PT.

CARATWARSA HANGANDANA

HARGA SATUAN SUMBER DAYA

SAB
Edisi

Nama Daya

Kode Daya
1

Tanggal
Lembar Ke
Dari Lembar

: Cdesign PT CARATWARSA HANGANDANA
: 17072003 SD Dps 17 July 2003
2

3

4

5

22/07/2003
1.00
5

Satuan

Uang

Harga Satuan

7

8

9

6

MATERIAL
M001

Alumunium foil

M2

Rp

6075

M002

Alang-alang

M'

Rp

3000

M003

Amplas

lbr

Rp

2400

M004

Asbes bubungan

lbr

Rp

15900

M005

Asbes gelombang(1.8 x 0.81) M2

lbr

Rp

15900

M006

Bambu kecil

Bt

Rp

6600

M007

Bambu petung besar

Bt

Rp

32400

M008

Bambu sedang

Bt

Rp

9000

M009

Bata gosok ex Tulikup

Bj

Rp

870

M010

Bata gosok ex Belayu

Bj

Rp

660

M011

Bata pasang klas 1

Bj

Rp

480

M012

Batako klas 1

Bj

Rp

1200

M013

Batu kali

M3

Rp

60000

M014

Batu karang bukit

M3

Rp

72000

M015

Besi beton dia 10 mm

Ljr

Rp

16725

M016

Besi beton dia 12 mm

Ljr

Rp

24225

M017

Besi beton dia 14 mm

Ljr

Rp

37350

M018

Besi beton dia 16 mm

Ljr

Rp

43350

M019

Besi beton dia 19 mm

Ljr

Rp

51300

M020

Besi beton dia 6 mm

Ljr

Rp

6720

M021

Besi beton dia 8 mm

Ljr

Rp

12240

M022

Besi beton

Kg

Rp

4500

M023

Buis diameter 10 cm (1 M)

Bj

Rp

10800

M024

Buis diameter 15 cm (1 M)

Bj

Rp

12000

M025

Buis diameter 20 cm (1 M)

Bj

Rp

14400

M026

Buis diameter 25 cm (0.75 M)

Bj

Rp

16800

M027

Buis diameter 30 cm (0.75 M)

Bj

Rp

18000

M028

Buis diameter 50 cm (0.75 M)

Bj

Rp

21600

M029

Buis diameter 60 cm (0.5 M)

Bj

Rp

22800

M030

Cat dasar

Kg

Rp

9000

M031

Cat Emco

Kg

Rp

33000

M032

Cat menie

Kg

Rp

13200

M033

Cat tembok (Decolith)

Kg

Rp

9600

M034

Cat tembok (Paragon)

Kg

Rp

7950

M035

Cat tembok (Vinilex)

Kg

Rp

15600

M036

Celling (0.62 x 2.40) M2

Lbr

Rp

59400

M037

Dempul Impra

Kg

Rp

15990

M038

Engsel kupu-kupu

Ps

Rp

3099

M039

Engsel Nylont

Ps

Rp

6090

M040

Eternit klas 1

M2

Rp

3300

M041

Gedeg kulit klas I

M2

Rp

10800

M042

Gedeg kulit klas II

M2

Rp

9000

M043

Genteng biasa

Bj

Rp

1800

M044

Genteng plentong dicat

Bj

Rp

600

M045

Glass block

Bj

Rp

17100

M046

Grendel

Bh

Rp

2850

M047

Grendel tanam

Bh

Rp

13800

M048

Gypsum 9 mm

Lbr

Rp

72000

M049

Gypsum 9 mm weathershield

Lbr

Rp

150000

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

M050

Kait angin biasa

Bh

Rp

4500

M051

Kawat beton

Kg

Rp

3600

M052

Kawat nyamuk 1 x 1 mm

M2

Rp

9000

M053

Kayu bekisting

M3

Rp

960000

M054

Kayu bekisting papan

M3

Rp

1050000

M055

Kayu Bingkirai

M3

Rp

3015000

M056

Kayu Bingkirai papan

M3

Rp

3570000

M057

Kayu Jati

M3

Rp

7200000

M058

Kayu Jati papan

M3

Rp

10800000

M059

Kayu Kamper

M3

Rp

2970000

M060

Kayu Kamper Papan

M3

Rp

3360000

M061

Kayu Kruing

M3

Rp

2220000

M062

Kayu Kruing papan

M3

Rp

2220000

M063

Kayu Meranti

M3

Rp

1474800

M064

Kayu Meranti papan

M3

Rp

1755000

M065

Seseh

M'

Rp

12300

M066

Keramik Roman Kw. I 10 x 20 (warna muda)

M2

Rp

30300

M067

Keramik Roman Kw. I 10 x 20 (warna tua)

M2

Rp

33000

M068

Keramik Roman Kw. I 20 x 20 (warna muda)

M2

Rp

32100

M069

Keramik Roman Kw. I 20 x 20 (warna tua)

M2

Rp

40650

M070

Keramik Roman Kw. I 20 x 25 (warna muda)

M2

Rp

34200

M071

Keramik Roman Kw. I 30 x 30 (warna muda)

M2

Rp

33000

M072

Keramik Roman Kw. I 30 x 30 (warna tua)

M2

Rp

42300

M073

Keramik Roman Kw. I 40 x 40 (warna muda)

M2

Rp

38100

M074

Keramik Roman Kw. II 10 x 20 (warna muda)

M2

Rp

30600

M075

Keramik Roman Kw. II 10 x 20 (warna tua)

M2

Rp

35400

M076

Keramik Roman Kw. II 20 x 20 (warna muda)

M2

Rp

30600

M077

Keramik Roman Kw. II 20 x 20 (warna tua)

M2

Rp

38100

M078

Keramik Roman Kw. II 20 x 25 (warna muda)

M2

Rp

33000

M079

Keramik Roman Kw. II 30 x 30 (warna muda)

M2

Rp

30000

M080

Keramik Roman Kw. II 30 x 30 (warna tua)

M2

Rp

36900

M081

Keramik Roman Kw. II 40 x 40 (warna muda)

M2

Rp

35700

M082

Keramik Asia Tile Kw. I 10 x 20 (warna muda)

M2

Rp

33600

M083

Keramik Asia Tile Kw. I 10 x 20 (warna tua)

M2

Rp

39000

M084

Keramik Asia Tile Kw. I 20 x 20 (warna muda)

M2

Rp

35400

M085

Keramik Asia Tile Kw. I 20 x 20 (warna tua)

M2

Rp

35250

M086

Keramik Asia Tile Kw. I 20 x 25 (warna muda)

M2

Rp

34500

M087

Keramik Asia Tile Kw. I 30 x 30 (warna muda)

M2

Rp

29400

M088

Keramik Asia Tile Kw. I 30 x320 (warna tua)

M2

Rp

38400

M089

Keramik Asia Tile Kw. I 40 x 40 (warna muda)

M2

Rp

39000

M090

Keramik Asia Tile Kw. II 10 x 20 (warna muda)

M2

Rp

33600

M091

Keramik Asia Tile Kw. II 10 x 20 (warna tua)

M2

Rp

34800

M092

Keramik Asia Tile Kw. II 20 x 20 (warna muda)

M2

Rp

31200

M093

Keramik Asia Tile Kw. II 20 x 20 (warna tua)

M2

Rp

35400

M094

Keramik Asia Tile Kw. II 20 x 25 (warna muda)

M2

Rp

40800

M095

Keramik Asia Tile Kw. II 30 x 30 (warna muda)

M2

Rp

27000

M096

Keramik Asia Tile Kw. II 30 x 30 (warna tua)

M2

Rp

40800

M097

Keramik Asia Tile Kw. II 40 x 40 (warna muda)

M2

Rp

34800

M098

Keramik Diamond Kw. I 10 x 20 (warna muda)

M2

Rp

29700

M099

Keramik Diamond Kw. I 10 x 20 (warna tua)

M2

Rp

31800

M100

Keramik Diamond Kw. I 20 x 20 (warna muda)

M2

Rp

30300

M101

Keramik Diamond Kw. I 20 x 20 (warna tua)

M2

Rp

38400

M102

Keramik Diamond Kw. I 20 x 25 (warna muda)

M2

Rp

39600

M103

Keramik Diamond Kw. I 30 x 30 (warna muda)

M2

Rp

42000

M104

Keramik Diamond Kw. I 30 x 30 (warna tua)

M2

Rp

42000

M105

Keramik Diamond Kw. I 40 x 40 (warna muda)

M2

Rp

38400

M106

Keramik Diamond Kw. II 10 x 20 (warna muda)

M2

Rp

31200

M107

Keramik Diamond Kw. II 10 x 20 (warna tua)

M2

Rp

34800

M108

Keramik Diamond Kw. II 20 x 20 (warna muda)

M2

Rp

32400

M109

Keramik Diamond Kw. II 20 x 20 (warna tua)

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

M110

Keramik Diamond Kw. II 20 x 25 (warna muda)

M111

Keramik Diamond Kw. II 30 x 30 (warna muda)

M2

Rp

37800

M112

Keramik Diamond Kw. II 30 x 30 (warna tua)

M2

Rp

42000

M113

Keramik Diamond Kw. II 40 x 40 (warna muda)

M2

Rp

45600

M114

Keramik impero homogeneous dan anti slip 30 x 30 cm

M2

Rp

96000

M115

Kerawang cetak ukuran 12 x 30 cm

M116

Kerikil

M3

Rp

73200

M117

Kloset duduk monoblock KIA

Bh

Rp

960000

M118

Kloset duduk monoblock Toto

Bh

Rp

1158000

M119

Kloset porselin jongkok KIA (standard)

Bh

Rp

81000

M120

Kloset porselin jongkok Toto (Standart)

Bh

Rp

132000

M121

Kran biasa

Bh

Rp

78180

M122

Kunci Anchor Mounteis door 2 slag

Bh

Rp

54000

M123

Kunci kuda besar 2 slag

Bh

Rp

37500

M124

Kunci Yale 2 slag

Bh

Rp

47700

M125

Lem Aibon

Kg

Rp

14400

M126

Limestone

M3

Rp

36000

M127

Mild

Kg

Rp

3900

M128

Minyak cat

Ltr

Rp

9000

M129

Multiplek 12 mm

Lbr

Rp

94500

M130

Multiplek 6 mm

Lbr

Rp

45750

M131

Multiplek 9 mm

Lbr

Rp

99000

M132

Marmer Sulawesi 30 x 30 cm

M2

Rp

144000

M133

Marmer goldesk 30 x 30 cm

M2

Rp

222000

M134

Marmer nero absolute 30 x 30 cm

M2

Rp

222000

M135

Marmer slab goldesk/nero absolute lebar 130 cm

M1

Rp

900000

M136

Nok/Karpus biasa

Bj

Rp

3300

M137

Paku list

Kg

Rp

10590

M138

Paku reng/usuk

Kg

Rp

8700

M139

Paku seng

Bj

Rp

300

M140

Paras buatan (sintesis)

Bj

Rp

2670

M141

Paras gosok Silangkarang

Bj

Rp

4950

M142

Paras krobokan

Bj

Rp

3750

M143

Paras Belayu

Bj

Rp

4500

M144

Pasir beton

M3

Rp

72000

M145

Pasir pasang

M3

Rp

72000

M146

Pasir urug

M3

Rp

54000

M147

Paving blok kelas I

M2

Rp

24500

M148

Paving blok kelas II

M149

Pipa listrik paralon diameter 5/8"

Lj

Rp

3900

M150

Pipa Maspion AW 1

Lj

Rp

19500

M151

Pipa Maspion AW 1/2

Lj

Rp

11520

M152

Pipa Maspion AW 1 1/2

Lj

Rp

36000

M153

Pipa Maspion AW 2

Lj

Rp

51969

M154

Pipa Maspion AW 3

Lj

Rp

94320

M155

Pipa Maspion AW 3/4

Lj

Rp

15300

M156

Pipa Maspion Aw 4

Lj

Rp

136080

M157

Plamir kayu

Kg

Rp

13500

M158

Plamir tembok

Kg

Rp

4458

M159

Playwood 4 mm

Lbr

Rp

34800

M160

Playwood alumunium

Lbr

Rp

66000

M161

Politur

Ltr

Rp

24420

M162

Plolitur Ultra

Ltr

Rp

24780

M163

Politur Pernis

Ltr

Rp

21900

M164

Residu/Teer

Kg

Rp

9600

M165

Semen Gresik

Zak

Rp

27600

M166

Semen Tonasa

Zak

Rp

26400

M167

Semen Padang

Zak

Rp

26400

M168

Semen Tiga Roda

Zak

Rp

26400

M169

Seng BJLS 0.20 gelombang

Lbr

Rp

19725

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

M170

Sirtu

M3

Rp

M171

Sirap

Ikat

Rp

6000

M172

Tanah urug

M3

Rp

42000

M173

Teak Wood (0.9 x 2.00) m2

Lbr

Rp

50700

M174

Teak Wood (1.20 x 2.40) m2

Lbr

Rp

59190

M175

Tegel PC warna 20/20 cm

M176

Terrasso 30 x 30 cm

M2

Rp

108000

M177

Terrasso 60 x 60 cm

M2

Rp

132000

M178

Kaca Asahi Mass Polos(Clear) 5 mm

M2

Rp

60000

M179

Kaca Asahi Mass Polos(Clear) 6 mm

M2

Rp

93600

M180

Kaca Asahi Mass Polos(Clear) 8 mm

M2

Rp

135600

M181

Kaca Asahi Mass Polos(Clear) 10 mm

M2

Rp

180000

M182

Kaca Asahi Mass Polos(Clear) 12 mm

M2

Rp

210000

M183

Kaca Asahi Mass Polos(Clear) 15 mm

M2

Rp

574200

M184

Kaca Asahi Mass Polos(Clear) 19 mm

M2

Rp

943800

M1841

Kaca Rayben Dark Grey 5 mm

M2

Rp

73800

M185

Kaca Rayben Dark Grey 6 mm

M2

Rp

118200

M186

Kaca Rayben Dark Blue, blue

M2

Rp

85200

M187

Kaca Rayben Grey

M2

Rp

118200

M188

Kaca Rayben Broze

M2

Rp

171000

M189

Kaca Rayben Green

M2

Rp

295200

M190

Kaca Es Mislite

M2

Rp

77400

M191

Cermin Miralux Clear 5 mm

M2

Rp

155400

M192

Cermin Miralux Clear 6 mm

M2

Rp

210000

M193

Cermin Miralux Grey, Dark Grey, Bronze, Blue 5 mm

M2

Rp

210000

M194

Kaca Stopsol Classic Dark blue 5 mm

M2

Rp

255600

M195

Kaca Stopsol Classic Dark Grey 6 mm

M2

Rp

285000

M196

Kaca Stopsol Classic Green 8 mm

M2

Rp

379200

M197

Kaca Tempered Clear 4 mm STD

M2

Rp

182160

M198

Kaca Tempered Clear 5 mm STD

M2

Rp

182160

M199

Kaca Tempered Clear 6 mm STD

M2

Rp

234960

M200

Kaca Tempered Clear 8 mm STD

M2

Rp

356400

M201

Kaca Tempered Clear 8 mm Non STD

M2

Rp

463320

M202

Kaca Tempered Clear 10 mm STD

M2

Rp

435600

M203

Kaca Tempered Clear 10 mm Non STD

M2

Rp

566280

M204

Kaca Tempered Clear 12 mm STD

M2

Rp

501600

M205

Kaca Tempered Clear 12 mm Non STD

M2

Rp

652080

M206

Kaca Tempered Clear 15 mm STD

M2

Rp

1478400

M207

Kaca Tempered Clear 15 mm Non STD

M2

Rp

1533840

M208

Kaca Tempered Clear 19 mm STD

M2

Rp

2006400

M209

Kaca Tempered Clear 19 mm Non STD

M2

Rp

2061840

M210

Kaca Tempered Warna 5 mm STD

M2

Rp

221760

M211

Kaca Tempered Warna 6 mm STD

M2

Rp

267960

M212

Kaca Tempered Warna 8 mm STD

M2

Rp

409200

M213

Kaca Tempered Warna 8 mm Non STD

M2

Rp

531960

M214

Kaca Tempered Warna 10 mm STD

M2

Rp

580800

M215

Kaca Tempered Warna 10 mm Non STD

M2

Rp

756360

M216

Kaca Tempered Warna 12 mm STD

M2

Rp

679800

M217

Kaca Tempered Warna 12 mm Non STD

M2

Rp

881760

M218

Kaca Tempered Stopsol 5 mm STD

M2

Rp

353760

M219

Kaca Tempered Stopsol 6 mm STD

M2

Rp

467280

M220

Kaca Tempered Stopsol 8 mm STD

M2

Rp

682440

M221

Kaca Tempered Stopsol 8 mm Non STD

M2

Rp

887040

M222

Kaca Tempered Stopsol 10 mm STD

M2

Rp

1008480

M223

Kaca Tempered Stopsol 10 mm Non STD

M2

Rp

1310760

M224

Kaca Tempered Stopsol 12 mm STD

M2

Rp

1135200

M225

Kaca Tempered Stopsol 12 mm Non STD

M2

Rp

1475760

M226

Engsel Hings Kend E 171

Bh

Rp

1352400

M227

Engsel Door handle Kend GHD 0003 D32x300

Bh

Rp

1600800

M228

Engsel Lock case Kend US 2210

Bh

Rp

734850

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

68400

M229

Engsel Floor Hings 60221

Bh

Rp

M230

Engsel Kend PT 2224 top

Bh

Rp

1453600
82800

M231

Engsel Kend PT 2220 top

Bh

Rp

425500

M232

Engsel Kend PT 2210/C bottom

Bh

Rp

425500

M233

Engsel Barrelt bolt US 1219

Bh

Rp

353050

M234

Assesories Door Closer Cisa

M235

Assesories Door Closer

M236

Assesories Door Stoper

M237

Assesories Rel Hilaldam

M239

Kran Wastafel Toto

M240

Kran bathtub w/ retracable

M241

Kran bidet

M242

Kran shower panas + dingin

M243

Kran bathtub + Shower w/ mixer

M244

Kran Kitchen

M245

Kran taman

M246

Keramik Ceramduro

M2

Rp

96000

M247

Wood Filter

Kg

Rp

24000

M248

Ultran P 01/P 03

Kg

Rp

30000

M249

Ultran Top Coat

Kg

Rp

30000

M250

Thinner Up

Lt

Rp

9000

M251

Sand paper

Lbr

Rp

3600

M252

Closet body C 4361

Unit

Rp

1832000

M253

Tank cover C 436 CR

Unit

Rp

280000

M254

Tank trim w/o stop valve TS 436 SRXNWS

Unit

Rp

1784000

M255

Seat & cover w/ plastic hinges TC 272 N

Unit

Rp

220000

M256

Stop valve w/ flexible hose TS 251 FT2

Unit

Rp

106000

M257

Seal gasket & flange T53 P 100

Unit

Rp

62000

M258

Screw & cap set T 53 DSR

Unit

Rp

16000

M259

Shower spray w/ tap type TX 403 SV3

Unit

Rp

262000

M260

Euro dual flush S-trap closet body CW 660 J

Unit

Rp

474000

M261

Euro low tank SW 660 IJ

Unit

Rp

180000

M262

Euro tank cover SW 660 CRJ

Unit

Rp

65000

M263

Dual flush tank trim w/o stop valve TX 212 CWS

Unit

Rp

346000

M264

Seat & cover w/ plastic hinges TC 262 N

Unit

Rp

140000

M265

Stop valve w/ flexible hose TS 251 FT2

Unit

Rp

106000

M266

Slip in flange TX 215 C

Unit

Rp

47000

M267

Screw & cap set T 53 DS

Unit

Rp

12000

M268

Shower spray w/ tap type TX 403 SV3

Unit

Rp

262000

M269

Grass blok

Bh

Rp

1750

M270

Kansteen beton

Bh

Rp

65000

M271

Kayu papan Albasiah

M3

Rp

3250000

M272

Besi baja

kg

Rp

4500

SUBKONT
S12213

Biaya pemadatan

M2

Rp

6300

S21733

Perekat PC 1 : 3

M3

Rp

495540

S21823

Beton cor 1 : 2 : 3

M3

Rp

461035.2

S26414

Finishing lasur EL 501

M2

Rp

34210

UPAH
U001

Kepala tukang batu

hari

Rp

30000

U002

Kepala tukang besi

hari

Rp

30000

U003

Kepala tukang cat

hari

Rp

30000

U004

Kepala tukang kayu

hari

Rp

33000

U005

Mandor

hari

Rp

30000

U006

Pekerja

hari

Rp

24000

U007

Tukang batu

hari

Rp

26400

U008

Tukang besi

hari

Rp

27000

U009

Tukang cat

hari

Rp

27000

U010

Tukang gali

hari

Rp

25200

U011

Tukang kayu

hari

Rp

30000

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

U012

Finishing polish

M2

Rp

36000

U013

Polituran Ultran P-01/P-03

M2

Rp

55000

U014

Pasangan paras cetak

M2

Rp

69000

U015

Closet

Unit

Rp

100000

U016

Pintu kaca

Unit

Rp

200000

U017

Pasang paving

M3

Rp

6125

U018

Pasang grassblok

M3

Rp

437.5

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

Code
1
11110
11120
11130
11210
11310
11320
11330
11410
12110
12120
12210
12310
12320
12410
12420
12430
12440
12510
12520
12530
12610
12620
12710
12720
12810
12820
12830
12910
12920
13110
13210
13310
13410
21110
21210
21220
21230
21310
21314
21410
21414
21420
21424
21430
21434
21510
21520
21530
21540
21610
21614
21620
21624
21710
21720
21730
21810
21820
21830
21840
22110
22120
22210
22220
22230
22310
22320
22410
22420
22430
22510
22520

cdesign@7/17/2013

Description

Code
3

2
Bongkar lantai keramik/marmer / M2
Bongkar dinding bata tebal 1 batu / M2
Bongkar dinding bata tebal 1/2 batu / M2
Mengupas plesteran / M2
Menurunkan atap genteng/sirap / M2
Menurunkan atap seng / M2
Menurunkan rangka atap dari kayu / M2
Membongkar kuda-kuda dari kayu / M3
Galian tanah biasa / M3
Galian tanah keras / M3
Pemadatan & perataan tanah bekas galian / M3
Urugan tanah dipadatkan / M³
Urugan pasir / M³
Pekerjaan Amparan Batu Pecah Mesin t = 8 cm / m3
Pekerjaan pasang Pavingblok t = 8cm / m3
Pekerjaan pasang Grassblok t = 10 cm / m3
Pekerjaan pasang Kansteen Beton / m3
Pekerjaan pasang pondasi batu belah 1 : 5 / m3
Pekerjaan pasang batu kosongan / m3
Pekerjaan lantai kerja 1 : 3 : 5 / m3
Pekerjaan Cor Sitemix K 225 / m3
Pekerjaan Cor Sitemix K 175 / m3
Pekerjaan Besi beton terpasang U = 24 / kg
Pekerjaan Besi beton terpasang U = 40 / kg
Pekerjaan Bekisting dengan Multiplex t=12 mm / m2
Pekerjaan Bekisting dengan Multiplex t=9 mm / m2
Pekerjaan pasang Stoot Werk / m2
Pekerjaan Bekisting dengan papan terentang / m2
Pekerjaan Lantai Rabat Beton Tumbuk 1 : 3 : 5 / m3
Pekerjaan Kuda-kuda baja / kg
Pekerjaan Plat baja / kg
Pekerjaan Kuda-kuda Profil baja / kg
Pekerjaan Gording baja / kg
Pasangan batu kosong / M3
Pasangan batu kali 1 : 4 / M3
Pasangan batu kali 1 : 5 / M3
Pasangan batu kali 1 : 6 / M3
Pasangan traseram bata merah 1 : 2 / M3
Pas. Dinding batu bata / M2
Pasangan bata merah 1:3 / M3
Pas. Dinding batu bata / M2
Pasangan bata merah 1:5 / M3
Pas. Dinding batu bata / M2
Pasangan bata merah 1:6 / M3
Pas. Dinding batu bata / M2
Plesteran 1:2 / M2
Plesteran 1:4 / M2
Plesteran 1:5 / M2
Plesteran 1:6 / M2
Pasangan bataco 1 : 2 / M3
Pas. Dinding batu bata / M2
Pasangan bataco 1 : 5 / M3
Pas. Dinding batu bata / M2
Siaran PC 1 : 2 / M3
Siaran PC 1 : 3 / M3
Perekat PC / M3
Beton rabat cor 1 : 3 : 5 / m3
Beton cor 1 : 2 : 3 / m3
Beton cor 1 : 2.5 : 2.5 / m3
Beton cycloof 1 : 2 : 3 / m3
Pekerjaan kayu kap kruing / M3
Pekerjaan kayu kap bingkirai / M3
Pasangan usuk kruing 5/7 / M2
Pasangan usuk bingkirai 5/7 / M2
Pasangan usuk bambu / M2
Pasang reng bingkirai 3/2 / M2
Pasang reng kruing 3/2 / M2
Pekerjaan papan kolong / Listplank 6/12 / M1
Kayu Bingkirai 12/12
Pekerjaan kayu 6/12 cm / M1
Pekerjaan kosen pintu / jendela biasa / M3
Pekerjaan kosen model baru / Style Bali / M3

11113
11123
11133
11213
11333
11323
11333
11413
12113
12123
12213
12313
12323
12413
12423
12433
12443
12513
12523
12533
12613
12623
12713
12723
12813
12823
12833
12913
12923
13113
13213
13313
13413
21113
21213
21223
21233
21313
21314
21413
21414
21423
21424
21433
21434
21513
21523
21533
21543
21613
21614
21623
21624
21713
21723
21733
21813
21823
21833
21843
22113
22123
22213
22223
22233
22313
22323
22413
22423
22433
22513
22523

Page 7 of 16

Total price
4
5,940.00
35,640.00
8,415.00
1,402.50
2,400.75
1,617.00
2,400.75
331,980.00
21,615.00
43,230.00
6,930.00
86,559.00
79,530.00
91,476.00
36,382.50
12,512.50
126,220.82
198,627.00
113,067.90
322,367.76
379,513.20
386,403.60
6,837.60
6,837.60
82,690.41
82,690.41
54,054.00
136,669.50
346,171.32
7,467.08
1,801.80
73.60
6,767.15
145,035.00
347,293.32
344,652.00
325,527.84
644,302.30
64,430.23
622,636.34
62,263.63
600,970.39
60,097.04
577,192.31
57,719.23
24,142.80
22,500.72
21,933.12
21,616.32
398,483.45
39,848.34
374,163.77
37,416.38
17,202.24
16,657.87
49,554.00
410,778.72
46,103.52
511,117.20
366,391.56
4,033,920.00
5,083,320.00
35,417.25
46,435.95
25,141.05
13,751.10
11,232.54
41,552.28
326,336.47
56,984.08
5,212,680.00
5,635,080.00

Connect to
5

12213

21823

26414
26141

22610
22620
22630
22640
22710
22720
22810
22820
23110
23120
23130
23210
23220
24110
24210
24220
24230
24240
24250
24260
24270
24280
25110
25120
25210
25220
25230
25310
25410
25420
25430
25510
25610
25620
25630
25710
25810
26110
26210
26310
26410
26414
26510
31110
31210

cdesign@7/17/2013

Pekerjaan daun pintu / Jendela kelam / M2
Pekerjaan daun pintu / jendela kaca / M2
Pekerjaan Daun pintu teakwood / M2
Pasangan krepyak / M2
Pergola 3/15 / M2
Pergola 6/12 / M2
Pintu Kaca w/ engsel tembok / Unit
Pintu Kaca w/ engsel floor / Unit
Pasangan atap genteng / M2
Pasangan atap sirap / M2
Pasangan atap seng / asbes gelombang / M2
Pasangan genteng bubungan / M1
Pasangan bubungan asbes
Pasangan plafond gedeg / m2
Pas. Plafond teakwood 1.20 x 2.4 / M2
Pas. Plafond Playwood 4 mm / M2
Pas. Plafond Ceilling Teak 0.62 x 2.4 / M2
Pas. Plafond Eternit Kls 1 / M2
Pas. Plafond Gypsum 9 mm / M2
Pas. Plafond Gypsum 9 mm weathershield / M2
Pas. Plafond Cornice/skirting Kayu bingkirai 2/12 / M2
Pas. Plafond Cornice/skirting Kayu bingkirai 4/6 / M2
Pekerjaan pasangan lantai tegel
Pas.lantai Keramik 20 x 20 kls I (warna muda) / M2 ( Asia Tile Kw.I )
Pas.lantai Keramik 10 x 20 kls I (warna muda) / M2 ( Asia Tile Kw.I )
Pas.lantai Keramik 10 x 20 kls I (warna tua) / M2 ( Asia Tile Kw.I )
Pas.lantai Keramik 20 x 20 kls I (warna tua) / M2 ( Asia Tile Kw.I )
Pas.lantai Keramik 20 x 25 kls I (warna muda) / M2 ( Asia Tile Kw.I )
Pas.lantai Keramik 30 x 30 kls I (warna muda) / M2 ( Asia Tile Kw.I )
Pas.lantai Keramik 30 x 30 kls I (warna tua) / M2 ( Asia Tile Kw.I )
Pas.lantai Keramik 30 x 30 kls I homogeneuos, anti slip / M2 ( Asia Tile Kw.I )
Pas.lantai Keramik 40 x 40 kls I (warna muda) / M2 ( Asia Tile Kw.I )
Pas.lantai Granite 30 x 30 Goldesk / M2 ( Asia Tile Kw.I )
Pas.lantai Marmer 30 x 30 cm / M2 ( Asia Tile Kw.I )
Pas.lantai Terrasso 30 x 30 cm / M2 ( Asia Tile Kw.I )
Pas.lantai Terrasso 60 x 60 cm / M2 ( Asia Tile Kw.I )
Pas.lantai Keramik Ceramduro / M2 ( Asia Tile Kw.I )
Pekerjaan cat menie ( 1 x ) / M2
Pekerjaan mengecat (1x cat dasar, 2x cat halus, memplamur dan gosok)
Pekerjaan laburan Cat (1x plamur + 2x cat)
10 M2 POLITURAN ULTRAN P-01/P-03
Pas. Lasur / M2
Pasangan paras cetak / M2
Closet TOTO C 436
Closet TOTO SW 660 J / CW 660 J

Page 8 of 16

22613
22623
22633
22643
22713
22723
22813
22823
23113
23123
23133
23213
23223
24113
24213
24223
24233
24243
24253
24266
24273
24283
25113
25123
25213
25223
25233
25313
25413
25423
25433
25513
25613
25623
25633
25713
25813
26113
26213
26313
26413
26414
26513
31113
31213

244,744.50
368,289.90
278,694.90
398,083.13
446,900.31
536,766.65
6,850,358.68
7,684,265.60
51,117.00
22,555.50
21,945.00
50,196.10
19,800.00
59,558.40
84,869.40
74,674.38
105,865.98
63,757.98
90,223.98
122,827.98
141,991.74
132,379.50
80,353.85
84,313.85
81,937.85
89,065.85
84,115.85
84,115.85
76,393.85
88,273.85
164,305.85
164,305.85
370,225.85
267,265.85
219,745.85
251,425.85
203,905.85
8,259.90
24,667.50
20,527.65
376,310.00
37,631.00
134,244.83
5,128,200.00
1,905,200.00

26414

21733

42464
42464
21733
21733
21733
21733
21733
21733
21733
21733
21733
21733
21733
21733
21733
21733
21733

PT. CARATWARSA HANGANDANA

HARGA SATUAN SUMBER DAYA
SAB
Edisi

Tanggal
: Cdesign PT CARATWARSA HANGANDANA
: 17072003 SD Dps 17 July 2003

Kode

S. Daya / Kegiatan

Qty

1

2

3

Lembar Ke
Dari Lembar

4

22/07/2003
1.00
5

Harga Satuan

Upah

Bahan

Sub Total

5

6

7

8

PEKERJAAN BONGKARAN
K11110
U006
U005
K11111
K11112
K11113

Bongkar lantai keramik/marmer / M2
Pekerja
Mandor
Summary
10% Profite
Total

0.2000 ls
0.0200 ls

24,000.0000
30,000.0000

4,800.00
600.00
5,400.00

-

4,800.00
600.00
5,400.00
540.00
5,940.00

-

28,800.00
3,600.00
32,400.00
3,240.00
35,640.00

-

7,200.00
450.00
7,650.00
765.00
8,415.00

-

1,200.00
75.00
1,275.00
127.50
1,402.50

-

480.00
300.00
780.00
78.00
858.00

-

1,200.00
270.00
1,470.00
147.00
1,617.00

Bongkar dinding bata tebal 1 batu / M2
K11120
U006
U005
K11121
K11122
K11123

Pekerja
Mandor
Summary
10% Profite
Total

Bongkar dinding bata tebal 1/2 batu /
M2
U006 Pekerja
U005 Mandor
K11131 Summary
K11132 10% Profite
K11133 Total

1.2000 ls
0.1200 ls

24,000.0000
30,000.0000

28,800.00
3,600.00
32,400.00

K11130

K11210
U006
U005
K11211
K11212
K11213

Mengupas plesteran / M2
Pekerja
Mandor
Summary
10% Profite
Total

0.3000 ls
0.0150 ls

0.0500 ls
0.0025 ls

24,000.0000
30,000.0000

24,000.0000
30,000.0000

7,200.00
450.00
7,650.00

1,200.00
75.00
1,275.00

Menurunkan atap genteng/sirap / M2
K11310
U006
U005
K11311
K11312
K11313

Pekerja
Mandor
Summary
10% Profite
Total

K11320
U006
U008
K11321
K11322
K11323

Menurunkan atap seng / M2
Pekerja
Tukang besi
Summary
10% Profite
Total

0.0200 ls
0.0100 ls

0.0500 ls
0.0100 ls

24,000.0000
30,000.0000

24,000.0000
27,000.0000

480.00
300.00
780.00

1,200.00
270.00
1,470.00

Menurunkan rangka atap dari kayu / M2
K11330
U011
U004
U006
U005
K11331
K11332
K11333

Tukang kayu (dipakai lagi)
Kepala tukang (dipakai lagi)
Pekerja
Mandor
Summary
10% Profite
Total

0.0250
0.0025
0.0500
0.0050

ls
ls
ls
ls

30,000.0000
33,000.0000
24,000.0000
30,000.0000

750.00
82.50
1,200.00
150.00
2,182.50

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

-

750.00
82.50
1,200.00
150.00
2,182.50
218.25
2,400.75

Membongkar kuda-kuda dari kayu / M3
K11410
U011
U004
U006
U005
K11411
K11412
K11413

Tukang kayu
Kepala tukang
Pekerja
Mandor
Summary
10% Profite
Total

6.0000
0.6000
4.0000
0.2000

ls
ls
ls
ls

30,000.0000
33,000.0000
24,000.0000
30,000.0000

180,000.00
19,800.00
96,000.00
6,000.00
301,800.00

-

180,000.00
19,800.00
96,000.00
6,000.00
301,800.00
30,180.00
331,980.00

PEKERJAAN GALIAN DAN URUGAN
K12110
U010
U005
K12111
K12112
K12113

Galian tanah biasa / M3
Tukang gali
Mandor
Summary
10% Profite
Total

K12120
U010
U005
K12121
K12122
K12123

Galian tanah keras / M3
Tukang gali
Mandor
Summary
10% Profite
Total

K12210
U006
U005
K12211
K12212
K12213

Pemadatan & perataan tanah bekas
galian / M3
Pekerja
Mandor
Summary
10% Profite
Total

K12310
M172
12213
U006
U005
K12311
K12312
K12313

Urugan tanah dipadatkan / M³
Tanah urug
Biaya pemadatan
Pekerja
Mandor
Summary
10% Profite
Total

K12320
M146
U006
U005
K12321
K12322
K12323

Urugan pasir / M³
Pasir urug
Pekerja
Mandor
Summary
10% Profite
Total

0.7500 ls
0.0250 ls

1.5000 ls
0.0500 ls

0.2500 ls
0.0100 ls

1.200
3.000
0.300
0.010

25,200.0000
30,000.0000

25,200.0000
30,000.0000

24000.0000
30000.0000

m3
m2
ls
ls

1.2000 M3
0.3000 ls
0.0100 ls

42,000.000
6,930.000
24,000.000
30,000.000

54,000.0000
24,000.0000
30,000.0000

18,900.00
750.00
19,650.00

37,800.00
1,500.00
39,300.00

6,000.00
300.00
6,300.00

-

18,900.00
750.00
19,650.00
1,965.00
21,615.00

-

37,800.00
1,500.00
39,300.00
3,930.00
43,230.00

-

6,000.00
300.00
6,300.00
630.00
6,930.00

50,400.00
20,790.00
7,200.00
300.00
7,500.00

71,190.00

64,800.00
7,200.00
300.00
7,500.00

64,800.00

50,400.00
20,790.00
7,200.00
300.00
78,690.00
7,869.00
86,559.00

64,800.00
7,200.00
300.00
72,300.00
7,230.00
79,530.00

BETON BERTULANG

K12410
M116
U006
K12411
K12412
K12413

Pekerjaan Amparan Batu Pecah Mesin t
= 8 cm / m3
Batu pecah Mesin 5/7
Pekerja Trampil (Gali, Ampar & urug)
Summary
10% Profite
Total

Pekerjaan pasang Pavingblok t = 8cm /
K12420 m3
M147 Pavingblok t = 8 cm
Send Bidding
U017 Upah pasang paving

1.100
0.110

ls

1.100 m2
1 m2
1.00 m2

73,200.000
24,000.000

24,500.000
0
6,125.00

80,520.00
2,640.00
2,640.00

80,520.00

26,950.00
6,125.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

80,520.00
2,640.00
83,160.00
8,316.00
91,476.00

26,950.00
6,125.00

1 m2

Upah stamper
K12421 Summary
K12422 10% Profite
K12423 Total
Pekerjaan pasang Grassblok t = 10 cm /
K12430 m3
M269 Grassblok t = 10cm
Send Bidding
U018 Upah pasang grassblok
Upah stamper
K12431 Summary
K12432 10% Profite
K12433 Total

0
6,125.00

6.2500

bh
1 m2
1.00 m2
1 m2

1750.0000
0
437.50
0

26,950.00

10,937.50
437.50
437.50

10,937.50

33,075.00
3,307.50
36,382.50

10,937.50
437.50
11,375.00
1,137.50
12,512.50

Pekerjaan pasang Kansteen Beton / m3
K12440
M270
U007
U001
U006
U005
K12441
K12442
K12443

Kansteen beton
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K12510
M165
M013
M145
U007
U001
U006
U005
K12511
K12512
K12513

Pekerjaan pasang pondasi batu belah 1
: 5 / m3
Semen gresik
Batu belah
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

1.6670
0.0080
0.0010
0.2500
0.0050

1.0800
1.2000
0.4400
0.5000
0.1125
1.2500
0.0169

bh
ls
ls
ls
ls

Zak
m3
m3
ls
ls
ls
ls

65000.0000
26400.0000
30000.0000
24000.0000
30000.0000

27600.0000
60000.0000
72000.0000
26400.0000
30000.0000
24000.0000
30000.0000

108,355.00
211.20
30.00
6,000.00
150.00
6,391.20

108,355.00

29,808.00
72,000.00
31,680.00
13,200.00
3,375.00
30,000.00
507.00
47,082.00

133,488.00

108,355.00
211.20
30.00
6,000.00
150.00
114,746.20
11,474.62
126,220.82

29,808.00
72,000.00
31,680.00
13,200.00
3,375.00
30,000.00
507.00
180,570.00
18,057.00
198,627.00

Pekerjaan pasang batu kosongan / m3
K12520
M013
U007
U001
U006
U005
K12521
K12522
K12523

Batu belah
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K12530
M165
M116
M114
U007
U001
U006
U005
K12531
K12532
K12533

Pekerjaan lantai kerja 1 : 3 : 5 / m3
Semen gresik
Batu split 2/3 (peah mesin)
Pasir beton I
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K12610
M165
M116
M114
U007
U001

Pekerjaan Cor Sitemix K 225 / m3
Semen
Batu split 2/3 (peah mesin)
Pasir beton I
Tukang batu
Kepala tukang batu

1.2000
0.5625
0.0750
0.5000
0.0563

3.9560
0.9300
0.5500
0.5000
0.0500
2.0000
0.0100

6.8000
0.8100
0.4900
0.5000
0.0500

m3
ls
ls
ls
ls

Zak
m3
m3
ls
ls
ls
ls

Zak
m3
m3
ls
ls

60000.0000
26400.0000
30000.0000
24000.0000
30000.0000

27600.0000
73200.0000
96000.0000
26400.0000
30000.0000
24000.0000
30000.0000

27600.0000
73200.0000
96000.0000
26400.0000
30000.0000

72,000.00
14,850.00
2,250.00
12,000.00
1,689.00
30,789.00

72,000.00

109,185.60
68,076.00
52,800.00
13,200.00
1,500.00
48,000.00
300.00
63,000.00

230,061.60

187,680.00
59,292.00
47,040.00
13,200.00
1,500.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

72,000.00
14,850.00
2,250.00
12,000.00
1,689.00
102,789.00
10,278.90
113,067.90

109,185.60
68,076.00
52,800.00
13,200.00
1,500.00
48,000.00
300.00
293,061.60
29,306.16
322,367.76

187,680.00
59,292.00
47,040.00
13,200.00
1,500.00

U006
U005
K12611
K12612
K12613

Pekerja
Mandor
Summary
10% Profite
Total

K12620
M165
M116
M114
U007
U001
U006
U005
K12621
K12622
K12623

Pekerjaan Cor Sitemix K 175 / m3
Semen
Batu split 2/3 (peah mesin)
Pasir beton I
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K12710
M022
M051
U008
U002
U006
U005
K12711
K12712
K12713

Pekerjaan Besi beton terpasang U = 24
/ kg
Besi beton rata-rata
Bendrat
Tukang besi
Kepala tukang besi
Pekerja
Mandor
Summary
10% Profite
Total

K12720
M022
M051
U008
U002
U006
U005
K12721
K12722
K12723

Pekerjaan Besi beton terpasang U = 40
/ kg
Besi beton rata-rata
Bendrat
Tukang besi
Kepala tukang besi
Pekerja
Mandor
Summary
10% Profite
Total

K12810
M063
M129
M138
U011
U004
U006
U005
K12811
K12812
K12813

Pekerjaan Bekisting dengan Multiplex
t=12 mm / m2
Rangka kayu meranti 5/7 (2x pakai)
Multiplex 12 mm (2x pakai)
Paku
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

K12820
M063
M129
M138
U011
U004
U006
U005
K12821
K12822
K12823

Pekerjaan Bekisting dengan Multiplex
t=9 mm / m2
Rangka kayu meranti 5/7 (2x pakai)
Multiplex 12 mm (2x pakai)
Paku
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

1.5000
0.0100

6.8000
0.8300
0.5400
0.5000
0.0500
1.5000
0.0100

1.0500
0.0100
0.0150
0.0100
0.0250
0.0050

1.0500
0.0100
0.0150
0.0100
0.0250
0.0050

0.0170
0.3470
0.4000
0.1500
0.1500
0.1200
0.0500

0.0170
0.3470
0.4000
0.1500
0.1500
0.1200
0.0500

ls
ls

Zak
m3
m3
ls
ls
ls
ls

kg
kg
ls
ls
ls
ls

kg
kg
ls
ls
ls
ls

m3
Lbr
Kg
ls
ls
ls
ls

m3
Lbr
Kg
ls
ls
ls
ls

24000.0000
30000.0000

27600.0000
73200.0000
96000.0000
26400.0000
30000.0000
24000.0000
30000.0000

4500.0000
3600.0000
27000.0000
30000.0000
24000.0000
30000.0000

4500.0000
3600.0000
27000.0000
30000.0000
24000.0000
30000.0000

1474800.0000
94500.0000
8700.0000
30000.0000
33000.0000
24000.0000
30000.0000

1474800.0000
94500.0000
8700.0000
30000.0000
33000.0000
24000.0000
30000.0000

36,000.00
300.00
51,000.00

294,012.00

187,680.00
60,756.00
51,840.00
13,200.00
1,500.00
36,000.00
300.00
51,000.00

300,276.00

4,725.00
36.00
405.00
300.00
600.00
150.00
1,455.00

4,761.00

4,725.00
36.00
405.00
300.00
600.00
150.00
1,455.00

4,761.00

25,071.60
32,791.50
3,480.00
4,500.00
4,950.00
2,880.00
1,500.00
13,830.00

61,343.10

25,071.60
32,791.50
3,480.00
4,500.00
4,950.00
2,880.00
1,500.00
13,830.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

61,343.10

36,000.00
300.00
345,012.00
34,501.20
379,513.20

187,680.00
60,756.00
51,840.00
13,200.00
1,500.00
36,000.00
300.00
351,276.00
35,127.60
386,403.60

4,725.00
36.00
405.00
300.00
600.00
150.00
6,216.00
621.60
6,837.60

4,725.00
36.00
405.00
300.00
600.00
150.00
6,216.00
621.60
6,837.60

25,071.60
32,791.50
3,480.00
4,500.00
4,950.00
2,880.00
1,500.00
75,173.10
7,517.31
82,690.41

25,071.60
32,791.50
3,480.00
4,500.00
4,950.00
2,880.00
1,500.00
75,173.10
7,517.31
82,690.41

K12830 Pekerjaan pasang Stoot Werk / m2
Kayu Dolken /Stoot
M064 Papan Meranti 2 x 20 cm
M138 Paku
U011 Tukang kayu
U004 Kepala tukang kayu
U006 Pekerja
U005 Mandor
K12831 Summary
K12832 10% Profite
K12833 Total
Pekerjaan Bekisting dengan papan
K12910 terentang / m2
Rangka kayu Meranti 5/7 (2xpakai) 50%
M064
M271 Papan Albasiah 3cm (2xpakai) 75 %
M138 Paku
U002 Tukang besi
U008 Kepala tukang besi
U006 Pekerja
U005 Mandor
K12911 Summary
K12912 10% Profite
K12913 Total

K12920
M165
M116
M114
U007
U001
U006
U005
K12921
K12922
K12923

Pekerjaan Lantai Rabat Beton Tumbuk
1 : 3 : 5 / m3
Semen
Batu split 2/3 (peah mesin)
Pasir beton I
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

9.0000
0.0160
0.5000
0.2000
0.2000
0.1500
0.0170

0.0170
0.0240
0.4000
0.1500
0.1500
0.1200
0.0500

9.0000
0.0160
0.5000
0.2000
0.2000
0.1500
0.0750

bh
m3
kg
ls
ls
ls
ls

m3
m3
kg
ls
ls
ls
ls

Zak
m3
m3
ls
ls
ls
ls

1755000.0000
8700.0000
30000.0000
33000.0000
24000.0000
30000.0000

1755000.0000
3250000.0000
8700.0000
30000.0000
27000.0000
24000.0000
30000.0000

27600.0000
73200.0000
96000.0000
26400.0000
30000.0000
24000.0000
30000.0000

28,080.00
4,350.00
6,000.00
6,600.00
3,600.00
510.00
16,710.00

32,430.00

29,835.00
78,000.00
3,480.00
4,500.00
4,050.00
2,880.00
1,500.00
12,930.00

111,315.00

248,400.00
1,171.20
48,000.00
5,280.00
6,000.00
3,600.00
2,250.00
17,130.00

297,571.20

28,080.00
4,350.00
6,000.00
6,600.00
3,600.00
510.00
49,140.00
4,914.00
54,054.00

29,835.00
78,000.00
3,480.00
4,500.00
4,050.00
2,880.00
1,500.00
124,245.00
12,424.50
136,669.50

248,400.00
1,171.20
48,000.00
5,280.00
6,000.00
3,600.00
2,250.00
314,701.20
31,470.12
346,171.32

PEKERJAAN BAJA
K13110
M272
U002
U008
U006
U005

Pekerjaan Kuda-kuda baja / kg
Besi profil macam-macam ukuran
Tukang besi
Kepala tukang besi
Pekerja
Mandor

110.0000
2.5000
0.5000
2.5000
0.1000

kg
ls
ls
ls
ls

4500.0000
30000.0000
27000.0000
24000.0000
30000.0000

Peralatan 5 %
1 kg kuda-kuda profil = 1/100
K13111 Summary
K13112 10% Profite
K13113 Total
K13210
M272
U002
U008
U006
U005

Pekerjaan Plat baja / kg
Besi plat macam-macam ukuran
Tukang besi
Kepala tukang besi
Pekerja
Mandor

Peralatan 5 %
1 kg kuda-kuda profil = 1/100
K13211 Summary
K13212 10% Profite
K13213 Total

1.0000
2.5000
0.5000
2.5000
0.1000

kg
ls
ls
ls
ls

4500.0000
30000.0000
27000.0000
24000.0000
30000.0000

495,000.00
75,000.00
13,500.00
60,000.00
3,000.00
151,500.00

495,000.00

151,500.00

495,000.00

4,500.00
75,000.00
13,500.00
60,000.00
3,000.00
151,500.00

4,500.00

151,500.00

4,500.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

495,000.00
75,000.00
13,500.00
60,000.00
3,000.00
646,500.00
32,325.00
6,788.25
6,788.25
678.83
7,467.08

4,500.00
75,000.00
13,500.00
60,000.00
3,000.00
156,000.00
7,800.00
1,638.00
1,638.00
163.80
1,801.80

Pekerjaan Kuda-kuda Profil baja / kg
K13310
M272
U002
U008
U006
U005

Besi profil macam-macam ukuran
Tukang besi
Kepala tukang besi
Pekerja
Mandor

1.0500
0.0040
0.0010
0.0600
0.0020

kg
ls
ls
ls
ls

4500.0000
30000.0000
27000.0000
24000.0000
30000.0000

Peralatan 5 %
1 kg kuda-kuda profil = 1/100
K13311 Summary
K13312 10% Profite
K13313 Total
K13410
M272
U002
U008
U006
U005

Pekerjaan Gording baja / kg
Besi profil macam-macam ukuran
Tukang besi
Kepala tukang besi
Pekerja
Mandor

110.0000
1.5000
0.3000
1.5000
0.0600

kg
ls
ls
ls
ls

4500.0000
30000.0000
27000.0000
24000.0000
30000.0000

Peralatan 5 %
1 kg kuda-kuda profil = 1/100
K13411 Summary
K13412 10% Profite
K13413 Total

4,725.00
120.00
27.00
1,440.00
60.00
1,647.00

4,725.00

1,647.00

4,725.00

495,000.00
45,000.00
8,100.00
36,000.00
1,800.00
90,900.00

495,000.00

90,900.00

495,000.00

4,725.00
120.00
27.00
1,440.00
60.00
6,372.00
318.60
66.91
66.91
6.69
73.60

495,000.00
45,000.00
8,100.00
36,000.00
1,800.00
585,900.00
29,295.00
6,151.95
6,151.95
615.20
6,767.15

PEKERJAAN PASANGAN & PLESTERAN
K21110
M013
M145
U006
U005
K21111
K21112
K21113

Pasangan batu kosong / M3
Batu kali
Pasir pasang
Pekerja
Mandor
Summary
10% Profite
Total

K21210
M013
M165
M145
U007
U001
U006
U005
K21211
K21212
K21213

Pasangan batu kali 1 : 4 / M3
Batu kali
Semen gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K21220
M013
M165
M145
U007
U001
U006
U005
K21221
K21222
K21223

Pasangan batu kali 1 : 5 / M3
Batu kali
Semen gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K21230
M013
M165
M145
U007

Pasangan batu kali 1 : 6 / M3
Batu kali
Semen gresik
Pasir pasang
Tukang batu

1.2000
0.3000
1.5000
0.0750

1.2000
2.8470
0.5370
1.2000
0.1200
3.6000
0.160

1.2000
2.7200
0.5440
1.2000
0.1200
3.6000
0.180

1.2000
1.9440
0.6000
1.2000

M3
ls
ls
ls

M3
zak
M3
ls
ls
ls
ls

M3
zak
M3
ls
ls
ls
ls

M3
zak
M3
ls

60,000.0000
72,000.0000
24,000.0000
30,000.0000

60,000.0000
27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.000

60,000.0000
27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.000

60,000.0000
27,600.0000
72,000.0000
26,400.0000

72,000.00
21,600.00
36,000.00
2,250.00
38,250.00

93,600.00

72,000.00
78,577.20
38,664.00
31,680.00
3,600.00
86,400.00
4,800.00
126,480.00

189,241.20

72,000.00
75,072.00
39,168.00
31,680.00
3,600.00
86,400.00
5,400.00
127,080.00

186,240.00

72,000.00
53,654.40
43,200.00
31,680.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

72,000.00
21,600.00
36,000.00
2,250.00
131,850.00
13,185.00
145,035.00

72,000.00
78,577.20
38,664.00
31,680.00
3,600.00
86,400.00
4,800.00
315,721.20
31,572.12
347,293.32

72,000.00
75,072.00
39,168.00
31,680.00
3,600.00
86,400.00
5,400.00
313,320.00
31,332.00
344,652.00

72,000.00
53,654.40
43,200.00
31,680.00

U001
U006
U005
K21231
K21232
K21233

Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K21310
M011
M165
M145
U007
U001
U006
U005
K21311
K21312
K21313
K21314

Pasangan traseram bata merah 1 : 2 /
M3
Bata pasang kls I
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total
Pas. Dinding batu bata / M2

K21410
M011
M165
M145
U007
U001
U006
U005
K21411
K21412
K21413
K21414

Pasangan bata merah 1:3 / M3
Bata merah
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total
Pas. Dinding batu bata / M2

K21420
M011
M165
M145
U007
U001
U006
U005
K21421
K21422
K21423
K21424

Pasangan bata merah 1:5 / M3
Bata merah
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total
Pas. Dinding batu bata / M2

K21430
M011
M165
M145
U007
U001
U006
U005
K21431
K21432
K21433
K21434

Pasangan bata merah 1:6 / M3
Bata merah
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total
Pas. Dinding batu bata / M2

K21510
M165
M145
U007
U001
U006
U005
K21511

Plesteran 1:2 / M2
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary

0.1200 ls
3.6000 ls
0.180 ls

650.0000
3.2936
0.3330
1.5000
0.1500
4.5000
0.2250

bj
zak

ls
ls
ls
ls

30,000.0000
24,000.0000
30,000.000

480.0000
27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

3,600.00
86,400.00
5,400.00
127,080.00

168,854.40

312,000.00
90,903.36
23,976.00
39,600.00
4,500.00
108,000.00
6,750.00
158,850.00

426,879.36

1.000 M2

650.0000
2.4704
0.3750
1.5000
0.1500
4.5000
0.2250

bj
zak

ls
ls
ls
ls

480.0000
27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

312,000.00
68,183.04
27,000.00
39,600.00
4,500.00
108,000.00
6,750.00
158,850.00

407,183.04

1.000 M2

650.0000
1.6472
0.4170
1.5000
0.1500
4.5000
0.2250

bj
zak

ls
ls
ls
ls

480.0000
27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

312,000.00
45,462.72
30,024.00
39,600.00
4,500.00
108,000.00
6,750.00
158,850.00

387,486.72

1.000 M2

650.0000
0.8353
0.4280
1.5000
0.1500
4.5000
0.2250

bj
zak

ls
ls
ls
ls

480.0000
27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

312,000.00
23,054.28
30,816.00
39,600.00
4,500.00
108,000.00
6,750.00
158,850.00

365,870.28

1.000 M2

0.1680
0.0171
0.2000
0.0200
0.4000
0.0200

zak

ls
ls
ls
ls

27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

4,636.80
1,231.20
5,280.00
600.00
9,600.00
600.00
16,080.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

5,868.00

3,600.00
86,400.00
5,400.00
295,934.40
29,593.44
325,527.84

312,000.00
90,903.36
23,976.00
39,600.00
4,500.00
108,000.00
6,750.00
585,729.36
58,572.94
644,302.30
64,430.23

312,000.00
68,183.04
27,000.00
39,600.00
4,500.00
108,000.00
6,750.00
566,033.04
56,603.30
622,636.34
62,263.63

312,000.00
45,462.72
30,024.00
39,600.00
4,500.00
108,000.00
6,750.00
546,336.72
54,633.67
600,970.39
60,097.04

312,000.00
23,054.28
30,816.00
39,600.00
4,500.00
108,000.00
6,750.00
524,720.28
52,472.03
577,192.31
57,719.23

4,636.80
1,231.20
5,280.00
600.00
9,600.00
600.00
21,948.00

K21512 10% Profite
K21513 Total
K21520
M165
M145
U007
U001
U006
U005
K21521
K21522
K21523

Plesteran 1:4 / M2
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K21530
M165
M145
U007
U001
U006
U005
K21531
K21532
K21533

Plesteran 1:5 / M2
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K21540
M165
M145
U007
U001
U006
U005
K21541
K21542
K21543

Plesteran 1:6 / M2
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K21610
M012
M165
M145
U007
U001
U006
U005
K21611
K21612
K21613
K21614

Pasangan bataco 1 : 2 / M3
Batako kls I
Semen Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total
Pas. Dinding batu bata / M2

K21620
M012
M165
M145
U007
U001
U006
U005
K21621
K21622
K21623
K21624

Pasangan bataco 1 : 5 / M3
Batako kls I
Semen Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total
Pas. Dinding batu bata / M2

K21710
M165
M145
U007
U001
U006

Siaran PC 1 : 2 / M3
Semen Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja

2,194.80
24,142.80

0.1040
0.0209
0.2000
0.0200
0.4000
0.0200

0.0840
0.0214
0.2000
0.0200
0.4000
0.0200

0.0720
0.0220
0.2000
0.0200
0.4000
0.0200

118.0000
1.8168
0.1620
1.5000
0.1500
4.5000
0.2250

zak

ls
ls
ls
ls

zak

ls
ls
ls
ls

zak

ls
ls
ls
ls

bj
zak
m3
ls
ls
ls
ls

27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

1,200.0000
27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

2,870.40
1,504.80
5,280.00
600.00
9,600.00
600.00
16,080.00

4,375.20

2,318.40
1,540.80
5,280.00
600.00
9,600.00
600.00
16,080.00

3,859.20

1,987.20
1,584.00
5,280.00
600.00
9,600.00
600.00
16,080.00

3,571.20

141,600.00
50,143.68
11,664.00
39,600.00
4,500.00
108,000.00
6,750.00
158,850.00

203,407.68

1.000 M2

118.0000
0.9088
0.2030
1.5000
0.1500
4.5000
0.2250

bj
zak
m3
ls
ls
ls
ls

1,200.0000
27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

141,600.00
25,082.88
14,616.00
39,600.00
4,500.00
108,000.00
6,750.00
158,850.00

181,298.88

1.000 M2

0.0840
0.0085
0.1200
0.0120
0.3600

zak
m3
ls
ls
ls

27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000

2,318.40
612.00
3,168.00
360.00
8,640.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

2,870.40
1,504.80
5,280.00
600.00
9,600.00
600.00
20,455.20
2,045.52
22,500.72

2,318.40
1,540.80
5,280.00
600.00
9,600.00
600.00
19,939.20
1,993.92
21,933.12

1,987.20
1,584.00
5,280.00
600.00
9,600.00
600.00
19,651.20
1,965.12
21,616.32

141,600.00
50,143.68
11,664.00
39,600.00
4,500.00
108,000.00
6,750.00
362,257.68
36,225.77
398,483.45
39,848.34

141,600.00
25,082.88
14,616.00
39,600.00
4,500.00
108,000.00
6,750.00
340,148.88
34,014.89
374,163.77
37,416.38

2,318.40
612.00
3,168.00
360.00
8,640.00

U005
K21711
K21712
K21713

Mandor
Summary
10% Profite
Total

K21720
M165
M145
U007
U001
U006
U005
K21721
K21722
K21723

Siaran PC 1 : 3 / M3
Semen Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K21730
M165
M145
U006
U005
U007
U001
K21731
K21732
K21733

Perekat PC / M3
Semen Gresik
Pasir pasang
Pekerja
Mandor
Tukang batu
Kepala tukang batu
Summary
10% Profite
Total

K21810
M165
M144
M116
U006
U005
U007
U001
K21811
K21812
K21813

Beton rabat cor 1 : 3 : 5 / m3
Semen (PC) / Gresik
Pasir beton
Split
Pekerja
Mandor
Tukang batu
Kepala tukang batu
Summary
10% Profite
Total

K21820
M165
M144
M116
U005
U001
U007
U006
K21821
K21822
K21823

Beton cor 1 : 2 : 3 / m3
Semen Gresik
Pasir beton
Split
Mandor
Kepala tukang batu
Tukang batu
Pekerja
Summary
10% Profite
Total

K21830
M165
M144
M116
U005
U001
U007
U006
K21831
K21832
K21833

Beton cor 1 : 2.5 : 2.5 / m3
Semen Gresik
Pasir beton
Split
Mandor
Kepala tukang batu
Tukang batu
Pekerja
Summary
10% Profite
Total

K21840
21823
M013
K21841
K21842

Beton cycloof 1 : 2 : 3 / m3
Beton cor 1 : 2 : 3
Batu kali
Summary
10% Profite

0.0180 ls

0.0632
0.0096
0.1200
0.0120
0.3600
0.0180

9.4000
0.9500
6.0000
0.3000
0.5000
0.0500

3.6320
0.5400
0.9100
6.0000
0.3000
0.5000
0.0500

6.5120
0.5400
0.8200
0.3000
0.1000
1.0000
6.0000

6.8000
0.4900
0.8100
0.3000
0.1000
1.0000
6.0000

zak
m3
ls
ls
ls
ls

zak
m3
ls
ls
ls
ls

zak


ls
ls
ls
ls

zak


ls
ls
ls
ls

zak


ls
ls
ls
ls

0.6000 m³
0.4800 m³

30,000.0000

27,600.0000
72,000.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

27,600.0000
72,000.0000
24,000.0000
30,000.0000
26,400.0000
30,000.0000

27,600.0000
72,000.0000
73,200.0000
24,000.0000
30,000.0000
26,400.0000
30,000.0000

27,600.0000
72,000.0000
73,200.0000
30,000.0000
30,000.0000
26,400.0000
24,000.0000

27,600.0000
72,000.0000
73,200.0000
30,000.0000
30,000.0000
26,400.0000
24,000.0000

540.00
12,708.00

2,930.40

1,744.32
691.20
3,168.00
360.00
8,640.00
540.00
12,708.00

2,435.52

259,440.00
68,400.00
144,000.00
9,000.00
13,200.00
1,500.00
167,700.00

327,840.00

100,243.20
38,880.00
66,612.00
144,000.00
9,000.00
13,200.00
1,500.00
167,700.00

205,735.20

179,731.20
38,880.00
60,024.00
9,000.00
3,000.00
26,400.00
144,000.00
182,400.00

278,635.20

187,680.00
35,280.00
59,292.00
9,000.00
3,000.00
26,400.00
144,000.00
182,400.00

507,138.7200
60,000.0000
-

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

282,252.00

304,283.23
28,800.00
333,083.23

540.00
15,638.40
1,563.84
17,202.24

1,744.32
691.20
3,168.00
360.00
8,640.00
540.00
15,143.52
1,514.35
16,657.87

259,440.00
68,400.00
144,000.00
9,000.00
13,200.00
1,500.00
495,540.00
49,554.00
545,094.00

100,243.20
38,880.00
66,612.00
144,000.00
9,000.00
13,200.00
1,500.00
373,435.20
37,343.52
410,778.72

179,731.20
38,880.00
60,024.00
9,000.00
3,000.00
26,400.00
144,000.00
461,035.20
46,103.52
507,138.72

187,680.00
35,280.00
59,292.00
9,000.00
3,000.00
26,400.00
144,000.00
464,652.00
46,465.20
511,117.20

304,283.23
28,800.00
333,083.23
33,308.32

K21843 Total

366,391.56

PEKERJAAN KAYU
K22110
M061
U011
U004
U006
U005
K22111
K22112
K22113

Pekerjaan kayu kap kruing / M3
Kayu kruing
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

K22120
M055
U011
U004
U006
U005
K22121
K22122
K22123

Pekerjaan kayu kap bingkirai / M3
Kayu bingkirai oven
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

K22210
M061
M138
U006
U005
U011
U004
K22211
K22212
K22213

Pasangan usuk kruing 5/7 / M2
Kayu kruing
Paku reng / usuk
Pekerja
Mandor
Tukang kayu
Kepala tukang kayu
Summary
10% Profite
Total

K22220
M055
M138
U006
U005
U011
U004
K22221
K22222
K22223

Pasangan usuk bingkirai 5/7 / M2
Kayu Bingkirai
Paku reng / usuk
Pekerja
Mandor
Tukang kayu
Kepala tukang kayu
Summary
10% Profite
Total

K22230
M008
M138
U006
U005
U011
U004
K22231
K22232
K22233

Pasangan usuk bambu / M2
Bambu dia. 5 cm
Tali ate
Pekerja
Mandor
Tukang kayu
Kepala tukang kayu
Summary
10% Profite
Total

K22310
M055
M138
U006
U005
U011
U004
K22311
K22312
K22313

Pasang reng bingkirai 3/2 / M2
Kayu bingkirai
Paku reng / usuk
Pekerja
Mandor
Tukang kayu
Kepala tukang kayu
Summary
10% Profite
Total

1.2000
24.0000
2.4000
8.0000
0.4000

1.2000
24.0000
2.4000
8.0000
0.4000

0.0126
0.1000
0.0571
0.0028
0.0571
0.0057

0.0126
0.1000
0.0571
0.0028
0.0571
0.0057

1.2000
1.0000
0.0571
0.0028
0.0571
0.0057

0.0029
0.1500
0.0428
0.0021
0.0428
0.0042

m3
ls
ls
ls
ls

m3
ls
ls
ls
ls

m3
kg
ls
ls
ls
ls

m3
kg
ls
ls
ls
ls

bt
kg
ls
ls
ls
ls

m3
kg
ls
ls
ls
ls

###########
30,000.0000
33,000.0000
24,000.0000
30,000.0000

###########
30,000.0000
33,000.0000
24,000.0000
30,000.0000

###########
8,700.0000
24,000.0000
30,000.0000
30,000.0000
33,000.0000

###########
8,700.0000
24,000.0000
30,000.0000
30,000.0000
33,000.0000

9,000.0000
8,700.0000
24,000.0000
30,000.0000
30,000.0000
33,000.0000

###########
8,700.0000
24,000.0000
30,000.0000
30,000.0000
33,000.0000

2,664,000.00
720,000.00
79,200.00
192,000.00
12,000.00
1,003,200.00

2,664,000.00

3,618,000.00
720,000.00
79,200.00
192,000.00
12,000.00
1,003,200.00

3,618,000.00

27,972.00
870.00
1,370.40
84.00
1,713.00
188.10
3,355.50

28,842.00

37,989.00
870.00
1,370.40
84.00
1,713.00
188.10
3,355.50

38,859.00

10,800.00
8,700.00
1,370.40
84.00
1,713.00
188.10
3,355.50

19,500.00

8,683.20
1,305.00
1,027.20
63.00
1,284.00
138.60
2,512.80

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

9,988.20

2,664,000.00
720,000.00
79,200.00
192,000.00
12,000.00
3,667,200.00
366,720.00
4,033,920.00

3,618,000.00
720,000.00
79,200.00
192,000.00
12,000.00
4,621,200.00
462,120.00
5,083,320.00

27,972.00
870.00
1,370.40
84.00
1,713.00
188.10
32,197.50
3,219.75
35,417.25

37,989.00
870.00
1,370.40
84.00
1,713.00
188.10
42,214.50
4,221.45
46,435.95

10,800.00
8,700.00
1,370.40
84.00
1,713.00
188.10
22,855.50
2,285.55
25,141.05

8,683.20
1,305.00
1,027.20
63.00
1,284.00
138.60
12,501.00
1,250.10
13,751.10

K22320
M061
M138
U006
U005
U011
U004
K22321
K22322
K22323

Pasang reng kruing 3/2 / M2
Kayu Kruing
Paku reng / usuk
Pekerja
Mandor
Tukang kayu
Kepala tukang kayu
Summary
10% Profite
Total

K22410
M056
M138
U006
U005
U011
U004
K22411
K22412
K22413

Pekerjaan papan kolong / Listplank
6/12 / M1
Kayu bingkirai papan
Paku reng / usuk
Pekerja
Mandor
Tukang kayu
Kepala tukang kayu
Summary
10% Profite
Total

K22420
M056
M138
26414
U011
U004
U006
U005
K22421
K22422
K22423

Pekerjaan kayu 12/12 cm / M1
Kayu Bingkirai 12/12
Paku reng / usuk
Finishing lasur EL 501
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

K22430
M055
M138
26414
U011
U004
U006
U005
K22431
K22432
K22433

Pekerjaan kayu 6/12 cm / M1
Kayu Bingkirai 6/12
Paku reng / usuk
Finishing lasur EL 501
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

K22510
M055
U011
U004
U006
U005
K22511
K22512
K22513

Pekerjaan kosen pintu / jendela biasa /
M3
Kayu bingkirai
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

K22520
M055
U011
U004
U006
U005
K22521
K22522

Pekerjaan kosen model baru / Style Bali
/ M3
Kayu bingkirai
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Summary
10% Profite

0.0029
0.1500
0.0428
0.0021
0.0428
0.0042

0.0086
0.0200
0.0560
0.0028
0.1600
0.0160

0.0173
0.1000
0.5760
0.4152
0.0415
0.1384
0.0069

0.0086
0.1000
0.4320
0.2064
0.0206
0.0688
0.0034

1.2000
26.0000
2.6000
10.0000
0.5000

1.2000
36.0000
3.6000
12.0000
0.6000

m3
kg
ls
ls
ls
ls

m3
kg
ls
ls
ls
ls

m3
kg
m2
ls
ls
ls
ls

m3
kg
m2
ls
ls
ls
ls

m3
ls
ls
ls
ls

m3
ls
ls
ls
ls

###########
8,700.0000
24,000.0000
30,000.0000
30,000.0000
33,000.0000

###########
8,700.0000
24,000.0000
30,000.0000
30,000.0000
33,000.0000

###########
8,700.0000
376,310.0000
30,000.0000
33,000.0000
24,000.0000
30,000.0000

###########
8,700.0000
37,631.0000
30,000.0000
33,000.0000
24,000.0000
30,000.0000

###########
30,000.0000
33,000.0000
24,000.0000
30,000.0000

###########
30,000.0000
33,000.0000
24,000.0000
30,000.0000

6,393.60
1,305.00
1,027.20
63.00
1,284.00
138.60
2,512.80

7,698.60

30,844.80
174.00
1,344.00
84.00
4,800.00
528.00
6,756.00

31,018.80

61,689.60
870.00
216,754.56
12,456.00
1,370.16
3,321.60
207.60
17,355.36

279,314.16

26,049.60
870.00
16,256.59
6,192.00
681.12
1,651.20
103.20
8,627.52

43,176.19

3,618,000.00
780,000.00
85,800.00
240,000.00
15,000.00
1,120,800.00

3,618,000.00

3,618,000.00
1,080,000.00
118,800.00
288,000.00
18,000.00
1,504,800.00

3,618,000.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

6,393.60
1,305.00
1,027.20
63.00
1,284.00
138.60
10,211.40
1,021.14
11,232.54

30,844.80
174.00
1,344.00
84.00
4,800.00
528.00
37,774.80
3,777.48
41,552.28

61,689.60
870.00
216,754.56
12,456.00
1,370.16
3,321.60
207.60
296,669.52
29,666.95
326,336.47

26,049.60
870.00
16,256.59
6,192.00
681.12
1,651.20
103.20
51,803.71
5,180.37
56,984.08

3,618,000.00
780,000.00
85,800.00
240,000.00
15,000.00
4,738,800.00
473,880.00
5,212,680.00

3,618,000.00
1,080,000.00
118,800.00
288,000.00
18,000.00
5,122,800.00
512,280.00

K22523 Total

5,635,080.00

K22610
M056
U011
U004
U006
U005
K22611
K22612
K22613

Pekerjaan daun pintu / Jendela kelam /
M2
Kayu bingkirai papan
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

K22620
M056
M178
M137
U011
U004
U006
U005
K22621
K22622
K22623

Pekerjaan daun pintu / jendela kaca /
M2
Kayu Bingkirai papan
Kaca 3 mm bening
Paku list
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

0.0320
2.6000
0.2600
0.8500
0.0425

0.0350
0.8000
0.1000
3.0000
0.6000
2.0000
0.1000

m3
ls
ls
ls
ls

m3
m2
kg
ls
ls
ls
ls

###########
30,000.0000
33,000.0000
24,000.0000
30,000.0000

###########
60,000.0000
10,590.0000
30,000.0000
33,000.0000
24,000.0000
30,000.0000

114,240.00
78,000.00
8,580.00
20,400.00
1,275.00
108,255.00

114,240.00

124,950.00
48,000.00
1,059.00
90,000.00
19,800.00
48,000.00
3,000.00
160,800.00

174,009.00

114,240.00
78,000.00
8,580.00
20,400.00
1,275.00
222,495.00
22,249.50
244,744.50

124,950.00
48,000.00
1,059.00
90,000.00
19,800.00
48,000.00
3,000.00
334,809.00
33,480.90
368,289.90

Pekerjaan Daun pintu teakwood / M2
K22630
M056
M173
M125
M137
U004
U011
U006
U005
K22631
K22632
K22633

Kayu bingkirai papan
Teakwood ( 0.9 x 2 ) m2
Lem aibon
Paku list
Kepala tukang kayu
Tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

K22640
U011
U004
U006
U005
M060
M138
K22641
K22642
K22643

Pasangan krepyak / M2
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Kayu kamper papan
Paku reng / usuk
Summary
10% Profite
Total

K22710
M056
M137
26414
U004
U011
U006
U005
K22711
K22712
K22713

Pergola 3/15 / M2
Kayu bingkirai papan 3/15
Paku
Finishing lasur EL 501
Kepala tukang kayu
Tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

K22720
M056
M137
26414
U004

Pergola 6/12 / M2
Kayu bingkirai papan 6/12
Paku
Finishing lasur EL 501
Kepala tukang kayu

0.0150
1.2500
0.2500
0.1000
0.3000
3.0000
1.2500
0.0625

0.6000
0.0600
0.2100
0.0110
0.1000
0.0625

m3
lb
kg
kg
ls
ls
ls
ls

ls
ls
ls
ls
m3
kg

###########
50,700.0000
14,400.0000
10,590.0000
33,000.0000
30,000.0000
24,000.0000
30,000.0000

30,000.0000
33,000.0000
24,000.0000
30,000.0000
###########
8,700.0000

53,550.00
63,375.00
3,600.00
1,059.00
9,900.00
90,000.00
30,000.00
1,875.00
131,775.00

18,000.00
1,980.00
5,040.00
330.00

25,350.00

0.0432
0.1000
3.1680
0.3000
3.0000
1.2500
0.0625

0.0691
0.1000
2.8800
0.3000

m3
kg
m2
ls
ls
ls
ls

m3
kg
m2
ls

###########
10,590.0000
37,631.0000
33,000.0000
30,000.0000
24,000.0000
30,000.0000

###########
10,590.0000
37,631.0000
33,000.0000

121,584.00

336,000.00
543.75
336,543.75

154,224.00
1,059.00
119,215.01
9,900.00
90,000.00
30,000.00
1,875.00
131,775.00

274,498.01

246,758.40
1,059.00
108,377.28
9,900.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

53,550.00
63,375.00
3,600.00
1,059.00
9,900.00
90,000.00
30,000.00
1,875.00
253,359.00
25,335.90
278,694.90

18,000.00
1,980.00
5,040.00
330.00
336,000.00
543.75
361,893.75
36,189.38
398,083.13

154,224.00
1,059.00
119,215.01
9,900.00
90,000.00
30,000.00
1,875.00
406,273.01
40,627.30
446,900.31

246,758.40
1,059.00
108,377.28
9,900.00

U011
U006
U005
K22721
K22722
K22723

Tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

K22810
M204
M226
M227
M228
U016
K22811
K22812
K22813

Pintu Kaca w/ engsel tembok / Unit
Kaca Tempered clear 12 mm
Hings Kend E 171
Door handle Kend GHD 0003 D32x300
Lock case Kend US 2210
Labour cost
Summary
10% Profite
Total

K22820
M204
M229
M230
M231
M232
M227
M228
M233
U016
K22821
K22822
K22823

Pintu Kaca w/ engsel floor / Unit
Kaca Tempered clear 12 mm
Floor Hings 60241
Kend PT 2224 top
Kend PT 2220 top
Kend PT 2210/C bottom
Door handle Kend GHD 0003 D32x300
Lock case Kend US 2210
Barrelt bolt US 1219
Labour cost
Summary
10% Profite
Total

3.0000 ls
1.2500 ls
0.0625 ls

1.9680
2.0000
1.0000
1.0000
1.0000

2.5600
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
1.0000
1.0000

M2
Pcs
Set
Pcs
ls

M2
Pcs
Pcs
Pcs
Pcs
Set
Pcs
Pcs
ls

30,000.0000
24,000.0000
30,000.0000

501,600.0000
###########
###########
734,850.0000
200,000.0000

501,600.0000
###########
82,800.0000
425,500.0000
425,500.0000
###########
734,850.0000
353,050.0000
200,000.0000

90,000.00
30,000.00
1,875.00
131,775.00

356,194.68

987,148.80
2,704,800.00
1,600,800.00
734,850.00
200,000.00
200,000.00

6,027,598.80

1,284,096.00
1,453,600.00
82,800.00
425,500.00
851,000.00
1,600,800.00
734,850.00
353,050.00
200,000.00
200,000.00

6,785,696.00

90,000.00
30,000.00
1,875.00
487,969.68
48,796.97
536,766.65

987,148.80
2,704,800.00
1,600,800.00
734,850.00
200,000.00
6,227,598.80
622,759.88
6,850,358.68

1,284,096.00
1,453,600.00
82,800.00
425,500.00
851,000.00
1,600,800.00
734,850.00
353,050.00
200,000.00
6,985,696.00
698,569.60
7,684,265.60

PENUTUP ATAP
K23110
M043
U007
U001
U006
U005
K23111
K23112
K23113

Pasangan atap genteng / M2
Genteng biasa
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K23120
M171
M138
U011
U004
U006
U005
K23121
K23122
K23123

Pasangan atap sirap / M2
Sirap
Paku reng/usuk
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

K23130
M005
M139
U011
U004
U006
U005
K23131
K23132
K23133

Pasangan atap seng / asbes gelombang
/ M2
Asbes gelombang ( 1.8 x 0.8 ) m2
Paku seng
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Summary
10% Profite
Total

23.0000
0.1500
0.0150
0.0150
0.0100

1.0000
0.0500
0.1500
0.0150
0.3000
0.0625

0.6000
4.0000
0.2000
0.0200
0.1000
0.0050

bj
ls
ls
ls
ls

ikat
kg
ls
ls
ls
ls

bj
bh
ls
ls
ls
ls

1,800.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

6,000.0000
8,700.0000
30,000.0000
33,000.0000
24,000.0000
30,000.0000

15,900.0000
300.0000
30,000.0000
33,000.0000
24,000.0000
30,000.0000

41,400.00
3,960.00
450.00
360.00
300.00
5,070.00

41,400.00

6,000.00
435.00
4,500.00
495.00
7,200.00
1,875.00
14,070.00

6,435.00

9,540.00
1,200.00
6,000.00
660.00
2,400.00
150.00
9,210.00

K23210 Pasangan genteng bubungan / M1

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

10,740.00

41,400.00
3,960.00
450.00
360.00
300.00
46,470.00
4,647.00
51,117.00

6,000.00
435.00
4,500.00
495.00
7,200.00
1,875.00
20,505.00
2,050.50
22,555.50

9,540.00
1,200.00
6,000.00
660.00
2,400.00
150.00
19,950.00
1,995.00
21,945.00

M136
21733
U007
U001
U006
U005
K23211
K23212
K23213

Nok/karpus biasa
Perekat G.14
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K23220
M004
M139
U008
U002
U005
K23221
K23222
K23223

Pasangan bubungan asbes
Asbes bubungan
Paku seng
Tukang besi
Kepala tukang besi
Mandor
Summary
10% Profite
Total

4.0000
0.0300
0.2000
0.0200
0.4000
0.0200

1.0000
2.0000
0.0250
0.0025
0.0250

bj
m3
ls
ls
ls
ls

lb
bh
ls
ls
ls

3,300.0000
545,094.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

15,900.0000
300.0000
27,000.0000
30,000.0000
30,000.0000

13,200.00
16,352.82
5,280.00
600.00
9,600.00
600.00
16,080.00

29,552.82

15,900.00
600.00
675.00
75.00
750.00
1,500.00

16,500.00

13,200.00
16,352.82
5,280.00
600.00
9,600.00
600.00
45,632.82
4,563.28
50,196.10

15,900.00
600.00
675.00
75.00
750.00
18,000.00
1,800.00
19,800.00

PEKERJAAN PLAFOND
K24110
M041
M061
M138
U006
U005
U001
K24111
K24112
K24113

Pasangan plafond gedeg / m2
Gedeg kulit kls I
Kayu kruing
Paku reng/usuk
Pekerja
Mandor
Tukang kayu
Summary
10% Profite
Total

1.0000
0.0110
0.0200
0.5000
0.0250
0.2000

m2
m3
kg
ls
ls
ls

10,800.0000
###########
8,700.0000
24,000.0000
30,000.0000
30,000.0000

10,800.00
24,420.00
174.00
12,000.00
750.00
6,000.00
18,750.00

35,394.00

10,800.00
24,420.00
174.00
12,000.00
750.00
6,000.00
54,144.00
5,414.40
59,558.40

Pas. Plafond teakwood 1.20 x 2.4 / M2
K24210
M174
M061
M137
M138
U006
U011
U004
U005
K24211
K24212
K24213

Teakwood ( 1.20 x 2.40 ) m2
Kayu kruing
Paku list
Paku reng / usuk
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
Summary
10% Profite
Total

K24220
M159
M061
M137
M138
U006
U011
U004
U005
K24221
K24222
K24223

Pas. Plafond Playwood 4 mm / M2
Playwood 4mm
Kayu kruing
Paku list
Paku reng / usuk
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
Summary
10% Profite
Total

K24230
M036
M061
M137
M138
U006

Pas. Plafond Ceilling Teak 0.62 x 2.4 /
M2
Ceilling teak (0.62 x 2.4) m2
Kayu kruing
Paku list
Paku reng / usuk
Pekerja

0.3800
0.0150
0.0200
0.2000
0.5000
0.2000
0.0200
0.0250

0.3800
0.0150
0.0200
0.2000
0.5000
0.2000
0.0200
0.0250

0.7000
0.0150
0.0200
0.2000
0.5000

lb
m3
kg
kg
ls
ls
ls
ls

lb
m3
kg
kg
ls
ls
ls
ls

lb
m3
kg
kg
ls

59,190.0000
###########
10,590.0000
8,700.0000
24,000.0000
30,000.0000
33,000.0000
30,000.0000

34,800.0000
###########
10,590.0000
8,700.0000
24,000.0000
30,000.0000
33,000.0000
30,000.0000

59,400.0000
###########
10,590.0000
8,700.0000
24,000.0000

22,492.20
33,300.00
211.80
1,740.00
12,000.00
6,000.00
660.00
750.00
19,410.00

57,744.00

13,224.00
33,300.00
211.80
1,740.00
12,000.00
6,000.00
660.00
750.00
19,410.00

48,475.80

41,580.00
33,300.00
211.80
1,740.00
12,000.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

22,492.20
33,300.00
211.80
1,740.00
12,000.00
6,000.00
660.00
750.00
77,154.00
7,715.40
84,869.40

13,224.00
33,300.00
211.80
1,740.00
12,000.00
6,000.00
660.00
750.00
67,885.80
6,788.58
74,674.38

41,580.00
33,300.00
211.80
1,740.00
12,000.00

U011
U004
U005
K24231
K24232
K24233

Tukang kayu
Kepala tukang kayu
Mandor
Summary
10% Profite
Total

0.2000 ls
0.0200 ls
0.0250 ls

K24240
M040
M061
M137
M138
U006
U011
U004
U005
K24241
K24242
K24243

Pas. Plafond Eternit Kls 1 / M2
Eternit kls I
Kayu kruing
Paku list
Paku reng / usuk
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
Summary
10% Profite
Total

K24250
M048
M061
M137
M138
U006
U011
U004
U005
K24251
K24252
K24253

Pas. Plafond Gypsum 9 mm / M2
Gypsum 9 mm
Kayu kruing
Paku list
Paku reng / usuk
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
Summary
10% Profite
Total

K24260
M049
M061
M137
M138
U006
U011
U004
U005
K24261
K24262
K24263

Pas. Plafond Gypsum
weathershield / M2
Gypsum 9 mm weathershield
Kayu kruing
Paku list
Paku reng / usuk
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
Summary
10% Profite
Total

1.0000
0.0150
0.0200
0.2000
0.5000
0.2000
0.0200
0.0250

9

0.3800
0.0150
0.0200
0.2000
0.5000
0.2000
0.0200
0.0250

lb
m3
kg
kg
ls
ls
ls
ls

lb
m3
kg
kg
ls
ls
ls
ls

30,000.0000
33,000.0000
30,000.0000

3,300.0000
###########
10,590.0000
8,700.0000
24,000.0000
30,000.0000
33,000.0000
30,000.0000

72,000.0000
###########
10,590.0000
8,700.0000
24,000.0000
30,000.0000
33,000.0000
30,000.0000

6,000.00
660.00
750.00
19,410.00

76,831.80

3,300.00
33,300.00
211.80
1,740.00
12,000.00
6,000.00
660.00
750.00
19,410.00

38,551.80

27,360.00
33,300.00
211.80
1,740.00
12,000.00
6,000.00
660.00
750.00
19,410.00

62,611.80

6,000.00
660.00
750.00
96,241.80
9,624.18
105,865.98

3,300.00
33,300.00
211.80
1,740.00
12,000.00
6,000.00
660.00
750.00
57,961.80
5,796.18
63,757.98

27,360.00
33,300.00
211.80
1,740.00
12,000.00
6,000.00
660.00
750.00
82,021.80
8,202.18
90,223.98

mm

Pas. Plafond Cornice/skirting Kayu
K24270 bingkirai 2/12 / M2
M056 Cornice/skirting Kayu bingkirai 2/12
Material bantu
24264 Upah kerja
K24271 Summary
K24272 10% Profite
K24273 Total
Pas. Plafond Cornice/skirting Kayu
K24280 bingkirai 4/6 / M2
M055 Cornice/skirting Kayu bingkirai 4/6
Material bantu
24464 Upah kerja
K24281 Summary
K24282 10% Profite
K24283 Total

0.3800
0.0150
0.0200
0.2000
0.5000
0.2000
0.0200
0.0250

lb
m3
kg
kg
ls
ls
ls
ls

0.005 m3
1.000 ls
1.000 ls

0.003 m3
1.000 ls
1.000 ls

150,000.0000
###########
10,590.0000
8,700.0000
24,000.0000
30,000.0000
33,000.0000
30,000.0000

3,570,000.000
111,661.800

3,015,000.000
111,661.800

57,000.00
33,300.00
211.80
1,740.00
12,000.00
6,000.00
660.00
750.00
19,410.00

92,251.80

17,421.60
111,661.80
111,661.80

17,421.60

8,683.20
111,661.80
111,661.80

PEKERJAAN LANTAI

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

8,683.20

57,000.00
33,300.00
211.80
1,740.00
12,000.00
6,000.00
660.00
750.00
111,661.80
11,166.18
122,827.98

17,421.60
111,661.80
129,083.40
12,908.34
141,991.74

8,683.20
111,661.80
120,345.00
12,034.50
132,379.50

K25110
M108
21733
M165
U007
U001
U006
U005
K25111
K25112
K25113

Pekerjaan pasangan lantai tegel
Keramik 20x20 (warna muda) kw II
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K25120
M084
21733
M165
U007
U001
U006
U005
K25121
K25122
K25123

Pas.lantai Keramik 20 x 20 kls I (warna
muda) / M2 ( Asia Tile Kw.I )
Keramik 20 x 20 kls I (warna muda)
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K25210
M082
21733
M165
U007
U001
U006
U005
K25211
K25212
K25213

Pas.lantai Keramik 10 x 20 kls I (warna
muda) / M2 ( Asia Tile Kw.I )
Keramik 10 x 20 kls I (warna muda)
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K25220
M083
21733
M165
U007
U001
U006
U005
K25221
K25222
K25223

Pas.lantai Keramik 10 x 20 kls I (warna
tua) / M2 ( Asia Tile Kw.I )
Keramik 10 x 20 kls I (warna tua)
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K25230
M085
21733
M165
U007
U001
U006
U005
K25231
K25232
K25233

Pas.lantai Keramik 20 x 20 kls I (warna
tua) / M2 ( Asia Tile Kw.I )
Keramik 20 x 20 kls I (warna tua)
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

Pas.lantai Keramik 20 x 25 kls I (warna
K25310 muda) / M2 ( Asia Tile Kw.I )
M086 Keramik 20 x 25 kls I (warna muda)
M085 Keramik 20 x 20 kls I (warna tua)

1.2000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

1.2000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

1.2000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

1.2000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

1.2000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

m2
m3
zak
ls
ls
ls
ls

m2
m3
zak
ls
ls
ls
ls

m2
m3
zak
ls
ls
ls
ls

m2
m3
zak
ls
ls
ls
ls

m2
m3
zak
ls
ls
ls
ls

1.2000 m2
1.2000 m2

32,400.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

35,400.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

33,600.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

39,000.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

35,250.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

34,500.0000
35,250.0000

38,880.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
20,100.00

42,480.00

6,600.00
750.00
12,000.00
750.00
62,580.00

40,320.00

6,600.00
750.00
12,000.00
750.00
60,420.00

46,800.00

6,600.00
750.00
12,000.00
750.00
66,900.00

42,300.00

52,948.95

42,480.00
13,627.35
441.60

56,548.95

40,320.00
13,627.35
441.60

54,388.95

46,800.00
13,627.35
441.60

60,868.95

42,300.00
13,627.35
441.60

6,600.00
750.00
12,000.00
750.00
62,400.00

56,368.95

41,400.00
42,300.00

41,400.00
42,300.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

38,880.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
73,048.95
7,304.90
80,353.85

42,480.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
76,648.95
7,664.90
84,313.85

40,320.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
74,488.95
7,448.90
81,937.85

46,800.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
80,968.95
8,096.90
89,065.85

42,300.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
76,468.95
7,646.90
84,115.85

41,400.00
42,300.00

21733
M165
U007
U001
U006
U005
K25311
K25312
K25313

Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K25410
M087
21733
M165
U007
U001
U006
U005
K25411
K25412
K25413

Pas.lantai Keramik 30 x 30 kls I (warna
muda) / M2 ( Asia Tile Kw.I )
Keramik 30 x 30 kls I (warna muda)
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K25420
M088
21733
M165
U007
U001
U006
U005
K25421
K25422
K25423

Pas.lantai Keramik 30 x 30 kls I (warna
tua) / M2 ( Asia Tile Kw.I )
Keramik 30 x 30 kls I (warna tua)
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

M114
21733
M165
U007
U001
U006
U005
K25431
K25432
K25433

Pas.lantai Keramik 30 x 30 kls I
homogeneuos, anti slip / M2 ( Asia Tile
Kw.I )
Keramik 30 x 30 kls I homogeneuos, anti
slip
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K25510
M114
21733
M165
U007
U001
U006
U005
K25511
K25512
K25513

Pas.lantai Keramik 40 x 40 kls I (warna
muda) / M2 ( Asia Tile Kw.I )
Keramik 40 x 40 kls I (warna muda)
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K25430

Pas.lantai Granite 30 x 30 Goldesk / M2
K25610 ( Asia Tile Kw.I )
M134 Granite 30 x 30 Goldesk
U012 Finishing polish

0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

1.2000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

1.2000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

1.2000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

1.2000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

m3
zak
ls
ls
ls
ls

m2
m3
zak
ls
ls
ls
ls

m2
m3
zak
ls
ls
ls
ls

m2
m3
zak
ls
ls
ls
ls

m2
m3
zak
ls
ls
ls
ls

1.2000 m2
1.0000 m2

545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

29,400.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

38,400.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

96,000.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

96,000.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

222,000.0000
36,000.0000

13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
62,400.00

35,280.00

6,600.00
750.00
12,000.00
750.00
55,380.00

46,080.00

6,600.00
750.00
12,000.00
750.00
66,180.00

56,368.95

35,280.00
13,627.35
441.60

49,348.95

46,080.00
13,627.35
441.60

60,148.95

115,200.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
20,100.00

115,200.00

129,268.95

115,200.00
13,627.35
441.60

6,600.00
750.00
12,000.00
750.00
135,300.00

129,268.95

266,400.00
36,000.00

266,400.00
36,000.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
76,468.95
7,646.90
84,115.85

35,280.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
69,448.95
6,944.90
76,393.85

46,080.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
80,248.95
8,024.90
88,273.85

115,200.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
149,368.95
14,936.90
164,305.85

115,200.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
149,368.95
14,936.90
164,305.85

266,400.00
36,000.00

21733
M165
U007
U001
U006
U005
K25611
K25612
K25613

Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K25620
M132
U012
21733
M165
U007
U001
U006
U005
K25621
K25622
K25623

Pas.lantai Marmer 30 x 30 cm / M2 (
Asia Tile Kw.I )
Marmer 30 x 30 cm
Finishing polish
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K25630
M176
U012
21733
M165
U007
U001
U006
U005
K25631
K25632
K25633

Pas.lantai Terrasso 30 x 30 cm / M2 (
Asia Tile Kw.I )
Terrasso 30 x 30 cm
Finishing polish
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K25710
M177
U012
21733
M165
U007
U001
U006
U005
K25711
K25712
K25713

Pas.lantai Terrasso 60 x 60 cm / M2 (
Asia Tile Kw.I )
Terrasso 60 x 60 cm
Finishing polish
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

K25810
M246
U012
21733
M165
U007
U001
U006
U005
K25811
K25812
K25813

Pas.lantai Keramik Ceramduro / M2 (
Asia Tile Kw.I )
Keramik Ceramduro
Finishing polish
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Summary
10% Profite
Total

0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

1.2000
1.0000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

1.2000
1.0000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

1.2000
1.0000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

1.2000
1.0000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

m3
zak
ls
ls
ls
ls

m2
m2
m3
zak
ls
ls
ls
ls

m2
m2
m3
zak
ls
ls
ls
ls

m2
m2
m3
zak
ls
ls
ls
ls

m2
m2
m3
zak
ls
ls
ls
ls

545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

144,000.0000
36,000.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

108,000.0000
36,000.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

132,000.0000
36,000.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

96,000.0000
36,000.0000
545,094.0000
27,600.0000
26,400.0000
30,000.0000
24,000.0000
30,000.0000

13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
322,500.00

36,000.00

6,600.00
750.00
12,000.00
750.00
56,100.00

36,000.00

6,600.00
750.00
12,000.00
750.00
56,100.00

36,000.00

6,600.00
750.00
12,000.00
750.00
56,100.00

36,000.00

6,600.00
750.00
12,000.00
750.00
56,100.00

PEKERJAAN PENGECATAN

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

316,468.95

172,800.00
36,000.00
13,627.35
441.60

222,868.95

129,600.00
36,000.00
13,627.35
441.60

179,668.95

158,400.00
36,000.00
13,627.35
441.60

208,468.95

115,200.00
36,000.00
13,627.35
441.60

165,268.95

13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
336,568.95
33,656.90
370,225.85

172,800.00
36,000.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
242,968.95
24,296.90
267,265.85

129,600.00
36,000.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
199,768.95
19,976.90
219,745.85

158,400.00
36,000.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
228,568.95
22,856.90
251,425.85

115,200.00
36,000.00
13,627.35
441.60
6,600.00
750.00
12,000.00
750.00
185,368.95
18,536.90
203,905.85

K26110
M032
M003
U009
U003
U006
U005
K26111
K26112
K26113

Pekerjaan cat menie ( 1 x ) / M2
Cat menie
Amplas
Tukang cat
Kepala tukang cat
Pekerja
Mandor
Summary
10% Profite
Total

0.1200
1.0000
0.0750
0.0075
0.0500
0.0025

kg
lb
ls
ls
ls
ls

13,200.0000
2,400.0000
27,000.0000
30,000.0000
24,000.0000
30,000.0000

1,584.00
2,400.00
2,025.00
225.00
1,200.00
75.00
3,525.00

3,984.00

1,584.00
2,400.00
2,025.00
225.00
1,200.00
75.00
7,509.00
750.90
8,259.90

Pekerjaan mengecat (1x cat dasar, 2x
cat halus, memplamur dan gosok)
K26210
M030
M031
M003
U009
U003
U006
U005
K26211
K26212
K26213

Cat dasar
Cat Emco
Amplas
Tukang cat
Kepala tukang cat
Pekerja
Mandor
Summary
10% Profite
Total

K26310
M035
M158
M003
U009
U003
U006
U005
K26311
K26312
K26313

Pekerjaan laburan Cat (1x plamur + 2x
cat)
Cat tembok (ICI)
Plamir tembok
Amplas
Tukang cat
Kepala tukang cat
Pekerja
Mandor
Summary
10% Profite
Total

0.1420
0.2840
0.5000
0.2250
0.0225
0.1500
0.0075

0.3700
0.2500
0.5000
0.2250
0.0225
0.1500
0.0075

kg
kg
lb
ls
ls
ls
ls

kg
kg
lb
ls
ls
ls
ls

9,000.0000
33,000.0000
2,400.0000
27,000.0000
30,000.0000
24,000.0000
30,000.0000

15,600.0000
4,458.0000
2,400.0000
27,000.0000
30,000.0000
24,000.0000
30,000.0000

1,278.00
9,372.00
1,200.00
6,075.00
675.00
3,600.00
225.00
10,575.00

11,850.00

5,772.00
1,114.50
1,200.00
6,075.00
675.00
3,600.00
225.00
10,575.00

8,086.50

1,278.00
9,372.00
1,200.00
6,075.00
675.00
3,600.00
225.00
22,425.00
2,242.50
24,667.50

5,772.00
1,114.50
1,200.00
6,075.00
675.00
3,600.00
225.00
18,661.50
1,866.15
20,527.65

10 M2 POLITURAN ULTRAN P-01/P-03
K26410
M247
M248
M249
M250
M251
U013
K26411
K26412
K26413
K26414

Wood Filler
Ultran P 01/P 03
Ultran Top Coat
Thinner Up
Sand Paper
Labour Cost
Summary
10% Profite
Total
Pas. Lasur / M2

2.10
2.10
2.10
7.50
12.00
1.00

kg
kg
kg
lt
lb
ls

24,000.00
30,000.00
30,000.00
9,000.00
3,600.00
55,000.00

50,400.00
63,000.00
63,000.00
67,500.00
43,200.00

50,400.00
63,000.00
63,000.00
67,500.00
43,200.00
55,000.00
342,100.00
34,210.00
376,310.00
37,631.00

55,000.00
55,000.00

287,100.00

49,728.75
3,312.00
69,000.00
122,040.75

49,728.75
3,312.00
69,000.00
122,040.75

49,728.75
3,312.00
69,000.00
122,040.75
12,204.08
134,244.83

1,832,000.00

1,832,000.00

1.000 M2

PEKERJAAN STYLE BALI
K26510
M140
M165
U014
K26511
K26512
K26513

Pasangan paras cetak / M2
Paras buatan (sintetis)
Semen Gresik
Upah kerja
Summary
10% Profite
Total

18.6250 bj
0.1200 zak
1.0000 ls

2,670.0000
27,600.0000
69,000.0000

PEKERJAAN SANITAIR
K31110 Closet TOTO C 436
M252 Closet body

C 436 I

1,832,000.000

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

M253
M254
M255
M256
M257
M258
M259
U015
K31111
K31112
K31113

Tank cover
Tank trim w/o stop valve
seat & cover w/ plastic hinges
Stop valve w/ flexible hose
Seal gasket & flange
Screw & cap set
Shower spray w/ tap type
Upah pasang
Summary
10% Profite
Total

K31210
M260
M261
M262
M263
M264
M265
M266
M267
M268
U015
K31211
K31212
K31213

Closet TOTO SW 660 J / CW 660 J
Euro dual flush S-trap closet body
Euro low tank
Euro tank cover
Dual flush tank trim w/o stop valve
Seat & cover w/ plastic hinges
Stop valve w/ flexible hose
Slip in flange
Screw & cap set
Shower spray w/ tap type
Upah pasang
Summary
10% Profite
Total

C 436 CR
280,000.000
TS 436 SRXNWS 1,784,000.000
TC 272 N
220,000.000
TS 251 FT2
106,000.000
T 53 P 100
62,000.000
T 53 DSR
16,000.000
TX 403 SV3
262,000.000
100000

CW 660 J
SW 660 IJ
SW 660 CRJ
TX 212 CWS
TC 262 N
TS 251 FT2
TX 215 C
T 53 DS
TX 403 SV3

474,000.000
180,000.000
65,000.000
346,000.000
140,000.000
106,000.000
47,000.000
12,000.000
262,000.000
100000

280,000.00
1,784,000.00
220,000.00
106,000.00
62,000.00
16,000.00
262,000.00
100,000.00
100,000.00

4,562,000.00

474,000.00
180,000.00
65,000.00
346,000.00
140,000.00
106,000.00
47,000.00
12,000.00
262,000.00
100,000.00
100,000.00

1,632,000.00

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

280,000.00
1,784,000.00
220,000.00
106,000.00
62,000.00
16,000.00
262,000.00
100,000.00
4,662,000.00
466,200.00
5,128,200.00

474,000.00
180,000.00
65,000.00
346,000.00
140,000.00
106,000.00
47,000.00
12,000.00
262,000.00
100,000.00
1,732,000.00
173,200.00
1,905,200.00

PT. CARATWARSA HANGANDANA

HARGA SATUAN SUMBER DAYA
SAB
Edisi

Tanggal
: Cdesign PT CARATWARSA HANGANDANA
: 17072003 SD Dps 17 July 2003

Kode

S. Daya / Kegiatan

Qty

1

2

3

Lembar Ke
Dari Lembar

4

22/07/2003
1.00
5

Harga Satuan

Upah

Bahan

Sub Total

5

6

7

8

Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

Sign up to vote on this title
UsefulNot useful