URAIAN

300/150/6/9(m') 96.12 60.68 56.36 26.44 7.00 71.48 318.08

250/125/6/9 43.12 38.72 43.12 26.44 10.38 54.80 216.58

BOUT 327.00 202.00 186.00 210.00 186.00 202.00 440.00 1,753.00

BOUT PJG 72.00 48.00 48.00 48.00 48.00 24.00 96.00 384.00

PLAT PUTIH 18 MM(M2) 2.59 2.06 2.06 2.59 2.06 1.03 2.99 15.37

Engel Bars 40/40/6(BH) 60.00 28.00 20.00 32.00 20.00 14.00 40.00 214.00

K1 K2 K3 K4 K5 K6 K7 NOK PEMUCUJumlah

0.014 71.42857143 1,142,857.14

REKAPITULASI ANGGARAN BIAYAKEGIATAN PEKERJAAN LOKASI TAHUN ANGGARAN NO A B C : : : : PENATAAN WANTILAN DESA ADAT PECATU DAN LINGKUNGANNYA PEMBUATAN DED PERENCANAAN WANTILAN DAN LINGKUNGANNYA DESA PECATU KUTA SELATAN 2011 JUMLAH URAIAN PEKERJAAN HARGA (Rp) #REF! #REF! #REF! JUMLAH PPN Total Dibulatkan #REF! #REF! #REF! #REF!

PEKERJAAN WANTILAN PEKERJAAN PENATAAN LINGKUNGAN PEKERJAAN PENATAAN TEMPAT SUCI

Terbilang : Tiga milyar tujuh ratus tujuh belas juta delapan puluh satu ribu rupiah

Konsultan Perencana & Pengawas CV. LUMBUNG ASTI KONSULTAN

I Made Sukarta, ST Direktur

3,081,036,934.10 4,005,348,014.32 523,776,278.80 380,000,000.00 114,000,000.00 285,000,000.00 133,000,000.00 190,000,000.00 1,102,000,000.00 3,081,036,934.10 4,183,036,934.10 3,800,000,000.00 4,180,000,000.00

(3,036,934.10)

Luas Lahan Luas Gedung Luas T Suci Lapangan Tpt Gong Stage R Rias R Ganti Pantry WC Pantry WC WC Depan Operator Lobby Canopy

1358.03 910.8 18.4 588 39.24 42.31 40.5 10 8.75 3.75 8.75 3.75 10.5 44.975 63 49

357,784,000.00 2,732,400,000.00 3,090,184,000.00

PPN PPH OH FEE ALT+PRELIM REAL COST

REKAPITULASI ANGGARAN BIAYA KEGIATAN PEKERJAAN LOKASI TAHUN ANGGARAN PENATAAN WANTILAN DESA ADAT PECATU DAN LINGKUNGANNYA PEMBUATAN DED PERENCANAAN WANTILAN DAN LINGKUNGANNYA DESA PECATU KUTA SELATAN 2011 HARGA SAT. NO URAIAN PEKERJAAN SAT VOL. ( Rp ) A PEKERJAAN WANTILAN I PEKERJAAN PERSIAPAN 1 Bongkar Gedung Lama m 899.43 2 Pembersihan Lapangan ls 1,355.18 3 Pek. Pengukuran dan Pemasangan bowplank m' 180.00 II 1 2 3 4 5 III 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 IV 1 2 3 4 5 6 7 8 9 10 11 PEKERJAAN TANAH DAN PASIR Galian Tanah Pondasi Urugan Tanah Kembali Urugan Limestone Pemadatan Tanah Pasir Urug PEKERJAAN PASANGAN DAN PLESTERAN Pas Pondasi Batu Karang Bukit 1 : 5 Pas Batu Kosong Pas Batu Bata 1 : 5 Plesteran 1 : 5 Plesteran Beton Kolom 1 : 3 Acian Pas Keramik Lantai 40/40cm Pas Keramik Dinding 40/40cm Pas Plin Keramik 10/40cm Pas Keramik Lantai 20/20cm Pas Keramik Meja 20/20cm Pas Keramik Dinding 20/25cm Pas border Keramik lebar 8cm Pas Keramik Tangga Pas Koral Sikat PEKERJAAN BESI & BETON Pek Beton Pondasi Struktur Pek Beton Sloof Struktur Pek Beton Kolom Struktur Pek Beton Ring Balok Struktur Pek Beton Plat Lantai Pek Beton Plat Atap Pek Beton Tangga Pek Beton Sloof Praktis Pek Beton Kolom Praktis Pek Beton Ring Balok Praktis Pek Beton Rabat : : : :

JUMLAH HARGA (Rp)

-

m m m m m

316.15 79.04 463.65 463.65 96.54

m m m m m m m m m m m m m' m m

95.67 25.42 877.66 1,755.32 68.88 1,824.20 824.87 222.50 7.54 18.43 9.83 78.77 41.76 42.82 93.37

m m kg m m m m m kg m m

16.27 24.82 35.17 24.30 4.35 8.93 1.69 1.90 2.77 4.00 39.95

NO

URAIAN PEKERJAAN

SAT

VOL.

HARGA SAT. ( Rp )

JUMLAH HARGA (Rp)

V 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29

PEKERJAAN KAYU, ATAP DAN PLAFOND Pek. Kuda-Kuda Baja W.F 300x150x6x9mm Pek. Kuda-Kuda Baja W.F 250x125x6x9mm Pek. Baja Siku "" 60x60x6mm Pek. Plat Pengaku t=18mm Pek. Atap Genteng Kodok Bambe Goodyear Pek. Genteng Bubungan Kodok Bambe Goodyear Pek. Atap Polycarbonat Pas. Trek Stank Besi 16 mm Bout Anker 22mm Bout Baja 16mm Pek Gording Kamper 8/15 Pas Pemucu 8/15 Kamper Pas Usuk 4/6 diserut expose & reng kamper Pek Kusen Kayu Kamper Pek Daun Pintu Panil Jati Bojonegoro Pek Daun Pintu dan Jendela Kaca Kamper Pek Daun Pintu Lambresering Kamper Pek Daun Pintu Lapis Aluminium Pas Lisplank Kayu Kamper Pas Lambresering kamper expose Pas Lis Langit-Langit expose Pas Lambang Desa Adat Pas Plafond Kalsiboard Rangka Kruing Pas Lis Plafond Gypsum Pas Aluminium foil Pas Pas Kawat Kasa Pas Railling Tangga Besi/Baja Pas Murda (35x35cm) Paras Ukir Pas Ikut Celedu Paras Ukir (p=90cm)

kg kg kg kg m m' m kg bh bh m m m m m m m' m' m m m unit m m' m m m bh bh

11,673.54 6,410.77 173.98 201.76 1,349.89 173.48 39.97 834.99 384.00 1,753.00 9.60 1.68 1,349.89 2.51 34.95 36.57 6.24 4.34 199.44 316.81 18.80 1.00 117.68 137.12 1,349.89 1,349.89 3.60 4.00 8.00

-

NO

URAIAN PEKERJAAN

SAT

VOL. 53.00

HARGA SAT. ( Rp )

JUMLAH HARGA (Rp) -

VI PEKERJAAN INSTALASI AIR, LISTRIK DAN SOUND SYSTEM 1 Pas Instalasi Listrik NYM 2x2.5mm (Fokus) ttk

2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46

Pas Instalasi Stop Kontak NYM 3x2.5mm (Fokus) Pas Instalasi Kipas Gantung NYM 3x2.5mm (Fokus) Pas Kipas Gantung Pas Exaus Fan Pas Fitting Lampu Clipsal Pas Lampu SL 18w Philiphs Pas Lampu TL 2 x 40 Watt inbow reflektor Pas Lampu Sorot Philips Pas. Downlight A21011 RD 150 E27+SL 18w Phillips Pas. Lampu Gantung Antik Di Canopy Pas Saklar Tunggal Clipsal Pas Saklar Ganda Clipsal Pas Saklar Kipas Angin Pas Stop Kontak Clipsal Pas Box Stop Kontak Lantai Stainless Pas Instalasi Tata Suara Pas Speaker (TOA) Pas Loud Speaker (TOA) Sambungan Listrik 6600watt Sekring Kas Pas. Box Panel MDP Pas. Box Panel SDP Pas Instalasi dan Sambungan Air Bersih Pas Ground Tank 3.6M Pas Pompa Air Pas. Tower Tangki Stainlles CT 500 BK Covina 700mm Pas Instalasi Air 4" Pas Instalasi Air 2" Pas Instalasi Air 1" Pas Instalasi Air 3/4" Pas Instalasi Air 1/2" Pas Kran Air SUN Ei Pas. Washtavel Body Toto LW 861 CJ/30 Pas. Kran San Ei Washtafel (Basin Tap PY 50 JPR/40) Pas Closet Duduk Komplit (Toto) Pas. Jet Sower Toto Pas Urinoir Komplit (Toto) Pas Tempat Sabun (Toto) Pas Tempat Tisue (Toto) Pas Gantungan Pas Floor Drain Pas. Kitchen Sink SB-35 860x430x140/40 Pas. Kran swinging sink TAP PA 10 JPR/40 Pas Septictank Pas. Penangkal Petir (Kurn Radius 80m) Pas. Kabel NYY 1x70 Grounding Copper 2 OHM Pipa Galvanis 2" Landasan Kurn Ongkos Kerja Perijinan Depnaker

ttk ttk bh bh bh bh bh bh bh bh bh bh bh bh bh ttk bh bh unit unit bh bh unit bh unit unit m' m' m' m' m' bh bh bh bh bh bh bh bh bh bh bh bh unit unit m' unit m' ls ls

49.00 8.00 8.00 13.00 6.00 6.00 17.00 16.00 13.00 1.00 11.00 16.00 8.00 36.00 4.00 10.00 9.00 1.00 1.00 1.00 1.00 3.00 1.00 1.00 1.00 1.00 42.61 56.33 102.42 76.82 12.90 6.00 5.00 5.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 2.00 1.00 35.00 1.00 6.00 1.00 1.00

-

NO

URAIAN PEKERJAAN

SAT m m

VOL. 11.00 5.00

HARGA SAT. ( Rp )

JUMLAH HARGA (Rp) -

VII PEKERJAAN BESI & PENGGANTUNG 1 Pas Kunci TP LC 101 WL 4 SN Komplit 2 Pas Kunci TP LC 102 WL 4 SN Komplit (Pintu Double)

3 4 5 6 7 8 9 10 VIII 1 2 3 4 5 6 7 8 9 IX 1 2 3 4 5 6 7 8

Pas Engsel pintu (EK 17 4x3x2.5 2BB. Vs 32D/50) Pas Grendel Pintu Grendel tanam (G627 2" SN/50) Pas Espaghnolet Pas Engsel jendela (EK 16 3x2.5x2 2BB. Vs 32D/50) Pas Grendel Jendela Grendel (G627 2" SN/50) Pas Kait angin RMS 623VS 26D/50 Pas Pintu Harmonika Pas Anker Kusen PEKERJAAN FINISHING Pek Cat Tembok Dalam Pek Cat Tembok Luar Pek Cat kolom Pek Cat Baja Pek Cat Lisplank Pek Cat Meni Pek Cat kusen, Daun Pintu dan Jendela Pek Cat Pintu Harmonika Pek Polituran plafond PEKERJAAN STYLE BALI Pek Style Bali Batu Candi Pada Kolom Luar Pek Style Bali Batu Candi Pada Dinding Luar Pas Gapura Paras Bata Gosok di Stade T6.6m Pas Lelengen Bt Tabas Karangasem di Stade T2.75m Pas Tembok Bt Tabas Karangasem di Stade T1.82m Pas Style Bali Ventilasi Pintu Pas Style Bali Pada Pintu Depan Pas Patung & Landasan Di Depan Canopy t=m2.5

m m kg m m m m m

69.00 5.00 12.00 196.00 196.00 39.95 52.40 273.00

JUMLAH HARGA (Rp)

m m m m m m m m m

765.76 500.27 52.50 907.36 199.44 60.04 245.73 131.00 335.61

m m unit unit m' bh m bh

130.21 369.36 1.00 2.00 6.00 12.00 10.70 1.00 Jumlah A ( WANTILAN )

NO

URAIAN PEKERJAAN

SAT

VOL.

HARGA SATUAN ( Rp )

B PEKERJAAN PENATAAN LINGKUNGAN I PEKERJAAN PERSIAPAN 1 Pek. Pengukuran dan Pemasangan bowplank II 1 2 3 III 1 2 3 4 5 6 7 8 9 10 11 PEKERJAAN TANAH DAN PASIR Galian tanah Pondasi Urugan Tanah Kembali Pasir Urug PEKERJAAN PASANGAN DAN PLESTERAN Pas Batu Kali/Batu Karang Bukit 1 : 5 Pas Batu Kosong Pek Pas Batako Plesteran 1 : 5 Cat Weathersale Pek Candi Bentar Bt Tabas Karangasem T=6M Pek Candi Bentar Samping Bt Tbs Krg T=4M Pek Tembok Penyengker Bt Tbs Krg T=1,74M Pek Lelengen Bt Tabas Karangasem T=2,78M Pas Paving Blok 6/10/20cm Pas Pintu Besi Pagar (Komplit Kunci Gembok)

m'

107.50

JUMLAH HARGA (Rp)

m m m

41.93 10.48 6.45

m m m m m unit unit M' bh bh m

51.60 12.90 117.86 117.86 117.86 1.00 1.00 61.88 12.00 495.43 17.20

Jumlah B ( PENATAAN LINGKUNGAN ) NO URAIAN PEKERJAAN SAT VOL. HARGA SATUAN ( Rp )

C PEKERJAAN PENATAAN TEMPAT SUCI I PEKERJAAN PERSIAPAN 1 Pek. Pengukuran dan Pemasangan bowplank II PEKERJAAN TANAH DAN PASIR

m'

24.33

-

1 2 3 4 5 III 1 2 3 4 5 6 7 8 9 10

Galian tanah Pondasi Urugan Tanah Kembali Urugan Tanah Peninggian Halaman Pemadatan Tanah Pasir Urug PEKERJAAN PASANGAN DAN PLESTERAN Pas Batu Kali/Batu Karang Bukit 1 : 5 Pas Batu Kosong Pek Candi Bentar Bt Tabas Karangasem T=3.66M Pek Tembok Penyengker Bt Tbs Krg T=1,84M Pek Lelengen Bt Tabas Karangasem T= 2,6M Pek Bataran Tembok Bt Tabas Karangasem T= 1,08M Pek Tempat Patung T=0,7M Pas Padmasari Batu Tabas Karangasem t=3m Pas Patung Dwarapala Pas Lantai Batu Candi

m m m m m

4.68 1.17 5.56 5.56 1.39

-

m m unit m' bh m' unit unit bh m

5.88 1.96 1.00 12.69 4.00 9.50 2.00 1.00 2.00 13.90

Jumlah C ( PENATAAN TEMPAT SUCI )

HARGA SATUAN KOMPONEN NO I. URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN (Rp) JUMLAH HARGA (Rp)

PEK.1 PSG CANDI BENTAR BATU TABAS KARANGASEM T=6.5M

1 2 3 4 5 6 7 8 9 I. 1 2 3 4 5 6 7 8 9 I. 1 2 3 4 5 6 7 8 9 I. 1 2 3 4 5 6 7 8 9 10 11 II. 1 2 3 4 5 6 7 8 9 III. 1 2 3 4 5 6 7 IV. 1 2 3

Pek. Pas Bt Tabas Karangasem Uma Anyar Pas. Karang Asti Besar Pas. Simbar Pas. Ikut Celedu Pas. Menur Candi Beton Praktis Besi Beton Begesting Beton Pengisi

m bh bh bh unit m kg m m

92.82 8.00 164.00 12.00 2.00 0.84 89.74 5.25 2.09

-

PEK.1 PSG CANDI BENTAR BATU TABAS KARANGASEM T=3.66M Pek. Pas Bt Tabas Karangasem Uma Anyar m 29.43 Pas. Karang Asti Besar bh 8.00 Pas. Simbar bh 164.00 Pas. Ikut Celedu bh 12.00 Pas. Menur Candi unit 2.00 Beton Praktis m 0.47 Besi Beton kg 50.53 Begesting m 2.96 Beton Pengisi m 1.38 PEK.1 PSG CANDI BENTAR SAMPING BATU TABAS KARANGASEM T=4M Pek. Pas Bt Tabas Karangasem Uma Anyar m 57.12 Pas. Karang Asti Besar bh 8.00 Pas. Simbar bh 164.00 Pas. Ikut Celedu bh 12.00 Pas. Menur Candi unit 2.00 Beton Praktis m 0.47 Besi Beton kg 50.53 Begesting m 2.96 Beton Pengisi m 1.38 PEK.GAPURA STAGE PARAS BATA T=6.6M Pek. Paras Malem Silakarang Pek. Bata Gosok Tulikup Pas. Karang Asti Besar Pas. Simbar Pas. Menur Candi Puncak Pas. Menur Candi Samping Beton Praktis Besi Beton Begesting Beton Pengisi Pek Kusen & Daun Pintu Jati Bj Nog. Ukir+Prada

m m bh bh unit unit m kg m m unit

106.36 106.36 24.00 184.00 3.00 36.00 6.72 89.74 5.25 7.09 3.00

PEK.1 PSG CANDI BENTAR PARAS SARWAGENEP T=5M Pek. Paras Sarwagenep m Pas. Karang Asti Besar bh Pas. Simbar bh Pas. Ikut Celedu bh Pas. Menur Candi unit Beton Praktis m Besi Beton kg Begesting m Beton Pengisi m 1 BUAH PASANG LELENGEN PARAS SARWAGENEP T=2,75M Pek. Paras Sarwagenep m Pas. Menur bh Pas. Simbar bh Beton Praktis m Besi Beton kg Begesting m Beton Pengisi m

68.68 16.00 208.00 24.00 2.00 0.68 77.93 5.25 1.58

5.02 1.00 14.00 0.04 12.42 0.41 0.99

1M' PASANG TEMBOK STYLE BALI PARAS SARWAGENEP T=1,74M Pas. Paras Sarwagenep m 4.86 Pas. Jaro-jaro bh 6.00 Beton Praktis m 0.05

4 5 6 VIII. 1 2 3 4 5 6 I. 1 2 3 3 4 5

Besi Beton Begesting Beton Pengisi 1UNIT PEKERJAAN GROUND TANK KAPASITAS 6 M Pek. Galian Tanah Pas Beton 1 : 2 : 3 Beton Rabat Besi Beton Pek. Bekesting Pek. Acian 1 M' PEKERJAAN BATU TABAS KARANGASEM Batu Tabas Karangasem (3x15x40) Semen Pekerja semi Terlatih Tukang Paras Kepala Tukang Mandor

kg m m

8.28 0.40 0.24

-

m m m kg m m

3.60 1.98 0.23 130.12 16.55 16.55

m OH OH OH OH OH

1.05 11.75 2.00 2.00 0.40 0.10

REKAPITULASI ANGGARAN BIAYA KEGIATAN PEKERJAAN LOKASI TAHUN ANGGARAN PENATAAN WANTILAN DESA ADAT PECATU DAN LINGKUNGANNYA PEMBUATAN DED PERENCANAAN WANTILAN DAN LINGKUNGANNYA DESA PECATU KUTA SELATAN 2011 HARGA SAT. NO URAIAN PEKERJAAN SAT VOL. ( Rp ) A PEKERJAAN WANTILAN I PEKERJAAN PERSIAPAN 1 Bongkar Gedung Lama m 899.43 20,000.00 2 Pembersihan Lapangan ls 1,355.18 5,000.00 3 Pek. Pengukuran dan Pemasangan bowplank m' 180.00 56,275.00 II 1 2 3 4 5 III 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 IV 1 2 3 4 5 6 7 8 9 10 11 PEKERJAAN TANAH DAN PASIR Galian Tanah Pondasi Urugan Tanah Kembali Urugan Limestone Pemadatan Tanah Pasir Urug PEKERJAAN PASANGAN DAN PLESTERAN Pas Pondasi Batu Karang Bukit 1 : 5 Pas Batu Kosong Pas Batu Bata 1 : 5 Plesteran 1 : 5 Plesteran Beton Kolom 1 : 3 Acian Pas Keramik Lantai 40/40cm Pas Keramik Dinding 40/40cm Pas Plin Keramik 10/40cm Pas Keramik Lantai 20/20cm Pas Keramik Meja 20/20cm Pas Keramik Dinding 20/25cm Pas border Keramik lebar 8cm Pas Keramik Tangga Pas Koral Sikat PEKERJAAN BESI & BETON Pek Beton Pondasi Struktur Pek Beton Sloof Struktur Pek Beton Kolom Struktur Pek Beton Ring Balok Struktur Pek Beton Plat Lantai Pek Beton Plat Atap Pek Beton Tangga Pek Beton Sloof Praktis Pek Beton Kolom Praktis Pek Beton Ring Balok Praktis Pek Beton Rabat : : : :

JUMLAH HARGA (Rp)

17,988,600.00 6,775,900.00 10,129,500.00 34,894,000.00 11,349,785.00 1,047,246.88 45,089,962.50 13,329,937.50 16,001,505.00 86,818,436.88 #REF! #REF! 99,764,489.86 51,788,961.28 2,121,917.28 27,483,397.20 #REF! #REF! #REF! #REF! #REF! #REF! 1,879,200.00 #REF! #REF! #REF! 116,778,657.15 #REF! 182,131,416.00 26,906,707.50 55,236,068.50 10,453,410.50 #REF! 29,980,480.00 34,855,875.63 #REF!

m m m m m

316.15 79.04 463.65 463.65 96.54

35,900.00 13,250.00 97,250.00 28,750.00 165,750.00

m m m m m m m m m m m m m' m m

95.67 25.42 877.66 1,755.32 68.88 1,824.20 824.87 222.50 7.54 18.43 9.83 78.77 41.76 42.82 93.37

#REF! #REF! 113,671.00 29,504.00 30,806.00 15,066.00 #REF! #REF! #REF! #REF! #REF! #REF! 45,000.00 #REF! #REF!

m m kg m m m m m kg m m

16.27 24.82 35.17 24.30 4.35 8.93 1.69 1.90 2.77 4.00 39.95

7,177,545.00 #REF! 7,495,120.00 6,185,450.00 6,185,450.00 6,185,450.00 #REF! 7,495,120.00 872,487.50

NO V 1 2 3 4 5 6 7 8

URAIAN PEKERJAAN PEKERJAAN KAYU, ATAP DAN PLAFOND Pek. Kuda-Kuda Baja W.F 300x150x6x9mm Pek. Kuda-Kuda Baja W.F 250x125x6x9mm Pek. Baja Siku "" 60x60x6mm Pek. Plat Pengaku t=18mm Pek. Atap Genteng Kodok Bambe Goodyear Pek. Genteng Bubungan Kodok Bambe Goodyear Pek. Atap Polycarbonat Pas. Trek Stank Besi 16 mm

SAT kg kg kg kg m m' m kg

VOL. 11,673.54 6,410.77 173.98 201.76 1,349.89 173.48 39.97 834.99

HARGA SAT. ( Rp )

JUMLAH HARGA (Rp)

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 65,000.00 2,598,050.00 2,671,875.00 2,230,988,906.25

9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29

Bout Anker 22mm Bout Baja 16mm Pek Gording Kamper 8/15 Pas Pemucu 8/15 Kamper Pas Usuk 4/6 diserut expose & reng kamper Pek Kusen Kayu Kamper Pek Daun Pintu Panil Jati Bojonegoro Pek Daun Pintu dan Jendela Kaca Kamper Pek Daun Pintu Lambresering Kamper Pek Daun Pintu Lapis Aluminium Pas Lisplank Kayu Kamper Pas Lambresering kamper expose Pas Lis Langit-Langit expose Pas Lambang Desa Adat Pas Plafond Kalsiboard Rangka Kruing Pas Lis Plafond Gypsum Pas Aluminium foil Pas Pas Kawat Kasa Pas Railling Tangga Besi/Baja Pas Murda (35x35cm) Paras Ukir Pas Ikut Celedu Paras Ukir (p=90cm)

bh bh m m m m m m m' m' m m m unit m m' m m m bh bh

384.00 1,753.00 9.60 1.68 1,349.89 2.51 34.95 36.57 6.24 4.34 199.44 316.81 18.80 1.00 117.68 137.12 1,349.89 1,349.89 3.60 4.00 8.00

7,000.00 5,000.00 #REF! #REF! 160,627.00 11,722,500.00 1,258,750.00 547,154.00 578,750.00 634,750.00 420,625.00 618,254.00 420,625.00 300,000.00 138,022.50 22,000.00 25,000.00 12,000.00 350,000.00 250,000.00 150,000.00

2,688,000.00 8,765,000.00 #REF! #REF! 216,828,781.03 29,382,566.41 43,997,088.75 20,009,640.64 3,611,400.00 2,755,830.60 83,889,450.00 195,869,049.74 7,907,750.00 300,000.00 16,242,487.80 3,016,640.00 33,747,250.00 16,198,680.00 1,260,000.00 1,000,000.00 1,200,000.00 #REF! JUMLAH HARGA (Rp) 9,275,000.00 9,555,000.00 1,560,000.00 2,800,000.00 11,082,500.00 54,000.00 210,000.00 6,375,000.00 3,600,000.00 4,225,000.00 450,000.00 220,000.00 352,000.00 176,000.00 720,000.00 1,300,000.00 1,500,000.00 4,050,000.00 1,600,000.00 9,000,000.00 150,000.00 6,000,000.00 10,500,000.00 2,500,000.00 350,057,407.43 1,300,000.00 2,000,000.00 4,499,296.43 1,957,045.03 2,755,866.15 2,066,899.61 347,106.75 612,262.50 3,739,250.00 975,000.00 6,357,480.00 1,050,000.00 5,636,100.00 285,000.00 240,000.00

NO VI 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40

URAIAN PEKERJAAN

SAT

VOL. 53.00 49.00 8.00 8.00 13.00 6.00 6.00 17.00 16.00 13.00 1.00 11.00 16.00 8.00 36.00 4.00 10.00 9.00 1.00 1.00 1.00 1.00 3.00 1.00 1.00 1.00 1.00 42.61 56.33 102.42 76.82 12.90 6.00 5.00 5.00 3.00 3.00 3.00 3.00 3.00

HARGA SAT. ( Rp ) 175,000.00 195,000.00 195,000.00 350,000.00 852,500.00 9,000.00 35,000.00 375,000.00 225,000.00 325,000.00 450,000.00 20,000.00 22,000.00 22,000.00 20,000.00 325,000.00 150,000.00 450,000.00 1,600,000.00 9,000,000.00 150,000.00 6,000,000.00 3,500,000.00 2,500,000.00 350,057,407.43 1,300,000.00 2,000,000.00 105,592.50 34,742.50 26,907.50 26,907.50 26,907.50 102,043.75 747,850.00 195,000.00 2,119,160.00 350,000.00 1,878,700.00 95,000.00 80,000.00

PEKERJAAN INSTALASI AIR, LISTRIK DAN SOUND SYSTEM Pas Instalasi Listrik NYM 2x2.5mm (Fokus) ttk Pas Instalasi Stop Kontak NYM 3x2.5mm (Fokus) ttk Pas Instalasi Kipas Gantung NYM 3x2.5mm (Fokus) ttk Pas Kipas Gantung bh Pas Exaus Fan bh Pas Fitting Lampu Clipsal bh Pas Lampu SL 18w Philiphs bh Pas Lampu TL 2 x 40 Watt inbow reflektor bh Pas Lampu Sorot Philips bh Pas. Downlight A21011 RD 150 E27+SL 18w Phillips bh Pas. Lampu Gantung Antik Di Canopy bh Pas Saklar Tunggal Clipsal bh Pas Saklar Ganda Clipsal bh Pas Saklar Kipas Angin bh Pas Stop Kontak Clipsal bh Pas Box Stop Kontak Lantai Stainless bh Pas Instalasi Tata Suara ttk Pas Speaker (TOA) bh Pas Loud Speaker (TOA) bh Sambungan Listrik 6600watt unit Sekring Kas unit Pas. Box Panel MDP bh Pas. Box Panel SDP bh Pas Instalasi dan Sambungan Air Bersih unit Pas Ground Tank 3.6M bh Pas Pompa Air unit Pas. Tower Tangki Stainlles CT 500 BK Covina 700mm unit Pas Instalasi Air 4" m' Pas Instalasi Air 2" m' Pas Instalasi Air 1" m' Pas Instalasi Air 3/4" m' Pas Instalasi Air 1/2" m' Pas Kran Air SUN Ei bh Pas. Washtavel Body Toto LW 861 CJ/30 bh Pas. Kran San Ei Washtafel (Basin Tap PY 50 JPR/40) bh Pas Closet Duduk Komplit (Toto) bh Pas. Jet Sower Toto bh Pas Urinoir Komplit (Toto) bh Pas Tempat Sabun (Toto) bh Pas Tempat Tisue (Toto) bh

41 42 43 44 45 46

Pas Gantungan Pas Floor Drain Pas. Kitchen Sink SB-35 860x430x140/40 Pas. Kran swinging sink TAP PA 10 JPR/40 Pas Septictank Pas. Penangkal Petir (Kurn Radius 80m) Pas. Kabel NYY 1x70 Grounding Copper 2 OHM Pipa Galvanis 2" Landasan Kurn Ongkos Kerja Perijinan Depnaker

bh bh bh bh unit unit m' unit m' ls ls

3.00 75,000.00 3.00 25,000.00 3.00 250,000.00 3.00 225,000.00 2.00 100,066,577.40 1.00 9,900,000.00 35.00 105,000.00 1.00 1,650,000.00 6.00 75,000.00 1.00 550,000.00 1.00 2,500,000.00

225,000.00 75,000.00 750,000.00 675,000.00 200,133,154.79 9,900,000.00 3,675,000.00 1,650,000.00 450,000.00 550,000.00 2,500,000.00 691,716,368.68

NO VII 1 2 3 4 5 6 7 8 9 10 VIII 1 2 3 4 5 6 7 8 9 IX 1 2 3 4 5 6 7 8

URAIAN PEKERJAAN PEKERJAAN BESI & PENGGANTUNG Pas Kunci TP LC 101 WL 4 SN Komplit Pas Kunci TP LC 102 WL 4 SN Komplit (Pintu Double) Pas Engsel pintu (EK 17 4x3x2.5 2BB. Vs 32D/50) Pas Grendel Pintu Grendel tanam (G627 2" SN/50) Pas Espaghnolet Pas Engsel jendela (EK 16 3x2.5x2 2BB. Vs 32D/50) Pas Grendel Jendela Grendel (G627 2" SN/50) Pas Kait angin RMS 623VS 26D/50 Pas Pintu Harmonika Pas Anker Kusen PEKERJAAN FINISHING Pek Cat Tembok Dalam Pek Cat Tembok Luar Pek Cat kolom Pek Cat Baja Pek Cat Lisplank Pek Cat Meni Pek Cat kusen, Daun Pintu dan Jendela Pek Cat Pintu Harmonika Pek Polituran plafond PEKERJAAN STYLE BALI Pek Style Bali Batu Candi Pada Kolom Luar Pek Style Bali Batu Candi Pada Dinding Luar Pas Gapura Paras Bata Gosok di Stade T6.6m Pas Lelengen Bt Tabas Karangasem di Stade T2.75m Pas Tembok Bt Tabas Karangasem di Stade T1.82m Pas Style Bali Ventilasi Pintu Pas Style Bali Pada Pintu Depan Pas Patung & Landasan Di Depan Canopy t=m2.5

SAT m m m m kg m m m m m

VOL. 11.00 5.00 69.00 5.00 12.00 196.00 196.00 39.95 52.40 273.00

HARGA SAT. ( Rp ) 229,975.00 239,925.00 72,710.00 18,000.00 55,000.00 49,137.50 15,000.00 77,710.00 1,350,000.00 1,500.00

JUMLAH HARGA (Rp) 2,529,725.00 1,199,625.00 5,016,990.00 90,000.00 660,000.00 9,630,950.00 2,940,000.00 3,104,514.50 70,740,000.00 409,500.00 96,321,304.50 11,447,332.79 24,295,168.16 784,822.50 33,172,971.92 6,556,091.40 877,006.07 8,077,761.40 4,789,360.00 13,391,678.03 103,392,192.26 #REF! #REF! #REF! 5,225,000.00 10,374,000.00 1,440,000.00 #REF! 25,000,000.00 #REF! #REF! JUMLAH HARGA (Rp)

m m m m m m m m m

765.76 500.27 52.50 907.36 199.44 60.04 245.73 131.00 335.61

14,949.00 48,564.50 14,949.00 36,560.00 32,872.50 14,606.00 32,872.50 36,560.00 39,902.50

m m unit unit m' bh m bh

130.21 369.36 1.00 2.00 6.00 12.00 10.70 1.00

#REF! #REF! #REF! 2,612,500.00 1,729,000.00 120,000.00 #REF! 25,000,000.00

Jumlah A ( WANTILAN ) NO URAIAN PEKERJAAN SAT VOL. HARGA SATUAN ( Rp )

B PEKERJAAN PENATAAN LINGKUNGAN I PEKERJAAN PERSIAPAN 1 Pek. Pengukuran dan Pemasangan bowplank II 1 2 3 PEKERJAAN TANAH DAN PASIR Galian tanah Pondasi Urugan Tanah Kembali Pasir Urug

m'

107.50

56,275.00

6,049,562.50 6,049,562.50 1,505,287.00 138,893.13 1,069,087.50 2,713,267.63 #REF! #REF!

m m m

41.93 10.48 6.45

35,900.00 13,250.00 165,750.00

III PEKERJAAN PASANGAN DAN PLESTERAN 1 Pas Batu Kali/Batu Karang Bukit 1 : 5 2 Pas Batu Kosong

m m

51.60 12.90

#REF! #REF!

3 4 5 6 7 8 9 10 11

Pek Pas Batako Plesteran 1 : 5 Cat Weathersale Pek Candi Bentar Bt Tabas Karangasem T=6M Pek Candi Bentar Samping Bt Tbs Krg T=4M Pek Tembok Penyengker Bt Tbs Krg T=1,74M Pek Lelengen Bt Tabas Karangasem T=2,78M Pas Paving Blok 6/10/20cm Pas Pintu Besi Pagar (Komplit Kunci Gembok)

m m m unit unit M' bh bh m

117.86 117.86 117.86 1.00 1.00 61.88 12.00 495.43 17.20

30,709.00 29,504.00 48,564.50 #REF! #REF! 1,653,000.00 2,641,000.00 94,625.00 675,000.00

Jumlah B ( PENATAAN LINGKUNGAN ) NO URAIAN PEKERJAAN SAT VOL. HARGA SATUAN ( Rp )

3,619,362.74 3,477,341.44 5,723,811.97 #REF! #REF! 102,287,640.00 31,692,000.00 46,880,063.75 11,610,000.00 #REF! #REF! JUMLAH HARGA (Rp)

C PEKERJAAN PENATAAN TEMPAT SUCI I PEKERJAAN PERSIAPAN 1 Pek. Pengukuran dan Pemasangan bowplank II 1 2 3 4 5 III 1 2 3 4 5 6 7 8 9 10 PEKERJAAN TANAH DAN PASIR Galian tanah Pondasi Urugan Tanah Kembali Urugan Tanah Peninggian Halaman Pemadatan Tanah Pasir Urug PEKERJAAN PASANGAN DAN PLESTERAN Pas Batu Kali/Batu Karang Bukit 1 : 5 Pas Batu Kosong Pek Candi Bentar Bt Tabas Karangasem T=3.66M Pek Tembok Penyengker Bt Tbs Krg T=1,84M Pek Lelengen Bt Tabas Karangasem T= 2,6M Pek Bataran Tembok Bt Tabas Karangasem T= 1,08M Pek Tempat Patung T=0,7M Pas Padmasari Batu Tabas Karangasem t=3m Pas Patung Dwarapala Pas Lantai Batu Candi

m'

24.33

56,275.00

1,369,170.75 1,369,170.75 168,012.00 15,502.50 540,710.00 159,850.00 230,392.50 1,114,467.00 #REF! #REF! #REF! 22,182,120.00 9,880,000.00 11,875,000.00 1,250,000.00 16,500,000.00 2,500,000.00 40,032,000.00 #REF! #REF!

m m m m m

4.68 1.17 5.56 5.56 1.39

35,900.00 13,250.00 97,250.00 28,750.00 165,750.00

m m unit m' bh m' unit unit bh m

5.88 1.96 1.00 12.69 4.00 9.50 2.00 1.00 2.00 13.90

#REF! #REF! #REF! 1,748,000.00 2,470,000.00 1,250,000.00 625,000.00 16,500,000.00 1,250,000.00 2,880,000.00

Jumlah C ( PENATAAN TEMPAT SUCI )

#REF!

HARGA SATUAN KOMPONEN NO I. 1 2 3 4 5 6 7 8 9 I. 1 2 3 4 5 6 URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN (Rp) #REF! 175,000.00 12,500.00 65,000.00 280,000.00 592,500.00 2,671,875.00 38,735.00 872,487.50 JUMLAH HARGA (Rp) #REF! 1,400,000.00 2,050,000.00 780,000.00 560,000.00 497,700.00 239,774,062.50 203,358.75 1,823,498.88 #REF! #REF! 1,400,000.00 2,050,000.00 780,000.00 560,000.00 278,475.00

PEK.1 PSG CANDI BENTAR BATU TABAS KARANGASEM T=6.5M Pek. Pas Bt Tabas Karangasem Uma Anyar m 92.82 Pas. Karang Asti Besar bh 8.00 Pas. Simbar bh 164.00 Pas. Ikut Celedu bh 12.00 Pas. Menur Candi unit 2.00 Beton Praktis m 0.84 Besi Beton kg 89.74 Begesting m 5.25 Beton Pengisi m 2.09 PEK.1 PSG CANDI BENTAR BATU TABAS KARANGASEM T=3.66M Pek. Pas Bt Tabas Karangasem Uma Anyar m 29.43 Pas. Karang Asti Besar bh 8.00 Pas. Simbar bh 164.00 Pas. Ikut Celedu bh 12.00 Pas. Menur Candi unit 2.00 Beton Praktis m 0.47

#REF! 175,000.00 12,500.00 65,000.00 280,000.00 592,500.00

7 8 9 I. 1 2 3 4 5 6 7 8 9 I. 1 2 3 4 5 6 7 8 9 10 11 II. 1 2 3 4 5 6 7 8 9 III. 1 2 3 4 5 6 7 IV. 1 2 3 4 5 6 VIII. 1 2 3 4 5 6 I. 1 2 3 3

Besi Beton Begesting Beton Pengisi

kg m m

50.53 2.96 1.38

2,671,875.00 38,735.00 872,487.50

135,009,843.75 114,655.60 1,204,032.75 #REF! #REF! 1,400,000.00 2,050,000.00 780,000.00 560,000.00 253,776.50 135,009,843.75 114,655.60 1,204,032.75 #REF! #REF! #REF! 1,560,000.00 1,380,000.00 25,500.00 3,060,000.00 3,981,600.00 239,774,062.50 203,358.75 6,185,936.38 49,500,000.00 #REF! 4,464,200.00 1,040,000.00 1,560,000.00 204,000.00 170,000.00 44,880.00 5,786.55 15,168.00 7,504,034.55 326,300.00 35,000.00 84,000.00 2,640.00 451.90 9,456.96 457,848.86 315,900.00 90,000.00 3,300.00 440.88 2,304.00 411,944.88 129,240.00 1,173,150.00 200,235.88 347,664,375.00 641,064.25 249,342.30 350,057,407.43 #REF! 11,162.50 100,000.00 140,000.00

PEK.1 PSG CANDI BENTAR SAMPING BATU TABAS KARANGASEM T=4M Pek. Pas Bt Tabas Karangasem Uma Anyar m 57.12 Pas. Karang Asti Besar bh 8.00 Pas. Simbar bh 164.00 Pas. Ikut Celedu bh 12.00 Pas. Menur Candi unit 2.00 Beton Praktis m 0.47 Besi Beton kg 50.53 Begesting m 2.96 Beton Pengisi m 1.38 PEK.GAPURA STAGE PARAS BATA T=6.6M Pek. Paras Malem Silakarang Pek. Bata Gosok Tulikup Pas. Karang Asti Besar Pas. Simbar Pas. Menur Candi Puncak Pas. Menur Candi Samping Beton Praktis Besi Beton Begesting Beton Pengisi Pek Kusen & Daun Pintu Jati Bj Nog. Ukir+Prada

#REF! 175,000.00 12,500.00 65,000.00 280,000.00 539,950.00 2,671,875.00 38,735.00 872,487.50

m m bh bh unit unit m kg m m unit

106.36 106.36 24.00 184.00 3.00 36.00 6.72 89.74 5.25 7.09 3.00

#REF! #REF! 65,000.00 7,500.00 8,500.00 85,000.00 592,500.00 2,671,875.00 38,735.00 872,487.50 16,500,000.00

PEK.1 PSG CANDI BENTAR PARAS SARWAGENEP T=5M Pek. Paras Sarwagenep m Pas. Karang Asti Besar bh Pas. Simbar bh Pas. Ikut Celedu bh Pas. Menur Candi unit Beton Praktis m Besi Beton kg Begesting m Beton Pengisi m 1 BUAH PASANG LELENGEN PARAS SARWAGENEP T=2,75M Pek. Paras Sarwagenep m Pas. Menur bh Pas. Simbar bh Beton Praktis m Besi Beton kg Begesting m Beton Pengisi m

68.68 16.00 208.00 24.00 2.00 0.68 77.93 5.25 1.58

65,000.00 65,000.00 7,500.00 8,500.00 85,000.00 66,000.00 1,102.20 9,600.00

5.02 1.00 14.00 0.04 12.42 0.41 0.99

65,000.00 35,000.00 6,000.00 66,000.00 1,102.20 9,600.00

1M' PASANG TEMBOK STYLE BALI PARAS SARWAGENEP T=1,74M Pas. Paras Sarwagenep m 4.86 Pas. Jaro-jaro bh 6.00 Beton Praktis m 0.05 Besi Beton kg 8.28 Begesting m 0.40 Beton Pengisi m 0.24 1UNIT PEKERJAAN GROUND TANK KAPASITAS 6 M Pek. Galian Tanah Pas Beton 1 : 2 : 3 Beton Rabat Besi Beton Pek. Bekesting Pek. Acian 1 M' PEKERJAAN BATU TABAS KARANGASEM Batu Tabas Karangasem (3x15x40) Semen Pekerja semi Terlatih Tukang Paras

65,000.00 15,000.00 66,000.00 1,102.20 9,600.00

m m m kg m m

3.60 1.98 0.23 130.12 16.55 16.55

35,900.00 592,500.00 872,487.50 2,671,875.00 38,735.00 15,066.00

m OH OH OH

1.05 11.75 2.00 2.00

#REF! 950.00 50,000.00 70,000.00

4 5

Kepala Tukang Mandor

OH OH

0.40 0.10

60,000.00 75,000.00

24,000.00 7,500.00 #REF!

50,000.00 2,500.00 23,140.01

44,971,500.00 3,387,950.00 4,165,201.54 52,524,651.54 47,422,500.00 869,440.00 44,046,750.00 5,100,150.00 13,950,030.00 111,388,870.00 26,309,250.00 4,423,080.00 78,406,984.82 32,067,282.84 1,520,827.35 25,473,128.80 85,543,968.22 23,247,912.50 128,272.37 1,795,192.58 957,500.98 7,840,844.57 1,454,997.74 4,440,690.92 13,048,457.50 306,658,391.19 41,063,798.90 79,772,882.33 139,360,699.62 88,453,817.71 10,284,740.21 21,113,271.27 3,706,448.60 6,402,715.63 10,096,530.03 13,687,846.29 17,162,020.63 431,104,771.22

150,000.00 11,000.00 95,000.00 11,000.00 144,500.00

275,000.00 174,000.00 89,336.40 18,268.63 22,079.38 13,964.00 103,706.00 104,485.00 17,012.25 97,406.00 97,406.00 99,541.00 34,841.90 103,706.00 139,750.00

2,523,896.68 3,214,056.50 3,962,487.91 3,640,074.80 2,364,308.09 2,364,308.09 2,193,164.85 3,369,850.33 3,644,956.69 3,421,961.57 429,587.50

(26,982,900.00) 3,387,950.00 5,964,298.46 (17,630,651.54) (36,072,715.00) 177,806.88 1,043,212.50 8,229,787.50 2,051,475.00 (24,570,433.13) #REF! #REF! 21,357,505.04 19,721,678.45 601,089.93 2,010,268.40 #REF! #REF! #REF! #REF! #REF! #REF! 424,202.26 #REF! #REF! #REF! 75,714,858.25 (79,772,882.33) #REF! 93,677,598.29 16,621,967.29 34,122,797.23 6,746,961.90 (6,402,715.63) #REF! 16,292,633.71 17,693,855.00 #REF! -

15,000.00 15,000.00 15,000.00 15,000.00 72,000.00 81,407.90 325,000.00 8,662.00

175,103,100.00 96,161,550.00 2,609,700.00 3,026,400.00 97,192,080.00 14,122,642.49 12,990,250.00 7,232,683.38

#REF! #REF! #REF! #REF! #REF! #REF! (10,392,200.00) 2,223,756,222.87

7,500.00 7,500.00 10,237,833.75 10,237,833.75 134,128.13 12,300,190.00 2,167,131.77 481,650.00 612,168.09 460,276.06 381,525.38 423,069.00

96,680.00 15,000.00 20,123.44

300,000.00 210,000.00

2,880,000.00 13,147,500.00 98,283,204.00 17,199,560.70 181,058,214.66 30,873,476.90 75,741,255.24 17,613,940.50 3,819,928.91 1,997,598.10 76,091,420.79 134,032,489.89 7,907,750.00 300,000.00 11,377,302.40 2,056,800.00 27,164,436.50 16,198,680.00 1,260,000.00 1,200,000.00 1,680,000.00 1,130,321,964.46

(192,000.00) (4,382,500.00) #REF! #REF! 35,770,566.37 (1,490,910.49) (31,744,166.49) 2,395,700.14 (208,528.91) 758,232.50 7,798,029.21 61,836,559.85 4,865,185.40 959,840.00 6,582,813.50 (200,000.00) (480,000.00) #REF! -

153,920.00 167,220.00 167,220.00 381,500.00 548,240.00 10,500.00 29,770.00 360,500.00 197,220.00 141,300.00 450,000.00 17,140.00 21,150.00 17,140.00 25,360.00 288,610.00 149,710.00 393,120.00 1,525,100.00 6,850,000.00 130,600.00 4,310,000.00 2,310,000.00 2,000,000.00 4,500,000.00 1,675,000.00 1,825,000.00 94,130.00 35,360.00 15,870.00 13,340.00 11,440.00 68,910.00 598,120.00 289,590.00 1,435,520.00 241,130.00 1,389,150.00 60,700.00 68,390.00

8,157,760.00 8,193,780.00 1,337,760.00 3,052,000.00 7,127,120.00 63,000.00 178,620.00 6,128,500.00 3,155,520.00 1,836,900.00 450,000.00 188,540.00 338,400.00 137,120.00 912,960.00 1,154,440.00 1,497,100.00 3,538,080.00 1,525,100.00 6,850,000.00 130,600.00 4,310,000.00 6,930,000.00 2,000,000.00 4,500,000.00 1,675,000.00 1,825,000.00 4,010,879.30 1,991,828.80 1,625,405.40 1,024,778.80 147,576.00 413,460.00 2,990,600.00 1,447,950.00 4,306,560.00 723,390.00 4,167,450.00 182,100.00 205,170.00

1,117,240.00 1,361,220.00 222,240.00 (252,000.00) 3,955,380.00 (9,000.00) 31,380.00 246,500.00 444,480.00 2,388,100.00 31,460.00 13,600.00 38,880.00 (192,960.00) 145,560.00 2,900.00 511,920.00 74,900.00 2,150,000.00 19,400.00 1,690,000.00 3,570,000.00 500,000.00 345,557,407.43 (375,000.00) 175,000.00 488,417.13 (34,783.78) 1,130,460.75 1,042,120.81 199,530.75 198,802.50 748,650.00 (472,950.00) 2,050,920.00 326,610.00 1,468,650.00 102,900.00 34,830.00

66,450.00 42,600.00 385,500.00 192,880.00 4,500,000.00 5,875,000.00 93,480.00 1,450,400.00 116,240.00 350,000.00 2,000,000.00

199,350.00 127,800.00 1,156,500.00 578,640.00 9,000,000.00 5,875,000.00 3,271,800.00 1,450,400.00 697,440.00 350,000.00 2,000,000.00 125,137,378.30

25,650.00 (52,800.00) (406,500.00) 96,360.00 191,133,154.79 4,025,000.00 403,200.00 199,600.00 (247,440.00) 200,000.00 500,000.00 566,578,990.38 -

750,000.00

2,529,175.00 1,157,625.00 5,011,815.00 90,000.00 2,352,000.00 9,621,150.00 2,940,000.00 3,101,518.25 39,300,000.00 409,500.00 66,512,783.25 15,315,200.00 13,007,020.00 1,050,000.00 45,368,000.00 5,484,600.00 600,400.00 9,337,740.00 4,585,000.00 12,753,180.00 107,501,140.00 36,756,803.32 104,266,130.67 165,403,135.13 4,600,000.00 12,000,000.00 1,440,000.00 3,020,488.41 25,000,000.00 352,486,557.52 2,683,636,507.48

20,000.00 26,000.00 20,000.00 50,000.00 27,500.00 10,000.00 38,000.00 35,000.00 38,000.00

282,288.64 282,288.64 165,403,135.13 2,300,000.00 2,000,000.00 120,000.00 282,288.64 25,000,000.00

550.00 42,000.00 5,175.00 (1,692,000.00) 9,800.00 2,996.25 31,440,000.00 29,808,521.25 (3,867,867.21) 11,288,148.16 (265,177.50) (12,195,028.08) 1,071,491.40 276,606.07 (1,259,978.60) 204,360.00 638,498.03 (4,108,947.74) #REF! #REF! #REF! 625,000.00 (1,626,000.00) #REF! #REF! #REF! -

23,140.01

2,487,550.92 2,487,550.92 6,289,500.00 115,280.00 932,025.00 7,336,805.00 14,190,000.00 2,244,600.00

150,000.00 11,000.00 144,500.00

275,000.00 174,000.00

3,562,011.58 3,562,011.58 (4,784,213.00) 23,613.13 137,062.50 (4,623,537.38) #REF! #REF!

46,738.15 18,268.63 26,000.00 36,000,000.00 22,000,000.00 2,000,000.00 2,200,000.00 750,000.00

5,508,558.36 2,153,140.14 3,064,360.00 36,000,000.00 22,000,000.00 123,760,000.00 26,400,000.00 46,880,063.75 12,900,000.00 295,100,722.25 304,925,078.17

(1,889,195.62) 1,324,201.30 2,659,451.97 #REF! #REF! (21,472,360.00) 5,292,000.00 (1,290,000.00) #REF! #REF! -

23,140.01

562,996.41 562,996.41 150,000.00 11,000.00 84,000.00 11,000.00 144,500.00 400,500.00 1,617,000.00 341,040.00 18,900,000.00 25,380,000.00 8,800,000.00 12,350,000.00 1,600,000.00 16,100,000.00 2,500,000.00 3,923,812.04 91,511,852.04 92,475,348.45

150,000.00 11,000.00 84,000.00 11,000.00 144,500.00

275,000.00 174,000.00 18,900,000.00 2,000,000.00 2,200,000.00 1,300,000.00 800,000.00 16,100,000.00 1,250,000.00 282,288.64

3,081,036,934.10 2,683,636,507.48

2,824,880.53

806,174.34 806,174.34 18,012.00 4,502.50 456,710.00 148,850.00 85,892.50 713,967.00 #REF! #REF! #REF! (3,197,880.00) 1,080,000.00 (475,000.00) (350,000.00) 400,000.00 36,108,187.96 #REF! #REF! #REF! (2,683,636,507.48) (2,824,880.53) -

#REF! 1,400,000.00 2,050,000.00 780,000.00 560,000.00 497,700.00 239,774,062.50 203,358.75 1,823,498.88 #REF! #REF! 1,400,000.00 2,050,000.00 780,000.00 560,000.00 278,475.00

135,009,843.75 114,655.60 1,204,032.75 #REF! #REF! 1,400,000.00 2,050,000.00 780,000.00 560,000.00 253,776.50 135,009,843.75 114,655.60 1,204,032.75 #REF! #REF! #REF! 1,560,000.00 1,380,000.00 25,500.00 3,060,000.00 3,981,600.00 239,774,062.50 203,358.75 6,185,936.38 49,500,000.00 #REF! 4,464,200.00 1,040,000.00 1,560,000.00 204,000.00 170,000.00 44,880.00 5,786.55 15,168.00 7,504,034.55 326,300.00 35,000.00 84,000.00 2,640.00 451.90 9,456.96 457,848.86 315,900.00 90,000.00 3,300.00 440.88 2,304.00 411,944.88 129,240.00 1,173,150.00 200,235.88 347,664,375.00 641,064.25 249,342.30 350,057,407.43 #REF! 11,162.50 100,000.00 140,000.00

24,000.00 7,500.00 #REF!

ANALISA BIAYA KONSTRUKSI (ABK) BANGUNAN GEDUNG DAN PERUMAHAN BERDASARKAN STANDAR NASIONAL INDONESIA (SNI) EDISI REVISI NO URAIAN HARGA SATUAN 3 HARGA (BAHAN) 4 HARGA (UPAH) 5 HARGA JUMLAH 6

1 2 I. PEKERJAAN PERSIAPAN 2 1 M' Pengukuran dan Pemasangan Bouwplank 3 0.0040 M Kayu Usuk 5/7 0.0200 Kg Paku biasa 2'' - 5" 3 0.0060 M Kayu Papan 3/20 0.1000 Oh Tukang Kayu 0.1000 Oh Pekerja 0.0100 Oh Kepala Tukang 0.0050 Oh Mandor II. PEKERJAAN TANAH 1 1 M3 Galian Tanah Biasa sedalam 1 meter 0.7500 Oh Pekerja 0.0250 Oh Mandor 2 1 M3 Galian Tanah Biasa sedalam 2 meter 0.5260 Oh Pekerja 0.0520 Oh Mandor 3 1 M3 Galian Tanah Biasa sedalam 3 meter 0.7350 Oh Pekerja 0.0730 Oh Mandor 4 1 M3 Galian Tanah Keras sedalam 1 meter 0.6250 Oh Pekerja 0.0620 Oh Mandor 5 1 M3 Galian Tanah cadas sedalam 1 meter 1.2500 Oh Pekerja 0.1250 Oh Mandor 12 1 M3 Urugan Kembali 0.2500 Oh Pekerja 0.0100 Oh Mandor 13 1 M3 Urugan Tanah 1.2000 M3 Tanah urug 0.3000 Oh Pekerja 0.0100 Oh Mandor 1.0000 Ls Alat Pemadat 13 1 M3 Urugan Limestone (Khusus di Bukit) 1.2000 M3 Tanah urug 0.2500 Oh Pekerja 0.0100 Oh Mandor 14 1 M3 Pemadatan Tanah 0.5000 Oh Pekerja 0.0500 Oh Mandor 15 1 M3 Urugan Pasir 3 1.2000 M Pasir Urug 0.3000 Hr Pekerja 0.0100 Hr Mandor

3,500,000.00 15,000.00 5,000,000.00 60,000.00 50,000.00 60,000.00 75,000.00 Total :

14,000.00 300.00 30,000.00 6,000.00 5,000.00 600.00 375.00 11,975.00

44,300.00

14,000.00 300.00 30,000.00 6,000.00 5,000.00 600.00 375.00 56,275.00

50,000.00 75,000.00 Total : 50,000.00 75,000.00 Total : 50,000.00 75,000.00 Total : 50,000.00 75,000.00 Total : 50,000.00 75,000.00 Total : 50,000.00 75,000.00 Total : 100,000.00 50,000.00 75,000.00 5,500.00 Total : 70,000.00 50,000.00 75,000.00 Total : 50,000.00 75,000.00 Total : 125,000.00 50,000.00 75,000.00 Total :

120,000.00 120,000.00 84,000.00 84,000.00 150,000.00 150,000.00

37,500.00 1,875.00 39,375.00 26,300.00 3,900.00 30,200.00 36,750.00 5,475.00 42,225.00 31,250.00 4,650.00 35,900.00 62,500.00 9,375.00 71,875.00 12,500.00 750.00 13,250.00

37,500.00 1,875.00 39,375.00 26,300.00 3,900.00 30,200.00 36,750.00 5,475.00 42,225.00 31,250.00 4,650.00 35,900.00 62,500.00 9,375.00 71,875.00 12,500.00 750.00 13,250.00 120,000.00 15,000.00 750.00 141,250.00 84,000.00 12,500.00 750.00 97,250.00 25,000.00 3,750.00 28,750.00 150,000.00 15,000.00 750.00 165,750.00

15,000.00 750.00 5,500.00 21,250.00

12,500.00 750.00 13,250.00 25,000.00 3,750.00 28,750.00 150,000.00 15,000.00 750.00 165,750.00

III. PEKERJAAN PONDASI

5 1 M3 Pasang Pondasi Batu Kali 1 Pc:5 Ps 3 1.1000 M Batu Belah 15/20 cm 136.0000 Kg Semen Portland 3 0.5440 M Pasir Pasang 1.5000 Oh Pekerja 0.6000 Oh Tukang Batu 0.0600 Oh Kepala Tukang 0.0750 Oh Mandor 5

6

11

7

8

10

#REF! 950.00 250,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : 1 M3 Pasang Pondasi Batu Karang Bukit 1 Pc:5 Ps (Khusus di Bukit) 3 1.1000 M Batu Karang Bukit 15/20 cm #REF! 136.0000 Kg Semen Portland 950.00 3 0.5440 M Pasir Pasang 250,000.00 1.5000 Oh Pekerja 50,000.00 0.6000 Oh Tukang Batu 55,000.00 0.0600 Oh Kepala Tukang 60,000.00 0.0750 Oh Mandor 75,000.00 Total : 1 M3 Pasang Pondasi Batu Kali 1 Pc:6 Ps 3 1.1000 M #REF! #REF! 136.0000 Kg Semen Portland 950.00 3 0.5440 M Pasir Pasang 250,000.00 1.5000 Oh Pekerja 50,000.00 0.6000 Oh Tukang Batu 55,000.00 0.0600 Oh Kepala Tukang 60,000.00 0.0750 Oh Mandor 75,000.00 Total : 1 M3 Pasang Pondasi Batu kosong 3 1.2000 M Batu Belah 15/20 cm #REF! 3 0.3000 M Pasir Urug 125,000.00 0.7800 Oh Pekerja 50,000.00 0.3900 Oh Tukang Batu 55,000.00 0.0390 Oh Kepala Tukang 60,000.00 0.0390 Oh Mandor 75,000.00 Total : 1 M2 Pas. Bata Merah tebal 1/2 bata,1 Pc:2Ps 70.0000 Bh Bata Merah 5 x 11 x 22 cm 1,000.00 18.9500 Kg Semen Portland 950.00 3 0.0380 M Pasir Pasang 250,000.00 0.3200 Oh Pekerja 50,000.00 0.1000 Oh Tukang Batu 55,000.00 0.0100 Oh Kepala Tukang 60,000.00 0.0150 Oh Mandor 75,000.00 Total : 1 M2 Pas. Bata Merah tebal 1/2 bata,1 Pc:3 Ps 70.0000 Bh Bata Merah 5 x 11 x 22 cm 1,000.00 14.3700 Kg Semen Portland 950.00 3 0.0400 M Pasir Pasang 250,000.00 0.3200 Oh Pekerja 50,000.00 0.1000 Oh Tukang Batu 55,000.00 0.0100 Oh Kepala Tukang 60,000.00 0.0150 Oh Mandor 75,000.00 Total : 1 M2 Pas. Bata Merah tebal 1/2 bata,1 Pc:5Ps 70.0000 Bh Bata Merah 5 x 11 x 22 cm 1,000.00 9.6800 Kg Semen Portland 950.00 3 0.0450 M Pasir Pasang 250,000.00 0.3200 Oh Pekerja 50,000.00 0.1000 Oh Tukang Batu 55,000.00 0.0100 Oh Kepala Tukang 60,000.00 0.0150 Oh Mandor 75,000.00 Total :

#REF! 129,200.00 136,000.00 75,000.00 33,000.00 3,600.00 5,625.00 117,225.00

#REF! #REF! 129,200.00 136,000.00

#REF! 129,200.00 136,000.00 75,000.00 33,000.00 3,600.00 5,625.00 #REF! #REF! 129,200.00 136,000.00 75,000.00 33,000.00 3,600.00 5,625.00 #REF! #REF! 129,200.00 136,000.00 75,000.00 33,000.00 3,600.00 5,625.00 #REF! #REF! 37,500.00 39,000.00 21,450.00 2,340.00 2,925.00 #REF! 70,000.00 18,002.50 9,500.00 16,000.00 5,500.00 600.00 1,125.00 120,727.50 70,000.00 13,651.50 10,000.00 16,000.00 5,500.00 600.00 1,125.00 116,876.50 70,000.00 9,196.00 11,250.00 16,000.00 5,500.00 600.00 1,125.00 113,671.00

#REF! #REF! 129,200.00 136,000.00

75,000.00 33,000.00 3,600.00 5,625.00 117,225.00

#REF! #REF! 37,500.00

75,000.00 33,000.00 3,600.00 5,625.00 117,225.00

#REF! 70,000.00 18,002.50 9,500.00

39,000.00 21,450.00 2,340.00 2,925.00 65,715.00

97,502.50 70,000.00 13,651.50 10,000.00

16,000.00 5,500.00 600.00 1,125.00 23,225.00

93,651.50 70,000.00 9,196.00 11,250.00

16,000.00 5,500.00 600.00 1,125.00 23,225.00

90,446.00

16,000.00 5,500.00 600.00 1,125.00 23,225.00

14 1 M2 Pasangan Batako 12.5000 Bh Batako 1.6000 Kg Semen Portland 3 0.0050 M Pasir Pasang

1,800.00 950.00 250,000.00

22,500.00 1,520.00 1,250.00

22,500.00 1,520.00 1,250.00

0.0720 0.0240 0.0024 0.0050

Oh Oh Oh Oh

Pekerja Tukang Batu Kepala Tukang Mandor

50,000.00 55,000.00 60,000.00 75,000.00 Total : #REF! 950.00 250,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : #REF! 9,000,000.00 15,000.00 9,000,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : #REF! 950.00 50,000.00 70,000.00 75,000.00 75,000.00 Total : #REF! 950.00 50,000.00 70,000.00 75,000.00 75,000.00 Total : #REF! 950.00 50,000.00 70,000.00 75,000.00 75,000.00 Total : #REF! 950.00 50,000.00 70,000.00 75,000.00 75,000.00 Total :

25,270.00 #REF! 12,160.00 8,750.00

3,600.00 1,320.00 144.00 375.00 5,439.00

3,600.00 1,320.00 144.00 375.00 30,709.00 #REF! 12,160.00 8,750.00 15,000.00 5,500.00 600.00 1,125.00 #REF! #REF! 126,000.00 180.00 27,000.00 5,000.00 2,750.00 300.00 150.00 #REF! #REF! 11,818.00 100,000.00 140,000.00 30,000.00 7,500.00 #REF! #REF! 11,162.50 100,000.00 140,000.00 30,000.00 7,500.00 #REF! #REF! 11,162.50 100,000.00 140,000.00 30,000.00 7,500.00 #REF! #REF! 11,162.50 100,000.00 140,000.00 30,000.00 7,500.00 #REF!

15 1 M2 Pasangan dinding roster 12x11x24 cm 36.0000 Bh Roster/Kerawang 12.8000 Kg Semen Portland 3 0.0350 M Pasir Pasang 0.3000 Oh Pekerja 0.1000 Oh Tukang Batu 0.0100 Oh Kepala Tukang 0.0150 Oh Mandor 17 1 M2 Pasang dinding bedeg,rangka kayu 2 1.5000 M Bedeg/bilik bambu.klas 1 0.0140 Kg Kayu 5/7 Kamper 3 0.0120 M Paku Biasa 3 0.0030 M List Kayu 2/4 0.1000 Oh Pekerja 0.0500 Oh Tukang Batu 0.0050 Oh Kepala Tukang 0.0020 Oh Mandor 18 1 M2 Pasang Bata Gosok 60.0000 Bj Bata Merah Kls I 12.4400 Kg Semen Portland 2.0000 Oh Pekerja 2.0000 Oh Tukang Paras Bali 0.4000 Oh Kepala Tukang 0.1000 Oh Mandor 19 1 M2 Pasang Paras Silakarang 1.0500 M Paras Ukir Silakarang Kls I (4x15x40) 11.7500 Kg Semen Portland 2.0000 Oh Pekerja 2.0000 Oh Tukang Paras Bali 0.4000 Oh Kepala Tukang 0.1000 Oh Mandor 20 1 M2 Pasang Paras Malem 1.0500 M Paras Malem(4x15x40) 11.7500 Kg Semen Portland 2.0000 Oh Pekerja 2.0000 Oh Tukang Paras Bali 0.4000 Oh Kepala Tukang 0.1000 Oh Mandor 20 1 M2 Pasang Batu Karang Tombong 1.1000 M Batu Karang Tombong (7x14x28) 11.7500 Kg Semen Portland 2.0000 Oh Pekerja 2.0000 Oh Tukang Paras Bali 0.4000 Oh Kepala Tukang 0.1000 Oh Mandor

#REF! #REF! 126,000.00 180.00 27,000.00

15,000.00 5,500.00 600.00 1,125.00 22,225.00

#REF! #REF! 11,818.00

5,000.00 2,750.00 300.00 150.00 8,200.00

#REF! #REF! 11,162.50

100,000.00 140,000.00 30,000.00 7,500.00 277,500.00

#REF! #REF! 11,162.50

100,000.00 140,000.00 30,000.00 7,500.00 277,500.00

#REF! #REF! 11,162.50

100,000.00 140,000.00 30,000.00 7,500.00 277,500.00

#REF!

100,000.00 140,000.00 30,000.00 7,500.00 277,500.00

21 1 M2 Pasang Paras Kerobokan 1.0500 M Paras Kerobokan 11.7500 Kg Semen Portland 2.0000 Oh Pekerja 2.0000 Oh Tukang Paras Bali 0.4000 Oh Kepala Tukang 0.1000 Oh Mandor

#REF! 950.00 50,000.00 70,000.00 75,000.00 75,000.00

#REF! 11,162.50 100,000.00 140,000.00 30,000.00 7,500.00

#REF! 11,162.50 100,000.00 140,000.00 30,000.00 7,500.00

Total : 22 1 M2 Pasang Paving Blok Tebal 8 cm 1.0000 M Paving Blok T 8cm polos 20/20 0.5000 Oh Pekerja 0.2500 Oh Tukang Batu 0.0250 Oh Mandor 23 1 M2 Pasang Paving Blok Tebal 8 cm 1.0000 M Paving Blok T 8cm warna 20/20 0.5000 Oh Pekerja 0.2500 Oh Tukang Batu 0.0250 Oh Mandor 24 1 M2 Pasang Paving Blok Tebal 6 cm 1.0000 M Paving Blok T 8cm polos 20/20 0.5000 Oh Pekerja 0.2500 Oh Tukang Batu 0.0250 Oh Mandor V. PEKERJAAN PLESTERAN 1 1 M2 Plesteran 1 Pc:1Ps,tebal 15 mm 12.9200 Kg Semen Portland 3 0.0130 M Pasir Pasangan 0.2000 Oh Pekerja 0.1500 Oh Tukang Batu 0.0150 Oh Kepala Tukang 0.0100 Oh Mandor 2 1 M2 Plesteran 1 Pc:2Ps,tebal 15 mm 8.5200 Kg Semen Portland 3 0.0170 M Pasir Pasangan 0.2000 Oh Pekerja 0.1500 Oh Tukang Batu 0.0150 Oh Kepala Tukang 0.0100 Oh Mandor 3 1 M2 Plesteran 1 Pc:3Ps,tebal 15 mm 6.4800 Kg Semen Portland 3 0.0190 M Pasir Pasangan 0.2000 Oh Pekerja 0.1500 Oh Tukang Batu 0.0150 Oh Kepala Tukang 0.0100 Oh Mandor 5 1 M2 Plesteran 1 Pc: 5Ps,tebal 15 mm 4.3200 Kg Semen Portland 3 0.0220 M Pasir Pasangan 0.2000 Oh Pekerja 0.1500 Oh Tukang Batu 0.0150 Oh Kepala Tukang 0.0100 Oh Mandor 8 1 M2 Plesteran Beton 1 Pc : 2 Ps 9.3000 Kg Semen Portland 3 0.0180 M Pasir Pasangan 0.2600 Oh Pekerja 0.2000 Oh Tukang Batu 0.0200 Oh Kepala Tukang 0.0130 Oh Mandor 9 1 M2 Plesteran Skoning 1 Pc : 2 Ps 0.5000 Kg Semen Portland 3 0.0020 M Pasir Pasangan 0.0570 Oh Pekerja 0.0380 Oh Tukang Batu 0.0380 Oh Kepala Tukang 0.0020 Oh Mandor 11 1 M2 Acian 75,000.00 50,000.00 55,000.00 75,000.00 Total : #REF! 50,000.00 55,000.00 75,000.00 Total : 54,000.00 50,000.00 55,000.00 75,000.00 Total :

#REF! 75,000.00

277,500.00

#REF! 75,000.00 25,000.00 13,750.00 1,875.00 115,625.00 #REF! 25,000.00 13,750.00 1,875.00 #REF! 54,000.00 25,000.00 13,750.00 1,875.00 94,625.00

75,000.00 #REF!

25,000.00 13,750.00 1,875.00 40,625.00

#REF! 54,000.00

25,000.00 13,750.00 1,875.00 40,625.00

54,000.00

25,000.00 13,750.00 1,875.00 40,625.00

950.00 250,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : 950.00 250,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : 950.00 250,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : 950.00 250,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : 950.00 250,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : 950.00 250,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total :

12,274.00 3,250.00 10,000.00 8,250.00 900.00 750.00 19,900.00

15,524.00 8,094.00 4,250.00

12,274.00 3,250.00 10,000.00 8,250.00 900.00 750.00 35,424.00 8,094.00 4,250.00 10,000.00 8,250.00 900.00 750.00 32,244.00 6,156.00 4,750.00 10,000.00 8,250.00 900.00 750.00 30,806.00 4,104.00 5,500.00 10,000.00 8,250.00 900.00 750.00 29,504.00 8,835.00 4,500.00 13,000.00 11,000.00 1,200.00 975.00 39,510.00 475.00 500.00 2,850.00 2,090.00 2,280.00 150.00 8,345.00

12,344.00 6,156.00 4,750.00

10,000.00 8,250.00 900.00 750.00 19,900.00

10,906.00 4,104.00 5,500.00

10,000.00 8,250.00 900.00 750.00 19,900.00

9,604.00 8,835.00 4,500.00

10,000.00 8,250.00 900.00 750.00 19,900.00

13,335.00 475.00 500.00

13,000.00 11,000.00 1,200.00 975.00 26,175.00

975.00

2,850.00 2,090.00 2,280.00 150.00 7,370.00

10.4800 0.0100 0.0010 0.0600

Kg Oh Oh Oh

Semen Portland Tukang Batu Kepala Tukang Mandor

950.00 55,000.00 60,000.00 75,000.00 Total :

9,956.00 550.00 60.00 4,500.00 5,110.00

9,956.00

9,956.00 550.00 60.00 4,500.00 15,066.00

VI. PEKERJAAN KAYU 1 1 M3 Pek.Kusen pintu&Jendela Kamper 3 1.2000 M Kayu Kamper Balok 8/12 6.0000 Oh Pekerja 18.0000 Oh Tukang Kayu 2.0000 Oh Kepala Tukang 0.3000 Oh Mandor 2 1 M2 Pek.Pintu Klam Kayu Kamper 3 0.0360 M Kayu Kamper Papan 3/20 0.0500 Kg Paku Biasa 2"-5" 0.3500 Oh Pekerja 1.0500 Oh Tukang Kayu 0.1050 Oh Kepala Tukang 0.0180 Oh Mandor 3 1 M2 Pek.Pintu Panil Kayu Kamper 3 0.0400 M Kayu Kamper Papan 3/20 1.0000 Oh Pekerja 2.5000 Oh Tukang Kayu 0.2500 Oh Kepala Tukang 0.0500 Oh Mandor 1 M2 Pek.Pintu Panil Kamper Lapis Aluminium 1 M2 Pek.Pintu Panil Kayu Jati 4 1 M2 Pek.Pintu & Jendela Kaca Kamper 3 0.0350 M Kayu Kamper Papan 3/20 2 0.6724 M Kaca 5mm 0.8000 Oh Pekerja 2.0000 Oh Tukang Kayu 0.2000 Oh Kepala Tukang 0.0400 Oh Mandor 6 1 M3 Pek.Konstruksi Kuda-Kuda Kamper 3 1.1000 M Kayu Kamper Balok (8/12) 15.0000 Kg Besi Strip 0.8000 Kg Paku Biasa 2"-5" 4.0000 Oh Pekerja 12.0000 Oh Tukang Kayu 1.2000 Oh Kepala Tukang 0.2000 Oh Mandor 1 M3 Pek.Konstruksi Kuda-Kuda Kruing 1 M3 Pek.Konstruksi Kuda-Kuda Jati

8,500,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : 9,000,000.00 15,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : 9,000,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : Total : Total : 9,000,000.00 85,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : 8,500,000.00 #REF! 15,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total :

10,200,000.00 300,000.00 1,080,000.00 120,000.00 22,500.00 1,522,500.00

10,200,000.00 324,000.00

10,200,000.00 300,000.00 1,080,000.00 120,000.00 22,500.00 11,722,500.00 324,000.00

324,000.00 360,000.00

17,500.00 63,000.00 6,300.00 1,350.00 88,150.00

17,500.00 63,000.00 6,300.00 1,350.00 412,150.00 360,000.00 50,000.00 150,000.00 15,000.00 3,750.00 578,750.00 634,750.00 1,258,750.00 315,000.00 57,154.00 40,000.00 120,000.00 12,000.00 3,000.00 547,154.00 9,350,000.00 #REF! 12,000.00 200,000.00 720,000.00 72,000.00 15,000.00 #REF! #REF! #REF!

360,000.00 416,000.00 1,040,000.00 315,000.00 57,154.00

50,000.00 150,000.00 15,000.00 3,750.00 218,750.00 218,750.00 218,750.00

315,000.00 9,350,000.00 #REF! 12,000.00

40,000.00 120,000.00 12,000.00 3,000.00 175,000.00

9,350,000.00 #REF! #REF!

200,000.00 720,000.00 72,000.00 15,000.00 1,007,000.00 1,007,000.00 1,007,000.00

7 1 M2 Mengerjakan Usuk & Reng Kamper 3 0.0140 M Usuk 5/7 Kayu Kamper 3 0.0040 M Reng Kayu Kamper 0.1500 Kg Paku Usuk 0.1000 Kg Paku Reng 0.1000 Oh Pekerja 0.1000 Oh Tukang Kayu 0.0100 Oh Kepala Tukang Kayu 0.0030 Oh Mandor 1 M2 Mengerjakan Usuk & Reng Jati

8,500,000.00 6,513,000.00 15,000.00 15,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : Total :

119,000.00 26,052.00 2,250.00 1,500.00 5,000.00 6,000.00 600.00 225.00 11,825.00 11,825.00

148,802.00 #REF!

119,000.00 26,052.00 2,250.00 1,500.00 5,000.00 6,000.00 600.00 225.00 160,627.00 #REF!

1 M2 Mengerjakan Usuk & Reng Kamper Expose Lambresering 8 1 M2 Mengerjakan Usuk Kruing & Reng Kamper 3 0.0140 M Usuk 5/7 Kayu Kruing 9,000,000.00 3 0.0040 M Reng Kayu Kamper 6,513,000.00 0.1500 Kg Paku Usuk 15,000.00 0.1000 Kg Paku Reng 15,000.00 0.1000 Oh Pekerja 50,000.00 0.1000 Oh Tukang Kayu 60,000.00 0.0100 Oh Kepala Tukang Kayu 60,000.00 0.0030 Oh Mandor 75,000.00 Total : 9 1 M2 Mengerjakan Reng Kamper 3 0.0040 M Reng Kayu Kamper 6,513,000.00 0.1000 Kg Paku Reng 15,000.00 0.0500 Oh Pekerja 50,000.00 0.0500 Oh Tukang Kayu 60,000.00 0.0050 Oh Kepala Tukang Kayu 60,000.00 0.0015 Oh Mandor 75,000.00 Total : 10 1 M2 Pas. Rangka Langit-langit 1 x 1m kayu kamper 3 0.0120 M Kayu Kamper Usuk 4/6 8,500,000.00 0.1000 Kg Paku Biasa 2"-5" 15,000.00 0.1500 Oh Pekerja 50,000.00 0.2500 Oh Tukang Kayu 60,000.00 0.0250 Oh Kepala Tukang 60,000.00 0.0750 Oh Mandor 75,000.00 Total : 11 1 M2 Pas. Rangka Langit-langit 1 x 1 m kayu kruing 3 0.0120 M Kayu Kruing Usuk 4/6 5,850,000.00 0.1000 Kg Paku Biasa 2"-5" 15,000.00 0.1500 Oh Pekerja 50,000.00 0.2500 Oh Tukang Kayu 60,000.00 0.0250 Oh Kepala Tukang 60,000.00 0.0750 Oh Mandor 75,000.00 Total : 12 1 M2 Pas. Rangka Langit-langit 30 x 60 cm kayu kamper 3 0.0230 M Kayu Kamper Usuk 4/6 8,500,000.00 0.1500 Kg Paku Biasa 2"-5" 15,000.00 0.2000 Oh Pekerja 50,000.00 0.3000 Oh Tukang Kayu 60,000.00 0.0300 Oh Kepala Tukang 60,000.00 0.0100 Oh Mandor 75,000.00 Total : 13 1 M2 Pas. Rangka Langit-langit 30 x 30 cm kayu kamper 3 0.0270 M Kayu Kamper Usuk 4/6 8,500,000.00 0.2000 Kg Paku Biasa 2"-5" 15,000.00 0.2500 Oh Pekerja 50,000.00 0.3500 Oh Tukang Kayu 60,000.00 0.0350 Oh Kepala Tukang 60,000.00 0.0125 Oh Mandor 75,000.00 Total : 14 1 M' Pas. Lisplang 3x20cm,kayu kamper 3 0.0072 M Kayu Kamper Papan 3/20 9,000,000.00 0.0500 Kg Paku Biasa 2"-5" 15,000.00 0.1000 Oh Pekerja 50,000.00 0.2000 Oh Tukang Kayu 60,000.00 0.0200 Oh Kepala Tukang 60,000.00 0.0050 Oh Mandor 75,000.00 Total : 1 M' Pas. Lisplang 3x20cm,kayu jati Total : 1 M' Pas. Lisplang 3x20cm,kayu jati Total : 15 1 M' Pas. Lisplang 2x(3x20)cm, kayu kamper 3 0.0145 M Kayu Kamper Papan 9,000,000.00 0.0600 Kg Paku Biasa 2"-5" 15,000.00 0.1500 Oh Pekerja 50,000.00 0.2500 Oh Tukang Kayu 60,000.00 0.0250 Oh Kepala Tukang 60,000.00 0.0750 Oh Mandor 75,000.00 Total :

297,302.00 126,000.00 26,052.00 2,250.00 1,500.00

11,825.00

309,127.00 126,000.00 26,052.00 2,250.00 1,500.00 5,000.00 6,000.00 600.00 225.00 167,627.00 26,052.00 1,500.00 2,500.00 3,000.00 300.00 112.50 33,464.50 102,000.00 1,500.00 7,500.00 15,000.00 1,500.00 5,625.00 133,125.00 70,200.00 1,500.00 7,500.00 15,000.00 1,500.00 5,625.00 101,325.00 195,500.00 2,250.00 10,000.00 18,000.00 1,800.00 750.00 228,300.00 229,500.00 3,000.00 12,500.00 21,000.00 2,100.00 937.50 269,037.50 64,800.00 750.00 5,000.00 12,000.00 1,200.00 375.00 84,125.00 #REF! #REF! 130,500.00 900.00 7,500.00 15,000.00 1,500.00 5,625.00 161,025.00

155,802.00 26,052.00 1,500.00

5,000.00 6,000.00 600.00 225.00 11,825.00

27,552.00 102,000.00 1,500.00

2,500.00 3,000.00 300.00 112.50 5,912.50

102,000.00 70,200.00 1,500.00

7,500.00 15,000.00 1,500.00 5,625.00 29,625.00

70,200.00 195,500.00 2,250.00

7,500.00 15,000.00 1,500.00 5,625.00 29,625.00

195,500.00 229,500.00 3,000.00

10,000.00 18,000.00 1,800.00 750.00 30,550.00

229,500.00 64,800.00 750.00

12,500.00 21,000.00 2,100.00 937.50 36,537.50

64,800.00 #REF! #REF! 130,500.00 900.00

5,000.00 12,000.00 1,200.00 375.00 18,575.00 18,575.00 18,575.00

130,500.00

7,500.00 15,000.00 1,500.00 5,625.00 29,625.00

1 M' Pas. Lisplang 2x(3x20)cm, kayu jati 16 1 M' Pasang Rangka dinding pemisah kayu kamper 3 0.0195 M Kayu Kamper Balok 3 0.0070 M Kayu Kamper papan 0.1000 Kg Paku Biasa 2"-5" 0.1500 Oh Pekerja 0.4500 Oh Tukang Kayu 0.0450 Oh Kepala Tukang 0.0750 Oh Mandor 17 1 M2 Pas.Playwood tebal 4mm,untuk dinding 3 0.4000 M Playwood 4' x 8' x 4 mm 0.0500 Kg Paku Biasa 1/2"-1" 0.0250 Oh Pekerja 0.0750 Oh Tukang Kayu 0.0075 Oh Kepala Tukang 0.0013 Oh Mandor 18 1 M' Pas.List Plafond-kayu profil 1.0500 M' Kayu Profil 0.0500 Kg Paku Biasa 1/2"-1" 0.0210 Oh Pekerja 0.0210 Oh Tukang Kayu 0.0020 Oh Kepala Tukang 0.0010 Oh Mandor VII. PEKERJAAN BETON 1 1 M3 Membuat Beton Bertulang 1Pc : 2Ps : 3Kr 232.0000 Kg Semen Portland 3 0.5200 M Pasir Beton 3 0.7800 M Koral Beton 1.6500 Oh Pekerja 0.2500 Oh Tukang Batu 0.0250 Oh Kepala Tukang 0.0800 Oh Mandor 2 1 M3 Membuat Beton Bertulang 1Pc : 2Ps : 3Kr 280.0000 Kg Semen Portland 3 0.4500 M Pasir Beton 3 0.9000 M Koral Beton 1.6500 Oh Pekerja 0.2500 Oh Tukang Batu 0.0250 Oh Kepala Tukang 0.0800 Oh Mandor 3 1 M3 Membuat Beton Rabat 1Pc : 3Ps : 5Kr 5.6650 sak Semen Gresik 40 kg 3 0.5440 M Pasir Beton 3 0.9700 M Kerikil 6.0000 Oh Pekerja 0.5000 Oh Tukang Batu 0.0500 Oh Kepala Tukang 0.3000 Oh Mandor 4 100 Kg Pek.Besi Beton Plat 110.0000 Kg Besi Beton (Polos/Ulir) 2.5000 Kg Kawat Beton 6.7500 Oh Pekerja 6.7500 Oh Tukang Besi 2.2500 Oh Kepala Tukang 1.1250 Oh Mandor 5 1 M2 Pasang Bekisting untuk pondasi 3 0.0400 M Kayu Terentang 0.3000 Kg Paku Biasa 2'-5' 0.1000 Kg Minyak Bekisting 0.3000 Oh Pekerja 0.2600 Oh Tukang Besi 0.0260 Oh Kepala Tukang

Total : 8,500,000.00 9,000,000.00 15,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : 74,000.00 16,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : 70,000.00 16,000.00 50,000.00 60,000.00 55,000.00 75,000.00 Total :

#REF! 165,750.00 63,000.00 1,500.00

29,625.00

#REF! 165,750.00 63,000.00 1,500.00 7,500.00 27,000.00 2,700.00 5,625.00 273,075.00 29,600.00 800.00 1,250.00 4,500.00 450.00 97.50 36,697.50 73,500.00 800.00 1,050.00 1,260.00 110.00 75.00 76,795.00

230,250.00 29,600.00

7,500.00 27,000.00 2,700.00 5,625.00 42,825.00

29,600.00 73,500.00 800.00

1,250.00 4,500.00 450.00 97.50 6,297.50

74,300.00

1,050.00 1,260.00 110.00 75.00 2,495.00

950.00 175,000.00 160,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : 950.00 175,000.00 160,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : 47,500.00 175,000.00 160,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : 15,000.00 24,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 15,000.00 17,000.00 50,000.00 60,000.00 60,000.00

220,400.00 91,000.00 124,800.00 82,500.00 13,750.00 1,500.00 6,000.00 103,750.00

436,200.00 266,000.00 78,750.00 144,000.00

220,400.00 91,000.00 124,800.00 82,500.00 13,750.00 1,500.00 6,000.00 539,950.00 266,000.00 78,750.00 144,000.00 82,500.00 13,750.00 1,500.00 6,000.00 592,500.00 269,087.50 95,200.00 155,200.00 300,000.00 27,500.00 3,000.00 22,500.00 872,487.50 1,650,000.00 60,000.00 337,500.00 405,000.00 135,000.00 84,375.00 2,671,875.00 #REF! 4,500.00 1,700.00 15,000.00 15,600.00 1,560.00

488,750.00 269,087.50 95,200.00 155,200.00

82,500.00 13,750.00 1,500.00 6,000.00 103,750.00

519,487.50 1,650,000.00 60,000.00

300,000.00 27,500.00 3,000.00 22,500.00 353,000.00

1,710,000.00 #REF! 4,500.00 1,700.00

337,500.00 405,000.00 135,000.00 84,375.00 961,875.00

15,000.00 15,600.00 1,560.00

0.0050 Oh Mandor 6 1 M2 Pasang Bekisting untuk Sloof 3 0.4500 M Kayu Terentang 0.3000 Kg Paku Biasa 2"-5" 0.1000 Ltr Minyak Bekisting 0.3000 Oh Pekerja 0.2600 Oh Tukang Kayu 0.0260 Oh Kepala Tukang 0.0050 Oh Mandor 7 1 M2 Pasang Bekisting untuk kolom 3 0.0400 M Kayu Terentang 0.4000 Kg Paku Biasa 2"-5" 0.2000 Ltr Minyak Bekisting 3 0.0150 M Kayu Usuk 4/6 0.3500 Lbr Plywood tebal 9mm 2.0000 Btg Dolken kayu 8"-10"/4 m 0.3000 Oh Pekerja 0.3300 Oh Tukang Kayu 0.0330 Oh Kepala Tukang 0.0060 Oh Mandor 8 1 M2 Pasang Bekisting untuk Balok 3 0.0400 M Kayu Terentang 0.4000 Kg Paku Biasa 2"-5" 0.2000 Ltr Minyak Bekisting 3 0.0180 M Kayu Usuk 4/6 0.3500 Lbr Plywood tebal 9mm 2.0000 Btg Dolken kayu 8"-10"/4 m 0.3200 Oh Pekerja 0.3300 Oh Tukang Kayu 0.0330 Oh Kepala Tukang 0.0060 Oh Mandor 9 1 M2 Pasang Bekisting untuk Lantai 3 0.0400 M Kayu Terentang 0.4000 Kg Paku Biasa 2"-5" 0.2000 Ltr Minyak Bekisting 3 0.0150 M Kayu Usuk 4/6 0.3500 Lbr Plywood tebal 9mm 6.0000 Btg Dolken kayu 8"-10"/4 m 0.3200 Oh Pekerja 0.3300 Oh Tukang Kayu 0.0330 Oh Kepala Tukang 0.0060 Oh Mandor 10 1 M2 Pasang Bekisting untuk tangga 3 0.0300 M Kayu Terentang 0.4000 Kg Paku Biasa 2"-5" 0.1500 Ltr Minyak Bekisting 3 0.0150 M Kayu Usuk 4/6 0.3500 Lbr Plywood tebal 9mm 2.0000 Btg Dolken kayu 8"-10"/4 m 0.3200 Oh Pekerja 0.3300 Oh Tukang Kayu 0.0330 Oh Kepala Tukang 0.0060 Oh Mandor3 11 1 M Membuat Beton Dgn Mutu K 225 388.0000 Kg Semen Portland 3 0.6500 M Pasir Beton 3 0.6500 M Koral Beton 6.0000 Oh Pekerja 1.0000 Oh Tukang Batu 0.1000 Oh Kepala Tukang 0.3000 Oh Mandor

75,000.00 Total : #REF! 15,000.00 17,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 15,000.00 17,000.00 5,850,000.00 115,000.00 #REF! 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 15,000.00 17,000.00 5,850,000.00 115,000.00 #REF! 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 15,000.00 17,000.00 5,850,000.00 115,000.00 #REF! 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 15,000.00 17,000.00 5,850,000.00 115,000.00 #REF! 50,000.00 60,000.00 60,000.00 75,000.00 Total : 950.00 175,000.00 160,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total :

6,200.00 #REF! 4,500.00 1,700.00

375.00 32,535.00

375.00 38,735.00 #REF! 4,500.00 1,700.00 15,000.00 15,600.00 1,560.00 375.00 38,735.00 #REF! 6,000.00 3,400.00 87,750.00 40,250.00 #REF! 15,000.00 19,800.00 1,980.00 450.00 #REF! #REF! 6,000.00 3,400.00 105,300.00 40,250.00 #REF! 16,000.00 19,800.00 1,980.00 450.00 #REF! #REF! 6,000.00 3,400.00 87,750.00 40,250.00 #REF! 16,000.00 19,800.00 1,980.00 450.00 #REF! #REF! 6,000.00 2,550.00 87,750.00 40,250.00 #REF! 16,000.00 19,800.00 1,980.00 450.00 #REF! 368,600.00 113,750.00 104,000.00 300,000.00 55,000.00 6,000.00 22,500.00 969,850.00

6,200.00 #REF! 6,000.00 3,400.00 87,750.00 40,250.00 #REF!

15,000.00 15,600.00 1,560.00 375.00 32,535.00

#REF! #REF! 6,000.00 3,400.00 105,300.00 40,250.00 #REF!

15,000.00 19,800.00 1,980.00 450.00 37,230.00

#REF! #REF! 6,000.00 3,400.00 87,750.00 40,250.00 #REF!

16,000.00 19,800.00 1,980.00 450.00 38,230.00

#REF! #REF! 6,000.00 2,550.00 87,750.00 40,250.00 #REF!

16,000.00 19,800.00 1,980.00 450.00 38,230.00

#REF! 368,600.00 113,750.00 104,000.00

16,000.00 19,800.00 1,980.00 450.00 38,230.00

586,350.00

300,000.00 55,000.00 6,000.00 22,500.00 383,500.00

12 1 M Membuat Beton Dgn Mutu K 275 400.0000 Kg Semen Portland 3 0.4000 M Pasir Beton 3 0.8200 M Koral Beton 6.0000 Oh Pekerja 1.0000 Oh Tukang Batu 0.1000 Oh Kepala Tukang 0.3000 Oh Mandor 13 1 M Membuat Jembatan Cor 3 0.0264 M Kayu Terentang 0.6000 Kg Paku biasa 2'' - 5" 0.5000 Btg Dolken kayu 8 - 10/ 4 m 0.1500 Oh Pekerja 0.0500 Oh Tukang Kayu 0.0050 Oh Kepala Tukang 0.0070 Oh Mandor 142

3

950.00 175,000.00 160,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total :

380,000.00 70,000.00 131,200.00 300,000.00 55,000.00 6,000.00 22,500.00 383,500.00

581,200.00 #REF! 9,000.00 #REF!

380,000.00 70,000.00 131,200.00 300,000.00 55,000.00 6,000.00 22,500.00 964,700.00 #REF! 9,000.00 #REF! 7,500.00 3,000.00 300.00 525.00 #REF! 1,209,000.00 500.00 340,630.00 1,650,000.00 30,000.00 4,800.00 323,000.00 94,500.00 131,200.00 887,500.00 55,000.00 300,000.00 63,000.00 140,040.00 84,375.00 7,177,545.00 10,044.00 124,404.00 25,300,000.00 39,780,000.00 210,600.00 -

15

16

16

#REF! 15,000.00 #REF! 50,000.00 60,000.00 60,000.00 75,000.00 Total : 1 M3 Membuat Beton Bertulang Plat (100 Kg Besi + Bekesting) 3 0.1860 M Balok Meranti 6,500,000.00 3 0.5040 M Usuk Meranti 3,500,000.00 0.0200 Kg Paku balok 25,000.00 2.9620 lbr Plywood 8mm 115,000.00 110.0000 kg Besi Beton Polos 15,000.00 2.0000 Kg Paku usuk 15,000.00 0.3000 kg Paku Lis 16,000.00 6.8000 sak Semen Gresik 40 kg 47,500.00 3 0.5400 M Pasir Beton 175,000.00 3 0.8200 M Kerikil 160,000.00 17.7500 Oh Pekerja 50,000.00 1.0000 Oh Tukang Batu 55,000.00 5.0000 Oh Tukang Kayu 60,000.00 1.0500 Oh Tukang Besi 60,000.00 2.3340 Oh Kepala Tukang 60,000.00 1.1250 Oh Mandor 75,000.00 2.0000 ls Tukang bongkar begesting 50,000.00 Total : 1 M3 Membuat Balok Beton Bertulang ( 200 Kg Besi + Bekesting ) 3 0.1860 M Balok Meranti 54,000.00 3 0.5040 M Usuk Meranti 0.0200 Kg Paku balok 2.9620 lbr Plywood 8mm 42,000.00 220.0000 kg Besi Beton Polos 115,000.00 2.0000 Kg Paku usuk 0.3000 kg Paku Lis 5.0000 kg Kawat Beton 6.8000 sak Semen Gresik 40 kg 5,850,000.00 3 0.5400 M Pasir Beton 390,000.00 3 0.8200 M Kerikil 17.7500 Oh Pekerja 1.0000 Oh Tukang Batu 5.0000 Oh Tukang Kayu 1.0500 Oh Tukang Besi 2.3340 Oh Kepala Tukang 1.1250 Oh Mandor 2.0000 ls Tukang bongkar begesting 50,000.00 Total : 4.0000 Kg Paku biasa 2'' - 5" 15,000.00 2.0000 Ltr Minyak Bekesting 17,000.00 300.0000 Kg Besi Beton Polos 42,000.00 4.5000 Kg Kawat Beton 24,000.00 323.0000 Kg Semen Portland 950.00 3 0.5200 M Pasir Beton 175,000.00 3 0.7800 M Koral Beton 160,000.00 3 0.1500 M Kayu Balok 6,500,000.00 3.5000 Lbr Plywood Tebal 9mm 115,000.00 20.0000 Btg Dolken kayu 8 - 10/ 4 m #REF! 7.3000 Oh Pekerja 50,000.00

#REF! 1,209,000.00 1,764,000.00 500.00 340,630.00 1,650,000.00 30,000.00 4,800.00 323,000.00 94,500.00 131,200.00

7,500.00 3,000.00 300.00 525.00 11,325.00

5,547,630.00 10,044.00 124,404.00 25,300,000.00 39,780,000.00 210,600.00 -

887,500.00 55,000.00 300,000.00 63,000.00 140,040.00 84,375.00 100,000.00 1,629,915.00

100,000.00 60,000.00 34,000.00 12,600,000.00 108,000.00 306,850.00 91,000.00 124,800.00 975,000.00 402,500.00 #REF! 365,000.00

60,000.00 34,000.00 12,600,000.00 108,000.00 306,850.00 91,000.00 124,800.00 975,000.00 402,500.00 #REF! 365,000.00

17

18

19

20

55,000.00 60,000.00 60,000.00 60,000.00 75,000.00 Total : 3 1 M Membuat Balok Beton Bertulang ( 220 Kg Besi + Bekesting ) 3 0.1200 M Balok Meranti 6,500,000.00 3 0.0600 M Usuk Meranti 3,500,000.00 0.5000 Kg Paku reng 15,000.00 242.0000 kg Besi Beton Polos 15,000.00 5.0000 kg Kawat Beton 24,000.00 0.5000 Kg Paku usuk 15,000.00 0.5000 kg Paku Lis 16,000.00 6.8000 sak Semen Gresik 40 kg 47,500.00 3 0.5400 M Pasir Beton 175,000.00 3 0.8200 M Kerikil 160,000.00 21.5000 Oh Pekerja 50,000.00 1.0000 Oh Tukang Batu 55,000.00 2.0000 Oh Tukang Kayu 60,000.00 13.5000 Oh Tukang Besi 55,000.00 5.4670 Oh Kepala Tukang 60,000.00 2.5720 Oh Mandor 75,000.00 0.5000 ls Tukang bongkar begesting 50,000.00 Total : 3 1 M Membuat Plat Pondasi Telapak ( 200 Kg Besi + Bekesting ) 220.0000 kg Besi Beton Polos 15,000.00 5.0000 kg Kawat Beton 24,000.00 6.8000 sak Semen Gresik 40 kg 47,500.00 3 0.5400 M Pasir Beton 175,000.00 3 0.8200 M Kerikil 160,000.00 21.5000 Oh Pekerja 50,000.00 1.0000 Oh Tukang Batu 55,000.00 13.5000 Oh Tukang Besi 55,000.00 4.8000 Oh Kepala Tukang 60,000.00 2.3500 Oh Mandor 75,000.00 Total : 1 M' Membuat Kolom Penguat Beton Betulang ( 11 x 11 ) cm 3 0.0020 M Kayu Terentang #REF! 0.0100 Kg Paku biasa 2'' - 5" 15,000.00 3.0000 Kg Besi Beton Polos 15,000.00 0.4500 Kg Kawat Beton 24,000.00 4.0000 Kg Semen Portland 950.00 0.0060 Kg Pasir Beton 175,000.00 3 0.0090 M Koral Beton 160,000.00 3 0.0600 M Pekerja 50,000.00 0.0200 Oh Tukang Batu 55,000.00 0.0200 Oh Tukang Kayu 60,000.00 0.0200 Oh Tukang Besi 60,000.00 0.0060 Oh Kepala Tukang 60,000.00 0.0030 Oh Mandor 75,000.00 Total : 1 M' Membuat Ring Balok Beton Bertulang ( 380 kg + begesting) 3 0.5040 M Usuk Meranti 3,500,000.00 3 2.9620 M Plywood 8mm 115,000.00 418.0000 kg Besi Beton Polos 15,000.00 5.0000 kg Kawat Beton 24,000.00 4.0000 Kg Paku usuk 15,000.00 0.3000 kg Paku Lis 16,000.00 6.8000 sak Semen Gresik 40 kg 47,500.00 3 0.5400 M Pasir Beton 175,000.00 3 0.8200 M Kerikil 160,000.00 24.5000 Oh Pekerja 50,000.00 1.0000 Oh Tukang Batu 55,000.00 5.0000 Oh Tukang Kayu 55,000.00 13.5000 Oh Tukang Besi 55,000.00 6.4670 Oh Kepala Tukang 60,000.00 2.9060 Oh Mandor 75,000.00 1.0000 ls Tukang bongkar begesting 50,000.00

0.3500 3.3000 2.1000 0.5700 0.2500

Oh Oh Oh Oh Oh

Tukang Batu Tukang Kayu Tukang Besi Kepala Tukang Mandor

#REF! 780,000.00 210,000.00 7,500.00 3,630,000.00 7,500.00 8,000.00 323,000.00 94,500.00 131,200.00

19,250.00 198,000.00 126,000.00 34,200.00 18,750.00 761,200.00

19,250.00 198,000.00 126,000.00 34,200.00 18,750.00 #REF! 780,000.00 7,500.00 3,630,000.00 7,500.00 8,000.00 323,000.00 94,500.00 131,200.00 1,075,000.00 55,000.00 120,000.00 742,500.00 328,020.00 192,900.00 7,495,120.00 3,300,000.00 323,000.00 94,500.00 131,200.00 1,075,000.00 55,000.00 742,500.00 288,000.00 176,250.00 6,185,450.00 #REF! 150.00 45,000.00 10,800.00 3,800.00 1,050.00 1,440.00 3,000.00 1,100.00 1,200.00 1,200.00 360.00 225.00 #REF!

5,191,700.00 3,300,000.00 120,000.00 323,000.00 94,500.00 131,200.00

1,075,000.00 55,000.00 120,000.00 742,500.00 328,020.00 192,900.00 25,000.00 1,463,420.00

3,968,700.00 #REF! 150.00 45,000.00 10,800.00 3,800.00 1,050.00 1,440.00

1,075,000.00 55,000.00 742,500.00 288,000.00 176,250.00 1,261,750.00

#REF! 1,764,000.00 6,270,000.00 60,000.00 4,800.00 323,000.00 94,500.00 131,200.00

3,000.00 1,100.00 1,200.00 1,200.00 360.00 225.00 7,085.00

6,270,000.00 60,000.00 4,800.00 323,000.00 94,500.00 131,200.00 1,225,000.00 55,000.00 275,000.00 742,500.00 388,020.00 217,950.00

1,225,000.00 55,000.00 275,000.00 742,500.00 388,020.00 217,950.00 50,000.00

Total : VIII PEKERJAAN PENUTUP ATAP 2 1 1 M Pasang Atap Genteng Plentong Besar 12.0000 Bh Genteng Plentong 0.1500 Oh Pekerja 0.0600 Oh Tukang Kayu 0.0060 Oh Kepala Tukang 0.0080 Oh Mandor 2 1 M Pasang Atap Genteng Plentong Biasa 25.0000 Bh Genteng Plentong Lokal/Biasa 0.1500 Oh Pekerja 0.0750 Oh Tukang Kayu 0.0800 Oh Kepala Tukang 0.0080 Oh Mandor 3 1 M Pasang Bubungan Plentong Besar 4.0000 Bh Bubungan Plentong 8.0000 Kg Semen Portland 3 0.0320 M Pasir Pasang 0.4000 Oh Pekerja 0.2000 Oh Tukang Kayu 0.0200 Oh Kepala Tukang 0.0020 Oh Mandor 2 1 M Pasang Atap Genteng Kodok 25.0000 Bh Genteng Kodok 0.1500 Oh Pekerja 0.0750 Oh Tukang Kayu 0.0800 Oh Kepala Tukang 0.0080 Oh Mandor2 ' 2

8,647,500.00

2,953,470.00

9,786,970.00

#REF! 50,000.00 60,000.00 60,000.00 75,000.00 Total : 1,250.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 950.00 250,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 50,000.00 60,000.00 60,000.00 75,000.00 Total :

#REF! 7,500.00 3,600.00 360.00 600.00 12,060.00

#REF! 31,250.00

#REF! 7,500.00 3,600.00 360.00 600.00 #REF! 31,250.00 7,500.00 4,500.00 4,800.00 600.00 48,650.00 #REF! 7,600.00 8,000.00 20,000.00 12,000.00 1,200.00 150.00 #REF! #REF! 7,500.00 4,500.00 4,800.00 600.00 #REF!

31,250.00 #REF! 7,600.00 8,000.00

7,500.00 4,500.00 4,800.00 600.00 17,400.00

#REF! #REF!

20,000.00 12,000.00 1,200.00 150.00 33,350.00

#REF!

7,500.00 4,500.00 4,800.00 600.00 17,400.00

3 1 M Pasang Bubungan Kodok 4.0000 Bh Bubungan Kodok 8.0000 Kg Semen Portland 3 0.0320 M Pasir Pasang 0.4000 Oh Pekerja 0.2000 Oh Tukang Kayu 0.0200 Oh Kepala Tukang 0.0020 Oh Mandor2 4 1 M Pasang Atap Asbes Gelombang (1.8 x 0.92 x 5mm) 0.7500 Lbr Asbes Gelombang 0.1200 Kg Paku Pancing 60 x 230 0.1400 Oh Pekerja 0.0700 Oh Tukang Kayu 0.0070 Oh Kepala Tukang 0.0070 Oh Mandor ' 5 1 M Pasang Bubungan Stel Gelombang 0,92m 2.4000 Lbr Bubungan Stel Gelombang 6.0000 Kg Paku Skrup 3,5" 0.0840 Oh Pekerja 0.1250 Oh Tukang Kayu 0.0130 Oh Kepala Tukang 0.0040 Oh Mandor 2 6 1 M Pasang Atap Sirap 60.0000 Bh Genteng Sirap 0.2000 Kg Paku Biasa 1/2" - 1" 0.1660 Oh Pekerja 0.2500 Oh Tukang Kayu 0.0250 Oh Kepala Tukang

'

#REF! 950.00 250,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 22,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 24,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 16,000.00 50,000.00 60,000.00 60,000.00

#REF! 7,600.00 8,000.00 20,000.00 12,000.00 1,200.00 150.00 33,350.00

#REF! #REF! 2,640.00

#REF! 7,600.00 8,000.00 20,000.00 12,000.00 1,200.00 150.00 #REF! #REF! 2,640.00 7,000.00 4,200.00 420.00 525.00 #REF! #REF! 144,000.00 4,200.00 7,500.00 780.00 300.00 #REF! #REF! 3,200.00 8,300.00 15,000.00 1,500.00

#REF! #REF! 144,000.00

7,000.00 4,200.00 420.00 525.00 12,145.00

#REF! #REF! 3,200.00

4,200.00 7,500.00 780.00 300.00 12,780.00

8,300.00 15,000.00 1,500.00

0.0080 Oh Mandor' 7 1 M Pasang Nok Atap Sirap 0.4000 Lbr Seng Plat 3" x 6" BJLS 28 0.0600 Kg Paku Biasa 1/2" - 1" 0.0500 Kg Paku biasa 2'' - 5" 3 0.0040 M Kayu Papan 3 cm 0.1250 Oh Pekerja 0.2500 Oh Tukang Kayu 0.0250 Oh Kepala Tukang 0.0080 Oh Mandor 2 8 1 M Pasang Atap Seng Gelombang 0.7000 Lbr Seng Gel. 3" x 6" BJLS 28 0.0200 Kg Paku Biasa 1/2" - 1" 0.1200 Oh Pekerja 0.0600 Oh Tukang Kayu 0.0060 Oh Kepala Tukang 0.0060 Oh Mandor

75,000.00 Total : #REF! 16,000.00 15,000.00 9,000,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 16,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total :

#REF! #REF! 960.00 750.00 36,000.00

600.00 25,400.00

600.00 #REF! #REF! 960.00 750.00 36,000.00 6,250.00 15,000.00 1,500.00 600.00 #REF! #REF! 320.00 6,000.00 3,600.00 360.00 450.00 #REF!

#REF! #REF! 320.00

6,250.00 15,000.00 1,500.00 600.00 23,350.00

#REF!

6,000.00 3,600.00 360.00 450.00 10,410.00

9 1 M2 Pasang Atap Alang-alang 6.5000 Lbr Alang-alang 0.5000 Glg Tali pengikat 0.2000 Oh Pekerja 0.0100 Oh Mandor 10 1 M2 Pasang Nok Seng Gelombang 0.3000 Lbr Seng Plat 3" x 6" BJLS 28 0.0400 Kg Paku Biasa 1/2" - 1" 0.1500 Oh Pekerja 0.0700 Oh Tukang Kayu 0.0080 Oh Kepala Tukang 0.0060 Oh Mandor 11 1 M2 Pasang Genteng Metal Polos 1.0000 M Genteng Metal Polos 15.0000 Kg Paku Sumbat 0.2000 Oh Pekerja 0.1000 Oh Tukang Kayu 0.0100 Oh Kepala Tukang 0.0010 Oh Mandor 12 1 M2 Pasang Genteng Metal Berbatu 1.0000 M Genteng Metal Berbatu 15.0000 Kg Paku Sumbat 0.2000 Oh Pekerja 0.1000 Oh Tukang Kayu 0.0100 Oh Kepala Tukang 0.0010 Oh Mandor 13 1 M' Pasang Bubungan Genteng Metal 1.0000 M Bubungan Metal 9.0000 Kg Paku Sumbat 0.2500 Oh Pekerja 0.1500 Oh Tukang Kayu 0.0150 Oh Kepala Tukang 0.0130 Oh Mandor IX. PEKERJAAN LANGIT - LANGIT 2 1 1 M Pasang Langit - Langit Asbes 1 x 1m / 6mm 1.1000 Lbr Plat Asbes 6mm 0.0100 Kg Paku Biasa 1/2" - 1" 0.0300 Oh Pekerja 0.0700 Oh Tukang Kayu 0.0070 Oh Kepala Tukang 0.0015 Oh Mandor

#REF! #REF! 50,000.00 75,000.00 Total : #REF! 16,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 350.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 350.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 350.00 50,000.00 60,000.00 60,000.00 75,000.00 Total :

#REF! #REF! 10,000.00 750.00 10,750.00

#REF! #REF! 640.00

#REF! #REF! 10,000.00 750.00 #REF! #REF! 640.00 7,500.00 4,200.00 480.00 450.00 #REF! #REF! 5,250.00 10,000.00 6,000.00 600.00 75.00 #REF! #REF! 5,250.00 10,000.00 6,000.00 600.00 75.00 #REF! #REF! 3,150.00 12,500.00 9,000.00 900.00 975.00 #REF!

#REF! #REF! 5,250.00

7,500.00 4,200.00 480.00 450.00 12,630.00

#REF! #REF! 5,250.00

10,000.00 6,000.00 600.00 75.00 16,675.00

#REF! #REF! 3,150.00

10,000.00 6,000.00 600.00 75.00 16,675.00

#REF!

12,500.00 9,000.00 900.00 975.00 23,375.00

#REF! 8,500.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : 2 2 1 M Pasang Langit - Langit Eternit 1 x 1m / 3.2mm + Rangka Kruing

#REF! 85.00 1,500.00 4,200.00 420.00 112.50 6,232.50

#REF!

#REF! 85.00 1,500.00 4,200.00 420.00 112.50 #REF!

1.1000 0.0120 0.0600 0.1800 0.3200 0.0320 0.0090

Lbr M3 Kg Oh Oh Oh Oh

Plat Asbes 3.2mm Usuk Kruing 4/6 Paku Biasa 1/2" - 1" Pekerja Tukang Kayu Kepala Tukang Mandor

#REF! 5,850,000.00 8,500.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : 74,000.00 8,500.00 50,000.00 60,000.00 60,000.00 75,000.00 Total :

#REF! 70,200.00 510.00 9,000.00 19,200.00 1,920.00 675.00 30,795.00

#REF! 26,640.00 255.00

#REF! 70,200.00 510.00 9,000.00 19,200.00 1,920.00 675.00 #REF! 26,640.00 255.00 3,500.00 6,000.00 600.00 262.50 37,257.50

2 3 1 M Pasang Langit - Langit Plywood 30x60cm / 4mm 0.3600 Lbr Plywood 4mm 0.0300 Kg Paku Biasa 1/2" - 1" 0.0700 Oh Pekerja 0.1000 Oh Tukang Kayu 0.0100 Oh Kepala Tukang 0.0035 Oh Mandor

26,895.00

3,500.00 6,000.00 600.00 262.50 10,362.50

4 1 M Pasang Langit - Langit Plywood 4mm Rangka Kruing 0.0230 M3 Usuk Kruing 5,850,000.00 0.3900 Lbr Plywood 4mm 74,000.00 0.0600 Kg Paku Biasa 1/2" - 1" 8,500.00 0.2700 Oh Pekerja 50,000.00 0.4000 Oh Tukang Kayu 60,000.00 0.0400 Oh Kepala Tukang 60,000.00 0.0135 Oh Mandor 75,000.00 Total : ' 5 1 M Pasang Langit - Langit Kayu Profil 1.1000 M' List Kayu Profil 70,000.00 0.0100 Kg Paku biasa 2'' - 5" 15,000.00 0.0500 Oh Pekerja 50,000.00 0.0500 Oh Tukang Kayu 60,000.00 0.0050 Oh Kepala Tukang 60,000.00 0.0030 Oh Mandor 75,000.00 Total : 6 1 M2 Pasang Langit - Langit Plywood 4mm + Rangka Kamper 3 0.0230 M Kamper Usuk 4/6cm 8,500,000.00 0.0600 Kg Paku biasa 2'' - 5" 15,000.00 0.3900 Lbr Plywood 4mm 74,000.00 0.2700 Oh Pekerja 50,000.00 0.4000 Oh Tukang Kayu 60,000.00 0.0400 Oh Kepala Tukang 60,000.00 0.0135 Oh Mandor 75,000.00 Total : 7 1 M2 Pasang Langit - Langit Seilling Teak 3 0.0230 M Kamper Usuk 4/6cm 8500000 0.0600 Kg Paku biasa 2'' - 5" 8,500.00 0.7590 Lbr Seilling Teak #REF! 0.2700 Oh Pekerja 50,000.00 0.4000 Oh Tukang Kayu 60,000.00 0.0400 Oh Kepala Tukang 60,000.00 0.0135 Oh Mandor 75,000.00 Total : 8 1 M2 Pasang Langit - Langit Kalsoboard/Gypsum, Rangka Kruing 0.3640 Lbr Gypsum Board / Kalsiboard 59,000.00 3 0.0230 M Usuk Kruing 4/6cm 5,850,000.00 0.2600 Kg Paku biasa / Paku Usuk 15,000.00 0.3000 Oh Pekerja 50,000.00 0.3500 Oh Tukang Kayu 60,000.00 0.0350 Oh Kepala Tukang 60,000.00 0.0150 Oh Mandor 75,000.00 Total : 9 1 M2 Pasang Langit - Langit Lambresering Rangka Kruing 3 0.0070 M Kayu Jati Balok Bojonegoro #REF! 3 0.0150 M Usuk Kruing 4/6cm 5,850,000.00 0.1000 Kg Paku Usuk 15,000.00 0.1500 Kg Paku Skrup 3,5" 24,000.00 0.6000 Oh Pekerja 50,000.00

2

134,550.00 28,860.00 510.00 13,500.00 24,000.00 2,400.00 1,012.50 40,912.50

163,920.00 77,000.00 150.00

134,550.00 28,860.00 510.00 13,500.00 24,000.00 2,400.00 1,012.50 204,832.50 77,000.00 150.00 2,500.00 3,000.00 300.00 225.00 83,175.00 195,500.00 900.00 28,860.00 13,500.00 24,000.00 2,400.00 1,012.50 266,172.50 195,500.00 510.00 #REF! 13,500.00 24,000.00 2,400.00 1,012.50 #REF! 21,476.00 134,550.00 3,900.00 15,000.00 21,000.00 2,100.00 1,125.00 199,151.00 #REF! 87,750.00 1,500.00 3,600.00 30,000.00

77,150.00 195,500.00 900.00 28,860.00

2,500.00 3,000.00 300.00 225.00 6,025.00

225,260.00 195,500.00 510.00 #REF!

13,500.00 24,000.00 2,400.00 1,012.50 40,912.50

#REF! 21,476.00 134,550.00 3,900.00

13,500.00 24,000.00 2,400.00 1,012.50 40,912.50

159,926.00 #REF! 87,750.00 1,500.00 3,600.00

15,000.00 21,000.00 2,100.00 1,125.00 39,225.00

30,000.00

1.8000 Oh Tukang Kayu 0.1800 Oh Kepala Tukang 0.0300 Oh Mandor 9 1 M2 Pasang Langit - Langit Lambresering 2/20 3 0.0240 M Kayu Kamper 0.1500 Kg Paku Skrup 3,5" 0.6000 Oh Pekerja 1.8000 Oh Tukang Kayu 0.1800 Oh Kepala Tukang 0.0300 Oh Mandor 9 1 M2 Pasang Langit - Langit Lambresering 0.8/9 3 0.0110 M Kayu Kamper 0.1500 Kg Paku Skrup 3,5" 0.2000 Oh Pekerja 0.6000 Oh Tukang Kayu 0.0600 Oh Kepala Tukang 0.0100 Oh Mandor 10 1 M2 Pasang Langit - Langit Grill Kayu Rangka Kruing 3 0.0070 M Kayu Reng Kruing 3 0.0150 M Usuk Kruing 4/6cm 0.2200 Kg Paku Usuk 0.5000 Oh Pekerja 0.2000 Oh Tukang Kayu 0.0200 Oh Kepala Tukang 0.0200 Oh Mandor

60,000.00 60,000.00 75,000.00 Total : 9,000,000.00 24,000.00 50,000.00 75,000.00 60,000.00 75,000.00 Total : 9,000,000.00 24,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : 4,070,625.00 5,850,000.00 15,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total :

#REF! 216,000.00 3,600.00

108,000.00 10,800.00 2,250.00 151,050.00

108,000.00 10,800.00 2,250.00 #REF! 216,000.00 3,600.00 30,000.00 135,000.00 10,800.00 2,250.00 397,650.00 99,000.00 3,600.00 10,000.00 36,000.00 3,600.00 750.00 152,950.00 28,494.38 87,750.00 3,300.00 25,000.00 12,000.00 1,200.00 1,500.00 159,244.38

219,600.00 99,000.00 3,600.00

30,000.00 135,000.00 10,800.00 2,250.00 178,050.00

102,600.00 28,494.38 87,750.00 3,300.00

10,000.00 36,000.00 3,600.00 750.00 50,350.00

119,544.38

25,000.00 12,000.00 1,200.00 1,500.00 39,700.00

11 1 M2 Pasang Usuk Expose Dgn plafond Plywood 3 0.0140 M Kayu Usuk Kamper 0.3900 Lbr Plywood 4mm 0.1500 Kg Paku Usuk 0.2700 Oh Pekerja 0.4000 Oh Tukang Kayu 0.0400 Oh Kepala Tukang 0.0140 Oh Mandor X. PEKERJAAN SANITASI 1 Memasang 1 Buah Kloset Duduk/Monoblok 1.0000 Bh Kloset duduk Toto 6% harga kloset Perlengkapan 3.3000 Oh Pekerja 1.1000 Oh Tukang Batu 0.0010 Oh Kepala Tukang 0.1600 Oh Mandor 2 Memasang 1 Buah Kloset Jongkok Poerselen 1.0000 Bh Kloset Jongkok Porselen 6.0000 Kg Semen Portland 3 0.0100 M Pasir Pasang 1.0000 Oh Pekerja 1.5000 Oh Tukang Batu 1.5000 Oh Kepala Tukang 0.1600 Oh Mandor 3 Memasang 1 Buah Urinoir Toto 1.0000 Bh Urinoir TOTO ( std) 30%harga urinoir Perlengkapan 6.0000 Kg Semen Portland 3 0.0100 M Pasir Pasang 1.0000 Oh Pekerja 1.0000 Oh Tukang Batu 0.1000 Oh Kepala Tukang 0.1000 Oh Mandor

8,500,000.00 #REF! 15,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total :

119,000.00 #REF! 2,250.00 13,500.00 24,000.00 2,400.00 1,050.00 40,950.00

#REF!

119,000.00 #REF! 2,250.00 13,500.00 24,000.00 2,400.00 1,050.00 #REF!

1,800,000.00 108,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : 145,000.00 950.00 250,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : 1,650,000.00 495,000.00 950.00 250,000.00 50,000.00 55,000.00 60,000.00 75,000.00

1,800,000.00 81,600.00 165,000.00 60,500.00 60.00 12,000.00 237,560.00

1,881,600.00 145,000.00 5,700.00 2,500.00

1,800,000.00 81,600.00 165,000.00 60,500.00 60.00 12,000.00 2,119,160.00 145,000.00 5,700.00 2,500.00 50,000.00 82,500.00 90,000.00 12,000.00 387,700.00 1,650,000.00 102,000.00 5,700.00 2,500.00 50,000.00 55,000.00 6,000.00 7,500.00

153,200.00 1,650,000.00 102,000.00 5,700.00 2,500.00

50,000.00 82,500.00 90,000.00 12,000.00 234,500.00

50,000.00 55,000.00 6,000.00 7,500.00

Total : 4 Memasang 1 Buah Washtavel Toto 1.0000 Bh Wastafel TOTO ( putih ) 12%harga washtvl Perlengkapan 6.0000 Kg Semen Portland 3 0.0100 M Pasir Pasang 1.2000 Oh Pekerja 1.4500 Oh Tukang Batu 0.1500 Oh Kepala Tukang 0.1000 Oh Mandor 560,000.00 67,200.00 950.00 250,000.00 50,000.00 55,000.00 60,000.00 75,000.00 Total :

1,760,200.00 560,000.00 23,400.00 5,700.00 2,500.00

118,500.00

1,878,700.00 560,000.00 23,400.00 5,700.00 2,500.00 60,000.00 79,750.00 9,000.00 7,500.00 747,850.00 275,000.00 30,600.00 90,000.00 148,500.00 32,400.00 8,250.00 584,750.00 145.00 41,800.00 17,500.00 11,200.00 4,110.36 10,500.00 160,000.00 55,825.00 90.00 1,200.00 302,370.36 24,000.00 7,000.00 2,700.00 4,950.00 540.00 2,025.00 41,215.00 50,000.00 14,583.33 5,400.00 9,900.00 1,080.00 405.00 81,368.33 16,500.00 4,812.50 1,800.00 3,300.00 360.00 135.00 26,907.50 20,400.00 5,950.00 2,700.00 4,950.00 540.00 202.50 34,742.50 72,000.00 21,000.00 4,050.00 7,425.00 810.00

591,600.00 275,000.00 30,600.00

60,000.00 79,750.00 9,000.00 7,500.00 156,250.00

5 Memasang 1 Buah Bak Mandi Fiberglass Volume 0.30 M3 1.0000 Bh Bak Mandi Fiberglass 275,000.00 18%harga bak Perlengkapan 49,500.00 1.8000 Oh Pekerja 50,000.00 2.7000 Oh Tukang Batu 55,000.00 0.5400 Oh Kepala Tukang 60,000.00 0.1100 Oh Mandor 75,000.00 Total : 6 Pasang 1 Bh Bak Kontrol ( Pas. Batu Bata 30 x 30/T35cm ) 3 0.1450 M Batu Bata 1,000.00 44.0000 Kg Semen Portland 950.00 3 0.0700 M Pasir Pasang 250,000.00 3 0.0700 M Koral Beton 160,000.00 0.6000 Kg Besi Beton 6,850.60 3 0.0600 M Pasir Beton 175,000.00 3.2000 Oh Pekerja 50,000.00 1.0150 Oh Tukang Batu 55,000.00 0.0015 Oh Kepala Tukang 60,000.00 0.0160 Oh Mandor 75,000.00 Total : 7 Memasang 1 M' Pipa Galvanis 0,5"-1" 1.2000 M' Pipa Galvanis 20,000.00 35% harga pipa Perlengkapan 7,000.00 0.0540 Oh Pekerja 50,000.00 0.0900 Oh Tukang Batu 55,000.00 0.0090 Oh Kepala Tukang 60,000.00 0.0270 Oh Mandor 75,000.00 Total : 8 Memasang 1 M' Pipa Galvanis 1,5"-3" 1.2000 M' Pipa Galvanis 41,666.67 35% harga pipa Perlengkapan 14,583.33 0.1080 Oh Pekerja 50,000.00 0.1800 Oh Tukang Batu 55,000.00 0.0180 Oh Kepala Tukang 60,000.00 0.0054 Oh Mandor 75,000.00 Total : 9 Memasang 1 M' Pipa PVC Tipe AW 0,5" - 1,5" 1.2000 M' Pipa PVC 13,750.00 35% harga pipa Perlengkapan 4,812.50 0.0360 Oh Pekerja 50,000.00 0.0600 Oh Tukang Batu 55,000.00 0.0060 Oh Kepala Tukang 60,000.00 0.0018 Oh Mandor 75,000.00 Total : 10 Memasang 1 M' Pipa PVC Tipe AW 2" 1.2000 M' Pipa PVC 17,000.00 35% harga pipa Perlengkapan 5,950.00 0.0540 Oh Pekerja 50,000.00 0.0900 Oh Tukang Batu 55,000.00 0.0090 Oh Kepala Tukang 60,000.00 0.0027 Oh Mandor 75,000.00 Total : 11 Memasang 1 M' Pipa PVC Tipe AW 3" - 4" 1.2000 M' Pipa PVC 60,000.00 35% harga pipa Perlengkapan 21,000.00 0.0810 Oh Pekerja 50,000.00 0.1350 Oh Tukang Batu 55,000.00 0.0135 Oh Kepala Tukang 60,000.00

305,600.00 145.00 41,800.00 17,500.00 11,200.00 4,110.36 10,500.00

90,000.00 148,500.00 32,400.00 8,250.00 279,150.00

85,255.36 24,000.00 7,000.00

160,000.00 55,825.00 90.00 1,200.00 217,115.00

31,000.00 50,000.00 14,583.33

2,700.00 4,950.00 540.00 2,025.00 10,215.00

64,583.33 16,500.00 4,812.50

5,400.00 9,900.00 1,080.00 405.00 16,785.00

21,312.50 20,400.00 5,950.00

1,800.00 3,300.00 360.00 135.00 5,595.00

26,350.00 72,000.00 21,000.00

2,700.00 4,950.00 540.00 202.50 8,392.50

4,050.00 7,425.00 810.00

0.0041 Oh Mandor 12 Memasang 1 Buah Kran 0,75" atau 0,5" 1.0000 Bh Kran Air Sun-EI 0.0250 Bh Seal Tape 0.0100 Oh Pekerja 0.1000 Oh Tukang Batu 0.0100 Oh Kepala Tukang 0.0050 Oh Mandor 13 Memasang 1 Unit Septictank dan Peresapan 5.1560 M3 Galian Tanah Biasa Sedalam 2 m 14.6200 M2 Pas Bata Merah 1/2 Bata 1 : 3 14.6200 M2 Plester 1 : 3 (t=15mm) 14.6200 M2 Pek Acian 36.4030 Kg Pembesian Beton 0.4510 M3 Pek. Beton 1.0000 Ls Perlengkapan Peresapan XI. PEKERJAAN BESI DAN ALUMINIUM 1 1 Kg Pasang Rangka Atap Baja 1.1000 Kg Besi Profil WF 0.0800 Kg Meni Besi 0.0060 Oh Pekerja 0.0600 Oh Tukang Besi 0.0060 Oh Kepala Tukang 0.0003 Oh Mandor

75,000.00 Total : 95,000.00 2,750.00 50,000.00 55,000.00 60,000.00 75,000.00 Total : 30,200.00 116,876.50 30,806.00 15,066.00 2,671,875.00 592,500.00 100,000.00 Total :

93,000.00 95,000.00 68.75

307.50 12,592.50

307.50 105,592.50 95,000.00 68.75 500.00 5,500.00 600.00 375.00 102,043.75 155,711.20 1,708,734.43 450,383.72 220,264.92 97,264,265.63 267,217.50 100,000.00 ###########

95,068.75 155,711.20 1,708,734.43

500.00 5,500.00 600.00 375.00 6,975.00

1,864,445.63

450,383.72 220,264.92 97,264,265.63 267,217.50 100,000.00 98,202,131.77

#REF! 23,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total :

#REF! 1,840.00 300.00 3,600.00 360.00 22.50 4,282.50

#REF!

#REF! 1,840.00 300.00 3,600.00 360.00 22.50 #REF!

2 2 1 M Pasang Jendela Nako 2 1.1000 M Jendela Nako 0.0200 Kg Paku Biasa 0,5" - 1" atau Skrup 2 0.0250 M Besi Strip 0.2000 Oh Pekerja 0.2000 Oh Tukang Besi 0.0200 Oh Kepala Tukang 0.0010 Oh Mandor ' 3 1 M Pasang Talang Datar, Seng BJLS 28 0.5000 Lbr Seng Plat 3" x 6" BJLS 28 0.0150 Kg Paku Biasa 0,5" - 1" 3 0.0096 M Kayu Kamper Papan 0.2500 Kg Meni Besi 0.1500 Oh Pekerja 0.4000 Oh Tukang Besi 0.0250 Oh Kepala Tukang 0.0013 Oh Mandor ' 4 1 M Pasang Talang Miring, Seng BJLS 28 0.5000 Lbr Seng Plat 3" x 6" BJLS 28 0.0150 Kg Paku Biasa 0,5" - 1" 3 0.0190 M Kayu Papan 0.3000 Kg Meni Besi 0.0400 Oh Pekerja 0.4000 Oh Tukang Besi 0.0250 Oh Kepala Tukang 0.0013 Oh Mandor

280,000.00 16,000.00 #REF! 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 16,000.00 9,000,000.00 23,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : #REF! 16,000.00 9,000,000.00 23,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total :

308,000.00 320.00 #REF! 10,000.00 12,000.00 1,200.00 75.00 23,275.00

#REF! #REF! 240.00 86,400.00 5,750.00

308,000.00 320.00 #REF! 10,000.00 12,000.00 1,200.00 75.00 #REF! #REF! 240.00 86,400.00 5,750.00 7,500.00 24,000.00 1,500.00 97.50 #REF! #REF! 240.00 171,000.00 6,900.00 2,000.00 24,000.00 1,500.00 97.50 #REF!

#REF! #REF! 240.00 171,000.00 6,900.00

7,500.00 24,000.00 1,500.00 97.50 33,097.50

#REF!

2,000.00 24,000.00 1,500.00 97.50 27,597.50

XII PEKERJAAN KUNCI DAN KACA 1 1 Bh Pasang Kunci Tanam Biasa 1.0000 Bh Kunci TP LC 101 WL 4 SN Komplit 0.0100 Oh Pekerja 0.5000 Oh Tukang Besi 0.0100 Oh Kepala Tukang 0.0050 Oh Mandor 2 Pasang Kunci Tanam Pintu Double 1.0000 Bh Kunci TP LC 102 WL 4 SN Komplit

198,500.00 50,000.00 60,000.00 60,000.00 75,000.00 Total : 202,500.00

198,500.00 500.00 30,000.00 600.00 375.00 31,475.00

198,500.00 202,500.00

198,500.00 500.00 30,000.00 600.00 375.00 229,975.00 202,500.00

0.6000 0.0600 0.0600 0.0030

Oh Oh Oh Oh

Pekerja Tukang Besi Kepala Tukang Mandor

50,000.00 60,000.00 60,000.00 75,000.00 Total : 62,000.00 50,000.00 60,000.00 60,000.00 75,000.00 Total :

202,500.00 62,000.00

30,000.00 3,600.00 3,600.00 225.00 37,425.00

30,000.00 3,600.00 3,600.00 225.00 239,925.00 62,000.00 750.00 9,000.00 900.00 60.00 72,710.00 42,000.00 500.00 6,000.00 600.00 37.50 49,137.50 67,000.00 750.00 9,000.00 900.00 60.00 77,710.00 19,000.00 20,400.00 5,000.00 8,400.00 6,000.00