Tipe 36 2013

Page : 1/88

Rencana Anggaran BiayaKonstruksi Rumah TinggalTipe : 36 m2Alamat : Larisa Residence

NOELEMEN

URAIAN PEKERJAAN SAT VOLUME HARSAT JUMLAH BANGUNAN

Catatan Umum :

a.

b.

c.

d.

e.

f.

g.

h.

I PERSIAPAN 1 Bouwplank m' 36.00 13,640 491,040 2 Air kerja & listrik kerja ls 1.00 1,500,000 1,500,000

Sub Total 1,991,040

II TANAH 1 Galian tanah m3 33.35 19,800 660,330 2 Urugan kembali m3 13.34 9,350 124,729

Sub Total 785,059

III PONDASI 1 Pondasi Rolaag bata m3 0.72 632,500 455,400 2 Pondasi Batu Kali 1 :6 m3 16.20 426,951 6,916,607 3 Pondasi Plat Setempat 60x60x25 m3 0.90 399,423 359,480

Sub Total 7,731,488

IV BETON 1 Sloof S-1 13/20, 4ø10 & ø6-200 m' 37.00 84,711 3,134,306 1 Sloof S-2 13/15, 4ø10 & ø6-200 m' 24.50 76,240 1,867,877 2 Kolom K1 13/20, 4ø10 & ø6-200 m' 32.00 127,826 4,090,445 3 Kolom KP 13/13, 4ø8 & ø6-200 m' 11.90 47,831 569,186 4 Balok RB-1 15/20, 4ø10 & ø6-200 m' 37.00 115,494 4,273,269 5 Plat Beton, t=12 cm; ø8-200 (double) m2 9.63 341,855 3,292,067

Beton meja dapur, t=8 cm ; ø 8-200 (single) m2 1.50 299,148 448,722 Sub Total 17,675,872

Kontrak pekerjaan bersifat lumpsum berdasarkan gambar-gambar, spesifikasi teknis, schedule of finishes serta keterangan lainnya, untuk itu maka :

Kontraktor telah membuat secara lengkap dan menyeluruh bagian-bagian pekerjaan (bill of item), tidak ada bagian yang terlewat berdasarkan gambar-gambar, spesifikasi teknis dan administrasi umum serta keterangan lainnya.

Bill of item yang diberikan oleh pemberi tugas bersifat tidak mengikat, kontraktor dapat melakukan pengurangan atau penambahan item pekerjaan yang dianggap perlu.

Dalam memberikan harga satuan pada tiap item pekerjaan, kontraktor harus sudah mempertimbangkan seluruh biaya-biaya yang akan dikeluarkan yang berhubungan dengan spesifikasi yang diminta, sesuai gambar tender, risalah Aanwijzing, risalah klarifikasi, risalah negosiasi.

Pihak kontraktor harus sudah mempertimbangkan dan memperhitungkan semua kemungkinan biaya yang akan timbul dilapangan akibat pekerjaan Kontraktor lain yang bekerja juga untuk pelaksanaan pekerjaan ini.Seandainya terdapat kontradiksi atau ketidaksamaan pengertian antara ketentuan-ketentuan yang tercantum didalamnya dengan ketentuan-ketentuan pada catatan harga, maka yang dipakai sebagai pedoman akhir adalah apa yang tercantum dalam catatan harga.

Kontraktor wajib melaksanakan pekerjaan tambah atau pekerjaan kurang dengan harga satuan seperti tertera pada Bill Of Item, kecuali tidak ada, maka harga satuan pekerjaan tersebut akan dianalisa dan disepakati bersama.

Pihak pemberi tugas tidak dapat dituntut klaim dikemudian hari apabila ternyata dikemudian hari ada bagian dari uraian pekerjaan ini yang dipandang tidak lengkap. Semua hal-hal yang tidak / belum tercantum dalam uraian pekerjaan ini dianggap sudah diperhitungkan.

Untuk item pekerjaan yang dinyatakan "provisional", item pekerjaan tersebut akan dihitung kembali sesuai kenyataan lapangan.

Page : 2/88

NOELEMEN


V DINDING 1 Pasangan dinding bata merah 1 : 5 m2 184.36 70,125 12,928,245 2 Plesteran+acian 1 : 5 m2 294.98 37,697 11,119,710 3 Plesteran camprot halus belakang m2 10.59 29,662 314,115

Sub Total 24,362,071

VI ATAP 1 Rangka Atap Baja Ringan m2 56.10 120,000 6,732,000 2 Pasang genteng beton plat m2 50.80 66,000 3,352,800 3 Pasang nok genteng m' 6.00 44,626 267,758 4 Flashing nok samping m' 3.36 44,990 151,166


VII KUSEN, PINTU 1 Kusen + daun pintu P1 (Inc. acc. + finish politur) unit 1.00 1,500,000 1,500,000 JENDELA 2 Kusen + daun pintu P2 (Inc. acc. + finish politur) unit 4.00 850,000 3,400,000

3 Kusen + daun pintu P3 PVC unit 2.00 400,000 800,000 4 Kusen + daun pintu PJ (Inc. acc. + finish politur) unit 1.00 1,000,000 1,000,000 5 Kusen + daun jendela J1 (Inc. acc. + finish politur) unit 3.00 450,000 1,350,000 6 Kusen + daun jendela J2 (Inc. acc. + finish politur) unit 1.00 650,000 650,000 7 Kusen + daun jendela BV (Inc. acc. + finish politur) unit 1.00 550,000 550,000

Sub Total 9,250,000

VIII PLAFOND 1 Plafond gypsum 9 mm + rangka m2 55.35 83,160 4,602,906 2 Plafond GRC + rangka area KM + luar m2 2.40 83,160 199,584 3 Plafond expose m2 9.63 33,270 320,385 4 List gypsum m' 37.00 17,500 647,500

Sub Total 5,770,375

IX LANTAI 1 Pasang Keramik Lantai Ruangan Utama 40x40 m2 55.35 92,455 5,117,384 2 Pasang Keramik Lantai Teras 30x30 m2 4.20 95,370 400,554 3 Pasang Keramik Lantai KM 20x20 m2 2.40 97,584 234,201 4 a. Pas. Keramik Ddg KM 20x25 m2 11.86 106,095 1,258,287

b. Pas. List Keramik Ddg KM m' 6.20 25,000 155,000 5 Lantai kerja bawah lantai keramik, t = 5 cm m3 3.10 468,050 1,449,785 6 Urugan Pasir bawah lantai keramik, t= 5 cm m3 3.10 99,000 306,653 7 Rabat beton + koral sikat + keramik area carport m2 13.50 150,000 2,025,000 8 Plin cat lantai m' 37.00 3,500 129,500


X INSTALASI 1 Instalasi Air Bersih AIR a. Pipa air bersih PVC dia. 1/2" AW + assesories m' 2.25 12,500 28,125

b. Pipa air bersih PVC dia. 3/4" AW + assesories m' 14.00 15,000 210,000 2 Instalasi Air Kotor

a. Pipa air kotor + Vent PVC dia. 2" AW + assesories m' 2.50 28,500 71,250 b. Pipa air kotor PVC dia. 3" AW + assesories m' 14.00 42,500 595,000 c. Pipa air kotor PVC dia. 4" AW + assesories m' 12.00 63,500 762,000 d. Septictank 150 x 200 x 200 cm unit 1.00 2,000,000 2,000,000 e. Bak kontrol tertutup Tipe BK2 bh 1.00 100,000 100,000

3 Instalasi Air Hujan (Pipa Drain Vertikal + Roof Drain + Equipment)a. Catch Basin /CB bh 1.00 100,000 100,000 b. Pipa air hujan PVC dia. 3" AW + assesories dari CB m' 11.00 42,500 467,500 Sub Total 4,333,875

XI INSTALASI 1 Instalasi titik lampu + fitting ttk 10.00 119,900 1,199,000 LISTRIK 2 Instalasi titik stop kontak ttk 8.00 119,900 959,200

3 Instalasi titik lampu taman ttk 2.00 119,900 239,800 4 Instalasi titik telepon ttk 1.00 119,900 119,900 5 Instalasi titik TV ttk 1.00 119,900 119,900 6 Saklar tunggal lengkap bh 3.00 25,000 75,000 7 Saklar ganda lengkap bh 4.00 35,000 140,000 8 Stop Kontak lengkap bh 8.00 30,000 240,000 9 Telephone outlet lengkap bh 1.00 85,000 85,000

10 TV Outlet lengkap bh 1.00 85,000 85,000 11 Arde ttk 1.00 250,000 250,000 12 Box panel + MCB + Kabel toefer + sparing unit 1.00 550,000 550,000

Sub Total 4,062,800

Page : 3/88

NOELEMEN


XII SANITAIR 1 Closet Duduk Ex. TOTO bh 1.00 1,705,000 1,705,000 2 Closet Jongkok Ex. INA bh 1.00 308,000 308,000 3 Hand Shower Lengkap bh 1.00 550,000 550,000 4 Floor drain bh 1.00 100,000 100,000 5 Kitchen zink bh 1.00 225,000 225,000 6 Kran tembok bh 1.00 75,000 75,000 7 Sink Tap bh 1.00 75,000 75,000 8 Kran taman bh 1.00 75,000 75,000

Sub Total 3,113,000

XIII PENGECATAN 1 Cat dinding exterior Dulux Wheathershield ICI m2 32.70 22,000 719,455 2 Cat dinding interior Emulsion Sanlex m2 265.76 12,000 3,189,131 3 Cat plafond Emulsion Sanlex m2 44.48 12,000 533,760 4 Cat Lisplank Sanlex m2 2.85 12,000 34,200

Sub Total 4,476,546

REKAPITULASI RENCANA ANGGARAN BIAYAKonstruksi Rumah TinggalTipe : 36 m2 Alamat : Komplek Larisa Residence

No Uraian Pekerjaan Jumlah

I PERSIAPAN 1,991,040 II TANAH 785,059 III PONDASI 7,731,488 IV BETON 17,675,872 V DINDING 24,362,071 VI ATAP 10,503,724 VII KUSEN PINTU & JENDELA 9,250,000 VIII PLAFOND 5,770,375 IX LANTAI 11,076,363 X INSTALASI AIR 4,333,875 XI INSTALASI LISTRIK 4,062,800 XII SANITAIR 3,113,000 XIII PENGECATAN 4,476,546

Sub Total 105,132,214 Dibulatkan 105,100,000

Harga Per m2 1,946,296

Spesifikasi Merk

Pasangan Dinding Bata MerahPlester + Acian KonvensionalRangka Atap Baja RinganGenteng Beton PlatKusen AlumuniumPintu KM/WC PVCPlafond Bangunan Utama GypsumPlafond KM/WC GRCList Plafond AdaKeramik lantai Ruang Utama 40 x 40 Ex. Mulia (Cream)Keramik lantai Teras 30x30 Ex. Asia Tile Un. SlipKeramik lantai KM/WC 20x20 Ex. Asia Tile Un. SlipKeramik Dinding KM/WC 20x25 Ex. Asia Tile Un. SlipCarport Rabat Beton + Koral SikatPlint Lantai Di CatIns. Pipa Air Bersih Maspionk AWSistem Air Bersih LedengIns. Pipa Air Kotor Maspionk AWOutlet Listrik PanasonicCloset Duduk Ex. TOTO (White)Cat Exterior Warna Sama Dengan Brosur Ex. DULUX ICICat Interior Warna Putih Ex. SanlexFinishing Daun Pintu Utama Melamic

ANALISA SATUAN BAHAN 1Rumah Cluster R-3Kota Baru ParahyanganPT. Belaputera Intiland

Uraian Sat Koef Satuan Jumlah JasaNo Pekerjaan Rp. Rp. Rp.

I PEKERJAAN PERSIAPAN - Keet dan gudang m2

Bahan & Upah m2 1.0000 100,000 100,000 100,000 10,000

- Keet dan gudang uk. 3,6 m x 4,8 m dibuat 1 unit 864,000

- Bouwplank m' Papan Terentang 2/20-300 m3 0.0060 550,000 3,300 Kaso Borneo 5/7 m3 0.0035 1,700,000 5,950 Paku kg 0.0100 15,000 150 Upah dan Pengukuran m1 1.0000 3,000 3,000

12,400 1,240 305.0000 3,782,000

1 Keet dan gudang ls Bahan & Upah ls 1.0000 500,000 500,000 (Asumsi 1 Kontraktor 5 Unit)

500,000 -

2 Bouwplank ls Bahan & Upah ls 1.0000 500,000 500,000

500,000 -

3 Keamanan ls 1 Orang Jaga x 6 bulan x Rp.600.000,- ls 0.8571 750,000 642,857 (Asumsi 1 Kontraktor 7 Unit)

642,857 -

4 Pembersihan Site (7 unit) ls ( Asumsi 1 bulan = 1 org x 25 hr xRp.15.000,- x 6 bulan ls 0.8571 375,000 321,429

321,429 -

5 Air kerja & listrik kerja ls Air Kerja m3 0.34 3,500 1,200 Air Testing m3 0.04 3,500 150 Listrik Kerja ls 0.14 3,000,000 428,571 429,921 -

6 Pagar Pengamanan Sementara ls Seng gelombang t=1.8m lbr 1.4000 27,500 38,500 Dolken btg 1.0000 5,500 5,500 Paku kg 0.0800 8,000 640 Upah Pasang + Cat m1 1.0000 8,000 8,000

52,640 0 Untuk Total 5 Unit 216 52,640 11,370,240

7 Pagar Pengamanan Sementara ls Bahan & Upah ls 1.0000 2,274,048 2,274,048

8 Tes Listrik + Air + As Built Drawing + Lap. Mingguan / Bulanan (Rumah Cont ls ( Asumsi 1 bulan = Rp.400.000,- x 10 bulan : 1 Unit) ls 1.0000 342,857 342,857

342,857 0

II PEKERJAAN TANAH 1 Galian tanah m3

Upah m3 1.0000 18,000 18,000 18,000 1,800

2 Urugan kembali m3 Upah m3 1.0000 8,500 8,500

8,500 8503 Buangan tanah ke luar lokasi (swelling tanah 35%) +/- 3 KM m3

Upah m3 1.0000 19,000 19,000 19,000 1,900

4 Blast Material m3 Blast Material m3 1.2000 45,000 54,000 Upah & Pemadatan m3 1.0000 10,000 10,000

64,000 6,400

III PEKERJAAN PONDASI


1 Tiang Pancang square 20.20 + Upah Pancang m' m' 1.0000 92,235 92,235

Mob/Demob m' 1.0000 2,422 2,422 94,657 9,466

2 Pondasi Rolag bata m3 Batu Bata biasa bh 550.00 550 302,500 Semen sak 2.5000 61,000 152,500 Pasir pasang m3 0.5000 90,000 45,000 Upah m3 1.0000 75,000 75,000

575,000 57,500

3 Retaining Wall Pasangan rollag bata tebal 1 bata m2 Batu Bata biasa bh 160.0000 550 88,000 Semen Pasangan rollag sak 0.4500 61,000 27,450 Pasir Pasangan Rollag m3 0.0800 85,000 6,800 Semen Plesteran rollag untuk 2 m2 sak 0.4400 61,000 26,840 Pasir plesteran rollag untuk 2 m2 m3 0.1000 85,000 8,500 Upah Pasang rollag 1 bata m2 1.0000 18,000 18,000 Upah Plester rollag m2 2.0000 8,500 17,000

192,590 19,259

4 Pondasi Batu Kali 1 : 4 m3 Batu Belah m3 1.2000 90,000 108,000 Pasir Pasang m3 0.6000 90,000 54,000 Semen PC @ 50 kg zak 3.2000 61,000 195,200 Besi ø 10 cm kg 0.1339 7,000 937 Upah Kerja m3 1.0000 30,000 30,000

388,137 38,814

5 Pondasi Batu Kali 1 : 6 m3 Batu Belah m3 1.2000 90,000 108,000 Pasir Pasang m3 0.6000 90,000 54,000 Semen PC @ 50 kg zak 2.2000 61,000 134,200 Besi ø 10 cm kg 0.1339 7,000 937 Upah Kerja m3 1.0000 30,000 30,000

327,137 32,714

Pondasi Batu Aanstamping m3 Batu Belah m3 1.2000 90,000 108,000 Upah Kerja m3 1.0000 30,000 30,000

138,000 13,800

6 Pelat di bawah Pondasi m2 Beton Readymix m3 0.1000 650,000 65,000 Upah Pengecoran m3 0.1000 65,000 6,500 Papan Alba m3 0.0051 550,000 2,779 Kaso 5/7 m3 0.0044 1,700,000 7,438 Paku kg 0.3000 8,000 2,400 Upah Bekisting m2 0.2000 15,000 3,000 Besi dia. 8 kg 3.7878 7,000 26,514 Kawat Beton kg 0.1136 15,000 1,704 Upah Besi kg 3.7878 600 2,273

117,608 11,761

7 Rabat Beton / Lantai Kerja Pondasi, t=5 cm m3 Semen sak 2.2400 61,000 136,640 Pasir m3 0.8300 85,000 70,550 Split m3 0.5400 135,000 72,900 Upah m3 1.0000 60,000 60,000

340,090 34,009

8 Pasir Urug, t=5 cm m3 Pasir Urug m3 1.2000 50,000 60,000 Upah Tebar m2 20.0000 750 15,000 Pemadatan m2 20.0000 200 4,000

79,000 7,900

9 a. Pondasi Telapak beton PT1 80x80x25 cm , ø10-150 (double) Bh Beton Readymix m3 0.3500 650,000 227,500 Upah Pengecoran & Peralatan Bantu m3 0.3398 65,000 22,087 Papan albasiah 3/20 m3 0.0168 550,000 9,240 Kaso 5/7 m3 0.0028 1,700,000 4,760 Paku kg 0.0252 15,000 378 Upah bekisting m2 1.4000 15,000 21,000 Besi beton kg 27.6685 7,000 193,680 Kawat beton kg 0.8301 15,000 12,451 Upah pembesian kg 27.6685 600 16,601

507,697 50,770


10 a. Pondasi Telapak beton PT2 60x90x25 cm, ø10-150 (double) BhBeton Readymix m3 0.2481 650,000 161,241 Upah Pengecoran & Peralatan Bantu m3 0.2408 65,000 15,654 Papan albasiah 3/20 m3 0.0139 550,000 7,623 Kaso 5/7 m3 0.0028 1,700,000 4,760 Paku kg 0.0252 15,000 378 Upah bekisting m2 1.1550 15,000 17,325 Besi beton kg 19.3951 7,000 135,766 Kawat beton kg 0.5819 15,000 8,728 Upah pembesian kg 19.3951 600 11,637

363,112 36,311

11 Pondasi PC2A, 800x500x500 BhBeton Readymix m3 0.2100 650,000 136,500 Upah Pengecoran & Peralatan Bantu m3 0.2039 65,000 13,252 Papan albasiah 3/20 m3 0.0192 550,000 10,560 Kaso 5/7 m3 0.0028 1,700,000 4,760 Paku kg 0.0252 15,000 378 Upah bekisting m2 1.0400 15,000 15,600 Besi beton kg 33.4653 7,000 234,257 Kawat beton kg 1.0040 15,000 15,059 Upah pembesian kg 33.4653 600 20,079

450,446 45,045

12 Pondasi PC3, 1485x1200x500 BhBeton Readymix m3 0.6471 650,000 420,591 Upah Pengecoran & Peralatan Bantu m3 0.6471 65,000 42,059 Papan albasiah 3/20 m3 0.0192 550,000 10,560 Kaso 5/7 m3 0.0028 1,700,000 4,760 Paku kg 0.0252 15,000 378 Upah bekisting m2 1.0400 15,000 15,600 Besi beton kg 66.9307 7,000 468,515 Kawat beton kg 2.0079 15,000 30,119 Upah pembesian kg 66.9307 600 40,158

1,032,740 103,274

IV PEKERJAAN BETON

A. SLOOF BETON

1 Sloof S-1 15/20, 4ø10 & ø6-200 m' Beton Readymix m3 0.0386 650,000 25,106 Upah Pengecoran & Peralatan Bantu m3 0.0386 65,000 2,511 Papan albasiah 3/20 m3 0.0120 550,000 6,600 Kaso 5/7 Borneo m3 0.0047 1,700,000 7,933 Paku kg 0.0420 15,000 630 Upah Bekisting m2 0.5000 15,000 7,500 Besi Beton kg 3.3205 7,000 23,243 Kawat Beton kg 0.0996 15,000 1,494 Upah besi kg 3.3205 600 1,992

77,010 7,701


126,026 12,603


137,336 13,734

4 Sloof S-4 20/25 ; 4 ø 12 sk. ø 8-150-200 m'


Beton Readymix m3 0.0515 650,000 33,475 Upah Pengecoran & Peralatan Bantu m3 0.0515 65,000 3,348 Papan albasiah 3/20 m3 0.0300 550,000 16,500 Kaso 5/7 Borneo m3 0.0056 1,700,000 9,520 Paku kg 0.0504 15,000 756 Upah Bekisting m2 0.6000 15,000 9,000 Besi Beton kg 6.1551 7,000 43,086 Kawat Beton kg 0.1847 15,000 2,770 Upah besi kg 6.1551 600 3,693

122,147 12,215

5 Sloof S-5 20/25 ; 7 ø 12 sk. ø 8-150-200 m' Beton Readymix m3 0.0515 650,000 33,475 Upah Pengecoran & Peralatan Bantu m3 0.0515 65,000 3,348 Papan albasiah 3/20 m3 0.0300 550,000 16,500 Kaso 5/7 Borneo m3 0.0056 1,700,000 9,520 Paku kg 0.0504 15,000 756 Upah Bekisting m2 0.5000 15,000 7,500 Besi Beton kg 8.5580 7,000 59,906 Kawat Beton kg 0.2567 15,000 3,851 Upah besi kg 8.5580 600 5,135

139,990 13,999

6 Sloof S-6 20/30 ; 7 ø 12 sk. ø 8-150-200 m' Beton Readymix m3 0.0630 650,000 40,950 Upah Pengecoran & Peralatan Bantu m3 0.0630 65,000 4,095 Papan albasiah 3/20 m3 0.0300 550,000 16,500 Kaso 5/7 Borneo m3 0.0056 1,700,000 9,520 Paku kg 0.0504 15,000 756 Upah Bekisting m2 0.6000 15,000 9,000 Besi Beton kg 8.8184 7,000 61,729 Kawat Beton kg 0.2646 15,000 3,968 Upah besi kg 8.8184 600 5,291

151,809 15,181

C. KOLOM BETON0 Kolom KP 13/13 ; 4 ø 8 sk. ø 6-200 m'

Beton Readymix m3 0.0177 650,000 11,534 Upah Pengecoran & Peralatan Bantu m3 0.0177 65,000 1,153 Papan albasiah 3/20 m3 0.0060 550,000 3,300 Kaso 5/7 Borneo m3 0.0032 1,700,000 5,355 Paku kg 0.0284 15,000 425 Upah Bekisting m2 0.2600 15,000 3,900 Besi Beton kg 2.2130 7,000 15,491 Kawat Beton kg 0.0664 15,000 996 Upah besi kg 2.2130 600 1,328

43,482 4,348

0 Kolom K1 13/20, 4ø12 & ø8-150 m' Beton Readymix m3 0.0273 650,000 17,745 Upah Pengecoran & Peralatan Bantu m3 0.0273 65,000 1,775 Triplex 9 mm ukuran 4' x 8' lb 0.0764 550,000 42,014 Kaso 5/7 Borneo m3 0.0112 1,700,000 19,040 Paku kg 0.1008 15,000 1,512 Upah Bekisting m2 0.6600 15,000 9,900 Besi Beton kg 5.5562 7,000 38,893 Kawat Beton kg 0.1667 15,000 2,500 Upah besi kg 5.5562 600 3,334

136,713 13,671

0 Kolom K2 13/25, 6ø12 & ø8-150 m' Beton Readymix m3 0.0341 650,000 22,181 Upah Pengecoran & Peralatan Bantu m3 0.0341 65,000 2,218 Triplex 9 mm ukuran 4' x 8' lb 0.0880 550,000 48,380 Kaso 5/7 Borneo m3 0.0112 1,700,000 19,040 Paku kg 0.1008 15,000 1,512


Upah Bekisting m2 0.7600 15,000 11,400 Besi Beton kg 7.6355 7,000 53,449 Kawat Beton kg 0.2291 15,000 3,436 Upah besi kg 7.6355 600 4,581

166,197 16,620

0 Kolom K3 13/30, 6ø12 & ø8-150 m'Beton Readymix m3 0.0410 650,000 26,618 Upah Pengecoran & Peralatan Bantu m3 0.0410 65,000 2,662 Triplex 9 mm ukuran 4' x 8' lb 0.0995 550,000 54,745 Kaso 5/7 Borneo m3 0.0112 1,700,000 19,040 Paku kg 0.1008 15,000 1,512 Upah Bekisting m2 0.8600 15,000 12,900 Besi Beton kg 7.9393 7,000 55,575 Kawat Beton kg 0.2382 15,000 3,573 Upah besi kg 7.9393 600 4,764

181,388 18,139

0 Kolom K4 13/35; 6ø12 & ø8-150-200 m'Beton Readymix m3 0.0478 650,000 31,054 Upah Pengecoran & Peralatan Bantu m3 0.0464 65,000 3,015 Triplex 9 mm ukuran 4' x 8' lb 0.1111 550,000 61,111 Kaso 5/7 Borneo m3 0.0112 1,700,000 19,040 Paku kg 0.1008 15,000 1,512 Upah Bekisting m2 0.9600 15,000 14,400 Besi Beton kg 7.8265 7,000 54,785 Kawat Beton kg 0.2348 15,000 3,522 Upah besi kg 7.8265 600 4,696

193,135 19,314

0 Kolom K5 13/40 ; 6 ø 12 sk. ø 8-100-1500 m'Beton Readymix m3 0.0546 650,000 35,490 Upah Pengecoran & Peralatan Bantu m3 0.0530 65,000 3,446 Triplex 9 mm ukuran 4' x 8' lb 0.1227 550,000 67,477 Kaso 5/7 Borneo m3 0.0112 1,700,000 19,040 Paku kg 0.1008 15,000 1,512 Upah Bekisting m2 1.0600 15,000 15,900 Besi Beton kg 9.0117 7,000 63,082 Kawat Beton kg 0.2703 15,000 4,055 Upah besi kg 9.0117 600 5,407

215,408 21,541

D. BALOK BETON1 Balok B-1 15/30, 5ø12 &8-150 m'

Beton Readymix m3 0.0473 650,000 30,713 Upah Pengecoran & Peralatan Bantu m3 0.0473 65,000 3,071 Triplex 9 mm ukuran 4' x 8' lb 0.0868 550,000 47,743 Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800 Paku kg 0.1260 15,000 1,890 Upah Bekisting m3 0.7500 15,000 11,250 Besi Beton kg 7.6170 7,000 53,319 Kawat Beton kg 0.2285 15,000 3,428 Upah besi kg 7.6170 600 4,570

179,784 17,978

2 Balok B-2 15/30, 7ø12 &8-150 m' Beton Readymix m3 0.0473 650,000 30,713 Upah Pengecoran & Peralatan Bantu m3 0.0473 65,000 3,071 Triplex 9 mm ukuran 4' x 8' lb 0.0868 550,000 47,743 Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800 Paku kg 0.1260 15,000 1,890 Upah Bekisting m3 0.7500 15,000 11,250 Besi Beton kg 9.5701 7,000 66,990 Kawat Beton kg 0.2871 15,000 4,307 Upah besi kg 9.5701 600 5,742

195,506 19,551



211,448 21,145


195,327 19,533

5 Balok B-5 20/30, 4ø12 &8-150 m'Beton Readymix m3 0.0630 650,000 40,950 Upah Pengecoran & Peralatan Bantu m3 0.0630 65,000 4,095 Triplex 9 mm ukuran 4' x 8' lb 0.0926 550,000 50,926 Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800 Paku kg 0.1260 15,000 1,890 Upah Bekisting m3 0.8000 15,000 12,000 Besi Beton kg 6.9443 7,000 48,610 Kawat Beton kg 0.2083 15,000 3,125 Upah besi kg 6.9443 600 4,167

189,562 18,956


197,423 19,742


213,146 21,315

8 Balok Perkuatan , 4ø10 &8-150 m'Beton Readymix m3 - 650,000 - Upah Pengecoran & Peralatan Bantu m3 - 65,000 - Triplex 9 mm ukuran 4' x 8' lb - 550,000 - Kaso 5/7 Borneo m3 - 1,700,000 - Paku kg - 15,000 - Upah Bekisting m3 - 15,000 - Besi Beton kg 4.2924 7,000 30,047 Kawat Beton kg 0.1288 15,000 1,932 Upah besi kg 4.2924 600 2,575

34,554 3,455Balok BC 13/20, 4ø12 &8-150 m'Beton Readymix m3 0.0273 650,000 17,745 Upah Pengecoran & Peralatan Bantu m3 0.0273 65,000 1,775 Triplex 9 mm ukuran 4' x 8' lb 0.0613 550,000 33,738 Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800 Paku kg 0.1260 15,000 1,890 Upah Bekisting m3 0.5300 15,000 7,950 Besi Beton kg 5.9113 7,000 41,379 Kawat Beton kg 0.1773 15,000 2,660 Upah besi kg 5.9113 600 3,547

134,484 13,448


6 Balok RB1 13/20, 4ø10 &6-200 m'Beton Readymix m3 0.0273 650,000 17,745 Upah Pengecoran & Peralatan Bantu m3 0.0273 65,000 1,775 Triplex 9 mm ukuran 4' x 8' lb 0.0463 550,000 25,463 Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800 Paku kg 0.1260 15,000 1,890 Upah Bekisting m3 0.4000 15,000 6,000 Besi Beton kg 3.5182 7,000 24,628 Kawat Beton kg 0.1055 15,000 1,583 Upah besi kg 3.5182 600 2,111


104,994 10,499


139,450 13,945

8 Balok diatas kusen 8/16 ; 2 ø 8 sk. ø 6-150 m'Beton Readymix m3 0.0134 650,000 8,736 Upah Pengecoran & Peralatan Bantu m3 0.0130 65,000 848 Triplex 9 mm ukuran 4' x 8' lb 0.0463 550,000 25,463 Kaso 5/7 Borneo m3 0.0028 1,700,000 4,760 Paku kg 0.0252 15,000 378 Upah Bekisting m3 0.4000 15,000 6,000 Besi Beton kg 1.3807 7,000 9,665 Kawat Beton kg 0.0414 15,000 621 Upah besi kg 1.3807 600 828

57,300 5,730


147,311 14,731


154,641 15,464

11 Balok SP-1 12/25 ; 4 ø 12 sk. ø 8-150-200 m'Beton Readymix m3 0.0315 650,000 20,475 Upah Pengecoran & Peralatan Bantu m3 0.0306 65,000 1,988 Triplex 9 mm ukuran 4' x 8' lb 0.0579 550,000 31,829 Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800 Paku kg 0.1260 15,000 1,890 Upah Bekisting m3 0.5000 15,000 7,500 Besi Beton kg 5.8332 7,000 40,832 Kawat Beton kg 0.1750 15,000 2,625 Upah besi kg 5.8332 600 3,500

134,439 13,444

12 Balok SP-2 12/25 ; 5 ø 12 sk. ø 8-150-200 m'Beton Readymix m3 0.0315 650,000 20,475 Upah Pengecoran & Peralatan Bantu m3 0.0306 65,000 1,988 Triplex 9 mm ukuran 4' x 8' lb 0.0579 550,000 31,829


Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800 Paku kg 0.1260 15,000 1,890 Upah Bekisting m3 0.5000 15,000 7,500 Besi Beton kg 6.8097 7,000 47,668 Kawat Beton kg 0.2043 15,000 3,064 Upah besi kg 6.8097 600 4,086

142,300 14,230

13 Ring Balok RB5 13/45; 5ø12 &ø8-150-200 & 2ø6 m'Beton Readymix m3 0.0614 650,000 39,926 Upah Pengecoran & Peralatan Bantu m3 0.0596 65,000 3,876 Triplex 9 mm ukuran 4' x 8' lb 0.1042 550,000 57,292 Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800 Paku kg 0.1260 15,000 1,890 Upah Bekisting m3 0.9000 15,000 13,500 Besi Beton kg 11.8096 7,000 82,667 Kawat Beton kg 0.3543 15,000 5,314 Upah besi kg 11.8096 600 7,086

235,351 23,535

14 Balok BC 15/15; 4ø8 &ø8-150-200 m'Beton Readymix m3 0.0236 650,000 15,356 Upah Pengecoran & Peralatan Bantu m3 0.0229 65,000 1,491 Triplex 9 mm ukuran 4' x 8' lb 0.0347 150,000 5,208 Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800 Paku kg 0.1260 15,000 1,890 Upah Bekisting m3 0.3000 15,000 4,500 Besi Beton kg 3.2985 7,000 23,090 Kawat Beton kg 0.0990 15,000 1,484 Upah besi kg 3.2985 600 1,979

78,799 7,880

E. PLAT LANTAI BETON15 Plat lantai t=10 cm; ø6-20 (Double) m2

Beton Readymix m3 0.1050 650,000 68,250 Upah Pengecoran m3 0.1019 65,000 6,626 Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582 Kaso 5/7 m3 0.0140 1,700,000 23,800 Paku kg 0.3000 15,000 4,500 Upah Bekisting m2 1.0000 15,000 15,000 Besi Beton kg 10.4489 7,000 73,143 Kawat Beton kg 0.3135 15,000 4,702 Upah besi kg 10.4489 600 6,269

291,872 29,187

16 Plat lantai t=12 cm; ø8-15 (Double) m2 Beton Readymix m3 0.1260 650,000 81,900 Upah Pengecoran m3 0.1260 65,000 8,190 Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582 Kaso 5/7 m3 0.0140 1,700,000 23,800 Paku kg 0.3000 15,000 4,500 Upah Bekisting m2 1.0000 15,000 15,000 Besi Beton kg 17.8019 7,000 124,613 Kawat Beton kg 0.5341 15,000 8,011


Upah besi kg 17.8019 600 10,681

366,277 36,628

17 Plat lantai t=12 cm; ø6-20 (Double) m2 Beton Readymix m3 0.1260 650,000 81,900 Upah Pengecoran m3 0.1223 65,000 7,951 Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582 Kaso 5/7 m3 0.0140 1,700,000 23,800 Paku kg 0.3000 15,000 4,500 Upah Bekisting m2 1.0000 15,000 15,000 Besi Beton kg 10.4489 7,000 73,143 Kawat Beton kg 0.3135 15,000 4,702 Upah besi kg 10.4489 600 6,269

306,847 30,68517 Plat dak canopy jendela, t=10 cm; ø8-200 (Double) m2

Beton Readymix m3 0.1050 650,000 68,250 Upah Pengecoran m3 0.1019 65,000 6,626 Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582 Kaso 5/7 m3 0.0140 1,700,000 23,800 Paku kg 0.3000 15,000 4,500 Upah Bekisting m2 1.0000 15,000 15,000 Besi Beton kg 10.9372 7,000 76,560 Kawat Beton kg 0.3281 15,000 4,922 Upah besi kg 10.9372 600 6,562

295,802 29,580

18 Plat dak canopy jendela, t=12 cm; ø8-200 (Double) m2 Beton Readymix m3 0.1260 650,000 81,900 Upah Pengecoran m3 0.1223 65,000 7,951 Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582 Kaso 5/7 m3 0.0140 1,700,000 23,800 Paku kg 0.3000 15,000 4,500 Upah Bekisting m2 1.0000 15,000 15,000 Besi Beton kg 10.9372 7,000 76,560 Kawat Beton kg 0.3281 15,000 4,922 Upah besi kg 10.9372 600 6,562

310,778 31,078

19 Plat lantai t=10 cm; ø6-15 (double) m2 Beton Readymix m3 0.1050 650,000 68,250 Upah Pengecoran m3 0.1050 65,000 6,825 Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582 Kaso 5/7 m3 0.0140 1,700,000 23,800 Paku kg 0.3000 15,000 4,500 Upah Bekisting m2 1.0000 15,000 15,000 Besi Beton kg 8.0109 7,000 56,076 Kawat Beton kg 0.2403 15,000 3,605 Upah besi kg 8.0109 600 4,807

272,444 27,244

20 Plat lantai t=10 cm; ø8-15 (single) m2 Beton Readymix m3 0.1050 650,000 68,250 Upah Pengecoran m3 0.1019 65,000 6,626 Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582 Kaso 5/7 m3 0.0140 1,700,000 23,800 Paku kg 0.3000 15,000 4,500 Upah Bekisting m2 1.0000 15,000 15,000 Besi Beton kg 8.9009 7,000 62,307 Kawat Beton kg 0.2670 15,000 4,005 Upah besi kg 8.9009 600 5,341

279,410 27,941

21 Beton meja dapur + R.Tidur Lt.Atas, t=8 cm ø8-10 (single) m2 Beton Readymix m3 0.0840 650,000 54,600 Upah Pengecoran m3 0.0816 65,000 5,301 Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582 Kaso 5/7 m3 0.0140 1,700,000 23,800 Paku kg 0.3000 15,000 4,500 Upah Bekisting m2 1.0000 15,000 15,000 Besi Beton kg 9.835 7,000 68,844 Kawat Beton kg 0.2950 15,000 4,426 Upah besi kg 9.8348 600 5,901

271,953 27,195

22 Beton tangga + Pondasi m3 Beton Readymix m3 1.1550 650,000 750,750 Upah Pengecoran m3 1.1550 65,000 75,075 Triplex 9 mm ukuran 3" x 6" lb 2.9861 150,000 447,908


Kaso 5/7 m3 0.2328 1,700,000 395,675 Paku kg 1.5000 15,000 22,500 Upah Bekisting m2 3.2188 15,000 48,282 Besi Beton kg 125.2350 7,000 876,645 Kawat Beton kg 3.7571 15,000 56,356 Upah besi kg 125.2350 600 75,141

2,748,332 274,833

V. PASANGAN DINDING 1 Pasangan Bata Merah + Thinbed Konvensional m2

Batu Bata 45 x 90 X 190 bh 65.0000 550 35,750 Semen sak 0.2500 61,000 15,250 Pasir m3 0.0500 90,000 4,500 Upah m2 1.0000 8,000 8,000 Alat Bantu ls 1.0000 250 250 63,750 6,375

2 Plesteran dinding, specie 1Pc : 4Ps, per m2 m2 Semen PC @ 50 kg zak 0.2000 61,000 12,200 Pasir Pasang m3 0.0250 90,000 2,250 Upah Kerja m2 1.0000 6,000 6,000 Upah + Alat bantu Ls 1.0000 250 250

20,700 2,070

3 Acian dinding, per m2 m2 Semen PC @ 50 kg zak 0.1200 61,000 7,320 Upah Kerja m2 1.0000 6,000 6,000 Upah + Alat bantu Ls 1.0000 250 250

13,570 1,357

4 Plesteran Camprot m2 Semen PC @ 50 kg zak 0.3200 37,000 11,840 Pasir Pasang m3 0.0650 75,000 4,875 Upah Kerja m2 1.0000 10,000 10,000 Upah + Alat bantu Ls 1.0000 250 250

26,965 2,697

5 Plesteran dinding, specie 1Pc : 3Ps, per m2 m2Semen PC @ 50 kg zak 0.2800 37,000 10,360 Pasir Pasang m3 0.0450 75,000 3,375 Upah Kerja m2 1.0000 6,000 6,000 Upah + Alat bantu Ls 1.0000 250 250

19,985 1,999

6 Profil dinding bata 1 trap, h=30 cm m' Plester dinding, specie 1pc : 3ps m2 0.6000 19,985 11,991 Acian m2 0.6000 13,570 8,142 Sudutan m' 2.0000 2,500 5,000 Alat bantu Ls 1.0000 250 250

25,383 2,538


18,672 1,867


11,961 1,196

8 Profil GRC Kaki Kanopi unit Profil GRC Kaki Kanopi unit 1.0000 44,000 44,000 Plester + Aci m2 0.1550 0 - Cat m2 0.1550 8,250 1,279 Upah Pasang ls 1.0000 7,500 7,500

- 0

9 Profil GRC Lubang Ventilasi unit Profil GRC Lubang Ventilasi unit 1.0000 30,000 30,000 Plester + Aci m2 0.1360 0 - Cat m2 0.1360 8,250 1,122 Upah Pasang ls 1.0000 7,500 7,500

- 0


10 Pas. Batu Wairau Stone m2 Pas. Batu m2 1.0500 100,000 105,000 Semen sak 0.2200 37,000 8,140 Pasir m3 0.0500 75,000 3,750 Coating m2 1.000 10,000 10,000 Upah m2 1.0000 35,000 35,000

161,890 16,189

11 Tali Air Profil 1 x 1 cm Tampak Belakang m1 Upah Kerja Tali Air m1 1.0000 7,500 7,500 Alat Bantu m1 1.0000 100 100

7,600 760

12 Tali Air Profil 1 x 1 cm Dak Canopy m1 Upah Kerja Tali Air m1 1.0000 8,000 8,000 Alat Bantu m1 1.0000 100 100

8,100 810

13 Tali Air Profil 1 x 1 cm Dak Canopy m1 Upah Kerja Tali Air m1 1.0000 8,500 8,500 Alat Bantu m1 1.0000 100 100

8,600 860

13 Tali Air Profil menggunakan trowl m2 Upah Kerja Tali Air m2 1.0000 6,000 6,000 Alat Bantu m2 1.0000 9,000 9,000

15,000 1,500

VI. PEKERJAAN ATAP 1 Kuda-Kuda + Gording Kayu Meranti Jambi 8/12 & 8/15 m3

Kayu m 3 1.1000 2,500,000 2,750,000 Paku kg 3.2000 8,000 25,600 Besi + baut kg 10.0000 15,000 150,000 Upah + alat bantu m 3 1.0000 300,000 300,000

3,225,600 322,560

2 Kaso 5/7 + reng 3/4 m 2 Kaso 5/7 (Jambi) m3 0.0105 2,500,000 26,250 Reng 2/3 (Ex.R.L) m' 5.0000 1,708 8,542 Paku kg 0.1500 8,000 1,200 Upah + alat bantu m2 1.0000 5,000 5,000

40,992 4,099

3 Papan nok 2/20 m ' Kayu Jambi 2/20 m ' 1.1000 10,000 11,000 paku kg 0.0540 8,000 432 upah + alat bantu m ' 1.0000 1,500 1,500

12,932 1,293

4 Lisplank Woodplank 2/20 m ' Woodplank m ' 2.0000 11,250 22,500 Kaso 5/7 (Jambi) m' 2.0000 5,250 10,500 paku kg 0.2000 8,000 1,600 upah + alat bantu m ' 1.0000 15,000 15,000

49,600 4,960

5 Sulinem m2Sulinem kap/kaso/reng m2 1.0000 2,500 2,500

2,500 250

6 Pasang genteng Victoria Ex. Cisangkan m2 Genteng Keramik Kanmuri Milenio Medi Grey bh 10.0000 6,545 65,450 Upah m2 1.0000 6,000 6,000

71,450 7,145

7 Pasang nok Victoria Ex. Cisangkan m' Nok Victoria Ex. Cisangkan bh 2.5000 10,285 25,713 Semen sak 0.1100 37,000 4,070 Pasir m3 0.0200 75,000 1,500 Upah m1 1.0000 5,000 5,000

36,283 3,628

8 Pasang nok 3 arah Kanmuri KM-8A & 8B - Milenio Medi Grey bh Nok Tiga Arah Genteng Keramik Milenio Medi Grey bh 1.0000 85,000 85,000 Upah bh 1.0000 5,000 5,000

90,000 9,000


9 Pasang nok Ujung Jurai Kanmuri KM-6, KM-7A, KM-7B - Milenio Medi Grey bh Nok Ujung Jurai Kanmuri KM-6 Milenio Medi Grey bh 1.0000 69,000 69,000 Upah bh 1.0000 5,000 5,000

74,000 7,400

10 Pasang nok penangkal petir KM2-PP - Milenio Medi Grey bh Nok Tiga Arah Genteng Keramik Milenio Medi Grey bh 1.0000 45,000 45,000 Upah bh 1.0000 5,000 5,000

50,000 5,000

11 Pasang Nok Lisplank KM-3 & KM-4 Milenio Medi Grey m' Nok Lisplank KM-3& KM-4 bh 4.0000 25,000 100,000 Upah m' 1.0000 5,000 5,000

105,000 10,500

12 Flashing talang jurai seng BJLS 40 + zinchromat m' Papan Talang m1 2.0000 7,600 15,200 Seng BJLS 40 m1 0.5000 26,000 13,000 Paku kg 0.1500 8,000 1,200 Zingkromat m2 0.5500 5,000 2,750 Alat Bantu + Upah ls 1.0000 8,750 8,750

40,900 4,090

12 Flashing talang seng BJLS 40 + zincromate m' Kaso dudukan Talang m3 0.0070 2,500,000 17,500 Seng BJLS 40 m1 0.2500 26,000 6,500 Paku kg 0.0750 8,000 600 Zingkromat m2 0.2750 5,000 1,375 Alat Bantu + Upah ls 1.0000 8,750 8,750

34,725 3,473

VII. PEKERJAAN KUSEN, PINTU & JENDELA

1 Pintu tipe PU : Unit - Kusen Alumunium Ex. YKK Unit 1.0000 570,000 570,000 - daun pintu panel uk.92x215x3.6 cm Unit 1.0000 952,200 952,200 - Tali air 0.5 x 0.5 cm m' 11.4000 1,500 17,100 - List Architrave Kamper Samarinda Oven m' - 10,000 - - engsel Fizz 4 x 3" (Pintu) bh 3.0000 13,000 39,000 - kunci Pintu Utama set 1.0000 302,500 302,500 - Upah pasang daun pintu bh 1.0000 30,000 30,000 - cat melamic daun pintu m² 4.5786 62,500 286,160

2,196,960 219,696

2 Pintu tipe PS : Unit - Kusen Alumunium Ex. YKK Unit 1.0000 4,605,000 4,605,000

4,605,000 460,500

3 Pintu tipe P1 : Unit - Kusen kayu kamper Samarinda Oven 6/15 m³ 0.0540 7,200,000 388,800 - daun pintu panel uk.82x231x3.6 cm Unit 1.0000 757,680 757,680 - List Architrave Kamper Samarinda Oven m' 11.0000 10,000 110,000 - engsel Fizz 4 x 3" (Pintu) bh 3.0000 13,000 39,000 - kunci Pintu kamar set 1.0000 155,000 155,000 - Upah pasang kusen + daun pintu bh 1.0000 30,000 30,000 - cat melamic kusen m' 5.6000 22,500 126,000 - cat melamic daun pintu m² 4.0138 62,500 250,860 - cat melamic list architrave m' 11.0000 5,000 55,000

1,912,340 191,234

4 Pintu tipe P2 : Unit - Kusen kayu kamper Samarinda Oven 6/15 m³ 0.0531 7,200,000 382,320 - daun pintu panel uk.72x231x3.6 cm Unit 1.0000 665,280 665,280 - List Architrave Kamper Samarinda Oven m' 5.5000 10,000 55,000 - Tali air 0.5 x 0.5 cm m' 5.5000 1,500 8,250 - engsel Fizz 4 x 3" (Pintu) bh 3.0000 13,000 39,000 - kunci Pintu kamar set 1.0000 175,000 175,000 - Upah pasang kusen + daun pintu bh 1.0000 30,000 30,000 - cat melamic kusen m' 5.5000 22,500 123,750 - cat melamic daun pintu m² 3.5446 62,500 221,535 - cat melamic list architrave m' 5.5000 5,000 27,500

1,727,635 172,764

5 Pintu tipe P3 : Unit - Kusen + Pintu PVC unit 1.0000 300,000 300,000 - Upah pasang kusen + daun pintu m3 1.0000 30,000 30,000

330,000 33,000


6 Pintu tipe P4 : Unit - Kusen + Pintu PVC unit 1.0000 300,000 300,000 - Upah pasang kusen + daun pintu m3 1.0000 30,000 30,000

330,000 33,000

7 Pintu tipe P5 : Unit - Kusen kayu kamper Samarinda Oven 6/15 m³ 0.0486 7,200,000 349,920 - daun pintu panel uk.72x206x3.6 cm Unit 1.0000 630,360 630,360 - List Architrave Kamper Samarinda Oven m' 5.0000 10,000 50,000 - Tali air 0.5 x 0.5 cm m' 5.0000 1,500 7,500 - engsel Fizz 4 x 3" (Pintu) bh 3.0000 13,000 39,000 - kunci Pintu kamar set 1.0000 175,000 175,000 - Upah pasang kusen + daun pintu bh 1.0000 30,000 30,000 - cat melamic kusen m' 5.0000 22,500 112,500 - cat melamic daun pintu m² 1.6834 62,500 105,210 - cat melamic list architrave m' 5.0000 5,000 25,000

1,524,490 152,449

8 Pintu+Jendela Tipe PJ1Pintu+Jendela Tipe PJ1 set 1.000 3,274,750 3,274,750

3,274,750 327,475

9 Pintu+Jendela Tipe P6Pintu+Jendela Tipe P6 set 1.000 2,366,500 2,366,500

2,366,500 236,650

10 Pintu tipe PBPintu Taman tipe PB m2 1.968 520,000 1,023,360

1,023,360 102,336 11 Pintu tipe PG 4 daun

Pintu Wina 4 daun set 1.000 7,000,000 7,000,000 7,000,000 700,000

12 Jendela Tipe J1Jendela Tipe J1 set 1.000 1,096,000 1,096,000

1,096,000 109,600

13 Jendela Tipe J2 - Kusen kayu kamper Samarinda Oven 6/15 set 0.041 7,200,000 291,600 - Daun Jendela 62x127 cm bh 1.000 196,850 196,850 - Tali air 0.5 x 0.5 cm m' 8.2000 1,500 12,300 - engsel jendela 2 x 3" (JENDELA) bh 4.0000 12,000 48,000 - Rambuncis ELT bh 1.0000 12,000 12,000 - hak angin ELT bh 1.0000 17,500 17,500 - Upah pasang kusen + daun jendela bh 1.0000 30,000 30,000 - cat melamic kusen m' 4.1000 22,500 92,250 - cat melamic daun jendela m' 7.7602 22,500 174,604

875,104 87,510


1,847,000 184,700


2,727,500 272,750


1,235,375 123,538


2,810,500 281,050

18 Jendela Tipe J7Jendela Tipe J7 set 1.000 692,000 692,000

692,000 69,200


2,662,000 266,200

20 Jendela Tipe J9Jendela Tipe J9 set 1.000 951,625 951,625

951,625 95,163


21 Jendela Tipe BV1

Jendela Tipe BV1 set 1.000 896,500 896,500 896,500 89,650

22 Jendela Tipe BV3Jendela Tipe BV3 set 1.000 202,000 202,000

202,000 20,200

23 Jendela Tipe KDJendela Tipe KD set 1.000 180,000 180,000

180,000 18,000

24 Jendela Tipe TRJendela Tipe TR m2 1.428 520,000 742,560

742,560 74,256

25 Jendela Tipe J10Jendela Tipe J10 unit 1.000 1,668,625 1,668,625

1,668,625 166,863


2,448,500 244,850


2,556,250 255,625


4,004,250 400,425

29 Jendela Tipe J14Jendela Tipe J14 unit 1.000 972,500 972,500

972,500 97,250


4,072,500 407,250


1,172,500 117,250

32 Jendela Tipe BV4Jendela Tipe BV4 unit 1.000 258,000 258,000

258,000 25,800


331,400 33,140


511,500 51,150

35 Jendela Tipe KD1Jendela Tipe KD1 unit 1.000 195,000 195,000

195,000 19,500

36 Jendela Tipe KD2Jendela Tipe KD2 unit 1.000 91,000 91,000

91,000 9,100

VIII. PEKERJAAN PLAFOND 1 Plafond gypsum 9 mm Ex. Jayaboard rangka 5/7&5/10 Rangka Borneo m2

Kaso borneo 5/7 m3 0.0120 2,500,000 30,000 Kaso borneo 5/10 m3 0.0050 2,500,000 12,500 Paku kg 0.2000 8,000 1,600 Upah pasang Rangka. m2 1.0000 7,500 7,500 Gypsum board 9mm & Pemasangan m2 1.0000 24,000 24,000 75,600 7,560

2 Plafond gypsum Wqter Resistance rangka 5/7&5/10 Rangka Borneo m2

Kaso borneo 5/7 m3 0.0120 2,500,000 30,000 Kaso borneo 5/10 m3 0.0050 2,500,000 12,500


Paku kg 0.2000 8,000 1,600 Upah pasang Rangka. m2 1.0000 7,500 7,500 Gypsum board 9mm & Pemasangan m2 1.0000 45,000 45,000 96,600 9,660

3 Plafond multiplek 4 mm rangka 4/6 Borneo m2 Kaso borneo 4/6 m3 0.0140 2,500,000 35,000 Paku kg 0.2000 8,000 1,600 Triplex 4mm lbr 0.3900 45,000 17,550 Upah pasang Rangka.&Triplex m2 1.0000 9,000 9,000

63,150 6,315

4 Plafond Exposed m2 Semen zak 0.0850 37,000 3,145 Pasir Pasang m3 0.0280 75,000 2,100 Upah m2 1.0000 25,000 25,000

30,245 3,025

IX. PEKERJAAN KERAMIK A. LANTAI

1 Lantai Gracewood tipe DCW m2 Gracewood General type DCW box 0.8271 95,095 78,650 Footing bridge "C" btg 0.1000 36,720 3,672 Lem Gracebond btl 0.2000 30,600 6,120 PE Foam / Underlayer m2 1.0000 4,675 4,675 Upah m2 1.0000 27,500 27,500

120,617 12,062

2 Lantai tangga Gracewood tipe DCW m2 Gracewood General type DCW box 0.8271 95,095 78,650 Stepnoosing Grove btg 1.0000 17,340 17,340 btl 0.5500 30,600 16,830 PE Foam / Underlayer m2 1.0000 4,675 4,675 Upah m2 1.0000 40,000 40,000

157,495 15,750

3 Keramik 40x40 Masterina m2 Keramik Masterina m2 1.0000 53,000 53,000 Semen sak 0.2500 61,000 15,250 Grout Atlas kg 0.0500 8,000 400 Pasir Pasang m3 0.0600 90,000 5,400 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

84,050 8,405

1 Keramik 33x33 Masterina m2 Keramik Masterina m2 1.1500 45,000 51,750 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 8,000 400 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

75,900 7,5902 Keramik 66x33 Masterina m2

Keramik Masterina m2 1.1000 75,000 82,500 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 8,000 400 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

0.1 106,650 10,6653 Keramik 30x30 Masterina m2

Keramik Masterina m2 1.0500 53,000 55,650 Semen sak 0.2500 61,000 15,250 Grout Atlas kg 0.0500 8,000 400 Pasir Pasang m3 0.0600 90,000 5,400 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

86,700 8,6701 Keramik 40x40 Roman ;44020;44033 (Tangga) m2

Keramik Roman m2 1.0500 65,000 68,250 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 15,000 15,000

99,813 9,981


4 Keramik 33,3x33,3 Roman ;G367000;362162;362160 m2

Keramik Roman m2 1.0500 55,000 57,750 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

81,813 8,181

5 Keramik 33,3x66,6 Roman ;G662162 m2 Keramik Roman m2 1.0500 90,000 94,500 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

118,563 11,856

1 Keramik 33,3x66,6 Roman ;G227104 m2 Keramik Roman m2 1.0500 45,000 47,250 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

71,313 7,131

5 Keramik 20x20 Roman Zeta dark Blue W20776 m2 Keramik Roman m2 1.0500 55,000 57,750 Semen sak 0.2500 61,000 15,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 90,000 5,400 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

88,713 8,871

6 Keramik 33,3x33,3 Roman Gress Borneo Bay G362162 m2 Keramik Roman m2 1.0500 54,000 56,700 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

80,763 8,076

7 Keramik 20x20 Roman 22196 m2 Keramik Roman m2 1.0500 35,000 36,750 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

60,813 6,081

8 Keramik 20x20 Roman Gress Graniti G223003 m2 Keramik Roman m2 1.0500 40,000 42,000 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

66,063 6,606

9 Keramik 30x30 Roman 33808 m2 Keramik Roman m2 1.0500 40,000 42,000 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

66,063 6,606

10 Keramik 20x20 Roman sahara Sun W20550 m2 Keramik Roman m2 1.0500 40,000 42,000 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500


Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

66,063 6,606

11 Keramik list Roman Gress Starlight Sirius m' Keramik Roman pc 4.0000 20,000 80,000 Semen sak 0.0160 37,000 592 Grout Atlas kg 0.0030 8,000 24 Pasir Pasang m3 0.0040 75,000 300 Upah m1 1.0000 400 400

81,316 8,132

12 Keramik list Roman Gress Tristan Palatine m' Keramik Roman pc 3.0303 7,500 22,727 Semen sak 0.0160 37,000 592 Grout Atlas kg 0.0030 6,250 19 Pasir Pasang m3 0.0040 75,000 300 Upah m1 1.0000 400 400

24,038 2,404

13 Keramik list Roman Canyon Cream m' Keramik Roman pc 4.0000 17,500 70,000 Semen sak 0.0160 37,000 592 Grout Atlas kg 0.0030 6,250 19 Pasir Pasang m3 0.0040 75,000 300 Upah m1 1.0000 400 400

71,311 7,131

14 Keramik list Roman Tundra sahara verde m' Keramik Roman pc 5.0000 12,500 62,500 Semen sak 0.0160 37,000 592 Grout Atlas kg 0.0030 6,250 19 Pasir Pasang m3 0.0040 75,000 300 Upah m1 1.0000 400 400

63,811 6,381

15 Pasang List Keramik dinding dapur Roman 6x20 Chelsea Deiva Beige m' Keramik Roman pc 5.0000 15,000 75,000 Semen sak 0.0160 37,000 592 Grout Atlas kg 0.0030 6,250 19 Pasir Pasang m3 0.0040 75,000 300 Upah m1 1.0000 400 400

76,311 7,631

12 Keramik Corner Starlight Sirius bhKeramik Roman pc 1.0000 25,000 25,000 Semen sak 0.0100 37,000 370 Grout Atlas kg 0.0047 6,250 30 Pasir Pasang m3 0.0040 75,000 300 Upah bh 1.0000 400 400

26,100 2,610

13 Keramik Corner Tristan Palatine bhKeramik Roman pc 1.0000 25,000 25,000 Semen sak 0.0100 37,000 370 Grout Atlas kg 0.0047 6,250 30 Pasir Pasang m3 0.0040 75,000 300 Upah bh 1.0000 400 400

26,100 2,610

B. Keramik Dinding

13 Keramik 20x25 Masterina m2 Keramik Roman m2 1.0500 58,000 60,900 Semen sak 0.2500 61,000 15,250 Grout Atlas kg 0.0500 8,000 400 Pasir Pasang m3 0.0600 90,000 5,400 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 12,000 12,000

96,450 9,645

1 Keramik 30x30 Masterina m2 Keramik Roman m2 1.1000 40,000 44,000


Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 8,000 400 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 12,000 12,000

72,650 7,265

1 Keramik 20x20 Roman W20548 m2 Keramik Roman m2 1.0500 40,000 42,000 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 12,000 12,000

70,563 7,056


70,563 7,056


70,563 7,056

14 Keramik list 6x20 Roman Mimosa Listello m' Keramik Roman pc 5.5000 10,000 55,000 Semen sak 0.0160 37,000 592 Grout Atlas kg 0.0030 6,250 19 Pasir Pasang m3 0.0040 75,000 300 Upah m1 1.0000 400 400

56,311 5,631

C. KM/WC Bawah Tangga, Lantai Dasar15 Keramik Lantai 30 x 30 tipe Rocktile Anthracite, 33704 m2

Keramik Lantai 30 x 30 tipe Rocktile Anthracite, 33704 m2 1.0500 40,000 42,000 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

66,063 6,606

16 Keramik Dinding Bawah 30 x 30 tipe Rocktile Anthracite, 33704 m2 Keramik Dinding Bawah 30 x 30 tipe Rocktile Anthracite, 33704 m2 1.0500 40,000 42,000 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 12,000 12,000

70,563 7,056

17 Keramik Dinding Atas 30 x 30 tipe Rocktile Anthracite, 33704 m2 Keramik Dinding Atas 30 x 30 tipe Rocktile Anthracite, 33704 m2 1.0500 40,000 42,000 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 12,000 12,000

70,563 7,056

18 List Kayu 2/4, Fin. Melamik m'List Kayu 2/4, Fin. Melamik m' 1.0000 200,000 200,000

D. KM/WC Utama, Lantai Dasar19 Keramik Lantai 32,5 x 32,5 tipe Conifer Spruce, 36682R m2

Keramik Lantai 32,5 x 32,5 tipe Conifer Spruce, 36682R m2 1.0500 60,000 63,000 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313


Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

87,063 8,706

20 Keramik Dinding Bawah 32,5 x 49 tipe Conifer Spruce, W50682R m2 Keramik Dinding Bawah 32,5 x 49 tipe Conifer Spruce, W50682R m2 1.0500 90,000 94,500 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 12,000 12,000

123,063 12,306

21 Keramik Dinding Atas 32,5 x 49 tipe Conifer Pine, W50642R m2 Keramik Dinding Atas 32,5 x 49 tipe Conifer Pine, W50642R m2 1.0500 90,000 94,500 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 12,000 12,000

123,063 12,306

22 List Kamar Mandi 1,5 x 32,5 Type Platium Torello m' List Kamar Mandi 1,5 x 32,5 Type Platium Torello pc 3.0769 17,500 53,846 Semen sak 0.0160 37,000 592 Grout Atlas kg 0.0030 6,250 19 Pasir m3 0.0040 75,000 300 Upah m1 1.0000 400 400

55,157 5,516

E. KM/WC Area R. Keluarga, Lantai Atas

23 Keramik Lantai 33,3 x 33,3 tipe Sandstone Bone, G367001 m2 Keramik Lantai 33,3 x 33,3 tipe Sandstone Bone, G367001 m2 1.0500 55,000 57,750 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

81,813 8,181

24 Keramik Dinding Bawah 25 x 33,3 tipe Sandstone Bone, W30581 m2 Keramik Dinding Bawah 25 x 33,3 tipe Sandstone Bone, W30581 m2 1.0500 55,000 57,750 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 12,000 12,000

86,313 8,631

25 Keramik Dinding Atas 25 x 33,3 tipe Sandstone Bone, W30581 m2 Keramik Dinding Atas 25 x 33,3 tipe Sandstone Bone, W30581 m2 1.0500 55,000 57,750 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 12,000 12,000

86,313 8,631

26 List Kamar Mandi 3,5 x 25 Type Canyon Bone Torrello m' List Kamar Mandi 3,5 x 25 Type Canyon Bone Torrello pc 4.0000 9,000 36,000 Semen sak 0.0160 37,000 592 Grout Atlas kg 0.0030 6,250 19 Pasir m3 0.0040 75,000 300 Upah m1 1.0000 400 400

37,311 3,731 F. KM/WC Utama, Lantai Atas

27 Keramik Lantai 32,5 x 32,5 tipe Andes Marrone, G36571RP m2 Keramik Lantai 32,5 x 32,5 tipe Andes Marrone, G36571RP m2 1.0500 75,000 78,750 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 7,500 7,500

102,813 10,281


28 Keramik Dinding Bawah 32, x 49 tipe Andes Marrone, W50571R m2

Keramik Dinding Bawah 32, x 49 tipe Andes Marrone, W50571R m2 1.0500 95,000 99,750 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 12,000 12,000

128,313 12,831

29 Keramik Dinding Atas 32,5 x 49 tipe Andes Giallo, W50531R m2 Keramik Dinding Atas 32,5 x 49 tipe Andes Giallo, W50531R m2 1.0500 90,000 94,500 Semen sak 0.2500 37,000 9,250 Grout Atlas kg 0.0500 6,250 313 Pasir Pasang m3 0.0600 75,000 4,500 Alat Bantu m2 1.0000 2,500 2,500 Upah m2 1.0000 12,000 12,000

123,063 12,306

30 List Kamar Mandi 3 x 32,5 Type Seraphine Cream Torrello m' List Kamar Mandi 3 x 32,5 Type Seraphine Cream Torrello pc 3.0769 35,000 107,692 Semen sak 0.0160 37,000 592 Grout Atlas kg 0.0030 6,250 19 Pasir m3 0.0040 75,000 300 Upah m1 1.0000 400 400

109,003 10,900

31 Finish aci lantai, bawah meja dapur m2 Finish Acian m2 1.0000 17,500 17,500

17,500 1,750

32 Lantai Kerja 1:3:5, t=5 cm m3 Semen sak 3.6000 61,000 219,600 Pasir m3 0.8300 100,000 83,000 Split 1/2 m3 0.5400 135,000 72,900 Upah m3 1.0000 50,000 50,000

425,500 42,550

33 Urugan Pasir Bawah Keramik , t=5 cm m3 Pasir Urug m3 1.2000 65,000 78,000 Upah Tebar m2 20.0000 500 10,000 Pemadatan m2 20.0000 100 2,000

90,000 9,000

34 Urugan Pasir Bawah Keramik , t=10 cm m3 Pasir Urug m3 1.2000 50,000 60,000 Upah Tebar m2 10.0000 500 5,000 Pemadatan m2 10.0000 100 1,000

66,000 6,600

35 Waterproofing coating Ex. Fosroc + aci dak m2 Water proofing Ex Fosroc m2 1.0500 23,000 24,150 Aci dak m2 1.0000 13,570 13,570

37,720 3,772

36 Plin kayu Kamper Up 2 x 10 Finish Melamic m'Plint meranti 2x10 m1 1.0000 15,000 15,000 Upah Pasang m1 1.0000 5,000 5,000 Finishing melamic m1 1.0000 7,500 7,500

27,500 2,750

X. PEKERJAAN INSTALASI AIR 1 Air bersih PVC WAVIN dia. 1/2" + assesories m'

Pipa PVC dia 1/2" AW bt 0.2632 13,590 3,576 Lem PVC kg 0.0200 34,500 690 Assesoris ls 1.0000 2,800 2,800 Upah m1 1.0000 3,000 3,000

10,066 1,007

2 Air bersih PVC WAVIN dia. 3/4" + assesories m' Pipa PVC dia 3/4" AW bt 0.2632 18,700 4,921 Lem PVC kg 0.0200 34,500 690 Assesoris ls 1.0000 3,000 3,000 Upah m1 1.0000 3,000 3,000

11,611 1,161

3 Air bersih PVC WAVIN dia. 1" + assesories m' Pipa PVC dia 1" AW bt 0.2632 25,595 6,736 Lem PVC kg 0.0200 34,500 690


Assesoris ls 1.0000 3,000 3,000 Upah m1 1.0000 3,000 3,000

13,426 1,343

4 Air bersih PVC WAVIN dia. 1 1/4" + assesories m' Pipa PVC dia 1 1/4" AW bt 0.2632 38,440 10,116 Lem PVC kg 0.0200 34,500 690 Assesoris ls 1.0000 3,000 3,000 Upah m1 1.0000 3,000 3,000

16,806 1,681

5 Air bersih PVC WAVIN dia. 1 1/2" + assesories m' Pipa PVC dia 1 1/2" AW bt 0.2632 43,350 11,408 Lem PVC kg 0.0200 34,500 690 Assesoris ls 1.0000 3,000 3,000 Upah m1 1.0000 3,000 3,000

18,098 1,810

6 Air kotor PVC dia. 2" WAVIN + assesories m' Pipa PVC dia 2" AW bt 0.2632 56,330 14,824 Lem PVC kg 0.0250 34,500 863 Assesoris ls 1.0000 3,600 3,600 Upah m1 1.0000 5,000 5,000

24,286 2,429


39,239 3,924


59,536 5,954

9 Check valve ¾" Kitz Unit Check valve ¾" bh 1.0000 49,680 49,680 Alat bantu ls 1.0000 250 250 Upah bh 1.0000 7,500 7,500

57,430 5,743

10 Gate valve ¾" Kitz Unit Gate valve ¾" bh 1.0000 48,240 48,240 Alat bantu ls 1.0000 250 250 Upah bh 1.0000 7,500 7,500

55,990 5,599

11 Septic Tank Konvensional 1700 X 1400 x 2000 Unit Urugan Pasir t= 8 cm m3 0.2285 144,000 32,901 lantai Kerja, t= 10 cm m3 0.5474 248,798 136,192 Pelat Beton t=10 cm m2 2.3800 271,953 647,248 Ring Balok 13/13; 4ø8; ø6-20 m' 13.4000 43,482 582,665 Pas. Bata Merah m2 15.2000 63,750 969,000 Plester + Acian m2 18.0000 34,270 616,860 Pelat Penutup Manhole 40x40x6 bh 2.0000 50,000 100,000

3,084,866 308,487

12 Pek. Septic Biotech (Material + Suply) Ex. Hyosung BCF-6S Unit Material Biotech BCF-6S unit 1.0000 2,850,000 2,850,000 Lantai kerja t = 5 cm m3 0.2543 248,798 63,279 Pasang Biotec bh 1.0000 60,000 60,000 Pelat beton t = 6 cm m2 2.5434 271,953 691,685 Pasang bata merah m2 1.5600 63,750 99,450 Plesteran m2 2.2000 19,985 43,967 Pelat penutup manhole 65 x 65 x 6 bh 1.0000 75,000 75,000

3,883,381 388,338

13 Tangki Air 1000 Liter Unit- Tangki Air 1000 Liter bh 1.0000 880,000 880,000 - Pelampung bh 1.0000 75,000 75,000 - Dudukan ( tambahan ) Ls 1.0000 59,315 59,315 - Gatevalve penguras bh 1.0000 55,990 55,990 - Upah Pemasangan + Alat Bantu bh 1.0000 35,000 35,000

1,105,305 110,530


14 Pek. Bak kontrol Tipe BK1 Unit Lantai kerja t = 5 cm m2 0.3600 12,440 4,478 Pasang bata merah m2 2.8500 63,750 181,687 Plesteran m2 2.8500 19,985 56,957 Tutup manhole 30 x 30 x 6 bh 1.0000 50,000 50,000

293,123 29,312

15 Pek. Bak kontrol Tipe BK2 UnitLantai kerja t = 5 cm m2 0.3600 12,440 4,478 Pasang bata merah m2 2.4900 63,750 158,737 Plesteran m2 2.4900 19,985 49,763 Tutup manhole 40 x 40 x 6 bh 1.0000 50,000 50,000 Knee PVC 4 " bh 2.0000 15,000 30,000

292,979 29,298

16 Pek. Bak kontrol Tipe BK3 Unit Lantai kerja t = 5 cm m2 0.3600 12,440 4,478 Pasang bata merah m2 2.4900 63,750 158,737 Plesteran m2 2.4900 19,985 49,763 Tutup manhole 50 x 50 x 6 bh 1.0000 78,125 78,125

291,104 29,110

17 Tempat surat Unit Bahan Bata,Spesi&Batu templek unit 1.0000 190,000 190,000 Upah unit 1.0000 180,000 180,000 370,000 37,000

18 Clean Out ø4" Ex. Antasan (terpasang) bhClean Out ø4" Ex. Antasan (terpasang) bh 1.0000 130,900 130,900 Upah pasang ls 1.0000 10,000 10,000

140,900 14,090

19 Clean Out ø3" PVC (terpasang) bhClean Out ø3" PVC (terpasang) bh 1.0000 20,000 20,000 Upah pasang ls 1.0000 7,000 7,000

27,000 2,700

20 Clean Out ø4" PVC (terpasang) bhClean Out ø4" PVC (terpasang) bh 1.0000 25,000 25,000 Upah pasang ls 1.0000 7,000 7,000

32,000 3,20021 Catch Basin CB1 Unit

Lantai kerja t=5 cm m3 0.1000 12,440 1,244 Pas. Bata merah m2 0.5715 63,750 36,433 Plesteran m2 0.5715 19,985 11,421 Grill plat 30.30.3 + dia. 8" bh 1.0000 40,000 40,000

89,099 8,910

22 Catch Basin CB2 UnitLantai kerja t=5 cm m3 0.1000 12,440 1,244 Pas. Bata merah m2 0.6950 63,750 44,306 Plesteran & acian m2 0.6950 19,985 13,890 Grill plat 30.30.3 + dia. 8" bh 1.0000 40,000 40,000

99,440 9,944

23 Pek. Bak kontrol Tipe BK4 B UnitLantai kerja t = 5 cm m2 0.3600 12,440 4,478 Pasang bata merah m2 2.2900 63,750 145,988 Plesteran dan acian m2 2.2900 34,270 78,478 Tutup Grill Plat Strip 30.30.3 bh 1.0000 50,000 50,000 Knee PVC 4 " bh 2.0000 15,000 30,000

308,944 30,894

24 Pipa Drain Air Hujan + Roof Drain cembung ø2" UnitPVC dia.2" m' 4.0000 24,286 97,145 Roof Drain Cembung CI Eks. Antasan dia.2" bh 1.0000 45,000 45,000 Knee Dia. 2" bh 2.0000 5,000 10,000 Lem klg 0.1000 34,500 3,450 Alat bantu ls 1.0000 1,000 1,000 Upah ls 1.0000 20,000 20,000

176,595 17,659

25 Pipa Drain Air Hujan + Roof Drain sudut ø2" UnitPVC dia.3" m' 4.0000 39,239 156,955 Roof Drain Cembung CI Eks. Antasan dia.2" bh 1.0000 99,500 99,500 Knee Dia. 2" bh 2.0000 5,000 10,000


Lem klg 0.1000 34,500 3,450 Alat bantu ls 1.0000 1,000 1,000 Upah ls 1.0000 20,000 20,000

290,905 29,091

26 Pipa Drain Air Hujan + Roof Drain cembung ø3" UnitPVC dia.3" m' 4.0000 39,239 156,955 Roof Drain Cembung CI Eks. Antasan dia.3" bh 1.0000 72,000 72,000 Knee Dia. 3" bh 2.0000 6,000 12,000 Lem klg 0.1000 34,500 3,450 Alat bantu ls 1.0000 1,000 1,000 Upah ls 1.0000 20,000 20,000

265,405 26,541

27 Pipa Drain Air Hujan + Roof Drain sudut ø3" UnitPVC dia.3" m' 4.0000 39,239 156,955 Roof Drain Cembung CI Eks. Antasan dia.3" bh 1.0000 120,000 120,000 Knee Dia. 3" bh 2.0000 6,000 12,000 Lem klg 0.1000 34,500 3,450 Alat bantu ls 1.0000 1,000 1,000 Upah ls 1.0000 20,000 20,000

313,405 31,341

28 Pipa PVC + Floor Strainer dia. 2" UnitPVC dia.2" m' 4.0000 39,239 156,955 Floor Strainer dia. 2" bh 1.0000 128,500 128,500 Knee Dia. 2" bh 2.0000 5,000 10,000 Lem klg 0.1000 34,500 3,450 Alat bantu ls 1.0000 1,000 1,000 Upah ls 1.0000 20,000 20,000

319,905 31,991

29 Instalasi water heater (GF) KM.Bawah UnitPipa Air Panas GF m' 8.0000 31,150 249,200 Pipa PVC ø1" (Sparing Selang Gas) btg 1.0000 16,229 16,229 Knee PVC ø1" bh 6.0000 2,000 12,000 Selang gas hitam m' 6.0000 15,000 90,000 Upah Pasang by GF m' 8.0000 8,400 67,200

434,629 43,463

30 Taping Pipa Saluran Drainase Lingkungan Unit Taping Pipa Saluran Drainase Lingkungan ls 1.0000 50,000 50,000

50,000 5,000

XI. PEKERJAAN INSTALASI LISTRIK 1 Instalasi titik lampu + fitting ttk

Kabel NYM 3x1.5 mm m1 7.0000 6,000 42,000 Connector bh 2.0000 1,000 2,000 Dus imbow bh 1.0000 2,000 2,000 Pipa PVC dia 5/8" bt 1.0000 7,000 7,000 Klem kabel ( 1 m = 2 bh) bh 14.0000 500 7,000 Fitting plafond bh 1.0000 15,000 15,000 Alat bantu ls 1.0000 4,000 4,000 Upah ttk 1.0000 30,000 30,000

109,000 10,900

2 Instalasi titik stop kontak ttk Kabel NYM 3x2.5 mm m1 7.0000 6,648 46,536 Connector bh 2.0000 1,000 2,000 Dus imbow bh 1.0000 2,000 2,000 Pipa PVC dia 5/8" btg 1.0000 7,000 7,000 Klem kabel ( 1 m = 2 bh) bh 14.0000 500 7,000 Alat bantu ls 1.0000 4,000 4,000 Upah ttk 1.0000 30,000 30,000

98,536 9,854

3 Instalasi titik lampu taman ttk Kabel NYY 2x1.5 mm m1 6.0000 3,640 21,840 Connector bh 1.0000 1,000 1,000 Dus imbow bh 1.0000 2,000 2,000 Pipa PVC dia 5/8" btg 2.0000 7,000 14,000 Klem kabel ( 1 m = 2 bh) bh 12.0000 500 6,000 Fitting plafond bh - 15,000 - Alat bantu ls 1.0000 4,000 4,000 Upah ttk 1.0000 30,000 30,000

78,840 7,8844 Instalasi titik telepon ttk

Kabel telepon m1 12.0000 1,400 16,800


Connector bh - 1,000 - Dus imbow bh 1.0000 2,000 2,000 Pipa PVC dia 5/8" btg 1.0000 7,000 7,000 Klem kabel ( 1 m = 2 bh) bh 24.0000 500 12,000 Alat bantu ls 1.0000 4,000 4,000 Upah ttk 1.0000 30,000 30,000

71,800 7,1805 Instalasi titik MATV ttk

Kabel coaxial TV m1 13.3000 3,000 39,900 Connector bh - 1,000 - Dus imbow bh 1.0000 2,000 2,000 Pipa PVC dia 5/8" btg 1.0000 7,000 7,000 Klem kabel ( 1 m = 2 bh) bh 26.0000 500 13,000 Alat bantu ls 1.0000 4,000 4,000 Upah ttk 1.0000 30,000 30,000

95,900 9,5906 Saklar tunggal ex Broco seri Standard lengkap bh

Saklar tunggal ex Broco seri Standard lengkap bh 1.0000 15,000 15,000 Upah Pasang bh 1.0000 2,000 2,000

17,000 1,7007 Saklar ganda ex Broco seri Lugano lengkap bh

Saklar ganda ex Broco seri Lugano lengkap bh 1.0000 14,672 14,672 Upah Pasang bh 1.0000 2,000 2,000 16,672 1,667

8 Saklar Hotel ex Broco seri Lugano lengkap bh Saklar Hotel ex Broco seri Lugano lengkap bh 1.0000 12,614 12,614 Upah Pasang bh 1.0000 2,000 2,000 14,614 1,461

9 Stop Kontak ex Broco seri Lugano lengkap bh Stop Kontak ex Broco seri Lugano lengkap bh 1.0000 20,167 20,167 Upah Pasang bh 1.0000 2,000 2,000 22,167 2,217

10 Telephone outlet ex Broco seri Lugano lengkap bh Telephone outlet ex Broco seri Lugano lengkap bh 1.0000 45,546 45,546 Upah Pasang bh 1.0000 2,000 2,000 47,546 4,755

11 TV / Parabola Outlet ex Broco seri Lugano lengkap bh TV / Parabola Outlet ex Broco seri Lugano lengkap bh 1.0000 30,194 30,194 Upah Pasang bh 1.0000 2,000 2,000 32,194 3,219

12 Data Outlet ex Broco seri Lugano lengkap bh Data Outlet ex Broco seri Lugano lengkap bh 1.0000 49,576 49,576 Upah Pasang bh 1.0000 2,000 2,000 51,576 5,158

12 Arde Unit Tembaga BC 50 mm m' 1.0500 32,500 34,125 Earthing Rod 3/4" bh 1.0000 50,000 50,000 Alat bantu ls 1.0000 10,000 10,000 Upah kerja ls 1.0000 50,000 50,000

144,125 14,413

13 Box zikering bawah + MCB + Kabel toefer + sparing (8 Group) Unit Box MCB 8 Group(Transparan)Ex Presto bh 1.0000 28,500 28,500 MCB NC45a4.5KA 1Kutub 6 A bh 5.0000 27,000 135,000 MCB NC45a4.5KA 1Kutub 16 A bh 1.0000 27,000 27,000 MCB NC45a4.5KA 1Kutub 20 A bh - 27,000 - Kabel Toefur NYM 4x4mm2 m1 10.0000 15,264 152,640 Pipa PVC dia 5/8" bt 1.0000 5,500 5,500 Klem kabel ( 1 m = 2 bh) bh 6.0000 300 1,800 Alat bantu ls 1.0000 20,000 20,000 Upah bh 1.0000 75,000 75,000

445,440 44,544

14 Box zikering atas + MCB + Kabel toefer + sparing (8 Group) Unit Box MCB 8 Group(Transparan)Ex Presto bh 1.0000 28,500 28,500 MCB NC45a4.5KA 1Kutub 6 A bh 5.0000 27,000 135,000 MCB NC45a4.5KA 1Kutub 10 A bh 1.0000 27,000 27,000 MCB NC45a4.5KA 1Kutub 20 A bh - 27,000 - Kabel Toefur NYM 4x4mm2 m1 8.0000 15,264 122,112 Klem kabel ( 1 m = 2 bh) bh 16.0000 300 4,800 Pipa PVC dia 5/8" bt 3.0000 5,500 16,500 Alat bantu ls 1.0000 20,000 20,000 Upah bh 1.0000 75,000 75,000

428,912 42,891

15 Sparing Kabel Telepon Unit


Pipa 1 1/4" AW m' 8.0000 9,610 76,880 Junction Box (T-dus) bh 1.0000 11,000 11,000 Upah pasang + gali + urug ls 1.0000 32,680 32,680 KTB ls 1.0000 20,000 - Penarikan Kabel + Pemasangan KTB ls 1.0000 50,000 -

120,560 12,05616 Sparing Kabel TV Unit

Pipa 1 1/4" AW m' 8.0000 9,610 76,880 Junction Box (Dura-dus) bh 1.0000 11,000 11,000 Upah pasang + gali + urug ls 1.0000 32,680 32,680

120,560 12,05617 Sparing Kabel Toefoer Unit

Pipa 1 1/2" AW m' 8.0000 10,838 86,700 Upah pasang + gali + urug ls 1.0000 23,392 23,392 Penarikan Kabel SR ke Posisi KWH Meter ls 1.0000 75,000 -

110,092 11,009

XII. PEKERJAAN SANITAIR 1 Closet duduk TOTO Euro CW660J / SW660J (S trap) bh

Closet duduk TOTO Euro CW660J / SW660J (S trap) bh 1.0000 1,500,000 1,500,000 Upah Pasang bh 1.0000 50,000 50,000 1,550,000 155,000

2 Closet Jongkok TOTO CE7 bh Closet Jongkok TOTO CE7 bh 1.0000 250,000 250,000 Upah Pasang bh 1.0000 30,000 30,000 280,000 28,000

3 Bathtub TOTO FBY 1700-70 bh Bathtub TOTO FBY 1700-70 bh 1.0000 1,303,500 1,303,500 Upah Pasang bh 1.0000 100,000 100,000 1,403,500 140,350

4 Lavatory TOTO L237v1b+ Equipment (Complete) bh Lavatory TOTO L237v1b+ Equipment (Complete) bh 1.0000 548,900 548,900 Upah Pasang bh 1.0000 35,000 35,000 583,900 58,390

5 Lavatory TOTO L237v3+ Equipment (Complete) bh Lavatory TOTO L237v3+ Equipment (Complete) bh 1.0000 617,100 617,100 Upah Pasang bh 1.0000 35,000 35,000 652,100 65,210

5 Soap holder TOTO S156 N bh Soap holder TOTO S156 N bh 1.0000 25,850 25,850 Upah Pasang bh 1.0000 10,000 10,000 35,850 3,585

6 Soap holder TOTO S11 N bh Soap holder TOTO S11 N bh 1.0000 20,900 20,900 Upah Pasang bh 1.0000 10,000 10,000 30,900 3,090

7 Floor drain Stainless TX 1B bh Floor drain Stainless TX 1B bh 1.0000 112,200 112,200 Upah Pasang bh 1.0000 7,500 7,500 119,700 11,970

8 Kitchen Sink 1 Lubang Viega bh Kitchen Sink 1 Lubang Viega bh 1.0000 185,000 185,000 Upah Pasang bh 1.0000 30,000 30,000 215,000 21,500

9 Kran sink TX 603 KM bh Kran sink TX 603 KM bh 1.0000 158,400 158,400 Upah Pasang bh 1.0000 10,000 10,000 168,400 16,840

10 Kran tembok T 23 B13 bh Kran tembok T 23 B13 bh 1.0000 67,650 67,650 Upah Pasang bh 1.0000 7,500 7,500 75,150 7,515

11 Kran taman carport T 26-13 bh Kran taman carport T 26-13 bh 1.0000 89,100 89,100 Upah Pasang bh 1.0000 7,500 7,500 96,600 9,660

12 Bath & Shower Set TOTO TX 401 SB bh Bath & Shower Set TOTO TX 401 SB bh 1.0000 629,750 629,750


Upah Pasang bh 1.0000 25,000 25,000

654,750 65,475

13 Shower Set TR 309 S bh Shower Set TR 309 S bh 1.0000 353,100 353,100 Upah Pasang bh 1.0000 25,000 25,000

378,100 37,810

14 Shower Spray TOTO TX 403 S piv bh Shower Spray TOTO TX 403 S piv bh 1.0000 143,550 143,550 Upah Pasang bh 1.0000 12,000 12,000

155,550 15,555

15 Rabat Beton + Semen Finish m2 Semen sak 0.3500 37,000 12,950 Pasir m3 0.0600 75,000 4,500 Upah m2 1.0000 15,000 15,000

32,450 3,245

16 Timber Deck Kayu 158 3.9 x 1.5 Galian Tanah m3 0.2160 18,000 3,888 Buangan Tanah m3 0.2916 19,000 5,540 Pondasi Batu Kali m3 0.1830 327,137 59,866 Pasir Urug bawah batu kali, t=10 cm m3 0.0720 79,000 5,688 Lantai kerja bawah timber deck m2 5.8500 32,450 189,833 Balok kayu 5/10 m3 0.0690 6,000,000 414,000 Lantai papan 3/10 m3 0.0338 6,000,000 202,500 Pengecatan balok kayu 5/10 m' 13.8000 22,500 310,500 Pengecatan lantai papan 3/10 m2 8.0100 62,500 500,625

1,693,000 169,300

16 Timber Deck Kayu 205 4.1 x 1 Galian Tanah m3 0.2160 18,000 3,888 Buangan Tanah m3 0.2916 19,000 5,540 Pondasi Batu Kali m3 0.1830 327,137 59,866 Pasir Urug bawah batu kali, t=10 cm m3 0.0720 79,000 5,688 Lantai kerja bawah timber deck m2 4.1000 32,450 133,045 Balok kayu 5/10 m3 0.0610 6,000,000 366,000 Lantai papan 3/10 m3 0.0276 6,000,000 165,600 Pengecatan balok kayu 5/10 m' 12.2000 22,500 274,500 Pengecatan lantai papan 3/10 m2 6.1400 62,500 383,750

1,398,000 139,800

TotalRp.

110,000

13,640

500,000

500,000

642,857

321,429

429,921

52,640

342,857

19,800

9,350

20,900

70,400

TotalRp.

104,123

632,500

211,849

426,951

359,851

151,800

129,369

374,099

86,900

558,467

TotalRp.

399,423

495,491

1,136,014

84,711

138,628

151,070

TotalRp.

134,362

153,989

166,990

47,831

150,384

TotalRp.

182,817

199,527

212,449

236,949

197,762

215,056

TotalRp.

232,593

214,859

208,518

217,166

234,460

38,009

147,932

TotalRp.

TotalRp.

115,494

153,395

63,030

162,042

170,105

147,882

TotalRp.

156,530

258,886

86,678

321,059

TotalRp.

402,905

337,532

325,383

341,855

299,688

307,352

299,148

TotalRp.

3,023,165

70,125

22,770

14,927

29,662

21,984

27,921

20,539

13,157

0

0

TotalRp.

178,079

8,360

8,910

9,460

16,500

3,548,160

45,091

14,225

54,560

2,750

78,595

39,911

99,000

TotalRp.

81,400

55,000

115,500

44,990

38,198

2,416,656

5,065,500

2,103,574

1,900,399

363,000

TotalRp.

363,000

1,676,939

3,602,225

2,603,150

1,125,696

7,700,000

1,205,600

962,614

2,031,700

3,000,250

1,358,913

3,091,550

761,200

2,928,200

1,046,788

TotalRp.

986,150

222,200

198,000

816,816

1,835,488

2,693,350

2,811,875

4,404,675

1,069,750

4,479,750

1,289,750

283,800

364,540

562,650

214,500

100,100

83,160

TotalRp.

106,260

69,465

33,270

132,679

173,245

92,455

83,490

117,315

95,370

109,794

TotalRp.

89,994

130,419

78,444

97,584

88,839

66,894

72,669

72,669

TotalRp.

72,669

89,448

26,442

78,442

70,192

83,942

28,709

28,709

106,095

TotalRp.

79,915

77,619

77,619

77,619

61,942

72,669

77,619

77,619

200,000

TotalRp.

95,769

135,369

135,369

60,673

89,994

94,944

94,944

41,042

113,094

TotalRp.

141,144

135,369

119,903

19,250

468,050

99,000

72,600

41,492

30,250

11,073

12,772

TotalRp.

14,768

18,486

19,908

26,715

43,163

65,490

63,173

61,589

3,393,352

4,271,719

1,215,835

TotalRp.

322,435

322,276

320,214

407,000

154,990

29,700

35,200

98,008

109,384

339,839

194,254

TotalRp.

319,996

291,946

344,746

351,896

478,092

55,000

119,900

108,390

86,724

TotalRp.

78,980

105,490

18,700

18,339

16,075

24,384

52,300

35,414

56,734

158,538

489,984

471,803

TotalRp.

132,616

132,616

121,101

1,705,000

308,000

1,543,850

642,290

717,310

39,435

33,990

131,670

236,500

185,240

82,665

106,260

TotalRp.

720,225

415,910

171,105

35,695

1,862,300

1,537,800

Daftar Satuan Bahan Town HousePondok HijauBandung

No. JENIS BAHAN HARGA BAHAN SAT. (Rp.)

Jun'06 1 Papan Bekisting terentang 2/20 ( Albasia) / m3 400,000 2 Kaso Bekisting Borneo 5/7 (u/ rangka plafond) / m3 1,500,000 3 Kaso Bekisting Borneo 5/7 (u/ cor) / m3 1,500,000 4 Balok Borneo 5/10 /m3 2,500,000 5 Kaso Borneo 5/7 /m3 2,500,000 6 Seng Gelombang Bekas /lbr 27,500 7 Paku / kg 8,000 8 Semen / sak 37,000 9 Pasir Pasang / m3 75,000 10 Pasir Urug / m3 50,000 11 Split 1/2 / m3 125,000 12 Split 2/3 / m3 125,000 13 Blast Material /m3 45,000 14 Batu Belah /m3 75,000 15 Mortar Khusus untuk Acian (MU 200) / kg 1,375 16 Mortar Khusus untuk Plesteran (MU 301) / kg 625 17 Mortar Khusus untuk Thinbed Kuoshin (MU300) / kg 550 18 Mortar Khusus untuk Thinbed Kuoshin (MU250) / kg 1,150 19 Beton Readymix K225 / m3 550,000 20 Triplex 4' x 8' x 9 mm / lbr 92,000 21 Triplex 4'x8' x4mm /lbr 45,000 22 Besi Beton / kg 5,300 23 Kawat beton / kg 8,000 24 Bata Kuoshin (210 x 100 x 52) mm / bh 460 25 Bata Merah Garut / bh 300 26 Bata Cisangkan (240 x 100 x 60) mm / bh 450 27 Glass Blok /bh 20,000 28 Batu Alam Wairau Stone /m2 200,000 29 Coating Batu /m2 10,000 30 Genteng Kanmuri Milenio Medi Brown / bh 5,000 31 Nok Genteng Kanmuri Milenio Medi Brown, KM-2 / bh 20,000 32 Nok Lisplank Kanmuri Milenio Medi Brown, KM-3 ; KM-4 / bh 25,000 33 Nok Ujung Kanmuri Milenio Medi Brown, KM-6 ; KM-7A ; KM-7B / bh 69,000 34 Nok penangkal petir Kanmuri Milenio Medi Brown, KM-2PP / bh 45,000 35 Nok tiga Arah Kanmuri Milenio Medi Brown, KM-8A/8B / bh 85,000

36 Wood Plank LP 405x20x0,8 cm / lbr 45,000 37 Gypsum Board Ex. Knauf 9 mm x 1200 x 2400 TE /lbr 42,000 38 Jointing Compound /zak 3,375 39 Knauff Joint tape /m' 233 40 Keramik 50x50 Roman Gress Eminence Giallo 55008 /m2 52,000 41 Keramik 33,3x33,3 Roman Ossipee Sunset G362048 /m2 44,200 42 Keramik 20x20 Roman Zeta dark Blue W20776 /m2 35,550 43 Keramik 33,3x33,3 Roman Gress Borneo Bay G362162 /m2 44,200 44 Keramik 20x20 Roman 22196 /m2 25,750 45 Keramik 20x20 Roman Gress Graniti G223003 /m2 30,000 46 Keramik 30x30 Roman 33808 /m2 28,000 47 Keramik 20x20 Roman sahara Sun W20550 /m2 35,550 48 Keramik list Roman Gress listel Aurelian Borneo 36A /bh 36,000 49 Keramik Corner Aurelian Borneo 36A /bh 26,55050 Keramik 20x20 Roman Colore Neve W20706 /m2 29,500 51 Keramik list 6x20 Roman Mimosa Listello /bh 12,000 52 Keramik Lantai 30 x 30 tipe Rocktile Anthracite, 33704 /m2 30,750 53 Keramik Dinding Bawah 30 x 30 tipe Rocktile Anthracite, 33704 /m2 30,750 54 Keramik Lantai 32,5 x 32,5 tipe Conifer Spruce, 36682R /m2 50,000 55 Keramik Dinding Bawah 32,5 x 49 tipe Conifer Spruce, W50682R /m2 85,000 56 Keramik Dinding Atas 32,5 x 49 tipe Conifer Pine, W50642R /m2 77,000 57 List Kamar Mandi 1,5 x 32,5 Type Platium Torello /bh 30,000 58 Keramik Lantai 33,3 x 33,3 tipe Sandstone Bone, G367001 /m2 47,500 59 Keramik Dinding Bawah 25 x 33,3 tipe Sandstone Bone, W30581 /m2 37,500 60 List Kamar Mandi 3,5 x 25 Type Canyon Bone Torrello /bh 4,500 61 Keramik Lantai 32,5 x 32,5 tipe Andes Marrone, G36571RP /m2 50,000 62 Keramik Dinding Bawah 32, x 49 tipe Andes Marrone, W50571R /m2 85,000 63 Keramik Dinding Atas 32,5 x 49 tipe Andes Giallo, W50531R /m2 77,000 64 List Kamar Mandi 3 x 32,5 Type Seraphine Cream Torrello /bh 30,000 65 Gracewood General type DCW /m2 95,095 66 Footing bridge "C" /btg 36,720 67 Lem Gracebond /btl 30,600 68 PE Foam / Underlayer /m2 4,675 69 Stepnoosing Grove /m2 17,340


Jun'06 70 Upah Pasang Lantai Keramik /m2 7,500 71 Upah Pasang Dinding Keramik /m2 12,000 72 Upah Pasang List Keramik /m' 400 73 Upah Pasang Lantai Gracewood /m2 27,500 74 Upah Pasang Lantai tangga /trap 40,000 75 Grout Atlas kg 6,250 76 Conbloc CI 4.6+ Pola tikar kombinasi /m2 51,810 77 Halfblok CI 6cm Abu /bh 594 78 Conbloc Vienna 21x21x6 cm /m2 44,550 79 Waterproofing Fosroc /m2 23,000 80 Biotech Ex. Hyosung type BCF - 4S / bh 2,350,000 81 Biotech Ex. Hyosung type BCF - 6S / bh 2,850,000

82 Pipa PVC dia 1/2" ex Wavin AW / bt 13,590 83 Pipa PVC dia 3/4" ex Wavin AW / bt 18,700 84 Pipa PVC dia 1" ex Wavin AW / bt 25,595 85 Pipa PVC dia 1 1/4" ex Wavin AW / bt 38,440 86 Pipa PVC dia 1 1/2" ex Wavin AW / bt 43,350 87 Pipa PVC dia 2" ex Wavin AW / bt 56,330 88 Pipa PVC dia 3" ex Wavin AW / bt 113,150 89 Pipa PVC dia 4" ex Wavin AW / bt 187,545 90 Lem PVC / kg 34,500 91 Roof drain dia. 2" cembung/datar / bh 45,000 92 Roof drain dia. 2" Sudut / bh 99,500 93 Roof drain dia. 3" cembung/datar / bh 72,000 94 Roof drain dia. 3" sudut / bh 120,000 95 Floor Strainer dia. 2" / bh 128,500 96 Tangki fiber Dolphin 1000 liter / bh 880,000 97 Check Valve 3/4"' / bh 49,68098 Gate Valve 3/4"' / bh 48,24099 Pipa Konduit / m' 5,500 100 Kabel Tuvoer NYY 4 x 6 / m' 12,276 101 Kabel Tuvoer NYY 4 x 4 mm2 / m' 15,264 102 Kabel NYY 3 x 1.5mm / m' 6,864 103 Kabel BC NYA 1 x 2,5 mm2 / m' 1,500

104 Kabel ITC 2 x 2 x 0,6 mm2 / m' 1,400 105 Kabel NYM 2 x 1,5 mm2, Prima / m' 3,640 106 Kabel NYM 3 x 1,5 mm2, Prima / m' 4,668 107 Kabel NYM 3 x 2,5 mm2, Prima / m' 6,648 108 Kabel NYY 4 x 4 mm2, Prima / m' 13,416 109 Kabel Coatial TV / m' 3,000 110 Box MCB 12 Group(Transparan)Ex Presto /bh 63,500 111 Box MCB 8 Group(Transparan)Ex Presto /bh 28,500

112 MCB NC45a4.5KA 1Kutub 6 A /bh 27,000 113 MCB NC45a4.5KA 1Kutub 10 A /bh 27,000 114 Inbow doos eks Broco / bh 1,150 115 Juntion Box MATV / bh 11,000 116 Juntion Box Telephone / bh 11,000 117 Saklar Tunggal Eks Broco seri Lugano / bh 11,820 118 Saklar Ganda Eks Broco seri Lugano / bh 14,672 119 Saklar Hotel Eks Broco seri Lugano / bh 12,614 120 Stop Kontak Eks Broco seri Lugano / bh 20,167 121 Fitting Outlet telephone Eks Broco seri Lugano / bh 45,546 122 Fitting Outlet Antena TV Eks Broco seri Lugano / bh 30,194 123 Double Gang frame Eks Broco seri Lugano / bh 3,227 124 Triple Gang frame Eks Broco seri Lugano / bh 4,869 125 Fiting Lampu pijar Broco A 1210 / bh 6,447 126 Pancang 20x20 + Upah / m' 92,235 127 Mob+Demob / m' 2,665 128 Engsel Fizz 4 x 3" (Pintu) 2BB / bh 13,000 129 Engsel Otis 2 x 3" (Jendela ) /bh 12,000 130 Kunci Pintu Utama /set 302,500 131 Kunci Pintu Kamar Utama /set 155,000 132 Kunci Pintu Kamar Mandi /set 175,000 133 Spring Knip SES /bh 15,400 134 Rambuncis SES /bh 20,075 135 Ramsekar per SES /bh 42,350 136 Slot Tanam ELT /bh 30,500 137 Kaca polos 5 mm /m2 60,000 138 Kusen Kamper Samarinda Oven /m3 7,200,000 139 Daun pintu double teakwood uk.82x211x3.6 cm /m2 740,000 140 Daun pintu teakwood + Melaminto uk.82x211x3.6 cm /m2 716,600 141 Pintu Besi Ex. Wina 4 Daun /unit 8,505,000


Jun'06 142 Pintu Besi Ex. Wina 8 Daun /unit 15,225,000 143 Pintu Besi PB1 /unit 1,087,900 144 Closet Duduk TOTO Tipe CW 660 J/SW 660 J - Lengkap / bh 896,500 145 Closet Jongkok CE-7 / bh 87,450 146 Bath Tub TOTO FB 1700 - 70 / bh 1,303,500 147 Floor Drain TX1B / bh 112,200148 Lavatory TOTO L237v1b+ Equipment (Complete) / bh 548,900 149 Lavatory TOTO L237v3+ Equipment (Complete) / bh 617,100 150 Soap holder TOTO S156 N / bh 25,850 151 Soap holder TOTO S11 N / bh 20,900 152 Kran Tembok TOTO T23B13 / bh 67,650153 Kran sink TX 603 KM / bh 158,400154 Kran Taman T26-13 / bh 89,100155 Bath & Shower Set TOTO TX 401 SB / bh 629,750 156 Shower Set TR 309 S / bh 353,100 157 Shower Spray TOTO TX 403 S piv / bh 143,550158 Kitchen Sink 1 Lubang Viega / bh 185,000

RAB Town House Cigadung Page : 62/88

RENCANA ANGGARAN BIAYA ESTIMASIPROYEK PEMBANGUNAN TOWN HOUSEDI CIGADUNG - BANDUNG

No Elemen Uraian Sat Volume Harsat Bangunan Pekerjaan

I PERSIAPAN 1 Mobilisasi & demobilisasi ls 1.00 1,500,000 2 Keet dan Gudang (3,6 x 2,4) ls 1.00 1,000,000 3 Bouwplank ls 1.00 500,000 4 Keamanan ls 1.00 1,000,000 5 Pembersihan site ls 1.00 500,000 6 Air kerja & listrik kerja ls 1.00 1,000,000

Sub Total

II TANAH 1 Galian tanah m3 66.32 16,500 2 Urugan kembali m3 55.62 7,500 3 Buangan Tanah m3 30.99 16,500

Sub Total

III PONDASI 1 Pondasi Rolag bata m3 2.57 275,000 2 a. Pondasi Batu Kali m3 14.02 225,000

b. Pasir Padat Pondasi Batu Kali, t=5 cm m3 1.99 70,000 c. Lantai kerja t=5 cm m3 1.99 210,000

3 a. Pondasi Strauss + Telapak beton PT1 80x80x25 cm bh 14.00 400,000 b. Lantai kerja t=5 cm m3 0.45 210,000

4 a. Pondasi Strauss + Telapak beton PT2 60x90x25 cm bh 8.00 300,000 b. Lantai kerja t=5 cm m3 0.22 210,000 Sub Total

IV BETON 1 Sloof S-1 15/25, 4ø12 & ø8-150 m' 50.97 75,000 2 Sloof S-2 20/25, 6ø12 & ø8-150 m' 21.03 87,000 3 Sloof S-3 20/30, 6ø12 & ø8-150 m' 12.52 87,000 4 Kolom KP 13/13, 4ø8 & ø6-150 m' 75.96 33,000 5 Kolom K1 13/20, 4ø12 & ø8-150 m' 65.28 60,000 6 Kolom K2 13/25, 6ø12 & ø8-150 m' 29.70 70,500 7 Kolom K3 13/30, 6ø12 & ø8-150 m' 5.60 82,500 8 Balok B-1 15/30, 5ø12 &8-150 m' 16.00 85,500 9 Balok B-2 15/30, 7ø12 &8-150 m' 10.00 91,550

10 Balok B-3 15/35, 7ø12 &8-150 m' 6.00 91,550 11 Balok B-4 20/25, 7ø12 &8-150 m' 9.24 91,550 12 Balok B-5 20/30, 4ø12 &8-150 m' 5.44 90,250 13 Balok B-6 20/30, 5ø12 &8-150 m' 14.80 91,550 14 Balok B-7 20/30, 7ø12 &8-150 m' 4.68 91,550 15 Balok Perkuatan , 4ø10 &8-150 m' 4.32 23,500 16 Balok BC 13/20, 4ø12 &8-150 m' 9.12 91,550 17 Balok RB1 13/20, 4ø12 &8-150 m' 30.27 60,250 18 Balok RB2 13/25, 4ø12 &8-150 m' 26.64 67,550 19 Balok RB3 13/25, 5ø12 &8-150 m' 46.64 70,500 20 Balok RB4 13/30, 4ø12 &8-150 m' 22.79 72,500 21 Plat Lantai t=12 cm; ø 8-150 (double) m2 58.10 155,000 22 Plat Dak Beton KM. Utama, t=12 cm; ø 8-150 (double) m2 5.40 155,000 23 Plat Dak Beton Area Service t=10 cm; ø 6-150 (double) m2 8.10 145,000 24 Plat Beton Canopy Jendela, t=10 cm; ø 6-150 (double) m2 1.73 145,000 25 Plat Beton Canopy teras Belakang, t=12 cm; ø 8-150 (double) m2 7.20 155,000 26 Beton Tangga m3 0.97 2,250,000 27 Beton meja dapur + wastafel, t=8 cm ; ø 8-100 (single) m2 1.73 185,000

Sub Total

V DINDING 1 Pasangan dinding Bata Merah lantai bawah m2 218.33 46,500 2 Pasangan dinding Bata Merah lantai atas m2 179.99 46,500 3 Plesteran+acian Dinding Lt.Bawah m2 387.65 28,500 4 Plesteran+acian Dinding Lt.Atas m2 340.91 28,500 5 Profil dinding bata, h=10 cm m' 4.24 11,000 6 Pas. Batu Alam m2 28.32 200,000 7 Finish Trowel Dinding Tampak Depan m2 12.38 15,000 8 Tali air canopy 1x1 cm m' 18.00 7,500

Sub Total



VI ATAP 1 Rangka Atap Ex. Union Trust Unit 1.00 26,000,000 2 Lisplank Kayu m' 15.00 200,000 3 Pasang genteng Cisangkan Type Victoria m2 130.00 75,000 4 Pasang nok genteng m' 45.00 40,000

Sub Total

VII KUSEN, PINTU 1 Pintu + Jendela R. Tamu tipe PJ1 unit 1.00 8,000,000 JENDELA 2 Pintu + Jendela R. Balkon Atas tipe PJ2 unit 1.00 6,500,000

3 Pintu + Jendela R. Tidur Pembantu PJ3 unit 1.00 5,500,000 4 Pintu R. Tidur tipe P1 unit 4.00 4,500,000 5 Pintu kamar mandi tipe P 2 unit 3.00 3,900,000 6 Pintu kamar mandi Pembantu tipe P 3 unit 1.00 4,200,000 7 Pintu R. Gudang tipe P4 unit 1.00 2,500,000 8 Pintu R. Keluarga tipe PL ( 4 daun ) unit 2.00 7,250,000 9 Jendela R. Tidur Tamu + R. Tidur Anak 1 tipe J1 unit 2.00 2,250,000

10 Jendela R. Tidur Utama tipe J2 unit 1.00 2,600,000 11 Jendela R. KM. Utama Tipe BV unit 1.00 2,000,000

Sub Total

VIII PLAFOND 1 Plafond gypsum 9 mm m2 83.14 57,500 2 Plafond gypsum water resist 9 mm m2 16.21 92,500 3 Plafond Lambresering kayu m2 33.59 150,000 4 Plafond expose m2 11.09 22,500 5 List gypsum 4/4 m' 91.94 11,500 6 List Kayu 1/3 m' 45.28 11,500

Sub Total

IX LANTAI 1 Pasang Keramik Lantai Bawah, Roman m2 36.37 82,500 2 Pasang Keramik Lantai R. Tidur Tamu, Roman m2 9.35 82,500 3 Pasang Keramik Lantai KM. Bawah Tangga, Roman m2 2.88 60,500 4 Pasang Keramik Lantai Teras Depan, Roman m2 5.51 80,500 5 Pasang Keramik Lantai Teras Belakang, Roman m2 4.20 80,500 6 Pasang Keramik Lantai Balkon, Roman m2 5.17 80,500 7 Pasang Keramik Lantai KM. Anak, Roman m2 3.76 70,500 8 Pasang Keramik Lantai KM. Utama, Roman m2 4.40 70,500 9 Pasang Keramik Lantai R. Pembantu, Roman m2 3.60 61,575

10 Pasang Keramik Lantai KM. Pembantu, Roman m2 0.82 61,575 11 Pasang Keramik Lantai Gudang, Roman m2 0.96 61,575 12 a. Pas. Lantai Kayu Area Tangga Trap 22.00 250,000

b. Pas. Lantai Kayu Area Bordes Tangga m2 2.11 500,000 13 Pasangan Parket Kayu (standard)

a. R. Tidur Anak 1 m2 9.24 250,000 b. R. Tidur Anak 2 m2 7.44 250,000 c. R. Tidur Utama m2 15.88 250,000 d. R. Hall Tangga m2 4.33 250,000

14 a. Pas. Keramik Ddg KM Bawah Tangga, Roman m2 11.87 60,500 b. Pas. List Keramik Ddg KM Bawah Tangga m' 5.12 60,500

15 a. Pasang Keramik Dinding KM Utama, Roman m2 18.50 60,500 b. Pasang List Keramik Dinding KM Utama m' 6.72 60,500

16 a. Pasang Keramik Dinding KM Anak, Roman m2 16.98 60,500 b. Pasang List Keramik Dinding KM. Anak m2 6.80 60,500

17 Pasang Keramik Dinding KM Pembantu, Roman m2 4.75 55,000 18 a. Pasang Granito Tiles meja dapur m2 1.27 800,000

b. Pasang Granito Tiles dinding dapur m2 1.85 800,000 19 a. Pasang Granito Tiles meja wastafel KM. Utama m2 0.86 800,000

b. Pasang Granito Tiles dinding wastafel KM. Utama m2 0.58 800,000 19 Lantai kerja bawah lantai keramik, t = 5 cm m3 3.85 210,000 20 Urugan Pasir bawah lantai keramik, t= 5 cm m3 3.85 70,000 21 Waterproofing + aci dak m2 32.26 54,000 22 Paving Block ex. Cisangkan

a. Area carport t=6 cm m2 27.42 90,000 b. Area Teras Jemur t=6 cm m2 6.62 90,000

23 Plin kayu jati m' 69.30 85,500 Sub Total



X INSTALASI 1 Instalasi Air Bersih AIR a. Pipa air bersih PVC dia. 1/2" AW + assesories m' 14.40 11,000

b. Pipa air bersih PVC dia. 3/4" AW + assesories m' 11.20 12,000 c. Pipa air bersih PVC dia. 1" AW + assesories m' 40.00 14,250 d. Check valve dia. 1" bh 1.00 62,500 e. Instalasi Water Heater (gas) unit 3.00 1,300,000 f. Water Heater Ariston unit 3.00 2,250,000 g. Tanki air stainless steel 1000 lt unit 1.00 2,250,000 h. Sumur Dangkal + Pompa Jet Pump ls 1.00 5,000,000

2 Instalasi Air Kotor a. Pipa air kotor + Vent PVC dia. 2" AW + assesories m' 12.80 24,000 b. Pipa air kotor PVC dia. 3" AW + assesories m' 38.40 38,000 c. Pipa air kotor PVC dia. 4" AW + assesories m' 48.00 57,500 d. Septictank 170 x 140 x 200 cm unit 1.00 2,000,000 e. Bak kontrol tertutup Tipe BK2 bh 1.00 200,000

3 Instalasi Air Hujan (Pipa Drain Vertikal + Roof Drain)a. Roof drain sudut ø2" + pipa PVC dia. 3" unit 4.00 250,000 b. Catch Basin tipe CB3 bh 2.00 75,000 c. Pipa air hujan PVC dia. 3" AW + assesories m' 25.60 37,500 Sub Total

XI INSTALASI 1 Instalasi titik lampu + fitting ttk 33.00 75,000 LISTRIK 2 Instalasi titik stop kontak ttk 16.00 90,000

3 Instalasi titik stop kontak Water Heater ttk - 113,342 4 Instalasi titik lampu taman ttk 2.00 90,000 5 Instalasi titik telepon ttk 1.00 63,500 6 Instalasi titik MATV ttk 1.00 70,000 7 Instalasi penangkal petir ( 2 Spit) unit 1.00 1,350,000 8 Saklar tunggal lengkap bh 7.00 12,750 9 Saklar ganda lengkap bh 11.00 15,250

10 Saklar hotel lengkap bh 2.00 13,500 11 Stop Kontak lengkap bh 16.00 20,250 12 Stop Kontak Water Heater Lugano lengkap bh - 27,500 13 Telephone outlet lengkap bh 1.00 43,000 14 TV / Parabola Outlet lengkap bh 1.00 30,000 15 Arde ttk 1.00 143,000 16 Box panel bawah + MCB + Kabel toefer + sparing unit 1.00 575,000 17 Box panel atas + MCB + Kabel toefer + sparing unit 1.00 600,000

Sub Total

XII SANITAIR 1 Closet Duduk TOTO EURO CW660J/SW660J (STRAP) bh 3.00 1,600,000 2 Closet Jongkok TOTO CE7 bh 1.00 182,500 3 Shower Spray TOTO TX 403 S CR bh 3.00 323,500 4 Shower Set TOTO TX 401 SBV4 bh 3.00 1,050,000 5 Bathtub FBY 1520 PE unit 1.00 12,000,000 6 Lavatory TOTO L 548 bh 1.00 1,750,000 7 Lavatory TOTO L 237 V3 (Complete Set) bh 1.00 1,575,000 8 Lavatory TOTO L 237 V3 (Body only) bh 1.00 840,000 9 Lavatory Faucet TOTO TX 110 LRYRN bh 2.00 850,000

10 Floor drain TX1B bh 4.00 250,000 11 Kitchen zink Ex. Blanco bh 1.00 1,700,000 12 Kran tembok TOTO T23 B 13 bh 1.00 150,000 13 Sink Tap TOTO TX 603 KM bh 1.00 350,000 14 Kran taman TOTO T 26 -13 bh 3.00 200,000 15 Towel Bar TOTO TX 701 AE bh 3.00 500,000 16 Paper Holder TOTO TX 703 AE bh 2.00 400,000

Sub Total

XIII PENGECATAN 1 Cat dinding exterior Wheathercoat m2 169.47 16,500 2 Cat dinding interior Emulsion m2 451.25 12,500 3 Cat plafond Emulsion m2 132.93 12,500 4 Cat plafond Beton Exposed m2 11.09 12,500 5 Cat Lisplank woodstain m' 12.00 22,500

Sub Total

XIV LAIN-LAIN 1 Railing Tangga stainless steel m' 9.00 450,000 2 Railing Balkon m' 7.25 450,000

Sub Total


Jumlah

1,500,000 1,000,000 500,000 1,000,000 500,000 1,000,000 5,500,000

1,094,244 417,117 511,259 2,022,621

706,860 3,155,598 139,367 418,102 5,600,000 94,080 2,400,000 45,360 12,559,367

3,822,720 1,829,784 1,089,449 2,506,680 3,916,800 2,093,568 462,000 1,368,000 915,500 549,300 845,922 490,960 1,354,940 428,454 101,520 834,936 1,823,888 1,799,271 3,288,120 1,652,080 9,005,810 837,000 1,174,500 250,560 1,116,000 2,190,240 319,680 46,067,682

Bata Cisangkan 10,152,289 8,369,591 11,048,073 9,716,028 46,640 5,664,000 185,760 135,000 45,317,381


Jumlah

26,000,000 3,000,000 9,750,000 1,800,000 40,550,000

8,000,000 6,500,000 5,500,000 18,000,000 11,700,000 4,200,000 2,500,000 14,500,000 4,500,000 2,600,000 2,000,000 80,000,000

### 4,780,486 1,499,240 5,038,200 249,480 1,057,264 520,720 13,145,390

3,000,340 771,448 174,240 443,394 338,100 416,024 265,080 310,200 221,670 50,245 59,112 5,500,000 1,056,000

2,310,000 1,860,000 3,969,400 1,083,600 718,256 309,760 1,119,008 406,560 1,027,532 411,400 261,360 1,017,600 1,478,400 691,200 460,800 808,612 269,537 1,741,824

2,467,512 595,728 5,924,808 41,538,750


Jumlah

158,400 134,400 570,000 62,500 3,900,000 6,750,000 2,250,000 5,000,000

307,200 1,459,200 2,760,000 2,000,000 200,000

1,000,000 150,000 960,000 27,661,700

2,475,000 1,440,000 - 180,000 63,500 70,000 1,350,000 89,250 167,750 27,000 324,000 - 43,000 30,000 143,000 575,000 600,000 7,577,500

4,800,000 182,500 970,500 3,150,000 12,000,000 1,750,000 1,575,000 840,000 1,700,000 1,000,000 1,700,000 150,000 350,000 600,000 1,500,000 800,000 33,068,000

2,796,189 5,640,635 1,661,686 138,600 270,000 10,507,110

4,050,000 3,262,500 7,312,500

Komparasi Analisa Harga Satuan Pekerjaan Pasangan Dinding Jadi per 1 m2 Prepared by QS, 22/12/2003

No. Uraian Material

Bata Kuoshin Bata Kuoshin Bata Merah

Keterangan Plester + Aci Sistem Dry Mortar Plester + Aci Sistem Konvensional Plester + Aci Sistem Konvensional Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah

Rp. Rp. Rp. Rp. Rp. Rp.

1 Bata Kuoshin (5.2x10x21) cm 70.00 bh 335 23,450 Sudah termasuk Waste 5%2 Thinbed Mortar (t=10 mm, MU 300) 47.06 Kg 363 17,059 Sudah termasuk Waste 2%3 Plester Dinding ( 2 Sisi ) dengan Mortar 1,5 cm (MU 301) 54.40 kg 388 21,080 Sudah termasuk Waste 2%4 Acian Dinding ( 2 Sisi ) dengan Mortar 0.25 cm (MU 200) 5.10 kg 1,188 6,056 Sudah termasuk Waste 2%5 Upah Pasang Bata 1.00 m2 7,000 7,000 6 Upah Plester ( 2 Sisi ) 2.00 m2 5,000 10,000 7 Upah Aci ( 2 Sisi ) 2.00 m2 4,000 8,000

1 Bata Kuoshin (5.2x10x21) cm 70.00 bh 335 23,450 Sudah termasuk Waste 5%2 Thinbed Konvensional

- Semen 0.25 sak 27,000 6,750 - Pasir 0.05 m3 47,500 2,375

3 Plester Dinding 1:5 ( 2 Sisi ) Konvensional - Semen PC @ 50 kg 0.22 zak 27,000 5,940 - Pasir Pasang 0.05 m3 47,500 2,375

4 Acian dinding konvensional - Semen PC @ 50 kg 0.12 zak 27,000 3,240

5 Upah Pasang Bata 1.00 m2 7,000 7,000 6 Upah Plester ( 2 Sisi ) 2.00 m2 5,000 10,000 7 Upah Aci ( 2 Sisi ) 2.00 m2 4,000 8,000

1 Bata Merah (4.3x9x19) cm 80.00 bh 230 18,400 Sudah termasuk Waste 5%2 Thinbed Konvensional

- Semen 0.25 sak 27,000 6,750 - Pasir 0.05 m3 47,500 2,375




Sub Total 92,645 69,130 64,080 Profit 10% 9,265 6,913 6,408

Total 101,910 76,043 70,488

No. Uraian Material

Bata Kuoshin Bata Kuoshin Bata Merah

Keterangan Plester + Aci Sistem Dry Mortar Plester + Aci Sistem Konvensional Plester + Aci Sistem Konvensional Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah


1 Bata Kuoshin (5.2x10x21) cm 70.00 bh 335 23,450 Sudah termasuk Waste 5%2 Thinbed Mortar (t=10 mm, MU 300) 47.06 Kg 363 17,059 Sudah termasuk Waste 2%3 Plester Dinding ( 2 Sisi ) dengan Mortar 1,5 cm (MU 301) 54.40 kg 388 21,080 Sudah termasuk Waste 2%4 Acian Dinding ( 2 Sisi ) dengan Mortar 0.25 cm (MU 200) 5.10 kg 1,188 6,056 Sudah termasuk Waste 2%5 Upah Pasang Bata 1.00 m2 7,000 7,000 6 Upah Plester ( 2 Sisi ) 2.00 m2 5,000 10,000 7 Upah Aci ( 2 Sisi ) 2.00 m2 4,000 8,000

1 Bata Kuoshin (5.2x10x21) cm 23,450 70.00 bh 335 23,450 Sudah termasuk Waste 5%2 Thinbed Konvensional

- Semen 6,750 0.25 sak 27,000 6,750 - Pasir 2,375 0.05 m3 47,500 2,375

3 Plester Dinding 1:5 ( 2 Sisi ) Konvensional - Semen PC @ 50 kg 2,970 0.22 zak 27,000 5,940 - Pasir Pasang 1,188 0.05 m3 47,500 2,375

4 Acian dinding konvensional - Semen PC @ 50 kg 1,620 0.12 zak 27,000 3,240

5 Upah Pasang Bata 7,000 1.00 m2 7,000 7,000 6 Upah Plester ( 2 Sisi ) 5,000 2.00 m2 5,000 10,000 7 Upah Aci ( 2 Sisi ) 4,000 2.00 m2 4,000 8,000

14,778 39,575 1,478 3,958 16,255 43,533

1 Bata Merah (4.3x9x19) cm 80.00 bh 230 18,400 Sudah termasuk Waste 5%2 Thinbed Konvensional

- Semen 0.25 sak 27,000 6,750 - Pasir 0.05 m3 47,500 2,375




Sub Total 92,645 69,130 64,080 Profit 10% 9,265 6,913 6,408

Total 101,910 76,043 70,488

Komparasi Analisa Harga Satuan Pekerjaan Atap Tipe 155 Cluster R-2 Prepared by QS, 22/12/2003

No. Uraian Material

Rangka Atap Rangka Atap

Keterangan Konvensional Prefabrikasi

Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Rp. Rp. Rp. Rp.

1 Kuda² + Gording 3.43 m3 1,060,000 3,630,797 Kayu Meranti Ex. Jambi 2 Kaso 5/7 + reng 3/4 + anti rayap 143.18 m2 25,845 3,700,416 3 Papan nok 2/20 31.93 m' 5,500 175,615 4 Lisplank 3/20 45.90 m' 18,500 849,150 5 Lisplank 3/15 45.90 m' 17,000 780,300 6 Sulinem kap/kaso/reng 143.18 m2 2,000 286,360

1 Pekerjaan Rangka Atap Ex. Pryda 1.00 Unit 12,700,000 12,700,000 Rangka Atap Kayu KempasIncluded :- Kaso + Reng - Papan Nok- Lisplank - Pekerjaan Anti Rayap

Sub Total 9,422,637 12,700,000 Profit 10% 942,264 1,270,000

Total 10,364,901 13,970,000

Komparasi Analisa Harga Satuan Pekerjaan Genteng Prepared by QS, 22/12/2003

No. Uraian Material

Genteng Kanmuri Espanica Genteng Kanmuri Espanica Genteng Kanmuri Espanica Genteng Cisangkan Genteng Cisangkan Genteng Cisangkan Tipe Standard Tipe Natural Tipe Unglazed Tipe M (Warna Standard) Tipe Victoria Tipe Excelent

Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 Pasang Genteng (m2)Genteng Keramik 14.50 bh 4,250 61,625 14.50 bh 2,700 39,150 14.50 bh 2,150 31,175 9.00 bh 3,680 33,120 10.00 bh 4,400 44,000 9.00 bh 3,920 35,280 Upah 1.00 m2 6,000 6,000 1.00 m2 6,000 6,000 1.00 m2 6,000 6,000 1.00 m2 6,000 6,000 1.00 m2 6,000 6,000 1.00 m2 6,000 6,000

Sub Total 67,625 45,150 37,175 39,120 50,000 41,280 Profit 10% 6,763 4,515 3,718 3,912 5,000 4,128

Total 74,388 49,665 40,893 43,032 55,000 45,408 2 Pasang Genteng Nok (m')

Genteng nok 3.90 bh 10,250 39,975 3.90 bh 6,625 25,838 3.90 bh 5,750 22,425 3.30 bh 4,800 15,840 3.30 bh 6,560 21,648 3.30 bh 4,800 15,840 Semen 0.11 sak 27,000 2,970 0.11 sak 27,000 2,970 0.11 sak 27,000 2,970 0.11 sak 27,000 2,970 0.11 sak 27,000 2,970 0.11 sak 27,000 2,970 Pasir 0.02 m3 47,500 950 0.02 m3 47,500 950 0.02 m3 47,500 950 0.02 m3 47,500 950 0.02 m3 47,500 950 0.02 m3 47,500 950 Upah 1.00 m' 9,000 9,000 1.00 m' 9,000 9,000 1.00 m' 9,000 9,000 1.00 m' 9,000 9,000 1.00 m' 9,000 9,000 1.00 m' 9,000 9,000

Sub Total 52,895 38,758 35,345 28,760 34,568 28,760 Profit 10% 5,290 3,876 3,535 2,876 3,457 2,876

Total 58,185 42,633 38,880 31,636 38,025 31,636 3 Pasang Nok 3 arah (bh)

Genteng Nok 3 Arah 1.00 bh 40,000 40,000 1.00 bh 24,500 24,500 1.00 bh 18,750 18,750 1.00 bh 6,960 6,960 1.00 bh 8,160 8,160 1.00 bh 23,760 23,760 Upah 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000

Sub Total 45,000 29,500 23,750 11,960 13,160 28,760 Profit 10% 4,500 2,950 2,375 1,196 1,316 2,876

Total 49,500 32,450 26,125 13,156 14,476 31,636 4 Pasang Genteng Nok Ujung Jurai (bh)

Genteng Nok Ujung Jurai 1.00 bh 32,500 32,500 1.00 bh 19,250 19,250 1.00 bh 17,000 17,000 1.00 bh 6,960 6,960 1.00 bh 8,160 8,160 1.00 bh 6,960 6,960 Upah 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000

Sub Total 37,500 24,250 22,000 11,960 13,160 11,960 Profit 10% 3,750 2,425 2,200 1,196 1,316 1,196

Total 41,250 26,675 24,200 13,156 14,476 13,156 5 Pasang Genteng Nok Penangkal Petir (bh)

Genteng Nok Penangka Petir 1.00 bh 21,250 21,250 1.00 bh 14,000 14,000 1.00 bh 12,750 12,750 1.00 bh - 1.00 bh - 1.00 bh - Upah 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh - 1.00 bh - 1.00 bh -

Sub Total 26,250 19,000 17,750 - - - Profit 10% 2,625 1,900 1,775 - - -

Total 28,875 20,900 19,525 - - - 6 Pasang Genteng Nok Lisplank (m')

Genteng Nok Lisplank 3.90 bh 7,750 30,225 3.90 bh 5,125 19,988 3.90 bh 4,750 18,525 3.30 bh 6,960 22,968 3.30 bh 5,520 18,216 3.30 bh 6,960 22,968 Upah 1.00 m' 2,000 2,000 1.00 m' 2,000 2,000 1.00 m' 2,000 2,000 1.00 m' 2,000 2,000 1.00 m' 2,000 2,000 1.00 m' 2,000 2,000

Sub Total 32,225 21,988 20,525 24,968 20,216 24,968 Profit 10% 3,223 2,199 2,053 2,497 2,022 2,497

Total 35,448 24,186 22,578 27,465 22,238 27,465

Komparasi Analisa Harga Satuan Material Kusen, Daun Pintu & Daun Jendela Prepared by QS, 22/12/2003

No. Uraian Material

Kamper Samarinda Singkil Meranti

Keterangan Oven Oven Oven

Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Rp. Rp. Rp. Rp. Rp. Rp.

MATERIAL KUSEN 1 Kusen 1.00 m3 4,300,000 4,300,000 1.00 m3 3,750,000 3,750,000 1.00 m3 2,600,000 2,600,000

Sub Total 4,300,000 3,750,000 2,600,000 Profit 10% 430,000 375,000 260,000

Total 4,730,000 4,125,000 2,860,000

2 Daun Pintu Solid 1.00 m2 300,000 300,000 1.00 m2 285,000 285,000 1.00 m2 200,000 200,000 Sub Total 300,000 285,000 200,000 Profit 10% 30,000 28,500 20,000

Total 330,000 313,500 220,000

3 Daun Pintu Double Teakwood 3 mm 1.00 bh 275,000 275,000 1.00 bh 260,000 260,000 1.00 bh 245,000 245,000 Sub Total 275,000 260,000 245,000 Profit 10% 27,500 26,000 24,500

Total 302,500 286,000 269,500

4 Daun Pintu Double Triplek 3 mm 1.00 bh 195,000 195,000 1.00 bh 180,000 180,000 1.00 bh 165,000 165,000 Sub Total 195,000 180,000 165,000 Profit 10% 19,500 18,000 16,500

Total 214,500 198,000 181,500

5 Daun Pintu Teakwood 3 mm + Melaminto 1.00 bh 285,000 285,000 1.00 bh 270,000 270,000 1.00 bh 205,000 205,000 Sub Total 285,000 270,000 205,000 Profit 10% 28,500 27,000 20,500

Total 313,500 297,000 225,500

6 Daun Pintu Triplek 3 mm + Melaminto 1.00 bh 205,000 205,000 1.00 bh 190,000 190,000 1.00 bh 175,000 175,000 Sub Total 205,000 190,000 175,000 Profit 10% 20,500 19,000 17,500

Total 225,500 209,000 192,500

7 Daun Jendela 1.00 m2 165,000 165,000 1.00 m2 125,000 125,000 1.00 m2 110,000 110,000 Sub Total 165,000 125,000 110,000 Profit 10% 16,500 12,500 11,000

Total 181,500 137,500 121,000

Komparasi Analisa Harga Satuan Pekerjaan Keramik Prepared by QS, 22/12/2003

No. Uraian Material

Roman Asia Mulia

Keterangan Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah


Keramik Lantai 1 Keramik 40 x 40 1.05 m2 33,727 35,413 1.05 m2 37,000 38,850 1.05 m2 - Sudah termasuk Waste 5%

Semen 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 0.25 sak - Grout Atlas 0.05 kg 6,750 338 0.05 kg 6,750 338 0.05 kg - Pasir 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 0.06 m3 - Alat Bantu 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500 1.00 m2 - Upah 1.00 m2 7,500 7,500 1.00 m2 7,500 7,500 1.00 m2 -

Sub Total 55,351 Jumlah 58,788 Jumlah - Profit 10% 5,535 5,879 -

Total 60,886 64,666 -

2 Keramik 30 x 30 1.05 m2 23,000 24,150 1.05 m2 24,000 25,200 1.05 m2 18,500 19,425 Sudah termasuk Waste 5%Semen 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 Grout Atlas 0.05 kg 6,750 338 0.05 kg 6,750 338 0.05 kg 6,750 338 Pasir 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 Alat Bantu 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500 Upah 1.00 m2 8,500 8,500 1.00 m2 8,500 8,500 1.00 m2 8,500 8,500

Sub Total 45,088 Jumlah 46,138 Jumlah 40,363 Profit 10% 4,509 4,614 4,036

Total 49,596 50,751 44,399

3 Keramik 20 x 20 1.05 m2 28,000 29,400 1.05 m2 28,000 29,400 1.05 m2 26,000 27,300 Sudah termasuk Waste 5%Semen 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 Grout Atlas 0.05 kg 6,750 338 0.05 kg 6,750 338 0.05 kg 6,750 338 Pasir 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 Alat Bantu 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500 Upah 1.00 m2 8,500 8,500 1.00 m2 8,500 8,500 1.00 m2 8,500 8,500

Sub Total 50,338 Jumlah 50,338 Jumlah 48,238 Profit 10% 5,034 5,034 4,824

Total 55,371 55,371 53,061

Keramik Dinding4 Keramik 20 x 20

Semen 1.05 m2 28,000 29,400 1.05 m2 31,500 33,075 1.05 m2 - Sudah termasuk Waste 5%Grout Atlas 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 Pasir 0.05 kg 6,750 338 0.05 kg 6,750 338 0.05 kg 6,750 338 Alat Bantu 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 Upah 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500

1.00 m2 12,500 12,500 1.00 m2 12,500 12,500 1.00 m2 12,500 12,500 Sub Total 54,338 58,013 24,938 Profit 10% 5,434 5,801 2,494

Total 59,771 63,814 27,431

5 Keramik 20 x 25Semen 1.05 m2 31,000 32,550 1.05 m2 34,000 35,700 1.05 m2 - Sudah termasuk Waste 5%Grout Atlas 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 0.25 sak - Pasir 0.05 kg 6,750 338 0.05 kg 6,750 338 0.05 kg - Alat Bantu 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 0.06 m3 - Upah 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500 1.00 m2 -

1.00 m2 12,500 12,500 1.00 m2 12,500 12,500 1.00 m2 - Sub Total 57,488 60,638 - Profit 10% 5,749 6,064 -

Total 63,236 66,701 -

Komparasi Analisa Harga Satuan Pekerjaan Instalasi Air Prepared by QS, 22/12/2003

No. Uraian MaterialWavin Paralon

Keterangan Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Rp. Rp. Rp. Rp.

1 Air bersih PVC WAVIN dia. 1/2" + assesoriesPipa PVC dia 1/2" AW 0.288 bt 5,900 1,699 0.288 bt 6,000 1,728 Lem PVC 0.020 kg 40,000 800 0.020 kg 40,000 800 Assesoris 1.000 ls 500 500 1.000 ls 500 500 Upah 1.000 m' 3,500 3,500 1.000 m' 3,500 3,500

Sub Total 6,499 6,528 Profit 10% 650 653

Total 7,149 7,181 2 Air bersih PVC WAVIN dia. 3/4" + assesories

Pipa PVC dia 3/4" AW 0.288 bt 8,200 2,362 0.288 bt 8,700 2,506 Lem PVC 0.020 kg 40,000 800 0.020 kg 40,000 800 Assesoris 1.000 ls 500 500 1.000 ls 500 500 Upah 1.000 m' 3,500 3,500 1.000 m' 3,500 3,500

Sub Total 7,162 7,306 Profit 10% 716 731

Total 7,878 8,036 3 Air bersih PVC WAVIN dia. 1" + assesories

Pipa PVC dia 1" AW 0.288 bt 11,200 3,226 0.288 bt 11,500 3,312 Lem PVC 0.020 kg 40,000 800 0.020 kg 40,000 800 Assesoris 1.000 ls 500 500 1.000 ls 500 500 Upah 1.000 m' 3,500 3,500 1.000 m' 3,500 3,500

Sub Total 8,026 8,112 Profit 10% 803 811

Total 8,828 8,923 4 Air kotor PVC dia. 2" WAVIN + assesories

Pipa PVC dia 2" AW 0.288 bt 24,600 7,085 0.288 bt 27,700 7,978 Lem PVC 0.025 kg 40,000 1,000 0.025 kg 40,000 1,000 Assesoris 1.000 ls 500 500 1.000 ls 500 500 Upah 1.000 m' 4,500 4,500 1.000 m' 4,500 4,500

Sub Total 13,085 13,978 Profit 10% 1,308 1,398


Pipa PVC dia 3" AW 0.288 bt 49,400 14,227 0.288 bt 55,000 15,840 Lem PVC 0.025 kg 40,000 1,000 0.025 kg 40,000 1,000 Assesoris 1.000 ls 1,250 1,250 1.000 ls 1,250 1,250 Upah 1.000 m' 5,000 5,000 1.000 m' 5,000 5,000

Sub Total 21,477 23,090 Profit 10% 2,148 2,309


Pipa PVC dia 4" AW 0.288 bt 81,900 23,587 0.288 bt 88,700 25,546 Lem PVC 0.025 kg 40,000 1,000 0.025 kg 40,000 1,000 Assesoris 1.000 ls 1,250 1,250 1.000 ls 1,250 1,250 Upah 1.000 m' 5,000 5,000 1.000 m' 5,000 5,000

Sub Total 30,837 32,796 Profit 10% 3,084 3,280

Total 33,921 36,075

Komparasi Analisa Harga Satuan Pekerjaan Instalasi Air Prepared by QS, 22/12/2003

No. Uraian MaterialWavin Paralon


7 Air kotor PVC dia. 2" WAVIN + assesoriesPipa PVC dia 2" D 0.288 bt 15,000 4,320 0.288 bt 14,900 4,291 Lem PVC 0.025 kg 40,000 1,000 0.025 kg 40,000 1,000 Assesoris 1.000 ls 500 500 1.000 ls 500 500 Upah 1.000 m' 4,500 4,500 1.000 m' 4,500 4,500

Sub Total 10,320 10,291 Profit 10% 1,032 1,029


Pipa PVC dia 3" D 0.288 bt 26,600 7,661 0.288 bt 27,900 8,035 Lem PVC 0.025 kg 40,000 1,000 0.025 kg 40,000 1,000 Assesoris 1.000 ls 1,250 1,250 1.000 ls 1,250 1,250 Upah 1.000 m' 5,000 5,000 1.000 m' 5,000 5,000

Sub Total 14,911 15,285 Profit 10% 1,491 1,529


Pipa PVC dia 4" D 0.288 bt 41,800 12,038 0.288 bt 44,600 12,845 Lem PVC 0.025 kg 40,000 1,000 0.025 kg 40,000 1,000 Assesoris 1.000 ls 1,250 1,250 1.000 ls 1,250 1,250 Upah 1.000 m' 5,000 5,000 1.000 m' 5,000 5,000

Sub Total 19,288 20,095 Profit 10% 1,929 2,009

Total 21,217 22,104

Komparasi Analisa Harga Satuan Pekerjaan Tanki Air Fibreglass Prepared by QS, 22/12/2003

No. Uraian MaterialUtama Fiberglass Dolphin Anjing Laut

Keterangan Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Rp. Rp. Rp. Rp. Rp. Rp.

1 Tangki Air 1000 Liter - Tangki Air 1000 Liter 1.00 bh 795,000 795,000 1.00 bh 610,000 610,000 1.00 bh 565,000 565,000 - Pelampung 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000 - Dudukan ( tambahan ) 1.00 Ls 25,000 25,000 1.00 Ls 25,000 25,000 1.00 Ls 25,000 25,000 - Upah Pemasangan + Alat Bantu 1.00 bh 20,000 20,000 1.00 bh 20,000 20,000 1.00 bh 20,000 20,000

Sub Total 890,000 705,000 660,000 Profit 10% 89,000 70,500 66,000

Total 979,000 775,500 726,000

2 Tangki Air 500 Liter - Tangki Air 500 Liter 1.00 bh 495,000 495,000 1.00 bh 320,000 320,000 1.00 bh 285,000 285,000 - Pelampung 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000 - Dudukan ( tambahan ) 1.00 Ls 25,000 25,000 1.00 Ls 25,000 25,000 1.00 Ls 25,000 25,000 - Upah Pemasangan + Alat Bantu 1.00 bh 20,000 20,000 1.00 bh 20,000 20,000 1.00 bh 20,000 20,000

Sub Total 590,000 415,000 380,000 Profit 10% 59,000 41,500 38,000

Total 649,000 456,500 418,000

Komparasi Analisa Harga Satuan Pekerjaan Outlet Instalasi Listrik Prepared by QS, 22/12/2003

No. Uraian Material Broco Lugano Broco Standard Broco Gracio


1 Outlet Saklar tunggal 1.00 bh 7,204 7,204 1.00 bh 5,046 5,046 1.00 bh 7,268 7,268 Upah Pasang 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000

Sub Total 9,204 7,046 9,268 Profit 10% 920 705 927

Total 10,125 7,750 10,195

2 Outlet Saklar Ganda 1.00 bh 9,796 9,796 1.00 bh 6,855 6,855 1.00 bh 9,882 9,882 Upah Pasang 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 Sub Total 11,796 8,855 11,882

Profit 10% 1,180 886 1,188 Total 12,975 9,741 13,070

3 Outlet Stop Kontak 1.00 bh 12,755 12,755 1.00 bh 9,424 9,424 1.00 bh 13,582 13,582 Upah Pasang 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 Sub Total 14,755 11,424 15,582

Profit 10% 1,476 1,142 1,558 Total 16,231 12,567 17,140

4 Telephone outlet 1.00 bh 30,410 30,410 1.00 bh 21,283 21,283 1.00 bh 30,675 30,675 Upah Pasang 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 Sub Total 32,410 23,283 32,675

Profit 10% 3,241 2,328 3,268 Total 35,651 25,612 35,943

5 TV / Parabola Outlet 1.00 bh 31,871 31,871 1.00 bh 19,291 19,291 1.00 bh 28,667 28,667 Upah Pasang 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000

Sub Total 33,871 21,291 30,667 Profit 10% 3,387 2,129 3,067

Total 37,258 23,421 33,733

Komparasi Analisa Harga Satuan Pekerjaan Sanitary Prepared by QS, 10/3/2004

No. Uraian Material Uraian MaterialTOTO PRICE LIST 2/7/2001 TOTO 29/1/2004


1 Complete with : Complete with : 1.00 bh 753,500 753,500 1.00 bh 693,000 693,000

- Closet Body CW 420 J - -- Low Tank w/o Cover S 516 IP - -- Tank Cover SW 516 CRPT1 - -- Dual Flush Tank Trim w/o Stop Valve TX 249 CWS - Single Flush Tank Trim W/O Stop Valve TX 275 CWS- Seat & Cover w/ Plastic Hinges TC 262 N - Plastic Seat & Cover w/ Plastic Hinges (Round) TC 262 N- Stop Valve w/ Flexible Hose TS 251 FT2 - Stop Valve (Key Type) w/ Flexible Hose TX 437 SV1W- Seal Gasket & Flange T 53 P 100 - Floor Flange w/ Seal Gasket T 53 P 100- Screw & Cap Set T 53 DSR - Screw & Caps (plus 2 Big Caps) T 53 DSR

Upah Pasang Upah Pasang 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000 Sub Total 803,500 Sub Total 743,000

Profit 10% 80,350 Profit 10% 74,300 Total 883,850 Total 817,300

2 Complete with : 1.00 bh 349,800 349,800 1.00 bh 345,600 345,600

- "Standard" Lavatory Faucet T 205 MC - "STANDARD" Lavatory Faucet (Cold) T 205 MC- 1" Plug & Chain Waste w/ P-Trap (212 mm) TX 709 A - 1" Plug & Chain Waste w/ P-Trap (212 mm) TX 709 AN- Stop Valve w/ Flexible Hose TS 251 FT2 - Stop Valve w/ Flexible Hose TS 251 FT2- Screw & Cap for L 34, LW860J TA 2 SV1 (x2) - Screw & Cap for L 34, LW860J TA 2 SV1 (x2)

Upah Pasang Upah Pasang 1.00 bh 35,000 35,000 1.00 bh 35,000 35,000 Sub Total 384,800 Sub Total 380,600 Profit 10% 38,480 Profit 10% 38,060

Total 423,280 Total 418,660

3 TX 402 SV2 Hand Shower w/ Stop Valve TX 402 S Hand Shower Set w/ Stop Valve 1.00 bh 135,300 135,300 1.00 bh 110,400 110,400 Upah Pasang Upah Pasang 1.00 bh 24,000 24,000 1.00 bh 24,000 24,000 Sub Total 159,300 Sub Total 134,400


4 T 23 B13 V7N Acrylic Handle Sink Tap T 23 B13 V7N Acrylic Handle Sink Tap 1.00 bh 48,400 48,400 1.00 bh 52,800 52,800 Upah Pasang Upah Pasang 1.00 bh 12,000 12,000 1.00 bh 12,000 12,000 Sub Total 60,400 Sub Total 64,800


5 S 156 N Recessed Soap Holder 1.00 bh 19,800 19,800 1.00 bh 24,000 24,000 Upah Pasang Upah Pasang 1.00 bh 10,000 10,000 1.00 bh 10,000 10,000

Sub Total 29,800 Sub Total 34,000 Profit 10% 2,980 Profit 10% 3,400

Total 32,780 Total 37,400

6 TX 720 A W Plastic Paper Holder (White Colour) TX 720 A W Plastic Paper Holder, White 1.00 bh 24,200 24,200 1.00 bh 21,600 21,600 Upah Pasang Upah Pasang 1.00 bh 10,000 10,000 1.00 bh 10,000 10,000



6 TX 1 A Floor Drain (for 2" G.I. Pipe) TX 1 AN Floor Drain (for 2" G.I. Pipe) (dia. = 100,5 mm) 1.00 bh 72,600 72,600 1.00 bh 79,000 79,000 Upah Pasang Upah Pasang 1.00 bh 7,500 7,500 1.00 bh 7,500 7,500



Closet duduk CW 420 J / SW 516 JPT4 (W & PIV) Closet duduk CW 420 J / SW 516 JPT4 (Single Flush)

Lavatory L34 (W & PIV) Lavatory L 34 Wall Hung Lavatory (1 Hole)

S 156 N Recessed Soap Holder (W & PIV)


No. Uraian MaterialTOTO AMSTAD Ex. China


1 Closet duduk 1.00 bh 753,500 753,500 1.00 bh 763,125 763,125 1.00 bh 645,000 645,000 Upah Pasang 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000 Sub Total 803,500 Sub Total 813,125 Sub Total 695,000

Profit 10% 80,350 Profit 10% 81,313 Profit 10% 69,500 Total 883,850 Total 894,438 Total 764,500

2 Closet Jongkok 1.00 bh 74,250 74,250 1.00 bh 72,600 72,600 1.00 bh 65,000 65,000 Upah Pasang 1.00 bh 30,000 30,000 1.00 bh 30,000 30,000 1.00 bh 30,000 30,000

Sub Total 104,250 Sub Total 102,600 Sub Total 95,000 Profit 10% 10,425 Profit 10% 10,260 Profit 10% 9,500

Total 114,675 Total 112,860 Total 104,500

3 Lavatory 1.00 bh 557,700 557,700 1.00 bh 375,700 375,700 1.00 bh 265,000 265,000 Upah Pasang 1.00 bh 35,000 35,000 1.00 bh 35,000 35,000 1.00 bh 35,000 35,000



4 Hand shower 1.00 bh 575,300 575,300 1.00 bh 362,727 362,727 1.00 bh 150,000 150,000 Upah Pasang 1.00 bh 24,000 24,000 1.00 bh 24,000 24,000 1.00 bh 24,000 24,000 Sub Total 599,300 Sub Total 386,727 Sub Total 174,000


5 Shower spray 1.00 bh 165,000 165,000 1.00 bh 175,000 175,000 1.00 bh 45,000 45,000 Upah Pasang 1.00 bh 12,000 12,000 1.00 bh 12,000 12,000 1.00 bh 12,000 12,000 Sub Total 177,000 Sub Total 187,000 Sub Total 57,000


6 Soap holder 1.00 bh 19,800 19,800 1.00 bh 18,705 18,705 1.00 bh 16,500 16,500 TrisenzaUpah Pasang 1.00 bh 10,000 10,000 1.00 bh 10,000 10,000 1.00 bh 10,000 10,000



7 Floor drain Stainless 1.00 bh 90,750 90,750 1.00 bh 40,000 40,000 1.00 bh 25,000 25,000 Upah Pasang 1.00 bh 7,500 7,500 1.00 bh 7,500 7,500 1.00 bh 7,500 7,500






8 Kran sink 1.00 bh 110,550 110,550 1.00 bh 88,909 88,909 1.00 bh 59,000 59,000 Upah Pasang 1.00 bh 10,000 10,000 1.00 bh 10,000 10,000 1.00 bh 10,000 10,000



9 Kran tembok 1.00 bh 51,150 51,150 1.00 bh 60,909 60,909 1.00 bh 12,500 12,500 Upah Pasang 1.00 bh 7,500 7,500 1.00 bh 7,500 7,500 1.00 bh 7,500 7,500



10 Kran taman 1.00 bh 67,100 67,100 1.00 bh - 1.00 bh 15,000 15,000 Upah Pasang 1.00 bh 7,500 7,500 1.00 bh - 1.00 bh 7,500 7,500

Sub Total 74,600 Sub Total - Sub Total 22,500 Profit 10% 7,460 Profit 10% - Profit 10% 2,250

Total 82,060 Total - Total 24,750

Notes : Notes : Notes : Closet duduk TOTO CW660J/SW660J Closet Duduk Granada 3000 ccst Closet Duduk C101 Ex. INA Closet jongkok TOTO CE7 Closet jongkok RAPI EX Closet jongkok INA Wastafel TOTO L237V1B Lavatory STUDIO 50 Lavatory 330 Ex. INA + Acc.Lokal Hand shower TOTO TX401 SBV4 Hand shower Q 607 Hand shower Moreno Shower spray TOTO TX403S CR Shower spray Ex. Lusso Lux Shower spray Ex. China Tempat sabun TOTO S156N Soap holder 110x220 Tempat sabun TrisenzaFloor drain TOTO TX1B Floor drain Ex. Vitara Floor drain Ex. China Kran tembok T 23 B13 Kran sink Q 2107 Kran tembok Ex. ChinaKran sink T 30 ARQ 13 N Kran tembok Q 2103 Kran sink Ex. ChinaKran taman T 26-13 Kran taman Ex. China

Komparasi Analisa Harga Satuan Pekerjaan Bak Mandi Fiber

No. Uraian MaterialKap. 120 Liter Kap. 200 Liter


1 Bak mandi Ex. Lokal 1.00 bh 50,000 50,000 1.00 bh 60,000 60,000 Upah Pasang 1.00 bh 30,000 30,000 1.00 bh 30,000 30,000




Sub Total 80,000 90,000 - Profit 10% 8,000 9,000 -

Total 88,000 99,000 -

Komparasi Analisa Harga Satuan Pekerjaan Pengecatan Dinding Prepared by QS, 22/12/2003

No. Uraian Material Mowilex Catylac Vinilex PetaluxKeterangan Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah

Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

Cat dinding exterior, /m2 14,250.00 9,500.00 Wallfiller 0.083 kg 4,500 375 0.083 kg 5,400 450 Undercoat 0.05 lt 50,000 2,500 0.05 lt 50,000 2,500 Cat exterior 0.143 lt 10,250 1,464 0.143 lt 9,875 1,411 0.3 kg = 1m2Amplas 0.3 lbr 1,500 450 0.3 lbr 1,500 450 Roll painter 0.05 bh 10,000 500 0.05 bh 10,000 500 Esteger 0.2 btg 13,000 2,600 0.2 btg 13,000 2,600 Upah 1 m2 1,500 1,500 1 m2 1,500 1,500

Sub Total 14,250 9,389 9,411 9,500 Profit 10% 1,425 939 941 950

Total 15,675 10,328 10,352 10,450

Cat dinding Interior, /m2 8,250.00 7,750.00 Wallfiller 0.042 kg 4,500 187.43 0.042 kg 5,400 224.91 Undercoat 0 lt 50,000 - 0 lt 50,000 - Cat 0.143 lt 10,250 1,464.29 0.143 lt 9,875 1,410.71 Amplas 0.3 lbr 1,500 450.00 0.3 lbr 1,500 450.00 Roll painter 0.05 bh 10,000 500.00 0.05 bh 10,000 500.00 Esteger 0.2 btg 13,000 2,600.00 0.2 btg 13,000 2,600.00 Upah 1 m2 1,500 1,500.00 1 m2 1,500 1,500.00

Sub Total 8,250 6,702 6,686 7,750 Profit 10% 825 670 669 775

Total 9,075 7,372 7,354 8,525

Komparasi Analisa Harga Satuan Pekerjaan Pengecatan Kusen

No. Uraian Material Politur Ex. Ultran Woodstain Semiduco Cat Kuas

Keterangan Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah

Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 Cat daun pintu/jendela 1.00 (m2) 24,500 24500 1.00 (m2) 23,500 23,500 1.00 (m2) 67,500 67,500 1.00 (m2) 13,500 13,500 Sub Total 24,500 23,500 67,500 13,500 Profit 10% 2,450 2,350 6,750 1,350

Total 26,950 25,850 74,250 14,850

2 Cat kusen/jendela/listpank 1.00 (m') 16,750 16,750 1.00 (m') 8,250 8,250 1.00 (m') 27,500 27,500 1.00 (m') 8,500 8,500 Sub Total 16,750 8,250 27,500 Sub Total 8,500 Profit 10% 1,675 825 2,750 Profit 10% 850

Total 18,425 9,075 30,250 Total 9,350

Komparasi Analisa Harga Satuan Pekerjaan Ironmongery Prepared by QS, 22/12/2003

No. Uraian MaterialKEND EZ-SET UK


1 Kunci Pintu Utama 1.00 bh 463,200 463,200 1.00 bh 460,000 460,000 1.00 bh 448,500 448,500 Sub Total 463,200 Sub Total 460,000 Sub Total 448,500


Tipe : K1 x HS US 15 Tipe : CS 400 MA/BA US3 Tipe : UK - 6000

No. Uraian MaterialKEND VIRO SES


1 Kunci Pintu Kamar 1.00 bh 203,040 203,040 1.00 bh 144,500 144,500 1.00 bh 80,000 80,000 Sub Total 203,040 Sub Total 144,500 Sub Total 80,000 Profit 10% 20,304 Profit 10% 14,450 Profit 10% 8,000


Tipe : Tipe : Tipe : - Badan Fino F7435-40 US15 - Lockcase Viro 7435-40B SES 241 - Double Cylinder F0920-60 BRS - Cylinder Viro 920-60 mm B Cylinder SES - Handle HP.65.09 - Handle 6W 223 -851A Chrome Handle SES

2 Kunci Pintu Kamar Mandi Utama 1.00 bh 196,640 196,640 1.00 bh 141,000 141,000 1.00 bh 80,000 80,000 Sub Total 196,640 Sub Total 141,000 Sub Total 80,000 Profit 10% 19,664 Profit 10% 14,100 Profit 10% 8,000

Total 216,304 Total 155,100 Total 88,000 Tipe : Tipe : Tipe : - Badan Fino F7435-40 US15 - Lockcase Viro 7435-40B + Cylinder Toilet - Knob WC CYL K3114 US 15 - Cylinder Viro 920-60 mm B - Handle HP.65.09 - Handle 6W 223 -851A Chrome

No. Uraian MaterialSES NIPPON ALPHA


1 Kunci Knob Kamar Mandi Service 1.00 bh 20,000 20,000 1.00 bh 16,500 16,500 1.00 bh 20,000 20,000 Sub Total 20,000 Sub Total 16,500 Sub Total 20,000 Profit 10% 2,000 Profit 10% 1,650 Profit 10% 2,000

Total 22,000 Total 18,150 Total 22,000 Tipe : Tipe : Tipe :

- Nippon 588 Pol. Chrome


No. Uraian MaterialKEND EZ-SET UK



No. Uraian MaterialAlbion ELT SES


1 Ramsekar Per / Lubang 1.00 bh 13,000 13,000 1.00 bh 10,800 10,800 1.00 bh 38,500 38,500 Sub Total 13,000 Sub Total 10,800 Sub Total 38,500 Profit 10% 1,300 Profit 10% 1,080 Profit 10% 3,850


2 Rambuncis 1.00 bh 6,000 6,000 1.00 bh 7,300 7,300 1.00 bh 18,250 18,250 Sub Total 6,000 Sub Total 7,300 Sub Total 18,250

Profit 10% 600 Profit 10% 730 Profit 10% 1,825 Total 6,600 Total 8,030 Total 20,075

3 Spring Knip 1.00 bh 19,800 19,800 1.00 bh 7,700 7,700 1.00 bh 14,000 14,000 Sub Total 19,800 Sub Total 7,700 Sub Total 14,000 Profit 10% 1,980 Profit 10% 770 Profit 10% 1,400


No. Uraian MaterialType India 8" TTJ 6" Milan


1 Hak Angin 1.00 bh 5,500 5,500 1.00 bh 7,000 7,000 1.00 bh 12,000 12,000 Sub Total 5,500 Sub Total 7,000 Sub Total 12,000 Profit 10% 550 Profit 10% 700 Profit 10% 1,200


No. Uraian MaterialAlbion Fizz SES


1 Engsel Pintu 3"x4" 1.00 bh 12,700 12,700 1.00 bh 12,000 12,000 1.00 bh 12,500 12,500 Sub Total 12,700 Sub Total 12,000 Sub Total 12,500 Profit 10% 1,270 Profit 10% 1,200 Profit 10% 1,250


No. Uraian MaterialLama Solid BRS


1 Engsel Pintu 3"x4" 1.00 bh 11,300 11,300 1.00 bh 15,000 15,000 1.00 bh 12,000 12,000 Sub Total 11,300 Sub Total 15,000 Sub Total 12,000 Profit 10% 1,130 Profit 10% 1,500 Profit 10% 1,200

Komparasi Analisa Harga Satuan Pekerjaan Ironmongery Prepared by QS, 22/12/2003 Total 12,430 Total 16,500 Total 13,200

No. Uraian MaterialAlbion TTJ SES


1 Engsel Jendela 3"x2" 1.00 bh 8,100 8,100 1.00 bh 11,000 11,000 1.00 bh 11,000 11,000 Sub Total 8,100 Sub Total 11,000 Sub Total 11,000 Profit 10% 810 Profit 10% 1,100 Profit 10% 1,100


No. Uraian MaterialLama Solid Stanley


1 Engsel Jendela 3"x2" 1.00 bh 7,300 7,300 1.00 bh 11,500 11,500 1.00 bh 14,850 14,850 Sub Total 7,300 Sub Total 11,500 Sub Total 14,850 Profit 10% 730 Profit 10% 1,150 Profit 10% 1,485


Komparasi Analisa Harga Satuan Pekerjaan Kitchen Zink

No. Uraian MaterialViega Sakura Royal


1 Kitchen sink 110 cm 1.00 bh 145,000 145,000 1.00 bh 127,500 127,500 1.00 bh 250,000 250,000 Upah Pasang 1.00 bh 30,000 30,000 1.00 bh 30,000 30,000 1.00 bh 30,000 30,000

Sub Total 175,000 157,500 280,000 Profit 10% 17,500 15,750 28,000

Total 192,500 173,250 308,000

Tipe 36 2013

Documents

Transcript of Tipe 36 2013