You are on page 1of 114

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
Beton Poer P2, 135x60x40cm
Beton Poer P3, 210x60x40cm
Beton Poer P4, 135x135x40cm
Beton Poer P6, 210x135x50cm
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 K3 uk.(13/30)
Beton Kolom K4 uk.(13/40)
Beton Kolom K4c uk.(30/40)
Beton Kolom K5 uk.(13/50)
Beton Kolom K5b uk.(30/50)
Beton Kolom K6 uk.(13/60)
Beton Kolom K6b uk.(30/60)
Beton Kolom K7 uk.(13/70)
Beton Kolom K8b uk.(25/80)
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
Beton Kolom K2 uk.(13/30)
Beton Kolom K3 uk.(13/30)
Beton Kolom K4 uk.(13/40)
Beton Kolom K5 uk.(13/50)
Beton Kolom K5b uk.(30/50)

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

Beton Kolom K6 uk.(13/60)


Beton Kolom K6b uk.(30/60)
Beton Kolom K7 uk.(13/70)
Beton Kolom K7b uk.(15/70)
Beton Kolom K8 uk.(13/80)
Beton Kolom K8b uk.(25/80)
Beton Kolom K10 uk.(15/100)
Beton Kolom KP uk.(13/13)

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.(-)
Beton Kolom K3 uk.(13/30)
Beton Kolom K4 uk.(13/40)
Beton Kolom K5 uk.(13/50)
Beton Kolom K6 uk.(13/60)
Beton Kolom K7 uk.(13/70)
Beton Kolom KP uk.(13/13)

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 B3 uk.(13/30)
Beton Balok B3b uk.(13/35)
Beton Balok B4 uk.(13/40)
Beton Balok B4b uk.(13/45)
Beton Balok B5 uk.(15/50)
Beton Balok B5b uk.(25/50)
Beton Balok B5c uk.(40/50)
Beton Balok B6 uk.(15/60)
Beton Balok B6c uk.(40/60)
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
Beton Balok B2 uk.(13/25)
Beton Balok B3 uk.(13/30)
Beton Balok B3b uk.(13/35)
Beton Balok B4 uk.(13/40)
Beton Balok B4b uk.(13/45)
Beton Balok B5 uk.(15/50)
Beton Balok B5b uk.(25/50)
Beton Balok B6 uk.(15/60)
Beton Balok B6b uk.(25/60)
Beton Balok RB2 uk.(13/20)

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
Beton Balok B2 uk.(13/25)
Beton Balok B3 uk.(13/30)
Beton Balok B3b uk.(13/35)
Beton Balok B4 uk.(13/40)
Beton Balok B4b uk.(13/45)
Beton Balok B4c uk.(25/45)
Beton Balok B5 uk.(15/50)
Beton Balok RB1 uk.(13/15)
Beton Balok RB2 uk.(13/20)

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
Pasangan dinding 1:3 (1/2 bata)
Plesteran dinding 1:3

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
Pasangan dinding 1:5 (1/2 bata)
Plesteran dinding 1:5
Benangan dinding
Pasangan dinding 1:3 (1/2 bata)
Plesteran dinding 1:3

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
Pasangan dinding 1:5 (1/2 bata)
Plesteran dinding 1:5
Benangan dinding
Pasangan dinding 1:3 (1/2 bata)
Plesteran dinding 1:3

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

Sambungan kalsiboard
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
- Flushbolt Dekkson 6/36" 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
-

2 Pintu P2 = 1 bh (R. Tamu)


- Kusen merbau Kering Oven 6/15 (1,10 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (1,02 x 2.41)
- Pul Handle PH 0395 900 SS
- Lockcase Pelor Dekkson 8585 SN + ring kunci
- Flushbolt Dekkson 6/24" SN
- Flushbolt Dekkson 6/36" SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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)


- Kusen merbau Kering Oven 6/15 (1,00 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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)


- Kusen merbau Kering Oven 6/15 (1,00 x 2.47)
- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.43)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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)


- Kusen merbau Kering Oven 6/15 (0,90 x 2.47)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.43)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- 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 R. Utama Monalisa 6 OP 001 CM 60x60 (Perekat sika Fix)


Keramik Service Platinum Sahara Cream 40x40 (Perekat sika Fix)
Keramik R. Jemur 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 R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix)
Keramik dinding KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix)
Keramik lantai KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix)
Keramik dinding KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix)
Finishing dinding batu andesit

NO

JENIS PEKERJAAN

- Engsel Dekkson 4"


- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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)


- Kusen merbau Kering Oven 6/15 (0,85 x 2.17)
- Daun Pintu Solid merbau t = 3,6 cm (0,77 x 2.13)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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)


- Kusen merbau Kering Oven 6/15 (0,90 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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)


- Kusen merbau Kering Oven 6/15 (0,80 x 2.20)
- Daun Pintu Solid merbau t = 3,6 cm (0,72 x 2.16)
- Turbular Dks 8587 ET SS
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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

11 PINTU Type P10 = 1 unit (Pintu Garasi)


- Pintu besi sliding perforated iron sheet warna off white (2,90 x 2,45)
- 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)


- Kusen Aluminium Prowin ex. YKK PW 01 (0,96 x 2,48) Finish Good + Kaca
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)
- Architrave merbau 3/8
- Ramskar Dks SN
- Spring knip Dks SN
- Engsel Dekkson 3"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Jendela
14 Jendela J2 = 1 bh (R. Tidur Tamu)
- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca
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)
- Kusen merbau Kering Oven 6/15 (1,00 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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)


- Kusen merbau Kering Oven 6/15 (0,90 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.43)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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)
- Kusen merbau Kering Oven 6/15 (0,90 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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)


- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca
polos 8 mm
- Benangan kusen
16 Jendela J4A = 1 bh (R. Tidur Pembantu)
- Kusen Aluminium Prowin ex. YKK PW 01 (1,56 x 1,48) Finish Good + Kaca
polos 6 mm
- Benangan kusen

4 Pintu P11 = 1 bh (Balkon)


- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca
polos 6 mm
- Benangan kusen
5 Pintu P12 = 2 bh (R. Jemur)
- Kusen Aluminium Prowin ex. YKK PW 01 (0,96 x 2,48) Finish Good + Kaca
polos 6 mm
- Benangan kusen
6 Pintu PJ1 = 1 bh (Gudang)
- Kusen merbau Kering Oven 6/15 (1,64 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Daun Jendela slimar kaca (0,72 x 1,27)
- Kaca polos 6 mm (0,46 x 1,01)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Ramskar Dks SN
- Spring knip Dks SN
- Engsel Dekkson 3"

NO

JENIS PEKERJAAN

- Engsel Dekkson 4"


- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
- Upah pasang Daun Jendela

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)


- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca
polos 6 mm
- Benangan kusen
8 Jendela J3 = 3 bh (R. Tidur Utama dan keluarga)
- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca
polos 8 mm
- Benangan kusen
9 Jendela J4 = 1 bh (KM/WC Utama 2)
- Kusen Aluminium Prowin ex. YKK PW 01 (1,56 x 1,78) Finish Good + Kaca
polos 6 mm
- Benangan kusen
10 Jendela J5 = 2 bh (KM/WC Utama dan keluarga)
- Kusen Aluminium Prowin ex. YKK PW 01 (0,56 x 2,43) Finish Good + Kaca
polos 6 mm
- Benangan kusen
11 Jendela J6 = 2 bh (R. Tidur keluarga dan gudang)
- Kusen Aluminium Prowin ex. YKK PW 01 (0,86 x 2,48) Finish Good + Kaca
polos 6 mm
- Benangan kusen
12 Jendela J6A= 3 bh (Service)
- Kusen Aluminium Prowin ex. YKK PW 01 (0,86 x 2,18) Finish Good + Kaca
polos 6 mm
- Benangan kusen

VII

Pekerjaan Plafond
1 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm
2 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 "
Pipa PVC Wavin D dia. 4 "
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


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
Kran Shower TOTO TX 443 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
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


Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Tempat tisue Toto TX 703 AQ
Meja wastafel Crema marfil
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
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
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
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 1
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO L 548
Kran wastafel TOTO TX 115 LQ
Hand Shower TOTO TX 472 SQ
Kran Shower TOTO TX 443 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
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


Kran wastafel TOTO TX 115 LQ
Hand Shower TOTO TX 472 SQ
Kran Shower TOTO TX 443 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
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 Hollow spot 1 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
Sub Total Pekerjaan Cat

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

Sub Total Pekerjaan Persiapan

31,938,794.40

39,400.00
39,400.00
181,200.00

3,101,774.85
1,033,924.95
-

Sub Total Pekerjaan Tanah

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

Sub Total Pekerjaan Pondasi

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

Pekerjaan Kusen, Pintu dan Jendela

400,541,025.84

75,000.00
75,000.00

26,738,625.00
23,025,000.00

Sub Total Pekerjaan Plafond

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

Sub Total Pekerjaan Atap

#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

Sub Total Pekerjaan Railling

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!

Sub Total Pekerjaan Sanitary


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

Sub Total Pekerjaan Instalasi Listrik

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!

Sub Total Pekerjaan Cat


#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
Sub Total Pekerjaan Cat

#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

Sub Total Pekerjaan Lain-lain

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

Sub Total Pekerjaan Rangka Jaindo

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

- Kawat Beton ( Bendrat )

kg

- Upah Cor beton


- Upah pembesian
- Upah bekisting

m3
kg
m2

Beton Poer P3 K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3

- Paku
- Besi Beton

kg
kg

zak

m3
m2

- Kawat Beton ( Bendrat )

kg

- Upah Cor beton


- Upah pembesian
- Upah bekisting

m3
kg

Beton Poer P4 K-225 1pc : 2 ps : 3 kr

m3

m2

Total

3,199,702.27

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan

sat.

volume

- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

zak

- Paku
- Besi Beton

kg
kg

- Kawat Beton ( Bendrat )

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

- Kawat Beton ( Bendrat )

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

- Kawat Beton ( Bendrat )

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

- Kawat Beton ( Bendrat )

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

- Kawat Beton ( Bendrat )

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

- Kawat Beton ( Bendrat )

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 Poer P6 K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

- Upah Cor beton


- Upah pembesian
- Upah bekisting
2

m3
m2

m2

Beton Kolom K3 K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3
m3
m3
m2

- Paku

kg

- Besi Beton
- Kawat Beton ( Bendrat )

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

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan

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
- Kawat Beton ( Bendrat )

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
- Kawat Beton ( Bendrat )

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 Kolom K5 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
0.49
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

- Kawat Beton ( Bendrat )

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

- Kawat Beton ( Bendrat )

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

- Kawat Beton ( Bendrat )

- 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
- Kawat Beton ( Bendrat )

kg
kg
m3

- Upah Cor beton


- Upah pembesian
- Upah bekisting
3

kg
m2

kg
m2

Beton Kolom K6 K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3
m3
m3
m2

- Paku
- Besi Beton
- Kawat Beton ( Bendrat )

kg
kg
kg

harga satuan

Total

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan

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

- Kawat Beton ( Bendrat )

kg

- Upah Cor beton


- Upah pembesian
- Upah bekisting

m3
kg

Beton Kolom K7 K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3
m3
m3
m2

- Paku
- Besi Beton

kg
kg

- Kawat Beton ( Bendrat )

kg
m3

- Upah Cor beton


- Upah pembesian
- Upah bekisting
3

kg
m2

Beton Kolom K7b K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3
m3
m3
m2

- Paku

kg

- Besi Beton
- Kawat Beton ( Bendrat )

kg
kg
m3

- Upah Cor beton


- Upah pembesian
- Upah bekisting
3

m2

kg
m2

Beton Kolom K8 K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3
m3
m3
m2

- Paku

kg

- Besi Beton

kg

- Kawat Beton ( Bendrat )

- Upah Cor beton


- Upah pembesian
- Upah bekisting

kg
m3
kg
m2

Beton Kolom K8b K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3
m3
m3
m2

- Paku

kg

- Besi Beton
- Kawat Beton ( Bendrat )

kg
kg

- Upah Cor beton


- Upah pembesian
- Upah bekisting

m3
kg
m2

Beton Kolom K9 K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3
m3
m3
m2

- Paku
- Besi Beton
- Kawat Beton ( Bendrat )

kg
kg
kg

- Upah Cor beton


- Upah pembesian
- Upah bekisting

m3
kg

Beton Kolom K10 K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3
m3
m3
m2

- Paku
- Besi Beton

kg
kg

m2

harga satuan

Total

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan


- Kawat Beton ( Bendrat )

- 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

- Kawat Beton ( Bendrat )

kg
m3
kg

- Upah Cor beton


- Upah pembesian
- Upah bekisting
4

- Paku

kg

- Besi Beton
- Kawat Beton ( Bendrat )

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
- Kawat Beton ( Bendrat )

kg
kg
kg

- Upah Cor beton


- Upah pembesian
- Upah bekisting

m3
kg
m2

Beton Balok Struktur B4 K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3

- Paku
- Besi Beton

kg
kg

- Kawat Beton ( Bendrat )

kg
m3

zak

m3
m2

zak

m3
m2

kg
m2

Beton Balok Struktur B4b K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3

- Paku

kg

- Besi Beton
- Kawat Beton ( Bendrat )

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

- Kawat Beton ( Bendrat )

kg
m3
kg

- Upah Cor beton


- Upah pembesian
- Upah bekisting
4

m2

m3

- Upah Cor beton


- Upah pembesian
- Upah bekisting
4

m3
m2

Beton Balok Struktur B3 K-225 1pc : 2 ps : 3 kr


- 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 Balok Struktur B5 K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3

- Paku

kg

zak

m3
m2

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan


- Besi Beton
- Kawat Beton ( Bendrat )

- 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
- Kawat Beton ( Bendrat )

kg
kg

- Upah Cor beton


- Upah pembesian
- Upah bekisting

m3
kg
m2

Beton Balok Struktur B5c K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3

- Paku
- Besi Beton

kg
kg

- Kawat Beton ( Bendrat )

kg
m3
kg

zak

m3
m2

zak

m3
m2

m2

Beton Balok Struktur B6 K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3

- Paku
- Besi Beton

kg
kg

- Kawat Beton ( Bendrat )

kg
m3
kg
m2

zak

m3
m2

Beton Balok Struktur B6b K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3

- Paku

kg

- Besi Beton
- Kawat Beton ( Bendrat )

kg
kg

- Upah Cor beton


- Upah pembesian
- Upah bekisting

m3
kg
m2

Beton Balok Struktur B6c K-225 1pc : 2 ps : 3 kr


- Beton K-225
- Usuk Glugu
- Tripleks 9 mm

m3

- Paku
- Besi Beton

kg
kg

- Kawat Beton ( Bendrat )

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
- Kawat Beton ( Bendrat )

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 Balok Struktur B5b K-225 1pc : 2 ps : 3 kr


- 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

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan

sat.

- Paku
- Besi Beton
- Kawat Beton ( Bendrat )

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
- Kawat Beton ( Bendrat )
- 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
- Kawat Beton ( Bendrat )
- 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
- Kawat Beton ( Bendrat )
- 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
- Kawat Beton ( Bendrat )
- 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
- Kawat Beton ( Bendrat )
- 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
- Kawat Beton ( Bendrat )
- 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

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan

sat.

- Upah pembesian
- Upah bekisting

kg
m2

Beton Plat lantai t = 12 cm K-225 1pc : 2 ps : 3 kr


- Semen PC Tiga Roda
- 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


- Semen PC Tiga Roda
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
- Tripleks 122 x 244 9 mm
- kayu Meranti 4/6
- Paku 5-7 cm
- Bahan aditif ACOSAL
- Besi Beton
- Upah Cor Plat lantai
- Upah pembesian
Beton Rabatan lantai t = 8cm K-225 1pc : 2 ps : 3 kr
- Beton K-250
- Tripleks 122 x 244 9 mm
- kayu Meranti 4/6
- Paku 5-7 cm
- Bahan aditif ACOSAL
- Besi M7
- Besi Beton
- Upah Cor Plat lantai
- Upah pembesian
- Upah pembesian
Beton Plat lantai t = 15cm K-225 1pc : 2 ps : 3 kr
- Beton K-300
- Tripleks 122 x 244 9 mm
- kayu Meranti 4/6
- Paku 5-7 cm
- Bahan aditif ACOSAL
- Besi
- Bendrat
- Upah Cor Plat lantai
- 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 Cor Plat lantai
- 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 Cor Plat lantai
- 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

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan

sat.

volume

- 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

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


- Semen PC Tiga Roda
- Pasir Cor
- Split 1x2, 2x3
- Papan Meranti 2/20
- Paku 5 - 7 cm
- Besi Beton
- Kawat Beton ( Bendrat )
- 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
- Semen PC Tiga Roda
- 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
- Semen PC Tiga Roda
- 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
- Semen PC Tiga Roda
- 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
- Semen PC Tiga Roda
- 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
- Semen PC Tiga Roda
- 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
- Semen PC Tiga Roda
- 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!

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan

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

Sambungan kalsiboard
- 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

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

No.

: Perumahan

Uraian Jenis Pekerjaan

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'

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.
2

Uraian Jenis Pekerjaan

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

PIPA AIR KOTOR PVC TYPE D dia. 3"


- Pipa PVC Wavin Type D 3"
- 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 AIR KOTOR PVC TYPE D dia. 2"


- Pipa PVC Wavin Type D 2"
- 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 AIR KOTOR PVC TYPE D dia. 6"


- 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!

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
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 )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )

m2
pcs
m3
kg

1.10
0.02
1.00

Uraian Jenis Pekerjaan

harga satuan

Total

#REF!
0.00
#REF!
#REF!

#REF!
#REF!

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan

sat.

volume

harga satuan

Total

- Semen PC ( saduran )
- Upah

zak
m'

0.20
1.00

#REF!
16,500.00

#REF!
16,500.00

15 Finish Batu Alam


Batu Andesit 60x60
- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan

sat.

volume

harga satuan

Total

15 Finish Dinding Marmer Lokal


Marmer lokal Crema nata random
- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- Upah
7 Keramik Tangga crema marfil
Marmer lokal creama Nata
- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan

sat.

volume

harga satuan

Total

- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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


Marmer lokal creama marfil
- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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


Marmer lokal creama marfil
- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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


Marmer lokal creama marfil
- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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


Marmer lokal creama marfil
- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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


Marmer lokal creama marfil
- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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


Marmer lokal creama marfil
- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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


Marmer lokal creama marfil
- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan

sat.

volume

harga satuan

Total

- Upah

m2

1.00

950,000.00

950,000.00

Badukan Bathtub KM/WC Utama 2 lt.2


Marmer lokal creama marfil
- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
- Semen Putih ( Nat )
- Semen PC ( saduran )
- 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
Kaca Polos Tempered 10 mm
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
Kaca Polos Tempered 10 mm pintu
Gosok
Cowak
Bor

1.00
1.00
2.00
3.00

0.70
0.70

2
2

1.4000
5.4000

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan


Kaca Polos Tempered 10 mm
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
Kaca Polos Tempered 10 mm pintu
Gosok
Cowak
Bor
Kaca Polos Tempered 10 mm
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
- Semen PC Tiga Roda
- Pasir pasang
- Semen PC ( saduran )

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
- Semen PC Tiga Roda

#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

Kaca Polos Tempered 10 mm


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

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.

Uraian Jenis Pekerjaan

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.

Uraian Jenis Pekerjaan

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

- Beton Jaya MIX K-250


- Upah
Beton poer

- Beton Jaya MIX K-250


- Upah
Beton kolom

- Beton Jaya MIX K-350


- Upah
Beton balok

- Beton Jaya MIX K-300


- Upah
Beton plat

- Beton Jaya MIX K-300


- 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!

ANALISA HARGA SATUAN PEKERJAAN


Nama Proyek : Pembangunan Rumah Tinggal
Lokasi

: Perumahan

No.
3

Uraian Jenis Pekerjaan


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
Pasang papan bowplank
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

Pekerjaan Pasangan Dinding


Lantai 1
Pasangan dinding batako1 bata 1:5
Plesteran dinding 1:5
Plesteran Plafond ekspose 1:5
Benangan dinding
kolom Pasangan dinding batako1 bata 1:5 (60x80)
Lantai 2
Pasangan dinding batako1 bata 1:5
Plesteran dinding 1:5
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

Pekerjaan Finishing lantai dan dinding


Lantai 1
Dinding partisi kalsipart 8 (8x1200x2400)
865.05
Siku sudut partisi / corner bit
181.30
Sambungan kalsiboard
865.05
Perkerasan Carport 8 cm
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)
Keramik Garasi Platinum Sahara Cream 40x40 (Perekat sika Fix)
45.00
Keramik R. Utama Monalisa 6 OP 001 CM 60x60 (Perekat sika Fix)
180.00
Keramik lantai Dapur, R. Pembantu Platinum Sahara Cream 40x40 (Perekat sika
65.59
Fix)
Keramik lantai KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix)
9.00
Keramik dinding KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix) 35.75
Keramik lantai KM//WC Bawah tangga Roman G 452000 45x45 (Perekat sika Fix)
3.75
Keramik dinding KM//WC Bawah tangga Roman G 452000 45x45 (Perekat sika
20.56
Fix)
Keramik lantai KM//WC Tamu Roman G 452000 45x45 (Perekat sika 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)


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)

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
Keramik R. Utama Monalisa 6 OP 001 CM 60x60 (Perekat sika Fix)
194.63
Keramik Service Platinum Sahara Cream 40x40 (Perekat sika Fix)
36.00
Keramik R. Jemur Platinum Sahara Cream 40x40 (Perekat sika Fix)
17.50
Keramik lantai KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix)
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
Keramik dinding KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix)
28.58
Keramik lantai KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix) 7.50
Keramik dinding KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix)
28.58
Finishing dinding batu andesit
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!

Finishing dinding batu andesit


Lantai 2
Dinding partisi kalsipart 8 (8x1200x2400)
Siku sudut partisi / corner bit
Lantai kalsifloor 20 (20x1200x2400)
Sambungan kalsiboard
Keramik balkon, Kinibalu Grafite G 662163 33x66 (Perekat sika Fix)

#REF!
VI

#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
- Flushbolt Dekkson 6/36" 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

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

2 Pintu P2 = 1 bh (R. Tamu)


- Kusen merbau Kering Oven 6/15 (1,10 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (1,02 x 2.41)
- Pul Handle PH 0395 900 SS
- Lockcase Pelor Dekkson 8585 SN + ring kunci
- Flushbolt Dekkson 6/24" SN
- Flushbolt Dekkson 6/36" SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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!

3 Pintu P3 = 3 bh (R. Tidur dan dapur)


- Kusen merbau Kering Oven 6/15 (1,00 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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!

4 Pintu P3A = 2 bh (Dapur)


- Kusen merbau Kering Oven 6/15 (1,00 x 2.47)
- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.43)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN

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!

5 Pintu P4A = 2 bh (KM/WC Utama 1 dan KM/WC Tamu)


- Kusen merbau Kering Oven 6/15 (0,90 x 2.47)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.43)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

0.11
3.99
25.08
2.00
2.00
8.00
2.00
2.00

m3
m2
m'
psg
set
bh
bh
bh

6 Pintu P5 = 1 bh (KM/WC Powder room)


- Kusen merbau Kering Oven 6/15 (0,85 x 2.17)
- Daun Pintu Solid merbau t = 3,6 cm (0,77 x 2.13)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

0.05
1.64
11.24
1.00
1.00
3.00
1.00
1.00

7 Pintu P6 = 3 bh (R. Pembantu)


- Kusen merbau Kering Oven 6/15 (0,90 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
8 Pintu P7 = 2 bh (KM/WC Pembantu)
- Kusen merbau Kering Oven 6/15 (0,80 x 2.20)
- Daun Pintu Solid merbau t = 3,6 cm (0,72 x 2.16)
- Turbular Dks 8587 ET SS
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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"


- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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
10 PINTU Type P9 = 1 unit (Pintu Garasi)

11 PINTU Type P10 = 1 unit (Pintu Garasi)

- Pintu besi sliding perforated iron sheet warna off white (2,90 x 2,45) 1.00
15.60
- Benangan kusen
12 Pintu P12 = 1 bh (Service ke teras belakang)

- Kusen Aluminium Prowin ex. YKK PW 01 (0,96 x 2,48) Finish


Good + Kaca 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)

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
1 Pintu P3 = 7 bh (R. Tidur utama dan R. Tidur keluarga)
- Kusen merbau Kering Oven 6/15 (1,00 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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!

2 Pintu P4 = 4 bh (KM/WC Utama dan KM/WC keluarga)


- Kusen merbau Kering Oven 6/15 (0,90 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.43)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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!

3 Pintu P6 = 1 bh (Gudang)
- Kusen merbau Kering Oven 6/15 (0,90 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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!

- Architrave merbau 3/8


- Ramskar Dks SN
- Spring knip Dks SN
- Engsel Dekkson 3"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Jendela

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

14 Jendela J2 = 1 bh (R. Tidur Tamu)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish


Good + Kaca polos 6 mm
- Benangan kusen
15 Jendela J3 = 1 bh (R. Tidur Utama)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish


Good + Kaca polos 8 mm
- Benangan kusen
16 Jendela J4A = 1 bh (R. Tidur Pembantu)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,56 x 1,48) Finish


Good + Kaca polos 6 mm
- Benangan kusen

4 Pintu P11 = 1 bh (Balkon)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish


Good + Kaca polos 6 mm
- Benangan kusen
5 Pintu P12 = 2 bh (R. Jemur)

- Kusen Aluminium Prowin ex. YKK PW 01 (0,96 x 2,48) Finish


Good + Kaca polos 6 mm
- Benangan kusen
6 Pintu PJ1 = 1 bh (Gudang)

NO

JENIS PEKERJAAN
- Kusen merbau Kering Oven 6/15 (1,64 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Daun Jendela slimar kaca (0,72 x 1,27)
- Kaca polos 6 mm (0,46 x 1,01)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Ramskar Dks SN
- Spring knip Dks SN
- Engsel Dekkson 3"
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
- Upah pasang Daun Jendela

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!

7 Jendela J2 = 2 bh (R. Tidur Utama dan keluarga)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish


Good + Kaca polos 6 mm
- Benangan kusen
8 Jendela J3 = 3 bh (R. Tidur Utama dan keluarga)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish


Good + Kaca polos 8 mm
- Benangan kusen
9 Jendela J4 = 1 bh (KM/WC Utama 2)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,56 x 1,78) Finish


Good + Kaca polos 6 mm
- Benangan kusen
10 Jendela J5 = 2 bh (KM/WC Utama dan keluarga)

- Kusen Aluminium Prowin ex. YKK PW 01 (0,56 x 2,43) Finish


Good + Kaca polos 6 mm
- Benangan kusen
11 Jendela J6 = 2 bh (R. Tidur keluarga dan gudang)

- Kusen Aluminium Prowin ex. YKK PW 01 (0,86 x 2,48) Finish


Good + Kaca polos 6 mm
- Benangan kusen
12 Jendela J6A= 3 bh (Service)

- Kusen Aluminium Prowin ex. YKK PW 01 (0,86 x 2,18) Finish


Good + Kaca polos 6 mm
- Benangan kusen

#REF!
VII

Pekerjaan Plafond
1 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm
2 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm

356.52
307.00

m2
m2

#REF!
#REF!

#REF!
20.00
20.00

#REF!
VIII
1
2
3
4
5
6

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

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

Pekerjaan Plumbing dan Sanitary


Instalasi Air Bersih
Pipa PVC wavin AW 1/2"
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

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


Pipa PVC Wavin D dia. 3 "
Pipa PVC Wavin D dia. 4 "
Asesoris
Septicktank & Resapan 6 m3
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
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!

#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


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
Kran Shower TOTO TX 443 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
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


Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Tempat tisue Toto TX 703 AQ
Meja wastafel Crema marfil

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
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

Dapur
1 Kitchen sink Blanco 1 Lubang Blanco flex
2 Kran kitchen zink Toto 604 KDN
Taman
1 Kran taman T 26-13

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
Kran Bathtub TOTO TX 494 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
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
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!

#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
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO L 548
Kran wastafel TOTO TX 115 LQ
Hand Shower TOTO TX 472 SQ
Kran Shower TOTO TX 443 SQ

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
Kran dinding Toto T23 B13
Closet Jongkok, Toto CE 7
Tempat sabun Toto S 156 N
Avour Toto TX 1C

NO

JENIS PEKERJAAN

VOLUME SAT.

BOBOT

PROGRESS
Rab

7
8
9
10
11
12

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
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
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO L 548
Kran wastafel TOTO TX 115 LQ
Hand Shower TOTO TX 472 SQ
Kran Shower TOTO TX 443 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
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
1 Kran dinding ASAHI
2 Avour Toto TX 1BV1

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

Pekerjaan Instalasi Listrik


Pekerjaan Instalasi kabel power PLN 4x10 NYY
36.00
Pekerjaan Instalasi Kabel oper spaning 4x 6 NYY
26.00
Pekerjaan Instalasi titik lampu Downlight wallwasher
64.00
Pekerjaan Instalasi titik lampu Downlight statis halogen
53.00
Pekerjaan Instalasi titik lampu Downlight statis + cover kaca
8.00
Pekerjaan Instalasi titik lampu Downlight PL Kuning
25.00
Pekerjaan Instalasi titik lampu Outbow Halogen
4.00
Pekerjaan Instalasi titik lampu tanam dinding
25.00
Pekerjaan Instalasi titik lampu Hollow spot 4 mata
2.00
Pekerjaan Instalasi titik lampu Hollow spot 1 mata
2.00
Pekerjaan Instalasi titik lampu Gantung
2.00
Pekerjaan Instalasi titik lampu Taman tancap
14.00
Pekerjaan Instalasi titik stop kontak
111.00
Pekerjaan Instalasi titik AC + Pembuangan + tembaga
16.00
Pekerjaan Instalasi titik Exhause fan
11.00
Pekerjaan Instalasi titik Telephone
18.00
Pekerjaan Instalasi titik TV
7.00
Pekerjaan Instalasi titik kabel power
17.00
Box sekring 24 group HAGER
4.00
MCB 1 phase
96.00
BC 6 3m/m
26.00
Arde
2.00
Pipa sparing Antena
2.00
Pipa sparing telephone
2.00
Pipa sparing kabel PLN
2.00
Supply dan pasang accessories lampu Downlight wallwasher halogen 50 W 64.00
Supply dan pasang accessories lampu Downlight statis halogen 50 W
53.00
Supply dan pasang accessories lampu Downlight statis + cover kaca 50 W
8.00
Supply dan pasang accessories lampu Downlight PL Kuning 11 W
25.00
Supply dan pasang accessories lampu Outbow Halogen 50 W
4.00
Supply dan pasang accessories lampu tanam dinding 8 W
25.00
Supply dan pasang accessories lampu Hollow spot 4 mata 12 Volt / 50 W
2.00
Supply dan pasang accessories lampu Hollow spot 1 mata 50 W
2.00
Supply dan pasang accessories lampu Taman tancap Plastik
14.00
Supply dan pasang accessories stop kontak dinding
108.00
Supply dan pasang accessories stop kontak lantai Legrand
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
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.
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

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

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

Pekerjaan Kolam Renang


Beton dinding dan lantai kolam t = 15 cm, tul D10-200 double K-300
11.25
Beton dinding dan lantai shower t = 10 cm, K-300
0.33
Pasangan bata untuk bekisting kolam renang
42.90
Pasangan bata untuk trap kolam
3.36
Pasangan bata untuk dinding tirai air
4.80
Pasangan bata untuk dinding shower
0.63
Plesteran dinding
17.71
Bibir tirai air tebal 5 cm finish cat
1.00
Finishing dinding dan lantai, mosaik TSQ 344S 7,5x7,5 ex. Kuda Laut KW 1 75.00
Finishing bibir kolam renang, batu andesit 30x60
25.20
Finishing bibir shower, batu andesit 30x60
4.92
Finishing dinding tirai air, batu bobos 20x40
11.52
Finishing dinding shower, batu bobos 20x40
2.83
Waterproofing dinding dan lantai kolam renang
75.00
Waterproofing lantai shower
3.31
Penutup lantai kayu merbau t = 4 cm lubang kotak-kotak 5/5
1.46
Finishing lantai kayu, Lasur
4.38
Rain Shower TOTO TX 488 SLN + Kran Shower TOTO TX 442 SQ
1.00
Instalasi air bersih shower kolam
1.00
Instalasi air kotor shower kolam
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
1 Box meter listrik dan air

2.00

Unit

#REF!

20.00
20.00
-

1
2
3
4

Pekerjaan Rangka Jaindo


Rangka Dinding lantai 1 & 2
Rangka lantai (lantai 2)
Rangka atap
Ongkos pasang rangka

1.00
1.00
1.00
1.00

Ls
Ls
Ls
ls

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

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

#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.

4 Tidak termasuk plesteran dinding pagar luar samping yang sudah ada tetangga

BOBOT

PROGRESS

Rab

Rab

BOBOT PROG
Rab

RENCANA ANGGARAN BIAYA


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

Sub Total Pekerjaan Persiapan


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

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
Dinding partisi kalsipart 8 (8x1200x2400)
Siku sudut partisi / corner bit
Lantai kalsifloor 20 (20x1200x2400)
Sambungan kalsiboard
Keramik balkon, Kinibalu Grafite G 662163 33x66 (Perekat sika Fix)
Keramik R. Utama Monalisa 6 OP 001 CM 60x60 (Perekat sika Fix)
Keramik Service Platinum Sahara Cream 40x40 (Perekat sika Fix)
Keramik R. Jemur 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 R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix)
Keramik dinding KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix)
Keramik lantai KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix)
Keramik dinding KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix)
Finishing dinding batu andesit

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

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
- Flushbolt Dekkson 6/36" SN

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"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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

3 Pintu P3 = 3 bh (R. Tidur dan dapur)


- Kusen merbau Kering Oven 6/15 (1,00 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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

4 Pintu P3A = 2 bh (Dapur)


- Kusen merbau Kering Oven 6/15 (1,00 x 2.47)
- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.43)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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

5 Pintu P4A = 2 bh (KM/WC Utama 1 dan KM/WC Tamu)


- Kusen merbau Kering Oven 6/15 (0,90 x 2.47)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.43)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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

6 Pintu P5 = 1 bh (KM/WC Powder room)


- Kusen merbau Kering Oven 6/15 (0,85 x 2.17)
- Daun Pintu Solid merbau t = 3,6 cm (0,77 x 2.13)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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

7 Pintu P6 = 3 bh (R. Pembantu)


- Kusen merbau Kering Oven 6/15 (0,90 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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

2 Pintu P2 = 1 bh (R. Tamu)


- Kusen merbau Kering Oven 6/15 (1,10 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (1,02 x 2.41)
- Pul Handle PH 0395 900 SS
- Lockcase Pelor Dekkson 8585 SN + ring kunci
- Flushbolt Dekkson 6/24" SN
- Flushbolt Dekkson 6/36" SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

8 Pintu P7 = 2 bh (KM/WC Pembantu)

NO

JENIS PEKERJAAN
- Kusen merbau Kering Oven 6/15 (0,80 x 2.20)
- Daun Pintu Solid merbau t = 3,6 cm (0,72 x 2.16)
- Turbular Dks 8587 ET SS
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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
1 Pintu P3 = 7 bh (R. Tidur utama dan R. Tidur keluarga)
- Kusen merbau Kering Oven 6/15 (1,00 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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

2 Pintu P4 = 4 bh (KM/WC Utama dan KM/WC keluarga)


- Kusen merbau Kering Oven 6/15 (0,90 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.43)
- Architrave merbau 3/8

0.22
7.97
50.16

m3
m2
m'

16,600,000.00
1,400,000.00
73,200.00

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
10 PINTU Type P9 = 1 unit (Pintu Garasi)

- Pintu besi sliding perforated iron sheet warna off white (3,30 x 2,45)
- Benangan kusen
11 PINTU Type P10 = 1 unit (Pintu Garasi)

- Pintu besi sliding perforated iron sheet warna off white (2,90 x 2,45)
- Benangan kusen
12 Pintu P12 = 1 bh (Service ke teras belakang)

- Kusen Aluminium Prowin ex. YKK PW 01 (0,96 x 2,48) Finish Good +


Kaca 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)
- Architrave merbau 3/8
- Ramskar Dks SN
- Spring knip Dks SN
- Engsel Dekkson 3"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Jendela
14 Jendela J2 = 1 bh (R. Tidur Tamu)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good +


Kaca polos 6 mm
- Benangan kusen
15 Jendela J3 = 1 bh (R. Tidur Utama)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good +


Kaca polos 8 mm
- Benangan kusen
16 Jendela J4A = 1 bh (R. Tidur Pembantu)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,56 x 1,48) Finish Good +


Kaca polos 6 mm
- Benangan kusen

NO

JENIS PEKERJAAN
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
3 Pintu P6 = 1 bh (Gudang)
- Kusen merbau Kering Oven 6/15 (0,90 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu

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

4 Pintu P11 = 1 bh (Balkon)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good +


Kaca polos 6 mm
- Benangan kusen
5 Pintu P12 = 2 bh (R. Jemur)

- Kusen Aluminium Prowin ex. YKK PW 01 (0,96 x 2,48) Finish Good +


Kaca polos 6 mm
- Benangan kusen
6 Pintu PJ1 = 1 bh (Gudang)
- Kusen merbau Kering Oven 6/15 (1,64 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Daun Jendela slimar kaca (0,72 x 1,27)
- Kaca polos 6 mm (0,46 x 1,01)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Ramskar Dks SN
- Spring knip Dks SN
- Engsel Dekkson 3"
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
- Upah pasang Daun Jendela
7 Jendela J2 = 2 bh (R. Tidur Utama dan keluarga)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good +


Kaca polos 6 mm
- Benangan kusen
8 Jendela J3 = 3 bh (R. Tidur Utama dan keluarga)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good +


Kaca polos 8 mm
- Benangan kusen
9 Jendela J4 = 1 bh (KM/WC Utama 2)

- Kusen Aluminium Prowin ex. YKK PW 01 (1,56 x 1,78) Finish Good +


Kaca polos 6 mm
- Benangan kusen
10 Jendela J5 = 2 bh (KM/WC Utama dan keluarga)

- Kusen Aluminium Prowin ex. YKK PW 01 (0,56 x 2,43) Finish Good +


Kaca polos 6 mm
- Benangan kusen
11 Jendela J6 = 2 bh (R. Tidur keluarga dan gudang)

- Kusen Aluminium Prowin ex. YKK PW 01 (0,86 x 2,48) Finish Good +


Kaca polos 6 mm
- Benangan kusen

NO

JENIS PEKERJAAN

VOLUME

SAT.

HARGA SAT.

12 Jendela J6A= 3 bh (Service)

- Kusen Aluminium Prowin ex. YKK PW 01 (0,86 x 2,18) Finish Good +


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
1 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm
2 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm

356.52
307.00

m2
m2

75,000.00
75,000.00

Sub Total Pekerjaan Plafond


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

Pekerjaan Plumbing dan Sanitary


Instalasi Air Bersih
Pipa PVC wavin AW 1/2"
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

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

Sub Total Pekerjaan Railling


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
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


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
Kran Shower TOTO TX 443 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
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


Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Tempat tisue Toto TX 703 AQ
Meja wastafel Crema marfil
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

313,700.00
#REF!
#REF!
#REF!
#REF!

Pantry
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

2,435,700.00
#REF!
#REF!

Dapur
1 Kitchen sink Blanco 1 Lubang Blanco flex
2 Kran kitchen zink Toto 604 KDN

2.00
2.00

bh
bh

1,423,200.00
#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
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
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
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!

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

Jet spray : Toto TB 19 CSNPIV


Wastafel TOTO L 548
Kran wastafel TOTO TX 115 LQ
Hand Shower TOTO TX 472 SQ
Kran Shower TOTO TX 443 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
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
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO L 548
Kran wastafel TOTO TX 115 LQ
Hand Shower TOTO TX 472 SQ
Kran Shower TOTO TX 443 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
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
1 Kran dinding ASAHI
2 Avour Toto TX 1BV1

Sub Total Pekerjaan Sanitary


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

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 Hollow spot 1 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

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

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

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

Pekerjaan Kolam Renang


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
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

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

Sub Total Pekerjaan Instalasi Listrik


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!

Sub Total Pekerjaan Cat


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

Sub Total Pekerjaan Cat


X

Pekerjaan Lain-lain
1 Box meter listrik dan air

2.00

Unit

570,000.00

Sub Total Pekerjaan Lain-lain


REKAPITULASI I S/D XI RP.
JASA RP.
TOTAL RP.
DIBULATKAN RP.
LB
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

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!

RENCANA ANGGARAN BIAYA


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
Pasang papan bowplank
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

Sub Total Pekerjaan Persiapan

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

Sub Total Pekerjaan Tanah

38,548,986.56

m3

m2
m3
m2

#REF!
#REF!
12,500.00

Sub Total Pekerjaan Pondasi


IV

1
2
3
4
5
6

Pekerjaan Pasangan Dinding


Lantai 1
Pasangan dinding batako1 bata 1:5
Plesteran dinding 1:5
Plesteran Plafond ekspose 1:5
Benangan dinding
kolom Pasangan dinding batako1 bata 1:5 (60x80)
Lantai 2
Pasangan dinding batako1 bata 1:5
Plesteran dinding 1:5
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
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

1
2
3
4
5

Pekerjaan Plumbing dan Sanitary


Instalasi Air Kotor
Pipa PVC Wavin D dia. 3 "
Pipa PVC Wavin D dia. 4 "
Asesoris
Septicktank & Resapan 6 m3
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

Sub Total Pekerjaan Sanitary


VII

Pekerjaan Kolam Renang


1 Beton dinding dan lantai kolam t = 15 cm, tul D10-200 double K-300

#REF!

m2
m2
m2
m'
bh

Sub Total Pekerjaan Atap


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

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
Waterproofing dinding dan lantai kolam renang
Waterproofing lantai shower

1
2
3
4

Pekerjaan Rangka Jaindo


Rangka Dinding lantai 1 & 2
Rangka lantai (lantai 2)
Rangka atap
Ongkos pasang rangka

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

Sub Total Pekerjaan Cat


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

Sub Total Pekerjaan Rangka Jaindo

474,552,600.00

REKAPITULASI I S/D VIII RP.


JASA RP.
TOTAL RP.
DIBULATKAN RP.
LB
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

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