Professional Documents
Culture Documents
KEGIATAN
PEKERJAAN
LOKASI
NO
URAIAN
SATUAN
1
2
3
4
5
6
7
8
9
10
11
12
Mandor
Kepala Tukang Besi
Kepala Tukang batu
Kepala Tukang kayu
Kepala Tukang Cat
Tukang Politur
Tukang Batu
Tukang kayu
Tukang Besi
Tukang cat
Tukang Pipa/ Tukang Ledeng
Pekerja
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
HARGA (Rp)
5
85,000.00
80,000.00
80,000.00
80,000.00
80,000.00
70,000.00
70,000.00
75,000.00
70,000.00
70,000.00
70,000.00
65,000.00
NO
NAMA BARANG
SATUAN
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
46
47
48
49
50
51
52
53
54
55
Air
Amplas
Bambu Sedang
Bak Fibreglass
Batu Pecah ( 15 - 20) Kali
Batu Lahar Merah Singaraja
Besi Beton
Besi Profil WF
Biaya pasang
Coaxial cable 5C-75 ohm commscof
Calsiboard
Cat Dasar
Cat kayu Emco
Cat Besi
Cat Meni kayu
Cat Meni besi
Cat Tembok Vinilex
Closed Duduk KIA Putih
Closed Jongkok INA Putih Lokal
Dynabol dia 12 x 120 mm
Dempul
Engsel
Engsel Kupu - Kupu
Genteng Bubungan Plentong
Gypsum Elephant
Inbow dos plastik clipsal E 157 P
Kabel telephone
Kabel NYM 3 x 2.5 mm ex. Supreme
Kaca Bening 5 MM
Kait angin
Kayu Bingkirai Papan / Usuk / Reng
Kayu Kamper Balok
Kayu Kamper Papan/ Usuk / Reng
Kayu Kruing Papan / Usuk / Reng
Kayu Meranti Papan / Usuk / Reng
Kayu Terentang/Begesting
Keramik 20 x 20 tekstur (kelas I)
Keramik 60 x 60
Koral Beton
Kuas
Klem clipsal 20 mm hitam
Ledang / Kran
Main Trush C-75 -75
Minyak Bekisting
Paku 5 -12 cm
Paku 1-5 cm (reng)
Paras Krobokan 50 x 20 x 12
Pasir Beton
Pasir Pasang
Pasir Urug
Pipa Clipsal 20 mm hitam
Pipa flexible clipsal 20 mm hitam
Pipa Galvanis 2"
Pipa Galvanis 3"
Pipa Galvanis 1,25 BSA
Ltr
Lbr
Bt
Bh
M3
M3
Kg
Kg
ttk
m1
lbr
Kg
Kg
Kg
Kg
Kg
Kg
Bh
Bh
bh
ltr
Ps
Ps
Biji
Lbr
bj
m1
m1
M2
Ps
M3
M3
M3
M3
M3
M3
Bh
M3
Bh
bj
Bh
m
Ltr
Kg
Kg
Biji
M3
M3
M3
bt
m1
Bh
Bh
Bh
1
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
2
Pipa PVC tipe AW 0,5" P = 4 m
Pipa PVC tipe AW 2" P = 4 m
Pipa PVC tipe AW 3" P = 4 m
Plamir Tembok
Plywood 4 MM
Plywood 9MM
Politur Ultra
Roof Bottom/Reng R 33 - 0,45
Semen PC 50 Kg
Semen warna/semen grouting
Seng plat 3" x 6" BJLS 28
Self Drilling Screw dia 6 x 20 mm
Self Drilling Screw dia 4 x 16 mm
Seal tape
Sirtu
Sock clipsal 20 mm hitam
Tee dos clipsal 20 mm hitam
Tanah Urug
Urinoir
Vernis
Batu Palimanan 40 x 60 cm
3
Bt
Bt
Bt
Kg
Lbr
Lbr
Kg
m
Kg
Kg
Lbr
bh
bh
Bh
M3
bj
bh
M3
Bh
Kg
HARGA (Rp)
4
603.75
8,565.00
12,500.00
272,967.98
179,000.00
252,180.34
10,746.75
32,119.50
25,000.00
6,000.00
75,000.00
33,091.54
75,000.00
73,080.00
31,024.35
32,077.24
27,893.25
2,767,348.50
208,414.50
1,500.00
50,604.75
35,000.00
35,000.00
6,158.25
126,002.63
10,000.00
4,000.00
12,000.00
215,780.25
19,923.75
10,776,937.50
9,509,062.50
10,143,000.00
8,945,160.00
5,686,359.00
2,886,891.00
2,080.00
130,725.00
225,000.00
10,000.00
750.00
27,500.00
30,000.00
29,221.50
28,557.38
18,263.44
21,934.24
150,000.00
175,000.00
125,000.00
12,000.00
10,500.00
363,216.00
551,103.00
343,253.01
4
59,771.25
134,153.25
277,000.50
29,583.75
83,076.00
203,222.25
65,155.75
15,000.00
1,350.00
15,000.00
58,805.25
375.00
350.00
5,000.00
145,488.66
2,000.00
7,000.00
65,000.00
3,122,595.00
65,000.00
89,250.00
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
PEKERJAAN PERSIAPAN
1
II
PEKERJAAN TANAH
1
(SNI 03-2835-2002)
5,686,359.00
18,263.44
5,686,359.00
75,000.00
65,000.00
80,000.00
85,000.00
Total :
7,500.00
6,500.00
800.00
425.00
15,225.00
65,000.00
85,000.00
Total :
6,500.00
4,250.00
10,750.00
12,500.00
7,036.71
75,000.00
65,000.00
80,000.00
85,000.00
1,275.00
130.00
20,000.00
1,105.00
22,510.00
65,000.00
85,000.00
Total :
48,750.00
2,125.00
50,875.00
65,000.00
85,000.00
Total :
58,500.00
3,825.00
62,325.00
65,000.00
85,000.00
Total :
68,250.00
5,695.00
73,945.00
1 M3 URUGAN KEMBALI
Mengurug Kembali 1 m3 galian dihitung dari 1/3 kali dari indeks pekerjaan galian
NO
URAIAN
HARGA
SATUAN
(Rp)
III
1
65,000.00
85,000.00
Total :
32,500.00
4,250.00
36,750.00
125,000.00
65,000.00
85,000.00
Total :
19,500.00
850.00
20,350.00
145,488.66
65,000.00
85,000.00
Total :
16,250.00
2,125.00
18,375.00
65,000.00
65,000.00
85,000.00
Total :
32,500.00
4,250.00
36,750.00
179,000.00
1,350.00
175,000.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
97,500.00
52,500.00
6,000.00
6,375.00
162,375.00
1 M3 URUGAN PASIR
1.2000
0.3000
0.0100
HARGA
UPAH
(Rp)
m3 Pasir Urug
oh Pekerja
oh Mandor
PEKERJAAN PONDASI
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
IV
1
PEKERJAAN DINDING
VI
1
50,700.00
27,300.00
3,120.00
3,315.00
84,435.00
PEKERJAAN PLESTERAN
179,000.00
125,000.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
1,653.75
1,350.00
175,000.00
65,000.00
70,000.00
80,000.00
85,000.00
39,000.00
14,000.00
1,600.00
2,550.00
57,150.00
1,350.00
175,000.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
26,000.00
14,000.00
1,600.00
1,870.00
43,470.00
1,350.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
13,000.00
7,000.00
800.00
850.00
21,650.00
Err:509
28,557.38
Err:509
65,000.00
75,000.00
80,000.00
85,000.00
455,000.00
1,575,000.00
168,000.00
29,750.00
PEKERJAAN
KAYU
(SNI 3434
2008)
MEMBUAT DAN MEMASANG
1 M3 KUSEN
PINTU:DAN
JENDELA
KAYU KELAS I
1.1000
1.2500
1.0000
7.0000
21.0000
2.1000
0.3500
m3
Kg
Kg
oh
oh
oh
oh
NO
URAIAN
HARGA
SATUAN
(Rp)
Total :
2,227,750.00
10,776,937.50
Err:509
65,000.00
75,000.00
80,000.00
85,000.00
Total :
65,000.00
225,000.00
24,000.00
4,250.00
318,250.00
10,776,937.50
215,780.25
Err:509
65,000.00
75,000.00
80,000.00
85,000.00
Total :
52,000.00
180,000.00
19,200.00
3,400.00
254,600.00
Balok Kamper
Politur
Tukang Kayu
Kepala Tukang
Pekerja
mandor
9,509,062.50
65,155.75
85,000.00
65,000.00
80,000.00
-
10,143,000.00
65,155.75
75,000.00
80,000.00
65,000.00
85,000.00
HARGA
UPAH
(Rp)
10,143,000.00
28,557.38
65,000.00
75,000.00
80,000.00
85,000.00
Total :
12,750.00
975.00
24,000.00
37,725.00
11,250.00
1,200.00
19,500.00
1,275.00
33,225.00
6,500.00
15,000.00
1,600.00
425.00
23,525.00
NO
1
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
9,509,062.50
28,557.38
83,076.00
Err:509
65,000.00
75,000.00
80,000.00
85,000.00
Total :
13,000.00
45,000.00
4,800.00
850.00
60,650.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
MEMBUAT 1 M BETON MUTU f'C= 14,5 Mpa (K175), Slump (12 2)cm, w/c = 0,66
326.0000 kg Semen Portland
1,350.00
0.5400 kg Pasir Beton
150,000.00
0.7800 kg Koral Beton
225,000.00
215.0000
lt Air
603.75
1.6500 oh Pekerja
65,000.00
0.2750 oh Tukang Batu
70,000.00
0.0280 oh Kepala Tukang
80,000.00
0.0830 oh Mandor
85,000.00
Total :
MEMBUAT 1 M BETON MUTU f'C= 19,3 Mpa (K225), Slump (12 2)cm, w/c = 0,58
371.0000 kg Semen Portland
1,350.00
0.5400 kg Pasir Beton
150,000.00
0.8200 kg Koral Beton
225,000.00
215.0000
lt Air
603.75
1.6500 oh Pekerja
65,000.00
0.2750 oh Tukang Batu
70,000.00
0.0280 oh Kepala Tukang
80,000.00
0.0830 oh Mandor
85,000.00
Total :
MEMBUAT 1 M3 BETON LANTAI KERJA
0.7500 M3 Koral Beton
225,000.00
0.5000 m3 Pasir Beton
150,000.00
225.0000 kg Semen Portland
1,350.00
0.8000 oh Tukang Batu
70,000.00
0.0800 oh Kepala Tukang
80,000.00
1.6000 oh Pekerja
65,000.00
0.0800 oh Mandor
85,000.00
Total :
MEMBUAT 1 M BETON MUTU f'C= 21,7 Mpa (K250), Slump (12 2)cm, w/c =0,56
384.0000 kg Semen Portland
1,350.00
0.5400 kg Pasir Beton
150,000.00
225,000.00
0.8200 kg Koral Beton
215.0000
lt Air
603.75
1.6500 oh Pekerja
65,000.00
0.2750 oh Tukang Batu
70,000.00
0.0280 oh Kepala Tukang
80,000.00
0.0830 oh Mandor
85,000.00
Total :
PEMBESIAN 10 KG DENGAN BESI POLOS ATAU BESI ULIR
10.5000 kg Besi Beton (Polos/ Ulir)
0.1500 kg Kawat Beton
0.0700 oh Pekerja
10,746.75
Err:509
65,000.00
107,250.00
19,250.00
2,240.00
7,055.00
135,795.00
107,250.00
19,250.00
2,240.00
7,055.00
135,795.00
56,000.00
6,400.00
104,000.00
6,800.00
173,200.00
107,250.00
19,250.00
2,240.00
7,055.00
135,795.00
4,550.00
NO
URAIAN
0.0700
0.0070
0.0040
4A
5
oh
oh
oh
Tukang Besi
Kepala Tukang
Mandor
HARGA
SATUAN
(Rp)
3
70,000.00
80,000.00
85,000.00
Total :
Total Untuk 1 Kg :
HARGA
UPAH
(Rp)
4
4,900.00
560.00
340.00
10,350.00
5,686,359.00
28,557.38
29,221.50
203,222.25
65,000.00
75,000.00
80,000.00
85,000.00
Total :
33,800.00
19,500.00
2,080.00
2,210.00
57,590.00
5,686,359.00
28,557.38
29,221.50
203,222.25
65,000.00
75,000.00
80,000.00
85,000.00
Total :
33,800.00
19,500.00
2,080.00
2,210.00
57,590.00
5,686,359.00
28,557.38
29,221.50
203,222.25
65,000.00
75,000.00
80,000.00
85,000.00
Total :
42,900.00
24,750.00
2,640.00
2,805.00
73,095.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
5,686,359.00
28,557.38
29,221.50
203,222.25
65,000.00
75,000.00
80,000.00
85,000.00
Total :
42,900.00
24,750.00
2,640.00
2,805.00
73,095.00
5,686,359.00
28,557.38
29,221.50
92,494.50
203,222.25
65,000.00
75,000.00
80,000.00
85,000.00
Total :
42,900.00
24,750.00
2,640.00
2,805.00
73,095.00
2,886,891.00
28,557.38
29,221.50
203,222.25
Err:509
65,000.00
75,000.00
80,000.00
85,000.00
2,886,891.00
28,557.38
29,221.50
5,686,359.00
203,222.25
92,494.50
65,000.00
75,000.00
80,000.00
85,000.00
42,900.00
24,750.00
2,640.00
2,805.00
73,095.00
42,900.00
24,750.00
2,640.00
2,805.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
Total :
73,095.00
2,100.00
65,000.00
75,000.00
80,000.00
85,000.00
Total :
9,750.00
4,500.00
480.00
680.00
15,410.00
1 M2 Kap baja
2.8000
5.1000
25.0000
35.0000
1.0000
0.2470
0.1760
0.1170
1.0000
2
IX
1
m
m
bh
bh
bh
oh
oh
oh
ls
Err:509
30,000.00
15,000.00
375.00
350.00
1,500.00
65,000.00
75,000.00
80,000.00
4,500.00
16,055.00
13,200.00
9,360.00
4,500.00
43,115.00
6,158.25
1,350.00
175,000.00
65,000.00
75,000.00
80,000.00
85,000.00
Total :
26,000.00
15,000.00
1,600.00
170.00
42,770.00
10,143,000.00
18,263.44
65,000.00
75,000.00
80,000.00
85,000.00
52,000.00
60,000.00
6,400.00
3,400.00
Total : 121,800.00
2 1 M2 PASANGAN RANGKA PLAPON KAYU DENGAN RANGKA KAYU
0.0130 M3 Rangka Kruing 4/6
###
0.0200 kg Paku Biasa
18,263.44
NO
URAIAN
0.1000 oh
0.0100 oh
0.2000 oh
0.0100 Oh
3
HARGA
SATUAN
(Rp)
Tukang Kayu
Kepala Tukang
Pekerja
Mandor
HARGA
UPAH
(Rp)
4
75,000.00
80,000.00
65,000.00
85,000.00
7,500.00
800.00
13,000.00
850.00
Total :
22,150.00
Err:509
Err:509
65,000.00
75,000.00
80,000.00
85,000.00
3,250.00
3,750.00
400.00
255.00
Total :
7,655.00
kg Paku Sekrup
Err:509
0.3640
5.5000
0.1000
0.0500
0.0050
0.0050
lbr
m
oh
oh
oh
oh
126,002.63
Err:509
65,000.00
75,000.00
80,000.00
85,000.00
Total :
Err:509
6,500.00
3,750.00
400.00
425.00
Err:509
Err:509
75,000.00
65,000.00
75,000.00
80,000.00
85,000.00
Total :
6,500.00
3,750.00
400.00
425.00
11,075.00
X
1
2,767,348.50
65,000.00
70,000.00
80,000.00
85,000.00
Total :
214,500.00
77,000.00
80.00
13,600.00
305,180.00
NO
URAIAN
1.0000
6.0000
0.0100
1.0000
1.5000
1.5000
0.1600
bh
kg
m3
oh
oh
oh
oh
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
208,414.50
1,350.00
175,000.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
65,000.00
105,000.00
120,000.00
13,600.00
303,600.00
3,122,595.00
1,350.00
175,000.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
65,000.00
70,000.00
8,000.00
8,500.00
151,500.00
Err:509
1,350.00
175,000.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
78,000.00
101,500.00
12,000.00
8,500.00
200,000.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
272,967.98
65,000.00
70,000.00
80,000.00
85,000.00
Total :
117,000.00
189,000.00
43,200.00
9,350.00
358,550.00
343,253.01
65,000.00
70,000.00
80,000.00
85,000.00
Total :
3,510.00
6,300.00
720.00
2,295.00
12,825.00
551,103.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
363,216.00
7,020.00
12,600.00
1,440.00
459.00
21,519.00
21,519.00
59,771.25
65,000.00
70,000.00
80,000.00
85,000.00
Total :
2,340.00
4,200.00
480.00
153.00
7,173.00
134,153.25
65,000.00
70,000.00
80,000.00
85,000.00
Total :
3,510.00
6,300.00
720.00
229.50
10,759.50
NO
URAIAN
HARGA
SATUAN
(Rp)
277,000.50
XI
HARGA
UPAH
(Rp)
65,000.00
70,000.00
80,000.00
85,000.00
Total :
5,265.00
9,450.00
1,080.00
348.50
16,143.50
27,500.00
5,000.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
650.00
7,000.00
800.00
425.00
8,875.00
32,119.50
65,000.00
70,000.00
80,000.00
85,000.00
Total :
390.00
4,200.00
480.00
25.50
5,095.50
(SNI 7393:2008)
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
Err:509
65,000.00
70,000.00
80,000.00
85,000.00
Total :
650.00
35,000.00
800.00
425.00
36,875.00
35,000.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
975.00
10,500.00
1,200.00
68.00
12,743.00
35,000.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
650.00
7,000.00
800.00
42.50
8,492.50
19,923.75
65,000.00
70,000.00
80,000.00
85,000.00
Total :
975.00
10,500.00
1,200.00
68.00
12,743.00
Err:509
65,000.00
70,000.00
80,000.00
85,000.00
Total :
1,300.00
14,000.00
1,600.00
85.00
16,985.00
215,780.25
65,000.00
70,000.00
975.00
10,500.00
NO
URAIAN
0.0150
0.0008
1 M3 MORTAR 1 :3
1.2000 M3 Pasir pasang
7.5000 zak Portland Cement 50 kg
1.0000 ls Peralatan
oh Kepala Tukang
oh Mandor
HARGA
SATUAN
(Rp)
80,000.00
85,000.00
Total :
HARGA
UPAH
(Rp)
4
1,200.00
68.00
12,743.00
(SNI
175,000.00
1,350.00
15,000.00
15,000.00
15,000.00
130,725.00
235,125.00
15,000.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
45,500.00
24,500.00
2,800.00
2,975.00
75,775.00
Err:509
235,125.00
15,000.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
45,500.00
24,500.00
2,800.00
2,975.00
75,775.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
130,725.00
235,125.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
5,850.00
6,300.00
720.00
425.00
13,295.00
74,813.00
235,125.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
58,500.00
31,500.00
3,600.00
3,825.00
97,425.00
89,250.00
235,125.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
45,500.00
24,500.00
2,800.00
2,975.00
75,775.00
31,024.35
50,604.75
33,091.54
75,000.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
4,550.00
630.00
480.00
212.50
5,872.50
65,000.00
50,604.75
8,565.00
10,000.00
65,000.00
10,400.00
NO
URAIAN
0.1600
0.0160
0.0025
3
oh Tukang cat
oh Kepala Tukang
oh Mandor
HARGA
SATUAN
(Rp)
3
HARGA
UPAH
(Rp)
4
70,000.00
80,000.00
85,000.00
Total :
11,200.00
1,280.00
212.50
23,092.50
29,583.75
33,091.54
27,893.25
65,000.00
70,000.00
80,000.00
85,000.00
Total :
1,300.00
4,410.00
504.00
212.50
6,426.50
1,820.00
2,940.00
336.00
212.50
5,308.50
1,300.00
32,077.24
10,000.00
65,000.00
NO
URAIAN
0.2000
0.0200
0.0100
oh Tukang cat
oh Kepala Tukang
oh Mandor
HARGA
SATUAN
(Rp)
3
HARGA
UPAH
(Rp)
4
70,000.00
80,000.00
85,000.00
Total :
14,000.00
1,600.00
850.00
17,750.00
73,080.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
390.00
4,200.00
960.00
510.00
6,060.00
65,155.75
8,565.00
65,000.00
70,000.00
80,000.00
85,000.00
Total :
3,900.00
4,200.00
1,280.00
212.50
9,592.50
Err:509
1,350.00
80,000.00
85,000.00
65,000.00
70,000.00
Total :
800.00
2,635.00
40,625.00
17,500.00
61,560.00
225,000.00
1,350.00
158,000.00
70,000.00
80,000.00
65,000.00
17,500.00
800.00
40,625.00
85,000.00
Total :
2,635.00
61,560.00
oh Mandor
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
1 TITIK INSTALASI STOP KONTAK, LAMPU, EXHAUST FAN DAN CEILING FAN
8.0000 m1 Kabel NYM 3 x 2.5 mm ex. Supreme
12,000.00
3.0000 bt Pipa Clipsal 20 mm hitam
12,000.00
2.0000 bh Tee dos clipsal 20 mm hitam
7,000.00
15.0000 bj Klem clipsal 20 mm hitam
750.00
3.0000
1.0000
1.0000
1 TITIK INSTALASI AC
10.0000 m1 Kabel NYM 3 x 2.5 mm ex. Supreme
3.0000 bt Pipa Clipsal 20 mm hitam
1.0000
15.0000
4.0000
1.0000
1.0000
1.0000
bh
bj
bj
bj
m1
ttk
2,000.00
10,000.00
25,000.00
Total :
25,000.00
25,000.00
12,000.00
12,000.00
7,000.00
750.00
2,000.00
10,000.00
10,500.00
25,000.00
Total :
25,000.00
25,000.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
25.0000
8.0000
m1 Kabel telephone
bt Pipa Clipsal 20 mm putih
4,000.00
12,000.00
1.0000
25.0000
5.0000
1.0000
1.0000
bh
bj
bj
bj
ttk
7,000.00
750.00
2,000.00
10,000.00
25,000.00
Total :
bj
bj
bj
ttk
25,000.00
25,000.00
6,000.00
12,000.00
7,000.00
750.00
2,000.00
10,000.00
25,000.00
Total :
25,000.00
25,000.00
N
5
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
68,236.31
365.27
39,804.51
108,406.09
123,631.09
10,750.00
12,500.00
1,759.18
14,259.18
36,769.18
50,875.00
62,325.00
73,945.00
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
36,750.00
150,000.00
150,000.00
170,350.00
174,586.39
174,586.39
192,961.39
78,000.00
78,000.00
114,750.00
214,800.00
183,600.00
95,200.00
493,600.00
655,975.00
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
214,800.00
54,000.00
268,800.00
353,235.00
231,525.00
29,970.00
17,850.00
279,345.00
336,495.00
9,331.20
6,125.00
15,456.20
58,926.20
4,387.50
4,387.50
Err:509
35,696.72
26,037.50
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
Err:509
Err:509
431,077.50
431,077.50
749,327.50
258,646.50
237,358.28
496,004.78
750,604.78
19,018.13
32,577.88
51,596.00
89,321.00
91,287.00
71,671.33
162,958.33
196,183.33
111,573.00
1,427.87
113,000.87
136,525.87
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
266,253.75
4,283.61
71,445.36
341,982.72
402,632.72
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
440,100.00
81,000.00
175,500.00
470.93
697,070.93
832,865.93
500,850.00
81,000.00
184,500.00
129,806.25
896,156.25
1,031,951.25
168,750.00
75,000.00
303,750.00
547,500.00
720,700.00
518,400.00
81,000.00
184,500.00
129,806.25
913,706.25
112,840.88
1,049,501.25
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
112,840.88
123,190.88
12,571.82
227,454.36
8,567.21
2,922.15
238,943.72
296,533.72
227,454.36
8,567.21
2,922.15
238,943.72
296,533.72
170,590.77
8,567.21
5,844.30
71,127.79
256,130.07
329,225.07
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
170,590.77
3,141.31
5,844.30
47,554.01
227,130.39
300,225.39
170,590.77
2,855.74
5,844.30
71,127.79
250,418.60
323,513.60
86,606.73
5,711.48
5,844.30
47,554.01
Err:509
Err:509
86,606.73
11,422.95
4,383.23
85,295.39
71,127.79
184,989.00
Err:509
HARGA
BAHAN
(Rp)
5
HARGA
JUMLAH
(Rp)
6
443,825.08
516,920.08
Err:509
2,100.00
Err:509
Err:509
84,000.00
76,500.00
9,375.00
12,250.00
1,500.00
183,625.00
226,740.00
6,466.16
10,800.00
5,600.00
22,866.16
65,636.16
152,145.00
182.63
152,327.63 274,127.63
116,287.08
365.27
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
116,652.35
138,802.35
Err:509
Err:509
Err:509
Err:509
45,864.96
Err:509
Err:509
Err:509
27,300.00
Err:509
Err:509
2,767,348.50
166,040.91
2,933,389.41
3,238,569.41
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
208,414.50
8,100.00
1,750.00
218,264.50
521,864.50
3,122,595.00
187,355.70
8,100.00
1,750.00
3,319,800.70
3,471,300.70
Err:509
Err:509
8,100.00
1,750.00
Err:509
Err:509
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
272,967.98
49,134.24
322,102.22
680,652.22
411,903.61
120,138.55
532,042.16
544,867.16
661,323.60
192,886.05
854,209.65
435,859.20
875,728.65
457,378.20
71,725.50
20,919.94
92,645.44
99,818.44
160,983.90
46,953.64
207,937.54
218,697.04
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
332,400.60
96,950.18
429,350.78
445,494.28
27,500.00
125.00
27,625.00
36,500.00
36,937.43
36,937.43
42,032.93
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
Err:509
650.00
Err:509
Err:509
35,000.00
35,000.00
47,743.00
35,000.00
35,000.00
43,492.50
19,923.75
19,923.75
32,666.75
Err:509
Err:509
237,358.28
Err:509
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
237,358.28
250,101.28
210,000.00
10,125.00
220,125.00
235,125.00
137,261.25
8,229.38
22,500.00
167,990.63
243,765.63
Err:509
8,229.38
24,300.00
Err:509
Err:509
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
19,608.75
19,608.75
32,903.75
78,553.65
8,229.38
86,783.03
184,208.03
93,712.50
8,229.38
101,941.88
177,716.88
6,204.87
7,590.71
5,625.56
19,500.00
38,921.14
9,750.00
2,530.24
856.50
100.00
44,793.64
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
13,236.74
36,329.24
2,958.38
3,309.15
7,252.25
13,519.77
19,946.27
3,970.98
5,020.79
8,991.77
3,207.72
100.00
14,300.27
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
3,307.72
21,057.72
21,924.00
21,924.00
27,984.00
34,011.30
17,130.00
51,141.30
60,733.80
Err:509
11,340.00
Err:509
Err:509
270,000.00
12,528.00
31,600.00
314,128.00
375,688.00
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
96,000.00
36,000.00
14,000.00
11,250.00
6,000.00
10,000.00
173,250.00
198,250.00
120,000.00
36,000.00
7,000.00
11,250.00
8,000.00
10,000.00
10,500.00
25,000.00
227,750.00
252,750.00
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
100,000.00
96,000.00
7,000.00
18,750.00
10,000.00
10,000.00
241,750.00
266,750.00
120,000.00
72,000.00
14,000.00
15,000.00
12,000.00
10,000.00
243,000.00
268,000.00
NAMA BARANG
SATUAN
BATU
Batu Candi
1 20x20x2
2 15x30x2
3 20x30x2
4 20x40x2
5 30x30x2
6 40x40x2
7 30x60x2
8 20x40x3
9 30x30x3
10 30x30x5
11 40x40x5
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
1
2
3
4
5
Palimanan putih
20x20x2
20x30x2
20x40x2
20x40x3
30x30x3
m2
m2
m2
m2
m2
1
2
3
m2
m2
m2
1
2
3
4
Palimanan Cirebon
15x30x2
20x30x2
20x40x2
30x30x2
m2
m2
m2
m2
1
2
m2
m2
1
2
3
m2
m2
m2
1
2
3
m2
m2
m2
Hal. 47
NO
NAMA BARANG
SATUAN
40x40
m2
1
2
PARAS
Paras Kerobokan
20x40x3
20x40x5
Bj
Bj
1
2
Paras Kelating
20x40x3
20x40x5
Bj
Bj
1
2
m3
m3
1
2
m2
m2
m2
m2
Random Singaraja
Random Cirebon
Random Jember
m2
m2
m2
Batu tabas
bj
Hal. 48
NO
NAMA BARANG
SATUAN
Hal. 49
AMBAHAN
3
HARGA SATUAN
4
78,000.00
78,000.00
78,000.00
80,000.00
80,000.00
105,000.00
115,000.00
135,000.00
135,000.00
165,000.00
185,000.00
65,000.00
67,000.00
68,000.00
110,000.00
110,000.00
75,000.00
75,000.00
75,000.00
72,000.00
73,000.00
75,000.00
80,000.00
105,000.00
105,000.00
105,000.00
105,000.00
105,000.00
75,000.00
75,000.00
75,000.00
Harga Barang dan Upah
Hal. 50
HARGA SATUAN
4
80,000.00
6,000.00
8,000.00
6,000.00
8,000.00
135,000.00
140,000.00
135,000.00
135,000.00
140,000.00
140,000.00
25,000.00
65,000.00
45,000.00
23,500.00
Hal. 51
HARGA SATUAN
4
Hal. 52
NAMA BARANG
SATUA
N
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
FINISHING
Amplas
Cat besi
Cat dasar
Cat emco
Cat menie besi
Cat menie kayu
Cat tembok Decolith
Cat tembok Dulux
Cat tembok Emco
Cat tembok Paragon
Cat tembok Toyopaint
Cat tembok Vinilex
Cat tembok Vinippaint
Dempul
Kuas
Mild
Minyak cat
Plamir kayu
Plamir tembok
Politur ultra
Politur vernis
Thiner A Bonanza
Thiner B Spesial
lbr
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
ltr
bh
zak
ltr
kg
kg
ltr
ltr
ltr
ltr
24
25
26
27
28
29
30
31
32
33
34
35
36
PENUTUP ATAP
Alang-alang panjang 2,4 meter
Alluminium foil
Asbes Bubungan
Asbes Gelombang 1,80 m x 0,80 m x 5 mm
Asbes Gelombang 2,4 m x 1,05 m x 4 mm
Asbes Rata 2 m x 1 m x 4 mm
Atap metal Toratora 1 x 4 Extra
Atap metal Toratora 1 x 4 Premium
Atap metal Toratora 2 x 4 Extra
Atap metal Toratora 2 x 4 Premium
Atap metal Toratora 3 x 4 Extra
Atap metal Toratora 3 x 4 Premium
Atap metal Toratora 4 x 4 Extra
lbr
m2
lbr
lbr
lbr
lbr
m2
m2
m2
m2
m2
m2
m2
Hal. 53
NO
NAMA BARANG
SATUA
N
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
m2
bh
bh
kg
kg
bj
bj
bj
bj
bj
bj
bj
bj
bj
bj
bj
bj
bj
bj
bj
bj
kg
bh
bh
bh
bh
lbr
lbr
lbr
lbr
lbr
bh
kg
ikat
71
72
73
74
75
76
77
78
PENGGANTUNG
Engsel kupu-kupu
Engsel nylon
Espagnoleth
Grendel biasa
Grendel hararo
Kaca 3 mm bening
Kaca 5 mm bening
Kaca 6 mm bening
ps
ps
set
bh
bh
m2
m2
m2
Hal. 54
NO
NAMA BARANG
1
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
2
Kaca 8 mm bening
Kaca 10 mm bening
Kaca 12 mm bening
Kaca Es/Kapur 3 mm
Kaca Es/Kapur 5 mm
Kaca nako
Kaca nako teralis bening
Kaca ryben 3 mm
Kaca ryben 5 mm
Kait angin biasa
Kunci pintu TOP
Kunci pintu Union
Kunci pintu Vanesa
Kunci pintu Yale
Kunci pintu YURI
Kunci slot
Kunci tanam 2 slag
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
SATUA
N
3
m2
m2
m2
m2
m2
daun
m2
m2
m2
bh
bh
bh
bh
bh
bh
bh
bh
btg
btg
btg
lbr
lbr
lbr
m2
lbr
lbr
lbr
m3
m3
m3
btg
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
Hal. 55
NO
NAMA BARANG
SATUA
N
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
Kayu merbau
Kayu merbau papan
Kayu profil
Kayu seseh balok
Kayu seseh dolken
Lem Aibond
Lem Kayu
List Gypsum standar
Minyak bekisting
Multiplek 12 mm
Multiplek 18 mm
Multiplek 6 mm
Multiplek 9 mm
Plywood 12 mm
Plywood 3 mm
Plywood 4 mm
Plywood 6 mm
Plywood 9 mm
Plywood aluminium
Teak wood (0,9x2,20) m2
Teak wood (1,20x2,40) m2
m3
m3
m1
m3
m3
kg
ltr
m'
ltr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
142
143
144
145
146
147
148
149
150
151
KERAMIK
IKAD
Ikad (Keramik) Kw. I 10 x 20 cm
Ikad (Keramik) Kw. I 20 x 20 cm
Ikad (Keramik) Kw. I 20 x 30 cm
Ikad (Keramik) Kw. I 30 x 30 cm
Ikad (Keramik) Kw. I 40 x 40 cm
Ikad (Keramik) Kw. II 10 x 20 cm
Ikad (Keramik) Kw. II 20 x 20 cm
Ikad (Keramik) Kw. II 20 x 30 cm
Ikad (Keramik) Kw. II 30 x 30 cm
Ikad (Keramik) Kw. II 40 x 40 cm
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
152
153
154
155
156
157
INESA
Keramik 30 x 30 Kelas I (Onyx Phyrus Ruby Jade, P)
Keramik 30 x 30 Kelas I (Onyx Phyrus Ruby Jade, UP)
Keramik 30 x 30 Kelas I (Pearl Ghita Cat Eye, P)
Keramik 30 x 30 Kelas I (Pearl Ghita Cat Eye, UP)
Keramik 30 x 30 Kelas I (Sand Wheat Spruce Clay Cha
Keramik 40 x 40 Kelas I (Corypha Roystonea Raphia,
m2
m2
m2
m2
m2
m2
Hal. 56
NO
NAMA BARANG
SATUA
N
158
159
160
161
162
m2
m2
m2
m2
m2
163
164
165
166
167
168
169
170
171
172
173
ESSENZA
Keramik 30 x 30 Kelas I (Black Orchid, Coral Bell, P)
Keramik 30 x 30 Kelas I (Black Orchid, Coral Bell, UP)
Keramik 30 x 30 Kelas I (Pepper Grey Price Rubert Silv
Keramik 30 x 30 Kelas I (Pepper Grey Price Rubert Silv
Keramik 40 x 40 Kelas I (Pepper Grey Price Rubert Silv
Keramik 40 x 40 Kelas I (Pepper Grey Price Rubert Silv
Keramik 60 x 60 Kelas I (Pepper Grey Price Rubert Silv
Keramik Kelas I Domus
Keramik Kelas I Granity Imperiali
Keramik Kelas I Lavagna
Keramik Kelas I Mountain Peak
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
174
175
176
177
178
179
180
181
182
183
184
ROMAN
Keramik 20 x 20 tekstur kasar
Keramik 25 x 33 kelas I
Keramik 25 x 45 motif halus kelas I
Keramik 30 x 30 standard
Keramik 30 x 30 kelas I T. 1cm
Keramik 20 x 60 kelas I T. 1cm
Keramik 20 x 40 kelas I Motif standard
Keramik 30 x 60 kelas I Motif Dasar Muda
Keramik 40 x 40 kelas I krem
Keramik 40 x 40 kelas I white
Keramik 50 x 50 kelas I warna muda
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
185
186
187
188
PLATINUM
Keramik 25 x 33 kelas I
Keramik 25 x 40 kelas II
Keramik 30 x 60 kelas II bulgari
Keramik 40 x 40 kelas I brown
m2
m2
m2
m2
GRANIT
189 Granit star white L.60
190 Granit BGYD red L.60
191 Granit crystal pink L. 60
m2
m2
m2
Hal. 57
NO
NAMA BARANG
SATUA
N
m2
m2
MARMER
194 Marmer cream BA 60 x 60
195 Marmer cream BA 40 x 40
196 Marmer cream BA 30 x 30
m2
m2
m2
MOZAIK
197 Mozaik keramik zehn crystal glass 30 x 30
198 Mozaik batu alam 30 x 30
biji
biji
ASIA
Keramik 20 x 30 kelas I warna muda
Keramik 30 x 30 kelas I warna muda
Keramik 30 x 30 kelas I warna tua
Keramik 40 x 40 kelas I warna muda
Keramik 10 x 20 kelas II
Keramik 20 x 20 kelas II
Keramik 20 x 30 kelas II
Keramik 30 x 30 kelas II
Keramik 40 x 40 kelas II
m2
m2
m2
m2
m2
m2
m2
m2
m2
199
200
201
202
203
204
205
206
207
MULIA
208 Keramik 10 x 20 cm kelas I
209 Keramik 20 x 20 cm kelas I
m2
m2
Hal. 58
NO
NAMA BARANG
SATUA
N
210
211
212
213
214
215
216
217
Keramik 20 x 30 cm kelas I
Keramik 30 x 30 cm kelas I
Keramik 40 x 40 cm kelas I
Keramik 10 x 20 cm kelas II
Keramik 20 x 20 cm kelas II
Keramik 20 x 30 cm kelas II
Keramik 30 x 30 cm kelas II
Keramik 40 x 40 cm kelas II
m2
m2
m2
m2
m2
m2
m2
m2
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
SANITAIR
Bak mandi fibre glass 70x70x66 cm
Bak mandi keramik 50x50
Floor Drain " TOTO TypeTx 1 Bv 1 " Square Flange "
Floor drain plastik
Floor drain stainless
Kloset duduk INA Komplit
Kloset duduk Amerika Standar
Kloset duduk " TOTO Type AVANTE CW 821 PJ / SW
Kloset duduk " TOTO Type AVANTE CW 821J"/ SW 8
Kloset duduk " TOTO Type AVANTE CW 823 J
Kloset duduk " TOTO Type CW 660J
Kloset duduk " TOTO Type CW 660J / SW 660J COMP
Kloset duduk " TOTO Type CW 660J / SW 660J COM
Kloset duduk " TOTO Type CW 660J WARNA COMPLI
Kloset duduk " TOTO Type CW 661JT1 BODI COMPLI
Kloset duduk " TOTO Type CW 661JT1" / SW 661JP
Kloset duduk " TOTO Type CW 661JT1" / SW 784JP
Kloset jongkok " TOTO Type CE 6 COMPLIT
Kloset jongkok " TOTO Type CE 7 COMPLIT
Kloset porselin jongkok Kia (standar)
Kloset porselin jongkok Ina (standar)
Kran biasa
Kran SunEi
Kran TOTO T 205 LCSC
Kran TOTO T 205 MC
Kran TOTO T 23 B13
Kran TOTO T 23 B13V7N
Kran TOTO T 26 - 13
Kran TOTO TX 109 LH
Penyekat Urinoir " TOTO " Type A 100 "
Shower Spray " TOTO Tx 403SPIV ( Pastel Ivory )
Soap holder " TOTO " Type S 6 N "
Seal tape
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
Hal. 59
NO
NAMA BARANG
SATUA
N
251
252
253
254
255
256
257
258
259
260
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
261
262
263
264
265
266
PAKU
Paku 10 cm
Paku kalsiboard
Paku list SQ
Paku pancing 60 x 230
Paku reng/usuk SQ
Paku seng
kg
kg
kg
kg
kg
kg
Hal. 60
NO
NAMA BARANG
SATUA
N
267
268
269
270
271
bj
kg
kg
kg
kg
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
bj
bj
bj
m3
m3
m3
m3
m3
bj
bh
m3
m3
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
Hal. 61
NO
NAMA BARANG
SATUA
N
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
Hal. 62
NO
NAMA BARANG
SATUA
N
326
327
328
329
330
331
332
333
334
m2
m2
m2
m3
m3
m3
m3
m3
m3
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
PIPA
Pipa Galvanis 1/2"
Pipa Galvanis 3/4"
Pipa Galvanis 1 1/4"
Pipa Galvanis 1 1/2"
Pipa Galvanis 1"
Pipa Galvanis 1,5 BSA
Pipa Galvanis 2"
Pipa Galvanis 3"
Pipa Maspion AW 1
Pipa Maspion AW 1/2
Pipa Maspion AW 10
Pipa Maspion AW 1-1/2
Pipa Maspion AW 1-1/4
Pipa Maspion AW 12
Pipa Maspion AW 14
Pipa Maspion AW 16
Pipa Maspion AW 2
Pipa Maspion AW 2-1/2
Pipa Maspion AW 3
Pipa Maspion AW 3/4
Pipa Maspion AW 4
Pipa Maspion AW 5
Pipa Maspion AW 6
Pipa Maspion AW 8
Pipa Maspion C 1
Pipa Maspion C 1-1/2
Pipa Maspion C 1-1/4
Pipa Maspion C 2
Pipa Maspion C 2-1/2
Pipa Maspion C 3
Pipa Maspion C 3/4
Pipa Maspion C 4
m1
m1
m1
m1
m1
m1
m1
m1
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
Hal. 63
NO
NAMA BARANG
SATUA
N
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
zak
zak
zak
zak
zak
kg
ltr
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
kg
roll
kg
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
bh
bh
bh
bh
bh
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
Hal. 64
NO
NAMA BARANG
SATUA
N
406
407
408
409
410
bh
bh
bh
bh
bh
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
BAHAN LISTRIK
Saklar (Broco)
Stop Kontak
Fitting
Steker
Coaxial cable 5C - 75 ohm commscof
Kabel NYM 3 x 2.5 mm ex. Supreme
Kabel NYM 4 mm
Kabel telephone
Lampu pijar 10 Watt (Philip)
Lampu pijar 15 Watt (Philip)
Lampu pijar 25 Watt (Philip)
Lampu TL 10 Watt (10 Watt)
Lampu TL 20 Watt (10 Watt)
Lampu TL 25 Watt (10 Watt)
Pipa clipsal 20 mm
Pipa flexible clipsal 20 mm
Sock clipsal 20 mm
Tee dos clipsal 20 mm
Klem clipsal 20 mm
Inbow dos plastik clipsal E 157 P
bh
bh
bh
bh
m1
m1
m1
m1
bh
bh
bh
bh
bh
bh
bt
m1
bj
bh
bj
bj
431
432
433
434
435
436
437
BUIS BETON
Buis beton 10 x 75
Buis beton 15 x 75
Buis beton 20 x 75
Buis beton 25 x 75
Buis beton 30 x 75
Buis beton 50 x 75
Buis beton 1/2x30x75
bh
bh
bh
bh
bh
bh
bh
Hal. 65
NO
NAMA BARANG
SATUA
N
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
PAVING
Paving 10 x 20 cm tebal 6 cm K225
m2
Paving 10 x 20 cm tebal 6 cm K350
m2
Paving 10 x 20 cm tebal 8 cm K225
m2
Paving 10 x 20 cm tebal 8 cm K350
m2
Paving 10 x 20 cm tebal 8 cm K425
m2
Paving 20 x 20 cm tebal 6 cm K225
m2
Paving 20 x 20 cm tebal 6 cm K350
m2
Paving 20 x 20 cm tebal 8 cm K225
m2
Paving 20 x 20 cm tebal 8 cm K350
m2
Paving 20 x 20 cm tebal 8 cm K425
m2
Paving 20 x 20 cm tebal 10 cm K225
m2
Paving 20 x 20 cm tebal 10 cm K350
m2
Paving 20 x 20 cm tebal 10 cm K425
m2
Paving Tiga Berlian tebal 6 cm K225
m2
Kanstein Bulat (P:50,T:30,La:10,Lb:16 cm K225)
m1
Kanstein Jumbo (P:50,L:15,T:30 cm K225)
m1
Kanstein Segi Lima Jumbo (P:50,L:15, T:40 cm K225)
m1
Grass Block 36 X 54 cm tebal 9 cm K 225
m2
Koral Sikat
zak/10 kg
441
442
443
444
445
446
447
448
449
450
451
452
453
LAIN-LAIN
Wall papper 29 x 29
Wall papper 70 x 100
Wall papper 50 x 70
Wall papper 30 x 60
Glass block
Dugul batu hitam 50 x 50 x 200
Dugul batu hitam 60 x 70 x 250
Dugul batu hitam 70 x 70 x 250
Padmasari batu hitam 50 x 50 x 200
Padmasari batu hitam 65 x 75 x 255
Padmasari batu hitam 70 x 70 x 250
Rumput jepang
Rumput mutiara
lembar
lembar
lembar
lembar
bj
unit
unit
unit
unit
unit
unit
m2
m2
Mangupura, Januari
Kepala Dinas Cipta K
Kabupaten Badu
Hal. 66
HARGA SATUAN
4
4,100.00
70,500.00
43,600.00
55,000.00
22,000.00
22,000.00
33,000.00
38,800.00
38,000.00
10,000.00
18,500.00
20,600.00
17,000.00
29,000.00
16,800.00
12,000.00
26,000.00
42,000.00
30,000.00
47,000.00
59,000.00
22,000.00
12,000.00
12,500.00
29,000.00
24,000.00
29,000.00
36,000.00
50,000.00
84,000.00
125,000.00
74,000.00
108,500.00
72,000.00
105,000.00
70,000.00
Harga Barang dan Upah
Hal. 67
HARGA SATUAN
4
105,000.00
68,000.00
52,000.00
15,000.00
8,000.00
2,700.00
7,200.00
10,000.00
7,000.00
6,000.00
4,200.00
6,500.00
3,000.00
2,800.00
3,500.00
2,800.00
2,900.00
2,800.00
1,300.00
1,400.00
1,350.00
2,500.00
62,000.00
49,000.00
75,000.00
61,000.00
43,500.00
42,000.00
42,500.00
47,000.00
46,500.00
8,500.00
34,000.00
9,500.00
49,000.00
27,000.00
100,000.00
15,500.00
22,000.00
97,000.00
102,000.00
167,000.00
Harga Barang dan Upah
Hal. 68
HARGA SATUAN
4
212,000.00
305,000.00
375,000.00
87,000.00
117,000.00
15,000.00
117,000.00
122,000.00
127,000.00
22,000.00
60,000.00
72,000.00
109,000.00
115,000.00
132,000.00
100,000.00
105,000.00
11,000.00
9,000.00
7,000.00
70,000.00
47,000.00
80,000.00
20,000.00
63,500.00
107,000.00
72,000.00
2,250,000.00
12,000,000.00
13,500,000.00
90,000.00
20,000,000.00
30,000,000.00
8,300,000.00
6,500,000.00
9,000,000.00
5,000,000.00
6,000,000.00
6,000,000.00
2,500,000.00
3,000,000.00
6,000,000.00
0.016
62.5
5750000 6500000
6125000
9500 593750
Hal. 69
HARGA SATUAN
4
13,000,000.00
13,200,000.00
12,250.00
2,264,750.00
2,750,000.00
33,000.00
12,500.00
17,000.00
15,000.00
135,000.00
200,000.00
62,000.00
98,700.00
127,000.00
36,000.00
47,000.00
67,000.00
105,500.00
75,000.00
56,000.00
62,000.00
79000
104200
51,500.00
42,000.00
52,000.00
40,000.00
48,000.00
38,000.00
40,000.00
47,000.00
42,500.00
52,000.00
191,000.00
154,000.00
180,000.00
143,000.00
165,000.00
209,000.00
Hal. 70
HARGA SATUAN
4
209,000.00
160,000.00
197,000.00
149,000.00
248,500.00
210,000.00
189,500.00
150,700.00
107,800.00
222,900.00
194,900.00
273,500.00
286,500.00
262,500.00
249,900.00
337,000.00
57,750.00
70,500.00
88,750.00
72,500.00
95,000.00
114,900.00
76,900.00
175,900.00
76,100.00
76,100.00
92,900.00
61,500.00
40,000.00
40,900.00
57,500.00
315,000.00
425,000.00
320,000.00
Hal. 71
HARGA SATUAN
4
825,000.00
825,000.00
335,000.00
260,000.00
215,000.00
41,000.00
21,500.00
55,500.00
39,000.00
45,000.00
52,000.00
45,000.00
35,000.00
37,000.00
37,000.00
40,000.00
41,000.00
43,000.00
Hal. 72
HARGA SATUAN
4
56,000.00
40,000.00
48,000.00
38,500.00
40,000.00
53,500.00
36,500.00
46,000.00
230,000.00
170,000.00
225,000.00
15,000.00
45,000.00
1,300,000.00
955,000.00
1,500,000.00
5,610,000.00
5,600,000.00
610,000.00
1,365,000.00
1,491,000.00
670,000.00
2,800,000.00
2,200,000.00
1,800,000.00
355,000.00
165,000.00
145,000.00
135,000.00
18,000.00
110,500.00
220,500.00
165,000.00
140,000.00
142,000.00
187,000.00
410,000.00
835,000.00
235,000.00
48,000.00
2,600.00
Harga Barang dan Upah
Hal. 73
HARGA SATUAN
4
1,052,000.00
849,000.00
185,000.00
235,000.00
1,135,000.00
735,000.00
14,000.00
24,000.00
17,000.00
20,000.00
13,000.00
21,000.00
Hal. 74
HARGA SATUAN
4
45,000.00
18,000.00
18,000.00
26,500.00
15,000.00
128571
1,980.00
1,300.00
2,200.00
180,000.00
131,000.00
170,000.00
150,000.00
155,000.00
2,500.00
50,000.00
170,000.00
85,000.00
17,000.00
10,000.00
8,500.00
9,500.00
13,000.00
4,000.00
14,500.00
12,000.00
12,500.00
75,000.00
90,000.00
70,000.00
55,000.00
55,000.00
65,000.00
65,000.00
60,000.00
55,000.00
55,000.00
55,000.00
60,000.00
65,000.00
190,000.00
190,000.00
800000
114286
138000
47500
6 7916.667
150000
Hal. 75
HARGA SATUAN
4
140,000.00
140,000.00
160,000.00
100,000.00
75,000.00
90,000.00
70,000.00
100,000.00
70,000.00
70,000.00
80,000.00
80,000.00
120,000.00
75,000.00
70,000.00
75,000.00
185,000.00
75,000.00
Hal. 76
HARGA SATUAN
4
105,000.00
100,000.00
90,000.00
141,000.00
158,000.00
130,000.00
125,000.00
80,000.00
75,000.00
27,125.00
35,000.00
70,625.00
81,125.00
38,000.00
58,000.00
77,500.00
175,000.00
32,000.00
22,000.00
112,000.00
59,480.00
45,000.00
1,550,000.00
1,900,000.00
2,400,000.00
89,000.00
103,000.00
140,000.00
25,000.00
225,000.00
373,000.00
494,000.00
768,000.00
14,700.00
19,500.00
16,500.00
35,000.00
45,000.00
50,000.00
10,000.00
63,000.00
Harga Barang dan Upah
Hal. 77
HARGA SATUAN
4
5,500.00
784,000.00
32,000.00
28,000.00
1,270,000.00
1,650,000.00
1,877,568.00
42,000.00
62,000.00
86,000.00
120,000.00
209,000.00
254,000.00
449,000.00
60,000.00
51,000.00
61,000.00
60,000.00
60,000.00
12,500.00
50.00
8,427.00
85,000.00
16,000.00
170,000.00
178,000.00
251,000.00
268,000.00
137,000.00
140,000.00
191,000.00
205,000.00
220,000.00
120,000.00
167,000.00
215,000.00
245,000.00
250,000.00
140,000.00
Harga Barang dan Upah
Hal. 78
HARGA SATUAN
4
147,000.00
172,000.00
190,000.00
200,000.00
127,000.00
12,700.00
16,000.00
6,000.00
30,000.00
6,000.00
12,000.00
6,000.00
4,000.00
6,000.00
7,000.00
8,000.00
27,500.00
35,000.00
34,000.00
12,000.00
10,500.00
2,000.00
7,000.00
750.00
10,000.00
31,000.00
39,000.00
40,000.00
43,000.00
54,000.00
75,000.00
35,000.00
Hal. 79
HARGA SATUAN
4
55,000.00
63,000.00
63,000.00
68,000.00
75,500.00
55,000.00
63,000.00
63,000.00
68,000.00
75,500.00
66,500.00
76,000.00
85,000.00
53,000.00
58,000.00
66,000.00
69,000.00
55,000.00
35,000.00
22,000.00
80,000.00
99,000.00
35,000.00
25,000.00
3,800,000.00
4,100,000.00
4,300,000.00
3,800,000.00
4,100,000.00
4,300,000.00
22,000.00
22,000.00
Mangupura, Januari 2013
Kepala Dinas Cipta Karya
Kabupaten Badung
Hal. 80
NAMA BARANG
SPESIFIKASI
SATUAN
HARGA
(Rp.)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
Mandor
Kepala Tukang
Tukang Politur
Tukang Batu
Tukang kayu
Tukang Besi
Tukang cat
Tukang gali
Tukang Listrik
Tukang Pipa/ Tukang Ledeng
Tukang Aspal
Tukang masak Aspal
Pekerja
Tukang Ukir
Operator
Pembantu Operator
Mekanik
Pembantu Mekanik
Pasang Atap Alang-Alang
Pasang Bata Gosok Dua Muka
Pasang Bata Gosok Satu Muka
Pasang Batu Paras Diukir
Pasang Batu Paras Siap Diukir
Tukang Bongkar Begesting
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
M2
M2
M2
M2
Hari
68,000.00
60,000.00
42,000.00
45,000.00
55,000.00
50,000.00
40,000.00
40,000.00
45,000.00
50,000.00
43,000.00
44,000.00
40,000.00
75,000.00
50,000.00
40,000.00
50,000.00
45,000.00
45,000.00
270,000.00
145,000.00
288,500.00
250,000.00
40,000.00
Catatan :
1. Harga - harga belum termasuk PPn 10 %;
2. Harga - harga hanya sebagai pedoman / pendukung
dalam perhitungan konstruksi ( tidak mengikat ).
Mangupura, Januari 2013
Kepala Dinas Cipta Karya
Kabupaten Badung
: Relokasi Pembangunan Gedung Lembaga Perkreditan Desa (LPD) Desa Adat Padonan
: Gedung Utama
: Desa Tibubeneng, Kec. Kuta Utara - Kabupaten Badung
HRG SATUAN
JML HARGA (Rp)
(Rp)
NO
URAIAN PEKERJAAN
VOLUME
SAT.
286,00
76,00
m2
m'
10,750.00
123,631.09
3,074,500.00
9,395,962.82
12,470,462.82
PEKERJAAN PERSIAPAN
1 Pembersihan lokasi pekerjaan
2 Pek. Pengukuran dan pemasangan papan bouplank
II
1
2
3
4
5
6
77,69
66,88
63,43
75,48
7,3
9,44
m3
m3
m3
m3
m3
m3
50,875.00
62,325.00
114,750.00
192,961.39
170,350.00
170,350.00
3,952,478.75
#VALUE!
#VALUE!
14,564,725.53
1,243,555.00
#VALUE!
32,815,751.78
1
2
3
4
5
6
7
8
22,2
69,87
590,61
923,5
189,32
879,38
189,32
207,98
m3
m3
m2
m2
m2
m2
m2
m'
353,235.00
655,975.00
336,495.00
58,926.20
58,926.20
26,037.50
26,037.50
2,000.00
7,841,817.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
346,228,592.33
PEKERJAAN BETON
BETON LANTAI SATU
Beton rabat lantai kerja
Beton rabat lantai
Beton pondasi setempat
Beton tangga
Beton balok tangga 15/25
Beton sloop 20/40
Beton sloop canopy 20/25
Beton kolom 25/35
Beton kolom canopy 25/25
Beton kolom 15/35
Beton kolom L 15/80
Beton kolom L 15/55
Beton kolom T 15/40
Beton lantai cluis t=12cm
Beton dinding cluis t=12 cm
Beton balok canopy 20/25
Beton sunduk canopy 10/15
Beton pelat atap canopy t=10cm
Beton pelat topi t=8cm
Beton lantai dan dinding pond t=10cm
Beton sloop praktis
Beton meja wastafel
Beton kolom praktis
Beton ring praktis
1,75
11,44
8,73
2,4
0,15
7,83
1,00
7,00
1,38
0,32
0,603
0,65
0,92
0,52
3,52
1,00
0,33
2,841
0,192
1,5
1,38
0,072
3,5
0,48
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
720,700.00
720,700.00
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,261,225.00
8,244,808.00
9,162,145.91
2,518,803.00
#VALUE!
#VALUE!
1,049,501.25
#VALUE!
#VALUE!
#VALUE!
632,849,253.75
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
2,981,633,051.25
201,504,240.00
#VALUE!
#VALUE!
75,564,090.00
#VALUE!
503,760.60
58,116,831.90
BETON LANTAI II
Beton kolom 20/25
Beton kolom L 15/80
Beton kolom L 15/55
Beton kolom T 15/40
Beton balok induk 25/50
Beton balok induk 25/40
2,28
0,28
0,31
0,44
7,44
4,4
m3
m3
m3
m3
m3
m3
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
2,392,862.85
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
III
IV
a
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
b
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
V
a
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
b
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
VI
a
1
2
3
4
5
6
7
0,3
1,36
20,62
3,38
2,00
1,8
0,83
0,92
13,74
1,83
0,44
4
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
5
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
1,049,501.25
PEKERJAAN BESI
PEMBESIAN LANTAI SATU
Pembesian pondasi setempat
Pembesian tangga
Pembesian balok tangga 15/25
Pembesian sloop 20/40
Pembesian sloop canopy 20/25
Pembesian kolom 25/35
Pembesian kolom canopy 25/25
Pembesian kolom 15/35
Pembesian kolom L 15/80
Pembesian kolom L 15/55
Pembesian kolom T 15/40
Pembesian lantai cluis t=12cm
Pembesian dinding cluis t=12 cm
Pembesian balok canopy 20/25
Pembesian sunduk canopy 10/15
Pembesian pelat atap canopyt=10cm
Pembesian pelat topi t=8cm
Pembesian lantai dan dinding pond t=10cm
Pembesian sloop praktis
Pembesian meja wastafel
Pembesian kolom praktis
Pembesian ring praktis
975,88
439,118
66,25
1771,74
28,12
1904,08
240,336
110,79
106,84
118,35
105,63
64,17
380,07
190,58
112,90
350,58
23,69
185,1
315,97
13,33
447,52
54,41
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,268,586.17
5,520,511.77
832,882.97
22,273,993.59
#VALUE!
#VALUE!
3,021,460,554.49
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
100,643,114.15
PEMBESIAN LANTAI II
Pembesian kolom 20/25
Pembesian kolom L 15/80
Pembesian kolom L 15/55
Pembesian kolom T 15/40
Pembesian balok induk 25/50
Pembesian balok induk 25/40
Pembesian balok induk 15/50
Pembesian balok anak 20/25
Pembesian pelat lantai t=12 cm
Pembesian listplank t=10 cm
Pembesian ring 20/25
Pembesian ring 20/30
Pembesian ring 15/25
Pembesian ring 20/15
Pembesian pelat atap t=10 cm
Pembesian ring praktis
Pembesian kolom praktis
503,88
42,36
36,85
69,02
1456
902,88
39,8
300,56
2544,51
567,15
442
426,18
270,76
164,42
1695,52
164,09
52,60
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
12,571.82
#VALUE!
#VALUE!
#VALUE!
#VALUE!
18,304,567.64
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
5,556,743.75
#VALUE!
#VALUE!
#VALUE!
21,315,769.59
#VALUE!
#VALUE!
121,677,350.43
PEKERJAAN BEKISTING
BEKISTING LANTAI SATU
Bekisting pondasi setempat
Bekisting tangga
Bekisting balok tangga 15/25
Bekisting sloop 20/40
Bekisting sloop canopy 20/25
Bekisting kolom 25/35
Bekisting kolom canopy 25/25
12,57
13,51
1,6
58,73
9,0
47,97
11,0
m2
m2
m2
m2
m2
m2
m2
296,533.72
516,920.08
300,225.39
296,533.72
296,533.72
329,225.07
329,225.07
#VALUE!
#VALUE!
474,453.96
17,415,425.52
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
21,640,715.78
3,547,314.23
2,099,002.50
1,889,102.25
#VALUE!
#VALUE!
14,420,147.18
#VALUE!
#VALUE!
65,457,392.96
3,075
9,84
6,77
17,22
58,62
9,0
5,5
28,41
0,58
21,4
4
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
5
329,225.07
329,225.07
329,225.07
329,225.07
Err:509
300,225.39
300,225.39
323,513.60
323,513.60
Err:509
6
1,012,367,090.25
#VALUE!
#VALUE!
#VALUE!
Err:509
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Err:509
16,05
m2
296,533.72
#VALUE!
0,9
2,13
8,8
m2
m2
m2
323,513.60
329,225.07
300,225.39
#VALUE!
#VALUE!
#VALUE!
#VALUE!
BEKISTING LANTAI II
Bekisting kolom 20/25
Bekisting kolom L 15/80
Bekisting kolom L 15/55
Bekisting kolom T 15/40
Bekisting balok induk 25/50
Bekisting balok induk 25/40
Bekisting balok induk 15/50
Bekisting balok anak 20/25
Bekisting pelat lantai t=12 cm
Bekisting listplank t=10 cm
Bekisting ring 20/25
Bekisting ring 20/30
Bekisting ring 15/25
Bekisting ring 20/15
Bekisting pelat atap t=10 cm
Bekisting ring praktis
Bekisting kolom praktis
40,95
4,64
6,38
8,12
74,37
46,2
4,6
19,05
180,96
69,33
28,0
24,0
14,43
16,83
88.4
33,63
6,96
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
329,225.07
329,225.07
329,225.07
329,225.07
300,225.39
300,225.39
300,225.39
300,225.39
323,513.60
Err:509
300,225.39
300,225.39
300,225.39
323,513.60
323,513.60
300,225.39
329,225.07
13,481,766.62
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Err:509
#VALUE!
#VALUE!
#VALUE!
#VALUE!
28,598,601.80
#VALUE!
#VALUE!
#VALUE!
PEKERJAAN KUDA-KUDA/ATAP
Pek. Kuda-kuda baja ringan UK-75 (galv.0,83mm&0,53mm)
Pas. Tatab kamper 2,5/7 diprofil
Pas. Listplank kamper 2,5/14 diprofil
Pas. Listplank kamper 2,5/20 diprofil
Pas. Genteng plat Cisangkan
Pas. Bubungan Cisangkan
279
88,0
88,0
88,0
306,76
58,57
m2
m'
m'
m'
m2
m'
226,740.00
136,525.87
136,525.87
136,525.87
Err:509
65,636.16
63,260,460.00
#VALUE!
#VALUE!
#VALUE!
Err:509
#VALUE!
#VALUE!
PEKERJAAN LANTAI
LANTAI I
Pas. Granit polish lantai 60x60
Pas. Granit unpolish lantai tangga
Pas. Plin granit 10x60
Pas. Dinding keramik toilet 20 x 20 cm
Pas. Lantai keramik toilet setara platinum
Pas. Keramik meja wastafel
Pas. Stop nossing batu andesit bakar
Pas. Koral sikat bermotif lantai canopy
173,09
12,0
122,49
44,44
8,17
1,05
5,63
49,9
m2
m2
m'
m2
m2
m2
m2
m2
243,765.63
243,765.63
32,903.75
184,208.03
Err:509
243,765.63
243,765.63
375,688.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Err:509
#VALUE!
#VALUE!
#VALUE!
#VALUE!
LANTAI II
Pas. Granit polish lantai 60x60
Pas. Plin granit 10x60
Pas. Dinding keramik toilet setara platinum
Pas. Lantai keramik toilet setara platinum
Pas. Keramik meja wastafel
145,75
54,91
39,82
6,10
1,75
m2
m'
m2
m2
m2
243,765.63
32,903.75
184,208.03
35,528,839.84
1,806,744.91
7,335,163.56
243,765.63
426,589.84
45,097,338.16
PEKERJAAN PLAFOND
LANTAI I
1 Pek. Rangka plafond usuk 4/6 kamper canopy
2 Pas. Penutup plafond kalsiboard canopy
23,52
5,76
m2
m2
138,802.35
Err:509
#VALUE!
#VALUE!
8
9
10
11
12
13
14
15
16
17
b
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
VII
1
2
3
4
5
6
VIII
a
1
2
3
4
5
6
7
8
b
1
2
3
4
5
IX
a
2
Bekisting kolom 15/35
Bekisting kolom L 15/80
Bekisting kolom L 15/55
Bekisting kolom T 15/40
Bekisting dinding cluis t=12 cm
Bekisting balok canopy 20/25
Bekisting sunduk canopy 10/15
Bekisting pelat atap canopyt=10cm
Bekisting pelat topi t=8cm
Bekisting dinding pond t=10cm
1
3
4
5
6
7
8
9
10
11
12
13
b
1
2
3
4
5
6
7
8
9
10
11
12
13
14
X
a
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
b
1
2
3
4
5
6
7
8
9
10
XI
2
Pas. Penutup plafond lambresering kamper
Pas. Lis 4/6 kamper diprofil
Pas. Lis 3/5 kamper di serut
Pas. Lis 3/5 kamper di profil
Pas. Papan 2,5/20 kamper di profil
Pas. Ukiran jati type samblung canopy dan rg. Teller
Pas. Ukiran jati type mas-masan canopy dan rg. Teller
Pas. Papan 2,5/14 kamper di profil rg teller
Pas. Plafond gypsum tanpa nat+rangka hollow 4/4+2/4
Pas. Sedowline
Pas. List gypsum 3/5 toilet
3
15,8
26,24
26,24
19,2
9,6
12,0
7.00
12,1
184,86
158,77
21,2
4
m2
m'
m'
m'
m'
bh
bh
m'
m2
m'
m'
5
274,127.63
Err:509
Err:509
LANTAI II
Pek. Rangka plafond usuk 4/6 kamper rg. Ketua dan rg. Rapat
Pas. Penutup plafond kalsiboard rg. Ketua dan rg. Rapat
Pas. Penutup plafond lambresering kamper
Pas. Usuk ekspose 4/6 kamper diprofil
Pas. Lis 4/6 kamper diprofil
Pas. Lis 3/5 kamper di serut
Pas. Lis 3/5 kamper di profil
Pas. Balok 6/12 kamper di profil rg. Rapat
Pas. Papan 2,5/20 kamper di profil
Pas. Ukiran jati type samblung rg. Rapat
Pas. Ukiran jati type mas-masan rg. Rapat
Pas. Ukiran jati type wajik rg. Ketua dan rg. Rapat
Pas. Plafond kalsiboard tanpa nat+rangka hollow 4/4+2/4
Pas. List gypsum 3/5 toilet
75,85
50,93
20,63
10,18
166,52
107,33
161,12
11,10
40,75
8,0
10.00
40,0
183,45
18,5
m2
m2
m2
m2
m'
m'
m'
m'
m'
bh
m'
bh
m2
m'
138,802.35
1.50
8.00
2.80
1.60
2.80
1.60
14.42
17.51
0,15
2,11
10,73
19,65
1,0
18,9
12,67
12,45
11,50
1,0
m3
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m'
unit
m2
m2
m2
m2
unit
Err:509
749,327.50
749,327.50
749,327.50
749,327.50
749,327.50
750,604.78
750,604.78
250,101.28
250,101.28
735,000.00
600,000.00
10,500,000.00
250,000.00
250,000.00
250,000.00
1,150,000.00
7,750,000.00
Err:509
5,994,620.00
2,098,117.00
1,198,924.00
2,098,117.00
1,198,924.00
10,823,720.86
13,143,089.61
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Err:509
Err:509
Err:509
749,327.50
749,327.50
749,327.50
750,604.78
Err:509
Err:509
1,198,924.00
3,596,772.00
1,049,058.50
10,823,720.86
3,13
2,31
64,18
m3
m3
m2
m3
m4
m5
m6
m2
m2
m2
250,101.28
735,000.00
402,632.72
#VALUE!
#VALUE!
#VALUE!
Err:509
1,0
9,0
set
set
475,000.00
425,000.00
475,000.00
#VALUE!
LANTAI DUA
Pek. Kuzen bingkirai 5/14
Pek. Kuzen bingkirai 5/11
Pas. Daun pintu panil double rg. Rapat bingkirai
Pas. Daun pintu panil tunggal bingkirai
Pas. Daun pintu panil bingkirai + alum.foil toilet
Pas. Daun jendela bingkirai + kaca bening 5mm
Pas. Daun ventilasi + kaca bening 5mm
Pas. Kaca mati 5 mm bening
Pas. Kaca tempreed 8 mm
Pek. Partisi rangka kayu kamper
0.80
0.20
1.60
4.80
1.40
14.42
16.48
136,525.87
135,000.00
95,000.00
136,525.87
Err:509
22,000.00
17,500.00
274,127.63
196,183.33
Err:509
Err:509
Err:509
89,321.00
136,525.87
135,000.00
95,000.00
35,000.00
Err:509
17,500.00
6
4,331,216.62
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
665,000.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
950,000.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
1
3
4
5
6
7
8
2
Pas. Kunci tombol toilet
Pas. Engsel pintu solid
Pas. Engsel jendela solid
Pas. Kait angin jendela solid
Pas. Grendel jendela solid
Pas. Espagnolet pintu double solid
3,0
42,0
132,0
132,0
66,0
1,0
4
set
bh
bh
bh
bh
bh
5
185,000.00
47,743.00
43,492.50
32,666.75
30,000.00
95,000.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
16
18
19
20
21
22
123
33
8
17
16
54
2
49
14
2,0
1
2
48
7
2,0
20
2
100
1
1
ttk
ttk
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
m'
bh
bh
m'
unit
m'
unit
unit
198,250.00
198,250.00
198,250.00
198,250.00
30,000.00
50,000.00
55,000.00
50,000.00
55,000.00
50,000.00
1,950,000.00
1,950,000.00
40,000.00
135,000.00
1,500,000.00
65,000.00
350,000.00
65,000.00
750,000.00
300,000.00
24,384,750.000
6,542,250.000
1,586,000.000
3,370,250.000
480,000.000
2,700,000.000
110,000.000
2,450,000.000
770,000.000
#VALUE!
1,950,000.000
3,900,000.000
1,920,000.000
945,000.000
#VALUE!
1,300,000.000
700,000.000
6,500,000.000
750,000.000
300,000.000
63,758,250.000
80.00
64.00
40.00
88.00
32.00
1.00
m'
m'
m'
m'
bh'
unit
218,697.04
445,494.28
445,494.28
445,494.28
445,494.28
3,500,000.00
17,495,763.00
28,511,633.60
17,819,771.00
39,203,496.20
14,255,816.80
3,500,000.00
120,786,480.60
2.00
2.00
1.00
3,0
2.00
3.00
bh
bh
bh
bh
bh
bh
Err:509
3,238,569.41
521,864.50
Err:509
6,477,138.82
521,864.50
#VALUE!
500,000.00
540,000.00
Err:509
XII
A
B
1
2
3
4
5
6
1
2
3
4
5
6
PEKERJAAN SANITASI
Pas. Washtafel Toto + accesories + Kran
Pas. Kloset duduk Toto + accessories
Pas. Kloset jongkok Toto
Pas. Floor Drain steinles san-ei
Pas. Cermin + bingkai
Pas. Kran 1/2" san-ei
250,000.00
180,000.00
PEKERJAAN FINISHING
Cat dinding bagian dalam dengan vinilex interior
692.63
Cat dinding bagian luar dengan dulux exterior
230.87
Cat plafond dengan cat vinilex
428.37
Pek. Politur listplank kap dengan ultran politur
54.12
Pek. Politur kusen, pintu, jendela,ventilasi, relling, lis dan lambreser
441.89
Pek. Politur lis-list plafond
108.86
Pas. Tulisan dari kuningan
1,0
Pek. Tempelan batu tulung agung + paras palimanan
253,45
m2
m2
m2
m2
m2
m2
unit
m2
19,946.27
19,946.27
19,946.27
60,733.80
60,733.80
60,733.80
1,500,000.00
177,716.88
6
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
18,988,227.00
Err:509
13,815,387.59
4,604,996.22
8,544,385.29
3,286,913.34
26,837,659.54
6,611,481.63
#VALUE!
#VALUE!
110,243,165.58
158.55
188.72
12,470,462.82
12,470,462.82
1.746875
64285.714285714
142857.143
32,815,751.78
32815751.78
7841817.00
45832973.25
30,711.72
(2,711.72)
257.72
346,228,592.33
120.14
1,261,225.00
8,244,808.00
9,162,145.91
8,217,594.79
1,049,501.25
7,346,508.75
1,448,311.73
#VALUE!
632,849,253.75
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
2,981,633.05
1,448,311.73
#VALUE!
58,116,831.90
7,808,289.30
#VALUE!
#VALUE!
#VALUE!
21,640,715.78
3,547,314.23
65,457,392.96
12,268,586.17
22,273,993.59
#VALUE!
#VALUE!
3,021,460,554.49
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
100,643,114.15
18,304,567.64
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
1032500
10,828,861.52
442.00
121,677,350.43
3,727,428.89
17,415,425.52
#VALUE!
#VALUE!
#VALUE!
442,000.00
1,012,367,090.25
#VALUE!
#VALUE!
#VALUE!
Err:509
#VALUE!
#VALUE!
#VALUE!
3.075
1.6
#VALUE!
#VALUE!
#VALUE!
288,650,000.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
53,987,308.11
#VALUE!
#VALUE!
#VALUE!
#VALUE!
98,961,004.85
#VALUE!
1257500000
12,575,000.00
546,103.48
546,103.48
546,103.48
Err:509
16000000.00
3,200.00
3374.36
900,000.00
27,840,000.00
237000.00
520000.00
260000.00
780000.00
220000.00
#VALUE!
60,000.00
100,000.00
499,000.00
77,722,231.88
22,613,431.88
#VALUE!
45,097,338.16
93,750.00
54,807.69
1,611,346.15
2,850,000.00
#VALUE!
4,050,000.00
32.00
6.60
10.00
1.00
#VALUE!
Err:509
Err:509
#VALUE!
wajik
emas
samlung p=75
samlung p=150
54,807.69
22.00
5.50
425.00
#VALUE!
3,295.00
32.00 wajik
9.90 emas
8.00 samlung p=75
#VALUE!
157,500.00
1,713,800.00
#VALUE!
247,500.00
1,750,000.00
472,500.00
316,750.00
789,250.00
Err:509
-
Err:509
90,000.00
85,000.00
90,000.00
78,400.00
Err:509
37,500.00
Err:509
235,900.00
47,180.00
275000
168000
443000
22,500,000.00
Err:509
Err:509
#VALUE!
6.56
#VALUE!
#VALUE!
18,988,227.00
#VALUE!
63,758,250.000
117,286,480.60
120,786,480.60
Err:509
Err:509
3,200,000.00
66,562,500.00
63,362,500.00
250,000.00
265000
110,243,165.58
260000
#VALUE!
1,257,500,000.00
(1,257,500,000.00)
rc
200.88 luas lt I
#VALUE!
180.00
200.88
220.00 Luas lt II
164.00
220.00
talang
420.88 tot
- per m2
0
344.00
-
39.045
459.93
-
2,613,571.56
205000
1,100,000,000.00
3,197,674.42
2613571.56434138
2613571.56434138
LUAS
170.515 LT II
16 CANOPY
164.436 LT II
350.951
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
3946493.06215548
253.45
170.515
16
164.436
350.951
1,262,640,000.00
1,661,000,000.000
#VALUE!
#VALUE!
#VALUE!
Relokasi Pembangunan Gedung Lembaga Perkreditan Desa (LPD) Desa Adat Padonan
Gedung Utama
Desa Tibubeneng, Kec. Kuta Utara - Kabupaten Badung
URAIAN PEKERJAAN
I
II
III
IV
a
b
V
a
b
VI
a
b
VII
VIII
a
b
IX
a
b
X
a
b
XI
XII
XIII
:
:
:
SATUAN
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH DAN PASIR
PEKERJAAN PASANGAN, PLESTERAN DAN ACIAN
PEKERJAAN BETON
BETON LANTAI SATU
BETON LANTAI II
PEKERJAAN BESI
PEMBESIAN LANTAI SATU
PEMBESIAN LANTAI II
PEKERJAAN BEKISTING
BEKISTING LANTAI SATU
BEKISTING LANTAI II
PEKERJAAN KUDA-KUDA/ATAP
PEKERJAAN LANTAI
LANTAI I
LANTAI II
PEKERJAAN PLAFOND
LANTAI I
LANTAI II
PEKERJAAN KUZEN, PINTU, JENDELA, VENTILASI
DAN PARTISI
LANTAI SATU
LANTAI DUA
PEKERJAAN PENGGANTUNG DAN PENGUNCI
PEKERJAAN MEKANIKAL, ELEKTRIKAL
PEKERJAAN FINISHING
JUMLAH
DIBULATKAN
JUMLAH
Rp
Rp
Rp
12,470,462.82
32,815,751.78
346,228,592.33
Rp
Rp
58,116,831.90
65,457,392.96
Rp
Rp
100,643,114.15
121,677,350.43
Rp
Rp
Rp
#VALUE!
#VALUE!
#VALUE!
Rp
Rp
#VALUE!
45,097,338.16
Rp
Rp
#VALUE!
#VALUE!
Rp
Rp
Rp
Rp
Rp
Err:509
Err:509
18,988,227.00
Err:509
110,243,165.58
Rp
Rp
#VALUE!
#VALUE!
Terbilang : SATU MILYAR DUA RATUS LIMA PULUH TUJUH JUTA LIMA RATUS RIBU RUPIAH
Badung, Desember 2013
Dibuat Oleh :
Kontraktor
I. G. P. ARI AGUS S, ST
###
#VALUE!
118.3473
105.6293
64.168
380.072
190.58
112.904
350.5794
23.6928
185.1
315.974
9
0.9375
0.625
2
58.728
9
13.3272
447.5176
54.4064
503.88
42.35933
36.85055
69.02133
1456.216
833.36
902.88
47.97
17.22
11 =((16,6 * 3,7 )- (2,8)
9.84
58.62
6.765
9
5.5
39.8
300.56
2544.508
567.1464
442
426.18
270.7571
164.4167
1695.516