Professional Documents
Culture Documents
NO
1
2
3
4
5
6
7
8
9
10
KODE
SU.001
SU.002
SU.003
SU.004
SU.005
SU.006
SU.007
SU.008
SU.009
SU.010
URAIAN
Mandor
Kepala tukang
Tukang batu
Tukang kayu
Tukang cat
Tukang besi
Tukang las
Tukang aluminium
Tukang pipa
Pekerja
SATUAN
HARGA SATUAN
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
50,000.00
47,500.00
45,000.00
45,000.00
45,000.00
45,000.00
45,000.00
45,000.00
45,000.00
37,500.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
Upah1
NO
9
14
15
16
26
30
7
7
1
6
25
20
60
KODE
SB.01.009
SB.01.014
SB.01.015
SB.01.016
SB.01.026
SB.01.030
SB.02.007
SB.03.007
SB.05.001
SB.05.006
SB.05.025
SB.07.020
SB.08.060
URAIAN
Batu pecah 2-3 cm ( pecah mesin)
Pasir beton
Pasir pasang
Pasir urug
Semen PC.
Batu Bata
Kayu sengon untuk begesting (papan/kaso)
Gorong - gorong buis beton dia. 100 cm
Bindrad
Besi beton
Paku
Pipa PVC 100 mm ( 4 ) " AW
Tali ijuk
SATUAN
HARGA SATUAN
m3
m3
m3
m3
Kg
buah
m3
m'
kg
kg
kg
m
Kg
190,000.00
180,000.00
134,400.00
77,000.00
1,125.00
500.00
2,200,000.00
85,000.00
15,000.00
13,500.00
14,500.00
95,000.00
15,000.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
Bahan_2
EDISI
NO
KODE
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
SAT
UAN
BAHAN
SNI
2835.01
2835.02
2835.03
2835.04
2835.05
2835.06
2835.07
2835.08
2835.09
2835.10
2835.11
2835.12
2835.13
2835.14
2835.15
2835.16
2835.17
m3
m3
m3
m3
m3
m3
m2
m3
m3
m3
m3
m3
m3
m2
m3
m3
m3
126,823.50
126,823.50
95,604.00
90,000.00
228,000.00
92,400.00
-
29,375.00
36,000.00
42,725.00
39,100.00
59,250.00
47,250.00
2,125.00
12,875.00
9,791.67
21,250.00
11,750.00
53,900.00
53,900.00
6,375.00
10,625.00
11,750.00
28,775.00
SNI
7394.01
7394.02
7394.03
7394.04
7394.05
7394.06
7394.07
7394.08
7394.09
7394.10
7394.11
7394.12
7394.17
7394.20
7394.21
7394.22
7394.23
7394.24
7394.25
7394.26
7394.27
7394.28
7394.29
7394.30
7394.31
7394.32
7394.33
7394.34
7394.35
7394.36
7394.37
7394.38
7394.39
7394.40
PEKERJAAN BETON
SNI 7394:2008
Membuat beton mutu f'c = 7,4 MPa (K 100)
Membuat beton mutu f'c = 9,8 MPa (K 125)
Membuat beton mutu f'c = 12,2 MPa (K 150)
Membuat lantai kerja beton mutu f'c = 7.4 MPa (K 100)
Membuat beton mutu f'c = 14,5 MPa (K 175)
Membuat beton mutu f'c = 16,9 MPa (K 200)
Membuat beton mutu f'c = 19,3 MPa (K 225)
Membuat beton mutu f'c = 21,7 MPa (K 250)
Membuat beton mutu f'c = 24,0 MPa (K 275)
Membuat beton mutu f'c = 26,4 MPa (K 300)
Membuat beton mutu f'c = 28,8 MPa (K 325)
Membuat beton mutu f'c = 31,2 MPa (K 350)
Pembesian dengan besi polos atau besi ulir
Memasang bekisting untuk pondasi
Memasang bekisting untuk sloof dan ringbalk
Memasang bekisting untuk kolom
Memasang bekisting untuk balok dan konsol
Memasang bekisting untuk plat lantai
Memasang bekisting untuk dinding
Memasang bekisting untuk tangga
Memasang jembatan untuk pengecoran beton
Membuat pondasi beton bertulang (150 kg besi + bekisting)
Membuat sloof beton bertulang (200 kg besi + bekisting)
Membuat kolom beton bertulang (300 kg besi + bekisting)
Membuat balok beton bertulang (200 kg besi + bekisting)
Membuat plat beton bertulang (150 kg besi + bekisting)
Membuat dinding beton bertulang (150 kg besi + bekisting)
Membuat dinding beton bertulang (200 kg besi + bekisting)
Membuat kolom praktis beton bertulang (11 x 11) cm
Membuat ring balok beton bertulang (10 x 15) cm
Membuat beton bertulang (100 kg besi + bekisting)
Membuat beton bertulang (125 kg besi + bekisting)
Membuat beton bertulang (150 kg besi + bekisting)
Membuat beton bertulang (175 kg besi + bekisting)
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
kg
m2
m2
m2
m2
m2
m2
m2
m2
m3
m3
m3
m3
m3
m3
m3
m
m
m3
m3
m3
m3
1,319,375.00
1,338,000.00
1,351,875.00
1,318,750.00
1,368,750.00
1,384,500.00
1,397,375.00
1,405,000.00
1,419,250.00
1,423,125.00
1,439,375.00
1,445,000.00
14,400.00
25,462.50
25,462.50
1,506,350.00
2,239,683.33
4,717,933.33
3,357,600.00
3,019,183.33
1,166,780.00
3,288,850.00
4,189,100.00
58,107,100.00
46,079,500.00
80,515,500.00
62,827,500.00
40,747,600.00
53,010.00
66,897.50
2,771,600.00
3,129,350.00
3,480,350.00
3,834,725.00
79,730.00
79,730.00
79,730.00
57,950.00
79,730.00
79,730.00
79,730.00
79,730.00
79,730.00
79,730.00
101,412.50
101,412.50
630.75
33,735.00
33,735.00
42,817.50
42,817.50
42,817.50
42,817.50
42,817.50
8,512.50
342,570.00
386,942.50
482,292.50
419,467.50
342,712.50
342,570.00
386,942.50
10,185.00
16,817.50
386,942.50
386,942.50
386,942.50
386,942.50
II
1
2
3
4
5
6
7
8
9
10
11
12
17
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
URAIAN PEKERJAAN
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
Sat pek 3
NO
KODE
41
42
43
44
45
46
47
47
7394.41
7394.42
7394.43
7394.44
7394.45
7394.46
7394.47
7394.48
XIII
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
25
26
27
28
29
30
31
32
33
34
35
36
R.T.15.01
R.T.15.02
R.T.15.03
R.T.15.04
R.T.15.05
R.T.15.06
R.T.15.07
R.T.15.08
R.T.15.09
R.T.15.10
R.T.15.11
R.T.15.12
R.T.15.13
R.T.15.14
R.T.15.15
R.T.15.16
R.T.15.17
R.T.15.18
R.T.15.19
R.T.15.20
R.T.15.21
R.T.15.22
R.T.15.23
R.T.15.25
R.T.15.26
R.T.15.27
R.T.15.28
R.T.15.29
R.T.15.30
R.T.15.31
R.T.15.32
R.T.15.33
R.T.15.34
R.T.15.35
R.T.15.36
URAIAN PEKERJAAN
Membuat beton bertulang (200 kg besi + bekisting)
Membuat beton bertulang (225 kg besi + bekisting)
Membuat beton bertulang (250 kg besi + bekisting)
Membuat beton bertulang (275 kg besi + bekisting)
Membuat beton bertulang (300 kg besi + bekisting)
Membuat beton bertulang (325 kg besi + bekisting)
Membuat beton bertulang (350 kg besi + bekisting)
SAT
UAN
BAHAN
4,189,100.00
4,543,475.00
4,897,850.00
5,252,225.00
5,606,600.00
5,960,975.00
6,315,350.00
386,942.50
386,942.50
386,942.50
386,942.50
386,942.50
386,942.50
386,942.50
m3
m3
m3
m3
m3
m3
m3
m3
bh
bh
bh
bh
bh
bh
bh
bh
bh
m
m
m
m
m
bh
bh
bh
m
m
m
m
m
m
m
m
m
m
m
m
m
bh
bh
bh
bh
bh
90,100.00
90,100.00
93,094.00
93,094.00
93,094.00
103,294.00
100,300.00
205,320.00
106,400.00
2,440,534.40
2,458,714.50
2,458,714.50
2,458,714.50
132,214.50
138,683.00
217,947.00
333,509.60
153,900.00
153,900.00
153,900.00
153,900.00
153,900.00
153,900.00
23,490.00
23,490.00
23,490.00
23,490.00
23,490.00
23,490.00
153,900.00
114,750.00
97,375.00
97,375.00
95,000.00
95,000.00
181,297.50
181,297.50
120,125.00
120,125.00
92,250.00
122,375.00
220,150.00
389,250.00
402,750.00
9,082.50
24,652.50
24,652.50
24,652.50
24,652.50
20,262.50
80,317.50
122,220.00
6,637.50
6,637.50
6,637.50
13,275.00
13,275.00
16,593.75
4,425.00
4,425.00
4,425.00
6,637.50
6,637.50
9,956.25
9,956.25
14,925.00
4,975.00
4,975.00
4,975.00
4,975.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
Sat pek 4
29,375.00
36,000.00
42,725.00
39,100.00
59,250.00
47,250.00
2,125.00
12,875.00
9,791.67
21,250.00
104,150.00
180,723.50
149,504.00
96,375.00
238,625.00
104,150.00
28,775.00
1,399,105.00
1,417,730.00
1,431,605.00
1,376,700.00
1,448,480.00
1,464,230.00
1,477,105.00
1,484,730.00
1,498,980.00
1,502,855.00
1,540,787.50
1,546,412.50
15,030.75
59,197.50
59,197.50
1,549,167.50
2,282,500.83
4,760,750.83
3,400,417.50
3,062,000.83
1,175,292.50
3,631,420.00
4,576,042.50
58,589,392.50
46,498,967.50
80,858,212.50
63,170,070.00
41,134,542.50
63,195.00
83,715.00
3,158,542.50
3,516,292.50
3,867,292.50
4,221,667.50
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
Sat pek 5
271,397.50
271,397.50
213,219.00
213,219.00
185,344.00
225,669.00
320,450.00
594,570.00
509,150.00
2,449,616.90
2,483,367.00
2,483,367.00
2,483,367.00
156,867.00
158,945.50
298,264.50
455,729.60
160,537.50
160,537.50
160,537.50
167,175.00
167,175.00
170,493.75
27,915.00
27,915.00
27,915.00
30,127.50
30,127.50
33,446.25
163,856.25
129,675.00
102,350.00
102,350.00
99,975.00
99,975.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
Sat pek 6
I
KODE SNI
1
2835.01
2835.02
2835.03
2835.04
2835.05
2835.06
2835.07
2835.08
2835.09
2835.10
2835.11
2835.12
KOEF
3
0.750
0.025
SAT
4
m3
OH
OH
0.900
0.045
m3
OH
OH
37,500.00
50,000.00
36,000.00
33,750.00
2,250.00
36,000.00
33,750.00
2,250.00
1.050
0.067
m3
OH
OH
37,500.00
50,000.00
42,725.00
39,375.00
3,350.00
42,725.00
39,375.00
3,350.00
1.000
0.032
m3
OH
OH
37,500.00
50,000.00
39,100.00
37,500.00
1,600.00
39,100.00
37,500.00
1,600.00
1.500
0.060
m3
OH
OH
37,500.00
50,000.00
59,250.00
56,250.00
3,000.00
59,250.00
56,250.00
3,000.00
1.200
0.045
m3
OH
OH
37,500.00
50,000.00
47,250.00
45,000.00
2,250.00
47,250.00
45,000.00
2,250.00
m2
OH
OH
37,500.00
50,000.00
2,125.00
1,875.00
250.00
2,125.00
1,875.00
250.00
0.330
0.010
m3
OH
OH
37,500.00
50,000.00
12,875.00
12,375.00
500.00
12,875.00
12,375.00
500.00
0.250
0.008
m3
OH
OH
37,500.00
50,000.00
9,791.67
9,375.00
416.67
9,791.67
9,375.00
416.67
0.500
0.050
m3
OH
OH
37,500.00
50,000.00
21,250.00
18,750.00
2,500.00
21,250.00
18,750.00
2,500.00
1.200
0.300
0.010
m3
m3
OH
OH
77,000.00
37,500.00
50,000.00
92,400.00
92,400.00
-
11,750.00
11,250.00
500.00
104,150.00
92,400.00
11,250.00
500.00
m3
buah
m3
m3
OH
OH
OH
OH
500.00
134,400.00
77,000.00
37,500.00
45,000.00
47,500.00
50,000.00
126,823.50
67.50
53,760.00
72,996.00
-
53,900.00
30,000.00
18,000.00
1,900.00
4,000.00
180,723.50
67.50
53,760.00
72,996.00
30,000.00
18,000.00
1,900.00
4,000.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
HARGA SAT
5
37,500.00
50,000.00
HARGA BAHAN
6=(3X5)
-
HARGA UPAH
7=(3X5)
29,375.00
28,125.00
1,250.00
JUMLAH
8=(6+7)
29,375.00
28,125.00
1,250.00
2835.13
2835.14
2835.15
2835.16
2835.17
0.248
1.240
0.800
0.400
0.040
0.080
m3
buah
m3
OH
OH
OH
OH
500.00
77,000.00
37,500.00
45,000.00
47,500.00
50,000.00
95,604.00
124.00
95,480.00
-
53,900.00
30,000.00
18,000.00
1,900.00
4,000.00
149,504.00
124.00
95,480.00
30,000.00
18,000.00
1,900.00
4,000.00
6.000
0.150
0.015
m2
Kg
OH
OH
15,000.00
37,500.00
50,000.00
90,000.00
90,000.00
-
6,375.00
5,625.00
750.00
96,375.00
90,000.00
5,625.00
750.00
1.200
0.250
0.025
m3
m3
OH
OH
190,000.00
37,500.00
50,000.00
228,000.00
228,000.00
-
10,625.00
9,375.00
1,250.00
238,625.00
228,000.00
9,375.00
1,250.00
1.200
0.300
0.010
m3
m3
OH
OH
77,000.00
37,500.00
50,000.00
92,400.00
92,400.00
-
11,750.00
11,250.00
500.00
104,150.00
92,400.00
11,250.00
500.00
0.750
0.013
m3
oh
OH
37,500.00
50,000.00
28,775.00
28,125.00
650.00
28,775.00
28,125.00
650.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
II
KODE
1
7394.01
7394.02
7394.03
7394.04
7394.05
7394.06
PEKERJAAN BETON
URAIAN
2
KOEF
3
SAT
4
HARGA SAT
5
HARGA BAHAN
6=(3X5)
HARGA UPAH
7=(3X5)
247.000
869.000
999.000
215.000
1.650
0.275
0.028
0.083
m3
Kg
buah
buah
buah
OH
OH
OH
OH
1,125.00
500.00
500.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
1,319,375.00
277,875.00
434,500.00
499,500.00
107,500.00
-
79,730.00
61,875.00
12,375.00
1,330.00
4,150.00
276.000
828.000
1,012.000
215.000
1.650
0.275
0.028
0.083
m3
Kg
buah
buah
buah
OH
OH
OH
OH
1,125.00
500.00
500.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
1,338,000.00
310,500.00
414,000.00
506,000.00
107,500.00
-
79,730.00
61,875.00
12,375.00
1,330.00
4,150.00
299.000
799.000
1,017.000
215.000
1.650
0.275
0.028
0.083
m3
Kg
buah
buah
buah
OH
OH
OH
OH
1,125.00
500.00
500.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
1,351,875.00
336,375.00
399,500.00
508,500.00
107,500.00
-
79,730.00
61,875.00
12,375.00
1,330.00
4,150.00
m3
Kg
buah
buah
buah
OH
OH
OH
OH
1,125.00
500.00
500.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
1,318,750.00
258,750.00
446,500.00
513,500.00
100,000.00
-
57,950.00
45,000.00
9,000.00
950.00
3,000.00
326.000
760.000
1,029.000
215.000
1.650
0.275
0.028
0.083
m3
Kg
buah
buah
buah
OH
OH
OH
OH
1,125.00
500.00
500.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
1,368,750.00
366,750.00
380,000.00
514,500.00
107,500.00
-
79,730.00
61,875.00
12,375.00
1,330.00
4,150.00
352.000
731.000
1,031.000
215.000
1.650
0.275
0.028
0.083
m3
Kg
buah
buah
buah
OH
OH
OH
OH
1,125.00
500.00
500.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
1,384,500.00
396,000.00
365,500.00
515,500.00
107,500.00
-
79,730.00
61,875.00
12,375.00
1,330.00
4,150.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
7394.07
7394.08
7394.09
7394.10
7394.11
7394.12
371.000
698.000
1,047.000
215.000
1.650
0.275
0.028
0.083
m3
Kg
buah
buah
buah
OH
OH
OH
OH
1,125.00
500.00
500.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
1,397,375.00
417,375.00
349,000.00
523,500.00
107,500.00
-
79,730.00
61,875.00
12,375.00
1,330.00
4,150.00
384.000
692.000
1,039.000
215.000
1.650
0.275
0.028
0.083
m3
Kg
buah
buah
buah
OH
OH
OH
OH
1,125.00
500.00
500.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
1,405,000.00
432,000.00
346,000.00
519,500.00
107,500.00
-
79,730.00
61,875.00
12,375.00
1,330.00
4,150.00
406.000
684.000
1,026.000
215.000
1.650
0.275
0.028
0.083
m3
Kg
buah
buah
buah
OH
OH
OH
OH
1,125.00
500.00
500.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
1,419,250.00
456,750.00
342,000.00
513,000.00
107,500.00
-
79,730.00
61,875.00
12,375.00
1,330.00
4,150.00
413.000
681.000
1,021.000
215.000
1.650
0.275
0.028
0.083
m3
Kg
buah
buah
buah
OH
OH
OH
OH
1,125.00
500.00
500.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
1,423,125.00
464,625.00
340,500.00
510,500.00
107,500.00
-
79,730.00
61,875.00
12,375.00
1,330.00
4,150.00
439.000
670.000
1,006.000
215.000
2.100
0.350
0.035
0.105
m3
Kg
buah
buah
buah
OH
OH
OH
OH
1,125.00
500.00
500.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
1,439,375.00
493,875.00
335,000.00
503,000.00
107,500.00
-
101,412.50
78,750.00
15,750.00
1,662.50
5,250.00
448.000
667.000
1,000.000
215.000
2.100
0.350
0.035
0.105
m3
Kg
buah
buah
buah
OH
OH
OH
OH
1,125.00
500.00
500.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
1,445,000.00
504,000.00
333,500.00
500,000.00
107,500.00
-
101,412.50
78,750.00
15,750.00
1,662.50
5,250.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
7394.13
7394.14
7394.15
7394.16
7394.17
7394.18
7394.19
7394.20
7394.21
448.000
0.476
0.741
1.200
210.000
2.100
0.350
0.035
0.105
m3
Kg
m3
m3
Kg
buah
OH
OH
OH
OH
1,125.00
180,000.00
190,000.00
15,000.00
500.00
37,500.00
45,000.00
47,500.00
50,000.00
853,497.88
504,000.00
85,757.14
140,740.74
18,000.00
105,000.00
-
101,412.50
78,750.00
15,750.00
1,662.50
5,250.00
1.050
0.060
0.030
0.003
0.003
m
Kg
OH
OH
OH
OH
15,000.00
37,500.00
45,000.00
47,500.00
50,000.00
15,750.00
15,750.00
-
3,892.50
2,250.00
1,350.00
142.50
150.00
1.050
0.070
0.035
0.004
0.004
m
Kg
OH
OH
OH
OH
15,000.00
37,500.00
45,000.00
47,500.00
50,000.00
15,750.00
15,750.00
-
4,590.00
2,625.00
1,575.00
190.00
200.00
1.050
0.080
0.040
0.004
0.004
m
Kg
OH
OH
OH
OH
15,000.00
37,500.00
45,000.00
47,500.00
50,000.00
15,750.00
15,750.00
-
5,190.00
3,000.00
1,800.00
190.00
200.00
10.500
0.150
0.070
0.070
0.007
0.004
10 kg
kg
kg
OH
OH
OH
OH
13,500.00
15,000.00
37,500.00
45,000.00
47,500.00
50,000.00
14,400.00
141,750.00
2,250.00
-
630.75
2,625.00
3,150.00
332.50
200.00
10.500
0.100
0.050
0.050
0.005
0.003
10 kg
kg
kg
OH
OH
OH
OH
13,500.00
15,000.00
37,500.00
45,000.00
47,500.00
50,000.00
14,325.00
141,750.00
1,500.00
-
451.25
1,875.00
2,250.00
237.50
150.00
0.025
0.025
0.001
0.001
kg
OH
OH
OH
OH
37,500.00
45,000.00
47,500.00
50,000.00
14,520.00
-
2,160.00
937.50
1,125.00
47.50
50.00
0.010
0.075
0.025
0.520
0.026
0.026
m2
m3
kg
m
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
37,500.00
47,500.00
50,000.00
25,462.50
22,000.00
1,087.50
2,375.00
-
33,735.00
19,500.00
1,235.00
1,300.00
0.010
0.075
0.025
0.520
0.260
m2
m3
kg
m
OH
OH
2,200,000.00
14,500.00
95,000.00
37,500.00
45,000.00
25,462.50
22,000.00
1,087.50
2,375.00
-
33,735.00
19,500.00
11,700.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
7394.22
7394.23
7394.24
7394.25
7394.26
7394.27
0.015
0.133
0.050
0.667
0.660
0.330
0.033
m2
m3
kg
m
m3
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
2,200,000.00
37,500.00
45,000.00
50,000.00
1,506,350.00
33,000.00
1,933.33
4,750.00
1,466,666.67
-
42,817.50
24,750.00
14,850.00
1,650.00
0.015
0.133
0.050
1.000
0.660
0.330
0.033
0.033
m2
m3
kg
m
m3
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
2,200,000.00
37,500.00
45,000.00
47,500.00
50,000.00
2,239,683.33
33,000.00
1,933.33
4,750.00
2,200,000.00
-
42,817.50
24,750.00
14,850.00
1,567.50
1,650.00
0.018
0.133
0.117
0.200
2.000
0.660
0.330
0.033
0.033
m2
m3
kg
m3
m
m3
OH
OH
OH
OH
2,200,000.00
14,500.00
2,200,000.00
95,000.00
2,200,000.00
37,500.00
45,000.00
47,500.00
50,000.00
4,717,933.33
40,333.33
1,933.33
256,666.67
19,000.00
4,400,000.00
-
42,817.50
24,750.00
14,850.00
1,567.50
1,650.00
0.017
0.133
0.200
1.500
0.660
0.330
0.033
0.033
m2
m3
kg
m
m3
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
2,200,000.00
37,500.00
45,000.00
47,500.00
50,000.00
3,357,600.00
36,666.67
1,933.33
19,000.00
3,300,000.00
-
42,817.50
24,750.00
14,850.00
1,567.50
1,650.00
0.015
0.133
0.350
0.150
1.000
0.660
0.330
0.033
0.033
m2
m3
kg
m3
m
m3
OH
OH
OH
OH
2,200,000.00
14,500.00
2,200,000.00
95,000.00
2,200,000.00
37,500.00
45,000.00
47,500.00
50,000.00
3,019,183.33
33,000.00
1,933.33
770,000.00
14,250.00
2,200,000.00
-
42,817.50
24,750.00
14,850.00
1,567.50
1,650.00
0.026
0.600
0.500
0.150
0.050
0.005
0.008
m2
m3
kg
m3
OH
OH
OH
OH
2,200,000.00
14,500.00
2,200,000.00
37,500.00
45,000.00
47,500.00
50,000.00
1,166,780.00
58,080.00
8,700.00
1,100,000.00
-
8,512.50
5,625.00
2,250.00
237.50
400.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
7394.30
7394.31
m3
m3
kg
m
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
3,288,850.00
440,000.00
21,750.00
38,000.00
2,126,250.00
33,750.00
378,000.00
97,200.00
153,900.00
-
342,570.00
198,750.00
12,375.00
58,500.00
47,250.00
12,445.00
13,250.00
m3
m3
kg
m
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
4,189,100.00
594,000.00
29,000.00
57,000.00
2,835,000.00
45,000.00
378,000.00
97,200.00
153,900.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
m3
m3
kg
m
kg
kg
Kg
m3
m3
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
2,200,000.00
2,200,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
58,107,100.00
1,210,000.00
58,000.00
190,000.00
4,252,500.00
67,500.00
378,000.00
97,200.00
153,900.00
7,700,000.00
44,000,000.00
-
482,292.50
264,375.00
12,375.00
74,250.00
94,500.00
19,142.50
17,650.00
m3
m3
kg
m
kg
kg
Kg
m3
m3
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
2,200,000.00
2,200,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
46,079,500.00
1,012,000.00
46,400.00
152,000.00
2,835,000.00
45,000.00
378,000.00
97,200.00
153,900.00
6,160,000.00
35,200,000.00
-
419,467.50
238,125.00
12,375.00
74,250.00
63,000.00
15,817.50
15,900.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
7394.32
7394.33
7394.34
7394.35
m3
m3
kg
m
kg
kg
Kg
m3
m3
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
2,200,000.00
2,200,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
80,515,500.00
968,000.00
46,400.00
152,000.00
2,126,250.00
33,750.00
378,000.00
97,200.00
153,900.00
6,160,000.00
70,400,000.00
-
342,712.50
198,750.00
12,375.00
58,500.00
47,250.00
12,587.50
13,250.00
m3
m3
kg
m
kg
kg
Kg
m3
m3
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
2,200,000.00
2,200,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
62,827,500.00
880,000.00
46,400.00
152,000.00
2,126,250.00
33,750.00
378,000.00
97,200.00
153,900.00
6,160,000.00
52,800,000.00
-
342,570.00
198,750.00
12,375.00
58,500.00
47,250.00
12,445.00
13,250.00
m3
m3
kg
m
kg
kg
Kg
m3
m3
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
2,200,000.00
2,200,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
40,747,600.00
781,000.00
43,500.00
114,000.00
2,835,000.00
45,000.00
378,000.00
97,200.00
153,900.00
5,500,000.00
30,800,000.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
m
m3
kg
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
53,010.00
4,400.00
145.00
40,500.00
675.00
4,500.00
1,080.00
1,710.00
-
10,185.00
6,750.00
900.00
900.00
900.00
285.00
450.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
7394.36
7394.37
7394.38
7394.39
0.003
0.020
3.600
0.050
5.500
0.009
0.015
0.297
0.033
0.033
0.033
0.010
0.015
m
m3
kg
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
66,897.50
6,600.00
290.00
48,600.00
750.00
6,187.50
1,620.00
2,850.00
-
16,817.50
11,137.50
1,485.00
1,485.00
1,485.00
475.00
750.00
m3
m3
kg
liter
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
2,771,600.00
594,000.00
29,000.00
57,000.00
1,417,500.00
45,000.00
378,000.00
97,200.00
153,900.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
m3
m3
kg
liter
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
3,129,350.00
594,000.00
29,000.00
57,000.00
1,775,250.00
45,000.00
378,000.00
97,200.00
153,900.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
m3
m3
kg
liter
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
3,480,350.00
594,000.00
29,000.00
57,000.00
2,126,250.00
45,000.00
378,000.00
97,200.00
153,900.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
7394.40
7394.41
7394.42
7394.43
m3
m3
kg
liter
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
3,834,725.00
594,000.00
29,000.00
57,000.00
2,480,625.00
45,000.00
378,000.00
97,200.00
153,900.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
m3
m3
kg
liter
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
4,189,100.00
594,000.00
29,000.00
57,000.00
2,835,000.00
45,000.00
378,000.00
97,200.00
153,900.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
m3
m3
kg
liter
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
4,543,475.00
594,000.00
29,000.00
57,000.00
3,189,375.00
45,000.00
378,000.00
97,200.00
153,900.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
m3
m3
kg
liter
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
4,897,850.00
594,000.00
29,000.00
57,000.00
3,543,750.00
45,000.00
378,000.00
97,200.00
153,900.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
7394.44
7394.45
7394.46
7394.47
m3
m3
kg
liter
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
5,252,225.00
594,000.00
29,000.00
57,000.00
3,898,125.00
45,000.00
378,000.00
97,200.00
153,900.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
m3
m3
kg
liter
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
5,606,600.00
594,000.00
29,000.00
57,000.00
4,252,500.00
45,000.00
378,000.00
97,200.00
153,900.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
m3
m3
kg
liter
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
5,960,975.00
594,000.00
29,000.00
57,000.00
4,606,875.00
45,000.00
378,000.00
97,200.00
153,900.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
m3
m3
kg
liter
kg
kg
Kg
m3
m3
OH
OH
OH
OH
OH
OH
2,200,000.00
14,500.00
95,000.00
13,500.00
15,000.00
1,125.00
180,000.00
190,000.00
37,500.00
45,000.00
45,000.00
45,000.00
47,500.00
50,000.00
6,315,350.00
594,000.00
29,000.00
57,000.00
4,961,250.00
45,000.00
378,000.00
97,200.00
153,900.00
-
386,942.50
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
7394.48
326.000
0.466
0.724
215.000
1.650
0.275
0.028
0.083
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
m3
Kg
m3
m3
ltr
OH
OH
OH
OH
1,125.00
180,000.00
190,000.00
#REF!
37,500.00
45,000.00
47,500.00
50,000.00
#REF!
366,750.00
83,826.00
137,636.00
#REF!
-
#REF!
#REF!
61,875.00
12,375.00
1,330.00
4,150.00
JUMLAH
8=(6+7)
1,399,105.00
277,875.00
434,500.00
499,500.00
107,500.00
61,875.00
12,375.00
1,330.00
4,150.00
1,417,730.00
310,500.00
414,000.00
506,000.00
107,500.00
61,875.00
12,375.00
1,330.00
4,150.00
1,431,605.00
336,375.00
399,500.00
508,500.00
107,500.00
61,875.00
12,375.00
1,330.00
4,150.00
1,376,700.00
258,750.00
446,500.00
513,500.00
100,000.00
45,000.00
9,000.00
950.00
3,000.00
1,448,480.00
366,750.00
380,000.00
514,500.00
107,500.00
61,875.00
12,375.00
1,330.00
4,150.00
1,464,230.00
396,000.00
365,500.00
515,500.00
107,500.00
61,875.00
12,375.00
1,330.00
4,150.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
1,477,105.00
417,375.00
349,000.00
523,500.00
107,500.00
61,875.00
12,375.00
1,330.00
4,150.00
1,484,730.00
432,000.00
346,000.00
519,500.00
107,500.00
61,875.00
12,375.00
1,330.00
4,150.00
1,498,980.00
456,750.00
342,000.00
513,000.00
107,500.00
61,875.00
12,375.00
1,330.00
4,150.00
1,502,855.00
464,625.00
340,500.00
510,500.00
107,500.00
61,875.00
12,375.00
1,330.00
4,150.00
1,540,787.50
493,875.00
335,000.00
503,000.00
107,500.00
78,750.00
15,750.00
1,662.50
5,250.00
1,546,412.50
504,000.00
333,500.00
500,000.00
107,500.00
78,750.00
15,750.00
1,662.50
5,250.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
954,910.38
504,000.00
85,757.14
140,740.74
18,000.00
105,000.00
78,750.00
15,750.00
1,662.50
5,250.00
19,642.50
15,750.00
2,250.00
1,350.00
142.50
150.00
20,340.00
15,750.00
2,625.00
1,575.00
190.00
200.00
20,940.00
15,750.00
3,000.00
1,800.00
190.00
200.00
15,030.75
141,750.00
2,250.00
2,625.00
3,150.00
332.50
200.00
14,776.25
141,750.00
1,500.00
1,875.00
2,250.00
237.50
150.00
16,680.00
937.50
1,125.00
47.50
50.00
59,197.50
22,000.00
1,087.50
2,375.00
19,500.00
1,235.00
1,300.00
59,197.50
22,000.00
1,087.50
2,375.00
19,500.00
11,700.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
1,549,167.50
33,000.00
1,933.33
4,750.00
1,466,666.67
24,750.00
14,850.00
1,650.00
2,282,500.83
33,000.00
1,933.33
4,750.00
2,200,000.00
24,750.00
14,850.00
1,567.50
1,650.00
4,760,750.83
40,333.33
1,933.33
256,666.67
19,000.00
4,400,000.00
24,750.00
14,850.00
1,567.50
1,650.00
3,400,417.50
36,666.67
1,933.33
19,000.00
3,300,000.00
24,750.00
14,850.00
1,567.50
1,650.00
3,062,000.83
33,000.00
1,933.33
770,000.00
14,250.00
2,200,000.00
24,750.00
14,850.00
1,567.50
1,650.00
1,175,292.50
58,080.00
8,700.00
1,100,000.00
5,625.00
2,250.00
237.50
400.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
3,631,420.00
440,000.00
21,750.00
38,000.00
2,126,250.00
33,750.00
378,000.00
97,200.00
153,900.00
198,750.00
12,375.00
58,500.00
47,250.00
12,445.00
13,250.00
4,576,042.50
594,000.00
29,000.00
57,000.00
2,835,000.00
45,000.00
378,000.00
97,200.00
153,900.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
58,589,392.50
1,210,000.00
58,000.00
190,000.00
4,252,500.00
67,500.00
378,000.00
97,200.00
153,900.00
7,700,000.00
44,000,000.00
264,375.00
12,375.00
74,250.00
94,500.00
19,142.50
17,650.00
46,498,967.50
1,012,000.00
46,400.00
152,000.00
2,835,000.00
45,000.00
378,000.00
97,200.00
153,900.00
6,160,000.00
35,200,000.00
238,125.00
12,375.00
74,250.00
63,000.00
15,817.50
15,900.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
80,858,212.50
968,000.00
46,400.00
152,000.00
2,126,250.00
33,750.00
378,000.00
97,200.00
153,900.00
6,160,000.00
70,400,000.00
198,750.00
12,375.00
58,500.00
47,250.00
12,587.50
13,250.00
63,170,070.00
880,000.00
46,400.00
152,000.00
2,126,250.00
33,750.00
378,000.00
97,200.00
153,900.00
6,160,000.00
52,800,000.00
198,750.00
12,375.00
58,500.00
47,250.00
12,445.00
13,250.00
41,134,542.50
781,000.00
43,500.00
114,000.00
2,835,000.00
45,000.00
378,000.00
97,200.00
153,900.00
5,500,000.00
30,800,000.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
63,195.00
4,400.00
145.00
40,500.00
675.00
4,500.00
1,080.00
1,710.00
6,750.00
900.00
900.00
900.00
285.00
450.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
83,715.00
6,600.00
290.00
48,600.00
750.00
6,187.50
1,620.00
2,850.00
11,137.50
1,485.00
1,485.00
1,485.00
475.00
750.00
3,158,542.50
594,000.00
29,000.00
57,000.00
1,417,500.00
45,000.00
378,000.00
97,200.00
153,900.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
3,516,292.50
594,000.00
29,000.00
57,000.00
1,775,250.00
45,000.00
378,000.00
97,200.00
153,900.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
3,867,292.50
594,000.00
29,000.00
57,000.00
2,126,250.00
45,000.00
378,000.00
97,200.00
153,900.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
4,221,667.50
594,000.00
29,000.00
57,000.00
2,480,625.00
45,000.00
378,000.00
97,200.00
153,900.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
4,576,042.50
594,000.00
29,000.00
57,000.00
2,835,000.00
45,000.00
378,000.00
97,200.00
153,900.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
4,930,417.50
594,000.00
29,000.00
57,000.00
3,189,375.00
45,000.00
378,000.00
97,200.00
153,900.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
5,284,792.50
594,000.00
29,000.00
57,000.00
3,543,750.00
45,000.00
378,000.00
97,200.00
153,900.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
5,639,167.50
594,000.00
29,000.00
57,000.00
3,898,125.00
45,000.00
378,000.00
97,200.00
153,900.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
5,993,542.50
594,000.00
29,000.00
57,000.00
4,252,500.00
45,000.00
378,000.00
97,200.00
153,900.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
6,347,917.50
594,000.00
29,000.00
57,000.00
4,606,875.00
45,000.00
378,000.00
97,200.00
153,900.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
6,702,292.50
594,000.00
29,000.00
57,000.00
4,961,250.00
45,000.00
378,000.00
97,200.00
153,900.00
211,875.00
12,375.00
70,200.00
63,000.00
15,342.50
14,150.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
#REF!
366,750.00
83,826.00
137,636.00
#REF!
61,875.00
12,375.00
1,330.00
4,150.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
XIII
KODE
1
R.T.15.01
R.T.15.02
R.T.15.03
R.T.15.04
R.T.15.05
R.T.15.06
R.T.15.07
R.T.15.08
KOEF
3
SAT
4
HARGA SAT
5
1.060
3.300
1.100
0.001
0.160
bh
m'
OH
OH
OH
OH
85,000.00
37,500.00
45,000.00
47,500.00
50,000.00
90,100.00
90,100.00
-
181,297.50
123,750.00
49,500.00
47.50
8,000.00
1.060
3.300
1.100
0.001
0.160
bh
m'
OH
OH
OH
OH
85,000.00
37,500.00
45,000.00
47,500.00
50,000.00
90,100.00
90,100.00
-
181,297.50
123,750.00
49,500.00
47.50
8,000.00
1.000
6.000
0.010
1.000
1.500
0.150
0.160
bh
m'
Kg
m3
OH
OH
OH
OH
85,000.00
1,125.00
134,400.00
37,500.00
45,000.00
47,500.00
50,000.00
93,094.00
85,000.00
6,750.00
1,344.00
-
120,125.00
37,500.00
67,500.00
7,125.00
8,000.00
1.000
6.000
0.010
1.000
1.500
0.150
0.160
bh
m'
Kg
m3
OH
OH
OH
OH
85,000.00
1,125.00
134,400.00
37,500.00
45,000.00
47,500.00
50,000.00
93,094.00
85,000.00
6,750.00
1,344.00
-
120,125.00
37,500.00
67,500.00
7,125.00
8,000.00
Memasang urinoir
Gorong - gorong buis beton dia. 100 cm
Semen PC.
Pasir pasang
Pekerja
Tukang batu
Kepala tukang
Mandor
1.000
6.000
0.010
1.000
1.000
0.100
0.100
bh
m'
Kg
m3
OH
OH
OH
OH
85,000.00
1,125.00
134,400.00
37,500.00
45,000.00
47,500.00
50,000.00
93,094.00
85,000.00
6,750.00
1,344.00
-
92,250.00
37,500.00
45,000.00
4,750.00
5,000.00
Memasang wastafel
Gorong - gorong buis beton dia. 100 cm
Semen PC.
Pasir pasang
Pekerja
Tukang batu
Kepala tukang
Mandor
1.120
6.000
0.010
1.200
1.450
0.150
0.100
bh
m'
Kg
m3
OH
OH
OH
OH
85,000.00
1,125.00
134,400.00
37,500.00
45,000.00
47,500.00
50,000.00
103,294.00
95,200.00
6,750.00
1,344.00
-
122,375.00
45,000.00
65,250.00
7,125.00
5,000.00
1.180
1.800
2.700
0.540
0.110
bh
m'
OH
OH
OH
OH
85,000.00
37,500.00
45,000.00
47,500.00
50,000.00
100,300.00
100,300.00
-
220,150.00
67,500.00
121,500.00
25,650.00
5,500.00
500.00
1,125.00
134,400.00
37,500.00
45,000.00
47,500.00
50,000.00
205,320.00
30,000.00
135,000.00
40,320.00
-
389,250.00
225,000.00
135,000.00
14,250.00
15,000.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
bh
60.000 buah
120.000 Kg
0.300 m3
6.000 OH
3.000 OH
0.300 OH
0.300 OH
R.T.15.09
R.T.15.10
R.T.15.11
R.T.15.12
R.T.15.13
R.T.15.14
1.120
3.000
4.500
0.900
0.900
bh
m
OH
OH
OH
OH
95,000.00
37,500.00
45,000.00
47,500.00
50,000.00
106,400.00
106,400.00
-
402,750.00
112,500.00
202,500.00
42,750.00
45,000.00
m
1.100 m3
13.500 buah
3.920 Kg
0.056 m3
0.024 m3
0.140 OH
0.070 OH
0.007 OH
0.007 OH
2,200,000.00
500.00
1,125.00
134,400.00
77,000.00
37,500.00
45,000.00
47,500.00
50,000.00
2,440,534.40
2,420,000.00
6,750.00
4,410.00
7,526.40
1,848.00
-
9,082.50
5,250.00
3,150.00
332.50
350.00
m
1.100 m3
27.500 buah
10.300 Kg
0.060 m3
0.069 m3
0.380 OH
0.190 OH
0.019 OH
0.019 OH
2,200,000.00
500.00
1,125.00
134,400.00
77,000.00
37,500.00
45,000.00
47,500.00
50,000.00
2,458,714.50
2,420,000.00
13,750.00
11,587.50
8,064.00
5,313.00
-
24,652.50
14,250.00
8,550.00
902.50
950.00
m
1.100 m3
27.500 buah
10.300 Kg
0.060 m3
0.069 m3
0.380 OH
0.190 OH
0.019 OH
0.019 OH
2,200,000.00
500.00
1,125.00
134,400.00
77,000.00
37,500.00
45,000.00
47,500.00
50,000.00
2,458,714.50
2,420,000.00
13,750.00
11,587.50
8,064.00
5,313.00
-
24,652.50
14,250.00
8,550.00
902.50
950.00
m
1.100 m3
27.500 buah
10.300 Kg
0.060 m3
0.069 m3
0.380 OH
0.190 OH
0.019 OH
0.019 OH
2,200,000.00
500.00
1,125.00
134,400.00
77,000.00
37,500.00
45,000.00
47,500.00
50,000.00
2,458,714.50
2,420,000.00
13,750.00
11,587.50
8,064.00
5,313.00
-
24,652.50
14,250.00
8,550.00
902.50
950.00
m
1.100
m'
27.500 buah
10.300 Kg
0.060 m3
0.069 m3
0.380 OH
0.190 OH
0.019 OH
0.019 OH
85,000.00
500.00
1,125.00
134,400.00
77,000.00
37,500.00
45,000.00
47,500.00
50,000.00
132,214.50
93,500.00
13,750.00
11,587.50
8,064.00
5,313.00
-
24,652.50
14,250.00
8,550.00
902.50
950.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
R.T.15.15
R.T.15.16
R.T.15.17
R.T.15.18
R.T.15.19
R.T.15.20
R.T.15.21
500.00
1,125.00
134,400.00
190,000.00
180,000.00
13,500.00
37,500.00
45,000.00
47,500.00
50,000.00
138,683.00
34,075.00
49,500.00
9,408.00
13,300.00
10,800.00
21,600.00
-
20,262.50
12,000.00
6,750.00
712.50
800.00
500.00
1,125.00
134,400.00
190,000.00
180,000.00
13,500.00
37,500.00
45,000.00
47,500.00
50,000.00
217,947.00
58,750.00
86,625.00
17,472.00
3,800.00
16,200.00
35,100.00
-
80,317.50
53,250.00
21,285.00
2,232.50
3,550.00
500.00
1,125.00
134,400.00
190,000.00
180,000.00
13,500.00
37,500.00
45,000.00
47,500.00
50,000.00
333,509.60
87,185.00
128,250.00
24,729.60
6,270.00
21,600.00
65,475.00
-
122,220.00
81,000.00
32,400.00
3,420.00
5,400.00
1.620
0.054
0.090
0.009
0.003
m
m
OH
OH
OH
OH
95,000.00
37,500.00
45,000.00
47,500.00
50,000.00
153,900.00
153,900.00
-
6,637.50
2,025.00
4,050.00
427.50
135.00
1.620
0.054
0.090
0.009
0.003
m
m
OH
OH
OH
OH
95,000.00
37,500.00
45,000.00
47,500.00
50,000.00
153,900.00
153,900.00
-
6,637.50
2,025.00
4,050.00
427.50
135.00
1.620
0.054
0.090
0.009
0.003
m
m
OH
OH
OH
OH
95,000.00
37,500.00
45,000.00
47,500.00
50,000.00
153,900.00
153,900.00
-
6,637.50
2,025.00
4,050.00
427.50
135.00
1.620
0.108
0.180
0.018
0.005
m
m
OH
OH
OH
OH
95,000.00
37,500.00
45,000.00
47,500.00
50,000.00
153,900.00
153,900.00
-
13,275.00
4,050.00
8,100.00
855.00
270.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
R.T.15.22
R.T.15.23
R.T.15.24
R.T.15.25
R.T.15.26
R.T.15.27
R.T.15.28
R.T.15.29
R.T.15.30
R.T.15.31
1.620
0.108
0.180
0.018
0.005
m
m
OH
OH
OH
OH
95,000.00
37,500.00
45,000.00
47,500.00
50,000.00
153,900.00
153,900.00
-
13,275.00
4,050.00
8,100.00
855.00
270.00
1.620
0.135
0.225
0.023
0.007
m
m
OH
OH
OH
OH
95,000.00
37,500.00
45,000.00
47,500.00
50,000.00
153,900.00
153,900.00
-
16,593.75
5,062.50
10,125.00
1,068.75
337.50
1.620
0.036
0.060
0.006
0.002
m
kg
OH
OH
OH
OH
14,500.00
37,500.00
45,000.00
47,500.00
50,000.00
23,490.00
23,490.00
-
4,425.00
1,350.00
2,700.00
285.00
90.00
1.620
0.036
0.060
0.006
0.002
m
kg
OH
OH
OH
OH
14,500.00
37,500.00
45,000.00
47,500.00
50,000.00
23,490.00
23,490.00
-
4,425.00
1,350.00
2,700.00
285.00
90.00
1.620
0.036
0.060
0.006
0.002
m
kg
OH
OH
OH
OH
14,500.00
37,500.00
45,000.00
47,500.00
50,000.00
23,490.00
23,490.00
-
4,425.00
1,350.00
2,700.00
285.00
90.00
1.620
0.036
0.060
0.006
0.002
m
kg
OH
OH
OH
OH
14,500.00
37,500.00
45,000.00
47,500.00
50,000.00
23,490.00
23,490.00
-
4,425.00
1,350.00
2,700.00
285.00
90.00
1.620
0.054
0.090
0.009
0.003
m
kg
OH
OH
OH
OH
14,500.00
37,500.00
45,000.00
47,500.00
50,000.00
23,490.00
23,490.00
-
6,637.50
2,025.00
4,050.00
427.50
135.00
1.620
0.054
0.090
0.009
0.003
m
kg
OH
OH
OH
OH
14,500.00
37,500.00
45,000.00
47,500.00
50,000.00
23,490.00
23,490.00
-
6,637.50
2,025.00
4,050.00
427.50
135.00
1.620
0.081
0.135
0.014
0.004
m
kg
OH
OH
OH
OH
14,500.00
37,500.00
45,000.00
47,500.00
50,000.00
23,490.00
23,490.00
-
9,956.25
3,037.50
6,075.00
641.25
202.50
1.620
0.081
0.135
0.014
0.004
m
m
OH
OH
OH
OH
95,000.00
37,500.00
45,000.00
47,500.00
50,000.00
153,900.00
153,900.00
-
9,956.25
3,037.50
6,075.00
641.25
202.50
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
R.T.15.32
R.T.15.33
R.T.15.34
R.T.15.35
R.T.15.36
1.350
0.300
0.030
bh
m'
OH
OH
85,000.00
45,000.00
47,500.00
114,750.00
114,750.00
-
14,925.00
13,500.00
1,425.00
1.000
0.025
0.100
0.010
bh
m
m
OH
OH
95,000.00
95,000.00
45,000.00
47,500.00
97,375.00
95,000.00
2,375.00
-
4,975.00
4,500.00
475.00
1.000
0.025
0.100
0.010
bh
m
m
OH
OH
95,000.00
95,000.00
45,000.00
47,500.00
97,375.00
95,000.00
2,375.00
-
4,975.00
4,500.00
475.00
1.000
0.100
0.010
bh
m
OH
OH
95,000.00
45,000.00
47,500.00
95,000.00
95,000.00
-
4,975.00
4,500.00
475.00
1.000
0.100
0.010
bh
m
OH
OH
95,000.00
45,000.00
47,500.00
95,000.00
95,000.00
-
4,975.00
4,500.00
475.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
JUMLAH
8=(6+7)
271,397.50
90,100.00
123,750.00
49,500.00
47.50
8,000.00
271,397.50
90,100.00
123,750.00
49,500.00
47.50
8,000.00
213,219.00
85,000.00
6,750.00
1,344.00
37,500.00
67,500.00
7,125.00
8,000.00
213,219.00
85,000.00
6,750.00
1,344.00
37,500.00
67,500.00
7,125.00
8,000.00
185,344.00
85,000.00
6,750.00
1,344.00
37,500.00
45,000.00
4,750.00
5,000.00
225,669.00
95,200.00
6,750.00
1,344.00
45,000.00
65,250.00
7,125.00
5,000.00
320,450.00
100,300.00
67,500.00
121,500.00
25,650.00
5,500.00
594,570.00
30,000.00
135,000.00
40,320.00
225,000.00
135,000.00
14,250.00
15,000.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
509,150.00
106,400.00
112,500.00
202,500.00
42,750.00
45,000.00
2,449,616.90
2,420,000.00
6,750.00
4,410.00
7,526.40
1,848.00
5,250.00
3,150.00
332.50
350.00
2,483,367.00
2,420,000.00
13,750.00
11,587.50
8,064.00
5,313.00
14,250.00
8,550.00
902.50
950.00
2,483,367.00
2,420,000.00
13,750.00
11,587.50
8,064.00
5,313.00
14,250.00
8,550.00
902.50
950.00
2,483,367.00
2,420,000.00
13,750.00
11,587.50
8,064.00
5,313.00
14,250.00
8,550.00
902.50
950.00
156,867.00
93,500.00
13,750.00
11,587.50
8,064.00
5,313.00
14,250.00
8,550.00
902.50
950.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
158,945.50
34,075.00
49,500.00
9,408.00
13,300.00
10,800.00
21,600.00
12,000.00
6,750.00
712.50
800.00
298,264.50
58,750.00
86,625.00
17,472.00
3,800.00
16,200.00
35,100.00
53,250.00
21,285.00
2,232.50
3,550.00
455,729.60
87,185.00
128,250.00
24,729.60
6,270.00
21,600.00
65,475.00
81,000.00
32,400.00
3,420.00
5,400.00
160,537.50
153,900.00
2,025.00
4,050.00
427.50
135.00
160,537.50
153,900.00
2,025.00
4,050.00
427.50
135.00
160,537.50
153,900.00
2,025.00
4,050.00
427.50
135.00
167,175.00
153,900.00
4,050.00
8,100.00
855.00
270.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
167,175.00
153,900.00
4,050.00
8,100.00
855.00
270.00
170,493.75
153,900.00
5,062.50
10,125.00
1,068.75
337.50
27,915.00
23,490.00
1,350.00
2,700.00
285.00
90.00
27,915.00
23,490.00
1,350.00
2,700.00
285.00
90.00
27,915.00
23,490.00
1,350.00
2,700.00
285.00
90.00
27,915.00
23,490.00
1,350.00
2,700.00
285.00
90.00
30,127.50
23,490.00
2,025.00
4,050.00
427.50
135.00
30,127.50
23,490.00
2,025.00
4,050.00
427.50
135.00
33,446.25
23,490.00
3,037.50
6,075.00
641.25
202.50
163,856.25
153,900.00
3,037.50
6,075.00
641.25
202.50
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
129,675.00
114,750.00
13,500.00
1,425.00
102,350.00
95,000.00
2,375.00
4,500.00
475.00
102,350.00
95,000.00
2,375.00
4,500.00
475.00
99,975.00
95,000.00
4,500.00
475.00
99,975.00
95,000.00
4,500.00
475.00
\\vboxsrv\conversion_tmp\scratch_3\115563551.xls.ms_office
PROGRAM
KEGIATAN
LOKASI
SUMBER DANA
TAHUN ANGGARAN
:
:
:
:
NO
I.
1.
URAIAN PEKERJAAN
1 UNIT SUMUR RESAPAN
PEKERJAAN PERSIAPAN
Uitzet dan bowplank
ANALISA
SNI
VOLUME
Ls
1.00
JUMLAH
II.
1.
2.
3.
4.
PEKERJAAN TANAH
Galian tanah biasa sedalam 3 m
Urugan kembali
Pembuangan tanah
Urugan pasir
2835.03
2835.09
2835.08
2835.11
8.84
2.21
6.63
0.24
III.
1.
2.
3.
R.T.15.14
7394.37
R.T.15.17
5.00 m'
0.19 m3
1.00 unit
JUMLAH
IV.
1.
2.
3.
4.
PEKERJAAN LAIN-LAIN
Timbunan batu pecah 3/5
Memasang lapisan ijuk tebal 10 cm
Memasang talang datar
Pasang pipa PVC 4"
Ls
2835.14
Ls
R.T.15.31
0.79
3.14
4.00
8.00
I.
II.
II.
IV.
REKAPITULASI
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PASANGAN DAN BETON
PEKERJAAN LAIN-LAIN
JUMLAH
JUMLAH 1 UNIT
JUMLAH 33 UNIT
PPN 10%
TOTAL
DIBULATKAN
TERBILANG :
201,512,493.86
20,151,249.39
221,663,743.25
221,663,000.00
m3
m3
m3
m3
JUMLAH
m3
m2
m'
m'
JUMLAH
HARGA
SATUAN
( Rp )
JUMLAH
HARGA
( Rp )
750,000.00
750,000.00
750,000.00
42,725.00
9,791.67
12,875.00
104,150.00
377,658.48
21,637.83
85,354.35
24,549.64
509,200.31
156,867.00
3,158,542.50
455,729.60
784,335.00
600,574.30
455,729.60
1,840,638.90
500,000.00
96,375.00
250,000.00
163,856.25
392,857.14
302,892.86
1,000,000.00
1,310,850.00
3,006,600.00
JUMLAH
JUMLAH
JUMLAH
JUMLAH
750,000.00
509,200.31
1,840,638.90
3,006,600.00
6,106,439.21
6,106,439.21