Download - Contoh Rab rumah tinggal

Transcript

REKAPITULASI

PEKERJAAN FINISHING RUMAH TINGGAL

LOKASI : GALAXI BUMI PERMAI D1 / 3A ARAYA SURABAYA

PEKERJAAN FINISHING BANGUNAN

I PEKERJAAN PINTU GERBANG Rp. #NAME?

II PEKERJAAN PAGAR KELILING Rp. #REF!

III PEKERJAAN GAZEBO R. TAMU Rp. #REF!

IV PEKERJAAN KOLAM IKAN Rp. #REF!

V PEKERJAAN SELASAR Rp. #REF!

VI PEKERJAAN GAZEBO R. MAKAN Rp. #REF!

VII PEKERJAAN KOLAM RENANG Rp. #REF!

VIII PEKERJAAN AREA SERVICE Rp. #REF!

IX PEKERJAAN BANGUNAN UTAMA Rp. #REF!

TOTAL Rp. #NAME?

DAFTAR HARGA SATUAN BAHANPERIODE :1 Mei 2013

No Material Sat Harga Satuan

1 Acesories, psg engsel DKS 3 x 2.5 x 2 2B SS psg 31,325

2 Acesories, psg engsel DKS 4 x 3 x 2 2B SS psg 40,500

3 Acesories, psg engsel Pivot Dks DL005 SN + stang set 215,000

4 Acesories, Handle Dks HRE 819 SS set 120,500

5 Acesories,kunci DKS 819 + 8485 dobel silinder set 262,600

6 Acesories,kunci DKS 819 + 8485 km / knop PT set 259,800

7 Acesories, Costwoll 2m set 248,850

7 Acesories, reng kunci DKS SS set 21,500

8 Acesories, Lockcase Pelor Dekkson 8585 SN + Ring set 177,450

9 Acesories, Handle STARCK psg 475,000

10 Acesories, Spring knip Dekson SN bh 29,820

11 Acesories, Lamskar Dks set 71,300

12 Acesories, Grendel Tanam 24 Dks set 190,400

13 Acesories, Grendel Tanam 36 Dks set 298,725

14 Acesories, kunci 8587 DKS bulat set 56,700

15 Acesories, Handle & Lockcase Belucci A-20 set 75,000

16 Alam, batu bata jati rogo bj 775

17 Alam, batu kali m3 100,000

18 Alam, pasir lumajang m3 170,000

19 Alam, sirtu m3 105,000

20 Alam, tensla 1/2 m3 205,000

21 Alam, tensla 2/3 m3 205,000

22 Bendrat kg 11,700

23 Besi Beton ( ulir / polos ) kg 10,120

24 Besi Wiremesh M5 lbr 250,250

25 Besi Wiremesh M6 lbr 364,650

25 Beton, K225 Anugerah m3 704,000

26 Beton, K225 Jatim R m3 704,000

27 Alcosal Aditif beton (20 ltr) jrg 450,000

28 Cat, alcaproff @7kg set 184,688

29 Cat, alkali dulux (20 ltr) pail 1,064,500

30 Cat, alkali mowilex pail 781,800

30 Cat, alkaplast (25 kg) Mowilex sak 119,050

31 Cat, alkaplast (25 kg) sak 119,050

32 Cat, calsium carbonat (40 kg) sak 32,500

33 Cat, paragon putih kg 17,325 New

34 Cat, Emco Putih kg 41,500

35 Cat, dulux pentalite (20 kg) Naik 5% pail 998,800

36 Cat, dulux pentalite (2,5 kg) Naik 5% gln 158,300 New

36 Cat, mowilex Emulsion White (2,5) gln 871,150 New

37 Cat, Mowilex Weathercoat (2,5) gln 187,200

38 Cat, Dulux Weathershield 44504 (20 kg) pail 1,404,000

39 Cat, Dulux Weathershield MP (20 kg) pail 1,526,000

40 Cat, Catylac Dusky White 44165 (25 kg) pail 379,800

41 Cat, Catylac Cascade 40553 (25 kg) pail 379,800

38 Cat, Mowilex W09-57 kg 74,900

39 Cat, Mowilex Emulsion intrigue E-108 kg 36,700

40 Cat, Propan DW-500 Soap Stone kg 53,700

41 Cat, Propan S1502-Y, S4502-Y, S7502-Y kg 968,200

40 Cat, kuas 2" bj 4,500

41 Cat, lem rajawali kg 9,750

42 Cat, maxilite kg 84,000

43 Cat, Resin MR kg 95,000

44 Cat, sanpolac kg 25,500

45 Cat, Kayu Duco Nippe 517 ltr 55,400

46 Cat, ISAMU kg 27,500

47 Cat, semen putih (40 kg) sak 77,500

48 Cat, susuka putih set 42,000

49 Cat, thinner A Spec (5 ltr) gln 137,000

50 Cat, thinner B gln 57,500

51 Cat, PROPAN wood filer gln 117,000

52 Cat, PROPAN impra woodstain kg 47,000

53 Cat, PROPAN melamin sending sealer gln 182,350

54 Cat, PROPAN melamin lack/clear gln 173,650

55 Kayu, 2/20x400 MC m3 2,300,000

56 Kayu, 4/6x400 MCA m3 1,700,000

57 Kayu, 4/6x400 Glugu m3 1,350,000

58 Kayu, gelam ljr 8,500

59 Kertas gosok lbr 2,500

60 Paku 2" (30 kg) dos 312,000 10400

59 PVC, pipa 1 1/2" AW wvn ljr 51,040

60 PVC, pipa 1" AW wvn ljr 29,590

61 PVC, pipa 1/2" AW wvn ljr 15,730

62 PVC, pipa 3/4 AW wvn ljr 21,670

63 PVC, pipa PE 1/2" m' 17,800

64 PVC, pipa PE 3/4" m' 38,300

65 PVC, pipa 1.5" D wvn ljr 31,460

66 PVC, pipa 1.25" D wvn ljr 28,380

67 PVC, pipa 2,5" D wvn ljr 54,670

68 PVC, pipa 3" D wvn ljr 69,080

69 PVC, pipa 4" D wvn ljr 108,680

70 PVC, pipa 6" wvn ljr 163,650

71 Lem pipa ( AW ) tube 27,500 1.2 m2 = 50.000/

72 Sanitair, avour KITO bj 40,000 1.2 m2 = 50.000/

73 Sanitair, avour PUMA bj 10,000 1.2 m2 = 50.000/

74 Semen @50kg TIGARODA sak 62,150 1.2 m2 = 50.000/

75 Tandon air 1,5 m3, Maspion Stenless unit 2,844,000

76 Tandon Air 1,5 m3, Wilson unit 1,750,000

77 Tandon Air 2 m3, Wilson unit 1,950,000

78 Tandon Air 5 m3, Wilson unit 4,200,000

79 Septictank & Resapan, WILSON 6 m3 unit 4,650,000

80 Septictank, Biotek 1000 ltr excl PPN (hrg Royal) Unit 2,365,000

81 Septictank, Biotek 1500 ltr excl PPN (hrg Royal) Unit 2,970,000

81 Triplek 9mm 4x8 (120x240) lbr 115,000 11

82 Triplek 9mm 3x6 (90x180) lbr 56,500 34876.54

82 Triplek 6mm 4x8 (120x240) lbr 72,000

83 Kaca polos 5 mm m2 102,000

83 Kaca polos 6 mm m2 158,400

84 Kaca polos 8 mm m2 234,000

84 Kaca polos 10 mm m2 312,180

84 Kaca tempered 10 mm m2 408,000

84 Kaca tempered 8 mm m2 384,000

85 Kaca es m2 165,000

85 Kaca es 5mm m2 211,200

86 Sealant m1 9,600

87 Tripleks 4 x 8 (120 x 240) lbr 54,000

88 Genteng Badan Monier Twin/Excel warna hitam pcs 7,300

89 Genteng Nok Monier Twin/Excel warna hitam pcs 9,800

90 Genteng Ujung Monier Twin/Excel warna hitam pcs 13,500

91 Genteng Segitiga Monier Twin/Excel warna hitam pcs 13,500

92 Genteng Badan Monier CP Monier Black pcs 4,800

93 Genteng Nok Monier CP Monier Black pcs 8,500

94 Genteng Ujung Monier CP Monier Black pcs 23,000

95 Genteng Segitiga Monier CP Monier Black pcs 30,000

96 Genteng Badan Monier Excel Midnight Black pcs 6,400

97 Genteng Nok Monier Ridge Midnight Black pcs 9,500

98 Genteng Segitiga 3way Midnight Black pcs 15,300

99 Genteng Ujung Monier Starter Midnight Black pcs 15,300

99 Kayu Merbau m3 15,500,000

96 Kayu, kusen Kamper m3 10,300,000

97 Daun Pintu Panil Nyatoh Variasi Slimar Kaca (tbl 3,6 cm) m2 500,000

97 Daun Pintu Panil Nyatoh (tbl 3,6 cm) m2 400,000

98 Daun Pintu Kaca slimar Nyatoh m2 240,000

99 Daun Jendela Kaca slimar Nyatoh m2 240,000

100 Daun Pintu Multiplek + Teakwood Nyatoh bh 825,000

101 Daun Pintu Multiplek + Teakwood Nyatoh +Aluminium bh 845,000

102 Daun Pintu Multiplek atas Kaca bawah Jalusi bh 875,000

103 Daun Pintu Panil isi Multiplek m2 350,000 104 Daun Pintu Panil isi Multiplek + lapis aluminium blkg m2 400,000

105 Daun Jendela Kaca Slimar Nyatoh pinggir 9cm matang m2 215,000

102 Marmer Travertin Veluto ($ 80) = Rp. 11,343 m2 907,440

103 Marmer Crema Nata CNS = Rp. 460,000 m2 460,000

104 Marmer Crema Marvel = Rp. 370,000 m2 370,000

105 Batu Alam Andesit (Totok) m2 285,000

106 GRC Garuk m2 150,000

106 Platinum Oscar Black 30x30 m2 47,000

107 Platinum Solid Basic Grey 30x60 m2 83,200

108 Platinum Bloom Basic Grey 20x33 m2 49,000

109 Platinum Bella Beige 20x33 m2 52,000

110 Platinum Cleo Basic Grey 25x33 m2 50,500

111 Platinum Oscar grey 30x30 m2 47,000

112 Platinum Cordon Bone 30x30 m2 52,500

113 Platinum Mosaik Grey 20x33 m2 58,100

112 Platinum Vanda Basic Grey uk. 30x60 m2 83,200

113 Platinum Casa Grey 40x40 m2 57,800

114 Platinum Cryca Grey 40x40 m2 63,000

115 Platinum Gobi Grey 50x50 m2 72,000

116 Platinum Brica Grey 30x60 m2 87,600

117 Platinum Etro Grey uk. 30x60 m2 86,500

118 Mosaic basic 20x33 m2 59,000

119 Platinum Roxy grey 20x20 m2 38,500

120 Murano 30x30 m2 44,500

121 Murano 20x20 m2 31,000 122 Weidouli 1 grade 101460 60x60 m2 92,500 122 Colombus CL 6030 uk. 60x60 excl. PPN m2 93,500 123 Sahara Cream 40x40 m2 58,800

123 Roman, Colosseum G 557201 R 49x49 cm m2 104,300 124 TOTO, Closet Duduk CW 660J/SW660J White unit 1,631,300

124 TOTO, Closet Duduk CW914J White unit 3,697,500

125 TOTO, Jet Spray THX 20NPIV unit 144,300

125 TOTO, Wastafel LW 241CJ/LW242HFJ unit 897,600

126 TOTO, Wastafel LW 662 CJ unit 770,000

126 TOTO, Wastafel LW 641 CJ unit 636,600

126 TOTO, Shower TX 438S/TX 405 SB unit 891,800

127 TOTO, Kran Wastafel TX 101 LB unit 688,800

128 TOTO, Kran Dinding TX423 S unit 428,500

129 TOTO, Shower TX423 SZ unit 438,700

129 TOTO, Bath tub 1700-70 unit 2,408,000

130 TOTO, Kran Bath tub TX 401 SB unit 1,123,800

131 TAHO, Kran Dinding unit 50,000

132 Kitchen Zink Blanco 1 lubang unit 2,850,000

133 INA, Closet Jongkok unit 125,000

134 Asahi. Kran dinding unit 20,000

131 L548 870,900

132 LW640 CJ 993,200

133 LW641 CJ 986,000

7 Pintu umum (Kunci Type HRE.07.06 GP + Lockcase FINO F 743 set 452,250.00

US3 + Double cylinder FINO F.0920-60 brs)

- Handle HRE. 75.17 US 32D psg 283,500.00

- Lockcase FINO F7435-40 US3 bh 90,000.00

- Double Cylinder FINO F.0920-60 brs bh 78,750.00

No Material Sat Harga Satuan

1 Alam, batu bata krikilan p bj 430

1 Alam, batu bata press bj 430 2 Alam, batu kali m3 100,000

3 Alam, pasir m3 130,000

4 Alam, sirtu m3 72,500

5 Alam, tensla 1/2 m3 165,000

6 Alam, tensla 2/3 m3 165,000

7 Bendrat kg 13,000 8 Besi Beton ( ulir / polos ) kg 9,130 9 Besi Wiremesh M5 lbr 236,500

10 Beton, K225 Anugerah m3 520,000 11 Beton, K225 Jatim R m3 520,000 12 Alcosal Aditif beton (20 ltr jrg 220,000 13 Cat, alcaproff @7kg set 75,250 14 Cat, alkali dulux (20 ltr) pail 651,510 15 Cat, alkali mowilex pail 723,900 16 Cat, alkaplast (25 kg) sak 119,050 17 Cat, calsium carbonat (40 sak 24,500 18 Cat, paragon putih kg 10,753 19 Cat, Emco Putih kg 41,500 20 Cat, dulux pentalite (20 k pail 999,700 21 Cat, mowilex Emulsion Wh kg 36,680 22 Cat, Mowilex Weathercoa pail 1,397,300 23 Cat, Dulux Weathershield pail 1,625,000 24 Cat, Dulux Weathershield pail 1,764,345 25 Cat, Dulux Pentalite MP ( pail 886,250 25 Cat, Catylac Dusky White pail 379,760 26 Cat, Catylac Cascade 405 pail 379,760 27 Cat, Mowilex W09-57 kg 55,400 28 Cat, Mowilex Emulsion int kg 36,700 29 Cat, kuas 2" bj 4,000 30 Cat, lem rajawali kg 9,400 31 Cat, maxilite kg 5,900 32 Cat, Resin MR kg 84,000 33 Cat, sanpolac kg 25,500 34 Cat, Kayu Duco Nippe 51 ltr 50,750 35 Cat, ISAMU kg 27,500 36 Cat, semen putih (40 kg) sak 75,000 37 Cat, susuka putih set 38,600 38 Cat, thinner A Spec (5 ltr) gln 137,000 39 Cat, thinner B gln 57,500 40 Cat, PROPAN wood filer gln 106,700 41 Cat, PROPAN impra wood kg 43,650

V33
Author: MOU
V34
Author: MOU

42 Cat, PROPAN melamin se gln 160,000 43 Cat, PROPAN melamin lac gln 160,000 44 Kayu, 2/20x400 MC m3 1,850,000 45 Kayu, 4/6x400 MC m3 1,700,000 46 Kayu, 4/6x400 Glugu m3 1,300,000 47 Kayu, gelam ljr 6,100 48 Kertas gosok lbr 2,500 49 Paku 2" (30 kg) dos 309,000 50 PVC, pipa 1/2" AW wvn ljr 11,600 51 PVC, pipa 3/4 AW wvn ljr 17,200 51 PVC, pipa PN-20 3/4 m' 32,000 52 PVC, pipa PE 1/2" m' 16,100 53 PVC, pipa PE 3/4 m' 22,300 53 PVC, pipa 1.1/4" D wvn ljr 22,500 54 PVC, pipa 1.5" D wvn ljr 24,900 54 PVC, pipa 2,5" D wvn ljr 43,350 55 PVC, pipa 3" D wvn ljr 51,000 56 PVC, pipa 4" D wvn ljr 86,350 57 PVC, pipa 6" wvn ljr 163,650 58 Lem pipa ( AW ) tube 27,500 59 Sanitair, avour KITO bj 40,000 60 Sanitair, avour PUMA bj 10,000 61 Semen @50kg TIGAROD sak 58,500 62 Tandon air 1,5 m3, Maspi unit 2,731,500 63 Septictank, WILSON 6 m Unit 3,800,000 64 Triplek 9mm 3x6 (90x180 lbr 54,000 65 Triplek 6mm 4x8 (120x24 lbr 67,500 65 Kaca polos 5 mm m2 70,000 66 Kaca tempered 10 mm m2 358,200 67 Kaca es m2 125,000 68 Sealant m1 7,000 69 Tripleks 4 x 8 (120 x 240 lbr 54,000 70 Genteng Badan Cisangk pcs 6,700 71 Genteng Nok Cisangkan pcs 10,890 72 Genteng Ujung Cisangka pcs 17,820 73 Genteng Segitiga Cisang pcs 17,820 73 Keramik Roman Kinibalu m2 112,100 74 Keramik Roman Borneo G3 m2 70,400 75 Granite Tile BD 6000 uk. m2 85,000 77 Keramik Roman W20106 m2 72,000 78 Keramik Roman Element m2 134,200 79 Keramik Roman Malaka B m2 108,900 80 Keramik Murano uk. 30x3 m2 41,500 74 Keramik Monalisa 8 LOP m2 168,000 75 Keramik Monalisa 6 OP m2 108,900 76 Sahara Cream 40x40 m2 55,729 77 Roman W 361000 uk. 33, m2 69,980 78 Platinum Vanda basic 30 m2 85,600 79 Platinum Oscar grey u m' 44,000 80 Roman 452000 45/45 m2 134,200

V60
from heny

80 Roman 337403 30/30 m2 63,273 81 Roman 337104 30/30 m2 63,273 82 Roman W 60517R 32.5/6 m2 143,625 83 Niro Granite Tile Nordik m2 135,000 83 Roman Coloseum ivory m2 88,920 84 Platinum Murano 30x30 m2 41,500 84 Monalisa 8 LFP 0803 80x m2 283,500 84 TOTO, Closet Duduk CW unit 1,458,600 85 TOTO, Closet Duduk C43 unit 4,926,400 86 TOTO, Eco washer Soft c unit 1,086,800 86 TOTO, Closet Duduk CW unit 3,968,300 87 TOTO, Closet Jongkok C unit 266,700 88 TOTO, Jet Spray THX 20 unit 135,200 89 TOTO, Wastafel LW 241 unit 1,035,300 90 TOTO, Wastafel LW 641 unit 2,966,600 91 TOTO, Shower TX 438S/ unit 815,100 92 TOTO, Kran Wastafel TX unit 679,300 93 TOTO, Handle shower TX unit 692,200 94 TOTO, Toto T23B13 unit 134,500 95 TOTO, Toto T26-13 unit 183,800 96 TOTO, Toto TX 1 AV1 unit 188,100 97 TOTO, Toto TX 454 SES unit 4,189,900 98 TOTO, Toto LW 645 J unit 1,275,600 99 TOTO, Toto LW 533 J unit 1,142,000

100 TOTO, Toto TX 116 LES unit 1,229,800 101 Tempat Tisue TX 703 AE unit 356,800 102 Tempat Handuk TX 701 AE unit 501,300 103 Gantungan Baju TX 704 AE unit 268,200

RENCANA ANGGARAN BIAYA

PEKERJAAN STRUKTUR DAN FINISHING CHOFA RC.3

NO JENIS PEKERJAAN VOLUME SAT. Harga Sat. Material

I Pekerjaan Persiapan

1 Pos kerja/gudang 1.00 unit 3,500,000.00

2 Pasang papan bowplank 206.00 m' 11,920.00

3 Pagar seng 110.00 m' 120,413.81

4 Air kerja 1.00 ls 1,500,000.00

5 Listrik kerja 1.00 ls 1,500,000.00

6 Pembersihan Lokasi Pengerjaan 700.00 m2 -

II Pekerjaan Tanah

1 Galian tanah pondasi 78.73 m3 -

2 Urugan kembali bekas galian 26.24 m3 -

3 Urugan Sirtu kedalam Bangunan m3 126,000.00

III Pekerjaan Pondasi

1 Pondasi Tiang Pancang

Pondasi Tiang Pancang (25x25)

- Kedalaman 12m (124 titik) 1,488.00 m' 130,000.00

- Kedalaman 6m (33 titik) 198.00 m' 130,000.00

- Potong Ujung Tiang Pancang 157.00 ttk -

2 Poer/Pile Cap

a Beton Poer P1, 45x45x40cm 2.43 m3 2,863,658.56

b Beton Poer P1a, 45x45x40cm 2.67 m3 2,863,658.56

c Beton Poer P2, 135x60x40cm 4.86 m3 2,359,186.87

d Beton Poer P3, 210x60x40cm 5.04 m3 2,329,287.85

e Beton Poer P4, 135x135x40cm 2.92 m3 2,652,197.27

f Beton Poer P6, 210x135x50cm 4.25 m3 2,224,641.28

3 Sloof

a Beton Sloof S2 20x40. (4 D16 / 2 D13 / dia 8 - 150) 30.31 m3 2,670,329.93

4 Lantai Kerja & Urugan Sirtu

a Urugan Sirtu Padat bawah Sloof & Poer 10cm 12.91 m3 126,000.00

b Lantai Kerja Bawah Sloof & Poer t = 5cm 129.08 m3 13,402.50

c Urugan Sirtu Padat Bawah Lantai 91.05 m3 126,000.00

d Lantai Kerja Bawah Lantai t = 5cm 18.21 m3 13,402.50

IV Pekerjaan Struktur

1 Kolom Struktur

a. Lantai Basement

a Beton Kolom K2 uk.(13/30) 2.42 m3 4,578,382.06

b Beton Kolom K3 uk.(13/30) 2.29 m3 4,176,067.96

c Beton Kolom K4 uk.(13/40) 1.70 m3 4,040,113.03

d Beton Kolom K4c uk.(30/40) 1.56 m3 3,577,424.05

e Beton Kolom K5 uk.(13/50) 1.91 m3 3,859,717.54

f Beton Kolom K5b uk.(30/50) 0.98 m3 3,402,120.77

g Beton Kolom K6 uk.(13/60) 0.76 m3 4,094,496.30

h Beton Kolom K6b uk.(30/60) 1.17 m3 4,238,530.89

i Beton Kolom K7 uk.(13/70) 1.48 m3 4,050,479.62

j Beton Kolom K8b uk.(25/80) 0.65 m3 3,925,498.48

k Beton Kolom KP uk.(13/13) 0.33 m3 3,924,616.97

b. Lantai 1

a Beton Kolom K2 uk.(13/30) 0.77 m3 4,578,382.06

b Beton Kolom K3 uk.(13/30) 2.78 m3 4,176,067.96

c Beton Kolom K4 uk.(13/40) 1.65 m3 4,040,113.03

NO JENIS PEKERJAAN VOLUME SAT. Harga Sat. Material

d Beton Kolom K5 uk.(13/50) 1.80 m3 3,859,717.54

e Beton Kolom K5b uk.(30/50) 1.19 m3 3,402,120.77

f Beton Kolom K6 uk.(13/60) 1.24 m3 4,094,496.30

g Beton Kolom K6b uk.(30/60) 0.71 m3 4,238,530.89

h Beton Kolom K7 uk.(13/70) 1.44 m3 4,050,479.62

i Beton Kolom K7b uk.(15/70) 0.42 m3 4,077,059.01

j Beton Kolom K8 uk.(13/80) 0.41 m3 4,017,774.22

k Beton Kolom K8b uk.(25/80) 0.79 m3 3,925,498.48

l Beton Kolom K10 uk.(15/100) 3.56 m3 4,307,784.88

m Beton Kolom KP uk.(13/13) 2.01 m3 3,924,616.97

c. Lantai 2

a Beton Kolom K2 uk.(-) 0.39 m3 4,578,382.06

b Beton Kolom K3 uk.(13/30) 1.57 m3 4,176,067.96

c Beton Kolom K4 uk.(13/40) 1.22 m3 4,040,113.03

e Beton Kolom K5 uk.(13/50) 1.96 m3 3,859,717.54

i Beton Kolom K6 uk.(13/60) 0.78 m3 4,094,496.30

k Beton Kolom K7 uk.(13/70) 0.91 m3 4,050,479.62

q Beton Kolom KP uk.(13/13) 1.81 m3 3,924,616.97

2 Balok Struktur

a. Lantai 1

a Beton Balok B2 uk.(13/25) 2.94 m3 4,215,469.14

b Beton Balok B3 uk.(13/30) 1.52 m3 3,907,757.30

c Beton Balok B3b uk.(13/35) 4.71 m3 4,326,561.81

d Beton Balok B4 uk.(13/40) 1.12 m3 3,938,279.04

e Beton Balok B4b uk.(13/45) 0.84 m3 3,974,523.17

f Beton Balok B5 uk.(15/50) 2.25 m3 3,794,008.34

g Beton Balok B5b uk.(25/50) 5.56 m3 3,432,638.92

h Beton Balok B5c uk.(40/50) 4.00 m3 3,284,407.16

i Beton Balok B6 uk.(15/60) 1.94 m3 3,788,588.92

k Beton Balok B6c uk.(40/60) 1.92 m3 2,937,946.62

l Beton Sloof S1 uk.(20/40) 5.38 m3 2,628,818.89

m Beton Balok RB1 uk.(13/15) 0.97 m3 3,735,201.94

b. Lantai 2

a Beton Balok B2 uk.(13/25) 0.67 m3 4,215,469.14

b Beton Balok B3 uk.(13/30) 0.96 m3 3,907,757.30

c Beton Balok B3b uk.(13/35) 4.36 m3 4,326,561.81

d Beton Balok B4 uk.(13/40) 1.65 m3 3,938,279.04

e Beton Balok B4b uk.(13/45) 1.29 m3 3,974,523.17

f Beton Balok B5 uk.(15/50) 6.39 m3 3,794,008.34

g Beton Balok B5b uk.(25/50) 4.78 m3 3,432,638.92

i Beton Balok B6 uk.(15/60) 1.80 m3 3,788,588.92

k Beton Balok B6b uk.(25/60) 1.20 m3 2,937,946.62

m Beton Balok RB2 uk.(13/20) 1.26 m3 4,010,710.57

c. Atap

a Beton Balok B2 uk.(13/25) 2.59 m3 4,215,469.14

b Beton Balok B3 uk.(13/30) 1.96 m3 3,907,757.30

c Beton Balok B3b uk.(13/35) 2.60 m3 4,326,561.81

d Beton Balok B4 uk.(13/40) 0.81 m3 3,938,279.04

e Beton Balok B4b uk.(13/45) 1.58 m3 3,974,523.17

e Beton Balok B4c uk.(25/45) 1.63 m3 2,750,850.59

f Beton Balok B5 uk.(15/50) 0.15 m3 3,794,008.34

g Beton Balok RB1 uk.(13/15) 0.12 m3 3,735,201.94

h Beton Balok RB2 uk.(13/20) 2.00 m3 4,010,710.57

d. Beton Balok Latai uk.(13/15) 3.95 m3 3,735,201.94

e. Beton Balok Bordes Tangga uk.(13/25) 0.31 m3 4,215,469.14

NO JENIS PEKERJAAN VOLUME SAT. Harga Sat. Material

3 Beton Dinding Penahan

a Beton Dinding Penahan Basement t = 20cm 97.15 m3 2,656,737.58

b Beton Dinding Penahan Elevator t = 13cm 8.45 m3 3,209,874.86

c Beton Dinding Penahan Pool t = 15cm 8.98 m3 2,787,786.22

4 Beton Plat

a Beton Plat Lantai 1 t = 12cm 35.32 m3 3,049,970.82

b Beton Plat Lantai 2 t = 12cm 38.53 m3 3,049,970.82

c Beton Plat Atap t = 11cm 10.68 m3 3,007,354.51

5 Beton Tangga

a Beton Tangga Utama t = 12cm 4.33 m3 4,053,064.38

b Beton Tangga Belakang t = 12cm 2.00 m3 4,053,064.38

V Pekerjaan Pasangan Dinding

Basement

1 Pasangan dinding 1:5 (1/2 bata) 119.37 m2 75,105.47

2 Plesteran dinding 1:5 238.74 m2 13,402.50

3 Benangan dinding 63.97 m' 1,633.00

4 Pasangan dinding 1:3 (1/2 bata) 65.51 m2 84,447.29

5 Plesteran dinding 1:3 131.02 m2 16,742.25

Lantai 1

1 Pasangan dinding 1:5 (1/2 bata) 501.12 m2 75,105.47

2 Plesteran dinding 1:5 1,002.23 m2 13,402.50

3 Benangan dinding 165.10 m' 1,633.00

4 Pasangan dinding 1:3 (1/2 bata) 152.69 m2 84,447.29

5 Plesteran dinding 1:3 305.38 m2 16,742.25

Lantai 2

1 Pasangan dinding 1:5 (1/2 bata) 530.16 m2 75,105.47

2 Plesteran dinding 1:5 1,060.31 m2 13,402.50

3 Benangan dinding 208.76 m' 1,633.00

4 Pasangan dinding 1:3 (1/2 bata) 169.18 m2 84,447.29

5 Plesteran dinding 1:3 338.35 m2 16,742.25

V Pekerjaan Finishing lantai dan dinding

Lantai 1

1 Dinding partisi kalsipart 8 (8x1200x2400) 865.05 m2 81,741.67

2 Siku sudut partisi / corner bit 181.30 m' 7,500.00

3 Sambungan kalsiboard 865.05 m2 2,769.93

4 Perkerasan Carport 8 cm 77.37 m2 #NAME?

5 Beton block 0,4x0,8 6.00 bh -

6 55.83 m2 #NAME?

7 Keramik Garasi Platinum Sahara Cream 40x40 (Perekat sika Fix) 45.00 m2 #NAME?

8 Keramik R. Utama Monalisa 6 OP 001 CM 60x60 (Perekat sika Fix) 180.00 m2 #NAME?

9 Keramik lantai Dapur, R. Pembantu Platinum Sahara Cream 40x40 (Perekat sik 65.59 m2 #NAME?

10 Keramik lantai KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix) 9.00 m2 #NAME?

11 Keramik dinding KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix) 35.75 m2 #NAME?

12 Keramik lantai KM//WC Bawah tangga Roman G 452000 45x45 (Perekat sika Fi 3.75 m2 #NAME?

13 Keramik dinding KM//WC Bawah tangga Roman G 452000 45x45 (Perekat sika 20.56 m2 #NAME?

14 Keramik lantai KM//WC Tamu Roman G 452000 45x45 (Perekat sika Fix) 5.00 m2 #NAME?

15 Keramik dinding KM//WC Tamu Roman G 452000 45x45 (Perekat sika Fix) 25.26 m2 #NAME?

16 4.50 m2 #NAME?

17 30.16 m2 #NAME?

Keramik Teras depan dan belakang + trap teras, Kinibalu Grafite G 662163 33x66 (Perekat sika Fix)

Keramik lantai KM//WC Pembantu Roman Adelaide Cream G 362241 uk. 33.3 x 33.3 / Adelaide Bone (Perekat sika Fix)Keramik dinding KM//WC Pembantu Roman Adelaide Cream G 362241 uk.

33.3 x 33.3 / Adelaide Bone (Perekat sika Fix)

NO JENIS PEKERJAAN VOLUME SAT. Harga Sat. Material

18 Keramik meja dan dinding Dapur Roman 20106 20x20 (Perekat sika Fix) 11.41 m2 #NAME?

19 Lantai Tangga utama, kayu merbau t = 4 cm 27.79 m2 1,053,402.50

20 Lantai Tangga servicei Platinum Sahara Cream 40x40 (Perekat sika Fix) 8.14 m2 #NAME?

21 Finishing dinding batu andesit 82.79 m2 #NAME?

Lantai 2

1 Dinding partisi kalsipart 8 (8x1200x2400) 1,027.57 m2 81,741.67

2 Siku sudut partisi / corner bit 170.20 m' 7,500.00

3 Lantai kalsifloor 20 (20x1200x2400) 335.75 m2 230,000.00

4 Sambungan kalsiboard 1,363.32 m2 2,769.93

5 Keramik balkon, Kinibalu Grafite G 662163 33x66 (Perekat sika Fix) 6.00 m2 #NAME?

6 Keramik R. Utama Monalisa 6 OP 001 CM 60x60 (Perekat sika Fix) 194.63 m2 #NAME?

7 Keramik Service Platinum Sahara Cream 40x40 (Perekat sika Fix) 36.00 m2 #NAME?

8 Keramik R. Jemur Platinum Sahara Cream 40x40 (Perekat sika Fix) 17.50 m2 #NAME?

9 Keramik lantai KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix) 20.25 m2 #NAME?

10 Keramik dinding KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix) 62.81 m2 #NAME?

11 Keramik lantai KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix) 7.50 m2 #NAME?

12 Keramik dinding KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix) 28.58 m2 #NAME?

13 Keramik lantai KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix) 7.50 m2 #NAME?

14 Keramik dinding KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix) 28.58 m2 #NAME?

15 Finishing dinding batu andesit 17.42 m2 #NAME?

VI Pekerjaan Kusen, Pintu dan Jendela

Lantai 1

1 Pintu P1 = 1 bh (R. Tamu)

- Kusen merbau Kering Oven 6/15 (1,70 x 2.45) 0.06 m3 14,725,000.00

- Daun Pintu Solid merbau t = 3,6 cm (0.81 x 2.41) 3.90 m2 1,200,000.00

- Pul Handle PH 0395 900 SS 2.00 psg 475,000.00

- Lockcase Pelor Dekkson 8585 SN + ring kunci 1.00 set 189,630.00

- Flushbolt Dekkson 6/24" SN 1.00 set 212,800.00

- Flushbolt Dekkson 6/36" SN 1.00 set 305,200.00

- Engsel Dekkson 4" 8.00 bh 20,212.50

- Upah pasang kusen + beton anker Ø 8 1.00 bh -

- Upah pasang Daun Pintu 2.00 bh -

2 Pintu P2 = 1 bh (R. Tamu)

- Kusen merbau Kering Oven 6/15 (1,10 x 2.45) 0.06 m3 14,725,000.00

- Daun Pintu Solid merbau t = 3,6 cm (1,02 x 2.41) 2.46 m2 1,200,000.00

- Pul Handle PH 0395 900 SS 1.00 psg 475,000.00

- Lockcase Pelor Dekkson 8585 SN + ring kunci 1.00 set 189,630.00

- Flushbolt Dekkson 6/24" SN 1.00 set 212,800.00

- Flushbolt Dekkson 6/36" SN 1.00 set 305,200.00

- Engsel Dekkson 4" 4.00 bh 20,212.50

- Upah pasang kusen + beton anker Ø 8 1.00 bh -

- Upah pasang Daun Pintu 1.00 bh -

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

- Kusen merbau Kering Oven 6/15 (1,00 x 2.45) 0.16 m3 14,725,000.00

- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41) 6.65 m2 1,200,000.00

- Architrave merbau 3/8 38.22 m' 65,000.00

- Handle Dks HRE 819 SS 3.00 psg 116,900.00

- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN 3.00 set 124,250.00

- Engsel Dekkson 4" 12.00 bh 20,212.50

- Upah pasang kusen + beton anker Ø 8 3.00 bh -

- Upah pasang Daun Pintu 3.00 bh -

4 Pintu P3A = 2 bh (Dapur)

- Kusen merbau Kering Oven 6/15 (1,00 x 2.47) 0.11 m3 14,725,000.00

- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.43) 4.47 m2 1,200,000.00

- Architrave merbau 3/8 25.48 m' 65,000.00

- Handle Dks HRE 819 SS 2.00 psg 116,900.00

NO JENIS PEKERJAAN VOLUME SAT. Harga Sat. Material

- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN 2.00 set 124,250.00

- Engsel Dekkson 4" 8.00 bh 20,212.50

- Upah pasang kusen + beton anker Ø 8 2.00 bh -

- Upah pasang Daun Pintu 2.00 bh -

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

- Kusen merbau Kering Oven 6/15 (0,90 x 2.47) 0.11 m3 14,725,000.00

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.43) 3.99 m2 1,200,000.00

- Architrave merbau 3/8 25.08 m' 65,000.00

- Handle Dks HRE 819 SS 2.00 psg 116,900.00

- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT 2.00 set 132,650.00

- Engsel Dekkson 4" 8.00 bh 20,212.50

- Upah pasang kusen + beton anker Ø 8 2.00 bh -

- Upah pasang Daun Pintu 2.00 bh -

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

- Kusen merbau Kering Oven 6/15 (0,85 x 2.17) 0.05 m3 14,725,000.00

- Daun Pintu Solid merbau t = 3,6 cm (0,77 x 2.13) 1.64 m2 1,200,000.00

- Architrave merbau 3/8 11.24 m' 65,000.00

- Handle Dks HRE 819 SS 1.00 psg 116,900.00

- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT 1.00 set 132,650.00

- Engsel Dekkson 4" 3.00 bh 20,212.50

- Upah pasang kusen + beton anker Ø 8 1.00 bh -

- Upah pasang Daun Pintu 1.00 bh -

7 Pintu P6 = 3 bh (R. Pembantu)

- Kusen merbau Kering Oven 6/15 (0,90 x 2.15) 0.15 m3 14,725,000.00

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11) 5.19 m2 1,200,000.00

- Architrave merbau 3/8 34.02 m' 65,000.00

- Handle Dks AA20 SN 3.00 psg 80,000.00

- Lockcase HMT SN 3.00 set 68,250.00

- Engsel Dekkson 4" 9.00 bh 20,212.50

- Upah pasang kusen + beton anker Ø 8 3.00 bh -

- Upah pasang Daun Pintu 3.00 bh -

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

- Kusen merbau Kering Oven 6/15 (0,80 x 2.20) 0.10 m3 14,725,000.00

- Daun Pintu Solid merbau t = 3,6 cm (0,72 x 2.16) 3.11 m2 1,200,000.00

- Turbular Dks 8587 ET SS 2.00 psg 60,900.00

- Engsel Dekkson 4" 6.00 bh 20,212.50

- Upah pasang kusen + beton anker Ø 8 2.00 bh -

- Upah pasang Daun Pintu 2.00 bh -

9 PINTU Type P8 = 3 unit (R. Keluarga)

3.00 unit 23,388,420.00

- Benangan kusen 60.36 m' 1,633.00

10 PINTU Type P9 = 1 unit (Pintu Garasi)

- Pintu besi sliding perforated iron sheet warna off white (3,30 x 2,45) 1.00 unit 14,343,300.00

- Benangan kusen 16.40 m' 1,633.00

11 PINTU Type P10 = 1 unit (Pintu Garasi)

- Pintu besi sliding perforated iron sheet warna off white (2,90 x 2,45) 1.00 unit 12,014,400.00

- Benangan kusen 15.60 m' 1,633.00

12 Pintu P12 = 1 bh (Service ke teras belakang)

1.00 unit 4,775,680.00

- Benangan kusen 11.84 m' 1,633.00

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

polos 8 mm

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

polos 6 mm

NO JENIS PEKERJAAN VOLUME SAT. Harga Sat. Material

13 Jendela J1= 1 bh (Service/Garasi)

- Kusen merbau Kering Oven 6/15 (1,50 x 1,35) 0.05 m3 14,725,000.00

- Daun Jendela slimar kaca (0,71 x 1,27) 1.80 m2 410,000.00

- Kaca polos 6 mm (0,46 x 1,01) 0.99 m2 144,000.00

- Architrave merbau 3/8 13.08 m' 65,000.00

- Ramskar Dks SN 2.00 bh 71,295.00

- Spring knip Dks SN 2.00 bh 29,820.00

- Engsel Dekkson 3" 9.00 bh 15,662.50

- Upah pasang kusen + beton anker Ø 8 1.00 bh -

- Upah pasang Daun Jendela 2.00 bh -

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

1.00 unit 5,450,940.00

- Benangan kusen 13.44 m' 1,633.00

15 Jendela J3 = 1 bh (R. Tidur Utama)

1.00 unit 12,088,340.00

- Benangan kusen 13.44 m' 1,633.00

16 Jendela J4A = 1 bh (R. Tidur Pembantu)

1.00 unit 6,139,430.00

- Benangan kusen 9.04 m' 1,633.00

Lantai 2

1 Pintu P3 = 7 bh (R. Tidur utama dan R. Tidur keluarga)

- Kusen merbau Kering Oven 6/15 (1,00 x 2.45) 0.38 m3 14,725,000.00

- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41) 15.52 m2 1,200,000.00

- Architrave merbau 3/8 89.18 m' 65,000.00

- Handle Dks HRE 819 SS 7.00 psg 116,900.00

- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN 7.00 set 124,250.00

- Engsel Dekkson 4" 28.00 bh 20,212.50

- Upah pasang kusen + beton anker Ø 8 7.00 bh -

- Upah pasang Daun Pintu 7.00 bh -

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

- Kusen merbau Kering Oven 6/15 (0,90 x 2.45) 0.22 m3 14,725,000.00

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.43) 7.97 m2 1,200,000.00

- Architrave merbau 3/8 50.16 m' 65,000.00

- Handle Dks HRE 819 SS 4.00 psg 116,900.00

- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT 4.00 set 132,650.00

- Engsel Dekkson 4" 16.00 bh 20,212.50

- Upah pasang kusen + beton anker Ø 8 4.00 bh -

- Upah pasang Daun Pintu 4.00 bh -

3 Pintu P6 = 1 bh (Gudang)

- Kusen merbau Kering Oven 6/15 (0,90 x 2.15) 0.05 m3 14,725,000.00

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11) 1.73 m2 1,200,000.00

- Architrave merbau 3/8 11.34 m' 65,000.00

- Handle Dks AA20 SN 1.00 psg 80,000.00

- Lockcase HMT SN 1.00 set 68,250.00

- Engsel Dekkson 4" 3.00 bh 20,212.50

- Upah pasang kusen + beton anker Ø 8 1.00 bh -

- Upah pasang Daun Pintu 1.00 bh -

4 Pintu P11 = 1 bh (Balkon)

1.00 unit 8,566,620.00

- Benangan kusen 13.44 m' 1,633.00

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

polos 6 mm

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

polos 8 mm

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

polos 6 mm

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

polos 6 mm

NO JENIS PEKERJAAN VOLUME SAT. Harga Sat. Material

5 Pintu P12 = 2 bh (R. Jemur)

2.00 unit 4,775,680.00

- Benangan kusen 23.68 m' 1,633.00

6 Pintu PJ1 = 1 bh (Gudang)

- Kusen merbau Kering Oven 6/15 (1,64 x 2.15) 0.08 m3 14,725,000.00

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11) 1.73 m2 1,200,000.00

- Daun Jendela slimar kaca (0,72 x 1,27) 1.83 m2 410,000.00

- Kaca polos 6 mm (0,46 x 1,01) 0.49 m2 144,000.00

- Architrave merbau 3/8 14.96 m' 65,000.00

- Handle Dks AA20 SN 1.00 psg 80,000.00

- Lockcase HMT SN 1.00 set 68,250.00

- Ramskar Dks SN 1.00 bh 71,295.00

- Spring knip Dks SN 1.00 bh 29,820.00

- Engsel Dekkson 3" 3.00 bh 15,662.50

- Engsel Dekkson 4" 3.00 bh 20,212.50

- Upah pasang kusen + beton anker Ø 8 1.00 bh -

- Upah pasang Daun Pintu 1.00 bh -

- Upah pasang Daun Jendela 1.00 bh -

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

2.00 unit 5,450,940.00

- Benangan kusen 26.88 m' 1,633.00

8 Jendela J3 = 3 bh (R. Tidur Utama dan keluarga)

3.00 unit 12,088,340.00

- Benangan kusen 40.32 m' 1,633.00

9 Jendela J4 = 1 bh (KM/WC Utama 2)

1.00 unit 6,672,160.00

- Benangan kusen 10.24 m' 1,633.00

10 Jendela J5 = 2 bh (KM/WC Utama dan keluarga)

2.00 unit 3,256,880.00

- Benangan kusen 21.68 m' 1,633.00

11 Jendela J6 = 2 bh (R. Tidur keluarga dan gudang)

2.00 unit 3,822,610.00

- Benangan kusen 23.28 m' 1,633.00

12 Jendela J6A= 3 bh (Service)

3.00 unit 3,522,420.00

- Benangan kusen 31.32 m' 1,633.00

VII Pekerjaan Plafond

1 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm 356.52 m2 67,000.00

2 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm 307.00 m2 67,000.00

VIII Pekerjaan Atap

1 Penutup atap genteng Munir Midnight black 238.90 m2 64,000.00

2 Penutup atap genteng nok Munir Midnight black 16.00 m' #NAME?

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

polos 6 mm

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

polos 6 mm

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

polos 8 mm

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

polos 6 mm

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

polos 6 mm

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

polos 6 mm

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

polos 6 mm

NO JENIS PEKERJAAN VOLUME SAT. Harga Sat. Material

3 Penutup atap Eter gelombang kecil 3,5x800x2100 176.01 m2 26,671.43

4 Listplank kayu kamper 3/20 69.85 m' #NAME?

5 Talang PVC L 20 cm Maspion 77.60 m' 132,483.75

6 Avour cembung 17.00 bh 40,000.00

IX Pekerjaan Railling

1 Railling tangga utama, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as 23.56 m' 795,000.00

2 4.50 m'

450,000.00

3 Railling Jendela, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as 9.10 m' 795,000.00

4 Tangga monyet plat bordes 1.00 unit 3,195,000.00

5 Handrailling tangga utama, kayu kamper 5x8 25.36 m' 90,000.00

6 Handrailling jendela, kayu kamper 5x5 9.10 m' 60,000.00

7 Roster tampak depan 1,72x3,52 8.00 bh 2,421,760.00

X Pekerjaan Plumbing dan Sanitary

Instalasi Air Bersih

1 Pipa PVC wavin AW 1/2" 335.40 m' #NAME?

2 Pipa PVC wavin AW 3/4" 16.00 m' #NAME?

3 Pipa air panas PE 1/2" 143.50 m' #NAME?

4 Asesoris 1.00 ls 2,000,000.00

5 Tandon Bawah 6 m3 + tutup plat bordes 2.00 unit 5,925,000.00

6 Tandon Atas Stainless 1.5 m3 2.00 unit 2,981,500.00

Instalasi Air Kotor

1 Pipa PVC Wavin D dia. 3 " 255.90 m' #NAME?

2 Pipa PVC Wavin D dia. 4 " 251.50 m' #NAME?

3 Asesoris 1.00 ls 750,000.00

4 Septicktank & Resapan 6 m3 2.00 unit 4,450,000.00

5 Bak Kontrol 13.00 bh 45,000.00

Sanitary

Lantai 1

KM/WC Utama 1

1 Bath tub TOTO FB 1700-80 1.00 set #NAME?

2 1.00 set #NAME?

3 Closet Duduk C 436 + Eco washer 1.00 set #NAME?

4 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME?

5 Wastafel TOTO LW 645 J 1.00 set #NAME?

6 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME?

7 Hand Shower TOTO TX 472 SQ 1.00 set #NAME?

8 Rain Shower TOTO TX 488 SLN 1.00 set #NAME?

9 Kran Shower TOTO TX 442 SQ 1.00 set #NAME?

10 Tempat tisue Toto TX 703 AQ 1.00 set #NAME?

11 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME?

12 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME?

13 Handle pintu shower Toto TX 10B 1.00 set #NAME?

14 Meja wastafel Crema marfil 1.00 unit #NAME?

15 Badukan bathtub Crema marfil 1.00 unit #NAME?

16 Avour Toto TX 1C 2.00 bh #NAME?

KM/WC R. Tidur Tamu

1 Closet Duduk C 436 + Eco washer 1.00 set #NAME?

2 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME?

3 Wastafel TOTO LW 645 J 1.00 set #NAME?

4 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME?

5 Hand Shower TOTO TX 472 SQ 1.00 set #NAME?

6 Kran Shower TOTO TX 443 SQ 1.00 set #NAME?

7 Tempat tisue Toto TX 703 AQ 1.00 set #NAME?

Railling tangga service, besi pipa vertikal dia. 2 cm jrk 12 cm as + handrailling

besi dia. 5 cm

Kran Bath tub TOTO TX 447 SQ

NO JENIS PEKERJAAN VOLUME SAT. Harga Sat. Material

8 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME?

9 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME?

10 Handle pintu shower Toto TX 10B 1.00 set #NAME?

11 Meja wastafel Crema marfil 1.00 unit #NAME?

12 Avour Toto TX 1C 2.00 bh #NAME?

KM/WC Powder Room

1 Closet Duduk C 436 + Eco washer 1.00 set #NAME?

2 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME?

3 Wastafel TOTO LW 645 J 1.00 set #NAME?

4 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME?

5 Tempat tisue Toto TX 703 AQ 1.00 set #NAME?

6 Meja wastafel Crema marfil 1.00 unit #NAME?

7 Avour Toto TX 1C 1.00 bh #NAME?

KM/WC Pembantu

1 Bak air 2.00 bh 228,800.00

2 Kran dinding Toto T23 B13 2.00 bh #NAME?

3 Closet Jongkok, Toto CE 7 2.00 set #NAME?

4 Tempat sabun Toto S 156 N 2.00 set #NAME?

5 Avour Toto TX 1C 2.00 bh #NAME?

Pantry

1 Kitchen sink BlancoPlus 451 Lubang 48x50 2.00 bh 2,100,000.00

2 Kran kitchen zink Toto TX 604 KDN 2.00 bh #NAME?

3 Meja & dinding Pantry, Granit star white 2.00 unit #NAME?

Dapur

1 Kitchen sink Blanco 1 Lubang Blanco flex 2.00 bh 1,200,000.00

2 Kran kitchen zink Toto 604 KDN 2.00 bh #NAME?

Taman

1 Kran taman T 26-13 6.00 bh #NAME?

Lantai 2

KM/WC Utama

1 Bathtub TOTO D-019 1.00 set #NAME?

2 Kran Bathtub TOTO TX 494 SQ 1.00 set #NAME?

3 Closet Duduk C 436 + Eco washer 1.00 set #NAME?

4 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME?

5 Wastafel TOTO LW 645 J 1.00 set #NAME?

6 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME?

7 Hand Shower TOTO TX 472 SQ 1.00 set #NAME?

8 Rain Shower TOTO TX 488 SLN 1.00 set #NAME?

9 Kran Shower TOTO TX 442 SQ 1.00 set #NAME?

10 Tempat tisue Toto TX 703 AQ 1.00 set #NAME?

11 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME?

12 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME?

13 Handle pintu shower Toto TX 10B 1.00 set #NAME?

14 Meja wastafel Crema marfil 1.00 unit #NAME?

15 Avour Toto TX 1C 2.00 bh #NAME?

KM/WC Utama 2

1 Bath tub TOTO FB 1700-80 1.00 set #NAME?

2 1.00 set #NAME?

3 Closet Duduk C 436 + Eco washer 1.00 set #NAME?

4 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME?

5 Wastafel TOTO LW 645 J 1.00 set #NAME?

6 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME?

7 Hand Shower TOTO TX 472 SQ 1.00 set #NAME?

8 Rain Shower TOTO TX 488 SLN 1.00 set #NAME?

Kran Bath tub TOTO TX 447 SQ

NO JENIS PEKERJAAN VOLUME SAT. Harga Sat. Material

9 Kran Shower TOTO TX 442 SQ 1.00 set #NAME?

10 Tempat tisue Toto TX 703 AQ 1.00 set #NAME?

11 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME?

12 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME?

13 Handle pintu shower Toto TX 10B 1.00 set #NAME?

14 Meja wastafel Crema marfil 1.00 unit #NAME?

15 Badukan bathtub Crema marfil 1.00 unit #NAME?

16 Avour Toto TX 1C 2.00 bh #NAME?

KM/WC R. Tidur 1

1 Closet Duduk C 436 + Eco washer 1.00 set #NAME?

2 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME?

3 Wastafel TOTO L 548 1.00 set #NAME?

4 Kran wastafel TOTO TX 115 LQ 1.00 set #NAME?

5 Hand Shower TOTO TX 472 SQ 1.00 set #NAME?

6 Kran Shower TOTO TX 443 SQ 1.00 set #NAME?

7 Tempat tisue Toto TX 703 AQ 1.00 set #NAME?

8 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME?

9 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME?

10 Handle pintu shower Toto TX 10B 1.00 set #NAME?

11 Meja wastafel Crema marfil 1.00 unit #NAME?

12 Avour Toto TX 1C 2.00 bh #NAME?

KM/WC R. Tidur 2

1 Closet Duduk C 436 + Eco washer 1.00 set #NAME?

2 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME?

3 Wastafel TOTO L 548 1.00 set #NAME?

4 Kran wastafel TOTO TX 115 LQ 1.00 set #NAME?

5 Hand Shower TOTO TX 472 SQ 1.00 set #NAME?

6 Kran Shower TOTO TX 443 SQ 1.00 set #NAME?

7 Tempat tisue Toto TX 703 AQ 1.00 set #NAME?

8 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME?

9 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME?

10 Handle pintu shower Toto TX 10B 1.00 set #NAME?

11 Meja wastafel Crema marfil 1.00 unit #NAME?

12 Avour Toto TX 1C 2.00 bh #NAME?

R. Cuci

1 Kran dinding ASAHI 6.00 bh 20,000.00

2 Avour Toto TX 1BV1 4.00 bh #NAME?

XI Pekerjaan Instalasi Listrik

1 Pekerjaan Instalasi kabel power PLN 4x10 NYY 36.00 m' 70,000.00

2 Pekerjaan Instalasi Kabel oper spaning 4x 6 NYY 26.00 m' 60,000.00

3 Pekerjaan Instalasi titik lampu Downlight wallwasher 64.00 ttk 160,000.00

4 Pekerjaan Instalasi titik lampu Downlight statis halogen 53.00 ttk 160,000.00

5 Pekerjaan Instalasi titik lampu Downlight statis + cover kaca 8.00 ttk 160,000.00

6 Pekerjaan Instalasi titik lampu Downlight PL Kuning 25.00 ttk 160,000.00

7 Pekerjaan Instalasi titik lampu Outbow Halogen 4.00 ttk 160,000.00

8 Pekerjaan Instalasi titik lampu tanam dinding 25.00 ttk 160,000.00

9 Pekerjaan Instalasi titik lampu Hollow spot 4 mata 2.00 ttk 160,000.00

10 Pekerjaan Instalasi titik lampu Hollow spot 1 mata 2.00 ttk 160,000.00

11 Pekerjaan Instalasi titik lampu Gantung 2.00 ttk 160,000.00

12 Pekerjaan Instalasi titik lampu Taman tancap 14.00 ttk 170,000.00

13 Pekerjaan Instalasi titik stop kontak 111.00 ttk 160,000.00

14 Pekerjaan Instalasi titik AC + Pembuangan + tembaga 16.00 ttk 250,000.00

15 Pekerjaan Instalasi titik Exhause fan 11.00 ttk 180,000.00

16 Pekerjaan Instalasi titik Telephone 18.00 ttk 130,000.00

17 Pekerjaan Instalasi titik TV 7.00 ttk 200,000.00

NO JENIS PEKERJAAN VOLUME SAT. Harga Sat. Material

18 Pekerjaan Instalasi titik kabel power 17.00 ttk 160,000.00

19 Box sekring 24 group HAGER 4.00 bh 400,000.00

20 MCB 1 phase 96.00 bh 40,000.00

21 BC 6 3m/m 26.00 bh 10,000.00

22 Arde 2.00 ttk 125,000.00

23 Pipa sparing Antena 2.00 ttk 200,000.00

24 Pipa sparing telephone 2.00 ttk 130,000.00

25 Pipa sparing kabel PLN 2.00 ttk 130,000.00

26 Supply dan pasang accessories lampu Downlight wallwasher halogen 50 W 64.00 bh 110,000.00

27 Supply dan pasang accessories lampu Downlight statis halogen 50 W 53.00 bh 110,000.00

28 Supply dan pasang accessories lampu Downlight statis + cover kaca 50 W 8.00 bh 120,000.00

29 Supply dan pasang accessories lampu Downlight PL Kuning 11 W 25.00 bh 70,000.00

30 Supply dan pasang accessories lampu Outbow Halogen 50 W 4.00 bh 105,000.00

31 Supply dan pasang accessories lampu tanam dinding 8 W 25.00 bh 200,000.00

32 Supply dan pasang accessories lampu Hollow spot 4 mata 12 Volt / 50 W 2.00 bh 600,000.00

33 Supply dan pasang accessories lampu Hollow spot 1 mata 50 W 2.00 bh 175,000.00

34 Supply dan pasang accessories lampu Taman tancap Plastik 14.00 bh 85,000.00

35 Supply dan pasang accessories stop kontak dinding 108.00 bh 15,000.00

36 Supply dan pasang accessories stop kontak lantai Legrand 3.00 bh 535,000.00

37 Supply dan pasang accessories Telephone 16.00 bh 53,000.00

38 Supply dan pasang accessories Telephone lantai 2.00 bh 150,000.00

39 Supply dan pasang accessories TV 7.00 bh 150,000.00

40 Supply dan pasang accessories Saklar tunggal 19.00 bh 15,000.00

41 Supply dan pasang accessories Saklar seri 43.00 bh 20,000.00

42 Supply dan pasang accessories Saklar tunggal hotel 8.00 bh 20,000.00

43 Supply dan pasang accessories Saklar seri hotel 16.00 bh 23,000.00

44 Supply dan pasang accessories Timer sekring Hager 16.00 bh 350,000.00

45 Supply dan pasang accessories Exhause fan KDK 25x25 plafond 11.00 bh 180,000.00

XII Pekerjaan Finishing Cat

1 Cat Dinding Eksterior, ICI Dulux Weathershield 910.13 m2 #NAME?

2 Cat Dinding Interior, ICI Dulux Pentalite 1,639.07 m2 #NAME?

3 Cat Plafond, ICI Catylac Putih #REF! m2 #NAME?

4 Cat Listplank, lasur 69.85 m' #NAME?

5 Cat trap tangga kayu, UPL 27.79 m2 #NAME?

6 Cat Handrailling tangga, lasur 34.46 m' #NAME?

7 Cat Kusen, Lasur 174.65 m' #NAME?

8 Cat Architrave, Lasur 312.76 m' #NAME?

9 Cat daun pintu, Open pore finish dark brown 116.73 m2 285,000.00

10 Cat daun jendela, lasur 2.65 m2 #NAME?

XIII Pekerjaan Kolam Renang

1 Beton dinding dan lantai kolam t = 15 cm, tul D10-200 double K-300 11.25 m3 #NAME?

2 Beton dinding dan lantai shower t = 10 cm, K-300 0.33 m3 #NAME?

3 Pasangan bata untuk bekisting kolam renang 42.90 m3 Err:509

4 Pasangan bata untuk trap kolam 3.36 m3 Err:509

5 Pasangan bata untuk dinding tirai air 4.80 m2 Err:509

6 Pasangan bata untuk dinding shower 0.63 m2 Err:509

7 Plesteran dinding 17.71 m2 13,402.50

8 Bibir tirai air tebal 5 cm finish cat 1.00 unit 100,000.00

9 Finishing dinding dan lantai, mosaik TSQ 344S 7,5x7,5 ex. Kuda Laut KW 1 75.00 m2 #NAME?

10 Finishing bibir kolam renang, batu andesit 30x60 25.20 m' #NAME?

11 Finishing bibir shower, batu andesit 30x60 4.92 m' #NAME?

12 Finishing dinding tirai air, batu bobos 20x40 11.52 m2 #NAME?

13 Finishing dinding shower, batu bobos 20x40 2.83 m2 #NAME?

14 Waterproofing dinding dan lantai kolam renang 75.00 m2 #NAME?

15 Waterproofing lantai shower 3.31 m2 #NAME?

16 Penutup lantai kayu merbau t = 4 cm lubang kotak-kotak 5/5 1.46 m2 #NAME?

17 Finishing lantai kayu, Lasur 4.38 m2 #NAME?

NO JENIS PEKERJAAN VOLUME SAT. Harga Sat. Material

18 Rain Shower TOTO TX 488 SLN + Kran Shower TOTO TX 442 SQ 1.00 unit #NAME?

19 Instalasi air bersih shower kolam 1.00 titik 100,000.00

20 Instalasi air kotor shower kolam 1.00 titik 75,000.00

XIV Pekerjaan Lain-lain

1 Box meter listrik dan air 2.00 Unit 500,000.00

XV Pekerjaan Rangka Jaindo

1 Rangka Dinding lantai 1 & 2 1.00 Ls 238,898,000.00

2 Rangka lantai (lantai 2) 1.00 Ls 109,125,775.00

3 Rangka atap 1.00 Ls 60,397,799.00

4 Ongkos pasang rangka 1.00 ls 66,131,000.00

#NAME?

CATATAN : #NAME?

1 Tidak termasuk sistem pemipaan Kolam Renang ex. Banyu biru

2 Tidak termasuk pekerjaan baja untuk perkuatan struktur

3 Tidak termasuk joint partisi dari Hilti

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

1.125

Harga Sat. Upah Jml Material Jml Upah Harga Satuan Harga Satuan HARGA SAT.

1,000,000.00 3,500,000.00 1,000,000.00 4,500,000.00 5,062,500.00 5,062,500.00

1,500.00 2,455,520.00 309,000.00 13,420.00 15,097.50 15,097.50

38,000.00 13,245,519.05 4,180,000.00 158,413.81 178,215.54 178,215.54

- 1,500,000.00 - 1,500,000.00 1,687,500.00 1,687,500.00

- 1,500,000.00 - 1,500,000.00 1,687,500.00 1,687,500.00

1,000.00 - 700,000.00 1,000.00 1,125.00 1,125.00

Sub Total Pekerjaan Persiapan

35,000.00 - 2,755,383.75 35,000.00 39,375.00 39,400.00

35,000.00 - 918,461.25 35,000.00 39,375.00 39,400.00

35,000.00 - - 161,000.00 181,125.00 181,200.00

Sub Total Pekerjaan Tanah

- 193,440,000.00 - 130,000.00 146,250.00 146,300.00

- 25,740,000.00 - 130,000.00 146,250.00 146,300.00

25,000.00 - 3,925,000.00 25,000.00 28,125.00 28,200.00

565,467.78 6,958,690.30 1,374,086.70 3,429,126.34 3,857,767.13 3,857,800.00

565,467.78 7,654,559.33 1,511,495.37 3,429,126.34 3,857,767.13 3,857,800.00

443,801.30 11,465,648.21 2,156,874.30 2,802,988.17 3,153,361.69 3,153,400.00

433,219.29 11,739,610.78 2,183,425.20 2,762,507.14 3,107,820.53 3,107,900.00

547,505.00 7,733,807.24 1,596,524.58 3,199,702.27 3,599,665.06 3,599,700.00

396,182.25 9,460,287.06 1,684,765.01 2,620,823.53 2,948,426.47 2,948,500.00

579,212.50 80,943,040.74 17,557,089.30 3,249,542.43 3,655,735.23 3,655,800.00

35,000.00 1,626,439.50 451,788.75 161,000.00 181,125.00 181,200.00

25,000.00 1,730,028.21 3,227,062.50 38,402.50 43,202.81 43,300.00

35,000.00 11,472,300.00 3,186,750.00 161,000.00 181,125.00 181,200.00

25,000.00 244,059.53 455,250.00 38,402.50 43,202.81 43,300.00

Sub Total Pekerjaan Pondasi

1,031,475.64 11,059,814.41 2,491,694.45 5,609,857.70 6,311,089.91 6,311,100.00

972,525.64 9,557,015.05 2,225,644.38 5,148,593.60 5,792,167.80 5,792,200.00

932,232.31 6,848,799.61 1,580,320.21 4,972,345.34 5,593,888.51 5,593,900.00

757,873.33 5,597,953.15 1,185,920.19 4,335,297.38 4,877,209.55 4,877,300.00

864,817.31 7,360,867.33 1,649,293.09 4,724,534.85 5,315,101.71 5,315,200.00

704,138.33 3,327,274.11 688,647.29 4,106,259.10 4,619,541.49 4,619,600.00

892,058.97 3,123,445.55 680,498.27 4,986,555.27 5,609,874.68 5,609,900.00

913,163.97 4,974,339.85 1,071,689.24 5,151,694.86 5,795,656.72 5,795,700.00

880,495.16 6,008,076.42 1,306,038.48 4,930,974.78 5,547,346.63 5,547,400.00

779,037.50 2,559,425.01 507,932.45 4,704,535.98 5,292,602.98 5,292,700.00

854,192.31 1,297,337.08 282,365.23 4,778,809.28 5,376,160.44 5,376,200.00

1,031,475.64 3,535,426.63 796,505.49 5,609,857.70 6,311,089.91 6,311,100.00

972,525.64 11,609,134.84 2,703,543.48 5,148,593.60 5,792,167.80 5,792,200.00

932,232.31 6,655,520.60 1,535,722.21 4,972,345.34 5,593,888.51 5,593,900.00

Harga Sat. Upah Jml Material Jml Upah Harga Satuan Harga Satuan HARGA SAT.

864,817.31 6,954,439.07 1,558,227.83 4,724,534.85 5,315,101.71 5,315,200.00

704,138.33 4,041,719.48 836,516.34 4,106,259.10 4,619,541.49 4,619,600.00

892,058.97 5,058,832.06 1,102,156.70 4,986,555.27 5,609,874.68 5,609,900.00

913,163.97 3,021,224.82 650,903.28 5,151,694.86 5,795,656.72 5,795,700.00

880,495.16 5,838,523.34 1,269,180.95 4,930,974.78 5,547,346.63 5,547,400.00

862,359.52 1,695,241.14 358,569.09 4,939,418.54 5,556,845.85 5,556,900.00

871,867.31 1,654,680.14 359,069.83 4,889,641.53 5,500,846.72 5,500,900.00

779,037.50 3,108,994.80 616,997.70 4,704,535.98 5,292,602.98 5,292,700.00

886,961.67 15,352,945.32 3,161,131.38 5,194,746.55 5,844,089.87 5,844,100.00

854,192.31 7,879,531.99 1,714,978.98 4,778,809.28 5,376,160.44 5,376,200.00

1,031,475.64 1,794,496.85 404,286.88 5,609,857.70 6,311,089.91 6,311,100.00

972,525.64 6,547,239.35 1,524,725.70 5,148,593.60 5,792,167.80 5,792,200.00

932,232.31 4,926,513.83 1,136,764.08 4,972,345.34 5,593,888.51 5,593,900.00

864,817.31 7,564,081.46 1,694,825.72 4,724,534.85 5,315,101.71 5,315,200.00

892,058.97 3,209,675.65 699,285.03 4,986,555.27 5,609,874.68 5,609,900.00

880,495.16 3,704,366.14 805,256.85 4,930,974.78 5,547,346.63 5,547,400.00

854,192.31 7,110,150.07 1,547,523.12 4,778,809.28 5,376,160.44 5,376,200.00

876,682.31 12,405,598.74 2,579,966.45 5,092,151.45 5,728,670.38 5,728,700.00

825,818.97 5,928,458.60 1,252,849.97 4,733,576.27 5,325,273.31 5,325,300.00

883,060.16 20,374,861.22 4,158,551.08 5,209,621.98 5,860,824.72 5,860,900.00

823,072.31 4,402,995.96 920,194.84 4,761,351.34 5,356,520.26 5,356,600.00

825,976.75 3,336,512.84 693,386.83 4,800,499.93 5,400,562.42 5,400,600.00

779,831.67 8,536,518.77 1,754,621.25 4,573,840.01 5,145,570.01 5,145,600.00

680,680.00 19,094,054.00 3,786,282.50 4,113,318.92 4,627,483.79 4,627,500.00

658,960.00 13,137,628.65 2,635,840.00 3,943,367.16 4,436,288.06 4,436,300.00

776,150.00 7,330,919.56 1,501,850.25 4,564,738.92 5,135,331.29 5,135,400.00

579,318.33 5,640,857.51 1,112,291.20 3,517,264.95 3,956,923.07 3,957,000.00

573,130.00 14,143,045.64 3,083,439.40 3,201,948.89 3,602,192.50 3,602,200.00

829,410.64 3,623,612.78 804,632.00 4,564,612.58 5,135,189.16 5,135,200.00

876,682.31 2,832,531.79 589,075.72 5,092,151.45 5,728,670.38 5,728,700.00

825,818.97 3,737,672.16 789,875.20 4,733,576.27 5,325,273.31 5,325,300.00

883,060.16 18,868,893.21 3,851,179.91 5,209,621.98 5,860,824.72 5,860,900.00

823,072.31 6,486,739.40 1,355,682.40 4,761,351.34 5,356,520.26 5,356,600.00

825,976.75 5,115,211.33 1,063,032.08 4,800,499.93 5,400,562.42 5,400,600.00

779,831.67 24,257,940.83 4,986,048.72 4,573,840.01 5,145,570.01 5,145,600.00

680,680.00 16,412,304.84 3,254,501.25 4,113,318.92 4,627,483.79 4,627,500.00

776,150.00 6,819,460.06 1,397,070.00 4,564,738.92 5,135,331.29 5,135,400.00

579,318.33 3,525,535.94 695,182.00 3,517,264.95 3,956,923.07 3,957,000.00

855,342.31 5,057,506.02 1,078,586.65 4,866,052.87 5,474,309.48 5,474,400.00

876,682.31 10,925,969.07 2,272,250.96 5,092,151.45 5,728,670.38 5,728,700.00

825,818.97 7,650,607.24 1,616,788.39 4,733,576.27 5,325,273.31 5,325,300.00

883,060.16 11,270,152.70 2,300,261.35 5,209,621.98 5,860,824.72 5,860,900.00

823,072.31 3,174,252.90 663,396.28 4,761,351.34 5,356,520.26 5,356,600.00

825,976.75 6,277,759.35 1,304,630.28 4,800,499.93 5,400,562.42 5,400,600.00

582,704.44 4,487,325.03 950,536.63 3,333,555.04 3,750,249.42 3,750,300.00

779,831.67 569,101.25 116,974.75 4,573,840.01 5,145,570.01 5,145,600.00

829,410.64 447,944.09 99,467.07 4,564,612.58 5,135,189.16 5,135,200.00

855,342.31 8,008,586.86 1,707,947.52 4,866,052.87 5,474,309.48 5,474,400.00

829,410.64 14,743,915.94 3,273,922.26 4,564,612.58 5,135,189.16 5,135,200.00

876,682.31 1,315,226.37 273,524.88 5,092,151.45 5,728,670.38 5,728,700.00

Harga Sat. Upah Jml Material Jml Upah Harga Satuan Harga Satuan HARGA SAT.

518,730.00 258,096,742.49 50,393,582.04 3,175,467.58 3,572,401.03 3,572,500.00

620,111.15 27,125,737.59 5,240,382.63 3,829,986.01 4,308,734.26 4,308,800.00

550,518.33 25,027,350.77 4,942,278.34 3,338,304.55 3,755,592.62 3,755,600.00

601,521.67 107,712,769.64 21,243,339.18 3,651,492.49 4,107,929.05 4,108,000.00

601,521.67 117,521,475.81 23,177,832.86 3,651,492.49 4,107,929.05 4,108,000.00

600,998.18 32,121,553.56 6,419,261.58 3,608,352.70 4,059,396.78 4,059,400.00

723,330.00 17,551,795.30 3,132,380.57 4,776,394.38 5,373,443.68 5,373,500.00

723,330.00 8,101,569.06 1,445,846.25 4,776,394.38 5,373,443.68 5,373,500.00

Sub Total Pekerjaan Struktur

22,500.00 8,965,339.74 2,685,825.00 97,605.47 97,605.47 97,700.00

25,000.00 3,199,712.85 5,968,500.00 38,402.50 43,202.81 43,300.00

5,000.00 104,466.80 319,861.59 6,633.00 7,462.13 7,500.00

22,500.00 5,532,141.84 1,473,975.00 106,947.29 120,315.70 120,400.00

25,000.00 2,193,569.60 3,275,500.00 41,742.25 46,960.03 47,000.00

22,500.00 37,636,476.69 11,275,087.50 97,605.47 97,605.47 97,700.00

25,000.00 13,432,387.58 25,055,750.00 38,402.50 43,202.81 43,300.00

5,000.00 269,612.01 825,511.36 6,633.00 7,462.13 7,500.00

22,500.00 12,894,256.42 3,435,525.00 106,947.29 120,315.70 120,400.00

25,000.00 5,112,748.31 7,634,500.00 41,742.25 46,960.03 47,000.00

22,500.00 39,817,539.49 11,928,487.50 97,605.47 97,605.47 97,700.00

25,000.00 14,210,804.77 26,507,750.00 38,402.50 43,202.81 43,300.00

5,000.00 340,897.28 1,043,776.12 6,633.00 7,462.13 7,500.00

22,500.00 14,286,369.97 3,806,437.50 106,947.29 120,315.70 120,400.00

25,000.00 5,664,740.29 8,458,750.00 41,742.25 46,960.03 47,000.00

Sub Total Pekerjaan Pasangan Dinding

70,710,547.01 - 81,741.67 91,959.38 92,000.00

1,359,750.00 - 7,500.00 8,437.50 8,500.00

5,000.00 2,396,125.66 4,325,245.00 7,769.93 8,741.17 8,800.00

44,060.00 #NAME? 3,408,922.20 #NAME? #NAME? #NAME?

- - - - - 75,000.00

22,500.00 #NAME? 1,256,220.00 #NAME? #NAME? #NAME?

22,500.00 #NAME? 1,012,500.00 #NAME? #NAME? #NAME?

22,500.00 #NAME? 4,050,000.00 #NAME? #NAME? #NAME?

22,500.00 #NAME? 1,475,775.00 #NAME? #NAME? #NAME?

22,500.00 #NAME? 202,500.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 893,675.00 #NAME? #NAME? #NAME?

22,500.00 #NAME? 84,375.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 513,887.50 #NAME? #NAME? #NAME?

22,500.00 #NAME? 112,500.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 631,425.00 #NAME? #NAME? #NAME?

22,500.00 #NAME? 101,250.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 754,000.00 #NAME? #NAME? #NAME?

Harga Sat. Upah Jml Material Jml Upah Harga Satuan Harga Satuan HARGA SAT.

25,000.00 #NAME? 285,295.00 #NAME? #NAME? #NAME?

25,000.00 29,278,269.09 694,850.00 1,078,402.50 1,213,202.81 1,213,300.00

30,000.00 #NAME? 244,200.00 #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

- 83,994,875.71 - 81,741.67 91,959.38 92,000.00

1,276,500.00 - 7,500.00 8,437.50 8,500.00

- 77,222,500.00 - 230,000.00 258,750.00 258,800.00

5,000.00 3,776,287.88 6,816,575.00 7,769.93 8,741.17 8,800.00

22,500.00 #NAME? 135,000.00 #NAME? #NAME? #NAME?

22,500.00 #NAME? 4,379,062.50 #NAME? #NAME? #NAME?

22,500.00 #NAME? 810,000.00 #NAME? #NAME? #NAME?

22,500.00 #NAME? 393,750.00 #NAME? #NAME? #NAME?

22,500.00 #NAME? 455,625.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 1,570,350.00 #NAME? #NAME? #NAME?

22,500.00 #NAME? 168,750.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 714,425.00 #NAME? #NAME? #NAME?

22,500.00 #NAME? 168,750.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 714,425.00 #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

Sub Total Pekerjaan Finishing Lantai dan Dinding

- 901,170.00 - 14,725,000.00 16,565,625.00 16,600,000.00

- 4,685,040.00 - 1,200,000.00 1,350,000.00 1,400,000.00

- 950,000.00 - 475,000.00 534,375.00 534,400.00

- 189,630.00 - 189,630.00 213,333.75 213,400.00

- 212,800.00 - 212,800.00 239,400.00 239,400.00

- 305,200.00 - 305,200.00 343,350.00 343,400.00

- 161,700.00 - 20,212.50 22,739.06 22,800.00

100,000.00 - 100,000.00 100,000.00 112,500.00 112,500.00

50,000.00 - 100,000.00 50,000.00 56,250.00 56,300.00

- 821,655.00 - 14,725,000.00 16,565,625.00 16,600,000.00

- 2,949,840.00 - 1,200,000.00 1,350,000.00 1,400,000.00

- 475,000.00 - 475,000.00 534,375.00 534,400.00

- 189,630.00 - 189,630.00 213,333.75 213,400.00

- 212,800.00 - 212,800.00 239,400.00 239,400.00

- 305,200.00 - 305,200.00 343,350.00 343,400.00

- 80,850.00 - 20,212.50 22,739.06 22,800.00

50,000.00 - 50,000.00 50,000.00 56,250.00 56,300.00

50,000.00 - 50,000.00 50,000.00 56,250.00 56,300.00

- 2,425,207.50 - 14,725,000.00 16,565,625.00 16,600,000.00

- 7,981,920.00 - 1,200,000.00 1,350,000.00 1,400,000.00

- 2,484,300.00 - 65,000.00 73,125.00 73,200.00

- 350,700.00 - 116,900.00 131,512.50 131,600.00

- 372,750.00 - 124,250.00 139,781.25 139,800.00

- 242,550.00 - 20,212.50 22,739.06 22,800.00

50,000.00 - 150,000.00 50,000.00 56,250.00 56,300.00

50,000.00 - 150,000.00 50,000.00 56,250.00 56,300.00

- 1,627,407.00 - 14,725,000.00 16,565,625.00 16,600,000.00

- 5,365,440.00 - 1,200,000.00 1,350,000.00 1,400,000.00

- 1,656,200.00 - 65,000.00 73,125.00 73,200.00

- 233,800.00 - 116,900.00 131,512.50 131,600.00

Harga Sat. Upah Jml Material Jml Upah Harga Satuan Harga Satuan HARGA SAT.

- 248,500.00 - 124,250.00 139,781.25 139,800.00

- 161,700.00 - 20,212.50 22,739.06 22,800.00

50,000.00 - 100,000.00 50,000.00 56,250.00 56,300.00

50,000.00 - 100,000.00 50,000.00 56,250.00 56,300.00

- 1,600,902.00 - 14,725,000.00 16,565,625.00 16,600,000.00

- 4,782,240.00 - 1,200,000.00 1,350,000.00 1,400,000.00

- 1,630,200.00 - 65,000.00 73,125.00 73,200.00

- 233,800.00 - 116,900.00 131,512.50 131,600.00

- 265,300.00 - 132,650.00 149,231.25 149,300.00

- 161,700.00 - 20,212.50 22,739.06 22,800.00

50,000.00 - 100,000.00 50,000.00 56,250.00 56,300.00

50,000.00 - 100,000.00 50,000.00 56,250.00 56,300.00

- 714,309.75 - 14,725,000.00 16,565,625.00 16,600,000.00

- 1,968,120.00 - 1,200,000.00 1,350,000.00 1,400,000.00

- 730,600.00 - 65,000.00 73,125.00 73,200.00

- 116,900.00 - 116,900.00 131,512.50 131,600.00

- 132,650.00 - 132,650.00 149,231.25 149,300.00

- 60,637.50 - 20,212.50 22,739.06 22,800.00

50,000.00 - 50,000.00 50,000.00 56,250.00 56,300.00

50,000.00 - 50,000.00 50,000.00 56,250.00 56,300.00

- 2,146,905.00 - 14,725,000.00 16,565,625.00 16,600,000.00

- 6,228,720.00 - 1,200,000.00 1,350,000.00 1,400,000.00

- 2,211,300.00 - 65,000.00 73,125.00 73,200.00

- 240,000.00 - 80,000.00 90,000.00 90,000.00

- 204,750.00 - 68,250.00 76,781.25 76,800.00

- 181,912.50 - 20,212.50 22,739.06 22,800.00

50,000.00 - 150,000.00 50,000.00 56,250.00 56,300.00

50,000.00 - 150,000.00 50,000.00 56,250.00 56,300.00

- 1,431,270.00 - 14,725,000.00 16,565,625.00 16,600,000.00

- 3,732,480.00 - 1,200,000.00 1,350,000.00 1,400,000.00

- 121,800.00 - 60,900.00 68,512.50 68,600.00

- 121,275.00 - 20,212.50 22,739.06 22,800.00

50,000.00 - 100,000.00 50,000.00 56,250.00 56,300.00

50,000.00 - 100,000.00 50,000.00 56,250.00 56,300.00

- 70,165,260.00 - 23,388,420.00 26,311,972.50 26,312,000.00

5,000.00 98,567.88 301,800.00 6,633.00 7,462.13 7,500.00

- 14,343,300.00 - 14,343,300.00 16,136,212.50 16,136,300.00

5,000.00 26,781.20 82,000.00 6,633.00 7,462.13 7,500.00

- 12,014,400.00 - 12,014,400.00 13,516,200.00 13,516,200.00

5,000.00 25,474.80 78,000.00 6,633.00 7,462.13 7,500.00

- 4,775,680.00 - 4,775,680.00 5,372,640.00 5,372,700.00

5,000.00 19,334.72 59,200.00 6,633.00 7,462.13 7,500.00

Harga Sat. Upah Jml Material Jml Upah Harga Satuan Harga Satuan HARGA SAT.

- 808,402.50 - 14,725,000.00 16,565,625.00 16,600,000.00

- 739,394.00 - 410,000.00 461,250.00 500,000.00

- 142,387.20 - 144,000.00 162,000.00 162,000.00

- 850,200.00 - 65,000.00 73,125.00 73,200.00

- 142,590.00 - 71,295.00 80,206.88 80,300.00

- 59,640.00 - 29,820.00 33,547.50 33,600.00

- 140,962.50 - 15,662.50 17,620.31 17,700.00

100,000.00 - 100,000.00 100,000.00 112,500.00 112,500.00

50,000.00 - 100,000.00 50,000.00 56,250.00 56,300.00

- 5,450,940.00 - 5,450,940.00 6,132,307.50 6,132,400.00

5,000.00 21,947.52 67,200.00 6,633.00 7,462.13 7,500.00

- 12,088,340.00 - 12,088,340.00 13,599,382.50 13,599,400.00

5,000.00 21,947.52 67,200.00 6,633.00 7,462.13 7,500.00

- 6,139,430.00 - 6,139,430.00 6,906,858.75 6,906,900.00

5,000.00 14,762.32 45,200.00 6,633.00 7,462.13 7,500.00

- 5,658,817.50 - 14,725,000.00 16,565,625.00 16,600,000.00

- 18,624,480.00 - 1,200,000.00 1,350,000.00 1,400,000.00

- 5,796,700.00 - 65,000.00 73,125.00 73,200.00

- 818,300.00 - 116,900.00 131,512.50 131,600.00

- 869,750.00 - 124,250.00 139,781.25 139,800.00

- 565,950.00 - 20,212.50 22,739.06 22,800.00

50,000.00 - 350,000.00 50,000.00 56,250.00 56,300.00

50,000.00 - 350,000.00 50,000.00 56,250.00 56,300.00

- 3,180,600.00 - 14,725,000.00 16,565,625.00 16,600,000.00

- 9,564,480.00 - 1,200,000.00 1,350,000.00 1,400,000.00

- 3,260,400.00 - 65,000.00 73,125.00 73,200.00

- 467,600.00 - 116,900.00 131,512.50 131,600.00

- 530,600.00 - 132,650.00 149,231.25 149,300.00

- 323,400.00 - 20,212.50 22,739.06 22,800.00

50,000.00 - 200,000.00 50,000.00 56,250.00 56,300.00

50,000.00 - 200,000.00 50,000.00 56,250.00 56,300.00

- 715,635.00 - 14,725,000.00 16,565,625.00 16,600,000.00

- 2,076,240.00 - 1,200,000.00 1,350,000.00 1,400,000.00

- 737,100.00 - 65,000.00 73,125.00 73,200.00

- 80,000.00 - 80,000.00 90,000.00 90,000.00

- 68,250.00 - 68,250.00 76,781.25 76,800.00

- 60,637.50 - 20,212.50 22,739.06 22,800.00

50,000.00 - 50,000.00 50,000.00 56,250.00 56,300.00

50,000.00 - 50,000.00 50,000.00 56,250.00 56,300.00

- 8,566,620.00 - 8,566,620.00 9,637,447.50 9,637,500.00

5,000.00 21,947.52 67,200.00 6,633.00 7,462.13 7,500.00

Harga Sat. Upah Jml Material Jml Upah Harga Satuan Harga Satuan HARGA SAT.

- 9,551,360.00 - 4,775,680.00 5,372,640.00 5,372,700.00

5,000.00 38,669.44 118,400.00 6,633.00 7,462.13 7,500.00

- 1,113,210.00 - 14,725,000.00 16,565,625.00 16,600,000.00

- 2,076,240.00 - 1,200,000.00 1,350,000.00 1,400,000.00

- 749,808.00 - 410,000.00 461,250.00 461,300.00

- 71,193.60 - 144,000.00 162,000.00 162,000.00

- 972,400.00 - 65,000.00 73,125.00 73,200.00

- 80,000.00 - 80,000.00 90,000.00 90,000.00

- 68,250.00 - 68,250.00 76,781.25 76,800.00

- 71,295.00 - 71,295.00 80,206.88 80,300.00

- 29,820.00 - 29,820.00 33,547.50 33,600.00

- 46,987.50 - 15,662.50 17,620.31 17,700.00

- 60,637.50 - 20,212.50 22,739.06 22,800.00

100,000.00 - 100,000.00 100,000.00 112,500.00 112,500.00

50,000.00 - 50,000.00 50,000.00 56,250.00 56,300.00

50,000.00 - 50,000.00 50,000.00 56,250.00 56,300.00

- 10,901,880.00 - 5,450,940.00 6,132,307.50 6,132,400.00

5,000.00 43,895.04 134,400.00 6,633.00 7,462.13 7,500.00

- 36,265,020.00 - 12,088,340.00 13,599,382.50 13,599,400.00

5,000.00 65,842.56 201,600.00 6,633.00 7,462.13 7,500.00

- 6,672,160.00 - 6,672,160.00 7,506,180.00 7,506,200.00

5,000.00 16,721.92 51,200.00 6,633.00 7,462.13 7,500.00

- 6,513,760.00 - 3,256,880.00 3,663,990.00 3,664,000.00

5,000.00 35,403.44 108,400.00 6,633.00 7,462.13 7,500.00

- 7,645,220.00 - 3,822,610.00 4,300,436.25 4,300,500.00

5,000.00 38,016.24 116,400.00 6,633.00 7,462.13 7,500.00

- 10,567,260.00 - 3,522,420.00 3,962,722.50 3,962,800.00

5,000.00 51,145.56 156,600.00 6,633.00 7,462.13 7,500.00

Sub Total Pekerjaan Kusen, Pintu dan Jendela

- 23,886,505.00 - 67,000.00 75,375.00 75,000.00

20,569,000.00 - 67,000.00 75,375.00 75,000.00

Sub Total Pekerjaan Plafond

15,000.00 15,289,670.33 3,583,516.48 79,000.00 88,875.00 88,900.00

20,000.00 #NAME? 320,000.00 #NAME? #NAME? #NAME?

Harga Sat. Upah Jml Material Jml Upah Harga Satuan Harga Satuan HARGA SAT.

15,000.00 4,694,304.79 2,640,075.00 41,671.43 46,880.36 46,900.00

15,000.00 #NAME? 1,047,765.57 #NAME? #NAME? #NAME?

25,000.00 10,280,739.00 1,940,000.00 157,483.75 177,169.22 177,200.00

10,000.00 680,000.00 170,000.00 50,000.00 56,250.00 56,300.00

Sub Total Pekerjaan Atap

- 18,730,200.00 - 795,000.00 894,375.00 900,000.00

2,025,000.00 - 450,000.00 506,250.00 500,000.00

7,234,500.00 - 795,000.00 894,375.00 900,000.00

- 3,195,000.00 - 3,195,000.00 3,594,375.00 3,600,000.00

- 2,282,400.00 - 90,000.00 101,250.00 110,000.00

546,000.00 - 60,000.00 67,500.00 75,000.00

616,000.00 19,374,080.00 4,928,000.00 3,037,760.00 3,417,480.00 3,420,000.00

Sub Total Pekerjaan Railling

- #NAME? - #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

- 2,000,000.00 - 2,000,000.00 2,250,000.00 2,500,000.00

- 11,850,000.00 - 5,925,000.00 6,665,625.00 6,665,700.00

- 5,963,000.00 - 2,981,500.00 3,354,187.50 3,354,200.00

7,500.00 #NAME? 1,919,250.00 #NAME? #NAME? #NAME?

7,500.00 #NAME? 1,886,250.00 #NAME? #NAME? #NAME?

- 750,000.00 - 750,000.00 843,750.00 800,000.00

- 8,900,000.00 - 4,450,000.00 5,006,250.00 5,006,300.00

45,000.00 585,000.00 585,000.00 90,000.00 101,250.00 101,300.00

250,000.00 #NAME? 250,000.00 #NAME? #NAME? #NAME?

150,000.00 #NAME? 150,000.00 #NAME? #NAME? #NAME?

100,000.00 #NAME? 100,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

25,000.00 #NAME? 50,000.00 #NAME? #NAME? #NAME?

100,000.00 #NAME? 100,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

Harga Sat. Upah Jml Material Jml Upah Harga Satuan Harga Satuan HARGA SAT.

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

25,000.00 #NAME? 50,000.00 #NAME? #NAME? #NAME?

100,000.00 #NAME? 100,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

50,000.00 457,600.00 100,000.00 278,800.00 313,650.00 313,700.00

25,000.00 #NAME? 50,000.00 #NAME? #NAME? #NAME?

50,000.00 #NAME? 100,000.00 #NAME? #NAME? #NAME?

50,000.00 #NAME? 100,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 50,000.00 #NAME? #NAME? #NAME?

65,000.00 4,200,000.00 130,000.00 2,165,000.00 2,435,625.00 2,435,700.00

25,000.00 #NAME? 50,000.00 #NAME? #NAME? #NAME?

#NAME? - #NAME? #NAME? #NAME?

65,000.00 2,400,000.00 130,000.00 1,265,000.00 1,423,125.00 1,423,200.00

25,000.00 #NAME? 50,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 150,000.00 #NAME? #NAME? #NAME?

300,000.00 #NAME? 300,000.00 #NAME? #NAME? #NAME?

150,000.00 #NAME? 150,000.00 #NAME? #NAME? #NAME?

100,000.00 #NAME? 100,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

25,000.00 #NAME? 50,000.00 #NAME? #NAME? #NAME?

250,000.00 #NAME? 250,000.00 #NAME? #NAME? #NAME?

150,000.00 #NAME? 150,000.00 #NAME? #NAME? #NAME?

100,000.00 #NAME? 100,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

Harga Sat. Upah Jml Material Jml Upah Harga Satuan Harga Satuan HARGA SAT.

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

25,000.00 #NAME? 50,000.00 #NAME? #NAME? #NAME?

100,000.00 #NAME? 100,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

25,000.00 #NAME? 50,000.00 #NAME? #NAME? #NAME?

100,000.00 #NAME? 100,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

25,000.00 #NAME? 25,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

65,000.00 #NAME? 65,000.00 #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

25,000.00 #NAME? 50,000.00 #NAME? #NAME? #NAME?

25,000.00 120,000.00 150,000.00 45,000.00 50,625.00 50,700.00

25,000.00 #NAME? 100,000.00 #NAME? #NAME? #NAME?

Sub Total Pekerjaan Sanitary

2,520,000.00 - 70,000.00 78,750.00 80,000.00

1,560,000.00 - 60,000.00 67,500.00 70,000.00

10,240,000.00 - 160,000.00 180,000.00 180,000.00

8,480,000.00 - 160,000.00 180,000.00 180,000.00

1,280,000.00 - 160,000.00 180,000.00 180,000.00

4,000,000.00 - 160,000.00 180,000.00 180,000.00

640,000.00 - 160,000.00 180,000.00 180,000.00

4,000,000.00 - 160,000.00 180,000.00 180,000.00

320,000.00 - 160,000.00 180,000.00 180,000.00

320,000.00 - 160,000.00 180,000.00 180,000.00

320,000.00 - 160,000.00 180,000.00 180,000.00

2,380,000.00 - 170,000.00 191,250.00 200,000.00

17,760,000.00 - 160,000.00 180,000.00 180,000.00

4,000,000.00 - 250,000.00 281,250.00 281,300.00

1,980,000.00 - 180,000.00 202,500.00 210,000.00

2,340,000.00 - 130,000.00 146,250.00 147,000.00

1,400,000.00 - 200,000.00 225,000.00 230,000.00

Harga Sat. Upah Jml Material Jml Upah Harga Satuan Harga Satuan HARGA SAT.

2,720,000.00 - 160,000.00 180,000.00 180,000.00

1,600,000.00 - 400,000.00 450,000.00 450,000.00

3,840,000.00 - 40,000.00 45,000.00 50,000.00

260,000.00 - 10,000.00 11,250.00 15,000.00

250,000.00 - 125,000.00 140,625.00 140,700.00

400,000.00 - 200,000.00 225,000.00 225,000.00

260,000.00 - 130,000.00 146,250.00 150,000.00

260,000.00 - 130,000.00 146,250.00 150,000.00

7,040,000.00 - 110,000.00 123,750.00 135,000.00

5,830,000.00 - 110,000.00 123,750.00 135,000.00

960,000.00 - 120,000.00 135,000.00 145,000.00

1,750,000.00 - 70,000.00 78,750.00 85,000.00

420,000.00 - 105,000.00 118,125.00 130,000.00

5,000,000.00 - 200,000.00 225,000.00 225,000.00

1,200,000.00 - 600,000.00 675,000.00 675,000.00

350,000.00 - 175,000.00 196,875.00 196,900.00

1,190,000.00 - 85,000.00 95,625.00 105,000.00

1,620,000.00 - 15,000.00 16,875.00 20,000.00

1,605,000.00 - 535,000.00 601,875.00 650,000.00

848,000.00 - 53,000.00 59,625.00 65,000.00

300,000.00 - 150,000.00 168,750.00 168,800.00

1,050,000.00 - 150,000.00 168,750.00 168,800.00

285,000.00 - 15,000.00 16,875.00 16,900.00

860,000.00 - 20,000.00 22,500.00 22,500.00

160,000.00 - 20,000.00 22,500.00 22,500.00

368,000.00 - 23,000.00 25,875.00 28,000.00

5,600,000.00 - 350,000.00 393,750.00 393,800.00

1,980,000.00 - 180,000.00 202,500.00 202,500.00

Sub Total Pekerjaan Instalasi Listrik

7,500.00 #NAME? 6,825,945.00 #NAME? #NAME? #NAME?

7,500.00 #NAME? 12,293,040.00 #NAME? #NAME? #NAME?

7,500.00 #REF! #REF! #NAME? #NAME? #NAME?

15,000.00 #NAME? 1,047,765.57 #NAME? #NAME? #NAME?

55,000.00 #NAME? 1,528,670.00 #NAME? #NAME? #NAME?

10,000.00 #NAME? 344,600.00 #NAME? #NAME? #NAME?

22,500.00 #NAME? 3,929,625.00 #NAME? #NAME? #NAME?

10,000.00 #NAME? 3,127,600.00 #NAME? #NAME? #NAME?

- 33,266,739.00 - 285,000.00 320,625.00 321,000.00

40,000.00 #NAME? 105,920.00 #NAME? #NAME? #NAME?

Sub Total Pekerjaan Cat

308,500.00 #NAME? 3,470,625.00 #NAME? #NAME? #NAME?

324,000.00 #NAME? 107,308.80 #NAME? #NAME? #NAME?

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

25,000.00 237,291.26 442,625.00 38,402.50 43,202.81 43,300.00

50,000.00 100,000.00 50,000.00 150,000.00 168,750.00 168,800.00

35,000.00 #NAME? 2,625,000.00 #NAME? #NAME? #NAME?

#NAME? - #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

- #NAME? - #NAME? #NAME? #NAME?

10,000.00 #NAME? 750,000.00 #NAME? #NAME? 47,000.00

10,000.00 #NAME? 33,120.00 #NAME? #NAME? 47,000.00

50,000.00 #NAME? 73,000.00 #NAME? #NAME? #NAME?

40,000.00 #NAME? 175,200.00 #NAME? #NAME? #NAME?

Harga Sat. Upah Jml Material Jml Upah Harga Satuan Harga Satuan HARGA SAT.

130,000.00 #NAME? 130,000.00 #NAME? #NAME? #NAME?

50,000.00 100,000.00 50,000.00 150,000.00 168,750.00 170,000.00

25,000.00 75,000.00 25,000.00 100,000.00 112,500.00 120,000.00

Sub Total Pekerjaan Cat

- 1,000,000.00 - 500,000.00 562,500.00 570,000.00

Sub Total Pekerjaan Lain-lain

- 238,898,000.00 - 238,898,000.00 238,898,000.00 238,898,000.00

- 109,125,775.00 - 109,125,775.00 109,125,775.00 109,125,800.00

- 60,397,799.00 - 60,397,799.00 60,397,799.00 60,397,800.00

- 66,131,000.00 - 66,131,000.00 66,131,000.00 66,131,000.00

Sub Total Pekerjaan Rangka Jaindo

REKAPITULASI I S/D XV RP.

JASA RP.

TOTAL RP.

DIBULATKAN RP.

LB

28 Mei 2013

JUMLAH

5,062,500.00

3,110,085.00

19,603,709.40

1,687,500.00

1,687,500.00

787,500.00

31,938,794.40

3,101,774.85

1,033,924.95

-

4,135,699.80

217,694,400.00

28,967,400.00

4,427,400.00

9,374,454.00

10,311,899.40

15,325,524.00

15,663,816.00

10,496,725.20

12,538,496.25

110,814,609.60

2,338,974.90

5,589,272.25

16,498,260.00

788,493.00

460,829,724.60

15,245,471.83

13,255,565.54

9,482,779.28

7,631,999.04

10,136,617.92

4,517,968.80

4,279,456.12

6,801,833.52

8,228,458.42

3,450,840.40

1,777,178.18

4,873,431.42

16,101,852.62

9,215,167.10

JUMLAH

9,576,927.36

5,488,084.80

6,931,143.65

4,131,174.96

7,996,244.26

2,310,559.02

2,265,490.66

4,191,818.40

20,828,372.40

10,793,904.26

2,473,635.64

9,081,011.16

6,821,201.66

10,416,463.20

4,397,600.61

5,073,374.67

9,739,954.02

16,858,848.01

8,079,012.63

27,600,443.33

5,988,678.80

4,533,668.69

11,577,600.00

25,740,468.75

17,745,200.00

9,936,999.00

7,597,440.00

19,379,836.00

4,981,785.90

3,849,328.36

5,093,516.32

25,560,410.56

8,822,855.86

6,950,572.20

32,899,680.00

22,125,234.38

9,243,720.00

4,748,400.00

6,903,218.40

14,848,074.31

10,425,872.34

15,266,911.89

4,317,419.60

8,530,247.70

6,117,676.88

771,840.00

615,838.86

10,931,281.92

20,270,110.77

1,787,354.40

JUMLAH

347,061,230.00

36,412,440.79

33,715,899.00

145,078,128.00

158,289,456.00

43,358,451.40

23,269,941.75

10,740,954.81

1,415,541,628.50

11,662,449.00

10,337,442.00

479,792.39

7,887,404.00

6,157,940.00

48,958,935.50

43,396,559.00

1,238,267.05

18,383,876.00

14,352,860.00

51,796,143.50

45,911,423.00

1,565,664.18

20,368,670.00

15,902,450.00

261,874,848.22

79,584,508.00

1,541,050.00

7,612,431.20

#NAME?

450,000.00

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

JUMLAH

#NAME?

33,722,460.20

#NAME?

#NAME?

94,535,980.00

1,446,700.00

86,892,100.00

11,997,172.00

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

1,015,920.00

5,465,880.00

1,068,800.00

213,400.00

239,400.00

343,400.00

182,400.00

112,500.00

112,600.00

926,280.00

3,441,480.00

534,400.00

213,400.00

239,400.00

343,400.00

91,200.00

56,300.00

56,300.00

2,734,020.00

9,312,240.00

2,797,704.00

394,800.00

419,400.00

273,600.00

168,900.00

168,900.00

1,834,632.00

6,259,680.00

1,865,136.00

263,200.00

JUMLAH

279,600.00

182,400.00

112,600.00

112,600.00

1,804,752.00

5,579,280.00

1,835,856.00

263,200.00

298,600.00

182,400.00

112,600.00

112,600.00

805,266.00

2,296,140.00

822,768.00

131,600.00

149,300.00

68,400.00

56,300.00

56,300.00

2,420,280.00

7,266,840.00

2,490,264.00

270,000.00

230,400.00

205,200.00

168,900.00

168,900.00

1,613,520.00

4,354,560.00

137,200.00

136,800.00

112,600.00

112,600.00

78,936,000.00

452,700.00

16,136,300.00

123,000.00

13,516,200.00

117,000.00

5,372,700.00

88,800.00

JUMLAH

911,340.00

901,700.00

160,185.60

957,456.00

160,600.00

67,200.00

159,300.00

112,500.00

112,600.00

6,132,400.00

100,800.00

13,599,400.00

100,800.00

6,906,900.00

67,800.00

6,379,380.00

21,728,560.00

6,527,976.00

921,200.00

978,600.00

638,400.00

394,100.00

394,100.00

3,585,600.00

11,158,560.00

3,671,712.00

526,400.00

597,200.00

364,800.00

225,200.00

225,200.00

806,760.00

2,422,280.00

830,088.00

90,000.00

76,800.00

68,400.00

56,300.00

56,300.00

9,637,500.00

100,800.00

JUMLAH

10,745,400.00

177,600.00

1,254,960.00

2,422,280.00

843,625.44

80,092.80

1,095,072.00

90,000.00

76,800.00

80,300.00

33,600.00

53,100.00

68,400.00

112,500.00

56,300.00

56,300.00

12,264,800.00

201,600.00

40,798,200.00

302,400.00

7,506,200.00

76,800.00

7,328,000.00

162,600.00

8,601,000.00

174,600.00

11,888,400.00

234,900.00

400,541,025.84

26,738,625.00

23,025,000.00

49,763,625.00

21,238,307.69

#NAME?

JUMLAH

8,254,634.50

#NAME?

13,750,720.00

957,100.00

#NAME?

21,204,000.00

2,250,000.00

8,190,000.00

3,600,000.00

2,789,600.00

682,500.00

27,360,000.00

66,076,100.00

#NAME?

#NAME?

#NAME?

2,500,000.00

13,331,400.00

6,708,400.00

#NAME?

#NAME?

800,000.00

10,012,600.00

1,316,900.00

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

JUMLAH

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

627,400.00

#NAME?

#NAME?

#NAME?

#NAME?

4,871,400.00

#NAME?

#NAME?

2,846,400.00

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

JUMLAH

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

304,200.00

#NAME?

#NAME?

2,880,000.00

1,820,000.00

11,520,000.00

9,540,000.00

1,440,000.00

4,500,000.00

720,000.00

4,500,000.00

360,000.00

360,000.00

360,000.00

2,800,000.00

19,980,000.00

4,500,800.00

2,310,000.00

2,646,000.00

1,610,000.00

JUMLAH

3,060,000.00

1,800,000.00

4,800,000.00

390,000.00

281,400.00

450,000.00

300,000.00

300,000.00

8,640,000.00

7,155,000.00

1,160,000.00

2,125,000.00

520,000.00

5,625,000.00

1,350,000.00

393,800.00

1,470,000.00

2,160,000.00

1,950,000.00

1,040,000.00

337,600.00

1,181,600.00

321,100.00

967,500.00

180,000.00

448,000.00

6,300,800.00

2,227,500.00

128,781,100.00

#NAME?

#NAME?

#REF!

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

37,468,853.40

#NAME?

#NAME?

#NAME?

#NAME?

Err:509

Err:509

Err:509

Err:509

766,626.50

168,800.00

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

3,525,000.00

155,664.00

#NAME?

#NAME?

JUMLAH

#NAME?

170,000.00

120,000.00

#NAME?

1,140,000.00

1,140,000.00

238,898,000.00

109,125,800.00

60,397,800.00

66,131,000.00

474,552,600.00

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

PEKERJAAN PERSIAPAN & PONDASI1 Bouwplank m' 13,420.00

- Kayu ( 4/6 + 2/20 ) m3 0.01 1,700,000.00 10,880.00 - Paku kg 0.10 10,400.00 1,040.00 - Upah m' 1.00 1,500.00 1,500.00

1 Pagar seng h = 210 m' 158,413.81 - Gelam ljr 2.24 8,500.00 19,023.81 - Seng BJLS 20 + cat m2 2.40 41,041.67 98,500.00 - Paku 2" kg 0.10 10,400.00 1,040.00 - Paku seng 2" kg 0.10 18,500.00 1,850.00 - Upah m2 2.10 18,095.24 38,000.00

2 Pasir urug m3 181,000.00 - Pasir m3 1.20 130,000.00 156,000.00 - Upah m3 1.00 25,000.00 25,000.00

3 Urug Sirtu m3 161,000.00 - Sirtu m3 1.20 105,000.00 126,000.00 - Upah m3 1.00 35,000.00 35,000.00

3 Pasangan Aanstampeng Batu Kali / Pasangan Batu kosonga m3 #NAME?- Batu Belah / batu Kali m3 1.20 #NAME? #NAME?- Upah Pekerja m3 1.00 20,000.00 20,000.00

4 Pasangan Batu Kali 1 : 6 m3 #NAME?- Batu Belah / Batu Kali m3 1.20 #NAME? #NAME?- Semen PC Tiga Roda zak 2.44 #NAME? #NAME?- Pasir pasang m3 0.52 #NAME? #NAME?- Upah Pasang Batu Kali m3 1.00 25,000.00 25,000.00

5 Beton Strouss K-225 1pc : 2ps : 3kr m3 #NAME?- Beton K-225 zak 1.05 #NAME? #NAME?- Besi Beton kg 107.09 #NAME? #NAME?- Upah Cor Tiang Strouss ( termasuk Pembesian & bekisting ) m3 1.00 100,000.00 100,000.00 - Sika viscocreat ltr 2.00 #NAME? #NAME?- Upah pembesian kg 107.09 1,000.00 107,085.00

PEKERJAAN KONSTRUKSI BETON1 Beton Poer P1/P1a K-225 1pc : 2 ps : 3 kr m3 3,429,126.34

- Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.18 1,350,000.00 241,920.00 - Tripleks 9 mm m2 7.33 34,876.54 255,761.32 - Paku kg 0.44 10,400.00 4,622.22 - Besi Beton kg 158.46 10,120.00 1,603,615.20 - Kawat Beton ( Bendrat ) kg 1.58 11,700.00 18,539.82 - Upah Cor beton m3 1.00 150,000.00 150,000.00 - Upah pembesian kg 158.46 1,500.00 237,690.00 - Upah bekisting m2 8.89 20,000.00 177,777.78

1 Beton Poer P2 K-225 1pc : 2 ps : 3 kr m3 2,802,988.17 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.10 1,350,000.00 131,040.00 - Tripleks 9 mm m2 3.97 34,876.54 138,537.38 - Paku kg 0.24 10,400.00 2,503.70 - Besi Beton kg 131.67 10,120.00 1,332,500.40 - Kawat Beton ( Bendrat ) kg 1.32 11,700.00 15,405.39 - Upah Cor beton m3 1.00 150,000.00 150,000.00 - Upah pembesian kg 131.67 1,500.00 197,505.00 - Upah bekisting m2 4.81 20,000.00 96,296.30

1 Beton Poer P3 K-225 1pc : 2 ps : 3 kr m3 2,762,507.14 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.09 1,350,000.00 116,640.00 - Tripleks 9 mm m2 3.54 34,876.54 123,313.49 - Paku kg 0.21 10,400.00 2,228.57 - Besi Beton kg 131.67 10,120.00 1,332,500.40 - Kawat Beton ( Bendrat ) kg 1.32 11,700.00 15,405.39 - Upah Cor beton m3 1.00 150,000.00 150,000.00 - Upah pembesian kg 131.67 1,500.00 197,505.00 - Upah bekisting m2 4.29 20,000.00 85,714.29

1 Beton Poer P4 K-225 1pc : 2 ps : 3 kr m3 3,199,702.27

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.20 1,350,000.00 272,160.00 - Tripleks 9 mm m2 8.25 34,876.54 287,731.48 - Paku kg 0.50 10,400.00 5,200.00 - Besi Beton kg 131.67 10,120.00 1,332,500.40 - Kawat Beton ( Bendrat ) kg 1.32 11,700.00 15,405.39 - Upah Cor beton m3 1.00 150,000.00 150,000.00 - Upah pembesian kg 131.67 1,500.00 197,505.00 - Upah bekisting m2 10.00 20,000.00 200,000.00

1 Beton Poer P6 K-225 1pc : 2 ps : 3 kr m3 2,620,823.53 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.05 1,350,000.00 66,240.00 - Tripleks 9 mm m2 2.01 34,876.54 70,029.88 - Paku kg 0.12 10,400.00 1,265.61 - Besi Beton kg 131.67 10,120.00 1,332,500.40 - Kawat Beton ( Bendrat ) kg 1.32 11,700.00 15,405.39 - Upah Cor beton m3 1.00 150,000.00 150,000.00 - Upah pembesian kg 131.67 1,500.00 197,505.00 - Upah bekisting m2 2.43 20,000.00 48,677.25

2 Beton Sloof S2 K-225 1pc : 2 ps : 3 kr m3 3,249,542.43

- Beton K-250 zak 1.050 704,000.00 739,200.00

- Usuk Glugu m3 0.234 1,350,000.00 315,900.00

- Tripleks 9 mm m2 10.313 34,876.54 359,664.35

- Paku 5 - 7 cm kg 3.125 10,400.00 32,500.00

- Besi Beton kg ### 10,120.00 1,209,087.00

- Kawat Beton ( Bendrat ) kg 1.195 11,700.00 13,978.57

- Upah Cor beton m3 1.000 150,000.00 150,000.00

- Upah pembesian kg ### 1,500.00 179,212.50

- Upah bekisting m2 12.500 20,000.00 250,000.00

2 Beton Sloof S1 K-225 1pc : 2 ps : 3 kr m3 3,201,948.89

- Beton K-225 zak 1.050 704,000.00 739,200.00

- Usuk Glugu m3 0.234 1,350,000.00 315,900.00

- Tripleks 9 mm m2 10.313 34,876.54 359,664.35

- Paku 5 - 7 cm kg 3.125 10,400.00 32,500.00

- Besi Beton kg ### 10,120.00 1,168,050.40

- Kawat Beton ( Bendrat ) kg 1.154 11,700.00 13,504.14

- Upah Cor beton m3 1.000 150,000.00 150,000.00

- Upah pembesian kg ### 1,500.00 173,130.00

- Upah bekisting m2 12.500 20,000.00 250,000.00

3 Beton Kolom Praktis KP K-225 1pc : 2 ps : 3 kr m3 4,778,809.28 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.28 1,350,000.00 373,846.15 - Tripleks 9 mm m2 12.69 34,876.54 442,663.82 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 231.00 10,120.00 2,337,720.00 - Kawat Beton ( Bendrat ) kg 2.31 11,700.00 27,027.00 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 231.00 1,500.00 346,500.00 - Upah bekisting m2 15.38 20,000.00 307,692.31

3 Beton Kolom K2 K-225 1pc : 2 ps : 3 kr m3 5,609,857.70 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.40 1,350,000.00 535,846.15 - Tripleks 9 mm m2 18.19 34,876.54 634,484.81 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 260.30 10,120.00 2,634,236.00 - Kawat Beton ( Bendrat ) kg 2.60 11,700.00 30,455.10 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 260.30 1,500.00 390,450.00 - Upah bekisting m2 22.05 20,000.00 441,025.64

3 Beton Kolom K3 K-225 1pc : 2 ps : 3 kr m3 5,148,593.60 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.40 1,350,000.00 535,846.15 - Tripleks 9 mm m2 18.19 34,876.54 634,484.81 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 221.00 10,120.00 2,236,520.00 - Kawat Beton ( Bendrat ) kg 2.21 11,700.00 25,857.00 - Upah Cor beton m3 1.00 200,000.00 200,000.00

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Upah pembesian kg 221.00 1,500.00 331,500.00 - Upah bekisting m2 22.05 20,000.00 441,025.64

3 Beton Kolom K4-225 1pc : 2 ps : 3 kr m3 4,972,345.34 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.37 1,350,000.00 495,346.15 - Tripleks 9 mm m2 16.82 34,876.54 586,529.56 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 216.36 10,120.00 2,189,563.20 - Kawat Beton ( Bendrat ) kg 2.16 11,700.00 25,314.12 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 216.36 1,500.00 324,540.00 - Upah bekisting m2 20.38 20,000.00 407,692.31

3 Beton Kolom K4c-225 1pc : 2 ps : 3 kr m3 4,335,297.38 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.21 1,350,000.00 283,500.00 - Tripleks 9 mm m2 9.63 34,876.54 335,686.73 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 216.36 10,120.00 2,189,563.20 - Kawat Beton ( Bendrat ) kg 2.16 11,700.00 25,314.12 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 216.36 1,500.00 324,540.00 - Upah bekisting m2 11.67 20,000.00 233,333.33

3 Beton Kolom K5 K-225 1pc : 2 ps : 3 kr m3 4,724,534.85 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.49 1,350,000.00 667,315.38 - Tripleks 9 mm m2 15.99 34,876.54 557,756.41 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 184.75 10,120.00 1,869,670.00 - Kawat Beton ( Bendrat ) kg 1.85 11,700.00 21,615.75 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 184.75 1,500.00 277,125.00 - Upah bekisting m2 19.38 20,000.00 387,692.31

3 Beton Kolom K5B K-225 1pc : 2 ps : 3 kr m3 4,106,259.10 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.27 1,350,000.00 367,200.00 - Tripleks 9 mm m2 8.80 34,876.54 306,913.58 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 193.87 10,120.00 1,961,964.40 - Kawat Beton ( Bendrat ) kg 1.94 11,700.00 22,682.79 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 193.87 1,500.00 290,805.00 - Upah bekisting m2 10.67 20,000.00 213,333.33

3 Beton Kolom K5.2 K-225 1pc : 2 ps : 3 kr m3 6,731,907.07 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.44 1,350,000.00 596,700.00 - Tripleks 9 mm m2 14.30 34,876.54 498,734.57 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 370.32 10,120.00 3,747,638.40 - Kawat Beton ( Bendrat ) kg 3.70 11,700.00 43,327.44 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 370.32 1,500.00 555,480.00 - Upah bekisting m2 17.33 20,000.00 346,666.67

3 Beton Kolom K5.3 K-225 1pc : 2 ps : 3 kr m3 7,451,502.54 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.44 1,350,000.00 596,700.00 - Tripleks 9 mm m2 14.30 34,876.54 498,734.57 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 431.63 10,120.00 4,368,095.60 - Kawat Beton ( Bendrat ) kg 4.32 11,700.00 50,500.71 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 431.63 1,500.00 647,445.00 - Upah bekisting m2 17.33 20,000.00 346,666.67

3 Beton Kolom K6 K-225 1pc : 2 ps : 3 kr m3 4,986,555.27 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.48 1,350,000.00 644,365.38 - Tripleks 9 mm m2 15.44 34,876.54 538,574.31 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 211.80 10,120.00 2,143,416.00 - Kawat Beton ( Bendrat ) kg 2.12 11,700.00 24,780.60

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 211.80 1,500.00 317,700.00 - Upah bekisting m2 18.72 20,000.00 374,358.97

3 Beton Kolom K6b K-225 1pc : 2 ps : 3 kr m3 5,151,694.86 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.48 1,350,000.00 644,365.38 - Tripleks 9 mm m2 15.44 34,876.54 538,574.31 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 225.87 10,120.00 2,285,804.40 - Kawat Beton ( Bendrat ) kg 2.26 11,700.00 26,426.79 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 225.87 1,500.00 338,805.00 - Upah bekisting m2 18.72 20,000.00 374,358.97

3 Beton Kolom K7 K-225 1pc : 2 ps : 3 kr m3 4,930,974.78 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.47 1,350,000.00 627,972.53 - Tripleks 9 mm m2 15.05 34,876.54 524,872.81 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 210.44 10,120.00 2,129,652.80 - Kawat Beton ( Bendrat ) kg 2.10 11,700.00 24,621.48 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 210.44 1,500.00 315,660.00 - Upah bekisting m2 18.24 20,000.00 364,835.16

3 Beton Kolom K7b K-225 1pc : 2 ps : 3 kr m3 4,939,418.54 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.41 1,350,000.00 557,357.14 - Tripleks 9 mm m2 13.36 34,876.54 465,850.97 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 225.70 10,120.00 2,284,084.00 - Kawat Beton ( Bendrat ) kg 2.26 11,700.00 26,406.90 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 225.70 1,500.00 338,550.00 - Upah bekisting m2 16.19 20,000.00 323,809.52

3 Beton Kolom K8 K-225 1pc : 2 ps : 3 kr m3 4,889,641.53 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.46 1,350,000.00 615,677.88 - Tripleks 9 mm m2 14.75 34,876.54 514,596.69 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 209.45 10,120.00 2,119,634.00 - Kawat Beton ( Bendrat ) kg 2.09 11,700.00 24,505.65 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 209.45 1,500.00 314,175.00 - Upah bekisting m2 17.88 20,000.00 357,692.31

3 Beton Kolom K8b K-225 1pc : 2 ps : 3 kr m3 4,704,535.98 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.27 1,350,000.00 361,462.50 - Tripleks 9 mm m2 8.66 34,876.54 302,118.06 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 246.03 10,120.00 2,489,773.00 - Kawat Beton ( Bendrat ) kg 2.46 11,700.00 28,784.93 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 246.03 1,500.00 369,037.50 - Upah bekisting m2 10.50 20,000.00 210,000.00

3 Beton Kolom K9 K-225 1pc : 2 ps : 3 kr m3 4,189,416.52 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.40 1,350,000.00 535,500.00 - Tripleks 9 mm m2 12.83 34,876.54 447,582.30 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 166.30 10,120.00 1,682,956.00 - Kawat Beton ( Bendrat ) kg 1.66 11,700.00 19,457.10 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 166.30 1,500.00 249,450.00 - Upah bekisting m2 15.56 20,000.00 311,111.11

3 Beton Kolom K10 K-225 1pc : 2 ps : 3 kr m3 5,194,746.55 - Beton K-225 m3 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.39 1,350,000.00 527,850.00 - Tripleks 9 mm m2 12.65 34,876.54 441,188.27 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 253.53 10,120.00 2,565,723.60

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Kawat Beton ( Bendrat ) kg 2.54 11,700.00 29,663.01 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 253.53 1,500.00 380,295.00 - Upah bekisting m2 15.33 20,000.00 306,666.67

34 Beton Balok Struktur B2 K-225 1pc : 2 ps : 3 kr m3 5,092,151.45

- Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.70 1,350,000.00 942,092.31 - Tripleks 9 mm m2 15.99 34,876.54 557,756.41 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 192.66 10,120.00 1,949,719.20 - Kawat Beton ( Bendrat ) kg 1.93 11,700.00 22,541.22 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 192.66 1,500.00 288,990.00 - Upah bekisting m2 19.38 20,000.00 387,692.31

4 Beton Balok Struktur B3 K-225 1pc : 2 ps : 3 kr m3 4,733,576.27 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.67 1,350,000.00 909,692.31 - Tripleks 9 mm m2 15.44 34,876.54 538,574.31 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 167.64 10,120.00 1,696,516.80 - Kawat Beton ( Bendrat ) kg 1.68 11,700.00 19,613.88 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 167.64 1,500.00 251,460.00 - Upah bekisting m2 18.72 20,000.00 374,358.97

4 Beton Balok Struktur B3b K-225 1pc : 2 ps : 3 kr m3 5,209,621.98 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.66 1,350,000.00 886,549.45 - Tripleks 9 mm m2 15.05 34,876.54 524,872.81 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 212.15 10,120.00 2,146,958.00 - Kawat Beton ( Bendrat ) kg 2.12 11,700.00 24,821.55 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 212.15 1,500.00 318,225.00 - Upah bekisting m2 18.24 20,000.00 364,835.16

4 Beton Balok Struktur B4 K-225 1pc : 2 ps : 3 kr m3 4,761,351.34 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.64 1,350,000.00 869,192.31 - Tripleks 9 mm m2 14.75 34,876.54 514,596.69 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 176.92 10,120.00 1,790,430.40 - Kawat Beton ( Bendrat ) kg 1.77 11,700.00 20,699.64 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 176.92 1,500.00 265,380.00 - Upah bekisting m2 17.88 20,000.00 357,692.31

4 Beton Balok Struktur B4b K-225 1pc : 2 ps : 3 kr m3 4,800,499.93 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.63 1,350,000.00 855,692.31 - Tripleks 9 mm m2 14.53 34,876.54 506,604.15 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 182.56 10,120.00 1,847,507.20 - Kawat Beton ( Bendrat ) kg 1.83 11,700.00 21,359.52 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 182.56 1,500.00 273,840.00 - Upah bekisting m2 17.61 20,000.00 352,136.75

4 Beton Balok Struktur B4c K-225 1pc : 2 ps : 3 kr m3 3,333,555.04 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.37 1,350,000.00 496,800.00 - Tripleks 9 mm m2 8.43 34,876.54 294,125.51 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 118.84 10,120.00 1,202,660.80 - Kawat Beton ( Bendrat ) kg 1.19 11,700.00 13,904.28 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 118.84 1,500.00 178,260.00 - Upah bekisting m2 10.22 20,000.00 204,444.44

4 Beton Balok Struktur B5 K-225 1pc : 2 ps : 3 kr m3 4,573,840.01 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.55 1,350,000.00 745,200.00 - Tripleks 9 mm m2 12.65 34,876.54 441,188.27 - Paku kg 0.40 10,400.00 4,160.00

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Besi Beton kg 182.11 10,120.00 1,842,953.20 - Kawat Beton ( Bendrat ) kg 1.82 11,700.00 21,306.87 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 182.11 1,500.00 273,165.00 - Upah bekisting m2 15.33 20,000.00 306,666.67

4 Beton Balok Struktur B5b K-225 1pc : 2 ps : 3 kr m3 4,113,318.92 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.36 1,350,000.00 486,000.00 - Tripleks 9 mm m2 8.25 34,876.54 287,731.48 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 187.12 10,120.00 1,893,654.40 - Kawat Beton ( Bendrat ) kg 1.87 11,700.00 21,893.04 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 187.12 1,500.00 280,680.00 - Upah bekisting m2 10.00 20,000.00 200,000.00

4 Beton Balok Struktur B5c K-225 1pc : 2 ps : 3 kr m3 3,943,367.16 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.36 1,350,000.00 486,000.00 - Tripleks 9 mm m2 8.25 34,876.54 287,731.48 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 172.64 10,120.00 1,747,116.80 - Kawat Beton ( Bendrat ) kg 1.73 11,700.00 20,198.88 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 172.64 1,500.00 258,960.00 - Upah bekisting m2 10.00 20,000.00 200,000.00

4 Beton Balok Struktur B6 K-225 1pc : 2 ps : 3 kr m3 4,564,738.92 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.54 1,350,000.00 729,000.00 - Tripleks 9 mm m2 12.38 34,876.54 431,597.22 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 184.10 10,120.00 1,863,092.00 - Kawat Beton ( Bendrat ) kg 1.84 11,700.00 21,539.70 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 184.10 1,500.00 276,150.00 - Upah bekisting m2 15.00 20,000.00 300,000.00

4 Beton Balok Struktur B6b K-225 1pc : 2 ps : 3 kr m3 3,764,314.32 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.35 1,350,000.00 469,800.00 - Tripleks 9 mm m2 7.98 34,876.54 278,140.43 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 160.15 10,120.00 1,620,718.00 - Kawat Beton ( Bendrat ) kg 1.60 11,700.00 18,737.55 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 160.15 1,500.00 240,225.00 - Upah bekisting m2 9.67 20,000.00 193,333.33

4 Beton Balok Struktur B6c K-225 1pc : 2 ps : 3 kr m3 3,517,264.95 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.24 1,350,000.00 324,000.00 - Tripleks 9 mm m2 5.50 34,876.54 191,820.99 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 163.99 10,120.00 1,659,578.80 - Kawat Beton ( Bendrat ) kg 1.64 11,700.00 19,186.83 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 163.99 1,500.00 245,985.00 - Upah bekisting m2 6.67 20,000.00 133,333.33

4 Beton Balok Ring RB1 K-225 1pc : 2 ps : 3 kr m3 4,564,612.58 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.79 1,350,000.00 1,071,692.31 - Tripleks 9 mm m2 18.19 34,876.54 634,484.81 - Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 125.59 10,120.00 1,270,970.80 - Kawat Beton ( Bendrat ) kg 1.26 11,700.00 14,694.03 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 125.59 1,500.00 188,385.00 - Upah bekisting m2 22.05 20,000.00 441,025.64

4 Beton Balok Ring RB2 K-225 1pc : 2 ps : 3 kr m3 4,866,052.87 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.73 1,350,000.00 990,692.31 - Tripleks 9 mm m2 16.82 34,876.54 586,529.56

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Paku kg 0.40 10,400.00 4,160.00 - Besi Beton kg 165.10 10,120.00 1,670,812.00 - Kawat Beton ( Bendrat ) kg 1.65 11,700.00 19,316.70 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 165.10 1,500.00 247,650.00 - Upah bekisting m2 20.38 20,000.00 407,692.31

5 Beton tangga K-225 1pc : 2 ps : 3 kr m3 4,776,394.38 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.05 1,350,000.00 65,812.50 - Tripleks 9 mm m2 4.13 34,876.54 143,865.74 - Gelam btg 25.00 8,500.00 212,500.00 - Paku kg 0.25 10,400.00 2,600.00 - Besi Beton kg 282.22 10,120.00 2,856,066.40 - Kawat Beton ( Bendrat ) kg 2.82 11,700.00 33,019.74 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 282.22 1,500.00 423,330.00 - Upah bekisting m2 5.00 20,000.00 100,000.00

5 Beton Plat Pit lift t = 13 cm K-225 1pc : 2 ps : 3 kr m3 3,829,986.01 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.08 1,350,000.00 101,250.00 - Tripleks 9 mm m2 6.35 34,876.54 221,331.91 - Gelam btg 38.46 8,500.00 326,923.08 - Paku kg 0.38 10,400.00 4,000.00 - Besi Beton kg 177.51 10,120.00 1,796,401.20 - Kawat Beton ( Bendrat ) kg 1.78 11,700.00 20,768.67 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 177.51 1,500.00 266,265.00 - Upah bekisting m2 7.69 20,000.00 153,846.15

5 Beton Plat Basement t = 20 cm K-225 1pc : 2 ps : 3 kr m3 3,175,467.58 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.05 1,350,000.00 65,812.50 - Tripleks 9 mm m2 4.13 34,876.54 143,865.74 - Gelam btg 25.00 8,500.00 212,500.00 - Paku kg 0.25 10,400.00 2,600.00 - Besi Beton kg 145.82 10,120.00 1,475,698.40 - Kawat Beton ( Bendrat ) kg 1.46 11,700.00 17,060.94 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 145.82 1,500.00 218,730.00 - Upah bekisting m2 5.00 20,000.00 100,000.00

5 Beton Plat Pool t = 15 cm K-225 1pc : 2 ps : 3 kr m3 3,338,304.55 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.07 1,350,000.00 87,750.00 - Tripleks 9 mm m2 5.50 34,876.54 191,820.99 - Gelam btg 33.33 8,500.00 283,333.33 - Paku kg 0.33 10,400.00 3,466.67 - Besi Beton kg 144.79 10,120.00 1,465,274.80 - Kawat Beton ( Bendrat ) kg 1.45 11,700.00 16,940.43 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 144.79 1,500.00 217,185.00 - Upah bekisting m2 6.67 20,000.00 133,333.33

5 Beton Plat Atap t = 11 cm K-225 1pc : 2 ps : 3 kr m3 3,608,352.70 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.09 1,350,000.00 119,659.09 - Tripleks 9 mm m2 7.50 34,876.54 261,574.07 - Gelam btg 45.45 8,500.00 386,363.64 - Paku kg 0.45 10,400.00 4,727.27 - Besi Beton kg 146.12 10,120.00 1,478,734.40 - Kawat Beton ( Bendrat ) kg 1.46 11,700.00 17,096.04 - Upah Cor beton m3 1.00 200,000.00 200,000.00 - Upah pembesian kg 146.12 1,500.00 219,180.00 - Upah bekisting m2 9.09 20,000.00 181,818.18

5 Beton Plat Lantai t = 12 cm K-225 1pc : 2 ps : 3 kr m3 3,651,492.49 - Beton K-225 zak 1.05 704,000.00 739,200.00 - Usuk Glugu m3 0.08 1,350,000.00 109,687.50 - Tripleks 9 mm m2 6.88 34,876.54 239,776.23 - Gelam btg 41.67 8,500.00 354,166.67 - Paku kg 0.42 10,400.00 4,333.33 - Besi Beton kg 156.57 10,120.00 1,584,488.40 - Kawat Beton ( Bendrat ) kg 1.57 11,700.00 18,318.69 - Upah Cor beton m3 1.00 200,000.00 200,000.00

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Upah pembesian kg 156.57 1,500.00 234,855.00 - Upah bekisting m2 8.33 20,000.00 166,666.67

7 Beton Plat lantai t = 12 cm K-225 1pc : 2 ps : 3 kr m3 #NAME?- Semen PC Tiga Roda zak 6.80 #NAME? #NAME?- Pasir Cor m3 0.54 #NAME? #NAME?- Split 1x2, 2x3 m3 0.82 #NAME? #NAME?- Tripleks 122 x 244 9 mm lbr 2.77 #NAME? #NAME?- kayu Meranti 4/6 m3 0.30 #NAME? #NAME?- Paku 5-7 cm kg 4.00 #NAME? #NAME?- Bahan aditif ACOSAL ltr 4.00 #NAME? #NAME?- Perancah ljr 85.00 3,900.00 331,500.00 - Besi Beton kg 96.21 #NAME? #NAME?- Upah Cor Plat lantai m3 1.00 400,000.00 400,000.00 - Upah pembesian kg 96.21 1,000.00 96,207.97

7 Beton Rabatan lantai t = 8cm K-225 1pc : 2 ps : 3 kr m3 #NAME?- Beton K-275 zak 1.10 #NAME? #NAME?- Tripleks 122 x 244 9 mm m2 - #NAME? #NAME?- kayu Meranti 4/6 m3 - #NAME? #NAME?- Paku 5-7 cm kg - #NAME? #NAME?- Bahan aditif ACOSAL ltr - #NAME? #NAME?- Besi Beton kg 69.13 #NAME? #NAME?- Upah Cor Plat lantai m3 1.00 169,125.00 169,125.00 - Upah pembesian kg 69.13 1,000.00 69,125.00

7 Beton Rabatan lantai t = 8cm K-225 1pc : 2 ps : 3 kr m3 #NAME?- Beton K-250 m3 1.10 #NAME? #NAME?- Tripleks 122 x 244 9 mm m2 - #NAME? #NAME?- kayu Meranti 4/6 m3 - #NAME? #NAME?- Paku 5-7 cm kg - #NAME? #NAME?- Bahan aditif ACOSAL ltr - #NAME? #NAME?- Besi M7 m2 12.94 #NAME? #NAME?- Besi Beton kg 4.00 #NAME? #NAME?- Upah Cor Plat lantai m3 1.00 100,000.00 100,000.00 - Upah pembesian m2 12.94 2,000.00 25,882.35 - Upah pembesian kg 4.00 1,000.00 4,000.00

7 Beton Plat lantai t = 15cm K-225 1pc : 2 ps : 3 kr m3 #NAME?- Beton K-300 m3 1.10 #NAME? #NAME?- Tripleks 122 x 244 9 mm m2 - #NAME? #NAME?- kayu Meranti 4/6 m3 - #NAME? #NAME?- Paku 5-7 cm kg - #NAME? #NAME?- Bahan aditif ACOSAL ltr - #NAME? #NAME?- Besi kg 108.50 #NAME? #NAME?- Bendrat kg 1.09 #NAME? #NAME?- Upah Cor Plat lantai m3 1.00 100,000.00 100,000.00 - Upah pembesian m2 108.50 1,000.00 108,500.00

7 Beton Plat dinding t = 15cm K-225 1pc : 2 ps : 3 kr m3 #NAME?- Beton K-300 m3 1.10 #NAME? #NAME?- Usuk Glugu m3 0.07 #NAME? #NAME?- Tripleks 9 mm m2 5.50 #NAME? #NAME?- Gelam btg 33.33 #NAME? #NAME?- Paku kg 0.33 #NAME? #NAME?- Besi kg 108.50 #NAME? #NAME?- Bendrat kg 1.09 #NAME? #NAME?- Upah Cor Plat lantai m3 1.00 100,000.00 100,000.00 - Upah pembesian m2 108.50 1,000.00 108,500.00 - Upah bekisting m2 6.67 15,000.00 100,000.00

7 Beton Plat dinding t = 10cm K-225 1pc : 2 ps : 3 kr m3 #NAME?- Beton K-300 m3 1.10 #NAME? #NAME?- Usuk Glugu m3 0.10 #NAME? #NAME?- Tripleks 9 mm m2 8.25 #NAME? #NAME?- Gelam btg 50.00 #NAME? #NAME?- Paku kg 0.50 #NAME? #NAME?- Besi kg 74.00 #NAME? #NAME?- Bendrat kg 0.74 #NAME? #NAME?- Upah Cor Plat lantai m3 1.00 100,000.00 100,000.00 - Upah pembesian m2 74.00 1,000.00 74,000.00 - Upah bekisting m2 10.00 15,000.00 150,000.00

8 Beton Plat Dak / Talang Beton / Plat Leuvel t = 12 cm K-225 1m3 #NAME?- Semen PC Tiga Roda zak 6.80 #NAME? #NAME?- Pasir Cor m3 0.54 #NAME? #NAME?

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Split 1x2, 2x3 m3 0.82 #NAME? #NAME?- Tripleks 122 x 244 9 mm lbr 2.77 #NAME? #NAME?- kayu Meranti 4/6 m3 0.30 #NAME? #NAME?- Paku 5-7 cm kg 4.00 #NAME? #NAME?- Bahan aditif ACOSAL ltr 4.00 #NAME? #NAME?- Perancah ljr 85.00 3,900.00 331,500.00 - Besi Beton kg 96.21 #NAME? #NAME?- Upah Cor Plat lantai m3 1.00 480,000.00 480,000.00

9 Beton Tangga K-225 1pc : 2 ps : 3 kr m3 #NAME?- Semen PC Tiga Roda zak 7.86 #NAME? #NAME?- Pasir Cor m3 0.54 #NAME? #NAME?- Split 1x2, 2x3 m3 0.82 #NAME? #NAME?- Papan Meranti 2/20 m3 0.16 #NAME? #NAME?- Paku 5 - 7 cm kg 0.40 #NAME? #NAME?- Besi Beton kg 215.00 #NAME? #NAME?- Kawat Beton ( Bendrat ) kg 2.15 #NAME? #NAME?- Upah Cor Tangga Beton m3 1.00 415,000.00 415,000.00

PEKERJAAN PASANGAN & PLESTERAN1 Pasangan batu Bata 1 : 5 m3 700,628.55

- Bata Merah pcs 580.00 685.00 397,300.00 - Pasir Pasang m3 0.47 130,000.00 60,710.00 - Semen PC Tiga Roda zak 2.70 62,150.00 167,618.55 - Upah m3 1.00 75,000.00 75,000.00

m2 97,605.47

2 Plesteran Dinding 1 : 5 m2 38,402.50 - Pasir Pasang m3 0.02 170,000.00 4,080.00 - Semen PC Tiga Roda zak 0.15 62,150.00 9,322.50 - Upah m2 1.00 25,000.00 25,000.00

2 Acian Dinding 1 : 5 m2 17,956.25 - MU 250 m3 0.05 59,125.00 2,956.25 - Upah m2 1.00 15,000.00 15,000.00

3 Pasangan Batu Bata trasram 1 : 3 m3 778,445.91 - Bata Merah pcs 580.00 685.00 397,300.00 - Pasir Pasang m3 0.42 130,000.00 54,600.00 - Semen PC Tiga Roda zak 4.05 62,150.00 251,545.91 - Upah m3 1.00 75,000.00 75,000.00

m2 106,947.29

4 Plesteran Dinding trasram 1 : 3 m2 41,742.25 - Pasir Pasang m3 0.03 130,000.00 3,380.00 - Semen PC Tiga Roda zak 0.22 62,150.00 13,362.25 - Upah m2 1.00 25,000.00 25,000.00

5 Benangan m' 6,633.00 - Pasir Pasang m3 0.00 130,000.00 390.00 - Semen PC Tiga Roda zak 0.02 62,150.00 1,243.00 - Upah m' 1.00 5,000.00 5,000.00

PEKERJAAN ATAP & PENUTUP GENTENG1 Genteng m2 79,000.00

- Genteng badan Monier Nove Palace pcs 10.00 6,400.00 64,000.00 - Upah m2 1.00 15,000.00 15,000.00

2 Bubungan / Nok m' #NAME?- Bubung / Nok Monier pcs 3.50 9,500.00 33,250.00 - Pasir Pasang m3 0.04 #NAME? #NAME?- Semen PC Tiga Roda zak 0.40 #NAME? #NAME?- Upah m' 1.00 20,000.00 20,000.00

3 Listplank m' #NAME?- Kayu Kamper 3/20 m3 0.01 10,300,000.00 90,640.00 - Paku kg 0.08 #NAME? #NAME?- Upah m' 1.00 15,000.00 15,000.00

4 Rangka Plafond 4/6 m2 #NAME?- Kayu Meranti 4/6 m' 4.00 7,000.00 28,000.00 - Paku kg 0.08 #NAME? #NAME?- Upah m2 1.00 5,000.00 5,000.00

4 Rangka Plafond 4/6 m2 #NAME?

F683
Author: meranti yg biasa Rp. 2.250.000/m3

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Kayu Kamper 4/6 m' 4.00 13,650.00 54,600.00 - Paku kg 0.08 #NAME? #NAME?- Upah m2 1.00 10,000.00 10,000.00

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

5 Plafond Eksterior ( Lambersering Ekspose usuk ) m' 401,080.00

- kayu 2/10 kayu Kamper m3 0.03 6,300,000.00 207,900.00 - usuk 5/10 kamper m3 0.03 6,300,000.00 157,500.00 - Paku kg 0.10 6,800.00 680.00 - Upah m' 1.00 35,000.00 35,000.00

6 Atap void m2 #NAME?- Kayu meranti 5/10 m3 0.03 3,900,000.00 121,836.00 - Paku kg 0.25 #NAME? #NAME?- Upah m' 1.00 45,000.00 45,000.00

6 Sambungan kalsiboard m2 7,769.93 - kalsitape FG 30 m2 0.02 29,210.00 608.54 - Kalsikompon PD-INT kg 0.56 3,890.50 2,161.39 - Upah m' 1.00 5,000.00 5,000.00

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

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

6 Kisi-kisi kayu merbau m2 #NAME?- Kayu merbau 6/15 jrk 10 cm m3 0.07 14,000,000.00 970,200.00 - Paku kg 0.25 #NAME? #NAME?- Upah m' 1.00 50,000.00 50,000.00

6 Ppan penutup dinding kayu kamper m2 #NAME?- Kayu Kamper 2/9 m3 0.03 9,300,000.00 251,100.00 - Kayu Kamper 2/5 m3 0.02 9,300,000.00 223,200.00 - Paku kg 0.25 #NAME? #NAME?- Upah m' 1.00 50,000.00 50,000.00

6 Jendela para - para kayu kamper 3/5 m2 #NAME?- Kayu Kamper 3/5 jrk 3 cm rong m3 0.04 9,300,000.00 379,440.00 - Paku kg 0.25 #NAME? #NAME?- Upah m' 1.00 50,000.00 50,000.00

6 papan kayu merbau rong 5/5 m2 #NAME?- kayu merbau t = 4 cm m3 0.06 15,500,000.00 852,500.00 - Paku kg 0.25 #NAME? #NAME?- Upah m2 1.00 50,000.00 50,000.00

PEKERJAAN FINISHING CAT1 CAT KAYU DUCO ( PINTU & JENDELA ) m2 #NAME?

- Resin MR kg 0.18 #NAME? #NAME?- Sanpolac kg 0.89 #NAME? #NAME?- Susuka kg 0.36 #NAME? #NAME?- Cat Kayu Nippe 517 ltr 0.50 #NAME? #NAME?- Isamu kg 0.09 #NAME? #NAME?- Thinner A Spesial ltr 2.00 #NAME? #NAME?- Kertas Gosok lb 3.50 #NAME? #NAME?- Paku Cacing kg 0.20 40,000.00 8,000.00 - Upah m2 1.00 45,000.00 45,000.00

m' Kusen 6/15 #NAME?m' Arch.1.5/6 #NAME?m' Plint 1.5/8 #NAME?

F688
Author: meranti yg biasa Rp. 2.250.000/m3

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

m' Lisplank 3/30 #NAME?

2 CAT TEMBOK EKSTERIOR DULUX WEATHERSHIELD 44504 m2 #NAME?- Alkali ltr 0.25 #NAME? #NAME?- Alkaplast kg 0.25 #NAME? #NAME?- Cat Tembok Dulux Weathershield 44504 kg 0.25 #NAME? #NAME?- Kertas Gosok lbr 0.10 #NAME? #NAME?- Upah m2 1.00 7,500.00 7,500.00

2 CAT DINDING PAGAR DEPAN TEKSTUR MOWILEX MEGA W09- m2 #NAME?- Alkali ltr 0.25 #NAME? #NAME?- Alkaplast kg 0.25 #NAME? #NAME?- Cat Tembok Mowilex Mega W09-57 kg 0.25 #NAME? #NAME?- Kertas Gosok lbr 0.10 #NAME? #NAME?- Upah m2 1.00 7,500.00 7,500.00

3 CAT DINDING INTERIOR DULUX PENTALITE m2 #NAME?- Alkali ltr 0.25 #NAME? #NAME?- Alkaplast kg 0.25 #NAME? #NAME?- Cat Dinding DULUX PENTALITE kg 0.25 #NAME? #NAME?- Kertas Gosok lbr 0.10 #NAME? #NAME?- Upah m2 1.00 7,500.00 7,500.00

4 CAT PLAFOND INTERIOR CATYLAC DUSKY WHITE 44165 m2 #NAME?- Semen Putih kg 0.25 #NAME? #NAME?- Kalsium kg 0.50 #NAME? #NAME?- Kertas Gosok lbr 0.10 #NAME? #NAME?- Cat Tembok Catylc Dusky White kg 0.25 #NAME? #NAME?- Upah m2 1.00 7,500.00 7,500.00

4 CAT TEMBOK INTERIOR R. SERVICE CATYLAC CASCADE 4055 m2 #NAME?- Semen Putih kg 0.25 #NAME? #NAME?- Kalsium kg 0.50 #NAME? #NAME?- Kertas Gosok lbr 0.10 #NAME? #NAME?- Cat Tembok Catylc Cascade kg 0.25 #NAME? #NAME?- Upah m2 1.00 7,500.00 7,500.00

2 CAT TEMBOK DULUX PENTALITE m2 #NAME?- Alkali ltr 0.25 #NAME? #NAME?- Alkaplast kg 0.25 #NAME? #NAME?- Cat Tembok DULUX PENTALITE kg 0.25 #NAME? #NAME?- Kertas Gosok lbr 0.10 #NAME? #NAME?- Upah m2 1.00 7,500.00 7,500.00

5 CAT PLAFOND INTERIOR DULUX PENTALITE m2 #NAME?- Semen Putih kg 0.25 #NAME? #NAME?- Kalsium kg 0.50 #NAME? #NAME?- Kertas Gosok lbr 0.10 #NAME? #NAME?- Cat Plafon DULUX PENTALITE kg 0.25 #NAME? #NAME?- Upah m2 1.00 7,500.00 7,500.00

6 CAT GENTENG PROPAN m2 #NAME?- Alkali kg 0.25 #NAME? #NAME?- Alkaplast kg 0.25 #NAME? #NAME?- Kertas Gosok lbr 0.80 #NAME? #NAME?- Cat Tembok PROPAN kg 0.25 #NAME? #NAME?- Upah m2 1.00 5,500.00 5,500.00

7 CAT KAYU MELAMINE IMPRA ( PINTU & JENDELA ) m2 #NAME?- Wood Filler kg 0.13 #NAME? #NAME?- Wood Stain kg 0.12 #NAME? #NAME?- Sanding Sealer kg 0.60 #NAME? #NAME?- Melamine Lack ltr 0.24 #NAME? #NAME?- Thinner A Spesial kg 5.00 #NAME? #NAME?- Kertas Gosok ltr 2.50 #NAME? #NAME?- Upah m2 1.00 40,000.00 40,000.00

m' Kusen 6/15 #NAME?m' Arch.2/10 #NAME?m' Plint 3/15 #NAME?

PEKERJAAN PLUMBING1 PIPA AIR BERSIH PVC TYPE AW dia. 1/2" m' #NAME?

- Pipa PVC Wavin Type AW 1/2" btg 0.28 #NAME? #NAME?- Lem PVC tube 0.20 #NAME? #NAME?- Upah m' 1.00 6,500.00 6,500.00

E822
Author: daya sebar 9 m2/kg
E823
Daya Sebar 10 m2/ltr
E824
Author: 6 m2/ltr 3xspray / tahap
E825
6 m2/ltr 1.2 spray / tahap

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

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

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

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

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

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

4 PIPA AIR PANAS RIFENG B1216 dia. 1/2" m' #NAME?- Pipa Rifeng dia 1/2" m' 1.10 #NAME? #NAME?- Lem PVC tube 0.20 #NAME? #NAME?- Upah m' 1.00 7,500.00 7,500.00

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

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

6 PIPA AIR KOTOR PVC TYPE D dia. 4" m' #NAME?- Pipa PVC Wavin Type D 4" btg 0.28 #NAME? #NAME?- Lem PVC tube 0.20 #NAME? #NAME?- Upah m' 1.00 7,500.00 7,500.00

5 PIPA AIR KOTOR PVC TYPE D dia. 3" m' #NAME?- Pipa PVC Wavin Type D 3" btg 0.28 #NAME? #NAME?- Lem PVC tube 0.20 #NAME? #NAME?- Upah m' 1.00 7,500.00 7,500.00

6 PIPA AIR KOTOR PVC TYPE D dia. 2" m' #NAME?- Pipa PVC Wavin Type D 2" btg 0.28 30,700.00 8,442.50 - Lem PVC tube 0.20 #NAME? #NAME?- Upah m' 1.00 7,500.00 7,500.00

7 PIPA AIR KOTOR PVC TYPE D dia. 1.5" m' #NAME?- Pipa PVC Wavin Type D 1.5" btg 0.28 #NAME? #NAME?- Lem PVC tube 0.20 #NAME? #NAME?- Upah m' 1.00 7,500.00 7,500.00

8 PIPA AIR KOTOR PVC TYPE D dia. 6" m' #NAME?- Pipa PVC Maspion Type D 6" btg 0.28 #NAME? #NAME?- Lem PVC tube 0.20 #NAME? #NAME?- Upah m' 1.00 7,500.00 7,500.00

PEKERJAAN LANTAI & DINDING KERAMIKLANTAI 1

1 Keramik Teras m2 #NAME?Roman G662163 Uk. 33,3x 66,6 Kinibalu Grafite m2 1.10 #NAME? #NAME?- Sika fix sak 0.06 #NAME? #NAME?- Sika tile grout kg 0.22 #NAME? #NAME?- Upah m2 1.00 22,500.00 22,500.00

2 Keramik Lantai R. Utama m2 #NAME?Monalisa 6 OP 001 CM 60/60 m2 1.10 #NAME? #NAME?- Sika fix sak 0.06 #NAME? #NAME?

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Sika tile grout kg 0.18 #NAME? #NAME?- Upah m2 1.00 22,500.00 22,500.00

3 Keramik Lantai Garasi, service m2 #NAME?Sahara Cream 40x40 m2 1.10 #NAME? #NAME?- Sika fix sak 0.06 #NAME? #NAME?- Sika tile grout kg 0.22 #NAME? #NAME?- Upah m2 1.00 22,500.00 22,500.00

6 Keramik Lantai Tangga srvice m2 #NAME?Platinum Sahara Cream 40 x 40 m2 1.30 #NAME? #NAME?- Sika fix sak 0.06 #NAME? #NAME?- Sika tile grout kg 0.22 #NAME? #NAME?- Upah m2 1.00 30,000.00 30,000.00

6 Plint lantai m' #NAME?Granit Tile Monalisa 6 OP 001 CM uk. 60 x 60 m2 0.30 #NAME? #NAME?- Sika fix sak 0.01 #NAME? #NAME?- Sika tile grout kg 0.22 #NAME? #NAME?- Upah m2 1.00 15,000.00 15,000.00

7 Keramik Meja/Dinding Dapur Lantai 1 m' #NAME?Roman 221006 20x20 m2 1.10 #NAME? #NAME?- Sika fix sak 0.06 #NAME? #NAME?- Sika tile grout kg 0.37 #NAME? #NAME?- Upah m' 1.00 25,000.00 25,000.00

8 Keramik Lantai KM/WC Utama m2 #NAME?Roman G 452000 45x45 m2 1.10 #NAME? #NAME?- Sika fix sak 0.06 #NAME? #NAME?- Sika tile grout kg 0.22 #NAME? #NAME?- Upah m2 1.00 22,500.00 22,500.00

9 Keramik Dinding KM/WC Utama m2 #NAME?Roman G 452000 45x45 m2 1.10 #NAME? #NAME?- Sika fix sak 0.06 #NAME? #NAME?- Sika tile grout kg 0.22 #NAME? #NAME?- Upah m2 1.00 25,000.00 25,000.00

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

13 Keramik Dinding KM/WC Pembantu m' #NAME?Roman Adelaide Cream G 362241 uk. 33.3 x 33.3 / Adelaide Bone m2 1.10 #NAME? #NAME?- Sika fix sak 0.06 #NAME? #NAME?- Sika tile grout kg 0.28 #NAME? #NAME?- Upah m' 1.00 25,000.00 25,000.00

13 Keramik kolam renang m' #NAME?Mosaik TSQ 344S 7,5X7,5 ex. Kuda laut m2 1.10 #NAME? #NAME?- Pasir Pasang m3 0.02 #NAME? #NAME?- Semen Putih ( Nat ) AM 50 kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.20 #NAME? #NAME?- Upah m' 1.00 35,000.00 35,000.00

14 Keramik Lantai Cuci & Jemuran m2 #NAME?R. 337403 30/30 m2 1.10 #NAME? #NAME?- Pasir Pasang m3 0.02 #NAME? #NAME?- Semen Putih ( Nat ) kg 1.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.20 #NAME? #NAME?- Upah m2 1.00 22,500.00 22,500.00

13 Keramik Dinding Cuci & Jemuran m2 #NAME?R. 337104 30/30 m2 1.10 #NAME? #NAME?- Pasir Pasang m3 0.02 #NAME? #NAME?- Semen Putih ( Nat ) kg 1.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.20 #NAME? #NAME?- Upah m' 1.00 25,000.00 25,000.00

15 Keramik Lantai Ruang Pembantu m2 #NAME?Sahara Cream 40 x 40 pcs 1.10 0.00 - Pasir Pasang m3 0.02 #NAME? #NAME?- Semen Putih ( Nat ) kg 1.00 #NAME? #NAME?

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Semen PC ( saduran ) zak 0.20 #NAME? #NAME?- Upah m' 1.00 16,500.00 16,500.00

15 Finish Batu Alam m2 #NAME?Batu Andesit 60x60 pcs 1.20 295,000.00 354,000.00 - Pasir Pasang m3 0.04 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.40 #NAME? #NAME?- Coating m2 1.00 20,000.00 20,000.00 - Upah m2 1.00 70,000.00 70,000.00

15 Finish Batu Alam Pagar m2 #NAME?Batu Kewal pcs 1.20 195,000.00 234,000.00 - Pasir Pasang m3 0.04 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.40 #NAME? #NAME?- Coating m' 1.00 25,000.00 25,000.00 - Upah m' 1.00 16,500.00 16,500.00

15 Finish BatuJalan Setapak m2 #NAME?Batu Jogja Paras Putih 50/50 pcs 1.20 245,000.00 294,000.00 - Pasir Pasang m3 0.04 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.81 #NAME? #NAME?- Coating m' 1.00 25,000.00 25,000.00

15 Finish Lantai Dapur Granit m2 #NAME?Granit cream Pink Purino pcs 1.45 350,000.00 507,500.00 - Pasir Pasang m3 0.08 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.72 #NAME? #NAME?- Upah marmer m2 1.00 80,000.00 80,000.00 - Poles m2 1.00 55,000.00 55,000.00 - Coating double m2 1.00 50,000.00 50,000.00

15 Finish Dinding Dapur Granit m2 #NAME?Granit cream Pink Purino pcs 1.45 350,000.00 507,500.00 - Pasir Pasang m3 0.08 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.72 #NAME? #NAME?- Upah marmer m2 1.00 195,000.00 195,000.00 - Coating m2 1.00 50,000.00 50,000.00

15 Finish Meja Dapur Granit m2 #NAME?Granit Nero Absolud pcs 1.30 1,100,000.00 1,430,000.00 - Pasir Pasang m3 0.08 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.72 #NAME? #NAME?- Upah marmer m2 1.00 80,000.00 80,000.00 - Poles m2 1.00 55,000.00 55,000.00 - Coating double m2 1.00 50,000.00 50,000.00

15 Finish Marmer Lokal m2 #NAME?Marmer lokal Crema nata 60 x panjang pcs 1.45 390,000.00 565,500.00 - Pasir Pasang m3 0.08 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.72 #NAME? #NAME?- Upah marmer m2 1.00 80,000.00 80,000.00 - Poles m2 1.00 55,000.00 55,000.00 - Coating double m2 1.00 50,000.00 50,000.00

15 Finish Marmer Lokal m2 #NAME?Marmer lokal Crema nata random pcs 1.30 390,000.00 507,000.00 - Pasir Pasang m3 0.08 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.72 #NAME? #NAME?- Upah marmer m2 1.00 80,000.00 80,000.00 - Poles m2 1.00 55,000.00 55,000.00 - Coating double m2 1.00 50,000.00 50,000.00

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

15 Finish Dinding Marmer Lokal m2 #NAME?Marmer lokal Crema nata random pcs 1.30 390,000.00 507,000.00 - Pasir Pasang m3 0.08 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.72 #NAME? #NAME?- Upah marmer m2 1.00 195,000.00 195,000.00 - Coating double m2 1.00 50,000.00 50,000.00

15 Finish Lantai Marmer Serpegiante di ACID m2 #NAME?Marmer Serpegiante 60 x panjang pcs 1.45 1,400,000.00 2,030,000.00 - Pasir Pasang m3 0.08 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.72 #NAME? #NAME?- Upah marmer m2 1.00 80,000.00 80,000.00 - ACID (Dikasari) m2 1.00 40,000.00 40,000.00 - Coating double m2 1.00 50,000.00 50,000.00

15 Finish dinding Marmer Serpegiante m2 #NAME?Marmer Serpegiante 60 x panjang pcs 1.45 1,400,000.00 2,030,000.00 - Pasir Pasang m3 0.08 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.72 #NAME? #NAME?- Upah marmer m2 1.00 80,000.00 80,000.00 - Coating double m2 1.00 50,000.00 50,000.00

15 Finish Marmer Lokal powder room m2 #NAME?Marmer lokal Cream,, putih, coklat 60 x panjang pcs 1.45 1,800,000.00 2,610,000.00 - Pasir Pasang m3 0.08 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.72 #NAME? #NAME?- Upah marmer m2 1.00 80,000.00 80,000.00 - Poles m2 1.00 55,000.00 55,000.00 - Coating double m2 1.00 50,000.00 50,000.00

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

15 Finish Dinding Travertine m2 #NAME?Travertine pcs 1.30 760,000.00 988,000.00 - Pasir Pasang m3 0.08 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.72 #NAME? #NAME?- Upah marmer m' 1.00 225,000.00 225,000.00 - Poles m2 1.00 55,000.00 55,000.00 - Coating m' 1.00 25,000.00 25,000.00

16 Keramik Meja wastafel m2 #NAME?Roman W20706 20x20 m2 1.10 40,800.00 44,880.00 - Pasir Pasang m3 0.02 #NAME? #NAME?- Semen Putih ( Nat ) kg 1.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.40 #NAME? #NAME?- Upah m2 1.00 19,000.00 19,000.00

12 Lantai Tangga 4 Hwan yen m2 #NAME?Ampyangan hitam dan putih m2 1.10 95,000.00 104,500.00 - Pasir Pasang m3 0.04 #NAME? #NAME?- Semen Putih ( Nat ) kg 1.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.40 #NAME? #NAME?- Upah m2 1.00 15,000.00 15,000.00

7 Keramik Tangga crema marfil unit #NAME?Marmer lokal creama Nata m2 1.30 460,000.00 598,000.00 - Pasir Pasang m3 0.04 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.40 #NAME? #NAME?- Coating m2 1.30 20,000.00 26,000.00 - Upah m2 1.00 300,000.00 300,000.00

7 Keramik Meja Wastafel m2 #NAME?Marmer Nerro Absolute m2 1.00 600,000.00 600,000.00

F1135
Author: sudah termasuk wish 1.3, Harga Pokok 245.000/m2

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Pasir Pasang m3 0.04 #NAME? #NAME?- Semen Putih ( Nat ) kg 1.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.40 #NAME? #NAME?- Upah m2 1.00 12,500.00 12,500.00

7 Keramik Meja Wastafel KM/WC Utama lt. 1 unit #NAME?Marmer lokal creama marfil m2 2.09 400,000.00 836,160.00 - Pasir Pasang m3 0.08 #NAME? #NAME?- Semen Putih ( Nat ) kg 4.18 #NAME? #NAME?- Semen PC ( saduran ) zak 0.84 #NAME? #NAME?- Coating m2 1.61 30,000.00 48,240.00 - Upah m2 1.00 791,600.00 791,600.00

7 Keramik Meja Wastafel KM/WC Tamu lt. 1 unit #NAME?Marmer lokal creama marfil m2 2.21 400,000.00 885,040.00 - Pasir Pasang m3 0.09 #NAME? #NAME?- Semen Putih ( Nat ) kg 4.43 #NAME? #NAME?- Semen PC ( saduran ) zak 0.89 #NAME? #NAME?- Coating m2 1.70 30,000.00 51,060.00 - Upah m2 1.00 791,600.00 791,600.00

7 Keramik Meja Wastafel KM/WC Powder room lt. 1 unit #NAME?Marmer lokal creama marfil m2 1.57 400,000.00 626,797.60 - Pasir Pasang m3 0.06 #NAME? #NAME?- Semen Putih ( Nat ) kg 3.13 #NAME? #NAME?- Semen PC ( saduran ) zak 0.63 #NAME? #NAME?- Coating m2 1.21 30,000.00 36,161.40 - Upah m2 1.00 585,100.00 585,100.00

7 Keramik Meja Wastafel KM/WC Utama lt. 2 unit #NAME?Marmer lokal creama marfil m2 1.45 400,000.00 580,320.00 - Pasir Pasang m3 0.06 #NAME? #NAME?- Semen Putih ( Nat ) kg 2.90 #NAME? #NAME?- Semen PC ( saduran ) zak 0.58 #NAME? #NAME?- Coating m2 1.12 30,000.00 33,480.00 - Upah m2 1.00 555,600.00 555,600.00

7 Keramik Meja Wastafel KM/WC Utama 2 lt. 2 unit #NAME?Marmer lokal creama marfil m2 1.93 400,000.00 772,200.00 - Pasir Pasang m3 0.08 #NAME? #NAME?- Semen Putih ( Nat ) kg 3.86 #NAME? #NAME?- Semen PC ( saduran ) zak 0.78 #NAME? #NAME?- Coating m2 1.48 30,000.00 44,550.00 - Upah m2 1.00 703,100.00 703,100.00

7 Keramik Meja Wastafel KM/WC R. Tidur 1 lt. 2 unit #NAME?Marmer lokal creama marfil m2 2.45 400,000.00 979,487.60 - Pasir Pasang m3 0.10 #NAME? #NAME?- Semen Putih ( Nat ) kg 4.90 #NAME? #NAME?- Semen PC ( saduran ) zak 0.99 #NAME? #NAME?- Coating m2 1.88 30,000.00 56,508.90 - Upah m2 1.00 767,600.00 767,600.00

7 Keramik Meja Wastafel KM/WC R. Tidur 2 lt. 2 unit #NAME?Marmer lokal creama marfil m2 2.22 400,000.00 888,877.60 - Pasir Pasang m3 0.09 #NAME? #NAME?- Semen Putih ( Nat ) kg 4.44 #NAME? #NAME?- Semen PC ( saduran ) zak 0.90 #NAME? #NAME?- Coating m2 1.71 30,000.00 51,281.40 - Upah m2 1.00 767,600.00 767,600.00

7 Keramik Meja pantry m2 #NAME?Granit star white m2 7.85 300,000.00 2,353,650.00 - Pasir Pasang m3 0.31 #NAME? #NAME?- Semen Putih ( Nat ) kg 15.69 #NAME? #NAME?- Semen PC ( saduran ) zak 3.16 #NAME? #NAME?- Coating m2 6.04 30,000.00 181,050.00 - Upah m2 1.00 1,520,500.00 1,520,500.00

7 Badukan Bathtub KM/WC Utama 1 lt.1 m2 #NAME?Marmer lokal creama marfil m2 3.82 400,000.00 1,526,417.62 - Pasir Pasang m3 0.15 #NAME? #NAME?- Semen Putih ( Nat ) kg 7.63 #NAME? #NAME?- Semen PC ( saduran ) zak 1.54 #NAME? #NAME?- Coating m2 2.94 30,000.00 88,062.55

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Upah m2 1.00 950,000.00 950,000.00

7 Badukan Bathtub KM/WC Utama 2 lt.2 m2 #NAME?Marmer lokal creama marfil m2 3.03 400,000.00 1,210,030.12 - Pasir Pasang m3 0.12 #NAME? #NAME?- Semen Putih ( Nat ) kg 6.05 #NAME? #NAME?- Semen PC ( saduran ) zak 1.22 #NAME? #NAME?- Coating m2 2.33 30,000.00 69,809.43 - Upah m2 1.00 950,000.00 950,000.00

Meja wastafel : Marmer Nero Absolute (lt. 2) unit 1.00 #NAME? #NAME?Rinciane :Bahan / Material : Marmer Lokal Cream m2 0.20 #NAME? #NAME? Ongkos pasang unit 1.00 300,000.00 300,000.00 Spesi m2

Tangga Utama Nata S unit 1.00 #NAME? #NAME?Rinciane :Bahan / Material : Marmer Lokal Cream m2 1.00 #NAME? #NAME? Ongkos pasang m2 1.00 200,000.00 200,000.00 Spesi m2

12 Keramik dinding Depan m2 #NAME?Charcoal m2 1.10 180,000.00 198,000.00 - Pasir putih m3 0.01 #NAME? #NAME?- Semen Putih ( Nat ) kg 6.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.16 #NAME? #NAME?- Waterproof ltr 0.01 14,000.00 182.00 - WBM ltr 0.75 15400 11,550.00 -Ongkos kirim m2 1.10 27000 29,700.00 - Upah m2 1.00 35000 0.00

7 Keramik Lantai Tangga Depan m2 #NAME?Granito Castello type Rombo m2 1.30 115,500.00 150,150.00 - Pasir Pasang m3 0.04 #NAME? #NAME?- Semen Putih ( Nat ) kg 1.00 #NAME? #NAME?- Semen PC ( saduran ) zak 0.40 #NAME? #NAME?- Upah m2 1.00 19,250.00 19,250.00

7 Waterproofing SIKA m2 235,280.00 - Raintite kg 2.00 37,950.00 75,900.00 - Ongkos Pasang m2 1.00 15,000.00 15,000.00

Analisa Total

Pagar Keliling m' 73,780.00

-Seng ukuran 20x8 lmbr 1.50 42,000.00 63,000.00 -Gelam ljr 2.00 3,800.00 7,600.00 - Paku kg 0.10 6,800.00 680.00 - Upah m' 1.00 2,500.00 2,500.00

3 Listplank m' 82,000.00

- Kayu Merbau 2 x 3/15 m' 2.20 35,000.00 77,000.00 - Paku kg 0.08 0.00 0.00 - Upah m' 1.00 5,000.00 5,000.00

a KM/WC keluarga lt. 1Kaca Polos Tempered 10 mm pintu 1.00 0.70 2 1.4000Gosok 1.00 0.70 2 5.4000Cowak 2.00Bor 3.00Kaca Polos Tempered 10 mm 1.00 0.30 2 0.6000Gosok 1.00 0.30 2 4.6000Kaca Polos Tempered 10 mm 1.00 1.00 2 2.0000Gosok 1.00 1.00 2 6.0000Engsel WTG 180 1.00Stainless Holo 3x3 0.0000Sealant 10.0000

upah

a KM/WC utamaKaca Polos Tempered 10 mm pintu 1.00 0.70 2 1.4000Gosok 1.00 0.70 2 5.4000

E1224
Author: 0.6*2+0.1*2*2+0.6*0.1*2
E1230
Author: 0.6*2+0.1*2*2+0.6*0.1*2

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

Cowak 2.00Bor 3.00Kaca Polos Tempered 10 mm 1.00 1.10 2 2.2000Gosok 1.00 1.10 2 6.2000Engsel WTG 180 1.00Stainless Holo 3x3 1.8000Sealant 11.6000

upah

a KM/WC keluarga 2Kaca Polos Tempered 10 mm pintu 1.00 0.70 2 1.4000Gosok 1.00 0.70 2 5.4000Cowak 2.00Bor 3.00Kaca Polos Tempered 10 mm 1.00 0.80 2 1.6000Gosok 1.00 0.80 2 5.6000Engsel WTG 180 1.00Stainless Holo 3x3 1.8000Sealant 11.0000

upah

5 CAT KAYU ULTRAN LAZUR IMPRA ( PINTU & JENDELA ) IMPR m2 #NAME?- Penetration Sealer ltr 0.06 80,000.00 4,800.00 - Transparent Color ltr 0.50 36,000.00 18,000.00 - Thinner A Spesial kg 3.75 #NAME? #NAME?- Kertas Gosok ltr 2.50 #NAME? #NAME?- Upah m2 1.00 40,000.00 40,000.00

m' Kusen 6/15Listplank 3/30

m' Arch.2/10m' Plint 3/15

#NAME?

1 Timber Deck m2 #NAME?timber merbau starne holz 1.5/9 x 120 m2 1.10 680,000.00 748,000.00 Kayu bengkirai 5/7 m' 0.01 11,000,000.00 84,700.00 badukan bawah rangka 10/10 kg 0.02 6,025.00 120.50 Ongkos pasang m2 1.00 75,000.00 75,000.00 - Semen PC Tiga Roda zak 2.61 0.00 0.00 - Pasir pasang m3 0.52 #NAME? #NAME?- Semen PC ( saduran ) zak 0.40 #NAME? #NAME?

1 Timberdeck kayu merbau 1,9 x 19 x 180 m2 #NAME?- Kayu merbau m2 1.10 700,000.00 770,000.00 Joint set 2.00 95,000.00 190,000.00 badukan bawah rangka 10/10 m' 4.00 25,000.00 100,000.00 Ongkos pasang m2 1.00 75,000.00 75,000.00 - Pasir pasang m3 0.52 #NAME? #NAME?- Semen PC Tiga Roda zak 0.40 #NAME? #NAME?

PJ1 Polos Tempered 8 mm 2.00 0.73 2.7 3.9420Gosok 2.00 0.73 2.7 13.7200Silent 27.44Instalasi

KacaPolos Tempered 10 mm 1.00 0.30 2.5 0.7500Gosok 1.00 0.30 2.5 5.6000Silent 11.20Instalasi

2.00 0.98 2.5 4.90002.00 0.98 2.5 13.9200

27.841.00 1.93 2.5 4.81251.00 1.93 2.5 8.8500

17.70

5 CAT KAYU MELAMINE IMPRA ( PINTU & JENDELA ) IMPRA m2 149,193.33 - Wood Filler kg 0.13 16,600.00 2,213.33 - Wood Stain ltr 0.12 36,500.00 4,380.00

C1322
Author: yang bener
F1332
Personal: 70000 finish PU

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

- Sanding Sealer kg 0.60 25,500.00 15,300.00 - Melamine Lack ltr 0.40 22,000.00 8,800.00 - Thinner A Spesial kg 5.00 17,900.00 89,500.00 - Kertas Gosok lbr 2.50 1,600.00 4,000.00 - Upah m2 1.00 25,000.00 25,000.00

m' Kusen 6/15m' Arch.2/10m' Plint 3/15

5 CAT KAYU ULTRAN LAZUR IMPRA ( PINTU & JENDELA ) IMPR m2 118,925.00 - Penetration Sealer ltr 0.06 80,000.00 4,800.00 - Transparent Color ltr 0.50 36,000.00 18,000.00 - Thinner A Spesial kg 3.75 17,900.00 67,125.00 - Kertas Gosok ltr 2.50 1,600.00 4,000.00 - Upah m2 1.00 25,000.00 25,000.00

m' Kusen 6/15m' Arch.2/10m' Plint 3/15

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

Beton strouss m3 1.00 #NAME?- Beton Jaya MIX K-225 m3 1.05 #NAME? #NAME?- Upah ls 1.00 150,000.00 150,000.00

Beton sloof m3 1.00 #NAME?- Beton Jaya MIX K-250 m3 1.05 #NAME? #NAME?- Upah ls 1.00 150,000.00 150,000.00

Beton poer m3 1.00 #NAME?- Beton Jaya MIX K-250 m3 1.05 #NAME? #NAME?- Upah ls 1.00 150,000.00 150,000.00

Beton kolom m3 1.00 #NAME?- Beton Jaya MIX K-350 m3 1.05 #NAME? #NAME?- Upah ls 1.00 150,000.00 150,000.00

Beton balok m3 1.00 #NAME?- Beton Jaya MIX K-300 m3 1.05 #NAME? #NAME?- Upah ls 1.00 150,000.00 150,000.00

Beton plat m3 1.00 #NAME?- Beton Jaya MIX K-300 m3 1.05 #NAME? #NAME?- Upah ls 1.00 0.00 0.00

1 Bekisting plat lajur m2 1.00 #NAME?- Tripleks 12 mm m2 #NAME? #NAME?- Kayu Glugu 4/6 m3 0.04 #NAME? #NAME?- Kayu Gelam btg #NAME? #NAME?- paku kg 0.05 #NAME? #NAME?- Upah ls 1.00 10,000.00 0.00

2 x pakai #NAME?

1 Bekisting plat m2 1.00 #NAME?- Tripleks 12 mm m2 1.20 #NAME? #NAME?- Kayu Glugu 4/6 m3 0.01 #NAME? #NAME?- Kayu Gelam btg 5.00 #NAME? #NAME?- paku kg 0.05 #NAME? #NAME?- Upah ls 1.00 22,500.00 0.00

75% x pakai #NAME?

2 Bekisting Poer m2 1.00 #NAME?- Usuk Glugu m3 0.03 #NAME? #NAME?- Tripleks 12 mm m2 1.20 #NAME? #NAME?- Paku m3 0.05 #NAME? #NAME?- Upah m2 1.00 15,000.00 22,500.00

2 x pakai #NAME?

ANALISA HARGA SATUAN PEKERJAAN

Nama Proyek : Pembangunan Rumah Tinggal

Lokasi : Perumahan

No. Uraian Jenis Pekerjaan sat. volume harga satuan Total

3 Bekisting Sloof m2 #NAME?- Usuk Glugu m3 0.02 #NAME? #NAME?- Tripleks 12 mm m2 1.20 #NAME? #NAME?- Paku m3 0.05 #NAME? #NAME?- Upah m2 1.00 15,000.00 22,500.00

#NAME?

4 Bekisting Balok m2 #NAME?- Usuk Glugu m3 0.05 #NAME? #NAME?- Tripleks 12 mm m2 1.20 #NAME? #NAME?- Gelam btg 7.00 #NAME? #NAME?- Paku m3 0.05 #NAME? #NAME?- Upah m2 1.00 22,500.00 22,500.00

2 x pakai #NAME?

5 Bekisting Kolom m2 #NAME?- Usuk Glugu m3 0.03 #NAME? #NAME?- Tripleks 12 mm m2 1.20 #NAME? #NAME?- Paku m3 0.05 #NAME? #NAME?- Upah m2 1.00 22,500.00 22,500.00

2x pakai #NAME?

5 Bekisting Kolom praktis m2 #NAME?- Usuk Glugu m3 0.02 #NAME? #NAME?- Tripleks 12 mm m2 1.20 #NAME? #NAME?- Paku m3 0.05 #NAME? #NAME?- Upah m2 1.00 22,500.00 22,500.00

2x pakai #NAME?

5 Bekisting Balok Ring m2 #NAME?- Usuk Glugu m3 0.02 #NAME? #NAME?- Tripleks 12 mm m2 1.20 #NAME? #NAME?- Paku m3 0.05 #NAME? #NAME?- Upah m2 1.00 22,500.00 22,500.00

2x pakai #NAME?

F1439
Author: bekisting 2xpke
F1447
Author: bekisting 2xpke
F1456
Author: bekisting 2xpke
F1463
Author: bekisting 2xpke
F1470
Author: bekisting 2xpke

Material Upah

11,920.00 1,500.00 10,880.00 0.00

1,040.00 0.00 1,500.00

120,413.81 38,000.00 19,023.81 0.00 98,500.00 0.00

1,040.00 0.00 1,850.00 0.00

0.00 38,000.00

156,000.00 25,000.00 156,000.00 0.00

0.00 25,000.00

126,000.00 35,000.00 126,000.00 0.00

0.00 35,000.00

#NAME? 20,000.00 #NAME? 0.00

0.00 20,000.00

#NAME? 25,000.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

25,000.00

#NAME? 314,170.00 #NAME? 0.00 #NAME? 107,085.00

100,000.00 #NAME? 0.00

0.00 107,085.00

2,863,658.56 565,467.78 739,200.00 0.00 241,920.00 0.00 255,761.32 0.00

4,622.22 0.00 1,603,615.20 0.00

18,539.82 0.00 0.00 150,000.00 0.00 237,690.00 0.00 177,777.78

2,359,186.87 443,801.30 739,200.00 0.00 131,040.00 0.00 138,537.38 0.00

2,503.70 0.00 1,332,500.40 0.00

15,405.39 0.00 0.00 150,000.00 0.00 197,505.00 0.00 96,296.30

2,329,287.85 433,219.29 739,200.00 0.00 116,640.00 0.00 123,313.49 0.00

2,228.57 0.00 1,332,500.40 0.00

15,405.39 0.00 0.00 150,000.00 0.00 197,505.00 0.00 85,714.29

2,652,197.27 547,505.00

Material Upah

739,200.00 0.00 272,160.00 0.00 287,731.48 0.00

5,200.00 0.00 1,332,500.40 0.00

15,405.39 0.00 0.00 150,000.00 0.00 197,505.00 0.00 200,000.00

2,224,641.28 396,182.25 739,200.00 0.00

66,240.00 0.00 70,029.88 0.00

1,265.61 0.00 1,332,500.40 0.00

15,405.39 0.00 0.00 150,000.00 0.00 197,505.00 0.00 48,677.25

2,670,329.93 579,212.50

739,200.00 0.00

315,900.00 0.00

359,664.35 0.00

32,500.00 0.00

1,209,087.00 0.00

13,978.57 0.00

0.00 150,000.00

0.00 179,212.50

0.00 250,000.00

2,628,818.89 573,130.00

739,200.00 0.00

315,900.00 0.00

359,664.35 0.00

32,500.00 0.00

1,168,050.40 0.00

13,504.14 0.00

0.00 150,000.00

0.00 173,130.00

0.00 250,000.00

3,924,616.97 854,192.31 739,200.00 0.00 373,846.15 0.00 442,663.82 0.00

4,160.00 0.00 2,337,720.00 0.00

27,027.00 0.00 0.00 200,000.00 0.00 346,500.00 0.00 307,692.31

4,578,382.06 1,031,475.64 739,200.00 0.00 535,846.15 0.00 634,484.81 0.00

4,160.00 0.00 2,634,236.00 0.00

30,455.10 0.00 0.00 200,000.00 0.00 390,450.00 0.00 441,025.64

4,176,067.96 972,525.64 739,200.00 0.00 535,846.15 0.00 634,484.81 0.00

4,160.00 0.00 2,236,520.00 0.00

25,857.00 0.00 0.00 200,000.00

Material Upah

0.00 331,500.00 0.00 441,025.64

4,040,113.03 932,232.31 739,200.00 0.00 495,346.15 0.00 586,529.56 0.00

4,160.00 0.00 2,189,563.20 0.00

25,314.12 0.00 0.00 200,000.00 0.00 324,540.00 0.00 407,692.31

3,577,424.05 757,873.33 739,200.00 0.00 283,500.00 0.00 335,686.73 0.00

4,160.00 0.00 2,189,563.20 0.00

25,314.12 0.00 0.00 200,000.00 0.00 324,540.00 0.00 233,333.33

3,859,717.54 864,817.31 739,200.00 0.00 667,315.38 0.00 557,756.41 0.00

4,160.00 0.00 1,869,670.00 0.00

21,615.75 0.00 0.00 200,000.00 0.00 277,125.00 0.00 387,692.31

3,402,120.77 704,138.33 739,200.00 0.00 367,200.00 0.00 306,913.58 0.00

4,160.00 0.00 1,961,964.40 0.00

22,682.79 0.00 0.00 200,000.00 0.00 290,805.00 0.00 213,333.33

5,629,760.41 1,102,146.67 739,200.00 0.00 596,700.00 0.00 498,734.57 0.00

4,160.00 0.00 3,747,638.40 0.00

43,327.44 0.00 0.00 200,000.00 0.00 555,480.00 0.00 346,666.67

6,257,390.88 1,194,111.67 739,200.00 0.00 596,700.00 0.00 498,734.57 0.00

4,160.00 0.00 4,368,095.60 0.00

50,500.71 0.00 0.00 200,000.00 0.00 647,445.00 0.00 346,666.67

4,094,496.30 892,058.97 739,200.00 0.00 644,365.38 0.00 538,574.31 0.00

4,160.00 0.00 2,143,416.00 0.00

24,780.60 0.00

Material Upah

0.00 200,000.00 0.00 317,700.00 0.00 374,358.97

4,238,530.89 913,163.97 739,200.00 0.00 644,365.38 0.00 538,574.31 0.00

4,160.00 0.00 2,285,804.40 0.00

26,426.79 0.00 0.00 200,000.00 0.00 338,805.00 0.00 374,358.97

4,050,479.62 880,495.16 739,200.00 0.00 627,972.53 0.00 524,872.81 0.00

4,160.00 0.00 2,129,652.80 0.00

24,621.48 0.00 0.00 200,000.00 0.00 315,660.00 0.00 364,835.16

4,077,059.01 862,359.52 739,200.00 0.00 557,357.14 0.00 465,850.97 0.00

4,160.00 0.00 2,284,084.00 0.00

26,406.90 0.00 0.00 200,000.00 0.00 338,550.00 0.00 323,809.52

4,017,774.22 871,867.31 739,200.00 0.00 615,677.88 0.00 514,596.69 0.00

4,160.00 0.00 2,119,634.00 0.00

24,505.65 0.00 0.00 200,000.00 0.00 314,175.00 0.00 357,692.31

3,925,498.48 779,037.50 739,200.00 0.00 361,462.50 0.00 302,118.06 0.00

4,160.00 0.00 2,489,773.00 0.00

28,784.93 0.00 0.00 200,000.00 0.00 369,037.50 0.00 210,000.00

3,428,855.40 760,561.11 739,200.00 0.00 535,500.00 0.00 447,582.30 0.00

4,160.00 0.00 1,682,956.00 0.00

19,457.10 0.00 0.00 200,000.00 0.00 249,450.00 0.00 311,111.11

4,307,784.88 886,961.67 739,200.00 0.00 527,850.00 0.00 441,188.27 0.00

4,160.00 0.00 2,565,723.60 0.00

Material Upah

29,663.01 0.00 0.00 200,000.00 0.00 380,295.00 0.00 306,666.67

4,215,469.14 876,682.31 739,200.00 0.00 942,092.31 0.00 557,756.41 0.00

4,160.00 0.00 1,949,719.20 0.00

22,541.22 0.00 0.00 200,000.00 0.00 288,990.00 0.00 387,692.31

3,907,757.30 825,818.97 739,200.00 0.00 909,692.31 0.00 538,574.31 0.00

4,160.00 0.00 1,696,516.80 0.00

19,613.88 0.00 0.00 200,000.00 0.00 251,460.00 0.00 374,358.97

4,326,561.81 883,060.16 739,200.00 0.00 886,549.45 0.00 524,872.81 0.00

4,160.00 0.00 2,146,958.00 0.00

24,821.55 0.00 0.00 200,000.00 0.00 318,225.00 0.00 364,835.16

3,938,279.04 823,072.31 739,200.00 0.00 869,192.31 0.00 514,596.69 0.00

4,160.00 0.00 1,790,430.40 0.00

20,699.64 0.00 0.00 200,000.00 0.00 265,380.00 0.00 357,692.31

3,974,523.17 825,976.75 739,200.00 0.00 855,692.31 0.00 506,604.15 0.00

4,160.00 0.00 1,847,507.20 0.00

21,359.52 0.00 0.00 200,000.00 0.00 273,840.00 0.00 352,136.75

2,750,850.59 582,704.44 739,200.00 0.00 496,800.00 0.00 294,125.51 0.00

4,160.00 0.00 1,202,660.80 0.00

13,904.28 0.00 0.00 200,000.00 0.00 178,260.00 0.00 204,444.44

3,794,008.34 779,831.67 739,200.00 0.00 745,200.00 0.00 441,188.27 0.00

4,160.00 0.00

Material Upah

1,842,953.20 0.00 21,306.87 0.00

0.00 200,000.00 0.00 273,165.00 0.00 306,666.67

3,432,638.92 680,680.00 739,200.00 0.00 486,000.00 0.00 287,731.48 0.00

4,160.00 0.00 1,893,654.40 0.00

21,893.04 0.00 0.00 200,000.00 0.00 280,680.00 0.00 200,000.00

3,284,407.16 658,960.00 739,200.00 0.00 486,000.00 0.00 287,731.48 0.00

4,160.00 0.00 1,747,116.80 0.00

20,198.88 0.00 0.00 200,000.00 0.00 258,960.00 0.00 200,000.00

3,788,588.92 776,150.00 739,200.00 0.00 729,000.00 0.00 431,597.22 0.00

4,160.00 0.00 1,863,092.00 0.00

21,539.70 0.00 0.00 200,000.00 0.00 276,150.00 0.00 300,000.00

3,130,755.98 633,558.33 739,200.00 0.00 469,800.00 0.00 278,140.43 0.00

4,160.00 0.00 1,620,718.00 0.00

18,737.55 0.00 0.00 200,000.00 0.00 240,225.00 0.00 193,333.33

2,937,946.62 579,318.33 739,200.00 0.00 324,000.00 0.00 191,820.99 0.00

4,160.00 0.00 1,659,578.80 0.00

19,186.83 0.00 0.00 200,000.00 0.00 245,985.00 0.00 133,333.33

3,735,201.94 829,410.64 739,200.00 0.00

1,071,692.31 0.00 634,484.81 0.00

4,160.00 0.00 1,270,970.80 0.00

14,694.03 0.00 0.00 200,000.00 0.00 188,385.00 0.00 441,025.64

4,010,710.57 855,342.31 739,200.00 0.00 990,692.31 0.00 586,529.56 0.00

Material Upah

4,160.00 0.00 1,670,812.00 0.00

19,316.70 0.00 0.00 200,000.00 0.00 247,650.00 0.00 407,692.31

4,053,064.38 723,330.00 739,200.00 0.00

65,812.50 - 143,865.74 - 212,500.00 - 2,600.00 - 2,856,066.40 - 33,019.74 - - 200,000.00 - 423,330.00 - 100,000.00

3,209,874.86 620,111.15 739,200.00 0.00

101,250.00 - 221,331.91 - 326,923.08 - 4,000.00 - 1,796,401.20 - 20,768.67 - - 200,000.00 - 266,265.00 - 153,846.15

2,656,737.58 518,730.00 739,200.00 0.00

65,812.50 - 143,865.74 - 212,500.00 - 2,600.00 - 1,475,698.40 - 17,060.94 - - 200,000.00 - 218,730.00 - 100,000.00

2,787,786.22 550,518.33 739,200.00 0.00

87,750.00 - 191,820.99 - 283,333.33 - 3,466.67 - 1,465,274.80 - 16,940.43 - - 200,000.00 - 217,185.00 - 133,333.33

3,007,354.51 600,998.18 739,200.00 0.00

119,659.09 - 261,574.07 - 386,363.64 - 4,727.27 - 1,478,734.40 - 17,096.04 - - 200,000.00 - 219,180.00 - 181,818.18

3,049,970.82 601,521.67 739,200.00 0.00

109,687.50 - 239,776.23 - 354,166.67 - 4,333.33 - 1,584,488.40 - 18,318.69 - - 200,000.00

Material Upah

- 234,855.00 - 166,666.67

#NAME? 496,207.97 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

331,500.00 0.00 #NAME? 0.00

0.00 400,000.00 - 96,207.97

#NAME? 238,250.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 169,125.00 - 69,125.00

#NAME? 129,882.35 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 100,000.00 - 25,882.35 - 4,000.00

#NAME? 208,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 100,000.00 - 108,500.00

#NAME? 308,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 100,000.00 - 108,500.00 - 100,000.00

#NAME? 324,000.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 100,000.00 - 74,000.00 - 150,000.00

#NAME? 480,000.00 #NAME? 0.00 #NAME? 0.00

Material Upah

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

331,500.00 0.00 #NAME? 0.00

0.00 480,000.00

#NAME? 415,000.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 415,000.00

625,628.55 75,000.00 397,300.00 0.00

60,710.00 0.00 167,618.55 0.00

0.00 75,000.00 75,105.47 22,500.00

13,402.50 25,000.00 4,080.00 0.00 9,322.50 0.00

0.00 25,000.00

2,956.25 15,000.00 2,956.25 0.00

0.00 15,000.00

703,445.91 75,000.00 397,300.00 0.00

54,600.00 0.00 251,545.91 0.00

0.00 75,000.00 84,447.29 22,500.00

16,742.25 25,000.00 3,380.00 0.00

13,362.25 0.00 0.00 25,000.00

1,633.00 5,000.00 390.00 0.00

1,243.00 0.00 0.00 5,000.00

64,000.00 15,000.00 64,000.00 0.00

0.00 15,000.00

#NAME? 20,000.00 33,250.00 0.00

#NAME? 0.00 #NAME? 0.00

0.00 20,000.00

#NAME? 15,000.00 90,640.00 0.00

#NAME? 0.00 0.00 15,000.00

#NAME? 5,000.00 28,000.00 0.00

#NAME? 0.00 0.00 5,000.00

#NAME? 10,000.00

Material Upah

54,600.00 0.00 #NAME? 0.00

0.00 10,000.00

#NAME? 35,000.00 247,200.00 0.00

23,437.50 0.00 24,253.47 0.00

#NAME? 0.00 0.00 35,000.00

366,080.00 35,000.00

207,900.00 0.00 157,500.00 0.00

680.00 0.00 0.00 35,000.00

#NAME? 45,000.00 121,836.00 0.00

#NAME? 0.00 0.00 45,000.00

2,769.93 5,000.00 608.54 0.00

2,161.39 0.00 0.00 5,000.00

#NAME? 35,000.00 379,440.00 0.00

#NAME? 0.00 0.00 35,000.00

#NAME? 50,000.00 907,200.00 0.00

#NAME? 0.00 0.00 50,000.00

#NAME? 50,000.00 970,200.00 0.00

#NAME? 0.00 0.00 50,000.00

#NAME? 50,000.00 251,100.00 0.00 223,200.00 0.00

#NAME? 0.00 0.00 50,000.00

#NAME? 50,000.00 379,440.00 0.00

#NAME? 0.00 0.00 50,000.00

#NAME? 50,000.00 852,500.00 0.00

#NAME? 0.00 0.00 50,000.00

#NAME? 45,000.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

8,000.00 0.00 0.00 45,000.00

#NAME? 27,500.00 #NAME? 15,000.00 #NAME? 15,000.00

Material Upah

#NAME? 15,000.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 5,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 5,500.00

#NAME? 40,000.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 40,000.00 #NAME? 10,000.00 #NAME? 10,000.00 #NAME? 12,500.00

#NAME?

#NAME? 6,500.00 #NAME? 0.00 #NAME? 0.00

0.00 6,500.00

Material Upah

#NAME? 6,500.00 #NAME? 0.00 #NAME? 0.00

0.00 6,500.00

#NAME? 6,500.00 #NAME? 0.00 #NAME? 0.00

0.00 6,500.00

#NAME? 6,500.00 6,215.00 0.00 #NAME? 0.00

0.00 6,500.00

#NAME? 6,500.00 #NAME? 0.00 #NAME? 0.00

0.00 6,500.00

#NAME? 6,500.00 #NAME? 0.00 #NAME? 0.00

0.00 6,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 8,442.50 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 7,500.00 #NAME? 0.00 #NAME? 0.00

0.00 7,500.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00

Material Upah

#NAME? 0.00 0.00 22,500.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 30,000.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 30,000.00

#NAME? 15,000.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 15,000.00

#NAME? 25,000.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 25,000.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 25,000.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 25,000.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 25,000.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 25,000.00

#NAME? 35,000.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 35,000.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 25,000.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 25,000.00

#NAME? 16,500.00 0.00 0.00

#NAME? 0.00 #NAME? 0.00

Material Upah

#NAME? 0.00 0.00 16,500.00

#NAME? 70,000.00 354,000.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

20,000.00 0.00 0.00 70,000.00

#NAME? 41,500.00 234,000.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 25,000.00 0.00 16,500.00

#NAME? 25,000.00 294,000.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 25,000.00

#NAME? 185,000.00 507,500.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 80,000.00 0.00 55,000.00 0.00 50,000.00

#NAME? 245,000.00 507,500.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 195,000.00 0.00 50,000.00

#NAME? 185,000.00 1,430,000.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 80,000.00 0.00 55,000.00 0.00 50,000.00

#NAME? 185,000.00 565,500.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 80,000.00 0.00 55,000.00 0.00 50,000.00

#NAME? 185,000.00 507,000.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 80,000.00 0.00 55,000.00 0.00 50,000.00

Material Upah

#NAME? 245,000.00 507,000.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 195,000.00 0.00 50,000.00

#NAME? 170,000.00 2,030,000.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 80,000.00 0.00 40,000.00 0.00 50,000.00

#NAME? 130,000.00 2,030,000.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 80,000.00 0.00 50,000.00

#NAME? 185,000.00 2,610,000.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 80,000.00 0.00 55,000.00 0.00 50,000.00

4,437,500.00 255,000.00 4,322,500.00 0.00

115,000.00 0.00 0.00 150,000.00 0.00 55,000.00 0.00 50,000.00

#NAME? 305,000.00 988,000.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 225,000.00 0.00 55,000.00 0.00 25,000.00

#NAME? 16,500.00 44,880.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 19,000.00

#NAME? 15,000.00 104,500.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 15,000.00 #NAME? 300,000.00

598,000.00 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

26,000.00 0.00 0.00 300,000.00

#NAME? 12,500.00 600,000.00 0.00

Material Upah

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 12,500.00 #NAME?

#NAME? 791,600.00 836,160.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

48,240.00 0.00 0.00 791,600.00

#NAME? #NAME?#NAME? 791,600.00

885,040.00 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

51,060.00 0.00 0.00 791,600.00

#NAME? #NAME?#NAME? 585,100.00

626,797.60 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

36,161.40 0.00 0.00 585,100.00

#NAME? #NAME?#NAME? 555,600.00

580,320.00 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

33,480.00 0.00 0.00 555,600.00

#NAME? #NAME?#NAME? 703,100.00

772,200.00 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

44,550.00 0.00 0.00 703,100.00

#NAME? #NAME?#NAME? 767,600.00

979,487.60 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

56,508.90 0.00 0.00 767,600.00

#NAME? #NAME?#NAME? 767,600.00

888,877.60 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

51,281.40 0.00 0.00 767,600.00

#NAME? #NAME?#NAME? 1,520,500.00

2,353,650.00 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

181,050.00 0.00 0.00 1,520,500.00

#NAME? 950,000.00 1,526,417.62 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

88,062.55 0.00

Material Upah

0.00 950,000.00

#NAME? 950,000.00 1,210,030.12 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

69,809.43 0.00 0.00 950,000.00

10.41 13007504,905,000.006,205,750.00

#NAME? 0.00 198,000.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00 182.00 0.00

11,550.00 0.00 29,700.00 0.00

0.00 35,000.00

#NAME? 19,250.00 150,150.00 0.00

#NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 19,250.00

217,780.00 17,500.00 75,900.00 0.00

0.00 15,000.00

Material Upah

71,280.00 2,500.00

63,000.00 0.00 7,600.00 0.00

680.00 0.00 0.00 2,500.00

77,000.00 5,000.00

77,000.00 0.00 0.00 0.00 0.00 5,000.00

#NAME? #NAME?17,000 91,80062,500 125,00015,000 45,000

#NAME? #NAME?17,000 78,200

#NAME? #NAME?17,000 102,000

268,000 268,0000 0

8,000 80,000#NAME?

#NAME?

#NAME? #NAME?17,000 91,800

H1228
Author: 0.6*2+0.1*2*2+0.6*0.1*2

Material Upah

62,500 125,0009,450 28,350

#NAME? #NAME?17,000 105,400

268,000 268,0000 0

8,000 92,800#NAME?

#NAME?

#NAME? #NAME?17,000 91,80062,500 125,0009,450 28,350

#NAME? #NAME?17,000 95,200

268,000 268,0000 0

8,000 88,000#NAME?

#NAME?

#NAME? 40,000.00 4,800.00 0.00

18,000.00 0.00 #NAME? 0.00 #NAME? 0.00

0.00 40,000.00 #NAME? 22,500.00 #NAME? 15,000.00 #NAME? 10,000.00 #NAME? 10,000.00

#NAME? 75,000.00 748,000.00 0.00

84,700.00 0.00 120.50 0.00

0.00 75,000.00 0.00 0.00

#NAME? 0.00 #NAME? 0.00

#NAME? 75,000.00 770,000.00 0.00 190,000.00 0.00 100,000.00 0.00

0.00 75,000.00 #NAME? 0.00 #NAME? 0.00

239,000 942,13810,000 137,2006,000 164,640

149,300 149,277.36 1,393,278.00 1,394,000.00

299,000 224,25010,000 56,000 756,079.006,000 67,200 347,450.00 67,200.00

41,700 41,694.00 389,150.00 390,000.00

0.97 419,250.00 289,300 1,417,570

9,700 135,0246,500 180,960

289,300 1,392,2569,700 85,8456,500 115,050 3,326,705

365,938 3,692,643

124,193.33 25,000.00 2,213.33 0.00 4,380.00 0.00

Material Upah

15,300.00 0.00 8,800.00 0.00

89,500.00 0.00 4,000.00 0.00

0.00 25,000.00 36,885.42 22,603.19 26,825.76

93,925.00 25,000.00 4,800.00 0.00

18,000.00 0.00 67,125.00 0.00

4,000.00 0.00 0.00 25,000.00

27,895.73 17,094.35 20,287.80

Material Upah

#NAME? 150,000.00 #NAME? 0.00

0.00 150,000.00

#NAME? 150,000.00 #NAME? 0.00

0.00 150,000.00

#NAME? 150,000.00 #NAME? 0.00

0.00 150,000.00

#NAME? 150,000.00 #NAME? 0.00

0.00 150,000.00

#NAME? 150,000.00 #NAME? 0.00

0.00 150,000.00

#NAME? 150,000.00 #NAME? 0.00

0.00 150,000.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 22,500.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 22,500.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 22,500.00

Material Upah

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 22,500.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 22,500.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 22,500.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 22,500.00

#NAME? 22,500.00 #NAME? 0.00 #NAME? 0.00 #NAME? 0.00

0.00 22,500.00

#NAME? 22,500.00

PROGRESS PEKERJAAN

PEKERJAAN STRUKTUR DAN FINISHING RAFFLES TB 10 NO. 01

CITRALAND 28 Agustus 2013

NO JENIS PEKERJAAN VOLUME SAT. BOBOT PROGRESS BOBOT PROG

Rab Rab Rab

I Pekerjaan Persiapan

1 Pos kerja/gudang 1.00 unit #NAME? 100.00 #NAME?

2 Pasang papan bowplank 86.00 m' #NAME? 100.00 #NAME?

3 Pagar seng 102.00 m' #NAME? 100.00 #NAME?

4 Air kerja 1.00 ls #NAME? - #NAME?

5 Listrik kerja 1.00 ls #NAME? - #NAME?

#NAME? #NAME?

II Pekerjaan Tanah

1 Galian tanah pondasi 108.90 m3 #NAME? 100.00 #NAME?

2 Urugan kembali bekas galian 63.30 m3 #NAME? 100.00 #NAME?

3 293.08 m3

#NAME? 100.00 #NAME?

#NAME? #NAME?

III Pekerjaan Pondasi

1 Pekerjaan Rabatan Lantai t = 8,5 cm tulangan M7 366.85 m2 #NAME? 100.00 #NAME?

2 Pondasi Balok beton 20x51,5 45.60 m3 Err:509 100.00 Err:509

3 Plastik bawah lantai mika t = 0,2 mm 865.93 m2 #NAME? 100.00 #NAME?

#NAME? #NAME?

IV Pekerjaan Pasangan Dinding

Lantai 1

1 Pasangan dinding batako1 bata 1:5 417.77 m2 Err:509 35.00 Err:509

2 Plesteran dinding 1:5 369.99 m2 #NAME? - #NAME?

3 Plesteran Plafond ekspose 1:5 46.62 m2 #NAME? - #NAME?

4 Benangan dinding 234.44 m' #NAME? - #NAME?

5 kolom Pasangan dinding batako1 bata 1:5 (60x80) 4.00 bh Err:509 20.00 Err:509

Lantai 2 -

1 Pasangan dinding batako1 bata 1:5 466.10 m2 Err:509 - Err:509

2 Plesteran dinding 1:5 615.21 m2 #NAME? - #NAME?

3 Benangan dinding 168.00 m' #NAME? - #NAME?

4 Waterproofing Sikatop 107 seal 35.25 m2 #NAME? - #NAME?

5 Waterproofing membrane bawah rangka partisi lt. 1 sika raintite 182.68 m' #NAME? - #NAME?

6 Toping dinding pagar samping tetangga 40.04 m' #NAME? 50.00 #NAME?

Err:509 Err:509

V Pekerjaan Finishing lantai dan dinding

Lantai 1

1 Dinding partisi kalsipart 8 (8x1200x2400) 865.05 m2 #NAME? 20.00 #NAME?

2 Siku sudut partisi / corner bit 181.30 m' #NAME? 20.00 #NAME?

3 Sambungan kalsiboard 865.05 m2 #NAME? 20.00 #NAME?

4 Perkerasan Carport 8 cm 77.37 m2 #NAME? - #NAME?

5 Beton block 0,4x0,8 6.00 bh #NAME? - #NAME?

6 55.83 m2 #NAME? - #NAME?

7 Keramik Garasi Platinum Sahara Cream 40x40 (Perekat sika Fix) 45.00 m2 #NAME? - #NAME?

8 Keramik R. Utama Monalisa 6 OP 001 CM 60x60 (Perekat sika Fix) 180.00 m2 #NAME? - #NAME?

9 Keramik lantai Dapur, R. Pembantu Platinum Sahara Cream 40x40 (Perek 65.59 m2 #NAME? - #NAME?

10 Keramik lantai KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix 9.00 m2 #NAME? - #NAME?

11 Keramik dinding KM//WC Utama Roman G 452000 45x45 (Perekat sika F 35.75 m2 #NAME? - #NAME?

12 Keramik lantai KM//WC Bawah tangga Roman G 452000 45x45 (Perekat s 3.75 m2 #NAME? - #NAME?

13 Keramik dinding KM//WC Bawah tangga Roman G 452000 45x45 (Perekat 20.56 m2 #NAME? - #NAME?

14 Keramik lantai KM//WC Tamu Roman G 452000 45x45 (Perekat sika Fix) 5.00 m2 #NAME? - #NAME?

15 Keramik dinding KM//WC Tamu Roman G 452000 45x45 (Perekat sika Fi 25.26 m2 #NAME? - #NAME?

Urugan sirtu dan pemadatan bawah lantai (asumsi tanah asli -80 cm dr nol lantai)

Keramik Teras depan dan belakang + trap teras, Kinibalu Grafite G 662163 33x66 (Perekat sika Fix)

NO JENIS PEKERJAAN VOLUME SAT. BOBOT PROGRESS BOBOT PROG

Rab Rab Rab

16 4.50 m2 #NAME? - #NAME?

17 30.16 m2 #NAME? - #NAME?

18 11.41 m2 #NAME? - #NAME?

19 Lantai Tangga utama, kayu merbau t = 4 cm 27.79 m2 #NAME? - #NAME?

20 8.14 m2 #NAME? - #NAME?

21 Finishing dinding batu andesit 82.79 m2 #NAME? - #NAME?

Lantai 2 -

1 Dinding partisi kalsipart 8 (8x1200x2400) 1,027.57 m2 #NAME? 20.00 #NAME?

2 Siku sudut partisi / corner bit 170.20 m' #NAME? 20.00 #NAME?

3 Lantai kalsifloor 20 (20x1200x2400) 335.75 m2 #NAME? 50.00 #NAME?

4 Sambungan kalsiboard 1,363.32 m2 #NAME? 50.00 #NAME?

5 Keramik balkon, Kinibalu Grafite G 662163 33x66 (Perekat sika Fix) 6.00 m2 #NAME? - #NAME?

6 Keramik R. Utama Monalisa 6 OP 001 CM 60x60 (Perekat sika Fix) 194.63 m2 #NAME? - #NAME?

7 Keramik Service Platinum Sahara Cream 40x40 (Perekat sika Fix) 36.00 m2 #NAME? - #NAME?

8 Keramik R. Jemur Platinum Sahara Cream 40x40 (Perekat sika Fix) 17.50 m2 #NAME? - #NAME?

9 Keramik lantai KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix 20.25 m2 #NAME? - #NAME?

10 Keramik dinding KM//WC Utama Roman G 452000 45x45 (Perekat sika F 62.81 m2 #NAME? - #NAME?

11 Keramik lantai KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika 7.50 m2 #NAME? - #NAME?

12 Keramik dinding KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sik 28.58 m2 #NAME? - #NAME?

13 Keramik lantai KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika 7.50 m2 #NAME? - #NAME?

14 Keramik dinding KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sik 28.58 m2 #NAME? - #NAME?

15 Finishing dinding batu andesit 17.42 m2 #NAME? - #NAME?

#NAME? #NAME?

VI Pekerjaan Kusen, Pintu dan Jendela

Lantai 1

1 Pintu P1 = 1 bh (R. Tamu)

- Kusen merbau Kering Oven 6/15 (1,70 x 2.45) 0.06 m3 #NAME? - #NAME?

- Daun Pintu Solid merbau t = 3,6 cm (0.81 x 2.41) 3.90 m2 #NAME? - #NAME?

- Pul Handle PH 0395 900 SS 2.00 psg #NAME? - #NAME?

- Lockcase Pelor Dekkson 8585 SN + ring kunci 1.00 set #NAME? - #NAME?

- Flushbolt Dekkson 6/24" SN 1.00 set #NAME? - #NAME?

- Flushbolt Dekkson 6/36" SN 1.00 set #NAME? - #NAME?

- Engsel Dekkson 4" 8.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 1.00 bh #NAME? - #NAME?

- Upah pasang Daun Pintu 2.00 bh #NAME? - #NAME?

2 Pintu P2 = 1 bh (R. Tamu)

- Kusen merbau Kering Oven 6/15 (1,10 x 2.45) 0.06 m3 #NAME? - #NAME?

- Daun Pintu Solid merbau t = 3,6 cm (1,02 x 2.41) 2.46 m2 #NAME? - #NAME?

- Pul Handle PH 0395 900 SS 1.00 psg #NAME? - #NAME?

- Lockcase Pelor Dekkson 8585 SN + ring kunci 1.00 set #NAME? - #NAME?

- Flushbolt Dekkson 6/24" SN 1.00 set #NAME? - #NAME?

- Flushbolt Dekkson 6/36" SN 1.00 set #NAME? - #NAME?

- Engsel Dekkson 4" 4.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 1.00 bh #NAME? - #NAME?

- Upah pasang Daun Pintu 1.00 bh #NAME? - #NAME?

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

- Kusen merbau Kering Oven 6/15 (1,00 x 2.45) 0.16 m3 #NAME? - #NAME?

- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41) 6.65 m2 #NAME? - #NAME?

- Architrave merbau 3/8 38.22 m' #NAME? - #NAME?

- Handle Dks HRE 819 SS 3.00 psg #NAME? - #NAME?

- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN 3.00 set #NAME? - #NAME?

- Engsel Dekkson 4" 12.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 3.00 bh #NAME? - #NAME?

- Upah pasang Daun Pintu 3.00 bh #NAME? - #NAME?

4 Pintu P3A = 2 bh (Dapur)

Keramik lantai KM//WC Pembantu Roman Adelaide Cream G 362241 uk. 33.3 x 33.3 / Adelaide Bone (Perekat sika Fix)Keramik dinding KM//WC Pembantu Roman Adelaide Cream G 362241

uk. 33.3 x 33.3 / Adelaide Bone (Perekat sika Fix)Keramik meja dan dinding Dapur Roman 20106 20x20 (Perekat sika Fix)

Lantai Tangga servicei Platinum Sahara Cream 40x40 (Perekat sika Fix)

NO JENIS PEKERJAAN VOLUME SAT. BOBOT PROGRESS BOBOT PROG

Rab Rab Rab

- Kusen merbau Kering Oven 6/15 (1,00 x 2.47) 0.11 m3 #NAME? - #NAME?

- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.43) 4.47 m2 #NAME? - #NAME?

- Architrave merbau 3/8 25.48 m' #NAME? - #NAME?

- Handle Dks HRE 819 SS 2.00 psg #NAME? - #NAME?

- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN 2.00 set #NAME? - #NAME?

- Engsel Dekkson 4" 8.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 2.00 bh #NAME? - #NAME?

- Upah pasang Daun Pintu 2.00 bh #NAME? - #NAME?

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

- Kusen merbau Kering Oven 6/15 (0,90 x 2.47) 0.11 m3 #NAME? - #NAME?

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.43) 3.99 m2 #NAME? - #NAME?

- Architrave merbau 3/8 25.08 m' #NAME? - #NAME?

- Handle Dks HRE 819 SS 2.00 psg #NAME? - #NAME?

- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT 2.00 set #NAME? - #NAME?

- Engsel Dekkson 4" 8.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 2.00 bh #NAME? - #NAME?

- Upah pasang Daun Pintu 2.00 bh #NAME? - #NAME?

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

- Kusen merbau Kering Oven 6/15 (0,85 x 2.17) 0.05 m3 #NAME? - #NAME?

- Daun Pintu Solid merbau t = 3,6 cm (0,77 x 2.13) 1.64 m2 #NAME? - #NAME?

- Architrave merbau 3/8 11.24 m' #NAME? - #NAME?

- Handle Dks HRE 819 SS 1.00 psg #NAME? - #NAME?

- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT 1.00 set #NAME? - #NAME?

- Engsel Dekkson 4" 3.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 1.00 bh #NAME? - #NAME?

- Upah pasang Daun Pintu 1.00 bh #NAME? - #NAME?

7 Pintu P6 = 3 bh (R. Pembantu)

- Kusen merbau Kering Oven 6/15 (0,90 x 2.15) 0.15 m3 #NAME? - #NAME?

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11) 5.19 m2 #NAME? - #NAME?

- Architrave merbau 3/8 34.02 m' #NAME? - #NAME?

- Handle Dks AA20 SN 3.00 psg #NAME? - #NAME?

- Lockcase HMT SN 3.00 set #NAME? - #NAME?

- Engsel Dekkson 4" 9.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 3.00 bh #NAME? - #NAME?

- Upah pasang Daun Pintu 3.00 bh #NAME? - #NAME?

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

- Kusen merbau Kering Oven 6/15 (0,80 x 2.20) 0.10 m3 #NAME? - #NAME?

- Daun Pintu Solid merbau t = 3,6 cm (0,72 x 2.16) 3.11 m2 #NAME? - #NAME?

- Turbular Dks 8587 ET SS 2.00 psg #NAME? - #NAME?

- Engsel Dekkson 4" 6.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 2.00 bh #NAME? - #NAME?

- Upah pasang Daun Pintu 2.00 bh #NAME? - #NAME?

9 PINTU Type P8 = 3 unit (R. Keluarga)

3.00 unit #NAME? - #NAME?

- Benangan kusen 60.36 m' #NAME? - #NAME?

10 PINTU Type P9 = 1 unit (Pintu Garasi)- Pintu besi sliding perforated iron sheet warna off white (3,30 x 1.00 unit #NAME? - #NAME?

- Benangan kusen 16.40 m' #NAME? - #NAME?

11 PINTU Type P10 = 1 unit (Pintu Garasi)- Pintu besi sliding perforated iron sheet warna off white (2,90 x 1.00 unit #NAME? - #NAME?

- Benangan kusen 15.60 m' #NAME? - #NAME?

12 Pintu P12 = 1 bh (Service ke teras belakang)

- Kusen Aluminium Prowin ex. YKK PW 01 (5,10 x 2,48) Finish Good + Kaca polos 8 mm

NO JENIS PEKERJAAN VOLUME SAT. BOBOT PROGRESS BOBOT PROG

Rab Rab Rab

1.00 unit #NAME? - #NAME?

- Benangan kusen 11.84 m' #NAME? - #NAME?

13 Jendela J1= 1 bh (Service/Garasi)

- Kusen merbau Kering Oven 6/15 (1,50 x 1,35) 0.05 m3 #NAME? - #NAME?

- Daun Jendela slimar kaca (0,71 x 1,27) 1.80 m2 #NAME? - #NAME?

- Kaca polos 6 mm (0,46 x 1,01) 0.99 m2 #NAME? - #NAME?

- Architrave merbau 3/8 13.08 m' #NAME? - #NAME?

- Ramskar Dks SN 2.00 bh #NAME? - #NAME?

- Spring knip Dks SN 2.00 bh #NAME? - #NAME?

- Engsel Dekkson 3" 9.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 1.00 bh #NAME? - #NAME?

- Upah pasang Daun Jendela 2.00 bh #NAME? - #NAME?

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

1.00 unit #NAME? - #NAME?

- Benangan kusen 13.44 m' #NAME? - #NAME?

15 Jendela J3 = 1 bh (R. Tidur Utama)

1.00 unit #NAME? - #NAME?

- Benangan kusen 13.44 m' #NAME? - #NAME?

16 Jendela J4A = 1 bh (R. Tidur Pembantu)

1.00 unit #NAME? - #NAME?

- Benangan kusen 9.04 m' #NAME? - #NAME?

Lantai 2

1 Pintu P3 = 7 bh (R. Tidur utama dan R. Tidur keluarga)

- Kusen merbau Kering Oven 6/15 (1,00 x 2.45) 0.38 m3 #NAME? - #NAME?

- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41) 15.52 m2 #NAME? - #NAME?

- Architrave merbau 3/8 89.18 m' #NAME? - #NAME?

- Handle Dks HRE 819 SS 7.00 psg #NAME? - #NAME?

- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN 7.00 set #NAME? - #NAME?

- Engsel Dekkson 4" 28.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 7.00 bh #NAME? - #NAME?

- Upah pasang Daun Pintu 7.00 bh #NAME? - #NAME?

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

- Kusen merbau Kering Oven 6/15 (0,90 x 2.45) 0.22 m3 #NAME? - #NAME?

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.43) 7.97 m2 #NAME? - #NAME?

- Architrave merbau 3/8 50.16 m' #NAME? - #NAME?

- Handle Dks HRE 819 SS 4.00 psg #NAME? - #NAME?

- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT 4.00 set #NAME? - #NAME?

- Engsel Dekkson 4" 16.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 4.00 bh #NAME? - #NAME?

- Upah pasang Daun Pintu 4.00 bh #NAME? - #NAME?

3 Pintu P6 = 1 bh (Gudang)

- Kusen merbau Kering Oven 6/15 (0,90 x 2.15) 0.05 m3 #NAME? - #NAME?

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11) 1.73 m2 #NAME? - #NAME?

- Architrave merbau 3/8 11.34 m' #NAME? - #NAME?

- Handle Dks AA20 SN 1.00 psg #NAME? - #NAME?

- Lockcase HMT SN 1.00 set #NAME? - #NAME?

- Engsel Dekkson 4" 3.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 1.00 bh #NAME? - #NAME?

- Upah pasang Daun Pintu 1.00 bh #NAME? - #NAME?

- Kusen Aluminium Prowin ex. YKK PW 01 (0,96 x 2,48) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca polos 8 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (1,56 x 1,48) Finish Good + Kaca polos 6 mm

NO JENIS PEKERJAAN VOLUME SAT. BOBOT PROGRESS BOBOT PROG

Rab Rab Rab

4 Pintu P11 = 1 bh (Balkon)

1.00 unit #NAME? - #NAME?

- Benangan kusen 13.44 m' #NAME? - #NAME?

5 Pintu P12 = 2 bh (R. Jemur)

2.00 unit #NAME? - #NAME?

- Benangan kusen 23.68 m' #NAME? - #NAME?

6 Pintu PJ1 = 1 bh (Gudang)

- Kusen merbau Kering Oven 6/15 (1,64 x 2.15) 0.08 m3 #NAME? - #NAME?

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11) 1.73 m2 #NAME? - #NAME?

- Daun Jendela slimar kaca (0,72 x 1,27) 1.83 m2 #NAME? - #NAME?

- Kaca polos 6 mm (0,46 x 1,01) 0.49 m2 #NAME? - #NAME?

- Architrave merbau 3/8 14.96 m' #NAME? - #NAME?

- Handle Dks AA20 SN 1.00 psg #NAME? - #NAME?

- Lockcase HMT SN 1.00 set #NAME? - #NAME?

- Ramskar Dks SN 1.00 bh #NAME? - #NAME?

- Spring knip Dks SN 1.00 bh #NAME? - #NAME?

- Engsel Dekkson 3" 3.00 bh #NAME? - #NAME?

- Engsel Dekkson 4" 3.00 bh #NAME? - #NAME?

- Upah pasang kusen + beton anker Ø 8 1.00 bh #NAME? - #NAME?

- Upah pasang Daun Pintu 1.00 bh #NAME? - #NAME?

- Upah pasang Daun Jendela 1.00 bh #NAME? - #NAME?

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

2.00 unit #NAME? - #NAME?

- Benangan kusen 26.88 m' #NAME? - #NAME?

8 Jendela J3 = 3 bh (R. Tidur Utama dan keluarga)

3.00 unit #NAME? - #NAME?

- Benangan kusen 40.32 m' #NAME? - #NAME?

9 Jendela J4 = 1 bh (KM/WC Utama 2)

1.00 unit #NAME? - #NAME?

- Benangan kusen 10.24 m' #NAME? - #NAME?

10 Jendela J5 = 2 bh (KM/WC Utama dan keluarga)

2.00 unit #NAME? - #NAME?

- Benangan kusen 21.68 m' #NAME? - #NAME?

11 Jendela J6 = 2 bh (R. Tidur keluarga dan gudang)

2.00 unit #NAME? - #NAME?

- Benangan kusen 23.28 m' #NAME? - #NAME?

12 Jendela J6A= 3 bh (Service)

3.00 unit #NAME? - #NAME?

- Benangan kusen 31.32 m' #NAME? - #NAME?

#NAME? #NAME?

VII Pekerjaan Plafond

1 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm 356.52 m2 #NAME? 20.00 #NAME?

2 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm 307.00 m2 #NAME? 20.00 #NAME?

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (0,96 x 2,48) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca polos 8 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (1,56 x 1,78) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (0,56 x 2,43) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (0,86 x 2,48) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (0,86 x 2,18) Finish Good + Kaca polos 6 mm

NO JENIS PEKERJAAN VOLUME SAT. BOBOT PROGRESS BOBOT PROG

Rab Rab Rab

#NAME? #NAME?

VIII Pekerjaan Atap

1 Penutup atap genteng Munir Midnight black 238.90 m2 #NAME? - #NAME?

2 Penutup atap genteng nok Munir Midnight black 16.00 m' #NAME? - #NAME?

3 Penutup atap Eter gelombang kecil 3,5x800x2100 176.01 m2 #NAME? - #NAME?

4 Listplank kayu kamper 3/20 69.85 m' #NAME? - #NAME?

5 Talang PVC L 20 cm Maspion 77.60 m' #NAME? - #NAME?

6 Avour cembung 17.00 bh #NAME? - #NAME?

#NAME? #NAME?

IX Pekerjaan Railling

1 Railling tangga utama, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as 23.56 m' #NAME? - #NAME?

2 4.50 m'

#NAME? - #NAME?

3 Railling Jendela, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as 9.10 m' #NAME? - #NAME?

4 Tangga monyet plat bordes 1.00 unit #NAME? - #NAME?

5 Handrailling tangga utama, kayu kamper 5x8 25.36 m' #NAME? - #NAME?

6 Handrailling jendela, kayu kamper 5x5 9.10 m' #NAME? - #NAME?

7 Roster tampak depan 1,72x3,52 8.00 bh #NAME? - #NAME?

#NAME? #NAME?

X Pekerjaan Plumbing dan Sanitary

Instalasi Air Bersih

1 Pipa PVC wavin AW 1/2" 335.40 m' #NAME? - #NAME?

2 Pipa PVC wavin AW 3/4" 16.00 m' #NAME? - #NAME?

3 Pipa air panas PE 1/2" 143.50 m' #NAME? - #NAME?

4 Asesoris 1.00 ls #NAME? - #NAME?

5 Tandon Bawah 6 m3 + tutup plat bordes 2.00 unit #NAME? - #NAME?

6 Tandon Atas Stainless 1.5 m3 2.00 unit #NAME? - #NAME?

Instalasi Air Kotor

1 Pipa PVC Wavin D dia. 3 " 255.90 m' #NAME? 80.00 #NAME?

2 Pipa PVC Wavin D dia. 4 " 251.50 m' #NAME? 80.00 #NAME?

3 Asesoris 1.00 ls #NAME? 80.00 #NAME?

4 Septicktank & Resapan 6 m3 2.00 unit #NAME? - #NAME?

5 Bak Kontrol 13.00 bh #NAME? 80.00 #NAME?

Sanitary

Lantai 1

KM/WC Utama 1

1 Bath tub TOTO FB 1700-80 1.00 set #NAME? - #NAME?

2 1.00 set #NAME? - #NAME?

3 Closet Duduk C 436 + Eco washer 1.00 set #NAME? - #NAME?

4 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? - #NAME?

5 Wastafel TOTO LW 645 J 1.00 set #NAME? - #NAME?

6 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME? - #NAME?

7 Hand Shower TOTO TX 472 SQ 1.00 set #NAME? - #NAME?

8 Rain Shower TOTO TX 488 SLN 1.00 set #NAME? - #NAME?

9 Kran Shower TOTO TX 442 SQ 1.00 set #NAME? - #NAME?

10 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? - #NAME?

11 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME? - #NAME?

12 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME? - #NAME?

13 Handle pintu shower Toto TX 10B 1.00 set #NAME? - #NAME?

14 Meja wastafel Crema marfil 1.00 unit #NAME? - #NAME?

15 Badukan bathtub Crema marfil 1.00 unit #NAME? - #NAME?

16 Avour Toto TX 1C 2.00 bh #NAME? - #NAME?

KM/WC R. Tidur Tamu

1 Closet Duduk C 436 + Eco washer 1.00 set #NAME? - #NAME?

2 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? - #NAME?

3 Wastafel TOTO LW 645 J 1.00 set #NAME? - #NAME?

Railling tangga service, besi pipa vertikal dia. 2 cm jrk 12 cm as +

handrailling besi dia. 5 cm

Kran Bath tub TOTO TX 447 SQ

NO JENIS PEKERJAAN VOLUME SAT. BOBOT PROGRESS BOBOT PROG

Rab Rab Rab

4 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME? - #NAME?

5 Hand Shower TOTO TX 472 SQ 1.00 set #NAME? - #NAME?

6 Kran Shower TOTO TX 443 SQ 1.00 set #NAME? - #NAME?

7 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? - #NAME?

8 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME? - #NAME?

9 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME? - #NAME?

10 Handle pintu shower Toto TX 10B 1.00 set #NAME? - #NAME?

11 Meja wastafel Crema marfil 1.00 unit #NAME? - #NAME?

12 Avour Toto TX 1C 2.00 bh #NAME? - #NAME?

KM/WC Powder Room

1 Closet Duduk C 436 + Eco washer 1.00 set #NAME? - #NAME?

2 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? - #NAME?

3 Wastafel TOTO LW 645 J 1.00 set #NAME? - #NAME?

4 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME? - #NAME?

5 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? - #NAME?

6 Meja wastafel Crema marfil 1.00 unit #NAME? - #NAME?

7 Avour Toto TX 1C 1.00 bh #NAME? - #NAME?

KM/WC Pembantu

1 Bak air 2.00 bh #NAME? - #NAME?

2 Kran dinding Toto T23 B13 2.00 bh #NAME? - #NAME?

3 Closet Jongkok, Toto CE 7 2.00 set #NAME? - #NAME?

4 Tempat sabun Toto S 156 N 2.00 set #NAME? - #NAME?

5 Avour Toto TX 1C 2.00 bh #NAME? - #NAME?

Pantry

1 Kitchen sink BlancoPlus 451 Lubang 48x50 2.00 bh #NAME? - #NAME?

2 Kran kitchen zink Toto TX 604 KDN 2.00 bh #NAME? - #NAME?

3 Meja & dinding Pantry, Granit star white 2.00 unit #NAME? - #NAME?

Dapur

1 Kitchen sink Blanco 1 Lubang Blanco flex 2.00 bh #NAME? - #NAME?

2 Kran kitchen zink Toto 604 KDN 2.00 bh #NAME? - #NAME?

Taman

1 Kran taman T 26-13 6.00 bh #NAME? - #NAME?

Lantai 2

KM/WC Utama

1 Bathtub TOTO D-019 1.00 set #NAME? - #NAME?

2 Kran Bathtub TOTO TX 494 SQ 1.00 set #NAME? - #NAME?

3 Closet Duduk C 436 + Eco washer 1.00 set #NAME? - #NAME?

4 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? - #NAME?

5 Wastafel TOTO LW 645 J 1.00 set #NAME? - #NAME?

6 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME? - #NAME?

7 Hand Shower TOTO TX 472 SQ 1.00 set #NAME? - #NAME?

8 Rain Shower TOTO TX 488 SLN 1.00 set #NAME? - #NAME?

9 Kran Shower TOTO TX 442 SQ 1.00 set #NAME? - #NAME?

10 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? - #NAME?

11 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME? - #NAME?

12 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME? - #NAME?

13 Handle pintu shower Toto TX 10B 1.00 set #NAME? - #NAME?

14 Meja wastafel Crema marfil 1.00 unit #NAME? - #NAME?

15 Avour Toto TX 1C 2.00 bh #NAME? - #NAME?

KM/WC Utama 2

1 Bath tub TOTO FB 1700-80 1.00 set #NAME? - #NAME?

2 1.00 set #NAME? - #NAME?

3 Closet Duduk C 436 + Eco washer 1.00 set #NAME? - #NAME?

4 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? - #NAME?

Kran Bath tub TOTO TX 447 SQ

NO JENIS PEKERJAAN VOLUME SAT. BOBOT PROGRESS BOBOT PROG

Rab Rab Rab

5 Wastafel TOTO LW 645 J 1.00 set #NAME? - #NAME?

6 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME? - #NAME?

7 Hand Shower TOTO TX 472 SQ 1.00 set #NAME? - #NAME?

8 Rain Shower TOTO TX 488 SLN 1.00 set #NAME? - #NAME?

9 Kran Shower TOTO TX 442 SQ 1.00 set #NAME? - #NAME?

10 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? - #NAME?

11 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME? - #NAME?

12 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME? - #NAME?

13 Handle pintu shower Toto TX 10B 1.00 set #NAME? - #NAME?

14 Meja wastafel Crema marfil 1.00 unit #NAME? - #NAME?

15 Badukan bathtub Crema marfil 1.00 unit #NAME? - #NAME?

16 Avour Toto TX 1C 2.00 bh #NAME? - #NAME?

KM/WC R. Tidur 1

1 Closet Duduk C 436 + Eco washer 1.00 set #NAME? - #NAME?

2 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? - #NAME?

3 Wastafel TOTO L 548 1.00 set #NAME? - #NAME?

4 Kran wastafel TOTO TX 115 LQ 1.00 set #NAME? - #NAME?

5 Hand Shower TOTO TX 472 SQ 1.00 set #NAME? - #NAME?

6 Kran Shower TOTO TX 443 SQ 1.00 set #NAME? - #NAME?

7 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? - #NAME?

8 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME? - #NAME?

9 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME? - #NAME?

10 Handle pintu shower Toto TX 10B 1.00 set #NAME? - #NAME?

11 Meja wastafel Crema marfil 1.00 unit #NAME? - #NAME?

12 Avour Toto TX 1C 2.00 bh #NAME? - #NAME?

KM/WC R. Tidur 2

1 Closet Duduk C 436 + Eco washer 1.00 set #NAME? - #NAME?

2 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? - #NAME?

3 Wastafel TOTO L 548 1.00 set #NAME? - #NAME?

4 Kran wastafel TOTO TX 115 LQ 1.00 set #NAME? - #NAME?

5 Hand Shower TOTO TX 472 SQ 1.00 set #NAME? - #NAME?

6 Kran Shower TOTO TX 443 SQ 1.00 set #NAME? - #NAME?

7 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? - #NAME?

8 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME? - #NAME?

9 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME? - #NAME?

10 Handle pintu shower Toto TX 10B 1.00 set #NAME? - #NAME?

11 Meja wastafel Crema marfil 1.00 unit #NAME? - #NAME?

12 Avour Toto TX 1C 2.00 bh #NAME? - #NAME?

R. Cuci

1 Kran dinding ASAHI 6.00 bh #NAME? - #NAME?

2 Avour Toto TX 1BV1 4.00 bh #NAME? - #NAME?

#NAME? #NAME?

XI Pekerjaan Instalasi Listrik

1 Pekerjaan Instalasi kabel power PLN 4x10 NYY 36.00 m' #NAME? - #NAME?

2 Pekerjaan Instalasi Kabel oper spaning 4x 6 NYY 26.00 m' #NAME? - #NAME?

3 Pekerjaan Instalasi titik lampu Downlight wallwasher 64.00 ttk #NAME? - #NAME?

4 Pekerjaan Instalasi titik lampu Downlight statis halogen 53.00 ttk #NAME? - #NAME?

5 Pekerjaan Instalasi titik lampu Downlight statis + cover kaca 8.00 ttk #NAME? - #NAME?

6 Pekerjaan Instalasi titik lampu Downlight PL Kuning 25.00 ttk #NAME? - #NAME?

7 Pekerjaan Instalasi titik lampu Outbow Halogen 4.00 ttk #NAME? - #NAME?

8 Pekerjaan Instalasi titik lampu tanam dinding 25.00 ttk #NAME? - #NAME?

9 Pekerjaan Instalasi titik lampu Hollow spot 4 mata 2.00 ttk #NAME? - #NAME?

10 Pekerjaan Instalasi titik lampu Hollow spot 1 mata 2.00 ttk #NAME? - #NAME?

11 Pekerjaan Instalasi titik lampu Gantung 2.00 ttk #NAME? - #NAME?

12 Pekerjaan Instalasi titik lampu Taman tancap 14.00 ttk #NAME? - #NAME?

13 Pekerjaan Instalasi titik stop kontak 111.00 ttk #NAME? - #NAME?

NO JENIS PEKERJAAN VOLUME SAT. BOBOT PROGRESS BOBOT PROG

Rab Rab Rab

14 Pekerjaan Instalasi titik AC + Pembuangan + tembaga 16.00 ttk #NAME? - #NAME?

15 Pekerjaan Instalasi titik Exhause fan 11.00 ttk #NAME? - #NAME?

16 Pekerjaan Instalasi titik Telephone 18.00 ttk #NAME? - #NAME?

17 Pekerjaan Instalasi titik TV 7.00 ttk #NAME? - #NAME?

18 Pekerjaan Instalasi titik kabel power 17.00 ttk #NAME? - #NAME?

19 Box sekring 24 group HAGER 4.00 bh #NAME? - #NAME?

20 MCB 1 phase 96.00 bh #NAME? - #NAME?

21 BC 6 3m/m 26.00 bh #NAME? - #NAME?

22 Arde 2.00 ttk #NAME? - #NAME?

23 Pipa sparing Antena 2.00 ttk #NAME? - #NAME?

24 Pipa sparing telephone 2.00 ttk #NAME? - #NAME?

25 Pipa sparing kabel PLN 2.00 ttk #NAME? - #NAME?

26 Supply dan pasang accessories lampu Downlight wallwasher halogen 50 64.00 bh #NAME? - #NAME?

27 Supply dan pasang accessories lampu Downlight statis halogen 50 W 53.00 bh #NAME? - #NAME?

28 Supply dan pasang accessories lampu Downlight statis + cover kaca 50 8.00 bh #NAME? - #NAME?

29 Supply dan pasang accessories lampu Downlight PL Kuning 11 W 25.00 bh #NAME? - #NAME?

30 Supply dan pasang accessories lampu Outbow Halogen 50 W 4.00 bh #NAME? - #NAME?

31 Supply dan pasang accessories lampu tanam dinding 8 W 25.00 bh #NAME? - #NAME?

32 Supply dan pasang accessories lampu Hollow spot 4 mata 12 Volt / 50 W 2.00 bh #NAME? - #NAME?

33 Supply dan pasang accessories lampu Hollow spot 1 mata 50 W 2.00 bh #NAME? - #NAME?

34 Supply dan pasang accessories lampu Taman tancap Plastik 14.00 bh #NAME? - #NAME?

35 Supply dan pasang accessories stop kontak dinding 108.00 bh #NAME? - #NAME?

36 Supply dan pasang accessories stop kontak lantai Legrand 3.00 bh #NAME? - #NAME?

37 Supply dan pasang accessories Telephone 16.00 bh #NAME? - #NAME?

38 Supply dan pasang accessories Telephone lantai 2.00 bh #NAME? - #NAME?

39 Supply dan pasang accessories TV 7.00 bh #NAME? - #NAME?

40 Supply dan pasang accessories Saklar tunggal 19.00 bh #NAME? - #NAME?

41 Supply dan pasang accessories Saklar seri 43.00 bh #NAME? - #NAME?

42 Supply dan pasang accessories Saklar tunggal hotel 8.00 bh #NAME? - #NAME?

43 Supply dan pasang accessories Saklar seri hotel 16.00 bh #NAME? - #NAME?

44 Supply dan pasang accessories Timer sekring Hager 16.00 bh #NAME? - #NAME?

45 Supply dan pasang accessories Exhause fan KDK 25x25 plafond 11.00 bh #NAME? - #NAME?

#NAME? #NAME?

XII Pekerjaan Finishing Cat

1 Cat Dinding Eksterior, ICI Dulux Weathershield 910.13 m2 #NAME? - #NAME?

2 Cat Dinding Interior, ICI Dulux Pentalite 1,639.07 m2 #NAME? - #NAME?

3 Cat Plafond, ICI Catylac Putih 710.14 m2 #NAME? - #NAME?

4 Cat Listplank, lasur 69.85 m' #NAME? - #NAME?

5 Cat trap tangga kayu, UPL 27.79 m2 #NAME? - #NAME?

6 Cat Handrailling tangga, lasur 34.46 m' #NAME? - #NAME?

7 Cat Kusen, Lasur 174.65 m' #NAME? - #NAME?

8 Cat Architrave, Lasur 312.76 m' #NAME? - #NAME?

9 Cat daun pintu, Open pore finish dark brown 116.73 m2 #NAME? - #NAME?

10 Cat daun jendela, lasur 2.65 m2 #NAME? - #NAME?

#NAME? #NAME?

XIII Pekerjaan Kolam Renang

1 Beton dinding dan lantai kolam t = 15 cm, tul D10-200 double K-300 11.25 m3 #NAME? 20.00 #NAME?

2 Beton dinding dan lantai shower t = 10 cm, K-300 0.33 m3 #NAME? 20.00 #NAME?

3 Pasangan bata untuk bekisting kolam renang 42.90 m3 Err:509 - Err:509

4 Pasangan bata untuk trap kolam 3.36 m3 Err:509 - Err:509

5 Pasangan bata untuk dinding tirai air 4.80 m2 Err:509 - Err:509

6 Pasangan bata untuk dinding shower 0.63 m2 Err:509 - Err:509

7 Plesteran dinding 17.71 m2 #NAME? - #NAME?

8 Bibir tirai air tebal 5 cm finish cat 1.00 unit #NAME? - #NAME?

9 Finishing dinding dan lantai, mosaik TSQ 344S 7,5x7,5 ex. Kuda Laut K 75.00 m2 #NAME? - #NAME?

10 Finishing bibir kolam renang, batu andesit 30x60 25.20 m' #NAME? - #NAME?

11 Finishing bibir shower, batu andesit 30x60 4.92 m' #NAME? - #NAME?

12 Finishing dinding tirai air, batu bobos 20x40 11.52 m2 #NAME? - #NAME?

13 Finishing dinding shower, batu bobos 20x40 2.83 m2 #NAME? - #NAME?

NO JENIS PEKERJAAN VOLUME SAT. BOBOT PROGRESS BOBOT PROG

Rab Rab Rab

14 Waterproofing dinding dan lantai kolam renang 75.00 m2 #NAME? - #NAME?

15 Waterproofing lantai shower 3.31 m2 #NAME? - #NAME?

16 Penutup lantai kayu merbau t = 4 cm lubang kotak-kotak 5/5 1.46 m2 #NAME? - #NAME?

17 Finishing lantai kayu, Lasur 4.38 m2 #NAME? - #NAME?

18 Rain Shower TOTO TX 488 SLN + Kran Shower TOTO TX 442 SQ 1.00 unit #NAME? - #NAME?

19 Instalasi air bersih shower kolam 1.00 titik #NAME? - #NAME?

20 Instalasi air kotor shower kolam 1.00 titik #NAME? - #NAME?

#NAME? #NAME?

XIV Pekerjaan Lain-lain

1 Box meter listrik dan air 2.00 Unit #NAME? - #NAME?

#NAME? #NAME?

XV Pekerjaan Rangka Jaindo

1 Rangka Dinding lantai 1 & 2 1.00 Ls #NAME? 80.00 #NAME?

2 Rangka lantai (lantai 2) 1.00 Ls #NAME? 90.00 #NAME?

3 Rangka atap 1.00 Ls #NAME? 20.00 #NAME?

4 Ongkos pasang rangka 1.00 ls #NAME? - #NAME?

#NAME? #NAME?

#NAME? #NAME?

CATATAN :

1 Tidak termasuk sistem pemipaan Kolam Renang ex. Banyu biru

2 Tidak termasuk pekerjaan baja untuk perkuatan struktur

3 Tidak termasuk joint partisi dari Hilti

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

RENCANA ANGGARAN BIAYA

PEKERJAAN FINISHING RAFFLES TB 10 NO. 01

CITRALAND28 Mei 2013

NO JENIS PEKERJAAN VOLUME SAT. HARGA SAT. JUMLAH

I Pekerjaan Persiapan

1 Pos kerja/gudang 1.00 unit 2,500,000.00 2,500,000.00

2 Air kerja 1.00 ls 750,000.00 750,000.00

3 Listrik kerja 1.00 ls 1,000,000.00 1,000,000.00

Sub Total Pekerjaan Persiapan 4,250,000.00

II Pekerjaan Finishing lantai dan dinding

Lantai 1

1 Dinding partisi kalsipart 8 (8x1200x2400) 865.05 m2 92,000.00 79,584,508.00

2 Siku sudut partisi / corner bit 181.30 m' 8,500.00 1,541,050.00

3 Sambungan kalsiboard 865.05 m2 8,800.00 7,612,431.20

4 Perkerasan Carport 8 cm 77.37 m2 #NAME? #NAME?

5 Beton block 0,4x0,8 6.00 bh 75,000.00 450,000.00

6 55.83 m2 #NAME? #NAME?

7 Keramik Garasi Platinum Sahara Cream 40x40 (Perekat sika Fix) 45.00 m2 #NAME? #NAME?

8 Keramik R. Utama Monalisa 6 OP 001 CM 60x60 (Perekat sika Fix) 180.00 m2 #NAME? #NAME?

9 Keramik lantai Dapur, R. Pembantu Platinum Sahara Cream 40x40 (Perekat sika F 65.59 m2 #NAME? #NAME?

10 Keramik lantai KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix) 9.00 m2 #NAME? #NAME?

11 Keramik dinding KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix) 35.75 m2 #NAME? #NAME?

12 Keramik lantai KM//WC Bawah tangga Roman G 452000 45x45 (Perekat sika Fix) 3.75 m2 #NAME? #NAME?

13 Keramik dinding KM//WC Bawah tangga Roman G 452000 45x45 (Perekat sika Fix 20.56 m2 #NAME? #NAME?

14 Keramik lantai KM//WC Tamu Roman G 452000 45x45 (Perekat sika Fix) 5.00 m2 #NAME? #NAME?

15 Keramik dinding KM//WC Tamu Roman G 452000 45x45 (Perekat sika Fix) 25.26 m2 #NAME? #NAME?

16 4.50 m2 #NAME? #NAME?

17 30.16 m2 #NAME? #NAME?

18 Keramik meja dan dinding Dapur Roman 20106 20x20 (Perekat sika Fix) 11.41 m2 #NAME? #NAME?

19 Lantai Tangga utama, kayu merbau t = 4 cm 27.79 m2 1,213,300.00 33,722,460.20

20 Lantai Tangga servicei Platinum Sahara Cream 40x40 (Perekat sika Fix) 8.14 m2 #NAME? #NAME?

21 Finishing dinding batu andesit 82.79 m2 #NAME? #NAME?

Lantai 2

1 Dinding partisi kalsipart 8 (8x1200x2400) 1,027.57 m2 92,000.00 94,535,980.00

2 Siku sudut partisi / corner bit 170.20 m' 8,500.00 1,446,700.00

3 Lantai kalsifloor 20 (20x1200x2400) 335.75 m2 258,800.00 86,892,100.00

4 Sambungan kalsiboard 1,363.32 m2 8,800.00 11,997,172.00

5 Keramik balkon, Kinibalu Grafite G 662163 33x66 (Perekat sika Fix) 6.00 m2 #NAME? #NAME?

6 Keramik R. Utama Monalisa 6 OP 001 CM 60x60 (Perekat sika Fix) 194.63 m2 #NAME? #NAME?

7 Keramik Service Platinum Sahara Cream 40x40 (Perekat sika Fix) 36.00 m2 #NAME? #NAME?

8 Keramik R. Jemur Platinum Sahara Cream 40x40 (Perekat sika Fix) 17.50 m2 #NAME? #NAME?

9 Keramik lantai KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix) 20.25 m2 #NAME? #NAME?

10 Keramik dinding KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix) 62.81 m2 #NAME? #NAME?

11 Keramik lantai KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix) 7.50 m2 #NAME? #NAME?

12 Keramik dinding KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix) 28.58 m2 #NAME? #NAME?

13 Keramik lantai KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix) 7.50 m2 #NAME? #NAME?

14 Keramik dinding KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix) 28.58 m2 #NAME? #NAME?

15 Finishing dinding batu andesit 17.42 m2 #NAME? #NAME?

Sub Total Pekerjaan Finishing Lantai dan Dinding #NAME?

III Pekerjaan Kusen, Pintu dan Jendela

Lantai 1

1 Pintu P1 = 1 bh (R. Tamu)

- Kusen merbau Kering Oven 6/15 (1,70 x 2.45) 0.06 m3 16,600,000.00 1,015,920.00

- Daun Pintu Solid merbau t = 3,6 cm (0.81 x 2.41) 3.90 m2 1,400,000.00 5,465,880.00

- Pul Handle PH 0395 900 SS 2.00 psg 534,400.00 1,068,800.00

Keramik Teras depan dan belakang + trap teras, Kinibalu Grafite G 662163 33x66 (Perekat sika Fix)

Keramik lantai KM//WC Pembantu Roman Adelaide Cream G 362241 uk. 33.3 x 33.3 / Adelaide Bone (Perekat sika Fix)Keramik dinding KM//WC Pembantu Roman Adelaide Cream G 362241 uk. 33.3 x

33.3 / Adelaide Bone (Perekat sika Fix)

NO JENIS PEKERJAAN VOLUME SAT. HARGA SAT. JUMLAH

- Lockcase Pelor Dekkson 8585 SN + ring kunci 1.00 set 213,400.00 213,400.00

- Flushbolt Dekkson 6/24" SN 1.00 set 239,400.00 239,400.00

- Flushbolt Dekkson 6/36" SN 1.00 set 343,400.00 343,400.00

- Engsel Dekkson 4" 8.00 bh 22,800.00 182,400.00

- Upah pasang kusen + beton anker Ø 8 1.00 bh 112,500.00 112,500.00

- Upah pasang Daun Pintu 2.00 bh 56,300.00 112,600.00

2 Pintu P2 = 1 bh (R. Tamu)

- Kusen merbau Kering Oven 6/15 (1,10 x 2.45) 0.06 m3 16,600,000.00 926,280.00

- Daun Pintu Solid merbau t = 3,6 cm (1,02 x 2.41) 2.46 m2 1,400,000.00 3,441,480.00

- Pul Handle PH 0395 900 SS 1.00 psg 534,400.00 534,400.00

- Lockcase Pelor Dekkson 8585 SN + ring kunci 1.00 set 213,400.00 213,400.00

- Flushbolt Dekkson 6/24" SN 1.00 set 239,400.00 239,400.00

- Flushbolt Dekkson 6/36" SN 1.00 set 343,400.00 343,400.00

- Engsel Dekkson 4" 4.00 bh 22,800.00 91,200.00

- Upah pasang kusen + beton anker Ø 8 1.00 bh 56,300.00 56,300.00

- Upah pasang Daun Pintu 1.00 bh 56,300.00 56,300.00

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

- Kusen merbau Kering Oven 6/15 (1,00 x 2.45) 0.16 m3 16,600,000.00 2,734,020.00

- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41) 6.65 m2 1,400,000.00 9,312,240.00

- Architrave merbau 3/8 38.22 m' 73,200.00 2,797,704.00

- Handle Dks HRE 819 SS 3.00 psg 131,600.00 394,800.00

- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN 3.00 set 139,800.00 419,400.00

- Engsel Dekkson 4" 12.00 bh 22,800.00 273,600.00

- Upah pasang kusen + beton anker Ø 8 3.00 bh 56,300.00 168,900.00

- Upah pasang Daun Pintu 3.00 bh 56,300.00 168,900.00

4 Pintu P3A = 2 bh (Dapur)

- Kusen merbau Kering Oven 6/15 (1,00 x 2.47) 0.11 m3 16,600,000.00 1,834,632.00

- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.43) 4.47 m2 1,400,000.00 6,259,680.00

- Architrave merbau 3/8 25.48 m' 73,200.00 1,865,136.00

- Handle Dks HRE 819 SS 2.00 psg 131,600.00 263,200.00

- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN 2.00 set 139,800.00 279,600.00

- Engsel Dekkson 4" 8.00 bh 22,800.00 182,400.00

- Upah pasang kusen + beton anker Ø 8 2.00 bh 56,300.00 112,600.00

- Upah pasang Daun Pintu 2.00 bh 56,300.00 112,600.00

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

- Kusen merbau Kering Oven 6/15 (0,90 x 2.47) 0.11 m3 16,600,000.00 1,804,752.00

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.43) 3.99 m2 1,400,000.00 5,579,280.00

- Architrave merbau 3/8 25.08 m' 73,200.00 1,835,856.00

- Handle Dks HRE 819 SS 2.00 psg 131,600.00 263,200.00

- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT 2.00 set 149,300.00 298,600.00

- Engsel Dekkson 4" 8.00 bh 22,800.00 182,400.00

- Upah pasang kusen + beton anker Ø 8 2.00 bh 56,300.00 112,600.00

- Upah pasang Daun Pintu 2.00 bh 56,300.00 112,600.00

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

- Kusen merbau Kering Oven 6/15 (0,85 x 2.17) 0.05 m3 16,600,000.00 805,266.00

- Daun Pintu Solid merbau t = 3,6 cm (0,77 x 2.13) 1.64 m2 1,400,000.00 2,296,140.00

- Architrave merbau 3/8 11.24 m' 73,200.00 822,768.00

- Handle Dks HRE 819 SS 1.00 psg 131,600.00 131,600.00

- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT 1.00 set 149,300.00 149,300.00

- Engsel Dekkson 4" 3.00 bh 22,800.00 68,400.00

- Upah pasang kusen + beton anker Ø 8 1.00 bh 56,300.00 56,300.00

- Upah pasang Daun Pintu 1.00 bh 56,300.00 56,300.00

7 Pintu P6 = 3 bh (R. Pembantu)

- Kusen merbau Kering Oven 6/15 (0,90 x 2.15) 0.15 m3 16,600,000.00 2,420,280.00

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11) 5.19 m2 1,400,000.00 7,266,840.00

- Architrave merbau 3/8 34.02 m' 73,200.00 2,490,264.00

- Handle Dks AA20 SN 3.00 psg 90,000.00 270,000.00

- Lockcase HMT SN 3.00 set 76,800.00 230,400.00

NO JENIS PEKERJAAN VOLUME SAT. HARGA SAT. JUMLAH

- Engsel Dekkson 4" 9.00 bh 22,800.00 205,200.00

- Upah pasang kusen + beton anker Ø 8 3.00 bh 56,300.00 168,900.00

- Upah pasang Daun Pintu 3.00 bh 56,300.00 168,900.00

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

- Kusen merbau Kering Oven 6/15 (0,80 x 2.20) 0.10 m3 16,600,000.00 1,613,520.00

- Daun Pintu Solid merbau t = 3,6 cm (0,72 x 2.16) 3.11 m2 1,400,000.00 4,354,560.00

- Turbular Dks 8587 ET SS 2.00 psg 68,600.00 137,200.00

- Engsel Dekkson 4" 6.00 bh 22,800.00 136,800.00

- Upah pasang kusen + beton anker Ø 8 2.00 bh 56,300.00 112,600.00

- Upah pasang Daun Pintu 2.00 bh 56,300.00 112,600.00

9 PINTU Type P8 = 3 unit (R. Keluarga)

3.00 unit 26,312,000.00 78,936,000.00

- Benangan kusen 60.36 m' 7,500.00 452,700.00

10 PINTU Type P9 = 1 unit (Pintu Garasi)- Pintu besi sliding perforated iron sheet warna off white (3,30 x 2,45) 1.00 unit 16,136,300.00 16,136,300.00

- Benangan kusen 16.40 m' 7,500.00 123,000.00

11 PINTU Type P10 = 1 unit (Pintu Garasi)- Pintu besi sliding perforated iron sheet warna off white (2,90 x 2,45) 1.00 unit 13,516,200.00 13,516,200.00

- Benangan kusen 15.60 m' 7,500.00 117,000.00

12 Pintu P12 = 1 bh (Service ke teras belakang)

1.00 unit 5,372,700.00 5,372,700.00

- Benangan kusen 11.84 m' 7,500.00 88,800.00

13 Jendela J1= 1 bh (Service/Garasi)

- Kusen merbau Kering Oven 6/15 (1,50 x 1,35) 0.05 m3 16,600,000.00 911,340.00

- Daun Jendela slimar kaca (0,71 x 1,27) 1.80 m2 500,000.00 901,700.00

- Kaca polos 6 mm (0,46 x 1,01) 0.99 m2 162,000.00 160,185.60

- Architrave merbau 3/8 13.08 m' 73,200.00 957,456.00

- Ramskar Dks SN 2.00 bh 80,300.00 160,600.00

- Spring knip Dks SN 2.00 bh 33,600.00 67,200.00

- Engsel Dekkson 3" 9.00 bh 17,700.00 159,300.00

- Upah pasang kusen + beton anker Ø 8 1.00 bh 112,500.00 112,500.00

- Upah pasang Daun Jendela 2.00 bh 56,300.00 112,600.00

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

1.00 unit 6,132,400.00 6,132,400.00

- Benangan kusen 13.44 m' 7,500.00 100,800.00

15 Jendela J3 = 1 bh (R. Tidur Utama)

1.00 unit 13,599,400.00 13,599,400.00

- Benangan kusen 13.44 m' 7,500.00 100,800.00

16 Jendela J4A = 1 bh (R. Tidur Pembantu)

1.00 unit 6,906,900.00 6,906,900.00

- Benangan kusen 9.04 m' 7,500.00 67,800.00

Lantai 2

1 Pintu P3 = 7 bh (R. Tidur utama dan R. Tidur keluarga)

- Kusen merbau Kering Oven 6/15 (1,00 x 2.45) 0.38 m3 16,600,000.00 6,379,380.00

- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41) 15.52 m2 1,400,000.00 21,728,560.00

- Architrave merbau 3/8 89.18 m' 73,200.00 6,527,976.00

- Handle Dks HRE 819 SS 7.00 psg 131,600.00 921,200.00

- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN 7.00 set 139,800.00 978,600.00

- Engsel Dekkson 4" 28.00 bh 22,800.00 638,400.00

- Kusen Aluminium Prowin ex. YKK PW 01 (5,10 x 2,48) Finish Good + Kaca polos 8 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (0,96 x 2,48) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca polos 8 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (1,56 x 1,48) Finish Good + Kaca polos 6 mm

NO JENIS PEKERJAAN VOLUME SAT. HARGA SAT. JUMLAH

- Upah pasang kusen + beton anker Ø 8 7.00 bh 56,300.00 394,100.00

- Upah pasang Daun Pintu 7.00 bh 56,300.00 394,100.00

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

- Kusen merbau Kering Oven 6/15 (0,90 x 2.45) 0.22 m3 16,600,000.00 3,585,600.00

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.43) 7.97 m2 1,400,000.00 11,158,560.00

- Architrave merbau 3/8 50.16 m' 73,200.00 3,671,712.00

- Handle Dks HRE 819 SS 4.00 psg 131,600.00 526,400.00

- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT 4.00 set 149,300.00 597,200.00

- Engsel Dekkson 4" 16.00 bh 22,800.00 364,800.00

- Upah pasang kusen + beton anker Ø 8 4.00 bh 56,300.00 225,200.00

- Upah pasang Daun Pintu 4.00 bh 56,300.00 225,200.00

3 Pintu P6 = 1 bh (Gudang)

- Kusen merbau Kering Oven 6/15 (0,90 x 2.15) 0.05 m3 16,600,000.00 806,760.00

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11) 1.73 m2 1,400,000.00 2,422,280.00

- Architrave merbau 3/8 11.34 m' 73,200.00 830,088.00

- Handle Dks AA20 SN 1.00 psg 90,000.00 90,000.00

- Lockcase HMT SN 1.00 set 76,800.00 76,800.00

- Engsel Dekkson 4" 3.00 bh 22,800.00 68,400.00

- Upah pasang kusen + beton anker Ø 8 1.00 bh 56,300.00 56,300.00

- Upah pasang Daun Pintu 1.00 bh 56,300.00 56,300.00

4 Pintu P11 = 1 bh (Balkon)

1.00 unit 9,637,500.00 9,637,500.00

- Benangan kusen 13.44 m' 7,500.00 100,800.00

5 Pintu P12 = 2 bh (R. Jemur)

2.00 unit 5,372,700.00 10,745,400.00

- Benangan kusen 23.68 m' 7,500.00 177,600.00

6 Pintu PJ1 = 1 bh (Gudang)

- Kusen merbau Kering Oven 6/15 (1,64 x 2.15) 0.08 m3 16,600,000.00 1,254,960.00

- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11) 1.73 m2 1,400,000.00 2,422,280.00

- Daun Jendela slimar kaca (0,72 x 1,27) 1.83 m2 461,300.00 843,625.44

- Kaca polos 6 mm (0,46 x 1,01) 0.49 m2 162,000.00 80,092.80

- Architrave merbau 3/8 14.96 m' 73,200.00 1,095,072.00

- Handle Dks AA20 SN 1.00 psg 90,000.00 90,000.00

- Lockcase HMT SN 1.00 set 76,800.00 76,800.00

- Ramskar Dks SN 1.00 bh 80,300.00 80,300.00

- Spring knip Dks SN 1.00 bh 33,600.00 33,600.00

- Engsel Dekkson 3" 3.00 bh 17,700.00 53,100.00

- Engsel Dekkson 4" 3.00 bh 22,800.00 68,400.00

- Upah pasang kusen + beton anker Ø 8 1.00 bh 112,500.00 112,500.00

- Upah pasang Daun Pintu 1.00 bh 56,300.00 56,300.00

- Upah pasang Daun Jendela 1.00 bh 56,300.00 56,300.00

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

2.00 unit 6,132,400.00 12,264,800.00

- Benangan kusen 26.88 m' 7,500.00 201,600.00

8 Jendela J3 = 3 bh (R. Tidur Utama dan keluarga)

3.00 unit 13,599,400.00 40,798,200.00

- Benangan kusen 40.32 m' 7,500.00 302,400.00

9 Jendela J4 = 1 bh (KM/WC Utama 2)

1.00 unit 7,506,200.00 7,506,200.00

- Benangan kusen 10.24 m' 7,500.00 76,800.00

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (0,96 x 2,48) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (1,76 x 2,48) Finish Good + Kaca polos 8 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (1,56 x 1,78) Finish Good + Kaca polos 6 mm

NO JENIS PEKERJAAN VOLUME SAT. HARGA SAT. JUMLAH

10 Jendela J5 = 2 bh (KM/WC Utama dan keluarga)

2.00 unit 3,664,000.00 7,328,000.00

- Benangan kusen 21.68 m' 7,500.00 162,600.00

11 Jendela J6 = 2 bh (R. Tidur keluarga dan gudang)

2.00 unit 4,300,500.00 8,601,000.00

- Benangan kusen 23.28 m' 7,500.00 174,600.00

12 Jendela J6A= 3 bh (Service)

3.00 unit 3,962,800.00 11,888,400.00

- Benangan kusen 31.32 m' 7,500.00 234,900.00

Sub Total Pekerjaan Kusen, Pintu dan Jendela 400,541,025.84

IV Pekerjaan Plafond

1 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm 356.52 m2 75,000.00 26,738,625.00

2 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm 307.00 m2 75,000.00 23,025,000.00

Sub Total Pekerjaan Plafond 49,763,625.00

V Pekerjaan Railling

1 Railling tangga utama, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as 23.56 m' 900,000.00 21,204,000.00

2 4.50 m'

500,000.00 2,250,000.00

3 Railling Jendela, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as 9.10 m' 900,000.00 8,190,000.00

4 Tangga monyet plat bordes 1.00 unit 3,600,000.00 3,600,000.00

5 Handrailling tangga utama, kayu kamper 5x8 25.36 m' 110,000.00 2,789,600.00

6 Handrailling jendela, kayu kamper 5x5 9.10 m' 75,000.00 682,500.00

7 Roster tampak depan 1,72x3,52 8.00 bh 3,420,000.00 27,360,000.00

Sub Total Pekerjaan Railling 66,076,100.00

VI Pekerjaan Plumbing dan Sanitary

Instalasi Air Bersih

1 Pipa PVC wavin AW 1/2" 335.40 m' #NAME? #NAME?

2 Pipa PVC wavin AW 3/4" 16.00 m' #NAME? #NAME?

3 Pipa air panas PE 1/2" 143.50 m' #NAME? #NAME?

4 Asesoris 1.00 ls 2,500,000.00 2,500,000.00

5 Tandon Bawah 6 m3 + tutup plat bordes 2.00 unit 6,665,700.00 13,331,400.00

6 Tandon Atas Stainless 1.5 m3 2.00 unit 3,354,200.00 6,708,400.00

Sanitary

Lantai 1

KM/WC Utama 1

1 Bath tub TOTO FB 1700-80 1.00 set #NAME? #NAME?

2 1.00 set #NAME? #NAME?

3 Closet Duduk C 436 + Eco washer 1.00 set #NAME? #NAME?

4 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? #NAME?

5 Wastafel TOTO LW 645 J 1.00 set #NAME? #NAME?

6 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME? #NAME?

7 Hand Shower TOTO TX 472 SQ 1.00 set #NAME? #NAME?

8 Rain Shower TOTO TX 488 SLN 1.00 set #NAME? #NAME?

9 Kran Shower TOTO TX 442 SQ 1.00 set #NAME? #NAME?

10 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? #NAME?

11 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME? #NAME?

12 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME? #NAME?

13 Handle pintu shower Toto TX 10B 1.00 set #NAME? #NAME?

14 Meja wastafel Crema marfil 1.00 unit #NAME? #NAME?

15 Badukan bathtub Crema marfil 1.00 unit #NAME? #NAME?

16 Avour Toto TX 1C 2.00 bh #NAME? #NAME?

KM/WC R. Tidur Tamu

1 Closet Duduk C 436 + Eco washer 1.00 set #NAME? #NAME?

2 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? #NAME?

- Kusen Aluminium Prowin ex. YKK PW 01 (0,56 x 2,43) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (0,86 x 2,48) Finish Good + Kaca polos 6 mm

- Kusen Aluminium Prowin ex. YKK PW 01 (0,86 x 2,18) Finish Good + Kaca polos 6 mm

Railling tangga service, besi pipa vertikal dia. 2 cm jrk 12 cm as + handrailling

besi dia. 5 cm

Kran Bath tub TOTO TX 447 SQ

NO JENIS PEKERJAAN VOLUME SAT. HARGA SAT. JUMLAH

3 Wastafel TOTO LW 645 J 1.00 set #NAME? #NAME?

4 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME? #NAME?

5 Hand Shower TOTO TX 472 SQ 1.00 set #NAME? #NAME?

6 Kran Shower TOTO TX 443 SQ 1.00 set #NAME? #NAME?

7 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? #NAME?

8 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME? #NAME?

9 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME? #NAME?

10 Handle pintu shower Toto TX 10B 1.00 set #NAME? #NAME?

11 Meja wastafel Crema marfil 1.00 unit #NAME? #NAME?

12 Avour Toto TX 1C 2.00 bh #NAME? #NAME?

KM/WC Powder Room

1 Closet Duduk C 436 + Eco washer 1.00 set #NAME? #NAME?

2 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? #NAME?

3 Wastafel TOTO LW 645 J 1.00 set #NAME? #NAME?

4 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME? #NAME?

5 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? #NAME?

6 Meja wastafel Crema marfil 1.00 unit #NAME? #NAME?

7 Avour Toto TX 1C 1.00 bh #NAME? #NAME?

KM/WC Pembantu

1 Bak air 2.00 bh 313,700.00 627,400.00

2 Kran dinding Toto T23 B13 2.00 bh #NAME? #NAME?

3 Closet Jongkok, Toto CE 7 2.00 set #NAME? #NAME?

4 Tempat sabun Toto S 156 N 2.00 set #NAME? #NAME?

5 Avour Toto TX 1C 2.00 bh #NAME? #NAME?

Pantry

1 Kitchen sink BlancoPlus 451 Lubang 48x50 2.00 bh 2,435,700.00 4,871,400.00

2 Kran kitchen zink Toto TX 604 KDN 2.00 bh #NAME? #NAME?

3 Meja & dinding Pantry, Granit star white 2.00 unit #NAME? #NAME?

Dapur

1 Kitchen sink Blanco 1 Lubang Blanco flex 2.00 bh 1,423,200.00 2,846,400.00

2 Kran kitchen zink Toto 604 KDN 2.00 bh #NAME? #NAME?

Taman

1 Kran taman T 26-13 6.00 bh #NAME? #NAME?

Lantai 2

KM/WC Utama

1 Bathtub TOTO D-019 1.00 set #NAME? #NAME?

2 Kran Bathtub TOTO TX 494 SQ 1.00 set #NAME? #NAME?

3 Closet Duduk C 436 + Eco washer 1.00 set #NAME? #NAME?

4 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? #NAME?

5 Wastafel TOTO LW 645 J 1.00 set #NAME? #NAME?

6 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME? #NAME?

7 Hand Shower TOTO TX 472 SQ 1.00 set #NAME? #NAME?

8 Rain Shower TOTO TX 488 SLN 1.00 set #NAME? #NAME?

9 Kran Shower TOTO TX 442 SQ 1.00 set #NAME? #NAME?

10 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? #NAME?

11 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME? #NAME?

12 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME? #NAME?

13 Handle pintu shower Toto TX 10B 1.00 set #NAME? #NAME?

14 Meja wastafel Crema marfil 1.00 unit #NAME? #NAME?

15 Avour Toto TX 1C 2.00 bh #NAME? #NAME?

KM/WC Utama 2

1 Bath tub TOTO FB 1700-80 1.00 set #NAME? #NAME?

2 1.00 set #NAME? #NAME?

3 Closet Duduk C 436 + Eco washer 1.00 set #NAME? #NAME?

4 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? #NAME?

5 Wastafel TOTO LW 645 J 1.00 set #NAME? #NAME?

6 Kran wastafel TOTO TX 116 LQ 1.00 set #NAME? #NAME?

Kran Bath tub TOTO TX 447 SQ

NO JENIS PEKERJAAN VOLUME SAT. HARGA SAT. JUMLAH

7 Hand Shower TOTO TX 472 SQ 1.00 set #NAME? #NAME?

8 Rain Shower TOTO TX 488 SLN 1.00 set #NAME? #NAME?

9 Kran Shower TOTO TX 442 SQ 1.00 set #NAME? #NAME?

10 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? #NAME?

11 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME? #NAME?

12 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME? #NAME?

13 Handle pintu shower Toto TX 10B 1.00 set #NAME? #NAME?

14 Meja wastafel Crema marfil 1.00 unit #NAME? #NAME?

15 Badukan bathtub Crema marfil 1.00 unit #NAME? #NAME?

16 Avour Toto TX 1C 2.00 bh #NAME? #NAME?

KM/WC R. Tidur 1

1 Closet Duduk C 436 + Eco washer 1.00 set #NAME? #NAME?

2 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? #NAME?

3 Wastafel TOTO L 548 1.00 set #NAME? #NAME?

4 Kran wastafel TOTO TX 115 LQ 1.00 set #NAME? #NAME?

5 Hand Shower TOTO TX 472 SQ 1.00 set #NAME? #NAME?

6 Kran Shower TOTO TX 443 SQ 1.00 set #NAME? #NAME?

7 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? #NAME?

8 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME? #NAME?

9 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME? #NAME?

10 Handle pintu shower Toto TX 10B 1.00 set #NAME? #NAME?

11 Meja wastafel Crema marfil 1.00 unit #NAME? #NAME?

12 Avour Toto TX 1C 2.00 bh #NAME? #NAME?

KM/WC R. Tidur 2

1 Closet Duduk C 436 + Eco washer 1.00 set #NAME? #NAME?

2 Jet spray : Toto TB 19 CSNPIV 1.00 set #NAME? #NAME?

3 Wastafel TOTO L 548 1.00 set #NAME? #NAME?

4 Kran wastafel TOTO TX 115 LQ 1.00 set #NAME? #NAME?

5 Hand Shower TOTO TX 472 SQ 1.00 set #NAME? #NAME?

6 Kran Shower TOTO TX 443 SQ 1.00 set #NAME? #NAME?

7 Tempat tisue Toto TX 703 AQ 1.00 set #NAME? #NAME?

8 Tempat handuk, Toto TX 704 AQ 1.00 set #NAME? #NAME?

9 Tempat Sabun Toto TX 2 AV1B 1.00 set #NAME? #NAME?

10 Handle pintu shower Toto TX 10B 1.00 set #NAME? #NAME?

11 Meja wastafel Crema marfil 1.00 unit #NAME? #NAME?

12 Avour Toto TX 1C 2.00 bh #NAME? #NAME?

R. Cuci

1 Kran dinding ASAHI 6.00 bh 50,700.00 304,200.00

2 Avour Toto TX 1BV1 4.00 bh #NAME? #NAME?

Sub Total Pekerjaan Sanitary #NAME?

VII Pekerjaan Instalasi Listrik

1 Pekerjaan Instalasi kabel power PLN 4x10 NYY 36.00 m' 80,000.00 2,880,000.00

2 Pekerjaan Instalasi Kabel oper spaning 4x 6 NYY 26.00 m' 70,000.00 1,820,000.00

3 Pekerjaan Instalasi titik lampu Downlight wallwasher 64.00 ttk 180,000.00 11,520,000.00

4 Pekerjaan Instalasi titik lampu Downlight statis halogen 53.00 ttk 180,000.00 9,540,000.00

5 Pekerjaan Instalasi titik lampu Downlight statis + cover kaca 8.00 ttk 180,000.00 1,440,000.00

6 Pekerjaan Instalasi titik lampu Downlight PL Kuning 25.00 ttk 180,000.00 4,500,000.00

7 Pekerjaan Instalasi titik lampu Outbow Halogen 4.00 ttk 180,000.00 720,000.00

8 Pekerjaan Instalasi titik lampu tanam dinding 25.00 ttk 180,000.00 4,500,000.00

9 Pekerjaan Instalasi titik lampu Hollow spot 4 mata 2.00 ttk 180,000.00 360,000.00

10 Pekerjaan Instalasi titik lampu Hollow spot 1 mata 2.00 ttk 180,000.00 360,000.00

11 Pekerjaan Instalasi titik lampu Gantung 2.00 ttk 180,000.00 360,000.00

12 Pekerjaan Instalasi titik lampu Taman tancap 14.00 ttk 200,000.00 2,800,000.00

13 Pekerjaan Instalasi titik stop kontak 111.00 ttk 180,000.00 19,980,000.00

14 Pekerjaan Instalasi titik AC + Pembuangan + tembaga 16.00 ttk 281,300.00 4,500,800.00

15 Pekerjaan Instalasi titik Exhause fan 11.00 ttk 210,000.00 2,310,000.00

16 Pekerjaan Instalasi titik Telephone 18.00 ttk 147,000.00 2,646,000.00

17 Pekerjaan Instalasi titik TV 7.00 ttk 230,000.00 1,610,000.00

18 Pekerjaan Instalasi titik kabel power 17.00 ttk 180,000.00 3,060,000.00

NO JENIS PEKERJAAN VOLUME SAT. HARGA SAT. JUMLAH

19 Box sekring 24 group HAGER 4.00 bh 450,000.00 1,800,000.00

20 MCB 1 phase 96.00 bh 50,000.00 4,800,000.00

21 BC 6 3m/m 26.00 bh 15,000.00 390,000.00

22 Arde 2.00 ttk 140,700.00 281,400.00

23 Pipa sparing Antena 2.00 ttk 225,000.00 450,000.00

24 Pipa sparing telephone 2.00 ttk 150,000.00 300,000.00

25 Pipa sparing kabel PLN 2.00 ttk 150,000.00 300,000.00

26 Supply dan pasang accessories lampu Downlight wallwasher halogen 50 W 64.00 bh 135,000.00 8,640,000.00

27 Supply dan pasang accessories lampu Downlight statis halogen 50 W 53.00 bh 135,000.00 7,155,000.00

28 Supply dan pasang accessories lampu Downlight statis + cover kaca 50 W 8.00 bh 145,000.00 1,160,000.00

29 Supply dan pasang accessories lampu Downlight PL Kuning 11 W 25.00 bh 85,000.00 2,125,000.00

30 Supply dan pasang accessories lampu Outbow Halogen 50 W 4.00 bh 130,000.00 520,000.00

31 Supply dan pasang accessories lampu tanam dinding 8 W 25.00 bh 225,000.00 5,625,000.00

32 Supply dan pasang accessories lampu Hollow spot 4 mata 12 Volt / 50 W 2.00 bh 675,000.00 1,350,000.00

33 Supply dan pasang accessories lampu Hollow spot 1 mata 50 W 2.00 bh 196,900.00 393,800.00

34 Supply dan pasang accessories lampu Taman tancap Plastik 14.00 bh 105,000.00 1,470,000.00

35 Supply dan pasang accessories stop kontak dinding 108.00 bh 20,000.00 2,160,000.00

36 Supply dan pasang accessories stop kontak lantai Legrand 3.00 bh 650,000.00 1,950,000.00

37 Supply dan pasang accessories Telephone 16.00 bh 65,000.00 1,040,000.00

38 Supply dan pasang accessories Telephone lantai 2.00 bh 168,800.00 337,600.00

39 Supply dan pasang accessories TV 7.00 bh 168,800.00 1,181,600.00

40 Supply dan pasang accessories Saklar tunggal 19.00 bh 16,900.00 321,100.00

41 Supply dan pasang accessories Saklar seri 43.00 bh 22,500.00 967,500.00

42 Supply dan pasang accessories Saklar tunggal hotel 8.00 bh 22,500.00 180,000.00

43 Supply dan pasang accessories Saklar seri hotel 16.00 bh 28,000.00 448,000.00

44 Supply dan pasang accessories Timer sekring Hager 16.00 bh 393,800.00 6,300,800.00

45 Supply dan pasang accessories Exhause fan KDK 25x25 plafond 11.00 bh 202,500.00 2,227,500.00

Sub Total Pekerjaan Instalasi Listrik 128,781,100.00

VIII Pekerjaan Finishing Cat

1 Cat Dinding Eksterior, ICI Dulux Weathershield 910.13 m2 #NAME? #NAME?

2 Cat Dinding Interior, ICI Dulux Pentalite 1,639.07 m2 #NAME? #NAME?

3 Cat Plafond, ICI Catylac Putih 710.14 m2 #NAME? #NAME?

4 Cat Listplank, lasur 69.85 m' #NAME? #NAME?

5 Cat trap tangga kayu, UPL 27.79 m2 #NAME? #NAME?

6 Cat Handrailling tangga, lasur 34.46 m' #NAME? #NAME?

7 Cat Kusen, Lasur 174.65 m' #NAME? #NAME?

8 Cat Architrave, Lasur 312.76 m' #NAME? #NAME?

9 Cat daun pintu, Open pore finish dark brown 116.73 m2 321,000.00 37,468,853.40

10 Cat daun jendela, lasur 2.65 m2 #NAME? #NAME?

Sub Total Pekerjaan Cat #NAME?

IX Pekerjaan Kolam Renang

1 Plesteran dinding 17.71 m2 43,300.00 766,626.50

2 Bibir tirai air tebal 5 cm finish cat 1.00 unit 168,800.00 168,800.00

3 Finishing dinding dan lantai, mosaik TSQ 344S 7,5x7,5 ex. Kuda Laut KW 1 75.00 m2 #NAME? #NAME?

4 Finishing bibir kolam renang, batu andesit 30x60 25.20 m' #NAME? #NAME?

5 Finishing bibir shower, batu andesit 30x60 4.92 m' #NAME? #NAME?

6 Finishing dinding tirai air, batu bobos 20x40 11.52 m2 #NAME? #NAME?

7 Finishing dinding shower, batu bobos 20x40 2.83 m2 #NAME? #NAME?

8 Penutup lantai kayu merbau t = 4 cm lubang kotak-kotak 5/5 1.46 m2 #NAME? #NAME?

9 Finishing lantai kayu, Lasur 4.38 m2 #NAME? #NAME?

10 Rain Shower TOTO TX 488 SLN + Kran Shower TOTO TX 442 SQ 1.00 unit #NAME? #NAME?

11 Instalasi air bersih shower kolam 1.00 titik 170,000.00 170,000.00

12 Instalasi air kotor shower kolam 1.00 titik 120,000.00 120,000.00

Sub Total Pekerjaan Cat #NAME?

X Pekerjaan Lain-lain

1 Box meter listrik dan air 2.00 Unit 570,000.00 1,140,000.00

Sub Total Pekerjaan Lain-lain 1,140,000.00

REKAPITULASI I S/D XI RP. #NAME?

JASA RP. #NAME?

TOTAL RP. #NAME?

NO JENIS PEKERJAAN VOLUME SAT. HARGA SAT. JUMLAH

DIBULATKAN RP. #NAME?

LB #NAME?

CATATAN :

1 Tidak termasuk sistem pemipaan Kolam Renang ex. Banyu biru

2 Tidak termasuk pekerjaan baja untuk perkuatan struktur

3 Tidak termasuk joint partisi dari Hilti

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

RENCANA ANGGARAN BIAYA

PEKERJAAN STRUKTUR RAFFLES TB 10 NO. 01

CITRALAND28 Mei 2013

NO JENIS PEKERJAAN VOLUME SAT. HARGA SAT. JUMLAH

I Pekerjaan Persiapan

1 Pos kerja/gudang 1.00 unit 2,500,000.00 2,500,000.00

2 Pasang papan bowplank 86.00 m' 15,100.00 1,298,600.00

3 Pagar seng 102.00 m' 178,300.00 18,186,600.00

4 Air kerja 1.00 ls 750,000.00 750,000.00

5 Listrik kerja 1.00 ls 500,000.00 500,000.00

Sub Total Pekerjaan Persiapan 23,235,200.00

II Pekerjaan Tanah

1 Galian tanah pondasi 108.90 m3 39,400.00 4,290,721.97

2 Urugan kembali bekas galian 63.30 m3 28,200.00 1,785,188.95

3 293.08 m3

110,800.00 32,473,075.64

Sub Total Pekerjaan Tanah 38,548,986.56

III Pekerjaan Pondasi

1 Pekerjaan Rabatan Lantai t = 8,5 cm tulangan M7 366.85 m2 #NAME? #NAME?

2 Pondasi Balok beton 20x51,5 45.60 m3 Err:509 Err:509

3 Plastik bawah lantai mika t = 0,2 mm 865.93 m2 12,500.00 10,824,128.72

Sub Total Pekerjaan Pondasi #NAME?

IV Pekerjaan Pasangan Dinding

Lantai 1

1 Pasangan dinding batako1 bata 1:5 417.77 m2 Err:509 Err:509

2 Plesteran dinding 1:5 369.99 m2 43,300.00 16,020,437.10

3 Plesteran Plafond ekspose 1:5 46.62 m2 48,900.00 2,279,718.00

4 Benangan dinding 234.44 m' 7,500.00 1,758,300.00

5 kolom Pasangan dinding batako1 bata 1:5 (60x80) 4.00 bh Err:509 Err:509

Lantai 2

1 Pasangan dinding batako1 bata 1:5 466.10 m2 Err:509 Err:509

2 Plesteran dinding 1:5 615.21 m2 43,300.00 26,638,593.00

3 Benangan dinding 168.00 m' 7,500.00 1,260,000.00

4 Toping dinding pagar samping tetangga 40.04 m' 25,000.00 1,001,000.00

5 Waterproofing Sikatop 107 seal 35.25 m2 47,000.00 1,656,750.00

6 Waterproofing membrane bawah rangka partisi lt. 1 sika raintite 182.68 m' 54,000.00 9,864,720.00

Sub Total Pekerjaan Pasangan Dinding Err:509

V Pekerjaan Atap

1 Penutup atap genteng Munir Midnight black 238.90 m2 88,900.00 21,238,307.69

2 Penutup atap genteng nok Munir Midnight black 16.00 m' #NAME? #NAME?

3 Penutup atap Eter gelombang kecil 3,5x800x2100 176.01 m2 46,900.00 8,254,634.50

4 Listplank kayu kamper 3/20 69.85 m' #NAME? #NAME?

5 Talang PVC L 20 cm Maspion 77.60 m' 177,200.00 13,750,720.00

6 Avour cembung 17.00 bh 56,300.00 957,100.00

Sub Total Pekerjaan Atap #NAME?

VI Pekerjaan Plumbing dan Sanitary

Instalasi Air Kotor

1 Pipa PVC Wavin D dia. 3 " 255.90 m' #NAME? #NAME?

2 Pipa PVC Wavin D dia. 4 " 251.50 m' #NAME? #NAME?

3 Asesoris 1.00 ls 800,000.00 800,000.00

4 Septicktank & Resapan 6 m3 2.00 unit 5,006,300.00 10,012,600.00

5 Bak Kontrol 13.00 bh 101,300.00 1,316,900.00

Sub Total Pekerjaan Sanitary #NAME?

Urugan sirtu dan pemadatan bawah lantai (asumsi tanah asli -80 cm dr nol lantai)

NO JENIS PEKERJAAN VOLUME SAT. HARGA SAT. JUMLAH

VII Pekerjaan Kolam Renang

1 Beton dinding dan lantai kolam t = 15 cm, tul D10-200 double K-300 11.25 m3 #NAME? #NAME?

2 Beton dinding dan lantai shower t = 10 cm, K-300 0.33 m3 #NAME? #NAME?

3 Pasangan bata untuk bekisting kolam renang 42.90 m3 Err:509 Err:509

4 Pasangan bata untuk trap kolam 3.36 m3 Err:509 Err:509

5 Pasangan bata untuk dinding tirai air 4.80 m2 Err:509 Err:509

6 Pasangan bata untuk dinding shower 0.63 m2 Err:509 Err:509

7 Waterproofing dinding dan lantai kolam renang 75.00 m2 47,000.00 3,525,000.00

8 Waterproofing lantai shower 3.31 m2 47,000.00 155,664.00

Sub Total Pekerjaan Cat #NAME?

VIII Pekerjaan Rangka Jaindo

1 Rangka Dinding lantai 1 & 2 1.00 Ls 238,898,000.00 238,898,000.00

2 Rangka lantai (lantai 2) 1.00 Ls 109,125,800.00 109,125,800.00

3 Rangka atap 1.00 Ls 60,397,800.00 60,397,800.00

4 Ongkos pasang rangka 1.00 ls 66,131,000.00 66,131,000.00

Sub Total Pekerjaan Rangka Jaindo 474,552,600.00

REKAPITULASI I S/D VIII RP. #NAME?

JASA RP. #NAME?

TOTAL RP. #NAME?

DIBULATKAN RP. #NAME?

LB #NAME?

CATATAN :

1 Tidak termasuk sistem pemipaan Kolam Renang ex. Banyu biru

2 Tidak termasuk pekerjaan baja untuk perkuatan struktur

3 Tidak termasuk joint partisi dari Hilti

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

Perhitungan Luas Bangunan Chofa RC.3 20x35m

Luas Tanah : 20x35 / 700m2

No Nama ruang ukuran

Lan

tai b

asem

en

t

a Carport 7*6 42.00

b Garage 11,35*8 90.80

c Entertainment 6*10 60.00

d Stair 1 1,5*2+1,5*2,55+1,5*2 9.83

e Storage 8,75*5,5 48.13

f Maid Room 3,5*8 28.00

g Maid Lounge 3*3,5 10.50

h Kitchen 3,5*3 10.50 i Km/Wc Pembantu 2*3,5 4.00

j Koridor 3,5*5,5+1,65*6 29.15

k Stair 2 (6+8)*2 28.00

l Lift 1,65*2 3.30

Sub Total Lantai Basement 364.20

Lan

tai I

a tangga masuk 3,5*3,4 11.90 b Teras depan 5*3,4+3*2 23.00 c R.Doa 3*3 9.00 d Powder room 2*2 4.00 e R.Tidur 1 5*5 25.00 f Koridor 2*9 18.00 g Tangga utama 1,35*5+1,5*5 14.25 h R.tamu dan R.Makan 6*13 78.00 i Teras Samping 0,85*6+0,5*4,5 7.35 j R.Tidur utama 6*7 42.00 k WIC dan Km/Wc Utama 3*2+3*2 14.50 l Teras belakang 2*9+1*1+0,5*5 19.00

m Void 2*4,2+1*1 9.40

Sub Total Lantai I 275.40

Lan

tai II

a Tangga 1,05*5+1,5*5 12.75 b R.Tidur 2 6*4,5 27.00 c WIC dan Km/Wc R.Tidur 2 3*3+2*3 15.00 d Km/Wc lt 2 2*1,5 3.00 e Koridor 3*1,5+6*2 16.50 f Void 5*3+6*5 45.00 g R.Tamu 4*7,5 30.00 h R.Tidur 3 4*6 24.00 i WIC dan Km/Wc R.Tidur 3 2*3+2*3 12.00 j R.Doa 7*6 42.00 k Balkon Depan 2,4*0,5 1.20 l Balkon samping 0,8*6 4.80

m Balkon belakang 5*1,5 7.50

Sub Total Lantai II 240.75

Luas Banguanan Total 880.35

luas (m2)

364.20

Luas Tanah : 20x35 / 700m2

Koef0.25 10.50

0.25 22.70

1.00 60.00

1.00 9.83

1.00 48.13

1.00 28.00

1.00 10.50

1.00 10.501.00 4.00

1.00 29.15

1.00 28.00

1.00 3.30

264.60

1.00 11.901.00 23.001.00 9.001.00 4.001.00 25.001.00 18.001.00 14.251.00 78.001.00 7.351.00 42.001.00 14.501.00 19.001.00 9.40

275.40

1.00 12.751.00 27.001.00 15.001.00 3.001.00 16.501.00 45.001.00 30.001.00 24.001.00 12.001.00 42.001.00 1.201.00 4.801.00 7.50

240.75

780.75

L.pengali (m2)

KEPADA :

YTH. UD. TOP

Mohon penawaran harga material sbb :

NO. MATERIAL SAT. HARGA SATUAN

1 TOTO, Closet Duduk CW 660J/SW660J White unit

2 TOTO, Closet Duduk CW914J White unit

3 TOTO, Closet Duduk C 436 + Eco washer unit

4 TOTO, Closet Jongkok CE 6 unit

5 TOTO, Closet Jongkok CE 7 unit

6 TOTO, Jet Spray THX 20NPIV unit

7 TOTO, Jet Spray TB 19 CSNPIV unit

8 TOTO, Wastafel LW 640 J (komplit set tanpa kran) unit

9 TOTO, Wastafel LW 645 J (komplit set tanpa kran) unit

10 TOTO, Wastafel L 548 (komplit set tanpa kran) unit

11 TOTO, Kran Wastafel TX 119 LECBR unit

12 TOTO, Kran Wastafel TX 116 LQ unit

13 TOTO, Kran Wastafel TX 115 LQ unit

14 TOTO, Bathtub FB 1700 - 80 unit

15 TOTO, Bathtub D-019 unit

16 TOTO, Kran Bathtub TX 448 SECBR + avour unit

17 TOTO, Kran bathtub TX 447 SQ + avour unit

18 TOTO, Kran bathtub TX 494 SQ + avour unit

19 TOTO, Shower TX 438SE/TX 405 SB unit

20 TOTO, Shower TX 472 SQ unit

21 TOTO, Shower TX 447 SQ unit

22 TOTO, Kran Shower TX 443 SQ unit

23 TOTO, Kran Shower TX 442 SQ unit

24 TOTO, Rain Shower TX 488 SLN unit

25 TOTO, Avour Toto TX 1B unit

26 TOTO, Avour Toto TX 1C unit

27 TOTO, Handle shower TX 10 B unit

28 TOTO, Toto T23B13 unit

29 TOTO, Toto T26-13 unit

30 TOTO, Toto TX 604 KDN unit

31 TOTO, Tempat sabun S 156 N unit

32 TOTO, Tempat Sabun TX 2 AV1B unit

33 TOTO, Tempat Tisue TX 703 AQ unit

34 TOTO, Tempat handuk TX 704 AQ unit

Terimakasih,PT. Catureka Manunggal Jaya

Heny.

Kepada K' ElectricUp : Ci'HwaMohon penawaran harga material sbb :

NO. MATERIAL SAT. HARGA SATUAN

1 Supply dan pasang accessories lampu Downlight wallwasher halogen 50 W bh

2 Supply dan pasang accessories lampu Downlight statis halogen 50 W bh

3 Supply dan pasang accessories lampu Downlight statis + cover kaca 50 W bh

4 Supply dan pasang accessories lampu Downlight PL Kuning 11 W bh

5 Supply dan pasang accessories lampu Outbow Halogen 50 W bh

6 Supply dan pasang accessories lampu tanam dinding bh

7 Supply dan pasang accessories lampu Hollow spot 4 mata 12 Volt / 50 W bh

8 Supply dan pasang accessories lampu Hollow spot 1 mata bh

9 Supply dan pasang accessories lampu Taman tancap bh