P. 1
RAB_Analisa Harga Satuan

RAB_Analisa Harga Satuan

|Views: 61|Likes:
Dipublikasikan oleh ebstyo

More info:

Published by: ebstyo on Jul 17, 2013
Hak Cipta:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

02/06/2014

pdf

text

original

PT.

CARATWARSA HANGANDANA
Tanggal 22/07/2003
SAB : Cdesign PT CARATWARSA HANGANDANA Lembar Ke 1.00
Edisi : 17072003 SD Dps 17 July 2003 Dari Lembar 5
Kode Daya Satuan Uang Harga Satuan
1 2 3 4 5 6 7 8 9
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
HARGA SATUAN SUMBER DAYA
Nama Daya
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 68400
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
M229 Engsel Floor Hings 60221 Bh Rp 1453600
M230 Engsel Kend PT 2224 top Bh Rp 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 Code Total price Connect to
1 3 4 5
11110 Bongkar lantai keramik/marmer / M2 11113 5,940.00
11120 Bongkar dinding bata tebal 1 batu / M2 11123 35,640.00
11130 Bongkar dinding bata tebal 1/2 batu / M2 11133 8,415.00
11210 Mengupas plesteran / M2 11213 1,402.50
11310 Menurunkan atap genteng/sirap / M2 11333 2,400.75
11320 Menurunkan atap seng / M2 11323 1,617.00
11330 Menurunkan rangka atap dari kayu / M2 11333 2,400.75
11410 Membongkar kuda-kuda dari kayu / M3 11413 331,980.00
12110 Galian tanah biasa / M3 12113 21,615.00
12120 Galian tanah keras / M3 12123 43,230.00
12210 Pemadatan & perataan tanah bekas galian / M3 12213 6,930.00
12310 Urugan tanah dipadatkan / M³ 12313 86,559.00 12213
12320 Urugan pasir / M³ 12323 79,530.00
12410 Pekerjaan Amparan Batu Pecah Mesin t = 8 cm / m3 12413 91,476.00
12420 Pekerjaan pasang Pavingblok t = 8cm / m3 12423 36,382.50
12430 Pekerjaan pasang Grassblok t = 10 cm / m3 12433 12,512.50
12440 Pekerjaan pasang Kansteen Beton / m3 12443 126,220.82
12510 Pekerjaan pasang pondasi batu belah 1 : 5 / m3 12513 198,627.00
12520 Pekerjaan pasang batu kosongan / m3 12523 113,067.90
12530 Pekerjaan lantai kerja 1 : 3 : 5 / m3 12533 322,367.76
12610 Pekerjaan Cor Sitemix K 225 / m3 12613 379,513.20
12620 Pekerjaan Cor Sitemix K 175 / m3 12623 386,403.60
12710 Pekerjaan Besi beton terpasang U = 24 / kg 12713 6,837.60
12720 Pekerjaan Besi beton terpasang U = 40 / kg 12723 6,837.60
12810 Pekerjaan Bekisting dengan Multiplex t=12 mm / m2 12813 82,690.41
12820 Pekerjaan Bekisting dengan Multiplex t=9 mm / m2 12823 82,690.41
12830 Pekerjaan pasang Stoot Werk / m2 12833 54,054.00
12910 Pekerjaan Bekisting dengan papan terentang / m2 12913 136,669.50
12920 Pekerjaan Lantai Rabat Beton Tumbuk 1 : 3 : 5 / m3 12923 346,171.32
13110 Pekerjaan Kuda-kuda baja / kg 13113 7,467.08
13210 Pekerjaan Plat baja / kg 13213 1,801.80
13310 Pekerjaan Kuda-kuda Profil baja / kg 13313 73.60
13410 Pekerjaan Gording baja / kg 13413 6,767.15
21110 Pasangan batu kosong / M3 21113 145,035.00
21210 Pasangan batu kali 1 : 4 / M3 21213 347,293.32
21220 Pasangan batu kali 1 : 5 / M3 21223 344,652.00
21230 Pasangan batu kali 1 : 6 / M3 21233 325,527.84
21310 Pasangan traseram bata merah 1 : 2 / M3 21313 644,302.30
21314 Pas. Dinding batu bata / M2 21314 64,430.23
21410 Pasangan bata merah 1:3 / M3 21413 622,636.34
21414 Pas. Dinding batu bata / M2 21414 62,263.63
21420 Pasangan bata merah 1:5 / M3 21423 600,970.39
21424 Pas. Dinding batu bata / M2 21424 60,097.04
21430 Pasangan bata merah 1:6 / M3 21433 577,192.31
21434 Pas. Dinding batu bata / M2 21434 57,719.23
21510 Plesteran 1:2 / M2 21513 24,142.80
21520 Plesteran 1:4 / M2 21523 22,500.72
21530 Plesteran 1:5 / M2 21533 21,933.12
21540 Plesteran 1:6 / M2 21543 21,616.32
21610 Pasangan bataco 1 : 2 / M3 21613 398,483.45
21614 Pas. Dinding batu bata / M2 21614 39,848.34
21620 Pasangan bataco 1 : 5 / M3 21623 374,163.77
21624 Pas. Dinding batu bata / M2 21624 37,416.38
21710 Siaran PC 1 : 2 / M3 21713 17,202.24
21720 Siaran PC 1 : 3 / M3 21723 16,657.87
21730 Perekat PC / M3 21733 49,554.00
21810 Beton rabat cor 1 : 3 : 5 / m3 21813 410,778.72
21820 Beton cor 1 : 2 : 3 / m3 21823 46,103.52
21830 Beton cor 1 : 2.5 : 2.5 / m3 21833 511,117.20
21840 Beton cycloof 1 : 2 : 3 / m3 21843 366,391.56 21823
22110 Pekerjaan kayu kap kruing / M3 22113 4,033,920.00
22120 Pekerjaan kayu kap bingkirai / M3 22123 5,083,320.00
22210 Pasangan usuk kruing 5/7 / M2 22213 35,417.25
22220 Pasangan usuk bingkirai 5/7 / M2 22223 46,435.95
22230 Pasangan usuk bambu / M2 22233 25,141.05
22310 Pasang reng bingkirai 3/2 / M2 22313 13,751.10
22320 Pasang reng kruing 3/2 / M2 22323 11,232.54
22410 Pekerjaan papan kolong / Listplank 6/12 / M1 22413 41,552.28
22420 Kayu Bingkirai 12/12 22423 326,336.47 26414
22430 Pekerjaan kayu 6/12 cm / M1 22433 56,984.08 26141
22510 Pekerjaan kosen pintu / jendela biasa / M3 22513 5,212,680.00
22520 Pekerjaan kosen model baru / Style Bali / M3 22523 5,635,080.00
Description
2
cdesign@7/17/2013 Page 7 of 16
22610 Pekerjaan daun pintu / Jendela kelam / M2 22613 244,744.50
22620 Pekerjaan daun pintu / jendela kaca / M2 22623 368,289.90
22630 Pekerjaan Daun pintu teakwood / M2 22633 278,694.90
22640 Pasangan krepyak / M2 22643 398,083.13
22710 Pergola 3/15 / M2 22713 446,900.31
22720 Pergola 6/12 / M2 22723 536,766.65 26414
22810 Pintu Kaca w/ engsel tembok / Unit 22813 6,850,358.68
22820 Pintu Kaca w/ engsel floor / Unit 22823 7,684,265.60
23110 Pasangan atap genteng / M2 23113 51,117.00
23120 Pasangan atap sirap / M2 23123 22,555.50
23130 Pasangan atap seng / asbes gelombang / M2 23133 21,945.00
23210 Pasangan genteng bubungan / M1 23213 50,196.10 21733
23220 Pasangan bubungan asbes 23223 19,800.00
24110 Pasangan plafond gedeg / m2 24113 59,558.40
24210 Pas. Plafond teakwood 1.20 x 2.4 / M2 24213 84,869.40
24220 Pas. Plafond Playwood 4 mm / M2 24223 74,674.38
24230 Pas. Plafond Ceilling Teak 0.62 x 2.4 / M2 24233 105,865.98
24240 Pas. Plafond Eternit Kls 1 / M2 24243 63,757.98
24250 Pas. Plafond Gypsum 9 mm / M2 24253 90,223.98
24260 Pas. Plafond Gypsum 9 mm weathershield / M2 24266 122,827.98
24270 Pas. Plafond Cornice/skirting Kayu bingkirai 2/12 / M2 24273 141,991.74 42464
24280 Pas. Plafond Cornice/skirting Kayu bingkirai 4/6 / M2 24283 132,379.50 42464
25110 Pekerjaan pasangan lantai tegel 25113 80,353.85 21733
25120 Pas.lantai Keramik 20 x 20 kls I (warna muda) / M2 ( Asia Tile Kw.I ) 25123 84,313.85 21733
25210 Pas.lantai Keramik 10 x 20 kls I (warna muda) / M2 ( Asia Tile Kw.I ) 25213 81,937.85 21733
25220 Pas.lantai Keramik 10 x 20 kls I (warna tua) / M2 ( Asia Tile Kw.I ) 25223 89,065.85 21733
25230 Pas.lantai Keramik 20 x 20 kls I (warna tua) / M2 ( Asia Tile Kw.I ) 25233 84,115.85 21733
25310 Pas.lantai Keramik 20 x 25 kls I (warna muda) / M2 ( Asia Tile Kw.I ) 25313 84,115.85 21733
25410 Pas.lantai Keramik 30 x 30 kls I (warna muda) / M2 ( Asia Tile Kw.I ) 25413 76,393.85 21733
25420 Pas.lantai Keramik 30 x 30 kls I (warna tua) / M2 ( Asia Tile Kw.I ) 25423 88,273.85 21733
25430 Pas.lantai Keramik 30 x 30 kls I homogeneuos, anti slip / M2 ( Asia Tile Kw.I ) 25433 164,305.85 21733
25510 Pas.lantai Keramik 40 x 40 kls I (warna muda) / M2 ( Asia Tile Kw.I ) 25513 164,305.85 21733
25610 Pas.lantai Granite 30 x 30 Goldesk / M2 ( Asia Tile Kw.I ) 25613 370,225.85 21733
25620 Pas.lantai Marmer 30 x 30 cm / M2 ( Asia Tile Kw.I ) 25623 267,265.85 21733
25630 Pas.lantai Terrasso 30 x 30 cm / M2 ( Asia Tile Kw.I ) 25633 219,745.85 21733
25710 Pas.lantai Terrasso 60 x 60 cm / M2 ( Asia Tile Kw.I ) 25713 251,425.85 21733
25810 Pas.lantai Keramik Ceramduro / M2 ( Asia Tile Kw.I ) 25813 203,905.85 21733
26110 Pekerjaan cat menie ( 1 x ) / M2 26113 8,259.90
26210 Pekerjaan mengecat (1x cat dasar, 2x cat halus, memplamur dan gosok) 26213 24,667.50
26310 Pekerjaan laburan Cat (1x plamur + 2x cat) 26313 20,527.65
26410 10 M2 POLITURAN ULTRAN P-01/P-03 26413 376,310.00
26414 Pas. Lasur / M2 26414 37,631.00
26510 Pasangan paras cetak / M2 26513 134,244.83
31110 Closet TOTO C 436 31113 5,128,200.00
31210 Closet TOTO SW 660 J / CW 660 J 31213 1,905,200.00
cdesign@7/17/2013 Page 8 of 16
PT. CARATWARSA HANGANDANA
Tanggal 22/07/2003
SAB : Cdesign PT CARATWARSA HANGANDANA Lembar Ke 1.00
Edisi : 17072003 SD Dps 17 July 2003 Dari Lembar 5
Kode S. Daya / Kegiatan Qty Harga Satuan Upah Bahan Sub Total
1 2 3 4 5 6 7 8
PEKERJAAN BONGKARAN
K11110 Bongkar lantai keramik/marmer / M2
U006 Pekerja 0.2000 ls 24,000.0000 4,800.00 4,800.00
U005 Mandor 0.0200 ls 30,000.0000 600.00 600.00
K11111 Summary 5,400.00 - 5,400.00
K11112 10% Profite 540.00
K11113 Total 5,940.00
K11120
Bongkar dinding bata tebal 1 batu / M2
U006 Pekerja 1.2000 ls 24,000.0000 28,800.00 28,800.00
U005 Mandor 0.1200 ls 30,000.0000 3,600.00 3,600.00
K11121 Summary 32,400.00 - 32,400.00
K11122 10% Profite 3,240.00
K11123 Total 35,640.00
K11130
Bongkar dinding bata tebal 1/2 batu /
M2
U006 Pekerja 0.3000 ls 24,000.0000 7,200.00 7,200.00
U005 Mandor 0.0150 ls 30,000.0000 450.00 450.00
K11131 Summary 7,650.00 - 7,650.00
K11132 10% Profite 765.00
K11133 Total 8,415.00
K11210 Mengupas plesteran / M2
U006 Pekerja 0.0500 ls 24,000.0000 1,200.00 1,200.00
U005 Mandor 0.0025 ls 30,000.0000 75.00 75.00
K11211 Summary 1,275.00 - 1,275.00
K11212 10% Profite 127.50
K11213 Total 1,402.50
K11310
Menurunkan atap genteng/sirap / M2
U006 Pekerja 0.0200 ls 24,000.0000 480.00 480.00
U005 Mandor 0.0100 ls 30,000.0000 300.00 300.00
K11311 Summary 780.00 - 780.00
K11312 10% Profite 78.00
K11313 Total 858.00
K11320 Menurunkan atap seng / M2
U006 Pekerja 0.0500 ls 24,000.0000 1,200.00 1,200.00
U008 Tukang besi 0.0100 ls 27,000.0000 270.00 270.00
K11321 Summary 1,470.00 - 1,470.00
K11322 10% Profite 147.00
K11323 Total 1,617.00
K11330
Menurunkan rangka atap dari kayu / M2
U011 Tukang kayu (dipakai lagi) 0.0250 ls 30,000.0000 750.00 750.00
U004 Kepala tukang (dipakai lagi) 0.0025 ls 33,000.0000 82.50 82.50
U006 Pekerja 0.0500 ls 24,000.0000 1,200.00 1,200.00
U005 Mandor 0.0050 ls 30,000.0000 150.00 150.00
K11331 Summary 2,182.50 - 2,182.50
K11332 10% Profite 218.25
K11333 Total 2,400.75
HARGA SATUAN SUMBER DAYA
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
K11410
Membongkar kuda-kuda dari kayu / M3
U011 Tukang kayu 6.0000 ls 30,000.0000 180,000.00 180,000.00
U004 Kepala tukang 0.6000 ls 33,000.0000 19,800.00 19,800.00
U006 Pekerja 4.0000 ls 24,000.0000 96,000.00 96,000.00
U005 Mandor 0.2000 ls 30,000.0000 6,000.00 6,000.00
K11411 Summary 301,800.00 - 301,800.00
K11412 10% Profite 30,180.00
K11413 Total 331,980.00
PEKERJAAN GALIAN DAN URUGAN
K12110 Galian tanah biasa / M3
U010 Tukang gali 0.7500 ls 25,200.0000 18,900.00 18,900.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K12111 Summary 19,650.00 - 19,650.00
K12112 10% Profite 1,965.00
K12113 Total 21,615.00
K12120 Galian tanah keras / M3
U010 Tukang gali 1.5000 ls 25,200.0000 37,800.00 37,800.00
U005 Mandor 0.0500 ls 30,000.0000 1,500.00 1,500.00
K12121 Summary 39,300.00 - 39,300.00
K12122 10% Profite 3,930.00
K12123 Total 43,230.00
K12210
Pemadatan & perataan tanah bekas
galian / M3
U006 Pekerja 0.2500 ls 24000.0000 6,000.00 6,000.00
U005 Mandor 0.0100 ls 30000.0000 300.00 300.00
K12211 Summary 6,300.00 - 6,300.00
K12212 10% Profite 630.00
K12213 Total 6,930.00
K12310 Urugan tanah dipadatkan / M³
M172 Tanah urug 1.200 m3 42,000.000 50,400.00 50,400.00
12213 Biaya pemadatan 3.000 m2 6,930.000 20,790.00 20,790.00
U006 Pekerja 0.300 ls 24,000.000 7,200.00 7,200.00
U005 Mandor 0.010 ls 30,000.000 300.00 300.00
K12311 Summary 7,500.00 71,190.00 78,690.00
K12312 10% Profite 7,869.00
K12313 Total 86,559.00
K12320 Urugan pasir / M³
M146 Pasir urug 1.2000 M3 54,000.0000 64,800.00 64,800.00
U006 Pekerja 0.3000 ls 24,000.0000 7,200.00 7,200.00
U005 Mandor 0.0100 ls 30,000.0000 300.00 300.00
K12321 Summary 7,500.00 64,800.00 72,300.00
K12322 10% Profite 7,230.00
K12323 Total 79,530.00
BETON BERTULANG
K12410
Pekerjaan Amparan Batu Pecah Mesin t
= 8 cm / m3
M116 Batu pecah Mesin 5/7 1.100 73,200.000 80,520.00 80,520.00
U006 Pekerja Trampil (Gali, Ampar & urug) 0.110 ls 24,000.000 2,640.00 2,640.00
K12411 Summary 2,640.00 80,520.00 83,160.00
K12412 10% Profite 8,316.00
K12413 Total 91,476.00
K12420
Pekerjaan pasang Pavingblok t = 8cm /
m3
M147 Pavingblok t = 8 cm 1.100 m2 24,500.000 26,950.00 26,950.00
Send Bidding 1 m2 0 -
U017 Upah pasang paving 1.00 m2 6,125.00 6,125.00 6,125.00
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
Upah stamper 1 m2 0 -
K12421 Summary 6,125.00 26,950.00 33,075.00
K12422 10% Profite 3,307.50
K12423 Total 36,382.50
K12430
Pekerjaan pasang Grassblok t = 10 cm /
m3
M269 Grassblok t = 10cm 6.2500 bh 1750.0000 10,937.50 10,937.50
Send Bidding 1 m2 0 -
U018 Upah pasang grassblok 1.00 m2 437.50 437.50 437.50
Upah stamper 1 m2 0 -
K12431 Summary 437.50 10,937.50 11,375.00
K12432 10% Profite 1,137.50
K12433 Total 12,512.50
K12440
Pekerjaan pasang Kansteen Beton / m3
M270 Kansteen beton 1.6670 bh 65000.0000 108,355.00 108,355.00
U007 Tukang batu 0.0080 ls 26400.0000 211.20 211.20
U001 Kepala tukang batu 0.0010 ls 30000.0000 30.00 30.00
U006 Pekerja 0.2500 ls 24000.0000 6,000.00 6,000.00
U005 Mandor 0.0050 ls 30000.0000 150.00 150.00
K12441 Summary 6,391.20 108,355.00 114,746.20
K12442 10% Profite 11,474.62
K12443 Total 126,220.82
K12510
Pekerjaan pasang pondasi batu belah 1
: 5 / m3
M165 Semen gresik 1.0800 Zak 27600.0000 29,808.00 29,808.00
M013 Batu belah 1.2000 m3 60000.0000 72,000.00 72,000.00
M145 Pasir pasang 0.4400 m3 72000.0000 31,680.00 31,680.00
U007 Tukang batu 0.5000 ls 26400.0000 13,200.00 13,200.00
U001 Kepala tukang batu 0.1125 ls 30000.0000 3,375.00 3,375.00
U006 Pekerja 1.2500 ls 24000.0000 30,000.00 30,000.00
U005 Mandor 0.0169 ls 30000.0000 507.00 507.00
K12511 Summary 47,082.00 133,488.00 180,570.00
K12512 10% Profite 18,057.00
K12513 Total 198,627.00
K12520
Pekerjaan pasang batu kosongan / m3
M013 Batu belah 1.2000 m3 60000.0000 72,000.00 72,000.00
U007 Tukang batu 0.5625 ls 26400.0000 14,850.00 14,850.00
U001 Kepala tukang batu 0.0750 ls 30000.0000 2,250.00 2,250.00
U006 Pekerja 0.5000 ls 24000.0000 12,000.00 12,000.00
U005 Mandor 0.0563 ls 30000.0000 1,689.00 1,689.00
K12521 Summary 30,789.00 72,000.00 102,789.00
K12522 10% Profite 10,278.90
K12523 Total 113,067.90
K12530 Pekerjaan lantai kerja 1 : 3 : 5 / m3
M165 Semen gresik 3.9560 Zak 27600.0000 109,185.60 109,185.60
M116 Batu split 2/3 (peah mesin) 0.9300 m3 73200.0000 68,076.00 68,076.00
M114 Pasir beton I 0.5500 m3 96000.0000 52,800.00 52,800.00
U007 Tukang batu 0.5000 ls 26400.0000 13,200.00 13,200.00
U001 Kepala tukang batu 0.0500 ls 30000.0000 1,500.00 1,500.00
U006 Pekerja 2.0000 ls 24000.0000 48,000.00 48,000.00
U005 Mandor 0.0100 ls 30000.0000 300.00 300.00
K12531 Summary 63,000.00 230,061.60 293,061.60
K12532 10% Profite 29,306.16
K12533 Total 322,367.76
K12610 Pekerjaan Cor Sitemix K 225 / m3
M165 Semen 6.8000 Zak 27600.0000 187,680.00 187,680.00
M116 Batu split 2/3 (peah mesin) 0.8100 m3 73200.0000 59,292.00 59,292.00
M114 Pasir beton I 0.4900 m3 96000.0000 47,040.00 47,040.00
U007 Tukang batu 0.5000 ls 26400.0000 13,200.00 13,200.00
U001 Kepala tukang batu 0.0500 ls 30000.0000 1,500.00 1,500.00
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
U006 Pekerja 1.5000 ls 24000.0000 36,000.00 36,000.00
U005 Mandor 0.0100 ls 30000.0000 300.00 300.00
K12611 Summary 51,000.00 294,012.00 345,012.00
K12612 10% Profite 34,501.20
K12613 Total 379,513.20
K12620 Pekerjaan Cor Sitemix K 175 / m3
M165 Semen 6.8000 Zak 27600.0000 187,680.00 187,680.00
M116 Batu split 2/3 (peah mesin) 0.8300 m3 73200.0000 60,756.00 60,756.00
M114 Pasir beton I 0.5400 m3 96000.0000 51,840.00 51,840.00
U007 Tukang batu 0.5000 ls 26400.0000 13,200.00 13,200.00
U001 Kepala tukang batu 0.0500 ls 30000.0000 1,500.00 1,500.00
U006 Pekerja 1.5000 ls 24000.0000 36,000.00 36,000.00
U005 Mandor 0.0100 ls 30000.0000 300.00 300.00
K12621 Summary 51,000.00 300,276.00 351,276.00
K12622 10% Profite 35,127.60
K12623 Total 386,403.60
K12710
Pekerjaan Besi beton terpasang U = 24
/ kg
M022 Besi beton rata-rata 1.0500 kg 4500.0000 4,725.00 4,725.00
M051 Bendrat 0.0100 kg 3600.0000 36.00 36.00
U008 Tukang besi 0.0150 ls 27000.0000 405.00 405.00
U002 Kepala tukang besi 0.0100 ls 30000.0000 300.00 300.00
U006 Pekerja 0.0250 ls 24000.0000 600.00 600.00
U005 Mandor 0.0050 ls 30000.0000 150.00 150.00
K12711 Summary 1,455.00 4,761.00 6,216.00
K12712 10% Profite 621.60
K12713 Total 6,837.60
K12720
Pekerjaan Besi beton terpasang U = 40
/ kg
M022 Besi beton rata-rata 1.0500 kg 4500.0000 4,725.00 4,725.00
M051 Bendrat 0.0100 kg 3600.0000 36.00 36.00
U008 Tukang besi 0.0150 ls 27000.0000 405.00 405.00
U002 Kepala tukang besi 0.0100 ls 30000.0000 300.00 300.00
U006 Pekerja 0.0250 ls 24000.0000 600.00 600.00
U005 Mandor 0.0050 ls 30000.0000 150.00 150.00
K12721 Summary 1,455.00 4,761.00 6,216.00
K12722 10% Profite 621.60
K12723 Total 6,837.60
K12810
Pekerjaan Bekisting dengan Multiplex
t=12 mm / m2
M063 Rangka kayu meranti 5/7 (2x pakai) 0.0170 m3 1474800.0000 25,071.60 25,071.60
M129 Multiplex 12 mm (2x pakai) 0.3470 Lbr 94500.0000 32,791.50 32,791.50
M138 Paku 0.4000 Kg 8700.0000 3,480.00 3,480.00
U011 Tukang kayu 0.1500 ls 30000.0000 4,500.00 4,500.00
U004 Kepala tukang kayu 0.1500 ls 33000.0000 4,950.00 4,950.00
U006 Pekerja 0.1200 ls 24000.0000 2,880.00 2,880.00
U005 Mandor 0.0500 ls 30000.0000 1,500.00 1,500.00
K12811 Summary 13,830.00 61,343.10 75,173.10
K12812 10% Profite 7,517.31
K12813 Total 82,690.41
K12820
Pekerjaan Bekisting dengan Multiplex
t=9 mm / m2
M063 Rangka kayu meranti 5/7 (2x pakai) 0.0170 m3 1474800.0000 25,071.60 25,071.60
M129 Multiplex 12 mm (2x pakai) 0.3470 Lbr 94500.0000 32,791.50 32,791.50
M138 Paku 0.4000 Kg 8700.0000 3,480.00 3,480.00
U011 Tukang kayu 0.1500 ls 30000.0000 4,500.00 4,500.00
U004 Kepala tukang kayu 0.1500 ls 33000.0000 4,950.00 4,950.00
U006 Pekerja 0.1200 ls 24000.0000 2,880.00 2,880.00
U005 Mandor 0.0500 ls 30000.0000 1,500.00 1,500.00
K12821 Summary 13,830.00 61,343.10 75,173.10
K12822 10% Profite 7,517.31
K12823 Total 82,690.41
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
K12830 Pekerjaan pasang Stoot Werk / m2
Kayu Dolken /Stoot 9.0000 bh
M064 Papan Meranti 2 x 20 cm 0.0160 m3 1755000.0000 28,080.00 28,080.00
M138 Paku 0.5000 kg 8700.0000 4,350.00 4,350.00
U011 Tukang kayu 0.2000 ls 30000.0000 6,000.00 6,000.00
U004 Kepala tukang kayu 0.2000 ls 33000.0000 6,600.00 6,600.00
U006 Pekerja 0.1500 ls 24000.0000 3,600.00 3,600.00
U005 Mandor 0.0170 ls 30000.0000 510.00 510.00
K12831 Summary 16,710.00 32,430.00 49,140.00
K12832 10% Profite 4,914.00
K12833 Total 54,054.00
K12910
Pekerjaan Bekisting dengan papan
terentang / m2
M064
Rangka kayu Meranti 5/7 (2xpakai) 50%
0.0170 m3 1755000.0000 29,835.00 29,835.00
M271 Papan Albasiah 3cm (2xpakai) 75 % 0.0240 m3 3250000.0000 78,000.00 78,000.00
M138 Paku 0.4000 kg 8700.0000 3,480.00 3,480.00
U002 Tukang besi 0.1500 ls 30000.0000 4,500.00 4,500.00
U008 Kepala tukang besi 0.1500 ls 27000.0000 4,050.00 4,050.00
U006 Pekerja 0.1200 ls 24000.0000 2,880.00 2,880.00
U005 Mandor 0.0500 ls 30000.0000 1,500.00 1,500.00
K12911 Summary 12,930.00 111,315.00 124,245.00
K12912 10% Profite 12,424.50
K12913 Total 136,669.50
K12920
Pekerjaan Lantai Rabat Beton Tumbuk
1 : 3 : 5 / m3
M165 Semen 9.0000 Zak 27600.0000 248,400.00 248,400.00
M116 Batu split 2/3 (peah mesin) 0.0160 m3 73200.0000 1,171.20 1,171.20
M114 Pasir beton I 0.5000 m3 96000.0000 48,000.00 48,000.00
U007 Tukang batu 0.2000 ls 26400.0000 5,280.00 5,280.00
U001 Kepala tukang batu 0.2000 ls 30000.0000 6,000.00 6,000.00
U006 Pekerja 0.1500 ls 24000.0000 3,600.00 3,600.00
U005 Mandor 0.0750 ls 30000.0000 2,250.00 2,250.00
K12921 Summary 17,130.00 297,571.20 314,701.20
K12922 10% Profite 31,470.12
K12923 Total 346,171.32
PEKERJAAN BAJA
K13110 Pekerjaan Kuda-kuda baja / kg
M272 Besi profil macam-macam ukuran 110.0000 kg 4500.0000 495,000.00 495,000.00
U002 Tukang besi 2.5000 ls 30000.0000 75,000.00 75,000.00
U008 Kepala tukang besi 0.5000 ls 27000.0000 13,500.00 13,500.00
U006 Pekerja 2.5000 ls 24000.0000 60,000.00 60,000.00
U005 Mandor 0.1000 ls 30000.0000 3,000.00 3,000.00
151,500.00 495,000.00 646,500.00
Peralatan 5 % 32,325.00
1 kg kuda-kuda profil = 1/100 6,788.25
K13111 Summary 151,500.00 495,000.00 6,788.25
K13112 10% Profite 678.83
K13113 Total 7,467.08
K13210 Pekerjaan Plat baja / kg
M272 Besi plat macam-macam ukuran 1.0000 kg 4500.0000 4,500.00 4,500.00
U002 Tukang besi 2.5000 ls 30000.0000 75,000.00 75,000.00
U008 Kepala tukang besi 0.5000 ls 27000.0000 13,500.00 13,500.00
U006 Pekerja 2.5000 ls 24000.0000 60,000.00 60,000.00
U005 Mandor 0.1000 ls 30000.0000 3,000.00 3,000.00
151,500.00 4,500.00 156,000.00
Peralatan 5 % 7,800.00
1 kg kuda-kuda profil = 1/100 1,638.00
K13211 Summary 151,500.00 4,500.00 1,638.00
K13212 10% Profite 163.80
K13213 Total 1,801.80
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
K13310
Pekerjaan Kuda-kuda Profil baja / kg
M272 Besi profil macam-macam ukuran 1.0500 kg 4500.0000 4,725.00 4,725.00
U002 Tukang besi 0.0040 ls 30000.0000 120.00 120.00
U008 Kepala tukang besi 0.0010 ls 27000.0000 27.00 27.00
U006 Pekerja 0.0600 ls 24000.0000 1,440.00 1,440.00
U005 Mandor 0.0020 ls 30000.0000 60.00 60.00
1,647.00 4,725.00 6,372.00
Peralatan 5 % 318.60
1 kg kuda-kuda profil = 1/100 66.91
K13311 Summary 1,647.00 4,725.00 66.91
K13312 10% Profite 6.69
K13313 Total 73.60
K13410 Pekerjaan Gording baja / kg
M272 Besi profil macam-macam ukuran 110.0000 kg 4500.0000 495,000.00 495,000.00
U002 Tukang besi 1.5000 ls 30000.0000 45,000.00 45,000.00
U008 Kepala tukang besi 0.3000 ls 27000.0000 8,100.00 8,100.00
U006 Pekerja 1.5000 ls 24000.0000 36,000.00 36,000.00
U005 Mandor 0.0600 ls 30000.0000 1,800.00 1,800.00
90,900.00 495,000.00 585,900.00
Peralatan 5 % 29,295.00
1 kg kuda-kuda profil = 1/100 6,151.95
K13411 Summary 90,900.00 495,000.00 6,151.95
K13412 10% Profite 615.20
K13413 Total 6,767.15
PEKERJAAN PASANGAN & PLESTERAN
K21110 Pasangan batu kosong / M3
M013 Batu kali 1.2000 M3 60,000.0000 72,000.00 72,000.00
M145 Pasir pasang 0.3000 ls 72,000.0000 21,600.00 21,600.00
U006 Pekerja 1.5000 ls 24,000.0000 36,000.00 36,000.00
U005 Mandor 0.0750 ls 30,000.0000 2,250.00 2,250.00
K21111 Summary 38,250.00 93,600.00 131,850.00
K21112 10% Profite 13,185.00
K21113 Total 145,035.00
K21210 Pasangan batu kali 1 : 4 / M3
M013 Batu kali 1.2000 M3 60,000.0000 72,000.00 72,000.00
M165 Semen gresik 2.8470 zak 27,600.0000 78,577.20 78,577.20
M145 Pasir pasang 0.5370 M3 72,000.0000 38,664.00 38,664.00
U007 Tukang batu 1.2000 ls 26,400.0000 31,680.00 31,680.00
U001 Kepala tukang batu 0.1200 ls 30,000.0000 3,600.00 3,600.00
U006 Pekerja 3.6000 ls 24,000.0000 86,400.00 86,400.00
U005 Mandor 0.160 ls 30,000.000 4,800.00 4,800.00
K21211 Summary 126,480.00 189,241.20 315,721.20
K21212 10% Profite 31,572.12
K21213 Total 347,293.32
K21220 Pasangan batu kali 1 : 5 / M3
M013 Batu kali 1.2000 M3 60,000.0000 72,000.00 72,000.00
M165 Semen gresik 2.7200 zak 27,600.0000 75,072.00 75,072.00
M145 Pasir pasang 0.5440 M3 72,000.0000 39,168.00 39,168.00
U007 Tukang batu 1.2000 ls 26,400.0000 31,680.00 31,680.00
U001 Kepala tukang batu 0.1200 ls 30,000.0000 3,600.00 3,600.00
U006 Pekerja 3.6000 ls 24,000.0000 86,400.00 86,400.00
U005 Mandor 0.180 ls 30,000.000 5,400.00 5,400.00
K21221 Summary 127,080.00 186,240.00 313,320.00
K21222 10% Profite 31,332.00
K21223 Total 344,652.00
K21230 Pasangan batu kali 1 : 6 / M3
M013 Batu kali 1.2000 M3 60,000.0000 72,000.00 72,000.00
M165 Semen gresik 1.9440 zak 27,600.0000 53,654.40 53,654.40
M145 Pasir pasang 0.6000 M3 72,000.0000 43,200.00 43,200.00
U007 Tukang batu 1.2000 ls 26,400.0000 31,680.00 31,680.00
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
U001 Kepala tukang batu 0.1200 ls 30,000.0000 3,600.00 3,600.00
U006 Pekerja 3.6000 ls 24,000.0000 86,400.00 86,400.00
U005 Mandor 0.180 ls 30,000.000 5,400.00 5,400.00
K21231 Summary 127,080.00 168,854.40 295,934.40
K21232 10% Profite 29,593.44
K21233 Total 325,527.84
K21310
Pasangan traseram bata merah 1 : 2 /
M3
M011 Bata pasang kls I 650.0000 bj 480.0000 312,000.00 312,000.00
M165 Semen (PC) / Gresik 3.2936 zak 27,600.0000 90,903.36 90,903.36
M145 Pasir pasang 0.3330 m³ 72,000.0000 23,976.00 23,976.00
U007 Tukang batu 1.5000 ls 26,400.0000 39,600.00 39,600.00
U001 Kepala tukang batu 0.1500 ls 30,000.0000 4,500.00 4,500.00
U006 Pekerja 4.5000 ls 24,000.0000 108,000.00 108,000.00
U005 Mandor 0.2250 ls 30,000.0000 6,750.00 6,750.00
K21311 Summary 158,850.00 426,879.36 585,729.36
K21312 10% Profite 58,572.94
K21313 Total 644,302.30
K21314 Pas. Dinding batu bata / M2 1.000 M2 64,430.23
K21410 Pasangan bata merah 1:3 / M3
M011 Bata merah 650.0000 bj 480.0000 312,000.00 312,000.00
M165 Semen (PC) / Gresik 2.4704 zak 27,600.0000 68,183.04 68,183.04
M145 Pasir pasang 0.3750 m³ 72,000.0000 27,000.00 27,000.00
U007 Tukang batu 1.5000 ls 26,400.0000 39,600.00 39,600.00
U001 Kepala tukang batu 0.1500 ls 30,000.0000 4,500.00 4,500.00
U006 Pekerja 4.5000 ls 24,000.0000 108,000.00 108,000.00
U005 Mandor 0.2250 ls 30,000.0000 6,750.00 6,750.00
K21411 Summary 158,850.00 407,183.04 566,033.04
K21412 10% Profite 56,603.30
K21413 Total 622,636.34
K21414 Pas. Dinding batu bata / M2 1.000 M2 62,263.63
K21420 Pasangan bata merah 1:5 / M3
M011 Bata merah 650.0000 bj 480.0000 312,000.00 312,000.00
M165 Semen (PC) / Gresik 1.6472 zak 27,600.0000 45,462.72 45,462.72
M145 Pasir pasang 0.4170 m³ 72,000.0000 30,024.00 30,024.00
U007 Tukang batu 1.5000 ls 26,400.0000 39,600.00 39,600.00
U001 Kepala tukang batu 0.1500 ls 30,000.0000 4,500.00 4,500.00
U006 Pekerja 4.5000 ls 24,000.0000 108,000.00 108,000.00
U005 Mandor 0.2250 ls 30,000.0000 6,750.00 6,750.00
K21421 Summary 158,850.00 387,486.72 546,336.72
K21422 10% Profite 54,633.67
K21423 Total 600,970.39
K21424 Pas. Dinding batu bata / M2 1.000 M2 60,097.04
K21430 Pasangan bata merah 1:6 / M3
M011 Bata merah 650.0000 bj 480.0000 312,000.00 312,000.00
M165 Semen (PC) / Gresik 0.8353 zak 27,600.0000 23,054.28 23,054.28
M145 Pasir pasang 0.4280 m³ 72,000.0000 30,816.00 30,816.00
U007 Tukang batu 1.5000 ls 26,400.0000 39,600.00 39,600.00
U001 Kepala tukang batu 0.1500 ls 30,000.0000 4,500.00 4,500.00
U006 Pekerja 4.5000 ls 24,000.0000 108,000.00 108,000.00
U005 Mandor 0.2250 ls 30,000.0000 6,750.00 6,750.00
K21431 Summary 158,850.00 365,870.28 524,720.28
K21432 10% Profite 52,472.03
K21433 Total 577,192.31
K21434 Pas. Dinding batu bata / M2 1.000 M2 57,719.23
K21510 Plesteran 1:2 / M2
M165 Semen (PC) / Gresik 0.1680 zak 27,600.0000 4,636.80 4,636.80
M145 Pasir pasang 0.0171 m³ 72,000.0000 1,231.20 1,231.20
U007 Tukang batu 0.2000 ls 26,400.0000 5,280.00 5,280.00
U001 Kepala tukang batu 0.0200 ls 30,000.0000 600.00 600.00
U006 Pekerja 0.4000 ls 24,000.0000 9,600.00 9,600.00
U005 Mandor 0.0200 ls 30,000.0000 600.00 600.00
K21511 Summary 16,080.00 5,868.00 21,948.00
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
K21512 10% Profite 2,194.80
K21513 Total 24,142.80
K21520 Plesteran 1:4 / M2
M165 Semen (PC) / Gresik 0.1040 zak 27,600.0000 2,870.40 2,870.40
M145 Pasir pasang 0.0209 m³ 72,000.0000 1,504.80 1,504.80
U007 Tukang batu 0.2000 ls 26,400.0000 5,280.00 5,280.00
U001 Kepala tukang batu 0.0200 ls 30,000.0000 600.00 600.00
U006 Pekerja 0.4000 ls 24,000.0000 9,600.00 9,600.00
U005 Mandor 0.0200 ls 30,000.0000 600.00 600.00
K21521 Summary 16,080.00 4,375.20 20,455.20
K21522 10% Profite 2,045.52
K21523 Total 22,500.72
K21530 Plesteran 1:5 / M2
M165 Semen (PC) / Gresik 0.0840 zak 27,600.0000 2,318.40 2,318.40
M145 Pasir pasang 0.0214 m³ 72,000.0000 1,540.80 1,540.80
U007 Tukang batu 0.2000 ls 26,400.0000 5,280.00 5,280.00
U001 Kepala tukang batu 0.0200 ls 30,000.0000 600.00 600.00
U006 Pekerja 0.4000 ls 24,000.0000 9,600.00 9,600.00
U005 Mandor 0.0200 ls 30,000.0000 600.00 600.00
K21531 Summary 16,080.00 3,859.20 19,939.20
K21532 10% Profite 1,993.92
K21533 Total 21,933.12
K21540 Plesteran 1:6 / M2
M165 Semen (PC) / Gresik 0.0720 zak 27,600.0000 1,987.20 1,987.20
M145 Pasir pasang 0.0220 m³ 72,000.0000 1,584.00 1,584.00
U007 Tukang batu 0.2000 ls 26,400.0000 5,280.00 5,280.00
U001 Kepala tukang batu 0.0200 ls 30,000.0000 600.00 600.00
U006 Pekerja 0.4000 ls 24,000.0000 9,600.00 9,600.00
U005 Mandor 0.0200 ls 30,000.0000 600.00 600.00
K21541 Summary 16,080.00 3,571.20 19,651.20
K21542 10% Profite 1,965.12
K21543 Total 21,616.32
K21610 Pasangan bataco 1 : 2 / M3
M012 Batako kls I 118.0000 bj 1,200.0000 141,600.00 141,600.00
M165 Semen Gresik 1.8168 zak 27,600.0000 50,143.68 50,143.68
M145 Pasir pasang 0.1620 m3 72,000.0000 11,664.00 11,664.00
U007 Tukang batu 1.5000 ls 26,400.0000 39,600.00 39,600.00
U001 Kepala tukang batu 0.1500 ls 30,000.0000 4,500.00 4,500.00
U006 Pekerja 4.5000 ls 24,000.0000 108,000.00 108,000.00
U005 Mandor 0.2250 ls 30,000.0000 6,750.00 6,750.00
K21611 Summary 158,850.00 203,407.68 362,257.68
K21612 10% Profite 36,225.77
K21613 Total 398,483.45
K21614 Pas. Dinding batu bata / M2 1.000 M2 39,848.34
K21620 Pasangan bataco 1 : 5 / M3
M012 Batako kls I 118.0000 bj 1,200.0000 141,600.00 141,600.00
M165 Semen Gresik 0.9088 zak 27,600.0000 25,082.88 25,082.88
M145 Pasir pasang 0.2030 m3 72,000.0000 14,616.00 14,616.00
U007 Tukang batu 1.5000 ls 26,400.0000 39,600.00 39,600.00
U001 Kepala tukang batu 0.1500 ls 30,000.0000 4,500.00 4,500.00
U006 Pekerja 4.5000 ls 24,000.0000 108,000.00 108,000.00
U005 Mandor 0.2250 ls 30,000.0000 6,750.00 6,750.00
K21621 Summary 158,850.00 181,298.88 340,148.88
K21622 10% Profite 34,014.89
K21623 Total 374,163.77
K21624 Pas. Dinding batu bata / M2 1.000 M2 37,416.38
K21710 Siaran PC 1 : 2 / M3
M165 Semen Gresik 0.0840 zak 27,600.0000 2,318.40 2,318.40
M145 Pasir pasang 0.0085 m3 72,000.0000 612.00 612.00
U007 Tukang batu 0.1200 ls 26,400.0000 3,168.00 3,168.00
U001 Kepala tukang batu 0.0120 ls 30,000.0000 360.00 360.00
U006 Pekerja 0.3600 ls 24,000.0000 8,640.00 8,640.00
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
U005 Mandor 0.0180 ls 30,000.0000 540.00 540.00
K21711 Summary 12,708.00 2,930.40 15,638.40
K21712 10% Profite 1,563.84
K21713 Total 17,202.24
K21720 Siaran PC 1 : 3 / M3
M165 Semen Gresik 0.0632 zak 27,600.0000 1,744.32 1,744.32
M145 Pasir pasang 0.0096 m3 72,000.0000 691.20 691.20
U007 Tukang batu 0.1200 ls 26,400.0000 3,168.00 3,168.00
U001 Kepala tukang batu 0.0120 ls 30,000.0000 360.00 360.00
U006 Pekerja 0.3600 ls 24,000.0000 8,640.00 8,640.00
U005 Mandor 0.0180 ls 30,000.0000 540.00 540.00
K21721 Summary 12,708.00 2,435.52 15,143.52
K21722 10% Profite 1,514.35
K21723 Total 16,657.87
K21730 Perekat PC / M3
M165 Semen Gresik 9.4000 zak 27,600.0000 259,440.00 259,440.00
M145 Pasir pasang 0.9500 m3 72,000.0000 68,400.00 68,400.00
U006 Pekerja 6.0000 ls 24,000.0000 144,000.00 144,000.00
U005 Mandor 0.3000 ls 30,000.0000 9,000.00 9,000.00
U007 Tukang batu 0.5000 ls 26,400.0000 13,200.00 13,200.00
U001 Kepala tukang batu 0.0500 ls 30,000.0000 1,500.00 1,500.00
K21731 Summary 167,700.00 327,840.00 495,540.00
K21732 10% Profite 49,554.00
K21733 Total 545,094.00
K21810 Beton rabat cor 1 : 3 : 5 / m3
M165 Semen (PC) / Gresik 3.6320 zak 27,600.0000 100,243.20 100,243.20
M144 Pasir beton 0.5400 m³ 72,000.0000 38,880.00 38,880.00
M116 Split 0.9100 m³ 73,200.0000 66,612.00 66,612.00
U006 Pekerja 6.0000 ls 24,000.0000 144,000.00 144,000.00
U005 Mandor 0.3000 ls 30,000.0000 9,000.00 9,000.00
U007 Tukang batu 0.5000 ls 26,400.0000 13,200.00 13,200.00
U001 Kepala tukang batu 0.0500 ls 30,000.0000 1,500.00 1,500.00
K21811 Summary 167,700.00 205,735.20 373,435.20
K21812 10% Profite 37,343.52
K21813 Total 410,778.72
K21820 Beton cor 1 : 2 : 3 / m3
M165 Semen Gresik 6.5120 zak 27,600.0000 179,731.20 179,731.20
M144 Pasir beton 0.5400 m³ 72,000.0000 38,880.00 38,880.00
M116 Split 0.8200 m³ 73,200.0000 60,024.00 60,024.00
U005 Mandor 0.3000 ls 30,000.0000 9,000.00 9,000.00
U001 Kepala tukang batu 0.1000 ls 30,000.0000 3,000.00 3,000.00
U007 Tukang batu 1.0000 ls 26,400.0000 26,400.00 26,400.00
U006 Pekerja 6.0000 ls 24,000.0000 144,000.00 144,000.00
K21821 Summary 182,400.00 278,635.20 461,035.20
K21822 10% Profite 46,103.52
K21823 Total 507,138.72
K21830 Beton cor 1 : 2.5 : 2.5 / m3
M165 Semen Gresik 6.8000 zak 27,600.0000 187,680.00 187,680.00
M144 Pasir beton 0.4900 m³ 72,000.0000 35,280.00 35,280.00
M116 Split 0.8100 m³ 73,200.0000 59,292.00 59,292.00
U005 Mandor 0.3000 ls 30,000.0000 9,000.00 9,000.00
U001 Kepala tukang batu 0.1000 ls 30,000.0000 3,000.00 3,000.00
U007 Tukang batu 1.0000 ls 26,400.0000 26,400.00 26,400.00
U006 Pekerja 6.0000 ls 24,000.0000 144,000.00 144,000.00
K21831 Summary 182,400.00 282,252.00 464,652.00
K21832 10% Profite 46,465.20
K21833 Total 511,117.20
K21840 Beton cycloof 1 : 2 : 3 / m3
21823 Beton cor 1 : 2 : 3 0.6000 m³ 507,138.7200 304,283.23 304,283.23
M013 Batu kali 0.4800 m³ 60,000.0000 28,800.00 28,800.00
K21841 Summary - 333,083.23 333,083.23
K21842 10% Profite 33,308.32
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
K21843 Total 366,391.56
PEKERJAAN KAYU
K22110 Pekerjaan kayu kap kruing / M3
M061 Kayu kruing 1.2000 m3 ########### 2,664,000.00 2,664,000.00
U011 Tukang kayu 24.0000 ls 30,000.0000 720,000.00 720,000.00
U004 Kepala tukang kayu 2.4000 ls 33,000.0000 79,200.00 79,200.00
U006 Pekerja 8.0000 ls 24,000.0000 192,000.00 192,000.00
U005 Mandor 0.4000 ls 30,000.0000 12,000.00 12,000.00
K22111 Summary 1,003,200.00 2,664,000.00 3,667,200.00
K22112 10% Profite 366,720.00
K22113 Total 4,033,920.00
K22120 Pekerjaan kayu kap bingkirai / M3
M055 Kayu bingkirai oven 1.2000 m3 ########### 3,618,000.00 3,618,000.00
U011 Tukang kayu 24.0000 ls 30,000.0000 720,000.00 720,000.00
U004 Kepala tukang kayu 2.4000 ls 33,000.0000 79,200.00 79,200.00
U006 Pekerja 8.0000 ls 24,000.0000 192,000.00 192,000.00
U005 Mandor 0.4000 ls 30,000.0000 12,000.00 12,000.00
K22121 Summary 1,003,200.00 3,618,000.00 4,621,200.00
K22122 10% Profite 462,120.00
K22123 Total 5,083,320.00
K22210 Pasangan usuk kruing 5/7 / M2
M061 Kayu kruing 0.0126 m3 ########### 27,972.00 27,972.00
M138 Paku reng / usuk 0.1000 kg 8,700.0000 870.00 870.00
U006 Pekerja 0.0571 ls 24,000.0000 1,370.40 1,370.40
U005 Mandor 0.0028 ls 30,000.0000 84.00 84.00
U011 Tukang kayu 0.0571 ls 30,000.0000 1,713.00 1,713.00
U004 Kepala tukang kayu 0.0057 ls 33,000.0000 188.10 188.10
K22211 Summary 3,355.50 28,842.00 32,197.50
K22212 10% Profite 3,219.75
K22213 Total 35,417.25
K22220 Pasangan usuk bingkirai 5/7 / M2
M055 Kayu Bingkirai 0.0126 m3 ########### 37,989.00 37,989.00
M138 Paku reng / usuk 0.1000 kg 8,700.0000 870.00 870.00
U006 Pekerja 0.0571 ls 24,000.0000 1,370.40 1,370.40
U005 Mandor 0.0028 ls 30,000.0000 84.00 84.00
U011 Tukang kayu 0.0571 ls 30,000.0000 1,713.00 1,713.00
U004 Kepala tukang kayu 0.0057 ls 33,000.0000 188.10 188.10
K22221 Summary 3,355.50 38,859.00 42,214.50
K22222 10% Profite 4,221.45
K22223 Total 46,435.95
K22230 Pasangan usuk bambu / M2
M008 Bambu dia. 5 cm 1.2000 bt 9,000.0000 10,800.00 10,800.00
M138 Tali ate 1.0000 kg 8,700.0000 8,700.00 8,700.00
U006 Pekerja 0.0571 ls 24,000.0000 1,370.40 1,370.40
U005 Mandor 0.0028 ls 30,000.0000 84.00 84.00
U011 Tukang kayu 0.0571 ls 30,000.0000 1,713.00 1,713.00
U004 Kepala tukang kayu 0.0057 ls 33,000.0000 188.10 188.10
K22231 Summary 3,355.50 19,500.00 22,855.50
K22232 10% Profite 2,285.55
K22233 Total 25,141.05
K22310 Pasang reng bingkirai 3/2 / M2
M055 Kayu bingkirai 0.0029 m3 ########### 8,683.20 8,683.20
M138 Paku reng / usuk 0.1500 kg 8,700.0000 1,305.00 1,305.00
U006 Pekerja 0.0428 ls 24,000.0000 1,027.20 1,027.20
U005 Mandor 0.0021 ls 30,000.0000 63.00 63.00
U011 Tukang kayu 0.0428 ls 30,000.0000 1,284.00 1,284.00
U004 Kepala tukang kayu 0.0042 ls 33,000.0000 138.60 138.60
K22311 Summary 2,512.80 9,988.20 12,501.00
K22312 10% Profite 1,250.10
K22313 Total 13,751.10
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
K22320 Pasang reng kruing 3/2 / M2
M061 Kayu Kruing 0.0029 m3 ########### 6,393.60 6,393.60
M138 Paku reng / usuk 0.1500 kg 8,700.0000 1,305.00 1,305.00
U006 Pekerja 0.0428 ls 24,000.0000 1,027.20 1,027.20
U005 Mandor 0.0021 ls 30,000.0000 63.00 63.00
U011 Tukang kayu 0.0428 ls 30,000.0000 1,284.00 1,284.00
U004 Kepala tukang kayu 0.0042 ls 33,000.0000 138.60 138.60
K22321 Summary 2,512.80 7,698.60 10,211.40
K22322 10% Profite 1,021.14
K22323 Total 11,232.54
K22410
Pekerjaan papan kolong / Listplank
6/12 / M1
M056 Kayu bingkirai papan 0.0086 m3 ########### 30,844.80 30,844.80
M138 Paku reng / usuk 0.0200 kg 8,700.0000 174.00 174.00
U006 Pekerja 0.0560 ls 24,000.0000 1,344.00 1,344.00
U005 Mandor 0.0028 ls 30,000.0000 84.00 84.00
U011 Tukang kayu 0.1600 ls 30,000.0000 4,800.00 4,800.00
U004 Kepala tukang kayu 0.0160 ls 33,000.0000 528.00 528.00
K22411 Summary 6,756.00 31,018.80 37,774.80
K22412 10% Profite 3,777.48
K22413 Total 41,552.28
K22420 Pekerjaan kayu 12/12 cm / M1
M056 Kayu Bingkirai 12/12 0.0173 m3 ########### 61,689.60 61,689.60
M138 Paku reng / usuk 0.1000 kg 8,700.0000 870.00 870.00
26414 Finishing lasur EL 501 0.5760 m2 376,310.0000 216,754.56 216,754.56
U011 Tukang kayu 0.4152 ls 30,000.0000 12,456.00 12,456.00
U004 Kepala tukang kayu 0.0415 ls 33,000.0000 1,370.16 1,370.16
U006 Pekerja 0.1384 ls 24,000.0000 3,321.60 3,321.60
U005 Mandor 0.0069 ls 30,000.0000 207.60 207.60
K22421 Summary 17,355.36 279,314.16 296,669.52
K22422 10% Profite 29,666.95
K22423 Total 326,336.47
K22430 Pekerjaan kayu 6/12 cm / M1
M055 Kayu Bingkirai 6/12 0.0086 m3 ########### 26,049.60 26,049.60
M138 Paku reng / usuk 0.1000 kg 8,700.0000 870.00 870.00
26414 Finishing lasur EL 501 0.4320 m2 37,631.0000 16,256.59 16,256.59
U011 Tukang kayu 0.2064 ls 30,000.0000 6,192.00 6,192.00
U004 Kepala tukang kayu 0.0206 ls 33,000.0000 681.12 681.12
U006 Pekerja 0.0688 ls 24,000.0000 1,651.20 1,651.20
U005 Mandor 0.0034 ls 30,000.0000 103.20 103.20
K22431 Summary 8,627.52 43,176.19 51,803.71
K22432 10% Profite 5,180.37
K22433 Total 56,984.08
K22510
Pekerjaan kosen pintu / jendela biasa /
M3
M055 Kayu bingkirai 1.2000 m3 ########### 3,618,000.00 3,618,000.00
U011 Tukang kayu 26.0000 ls 30,000.0000 780,000.00 780,000.00
U004 Kepala tukang kayu 2.6000 ls 33,000.0000 85,800.00 85,800.00
U006 Pekerja 10.0000 ls 24,000.0000 240,000.00 240,000.00
U005 Mandor 0.5000 ls 30,000.0000 15,000.00 15,000.00
K22511 Summary 1,120,800.00 3,618,000.00 4,738,800.00
K22512 10% Profite 473,880.00
K22513 Total 5,212,680.00
K22520
Pekerjaan kosen model baru / Style Bali
/ M3
M055 Kayu bingkirai 1.2000 m3 ########### 3,618,000.00 3,618,000.00
U011 Tukang kayu 36.0000 ls 30,000.0000 1,080,000.00 1,080,000.00
U004 Kepala tukang kayu 3.6000 ls 33,000.0000 118,800.00 118,800.00
U006 Pekerja 12.0000 ls 24,000.0000 288,000.00 288,000.00
U005 Mandor 0.6000 ls 30,000.0000 18,000.00 18,000.00
K22521 Summary 1,504,800.00 3,618,000.00 5,122,800.00
K22522 10% Profite 512,280.00
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
K22523 Total 5,635,080.00
K22610
Pekerjaan daun pintu / Jendela kelam /
M2
M056 Kayu bingkirai papan 0.0320 m3 ########### 114,240.00 114,240.00
U011 Tukang kayu 2.6000 ls 30,000.0000 78,000.00 78,000.00
U004 Kepala tukang kayu 0.2600 ls 33,000.0000 8,580.00 8,580.00
U006 Pekerja 0.8500 ls 24,000.0000 20,400.00 20,400.00
U005 Mandor 0.0425 ls 30,000.0000 1,275.00 1,275.00
K22611 Summary 108,255.00 114,240.00 222,495.00
K22612 10% Profite 22,249.50
K22613 Total 244,744.50
K22620
Pekerjaan daun pintu / jendela kaca /
M2
M056 Kayu Bingkirai papan 0.0350 m3 ########### 124,950.00 124,950.00
M178 Kaca 3 mm bening 0.8000 m2 60,000.0000 48,000.00 48,000.00
M137 Paku list 0.1000 kg 10,590.0000 1,059.00 1,059.00
U011 Tukang kayu 3.0000 ls 30,000.0000 90,000.00 90,000.00
U004 Kepala tukang kayu 0.6000 ls 33,000.0000 19,800.00 19,800.00
U006 Pekerja 2.0000 ls 24,000.0000 48,000.00 48,000.00
U005 Mandor 0.1000 ls 30,000.0000 3,000.00 3,000.00
K22621 Summary 160,800.00 174,009.00 334,809.00
K22622 10% Profite 33,480.90
K22623 Total 368,289.90
K22630
Pekerjaan Daun pintu teakwood / M2
M056 Kayu bingkirai papan 0.0150 m3 ########### 53,550.00 53,550.00
M173 Teakwood ( 0.9 x 2 ) m2 1.2500 lb 50,700.0000 63,375.00 63,375.00
M125 Lem aibon 0.2500 kg 14,400.0000 3,600.00 3,600.00
M137 Paku list 0.1000 kg 10,590.0000 1,059.00 1,059.00
U004 Kepala tukang kayu 0.3000 ls 33,000.0000 9,900.00 9,900.00
U011 Tukang kayu 3.0000 ls 30,000.0000 90,000.00 90,000.00
U006 Pekerja 1.2500 ls 24,000.0000 30,000.00 30,000.00
U005 Mandor 0.0625 ls 30,000.0000 1,875.00 1,875.00
K22631 Summary 131,775.00 121,584.00 253,359.00
K22632 10% Profite 25,335.90
K22633 Total 278,694.90
K22640 Pasangan krepyak / M2
U011 Tukang kayu 0.6000 ls 30,000.0000 18,000.00 18,000.00
U004 Kepala tukang kayu 0.0600 ls 33,000.0000 1,980.00 1,980.00
U006 Pekerja 0.2100 ls 24,000.0000 5,040.00 5,040.00
U005 Mandor 0.0110 ls 30,000.0000 330.00 330.00
M060 Kayu kamper papan 0.1000 m3 ########### 336,000.00 336,000.00
M138 Paku reng / usuk 0.0625 kg 8,700.0000 543.75 543.75
K22641 Summary 25,350.00 336,543.75 361,893.75
K22642 10% Profite 36,189.38
K22643 Total 398,083.13
K22710 Pergola 3/15 / M2
M056 Kayu bingkirai papan 3/15 0.0432 m3 ########### 154,224.00 154,224.00
M137 Paku 0.1000 kg 10,590.0000 1,059.00 1,059.00
26414 Finishing lasur EL 501 3.1680 m2 37,631.0000 119,215.01 119,215.01
U004 Kepala tukang kayu 0.3000 ls 33,000.0000 9,900.00 9,900.00
U011 Tukang kayu 3.0000 ls 30,000.0000 90,000.00 90,000.00
U006 Pekerja 1.2500 ls 24,000.0000 30,000.00 30,000.00
U005 Mandor 0.0625 ls 30,000.0000 1,875.00 1,875.00
K22711 Summary 131,775.00 274,498.01 406,273.01
K22712 10% Profite 40,627.30
K22713 Total 446,900.31
K22720 Pergola 6/12 / M2
M056 Kayu bingkirai papan 6/12 0.0691 m3 ########### 246,758.40 246,758.40
M137 Paku 0.1000 kg 10,590.0000 1,059.00 1,059.00
26414 Finishing lasur EL 501 2.8800 m2 37,631.0000 108,377.28 108,377.28
U004 Kepala tukang kayu 0.3000 ls 33,000.0000 9,900.00 9,900.00
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
U011 Tukang kayu 3.0000 ls 30,000.0000 90,000.00 90,000.00
U006 Pekerja 1.2500 ls 24,000.0000 30,000.00 30,000.00
U005 Mandor 0.0625 ls 30,000.0000 1,875.00 1,875.00
K22721 Summary 131,775.00 356,194.68 487,969.68
K22722 10% Profite 48,796.97
K22723 Total 536,766.65
K22810 Pintu Kaca w/ engsel tembok / Unit
M204 Kaca Tempered clear 12 mm 1.9680 M2 501,600.0000 987,148.80 987,148.80
M226 Hings Kend E 171 2.0000 Pcs ########### 2,704,800.00 2,704,800.00
M227 Door handle Kend GHD 0003 D32x300 1.0000 Set ########### 1,600,800.00 1,600,800.00
M228 Lock case Kend US 2210 1.0000 Pcs 734,850.0000 734,850.00 734,850.00
U016 Labour cost 1.0000 ls 200,000.0000 200,000.00 200,000.00
K22811 Summary 200,000.00 6,027,598.80 6,227,598.80
K22812 10% Profite 622,759.88
K22813 Total 6,850,358.68
K22820 Pintu Kaca w/ engsel floor / Unit
M204 Kaca Tempered clear 12 mm 2.5600 M2 501,600.0000 1,284,096.00 1,284,096.00
M229 Floor Hings 60241 1.0000 Pcs ########### 1,453,600.00 1,453,600.00
M230 Kend PT 2224 top 1.0000 Pcs 82,800.0000 82,800.00 82,800.00
M231 Kend PT 2220 top 1.0000 Pcs 425,500.0000 425,500.00 425,500.00
M232 Kend PT 2210/C bottom 2.0000 Pcs 425,500.0000 851,000.00 851,000.00
M227 Door handle Kend GHD 0003 D32x300 1.0000 Set ########### 1,600,800.00 1,600,800.00
M228 Lock case Kend US 2210 1.0000 Pcs 734,850.0000 734,850.00 734,850.00
M233 Barrelt bolt US 1219 1.0000 Pcs 353,050.0000 353,050.00 353,050.00
U016 Labour cost 1.0000 ls 200,000.0000 200,000.00 200,000.00
K22821 Summary 200,000.00 6,785,696.00 6,985,696.00
K22822 10% Profite 698,569.60
K22823 Total 7,684,265.60
PENUTUP ATAP
K23110 Pasangan atap genteng / M2
M043 Genteng biasa 23.0000 bj 1,800.0000 41,400.00 41,400.00
U007 Tukang batu 0.1500 ls 26,400.0000 3,960.00 3,960.00
U001 Kepala tukang batu 0.0150 ls 30,000.0000 450.00 450.00
U006 Pekerja 0.0150 ls 24,000.0000 360.00 360.00
U005 Mandor 0.0100 ls 30,000.0000 300.00 300.00
K23111 Summary 5,070.00 41,400.00 46,470.00
K23112 10% Profite 4,647.00
K23113 Total 51,117.00
K23120 Pasangan atap sirap / M2
M171 Sirap 1.0000 ikat 6,000.0000 6,000.00 6,000.00
M138 Paku reng/usuk 0.0500 kg 8,700.0000 435.00 435.00
U011 Tukang kayu 0.1500 ls 30,000.0000 4,500.00 4,500.00
U004 Kepala tukang kayu 0.0150 ls 33,000.0000 495.00 495.00
U006 Pekerja 0.3000 ls 24,000.0000 7,200.00 7,200.00
U005 Mandor 0.0625 ls 30,000.0000 1,875.00 1,875.00
K23121 Summary 14,070.00 6,435.00 20,505.00
K23122 10% Profite 2,050.50
K23123 Total 22,555.50
K23130
Pasangan atap seng / asbes gelombang
/ M2
M005 Asbes gelombang ( 1.8 x 0.8 ) m2 0.6000 bj 15,900.0000 9,540.00 9,540.00
M139 Paku seng 4.0000 bh 300.0000 1,200.00 1,200.00
U011 Tukang kayu 0.2000 ls 30,000.0000 6,000.00 6,000.00
U004 Kepala tukang kayu 0.0200 ls 33,000.0000 660.00 660.00
U006 Pekerja 0.1000 ls 24,000.0000 2,400.00 2,400.00
U005 Mandor 0.0050 ls 30,000.0000 150.00 150.00
K23131 Summary 9,210.00 10,740.00 19,950.00
K23132 10% Profite 1,995.00
K23133 Total 21,945.00
K23210 Pasangan genteng bubungan / M1
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
M136 Nok/karpus biasa 4.0000 bj 3,300.0000 13,200.00 13,200.00
21733 Perekat G.14 0.0300 m3 545,094.0000 16,352.82 16,352.82
U007 Tukang batu 0.2000 ls 26,400.0000 5,280.00 5,280.00
U001 Kepala tukang batu 0.0200 ls 30,000.0000 600.00 600.00
U006 Pekerja 0.4000 ls 24,000.0000 9,600.00 9,600.00
U005 Mandor 0.0200 ls 30,000.0000 600.00 600.00
K23211 Summary 16,080.00 29,552.82 45,632.82
K23212 10% Profite 4,563.28
K23213 Total 50,196.10
K23220 Pasangan bubungan asbes
M004 Asbes bubungan 1.0000 lb 15,900.0000 15,900.00 15,900.00
M139 Paku seng 2.0000 bh 300.0000 600.00 600.00
U008 Tukang besi 0.0250 ls 27,000.0000 675.00 675.00
U002 Kepala tukang besi 0.0025 ls 30,000.0000 75.00 75.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K23221 Summary 1,500.00 16,500.00 18,000.00
K23222 10% Profite 1,800.00
K23223 Total 19,800.00
PEKERJAAN PLAFOND
K24110 Pasangan plafond gedeg / m2
M041 Gedeg kulit kls I 1.0000 m2 10,800.0000 10,800.00 10,800.00
M061 Kayu kruing 0.0110 m3 ########### 24,420.00 24,420.00
M138 Paku reng/usuk 0.0200 kg 8,700.0000 174.00 174.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
U001 Tukang kayu 0.2000 ls 30,000.0000 6,000.00 6,000.00
K24111 Summary 18,750.00 35,394.00 54,144.00
K24112 10% Profite 5,414.40
K24113 Total 59,558.40
K24210
Pas. Plafond teakwood 1.20 x 2.4 / M2
M174 Teakwood ( 1.20 x 2.40 ) m2 0.3800 lb 59,190.0000 22,492.20 22,492.20
M061 Kayu kruing 0.0150 m3 ########### 33,300.00 33,300.00
M137 Paku list 0.0200 kg 10,590.0000 211.80 211.80
M138 Paku reng / usuk 0.2000 kg 8,700.0000 1,740.00 1,740.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U011 Tukang kayu 0.2000 ls 30,000.0000 6,000.00 6,000.00
U004 Kepala tukang kayu 0.0200 ls 33,000.0000 660.00 660.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K24211 Summary 19,410.00 57,744.00 77,154.00
K24212 10% Profite 7,715.40
K24213 Total 84,869.40
K24220 Pas. Plafond Playwood 4 mm / M2
M159 Playwood 4mm 0.3800 lb 34,800.0000 13,224.00 13,224.00
M061 Kayu kruing 0.0150 m3 ########### 33,300.00 33,300.00
M137 Paku list 0.0200 kg 10,590.0000 211.80 211.80
M138 Paku reng / usuk 0.2000 kg 8,700.0000 1,740.00 1,740.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U011 Tukang kayu 0.2000 ls 30,000.0000 6,000.00 6,000.00
U004 Kepala tukang kayu 0.0200 ls 33,000.0000 660.00 660.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K24221 Summary 19,410.00 48,475.80 67,885.80
K24222 10% Profite 6,788.58
K24223 Total 74,674.38
K24230
Pas. Plafond Ceilling Teak 0.62 x 2.4 /
M2
M036 Ceilling teak (0.62 x 2.4) m2 0.7000 lb 59,400.0000 41,580.00 41,580.00
M061 Kayu kruing 0.0150 m3 ########### 33,300.00 33,300.00
M137 Paku list 0.0200 kg 10,590.0000 211.80 211.80
M138 Paku reng / usuk 0.2000 kg 8,700.0000 1,740.00 1,740.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
U011 Tukang kayu 0.2000 ls 30,000.0000 6,000.00 6,000.00
U004 Kepala tukang kayu 0.0200 ls 33,000.0000 660.00 660.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K24231 Summary 19,410.00 76,831.80 96,241.80
K24232 10% Profite 9,624.18
K24233 Total 105,865.98
K24240 Pas. Plafond Eternit Kls 1 / M2
M040 Eternit kls I 1.0000 lb 3,300.0000 3,300.00 3,300.00
M061 Kayu kruing 0.0150 m3 ########### 33,300.00 33,300.00
M137 Paku list 0.0200 kg 10,590.0000 211.80 211.80
M138 Paku reng / usuk 0.2000 kg 8,700.0000 1,740.00 1,740.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U011 Tukang kayu 0.2000 ls 30,000.0000 6,000.00 6,000.00
U004 Kepala tukang kayu 0.0200 ls 33,000.0000 660.00 660.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K24241 Summary 19,410.00 38,551.80 57,961.80
K24242 10% Profite 5,796.18
K24243 Total 63,757.98
K24250 Pas. Plafond Gypsum 9 mm / M2
M048 Gypsum 9 mm 0.3800 lb 72,000.0000 27,360.00 27,360.00
M061 Kayu kruing 0.0150 m3 ########### 33,300.00 33,300.00
M137 Paku list 0.0200 kg 10,590.0000 211.80 211.80
M138 Paku reng / usuk 0.2000 kg 8,700.0000 1,740.00 1,740.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U011 Tukang kayu 0.2000 ls 30,000.0000 6,000.00 6,000.00
U004 Kepala tukang kayu 0.0200 ls 33,000.0000 660.00 660.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K24251 Summary 19,410.00 62,611.80 82,021.80
K24252 10% Profite 8,202.18
K24253 Total 90,223.98
K24260
Pas. Plafond Gypsum 9 mm
weathershield / M2
M049 Gypsum 9 mm weathershield 0.3800 lb 150,000.0000 57,000.00 57,000.00
M061 Kayu kruing 0.0150 m3 ########### 33,300.00 33,300.00
M137 Paku list 0.0200 kg 10,590.0000 211.80 211.80
M138 Paku reng / usuk 0.2000 kg 8,700.0000 1,740.00 1,740.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U011 Tukang kayu 0.2000 ls 30,000.0000 6,000.00 6,000.00
U004 Kepala tukang kayu 0.0200 ls 33,000.0000 660.00 660.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K24261 Summary 19,410.00 92,251.80 111,661.80
K24262 10% Profite 11,166.18
K24263 Total 122,827.98
K24270
Pas. Plafond Cornice/skirting Kayu
bingkirai 2/12 / M2
M056 Cornice/skirting Kayu bingkirai 2/12 0.005 m3 3,570,000.000 17,421.60 17,421.60
Material bantu 1.000 ls - - -
24264 Upah kerja 1.000 ls 111,661.800 111,661.80 111,661.80
K24271 Summary 111,661.80 17,421.60 129,083.40
K24272 10% Profite 12,908.34
K24273 Total 141,991.74
K24280
Pas. Plafond Cornice/skirting Kayu
bingkirai 4/6 / M2
M055 Cornice/skirting Kayu bingkirai 4/6 0.003 m3 3,015,000.000 8,683.20 8,683.20
Material bantu 1.000 ls - - -
24464 Upah kerja 1.000 ls 111,661.800 111,661.80 111,661.80
K24281 Summary 111,661.80 8,683.20 120,345.00
K24282 10% Profite 12,034.50
K24283 Total 132,379.50
PEKERJAAN LANTAI
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
K25110 Pekerjaan pasangan lantai tegel
M108 Keramik 20x20 (warna muda) kw II 1.2000 m2 32,400.0000 38,880.00 38,880.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25111 Summary 20,100.00 52,948.95 73,048.95
K25112 10% Profite 7,304.90
K25113 Total 80,353.85
K25120
Pas.lantai Keramik 20 x 20 kls I (warna
muda) / M2 ( Asia Tile Kw.I )
M084 Keramik 20 x 20 kls I (warna muda) 1.2000 m2 35,400.0000 42,480.00 42,480.00 42,480.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25121 Summary 62,580.00 56,548.95 76,648.95
K25122 10% Profite 7,664.90
K25123 Total 84,313.85
K25210
Pas.lantai Keramik 10 x 20 kls I (warna
muda) / M2 ( Asia Tile Kw.I )
M082 Keramik 10 x 20 kls I (warna muda) 1.2000 m2 33,600.0000 40,320.00 40,320.00 40,320.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25211 Summary 60,420.00 54,388.95 74,488.95
K25212 10% Profite 7,448.90
K25213 Total 81,937.85
K25220
Pas.lantai Keramik 10 x 20 kls I (warna
tua) / M2 ( Asia Tile Kw.I )
M083 Keramik 10 x 20 kls I (warna tua) 1.2000 m2 39,000.0000 46,800.00 46,800.00 46,800.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25221 Summary 66,900.00 60,868.95 80,968.95
K25222 10% Profite 8,096.90
K25223 Total 89,065.85
K25230
Pas.lantai Keramik 20 x 20 kls I (warna
tua) / M2 ( Asia Tile Kw.I )
M085 Keramik 20 x 20 kls I (warna tua) 1.2000 m2 35,250.0000 42,300.00 42,300.00 42,300.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25231 Summary 62,400.00 56,368.95 76,468.95
K25232 10% Profite 7,646.90
K25233 Total 84,115.85
K25310
Pas.lantai Keramik 20 x 25 kls I (warna
muda) / M2 ( Asia Tile Kw.I )
M086 Keramik 20 x 25 kls I (warna muda) 1.2000 m2 34,500.0000 41,400.00 41,400.00 41,400.00
M085 Keramik 20 x 20 kls I (warna tua) 1.2000 m2 35,250.0000 42,300.00 42,300.00 42,300.00
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25311 Summary 62,400.00 56,368.95 76,468.95
K25312 10% Profite 7,646.90
K25313 Total 84,115.85
K25410
Pas.lantai Keramik 30 x 30 kls I (warna
muda) / M2 ( Asia Tile Kw.I )
M087 Keramik 30 x 30 kls I (warna muda) 1.2000 m2 29,400.0000 35,280.00 35,280.00 35,280.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25411 Summary 55,380.00 49,348.95 69,448.95
K25412 10% Profite 6,944.90
K25413 Total 76,393.85
K25420
Pas.lantai Keramik 30 x 30 kls I (warna
tua) / M2 ( Asia Tile Kw.I )
M088 Keramik 30 x 30 kls I (warna tua) 1.2000 m2 38,400.0000 46,080.00 46,080.00 46,080.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25421 Summary 66,180.00 60,148.95 80,248.95
K25422 10% Profite 8,024.90
K25423 Total 88,273.85
K25430
Pas.lantai Keramik 30 x 30 kls I
homogeneuos, anti slip / M2 ( Asia Tile
Kw.I )
M114
Keramik 30 x 30 kls I homogeneuos, anti
slip 1.2000 m2 96,000.0000 115,200.00 115,200.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25431 Summary 20,100.00 129,268.95 149,368.95
K25432 10% Profite 14,936.90
K25433 Total 164,305.85
K25510
Pas.lantai Keramik 40 x 40 kls I (warna
muda) / M2 ( Asia Tile Kw.I )
M114 Keramik 40 x 40 kls I (warna muda) 1.2000 m2 96,000.0000 115,200.00 115,200.00 115,200.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25511 Summary 135,300.00 129,268.95 149,368.95
K25512 10% Profite 14,936.90
K25513 Total 164,305.85
K25610
Pas.lantai Granite 30 x 30 Goldesk / M2
( Asia Tile Kw.I )
M134 Granite 30 x 30 Goldesk 1.2000 m2 222,000.0000 266,400.00 266,400.00 266,400.00
U012 Finishing polish 1.0000 m2 36,000.0000 36,000.00 36,000.00 36,000.00
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25611 Summary 322,500.00 316,468.95 336,568.95
K25612 10% Profite 33,656.90
K25613 Total 370,225.85
K25620
Pas.lantai Marmer 30 x 30 cm / M2 (
Asia Tile Kw.I )
M132 Marmer 30 x 30 cm 1.2000 m2 144,000.0000 172,800.00 172,800.00
U012 Finishing polish 1.0000 m2 36,000.0000 36,000.00 36,000.00 36,000.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25621 Summary 56,100.00 222,868.95 242,968.95
K25622 10% Profite 24,296.90
K25623 Total 267,265.85
K25630
Pas.lantai Terrasso 30 x 30 cm / M2 (
Asia Tile Kw.I )
M176 Terrasso 30 x 30 cm 1.2000 m2 108,000.0000 129,600.00 129,600.00
U012 Finishing polish 1.0000 m2 36,000.0000 36,000.00 36,000.00 36,000.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25631 Summary 56,100.00 179,668.95 199,768.95
K25632 10% Profite 19,976.90
K25633 Total 219,745.85
K25710
Pas.lantai Terrasso 60 x 60 cm / M2 (
Asia Tile Kw.I )
M177 Terrasso 60 x 60 cm 1.2000 m2 132,000.0000 158,400.00 158,400.00
U012 Finishing polish 1.0000 m2 36,000.0000 36,000.00 36,000.00 36,000.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25711 Summary 56,100.00 208,468.95 228,568.95
K25712 10% Profite 22,856.90
K25713 Total 251,425.85
K25810
Pas.lantai Keramik Ceramduro / M2 (
Asia Tile Kw.I )
M246 Keramik Ceramduro 1.2000 m2 96,000.0000 115,200.00 115,200.00
U012 Finishing polish 1.0000 m2 36,000.0000 36,000.00 36,000.00 36,000.00
21733 Perekat G.14 0.0250 m3 545,094.0000 13,627.35 13,627.35
M165 Semen Gresik 0.0160 zak 27,600.0000 441.60 441.60
U007 Tukang batu 0.2500 ls 26,400.0000 6,600.00 6,600.00
U001 Kepala tukang batu 0.0250 ls 30,000.0000 750.00 750.00
U006 Pekerja 0.5000 ls 24,000.0000 12,000.00 12,000.00
U005 Mandor 0.0250 ls 30,000.0000 750.00 750.00
K25811 Summary 56,100.00 165,268.95 185,368.95
K25812 10% Profite 18,536.90
K25813 Total 203,905.85
PEKERJAAN PENGECATAN
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
K26110 Pekerjaan cat menie ( 1 x ) / M2
M032 Cat menie 0.1200 kg 13,200.0000 1,584.00 1,584.00
M003 Amplas 1.0000 lb 2,400.0000 2,400.00 2,400.00
U009 Tukang cat 0.0750 ls 27,000.0000 2,025.00 2,025.00
U003 Kepala tukang cat 0.0075 ls 30,000.0000 225.00 225.00
U006 Pekerja 0.0500 ls 24,000.0000 1,200.00 1,200.00
U005 Mandor 0.0025 ls 30,000.0000 75.00 75.00
K26111 Summary 3,525.00 3,984.00 7,509.00
K26112 10% Profite 750.90
K26113 Total 8,259.90
K26210
Pekerjaan mengecat (1x cat dasar, 2x
cat halus, memplamur dan gosok)
M030 Cat dasar 0.1420 kg 9,000.0000 1,278.00 1,278.00
M031 Cat Emco 0.2840 kg 33,000.0000 9,372.00 9,372.00
M003 Amplas 0.5000 lb 2,400.0000 1,200.00 1,200.00
U009 Tukang cat 0.2250 ls 27,000.0000 6,075.00 6,075.00
U003 Kepala tukang cat 0.0225 ls 30,000.0000 675.00 675.00
U006 Pekerja 0.1500 ls 24,000.0000 3,600.00 3,600.00
U005 Mandor 0.0075 ls 30,000.0000 225.00 225.00
K26211 Summary 10,575.00 11,850.00 22,425.00
K26212 10% Profite 2,242.50
K26213 Total 24,667.50
K26310
Pekerjaan laburan Cat (1x plamur + 2x
cat)
M035 Cat tembok (ICI) 0.3700 kg 15,600.0000 5,772.00 5,772.00
M158 Plamir tembok 0.2500 kg 4,458.0000 1,114.50 1,114.50
M003 Amplas 0.5000 lb 2,400.0000 1,200.00 1,200.00
U009 Tukang cat 0.2250 ls 27,000.0000 6,075.00 6,075.00
U003 Kepala tukang cat 0.0225 ls 30,000.0000 675.00 675.00
U006 Pekerja 0.1500 ls 24,000.0000 3,600.00 3,600.00
U005 Mandor 0.0075 ls 30,000.0000 225.00 225.00
K26311 Summary 10,575.00 8,086.50 18,661.50
K26312 10% Profite 1,866.15
K26313 Total 20,527.65
K26410
10 M2 POLITURAN ULTRAN P-01/P-03
M247 Wood Filler 2.10 kg 24,000.00 50,400.00 50,400.00
M248 Ultran P 01/P 03 2.10 kg 30,000.00 63,000.00 63,000.00
M249 Ultran Top Coat 2.10 kg 30,000.00 63,000.00 63,000.00
M250 Thinner Up 7.50 lt 9,000.00 67,500.00 67,500.00
M251 Sand Paper 12.00 lb 3,600.00 43,200.00 43,200.00
U013 Labour Cost 1.00 ls 55,000.00 55,000.00 55,000.00
K26411 Summary 55,000.00 287,100.00 342,100.00
K26412 10% Profite 34,210.00
K26413 Total 376,310.00
K26414 Pas. Lasur / M2 1.000 M2 37,631.00
PEKERJAAN STYLE BALI
K26510 Pasangan paras cetak / M2
M140 Paras buatan (sintetis) 18.6250 bj 2,670.0000 49,728.75 49,728.75 49,728.75
M165 Semen Gresik 0.1200 zak 27,600.0000 3,312.00 3,312.00 3,312.00
U014 Upah kerja 1.0000 ls 69,000.0000 69,000.00 69,000.00 69,000.00
K26511 Summary 122,040.75 122,040.75 122,040.75
K26512 10% Profite 12,204.08
K26513 Total 134,244.83
PEKERJAAN SANITAIR
K31110 Closet TOTO C 436
M252 Closet body C 436 I 1,832,000.000 1,832,000.00 1,832,000.00
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
M253 Tank cover C 436 CR 280,000.000 280,000.00 280,000.00
M254 Tank trim w/o stop valve TS 436 SRXNWS 1,784,000.000 1,784,000.00 1,784,000.00
M255 seat & cover w/ plastic hinges TC 272 N 220,000.000 220,000.00 220,000.00
M256 Stop valve w/ flexible hose TS 251 FT2 106,000.000 106,000.00 106,000.00
M257 Seal gasket & flange T 53 P 100 62,000.000 62,000.00 62,000.00
M258 Screw & cap set T 53 DSR 16,000.000 16,000.00 16,000.00
M259 Shower spray w/ tap type TX 403 SV3 262,000.000 262,000.00 262,000.00
U015 Upah pasang 100000 100,000.00 100,000.00
K31111 Summary 100,000.00 4,562,000.00 4,662,000.00
K31112 10% Profite 466,200.00
K31113 Total 5,128,200.00
K31210 Closet TOTO SW 660 J / CW 660 J
M260 Euro dual flush S-trap closet body CW 660 J 474,000.000 474,000.00 474,000.00
M261 Euro low tank SW 660 IJ 180,000.000 180,000.00 180,000.00
M262 Euro tank cover SW 660 CRJ 65,000.000 65,000.00 65,000.00
M263 Dual flush tank trim w/o stop valve TX 212 CWS 346,000.000 346,000.00 346,000.00
M264 Seat & cover w/ plastic hinges TC 262 N 140,000.000 140,000.00 140,000.00
M265 Stop valve w/ flexible hose TS 251 FT2 106,000.000 106,000.00 106,000.00
M266 Slip in flange TX 215 C 47,000.000 47,000.00 47,000.00
M267 Screw & cap set T 53 DS 12,000.000 12,000.00 12,000.00
M268 Shower spray w/ tap type TX 403 SV3 262,000.000 262,000.00 262,000.00
U015 Upah pasang 100000 100,000.00 100,000.00
K31211 Summary 100,000.00 1,632,000.00 1,732,000.00
K31212 10% Profite 173,200.00
K31213 Total 1,905,200.00
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id
PT. CARATWARSA HANGANDANA
Tanggal 22/07/2003
SAB : Cdesign PT CARATWARSA HANGANDANA Lembar Ke 1.00
Edisi : 17072003 SD Dps 17 July 2003 Dari Lembar 5
Kode S. Daya / Kegiatan Qty Harga Satuan Upah Bahan Sub Total
1 2 3 4 5 6 7 8
HARGA SATUAN SUMBER DAYA
Jl. Tunggul Ametung III/9 Denpasar-Bali, Phone/Fax. No. 62 361 413194, e-mail: cdesign@indo.net.id

You're Reading a Free Preview

Mengunduh
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->