NCM FINAL 30 % AKHIR

BOBOT REALISASI RUANG UKS 30 %

H.SATUAN NAMA JUMLAH SATUAN TOTAL HARGA

107,840.00 SEMEN 71.55 SAK Rp 7,715,917

4,839.13 SEMEN PUTIH 180.69 KG Rp 874,381
117,115.00 KERAMIK 70.00 KTK Rp 8,198,050
14,743.02 GRENDEL JENDELA 28.00 BH Rp 412,805
59,913.36 TANGAN JENDELA 14.00 BH Rp 838,787
59,913.36 Kait Angin 28.00 BH Rp 1,677,574
69,877.90 Cat Minyak 20.88 KG Rp 1,459,051
34,198.06 Cat Meni Kayu 24.55 KG Rp 839,718
40,895.80 Cat Tembok Jotun 18.82 KG Rp 769,716
38,852.29 Cat Dasar 30.00 KG Rp 1,165,569
26,442.49 Dompul Tembok (WallPutyy) 31.79 KUBIK Rp 840,674
6,600.00 LOBRIK 170.00 BUAH Rp 1,122,000
325,000.00 PASIR 8.00 KUBIK Rp 2,600,000
325,000.00 Kerikil 3.15 KUBIK Rp 1,024,808
2,550,000.00 KAYU 0.78 KUBIK Rp 2,000,000
166,500.00 KABEL NYA 2 x1,5mm 7.00 ROLL Rp 1,165,500
77,700.00 Pas. Stop Kontak 3.00 BH Rp 233,100
27,750.00 Pas. Saklar Tunggal 2.00 BH Rp 55,500
38,850.00 Pas. Saklar Ganda 2.00 BH Rp 77,700
88,800.00 Pas. Lampu SL 40 watt 3.00 BH Rp 266,400
27,750.00 Pas. Lampu SL 10 watt 3.00 BH Rp 83,250
499,500.00 Pas. Panel MCB/Skring Box 1.00 BH Rp 499,500
105,000.00 TUKANG 90.95 ORG Rp 9,550,000
TOTAL Rp 43,470,000
Rp 43,470,000
Rp 0

BOBOT REALISASI RUANG OSIS 30 %

H.SATUAN NAMA JUMLAH SATUAN TOTAL HARGA

107,840.00 SEMEN 75 SAK Rp 8,088,000

4,839.13 SEMEN PUTIH 180 KG Rp 871,043
117,115.00 KERAMIK 70 KTK Rp 7,152,400
14,743.02 GRENDEL JENDELA 28 BH Rp 416,000
59,913.36 TANGAN JENDELA 19 BH Rp 1,165,700
59,913.36 Kait Angin 28 BH Rp 1,677,574
26,885.00 PAKU 6 KG Rp 160,978
69,877.90 Cat Minyak 19 KG Rp 1,327,680
34,198.06 Cat Meni Kayu 30 KG Rp 1,041,200
40,895.80 Cat Tembok Jotun 16 KG Rp 645,000
38,852.29 Cat Dasar 30 KG Rp 2,057,000
26,442.49 Dompul Tembok (WallPutyy) 25 KUBIK Rp 657,000
6,600.00 LOBRIK 140.00 BUAH Rp 924,000
325,000.00 PASIR 7.00 KUBIK Rp 2,275,000
325,000.00 KERIKIL 4.00 KUBIK Rp 1,024,808
2,550,000.00 KAYU 0.86 KUBIK Rp 2,200,000
166,500.00 KABEL NYA 2 x1,5mm 7.00 ROLL Rp 1,165,500
77,700.00 Pas. Stop Kontak 3.00 BH Rp 233,100
27,750.00 Pas. Saklar Tunggal 2.00 BH Rp 55,500
38,850.00 Pas. Saklar Ganda 2.00 BH Rp 77,700
88,800.00 Pas. Lampu SL 40 watt 3.00 BH Rp 266,400
27,750.00 Pas. Lampu SL 10 watt 4.00 BH Rp 111,000
499,500.00 Pas. Panel MCB/Skring Box 1.00 BH Rp 499,500
105,000.00 TUKANG 88 ORG Rp 9,287,917
TOTAL 43,380,000.00
43,380,000.00
-
 BOBOT REALISASI RUANG BK 30%

H.SATUAN NAMA JUMLAH SATUAN TOTAL HARGA

107,840.00 SEMEN 81.38 SAK Rp 8,775,744

4,839.13 SEMEN PUTIH 110.79 KG Rp 536,109
117,115.00 KERAMIK 73.86 KOTAK Rp 8,649,821
34,198.06 CAT KAYU 23.05 KG Rp 788,113
69,877.90 CAT MINYAK 29.96 KG Rp 2,093,486
38,852.29 CAT DASAR 54.93 KG Rp 2,134,150
40,895.80 CAT TEMBOK 91.89 KG Rp 3,757,789
26,442.49 DOMPUL 52.63 KG Rp 1,391,543
59,913.36 TANGAN JENDELA 8.00 Bh Rp 479,307
59,913.36 KAIT ANGIN 16.00 Bh Rp 958,614
14,743.02 GRENDEL JENDELA 16.00 Bh Rp 235,888
27,923.16 GRENDEL PINTU 12.00 Bh Rp 335,078
17,839.92 ENGSEL JENDELA 16.00 Bh Rp 285,439
60,447.27 ENGSEL PINTU 18.00 Bh Rp 1,088,051
416,250.00 KUNCI 5.00 Bh Rp 2,081,250
6,600.00 LOBRIK 241.50 Bh Rp 1,593,900
325,000.00 PASIR 9.82 KUBIK Rp 3,191,771
335,000.00 KERIKIL 7.06 KUBIK Rp 2,364,519
150,000.00 PASIR URUG 13.29 KUBIK Rp 1,994,153
150,000.00 TANAH URUG 3.92 KUBIK Rp 587,520
2,550,000.00 KAYU 0.79 KUBIK Rp 2,006,995
90,461.95 KACA 6.24 M2 Rp 564,790
26,885.00 PAKU 2.81 KG Rp 75,502
166,500.00 KABEL NYA 2 x1,5mm 12.00 BH Rp 1,998,000
77,700.00 Pas. Stop Kontak 7.00 BH Rp 543,900
27,750.00 Pas. Saklar Tunggal 4.00 BH Rp 111,000
38,850.00 Pas. Saklar Ganda 4.00 BH Rp 155,400
88,800.00 Pas. Lampu SL 40 watt 10.00 BH Rp 888,000
27,750.00 Pas. Lampu SL 10 watt 2.00 BH Rp 55,500
499,500.00 Pas. Panel MCB/Skring Box 1.00 BH Rp 499,500
325,000.00 TUKANG 83.54 ORG Rp 27,149,169
TOTAL 77,370,000.00
77,370,000.00
 0.00

BOBOT REALISASI RUANG PERPUSTAKAAN 30%

H.SATUAN NAMA JUMLAH SATUAN TOTAL HARGA

107,840.00 SEMEN 134.00 SAK Rp 14,450,560

5,363.73 SEMEN PUTIH 190.16 SAK Rp 1,019,960
117,115.00 KERAMIK 126.77 KOTAK Rp 14,846,961
40,895.80 CAT TEMBOK 248.51 KG Rp 10,162,848
69,877.90 CAT MINYAK 44.56 KG Rp 3,113,892
38,852.29 CAT DASAR 124.72 KG Rp 4,845,495
34,198.06 CAT KAYU 34.28 KG Rp 1,172,254
26,442.49 DOMPUL 121.29 KG Rp 3,207,156
59,913.36 TANGAN JENDELA 14.00 KG Rp 838,787
2,550,000.00 KAYU 5.24 M3 Rp 13,351,213
59,913.36 KAIT ANGIN 28.00 Bh Rp 1,677,574
61,223.16 GRENDEL PINTU 14.74 Bh Rp 902,590
60,447.27 ENGSEL PINTU 6.00 BH Rp 362,684
416,250.00 KUNCI PINTU 1.00 Bh Rp 416,250
33,370.00 LEM KAYU 1.85 Bh Rp 61,871
325,000.00 Pasir Beton/Agregat Halus 28.00 KUBIK Rp 9,100,000
325,000.00 KERIKIL 25.00 KUBIK Rp 8,125,000
150,000.00 Tanah Urug/Urugan Biasa 16.00 KUBIK Rp 2,400,000
150,000.00 Pasir Urug 20.00 KUBIK Rp 3,000,000
300,000.00 Pasir Pasangan 16.00 KUBIK Rp 4,800,000
166,500.00 KABEL NYA 2 x1,5mm 10.00 BH Rp 666,000
77,700.00 Pas. Stop Kontak 4.00 BH Rp 310,800
27,750.00 Pas. Saklar Tunggal 1.00 BH Rp 27,750
38,850.00 Pas. Saklar Ganda 3.00 BH Rp 116,550
88,800.00 Pas. Lampu SL 40 watt 3.00 BH Rp 266,400
27,750.00 Pas. Lampu SL 10 watt 1.00 BH Rp 27,750
499,500.00 Pas. Panel MCB/Skring Box 1.00 BH Rp 499,500
105,000.00 TUKANG 249.53 ORG Rp 26,200,154
TOTAL 125,970,000.00
Rp 125,970,000
(0.00)
 BOBOT REALISASI RUANG LABOR 30%

H.SATUAN NAMA JUMLAH SATUAN TOTAL HARGA

107,840.00 SEMEN 122.00 SAK Rp 13,156,480

5,363.73 SEMEN PUTIH 224.00 Kg Rp 1,201,475
69,877.90 Cat Minyak 30.84 KG Rp 2,294,723
38,852.29 Cat Dasar Jotun 50.00 KG Rp 1,942,615
26,442.49 Dompul Tembok (WallPutyy) 79.89 KG Rp 2,112,397
40,895.80 Cat Tembok Jotun 110.45 KG Rp 4,516,941
34,198.06 Cat Meni Kayu 25.26 KG Rp 863,870
6,600.00 LOBRIK 215.00 BUAH Rp 1,419,000
325,000.00 PASIR 21.00 KUBIK Rp 6,825,000
2,550,000.00 KAYU 4.70 KUBIK Rp 11,994,870
117,115.00 Keramik 40 x 40 Polos 170.00 KOTAK Rp 19,909,550
166,500.00 KABEL NYA 2 x1,5mm 9.00 roll Rp 1,498,500
77,700.00 Pas. Stop Kontak 6.00 bh Rp 466,200
27,750.00 Pas. Saklar Tunggal 3.00 bh Rp 83,250
38850 Pas. Saklar Ganda 2.00 bh Rp 77,700
88800 Pas. Lampu SL 40 watt 3.00 bh Rp 266,400
27,750.00 Pas. Lampu SL 10 watt 1.00 bh Rp 27,750
499,500.00 Pas. Panel MCB/Skring Box 1.00 bh Rp 499,500
107,840.00 semen 14.00 SAK Rp 1,509,760
24,000.00 Kawat Beton 7.00 kg Rp 168,000
325,000.00 kerikil 6.00 M3 Rp 1,950,000
325,000.00 PASIR 3.00 M3 Rp 975,000
168,000.00 BESI 12 Dudukan Tangki 28.00 BTG Rp 4,704,000
1,110,000.00 Pas. Pompa Air 1.00 bh Rp 1,110,000
9,400.00 Pipa PVC 3/4" 26.62 bh Rp 250,228
3,500,000.00 Tangki Air Kapasitas 1 Ton/1.000 ltr 1.00 bh Rp 3,500,000
1,150,000.00 wastafel 6.00 bh Rp 6,900,000
65,000.00 Pipa PVC 4 " 12.00 btg Rp 780,000
105,000.00 TUKANG 81.74 ORG Rp 26,566,790
TOTAL Rp 117,570,000
Rp 117,570,000
 Rp 0

BOBOT RPS 30%

H.SATUAN NAMA JUMLAH SATUAN TOTAL HARGA

107,840.00 SEMEN 172.00 SAK Rp 18,548,480

150,000.00 PASIR URUG 20.00 m3 Rp 3,000,000
325,000.00 KERIKIL 21.00 m3 Rp 6,825,000
281,940.00 Hollow Galvanis 72.00 BTG Rp 20,299,680
26,885.00 PAKU SCRUB 33.65 kotak Rp 904,591
26,885.00 SCREW 41.820 kotak Rp 1,124,323
2,600,000.00 KAYU 5.567 M3 Rp 14,475,100
26,442.49 Dompul Tembok (WallPutyy) 235.11 KG Rp 6,216,935
38,852.29 Cat Dasar Jotun 248.44 kg Rp 9,652,602
40,862.50 Cat Tembok Jotun 702.63 kg Rp 28,711,262
6,600.00 LOBRIK 724.92 BUAH Rp 4,784,500
325,000.00 PASIR 57.00 KUBIK Rp 8,363,726
226,000.00 Granit 60 x 60 Polished 228.00 KOTAK Rp 51,528,000
4,839.13 Semen Putih ( Grouth 1 Kg ) 480.96 KG Rp 2,327,426
372,000.00 Huruf Stainless 40.00 BH Rp 15,436,670
388,500.00 Lampu Sorot 75 Watt 3.00 BH Rp 1,165,500
990,675.00 Aluminium Panel 34.33 M2 Rp 34,013,175
78,000.00 Sealant 22.00 bh Rp 1,716,000
8,000.00 Selotif 35.50 bh Rp 284,000
26,885.00 PAKU 17.00 KG Rp 457,045
335,000.00 KERIKIL 23.00 M3 Rp 7,705,000
166,500.00 KABEL NYA 2 x1,5mm 30.00 ROLL Rp 4,995,000
77,700.00 Pas. Stop Kontak 13.00 BH Rp 1,010,100
27,750.00 Pas. Saklar Tunggal 5.00 BH Rp 138,750
38,850.00 Pas. Saklar Ganda 4.00 BH Rp 155,400
88,800.00 Pas. Lampu SL 40 watt 30.00 BH Rp 2,664,000
27,750.00 Pas. Lampu SL 10 watt 9.00 BH Rp 249,750
499,500.00 Pas. Panel MCB/Skring Box 1.00 BH Rp 499,500
Pek. Dudukan tangki Air DAN Meja Wastafel
168,000.00 BESI 12 26.49 btg Rp 4,451,000
24,000.00 KAWAT BETON 21.85 kg Rp 524,500
325,000.00 PASIR 10.90 m3 Rp 3,542,000
325,000.00 KERIKIL 6.58 m3 Rp 2,140,110
107,840.00 SEMEN 30.09 sak Rp 3,245,000
2,400,000.00 Pas. Pompa Air 1.00 BH Rp 2,400,000
43,000.00 Pipa PVC 3/4" 18.30 BTG Rp 787,000
4,000.00 elbow 3/4" 12.00 BH Rp 48,000
35,000.00 LEM PIPA 4.00 BH Rp 140,000
12,902,987.95 PINTU FOLDING GATE 2.00 SET Rp 25,805,976
112,400.00 Kran Air 2.00 bh Rp 224,800
3,500,000.00 Tangki Air 1.00 bh Rp 3,500,000
832,500.00 Wastafel Zink 2.00 bh Rp 1,665,000
105,000.00 TUKANG 395.00 ORG Rp 41,475,100
TOTAL 337,200,000.00
337,200,000.00
0.00
 BOBOT REALISASI RUANG UKS 30 % REALISI BOBOT 30%

H.SATUAN NAMA JUMLAH SATUAN TOTAL HARGA PENGURANGAN NILAI 30% NAMA BAHAN SATUAN JUMLAH BAHAN

107,840.00 SEMEN 75.00 SAK 8,088,000.00 2,426,400.00 5,661,600.00 SEMEN SAK 22.50
115,275.00 SENG 73.00 LEMBAR 8,415,075.00 2,524,522.50 5,890,552.50 SENG LEMBAR 21.90
112,990.19 SENG PLAT 6.69 LEMBAR 756,130.35 226,839.11 529,291.25 SENG PLAT LEMBAR 2.01
110,280.00 TRIPLEK 34.00 LEMBAR 3,749,520.00 1,124,856.00 2,624,664.00 TRIPLEK LEMBAR 10.20
33,300.00 BESI STRIP 6.00 BTG 199,800.00 59,940.00 139,860.00 BESI STRIP BTG 1.80
90,461.95 KACA 22.00 METER 1,990,162.90 597,048.87 1,393,114.03 KACA METER 6.60
33,370.00 LEM 1.00 KG 33,370.00 10,011.00 23,359.00 LEM KG 0.30
26,885.00 PAKU 46.32 KG 1,245,279.00 373,583.70 871,695.30 PAKU KG 13.90
35,086.00 PAKU SENG 15.00 KOTAK 526,290.90 157,887.27 368,403.63 PAKU SENG KOTAK 4.50
200,632.50 KALSIBOARD 6 MM 18.00 LEMBAR 3,611,385.00 1,083,415.50 2,527,969.50 KALSIBOARD 6 MM LEMBAR 5.40
15,583.36 RESIDU 23.00 KG 358,417.28 107,525.18 250,892.10 RESIDU KG 6.90
2,550,000.00 KAYU 4.70 KUBIK 11,993,870.00 3,598,161.00 8,395,709.00 KAYU KUBIK 1.41
6,600.00 LOBRIK 122.00 BUAH 805,200.00 241,560.00 563,640.00 LOBRIK BUAH 36.60
325,000.00 PASIR 10.50 KUBIK 3,412,500.00 1,023,750.00 2,388,750.00 PASIR KUBIK 3.15
140,000.00 TUKANG 143.00 ORG 20,019,999.57 6,005,999.87 11,840,499.70 TUKANG ORG 42.90
TOTAL 65,205,000.00 43,470,000.00
65,205,000.00 43,470,000.00
0.00 0.00

BOBOT REALISASI RUANG OSIS 30 % REALISI BOBOT 30%

H.SATUAN NAMA JUMLAH SATUAN TOTAL HARGA PENGURANGAN NILAI 30% NAMA BAHAN SATUAN JUMLAH BAHAN

107,840.00 SEMEN 72.84 SAK 7,855,000.00 2,356,500.00 5,498,500.00 SEMEN SAK 21.85
115,275.00 SENG 76.00 LEMBAR 8,760,900.00 2,628,270.00 6,132,630.00 SENG LEMBAR 22.80
112,990.19 SENG PLAT 6.79 LEMBAR 767,380.00 230,214.00 537,166.00 SENG PLAT LEMBAR 2.04
110,280.00 TRIPLEK 31.00 LEMBAR 3,418,680.00 1,025,604.00 2,393,076.00 TRIPLEK LEMBAR 9.30
33,300.00 BESI STRIP 5.00 BTG 166,500.00 49,950.00 116,550.00 BESI STRIP BTG 1.50
90,461.95 KACA 22.00 METER 1,990,162.90 597,048.87 1,393,114.03 KACA METER 6.60
33,370.00 LEM 2.00 KG 66,740.00 20,022.00 46,718.00 LEM KG 0.60
26,885.00 PAKU 45.35 KG 1,219,324.00 365,797.20 853,526.80 PAKU KG 13.61
35,086.00 PAKU SENG KOTAK 526,290.90 157,887.27 368,403.63 PAKU SENG KOTAK 4.50
200,632.50 KALSIBOARD 6 MM 18.00 LEMBAR 3,611,385.00 1,083,415.50 2,527,969.50 KALSIBOARD 6 MM LEMBAR 5.40
15,583.36 RESIDU 23.00 KG 358,417.28 107,525.18 250,892.10 RESIDU KG 6.90
2,550,000.00 KAYU 5.00 KUBIK 12,750,000.00 3,825,000.00 8,925,000.00 KAYU KUBIK 1.50
6,600.00 LOBRIK 121.00 BUAH 798,600.00 239,580.00 559,020.00 LOBRIK BUAH 36.30
325,000.00 PASIR 11.00 KUBIK 3,575,000.00 1,072,500.00 2,502,500.00 PASIR KUBIK 3.30
140,000.00 TUKANG 137.18 ORG 19,205,619.92 5,761,685.98 11,274,933.94 TUKANG ORG 41.15
TOTAL 65,070,000.00 43,380,000.00
65,070,000.00 43,380,000.00
0.00 (0.00)

BOBOT REALISASI RUANG BK 30% REALISI BOBOT 30%

H.SATUAN NAMA JUMLAH SATUAN TOTAL HARGA PENGURANGAN NILAI 30% NAMA BAHAN SATUAN JUMLAH BAHAN

107,840.00 SEMEN 111.05 SAK 11,975,541.10 3,592,662.33 8,382,878.77 SEMEN SAK 77.73
115,275.00 SENG 128.88 LEMBAR 14,856,935.50 4,457,080.65 10,399,854.85 SENG LEMBAR 90.22
112,990.19 SENG PLAT 10.90 LEMBAR 1,231,130.00 369,339.00 861,791.00 SENG PLAT LEMBAR 7.63
110,280.00 TRIPLEK 68.35 LEMBAR 7,537,628.00 2,261,288.40 5,276,339.60 TRIPLEK LEMBAR 47.84
33,300.00 BESI STRIP 8.25 BTG 274,828.25 82,448.47 192,379.78 BESI STRIP BTG 5.78
90,461.95 KACA 39.43 METER 3,567,154.00 1,070,146.20 2,497,007.80 KACA METER 27.60
 33,370.00 LEM 1.47 KG 48,972.00 14,691.60 34,280.40 LEM KG 1.03
26,885.00 PAKU 66.36 KG 1,784,089.02 535,226.71 1,248,862.31 PAKU KG 46.45
15,583.36 RESIDU 50.88 KG 792,953.17 237,885.95 555,067.22 RESIDU KG 35.62
2,550,000.00 KAYU 10.20 KUBIK 26,016,653.29 7,804,995.99 18,211,657.30 KAYU KUBIK 7.14
6,600.00 LOBRIK 149.60 BUAH 987,355.00 296,206.50 691,148.50 LOBRIK BUAH 104.72
325,000.00 PASIR 22.84 KUBIK 7,423,318.00 2,226,995.40 5,196,322.60 PASIR KUBIK 15.99
140,000.00 TUKANG 282.56 ORG 39,558,442.67 11,867,532.80 23,822,409.87 TUKANG ORG 170.16
TOTAL 116,055,000.00 77,370,000.00
116,055,000.00 77,370,000.00
(0.00) (0.00)

BOBOT REALISASI RUANG RPS 30% REALISI BOBOT 30%

PENGURANGAN NILAI 30% NAMA BAHAN SATUAN JUMLAH BAHAN

H.SATUAN NAMA JUMLAH SATUAN TOTAL HARGA

107,840.00 SEMEN 797.00 SAK 85,948,480.00 25,784,544.00 60,163,936.00 SEMEN SAK 557.90
115,275.00 SENG 520.00 LEMBAR 59,943,000.00 17,982,900.00 41,960,100.00 SENG LEMBAR 364.00
112,990.19 SENG PLAT 56.27 LEMBAR 6,357,700.00 1,907,310.00 4,450,390.00 SENG PLAT LEMBAR 39.39
132,480.00 GRC 223.00 LEMBAR 29,543,040.00 8,862,912.00 20,680,128.00 GRC LEMBAR 156.10
33,300.00 BESI STRIP 64.00 BTG 2,131,200.00 639,360.00 1,491,840.00 BESI STRIP BTG 44.80
90,461.95 KACA 118.00 METER 10,674,510.10 3,202,353.03 7,472,157.07 KACA METER 82.60
425,000.00 TERALIS 45.00 BH 19,125,000.00 5,737,500.00 13,387,500.00 TERALIS BH 31.50
33,370.00 LEM 18.00 KG 600,660.00 180,198.00 420,462.00 LEM KG 12.60
26,885.00 PAKU 226.94 KG 6,101,293.00 1,830,387.90 4,270,905.10 PAKU KG 158.86
35,086.06 PAKU SENG 60.00 KOTAK 2,105,163.60 631,549.08 1,473,614.52 PAKU SENG KOTAK 42.00
15,583.36 RESIDU 141.00 KG 2,197,253.76 659,176.13 1,538,077.63 RESIDU KG 98.70
2,600,000.00 KAYU 33.84 KUBIK 87,975,000.00 26,392,500.00 61,582,500.00 KAYU KUBIK 23.69
6,600.00 LOBRIK 4244.00 BUAH 28,010,400.00 8,403,120.00 19,607,280.00 LOBRIK BUAH 2970.80
325,000.00 PASIR 201.00 KUBIK 65,325,000.00 19,597,500.00 45,727,500.00 PASIR KUBIK 140.70
140,000.00 TUKANG 712.59 ORG 99,762,299.54 29,928,689.86 52,973,609.68 TUKANG ORG 378.38
TOTAL 505,800,000.00 337,200,000.00
505,800,000.00 337,200,000.00
0.00 0.00

BOBOT REALISASI RUANG LABOR 30% REALISI BOBOT 30%

H.SATUAN NAMA JUMLAH SATUAN TOTAL HARGA PENGURANGAN NILAI 30% NAMA BAHAN SATUAN JUMLAH BAHAN

107,840.00 SEMEN 166.00 SAK 17,901,440.00 5,370,432.00 12,531,008.00 SEMEN SAK 116.20
115,275.00 SENG 150.00 LEMBAR 17,291,250.00 5,187,375.00 12,103,875.00 SENG LEMBAR 105.00
112,990.19 SENG PLAT 29.72 LEMBAR 3,357,700.00 1,007,310.00 2,350,390.00 SENG PLAT LEMBAR 20.80
132,480.00 TRIPLEK 103.22 LEMBAR 13,674,720.00 4,102,416.00 9,572,304.00 TRIPLEK LEMBAR 72.25
33,300.00 BESI STRIP 23.98 BTG 798,400.00 239,520.00 558,880.00 BESI STRIP BTG 16.78
90,461.95 KACA 13.00 METER 1,176,005.35 352,801.60 823,203.74 KACA METER 9.10
425,000.00 TERALIS 24.05 BH 10,220,202.00 3,066,060.60 7,154,141.40 TERALIS BH 16.83
33,370.00 LEM 11.93 KG 398,144.24 119,443.27 278,700.97 LEM KG 8.35
26,885.00 PAKU 77.49 KG 2,083,326.00 624,997.80 1,458,328.20 PAKU KG 54.24
35,086.06 PAKU SENG 39.00 KOTAK 1,368,356.34 410,506.90 957,849.44 PAKU SENG KOTAK 27.30
15,583.36 RESIDU 47.00 KG 732,417.92 219,725.38 512,692.54 RESIDU KG 32.90
2,600,000.00 KAYU 11.77 KUBIK 30,600,000.00 9,180,000.00 21,420,000.00 KAYU KUBIK 8.24
6,600.00 LOBRIK 1129.00 BUAH 7,451,400.00 2,235,420.00 5,215,980.00 LOBRIK BUAH 790.30
325,000.00 PASIR 68.00 KUBIK 22,100,000.00 6,630,000.00 15,470,000.00 PASIR KUBIK 47.60
140,000.00 TUKANG 337.15 ORG 47,201,638.15 14,160,491.44 27,162,646.71 TUKANG ORG 194.02
TOTAL 176,355,000.00 117,570,000.01
176,355,000.00 117,570,000.00
0.00 0.00

BOBOT REALISASI RUANG PERPUSTAKAAN REALISI BOBOT 30%

 BOBOT REALISASI RUANG PERPUSTAKAAN REALISI BOBOT 30%

H.SATUAN NAMA JUMLAH SATUAN TOTAL HARGA PENGURANGAN NILAI 30% NAMA BAHAN SATUAN JUMLAH BAHAN

107,840.00 SEMEN 266.76 SAK 28,767,340.00 8,630,202.00 20,137,138.00 SEMEN SAK 186.73
115,275.00 SENG 133.00 LEMBAR 15,331,575.00 4,599,472.50 10,732,102.50 SENG LEMBAR 93.10
112,990.19 SENG PLAT 35.03 LEMBAR 3,957,700.00 1,187,310.00 2,770,390.00 SENG PLAT LEMBAR 24.52
132,480.00 TRIPLEK 41.62 LEMBAR 5,514,000.00 1,654,200.00 3,859,800.00 TRIPLEK LEMBAR 29.13
33,300.00 BESI STRIP 26.13 BTG 870,000.00 261,000.00 609,000.00 BESI STRIP BTG 18.29
90,461.95 KACA 19.00 METER 1,718,777.05 515,633.12 1,203,143.94 KACA METER 13.30
567,789.80 TERALIS 21.00 BH 11,923,585.80 3,577,075.74 8,346,510.06 TERALIS BH 14.70
33,370.00 LEM 11.33 KG 378,144.24 113,443.27 264,700.97 LEM KG 7.93
26,885.00 PAKU 84.78 KG 2,279,258.00 683,777.40 1,595,480.60 PAKU KG 59.34
35,086.06 PAKU SENG 42.00 KOTAK 1,473,614.52 442,084.36 1,031,530.16 PAKU SENG KOTAK 29.40
15,583.36 RESIDU 68.00 KG 1,059,668.48 317,900.54 741,767.94 RESIDU KG 47.60
2,600,000.00 KAYU 12.26 KUBIK 31,875,000.00 9,562,500.00 22,312,500.00 KAYU KUBIK 8.58
6,600.00 LOBRIK 2853.00 BUAH 18,829,800.00 5,648,940.00 13,180,860.00 LOBRIK BUAH 1,997.10
325,000.00 PASIR 63.00 KUBIK 20,475,000.00 6,142,500.00 14,332,500.00 PASIR KUBIK 44.10
140,000.00 TUKANG 317.87 ORG 44,501,536.91 13,350,461.07 24,852,575.84 TUKANG ORG 177.52
TOTAL 188,955,000.00 125,970,000.00
188,955,000.00 125,970,000.00

0.00 0.00