Documentos de Académico
Documentos de Profesional
Documentos de Cultura
I. PEKERJAAN PERSIAPAN
II. PEKERJAAN TANAH
III. PEKERJAAN PONDASI
IV. PEKERJAAN BETON KOLOM/BALOK
V. PEKERJAAN DINDING BATA
VI. PEKERJAAN PLESTERAN
VII. PEKERJAAN PENUTUP LANTAI DAN DINDING
VIII. PEKERJAAN PLAFOND
IX. PEKERJAAN ATAP
X. PEKERJAAN KAYU ATAP KUSEN/PINTU DAN JENDELA
XI. PEKERJAAN KUNCI DAN KACA
XII. PEKERJAAN PENGECATAN
A. JUMLAH
B. PPN (10% x C)
C. TOTAL (A + B)
D. DIBULATKAN
JUMLAH HARGA
( Rp)
3
12,444,386.50
#REF!
#REF!
#REF!
#REF!
#REF!
64,285,988.59
#REF!
#REF!
#REF!
#REF!
13,143,271.94
#REF!
#REF!
#REF!
#REF!
Dibuat Oleh :
Konsultan Perencanaan
CV. DISEN KONSULTAN
DOMINIKUS N. KERAF, ST
Kepala Perwakilan
CV. DISEN KONSULTAN
TEKNIK DAN MANAJEMEN
Jl. Hati Mulia III Gg. I No. 12 Telp. 0380-821803 Kupang
Kelurahan Sarotari Timur HP. 081236225567 Larantuka
I. PEKERJAAN PERSIAPAN
1 Pembersihan lokasi kerja M2 180.000
2 Pengukuran Dan Pemasangan Bowplank M 94.000
3 Biaya Pembongkaran Ls 1.000
4 Penyediaan Air Kerja Ls 1.000
Jumlah
II. PEKERJAAN TANAH
1 Galian Tanah Cadas M3 12.101
2 Urugan Tanah Kembali M3 4.034
3 Urugan dibawah Lantai 20 cm M3 40.763
Jumlah
III. PEKERJAAN PONDASI
1 Pasangan Batu Kosong M3 4.525
2 Pasangan Batu Belah 1 : 5 M3 15.400
Jumlah
IV. PEKERJAAN BETON KOLOM/BALOK
1 Kolom Praktis 11/11 cm M1 28.318
2 Kolom Beton 15/25 cm M3 3.178
3 Sloof Beton 15/20 cm M3 3.762
4 Ringbalk Beton dan latei M3 2.242
5 Ringbalk Beton 15/20 Struktur M3 1.268
6 Rabat Beton 5 cm M3 15.425
Jumlah
V. PEKERJAAN DINDING BATA
1 Pasangan Dinding 1/2 Bata 1:5 M2 242.462
2 Pasangan Dinding 1/2 Bata 1:3 M2 13.275
Jumlah
VI. PEKERJAAN PLESTERAN
1 Plesteran 1 : 5 tebal 1,5 cm M2 417.424
2 Plesteran 1 : 3 tebal 1,5 cm M2 91.500
3 Acian Saus Semen M2 524.524
Jumlah
VII. PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Pas. Lantai Keramik Uk. 40/40 cm M2 277.700
2 Plint Keramik 10/30 cm M1 170.600
Jumlah
VIII. PEKERJAAN PLAFOND
1 Plafond Tripleks 4 mm M2 441.375
2 List Plafon Profil M1 332.600
Jumlah
IX. PEKERJAAN ATAP
1 Pas. Penutup Atap Seng Gel. BJLS 0.30 M2 438.180
2 Pas. Bubungan Atap Seng Plat L = 40 cm M1 32.700
3 Pelat beugel gantung 50.5 mm BH 10.000
4 Baut mur kuda-kuda Ø12 mm 15 cm BH 190.000
5 Baut mur kuda-kuda Ø 12 mm 25 cm BH 200.000
6 Baut mur perletakan kuda2 Ø 12 mm 35 cm BH 32.000
7 Beugel sudut Ø 16 mm BH 20.000
8 Pelat jepit 2x50.5 mm BH 20.000
Jumlah
X. PEKERJAAN KAYU ATAP KUSEN/PINTU DAN JENDELA
1 Pas. Kuda - Kuda kayu Klas II Uk. 6/12 M3 4.507
2 Pas. Gording Kayu Klas II Uk. 5/10 M3 3.600
3 Pas.Lisplank Kayu Klas II 2/20 x 2 M1 88.400
4 Pas. Rangka plafond kayu klas II M2 441.375
5 Kusen Kayu Klas I M3 1.319
6 Daun Pintu Panel Kayu Jati M2 8.461
7 Daun Jendela Bingkai Kayu Jati M2 17.264
8 Kerpiak/ Jelusi M2 11.420
Jumlah
XI. PEKERJAAN KUNCI DAN KACA
1 Pas. Engsel Pintu BH 18.000
2 Pasang Kunci Pintu Doble slag BH 3.000
3 Pas. Gerendel Pintu BH 6.000
4 Pas. Engsel Jendela BH 48.000
5 Pas. Kait Angin BH 46.000
6 Pas. Gerendel Jendela BH 24.000
7 Kaca Mati 5 MM M2 7.023
Jumlah
XII. PEKERJAAN PENGECATAN
1 Pengecatan Plafond M2 441.375
2 Pengecetan Kusen dan Daun Jendela, Pintu M2 69.847
3 Pengecatan Kayu Lisplank M2 26.520
4 Pengecatan Dinding Tembok M2 524.524
Jumlah
XIII. PEKERJAAN PEKERJAAN SANITASI
1 Pemasangan closet jongkok porslen BH -
2 Pemasangan urinoir BH -
3 Pemasangan wastafel BH -
4 Pemasangan bak air fiber vol 0,3 m3 BH -
5 Pemasangan floor drain BH -
6 Pemasangan bak kontrol pas.bata 60 x 60 tinggi 65 cm BH -
7 Pemasangan pipa galvanis Ø ½” M -
8 Pemasangan Kran Air 1/2" BH -
Jumlah
XIV. PEKERJAAN ELEKTRIKAL
1 MCB 4 A + box BH 1.000
2 Stop Kontak BH 3.000
3 Pemasangan titk lampu Titik 21.000
4 Lampu Pijar 23 watt philips BH 17.000
5 Lampu Pijar 18 watt philips BH 4.000
Jumlah
AN HARGA
10,065.00 1,811,700.00
93,964.75 8,832,686.50
1,000,000.00 1,000,000.00
800,000.00 800,000.00
I. 12,444,386.50
Err:508 Err:508
32,945.00 132,900.13
Err:508 Err:508
II. Err:508
Err:508 Err:508
1,381,366.14 21,273,038.56
III. Err:508
Err:508 Err:508
6,557,793.00 20,840,666.15
6,248,910.80 23,508,402.43
6,248,910.80 14,010,058.01
7,494,946.80 9,503,592.54
2,224,766.23 34,317,019.10
IV. Err:508
137,221.98 33,271,115.71
Err:508 Err:508
V. Err:508
46,923.03 19,586,798.87
Err:508 Err:508
26,350.84 13,821,648.00
VI. Err:508
215,032.62 59,714,558.57
26,796.19 4,571,430.01
V. 64,285,988.59
Err:508 Err:508
Err:508 Err:508
VIII. Err:508
Err:508 Err:508
Err:508 Err:508
25,000.00 250,000.00
5,000.00 950,000.00
6,000.00 1,200,000.00
12,000.00 384,000.00
35,000.00 700,000.00
15,000.00 300,000.00
X. Err:508
Err:508 Err:508
Err:508 Err:508
Err:508 Err:508
Err:508 Err:508
Err:508 Err:508
Err:508 Err:508
Err:508 Err:508
Err:508 Err:508
X. Err:508
25,834.27 465,016.86
248,616.50 745,849.50
55,614.90 333,689.40
21,551.20 1,034,457.60
27,903.70 1,283,570.20
55,614.90 1,334,757.60
Err:508 Err:508
XI. Err:508
9,834.88 4,340,870.16
37,811.40 2,641,012.86
37,811.40 1,002,758.33
9,834.88 5,158,630.60
XII. 13,143,271.94
Err:508 Err:508
Err:508 Err:508
Err:508 Err:508
Err:508 Err:508
Err:508 Err:508
Err:508 Err:508
Err:508 Err:508
Err:508
XIII. Err:508
Err:508 Err:508
Err:508 Err:508
Err:508 Err:508
65,000.00 1,105,000.00
55,000.00 220,000.00
XIV. Err:508
CV. DISEN KONSULTAN
TEKNIK DAN MANAJEMEN
Jl. Hati Mulia III Gg. I No. 12 Telp. 0380-821803 Kupang
Kelurahan Sarotari Timur HP. 081236225567 Larantuka
JENIS KELOMPOK
NO. JENIS PEKERJAAN
PEKERJAAN
I. Pekerjaan persiapan
An. 1
An. 3
II. Pekerjaan tanah
An. 4
An. 9
III. Pekerjaan pondasi
An. 15
IV. Pekerjaan beton
An. 16
A007.
A008.
A010.
A012.
A013.
A014.
V. Pekerjaan Dinding Pasangan
A020.
VI. Pekerjaan Plesteran
A022.
A023.
VII. Pekerjaan penutup lantai & penutup dinding
A024.
A025.
A026.
A027.
XI. Pekerjaan Kunci & kaca
A041.
A042.
A043.
A044.
A045.
A046.
XII. Pekerjaan Pengecatan
A048.
A049.
DISEN KONSULTAN
K DAN MANAJEMEN
Mulia III Gg. I No. 12 Telp. 0380-821803 Kupang
n Sarotari Timur HP. 081236225567 Larantuka
HARGA SATUAN
JENIS PEKERJAAN SAT.
(Rp.)
Membuat 1 m3 beton mutu f'c = 7,4 Mpa (K100), slump (3-6)cm,w/c = 0,87 Rp 2,224,766.23 /M3
Membuat 1 m3 beton mutu f'c = 14,5 Mpa (K175), slump (12 ± 2)cm,w/c = 0,66 Rp 2,401,240.05 /M3
Pembesian 10 kg dengan besi polos atau ulir Rp 165,258.50 /10 KG
Pemasangan 1 M3 sloof beton bertulang (200 Kg besi + bagesting) Rp 6,248,910.80 /M3
Pemasangan 1 M3 balok beton bertulang (200 Kg besi + bagesting) Rp 7,494,946.80 /M3
Pemasangan 1 M3 kolom beton bertulang (150 Kg besi + bagesting) Rp 6,557,793.00 /M3
Pemasangan 1 M3 dinding beton bertulang (200 Kg besi + bagesting) Rp 7,091,260.55 /M3
Pemasangan dinding bata merah (5X11X22) cm tebal 1/2 batu camp. 1SP:5PP Rp 137,221.98 /M2
Pengecatan bidang kayu baru 1 lapis cat dasar 2 lapis penutup Rp 37,811.40 /M2
Pengecatan 1 m2 tembok baru Rp 9,834.88 /M2
ANALISA HARGA SATUAN PEKE
Nomor
Uraian Kuantitas
analisa
A. Tenaga
Pekerja 0.1000
Mandor 0.0500
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.2000
Mandor 0.0200
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.1000
Mandor 0.0050
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.7500
Mandor 0.0250
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.0000
Mandor 0.0320
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.5000
Mandor 0.0600
B. Bahan
Nomor
Uraian Kuantitas
analisa
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.5622
Mandor 0.1874
B. Alat
Excavator 0.0158
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.5000
Mandor 0.0500
Nomor
Uraian Kuantitas
analisa
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.1667
Mandor 0.0167
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.3000
Mandor 0.0100
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0141
Mandor 0.0035
B. Bahan
Sirtu 1.2000
C. Peralatan
C. Jumlah (A+B+C)
A. Tenaga
Pekerja 0.2500
Mandor 0.0250
Nomor
Uraian Kuantitas
analisa
B. Bahan
Sirtu 1.2000
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.3000
Mandor 0.0100
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.7800
Mandor 0.0390
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.5000
Mandor 0.0750
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.6500
Mandor 0.0830
B. Bahan
Air 215.000
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.6500
Mandor 0.0830
B. Bahan
Air 215.000
Nomor
Uraian Kuantitas
analisa
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.6500
Mandor 0.0830
B. Bahan
Air 215.000
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.6500
Mandor 0.0830
B. Bahan
Air 215.000
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0700
Mandor 0.0040
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0700
Mandor 0.0040
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.5200
Mandor 0.0260
B. Bahan
Paku 5 - 10 cm 0.300
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.5200
Mandor 0.0260
B. Bahan
Paku 5 - 10 cm 0.300
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.6600
Mandor 0.0330
B. Bahan
Paku 5 - 10 cm 0.400
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.6600
Mandor 0.0330
B. Bahan
Paku 5 - 10 cm 0.400
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.6600
Mandor 0.0330
B. Bahan
Paku 5 - 10 cm 0.400
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.6600
Mandor 0.0330
Nomor
Uraian Kuantitas
analisa
B. Bahan
Paku 5 - 10 cm 0.400
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.6600
Mandor 0.0330
B. Bahan
Paku 5 - 10 cm 0.400
C. Jumlah (A+B)
A. Tenaga
Pekerja 2.0000
B. Peralatan
C. Jumlah (A+B)
A. Tenaga
Pekerja 2.0000
B. Peralatan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.1800
Mandor 0.0090
B. Bahan
Paku 5 cm – 12 cm 0.0100
Minyak bekisting -
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.3000
Mandor 0.0150
Nomor
Uraian Kuantitas
analisa
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.3000
Mandor 0.0150
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.3000
Mandor 0.0150
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.3000
Mandor 0.0150
B. Bahan
C. Jumlah (A+B)
An. 35 1 M2 Acian
Nomor
Uraian Kuantitas
analisa
A. Tenaga
Pekerja 0.2000
Mandor 0.0100
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.3000
Mandor 0.0150
Nomor
Uraian Kuantitas
analisa
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.3000
Mandor 0.0150
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.2400
Mandor 0.0120
Nomor
Uraian Kuantitas
analisa
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.2400
Mandor 0.0120
Nomor
Uraian Kuantitas
analisa
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.2500
Mandor 0.0130
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.7000
Mandor 0.0350
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.9000
Mandor 0.0450
Nomor
Uraian Kuantitas
analisa
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0900
Mandor 0.0050
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.9000
Mandor 0.0450
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0430
Mandor 0.0021
Nomor
Uraian Kuantitas
analisa
B. Bahan
Sealant 0.0600
C. Jumlah (A+B)
A. Tenaga
Pekerja 7.0000
Mandor 0.3500
B. Bahan
Paku 10 cm 1.250
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.8000
Mandor 0.0400
Nomor
Uraian Kuantitas
analisa
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0600
Mandor 0.0030
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0050
Mandor 0.0030
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Mandor 0.0008
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Nomor
Uraian Kuantitas
analisa
Mandor 0.0008
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0100
Mandor 0.0005
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0100
Mandor 0.0005
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Mandor 0.0080
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Nomor
Uraian Kuantitas
analisa
Mandor 0.0080
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0500
Mandor 0.0030
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0500
Mandor 0.0030
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0200
Mandor 0.0010
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0600
Nomor
Uraian Kuantitas
analisa
Mandor 0.0060
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.8500
Mandor 0.0430
Nomor
Uraian Kuantitas
analisa
B. Bahan
Plywood 4 mm 1.0000
Formika 0.5000
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.0000
Mandor 0.0500
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.8000
Mandor 0.0400
B. Bahan
Plywood 4 mm 1.0000
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0250
Mandor 0.0013
Nomor
Uraian Kuantitas
analisa
B. Bahan
Sealent 0.2400
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Mandor 0.0008
B. Bahan
Sealent 0.2400
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0250
Mandor 0.0013
B. Bahan
Nomor
Uraian Kuantitas
analisa
Sealent 0.2400
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Mandor 0.0080
B. Bahan
Sealent 0.2400
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0850
Mandor 0.0050
B. Bahan
Sealant 0.2700
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0850
Mandor 0.0050
B. Bahan
Sealant 0.2700
Nomor
Uraian Kuantitas
analisa
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0850
Mandor 0.0042
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Mandor 0.0080
Nomor
Uraian Kuantitas
analisa
B. Bahan
Sealant 0.2700
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.5000
Mandor 0.0500
B. Bahan
Compoun 2.0000
C. Jumlah (A+B)
A. Tenaga
Pekerja 4.0000
Mandor 0.2000
Nomor
Uraian Kuantitas
analisa
B. Bahan
Paku 12 cm 5.6000
C. Jumlah (A+B)
A. Tenaga
Pekerja 6.7000
Mandor 0.3350
B. Bahan
Paku 12 cm 3.0000
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.1200
Mandor 0.0060
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.1500
Mandor 0.0060
Nomor
Uraian Kuantitas
analisa
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.1000
Mandor 0.0050
B. Bahan
Woodplank 1.0500
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.2500
Mandor 0.0130
B. Bahan
Nomor
Uraian Kuantitas
analisa
Metal C 2.4000
Metal C 2.4000
Kawat 4 mm 0.1500
Ramset 1.0500
Asesoris
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.1000
Mandor 0.0050
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0500
Mandor 0.0030
B. Bahan
Paku 0.0100
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0200
Mandor 0.0030
B. Bahan
Plamur 0.1000
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0200
Mandor 0.0025
B. Bahan
Kwas 0.0100
C. Jumlah (A+B)
An. 80 1 m2 Pengecetan kayu baru (1 lapis plamur, 1 lapis cat dasar, 2 lapis
A. Tenaga
Pekerja 0.0700
Mandor 0.0030
Nomor
Uraian Kuantitas
analisa
B. Bahan
Plamur 0.1500
Kuas 0.1000
Pengencer 0.0300
Amplas 0.2000
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.8600
Mandor 0.0230
B. Bahan
Kwas 0.1000
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0600
Nomor
Uraian Kuantitas
analisa
Mandor 0.0030
B. Bahan
C. Jumlah (A+B)
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
OH 52,000.00 5,200.00
OH 80,000.00 4,000.00
Jumlah A 9,200.00
Jumlah B -
9,200.00
x C 920.00
10,120.00 An. 1
OH 52,000.00 10,400.00
OH 65,000.00 26,000.00
OH 72,000.00 1,440.00
OH 80,000.00 1,600.00
Jumlah A 39,440.00
kg 28,875.00 1,732.50
Jumlah B 87,212.50
126,652.50
x C 12,665.25
139,317.75 An. 2
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 5,200.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 400.00
Jumlah A 12,820.00
m3 3,727,500.00 44,730.00
kg 28,875.00 577.50
m3 1,837,500.00 12,862.50
Jumlah B 58,170.00
70,990.00
x C 7,099.00
78,089.00 An. 3
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 39,000.00
OH 80,000.00 2,000.00
Jumlah A 41,000.00
Jumlah B -
41,000.00
x C 4,100.00
45,100.00 An. 4
OH 52,000.00 52,000.00
OH 80,000.00 2,560.00
Jumlah A 54,560.00
Jumlah B -
54,560.00
x C 5,456.00
60,016.00 An. 5
OH 52,000.00 78,000.00
OH 80,000.00 4,800.00
Jumlah A 82,800.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
Jumlah B -
82,800.00
x C 8,280.00
91,080.00 An. 6
OH 52,000.00 29,236.95
OH 80,000.00 14,993.31
Jumlah A 44,230.25
Jumlah B #REF!
#REF!
x C #REF!
#REF! An. 7
OH 52,000.00 26,000.00
OH 80,000.00 4,000.00
Jumlah A 30,000.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
Jumlah B -
30,000.00
x C 3,000.00
33,000.00 An. 8
OH 52,000.00 8,666.67
OH 80,000.00 1,333.33
Jumlah A 10,000.00
Jumlah B -
10,000.00
x C 1,000.00
11,000.00 An. 9
OH 52,000.00 15,600.00
OH 80,000.00 800.00
Jumlah A 16,400.00
m3 189,000.00 226,800.00
Jumlah B 226,800.00
243,200.00
x C 24,320.00
267,520.00 An. 10
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 733.20
OH 80,000.00 280.00
Jumlah A 1,013.20
m3 147,000.00 176,400.00
Jumlah B 176,400.00
Jumlah C #REF!
#REF!
x C #REF!
#REF! An. 11
OH 52,000.00 13,000.00
OH 80,000.00 2,000.00
Jumlah A 15,000.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m3 147,000.00 176,400.00
Jumlah B 176,400.00
191,400.00
x C 19,140.00
210,540.00 An. 12
OH 52,000.00 15,600.00
OH 80,000.00 800.00
Jumlah A 16,400.00
m3 147,000.00 176,400.00
Jumlah B 176,400.00
192,800.00
x C 19,280.00
212,080.00 An. 13
OH 52,000.00 40,560.00
OH 65,000.00 25,350.00
OH 72,000.00 2,808.00
OH 80,000.00 3,120.00
Jumlah A 71,838.00
m3 630,000.00 756,000.00
m3 189,000.00 81,648.00
Jumlah B 837,648.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
909,486.00
x C 90,948.60
1,000,434.60 An. 14
OH 52,000.00 78,000.00
OH 65,000.00 48,750.00
OH 72,000.00 5,400.00
OH 80,000.00 6,000.00
Jumlah A 138,150.00
m3 630,000.00 756,000.00
kg 1,706.25 232,050.00
m3 278,250.00 151,368.00
Jumlah B 1,139,418.00
1,277,568.00
x C 127,756.80
1,405,324.80 An. 15
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 85,800.00
OH 65,000.00 17,875.00
OH 72,000.00 2,016.00
OH 80,000.00 6,640.00
Jumlah A 112,331.00
kg 1,706.25 470,925.00
m3 278,250.00 164,565.00
m3 1,260,000.00 879,393.10
Jumlah B 1,523,483.10
1,635,814.10
x C 163,581.41
1,799,395.51 An. 16
OH 52,000.00 85,800.00
OH 65,000.00 17,875.00
OH 72,000.00 2,016.00
OH 80,000.00 6,640.00
Jumlah A 112,331.00
kg 1,706.25 556,237.50
m3 278,250.00 151,050.00
m3 1,260,000.00 891,558.62
Jumlah B 1,607,446.12
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
1,719,777.12
x C 171,977.71
1,891,754.83 An. 17
OH 52,000.00 85,800.00
OH 65,000.00 17,875.00
OH 72,000.00 2,016.00
OH 80,000.00 6,640.00
Jumlah A 112,331.00
kg 1,706.25 633,018.75
m3 278,250.00 138,727.50
m3 1,260,000.00 909,806.90
Jumlah B 1,690,153.15
1,802,484.15
x C 180,248.41
1,982,732.56 An. 18
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 85,800.00
OH 65,000.00 17,875.00
OH 72,000.00 2,016.00
OH 80,000.00 6,640.00
Jumlah A 112,331.00
kg 1,706.25 655,200.00
m3 278,250.00 137,535.00
m3 1,260,000.00 902,855.17
Jumlah B 1,704,190.17
1,816,521.17
x C 181,652.12
1,998,173.29 An. 19
OH 52,000.00 3,640.00
OH 65,000.00 4,550.00
OH 72,000.00 504.00
OH 80,000.00 320.00
Jumlah A 9,014.00
kg 13,000.00 136,500.00
kg 31,500.00 4,725.00
Jumlah B 141,225.00
150,239.00
x C 15,023.90
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
165,262.90
16,526.29 An. 20
OH 52,000.00 3,640.00
OH 65,000.00 4,550.00
OH 72,000.00 504.00
OH 80,000.00 320.00
Jumlah A 9,014.00
kg 25,000.00 262,500.00
kg 31,500.00 4,725.00
Jumlah B 267,225.00
276,239.00
x C 27,623.90
303,862.90
30,386.29 An. 21
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 27,040.00
OH 65,000.00 16,900.00
OH 72,000.00 1,872.00
OH 80,000.00 2,080.00
Jumlah A 47,892.00
m3 1,837,500.00 73,500.00
kg 28,875.00 8,662.50
Jumlah B 83,162.50
131,054.50
x C 13,105.45
144,159.95 An. 22
OH 52,000.00 27,040.00
OH 65,000.00 16,900.00
OH 72,000.00 1,872.00
OH 80,000.00 2,080.00
Jumlah A 47,892.00
m3 1,837,500.00 82,687.50
kg 28,875.00 8,662.50
Jumlah B 92,350.00
140,242.00
x C 14,024.20
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
154,266.20 An. 23
OH 52,000.00 34,320.00
OH 65,000.00 21,450.00
OH 72,000.00 2,376.00
OH 80,000.00 2,640.00
Jumlah A 60,786.00
m3 1,837,500.00 73,500.00
kg 28,875.00 11,550.00
m3 3,550,000.00 53,250.00
Jumlah B 231,750.00
292,536.00
x C 29,253.60
321,789.60 An. 24
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 34,320.00
OH 65,000.00 21,450.00
OH 72,000.00 2,376.00
OH 80,000.00 2,640.00
Jumlah A 60,786.00
m3 1,837,500.00 73,500.00
kg 28,875.00 11,550.00
m3 3,550,000.00 63,900.00
Jumlah B 242,400.00
303,186.00
x C 30,318.60
333,504.60 An. 25
OH 52,000.00 34,320.00
OH 65,000.00 21,450.00
OH 72,000.00 2,376.00
OH 80,000.00 2,640.00
Jumlah A 60,786.00
m3 1,837,500.00 73,500.00
kg 28,875.00 11,550.00
m3 3,550,000.00 53,250.00
Jumlah B 311,750.00
372,536.00
x C 37,253.60
409,789.60 An. 26
OH 52,000.00 34,320.00
OH 65,000.00 21,450.00
OH 72,000.00 2,376.00
OH 80,000.00 2,640.00
Jumlah A 60,786.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m3 1,837,500.00 55,125.00
kg 28,875.00 11,550.00
m3 3,550,000.00 71,000.00
Jumlah B 291,125.00
351,911.00
x C 35,191.10
387,102.10 An. 27
OH 52,000.00 34,320.00
OH 65,000.00 21,450.00
OH 72,000.00 2,376.00
OH 80,000.00 2,640.00
Jumlah A 60,786.00
m3 1,837,500.00 55,125.00
kg 28,875.00 11,550.00
m3 3,550,000.00 53,250.00
Jumlah B 212,875.00
273,661.00
x C 27,366.10
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
301,027.10 An. 28
OH 52,000.00 104,000.00
Jumlah A 104,000.00
Jumlah B -
104,000.00
x C 10,400.00
114,400.00 An. 29
OH 52,000.00 104,000.00
Jumlah A 104,000.00
Jumlah B -
104,000.00
x C 10,400.00
114,400.00 An. 30
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 9,360.00
OH 65,000.00 1,300.00
OH 65,000.00 1,300.00
OH 65,000.00 1,300.00
OH 72,000.00 432.00
OH 80,000.00 720.00
Jumlah A 14,412.00
m3 1,837,500.00 3,675.00
Kg 28,875.00 288.75
Liter - -
Kg 13,000.00 39,000.00
Kg 31,500.00 14,175.00
Kg 1,706.25 6,825.00
m3 278,250.00 1,669.50
m3 1,260,000.00 11,340.00
Jumlah B 76,973.25
91,385.25
x C 9,138.53
100,523.78 An. 31
) cm campuran, 1 pc : 3 psr
OH 52,000.00 15,600.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 1,200.00
Jumlah A 24,020.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
Bh 1,050.00 13,125.00
Kg 1,706.25 7,422.19
m3 278,250.00 13,912.50
Jumlah B 34,459.69
58,479.69
x C 5,847.97
64,327.66 An. 31
) cm campuran, 1 pc : 5 psr
OH 52,000.00 15,600.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 1,200.00
Jumlah A 24,020.00
Bh 1,050.00 13,125.00
Kg 1,706.25 4,999.31
m3 278,250.00 13,912.50
Jumlah B 32,036.81
56,056.81
x C 5,605.68
61,662.49 An. 32
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 15,600.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 1,200.00
Jumlah A 27,630.00
Kg 1,706.25 17,444.70
m3 278,250.00 5,565.00
Jumlah B 23,009.70
50,639.70
x C 5,063.97
55,703.67 An. 33
OH 52,000.00 15,600.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 1,200.00
Jumlah A 27,630.00
Kg 1,706.25 8,845.20
m3 278,250.00 7,234.50
Jumlah B 16,079.70
43,709.70
x C 4,370.97
48,080.67 An. 34
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 10,400.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 800.00
Jumlah A 18,420.00
Kg 1,706.25 5,545.31
Jumlah B 5,545.31
23,965.31
x C 2,396.53
26,361.84 An. 35
OH 52,000.00 15,600.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 1,200.00
Jumlah A 24,020.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m2 7,000.00 175,000.00
m3 278,250.00 9,738.75
Kg 1,706.25 18,768.75
Jumlah B 203,507.50
227,527.50
x C 22,752.75
250,280.25 An. 36
OH 52,000.00 15,600.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 1,200.00
Jumlah A 24,020.00
m2 25,000.00 625,000.00
Kg 1,706.25 18,768.75
Jumlah B 643,768.75
667,788.75
x C 66,778.88
734,567.63 An. 37
OH 52,000.00 12,480.00
OH 65,000.00 7,800.00
OH 72,000.00 864.00
OH 80,000.00 960.00
Jumlah A 22,104.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m2 180,000.00 189,000.00
Kg 1,706.25 16,380.00
Kg 27,300.00 40,950.00
m3 278,250.00 12,521.25
Jumlah B 258,851.25
280,955.25
x C 28,095.53
309,050.78 An. 38
OH 52,000.00 12,480.00
OH 65,000.00 7,800.00
OH 72,000.00 864.00
OH 80,000.00 960.00
Jumlah A 22,104.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m2 150,000.00 157,500.00
Kg 1,706.25 16,380.00
Kg 27,300.00 40,950.00
m3 278,250.00 12,521.25
Jumlah B 227,351.25
249,455.25
x C 24,945.53
274,400.78 An. 37
OH 52,000.00 13,000.00
OH 65,000.00 8,125.00
OH 72,000.00 936.00
OH 80,000.00 1,040.00
Jumlah A 23,101.00
m2 150,000.00 157,500.00
Kg 1,706.25 16,721.25
Kg 27,300.00 35,490.00
m3 278,250.00 12,521.25
Jumlah B 222,232.50
245,333.50
x C 24,533.35
269,866.85 An. 37
OH 52,000.00 36,400.00
OH 65,000.00 22,750.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 72,000.00 2,520.00
OH 80,000.00 2,800.00
Jumlah A 64,470.00
m2 70,000.00 73,500.00
Kg 1,706.25 17,745.00
Kg 27,300.00 44,226.00
m3 278,250.00 12,521.25
Jumlah B 147,992.25
212,462.25
x C 21,246.23
233,708.48 An. 38
OH 52,000.00 46,800.00
OH 65,000.00 29,250.00
OH 72,000.00 3,240.00
OH 80,000.00 3,600.00
Jumlah A 82,890.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m2 120,000.00 126,000.00
Kg 1,706.25 15,868.13
Kg 27,300.00 35,490.00
m3 278,250.00 5,008.50
Jumlah B 182,366.63
265,256.63
x C 26,525.66
291,782.29 An. 39
OH 52,000.00 4,680.00
OH 65,000.00 5,850.00
OH 72,000.00 648.00
OH 80,000.00 400.00
Jumlah A 11,578.00
Bh 90,000.00 90,000.00
Kg 1,706.25 2,115.75
Kg 27,300.00 2,730.00
m3 278,250.00 834.75
Jumlah B 95,680.50
107,258.50
x C 10,725.85
117,984.35 An. 40
OH 52,000.00 46,800.00
OH 65,000.00 29,250.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 72,000.00 3,240.00
OH 80,000.00 3,600.00
Jumlah A 82,890.00
m2 250,000.00 262,500.00
Kg 1,706.25 15,868.13
Jumlah B 278,368.13
361,258.13
x C 36,125.81
397,383.94 An. 41
OH 52,000.00 2,236.00
OH 65,000.00 2,795.00
OH 72,000.00 309.60
OH 80,000.00 168.00
Jumlah A 5,508.60
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m1 95,000.00 104,500.00
Bh 1,000.00 2,000.00
Jumlah B 109,500.00
115,008.60
x C 11,500.86
126,509.46 An. 42
OH 52,000.00 364,000.00
OH 65,000.00 1,365,000.00
OH 72,000.00 151,200.00
OH 80,000.00 28,000.00
Jumlah A 1,908,200.00
m3 9,192,750.00 10,112,025.00
kg 28,875.00 36,093.75
kg 70,875.00 70,875.00
Jumlah B 10,218,993.75
12,127,193.75
x C 1,212,719.38
13,339,913.13 An. 43
OH 52,000.00 41,600.00
OH 65,000.00 156,000.00
OH 72,000.00 17,280.00
OH 80,000.00 3,200.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
Jumlah A 218,080.00
m3 3,727,500.00 89,460.00
kg 70,875.00 21,262.50
Jumlah B 110,722.50
328,802.50
x C 32,880.25
361,682.75 An. 44
OH 52,000.00 3,120.00
OH 65,000.00 39,000.00
OH 72,000.00 4,320.00
OH 80,000.00 240.00
Jumlah A 46,680.00
Bh 279,100.00 279,100.00
Jumlah B 279,100.00
325,780.00
x C 32,578.00
358,358.00 An. 43
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 260.00
OH 65,000.00 32,500.00
OH 72,000.00 3,600.00
OH 80,000.00 240.00
Jumlah A 36,600.00
Bh 183,750.00 183,750.00
Jumlah B 183,750.00
220,350.00
x C 22,035.00
242,385.00 An. 44
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 64.00
Jumlah A 11,674.00
Bh 80,000.00 80,000.00
Jumlah B 80,000.00
91,674.00
x C 9,167.40
100,841.40 An. 45
OH 52,000.00 780.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 64.00
Jumlah A 11,674.00
Bh 1,650,000.00 1,650,000.00
Jumlah B 1,650,000.00
1,661,674.00
x C 166,167.40
1,827,841.40 An. 46
OH 52,000.00 520.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 40.00
Jumlah A 7,780.00
Bh 45,000.00 45,000.00
Jumlah B 45,000.00
52,780.00
x C 5,278.00
58,058.00 An. 47
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 520.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 40.00
Jumlah A 7,780.00
Bh 80,000.00 80,000.00
Jumlah B 80,000.00
87,780.00
x C 8,778.00
96,558.00 An. 48
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 640.00
Jumlah A 12,250.00
Bh 20,000.00 20,000.00
Jumlah B 20,000.00
32,250.00
x C 3,225.00
35,475.00 An. 49
OH 52,000.00 780.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 640.00
Jumlah A 12,250.00
Bh 13,125.00 13,125.00
Jumlah B 13,125.00
25,375.00
x C 2,537.50
27,912.50 An. 49
OH 52,000.00 2,600.00
OH 65,000.00 32,500.00
OH 72,000.00 3,600.00
OH 80,000.00 240.00
Jumlah A 38,940.00
Bh 990,000.00 990,000.00
Jumlah B 990,000.00
1,028,940.00
x C 102,894.00
1,131,834.00 An. 50
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 2,600.00
OH 65,000.00 32,500.00
OH 72,000.00 3,600.00
OH 80,000.00 240.00
Jumlah A 38,940.00
Bh 33,100.00 33,100.00
Jumlah B 33,100.00
72,040.00
x C 7,204.00
79,244.00 An. 51
OH 52,000.00 1,040.00
OH 65,000.00 13,000.00
OH 72,000.00 1,440.00
OH 80,000.00 80.00
Jumlah A 15,560.00
Bh 45,000.00 45,000.00
Jumlah B 45,000.00
60,560.00
x C 6,056.00
66,616.00 An. 52
OH 52,000.00 3,120.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 65,000.00 39,000.00
OH 72,000.00 4,320.00
OH 80,000.00 480.00
Jumlah A 46,920.00
Jumlah B 583,600.00
630,520.00
x C 63,052.00
693,572.00 An. 53
gka expose kayu kelas II
OH 52,000.00 44,200.00
OH 65,000.00 165,750.00
OH 72,000.00 18,360.00
OH 80,000.00 3,440.00
Jumlah A 231,750.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m3 3,727,500.00 93,187.50
kg 28,875.00 866.25
kg 70,875.00 56,700.00
Jumlah B 268,253.75
500,003.75
x C 50,000.38
550,004.13 An. 54
OH 52,000.00 52,000.00
OH 65,000.00 195,000.00
OH 72,000.00 21,600.00
OH 80,000.00 4,000.00
Jumlah A 272,600.00
m3 3,727,500.00 149,100.00
kg 70,875.00 35,437.50
Jumlah B 184,537.50
457,137.50
x C 45,713.75
502,851.25 An. 55
OH 52,000.00 41,600.00
OH 65,000.00 156,000.00
OH 72,000.00 17,280.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 80,000.00 3,200.00
Jumlah A 218,080.00
m3 3,727,500.00 95,424.00
kg 28,875.00 866.25
kg 70,875.00 35,437.50
Jumlah B 226,727.75
444,807.75
x C 44,480.78
489,288.53 An. 56
OH 52,000.00 1,300.00
OH 65,000.00 16,250.00
OH 72,000.00 1,800.00
OH 80,000.00 104.00
Jumlah A 19,454.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m2 245,000.00 269,500.00
Jumlah B 281,500.00
300,954.00
x C 30,095.40
331,049.40 An. 57
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 64.00
Jumlah A 11,674.00
m2 127,400.00 140,140.00
Jumlah B 152,140.00
163,814.00
x C 16,381.40
180,195.40 An. 58
OH 52,000.00 1,300.00
OH 65,000.00 16,250.00
OH 72,000.00 1,800.00
OH 80,000.00 104.00
Jumlah A 19,454.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m2 550,000.00 605,000.00
Jumlah B 617,000.00
636,454.00
x C 63,645.40
700,099.40 An. 59
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 640.00
Jumlah A 12,250.00
m2 100,000.00 110,000.00
Jumlah B 122,000.00
134,250.00
x C 13,425.00
147,675.00 An. 60
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
t= 8 mm rangka Aluminium
OH 52,000.00 4,420.00
OH 65,000.00 5,525.00
OH 72,000.00 648.00
OH 80,000.00 400.00
Jumlah A 10,993.00
m1 95,000.00 418,000.00
m2 190,000.00 209,000.00
m1 2,000.00 9,000.00
Jumlah B 649,500.00
660,493.00
x C 66,049.30
726,542.30 An. 61
mm rangka Aluminium
OH 52,000.00 4,420.00
OH 65,000.00 5,525.00
OH 72,000.00 648.00
OH 80,000.00 400.00
Jumlah A 10,993.00
m1 95,000.00 418,000.00
m2 125,000.00 137,500.00
m1 2,000.00 9,000.00
Jumlah B 578,000.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
588,993.00
x C 58,899.30
647,892.30 An. 62
OH 52,000.00 4,420.00
OH 65,000.00 5,525.00
OH 72,000.00 612.00
OH 80,000.00 336.00
Jumlah A 10,893.00
m1 95,000.00 418,000.00
m2 90,000.00 30,015.00
Jumlah B 448,015.00
458,908.00
x C 45,890.80
504,798.80 An. 63
an t= 5 mm rangka Aluminium
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 640.00
Jumlah A 12,250.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m1 95,000.00 418,000.00
m2 127,400.00 140,140.00
Bh 2,000.00 9,000.00
Jumlah B 580,640.00
592,890.00
x C 59,289.00
652,179.00 An. 64
m1 126,509.46 721,103.92
m2 726,542.30 2,136,034.36
3,793,095.28 An. 65
m1 126,509.46 657,849.19
m2 726,542.30 1,405,859.35
2,402,651.54 An. 66
m3 126,509.46 506,037.84
m2 652,179.00 652,179.00
1,158,216.84 An. 67
OH 52,000.00 26,000.00
OH 65,000.00 16,250.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 72,000.00 3,600.00
OH 80,000.00 4,000.00
Jumlah A 49,850.00
m1 12,000.00 48,000.00
Bh 500.00 25,000.00
Bh 2,000.00 6,000.00
kg 3,000.00 6,000.00
Jumlah B 157,485.00
207,335.00
x C 20,733.50
228,068.50 An. 68
OH 52,000.00 208,000.00
OH 65,000.00 780,000.00
OH 72,000.00 86,400.00
OH 80,000.00 16,000.00
Jumlah A 1,090,400.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m3 3,832,500.00 4,215,750.00
kg 45,000.00 675,000.00
kg 28,875.00 161,700.00
Jumlah B 5,052,450.00
6,142,850.00
x C 614,285.00
6,757,135.00 An. 69
m3 6,757,135.00 #REF!
bh 14,000.00 112,000.00
bh 93,500.00 187,000.00
#REF! An. 70
OH 52,000.00 348,400.00
OH 65,000.00 1,306,500.00
OH 72,000.00 144,720.00
OH 80,000.00 26,800.00
Jumlah A 1,826,420.00
m3 3,832,500.00 4,215,750.00
kg 45,000.00 675,000.00
kg 28,875.00 86,625.00
Jumlah B 4,977,375.00
6,803,795.00
x C 680,379.50
7,484,174.50 An. 71
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 6,240.00
OH 65,000.00 3,900.00
OH 72,000.00 432.00
OH 80,000.00 480.00
Jumlah A 11,052.00
kg 28,350.00 567.00
Jumlah B 52,017.00
63,069.00
x C 6,306.90
69,375.90 An. 72
OH 52,000.00 7,800.00
OH 65,000.00 4,550.00
OH 72,000.00 504.00
OH 80,000.00 480.00
Jumlah A 13,334.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m1 52,500.00 57,750.00
kg 28,350.00 1,134.00
Jumlah B 58,884.00
72,218.00
x C 7,221.80
79,439.80 73.00
OH 52,000.00 5,200.00
OH 65,000.00 13,000.00
OH 72,000.00 1,440.00
OH 80,000.00 400.00
Jumlah A 20,040.00
m1 30,000.00 31,500.00
kg 20,000.00 2,000.00
Jumlah B 33,500.00
53,540.00
x C 5,354.00
58,894.00 An. 74
OH 52,000.00 13,000.00
OH 65,000.00 16,250.00
OH 72,000.00 1,800.00
OH 80,000.00 1,040.00
Jumlah A 32,090.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m1 12,000.00 28,800.00
m1 12,000.00 28,800.00
kg 31,500.00 4,725.00
bh 20,000.00 21,000.00
Ls 100%xrangka 576.00
Jumlah B 83,901.00
115,991.00
x C 11,599.10
127,590.10 An. 75
OH 52,000.00 5,200.00
OH 65,000.00 3,250.00
OH 72,000.00 360.00
OH 80,000.00 400.00
Jumlah A 9,210.00
kg 20,000.00 2,200.00
Jumlah B 36,780.00
45,990.00
x C 4,599.00
50,589.00 An. 76
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 2,600.00
OH 65,000.00 3,250.00
OH 72,000.00 360.00
OH 80,000.00 240.00
Jumlah A 6,450.00
m1 15,000.00 15,750.00
kg 28,875.00 288.75
Jumlah B 16,038.75
22,488.75
x C 2,248.88
24,737.63 An. 77
OH 52,000.00 1,040.00
OH 65,000.00 4,095.00
OH 72,000.00 453.60
OH 80,000.00 240.00
Jumlah A 5,828.60
kg 20,000.00 2,000.00
kg 30,000.00 3,000.00
kg 30,000.00 7,800.00
Jumlah B 12,800.00
18,628.60
x C 1,862.86
20,491.46 An. 78
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 52,000.00 1,040.00
OH 65,000.00 13,000.00
OH 72,000.00 1,440.00
OH 80,000.00 200.00
Jumlah A 15,680.00
kg 73,500.00 7,350.00
bh 15,000.00 150.00
Jumlah B 7,500.00
23,180.00
x C 2,318.00
25,498.00 An. 79
OH 52,000.00 3,640.00
OH 65,000.00 585.00
OH 72,000.00 432.00
OH 80,000.00 240.00
Jumlah A 4,897.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
kg 40,000.00 8,000.00
kg 20,000.00 3,000.00
kg 73,500.00 12,495.00
kg 73,500.00 19,110.00
bh 15,000.00 1,500.00
bh 37,500.00 1,125.00
Jumlah B 46,700.00
51,597.00
x C 5,159.70
56,756.70 An. 80
OH 52,000.00 44,720.00
OH 65,000.00 8,125.00
OH 72,000.00 900.00
OH 80,000.00 1,840.00
Jumlah A 55,585.00
kg 44,000.00 15,400.00
bh 15,000.00 1,500.00
Jumlah B 16,900.00
72,485.00
x C 7,248.50
79,733.50 An. 81
OH 52,000.00 3,120.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
OH 65,000.00 3,900.00
OH 72,000.00 432.00
OH 80,000.00 240.00
Jumlah A 7,692.00
kg 14,000.00 16,100.00
kg 73,500.00 5,880.00
Jumlah B 21,980.00
29,672.00
x C 2,967.20
32,639.20 An. 82
bh 130,000.00 130,000.00
Ls 15,000.00 15,000.00
Ls 12,000.00 12,000.00
157,000.00
x C 15,700.00
172,700.00 An. 83
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
bh 90,000.00 90,000.00
Ls 15,000.00 15,000.00
Ls 12,000.00 12,000.00
117,000.00
x C 11,700.00
128,700.00 An. 84
bh 15,000.00 15,000.00
Ls 8,000.00 8,000.00
Ls 10,000.00 10,000.00
33,000.00
x C 3,300.00
36,300.00 An. 85
bh 18,750.00 18,750.00
Ls 8,000.00 8,000.00
Ls 10,000.00 10,000.00
36,750.00
x C 3,675.00
40,425.00 An. 86
bh 23,100.00 23,100.00
Ls 8,000.00 8,000.00
Ls 10,000.00 10,000.00
41,100.00
x C 4,110.00
45,210.00 An. 87
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
bh 56,000.00 56,000.00
Ls 8,000.00 8,000.00
Ls 10,000.00 10,000.00
74,000.00
x C 7,400.00
81,400.00 An. 88
m 9,000.00 54,000.00
Ls 15,000.00 15,000.00
Ls 25,000.00 25,000.00
134,000.00
x C 13,400.00
147,400.00 An. 87
m 11,500.00 57,500.00
Ls 15,000.00 15,000.00
Ls 35,000.00 35,000.00
147,500.00
x C 14,750.00
162,250.00 An. 88
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
m 11,500.00 172,500.00
Ls 15,000.00 15,000.00
Ls 35,000.00 35,000.00
282,500.00
x C 28,250.00
310,750.00 An. 89
m 68,000.00 68,000.00
Ls 15,000.00 15,000.00
Ls 6,000.00 6,000.00
89,000.00
x C 8,900.00
97,900.00 An. 90
bh 750,000.00 750,000.00
bh 120,000.00 120,000.00
bh 300,000.00 300,000.00
ls 215,000.00 215,000.00
bh 55,000.00 55,000.00
bh 200,000.00 200,000.00
1,940,000.00
x C 194,000.00
2,134,000.00 An. 91
m 350,000.00 350,000.00
Ls 15,000.00 15,000.00
Harga Satuan Jumlah Nomor
Satuan
(Rp.) (Rp.) analisa
Ls 22,000.00 22,000.00
387,000.00
x C 38,700.00
425,700.00 An. 89
m 110,000.00 110,000.00
Ls 10,000.00 10,000.00
Ls 7,000.00 7,000.00
127,000.00
x C 12,700.00
139,700.00 An. 90
m 65,000.00 65,000.00
Ls 10,000.00 10,000.00
Ls 7,000.00 7,000.00
82,000.00
x C 8,200.00
90,200.00 An. 91
m 2,750,000.00 2,750,000.00
Ls 300,000.00 300,000.00
3,050,000.00
x C 305,000.00
3,355,000.00 An. 92
CV. DISEN KONSULTAN
TEKNIK DAN MANAJEMEN
Jl. Hati Mulia III Gg. I No. 12 Telp. 0380-821803 Kupang
Kelurahan Sarotari Timur HP. 081236225567 Larantuka
1 Mandor Org/Hari
11 Supir Org/Hari
12 Pekerja Org/Hari
BATU
1 Batu belah M3
2 Batu Pecah 2/3 M3
3 Batu bata bh
4 Batu Alam/Batu Palimanan Kuning M2
5 Kansteen beton bh
6 Paving block M2
7 Batu roster M2
8 Batu warna M2
PEREKAT
1 Semen Portland Kg
2 Semen warna Kg
3 Sika Fix Kg
3 Lem kayu (aica aibon) kg
4 Sealant tube
5 Compoun Kg
B E S I DAN ALUMINIUM
1 Besi Beton Ø 8-12 mm kg
2 Besi Beton D16 mm kg
3 Besi profil Baja WF, C, Siku kg
4 Baja Ringan C85068 m'
5 Baja Ringan B41045 m'
6 Metal stud M1
7 Kusen aluminium 4" warna darkbrown m'
8 Pelat aluminium warna darkbrown M2
9 Kusen stainless steel m'
10 Kawat ikat beton kg
11 Kawat las listrik kg
12 Angker Kusen bh
13 Neut beton untuk kusen bh
14 Besi Strip, Beugel U plat dan U bulat bh
15 Baut hitam untuk Angker Bh
16 Baut hitam 12 mm bh
17 Baut hitam 19 mm bh
18 Rolling door alluminium m2
NO. URAIAN SATUAN
19 Pipa Stainlees Ø 2 m1
PAKU
1 Paku biasa kg
2 Paku seng Kg
3 Sekrup fixer bh
NO. URAIAN SATUAN
PENUTUP ATAP
1 Seng gelombang BJLS 0.20 lbr
2 Aluminium Composite Panel (ACP) m2
3 Seng gelombang BJLS 0.30 lbr
4 Nok gelombang BJLS 0.30 m1
5 Genteng Metal setara Multicolor Warna 0.30 (Produk Multiroof) m2
6 Nok Genteng Metal setara merk Mulriroof m'
KACA - KACA
1 Glass Block bh
2 Kaca polos tebal 5 mm M²
NO. URAIAN SATUAN
LISTRIK
1 Lampu LED 40 Watt bh
2 Lampu LED 20 Watt bh
3 Lampu SL 18 Watt bh
4 Saklar Triple setaraf Broco bh
5 Stop Kontak 1 outlet Setara Broco bh
6 Stop Kontak 2 outlet Setara Broco bh
7 Stop Kontak Air Conditioneer (AC) Setara Broco bh
NO. URAIAN SATUAN
SANITASI
1 Air bersih tangki
Liter
2 Klosed Duduk Setara INA Lengkap Accessories Bh
3 Washtafel setara INA Lengkap Accessories Bh
4 Bak Fiber glass pabrikasi + asesoris Bh
5 Kran Air Dia. 1/2" ex ONDA Bh
6 Floor Drain 2" setara ONDA Stainless Steel Bh
7 Seal tape Bh
8 Joint tape Roll
9 Pipa PVC Ø 2 dim M
10 Pipa galvanis Ø 1/2 dim M
11 Pipa galvanis Ø 3/4 dim M
12 Pipa galvanis Ø 1 dim M
13 Pipa galvanis Ø 2 dim M
14 Pipa galvanis Ø 3 dim M
15 Pipa PVC Kelas AW Dia. 1 1/2 dim M
16 Pipa PVC Kelas AW Dia. 2 dim M
17 Pipa PVC Kelas AW Dia. 3 dim Bh
18 Pipa PVC Kelas AW Dia. 4 dim Bh
19 Pipa Hawa Bh
20 Kitchen Sink 1 lubang setara Royal Bh
21 Kitchen Faucet setara ONDA Bh
22 Pipa Stainless Steel Ø2" m'
23 Pipa Stainless Steel Ø1" m'
R HARGA SATUAN UPAH
HARGA SATUAN
( Rp. )
Rp 80,000.00
Rp 72,000.00
Rp 72,000.00
Rp 72,000.00
Rp 72,000.00
Rp 72,000.00
Rp 65,000.00
Rp 65,000.00
Rp 65,000.00
Rp 65,000.00
Rp 65,000.00
Rp 65,000.00
Rp 52,000.00
Rp 52,000.00
R HARGA SATUAN BAHAN
HARGA SATUAN
( Rp. )
Rp 278,250.00
Rp 189,000.00
Rp 147,000.00
Rp 147,000.00
Rp 630,000.00
Rp 1,260,000.00
Rp 1,050.00
Rp 250,000.00
Rp 43,000.00
Rp 3,150.00
Rp 7,000.00
Rp 13,000.00
Rp 1,706.25
Rp 27,300.00
Rp 6,400.00
Rp 70,875.00
Rp 50,000.00
Rp 3,000.00
Rp 10,027,500.00
HARGA SATUAN
( Rp. )
Rp 3,727,500.00
Rp 9,192,750.00
Rp 3,832,500.00
Rp 3,550,000.00
Rp 1,837,500.00
Rp 20,000.00
Rp 120,750.00
Rp 147,000.00
Rp 65,625.00
Rp 95,000.00
Rp 93,500.00
HARGA SATUAN
( Rp. )
Rp 3,727,500.00
Rp 15,000.00
Rp 30,000.00
Rp 95,000.00
Rp 150,000.00
Rp 45,000.00
Rp 17,000.00
Rp 18,000.00
Rp 20,000.00
Rp 25,000.00
Rp 30,000.00
Rp 33,000.00
Rp 15,000.00
Rp 12,000.00
Rp 13,000.00
Rp 25,000.00
Rp 14,000.00
Rp 15,000.00
Rp 10,000.00
Rp 12,000.00
Rp 95,000.00
Rp 90,000.00
Rp 148,500.00
Rp 31,500.00
Rp 36,750.00
Rp 6,900.00
Rp 9,900.00
Rp 45,000.00
Rp 18,300.00
Rp 18,300.00
Rp 20,700.00
Rp 180,000.00
HARGA SATUAN
( Rp. )
Rp 60,000.00
Rp 28,875.00
Rp 28,350.00
Rp 1,000.00
HARGA SATUAN
( Rp. )
Rp 20,000.00
Rp 20,000.00
Rp 500.00
Rp 2,000.00
Rp 50,400.00
Rp 295,000.00
Rp 73,500.00
Rp 52,500.00
Rp 45,000.00
Rp 27,000.00
Rp 990,000.00
Rp 11,812.50
Rp 11,812.50
Rp 45,000.00
Rp 80,000.00
Rp 1,650,000.00
Rp 33,100.00
Rp 20,000.00
Rp 35,000.00
Rp 16,000.00
Rp 13,125.00
Rp 183,750.00
Rp 366,300.00
Rp 279,100.00
Rp 45,000.00
Rp 583,600.00
Rp 25,000.00
Rp 115,000.00
HARGA SATUAN
( Rp. )
Rp 127,400.00
Rp 125,000.00
Rp 180,000.00
Rp 190,000.00
Rp 245,000.00
Rp 550,000.00
Rp 2,000.00
HARGA SATUAN
( Rp. )
Rp 150,000.00
Rp 25,000.00
Rp 180,000.00
Rp 90,000.00
Rp 150,000.00
Rp 75,000.00
Rp 70,000.00
Rp 2,800.00
Rp 120,000.00
Rp 12,000.00
Rp 7,350.00
Rp 40,000.00
Rp 37,500.00
Rp 73,500.00
Rp 73,500.00
Rp 30,000.00
Rp 30,000.00
Rp 15,000.00
Rp 26,250.00
Rp 20,000.00
Rp 44,000.00
Rp 64,300.00
Rp 60,000.00
Rp 130,000.00
Rp 90,000.00
Rp 15,000.00
Rp 20,000.00
Rp 18,750.00
Rp 23,100.00
Rp 56,000.00
HARGA SATUAN
( Rp. )
Rp 9,000.00
Rp 11,500.00
Rp 18,500.00
Rp 68,000.00
Rp 10,000.00
Rp 110,000.00
Rp 65,000.00
HARGA SATUAN
( Rp. )
Rp 750,000.00
Rp 120,000.00
Rp 120,000.00
Rp 300,000.00
Rp 215,000.00
Rp 55,000.00
Rp 200,000.00
Rp 40.00
Rp 1,650,000.00
Rp 682,500.00
Rp 396,000.00
Rp 59,000.00
Rp 45,000.00
Rp 12,300.00
Rp 24,700.00
Rp 22,312.50
Rp 34,125.00
Rp 45,937.50
Rp 66,250.00
Rp 79,200.00
Rp 137,500.00
Rp 17,062.50
Rp 22,312.50
Rp 68,750.00
Rp 81,250.00
Rp 49,500.00
Rp 190,000.00
Rp 110,000.00
Rp 148,500.00
Rp 74,200.00
VOLUME ITEM PEKERJAAN
1. PAGAR DEPAN
Lebar Bawah Lebar Atas Lebar Rata2 Tinggi
No. Jenis Pekerjaan
(M) (M) (M) (M)
1. Galian Tanah
- Type 1 0.50 0.50 0.50 0.40
- Type 2 0.50 0.50 0.50 0.40
- Type 3 0.50 0.50 0.50 0.40
- Type 4 0.50 0.50 0.50 0.40
2. Pasangan Batu
- Type 1 0.30 0.50 0.40 0.50
- Type 2 0.30 0.50 0.40 0.50
- Type 3 0.30 0.50 0.40 0.50
- Type 4 0.30 0.50 0.40 0.50
Lebar Tinggi
No. Jenis Pekerjaan
(M) (M)
1. Sloof 15/20 Cm
- Type 1 0.15 0.20
- Type 2 0.15 0.20
- Type 3 0.15 0.20
- Type 4 0.15 0.20
- Type 5 0.15 0.20
- Type 4 0.15 0.20
Panjang Lebar
No. Jenis Pekerjaan Jumlah
(M) (M)
1. Kolom 20/20 Cm
- Type 1 20 0.20 0.20
Panjang Lebar
No. Jenis Pekerjaan
(M) (M)
1. Kawat BRC
- Type 1 202 1.10
2. PAGAR SAMPING
Lebar Bawah Lebar Atas Lebar Rata2 Tinggi
No. Jenis Pekerjaan
(M) (M) (M) (M)
1. Galian Tanah
- Type 1 0.50 0.50 0.50 0.40
2. Pasangan Batu
- Type 1 0.30 0.50 0.40 0.75
Lebar Tinggi
No. Jenis Pekerjaan
(M) (M)
1. Sloof 15/20
- Type 1 0.15 0.20
Panjang Lebar
No. Jenis Pekerjaan Jumlah
(M) (M)
1. Kolom 20/20 Cm
- Type 1 19 0.20 0.20
Panjang Lebar
No. Jenis Pekerjaan Jumlah
(M) (M)
1. Plesteran Tembok
- Type 1
- Type 2 20 1.60 0.15
1. Acian
- Type 1 ( tembok ) 20 1.60 1.10 2
- Type 2 ( tembok ) 20 1.60 0.15 1
- Type 3 ( kolom ) 19 1.30 0.20 2
- Type 4 ( kolom ) 19 1.10 0.20 2
- Type 5 ( kolom ) 19 0.20 0.03 2
- Type 6 (sloof ) 16.40 0.20 2
N
Tinggi Volume
(M) ( M² )
10.40
8.80
0.40
80.64
30.24
130.480
Volume
( M² )
221.76
221.760
Volume
( M² )
70.40
70.400
Volume
( M² )
70.40
4.80
75.200
Volume
( M² )
70.40
4.80
9.88
8.36
0.19
6.56
100.190
PERHITUNGAN VOLUME PEKERJAAN POS JAGA
PEKRJAAAN :
LOKASI :
TAHUN ANGARAN :
0.80 33.00 m3
0,8
0,25 2. Pasangan Pondasi Batu Karang
a (m) b (m) h(m) l (m) a+b
V = xh xL
0.25 0.70 0.70 33.00 2
0,7
= 10.973 m3
Ltot = 88.38 m2
4. Plesteran Tembok
5. Plesteran Pondasi
h (m) L (m) A = hxL
0.20 22.00 = 4.40 m2
NO SKETSA GAMBAR URAIAN PEKERJAAN DAN PERHITUNGAN VOLUME SAT.
6. Acian Tembok
7. Acian Pondasi
D PEKERJAAN BETON
1. Cor beton Rabat Lantai t = 5 cm
b (m) h (m) L (m) V = bxhxL
6.00 0.05 5.00 = 1.50 m3
59
350 250
59 7. Cor beton Plat leufel Keliling Bangunan t = 8 cm
59 d 59
b (m) h (m) L (m) V = bxhxL
a 7.20 0.08 0.60 = 0.35 m3
300 300
b 5.00 0.08 0.60 = 0.24 m3
b c
500
c 5.00 0.08 0.60 = 0.24 m3
d 7.20 0.08 0.60 = 0.35 m3
200 200 Vtot = 0.83 m3
59 a 59
59 59
9. Cor beton Plat Meja Beton t = 10 cm
b (m) h (m) L (m) V = bxhxL
600
0.60 0.10 6.00 = 0.36 m3
E PEKRJAAN LANTAI
350 250
1. Lantai kramik 40x40
60
60
Ab (m2) a (m) L (m) A = Ab - (a x L)
A 10.50 0.075 13.00 = 9.53 m2
300
A C
300
B 8.50 0.075 3.85 = 8.21 m2
500 C 7.50 0.075 0.00 = 7.50 m2
Atot = 25.24 m2
D B
200 200
2. Lantai kramik 20x20
Ab (m2) a (m) L (m) A = Ab - (a x L)
D 3.50 0.075 7.50 = 2.94 m2
78 175 250
503
3. Plint kramik 10 x 40
`` L (m) S V = LxS
22.50 0.00 = 0.00 m1
40
55
125
55
2. Pasang Jendela Tipe J1, Lengkap Asesories = 1.00 Unit
220
Kaca 5 mm Kaca 5 mm
4 70 4 57 57
125
4
220
NO SKETSA GAMBAR URAIAN PEKERJAAN DAN PERHITUNGAN VOLUME SAT.
130
Kaca 5 mm Kaca 5 mm
4 70 4 57 57
125
4. Pasang Woodplank
L (m)
32.00 = 32.00 m1
5. Listplafond Gypsum
L (m)
98.00 = 98.00 m1
H PEKERJAAN CAT
1. Cat dinding
Aac (m2) A = Aac
181.16 = 181.16 m2
2. Cat Plafond
Ap (m2) A = Ap
62.34 = 62.34 m2
3. Cat Listplank
L (m) h (m) A = Lxh
32.00 0.30 = 9.60 m2
REKAPITULASI
TOTAL
#REF! : #REF!
#REF! : #REF!
LOKASI : #REF!
TAHUN ANGGARAN : #REF!
JUMLAH = A + B + C + D + E + F #REF!
Terbilang : #REF!
ITEM PEMBAYARAN NO. : 1.2
JENIS PEKERJAAN : MOBILISASI
B. PERALATAN
Periksa lembar 1.2-2 5,000,000.00
C. FASILITAS KONTRAKTOR
1 Base Camp M2 75 75,000.00 5,625,000.00
2 Kantor M2 60 0.00
3 Barak M2 60 0.00
4 Bengkel M2 100 0.00
5 Gudang, dan lain-lain M2 100 0.00
6 ...................... .... 0 0.00 0.00
D. FASILITAS LABORATORIUM
1 Ruang Laboratorium (sesuai Gambar) M2 100.00 0.00
3 Bituminous Testing
Marshall Asphalt Test Set 1.00 20,000,000.00
Extraction Test, Centrifuge/Refflux Method Set 1.00 9,000,000.00
Specific Gravity for Coarse Aggregate Set 1.00 9,000,000.00
Specific Gravity for Fine Aggregate Set 1.00 9,000,000.00
Mix Air Viod Content (Accurate Method) Set 1.00 15,000,000.00
Core Drill Set 1.00 15,000,000.00
Metal Thermometer Set 1.00 1,000,000.00
Accessories and Tolls Set 1.00 5,000,000.00
Penetration Test Bln 4.00 1,000,000.00
Softening Point Set 1.00 6,000,000.00
Refusal Density Compactor Set 1.00 15,000,000.00
4 Concrete Testing
Slump Cone Set 1.00 500,000.00
Cylinder/Cube Mould for Compressive Strength Set 1.00 10,000,000.00
Beam Mould for Flexural Strength (RIGID) Set 1.00 10,000,000.00
Crushing Machine Set 1.00 50,000,000.00
E. MOBILISASI LAINNYA
E.I. PEKERJAAN DARURAT
1 Perkuatan Jembatan Lama LS 100,000,000.00 0.00
2 Pemeliharaan Jalan Kerja / Samping LS 100,000,000.00 0.00
3 ...................... .... 0.00
4 ...................... .... 0.00
5 ...................... .... 0.00
6 ...................... .... 0.00
E.II. LAIN-LAIN
1 Pelaporan dan Administrasi Kontrak Bulan 4.00 1,000,000.00 4,000,000.00
2 K3 Ls 1.00 5,328,680.00 5,328,680.00
3 Papan Proyek buah 2.00 500,000.00 1,000,000.00
4 Dokumentasi Ls 1.00 1,500,000.00 1,500,000.00
5 As Build Drawing Ls 1.00 2,500,000.00 2,500,000.00
6 Pengukuran Dan Pematokan Ls 1.00 3,000,000.00 3,000,000.00
Catatan :Jumlah yang tercantum pada masing-masing item mobilisasi di atas sudah termasuk over-head dan laba
serta seluruh pajak dan bea (kecuali PPn), dan pengeluaran lainnya.
ITEM PEMBAYARAN NO. : 1.2
JENIS PEKERJAAN : MOBILISASI
Lembar 1.2-2
KODE HARGA JUMLAH
No. JENIS ALAT ALAT SATUAN VOL. SATUAN HARGA
(Rp.) (Rp.)
B. PERALATAN
Nomor
Uraian Kuantitas
analisa
A. Tenaga
Pekerja 0.1000
Mandor 0.0500
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.1000
Mandor 0.0050
B. Bahan
A. Tenaga
Pekerja 1.0000
Mandor 0.0320
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.7500
Mandor 0.0250
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.1667
Mandor 0.0167
B. Bahan
C. Jumlah (A+B)
Pekerja 0.3000
Mandor 0.0100
B. Bahan
Pasir urug 1.2000
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.7800
Mandor 0.0390
B. Bahan
Batu karang 1.200
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.5000
Mandor 0.0750
B. Bahan
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
A. Tenaga
Pekerja 1.6500
Tukang batu 0.2750
Mandor 0.0830
B. Bahan
Semen portlan 276.000
Air 215.000
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.6500
Mandor 0.0830
B. Bahan
Air 215.000
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.6500
Mandor 0.0830
B. Bahan
Air 215.000
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.6500
Mandor 0.0830
B. Bahan
Air 215.000
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
A. Tenaga
Pekerja 0.0700
Tukang batu 0.0700
Mandor 0.0040
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0700
Mandor 0.0040
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.5200
Tukang kayu 0.2600
Mandor 0.0260
B. Bahan
Kayu kelas III 0.040
Paku 5 - 10 cm 0.300
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
A. Tenaga
Pekerja 0.5200
B. Bahan
Paku 5 - 10 cm 0.300
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.6600
Mandor 0.0330
B. Bahan
Paku 5 - 10 cm 0.400
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.6600
B. Bahan
Paku 5 - 10 cm 0.400
Minyak bakesting 0.200
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.6600
Mandor 0.0330
B. Bahan
Paku 5 - 10 cm 0.400
C. Jumlah (A+B)
A. Tenaga
Pekerja 2.0000
B. Peralatan
C. Jumlah (A+B)
A. Tenaga
Pekerja 2.0000
B. Peralatan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.3000
B. Bahan
Bataco 12.5000
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.3000
Mandor 0.0150
B. Bahan
C. Jumlah (A+B)
An. 34 1 M2 Acian
A. Tenaga
Pekerja 0.2000
Mandor 0.0100
B. Bahan
C. Jumlah (A+B)
Pekerja 0.2400
Tukang batu 0.1200
Mandor 0.0120
B. Bahan
Kramik setara Roman 40x40 cm2 1.0500
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
A. Tenaga
Pekerja 0.7000
Mandor 0.0350
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.9000
Mandor 0.0450
B. Bahan
A. Tenaga
Pekerja 0.2000
Mandor 0.0500
B. Bahan
Dynabol 4.0000
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.1200
Mandor 0.0060
B. Bahan
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
A. Tenaga
Pekerja 0.1000
B. Bahan
Woodplank 1.0500
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.2500
Mandor 0.0130
B. Bahan
Metal C 2.4000
Metal C 2.4000
Kawat 4 mm 0.1500
Ramset 1.0500
Asesoris
C. Jumlah (A+B)
Pekerja 0.1000
Mandor 0.0050
B. Bahan
A. Tenaga
Pekerja 0.0500
Mandor 0.0030
B. Bahan
Paku 0.0100
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0200
Mandor 0.0030
B. Bahan
Plamur 0.1000
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
An. 46 1 m2 Pengecetan kayu baru (1 lapis plamur, 1 lapis cat dasar, 2 lapis cat
A. Tenaga
Pekerja 0.0700
Tukang cat 0.0090
Mandor 0.0030
B. Bahan
Cat meni 0.2000
Plamur 0.1500
Kuas 0.1000
Pengencer 0.0300
Amplas 0.2000
C. Jumlah (A+B)
Pekerja 0.8600
Mandor 0.0230
B. Bahan
Kwas 0.1000
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
A. Tenaga
Pekerja 0.9000
Mandor 0.0450
B. Bahan
Dinabolt 6.0000
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
A. Tenaga
Pekerja 0.0430
Tukang alluminium 0.0430
Mandor 0.0021
B. Bahan
Kusen alluminium 1.1000
Sealant 0.0600
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
A. Tenaga
Pekerja 0.0600
B. Bahan
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
A. Tenaga
Pekerja 0.0050
Mandor 0.0030
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Mandor 0.0008
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0100
Mandor 0.0005
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0100
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Mandor 0.0080
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Mandor 0.0080
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0500
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0500
Mandor 0.0030
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0200
Mandor 0.0010
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0600
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.0000
Mandor 0.0500
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.1670
Mandor 0.0167
B. Bahan
Pengelasan 5.0000
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
A. Tenaga
Pekerja 0.0400
Mandor 0.0020
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Tukang kaca 0.1500
B. Bahan
Sealent 0.2400
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0850
Mandor 0.0050
B. Bahan
Sealant 0.2700
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
A. Tenaga
Pekerja 0.0850
Mandor 0.0042
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
B. Bahan
Sealant 0.2700
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Mandor 0.0008
B. Bahan
Sealent 0.2400
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0150
Mandor 0.0008
B. Bahan
C. Jumlah (A+B)
A. Jumlah
A. Jumlah
A. Jumlah
A. Jumlah
A. Tenaga
Pekerja 0.0200
B. Bahan
Kwas 0.1000
C. Jumlah (A+B)
A. Tenaga
Tukang batu 0.1700
B. Bahan
C. Jumlah (A+B)
Pekerja 0.0540
Tukang 0.0900
Mandor 0.0030
B. Bahan
Perlengkapan 35%xpipa
C. Jumlah (A+B)
A. Tenaga
Pekerja 4.0000
Mandor 0.2000
B. Bahan
Paku 12 cm 5.6000
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.0000
B. Bahan
C. Jumlah (A+B)
An. 92 Pembuatan dan Pemasangan 1 m2 Daun Pintu Panel, Kayu Kelas I atau II
A. Tenaga
Pekerja 1.0000
Tukang kayu 3.0000
Mandor 0.0500
B. Bahan
Papan kayu 0.0400
C. Jumlah (A+B)
An. 93 Pembuatan dan Pemasangan 1 m2 Pintu dan Jendela Kaca, Kayu Kelas I a
A. Tenaga
Pekerja 0.8000
Mandor 0.0400
B. Bahan
C. Jumlah (A+B)
A. Tenaga
Pekerja 7.0000
Mandor 0.3500
B. Bahan
Paku 10 cm 1.250
C. Jumlah (A+B)
A. Tenaga
Pekerja 1.6700
Mandor 0.0830
B. Bahan
Pengelasan 4.0000
C. Jumlah (A+B)
A. Tenaga
Pekerja 0.0400
Mandor 0.0020
B. Bahan
Solar 0.3000
C. Jumlah (A+B)
D. Overhead & Profit (10 %) = 10%
OH 52,000.00 5,200.00
OH 80,000.00 4,000.00
Jumlah A 9,200.00
Jumlah B -
9,200.00
x C 920.00
10,120.00 An. 1
OH 52,000.00 5,200.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 400.00
Jumlah A 12,820.00
m3 3,550,000.00 42,600.00
kg 28,875.00 577.50
m3 1,837,500.00 12,862.50
Jumlah B 56,040.00
68,860.00
x C 6,886.00
75,746.00 An. 2
OH 52,000.00 52,000.00
OH 80,000.00 2,560.00
Jumlah A 54,560.00
Jumlah B -
54,560.00
x C 5,456.00
60,016.00 An. 3
OH 52,000.00 39,000.00
OH 80,000.00 2,000.00
Jumlah A 41,000.00
Jumlah B -
41,000.00
x C 4,100.00
45,100.00 An. 4
OH 52,000.00 8,666.67
OH 80,000.00 1,333.33
Jumlah A 10,000.00
Jumlah B -
10,000.00
x C 1,000.00
11,000.00 An. 5
OH 52,000.00 15,600.00
OH 80,000.00 800.00
Jumlah A 16,400.00
m3 189,000.00 226,800.00
Jumlah B 226,800.00
243,200.00
x C 24,320.00
267,520.00 An. 6
OH 52,000.00 40,560.00
OH 65,000.00 25,350.00
OH 72,000.00 2,808.00
OH 80,000.00 3,120.00
Jumlah A 71,838.00
m3 630,000.00 756,000.00
m3 189,000.00 81,648.00
Jumlah B 837,648.00
909,486.00
x C 90,948.60
1,000,434.60 An. 7
OH 52,000.00 78,000.00
OH 65,000.00 48,750.00
OH 72,000.00 5,400.00
OH 80,000.00 6,000.00
Jumlah A 138,150.00
m3 630,000.00 756,000.00
kg 1,706.25 232,050.00
m3 278,250.00 151,368.00
Jumlah B 1,139,418.00
1,277,568.00
x C 127,756.80
1,405,324.80 An. 8
OH 52,000.00 85,800.00
OH 65,000.00 17,875.00
OH 72,000.00 2,016.00
OH 80,000.00 6,640.00
Jumlah A 112,331.00
kg 1,706.25 470,925.00
m3 278,250.00 164,565.00
m3 1,260,000.00 879,393.10
Jumlah B 1,523,483.10
1,635,814.10
x C 163,581.41
1,799,395.51 An. 9
OH 52,000.00 85,800.00
OH 65,000.00 17,875.00
OH 72,000.00 2,016.00
OH 80,000.00 6,640.00
Jumlah A 112,331.00
kg 1,706.25 556,237.50
m3 278,250.00 151,050.00
m3 1,260,000.00 891,558.62
Jumlah B 1,607,446.12
1,719,777.12
x C 171,977.71
1,891,754.83 An. 10
OH 52,000.00 85,800.00
OH 65,000.00 17,875.00
OH 72,000.00 2,016.00
OH 80,000.00 6,640.00
Jumlah A 112,331.00
kg 1,706.25 633,018.75
m3 278,250.00 138,727.50
m3 1,260,000.00 909,806.90
Jumlah B 1,690,153.15
1,802,484.15
x C 180,248.41
1,982,732.56 An. 11
OH 52,000.00 85,800.00
OH 65,000.00 17,875.00
OH 72,000.00 2,016.00
OH 80,000.00 6,640.00
Jumlah A 112,331.00
kg 1,706.25 655,200.00
m3 278,250.00 137,535.00
m3 1,260,000.00 902,855.17
1,816,521.17
x C 181,652.12
1,998,173.29 An. 12
OH 52,000.00 3,640.00
OH 65,000.00 4,550.00
OH 72,000.00 504.00
OH 80,000.00 320.00
Jumlah A 9,014.00
kg 13,000.00 136,500.00
kg 31,500.00 4,725.00
Jumlah B 141,225.00
150,239.00
x C 15,023.90
165,262.90
16,526.29 An. 13
OH 52,000.00 3,640.00
OH 65,000.00 4,550.00
OH 72,000.00 504.00
OH 80,000.00 320.00
Jumlah A 9,014.00
kg 25,000.00 262,500.00
kg 31,500.00 4,725.00
Jumlah B 267,225.00
276,239.00
x C 27,623.90
303,862.90
30,386.29 An. 14
OH 52,000.00 27,040.00
OH 65,000.00 16,900.00
OH 72,000.00 1,872.00
OH 80,000.00 2,080.00
Jumlah A 47,892.00
m3 1,837,500.00 73,500.00
kg 28,875.00 8,662.50
Jumlah B 83,162.50
131,054.50
x C 13,105.45
144,159.95 An. 15
OH 52,000.00 27,040.00
OH 65,000.00 16,900.00
OH 72,000.00 1,872.00
OH 80,000.00 2,080.00
Jumlah A 47,892.00
m3 1,837,500.00 82,687.50
kg 28,875.00 8,662.50
140,242.00
x C 14,024.20
154,266.20 An. 16
OH 52,000.00 34,320.00
OH 65,000.00 21,450.00
OH 72,000.00 2,376.00
OH 80,000.00 2,640.00
Jumlah A 60,786.00
m3 1,837,500.00 73,500.00
kg 28,875.00 11,550.00
m3 3,550,000.00 53,250.00
Jumlah B 231,750.00
292,536.00
x C 29,253.60
321,789.60 An. 17
OH 52,000.00 34,320.00
OH 65,000.00 21,450.00
OH 72,000.00 2,376.00
OH 80,000.00 2,640.00
Jumlah A 60,786.00
m3 1,837,500.00 73,500.00
kg 28,875.00 11,550.00
Ltr 10,000.00 2,000.00
m3 3,550,000.00 63,900.00
Lbr 147,000.00 51,450.00
Jumlah B 242,400.00
303,186.00
x C 30,318.60
333,504.60 An. 18
OH 52,000.00 34,320.00
OH 65,000.00 21,450.00
OH 72,000.00 2,376.00
OH 80,000.00 2,640.00
Jumlah A 60,786.00
m3 1,837,500.00 73,500.00
kg 28,875.00 11,550.00
m3 3,550,000.00 53,250.00
Jumlah B 311,750.00
372,536.00
x C 37,253.60
409,789.60 An. 19
OH 52,000.00 104,000.00
Jumlah A 104,000.00
Jumlah B -
104,000.00
x C 10,400.00
114,400.00 An. 20
OH 52,000.00 104,000.00
Jumlah A 104,000.00
Jumlah B -
104,000.00
x C 10,400.00
114,400.00 An. 21
m3 1,998,173.29 1,998,173.29
kg 30,386.29 4,831,420.11
m2 144,159.95 961,056.72
8,019,450.12 An. 22
sian 168 kg/m3
m3 1,998,173.29 1,998,173.29
kg 30,386.29 #REF!
kg 16,526.29 #REF!
m2 321,789.60 2,145,049.47
an 245 kg/m3
m3 1,998,173.29 1,998,173.29
kg 30,386.29 #REF!
kg 16,526.29 #REF!
m2 154,266.20 1,028,338.49
Unit 114,400.00 114,400.00
#REF! An. 24
n 165 kg/m3
m3 1,998,173.29 1,998,173.29
kg 16,526.29 #REF!
m2 154,266.20 1,028,431.05
#REF! An. 25
sian 168 kg/m3
m3 1,998,173.29 1,998,173.29
kg 30,386.29 #REF!
kg 16,526.29 #REF!
m2 321,789.60 #REF!
Unit 114,400.00 114,400.00
an 183 kg/m3
m3 1,891,754.83 1,891,754.83
kg 16,526.29 #REF!
m2 321,789.60 1,072,524.74
Unit 114,400.00 114,400.00
#REF! An. 27
m3 1,998,173.29 1,998,173.29
kg 16,526.29 2,297,154.31
OH 409,789.60 2,595,334.13
7,119,461.73 An. 28
ian 157 kg/m3
m3 1,998,173.29 1,998,173.29
kg 30,386.29 3,220,946.74
kg 16,526.29 842,840.79
m2 333,504.60 1,222,850.20
01 kg/m3
m3 1,998,173.29 1,998,173.29
kg 30,386.29 5,469,532.20
kg 16,526.29 347,052.09
OH 333,504.60 2,084,403.75
Unit 114,400.00 114,400.00
10,127,961.33 An. 30
m3 1,998,173.29 1,998,173.29
kg 16,526.29 975,051.11
m2 333,504.60 2,223,361.78
5,425,386.18 An. 31
OH 52,000.00 15,600.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 1,200.00
Jumlah A 24,020.00
Bh 1,050.00 13,125.00
Kg 1,706.25 7,422.19
m3 278,250.00 13,912.50
Jumlah B 34,459.69
58,479.69
x C 5,847.97
64,327.66 An. 32
OH 52,000.00 15,600.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 1,200.00
Jumlah A 27,630.00
Kg 1,706.25 8,845.20
m3 278,250.00 7,234.50
Jumlah B 16,079.70
43,709.70
x C 4,370.97
48,080.67 An. 33
OH 52,000.00 10,400.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 800.00
Jumlah A 18,420.00
Kg 1,706.25 5,545.31
Jumlah B 5,545.31
23,965.31
x C 2,396.53
26,361.84 An. 34
OH 52,000.00 12,480.00
OH 65,000.00 7,800.00
OH 72,000.00 864.00
OH 80,000.00 960.00
Jumlah A 22,104.00
m2 150,000.00 157,500.00
Kg 1,706.25 16,721.25
Kg 27,300.00 35,490.00
m3 278,250.00 12,521.25
Jumlah B 222,232.50
244,336.50
x C 24,433.65
268,770.15 An. 35
OH 52,000.00 36,400.00
OH 65,000.00 22,750.00
OH 72,000.00 2,520.00
OH 80,000.00 2,800.00
Jumlah A 64,470.00
m2 70,000.00 73,500.00
Kg 1,706.25 17,745.00
Kg 27,300.00 44,226.00
m3 278,250.00 12,521.25
Jumlah B 147,992.25
212,462.25
x C 21,246.23
233,708.48 An. 36
OH 52,000.00 46,800.00
OH 65,000.00 29,250.00
OH 72,000.00 3,240.00
OH 80,000.00 3,600.00
Jumlah A 82,890.00
m2 120,000.00 126,000.00
Kg 1,706.25 15,868.13
Kg 27,300.00 35,490.00
m3 278,250.00 5,008.50
Jumlah B 182,366.63
265,256.63
x C 26,525.66
291,782.29 An. 37
m3 1,998,173.29 1,998,173.29
kg 30,386.29 #REF!
kg 16,526.29 #REF!
m2 321,789.60 #REF!
#REF! An. 38
OH 52,000.00 10,400.00
OH 65,000.00 29,250.00
OH 72,000.00 720.00
OH 80,000.00 4,000.00
Jumlah A 44,370.00
bh 500.00 14,000.00
bh 2,000.00 8,000.00
Jumlah B 113,800.00
158,170.00
x C 15,817.00
173,987.00 An. 39
OH 52,000.00 6,240.00
OH 65,000.00 3,900.00
OH 72,000.00 432.00
OH 80,000.00 480.00
Jumlah A 11,052.00
kg 20,000.00 400.00
Jumlah B 51,850.00
62,902.00
x C 6,290.20
69,192.20 An. 40
OH 52,000.00 5,200.00
OH 65,000.00 13,000.00
OH 72,000.00 1,440.00
OH 80,000.00 400.00
Jumlah A 20,040.00
m1 30,000.00 31,500.00
kg 20,000.00 2,000.00
Jumlah B 33,500.00
53,540.00
x C 5,354.00
58,894.00 An. 41
OH 52,000.00 13,000.00
OH 65,000.00 16,250.00
OH 72,000.00 1,800.00
OH 80,000.00 1,040.00
Jumlah A 32,090.00
m1 12,000.00 28,800.00
m1 12,000.00 28,800.00
kg 31,500.00 4,725.00
bh 2,000.00 2,100.00
Ls 100%xrangka 576.00
Jumlah B 65,001.00
97,091.00
x C 9,709.10
106,800.10 An. 42
OH 52,000.00 5,200.00
OH 65,000.00 3,250.00
OH 72,000.00 360.00
OH 80,000.00 400.00
Jumlah A 9,210.00
kg 20,000.00 2,200.00
Jumlah B 36,780.00
45,990.00
x C 4,599.00
50,589.00 An. 43
OH 52,000.00 2,600.00
OH 65,000.00 3,250.00
OH 72,000.00 360.00
OH 80,000.00 240.00
Jumlah A 6,450.00
m1 15,000.00 15,750.00
kg 28,875.00 288.75
Jumlah B 16,038.75
22,488.75
x C 2,248.88
24,737.63 An. 44
is cat dasar, 2 lapis cat penutup)
OH 52,000.00 1,040.00
OH 65,000.00 4,095.00
OH 72,000.00 453.60
OH 80,000.00 240.00
Jumlah A 5,828.60
kg 20,000.00 2,000.00
kg 30,000.00 3,000.00
kg 30,000.00 7,800.00
Jumlah B 12,800.00
18,628.60
x C 1,862.86
20,491.46 An. 45
OH 52,000.00 3,640.00
OH 65,000.00 585.00
OH 72,000.00 432.00
OH 80,000.00 240.00
Jumlah A 4,897.00
kg 40,000.00 8,000.00
kg 20,000.00 3,000.00
kg 73,500.00 12,495.00
kg 73,500.00 19,110.00
bh 15,000.00 1,500.00
bh 37,500.00 1,125.00
51,597.00
x C 5,159.70
56,756.70 An. 46
OH 52,000.00 44,720.00
OH 65,000.00 8,125.00
OH 72,000.00 900.00
OH 80,000.00 1,840.00
Jumlah A 55,585.00
kg 44,000.00 15,400.00
bh 15,000.00 1,500.00
Jumlah B 16,900.00
72,485.00
x C 7,248.50
79,733.50 An. 47
OH 52,000.00 46,800.00
OH 65,000.00 29,250.00
OH 72,000.00 3,240.00
OH 80,000.00 3,600.00
Jumlah A 82,890.00
m2 250,000.00 262,500.00
Kg 6,400.00 59,520.00
Bh 2,000.00 12,000.00
Jumlah B 334,020.00
416,910.00
x C 41,691.00
458,601.00 An. 48
OH 52,000.00 2,236.00
OH 65,000.00 2,795.00
OH 72,000.00 309.60
OH 80,000.00 168.00
Jumlah A 5,508.60
m1 95,000.00 104,500.00
Bh 1,000.00 2,000.00
Jumlah B 109,500.00
115,008.60
x C 11,500.86
126,509.46 An. 49
OH 52,000.00 3,120.00
OH 65,000.00 39,000.00
OH 72,000.00 4,320.00
OH 80,000.00 240.00
Jumlah A 46,680.00
Bh 279,100.00 279,100.00
Jumlah B 279,100.00
325,780.00
x C 32,578.00
358,358.00 An. 50
OH 52,000.00 260.00
OH 65,000.00 32,500.00
OH 72,000.00 3,600.00
OH 80,000.00 240.00
Jumlah A 36,600.00
Bh 183,750.00 183,750.00
Jumlah B 183,750.00
220,350.00
x C 22,035.00
242,385.00 An. 51
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 64.00
Jumlah A 11,674.00
Bh 11,812.50 11,812.50
Jumlah B 11,812.50
23,486.50
x C 2,348.65
25,835.15 An. 52
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 64.00
Jumlah A 11,674.00
Bh 1,650,000.00 1,650,000.00
Jumlah B 1,650,000.00
1,661,674.00
x C 166,167.40
1,827,841.40 An. 53
OH 52,000.00 520.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 40.00
Jumlah A 7,780.00
Bh 11,812.50 11,812.50
Jumlah B 11,812.50
19,592.50
x C 1,959.25
21,551.75 An. 54
OH 52,000.00 520.00
OH 65,000.00 6,500.00
OH 72,000.00 720.00
OH 80,000.00 40.00
Jumlah A 7,780.00
Bh 11,812.50 11,812.50
Jumlah B 11,812.50
19,592.50
x C 1,959.25
21,551.75 An. 55
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 640.00
Jumlah A 12,250.00
Bh 20,000.00 20,000.00
Jumlah B 20,000.00
32,250.00
x C 3,225.00
35,475.00 An. 56
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 640.00
Jumlah A 12,250.00
Bh 13,125.00 13,125.00
Jumlah B 13,125.00
25,375.00
x C 2,537.50
27,912.50 An. 56
OH 52,000.00 2,600.00
OH 65,000.00 32,500.00
OH 72,000.00 3,600.00
OH 80,000.00 240.00
Jumlah A 38,940.00
Bh 990,000.00 990,000.00
Jumlah B 990,000.00
1,028,940.00
x C 102,894.00
1,131,834.00 An. 57
OH 52,000.00 2,600.00
OH 65,000.00 32,500.00
OH 72,000.00 3,600.00
OH 80,000.00 240.00
Jumlah A 38,940.00
Bh 33,100.00 33,100.00
Jumlah B 33,100.00
72,040.00
x C 7,204.00
79,244.00 An. 58
OH 52,000.00 1,040.00
OH 65,000.00 13,000.00
OH 72,000.00 1,440.00
OH 80,000.00 80.00
Jumlah A 15,560.00
Bh 45,000.00 45,000.00
Jumlah B 45,000.00
60,560.00
x C 6,056.00
66,616.00 An. 59
OH 52,000.00 3,120.00
OH 65,000.00 39,000.00
OH 72,000.00 4,320.00
OH 80,000.00 480.00
Jumlah A 46,920.00
Jumlah B 583,600.00
630,520.00
x C 63,052.00
693,572.00 An. 60
OH 52,000.00 52,000.00
OH 65,000.00 65,000.00
OH 72,000.00 7,200.00
OH 80,000.00 4,000.00
Jumlah A 128,200.00
m2 180,000.00 180,000.00
Jumlah B 180,000.00
308,200.00
x C 30,820.00
339,020.00 An. 61
OH 52,000.00 8,684.00
OH 65,000.00 10,855.00
OH 72,000.00 1,202.40
OH 80,000.00 1,336.00
Jumlah A 22,077.40
m1 20,000.00 160,000.00
bh 2,000.00 8,000.00
bh 73,500.00 470,400.00
cm 2,445.74 12,228.70
Jumlah B 650,628.70
672,706.10
x C 67,270.61
739,976.71 An. 62
OH 52,000.00 2,080.00
OH 65,000.00 1,300.00
OH 72,000.00 144.00
OH 80,000.00 160.00
Jumlah A 3,684.00
kg 36,750.00 14,700.00
Ltr 7,500.00 2,250.00
Jumlah B 18,550.00
22,234.00
x C 2,223.40
24,457.40 An. 63
2,445.74 0.00
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 64.00
Jumlah A 11,674.00
m2 180,000.00 198,000.00
221,674.00
x C 22,167.40
243,841.40 An. 64
ngka Aluminium
OH 52,000.00 4,420.00
OH 65,000.00 5,525.00
OH 72,000.00 648.00
OH 80,000.00 400.00
Jumlah A 10,993.00
m1 126,509.46 556,641.62
m2 243,841.40 268,225.54
Bh 2,000.00 9,000.00
Jumlah B 847,367.16
858,360.16
x C 85,836.02
944,196.18 An. 65
OH 52,000.00 4,420.00
OH 65,000.00 5,525.00
OH 72,000.00 612.00
OH 80,000.00 336.00
Jumlah A 10,893.00
m1 126,509.46 556,641.62
m2 90,000.00 30,015.00
Jumlah B 586,656.62
597,549.62
x C 59,754.96
657,304.59 An. 66
rangka Aluminium
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 640.00
Jumlah A 12,250.00
m1 126,509.46 556,641.62
m2 115,000.00 126,500.00
Bh 2,000.00 9,000.00
717,891.62
x C 71,789.16
789,680.79 An. 67
m1 126,509.46 885,566.22
m2 944,196.18 1,784,530.78
m2 165,191.40 74,336.13
3,210,549.88 An. 68
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 64.00
Jumlah A 11,674.00
m2 115,000.00 126,500.00
Jumlah B 138,500.00
150,174.00
x C 15,017.40
165,191.40 An. 69
m1 126,509.46 860,264.33
m2 944,196.18 1,586,249.58
m2 165,191.40 66,076.56
Pasang 21,551.75 107,758.75
2,978,707.22 An. 70
m1 126,509.46 834,962.44
m2 944,196.18 1,387,968.39
2,645,944.07 An. 71
m1 126,509.46 834,962.44
m2 657,304.59 966,237.74
Pasang 21,551.75 64,655.25
2,224,213.43 An. 72
m1 126,509.46 759,056.76
m2 657,304.59 131,460.92
m2 944,196.18 1,510,713.89
m2 165,191.40 66,076.56
m2 165,191.40 57,816.99
bh 35,475.00 141,900.00
bh 27,912.50 55,825.00
2,170,692.75 An. 74
m1 126,509.46 290,971.76
m2 165,191.40 49,557.42
340,529.18 An. 75
m1 126,509.46 847,613.38
m2 165,191.40 363,421.08
1,211,034.46 An. 76
m1 126,509.46 2,039,965.04
m2 165,191.40 503,007.81
m2 165,191.40 247,787.10
m2 165,191.40 82,595.70
bh 35,475.00 70,950.00
bh 27,912.50 55,825.00
Pasang 21,551.75 86,207.00
3,803,053.66 An. 77
OH 52,000.00 780.00
OH 65,000.00 9,750.00
OH 72,000.00 1,080.00
OH 80,000.00 64.00
Jumlah A 11,674.00
m2 180,000.00 198,000.00
Tube 50,000.00 12,000.00
Jumlah B 210,000.00
221,674.00
x C 22,167.40
243,841.40 An. 78
bh 130,000.00 130,000.00
Ls 15,000.00 15,000.00
Ls 12,000.00 12,000.00
157,000.00
x C 15,700.00
172,700.00 An. 79
bh 90,000.00 90,000.00
Ls 15,000.00 15,000.00
Ls 12,000.00 12,000.00
117,000.00
x C 11,700.00
128,700.00 An. 80
bh 15,000.00 15,000.00
Ls 8,000.00 8,000.00
Ls 10,000.00 10,000.00
33,000.00
x C 3,300.00
36,300.00 An. 81
bh 18,750.00 18,750.00
Ls 8,000.00 8,000.00
Ls 10,000.00 10,000.00
36,750.00
x C 3,675.00
40,425.00 An. 82
m 9,000.00 45,000.00
btg 10,000.00 40,000.00
Ls 15,000.00 15,000.00
Ls 25,000.00 25,000.00
125,000.00
x C 12,500.00
137,500.00 An. 83
n 99 kg/m3
m3 1,891,754.83 1,891,754.83
kg 16,526.29 1,636,102.71
m2 333,504.60 1,852,803.33
OH 52,000.00 1,040.00
OH 65,000.00 13,000.00
OH 72,000.00 1,440.00
OH 80,000.00 200.00
Jumlah A 15,680.00
bh 15,000.00 1,500.00
Jumlah B 17,100.00
32,780.00
x C 3,278.00
36,058.00 An. 85
OH 65,000.00 11,050.00
OH 72,000.00 864.00
Jumlah A 11,914.00
kg 1,706.25 15,270.94
m3 278,250.00 3,617.25
Jumlah B 18,888.19
30,802.19
x C 3,080.22
33,882.41 An. 86
OH 52,000.00 2,808.00
OH 65,000.00 5,850.00
OH 72,000.00 648.00
OH 80,000.00 240.00
Jumlah A 9,546.00
m 22,312.50 26,775.00
Ls 7,809.38 7,809.38
Jumlah B 34,584.38
44,130.38
x C 4,413.04
48,543.41 An. 87
OH 52,000.00 208,000.00
OH 65,000.00 780,000.00
OH 72,000.00 86,400.00
OH 80,000.00 16,000.00
Jumlah A 1,090,400.00
m3 3,832,500.00 4,215,750.00
kg 45,000.00 675,000.00
kg 28,875.00 161,700.00
Jumlah B 5,052,450.00
6,142,850.00
x C 614,285.00
6,757,135.00 An. 88
m3 6,757,135.00 #REF!
bh 20,700.00 165,600.00
bh 18,300.00 36,600.00
#REF! An. 89
m3 6,757,135.00 #REF!
bh 20,700.00 165,600.00
bh 18,300.00 36,600.00
#REF! An. 90
OH 52,000.00 52,000.00
OH 65,000.00 97,500.00
OH 72,000.00 10,800.00
OH 80,000.00 12,800.00
Jumlah A 173,100.00
kg 1,706.25 10,237.50
m3 278,250.00 2,782.50
Jumlah B 313,020.00
486,120.00
x C 48,612.00
534,732.00 An. 91
OH 52,000.00 52,000.00
OH 65,000.00 195,000.00
OH 72,000.00 21,600.00
OH 80,000.00 4,000.00
Jumlah A 272,600.00
m3 3,727,500.00 149,100.00
kg 70,875.00 35,437.50
Jumlah B 184,537.50
457,137.50
x C 45,713.75
502,851.25 An. 92
OH 52,000.00 41,600.00
OH 65,000.00 156,000.00
OH 72,000.00 17,280.00
OH 80,000.00 3,200.00
Jumlah A 218,080.00
m3 3,727,500.00 89,460.00
kg 70,875.00 21,262.50
m2 115,000.00 126,500.00
Jumlah B 237,222.50
455,302.50
x C 45,530.25
500,832.75 An. 93
OH 52,000.00 364,000.00
OH 65,000.00 1,365,000.00
OH 72,000.00 151,200.00
OH 80,000.00 28,000.00
Jumlah A 1,908,200.00
m3 3,832,500.00 4,215,750.00
kg 28,875.00 36,093.75
kg 70,875.00 70,875.00
Jumlah B 4,322,718.75
6,230,918.75
x C 623,091.88
6,854,010.63 An. 94
m3 6,854,010.63 424,400.34
m2 502,851.25 1,583,981.44
m2 500,832.75 240,399.72
3,272,694.50 An. 94
m3 6,854,010.63 355,311.91
m2 502,851.25 950,388.86
m2 500,832.75 120,199.86
2,117,036.13 An.
m3 6,854,010.63 246,744.38
m2 502,851.25 739,191.34
Pasang 96,558.00 289,674.00
1,633,967.72An. An. 94
m3 6,854,010.63 355,311.91
m2 502,851.25 950,388.86
m2 500,832.75 841,399.02
m2 500,832.75 420,699.51
3,441,600.80 An.
m3 6,854,010.63 490,034.34
m2 500,832.75 763,269.11
m2 500,832.75 240,399.72
1,691,560.17
An. An. An. 94
m3 6,854,010.63 330,637.47
m2 500,832.75 471,784.45
m2 500,832.75 120,199.86
1,064,653.78 An.
m3 6,854,010.63 167,786.18
m2 500,832.75 160,266.48
Pasang 21,551.75 86,207.00
442,172.16 An. 1
OH 52,000.00 86,840.00
OH 65,000.00 53,950.00
OH 72,000.00 12,024.00
OH 80,000.00 6,640.00
Jumlah A 159,454.00
kg 14,000.00 74,536.00
kg 13,000.00 144,597.20
cm 2,467.74 9,870.96
Jumlah B 229,004.16
388,458.16
x C 38,845.82
427,303.97 An. 2
OH 52,000.00 2,080.00
OH 65,000.00 1,300.00
OH 72,000.00 144.00
OH 80,000.00 160.00
Jumlah A 3,684.00
kg 36,750.00 14,700.00
Jumlah B 18,750.00
22,434.00
x C 2,243.40
24,677.40 An. 3
2,467.74 0.00