00 32,500.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
32,500.00 16,941.68 49,441.68
0.00 0.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
0.00 0.00 0.00
0.00 0.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
0.00 0.00 16,941.68
0.00 0.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
0.00 0.00 0.00
44,000.00 44,000.00
450.00 450.00
13,090.80 13,090.80
7,636.30 7,636.30
872.72 872.72
872.72 872.72
44,450.00 22,472.54 66,922.54
80,000.00 80,000.00
450.00 450.00
13,090.80 13,090.80
7,636.30 7,636.30
872.72 872.72
872.72 872.72
80,450.00 22,472.54 102,922.54
0.00 0.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
0.00 0.00 0.00
30,000.00 30,000.00
7,800.00 7,800.00
6,240.00 6,240.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
174.54 174.54
44,040.00 43,374.18 87,414.18
37,500.00 37,500.00
7,800.00 7,800.00
6,240.00 6,240.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
174.54 174.54
51,540.00 43,374.18 94,914.18
30,000.00 30,000.00
7,800.00 7,800.00
6,240.00 6,240.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
174.54 174.54
44,040.00 43,374.18 87,414.18
46,200.00 46,200.00
450.00 450.00
2,749.07 2,749.07
9,163.56 9,163.56
1,047.26 1,047.26
174.54 174.54
46,650.00 13,134.44 59,784.44
29,700.00 29,700.00
450.00 450.00
2,749.07 2,749.07
9,163.56 9,163.56
1,047.26 1,047.26
174.54 174.54
30,150.00 13,134.44 43,284.44
28,050.00 28,050.00
450.00 450.00
2,749.07 2,749.07
9,163.56 9,163.56
1,047.26 1,047.26
174.54 174.54
28,500.00 13,134.44 41,634.44
64,350.00 64,350.00
2,580.00 2,580.00
9,163.56 9,163.56
5,727.22 5,727.22
698.18 698.18
698.18 698.18
66,930.00 16,287.14 83,217.14
77,220.00 77,220.00
2,580.00 2,580.00
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
79,800.00 15,730.78 95,530.78
96,525.00 96,525.00
2,580.00 2,580.00
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
99,105.00 15,730.78 114,835.78
36,575.00 36,575.00
2,580.00 2,580.00
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
39,155.00 15,730.78 54,885.78
43,890.00 43,890.00
2,580.00 2,580.00
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
46,470.00 15,730.78 62,200.78
33,264.00 33,264.00
2,580.00 2,580.00
9,163.56 9,163.56
5,116.32 5,116.32
610.90 610.90
610.90 610.90
35,844.00 15,501.69 51,345.69
40,392.00 40,392.00
2,580.00 2,580.00
9,163.56 9,163.56
5,116.32 5,116.32
610.90 610.90
610.90 610.90
42,972.00 15,501.69 58,473.69
159,390.00 159,390.00
2,700.00 2,700.00
5,498.14 5,498.14
9,545.38 9,545.38
1,134.54 1,134.54
349.09 349.09
162,090.00 16,527.14 178,617.13
90,200.00 90,200.00
2,700.00 2,700.00
5,498.14 5,498.14
9,545.38 9,545.38
1,134.54 1,134.54
349.09 349.09
92,900.00 16,527.14 109,427.14
21,000.00 21,000.00
750.00 750.00
13,162.50 13,162.50
6,240.00 6,240.00
13,500.00 13,500.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44
54,652.50 44,945.08 99,597.58
84,000.00 84,000.00
300.00 300.00
7,854.48 7,854.48
4,581.78 4,581.78
523.63 523.63
523.63 523.63
84,300.00 13,483.52 97,783.52
11,250.00 11,250.00
600.00 600.00
9,818.10 9,818.10
5,345.41 5,345.41
698.18 698.18
523.63 523.63
11,850.00 16,385.32 28,235.32
SIRAN
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
196,362.00 196,362.00
7,854.48 7,854.48
0.00 204,216.48 204,216.48
130,908.00 130,908.00
17,454.40 17,454.40
0.00 148,362.40 148,362.40
8,181.75 8,181.75
1,090.90 1,090.90
0.00 9,272.65 9,272.65
6,545.40 6,545.40
872.72 872.72
0.00 7,418.12 7,418.12
32,727.00 32,727.00
4,363.60 4,363.60
0.00 37,090.60 37,090.60
pakai lagi )
13,090.80 13,090.80
7,636.30 7,636.30
872.72 872.72
1,745.44 1,745.44
0.00 23,345.26 23,345.26
dak dipakai lagi )
9,818.10 9,818.10
5,727.22 5,727.22
654.54 654.54
1,309.08 1,309.08
0.00 17,508.95 17,508.95
n dipakai lagi )
261,816.00 261,816.00
458,178.00 458,178.00
52,363.20 52,363.20
0.00 772,357.20 772,357.20
n tidak dipakai lagi )

261,816.00 261,816.00
229,089.00 229,089.00
34,908.80 34,908.80
0.00 525,813.80 525,813.80
6,545.40 6,545.40
22,908.90 22,908.90
2,618.16 2,618.16
872.72 872.72
0.00 32,945.18 32,945.18
9,818.10 9,818.10
1,309.08 1,309.08
0.00 11,127.18 11,127.18
a = 65,454.00
809.25
1,190.07
1,666.10
2,618.16
3,570.22
436,381.82 436,381.82
29,061.58 29,061.58
0.00 465,443.39 465,443.39 10,472,476
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
2,750,000.00 2,750,000.00
1,100,000.00 1,100,000.00
215,998.20 215,998.20
83,999.30 83,999.30
87.27 87.27
13,963.52 13,963.52
3,850,000.00 314,048.29 4,164,048.29
272,470.00 272,470.00
5,850.00 5,850.00
1,950.00 1,950.00
65,454.00 65,454.00
114,544.50 114,544.50
130,908.00 130,908.00
13,963.52 13,963.52
280,270.00 324,870.02 605,140.02
1,625,000.00 1,625,000.00
48,750.00 48,750.00
5,850.00 5,850.00
1,950.00 1,950.00
65,454.00 65,454.00
76,363.00 76,363.00
8,727.20 8,727.20
8,727.20 8,727.20
1,681,550.00 159,271.40 1,840,821.40
298,000.00 298,000.00
35,760.00 35,760.00
5,850.00 5,850.00
1,950.00 1,950.00
78,544.80 78,544.80
110,726.35 110,726.35
13,090.80 13,090.80
8,727.20 8,727.20
341,560.00 211,089.15 552,649.15
0.00 0.00
5,850.00 5,850.00
1,950.00 1,950.00
137,453.40 137,453.40
57,272.25 57,272.25
6,109.04 6,109.04
9,599.92 9,599.92
0.00 0.00 0.00
0.00 0.00
0.00 0.00
5,850.00 5,850.00
1,950.00 1,950.00
117,817.20 117,817.20
206,180.10 206,180.10
47,126.88 47,126.88
9,599.92 9,599.92
0.00 0.00 0.00
93,333.33 93,333.33
180,000.00 180,000.00
117,000.00 117,000.00
5,850.00 5,850.00
58,500.00 58,500.00
392,724.00 392,724.00
229,089.00 229,089.00
26,181.60 26,181.60
26,181.60 26,181.60
454,683.33 674,176.20 1,128,859.53
691,230.07 691,230.07
1,908,000.00 1,908,000.00
250,000.00 250,000.00
284,923.01 284,923.01
229,089.00 229,089.00
114,544.50 114,544.50
78,544.80 78,544.80
78,544.80 78,544.80
3,134,153.08 500,723.10 3,634,876.18
0.00 0.00
0.00 0.00
0.00 0.00
5,727.22 5,727.22
65,454.00 65,454.00
21,818.00 21,818.00
0.00 0.00 0.00
0.00 0.00
0.00 0.00
196,362.00 196,362.00
343,633.50 343,633.50
78,544.80 78,544.80
78,544.80 78,544.80
0.00 0.00 0.00
60,000.00 60,000.00
13,860.00 13,860.00
3,822.00 3,822.00
10,920.00 10,920.00
2,400.00 2,400.00
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
91,002.00 15,730.78 106,732.78
65,000.00 65,000.00
282,333.33 282,333.33
10,042.50 10,042.50
11,895.00 11,895.00
6,900.00 6,900.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
376,170.83 42,697.83 418,868.66
31,900.00 31,900.00
282,333.33 282,333.33
10,042.50 10,042.50
11,895.00 11,895.00
6,900.00 6,900.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
343,070.83 42,697.83 385,768.66
41,250.00 41,250.00
282,333.33 282,333.33
10,042.50 10,042.50
11,895.00 11,895.00
6,900.00 6,900.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
352,420.83 42,697.83 395,118.66
61,600.00 61,600.00
282,333.33 282,333.33
10,042.50 10,042.50
11,895.00 11,895.00
6,900.00 6,900.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
372,770.83 42,697.83 415,468.66
180,000.00 180,000.00
282,333.33 282,333.33
10,042.50 10,042.50
11,895.00 11,895.00
6,900.00 6,900.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
491,170.83 42,697.83 533,868.66
370,000.00 370,000.00
282,333.33 282,333.33
10,042.50 10,042.50
11,895.00 11,895.00 5
6,900.00 6,900.00 321
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
681,170.83 42,697.83 723,868.66
0 CM ) TINGGI 35 CM
744,333.33 744,333.33
42,900.00 42,900.00
13,650.00 13,650.00
12,950.00 12,950.00
19,200.00 19,200.00
13,440.00 13,440.00
209,452.80 209,452.80
77,508.44 77,508.44
130.91 130.91
1,396.35 1,396.35
846,473.33 288,488.51 1,134,961.84
5 CM ) TINGGI 50 CM
128,333.33 128,333.33
75,075.00 75,075.00
25,350.00 25,350.00
3,700.00 3,700.00
31,200.00 31,200.00
20,160.00 20,160.00
92,944.68 92,944.68
36,119.70 36,119.70
4,101.78 4,101.78
6,196.31 6,196.31
283,818.33 139,362.48 423,180.81
0 CM ) TINGGI 65 CM
190,446.67 190,446.67
111,150.00 111,150.00
35,880.00 35,880.00
6,105.00 6,105.00
58,200.00 58,200.00
26,880.00 26,880.00
141,380.64 141,380.64
54,981.36 54,981.36
6,283.58 6,283.58
9,425.38 9,425.38
428,661.67 212,070.96 640,732.63
302,500.00 302,500.00
105,875.00 105,875.00
1,963.62 1,963.62
22,908.90 22,908.90
2,618.16 2,618.16
130.91 130.91
408,375.00 27,621.59 435,996.59
760,000.00 760,000.00
266,000.00 266,000.00
1,963.62 1,963.62
22,908.90 22,908.90
2,618.16 2,618.16
130.91 130.91
1,026,000.00 27,621.59 1,053,621.59
17,500.00 17,500.00
68.75 68.75
654.54 654.54
7,636.30 7,636.30
872.72 872.72
436.36 436.36
17,568.75 9,599.92 27,168.67
20,000.00 20,000.00
68.75 68.75
654.54 654.54
7,636.30 7,636.30
872.72 872.72
436.36 436.36
20,068.75 9,599.92 29,668.67
10,500.00 10,500.00
654.54 654.54
7,636.30 7,636.30
872.72 872.72
436.36 436.36
10,500.00 9,599.92 20,099.92
291,000.00 291,000.00
654.54 654.54
7,636.30 7,636.30
872.72 872.72
436.36 436.36
291,000.00 9,599.92 300,599.92
7,690.85 7,690.85
60,000.00 60,000.00
149,615.10 149,615.10
9,818.10 9,818.10
67,690.85 159,433.20 227,124.05
10,254.46 10,254.46
65,000.00 65,000.00
149,615.10 149,615.10
22,908.90 22,908.90
75,254.46 172,524.00 247,778.46
KACA
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
114,000.00 114,000.00
654.54 654.54
38,181.50 38,181.50
872.72 872.72
4,363.60 4,363.60
114,000.00 44,072.36 158,072.36
390,000.00 390,000.00
327.27 327.27
38,181.50 38,181.50
436.36 436.36
21.82 21.82
390,000.00 38,966.95 428,966.95
72,600.00 72,600.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
72,600.00 13,810.79 86,410.79
54,450.00 54,450.00
654.54 654.54
7,636.30 7,636.30
872.72 872.72
43.64 43.64
54,450.00 9,207.20 63,657.20
48,000.00 48,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
48,000.00 13,810.79 61,810.79
11,000.00 11,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
11,000.00 13,810.79 24,810.79
120,758.00 120,758.00
1,309.08 1,309.08
15,272.60 15,272.60
1,745.44 1,745.44
87.27 87.27
120,758.00 18,414.39 139,172.39
80,526.00 80,526.00
1,309.08 1,309.08
15,272.60 15,272.60
1,745.44 1,745.44
87.27 87.27
80,526.00 18,414.39 98,940.39
257,000.00 257,000.00
3,272.70 3,272.70
38,181.50 38,181.50
4,363.60 4,363.60
218.18 218.18
257,000.00 46,035.98 303,035.98
280,000.00 280,000.00
3,927.24 3,927.24
45,817.80 45,817.80
5,236.32 5,236.32
261.82 261.82
280,000.00 55,243.18 335,243.18
75,000.00 75,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
75,000.00 13,810.79 88,810.79
95,000.00 95,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
95,000.00 13,810.79 108,810.79
250,000.00 250,000.00
1,079.99 1,079.99
12,599.90 12,599.90
1,439.99 1,439.99
65.45 65.45
250,000.00 15,185.33 265,185.33
85,000.00 85,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
85,000.00 13,810.79 98,810.79
104,665.00 104,665.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
104,665.00 13,810.79 118,475.79
350,000.00 350,000.00
1,079.99 1,079.99
12,599.90 12,599.90
1,439.99 1,439.99
65.45 65.45
350,000.00 15,185.33 365,185.33
105,000.00 105,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
105,000.00 13,810.79 118,810.79
125,000.00 125,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
125,000.00 13,810.79 138,810.79
90,000.00 90,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
90,000.00 13,810.79 103,810.79
115,000.00 115,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
115,000.00 13,810.79 128,810.79
611,050.00 611,050.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
611,050.00 13,810.79 624,860.79
MUNIUM
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
764,644.00 764,644.00
42,545.10 42,545.10
49,635.95 49,635.95
5,672.68 5,672.68
2,792.70 2,792.70
764,644.00 100,646.43 865,290.43
375,125.00 375,125.00
78,544.80 78,544.80
91,635.60 91,635.60
10,472.64 10,472.64
523.63 523.63
375,125.00 181,176.67 556,301.67
445,000.00 445,000.00
68,726.70 68,726.70
114,544.50 114,544.50
9,163.56 9,163.56
453.81 453.81
445,000.00 192,888.57 637,888.57
922,000.00 922,000.00
68,726.70 68,726.70
80,181.15 80,181.15
9,163.56 9,163.56
453.81 453.81
922,000.00 158,525.22 1,080,525.22
575,000.00 575,000.00
68,726.70 68,726.70
80,181.15 80,181.15
9,163.56 9,163.56
453.81 453.81
575,000.00 158,525.22 733,525.22
210,000.00 210,000.00
68,726.70 68,726.70
80,181.15 80,181.15
9,163.56 9,163.56
453.81 453.81
210,000.00 158,525.22 368,525.22
230,000.00 230,000.00
68,726.70 68,726.70
80,181.15 80,181.15
9,163.56 9,163.56
453.81 453.81
230,000.00 158,525.22 388,525.22
0 K. 008a
222,640.00 222,640.00
78,544.80 78,544.80
91,635.60 91,635.60
1,047.26 1,047.26
52.36 52.36
222,640.00 171,280.03 393,920.03
32,500.00 32,500.00
300.00 300.00
16,830.00 16,830.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
43.64 43.64
49,630.00 15,098.06 64,728.06
13,500.00 13,500.00
300.00 300.00
16,830.00 16,830.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
43.64 43.64
30,630.00 15,098.06 45,728.06
24,500.00 24,500.00
300.00 300.00
16,830.00 16,830.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
43.64 43.64
41,630.00 15,098.06 56,728.06
18,600.00 18,600.00
225.00 225.00
89,760.00 89,760.00
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
116,010.00 62,290.39 178,300.39
24,600.00 24,600.00
225.00 225.00
89,760.00 89,760.00
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
122,010.00 62,290.39 184,300.39
27,000.00 27,000.00
225.00 225.00
89,760.00 89,760.00
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
124,410.00 62,290.39 186,700.39
34,500.00 34,500.00
225.00 225.00
89,760.00 89,760.00
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
131,910.00 62,290.39 194,200.39
37,500.00 37,500.00
225.00 225.00
89,760.00 89,760.00
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
134,910.00 62,290.39 197,200.39
39,375.00 39,375.00
225.00 225.00
188,100.00 188,100.00
13,090.80 13,090.80
30,545.20 30,545.20
2,181.80 2,181.80
872.72 872.72
227,700.00 46,690.52 274,390.52
SNI 6.1 K. 018a

16,100.00 16,100.00
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
16,100.00 9,294.47 25,394.47
SNI 6.1 K. 018b

16,100.00 16,100.00
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
16,100.00 9,294.47 25,394.47
148,500.00 148,500.00
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
148,500.00 9,294.47 157,794.47
N ACCESSORIES
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
5,500.00 5,500.00
5,127.23 5,127.23
1,708.79 1,708.79
0.00 0.00
0.00 0.00
3,709.06 3,709.06
850.00 850.00
87.272 87.27
763.63 763.63
981.81 981.81
87.27 87.27
750.00 750.00
1,750.00 1,750.00
350.00 350.00
16,895.08 4,769.98 21,665.06
9,400.00 9,400.00
6,152.68 6,152.68
1,367.03 1,367.03
5,551.38 5,551.38
898.90 898.90
2,967.25 2,967.25
850.00 850.00
87.272 87.27
763.63 763.63
1,636.35 1,636.35
87.27 87.27
750.00 750.00
2,000.00 2,000.00
350.00 350.00
27,187.24 5,674.52 32,861.76
21,200.00 21,200.00
9,613.56 9,613.56
2,135.98 2,135.98
8,605.24 8,605.24
1,404.53 1,404.53
4,636.33 4,636.33
900.00 900.00
87.272 87.27
763.63 763.63
2,290.89 2,290.89
174.54 174.54
2,549.55 2,549.55
5,400.00 5,400.00
400.00 400.00
48,495.64 11,665.88 60,161.52
28,000.00 28,000.00
10,254.46 10,254.46
2,349.58 2,349.58
8,505.92 8,505.92
1,404.53 1,404.53
5,099.96 5,099.96
900.00 900.00
113.454 113.45
992.72 992.72
2,618.16 2,618.16
261.82 261.82
2,673.25 2,673.25
5,400.00 5,400.00
400.00 400.00
56,514.45 12,459.40 68,973.85
57,100.00 57,100.00
13,843.52 13,843.52
3,075.81 3,075.81
12,025.05 12,025.05
2,022.53 2,022.53
6,676.31 6,676.31
1,000.00 1,000.00
130.908 130.91
1,145.45 1,145.45
3,927.24 3,927.24
349.09 349.09
3,988.96 3,988.96
6,500.00 6,500.00
450.00 450.00
95,743.22 16,491.64 112,234.86
84,400.00 84,400.00
15,381.69 15,381.69
3,588.45 3,588.45
11,542.25 11,542.25
2,022.53 2,022.53
7,789.03 7,789.03
1,000.00 1,000.00
174.544 174.54
1,145.45 1,145.45
4,581.78 4,581.78
436.36 436.36
5,476.47 5,476.47
6,500.00 6,500.00
450.00 450.00
125,723.94 18,764.60 144,488.54
180,000.00 180,000.00
23,092.17 23,092.17
4,186.53 4,186.53
14,729.34 14,729.34
2,752.89 2,752.89
9,087.20 9,087.20
1,100.00 1,100.00
218.180 218.18
1,909.08 1,909.08
5,236.32 5,236.32
523.63 523.63
9,271.30 9,271.30
7,000.00 7,000.00
500.00 500.00
234,948.12 24,658.50 259,606.62
L.008a
277,700.00 277,700.00
28,904.49 28,904.49
5,126.36 5,126.36
18,067.20 18,067.20
3,595.61 3,595.61
11,127.18 11,127.18
1,500.00 1,500.00
261.816 261.82
2,290.89 2,290.89
5,890.86 5,890.86
567.27 567.27
14,294.75 14,294.75
7,750.00 7,750.00
600.00 600.00
346,020.83 31,655.58 377,676.41
433,500.00 433,500.00
33,931.35 33,931.35
5,767.15 5,767.15
21,555.82 21,555.82
4,550.69 4,550.69
12,518.08 12,518.08
1,600.00 1,600.00
349.088 349.09
3,054.52 3,054.52
6,545.40 6,545.40
610.90 610.90
21,913.84 21,913.84
8,000.00 8,000.00
600.00 600.00
513,423.10 41,073.75 554,496.85
692,300.00 692,300.00
40,843.30 40,843.30
6,835.14 6,835.14
25,195.22 25,195.22
5,618.14 5,618.14
14,836.24 14,836.24
2,000.00 2,000.00
436.360 436.36
3,818.15 3,818.15
7,854.48 7,854.48
628.36 628.36
29,184.46 29,184.46
10,000.00 10,000.00
650.00 650.00
787,628.03 52,571.80 840,199.83
1,113,100.00 1,113,100.00
52,782.11 52,782.11
8,202.17 8,202.17
32,926.30 32,926.30
8,090.11 8,090.11
17,803.49 17,803.49
2,200.00 2,200.00
436.360 436.36
3,818.15 3,818.15
7,854.48 7,854.48
628.36 628.36
40,914.68 40,914.68
12,000.00 12,000.00
650.00 650.00
1,235,104.18 66,302.03 1,301,406.21
726,000.00 726,000.00
39,600.00 39,600.00
24,000.00 24,000.00
12,000.00 12,000.00
3,606.72 3,606.72
218,500.00 218,500.00
5,879.95 5,879.95
10,079.916 10,079.92
1,023,706.72 15,959.87 1,039,666.59
240,000.00 240,000.00
12,000.00 12,000.00
3,606.72 3,606.72
218,500.00 218,500.00
5,345.41 5,345.41
9,818.100 9,818.10
474,106.72 15,163.51 489,270.23
141,737.50 141,737.50
12,000.00 12,000.00
2,531.03 2,531.03
218,500.00 218,500.00
2,672.71 2,672.71
4,909.050 4,909.05
374,768.53 7,581.76 382,350.29
1,064,800.00 1,064,800.00
48,000.00 48,000.00
24,000.00 24,000.00
15,000.00 15,000.00
3,859.83 3,859.83
218,500.00 218,500.00
8,781.75 8,781.75
19,636.200 19,636.20
1,374,159.83 28,417.95 1,402,577.77
1,464,000.00 1,464,000.00
52,800.00 52,800.00
24,000.00 24,000.00
18,000.00 18,000.00
6,454.14 6,454.14
218,500.00 218,500.00
11,759.90 11,759.90
20,159.832 20,159.83
3,316.336 3,316.34
1,783,754.14 35,236.07 1,818,990.21
2,795,100.00 2,795,100.00
55,440.00 55,440.00
80,000.00 80,000.00
24,000.00 24,000.00
11,073.27 11,073.27
218,500.00 218,500.00
17,639.85 17,639.85
40,319.664 40,319.66
5,061.776 5,061.78
3,184,113.27 63,021.29 3,247,134.57
4,070,000.00 4,070,000.00
81,600.00 81,600.00
80,000.00 80,000.00
24,000.00 24,000.00
18,982.75 18,982.75
218,500.00 218,500.00
23,519.80 23,519.80
40,319.664 40,319.66
6,719.944 6,719.94
4,493,082.75 70,559.41 4,563,642.16 4,321,142.16
7,690,909.00 7,690,909.00
85,200.00 85,200.00
80,000.00 80,000.00
24,000.00 24,000.00
27,904.65 27,904.65
218,500.00 218,500.00
44,977.81 44,977.81
77,104.812 77,104.81
12,828.984 12,828.98
8,126,513.65 134,911.60 8,261,425.25
19,250,000.00 19,250,000.00
106,800.00 106,800.00
80,000.00 80,000.00
24,000.00 24,000.00
37,965.50 37,965.50
218,500.00 218,500.00
68,421.25 68,421.25
114,020.868 114,020.87
19,548.928 19,548.93
19,717,265.50 201,991.04 19,919,256.55 19,676,756.55
0 0
135,600.00 135,600.00
80,000.00 80,000.00
24,000.00 24,000.00
88,586.18 88,586.18
218,500.00 218,500.00
68,421.25 68,421.25
122,726.250 122,726.25
21,818.000 21,818.00
546,686.18 212,965.50 759,651.68 517,152
35,203.34 35,203.34
30,174.29 30,174.29
0.00 65,377.64 65,377.64
15,098.00 15,098.00
8,120.36 8,120.36
23,218.36 0.00 23,218.36
20,300.00 20,300.00
960.00 960.00
3,606.72 3,606.72
1,527.26 1,527.26 2,290.89
2,618.16 2,618.16 3,927.24
24,866.72 4,145.42 29,012.14 10,784.85
68,700.00 68,700.00
2,340.00 2,340.00
3,606.72 3,606.72
1,909.08 1,909.08 2,863.61
3,272.70 3,272.70 4,909.05
74,646.72 5,181.78 79,828.50 13,719.39
68,700.00 68,700.00
1,120.00 1,120.00
3,606.72 3,606.72
1,909.08 1,909.08 2,863.61
3,272.70 3,272.70 4,909.05
73,426.72 5,181.78 78,608.50 12,499.39
338,100.00 338,100.00
1,040.00 1,040.00
3,859.83 3,859.83
2,901.79 2,901.79 4,352.69
4,974.50 4,974.50 7,461.76
342,999.83 7,876.30 350,876.12 16,714.27
598,200.00 598,200.00
1,320.00 1,320.00
3,859.83 3,859.83
2,901.79 2,901.79 4,352.69
4,974.50 4,974.50 7,461.76
603,379.83 7,876.30 611,256.12 16,994.27
644,800.00 644,800.00
1,480.00 1,480.00
3,859.83 3,859.83
2,901.79 2,901.79 4,352.69
4,974.50 4,974.50 7,461.76
650,139.83 7,876.30 658,016.12 17,154.27
739,000.00 739,000.00
1,680.00 1,680.00
6,454.14 6,454.14
4,887.23 4,887.23 7,330.85
8,378.11 8,378.11 12,567.17
698.18 698.18 1,047.26
747,134.14 13,963.52 761,097.66 29,079.42
692,100.00 692,100.00
1,600.00 1,600.00
6,454.14 6,454.14
4,887.23 4,887.23 7,330.85
8,378.11 8,378.11 12,567.17
698.18 698.18 1,047.26
700,154.14 13,963.52 714,117.66 28,999.42
692,100.00 692,100.00
1,520.00 1,520.00
6,454.14 6,454.14
4,887.23 4,887.23 7,330.85
8,378.11 8,378.11 12,567.17
698.18 698.18 1,047.26
700,074.14 13,963.52 714,037.66 28,919.42
0 0
1,360.00 1,360.00
6,454.14 6,454.14
4,887.23 4,887.23 7,330.85
8,378.11 8,378.11 12,567.17
698.18 698.18 1,047.26
7,814.14 13,963.52 21,777.66 28,759.42
1,635,700.00 1,635,700.00
2,400.00 2,400.00
11,073.27 11,073.27
5,803.59 5,803.59 8,705.38
10,014.46 10,014.46 15,021.69
872.72 872.72 1,309.08
1,649,173.27 16,690.77 1,665,864.04 38,509.43
1,465,500.00 1,465,500.00
2,160.00 2,160.00
11,073.27 11,073.27
5,803.59 5,803.59 8,705.38
10,014.46 10,014.46 15,021.69
872.72 872.72 1,309.08
1,478,733.27 16,690.77 1,495,424.04 38,269.43
1,676,200.00 1,676,200.00
2,080.00 2,080.00
11,073.27 11,073.27
5,803.59 5,803.59 8,705.38
10,014.46 10,014.46 15,021.69
872.72 872.72 1,309.08
1,689,353.27 16,690.77 1,706,044.04 38,189.43
0.00 0.00
2,000.00 2,000.00
11,073.27 11,073.27
5,803.59 5,803.59 8,705.38
10,014.46 10,014.46 15,021.69
872.72 872.72 1,309.08
13,073.27 16,690.77 29,764.04 38,109.43
0.00 0.00
1,600.00 1,600.00
240.00 240.00
11,073.27 11,073.27
5,803.59 5,803.59 8,705.38
10,014.46 10,014.46 15,021.69
872.72 872.72 1,309.08
12,913.27 16,690.77 29,604.04 37,949.43
1,828,270.00 1,828,270.00
3,000.00 3,000.00
18,982.75 18,982.75
11,683.54 11,683.54 17,525.31
20,028.92 20,028.92 30,043.39
1,658.17 1,658.17 2,487.25
1,850,252.75 33,370.63 1,883,623.38 72,038.70
1,584,125.00 1,584,125.00
2,800.00 2,800.00
18,982.75 18,982.75
11,683.54 11,683.54 17,525.31
20,028.92 20,028.92 30,043.39
1,658.17 1,658.17 2,487.25
1,605,907.75 33,370.63 1,639,278.38 71,838.70
1,407,485.00 1,407,485.00
2,560.00 2,560.00
18,982.75 18,982.75
11,683.54 11,683.54 17,525.31
20,028.92 20,028.92 30,043.39
1,658.17 1,658.17 2,487.25
1,429,027.75 33,370.63 1,462,398.38 71,598.70
1,305,595.00 1,305,595.00
2,480.00 2,480.00
18,982.75 18,982.75
11,683.54 11,683.54 17,525.31
20,028.92 20,028.92 30,043.39
1,658.17 1,658.17 2,487.25
1,327,057.75 33,370.63 1,360,428.38 71,518.70
1,305,595.00 1,305,595.00
2,400.00 2,400.00
18,982.75 18,982.75
11,683.54 11,683.54 17,525.31
20,028.92 20,028.92 30,043.39
1,658.17 1,658.17 2,487.25
21,382.75 33,370.63 54,753.38 71,438.70
3,061,645.00 3,061,645.00
3,600.00 3,600.00
27,904.65 27,904.65
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
4,974.50 4,974.50 7,461.76
3,093,149.65 52,854.11 3,146,003.75 ###
0.00 0.00
3,400.00 3,400.00
27,904.65 27,904.65
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
4,974.50 4,974.50 7,461.76
31,304.65 52,854.11 84,158.75 ###
0.00 0.00
3,200.00 3,200.00
27,904.65 27,904.65
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
4,974.50 4,974.50 7,461.76
31,104.65 52,854.11 83,958.75 ###
0.00 0.00
2,960.00 2,960.00
27,904.65 27,904.65
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
4,974.50 4,974.50 7,461.76
30,864.65 52,854.11 83,718.75 ###
0.00 0.00
2,880.00 2,880.00
27,904.65 27,904.65
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
4,974.50 4,974.50 7,461.76
30,784.65 52,854.11 83,638.75 ###
0.00 0.00
2,800.00 2,800.00
27,904.65 27,904.65
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
4,974.50 4,974.50 7,461.76
30,704.65 52,854.11 83,558.75 ###
4,612,995.00 4,612,995.00
6,000.00 6,000.00
37,965.50 37,965.50
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 9,949.01
4,656,960.50 70,264.87 4,727,225.37 ###
0.00 0.00
5,200.00 5,200.00
37,965.50 37,965.50
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 9,949.01
43,165.50 70,264.87 113,430.37 ###
3,535,445.00 3,535,445.00
5,000.00 5,000.00
37,965.50 37,965.50
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 9,949.01
3,578,410.50 70,264.87 3,648,675.37 ###
3,181,705.00 3,181,705.00
4,800.00 4,800.00
37,965.50 37,965.50 56,948.26
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 ###
3,224,470.50 70,264.87 3,294,735.37
2,895,700.00 2,895,700.00
4,560.00 4,560.00
37,965.50 37,965.50
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 9,949.01
2,938,225.50 70,264.87 3,008,490.37 ###
0.00 0.00
4,320.00 4,320.00
37,965.50 37,965.50
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 9,949.01
42,285.50 70,264.87 112,550.37 ###
0.00 0.00
4,092.00 4,092.00
37,965.50 37,965.50
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 9,949.01
42,057.50 70,264.87 112,322.37 ###
0.00 0.00
6,480.00 6,480.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
57,100.67 86,432.01 143,532.68 ###
0.00 0.00
6,240.00 6,240.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
56,860.67 86,432.01 143,292.68 ###
0.00 0.00
5,440.00 5,440.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
56,060.67 86,432.01 142,492.68 ###
0.00 0.00
5,240.00 5,240.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
55,860.67 86,432.01 142,292.68 ###
0.00 0.00
5,040.00 5,040.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
55,660.67 86,432.01 142,092.68 ###
0.00 0.00
4,800.00 4,800.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
55,420.67 86,432.01 141,852.68 ###
0.00 0.00
4,560.00 4,560.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
55,180.67 86,432.01 141,612.68 ###
0.00 0.00
4,332.00 4,332.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
54,952.67 86,432.01 141,384.68 ###
58,850.00 58,850.00
59,400.00 59,400.00
36,000.00 36,000.00
3,606.72 3,606.72
8,781.75 8,781.75 13,172.62
1,505.44 1,505.44 2,258.16
157,856.72 10,287.19 168,143.91 13,894 ###
20,841
58,850.00 58,850.00
32,760.00 32,760.00
36,000.00 36,000.00
3,606.72 3,606.72
8,781.75 8,781.75 13,172.62
1,505.44 1,505.44 2,258.16
131,216.72 10,287.19 141,503.91 13,894 87,797.50
346,500.00 346,500.00
72,000.00 72,000.00
36,000.00 36,000.00
3,859.83 3,859.83
11,759.90 11,759.90 17,639.85
20,159.83 20,159.83 30,239.75
458,359.83 31,919.73 490,279.56 35,780 ###
53,669
246,000.00 246,000.00
67,800.00 67,800.00
36,000.00 36,000.00
3,859.83 3,859.83
11,759.90 11,759.90 17,639.85
20,159.83 20,159.83 30,239.75
353,659.83 31,919.73 385,579.56 35,780 ###
246,000.00 246,000.00
64,800.00 64,800.00
36,000.00 36,000.00
3,859.83 3,859.83
11,759.90 11,759.90 17,639.85
20,159.83 20,159.83 30,239.75
350,659.83 31,919.73 382,579.56 35,780 ###
484,000.00 484,000.00
79,200.00 79,200.00
72,000.00 72,000.00
6,454.14 6,454.14
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
641,654.14 47,879.60 689,533.74 54,334 ###
81,501
303,000.00 303,000.00
76,800.00 76,800.00
60,000.00 60,000.00
6,454.14 6,454.14
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
446,254.14 47,879.60 494,133.74 54,334 ###
374,000.00 374,000.00
72,600.00 72,600.00
60,000.00 60,000.00
6,454.14 6,454.14
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
513,054.14 47,879.60 560,933.74 54,334 ###
374,000.00 374,000.00
69,600.00 69,600.00
60,000.00 60,000.00
6,454.14 6,454.14
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
510,054.14 47,879.60 557,933.74 54,334 ###
670,000.00 670,000.00
83,160.00 83,160.00
120,000.00 120,000.00
11,073.27 11,073.27
23,519.80 23,519.80 35,279.71
40,319.66 40,319.66 60,479.50
6,719.94 6,719.94 10,079.92
884,233.27 70,559.41 954,792.68 81,633 ###
122,449
553,300.00 553,300.00
81,840.00 81,840.00
24,000.00 24,000.00
80,000.00 80,000.00
11,073.27 11,073.27
23,519.80 23,519.80 35,279.71
40,319.66 40,319.66 60,479.50
6,719.94 6,719.94 10,079.92
750,213.27 70,559.41 820,772.68 81,633 ###
700,000.00 700,000.00
79,440.00 79,440.00
12,000.00 12,000.00
80,000.00 80,000.00
11,073.27 11,073.27
23,519.80 23,519.80 35,279.71
40,319.66 40,319.66 60,479.50
6,719.94 6,719.94 10,079.92
882,513.27 70,559.41 953,072.68 81,633 ###
540,100.00 540,100.00
75,240.00 75,240.00 0.04
12,000.00 12,000.00
80,000.00 80,000.00
11,073.27 11,073.27
23,519.80 23,519.80 35,279.71
40,319.66 40,319.66 60,479.50
6,719.94 6,719.94 10,079.92
718,413.27 70,559.41 788,972.68 81,633 ###
0.59
540,100.00 540,100.00
70,800.00 70,800.00
12,000.00 12,000.00
80,000.00 80,000.00
11,073.27 11,073.27
23,519.80 23,519.80 35,279.71
40,319.66 40,319.66 60,479.50
6,719.94 6,719.94 10,079.92
713,973.27 70,559.41 784,532.68 81,633 ###
1,500,000.00 1,500,000.00
122,400.00 122,400.00
120,000.00 120,000.00
18,982.75 18,982.75
44,977.81 44,977.81 67,466.71
77,104.81 77,104.81 ###
12,828.98 12,828.98 19,243.48
1,761,382.75 134,911.60 1,896,294.36 153,894 ###
230,842
1,175,000.00 1,175,000.00
109,320.00 109,320.00
120,000.00 120,000.00
18,982.75 18,982.75
44,977.81 44,977.81 67,466.71
77,104.81 77,104.81 ###
12,828.98 12,828.98 19,243.48
1,423,302.75 134,911.60 1,558,214.36 153,894 ###
754,000.00 754,000.00
108,000.00 108,000.00
24,000.00 24,000.00
80,000.00 80,000.00
18,982.75 18,982.75
44,977.81 44,977.81 67,466.71
77,104.81 77,104.81 ###
12,828.98 12,828.98 19,243.48
984,982.75 134,911.60 1,119,894.36 153,894 ###
105,600.00 105,600.00
12,000.00 12,000.00
80,000.00 80,000.00
18,982.75 18,982.75
44,977.81 44,977.81 67,466.71
77,104.81 77,104.81 ###
12,828.98 12,828.98 19,243.48
216,582.75 134,911.60 351,494.36 153,894 ###
101,400.00 101,400.00
12,000.00 12,000.00
80,000.00 80,000.00
18,982.75 18,982.75
44,977.81 44,977.81 67,466.71
77,104.81 77,104.81 ###
12,828.98 12,828.98 19,243.48
212,382.75 134,911.60 347,294.36 153,894 ###
1,750,000.00 1,750,000.00
142,200.00 142,200.00
180,000.00 180,000.00
27,904.65 27,904.65
64,603.10 64,603.10 96,904.65
114,020.87 114,020.87 ###
19,548.93 19,548.93 29,323.39
2,100,104.65 198,172.89 2,298,277.54 226,078 ###
339,116
1,434,400.00 1,434,400.00
142,200.00 142,200.00
160,000.00 160,000.00
27,904.65 27,904.65
64,603.10 64,603.10 96,904.65
114,020.87 114,020.87 ###
19,548.93 19,548.93 29,323.39
1,764,504.65 198,172.89 1,962,677.54 226,078 ###
1,147,000.00 1,147,000.00
122,520.00 122,520.00
160,000.00 160,000.00
27,904.65 27,904.65
64,603.10 64,603.10 96,904.65
114,020.87 114,020.87 ###
19,548.93 19,548.93 29,323.39
1,457,424.65 198,172.89 1,655,597.54 226,078 ###
1,500,000.00 1,500,000.00
121,200.00 121,200.00
24,000.00 24,000.00
120,000.00 120,000.00
27,904.65 27,904.65
64,603.10 64,603.10 96,904.65
114,020.87 114,020.87 ###
19,548.93 19,548.93 29,323.39
1,793,104.65 198,172.89 1,991,277.54 226,078 ###
1,171,500.00 1,171,500.00
114,600.00 114,600.00
12,000.00 12,000.00
120,000.00 120,000.00
27,904.65 27,904.65
64,603.10 64,603.10 96,904.65
114,020.87 114,020.87 ###
19,548.93 19,548.93 29,323.39
1,446,004.65 198,172.89 1,644,177.54 226,078 ###
1,171,500.00 1,171,500.00
112,800.00 112,800.00
12,000.00 12,000.00
120,000.00 120,000.00
27,904.65 27,904.65
64,603.10 64,603.10 96,904.65
114,020.87 114,020.87 ###
19,548.93 19,548.93 29,323.39
1,444,204.65 198,172.89 1,642,377.54 226,078 ###
608,453.00 608,453.00
160,200.00 160,200.00
180,000.00 180,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
986,618.50 170,147.67 1,156,766.18 208,113 ###
312,170
0.00 0.00
154,200.00 154,200.00
180,000.00 180,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
372,165.50 170,147.67 542,313.18 208,113 ###
0.00 0.00
147,600.00 147,600.00
160,000.00 160,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
345,565.50 170,147.67 515,713.18 208,113 ###
1,450,000.00 1,450,000.00
134,520.00 134,520.00
160,000.00 160,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
1,782,485.50 170,147.67 1,952,633.18 208,113 ###
0.00 0.00
133,200.00 133,200.00
24,000.00 24,000.00
120,000.00 120,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
315,165.50 170,147.67 485,313.18 208,113 ###
0.00 0.00
79,200.00 79,200.00
12,000.00 12,000.00
120,000.00 120,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
249,165.50 170,147.67 419,313.18 208,113 ###
0.00 0.00
64,800.00 64,800.00
12,000.00 12,000.00
120,000.00 120,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
234,765.50 170,147.67 404,913.18 208,113 ###
0.00 0.00
172,200.00 172,200.00
180,000.00 180,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
402,820.67 170,147.67 572,968.35 220,768 ###
331,153
3,025,000.00 3,025,000.00
166,200.00 166,200.00
180,000.00 180,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
3,421,820.67 170,147.67 3,591,968.35 220,768 ###
400,000.00 400,000.00
160,200.00 160,200.00
180,000.00 180,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
790,820.67 170,147.67 960,968.35 220,768 ###
0.00 0.00
153,600.00 153,600.00
160,000.00 160,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
364,220.67 170,147.67 534,368.35 220,768 ###
2,636,700.00 2,636,700.00
140,520.00 140,520.00
160,000.00 160,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
2,987,840.67 170,147.67 3,157,988.35 220,768 ###
0.00 0.00
139,200.00 139,200.00
24,000.00 24,000.00
120,000.00 120,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
333,820.67 170,147.67 503,968.35 220,768 ###
370,000.00 370,000.00
85,200.00 85,200.00
12,000.00 12,000.00
120,000.00 120,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
637,820.67 170,147.67 807,968.35 220,768 ###
0.00 0.00
70,800.00 70,800.00
12,000.00 12,000.00
120,000.00 120,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
253,420.67 170,147.67 423,568.35 220,768 ###
330,000.00 330,000.00
240.00 240.00
1,909.08 1,909.08 2,863.61
3,272.70 3,272.70 4,909.05
330,240.00 5,181.78 335,421.78 8,012.66
330,000.00 330,000.00
400.00 400.00
2,901.79 2,901.79 4,352.69
4,974.50 4,974.50 7,461.76
330,400.00 7,876.30 338,276.30 12,214.45
367,400.00 367,400.00
480.00 480.00
3,894.51 3,894.51 5,841.77
6,676.31 6,676.31 10,014.46
367,880.00 10,570.82 378,450.82 16,336.23
409,200.00 409,200.00
560.00 560.00
5,803.59 5,803.59 8,705.38
9,949.01 9,949.01 14,923.51
409,760.00 15,752.60 425,512.60 24,188.89
550,000.00 550,000.00
800.00 800.00
7,789.03 7,789.03 11,683.54
13,352.62 13,352.62 20,028.92
550,800.00 21,141.64 571,941.64 32,512.46
825,000.00 825,000.00
1,000.00 1,000.00
9,774.46 9,774.46 14,661.70
16,756.22 16,756.22 25,134.34
826,000.00 26,530.69 852,530.69 40,796.03
1,029,600.00 1,029,600.00
1,200.00 1,200.00
11,683.54 11,683.54 17,525.31
20,028.92 20,028.92 30,043.39
1,030,800.00 31,712.46 1,062,512.46 48,768.69
1,314,500.00 1,314,500.00
2,000.00 2,000.00
15,654.41 15,654.41 23,481.62
26,836.14 26,836.14 40,254.21
1,316,500.00 42,490.56 1,358,990.56 65,735.83
0.00 0.00
2,000.00 2,000.00
19,472.57 19,472.57 29,208.85
33,643.36 33,643.36 50,465.03
2,000.00 53,115.92 55,115.92 81,673.88
0.00 0.00
520.00 520.00
3,606.72 3,606.72
1,527.26 1,527.26
2,618.16 2,618.16
4,126.72 4,145.42 8,272.14
236,500.00 236,500.00
800.00 800.00
3,606.72 3,606.72
1,909.08 1,909.08
3,272.70 3,272.70
240,906.72 5,181.78 246,088.50
390,500.00 390,500.00
960.00 960.00
3,859.83 3,859.83
2,901.79 2,901.79
4,974.50 4,974.50
395,319.83 7,876.30 403,196.12
474,100.00 474,100.00
1,120.00 1,120.00
6,454.14 6,454.14
4,887.23 4,887.23
8,378.11 8,378.11
698.18 698.18
481,674.14 13,963.52 495,637.66
874,500.00 874,500.00
1,200.00 1,200.00
11,073.27 11,073.27
5,803.59 5,803.59
10,014.46 10,014.46
872.72 872.72
886,773.27 16,690.77 903,464.04
1,058,000.00 1,058,000.00
2,000.00 2,000.00
18,982.75 18,982.75
11,683.54 11,683.54
20,028.92 20,028.92
1,658.17 1,658.17
1,078,982.75 33,370.63 1,112,353.38
1,452,000.00 1,452,000.00
24,000.00 24,000.00
27,904.65 27,904.65
17,639.85 17,639.85
30,239.75 30,239.75
4,974.50 4,974.50
1,503,904.65 52,854.11 1,556,758.75
0.00 0.00
4,000.00 4,000.00
37,965.50 37,965.50
23,443.44 23,443.44
40,188.76 40,188.76
6,632.67 6,632.67
41,965.50 70,264.87 112,230.37
0.00 0.00
4,800.00 4,800.00
41,129.30 41,129.30
23,672.53 23,672.53
40,581.48 40,581.48
6,719.94 6,719.94
45,929.30 70,973.95 116,903.25
167,200.00 167,200.00
39,600.00 39,600.00
24,000.00 24,000.00
3,606.72 3,606.72
1,909.08 1,909.08
3,272.70 3,272.70
234,406.72 5,181.78 239,588.50
410,300.00 410,300.00
48,000.00 48,000.00
24,000.00 24,000.00
3,859.83 3,859.83
2,901.79 2,901.79
4,974.50 4,974.50
486,159.83 7,876.30 494,036.12
300,300.00 300,300.00
52,800.00 52,800.00
24,000.00 24,000.00
6,454.14 6,454.14
4,887.23 4,887.23
8,378.11 8,378.11
698.18 698.18
383,554.14 13,963.52 397,517.66
557,700.00 557,700.00
55,440.00 55,440.00
80,000.00 80,000.00
11,073.27 11,073.27
5,803.59 5,803.59
10,014.46 10,014.46
872.72 872.72
704,213.27 16,690.77 720,904.04
917,000.00 917,000.00
81,600.00 81,600.00
80,000.00 80,000.00
18,982.75 18,982.75
11,683.54 11,683.54
20,028.92 20,028.92
1,658.17 1,658.17
1,097,582.75 33,370.63 1,130,953.38
1,008,700.00 1,008,700.00
85,200.00 85,200.00
80,000.00 80,000.00
27,904.65 27,904.65
17,639.85 17,639.85
30,239.75 30,239.75
4,974.50 4,974.50
1,201,804.65 52,854.11 1,254,658.75
1,540,000.00 1,540,000.00
106,800.00 106,800.00
80,000.00 80,000.00
37,965.50 37,965.50
23,443.44 23,443.44
40,188.76 40,188.76
6,632.67 6,632.67
1,764,765.50 70,264.87 1,835,030.37
2,145,000.00 2,145,000.00
120,000.00 120,000.00
80,000.00 80,000.00
41,129.30 41,129.30
23,672.53 23,672.53
40,581.48 40,581.48
6,719.94 6,719.94
2,386,129.30 70,973.95 2,457,103.25
6,000.00 6,000.00
375.00 375.00
10,300.00 10,300.00
19,000.00 19,000.00
11,683.54 11,683.54
4,974.50 4,974.50
35,675.00 16,658.04 52,333.04
7,500.00 7,500.00
540.00 540.00
15,450.00 15,450.00
28,750.00 28,750.00
17,563.49 17,563.49
7,527.21 7,527.21
52,240.00 25,090.70 77,330.70
10,500.00 10,500.00
750.00 750.00
20,600.00 20,600.00
38,250.00 38,250.00
23,367.08 23,367.08
10,014.46 10,014.46
70,100.00 33,381.54 103,481.54
12,000.00 12,000.00
990.00 990.00
27,449.50 27,449.50
51,250.00 51,250.00
31,308.83 31,308.83
13,418.07 13,418.07
91,689.50 44,726.90 136,416.40
15,000.00 15,000.00
1,110.00 1,110.00
30,900.00 30,900.00
57,750.00 57,750.00
35,279.71 35,279.71
15,119.87 15,119.87
104,760.00 50,399.58 155,159.58
18,000.00 18,000.00
1,500.00 1,500.00
41,200.00 41,200.00
76,750.00 76,750.00
46,886.88 46,886.88
20,094.38 20,094.38
137,450.00 66,981.26 204,431.26
21,000.00 21,000.00
1,860.00 1,860.00
51,500.00 51,500.00
96,000.00 96,000.00
58,646.78 58,646.78
25,134.34 25,134.34
170,360.00 83,781.12 254,141.12
24,000.00 24,000.00
2,250.00 2,250.00
61,800.00 61,800.00
115,250.00 115,250.00
70,406.69 70,406.69
30,174.29 30,174.29
203,300.00 100,580.98 303,880.98
30,000.00 30,000.00
3,000.00 3,000.00
72,100.00 72,100.00
127,500.00 127,500.00
83,999.30 83,999.30
35,737.88 35,737.88
232,600.00 119,737.18 352,337.18
242,000.00 242,000.00
6,750.00 6,750.00
5,500.00 5,500.00
5,803.59 5,803.59
10,014.46 10,014.46
254,250.00 15,818.05 270,068.05
11,400.00 11,400.00
5,500.00 5,500.00
8,781.75 8,781.75
15,054.42 15,054.42
16,900.00 23,836.17 40,736.17
1,720,000.00 1,720,000.00
12,000.00 12,000.00
19,620.00 19,620.00
11,683.54 11,683.54
20,028.92 20,028.92
1,751,620.00 31,712.46 1,783,332.46
12,000.00 12,000.00
24,000.00 24,000.00
19,701.65 19,701.65
30,174.29 30,174.29
36,000.00 49,875.95 85,875.95
158,400.00 158,400.00
25,200.00 25,200.00
36,000.00 36,000.00
11,759.90 11,759.90
20,159.83 20,159.83
219,600.00 31,919.73 251,519.73
36,240.00 36,240.00
36,000.00 36,000.00
11,759.90 11,759.90
20,159.83 20,159.83
72,240.00 31,919.73 104,159.73
359,000.00 359,000.00
25,800.00 25,800.00
24,000.00 24,000.00
40,000.00 40,000.00
17,639.85 17,639.85
30,174.29 30,174.29
448,800.00 47,814.15 496,614.15
303,600.00 303,600.00
25,800.00 25,800.00
12,000.00 12,000.00
40,000.00 40,000.00
17,639.85 17,639.85
30,174.29 30,174.29
381,400.00 47,814.15 429,214.15
220,000.00 220,000.00
17,760.00 17,760.00
12,000.00 12,000.00
40,000.00 40,000.00
17,639.85 17,639.85
30,174.29 30,174.29
289,760.00 47,814.15 337,574.15
374,000.00 374,000.00
34,200.00 34,200.00
80,000.00 80,000.00
23,519.80 23,519.80
40,319.66 40,319.66
488,200.00 63,839.47 552,039.47
313,500.00 313,500.00
33,600.00 33,600.00
24,000.00 24,000.00
40,000.00 40,000.00
23,519.80 23,519.80
40,319.66 40,319.66
411,100.00 63,839.47 474,939.47
0.00 0.00
32,400.00 32,400.00
12,000.00 12,000.00
40,000.00 40,000.00
23,519.80 23,519.80
40,319.66 40,319.66
84,400.00 63,839.47 148,239.47
0.00 0.00
30,240.00 30,240.00
12,000.00 12,000.00
40,000.00 40,000.00
23,519.80 23,519.80
40,319.66 40,319.66
82,240.00 63,839.47 146,079.47
713,000.00 713,000.00
44,040.00 44,040.00
100,000.00 100,000.00
44,977.81 44,977.81
77,104.81 77,104.81
857,040.00 122,082.62 979,122.62
463,650.00 463,650.00
37,560.00 37,560.00
100,000.00 100,000.00
44,977.81 44,977.81
77,104.81 77,104.81
601,210.00 122,082.62 723,292.62
0.00 0.00
36,840.00 36,840.00
24,000.00 24,000.00
60,000.00 60,000.00
44,977.81 44,977.81
77,104.81 77,104.81
120,840.00 122,082.62 242,922.62
0.00 0.00
35,640.00 35,640.00
12,000.00 12,000.00
60,000.00 60,000.00
44,977.81 44,977.81
77,104.81 77,104.81
107,640.00 122,082.62 229,722.62
0.00 0.00
33,600.00 33,600.00
12,000.00 12,000.00
60,000.00 60,000.00
44,977.81 44,977.81
77,104.81 77,104.81
105,600.00 122,082.62 227,682.62
854,700.00 854,700.00
50,400.00 50,400.00
120,000.00 120,000.00
68,421.25 68,421.25
117,293.57 117,293.57
1,025,100.00 185,714.82 1,210,814.82
0.00 0.00
47,040.00 47,040.00
100,000.00 100,000.00
68,421.25 68,421.25
117,293.57 117,293.57
147,040.00 185,714.82 332,754.82
542,300.00 542,300.00
40,560.00 40,560.00
100,000.00 100,000.00
68,421.25 68,421.25
117,293.57 117,293.57
682,860.00 185,714.82 868,574.82
0.00 0.00
39,840.00 39,840.00
24,000.00 24,000.00
60,000.00 60,000.00
68,421.25 68,421.25
117,293.57 117,293.57
123,840.00 185,714.82 309,554.82
0.00 0.00
36,600.00 36,600.00
12,000.00 12,000.00
60,000.00 60,000.00
68,421.25 68,421.25
117,293.57 117,293.57
108,600.00 185,714.82 294,314.82
0.00 0.00
27,840.00 27,840.00
12,000.00 12,000.00
60,000.00 60,000.00
68,421.25 68,421.25
117,293.57 117,293.57
99,840.00 185,714.82 285,554.82
100,000.00 100,000.00
2,901.79 2,901.79
4,974.50 4,974.50
100,000.00 7,876.30 107,876.30
75,000.00 75,000.00
2,290.89 2,290.89
4,581.78 4,581.78
75,000.00 6,872.67 81,872.67
66,000.00 66,000.00
1,909.08 1,909.08
3,272.70 3,272.70
66,000.00 5,181.78 71,181.78
203,500.00 203,500.00
3,894.51 3,894.51
6,676.31 6,676.31
203,500.00 10,570.82 214,070.82
279,400.00 279,400.00
5,803.59 5,803.59
10,014.46 10,014.46
279,400.00 15,818.05 295,218.05
341,000.00 341,000.00
7,789.03 7,789.03
13,352.62 13,352.62
341,000.00 21,141.64 362,141.64
474,100.00 474,100.00
9,774.46 9,774.46
16,756.22 16,756.22
474,100.00 26,530.69 500,630.69
628,100.00 628,100.00
11,683.54 11,683.54
20,028.92 20,028.92
628,100.00 31,712.46 659,812.46
665,500.00 665,500.00
15,654.41 15,654.41
26,836.14 26,836.14
665,500.00 42,490.56 707,990.56
1,199,000.00 1,199,000.00
16,036.23 16,036.23
32,727.00 32,727.00
1,199,000.00 48,763.23 1,247,763.23
14,100.00 14,100.00
560.00 560.00
1,527.26 1,527.26
14,660.00 1,527.26 16,187.26
24,794.00 24,794.00
840.00 840.00
1,909.08 1,909.08
25,634.00 1,909.08 27,543.08
29,300.00 29,300.00
920.00 920.00
1,909.08 1,909.08
30,220.00 1,909.08 32,129.08
87,055.00 87,055.00
1,000.00 1,000.00
2,901.79 2,901.79
88,055.00 2,901.79 90,956.79
87,055.00 87,055.00
1,080.00 1,080.00
2,901.79 2,901.79
88,135.00 2,901.79 91,036.79
87,055.00 87,055.00
1,360.00 1,360.00
2,901.79 2,901.79
88,415.00 2,901.79 91,316.79
0.00 0.00
1,160.00 1,160.00
4,887.23 4,887.23
1,160.00 4,887.23 6,047.23
155,400.00 155,400.00
1,840.00 1,840.00
4,887.23 4,887.23
157,240.00 4,887.23 162,127.23
285,000.00 285,000.00
2,000.00 2,000.00
4,887.23 4,887.23
287,000.00 4,887.23 291,887.23
0.00 0.00
1,800.00 1,800.00
5,803.59 5,803.59
2,487.25 2,487.25
1,800.00 8,290.84 10,090.84
285,000.00 285,000.00
1,960.00 1,960.00
5,803.59 5,803.59
2,487.25 2,487.25
286,960.00 8,290.84 295,250.84
298,400.00 298,400.00
2,040.00 2,040.00
5,803.59 5,803.59
2,487.25 2,487.25
300,440.00 8,290.84 308,730.84
0.00 0.00
2,280.00 2,280.00
11,683.54 11,683.54
10,014.46 10,014.46
2,280.00 21,698.00 23,978.00
464,600.00 464,600.00
2,360.00 2,360.00
11,683.54 11,683.54
10,014.46 10,014.46
466,960.00 21,698.00 488,658.00
476,600.00 476,600.00
2,720.00 2,720.00
11,683.54 11,683.54
10,014.46 10,014.46
479,320.00 21,698.00 501,018.00
DAN INTERKONEKSI
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
974.17 974.17 1,461.26
85.44 85.44 128.16
1,967.12 1,967.12 2,110.69
418.16 418.16 418.16
0.00 3,444.90 3,444.90 4,118.27
1,845.80 1,845.80 2,768.70

273.41 273.41 410.11
2,810.18 2,810.18 3,015.27
660.87 660.87 660.87
0.00 5,590.26 5,590.26 6,854.95
3,845.42 3,845.42 5,768.13

273.41 273.41 410.11
6,182.39 6,182.39 6,633.59
1,396.69 1,396.69 1,396.69
0.00 11,697.91 11,697.91 14,208.52
8,716.29 8,716.29 13,074.44

1,332.85 1,332.85 1,999.28
11,802.75 11,802.75 12,664.12
2,895.99 2,895.99 2,895.99
0.00 24,747.88 24,747.88 30,633.83
13,330.80 13,330.80 19,996.20

2,221.42 2,221.42 3,332.13
0.00 0.00 16,583.97
4,043.18 4,043.18 4,043.18
0.00 19,595.40 19,595.40 43,955.48
20,508.92 20,508.92 30,763.38

4,101.09 4,101.09 6,151.63
0.00 0.00 22,916.03
5,914.44 5,914.44 5,914.44
0.00 30,524.45 30,524.45 65,745.48
33,327.00 33,327.00 49,990.49

6,835.14 6,835.14 10,252.71
0.00 0.00 33,167.94
9,093.00 9,093.00 9,093.00
0.00 49,255.14 49,255.14 ###
40,505.12 40,505.12 60,757.68

7,347.78 7,347.78 11,021.67
0.00 0.00 49,751.92
12,255.45 12,255.45 12,255.45
0.00 60,108.35 60,108.35 ###
65,115.82 65,115.82 97,673.73

11,619.74 11,619.74 17,429.61
0.00 0.00 78,396.96
19,450.88 19,450.88 19,450.88
0.00 96,186.44 96,186.44 ###
86,650.19 86,650.19 ###

14,353.80 14,353.80 21,530.70
0.00 0.00 ###
26,820.23 26,820.23 26,820.23
0.00 127,824.22 127,824.22 ###
108,184.55 108,184.55 ###

17,087.86 17,087.86 25,631.79
0.00 0.00 ###
34,189.58 34,189.58 34,189.58
0.00 159,461.99 159,461.99 ###
( TANPA PASIR URUG )
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
5,500.00 5,500.00
5,127.23 5,127.23
1,708.79 1,708.79
0.00 0.00
3,709.06 3,709.06
850.00 850.00
87.272 87.27
763.63 763.63
981.81 981.81
87.27 87.27
750.00 750.00
1,750.00 1,750.00
350.00 350.00
16,895.08 4,769.98 21,665.06
9,400.00 9,400.00
6,152.68 6,152.68
2,042.15 2,042.15
898.90 898.90
2,967.25 2,967.25
850.00 850.00
87.272 87.27
763.63 763.63
1,636.35 1,636.35
87.27 87.27
750.00 750.00
2,000.00 2,000.00
350.00 350.00
22,310.98 5,674.52 27,985.50
21,200.00 21,200.00
9,613.56 9,613.56
3,182.50 3,182.50
1,404.53 1,404.53
4,636.33 4,636.33
900.00 900.00
87.272 87.27
763.63 763.63
2,290.89 2,290.89
174.54 174.54
2,549.55 2,549.55
5,400.00 5,400.00
400.00 400.00
40,936.92 11,665.88 52,602.80
28,000.00 28,000.00
10,254.46 10,254.46
3,384.02 3,384.02
1,404.53 1,404.53
5,099.96 5,099.96
900.00 900.00
113.454 113.45
992.72 992.72
2,618.16 2,618.16
261.82 261.82
2,673.25 2,673.25
5,400.00 5,400.00
400.00 400.00
49,042.97 12,459.40 61,502.37
57,100.00 57,100.00
13,843.52 13,843.52
4,538.23 4,538.23
2,022.53 2,022.53
6,676.31 6,676.31
1,000.00 1,000.00
130.908 130.91
1,145.45 1,145.45
3,927.24 3,927.24
349.09 349.09
3,988.96 3,988.96
6,500.00 6,500.00
450.00 450.00
85,180.59 16,491.64 101,672.22
84,400.00 84,400.00
15,381.69 15,381.69
4,992.15 4,992.15
2,022.53 2,022.53
7,789.03 7,789.03
1,000.00 1,000.00
174.544 174.54
1,145.45 1,145.45
4,581.78 4,581.78
436.36 436.36
5,476.47 5,476.47
6,500.00 6,500.00
450.00 450.00
115,585.39 18,764.60 134,349.99
180,000.00 180,000.00
23,092.17 23,092.17
5,977.82 5,977.82
2,752.89 2,752.89
9,087.20 9,087.20
1,100.00 1,100.00
218.180 218.18
1,909.08 1,909.08
5,236.32 5,236.32
523.63 523.63
9,271.30 9,271.30
7,000.00 7,000.00
500.00 500.00
222,010.07 24,658.50 246,668.58
277,700.00 277,700.00
28,904.49 28,904.49
7,323.58 7,323.58
3,595.61 3,595.61
11,127.18 11,127.18
1,500.00 1,500.00
261.816 261.82
2,290.89 2,290.89
5,890.86 5,890.86
567.27 567.27
14,294.75 14,294.75
7,750.00 7,750.00
600.00 600.00
330,150.86 31,655.58 361,806.43
433,500.00 433,500.00
33,931.35 33,931.35
8,388.64 8,388.64
4,550.69 4,550.69
12,518.08 12,518.08
1,600.00 1,600.00
349.088 349.09
3,054.52 3,054.52
6,545.40 6,545.40
610.90 610.90
21,913.84 21,913.84
8,000.00 8,000.00
600.00 600.00
494,488.76 41,073.75 535,562.51
692,300.00 692,300.00
40,843.30 40,843.30
9,899.24 9,899.24
5,618.14 5,618.14
14,836.24 14,836.24
2,000.00 2,000.00
436.360 436.36
3,818.15 3,818.15
7,854.48 7,854.48
628.36 628.36
29,184.46 29,184.46
10,000.00 10,000.00
650.00 650.00
765,496.91 52,571.80 818,068.71
1,113,100.00 1,113,100.00
52,782.11 52,782.11
12,206.47 12,206.47
8,090.11 8,090.11
17,803.49 17,803.49
2,200.00 2,200.00
436.360 436.36
3,818.15 3,818.15
7,854.48 7,854.48
628.36 628.36
40,914.68 40,914.68
12,000.00 12,000.00
650.00 650.00
1,206,182.18 66,302.03 1,272,484.21
1 M2 LANTAI BATU CARPORT
Batu carpot 1.0000 m2 130,000.00 130,000.00
PC ( 50 kg ) 8.0000 kg 975.00 7,800.00
Pasir pasang 0.0180 m3 195,000.00 3,510.00
Semen warna 1.5000 kg 13,500.00 20,250.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah 161,560.00
C. 037a 1 M2 PASANG PAVING BLOK TEBAL 6 CM
Paving blok ### m2 60,000.00
Pasir pasan ### m3 195,000.00
Pekerja ### org 65,454.00
Tukang batu ### org 76,363.00
Kepala tuka ### org 87,272.00
Mandor ### org 87,272.00
Jumlah
1 M2 PASANG LANTAI PAVING SEGI ENAM, tb 6 CM
Paving segi enam, tb 6 cm 1.0000 m2 48,000.00 48,000.00
Pasir pasang 0.0500 m3 195,000.00 9,750.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah 57,750.00
1 M2 PENGECATAN DINDING luar3x
Plamir Tembok 0.1000 kg 0.00
Cat Dasar 0.1000 kg 40,000.00 4,000.00
Cat Penutup 2x 0.2600 bh 40,000.00 10,400.00
Pekerja 0.0200 org 65,454.00
Tukang cat 0.0630 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah 14,400.00
1 M2 PAS. PLAFOND GYPSUM 9 MM BERIKUT hollow
Gypsum 9 mm 1.0000 m2 45,000.00 45,000.00
besi hollow 4.0000 m 6,000.00 24,000.00
Pekerja 0.2800 org 65,454.00

Mandor 0.0140 org 87,272.00
Jumlah 69,000.00
1M2 PASANG TRALI BESI
stainlees 800,000.00
Pekerja 1.2000 org 65,454.00
Mandor 0.0006 org 87,272.00
Jumlah 800,000.00
1 KG PEKERJAAN Pipa hitam light50 MM
Besi 1.1500 kg 10,237.23 11,772.81
Pekerja 0.0600 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah 11,772.81
1 KG PEKERJAAN Pipahitam lightI 40 MM

Besi 1.1500 kg 10,389.83 11,948.30
Pekerja 0.0600 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah 11,948.30
PEMASANGAN PIPA PVC Ø 100 / M' kedalaman 2 m
Galian tanah 0.4600 m3 62,835.84 28,904.49

Urugan tanah kembali 0.3000 m3 17,087.86 5,126.36
Urugan pasir 0.1286 m3 140,508.92 18,067.20
Pembuangan sisa galian 0.1600 m3 22,472.54 3,595.61
Pemadatan 0.3000 m3 37,090.60 11,127.18
Finishing ls ls 1,500.00
Pemasangan Pipa -
Pekerja 0.0900 org 65,454.00
Mandor 0.0065 org 87,272.00
Alat Bantu ls ls
Jumlah 68,320.83
130,000.00
7,800.00
3,510.00
20,250.00
39,272.40 39,272.40
26,727.05 26,727.05
3,054.52 3,054.52
2,618.16 2,618.16
71,672.13 233,232.13
60,000.00
19,500.00
26,181.60
15,272.60
1,745.44
1,745.44
79,500.00 44,945.08
48,000.00
9,750.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
67,417.62 125,167.62
0.00
4,000.00
10,400.00
1,309.08 1,309.08
3,187.80 3,187.80
549.81 549.81
218.18 218.18
5,264.87 19,664.87
36000
45,000.00
24,000.00
18,327.12 18,327.12
30,545.20 30,545.20
6,981.76 6,981.76
1,221.81 1,221.81
57,075.89 126,075.89
800,000.00
78,544.80 78,544.80
91,635.60 91,635.60
1,047.26 1,047.26
52.36 52.36
171,280.03 971,280.03
11,772.81
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
9,294.47 21,067.28
11,948.30
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
9,294.47 21,242.77
28,904.49
5,126.36
18,067.20
3,595.61
11,127.18
1,500.00
261.816 261.82
2,290.89 2,290.89
5,890.86 5,890.86
567.27 567.27
0.00 0.00
7,750.00 7,750.00
600.00 600.00
17,360.83 85,681.66
PEMBUATAN LAPANGAN TENIS
KODE HARGA
ANALISA SATUAN (Rp)
I Pekerjaan Persiapan
pembersihan lapangan
Sewa buldozer/
II PEKERJAAN PAGAR
Pekerjaan pagar dari bahan pipa blak steel tupe ligh 3”
untuk dirian dan 1 ½” untuk yang meilintang
rata – rata 4 m, berikut pintu masuk
III PEKERJAAN LANDASAN LANTAI

Pekerjaan pemadatan tanah & sirtu
Urugan sirtu tebal 10 cm,dipadatkan
Urugan pasir tebal 3cm, dipadatkan
Lantai Kerja 2 – 3 cm
Pekerjaan sloof keliling ukuran 20 x 30 cm,
besi dia. 8, tul. 4, begel 6 jarak 20
Pekerjaan strouspile sedalam 1 m, besi dia.
8, tul. 3, begel 6
Balok pemikul 20 x 30 cm, besi 8 mm
begel 6mm, tulangan 4
Cor Beton berulang besi 7 mm, jarak 20, tebal 8 cm
PEKERJAAN INSTALASI LISTRIK

Tiang Lampu, tinggi 9 m, dari bahan pipa
blak steel type medium 5”, 4”, & 3”
Instalasi kabel tanam,panel induk, braket, main swich, dll
Lampu metal halide merk philips type
HPI~T, 400 watt
PEKERJAAN ACCESORIES
Tiang net, net, & hand winch
Kursi wasit
Saluran air
PEKERJAAN FINISHING flexi pave

Penghalusan lantai
Pelapisan sealer base layer
finishing coating second layer
garis /line lapangan
Terbilang : Tujuh puluh tiga juta delapan ratus lima puluh lima ribu rupiah
Disetujui Diperiksa
Kabag Perencanaan Teknik Kasubag Perencanaan
PETRUS AGUS SUYANA, ST SUGENG RIYADI, ST

NPP : 069 086 993 NPP : 103 107 697
Mengetahui
Direktur Utama
IRAWAN MARGONO, SH, MM.

Staf Madya Tingkat I/D2
NPP : 111 107 000
A
S
JUMLAH HARGA JUMLAH

(Rp) SEMUA (Rp)
JUMLAH
PPN 10%
JUMLAH TOTAL
DIBULATKAN
iah
Klaten, April 2018
Dibuat Oleh
Staf Perencanaan

NPP : 194 087 618
KLATEN
Direktur Teknik
SIGIT SETYAWAN B, ST,M.Si

Staf Madya/D1
NPP : 084 097 395
PEMBUATAN LAPANGAN TENIS DAN PENATAAN TAMAN
KODE HARGA
ANALISA SATUAN (Rp)
I PEKERJAAN PERSIAPAN
1 Sewa buldozer dihitung - Ls 3,500,000.00
2 Sewa stoom dihitung - Ls 3,500,000.00
3 Mobilisasi dihitung - Ls 1,500,000.00
4 Pengukuran dan Pemasangan Bouwplank dihitung - Ls 1,000,000.00
II PEKERJAAN PAGAR
1 Pipa GI Medium 2" dihitung #NAME? m' 111,933.00
2 Pipa GI Medium 1,5" dihitung #NAME? m' 81,842.00
3 Pipa GI Medium 1" dihitung #NAME? m' 54,433.00
4 Pengelasan dengan las listrik dihitung #NAME? tiang 100,000.00
5 Pasang Kawat Harmonika K. 009 #NAME? m² 64,728.06
6 Pengecatan besi pagar D. 029 #NAME? m² 56,646.58
7 Galian tanah sedalam 1 m A. 012 3.00 m³ 51,272.30
8 Cor beton 1:2:3 B. 002 3.00 m³ 629,083.41
9 Sloof 15/20 B. 026 #NAME? m³ 3,623,231.83
III PEKERJAAN LANDASAN LANTAI

1 Pekerjaan pemadatan tanah & sirtu A. 023 #NAME? m³ 37,090.60
2 Urugan sirtu tebal 10 cm,dipadatkan A. 025 #NAME? m³ 173,999.80
3 Urugan pasir tebal 3cm, dipadatkan A. 024 #NAME? m³ 140,508.92
4 Pasang Wiremesh M6 1 lapis B. 012 #NAME? kg 13,973.72
5 Cor Beton K 275 tebal 8 cm B. 010 #NAME? m³ 1,141,445.80
6 Cor Beton K 175 tebal 8cm B. 008 #NAME? m³ 753,833.82
7 Pelapisan sealer base layer (acian) D. 020 #NAME? m² 25,641.29
8 Finishing coating second layer(cat) D. 024a #NAME? m² 19,664.87
IV PEKERJAAN ACCESORIES
1 Pembuatan Tiang net dihitung 1.00 unit 1,000,000.00
2 Net dihitung 1.00 unit 1,000,000.00
3 Kursi wasit dihitung 1.00 bh 5,000,000.00
V PEKERJAAN LINGKUNGAN DAN TAMAN

a. Dalam Pagar Lapangan Tenis
1 Pasang paving block square C. 044 #NAME? m² 125,167.62
2 Bak cor beton bertulang dinding batu alam dihitung 4.00 unit 500,000.00
3 Galian tanah sedalam 0.8m A. 012 #NAME? m³ 51,272.30
4 Pondasi batu kal 1:3:10 C. 009 #NAME? m³ 579,542.28
5 lantai kerja 1:3:5 B. 001 #NAME? m³ 632,758.41
6 Pemasangan keramik tekstur batu 40x40 C. 036 #NAME? m³ 149,171.85
7 Grill besi penutup saluran dihitung #NAME? m² 250,000.00
8 Pohon peneduh dihitung 4.00 btg 500,000.00
b. Taman Di Luar Pagar

1 Pasang paving block segi enam C. 044 #NAME? m² 125,167.62
2 Pemasangan batu koral hitam C. 026a 36.00 m² 233,232.13
3 Pemasangan batu koral putih C. 026a 15.00 m² 233,232.13
4 Lantai rabat 1:3:5 motif alur B. 001 1.50 m³ 632,758.41
5 Pasang batu alam alur 15x30 C. 019b 10.80 m² 208,008.65
6 Bak tanaman cor beton dihitung 4.00 unit 500,000.00
7 Galian tanah sedalam 0.8 m A. 012 #NAME? m³ 51,272.30
8 Pondasi batu kal 1:3:10 utk bak tanam C. 009 #NAME? m³ 579,542.28
VI PEMBUATAN TOILET
a. PEKERJAAN PERSIAPAN DAN TANAH
1 Galian tanah sedalam 1m A. 012 #NAME? m³ 51,272.30
2 Urug kembali galian tanah A. 021 - m³ 17,087.86
b. PEKERJAAN BETON DAN PASANGAN
1 Pasang pondasi batu belah 1 : 3 : 10 C. 009 - m³ 579,542.28
2 Pasang batu kosong C. 001 - m³ 340,842.91
3 Sloof 15/20 B. 026 #NAME? m³ 3,623,231.83
4 Kolom praktis B. 046 - m' 75,081.84
5 Balok Ring 10/15 B. 047 - m' 100,285.08
6 Pasang batu bata 1 : 3 : 10 D. 006 - m² 109,843.15
7 Pasang batu bata 1 : 3 D. 003 - m² 112,865.05
8 Lantai kerja 1:3:5 B. 001 #NAME? m³ 632,758.41
9 Plesteran dinding 1 : 3 D. 022 #NAME? m² 36,750.05
10 Plesteran dinding 1 : 3:10 D. 023 #NAME? m² 33,111.59
11 Pasang tegel keramik lantai 30 x 30 C. 035 #NAME? m² 147,921.85
13 Pasang tegel keramik dinding 20 X 25 C. 025 #NAME? m² 146,281.60
14 Pasang dinding batu candi 15x15 C. 019a 4.50 m² 178,008.65
15 Roster beton 20x20 D. 010 #NAME? m² 272,004.30
16 Pintu PVC Kamar mandi K. 006 #NAME? m² 368,525.22
c. PEKERJAAN SANITASI
1 Closed jongkok I. 002 2.00 bh 605,140.02
2 Pasang wastafel I. 004 1.00 552,649.15
3 Floor drain I. 025 2.00 20,099.92
4 Pasang kran I. 024 2.00 29,668.67
5 Pipa PVC saluran air bersih dihitung 35.00 m' 7,500.00
6 Pipa PVC saluran air kotor dihitung 10.00 m' 45,000.00
7 Septic Tank dan Peresapan dihitung 1.00 2,500,000.00
d. PEKERJAAN INSTALASI LISTRIK
1 Instalasi titik lampu dihitung 4.00 150,000.00
2 Instalasi stop kontak dihitung 2.00 150,000.00
3 Instalasi Saklar dihitung 2.00 150,000.00
e. PEKERJAAN LAIN-LAIN
1 Pasang Atap/kanopi galvalum dihitung 17.50 200,000.00
2 Pasang Plafond Gypsum Rangka Hollow dihitung 17.50 100,000.00
3 Cat tembok pada langit-langit D. 040 17.50 29,029.84
4 Cat dinding 3x D. 024 #NAME? 16,793.67
Terbilang :
Disetujui Diperiksa

NPP : 069 086 993 NPP : 103 107 697
Mengetahui
Direktur Utama

Staf Madya Tingkat I/D2
NPP : 111 107 000
YA
NATAAN TAMAN
JUMLAH HARGA JUMLAH SEMUA

(Rp) (Rp)
3,500,000.00
3,500,000.00
1,500,000.00
1,000,000.00 9,500,000.00 #NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
153,816.90
1,887,250.23
#NAME? #NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME? #NAME?
1,000,000.00
1,000,000.00
5,000,000.00 7,000,000.00
#NAME?
2,000,000.00
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
2,000,000.00 #NAME?
#NAME?
8,396,356.68
3,498,481.95
949,137.62
2,246,493.42
2,000,000.00
#NAME?
#NAME?
2,000,000.00 #NAME?
#NAME?
- #NAME?
-
-
#NAME?
-
-
-
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
801,038.92
#NAME?
#NAME? #NAME?
1,210,280.04
552,649.15
40,199.84
59,337.34
262,500.00
450,000.00
2,500,000.00 5,074,966.37
600,000.00
300,000.00
300,000.00 1,200,000.00
3,500,000.00
1,750,000.00
508,022.20
#NAME? #NAME? #NAME?
JUMLAH #NAME? #NAME?

PPN 10% #NAME?
JUMLAH TOTAL #NAME?
DIBULATKAN #NAME?
Klaten, Oktober 2018

Dibuat Oleh
Staf Perencanaan

NPP : 194 087 618
EN KLATEN
Direktur Teknik

Staf Madya/D1
NPP : 084 097 395
PERUSAHAAN UMUM DAERAH AIR MINUM
PDAM TIRTA MERAPI
KABUPATEN KLATEN
DAFTAR ANALISA HARGA SATUAN PEKERJAAN SNI 20
A. ANALISA PENGUKURAN, PERSIAPAN & GALIAN TANAH
0 1 2 3 4 5
SNI 6.4 A. 001 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK

Kayu meranti 5/7 0.0120 m3 6,887,925.00
Paku 2" - 5 " 0.0200 kg 16,000.00
Papan Begesting 3/20 Meranti 0.0070 m3 6,887,925.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.4a A. 002 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK

Kayu meranti 5/7 0.0050 m3 6,887,925.00
Paku 2" - 5 " 0.0200 kg 16,000.00
Papan Begesting 3/20 Sengon 0.0040 m3 2,900,128.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
A. 003 1 M2 PEMBERSIHAN LAPANGAN DAN PERATAAN

Pekerja 1.0000 org 65,454.00
Tukang - org 76,363.00
Kepala tukang - org 87,272.00
Mandor 0.0500 org 87,272.00
Jumlah
A. 004 1 M' PAGAR SEMENTARA DARI KAYU TINGGI 2 M

Semen PC 2.5000 kg 1,125.00
Pasir beton 0.0050 m3 224,000.00
Koral beton 0.0090 m3 190,000.00
Kayu meranti 5/7 0.0720 m3 6,887,925.00
Paku 2" - 5 " 0.0600 kg 16,000.00
Residu 0.4000 ltr 11,000.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
SNI 6.2 A. 005 1 M' PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 M
Semen PC 2.5000 kg 1,125.00
Seng gelombang 3" - 5 " 1.2000 lbr 98,615.00
Pasir beton 0.0050 m3 224,000.00
Koral beton 0.0090 m3 190,000.00
Kayu meranti 5/7 0.0720 m3 6,887,925.00
Paku 2" - 5 " 0.0600 kg 16,000.00
Meni besi 0.4500 kg 29,700.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
A. 006 1 M2 PEMBUATAN GUDANG SEMEN DAN ALAT ALAT

Bambu apus 1.7000 btg 37,400.00
Kayu meranti 0.2100 m3 6,887,925.00
Paku biasa 0.3000 kg 16,000.00
Semen PC 10.5000 kg 1,125.00
Pasir beton 0.0300 m3 224,000.00
Koral 0.0500 m3 190,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
A. 007 1 M2 PEMBUATAN KANTOR SEMENTARA / DIREKSI KEET DENGAN LANTAI PLESTERAN

Bambu apus 1.2500 btg 37,400.00
Kayu meranti 0.1800 m3 6,887,925.00
Paku biasa 0.8500 kg 16,000.00
Besi strip 1.1000 kg 19,360.00
Semen PC 35.0000 kg 1,125.00
Pasir pasang 0.1500 m3 200,000.00
Pasir beton 0.1000 m3 224,000.00
Koral 0.1500 m3 190,000.00
Bata merah 30.0000 bh 968.00
Seng plat 0.2500 lbr 22,385.00
Jendela nako 2.0000 bh 135,520.00
Kaca plos 0.0800 m2 82,500.00
Kunci tanam 0.1500 bh 80,526.00
Pekerja 2.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
A. 008 1 M2 PEMBUATAN RUMAH JAGA / KONSTRUKSI KAYU

Bambu 3.0000 btg 37,400.00
Kayu meranti 0.2760 m3 6,887,925.00
Paku biasa 0.7000 kg 16,000.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
A. 009 1 M2 PEMBUATAN BEDENG BURUH

Bambu 1.2500 btg 37,400.00
Kayu meranti 0.1860 m3 6,887,925.00
Paku biasa 0.3000 kg 16,000.00
Semen PC 18.0000 kg 1,125.00
Pasir beton 0.0300 m3 224,000.00
Koral 0.0500 m3 190,000.00
Pekerja 1.0000 org 65,454.00
Tukang 2.0000 org 76,363.00
Mandor 0.0500 org 87,272.00
Jumlah
A. 010 1 M2 PEMBUATAN BAK ADUKAN UKR. 40 X 50 X 20 CM

Papan 0.0360 m3 6,887,925.00
Paku biasa 0.0800 kg 16,000.00
Kaso 5/7 kayu meranti 1.0000 btg 96,430.95
Kepala tukang kayu - org 87,272.00
Mandor 0.0015 org 87,272.00
Jumlah
A. 011 1 M2 PEMBUATAN STEGER DARI BAMBU

Bambu 1.0000 m3 37,400.00
Tali ijuk 0.2500 kg 16,720.00
Pekerja 0.2500 org 65,454.00
Mandor 0.0130 org 87,272.00
Jumlah
Pekerja 0.7500 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
Pekerja 0.9000 org 65,454.00
Mandor 0.0450 org 87,272.00
Jumlah
Pekerja 1.0500 org 65,454.00
Mandor 0.0670 org 87,272.00
Jumlah
SNI 6.4 A. 015 1 M3 PEK. GALIAN TANAH BERBATU / TANAH KERAS MAX KEDALAMAN 1 M'
Pekerja 1.0000 org 65,454.00
Mandor 0.0320 org 87,272.00
Jumlah
SNI 6.5 A. 016 1 M3 PEK. GALIAN TANAH CADAS MAX KEDALAMAN 1 M'
Pekerja 1.5000 org 65,454.00
Mandor 0.0600 org 87,272.00
Jumlah
SNI 6.6 A. 017 1 M3 PEK. GALIAN TANAH LUMPUR MAX KEDALAMAN 1 M'
Pekerja 1.2000 org 65,454.00
Mandor 0.0450 org 87,272.00
Jumlah
SNI 6.7 A. 018 1 M² PEK. STRIPPING TEBING SETINGGI 1 M'

Pekerja 0.0500 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.8 A. 019 1 M3 PEK. PEMBUANGAN TANAH SEJAUH 30 M

Pekerja 0.3300 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
A. 020 1 M3 PEK. PEMBUANGAN DALAM RADIUS 150 M

Pekerja 0.5160 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.9 A. 021 1 M3 PEK. URUGAN TANAH KEMBALI

Pekerja 0.2500 org 65,454.00
Mandor 0.0083 org 87,272.00
Jumlah
SUPL A. 022 1 M3 URUGAN TANAH

Tanah urug 1.2000 m3 80,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.10 A. 023 PEMADATAN TANAH PER TEBAL 20 CM

Pekerja 0.5000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.11 A. 024 1 M3 URUGAN PASIR

Pasir urug 1.2000 m3 125,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.15 A. 025 1 M3 URUGAN SIRTU

Sirtu 1.2000 m3 125,000.00
Pekerja 0.2500 org 87,272.00
Mandor 0.0250 org 87,272.00
Jumlah
SNI 6.14 A. 026 1 M² PEMASANGAN LAPISAN IJUK TEBAL 10 CM

Ijuk 6.0000 kg 16,720.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
B. ANALISA PERKERASAN & COR BETON

0 1 2 3.0000 4 5
SNI 6.1 B. 001 1 M3 LANTAI KERJA/ BETON TUMBUK 1 PC : 3 PS : 5 KRL

PC ( 50 kg ) 218.0000 kg 1,125.00
Pasir beton 0.5200 m3 224,000.00
Pekerja 1.6500 org 65,454.00
Mandor 0.0800 org 87,272.00
Jumlah
SNI 6.5 B. 002 1 M3 BETON BERTULANG 1 PC : 2 PS : 3 KRL

PC ( 50 kg ) 232.0000 kg 1,125.00
Pasir beton 0.5200 m3 224,000.00
Pekerja 1.6500 org 65,454.00
Mandor 0.0800 org 87,272.00
Jumlah

PC ( 50 kg ) 230.0000 kg 1,125.00
Pasir beton 0.4500 m3 224,000.00
Pekerja 1.6500 org 65,454.00
Mandor 0.0800 org 87,272.00
Jumlah
B. 004 1 M3 BETON BERTULANG 1 PC : 2 PS : 2,5 KRL

PC ( 50 kg ) 352.0000 kg 1,125.00
Pasir beton 0.5600 m3 224,000.00
Pekerja 1.6500 org 65,454.00
Mandor 0.0800 org 87,272.00
Jumlah
B. 005 1 M3 BETON BERTULANG 1 PC : 1,5 PS : 3 KRL

PC ( 50 kg ) 357.0000 kg 1,125.00
Pasir beton 0.4200 m3 224,000.00
Pekerja 1.6500 org 65,454.00
Mandor 0.0800 org 87,272.00
Jumlah
B. 006 1 M3 BETON BERTULANG 1 PC : 1,5 PS : 2,5 KRL

PC ( 50 kg ) 386.0000 kg 1,125.00
Pasir beton 0.4700 m3 224,000.00
Pekerja 1.6500 org 65,454.00
Mandor 0.0800 org 87,272.00
Jumlah

PC ( 50 kg ) 615.0000 kg 1,125.00
Pasir beton 0.5200 m3 224,000.00
Pekerja 2.0000 org 65,454.00
Mandor 1.0000 org 87,272.00
Jumlah

Semen PC ( 50 kg ) 340.0000 zak 1,125.00
Pasir beton 0.5400 m3 224,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.35 B. 009 1 M3 BETON MUTU K 225

PC ( 50 kg ) 388.0000 kg 1,125.00
Pasir beton 0.6500 m3 224,000.00
Pekerja 6.0000 org 65,454.00
Mandor 0.3000 org 87,272.00
Jumlah
SNI 6.36 B. 010 1 M3 BETON BERTULANG MUTU K 275

PC ( 50 kg ) 400.0000 kg 1,125.00
Pasir beton 0.4000 m3 224,000.00
Pekerja 6.0000 org 65,454.00
Mandor 0.3000 org 87,272.00
Jumlah

Semen PC ( 50 kg ) 434.8000 zak 1,125.00
Pasir beton 0.4900 m3 224,000.00
Pekerja 6.0000 org 65,454.00
Mandor 0.3000 org 87,272.00
Jumlah
SNI 6.17 B. 012 1 KG PEMBESIAN DENGAN BESI POLOS

Kawat beton 0.0150 kg 20,000.00
Pekerja 0.0070 org 65,454.00
Mandor 0.0004 org 87,272.00
Jumlah
SNI 6.17a B. 013 1 KG PEMBESIAN DENGAN BESI ULIR

Besi beton ulir 1.0500 kg 13,000.00
Kawat beton 0.0150 kg 20,000.00
Pekerja 0.0070 org 65,454.00
Mandor 0.0004 org 87,272.00
Jumlah

Kawat beton 0.0150 kg 20,000.00
Pekerja 0.0400 org 65,454.00
Mandor 0.0075 org 87,272.00
Jumlah

Kawat beton 0.0150 kg 20,000.00
Pekerja 0.0500 org 65,454.00
Mandor 0.0075 org 87,272.00
Jumlah
B. 016 1 M2 BEKESTING DENGAN PAPAN

Kaso 5/7 meranti 0.0170 m3 6,887,925.00
Papan sengon 0.0240 m3 2,900,128.00
Paku 0.4000 kg 16,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
ASUMSI BAHAN 25 %, TENAGA 100 %
SNI 6.20 B. 017 1 M2 PASANG BEKISTING UNTUK PONDASI

Paku biasa 0.3000 kg 16,000.00
Pekerja 0.5200 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
SNI 6.21 B. 018 1 M2 PASANG BEKISTING UNTUK SLOOF (asumsi 2 x pakai kondisi bhn 50 % )
Paku biasa 0.3000 kg 16,000.00
Pekerja 0.5200 org 65,454.00
Mandor 0.0260 org 87,272.00
Jumlah
SNI 6.22 B. 019 1 M2 PASANG BEKISTING UNTUK KOLOM (asumsi 2 x pakai kondisi bhn 50 % )
Paku biasa 0.4000 kg 16,000.00
Playwood 9 mm 0.3500 lbr 130,000.00
Dolken 2.0000 btg 37,400.00
Pekerja 0.6600 org 65,454.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.23 B. 020 1 M2 PASANG BEKISTING UNTUK BALOK (asumsi 2 x pakai kondisi bhn 50 % )
Paku biasa 0.4000 kg 16,000.00
Playwood 9 mm 0.3500 lbr 130,000.00
Pekerja 0.6600 org 65,454.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.24 B. 021 1 M2 PASANG BEKISTING UNTUK PLAT LANTAI (asumsi 2 x pakai kondisi bhn 50 % )
Paku biasa 0.4000 kg 16,000.00
Playwood 9 mm 0.3500 lbr 130,000.00
Pekerja 0.6600 org 65,454.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.25 B. 022 1 M2 PASANG BEKISTING UNTUK DINDING (asumsi 2 x pakai kondisi bhn 50 % )
Paku biasa 0.4000 kg 16,000.00
Playwood 9 mm 0.3500 lbr 130,000.00
Pekerja 0.6600 org 65,454.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.26 B. 023 1 M2 PASANG BEKISTING UNTUK TANGGA (asumsi 2 x pakai kondisi bhn 50 % )
Paku biasa 0.4000 kg 16,000.00
Playwood 9 mm 0.3500 lbr 130,000.00
Pekerja 0.6600 org 65,454.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.28a B. 024 1 M³ MEMBUAT PONDASI BETON BERTULANG ( 125 KG BESI + BEKISTING )
Paku biasa 1.5000 kg 16,000.00
Kawat beton 1.8750 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.28 B. 025 1 M³ MEMBUAT PONDASI BETON BERTULANG ( 150 KG BESI + BEKISTING )
Paku biasa 1.5000 kg 16,000.00
Kawat beton 2.2500 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.29b B. 026 1 M³ MEMBUAT SLOOF BETON BERTULANG ( 125 KG BESI + BEKISTING )
Paku biasa 2.0000 kg 16,000.00
Kawat beton 1.8750 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.29a B. 027 1 M³ MEMBUAT SLOOF BETON BERTULANG ( 150 KG BESI + BEKISTING )
Paku biasa 2.0000 kg 16,000.00
Kawat beton 2.2500 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.29c B. 028 1 M³ MEMBUAT SLOOF BETON BERTULANG ( 180 KG BESI + BEKISTING )
Paku biasa 2.0000 kg 16,000.00
Kawat beton 2.7000 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Pekerja 5.6500 org 65,454.00
Mandor 0.2830 org 87,272.00
Jumlah
SNI 6.29 B. 029 1 M³ MEMBUAT SLOOF BETON BERTULANG ( 200 KG BESI + BEKISTING )
Paku biasa 2.0000 kg 16,000.00
Kawat beton 3.0000 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Pekerja 5.6500 org 65,454.00
Mandor 0.2830 org 87,272.00
Jumlah
Paku biasa 3.2000 kg 16,000.00
Kawat beton 1.8750 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 37,400.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
Paku biasa 3.2000 kg 16,000.00
Kawat beton 2.2500 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 37,400.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.30b B. 032 1 M³ MEMBUAT KOLOM BETON BERTULANG ( 180 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 16,000.00
Kawat beton 2.7000 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 37,400.00
Pekerja 6.3500 org 65,454.00
Mandor 0.3180 org 87,272.00
Jumlah
Paku biasa 3.2000 kg 16,000.00
Kawat beton 3.0000 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 37,400.00
Pekerja 6.3500 org 65,454.00
Mandor 0.3180 org 87,272.00
Jumlah
SNI 6.30c B. 034 1 M³ MEMBUAT KOLOM BETON BERTULANG ( 250 KG BESI + BEKISTING )
Paku biasa 4.0000 kg 16,000.00
Kawat beton 3.7500 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 37,400.00
Pekerja 7.0500 org 65,454.00
Mandor 0.3530 org 87,272.00
Jumlah
Paku biasa 4.0000 kg 16,000.00
Kawat beton 4.5000 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 37,400.00
Pekerja 7.0500 org 65,454.00
Mandor 0.3530 org 87,272.00
Jumlah
SNI 6.31a B. 036 1 M³ MEMBUAT BALOK BETON BERTULANG ( 125 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 16,000.00
Kawat beton 1.8750 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 16.0000 btg 37,400.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.31b B. 037 1 M³ MEMBUAT BALOK BETON BERTULANG ( 150 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 16,000.00
Kawat beton 2.2500 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 37,400.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.31c B. 038 1 M³ MEMBUAT BALOK BETON BERTULANG ( 180 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 16,000.00
Kawat beton 2.7000 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 37,400.00
Pekerja 6.3500 org 65,454.00
Mandor 0.3180 org 87,272.00
Jumlah
SNI 6.31 B. 039 1 M³ MEMBUAT BALOK BETON BERTULANG ( 200 KG BESI + BEKISTING )
Paku biasa 3.2000 kg 16,000.00
Kawat beton 3.0000 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 37,400.00
Pekerja 6.3500 org 65,454.00
Mandor 0.3180 org 87,272.00
Jumlah
SNI 6.31d B. 040 1 M³ MEMBUAT BALOK BETON BERTULANG ( 250 KG BESI + BEKISTING )
Paku biasa 4.0000 kg 16,000.00
Kawat beton 3.7500 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 37,400.00
Pekerja 7.0500 org 65,454.00
Mandor 0.3530 org 87,272.00
Jumlah
Paku biasa 3.2000 kg 16,000.00
Kawat beton 1.8750 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 24.0000 btg 37,400.00
Pekerja 5.3000 org 65,454.00
Mandor 0.2650 org 87,272.00
Jumlah
Paku biasa 3.0000 kg 16,000.00
Kawat beton 3.0000 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.5000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 14.0000 btg 37,400.00
Pekerja 5.6500 org 65,454.00
Mandor 0.2830 org 87,272.00
Jumlah
SNI 6.44 B. 043 1 M³ MEMBUAT TANGGA BETON BERTULANG ( 200 KG BESI + BEKISTING ) SNI LAMA
Paku biasa 3.0000 kg 16,000.00
Kawat beton 3.0000 kg 20,000.00
Pasir beton 0.5200 m3 224,000.00
Split 2/3 0.7800 m3 190,000.00
Playwood 9 mm 2.5000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 14.0000 btg 37,400.00
Pekerja 5.6000 org 65,454.00
Mandor 0.2020 org 87,272.00
Jumlah
SNI 6.44a B. 044 1 M³ MEMBUAT TANGGA BETON BERTULANG ( 225 KG BESI + BEKISTING ) SNI LAMA
Paku biasa 3.0000 kg 16,000.00
Kawat beton 3.3750 kg 20,000.00
Pasir beton 0.5200 m3 224,000.00
Split 2/3 0.7800 m3 190,000.00
Playwood 9 mm 2.5000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 14.0000 btg 37,400.00
Pekerja 5.6000 org 65,454.00
Mandor 0.2020 org 87,272.00
Jumlah
B. 045 1 M³ MEMBUAT PLAT LANTAI BETON BERTULANG ( 125 KG BESI + BEKISTING )

Paku biasa 3.3333 kg 16,000.00
Kawat beton 1.8750 kg 20,000.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 190,000.00
Playwood 9 mm 2.9167 lbr 130,000.00
Dolken Ø 8 cm / 4 m 50.0000 btg 37,400.00
Pekerja 7.5070 org 65,454.00
Mandor 0.1554 org 87,272.00
Jumlah
SNI 6.35 B. 046 1 M' MEMBUAT KOLOM PRAKTIS BETON BERTULANG ( 11 X 11 cm )

Paku biasa 0.0100 kg 16,000.00
Kawat beton 0.4500 kg 20,000.00
Pasir beton 0.0060 m3 224,000.00
Split 2/3 0.0090 m3 190,000.00
Pekerja 0.1800 org 65,454.00
Mandor 0.0090 org 87,272.00
Jumlah
SNI 6.36 B. 047 1 M' MEMBUAT RING BALK BETON BERTULANG ( 10 X 15 cm )

Kayu meranti 0.0030 m3 6,887,925.00
Paku biasa 0.0200 kg 16,000.00
Kawat beton 0.0500 kg 20,000.00
Pasir beton 0.0090 m3 224,000.00
Split 2/3 0.0150 m3 190,000.00
Pekerja 0.2970 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
C. ANALISA PASANGAN BATU BELAH, DINDING & LANTAI
0 1 2 3.0000 4 5
SNI 6.9 C. 001 1 M3 PASANGAN ANSTAMPING BATU BELAH

Batu belah 15/20 1.2000 m3 185,000.00
Pasir urug 0.4320 m3 125,000.00
Pekerja 0.7800 org 65,454.00
Mandor 0.0390 org 87,272.00
Jumlah
C. 002 1 M3 PASANGAN BATU BRONJONG

Batu kali ( batu bulat ) bronjong 1.2000 m3 185,000.00
Kawat bronjong 4 mm 18.0000 kg 49,610.00
Pekerja 2.0000 org 65,454.00
Mandor 0.1000 org 87,272.00
Jumlah

Batu belah 15/20 1.2000 m3 185,000.00
PC ( 50 kg ) 117.0000 kg 1,125.00
Pasir pasang 0.5610 m3 200,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah

Batu belah 15/20 1.2000 m3 185,000.00
PC ( 50 kg ) 136.0000 kg 1,125.00
Pasir pasang 0.5440 m3 200,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah

Batu belah 15/20 1.2000 m3 185,000.00
PC ( 50 kg ) 163.0000 kg 1,125.00
Pasir pasang 0.5200 m3 200,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah

Batu belah 15/20 1.2000 m3 185,000.00
PC ( 50 kg ) 202.0000 kg 1,125.00
Pasir pasang 0.4850 m3 200,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah

Batu belah 15/20 1.2000 m3 185,000.00
PC ( 50 kg ) 267.0000 kg 1,125.00
Pasir pasang 0.4230 m3 200,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah

Batu belah 15/20 1.2000 m3 185,000.00
PC ( 50 kg ) 392.0000 kg 1,125.00
Pasir pasang 0.3140 m3 200,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah
SNI 6.7 C. 009 1 M3 PASANGAN BATU BELAH 1 : 3 : 10

Batu belah 15/20 1.2000 m3 185,000.00
PC ( 50 kg ) 61.0000 kg 1,125.00
Kapur pasang 0.1470 m3 350,000.00
Pasir pasang 0.4920 m3 200,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah
SNI 6.11 C. 010 1 M3 PASANG PONDASI SUMURAN DIAMETER 100 CM

Batu belah 15/20 0.4500 m3 185,000.00
PC ( 50 kg ) 194.0000 kg 1,125.00
Kapur pasang 0.3120 m3 350,000.00
Pasir pasang 0.4680 m3 200,000.00
Pekerja 2.4000 org 65,454.00
Mandor 0.1190 org 87,272.00
Jumlah
C. 011 1 M3 PASANGAN BATU PUTIH 1 : 3 : 10

Batu belah putih 1.2000 m3 120,000.00
PC ( 50 kg ) 61.0000 kg 1,125.00
Kapur pasang 0.1470 m3 350,000.00
Pasir pasang 0.4920 m3 200,000.00
Pekerja 1.5000 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah
SNI 6.3 C. 012 1 M2 PAS LANTAI TEGEL ABU-ABU 20 x 20 CM

Tegel abu-2 26.5000 bh
PC ( 50 kg ) 10.4000 kg 1,125.00
Pasir pasang 0.0450 m3 200,000.00
Pekerja 0.2700 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
C. 013 1 M2 PAS LANTAI TEGEL ABU-2 SPESI 1:3:10 TEBAL 2,5 CM

Tegel abu-2 1.0000 m2
PC ( 50 kg ) 4.0940 kg 1,125.00
Kawur 0.0100 kg 350,000.00
Pasir pasang 0.0330 m3 200,000.00
Pekerja 0.5000 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
C. 014 1 M2 PAS LANTAI TEGEL WARNA SPESI 1:3:10 TEBAL 2,5 CM

Tegel warna 30 x 30 1.0000 m2 0.00
PC ( 50 kg ) 4.0940 kg 1,125.00
Kawur 0.0100 kg 350,000.00
Pasir pasang 0.0330 m3 200,000.00
Pekerja 0.5000 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
C. 015 1 M2 PAS LANTAI TERASO SPESI 1:3:10 TEBAL 2,5 CM

Teraso 30 x 30 1.0000 m2 0.00
PC ( 50 kg ) 4.0940 kg 1,125.00
Kawur 0.0100 kg 350,000.00
Pasir pasang 0.0330 m3 200,000.00
Pekerja 0.5000 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
C. 016 1 M2 PAS LANTAI TEGEL BADAK SPESI 1:3:10 TEBAL 2,5 CM

Tegel badak 1.0000 m2 0.00
PC ( 50 kg ) 4.0940 kg 1,125.00
Kawur 0.0100 kg 350,000.00
Pasir pasang 0.0330 m3 200,000.00
Pekerja 0.5000 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
C. 017 1 M2 PAS LANTAI TEGEL WAFEL SPESI 1:3:10 TEBAL 2,5 CM

Tegel wafel 1.0000 m2 0.00
PC ( 50 kg ) 4.0940 kg 1,125.00
Kawur 0.0100 kg 350,000.00
Pasir pasang 0.0330 m3 200,000.00
Pekerja 0.5000 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
C. 018 1 M2 DINDING PORSELIN

Tegel Porselin 1.0000 m2 0.00
PC ( 50 kg ) 9.3000 kg 1,125.00
Pasir pasang 0.0180 m3 200,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 019 1 M2 DINDING BATU CANDI

Batu candi halus 1.0000 m2 134,310.00
PC ( 50 kg ) 9.3000 kg 1,125.00
Pasir pasang 0.0180 m3 200,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 020 1 M2 DINDING BATU PALIMANAN HALUS

Batu palimanan halus 1.0000 m2 125,000.00
PC ( 50 kg ) 9.3000 kg 1,125.00
Pasir pasang 0.0180 m3 200,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 021 1 M2 DINDING BATU PALIMANAN KASAR

Batu palimanan kasar 1.0000 m2 120,000.00
PC ( 50 kg ) 9.3000 kg 1,125.00
Pasir pasang 0.0180 m3 200,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 022 1 M2 DINDING BATU MARMO KUNING

Batu marmo kuning 1.0000 m2 140,000.00
PC ( 50 kg ) 9.3000 kg 1,125.00
Pasir pasang 0.0180 m3 200,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 023 1 M2 DINDING BATU ALUR ( HIJAU, KUNING, PUTIH )

Batu alur 1.0000 m2 130,000.00
PC ( 50 kg ) 9.3000 kg 1,125.00
Pasir pasang 0.0180 m3 200,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 024 1 M2 DINDING KERAMIK 10/20 DAN 20/20
Keramik Warna 1.0000 m2 71,874.00
PC ( 50 kg ) 9.3000 kg 1,125.00
Pasir pasang 0.0180 m3 200,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 025 1 M2 DINDING KERAMIK 20/25

Keramik Putih 1.0000 m2 117,128.00
PC ( 50 kg ) 9.3000 kg 1,125.00
Pasir pasang 0.0180 m3 200,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 026 1 M2 LANTAI BATU CARPORT

Batu carpot 1.0000 m2 198,000.00
PC ( 50 kg ) 8.0000 kg 1,125.00
Pasir pasang 0.0180 m3 200,000.00
Semen warna 1.5000 kg 13,500.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
M. 7a C. 027 1 M2 LANTAI KERAMIK 10/20 ( Putih )

Keramik Putih 1.0000 m2 54,000.00
PC ( 50 kg ) 0.1200 zak 56,250.00
Pasir pasang 0.0095 m3 200,000.00
Semen putih 0.0025 zak 108,737.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7b C. 028 1 M2 LANTAI KERAMIK 20/20 ( Putih )

Keramik Putih 1.0000 m2 50,000.00
PC ( 50 kg ) 0.1200 zak 56,250.00
Pasir pasang 0.0095 m3 200,000.00
Semen putih 0.0025 zak 108,737.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7c C. 029 1 M2 LANTAI KERAMIK 20/25 ( Putih )

Keramik Putih 1.0000 m2 0.00
PC ( 50 kg ) 0.1200 zak 56,250.00
Pasir pasang 0.0095 m3 200,000.00
Semen putih 0.0025 zak 108,737.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7d C. 030 1 M2 LANTAI KERAMIK 30/30 ( Putih )

Keramik Putih 1.0000 m2 46,750.00
PC ( 50 kg ) 0.1200 zak 56,250.00
Pasir pasang 0.0095 m3 200,000.00
Semen putih 0.0025 zak 108,737.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7e C. 031 1 M2 LANTAI KERAMIK 40/40 ( Putih )

Keramik Putih 1.0000 m2 60,500.00
PC ( 50 kg ) 0.1200 zak 56,250.00
Pasir pasang 0.0095 m3 200,000.00
Semen putih 0.0025 zak 108,737.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7f C. 032 1 M2 LANTAI KERAMIK 10/20 ( Warna )

Keramik Warna 1.0000 m2 71,874.00
PC ( 50 kg ) 0.1200 zak 56,250.00
Pasir pasang 0.0095 m3 200,000.00
Semen putih 0.0025 zak 108,737.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7g C. 033 1 M2 LANTAI KERAMIK 20/20 ( Warna )

Keramik Warna 1.0000 m2 71,874.00
PC ( 50 kg ) 0.1200 zak 56,250.00
Pasir pasang 0.0095 m3 200,000.00
Semen putih 0.0025 zak 108,737.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7h C. 034 1 M2 LANTAI KERAMIK 20/25 ( Warna )

Keramik Warna 1.0000 m2 117,128.00
PC ( 50 kg ) 0.1200 zak 56,250.00
Pasir pasang 0.0095 m3 200,000.00
Semen putih 0.0025 zak 108,737.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7i C. 035 1 M2 LANTAI KERAMIK 30/30 ( Warna )

Keramik Warna 1.0000 m2 70,000.00
PC ( 50 kg ) 0.1200 zak 56,250.00
Pasir pasang 0.0095 m3 200,000.00
Semen putih 0.0025 zak 108,737.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 7j C. 036 1 M2 LANTAI KERAMIK 40/40 ( Warna )

Keramik Warna 1.0000 m2 75,000.00
PC ( 50 kg ) 0.1200 zak 56,250.00
Pasir pasang 0.0095 m3 200,000.00
Semen putih 0.0025 zak 108,737.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
M. 15 C. 037 1 M2 PASANG PAVING BLOK TEBAL 6 CM

Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
M. 15a C. 038 1 M2 PASANG PAVING BLOK TEBAL 8 CM

Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Tegel paving I warna, tb = 6 cm 1.0000 m2 64,000.00
Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Tegel paving I warna, tb = 8 cm 1.0000 m2 0.00
Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Paving kawung warna, tb 5 cm 1.0000 m2 0.00
Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Paving kawung warna, tb 6 cm 1.0000 m2 58,000.00
Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 051 1 M2 PASANG LANTAI PAVING TIGA BERLIAN, tb 6 CM

Paving tiga berlian, tb 6 cm 1.0000 m2 48,000.00
Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
C. 052 1 M2 PASANG LANTAI PAVING TIGA BERLIAN WARNA, tb 6 CM

Paving tiga berlian warna, tb 6 cm 1.0000 m2 58,000.00
Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Tegel paving 5 cm 1.0000 m2 0.00
Pasir pasang 0.1000 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
D. ANALISA PASANGAN BATU MERAH, PLESTERAN & PENGECA
0 1 2 3.0000 4 5

Bata merah 70.0000 bh 968.00
PC ( 50 kg ) 27.8000 kg 1,125.00
Pasir pasang 0.0280 m3 200,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah

Bata merah 70.0000 bh 968.00
PC ( 50 kg ) 18.9500 kg 1,125.00
Pasir pasang 0.0380 m3 200,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah

Bata merah 70.0000 bh 968.00
PC ( 50 kg ) 14.3700 kg 1,125.00
Pasir pasang 0.0400 m3 200,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah

Bata merah 70.0000 bh 968.00
PC ( 50 kg ) 11.5000 kg 1,125.00
Pasir pasang 0.0430 m3 200,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
Bata merah 70.0000 bh 968.00
PC ( 50 kg ) 9.6800 kg 1,125.00
Pasir pasang 0.0450 m3 200,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
SNI 6.13 D. 006 1 M2 PASANGAN BATA MERAH 1 : 3 : 10 TEBAL 1/2 BATA

Bata merah 70.0000 bh 968.00
PC ( 50 kg ) 4.5000 kg 1,125.00
Pasir pasang 0.0500 m3 200,000.00
Kawur 0.0150 m3 350,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah

Bata merah 140.0000 bh 968.00
PC ( 50 kg ) 32.9500 kg 1,125.00
Pasir pasang 0.0910 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah

Bata merah 140.0000 bh 968.00
PC ( 50 kg ) 26.5500 kg 1,125.00
Pasir pasang 0.0930 m3 200,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
SNI 6.6 D. 009 1 M2 PASANGAN BATA MERAH 1 : 3 : 10 TEBAL 1 BATA

Bata merah 140.0000 bh 968.00
PC ( 50 kg ) 10.0800 kg 1,125.00
Pasir pasang 0.0925 m3 200,000.00
Kawur 0.0275 m3 350,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah
SNI 6.23 D. 010 1 M2 PASANG ROSTER / TERAWANG (12 X 11 X 24 ) CM, 1:4

Roster / terawang 30.0000 bh 7,500.00
PC ( 50 kg ) 11.0000 kg 1,125.00
Pasir pasang 0.0350 m3 200,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
D. 011 1 M2 PASANGAN LANTAI PATLAGH BATA MERAH 1 : 3 : 10

1/2 Bata merah 35.0000 bh 968.00
1/2 PC ( 50 kg ) 2.2500 kg 1,125.00
1/2 Pasir pasang 0.0250 m3 200,000.00
1/2 Kawur 0.0075 m3 350,000.00
1/2 Pekerja 0.1600 org 65,454.00
1/2 Tukang batu 0.0500 org 76,363.00
1/2 Kepala tukang batu 0.0050 org 87,272.00
1/2 Mandor 0.0075 org 87,272.00
Jumlah
D. 012 1 M2 PLESTERAN DINDING / SIAR 1 : 2 + ACIAN

PC ( 50 kg ) 8.5200 kg 1,125.00
Pasir pasang 0.0170 m3 200,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

PC ( 50 kg ) 7.7760 kg 1,125.00
Pasir pasang 0.0230 m3 200,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah

PC ( 50 kg ) 6.2400 kg 1,125.00
Pasir pasang 0.0240 m3 200,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah

PC ( 50 kg ) 5.1840 kg 1,125.00
Pasir pasang 0.0260 m3 200,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
SNI 6.10 D. 016 1 M2 PLESTERAN DINDING 1 : 2 : 8 TEBAL 15 MM

PC ( 50 kg ) 3.0000 kg 1,125.00
Pasir pasang 0.0200 m3 200,000.00
Kawur 0.0050 m3 350,000.00
Pekerja 0.3600 org 65,454.00
Mandor 0.0180 org 87,272.00
Jumlah
SNI 6.20 D. 017 1 M' PLESTERAN SKONING 1 : 2 LEBAR 10 MM

PC ( 50 kg ) 0.5000 kg 1,125.00
Pasir pasang 0.0130 m3 200,000.00
Pekerja 0.0800 org 65,454.00
Mandor 0.0040 org 87,272.00
Jumlah
SNI 6.23 D. 018 1 M² PLESTERAN CIPRAT 1 : 2

PC ( 50 kg ) 4.3200 kg 1,125.00
Pasir pasang 0.0060 m3 200,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
SNI 6.26 D. 019 1 M² FINISHING SIAR ADUKAN 1 : 2

PC ( 50 kg ) 6.3400 kg 1,125.00
Pasir pasang 0.0120 m3 200,000.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
SNI 6.27 D. 020 1 M² ACIAN

PC ( 50 kg ) 3.2500 kg 1,125.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
D. 021 10 M' LIST DAN SPONENGAN

PC ( 50 kg ) 0.8000 kg 1,125.00
Pasir pasang 0.0020 m3 200,000.00
Pekerja 0.7000 org 65,454.00
Mandor 0.0350 org 87,272.00
Jumlah
1 m' list dan sponengan
D. 022 1 M2 PLESTERAN DINDING 1 : 3 + ACIAN

PC ( 50 kg ) 6.4800 kg 1,125.00
Pasir pasang 0.0190 m3 200,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
D. 023 1 M2 PLESTERAN DINDING 1 : 3 : 10 + ACIAN

PC ( 50 kg ) 1.8400 kg 1,125.00
Kawur pasang 0.0060 m3 350,000.00
Pasir pasang 0.0140 m3 200,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.14 D. 024 1 M2 PENGECATAN DINDING 3x

Plamir Tembok 0.1000 kg 25,000.00
Cat Dasar 0.1000 kg 27,588.00
Cat Penutup 2x 0.2600 bh 27,588.00
Pekerja 0.0200 org 65,454.00
Tukang cat 0.0630 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
SNI 6.15 D. 025 1 M2 PENGECATAN DINDING LAMA

Cat Dasar 0.1200 kg 27,588.00
Cat Penutup 2x 0.1800 bh 27,588.00
Pekerja 0.0280 org 65,454.00
Tukang cat 0.0420 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
Meni kayu 0.2000 kg 29,700.00
Plamir kayu 0.1500 kg 30,000.00
Cat dasar 0.1700 kg 76,533.00
Pekerja 0.0700 org 65,454.00
Tukang cat 0.0090 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
Meni kayu 0.2000 kg 29,700.00
Plamir kayu 0.1500 kg 30,000.00
Cat dasar 0.1700 kg 76,533.00
Pekerja 0.0700 org 65,454.00
Tukang cat 0.1050 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
D. 028 1 M2 PENGECATAN KAYU 3x BERIKUT MENI
Meni kayu 0.1670 kg 29,700.00
Plamir kayu 0.0830 kg 30,000.00
Cat kayu EMCO 0.2000 kg 76,533.00
Ampelas Kayu 0.4000 lbr 5,000.00
Minyak cat terpentin 0.1500 ltr 34,320.00
Kwas 3" 0.0500 bh 16,500.00
Pekerja 0.2000 org 65,454.00
Tukang cat 0.3000 org 50,600.00
Mandor 0.0100 org 87,272.00
Jumlah
D. 029 1 M2 PENGECATAN BESI 3x BERIKUT MENI

Meni besi 0.1670 kg 29,700.00
Cat besi ( baik ) 0.2000 kg 79,750.00
Ampelas besi 0.4000 lbr 5,000.00
Minyak cat thinner B 0.1500 ltr 34,320.00
Kwas 3" 0.0500 bh 16,500.00
Pekerja 0.2000 org 65,454.00
Tukang cat 0.3000 org 50,600.00
Mandor 0.0100 org 87,272.00
Jumlah
D. 030 1 M2 PENGECATAN GENTING

Cat genting 0.4250 kg 148,225.00
minyak cat 0.1740 lbr 34,320.00
Pekerja 0.2000 org 65,454.00
Tukang cat 0.3000 org 50,600.00
Mandor 0.0100 org 87,272.00
Jumlah
D. 031 1 M2 MENGIKIS/MENGEROK PERMUKAAN CAT TEMBOK LAMA

Pekerja 0.1500 org 65,454.00
Mandor 0.0025 org 87,272.00
Jumlah
D. 032 1 M2 MENDEMPUL DAN MENGEROK KAYU

Dempul jadi 0.0800 kg 31,600.00
Minyak cat 0.0200 kg 34,320.00
Pekerja 0.0400 org 65,454.00
Tukang cat 0.0400 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
SNI 6.7 D. 033 1 M2 PENGECATAN BIDANG KAYU LAMA

Plamir kayu 0.1500 kg 30,000.00
Cat dasar (meni) 0.1700 kg 29,700.00
Cat penutup 0.1700 kg 76,533.00
Pekerja 0.0700 org 65,454.00
Tukang cat 0.0750 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
D. 034 1 M2 PELABURAN BIDANG KAYU DENGAN POLITUR

Politur 0.3720 ltr 48,300.00
Melamine 0.1500 ltr 55,000.00
Amplas 2.0000 lb 5,000.00
Tukang cat 0.0600 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
D. 035 1 M2 PELABURAN BIDANG KAYU DENGAN CAT RESIDU DAN TEER

Residu & terr 0.3500 ltr 15,500.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0060 org 87,272.00
Jumlah
D. 036 1 M2 PELABURAN BIDANG KAYU DENGAN VERNIS

Vernis 0.1500 ltr 27,700.00
Dempul kayu 0.0500 kg 31,600.00
Amplas 0.1000 lbr 5,000.00
Kuas 3" 0.0100 bh 16,500.00
Pekerja 0.1600 org 65,454.00
Tukang cat 0.1600 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
D. 037 1 M2 PEMASANGAN WALL PAPER
Wall paper 1.2000 m2 180,000.00
Perekat 0.2000 bh 16,638.00
Pekerja 0.0200 org 65,454.00
Tukang cat 0.2000 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah
SNI 6.20 D. 038 1 M2 PENGECATAN PERMUKAAN BAJA DENGAN MENI BESI

Meni besi 0.1000 kg 29,700.00
Kuas 0.0100 bh 16,500.00
Pekerja 0.0200 org 65,454.00
Tukang cat 0.2000 org 50,600.00
Mandor 0.0100 org 87,272.00
Jumlah
D. 039 1 M2 PENGECATAN PERMUKAAN BAJA DENGAN MENI BESI DAN PERANCAH

Meni besi 0.1000 kg 29,700.00
Kuas 0.0100 bh 16,500.00
Kayu meranti 0.0020 m3 6,887,925.00
Pekerja 0.2500 org 65,454.00
Tukang cat 0.2250 org 50,600.00
Mandor 0.0075 org 87,272.00
Jumlah
K 6 + 23 D. 040 1 M2 CAT TEMBOK PADA LANGIT - LANGIT ( Cat Pyan Baru )

Plamir tembok 0.2250 kg 25,000.00
Cat tembok 0.3000 kg 27,588.00
Tukang cat 0.1500 org 50,600.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
K 6+23a D. 041 1 M2 CAT TEMBOK PADA LANGIT - LANGIT ( Cat Pyan Ulang )
Cat tembok 0.3000 kg 27,588.00
Tukang cat 0.1500 org 50,600.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
E. ANALISA PLAFOND & LISTPLANK
0 1 2 3.0000 4 5
E. 001 1 M2 PAS. PLAFOND GYPSUM 9 MM BERIKUT RANGKA KRUING

Gypsum 9 mm 1.0000 m2 68,500.00
Kayu kruing 5/10 0.0035 m3 8,418,300.00
Paku 0.2200 kg 16,000.00
Pekerja 0.2800 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
E. 002 1 M2 PAS. PLAFOND CALSIBOARD 4 MM BERIKUT RANGKA

Calsiboard 4 mm 1.0000 m2 59,500.00
Kayu kruing 5/10 0.0035 m3 8,418,300.00
Paku 0.2200 kg 16,000.00
Pekerja 0.2800 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
E. 003 1 M2 PAS. RANGKA PLAFOND KAYU DIMENI KAYU ( HANYA RANGKA )

Kayu kruing 5/10 0.0035 m3 8,418,300.00
Paku 0.2200 kg 16,000.00
Meni kayu 0.1670 kg 29,700.00
Pekerja 0.2500 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
E. 004 1 M2 PAS. BAHAN PLAFOND HARDPLEX 5 MM PENUTUP PADA RANGKA

Hardplex 5 mm 1,2 x 2,4 m 1.0000 m2 20,150.00
Paku 0.0200 kg 16,000.00
Pekerja 0.0630 org 65,454.00
Mandor 0.0040 org 87,272.00
Alat bantu 0.0450 lot 25,000.00
Jumlah
E. 005 1 M2 PAS. BAHAN PLAFOND ETERNIT 4 MM ( 1 x 1 ) PENUTUP PADA RANGKA

Eternit 4 mm ( 1 x 1 ) 1.0000 m2 20,570.00
Paku 0.0200 kg 16,000.00
Pekerja 0.0473 org 65,454.00
Mandor 0.0030 org 87,272.00
Alat bantu 0.0850 lot 25,000.00
Jumlah
E. 006 1 M2 PAS. BAHAN PLAFOND HARPLEK ( 1 x 1 ) PENUTUP PADA RANGKA

Harplek ( 1 x 1 ) 1.0000 m2 20,150.00
Paku 0.0200 kg 16,000.00
Pekerja 0.0473 org 65,454.00
Mandor 0.0030 org 87,272.00
Alat bantu 0.0850 lot 25,000.00
Jumlah
SNI 6.1 E. 007 1 M² LANGIT -LANGIT ASBES 5 MM ( 1 x 1 m )

Plat Asbes tebal 5 mm 1.1000 lbr 9,680.00
Paku 0.0100 kg 16,000.00
Pekerja 0.0300 org 65,454.00
Mandor 0.0040 org 87,272.00
Jumlah
SNI 6.5 E. 008 1 M² LANGIT -LANGIT TRIPLEKS 4 MM ( 1.2 x 2.4 m )

Tripleks / plywood 0.3750 lbr 76,000.00
Paku 0.0300 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.6 E. 009 1 M² LANGIT -LANGIT LAMBRIZIRING KAYU JATI, TEBAL 9 MM

Kayu jati, papan 0.0150 m³ 25,000,000.00
Paku 0.0100 kg 16,000.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.7 E. 010 1 M² PASANG LANGIT - LANGIT GYPSUM BOARD 9 MM ( 120 x 240 cm )
Gypsum board 0.3640 m³ 68,500.00
Paku sekrup 0.1100 kg 55,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.9 E. 011 1 M² PASANG LIST LANGIT - LANGIT KAYU PROFIL

List kayu profil 1.0500 m³ 10,000.00
Paku 0.0100 kg 16,000.00
Pekerja 0.0500 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah
SNI 6.39 E. 012 1 M² PASANG RANGKA LANGIT - LANGIT ( 1 x 1 ) M KAYU KAMPER

Kayu kamper, balok 0.0120 m³ 13,010,525.00
Paku 0.1000 kg 16,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah
SNI 6.40 E. 013 1 M² PASANG RANGKA LANGIT - LANGIT ( 1 x 1 ) M KAYU KRUING

Paku 0.1000 kg 16,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0750 org 87,272.00
Jumlah
SNI 6.20 E. 014 1 M² PASANG RANGKA LANGIT - LANGIT ( 0.6 x 0.6 ) M KAYU KRUING
Paku 0.2500 kg 16,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Paku 0.1000 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah

Paku 0.1000 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah

Paku 0.1000 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah

Paku 0.0500 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah

Paku 0.0500 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah

Paku 0.0500 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
F 21.b E. 021 1 M³ PEKERJAAN LISTPLANK KAYU KAMPER TEBAL 2 CM

Kayu kamper 0.0240 m³ 13,010,525.00
Paku 0.1000 kg 16,000.00
Pekerja 0.2800 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah

F 21.c E.022 1 M³ PEKERJAAN LISTPLANK KAYU JATI TEBAL 2 CM

Kayu JATI 0.0240 m³ 16,683,480.00
Paku 0.1000 kg 16,000.00
Pekerja 0.2800 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah

F. ANALISA KUSEN & DAUN PINTU

0 1 2 3.0000 4 5
SNI 6.1 F. 001 1 M3 KUSEN KAYU JATI KWALITAS PLITUR

Kayu jati kwalitas plitur 6/12 1.1000 m3 25,000,000.00
Paku 1.2500 kg 16,000.00
Lem putih ( FOX ) 1.0000 kg 14,300.00
Pekerja 7.0000 org 65,454.00
Tukang kayu 21.0000 org 76,363.00
Mandor 0.3500 org 87,272.00
Jumlah
SNI 6.1a F. 002 1 M3 KUSEN KAYU JATI KWALITAS CAT

Kayu jati kwalitas cat 6/12 1.1000 m3 16,683,480.00
Paku 1.2500 kg 16,000.00
Lem putih ( FOX ) 1.0000 kg 14,300.00
Pekerja 7.0000 org 65,454.00
Tukang kayu 21.0000 org 76,363.00
Mandor 0.3500 org 87,272.00
Jumlah
F. 003 1 M3 KUSEN KAYU BANGKIRAI

Kayu bangkirai 6/12 1.2000 m3 14,540,900.00
Paku 1.2500 kg 16,000.00
Lem putih ( FOX ) 1.0000 kg 14,300.00
Pekerja 6.0000 org 65,454.00
Tukang kayu 18.0000 org 76,363.00
Mandor 0.3000 org 87,272.00
Jumlah
SNI 6.2 F. 004 1 M3 KUSEN KAYU KANFER

Kayu kanfer 6/12 1.2000 m3 13,010,525.00
Paku 1.2500 kg 16,000.00
Lem putih ( FOX ) 1.0000 kg 14,300.00
Pekerja 6.0000 org 65,454.00
Tukang kayu 18.0000 org 76,363.00
Mandor 0.3000 org 87,272.00
Jumlah
SNI 6.5a F. 005 1 M2 DAUN PINTU PANIL KAYU JATI

Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.5b F. 006 1 M2 DAUN PINTU PANIL KAYU KANFER

Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.11 F. 007 1 M2 DAUN PINTU DOUBLE TEAKWOOD RANGKA KAYU JATI
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.11b F. 008 1 M2 DAUN PINTU DOUBLE TEAKWOOD RANGKA KAYU KANFER
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
F. 009 1 M2 DAUN PINTU DOUBLE TEAKWOOD RANGKA KAYU BANGKIRAI

Rangka kayu bangkirai ( ram pintu ) 0.0250 m3 14,540,900.00
Teakwood untuk pintu 4mm 1.0000 lbr 141,570.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
F. 010 1 M2 DAUN PINTU/JENDELA PANIL KACA RANGKA KAYU JATI TEBAL 3.5 CM
Kayu jati 0.0190 m3 16,683,480.00
Kaca tebal 5 mm 0.6400 lbr 99,000.00
Pekerja 2.5000 org 65,454.00
Mandor 0.1250 org 87,272.00
Jumlah
F. 011 1 M2 DAUN PINTU/JENDELA PANIL KACA RANGKA KAYU KANFER TEBAL 3.5 CM
Kayu kanfer 0.0190 m3 13,010,525.00
Kaca tebal 5 mm 0.6400 lbr 99,000.00
Pekerja 2.5000 org 65,454.00
Mandor 0.1250 org 87,272.00
Jumlah
F. 012 1 M2 PASANG DINDING SKAT DOUBLE TEAKWOOD RANGKA KAYU KRUING

Kayu kruing 0.0240 m3 8,418,300.00
Paku 0.5000 kg 16,000.00
Teakwood t = 3 mm 0.6900 lbr 141,570.00
Pekerja 0.2800 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
F. 013 1 M2 PASANG PARTISI DOUBLE TRIPLEKS BERIKUT KUSEN

Kayu kruing 0.0240 m3 8,418,300.00
Paku 0.5000 kg 16,000.00
Tripleks t = 4 mm 1.0000 lbr 141,570.00
Pekerja 0.2800 org 65,454.00
Mandor 0.0140 org 87,272.00
Jumlah
F. 014 1 M2 DAUN PINTU PANIL TEAKWOOD

Lem putih ( FOX ) 0.0050 kg 14,300.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
F. 015 1 M2 RANGKA DAUN JENDELA KACA KAYU JATI ( TANPA KACA )

Rangka kayu Jati ( ram jendela ) 0.0150 m3 16,683,480.00
Lem putih ( FOX ) 0.2000 kg 14,300.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
F. 016 1 M2 RANGKA DAUN JENDELA KACA KAYU KANFER( TANPA KACA )

Rangka kayu kamper ( ram jendela ) 0.0150 m3 13,010,525.00
Lem putih ( FOX ) 0.2000 kg 14,300.00
Pekerja 0.3000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
SNI 6.6 F. 017 1 M2 PASANG PINTU DAN JENDELA KACA KAYU JATI KWALITAS PLITUR
Kayu jati, papan 0.0240 m3 25,000,000.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.6a F. 018 1 M2 PASANG PINTU DAN JENDELA KACA KAYU JATI KWALITAS CAT
Kayu jati, papan 0.0240 m3 16,683,480.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.6b F. 019 1 M2 PASANG PINTU DAN JENDELA KACA KAYU KAMPER
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.7 F. 020 1 M2 PASANG PINTU DAN JENDELA JALUSI KAYU JATI KWALITAS PLITUR
Kayu jati, papan 0.0640 m3 25,000,000.00
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.7a F. 021 1 M2 PASANG PINTU DAN JENDELA JALUSI KAYU JATI KWALITAS CAT
Kayu jati, papan 0.0640 m3 16,683,480.00
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.7b F. 022 1 M2 PASANG PINTU DAN JENDELA JALUSI KAYU KAMPER
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.9 F. 023 1 M2 PASANG PINTU PLYWOOD RANGKAP, RANGKA EKSPOSE KAYU JATI
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.9b F. 024 1 M2 PASANG PINTU PLYWOOD RANGKAP, RANGKA EKSPOSE KAYU KAMPER
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.10 F. 025 1 M2 PASANG JALUSI KUSEN KAYU KAMPER

Paku 0.1500 kg 16,000.00
Pekerja 0.6700 org 65,454.00
Mandor 0.3350 org 87,272.00
Jumlah
SNI 6.10a F. 026 1 M2 PASANG JALUSI KUSEN KAYU JATI KWALITAS PLITUR
Kayu jati, papan 0.0600 m3 25,000,000.00
Paku 0.1500 kg 16,000.00
Pekerja 0.6700 org 65,454.00
Mandor 0.3350 org 87,272.00
Jumlah
SNI 6.23 F. 027 1 M2 PASANG RANGKA DINDING PEMISAH ( 60 x 120 CM ) KAYU KAMPER
Paku 0.1500 kg 16,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.24 F. 028 1 M2 PASANG DINDING PEMISAH TEAKWOOD RANGKAP, RANGKA KAYU KAMPER
Rangka kayu kamper, balok 0.0280 m3 13,010,525.00
Teakwood 120cm x 240cm x 3mm 0.8600 lbr 141,570.00
Lem putih ( FOX ) 0.5600 kg 14,300.00
Paku 0.1500 kg 16,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.25 F. 029 1 M2 PASANG DINDING PEMISAH PLYWOOD RANGKAP, RANGKA KAYU KAMPER
Plywood 0.8600 lbr 68,750.00
Lem putih ( FOX ) 0.5600 kg 14,300.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
G. ANALISA KUDA - KUDA, RANGKA ATAP & BUBUNGAN ATA
0 1 2 3.0000 4 5
SNI 6.13 G. 001 1 M3 KUDA-KUDA KAYU JATI BENTANG S/D 7 M

Kayu balok 1.1000 m3 16,683,480.00
Paku 5.6000 kg 16,000.00
Baut baja 15.0000 kg 16,000.00
Pekerja 4.0000 org 65,454.00
Tukang kayu 12.0000 org 76,363.00
Mandor 0.2000 org 87,272.00
Jumlah
SNI 6.13a G. 002 1 M3 KUDA-KUDA KAYU BANGKIRAI BENTANG S/D 7 M

Kayu balok 1.1000 m3 14,540,900.00
Paku 5.6000 kg 16,000.00
Baut baja 15.0000 kg 16,000.00
Pekerja 4.0000 org 65,454.00
Tukang kayu 12.0000 org 76,363.00
Mandor 0.2000 org 87,272.00
Jumlah
SNI 6.13b G. 003 1 M3 KUDA-KUDA KAYU KANFER BENTANG S/D 7 M
Kayu balok 1.1000 m3 13,010,525.00
Paku 5.6000 kg 16,000.00
Baut baja 15.0000 kg 16,000.00
Pekerja 4.0000 org 65,454.00
Tukang kayu 12.0000 org 76,363.00
Mandor 0.2000 org 87,272.00
Jumlah
SNI 6.13c G. 004 1 M3 KUDA-KUDA KAYU KRUING BENTANG S/D 7 M

Kayu balok 1.1000 m3 8,418,300.00
Paku 5.6000 kg 16,000.00
Baut baja 15.0000 kg 16,000.00
Pekerja 4.0000 org 65,454.00
Tukang kayu 12.0000 org 76,363.00
Mandor 0.2000 org 87,272.00
Jumlah
G. 005 1 M2 PASANG USUK JATI RENG JATI

Kayu jati 5/7 0.0168 m3 16,683,480.00
Reng jati 2/3 0.0024 m3 8,066,666.67
Paku 5 s/d 7 cm 0.2500 kg 16,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
G. 006 1 M2 PASANG USUK KAMPER RENG JATI

Reng kayu jati 2/3 0.0024 m3 8,066,666.67
Paku 5 s/d 7 cm 0.2500 kg 16,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
G. 007 1 M2 PASANG USUK KAMPER RENG KAMPER

Reng kayu kanfer 2/3 0.0024 m3 7,500,000.00
Paku 5 s/d 7 cm 0.2500 kg 16,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
G. 008 1 M2 PASANG USUK BANGKIRAI RANG JATI

Kayu kaso 5/7 bengkirai 0.0168 m3 14,540,900.00
Reng kayu jati 2/3 0.0024 m3 8,066,666.67
Paku 5 s/d 7 cm 0.2500 kg 16,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
G. 009 1 M2 PASANG USUK KRUING RENG JATI

Kayu kaso 5/7 kruing 0.0168 m3 8,418,300.00
Reng kayu jati 2/3 0.0024 m3 8,066,666.67
Paku 5 s/d 7 cm 0.2500 kg 16,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.15 G. 010 1 M3 PASANG KONSTRUKSI GORDING KAYU BANGKIRAI

Kayu balok 1.1000 m3 14,540,900.00
Paku 3.0000 kg 16,000.00
Baut baja 15.0000 kg 16,000.00
Pekerja 2.4000 org 65,454.00
Mandor 0.1200 org 87,272.00
Jumlah
SNI 6.15a G. 011 1 M3 PASANG KONSTRUKSI GORDING KAYU KAMPER

Kayu balok 1.1000 m3 13,010,525.00
Paku 3.0000 kg 16,000.00
Baut baja 15.0000 kg 16,000.00
Pekerja 2.4000 org 65,454.00
Mandor 0.1200 org 87,272.00
Jumlah
SNI 6.15b G. 012 1 M3 PASANG KONSTRUKSI GORDING KAYU KRUING
Kayu balok 1.1000 m3 8,418,300.00
Paku 3.0000 kg 16,000.00
Baut baja 15.0000 kg 16,000.00
Pekerja 2.4000 org 65,454.00
Mandor 0.1200 org 87,272.00
Jumlah
SNI 6.31 G. 013 1 M² PASANG RANGKA ATAP GENTENG KERAMIK KAYU KAMPER
Kayu balok 0.0120 m3 13,010,525.00
Paku 0.1500 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.31a G. 014 1 M² PASANG RANGKA ATAP SENG / ASBES GELOMBANG

Kayu balok kamper 0.0080 m3 13,010,525.00
Paku 0.0500 kg 16,000.00
Pekerja 0.0500 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
SNI 6.32 G. 015 1 M² PASANG RANGKA ATAP GENTENG KERAMIK KAYU BANGKIRAI
Kayu balok 0.0120 m3 14,540,900.00
Paku 0.1500 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.35 G. 016 1 M² PASANG RANGKA ATAP GENTENG BETON KAYU BANGKIRAI
Kayu balok 0.0140 m3 14,540,900.00
Paku 0.1500 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.2 G. 017 1 M2 PENUTUP ATAP GENTENG SOKKA

Genteng Sokka 25.0000 bh 2,200.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.2a G. 018 1 M2 PENUTUP ATAP GENTENG PLENTONG / PRESS BIASA LOKAL
Genteng pelentong / press biasa lokal 25.0000 bh 2,500.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
G. 019 1 M2 PENUTUP ATAP GENTENG PLENTONG KECIL GARUDA KEMIRI

Genteng pelentong garuda kemiri 25.0000 bh
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
G. 020 1 M2 PENUTUP ATAP GENTENG PLENTONG KECIL MOJOLABAN
Genteng pelentong mojolaban 25.0000 bh 0.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
G. 021 1 M2 PENUTUP ATAP GENTENG PLENTONG BESAR/SUPER

Genteng pelentong 12.0000 bh 0.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.30 G. 022 1 M2 PENUTUP ATAP GENTENG BETON POLOS ( 11 )

Paku 0.0300 kg 16,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.30a G. 023 1 M2 PENUTUP ATAP GENTENG BETON POLOS ( 20 )
Paku 0.0300 kg 16,000.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
G. 024 1 M2 PENUTUP ATAP GENTENG KODOK

Genteng kodok 25.0000 bh 0.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.4 G. 025 1 M' PEK. BUBUNGAN ATAP GENTENG PALENTONG / PRESS BIASA LOKAL
Genteng bubungan palentong 5.0000 bh 6,000.00
PC ( 50 kg ) 8.0000 kg 1,125.00
Pasir pasang 0.0320 m3 200,000.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
G. 026 1 M' PEK. BUBUNGAN ATAP GENTENG KODOK

Genteng bubungan kodok 5.0000 bh 7,500.00
PC ( 50 kg ) 8.0000 kg 1,125.00
Pasir pasang 0.0320 m3 200,000.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
G. 027 1 M' PEK. BUBUNGAN ATAP GENTENG BETON

Genteng bubungan beton lokal 5.0000 bh 6,000.00
PC ( 50 kg ) 8.0000 kg 1,125.00
Pasir pasang 0.0320 m3 200,000.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
G. 028 1 M' PEK. PAS NOK / CENGGER KAYU JATI 2/15

Kayu jati 0.0030 m3 16,683,480.00
Paku 0.0300 kg 16,000.00
Pekerja 0.0420 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
G. 029 1 M' PEK. PAS NOK / CENGGER KAYU BENGKIRAI 2/15

Kayu bengkirai 0.0030 m3 14,540,900.00
Paku 0.0300 kg 16,000.00
Pekerja 0.0420 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah
G. 030 1 M' PEK. PAS NOK / CENGGER KAYU KANFER 2/15

Kayu kanfer 0.0030 m3 13,010,525.00
Paku 0.0300 kg 16,000.00
Pekerja 0.0420 org 65,454.00
Mandor 0.0020 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah

Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah

Paku sekrup 3.5" 6.0000 bh 450.00
Pekerja 0.0840 org 65,454.00
Mandor 0.0040 org 87,272.00
Jumlah

Paku sekrup 3.5" 6.0000 bh 450.00
Pekerja 0.0840 org 65,454.00
Mandor 0.0040 org 87,272.00
Jumlah
SNI 6.34 G. 040 1 M' PASANG NOK GENTENG BETON

Nok genteng beton 3.5000 bh 6,000.00
Paku biasa 2" - 5" 0.0500 kg 16,000.00
Pasir pasang 0.0320 m³ 200,000.00
Semen Warna 1.0000 kg 13,500.00
Pekerja 0.4000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
SNI 6.38 G. 041 1 M² PASANG ATAP SENG GELOMBANG

Paku biasa 1/2" - 1" 0.0200 kg 16,000.00
Pekerja 0.1200 org 65,454.00
Mandor 0.0060 org 87,272.00
Jumlah
SNI 6.39 G. 042 1 M² PASANG NOK SENG GELOMBANG

Paku biasa 1/2" - 1" 0.0400 kg 16,000.00
Pekerja 0.1500 org 65,454.00
Mandor 0.0060 org 87,272.00
Jumlah
H. BONGKARAN DAN LANGSIRAN
0 1 2 3.0000 4 5

( Jika bongkaran dipakai lagi )
Pekerja 3.0000 org 65,454.00
Mandor 0.0900 org 87,272.00
Jumlah

( Jika bongkaran tidak dipakai lagi )
Pekerja 2.0000 org 65,454.00
Mandor 0.2000 org 87,272.00
Jumlah
H. 003 1 M2 MEMBONGKAR PLESTERAN DINDING

Pekerja 0.1250 org 65,454.00
Mandor 0.0125 org 87,272.00
Jumlah
H. 004 1 M2 MEMBONGKAR GENTENG / SIRAP ( Jika bongkaran tidak dipakai lagi )

Pekerja 0.1000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
H. 005 1 M2 MEMBONGKAR GENTENG / SIRAP ( Jika bongkaran dipakai lagi )

Pekerja 0.5000 org 65,454.00
Mandor 0.0500 org 87,272.00
Jumlah
H. 006 1 M2 MEMBONGKAR RANGKA ATAP / RENG KASO ( Jika bongkaran dipakai lagi )
Pekerja 0.2000 org 65,454.00
Mandor 0.0200 org 87,272.00
Jumlah
H. 007 1 M2 MEMBONGKAR RANGKA ATAP / RENG KASO ( Jika bongkaran tidak dipakai lagi )
Pekerja 0.1500 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
H. 008 1 M3 MEMBONGKAR KUDA-KUDA GORDING / BALOK ( Jika bongkaran dipakai lagi )

Pekerja 4.0000 org 65,454.00
Jumlah
H. 009 1 M3 MEMBONGKAR KUDA-KUDA GORDING / BALOK ( Jika bongkaran tidak dipakai lagi )
Pekerja 4.0000 org 65,454.00
Mandor 0.4000 org 87,272.00
Jumlah
H. 010 1 M2 MEMBONGKAR PLAFOND ( Jika bongkaran dipakai lagi )

Pekerja 0.1000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
H. 011 1 M2 MEMBONGKAR PLAFOND ( Jika bongkaran tidak dipakai lagi )

Pekerja 0.1500 org 65,454.00
Mandor 0.0150 org 87,272.00
Jumlah
H. 012 UPAH ANGKUTAN 1 ZAK SEMEN PC

1 zak PC = 50 kg = 40 liter = 0,04 m3 = 1/25 m3
maka setiap jarak = {( 1/ ( 275 / ( L+75 ))) / 25 } x a
Untuk jarak angkut ( L ) : maka :
L = 10 m' 0.0124 x a = Rp.
L = 50 m' 0.0182 x a = Rp.
L = 100 m' 0.0255 x a = Rp.
L = 200 m' 0.0400 x a = Rp.
L = 300 m' 0.0545 x a = Rp.
Ket : L = Jarak angkut dalam m'
a = Upah pekerja setempat
SNI 6.13 H. 013 1 M3 BONGKARAN BETON

Pekerja 6.6670 org 65,454.00
Mandor 0.3330 org 87,272.00
Jumlah
I. SANITASI
0 1 2 3.0000 4 5
I. 001 MEMASANG 1 BUAH KLOSET DUDUK / MONOBLOK

Closet duduk/ monoblok 1.0000 bh 3,025,000.00
Perlengkapan 1.0000 unit 1,210,000.00
Pekerja 3.3000 org 65,454.00
Tukang 1.1000 org 76,363.00
Mandor 0.1600 org 87,272.00
Jumlah
SNI 6.1 I. 002 MEMASANG 1 BUAH KLOSET JONGKOK PORSELIN

Closet jongkok porselin 1.0000 bh 272,470.00
Semen PC 6.0000 kg 1,125.00
Pasir pasang 0.0100 m3 200,000.00
Pekerja 1.0000 org 65,454.00
Tukang 1.5000 org 76,363.00
Mandor 0.1600 org 87,272.00
Jumlah
I. 003 MEMASANG 1 BUAH URINOIR

Urinoir 1.0000 bh 2,238,500.00
Semen PC 6.0000 kg 1,125.00
Pasir pasang 0.0100 m3 200,000.00
Pekerja 1.0000 org 65,454.00
Tukang 1.0000 org 76,363.00
Mandor 0.1000 org 87,272.00
Jumlah
I. 004 MEMASANG 1 BUAH WASTAFEL

Wastafel 1.0000 bh 605,000.00
Semen PC 6.0000 kg 1,125.00
Pasir pasang 0.0100 m3 200,000.00
Pekerja 1.2000 org 65,454.00
Tukang 1.4500 org 76,363.00
Mandor 0.1000 org 87,272.00
Jumlah
I. 005 MEMASANG 1 BUAH BAK MANDI TERASO VOLUME 0.3 M³

Bak teraso 1.0000 bh 0.00
Semen PC 6.0000 kg 1,125.00
Pasir pasang 0.0100 m3 200,000.00
Pekerja 2.1000 org 65,454.00
Tukang 0.7500 org 76,363.00
Mandor 0.1100 org 87,272.00
Jumlah
I. 006 MEMASANG 1 BUAH BAK MANDI FIBERGLASS VOLUME 0.3 M³

Semen PC 6.0000 kg 1,125.00
Pasir pasang 0.0100 m3 200,000.00
Pekerja 1.8000 org 65,454.00
Tukang 2.7000 org 76,363.00
Mandor 0.1100 org 87,272.00
Jumlah
I. 007 MEMASANG 1 BUAH BAK MANDI BATU BATA VOLUME 0.3 M³

Batu bata 233.3333 bh 400.00
Porselin 3.6000 m2 50,000.00
Semen PC 120.0000 kg 1,125.00
Semen nat 6.0000 kg 1,125.00
Pasir pasang 0.3000 m3 200,000.00
Pekerja 6.0000 org 65,454.00
Tukang 3.0000 org 76,363.00
Mandor 0.3000 org 87,272.00
Jumlah
I. 008 MEMASANG 1 BUAH BAK MANDI BETON VOLUME 1 M³

Beton 1 : 1 1/2 : 2 1/2 0.9000 m3 825,933.41
Besi beton 180.0000 kg 10,600.00
Ubin porselin 5.0000 m2 50,000.00
Pekerja 3.5000 org 65,454.00
Tukang 1.5000 org 76,363.00
Mandor 0.9000 org 87,272.00
Jumlah
I. 009 MEMASANG 1 BUAH BAKIP PORSELIN

Bakkip 1.0000 bh 0.00
Tukang 0.0750 org 76,363.00
Mandor 0.2500 org 87,272.00
Jumlah
I. 010 MEMASANG 1 BUAH BAK FIBERGLASS VOLUME 1 M³ AIR

Pekerja 3.0000 org 65,454.00
Tukang 4.5000 org 76,363.00
Mandor 0.9000 org 87,272.00
Jumlah

Pipa beton 1.0000 bh 60,000.00
Batu bata 15.7500 bh 968.00
Semen PC 3.9200 kg 1,125.00
Pasir pasang 0.0560 m3 200,000.00
Pasir urug 0.0240 m3 125,000.00
Pekerja 0.1400 org 65,454.00
Tukang 0.0700 org 76,363.00
Mandor 0.0070 org 87,272.00
Jumlah

Pipa beton 1.0000 bh 65,000.00
Batu bata 320.8333 bh 968.00
Semen PC 10.3000 kg 1,125.00
Pasir pasang 0.0610 m3 200,000.00
Pasir urug 0.0690 m3 125,000.00
Pekerja 0.3800 org 65,454.00
Tukang 0.1900 org 76,363.00
Mandor 0.0190 org 87,272.00
Jumlah
Pipa beton 1.0000 bh 70,000.00
Batu bata 320.8333 bh 968.00
Semen PC 10.3000 kg 1,125.00
Pasir pasang 0.0610 m3 200,000.00
Pasir urug 0.0690 m3 125,000.00
Pekerja 0.3800 org 65,454.00
Tukang 0.1900 org 76,363.00
Mandor 0.0190 org 87,272.00
Jumlah

Pipa beton 1.0000 bh 110,000.00
Batu bata 320.8333 bh 968.00
Semen PC 10.3000 kg 1,125.00
Pasir pasang 0.0610 m3 200,000.00
Pasir urug 0.0690 m3 125,000.00
Pekerja 0.3800 org 65,454.00
Tukang 0.1900 org 76,363.00
Mandor 0.0190 org 87,272.00
Jumlah

Pipa beton 1.0000 bh 61,600.00
Batu bata 320.8333 bh 968.00
Semen PC 10.3000 kg 1,125.00
Pasir pasang 0.0610 m3 200,000.00
Pasir urug 0.0690 m3 125,000.00
Pekerja 0.3800 org 65,454.00
Tukang 0.1900 org 76,363.00
Mandor 0.0190 org 87,272.00
Jumlah

Pipa beton 2.0000 bh 90,000.00
Batu bata 320.8333 bh 968.00
Semen PC 10.3000 kg 1,125.00
Pasir pasang 0.0610 m3 200,000.00
Pasir urug 0.0690 m3 125,000.00
Pekerja 0.3800 org 65,454.00
Tukang 0.1900 org 76,363.00
Mandor 0.0190 org 87,272.00
Jumlah

Pipa beton 2.0000 bh 185,000.00
Batu bata 320.8333 bh 968.00
Semen PC 10.3000 kg 1,125.00
Pasir pasang 0.0610 m3 200,000.00
Pasir urug 0.0690 m3 125,000.00
Pekerja 0.3800 org 65,454.00
Tukang 0.1900 org 76,363.00
Mandor 0.0190 org 87,272.00
Jumlah

Batu bata 845.8333 bh 968.00
Semen PC 44.0000 kg 1,125.00
Pasir pasang 0.0700 m3 200,000.00
Kerikil 0.0700 m3 190,000.00
Besi beton 1.6000 kg 13,000.00
Pasir beton 0.0600 m3 224,000.00
Pekerja 3.2000 org 65,454.00
Tukang 1.0150 org 76,363.00
Mandor 0.0160 org 87,272.00
Jumlah

Batu bata 145.8333 bh 968.00
Semen PC 77.0000 kg 1,125.00
Pasir pasang 0.1300 m3 200,000.00
Kerikil 0.0200 m3 190,000.00
Besi beton 2.6000 kg 13,000.00
Pasir beton 0.0900 m3 224,000.00
Pekerja 1.4200 org 65,454.00
Tukang 0.4730 org 76,363.00
Mandor 0.0710 org 87,272.00
Jumlah

Batu bata 216.4167 bh 968.00
Semen PC 114.0000 kg 1,125.00
Pasir pasang 0.1840 m3 200,000.00
Kerikil 0.0330 m3 190,000.00
Besi beton 4.8500 kg 13,000.00
Pasir beton 0.1200 m3 224,000.00
Pekerja 2.1600 org 65,454.00
Tukang 0.7200 org 76,363.00
Mandor 0.1080 org 87,272.00
Jumlah

Pekerja 0.0300 org 65,454.00
Tukang 0.3000 org 76,363.00
Mandor 0.0015 org 87,272.00
Jumlah

Pekerja 0.0300 org 65,454.00
Tukang 0.3000 org 76,363.00
Mandor 0.0015 org 87,272.00
Jumlah

Kran air 1.0000 bh 30,800.00
Seal tip 0.0250 bh 3,740.00
Pekerja 0.0100 org 65,454.00
Tukang 0.1000 org 76,363.00
Mandor 0.0050 org 87,272.00
Jumlah

Kran air 1.0000 bh 40,000.00
Seal tip 0.0250 bh 3,740.00
Pekerja 0.0100 org 65,454.00
Tukang 0.1000 org 76,363.00
Mandor 0.0050 org 87,272.00
Jumlah
I. 025 MEMASANG 1 BUAH FLOOR DRAIN ATOM

Floor drain 1.0000 bh 10,500.00
Pekerja 0.0100 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
I. 026 MEMASANG 1 BUAH FLOOR DRAIN STAINLESS
Floor drain 1.0000 bh 291,000.00
Pekerja 0.0100 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah

Galian tanah (A011) 0.1500 m3 51,272.30
Buis beton 20 cm 1.0000 bh 60,000.00
Upah kerja 0.1500 ls 65,454.00
Jumlah

Galian tanah (A.011) 0.2000 m3 51,272.30
Buis beton 30 cm 1.0000 bh 65,000.00
Upah kerja 0.3500 ls 65,454.00
Jumlah
J. PEKERJAAN KUNCI DAN KACA
0 1 2 3.0000 4 5
J. 001 1 BH PASANG ESPANYOLETE

Kunci tanam biasa 1.0000 bh 114,000.00
Pekerja 0.0100 org 65,454.00
Tukang 0.5000 org 76,363.00
Mandor 0.0500 org 87,272.00
Jumlah
J. 002 1 BH PASANG KUNCI SILINDER

Kunci silinder 1.0000 bh 390,000.00
Pekerja 0.0050 org 65,454.00
Tukang 0.5000 org 76,363.00
Mandor 0.0003 org 87,272.00
Jumlah
SNI 6.5 J. 003 1 BH PASANG ENGSEL PINTU KUPU - KUPU BESAR

Engsel pintu 1.0000 bh 79,860.00
Pekerja 0.0150 org 65,454.00
Tukang 0.1500 org 76,363.00
Mandor 0.0008 org 87,272.00
Jumlah
SNI 6.6 J. 004 1 BH PASANG ENGSEL JENDELA KUPU - KUPU KECIL

Engsel jendela 1.0000 bh 59,895.00
Pekerja 0.0100 org 65,454.00
Tukang 0.1000 org 76,363.00
Mandor 0.0005 org 87,272.00
Jumlah
J. 005 1 BH PASANG ENGSEL SPRING KNIFE

Spring knife 1.0000 bh 48,000.00
Pekerja 0.0150 org 65,454.00
Tukang 0.1500 org 76,363.00
Mandor 0.0008 org 87,272.00
Jumlah
SNI 6.9 J. 006 1 BH PASANG KAIT / HAK ANGIN

Kait angin kuningan 1.0000 bh 17,545.00
Pekerja 0.0150 org 65,454.00
Tukang 0.1500 org 76,363.00
Mandor 0.0008 org 87,272.00
Jumlah
SNI 6.11 J. 007 1 BH PASANG KUNCI SLOT PINTU 2 x PUTAR

Kunci selot 1.0000 bh 120,758.00
Pekerja 0.0200 org 65,454.00
Tukang 0.2000 org 76,363.00
Mandor 0.0010 org 87,272.00
Jumlah
SNI 6.11a J. 008 1 BH PASANG KUNCI SLOT PINTU 1 x PUTAR

Kunci selot 1.0000 bh 80,526.00
Pekerja 0.0200 org 65,454.00
Tukang 0.2000 org 76,363.00
Mandor 0.0010 org 87,272.00
Jumlah
J. 009 1 BH PASANG PEGANGAN PINTU / DOOR HOLDER

Door holder 1.0000 bh 257,000.00
Pekerja 0.0500 org 65,454.00
Tukang 0.5000 org 76,363.00
Mandor 0.0025 org 87,272.00
Jumlah
J. 010 1 BH PASANG REL PINTU DORONG

Rel pintu dorong 1.0000 bh 280,000.00
Pekerja 0.0600 org 65,454.00
Tukang 0.6000 org 76,363.00
Mandor 0.0030 org 87,272.00
Jumlah

Kaca bening 3 mm 1.0000 m2 82,500.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah

Kaca bening 5 mm 1.0000 m2 99,000.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
J. 013 1 M2 PASANG KACA BENING , TEBAL 8 MM

Kaca bening 8 mm 1.0000 m2 250,000.00
Pekerja 0.0165 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
Kaca rayband 3 mm 1.0000 m2 88,935.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah

Kaca rayband 5 mm 1.0000 m2 104,665.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
J. 016 1 M2 PASANG KACA RAYBAND , TEBAL 8 MM

Kaca rayband 8 mm 1.0000 m2 350,000.00
Pekerja 0.0165 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
J. 017 1 M2 PASANG KACA JERUK POLOS , TEBAL 3 MM

Kaca jeruk polos 3 mm 1.0000 m2 105,000.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
J. 018 1 M2 PASANG KACA JERUK WARNA , TEBAL 3 MM

Kaca rayband 8 mm 1.0000 m2 125,000.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah

Kaca rayband 8 mm 1.0000 m2 90,000.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah

Kaca rayband 8 mm 1.0000 m2 115,000.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0008 org 87,272.00
Jumlah
J. 021 1 BH PASANG KACA PATRI , TEBAL 5 MM

Kaca patri 1.0000 bh 611,050.00
Pekerja 0.0150 org 65,454.00
Tukang 0.1500 org 76,363.00
Mandor 0.0008 org 87,272.00
Jumlah
K. PEKERJAAN BESI DAN ALUMUNIUM
0 1 2 3.0000 4 5
K. 001 1M2 PASANG PINTU BESI BAJA

Pintu besi baja 1.0000 m2 764,644.00
Pekerja 0.6500 org 65,454.00
Mandor 0.0320 org 87,272.00
Jumlah
K. 002 1M2 PASANG PINTU GULUNG BESI

Pintu gulung besi 1.0000 m2 375,125.00
Pekerja 1.2000 org 65,454.00
Mandor 0.0060 org 87,272.00
Jumlah
SNI 6.10 K. 003 1M2 PASANG ROLLING DOOR ALUMUNIUM

Roll door 1.0000 m2 487,300.00
Pekerja 1.0500 org 65,454.00
Mandor 0.0052 org 87,272.00
Jumlah
K. 004 1M2 PASANG PINTU LIPAT

Pintu lipat 1.0000 m2 922,000.00
Pekerja 1.0500 org 65,454.00
Mandor 0.0052 org 87,272.00
Jumlah
K. 005 1M2 PASANG PINTU ALUMUNIUM

Pintu alumunium 1.0000 m2 575,000.00
Pekerja 1.0500 org 65,454.00
Mandor 0.0052 org 87,272.00
Jumlah
K. 006 1M2 PASANG PINTU PVC POLOS

Pintu 1.0000 m2 210,000.00
Pekerja 1.0500 org 65,454.00
Mandor 0.0052 org 87,272.00
Jumlah
K. 007 1M2 PASANG PINTU PVC MOTIF

Pintu 1.0000 m2 230,000.00
Pekerja 1.0500 org 65,454.00
Mandor 0.0052 org 87,272.00
Jumlah
K. 008 1M2 PASANG TRALI BESI

Besi strip 1" 11.5000 m' 19,360.00
Pekerja 1.2000 org 65,454.00
Mandor 0.0006 org 87,272.00
Jumlah
K. 009 1M2 PASANG KAWAT HARMONIKA

Kawat harmonika 1.0000 m2 49,610.00
Paku biasa 1/2 " - 1" 0.0200 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0005 org 87,272.00
Jumlah
K. 010 1M2 PASANG KAWAT NYAMUK

Kawat nyamuk 1.0000 m2 13,500.00
Paku biasa 1/2 " - 1" 0.0200 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0005 org 87,272.00
Jumlah
K. 011 1M2 PASANG KAWAT KASA
Kawat kasa 1.0000 m2 24,500.00
Paku biasa 1/2 " - 1" 0.0200 kg 16,000.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0005 org 87,272.00
Jumlah

Paku biasa 1/2 " - 1" 0.0150 kg 16,000.00
Kayu papan 0.0096 m3 13,010,525.00
Meni besi 0.2500 kg 29,700.00
Pekerja 0.1500 org 65,454.00
Tukang 0.4000 org 76,363.00
Mandor 0.0013 org 87,272.00
Jumlah

Paku biasa 1/2 " - 1" 0.0150 kg 16,000.00
Kayu papan 0.0096 m3 13,010,525.00
Meni besi 0.2500 kg 29,700.00
Pekerja 0.1500 org 65,454.00
Tukang 0.4000 org 76,363.00
Mandor 0.0013 org 87,272.00
Jumlah

Paku biasa 1/2 " - 1" 0.0150 kg 16,000.00
Kayu papan 0.0096 m3 13,010,525.00
Meni besi 0.2500 kg 29,700.00
Pekerja 0.1500 org 65,454.00
Tukang 0.4000 org 76,363.00
Mandor 0.0013 org 87,272.00
Jumlah

Paku biasa 1/2 " - 1" 0.0150 kg 16,000.00
Kayu papan 0.0096 m3 13,010,525.00
Meni besi 0.2500 kg 29,700.00
Pekerja 0.1500 org 65,454.00
Tukang 0.4000 org 76,363.00
Mandor 0.0013 org 87,272.00
Jumlah

Paku biasa 1/2 " - 1" 0.0150 kg 16,000.00
Kayu papan 0.0096 m3 13,010,525.00
Meni besi 0.2500 kg 29,700.00
Pekerja 0.1500 org 65,454.00
Tukang 0.4000 org 76,363.00
Mandor 0.0013 org 87,272.00
Jumlah
SNI 6.18 K. 017 1M' PASANG TALANG DATAR SENG BJLS 30

Talang seng BJLS 30 1.0500 M' 54,450.00
Paku biasa 1/2 " - 1" 0.0150 kg 16,000.00
Kayu papan bangkirai 0.0190 m3 14,540,900.00
Pekerja 0.2000 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.1 K. 018 1 KG PEKERJAAN KONSTRUKSI BESI SIKU / PROFIL
Besi profil / besi siku 1.1500 kg 25,289.00
Pekerja 0.0600 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah
SNI 6.2 K. 019 1 KG PEKERJAAN BAJA IWF

Besi IWF 1.1500 kg 25,289.00
Pekerja 0.0600 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah
K. 020 1M' PASANG KUSEN ALUMINIUM

Kusen Aluminium( coklat 4") 1.0000 m2 148,500.00
Pekerja 0.0600 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah
L. PEKERJAAN PEMASANGAN PIPA DAN ACCESSORIES

0 1 2 3.0000 4 5

Pipa PVC Ø 20 1.0000 m' 8,740.00
Galian tanah 0.1000 m3 51,272.30
Urugan pasir m3 170,508.92
Pemadatan 0.1000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0150 org 65,454.00
Mandor 0.0010 org 87,272.00
Alat Bantu ls ls
Jumlah

Pipa PVC Ø 25 1.0000 m' 13,800.00
Galian tanah 0.1200 m3 51,272.30
Urugan pasir 0.0395 m3 170,508.92
Pemadatan 0.0800 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0250 org 65,454.00
Mandor 0.0010 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 40 1.0000 m' 26,910.00
Galian tanah 0.1875 m3 51,272.30
Urugan pasir 0.0612 m3 170,508.92
Pemadatan 0.1250 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0350 org 65,454.00
Mandor 0.0020 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 50 1.0000 m' 34,155.00
Galian tanah 0.2000 m3 51,272.30
Urugan pasir 0.0605 m3 170,508.92
Pemadatan 0.1375 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0400 org 65,454.00
Mandor 0.0030 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 75 1.0000 m' 71,530.00
Galian tanah 0.2700 m3 51,272.30
Urugan pasir 0.0856 m3 170,508.92
Pemadatan 0.1800 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0600 org 65,454.00
Mandor 0.0040 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 100 1.0000 m' 103,845.00
Galian tanah 0.3000 m3 51,272.30
Urugan pasir 0.0821 m3 170,508.92
Pemadatan 0.2100 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0700 org 65,454.00
Mandor 0.0050 org 87,272.00
Alat Bantu ls ls
Jumlah
PIPA PVC Ø 150 1.0000 m' 222,640.00
Galian tanah 0.3675 m3 62,835.84
Urugan pasir 0.1048 m3 170,508.92
Pemadatan 0.2450 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0800 org 65,454.00
Mandor 0.0060 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 200 1.0000 m' 351,325.00
Galian tanah 0.4600 m3 62,835.84
Urugan pasir 0.1286 m3 170,508.92
Pemadatan 0.3000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0900 org 65,454.00
Mandor 0.0065 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 250 1.0000 m' 548,320.00
Galian tanah 0.5400 m3 62,835.84
Urugan pasir 0.1534 m3 170,508.92
Pemadatan 0.3375 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.1000 org 65,454.00
Mandor 0.0070 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 300 1.0000 m' 860,238.00
Galian tanah 0.6500 m3 62,835.84
Urugan pasir 0.1793 m3 170,508.92
Pemadatan 0.4000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.1200 org 65,454.00
Mandor 0.0072 org 87,272.00
Alat Bantu ls ls
Jumlah
L.010a PEMASANGAN PIPA PVC Ø 400 / M'

PIPA PVC Ø 400 1.0000 m' 1,408,060.00
Galian tanah 0.8400 m3 62,835.84
Urugan pasir 0.2343 m3 170,508.92
Pemadatan 0.4800 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.1200 org 65,454.00
Mandor 0.0072 org 87,272.00
Alat Bantu ls ls
Jumlah

GATE VALVE Ø 50 MM 1.0000 bh 726,000.00
Paking karet 0.3300 m2 120,000.00
Baut 5/8 x 3" 8.0000 bh 3,000.00
Thrust Block 0.0057 m3 665,458.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.1540 org 65,454.00
Jumlah
L.011a PEMASANGAN STOP KRAN Ø 40 MM

STOP KRAN Ø 40 MM 1.0000 bh 335,000.00
Thrust Block 0.0057 m3 665,458.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.1500 org 65,454.00
Jumlah
L.011b PEMASANGAN STOP KRAN Ø 25 MM

STOP KRAN Ø 25 MM 1.0000 bh 141,737.50
Thrust Block 0.0040 m3 665,458.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.0750 org 65,454.00
Jumlah

GATE VALVE Ø 75 MM 1.0000 bh 1,064,800.00
Paking karet 0.4000 m2 120,000.00
Baut 5/8 x 3" 8.0000 bh 3,000.00
Thrust Block 0.0061 m3 665,458.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.3000 org 65,454.00
Jumlah

GATE VALVE Ø 150 MM 1.0000 bh 1,464,000.00
Paking karet 0.4400 m2 120,000.00
Baut 5/8 x 3" 8.0000 bh 3,000.00
Thrust Block 0.0102 m3 665,458.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.3080 org 65,454.00
Mandor 0.0380 org 87,272.00
Jumlah

GATE VALVE Ø 150 MM 1.0000 bh 2,795,100.00
Paking karet 0.4620 m2 120,000.00
Baut 3/4 x 3" 16.0000 bh 5,000.00
Thrust Block 0.0175 m3 665,458.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.6160 org 65,454.00
Mandor 0.0580 org 87,272.00
Jumlah

GATE VALVE Ø 200 MM 1.0000 bh 4,070,000.00
Paking karet 0.6800 m2 120,000.00
Baut 3/4 x 3" 16.0000 bh 5,000.00
Thrust Block 0.0300 m3 665,458.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 0.6160 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah

GATE VALVE Ø 250 MM 1.0000 bh 7,690,909.00
Paking karet 0.7100 m2 120,000.00
Baut 3/4 x 3" 16.0000 bh 5,000.00
Thrust Block 0.0441 m3 665,458.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 1.1780 org 65,454.00
Mandor 0.1470 org 87,272.00
Jumlah

GATE VALVE Ø 300 MM 1.0000 bh 19,250,000.00
Paking karet 0.8900 m2 120,000.00
Baut 3/4 x 3" 16.0000 bh 5,000.00
Thrust Block 0.0600 m3 665,458.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah
L.017a PEMASANGAN GATE VALVE Ø 400 MM

GATE VALVE Ø 400 MM 1.0000 bh 0
Paking karet 1.1300 m2 120,000.00
Baut 3/4 x 3" 16.0000 bh 5,000.00
Thrust Block 0.1400 m3 665,458.41
Stret Box Ø 100 mm 1.0000 bh 218,500.00
Pekerja 1.8750 org 65,454.00
Mandor 0.2500 org 87,272.00
Jumlah
L.018 Pemasangan Accessories Sambungan Rumah

Pekerja 0.4610 org 65,454.00
Jumlah
L.019 Pengecoran Bak Meter

Beton Cor 1 : 2 : 3 0.0240 m3 663,883.41
Begesting 0.0028 m3 2,900,128.00
Jumlah
L.020 Pemasangan Tee All Socket PVC SJC DN 40 X 40 mm

Lem Pipa PVC 0.0240 klg 40,000.00
Thrust Block 0.0057 m3 665,458.41
Pekerja 0.0400 org 65,454.00
Jumlah
L.021 Pemasangan Tee All Socket PVC SJC / RRJ DN 50 X 50 mm

Thrust Block 0.0057 m3 665,458.41
Pekerja 0.0500 org 65,454.00
Jumlah

Thrust Block 0.0057 m3 665,458.41
Pekerja 0.0500 org 65,454.00
Jumlah
Thrust Block 0.0061 m3 665,458.41
Pekerja 0.0760 org 65,454.00
Jumlah

Thrust Block 0.0061 m3 665,458.41
Pekerja 0.0760 org 65,454.00
Jumlah

Thrust Block 0.0061 m3 665,458.41
Pekerja 0.0760 org 65,454.00
Jumlah
Thrust Block 0.0102 m3 665,458.41
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah

Thrust Block 0.0102 m3 665,458.41
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
Thrust Block 0.0102 m3 665,458.41
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah

Tee All Socket PVC RRJ DN 100 X 40 mm 1.0000 bh 877220
Thrust Block 0.0102 m3 665,458.41
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah

Thrust Block 0.0175 m3 665,458.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Thrust Block 0.0175 m3 665,458.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Thrust Block 0.0175 m3 665,458.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Thrust Block 0.0175 m3 665,458.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Lem Pipa 0.0060 klg 40,000.00
Thrust Block 0.0175 m3 665,458.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Thrust Block 0.0300 m3 665,458.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Thrust Block 0.0300 m3 665,458.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Thrust Block 0.0300 m3 665,458.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Thrust Block 0.0300 m3 665,458.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Thrust Block 0.0300 m3 665,458.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 665,458.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 665,458.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 665,458.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 665,458.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 665,458.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 665,458.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Thrust Block 0.0600 m3 665,458.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah

Thrust Block 0.0600 m3 665,458.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah

Thrust Block 0.0600 m3 665,458.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah

Thrust Block 0.0600 m3 665,458.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah

Thrust Block 0.0600 m3 665,458.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah

Thrust Block 0.0600 m3 665,458.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah
L.051a Pemasangan Tee All Socket PVC RRJ DN 300 X 50 mm

Thrust Block 0.0600 m3 665,458.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah
L.051b Pemasangan Tee All Socket PVC RRJ DN 400 X 400 mm

Thrust Block 0.0800 m3 665,458.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051c Pemasangan Tee All Socket PVC RRJ DN 400 X 300 mm
Thrust Block 0.0800 m3 665,458.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051d Pemasangan Tee All Socket PVC RRJ DN 400 X 250 mm

Thrust Block 0.0800 m3 665,458.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051e Pemasangan Tee All Socket PVC RRJ DN 400 X 200 mm

Thrust Block 0.0800 m3 665,458.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051f Pemasangan Tee All Socket PVC RRJ DN 400 X 150 mm

Thrust Block 0.0800 m3 665,458.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051g Pemasangan Tee All Socket PVC RRJ DN 400 X 100 mm

Thrust Block 0.0800 m3 665,458.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051h Pemasangan Tee All Socket PVC RRJ DN 400 X 75 mm

Thrust Block 0.0800 m3 665,458.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah
L.051i Pemasangan Tee All Socket PVC RRJ DN 400 X 50 mm

Thrust Block 0.0800 m3 665,458.41
Pekerja 0.7540 org 65,454.00
Mandor 0.0950 org 87,272.00
Jumlah

Packing Karet 0.4950 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Thrust Block 0.0057 m3 665,458.41
Pekerja 0.0230 org 65,454.00
Jumlah

Packing Karet 0.2730 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Thrust Block 0.0057 m3 665,458.41
Pekerja 0.0230 org 65,454.00
Jumlah

Packing Karet 0.6000 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Thrust Block 0.0061 m3 665,458.41
Pekerja 0.3080 org 65,454.00
Jumlah

Packing Karet 0.5650 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Thrust Block 0.0061 m3 665,458.41
Pekerja 0.3080 org 65,454.00
Jumlah

Packing Karet 0.5400 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Thrust Block 0.0061 m3 665,458.41
Pekerja 0.3080 org 65,454.00
Jumlah

Packing Karet 0.6600 m2 120,000.00
Baut M - 16 24.0000 bh 3,000.00
Thrust Block 0.0102 m3 665,458.41
Pekerja 0.4620 org 65,454.00
Jumlah

Packing Karet 0.6400 m2 120,000.00
Baut M - 16 20.0000 bh 3,000.00
Thrust Block 0.0102 m3 665,458.41
Pekerja 0.4620 org 65,454.00
Jumlah

Packing Karet 0.6050 m2 120,000.00
Baut M - 16 20.0000 bh 3,000.00
Thrust Block 0.0102 m3 665,458.41
Pekerja 0.4620 org 65,454.00
Jumlah

Packing Karet 0.5800 m2 120,000.00
Baut M - 16 20.0000 bh 3,000.00
Thrust Block 0.0102 m3 665,458.41
Pekerja 0.4620 org 65,454.00
Jumlah

Packing Karet 0.6930 m2 120,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0175 m3 665,458.41
Pekerja 0.6160 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah

Packing Karet 0.6820 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0175 m3 665,458.41
Pekerja 0.6160 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah

Packing Karet 0.6620 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0175 m3 665,458.41
Pekerja 0.6160 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah

Packing Karet 0.6270 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0175 m3 665,458.41
Pekerja 0.6160 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah
Packing Karet 0.5900 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0175 m3 665,458.41
Pekerja 0.6160 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah

Packing Karet 1.0200 m2 120,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0300 m3 665,458.41
Pekerja 1.1780 org 65,454.00
Mandor 0.1470 org 87,272.00
Jumlah

Packing Karet 0.9110 m2 120,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0300 m3 665,458.41
Pekerja 1.1780 org 65,454.00
Mandor 0.1470 org 87,272.00
Jumlah

Packing Karet 0.9000 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0300 m3 665,458.41
Pekerja 1.1780 org 65,454.00
Mandor 0.1470 org 87,272.00
Jumlah

Packing Karet 0.8800 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0300 m3 665,458.41
Pekerja 1.1780 org 65,454.00
Mandor 0.1470 org 87,272.00
Jumlah

Packing Karet 0.8450 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0300 m3 665,458.41
Pekerja 1.1780 org 65,454.00
Mandor 0.1470 org 87,272.00
Jumlah

Packing Karet 1.1850 m2 120,000.00
Baut M - 20 36.0000 bh 5,000.00
Thrust Block 0.0441 m3 665,458.41
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah

Packing Karet 1.1850 m2 120,000.00
Baut M - 20 32.0000 bh 5,000.00
Thrust Block 0.0441 m3 665,458.41
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah

Packing Karet 1.0210 m2 120,000.00
Baut M - 20 32.0000 bh 5,000.00
Thrust Block 0.0441 m3 665,458.41
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah

Packing Karet 1.0100 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0441 m3 665,458.41
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah

Packing Karet 0.9550 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0441 m3 665,458.41
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah

Packing Karet 0.9400 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0441 m3 665,458.41
Pekerja 1.7420 org 65,454.00
Mandor 0.2240 org 87,272.00
Jumlah

Packing Karet 1.3350 m2 120,000.00
Baut M - 20 36.0000 bh 5,000.00
Thrust Block 0.0600 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah

Packing Karet 1.2850 m2 120,000.00
Baut M - 20 36.0000 bh 5,000.00
Thrust Block 0.0600 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah

Packing Karet 1.2300 m2 120,000.00
Baut M - 20 32.0000 bh 5,000.00
Thrust Block 0.0600 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah

Packing Karet 1.1210 m2 120,000.00
Baut M - 20 32.0000 bh 5,000.00
Thrust Block 0.0600 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah

Packing Karet 1.1100 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0600 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah

Packing Karet 0.6600 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0600 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah

Packing Karet 0.5400 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0600 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077a Pemasangan Tee All Flange CI DN 400 x 400 mm

Packing Karet 1.4350 m2 120,000.00
Baut M - 20 36.0000 bh 5,000.00
Thrust Block 0.0800 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077b Pemasangan Tee All Flange CI DN 400 x 300 mm

Packing Karet 1.3850 m2 120,000.00
Baut M - 20 36.0000 bh 5,000.00
Thrust Block 0.0800 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077c Pemasangan Tee All Flange CI DN 400 x 250 mm

Packing Karet 1.3350 m2 120,000.00
Baut M - 20 36.0000 bh 5,000.00
Thrust Block 0.0800 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077d Pemasangan Tee All Flange CI DN 400 x 200 mm

Packing Karet 1.2800 m2 120,000.00
Baut M - 20 32.0000 bh 5,000.00
Thrust Block 0.0800 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077e Pemasangan Tee All Flange CI DN 400 x 150 mm

Packing Karet 1.1710 m2 120,000.00
Baut M - 20 32.0000 bh 5,000.00
Thrust Block 0.0800 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077f Pemasangan Tee All Flange CI DN 400 x 100 mm

Packing Karet 1.1600 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0800 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077g Pemasangan Tee All Flange CI DN 400 x 80 mm

Packing Karet 0.7100 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0800 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah
L.077h Pemasangan Tee All Flange CI DN 400 x 50 mm

Packing Karet 0.5900 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 24.0000 bh 5,000.00
Thrust Block 0.0800 m3 665,458.41
Pekerja 1.4860 org 65,454.00
Mandor 0.1850 org 87,272.00
Jumlah

Pekerja 0.0500 org 65,454.00
Jumlah

Pekerja 0.0760 org 65,454.00
Jumlah

Pekerja 0.1020 org 65,454.00
Jumlah

Pekerja 0.1520 org 65,454.00
Jumlah

Pekerja 0.2040 org 65,454.00
Jumlah

Pekerja 0.2560 org 65,454.00
Jumlah

Pekerja 0.3060 org 65,454.00
Jumlah

Pekerja 0.4100 org 65,454.00
Jumlah
L.091a Pemasangan Flange Socket CI / PVC DN 400 mm

Flange Socket CI DN 400 mm 1.0000 bh 0.00
Pekerja 0.5140 org 65,454.00
Jumlah

Thrust Block 0.0057 m3 665,458.41
Pekerja 0.0400 org 65,454.00
Jumlah

Thrust Block 0.0057 m3 665,458.41
Pekerja 0.0500 org 65,454.00
Jumlah

Thrust Block 0.0061 m3 665,458.41
Pekerja 0.0760 org 65,454.00
Jumlah

Thrust Block 0.0102 m3 665,458.41
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah

Thrust Block 0.0175 m3 665,458.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Thrust Block 0.0300 m3 665,458.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Thrust Block 0.0441 m3 665,458.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah
Thrust Block 0.0600 m3 665,458.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah
L.099a Pemasangan Bend All Socket PVC SCJ / RRJ DN 400 mm
Thrust Block 0.0650 m3 665,458.41
Pekerja 0.6200 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah

Packing Karet 0.3300 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Thrust Block 0.0057 m3 665,458.41
Pekerja 0.0500 org 65,454.00
Jumlah

Packing Karet 0.4000 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Thrust Block 0.0061 m3 665,458.41
Pekerja 0.0760 org 65,454.00
Jumlah

Packing Karet 0.4400 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Thrust Block 0.0102 m3 665,458.41
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
Packing Karet 0.4620 m2 120,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0175 m3 665,458.41
Pekerja 0.1530 org 65,454.00
Mandor 0.0100 org 87,272.00
Jumlah

Packing Karet 0.6800 m2 120,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0300 m3 665,458.41
Pekerja 0.3060 org 65,454.00
Mandor 0.0190 org 87,272.00
Jumlah

Packing Karet 0.7100 m2 120,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0441 m3 665,458.41
Pekerja 0.4620 org 65,454.00
Mandor 0.0570 org 87,272.00
Jumlah

Packing Karet 0.8900 m2 120,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0600 m3 665,458.41
Pekerja 0.6140 org 65,454.00
Mandor 0.0760 org 87,272.00
Jumlah
L.106a Pemasangan Bend All Flange CI DN 400 mm

Packing Karet 1.0000 m2 120,000.00
Baut M - 20 16.0000 bh 5,000.00
Thrust Block 0.0650 m3 665,458.41
Pekerja 0.6200 org 65,454.00
Mandor 0.0770 org 87,272.00
Jumlah

Kawat 8.0000 btg 750.00
Olie 0.0125 lt 30,000.00
Solar 2.0000 lt 5,150.00
Mesin Las 0.0760 250,000.00
Tukang las 0.1530 org 76,363.00
Jumlah

Kawat 10.0000 btg 750.00
Olie 0.0180 lt 30,000.00
Solar 3.0000 lt 5,150.00
Mesin Las 0.1150 250,000.00
Tukang las 0.2300 org 76,363.00
Jumlah

Kawat 14.0000 btg 750.00
Olie 0.0250 lt 30,000.00
Solar 4.0000 lt 5,150.00
Mesin Las 0.1530 250,000.00
Tukang las 0.3060 org 76,363.00
Jumlah

Kawat 16.0000 btg 750.00
Olie 0.0330 lt 30,000.00
Solar 5.3300 lt 5,150.00
Mesin Las 0.2050 250,000.00
Tukang las 0.4100 org 76,363.00
Jumlah

Kawat 20.0000 btg 750.00
Olie 0.0370 lt 30,000.00
Solar 6.0000 lt 5,150.00
Mesin Las 0.2310 250,000.00
Tukang las 0.4620 org 76,363.00
Jumlah

Kawat 24.0000 btg 750.00
Olie 0.0500 lt 30,000.00
Solar 8.0000 lt 5,150.00
Mesin Las 0.3070 250,000.00
Tukang las 0.6140 org 76,363.00
Jumlah

Kawat 28.0000 btg 750.00
Olie 0.0620 lt 30,000.00
Solar 10.0000 lt 5,150.00
Mesin Las 0.3840 250,000.00
Tukang las 0.7680 org 76,363.00
Jumlah

Kawat 32.0000 btg 750.00
Olie 0.0750 lt 30,000.00
Solar 12.0000 lt 5,150.00
Mesin Las 0.4610 250,000.00
Tukang las 0.9220 org 76,363.00
Jumlah
L.114a Pengelasan Flange DN 400 mm

Kawat 40.0000 btg 750.00
Olie 0.1000 lt 30,000.00
Solar 14.0000 lt 5,150.00
Mesin Las 0.5100 250,000.00
Tukang las 1.1000 org 76,363.00
Jumlah

Air Valve DN 25 mm 1.0000 bh 242,000.00
Seal Tape 2.0000 bh 3,740.00
Pekerja 0.1530 org 65,454.00
Jumlah

Seal Tape 2.0000 bh 3,740.00
Pekerja 0.2300 org 65,454.00
Jumlah

Air Valve DN 50 mm 1.0000 bh 1,720,000.00
Baut M - 16 4.0000 bh 3,000.00
Pekerja 0.3060 org 65,454.00
Jumlah

Baut M - 16 4.0000 bh 3,000.00
Pekerja 0.4610 org 65,454.00
Jumlah

Packing Karet 0.2100 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Pekerja 0.3080 org 65,454.00
Jumlah

Packing Karet 0.3020 m2 120,000.00
Baut M - 16 12.0000 bh 3,000.00
Pekerja 0.3080 org 65,454.00
Jumlah
Packing Karet 0.2150 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 8.0000 bh 5,000.00
Pekerja 0.4610 org 65,454.00
Jumlah

Packing Karet 0.2150 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 8.0000 5,000.00
Pekerja 0.4610 org 65,454.00
Jumlah

Packing Karet 0.1480 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 8.0000 5,000.00
Pekerja 0.4610 org 65,454.00
Jumlah

Packing Karet 0.2850 m2 120,000.00
Baut M - 20 16.0000 bh 5,000.00
Pekerja 0.6160 org 65,454.00
Jumlah

Packing Karet 0.2800 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 8.0000 bh 5,000.00
Pekerja 0.6160 org 65,454.00
Jumlah

Packing Karet 0.2700 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 8.0000 bh 5,000.00
Pekerja 0.6160 org 65,454.00
Jumlah

Packing Karet 0.2520 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 8.0000 bh 5,000.00
Pekerja 0.6160 org 65,454.00
Jumlah

Packing Karet 0.3670 m2 120,000.00
Baut M - 20 20.0000 bh 5,000.00
Pekerja 1.1780 org 65,454.00
Jumlah

Packing Karet 0.3130 m2 120,000.00
Baut M - 20 20.0000 bh 5,000.00
Pekerja 1.1780 org 65,454.00
Jumlah
Packing Karet 0.3070 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 12.0000 bh 5,000.00
Pekerja 1.1780 org 65,454.00
Jumlah

Packing Karet 0.2970 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 12.0000 bh 5,000.00
Pekerja 1.1780 org 65,454.00
Jumlah

Packing Karet 0.2800 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 12.0000 bh 5,000.00
Pekerja 1.1780 org 65,454.00
Jumlah

Packing Karet 0.4200 m2 120,000.00
Baut M - 20 24.0000 bh 5,000.00
Pekerja 1.7920 org 65,454.00
Jumlah

Packing Karet 0.3920 m2 120,000.00
Baut M - 20 20.0000 bh 5,000.00
Pekerja 1.7920 org 65,454.00
Jumlah

Packing Karet 0.3380 m2 120,000.00
Baut M - 20 20.0000 bh 5,000.00
Pekerja 1.7920 org 65,454.00
Jumlah

Packing Karet 0.3320 m2 120,000.00
Baut M - 16 8.0000 bh 3,000.00
Baut M - 20 12.0000 bh 5,000.00
Pekerja 1.7920 org 65,454.00
Jumlah

Packing Karet 0.3050 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 12.0000 bh 5,000.00
Pekerja 1.7920 org 65,454.00
Jumlah

Packing Karet 0.2320 m2 120,000.00
Baut M - 16 4.0000 bh 3,000.00
Baut M - 20 12.0000 bh 5,000.00
Pekerja 1.7920 org 65,454.00
Jumlah

Pekerja 0.0760 org 65,454.00
Jumlah

Pekerja 0.0700 org 65,454.00
Jumlah
L.139b Pemasangan Giboult Joint CI DN 25 mm

Pekerja 0.0500 org 65,454.00
Jumlah

Pekerja 0.1020 org 65,454.00
Jumlah

Pekerja 0.1530 org 65,454.00
Jumlah

Pekerja 0.2040 org 65,454.00
Jumlah

Pekerja 0.2560 org 65,454.00
Jumlah

Pekerja 0.3060 org 65,454.00
Jumlah

Pekerja 0.4100 org 65,454.00
Jumlah

Giboult Joint CI DN 400 mm 1.0000 bh 1,302,600.00
Pekerja 0.5000 org 65,454.00
Jumlah

Lem Pipa 0.0140 klg 40,000.00
Jumlah

1.0000 bh 32,545.00
Lem Pipa 0.0210 klg 40,000.00
Jumlah

Lem Pipa 0.0230 klg 40,000.00
Jumlah

Lem Pipa 0.0250 klg 40,000.00
Jumlah

Lem Pipa 0.0270 klg 40,000.00
Jumlah

Lem Pipa 0.0340 klg 40,000.00
Jumlah

Lem Pipa 0.0290 klg 40,000.00
Jumlah

Lem Pipa 0.0460 klg 40,000.00
Jumlah

Lem Pipa 0.0500 klg 40,000.00
Jumlah

Lem Pipa 0.0450 klg 40,000.00
Pekerja 0.0380 org 65,454.00
Jumlah

Lem Pipa 0.0490 klg 40,000.00
Pekerja 0.0380 org 65,454.00
Jumlah

Lem Pipa 0.0510 klg 40,000.00
Pekerja 0.0380 org 65,454.00
Jumlah

Lem Pipa 0.0570 klg 40,000.00
Pekerja 0.1530 org 65,454.00
Jumlah

Lem Pipa 0.0590 klg 40,000.00
Pekerja 0.1530 org 65,454.00
Jumlah
Lem Pipa 0.0680 klg 40,000.00
Pekerja 0.1530 org 65,454.00
Jumlah
M. HARGA TAKSIR TAPPING PIPA DAN INTERKONEKS
0 1 2 3.0000 4 5
Galian 0.0190 m3 51,272.30
Urugan tanah 0.0050 m3 17,087.86
Urugan pasir 0.0140 m3 170,508.92
Alat bantu ls ls
Jumlah

Galian 0.0360 m3 51,272.30
Urugan tanah 0.0160 m3 17,087.86
Urugan pasir 0.0200 m3 170,508.92
Alat bantu ls ls
Jumlah

Galian 0.0750 m3 51,272.30
Urugan tanah 0.0160 m3 17,087.86
Urugan pasir 0.0440 m3 170,508.92
Alat bantu ls ls
Jumlah

Galian 0.1700 m3 51,272.30
Urugan tanah 0.0780 m3 17,087.86
Urugan pasir 0.0840 m3 170,508.92
Alat bantu ls ls
Jumlah

Galian 0.2600 m3 51,272.30
Urugan tanah 0.1300 m3 17,087.86
Urugan pasir 0.1100 m3
Alat bantu ls ls
Jumlah

Galian 0.4000 m3 51,272.30
Urugan tanah 0.2400 m3 17,087.86
Alat bantu ls ls
Jumlah

Galian 0.6500 m3 51,272.30
Urugan tanah 0.4000 m3 17,087.86
Alat bantu ls ls
Jumlah

Galian 0.7900 m3 51,272.30
Urugan tanah 0.4300 m3 17,087.86
Alat bantu ls ls
Jumlah

Galian 1.2700 m3 51,272.30
Urugan tanah 0.6800 m3 17,087.86
Alat bantu ls ls
Jumlah

Galian 1.6900 m3 51,272.30
Urugan tanah 0.8400 m3 17,087.86
Alat bantu ls ls
Jumlah

Galian 2.1100 m3 51,272.30
Urugan tanah 1.0000 m3 17,087.86
Alat bantu ls ls
Jumlah
N. PEKERJAAN PEMASANGAN PIPA ( TANPA PASIR URU
0 1 2 3.0000 4 5
PIPA PVC Ø 20 1.0000 bh 8,740.00
Galian tanah 0.1000 m3 51,272.30
Pemadatan 0.1000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0150 org 65,454.00
Mandor 0.0010 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 25 1.0000 bh 13,800.00
Galian tanah 0.1200 m3 51,272.30
Pemadatan 0.0800 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0250 org 65,454.00
Mandor 0.0010 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 40 1.0000 bh 26,910.00
Galian tanah 0.1875 m3 51,272.30
Pemadatan 0.1250 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0350 org 65,454.00
Mandor 0.0020 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 50 1.0000 bh 34,155.00
Galian tanah 0.2000 m3 51,272.30
Pemadatan 0.1375 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0400 org 65,454.00
Mandor 0.0030 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 75 1.0000 bh 71,530.00
Galian tanah 0.2700 m3 51,272.30
Pemadatan 0.1800 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0600 org 65,454.00
Mandor 0.0040 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 100 1.0000 bh 103,845.00
Galian tanah 0.3000 m3 51,272.30
Pemadatan 0.2100 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0700 org 65,454.00
Mandor 0.0050 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 150 1.0000 bh 222,640.00
Galian tanah 0.3675 m3 62,835.84
Pemadatan 0.2450 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Pekerja 0.0800 org 65,454.00
Mandor 0.0060 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 200 1.0000 bh 351,325.00
Galian tanah 0.4600 m3 62,835.84
Pemadatan 0.3000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa -
Pekerja 0.0900 org 65,454.00
Mandor 0.0065 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 250 1.0000 bh 548,320.00
Galian tanah 0.5400 m3 62,835.84
Pemadatan 0.3375 m3 37,090.60
Finishing ls ls
Pemasangan Pipa -
Pekerja 0.1000 org 65,454.00
Mandor 0.0070 org 87,272.00
Alat Bantu ls ls
Jumlah

PIPA PVC Ø 300 1.0000 bh 860,238.00
Galian tanah 0.6500 m3 62,835.84
Pemadatan 0.4000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa -
Pekerja 0.1200 org 65,454.00
Mandor 0.0072 org 87,272.00
Alat Bantu ls ls
Jumlah
N.010a PEMASANGAN PIPA PVC Ø 400 / M'

PIPA PVC Ø 400 1.0000 bh 1,408,060.00
Galian tanah 0.8400 m3 62,835.84
Pemadatan 0.4800 m3 37,090.60
Finishing ls ls
Pemasangan Pipa -
Pekerja 0.1200 org 65,454.00
Mandor 0.0072 org 87,272.00
Alat Bantu ls ls
Jumlah
H AIR MINUM
API
EN
PEKERJAAN SNI 2019
AN & GALIAN TANAH
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 8=(6+7)
82,655.10 82,655.10
320.00 320.00
48,215.48 48,215.48
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
131,190.58 15,490.78 146,681.35
34,439.63 34,439.63
320.00 320.00
11,600.51 11,600.51
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
46,360.14 15,490.78 61,850.92
65,454.00 65,454.00
0.00 0.00
0.00 0.00
4,363.60 4,363.60
0.00 69,817.60 69,817.60
46,750.00 46,750.00
2,812.50 2,812.50
1,120.00 1,120.00
1,710.00 1,710.00
495,930.60 495,930.60
960.00 960.00
4,400.00 4,400.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44
553,683.10 44,945.08 598,628.18
46,750.00 46,750.00
2,812.50 2,812.50
118,338.00 118,338.00
1,120.00 1,120.00
1,710.00 1,710.00
495,930.60 495,930.60
960.00 960.00
13,365.00 13,365.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44
680,986.10 44,945.08 725,931.18
63,580.00 63,580.00
1,446,464.25 1,446,464.25
4,800.00 4,800.00
11,812.50 11,812.50
6,720.00 6,720.00
9,500.00 9,500.00
147,922.50 147,922.50
65,454.00 65,454.00
152,726.00 152,726.00
17,454.40 17,454.40
4,363.60 4,363.60
1,690,799.25 239,998.00 1,930,797.25
LANTAI PLESTERAN
46,750.00 46,750.00
1,239,826.50 1,239,826.50
13,600.00 13,600.00
21,296.00 21,296.00
39,375.00 39,375.00
30,000.00 30,000.00
22,400.00 22,400.00
28,500.00 28,500.00
29,040.00 29,040.00
5,596.25 5,596.25
271,040.00 271,040.00
6,600.00 6,600.00
12,078.90 12,078.90
4,560.00 4,560.00
130,908.00 130,908.00
152,726.00 152,726.00
76,363.00 76,363.00
26,181.60 26,181.60
4,363.60 4,363.60
1,770,662.65 390,542.20 2,161,204.85
112,200.00 112,200.00
1,901,067.30 1,901,067.30
11,200.00 11,200.00
147,922.50 147,922.50
65,454.00 65,454.00
38,181.50 38,181.50
13,090.80 13,090.80
4,363.60 4,363.60
2,172,389.80 121,089.90 2,293,479.70
46,750.00 46,750.00
1,281,154.05 1,281,154.05
4,800.00 4,800.00
20,250.00 20,250.00
6,720.00 6,720.00
9,500.00 9,500.00
147,922.50 147,922.50
102,600.00 102,600.00
65,454.00 65,454.00
152,726.00 152,726.00
17,454.40 17,454.40
4,363.60 4,363.60
1,619,696.55 239,998.00 1,859,694.55
247,965.30 247,965.30
1,280.00 1,280.00
96,430.95 96,430.95
0.00 0.00
22,908.90 22,908.90
0.00 0.00
130.91 130.91
345,676.25 23,039.81 368,716.06
37,400.00 37,400.00
4,180.00 4,180.00
16,363.50 16,363.50
1,298.17 1,298.17
174.54 174.54
1,134.54 1,134.54
41,580.00 18,970.75 60,550.75
49,090.50 49,090.50
2,181.80 2,181.80
0.00 51,272.30 51,272.30
58,908.60 58,908.60
3,927.24 3,927.24
0.00 62,835.84 62,835.84
68,726.70 68,726.70
5,847.22 5,847.22
0.00 74,573.92 74,573.92
65,454.00 65,454.00
2,792.70 2,792.70
0.00 68,246.70 68,246.70
98,181.00 98,181.00
5,236.32 5,236.32
0.00 103,417.32 103,417.32
78,544.80 78,544.80
3,927.24 3,927.24
0.00 82,472.04 82,472.04
3,272.70 3,272.70
436.36 436.36
0.00 3,709.06 3,709.06
21,599.82 21,599.82
872.72 872.72
0.00 22,472.54 22,472.54
33,774.26 33,774.26
4,363.60 4,363.60
0.00 38,137.86 38,137.86
16,363.50 16,363.50
724.36 724.36
0.00 17,087.86 17,087.86
96,000.00 96,000.00
19,636.20 19,636.20
872.72 872.72
96,000.00 20,508.92 116,508.92
32,727.00 32,727.00
4,363.60 4,363.60
0.00 37,090.60 37,090.60
150,000.00 150,000.00
19,636.20 19,636.20 ###
872.72 872.72 ###
150,000.00 20,508.92 170,508.92 ###
150,000.00 150,000.00
21,818.00 21,818.00
2,181.80 2,181.80
150,000.00 23,999.80 173,999.80
100,320.00 100,320.00
9,818.10 9,818.10
1,309.08 1,309.08
100,320.00 11,127.18 111,447.18
COR BETON
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
245,250.00 245,250.00
116,480.00 116,480.00
167,475.00 167,475.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
529,205.00 136,253.41 665,458.41
261,000.00 261,000.00
116,480.00 116,480.00
150,150.00 150,150.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
527,630.00 136,253.41 663,883.41
258,750.00 258,750.00
100,800.00 100,800.00
173,250.00 173,250.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
532,800.00 136,253.41 669,053.41
396,000.00 396,000.00
125,440.00 125,440.00
134,750.00 134,750.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
656,190.00 136,253.41 792,443.41
401,625.00 401,625.00
94,080.00 94,080.00
103,950.00 103,950.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
599,655.00 136,253.41 735,908.41
434,250.00 434,250.00
105,280.00 105,280.00
150,150.00 150,150.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
689,680.00 136,253.41 825,933.41
691,875.00 691,875.00
116,480.00 116,480.00
100,100.00 100,100.00
130,908.00 130,908.00
26,727.05 26,727.05
3,054.52 3,054.52
87,272.00 87,272.00
908,455.00 247,961.57 1,156,416.57
382,500.00 382,500.00 340

159,775.00 159,775.00 5
120,960.00 120,960.00
98,181.00 98,181.00
38,181.50 38,181.50
4,363.60 4,363.60
872.72 872.72
663,235.00 141,598.82 804,833.82
436,500.00 436,500.00
145,600.00 145,600.00
125,125.00 125,125.00
392,724.00 392,724.00
76,363.00 76,363.00
8,727.20 8,727.20
26,181.60 26,181.60
707,225.00 503,995.80 1,211,220.80
450,000.00 450,000.00
89,600.00 89,600.00
157,850.00 157,850.00
392,724.00 392,724.00
76,363.00 76,363.00
8,727.20 8,727.20
26,181.60 26,181.60
697,450.00 503,995.80 1,201,445.80
489,150.00 489,150.00
155,925.00 155,925.00
109,760.00 109,760.00
392,724.00 392,724.00
76,363.00 76,363.00
8,727.20 8,727.20
26,181.60 26,181.60
754,835.00 503,995.80 1,258,830.80
13,650.00 13,650.00
300.00 300.00
458.18 458.18
534.54 534.54
61.09 61.09
34.91 34.91
13,950.00 1,088.72 15,038.72
13,650.00 13,650.00
300.00 300.00
458.18 458.18
534.54 534.54
61.09 61.09
34.91 34.91
13,950.00 1,088.72 15,038.72
13,650.00 13,650.00
300.00 300.00
2,618.16 2,618.16
1,145.45 1,145.45
1,309.08 1,309.08
654.54 654.54
13,950.00 5,727.22 19,677.23
13,650.00 13,650.00
300.00 300.00
3,272.70 3,272.70
1,145.45 1,145.45
1,309.08 1,309.08
654.54 654.54
13,950.00 6,381.77 20,331.77
0
117,094.73 117,094.73
69,603.07 69,603.07
6,400.00 6,400.00 0
19,636.20 19,636.20
11,454.45 11,454.45
13,090.80 13,090.80
4,363.60 4,363.60
193,097.80 48,545.05 241,642.85
48,274.45 48,545.05 96,819.50 ###
116,005.12 116,005.12
4,800.00 4,800.00
220.00 220.00
34,036.08 34,036.08
19,854.38 19,854.38
2,269.07 2,269.07
2,181.80 2,181.80
121,025.12 58,341.33 179,366.45
130,505.76 130,505.76
4,800.00 4,800.00
220.00 220.00
34,036.08 34,036.08
19,854.38 19,854.38
2,269.07 2,269.07
2,269.07 2,269.07
135,525.76 58,428.60 193,954.36
bhn 50 % )
116,005.12 116,005.12
6,400.00 6,400.00 0
103,318.88 103,318.88
440.00 440.00
45,500.00 45,500.00
74,800.00 74,800.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
346,464.00 74,159.38 420,623.38 0
bhn 50 % )
116,005.12 116,005.12 312
6,400.00 6,400.00
123,982.65 123,982.65
440.00 440.00
45,500.00 45,500.00
74,800.00 74,800.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
367,127.77 74,159.38 441,287.15
ondisi bhn 50 % )
116,005.12 116,005.12
6,400.00 6,400.00
103,318.88 103,318.88
440.00 440.00
45,500.00 45,500.00
224,400.00 224,400.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
496,064.00 74,159.38 570,223.38 ###
si bhn 50 % )
87,003.84 87,003.84
6,400.00 6,400.00
137,758.50 137,758.50
440.00 440.00
45,500.00 45,500.00
112,200.00 112,200.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
389,302.34 74,159.38 463,461.72 ###
si bhn 50 % )
87,003.84 87,003.84
6,400.00 6,400.00
103,318.88 103,318.88
330.00 330.00
45,500.00 45,500.00
74,800.00 74,800.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
317,352.71 74,159.38 391,512.10
0.62
580,025.60 580,025.60 4.93
24,000.00 24,000.00
880.00 880.00
1,706,250.00 1,706,250.00
37,500.00 37,500.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
3,001,515.60 579,987.89 3,581,503.49
580,025.60 580,025.60
24,000.00 24,000.00
880.00 880.00
2,047,500.00 2,047,500.00
45,000.00 45,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
80,181.15 80,181.15
22,865.26 22,865.26
23,127.08 23,127.08
3,350,265.60 593,351.42 3,943,617.02
783,034.56 783,034.56
32,000.00 32,000.00
1,320.00 1,320.00
1,706,250.00 1,706,250.00
37,500.00 37,500.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
346,906.20 346,906.20
20,999.83 20,999.83
119,126.28 119,126.28
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
3,212,964.56 599,842.27 3,812,806.83
783,034.56 783,034.56
32,000.00 32,000.00
1,320.00 1,320.00
2,047,500.00 2,047,500.00
45,000.00 45,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
346,906.20 346,906.20
20,999.83 20,999.83
119,126.28 119,126.28
80,181.15 80,181.15
22,865.26 22,865.26
23,127.08 23,127.08
3,561,714.56 613,205.80 4,174,920.36
783,034.56 783,034.56
32,000.00 32,000.00
1,320.00 1,320.00
2,457,000.00 2,457,000.00
54,000.00 54,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
369,815.10 369,815.10
20,999.83 20,999.83
119,126.28 119,126.28
96,217.38 96,217.38
28,188.86 28,188.86
24,697.98 24,697.98
3,980,214.56 659,045.42 4,639,259.98
783,034.56 783,034.56
32,000.00 32,000.00
1,320.00 1,320.00
2,730,000.00 2,730,000.00
60,000.00 60,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
369,815.10 369,815.10
20,999.83 20,999.83
119,126.28 119,126.28
106,908.20 106,908.20
28,188.86 28,188.86
24,697.98 24,697.98
4,259,214.56 669,736.24 4,928,950.80
928,040.96 928,040.96
51,200.00 51,200.00
3,520.00 3,520.00
1,706,250.00 1,706,250.00
37,500.00 37,500.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
826,551.00 826,551.00
364,000.00 364,000.00
1,196,800.00 1,196,800.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
5,766,721.96 579,987.89 6,346,709.85
928,040.96 928,040.96
51,200.00 51,200.00
3,520.00 3,520.00
2,047,500.00 2,047,500.00
45,000.00 45,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
826,551.00 826,551.00
364,000.00 364,000.00
1,196,800.00 1,196,800.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
80,181.15 80,181.15
22,865.26 22,865.26
23,127.08 23,127.08
6,115,471.96 593,351.42 6,708,823.38
928,040.96 928,040.96
51,200.00 51,200.00
3,520.00 3,520.00
2,457,000.00 2,457,000.00
54,000.00 54,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
826,551.00 826,551.00
364,000.00 364,000.00
1,196,800.00 1,196,800.00
415,632.90 415,632.90
20,999.83 20,999.83
125,998.95 125,998.95
96,217.38 96,217.38
29,061.58 29,061.58
27,752.50 27,752.50
6,533,971.96 715,663.13 7,249,635.09
928,040.96 928,040.96
51,200.00 51,200.00
3,520.00 3,520.00
2,730,000.00 2,730,000.00
60,000.00 60,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
826,551.00 826,551.00
364,000.00 364,000.00
1,196,800.00 1,196,800.00
415,632.90 415,632.90
20,999.83 20,999.83
125,998.95 125,998.95
106,908.20 106,908.20
29,061.58 29,061.58
27,752.50 27,752.50
6,812,971.96 726,353.95 7,539,325.91
1,160,051.20 1,160,051.20
64,000.00 64,000.00
4,400.00 4,400.00
3,412,500.00 3,412,500.00
75,000.00 75,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
826,551.00 826,551.00
364,000.00 364,000.00
1,196,800.00 1,196,800.00
461,450.70 461,450.70
20,999.83 20,999.83
125,998.95 125,998.95
133,635.25 133,635.25
35,170.62 35,170.62
30,807.02 30,807.02
7,756,162.20 808,062.36 8,564,224.56
1,160,051.20 1,160,051.20
64,000.00 64,000.00
4,400.00 4,400.00
4,095,000.00 4,095,000.00
90,000.00 90,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
826,551.00 826,551.00
364,000.00 364,000.00
1,196,800.00 1,196,800.00
461,450.70 461,450.70
20,999.83 20,999.83
125,998.95 125,998.95
160,362.30 160,362.30
35,170.62 35,170.62
30,807.02 30,807.02
8,453,662.20 834,789.41 9,288,451.61
928,040.96 928,040.96
51,200.00 51,200.00
3,520.00 3,520.00
1,706,250.00 1,706,250.00
37,500.00 37,500.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
964,309.50 964,309.50
364,000.00 364,000.00
598,400.00 598,400.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
5,306,080.46 579,987.89 5,886,068.35
928,040.96 928,040.96
51,200.00 51,200.00
3,520.00 3,520.00
2,047,500.00 2,047,500.00
45,000.00 45,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
826,551.00 826,551.00
364,000.00 364,000.00
1,196,800.00 1,196,800.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
80,181.15 80,181.15
22,865.26 22,865.26
23,127.08 23,127.08
6,115,471.96 593,351.42 6,708,823.38
928,040.96 928,040.96
51,200.00 51,200.00
3,520.00 3,520.00
2,457,000.00 2,457,000.00
54,000.00 54,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
826,551.00 826,551.00
364,000.00 364,000.00
1,196,800.00 1,196,800.00
415,632.90 415,632.90
20,999.83 20,999.83
125,998.95 125,998.95
96,217.38 96,217.38
29,061.58 29,061.58
27,752.50 27,752.50
6,533,971.96 715,663.13 7,249,635.09
928,040.96 928,040.96
51,200.00 51,200.00
3,520.00 3,520.00
2,730,000.00 2,730,000.00
60,000.00 60,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
826,551.00 826,551.00
364,000.00 364,000.00
1,196,800.00 1,196,800.00
415,632.90 415,632.90
20,999.83 20,999.83
125,998.95 125,998.95
106,908.20 106,908.20
29,061.58 29,061.58
27,752.50 27,752.50
6,812,971.96 726,353.95 7,539,325.91
1,160,051.20 1,160,051.20
64,000.00 64,000.00
4,400.00 4,400.00
3,412,500.00 3,412,500.00
75,000.00 75,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
826,551.00 826,551.00
364,000.00 364,000.00
1,196,800.00 1,196,800.00
461,450.70 461,450.70
20,999.83 20,999.83
125,998.95 125,998.95
133,635.25 133,635.25
35,170.62 35,170.62
30,807.02 30,807.02
7,756,162.20 808,062.36 8,564,224.56
696,030.72 696,030.72
51,200.00 51,200.00
3,520.00 3,520.00
1,706,250.00 1,706,250.00
37,500.00 37,500.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
1,102,068.00 1,102,068.00
364,000.00 364,000.00
897,600.00 897,600.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
5,511,028.72 579,987.89 6,091,016.61
725,032.00 725,032.00
48,000.00 48,000.00
2,640.00 2,640.00
2,730,000.00 2,730,000.00
60,000.00 60,000.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
723,232.13 723,232.13
325,000.00 325,000.00
523,600.00 523,600.00
78 369,815.10 369,893.10
20,999.83 20,999.83
119,126.28 119,126.28
106,908.20 106,908.20
28,188.86 28,188.86
24,697.98 24,697.98
5,790,442.13 669,736.24 6,460,178.36
STING ) SNI LAMA

725,032.00 725,032.00
48,000.00 48,000.00
2,640.00 2,640.00
2,730,000.00 2,730,000.00
60,000.00 60,000.00
363,375.00 363,375.00
116,480.00 116,480.00
148,200.00 148,200.00
723,232.13 723,232.13
325,000.00 325,000.00
523,600.00 523,600.00
366,542.40 366,542.40
26,727.05 26,727.05
175,634.90 175,634.90
106,908.20 106,908.20
35,345.16 35,345.16
17,628.94 17,628.94
5,765,559.13 728,786.65 6,494,345.78
STING ) SNI LAMA

725,032.00 725,032.00
48,000.00 48,000.00
2,640.00 2,640.00
3,071,250.00 3,071,250.00
67,500.00 67,500.00
363,375.00 363,375.00
116,480.00 116,480.00
148,200.00 148,200.00
723,232.13 723,232.13
325,000.00 325,000.00
523,600.00 523,600.00
366,542.40 366,542.40
26,727.05 26,727.05
175,634.90 175,634.90
120,271.72 120,271.72
35,345.16 35,345.16
17,628.94 17,628.94
6,114,309.13 742,150.18 6,856,459.30
BEKISTING ) 0
966,612.66 966,612.66 8 41.66
53,332.80 53,332.80
3,666.67 3,666.67
1,706,250.00 1,706,250.00
37,500.00 37,500.00
378,000.00 378,000.00
120,960.00 120,960.00
153,900.00 153,900.00
860,990.63 860,990.63 8.93
379,166.67 379,166.67
1,870,000.00 1,870,000.00
491,363.18 491,363.18 8
26,727.05 26,727.05 0
209,998.25 209,998.25 3
66,817.63 66,817.63
27,115.41 27,115.41 0
13,557.71 13,557.71 1
6,530,379.42 835,579.22 7,365,958.64
5,800.26 5,800.26
160.00 160.00
39,000.00 39,000.00
9,000.00 9,000.00
4,500.00 4,500.00
1,344.00 1,344.00
1,710.00 1,710.00
11,781.72 11,781.72
1,527.26 1,527.26
1,527.26 1,527.26
1,527.26 1,527.26
523.63 523.63
785.45 785.45
61,514.26 17,672.58 79,186.84
20,663.78 20,663.78
320.00 320.00
46,800.00 46,800.00
1,000.00 1,000.00
6,187.50 6,187.50
2,016.00 2,016.00
2,850.00 2,850.00
19,439.84 19,439.84
2,519.98 2,519.98
2,519.98 2,519.98
2,519.98 2,519.98
872.72 872.72
1,309.08 1,309.08
79,837.28 29,181.57 109,018.85
H, DINDING & LANTAI
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
222,000.00 222,000.00
54,000.00 54,000.00
51,054.12 51,054.12
29,781.57 29,781.57
3,403.61 3,403.61
3,403.61 3,403.61
276,000.00 87,642.91 363,642.91
222,000.00 222,000.00
892,980.00 892,980.00
130,908.00 130,908.00
30,545.20 30,545.20
8,727.20 8,727.20
1,114,980.00 170,180.40 1,285,160.40
222,000.00 222,000.00
131,625.00 131,625.00
112,200.00 112,200.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
465,825.00 168,544.05 634,369.05 228,911 OKE
222,000.00 222,000.00
153,000.00 153,000.00
108,800.00 108,800.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
483,800.00 168,544.05 652,344.05
222,000.00 222,000.00
183,375.00 183,375.00
104,000.00 104,000.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
509,375.00 168,544.05 677,919.05
222,000.00 222,000.00
227,250.00 227,250.00
97,000.00 97,000.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
546,250.00 168,544.05 714,794.05
222,000.00 222,000.00
300,375.00 300,375.00
84,600.00 84,600.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
606,975.00 168,544.05 775,519.05
222,000.00 222,000.00
441,000.00 441,000.00
62,800.00 62,800.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
725,800.00 168,544.05 894,344.05
222,000.00 222,000.00
68,625.00 68,625.00
51,450.00 51,450.00
98,400.00 98,400.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
440,475.00 168,544.05 609,019.05
83,250.00 83,250.00
218,250.00 218,250.00
109,200.00 109,200.00
93,600.00 93,600.00
157,089.60 157,089.60
61,090.40 61,090.40
6,981.76 6,981.76
10,385.37 10,385.37
504,300.00 235,547.13 739,847.13
144,000.00 144,000.00
68,625.00 68,625.00
51,450.00 51,450.00
98,400.00 98,400.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
362,475.00 168,544.05 531,019.05
0.00 0.00
11,700.00 11,700.00
9,000.00 9,000.00
17,672.58 17,672.58
10,309.01 10,309.01
1,221.81 1,221.81
1,221.81 1,221.81
0.00 0.00 0.00
0.00 0.00
4,605.75 4,605.75
3,500.00 3,500.00
6,600.00 6,600.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
4,605.75 4,605.75
3,500.00 3,500.00
6,600.00 6,600.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
4,605.75 4,605.75
3,500.00 3,500.00
6,600.00 6,600.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
4,605.75 4,605.75
3,500.00 3,500.00
6,600.00 6,600.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
4,605.75 4,605.75
3,500.00 3,500.00
6,600.00 6,600.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
10,462.50 10,462.50
3,600.00 3,600.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
0.00 0.00 0.00
C. 019a
134,310.00 134,310.00
10,462.50 10,462.50
3,600.00 3,600.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
168,622.50 80,181.15 248,803.65
125,000.00 125,000.00 C. 019b

10,462.50 10,462.50
3,600.00 3,600.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
159,312.50 80,181.15 239,493.65
120,000.00 120,000.00
10,462.50 10,462.50
3,600.00 3,600.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
154,312.50 80,181.15 234,493.65
140,000.00 140,000.00
10,462.50 10,462.50
3,600.00 3,600.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
174,312.50 80,181.15 254,493.65
130,000.00 130,000.00
10,462.50 10,462.50
3,600.00 3,600.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
164,312.50 80,181.15 244,493.65
71,874.00 71,874.00
10,462.50 10,462.50
3,600.00 3,600.00
20,250.00 20,250.00
39,272.40 39,272.40
7,636.30 7,636.30
3,927.24 3,927.24
2,618.16 2,618.16
106,186.50 53,454.10 159,640.60
117,128.00 117,128.00
10,462.50 10,462.50
3,600.00 3,600.00
20,250.00 20,250.00
39,272.40 39,272.40
7,636.30 7,636.30
3,927.24 3,927.24
2,618.16 2,618.16
151,440.50 53,454.10 204,894.60
198,000.00 198,000.00
9,000.00 9,000.00
3,600.00 3,600.00
20,250.00 20,250.00
39,272.40 39,272.40
26,727.05 26,727.05
3,054.52 3,054.52
2,618.16 2,618.16
230,850.00 71,672.13 302,522.13
54,000.00 54,000.00
6,750.00 6,750.00
1,900.00 1,900.00
271.84 271.84
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
62,921.84 77,999.35 140,921.19
50,000.00 50,000.00
6,750.00 6,750.00
1,900.00 1,900.00
271.84 271.84
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
58,921.84 77,999.35 136,921.19
0.00 0.00
6,750.00 6,750.00
1,900.00 1,900.00
271.84 271.84
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
0.00 0.00 0.00
46,750.00 46,750.00
6,750.00 6,750.00
1,900.00 1,900.00
271.84 271.84
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
55,671.84 77,999.35 133,671.19
60,500.00 60,500.00
6,750.00 6,750.00
1,900.00 1,900.00
271.84 271.84
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
69,421.84 77,999.35 147,421.19
71,874.00 71,874.00
6,750.00 6,750.00
1,900.00 1,900.00
271.84 271.84
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
80,795.84 77,999.35 158,795.19
71,874.00 71,874.00
6,750.00 6,750.00
1,900.00 1,900.00
271.84 271.84
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
80,795.84 77,999.35 158,795.19
117,128.00 117,128.00
6,750.00 6,750.00
1,900.00 1,900.00
271.84 271.84
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
126,049.84 77,999.35 204,049.19
70,000.00 70,000.00
6,750.00 6,750.00
1,900.00 1,900.00
271.84 271.84
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
78,921.84 77,999.35 156,921.19
75,000.00 75,000.00
6,750.00 6,750.00
1,900.00 1,900.00
271.84 271.84
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
83,921.84 77,999.35 161,921.19
134,200.00 134,200.00
20,000.00 20,000.00
26,181.60 26,181.60 ###
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44 ###
154,200.00 44,945.08 199,145.08 ###
159,700.00 159,700.00
20,000.00 20,000.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44
179,700.00 44,945.08 224,645.08
60,000.00 60,000.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
80,000.00 67,417.62 147,417.62
72,000.00 72,000.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
92,000.00 67,417.62 159,417.62
64,000.00 64,000.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
84,000.00 67,417.62 151,417.62
0.00 0.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
0.00 0.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
C. 044a
48,000.00 48,000.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
68,000.00 67,417.62 135,417.62
72,000.00 72,000.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
92,000.00 67,417.62 159,417.62
0.00 0.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
58,000.00 58,000.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
78,000.00 67,417.62 145,417.62
0.00 0.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
0.00 0.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
58,000.00 58,000.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
78,000.00 67,417.62 145,417.62
48,000.00 48,000.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
68,000.00 67,417.62 135,417.62
58,000.00 58,000.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
78,000.00 67,417.62 145,417.62
60,000.00 60,000.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
80,000.00 67,417.62 147,417.62
72,000.00 72,000.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
92,000.00 67,417.62 159,417.62
0.00 0.00
20,000.00 20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
ESTERAN & PENGECATAN
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
67,760.00 67,760.00
31,275.00 31,275.00
5,600.00 5,600.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
104,635.00 29,454.30 134,089.30
67,760.00 67,760.00
21,318.75 21,318.75
7,600.00 7,600.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
96,678.75 29,454.30 126,133.05
67,760.00 67,760.00
16,166.25 16,166.25
8,000.00 8,000.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
91,926.25 29,454.30 121,380.55
67,760.00 67,760.00
12,937.50 12,937.50
8,600.00 8,600.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
89,297.50 29,454.30 118,751.80
67,760.00 67,760.00
10,890.00 10,890.00
9,000.00 9,000.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
87,650.00 29,454.30 117,104.30
67,760.00 67,760.00 600

5,062.50 5,062.50
10,000.00 10,000.00
5,250.00 5,250.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
88,072.50 29,454.30 117,526.80
135,520.00 135,520.00
37,068.75 37,068.75
18,200.00 18,200.00
39,272.40 39,272.40
15,272.60 15,272.60
1,745.44 1,745.44
2,618.16 2,618.16
190,788.75 58,908.60 249,697.35
135,520.00 135,520.00
29,868.75 29,868.75
18,600.00 18,600.00
39,272.40 39,272.40
15,272.60 15,272.60
1,745.44 1,745.44
2,618.16 2,618.16
183,988.75 58,908.60 242,897.35
135,520.00 135,520.00
11,340.00 11,340.00
18,500.00 18,500.00
9,625.00 9,625.00
39,272.40 39,272.40
15,272.60 15,272.60
1,745.44 1,745.44
2,618.16 2,618.16
174,985.00 58,908.60 233,893.60
225,000.00 225,000.00 ###

12,375.00 12,375.00 ###
7,000.00 7,000.00 ###
19,636.20 19,636.20 ###
7,636.30 7,636.30 ###
872.72 872.72
1,309.08 1,309.08
244,375.00 29,454.30 273,829.30
33,880.00 33,880.00
2,531.25 2,531.25
5,000.00 5,000.00
2,625.00 2,625.00
10,472.64 10,472.64
3,818.15 3,818.15
436.36 436.36
654.54 654.54
44,036.25 15,381.69 59,417.94
9,585.00 9,585.00 12
3,400.00 3,400.00
13,090.80 13,090.80
11,454.45 11,454.45
1,309.08 1,309.08
872.72 872.72
12,985.00 26,727.05 39,712.05
8,748.00 8,748.00
4,600.00 4,600.00
19,636.20 19,636.20
11,454.45 11,454.45
1,309.08 1,309.08
1,309.08 1,309.08
13,348.00 33,708.81 47,056.81
7,020.00 7,020.00
4,800.00 4,800.00
19,636.20 19,636.20
11,454.45 11,454.45
1,309.08 1,309.08
1,309.08 1,309.08
11,820.00 33,708.81 45,528.81
5,832.00 5,832.00
5,200.00 5,200.00
19,636.20 19,636.20
11,454.45 11,454.45
1,309.08 1,309.08
1,309.08 1,309.08
11,032.00 33,708.81 44,740.81
3,375.00 3,375.00
4,000.00 4,000.00
1,750.00 1,750.00
23,563.44 23,563.44
9,163.56 9,163.56
1,047.26 1,047.26
1,570.90 1,570.90
9,125.00 35,345.16 44,470.16
562.50 562.50
2,600.00 2,600.00
5,236.32 5,236.32
3,054.52 3,054.52
3,490.88 3,490.88
349.09 349.09
3,162.50 12,130.81 15,293.31
4,860.00 4,860.00
1,200.00 1,200.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
6,060.00 29,454.30 35,514.30
7,132.50 7,132.50
2,400.00 2,400.00
19,636.20 19,636.20
11,454.45 11,454.45
1,309.08 1,309.08
1,309.08 1,309.08
9,532.50 33,708.81 43,241.31
3,656.25 3,656.25
13,090.80 13,090.80
7,636.30 7,636.30
872.72 872.72
872.72 872.72
3,656.25 22,472.54 26,128.79
900.00 900.00 0
400.00 400.00
45,817.80 45,817.80
26,727.05 26,727.05
3,054.52 3,054.52
3,054.52 3,054.52
1,300.00 78,653.89 79,953.89
130.00 7,865.39 7,995.39
7,290.00 7,290.00 8
3,800.00 3,800.00
13,090.80 13,090.80
11,454.45 11,454.45
1,309.08 1,309.08
872.72 872.72
11,090.00 26,727.05 37,817.05
2,070.00 2,070.00
2,100.00 2,100.00
2,800.00 2,800.00
13,090.80 13,090.80
11,454.45 11,454.45
1,309.08 1,309.08
872.72 872.72
6,970.00 26,727.05 33,697.05
2,500.00 2,500.00
2,758.80 2,758.80
7,172.88 7,172.88
1,309.08 1,309.08
3,187.80 3,187.80
549.81 549.81
218.18 218.18
12,431.68 5,264.87 17,696.55
3,310.56 3,310.56
4,965.84 4,965.84
1,832.71 1,832.71
2,125.20 2,125.20
366.54 366.54
218.18 218.18
8,276.40 4,542.63 12,819.03
T DASAR, 2x CAT PENUTUP

5,940.00 5,940.00
4,500.00 4,500.00
13,010.61 13,010.61
19,898.58 19,898.58
4,581.78 4,581.78
455.40 455.40
523.63 523.63
218.18 218.18
43,349.19 5,778.99 49,128.18
T DASAR, 3x CAT PENUTUP

5,940.00 5,940.00
4,500.00 4,500.00
13,010.61 13,010.61
26,786.55 26,786.55
4,581.78 4,581.78
5,313.00 5,313.00
349.09 349.09
218.18 218.18
50,237.16 10,462.05 60,699.21
4,959.90 4,959.90
2,490.00 2,490.00
15,306.60 15,306.60
2,000.00 2,000.00
5,148.00 5,148.00
825.00 825.00
13,090.80 13,090.80
15,180.00 15,180.00
2,618.16 2,618.16
872.72 872.72
30,729.50 31,761.68 62,491.18
4,959.90 4,959.90
15,950.00 15,950.00
2,000.00 2,000.00
5,148.00 5,148.00
825.00 825.00
13,090.80 13,090.80
15,180.00 15,180.00
2,618.16 2,618.16
872.72 872.72
28,882.90 31,761.68 60,644.58
62,995.63 62,995.63
5,971.68 5,971.68
13,090.80 13,090.80
15,180.00 15,180.00
2,618.16 2,618.16
872.72 872.72
68,967.31 31,761.68 100,728.99
9,818.10 9,818.10
0.00 0.00
0.00 0.00
218.18 218.18
0.00 10,036.28 10,036.28
2,528.00 2,528.00
686.40 686.40
2,618.16 2,618.16
2,024.00 2,024.00
349.09 349.09
218.18 218.18
3,214.40 5,209.43 8,423.83
4,500.00 4,500.00
5,049.00 5,049.00
13,010.61 13,010.61
4,581.78 4,581.78
3,795.00 3,795.00
654.54 654.54
218.18 218.18
22,559.61 9,249.50 31,809.11
D. 034a
17,967.60 17,967.60
8,250.00 8,250.00
10,000.00 10,000.00
0.00 0.00
3,036.00 3,036.00
1,396.35 1,396.35
218.18 218.18
36,217.60 4,650.53 40,868.13
5,425.00 5,425.00
6,545.40 6,545.40
0.00 0.00
0.00 0.00
523.63 523.63
5,425.00 7,069.03 12,494.03
4,155.00 4,155.00
1,580.00 1,580.00
500.00 500.00
165.00 165.00
10,472.64 10,472.64
8,096.00 8,096.00
1,396.35 1,396.35
218.18 218.18
6,400.00 20,183.17 26,583.17
216,000.00 216,000.00
3,327.60 3,327.60
1,309.08 1,309.08
10,120.00 10,120.00
174.54 174.54
218.18 218.18
219,327.60 11,821.80 231,149.40
2,970.00 2,970.00
165.00 165.00
1,309.08 1,309.08
10,120.00 10,120.00
174.54 174.54
872.72 872.72
3,135.00 12,476.34 15,611.34
2,970.00 2,970.00
165.00 165.00
13,775.85 13,775.85
16,363.50 16,363.50
11,385.00 11,385.00
1,963.62 1,963.62
654.54 654.54
16,910.85 30,366.66 47,277.51
5,625.00 5,625.00
8,276.40 8,276.40
7,590.00 7,590.00
1,309.08 1,309.08
6,545.40 6,545.40
436.36 436.36
21,491.40 8,290.84 29,782.24
8,276.40 8,276.40
7,590.00 7,590.00
1,309.08 1,309.08
6,545.40 6,545.40
436.36 436.36
15,866.40 8,290.84 24,157.24
LISTPLANK
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
68,500.00 68,500.00
117,856.20 117,856.20
29,464.05 29,464.05
3,520.00 3,520.00
18,327.12 18,327.12
30,545.20 30,545.20
6,981.76 6,981.76
1,221.81 1,221.81
219,340.25 57,075.89 276,416.14
59,500.00 59,500.00
117,856.20 117,856.20
29,464.05 29,464.05
3,520.00 3,520.00
18,327.12 18,327.12
30,545.20 30,545.20
6,981.76 6,981.76
1,221.81 1,221.81
210,340.25 57,075.89 267,416.14
117,856.20 117,856.20
29,464.05 29,464.05
3,520.00 3,520.00
4,959.90 4,959.90 9,919.80
16,363.50 16,363.50
7,636.30 7,636.30
4,363.60 4,363.60
1,221.81 1,221.81
155,800.15 34,545.11 190,345.26
20,150.00 20,150.00
320.00 320.00
4,123.60 4,123.60
11,454.45 11,454.45
1,134.54 1,134.54
349.09 349.09
1,125.00 1,125.00
20,470.00 18,186.68 38,656.68
A RANGKA
20,570.00 20,570.00
320.00 320.00
3,095.97 3,095.97
8,590.84 8,590.84
855.27 855.27
261.82 261.82
2,125.00 2,125.00
23,015.00 12,803.89 35,818.89
20,150.00 20,150.00
320.00 320.00
3,095.97 3,095.97
8,590.84 8,590.84
855.27 855.27
261.82 261.82
2,125.00 2,125.00
22,595.00 12,803.89 35,398.89
10,648.00 10,648.00
160.00 160.00
1,963.62 1,963.62
5,345.41 5,345.41
610.90 610.90
349.09 349.09
10,808.00 8,269.02 19,077.02
28,500.00 28,500.00
480.00 480.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
28,980.00 15,490.78 44,470.78
375,000.00 375,000.00
160.00 160.00
52,363.20 52,363.20
61,090.40 61,090.40
6,981.76 6,981.76
3,490.88 3,490.88
375,160.00 123,926.24 499,086.24
24,934.00 24,934.00
6,050.00 6,050.00
6,545.40 6,545.40
3,818.15 3,818.15
436.36 436.36
436.36 436.36
30,984.00 11,236.27 42,220.27
10,500.00 10,500.00
160.00 160.00
3,272.70 3,272.70
3,818.15 3,818.15
436.36 436.36
261.82 261.82
10,660.00 7,789.03 18,449.03
156,126.30 156,126.30
1,600.00 1,600.00
9,818.10 9,818.10
19,090.75 19,090.75
2,181.80 2,181.80
6,545.40 6,545.40
157,726.30 37,636.05 195,362.35
101,019.60 101,019.60
1,600.00 1,600.00
9,818.10 9,818.10
19,090.75 19,090.75
2,181.80 2,181.80
6,545.40 6,545.40
102,619.60 37,636.05 140,255.65
134,692.80 134,692.80
4,000.00 4,000.00
13,090.80 13,090.80
22,908.90 22,908.90
2,618.16 2,618.16
872.72 872.72
138,692.80 39,490.58 178,183.38
180,181.58 180,181.58
1,600.00 1,600.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
181,781.58 23,999.80 205,781.38
140,513.67 140,513.67
1,600.00 1,600.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
142,113.67 23,999.80 166,113.47 38,965
157,041.72 157,041.72
1,600.00 1,600.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
158,641.72 23,999.80 182,641.52 38,965
183,518.28 183,518.28
800.00 800.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
184,318.28 23,999.80 208,318.08
143,115.78 143,115.78
800.00 800.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
143,915.78 23,999.80 167,915.57
159,949.90 159,949.90
800.00 800.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
160,749.90 23,999.80 184,749.70
312,252.60 312,252.60
1,600.00 1,600.00
18,327.12 18,327.12
61,090.40 61,090.40
6,981.76 6,981.76
1,221.81 1,221.81
313,852.60 87,621.09 401,473.69
= 80,294.74
= 100,368.42
= 120,442.11
400,403.52 400,403.52
1,600.00 1,600.00
18,327.12 18,327.12
61,090.40 61,090.40
6,981.76 6,981.76
1,221.81 1,221.81
402,003.52 87,621.09 489,624.61
= 97,924.92
= 122,406.15
= 146,887.38
DAUN PINTU
HARGA UPAH
JUMLAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
27,500,000.00 27,500,000.00
20,000.00 20,000.00
14,300.00 14,300.00
458,178.00 458,178.00
1,603,623.00 1,603,623.00
183,271.20 183,271.20
30,545.20 30,545.20
27,534,300.00 2,275,617.40 29,809,917.40
18,351,828.00 18,351,828.00
20,000.00 20,000.00
14,300.00 14,300.00
458,178.00 458,178.00
1,603,623.00 1,603,623.00
183,271.20 183,271.20
30,545.20 30,545.20
18,386,128.00 2,275,617.40 20,661,745.40
17,449,080.00 17,449,080.00
20,000.00 20,000.00
14,300.00 14,300.00
392,724.00 392,724.00
1,374,534.00 1,374,534.00
157,089.60 157,089.60
26,181.60 26,181.60
17,483,380.00 1,950,529.20 19,433,909.20
15,612,630.00 15,612,630.00
20,000.00 20,000.00
14,300.00 14,300.00
392,724.00 392,724.00
1,374,534.00 1,374,534.00
157,089.60 157,089.60
26,181.60 26,181.60
15,646,930.00 1,950,529.20 17,597,459.20
1,000,000.00 1,000,000.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
1,007,150.00 325,088.20 1,332,238.20
520,421.00 520,421.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
527,571.00 325,088.20 852,659.20
417,087.00 417,087.00
141,570.00 141,570.00
4,290.00 4,290.00
480.00 480.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
563,427.00 260,070.56 823,497.56
325,263.13 325,263.13
141,570.00 141,570.00
4,290.00 4,290.00
480.00 480.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
471,603.13 260,070.56 731,673.69 114,193
363,522.50 363,522.50
141,570.00 141,570.00
4,290.00 4,290.00
480.00 480.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
509,862.50 260,070.56 769,933.06 114,193
316,986.12 316,986.12
63,360.00 63,360.00
163,635.00 163,635.00
572,722.50 572,722.50
65,454.00 65,454.00
10,909.00 10,909.00
380,346.12 812,720.50 1,193,066.62 114,193
TEBAL 3.5 CM
247,199.98 247,199.98
63,360.00 63,360.00
163,635.00 163,635.00
572,722.50 572,722.50
65,454.00 65,454.00
10,909.00 10,909.00
310,559.98 812,720.50 1,123,280.48 114,193
202,039.20 202,039.20
8,000.00 8,000.00
97,683.30 97,683.30
18,327.12 18,327.12
61,090.40 61,090.40
6,981.76 6,981.76
1,221.81 1,221.81
307,722.50 87,621.09 395,343.59 114,193
202,039.20 202,039.20
8,000.00 8,000.00
141,570.00 141,570.00
18,327.12 18,327.12
61,090.40 61,090.40
6,981.76 6,981.76
1,221.81 1,221.81
351,609.20 87,621.09 439,230.29 114,193
325,263.13 325,263.13
29,348.55 29,348.55
71.50 71.50
3,200.00 3,200.00
19,636.20 19,636.20
114,544.50 114,544.50
17,454.40 17,454.40
1,745.44 1,745.44
357,883.18 153,380.54 511,263.72
250,252.20 250,252.20
2,860.00 2,860.00
24,200.00 24,200.00
19,636.20 19,636.20
91,635.60 91,635.60
10,472.64 10,472.64
1,745.44 1,745.44
277,312.20 123,489.88 400,802.08
195,157.88 195,157.88
2,860.00 2,860.00
24,200.00 24,200.00
19,636.20 19,636.20
91,635.60 91,635.60
10,472.64 10,472.64
1,745.44 1,745.44
222,217.88 123,489.88 345,707.76
600,000.00 600,000.00
4,290.00 4,290.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
604,290.00 260,070.56 864,360.56
400,403.52 400,403.52
4,290.00 4,290.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
404,693.52 260,070.56 664,764.08
312,252.60 312,252.60
4,290.00 4,290.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
316,542.60 260,070.56 576,613.16
1,600,000.00 1,600,000.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
1,607,150.00 325,088.20 1,932,238.20
1,067,742.72 1,067,742.72
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
1,074,892.72 325,088.20 1,399,980.92
832,673.60 832,673.60
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
839,823.60 325,088.20 1,164,911.80
427,097.09 427,097.09
68,750.00 68,750.00
7,150.00 7,150.00
480.00 480.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
503,477.09 260,070.56 763,547.65
YU KAMPER
325,263.13 325,263.13
68,750.00 68,750.00
4,290.00 4,290.00
480.00 480.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
398,783.13 260,070.56 658,853.69
780,631.50 780,631.50
2,400.00 2,400.00
43,854.18 43,854.18
152,726.00 152,726.00
17,454.40 17,454.40
29,236.12 29,236.12
783,031.50 243,270.70 1,026,302.20
1,500,000.00 1,500,000.00
2,400.00 2,400.00
43,854.18 43,854.18
152,726.00 152,726.00
17,454.40 17,454.40
29,236.12 29,236.12
1,502,400.00 243,270.70 1,745,670.70
364,294.70 364,294.70
2,400.00 2,400.00
9,818.10 9,818.10
34,363.35 34,363.35
3,927.24 3,927.24
698.18 698.18
366,694.70 48,806.87 415,501.57
KAYU KAMPER
364,294.70 364,294.70
121,750.20 121,750.20
8,008.00 8,008.00
2,400.00 2,400.00
9,818.10 9,818.10
34,363.35 34,363.35
3,927.24 3,927.24
698.18 698.18
496,452.90 48,806.87 545,259.77
KAYU KAMPER
364,294.70 364,294.70
59,125.00 59,125.00
8,008.00 8,008.00
24,000.00 24,000.00
13,090.80 13,090.80
45,817.80 45,817.80
5,236.32 5,236.32
872.72 872.72
455,427.70 65,017.64 520,445.34
AP & BUBUNGAN ATAP
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
18,351,828.00 18,351,828.00
89,600.00 89,600.00
240,000.00 240,000.00
261,816.00 261,816.00 744
916,356.00 916,356.00
104,726.40 104,726.40
17,454.40 17,454.40
18,681,428.00 1,300,352.80 19,981,780.80 4,856,250
15,994,990.00 15,994,990.00
89,600.00 89,600.00
240,000.00 240,000.00
261,816.00 261,816.00
916,356.00 916,356.00
104,726.40 104,726.40
17,454.40 17,454.40
16,324,590.00 1,300,352.80 17,624,942.80 4,856,250
14,311,577.50 14,311,577.50
89,600.00 89,600.00
240,000.00 240,000.00
261,816.00 261,816.00
916,356.00 916,356.00
104,726.40 104,726.40
17,454.40 17,454.40
14,641,177.50 1,300,352.80 15,941,530.30 4,856,250
9,260,130.00 9,260,130.00
89,600.00 89,600.00
240,000.00 240,000.00
261,816.00 261,816.00
916,356.00 916,356.00
104,726.40 104,726.40
17,454.40 17,454.40
9,589,730.00 1,300,352.80 10,890,082.80 4,856,250
280,282.46 280,282.46
19,360.00 19,360.00
4,000.00 4,000.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
303,642.46 22,581.63 326,224.09
218,576.82 218,576.82
19,360.00 19,360.00
4,000.00 4,000.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
241,936.82 22,581.63 264,518.45
218,576.82 218,576.82
18,000.00 18,000.00
4,000.00 4,000.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
240,576.82 22,581.63 263,158.45
244,287.12 244,287.12
19,360.00 19,360.00
4,000.00 4,000.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
267,647.12 22,581.63 290,228.75 25,710
141,427.44 141,427.44
19,360.00 19,360.00
4,000.00 4,000.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
164,787.44 22,581.63 187,369.07
15,994,990.00 15,994,990.00
48,000.00 48,000.00
240,000.00 240,000.00
157,089.60 157,089.60
549,813.60 549,813.60
62,835.84 62,835.84
10,472.64 10,472.64
16,282,990.00 780,211.68 17,063,201.68
14,311,577.50 14,311,577.50
48,000.00 48,000.00
240,000.00 240,000.00
157,089.60 157,089.60
549,813.60 549,813.60
62,835.84 62,835.84
10,472.64 10,472.64
14,599,577.50 780,211.68 15,379,789.18
9,260,130.00 9,260,130.00
48,000.00 48,000.00
240,000.00 240,000.00
157,089.60 157,089.60
549,813.60 549,813.60
62,835.84 62,835.84
10,472.64 10,472.64
9,548,130.00 780,211.68 10,328,341.68
156,126.30 156,126.30
2,400.00 2,400.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
158,526.30 15,490.78 174,017.08
104,084.20 104,084.20
800.00 800.00
3,272.70 3,272.70
3,818.15 3,818.15
436.36 436.36
174.54 174.54
104,884.20 7,701.75 112,585.95
174,490.80 174,490.80
2,400.00 2,400.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
176,890.80 15,490.78 192,381.58
203,572.60 203,572.60
2,400.00 2,400.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
205,972.60 15,490.78 221,463.38
55,000.00 55,000.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
55,000.00 16,941.68 71,941.68
62,500.00 62,500.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
62,500.00 16,941.68 79,441.68
0.00 0.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
0.00 0.00 0.00
0.00 0.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
0.00 0.00 16,941.68
0.00 0.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
0.00 0.00 0.00
46,585.00 46,585.00
480.00 480.00
13,090.80 13,090.80
7,636.30 7,636.30
872.72 872.72
872.72 872.72
47,065.00 22,472.54 69,537.54
84,700.00 84,700.00
480.00 480.00
13,090.80 13,090.80
7,636.30 7,636.30
872.72 872.72
872.72 872.72
85,180.00 22,472.54 107,652.54
0.00 0.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
0.00 0.00 0.00
30,000.00 30,000.00
9,000.00 9,000.00
6,400.00 6,400.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
174.54 174.54
45,400.00 43,374.18 88,774.18
37,500.00 37,500.00
9,000.00 9,000.00
6,400.00 6,400.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
174.54 174.54
52,900.00 43,374.18 96,274.18
30,000.00 30,000.00
9,000.00 9,000.00
6,400.00 6,400.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
174.54 174.54
45,400.00 43,374.18 88,774.18
50,050.44 50,050.44
480.00 480.00
2,749.07 2,749.07
9,163.56 9,163.56
1,047.26 1,047.26
174.54 174.54
50,530.44 13,134.44 63,664.88
43,622.70 43,622.70
480.00 480.00
2,749.07 2,749.07
9,163.56 9,163.56
1,047.26 1,047.26
174.54 174.54
44,102.70 13,134.44 57,237.14
39,031.58 39,031.58
480.00 480.00
2,749.07 2,749.07
9,163.56 9,163.56
1,047.26 1,047.26
174.54 174.54
39,511.58 13,134.44 52,646.01
62,500.00 62,500.00
4,791.60 4,791.60
9,163.56 9,163.56
5,727.22 5,727.22
698.18 698.18
698.18 698.18
67,291.60 16,287.14 83,578.74
75,000.00 75,000.00
4,791.60 4,791.60
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
79,791.60 15,730.78 95,522.38
93,750.00 93,750.00
4,791.60 4,791.60
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
98,541.60 15,730.78 114,272.38
36,575.00 36,575.00
4,791.60 4,791.60
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
41,366.60 15,730.78 57,097.38
43,890.00 43,890.00
4,791.60 4,791.60
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
48,681.60 15,730.78 64,412.38
G. 036a
48,787.20 48,787.20
4,791.60 4,791.60
9,163.56 9,163.56
5,116.32 5,116.32
610.90 610.90
610.90 610.90
53,578.80 15,501.69 69,080.49
59,241.60 59,241.60
4,791.60 4,791.60
9,163.56 9,163.56
5,116.32 5,116.32
610.90 610.90
610.90 610.90
64,033.20 15,501.69 79,534.89
159,390.00 159,390.00
2,700.00 2,700.00
5,498.14 5,498.14
9,545.38 9,545.38
1,134.54 1,134.54
349.09 349.09
162,090.00 16,527.14 178,617.13
136,427.50 136,427.50
2,700.00 2,700.00
5,498.14 5,498.14
9,545.38 9,545.38
1,134.54 1,134.54
349.09 349.09
139,127.50 16,527.14 155,654.63
21,000.00 21,000.00
800.00 800.00
15,187.50 15,187.50
6,400.00 6,400.00
13,500.00 13,500.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44
56,887.50 44,945.08 101,832.58
103,757.50 103,757.50
320.00 320.00
7,854.48 7,854.48
4,581.78 4,581.78
523.63 523.63
523.63 523.63
104,077.50 13,483.52 117,561.02
16,335.00 16,335.00
640.00 640.00
9,818.10 9,818.10
5,345.41 5,345.41
698.18 698.18
523.63 523.63
16,975.00 16,385.32 33,360.32
NGSIRAN
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
196,362.00 196,362.00
7,854.48 7,854.48
0.00 204,216.48 204,216.48
130,908.00 130,908.00
17,454.40 17,454.40
0.00 148,362.40 148,362.40
8,181.75 8,181.75
1,090.90 1,090.90
0.00 9,272.65 9,272.65
6,545.40 6,545.40
872.72 872.72
0.00 7,418.12 7,418.12
32,727.00 32,727.00
4,363.60 4,363.60
0.00 37,090.60 37,090.60
dipakai lagi )
13,090.80 13,090.80
7,636.30 7,636.30
872.72 872.72
1,745.44 1,745.44
0.00 23,345.26 23,345.26
tidak dipakai lagi )

9,818.10 9,818.10
5,727.22 5,727.22
654.54 654.54
1,309.08 1,309.08
0.00 17,508.95 17,508.95
ran dipakai lagi )

261,816.00 261,816.00
458,178.00 458,178.00
52,363.20 52,363.20
0.00 772,357.20 772,357.20
ran tidak dipakai lagi )

261,816.00 261,816.00
229,089.00 229,089.00
34,908.80 34,908.80
0.00 525,813.80 525,813.80
6,545.40 6,545.40
22,908.90 22,908.90
2,618.16 2,618.16
872.72 872.72
0.00 32,945.18 32,945.18
9,818.10 9,818.10
1,309.08 1,309.08
0.00 11,127.18 11,127.18
a = 65,454.00
809.25
1,190.07
1,666.10
2,618.16
3,570.22
436,381.82 436,381.82
29,061.58 29,061.58
0.00 465,443.39 465,443.39 10,472,476
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
3,025,000.00 3,025,000.00
1,210,000.00 1,210,000.00
215,998.20 215,998.20
83,999.30 83,999.30
87.27 87.27
13,963.52 13,963.52
4,235,000.00 314,048.29 4,549,048.29
272,470.00 272,470.00
6,750.00 6,750.00
2,000.00 2,000.00
65,454.00 65,454.00
114,544.50 114,544.50
130,908.00 130,908.00
13,963.52 13,963.52
281,220.00 324,870.02 606,090.02
I. 003a
2,238,500.00 2,238,500.00
67,155.00 67,155.00
6,750.00 6,750.00
2,000.00 2,000.00
65,454.00 65,454.00
76,363.00 76,363.00
8,727.20 8,727.20
8,727.20 8,727.20
2,314,405.00 159,271.40 2,473,676.40
605,000.00 605,000.00
72,600.00 72,600.00
6,750.00 6,750.00
2,000.00 2,000.00
78,544.80 78,544.80
110,726.35 110,726.35
13,090.80 13,090.80
8,727.20 8,727.20
686,350.00 211,089.15 897,439.15
0.00 0.00
6,750.00 6,750.00
2,000.00 2,000.00
137,453.40 137,453.40
57,272.25 57,272.25
6,109.04 6,109.04
9,599.92 9,599.92
0.00 0.00 0.00
0.00 0.00
0.00 0.00
6,750.00 6,750.00
2,000.00 2,000.00
117,817.20 117,817.20
206,180.10 206,180.10
47,126.88 47,126.88
9,599.92 9,599.92
0.00 0.00 0.00
93,333.33 93,333.33
180,000.00 180,000.00
135,000.00 135,000.00
6,750.00 6,750.00
60,000.00 60,000.00
392,724.00 392,724.00
229,089.00 229,089.00
26,181.60 26,181.60
26,181.60 26,181.60
475,083.33 674,176.20 1,149,259.53
743,340.07 743,340.07
1,908,000.00 1,908,000.00
250,000.00 250,000.00
290,134.01 290,134.01
229,089.00 229,089.00
114,544.50 114,544.50
78,544.80 78,544.80
78,544.80 78,544.80
3,191,474.08 500,723.10 3,692,197.18
0.00 0.00
0.00 0.00
0.00 0.00
5,727.22 5,727.22
65,454.00 65,454.00
21,818.00 21,818.00
0.00 0.00 0.00
0.00 0.00
0.00 0.00
196,362.00 196,362.00
343,633.50 343,633.50
78,544.80 78,544.80
78,544.80 78,544.80
0.00 0.00 0.00
60,000.00 60,000.00
15,246.00 15,246.00
4,410.00 4,410.00
11,200.00 11,200.00
3,000.00 3,000.00
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
93,856.00 15,730.78 109,586.78
65,000.00 65,000.00
310,566.67 310,566.67
11,587.50 11,587.50
12,200.00 12,200.00
8,625.00 8,625.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
407,979.17 42,697.83 450,676.99
70,000.00 70,000.00
310,566.67 310,566.67
11,587.50 11,587.50
12,200.00 12,200.00
8,625.00 8,625.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
412,979.17 42,697.83 455,676.99
110,000.00 110,000.00
310,566.67 310,566.67
11,587.50 11,587.50
12,200.00 12,200.00
8,625.00 8,625.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
452,979.17 42,697.83 495,676.99
61,600.00 61,600.00
310,566.67 310,566.67
11,587.50 11,587.50
12,200.00 12,200.00
8,625.00 8,625.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
404,579.17 42,697.83 447,276.99
180,000.00 180,000.00
310,566.67 310,566.67
11,587.50 11,587.50
12,200.00 12,200.00
8,625.00 8,625.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
522,979.17 42,697.83 565,676.99
370,000.00 370,000.00
310,566.67 310,566.67
11,587.50 11,587.50
12,200.00 12,200.00 5
8,625.00 8,625.00 321
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
712,979.17 42,697.83 755,676.99
30 CM ) TINGGI 35 CM
818,766.67 818,766.67
49,500.00 49,500.00
14,000.00 14,000.00
13,300.00 13,300.00
20,800.00 20,800.00
13,440.00 13,440.00
209,452.80 209,452.80
77,508.44 77,508.44
130.91 130.91
1,396.35 1,396.35
929,806.67 288,488.51 1,218,295.17
141,166.67 141,166.67
86,625.00 86,625.00
26,000.00 26,000.00
3,800.00 3,800.00
33,800.00 33,800.00
20,160.00 20,160.00
92,944.68 92,944.68
36,119.70 36,119.70
4,101.78 4,101.78
6,196.31 6,196.31
311,551.67 139,362.48 450,914.14
209,491.33 209,491.33
128,250.00 128,250.00
36,800.00 36,800.00
6,270.00 6,270.00
63,050.00 63,050.00
26,880.00 26,880.00
141,380.64 141,380.64
54,981.36 54,981.36
6,283.58 6,283.58
9,425.38 9,425.38
470,741.33 212,070.96 682,812.29
302,500.00 302,500.00
105,875.00 105,875.00
1,963.62 1,963.62
22,908.90 22,908.90
2,618.16 2,618.16
130.91 130.91
408,375.00 27,621.59 435,996.59
760,000.00 760,000.00
266,000.00 266,000.00
1,963.62 1,963.62
22,908.90 22,908.90
2,618.16 2,618.16
130.91 130.91
1,026,000.00 27,621.59 1,053,621.59
30,800.00 30,800.00
93.50 93.50
654.54 654.54
7,636.30 7,636.30
872.72 872.72
436.36 436.36
30,893.50 9,599.92 40,493.42
40,000.00 40,000.00
93.50 93.50
654.54 654.54
7,636.30 7,636.30
872.72 872.72
436.36 436.36
40,093.50 9,599.92 49,693.42
10,500.00 10,500.00
654.54 654.54
7,636.30 7,636.30
872.72 872.72
436.36 436.36
10,500.00 9,599.92 20,099.92
291,000.00 291,000.00
654.54 654.54
7,636.30 7,636.30
872.72 872.72
436.36 436.36
291,000.00 9,599.92 300,599.92
7,690.85 7,690.85
60,000.00 60,000.00
159,197.60 159,197.60
9,818.10 9,818.10
67,690.85 169,015.70 236,706.55
10,254.46 10,254.46
65,000.00 65,000.00
159,197.60 159,197.60
22,908.90 22,908.90
75,254.46 182,106.50 257,360.96
AN KACA
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
114,000.00 114,000.00
654.54 654.54
38,181.50 38,181.50
872.72 872.72
4,363.60 4,363.60
114,000.00 44,072.36 158,072.36
390,000.00 390,000.00
327.27 327.27
38,181.50 38,181.50
436.36 436.36
21.82 21.82
390,000.00 38,966.95 428,966.95
79,860.00 79,860.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
79,860.00 13,810.79 93,670.79
59,895.00 59,895.00
654.54 654.54
7,636.30 7,636.30
872.72 872.72
43.64 43.64
59,895.00 9,207.20 69,102.20
48,000.00 48,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
48,000.00 13,810.79 61,810.79
17,545.00 17,545.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
17,545.00 13,810.79 31,355.79
120,758.00 120,758.00
1,309.08 1,309.08
15,272.60 15,272.60
1,745.44 1,745.44
87.27 87.27
120,758.00 18,414.39 139,172.39
80,526.00 80,526.00
1,309.08 1,309.08
15,272.60 15,272.60
1,745.44 1,745.44
87.27 87.27
80,526.00 18,414.39 98,940.39
257,000.00 257,000.00
3,272.70 3,272.70
38,181.50 38,181.50
4,363.60 4,363.60
218.18 218.18
257,000.00 46,035.98 303,035.98
280,000.00 280,000.00
3,927.24 3,927.24
45,817.80 45,817.80
5,236.32 5,236.32
261.82 261.82
280,000.00 55,243.18 335,243.18
82,500.00 82,500.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
82,500.00 13,810.79 96,310.79
99,000.00 99,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
99,000.00 13,810.79 112,810.79
250,000.00 250,000.00
1,079.99 1,079.99
12,599.90 12,599.90
1,439.99 1,439.99
65.45 65.45
250,000.00 15,185.33 265,185.33
88,935.00 88,935.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
88,935.00 13,810.79 102,745.79
104,665.00 104,665.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
104,665.00 13,810.79 118,475.79
350,000.00 350,000.00
1,079.99 1,079.99
12,599.90 12,599.90
1,439.99 1,439.99
65.45 65.45
350,000.00 15,185.33 365,185.33
105,000.00 105,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
105,000.00 13,810.79 118,810.79
125,000.00 125,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
125,000.00 13,810.79 138,810.79
90,000.00 90,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
90,000.00 13,810.79 103,810.79
115,000.00 115,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
115,000.00 13,810.79 128,810.79
611,050.00 611,050.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
611,050.00 13,810.79 624,860.79
ALUMUNIUM
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
764,644.00 764,644.00
42,545.10 42,545.10
49,635.95 49,635.95
5,672.68 5,672.68
2,792.70 2,792.70
764,644.00 100,646.43 865,290.43
375,125.00 375,125.00
78,544.80 78,544.80
91,635.60 91,635.60
10,472.64 10,472.64
523.63 523.63
375,125.00 181,176.67 556,301.67
487,300.00 487,300.00
68,726.70 68,726.70
114,544.50 114,544.50
9,163.56 9,163.56
453.81 453.81
487,300.00 192,888.57 680,188.57
922,000.00 922,000.00
68,726.70 68,726.70
80,181.15 80,181.15
9,163.56 9,163.56
453.81 453.81
922,000.00 158,525.22 1,080,525.22
575,000.00 575,000.00
68,726.70 68,726.70
80,181.15 80,181.15
9,163.56 9,163.56
453.81 453.81
575,000.00 158,525.22 733,525.22
210,000.00 210,000.00
68,726.70 68,726.70
80,181.15 80,181.15
9,163.56 9,163.56
453.81 453.81
210,000.00 158,525.22 368,525.22
230,000.00 230,000.00
68,726.70 68,726.70
80,181.15 80,181.15
9,163.56 9,163.56
453.81 453.81
230,000.00 158,525.22 388,525.22
222,640.00 222,640.00
78,544.80 78,544.80
91,635.60 91,635.60
1,047.26 1,047.26
52.36 52.36
222,640.00 171,280.03 393,920.03
49,610.00 49,610.00
320.00 320.00
23,418.95 23,418.95
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
43.64 43.64
73,348.95 15,098.06 88,447.00
13,500.00 13,500.00
320.00 320.00
23,418.95 23,418.95
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
43.64 43.64
37,238.95 15,098.06 52,337.00
24,500.00 24,500.00
320.00 320.00
23,418.95 23,418.95
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
43.64 43.64
48,238.95 15,098.06 63,337.00
19,965.00 19,965.00
240.00 240.00
124,901.04 124,901.04
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
152,531.04 62,290.39 214,821.43
24,600.00 24,600.00
240.00 240.00
124,901.04 124,901.04
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
157,166.04 62,290.39 219,456.43
38,720.00 38,720.00
240.00 240.00
124,901.04 124,901.04
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
171,286.04 62,290.39 233,576.43
34,500.00 34,500.00
240.00 240.00
124,901.04 124,901.04
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
167,066.04 62,290.39 229,356.43
54,450.00 54,450.00
240.00 240.00
124,901.04 124,901.04
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
187,016.04 62,290.39 249,306.43
57,172.50 57,172.50
240.00 240.00
276,277.10 276,277.10
13,090.80 13,090.80
30,545.20 30,545.20
2,181.80 2,181.80
872.72 872.72
333,689.60 46,690.52 380,380.12
K. 018a
29,082.35 29,082.35
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
29,082.35 9,294.47 38,376.82
K. 018b
29,082.35 29,082.35
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
29,082.35 9,294.47 38,376.82
K. 018c
148,500.00 148,500.00
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
148,500.00 9,294.47 157,794.47
K. 018d
DAN ACCESSORIES
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
8,740.00 8,740.00
5,127.23 5,127.23
1,708.79 1,708.79
0.00 0.00
0.00 0.00
3,709.06 3,709.06
850.00 850.00
87.272 87.27
763.63 763.63
981.81 981.81
87.27 87.27
750.00 750.00
1,750.00 1,750.00
350.00 350.00
20,135.08 4,769.98 24,905.06
13,800.00 13,800.00
6,152.68 6,152.68
1,367.03 1,367.03
6,736.66 6,736.66
898.90 898.90
2,967.25 2,967.25
850.00 850.00
87.272 87.27
763.63 763.63
1,636.35 1,636.35
87.27 87.27
750.00 750.00
2,000.00 2,000.00
350.00 350.00
32,772.51 5,674.52 38,447.04
26,910.00 26,910.00
9,613.56 9,613.56
2,135.98 2,135.98
10,442.54 10,442.54
1,404.53 1,404.53
4,636.33 4,636.33
900.00 900.00
87.272 87.27
763.63 763.63
2,290.89 2,290.89
174.54 174.54
2,549.55 2,549.55
5,400.00 5,400.00
400.00 400.00
56,042.94 11,665.88 67,708.82
34,155.00 34,155.00
10,254.46 10,254.46
2,349.58 2,349.58
10,322.01 10,322.01
1,404.53 1,404.53
5,099.96 5,099.96
900.00 900.00
113.454 113.45
992.72 992.72
2,618.16 2,618.16
261.82 261.82
2,673.25 2,673.25
5,400.00 5,400.00
400.00 400.00
64,485.54 12,459.40 76,944.94
71,530.00 71,530.00
13,843.52 13,843.52
3,075.81 3,075.81
14,592.52 14,592.52
2,022.53 2,022.53
6,676.31 6,676.31
1,000.00 1,000.00
130.908 130.91
1,145.45 1,145.45
3,927.24 3,927.24
349.09 349.09
3,988.96 3,988.96
6,500.00 6,500.00
450.00 450.00
112,740.69 16,491.64 129,232.32
103,845.00 103,845.00
15,381.69 15,381.69
3,588.45 3,588.45
14,006.63 14,006.63
2,022.53 2,022.53
7,789.03 7,789.03
1,000.00 1,000.00
174.544 174.54
1,145.45 1,145.45
4,581.78 4,581.78
436.36 436.36
5,476.47 5,476.47
6,500.00 6,500.00
450.00 450.00
147,633.32 18,764.60 166,397.92
222,640.00 222,640.00
23,092.17 23,092.17
4,186.53 4,186.53
17,874.19 17,874.19
2,752.89 2,752.89
9,087.20 9,087.20
1,100.00 1,100.00
218.180 218.18
1,909.08 1,909.08
5,236.32 5,236.32
523.63 523.63
9,271.30 9,271.30
7,000.00 7,000.00
500.00 500.00
280,732.97 24,658.50 305,391.48
351,325.00 351,325.00
28,904.49 28,904.49
5,126.36 5,126.36
21,924.72 21,924.72
3,595.61 3,595.61
11,127.18 11,127.18
1,500.00 1,500.00
261.816 261.82
2,290.89 2,290.89
5,890.86 5,890.86
567.27 567.27
14,294.75 14,294.75
7,750.00 7,750.00
600.00 600.00
423,503.35 31,655.58 455,158.93
548,320.00 548,320.00
33,931.35 33,931.35
5,767.15 5,767.15
26,158.20 26,158.20
4,550.69 4,550.69
12,518.08 12,518.08
1,600.00 1,600.00
349.088 349.09
3,054.52 3,054.52
6,545.40 6,545.40
610.90 610.90
21,913.84 21,913.84
8,000.00 8,000.00
600.00 600.00
632,845.47 41,073.75 673,919.22
860,238.00 860,238.00
40,843.30 40,843.30
6,835.14 6,835.14
30,574.64 30,574.64
5,618.14 5,618.14
14,836.24 14,836.24
2,000.00 2,000.00
436.360 436.36
3,818.15 3,818.15
7,854.48 7,854.48
628.36 628.36
29,184.46 29,184.46
10,000.00 10,000.00
650.00 650.00
960,945.45 52,571.80 1,013,517.25
1,408,060.00 1,408,060.00
52,782.11 52,782.11
8,202.17 8,202.17
39,956.38 39,956.38
8,090.11 8,090.11
17,803.49 17,803.49
2,200.00 2,200.00
436.360 436.36
3,818.15 3,818.15
7,854.48 7,854.48
628.36 628.36
40,914.68 40,914.68
12,000.00 12,000.00
650.00 650.00
1,537,094.26 66,302.03 1,603,396.29
726,000.00 726,000.00
39,600.00 39,600.00
24,000.00 24,000.00
12,000.00 12,000.00
3,793.11 3,793.11
218,500.00 218,500.00
5,879.95 5,879.95
10,079.916 10,079.92
1,023,893.11 15,959.87 1,039,852.98
335,000.00 335,000.00
12,000.00 12,000.00
3,793.11 3,793.11
218,500.00 218,500.00
5,345.41 5,345.41
9,818.100 9,818.10
569,293.11 15,163.51 584,456.62
141,737.50 141,737.50
12,000.00 12,000.00
2,661.83 2,661.83
218,500.00 218,500.00
2,672.71 2,672.71
4,909.050 4,909.05
374,899.33 7,581.76 382,481.09
1,064,800.00 1,064,800.00
48,000.00 48,000.00
24,000.00 24,000.00
15,000.00 15,000.00
4,059.30 4,059.30
218,500.00 218,500.00
8,781.75 8,781.75
19,636.200 19,636.20
1,374,359.30 28,417.95 1,402,777.24
1,464,000.00 1,464,000.00
52,800.00 52,800.00
24,000.00 24,000.00
18,000.00 18,000.00
6,787.68 6,787.68
218,500.00 218,500.00
11,759.90 11,759.90
20,159.832 20,159.83
3,316.336 3,316.34
1,784,087.68 35,236.07 1,819,323.75
2,795,100.00 2,795,100.00
55,440.00 55,440.00
80,000.00 80,000.00
24,000.00 24,000.00
11,645.52 11,645.52
218,500.00 218,500.00
17,639.85 17,639.85
40,319.664 40,319.66
5,061.776 5,061.78
3,184,685.52 63,021.29 3,247,706.82
4,070,000.00 4,070,000.00
81,600.00 81,600.00
80,000.00 80,000.00
24,000.00 24,000.00
19,963.75 19,963.75
218,500.00 218,500.00
23,519.80 23,519.80
40,319.664 40,319.66
6,719.944 6,719.94
4,494,063.75 70,559.41 4,564,623.16 4,322,123.16
7,690,909.00 7,690,909.00
85,200.00 85,200.00
80,000.00 80,000.00
24,000.00 24,000.00
29,346.72 29,346.72
218,500.00 218,500.00
44,977.81 44,977.81
77,104.812 77,104.81
12,828.984 12,828.98
8,127,955.72 134,911.60 8,262,867.32
19,250,000.00 19,250,000.00
106,800.00 106,800.00
80,000.00 80,000.00
24,000.00 24,000.00
39,927.50 39,927.50
218,500.00 218,500.00
68,421.25 68,421.25
114,020.868 114,020.87
19,548.928 19,548.93
19,719,227.50 201,991.04 19,921,218.55 19,678,718.55
0 0
135,600.00 135,600.00
80,000.00 80,000.00
24,000.00 24,000.00
93,164.18 93,164.18
218,500.00 218,500.00
68,421.25 68,421.25
122,726.250 122,726.25
21,818.000 21,818.00
551,264.18 212,965.50 764,229.68 521,730
35,203.34 35,203.34
30,174.29 30,174.29
0.00 65,377.64 65,377.64
15,933.20 15,933.20
8,120.36 8,120.36
24,053.56 0.00 24,053.56
25,760.00 25,760.00
960.00 960.00
3,793.11 3,793.11
1,527.26 1,527.26 ###
2,618.16 2,618.16 ###
30,513.11 4,145.42 34,658.53 ###
87,055.00 87,055.00
2,340.00 2,340.00
3,793.11 3,793.11
1,909.08 1,909.08 ###
3,272.70 3,272.70 ###
93,188.11 5,181.78 98,369.89 ###
87,055.00 87,055.00
1,120.00 1,120.00
3,793.11 3,793.11
1,909.08 1,909.08 ###
3,272.70 3,272.70 ###
91,968.11 5,181.78 97,149.89 ###
428,490.00 428,490.00
1,040.00 1,040.00
4,059.30 4,059.30
2,901.79 2,901.79 ###
4,974.50 4,974.50 ###
433,589.30 7,876.30 441,465.59 ###
758,195.00 758,195.00
1,320.00 1,320.00
4,059.30 4,059.30
2,901.79 2,901.79 ###
4,974.50 4,974.50 ###
763,574.30 7,876.30 771,450.59 ###
817,305.00 817,305.00
1,480.00 1,480.00
4,059.30 4,059.30
2,901.79 2,901.79 ###
4,974.50 4,974.50 ###
822,844.30 7,876.30 830,720.59 ###
936,675.00 936,675.00
1,680.00 1,680.00
6,787.68 6,787.68
4,887.23 4,887.23 ###
8,378.11 8,378.11 ###
698.18 698.18 ###
945,142.68 13,963.52 959,106.20 ###
877,220.00 877,220.00
1,600.00 1,600.00
6,787.68 6,787.68
4,887.23 4,887.23 ###
8,378.11 8,378.11 ###
698.18 698.18 ###
885,607.68 13,963.52 899,571.20 ###
877,220.00 877,220.00
1,520.00 1,520.00
6,787.68 6,787.68
4,887.23 4,887.23 ###
8,378.11 8,378.11 ###
698.18 698.18 ###
885,527.68 13,963.52 899,491.20 ###
877220 877220
1,360.00 1,360.00
6,787.68 6,787.68
4,887.23 4,887.23 ###
8,378.11 8,378.11 ###
698.18 698.18 ###
885,367.68 13,963.52 899,331.20 ###
2,073,335.00 2,073,335.00
2,400.00 2,400.00
11,645.52 11,645.52
5,803.59 5,803.59 ###
10,014.46 10,014.46 ###
872.72 872.72 ###
2,087,380.52 16,690.77 2,104,071.29 ###
1,857,595.00 1,857,595.00
2,160.00 2,160.00
11,645.52 11,645.52
5,803.59 5,803.59 ###
10,014.46 10,014.46 ###
872.72 872.72 ###
1,871,400.52 16,690.77 1,888,091.29 ###
2,124,740.00 2,124,740.00
2,080.00 2,080.00
11,645.52 11,645.52
5,803.59 5,803.59 ###
10,014.46 10,014.46 ###
872.72 872.72 ###
2,138,465.52 16,690.77 2,155,156.29 ###
647,266.00 647,266.00
2,000.00 2,000.00
11,645.52 11,645.52
5,803.59 5,803.59 ###
10,014.46 10,014.46 ###
872.72 872.72 ###
660,911.52 16,690.77 677,602.29 ###
580,025.50 580,025.50
1,600.00 1,600.00
240.00 240.00
11,645.52 11,645.52
5,803.59 5,803.59 ###
10,014.46 10,014.46 ###
872.72 872.72 ###
593,511.02 16,690.77 610,201.79 ###
2,015,145.00 2,015,145.00
3,000.00 3,000.00
19,963.75 19,963.75
11,683.54 11,683.54 ###
20,028.92 20,028.92 ###
1,658.17 1,658.17 ###
2,038,108.75 33,370.63 2,071,479.38 ###
1,746,045.00 1,746,045.00
2,800.00 2,800.00
19,963.75 19,963.75
11,683.54 11,683.54 ###
20,028.92 20,028.92 ###
1,658.17 1,658.17 ###
1,768,808.75 33,370.63 1,802,179.38 ###
1,551,465.00 1,551,465.00
2,560.00 2,560.00
19,963.75 19,963.75
11,683.54 11,683.54 ###
20,028.92 20,028.92 ###
1,658.17 1,658.17 ###
1,573,988.75 33,370.63 1,607,359.38 ###
1,438,995.00 1,438,995.00
2,480.00 2,480.00
19,963.75 19,963.75
11,683.54 11,683.54 ###
20,028.92 20,028.92 ###
1,658.17 1,658.17 ###
1,461,438.75 33,370.63 1,494,809.38 ###
1,998,803.50 1,998,803.50
2,400.00 2,400.00
19,963.75 19,963.75
11,683.54 11,683.54 ###
20,028.92 20,028.92 ###
1,658.17 1,658.17 ###
22,363.75 33,370.63 55,734.38 ###
3,374,675.00 3,374,675.00
3,600.00 3,600.00
29,346.72 29,346.72
17,639.85 17,639.85 ###
30,239.75 30,239.75 ###
4,974.50 4,974.50 ###
3,407,621.72 52,854.11 3,460,475.82 ###
6,724,717.00 6,724,717.00
3,400.00 3,400.00
29,346.72 29,346.72
17,639.85 17,639.85 ###
30,239.75 30,239.75 ###
4,974.50 4,974.50 ###
6,757,463.72 52,854.11 6,810,317.82 ###
5,746,239.50 5,746,239.50
3,200.00 3,200.00
29,346.72 29,346.72
17,639.85 17,639.85 ###
30,239.75 30,239.75 ###
4,974.50 4,974.50 ###
5,778,786.22 52,854.11 5,831,640.32 ###
6,649,978.50 6,649,978.50
2,960.00 2,960.00
29,346.72 29,346.72
17,639.85 17,639.85 ###
30,239.75 30,239.75 ###
4,974.50 4,974.50 ###
6,682,285.22 52,854.11 6,735,139.32 ###
6,623,137.50 6,623,137.50
2,880.00 2,880.00
29,346.72 29,346.72
17,639.85 17,639.85 ###
30,239.75 30,239.75 ###
4,974.50 4,974.50 ###
6,655,364.22 52,854.11 6,708,218.32 ###
6,714,654.50 6,714,654.50
2,800.00 2,800.00
29,346.72 29,346.72
17,639.85 17,639.85 ###
30,239.75 30,239.75 ###
4,974.50 4,974.50 ###
6,746,801.22 52,854.11 6,799,655.32 ###
5,084,610.00 5,084,610.00
6,000.00 6,000.00
39,927.50 39,927.50
23,443.44 23,443.44 ###
40,188.76 40,188.76 ###
6,632.67 6,632.67 ###
5,130,537.50 70,264.87 5,200,802.37 ###
0.00 0.00
5,200.00 5,200.00
39,927.50 39,927.50
23,443.44 23,443.44 ###
40,188.76 40,188.76 ###
6,632.67 6,632.67 ###
45,127.50 70,264.87 115,392.37 ###
3,896,890.00 3,896,890.00
5,000.00 5,000.00
39,927.50 39,927.50
23,443.44 23,443.44 ###
40,188.76 40,188.76 ###
6,632.67 6,632.67 ###
3,941,817.50 70,264.87 4,012,082.37 ###
3,506,925.00 3,506,925.00
4,800.00 4,800.00
39,927.50 39,927.50 ###
23,443.44 23,443.44 ###
40,188.76 40,188.76 ###
6,632.67 6,632.67 ###
3,551,652.50 70,264.87 3,621,917.37
3,192,745.00 3,192,745.00
4,560.00 4,560.00
39,927.50 39,927.50
23,443.44 23,443.44 ###
40,188.76 40,188.76 ###
6,632.67 6,632.67 ###
3,237,232.50 70,264.87 3,307,497.37 ###
0.00 0.00
4,320.00 4,320.00
39,927.50 39,927.50
23,443.44 23,443.44 ###
40,188.76 40,188.76 ###
6,632.67 6,632.67 ###
44,247.50 70,264.87 114,512.37 ###
0.00 0.00
4,092.00 4,092.00
39,927.50 39,927.50
23,443.44 23,443.44 ###
40,188.76 40,188.76 ###
6,632.67 6,632.67 ###
44,019.50 70,264.87 114,284.37 ###
0.00 0.00
6,480.00 6,480.00
53,236.67 53,236.67
28,788.85 28,788.85 ###
49,352.32 49,352.32 ###
8,290.84 8,290.84 ###
59,716.67 86,432.01 146,148.68 ###
0.00 0.00
6,240.00 6,240.00
53,236.67 53,236.67
28,788.85 28,788.85 ###
49,352.32 49,352.32 ###
8,290.84 8,290.84 ###
59,476.67 86,432.01 145,908.68 ###
0.00 0.00
5,440.00 5,440.00
53,236.67 53,236.67
28,788.85 28,788.85 ###
49,352.32 49,352.32 ###
8,290.84 8,290.84 ###
58,676.67 86,432.01 145,108.68 ###
0.00 0.00
5,240.00 5,240.00
53,236.67 53,236.67
28,788.85 28,788.85 ###
49,352.32 49,352.32 ###
8,290.84 8,290.84 ###
58,476.67 86,432.01 144,908.68 ###
0.00 0.00
5,040.00 5,040.00
53,236.67 53,236.67
28,788.85 28,788.85 ###
49,352.32 49,352.32 ###
8,290.84 8,290.84 ###
58,276.67 86,432.01 144,708.68 ###
0.00 0.00
4,800.00 4,800.00
53,236.67 53,236.67
28,788.85 28,788.85 ###
49,352.32 49,352.32 ###
8,290.84 8,290.84 ###
58,036.67 86,432.01 144,468.68 ###
0.00 0.00
4,560.00 4,560.00
53,236.67 53,236.67
28,788.85 28,788.85 ###
49,352.32 49,352.32 ###
8,290.84 8,290.84 ###
57,796.67 86,432.01 144,228.68 ###
0.00 0.00
4,332.00 4,332.00
53,236.67 53,236.67
28,788.85 28,788.85 ###
49,352.32 49,352.32 ###
8,290.84 8,290.84 ###
57,568.67 86,432.01 144,000.68 ###
58,850.00 58,850.00
59,400.00 59,400.00
36,000.00 36,000.00
3,793.11 3,793.11
8,781.75 8,781.75 ###
1,505.44 1,505.44 ###
158,043.11 10,287.19 168,330.30 14,080 ###
21,120
58,850.00 58,850.00
32,760.00 32,760.00
36,000.00 36,000.00
3,793.11 3,793.11
8,781.75 8,781.75 ###
1,505.44 1,505.44 ###
131,403.11 10,287.19 141,690.30 14,080 ###
346,500.00 346,500.00
72,000.00 72,000.00
36,000.00 36,000.00
4,059.30 4,059.30
11,759.90 11,759.90 ###
20,159.83 20,159.83 ###
458,559.30 31,919.73 490,479.03 35,979 ###
53,969
246,000.00 246,000.00
67,800.00 67,800.00
36,000.00 36,000.00
4,059.30 4,059.30
11,759.90 11,759.90 ###
20,159.83 20,159.83 ###
353,859.30 31,919.73 385,779.03 35,979 ###
246,000.00 246,000.00
64,800.00 64,800.00
36,000.00 36,000.00
4,059.30 4,059.30
11,759.90 11,759.90 ###
20,159.83 20,159.83 ###
350,859.30 31,919.73 382,779.03 35,979 ###
484,000.00 484,000.00
79,200.00 79,200.00
72,000.00 72,000.00
6,787.68 6,787.68
17,639.85 17,639.85 ###
30,239.75 30,239.75 ###
641,987.68 47,879.60 689,867.28 54,667 ###
82,001
303,000.00 303,000.00
76,800.00 76,800.00
60,000.00 60,000.00
6,787.68 6,787.68
17,639.85 17,639.85 ###
30,239.75 30,239.75 ###
446,587.68 47,879.60 494,467.28 54,667 ###
374,000.00 374,000.00
72,600.00 72,600.00
60,000.00 60,000.00
6,787.68 6,787.68
17,639.85 17,639.85 ###
30,239.75 30,239.75 ###
513,387.68 47,879.60 561,267.28 54,667 ###
374,000.00 374,000.00
69,600.00 69,600.00
60,000.00 60,000.00
6,787.68 6,787.68
17,639.85 17,639.85 ###
30,239.75 30,239.75 ###
510,387.68 47,879.60 558,267.28 54,667 ###
670,000.00 670,000.00
83,160.00 83,160.00
120,000.00 120,000.00
11,645.52 11,645.52
23,519.80 23,519.80 ###
40,319.66 40,319.66 ###
6,719.94 6,719.94 ###
884,805.52 70,559.41 955,364.93 82,205 ###
123,307
553,300.00 553,300.00
81,840.00 81,840.00
24,000.00 24,000.00
80,000.00 80,000.00
11,645.52 11,645.52
23,519.80 23,519.80 ###
40,319.66 40,319.66 ###
6,719.94 6,719.94 ###
750,785.52 70,559.41 821,344.93 82,205 ###
700,000.00 700,000.00
79,440.00 79,440.00
12,000.00 12,000.00
80,000.00 80,000.00
11,645.52 11,645.52
23,519.80 23,519.80 ###
40,319.66 40,319.66 ###
6,719.94 6,719.94 ###
883,085.52 70,559.41 953,644.93 82,205 ###
540,100.00 540,100.00
75,240.00 75,240.00
12,000.00 12,000.00
80,000.00 80,000.00
11,645.52 11,645.52
23,519.80 23,519.80 ###
40,319.66 40,319.66 ###
6,719.94 6,719.94 ###
718,985.52 70,559.41 789,544.93 82,205 ###
540,100.00 540,100.00
70,800.00 70,800.00
12,000.00 12,000.00
80,000.00 80,000.00
11,645.52 11,645.52
23,519.80 23,519.80 ###
40,319.66 40,319.66 ###
6,719.94 6,719.94 ###
714,545.52 70,559.41 785,104.93 82,205 ###
1,500,000.00 1,500,000.00
122,400.00 122,400.00
120,000.00 120,000.00
19,963.75 19,963.75
44,977.81 44,977.81 ###
77,104.81 77,104.81 ###
12,828.98 12,828.98 ###
1,762,363.75 134,911.60 1,897,275.36 154,875 ###
232,313
1,175,000.00 1,175,000.00
109,320.00 109,320.00
120,000.00 120,000.00
19,963.75 19,963.75
44,977.81 44,977.81 ###
77,104.81 77,104.81 ###
12,828.98 12,828.98 ###
1,424,283.75 134,911.60 1,559,195.36 154,875 ###
754,000.00 754,000.00
108,000.00 108,000.00
24,000.00 24,000.00
80,000.00 80,000.00
19,963.75 19,963.75
44,977.81 44,977.81 ###
77,104.81 77,104.81 ###
12,828.98 12,828.98 ###
985,963.75 134,911.60 1,120,875.36 154,875 ###
754,000.00 754,000.00
105,600.00 105,600.00
12,000.00 12,000.00
80,000.00 80,000.00
19,963.75 19,963.75
44,977.81 44,977.81 ###
77,104.81 77,104.81 ###
12,828.98 12,828.98 ###
971,563.75 134,911.60 1,106,475.36 154,875 ###
754,000.00 754,000.00
101,400.00 101,400.00
12,000.00 12,000.00
80,000.00 80,000.00
19,963.75 19,963.75
44,977.81 44,977.81 ###
77,104.81 77,104.81 ###
12,828.98 12,828.98 ###
967,363.75 134,911.60 1,102,275.36 154,875 ###
1,750,000.00 1,750,000.00
142,200.00 142,200.00
180,000.00 180,000.00
29,346.72 29,346.72
64,603.10 64,603.10 ###
114,020.87 114,020.87 ###
19,548.93 19,548.93 ###
2,101,546.72 198,172.89 2,299,719.61 227,520 ###
341,279
1,434,400.00 1,434,400.00
142,200.00 142,200.00
160,000.00 160,000.00
29,346.72 29,346.72
64,603.10 64,603.10 ###
114,020.87 114,020.87 ###
19,548.93 19,548.93 ###
1,765,946.72 198,172.89 1,964,119.61 227,520 ###
1,147,000.00 1,147,000.00
122,520.00 122,520.00
160,000.00 160,000.00
29,346.72 29,346.72
64,603.10 64,603.10 ###
114,020.87 114,020.87 ###
19,548.93 19,548.93 ###
1,458,866.72 198,172.89 1,657,039.61 227,520 ###
1,500,000.00 1,500,000.00
121,200.00 121,200.00
24,000.00 24,000.00
120,000.00 120,000.00
29,346.72 29,346.72
64,603.10 64,603.10 ###
114,020.87 114,020.87 ###
19,548.93 19,548.93 ###
1,794,546.72 198,172.89 1,992,719.61 227,520 ###
1,171,500.00 1,171,500.00
114,600.00 114,600.00
12,000.00 12,000.00
120,000.00 120,000.00
29,346.72 29,346.72
64,603.10 64,603.10 ###
114,020.87 114,020.87 ###
19,548.93 19,548.93 ###
1,447,446.72 198,172.89 1,645,619.61 227,520 ###
1,171,500.00 1,171,500.00
112,800.00 112,800.00
12,000.00 12,000.00
120,000.00 120,000.00
29,346.72 29,346.72
64,603.10 64,603.10 ###
114,020.87 114,020.87 ###
19,548.93 19,548.93 ###
1,445,646.72 198,172.89 1,643,819.61 227,520 ###
608,453.00 608,453.00
160,200.00 160,200.00
180,000.00 180,000.00
39,927.50 39,927.50
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
988,580.50 170,147.67 1,158,728.18 210,075 ###
315,113
0.00 0.00
154,200.00 154,200.00
180,000.00 180,000.00
39,927.50 39,927.50
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
374,127.50 170,147.67 544,275.18 210,075 ###
0.00 0.00
147,600.00 147,600.00
160,000.00 160,000.00
39,927.50 39,927.50
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
347,527.50 170,147.67 517,675.18 210,075 ###
1,450,000.00 1,450,000.00
134,520.00 134,520.00
160,000.00 160,000.00
39,927.50 39,927.50
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
1,784,447.50 170,147.67 1,954,595.18 210,075 ###
0.00 0.00
133,200.00 133,200.00
24,000.00 24,000.00
120,000.00 120,000.00
39,927.50 39,927.50
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
317,127.50 170,147.67 487,275.18 210,075 ###
0.00 0.00
79,200.00 79,200.00
12,000.00 12,000.00
120,000.00 120,000.00
39,927.50 39,927.50
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
251,127.50 170,147.67 421,275.18 210,075 ###
0.00 0.00
64,800.00 64,800.00
12,000.00 12,000.00
120,000.00 120,000.00
39,927.50 39,927.50
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
236,727.50 170,147.67 406,875.18 210,075 ###
0.00 0.00
172,200.00 172,200.00
180,000.00 180,000.00
53,236.67 53,236.67
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
405,436.67 170,147.67 575,584.35 223,384 ###
335,077
3,025,000.00 3,025,000.00
166,200.00 166,200.00
180,000.00 180,000.00
53,236.67 53,236.67
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
3,424,436.67 170,147.67 3,594,584.35 223,384 ###
400,000.00 400,000.00
160,200.00 160,200.00
180,000.00 180,000.00
53,236.67 53,236.67
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
793,436.67 170,147.67 963,584.35 223,384 ###
0.00 0.00
153,600.00 153,600.00
160,000.00 160,000.00
53,236.67 53,236.67
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
366,836.67 170,147.67 536,984.35 223,384 ###
2,636,700.00 2,636,700.00
140,520.00 140,520.00
160,000.00 160,000.00
53,236.67 53,236.67
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
2,990,456.67 170,147.67 3,160,604.35 223,384 ###
0.00 0.00
139,200.00 139,200.00
24,000.00 24,000.00
120,000.00 120,000.00
53,236.67 53,236.67
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
336,436.67 170,147.67 506,584.35 223,384 ###
370,000.00 370,000.00
85,200.00 85,200.00
12,000.00 12,000.00
120,000.00 120,000.00
53,236.67 53,236.67
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
640,436.67 170,147.67 810,584.35 223,384 ###
0.00 0.00
70,800.00 70,800.00
12,000.00 12,000.00
120,000.00 120,000.00
53,236.67 53,236.67
56,737.71 56,737.71 ###
97,264.64 97,264.64 ###
16,145.32 16,145.32 ###
256,036.67 170,147.67 426,184.35 223,384 ###
330,000.00 330,000.00
240.00 240.00
1,909.08 1,909.08 ###
3,272.70 3,272.70 ###
330,240.00 5,181.78 335,421.78 ###
330,000.00 330,000.00
400.00 400.00
2,901.79 2,901.79 ###
4,974.50 4,974.50 ###
330,400.00 7,876.30 338,276.30 ###
367,400.00 367,400.00
480.00 480.00
3,894.51 3,894.51 ###
6,676.31 6,676.31 ###
367,880.00 10,570.82 378,450.82 ###
409,200.00 409,200.00
560.00 560.00
5,803.59 5,803.59 ###
9,949.01 9,949.01 ###
409,760.00 15,752.60 425,512.60 ###
550,000.00 550,000.00
800.00 800.00
7,789.03 7,789.03 ###
13,352.62 13,352.62 ###
550,800.00 21,141.64 571,941.64 ###
825,000.00 825,000.00
1,000.00 1,000.00
9,774.46 9,774.46 ###
16,756.22 16,756.22 ###
826,000.00 26,530.69 852,530.69 ###
1,029,600.00 1,029,600.00
1,200.00 1,200.00
11,683.54 11,683.54 ###
20,028.92 20,028.92 ###
1,030,800.00 31,712.46 1,062,512.46 ###
1,314,500.00 1,314,500.00
2,000.00 2,000.00
15,654.41 15,654.41 ###
26,836.14 26,836.14 ###
1,316,500.00 42,490.56 1,358,990.56 ###
0.00 0.00
2,000.00 2,000.00
19,472.57 19,472.57 ###
33,643.36 33,643.36 ###
2,000.00 53,115.92 55,115.92 ###
0.00 0.00
520.00 520.00
3,793.11 3,793.11
1,527.26 1,527.26
2,618.16 2,618.16
4,313.11 4,145.42 8,458.53
236,500.00 236,500.00
800.00 800.00
3,793.11 3,793.11
1,909.08 1,909.08
3,272.70 3,272.70
241,093.11 5,181.78 246,274.89
390,500.00 390,500.00
960.00 960.00
4,059.30 4,059.30
2,901.79 2,901.79
4,974.50 4,974.50
395,519.30 7,876.30 403,395.59
474,100.00 474,100.00
1,120.00 1,120.00
6,787.68 6,787.68
4,887.23 4,887.23
8,378.11 8,378.11
698.18 698.18
482,007.68 13,963.52 495,971.20
874,500.00 874,500.00
1,200.00 1,200.00
11,645.52 11,645.52
5,803.59 5,803.59
10,014.46 10,014.46
872.72 872.72
887,345.52 16,690.77 904,036.29
1,058,000.00 1,058,000.00
2,000.00 2,000.00
19,963.75 19,963.75
11,683.54 11,683.54
20,028.92 20,028.92
1,658.17 1,658.17
1,079,963.75 33,370.63 1,113,334.38
1,452,000.00 1,452,000.00
24,000.00 24,000.00
29,346.72 29,346.72
17,639.85 17,639.85
30,239.75 30,239.75
4,974.50 4,974.50
1,505,346.72 52,854.11 1,558,200.82
0.00 0.00
4,000.00 4,000.00
39,927.50 39,927.50
23,443.44 23,443.44
40,188.76 40,188.76
6,632.67 6,632.67
43,927.50 70,264.87 114,192.37
0.00 0.00
4,800.00 4,800.00
43,254.80 43,254.80
23,672.53 23,672.53
40,581.48 40,581.48
6,719.94 6,719.94
48,054.80 70,973.95 119,028.75
167,200.00 167,200.00
39,600.00 39,600.00
24,000.00 24,000.00
3,793.11 3,793.11
1,909.08 1,909.08
3,272.70 3,272.70
234,593.11 5,181.78 239,774.89
410,300.00 410,300.00
48,000.00 48,000.00
24,000.00 24,000.00
4,059.30 4,059.30
2,901.79 2,901.79
4,974.50 4,974.50
486,359.30 7,876.30 494,235.59
300,300.00 300,300.00
52,800.00 52,800.00
24,000.00 24,000.00
6,787.68 6,787.68
4,887.23 4,887.23
8,378.11 8,378.11
698.18 698.18
383,887.68 13,963.52 397,851.20
557,700.00 557,700.00
55,440.00 55,440.00
80,000.00 80,000.00
11,645.52 11,645.52
5,803.59 5,803.59
10,014.46 10,014.46
872.72 872.72
704,785.52 16,690.77 721,476.29
917,000.00 917,000.00
81,600.00 81,600.00
80,000.00 80,000.00
19,963.75 19,963.75
11,683.54 11,683.54
20,028.92 20,028.92
1,658.17 1,658.17
1,098,563.75 33,370.63 1,131,934.38
1,008,700.00 1,008,700.00
85,200.00 85,200.00
80,000.00 80,000.00
29,346.72 29,346.72
17,639.85 17,639.85
30,239.75 30,239.75
4,974.50 4,974.50
1,203,246.72 52,854.11 1,256,100.82
1,540,000.00 1,540,000.00
106,800.00 106,800.00
80,000.00 80,000.00
39,927.50 39,927.50
23,443.44 23,443.44
40,188.76 40,188.76
6,632.67 6,632.67
1,766,727.50 70,264.87 1,836,992.37
2,145,000.00 2,145,000.00
120,000.00 120,000.00
80,000.00 80,000.00
43,254.80 43,254.80
23,672.53 23,672.53
40,581.48 40,581.48
6,719.94 6,719.94
2,388,254.80 70,973.95 2,459,228.75
6,000.00 6,000.00
375.00 375.00
10,300.00 10,300.00
19,000.00 19,000.00
11,683.54 11,683.54
4,974.50 4,974.50
35,675.00 16,658.04 52,333.04
7,500.00 7,500.00
540.00 540.00
15,450.00 15,450.00
28,750.00 28,750.00
17,563.49 17,563.49
7,527.21 7,527.21
52,240.00 25,090.70 77,330.70
10,500.00 10,500.00
750.00 750.00
20,600.00 20,600.00
38,250.00 38,250.00
23,367.08 23,367.08
10,014.46 10,014.46
70,100.00 33,381.54 103,481.54
12,000.00 12,000.00
990.00 990.00
27,449.50 27,449.50
51,250.00 51,250.00
31,308.83 31,308.83
13,418.07 13,418.07
91,689.50 44,726.90 136,416.40
15,000.00 15,000.00
1,110.00 1,110.00
30,900.00 30,900.00
57,750.00 57,750.00
35,279.71 35,279.71
15,119.87 15,119.87
104,760.00 50,399.58 155,159.58
18,000.00 18,000.00
1,500.00 1,500.00
41,200.00 41,200.00
76,750.00 76,750.00
46,886.88 46,886.88
20,094.38 20,094.38
137,450.00 66,981.26 204,431.26
21,000.00 21,000.00
1,860.00 1,860.00
51,500.00 51,500.00
96,000.00 96,000.00
58,646.78 58,646.78
25,134.34 25,134.34
170,360.00 83,781.12 254,141.12
24,000.00 24,000.00
2,250.00 2,250.00
61,800.00 61,800.00
115,250.00 115,250.00
70,406.69 70,406.69
30,174.29 30,174.29
203,300.00 100,580.98 303,880.98
30,000.00 30,000.00
3,000.00 3,000.00
72,100.00 72,100.00
127,500.00 127,500.00
83,999.30 83,999.30
35,737.88 35,737.88
232,600.00 119,737.18 352,337.18
242,000.00 242,000.00
6,750.00 6,750.00
7,480.00 7,480.00
5,803.59 5,803.59
10,014.46 10,014.46
256,230.00 15,818.05 272,048.05
0.00 0.00
11,400.00 11,400.00
7,480.00 7,480.00
8,781.75 8,781.75
15,054.42 15,054.42
18,880.00 23,836.17 42,716.17
1,720,000.00 1,720,000.00
12,000.00 12,000.00
19,620.00 19,620.00
11,683.54 11,683.54
20,028.92 20,028.92
1,751,620.00 31,712.46 1,783,332.46
0.00 0.00
12,000.00 12,000.00
24,000.00 24,000.00
19,701.65 19,701.65
30,174.29 30,174.29
36,000.00 49,875.95 85,875.95
158,400.00 158,400.00
25,200.00 25,200.00
36,000.00 36,000.00
11,759.90 11,759.90
20,159.83 20,159.83
219,600.00 31,919.73 251,519.73
158,400.00 158,400.00
36,240.00 36,240.00
36,000.00 36,000.00
11,759.90 11,759.90
20,159.83 20,159.83
230,640.00 31,919.73 262,559.73
359,000.00 359,000.00
25,800.00 25,800.00
24,000.00 24,000.00
40,000.00 40,000.00
17,639.85 17,639.85
30,174.29 30,174.29
448,800.00 47,814.15 496,614.15
303,600.00 303,600.00
25,800.00 25,800.00
12,000.00 12,000.00
40,000.00 40,000.00
17,639.85 17,639.85
30,174.29 30,174.29
381,400.00 47,814.15 429,214.15
220,000.00 220,000.00
17,760.00 17,760.00
12,000.00 12,000.00
40,000.00 40,000.00
17,639.85 17,639.85
30,174.29 30,174.29
289,760.00 47,814.15 337,574.15
374,000.00 374,000.00
34,200.00 34,200.00
80,000.00 80,000.00
23,519.80 23,519.80
40,319.66 40,319.66
488,200.00 63,839.47 552,039.47
313,500.00 313,500.00
33,600.00 33,600.00
24,000.00 24,000.00
40,000.00 40,000.00
23,519.80 23,519.80
40,319.66 40,319.66
411,100.00 63,839.47 474,939.47
0.00 0.00
32,400.00 32,400.00
12,000.00 12,000.00
40,000.00 40,000.00
23,519.80 23,519.80
40,319.66 40,319.66
84,400.00 63,839.47 148,239.47
0.00 0.00
30,240.00 30,240.00
12,000.00 12,000.00
40,000.00 40,000.00
23,519.80 23,519.80
40,319.66 40,319.66
82,240.00 63,839.47 146,079.47
713,000.00 713,000.00
44,040.00 44,040.00
100,000.00 100,000.00
44,977.81 44,977.81
77,104.81 77,104.81
857,040.00 122,082.62 979,122.62
463,650.00 463,650.00
37,560.00 37,560.00
100,000.00 100,000.00
44,977.81 44,977.81
77,104.81 77,104.81
601,210.00 122,082.62 723,292.62
0.00 0.00
36,840.00 36,840.00
24,000.00 24,000.00
60,000.00 60,000.00
44,977.81 44,977.81
77,104.81 77,104.81
120,840.00 122,082.62 242,922.62
0.00 0.00
35,640.00 35,640.00
12,000.00 12,000.00
60,000.00 60,000.00
44,977.81 44,977.81
77,104.81 77,104.81
107,640.00 122,082.62 229,722.62
0.00 0.00
33,600.00 33,600.00
12,000.00 12,000.00
60,000.00 60,000.00
44,977.81 44,977.81
77,104.81 77,104.81
105,600.00 122,082.62 227,682.62
854,700.00 854,700.00
50,400.00 50,400.00
120,000.00 120,000.00
68,421.25 68,421.25
117,293.57 117,293.57
1,025,100.00 185,714.82 1,210,814.82
0.00 0.00
47,040.00 47,040.00
100,000.00 100,000.00
68,421.25 68,421.25
117,293.57 117,293.57
147,040.00 185,714.82 332,754.82
542,300.00 542,300.00
40,560.00 40,560.00
100,000.00 100,000.00
68,421.25 68,421.25
117,293.57 117,293.57
682,860.00 185,714.82 868,574.82
0.00 0.00
39,840.00 39,840.00
24,000.00 24,000.00
60,000.00 60,000.00
68,421.25 68,421.25
117,293.57 117,293.57
123,840.00 185,714.82 309,554.82
0.00 0.00
36,600.00 36,600.00
12,000.00 12,000.00
60,000.00 60,000.00
68,421.25 68,421.25
117,293.57 117,293.57
108,600.00 185,714.82 294,314.82
0.00 0.00
27,840.00 27,840.00
12,000.00 12,000.00
60,000.00 60,000.00
68,421.25 68,421.25
117,293.57 117,293.57
99,840.00 185,714.82 285,554.82
160,000.00 160,000.00
2,901.79 2,901.79
4,974.50 4,974.50
160,000.00 7,876.30 167,876.30
145,000.00 145,000.00
2,290.89 2,290.89
4,581.78 4,581.78
145,000.00 6,872.67 151,872.67
66,000.00 66,000.00
1,909.08 1,909.08
3,272.70 3,272.70
66,000.00 5,181.78 71,181.78
224,500.00 224,500.00
3,894.51 3,894.51
6,676.31 6,676.31
224,500.00 10,570.82 235,070.82
279,400.00 279,400.00
5,803.59 5,803.59
10,014.46 10,014.46
279,400.00 15,818.05 295,218.05
372,400.00 372,400.00
7,789.03 7,789.03
13,352.62 13,352.62
372,400.00 21,141.64 393,541.64
474,100.00 474,100.00
9,774.46 9,774.46
16,756.22 16,756.22
474,100.00 26,530.69 500,630.69
628,100.00 628,100.00
11,683.54 11,683.54
20,028.92 20,028.92
628,100.00 31,712.46 659,812.46
665,500.00 665,500.00
15,654.41 15,654.41
26,836.14 26,836.14
665,500.00 42,490.56 707,990.56
1,302,600.00 1,302,600.00
16,036.23 16,036.23
32,727.00 32,727.00
1,302,600.00 48,763.23 1,351,363.23
17,940.00 17,940.00
560.00 560.00
1,527.26 1,527.26
18,500.00 1,527.26 20,027.26
32,545.00 32,545.00
840.00 840.00
1,909.08 1,909.08
33,385.00 1,909.08 35,294.08
37,145.00 37,145.00
920.00 920.00
1,909.08 1,909.08
38,065.00 1,909.08 39,974.08
96,312.50 96,312.50
1,000.00 1,000.00
2,901.79 2,901.79
97,312.50 2,901.79 100,214.29
95,910.00 95,910.00
1,080.00 1,080.00
2,901.79 2,901.79
96,990.00 2,901.79 99,891.79
95,910.00 95,910.00
1,360.00 1,360.00
2,901.79 2,901.79
97,270.00 2,901.79 100,171.79
140,564.50 140,564.50
1,160.00 1,160.00
4,887.23 4,887.23
141,724.50 4,887.23 146,611.73
236,635.50 236,635.50
1,840.00 1,840.00
4,887.23 4,887.23
238,475.50 4,887.23 243,362.73
361,330.00 361,330.00
2,000.00 2,000.00
4,887.23 4,887.23
363,330.00 4,887.23 368,217.23
0.00 0.00
1,800.00 1,800.00
5,803.59 5,803.59
2,487.25 2,487.25
1,800.00 8,290.84 10,090.84
361,330.00 361,330.00
1,960.00 1,960.00
5,803.59 5,803.59
2,487.25 2,487.25
363,290.00 8,290.84 371,580.84
378,235.00 378,235.00
2,040.00 2,040.00
5,803.59 5,803.59
2,487.25 2,487.25
380,275.00 8,290.84 388,565.84
0.00 0.00
2,280.00 2,280.00
11,683.54 11,683.54
10,014.46 10,014.46
2,280.00 21,698.00 23,978.00
588,915.00 588,915.00
2,360.00 2,360.00
11,683.54 11,683.54
10,014.46 10,014.46
591,275.00 21,698.00 612,973.00
604,095.00 604,095.00
2,720.00 2,720.00
11,683.54 11,683.54
10,014.46 10,014.46
606,815.00 21,698.00 628,513.00
PA DAN INTERKONEKSI
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
974.17 974.17 ###
85.44 85.44 ###
2,387.12 2,387.12 ###
418.16 418.16 ###
0.00 3,864.90 3,864.90 ###
1,845.80 1,845.80 ###

273.41 273.41 ###
3,410.18 3,410.18 ###
660.87 660.87 ###
0.00 6,190.26 6,190.26 ###
3,845.42 3,845.42 ###

273.41 273.41 ###
7,502.39 7,502.39 ###
1,396.69 1,396.69 ###
0.00 13,017.91 13,017.91 ###
8,716.29 8,716.29 ###

1,332.85 1,332.85 ###
14,322.75 14,322.75 ###
2,895.99 2,895.99 ###
0.00 27,267.88 27,267.88 ###
13,330.80 13,330.80 ###

2,221.42 2,221.42 ###
0.00 0.00 ###
4,043.18 4,043.18 ###
0.00 19,595.40 19,595.40 ###
20,508.92 20,508.92 ###

4,101.09 4,101.09 ###
0.00 0.00 ###
5,914.44 5,914.44 ###
0.00 30,524.45 30,524.45 ###
33,327.00 33,327.00 ###

6,835.14 6,835.14 ###
0.00 0.00 ###
9,093.00 9,093.00 ###
0.00 49,255.14 49,255.14 ###
40,505.12 40,505.12 ###

7,347.78 7,347.78 ###
0.00 0.00 ###
12,255.45 12,255.45 ###
0.00 60,108.35 60,108.35 ###
65,115.82 65,115.82 ###

11,619.74 11,619.74 ###
0.00 0.00 ###
19,450.88 19,450.88 ###
0.00 96,186.44 96,186.44 ###
86,650.19 86,650.19 ###

14,353.80 14,353.80 ###
0.00 0.00 ###
26,820.23 26,820.23 ###
0.00 127,824.22 127,824.22 ###
108,184.55 108,184.55 ###

17,087.86 17,087.86 ###
0.00 0.00 ###
34,189.58 34,189.58 ###
0.00 159,461.99 159,461.99 ###
PA ( TANPA PASIR URUG )
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
8,740.00 8,740.00
5,127.23 5,127.23
1,708.79 1,708.79
0.00 0.00
3,709.06 3,709.06
850.00 850.00
87.272 87.27
763.63 763.63
981.81 981.81
87.27 87.27
750.00 750.00
1,750.00 1,750.00
350.00 350.00
20,135.08 4,769.98 24,905.06
13,800.00 13,800.00
6,152.68 6,152.68
2,042.15 2,042.15
898.90 898.90
2,967.25 2,967.25
850.00 850.00
87.272 87.27
763.63 763.63
1,636.35 1,636.35
87.27 87.27
750.00 750.00
2,000.00 2,000.00
350.00 350.00
26,710.98 5,674.52 32,385.50
26,910.00 26,910.00
9,613.56 9,613.56
3,182.50 3,182.50
1,404.53 1,404.53
4,636.33 4,636.33
900.00 900.00
87.272 87.27
763.63 763.63
2,290.89 2,290.89
174.54 174.54
2,549.55 2,549.55
5,400.00 5,400.00
400.00 400.00
46,646.92 11,665.88 58,312.80
34,155.00 34,155.00
10,254.46 10,254.46
3,384.02 3,384.02
1,404.53 1,404.53
5,099.96 5,099.96
900.00 900.00
113.454 113.45
992.72 992.72
2,618.16 2,618.16
261.82 261.82
2,673.25 2,673.25
5,400.00 5,400.00
400.00 400.00
55,197.97 12,459.40 67,657.37
71,530.00 71,530.00
13,843.52 13,843.52
4,538.23 4,538.23
2,022.53 2,022.53
6,676.31 6,676.31
1,000.00 1,000.00
130.908 130.91
1,145.45 1,145.45
3,927.24 3,927.24
349.09 349.09
3,988.96 3,988.96
6,500.00 6,500.00
450.00 450.00
99,610.59 16,491.64 116,102.22
103,845.00 103,845.00
15,381.69 15,381.69
4,992.15 4,992.15
2,022.53 2,022.53
7,789.03 7,789.03
1,000.00 1,000.00
174.544 174.54
1,145.45 1,145.45
4,581.78 4,581.78
436.36 436.36
5,476.47 5,476.47
6,500.00 6,500.00
450.00 450.00
135,030.39 18,764.60 153,794.99
222,640.00 222,640.00
23,092.17 23,092.17
5,977.82 5,977.82
2,752.89 2,752.89
9,087.20 9,087.20
1,100.00 1,100.00
218.180 218.18
1,909.08 1,909.08
5,236.32 5,236.32
523.63 523.63
9,271.30 9,271.30
7,000.00 7,000.00
500.00 500.00
264,650.07 24,658.50 289,308.58
351,325.00 351,325.00
28,904.49 28,904.49
7,323.58 7,323.58
3,595.61 3,595.61
11,127.18 11,127.18
1,500.00 1,500.00
261.816 261.82
2,290.89 2,290.89
5,890.86 5,890.86
567.27 567.27
14,294.75 14,294.75
7,750.00 7,750.00
600.00 600.00
403,775.86 31,655.58 435,431.43
548,320.00 548,320.00
33,931.35 33,931.35
8,388.64 8,388.64
4,550.69 4,550.69
12,518.08 12,518.08
1,600.00 1,600.00
349.088 349.09
3,054.52 3,054.52
6,545.40 6,545.40
610.90 610.90
21,913.84 21,913.84
8,000.00 8,000.00
600.00 600.00
609,308.76 41,073.75 650,382.51
860,238.00 860,238.00
40,843.30 40,843.30
9,899.24 9,899.24
5,618.14 5,618.14
14,836.24 14,836.24
2,000.00 2,000.00
436.360 436.36
3,818.15 3,818.15
7,854.48 7,854.48
628.36 628.36
29,184.46 29,184.46
10,000.00 10,000.00
650.00 650.00
933,434.91 52,571.80 986,006.71
1,408,060.00 1,408,060.00
52,782.11 52,782.11
12,206.47 12,206.47
8,090.11 8,090.11
17,803.49 17,803.49
2,200.00 2,200.00
436.360 436.36
3,818.15 3,818.15
7,854.48 7,854.48
628.36 628.36
40,914.68 40,914.68
12,000.00 12,000.00
650.00 650.00
1,501,142.18 66,302.03 1,567,444.21
0.16
6.25
30.83
1 M2 DINDING BATU CANDI 10x20
Batu candi halus 10x20 1.0000 m2 70,000.00 70,000.00
PC ( 50 kg ) 9.3000 kg 1,125.00 10,462.50
Pasir pasang 0.0180 m3 200,000.00 3,600.00
Semen warna 1.5000 kg 13,500.00 20,250.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah 104,312.50
1 M2 DINDING BATU CANDI alur 15x30

Batu candi alur 15x30 1.0000 m2 100,000.00 100,000.00
PC ( 50 kg ) 9.3000 kg 1,125.00 10,462.50
Pasir pasang 0.0180 m3 200,000.00 3,600.00
Semen warna 1.5000 kg 13,500.00 20,250.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah 134,312.50
1 M2 PASANG LANTAI PAVING square 20x20, tb 6 CM
Paving segi enam, tb 6 cm 1.0000 m2 55,000.00 55,000.00
Pasir pasang 0.1000 m3 200,000.00 20,000.00
Pekerja 0.6000 org 65,454.00
Mandor 0.0300 org 87,272.00
Jumlah 75,000.00
1 M2 cat transparan batu alam
coating vernish batu alam 0.2500 ltr 75,000.00 18,750.00
Pekerja
Tukang cat 0.0600 org 50,600.00
Mandor 0.0025 org 87,272.00
Jumlah 18,750.00
1 M² PASANG ATAP plat Galvalum ( 1.22 x 1 m ) x 0.4
plat galvalum 1.0000 lbr 110,000.00 110,000.00
Paku pancing 0.1200 kg 39,930.00 4,791.60
Pekerja 0.1400 org 65,454.00
Mandor 0.0070 org 87,272.00
Jumlah 114,791.60
MEMASANG 1 BUAH URINOIR
Urinoir 1.0000 bh 1,500,000.00 1,500,000.00
Perlengkapan 1.0000 unit 67,155.00 67,155.00
Semen PC 6.0000 kg 1,125.00 6,750.00
Pasir pasang 0.0100 m3 200,000.00 2,000.00
Pekerja 1.0000 org 65,454.00
Tukang 1.0000 org 76,363.00
Mandor 0.1000 org 87,272.00
Jumlah 1,575,905.00
1 KG PEKERJAAN Pasang Pipa GI 50 mm
Besi 1.1500 kg 7,907.54 9,093.67
Pekerja 0.0600 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah 9,093.67

Besi profil / besi siku 1.1500 kg 8,844.58 10,171.27
Pekerja 0.0600 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah 10,171.27

Pekerja 0.0600 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah 9,440.30
1 KG PEKERJAAN KONSTRUKSI Pipa besi hollow 4x2

Pekerja 0.0600 org 65,454.00
Mandor 0.0030 org 87,272.00
Jumlah 12,382.96
0.04
0.59
70,000.00
10,462.50
3,600.00
20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
80,181.15 184,493.65
100,000.00
10,462.50
3,600.00
20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
80,181.15 214,493.65
55,000.00
20,000.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
67,417.62 142,417.62
18,750.00 18,750.00
3,036.00 3,036.00 6,072.00

1,396.35 1,396.35 2,792.70
218.18 218.18 436.36
4,650.53 23,400.53 28,051.06
110,000.00
4,791.60
9,163.56 9,163.56
5,116.32 5,116.32
610.90 610.90
610.90 610.90
15,501.69 130,293.29
1,500,000.00
67,155.00
6,750.00
2,000.00
65,454.00 65,454.00
76,363.00 76,363.00
8,727.20 8,727.20
8,727.20 8,727.20
159,271.40 1,735,176.40
9,093.67 195000 32500 7907.543
3,927.24 3,927.24 24.66 4.11
4,581.78 4,581.78
523.63 523.63
261.82 261.82
9,294.47 18,388.14
173000 28833.33 8844.581

10,171.27 19.56 3.26
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
9,294.47 19,465.74
99000 16500 8208.955

9,440.30 12.06 2.01
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
9,294.47 18,734.77
12,382.96 115000 19166.67 10767.79

3,927.24 3,927.24 10.68 1.78
4,581.78 4,581.78
523.63 523.63
261.82 261.82
9,294.47 21,677.43
PEMBUATAN LAPANGAN TENIS TAHAP 2
KODE HARGA
ANALISA SATUAN (Rp)
I PEKERJAAN LANTAI
1 Pasang paving block square 20X20 C. 039 229.00 m² 147,417.62
2 Pasang batu alam andesit 10x10x3 0 68.61 m² 147,417.62
3 Pemasangan batu koral C. 026 18.84 m² 302,522.13
4 Pasang batu candi hitam 10x20 0 23.55 m² -
Pembuatan bak tanam
1 Galian tanah sedalam 1 m
2 Buis beton diameter 1m
3 Pasang batu bata utk bak
4 Plester
5 Pemasangan keramik dinding
7 Grill besi penutup saluran K. 008 36.00 m² 393,920.03
II PEMBUATAN KANOPI
VI PEMBUATAN TOILET
a. PEKERJAAN PERSIAPAN DAN TANAH
1 Galian tanah sedalam 1m #REF! #NAME? m³ #REF!
2 Urug kembali galian tanah A. 021 - m³ 17,087.86
b. PEKERJAAN BETON DAN PASANGAN
1 Pasang pondasi batu belah 1 : 3 : 10 #REF! - m³ #REF!
2 Pasang batu kosong C. 001 - m³ 340,842.91
3 Sloof 15/20 #REF! #NAME? m³ #REF!
4 Kolom praktis B. 046 - m' 75,081.84
5 Balok Ring 10/15 B. 047 - m' 100,285.08
6 Pasang batu bata 1 : 3 : 10 D. 006 - m² 109,843.15
7 Pasang batu bata 1 : 3 D. 003 - m² 112,865.05
8 Lantai kerja 1:3:5 #REF! #NAME? m³ #REF!
9 Plesteran dinding 1 : 3 D. 022 #NAME? m² 36,750.05
10 Plesteran dinding 1 : 3:10 D. 023 #NAME? m² 33,111.59
13 Pasang tegel keramik dinding 20 X 25 C. 025 #NAME? m² 146,281.60
14 Pasang dinding batu candi 15x15 C. 019a 4.50 m² 178,008.65
15 Roster beton 20x20 D. 010 #NAME? m² 272,004.30
16 Pintu PVC Kamar mandi K. 006 #NAME? m² 368,525.22
c. PEKERJAAN SANITASI
1 Closed jongkok I. 002 2.00 bh 605,140.02
2 Pasang wastafel I. 004 1.00 bh 552,649.15
3 Floor drain I. 025 2.00 bh 20,099.92
4 Pasang kran 3/4 I. 024 2.00 bh 29,668.67
5 Pipa PVC saluran air bersih dihitung 35.00 m' 7,500.00
6 Pipa PVC saluran air kotor dihitung 10.00 m' 45,000.00
7 Septic Tank dan Peresapan dihitung 1.00 unit 2,500,000.00
d. PEKERJAAN INSTALASI LISTRIK
1 Instalasi titik lampu dihitung 4.00 titik 150,000.00
2 Instalasi stop kontak dihitung 2.00 titik 150,000.00
3 Instalasi Saklar dihitung 2.00 titik 150,000.00
e. PEKERJAAN LAIN-LAIN
1 Pasang Atap/kanopi galvalum dihitung 17.50 m² 200,000.00
2 Pasang Plafond Gypsum Rangka Hollow dihitung 17.50 m² 100,000.00
3 Cat tembok pada langit-langit D. 040 17.50 m² 29,029.84
4 Cat dinding 3x D. 024 #NAME? m² 16,793.67
Terbilang : Tiga ratus empat puluh tujuh juta tiga ratus lima puluh lima ribu rupiah
Disetujui Diperiksa

NPP : 069 086 993 NPP : 103 107 697
Mengetahui
Direktur Utama

YA
AHAP 2
JUMLAH HARGA JUMLAH SEMUA

(Rp) (Rp)
33,758,634.98
10,114,322.91
5,699,516.93
-
4,000,000.00
2,000,000.00
14,181,120.98 69,753,595.80 30,246,404.20
#NAME?
- #NAME?
#REF!
-
#NAME?
-
-
-
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
801,038.92
#NAME?
#NAME? #REF!
1,210,280.04
552,649.15
40,199.84
59,337.34
262,500.00
450,000.00
2,500,000.00 5,074,966.37
600,000.00
300,000.00
300,000.00 1,200,000.00
3,500,000.00
1,750,000.00
508,022.20
#NAME? #NAME? #NAME?
JUMLAH #NAME?
PPN 10% #NAME?
JUMLAH TOTAL #NAME?
DIBULATKAN #NAME?
iah
Klaten, Oktober 2018
Dibuat Oleh
Staf Perencanaan

NPP : 194 087 618
N KLATEN
Direktur Teknik

BQ
PENATAAN TAMAN DEPAN PAGAR KANTOR PUSAT PDAM
KODE HARGA JUMLAH HARGA JUMLAH SEMUA

ANALISA SATUAN (Rp) (Rp) (Rp)
1 Plat beton penutup saluran B. 045 2.91 m³
2 Pas. Batu belah 1:6 (peninggian saluran) C. 003 1.11 m³
3 Lantai Kerja 1:2:3 B. 002 1.36 m³
4 Pemasangan batu koral (manhole) C. 026 2.16 m²
5 Pasang batu candi hitam 15x15 C. 019a 36.64 m²
6 Pasang batu candi hitam 10x20 C. 019a 12.48 m²
7 Pasang batu candi alur 15x40 C. 019b 9.60 m²
8 Pemasangan kanstin taman uk.40x15x12 dihitung 80.00 bh
9 Pasang batu bata 1:3:10 utk bak D. 006 17.92 m²
10 Plesteran dinding 1:3+acian D. 022 17.92 m²
11 Pengecatan dinding bak D. 024 13.60 m²
12 Pot beton setengah bola dihitung 12.00 bh -
1 Urug Tanah A. 022 4.80 m³
2 Tanaman sansievera dihitung 72.00 bh
3 Tanaman bayam merah dihitung 65.00 bh
4 Tanamam rendah (agave putih) dihitung 6.00 bh
5 Tanaman bunga (alamanda kuning) dihitung 65.00 bh
6 Gebalan rumput gajah mini dihitung 32.00 m²
7 Tanaman dalam pot (Bugenville) dihitung 6.00 bh -

1 Tiang Listrik + assesories+lampu dihitung 6.00 bh
2 Bangku taman besi dihitung 3.00 bh
3 Instalasi titik lampu dihitung 6.00 titik
4 Box panel, MCB & timer/automatic switch dihitung 1.00 unit
JUMLAH
PPN 10%
JUMLAH TOTAL
DIBULATKAN
Terbilang :

Rab Pagar Depan Kantor

Diunggah oleh

Informasi Dokumen

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

Rab Pagar Depan Kantor

Diunggah oleh

Hak Cipta:

Format Tersedia

RENCANA ANGGARAN BIAYA

KODE HARGA JUMLAH HARGA

I PEKERJAAN PERSIAPAN DAN BONGKARAN

III PEKERJAAN LAIN-LAIN

PETRUS AGUS SUYANA, ST SUGENG RIYADI, ST SARIFAH RATNA SARI, ST

IRAWAN MARGONO, SH, MM. SIGIT SETYAWAN B, ST,M.Si

laten, Agustus 2019

IFAH RATNA SARI, ST

III PEKERJAAN LAIN-LAIN

Klaten, Agustus 2019

DAFTAR ANALISA HARGA SATUAN PEKERJAAN SNI 201

A. ANALISA PENGUKURAN, PERSIAPAN & GALIAN TANAH

KODE NO URAIAN KOEF SAT HARGA SAT

SNI 6.4 A. 001 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK

SNI 6.4a A. 002 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK

A. 003 1 M2 PEMBERSIHAN LAPANGAN DAN PERATAAN

A. 004 1 M' PAGAR SEMENTARA DARI KAYU TINGGI 2 M

A. 006 1 M2 PEMBUATAN GUDANG SEMEN DAN ALAT ALAT

A. 007 1 M2 PEMBUATAN KANTOR SEMENTARA / DIREKSI KEET DENGAN LANTAI PLESTERAN

A. 008 1 M2 PEMBUATAN RUMAH JAGA / KONSTRUKSI KAYU

A. 009 1 M2 PEMBUATAN BEDENG BURUH

A. 010 1 M2 PEMBUATAN BAK ADUKAN UKR. 40 X 50 X 20 CM

A. 011 1 M2 PEMBUATAN STEGER DARI BAMBU

SNI 6.7 A. 018 1 M² PEK. STRIPPING TEBING SETINGGI 1 M'

SNI 6.8 A. 019 1 M3 PEK. PEMBUANGAN TANAH SEJAUH 30 M

A. 020 1 M3 PEK. PEMBUANGAN DALAM RADIUS 150 M

SNI 6.9 A. 021 1 M3 PEK. URUGAN TANAH KEMBALI

SUPL A. 022 1 M3 URUGAN TANAH

SNI 6.10 A. 023 PEMADATAN TANAH PER TEBAL 20 CM

SNI 6.11 A. 024 1 M3 URUGAN PASIR

SNI 6.15 A. 025 1 M3 URUGAN SIRTU

SNI 6.14 A. 026 1 M² PEMASANGAN LAPISAN IJUK TEBAL 10 CM

B. ANALISA PERKERASAN & COR BETON

KODE NO URAIAN KOEF SAT HARGA SAT

SNI 6.1 B. 001 1 M3 LANTAI KERJA/ BETON TUMBUK 1 PC : 3 PS : 5 KRL

SNI 6.5 B. 002 1 M3 BETON BERTULANG 1 PC : 2 PS : 3 KRL

B. 003 1 M3 BETON BERTULANG 1 PC : 2 PS : 4 KRL

B. 004 1 M3 BETON BERTULANG 1 PC : 2 PS : 2,5 KRL

B. 005 1 M3 BETON BERTULANG 1 PC : 1,5 PS : 3 KRL

B. 006 1 M3 BETON BERTULANG 1 PC : 1,5 PS : 2,5 KRL

B. 007 1 M3 BETON BERTULANG 1 PC : 1 PS : 1 KRL

B. 008 1 M3 COR BETON K-175

SNI 6.35 B. 009 1 M3 BETON MUTU K 225

SNI 6.36 B. 010 1 M3 BETON BERTULANG MUTU K 275

B. 011 1 M3 COR BETON K-300

SNI 6.17 B. 012 1 KG PEMBESIAN DENGAN BESI POLOS

SNI 6.17a B. 013 1 KG PEMBESIAN DENGAN BESI ULIR

B. 014 1 KG BESI BETON TERPASANG U - 24

B. 015 1 KG BESI BETON TERPASANG U - 32

B. 016 1 M2 BEKESTING DENGAN PAPAN

ASUMSI BAHAN 25 %, TENAGA 100 %

SNI 6.20 B. 017 1 M2 PASANG BEKISTING UNTUK PONDASI

B. 045 1 M³ MEMBUAT PLAT LANTAI BETON BERTULANG ( 125 KG BESI + BEKISTING )

SNI 6.35 B. 046 1 M' MEMBUAT KOLOM PRAKTIS BETON BERTULANG ( 11 X 11 cm )

SNI 6.36 B. 047 1 M' MEMBUAT RING BALK BETON BERTULANG ( 10 X 15 cm )

C. ANALISA PASANGAN BATU BELAH, DINDING & LANTAI

KODE NO URAIAN KOEF SAT HARGA SAT

SNI 6.9 C. 001 1 M3 PASANGAN ANSTAMPING BATU BELAH

C. 002 1 M3 PASANGAN BATU BRONJONG

C. 003 1 M3 PASANGAN BATU BELAH 1 : 6

SNI 6.3 C. 004 1 M3 PASANGAN BATU BELAH 1 : 5

SNI 6.2 C. 005 1 M3 PASANGAN BATU BELAH 1 : 4

SNI 6.1 C. 006 1 M3 PASANGAN BATU BELAH 1 : 3

C. 007 1 M3 PASANGAN BATU BELAH 1 : 2