Professional Documents
Culture Documents
GENERAL CONTRACTOR
KONTRUKSI INTERIOR FURNITURE PERDAGANGAN SUPLIER PERBENGKELAN
Email : yadi.ayank@yahoo.co.id
Kepada Yth
PT. TIRTA INVESTAMA
Attn
Hal
: Bp. Yunus
: Penawaran Plant Office Gudang Legos
Dengan Hormat,
Bersama ini kami sampaikan pengajuan penawaran harga untuk :
Proyek
: Pembangunan Plant office
Lokasi
: Gudang legos PT. Tirta Investama
Adapun Rencana Anggaran Biaya yang kami ajukan adalah :
Nilai anggaran : Rp.
395,718,000.00 ( sudah termasuk PPn + PPh)
( Tiga ratus sembilan puluh lima juta tujuh ratus delapan belas ribu rupiah )
sesuai dengan rencana anggaran biaya dan gambar terlampir.
Dengan system pembayaran sebagai berikut :
- Tahap 1, DP 50%
- Tahap 2, termijn 25% ( Progress 50% )
- Tahap 3, termijn 25% ( Progress 100% )
Demikianlah pengajuan ini kami sampaikan. Atas bantuannya kami ucapkan terima kasih.
YADI SUMARDI
No. Divisi
Jumlah Harga
Pekerjaan
(Rupiah)
Uraian
PEKERJAAN PERSIAPAN
5,668,722.00
II
112,727,156.74
III
PEKERJAAN PASANGAN
100,549,076.74
IV
30,589,500.00
PEKERJAAN PLAFOND
15,065,900.00
VI
21,177,000.00
12,889,029.00
VII
VIII
IX
PEKERJAAN PENGECATAN
5,129,600.00
19,062,914.80
1,500,000.00
JUMLAH
324,358,899.28
32,435,889.93
38,923,067.91
TOTAL
395,717,857.12
DIBULATKAN
395,718,000.00
Terbilang
: ( Tiga ratus sembilan puluh lima juta tujuh ratus delapan belas ribu rupiah )
YADI SUMARDI
Wakil Direktur
NO
URAIAN
SAT
VOL
HARGA
SATUAN
( Rp )
JUMLAH
( Rp )
f = (d x e)
PEKERJAAN PERSIAPAN
1
Pembersihan Lahan
75.00
9,750.00
731,250.00
Pek. Pengukuran
75.00
33,088.00
2,481,600.00
Pas. Bouwplank
44.00
33,088.00
1,455,872.00
Ls
1.00
1,000,000.00
1,000,000.00
Jumlah I
II
5,668,722.00
Galian Tanah
56.75
33,350.00
1,892,612.50
ttk
9.00
46,630.00
419,670.00
22.75
12,175.00
276,981.25
47.75
19,050.00
909,637.50
4.77
139,318.00
664,546.86
Ceker ayam 1 m x 1 m
bh
9.00
550,000.00
4,950,000.00
29.84
637,444.40
19,021,340.90
3.34
5,562,225.00
18,577,831.50
5.66
2,548,485.00
14,424,425.10
0.48
6,464,826.00
3,103,116.48
1.86
5,152,509.00
9,583,666.74
1.15
4,320,054.00
4,968,062.10
6.20
4,347,387.00
26,953,799.40
0.45
4,484,151.00
2,017,867.95
1.02
4,866,273.00
4,963,598.46
Jumlah II
III
112,727,156.74
PEKERJAAN PASANGAN
1
282.00
176,346.00
49,729,572.00
584.00
37,053.00
21,638,952.00
92.08
149,778.00
13,791,558.24
81.45
25,000.00
2,036,250.00
2.40
149,778.00
359,467.20
15.30
143,433.00
2,194,524.90
5.87
110,520.00
648,752.40
Ls
1.00
3,500,000.00
3,500,000.00
19.00
350,000.00
6,650,000.00
Jumlah III
100,549,076.74
IV
16.80
110,000.00
1,848,000.00
14.85
110,000.00
1,633,500.00
14.70
110,000.00
1,617,000.00
78.00
110,000.00
8,580,000.00
Bh
6.00
850,000.00
5,100,000.00
Bh
3.00
850,000.00
2,550,000.00
Bh
3.00
850,000.00
2,550,000.00
Kaca rayband 7 mm
28.90
150,000.00
4,335,000.00
Kaca motif 7 mm
15.84
150,000.00
2,376,000.00
Jumlah IV
V
30,589,500.00
PEKERJAAN PLAFOND
1
142.76
50,000.00
7,138,000.00
Gypsum board 9 mm
103.70
35,000.00
3,629,500.00
122.40
16,000.00
1,958,400.00
39.00
60,000.00
2,340,000.00
Jumlah V
VI
15,065,900.00
92.40
125,000.00
11,550,000.00
92.40
85,000.00
7,854,000.00
39.40
45,000.00
1,773,000.00
Jumlah VI
VII
21,177,000.00
8.00
64,690.00
517,520.00
16.00
39,800.00
636,800.00
12.00
4,620.00
55,440.00
16.00
3,630.00
58,080.00
Fitting pvc
Ls
1.00
17,500.00
17,500.00
Ls
1.00
110,000.00
110,000.00
Closet duduk
Bh
2.00
1,345,536.00
2,691,072.00
Jet washer
Bh
2.00
1,296,000.00
2,592,000.00
Kran shower
bh
2.00
35,000.00
70,000.00
10 Kran air
Bh
1.00
178,800.00
178,800.00
11 Floor drain
Bh
3.00
20,457.00
61,371.00
12 Washtafel
Bh
2.00
760,203.00
1,520,406.00
13 Kran washtafel
Bh
2.00
225,000.00
450,000.00
14 Sifon washtafel
Bh
2.00
25,000.00
50,000.00
Bh
2.00
27,500.00
55,000.00
16 Bak kontrol
Bh
2.00
475,020.00
950,040.00
Bh
1.00
525,000.00
525,000.00
Ls
1.00
850,000.00
850,000.00
Ls
1.00
1,500,000.00
1,500,000.00
Jumlah VII
12,889,029.00
VIII
Instalasi listrik
Ttk
11.00
125,400.00
1,379,400.00
Saklar engkel
Bh
3.00
17,400.00
52,200.00
Saklar double
Bh
3.00
25,000.00
75,000.00
Stop kontak
Bh
8.00
19,800.00
158,400.00
Stop kontak AC
Bh
2.00
22,500.00
45,000.00
Lampu plafond
Bh
14.00
23,760.00
332,640.00
Lampu teras
Bh
1.00
23,760.00
23,760.00
MCB 3 group
Bh
1.00
178,200.00
178,200.00
5.00
11,000.00
55,000.00
10 Grounding
Ls
1.00
330,000.00
330,000.00
11 Panel listrik
Bh
1.00
1,500,000.00
1,500,000.00
Ls
1.00
1,000,000.00
1,000,000.00
Jumlah VIII
IX
5,129,600.00
PEKERJAAN PENGECATAN
1
Cat dinding
584.00
26,230.00
15,318,320.00
Cat Plafond
142.76
26,230.00
3,744,594.80
Jumlah IX
X
19,062,914.80
Ls
1.00
1,500,000.00
1,500,000.00
1,500,000.00
No
Diameter
Berat Besi
mm
Kg / m1
4.0
0.13
5.0
No
Diameter
Berat Besi
mm
Kg / m1
No.
Diameter
Berat Besi
mm
11
12
0.89
10.00
Kg / m1
0.62
0.12
12
13
1.04
13.00
1.04
5.5
0.19
13
14
1.21
16.00
1.58
5.7
0.20
14
16
1.58
19.00
2.23
6.0
0.22
15
19
2.23
22.00
2.98
6.5
0.31
16
22
2.98
25.00
3.85
8.0
0.40
17
23
3.26
29.00
5.19
9.0
0.53
18
25
3.85
32.00
6.31
10.0
0.62
19
28
4.83
36.00
7.99
10
11.0
0.75
20
31
5.93
21
32
6.31
Kolom Praktis 12 X 12 cm' pakai tulangan 4 batang dia. 12 beugel dia. 8 jarak 20 cm
Panjang 1 m3 ukuran 12 x 12 cm
= ( 1 : 0.12 : 0.12 )
247.22 kg ( A)
66.67 kg ( B )
4 x
69,44 x 0,89 kg
313.89 kg/m3 ( A + B )
Kolom praktis 15 X 15 cm' pakai tulangan 4 batang dia. 12 beugel dia. 8 jarak 20 cm
Panjang 1 m3 ukuran 15 x 15 cm
= ( 1 : 0.15 : 0.15 )
158.22 kg ( A)
71.11 kg ( B )
4 x
44,44 x 0,89 kg
4.
KOTA BANJAR
69.44 m1
44.44 m1
229.33 kg/m3 ( A + B )
Sloof praktis 15 X 20 cm' pakai tulangan 4 batang dia. 12 beugel dia. 8 jarak 15 cm
Panjang 1 m3 ukuran 15 x 20 cm
= ( 1 : 0.15 : 0.20 )
118.67 kg ( A)
155.56 kg ( B )
274.22 kg/m3 ( A + B )
4 x
33,33 x 0,89 kg
33.33 m1
Kolom Beton 20 X 30 cm' pakai tulangan 4 batang dia. 12 + 2 batang dia. 10 beugel dia. 8 jarak 15 cm
Panjang 1 m3 ukuran 20 x 30 cm
= ( 1 : 0.20 : 0.30 )
16.67 m1
59.33 kg ( A)
= 2 x 16.67 x 0.62 kg
4 x
16,67 x 0,89 kg
73.57 kg ( B)
111.11 kg ( C )
244.02 kg/m3 ( A + B + C )
Halaman : 184
Lampiran 1
NO.
BERAT 6 M1
BERAT PER 1 M1
6.00
60
30
10
1.6
mm
9.80
kg
1.63
kg
60
30
10
2.3
mm
13.90
kg
2.32
kg
75
35
15
1.6
mm
12.50
kg
2.08
kg
75
35
15
2.3
mm
17.40
kg
2.90
kg
75
45
15
1.6
mm
14.00
kg
2.33
kg
75
45
15
2.3
mm
19.00
kg
3.17
kg
100
50
20
mm
21.40
kg
3.57
kg
100
50
20
2.3
mm
24.40
kg
4.07
kg
100
50
20
3.2
mm
33.00
kg
5.50
kg
10
125
50
20
mm
23.70
kg
3.95
kg
11
125
50
20
2.3
mm
27.10
kg
4.52
kg
12
125
50
20
3.2
mm
37.00
kg
6.17
kg
13
150
50
20
mm
26.10
kg
4.35
kg
14
150
50
20
2.3
mm
29.76
kg
4.96
kg
15
150
50
20
3.2
mm
40.56
kg
6.76
kg
16
150
65
20
mm
28.92
kg
4.82
kg
17
150
65
20
2.3
mm
33.00
kg
5.50
kg
18
150
65
20
3.2
mm
45.10
kg
7.52
kg
19
200
75
20
mm
35.52
kg
5.92
kg
20
200
75
20
2.3
mm
40.62
kg
6.77
kg
21
200
75
20
3.2
mm
55.62
kg
9.27
kg
KOTA BANJAR
Halaman :195
Lampiran 2
UKURAN IWF
100
125
148
150
175
198
200
248
250
298
300
346
350
396
400
446
450
500
588
600
700
800
900
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
50
60
100
75
90
99
100
124
125
149
150
174
175
199
200
199
200
200
300
200
300
300
300
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
5
6
6
5
5
4.5
5.5
5
6
6
6.5
6
7
7
8
8
9
10
12
11
13
14
16
BERAT 12 M1
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
7
8
9
7
8
7
8
8
9
8
9
9
11
11
13
12
14
16
20
17
24
26
28
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
112.00
158.40
253.20
168.00
217.40
218.40
256.00
308.40
355.20
384.00
440.40
497.00
595.20
679.20
792.00
794.40
912.00
1,075.00
1,812.00
1,272.00
2,220.00
2,520.00
2,916.00
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
BERAT PER 1 M1
9.33
13.20
21.10
14.00
18.12
18.20
21.33
25.70
29.60
32.00
36.70
41.42
49.60
56.60
66.00
66.20
76.00
89.58
151.00
106.00
185.00
210.00
243.00
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
KOTA BANJAR
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
25
30
40
40
50
50
60
60
65
70
75
75
80
90
100
100
120
120
125
130
130
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
3
3
3
4
4
5
5
6
6
7
6
8
8
9
8
10
10
12
12
9
12
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
12
12
12
12
12
BERAT / BATANG
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
6.72
8.16
11.00
14.50
18.50
22.60
27.30
32.52
35.46
44.28
41.22
54.18
57.96
73.20
73.20
90.60
218.40
260.00
280.00
214.20
280.00
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
BERAT PER 1 M1
1.12
1.36
1.83
2.42
3.08
3.77
4.55
5.42
5.91
7.38
6.87
9.03
9.66
12.20
12.20
15.10
36.40
43.33
46.67
35.70
46.67
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
Halaman : 206
Satuan Bahan
SAT
HARGA SAT.
Rp.
Pasir Urug
101,640.00
Sirtu
147,000.00
Pasir Teras
93,000.00
143,640.00
Pasir Beton
191,640.00
264,000.00
kg
14,520.00
Screen
229,080.00
249,480.00
10
235,680.00
11
229,080.00
12
221,880.00
13
205,680.00
14
178,079.00
15
143,640.00
16
195,300.00
17
120,000.00
18
76,230.00
19
bh
13,000.00
20
bh
56,700.00
21
Batu Telor
198,000.00
22
Batako kecil 8 x 10 x 20
bh
759.00
23
Batako Besar 8 x 20 x 30
bh
1,518.00
24
bh
5,412.00
25
bh
1,016.00
26
bh
576.00
27
bh
3,360.00
28
Roster Beton 20 x 20
bh
5,460.00
29
Roster Beton 30 x 30
bh
7,500.00
30
Grass Blok 20 x 20
bh
31
Grass Blok 30 x 30
bh
32
bh
33
bh
34
51,060.00
35
62,100.00
36
69,000.00
37
bh
750.00
38
bh
650.00
39
bh
650.00
Halaman : 11
Satuan Bahan
4
91,080.00
40
41
bh
42
bh
53,130.00
43
zak
69,000.00
44
Kg
1,380.00
45
Semen Putih
zak
102,000.00
46
bh
72,600.00
47
676,000.00
48
572,000.00
49
494,000.00
50
102,000.00
51
Kapur Sirih
kg
6,600.00
52
Semen Warna
kg
13,200.00
53
Tanah Liat
126,000.00
54
6,500.00
55
Rumput
6,900.00
56
Hollow Block 20
bh
1,750.00
57
Hollow Block 15
bh
1,600.00
58
Hollow Block 10
bh
1,300.00
59
bh
22,000.00
60
Batu Candi
m2
95,000.00
61
m2
40,000.00
BAHAN FINISHING :
Plamir Tembok
kg
14,520.00
kg
117,300.00
Kg
7,000.00
kg
89,700.00
kg
17,250.00
kg
37,950.00
kg
13,800.00
kg
31,850.00
kg
38,000.00
10
kg
44,850.00
11
Plamir Kayu
kg
11,000.00
12
lt
35,000.00
13
kg
120,000.00
14
kg
102,000.00
15
ml
84,000.00
16
bh
25,200.00
17
Kape Tembok
bh
9,240.00
18
Kape Kayu
bh
9,450.00
19
Soligneum 1 blek
5 lt
45,500.00
20
Plincote
kg
27,720.00
21
Pengawetan Kayu
35,000.00
22
Pengopenan Kayu
477,750.00
23
Kwas 3"
bh
8,820.00
Halaman : 12
Satuan Bahan
24
Kwas 2'
bh
6,500.00
25
Oker
kg
20,160.00
26
Oyan
bks
3,060.00
27
bks
5,520.00
28
Spirtus
lt
8,970.00
29
kg
102,000.00
30
Dempul Lilin
kg
26,400.00
31
Dempul Plitur
kg
21,000.00
32
kg
42,000.00
33
Terpentin
lt
9,108.00
34
Tiner A
lt
16,800.00
35
Tiner B
lt
21,000.00
36
Kumpon
kg
39,600.00
37
Melamik
kg
37,200.00
38
Impra
kg
29,500.00
39
Dempul Plastik
kg
30,550.00
40
Dempul Duco
kg
44,850.00
41
Ampelas
lbr
5,520.00
42
kg
15,000.00
43
kg
18,600.00
44
Meni Sincromat
kg
42,000.00
45
kg
48,300.00
46
kg
48,300.00
47
kg
100,050.00
48
Cat Bron
kg
44,160.00
49
Sirlak
kg
50,000.00
50
Lem Fox
bh
13,000.00
Bambu Biasa
bt
5,200.00
Bambu 5 s.d 7
bt
13,500.00
Bambu 7 s.d 10
bt
17,000.00
Bambu Gombong
bt
40,000.00
Papan Terentang
950,000.00
5,550,000.00
2,460,000.00
2,460,000.00
5,500,000.00
10
3,168,000.00
11
3,243,000.00
12
5,460,000.00
13
3,000,000.00
16
4,900,000.00
17
5,500,000.00
18
5,460,000.00
19
6,550,000.00
20
3,575,000.00
21
6,825,000.00
Halaman : 13
Satuan Bahan
22
7,825,000.00
28
1,100,000.00
29
1,105,000.00
31
2,730,000.00
32
bt
58,500.00
33
Dolken 7 s/d 10
bt
26,000.00
34
m1
4,500.00
35
m1
10,000.00
36
m1
9,000.00
37
m1
20,000.00
38
m1
27,300.00
39
m1
108,000.00
40
m1
42,000.00
41
m1
3,000.00
42
m1
5,000.00
43
m1
3,000.00
44
m1
2,000.00
45
m1
3,500.00
14,256.00
lbr
69,720.00
16,500.00
lbr
69,300.00
lbr
95,000.00
lbr
101,400.00
lbr
69,000.00
lbr
54,000.00
lbr
66,000.00
lbr
54,000.00
lbr
96,000.00
Jabar Wood 4 mm
lbr
66,000.00
lbr
324,000.00
lbr
264,000.00
lbr
254,000.00
lbr
95,000.00
10
lbr
105,000.00
11
6,210.00
12
10,350.00
13
13,800.00
14
36,800.00
15
lbr
192,000.00
16
lbr
252,000.00
17
lbr
180,450.00
18
lbr
264,000.00
19
lbr
102,000.00
Halaman : 14
Satuan Bahan
20
lbr
108,000.00
21
lbr
66,000.00
22
lbr
108,000.00
23
122,400.00
24
Supercon
108,000.00
25
lbr
170,400.00
26
Melamin TIK 4 mm
lbr
254,592.00
27
lbr
138,000.00
28
lbr
108,000.00
Tegel PC 20 x 20
bh
800.00
Plin Tegel PC 10 x 20
bh
1,050.00
Tegel PC 30 x 30
bh
2,750.00
Plin Tegel PC 15 x 30
bh
1,200.00
Tegel Warna 20 x 20
bh
900.00
bh
2,350.00
Tegel Warna 30 x 30
bh
2,850.00
Ubin Keramik 30 x 30 cm KW 1
dus
39,000.00
Ubin Keramik 20 x 20 cm KW 1
dus
37,000.00
10
bh
3,400.00
11
Tegel Wafel PC 20 x 20
bh
800.00
12
bh
900.00
13
Tegel Badak PC 30 x 30
bh
2,350.00
14
34,700.00
15
40,200.00
16
44,100.00
17
49,140.00
18
47,250.00
19
45,360.00
20
56,700.00
21
44,100.00
22
56,700.00
23
342,000.00
24
195,800.00
25
360,000.00
26
210,000.00
27
Keramik 40 x 40 cm
dus
66,150.00
28
Keramik Mozaik 30 x 30 cm
dus
62,800.00
29
21,050.00
30
608,300.00
31
237,500.00
32
bh
8,200.00
33
Stairnosing fiber
m'
14,550.00
34
Taraso Kerang 30 x 30
21,850.00
35
Plin Taraso 10 x 30
bh
4,950.00
36
1,597,000.00
37
1,228,500.00
Halaman : 15
Satuan Bahan
38
1,078,300.00
39
997,750.00
40
237,600.00
41
122,800.00
42
477,700.00
43
282,500.00
44
Marmer Sintetis
273,000.00
45
Bata Karawang
bh
6,750.00
46
ltr
24,700.00
47
Lantai Parket
320,000.00
48
Stepnozing
m'
14,400.00
49
bh
5,500.00
50
m2
60,000.00
51
m2
55,000.00
m1
22,200.00
m1
30,000.00
m1
60,000.00
m1
42,000.00
bh
54,000.00
bh
72,000.00
bh
96,000.00
bh
90,000.00
bh
240,000.00
10
bh
160,000.00
11
bh
21,000.00
12
bh
25,000.00
13
bh
31,000.00
14
bh
48,000.00
15
Injuk
kg
4,680.00
kg
15,600.00
kg
16,800.00
96,000.00
Bondek
150,000.00
kg
7,200.00
Kawat Duri
m1
21,000.00
Kawat Pengikat
m1
5,200.00
Kawat Bronjong 4 mm
kg
184,800.00
Kawat Tembaga
kg
42,000.00
10
kg
8,950.00
11
kg
18,000.00
12
kg
19,200.00
13
kg
14,750.00
14
kg
18,000.00
15
kg
184,800.00
Halaman : 16
Satuan Bahan
16
Kawat Tembaga
kg
42,000.00
17
kg
20,400.00
18
kg
34,000.00
19
kg
14,000.00
20
9,900.00
21
Ram Kawat 1 x 1 cm
11,220.00
22
Ram Ayam
21,000.00
23
21,000.00
24
Kawat Harmonika 4 cm
21,120.00
25
Kawat Harmonika 2 cm
17,880.00
26
kg
19,800.00
27
Wiremesh M8
31,200.00
28
Wiremesh M6
25,500.00
29
Timah
kg
32,000.00
30
Timah Hitam
kg
20,400.00
31
33,000.00
32
bt
23,400.00
33
bt
47,500.00
34
47,500.00
Halaman : 17
Satuan Bahan
35
63,000.00
36
79,800.00
37
100,000.00
38
118,800.00
39
207,000.00
40
m1
125,000.00
41
m1
130,000.00
42
m1
55,000.00
43
527,000.00
44
791,000.00
45
462,000.00
46
630,000.00
47
bh
120,000.00
48
ps
60,000.00
49
m1
4,320.00
50
Roll
1,320,000.00
51
Roll
2,520,000.00
52
kg
18,000.00
53
kg
13,000.00
54
kg
10,560.00
55
kg
9,900.00
56
kg
9,240.00
57
kg
29,760.00
58
Lem Fox
kg
22,440.00
59
m2
400,000.00
60
m2
400,000.00
61
Pintu Aluminium
m2
150,000.00
62
unt
825,000.00
63
unt
1,200,000.00
64
m2
80,000.00
65
Besi Teralis
m2
450,000.00
BAHAN KACA
Kaca Polos 2 mm
44,000.00
Kaca Polos 3 mm
54,000.00
Kaca Polos 5 mm
72,000.00
66,000.00
70,000.00
750,000.00
396,000.00
642,000.00
990,000.00
10
2,340,000.00
11
Kaca 6 mm Gravir
1,225,800.00
12
Glass Block DN 20 x 20
bh
27,000.00
13
Glass Block 20 x 20 Ex LN
bh
21,000.00
Halaman : 18
Satuan Bahan
Paku 3 cm
kg
15,000.00
kg
14,400.00
Paku 8 cm s/d 12 cm
kg
13,200.00
kg
9,500.00
kg
9,800.00
kg
34,800.00
bh
1,440.00
bh
1,200.00
Paku Cacing
kg
47,520.00
10
kg
14,000.00
11
Paku Skrup
kg
6,750.00
12
kg
9,500.00
13
Duk Angker
bh
5,400.00
14
bh
36,000.00
15
bh
7,920.00
16
bh
5,040.00
17
bh
3,400.00
BAHAN PERPIPAAN
1.
bt
83,700.00
bt
88,400.00
bt
95,950.00
bt
111,300.00
bt
341,250.00
bt
471,500.00
bt
668,100.00
bt
1,105,650.00
Hydrant
bh
210,000.00
10
bt
74,350.00
11
bt
133,750.00
12
bt
238,800.00
13
bt
307,000.00
14
bt
409,500.00
15
bt
70,000.00
16
bt
85,300.00
17
bt
126,800.00
18
bt
164,700.00
19
bt
196,200.00
20
bt
232,000.00
21
bt
286,600.00
22
bt
381,400.00
23
bt
464,000.00
24
bt
611,500.00
Halaman : 19
Satuan Bahan
25
bh
4,000.00
26
bh
5,200.00
27
bh
8,200.00
28
bh
10,000.00
29
bh
11,500.00
30
bh
17,200.00
31
bh
23,800.00
32
bh
34,000.00
33
bh
40,950.00
34
bh
47,700.00
35
bt
21,800.00
36
3/4"
bt
30,700.00
37
1"
bt
38,200.00
38
1 1/4"
bt
53,200.00
39
1 1/2"
bt
68,800.00
40
2"
bt
94,100.00
41
2 1/2"
bt
120,000.00
42
3"
bt
180,200.00
43
4"
bt
279,750.00
44
6"
bt
539,100.00
45
8"
bt
784,800.00
46
bt
12,750.00
47
bt
16,500.00
48
bt
22,500.00
49
bt
31,450.00
50
bt
40,450.00
51
bt
69,950.00
52
bt
83,850.00
53
bt
154,300.00
54
bt
204,750.00
55
bt
481,000.00
56
bt
35,000.00
57
bt
44,000.00
58
bt
51,900.00
59
bt
120,000.00
60
bt
130,000.00
61
bt
109,250.00
62
bt
300,250.00
63
bt
185,000.00
64
bt
272,300.00
65
bh
1,000.00
66
bh
1,400.00
67
bh
4,800.00
68
bh
19,900.00
Halaman : 20
Satuan Bahan
69
bh
35,900.00
70
bh
81,650.00
71
bh
1,400.00
72
bh
1,800.00
73
bh
3,600.00
74
bh
4,300.00
75
bh
5,950.00
76
bh
900.00
77
bh
20,400.00
78
bh
32,000.00
79
bh
54,600.00
80
bh
91,500.00
81
bh
301,000.00
82
bh
695,750.00
83
bh
2,601,300.00
84
bh
5,400.00
85
bh
5,400.00
86
bh
14,900.00
87
bh
16,400.00
88
bh
16,400.00
89
bh
16,400.00
90
bh
17,000.00
91
bh
17,000.00
92
bh
41,000.00
93
bh
47,800.00
94
bh
28,000.00
95
Lem Paralon
bh
5,500.00
96
Solatip Leideng
gl
1,950.00
97
m1
26,600.00
BAHAN SANITAIR
bh
23,800.00
bh
27,300.00
bh
177,450.00
bh
245,700.00
bh
614,250.00
bh
696,150.00
bh
61,300.00
bh
54,600.00
bh
71,000.00
10
bh
200,000.00
11
bh
431,300.00
12
bh
712,500.00
13
Lem Paralon
bh
5,400.00
Halaman : 21
Satuan Bahan
14
bh
3,000.00
15
bh
8,300.00
16
bh
34,000.00
17
bh
34,000.00
18
bh
196,000.00
19
bh
36,000.00
20
bh
184,200.00
21
bh
102,300.00
22
bh
68,250.00
23
bh
27,300.00
24
bh
122,850.00
25
bh
40,950.00
26
bh
170,500.00
27
unit
1,633,800.00
28
bh
34,000.00
29
unit
941,850.00
30
unit
511,800.00
31
set
1,706,250.00
32
bh
109,200.00
33
bh
60,350.00
34
unit
314,400.00
35
unit
150,150.00
36
unit
1,556,000.00
37
unit
1,433,000.00
38
unit
1,177,250.00
39
bh
1,098,750.00
40
unit
1,276,200.00
41
lbr
344,000.00
42
bh
160,000.00
43
bh
200,000.00
44
bh
225,000.00
45
Selotip
bh
1,300.00
46
bh
204,000.00
47
bh
95,500.00
48
Floordrain stainless
bh
20,000.00
lbr
18,000.00
lbr
32,500.00
lbr
64,000.00
111,000.00
127,500.00
lbr
36,000.00
Bubung Asbes
lbr
22,000.00
Halaman : 22
Satuan Bahan
lbr
40,000.00
lbr
46,000.00
10
lbr
68,700.00
11
387,600.00
13
200,000.00
14
Aluminium foile
6,000.00
15
bh
950.00
16
bh
1,200.00
17
bh
750.00
18
Genting Morando
bh
1,600.00
19
bh
3,500.00
20
bh
2,800.00
21
bh
3,300.00
22
bh
5,300.00
23
bh
16,350.00
24
170,550.00
25
123,750.00
26
m1
111,800.00
27
m1
60,000.00
28
m1
77,700.00
29
m1
60,000.00
30
m1
77,700.00
31
m1
60,000.00
32
70,900.00
33
16,350.00
34
Sirap Kelas I ( 80 / m2 )
bh
750.00
35
Sirap
136,500.00
36
Genteng Keramik
bh
6,100.00
37
78,000.00
38
87,750.00
39
93,000.00
40
104,650.00
41
bh
1,650.00
42
bh
3,500.00
43
Genting Magas
bh
1,050.00
44
148,000.00
45
bh
2,800.00
46
bh
6,900.00
47
bh
6,650.00
48
bh
1,600.00
49
bh
5,450.00
50
Bubungan asbes
bh
20,400.00
51
bh
1,700.00
52
bh
1,950.00
Halaman : 23
Satuan Bahan
4
60,375.00
53
bh
54
Genteng Aspal
bh
55
Genteng Kodok
bh
2,000.00
56
bh
1,950.00
BAHAN MEKANIKAL
unit
47,775,000.00
unit
163,800,000.00
unit
409,500,000.00
unit
23,887,500.00
unit
4,231,500.00
unit
3,412,500.00
unit
4,777,500.00
unit
4,231,500.00
unit
819,000.00
10
unit
11,943,750.00
11
unit
8,872,500.00
12
unit
4,777,500.00
13
14
unit
3,500,000.00
15
unit
4,500,000.00
BAHAN ELEKTRIKAL
ROLL
48,300.00
ROLL
77,300.00
m'
3,700.00
m'
4,600.00
m'
5,600.00
m'
4,800.00
m'
6,150.00
Kabel NYM 2 x 4
m'
6,700.00
Kabel NYM 3 x 4
m'
8,400.00
10
Kabel NYM 4 x 4
m'
8,900.00
11
Kabel NYM 2 x 6
m'
6,900.00
12
Kabel NYM 3 x 6
m'
9,500.00
13
Kabel NYM 4 x 6
m'
12,600.00
14
m'
12,200.00
15
m'
16,150.00
16
m'
20,600.00
18
Kabel NYY 2 x 4
m'
8,500.00
19
Kabel NYY 3 x 4
m'
7,300.00
20
Kabel NYY 4 x 4
m'
12,200.00
21
Kabel NYY 2 x 6
m'
8,500.00
22
Kabel NYY 3 x 6
m'
9,100.00
1 BTU
1,950.00
1.5
Halaman : 24
Satuan Bahan
23
Kabel NYY 4 x 6
m'
11,350.00
24
m'
9,800.00
25
m'
13,500.00
26
m'
16,500.00
27
m'
375,700.00
28
Kabel Tembaga
Kg
33,800.00
29
Kabel Tik 2 10 mm
m'
4,200.00
30
bh
522,000.00
31
bh
1,350,000.00
32
unt
70,000.00
33
unt
106,200.00
34
unt
134,400.00
35
unt
282,500.00
36
MCB Mercury
bh
55,200.00
37
MCB 1 PAS
bh
31,200.00
38
MCB 3 PAS
bh
52,750.00
39
bh
318,000.00
40
bh
3,600.00
41
bh
6,000.00
42
Saklar Magnet 25 PK
bh
798,500.00
43
bh
9,800.00
44
bh
14,200.00
45
bh
6,000.00
46
bh
19,750.00
47
bh
14,000.00
48
bh
54,600.00
49
bh
93,125.00
50
bh
56,500.00
51
ttk
61,500.00
52
bh
4,950.00
53
bh
11,000.00
54
bh
15,200.00
55
Trapo TL 20 W ( Philip )
bh
20,500.00
56
Trapo TL 40 W ( Philip )
bh
22,550.00
57
Trapo TL 20 W ( Sinar )
bh
21,400.00
58
Trapo TL 40 W ( Sinar )
bh
20,350.00
59
Trapo Ballas
bh
241,375.00
60
bh
3,450.00
61
bh
1,400.00
62
bh
70,200.00
63
Down Light + SL 25 W
bh
185,500.00
64
Lampu SL Philip 25 W
bh
66,500.00
65
bh
42,500.00
66
Lampu Mercuri 80 W
bh
86,000.00
Halaman : 25
Satuan Bahan
67
bh
157,000.00
68
bh
160,000.00
69
bh
484,350.00
70
bh
65,000.00
71
bh
14,150.00
72
ttk
273,500.00
73
Pentanahan Panel
ttk
118,200.00
74
bh
21,150.00
75
Box Sekering
set
81,250.00
76
bh
30,300.00
77
Terminal Kabel
bh
18,150.00
78
bh
278,000.00
79
Stainless steel
11,000.00
80
Capasitor
bh
70,000.00
81
Link Buckle
bh
4,500.00
82
Stoping Buckle
bh
1,750.00
83
Wed Clem
bh
12,000.00
84
Tiang Besi 7m
bh
1,741,000.00
85
Ignitor SN
bh
105,000.00
86
Tap Connector
bh
8,750.00
87
bh
100,000.00
bh
204,750.00
Tarikan Pintu
bh
23,000.00
bh
61,350.00
bh
618,300.00
unt
64,800.00
Kunci 2 Slaag Silinder SEIS Asli type 210 s/d type 226
bh
192,000.00
bh
88,600.00
bh
102,300.00
bh
40,950.00
10
bh
26,900.00
11
bh
170,500.00
12
Kunci Gembok
bh
10,300.00
13
bh
87,350.00
14
bh
68,250.00
15
bh
65,600.00
16
Kunci Jendela
bh
6,500.00
17
Espangolet
ps
51,200.00
18
bh
6,750.00
19
Grendel 15 cm
bh
10,900.00
20
Grendel 5 cm biasa
bh
2,700.00
21
ps
6,750.00
Halaman : 26
Satuan Bahan
22
ps
16,350.00
23
bh
17,500.00
24
dn
13,650.00
25
bh
23,800.00
26
bh
8,850.00
27
bh
12,200.00
28
ps
18,300.00
29
bh
7,400.00
30
ps
8,850.00
31
Engsel Patrun
ps
5,450.00
32
Engsel Harmonika
m1
11,500.00
33
Engsel Floring
unit
450,000.00
34
unt
129,600.00
35
unt
477,750.00
36
unt
109,200.00
37
bh
9,500.00
38
m1
23,900.00
39
m1
30,700.00
40
m'
160,000.00
ton
546,000.00
kg
5,100.00
Aspal Curah
kg
3,650.00
Aspal RC 70 ( Cilacap )
kg
4,875.00
kg
4,875.00
As Buton *M062
kg
1,500.00
Lt
6,375.00
Lt
1,550.00
Lt
3,000.00
Pompa Kodok
unit
171,000.00
unit
155,700.00
unit
341,250.00
unit
1,149,300.00
unit
1,684,400.00
unit
5,812,300.00
unit
6,882,500.00
unit
25,252,500.00
unit
12,332,500.00
10
unit
211,575,000.00
11
unit
4,299,750.00
Halaman : 27
Satuan Bahan
bh
bh
700,000.00
bh
1,500,000.00
Bak Taraso WC 40 x 40
bh
27,500.00
Bak KM Taraso 60 x 60
bh
67,500.00
450,000.00
1w
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
1 ttk
dihitung
dihitung
ttk
dihitung
10
1 spl
dihitung
11
1 spl
dihitung
12
1 watt
dihitung
13
unit
dihitung
14
unit
dihitung
15
Geolistrik
1 ttk
dihitung
16
Geolistrik
1 ttk
dihitung
ALAT TUKANG.
Palu 0,5 kg
bh
25,000.00
Cangkul
bh
27,500.00
Singkup
bh
33,500.00
Sekrop
bh
42,000.00
Pengki
bh
2,100.00
Linggis
bh
25,000.00
bh
55,000.00
bh
12,250.00
bh
1,200.00
10
bh
62,000.00
hari
184,275.00
hari
202,600.00
hari
300,000.00
hari
282,000.00
Halaman : 28
Satuan Bahan
hari
258,000.00
hari
307,000.00
hari
178,000.00
hari
307,000.00
hari
430,000.00
10
hari
2,211,000.00
11
hari
645,000.00
12
Sewa Draklint
jam
153,000.00
13
Whell Loader
jam
184,000.00
14
hari
706,000.00
15
Ecavator Hydr 1 m3
hari
675,000.00
16
Backu
hari
104,000.00
17
jam
644,000.00
18
hari
215,000.00
19
Vibro Roller
hari
184,000.00
20
Stone Crusher
hari
215,000.00
21
AMP
hari
276,000.00
22
hari
92,000.00
23
hari
368,000.00
24
Asphal Finisher
hari
276,000.00
25
hari
153,500.00
26
Asphal Spayer
hari
123,000.00
27
hari
276,000.00
28
hari
307,000.00
29
hari
245,000.00
30
Crusher / SCR
hari
921,000.00
31
hari
73,000.00
32
hari
105,000.00
33
Concrete Viberator
hari
73,000.00
34
Pick Up
hari
215,000.00
35
hari
307,000.00
36
hari
368,500.00
37
hari
294,800.00
38
hari
307,000.00
39
Truck Fuso
hari
737,000.00
40
hari
122,800.00
41
hari
92,000.00
42
Stamper 8 Jam
hari
98,300.00
43
Compresor Air
hari
92,000.00
44
hari
61,400.00
45
hari
61,400.00
46
hari
184,300.00
Minyak Tanah
101,650.00
45,000.00
lt
lt
3,250.00
650.00
Halaman : 29
Satuan Bahan
Minyak Solar
lt
5,500.00
Bensin Premium
lt
5,850.00
Plus Oil
lt
1,050.00
Minyak Pelumas
lt
23,800.00
Elpiji / botol
10
Asitilin / botol
15 kg
81,900.00
15.1 kg
11
69,550.00
Angin ( 02 ) / botol
btl
44,300.00
12
kg
13,650.00
13
Karbit
kg
6,750.00
14
Aspal
ltr
15
772
773
774
775
776
777
778
4,875.00
Drum
583,450.00
bh
305,000.00
bh
465,800.00
bh
617,650.00
bh
1,781,250.00
bh
2,139,500.00
bh
605,600.00
27,300.00
bh
233,750.00
bh
242,200.00
10
unit
101,124,000.00
11
unit
120,601,000.00
12
unit
54,315,000.00
13
bh
399,200.00
14
bh
300,300.00
15
Cermin Tikungan
unit
4,692,000.00
16
bh
315,650.00
17
bh
332,600.00
18
bh
315,600.00
19
Timbangan Portable
unit
637,105,200.00
20
unit
7,556,145,800.00
21
unit
4,800,597,000.00
22
unit
4,275,343,800.00
Halaman : 30
Satuan Upah
HARGA UPAH
Rp.
SATUAN WAKTU
PEKERJA
55,000
60,000
PEKERJA TERAMPIL
63,000
TUKANG GALI
68,000
68,000
73,000
79,000
73,000
79,000
10
84,000
11
73,000
12
79,000
13
84,000
14
73,000
15
79,000
16
87,000
17
76,000
18
84,000
19
95,000
20
MANDOR
85,000
21
OPERATOR MEKANIK
60,000
22
52,000
23
60,000
24
SUPIR TRUK
90,000
25
KENEK TRUK
60,000
26
PENJAGA MALAM
52,000
27
TUKANG ASPAL
70,000
28
55,000
29
58,000
30
62,000
Halaman : 30
Halaman : 34
Trotoarisasi dan
Penataan Alun-alun Langensari
NO.
URAIAN
JUMLAH
A.01.06
36,390.00
A.01.07
273,930.00
A.01.10
A.01.12
A.01.13
43,420.00
A.01.16
77,350.00
A.02.01
27,940.00
A.02.02
36,680.00
A.02.03
51,290.00
A.02.04
65,900.00
A.02.05
80,500.00
A.02.06
43,600.00
A.02.07
87,310.00
A.02.08
57,550.00
A.02.09
A.02.10
35,890.00
A.02.11
13,390.00
A.02.12
1 M3 PEMADATAN TANAH
20,950.00
A.02.13
1 M3 URUGAN PASIR
153,240.00
A.02.14
247,620.00
A.02.15
253,680.00
A.02.16
273,090.00
A.02.17
A.02.18
1 M3 URUGAN SIRTU
211,500.00
A.02.19
122,850.00
A.02.20
71,910.00
A.02.22
53,520.00
A.02.23
12,680.00
A.03.02
790,690.00
A.03.03
701,180.00
A.03.04
647,510.00
A.03.05
610,320.00
A.03.13
A.03.14
A.03.15
A.03.16
A.03.17
A.03.18
A.03.20
139,170.00
A.03.21
179,630.00
A.04.05
195,940.00
A.04.09
107,290.00
10,720.00
434,480.00
3,490.00
16,650.00
304,760.00
2,008,100.00
849,970.00
1,139,230.00
840,840.00
1,075,750.00
Halaman : 35
Trotoarisasi dan
Penataan Alun-alun Langensari
A.04.10
100,660.00
A.04.11
96,770.00
A.04.12
A.04.18
120,000.00
A.04.19
107,260.00
A.04.20
95,160.00
A.04.25
A.04.27
37,820.00
A.05.02
41,170.00
A.05.03
38,390.00
A.05.04
36,610.00
A.05.05
35,490.00
A.05.13
58,300.00
A.05.14
53,490.00
A.05.15
50,590.00
A.05.16
48,480.00
A.05.19
61,640.00
A.05.20
59,430.00
A.05.21
56,450.00
A.05.22
54,270.00
A.05.23
75,470.00
A.05.24
69,270.00
A.05.25
65,540.00
A.05.26
61,170.00
A.05.31
12,440.00
A.05.34
33,020.00
A.05.35
24,370.00
A.05.36
1 M2 ACIAN PC
A.06.01
A.06.02
7,820,450.00
A.06.03
4,868,050.00
A.06.04
215,110.00
A.06.05
633,320.00
A.06.06
531,020.00
A.06.07
397,260.00
A.06.08
532,480.00
A.06.09
442,970.00
A.06.10
325,930.00
A.06.11
894,020.00
A.06.12
730,340.00
A.06.13
516,320.00
A.06.14
682,070.00
A.06.15
631,950.00
A.06.16
566,400.00
A.06.17
730,590.00
A.06.18
577,140.00
94,330.00
904,820.00
24,910.00
10,149,700.00
Halaman : 36
Trotoarisasi dan
Penataan Alun-alun Langensari
A.06.19
376,500.00
A.06.20
391,500.00
A.06.21
514,930.00
A.06.22
464,800.00
A.06.23
399,260.00
A.06.24
635,980.00
A.06.25
585,860.00
A.06.26
695,210.00
A.06.27
579,880.00
A.06.28
1 M2 PASANG PINTU TEAKWOOD & FORMIKA RANGKA KAYU KAMPER BANJAR (DIVERNIS)
585,860.00
A.06.29
1 M2 PASANG PINTU TEAKWOOD & FORMIKA RANGKA KAYU LOKAL KLS II (DIVERNIS)
520,310.00
A.06.30
723,090.00
A.06.31
705,960.00
A.06.32
A.06.33
A.06.34
6,829,900.00
A.06.35
3,877,500.00
A.06.36
4,530,900.00
A.06.37
90,360.00
A.06.38
65,750.00
A.06.39
A.06.40
A.06.41
66,510.00
A.06.42
130,210.00
A.06.43
104,800.00
A.06.44
1 M3 PASANG RANGKA LANGIT - LANGIT (1,00 x 1,00) m, KAYU KAYU LOKAL KLS II
70,940.00
A.06.45
79,760.00
A.06.46
68,810.00
A.06.47
44,730.00
A.06.48
A.06.49
94,190.00
A.06.50
57,410.00
A.06.51
127,180.00
A.06.52
72,690.00
A.06.53
44,480.00
A.06.54
208,660.00
A.06.55
124,830.00
A.06.56
208,660.00
A.06.57
448,100.00
A.06.58
212,450.00
A.06.59
A.06.60
A.06.61
466,560.00
A.07.01
794,260.00
A.07.05
792,180.00
A.07.13
1,077,590.00
782,320.00
10,369,150.00
63,560.00
115,440.00
122,320.00
13,630.00
7,270.00
Halaman : 37
A.07.25
19,390.00
A.07.28
98,080.00
A.07.29
54,810.00
A.07.30
66,770.00
A.07.31
197,040.00
A.07.32
396,870.00
A.07.33
434,430.00
A.07.34
A.07.35
1,369,050.00
A.07.36
1,378,640.00
A.07.37
A.07.38
4,167,840.00
A.07.47
5,308,190.00
268,070.00
88,060.00
6,180,250.00
4,687,370.00
4,763,600.00
3,665,380.00
7,183,140.00
5,377,360.00
5,581,560.00
4,345,940.00
4,982,390.00
3,884,150.00
4,284,310.00
3,409,160.00
3,442,070.00
2,831,650.00
3,918,440.00
Trotoarisasi dan
Penataan Alun-alun Langensari
5,356,810.00
Halaman : 38
1
A.07.65
2
1 M3 MEMBUAT RING BALK 10/15 (202 Kg Besi + Bekesting)
3
5,356,810.00
5,725,010.00
5,326,300.00
4,090,690.00
4,800,060.00
3,701,820.00
4,301,280.00
3,367,790.00
4,708,540.00
Trotoarisasi dan
Penataan Alun-alun Langensari
A.07.75
4,363,570.00
A.07.76
5,406,970.00
A.07.77
4,830,430.00
A.07.78
8,064,910.00
A.07.79
1 M3 PEK. PLAT BETON BERTULANG, TULANGAN 2 LAPIS DIA.16-17.5CM DAN DIA. 10-12.5 cm TEBAL 20 cm
4,848,810.00
A.08.02
49,300.00
A.08.03
47,580.00
A.08.05
68,290.00
A.08.06
71,810.00
A.08.11
68,190.00
A.08.12
18,350.00
A.08.13
48,940.00
A.08.14
36,370.00
A.08.30
61,570.00
A.09.02
25,630.00
A.09.24
A.10.01
A.10.02
A.10.04
A.10.05
844,670.00
A.10.06
434,600.00
A.10.07
334,950.00
A.10.08
A.10.09
A.10.16
MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA UKURAN (30X30) TINGGI 35 CM
407,340.00
A.10.17
MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA UKURAN (45X45) TINGGI 50 CM
341,800.00
A.10.18
MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA UKURAN (60X60) TINGGI 65 CM
527,800.00
39,550.00
1,495,040.00
210,060.00
1,981,510.00
661,300.00
2,250,770.00
Halaman : 39
Trotoarisasi dan
Penataan Alun-alun Langensari
A.10.19
4,250.00
A.10.20
37,540.00
A.10.21
49,330.00
A.10.22
A.10.23
153,920.00
A.10.24
201,350.00
A.10.25
16,640.00
A.10.26
20,440.00
A.10.27
23,630.00
A.10.28
36,680.00
A.10.29
51,140.00
A.10.30
58,500.00
A.10.31
93,360.00
A.10.32
135,790.00
A.10.33
225,000.00
A.10.35
A.10.36
A.10.37
10,963,030.00
A.10.38
6,735,820.00
A.10.39
3,736,070.00
A.10.40
192,820.00
A.10.41
204,290.00
A.11.01
A.11.08
634,500.00
A.11.09
323,370.00
A.11.12
258,120.00
A.11.17
A.11.18
809,230.00
A.11.19
837,130.00
A.11.20
546,500.00
A.11.21
546,500.00
A.12.02
138,230.00
A.12.03
A.12.04
A.12.05
23,810.00
A.12.06
17,740.00
A.12.09
A.12.10
A.12.11
A.12.12
A.12.14
A.12.16
79,740.00
A.12.17
101,520.00
A.12.18
A.12.19
503,170.00
A.12.24
101,520.00
77,820.00
23,210.00
22,730.00
28,150.00
47,230.00
86,190.00
266,160.00
21,830.00
190,580.00
26,630.00
73,320.00
128,910.00
95,700.00
Halaman : 40
Trotoarisasi dan
Penataan Alun-alun Langensari
A.12.25
A.12.26
28,620.00
1,430.00
A.12.27
30,180.00
A.12.28
30,180.00
A.12.29
2,400.00
A.12.30
7,150.00
A.12.31
1 M2 PEKERJAAN BONDEX
A.12.32
1 M2 PEKERJAAN WIREMESH M8
A.12.33
A.12.34
A.13.02
A.13.09
424,860.00
A.13.42
147,710.00
A.13.44
145,630.00
A.13.45
156,020.00
A.13.46
147,710.00
A.13.47
154,150.00
A.13.48
159,650.00
A.13.49
154,150.00
A.13.51
392,440.00
A.13.56
454,190.00
A.13.58
140,560.00
A.13.59
146,610.00
A.13.62
151,060.00
A.13.63
151,500.00
A.13.66
151,060.00
A.13.68
122,800.00
A.13.69
123,920.00
A.13.70
499,380.00
A.13.74
178,420.00
A.13.75
142,160.00
A.13.76
156,020.00
A.13.77
166,420.00
A.13.78
159,370.00
A.13.82
A.13.83
145,050.00
A.13.84
177,240.00
A.13.85
181,600.00
A.13.86
132,780.00
A.13.87
152,710.00
A.14.07
27,210.00
A.14.08
1 M2 PENGECATAN BIDANG KAYU BARU (1 LAPIS PLAMIR), 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP
34,470.00
A.14.12
A.14.14
1 M2 PENGECATAN TEMBOK BARU (1 LAPIS PLAMIR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP)
14,140.00
A.14.15
10,240.00
A.14.19
17,680.00
195,130.00
50,970.00
1,161,330.00
767,820.00
73,120.00
39,590.00
6,860.00
Halaman : 41
Trotoarisasi dan
Penataan Alun-alun Langensari
A.14.21
55,280.00
A.14.24
73,090.00
A.14.25
26,230.00
A.14.26
26,230.00
A.14.28
17,530.00
A.14.29
25,480.00
A.14.30
40,080.00
A.14.31
43,200.00
A.14.32
32,860.00
A.14.33
15,560.00
Halaman : 42
Trotoarisasi dan
Penataan Alun-alun Langensari
URAIAN
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
1
A.01.06
0.0100
1,100,000.00
11,000.00
0.0200
Kg
14,400.00
288.00
0.0070
1,105,000.00
Jumlah Bahan
7,735.00
19,023.00
UPAH :
Pekerja
0.1000
Oh
55,000.00
5,500.00
Tukang Kayu
0.1000
Oh
73,000.00
7,300.00
Kepala Tukang
0.0100
Oh
84,000.00
840.00
Mandor
0.0050
Oh
85,000.00
14,065.00
33,088.00
Keuntungan Max. 10 %
3,308.80
Jumlah Total
36,396.80
36,390.00
Dibulatkan
A.01.10
425.00
Jumlah Pekerja
0.1000
Oh
55,000.00
5,500.00
Mandor
0.0500
Oh
85,000.00
4,250.00
Jumlah Pekerja
9,750.00
9,750.00
Keuntungan Max. 10 %
975.00
Jumlah Total
10,725.00
Dibulatkan
10,720.00
Halaman : 69
1
A.01.07
6=(3x5)
0.0800
1,100,000.00
88,000.00
Paku 4 - 7
0.2500
kg
14,400.00
3,600.00
0.6200
lbr
23,900.00
14,818.00
Triplex 3 mm
0.5000
lbr
54,000.00
27,000.00
PC (50 kg)
0.1000
zak
69,000.00
6,900.00
Pasir pasang
0.2500
143,640.00
35,910.00
70.0000
bh
576.00
Bata merah
Jumlah Bahan
40,320.00
216,548.00
UPAH :
Ongkos Pasang
0.1500
ls
216,548.00
Jumlah Pekerja
32,482.20
249,030.20
Keuntungan Max. 10 %
A.01.12
32,482.20
24,903.02
Jumlah Total
273,933.22
Dibulatkan
273,930.00
UPAH :
Pekerja
6.6670
Oh
55,000.00
Mandor
0.3330
Oh
85,000.00
28,305.00
Jumlah Pekerja
394,990.00
394,990.00
Keuntungan Max. 10 %
A.01.13
366,685.00
39,499.00
Jumlah Total
434,489.00
Dibulatkan
434,480.00
UPAH :
Pekerja
0.6667
Oh
55,000.00
Mandor
0.0330
Oh
85,000.00
2,805.00
Jumlah Pekerja
39,473.50
39,473.50
Keuntungan Max. 10 %
36,668.50
3,947.35
Jumlah Total
43,420.85
Dibulatkan
43,420.00
Halaman : 70
1
A.01.16
6=(3x5)
0.0420
1,100,000.00
46,200.00
Paku 4 - 7
0.2500
kg
14,400.00
3,600.00
Pengecatan Kayu
1.0000
ls
6,460.00
Jumlah Bahan
6,460.00
56,260.00
UPAH :
Penulisan
0.1250
Oh
56,260.00
Ongkos Pasang
0.1250
Oh
56,260.00
7,032.50
Jumlah Pekerja
14,065.00
70,325.00
Keuntungan Max. 10 %
A.02.01
7,032.50
7,032.50
Jumlah Total
77,357.50
Dibulatkan
77,350.00
UPAH :
Pekerja
0.4000
Oh
55,000.00
Mandor
0.0400
Oh
85,000.00
3,400.00
Jumlah Pekerja
25,400.00
25,400.00
Keuntungan Max. 10 %
A.02.02
22,000.00
2,540.00
Jumlah Total
27,940.00
Dibulatkan
27,940.00
UPAH :
Pekerja
0.5260
Oh
55,000.00
Mandor
0.0520
Oh
85,000.00
4,420.00
Jumlah Pekerja
33,350.00
33,350.00
Keuntungan Max. 10 %
28,930.00
3,335.00
Jumlah Total
36,685.00
Dibulatkan
36,680.00
Halaman : 71
1
A.02.03
6=(3x5)
UPAH :
Pekerja
0.7350
Oh
55,000.00
Mandor
0.0730
Oh
85,000.00
6,205.00
Jumlah Pekerja
46,630.00
46,630.00
Keuntungan Max. 10 %
A.02.04
40,425.00
4,663.00
Jumlah Total
51,293.00
Dibulatkan
51,290.00
UPAH :
Pekerja
0.9440
Oh
55,000.00
Mandor
0.0940
Oh
85,000.00
7,990.00
Jumlah Pekerja
59,910.00
59,910.00
Keuntungan Max. 10 %
A.02.05
51,920.00
5,991.00
Jumlah Total
65,901.00
Dibulatkan
65,900.00
UPAH :
Pekerja
1.1530
Oh
55,000.00
Mandor
0.1150
Oh
85,000.00
9,775.00
Jumlah Pekerja
73,190.00
73,190.00
Keuntungan Max. 10 %
63,415.00
7,319.00
Jumlah Total
80,509.00
Dibulatkan
80,500.00
Halaman : 72
A.02.06
6=(3x5)
BAHAN :
Jumlah Bahan
UPAH :
Pekerja
0.6250
Oh
55,000.00
Mandor
0.0620
Oh
85,000.00
5,270.00
Jumlah Pekerja
39,645.00
39,645.00
Keuntungan Max. 10 %
A.02.07
34,375.00
3,964.50
Jumlah Total
43,609.50
Dibulatkan
43,600.00
UPAH :
Pekerja
1.2500
Oh
55,000.00
68,750.00
Mandor
0.1250
Oh
85,000.00
10,625.00
Jumlah Pekerja
79,375.00
79,375.00
Keuntungan Max. 10 %
A.02.08
7,937.50
Jumlah Total
87,312.50
Dibulatkan
87,310.00
UPAH :
Pekerja
0.8230
Oh
55,000.00
Mandor
0.0830
Oh
85,000.00
7,055.00
Jumlah Pekerja
52,320.00
52,320.00
Keuntungan Max. 10 %
45,265.00
5,232.00
Jumlah Total
57,552.00
Dibulatkan
57,550.00
Halaman : 73
1
A.02.09
6=(3x5)
UPAH :
Pekerja
0.0500
Oh
55,000.00
Mandor
0.0050
Oh
85,000.00
425.00
Jumlah Pekerja
3,175.00
3,175.00
Keuntungan Max. 10 %
A.02.10
2,750.00
317.50
Jumlah Total
3,492.50
Dibulatkan
3,490.00
UPAH :
Pekerja
0.5160
Oh
55,000.00
Mandor
0.0500
Oh
85,000.00
4,250.00
Jumlah Pekerja
32,630.00
32,630.00
Keuntungan Max. 10 %
A.02.11
28,380.00
3,263.00
Jumlah Total
35,893.00
Dibulatkan
35,890.00
UPAH :
Pekerja
0.1920
Oh
55,000.00
Mandor
0.0190
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,560.00
1,615.00
12,175.00
```````````````````
12,175.00
1,217.50
Jumlah Total
13,392.50
Dibulatkan
13,390.00
Halaman : 74
1
A.02.12
6=(3x5)
1 M3 PEMADATAN TANAH
BAHAN :
Jumlah Bahan
UPAH :
Pekerja
0.3000
Oh
55,000.00
Mandor
0.0300
Oh
85,000.00
2,550.00
Jumlah Pekerja
19,050.00
19,050.00
Keuntungan Max. 10 %
A.02.13
16,500.00
1,905.00
Jumlah Total
20,955.00
Dibulatkan
20,950.00
1 M3 URUGAN PASIR
BAHAN :
Pasir Urug
1.2000
101,640.00
Jumlah Bahan
121,968.00
121,968.00
UPAH :
Pekerja
0.3000
Oh
55,000.00
Mandor
0.0100
Oh
85,000.00
Jumlah Pekerja
850.00
17,350.00
139,318.00
Keuntungan Max. 10 %
A.02.14
16,500.00
13,931.80
Jumlah Total
153,249.80
Dibulatkan
153,240.00
0.3300
101,640.00
33,541.20
Kapur Padam
0.1090
102,000.00
11,118.00
Tanah Liat
0.7630
126,000.00
96,138.00
Jumlah Bahan
140,797.20
UPAH :
Pekerja
0.8330
Oh
55,000.00
45,815.00
Tukang Batu
0.4160
Oh
68,000.00
28,288.00
Kepala Tukang
0.0400
Oh
79,000.00
3,160.00
Mandor
0.0830
Oh
85,000.00
Jumlah Pekerja
7,055.00
84,318.00
225,115.20
Keuntungan Max. 10 %
Jumlah Total
Dibulatkan
22,511.52
247,626.72
247,620.00
Halaman : 75
1
A.02.15
6=(3x5)
0.2000
102,000.00
20,400.00
Tanah Liat
1.0000
126,000.00
126,000.00
Jumlah Bahan
146,400.00
UPAH :
Pekerja
0.8330
Oh
55,000.00
45,815.00
Tukang Batu
0.4160
Oh
68,000.00
28,288.00
Kepala Tukang
0.0410
Oh
79,000.00
3,239.00
Mandor
0.0810
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
230,627.00
Keuntungan Max. 10 %
A.02.16
6,885.00
84,227.00
23,062.70
Jumlah Total
253,689.70
Dibulatkan
253,680.00
0.2000
102,000.00
20,400.00
Pasir Pasang
1.0000
143,640.00
143,640.00
Jumlah Bahan
164,040.00
UPAH :
Pekerja
0.8330
Oh
55,000.00
45,815.00
Tukang Batu
0.4160
Oh
68,000.00
28,288.00
Kepala Tukang
0.0410
Oh
79,000.00
3,239.00
Mandor
0.0810
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
248,267.00
Keuntungan Max. 10 %
A.02.17
6,885.00
84,227.00
24,826.70
Jumlah Total
273,093.70
Dibulatkan
273,090.00
1.2000
4,680.00
Jumlah Bahan
5,616.00
5,616.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Mandor
0.0150
Oh
85,000.00
1,275.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
9,525.00
15,141.00
1,514.10
Jumlah Total
16,655.10
Dibulatkan
16,650.00
Halaman : 76
1
A.02.18
147,000.00
6=(3x5)
1 M3 URUGAN SIRTU
BAHAN :
Sirtu
1.2000
Jumlah Bahan
176,400.00
176,400.00
UPAH :
Pekerja
0.2500
Oh
55,000.00
Mandor
0.0250
Oh
85,000.00
Jumlah Pekerja
2,125.00
15,875.00
192,275.00
Keuntungan Max. 10 %
A.02.19
13,750.00
19,227.50
Jumlah Total
211,502.50
Dibulatkan
211,500.00
0.2750
143,640.00
39,501.00
Kerikil
0.0300
120,000.00
3,600.00
Pasir Urug
0.0500
101,640.00
Jumlah Bahan
5,082.00
48,183.00
UPAH :
Pekerja
1.0000
Oh
55,000.00
Mandor
0.1000
Oh
85,000.00
Jumlah Pekerja
8,500.00
63,500.00
111,683.00
Keuntungan Max. 10 %
A.02.20
55,000.00
11,168.30
Jumlah Total
122,851.30
Dibulatkan
122,850.00
Jumlah Bahan
UPAH :
Pekerja
1.1500
Oh
55,000.00
Mandor
0.0250
Oh
85,000.00
2,125.00
Jumlah Pekerja
65,375.00
65,375.00
Keuntungan Max. 10 %
63,250.00
6,537.50
Jumlah Total
71,912.50
Dibulatkan
71,910.00
Halaman : 77
1
A.02.22
6=(3x5)
1.2000
6,500.00
Jumlah Bahan
7,800.00
7,800.00
UPAH :
Pekerja
0.4500
Oh
55,000.00
Mandor
0.0450
Oh
85,000.00
3,825.00
0.1250
Oh
98,300.00
12,287.50
Jumlah Pekerja
40,862.50
48,662.50
Keuntungan Max. 10 %
A.02.23
24,750.00
4,866.25
Jumlah Total
53,528.75
Dibulatkan
53,520.00
1.2000
6,900.00
Jumlah Bahan
8,280.00
8,280.00
UPAH :
Pekerja Setengah Terampil
0.0400
org
60,000.00
2,400.00
Mandor
0.0100
org
85,000.00
850.00
Jumlah Pekerja
3,250.00
11,530.00
Keuntungan Max. 10 %
A.03.02
1,153.00
Jumlah
12,683.00
Dibulatkan
12,680.00
1.1000
143,640.00
158,004.00
267.0000
Kg
1,380.00
368,460.00
0.4270
143,640.00
Jumlah Bahan
61,334.28
587,798.28
UPAH :
Pekerja
1.5000
Oh
55,000.00
82,500.00
Tukang Batu
0.6000
Oh
68,000.00
40,800.00
Kepala Tukang
0.0600
Oh
79,000.00
4,740.00
Mandor
0.0350
Oh
85,000.00
131,015.00
718,813.28
Keuntungan Max. 10 %
2,975.00
Jumlah Pekerja
71,881.33
Jumlah Total
790,694.61
Dibulatkan
790,690.00
Halaman : 78
A.03.03
6=(3x5)
BAHAN :
Batu Belah 15/20
Semen Portland
Pasir Pasang
1.1000
143,640.00
158,004.00
202.0000
Kg
1,380.00
278,760.00
0.4850
143,640.00
Jumlah Bahan
69,665.40
506,429.40
UPAH :
Pekerja
1.5000
Oh
55,000.00
82,500.00
Tukang Batu
0.6000
Oh
68,000.00
40,800.00
Kepala Tukang
0.0600
Oh
79,000.00
4,740.00
Mandor
0.0350
Oh
85,000.00
131,015.00
637,444.40
Keuntungan Max. 10 %
A.03.04
2,975.00
Jumlah Pekerja
63,744.44
Jumlah Total
701,188.84
Dibulatkan
701,180.00
1.1000
143,640.00
158,004.00
163.0000
Kg
1,380.00
224,940.00
0.5200
143,640.00
Jumlah Bahan
74,692.80
457,636.80
UPAH :
Pekerja
1.5000
Oh
55,000.00
82,500.00
Tukang Batu
0.6000
Oh
68,000.00
40,800.00
Kepala Tukang
0.0600
Oh
79,000.00
4,740.00
Mandor
0.0350
Oh
85,000.00
2,975.00
Jumlah Pekerja
131,015.00
588,651.80
Keuntungan Max. 10 %
58,865.18
Jumlah Total
647,516.98
Dibulatkan
647,510.00
Halaman : 79
A.03.05
6=(3x5)
BAHAN :
Batu Belah 15/20
Semen Portland
Pasir Pasang
1.1000
143,640.00
158,004.00
136.0000
Kg
1,380.00
187,680.00
0.5440
143,640.00
Jumlah Bahan
78,140.16
423,824.16
UPAH :
Pekerja
1.5000
Oh
55,000.00
82,500.00
Tukang Batu
0.6000
Oh
68,000.00
40,800.00
Kepala Tukang
0.0600
Oh
79,000.00
4,740.00
Mandor
0.0350
Oh
85,000.00
131,015.00
554,839.16
Keuntungan Max. 10 %
A.03.13
2,975.00
Jumlah Pekerja
55,483.92
Jumlah Total
610,323.08
Dibulatkan
610,320.00
1.2000
143,640.00
172,368.00
Pasir Urug
0.3000
101,640.00
30,492.00
Jumlah Bahan
202,860.00
UPAH :
Pekerja
0.7800
Oh
55,000.00
42,900.00
Tukang Batu
0.3900
Oh
68,000.00
26,520.00
Kepala Tukang
0.0390
Oh
79,000.00
3,081.00
Mandor
0.0200
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
1,700.00
74,201.00
277,061.00
27,706.10
Jumlah Total
304,767.10
Dibulatkan
304,760.00
Halaman : 80
1
A.03.14
6=(3x5)
75.0000
Kg
15,600.00
1,170,000.00
202.0000
Kg
1,380.00
278,760.00
Pasir Beton
0.3200
191,640.00
61,324.80
Koral Beton
0.4900
120,000.00
58,800.00
Kawat Beton
0.8000
Kg
18,000.00
Semen Portland
Jumlah Bahan
14,400.00
1,583,284.80
UPAH :
Pekerja
3.0000
Oh
55,000.00
165,000.00
Tukang Batu
0.8500
Oh
68,000.00
57,800.00
Kepala Tukang
0.0850
Oh
79,000.00
6,715.00
MAndor
0.1500
Oh
85,000.00
12,750.00
Jumlah Pekerja
242,265.00
1,825,549.80
Keuntungan Max. 10 %
A.03.15
182,554.98
Jumlah Total
2,008,104.78
Dibulatkan
2,008,100.00
0.4500
143,640.00
64,638.00
280.0000
Kg
1,380.00
386,400.00
Pasir Beton
0.4500
191,640.00
86,238.00
Koral Beton
0.6700
120,000.00
80,400.00
Semen Portland
Jumlah Bahan
617,676.00
UPAH :
Pekerja
2.3800
Oh
55,000.00
130,900.00
Tukang Batu
0.3000
Oh
68,000.00
20,400.00
Kepala Tukang
0.0300
Oh
79,000.00
2,370.00
Mandor
0.0160
Oh
85,000.00
155,030.00
772,706.00
Keuntungan Max. 10 %
1,360.00
Jumlah Pekerja
77,270.60
Jumlah Total
849,976.60
Dibulatkan
849,970.00
Halaman : 81
1
A.03.16
6=(3x5)
0.0190
101,640.00
1,931.16
Pasir Beton
0.0940
191,640.00
18,014.16
Koral Beton
0.1500
120,000.00
18,000.00
Semen Portland
60.5000
Kg
1,380.00
83,490.00
Besi Beton
45.0000
Kg
15,600.00
702,000.00
Kawat Beton
0.9000
Kg
18,000.00
16,200.00
0.0320
2,460,000.00
78,720.00
Paku
0.1200
Kg
13,200.00
1,584.00
Minyak Bekisting
0.0900
Lt
23,800.00
2,142.00
Plamir Tembok
0.2400
Kg
14,520.00
Jumlah Bahan
3,484.80
925,566.12
UPAH :
Pekerja
1.0000
Oh
55,000.00
55,000.00
Tukang Batu
0.6700
Oh
68,000.00
45,560.00
Kepala Tukang
0.0670
Oh
79,000.00
5,293.00
Mandor
0.0500
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
1,035,669.12
Keuntungan Max. 10 %
A.03.17
4,250.00
110,103.00
103,566.91
Jumlah Total
1,139,236.03
Dibulatkan
1,139,230.00
0.0160
101,640.00
1,626.24
Pasir Beton
0.0800
191,640.00
15,331.20
Koral Beton
0.1250
120,000.00
15,000.00
Semen Portland
49.0000
Kg
1,380.00
67,620.00
Besi Beton
34.0000
Kg
15,600.00
530,400.00
Kawat Beton
0.7000
Kg
18,000.00
12,600.00
0.0270
1,100,000.00
29,700.00
Paku
0.1200
Kg
14,400.00
1,728.00
Minyak Bekisting
0.0900
Lt
23,800.00
Jumlah Bahan
2,142.00
679,051.44
UPAH :
Pekerja
0.8000
Oh
55,000.00
44,000.00
Tukang Batu
0.5000
Oh
68,000.00
34,000.00
Kepala Tukang
0.0500
Oh
79,000.00
3,950.00
Mandor
0.0400
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
3,400.00
85,350.00
764,401.44
76,440.14
Jumlah Total
840,841.58
Dibulatkan
840,840.00
Halaman : 82
1
A.03.18
6=(3x5)
1.2000
195,300.00
234,360.00
Kawat Bronjong
3.5000
kg
184,800.00
646,800.00
Jumlah Bahan
881,160.00
UPAH :
Pekerja
1.5000
Oh
55,000.00
82,500.00
Pekerja terampil
0.2000
Oh
63,000.00
12,600.00
Mandor
0.0200
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
977,960.00
Keuntungan Max. 10 %
A.03.20
1,700.00
96,800.00
97,796.00
Jumlah Total
1,075,756.00
Dibulatkan
1,075,750.00
1.1000
m2
76,230.00
83,853.00
Semen Portland
6.0000
Pasir Pasang
0.0310
Kg
1,380.00
8,280.00
143,640.00
4,452.84
Jumlah Bahan
96,585.84
UPAH :
Pekerja
0.1875
Oh
55,000.00
10,312.50
Tukang Batu
0.2250
Oh
68,000.00
15,300.00
0.0375
Oh
79,000.00
2,962.50
Mandor
0.0160
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
126,520.84
Keuntungan Max. 10 %
A.03.21
1,360.00
29,935.00
12,652.08
Jumlah Total
139,172.92
Dibulatkan
139,170.00
1.0500
m2
76,230.00
80,041.50
11.7500
0.0350
Kg
1,380.00
16,215.00
143,640.00
5,027.40
Jumlah Bahan
101,283.90
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
0.0350
Oh
79,000.00
2,765.00
Mandor
0.0160
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
A.04.05
1,360.00
62,025.00
163,308.90
16,330.89
Jumlah Total
179,639.79
Dibulatkan
179,630.00
Halaman : 83
6=(3x5)
BAHAN :
Bata Merah 5 x 11 x 22 cm
Semen Portland
Pasir Pasang
140.0000
bh
576.00
80,640.00
22.2000
Kg
1,380.00
30,636.00
0.1020
143,640.00
Jumlah Bahan
14,651.28
125,927.28
UPAH :
Pekerja
0.6500
Oh
55,000.00
35,750.00
Tukang Batu
0.2000
Oh
68,000.00
13,600.00
Kepala Tukang
0.0200
Oh
79,000.00
1,580.00
Mandor
0.0150
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
178,132.28
Keuntungan Max. 10 %
A.04.09
1,275.00
52,205.00
17,813.23
Jumlah Total
195,945.51
Dibulatkan
195,940.00
70.0000
bh
576.00
40,320.00
Semen Portland
18.9500
Kg
1,380.00
26,151.00
0.0380
143,640.00
Pasir Pasang
Jumlah Bahan
5,458.32
71,929.32
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Batu
0.1000
Oh
68,000.00
6,800.00
Kepala Tukang
0.0100
Oh
79,000.00
790.00
Mandor
0.0050
Oh
85,000.00
425.00
Jumlah Pekerja
25,615.00
97,544.32
Keuntungan Max. 10 %
9,754.43
Jumlah Total
107,298.75
Dibulatkan
107,290.00
Halaman : 84
1
A.04.10
6=(3x5)
70.0000
bh
576.00
40,320.00
Semen Portland
14.3700
Kg
1,380.00
19,830.60
0.0400
143,640.00
Pasir Pasang
Jumlah Bahan
5,745.60
65,896.20
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Batu
0.1000
Oh
68,000.00
6,800.00
Kepala Tukang
0.0100
Oh
79,000.00
790.00
Mandor
0.0050
Oh
85,000.00
25,615.00
91,511.20
Keuntungan Max. 10 %
A.04.11
425.00
Jumlah Pekerja
9,151.12
Jumlah Total
100,662.32
Dibulatkan
100,660.00
70.0000
bh
576.00
40,320.00
Semen Portland
11.5000
Kg
1,380.00
15,870.00
0.0430
143,640.00
Pasir Pasang
Jumlah Bahan
6,176.52
62,366.52
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Batu
0.1000
Oh
68,000.00
6,800.00
Kepala Tukang
0.0100
Oh
79,000.00
790.00
Mandor
0.0050
Oh
85,000.00
425.00
Jumlah Pekerja
25,615.00
87,981.52
Keuntungan Max. 10 %
8,798.15
Jumlah Total
96,779.67
Dibulatkan
96,770.00
Halaman : 85
1
A.04.12
6=(3x5)
70.0000
bh
576.00
40,320.00
Semen Portland
9.6800
Kg
1,380.00
13,358.40
Pasir Pasang
0.0450
143,640.00
Jumlah Bahan
6,463.80
60,142.20
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Batu
0.1000
Oh
68,000.00
6,800.00
Kepala Tukang
0.0100
Oh
79,000.00
790.00
Mandor
0.0050
Oh
85,000.00
25,615.00
85,757.20
Keuntungan Max. 10 %
A.04.18
425.00
Jumlah Pekerja
8,575.72
Jumlah Total
94,332.92
Dibulatkan
94,330.00
12.5000
bh
1,750.00
21,875.00
Semen Portland
13.5000
Kg
1,380.00
18,630.00
Pasir Pasang
0.0480
143,640.00
6,894.72
1.9500
Kg
15,600.00
30,420.00
Jumlah Bahan
77,819.72
UPAH :
Pekerja
0.3500
Oh
55,000.00
19,250.00
Tukang Batu
0.1500
Oh
68,000.00
10,200.00
Kepala Tukang
0.0150
Oh
79,000.00
1,185.00
Mandor
0.0075
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
637.50
31,272.50
109,092.22
10,909.22
Jumlah Total
120,001.44
Dibulatkan
120,000.00
Halaman : 86
1
A.04.19
6=(3x5)
12.5000
bh
1,600.00
20,000.00
Semen Portland
10.4500
Kg
1,380.00
14,421.00
Pasir Pasang
0.0380
143,640.00
5,458.32
1.9500
Kg
15,600.00
30,420.00
Jumlah Bahan
70,299.32
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Batu
0.1200
Oh
68,000.00
8,160.00
Kepala Tukang
0.0120
Oh
79,000.00
948.00
Mandor
0.0060
Oh
85,000.00
27,218.00
97,517.32
Keuntungan Max. 10 %
A.04.20
510.00
Jumlah Pekerja
9,751.73
Jumlah Total
107,269.05
Dibulatkan
107,260.00
12.5000
bh
1,300.00
16,250.00
Semen Portland
7.5000
Pasir Pasang
0.0270
Kg
1,380.00
10,350.00
143,640.00
3,878.28
1.9500
Kg
15,600.00
30,420.00
Jumlah Bahan
60,898.28
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Batu
0.1000
Oh
68,000.00
6,800.00
Kepala Tukang
0.0100
Oh
79,000.00
790.00
Mandor
0.0050
Oh
85,000.00
425.00
Jumlah Pekerja
25,615.00
86,513.28
Keuntungan Max. 10 %
8,651.33
Jumlah Total
95,164.61
Dibulatkan
95,160.00
Halaman : 87
1
A.04.25
6=(3x5)
36.0000
bh
22,000.00
792,000.00
Semen Portland
0.1280
Kg
1,380.00
176.64
Pasir Pasang
0.0350
143,640.00
Jumlah Bahan
5,027.40
797,204.04
UPAH :
Pekerja
0.3000
Oh
55,000.00
16,500.00
Tukang Batu
0.1000
Oh
68,000.00
6,800.00
Kepala Tukang
0.0100
Oh
79,000.00
790.00
Mandor
0.0150
Oh
85,000.00
1,275.00
Jumlah Pekerja
25,365.00
822,569.04
Keuntungan Max. 10 %
A.04.27
82,256.90
Jumlah Total
904,825.94
Dibulatkan
904,820.00
1.5000
m2
6,210.00
9,315.00
Kayu 5/7
0.0140
1,100,000.00
15,400.00
0.0120
Kg
14,400.00
172.80
0.0030
10,000.00
30.00
Jumlah Bahan
24,917.80
UPAH :
Pekerja
0.1000
Oh
55,000.00
5,500.00
Tukang Batu
0.0500
Oh
68,000.00
3,400.00
Kepala Tukang
0.0050
Oh
79,000.00
395.00
Mandor
0.0020
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
170.00
9,465.00
34,382.80
3,438.28
Jumlah Total
37,821.08
Dibulatkan
37,820.00
Halaman : 88
1
A.05.02
6=(3x5)
8.5200
Kg
1,380.00
Pasir Pasang
0.0170
143,640.00
Jumlah Bahan
11,757.60
2,441.88
14,199.48
UPAH :
Pekerja
0.2000
Oh
55,000.00
11,000.00
Tukang Batu
0.1500
Oh
68,000.00
10,200.00
Kepala Tukang
Mandor
0.0150
0.0100
Oh
Oh
79,000.00
85,000.00
1,185.00
850.00
Jumlah Pekerja
23,235.00
37,434.48
Keuntungan Max. 10 %
A.05.03
3,743.45
Jumlah Total
41,177.93
Dibulatkan
41,170.00
6.4800
Kg
1,380.00
8,942.40
Pasir Pasang
0.0190
143,640.00
2,729.16
Jumlah Bahan
11,671.56
UPAH :
Pekerja
0.2000
Oh
55,000.00
11,000.00
Tukang Batu
0.1500
Oh
68,000.00
10,200.00
Kepala Tukang
0.0150
Oh
79,000.00
1,185.00
Mandor
0.0100
Oh
85,000.00
23,235.00
34,906.56
Keuntungan Max. 10 %
A.05.04
850.00
Jumlah Pekerja
3,490.66
Jumlah Total
38,397.22
Dibulatkan
38,390.00
5.2000
Kg
1,380.00
Pasir Pasang
0.0200
143,640.00
Jumlah Bahan
7,176.00
2,872.80
10,048.80
UPAH :
Pekerja
0.2000
Oh
55,000.00
11,000.00
Tukang Batu
0.1500
Oh
68,000.00
10,200.00
Kepala Tukang
0.0150
Oh
79,000.00
1,185.00
Mandor
0.0100
Oh
85,000.00
23,235.00
33,283.80
Keuntungan Max. 10 %
850.00
Jumlah Pekerja
3,328.38
Jumlah Total
36,612.18
Dibulatkan
36,610.00
Halaman : 89
1
A.05.05
6=(3x5)
4.3200
Kg
1,380.00
5,961.60
Pasir Pasang
0.0220
143,640.00
3,160.08
Jumlah Bahan
9,121.68
UPAH :
Pekerja
0.2000
Oh
55,000.00
11,000.00
Tukang Batu
0.1500
Oh
68,000.00
10,200.00
Kepala Tukang
0.0150
Oh
73,000.00
1,095.00
Mandor
0.0100
Oh
85,000.00
23,145.00
32,266.68
Keuntungan Max. 10 %
A.05.13
850.00
Jumlah Pekerja
3,226.67
Jumlah Total
35,493.35
Dibulatkan
35,490.00
14.2800
Kg
1,380.00
19,706.40
0.0230
143,640.00
3,303.72
Jumlah Bahan
23,010.12
UPAH :
Pekerja
0.2500
Oh
55,000.00
13,750.00
Tukang Batu
0.2000
Oh
68,000.00
13,600.00
Kepala Tukang
0.0200
Oh
79,000.00
1,580.00
Mandor
0.0125
Oh
85,000.00
29,992.50
53,002.62
Keuntungan Max. 10 %
A.05.14
1,062.50
Jumlah Pekerja
5,300.26
Jumlah Total
58,302.88
Dibulatkan
58,300.00
10.8000
Kg
1,380.00
14,904.00
0.0260
143,640.00
3,734.64
Jumlah Bahan
18,638.64
UPAH :
Pekerja
0.2500
Oh
55,000.00
13,750.00
Tukang Batu
0.2000
Oh
68,000.00
13,600.00
Kepala Tukang
0.0200
Oh
79,000.00
1,580.00
Mandor
0.0125
Oh
85,000.00
29,992.50
48,631.14
Keuntungan Max. 10 %
1,062.50
Jumlah Pekerja
4,863.11
Jumlah Total
53,494.25
Dibulatkan
53,490.00
Halaman : 90
1
A.05.15
6=(3x5)
8.6800
Kg
1,380.00
Pasir Pasang
0.0280
143,640.00
Jumlah Bahan
11,978.40
4,021.92
16,000.32
UPAH :
Pekerja
0.2500
Oh
55,000.00
13,750.00
Tukang Batu
0.2000
Oh
68,000.00
13,600.00
Kepala Tukang
0.0200
Oh
79,000.00
1,580.00
Mandor
0.0125
Oh
85,000.00
29,992.50
45,992.82
Keuntungan Max. 10 %
A.05.16
1,062.50
Jumlah Pekerja
4,599.28
Jumlah Total
50,592.10
Dibulatkan
50,590.00
7.2900
Kg
1,380.00
Pasir Pasang
0.0280
143,640.00
Jumlah Bahan
10,060.20
4,021.92
14,082.12
UPAH :
Pekerja
0.2500
Oh
55,000.00
13,750.00
Tukang Batu
0.2000
Oh
68,000.00
13,600.00
Kepala Tukang
0.0200
Oh
79,000.00
1,580.00
Mandor
0.0125
Oh
85,000.00
29,992.50
44,074.62
Keuntungan Max. 10 %
A.05.19
1,062.50
Jumlah Pekerja
4,407.46
Jumlah Total
48,482.08
Dibulatkan
48,480.00
15.5000
Kg
1,380.00
0.0130
143,640.00
Jumlah Bahan
21,390.00
1,867.32
23,257.32
UPAH :
Pekerja
0.3000
Oh
55,000.00
16,500.00
Tukang Batu
0.2000
Oh
68,000.00
13,600.00
Kepala Tukang
0.0200
Oh
79,000.00
1,580.00
Mandor
0.0130
Oh
85,000.00
32,785.00
56,042.32
Keuntungan Max. 10 %
1,105.00
Jumlah Pekerja
5,604.23
Jumlah Total
61,646.55
Dibulatkan
61,640.00
Halaman : 91
1
A.05.20
6=(3x5)
11.7500
Kg
1,380.00
0.0350
143,640.00
Jumlah Bahan
16,215.00
5,027.40
21,242.40
UPAH :
Pekerja
0.3000
Oh
55,000.00
16,500.00
Tukang Batu
0.2000
Oh
68,000.00
13,600.00
Kepala Tukang
0.0200
Oh
79,000.00
1,580.00
Mandor
0.0130
Oh
85,000.00
32,785.00
54,027.40
Keuntungan Max. 10 %
A.05.21
1,105.00
Jumlah Pekerja
5,402.74
Jumlah Total
59,430.14
Dibulatkan
59,430.00
9.4800
Kg
1,380.00
13,082.40
Pasir Pasang
0.0380
143,640.00
5,458.32
Jumlah Bahan
18,540.72
UPAH :
Pekerja
0.3000
Oh
55,000.00
16,500.00
Tukang Batu
0.2000
Oh
68,000.00
13,600.00
Kepala Tukang
0.0200
Oh
79,000.00
1,580.00
Mandor
0.0130
Oh
85,000.00
32,785.00
51,325.72
Keuntungan Max. 10 %
A.05.22
1,105.00
Jumlah Pekerja
5,132.57
Jumlah Total
56,458.29
Dibulatkan
56,450.00
7.9400
Kg
1,380.00
10,957.20
Pasir Pasang
0.0390
143,640.00
5,601.96
Jumlah Bahan
16,559.16
UPAH :
Pekerja
0.3000
Oh
55,000.00
16,500.00
Tukang Batu
0.2000
Oh
68,000.00
13,600.00
Kepala Tukang
0.0200
Oh
79,000.00
1,580.00
Mandor
0.0130
Oh
85,000.00
32,785.00
49,344.16
Keuntungan Max. 10 %
1,105.00
Jumlah Pekerja
4,934.42
Jumlah Total
54,278.58
Dibulatkan
54,270.00
Halaman : 92
1
A.05.23
6=(3x5)
18.6500
Kg
1,380.00
0.0350
143,640.00
Jumlah Bahan
25,737.00
5,027.40
30,764.40
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Batu
0.2500
Oh
68,000.00
17,000.00
Kepala Tukang
0.0250
Oh
79,000.00
1,975.00
Mandor
0.0150
Oh
85,000.00
1,275.00
Jumlah Pekerja
37,850.00
68,614.40
Keuntungan Max. 10 %
A.05.24
6,861.44
Jumlah Total
75,475.84
Dibulatkan
75,470.00
14.1500
Kg
1,380.00
0.0390
143,640.00
Jumlah Bahan
19,527.00
5,601.96
25,128.96
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Batu
0.2500
Oh
68,000.00
17,000.00
Kepala Tukang
0.0250
Oh
79,000.00
1,975.00
Mandor
0.0150
Oh
85,000.00
37,850.00
62,978.96
Keuntungan Max. 10 %
A.05.25
1,275.00
Jumlah Pekerja
6,297.90
Jumlah Total
69,276.86
Dibulatkan
69,270.00
11.3800
Kg
1,380.00
15,704.40
0.0420
143,640.00
6,032.88
Jumlah Bahan
21,737.28
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Batu
0.2500
Oh
68,000.00
17,000.00
Kepala Tukang
0.0250
Oh
79,000.00
1,975.00
Mandor
0.0150
Oh
85,000.00
37,850.00
59,587.28
Keuntungan Max. 10 %
1,275.00
Jumlah Pekerja
5,958.73
Jumlah Total
65,546.01
Dibulatkan
65,540.00
Halaman : 93
1
A.05.26
6=(3x5)
8.1900
Kg
1,380.00
Pasir Pasang
0.0450
143,640.00
Jumlah Bahan
11,302.20
6,463.80
17,766.00
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Batu
0.2500
Oh
68,000.00
17,000.00
Kepala Tukang
0.0250
Oh
79,000.00
1,975.00
Mandor
0.0150
Oh
85,000.00
37,850.00
55,616.00
Keuntungan Max. 10 %
A.05.31
1,275.00
Jumlah Pekerja
5,561.60
Jumlah Total
61,177.60
Dibulatkan
61,170.00
0.5000
Kg
1,380.00
690.00
Pasir Pasang
0.0020
143,640.00
287.28
Jumlah Bahan
977.28
UPAH :
Pekerja
0.0570
Oh
55,000.00
3,135.00
Tukang Batu
0.0380
Oh
68,000.00
2,584.00
Kepala Tukang
0.0380
Oh
79,000.00
3,002.00
Mandor
0.0190
Oh
85,000.00
10,336.00
11,313.28
Keuntungan Max. 10 %
A.05.34
1,615.00
Jumlah Pekerja
1,131.33
Jumlah Total
12,444.61
Dibulatkan
12,440.00
4.3200
Kg
1,380.00
5,961.60
Pasir Pasang
0.0160
kg
143,640.00
2,298.24
Jumlah Bahan
8,259.84
UPAH :
Pekerja
0.2500
Oh
55,000.00
13,750.00
Tukang Batu
0.1000
Oh
68,000.00
6,800.00
Kepala Tukang
0.0100
Oh
79,000.00
790.00
Mandor
0.0050
Oh
85,000.00
425.00
Jumlah Pekerja
21,765.00
30,024.84
Keuntungan Max. 10 %
3,002.48
Jumlah Total
33,027.32
Dibulatkan
33,020.00
Halaman : 94
1
A.05.35
6=(3x5)
4.3200
Kg
1,380.00
5,961.60
Pasir Pasang
0.0160
kg
143,640.00
2,298.24
Jumlah Bahan
8,259.84
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Batu
0.0700
Oh
68,000.00
4,760.00
Kepala Tukang
0.0070
Oh
79,000.00
553.00
Mandor
0.0040
Oh
85,000.00
13,903.00
22,162.84
Keuntungan Max. 10 %
A.05.36
340.00
Jumlah Pekerja
2,216.28
Jumlah Total
24,379.12
Dibulatkan
24,370.00
1 M2 ACIAN PC
BAHAN :
P.C (50 kg)
0.0800
zak
69,000.00
Jumlah Bahan
5,520.00
5,520.00
UPAH :
Pekerja setengah trampil
0.1430
org
60,000.00
8,580.00
0.1070
org
68,000.00
7,276.00
0.0105
org
79,000.00
829.50
Mandor
0.0053
org
85,000.00
17,131.75
22,651.75
Keuntungan Max. 10 %
A.06.01
446.25
Jumlah Pekerja
2,265.18
Jumlah
24,916.93
Dibulatkan
24,910.00
1.1000
6,825,000.00
Jumlah Bahan
7,507,500.00
7,507,500.00
UPAH :
Pekerja
6.0000
Oh
55,000.00
330,000.00
15.0000
Oh
73,000.00
1,095,000.00
Kepala Tukang
3.0000
Oh
84,000.00
252,000.00
Mandor
0.5000
Oh
85,000.00
Tukang Kayu
1,719,500.00
9,227,000.00
Keuntungan Max. 10 %
42,500.00
Jumlah Pekerja
922,700.00
Jumlah Total
10,149,700.00
Dibulatkan
10,149,700.00
Halaman : 95
1
A.06.02
6=(3x5)
1.1000
4,900,000.00
Jumlah Bahan
5,390,000.00
5,390,000.00
UPAH :
Pekerja
6.0000
Oh
55,000.00
330,000.00
15.0000
Oh
73,000.00
1,095,000.00
Kepala Tukang
3.0000
Oh
84,000.00
252,000.00
Mandor
0.5000
Oh
85,000.00
Tukang Kayu
1,719,500.00
7,109,500.00
Keuntungan Max. 10 %
A.06.03
42,500.00
Jumlah Pekerja
710,950.00
Jumlah Total
7,820,450.00
Dibulatkan
7,820,450.00
1.1000
2,460,000.00
Jumlah Bahan
2,706,000.00
2,706,000.00
UPAH :
Pekerja
6.0000
Oh
55,000.00
330,000.00
15.0000
Oh
73,000.00
1,095,000.00
Kepala Tukang
3.0000
Oh
84,000.00
252,000.00
Mandor
0.5000
Oh
85,000.00
Tukang Kayu
1,719,500.00
4,425,500.00
Keuntungan Max. 10 %
42,500.00
Jumlah Pekerja
442,550.00
Jumlah Total
4,868,050.00
Dibulatkan
4,868,050.00
Halaman : 96
1
A.06.04
6=(3x5)
0.0360
2,460,000.00
0.0500
Kg
15,000.00
Jumlah Bahan
88,560.00
750.00
89,310.00
UPAH :
Pekerja
0.3500
Oh
55,000.00
19,250.00
Tukang Kayu
1.0500
Oh
73,000.00
76,650.00
Kepala Tukang
0.1050
Oh
84,000.00
8,820.00
Mandor
0.0180
Oh
85,000.00
106,250.00
195,560.00
Keuntungan Max. 10 %
A.06.05
1,530.00
Jumlah Pekerja
19,556.00
Jumlah Total
215,116.00
Dibulatkan
215,110.00
0.0400
7,825,000.00
Jumlah Bahan
313,000.00
313,000.00
UPAH :
Pekerja
1.0000
Oh
55,000.00
55,000.00
Tukang Kayu
2.5000
Oh
73,000.00
182,500.00
Kepala Tukang
0.2500
Oh
84,000.00
21,000.00
Mandor
0.0500
Oh
85,000.00
262,750.00
575,750.00
Keuntungan Max. 10 %
A.06.06
4,250.00
Jumlah Pekerja
57,575.00
Jumlah Total
633,325.00
Dibulatkan
633,320.00
0.0400
5,500,000.00
Jumlah Bahan
220,000.00
220,000.00
UPAH :
Pekerja
1.0000
Oh
55,000.00
55,000.00
Tukang Kayu
2.5000
Oh
73,000.00
182,500.00
Kepala Tukang
0.2500
Oh
84,000.00
21,000.00
Mandor
0.0500
Oh
85,000.00
262,750.00
482,750.00
Keuntungan Max. 10 %
4,250.00
Jumlah Pekerja
48,275.00
Jumlah Total
531,025.00
Dibulatkan
531,020.00
Halaman : 97
1
A.06.07
6=(3x5)
0.0400
2,460,000.00
Jumlah Bahan
98,400.00
98,400.00
UPAH :
Pekerja
1.0000
Oh
55,000.00
55,000.00
Tukang Kayu
2.5000
Oh
73,000.00
182,500.00
Kepala Tukang
0.2500
Oh
84,000.00
21,000.00
Mandor
0.0500
Oh
85,000.00
262,750.00
361,150.00
Keuntungan Max. 10 %
A.06.08
4,250.00
Jumlah Pekerja
36,115.00
Jumlah Total
397,265.00
Dibulatkan
397,260.00
0.0350
7,825,000.00
Jumlah Bahan
273,875.00
273,875.00
UPAH :
Pekerja
0.8000
Oh
55,000.00
44,000.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0400
Oh
85,000.00
210,200.00
484,075.00
Keuntungan Max. 10 %
A.06.09
3,400.00
Jumlah Pekerja
48,407.50
Jumlah Total
532,482.50
Dibulatkan
532,480.00
0.0350
5,500,000.00
Jumlah Bahan
192,500.00
192,500.00
UPAH :
Pekerja
0.8000
Oh
55,000.00
44,000.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0400
Oh
85,000.00
210,200.00
402,700.00
Keuntungan Max. 10 %
3,400.00
Jumlah Pekerja
40,270.00
Jumlah Total
442,970.00
Dibulatkan
442,970.00
Halaman : 98
1
A.06.10
6=(3x5)
0.0350
2,460,000.00
Jumlah Bahan
86,100.00
86,100.00
UPAH :
Pekerja
0.8000
Oh
55,000.00
44,000.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0400
Oh
85,000.00
210,200.00
296,300.00
Keuntungan Max. 10 %
A.06.11
3,400.00
Jumlah Pekerja
29,630.00
Jumlah Total
325,930.00
Dibulatkan
325,930.00
0.0640
7,825,000.00
Jumlah Bahan
500,800.00
500,800.00
UPAH :
Pekerja
1.0000
Oh
55,000.00
55,000.00
Tukang Kayu
3.0000
Oh
73,000.00
219,000.00
Kepala Tukang
0.3000
Oh
84,000.00
25,200.00
Mandor
0.1500
Oh
85,000.00
311,950.00
812,750.00
Keuntungan Max. 10 %
A.06.12
12,750.00
Jumlah Pekerja
81,275.00
Jumlah Total
894,025.00
Dibulatkan
894,020.00
0.0640
5,500,000.00
Jumlah Bahan
352,000.00
352,000.00
UPAH :
Pekerja
1.0000
Oh
55,000.00
55,000.00
Tukang Kayu
3.0000
Oh
73,000.00
219,000.00
Kepala Tukang
0.3000
Oh
84,000.00
25,200.00
Mandor
0.1500
Oh
85,000.00
311,950.00
663,950.00
Keuntungan Max. 10 %
12,750.00
Jumlah Pekerja
66,395.00
Jumlah Total
730,345.00
Dibulatkan
730,340.00
Halaman : 99
1
A.06.13
6=(3x5)
0.0640
2,460,000.00
Jumlah Bahan
157,440.00
157,440.00
UPAH :
Pekerja
1.0000
Oh
55,000.00
55,000.00
Tukang Kayu
3.0000
Oh
73,000.00
219,000.00
Kepala Tukang
0.3000
Oh
84,000.00
25,200.00
Mandor
0.1500
Oh
85,000.00
311,950.00
469,390.00
Keuntungan Max. 10 %
A.06.14
12,750.00
Jumlah Pekerja
46,939.00
Jumlah Total
516,329.00
Dibulatkan
516,320.00
0.0196
7,825,000.00
153,370.00
0.0300
kg
15,000.00
450.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
264,000.00
264,000.00
Jumlah Bahan
421,720.00
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0300
Oh
85,000.00
198,350.00
620,070.00
Keuntungan Max. 10 %
2,550.00
Jumlah Pekerja
62,007.00
Jumlah Total
682,077.00
Dibulatkan
682,070.00
Halaman : 100
1
A.06.15
6=(3x5)
0.0196
5,500,000.00
107,800.00
0.0300
kg
15,000.00
450.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
264,000.00
264,000.00
Jumlah Bahan
376,150.00
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0300
Oh
85,000.00
198,350.00
574,500.00
Keuntungan Max. 10 %
A.06.16
2,550.00
Jumlah Pekerja
57,450.00
Jumlah Total
631,950.00
Dibulatkan
631,950.00
0.0196
2,460,000.00
0.0300
kg
15,000.00
450.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
264,000.00
264,000.00
Jumlah Bahan
48,216.00
316,566.00
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0300
Oh
85,000.00
2,550.00
Jumlah Pekerja
198,350.00
514,916.00
Keuntungan Max. 10 %
51,491.60
Jumlah Total
566,407.60
Dibulatkan
566,400.00
Halaman : 101
1
A.06.17
6=(3x5)
0.0600
7,825,000.00
0.1500
kg
15,000.00
Jumlah Bahan
469,500.00
2,250.00
471,750.00
UPAH :
Pekerja
0.5000
Oh
55,000.00
27,500.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0250
Oh
85,000.00
192,425.00
664,175.00
Keuntungan Max. 10 %
A.06.18
2,125.00
Jumlah Pekerja
66,417.50
Jumlah Total
730,592.50
Dibulatkan
730,590.00
0.0600
5,500,000.00
0.1500
kg
15,000.00
Jumlah Bahan
330,000.00
2,250.00
332,250.00
UPAH :
Pekerja
0.5000
Oh
55,000.00
27,500.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0250
Oh
85,000.00
192,425.00
524,675.00
Keuntungan Max. 10 %
A.06.19
2,125.00
Jumlah Pekerja
52,467.50
Jumlah Total
577,142.50
Dibulatkan
577,140.00
0.0600
2,460,000.00
0.1500
kg
15,000.00
Jumlah Bahan
147,600.00
2,250.00
149,850.00
UPAH :
Pekerja
0.5000
Oh
55,000.00
27,500.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0250
Oh
85,000.00
192,425.00
342,275.00
Keuntungan Max. 10 %
2,125.00
Jumlah Pekerja
34,227.50
Jumlah Total
376,502.50
Dibulatkan
376,500.00
Halaman : 102
1
A.06.20
6=(3x5)
0.0196
2,460,000.00
48,216.00
0.0300
kg
15,000.00
450.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
105,000.00
105,000.00
Jumlah Bahan
157,566.00
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0300
Oh
85,000.00
198,350.00
355,916.00
Keuntungan Max. 10 %
A.06.21
2,550.00
Jumlah Pekerja
35,591.60
Jumlah Total
391,507.60
Dibulatkan
391,500.00
0.0196
7,825,000.00
153,370.00
0.3000
kg
15,000.00
4,500.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
108,000.00
108,000.00
Jumlah Bahan
269,770.00
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0300
Oh
85,000.00
2,550.00
Jumlah Pekerja
198,350.00
468,120.00
Keuntungan Max. 10 %
46,812.00
Jumlah Total
514,932.00
Dibulatkan
514,930.00
Halaman : 103
1
A.06.22
6=(3x5)
0.0196
5,500,000.00
107,800.00
0.3000
kg
15,000.00
4,500.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
108,000.00
108,000.00
Jumlah Bahan
224,200.00
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0300
Oh
85,000.00
198,350.00
422,550.00
Keuntungan Max. 10 %
A.06.23
2,550.00
Jumlah Pekerja
42,255.00
Jumlah Total
464,805.00
Dibulatkan
464,800.00
0.0196
2,460,000.00
48,216.00
0.3000
kg
15,000.00
4,500.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
108,000.00
108,000.00
Jumlah Bahan
164,616.00
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Kayu
2.0000
Oh
73,000.00
146,000.00
Kepala Tukang
0.2000
Oh
84,000.00
16,800.00
Mandor
0.0300
Oh
85,000.00
2,550.00
Jumlah Pekerja
198,350.00
362,966.00
Keuntungan Max. 10 %
36,296.60
Jumlah Total
399,262.60
Dibulatkan
399,260.00
Halaman : 104
1
A.06.24
6=(3x5)
0.0196
7,825,000.00
153,370.00
0.3000
kg
15,000.00
4,500.00
Lem Kayu
0.8000
lt
13,000.00
10,400.00
1.0000
lbr
105,000.00
105,000.00
Formica
0.5000
lbr
108,000.00
Jumlah Bahan
54,000.00
327,270.00
UPAH :
Pekerja
0.8000
Oh
55,000.00
44,000.00
Tukang Kayu
2.5000
Oh
73,000.00
182,500.00
Kepala Tukang
0.2500
Oh
84,000.00
21,000.00
Mandor
0.0400
Oh
85,000.00
3,400.00
Jumlah Pekerja
250,900.00
578,170.00
Keuntungan Max. 10 %
A.06.25
57,817.00
Jumlah Total
635,987.00
Dibulatkan
635,980.00
0.0196
5,500,000.00
107,800.00
0.3000
kg
15,000.00
4,500.00
Lem Kayu
0.8000
lt
13,000.00
10,400.00
1.0000
lbr
105,000.00
105,000.00
0.5000
lbr
108,000.00
Jumlah Bahan
54,000.00
281,700.00
UPAH :
Pekerja
0.8000
Oh
55,000.00
44,000.00
Tukang Kayu
2.5000
Oh
73,000.00
182,500.00
Kepala Tukang
0.2500
Oh
84,000.00
21,000.00
Mandor
0.0400
Oh
85,000.00
250,900.00
532,600.00
Keuntungan Max. 10 %
3,400.00
Jumlah Pekerja
53,260.00
Jumlah Total
585,860.00
Dibulatkan
585,860.00
Halaman : 105
1
A.06.26
6=(3x5)
0.0196
2,460,000.00
48,216.00
0.3000
kg
15,000.00
4,500.00
Lem Kayu
0.8000
lt
13,000.00
10,400.00
1.0000
lbr
264,000.00
264,000.00
0.5000
lbr
108,000.00
Jumlah Bahan
54,000.00
381,116.00
UPAH :
Pekerja
0.8000
Oh
55,000.00
44,000.00
Tukang Kayu
2.5000
Oh
73,000.00
182,500.00
Kepala Tukang
0.2500
Oh
84,000.00
21,000.00
Mandor
0.0400
Oh
85,000.00
3,400.00
Jumlah Pekerja
250,900.00
632,016.00
Keuntungan Max. 10 %
A.06.27
63,201.60
Jumlah Total
695,217.60
Dibulatkan
695,210.00
0.0196
7,825,000.00
0.3000
kg
15,000.00
4,500.00
Lem Kayu
0.8000
lt
13,000.00
10,400.00
0.5000
lbr
108,000.00
54,000.00
0.5000
lbr
108,000.00
Jumlah Bahan
153,370.00
54,000.00
276,270.00
UPAH :
Pekerja
0.8000
Oh
55,000.00
44,000.00
Tukang Kayu
2.5000
Oh
73,000.00
182,500.00
Kepala Tukang
0.2500
Oh
84,000.00
21,000.00
Mandor
0.0400
Oh
85,000.00
250,900.00
527,170.00
Keuntungan Max. 10 %
3,400.00
Jumlah Pekerja
52,717.00
Jumlah Total
579,887.00
Dibulatkan
579,880.00
Halaman : 106
1
A.06.28
6=(3x5)
1 M2 PASANG PINTU TEAKWOOD & FORMIKA RANGKA KAYU KAMPER BANJAR (DIVERNIS)
BAHAN :
Kayu Kamper, Papan
0.0196
5,500,000.00
0.3000
kg
15,000.00
4,500.00
Lem Kayu
0.8000
lt
13,000.00
10,400.00
0.5000
lbr
108,000.00
54,000.00
0.5000
lbr
108,000.00
54,000.00
Vernis
0.5000
ltr
102,000.00
Jumlah Bahan
107,800.00
51,000.00
281,700.00
UPAH :
Pekerja
0.8000
Oh
55,000.00
44,000.00
Tukang Kayu
2.5000
Oh
73,000.00
182,500.00
Kepala Tukang
0.2500
Oh
84,000.00
21,000.00
Mandor
0.0400
Oh
85,000.00
250,900.00
532,600.00
Keuntungan Max. 10 %
A.06.29
3,400.00
Jumlah Pekerja
53,260.00
Jumlah Total
585,860.00
Dibulatkan
585,860.00
1 M2 PASANG PINTU TEAKWOOD & FORMIKA RANGKA KAYU LOKAL KLS II (DIVERNIS)
BAHAN :
Kayu Lokal Kls II, Papan
0.0196
2,460,000.00
0.3000
kg
15,000.00
4,500.00
Lem Kayu
0.8000
lt
13,000.00
10,400.00
0.5000
lbr
108,000.00
54,000.00
0.5000
lbr
108,000.00
54,000.00
Vernis
0.5000
ltr
102,000.00
Jumlah Bahan
48,216.00
51,000.00
222,116.00
UPAH :
Pekerja
0.8000
Oh
55,000.00
44,000.00
Tukang Kayu
2.5000
Oh
73,000.00
182,500.00
Kepala Tukang
0.2500
Oh
84,000.00
21,000.00
Mandor
0.0400
Oh
85,000.00
250,900.00
473,016.00
Keuntungan Max. 10 %
3,400.00
Jumlah Pekerja
47,301.60
Jumlah Total
520,317.60
Dibulatkan
520,310.00
Halaman : 107
1
A.06.30
6=(3x5)
0.0196
7,825,000.00
0.3000
kg
15,000.00
4,500.00
Lem Kayu
1.2000
lt
13,000.00
15,600.00
1.0000
lbr
105,000.00
105,000.00
1.0000
lbr
108,000.00
108,000.00
Jumlah Bahan
153,370.00
386,470.00
UPAH :
Pekerja
1.0000
Oh
55,000.00
55,000.00
Tukang Kayu
2.6000
Oh
73,000.00
189,800.00
Kepala Tukang
0.2600
Oh
84,000.00
21,840.00
Mandor
0.0500
Oh
85,000.00
270,890.00
657,360.00
Keuntungan Max. 10 %
A.06.31
4,250.00
Jumlah Pekerja
65,736.00
Jumlah Total
723,096.00
Dibulatkan
723,090.00
0.0196
5,500,000.00
0.3000
kg
15,000.00
4,500.00
Lem Kayu
1.2000
lt
13,000.00
15,600.00
1.0000
lbr
105,000.00
105,000.00
1.0000
lbr
138,000.00
138,000.00
Jumlah Bahan
107,800.00
370,900.00
UPAH :
Pekerja
1.0000
Oh
55,000.00
55,000.00
Tukang Kayu
2.6000
Oh
73,000.00
189,800.00
Kepala Tukang
0.2600
Oh
84,000.00
21,840.00
Mandor
0.0500
Oh
85,000.00
270,890.00
641,790.00
Keuntungan Max. 10 %
4,250.00
Jumlah Pekerja
64,179.00
Jumlah Total
705,969.00
Dibulatkan
705,960.00
Halaman : 108
1
A.06.32
6=(3x5)
0.0196
2,460,000.00
0.3000
kg
15,000.00
4,500.00
Lem Kayu
1.2000
lt
13,000.00
15,600.00
1.0000
lbr
264,000.00
264,000.00
1.0000
lbr
108,000.00
108,000.00
Jumlah Bahan
48,216.00
440,316.00
UPAH :
Pekerja
1.0000
Oh
55,000.00
55,000.00
Tukang Kayu
2.6000
Oh
73,000.00
189,800.00
Kepala Tukang
0.2600
Oh
84,000.00
21,840.00
Mandor
0.0500
Oh
85,000.00
270,890.00
711,206.00
Keuntungan Max. 10 %
A.06.33
4,250.00
Jumlah Pekerja
71,120.60
Jumlah Total
782,326.60
Dibulatkan
782,320.00
1.1000
7,825,000.00
5.8000
kg
15,000.00
Jumlah Bahan
8,607,500.00
87,000.00
8,694,500.00
UPAH :
Pekerja
3.0000
Oh
55,000.00
165,000.00
Tukang Kayu
5.0000
Oh
73,000.00
365,000.00
Kepala Tukang
2.0000
Oh
84,000.00
168,000.00
Mandor
0.4000
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
9,426,500.00
Keuntungan Max. 10 %
A.06.34
34,000.00
732,000.00
942,650.00
Jumlah Total
10,369,150.00
Dibulatkan
10,369,150.00
1.1000
4,900,000.00
5.8000
kg
15,000.00
Jumlah Bahan
5,390,000.00
87,000.00
5,477,000.00
UPAH :
Pekerja
3.0000
Oh
55,000.00
165,000.00
Tukang Kayu
5.0000
Oh
73,000.00
365,000.00
Kepala Tukang
2.0000
Oh
84,000.00
168,000.00
Mandor
0.4000
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
34,000.00
732,000.00
6,209,000.00
620,900.00
Jumlah Total
6,829,900.00
Dibulatkan
6,829,900.00
Halaman : 109
1
A.06.35
6=(3x5)
1.1000
2,460,000.00
5.8000
kg
15,000.00
Jumlah Bahan
2,706,000.00
87,000.00
2,793,000.00
UPAH :
Pekerja
3.0000
Oh
55,000.00
165,000.00
Tukang Kayu
5.0000
Oh
73,000.00
365,000.00
Kepala Tukang
2.0000
Oh
84,000.00
168,000.00
Mandor
0.4000
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
3,525,000.00
Keuntungan Max. 10 %
A.06.36
34,000.00
732,000.00
352,500.00
Jumlah Total
3,877,500.00
Dibulatkan
3,877,500.00
1.1000
3,000,000.00
5.8000
kg
15,000.00
Jumlah Bahan
3,300,000.00
87,000.00
3,387,000.00
UPAH :
Pekerja
3.0000
Oh
55,000.00
165,000.00
Tukang Kayu
5.0000
Oh
73,000.00
365,000.00
Kepala Tukang
2.0000
Oh
84,000.00
168,000.00
Mandor
0.4000
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
4,119,000.00
Keuntungan Max. 10 %
A.06.37
34,000.00
732,000.00
411,900.00
Jumlah Total
4,530,900.00
Dibulatkan
4,530,900.00
0.0120
4,900,000.00
0.1500
kg
15,000.00
Jumlah Bahan
58,800.00
2,250.00
61,050.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.1500
Oh
73,000.00
10,950.00
Kepala Tukang
0.0150
Oh
84,000.00
1,260.00
Mandor
0.0075
Oh
85,000.00
21,097.50
82,147.50
Keuntungan Max. 10 %
637.50
Jumlah Pekerja
8,214.75
Jumlah Total
90,362.25
Dibulatkan
90,360.00
Halaman : 110
1
A.06.38
6=(3x5)
0.0142
2,460,000.00
0.2500
kg
15,000.00
Jumlah Bahan
34,932.00
3,750.00
38,682.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.1500
Oh
73,000.00
10,950.00
Kepala Tukang
0.0150
Oh
84,000.00
1,260.00
Mandor
0.0075
Oh
85,000.00
21,097.50
59,779.50
Keuntungan Max. 10 %
637.50
Jumlah Pekerja
5,977.95
Jumlah Total
65,757.45
Dibulatkan
65,750.00
Halaman : 111
1
A.06.39
6=(3x5)
0.0140
2,460,000.00
0.1500
kg
15,000.00
Jumlah Bahan
34,440.00
2,250.00
36,690.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.1500
Oh
73,000.00
10,950.00
Kepala Tukang
0.0150
Oh
84,000.00
1,260.00
Mandor
0.0075
Oh
85,000.00
21,097.50
57,787.50
Keuntungan Max. 10 %
A.06.40
637.50
Jumlah Pekerja
5,778.75
Jumlah Total
63,566.25
Dibulatkan
63,560.00
0.0165
4,900,000.00
0.2000
kg
15,000.00
Jumlah Bahan
80,850.00
3,000.00
83,850.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.1500
Oh
73,000.00
10,950.00
Kepala Tukang
0.0150
Oh
84,000.00
1,260.00
Mandor
0.0075
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
104,947.50
Keuntungan Max. 10 %
A.06.41
637.50
21,097.50
10,494.75
Jumlah Total
115,442.25
Dibulatkan
115,440.00
0.0165
2,460,000.00
0.2000
kg
15,000.00
Jumlah Bahan
40,590.00
3,000.00
43,590.00
UPAH :
Pekerja
0.1200
Oh
55,000.00
6,600.00
Tukang Kayu
0.1200
Oh
73,000.00
8,760.00
Kepala Tukang
0.0120
Oh
84,000.00
1,008.00
Mandor
0.0060
Oh
85,000.00
16,878.00
60,468.00
Keuntungan Max. 10 %
510.00
Jumlah Pekerja
6,046.80
Jumlah Total
66,514.80
Dibulatkan
66,510.00
Halaman : 112
1
A.06.42
6=(3x5)
0.0120
6,825,000.00
0.1000
kg
15,000.00
Jumlah Bahan
81,900.00
1,500.00
83,400.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.2500
Oh
73,000.00
18,250.00
Kepala Tukang
0.0250
Oh
84,000.00
2,100.00
Mandor
0.0750
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
118,375.00
Keuntungan Max. 10 %
A.06.43
6,375.00
34,975.00
11,837.50
Jumlah Total
130,212.50
Dibulatkan
130,210.00
0.0120
4,900,000.00
0.1000
kg
15,000.00
Jumlah Bahan
58,800.00
1,500.00
60,300.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.2500
Oh
73,000.00
18,250.00
Kepala Tukang
0.0250
Oh
84,000.00
2,100.00
Mandor
0.0750
Oh
85,000.00
34,975.00
95,275.00
Keuntungan Max. 10 %
A.06.44
6,375.00
Jumlah Pekerja
9,527.50
Jumlah Total
104,802.50
Dibulatkan
104,800.00
1 M3 PASANG RANGKA LANGIT - LANGIT (1,00 x 1,00) m, KAYU KAYU LOKAL KLS II
BAHAN :
Kayu KAYU LOKAL KLS II, Balok
0.0120
2,460,000.00
0.1000
kg
15,000.00
Jumlah Bahan
29,520.00
1,500.00
29,520.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.2500
Oh
73,000.00
18,250.00
Kepala Tukang
0.0250
Oh
84,000.00
2,100.00
Mandor
0.0750
Oh
85,000.00
34,975.00
64,495.00
Keuntungan Max. 10 %
6,375.00
Jumlah Pekerja
6,449.50
Jumlah Total
70,944.50
Dibulatkan
70,940.00
Halaman : 113
1
A.06.45
6=(3x5)
0.0072
6,825,000.00
0.0500
kg
15,000.00
Jumlah Bahan
49,140.00
750.00
49,890.00
UPAH :
Pekerja
0.1000
Oh
55,000.00
5,500.00
Tukang Kayu
0.2000
Oh
73,000.00
14,600.00
Kepala Tukang
0.0250
Oh
84,000.00
2,100.00
Mandor
0.0050
Oh
85,000.00
22,625.00
72,515.00
Keuntungan Max. 10 %
A.06.46
425.00
Jumlah Pekerja
7,251.50
Jumlah Total
79,766.50
Dibulatkan
79,760.00
0.0072
5,500,000.00
39,600.00
0.0500
kg
15,000.00
750.00
Jumlah Bahan
40,350.00
UPAH :
Pekerja
0.1000
Oh
55,000.00
5,500.00
Tukang Kayu
0.2000
Oh
73,000.00
14,600.00
Kepala Tukang
0.0200
Oh
84,000.00
1,680.00
Mandor
0.0050
Oh
85,000.00
22,205.00
62,555.00
Keuntungan Max. 10 %
A.06.47
425.00
Jumlah Pekerja
6,255.50
Jumlah Total
68,810.50
Dibulatkan
68,810.00
0.0072
2,460,000.00
0.0500
kg
15,000.00
Jumlah Bahan
17,712.00
750.00
18,462.00
UPAH :
Pekerja
0.1000
Oh
55,000.00
5,500.00
Tukang Kayu
0.2000
Oh
73,000.00
14,600.00
Kepala Tukang
0.0200
Oh
84,000.00
1,680.00
Mandor
0.0050
Oh
85,000.00
22,205.00
40,667.00
Keuntungan Max. 10 %
425.00
Jumlah Pekerja
4,066.70
Jumlah Total
44,733.70
Dibulatkan
44,730.00
Halaman : 114
1
A.06.48
6=(3x5)
0.0110
7,825,000.00
0.0500
kg
15,000.00
Jumlah Bahan
86,075.00
750.00
86,825.00
UPAH :
Pekerja
0.1100
Oh
55,000.00
6,050.00
Tukang Kayu
0.2200
Oh
73,000.00
16,060.00
Kepala Tukang
0.0220
Oh
84,000.00
1,848.00
Mandor
0.0050
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
111,208.00
Keuntungan Max. 10 %
A.06.49
425.00
24,383.00
11,120.80
Jumlah Total
122,328.80
Dibulatkan
122,320.00
0.0110
5,500,000.00
60,500.00
0.0500
kg
15,000.00
750.00
Jumlah Bahan
61,250.00
UPAH :
Pekerja
0.1100
Oh
55,000.00
6,050.00
Tukang Kayu
0.2200
Oh
73,000.00
16,060.00
Kepala Tukang
0.0220
Oh
84,000.00
1,848.00
Mandor
0.0050
Oh
85,000.00
24,383.00
85,633.00
Keuntungan Max. 10 %
A.06.50
425.00
Jumlah Pekerja
8,563.30
Jumlah Total
94,196.30
Dibulatkan
94,190.00
0.0110
2,460,000.00
0.0500
kg
15,000.00
Jumlah Bahan
27,060.00
750.00
27,810.00
UPAH :
Pekerja
0.1100
Oh
55,000.00
6,050.00
Tukang Kayu
0.2200
Oh
73,000.00
16,060.00
Kepala Tukang
0.0220
Oh
84,000.00
1,848.00
Mandor
0.0050
Oh
85,000.00
24,383.00
52,193.00
Keuntungan Max. 10 %
425.00
Jumlah Pekerja
5,219.30
Jumlah Total
57,412.30
Dibulatkan
57,410.00
Halaman : 115
1
A.06.51
6=(3x5)
0.0145
5,500,000.00
0.0600
kg
15,000.00
Jumlah Bahan
79,750.00
900.00
80,650.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.2500
Oh
73,000.00
18,250.00
Kepala Tukang
0.0250
Oh
84,000.00
2,100.00
Mandor
0.0750
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
115,625.00
Keuntungan Max. 10 %
A.06.52
6,375.00
34,975.00
11,562.50
Jumlah Total
127,187.50
Dibulatkan
127,180.00
0.0086
5,500,000.00
47,300.00
0.0600
kg
15,000.00
900.00
Jumlah Bahan
48,200.00
UPAH :
Pekerja
0.1000
Oh
55,000.00
5,500.00
Tukang Kayu
0.1000
Oh
73,000.00
7,300.00
Kepala Tukang
0.0100
Oh
84,000.00
840.00
Mandor
0.0500
Oh
85,000.00
4,250.00
Jumlah Pekerja
17,890.00
66,090.00
Keuntungan Max. 10 %
A.06.53
6,609.00
Jumlah Total
72,699.00
Dibulatkan
72,690.00
0.0088
2,460,000.00
0.0600
kg
15,000.00
Jumlah Bahan
21,648.00
900.00
22,548.00
UPAH :
Pekerja
0.1000
Oh
55,000.00
5,500.00
Tukang Kayu
0.1000
Oh
73,000.00
7,300.00
Kepala Tukang
0.0100
Oh
84,000.00
840.00
Mandor
0.0500
Oh
85,000.00
4,250.00
Jumlah Pekerja
17,890.00
40,438.00
Keuntungan Max. 10 %
4,043.80
Jumlah Total
44,481.80
Dibulatkan
44,480.00
Halaman : 116
1
A.06.54
6=(3x5)
0.0195
4,900,000.00
95,550.00
0.0070
6,550,000.00
45,850.00
0.1000
kg
15,000.00
Jumlah Bahan
1,500.00
142,900.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.4500
Oh
73,000.00
32,850.00
Kepala Tukang
0.0450
Oh
84,000.00
3,780.00
Mandor
0.0225
Oh
85,000.00
1,912.50
Jumlah Pekerja
46,792.50
189,692.50
Keuntungan Max. 10 %
A.06.55
18,969.25
Jumlah Total
208,661.75
Dibulatkan
208,660.00
0.0195
2,460,000.00
47,970.00
0.0070
2,460,000.00
17,220.00
0.1000
kg
15,000.00
Jumlah Bahan
1,500.00
66,690.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.4500
Oh
73,000.00
32,850.00
Kepala Tukang
0.0450
Oh
84,000.00
3,780.00
Mandor
0.0225
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
113,482.50
Keuntungan Max. 10 %
A.06.56
1,912.50
46,792.50
11,348.25
Jumlah Total
124,830.75
Dibulatkan
124,830.00
0.0195
4,900,000.00
95,550.00
0.0070
6,550,000.00
45,850.00
0.1000
kg
15,000.00
Jumlah Bahan
1,500.00
142,900.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.4500
Oh
73,000.00
32,850.00
Kepala Tukang
0.0450
Oh
84,000.00
3,780.00
Mandor
0.0225
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
1,912.50
46,792.50
189,692.50
18,969.25
Jumlah Total
208,661.75
Dibulatkan
208,660.00
Halaman : 117
1
A.06.57
6=(3x5)
0.0195
5,500,000.00
107,250.00
0.0070
6,550,000.00
45,850.00
0.1000
kg
15,000.00
1,500.00
Lem Kayu
0.5600
13,000.00
7,280.00
0.7000
Lbr
264,000.00
184,800.00
Jumlah Bahan
346,680.00
UPAH :
Pekerja
0.2000
Oh
55,000.00
11,000.00
Tukang Kayu
0.6000
Oh
73,000.00
43,800.00
Kepala Tukang
0.0600
Oh
84,000.00
5,040.00
Mandor
0.0100
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
407,370.00
Keuntungan Max. 10 %
A.06.58
850.00
60,690.00
40,737.00
Jumlah Total
448,107.00
Dibulatkan
448,100.00
0.7000
lbr
264,000.00
0.0500
kg
15,000.00
Jumlah Bahan
184,800.00
750.00
185,550.00
UPAH :
Pekerja
0.0250
Oh
55,000.00
1,375.00
Tukang Kayu
0.0750
Oh
73,000.00
5,475.00
Kepala Tukang
0.0075
Oh
84,000.00
630.00
Mandor
0.0013
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
193,140.50
Keuntungan Max. 10 %
A.06.59
110.50
7,590.50
19,314.05
Jumlah Total
212,454.55
Dibulatkan
212,450.00
1.0500
m'
9,000.00
Jumlah Bahan
9,450.00
9,450.00
UPAH :
Pekerja
0.0210
Oh
55,000.00
1,155.00
Tukang Kayu
0.0210
Oh
73,000.00
1,533.00
Kepala Tukang
0.0020
Oh
84,000.00
168.00
Mandor
0.0010
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
85.00
2,941.00
12,391.00
1,239.10
Jumlah Total
13,630.10
Dibulatkan
13,630.00
Halaman : 118
1
A.06.60
6=(3x5)
1.0500
m'
3,500.00
Jumlah Bahan
3,675.00
3,675.00
UPAH :
Pekerja
0.0210
Oh
55,000.00
1,155.00
Tukang Kayu
0.0210
Oh
73,000.00
1,533.00
Kepala Tukang
0.0020
Oh
84,000.00
168.00
Mandor
0.0010
Oh
85,000.00
2,941.00
6,616.00
Keuntungan Max. 10 %
A.06.61
85.00
Jumlah Pekerja
661.60
Jumlah Total
7,277.60
Dibulatkan
7,270.00
0.0400
2,460,000.00
1.0000
63,000.00
Jumlah Bahan
98,400.00
63,000.00
161,400.00
UPAH :
Pekerja
1.0000
Oh
55,000.00
55,000.00
Tukang Kayu
2.5000
Oh
73,000.00
182,500.00
Kepala Tukang
0.2500
Oh
84,000.00
21,000.00
Mandor
0.0500
Oh
85,000.00
4,250.00
Jumlah Pekerja
262,750.00
424,150.00
Keuntungan Max. 10 %
A.07.01
42,415.00
Jumlah Total
466,565.00
Dibulatkan
466,560.00
218.0000
kg
1,380.00
Pasir Beton
0.5200
M3
191,640.00
99,652.80
0.8700
M3
235,680.00
205,041.60
Jumlah Bahan
300,840.00
605,534.40
UPAH :
Pekerja
1.6500
Oh
55,000.00
90,750.00
Tukang Batu
0.2500
Oh
68,000.00
17,000.00
Kepala Tukang
0.0250
Oh
79,000.00
1,975.00
Mandor
0.0800
Oh
85,000.00
116,525.00
722,059.40
Keuntungan Max. 10 %
6,800.00
Jumlah Pekerja
72,205.94
Jumlah Total
794,265.34
Dibulatkan
794,260.00
Halaman : 119
1
A.07.05
6=(3x5)
232.0000
kg
1,380.00
Pasir Beton
0.5200
M3
191,640.00
99,652.80
0.7800
M3
235,680.00
183,830.40
Jumlah Bahan
320,160.00
603,643.20
UPAH :
Pekerja
1.6500
Oh
55,000.00
90,750.00
Tukang Batu
0.2500
Oh
68,000.00
17,000.00
Kepala Tukang
0.0250
Oh
79,000.00
1,975.00
Mandor
0.0800
Oh
85,000.00
6,800.00
Jumlah Pekerja
116,525.00
720,168.20
Keuntungan Max. 10 %
A.07.13
72,016.82
Jumlah Total
792,185.02
Dibulatkan
792,180.00
336.0000
kg
1,380.00
463,680.00
Pasir Beton
0.5400
m3
191,640.00
103,485.60
0.8100
m3
235,680.00
190,900.80
Jumlah Bahan
758,066.40
UPAH :
Pekerja
2.0000
Oh
55,000.00
110,000.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
Kepala Tukang
0.0350
Oh
79,000.00
2,765.00
Mandor
1.0000
Oh
85,000.00
85,000.00
Jumlah Pekerja
221,565.00
979,631.40
Keuntungan Max. 10 %
A.07.25
97,963.14
Jumlah Total
1,077,594.54
Dibulatkan
1,077,590.00
1.0500
kg
15,600.00
Kawat Beton
0.0150
kg
18,000.00
Jumlah Bahan
16,380.00
270.00
16,650.00
UPAH :
Pekerja
0.0070
Oh
55,000.00
385.00
Tukang Besi
0.0070
Oh
73,000.00
511.00
Kepala Tukang
0.0007
Oh
87,000.00
60.90
Mandor
0.0003
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
25.50
982.40
17,632.40
1,763.24
Jumlah Total
19,395.64
Dibulatkan
19,390.00
Halaman : 120
1
A.07.28
6=(3x5)
0.0400
1,105,000.00
44,200.00
0.3000
15,000.00
4,500.00
Minyak Bekisting
0.1000
ltr
23,800.00
Jumlah Bahan
2,380.00
51,080.00
UPAH :
Pekerja
0.3000
Oh
55,000.00
16,500.00
Tukang Kayu
0.2600
Oh
73,000.00
18,980.00
Kepala Tukang
0.0260
Oh
84,000.00
2,184.00
Mandor
0.0050
Oh
85,000.00
38,089.00
89,169.00
Keuntungan Max. 10 %
A.07.29
425.00
Jumlah Pekerja
8,916.90
Jumlah Total
98,085.90
Dibulatkan
98,080.00
0.0044
1,105,000.00
4,862.00
0.3000
15,000.00
4,500.00
Minyak Bekisting
0.1000
23,800.00
Jumlah Bahan
2,380.00
11,742.00
UPAH :
Pekerja
0.3000
Oh
55,000.00
16,500.00
Tukang Kayu
0.2600
Oh
73,000.00
18,980.00
Kepala Tukang
0.0260
Oh
84,000.00
2,184.00
Mandor
0.0050
Oh
85,000.00
38,089.00
49,831.00
Keuntungan Max. 10 %
425.00
Jumlah Pekerja
4,983.10
Jumlah Total
54,814.10
Dibulatkan
54,810.00
Halaman : 121
1
A.07.30
6=(3x5)
0.0040
1,105,000.00
4,420.00
0.4000
kg
15,000.00
6,000.00
Minyak Bekisting
0.2000
ltr
23,800.00
4,760.00
0.0015
1,100,000.00
Jumlah Bahan
1,650.00
16,830.00
UPAH :
Pekerja
0.3000
Oh
55,000.00
16,500.00
Tukang Kayu
0.3300
Oh
73,000.00
24,090.00
Kepala Tukang
0.0330
Oh
84,000.00
2,772.00
Mandor
0.0060
Oh
85,000.00
43,872.00
60,702.00
Keuntungan Max. 10 %
A.07.31
510.00
Jumlah Pekerja
6,070.20
Jumlah Total
66,772.20
Dibulatkan
66,770.00
0.0040
1,105,000.00
4,420.00
0.4000
kg
15,000.00
6,000.00
Minyak Bekisting
0.2000
ltr
23,800.00
4,760.00
0.0018
1,100,000.00
1,980.00
2.0000
btg
58,500.00
117,000.00
Jumlah Bahan
134,160.00
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Kayu
0.3300
Oh
73,000.00
24,090.00
Kepala Tukang
0.0330
Oh
84,000.00
2,772.00
Mandor
0.0060
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
510.00
44,972.00
179,132.00
17,913.20
Jumlah Total
197,045.20
Dibulatkan
197,040.00
Halaman : 122
1
A.07.32
6=(3x5)
0.0020
1,105,000.00
2,210.00
0.4000
kg
15,000.00
6,000.00
Minyak Bekisting
0.2000
ltr
23,800.00
4,760.00
0.0015
1,100,000.00
1,650.00
Polywood tebal 9 mm
0.3500
lbr
192,000.00
67,200.00
4.0000
btg
58,500.00
234,000.00
Jumlah Bahan
315,820.00
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Kayu
0.3300
Oh
73,000.00
24,090.00
Kepala Tukang
0.0330
Oh
84,000.00
2,772.00
Mandor
0.0060
Oh
85,000.00
510.00
Jumlah Pekerja
44,972.00
360,792.00
Keuntungan Max. 10 %
A.07.33
36,079.20
Jumlah Total
396,871.20
Dibulatkan
396,870.00
0.0300
0.4000
0.2000
m
kg
ltr
1,105,000.00
15,000.00
23,800.00
33,150.00
6,000.00
4,760.00
0.0200
3,168,000.00
63,360.00
Polywood tebal 9 mm
0.3500
lbr
192,000.00
67,200.00
3.0000
btg
58,500.00
175,500.00
4.0000
bh
Jumlah Bahan
349,970.00
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Kayu
0.3300
Oh
73,000.00
24,090.00
Kepala Tukang
0.0330
Oh
84,000.00
2,772.00
Mandor
0.0060
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
510.00
44,972.00
394,942.00
39,494.20
Jumlah Total
434,436.20
Dibulatkan
434,430.00
Halaman : 123
1
A.07.34
6=(3x5)
0.0030
1,105,000.00
3,315.00
0.4000
kg
15,000.00
6,000.00
Minyak Bekisting
0.1500
ltr
23,800.00
3,570.00
0.0015
1,100,000.00
1,650.00
Polywood tebal 9 mm
0.3500
lbr
192,000.00
67,200.00
2.0000
btg
58,500.00
117,000.00
Jumlah Bahan
198,735.00
UPAH :
Pekerja
0.3200
Oh
55,000.00
17,600.00
Tukang Kayu
0.3300
Oh
73,000.00
24,090.00
Kepala Tukang
0.0330
Oh
84,000.00
2,772.00
Mandor
0.0060
Oh
85,000.00
510.00
Jumlah Pekerja
44,972.00
243,707.00
Keuntungan Max. 10 %
A.07.35
24,370.70
Jumlah Total
268,077.70
Dibulatkan
268,070.00
388.0000
kg
1,380.00
535,440.00
Pasir Beton
0.6500
191,640.00
124,566.00
0.6500
235,680.00
153,192.00
Jumlah Bahan
813,198.00
UPAH :
Pekerja
6.0000
Oh
55,000.00
330,000.00
Tukang Batu
1.0000
Oh
68,000.00
68,000.00
Kepala Tukang
0.1000
Oh
79,000.00
7,900.00
Mandor
0.3000
Oh
85,000.00
25,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
431,400.00
1,244,598.00
124,459.80
Jumlah Total
1,369,057.80
Dibulatkan
1,369,050.00
Halaman : 124
1
A.07.36
6=(3x5)
400.0000
kg
1,380.00
Pasir Beton
0.4000
191,640.00
76,656.00
0.8200
235,680.00
193,257.60
Jumlah Bahan
552,000.00
821,913.60
UPAH :
Pekerja
6.0000
Oh
55,000.00
330,000.00
Tukan Batu
1.0000
Oh
68,000.00
68,000.00
Kepala Tukang
0.1000
Oh
79,000.00
7,900.00
Mandor
0.3000
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
1,253,313.60
Keuntungan Max. 10 %
A.07.37
25,500.00
431,400.00
125,331.36
Jumlah Total
1,378,644.96
Dibulatkan
1,378,640.00
0.0264
1,105,000.00
29,172.00
0.6000
kg
15,000.00
9,000.00
0.5000
btg
58,500.00
29,250.00
Jumlah Bahan
67,422.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Batu
0.0500
Oh
68,000.00
3,400.00
Kepala Tukang
0.0050
Oh
79,000.00
395.00
Mandor
0.0070
Oh
85,000.00
12,640.00
80,062.00
Keuntungan Max. 10 %
595.00
Jumlah Pekerja
8,006.20
Jumlah Total
88,068.20
Dibulatkan
88,060.00
Halaman : 125
1
A.07.38
6=(3x5)
0.2000
1,105,000.00
221,000.00
1.5000
kg
15,000.00
22,500.00
Minyak Bekisting
0.4000
lt
23,800.00
9,520.00
150.0000
kg
15,600.00
2,340,000.00
2.2500
kg
18,000.00
40,500.00
323.0000
kg
1,380.00
445,740.00
Pasir Beton
0.5200
m3
191,640.00
99,652.80
0.7800
m3
235,680.00
183,830.40
Kawat Beton
Semen Portland
Jumlah Bahan
3,362,743.20
UPAH :
Pekerja
3.9000
Oh
55,000.00
214,500.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
Tukang Kayu
1.0400
Oh
73,000.00
75,920.00
Tukang Besi
1.0500
Oh
73,000.00
76,650.00
Kepala Tukang
0.2450
Oh
87,000.00
21,315.00
Mandor
0.1650
Oh
85,000.00
14,025.00
Jumlah Pekerja
426,210.00
3,788,953.20
Keuntungan Max. 10 %
A.07.47
378,895.32
Jumlah Total
4,167,848.52
Dibulatkan
4,167,840.00
0.4400
1,105,000.00
486,200.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
202.0000
kg
15,600.00
3,151,200.00
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
4,438,243.20
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
4,825,630.70
482,563.07
Jumlah
5,308,193.77
Dibulatkan
5,308,190.00
Halaman : 126
1
A.07.48
6=(3x5)
0.3700
1,105,000.00
408,850.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
257.7780
kg
15,600.00
4,021,336.80
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
5,231,030.00
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pembantu Tukang
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
5,618,417.50
Keuntungan Max. 10 %
A.07.49
10,412.50
387,387.50
561,841.75
Jumlah
6,180,259.25
Dibulatkan
6,180,250.00
0.3700
1,105,000.00
408,850.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
170.7800
kg
15,600.00
2,664,168.00
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
3,873,861.20
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pembantu Tukang
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
4,261,248.70
426,124.87
Jumlah
4,687,373.57
Dibulatkan
4,687,370.00
Halaman : 127
1
A.07.50
6=(3x5)
0.2900
1,105,000.00
320,450.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
180.8889
kg
15,600.00
2,821,866.84
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
3,943,160.04
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pembantu Tukang
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
4,330,547.54
Keuntungan Max. 10 %
A.07.51
10,412.50
387,387.50
433,054.75
Jumlah
4,763,602.29
Dibulatkan
4,763,600.00
0.2900
1,105,000.00
320,450.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
116.8900
kg
15,600.00
1,823,484.00
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
2,944,777.20
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pembantu Tukang
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
3,332,164.70
333,216.47
Jumlah
3,665,381.17
Dibulatkan
3,665,380.00
Halaman : 128
1
A.07.52
6=(3x5)
0.4000
1,105,000.00
442,000.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
314.0964
kg
15,600.00
4,899,903.84
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
6,142,747.04
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
6,530,134.54
Keuntungan Max. 10 %
A.07.53
10,412.50
387,387.50
653,013.45
Jumlah
7,183,147.99
Dibulatkan
7,183,140.00
0.4000
1,105,000.00
442,000.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
208.8640
kg
15,600.00
3,258,278.40
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
4,501,121.60
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
4,888,509.10
488,850.91
Jumlah
5,377,360.01
Dibulatkan
5,377,360.00
Halaman : 129
1
A.07.54
6=(3x5)
0.5300
1,105,000.00
585,650.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
211.5556
kg
15,600.00
3,300,267.36
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
4,686,760.56
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
5,074,148.06
Keuntungan Max. 10 %
A.07.55
10,412.50
387,387.50
507,414.81
Jumlah
5,581,562.87
Dibulatkan
5,581,560.00
0.5300
1,105,000.00
585,650.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
139.5500
kg
15,600.00
2,176,980.00
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
3,563,473.20
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
3,950,860.70
395,086.07
Jumlah
4,345,946.77
Dibulatkan
4,345,940.00
Halaman : 130
1
A.07.56
6=(3x5)
0.4700
1,105,000.00
519,350.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
180.8889
kg
15,600.00
2,821,866.84
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
4,142,060.04
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
4,529,447.54
Keuntungan Max. 10 %
A.07.57
10,412.50
387,387.50
452,944.75
Jumlah
4,982,392.29
Dibulatkan
4,982,390.00
0.4700
1,105,000.00
519,350.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
116.8890
kg
15,600.00
1,823,468.40
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
3,143,661.60
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
3,531,049.10
353,104.91
Jumlah
3,884,154.01
Dibulatkan
3,884,150.00
Halaman : 131
1
A.07.59
6=(3x5)
0.4400
1,105,000.00
486,200.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
142.3333
kg
15,600.00
2,220,399.48
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
3,507,442.68
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
3,894,830.18
Keuntungan Max. 10 %
A.07.60
10,412.50
387,387.50
389,483.02
Jumlah
4,284,313.20
Dibulatkan
4,284,310.00
0.4400
1,105,000.00
486,200.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
91.3340
kg
15,600.00
1,424,810.40
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
2,711,853.60
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
3,099,241.10
309,924.11
Jumlah
3,409,165.21
Dibulatkan
3,409,160.00
Halaman : 132
1
A.07.61
6=(3x5)
0.3500
1,105,000.00
386,750.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
99.6267
kg
15,600.00
1,554,176.52
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
2,741,769.72
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
3,129,157.22
Keuntungan Max. 10 %
A.07.62
10,412.50
387,387.50
312,915.72
Jumlah
3,442,072.94
Dibulatkan
3,442,070.00
0.3500
1,105,000.00
386,750.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
74.6700
kg
15,600.00
1,164,852.00
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
17,250.00
111,435.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
2,018,140.20
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
2,405,527.70
38,738.75
Jumlah
2,831,653.95
Dibulatkan
2,831,650.00
Halaman : 133
1
A.07.63
6=(3x5)
0.2900
1,105,000.00
320,450.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
153.0670
kg
15,600.00
2,387,845.20
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
17,250.00
111,435.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
3,174,833.40
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
3,562,220.90
Keuntungan Max. 10 %
A.07.64
10,412.50
387,387.50
356,222.09
Jumlah
3,918,442.99
Dibulatkan
3,918,440.00
0.4800
1,105,000.00
530,400.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
202.0000
kg
15,600.00
3,151,200.00
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
4,482,443.20
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
4,869,830.70
486,983.07
Jumlah
5,356,813.77
Dibulatkan
5,356,810.00
Halaman : 134
1
A.07.65
6=(3x5)
0.4800
1,105,000.00
530,400.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
202.0000
kg
15,600.00
3,151,200.00
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
4,482,443.20
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
4,869,830.70
Keuntungan Max. 10 %
A.07.66
10,412.50
387,387.50
486,983.07
Jumlah
5,356,813.77
Dibulatkan
5,356,810.00
0.5600
1,105,000.00
618,800.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
217.7900
kg
15,600.00
3,397,524.00
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
4,817,167.20
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
5,204,554.70
520,455.47
Jumlah
5,725,010.17
Dibulatkan
5,725,010.00
Halaman : 135
1
A.07.67
6=(3x5)
0.3200
1,105,000.00
353,600.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
211.5556
kg
15,600.00
3,300,267.36
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
4,454,710.56
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
4,842,098.06
Keuntungan Max. 10 %
A.07.68
10,412.50
387,387.50
484,209.81
Jumlah
5,326,307.87
Dibulatkan
5,326,300.00
0.3200
1,105,000.00
353,600.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
139.5500
kg
15,600.00
2,176,980.00
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
3,331,423.20
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
3,718,810.70
371,881.07
Jumlah
4,090,691.77
Dibulatkan
4,090,690.00
Halaman : 136
1
A.07.69
6=(3x5)
0.3200
1,105,000.00
353,600.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
180.8889
kg
15,600.00
2,821,866.84
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
3,976,310.04
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
4,363,697.54
Keuntungan Max. 10 %
A.07.70
10,412.50
387,387.50
436,369.75
Jumlah
4,800,067.29
Dibulatkan
4,800,060.00
0.3200
1,105,000.00
353,600.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
116.8890
kg
15,600.00
1,823,468.40
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
2,977,911.60
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
3,365,299.10
336,529.91
Jumlah
3,701,829.01
Dibulatkan
3,701,820.00
Halaman : 137
1
A.07.71
6=(3x5)
0.3200
1,105,000.00
353,600.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
151.8222
kg
15,600.00
2,368,426.32
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
3,522,869.52
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
3,910,257.02
Keuntungan Max. 10 %
A.07.72
10,412.50
387,387.50
391,025.70
Jumlah
4,301,282.72
Dibulatkan
4,301,280.00
0.3200
1,105,000.00
353,600.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
97.4230
kg
15,600.00
1,519,798.80
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
Jumlah Bahan
183,830.40
2,674,242.00
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
10,412.50
387,387.50
3,061,629.50
306,162.95
Jumlah
3,367,792.45
Dibulatkan
3,367,790.00
Halaman : 138
1
A.07.73
6=(3x5)
0.3200
1,105,000.00
353,600.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
175.5556
kg
15,600.00
2,738,667.36
2.2500
kg
18,000.00
40,500.00
Semen Portland
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Jumlah Bahan
3,893,110.56
UPAH :
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
87,000.00
21,315.00
Pekerja
3.0000
org
55,000.00
165,000.00
Mandor
0.1225
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
4,280,498.06
Keuntungan Max. 10 %
A.07.74
10,412.50
387,387.50
428,049.81
Jumlah
4,708,547.87
Dibulatkan
4,708,540.00
1.0000
0.2600
zak
#REF!
40,000.00
#REF!
Pasir pasang
0.0300
#REF!
#REF!
Jumlah Bahan
40,000.00
#REF!
UPAH :
Pekerja
0.5000
org
55,000.00
27,500.00
Tk. batu
1.5000
org
68,000.00
102,000.00
0.1000
org
79,000.00
7,900.00
Mandor
0.0250
org
85,000.00
2,125.00
Jumlah Pekerja
139,525.00
#REF!
Keuntungan Max. 10 %
#REF!
Jumlah
#REF!
Dibulatkan
#REF!
Halaman : 139
1
A.07.75
6=(3x5)
232.0000
kg
1,380.00
320,160.00
0.5200
lbr
191,640.00
99,652.80
0.7800
M3
235,680.00
183,830.40
137.3610
Kg
15,600.00
2,142,831.60
Kawat Beton
1.9623
Kg
18,000.00
35,321.40
0.2450
1,105,000.00
270,725.00
0.1500
kg
15,000.00
2,250.00
Minyak Bekisting
1.4000
Ltr
23,800.00
33,320.00
0.0700
1,100,000.00
Jumlah Bahan
77,000.00
3,165,091.20
UPAH :
Pekerja
6.4697
Oh
55,000.00
355,835.70
Tukang Batu
0.2500
Oh
68,000.00
17,000.00
Tukang Kayu
4.0260
Oh
73,000.00
293,898.00
Tukang Besi
1.0073
Oh
73,000.00
73,533.92
Kepala Tukang
0.5192
Oh
87,000.00
45,168.14
Mandor
0.1924
Oh
85,000.00
16,357.91
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
801,793.67
3,966,884.87
396,688.49
Jumlah Total
4,363,573.36
Dibulatkan
4,363,570.00
Halaman : 140
1
A.07.76
6=(3x5)
232.0000
kg
1,380.00
320,160.00
0.5200
lbr
191,640.00
99,652.80
0.7800
M3
235,680.00
183,830.40
197.1795
Kg
15,600.00
3,076,000.20
Kawat Beton
2.8169
Kg
18,000.00
50,703.30
0.2450
1,105,000.00
270,725.00
0.1500
kg
15,000.00
2,250.00
Minyak Bekisting
1.4000
Ltr
23,800.00
33,320.00
0.0700
1,100,000.00
Jumlah Bahan
77,000.00
4,113,641.70
UPAH :
Pekerja
6.4697
Oh
55,000.00
355,835.70
Tukang Batu
0.2500
Oh
68,000.00
17,000.00
Tukang Kayu
4.0260
Oh
73,000.00
293,898.00
Tukang Besi
1.0073
Oh
73,000.00
73,533.92
Kepala Tukang
0.5192
Oh
87,000.00
45,168.14
Mandor
0.1924
Oh
85,000.00
16,357.91
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
801,793.67
4,915,435.37
491,543.54
Jumlah Total
5,406,978.91
Dibulatkan
5,406,970.00
Halaman : 141
1
A.07.77
6=(3x5)
232.0000
kg
1,380.00
320,160.00
0.5200
lbr
191,640.00
99,652.80
0.7800
M3
235,680.00
183,830.40
164.1262
Kg
15,600.00
2,560,369.27
Kawat Beton
2.3447
Kg
18,000.00
42,203.89
0.2450
1,105,000.00
270,725.00
0.1500
kg
15,000.00
2,250.00
Minyak Bekisting
1.4000
Ltr
23,800.00
33,320.00
0.0700
1,100,000.00
Jumlah Bahan
77,000.00
3,589,511.36
UPAH :
Pekerja
6.4697
Oh
55,000.00
355,835.70
Tukang Batu
0.2500
Oh
68,000.00
17,000.00
Tukang Kayu
4.0260
Oh
73,000.00
293,898.00
Tukang Besi
1.0073
Oh
73,000.00
73,533.92
Kepala Tukang
0.5192
Oh
87,000.00
45,168.14
Mandor
0.1924
Oh
85,000.00
16,357.91
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
801,793.67
4,391,305.03
439,130.50
Jumlah Total
4,830,435.53
Dibulatkan
4,830,430.00
Halaman : 142
1
A.07.78
6=(3x5)
232.0000
kg
1,380.00
320,160.00
0.5200
lbr
191,640.00
99,652.80
0.7800
M3
235,680.00
183,830.40
349.5591
Kg
15,600.00
5,453,121.49
Kawat Beton
4.9937
Kg
18,000.00
89,886.62
0.2450
1,105,000.00
270,725.00
0.1500
kg
15,000.00
2,250.00
Minyak Bekisting
1.4000
Ltr
23,800.00
33,320.00
0.0700
1,100,000.00
Jumlah Bahan
77,000.00
6,529,946.31
UPAH :
Pekerja
6.4697
Oh
55,000.00
355,835.70
Tukang Batu
0.2500
Oh
68,000.00
17,000.00
Tukang Kayu
4.0260
Oh
73,000.00
293,898.00
Tukang Besi
1.0073
Oh
73,000.00
73,533.92
Kepala Tukang
0.5192
Oh
87,000.00
45,168.14
Mandor
0.1924
Oh
85,000.00
16,357.91
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
801,793.67
7,331,739.98
733,174.00
Jumlah Total
8,064,913.98
Dibulatkan
8,064,910.00
Halaman : 143
1
A.07.79
6=(3x5)
1 M3 PEK. PLAT BETON BERTULANG, TULANGAN 2 LAPIS DIA.16-17.5CM DAN DIA. 10-12.5 cm TEBAL 20 cm
BAHAN :
Semen Portland
Pasir Beton
Batu Pecah Mesin 2/3
232.0000
kg
1,380.00
320,160.00
0.5200
lbr
191,640.00
99,652.80
0.7800
M3
235,680.00
183,830.40
176.4000
Kg
15,600.00
2,751,840.00
Kawat Beton
2.5200
Kg
18,000.00
45,360.00
0.2450
1,105,000.00
270,725.00
0.1500
kg
15,000.00
2,250.00
Minyak Bekisting
1.4000
Ltr
23,800.00
33,320.00
0.0700
1,100,000.00
Jumlah Bahan
77,000.00
3,784,138.20
UPAH :
Pekerja
5.1940
Oh
55,000.00
285,670.00
Tukang Batu
0.2500
Oh
68,000.00
17,000.00
Tukang Kayu
2.4420
Oh
73,000.00
178,266.00
Tukang Besi
1.2936
Oh
73,000.00
94,432.80
Kepala Tukang
0.3868
Oh
87,000.00
33,651.60
Mandor
0.1748
Oh
85,000.00
14,858.00
Jumlah Pekerja
623,878.40
4,408,016.60
Keuntungan Max. 10 %
A.08.02
440,801.66
Jumlah Total
4,848,818.26
Dibulatkan
4,848,810.00
25.0000
buah
1,200.00
Jumlah Bahan
30,000.00
30,000.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.0750
Oh
73,000.00
5,475.00
Kepala Tukang
0.0080
Oh
84,000.00
672.00
Mandor
0.0050
Oh
85,000.00
14,822.00
44,822.00
Keuntungan Max. 10 %
425.00
Jumlah Pekerja
4,482.20
Jumlah Total
49,304.20
Dibulatkan
49,300.00
Halaman : 144
1
A.08.03
6=(3x5)
18.0000
buah
1,650.00
Jumlah Bahan
29,700.00
29,700.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.0600
Oh
73,000.00
4,380.00
Kepala Tukang
0.0060
Oh
84,000.00
504.00
Mandor
0.0050
Oh
85,000.00
13,559.00
43,259.00
Keuntungan Max. 10 %
A.08.05
425.00
Jumlah Pekerja
4,325.90
Jumlah Total
47,584.90
Dibulatkan
47,580.00
5.0000
buah
1,600.00
8,000.00
Semen Portland
8.0000
kg
1,380.00
11,040.00
Pasir Pasang
0.0320
buah
143,640.00
Jumlah Bahan
4,596.48
23,636.48
UPAH :
Pekerja
0.4000
Oh
55,000.00
22,000.00
Tukang Kayu
0.2000
Oh
73,000.00
14,600.00
Kepala Tukang
0.0200
Oh
84,000.00
1,680.00
Mandor
0.0020
Oh
85,000.00
38,450.00
62,086.48
Keuntungan Max. 10 %
A.08.06
170.00
Jumlah Pekerja
6,208.65
Jumlah Total
68,295.13
Dibulatkan
68,290.00
4.0000
buah
2,800.00
11,200.00
Semen Portland
8.0000
kg
1,380.00
11,040.00
Pasir Pasang
0.0320
buah
143,640.00
4,596.48
Jumlah Bahan
26,836.48
UPAH :
Pekerja
0.4000
Oh
55,000.00
22,000.00
Tukang Kayu
0.2000
Oh
73,000.00
14,600.00
Kepala Tukang
0.0200
Oh
84,000.00
1,680.00
Mandor
0.0020
Oh
85,000.00
38,450.00
65,286.48
Keuntungan Max. 10 %
170.00
Jumlah Pekerja
6,528.65
Jumlah Total
71,815.13
Dibulatkan
71,810.00
Halaman : 145
1
A.08.11
6=(3x5)
0.6200
lbr
68,700.00
0.1200
kg
47,520.00
Jumlah Bahan
42,594.00
5,702.40
48,296.40
UPAH :
Pekerja
0.1400
Oh
55,000.00
7,700.00
Tukang Kayu
0.0700
Oh
73,000.00
5,110.00
Kepala Tukang
0.0070
Oh
84,000.00
588.00
Mandor
0.0035
Oh
85,000.00
297.50
Jumlah Pekerja
13,695.50
61,991.90
Keuntungan Max. 10 %
A.08.12
6,199.19
Jumlah Total
68,191.09
Dibulatkan
68,190.00
0.6200
lbr
46,000.00
Paku Pancing
0.1200
kg
47,520.00
Jumlah Bahan
28,520.00
5,702.40
34,222.40
UPAH :
Pekerja
0.1400
Oh
55,000.00
7,700.00
Tukang Kayu
0.0700
Oh
73,000.00
5,110.00
Kepala Tukang
0.0070
Oh
84,000.00
588.00
Mandor
0.0035
Oh
85,000.00
13,695.50
47,917.90
Keuntungan Max. 10 %
A.08.13
297.50
Jumlah Pekerja
4,791.79
Jumlah Total
52,709.69
Dibulatkan
52,700.00
0.6200
lbr
40,000.00
Paku Pancing
0.1200
kg
47,520.00
Jumlah Bahan
24,800.00
5,702.40
30,502.40
UPAH :
Pekerja
0.1400
Oh
55,000.00
7,700.00
Tukang Kayu
0.0700
Oh
73,000.00
5,110.00
Kepala Tukang
0.0070
Oh
84,000.00
588.00
Mandor
0.0070
Oh
85,000.00
13,993.00
44,495.40
Keuntungan Max. 10 %
595.00
Jumlah Pekerja
4,449.54
Jumlah Total
48,944.94
Dibulatkan
48,940.00
Halaman : 146
A.08.14
6=(3x5)
BAHAN :
Asbes Gelombang
1.1000
bh
22,000.00
Paku Pancing
0.0240
kg
47,520.00
Jumlah Bahan
24,200.00
1,140.48
25,340.48
UPAH :
Pekerja
0.0160
Oh
55,000.00
880.00
Tukang Kayu
0.0800
Oh
73,000.00
5,840.00
Kepala Tukang
0.0080
Oh
84,000.00
672.00
Mandor
0.0040
Oh
85,000.00
340.00
Jumlah Pekerja
7,732.00
33,072.48
Keuntungan Max. 10 %
A.08.30
3,307.25
Jumlah Total
Dibulatkan
1 M2 PASANG ATAP GENTENG BETON
36,379.73
36,370.00
BAHAN :
Genteng Beton
Paku Biasa 2" - 5"
11.0000
bh
3,300.00
0.0300
bh
15,000.00
Jumlah Bahan
36,300.00
450.00
36,750.00
UPAH :
Pekerja
0.2000
Oh
55,000.00
11,000.00
Tukang Kayu
0.1000
Oh
73,000.00
7,300.00
Kepala Tukang
0.0100
Oh
84,000.00
840.00
Mandor
0.0010
Oh
85,000.00
19,225.00
55,975.00
Keuntungan Max. 10 %
A.09.02
85.00
Jumlah Pekerja
5,597.50
Jumlah Total
61,572.50
Dibulatkan
61,570.00
1.1000
lbr
14,256.00
Paku
0.0100
kg
15,000.00
Jumlah Bahan
15,681.60
150.00
15,831.60
UPAH :
Pekerja
0.0300
Oh
55,000.00
1,650.00
Tukang Kayu
0.0700
Oh
73,000.00
5,110.00
Kepala Tukang
0.0070
Oh
84,000.00
588.00
Mandor
0.0015
Oh
85,000.00
127.50
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
7,475.50
23,307.10
2,330.71
Jumlah Total
25,637.81
Dibulatkan
25,630.00
Halaman : 147
1
A.09.24
6=(3x5)
0.3640
lbr
69,300.00
Paku Sekrup
0.1100
kg
6,750.00
Jumlah Bahan
25,225.20
742.50
25,967.70
UPAH :
Pekerja
0.1000
Oh
55,000.00
5,500.00
Tukang Kayu
0.0500
Oh
73,000.00
3,650.00
Kepala Tukang
0.0050
Oh
84,000.00
420.00
Mandor
0.0050
Oh
85,000.00
425.00
Jumlah Pekerja
9,995.00
35,962.70
Keuntungan Max. 10 %
A.10.01
3,596.27
Jumlah Total
39,558.97
Dibulatkan
39,550.00
1.0000
Perlengkapan
0.0600
bh
harga
kloset
1,098,750.00
1,098,750.00
Jumlah Bahan
1,098,750.00
65,925.00
1,164,675.00
UPAH :
Pekerja
2.1000
Oh
55,000.00
115,500.00
Tukang Batu
0.9600
Oh
68,000.00
65,280.00
Kepala Tukang
0.0010
Oh
79,000.00
79.00
Mandor
0.1600
Oh
85,000.00
13,600.00
Jumlah Pekerja
194,459.00
1,359,134.00
Keuntungan Max. 10 %
A.10.02
135,913.40
Jumlah Total
1,495,047.40
Dibulatkan
1,495,040.00
1.0000
bh
109,200.00
109,200.00
Semen Portland
6.0000
kg
1,380.00
8,280.00
Pasir Pasang
0.0100
143,640.00
1,436.40
Jumlah Bahan
118,916.40
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Batu
0.3000
Oh
68,000.00
20,400.00
Kepala Tukang
0.1500
Oh
79,000.00
11,850.00
Mandor
0.0800
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
6,800.00
72,050.00
190,966.40
19,096.64
Jumlah Total
210,063.04
Dibulatkan
210,060.00
Halaman : 148
1
A.10.04
6=(3x5)
1.0000
Perlengkapan
0.3000
Semen Portland
6.0000
bh
hrg
urinoir
kg
Pasir Pasang
0.0100
1,276,200.00
1,276,200.00
1,276,200.00
382,860.00
1,380.00
8,280.00
143,640.00
Jumlah Bahan
1,436.40
1,668,776.40
UPAH :
Pekerja
1.0000
Oh
55,000.00
55,000.00
Tukang Batu
0.9000
Oh
68,000.00
61,200.00
Kepala Tukang
0.1000
Oh
79,000.00
7,900.00
Mandor
0.1000
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
1,801,376.40
Keuntungan Max. 10 %
A.10.05
8,500.00
132,600.00
180,137.64
Jumlah Total
1,981,514.04
Dibulatkan
1,981,510.00
1.0000
Perlengkapan
0.1200
511,800.00
511,800.00
511,800.00
61,416.00
6.0000
bh
hrg
kloset
kg
Semen Abu-abu
1,380.00
8,280.00
Pasir Pasang
0.0100
143,640.00
Jumlah Bahan
1,436.40
582,932.40
UPAH :
Pekerja
1.2000
Oh
55,000.00
66,000.00
Tukang Batu
1.4500
Oh
68,000.00
98,600.00
Kepala Tukang
0.1500
Oh
79,000.00
11,850.00
Mandor
0.1000
Oh
85,000.00
184,950.00
767,882.40
Keuntungan Max. 10 %
8,500.00
Jumlah Pekerja
76,788.24
Jumlah Total
844,670.64
Dibulatkan
844,670.00
Halaman : 149
1
A.10.06
6=(3x5)
1.0000
bh
204,000.00
204,000.00
Semen Portland
6.0000
kg
1,380.00
8,280.00
Pasir Pasang
0.0100
143,640.00
Jumlah Bahan
1,436.40
213,716.40
UPAH :
Pekerja
2.1000
Oh
55,000.00
115,500.00
Tukang Batu
0.7500
Oh
68,000.00
51,000.00
Kepala Tukang
0.0700
Oh
79,000.00
5,530.00
Mandor
0.1100
Oh
85,000.00
181,380.00
395,096.40
Keuntungan Max. 10 %
A.10.07
9,350.00
Jumlah Pekerja
39,509.64
Jumlah Total
434,606.04
Dibulatkan
434,600.00
1.0000
Perlengkapan
bh
95,500.00
95,500.00
Jumlah Bahan
95,500.00
17,190.00
112,690.00
UPAH :
Pekerja
1.8000
Oh
55,000.00
99,000.00
Tukang Batu
0.6000
Oh
68,000.00
40,800.00
Kepala Tukang
0.5400
Oh
79,000.00
42,660.00
Mandor
0.1100
Oh
85,000.00
9,350.00
Jumlah Pekerja
191,810.00
304,500.00
Keuntungan Max. 10 %
30,450.00
Jumlah Total
334,950.00
Dibulatkan
334,950.00
Halaman : 150
1
A.10.08
6=(3x5)
110.0000
bh
576.00
63,360.00
80.0000
kg
1,380.00
110,400.00
0.3000
143,640.00
43,092.00
216.0000
bh
419.84
90,686.03
6.0000
kg
13,200.00
Jumlah Bahan
79,200.00
386,738.03
UPAH :
Pekerja
2.0000
Oh
55,000.00
110,000.00
Tukang Batu
1.0000
Oh
68,000.00
68,000.00
Kepala Tukang
0.3000
Oh
79,000.00
23,700.00
Mandor
0.1500
Oh
85,000.00
214,450.00
601,188.03
Keuntungan Max. 10 %
A.10.09
12,750.00
Jumlah Pekerja
60,118.80
Jumlah Total
661,306.83
Dibulatkan
661,300.00
1.0000
Perlengkapan
0.2000
m
hrg
badkip
1,633,800.00
1,633,800.00
1,633,800.00
326,760.00
Jumlah Bahan
1,960,560.00
UPAH :
Pekerja
Oh
55,000.00
Tukang Batu
0.0750
Oh
68,000.00
5,100.00
Kepala Tukang
0.7500
Oh
79,000.00
59,250.00
Mandor
0.2500
Oh
85,000.00
21,250.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
85,600.00
2,046,160.00
204,616.00
Jumlah Total
2,250,776.00
Dibulatkan
2,250,770.00
Halaman : 151
1
A.10.16
6=(3x5)
MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA UKURAN (30X30) TINGGI 35 CM
BAHAN :
Batu Bata
0.1450
bh
576.00
83.52
44.0000
kg
1,380.00
60,720.00
Pasir Pasang
0.0700
m3
143,640.00
10,054.80
Batu Kerikil
0.0700
m3
235,680.00
16,497.60
Besi beton
1.6000
kg
15,600.00
24,960.00
Pasir Beton
0.0600
m3
191,640.00
Semen Portland
Jumlah Bahan
11,498.40
123,814.32
UPAH :
Pekerja
3.2000
Oh
55,000.00
176,000.00
Tukang Batu
1.0150
Oh
68,000.00
69,020.00
Kepala Tukang
0.0015
Oh
79,000.00
118.50
Mandor
0.0160
Oh
85,000.00
1,360.00
Jumlah Pekerja
246,498.50
370,312.82
Keuntungan Max. 10 %
A.10.17
37,031.28
Jumlah Total
407,344.10
Dibulatkan
407,340.00
MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA UKURAN (45X45) TINGGI 50 CM
BAHAN :
Batu Bata
Semen Portland
0.2500
m3
576.00
144.00
77.0000
kg
1,380.00
106,260.00
Pasir Pasang
0.1300
m3
143,640.00
18,673.20
Batu Kerikil
0.0200
m3
235,680.00
4,713.60
Besi beton
2.6000
kg
16,800.00
43,680.00
Pasir Beton
0.0900
m3
191,640.00
Jumlah Bahan
17,247.60
190,718.40
UPAH :
Pekerja
1.4200
Oh
55,000.00
78,100.00
Tukang Batu
0.4730
Oh
68,000.00
32,164.00
Kepala Tukang
0.0470
Oh
79,000.00
3,713.00
Mandor
0.0710
Oh
85,000.00
120,012.00
310,730.40
Keuntungan Max. 10 %
31,073.04
Jumlah Total
Dibulatkan
6,035.00
Jumlah Pekerja
341,803.44
-
341,800.00
Halaman : 152
1
A.10.18
6=(3x5)
MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA UKURAN (60X60) TINGGI 65 CM
BAHAN :
Batu Bata
0.3710
m3
576.00
213.70
114.0000
kg
1,380.00
157,320.00
Pasir Pasang
0.1840
m3
143,640.00
26,429.76
Batu Kerikil
0.0330
m3
235,680.00
7,777.44
Besi beton
4.8500
kg
15,600.00
75,660.00
Pasir Beton
0.1200
m3
191,640.00
Semen Portland
Jumlah Bahan
22,996.80
290,397.70
UPAH :
Pekerja
2.1600
Oh
55,000.00
Tukang Gali
0.1000
Oh
68,000.00
6,800.00
Tukang Batu
0.7200
Oh
68,000.00
48,960.00
Kepala Tukang
0.0720
Oh
79,000.00
5,688.00
Mandor
0.1080
Oh
85,000.00
9,180.00
Jumlah Pekerja
189,428.00
479,825.70
Keuntungan Max. 10 %
A.10.19
118,800.00
47,982.57
Jumlah Total
527,808.27
Dibulatkan
527,800.00
1.2000
Perlengkapan
m'
11,666.67
11,666.67
Jumlah Bahan
14,000.00
4,083.33
18,083.33
UPAH :
Pekerja
0.0540
Oh
55,000.00
2,970.00
Tukang Batu
0.0900
Oh
68,000.00
6,120.00
Kepala Tukang
0.0090
Oh
79,000.00
711.00
Mandor
0.0270
Oh
85,000.00
2,295.00
Jumlah Pekerja
12,096.00
30,179.33
Keuntungan Max. 10 %
3,017.93
Jumlah Total
33,197.27
Dibulatkan
33,190.00
Halaman : 153
1
A.10.20
6=(3x5)
1.2000
Perlengkapan
m'
14,216.67
17,060.00
14,216.67
4,975.83
Jumlah Bahan
22,035.83
UPAH :
Pekerja
0.0540
Oh
55,000.00
2,970.00
Tukang Batu
0.0900
Oh
68,000.00
6,120.00
Kepala Tukang
0.0090
Oh
79,000.00
711.00
Mandor
0.0270
Oh
85,000.00
2,295.00
Jumlah Pekerja
12,096.00
34,131.83
Keuntungan Max. 10 %
A.10.21
3,413.18
Jumlah Total
37,545.02
Dibulatkan
37,540.00
1.2000
Perlengkapan
1,2 m'
21,133.33
21,133.33
Jumlah Bahan
25,360.00
7,396.67
32,756.67
UPAH :
Pekerja
0.0540
Oh
55,000.00
2,970.00
Tukang Batu
0.0900
Oh
68,000.00
6,120.00
Kepala Tukang
0.0090
Oh
79,000.00
711.00
Mandor
0.0270
Oh
85,000.00
2,295.00
Jumlah Pekerja
12,096.00
44,852.67
Keuntungan Max. 10 %
A.10.22
4,485.27
Jumlah Total
49,337.93
Dibulatkan
49,330.00
1.2000
Perlengkapan
1,2 m'
32,700.00
39,240.00
32,700.00
11,445.00
Jumlah Bahan
50,685.00
UPAH :
Pekerja
0.1080
Oh
55,000.00
5,940.00
Tukang Batu
0.1800
Oh
68,000.00
12,240.00
Kepala Tukang
0.0180
Oh
79,000.00
1,422.00
Mandor
0.0054
Oh
85,000.00
459.00
Jumlah Pekerja
20,061.00
70,746.00
Keuntungan Max. 10 %
7,074.60
Jumlah Total
77,820.60
Dibulatkan
77,820.00
Halaman : 154
A.10.23
6=(3x5)
BAHAN :
Pipa Galvanis
1.2000
Perlengkapan
1,2 m'
77,333.33
77,333.33
Jumlah Bahan
92,800.00
27,066.67
119,866.67
UPAH :
Pekerja
0.1080
Oh
55,000.00
5,940.00
Tukang Batu
0.1800
Oh
68,000.00
12,240.00
Kepala Tukang
0.0180
Oh
79,000.00
1,422.00
Mandor
0.0054
Oh
85,000.00
459.00
Jumlah Pekerja
20,061.00
139,927.67
Keuntungan Max. 10 %
A.10.24
13,992.77
Jumlah Total
153,920.43
Dibulatkan
153,920.00
1.2000
Perlengkapan
1,2 m'
101,916.67
122,300.00
101,916.67
35,670.83
Jumlah Bahan
157,970.83
UPAH :
Pekerja
0.1350
Oh
55,000.00
7,425.00
Tukang Batu
0.2250
Oh
68,000.00
15,300.00
Kepala Tukang
0.0225
Oh
79,000.00
1,777.50
Mandor
0.0068
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
183,051.33
Keuntungan Max. 10 %
A.10.25
578.00
25,080.50
18,305.13
Jumlah Total
201,356.47
Dibulatkan
201,350.00
1.2000
Perlengkapan
m'
5,450.00
6,540.00
5,450.00
1,907.50
Jumlah Bahan
8,447.50
UPAH :
Pekerja
0.0360
Oh
55,000.00
1,980.00
Tukang Batu
0.0600
Oh
68,000.00
4,080.00
Kepala Tukang
0.0060
Oh
79,000.00
474.00
Mandor
0.0018
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
153.00
6,687.00
15,134.50
1,513.45
Jumlah Total
16,647.95
Dibulatkan
16,640.00
Halaman : 155
1
A.10.26
6=(3x5)
1.2000
m'
Perlengkapan
7,675.00
7,675.00
Jumlah Bahan
9,210.00
2,686.25
11,896.25
UPAH :
Pekerja
0.0360
Oh
55,000.00
1,980.00
Tukang Batu
0.0600
Oh
68,000.00
4,080.00
Kepala Tukang
0.0060
Oh
79,000.00
474.00
Mandor
0.0018
Oh
85,000.00
153.00
Jumlah Pekerja
6,687.00
18,583.25
Keuntungan Max. 10 %
A.10.27
1,858.33
Jumlah Total
20,441.58
Dibulatkan
20,440.00
1.2000
Perlengkapan
m'
9,550.00
9,550.00
Jumlah Bahan
11,460.00
3,342.50
14,802.50
UPAH :
Pekerja
0.0360
Oh
55,000.00
1,980.00
Tukang Batu
0.0600
Oh
68,000.00
4,080.00
Kepala Tukang
0.0060
Oh
79,000.00
474.00
Mandor
0.0018
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
21,489.50
Keuntungan Max. 10 %
A.10.28
153.00
6,687.00
2,148.95
Jumlah Total
23,638.45
Dibulatkan
23,630.00
1.2000
Perlengkapan
m'
17,200.00
20,640.00
17,200.00
6,020.00
Jumlah Bahan
26,660.00
UPAH :
Pekerja
0.0360
Oh
55,000.00
1,980.00
Tukang Batu
0.0600
Oh
68,000.00
4,080.00
Kepala Tukang
0.0060
Oh
79,000.00
474.00
Mandor
0.0018
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
153.00
6,687.00
33,347.00
3,334.70
Jumlah Total
36,681.70
Dibulatkan
36,680.00
Halaman : 156
1
A.10.29
6=(3x5)
1.2000
m'
Perlengkapan
23,525.00
23,525.00
Jumlah Bahan
28,230.00
8,233.75
36,463.75
UPAH :
Pekerja
0.0540
Oh
55,000.00
2,970.00
Tukang Batu
0.0900
Oh
68,000.00
6,120.00
Kepala Tukang
0.0090
Oh
79,000.00
711.00
Mandor
0.0027
Oh
85,000.00
10,030.50
46,494.25
Keuntungan Max. 10 %
A.10.30
229.50
Jumlah Pekerja
4,649.43
Jumlah Total
51,143.68
Dibulatkan
51,140.00
1.2000
Perlengkapan
m'
30,000.00
36,000.00
30,000.00
10,500.00
Jumlah Bahan
46,500.00
UPAH :
Pekerja
0.0360
Oh
55,000.00
1,980.00
Tukang Batu
0.0600
Oh
68,000.00
4,080.00
Kepala Tukang
0.0060
Oh
79,000.00
474.00
Mandor
0.0018
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
53,187.00
Keuntungan Max. 10 %
A.10.31
153.00
6,687.00
5,318.70
Jumlah Total
58,505.70
Dibulatkan
58,500.00
1.2000
Perlengkapan
m'
45,050.00
54,060.00
45,050.00
15,767.50
Jumlah Bahan
69,827.50
UPAH :
Pekerja
0.0810
Oh
55,000.00
4,455.00
Tukang Batu
0.1350
Oh
68,000.00
9,180.00
Kepala Tukang
0.0135
Oh
79,000.00
1,066.50
Mandor
0.0041
Oh
85,000.00
15,050.00
84,877.50
Keuntungan Max. 10 %
348.50
Jumlah Pekerja
8,487.75
Jumlah Total
93,365.25
Dibulatkan
93,360.00
Halaman : 157
1
A.10.32
6=(3x5)
1.2000
Perlengkapan
m'
69,937.50
83,925.00
69,937.50
24,478.13
Jumlah Bahan
108,403.13
UPAH :
Pekerja
0.0810
Oh
55,000.00
4,455.00
Tukang Batu
0.1350
Oh
68,000.00
9,180.00
Kepala Tukang
0.0135
Oh
79,000.00
1,066.50
Mandor
0.0041
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
123,453.13
Keuntungan Max. 10 %
A.10.33
348.50
15,050.00
12,345.31
Jumlah Total
135,798.44
Dibulatkan
135,790.00
1.0000
bh
160,000.00
1.0000
bh
20,000.00
Jumlah Bahan
160,000.00
20,000.00
180,000.00
UPAH :
Pekerja
0.0300
Oh
55,000.00
1,650.00
Tukang Batu
0.3000
Oh
68,000.00
20,400.00
Kepala Tukang
0.0300
Oh
79,000.00
2,370.00
Mandor
0.0015
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
204,547.50
Keuntungan Max. 10 %
A.10.35
127.50
24,547.50
20,454.75
Jumlah Total
225,002.25
Dibulatkan
225,000.00
1.0000
bh
20,400.00
Seal tape
0.0250
bh
1,300.00
Jumlah Bahan
20,400.00
32.50
20,432.50
UPAH :
Pekerja
0.0100
Oh
55,000.00
550.00
Oh
68,000.00
Kepala Tukang
0.0010
Oh
79,000.00
79.00
Mandor
0.0005
Oh
85,000.00
42.50
Tukang Batu
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
671.50
21,104.00
2,110.40
Jumlah Total
23,214.40
Dibulatkan
23,210.00
Halaman : 158
1
A.10.36
6=(3x5)
1.0000
bh
20,000.00
Jumlah Bahan
20,000.00
20,000.00
UPAH :
Pekerja
0.0100
Oh
55,000.00
550.00
Oh
68,000.00
Kepala Tukang
0.0010
Oh
79,000.00
79.00
Mandor
0.0005
Oh
85,000.00
42.50
Tukang Batu
Jumlah Pekerja
671.50
20,671.50
Keuntungan Max. 10 %
A.10.37
22,738.65
Dibulatkan
22,730.00
7.5000
33,350.00
250,125.00
Pasir urug
0.3570
139,318.00
49,736.53
3.7500
722,059.40
2,707,722.75
25.0000
132,450.88
3,311,272.00
Lantai kerja
Pas. bata 1 PC : 2 PS + Plesteran
Plat beton penutup & balok
0.5000
4,819,808.60
2,409,904.30
9.0000
m1
34,125.00
307,125.00
2.0000
m1
11,666.67
23,333.33
5.6250
33,350.00
187,593.75
Pas. injuk
9.0000
kg
15,141.00
136,269.00
1.7500
229,080.00
400,890.00
6.0000
m1
26,600.00
159,600.00
1.8750
12,175.00
22,828.13
Jumlah
Keuntungan Max. 10 %
2,067.15
Jumlah Total
9,966,399.78
996,639.98
Jumlah
10,963,039.76
Dibulatkan
10,963,030.00
Halaman : 159
1
A.10.38
Galian tanah
4.5000
33,350.00
150,075.00
Pasir urug
0.2142
139,318.00
29,841.92
2.2500
722,059.40
1,624,633.65
15.0000
132,450.88
1,986,763.20
Lantai kerja
Pas. bata 1 PC : 2 PS + Plesteran
Plat beton penutup & balok
0.3000
4,819,808.60
1,445,942.58
5.4000
m1
34,125.00
184,275.00
1.2000
btg
11,666.67
14,000.00
3.3750
33,350.00
112,556.25
Pas. injuk
5.4000
kg
15,141.00
81,761.40
1.0500
229,080.00
240,534.00
9.0000
m1
26,600.00
239,400.00
1.1250
12,175.00
Jumlah
612,347.99
Jumlah
6,735,827.86
Dibulatkan
6,735,820.00
2.2500
33,350.00
75,037.50
Pasir urug
0.1071
139,318.00
14,920.96
Lantai kerja
1.1250
722,059.40
812,316.83
7.5000
132,450.88
993,381.60
0.1500
4,819,808.60
722,971.29
9.0000
m1
34,125.00
307,125.00
Pipa GIP1/2"
0.6000
btg
11,666.67
7,000.00
1.6875
33,350.00
56,278.13
Pas. injuk
2.7000
kg
15,141.00
40,880.70
0.5250
229,080.00
120,267.00
9.0000
m1
26,600.00
239,400.00
0.5625
12,175.00
Jumlah
6,848.44
3,396,427.44
Keuntungan Max. 10 %
A.10.40
13,696.88
6,123,479.87
Keuntungan Max. 10 %
A.10.39
6=(3x5)
339,642.74
Jumlah
3,736,070.18
Dibulatkan
3,736,070.00
0.1500
25,400.00
1.0000
bh
22,200.00
22,200.00
1.0000
m1
126,417.76
126,417.76
Jumlah Bahan
3,810.00
152,427.76
UPAH :
Upah kerja
0.1500
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
A.10.41
ls
152,427.76
22,864.16
22,864.16
175,291.92
17,529.19
Jumlah Total
192,821.12
Dibulatkan
192,820.00
Halaman : 160
6=(3x5)
Galian Tanah
0.2000
25,400.00
5,080.00
1.0000
bh
30,000.00
30,000.00
1.0000
m1
126,417.76
126,417.76
Jumlah Bahan
161,497.76
UPAH :
Upah Kerja
0.1500
ls
161,497.76
Jumlah Pekerja
24,224.66
185,722.42
Keuntungan Max. 10 %
A.11.01
24,224.66
18,572.24
Jumlah Total
204,294.67
Dibulatkan
204,290.00
1.1000
kg
18,000.00
19,800.00
Meni Besi
0.0800
kg
18,600.00
1,488.00
Jumlah Bahan
21,288.00
UPAH :
Pekerja
0.0600
Oh
55,000.00
3,300.00
Tukang Besi
0.0060
Oh
68,000.00
408.00
Kepala Tukang
0.0060
Oh
95,000.00
570.00
Mandor
0.0003
Oh
85,000.00
25.50
Jumlah Pekerja
4,303.50
25,591.50
Keuntungan Max. 10 %
A.11.08
2,559.15
Jumlah Total
28,150.65
Dibulatkan
28,150.00
1.0000
m2
400,000.00
Jumlah Bahan
400,000.00
400,000.00
UPAH :
Pekerja
1.0500
Oh
55,000.00
57,750.00
1.5000
Oh
73,000.00
109,500.00
Kepala Tukang
0.1050
Oh
87,000.00
9,135.00
Mandor
0.0052
Oh
85,000.00
176,827.00
576,827.00
Keuntungan Max. 10 %
442.00
Jumlah Pekerja
57,682.70
Jumlah Total
634,509.70
Dibulatkan
634,500.00
Halaman : 161
1
A.11.09
6=(3x5)
1.0000
m2
150,000.00
Jumlah Bahan
150,000.00
150,000.00
UPAH :
Pekerja
1.0500
Oh
55,000.00
57,750.00
1.0500
Oh
73,000.00
76,650.00
Kepala Tukang
0.1050
Oh
87,000.00
9,135.00
Mandor
0.0052
Oh
85,000.00
143,977.00
293,977.00
Keuntungan Max. 10 %
A.11.12
442.00
Jumlah Pekerja
29,397.70
Jumlah Total
323,374.70
Dibulatkan
323,370.00
1.0000
m2
80,000.00
Jumlah Bahan
80,000.00
80,000.00
UPAH :
Pekerja
1.2000
Oh
55,000.00
66,000.00
Tukang Kayu
1.2000
Oh
73,000.00
87,600.00
Kepala Tukang
0.0120
Oh
84,000.00
1,008.00
0.00060
Oh
85,000.00
Mandor
154,659.00
234,659.00
Keuntungan Max. 10 %
A.11.17
51.00
Jumlah Pekerja
23,465.90
Jumlah Total
258,124.90
Dibulatkan
258,120.00
1.1000
m2
13,650.00
15,015.00
0.0200
kg
15,000.00
300.00
0.0250
m2
10,560.00
264.00
Jumlah Bahan
15,579.00
UPAH :
Pekerja
0.2000
Oh
55,000.00
11,000.00
Tukang Kayu
0.2000
Oh
73,000.00
14,600.00
Kepala Tukang
0.0200
Oh
84,000.00
1,680.00
0.00100
Oh
85,000.00
Mandor
27,365.00
42,944.00
Keuntungan Max. 10 %
85.00
Jumlah Pekerja
4,294.40
Jumlah Total
47,238.40
Dibulatkan
47,230.00
Halaman : 162
A.11.18
6=(3x5)
BAHAN :
Seng Plat 3 x 6 bjls 28
0.5000
lbr
1,320,000.00
0.0150
kg
15,000.00
225.00
0.0096
m3
3,243,000.00
31,132.80
Flincote/Meni Besi
0.2500
kg
18,600.00
Jumlah Bahan
660,000.00
4,650.00
696,007.80
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.4000
Oh
73,000.00
29,200.00
0.0250
Oh
84,000.00
2,100.00
0.00125
Oh
85,000.00
Kepala Tukang
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
735,664.05
Keuntungan Max. 10 %
A.11.19
106.25
39,656.25
73,566.41
Jumlah Total
809,230.46
Dibulatkan
809,230.00
0.5000
lbr
1,320,000.00
0.0150
kg
15,000.00
225.00
0.0190
m3
3,243,000.00
61,617.00
Flincote/Meni Besi
0.3000
kg
18,600.00
Jumlah Bahan
660,000.00
5,580.00
727,422.00
UPAH :
Pekerja
0.0400
Oh
55,000.00
2,200.00
Tukang Kayu
0.4000
Oh
73,000.00
29,200.00
0.0250
Oh
84,000.00
2,100.00
0.00125
Oh
85,000.00
Kepala Tukang
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
106.25
33,606.25
761,028.25
76,102.83
Jumlah Total
837,131.08
Dibulatkan
837,130.00
Halaman : 163
1
A.11.20
6=(3x5)
0.3000
lbr
1,320,000.00
396,000.00
0.1000
kg
15,000.00
1,500.00
0.0190
m3
3,243,000.00
61,617.00
Besi Strip
0.5000
kg
18,000.00
9,000.00
Jumlah Bahan
468,117.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.2500
Oh
73,000.00
18,250.00
0.0250
Oh
84,000.00
2,100.00
0.00125
Oh
85,000.00
106.25
Kepala Tukang
Mandor
Jumlah Pekerja
28,706.25
496,823.25
Keuntungan Max. 10 %
A.11.21
49,682.33
Jumlah Total
546,505.58
Dibulatkan
546,500.00
0.3000
lbr
1,320,000.00
0.1000
kg
15,000.00
1,500.00
0.0190
m3
3,243,000.00
61,617.00
Besi Strip
0.5000
kg
18,000.00
Jumlah Bahan
396,000.00
9,000.00
468,117.00
UPAH :
Pekerja
0.1500
Oh
55,000.00
8,250.00
Tukang Kayu
0.2500
Oh
73,000.00
18,250.00
Kepala Tukang
0.0250
Oh
84,000.00
2,100.00
0.00125
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
106.25
28,706.25
496,823.25
49,682.33
Jumlah Total
546,505.58
Dibulatkan
546,500.00
Halaman : 164
1
A.12.02
6=(3x5)
1.0000
bh
87,350.00
Jumlah Bahan
87,350.00
87,350.00
UPAH :
Pekerja
0.0100
Oh
55,000.00
550.00
Tukang Kayu
0.5000
Oh
73,000.00
36,500.00
Kepala Tukang
0.0100
Oh
84,000.00
840.00
Mandor
0.0050
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
125,665.00
Keuntungan Max. 10 %
A.12.03
425.00
38,315.00
12,566.50
Jumlah Total
138,231.50
Dibulatkan
138,230.00
1.0000
bh
40,950.00
Jumlah Bahan
40,950.00
40,950.00
UPAH :
Pekerja
0.0050
Oh
55,000.00
275.00
Tukang Kayu
0.5000
Oh
73,000.00
36,500.00
Kepala Tukang
0.0050
Oh
84,000.00
420.00
Mandor
0.0025
Oh
85,000.00
37,407.50
78,357.50
Keuntungan Max. 10 %
A.12.04
212.50
Jumlah Pekerja
7,835.75
Jumlah Total
86,193.25
Dibulatkan
86,190.00
1.0000
bh
204,750.00
Jumlah Bahan
204,750.00
204,750.00
UPAH :
Pekerja
0.0050
Oh
55,000.00
275.00
Tukang Kayu
0.5000
Oh
73,000.00
36,500.00
Kepala Tukang
0.0050
Oh
84,000.00
420.00
0.00025
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
21.25
37,216.25
241,966.25
24,196.63
Jumlah Total
266,162.88
Dibulatkan
266,160.00
Halaman : 165
1
A.12.05
6=(3x5)
1.0000
bh
12,200.00
Jumlah Bahan
12,200.00
12,200.00
UPAH :
Pekerja
0.0150
Oh
55,000.00
825.00
Tukang Kayu
0.1000
Oh
73,000.00
7,300.00
Kepala Tukang
0.0150
Oh
84,000.00
1,260.00
0.00075
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
21,648.75
Keuntungan Max. 10 %
A.12.06
63.75
9,448.75
2,164.88
Jumlah Total
23,813.63
Dibulatkan
23,810.00
1.0000
bh
7,400.00
Jumlah Bahan
7,400.00
7,400.00
UPAH :
Pekerja
0.0100
Oh
55,000.00
550.00
Tukang Kayu
0.1000
Oh
73,000.00
7,300.00
Kepala Tukang
0.0100
Oh
84,000.00
840.00
0.00050
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
16,132.50
Keuntungan Max. 10 %
A.12.09
42.50
8,732.50
1,613.25
Jumlah Total
17,745.75
Dibulatkan
17,740.00
1.0000
ps
6,750.00
Jumlah Bahan
6,750.00
6,750.00
UPAH :
Pekerja
0.0150
Oh
55,000.00
825.00
Tukang Kayu
0.1500
Oh
73,000.00
10,950.00
0.0150
Oh
84,000.00
1,260.00
0.00075
Oh
85,000.00
63.75
Kepala Tukang
Mandor
Jumlah Pekerja
13,098.75
19,848.75
Keuntungan Max. 10 %
1,984.88
Jumlah Total
21,833.63
Dibulatkan
21,830.00
Halaman : 166
1
A.12.10
bh
129,600.00
6=(3x5)
1.0000
Jumlah Bahan
129,600.00
129,600.00
UPAH :
Pekerja
0.0500
Oh
55,000.00
2,750.00
Tukang Kayu
0.5000
Oh
73,000.00
36,500.00
0.0500
Oh
84,000.00
4,200.00
0.00250
Oh
85,000.00
Kepala Tukang
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
173,262.50
Keuntungan Max. 10 %
A.12.11
212.50
43,662.50
17,326.25
Jumlah Total
190,588.75
Dibulatkan
190,580.00
1.0000
bh
6,750.00
Jumlah Bahan
6,750.00
6,750.00
UPAH :
Pekerja
0.0200
Oh
55,000.00
1,100.00
Tukang Kayu
0.2000
Oh
73,000.00
14,600.00
Kepala Tukang
0.0200
Oh
84,000.00
1,680.00
0.00100
Oh
85,000.00
Mandor
17,465.00
24,215.00
Keuntungan Max. 10 %
A.12.12
85.00
Jumlah Pekerja
2,421.50
Jumlah Total
26,636.50
Dibulatkan
26,630.00
1.0000
bh
23,000.00
Jumlah Bahan
23,000.00
23,000.00
UPAH :
Pekerja
0.0500
Oh
55,000.00
2,750.00
Tukang Kayu
0.5000
Oh
73,000.00
36,500.00
Kepala Tukang
0.0500
Oh
84,000.00
4,200.00
0.00250
Oh
85,000.00
Mandor
43,662.50
66,662.50
Keuntungan Max. 10 %
212.50
Jumlah Pekerja
6,666.25
Jumlah Total
73,328.75
Dibulatkan
73,320.00
Halaman : 167
1
A.12.14
6=(3x5)
1.0000
bh
64,800.00
Jumlah Bahan
64,800.00
64,800.00
UPAH :
Pekerja
0.0600
Oh
55,000.00
3,300.00
Tukang Kayu
0.6000
Oh
73,000.00
43,800.00
Kepala Tukang
0.0600
Oh
84,000.00
5,040.00
0.00300
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
117,195.00
Keuntungan Max. 10 %
A.12.16
255.00
52,395.00
11,719.50
Jumlah Total
128,914.50
Dibulatkan
128,910.00
1.1000
m2
54,000.00
Jumlah Bahan
59,400.00
59,400.00
UPAH :
Pekerja
0.0150
Oh
55,000.00
825.00
Tukang Kayu
0.1500
Oh
73,000.00
10,950.00
0.0150
Oh
84,000.00
1,260.00
0.00075
Oh
85,000.00
63.75
Kepala Tukang
Mandor
Jumlah Pekerja
13,098.75
72,498.75
Keuntungan Max. 10 %
A.12.17
7,249.88
Jumlah Total
79,748.63
Dibulatkan
79,740.00
1.1000
m2
72,000.00
Jumlah Bahan
79,200.00
79,200.00
UPAH :
Pekerja
0.0150
Oh
55,000.00
825.00
Tukang Kayu
0.1500
Oh
73,000.00
10,950.00
0.0150
Oh
84,000.00
1,260.00
0.00075
Oh
85,000.00
Kepala Tukang
Mandor
13,098.75
92,298.75
Keuntungan Max. 10 %
63.75
Jumlah Pekerja
9,229.88
Jumlah Total
101,528.63
Dibulatkan
101,520.00
Halaman : 168
1
A.12.18
6=(3x5)
1.1000
m2
66,000.00
Jumlah Bahan
72,600.00
72,600.00
UPAH :
Pekerja
0.0165
Oh
55,000.00
907.50
Tukang Kayu
0.1650
Oh
73,000.00
12,045.00
0.0165
Oh
84,000.00
1,386.00
0.00080
Oh
85,000.00
68.00
Kepala Tukang
Mandor
Jumlah Pekerja
14,406.50
87,006.50
Keuntungan Max. 10 %
A.12.19
8,700.65
Jumlah Total
95,707.15
Dibulatkan
95,700.00
1.1000
m2
Sealent
0.0500
kg
396,000.00
435,600.00
-
Jumlah Bahan
435,600.00
UPAH :
Pekerja
0.0250
Oh
55,000.00
1,375.00
Tukang Kayu
0.2500
Oh
73,000.00
18,250.00
0.0250
Oh
84,000.00
2,100.00
0.00125
Oh
85,000.00
Kepala Tukang
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
457,431.25
Keuntungan Max. 10 %
A.12.24
106.25
21,831.25
45,743.13
Jumlah Total
503,174.38
Dibulatkan
503,170.00
1.1000
m2
72,000.00
Jumlah Bahan
79,200.00
79,200.00
UPAH :
Pekerja
0.0150
Oh
55,000.00
825.00
Tukang Kayu
0.1500
Oh
73,000.00
10,950.00
0.0150
Oh
84,000.00
1,260.00
0.00075
Oh
85,000.00
Kepala Tukang
Mandor
13,098.75
92,298.75
Keuntungan Max. 10 %
63.75
Jumlah Pekerja
9,229.88
Jumlah Total
101,528.63
Dibulatkan
101,520.00
Halaman : 169
A.12.25
6=(3x5)
Pekerja terampil
0.0010
org
63,000.00
63.00
0.0010
org
79,000.00
79.00
0.0002
org
95,000.00
19.00
Mandor
0.0001
org
85,000.00
8.50
0.0002
org
60,000.00
12.00
Pembantu operator
0.0200
org
52,000.00
1,040.00
0.0002
ls
28,750.00
5.75
0.0100
lt
5,500.00
55.00
Pelumas
0.0010
lt
23,800.00
23.80
Alat bantu
0.0002
lot
1,306.05
Jumlah
Keuntungan Max. 10 %
A.12.26
0.26
1,306.31
130.63
Jumlah
1,436.94
Dibulatkan
1,430.00
1.0500
kg
18,000.00
Jumlah Bahan
18,900.00
18,900.00
UPAH :
Pekerja Terampil
0.0600
org
63,000.00
3,780.00
0.0040
org
84,000.00
336.00
0.0010
org
95,000.00
95.00
Mandor
0.0002
org
85,000.00
17.00
0.1250
lot
23,128.00
2,891.00
Jumlah Pekerja
7,119.00
26,019.00
Keuntungan Max. 10 %
A.12.27
2,601.90
Jumlah Total
28,620.90
Dibulatkan
28,620.00
1.0500
kg
19,200.00
Jumlah Bahan
20,160.00
20,160.00
UPAH :
Pekerja Terampil
0.0600
org
63,000.00
3,780.00
0.0040
org
84,000.00
336.00
0.0010
org
95,000.00
95.00
Mandor
0.0002
org
85,000.00
17.00
0.1250
lot
24,388.00
3,048.50
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
A.12.28
7,276.50
27,436.50
2,743.65
Jumlah Total
30,180.15
Dibulatkan
30,180.00
Dibulatkan
30,180.00
Halaman : 170
2
Besi profil / besi siku ex DN
4
1.0500
kg
6=(3x5)
19,200.00
Jumlah Bahan
20,160.00
20,160.00
UPAH :
Pekerja Terampil
0.0600
org
63,000.00
3,780.00
0.0040
org
84,000.00
336.00
0.0010
org
95,000.00
95.00
Mandor
0.0002
org
85,000.00
17.00
0.1250
lot
24,388.00
3,048.50
Jumlah Pekerja
7,276.50
27,436.50
Keuntungan Max. 10 %
A.12.29
2,743.65
Jumlah Total
30,180.15
Dibulatkan
30,180.00
0.0400
kg
19,800.00
792.00
0.0300
Pelumas
0.0040
lt
5,500.00
165.00
lt
23,800.00
Jumlah Bahan
95.20
1,052.20
UPAH :
Pekerja Terampil
0.0040
org
63,000.00
252.00
0.0020
org
84,000.00
168.00
0.0020
org
95,000.00
190.00
Mandor
0.0010
org
85,000.00
85.00
0.2500
lot
1,747.20
436.80
Jumlah Pekerja
1,131.80
2,184.00
Keuntungan Max. 10 %
A.12.30
2,402.40
Dibulatkan
2,400.00
0.0500
org
63,000.00
3,150.00
0.0200
org
84,000.00
1,680.00
0.0030
org
95,000.00
285.00
Mandor
0.0010
org
85,000.00
85.00
0.2500
lot
5,200.00
1,300.00
Jumlah
Keuntungan Max. 10 %
218.40
Jumlah Total
6,500.00
650.00
Jumlah
7,150.00
Dibulatkan
7,150.00
Halaman : 171
1
A.12.31
6=(3x5)
1 M2 PEKERJAAN BONDEX
Bondek
1.0100
150,000.00
151,500.00
Kawat las
0.1000
kg
19,800.00
1,980.00
Jumlah Bahan
153,480.00
UPAH :
Pekerja terampil
0.0500
org
63,000.00
3,150.00
0.0300
org
76,000.00
2,280.00
Mandor
0.0100
org
85,000.00
850.00
Shear Connector
1.0000
ls
17,632.40
17,632.40
Jumlah Pekerja
23,912.40
177,392.40
Keuntungan Max. 10 %
A.12.32
17,739.24
Jumlah Total
195,131.64
Dibulatkan
195,130.00
1 M2 PEKERJAAN WIREMESH M8
Wiremesh M8
1.0100
31,200.00
31,512.00
Kawat las
0.1000
kg
19,800.00
1,980.00
Jumlah Bahan
33,492.00
UPAH :
Pekerja terampil
0.1000
org
63,000.00
6,300.00
0.0750
org
76,000.00
5,700.00
Mandor
0.0100
org
85,000.00
850.00
Jumlah Pekerja
12,850.00
46,342.00
Keuntungan Max. 10 %
A.12.33
Jumlah Total
50,976.20
Dibulatkan
50,970.00
0.4500
25,400.00
11,430.00
0.0800
139,318.00
11,145.44
Pasang Aanstamping
0.1200
277,061.00
33,247.32
0.2000
588,651.80
117,730.36
0.4100
33,283.80
13,646.36
0.0563
2,742,871.40
154,286.52
Pagar Tralis
1.5000
m'
450,000.00
675,000.00
Pengecatan
1.0000
39,275.20
39,275.20
Jumlah
Keuntungan Max. 10 %
4,634.20
1,055,761.19
105,576.12
Jumlah
1,161,337.31
Dibulatkan
1,161,330.00
Halaman : 172
1
A.12.34
6=(3x5)
0.4500
25,400.00
11,430.00
0.0800
139,318.00
11,145.44
Pasang Aanstamping
0.1200
277,061.00
33,247.32
0.2000
588,651.80
117,730.36
Pas.bata + plesteran 1 : 4
1.8000
152,814.42
275,065.96
0.0563
2,742,871.40
154,286.52
Besi Siku
1.0000
kg
8,950.00
8,950.00
Kawat Duri
3.0000
m1
21,000.00
63,000.00
Pengecatan
1.0000
23,164.20
23,164.20
Jumlah
698,019.79
Keuntungan Max. 10 %
A.13.02
69,801.98
Jumlah
767,821.77
Dibulatkan
767,820.00
11.8700
bh
2,350.00
27,894.50
11,592.00
Semen Portland
8.4000
kg
1,380.00
Pasir Pasang
0.0215
m3
143,640.00
Jumlah Bahan
3,088.26
42,574.76
UPAH :
Pekerja
0.2600
Oh
55,000.00
14,300.00
Tukang Batu
0.1250
Oh
68,000.00
8,500.00
Kepala Tukang
0.0125
Oh
79,000.00
987.50
0.00130
Oh
85,000.00
Mandor
23,898.00
66,472.76
Keuntungan Max. 10 %
A.13.09
110.50
Jumlah Pekerja
6,647.28
Jumlah Total
73,120.04
Dibulatkan
73,120.00
6.9300
bh
49,350.65
342,000.00
Semen Portland
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0215
m3
143,640.00
3,088.26
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
363,280.26
UPAH :
Pekerja
0.2500
Oh
55,000.00
13,750.00
Tukang Batu
0.1200
Oh
68,000.00
8,160.00
Kepala Tukang
0.0120
Oh
79,000.00
948.00
0.00125
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
106.25
22,964.25
386,244.51
38,624.45
Jumlah Total
424,868.96
Dibulatkan
424,860.00
Halaman : 173
1
A.13.42
50.0000
bh
6=(3x5)
982.80
49,140.00
Semen Portland
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0420
m3
143,640.00
6,032.88
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
73,364.88
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
0.0350
Oh
79,000.00
2,765.00
0.00300
Oh
85,000.00
255.00
Kepala Tukang
Mandor
Jumlah Pekerja
60,920.00
134,284.88
Keuntungan Max. 10 %
A.13.44
13,428.49
Jumlah Total
147,713.37
Dibulatkan
147,710.00
25.0000
bh
1,890.00
47,250.00
Semen Portland
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0420
m3
143,640.00
6,032.88
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
71,474.88
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
Kepala Tukang
0.0350
Oh
79,000.00
2,765.00
0.00300
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
255.00
60,920.00
132,394.88
13,239.49
Jumlah Total
145,634.37
Dibulatkan
145,630.00
Halaman : 174
1
A.13.45
16.0000
bh
6=(3x5)
3,543.75
56,700.00
Semen Portland
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0420
m3
143,640.00
6,032.88
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
80,924.88
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
0.0350
Oh
79,000.00
2,765.00
0.00300
Oh
85,000.00
255.00
Kepala Tukang
Mandor
Jumlah Pekerja
60,920.00
141,844.88
Keuntungan Max. 10 %
A.13.46
14,184.49
Jumlah Total
156,029.37
Dibulatkan
156,020.00
35.0000
bh
1,404.00
49,140.00
Semen Portland
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0420
m3
143,640.00
6,032.88
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
73,364.88
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
Kepala Tukang
0.0350
Oh
79,000.00
2,765.00
0.00300
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
255.00
60,920.00
134,284.88
13,428.49
Jumlah Total
147,713.37
Dibulatkan
147,710.00
Halaman : 175
1
A.13.47
10.0000
bh
6=(3x5)
5,500.00
55,000.00
Semen Portland
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0420
m3
143,640.00
6,032.88
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
79,224.88
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
0.0350
Oh
79,000.00
2,765.00
0.00300
Oh
85,000.00
255.00
Kepala Tukang
Mandor
Jumlah Pekerja
60,920.00
140,144.88
Keuntungan Max. 10 %
A.13.48
14,014.49
Jumlah Total
154,159.37
Dibulatkan
154,150.00
10.0000
bh
6,000.00
60,000.00
Semen Portland
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0420
m3
143,640.00
6,032.88
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
84,224.88
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
Kepala Tukang
0.0350
Oh
79,000.00
2,765.00
0.00300
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
255.00
60,920.00
145,144.88
14,514.49
Jumlah Total
159,659.37
Dibulatkan
159,650.00
Halaman : 176
1
A.13.49
33.0000
bh
6=(3x5)
1,666.67
55,000.00
Semen Portland
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0420
m3
143,640.00
6,032.88
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
79,224.88
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
0.0350
Oh
79,000.00
2,765.00
0.00300
Oh
85,000.00
255.00
Kepala Tukang
Mandor
Jumlah Pekerja
60,920.00
140,144.88
Keuntungan Max. 10 %
A.13.51
14,014.49
Jumlah Total
154,159.37
Dibulatkan
154,150.00
1.0520
bh
237,600.00
249,955.20
Semen Portland
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0390
m3
143,640.00
5,601.96
Semen Warna
2.0000
kg
13,200.00
26,400.00
Jumlah Bahan
293,549.16
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
Kepala Tukang
0.0350
Oh
79,000.00
2,765.00
0.03000
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
2,550.00
63,215.00
356,764.16
35,676.42
Jumlah Total
392,440.58
Dibulatkan
392,440.00
Halaman : 177
1
A.13.56
6=(3x5)
1.0500
m2
320,000.00
Lem Vinyl
0.6000
kg
13,000.00
Jumlah Bahan
336,000.00
7,800.00
343,800.00
UPAH :
Pekerja
0.6500
Oh
55,000.00
35,750.00
Tukang
0.3500
Oh
79,000.00
27,650.00
Kepala Tukang
0.0350
Oh
84,000.00
2,940.00
0.03250
Oh
85,000.00
2,762.50
Mandor
Jumlah Pekerja
69,102.50
412,902.50
Keuntungan Max. 10 %
A.13.58
41,290.25
Jumlah Total
454,192.75
Dibulatkan
454,190.00
83.0000
bh
418.07
34,700.00
Semen Abu-abu
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0180
m3
143,640.00
2,585.52
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
55,477.52
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.5000
Oh
68,000.00
34,000.00
0.0500
Oh
79,000.00
3,950.00
0.00300
Oh
85,000.00
Kepala Tukang
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
255.00
72,305.00
127,782.52
12,778.25
Jumlah Total
140,560.77
Dibulatkan
140,560.00
Halaman : 178
1
A.13.59
6=(3x5)
83.0000
bh
484.34
40,200.00
Semen Abu-abu
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0180
m3
143,640.00
2,585.52
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
60,977.52
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.5000
Oh
68,000.00
34,000.00
0.0500
Oh
79,000.00
3,950.00
0.00300
Oh
85,000.00
Kepala Tukang
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
133,282.52
Keuntungan Max. 10 %
A.13.62
255.00
72,305.00
13,328.25
Jumlah Total
146,610.77
Dibulatkan
146,610.00
50.0000
bh
982.80
49,140.00
Semen Abu-abu
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0180
m3
143,640.00
2,585.52
Semen Warna
0.5000
kg
13,200.00
6,600.00
Jumlah Bahan
69,917.52
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Batu
0.4500
Oh
68,000.00
30,600.00
0.0450
Oh
79,000.00
3,555.00
0.00300
Oh
85,000.00
Kepala Tukang
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
255.00
67,410.00
137,327.52
13,732.75
Jumlah Total
151,060.27
Dibulatkan
151,060.00
Halaman : 179
1
A.13.63
25.0000
bh
6=(3x5)
1,890.00
47,250.00
Semen Abu-abu
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0180
m3
143,640.00
2,585.52
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
68,027.52
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Batu
0.4500
Oh
68,000.00
30,600.00
Kepala Tukang
0.0450
Oh
79,000.00
3,555.00
0.03000
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
137,732.52
Keuntungan Max. 10 %
A.13.66
2,550.00
69,705.00
13,773.25
Jumlah Total
151,505.77
Dibulatkan
151,500.00
50.0000
bh
982.80
49,140.00
Semen Abu-abu
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0180
m3
143,640.00
2,585.52
Semen Warna
0.5000
kg
13,200.00
6,600.00
Jumlah Bahan
69,917.52
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Batu
0.4500
Oh
68,000.00
30,600.00
0.0450
Oh
79,000.00
3,555.00
0.00300
Oh
85,000.00
Kepala Tukang
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
255.00
67,410.00
137,327.52
13,732.75
Jumlah Total
151,060.27
Dibulatkan
151,060.00
Halaman : 180
1
A.13.68
25.0000
bh
6=(3x5)
1,890.00
47,250.00
Semen Abu-abu
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0180
m3
143,640.00
2,585.52
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
68,027.52
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Batu
0.1000
Oh
68,000.00
6,800.00
Kepala Tukang
0.0450
Oh
79,000.00
3,555.00
0.00300
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
111,637.52
Keuntungan Max. 10 %
A.13.69
255.00
43,610.00
11,163.75
Jumlah Total
122,801.27
Dibulatkan
122,800.00
50.0000
bh
982.80
49,140.00
Semen Abu-abu
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0180
m3
143,640.00
2,585.52
Semen Warna
0.5000
kg
13,200.00
6,600.00
Jumlah Bahan
69,917.52
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Batu
0.1250
Oh
68,000.00
8,500.00
0.0125
Oh
79,000.00
987.50
0.00300
Oh
85,000.00
Kepala Tukang
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
255.00
42,742.50
112,660.02
11,266.00
Jumlah Total
123,926.02
Dibulatkan
123,920.00
Halaman : 181
1
A.13.70
6=(3x5)
1.0200
m2
237,600.00
242,352.00
2.0000
bh
47,520.00
95,040.00
12.4400
kg
1,380.00
17,167.20
Pasir Pasang
0.0250
m3
143,640.00
3,591.00
Semen Warna
0.5000
kg
13,200.00
Semen Abu-abu
Jumlah Bahan
6,600.00
364,750.20
UPAH :
Pekerja
0.7200
Oh
55,000.00
39,600.00
Tukang Batu
0.6500
Oh
68,000.00
44,200.00
Kepala Tukang
0.0650
Oh
79,000.00
5,135.00
Mandor
0.0035
Oh
85,000.00
297.50
Jumlah Pekerja
89,232.50
453,982.70
Keuntungan Max. 10 %
A.13.74
45,398.27
Jumlah Total
499,380.97
Dibulatkan
499,380.00
1.0500
m2
76,230.00
80,041.50
11.7500
kg
1,380.00
16,215.00
0.0350
m3
143,640.00
Jumlah Bahan
5,027.40
101,283.90
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
Kepala Tukang
0.0350
Oh
79,000.00
2,765.00
Mandor
0.0030
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
255.00
60,920.00
162,203.90
16,220.39
Jumlah Total
178,424.29
Dibulatkan
178,420.00
Halaman : 182
1
A.13.75
6=(3x5)
12.0000
bh
3,675.00
44,100.00
Semen Portland
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0420
m3
143,640.00
6,032.88
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
68,324.88
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
Kepala Tukang
0.0350
Oh
79,000.00
2,765.00
0.00300
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
129,244.88
Keuntungan Max. 10 %
A.13.76
255.00
60,920.00
12,924.49
Jumlah Total
142,169.37
Dibulatkan
142,160.00
12.0000
bh
4,725.00
56,700.00
Semen Portland
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0420
m3
143,640.00
6,032.88
Semen Warna
0.5000
kg
13,200.00
6,600.00
Jumlah Bahan
80,924.88
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
0.0350
Oh
79,000.00
2,765.00
0.00300
Oh
85,000.00
255.00
Kepala Tukang
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
60,920.00
141,844.88
14,184.49
Jumlah Total
156,029.37
Dibulatkan
156,020.00
Halaman : 183
1
A.13.77
12.0000
bh
6=(3x5)
5,512.50
66,150.00
Semen Portland
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0420
m3
143,640.00
6,032.88
Semen Warna
0.5000
kg
13,200.00
Jumlah Bahan
6,600.00
90,374.88
UPAH :
Pekerja
0.6200
Oh
55,000.00
34,100.00
Tukang Batu
0.3500
Oh
68,000.00
23,800.00
Kepala Tukang
0.0350
Oh
79,000.00
2,765.00
0.00300
Oh
85,000.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
151,294.88
Keuntungan Max. 10 %
A.13.78
255.00
60,920.00
15,129.49
Jumlah Total
166,424.37
Dibulatkan
166,420.00
20.0000
bh
2,835.00
56,700.00
Semen Abu-abu
8.4000
kg
1,380.00
11,592.00
Pasir Pasang
0.0180
m3
143,640.00
2,585.52
Semen Warna
0.5000
kg
13,200.00
6,600.00
Jumlah Bahan
77,477.52
UPAH :
Pekerja
0.6000
Oh
55,000.00
33,000.00
Tukang Batu
0.4500
Oh
68,000.00
30,600.00
0.0450
Oh
79,000.00
3,555.00
0.00300
Oh
85,000.00
255.00
Kepala Tukang
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
67,410.00
144,887.52
14,488.75
Jumlah Total
159,376.27
Dibulatkan
159,370.00
Halaman : 184
1
A.13.82
6=(3x5)
0.0024
m3
7,825,000.00
0.0500
kg
6,750.00
Jumlah Bahan
18,780.00
337.50
19,117.50
UPAH :
Pekerja
0.1200
Oh
55,000.00
6,600.00
Tukang Kayu
0.1200
Oh
73,000.00
8,760.00
Kepala Tukang
0.0120
Oh
84,000.00
1,008.00
Mandor
0.0060
Oh
85,000.00
16,878.00
35,995.50
Keuntungan Max. 10 %
A.13.83
510.00
Jumlah Pekerja
3,599.55
Jumlah Total
39,595.05
Dibulatkan
39,590.00
1.0100
m2
62,100.00
62,721.00
Pasir Beton
0.1000
191,640.00
19,164.00
Jumlah Bahan
81,885.00
UPAH :
Pekerja
0.2500
org
55,000.00
13,750.00
Tukang Batu
0.5000
org
68,000.00
34,000.00
0.0250
org
79,000.00
1,975.00
Mandor
0.0030
org
85,000.00
255.00
Jumlah Pekerja
49,980.00
131,865.00
Keuntungan Max. 10 %
A.13.84
13,186.50
Jumlah
145,051.50
Dibulatkan
145,050.00
1.0100
m2
91,080.00
91,990.80
Pasir Beton
0.1000
191,640.00
19,164.00
Jumlah Bahan
111,154.80
UPAH :
Pekerja
0.2500
org
55,000.00
13,750.00
Tukang Batu
0.5000
org
68,000.00
34,000.00
0.0250
org
79,000.00
1,975.00
Mandor
0.0030
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
255.00
49,980.00
161,134.80
16,113.48
Jumlah
177,248.28
Dibulatkan
177,240.00
Halaman : 185
1
A.13.85
6=(3x5)
1.0100
95,000.00
Pasir Beton
0.1000
191,640.00
Jumlah Bahan
95,950.00
19,164.00
115,114.00
UPAH :
Pekerja
0.2500
org
55,000.00
13,750.00
Tukang Batu
0.5000
org
68,000.00
34,000.00
0.0250
org
79,000.00
1,975.00
Mandor
0.0030
org
85,000.00
255.00
Jumlah Pekerja
49,980.00
165,094.00
Keuntungan Max. 10 %
A.13.86
16,509.40
Jumlah
181,603.40
Dibulatkan
181,600.00
1.0100
51,060.00
51,570.60
Pasir Beton
0.1000
191,640.00
19,164.00
Jumlah Bahan
70,734.60
UPAH :
Pekerja
0.2500
org
55,000.00
13,750.00
Tukang Batu
0.5000
org
68,000.00
34,000.00
0.0250
org
79,000.00
1,975.00
Mandor
0.0030
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
120,714.60
Keuntungan Max. 10 %
A.13.87
255.00
49,980.00
12,071.46
Jumlah
132,786.06
Dibulatkan
132,780.00
1.0100
69,000.00
69,690.00
Pasir Beton
0.1000
191,640.00
19,164.00
Jumlah Bahan
88,854.00
UPAH :
Pekerja
0.2500
org
55,000.00
13,750.00
Tukang Batu
0.5000
org
68,000.00
34,000.00
0.0250
org
79,000.00
1,975.00
Mandor
0.0030
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
255.00
49,980.00
138,834.00
13,883.40
Jumlah
152,717.40
Dibulatkan
152,710.00
Halaman : 186
1
A.14.07
6=(3x5)
0.1500
kg
11,000.00
1,650.00
Cat dasar
0.1700
kg
38,000.00
6,460.00
Cat Penutup
0.1700
kg
38,000.00
6,460.00
Jumlah Bahan
14,570.00
UPAH :
Pekerja
0.0700
Oh
55,000.00
3,850.00
Tukang Cat
0.0750
Oh
73,000.00
5,475.00
Kepala Tukang
0.0075
Oh
84,000.00
630.00
Mandor
0.0025
Oh
85,000.00
212.50
Jumlah Pekerja
10,167.50
24,737.50
Keuntungan Max. 10 %
A.14.08
2,473.75
Jumlah Total
27,211.25
Dibulatkan
27,210.00
1 M2 PENGECATAN BIDANG KAYU BARU (1 LAPIS PLAMIR), 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP
BAHAN :
Cat Meni
0.2000
kg
38,000.00
7,600.00
Plamir
0.1500
kg
14,520.00
2,178.00
Cat dasar
0.1700
kg
38,000.00
6,460.00
Cat Penutup
0.2600
kg
38,000.00
Jumlah Bahan
9,880.00
26,118.00
UPAH :
Pekerja
0.0700
Oh
55,000.00
3,850.00
Tukang Cat
0.0090
Oh
73,000.00
657.00
Kepala Tukang
0.0060
Oh
84,000.00
504.00
Mandor
0.0025
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
212.50
5,223.50
31,341.50
3,134.15
Jumlah Total
34,475.65
Dibulatkan
34,470.00
Halaman : 187
1
A.14.12
6=(3x5)
0.3500
ltr
650.00
Jumlah Bahan
227.50
227.50
UPAH :
Pekerja
0.1000
Oh
55,000.00
Tukang Cat
Oh
73,000.00
Kepala Tukang
Oh
84,000.00
0.0060
Oh
85,000.00
510.00
Mandor
Jumlah Pekerja
6,010.00
6,237.50
Keuntungan Max. 10 %
A.14.14
5,500.00
623.75
Jumlah Total
6,861.25
Dibulatkan
6,860.00
1 M2 PENGECATAN TEMBOK BARU (1 LAPIS PLAMIR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP)
BAHAN :
Plamir
0.1000
ltr
14,520.00
1,452.00
Cat dasar
0.1000
kg
13,800.00
1,380.00
Cat Penutup 2 x
0.2600
lbr
13,800.00
3,588.00
Jumlah Bahan
6,420.00
UPAH :
Pekerja
0.0200
Oh
55,000.00
1,100.00
Tukang Cat
0.0630
Oh
73,000.00
4,599.00
Kepala Tukang
0.0063
Oh
84,000.00
529.20
Mandor
0.0025
Oh
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
12,860.70
Keuntungan Max. 10 %
A.14.15
212.50
6,440.70
1,286.07
Jumlah Total
14,146.77
Dibulatkan
14,140.00
0.1200
kg
13,800.00
1,656.00
Cat Penutup 2 x
0.1800
lbr
13,800.00
2,484.00
Jumlah Bahan
4,140.00
UPAH :
Pekerja
0.0280
Oh
55,000.00
1,540.00
Tukang Cat
0.0420
Oh
73,000.00
3,066.00
Kepala Tukang
0.0042
Oh
84,000.00
352.80
Mandor
0.0025
Oh
85,000.00
5,171.30
9,311.30
Keuntungan Max. 10 %
212.50
Jumlah Pekerja
931.13
Jumlah Total
10,242.43
Dibulatkan
10,240.00
Halaman : 188
1
A.14.19
6=(3x5)
1.2000
m3
Perekat
0.2000
kg
Jumlah Bahan
UPAH :
Pekerja
0.0200
Oh
55,000.00
1,100.00
Tukang Cat
0.2000
Oh
73,000.00
14,600.00
Kepala Tukang
0.0020
Oh
84,000.00
168.00
Mandor
0.0025
Oh
85,000.00
212.50
Jumlah Pekerja
16,080.50
16,080.50
Keuntungan Max. 10 %
A.14.21
1,608.05
Jumlah Total
17,688.55
Dibulatkan
17,680.00
0.0300
kg
21,000.00
630.00
0.2000
kg
42,000.00
8,400.00
Oker putih
0.0200
kg
20,160.00
403.20
Oker warna
0.0100
kg
20,160.00
201.60
0.1000
kg
14,520.00
1,452.00
Sirlak ex India
0.2000
kg
102,000.00
20,400.00
Kwas 3"
0.0100
bh
8,820.00
88.20
Spirtus
0.2000
ltr
8,970.00
1,794.00
Ampelas kayu
0.1000
lbr
5,520.00
552.00
Jumlah Bahan
33,921.00
UPAH :
Pekerja
0.2500
org
55,000.00
13,750.00
Tk. Cat/Plitur
0.0285
org
73,000.00
2,080.50
0.0040
org
84,000.00
336.00
Mandor
0.0020
org
85,000.00
170.00
Jumlah Pekerja
16,336.50
50,257.50
Keuntungan Max. 10 %
5,025.75
Jumlah Total
55,283.25
Dibulatkan
55,280.00
Halaman : 189
1
A.14.24
6=(3x5)
0.2500
lt
89,700.00
22,425.00
0.1250
lt
37,950.00
4,743.75
0.0100
bh
25,200.00
252.00
Ampelas
0.5000
lbr
5,520.00
Jumlah Bahan
2,760.00
30,180.75
UPAH :
Pekerja
0.2000
org
55,000.00
11,000.00
Tk. cat
0.3000
org
73,000.00
21,900.00
0.0300
org
84,000.00
2,520.00
Mandor
0.0100
org
85,000.00
36,270.00
66,450.75
Keuntungan Max. 10 %
A.14.25
850.00
Jumlah Pekerja
6,645.08
Jumlah
73,095.83
Dibulatkan
73,090.00
0.1750
kg
17,250.00
3,018.75
Plamir tembok
0.1600
kg
14,520.00
2,323.20
Rol cat
0.0100
bh
25,200.00
252.00
Ampelas
0.5000
lbr
5,520.00
2,760.00
Jumlah Bahan
8,353.95
UPAH :
Pekerja
0.1040
org
55,000.00
5,720.00
Tk. cat
0.0182
org
73,000.00
1,328.60
0.0090
org
84,000.00
756.00
Mandor
0.0045
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
382.50
8,187.10
16,541.05
1,654.11
Jumlah
18,195.16
Dibulatkan
18,190.00
Halaman : 190
1
A.14.26
6=(3x5)
0.2000
kg
17,250.00
3,450.00
Plamir tembok
0.1600
kg
14,520.00
2,323.20
Rol cat
0.0100
bh
25,200.00
252.00
Ampelas
0.5000
lbr
5,520.00
2,760.00
Jumlah Bahan
8,785.20
UPAH :
Pekerja
0.2000
org
55,000.00
11,000.00
Tk. cat
0.0280
org
73,000.00
2,044.00
0.0150
org
84,000.00
1,260.00
Mandor
0.0090
org
85,000.00
15,069.00
23,854.20
Keuntungan Max. 10 %
A.14.28
765.00
Jumlah Pekerja
2,385.42
Jumlah
26,239.62
Dibulatkan
26,230.00
0.1750
kg
13,800.00
2,415.00
Plamir tembok
Rol cat
0.1600
kg
14,520.00
2,323.20
0.0100
bh
25,200.00
252.00
Ampelas
0.5000
lbr
5,520.00
2,760.00
Jumlah Bahan
7,750.20
UPAH :
Pekerja
0.1040
org
55,000.00
5,720.00
Tk. cat
0.0182
org
73,000.00
1,328.60
0.0090
org
84,000.00
756.00
Mandor
0.0045
org
85,000.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
382.50
8,187.10
15,937.30
1,593.73
Jumlah
17,531.03
Dibulatkan
17,530.00
Halaman : 191
1
A.14.29
6=(3x5)
0.2000
kg
13,800.00
2,760.00
Plamir tembok
0.1600
kg
14,520.00
2,323.20
Rol cat
0.0100
bh
25,200.00
252.00
Ampelas
0.5000
lbr
5,520.00
2,760.00
Jumlah Bahan
8,095.20
UPAH :
Pekerja
0.2000
org
55,000.00
11,000.00
Tk. cat
0.0280
org
73,000.00
2,044.00
0.0150
org
84,000.00
1,260.00
Mandor
0.0090
org
85,000.00
15,069.00
23,164.20
Keuntungan Max. 10 %
A.14.30
765.00
Jumlah Pekerja
2,316.42
Jumlah
25,480.62
Dibulatkan
25,480.00
0.1670
kg
18,600.00
Plamir kayu
0.0830
kg
11,000.00
913.00
0.2000
kg
48,300.00
9,660.00
Amplas kayu
0.4000
lbr
5,520.00
2,208.00
0.1500
ltr
9,108.00
1,366.20
Kwas 3"
0.0500
bh
8,820.00
Jumlah Bahan
3,106.20
441.00
17,694.40
UPAH :
Pekerja
0.2000
org
55,000.00
11,000.00
Tk. Cat
0.0600
org
73,000.00
4,380.00
0.0300
org
84,000.00
2,520.00
Mandor
0.0100
org
85,000.00
18,750.00
36,444.40
Keuntungan Max. 10 %
850.00
Jumlah Pekerja
3,644.44
Jumlah
40,088.84
Dibulatkan
40,080.00
Halaman : 192
1
A.14.31
6=(3x5)
0.1670
kg
18,600.00
3,106.20
0.2000
kg
48,300.00
9,660.00
0.4000
lbr
5,520.00
2,208.00
0.1500
ltr
21,000.00
3,150.00
Kwas 3"
0.0500
bh
8,820.00
Jumlah Bahan
441.00
18,565.20
UPAH :
Pekerja
0.2000
org
63,000.00
12,600.00
Tk. Cat
0.0600
org
79,000.00
4,740.00
0.0300
org
84,000.00
2,520.00
Mandor
0.0100
org
85,000.00
20,710.00
39,275.20
Keuntungan Max. 10 %
A.14.32
850.00
Jumlah Pekerja
3,927.52
Jumlah
43,202.72
Dibulatkan
43,200.00
0.2500
lbr
5,520.00
1,380.00
0.1700
kg
48,300.00
8,211.00
0.0500
bh
8,820.00
Jumlah Bahan
441.00
10,032.00
UPAH :
Pembantu Tukang
0.2000
org
55,000.00
11,000.00
Tk. Cat
0.0750
org
73,000.00
5,475.00
0.0300
org
84,000.00
2,520.00
Mandor
0.0100
org
85,000.00
850.00
Jumlah Pekerja
19,845.00
29,877.00
Keuntungan Max. 10 %
A.14.33
2,987.70
Jumlah
32,864.70
Dibulatkan
32,860.00
0.1700
Kg
13,800.00
2,346.00
Roll Cat
0.0100
bh
25,200.00
252.00
Ampelas
0.2500
lbr
5,520.00
1,380.00
Jumlah Bahan
3,978.00
UPAH :
Pembantu Tukang
0.0700
org
55,000.00
3,850.00
Tk. Cat
0.0750
org
73,000.00
5,475.00
0.0075
org
84,000.00
630.00
Mandor
0.0025
org
85,000.00
212.50
Jumlah Pekerja
10,167.50
14,145.50
Halaman : 193
2
Keuntungan Max. 10 %
6=(3x5)
1,414.55
Jumlah
15,560.05
Dibulatkan
15,560.00
Halaman : 194
A002
6=(3x5)
0.0100
1,105,000.00
Paku 4 - 7
0.0380
kg
14,400.00
547.20
Ongkos Pasang
0.1550
ls
11,597.20
1,797.57
Jumlah
13,394.77
Keuntungan Max.
A003
1,339.48
Jumlah
14,734.24
Dibulatkan
14,730.00
0.1000
1,105,000.00
Paku 4 - 7
0.2500
kg
14,400.00
3,600.00
1.1000
lbr
2,520,000.00
2,772,000.00
Triplex 3 mm
0.5000
lbr
54,000.00
27,000.00
PC (50 kg)
0.1000
zak
69,000.00
6,900.00
Peralatan
0.0250
lot
2,920,000.00
73,000.00
Ongkos Pasang
0.1250
ls
2,993,000.00
Jumlah
336,712.50
3,703,837.50
Dibulatkan
3,703,830.00
0.1000
1,105,000.00
110,500.00
Paku 4 - 7
0.2500
kg
14,400.00
3,600.00
1.1000
lbr
23,900.00
26,290.00
Triplex 3 mm
0.5000
lbr
54,000.00
27,000.00
PC (50 kg)
0.1000
zak
69,000.00
6,900.00
Pasir pasang
0.2500
143,640.00
35,910.00
40,320.00
70.0000
bh
576.00
Peralatan
0.0200
lot
250,520.00
5,010.40
Ongkos Pasang
0.1500
ls
250,520.00
37,578.00
Jumlah
293,108.40
Keuntungan Max. 10 %
374,125.00
Jumlah
Bata merah
A005
110,500.00
3,367,125.00
Keuntungan Max. 10 %
A004
11,050.00
29,310.84
Jumlah
322,419.24
Dibulatkan
322,410.00
0.1300
1,105,000.00
143,650.00
Paku 4 - 7
0.2500
kg
14,400.00
3,600.00
Halaman : 195
1.0000
ls
18,750.00
18,750.00
Penulisan
0.1250
ls
166,000.00
20,750.00
Ongkos Pasang
0.1250
ls
186,750.00
Jumlah
21,009.38
Jumlah
231,103.13
Dibulatkan
231,100.00
1.4300
lbr
23,900.00
34,177.00
Kayu Albasiah
0.0360
1,100,000.00
39,600.00
Paku 4 - 7
0.2000
kg
14,400.00
2,880.00
1.8000
13,806.67
24,852.00
Ongkos Pasang
0.2000
ls
101,509.00
20,301.80
Jumlah
121,810.80
Keuntungan Max. 10 %
A007
12,181.08
Jumlah
133,991.88
Dibulatkan
133,990.00
0.4000
org
68,000.00
27,200.00
Mandor
0.0400
org
85,000.00
3,400.00
Alat Bantu
0.0500
lot
30,600.00
Jumlah
3,213.00
Jumlah
35,343.00
Dibulatkan
35,340.00
0.5260
org
68,000.00
35,768.00
Mandor
0.0520
org
85,000.00
4,420.00
Alat Bantu
0.0500
lot
40,188.00
Jumlah
4,219.74
Jumlah
46,417.14
Dibulatkan
46,410.00
0.7350
org
68,000.00
49,980.00
Mandor
0.0730
org
85,000.00
6,205.00
Alat Bantu
0.0500
lot
56,185.00
Jumlah
64,893.68
Dibulatkan
64,890.00
0.9440
org
68,000.00
64,192.00
Mandor
0.0940
org
85,000.00
7,990.00
Alat Bantu
0.0500
lot
72,182.00
Keuntungan Max. 10 %
5,899.43
Jumlah
Jumlah
A011
2,809.25
58,994.25
Keuntungan Max. 10 %
A010
2,009.40
42,197.40
Keuntungan Max. 10 %
A009
1,530.00
32,130.00
Keuntungan Max. 10 %
A008
23,343.75
210,093.75
Keuntungan Max. 10 %
A006
6=(3x5)
Pengecatan Kayu
3,609.10
75,791.10
7,579.11
Jumlah
83,370.21
Dibulatkan
83,370.00
Halaman : 196
6=(3x5)
Tukang Gali
1.1530
org
68,000.00
78,404.00
Mandor
0.1150
org
85,000.00
9,775.00
Alat Bantu
0.0500
lot
88,179.00
Jumlah
Keuntungan Max. 10 %
A012
9,258.80
Jumlah
101,846.75
Dibulatkan
101,840.00
0.6250
org
68,000.00
42,500.00
Mandor
0.1250
org
85,000.00
10,625.00
Alat Bantu
0.2500
lot
53,125.00
13,281.25
Jumlah
66,406.25
Keuntungan Max. 10 %
A013
6,640.63
Jumlah
73,046.88
Dibulatkan
73,040.00
0.7500
org
68,000.00
51,000.00
Mandor
0.1250
org
85,000.00
10,625.00
Alat Bantu
0.2500
lot
61,625.00
15,406.25
Jumlah
77,031.25
Keuntungan Max. 10 %
A014
7,703.13
Jumlah
84,734.38
Dibulatkan
84,730.00
0.5250
org
68,000.00
35,700.00
Mandor
0.1250
org
85,000.00
10,625.00
Alat Bantu
0.2500
lot
46,325.00
11,581.25
Jumlah
57,906.25
Keuntungan Max. 10 %
A015
5,790.63
Jumlah
63,696.88
Dibulatkan
63,690.00
0.0500
org
68,000.00
Mandor
0.0050
org
85,000.00
425.00
Alat Bantu
0.3500
lot
3,825.00
1,338.75
Jumlah
516.38
Jumlah
5,680.13
Dibulatkan
5,680.00
0.2500
org
68,000.00
17,000.00
Mandor
0.0500
org
85,000.00
4,250.00
Alat Bantu
0.1000
lot
21,250.00
Jumlah
2,125.00
23,375.00
Keuntungan Max. 10 %
A017
3,400.00
5,163.75
Keuntungan Max. 10 %
A016
4,408.95
92,587.95
2,337.50
Jumlah
25,712.50
Dibulatkan
25,710.00
0.1920
org
68,000.00
13,056.00
Mandor
0.0190
org
85,000.00
1,615.00
Halaman : 197
2
Alat Bantu
4
0.1000
lot
6=(3x5)
14,671.00
Jumlah
Keuntungan Max. 10 %
A018
1,613.81
Jumlah
17,751.91
Dibulatkan
17,750.00
0.3000
org
68,000.00
20,400.00
Mandor
0.0300
org
85,000.00
2,550.00
0.1250
lot
22,950.00
Jumlah
2,581.88
Jumlah
28,400.63
Dibulatkan
28,400.00
0.3300
143,640.00
47,401.20
Kapur Padam
0.1000
102,000.00
10,200.00
Tanah liat
0.7630
126,000.00
96,138.00
Tukang Gali
0.8330
org
68,000.00
56,644.00
0.4160
org
68,000.00
28,288.00
Kep.tukang batu
0.0400
org
79,000.00
3,160.00
Mandor
0.0083
org
85,000.00
Jumlah
24,253.67
Jumlah
266,790.37
Dibulatkan
266,790.00
0.2000
102,000.00
20,400.00
Tanah liat
1.0000
126,000.00
126,000.00
Tukang Gali
0.8330
org
68,000.00
56,644.00
0.4160
org
68,000.00
28,288.00
Kep.tukang batu
0.4100
org
79,000.00
32,390.00
Mandor
0.0830
org
85,000.00
Jumlah
27,077.70
Jumlah
297,854.70
Dibulatkan
297,850.00
1.0000
143,640.00
143,640.00
Kapur Padam
0.2000
102,000.00
20,400.00
Tukang Gali
0.8330
org
68,000.00
56,644.00
0.4160
org
68,000.00
28,288.00
Kep.tukang batu
0.0410
org
79,000.00
3,239.00
Mandor
0.0830
org
85,000.00
Jumlah
7,055.00
259,266.00
Keuntungan Max. 10 %
A022
7,055.00
270,777.00
Keuntungan Max. 10 %
A021
705.50
242,536.70
Keuntungan Max. 10 %
A020
2,868.75
25,818.75
Keuntungan Max. 10 %
A019
1,467.10
16,138.10
25,926.60
Jumlah
285,192.60
Dibulatkan
285,190.00
6.0000
kg
4,680.00
28,080.00
Pekerja
0.1500
org
55,000.00
8,250.00
Halaman : 198
2
Mandor
4
0.0150
org
6=(3x5)
85,000.00
Jumlah
Keuntungan Max. 10 %
A023
3,760.50
Jumlah
41,365.50
Dibulatkan
41,360.00
1.2000
147,000.00
176,400.00
Tukang Gali
0.2500
org
68,000.00
17,000.00
Mandor
0.0250
org
85,000.00
2,125.00
0.1000
lot
195,525.00
19,552.50
Jumlah
215,077.50
Keuntungan Max. 10 %
A024
21,507.75
Jumlah
236,585.25
Dibulatkan
236,580.00
0.2500
143,640.00
35,910.00
0.0300
120,000.00
3,600.00
Pasir Pasang
0.0500
143,640.00
7,182.00
Tukang Gali
0.5000
org
68,000.00
34,000.00
Mandor
0.1000
org
85,000.00
8,500.00
0.0600
lot
89,192.00
Jumlah
9,454.35
Jumlah
103,997.87
Dibulatkan
103,990.00
1.1500
org
68,000.00
Mandor
0.0250
org
85,000.00
2,125.00
Alat Bantu
0.2000
lot
80,325.00
16,065.00
Jumlah
9,639.00
Jumlah
106,029.00
Dibulatkan
106,020.00
0.6000
42,197.40
12,659.22
0.6000
66,406.25
19,921.88
5.0000
5,163.75
12,909.38
1.2000
4,000.00
Jumlah
5,029.05
Jumlah
55,319.52
Dibulatkan
55,310.00
1.2000
101,640.00
121,968.00
Pekerja
0.1500
org
55,000.00
8,250.00
Mandor
0.0100
org
85,000.00
850.00
Jumlah
Keuntungan Max. 10 %
4,800.00
50,290.47
Keuntungan Max. 10 %
A027
78,200.00
96,390.00
Keuntungan Max. 10 %
A026
5,351.52
94,543.52
Keuntungan Max. 10 %
A025
1,275.00
37,605.00
131,068.00
13,106.80
Jumlah
144,174.80
Dibulatkan
144,170.00
Halaman : 199
1
A027 Rob
6=(3x5)
1.2000
6,500.00
7,800.00
Tukang Gali
0.4500
org
68,000.00
30,600.00
Mandor
0.0450
org
85,000.00
3,825.00
0.1250
lot
38,400.00
Jumlah
Keuntungan Max. 10 %
A028
4,702.50
Jumlah
51,727.50
Dibulatkan
51,720.00
218.0000
kg
1,380.00
Pasir pasang
0.5200
143,640.00
74,692.80
0.8700
235,680.00
205,041.60
Pekerja
1.6500
org
55,000.00
90,750.00
0.2500
org
68,000.00
17,000.00
0.0250
org
79,000.00
1,975.00
Mandor
0.0800
org
85,000.00
6,800.00
Peralatan
0.0750
lot
116,525.00
8,739.38
Jumlah
70,583.88
Jumlah
776,422.65
Dibulatkan
776,420.00
0.2450
1,105,000.00
270,725.00
Paku 5 - 7 cm
1.5000
kg
14,400.00
21,600.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
211.9090
kg
15,600.00
3,305,780.40
2.2500
kg
18,000.00
40,500.00
6.4600
zak
69,000.00
445,740.00
Pasir Beton
0.5200
191,640.00
99,652.80
0.7800
235,680.00
183,830.40
Tukang Batu
0.3500
org
73,000.00
25,550.00
Tukang Kayu
1.0400
org
79,000.00
82,160.00
Tukang Besi
1.0500
org
79,000.00
82,950.00
Kepala Tukang
0.2450
org
95,000.00
23,275.00
Pembantu Tukang
3.9000
org
55,000.00
214,500.00
Mandor
0.1650
org
85,000.00
Jumlah
481,980.86
Jumlah
5,301,789.46
Dibulatkan
5,301,780.00
0.4800
143,640.00
68,947.20
0.6000
705,838.78
423,503.27
Upah Kerja
0.0400
ls
492,450.47
Jumlah
Keuntungan Max. 10 %
14,025.00
4,819,808.60
Keuntungan Max. 10 %
A029
300,840.00
705,838.78
Keuntungan Max. 10 %
400.02.1
4,800.00
47,025.00
19,698.02
512,148.48
51,214.85
Jumlah
563,363.33
Dibulatkan
563,360.00
Halaman : 200
1
A030
6.8000
zak
69,000.00
469,200.00
0.8300
235,680.00
195,614.40
Pasir Beton
0.5400
191,640.00
103,485.60
Pekerja
1.5000
org
55,000.00
82,500.00
0.5000
org
68,000.00
34,000.00
0.0500
org
79,000.00
3,950.00
Mandor
0.0100
org
85,000.00
850.00
Peralatan
0.0700
lot
889,600.00
62,272.00
Jumlah
951,872.00
Keuntungan Max. 10 %
A031
95,187.20
Jumlah
1,047,059.20
Dibulatkan
1,047,050.00
7.8960
zak
69,000.00
544,824.00
0.8100
235,680.00
190,900.80
Pasir beton
0.4900
191,640.00
93,903.60
Pekerja
1.5000
org
55,000.00
82,500.00
0.5000
org
68,000.00
34,000.00
0.0500
org
79,000.00
3,950.00
Mandor
0.0100
org
85,000.00
850.00
Peralatan
0.0700
lot
950,928.40
Jumlah
101,749.34
Jumlah
1,119,242.73
Dibulatkan
1,119,240.00
8.6960
zak
69,000.00
600,024.00
0.8100
235,680.00
190,900.80
Pasir beton
0.4900
191,640.00
93,903.60
Pekerja
1.5000
org
55,000.00
82,500.00
0.5000
org
68,000.00
34,000.00
0.0500
org
79,000.00
3,950.00
Mandor
0.0100
org
85,000.00
850.00
Peralatan
0.7000
lot
1,006,128.40
704,289.88
Jumlah
1,710,418.28
Keuntungan Max. 10 %
A033
171,041.83
Jumlah
1,881,460.11
Dibulatkan
1,881,460.00
1.0000
494,000.00
494,000.00
Pekerja
2.5000
org
55,000.00
137,500.00
0.2500
org
68,000.00
17,000.00
0.1000
org
79,000.00
7,900.00
Mandor
0.0100
org
85,000.00
850.00
0.0450
lot
657,250.00
29,576.25
Jumlah
Keuntungan Max. 10 %
66,564.99
1,017,493.39
Keuntungan Max. 10 %
A032
6=(3x5)
686,826.25
68,682.63
Jumlah
755,508.88
Dibulatkan
755,500.00
Halaman : 201
1
A034
1.0000
572,000.00
572,000.00
Pekerja
2.5000
org
55,000.00
137,500.00
0.2500
org
68,000.00
17,000.00
0.1000
org
79,000.00
7,900.00
Mandor
0.0100
org
85,000.00
850.00
0.0450
lot
735,250.00
33,086.25
Jumlah
768,336.25
Keuntungan Max. 10 %
A035
76,833.63
Jumlah
845,169.88
Dibulatkan
845,160.00
1.0000
676,000.00
676,000.00
Pekerja
2.5000
org
55,000.00
137,500.00
0.2500
org
68,000.00
17,000.00
0.1000
org
79,000.00
7,900.00
Mandor
0.0100
org
85,000.00
850.00
0.0450
lot
839,250.00
37,766.25
Jumlah
877,016.25
Keuntungan Max. 10 %
A036
87,701.63
Jumlah
964,717.88
Dibulatkan
964,710.00
1.0500
kg
15,600.00
16,380.00
Kawat Beton
0.0100
kg
18,000.00
180.00
0.0250
org
73,000.00
1,825.00
0.0150
org
79,000.00
1,185.00
0.0100
org
87,000.00
870.00
Mandor
0.0050
org
85,000.00
425.00
Peralatan, Spancer
0.0200
lot
20,865.00
Jumlah
2,128.23
Jumlah
23,410.53
Dibulatkan
23,410.00
1.0500
kg
16,800.00
Kawat Beton
Tk. Besi Beton setengah terampil
0.0100
kg
18,000.00
180.00
0.0360
org
68,000.00
2,448.00
0.0160
org
79,000.00
1,264.00
0.0110
org
87,000.00
957.00
Mandor
0.0050
org
85,000.00
425.00
Peralatan, Spancer
0.0200
lot
22,914.00
458.28
Jumlah
Keuntungan Max. 10 %
417.30
21,282.30
Keuntungan Max. 10 %
A037
6=(3x5)
17,640.00
23,372.28
2,337.23
Jumlah
25,709.51
Dibulatkan
25,700.00
Halaman : 202
1
A046
0.0170
2,460,000.00
20,910.00
0.0240
1,105,000.00
19,890.00
Paku
0.4000
kg
14,400.00
5,760.00
Pekerja
0.1200
org
55,000.00
6,600.00
0.1500
org
79,000.00
11,850.00
0.1500
org
84,000.00
12,600.00
Mandor
0.0500
org
85,000.00
4,250.00
0.1200
org
73,000.00
Jumlah
9,062.00
Jumlah
99,682.00
Dibulatkan
99,680.00
1 M2 BEKISTING MULTIPLEX 9 MM
Kayu Lokal Kelas II
0.0170
2,460,000.00
20,910.00
0.3470
lbr
192,000.00
49,968.00
Paku
0.4000
kg
14,400.00
5,760.00
Pekerja
0.1200
org
55,000.00
6,600.00
0.1500
org
79,000.00
11,850.00
0.1500
org
84,000.00
12,600.00
Mandor
0.0500
org
85,000.00
4,250.00
0.1200
org
73,000.00
Jumlah
12,069.80
Jumlah
132,767.80
Dibulatkan
132,760.00
1 M2 BEKISTING MULTIPLEX 12 MM
Kayu Lokal Kelas II
0.0170
2,460,000.00
20,910.00
0.3470
lbr
252,000.00
65,583.00
Paku
0.4000
kg
14,400.00
5,760.00
Pekerja
0.1200
org
55,000.00
6,600.00
0.1500
org
79,000.00
11,850.00
0.1500
org
84,000.00
12,600.00
Mandor
0.0500
org
85,000.00
4,250.00
0.1200
org
73,000.00
Jumlah
8,760.00
136,313.00
Keuntungan Max. 10 %
A049
8,760.00
120,698.00
Keuntungan Max. 10 %
A048
8,760.00
90,620.00
Keuntungan Max. 10 %
A047
6=(3x5)
13,631.30
Jumlah
149,944.30
Dibulatkan
149,940.00
9.0000
bt
26,000.00
117,000.00
0.0160
1,105,000.00
17,680.00
Paku
0.5000
kg
14,400.00
7,200.00
Pekerja
0.1500
org
55,000.00
8,250.00
0.2000
org
79,000.00
15,800.00
Halaman : 203
6=(3x5)
0.2000
org
84,000.00
16,800.00
Mandor
0.0170
org
85,000.00
1,445.00
Jumlah
184,175.00
Keuntungan Max. 10 %
A050
18,417.50
Jumlah
202,592.50
Dibulatkan
202,590.00
1.2000
143,640.00
172,368.00
Pasir Urug
Pekerja
0.1000
101,640.00
10,164.00
0.5000
org
55,000.00
27,500.00
0.5625
org
68,000.00
38,250.00
Kep.tukang batu
0.0750
org
79,000.00
5,925.00
Mandor
0.0563
org
85,000.00
4,785.50
Jumlah
258,992.50
Keuntungan Max. 10 %
A051
25,899.25
Jumlah
284,891.75
Dibulatkan
284,890.00
1.2000
195,300.00
234,360.00
Kawat Bronjong
3.5000
kg
184,800.00
646,800.00
Pekerja
1.5000
org
55,000.00
82,500.00
Pekerja Terampil
0.2000
org
63,000.00
12,600.00
Mandor
0.0200
org
85,000.00
Jumlah
Keuntungan Max. 10 %
A052 Rob
97,796.00
Jumlah
1,075,756.00
Dibulatkan
1,075,750.00
1.2000
4,200.00
5,040.00
0.0400
org
84,000.00
3,360.00
Mandor
0.0100
org
58,000.00
Jumlah
9,878.00
Dibulatkan
9,870.00
1.2000
143,640.00
172,368.00
P C (50 kg)
2.3400
zak
69,000.00
161,460.00
Pasir Pasang
0.5610
143,640.00
80,582.04
Pekerja
1.2500
org
55,000.00
68,750.00
0.5000
org
68,000.00
34,000.00
Kep.tukang batu
0.1125
org
79,000.00
8,887.50
Mandor
0.0169
org
85,000.00
Keuntungan Max. 10 %
898.00
Jumlah
Jumlah
A054
580.00
8,980.00
Keuntungan Max. 10 %
A053
1,700.00
977,960.00
1,436.50
527,484.04
52,748.40
Jumlah
580,232.44
Dibulatkan
580,230.00
Halaman : 204
Batu Belah
1.2000
143,640.00
172,368.00
P C (50 kg)
2.7200
zak
69,000.00
187,680.00
Pasir Pasang
0.5440
143,640.00
78,140.16
Pekerja
1.2500
org
55,000.00
68,750.00
0.5000
org
68,000.00
34,000.00
Kep.tukang batu
0.1125
org
79,000.00
8,887.50
Mandor
0.0169
org
85,000.00
1,436.50
Jumlah
551,262.16
Keuntungan Max. 10 %
A055
55,126.22
Jumlah
606,388.38
Dibulatkan
606,380.00
1.2000
143,640.00
172,368.00
P C (50 kg)
3.2600
Pasir Pasang
0.5200
zak
69,000.00
224,940.00
143,640.00
74,692.80
Pekerja
Tk.batu setengah terampil
1.2500
org
55,000.00
68,750.00
0.5000
org
68,000.00
34,000.00
Kep.tukang batu
0.1125
org
79,000.00
8,887.50
Mandor
0.0169
org
85,000.00
Jumlah
58,507.48
Jumlah
643,582.28
Dibulatkan
643,580.00
1.2000
143,640.00
172,368.00
P C (50 kg)
4.0400
Pasir Pasang
0.4850
zak
69,000.00
278,760.00
143,640.00
Pekerja
69,665.40
1.2500
org
55,000.00
68,750.00
0.5000
org
68,000.00
34,000.00
Kep.tukang batu
0.1125
org
79,000.00
8,887.50
Mandor
0.1690
org
85,000.00
Jumlah
711,475.49
Dibulatkan
711,470.00
1.2000
143,640.00
172,368.00
P C (50 kg)
1.5900
zak
69,000.00
109,710.00
Pasir Pasang
0.3800
143,640.00
54,583.20
Pekerja
1.2500
org
55,000.00
68,750.00
0.5000
org
68,000.00
34,000.00
Kep.tukang batu
0.1125
org
79,000.00
8,887.50
Mandor
0.0169
org
85,000.00
Keuntungan Max. 10 %
64,679.59
Jumlah
Jumlah
A058
14,365.00
646,795.90
Keuntungan Max. 10 %
A057
1,436.50
585,074.80
Keuntungan Max. 10 %
A056
6=(3x5)
1,436.50
449,735.20
44,973.52
Jumlah
494,708.72
Dibulatkan
494,700.00
Halaman : 205
Batu Belah
1.2000
143,640.00
172,368.00
P C (50 kg)
5.3400
zak
69,000.00
368,460.00
Pasir Pasang
0.4270
143,640.00
61,334.28
Pekerja
1.2500
org
55,000.00
68,750.00
0.5000
org
55,000.00
27,500.00
Kep.tukang batu
0.1125
org
79,000.00
8,887.50
Mandor
0.0169
org
85,000.00
Jumlah
70,873.63
Jumlah
779,609.91
Dibulatkan
779,600.00
1.2000
143,640.00
172,368.00
P C (50 kg)
7.8400
zak
69,000.00
540,960.00
Pasir Pasang
0.3140
143,640.00
45,102.96
Pekerja
1.2500
org
55,000.00
68,750.00
0.5000
org
68,000.00
34,000.00
Kep.tukang batu
0.1125
org
79,000.00
8,887.50
Mandor
0.0169
org
85,000.00
Jumlah
87,150.50
Jumlah
958,655.46
Dibulatkan
958,650.00
1.5000
143,640.00
215,460.00
P C (50 kg)
1.2500
zak
69,000.00
86,250.00
Pasir Pasang
0.3480
143,640.00
49,986.72
Pekerja Terampil
1.2500
org
63,000.00
78,750.00
Tk.batu terampil
1.1250
org
73,000.00
82,125.00
Kep.tukang batu
0.1125
org
79,000.00
8,887.50
Mandor
0.0169
org
85,000.00
1,436.50
Jumlah
522,895.72
Keuntungan Max. 10 %
A061
52,289.57
Jumlah
575,185.29
Dibulatkan
575,180.00
1.1000
m2
143,640.00
158,004.00
P C (50 kg)
0.1200
Zak
69,000.00
8,280.00
Pasir Pasang
0.0310
143,640.00
4,452.84
Pekerja Terampil
0.1875
org
63,000.00
11,812.50
Tk.batu terampil
0.2250
org
73,000.00
16,425.00
Kep.tukang batu
0.0375
org
79,000.00
2,962.50
Mandor
0.0338
org
85,000.00
2,873.00
Peralatan
0.0250
lot
204,809.84
5,120.25
Jumlah
Keuntungan Max. 10 %
1,436.50
871,504.96
Keuntungan Max. 10 %
A060
1,436.50
708,736.28
Keuntungan Max. 10 %
A059
6=(3x5)
209,930.09
20,993.01
Jumlah
230,923.09
Dibulatkan
230,920.00
Halaman : 206
1
A063 B
6=(3x5)
1.0100
42,000.00
42,420.00
0.1600
Pasir pasang
0.0300
zak
69,000.00
11,040.00
143,640.00
4,309.20
Semen warna
0.0130
kg
13,200.00
171.60
Pekerja trampil
0.1875
org
63,000.00
11,812.50
0.3750
org
73,000.00
27,375.00
0.0750
org
79,000.00
5,925.00
Mandor
0.0188
org
85,000.00
Jumlah
Keuntungan Max. 10 %
A071
10,465.13
Jumlah
115,116.43
Dibulatkan
115,110.00
70.0000
bh
576.00
40,320.00
0.5440
Pasir pasang
0.0470
zak
69,000.00
37,536.00
143,640.00
6,751.08
0.4290
org
60,000.00
25,740.00
0.2140
org
68,000.00
14,552.00
0.0210
org
79,000.00
1,659.00
Mandor
0.0110
org
85,000.00
Jumlah
12,749.31
Jumlah
140,242.39
Dibulatkan
140,240.00
70.0000
bh
576.00
40,320.00
0.4200
zak
69,000.00
28,980.00
Pasir pasang
0.0540
143,640.00
7,756.56
0.4290
org
60,000.00
25,740.00
0.2140
org
68,000.00
14,552.00
0.0210
org
79,000.00
1,659.00
Mandor
0.0110
org
85,000.00
Jumlah
935.00
119,942.56
Keuntungan Max. 10 %
A073
935.00
127,493.08
Keuntungan Max. 10 %
A072
1,598.00
104,651.30
11,994.26
Jumlah
131,936.82
Dibulatkan
131,930.00
70.0000
bh
576.00
40,320.00
0.3354
zak
69,000.00
23,139.84
Pasir pasang
0.0580
143,640.00
8,331.12
0.3218
org
60,000.00
19,308.00
0.1805
org
68,000.00
12,274.00
0.0158
org
79,000.00
1,248.20
Mandor
0.0083
org
85,000.00
705.50
Halaman : 207
6=(3x5)
Jumlah
105,326.66
Keuntungan Max. 10 %
A074
10,532.67
Jumlah
115,859.33
Dibulatkan
115,850.00
70.0000
bh
576.00
40,320.00
0.1936
zak
69,000.00
13,358.40
Pasir pasang
0.0450
143,640.00
6,463.80
0.3200
org
60,000.00
19,200.00
0.1000
org
68,000.00
6,800.00
0.0100
org
79,000.00
790.00
Mandor
0.0150
org
85,000.00
Jumlah
Keuntungan Max. 10 %
A075
8,820.72
Jumlah
97,027.92
Dibulatkan
97,020.00
0.2368
zak
69,000.00
Pasir pasang
Pekerja setengah trampil
0.0190
143,640.00
2,729.16
0.2860
org
60,000.00
17,160.00
0.2140
org
68,000.00
14,552.00
0.0210
org
79,000.00
1,659.00
Mandor
0.0200
org
85,000.00
Jumlah
5,413.94
59,553.30
Dibulatkan
59,550.00
0.1600
zak
69,000.00
Pasir pasang
Pekerja setengah trampil
0.0190
143,640.00
2,729.16
0.2860
org
60,000.00
17,160.00
0.2140
org
68,000.00
14,552.00
0.0210
org
79,000.00
1,659.00
Mandor
0.0200
org
85,000.00
11,040.00
1,700.00
48,840.16
Keuntungan Max. 10 %
1,700.00
Jumlah
Jumlah
A078
16,339.20
54,139.36
Keuntungan Max. 10 %
A076
1,275.00
88,207.20
4,884.02
Jumlah
53,724.18
Dibulatkan
53,720.00
0.1404
zak
69,000.00
9,687.60
Pasir pasang
0.0190
143,640.00
2,729.16
0.2860
org
60,000.00
17,160.00
0.2140
org
68,000.00
14,552.00
0.0210
org
79,000.00
1,659.00
Mandor
0.0200
org
85,000.00
1,700.00
Halaman : 208
6=(3x5)
Jumlah
47,487.76
Keuntungan Max. 10 %
A079
4,748.78
Jumlah
52,236.54
Dibulatkan
52,230.00
0.0864
zak
69,000.00
Pasir pasang
Pekerja setengah trampil
0.0220
143,640.00
3,160.08
0.2000
org
60,000.00
12,000.00
0.1500
org
68,000.00
10,200.00
0.0150
org
79,000.00
1,185.00
Mandor
0.0100
org
85,000.00
Jumlah
3,335.67
Jumlah
36,692.35
Dibulatkan
36,690.00
0.1500
143,640.00
21,546.00
Batu Belah
0.2500
143,640.00
35,910.00
0.1500
org
63,000.00
9,450.00
Peralatan
0.1200
lot
66,906.00
Jumlah
7,493.47
Jumlah
82,428.19
Dibulatkan
82,420.00
0.1200
221,880.00
0.1100
org
63,000.00
6,930.00
Peralatan
0.3200
lot
33,555.60
10,737.79
Jumlah
4,429.34
Jumlah
48,722.73
Dibulatkan
48,720.00
0.0600
235,680.00
14,140.80
0.0800
org
63,000.00
5,040.00
Peralatan
0.5000
lot
19,180.80
Jumlah
2,877.12
Jumlah
31,648.32
Dibulatkan
31,640.00
0.0120
249,480.00
2,993.76
Pasir Beton
0.0100
191,640.00
1,916.40
0.0500
org
63,000.00
3,150.00
Peralatan
0.9500
lot
8,060.16
7,657.15
Jumlah
Keuntungan Max. 10 %
9,590.40
28,771.20
Keuntungan Max. 10 %
A132
26,625.60
44,293.39
Keuntungan Max. 10 %
A131
8,028.72
74,934.72
Keuntungan Max. 10 %
A130
850.00
33,356.68
Keuntungan Max. 10 %
A129
5,961.60
15,717.31
1,571.73
Halaman : 209
A133
6=(3x5)
Jumlah
17,289.04
Dibulatkan
17,280.00
1 M2 PENGASPALAN MANUAL
Batu abu /pasir beton
0.0050
Aspal
4.0000
Kayu Bakar
0.0300
0.0600
Peralatan
0.1800
191,640.00
958.20
kg
5,100.00
20,400.00
45,000.00
1,350.00
org
63,000.00
3,780.00
lot
26,488.20
4,767.88
Jumlah
31,256.08
Keuntungan Max. 10 %
A133 Rob
3,125.61
Jumlah
34,381.68
Dibulatkan
34,380.00
1 M2 PENGASPALAN MANUAL
Batu abu /pasir beton
0.0050
191,640.00
958.20
Aspal
1.5000
kg
5,100.00
7,650.00
Kayu Bakar
0.0300
45,000.00
1,350.00
0.0600
org
63,000.00
3,780.00
Peralatan
0.1800
lot
26,488.20
Jumlah
Keuntungan Max. 10 %
A134
1,850.61
Jumlah
20,356.68
Dibulatkan
20,350.00
1 M2 HOTMIX TANGAN T=3 cm (JADI) u/ HAL & JALAN KLS 6 TON KE BAWAH
Abu batu
0.0360
264,000.00
9,504.00
Aspal Panas
5.0000
kg
5,100.00
25,500.00
Kayu Bakar
0.0080
45,000.00
360.00
0.0800
org
60,000.00
4,800.00
Pekerja Trampil
0.0300
org
63,000.00
1,890.00
Mandor
0.0100
org
85,000.00
850.00
Peralatan
0.0980
lot
42,904.00
4,204.59
Jumlah
47,108.59
Keuntungan Max. 10 %
A135
4,710.86
Jumlah
51,819.45
Dibulatkan
51,810.00
0.1110
ton
546,000.00
60,606.00
Pekerja Trampil
0.0300
org
63,000.00
1,890.00
Mandor
0.0150
org
85,000.00
Jumlah
1,275.00
63,771.00
Keuntungan Max. 10 %
A136
4,767.88
18,506.08
6,377.10
Jumlah
70,148.10
Dibulatkan
70,140.00
1.0000
19,097.00
19,097.00
1.0000
10,666.65
10,666.65
Lapisan Pengisi
1.0000
2,322.50
2,322.50
Lapisan Aspal
1.0000
5,747.00
5,747.00
Halaman : 210
6=(3x5)
Jumlah
37,833.15
Keuntungan Max. 10 %
3,783.32
Jumlah
41,616.47
Dibulatkan
900.02.1
42931.18
Urugan Pasir
0.0830
m3
131,068.00
10,878.64
0.2650
m3
55,310.00
14,657.15
0.3480
m3
32,130.00
11,181.24
0.0830
m3
9,200.00
763.60
Penyambungan Pipa
1.0000
ls
1,000.00
1,000.00
Jumlah
38,480.63
Keuntungan Max. 10 %
G.50.Crob
3,848.06
Jumlah
42,328.70
Dibulatkan
42,320.00
0.0703
zak
69,000.00
4,848.63
Pasir Pasang
0.0085
m3
143,640.00
1,220.94
Tukang Batu
0.1200
org
73,000.00
8,760.00
0.0120
org
79,000.00
948.00
Pekerja
0.3600
org
55,000.00
19,800.00
Mandor
0.0180
org
85,000.00
Jumlah
3,710.76
Jumlah
40,818.33
Dibulatkan
40,810.00
0.7500
org
55,000.00
Mandor
0.0250
org
85,000.00
Jumlah
Jumlah
47,712.50
Dibulatkan
47,710.00
1 M3 PEK. GALIAN TANAH YANG BANYAK TERDAPAT BATU BUNDAR ( BID. PENGAIRAN )
Pekerja
1.5000
org
55,000.00
Mandor
0.0330
org
85,000.00
82,500.00
2,805.00
85,305.00
Keuntungan Max. 10 %
2,125.00
4,337.50
Jumlah
G. 43 b.
41,250.00
43,375.00
Keuntungan Max. 10 %
A3
1,530.00
37,107.57
Keuntungan Max. 10 %
A1
41,610.00
1M' PEMASANGAN PIPA PVC MELALUI GALIAN (TIDAK TERMASUK HARGA PIPA)
8,530.50
Jumlah
93,835.50
Dibulatkan
93,830.00
0.7690
m3
Kerikil Beton
0.5571
m3
Pasir Beton
0.3343
m3
2.7855
zak
1.0000
org
0.1000
org
Pekerja
6.0000
org
Halaman : 211
2
Mandor
G. 41
F.8'
4
0.3000
org
6=(3x5)
-
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.8200
m3
Pasir Beton
0.5400
m3
6.8000
m3
Tukang Batu
1.0000
zak
0.1000
org
Pekerja
6.0000
org
Mandor
0.3000
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.5000
org
0.0500
org
Pekerjan
0.2000
org
Mandor
0.0100
org
Paku
0.4000
kg
Kayu Gergajian
0.0400
m3
G. 32.K
Jumlah
Dibulatkan
bh
4.2320
zak
Pasir Pasang
0.4275
m3
Tukang Batu
1.2000
org
0.1200
org
Pekerja
0.3600
org
Mandor
0.0180
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
Keuntungan Max. 10 %
Batu Candi/Pahat
G. 32.I
4.0000 org
Jumlah
37.0000
bh
3.2000
zak
Pasir Pasang
0.4560
m3
Tukang Batu
1.2000
org
0.1200
org
Halaman : 212
G.5.a
6=(3x5)
Pekerja
0.3600
org
Mandor
0.0180
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
3.0000
m3
28.5700
kg
Pekerja Penganyam
1.6000
org
Penganyam
2.0000
org
Mandor Penganyam
0.0800
org
Pekerjan Pengisi
4.5000
org
Mandor Pengisi
0.0750
org
Kawat Bronjong 3 mm
G.5.b
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
3.0000
m3
42.3500
kg
Pekerja Penganyam
1.8000
org
Penganyam
2.2000
org
Mandor Penganyam
0.0800
org
Pekerjan Pengisi
4.5000
org
Mandor Pengisi
0.0750
org
Kawat Bronjong 3 mm
G.5.a.R.
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1.0000
m3
13.3900
kg
Pekerja Penganyam
0.7500
org
Penganyam
0.9400
org
Mandor Penganyam
0.0400
org
Pekerjan Pengisi
2.1100
org
Mandor Pengisi
0.0400
org
Kawat Bronjong 3 mm
G.5.b.R.
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1.0000
m3
19.8500
kg
Pekerja Penganyam
0.7900
org
Penganyam
0.9700
org
Mandor Penganyam
0.0400
org
Halaman : 213
G.5.a.R.
6=(3x5)
org
Mandor Pengisi
0.0300
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
m3
19.6400
kg
Pekerja Penganyam
1.1000
org
Penganyam
1.3800
org
Mandor Penganyam
0.0600
org
Pekerjan Pengisi
3.0900
org
Mandor Pengisi
0.0500
org
Kawat Bronjong 3 mm
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1.5000
m3
29.1200
kg
Pekerja Penganyam
1.2400
org
Penganyam
1.5100
org
Mandor Penganyam
0.0600
org
Pekerjan Pengisi
3.0900
org
Mandor Pengisi
0.0500
org
Kawat Bronjong 3 mm
B2
1.9900
Batu Kali
G.5.b.R.
Pekerjan Pengisi
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.0330
org
Mandor
0.0010
org
B5
Jumlah
Dibulatkan
bh
Pekerja
0.1000
org
Mandor
0.0050
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
Keuntungan Max. 10 %
Buah Stek
B6
1.0000
bh
Halaman : 214
E 13
6=(3x5)
Bambu Tali
1.0000
bh
Pekerja
0.4000
org
Mandor
0.0050
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.0400
org
Kepala Tukang
0.0040
org
Pekerja
1.8000
org
Mandor
0.0430
org
E 14
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
E 17'
Tukang Kayu
0.0600
org
Kepala Tukang
0.0060
org
Pekerja
3.0000
org
Mandor
0.0750
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.0800
org
Kepala Tukang
0.0080
org
Pekerja
1.0000
org
Mandor
0.0250
org
E17
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.3500
org
Kepala Tukang
0.0350
org
Pekerja
5.0000
org
Mandor
0.2500
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Halaman : 215
Dibulatkan
F3
24.0000
org
Kepala Tukang
2.4000
org
Pekerja
8.0000
org
Mandor
0.4000
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
F5
F7
F18
G3
F4
6=(3x5)
36.0000
org
Kepala Tukang
3.6000
org
Pekerja
1.2000
org
Mandor
0.6000
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.1000
org
Kepala Tukang
0.0100
org
Pekerja
0.5000
org
Mandor
0.0250
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.5000
org
Mandor
0.0250
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.5000
org
Kepala Tukang
0.0500
org
Pekerja
0.2000
org
Mandor
0.0100
org
Upah menggergaji
1.2000
m2
0.7500
kg
Paku
0.4000
kg
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1 M2 PASANGAN BATU KOSONG TEBAL = 0,25 M SEBELAH LUAR DISIAR DENGAN PEREKAT
Batu Kecil
0.2750
m3
PC. (50 kg )
0.0760
zak
Halaman : 216
G4
G.50.I
G.50.J
G.50.C
6=(3x5)
0.0080
m3
Tukang Batu
0.0800
org
Kepala Tukang
0.0080
org
Pekerja
0.6150
org
Mandor
0.0310
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1 M2 MEMASANG BATU PADA BENDUNG CURAHAN SALURAN MIRING DST. SETEBAL 0,23 M1
Batu Kali
0.2500
m3
Kerikil
0.0200
m3
Pekerja
0.8000
org
Mandor
0.0400
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.1304
zak
Pasir Pasang
0.0194
m3
Tukang Batu
0.2000
org
0.0200
org
Pekerja
0.4000
org
Mandor
0.0200
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.0864
zak
Pasir Pasang
0.0130
m3
Tukang Batu
0.1500
org
0.0150
org
Pekerja
0.4000
org
Mandor
0.0200
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.1054
zak
69,000.00
7,272.60
Pasir Pasang
0.0085
m3
143,640.00
1,220.94
Tukang Batu
0.1200
org
73,000.00
8,760.00
0.0120
org
79,000.00
948.00
Pekerja
0.3600
org
55,000.00
19,800.00
Mandor
0.0180
org
85,000.00
Jumlah
Keuntungan Max. 10 %
Jumlah
Pasir
1,530.00
39,531.54
3,953.15
43,484.69
Halaman : 217
6=(3x5)
Dibulatkan
L.3
L.4
L.2
43,480.00
4.0000
org
Mandor
0.4000
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
2.0000
org
Mandor
0.1000
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
110.0000
kg
2.0000
kg
M.01
M.02
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1 M' JEMBATAN SEMENTARA KAYU BULAT f 30 CM PANJANG 3M' ( ASUMSI LEBAR JEMBATAN 3M' & TANPA TIANG)
Kayu Bulat f 30 cm
7.5000
btg
Paku 12 cm
0.5600
kg
Pasak Besi f 12 mm
2.8000
kg
Tukang Kayu
1.2000
org
0.1200
org
Pekerja
4.8000
org
Mandor
0.0120
org
Alat Bantu
0.0100
ls
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1 M' JEMBATAN SEMENTARA KAYU BULAT f 30 CM PANJANG 6M' ( ASUMSI LEBAR JEMBATAN 3M' & DENGAN TIANG)
Kayu Bulat f 30 cm
18.0000
btg
Paku 12 cm
1.1200
kg
Pasak Besi f 12 mm
5.6000
kg
Tukang Kayu
1.4000
org
0.1400
org
Pekerja
5.3000
org
Mandor
0.0140
org
Alat Bantu
0.0100
ls
Jumlah
Keuntungan Max. 10 %
Halaman : 218
M.03
6=(3x5)
-
1 M' JEMBATAN SEMENTARA KAYU BULAT f 30 CM PANJANG 9M' ( ASUMSI LEBAR JEMBATAN 3M' & DENGAN TIANG)
28.5000
btg
Paku 12 cm
1.6800
kg
Pasak Besi f 12 mm
8.4000
kg
Tukang Kayu
1.7000
org
7.0000
org
Pekerja
5.9000
org
Mandor
0.0170
org
Alat Bantu
0.0100
ls
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1 M' JEMBATAN SEMENTARA KAYU BULAT f 30 CM PANJANG 12M' ( ASUMSI LEBAR JEMBATAN 3M' & DENGAN TIANG)
Kayu Bulat f 30 cm
Paku 12 cm
Pasak Besi f 12 mm
A7.R.
Dibulatkan
Kayu Bulat f 30 cm
M.04
Jumlah
39.0000
btg
1.6800
kg
11.2000
kg
Tukang Kayu
2.1000
org
0.2100
org
Pekerja
6.3000
org
Mandor
0.0210
org
Alat Bantu
0.0100
ls
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
A6
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
Pekerja
0.3300
org
Mandor
0.0100
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
Halaman : 219