Professional Documents
Culture Documents
NO.
NAMA/JENIS BAHAN
SATUAN
HARGA
KETERANGAN
(Rp)
a
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
b
Batu kali
Pasir Pasang
Pasir Cor
Kerikil
Sirtu
Pasir urug/Timbunan
Tanah urug
Semen Portland
Semen Warna
Kapur Mill
Batu Bata klas I
Kayu kamfer balok
Kayu kamfer papan
Kayu kamfer usuk
Kayu kamfer reng
Kayu kruing papan
Kayu kruing usuk
Kayu kruing balok
Kayu bangkirai balok
Kayu bangkirai papan
Kayu bangkirai usuk
Kayu jati balok
Kayu jati papan
Kayu meranti usuk
Kayu meranti papan
Kayu meranti Balok
Kayu bekisting (kayu Papan Albesia)
Kayu terentang (Usuk Albesia)
Dolken Kayu
Seseh Balok
Bambu stager dia 7.5 cm
Paku Usuk
Paku reng
Paku list
Paku Sumbat/paku seng
Paku Skrup 1/2"
Paku Skrup 2"
Sealent
Besi Strip
Besi beton polos
Besi beton ulir
Kawat beton
Genteng Kodok Medium
Genteng Kodok Mini
Genteng Kodok Plentong
Genteng Kaca
Genteng Press Medium
Genteng Press Mini
Genteng Press Plentong
Seng Plat BJLS 28 Lebar 90 cm
Atap Seng Gelombang BJLS 28
Atap Asbes Gelombang 80 x 180 x 4 cm
Bubungan Stel Gelombang
Bubungan Press Mini
Bubungan Press Medium
Bubungan Press Plentong
Bubungan Kodok Medium
Bubungan Kodok Plentong
Bubungan Kodok Mini
Murda Genteng
Ikut Celedu Genteng
Murda Paras
Ikut Celedu Paras
Karet Talang
Waterprofing
Ijuk
c
M3
M3
M3
M3
M3
M3
M3
Kg
Kg
Kg
Biji
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
Btng
M3
Btng
Kg
Kg
Kg
kg
Bh
Bh
Tube
Kg
Kg
Kg
Kg
Biji
Biji
Biji
Biji
Biji
Biji
Biji
M1
Lbr
Lbr
lbr
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M'
Kg
Kg
d
180,000.00
152,000.00
95,000.00
115,000.00
100,800.00
135,000.00
115,000.00
1,300.00
11,000.00
850.00
3,300.00
8,030,000.00
8,800,000.00
6,600,000.00
6,600,000.00
5,830,000.00
5,170,000.00
5,500,000.00
9,900,000.00
11,000,000.00
10,250,000.00
25,000,000.00
27,500,000.00
5,500,000.00
6,050,000.00
5,500,000.00
3,000,000.00
2,250,000.00
99,000.00
2,585,000.00
12,000.00
15,400.00
15,400.00
20,000.00
22,000.00
400.00
800.00
52,000.00
20,000.00
10,000.00
12,000.00
13,750.00
2,750.00
2,100.00
3,800.00
10,000.00
1,650.00
1,500.00
2,200.00
5,000.00
55,000.00
42,000.00
52,000.00
2,200.00
2,500.00
4,500.00
10,500.00
16,500.00
15,000.00
65,000.00
45,000.00
150,000.00
80,000.00
12,500.00
55,000.00
7,700.00
67 Keramik 40 x 40 KW I
a
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
b
Keramik 40 x 40 Anti Slip KW I
Keramik 30x30 cm anti slip KW I
Keramik 30x30 cm KW I
Keramik 20x20 cm warna
Keramik 20x20 cm warna anti slip
Keramik Plint 10 x 40
Keramik Plint 10 x 30
Keramik 20x25 cm KW I
Keramik Border Artistik 8 x 20
Keramik Stopnosing 6 x 20
Paving Block t=6 cm
Paving Block t=8 cm
Kaca Bening t = 3 mm
Kaca Bening t = 5 mm
Kaca Bening t = 8 mm
Kaca Bening t = 10 mm
Kaca Bening t = 12 mm
Kaca Ryben Hitam t = 5 mm
Kaca Ryben Biru t = 5 mm
Nako + Tralis
Teakwood/jabarwood
Plywood 3 mm
Plywood 3 mm Jati
Plywood 4 mm
Plywood 6 mm
Plywood 9 mm
Plywood Alluminium texture jeruk
Multiplek (teak block) 12 mm
Gedeg Kulit kelas I
Gedeg Kulit Bermotif
Ceilling Teak
Eternit
Gypsum tebal 5 mm
Kalsiboard 4 mm
Lis Plafond Kayu Kamper Profil 1/5 cm
Lis Plafond Kayu Kamper Profil 3/5 cm
Lis Gypsum
Paras gosok
Bata gosok
Batu Paras Hitam (Andesit)
Paras Kerobokan
Paras Jogya
Paras Palimanan
Batu Alur
Batu Alur Bali Green
Batako Buntu
Amplas
Cat menie kayu setara Altex
Cat dasar setara Emco
Cat kayu setara Emco
Plamur tembok
Cat Tembok setara Vinilex
Dempul setara Daiwa
Cat menie besi
Cat besi setara EMCO
Politur setara Dayak
Mowilex
Impra
Thinner Spesial
Thinner A
Thinner B
Vernis
Lem Kayu
Kuas No. 2
Kuas No. 3
Kuas No. 4
Residu/teer
Kunci 2 slaag setara YALE
Kunci 2 slaag setara UNION
Kunci Slot
Bh
9,250.00
c
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
M2
M2
Lbr
Lbr
M2
M2
M'
M'
M'
Bh
Bh
M2
Bh
Bh
M2
M2
M2
Bh
Lb
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Ltr
Ltr
Ltr
Ltr
Ltr
Ltr
Ltr
Ltr
Bh
Bh
Bh
Ltr
Bh
Bh
Bh
d
12,500.00
5,045.00
4,727.00
2,231.00
2,231.00
2,313.00
1,576.00
3,250.00
19,250.00
18,750.00
75,000.00
75,000.00
93,500.00
121,000.00
253,000.00
385,000.00
434,500.00
132,000.00
125,000.00
146,250.00
120,000.00
55,000.00
100,000.00
65,000.00
80,000.00
115,000.00
110,000.00
192,500.00
28,000.00
45,000.00
88,000.00
16,500.00
75,000.00
62,500.00
20,000.00
35,000.00
35,000.00
21,000.00
3,000.00
175,000.00
13,750.00
10,000.00
100,000.00
75,000.00
115,000.00
3,300.00
5,500.00
25,000.00
38,500.00
55,000.00
8,000.00
33,000.00
25,000.00
16,000.00
55,000.00
48,000.00
57,000.00
49,500.00
30,000.00
25,000.00
15,000.00
39,000.00
14,900.00
6,625.00
8,500.00
10,000.00
10,000.00
187,000.00
100,000.00
20,200.00
138
139
140
141
Kunci Tombol
Engsel Pintu setara Nylon
Engsel Jendela setara Nylon
Grendel Pintu
Bh
Ps
Ps
Bh
60,000.00
30,000.00
20,000.00
15,000.00
a
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
b
Grendel Jendela
Espanolet
Kait Angin
Wastafel
Sivon Wastafel
Bak Cuci Piring (Zink)
Kloset Duduk ex. INA
Kloset Duduk ex. AMERICA
Kloset Jongkok ex. INA
Kloset Jongkok ex. AMERICA
Air
Shower Jet / Jet Spray
Shower Had
Shower Hand
Kran Air
Bak Air Fiber
Bak Air Keramik Vol. 0,3 M3
Urinoir
Floor Drain Stainlees
Floor Drain Plastik
Seal Teap
Kawat Harmonika 4 x 4 cm
Roster/kerawang Super Bata
Minyak Begesting
Buis Beton Dia 40 cm
Buis Beton Dia 60 cm
Buis Beton Dia 80 cm
Koral Sikat
Pipa Galvanis 2"
Pipa Galvanis 1.5"
Pipa Galvanis 0.5"
Pipa PVC AW 0.5"
Pipa PVC AW 3/4"
Pipa PVC AW 1"
Pipa PVC 2"
Pipa PVC 3"
Pipa PVC 4"
c
Bh
Set
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ltr
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M2
Bh
Ltr
Bh
Bh
Bh
Zak
M'
M'
M'
M'
M'
M'
M'
M'
M'
d
10,000.00
70,000.00
16,000.00
375,000.00
50,000.00
200,000.00
1,600,000.00
2,000,000.00
165,000.00
200,000.00
17.00
75,000.00
150,000.00
200,000.00
35,000.00
253,000.00
250,000.00
1,850,000.00
55,000.00
25,000.00
3,300.00
25,000.00
10,000.00
33,550.00
65,000.00
80,000.00
110,000.00
46,500.00
117,375.00
82,500.00
27,500.00
4,125.00
5,500.00
8,250.00
13,750.00
15,125.00
16,000.00
NAMA/JENIS UPAH
Mandor
Kepala tukang batu
Kepala tukang kayu
Kepala tukang besi
Kepala tukang cat
Kepala Tukang Style Bali
Kepala Tukang Pipa
Tukang batu
Tukang kayu
Tukang besi
Tukang cat
Tukang Style Bali
Tukang Pipa
Pekerja
Mekanik
Operator
Pembantu Mekanik
Pembantu Operator
SATUAN
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
Jam
Jam
Jam
Jam
HAR GA
(Rp)
95,000.00
88,000.00
88,000.00
88,000.00
88,000.00
88,000.00
76,000.00
76,000.00
82,000.00
79,000.00
76,000.00
82,000.00
76,000.00
60,000.00
14,500.00
15,000.00
10,000.00
12,500.00
KETERANGAN
19 Sopir
Jam
10,000.00
JENIS PEKERJAAN
b
SATUAN
(Rp)
BAHAN
(Rp)
UPAH
(Rp)
JUMLAH
(Rp)
60,000.00
95,000.00
54,000.00
4,275.00
58,275.00
54,000.00
4,275.00
58,275.00
60,000.00
95,000.00
Total :
45,000.00
2,375.00
47,375.00
45,000.00
2,375.00
47,375.00
60,000.00
95,000.00
Total :
63,000.00
6,365.00
69,365.00
63,000.00
6,365.00
69,365.00
60,000.00
95,000.00
Total :
60,000.00
3,040.00
63,040.00
60,000.00
3,040.00
63,040.00
60,000.00
95,000.00
Total :
90,000.00
5,700.00
95,700.00
90,000.00
5,700.00
95,700.00
72,000.00
4,275.00
76,275.00
72,000.00
4,275.00
76,275.00
60,000.00
95,000.00
Total :
3,000.00
475.00
3,475.00
3,000.00
475.00
3,475.00
60,000.00
95,000.00
Total :
15,000.00
791.67
15,791.67
15,000.00
791.67
15,791.67
60,000.00
95,000.00
Total :
30,000.00
4,750.00
34,750.00
30,000.00
4,750.00
34,750.00
115,000.00
60,000.00
95,000.00
Total :
138,000.00
138,000.00
18,000.00
950.00
18,950.00
138,000.00
18,000.00
950.00
156,950.00
100,800.00
60,000.00
95,000.00
Total :
120,960.00
120,960.00
15,000.00
2,375.00
17,375.00
120,960.00
15,000.00
2,375.00
138,335.00
135,000.00
60,000.00
95,000.00
Total :
162,000.00
162,000.00
18,000.00
950.00
18,950.00
162,000.00
18,000.00
950.00
180,950.00
180,000.00
135,000.00
60,000.00
76,000.00
88,000.00
95,000.00
216,000.00
58,320.00
-
46,800.00
29,640.00
3,432.00
3,705.00
216,000.00
58,320.00
46,800.00
29,640.00
3,432.00
3,705.00
Total :
274,320.00
83,577.00
357,897.00
180,000.00
1,300.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
216,000.00
176,800.00
82,688.00
475,488.00
90,000.00
45,600.00
5,280.00
7,125.00
148,005.00
216,000.00
176,800.00
82,688.00
90,000.00
45,600.00
5,280.00
7,125.00
623,493.00
180,000.00
1,300.00
152,000.00
148,005.00
Total :
216,000.00
152,100.00
85,272.00
453,372.00
148,005.00
148,005.00
216,000.00
152,100.00
85,272.00
148,005.00
601,377.00
180,000.00
1,300.00
152,000.00
148,005.00
Total :
216,000.00
118,300.00
88,768.00
423,068.00
148,005.00
148,005.00
216,000.00
118,300.00
88,768.00
148,005.00
571,073.00
180,000.00
1,300.00
95,000.00
115,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
81,000.00
252,200.00
29,640.00
53,820.00
416,660.00
142,800.00
22,800.00
2,640.00
7,600.00
175,840.00
81,000.00
252,200.00
29,640.00
53,820.00
142,800.00
22,800.00
2,640.00
7,600.00
592,500.00
231,000.00
24,635.00
5,776.00
261,411.00
18,000.00
7,600.00
880.00
1,425.00
27,905.00
231,000.00
24,635.00
5,776.00
18,000.00
7,600.00
880.00
1,425.00
289,316.00
231,000.00
10,816.00
7,448.00
249,264.00
27,905.00
27,905.00
231,000.00
10,816.00
7,448.00
27,905.00
277,169.00
231,000.00
12,584.00
6,840.00
250,424.00
27,905.00
27,905.00
231,000.00
12,584.00
6,840.00
27,905.00
278,329.00
231,000.00
18,681.00
6,080.00
255,761.00
27,905.00
27,905.00
231,000.00
18,681.00
6,080.00
27,905.00
283,666.00
231,000.00
14,950.00
6,536.00
252,486.00
27,905.00
27,905.00
231,000.00
14,950.00
6,536.00
27,905.00
280,391.00
3,300.00
1,300.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
231,000.00
18,200.00
4,864.00
254,064.00
18,000.00
11,400.00
1,320.00
1,425.00
32,145.00
231,000.00
18,200.00
4,864.00
18,000.00
11,400.00
1,320.00
1,425.00
286,209.00
3,300.00
1,300.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
41,250.00
9,750.00
4,104.00
55,104.00
19,200.00
7,600.00
880.00
1,425.00
29,105.00
41,250.00
9,750.00
4,104.00
19,200.00
7,600.00
880.00
1,425.00
84,209.00
1,300.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
1 M2 PLESTERAN PEPALIHAN 1PC : 2PS, TEBAL 15 MM
13,291.20
3,040.00
16,331.20
16,331.20
12,000.00
11,400.00
1,320.00
950.00
25,670.00
38,505.00
13,291.20
3,040.00
12,000.00
11,400.00
1,320.00
950.00
42,001.20
54,836.20
1,300.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
10,108.80
3,496.00
13,604.80
12,000.00
11,400.00
1,320.00
950.00
25,670.00
10,108.80
3,496.00
12,000.00
11,400.00
1,320.00
950.00
39,274.80
1,300.00
152,000.00
6,739.20
3,952.00
10,691.20
25,670.00
25,670.00
6,739.20
3,952.00
25,670.00
36,361.20
5,740.80
4,104.00
9,844.80
25,670.00
25,670.00
5,740.80
4,104.00
25,670.00
35,514.80
1,300.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
17,721.60
4,104.00
21,825.60
15,600.00
15,200.00
1,760.00
1,235.00
33,795.00
17,721.60
4,104.00
15,600.00
15,200.00
1,760.00
1,235.00
55,620.60
1,300.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
13,478.40
4,712.00
18,190.40
15,600.00
15,200.00
1,760.00
1,235.00
33,795.00
13,478.40
4,712.00
15,600.00
15,200.00
1,760.00
1,235.00
51,985.40
1,300.00
8,985.60
Total :
28 1 M2 PLESTERAN 1PC : 6PS, TEBAL 15 MM
4.4160 Kg Semen Portland
0.0270 M3 Pasir Pasang
Upah = Analisa No. 20
1,300.00
152,000.00
Total :
8,985.60
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
5,320.00
14,305.60
15,600.00
15,200.00
1,760.00
1,235.00
33,795.00
5,320.00
15,600.00
15,200.00
1,760.00
1,235.00
48,100.60
1,300.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
7,654.40
5,472.00
13,126.40
15,600.00
15,200.00
1,760.00
1,235.00
33,795.00
7,654.40
5,472.00
15,600.00
15,200.00
1,760.00
1,235.00
46,921.40
4,040.40
4,040.40
9,000.00
5,320.00
616.00
760.00
15,696.00
4,040.40
9,000.00
5,320.00
616.00
760.00
19,736.40
2,080.00
2,080.00
4,500.00
2,660.00
352.00
380.00
7,892.00
2,080.00
4,500.00
2,660.00
352.00
380.00
9,972.00
8,242.00
1,824.00
10,066.00
18,000.00
10,640.00
1,232.00
1,425.00
31,297.00
8,242.00
1,824.00
18,000.00
10,640.00
1,232.00
1,425.00
41,363.00
1,300.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
5,616.00
2,432.00
8,048.00
9,000.00
5,320.00
616.00
760.00
15,696.00
5,616.00
2,432.00
9,000.00
5,320.00
616.00
760.00
23,744.00
1,300.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
4,225.00
4,225.00
9,000.00
7,600.00
880.00
760.00
18,240.00
4,225.00
9,000.00
7,600.00
880.00
760.00
22,465.00
850.00
1,300.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
850.00
1,300.00
2,150.00
6,600.00
5,700.00
616.00
950.00
13,866.00
850.00
1,300.00
6,600.00
5,700.00
616.00
950.00
16,016.00
1,300.00
95,000.00
115,000.00
60,000.00
76,000.00
88,000.00
95,000.00
176,800.00
47,500.00
115,000.00
-
99,000.00
19,000.00
2,200.00
7,600.00
176,800.00
47,500.00
115,000.00
99,000.00
19,000.00
2,200.00
7,600.00
0.0350
0.2600
0.2000
0.0200
0.0130
M3
Oh
Oh
Oh
Oh
36 1 M PLESTERAN SIAR 1 PC : 2 PS
4.3200 Kg Semen portland
0.0160 M Pasir pasangan
0.1500 Oh Pekerja
0.0700 Oh Tukang batu
0.0070 Oh Kepala Tukang
0.0080 Oh Mandor
37 1 M2 PEK. ACIAN SEMEN DIHALUSKAN
3.2500 Kg Semen Portland
0.1500 Oh Pekerja
0.1000 Oh Tukang Cat
0.0100 Oh Kepala Tukang Cat
0.0080 Oh Mandor
38 1 M2 PEK. ACIAN SEMEN +DENGAN MIL
1.0000 Kg Mil
1.0000 Kg Semen Portland
0.1100 Oh Pekerja
0.0750 Oh Tukang Cat
0.0070 Oh Kepala Tukang Cat
0.0100 Oh Mandor
39 1 M3 BETON COR 1 PC : 3 PS : 5 KRL
136.00 Kg Semen Portland
0.5000 M3 Pasir Beton
1.0000 M3 Koral Beton
1.6500 Oh Pekerja
0.2500 Oh Tukang Batu
0.0250 Oh Kepala Tukang Batu
0.0800 Oh Mandor
Total :
339,300.00
127,800.00
467,100.00
1,300.00
95,000.00
115,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
364,000.00
49,400.00
89,700.00
503,100.00
99,000.00
19,000.00
2,200.00
7,600.00
127,800.00
364,000.00
49,400.00
89,700.00
99,000.00
19,000.00
2,200.00
7,600.00
630,900.00
180,000.00
64,600.00
7,480.00
14,250.00
266,330.00
252,200.00
29,640.00
53,820.00
86,400.00
1,260,000.00
24,750.00
180,000.00
64,600.00
7,480.00
14,250.00
1,973,140.00
10,000.00
13,750.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
10,500.00
206.25
10,706.25
420.00
553.00
61.60
38.00
1,072.60
10,500.00
206.25
420.00
553.00
61.60
38.00
11,778.85
3,000,000.00
15,400.00
33,550.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
135,000.00
4,620.00
3,355.00
142,975.00
31,200.00
21,320.00
2,288.00
475.00
55,283.00
135,000.00
4,620.00
3,355.00
31,200.00
21,320.00
2,288.00
475.00
99,129.00
15,400.00
33,550.00
5,500,000.00
80,000.00
99,000.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
6,160.00
6,710.00
82,500.00
28,000.00
198,000.00
321,370.00
39,600.00
27,060.00
2,904.00
3,135.00
72,699.00
6,160.00
6,710.00
82,500.00
28,000.00
198,000.00
39,600.00
27,060.00
2,904.00
3,135.00
197,034.50
15,400.00
33,550.00
5,500,000.00
115,000.00
99,000.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
6,160.00
6,710.00
99,000.00
40,250.00
198,000.00
350,120.00
39,600.00
27,060.00
2,904.00
3,135.00
72,699.00
6,160.00
6,710.00
99,000.00
40,250.00
198,000.00
39,600.00
27,060.00
2,904.00
3,135.00
281,879.33
15,400.00
33,550.00
5,500,000.00
115,000.00
99,000.00
60,000.00
82,000.00
88,000.00
95,000.00
6,160.00
6,710.00
110,000.00
40,250.00
297,000.00
-
39,600.00
27,060.00
2,904.00
3,135.00
6,160.00
6,710.00
110,000.00
40,250.00
297,000.00
39,600.00
27,060.00
2,904.00
3,135.00
Total :
460,120.00
72,699.00
532,819.00
15,400.00
33,550.00
5,500,000.00
115,000.00
99,000.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
6,160.00
5,032.50
82,500.00
40,250.00
198,000.00
331,942.50
39,600.00
27,060.00
2,904.00
3,135.00
72,699.00
6,160.00
5,032.50
82,500.00
40,250.00
198,000.00
39,600.00
27,060.00
2,904.00
3,135.00
404,641.50
1,300.00
95,000.00
115,000.00
17.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
321,100.00
58,995.00
85,100.00
3,655.00
468,850.00
99,000.00
20,900.00
2,464.00
7,885.00
130,249.00
321,100.00
58,995.00
85,100.00
3,655.00
99,000.00
20,900.00
2,464.00
7,885.00
599,099.00
1,300.00
95,000.00
115,000.00
17.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
358,800.00
56,050.00
86,204.00
3,655.00
504,709.00
99,000.00
20,900.00
2,464.00
7,885.00
130,249.00
358,800.00
56,050.00
86,204.00
3,655.00
99,000.00
20,900.00
2,464.00
7,885.00
634,958.00
1,300.00
95,000.00
115,000.00
17.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
388,700.00
54,150.00
86,595.00
3,655.00
533,100.00
99,000.00
20,900.00
2,464.00
7,885.00
130,249.00
388,700.00
54,150.00
86,595.00
3,655.00
99,000.00
20,900.00
2,464.00
7,885.00
663,349.00
1,300.00
95,000.00
115,000.00
17.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
423,800.00
51,585.00
87,630.00
3,655.00
566,670.00
99,000.00
20,900.00
2,464.00
7,885.00
130,249.00
423,800.00
51,585.00
87,630.00
3,655.00
99,000.00
20,900.00
2,464.00
7,885.00
696,919.00
1,300.00
95,000.00
115,000.00
17.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
457,600.00
49,590.00
87,860.00
3,655.00
598,705.00
99,000.00
20,900.00
2,464.00
7,885.00
130,249.00
457,600.00
49,590.00
87,860.00
3,655.00
99,000.00
20,900.00
2,464.00
7,885.00
728,954.00
1,300.00
95,000.00
115,000.00
17.00
60,000.00
76,000.00
88,000.00
482,300.00
47,405.00
89,240.00
3,655.00
-
99,000.00
20,900.00
2,464.00
482,300.00
47,405.00
89,240.00
3,655.00
99,000.00
20,900.00
2,464.00
0.0830
Oh Mandor
95,000.00
Total :
622,600.00
7,885.00
130,249.00
7,885.00
752,849.00
1,300.00
95,000.00
115,000.00
17.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
527,800.00
46,455.00
87,400.00
3,655.00
665,310.00
99,000.00
20,900.00
2,464.00
7,885.00
130,249.00
527,800.00
46,455.00
87,400.00
3,655.00
99,000.00
20,900.00
2,464.00
7,885.00
795,559.00
80,000.00
52,000.00
152,000.00
76,000.00
88,000.00
60,000.00
95,000.00
Total :
80,000.00
6,240.00
86,240.00
1,976.00
5,700.00
660.00
12,000.00
1,900.00
22,236.00
80,000.00
6,240.00
1,976.00
5,700.00
660.00
12,000.00
1,900.00
108,476.00
8,800,000.00
15,400.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
63,360.00
770.00
64,130.00
6,000.00
16,400.00
1,760.00
475.00
24,635.00
63,360.00
770.00
6,000.00
16,400.00
1,760.00
475.00
88,765.00
6,600,000.00
300,000.00
86,240.00
6,986,240.00
3,488,240.00
360,000.00
1,640,000.00
176,000.00
28,500.00
2,204,500.00
2,204,500.00
6,600,000.00
300,000.00
86,240.00
360,000.00
1,640,000.00
176,000.00
28,500.00
9,190,740.00
5,692,740.00
6,600,000.00
15,400.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
5,500,000.00
26,400.00
154.00
26,554.00
22,154.00
3,420.00
4,674.00
5,280.00
2,850.00
16,224.00
16,224.00
26,400.00
154.00
3,420.00
4,674.00
5,280.00
2,850.00
42,778.00
38,378.00
8,800,000.00
20,000.00
82,000.00
88,000.00
60,000.00
95,000.00
Total :
5,830,000.00
308,000.00
2,000.00
310,000.00
206,050.00
65,600.00
7,040.00
16,800.00
13,300.00
102,740.00
102,740.00
308,000.00
2,000.00
65,600.00
7,040.00
16,800.00
13,300.00
412,740.00
308,790.00
6,600,000.00
15,400.00
82,000.00
88,000.00
60,000.00
95,000.00
Total :
92,400.00
1,540.00
93,940.00
4,682.20
501.60
3,426.00
266.00
8,875.80
92,400.00
1,540.00
4,682.20
501.60
3,426.00
266.00
102,815.80
6,600,000.00
5,170,000.00
93,940.00
73,920.00
11,094.75
8,875.80
105,034.75
82,795.80
5,170,000.00
73,920.00
11,094.75
85,014.75
46,200.00
1,078.00
47,278.00
47,278.00
37,268.00
37,268.00
4,682.20
501.60
3,426.00
266.00
8,875.80
11,094.75
8,875.80
11,094.75
46,200.00
1,078.00
4,682.20
501.60
3,426.00
266.00
56,153.80
58,372.75
46,143.80
48,362.75
23,760.00
2,310.00
26,070.00
3,509.60
376.64
2,568.00
199.50
6,653.74
23,760.00
2,310.00
3,509.60
376.64
2,568.00
199.50
32,723.74
11,880.00
2,100.00
13,980.00
3,509.60
376.64
2,568.00
199.50
6,653.74
11,880.00
2,100.00
3,509.60
376.64
2,568.00
199.50
20,633.74
60,720.00
3,080.00
63,800.00
4,100.00
440.00
7,500.00
593.75
12,633.75
60,720.00
3,080.00
4,100.00
440.00
7,500.00
593.75
76,433.75
36,750.00
200.00
36,950.00
21,200.00
4,100.00
440.00
3,000.00
285.00
7,825.00
7,825.00
36,750.00
200.00
4,100.00
440.00
3,000.00
285.00
44,775.00
29,025.00
16,200.00
32,800.00
3,520.00
1,330.00
53,850.00
89,650.00
600.00
3,850.00
23,437.50
16,200.00
32,800.00
3,520.00
1,330.00
171,387.50
16,400.00
1,760.00
30,000.00
2,375.00
27,300.00
82,500.00
400.00
990.00
16,400.00
1,760.00
30,000.00
2,375.00
27,300.00
82,500.00
400.00
990.00
-
50,535.00
161,725.00
28,000.00
5,170,000.00
15,400.00
82,000.00
88,000.00
60,000.00
95,000.00
Total :
28,000.00
41,360.00
308.00
69,668.00
28,308.00
68,492.00
16,400.00
1,760.00
30,000.00
2,375.00
50,535.00
20,533.74
49,681.97
28,000.00
41,360.00
308.00
16,400.00
1,760.00
30,000.00
2,375.00
120,203.00
48,841.74
118,173.97
144,760.00
600.00
2,310.00
25,800.00
173,470.00
12,000.00
49,200.00
5,280.00
950.00
67,430.00
144,760.00
600.00
2,310.00
25,800.00
12,000.00
49,200.00
5,280.00
950.00
240,900.00
66,000.00
1,540.00
67,540.00
9,000.00
20,500.00
2,200.00
7,125.00
38,825.00
66,000.00
1,540.00
9,000.00
20,500.00
2,200.00
7,125.00
106,365.00
18,150.00
66,000.00
1,540.00
200.00
85,890.00
10,800.00
26,240.00
2,816.00
7,267.50
47,123.50
18,150.00
66,000.00
1,540.00
200.00
10,800.00
26,240.00
2,816.00
7,267.50
133,013.50
160,000.00
400.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
101,120.00
7,600.00
108,720.00
7,200.00
4,740.00
528.00
570.00
13,038.00
101,120.00
7,600.00
7,200.00
4,740.00
528.00
570.00
121,758.00
100,000.00
400.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
133,000.00
6,400.00
139,400.00
9,000.00
5,530.00
704.00
570.00
15,804.00
133,000.00
6,400.00
9,000.00
5,530.00
704.00
570.00
155,204.00
14,500.00
16,000.00
60,000.00
79,000.00
88,000.00
15,950.00
1,280.00
-
360.00
4,740.00
528.00
15,950.00
1,280.00
360.00
4,740.00
528.00
120,000.00
111,190.00
Total :
0.0003
Oh Mandor
95,000.00
Total :
17,230.00
28.50
5,656.50
28.50
22,886.50
9,500.00
16,000.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
10,450.00
1,280.00
11,730.00
360.00
4,740.00
528.00
28.50
5,656.50
10,450.00
1,280.00
360.00
4,740.00
528.00
28.50
17,386.50
12,000.00
16,000.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
13,200.00
1,280.00
14,480.00
360.00
4,740.00
528.00
28.50
5,656.50
13,200.00
1,280.00
360.00
4,740.00
528.00
28.50
20,136.50
8,030,000.00
15,400.00
14,900.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
5,500,000.00
9,636,000.00
19,250.00
14,900.00
9,670,150.00
6,634,150.00
360,000.00
1,476,000.00
176,000.00
28,500.00
2,040,500.00
2,040,500.00
9,636,000.00
19,250.00
14,900.00
360,000.00
1,476,000.00
176,000.00
28,500.00
11,710,650.00
8,674,650.00
90,000.00
400.00
52,000.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
99,000.00
800.00
3,120.00
102,920.00
2,580.00
3,397.00
378.40
199.50
6,554.90
99,000.00
800.00
3,120.00
2,580.00
3,397.00
378.40
199.50
109,474.90
8,800,000.00
14,900.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
352,000.00
7,450.00
359,450.00
60,000.00
205,000.00
22,000.00
4,750.00
291,750.00
352,000.00
7,450.00
60,000.00
205,000.00
22,000.00
4,750.00
651,200.00
8,800,000.00
121,000.00
14,900.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
1 M2 DAUN PINTU PANIL KAMFER + KACA TEMP
800,000.00
211,200.00
48,400.00
4,470.00
264,070.00
535,670.00
48,000.00
164,000.00
17,600.00
3,800.00
233,400.00
233,400.00
211,200.00
48,400.00
4,470.00
48,000.00
164,000.00
17,600.00
3,800.00
497,470.00
769,070.00
220,000.00
600.00
4,470.00
120,000.00
345,070.00
48,000.00
164,000.00
17,600.00
3,800.00
233,400.00
220,000.00
600.00
4,470.00
120,000.00
48,000.00
164,000.00
17,600.00
3,800.00
578,470.00
8,800,000.00
20,000.00
14,900.00
120,000.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
65,000.00
290,070.00
233,400.000
523,470.00
396,000.00
9,680.00
14,040.00
419,720.00
420,600.00
420,040.00
426,040.00
5,100.00
6,715.00
704.00
380.00
12,899.00
12,899.00
12,899.00
12,899.00
396,000.00
9,680.00
14,040.00
5,100.00
6,715.00
704.00
380.00
432,619.00
433,499.00
432,939.00
438,939.00
8,800,000.00
20,000.00
14,900.00
120,000.00
110,000.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
220,000.00
600.00
11,920.00
60,000.00
55,000.00
347,520.00
48,000.00
205,000.00
22,000.00
3,800.00
278,800.00
220,000.00
600.00
11,920.00
60,000.00
55,000.00
48,000.00
205,000.00
22,000.00
3,800.00
626,320.00
8,800,000.00
121,000.00
20,000.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
211,200.00
96,800.00
2,000.00
310,000.00
48,000.00
164,000.00
17,600.00
3,800.00
233,400.00
211,200.00
96,800.00
2,000.00
48,000.00
164,000.00
17,600.00
3,800.00
543,400.00
211,200.00
125,000.00
2,000.00
338,200.00
345,200.00
48,000.00
164,000.00
17,600.00
3,800.00
233,400.00
233,400.00
211,200.00
125,000.00
2,000.00
48,000.00
164,000.00
17,600.00
3,800.00
571,600.00
578,600.00
164,000.00
17,600.00
60,000.00
9,500.00
251,100.00
35,871.43
132,000.00
20,000.00
2,000.00
164,000.00
17,600.00
60,000.00
9,500.00
405,100.00
57,871.43
25,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
2,500.00
2,500.00
1,200.00
15,200.00
1,760.00
950.00
19,110.00
2,500.00
1,200.00
15,200.00
1,760.00
950.00
21,610.00
25,000.00
25,000.00
38,500.00
55,000.00
60,000.00
5,000.00
3,750.00
6,545.00
14,300.00
-
4,200.00
5,000.00
3,750.00
6,545.00
14,300.00
4,200.00
0.0090
0.0060
0.0025
Oh Tukang Cat
Oh Kepala Tukang Cat
Oh Mandor
76,000.00
88,000.00
95,000.00
Total :
Total :
29,595.00
18,050.00
684.00
528.00
237.50
5,649.50
3,445.63
684.00
528.00
237.50
35,244.50
21,495.63
8,000.00
33,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
Total :
800.00
8,580.00
9,380.00
8,580.00
1,200.00
4,788.00
554.40
237.50
6,779.90
6,201.66
800.00
8,580.00
1,200.00
4,788.00
554.40
237.50
16,159.90
14,781.66
48,000.00
49,500.00
30,000.00
5,500.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
Total :
4,800.00
7,425.00
6,000.00
2,750.00
20,975.00
16,175.00
3,000.00
17,100.00
1,980.00
712.50
22,792.50
17,576.58
4,800.00
7,425.00
6,000.00
2,750.00
3,000.00
17,100.00
1,980.00
712.50
43,767.50
33,751.58
39,000.00
5,500.00
76,000.00
88,000.00
60,000.00
95,000.00
Total :
Total :
14,430.00
2,750.00
17,180.00
14,430.00
8,740.00
1,012.00
9,000.00
712.50
19,464.50
16,348.82
14,430.00
2,750.00
8,740.00
1,012.00
9,000.00
712.50
36,644.50
30,778.82
3,500.00
3,500.00
6,000.00
570.00
6,570.00
3,500.00
6,000.00
570.00
10,070.00
9,250.00
1,300.00
11,000.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
12,500.00
61,327.50
12,740.00
14,300.00
6,840.00
95,207.50
116,755.00
15,000.00
9,120.00
1,056.00
1,235.00
26,411.00
26,411.00
61,327.50
12,740.00
14,300.00
6,840.00
15,000.00
9,120.00
1,056.00
1,235.00
121,618.50
143,166.00
2,313.00
1,300.00
11,000.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
6,129.45
1,482.00
1,100.00
456.00
9,167.45
5,400.00
6,840.00
792.00
475.00
13,507.00
6,129.45
1,482.00
1,100.00
456.00
5,400.00
6,840.00
792.00
475.00
22,674.45
5,045.00
1,300.00
11,000.00
152,000.00
60,000.00
76,000.00
59,884.15
13,000.00
16,500.00
6,840.00
-
37,200.00
26,600.00
59,884.15
13,000.00
16,500.00
6,840.00
37,200.00
26,600.00
91 1 M2 PEK. VERNIS
0.3700 Ltr Vernis
0.5000 Lbr Amplas
0.1150 Oh Tukang cat
0.0115 Oh Kep. Tukang cat
0.1500 Oh Pekerja
0.0075 Oh Mandor
1 M2 VERNIS KAYU LAMA
93 1 M2 PAS. KERAMIK 40 x 40 CM
6.6300 Bh Lantai Keramik
9.8000 Kg Semen Portland
1.3000 Kg Semen warna
0.0450 M3 Pasir Pasang
0.2500 Oh Pekerja
0.1200 Oh Tukang Batu
0.0120 Oh Kepala Tukang Batu
0.0130 Oh Mandor
1 M2 PAS. KERAMIK ANTI SLIP 40 x 40 CM
0.0350
0.0300
88,000.00
95,000.00
Total :
96,224.15
3,080.00
2,850.00
69,730.00
3,080.00
2,850.00
165,954.15
4,727.00
1,300.00
11,000.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
56,109.49
13,000.00
16,500.00
6,840.00
92,449.49
37,200.00
26,600.00
3,080.00
2,850.00
69,730.00
56,109.49
13,000.00
16,500.00
6,840.00
37,200.00
26,600.00
3,080.00
2,850.00
162,179.49
1,576.00
1,300.00
11,000.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
5,563.28
1,482.00
1,100.00
456.00
8,601.28
5,400.00
6,840.00
792.00
475.00
13,507.00
5,563.28
1,482.00
1,100.00
456.00
5,400.00
6,840.00
792.00
475.00
22,108.28
2,231.00
1,300.00
11,000.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
2,231.00
59,121.50
13,520.00
17,820.00
6,840.00
97,301.50
97,301.50
37,200.00
26,600.00
3,080.00
2,850.00
69,730.00
69,730.00
59,121.50
13,520.00
17,820.00
6,840.00
37,200.00
26,600.00
3,080.00
2,850.00
167,031.50
167,031.50
3,250.00
1,300.00
152,000.00
11,000.00
76,000.00
88,000.00
60,000.00
95,000.00
Total :
65,000.00
14,820.00
6,384.00
1,100.00
87,304.00
26,600.00
3,080.00
37,200.00
2,850.00
69,730.00
65,000.00
14,820.00
6,384.00
1,100.00
26,600.00
3,080.00
37,200.00
2,850.00
157,034.00
99,375.00
1,482.00
456.00
275.00
101,588.00
104,238.00
47,375.00
180,950.00
283,666.00
630,900.00
11,778.85
532,819.00
467,100.00
6,840.00
792.00
5,400.00
475.00
13,507.00
13,507.00
-
99,375.00
1,482.00
456.00
275.00
6,840.00
792.00
5,400.00
475.00
115,095.00
117,745.00
283,302.50
27,142.50
3,874,877.56
226,493.10
169,144.29
1,912,820.21
139,662.90
0.0390
1.5600
0.3900
17.110
2.0000
2.0000
m3
kg
m2
m2
Bh
M'
630,900.00
11,778.85
99,129.00
42,001.20
55,000.00
16,000.00
Total :
24,605.10
18,375.01
38,660.31
718,640.53
110,000.00
32,000.00
7,575,724.00
47,375.00
15,791.67
7,700.00
75,000.00
115,000.00
135,000.00
16,000.00
Total :
Total :
266,294.88
6,610.39
9,209.20
121,095.00
120,347.50
141,277.50
48,000.00
712,834.47
8,288,558.47
20,000.00
60,000.00
82,000.00
88,000.00
95,000.00
Total :
1,000.00
1,000.00
60,000.00
246,000.00
26,400.00
5,937.50
338,337.50
1,000.00
60,000.00
246,000.00
26,400.00
5,937.50
339,337.50
55,000.00
76,000.00
88,000.00
60,000.00
95,000.00
Total :
55,000.00
55,000.00
7,600.00
880.00
600.00
475.00
9,555.00
55,000.00
7,600.00
880.00
600.00
475.00
64,555.00
250,000.00
45,000.00
76,000.00
88,000.00
60,000.00
95,000.00
Total :
250,000.00
45,000.00
295,000.00
205,200.00
47,520.00
108,000.00
10,450.00
371,170.00
250,000.00
45,000.00
205,200.00
47,520.00
108,000.00
10,450.00
666,170.00
165,000.00
1,300.00
152,000.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
1,600,000.00
165,000.00
7,800.00
1,520.00
174,320.00
1,609,320.00
60,000.00
114,000.00
132,000.00
15,200.00
321,200.00
321,200.00
165,000.00
7,800.00
1,520.00
60,000.00
114,000.00
132,000.00
15,200.00
495,520.00
1,930,520.00
35,000.00
3,300.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
35,000.00
82.50
35,082.50
600.00
7,600.00
880.00
475.00
9,555.00
35,000.00
82.50
600.00
7,600.00
880.00
475.00
44,637.50
253,000.00
45,540.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
253,000.00
45,540.00
298,540.00
108,000.00
205,200.00
47,520.00
10,450.00
371,170.00
253,000.00
45,540.00
108,000.00
205,200.00
47,520.00
10,450.00
669,710.00
375,000.00
45,000.00
1,300.00
152,000.00
76,000.00
88,000.00
60,000.00
95,000.00
Total :
375,000.00
45,000.00
7,800.00
1,520.00
429,320.00
110,200.00
13,200.00
72,000.00
9,500.00
204,900.00
375,000.00
45,000.00
7,800.00
1,520.00
110,200.00
13,200.00
72,000.00
9,500.00
634,220.00
50,000.00
3,300.00
60,000.00
76,000.00
88,000.00
95,000.00
Total :
50,000.00
82.50
50,082.50
72,000
110,200
13,200.00
9,500.00
204,900.00
50,000.00
82.50
72,000.00
110,200.00
13,200.00
9,500.00
254,982.50
187,000.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
60,000.00
187,000.00
187,000.00
60,000.00
600.00
39,500.00
880.00
475.00
41,455.00
41,455.00
187,000.00
600.00
39,500.00
880.00
475.00
228,455.00
101,455.00
30,000.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
30,000.00
30,000.00
900.00
11,850.00
1,320.00
760.00
14,830.00
30,000.00
900.00
11,850.00
1,320.00
760.00
44,830.00
20,000.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
20,000.00
20,000.00
600.00
7,900.00
880.00
47.50
9,427.50
20,000.00
600.00
7,900.00
880.00
47.50
29,427.50
15,000.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
15,000.00
15,000.00
900.00
11,850.00
132.00
7,600.00
20,482.00
15,000.00
900.00
11,850.00
132.00
7,600.00
35,482.00
10,000.00
10,000.00
900.00
11,850.00
132.00
7,600.00
20,482.00
10,000.00
900.00
11,850.00
132.00
7,600.00
30,482.00
16,000.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
16,000.00
16,000.00
900.00
1,185.00
1,320.00
76.00
3,481.00
16,000.00
900.00
1,185.00
1,320.00
76.00
19,481.00
70,000.00
88,000.00
60,000.00
70,000.00
-
12,320.00
4,800.00
70,000.00
12,320.00
4,800.00
Total :
70,000.00
17,120.00
87,120.00
20,200.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
20,200.00
20,200.00
1,200.00
15,800.00
1,760.00
95.00
18,855.00
20,200.00
1,200.00
15,800.00
1,760.00
95.00
39,055.00
121,000.00
60,000.00
79,000.00
88,000.00
95,000.00
Total :
150,000.00
133,100.00
133,100.00
165,000.00
900.00
11,850.00
1,320.00
76.00
14,146.00
17,536.36
133,100.00
900.00
11,850.00
1,320.00
76.00
147,246.00
182,536.36
5,830,000.00
15,400.00
82,000.00
88,000.00
60,000.00
95,000.00
Total :
145,750.00
3,080.00
148,830.00
65,600.00
7,040.00
15,000.00
1,330.00
88,970.00
145,750.00
3,080.00
65,600.00
7,040.00
15,000.00
1,330.00
237,800.00
95,000.00
95,000.00
82,500.00
49,500.00
55,000.00
4,920.00
528.00
9,000.00
760.00
15,208.00
15,208.00
15,208.00
15,208.00
95,000.00
4,920.00
528.00
9,000.00
760.00
110,208.00
97,708.00
64,708.00
70,208.00
55,000.00
22,000.00
82,000.00
88,000.00
60,000.00
95,000.00
Total :
42,000.00
225,000.00
33,000.00
2,640.00
35,640.00
27,840.00
48,000.00
11,480.00
6,600.00
480.00
760.00
19,320.00
19,320.00
19,320.00
33,000.00
2,640.00
11,480.00
6,600.00
480.00
760.00
54,960.00
47,160.00
67,320.00
2,500.00
1,300.00
152,000.00
82,000.00
88,000.00
60,000.00
95,000.00
Total :
16,500.00
10,500.00
4,500.00
8,750.00
10,400.00
4,864.00
24,014.00
64,764.00
52,014.00
28,764.00
16,400.00
1,760.00
24,000.00
1,900.00
44,060.00
44,060.00
44,060.00
44,060.00
8,750.00
10,400.00
4,864.00
16,400.00
1,760.00
24,000.00
1,900.00
68,074.00
108,824.00
96,074.00
72,824.00
124,800.00
2,420.00
127,220.00
5,040.00
10,250.00
1,144.00
380.00
16,814.00
124,800.00
2,420.00
5,040.00
10,250.00
1,144.00
380.00
144,034.00
1.0000
0.5000
0.1000
0.0050
Bh
Kg
Oh
Oh
Murda Genteng
Semen portland
Pekerja
Mandor
65,000.00
1,300.00
60,000.00
95,000.00
Total :
45,000.00
150,000.00
80,000.00
65,000.00
650.00
65,650.00
45,650.00
150,650.00
80,650.00
6,000.00
475.00
6,475.00
6,475.00
6,475.00
6,475.00
65,000.00
650.00
6,000.00
475.00
72,125.00
52,125.00
157,125.00
87,125.00
75,000.00
76,000.00
88,000.00
60,000.00
95,000.00
152,000.00
Total :
75,000.00
75,000.00
9,120.00
84,120.00
75,000.00
23,560.00
2,728.00
3,780.00
2,945.00
33,013.00
33,013.00
75,000.00
23,560.00
2,728.00
3,780.00
2,945.00
9,120.00
117,133.00
108,013.00
121,000.00
115,000.00
95,000.00
1,300.00
76,000.00
88,000.00
60,000.00
95,000.00
Total :
48,400.00
26,772.00
12,426.00
88,374.00
175,972.00
76,000.00
8,800.00
480,000.00
28,500.00
593,300.00
48,400.00
26,772.00
12,426.00
88,374.00
76,000.00
8,800.00
480,000.00
28,500.00
769,272.00
75,000.00
1,300.00
82,000.00
88,000.00
60,000.00
95,000.00
Total :
1 M2 PASANG BATU ALUR
75,000.00
1 M2 PASANG BATU SERAY
42,500.00
1 M2 PASANG PARAS PALIMANAN
95,000.00
1 M2 PASANG BATU CANDI
95,000.00
1 M2 PASANG PARAS JOGYA
75,000.00
129 1 M2 PASANG ORNAMEN PEPALIHAN SARWA GENEP
80.000
Bj Bata gosok
3,000.00
5.8000
Bj Paras gosok
21,000.00
0.2000 M3 Pasir pasang
152,000.00
34.250 Kg Semen portland
1,300.00
4.0000 Oh Tukang style Bali
82,000.00
0.4000 Oh Kep. tukang style Bali
88,000.00
1.5000 Oh Pekerja
60,000.00
0.0250 Oh Mandor
95,000.00
Total :
1 M2 PASANG ORNAMEN BATA GOSOK
3,000.00
75,000.00
15,275.00
90,275.00
97,775.00
57,775.00
110,275.00
110,275.00
90,275.00
164,000.00
35,200.00
120,000.00
9,500.00
328,700.00
328,700.00
328,700.00
328,700.00
328,700.00
328,700.00
75,000.00
15,275.00
164,000.00
35,200.00
120,000.00
9,500.00
418,975.00
426,475.00
386,475.00
438,975.00
438,975.00
418,975.00
240,000.00
121,800.00
30,400.00
44,525.00
436,725.00
314,925.00
328,000.00
35,200.00
90,000.00
2,375.00
455,575.00
328,517.85
240,000.00
121,800.00
30,400.00
44,525.00
328,000.00
35,200.00
90,000.00
2,375.00
892,300.00
643,442.85
360,000.00
16,640.00
5,320.00
381,960.00
18,000.00
7,600.00
880.00
1,425.00
27,905.00
360,000.00
16,640.00
5,320.00
18,000.00
7,600.00
880.00
1,425.00
409,865.00
139,500.00
20,475.00
3,496.00
163,471.00
114,000.00
8,184.00
37,500.00
5,890.00
165,574.00
139,500.00
20,475.00
3,496.00
114,000.00
8,184.00
37,500.00
5,890.00
329,045.00
46,500.00
1,300.00
152,000.00
76,000.00
88,000.00
60,000.00
95,000.00
Total :
175,000.00
1,300.00
152,000.00
76,000.00
88,000.00
60,000.00
95,000.00
Total :
192,500.00
15,275.00
5,320.00
213,095.00
26,600.00
3,080.00
37,200.00
2,850.00
69,730.00
192,500.00
15,275.00
5,320.00
26,600.00
3,080.00
37,200.00
2,850.00
282,825.00
4,125.00
1,443.75
60,000.00
76,000.00
76,000.00
95,000.00
Total :
4,950.00
1,443.75
6,393.75
2,160.00
4,560.00
456.00
171.00
7,347.00
4,950.00
1,443.75
2,160.00
4,560.00
456.00
171.00
13,740.75
13,750.00
60,000.00
95,000.00
Total :
13,750.00
24,000.00
37,750.00
3,800.00
3,800.00
13,750.00
24,000.00
3,800.00
41,550.00
15,125.00
60,000.00
95,000.00
Total :
15,125.00
24,000.00
39,125.00
3,800.00
3,800.00
15,125.00
24,000.00
3,800.00
42,925.00
16,000.00
60,000.00
95,000.00
Total :
16,000.00
24,000.00
40,000.00
3,800.00
3,800.00
16,000.00
24,000.00
3,800.00
43,800.00
12,500.00
13,000.00
3,600.00
2,250.00
2,250.00
1,350.00
650.00
2,700.00
7,800.00
30,000.00
Total :
100,000.00
13,000.00
28,800.00
1,125.00
2,250.00
8,100.00
1,950.00
1,080.00
780.00
145,175.00
30,000.00
30,000.00
100,000.00
13,000.00
28,800.00
1,125.00
2,250.00
8,100.00
1,950.00
1,080.00
780.00
30,000.00
187,085.00
125,000.00
36,000.00
1,125.00
2,250.00
8,100.00
2,600.00
2,700.00
780.00
164,375.00
30,000.00
30,000.00
125,000.00
36,000.00
1,125.00
2,250.00
8,100.00
2,600.00
2,700.00
780.00
30,000.00
208,555.00
187,500.00
54,000.00
1,125.00
187,500.00
54,000.00
1,125.00
12,500.00
3,600.00
2,250.00
1.0000
10.000
4.0000
1.0000
0.1000
1.0000
Bh
Bh
Bh
Bh
Roll
Ttk
2,250.00
1,350.00
650.00
2,700.00
7,800.00
32,500.00
Total :
2,250.00
13,500.00
2,600.00
2,700.00
780.00
244,875.00
32,500.00
32,500.00
2,250.00
13,500.00
2,600.00
2,700.00
780.00
32,500.00
296,955.00
1,250.00
3,600.00
1,350.00
2,250.00
2,700.00
30,000.00
Total :
31,250.00
90,000.00
20,250.00
2,250.00
2,700.00
121,250.00
30,000.00
30,000.00
31,250.00
90,000.00
20,250.00
2,250.00
2,700.00
30,000.00
176,450.00
1,750.00
3,600.00
2,250.00
1,350.00
2,700.00
25,000.00
Total :
43,750.00
61,200.00
2,250.00
13,500.00
2,700.00
123,400.00
25,000.00
25,000.00
43,750.00
61,200.00
2,250.00
13,500.00
2,700.00
25,000.00
148,400.00
U10
U1
U10
U1
U10
U1
B7
U10
U1
B6
U10
U1
B1
B6
U10
U6
U2
U1
B1
B8
B2
U10
U6
U2
U1
B1
B8
B2
U10
B1
B8
B2
U10
B1
B8
B3
B4
U10
U6
U2
U1
B11
B8
B2
U10
B11
B8
B2
U6
B11
B8
B2
U6
B11
B8
B2
U10
U6
U2
U1
B8
B2
U10
U6
U2
U1
B8
B2
U10
U6
U2
U1
B8
B2
U6
B8
U10
U9
U5
U1
B10
B8
U10
U9
U5
U1
B8
B3
B4
U10
U6
U2
U1
B8
B3
B4
U10
U6
U2
U1
B8
B3
B4
U10
U6
U2
U1
B31
B32
U10
U8
U4
U1
B24
B25
B74
U10
U7
U3
U1
B25
B74
B23
B49'
B24"
U10
U7
U3
U1
B55
B74
B23
B49'
B24"
U10
U7
U3
U1
B70
B74
B23
B49'
B24"
U10
U7
U3
U1
B8
B3
B4
U10
U6
U2
U1
B8
B3
B4
U10
U6
U2
U1
B16
B25
U10
U7
U3
U1
B15
u10
u7
U3
U1
B16
u10
u7
U3
U1
B16
B46
u10
u7
U3
U1
B16
B27
B73
B48
u10
u7
U3
U1
B16
B27
B73
B48
B50
u10
u7
U3
U1
B16
B46
B27
u10
u7
U3
U1
B16
B46
B27
u10
u7
U3
U1
B62
U10
U9
U5
U1
B62
B67
B63
B64
U10
U9
U5
U1
B65
B66
U10
U9
U5
U1
B69
B70
B71
B61
U10
U9
U5
U1
B37
B8
B9
B2
U10
U6
U2
U1
B38
B8
B9
B2
U10
U6
U2
U1
B38
B8
B9
B2
U10
U6
U2
U1
B41
B8
B9
B2
U10
U6
U2
U1
B16
B27
U10
U7
U3
U1
LOKASI
: KECAMATAN ABANG
NO.
ITEM PEKERJAAN
SAT.
VOLUME
d
SATUAN
JUMLAH
HARGA
HARGA
( Rp )
( Rp )
PEKERJAAN PERSIAPAN
1
Papan Nama
Bh
1.00
250,000.00
250,000.00
Pekerjaan Bouwplank
Ls
1.00
2,000,000.00
2,000,000.00
Jumlah
II
2,250,000.00
M3
69.55
58,275.00
4,053,026.25
M3
201.34
47,375.00
9,538,482.50
M3
67.72
15,791.67
1,069,411.67
M3
167.60
15,791.67
2,646,683.33
M3
47.53
138,335.00
6,575,062.55
Urugan Pasir
M3
26.92
180,950.00
4,871,174.00
M3
272.23
138,335.00
37,658,937.05
Jumlah
III
66,412,777.35
M3
2.62
467,100.00
1,223,802.00
M3
9.66
467,100.00
4,512,186.00
M3
15.99
467,100.00
7,468,929.00
M3
9.41
630,900.00
5,936,769.00
Pek. Bekisting
M2
24.00
99,129.00
2,379,096.00
Pek. Pembesian
Kg
1,788.09
11,778.85
21,061,643.90
M3
12.30
630,900.00
7,760,070.00
Pek. Bekisting
M2
98.40
99,129.00
9,754,293.60
Pek. Pembesian
Kg
2,332.99
11,778.85
27,479,939.26
M3
1.00
630,900.00
630,900.00
Pek. Bekisting
M2
10.00
99,129.00
991,290.00
Pek. Pembesian
Kg
184.53
11,778.85
2,173,551.19
M3
1.05
630,900.00
662,445.00
Pek. Bekisting
M2
13.94
99,129.00
1,381,858.26
Pek. Pembesian
Kg
154.87
11,778.85
1,824,190.50
M3
6.64
630,900.00
4,189,176.00
Pek. Bekisting
M2
73.08
197,034.50
14,399,281.26
Pek. Pembesian
Kg
1,311.15
11,778.85
15,443,839.18
M3
9.69
630,900.00
6,113,421.00
Pek. Bekisting
M2
113.06
197,034.50
22,276,720.57
Pek. Pembesian
Kg
1,875.32
11,778.85
22,089,112.98
M3
1.25
630,900.00
788,625.00
Pek. Bekisting
M2
25.01
197,034.50
4,927,832.85
Pek. Pembesian
Kg
254.65
11,778.85
2,999,484.15
M3
0.25
630,900.00
157,725.00
Pek. Bekisting
M2
5.50
197,034.50
1,083,689.75
Pek. Pembesian
Kg
48.18
11,778.85
567,504.99
M3
1.18
630,900.00
744,462.00
Pek. Bekisting
M2
19.60
99,129.00
1,942,928.40
Pek. Pembesian
Kg
247.43
11,778.85
2,914,440.86
M3
8.10
630,900.00
5,110,290.00
Pek. Bekisting
M2
57.60
281,879.33
16,236,249.60
Pek. Pembesian
Kg
1,549.52
11,778.85
18,251,563.65
M3
7.56
630,900.00
4,769,604.00
Pek. Bekisting
M2
54.18
281,879.33
15,272,222.28
Pek. Pembesian
Kg
1,510.30
11,778.85
17,789,597.16
M3
4.97
630,900.00
3,135,573.00
Pek. Bekisting
M2
55.42
281,879.33
15,621,752.65
Pek. Pembesian
Kg
1,022.27
11,778.85
12,041,164.99
M3
2.50
630,900.00
1,577,250.00
Pek. Bekisting
M2
43.29
281,879.33
12,202,556.34
Pek. Pembesian
Kg
501.66
11,778.85
5,908,977.89
M3
45.60
630,900.00
28,769,040.00
Pek. Bekisting
M2
380.01
532,819.00
202,476,548.19
Pek. Pembesian
Kg
4,104.11
11,778.85
48,341,696.07
10
11
12
13
14
15
16
17
NO.
ITEM PEKERJAAN
SAT.
b
18
19
20
VOLUME
d
SATUAN
JUMLAH
HARGA
HARGA
( Rp )
( Rp )
M3
2.68
630,900.00
1,690,812.00
Pek. Bekisting
M2
15.92
404,641.50
6,441,892.68
Pek. Pembesian
Kg
214.36
11,778.85
2,524,914.29
M3
4.17
630,900.00
2,630,853.00
Pek. Bekisting
M2
8.34
404,641.50
3,374,710.11
Pek. Pembesian
Kg
292.04
11,778.85
3,439,895.35
M3
0.09
630,900.00
56,781.00
Pek. Bekisting
M2
1.11
532,819.00
591,429.09
Kg
7.10
11,778.85
Pek. Pembesian
Jumlah
IV
83,629.84
624,218,210.87
M3
3.75
630,900.00
2,365,875.00
Pek. Bekisting
M2
75.01
197,034.50
14,779,557.85
Pek. Pembesian
Kg
768.80
11,778.85
9,055,579.88
M3
0.31
630,900.00
195,579.00
Pek. Bekisting
M2
8.33
99,129.00
825,744.57
Pek. Pembesian
Kg
59.65
11,778.85
702,608.40
M3
0.93
630,900.00
586,737.00
Pek. Bekisting
M2
15.56
99,129.00
1,542,447.24
Pek. Pembesian
Kg
196.43
11,778.85
2,313,719.51
M3
5.67
630,900.00
3,577,203.00
Pek. Bekisting
M2
94.50
281,879.33
26,637,597.00
Pek. Pembesian
Kg
1,152.14
11,778.85
13,570,884.24
M3
0.75
630,900.00
473,175.00
Pek. Bekisting
M2
13.00
99,129.00
1,288,677.00
Pek. Pembesian
Kg
162.92
11,778.85
1,919,010.24
M3
4.10
630,900.00
2,586,690.00
Pek. Bekisting
M2
51.30
532,819.00
27,333,614.70
Pek. Pembesian
Kg
328.32
11,778.85
3,867,232.03
M3
0.54
630,900.00
340,686.00
Pek. Bekisting
M2
6.79
404,641.50
2,747,515.79
Pek. Pembesian
Kg
38.04
11,778.85
448,067.45
M3
0.03
630,900.00
18,927.00
Pek. Bekisting
M2
0.38
532,819.00
202,471.22
Kg
2.40
11,778.85
Pek. Pembesian
Jumlah
V
28,269.24
117,407,868.36
M3
217.55
623,493.00
M3
33.53
357,897.00
12,000,286.41
M2
894.97
278,329.00
249,096,105.13
M2
1,690.21
36,361.20
61,458,063.85
M2
51.19
36,361.20
1,861,329.83
M2
126.84
36,361.20
4,612,054.61
M2
139.09
36,361.20
5,057,479.31
M2
1,690.21
16,016.00
27,070,403.36
135,640,902.15
M2
157.15
16,016.00
2,516,914.40
10
M2
27.20
386,475.00
10,512,120.00
11
M2
114.53
426,475.00
48,844,181.75
12
M2
59.09
438,975.00
25,939,032.75
13
M2
131.63
418,975.00
55,149,679.25
14
M2
22.55
438,975.00
9,898,886.25
15
M2
26.86
418,975.00
11,253,668.50
16
M2
24.20
643,442.85
15,571,316.91
17
Bh
108.00
40,000.00
4,320,000.00
18
M1
6.26
250,000.00
1,565,000.00
19
M2
19.36
329,045.00
6,370,311.20
20
M2
16.64
500,000.00
8,320,000.00
21
M2
21.60
500,000.00
Jumlah
10,800,000.00
707,857,735.65
NO.
ITEM PEKERJAAN
SAT.
VI
VOLUME
d
SATUAN
JUMLAH
HARGA
HARGA
( Rp )
( Rp )
M2
307.80
220,000.00
67,716,000.00
M3
0.31
9,190,740.00
2,849,129.40
M2
72.25
85,014.75
6,142,315.69
M2
72.25
32,723.74
2,364,290.22
M2
46.70
412,740.00
19,274,958.00
M2
12.68
412,740.00
5,233,543.20
M2
483.61
97,708.00
47,252,565.88
M1
104.14
96,074.00
10,005,146.36
M2
12.92
412,740.00
5,332,600.80
10
M2
594.23
95,000.00
56,451,850.00
11
M1
394.43
35,000.00
13,805,050.00
12
M1
328.92
27,000.00
8,880,840.00
13
M2
72.25
118,173.97
8,538,069.06
14
M1
29.24
29,025.00
848,691.00
15
Bh
12.00
87,125.00
1,045,500.00
16
Bh
5.00
157,125.00
Jumlah
VII
785,625.00
256,526,174.60
PEKERJAAN KERAMIK
1
M2
199.87
121,618.50
24,307,889.60
M1
165.67
22,674.45
3,756,476.13
M2
18.45
143,166.00
2,641,412.70
M1
26.60
115,095.00
3,061,527.00
M2
188.35
121,618.50
22,906,844.48
M1
132.26
22,674.45
2,998,922.76
M2
9.77
167,031.50
1,631,897.76
M2
4.10
167,031.50
684,829.15
M2
29.88
157,034.00
4,692,175.92
10
M2
18.03
157,034.00
2,831,323.02
11
M1
26.00
115,095.00
Jumlah
VIII
2,992,470.00
72,505,768.50
M3
3.70
11,710,650.00
Ls
1.00
1,500,000.00
1,500,000.00
M2
16.80
651,200.00
10,940,160.00
M2
10.08
497,470.00
5,014,497.60
M2
11.76
626,320.00
7,365,523.20
M2
30.14
543,400.00
16,378,076.00
M2
22.45
543,400.00
12,199,330.00
M2
22.41
147,246.00
Jumlah
IX
43,329,405.00
3,299,782.86
100,026,774.66
Bh
14.00
228,455.00
Bh
8.00
101,455.00
811,640.00
Bh
70.00
44,830.00
3,138,100.00
Bh
152.00
29,427.50
4,472,980.00
Bh
26.00
35,482.00
922,532.00
Bh
124.00
30,482.00
3,779,768.00
Bh
266.00
19,481.00
Jumlah
X
3,198,370.00
5,181,946.00
21,505,336.00
PEKERJAAN FINISHING
1
M2
1,847.36
16,159.90
29,853,152.86
M2
594.23
16,159.90
9,602,697.38
M2
72.25
36,644.50
2,647,565.13
M2
47.33
16,159.90
764,848.07
M2
24.76
35,244.50
872,777.53
M2
72.30
35,244.50
2,548,177.35
M2
246.42
43,767.50
10,785,187.35
M2
70.93
40,000.00
Jumlah
2,837,200.00
59,911,605.66
NO.
ITEM PEKERJAAN
SAT.
XI
VOLUME
d
SATUAN
JUMLAH
HARGA
HARGA
( Rp )
( Rp )
PEKERJAAN LISTRIK
1
Ls
1.00
7,500,000.00
Bh
35.00
208,555.00
7,299,425.00
Bh
99.00
187,085.00
18,521,415.00
Pasang Instalasi AC
Bh
1.00
296,955.00
296,955.00
Pasang Instalasi TV
Bh
1.00
148,400.00
148,400.00
Bh
1.00
176,450.00
176,450.00
Bh
1.00
500,000.00
500,000.00
Bh
96.00
75,000.00
7,200,000.00
7,500,000.00
Bh
2.00
250,000.00
500,000.00
10
Bh
35.00
35,000.00
1,225,000.00
11
Bh
9.00
25,000.00
225,000.00
12
Bh
29.00
35,000.00
1,015,000.00
Bh
2.00
3,500,000.00
7,000,000.00
51,607,645.00
PEKERJAAN SANITASI
1
Bh
5.00
1,930,520.00
9,652,600.00
Bh
3.00
889,202.50
2,667,607.50
Bh
1.00
500,000.00
500,000.00
Bh
5.00
64,555.00
322,775.00
Bh
3.00
44,637.50
133,912.50
Pasangan Shower
Set
5.00
450,000.00
2,250,000.00
M1
60.00
13,740.75
824,445.00
M1
20.00
13,740.75
274,815.00
M1
40.00
41,550.00
1,662,000.00
10
M1
40.00
43,800.00
1,752,000.00
11
Pasangan Zink
Bh
1.00
300,000.00
300,000.00
12
Unit
2.00
8,288,558.47
16,577,116.94
Jumlah
36,917,271.94
R E K A P I T U LA S I
( RAB )
KEGIATAN
PEKERJAAN
LOKASI
NO.
ITEM PEKERJAAN
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH DAN PASIR
PEKERJAAN BETON LANTAI I
PEKERJAAN BETON LANTAI II
PEKERJAAN PASANGAN DAN PLESTERAN
PEKERJAAN ATAP DAN PLAFOND
PEKERJAAN KERAMIK
PEKERJAAN KUSEN PINTU DAN JENDELA
PEK. PENGUNCI DAN PENGGANTUNG
PEKERJAAN FINISHING
PEKERJAAN LISTRIK
PEKERJAAN SANITASI
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
Terbilang
HARGA
JUMLAH
( Rp )
3
2,250,000.00
66,412,777.35
624,218,210.87
117,407,868.36
707,857,735.65
256,526,174.60
72,505,768.50
100,026,774.66
21,505,336.00
59,911,605.66
51,607,645.00
36,917,271.94
2,117,147,168.59
211,714,716.86
2,328,861,885.45
2,328,861,881.00
SATU MILYAR DELAPAN RATUS LIMA PULUH SEMBILAN JUTA TIGA RATUS ENAM PULUH
TUJUH RIBU SEMBILAN RATUS TUJUH PULUH DUA RUPIAH
Menyetujui :