Contoh Rab Rumah Tinggal

REKAPITULASI
PEKERJAAN FINISHING RUMAH TINGGAL

LOKASI : GALAXI BUMI PERMAI D1 / 3A ARAYA SURABAYA
PEKERJAAN FINISHING BANGUNAN
I
PEKERJAAN PINTU GERBANG
Rp.
#REF!
II
PEKERJAAN PAGAR KELILING
Rp.
#REF!
III
PEKERJAAN GAZEBO R. TAMU
Rp.
#REF!
IV
PEKERJAAN KOLAM IKAN
Rp.
#REF!
PEKERJAAN SELASAR
Rp.
#REF!
VI
PEKERJAAN GAZEBO R. MAKAN
Rp.
#REF!
VII
PEKERJAAN KOLAM RENANG
Rp.
#REF!
VIII
PEKERJAAN AREA SERVICE
Rp.
#REF!
IX
PEKERJAAN BANGUNAN UTAMA
Rp.
#REF!
Rp.
#REF!
TOTAL
DAFTAR HARGA SATUAN BAHAN

PERIODE :1 Mei 2013
No
Material
Sat
Harga Satuan
1 Acesories, psg engsel DKS 3 x 2.5 x 2 2B SS
psg
31,325
2 Acesories, psg engsel DKS 4 x 3 x 2 2B SS
psg
40,500
3 Acesories, psg engsel Pivot Dks DL005 SN + stang
set
215,000
4 Acesories, Handle Dks HRE 819 SS
set
120,500
5 Acesories,kunci DKS 819 + 8485 dobel silinder
set
262,600
6 Acesories,kunci DKS 819 + 8485 km / knop PT
set
259,800
7 Acesories, Costwoll 2m
set
248,850
7 Acesories, reng kunci DKS SS
set
21,500
8 Acesories, Lockcase Pelor Dekkson 8585 SN + Ring
set
177,450
9 Acesories, Handle STARCK
psg
475,000
10 Acesories, Spring knip Dekson SN
bh
29,820
11 Acesories, Lamskar Dks
set
71,300
12 Acesories, Grendel Tanam 24 Dks
set
190,400
13 Acesories, Grendel Tanam 36 Dks
set
298,725
14 Acesories, kunci 8587 DKS bulat
set
56,700
15 Acesories, Handle & Lockcase Belucci A-20
set
75,000
16 Alam, batu bata jati rogo
bj
775
17 Alam, batu kali
m3
100,000
18 Alam, pasir lumajang
m3
170,000
19 Alam, sirtu
m3
105,000
20 Alam, tensla 1/2
m3
205,000
21 Alam, tensla 2/3
m3
205,000
22 Bendrat
23 Besi Beton ( ulir / polos )
kg
11,700
kg
10,120
24 Besi Wiremesh M5
lbr
250,250
25 Besi Wiremesh M6
lbr
364,650
25 Beton, K225 Anugerah
m3
704,000
26 Beton, K225 Jatim R
m3
704,000
27 Alcosal Aditif beton (20 ltr)
jrg
450,000
28 Cat, alcaproff @7kg
set
184,688
29 Cat, alkali dulux (20 ltr)

30 Cat, alkali mowilex
pail
1,064,500
pail
781,800
30 Cat, alkaplast (25 kg) Mowilex
sak
119,050
31 Cat, alkaplast (25 kg)
sak
119,050
32 Cat, calsium carbonat (40 kg)
sak
32,500
33 Cat, paragon putih
kg
17,325 New
34 Cat, Emco Putih
kg
41,500
35 Cat, dulux pentalite (20 kg) Naik 5%
pail
998,800
36 Cat, dulux pentalite (2,5 kg) Naik 5%
gln
158,300 New
36 Cat, mowilex Emulsion White (2,5)
gln
871,150 New
37 Cat, Mowilex Weathercoat (2,5)
gln
187,200
38 Cat, Dulux Weathershield 44504 (20 kg)
pail
1,404,000
39 Cat, Dulux Weathershield MP (20 kg)
pail
1,526,000
40 Cat, Catylac Dusky White 44165 (25 kg)
pail
379,800
41 Cat, Catylac Cascade 40553 (25 kg)
pail
379,800
38 Cat, Mowilex W09-57
kg
74,900
39 Cat, Mowilex Emulsion intrigue E-108
kg
36,700
40 Cat, Propan DW-500 Soap Stone

41 Cat, Propan S1502-Y, S4502-Y, S7502-Y
kg
kg
53,700
968,200
40 Cat, kuas 2"
bj
4,500
41 Cat, lem rajawali
kg
9,750
42 Cat, maxilite
43 Cat, Resin MR
kg
84,000
kg
95,000
44 Cat, sanpolac
kg
25,500
45 Cat, Kayu Duco Nippe 517
ltr
55,400
46 Cat, ISAMU
kg
27,500
47 Cat, semen putih (40 kg)
sak
77,500
48 Cat, susuka putih
set
42,000
49 Cat, thinner A Spec (5 ltr)
gln
137,000
50 Cat, thinner B
gln
57,500
51 Cat, PROPAN wood filer

52 Cat, PROPAN impra woodstain
gln
117,000
kg
47,000
53 Cat, PROPAN melamin sending sealer

54 Cat, PROPAN melamin lack/clear
gln
182,350
gln
173,650
55 Kayu, 2/20x400 MC
m3
2,300,000
56 Kayu, 4/6x400 MCA
m3
1,700,000
57 Kayu, 4/6x400 Glugu
m3
1,350,000
58 Kayu, gelam
ljr
8,500
59 Kertas gosok
lbr
2,500
60 Paku 2" (30 kg)
dos
312,000
59 PVC, pipa 1 1/2" AW wvn
ljr
51,040
60 PVC, pipa 1" AW wvn
ljr
29,590
61 PVC, pipa 1/2" AW wvn
ljr
15,730
62 PVC, pipa 3/4 AW wvn
ljr
21,670
63 PVC, pipa PE 1/2"
m'
64 PVC, pipa PE 3/4"
m'
65 PVC, pipa 1.5" D wvn
ljr
31,460
66 PVC, pipa 1.25" D wvn
ljr
28,380
67 PVC, pipa 2,5" D wvn
ljr
54,670
68 PVC, pipa 3" D wvn
ljr
69,080
69 PVC, pipa 4" D wvn
ljr
108,680
70 PVC, pipa 6" wvn
ljr
163,650
71 Lem pipa ( AW )
tube
27,500 1.2 m2 = 50.000/dos
bj
40,000 1.2 m2 = 50.000/dos
bj
10,000 1.2 m2 = 50.000/dos
72 Sanitair, avour KITO

73 Sanitair, avour PUMA
74 Semen @50kg TIGARODA
75 Tandon air 1,5 m3, Maspion Stenless
sak
10400
17,800
38,300
62,150 1.2 m2 = 50.000/dos
unit
2,844,000
76 Tandon Air 1,5 m3, Wilson

77 Tandon Air 2 m3, Wilson
unit
1,750,000
unit
1,950,000
78 Tandon Air 5 m3, Wilson

79 Septictank & Resapan, WILSON 6 m3
unit
4,200,000
unit
4,650,000
80 Septictank, Biotek 1000 ltr excl PPN (hrg Royal)
Unit
2,365,000
81 Septictank, Biotek 1500 ltr excl PPN (hrg Royal)
Unit
2,970,000
81 Triplek 9mm 4x8 (120x240)
lbr
115,000
11
82 Triplek 9mm 3x6 (90x180)
lbr
56,500
34876.54
82 Triplek 6mm 4x8 (120x240)
lbr
72,000
83 Kaca polos 5 mm
m2
102,000
83 Kaca polos 6 mm
m2
158,400
84 Kaca polos 8 mm
m2
234,000
84 Kaca polos 10 mm
m2
312,180
84 Kaca tempered 10 mm
m2
408,000
84 Kaca tempered 8 mm
m2
384,000
85 Kaca es
m2
165,000
85 Kaca es 5mm
m2
211,200
86 Sealant
m1
9,600
87 Tripleks 4 x 8 (120 x 240)
lbr
54,000
88 Genteng Badan Monier Twin/Excel warna hitam
pcs
7,300
89 Genteng Nok Monier Twin/Excel warna hitam
pcs
9,800
90 Genteng Ujung Monier Twin/Excel warna hitam
pcs
13,500
91 Genteng Segitiga Monier Twin/Excel warna hitam
pcs
13,500
92 Genteng Badan Monier CP Monier Black
pcs
4,800
93 Genteng Nok Monier CP Monier Black
pcs
8,500
94 Genteng Ujung Monier CP Monier Black
pcs
23,000
95 Genteng Segitiga Monier CP Monier Black
pcs
30,000
96 Genteng Badan Monier Excel Midnight Black
pcs
6,400
97 Genteng Nok Monier Ridge Midnight Black
pcs
9,500
98 Genteng Segitiga 3way Midnight Black
pcs
15,300
99 Genteng Ujung Monier Starter Midnight Black
pcs
15,300
99 Kayu Merbau
m3
15,500,000
96 Kayu, kusen Kamper
m3
10,300,000
97 Daun Pintu Panil Nyatoh Variasi Slimar Kaca (tbl 3,6 cm)
m2
500,000
97 Daun Pintu Panil Nyatoh (tbl 3,6 cm)
m2
400,000
98 Daun Pintu Kaca slimar Nyatoh
m2
240,000
99 Daun Jendela Kaca slimar Nyatoh
m2
240,000
100 Daun Pintu Multiplek + Teakwood Nyatoh
bh
825,000
101 Daun Pintu Multiplek + Teakwood Nyatoh +Aluminium
bh
845,000
102
103
104
105
bh
m2
m2
m2
875,000
350,000
400,000
215,000
102 Marmer Travertin Veluto ($ 80) = Rp. 11,343
m2
907,440
103 Marmer Crema Nata CNS = Rp. 460,000
m2
460,000
104 Marmer Crema Marvel = Rp. 370,000
m2
370,000
105 Batu Alam Andesit (Totok)
m2
285,000
106 GRC Garuk
m2
150,000
106 Platinum Oscar Black 30x30
m2
47,000
107 Platinum Solid Basic Grey 30x60
m2
83,200
108 Platinum Bloom Basic Grey 20x33
m2
49,000
109 Platinum Bella Beige 20x33
m2
52,000
110 Platinum Cleo Basic Grey 25x33
m2
50,500
111 Platinum Oscar grey 30x30
m2
47,000
112 Platinum Cordon Bone 30x30
m2
52,500
113 Platinum Mosaik Grey 20x33
m2
58,100
112 Platinum Vanda Basic Grey uk. 30x60
m2
83,200
113 Platinum Casa Grey 40x40
m2
57,800
114 Platinum Cryca Grey 40x40
m2
63,000
115 Platinum Gobi Grey 50x50
m2
72,000
Daun Pintu Multiplek atas Kaca bawah Jalusi

Daun Pintu Panil isi Multiplek
Daun Pintu Panil isi Multiplek + lapis aluminium blkg
Daun Jendela Kaca Slimar Nyatoh pinggir 9cm matang
116 Platinum Brica Grey 30x60
m2
87,600
117 Platinum Etro Grey uk. 30x60
m2
86,500
118 Mosaic basic 20x33
m2
59,000
119 Platinum Roxy grey 20x20
m2
38,500
120 Murano 30x30
m2
44,500
121 Murano 20x20

122 Weidouli 1 grade 101460 60x60
m2
122 Colombus CL 6030 uk. 60x60 excl. PPN
m2
31,000
92,500
93,500
123 Sahara Cream 40x40
m2
58,800
123 Roman, Colosseum G 557201 R 49x49 cm
m2
104,300
124 TOTO, Closet Duduk CW 660J/SW660J White
unit
1,631,300
124 TOTO, Closet Duduk CW914J White
unit
3,697,500
125 TOTO, Jet Spray THX 20NPIV
unit
144,300
125 TOTO, Wastafel LW 241CJ/LW242HFJ
unit
897,600
126 TOTO, Wastafel LW 662 CJ
unit
770,000
126 TOTO, Wastafel LW 641 CJ
unit
636,600
126 TOTO, Shower TX 438S/TX 405 SB
unit
891,800
127 TOTO, Kran Wastafel TX 101 LB
unit
688,800
128 TOTO, Kran Dinding TX423 S
unit
428,500
129 TOTO, Shower TX423 SZ
unit
438,700
129 TOTO, Bath tub 1700-70
unit
2,408,000
130 TOTO, Kran Bath tub TX 401 SB
unit
1,123,800
131 TAHO, Kran Dinding
unit
50,000
132 Kitchen Zink Blanco 1 lubang
unit
2,850,000
133 INA, Closet Jongkok
unit
125,000
134 Asahi. Kran dinding
unit
m2
20,000
131 L548
870,900
132 LW640 CJ
993,200
133 LW641 CJ
986,000
Pintu umum (Kunci Type HRE.07.06 GP + Lockcase FINO F 7435-40
set
452,250.00
- Handle HRE. 75.17 US 32D
psg
283,500.00
- Lockcase FINO F7435-40 US3
bh
90,000.00
- Double Cylinder FINO F.0920-60 brs
bh
78,750.00
US3 + Double cylinder FINO F.0920-60 brs)
No
Material
Sat
1 Alam, batu bata krikilan poklu bj
Harga Satuan
430
bj
430
2 Alam, batu kali
m3
100,000
3 Alam, pasir
m3
130,000
4 Alam, sirtu
m3
72,500
5 Alam, tensla 1/2
m3
165,000
6 Alam, tensla 2/3
m3
165,000
1 Alam, batu bata press
13,000
9,130
9 Besi Wiremesh M5
lbr
236,500
10 Beton, K225 Anugerah
m3
520,000
11 Beton, K225 Jatim R
m3
520,000
12 Alcosal Aditif beton (20 ltr) jrg
220,000
13 Cat, alcaproff @7kg
set
75,250
14 Cat, alkali dulux (20 ltr)
pail
651,510
15 Cat, alkali mowilex
pail
723,900
16 Cat, alkaplast (25 kg)
sak
119,050
17 Cat, calsium carbonat (40 kg)sak
24,500
18 Cat, paragon putih
kg
10,753
19 Cat, Emco Putih
kg
41,500
20 Cat, dulux pentalite (20 kg) pail
999,700
21 Cat, mowilex Emulsion White kg
36,680
22 Cat, Mowilex Weathercoat pail
1,397,300
23 Cat, Dulux Weathershield 44504
pail (20 kg) 1,625,000
24 Cat, Dulux Weathershield MPpail
(20 kg)
1,764,345
25 Cat, Dulux Pentalite MP (20 kg)
pail
886,250
25 Cat, Catylac Dusky White 44165
pail (25 kg)
379,760
26 Cat, Catylac Cascade 40553 pail
(25 kg)
379,760
27 Cat, Mowilex W09-57
kg
55,400
28 Cat, Mowilex Emulsion intriguekgE-108
36,700
29 Cat, kuas 2"
bj
4,000
30 Cat, lem rajawali
kg
9,400
31 Cat, maxilite
kg
5,900
32 Cat, Resin MR
kg
84,000
33 Cat, sanpolac
kg
25,500
34 Cat, Kayu Duco Nippe 517 ltr
50,750
35 Cat, ISAMU
kg
27,500
36 Cat, semen putih (40 kg)
sak
75,000
37 Cat, susuka putih
set
38,600
38 Cat, thinner A Spec (5 ltr)
gln
137,000
39 Cat, thinner B
gln
57,500
40 Cat, PROPAN wood filer
gln
106,700
41 Cat, PROPAN impra woodstain
kg
43,650
42 Cat, PROPAN melamin sending
gln sealer
160,000
7 Bendrat
kg
8 Besi Beton ( ulir / polos )
kg
160,000
Kayu, 2/20x400 MC
m3
1,850,000
Kayu, 4/6x400 MC
m3
1,700,000
Kayu, 4/6x400 Glugu
m3
1,300,000
Kayu, gelam
ljr
6,100
Kertas gosok
lbr
2,500
Paku 2" (30 kg)
dos
309,000
PVC, pipa 1/2" AW wvn
ljr
11,600
PVC, pipa 3/4 AW wvn
ljr
17,200
PVC, pipa PN-20 3/4
m'
32,000
PVC, pipa PE 1/2"
m'
16,100
PVC, pipa PE 3/4
m'
22,300
PVC, pipa 1.1/4" D wvn
ljr
22,500
PVC, pipa 1.5" D wvn
ljr
24,900
PVC, pipa 2,5" D wvn
ljr
43,350
PVC, pipa 3" D wvn
ljr
51,000
PVC, pipa 4" D wvn
ljr
86,350
PVC, pipa 6" wvn
ljr
163,650
Lem pipa ( AW )
tube
27,500
Sanitair, avour KITO
bj
40,000
Sanitair, avour PUMA
bj
10,000
Semen @50kg TIGARODA sak
58,500
Tandon air 1,5 m3, Maspion Stenless
unit
2,731,500
Septictank, WILSON 6 m3 Unit
3,800,000
Triplek 9mm 3x6 (90x180)
lbr
54,000
Triplek 6mm 4x8 (120x240) lbr
67,500
Kaca polos 5 mm
m2
70,000
Kaca tempered 10 mm
m2
358,200
Kaca es
m2
125,000
Sealant
m1
7,000
Tripleks 4 x 8 (120 x 240)
lbr
54,000
Genteng Badan Cisangkan pcs
6,700
Genteng Nok Cisangkan
pcs
10,890
Genteng Ujung Cisangkan pcs
17,820
Genteng Segitiga Cisangkan pcs
17,820
Keramik Roman Kinibalu G662163
m2 uk. 33,3 112,100
x 66,6
Keramik Roman Borneo G332163
m2 uk. 33,3 x 33,3
70,400
Granite Tile BD 6000 uk. 60x60
m2
85,000
Keramik Roman W20106 20x20
m2
72,000
Keramik Roman Element Bone
m2G452004 uk.134,200
45x45
Keramik Roman Malaka Bonem2
W40500 uk. 20x40
108,900
Keramik Murano uk. 30x30 m2
41,500
Keramik Monalisa 8 LOP 001m2
80/80
168,000
Keramik Monalisa 6 OP 001 CM
m2 60/60
108,900
Sahara Cream 40x40
m2
55,729
Roman W 361000 uk. 33,3x33,3
m2 cm
69,980
Platinum Vanda basic 30x60 m2
85,600
Platinum Oscar grey uk. 30x30m'
44,000
Roman 452000 45/45
m2
134,200
Roman 337403 30/30
m2
63,273
Roman 337104 30/30
m2
63,273
43 Cat, PROPAN melamin lack/clear

gln
44
45
46
47
48
49
50
51
51
52
53
53
54
54
55
56
57
58
59
60
61
62
63
64
65
65
66
67
68
69
70
71
72
73
73
74
75
1.2 m2 = 50.000/dos77
1.2 m2 = 50.000/dos78
1.2 m2 = 50.000/dos79
1.2 m2 = 50.000/dos80
74
75
76
77
78
79
80
80
81
143,625
Niro Granite Tile Nordiki Stone
m2
Fohn N03 60x60
135,000
Roman Coloseum ivory G557200
m2 50x50
88,920
Platinum Murano 30x30
m2
41,500
Monalisa 8 LFP 0803 80x80 m2
283,500
TOTO, Closet Duduk CW 660J/SW660J
unit
White
1,458,600
TOTO, Closet Duduk C436 White
unit
4,926,400
TOTO, Eco washer Soft cover
unit
closet
1,086,800
TOTO, Closet Duduk CW914J
unit
White
3,968,300
TOTO, Closet Jongkok CE 6 unit
266,700
TOTO, Jet Spray THX 20NPIV
unit
135,200
TOTO, Wastafel LW 241CJ/LW242HFJ
unit
1,035,300
TOTO, Wastafel LW 641CJ unit
2,966,600
TOTO, Shower TX 438S/TX 405
unit SB
815,100
TOTO, Kran Wastafel TX 101unit
LB
679,300
TOTO, Handle shower TX 10unit
B
692,200
TOTO, Toto T23B13
unit
134,500
TOTO, Toto T26-13
unit
183,800
TOTO, Toto TX 1 AV1
unit
188,100
TOTO, Toto TX 454 SESM unit
4,189,900
TOTO, Toto LW 645 J
unit
1,275,600
TOTO, Toto LW 533 J
unit
1,142,000
TOTO, Toto TX 116 LESV4 unit
1,229,800
Tempat Tisue TX 703 AE
unit
356,800
Tempat Handuk TX 701 AE
unit
501,300
Gantungan Baju TX 704 AE
unit
268,200
82 Roman W 60517R 32.5/65.6 m2

83
83
84
84
84
85
86
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
RENCANA ANGGARAN BIAYA

PEKERJAAN STRUKTUR DAN FINISHING CHOFA RC.3
NO
JENIS PEKERJAAN
I
1
2
3
4
5
6
Pekerjaan Persiapan
Pos kerja/gudang
Pasang papan bowplank
Pagar seng
Air kerja
Listrik kerja
Pembersihan Lokasi Pengerjaan
II
1
2
3
Pekerjaan Tanah
Galian tanah pondasi
Urugan kembali bekas galian
Urugan Sirtu kedalam Bangunan
III
1
a
b
c
d
Pekerjaan Pondasi
Pondasi Tiang Pancang
Pondasi Tiang Pancang (25x25)
- Kedalaman 12m (124 titik)
- Kedalaman 6m (33 titik)
- Potong Ujung Tiang Pancang
Poer/Pile Cap
Beton Poer P1, 45x45x40cm
Beton Poer P1a, 45x45x40cm
Sloof
Beton Sloof S2 20x40. (4 D16 / 2 D13 / dia 8 - 150)
Lantai Kerja & Urugan Sirtu
Urugan Sirtu Padat bawah Sloof & Poer 10cm
Lantai Kerja Bawah Sloof & Poer t = 5cm
Urugan Sirtu Padat Bawah Lantai
Lantai Kerja Bawah Lantai t = 5cm
VOLUME
SAT.
Harga Sat. Material
1.00
206.00
110.00
1.00
1.00
700.00
unit
m'
m'
ls
ls
m2
3,500,000.00
11,920.00
120,413.81
1,500,000.00
1,500,000.00
-
78.73
26.24
m3
m3
m3
126,000.00
1,488.00
198.00
157.00
m'
m'
ttk
130,000.00
130,000.00
-
2.43
2.67
4.86
5.04
2.92
4.25
m3
m3
m3
m3
m3
m3
2,863,658.56
2,863,658.56
2,359,186.87
2,329,287.85
2,652,197.27
2,224,641.28
30.31
m3
2,670,329.93
12.91
129.08
91.05
18.21
m3
m3
m3
m3
126,000.00
13,402.50
126,000.00
13,402.50
a
b
c
d
e
f
g
h
i
j
k
Pekerjaan Struktur
Kolom Struktur
a. Lantai Basement
Beton Kolom K2 uk.(13/30)
Beton Kolom K4c uk.(30/40)
Beton Kolom K5b uk.(30/50)
Beton Kolom KP uk.(13/13)
2.42
2.29
1.70
1.56
1.91
0.98
0.76
1.17
1.48
0.65
0.33
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
4,578,382.06
4,176,067.96
4,040,113.03
3,577,424.05
3,859,717.54
3,402,120.77
4,094,496.30
4,238,530.89
4,050,479.62
3,925,498.48
3,924,616.97
a
b
c
d
e
b. Lantai 1
0.77
2.78
1.65
1.80
1.19
m3
m3
m3
m3
m3
4,578,382.06
4,176,067.96
4,040,113.03
3,859,717.54
3,402,120.77
2
a
b
c
d
e
f
3
a
4
IV
1
NO
JENIS PEKERJAAN
SAT.
Harga Sat. Material
f
g
h
i
j
k
l
m

1.24
0.71
1.44
0.42
0.41
0.79
3.56
2.01
m3
m3
m3
m3
m3
m3
m3
m3
4,094,496.30
4,238,530.89
4,050,479.62
4,077,059.01
4,017,774.22
3,925,498.48
4,307,784.88
3,924,616.97
a
b
c
e
i
k
q
c. Lantai 2
Beton Kolom K2 uk.(-)
0.39
1.57
1.22
1.96
0.78
0.91
1.81
m3
m3
m3
m3
m3
m3
m3
4,578,382.06
4,176,067.96
4,040,113.03
3,859,717.54
4,094,496.30
4,050,479.62
3,924,616.97
a
b
c
d
e
f
g
h
i
k
l
m
Balok Struktur
a. Lantai 1
Beton Balok B2 uk.(13/25)
Beton Balok B3b uk.(13/35)
Beton Balok B5c uk.(40/50)
Beton Sloof S1 uk.(20/40)
Beton Balok RB1 uk.(13/15)
2.94
1.52
4.71
1.12
0.84
2.25
5.56
4.00
1.94
1.92
5.38
0.97
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
4,215,469.14
3,907,757.30
4,326,561.81
3,938,279.04
3,974,523.17
3,794,008.34
3,432,638.92
3,284,407.16
3,788,588.92
2,937,946.62
2,628,818.89
3,735,201.94
a
b
c
d
e
f
g
i
k
m
b. Lantai 2
0.67
0.96
4.36
1.65
1.29
6.39
4.78
1.80
1.20
1.26
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
4,215,469.14
3,907,757.30
4,326,561.81
3,938,279.04
3,974,523.17
3,794,008.34
3,432,638.92
3,788,588.92
2,937,946.62
4,010,710.57
a
b
c
d
e
e
f
g
h
c. Atap
2.59
1.96
2.60
0.81
1.58
1.63
0.15
0.12
2.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
4,215,469.14
3,907,757.30
4,326,561.81
3,938,279.04
3,974,523.17
2,750,850.59
3,794,008.34
3,735,201.94
4,010,710.57
d. Beton Balok Latai uk.(13/15)
3.95
m3
3,735,201.94
e. Beton Balok Bordes Tangga uk.(13/25)
0.31
m3
4,215,469.14
Beton Dinding Penahan

a Beton Dinding Penahan Basement t = 20cm
b Beton Dinding Penahan Elevator t = 13cm
c Beton Dinding Penahan Pool t = 15cm
97.15
8.45
8.98
m3
m3
m3
2,656,737.58
3,209,874.86
2,787,786.22
VOLUME
NO
JENIS PEKERJAAN
VOLUME
Beton Plat
a Beton Plat Lantai 1 t = 12cm
b Beton Plat Lantai 2 t = 12cm
c Beton Plat Atap t = 11cm
SAT.
Harga Sat. Material
35.32
38.53
10.68
m3
m3
m3
3,049,970.82
3,049,970.82
3,007,354.51
4.33
2.00
m3
m3
4,053,064.38
4,053,064.38
1
2
3
4
5
Pekerjaan Pasangan Dinding

Basement
Pasangan dinding 1:5 (1/2 bata)
Plesteran dinding 1:5
Benangan dinding
119.37
238.74
63.97
65.51
131.02
m2
m2
m'
m2
m2
75,105.47
13,402.50
1,633.00
84,447.29
16,742.25
1
2
3
4
5
Lantai 1
Benangan dinding
501.12
1,002.23
165.10
152.69
305.38
m2
m2
m'
m2
m2
75,105.47
13,402.50
1,633.00
84,447.29
16,742.25
1
2
3
4
5
Lantai 2
Benangan dinding
530.16
1,060.31
208.76
169.18
338.35
m2
m2
m'
m2
m2
75,105.47
13,402.50
1,633.00
84,447.29
16,742.25
865.05
181.30
865.05
77.37
6.00
m2
m'
m2
m2
bh
81,741.67
7,500.00
2,769.93
#REF!
-
55.83
45.00
180.00
65.59
9.00
35.75
3.75
20.56
5.00
25.26
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
4.50
m2
#REF!
30.16
11.41
27.79
8.14
82.79
m2
m2
m2
m2
m2
#REF!
#REF!
1,053,402.50
#REF!
#REF!
1,027.57
170.20
335.75
m2
m'
m2
81,741.67
7,500.00
230,000.00
Beton Tangga
a Beton Tangga Utama t = 12cm
b Beton Tangga Belakang t = 12cm
V
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
Pekerjaan Finishing lantai dan dinding

Lantai 1
Dinding partisi kalsipart 8 (8x1200x2400)
Siku sudut partisi / corner bit
Sambungan kalsiboard
Perkerasan Carport 8 cm
Beton block 0,4x0,8
Keramik Teras depan dan belakang + trap teras, Kinibalu Grafite G 662163
33x66 (Perekat sika Fix)
Keramik Garasi Platinum Sahara Cream 40x40 (Perekat sika Fix)
Keramik R. Utama Monalisa 6 OP 001 CM 60x60 (Perekat sika Fix)
Keramik lantai Dapur, R. Pembantu Platinum Sahara Cream 40x40 (Perekat sika Fix)
Keramik lantai KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix)
Keramik dinding KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix)
Keramik lantai KM//WC Bawah tangga Roman G 452000 45x45 (Perekat sika Fix)
Keramik dinding KM//WC Bawah tangga Roman G 452000 45x45 (Perekat sika Fix)
Keramik lantai KM//WC Tamu Roman G 452000 45x45 (Perekat sika Fix)
Keramik dinding KM//WC Tamu Roman G 452000 45x45 (Perekat sika Fix)
Keramik lantai KM//WC Pembantu Roman Adelaide Cream G 362241 uk. 33.3
x 33.3 / Adelaide Bone (Perekat sika Fix)
Keramik dinding KM//WC Pembantu Roman Adelaide Cream G 362241 uk.
33.3 x 33.3 / Adelaide Bone (Perekat sika Fix)
Keramik meja dan dinding Dapur Roman 20106 20x20 (Perekat sika Fix)
Lantai Tangga utama, kayu merbau t = 4 cm
Lantai Tangga servicei Platinum Sahara Cream 40x40 (Perekat sika Fix)
Finishing dinding batu andesit

Lantai 2
1 Dinding partisi kalsipart 8 (8x1200x2400)
2 Siku sudut partisi / corner bit
3 Lantai kalsifloor 20 (20x1200x2400)
NO
JENIS PEKERJAAN
4
5
6
7
8
9
10
11
12
13
14
15
VI
Keramik balkon, Kinibalu Grafite G 662163 33x66 (Perekat sika Fix)
VOLUME
SAT.
Harga Sat. Material
1,363.32
6.00
194.63
36.00
17.50
20.25
62.81
7.50
28.58
7.50
28.58
17.42
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
2,769.93
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Pekerjaan Kusen, Pintu dan Jendela

Lantai 1
1 Pintu P1 = 1 bh (R. Tamu)
- Kusen merbau Kering Oven 6/15 (1,70 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0.81 x 2.41)
- Pul Handle PH 0395 900 SS
- Lockcase Pelor Dekkson 8585 SN + ring kunci
- Flushbolt Dekkson 6/24" SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
0.06
3.90
2.00
1.00
1.00
1.00
8.00
1.00
2.00
m3
m2
psg
set
set
set
bh
bh
bh
14,725,000.00
1,200,000.00
475,000.00
189,630.00
212,800.00
305,200.00
20,212.50
-

- Daun Pintu Solid merbau t = 3,6 cm (1,02 x 2.41)
- Engsel Dekkson 4"
0.06
2.46
1.00
1.00
1.00
1.00
4.00
1.00
1.00
m3
m2
psg
set
set
set
bh
bh
bh
14,725,000.00
1,200,000.00
475,000.00
189,630.00
212,800.00
305,200.00
20,212.50
-
3 Pintu P3 = 3 bh (R. Tidur dan dapur)

- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN
- Engsel Dekkson 4"
0.16
6.65
38.22
3.00
3.00
12.00
3.00
3.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
116,900.00
124,250.00
20,212.50
-
4 Pintu P3A = 2 bh (Dapur)

- Engsel Dekkson 4"
0.11
4.47
25.48
2.00
2.00
8.00
2.00
2.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
116,900.00
124,250.00
20,212.50
-
5 Pintu P4A = 2 bh (KM/WC Utama 1 dan KM/WC Tamu)

- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT
0.11
3.99
25.08
2.00
2.00
m3
m2
m'
psg
set
14,725,000.00
1,200,000.00
65,000.00
116,900.00
132,650.00

Keramik Service Platinum Sahara Cream 40x40 (Perekat sika Fix)
Keramik R. Jemur Platinum Sahara Cream 40x40 (Perekat sika Fix)
Keramik lantai KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix)
Keramik dinding KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix)
NO
JENIS PEKERJAAN
- Engsel Dekkson 4"

VOLUME
SAT.
Harga Sat. Material
8.00
2.00
2.00
bh
bh
bh
20,212.50
-
6 Pintu P5 = 1 bh (KM/WC Powder room)

- Engsel Dekkson 4"
0.05
1.64
11.24
1.00
1.00
3.00
1.00
1.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
116,900.00
132,650.00
20,212.50
-
7 Pintu P6 = 3 bh (R. Pembantu)

- Handle Dks AA20 SN
- Lockcase HMT SN
- Engsel Dekkson 4"
0.15
5.19
34.02
3.00
3.00
9.00
3.00
3.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
80,000.00
68,250.00
20,212.50
-
8 Pintu P7 = 2 bh (KM/WC Pembantu)

- Turbular Dks 8587 ET SS
- Engsel Dekkson 4"
0.10
3.11
2.00
6.00
2.00
2.00
m3
m2
psg
bh
bh
bh
14,725,000.00
1,200,000.00
60,900.00
20,212.50
-
3.00
60.36
unit
m'
23,388,420.00
1,633.00
10 PINTU Type P9 = 1 unit (Pintu Garasi)

- Pintu besi sliding perforated iron sheet warna off white (3,30 x 2,45)
- Benangan kusen
1.00
16.40
unit
m'
14,343,300.00
1,633.00

- Benangan kusen
1.00
15.60
unit
m'
12,014,400.00
1,633.00
1.00
11.84
unit
m'
4,775,680.00
1,633.00
0.05
1.80
0.99
13.08
2.00
2.00
9.00
1.00
2.00
m3
m2
m2
m'
bh
bh
bh
bh
bh
14,725,000.00
410,000.00
144,000.00
65,000.00
71,295.00
29,820.00
15,662.50
-
1.00
unit
5,450,940.00
9 PINTU Type P8 = 3 unit (R. Keluarga)

- Kusen Aluminium Prowin ex. YKK PW 01 (5,10 x 2,48) Finish Good + Kaca
polos 8 mm
- Benangan kusen
12 Pintu P12 = 1 bh (Service ke teras belakang)

polos 6 mm
- Benangan kusen
13 Jendela J1= 1 bh (Service/Garasi)
- Kusen merbau Kering Oven 6/15 (1,50 x 1,35)
- Daun Jendela slimar kaca (0,71 x 1,27)
- Kaca polos 6 mm (0,46 x 1,01)
- Ramskar Dks SN
- Spring knip Dks SN
- Engsel Dekkson 3"
- Upah pasang Daun Jendela
14 Jendela J2 = 1 bh (R. Tidur Tamu)
polos 6 mm
NO
JENIS PEKERJAAN
- Benangan kusen
VOLUME
SAT.
Harga Sat. Material
13.44
m'
1,633.00
1.00
13.44
unit
m'
12,088,340.00
1,633.00
1.00
9.04
unit
m'
6,139,430.00
1,633.00
Lantai 2
1 Pintu P3 = 7 bh (R. Tidur utama dan R. Tidur keluarga)
- Engsel Dekkson 4"
0.38
15.52
89.18
7.00
7.00
28.00
7.00
7.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
116,900.00
124,250.00
20,212.50
-
2 Pintu P4 = 4 bh (KM/WC Utama dan KM/WC keluarga)

- Engsel Dekkson 4"
0.22
7.97
50.16
4.00
4.00
16.00
4.00
4.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
116,900.00
132,650.00
20,212.50
-
3 Pintu P6 = 1 bh (Gudang)
- Lockcase HMT SN
- Engsel Dekkson 4"
0.05
1.73
11.34
1.00
1.00
3.00
1.00
1.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
80,000.00
68,250.00
20,212.50
-
1.00
13.44
unit
m'
8,566,620.00
1,633.00
2.00
23.68
unit
m'
4,775,680.00
1,633.00
0.08
1.73
1.83
0.49
14.96
1.00
1.00
1.00
1.00
3.00
m3
m2
m2
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
410,000.00
144,000.00
65,000.00
80,000.00
68,250.00
71,295.00
29,820.00
15,662.50
15 Jendela J3 = 1 bh (R. Tidur Utama)

polos 8 mm
- Benangan kusen
16 Jendela J4A = 1 bh (R. Tidur Pembantu)
polos 6 mm
- Benangan kusen
4 Pintu P11 = 1 bh (Balkon)

polos 6 mm
- Benangan kusen
5 Pintu P12 = 2 bh (R. Jemur)
polos 6 mm
- Benangan kusen
6 Pintu PJ1 = 1 bh (Gudang)
- Kaca polos 6 mm (0,46 x 1,01)
- Lockcase HMT SN
- Ramskar Dks SN
- Engsel Dekkson 3"
NO
JENIS PEKERJAAN
- Engsel Dekkson 4"

VOLUME
SAT.
Harga Sat. Material
3.00
1.00
1.00
1.00
bh
bh
bh
bh
20,212.50
-
2.00
26.88
unit
m'
5,450,940.00
1,633.00
3.00
40.32
unit
m'
12,088,340.00
1,633.00
1.00
10.24
unit
m'
6,672,160.00
1,633.00
2.00
21.68
unit
m'
3,256,880.00
1,633.00
2.00
23.28
unit
m'
3,822,610.00
1,633.00
3.00
31.32
unit
m'
3,522,420.00
1,633.00
356.52
307.00
m2
m2
67,000.00
67,000.00
238.90
16.00
176.01
69.85
77.60
17.00
m2
m'
m2
m'
m'
bh
64,000.00
#REF!
26,671.43
#REF!
132,483.75
40,000.00
23.56
m'
795,000.00
7 Jendela J2 = 2 bh (R. Tidur Utama dan keluarga)

polos 6 mm
- Benangan kusen
polos 8 mm
- Benangan kusen
9 Jendela J4 = 1 bh (KM/WC Utama 2)
polos 6 mm
- Benangan kusen
10 Jendela J5 = 2 bh (KM/WC Utama dan keluarga)
polos 6 mm
- Benangan kusen
11 Jendela J6 = 2 bh (R. Tidur keluarga dan gudang)
polos 6 mm
- Benangan kusen
12 Jendela J6A= 3 bh (Service)
polos 6 mm
- Benangan kusen
VII
Pekerjaan Plafond
1 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm
VIII
1
2
3
4
5
6
IX
Pekerjaan Atap
Penutup atap genteng Munir Midnight black
Penutup atap genteng nok Munir Midnight black
Penutup atap Eter gelombang kecil 3,5x800x2100
Listplank kayu kamper 3/20
Talang PVC L 20 cm Maspion
Avour cembung
Pekerjaan Railling
1 Railling tangga utama, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as
Railling tangga service, besi pipa vertikal dia. 2 cm jrk 12 cm as + handrailling
2 besi dia. 5 cm
3 Railling Jendela, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as
4 Tangga monyet plat bordes
5 Handrailling tangga utama, kayu kamper 5x8
6 Handrailling jendela, kayu kamper 5x5
7 Roster tampak depan 1,72x3,52
Pekerjaan Plumbing dan Sanitary

Instalasi Air Bersih
1 Pipa PVC wavin AW 1/2"
m'
4.50
9.10
1.00
25.36
9.10
8.00
m'
unit
m'
m'
bh
335.40
m'
450,000.00
795,000.00
3,195,000.00
90,000.00
60,000.00
2,421,760.00
#REF!
NO
JENIS PEKERJAAN
VOLUME
SAT.
Harga Sat. Material
2
3
4
5
6
Pipa PVC wavin AW 3/4"

Pipa air panas PE 1/2"
Asesoris
Tandon Bawah 6 m3 + tutup plat bordes
Tandon Atas Stainless 1.5 m3
16.00
143.50
1.00
2.00
2.00
m'
m'
ls
unit
unit
#REF!
#REF!
2,000,000.00
5,925,000.00
2,981,500.00
1
2
3
4
5
Instalasi Air Kotor

Pipa PVC Wavin D dia. 3 "
Asesoris
Septicktank & Resapan 6 m3
Bak Kontrol
255.90
251.50
1.00
2.00
13.00
m'
m'
ls
unit
bh
#REF!
#REF!
750,000.00
4,450,000.00
45,000.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Sanitary
Lantai 1
KM/WC Utama 1
Bath tub TOTO FB 1700-80
Kran Bath tub TOTO TX 447 SQ
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Hand Shower TOTO TX 472 SQ
Rain Shower TOTO TX 488 SLN
Kran Shower TOTO TX 442 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Badukan bathtub Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
KM/WC R. Tidur Tamu

Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
KM/WC Powder Room

Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
KM/WC Pembantu
Bak air
Kran dinding Toto T23 B13
Closet Jongkok, Toto CE 7
Tempat sabun Toto S 156 N
Avour Toto TX 1C
2.00
2.00
2.00
2.00
2.00
bh
bh
set
set
bh
228,800.00
#REF!
#REF!
#REF!
#REF!
Pantry
NO
JENIS PEKERJAAN
VOLUME
SAT.
Harga Sat. Material
1 Kitchen sink BlancoPlus 451 Lubang 48x50

2 Kran kitchen zink Toto TX 604 KDN
3 Meja & dinding Pantry, Granit star white
2.00
2.00
2.00
bh
bh
unit
2,100,000.00
#REF!
#REF!
Dapur
1 Kitchen sink Blanco 1 Lubang Blanco flex
2 Kran kitchen zink Toto 604 KDN
2.00
2.00
bh
bh
1,200,000.00
#REF!
Taman
1 Kran taman T 26-13
6.00
bh
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Lantai 2
KM/WC Utama
Bathtub TOTO D-019
Kran Bathtub TOTO TX 494 SQ
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
KM/WC Utama 2
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
KM/WC R. Tidur 1
Wastafel TOTO L 548
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
KM/WC R. Tidur 2
1 Closet Duduk C 436 + Eco washer
2 Jet spray : Toto TB 19 CSNPIV
1.00
1.00
set
set
#REF!
#REF!
NO
JENIS PEKERJAAN
3
4
5
6
7
8
9
10
11
12
Wastafel TOTO L 548

Avour Toto TX 1C
R. Cuci
1 Kran dinding ASAHI
2 Avour Toto TX 1BV1
XI
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
Pekerjaan Instalasi Listrik

Pekerjaan Instalasi kabel power PLN 4x10 NYY
Pekerjaan Instalasi Kabel oper spaning 4x 6 NYY
Pekerjaan Instalasi titik lampu Downlight wallwasher
Pekerjaan Instalasi titik lampu Downlight statis halogen
Pekerjaan Instalasi titik lampu Downlight statis + cover kaca
Pekerjaan Instalasi titik lampu Downlight PL Kuning
Pekerjaan Instalasi titik lampu Outbow Halogen
Pekerjaan Instalasi titik lampu tanam dinding
Pekerjaan Instalasi titik lampu Hollow spot 4 mata
Pekerjaan Instalasi titik lampu Gantung
Pekerjaan Instalasi titik lampu Taman tancap
Pekerjaan Instalasi titik stop kontak
Pekerjaan Instalasi titik AC + Pembuangan + tembaga
Pekerjaan Instalasi titik Exhause fan
Pekerjaan Instalasi titik Telephone
Pekerjaan Instalasi titik TV
Pekerjaan Instalasi titik kabel power
Box sekring 24 group HAGER
MCB 1 phase
BC 6 3m/m
Arde
Pipa sparing Antena
Pipa sparing telephone
Pipa sparing kabel PLN
Supply dan pasang accessories lampu Downlight wallwasher halogen 50 W
Supply dan pasang accessories lampu Downlight statis halogen 50 W
Supply dan pasang accessories lampu Downlight statis + cover kaca 50 W
Supply dan pasang accessories lampu Downlight PL Kuning 11 W
Supply dan pasang accessories lampu Outbow Halogen 50 W
Supply dan pasang accessories lampu tanam dinding 8 W
Supply dan pasang accessories lampu Hollow spot 4 mata 12 Volt / 50 W
Supply dan pasang accessories lampu Hollow spot 1 mata 50 W
Supply dan pasang accessories lampu Taman tancap Plastik
Supply dan pasang accessories stop kontak dinding
Supply dan pasang accessories stop kontak lantai Legrand
Supply dan pasang accessories Telephone
Supply dan pasang accessories Telephone lantai
Supply dan pasang accessories TV
Supply dan pasang accessories Saklar tunggal
Supply dan pasang accessories Saklar seri
Supply dan pasang accessories Saklar tunggal hotel
Supply dan pasang accessories Saklar seri hotel
Supply dan pasang accessories Timer sekring Hager
Supply dan pasang accessories Exhause fan KDK 25x25 plafond
VOLUME
SAT.
Harga Sat. Material
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6.00
4.00
bh
bh
20,000.00
#REF!
36.00
26.00
64.00
53.00
8.00
25.00
4.00
25.00
2.00
2.00
2.00
14.00
111.00
16.00
11.00
18.00
7.00
17.00
4.00
96.00
26.00
2.00
2.00
2.00
2.00
64.00
53.00
8.00
25.00
4.00
25.00
2.00
2.00
14.00
108.00
3.00
16.00
2.00
7.00
19.00
43.00
8.00
16.00
16.00
11.00
m'
m'
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
bh
bh
bh
ttk
ttk
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
70,000.00
60,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
170,000.00
160,000.00
250,000.00
180,000.00
130,000.00
200,000.00
160,000.00
400,000.00
40,000.00
10,000.00
125,000.00
200,000.00
130,000.00
130,000.00
110,000.00
110,000.00
120,000.00
70,000.00
105,000.00
200,000.00
600,000.00
175,000.00
85,000.00
15,000.00
535,000.00
53,000.00
150,000.00
150,000.00
15,000.00
20,000.00
20,000.00
23,000.00
350,000.00
180,000.00
NO
JENIS PEKERJAAN
XII
1
2
3
4
5
6
7
8
9
10
Pekerjaan Finishing Cat

Cat Dinding Eksterior, ICI Dulux Weathershield
Cat Dinding Interior, ICI Dulux Pentalite
Cat Plafond, ICI Catylac Putih
Cat Listplank, lasur
Cat trap tangga kayu, UPL
Cat Handrailling tangga, lasur
Cat Kusen, Lasur
Cat Architrave, Lasur
Cat daun pintu, Open pore finish dark brown
Cat daun jendela, lasur
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Pekerjaan Kolam Renang

Beton dinding dan lantai kolam t = 15 cm, tul D10-200 double K-300
Beton dinding dan lantai shower t = 10 cm, K-300
Pasangan bata untuk bekisting kolam renang
Pasangan bata untuk trap kolam
Pasangan bata untuk dinding tirai air
Pasangan bata untuk dinding shower
Plesteran dinding
Bibir tirai air tebal 5 cm finish cat
Finishing dinding dan lantai, mosaik TSQ 344S 7,5x7,5 ex. Kuda Laut KW 1
Finishing bibir kolam renang, batu andesit 30x60
Finishing bibir shower, batu andesit 30x60
Finishing dinding tirai air, batu bobos 20x40
Finishing dinding shower, batu bobos 20x40
Waterproofing dinding dan lantai kolam renang
Waterproofing lantai shower
Penutup lantai kayu merbau t = 4 cm lubang kotak-kotak 5/5
Finishing lantai kayu, Lasur
Rain Shower TOTO TX 488 SLN + Kran Shower TOTO TX 442 SQ
Instalasi air bersih shower kolam
Instalasi air kotor shower kolam
XIII
XIV
Pekerjaan Lain-lain
1 Box meter listrik dan air
XV
1
2
3
4
Pekerjaan Rangka Jaindo

Rangka Dinding lantai 1 & 2
Rangka lantai (lantai 2)
Rangka atap
Ongkos pasang rangka
CATATAN :
1 Tidak termasuk sistem pemipaan Kolam Renang ex. Banyu biru
2 Tidak termasuk pekerjaan baja untuk perkuatan struktur
3 Tidak termasuk joint partisi dari Hilti
4 Tidak termasuk plesteran dinding pagar luar samping yang sudah ada tetangga
VOLUME
SAT.
Harga Sat. Material
910.13
1,639.07
#REF!
69.85
27.79
34.46
174.65
312.76
116.73
2.65
m2
m2
m2
m'
m2
m'
m'
m'
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
285,000.00
#REF!
11.25
0.33
42.90
3.36
4.80
0.63
17.71
1.00
75.00
25.20
4.92
11.52
2.83
75.00
3.31
1.46
4.38
1.00
1.00
1.00
m3
m3
m3
m3
m2
m2
m2
unit
m2
m'
m'
m2
m2
m2
m2
m2
m2
unit
titik
titik
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
13,402.50
100,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
75,000.00
2.00
Unit
500,000.00
1.00
1.00
1.00
1.00
Ls
Ls
Ls
ls
238,898,000.00
109,125,775.00
60,397,799.00
66,131,000.00
#REF!
#REF!
1.125
Harga Sat. Upah
1,000,000.00
1,500.00
38,000.00
1,000.00
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
3,500,000.00
2,455,520.00
13,245,519.05
1,500,000.00
1,500,000.00
-
1,000,000.00
309,000.00
4,180,000.00
700,000.00
4,500,000.00
13,420.00
158,413.81
1,500,000.00
1,500,000.00
1,000.00
5,062,500.00
15,097.50
178,215.54
1,687,500.00
1,687,500.00
1,125.00
Sub Total Pekerjaan Persiapan
35,000.00
35,000.00
35,000.00
2,755,383.75
918,461.25
-
35,000.00
35,000.00
161,000.00
39,375.00
39,375.00
181,125.00
Sub Total Pekerjaan Tanah
25,000.00
193,440,000.00
25,740,000.00
-
3,925,000.00
130,000.00
130,000.00
25,000.00
146,250.00
146,250.00
28,125.00
565,467.78
565,467.78
443,801.30
433,219.29
547,505.00
396,182.25
6,958,690.30
7,654,559.33
11,465,648.21
11,739,610.78
7,733,807.24
9,460,287.06
1,374,086.70
1,511,495.37
2,156,874.30
2,183,425.20
1,596,524.58
1,684,765.01
3,429,126.34
3,429,126.34
2,802,988.17
2,762,507.14
3,199,702.27
2,620,823.53
3,857,767.13
3,857,767.13
3,153,361.69
3,107,820.53
3,599,665.06
2,948,426.47
579,212.50
80,943,040.74
17,557,089.30
3,249,542.43
3,655,735.23
35,000.00
25,000.00
35,000.00
25,000.00
1,626,439.50
1,730,028.21
11,472,300.00
244,059.53
451,788.75
3,227,062.50
3,186,750.00
455,250.00
161,000.00
38,402.50
161,000.00
38,402.50
181,125.00
43,202.81
181,125.00
43,202.81
Sub Total Pekerjaan Pondasi
1,031,475.64
972,525.64
932,232.31
757,873.33
864,817.31
704,138.33
892,058.97
913,163.97
880,495.16
779,037.50
854,192.31
11,059,814.41
9,557,015.05
6,848,799.61
5,597,953.15
7,360,867.33
3,327,274.11
3,123,445.55
4,974,339.85
6,008,076.42
2,559,425.01
1,297,337.08
2,491,694.45
2,225,644.38
1,580,320.21
1,185,920.19
1,649,293.09
688,647.29
680,498.27
1,071,689.24
1,306,038.48
507,932.45
282,365.23
5,609,857.70
5,148,593.60
4,972,345.34
4,335,297.38
4,724,534.85
4,106,259.10
4,986,555.27
5,151,694.86
4,930,974.78
4,704,535.98
4,778,809.28
6,311,089.91
5,792,167.80
5,593,888.51
4,877,209.55
5,315,101.71
4,619,541.49
5,609,874.68
5,795,656.72
5,547,346.63
5,292,602.98
5,376,160.44
1,031,475.64
972,525.64
932,232.31
864,817.31
704,138.33
3,535,426.63
11,609,134.84
6,655,520.60
6,954,439.07
4,041,719.48
796,505.49
2,703,543.48
1,535,722.21
1,558,227.83
836,516.34
5,609,857.70
5,148,593.60
4,972,345.34
4,724,534.85
4,106,259.10
6,311,089.91
5,792,167.80
5,593,888.51
5,315,101.71
4,619,541.49
Harga Sat. Upah
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
892,058.97
913,163.97
880,495.16
862,359.52
871,867.31
779,037.50
886,961.67
854,192.31
5,058,832.06
3,021,224.82
5,838,523.34
1,695,241.14
1,654,680.14
3,108,994.80
15,352,945.32
7,879,531.99
1,102,156.70
650,903.28
1,269,180.95
358,569.09
359,069.83
616,997.70
3,161,131.38
1,714,978.98
4,986,555.27
5,151,694.86
4,930,974.78
4,939,418.54
4,889,641.53
4,704,535.98
5,194,746.55
4,778,809.28
5,609,874.68
5,795,656.72
5,547,346.63
5,556,845.85
5,500,846.72
5,292,602.98
5,844,089.87
5,376,160.44
1,031,475.64
972,525.64
932,232.31
864,817.31
892,058.97
880,495.16
854,192.31
1,794,496.85
6,547,239.35
4,926,513.83
7,564,081.46
3,209,675.65
3,704,366.14
7,110,150.07
404,286.88
1,524,725.70
1,136,764.08
1,694,825.72
699,285.03
805,256.85
1,547,523.12
5,609,857.70
5,148,593.60
4,972,345.34
4,724,534.85
4,986,555.27
4,930,974.78
4,778,809.28
6,311,089.91
5,792,167.80
5,593,888.51
5,315,101.71
5,609,874.68
5,547,346.63
5,376,160.44
876,682.31
825,818.97
883,060.16
823,072.31
825,976.75
779,831.67
680,680.00
658,960.00
776,150.00
579,318.33
573,130.00
829,410.64
12,405,598.74
5,928,458.60
20,374,861.22
4,402,995.96
3,336,512.84
8,536,518.77
19,094,054.00
13,137,628.65
7,330,919.56
5,640,857.51
14,143,045.64
3,623,612.78
2,579,966.45
1,252,849.97
4,158,551.08
920,194.84
693,386.83
1,754,621.25
3,786,282.50
2,635,840.00
1,501,850.25
1,112,291.20
3,083,439.40
804,632.00
5,092,151.45
4,733,576.27
5,209,621.98
4,761,351.34
4,800,499.93
4,573,840.01
4,113,318.92
3,943,367.16
4,564,738.92
3,517,264.95
3,201,948.89
4,564,612.58
5,728,670.38
5,325,273.31
5,860,824.72
5,356,520.26
5,400,562.42
5,145,570.01
4,627,483.79
4,436,288.06
5,135,331.29
3,956,923.07
3,602,192.50
5,135,189.16
876,682.31
825,818.97
883,060.16
823,072.31
825,976.75
779,831.67
680,680.00
776,150.00
579,318.33
855,342.31
2,832,531.79
3,737,672.16
18,868,893.21
6,486,739.40
5,115,211.33
24,257,940.83
16,412,304.84
6,819,460.06
3,525,535.94
5,057,506.02
589,075.72
789,875.20
3,851,179.91
1,355,682.40
1,063,032.08
4,986,048.72
3,254,501.25
1,397,070.00
695,182.00
1,078,586.65
5,092,151.45
4,733,576.27
5,209,621.98
4,761,351.34
4,800,499.93
4,573,840.01
4,113,318.92
4,564,738.92
3,517,264.95
4,866,052.87
5,728,670.38
5,325,273.31
5,860,824.72
5,356,520.26
5,400,562.42
5,145,570.01
4,627,483.79
5,135,331.29
3,956,923.07
5,474,309.48
876,682.31
825,818.97
883,060.16
823,072.31
825,976.75
582,704.44
779,831.67
829,410.64
855,342.31
10,925,969.07
7,650,607.24
11,270,152.70
3,174,252.90
6,277,759.35
4,487,325.03
569,101.25
447,944.09
8,008,586.86
2,272,250.96
1,616,788.39
2,300,261.35
663,396.28
1,304,630.28
950,536.63
116,974.75
99,467.07
1,707,947.52
5,092,151.45
4,733,576.27
5,209,621.98
4,761,351.34
4,800,499.93
3,333,555.04
4,573,840.01
4,564,612.58
4,866,052.87
5,728,670.38
5,325,273.31
5,860,824.72
5,356,520.26
5,400,562.42
3,750,249.42
5,145,570.01
5,135,189.16
5,474,309.48
829,410.64
14,743,915.94
3,273,922.26
4,564,612.58
5,135,189.16
876,682.31
1,315,226.37
273,524.88
5,092,151.45
5,728,670.38
518,730.00
620,111.15
550,518.33
258,096,742.49
27,125,737.59
25,027,350.77
50,393,582.04
5,240,382.63
4,942,278.34
3,175,467.58
3,829,986.01
3,338,304.55
3,572,401.03
4,308,734.26
3,755,592.62
Harga Sat. Upah
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
601,521.67
601,521.67
600,998.18
107,712,769.64
117,521,475.81
32,121,553.56
21,243,339.18
23,177,832.86
6,419,261.58
3,651,492.49
3,651,492.49
3,608,352.70
4,107,929.05
4,107,929.05
4,059,396.78
723,330.00
723,330.00
17,551,795.30
8,101,569.06
3,132,380.57
1,445,846.25
4,776,394.38
4,776,394.38
5,373,443.68
5,373,443.68
Sub Total Pekerjaan Struktur
22,500.00
25,000.00
5,000.00
22,500.00
25,000.00
8,965,339.74
3,199,712.85
104,466.80
5,532,141.84
2,193,569.60
2,685,825.00
5,968,500.00
319,861.59
1,473,975.00
3,275,500.00
97,605.47
38,402.50
6,633.00
106,947.29
41,742.25
97,605.47
43,202.81
7,462.13
120,315.70
46,960.03
22,500.00
25,000.00
5,000.00
22,500.00
25,000.00
37,636,476.69
13,432,387.58
269,612.01
12,894,256.42
5,112,748.31
11,275,087.50
25,055,750.00
825,511.36
3,435,525.00
7,634,500.00
97,605.47
38,402.50
6,633.00
106,947.29
41,742.25
97,605.47
43,202.81
7,462.13
120,315.70
46,960.03
22,500.00
25,000.00
5,000.00
22,500.00
25,000.00
39,817,539.49
14,210,804.78
340,897.28
14,286,369.97
5,664,740.29
11,928,487.50
26,507,750.00
1,043,776.12
3,806,437.50
8,458,750.00
97,605.47
38,402.50
6,633.00
106,947.29
41,742.25
97,605.47
43,202.81
7,462.13
120,315.70
46,960.03
Sub Total Pekerjaan Pasangan Dinding
5,000.00
44,060.00
-
70,710,547.01
1,359,750.00
2,396,125.66
#REF!
-
4,325,245.00
3,408,922.20
-
81,741.67
7,500.00
7,769.93
#REF!
-
91,959.38
8,437.50
8,741.17
#REF!
-
22,500.00
22,500.00
22,500.00
22,500.00
22,500.00
25,000.00
22,500.00
25,000.00
22,500.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1,256,220.00
1,012,500.00
4,050,000.00
1,475,775.00
202,500.00
893,675.00
84,375.00
513,887.50
112,500.00
631,425.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
101,250.00
#REF!
#REF!
25,000.00
25,000.00
25,000.00
30,000.00
-
#REF!
#REF!
29,278,269.09
#REF!
#REF!
754,000.00
285,295.00
694,850.00
244,200.00
-
#REF!
#REF!
1,078,402.50
#REF!
#REF!
#REF!
#REF!
1,213,202.81
#REF!
#REF!
83,994,875.71
1,276,500.00
77,222,500.00
81,741.67
7,500.00
230,000.00
91,959.38
8,437.50
258,750.00
Harga Sat. Upah
5,000.00
22,500.00
22,500.00
22,500.00
22,500.00
22,500.00
25,000.00
22,500.00
25,000.00
22,500.00
25,000.00
-
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
3,776,287.88
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,816,575.00
135,000.00
4,379,062.50
810,000.00
393,750.00
455,625.00
1,570,350.00
168,750.00
714,425.00
168,750.00
714,425.00
-
7,769.93
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8,741.17
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Sub Total Pekerjaan Finishing Lantai dan Dinding
100,000.00
50,000.00
901,170.00
4,685,040.00
950,000.00
189,630.00
212,800.00
305,200.00
161,700.00
-
100,000.00
100,000.00
14,725,000.00
1,200,000.00
475,000.00
189,630.00
212,800.00
305,200.00
20,212.50
100,000.00
50,000.00
16,565,625.00
1,350,000.00
534,375.00
213,333.75
239,400.00
343,350.00
22,739.06
112,500.00
56,250.00
50,000.00
50,000.00
821,655.00
2,949,840.00
475,000.00
189,630.00
212,800.00
305,200.00
80,850.00
-
50,000.00
50,000.00
14,725,000.00
1,200,000.00
475,000.00
189,630.00
212,800.00
305,200.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
534,375.00
213,333.75
239,400.00
343,350.00
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
2,425,207.50
7,981,920.00
2,484,300.00
350,700.00
372,750.00
242,550.00
-
150,000.00
150,000.00
14,725,000.00
1,200,000.00
65,000.00
116,900.00
124,250.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
131,512.50
139,781.25
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
1,627,407.00
5,365,440.00
1,656,200.00
233,800.00
248,500.00
161,700.00
-
100,000.00
100,000.00
14,725,000.00
1,200,000.00
65,000.00
116,900.00
124,250.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
131,512.50
139,781.25
22,739.06
56,250.00
56,250.00
1,600,902.00
4,782,240.00
1,630,200.00
233,800.00
265,300.00
14,725,000.00
1,200,000.00
65,000.00
116,900.00
132,650.00
16,565,625.00
1,350,000.00
73,125.00
131,512.50
149,231.25
Harga Sat. Upah
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
50,000.00
50,000.00
161,700.00
-
100,000.00
100,000.00
20,212.50
50,000.00
50,000.00
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
714,309.75
1,968,120.00
730,600.00
116,900.00
132,650.00
60,637.50
-
50,000.00
50,000.00
14,725,000.00
1,200,000.00
65,000.00
116,900.00
132,650.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
131,512.50
149,231.25
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
2,146,905.00
6,228,720.00
2,211,300.00
240,000.00
204,750.00
181,912.50
-
150,000.00
150,000.00
14,725,000.00
1,200,000.00
65,000.00
80,000.00
68,250.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
90,000.00
76,781.25
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
1,431,270.00
3,732,480.00
121,800.00
121,275.00
-
100,000.00
100,000.00
14,725,000.00
1,200,000.00
60,900.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
68,512.50
22,739.06
56,250.00
56,250.00
5,000.00
70,165,260.00
98,567.88
301,800.00
23,388,420.00
6,633.00
26,311,972.50
7,462.13
5,000.00
14,343,300.00
26,781.20
82,000.00
14,343,300.00
6,633.00
16,136,212.50
7,462.13
5,000.00
12,014,400.00
25,474.80
78,000.00
12,014,400.00
6,633.00
13,516,200.00
7,462.13
5,000.00
4,775,680.00
19,334.72
59,200.00
4,775,680.00
6,633.00
5,372,640.00
7,462.13
808,402.50
739,394.00
142,387.20
850,200.00
142,590.00
59,640.00
140,962.50
-
100,000.00
100,000.00
14,725,000.00
410,000.00
144,000.00
65,000.00
71,295.00
29,820.00
15,662.50
100,000.00
50,000.00
16,565,625.00
461,250.00
162,000.00
73,125.00
80,206.88
33,547.50
17,620.31
112,500.00
56,250.00
5,450,940.00
5,450,940.00
6,132,307.50
100,000.00
50,000.00
Harga Sat. Upah
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
5,000.00
21,947.52
67,200.00
6,633.00
7,462.13
5,000.00
12,088,340.00
21,947.52
67,200.00
12,088,340.00
6,633.00
13,599,382.50
7,462.13
5,000.00
6,139,430.00
14,762.32
45,200.00
6,139,430.00
6,633.00
6,906,858.75
7,462.13
50,000.00
50,000.00
5,658,817.50
18,624,480.00
5,796,700.00
818,300.00
869,750.00
565,950.00
-
350,000.00
350,000.00
14,725,000.00
1,200,000.00
65,000.00
116,900.00
124,250.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
131,512.50
139,781.25
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
3,180,600.00
9,564,480.00
3,260,400.00
467,600.00
530,600.00
323,400.00
-
200,000.00
200,000.00
14,725,000.00
1,200,000.00
65,000.00
116,900.00
132,650.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
131,512.50
149,231.25
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
715,635.00
2,076,240.00
737,100.00
80,000.00
68,250.00
60,637.50
-
50,000.00
50,000.00
14,725,000.00
1,200,000.00
65,000.00
80,000.00
68,250.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
90,000.00
76,781.25
22,739.06
56,250.00
56,250.00
5,000.00
8,566,620.00
21,947.52
67,200.00
8,566,620.00
6,633.00
9,637,447.50
7,462.13
5,000.00
9,551,360.00
38,669.44
118,400.00
4,775,680.00
6,633.00
5,372,640.00
7,462.13
1,113,210.00
2,076,240.00
749,808.00
71,193.60
972,400.00
80,000.00
68,250.00
71,295.00
29,820.00
46,987.50
14,725,000.00
1,200,000.00
410,000.00
144,000.00
65,000.00
80,000.00
68,250.00
71,295.00
29,820.00
15,662.50
16,565,625.00
1,350,000.00
461,250.00
162,000.00
73,125.00
90,000.00
76,781.25
80,206.88
33,547.50
17,620.31
Harga Sat. Upah
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
60,637.50
-
100,000.00
50,000.00
50,000.00
20,212.50
100,000.00
50,000.00
50,000.00
22,739.06
112,500.00
56,250.00
56,250.00
5,000.00
10,901,880.00
43,895.04
134,400.00
5,450,940.00
6,633.00
6,132,307.50
7,462.13
5,000.00
36,265,020.00
65,842.56
201,600.00
12,088,340.00
6,633.00
13,599,382.50
7,462.13
5,000.00
6,672,160.00
16,721.92
51,200.00
6,672,160.00
6,633.00
7,506,180.00
7,462.13
5,000.00
6,513,760.00
35,403.44
108,400.00
3,256,880.00
6,633.00
3,663,990.00
7,462.13
5,000.00
7,645,220.00
38,016.24
116,400.00
3,822,610.00
6,633.00
4,300,436.25
7,462.13
5,000.00
10,567,260.00
51,145.56
156,600.00
3,522,420.00
6,633.00
3,962,722.50
7,462.13
100,000.00
50,000.00
50,000.00
Sub Total Pekerjaan Kusen, Pintu dan Jendela

-
23,886,505.00
20,569,000.00
67,000.00
67,000.00
75,375.00
75,375.00
Sub Total Pekerjaan Plafond
15,000.00
20,000.00
15,000.00
15,000.00
25,000.00
10,000.00
15,289,670.33
#REF!
4,694,304.79
#REF!
10,280,739.00
680,000.00
3,583,516.48
320,000.00
2,640,075.00
1,047,765.57
1,940,000.00
170,000.00
79,000.00
#REF!
41,671.43
#REF!
157,483.75
50,000.00
88,875.00
#REF!
46,880.36
#REF!
177,169.22
56,250.00
Sub Total Pekerjaan Atap
18,730,200.00
795,000.00
894,375.00
2,025,000.00
7,234,500.00
3,195,000.00
2,282,400.00
546,000.00
19,374,080.00
4,928,000.00
450,000.00
795,000.00
3,195,000.00
90,000.00
60,000.00
3,037,760.00
506,250.00
894,375.00
3,594,375.00
101,250.00
67,500.00
3,417,480.00
616,000.00
Sub Total Pekerjaan Railling
#REF!
#REF!
#REF!
Harga Sat. Upah
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
#REF!
#REF!
2,000,000.00
11,850,000.00
5,963,000.00
#REF!
#REF!
2,000,000.00
5,925,000.00
2,981,500.00
#REF!
#REF!
2,250,000.00
6,665,625.00
3,354,187.50
7,500.00
7,500.00
45,000.00
#REF!
#REF!
750,000.00
8,900,000.00
585,000.00
1,919,250.00
1,886,250.00
585,000.00
#REF!
#REF!
750,000.00
4,450,000.00
90,000.00
#REF!
#REF!
843,750.00
5,006,250.00
101,250.00
250,000.00
150,000.00
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
250,000.00
150,000.00
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
50,000.00
25,000.00
50,000.00
50,000.00
25,000.00
457,600.00
#REF!
#REF!
#REF!
#REF!
100,000.00
50,000.00
100,000.00
100,000.00
50,000.00
278,800.00
#REF!
#REF!
#REF!
#REF!
313,650.00
#REF!
#REF!
#REF!
#REF!
Harga Sat. Upah
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
65,000.00
25,000.00
4,200,000.00
#REF!
#REF!
130,000.00
50,000.00
-
2,165,000.00
#REF!
#REF!
2,435,625.00
#REF!
#REF!
65,000.00
25,000.00
2,400,000.00
#REF!
130,000.00
50,000.00
1,265,000.00
#REF!
1,423,125.00
#REF!
25,000.00
#REF!
150,000.00
#REF!
#REF!
300,000.00
150,000.00
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
300,000.00
150,000.00
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
250,000.00
150,000.00
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
250,000.00
150,000.00
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
#REF!
#REF!
100,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
Harga Sat. Upah
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
25,000.00
25,000.00
120,000.00
#REF!
150,000.00
100,000.00
45,000.00
#REF!
50,625.00
#REF!
Sub Total Pekerjaan Sanitary

2,520,000.00
1,560,000.00
10,240,000.00
8,480,000.00
1,280,000.00
4,000,000.00
640,000.00
4,000,000.00
320,000.00
320,000.00
320,000.00
2,380,000.00
17,760,000.00
4,000,000.00
1,980,000.00
2,340,000.00
1,400,000.00
2,720,000.00
1,600,000.00
3,840,000.00
260,000.00
250,000.00
400,000.00
260,000.00
260,000.00
7,040,000.00
5,830,000.00
960,000.00
1,750,000.00
420,000.00
5,000,000.00
1,200,000.00
350,000.00
1,190,000.00
1,620,000.00
1,605,000.00
848,000.00
300,000.00
1,050,000.00
285,000.00
860,000.00
160,000.00
368,000.00
5,600,000.00
1,980,000.00
70,000.00
60,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
170,000.00
160,000.00
250,000.00
180,000.00
130,000.00
200,000.00
160,000.00
400,000.00
40,000.00
10,000.00
125,000.00
200,000.00
130,000.00
130,000.00
110,000.00
110,000.00
120,000.00
70,000.00
105,000.00
200,000.00
600,000.00
175,000.00
85,000.00
15,000.00
535,000.00
53,000.00
150,000.00
150,000.00
15,000.00
20,000.00
20,000.00
23,000.00
350,000.00
180,000.00
78,750.00
67,500.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
191,250.00
180,000.00
281,250.00
202,500.00
146,250.00
225,000.00
180,000.00
450,000.00
45,000.00
11,250.00
140,625.00
225,000.00
146,250.00
146,250.00
123,750.00
123,750.00
135,000.00
78,750.00
118,125.00
225,000.00
675,000.00
196,875.00
95,625.00
16,875.00
601,875.00
59,625.00
168,750.00
168,750.00
16,875.00
22,500.00
22,500.00
25,875.00
393,750.00
202,500.00
Harga Sat. Upah
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
Sub Total Pekerjaan Instalasi Listrik

7,500.00
7,500.00
7,500.00
15,000.00
55,000.00
10,000.00
22,500.00
10,000.00
40,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
33,266,739.00
#REF!
6,825,945.00
12,293,040.00
#REF!
1,047,765.57
1,528,670.00
344,600.00
3,929,625.00
3,127,600.00
105,920.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
285,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
320,625.00
#REF!
Sub Total Pekerjaan Cat
308,500.00
324,000.00
#REF!
#REF!
#REF!
#REF!
25,000.00
50,000.00
35,000.00
10,000.00
10,000.00
50,000.00
40,000.00
130,000.00
50,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
237,291.26
100,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
75,000.00
3,470,625.00
107,308.80
#REF!
#REF!
#REF!
#REF!
442,625.00
50,000.00
2,625,000.00
750,000.00
33,120.00
73,000.00
175,200.00
130,000.00
50,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
38,402.50
150,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
150,000.00
100,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
43,202.81
168,750.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
168,750.00
112,500.00
1,000,000.00
500,000.00
562,500.00
Sub Total Pekerjaan Lain-lain
238,898,000.00
109,125,775.00
60,397,799.00
66,131,000.00
238,898,000.00
109,125,775.00
60,397,799.00
66,131,000.00
238,898,000.00
109,125,775.00
60,397,799.00
66,131,000.00
Sub Total Pekerjaan Rangka Jaindo
REKAPITULASI I S/D XV RP.
28 Mei 2013
HARGA SAT.
JUMLAH
5,062,500.00
15,097.50
178,215.54
1,687,500.00
1,687,500.00
1,125.00
5,062,500.00
3,110,085.00
19,603,709.40
1,687,500.00
1,687,500.00
787,500.00
31,938,794.40
39,400.00
39,400.00
181,200.00
3,101,774.85
1,033,924.95
-
4,135,699.80
146,300.00
146,300.00
28,200.00
217,694,400.00
28,967,400.00
4,427,400.00
3,857,800.00
3,857,800.00
3,153,400.00
3,107,900.00
3,599,700.00
2,948,500.00
9,374,454.00
10,311,899.40
15,325,524.00
15,663,816.00
10,496,725.20
12,538,496.25
3,655,800.00
110,814,609.60
181,200.00
43,300.00
181,200.00
43,300.00
2,338,974.90
5,589,272.25
16,498,260.00
788,493.00
460,829,724.60
6,311,100.00
5,792,200.00
5,593,900.00
4,877,300.00
5,315,200.00
4,619,600.00
5,609,900.00
5,795,700.00
5,547,400.00
5,292,700.00
5,376,200.00
15,245,471.83
13,255,565.54
9,482,779.28
7,631,999.04
10,136,617.92
4,517,968.80
4,279,456.12
6,801,833.52
8,228,458.42
3,450,840.40
1,777,178.18
6,311,100.00
5,792,200.00
5,593,900.00
5,315,200.00
4,619,600.00
4,873,431.42
16,101,852.62
9,215,167.10
9,576,927.36
5,488,084.80
HARGA SAT.
JUMLAH
5,609,900.00
5,795,700.00
5,547,400.00
5,556,900.00
5,500,900.00
5,292,700.00
5,844,100.00
5,376,200.00
6,931,143.65
4,131,174.96
7,996,244.26
2,310,559.02
2,265,490.66
4,191,818.40
20,828,372.40
10,793,904.26
6,311,100.00
5,792,200.00
5,593,900.00
5,315,200.00
5,609,900.00
5,547,400.00
5,376,200.00
2,473,635.65
9,081,011.16
6,821,201.66
10,416,463.20
4,397,600.61
5,073,374.67
9,739,954.02
5,728,700.00
5,325,300.00
5,860,900.00
5,356,600.00
5,400,600.00
5,145,600.00
4,627,500.00
4,436,300.00
5,135,400.00
3,957,000.00
3,602,200.00
5,135,200.00
16,858,848.01
8,079,012.63
27,600,443.33
5,988,678.80
4,533,668.69
11,577,600.00
25,740,468.75
17,745,200.00
9,936,999.00
7,597,440.00
19,379,836.00
4,981,785.90
5,728,700.00
5,325,300.00
5,860,900.00
5,356,600.00
5,400,600.00
5,145,600.00
4,627,500.00
5,135,400.00
3,957,000.00
5,474,400.00
3,849,328.36
5,093,516.32
25,560,410.56
8,822,855.86
6,950,572.20
32,899,680.00
22,125,234.38
9,243,720.00
4,748,400.00
6,903,218.40
5,728,700.00
5,325,300.00
5,860,900.00
5,356,600.00
5,400,600.00
3,750,300.00
5,145,600.00
5,135,200.00
5,474,400.00
14,848,074.31
10,425,872.34
15,266,911.89
4,317,419.60
8,530,247.70
6,117,676.88
771,840.00
615,838.86
10,931,281.92
5,135,200.00
20,270,110.77
5,728,700.00
1,787,354.40
3,572,500.00
4,308,800.00
3,755,600.00
347,061,230.00
36,412,440.79
33,715,899.00
HARGA SAT.
JUMLAH
4,108,000.00
4,108,000.00
4,059,400.00
145,078,128.00
158,289,456.00
43,358,451.40
5,373,500.00
5,373,500.00
23,269,941.75
10,740,954.81
Sub Total Pekerjaan Struktur
1,415,541,628.50
97,700.00
43,300.00
7,500.00
120,400.00
47,000.00
11,662,449.00
10,337,442.00
479,792.39
7,887,404.00
6,157,940.00
97,700.00
43,300.00
7,500.00
120,400.00
47,000.00
48,958,935.50
43,396,559.00
1,238,267.05
18,383,876.00
14,352,860.00
97,700.00
43,300.00
7,500.00
120,400.00
47,000.00
51,796,143.50
45,911,423.00
1,565,664.18
20,368,670.00
15,902,450.00
Total Pekerjaan Pasangan Dinding
261,874,848.22
92,000.00
8,500.00
8,800.00
#REF!
75,000.00
79,584,508.00
1,541,050.00
7,612,431.20
#REF!
450,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1,213,300.00
#REF!
#REF!
#REF!
#REF!
33,722,460.20
#REF!
#REF!
92,000.00
8,500.00
258,800.00
94,535,980.00
1,446,700.00
86,892,100.00
HARGA SAT.
8,800.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
erjaan Finishing Lantai dan Dinding
JUMLAH
11,997,172.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
16,600,000.00
1,400,000.00
534,400.00
213,400.00
239,400.00
343,400.00
22,800.00
112,500.00
56,300.00
1,015,920.00
5,465,880.00
1,068,800.00
213,400.00
239,400.00
343,400.00
182,400.00
112,500.00
112,600.00
16,600,000.00
1,400,000.00
534,400.00
213,400.00
239,400.00
343,400.00
22,800.00
56,300.00
56,300.00
926,280.00
3,441,480.00
534,400.00
213,400.00
239,400.00
343,400.00
91,200.00
56,300.00
56,300.00
16,600,000.00
1,400,000.00
73,200.00
131,600.00
139,800.00
22,800.00
56,300.00
56,300.00
2,734,020.00
9,312,240.00
2,797,704.00
394,800.00
419,400.00
273,600.00
168,900.00
168,900.00
16,600,000.00
1,400,000.00
73,200.00
131,600.00
139,800.00
22,800.00
56,300.00
56,300.00
1,834,632.00
6,259,680.00
1,865,136.00
263,200.00
279,600.00
182,400.00
112,600.00
112,600.00
16,600,000.00
1,400,000.00
73,200.00
131,600.00
149,300.00
1,804,752.00
5,579,280.00
1,835,856.00
263,200.00
298,600.00
HARGA SAT.
JUMLAH
22,800.00
56,300.00
56,300.00
182,400.00
112,600.00
112,600.00
16,600,000.00
1,400,000.00
73,200.00
131,600.00
149,300.00
22,800.00
56,300.00
56,300.00
805,266.00
2,296,140.00
822,768.00
131,600.00
149,300.00
68,400.00
56,300.00
56,300.00
16,600,000.00
1,400,000.00
73,200.00
90,000.00
76,800.00
22,800.00
56,300.00
56,300.00
2,420,280.00
7,266,840.00
2,490,264.00
270,000.00
230,400.00
205,200.00
168,900.00
168,900.00
16,600,000.00
1,400,000.00
68,600.00
22,800.00
56,300.00
56,300.00
1,613,520.00
4,354,560.00
137,200.00
136,800.00
112,600.00
112,600.00
26,312,000.00
7,500.00
78,936,000.00
452,700.00
16,136,300.00
7,500.00
16,136,300.00
123,000.00
13,516,200.00
7,500.00
13,516,200.00
117,000.00
5,372,700.00
7,500.00
5,372,700.00
88,800.00
16,600,000.00
500,000.00
162,000.00
73,200.00
80,300.00
33,600.00
17,700.00
112,500.00
56,300.00
911,340.00
901,700.00
160,185.60
957,456.00
160,600.00
67,200.00
159,300.00
112,500.00
112,600.00
6,132,400.00
6,132,400.00
HARGA SAT.
JUMLAH
7,500.00
100,800.00
13,599,400.00
7,500.00
13,599,400.00
100,800.00
6,906,900.00
7,500.00
6,906,900.00
67,800.00
16,600,000.00
1,400,000.00
73,200.00
131,600.00
139,800.00
22,800.00
56,300.00
56,300.00
6,379,380.00
21,728,560.00
6,527,976.00
921,200.00
978,600.00
638,400.00
394,100.00
394,100.00
16,600,000.00
1,400,000.00
73,200.00
131,600.00
149,300.00
22,800.00
56,300.00
56,300.00
3,585,600.00
11,158,560.00
3,671,712.00
526,400.00
597,200.00
364,800.00
225,200.00
225,200.00
16,600,000.00
1,400,000.00
73,200.00
90,000.00
76,800.00
22,800.00
56,300.00
56,300.00
806,760.00
2,422,280.00
830,088.00
90,000.00
76,800.00
68,400.00
56,300.00
56,300.00
9,637,500.00
7,500.00
9,637,500.00
100,800.00
5,372,700.00
7,500.00
10,745,400.00
177,600.00
16,600,000.00
1,400,000.00
461,300.00
162,000.00
73,200.00
90,000.00
76,800.00
80,300.00
33,600.00
17,700.00
1,254,960.00
2,422,280.00
843,625.44
80,092.80
1,095,072.00
90,000.00
76,800.00
80,300.00
33,600.00
53,100.00
HARGA SAT.
JUMLAH
22,800.00
112,500.00
56,300.00
56,300.00
68,400.00
112,500.00
56,300.00
56,300.00
6,132,400.00
7,500.00
12,264,800.00
201,600.00
13,599,400.00
7,500.00
40,798,200.00
302,400.00
7,506,200.00
7,500.00
7,506,200.00
76,800.00
3,664,000.00
7,500.00
7,328,000.00
162,600.00
4,300,500.00
7,500.00
8,601,000.00
174,600.00
3,962,800.00
7,500.00
11,888,400.00
234,900.00
400,541,025.84
75,000.00
75,000.00
26,738,625.00
23,025,000.00
49,763,625.00
88,900.00
#REF!
46,900.00
#REF!
177,200.00
56,300.00
21,238,307.69
#REF!
8,254,634.50
#REF!
13,750,720.00
957,100.00
#REF!
900,000.00
21,204,000.00
500,000.00
900,000.00
3,600,000.00
110,000.00
75,000.00
3,420,000.00
2,250,000.00
8,190,000.00
3,600,000.00
2,789,600.00
682,500.00
27,360,000.00
66,076,100.00
#REF!
#REF!
HARGA SAT.
JUMLAH
#REF!
#REF!
2,500,000.00
6,665,700.00
3,354,200.00
#REF!
#REF!
2,500,000.00
13,331,400.00
6,708,400.00
#REF!
#REF!
800,000.00
5,006,300.00
101,300.00
#REF!
#REF!
800,000.00
10,012,600.00
1,316,900.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
313,700.00
#REF!
#REF!
#REF!
#REF!
627,400.00
#REF!
#REF!
#REF!
#REF!
HARGA SAT.
JUMLAH
2,435,700.00
#REF!
#REF!
4,871,400.00
#REF!
#REF!
1,423,200.00
#REF!
2,846,400.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
HARGA SAT.
JUMLAH
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
50,700.00
#REF!
304,200.00
#REF!

80,000.00
70,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
200,000.00
180,000.00
281,300.00
210,000.00
147,000.00
230,000.00
180,000.00
450,000.00
50,000.00
15,000.00
140,700.00
225,000.00
150,000.00
150,000.00
135,000.00
135,000.00
145,000.00
85,000.00
130,000.00
225,000.00
675,000.00
196,900.00
105,000.00
20,000.00
650,000.00
65,000.00
168,800.00
168,800.00
16,900.00
22,500.00
22,500.00
28,000.00
393,800.00
202,500.00
#REF!
2,880,000.00
1,820,000.00
11,520,000.00
9,540,000.00
1,440,000.00
4,500,000.00
720,000.00
4,500,000.00
360,000.00
360,000.00
360,000.00
2,800,000.00
19,980,000.00
4,500,800.00
2,310,000.00
2,646,000.00
1,610,000.00
3,060,000.00
1,800,000.00
4,800,000.00
390,000.00
281,400.00
450,000.00
300,000.00
300,000.00
8,640,000.00
7,155,000.00
1,160,000.00
2,125,000.00
520,000.00
5,625,000.00
1,350,000.00
393,800.00
1,470,000.00
2,160,000.00
1,950,000.00
1,040,000.00
337,600.00
1,181,600.00
321,100.00
967,500.00
180,000.00
448,000.00
6,300,800.00
2,227,500.00
HARGA SAT.
JUMLAH
128,781,100.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
321,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
37,468,853.40
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
43,300.00
168,800.00
#REF!
#REF!
#REF!
#REF!
#REF!
47,000.00
47,000.00
#REF!
#REF!
#REF!
170,000.00
120,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
766,626.50
168,800.00
#REF!
#REF!
#REF!
#REF!
#REF!
3,525,000.00
155,664.00
#REF!
#REF!
#REF!
170,000.00
120,000.00
#REF!
570,000.00
1,140,000.00
1,140,000.00
238,898,000.00
109,125,800.00
60,397,800.00
66,131,000.00
238,898,000.00
109,125,800.00
60,397,800.00
66,131,000.00
474,552,600.00
REKAPITULASI I S/D XV RP.

JASA RP.
TOTAL RP.
DIBULATKAN RP.
LB
#REF!
#REF!
#REF!
#REF!
#REF!
ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal
Lokasi
: Perumahan
No.
Uraian Jenis Pekerjaan
sat.
volume
PEKERJAAN PERSIAPAN & PONDASI

Bouwplank
- Kayu ( 4/6 + 2/20 )
- Paku
- Upah
m'
m3
kg
m'
0.01
0.10
1.00
1,700,000.00
10,400.00
1,500.00
13,420.00
10,880.00
1,040.00
1,500.00
Pagar seng h = 210

- Gelam
- Seng BJLS 20 + cat
- Paku 2"
- Paku seng 2"
- Upah
m'
ljr
m2
kg
kg
m2
2.24
2.40
0.10
0.10
2.10
8,500.00
41,041.67
10,400.00
18,500.00
18,095.24
158,413.81
19,023.81
98,500.00
1,040.00
1,850.00
38,000.00
Pasir urug
- Pasir
- Upah
m3
m3
m3
1.20
1.00
130,000.00
25,000.00
181,000.00
156,000.00
25,000.00
Urug Sirtu
- Sirtu
- Upah
m3
m3
m3
1.20
1.00
105,000.00
35,000.00
161,000.00
126,000.00
35,000.00
Pasangan Aanstampeng Batu Kali / Pasangan Batu kosongan

- Batu Belah / batu Kali
- Upah Pekerja
m3
m3
m3
1.20
1.00
#REF!
20,000.00
#REF!
#REF!
20,000.00
Pasangan Batu Kali 1 : 6

- Batu Belah / Batu Kali
- Semen PC Tiga Roda
- Pasir pasang
- Upah Pasang Batu Kali
m3
m3
zak
m3
m3
1.20
2.44
0.52
1.00
#REF!
#REF!
#REF!
25,000.00
#REF!
#REF!
#REF!
#REF!
25,000.00
Beton Strouss K-225 1pc : 2ps : 3kr

- Beton K-225
- Besi Beton
- Upah Cor Tiang Strouss ( termasuk Pembesian & bekisting )
- Sika viscocreat
- Upah pembesian
m3
1.05
107.09
1.00
2.00
107.09
#REF!
#REF!
100,000.00
#REF!
1,000.00
#REF!
#REF!
#REF!
100,000.00
#REF!
107,085.00
1.05
0.18
7.33
0.44
158.46
1.58
1.00
158.46
8.89
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
3,429,126.34
739,200.00
241,920.00
255,761.32
4,622.22
1,603,615.20
18,539.82
150,000.00
237,690.00
177,777.78
1.05
0.10
3.97
0.24
131.67
1.32
1.00
131.67
4.81
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
2,802,988.17
739,200.00
131,040.00
138,537.38
2,503.70
1,332,500.40
15,405.39
150,000.00
197,505.00
96,296.30
1.05
0.09
3.54
0.21
131.67
1.32
1.00
131.67
4.29
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
2,762,507.14
739,200.00
116,640.00
123,313.49
2,228.57
1,332,500.40
15,405.39
150,000.00
197,505.00
85,714.29
PEKERJAAN KONSTRUKSI BETON

Beton Poer P1/P1a K-225 1pc : 2 ps : 3 kr
- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
zak
kg
m3
ltr
kg
harga satuan
m3
zak
m3
m2
- Paku
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
Beton Poer P2 K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
- Besi Beton
kg
kg
kg
m2
zak
m3
m2
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
- Besi Beton
kg
kg
zak
m3
m2
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg
m3
m2
Total
3,199,702.27

Lokasi
: Perumahan
No.
sat.
volume
- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
zak
- Paku
- Besi Beton
kg
kg
kg
m3
kg
1.05
0.20
8.25
0.50
131.67
1.32
1.00
131.67
10.00
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
739,200.00
272,160.00
287,731.48
5,200.00
1,332,500.40
15,405.39
150,000.00
197,505.00
200,000.00
1.05
0.05
2.01
0.12
131.67
1.32
1.00
131.67
2.43
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
2,620,823.53
739,200.00
66,240.00
70,029.88
1,265.61
1,332,500.40
15,405.39
150,000.00
197,505.00
48,677.25
1.050
0.234
10.313
3.125
119.475
1.195
1.000
119.475
12.500
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
1.050
0.234
10.313
3.125
115.420
1.154
1.000
115.420
12.500
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
739,200.00
315,900.00
359,664.35
32,500.00
1,168,050.40
13,504.14
150,000.00
173,130.00
250,000.00
1.05
0.28
12.69
0.40
231.00
2.31
1.00
231.00
15.38
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,778,809.28
739,200.00
373,846.15
442,663.82
4,160.00
2,337,720.00
27,027.00
200,000.00
346,500.00
307,692.31
1.05
0.40
18.19
0.40
260.30
2.60
1.00
260.30
22.05
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
5,609,857.70
739,200.00
535,846.15
634,484.81
4,160.00
2,634,236.00
30,455.10
200,000.00
390,450.00
441,025.64
1.05
0.40
18.19
0.40
221.00
2.21
1.00
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
5,148,593.60
739,200.00
535,846.15
634,484.81
4,160.00
2,236,520.00
25,857.00
200,000.00
- Upah Cor beton

- Upah pembesian
- Upah bekisting
1
m3
- Paku
- Besi Beton
kg
kg
kg
m3
m3
m2
kg
m2
m3
- Beton K-250
- Usuk Glugu
- Tripleks 9 mm
zak
- Paku 5 - 7 cm
kg
- Besi Beton
kg
m3
m2
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
Beton Sloof S1 K-225 1pc : 2 ps : 3 kr
m3
- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
zak
- Paku 5 - 7 cm
kg
- Besi Beton
kg
kg
m2
m3
m2
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
Beton Kolom Praktis KP K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
kg
- Besi Beton
kg
kg
m3
kg
m2
kg
m2
Beton Kolom K2 K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
kg
m3
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
3
zak
Beton Sloof S2 K-225 1pc : 2 ps : 3 kr
- Upah Cor beton

- Upah pembesian
- Upah bekisting
3
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
- Upah Cor beton

- Upah pembesian
- Upah bekisting
2
m3
m2
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
kg
- Besi Beton
kg
kg
m3
- Upah Cor beton
harga satuan
Total
3,249,542.43
739,200.00
315,900.00
359,664.35
32,500.00
1,209,087.00
13,978.58
150,000.00
179,212.50
250,000.00
3,201,948.89

Lokasi
: Perumahan
No.
sat.
volume
- Upah pembesian
- Upah bekisting
kg
m2
221.00
22.05
1,500.00
20,000.00
331,500.00
441,025.64
Beton Kolom K4-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
kg
- Besi Beton
kg
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
1.05
0.37
16.82
0.40
216.36
2.16
1.00
216.36
20.38
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,972,345.34
739,200.00
495,346.15
586,529.56
4,160.00
2,189,563.20
25,314.12
200,000.00
324,540.00
407,692.31
Beton Kolom K4c-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
kg
- Besi Beton
kg
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg
m2
1.05
0.21
9.63
0.40
216.36
2.16
1.00
216.36
11.67
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,335,297.38
739,200.00
283,500.00
335,686.73
4,160.00
2,189,563.20
25,314.12
200,000.00
324,540.00
233,333.33

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
1.05
0.49
15.99
0.40
184.75
1.85
1.00
184.75
19.38
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,724,534.85
739,200.00
667,315.38
557,756.41
4,160.00
1,869,670.00
21,615.75
200,000.00
277,125.00
387,692.31
1.05
0.27
8.80
0.40
193.87
1.94
1.00
193.87
10.67
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,106,259.10
739,200.00
367,200.00
306,913.58
4,160.00
1,961,964.40
22,682.79
200,000.00
290,805.00
213,333.33
1.05
0.44
14.30
0.40
370.32
3.70
1.00
370.32
17.33
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
6,731,907.07
739,200.00
596,700.00
498,734.57
4,160.00
3,747,638.40
43,327.44
200,000.00
555,480.00
346,666.67
1.05
0.44
14.30
0.40
431.63
4.32
1.00
431.63
17.33
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
7,451,502.54
739,200.00
596,700.00
498,734.57
4,160.00
4,368,095.60
50,500.71
200,000.00
647,445.00
346,666.67
1.05
0.48
15.44
0.40
211.80
2.12
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
4,986,555.27
739,200.00
644,365.38
538,574.31
4,160.00
2,143,416.00
24,780.60
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg
m2
Beton Kolom K5B K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg
m2
Beton Kolom K5.2 K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
kg
- Besi Beton
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
kg
m3
kg
m2
Beton Kolom K5.3 K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
kg
- Besi Beton
kg
kg
m3
- Upah Cor beton

- Upah pembesian
- Upah bekisting
3
kg
m2
kg
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
kg
harga satuan
Total

Lokasi
: Perumahan
No.
sat.
volume
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg
m2
1.00
211.80
18.72
200,000.00
1,500.00
20,000.00
200,000.00
317,700.00
374,358.97
Beton Kolom K6b K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
1.05
0.48
15.44
0.40
225.87
2.26
1.00
225.87
18.72
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
5,151,694.86
739,200.00
644,365.38
538,574.31
4,160.00
2,285,804.40
26,426.79
200,000.00
338,805.00
374,358.97
1.05
0.47
15.05
0.40
210.44
2.10
1.00
210.44
18.24
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,930,974.78
739,200.00
627,972.53
524,872.81
4,160.00
2,129,652.80
24,621.48
200,000.00
315,660.00
364,835.16
1.05
0.41
13.36
0.40
225.70
2.26
1.00
225.70
16.19
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,939,418.54
739,200.00
557,357.14
465,850.97
4,160.00
2,284,084.00
26,406.90
200,000.00
338,550.00
323,809.52
1.05
0.46
14.75
0.40
209.45
2.09
1.00
209.45
17.88
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,889,641.53
739,200.00
615,677.88
514,596.69
4,160.00
2,119,634.00
24,505.65
200,000.00
314,175.00
357,692.31
1.05
0.27
8.66
0.40
246.03
2.46
1.00
246.03
10.50
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,704,535.98
739,200.00
361,462.50
302,118.06
4,160.00
2,489,773.00
28,784.93
200,000.00
369,037.50
210,000.00
1.05
0.40
12.83
0.40
166.30
1.66
1.00
166.30
15.56
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,189,416.52
739,200.00
535,500.00
447,582.30
4,160.00
1,682,956.00
19,457.10
200,000.00
249,450.00
311,111.11
1.05
0.39
12.65
0.40
253.53
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
5,194,746.55
739,200.00
527,850.00
441,188.27
4,160.00
2,565,723.60
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
kg
m3
- Upah Cor beton

- Upah pembesian
- Upah bekisting
3
kg
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
kg
- Besi Beton
kg
kg
m3
- Upah Cor beton

- Upah pembesian
- Upah bekisting
3
m2
kg
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
kg
- Besi Beton
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
kg
m3
kg
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
kg
- Besi Beton
kg
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
m2
harga satuan
Total

Lokasi
: Perumahan
No.

- Upah Cor beton

- Upah pembesian
- Upah bekisting
sat.
volume
kg
m3
kg
2.54
1.00
253.53
15.33
11,700.00
200,000.00
1,500.00
20,000.00
29,663.01
200,000.00
380,295.00
306,666.67
1.05
0.70
15.99
0.40
192.66
1.93
1.00
192.66
19.38
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
5,092,151.45
739,200.00
942,092.31
557,756.41
4,160.00
1,949,719.20
22,541.22
200,000.00
288,990.00
387,692.31
1.05
0.67
15.44
0.40
167.64
1.68
1.00
167.64
18.72
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,733,576.27
739,200.00
909,692.31
538,574.31
4,160.00
1,696,516.80
19,613.88
200,000.00
251,460.00
374,358.97
1.05
0.66
15.05
0.40
212.15
2.12
1.00
212.15
18.24
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
5,209,621.98
739,200.00
886,549.45
524,872.81
4,160.00
2,146,958.00
24,821.55
200,000.00
318,225.00
364,835.16
1.05
0.64
14.75
0.40
176.92
1.77
1.00
176.92
17.88
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,761,351.34
739,200.00
869,192.31
514,596.69
4,160.00
1,790,430.40
20,699.64
200,000.00
265,380.00
357,692.31
1.05
0.63
14.53
0.40
182.56
1.83
1.00
182.56
17.61
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,800,499.93
739,200.00
855,692.31
506,604.15
4,160.00
1,847,507.20
21,359.52
200,000.00
273,840.00
352,136.75
1.05
0.37
8.43
0.40
118.84
1.19
1.00
118.84
10.22
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,333,555.04
739,200.00
496,800.00
294,125.51
4,160.00
1,202,660.80
13,904.28
200,000.00
178,260.00
204,444.44
1.05
0.55
12.65
0.40
704,000.00
1,350,000.00
34,876.54
10,400.00
4,573,840.01
739,200.00
745,200.00
441,188.27
4,160.00
m2
harga satuan
Total
3
4
Beton Balok Struktur B2 K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
- Besi Beton
kg
kg
kg
m3
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
4
- Paku
kg
- Besi Beton
kg
kg
m3
zak
m3
m2
kg
m2
Beton Balok Struktur B3b K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
- Besi Beton
kg
kg
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
- Besi Beton
kg
kg
kg
m3
zak
m3
m2
zak
m3
m2
kg
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
kg
- Besi Beton
kg
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg
m2
Beton Balok Struktur B4c K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
- Besi Beton
kg
kg
kg
m3
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
4
m2
m3
- Upah Cor beton

- Upah pembesian
- Upah bekisting
4
m3
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
- Upah Cor beton

- Upah pembesian
- Upah bekisting
4
zak
zak
m3
m2
zak
m3
m2
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
kg
zak
m3
m2

Lokasi
: Perumahan
No.

- Besi Beton
- Upah Cor beton

- Upah pembesian
- Upah bekisting
4
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
1,842,953.20
21,306.87
200,000.00
273,165.00
306,666.67
1.05
0.36
8.25
0.40
187.12
1.87
1.00
187.12
10.00
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,113,318.92
739,200.00
486,000.00
287,731.48
4,160.00
1,893,654.40
21,893.04
200,000.00
280,680.00
200,000.00
1.05
0.36
8.25
0.40
172.64
1.73
1.00
172.64
10.00
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,943,367.16
739,200.00
486,000.00
287,731.48
4,160.00
1,747,116.80
20,198.88
200,000.00
258,960.00
200,000.00
1.05
0.54
12.38
0.40
184.10
1.84
1.00
184.10
15.00
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,564,738.92
739,200.00
729,000.00
431,597.22
4,160.00
1,863,092.00
21,539.70
200,000.00
276,150.00
300,000.00
1.05
0.35
7.98
0.40
160.15
1.60
1.00
160.15
9.67
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,764,314.32
739,200.00
469,800.00
278,140.43
4,160.00
1,620,718.00
18,737.55
200,000.00
240,225.00
193,333.33
1.05
0.24
5.50
0.40
163.99
1.64
1.00
163.99
6.67
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,517,264.95
739,200.00
324,000.00
191,820.99
4,160.00
1,659,578.80
19,186.83
200,000.00
245,985.00
133,333.33
1.05
0.79
18.19
0.40
125.59
1.26
1.00
125.59
22.05
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,564,612.58
739,200.00
1,071,692.31
634,484.81
4,160.00
1,270,970.80
14,694.03
200,000.00
188,385.00
441,025.64
1.05
0.73
16.82
704,000.00
1,350,000.00
34,876.54
4,866,052.87
739,200.00
990,692.31
586,529.56
kg
m2
kg
- Besi Beton
kg
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
- Besi Beton
kg
kg
kg
m3
kg
zak
m3
m2
zak
m3
m2
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
- Besi Beton
kg
kg
kg
m3
kg
m2
zak
m3
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
kg
- Besi Beton
kg
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg
m2

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
- Besi Beton
kg
kg
kg
m3
kg
zak
m3
m2
zak
m3
m2
m2
Beton Balok Ring RB1 K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
m3
- Paku
kg
- Besi Beton
kg
kg
m3
- Upah Cor beton

- Upah pembesian
- Upah bekisting
4
182.11
1.82
1.00
182.11
15.33
- Paku
- Upah Cor beton

- Upah pembesian
- Upah bekisting
4
kg
kg
m3
m3
- Upah Cor beton

- Upah pembesian
- Upah bekisting
4
volume

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
- Upah Cor beton

- Upah pembesian
- Upah bekisting
4
sat.
Beton Balok Ring RB2 K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
zak
m3
m2
kg
m2
harga satuan
m3
zak
m3
m2
Total

Lokasi
: Perumahan
No.
sat.
- Paku
- Besi Beton
kg
kg
kg
- Upah Cor beton

- Upah pembesian
- Upah bekisting
m3
kg
Beton tangga K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
- Gelam
- Paku
- Besi Beton
- Upah Cor beton
- Upah pembesian
- Upah bekisting
m3
Beton Plat Pit lift t = 13 cm K-225 1pc : 2 ps : 3 kr

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
- Gelam
- Paku
- Besi Beton
- Upah Cor beton
- Upah pembesian
- Upah bekisting
Beton Plat Basement t = 20 cm K-225 1pc : 2 ps : 3 kr
- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
- Gelam
- Paku
- Besi Beton
- Upah Cor beton
- Upah pembesian
- Upah bekisting
Beton Plat Pool t = 15 cm K-225 1pc : 2 ps : 3 kr
- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
- Gelam
- Paku
- Besi Beton
- Upah Cor beton
- Upah pembesian
- Upah bekisting
Beton Plat Atap t = 11 cm K-225 1pc : 2 ps : 3 kr
- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
- Gelam
- Paku
- Besi Beton
- Upah Cor beton
- Upah pembesian
- Upah bekisting
Beton Plat Lantai t = 12 cm K-225 1pc : 2 ps : 3 kr
- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
- Gelam
- Paku
- Besi Beton
- Upah Cor beton
m2
zak
m3
m2
btg
kg
kg
kg
m3
kg
m2
volume
harga satuan
0.40
165.10
1.65
1.00
165.10
20.38
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,160.00
1,670,812.00
19,316.70
200,000.00
247,650.00
407,692.31
1.05
0.05
4.13
25.00
0.25
282.22
2.82
1.00
282.22
5.00
704,000.00
1,350,000.00
34,876.54
8,500.00
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,776,394.38
739,200.00
65,812.50
143,865.74
212,500.00
2,600.00
2,856,066.40
33,019.74
200,000.00
423,330.00
100,000.00
1.05
0.08
6.35
38.46
0.38
177.51
1.78
1.00
177.51
7.69
704,000.00
1,350,000.00
34,876.54
8,500.00
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,829,986.01
739,200.00
101,250.00
221,331.91
326,923.08
4,000.00
1,796,401.20
20,768.67
200,000.00
266,265.00
153,846.15
1.05
0.05
4.13
25.00
0.25
145.82
1.46
1.00
145.82
5.00
704,000.00
1,350,000.00
34,876.54
8,500.00
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,175,467.58
739,200.00
65,812.50
143,865.74
212,500.00
2,600.00
1,475,698.40
17,060.94
200,000.00
218,730.00
100,000.00
1.05
0.07
5.50
33.33
0.33
144.79
1.45
1.00
144.79
6.67
704,000.00
1,350,000.00
34,876.54
8,500.00
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,338,304.55
739,200.00
87,750.00
191,820.99
283,333.33
3,466.67
1,465,274.80
16,940.43
200,000.00
217,185.00
133,333.33
1.05
0.09
7.50
45.45
0.45
146.12
1.46
1.00
146.12
9.09
704,000.00
1,350,000.00
34,876.54
8,500.00
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,608,352.70
739,200.00
119,659.09
261,574.07
386,363.64
4,727.27
1,478,734.40
17,096.04
200,000.00
219,180.00
181,818.18
1.05
0.08
6.88
41.67
0.42
156.57
1.57
1.00
704,000.00
1,350,000.00
34,876.54
8,500.00
10,400.00
10,120.00
11,700.00
200,000.00
3,651,492.49
739,200.00
109,687.50
239,776.23
354,166.67
4,333.33
1,584,488.40
18,318.69
200,000.00
m3
zak
m3
m2
btg
kg
kg
kg
m3
kg
m2
m3
zak
m3
m2
btg
kg
kg
kg
m3
kg
m2
m3
zak
m3
m2
btg
kg
kg
kg
m3
kg
m2
m3
zak
m3
m2
btg
kg
kg
kg
m3
kg
m2
m3
zak
m3
m2
btg
kg
kg
kg
m3
Total

Lokasi
: Perumahan
No.
sat.
- Upah pembesian
- Upah bekisting
kg
m2
Beton Plat lantai t = 12 cm K-225 1pc : 2 ps : 3 kr

- Pasir Cor
- Split 1x2, 2x3
- Tripleks 122 x 244 9 mm
- kayu Meranti 4/6
- Paku 5-7 cm
- Bahan aditif ACOSAL
- Perancah
- Besi Beton
- Upah Cor Plat lantai
- Upah pembesian
m3
zak
m3
m3
lbr
m3
kg
ltr
ljr
kg
m3
kg
volume
harga satuan
Total
156.57
8.33
1,500.00
20,000.00
234,855.00
166,666.67
6.80
0.54
0.82
2.77
0.30
4.00
4.00
85.00
96.21
1.00
96.21
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,900.00
#REF!
400,000.00
1,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
331,500.00
#REF!
400,000.00
96,207.97
1.10
69.13
1.00
69.13
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
169,125.00
1,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
169,125.00
69,125.00
1.10
12.94
4.00
1.00
12.94
4.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
2,000.00
1,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,882.35
4,000.00
1.10
108.50
1.09
1.00
108.50
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
1,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
108,500.00
1.10
0.07
5.50
33.33
0.33
108.50
1.09
1.00
108.50
6.67
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
1,000.00
15,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
108,500.00
100,000.00
m3
m2
btg
kg
kg
kg
m3
m2
m2
1.10
0.10
8.25
50.00
0.50
74.00
0.74
1.00
74.00
10.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
1,000.00
15,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
74,000.00
150,000.00
Beton Plat Dak / Talang Beton / Plat Leuvel t = 12 cm K-225 1pc : 2 ps : 3 kr m3

zak
- Pasir Cor
m3
6.80
0.54
#REF!
#REF!
#REF!
#REF!
#REF!
Beton Rabatan lantai t = 8cm K-225 1pc : 2 ps : 3 kr

- Beton K-275
- kayu Meranti 4/6
- Paku 5-7 cm
- Besi Beton
- Upah pembesian
Beton Rabatan lantai t = 8cm K-225 1pc : 2 ps : 3 kr
- Beton K-250
- kayu Meranti 4/6
- Paku 5-7 cm
- Besi M7
- Besi Beton
- Upah pembesian
- Upah pembesian
Beton Plat lantai t = 15cm K-225 1pc : 2 ps : 3 kr
- Beton K-300
- kayu Meranti 4/6
- Paku 5-7 cm
- Besi
- Bendrat
- Upah pembesian
Beton Plat dinding t = 15cm K-225 1pc : 2 ps : 3 kr
- Beton K-300
- Usuk Glugu
- Tripleks 9 mm
- Gelam
- Paku
- Besi
- Bendrat
- Upah pembesian
- Upah bekisting
Beton Plat dinding t = 10cm K-225 1pc : 2 ps : 3 kr
- Beton K-300
- Usuk Glugu
- Tripleks 9 mm
- Gelam
- Paku
- Besi
- Bendrat
- Upah pembesian
- Upah bekisting
m3
zak
m2
m3
kg
ltr
kg
m3
kg
m3
m3
m2
m3
kg
ltr
m2
kg
m3
m2
kg
m3
m3
m2
m3
kg
ltr
kg
kg
m3
m2
m3
m3
m3
m2
btg
kg
kg
kg
m3
m2
m2
m3
m3

Lokasi
: Perumahan
No.
sat.
volume
- Split 1x2, 2x3

- kayu Meranti 4/6
- Paku 5-7 cm
- Perancah
- Besi Beton
m3
lbr
m3
kg
ltr
ljr
kg
m3
0.82
2.77
0.30
4.00
4.00
85.00
96.21
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
3,900.00
#REF!
480,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
331,500.00
#REF!
480,000.00
Beton Tangga K-225 1pc : 2 ps : 3 kr

- Pasir Cor
- Split 1x2, 2x3
- Papan Meranti 2/20
- Paku 5 - 7 cm
- Besi Beton
- Upah Cor Tangga Beton
m3
zak
m3
m3
m3
kg
kg
kg
m3
7.86
0.54
0.82
0.16
0.40
215.00
2.15
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
415,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
415,000.00
580.00
0.47
2.70
1.00
685.00
130,000.00
62,150.00
75,000.00
PEKERJAAN PASANGAN & PLESTERAN

Pasangan batu Bata 1 : 5
- Bata Merah
- Pasir Pasang
- Upah
m3
pcs
m3
zak
m3
m2
harga satuan
Total
700,628.55
397,300.00
60,710.00
167,618.55
75,000.00
97,605.47
Plesteran Dinding 1 : 5
- Pasir Pasang
- Upah
m2
m3
zak
m2
0.02
0.15
1.00
170,000.00
62,150.00
25,000.00
38,402.50
4,080.00
9,322.50
25,000.00
Acian Dinding 1 : 5
- MU 250
- Upah
m2
m3
m2
0.05
1.00
59,125.00
15,000.00
17,956.25
2,956.25
15,000.00
Pasangan Batu Bata trasram 1 : 3

- Bata Merah
- Pasir Pasang
- Upah
m3
pcs
m3
zak
m3
m2
580.00
0.42
4.05
1.00
685.00
130,000.00
62,150.00
75,000.00
Plesteran Dinding trasram 1 : 3

- Pasir Pasang
- Upah
m2
m3
zak
m2
0.03
0.22
1.00
130,000.00
62,150.00
25,000.00
41,742.25
3,380.00
13,362.25
25,000.00
Benangan
- Pasir Pasang
- Upah
m'
m3
zak
m'
0.00
0.02
1.00
130,000.00
62,150.00
5,000.00
6,633.00
390.00
1,243.00
5,000.00
PEKERJAAN ATAP & PENUTUP GENTENG

Genteng
- Genteng badan Monier Nove Palace
- Upah
m2
pcs
m2
10.00
1.00
6,400.00
15,000.00
79,000.00
64,000.00
15,000.00
Bubungan / Nok
- Bubung / Nok Monier
- Pasir Pasang
- Upah
m'
pcs
m3
zak
m'
3.50
0.04
0.40
1.00
9,500.00
#REF!
#REF!
20,000.00
#REF!
33,250.00
#REF!
#REF!
20,000.00
Listplank
- Kayu Kamper 3/20
- Paku
- Upah
m'
m3
kg
m'
0.01
0.08
1.00
10,300,000.00
#REF!
15,000.00
#REF!
90,640.00
#REF!
15,000.00
Rangka Plafond 4/6

- Kayu Meranti 4/6
- Paku
- Upah
m2
m'
kg
m2
4.00
0.08
1.00
7,000.00
#REF!
5,000.00
#REF!
28,000.00
#REF!
5,000.00
Rangka Plafond 4/6
m2
778,445.91
397,300.00
54,600.00
251,545.91
75,000.00
106,947.29
#REF!

Lokasi
: Perumahan
No.
sat.
volume
- Kayu Kamper 4/6

- Paku
- Upah
m'
kg
m2
4.00
0.08
1.00
13,650.00
#REF!
10,000.00
54,600.00
#REF!
10,000.00
Plafond Eksterior ( Lambersering Ekspose usuk )

- Lambersering kayu Kamper 5/7
- Tripleks 6 mm
- Tripleks 4 mm
- Paku
- Upah
m2
m'
m2
m2
kg
m2
5.00
1.00
1.00
0.05
1.00
49,440.00
23,437.50
24,253.47
#REF!
35,000.00
#REF!
247,200.00
23,437.50
24,253.47
#REF!
35,000.00
Plafond Eksterior ( Lambersering Ekspose usuk )

- kayu 2/10 kayu Kamper
- usuk 5/10 kamper
- Paku
- Upah
m'
m3
m3
kg
m'
0.03
0.03
0.10
1.00
6,300,000.00
6,300,000.00
6,800.00
35,000.00
401,080.00
207,900.00
157,500.00
680.00
35,000.00
Atap void
- Kayu meranti 5/10
- Paku
- Upah
m2
m3
kg
m'
0.03
0.25
1.00
3,900,000.00
#REF!
45,000.00
#REF!
121,836.00
#REF!
45,000.00
- kalsitape FG 30
- Kalsikompon PD-INT
- Upah
m2
m2
kg
m'
0.02
0.56
1.00
29,210.00
3,890.50
5,000.00
7,769.93
608.54
2,161.39
5,000.00
Kisi-kisi kayu kamper

- Kayu Kamper 8/15 jrk 20 cm + 4/6
- Paku
- Upah
m2
m3
kg
m'
0.04
0.25
1.00
9,300,000.00
#REF!
35,000.00
#REF!
379,440.00
#REF!
35,000.00
Kisi-kisi kayu merbau

- Kayu merbau 6/20 jrk 10 cm rong
- Paku
- Upah
m2
m3
kg
m'
0.08
0.25
1.00
10,800,000.00
#REF!
50,000.00
#REF!
907,200.00
#REF!
50,000.00
Kisi-kisi kayu merbau

- Kayu merbau 6/15 jrk 10 cm
- Paku
- Upah
m2
m3
kg
m'
0.07
0.25
1.00
14,000,000.00
#REF!
50,000.00
#REF!
970,200.00
#REF!
50,000.00
Ppan penutup dinding kayu kamper

- Kayu Kamper 2/9
- Kayu Kamper 2/5
- Paku
- Upah
m2
m3
m3
kg
m'
0.03
0.02
0.25
1.00
9,300,000.00
9,300,000.00
#REF!
50,000.00
#REF!
251,100.00
223,200.00
#REF!
50,000.00
Jendela para - para kayu kamper 3/5

- Kayu Kamper 3/5 jrk 3 cm rong
- Paku
- Upah
m2
m3
kg
m'
0.04
0.25
1.00
9,300,000.00
#REF!
50,000.00
#REF!
379,440.00
#REF!
50,000.00
papan kayu merbau rong 5/5

- kayu merbau t = 4 cm
- Paku
- Upah
m2
m3
kg
m2
0.06
0.25
1.00
15,500,000.00
#REF!
50,000.00
#REF!
852,500.00
#REF!
50,000.00
0.18
0.89
0.36
0.50
0.09
2.00
3.50
0.20
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
40,000.00
45,000.00
Kusen 6/15
Arch.1.5/6
Plint 1.5/8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8,000.00
45,000.00
#REF!
#REF!
#REF!
PEKERJAAN FINISHING CAT

CAT KAYU DUCO ( PINTU & JENDELA )
- Resin MR
- Sanpolac
- Susuka
- Cat Kayu Nippe 517
- Isamu
- Thinner A Spesial
- Kertas Gosok
- Paku Cacing
- Upah
m2
kg
kg
kg
ltr
kg
ltr
lb
kg
m2
m'
m'
m'
harga satuan
Total

Lokasi
No.
: Perumahan
sat.
volume
m'
2
harga satuan
Total
Lisplank 3/30
#REF!
CAT TEMBOK EKSTERIOR DULUX WEATHERSHIELD 44504

- Alkali
- Alkaplast
- Cat Tembok Dulux Weathershield 44504
- Kertas Gosok
- Upah
m2
ltr
kg
kg
lbr
m2
0.25
0.25
0.25
0.10
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
CAT DINDING PAGAR DEPAN TEKSTUR MOWILEX MEGA W09-57

- Alkali
- Alkaplast
- Cat Tembok Mowilex Mega W09-57
- Kertas Gosok
- Upah
m2
ltr
kg
kg
lbr
m2
0.25
0.25
0.25
0.10
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
CAT DINDING INTERIOR DULUX PENTALITE

- Alkali
- Alkaplast
- Cat Dinding DULUX PENTALITE
- Kertas Gosok
- Upah
m2
ltr
kg
kg
lbr
m2
0.25
0.25
0.25
0.10
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
CAT PLAFOND INTERIOR CATYLAC DUSKY WHITE 44165

- Semen Putih
- Kalsium
- Kertas Gosok
- Cat Tembok Catylc Dusky White
- Upah
m2
kg
kg
lbr
kg
m2
0.25
0.50
0.10
0.25
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
CAT TEMBOK INTERIOR R. SERVICE CATYLAC CASCADE 40553

- Semen Putih
- Kalsium
- Kertas Gosok
- Cat Tembok Catylc Cascade
- Upah
m2
kg
kg
lbr
kg
m2
0.25
0.50
0.10
0.25
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
CAT TEMBOK DULUX PENTALITE

- Alkali
- Alkaplast
- Cat Tembok DULUX PENTALITE
- Kertas Gosok
- Upah
m2
ltr
kg
kg
lbr
m2
0.25
0.25
0.25
0.10
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
CAT PLAFOND INTERIOR DULUX PENTALITE

- Semen Putih
- Kalsium
- Kertas Gosok
- Cat Plafon DULUX PENTALITE
- Upah
m2
kg
kg
lbr
kg
m2
0.25
0.50
0.10
0.25
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
CAT GENTENG PROPAN

- Alkali
- Alkaplast
- Kertas Gosok
- Cat Tembok PROPAN
- Upah
m2
kg
kg
lbr
kg
m2
0.25
0.25
0.80
0.25
1.00
#REF!
#REF!
#REF!
#REF!
5,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
5,500.00
CAT KAYU MELAMINE IMPRA ( PINTU & JENDELA )

- Wood Filler
- Wood Stain
- Sanding Sealer
- Melamine Lack
- Thinner A Spesial
- Kertas Gosok
- Upah
m2
kg
kg
kg
ltr
kg
ltr
m2
m'
m'
m'
0.13
0.12
0.60
0.24
5.00
2.50
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
40,000.00
Kusen 6/15
Arch.2/10
Plint 3/15
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
40,000.00
#REF!
#REF!
#REF!
0.28
0.20
1.00
#REF!
#REF!
6,500.00
#REF!
#REF!
#REF!
6,500.00
PEKERJAAN PLUMBING
PIPA AIR BERSIH PVC TYPE AW dia. 1/2"
- Pipa PVC Wavin Type AW 1/2"
- Lem PVC
- Upah
m'
btg
tube
m'

Lokasi
: Perumahan
No.
2
sat.
volume
harga satuan
Total
PIPA AIR BERSIH PVC TYPE AW dia. 3/4"

- Pipa PVC Wavin Type AW 3/4"
- Lem PVC
- Upah
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
6,500.00
#REF!
#REF!
#REF!
6,500.00
PIPA AIR BERSIH PVC TYPE AW dia. 1"

- Pipa PVC Wavin Type AW 1"
- Lem PVC
- Upah
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
6,500.00
#REF!
#REF!
#REF!
6,500.00
PIPA AIR BERSIH PVC TYPE AW dia. 1"

- Pipa PVC Wavin Type AW 1"
- Lem PVC
- Upah
m'
btg
tube
m'
0.28
0.20
1.00
22,600.00
#REF!
6,500.00
#REF!
6,215.00
#REF!
6,500.00
PIPA AIR BERSIH PVC TYPE AW dia. 1 1/4"

- Pipa PVC Maspion Type AW 1 1/4"
- Lem PVC
- Upah
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
6,500.00
#REF!
#REF!
#REF!
6,500.00
PIPA AIR BERSIH PVC TYPE AW dia. 1 1/2"

- Pipa PVC Maspion Type AW 1 1/4"
- Lem PVC
- Upah
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
6,500.00
#REF!
#REF!
#REF!
6,500.00
PIPA AIR PANAS RIFENG B1216 dia. 1/2"

- Pipa Rifeng dia 1/2"
- Lem PVC
- Upah
m'
m'
tube
m'
1.10
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00
PIPA AIR PANAS PE dia. 1/2"

- Pipa PE dia 1/2"
- Lem PVC
- Upah
m'
m'
tube
m'
1.10
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00
PIPA GAS GIP dia. 1/2"

- Pipa GIP dia 1/2"
- Lem PVC
- Upah
m'
m'
tube
m'
1.10
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00
PIPA AIR KOTOR PVC TYPE D dia. 4"

- Pipa PVC Wavin Type D 4"
- Lem PVC
- Upah
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00

- Lem PVC
- Upah
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00

- Lem PVC
- Upah
m'
btg
tube
m'
0.28
0.20
1.00
30,700.00
#REF!
7,500.00
#REF!
8,442.50
#REF!
7,500.00
PIPA AIR KOTOR PVC TYPE D dia. 1.5"

- Pipa PVC Wavin Type D 1.5"
- Lem PVC
- Upah
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00

- Pipa PVC Maspion Type D 6"
- Lem PVC
- Upah
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00
PEKERJAAN LANTAI & DINDING KERAMIK

LANTAI 1
Keramik Teras
Roman G662163 Uk. 33,3x 66,6 Kinibalu Grafite
- Sika fix
- Sika tile grout
- Upah
m2
m2
sak
kg
m2
1.10
0.06
0.22
1.00
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
Keramik Lantai R. Utama

Monalisa 6 OP 001 CM 60/60
- Sika fix
m2
m2
sak
1.10
0.06
#REF!
#REF!
#REF!
#REF!
#REF!

Lokasi
: Perumahan
No.
sat.
volume
- Sika tile grout

- Upah
kg
m2
0.18
1.00
#REF!
22,500.00
#REF!
22,500.00
Keramik Lantai Garasi, service

Sahara Cream 40x40
- Sika fix
- Sika tile grout
- Upah
m2
m2
sak
kg
m2
1.10
0.06
0.22
1.00
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
Keramik Lantai Tangga srvice

Platinum Sahara Cream 40 x 40
- Sika fix
- Sika tile grout
- Upah
m2
m2
sak
kg
m2
1.30
0.06
0.22
1.00
#REF!
#REF!
#REF!
30,000.00
#REF!
#REF!
#REF!
#REF!
30,000.00
Plint lantai
Granit Tile Monalisa 6 OP 001 CM uk. 60 x 60
- Sika fix
- Sika tile grout
- Upah
m'
m2
sak
kg
m2
0.30
0.01
0.22
1.00
#REF!
#REF!
#REF!
15,000.00
#REF!
#REF!
#REF!
#REF!
15,000.00
Keramik Meja/Dinding Dapur Lantai 1

Roman 221006 20x20
- Sika fix
- Sika tile grout
- Upah
m'
m2
sak
kg
m'
1.10
0.06
0.37
1.00
#REF!
#REF!
#REF!
25,000.00
#REF!
#REF!
#REF!
#REF!
25,000.00
Keramik Lantai KM/WC Utama

Roman G 452000 45x45
- Sika fix
- Sika tile grout
- Upah
m2
m2
sak
kg
m2
1.10
0.06
0.22
1.00
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
Keramik Dinding KM/WC Utama

Roman G 452000 45x45
- Sika fix
- Sika tile grout
- Upah
m2
m2
sak
kg
m2
1.10
0.06
0.22
1.00
#REF!
#REF!
#REF!
25,000.00
#REF!
#REF!
#REF!
#REF!
25,000.00
12 Keramik Lantai KM/WC Pembantu

Roman Adelaide Cream G 362241 uk. 33.3 x 33.3 / Adelaide Bone
- Sika fix
- Sika tile grout
- Upah
m2
m2
sak
kg
m2
1.10
0.06
0.28
1.00
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
13 Keramik Dinding KM/WC Pembantu

Roman Adelaide Cream G 362241 uk. 33.3 x 33.3 / Adelaide Bone
- Sika fix
- Sika tile grout
- Upah
m'
m2
sak
kg
m'
1.10
0.06
0.28
1.00
#REF!
#REF!
#REF!
25,000.00
#REF!
#REF!
#REF!
#REF!
25,000.00
13 Keramik kolam renang

Mosaik TSQ 344S 7,5X7,5 ex. Kuda laut
- Pasir Pasang
- Semen Putih ( Nat ) AM 50
- Semen PC ( saduran )
- Upah
m'
m2
m3
kg
zak
m'
1.10
0.02
2.00
0.20
1.00
#REF!
#REF!
#REF!
#REF!
35,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
35,000.00
14 Keramik Lantai Cuci & Jemuran

R. 337403 30/30
- Pasir Pasang
- Semen Putih ( Nat )
- Upah
m2
m2
m3
kg
zak
m2
1.10
0.02
1.00
0.20
1.00
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
13 Keramik Dinding Cuci & Jemuran

R. 337104 30/30
- Pasir Pasang
- Upah
m2
m2
m3
kg
zak
m'
1.10
0.02
1.00
0.20
1.00
#REF!
#REF!
#REF!
#REF!
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
25,000.00
15 Keramik Lantai Ruang Pembantu

Sahara Cream 40 x 40
- Pasir Pasang
m2
pcs
m3
kg
1.10
0.02
1.00
harga satuan
Total
#REF!
0.00
#REF!
#REF!
#REF!
#REF!

Lokasi
: Perumahan
No.
sat.
volume
harga satuan
Total
- Upah
zak
m'
0.20
1.00
#REF!
16,500.00
#REF!
16,500.00
15 Finish Batu Alam

Batu Andesit 60x60
- Pasir Pasang
- Coating
- Upah
m2
pcs
m3
kg
zak
m2
m2
1.20
0.04
2.00
0.40
1.00
1.00
295,000.00
#REF!
#REF!
#REF!
20,000.00
70,000.00
#REF!
354,000.00
#REF!
#REF!
#REF!
20,000.00
70,000.00
15 Finish Batu Alam Pagar

Batu Kewal
- Pasir Pasang
- Coating
- Upah
m2
pcs
m3
kg
zak
m'
m'
1.20
0.04
2.00
0.40
1.00
1.00
195,000.00
#REF!
#REF!
#REF!
25,000.00
16,500.00
#REF!
234,000.00
#REF!
#REF!
#REF!
25,000.00
16,500.00
15 Finish BatuJalan Setapak

Batu Jogja Paras Putih 50/50
- Pasir Pasang
- Coating
m2
pcs
m3
kg
zak
m'
1.20
0.04
2.00
0.81
1.00
245,000.00
#REF!
#REF!
#REF!
25,000.00
#REF!
294,000.00
#REF!
#REF!
#REF!
25,000.00
15 Finish Lantai Dapur Granit

Granit cream Pink Purino
- Pasir Pasang
- Upah marmer
- Poles
- Coating double
m2
pcs
m3
kg
zak
m2
m2
m2
1.45
0.08
2.00
0.72
1.00
1.00
1.00
350,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
#REF!
507,500.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
15 Finish Dinding Dapur Granit

Granit cream Pink Purino
- Pasir Pasang
- Upah marmer
- Coating
m2
pcs
m3
kg
zak
m2
m2
1.45
0.08
2.00
0.72
1.00
1.00
350,000.00
#REF!
#REF!
#REF!
195,000.00
50,000.00
#REF!
507,500.00
#REF!
#REF!
#REF!
195,000.00
50,000.00
15 Finish Meja Dapur Granit

Granit Nero Absolud
- Pasir Pasang
- Upah marmer
- Poles
- Coating double
m2
pcs
m3
kg
zak
m2
m2
m2
1.30
0.08
2.00
0.72
1.00
1.00
1.00
1,100,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
#REF!
1,430,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
15 Finish Marmer Lokal

Marmer lokal Crema nata 60 x panjang
- Pasir Pasang
- Upah marmer
- Poles
- Coating double
m2
pcs
m3
kg
zak
m2
m2
m2
1.45
0.08
2.00
0.72
1.00
1.00
1.00
390,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
#REF!
565,500.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
15 Finish Marmer Lokal

Marmer lokal Crema nata random
- Pasir Pasang
- Upah marmer
- Poles
- Coating double
m2
pcs
m3
kg
zak
m2
m2
m2
1.30
0.08
2.00
0.72
1.00
1.00
1.00
390,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
#REF!
507,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00

Lokasi
: Perumahan
No.
sat.
volume
harga satuan
Total
15 Finish Dinding Marmer Lokal

Marmer lokal Crema nata random
- Pasir Pasang
- Upah marmer
- Coating double
m2
pcs
m3
kg
zak
m2
m2
1.30
0.08
2.00
0.72
1.00
1.00
390,000.00
#REF!
#REF!
#REF!
195,000.00
50,000.00
#REF!
507,000.00
#REF!
#REF!
#REF!
195,000.00
50,000.00
15 Finish Lantai Marmer Serpegiante di ACID

Marmer Serpegiante 60 x panjang
- Pasir Pasang
- Upah marmer
- ACID (Dikasari)
- Coating double
m2
pcs
m3
kg
zak
m2
m2
m2
1.45
0.08
2.00
0.72
1.00
1.00
1.00
1,400,000.00
#REF!
#REF!
#REF!
80,000.00
40,000.00
50,000.00
#REF!
2,030,000.00
#REF!
#REF!
#REF!
80,000.00
40,000.00
50,000.00
15 Finish dinding Marmer Serpegiante

Marmer Serpegiante 60 x panjang
- Pasir Pasang
- Upah marmer
- Coating double
m2
pcs
m3
kg
zak
m2
m2
1.45
0.08
2.00
0.72
1.00
1.00
1,400,000.00
#REF!
#REF!
#REF!
80,000.00
50,000.00
#REF!
2,030,000.00
#REF!
#REF!
#REF!
80,000.00
50,000.00
15 Finish Marmer Lokal powder room

Marmer lokal Cream,, putih, coklat 60 x panjang
- Pasir Pasang
- Upah marmer
- Poles
- Coating double
m2
pcs
m3
kg
zak
m2
m2
m2
1.45
0.08
2.00
0.72
1.00
1.00
1.00
1,800,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
#REF!
2,610,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
15 Finish Marmer Italy

Marmer Italy random New Precious Stone
- Pasir Putih dan semen putih
- Upah marmer
- Poles
- Coating double
m2
pcs
m2
m2
m2
m2
1.30
1.00
1.00
1.00
1.00
3,325,000.00
115,000.00
150,000.00
55,000.00
50,000.00
4,692,500.00
4,322,500.00
115,000.00
150,000.00
55,000.00
50,000.00
15 Finish Dinding Travertine

Travertine
- Pasir Pasang
- Upah marmer
- Poles
- Coating
m2
pcs
m3
kg
zak
m'
m2
m'
1.30
0.08
2.00
0.72
1.00
1.00
1.00
760,000.00
#REF!
#REF!
#REF!
225,000.00
55,000.00
25,000.00
#REF!
988,000.00
#REF!
#REF!
#REF!
225,000.00
55,000.00
25,000.00
16 Keramik Meja wastafel

Roman W20706 20x20
- Pasir Pasang
- Upah
m2
m2
m3
kg
zak
m2
1.10
0.02
1.00
0.40
1.00
40,800.00
#REF!
#REF!
#REF!
19,000.00
#REF!
44,880.00
#REF!
#REF!
#REF!
19,000.00
12 Lantai Tangga 4 Hwan yen

Ampyangan hitam dan putih
- Pasir Pasang
- Upah
7 Keramik Tangga crema marfil
Marmer lokal creama Nata
- Pasir Pasang
- Coating
- Upah
7 Keramik Meja Wastafel
Marmer Nerro Absolute
m2
m2
m3
kg
zak
m2
unit
m2
m3
kg
zak
m2
m2
m2
m2
1.10
0.04
1.00
0.40
1.00
95,000.00
#REF!
#REF!
#REF!
15,000.00
1.30
0.04
2.00
0.40
1.30
1.00
460,000.00
#REF!
#REF!
#REF!
20,000.00
300,000.00
1.00
600,000.00
#REF!
104,500.00
#REF!
#REF!
#REF!
15,000.00
#REF!
598,000.00
#REF!
#REF!
#REF!
26,000.00
300,000.00
#REF!
600,000.00

Lokasi
: Perumahan
No.
sat.
volume
harga satuan
Total
- Pasir Pasang
- Upah
m3
kg
zak
m2
0.04
1.00
0.40
1.00
#REF!
#REF!
#REF!
12,500.00
#REF!
#REF!
#REF!
12,500.00
Keramik Meja Wastafel KM/WC Utama lt. 1

Marmer lokal creama marfil
- Pasir Pasang
- Coating
- Upah
unit
m2
m3
kg
zak
m2
m2
2.09
0.08
4.18
0.84
1.61
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
791,600.00
#REF!
836,160.00
#REF!
#REF!
#REF!
48,240.00
791,600.00
Keramik Meja Wastafel KM/WC Tamu lt. 1

- Pasir Pasang
- Coating
- Upah
unit
m2
m3
kg
zak
m2
m2
2.21
0.09
4.43
0.89
1.70
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
791,600.00
#REF!
885,040.00
#REF!
#REF!
#REF!
51,060.00
791,600.00
Keramik Meja Wastafel KM/WC Powder room lt. 1

- Pasir Pasang
- Coating
- Upah
unit
m2
m3
kg
zak
m2
m2
1.57
0.06
3.13
0.63
1.21
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
585,100.00
#REF!
626,797.60
#REF!
#REF!
#REF!
36,161.40
585,100.00
Keramik Meja Wastafel KM/WC Utama lt. 2

- Pasir Pasang
- Coating
- Upah
unit
m2
m3
kg
zak
m2
m2
1.45
0.06
2.90
0.58
1.12
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
555,600.00
#REF!
580,320.00
#REF!
#REF!
#REF!
33,480.00
555,600.00
Keramik Meja Wastafel KM/WC Utama 2 lt. 2

- Pasir Pasang
- Coating
- Upah
unit
m2
m3
kg
zak
m2
m2
1.93
0.08
3.86
0.78
1.49
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
703,100.00
#REF!
772,200.00
#REF!
#REF!
#REF!
44,550.00
703,100.00
Keramik Meja Wastafel KM/WC R. Tidur 1 lt. 2

- Pasir Pasang
- Coating
- Upah
unit
m2
m3
kg
zak
m2
m2
2.45
0.10
4.90
0.99
1.88
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
767,600.00
#REF!
979,487.60
#REF!
#REF!
#REF!
56,508.90
767,600.00
Keramik Meja Wastafel KM/WC R. Tidur 2 lt. 2

- Pasir Pasang
- Coating
- Upah
unit
m2
m3
kg
zak
m2
m2
2.22
0.09
4.44
0.90
1.71
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
767,600.00
#REF!
888,877.60
#REF!
#REF!
#REF!
51,281.40
767,600.00
Keramik Meja pantry

Granit star white
- Pasir Pasang
- Coating
- Upah
m2
m2
m3
kg
zak
m2
m2
7.85
0.31
15.69
3.16
6.04
1.00
300,000.00
#REF!
#REF!
#REF!
30,000.00
1,520,500.00
#REF!
2,353,650.00
#REF!
#REF!
#REF!
181,050.00
1,520,500.00
Badukan Bathtub KM/WC Utama 1 lt.1

- Pasir Pasang
- Coating
m2
m2
m3
kg
zak
m2
3.82
0.15
7.63
1.54
2.94
400,000.00
#REF!
#REF!
#REF!
30,000.00
#REF!
1,526,417.62
#REF!
#REF!
#REF!
88,062.56

Lokasi
: Perumahan
No.
sat.
volume
harga satuan
Total
- Upah
m2
1.00
950,000.00
950,000.00
Badukan Bathtub KM/WC Utama 2 lt.2

- Pasir Pasang
- Coating
- Upah
m2
m2
m3
kg
zak
m2
m2
3.03
0.12
6.05
1.22
2.33
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
950,000.00
#REF!
1,210,030.12
#REF!
#REF!
#REF!
69,809.43
950,000.00
Meja wastafel : Marmer Nero Absolute (lt. 2)

Rinciane :
Bahan / Material : Marmer Lokal Cream
Ongkos pasang
Spesi
unit
1.00
#REF!
#REF!
m2
unit
m2
0.20
1.00
#REF!
300,000.00
#REF!
300,000.00
Tangga Utama Nata S

Rinciane :
Bahan / Material : Marmer Lokal Cream
Ongkos pasang
Spesi
unit
1.00
#REF!
#REF!
m2
m2
m2
1.00
1.00
#REF!
200,000.00
#REF!
200,000.00
12 Keramik dinding Depan

Charcoal
- Pasir putih
- Waterproof
- WBM
-Ongkos kirim
- Upah
m2
m2
m3
kg
zak
ltr
ltr
m2
m2
1.10
0.01
6.00
0.16
0.01
0.75
1.10
1.00
180,000.00
#REF!
#REF!
#REF!
14,000.00
15400
27000
35000
#REF!
198,000.00
#REF!
#REF!
#REF!
182.00
11,550.00
29,700.00
0.00
Keramik Lantai Tangga Depan

Granito Castello type Rombo
- Pasir Pasang
- Upah
m2
m2
m3
kg
zak
m2
1.30
0.04
1.00
0.40
1.00
115,500.00
#REF!
#REF!
#REF!
19,250.00
#REF!
150,150.00
#REF!
#REF!
#REF!
19,250.00
Waterproofing SIKA
- Raintite
- Ongkos Pasang
m2
kg
m2
2.00
1.00
37,950.00
15,000.00
235,280.00
75,900.00
15,000.00
Analisa
Total
Pagar Keliling
-Seng ukuran 20x8
-Gelam
- Paku
- Upah
3
Listplank
- Kayu Merbau 2 x 3/15
- Paku
- Upah
KM/WC keluarga lt. 1

Kaca Polos Tempered 10 mm pintu
Gosok
Cowak
Bor
Kaca Polos Tempered 10 mm
Gosok
Gosok
Engsel WTG 180
Stainless Holo 3x3
Sealant
m'
lmbr
ljr
kg
m'
1.50
2.00
0.10
1.00
42,000.00
3,800.00
6,800.00
2,500.00
73,780.00
63,000.00
7,600.00
680.00
2,500.00
m'
m'
kg
m'
2.20
0.08
1.00
35,000.00
0.00
5,000.00
82,000.00
77,000.00
0.00
5,000.00
1.00
1.00
2.00
3.00
1.00
1.00
1.00
1.00
1.00
0.70
0.70
2
2
1.4000
5.4000
0.30
0.30
1.00
1.00
2
2
2
2
0.6000
4.6000
2.0000
6.0000
0.0000
10.0000
upah
KM/WC utama
Gosok
Cowak
Bor
1.00
1.00
2.00
3.00
0.70
0.70
2
2
1.4000
5.4000

Lokasi
: Perumahan
No.

Gosok
Engsel WTG 180
Stainless Holo 3x3
Sealant
sat.
volume
1.00
1.00
1.00
1.10
1.10
harga satuan
Total
2
2
2.2000
6.2000
1.8000
11.6000
upah
KM/WC keluarga 2
Gosok
Cowak
Bor
Gosok
Engsel WTG 180
Stainless Holo 3x3
Sealant
1.00
1.00
2.00
3.00
1.00
1.00
1.00
0.70
0.70
2
2
1.4000
5.4000
0.80
0.80
2
2
1.6000
5.6000
1.8000
11.0000
upah
CAT KAYU ULTRAN LAZUR IMPRA ( PINTU & JENDELA ) IMPRA

- Penetration Sealer
- Transparent Color
- Thinner A Spesial
- Kertas Gosok
- Upah
m2
ltr
ltr
kg
ltr
m2
m'
0.06
0.50
3.75
2.50
1.00
m'
m'
80,000.00
36,000.00
#REF!
#REF!
40,000.00
Kusen 6/15
Listplank 3/30
Arch.2/10
Plint 3/15
#REF!
4,800.00
18,000.00
#REF!
#REF!
40,000.00
#REF!
1
Timber Deck
timber merbau starne holz 1.5/9 x 120
Kayu bengkirai 5/7
badukan bawah rangka 10/10
Ongkos pasang
- Pasir pasang
m2
m2
m'
kg
m2
zak
m3
zak
Timberdeck kayu merbau 1,9 x 19 x 180
m2
- Kayu merbau
Joint
badukan bawah rangka 10/10
Ongkos pasang
- Pasir pasang
#REF!
748,000.00
84,700.00
120.50
75,000.00
0.00
#REF!
#REF!
1.10
0.01
0.02
1.00
2.61
0.52
0.40
680,000.00
11,000,000.00
6,025.00
75,000.00
0.00
#REF!
#REF!
m2
1.10
700,000.00
set
m'
m2
m3
zak
2.00
4.00
1.00
0.52
0.40
95,000.00
25,000.00
75,000.00
#REF!
#REF!
PJ1 Polos Tempered 8 mm

Gosok
Silent
Instalasi
2.00
2.00
0.73
0.73
2.7
2.7
3.9420
13.7200
27.44

Gosok
Silent
Instalasi
1.00
1.00
0.30
0.30
2.5
2.5
0.7500
5.6000
11.20
2.00
2.00
0.98
0.98
2.5
2.5
1.00
1.00
1.93
1.93
2.5
2.5
4.9000
13.9200
27.84
4.8125
8.8500
17.70
m2
kg
ltr
kg
ltr
0.13
0.12
0.60
0.40
CAT KAYU MELAMINE IMPRA ( PINTU & JENDELA ) IMPRA

- Wood Filler
- Wood Stain
- Sanding Sealer
- Melamine Lack
16,600.00
36,500.00
25,500.00
22,000.00
#REF!
770,000.00
190,000.00
100,000.00
75,000.00
#REF!
#REF!
149,193.33
2,213.33
4,380.00
15,300.00
8,800.00

Lokasi
: Perumahan
No.
sat.
volume
- Thinner A Spesial
- Kertas Gosok
- Upah
kg
lbr
m2
m'
m'
m'
5.00
2.50
1.00
17,900.00
1,600.00
25,000.00
Kusen 6/15
Arch.2/10
Plint 3/15
CAT KAYU ULTRAN LAZUR IMPRA ( PINTU & JENDELA ) IMPRA

- Penetration Sealer
- Transparent Color
- Thinner A Spesial
- Kertas Gosok
- Upah
m2
ltr
ltr
kg
ltr
m2
m'
m'
m'
0.06
0.50
3.75
2.50
1.00
80,000.00
36,000.00
17,900.00
1,600.00
25,000.00
Kusen 6/15
Arch.2/10
Plint 3/15
No.
sat.
volume
harga satuan
harga satuan
Total
89,500.00
4,000.00
25,000.00
118,925.00
4,800.00
18,000.00
67,125.00
4,000.00
25,000.00
Total
Beton strouss
- Beton Jaya MIX K-225
- Upah
m3
m3
ls
1.00
1.05
1.00
#REF!
150,000.00
#REF!
#REF!
150,000.00
Beton sloof
m3
m3
ls
1.00
1.05
1.00
#REF!
150,000.00
#REF!
#REF!
150,000.00
m3
m3
ls
1.00
1.05
1.00
#REF!
150,000.00
#REF!
#REF!
150,000.00
m3
m3
ls
1.00
1.05
1.00
#REF!
150,000.00
#REF!
#REF!
150,000.00
m3
m3
ls
1.00
1.05
1.00
#REF!
150,000.00
#REF!
#REF!
150,000.00
m3
m3
ls
1.00
1.05
1.00
#REF!
#REF!
#REF!
m2
m2
m3
btg
kg
ls
1.00

- Upah
Beton poer

- Upah
Beton kolom

- Upah
Beton balok

- Upah
Beton plat

- Upah
1 Bekisting plat lajur
- Tripleks 12 mm
- Kayu Glugu 4/6
- Kayu Gelam
- paku
- Upah
0.04
0.05
1.00
0.00
#REF!
#REF!
#REF!
#REF!
10,000.00
2 x pakai
1 Bekisting plat
- Tripleks 12 mm
- Kayu Glugu 4/6
- Kayu Gelam
- paku
- Upah
- Tripleks 12 mm
- Paku
- Upah
2 x pakai
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
#REF!
m2
m2
m3
btg
kg
ls
1.00
1.20
0.01
5.00
0.05
1.00
#REF!
#REF!
#REF!
#REF!
22,500.00
75% x pakai
2 Bekisting Poer
- Usuk Glugu
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
#REF!
m2
m3
m2
m3
m2
1.00
0.03
1.20
0.05
1.00
#REF!
#REF!
#REF!
15,000.00
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!

Lokasi
: Perumahan
No.
3

Bekisting Sloof
- Usuk Glugu
- Tripleks 12 mm
- Paku
- Upah
sat.
volume
m2
m3
m2
m3
m2
0.02
1.20
0.05
1.00
harga satuan
#REF!
#REF!
#REF!
15,000.00
Total
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
Bekisting Balok
- Usuk Glugu
- Tripleks 12 mm
- Gelam
- Paku
- Upah
m2
m3
m2
btg
m3
m2
0.05
1.20
7.00
0.05
1.00
#REF!
#REF!
#REF!
#REF!
22,500.00
2 x pakai
Bekisting Kolom
- Usuk Glugu
- Tripleks 12 mm
- Paku
- Upah
#REF!
m2
m3
m2
m3
m2
0.03
1.20
0.05
1.00
#REF!
#REF!
#REF!
22,500.00
2x pakai
5
Bekisting Kolom praktis

- Usuk Glugu
- Tripleks 12 mm
- Paku
- Upah
Bekisting Balok Ring

- Usuk Glugu
- Tripleks 12 mm
- Paku
- Upah
2x pakai
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
m2
m3
m2
m3
m2
0.02
1.20
0.05
1.00
#REF!
#REF!
#REF!
22,500.00
2x pakai
5
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
m2
m3
m2
m3
m2
0.02
1.20
0.05
1.00
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
Material
Upah
11,920.00
10,880.00
1,040.00
1,500.00
0.00
0.00
1,500.00
120,413.81
19,023.81
98,500.00
1,040.00
1,850.00
0.00
38,000.00
0.00
0.00
0.00
0.00
38,000.00
156,000.00
156,000.00
0.00
25,000.00
0.00
25,000.00
126,000.00
126,000.00
0.00
35,000.00
0.00
35,000.00
#REF!
#REF!
0.00
20,000.00
0.00
20,000.00
#REF!
#REF!
#REF!
#REF!
25,000.00
0.00
0.00
0.00
25,000.00
#REF!
#REF!
#REF!
0.00
314,170.00
0.00
107,085.00
100,000.00
0.00
107,085.00
2,863,658.56
739,200.00
241,920.00
255,761.32
4,622.22
1,603,615.20
18,539.82
0.00
0.00
0.00
565,467.78
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
237,690.00
177,777.78
2,359,186.87
739,200.00
131,040.00
138,537.38
2,503.70
1,332,500.40
15,405.39
0.00
0.00
0.00
443,801.30
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
197,505.00
96,296.30
2,329,287.85
739,200.00
116,640.00
123,313.49
2,228.57
1,332,500.40
15,405.39
0.00
0.00
0.00
433,219.29
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
197,505.00
85,714.29
2,652,197.27
547,505.00
#REF!
Material
Upah
739,200.00
272,160.00
287,731.48
5,200.00
1,332,500.40
15,405.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
197,505.00
200,000.00
2,224,641.28
739,200.00
66,240.00
70,029.88
1,265.61
1,332,500.40
15,405.39
0.00
0.00
0.00
396,182.25
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
197,505.00
48,677.25
2,670,329.93
579,212.50
739,200.00
315,900.00
359,664.35
32,500.00
1,209,087.00
13,978.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
179,212.50
250,000.00
2,628,818.89
573,130.00
739,200.00
315,900.00
359,664.35
32,500.00
1,168,050.40
13,504.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
173,130.00
250,000.00
3,924,616.97
739,200.00
373,846.15
442,663.82
4,160.00
2,337,720.00
27,027.00
0.00
0.00
0.00
854,192.31
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
346,500.00
307,692.31
4,578,382.06
739,200.00
535,846.15
634,484.81
4,160.00
2,634,236.00
30,455.10
0.00
0.00
0.00
1,031,475.64
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
390,450.00
441,025.64
4,176,067.96
739,200.00
535,846.15
634,484.81
4,160.00
2,236,520.00
25,857.00
0.00
972,525.64
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
Material
Upah
0.00
0.00
331,500.00
441,025.64
4,040,113.03
739,200.00
495,346.15
586,529.56
4,160.00
2,189,563.20
25,314.12
0.00
0.00
0.00
932,232.31
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
324,540.00
407,692.31
3,577,424.05
739,200.00
283,500.00
335,686.73
4,160.00
2,189,563.20
25,314.12
0.00
0.00
0.00
757,873.33
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
324,540.00
233,333.33
3,859,717.54
739,200.00
667,315.38
557,756.41
4,160.00
1,869,670.00
21,615.75
0.00
0.00
0.00
864,817.31
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
277,125.00
387,692.31
3,402,120.77
739,200.00
367,200.00
306,913.58
4,160.00
1,961,964.40
22,682.79
0.00
0.00
0.00
704,138.33
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
290,805.00
213,333.33
5,629,760.41
739,200.00
596,700.00
498,734.57
4,160.00
3,747,638.40
43,327.44
0.00
0.00
0.00
1,102,146.67
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
555,480.00
346,666.67
6,257,390.88
739,200.00
596,700.00
498,734.57
4,160.00
4,368,095.60
50,500.71
0.00
0.00
0.00
1,194,111.67
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
647,445.00
346,666.67
4,094,496.30
739,200.00
644,365.38
538,574.31
4,160.00
2,143,416.00
24,780.60
892,058.97
0.00
0.00
0.00
0.00
0.00
0.00
Material
Upah
0.00
0.00
0.00
200,000.00
317,700.00
374,358.97
4,238,530.89
739,200.00
644,365.38
538,574.31
4,160.00
2,285,804.40
26,426.79
0.00
0.00
0.00
913,163.97
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
338,805.00
374,358.97
4,050,479.62
739,200.00
627,972.53
524,872.81
4,160.00
2,129,652.80
24,621.48
0.00
0.00
0.00
880,495.16
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
315,660.00
364,835.16
4,077,059.01
739,200.00
557,357.14
465,850.97
4,160.00
2,284,084.00
26,406.90
0.00
0.00
0.00
862,359.52
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
338,550.00
323,809.52
4,017,774.22
739,200.00
615,677.88
514,596.69
4,160.00
2,119,634.00
24,505.65
0.00
0.00
0.00
871,867.31
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
314,175.00
357,692.31
3,925,498.48
739,200.00
361,462.50
302,118.06
4,160.00
2,489,773.00
28,784.93
0.00
0.00
0.00
779,037.50
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
369,037.50
210,000.00
3,428,855.40
739,200.00
535,500.00
447,582.30
4,160.00
1,682,956.00
19,457.10
0.00
0.00
0.00
760,561.11
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
249,450.00
311,111.11
4,307,784.88
739,200.00
527,850.00
441,188.27
4,160.00
2,565,723.60
886,961.67
0.00
0.00
0.00
0.00
0.00
Material
Upah
29,663.01
0.00
0.00
0.00
0.00
200,000.00
380,295.00
306,666.67
4,215,469.14
739,200.00
942,092.31
557,756.41
4,160.00
1,949,719.20
22,541.22
0.00
0.00
0.00
876,682.31
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
288,990.00
387,692.31
3,907,757.30
739,200.00
909,692.31
538,574.31
4,160.00
1,696,516.80
19,613.88
0.00
0.00
0.00
825,818.97
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
251,460.00
374,358.97
4,326,561.81
739,200.00
886,549.45
524,872.81
4,160.00
2,146,958.00
24,821.55
0.00
0.00
0.00
883,060.16
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
318,225.00
364,835.16
3,938,279.04
739,200.00
869,192.31
514,596.69
4,160.00
1,790,430.40
20,699.64
0.00
0.00
0.00
823,072.31
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
265,380.00
357,692.31
3,974,523.17
739,200.00
855,692.31
506,604.15
4,160.00
1,847,507.20
21,359.52
0.00
0.00
0.00
825,976.75
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
273,840.00
352,136.75
2,750,850.59
739,200.00
496,800.00
294,125.51
4,160.00
1,202,660.80
13,904.28
0.00
0.00
0.00
582,704.44
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
178,260.00
204,444.44
3,794,008.34
739,200.00
745,200.00
441,188.27
4,160.00
779,831.67
0.00
0.00
0.00
0.00
Material
Upah
1,842,953.20
21,306.87
0.00
0.00
0.00
0.00
0.00
200,000.00
273,165.00
306,666.67
3,432,638.92
739,200.00
486,000.00
287,731.48
4,160.00
1,893,654.40
21,893.04
0.00
0.00
0.00
680,680.00
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
280,680.00
200,000.00
3,284,407.16
739,200.00
486,000.00
287,731.48
4,160.00
1,747,116.80
20,198.88
0.00
0.00
0.00
658,960.00
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
258,960.00
200,000.00
3,788,588.92
739,200.00
729,000.00
431,597.22
4,160.00
1,863,092.00
21,539.70
0.00
0.00
0.00
776,150.00
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
276,150.00
300,000.00
3,130,755.98
739,200.00
469,800.00
278,140.43
4,160.00
1,620,718.00
18,737.55
0.00
0.00
0.00
633,558.33
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
240,225.00
193,333.33
2,937,946.62
739,200.00
324,000.00
191,820.99
4,160.00
1,659,578.80
19,186.83
0.00
0.00
0.00
579,318.33
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
245,985.00
133,333.33
3,735,201.94
739,200.00
1,071,692.31
634,484.81
4,160.00
1,270,970.80
14,694.03
0.00
0.00
0.00
829,410.64
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
188,385.00
441,025.64
4,010,710.57
739,200.00
990,692.31
586,529.56
855,342.31
0.00
0.00
0.00
Material
Upah
4,160.00
1,670,812.00
19,316.70
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
247,650.00
407,692.31
4,053,064.38
739,200.00
65,812.50
143,865.74
212,500.00
2,600.00
2,856,066.40
33,019.74
-
723,330.00
0.00
200,000.00
423,330.00
100,000.00
3,209,874.86
739,200.00
101,250.00
221,331.91
326,923.08
4,000.00
1,796,401.20
20,768.67
-
620,111.15
0.00
200,000.00
266,265.00
153,846.15
2,656,737.58
739,200.00
65,812.50
143,865.74
212,500.00
2,600.00
1,475,698.40
17,060.94
-
518,730.00
0.00
200,000.00
218,730.00
100,000.00
2,787,786.22
739,200.00
87,750.00
191,820.99
283,333.33
3,466.67
1,465,274.80
16,940.43
-
550,518.33
0.00
200,000.00
217,185.00
133,333.33
3,007,354.51
739,200.00
119,659.09
261,574.07
386,363.64
4,727.27
1,478,734.40
17,096.04
-
600,998.18
0.00
200,000.00
219,180.00
181,818.18
3,049,970.82
739,200.00
109,687.50
239,776.23
354,166.67
4,333.33
1,584,488.40
18,318.69
-
601,521.67
0.00
200,000.00
Material
Upah
-
234,855.00
166,666.67
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
331,500.00
#REF!
0.00
-
496,207.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
400,000.00
96,207.97
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
-
238,250.00
0.00
0.00
0.00
0.00
0.00
0.00
169,125.00
69,125.00
0.00
-
129,882.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100,000.00
25,882.35
4,000.00
0.00
-
208,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100,000.00
108,500.00
0.00
-
308,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100,000.00
108,500.00
100,000.00
0.00
-
324,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100,000.00
74,000.00
150,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
480,000.00
0.00
0.00
Material
Upah
#REF!
#REF!
#REF!
#REF!
#REF!
331,500.00
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
480,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
415,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
415,000.00
625,628.55
397,300.00
60,710.00
167,618.55
0.00
75,105.47
75,000.00
0.00
0.00
0.00
75,000.00
22,500.00
13,402.50
4,080.00
9,322.50
0.00
25,000.00
0.00
0.00
25,000.00
2,956.25
2,956.25
0.00
15,000.00
0.00
15,000.00
703,445.91
397,300.00
54,600.00
251,545.91
0.00
84,447.29
75,000.00
0.00
0.00
0.00
75,000.00
22,500.00
16,742.25
3,380.00
13,362.25
0.00
25,000.00
0.00
0.00
25,000.00
1,633.00
390.00
1,243.00
0.00
5,000.00
0.00
0.00
5,000.00
64,000.00
64,000.00
0.00
15,000.00
0.00
15,000.00
#REF!
33,250.00
#REF!
#REF!
0.00
20,000.00
0.00
0.00
0.00
20,000.00
#REF!
90,640.00
#REF!
0.00
15,000.00
0.00
0.00
15,000.00
#REF!
28,000.00
#REF!
0.00
5,000.00
0.00
0.00
5,000.00
#REF!
10,000.00
Material
Upah
54,600.00
#REF!
0.00
0.00
0.00
10,000.00
#REF!
247,200.00
23,437.50
24,253.47
#REF!
0.00
35,000.00
0.00
0.00
0.00
0.00
35,000.00
366,080.00
207,900.00
157,500.00
680.00
0.00
35,000.00
0.00
0.00
0.00
35,000.00
#REF!
121,836.00
#REF!
0.00
45,000.00
0.00
0.00
45,000.00
2,769.93
608.54
2,161.39
0.00
5,000.00
0.00
0.00
5,000.00
#REF!
379,440.00
#REF!
0.00
35,000.00
0.00
0.00
35,000.00
#REF!
907,200.00
#REF!
0.00
50,000.00
0.00
0.00
50,000.00
#REF!
970,200.00
#REF!
0.00
50,000.00
0.00
0.00
50,000.00
#REF!
251,100.00
223,200.00
#REF!
0.00
50,000.00
0.00
0.00
0.00
50,000.00
#REF!
379,440.00
#REF!
0.00
50,000.00
0.00
0.00
50,000.00
#REF!
852,500.00
#REF!
0.00
50,000.00
0.00
0.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8,000.00
0.00
#REF!
#REF!
#REF!
45,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
45,000.00
27,500.00
15,000.00
15,000.00
Material
Upah
#REF!
15,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
5,500.00
0.00
0.00
0.00
0.00
5,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
#REF!
#REF!
#REF!
40,000.00
0.00
0.00
0.00
0.00
0.00
0.00
40,000.00
10,000.00
10,000.00
12,500.00
#REF!
#REF!
#REF!
#REF!
0.00
6,500.00
0.00
0.00
6,500.00
Material
#REF!
#REF!
#REF!
Upah
0.00
6,500.00
0.00
0.00
6,500.00
0.00
6,500.00
0.00
0.00
6,500.00
#REF!
6,215.00
#REF!
0.00
6,500.00
0.00
0.00
6,500.00
#REF!
#REF!
#REF!
0.00
6,500.00
0.00
0.00
6,500.00
0.00
6,500.00
0.00
0.00
6,500.00
0.00
7,500.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
7,500.00
#REF!
8,442.50
#REF!
0.00
7,500.00
0.00
0.00
7,500.00
#REF!
#REF!
#REF!
0.00
7,500.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
7,500.00
0.00
22,500.00
0.00
0.00
0.00
22,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
Material
#REF!
0.00
0.00
22,500.00
0.00
22,500.00
0.00
0.00
0.00
22,500.00
0.00
30,000.00
0.00
0.00
0.00
30,000.00
0.00
15,000.00
0.00
0.00
0.00
15,000.00
0.00
25,000.00
0.00
0.00
0.00
25,000.00
0.00
22,500.00
0.00
0.00
0.00
22,500.00
0.00
25,000.00
0.00
0.00
0.00
25,000.00
0.00
22,500.00
0.00
0.00
0.00
22,500.00
0.00
25,000.00
0.00
0.00
0.00
25,000.00
0.00
35,000.00
0.00
0.00
0.00
0.00
35,000.00
0.00
22,500.00
0.00
0.00
0.00
0.00
22,500.00
0.00
25,000.00
0.00
0.00
0.00
0.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
#REF!
#REF!
Upah
16,500.00
0.00
0.00
0.00
Material
#REF!
Upah
0.00
0.00
16,500.00
#REF!
354,000.00
#REF!
#REF!
#REF!
20,000.00
0.00
70,000.00
0.00
0.00
0.00
0.00
0.00
70,000.00
#REF!
234,000.00
#REF!
#REF!
#REF!
0.00
0.00
41,500.00
0.00
0.00
0.00
0.00
25,000.00
16,500.00
#REF!
294,000.00
#REF!
#REF!
#REF!
0.00
25,000.00
0.00
0.00
0.00
0.00
25,000.00
#REF!
507,500.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
185,000.00
0.00
0.00
0.00
0.00
80,000.00
55,000.00
50,000.00
#REF!
507,500.00
#REF!
#REF!
#REF!
0.00
0.00
245,000.00
0.00
0.00
0.00
0.00
195,000.00
50,000.00
#REF!
1,430,000.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
185,000.00
0.00
0.00
0.00
0.00
80,000.00
55,000.00
50,000.00
#REF!
565,500.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
185,000.00
0.00
0.00
0.00
0.00
80,000.00
55,000.00
50,000.00
#REF!
507,000.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
185,000.00
0.00
0.00
0.00
0.00
80,000.00
55,000.00
50,000.00
Material
Upah
#REF!
507,000.00
#REF!
#REF!
#REF!
0.00
0.00
245,000.00
0.00
0.00
0.00
0.00
195,000.00
50,000.00
#REF!
2,030,000.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
170,000.00
0.00
0.00
0.00
0.00
80,000.00
40,000.00
50,000.00
#REF!
2,030,000.00
#REF!
#REF!
#REF!
0.00
0.00
130,000.00
0.00
0.00
0.00
0.00
80,000.00
50,000.00
#REF!
2,610,000.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
185,000.00
0.00
0.00
0.00
0.00
80,000.00
55,000.00
50,000.00
4,437,500.00
4,322,500.00
115,000.00
0.00
0.00
0.00
255,000.00
0.00
0.00
150,000.00
55,000.00
50,000.00
#REF!
988,000.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
305,000.00
0.00
0.00
0.00
0.00
225,000.00
55,000.00
25,000.00
#REF!
44,880.00
#REF!
#REF!
#REF!
0.00
16,500.00
0.00
0.00
0.00
0.00
19,000.00
#REF!
104,500.00
#REF!
#REF!
#REF!
0.00
#REF!
598,000.00
#REF!
#REF!
#REF!
26,000.00
0.00
#REF!
600,000.00
15,000.00
0.00
0.00
0.00
0.00
15,000.00
300,000.00
0.00
0.00
0.00
0.00
0.00
300,000.00
12,500.00
0.00
Material
#REF!
#REF!
#REF!
Upah
0.00
0.00
0.00
0.00
12,500.00
#REF!
836,160.00
#REF!
#REF!
#REF!
48,240.00
0.00
#REF!
#REF!
885,040.00
#REF!
#REF!
#REF!
51,060.00
0.00
#REF!
#REF!
626,797.60
#REF!
#REF!
#REF!
36,161.40
0.00
#REF!
#REF!
580,320.00
#REF!
#REF!
#REF!
33,480.00
0.00
#REF!
#REF!
772,200.00
#REF!
#REF!
#REF!
44,550.00
0.00
#REF!
#REF!
979,487.60
#REF!
#REF!
#REF!
56,508.90
0.00
#REF!
#REF!
888,877.60
#REF!
#REF!
#REF!
51,281.40
0.00
#REF!
#REF!
2,353,650.00
#REF!
#REF!
#REF!
181,050.00
0.00
791,600.00
0.00
0.00
0.00
0.00
0.00
791,600.00
#REF!
791,600.00
0.00
0.00
0.00
0.00
0.00
791,600.00
#REF!
585,100.00
0.00
0.00
0.00
0.00
0.00
585,100.00
#REF!
555,600.00
0.00
0.00
0.00
0.00
0.00
555,600.00
#REF!
703,100.00
0.00
0.00
0.00
0.00
0.00
703,100.00
#REF!
767,600.00
0.00
0.00
0.00
0.00
0.00
767,600.00
#REF!
767,600.00
0.00
0.00
0.00
0.00
0.00
767,600.00
#REF!
1,520,500.00
0.00
0.00
0.00
0.00
0.00
1,520,500.00
#REF!
1,526,417.62
#REF!
#REF!
#REF!
88,062.56
950,000.00
0.00
0.00
0.00
0.00
0.00
#REF!
Material
Upah
0.00
950,000.00
#REF!
1,210,030.12
#REF!
#REF!
#REF!
69,809.43
0.00
950,000.00
0.00
0.00
0.00
0.00
0.00
950,000.00
10.41
1300750
4,905,000.00
6,205,750.00
#REF!
198,000.00
#REF!
#REF!
#REF!
182.00
11,550.00
29,700.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
35,000.00
#REF!
150,150.00
#REF!
#REF!
#REF!
0.00
19,250.00
0.00
0.00
0.00
0.00
19,250.00
217,780.00
75,900.00
0.00
17,500.00
0.00
15,000.00
Material
Upah
71,280.00
63,000.00
7,600.00
680.00
0.00
2,500.00
0.00
0.00
0.00
2,500.00
77,000.00
77,000.00
0.00
0.00
5,000.00
0.00
0.00
5,000.00
#REF!
17,000
62,500
15,000
#REF!
17,000
#REF!
17,000
268,000
0
8,000
#REF!
91,800
125,000
45,000
#REF!
78,200
#REF!
102,000
268,000
0
80,000
#REF!
#REF!
#REF!
17,000
62,500
9,450
#REF!
91,800
125,000
28,350
Material
Upah
#REF!
17,000
268,000
0
8,000
#REF!
105,400
268,000
0
92,800
#REF!
#REF!
#REF!
17,000
62,500
9,450
#REF!
17,000
268,000
0
8,000
#REF!
91,800
125,000
28,350
#REF!
95,200
268,000
0
88,000
#REF!
#REF!
#REF!
4,800.00
18,000.00
#REF!
#REF!
0.00
#REF!
#REF!
#REF!
#REF!
40,000.00
0.00
0.00
0.00
0.00
40,000.00
22,500.00
15,000.00
10,000.00
10,000.00
#REF!
748,000.00
84,700.00
120.50
0.00
0.00
#REF!
#REF!
75,000.00
0.00
0.00
0.00
75,000.00
0.00
0.00
0.00
#REF!
770,000.00
190,000.00
100,000.00
0.00
#REF!
#REF!
75,000.00
0.00
0.00
0.00
75,000.00
0.00
0.00
239,000
10,000
6,000
942,138
137,200
164,640
149,300
299,000
10,000
6,000
224,250
56,000
67,200
41,700
149,277.36
1,393,278.00
347,450.00
41,694.00
389,150.00
0.97
289,300
9,700
6,500
289,300
9,700
6,500
124,193.33
2,213.33
4,380.00
15,300.00
8,800.00
1,417,570
135,024
180,960
1,392,256
85,845
115,050
365,938
25,000.00
0.00
0.00
0.00
0.00
3,326,705
3,692,643
1,394,000.00
756,079.00
67,200.00
390,000.00
419,250.00
Material
Upah
89,500.00
4,000.00
0.00
36,885.42
22,603.19
26,825.76
0.00
0.00
25,000.00
93,925.00
4,800.00
18,000.00
67,125.00
4,000.00
0.00
27,895.73
17,094.35
20,287.80
25,000.00
0.00
0.00
0.00
0.00
25,000.00
Material
#REF!
#REF!
Upah
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
22,500.00
0.00
0.00
0.00
0.00
22,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
0.00
0.00
22,500.00
0.00
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
0.00
22,500.00
0.00
#REF!
22,500.00
Material
#REF!
#REF!
#REF!
#REF!
0.00
Upah
22,500.00
0.00
0.00
0.00
22,500.00
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
0.00
0.00
22,500.00
0.00
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
0.00
22,500.00
0.00
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
0.00
22,500.00
0.00
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
0.00
22,500.00
0.00
#REF!
22,500.00
PROGRESS PEKERJAAN
PEKERJAAN STRUKTUR DAN FINISHING RAFFLES TB 10 NO. 01
CITRALAND
28 Agustus 2013
NO
I
1
2
3
4
5
JENIS PEKERJAAN
Pekerjaan Persiapan
Pos kerja/gudang
Pagar seng
Air kerja
Listrik kerja
VOLUME SAT.
1.00
86.00
102.00
1.00
1.00
unit
m'
m'
ls
ls
BOBOT
PROGRESS
Rab
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
Rab
100.00
100.00
100.00
-
#REF!
II
Pekerjaan Tanah
1 Galian tanah pondasi
2 Urugan kembali bekas galian
Urugan sirtu dan pemadatan bawah lantai (asumsi tanah asli -80 cm dr
3 nol lantai)
108.90
63.30
293.08
m3
m3
m3
Pekerjaan Pondasi
1 Pekerjaan Rabatan Lantai t = 8,5 cm tulangan M7
2 Pondasi Balok beton 20x51,5
3 Plastik bawah lantai mika t = 0,2 mm
366.85
45.60
865.93
m2
m3
m2
#REF!
#REF!
100.00
100.00
#REF!
#REF!
#REF!
100.00
#REF!
#REF!
#REF!
#REF!
#REF!
100.00
100.00
100.00
#REF!
IV
1
2
3
4
5
1
2
3
4
5
6

Lantai 1
Pasangan dinding batako1 bata 1:5
Plesteran Plafond ekspose 1:5
Benangan dinding
kolom Pasangan dinding batako1 bata 1:5 (60x80)
Lantai 2
Benangan dinding
Waterproofing Sikatop 107 seal
Waterproofing membrane bawah rangka partisi lt. 1 sika raintite
Toping dinding pagar samping tetangga
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
#REF!
#REF!
#REF!
#REF!
417.77
369.99
46.62
234.44
4.00
m2
m2
m2
m'
bh
#REF!
#REF!
#REF!
#REF!
#REF!
35.00
20.00
#REF!
#REF!
#REF!
#REF!
#REF!
466.10
615.21
168.00
35.25
182.68
40.04
m2
m2
m'
m2
m'
m'
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
50.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
V
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
III
BOBOT PROG

Lantai 1
865.05
181.30
865.05
77.37
Beton block 0,4x0,8
6.00
Keramik Teras depan dan belakang + trap teras, Kinibalu Grafite G
55.83
662163 33x66 (Perekat sika Fix)
45.00
180.00
Keramik lantai Dapur, R. Pembantu Platinum Sahara Cream 40x40 (Perekat sika
65.59
Fix)
9.00
Keramik dinding KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix) 35.75
3.75
Keramik dinding KM//WC Bawah tangga Roman G 452000 45x45 (Perekat sika
20.56
Fix)
5.00
Keramik dinding KM//WC Tamu Roman G 452000 45x45 (Perekat sika Fix) 25.26
Keramik lantai KM//WC Pembantu Roman Adelaide Cream G 362241
4.50
uk. 33.3 x 33.3 / Adelaide Bone (Perekat sika Fix)
#REF!
m2
m'
m2
m2
bh
#REF!
#REF!
#REF!
#REF!
#REF!
20.00
20.00
20.00
-
#REF!
#REF!
#REF!
#REF!
#REF!
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m2
#REF!
#REF!
NO
JENIS PEKERJAAN
VOLUME SAT.
BOBOT
PROGRESS
Rab
Rab
BOBOT PROG
Rab
Keramik dinding KM//WC Pembantu Roman Adelaide Cream G 362241

17
18
19
20
21
uk. 33.3 x 33.3 / Adelaide Bone (Perekat sika Fix)

30.16
11.41
27.79
8.14
82.79
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
1,027.57
170.20
335.75
1,363.32
6.00
194.63
36.00
17.50
20.25
Keramik dinding KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix) 62.81
Keramik lantai KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix) 7.50
28.58
Keramik lantai KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix) 7.50
28.58
17.42
m2
m'
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
20.00
20.00
50.00
50.00
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Lantai 2
Lantai kalsifloor 20 (20x1200x2400)
#REF!
VI
#REF!

Lantai 1
- Engsel Dekkson 4"
0.06
3.90
2.00
1.00
1.00
1.00
8.00
1.00
2.00
m3
m2
psg
set
set
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

- Engsel Dekkson 4"
0.06
2.46
1.00
1.00
1.00
1.00
4.00
1.00
1.00
m3
m2
psg
set
set
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

- Engsel Dekkson 4"
0.16
6.65
38.22
3.00
3.00
12.00
3.00
3.00
m3
m2
m'
psg
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

0.11
4.47
25.48
2.00
2.00
m3
m2
m'
psg
set
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NO
JENIS PEKERJAAN
VOLUME SAT.
BOBOT
PROGRESS
Rab
8.00
2.00
2.00
bh
bh
bh
Rab
#REF!
#REF!
#REF!

- Engsel Dekkson 4"
0.11
3.99
25.08
2.00
2.00
8.00
2.00
2.00
m3
m2
m'
psg
set
bh
bh
bh

- Engsel Dekkson 4"
0.05
1.64
11.24
1.00
1.00
3.00
1.00
1.00

- Lockcase HMT SN
- Engsel Dekkson 4"
- Engsel Dekkson 4"
BOBOT PROG
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m3
m2
m'
psg
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.15
5.19
34.02
3.00
3.00
9.00
3.00
3.00
m3
m2
m'
psg
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.10
3.11
2.00
6.00
2.00
2.00
m3
m2
psg
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3.00
60.36
unit
m'
#REF!
#REF!
#REF!
#REF!
- Pintu besi sliding perforated iron sheet warna off white (3,30 x 2,45) 1.00
16.40
- Benangan kusen
unit
m'
#REF!
#REF!
#REF!
#REF!
unit
m'
#REF!
#REF!
#REF!
#REF!
1.00
11.84
unit
m'
#REF!
#REF!
#REF!
#REF!
0.05
1.80
0.99
m3
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
- Engsel Dekkson 4"

- Kusen Aluminium Prowin ex. YKK PW 01 (5,10 x 2,48) Finish

Good + Kaca polos 8 mm
- Benangan kusen
- Pintu besi sliding perforated iron sheet warna off white (2,90 x 2,45) 1.00
15.60
- Benangan kusen

- Benangan kusen
- Kaca polos 6 mm (0,46 x 1,01)
NO
JENIS PEKERJAAN
VOLUME SAT.
BOBOT
PROGRESS
Rab
-
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
unit
m'
#REF!
#REF!
#REF!
#REF!
1.00
9.04
unit
m'
#REF!
#REF!
#REF!
#REF!
Lantai 2
- Engsel Dekkson 4"
0.38
15.52
89.18
7.00
7.00
28.00
7.00
7.00
m3
m2
m'
psg
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

- Engsel Dekkson 4"
0.22
7.97
50.16
4.00
4.00
16.00
4.00
4.00
m3
m2
m'
psg
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
- Lockcase HMT SN
- Engsel Dekkson 4"
0.05
1.73
11.34
1.00
1.00
3.00
1.00
1.00
m3
m2
m'
psg
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.00
13.44
unit
m'
#REF!
#REF!
#REF!
#REF!
2.00
23.68
unit
m'
#REF!
#REF!
#REF!
#REF!

- Ramskar Dks SN
- Engsel Dekkson 3"
13.08
2.00
2.00
9.00
1.00
2.00
m'
bh
bh
bh
bh
bh
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.00
13.44
unit
m'
1.00
13.44
BOBOT PROG

- Benangan kusen

- Benangan kusen

- Benangan kusen

- Benangan kusen

- Benangan kusen
NO
JENIS PEKERJAAN
- Kaca polos 6 mm (0,46 x 1,01)
- Lockcase HMT SN
- Ramskar Dks SN
- Engsel Dekkson 3"
- Engsel Dekkson 4"
VOLUME SAT.
BOBOT
PROGRESS
Rab
0.08
1.73
1.83
0.49
14.96
1.00
1.00
1.00
1.00
3.00
3.00
1.00
1.00
1.00
m3
m2
m2
m2
m'
psg
set
bh
bh
bh
bh
bh
bh
bh
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2.00
26.88
unit
m'
3.00
40.32
BOBOT PROG
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
unit
m'
#REF!
#REF!
#REF!
#REF!
1.00
10.24
unit
m'
#REF!
#REF!
#REF!
#REF!
2.00
21.68
unit
m'
#REF!
#REF!
#REF!
#REF!
2.00
23.28
unit
m'
#REF!
#REF!
#REF!
#REF!
3.00
31.32
unit
m'
#REF!
#REF!
#REF!
#REF!

- Benangan kusen

- Benangan kusen

- Benangan kusen

- Benangan kusen

- Benangan kusen

- Benangan kusen
#REF!
VII
Pekerjaan Plafond
356.52
307.00
m2
m2
#REF!
#REF!
#REF!
20.00
20.00
#REF!
VIII
1
2
3
4
5
6
Pekerjaan Atap
Avour cembung
238.90
16.00
176.01
69.85
77.60
17.00
m2
m'
m2
m'
m'
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-
#REF!
IX
Pekerjaan Railling
1 Railling tangga utama, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as
Railling tangga service, besi pipa vertikal dia. 2 cm jrk 12 cm as +
2 handrailling besi dia. 5 cm
23.56
4.50
m'
m'
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NO
JENIS PEKERJAAN
VOLUME SAT.
9.10
1.00
25.36
9.10
8.00
m'
unit
m'
m'
bh
BOBOT
PROGRESS
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
Rab
-
BOBOT PROG
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
3
4
5
6
7
Railling Jendela, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as

Tangga monyet plat bordes
Handrailling tangga utama, kayu kamper 5x8
Handrailling jendela, kayu kamper 5x5
Roster tampak depan 1,72x3,52
1
2
3
4
5
6

Asesoris
335.40
16.00
143.50
1.00
2.00
2.00
m'
m'
m'
ls
unit
unit
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
Instalasi Air Kotor

Asesoris
Bak Kontrol
255.90
251.50
1.00
2.00
13.00
m'
m'
ls
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
80.00
80.00
80.00
80.00
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Sanitary
Lantai 1
KM/WC Utama 1
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
KM/WC R. Tidur Tamu

Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
KM/WC Powder Room

1.00
1.00
1.00
1.00
1.00
1.00
set
set
set
set
set
unit
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
X
#REF!
NO
JENIS PEKERJAAN
VOLUME SAT.
BOBOT
PROGRESS
Rab
1.00
bh
Rab
#REF!
2.00
2.00
2.00
2.00
2.00
bh
bh
set
set
bh
Pantry
2.00
2.00
2.00
Dapur
Taman
BOBOT PROG
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
bh
bh
unit
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2.00
2.00
bh
bh
#REF!
#REF!
#REF!
#REF!
6.00
bh
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Lantai 2
KM/WC Utama
Bathtub TOTO D-019
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
KM/WC Utama 2
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
KM/WC R. Tidur 1
Wastafel TOTO L 548
1.00
1.00
1.00
1.00
1.00
1.00
set
set
set
set
set
set
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7 Avour Toto TX 1C
1
2
3
4
5
KM/WC Pembantu
Bak air
Avour Toto TX 1C
NO
JENIS PEKERJAAN
VOLUME SAT.
BOBOT
PROGRESS
Rab
7
8
9
10
11
12

Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
unit
bh
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
KM/WC R. Tidur 2
Wastafel TOTO L 548
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
unit
bh
6.00
4.00
bh
bh
R. Cuci
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XI
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

36.00
26.00
64.00
53.00
8.00
25.00
4.00
25.00
2.00
2.00
2.00
14.00
111.00
16.00
11.00
18.00
7.00
17.00
4.00
MCB 1 phase
96.00
BC 6 3m/m
26.00
Arde
2.00
Pipa sparing Antena
2.00
2.00
2.00
Supply dan pasang accessories lampu Downlight wallwasher halogen 50 W 64.00
53.00
8.00
25.00
4.00
25.00
2.00
2.00
14.00
108.00
3.00
m'
m'
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
bh
bh
bh
ttk
ttk
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
BOBOT PROG
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NO
37
38
39
40
41
42
43
44
45
JENIS PEKERJAAN
VOLUME SAT.
16.00
2.00
7.00
19.00
43.00
8.00
16.00
16.00
11.00
bh
bh
bh
bh
bh
bh
bh
bh
bh
BOBOT
PROGRESS
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rab
-
#REF!
XII
1
2
3
4
5
6
7
8
9
10

Cat Kusen, Lasur
910.13
1,639.07
710.14
69.85
27.79
34.46
174.65
312.76
116.73
2.65
m2
m2
m2
m'
m2
m'
m'
m'
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

Beton dinding dan lantai kolam t = 15 cm, tul D10-200 double K-300
11.25
0.33
42.90
3.36
4.80
0.63
Plesteran dinding
17.71
1.00
Finishing dinding dan lantai, mosaik TSQ 344S 7,5x7,5 ex. Kuda Laut KW 1 75.00
25.20
4.92
11.52
2.83
75.00
3.31
1.46
4.38
1.00
1.00
1.00
m3
m3
m3
m3
m2
m2
m2
unit
m2
m'
m'
m2
m2
m2
m2
m2
m2
unit
titik
titik
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Pekerjaan Lain-lain
2.00
Unit
#REF!
20.00
20.00
-
1
2
3
4

Rangka atap
1.00
1.00
1.00
1.00
Ls
Ls
Ls
ls
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CATATAN :
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XV
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XIV
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XIII
BOBOT PROG
#REF!
#REF!
80.00
90.00
20.00
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NO
JENIS PEKERJAAN
VOLUME SAT.
BOBOT
PROGRESS
Rab
Rab
BOBOT PROG
Rab

PEKERJAAN FINISHING RAFFLES TB 10 NO. 01
CITRALAND
NO
JENIS PEKERJAAN
VOLUME
Pekerjaan Persiapan
1 Pos kerja/gudang
2 Air kerja
3 Listrik kerja
SAT.
1.00
1.00
1.00
unit
ls
ls
HARGA SAT.
2,500,000.00
750,000.00
1,000,000.00

II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

Lantai 1
Beton block 0,4x0,8
Keramik Teras depan dan belakang + trap teras, Kinibalu Grafite G 662163 33x66
(Perekat sika Fix)
Keramik lantai Dapur, R. Pembantu Platinum Sahara Cream 40x40 (Perekat sika Fix)
Keramik dinding KM//WC Bawah tangga Roman G 452000 45x45 (Perekat sika Fix)
Keramik dinding KM//WC Tamu Roman G 452000 45x45 (Perekat sika Fix)
Keramik lantai KM//WC Pembantu Roman Adelaide Cream G 362241 uk. 33.3 x
33.3 / Adelaide Bone (Perekat sika Fix)
Keramik dinding KM//WC Pembantu Roman Adelaide Cream G 362241 uk. 33.3 x
33.3 / Adelaide Bone (Perekat sika Fix)
Lantai 2
Lantai kalsifloor 20 (20x1200x2400)
865.05
181.30
865.05
77.37
6.00
m2
m'
m2
m2
bh
92,000.00
8,500.00
8,800.00
#REF!
75,000.00
55.83
45.00
180.00
65.59
9.00
35.75
3.75
20.56
5.00
25.26
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
4.50
m2
#REF!
30.16
11.41
27.79
8.14
82.79
m2
m2
m2
m2
m2
#REF!
#REF!
1,213,300.00
#REF!
#REF!
1,027.57
170.20
335.75
1,363.32
6.00
194.63
36.00
17.50
20.25
62.81
7.50
28.58
7.50
28.58
17.42
m2
m'
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
92,000.00
8,500.00
258,800.00
8,800.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Sub Total Pekerjaan Finishing Lantai dan Dinding

III

Lantai 1
0.06
3.90
2.00
1.00
1.00
1.00
m3
m2
psg
set
set
set
16,600,000.00
1,400,000.00
534,400.00
213,400.00
239,400.00
343,400.00
NO
JENIS PEKERJAAN
- Engsel Dekkson 4"
VOLUME
SAT.
HARGA SAT.
8.00
1.00
2.00
bh
bh
bh
22,800.00
112,500.00
56,300.00
0.06
2.46
1.00
1.00
1.00
1.00
4.00
1.00
1.00
m3
m2
psg
set
set
set
bh
bh
bh
16,600,000.00
1,400,000.00
534,400.00
213,400.00
239,400.00
343,400.00
22,800.00
56,300.00
56,300.00

- Engsel Dekkson 4"
0.16
6.65
38.22
3.00
3.00
12.00
3.00
3.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
131,600.00
139,800.00
22,800.00
56,300.00
56,300.00

- Engsel Dekkson 4"
0.11
4.47
25.48
2.00
2.00
8.00
2.00
2.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
131,600.00
139,800.00
22,800.00
56,300.00
56,300.00

- Engsel Dekkson 4"
0.11
3.99
25.08
2.00
2.00
8.00
2.00
2.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
131,600.00
149,300.00
22,800.00
56,300.00
56,300.00

- Engsel Dekkson 4"
0.05
1.64
11.24
1.00
1.00
3.00
1.00
1.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
131,600.00
149,300.00
22,800.00
56,300.00
56,300.00

- Lockcase HMT SN
- Engsel Dekkson 4"
0.15
5.19
34.02
3.00
3.00
9.00
3.00
3.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
90,000.00
76,800.00
22,800.00
56,300.00
56,300.00

- Engsel Dekkson 4"
NO
JENIS PEKERJAAN
- Engsel Dekkson 4"
VOLUME
SAT.
HARGA SAT.
0.10
3.11
2.00
6.00
2.00
2.00
m3
m2
psg
bh
bh
bh
16,600,000.00
1,400,000.00
68,600.00
22,800.00
56,300.00
56,300.00
3.00
60.36
unit
m'
26,312,000.00
7,500.00
1.00
16.40
unit
m'
16,136,300.00
7,500.00
1.00
15.60
unit
m'
13,516,200.00
7,500.00
1.00
11.84
unit
m'
5,372,700.00
7,500.00
0.05
1.80
0.99
13.08
2.00
2.00
9.00
1.00
2.00
m3
m2
m2
m'
bh
bh
bh
bh
bh
16,600,000.00
500,000.00
162,000.00
73,200.00
80,300.00
33,600.00
17,700.00
112,500.00
56,300.00
1.00
13.44
unit
m'
6,132,400.00
7,500.00
1.00
13.44
unit
m'
13,599,400.00
7,500.00
1.00
9.04
unit
m'
6,906,900.00
7,500.00
Lantai 2
- Engsel Dekkson 4"
0.38
15.52
89.18
7.00
7.00
28.00
7.00
7.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
131,600.00
139,800.00
22,800.00
56,300.00
56,300.00

0.22
7.97
50.16
m3
m2
m'
16,600,000.00
1,400,000.00
73,200.00
- Kusen Aluminium Prowin ex. YKK PW 01 (5,10 x 2,48) Finish Good +

Kaca polos 8 mm
- Benangan kusen
- Benangan kusen
- Benangan kusen

Kaca polos 6 mm
- Benangan kusen
- Kaca polos 6 mm (0,46 x 1,01)
- Ramskar Dks SN
- Engsel Dekkson 3"

Kaca polos 6 mm
- Benangan kusen

Kaca polos 8 mm
- Benangan kusen

Kaca polos 6 mm
- Benangan kusen
NO
JENIS PEKERJAAN
- Engsel Dekkson 4"
- Lockcase HMT SN
- Engsel Dekkson 4"
VOLUME
SAT.
HARGA SAT.
4.00
4.00
16.00
4.00
4.00
psg
set
bh
bh
bh
131,600.00
149,300.00
22,800.00
56,300.00
56,300.00
0.05
1.73
11.34
1.00
1.00
3.00
1.00
1.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
90,000.00
76,800.00
22,800.00
56,300.00
56,300.00
1.00
13.44
unit
m'
9,637,500.00
7,500.00
2.00
23.68
unit
m'
5,372,700.00
7,500.00
0.08
1.73
1.83
0.49
14.96
1.00
1.00
1.00
1.00
3.00
3.00
1.00
1.00
1.00
m3
m2
m2
m2
m'
psg
set
bh
bh
bh
bh
bh
bh
bh
16,600,000.00
1,400,000.00
461,300.00
162,000.00
73,200.00
90,000.00
76,800.00
80,300.00
33,600.00
17,700.00
22,800.00
112,500.00
56,300.00
56,300.00
2.00
26.88
unit
m'
6,132,400.00
7,500.00
3.00
40.32
unit
m'
13,599,400.00
7,500.00
1.00
10.24
unit
m'
7,506,200.00
7,500.00
2.00
21.68
unit
m'
3,664,000.00
7,500.00
2.00
23.28
unit
m'
4,300,500.00
7,500.00

Kaca polos 6 mm
- Benangan kusen

Kaca polos 6 mm
- Benangan kusen
- Kaca polos 6 mm (0,46 x 1,01)
- Lockcase HMT SN
- Ramskar Dks SN
- Engsel Dekkson 3"
- Engsel Dekkson 4"

Kaca polos 6 mm
- Benangan kusen

Kaca polos 8 mm
- Benangan kusen

Kaca polos 6 mm
- Benangan kusen

Kaca polos 6 mm
- Benangan kusen

Kaca polos 6 mm
- Benangan kusen
NO
JENIS PEKERJAAN
VOLUME
SAT.
HARGA SAT.

Kaca polos 6 mm
- Benangan kusen
3.00
31.32
unit
m'
3,962,800.00
7,500.00
Sub Total Pekerjaan Kusen, Pintu dan Jendela

IV
Pekerjaan Plafond
356.52
307.00
m2
m2
75,000.00
75,000.00

V
2
3
4
5
6
7
Pekerjaan Railling
Railling tangga utama, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as
Railling tangga service, besi pipa vertikal dia. 2 cm jrk 12 cm as + handrailling besi
dia. 5 cm
Railling Jendela, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as
Tangga monyet plat bordes
Handrailling tangga utama, kayu kamper 5x8
Handrailling jendela, kayu kamper 5x5
Roster tampak depan 1,72x3,52
1
2
3
4
5
6

Asesoris
23.56
4.50
9.10
1.00
25.36
9.10
8.00
m'
m'
m'
unit
m'
m'
bh
900,000.00
500,000.00
900,000.00
3,600,000.00
110,000.00
75,000.00
3,420,000.00

VI
335.40
16.00
143.50
1.00
2.00
2.00
m'
m'
m'
ls
unit
unit
#REF!
#REF!
#REF!
2,500,000.00
6,665,700.00
3,354,200.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Sanitary
Lantai 1
KM/WC Utama 1
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
KM/WC R. Tidur Tamu

Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NO
JENIS PEKERJAAN
VOLUME
SAT.
HARGA SAT.
1
2
3
4
5
6
7
KM/WC Powder Room

Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
KM/WC Pembantu
Bak air
Avour Toto TX 1C
2.00
2.00
2.00
2.00
2.00
bh
bh
set
set
bh
313,700.00
#REF!
#REF!
#REF!
#REF!
Pantry
2.00
2.00
2.00
bh
bh
unit
2,435,700.00
#REF!
#REF!
Dapur
2.00
2.00
bh
bh
1,423,200.00
#REF!
Taman
6.00
bh
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Lantai 2
KM/WC Utama
Bathtub TOTO D-019
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
KM/WC Utama 2
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
KM/WC R. Tidur 1
1 Closet Duduk C 436 + Eco washer
1.00
set
#REF!
NO
JENIS PEKERJAAN
VOLUME
SAT.
HARGA SAT.
2
3
4
5
6
7
8
9
10
11
12

Wastafel TOTO L 548
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
KM/WC R. Tidur 2
Wastafel TOTO L 548
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6.00
4.00
bh
bh
50,700.00
#REF!
R. Cuci

VII
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

MCB 1 phase
BC 6 3m/m
Arde
Pipa sparing Antena
Supply dan pasang accessories lampu Downlight wallwasher halogen 50 W
36.00
26.00
64.00
53.00
8.00
25.00
4.00
25.00
2.00
2.00
2.00
14.00
111.00
16.00
11.00
18.00
7.00
17.00
4.00
96.00
26.00
2.00
2.00
2.00
2.00
64.00
53.00
8.00
25.00
4.00
25.00
2.00
2.00
m'
m'
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
bh
bh
bh
ttk
ttk
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
80,000.00
70,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
200,000.00
180,000.00
281,300.00
210,000.00
147,000.00
230,000.00
180,000.00
450,000.00
50,000.00
15,000.00
140,700.00
225,000.00
150,000.00
150,000.00
135,000.00
135,000.00
145,000.00
85,000.00
130,000.00
225,000.00
675,000.00
196,900.00
NO
JENIS PEKERJAAN
34
35
36
37
38
39
40
41
42
43
44
45

1
2
3
4
5
6
7
8
9
10

Cat Kusen, Lasur
1
2
3
4
5
6
7
8
9
10
11
12

Plesteran dinding
Finishing dinding dan lantai, mosaik TSQ 344S 7,5x7,5 ex. Kuda Laut KW 1
VOLUME
14.00
108.00
3.00
16.00
2.00
7.00
19.00
43.00
8.00
16.00
16.00
11.00
SAT.
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
HARGA SAT.
105,000.00
20,000.00
650,000.00
65,000.00
168,800.00
168,800.00
16,900.00
22,500.00
22,500.00
28,000.00
393,800.00
202,500.00

VIII
910.13
1,639.07
710.14
69.85
27.79
34.46
174.65
312.76
116.73
2.65
m2
m2
m2
m'
m2
m'
m'
m'
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
321,000.00
#REF!

IX
17.71
1.00
75.00
25.20
4.92
11.52
2.83
1.46
4.38
1.00
1.00
1.00
m2
unit
m2
m'
m'
m2
m2
m2
m2
unit
titik
titik
43,300.00
168,800.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
170,000.00
120,000.00

X
Pekerjaan Lain-lain
2.00
Unit
570,000.00

REKAPITULASI I S/D XI RP.
JASA RP.
TOTAL RP.
DIBULATKAN RP.
LB
CATATAN :
28 Mei 2013
JUMLAH
2,500,000.00
750,000.00
1,000,000.00
4,250,000.00
79,584,508.00
1,541,050.00
7,612,431.20
#REF!
450,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
33,722,460.20
#REF!
#REF!
94,535,980.00
1,446,700.00
86,892,100.00
11,997,172.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1,015,920.00
5,465,880.00
1,068,800.00
213,400.00
239,400.00
343,400.00
JUMLAH
182,400.00
112,500.00
112,600.00
926,280.00
3,441,480.00
534,400.00
213,400.00
239,400.00
343,400.00
91,200.00
56,300.00
56,300.00
2,734,020.00
9,312,240.00
2,797,704.00
394,800.00
419,400.00
273,600.00
168,900.00
168,900.00
1,834,632.00
6,259,680.00
1,865,136.00
263,200.00
279,600.00
182,400.00
112,600.00
112,600.00
1,804,752.00
5,579,280.00
1,835,856.00
263,200.00
298,600.00
182,400.00
112,600.00
112,600.00
805,266.00
2,296,140.00
822,768.00
131,600.00
149,300.00
68,400.00
56,300.00
56,300.00
2,420,280.00
7,266,840.00
2,490,264.00
270,000.00
230,400.00
205,200.00
168,900.00
168,900.00
JUMLAH
1,613,520.00
4,354,560.00
137,200.00
136,800.00
112,600.00
112,600.00
78,936,000.00
452,700.00
16,136,300.00
123,000.00
13,516,200.00
117,000.00
5,372,700.00
88,800.00
911,340.00
901,700.00
160,185.60
957,456.00
160,600.00
67,200.00
159,300.00
112,500.00
112,600.00
6,132,400.00
100,800.00
13,599,400.00
100,800.00
6,906,900.00
67,800.00
6,379,380.00
21,728,560.00
6,527,976.00
921,200.00
978,600.00
638,400.00
394,100.00
394,100.00
3,585,600.00
11,158,560.00
3,671,712.00
JUMLAH
526,400.00
597,200.00
364,800.00
225,200.00
225,200.00
806,760.00
2,422,280.00
830,088.00
90,000.00
76,800.00
68,400.00
56,300.00
56,300.00
9,637,500.00
100,800.00
10,745,400.00
177,600.00
1,254,960.00
2,422,280.00
843,625.44
80,092.80
1,095,072.00
90,000.00
76,800.00
80,300.00
33,600.00
53,100.00
68,400.00
112,500.00
56,300.00
56,300.00
12,264,800.00
201,600.00
40,798,200.00
302,400.00
7,506,200.00
76,800.00
7,328,000.00
162,600.00
8,601,000.00
174,600.00
JUMLAH
11,888,400.00
234,900.00
400,541,025.84
26,738,625.00
23,025,000.00
49,763,625.00
21,204,000.00
2,250,000.00
8,190,000.00
3,600,000.00
2,789,600.00
682,500.00
27,360,000.00
66,076,100.00
#REF!
#REF!
#REF!
2,500,000.00
13,331,400.00
6,708,400.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
JUMLAH
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
627,400.00
#REF!
#REF!
#REF!
#REF!
4,871,400.00
#REF!
#REF!
2,846,400.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
JUMLAH
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
304,200.00
#REF!
#REF!
2,880,000.00
1,820,000.00
11,520,000.00
9,540,000.00
1,440,000.00
4,500,000.00
720,000.00
4,500,000.00
360,000.00
360,000.00
360,000.00
2,800,000.00
19,980,000.00
4,500,800.00
2,310,000.00
2,646,000.00
1,610,000.00
3,060,000.00
1,800,000.00
4,800,000.00
390,000.00
281,400.00
450,000.00
300,000.00
300,000.00
8,640,000.00
7,155,000.00
1,160,000.00
2,125,000.00
520,000.00
5,625,000.00
1,350,000.00
393,800.00
JUMLAH
1,470,000.00
2,160,000.00
1,950,000.00
1,040,000.00
337,600.00
1,181,600.00
321,100.00
967,500.00
180,000.00
448,000.00
6,300,800.00
2,227,500.00
128,781,100.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
37,468,853.40
#REF!
#REF!
766,626.50
168,800.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
170,000.00
120,000.00
#REF!
1,140,000.00
1,140,000.00
#REF!
#REF!
#REF!
#REF!
#REF!

PEKERJAAN STRUKTUR RAFFLES TB 10 NO. 01
CITRALAND
28 Mei 2013
NO
JENIS PEKERJAAN
I
1
2
3
4
5
II
III
Pekerjaan Persiapan
Pos kerja/gudang
Pagar seng
Air kerja
Listrik kerja
Pekerjaan Tanah
1 Galian tanah pondasi
2 Urugan kembali bekas galian
Urugan sirtu dan pemadatan bawah lantai (asumsi tanah asli -80 cm dr nol
3 lantai)
Pekerjaan Pondasi
1 Pekerjaan Rabatan Lantai t = 8,5 cm tulangan M7
2 Pondasi Balok beton 20x51,5
3 Plastik bawah lantai mika t = 0,2 mm
VOLUME
1.00
86.00
102.00
1.00
1.00
SAT.
2,500,000.00
1,298,600.00
18,186,600.00
750,000.00
500,000.00
23,235,200.00
293.08
366.85
45.60
865.93
m3
m3
39,400.00
28,200.00
4,290,721.97
1,785,188.95
110,800.00
32,473,075.64
38,548,986.56
m3
m2
m3
m2
#REF!
#REF!
12,500.00

IV
1
2
3
4
5
6

Lantai 1
Plesteran Plafond ekspose 1:5
Benangan dinding
kolom Pasangan dinding batako1 bata 1:5 (60x80)
Lantai 2
Benangan dinding
Toping dinding pagar samping tetangga
Waterproofing Sikatop 107 seal
Waterproofing membrane bawah rangka partisi lt. 1 sika raintite
1
2
3
4
5
6
Pekerjaan Atap
Avour cembung
1
2
3
4
5

Instalasi Air Kotor
Asesoris
Bak Kontrol
1
2
3
4
5
#REF!
43,300.00
48,900.00
7,500.00
#REF!
#REF!
16,020,437.10
2,279,718.00
1,758,300.00
#REF!
466.10
615.21
168.00
40.04
35.25
182.68
m2
m2
m'
m'
m2
m'
#REF!
43,300.00
7,500.00
25,000.00
47,000.00
54,000.00
#REF!
26,638,593.00
1,260,000.00
1,001,000.00
1,656,750.00
9,864,720.00
238.90
16.00
176.01
69.85
77.60
17.00
m2
m'
m2
m'
m'
bh
88,900.00
#REF!
46,900.00
#REF!
177,200.00
56,300.00
255.90
251.50
1.00
2.00
13.00
m'
m'
ls
unit
bh
#REF!
#REF!
800,000.00
5,006,300.00
101,300.00

VII

1 Beton dinding dan lantai kolam t = 15 cm, tul D10-200 double K-300
#REF!
m2
m2
m2
m'
bh

VI
#REF!
#REF!
10,824,128.72
417.77
369.99
46.62
234.44
4.00
Sub Total Pekerjaan Pasangan Dinding

V
JUMLAH
2,500,000.00
15,100.00
178,300.00
750,000.00
500,000.00
108.90
63.30
unit
m'
m'
ls
ls
HARGA SAT.
11.25
m3
#REF!
#REF!
21,238,307.69
#REF!
8,254,634.50
#REF!
13,750,720.00
957,100.00
#REF!
#REF!
#REF!
800,000.00
10,012,600.00
1,316,900.00
#REF!
#REF!
NO
JENIS PEKERJAAN
2
3
4
5
6
7
8

1
2
3
4

Rangka atap
VOLUME
0.33
42.90
3.36
4.80
0.63
75.00
3.31
SAT.
m3
m3
m3
m2
m2
m2
m2
HARGA SAT.
#REF!
#REF!
#REF!
#REF!
#REF!
47,000.00
47,000.00

VIII
1.00
1.00
1.00
1.00
Ls
Ls
Ls
ls
#REF!
#REF!
#REF!
#REF!
#REF!
3,525,000.00
155,664.00
#REF!
238,898,000.00
109,125,800.00
60,397,800.00
66,131,000.00
238,898,000.00
109,125,800.00
60,397,800.00
66,131,000.00
474,552,600.00
REKAPITULASI I S/D VIII RP.

JASA RP.
TOTAL RP.
DIBULATKAN RP.
LB
CATATAN :
JUMLAH
#REF!
#REF!
#REF!
#REF!
#REF!
Perhitungan Luas Bangunan Chofa RC.3 20x35m

Luas Tanah :
Lantai basement
No
20x35
Nama ruang
Carport
Garage
Entertainment
Stair 1
Storage
Maid Room
Maid Lounge
Kitchen
Km/Wc Pembantu
Koridor
Stair 2
Lift
a
b
c
d
e
f
g
h
i
j
k
l
700m2
ukuran
7*6
11,35*8
6*10
1,5*2+1,5*2,55+1,5*2
8,75*5,5
3,5*8
3*3,5
3,5*3
2*3,5
3,5*5,5+1,65*6
(6+8)*2
1,65*2
Lantai I
Sub Total Lantai Basement

a
b
c
d
e
f
g
h
i
j
k
l
m
tangga masuk
Teras depan
R.Doa
Powder room
R.Tidur 1
Koridor
Tangga utama
R.tamu dan R.Makan
Teras Samping
R.Tidur utama
WIC dan Km/Wc Utama
Teras belakang
Void
3,5*3,4
5*3,4+3*2
3*3
2*2
5*5
2*9
1,35*5+1,5*5
6*13
0,85*6+0,5*4,5
6*7
3*2+3*2
2*9+1*1+0,5*5
2*4,2+1*1
Lantai II
Sub Total Lantai I

a
b
c
d
e
f
g
h
i
j
k
l
m
Tangga
R.Tidur 2
WIC dan Km/Wc R.Tidur 2
Km/Wc lt 2
Koridor
Void
R.Tamu
R.Tidur 3
WIC dan Km/Wc R.Tidur 3
R.Doa
Balkon Depan
Balkon samping
Balkon belakang
Sub Total Lantai II
Luas Banguanan Total
1,05*5+1,5*5
6*4,5
3*3+2*3
2*1,5
3*1,5+6*2
5*3+6*5
4*7,5
4*6
2*3+2*3
7*6
2,4*0,5
0,8*6
5*1,5
364.20
00m2
luas (m2)
42.00
90.80
60.00
9.83
48.13
28.00
10.50
10.50
4.00
29.15
28.00
3.30
Koef
0.25
0.25
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
364.20
L.pengali (m2)
10.50
22.70
60.00
9.83
48.13
28.00
10.50
10.50
4.00
29.15
28.00
3.30
264.60
11.90
23.00
9.00
4.00
25.00
18.00
14.25
78.00
7.35
42.00
14.50
19.00
9.40
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
275.40
11.90
23.00
9.00
4.00
25.00
18.00
14.25
78.00
7.35
42.00
14.50
19.00
9.40
275.40
12.75
27.00
15.00
3.00
16.50
45.00
30.00
24.00
12.00
42.00
1.20
4.80
7.50
240.75
880.35
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
12.75
27.00
15.00
3.00
16.50
45.00
30.00
24.00
12.00
42.00
1.20
4.80
7.50
240.75
780.75
KEPADA :
YTH. UD. TOP
Mohon penawaran harga material sbb :
NO.
MATERIAL
SAT.
1 TOTO, Closet Duduk CW 660J/SW660J White
unit
2 TOTO, Closet Duduk CW914J White
unit
3 TOTO, Closet Duduk C 436 + Eco washer
unit
4 TOTO, Closet Jongkok CE 6
unit
5 TOTO, Closet Jongkok CE 7
unit
6 TOTO, Jet Spray THX 20NPIV
unit
7 TOTO, Jet Spray TB 19 CSNPIV
unit
8 TOTO, Wastafel LW 640 J (komplit set tanpa kran)
unit
9 TOTO, Wastafel LW 645 J (komplit set tanpa kran)
unit
10 TOTO, Wastafel L 548 (komplit set tanpa kran)
unit
11 TOTO, Kran Wastafel TX 119 LECBR
unit
12 TOTO, Kran Wastafel TX 116 LQ
unit
13 TOTO, Kran Wastafel TX 115 LQ
unit
14 TOTO, Bathtub FB 1700 - 80
unit
15 TOTO, Bathtub D-019
unit
16 TOTO, Kran Bathtub TX 448 SECBR + avour
unit
17 TOTO, Kran bathtub TX 447 SQ + avour
unit
18 TOTO, Kran bathtub TX 494 SQ + avour
unit
19 TOTO, Shower TX 438SE/TX 405 SB
unit
20 TOTO, Shower TX 472 SQ
unit
21 TOTO, Shower TX 447 SQ
unit
22 TOTO, Kran Shower TX 443 SQ
unit
23 TOTO, Kran Shower TX 442 SQ
unit
24 TOTO, Rain Shower TX 488 SLN
unit
25 TOTO, Avour Toto TX 1B
unit
26 TOTO, Avour Toto TX 1C
unit
27 TOTO, Handle shower TX 10 B
unit
28 TOTO, Toto T23B13
unit
29 TOTO, Toto T26-13
unit
30 TOTO, Toto TX 604 KDN
unit
31 TOTO, Tempat sabun S 156 N
unit
32 TOTO, Tempat Sabun TX 2 AV1B
unit
33 TOTO, Tempat Tisue TX 703 AQ
unit
34 TOTO, Tempat handuk TX 704 AQ
unit
HARGA SATUAN
Terimakasih,
PT. Catureka Manunggal Jaya
Heny.
Kepada K' Electric

Up : Ci'Hwa
Mohon penawaran harga material sbb :
NO.
MATERIAL
SAT.
1 Supply dan pasang accessories lampu Downlight wallwasher halogen 50 W
bh
2 Supply dan pasang accessories lampu Downlight statis halogen 50 W
bh
3 Supply dan pasang accessories lampu Downlight statis + cover kaca 50 W
bh
4 Supply dan pasang accessories lampu Downlight PL Kuning 11 W
bh
5 Supply dan pasang accessories lampu Outbow Halogen 50 W
bh
6 Supply dan pasang accessories lampu tanam dinding
bh
7 Supply dan pasang accessories lampu Hollow spot 4 mata 12 Volt / 50 W
bh
8 Supply dan pasang accessories lampu Hollow spot 1 mata
bh
9 Supply dan pasang accessories lampu Taman tancap
bh
HARGA SATUAN

Contoh Rab Rumah Tinggal

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Contoh Rab Rumah Tinggal

Uploaded by

Copyright:

Available Formats

REKAPITULASI

PEKERJAAN FINISHING RUMAH TINGGAL

PEKERJAAN PINTU GERBANG

PEKERJAAN PAGAR KELILING

PEKERJAAN GAZEBO R. TAMU

PEKERJAAN KOLAM IKAN

PEKERJAAN GAZEBO R. MAKAN

PEKERJAAN KOLAM RENANG

PEKERJAAN AREA SERVICE

PEKERJAAN BANGUNAN UTAMA

DAFTAR HARGA SATUAN BAHAN

1 Acesories, psg engsel DKS 3 x 2.5 x 2 2B SS

2 Acesories, psg engsel DKS 4 x 3 x 2 2B SS

3 Acesories, psg engsel Pivot Dks DL005 SN + stang

4 Acesories, Handle Dks HRE 819 SS

5 Acesories,kunci DKS 819 + 8485 dobel silinder

6 Acesories,kunci DKS 819 + 8485 km / knop PT

7 Acesories, reng kunci DKS SS

8 Acesories, Lockcase Pelor Dekkson 8585 SN + Ring

9 Acesories, Handle STARCK

10 Acesories, Spring knip Dekson SN

11 Acesories, Lamskar Dks

12 Acesories, Grendel Tanam 24 Dks

13 Acesories, Grendel Tanam 36 Dks

14 Acesories, kunci 8587 DKS bulat

15 Acesories, Handle & Lockcase Belucci A-20

16 Alam, batu bata jati rogo

17 Alam, batu kali

18 Alam, pasir lumajang

20 Alam, tensla 1/2

21 Alam, tensla 2/3

25 Beton, K225 Anugerah

26 Beton, K225 Jatim R

27 Alcosal Aditif beton (20 ltr)

28 Cat, alcaproff @7kg

29 Cat, alkali dulux (20 ltr)

30 Cat, alkaplast (25 kg) Mowilex

31 Cat, alkaplast (25 kg)

32 Cat, calsium carbonat (40 kg)

33 Cat, paragon putih

34 Cat, Emco Putih

35 Cat, dulux pentalite (20 kg) Naik 5%

36 Cat, dulux pentalite (2,5 kg) Naik 5%

36 Cat, mowilex Emulsion White (2,5)

37 Cat, Mowilex Weathercoat (2,5)

38 Cat, Dulux Weathershield 44504 (20 kg)

39 Cat, Dulux Weathershield MP (20 kg)

40 Cat, Catylac Dusky White 44165 (25 kg)

41 Cat, Catylac Cascade 40553 (25 kg)

38 Cat, Mowilex W09-57

39 Cat, Mowilex Emulsion intrigue E-108

40 Cat, Propan DW-500 Soap Stone

40 Cat, kuas 2"

41 Cat, lem rajawali

45 Cat, Kayu Duco Nippe 517

47 Cat, semen putih (40 kg)

48 Cat, susuka putih

49 Cat, thinner A Spec (5 ltr)

51 Cat, PROPAN wood filer

53 Cat, PROPAN melamin sending sealer

56 Kayu, 4/6x400 MCA

57 Kayu, 4/6x400 Glugu

60 Paku 2" (30 kg)