Rp.
#REF!
II
Rp.
#REF!
III
Rp.
#REF!
IV
Rp.
#REF!
PEKERJAAN SELASAR
Rp.
#REF!
VI
Rp.
#REF!
VII
Rp.
#REF!
VIII
Rp.
#REF!
IX
Rp.
#REF!
Rp.
#REF!
TOTAL
Material
Sat
Harga Satuan
psg
31,325
psg
40,500
set
215,000
set
120,500
set
262,600
set
259,800
7 Acesories, Costwoll 2m
set
248,850
set
21,500
set
177,450
psg
475,000
bh
29,820
set
71,300
set
190,400
set
298,725
set
56,700
set
75,000
bj
775
m3
100,000
m3
170,000
19 Alam, sirtu
m3
105,000
m3
205,000
m3
205,000
22 Bendrat
23 Besi Beton ( ulir / polos )
kg
11,700
kg
10,120
24 Besi Wiremesh M5
lbr
250,250
25 Besi Wiremesh M6
lbr
364,650
m3
704,000
m3
704,000
jrg
450,000
set
184,688
pail
1,064,500
pail
781,800
sak
119,050
sak
119,050
sak
32,500
kg
17,325 New
kg
41,500
pail
998,800
gln
158,300 New
gln
871,150 New
gln
187,200
pail
1,404,000
pail
1,526,000
pail
379,800
pail
379,800
kg
74,900
kg
36,700
kg
kg
53,700
968,200
bj
4,500
kg
9,750
42 Cat, maxilite
43 Cat, Resin MR
kg
84,000
kg
95,000
44 Cat, sanpolac
kg
25,500
ltr
55,400
46 Cat, ISAMU
kg
27,500
sak
77,500
set
42,000
gln
137,000
50 Cat, thinner B
gln
57,500
gln
117,000
kg
47,000
gln
182,350
gln
173,650
55 Kayu, 2/20x400 MC
m3
2,300,000
m3
1,700,000
m3
1,350,000
58 Kayu, gelam
ljr
8,500
59 Kertas gosok
lbr
2,500
dos
312,000
ljr
51,040
ljr
29,590
ljr
15,730
ljr
21,670
m'
m'
ljr
31,460
ljr
28,380
ljr
54,670
ljr
69,080
ljr
108,680
ljr
163,650
71 Lem pipa ( AW )
tube
bj
bj
sak
10400
17,800
38,300
unit
2,844,000
unit
1,750,000
unit
1,950,000
unit
4,200,000
unit
4,650,000
Unit
2,365,000
Unit
2,970,000
lbr
115,000
11
lbr
56,500
34876.54
lbr
72,000
83 Kaca polos 5 mm
m2
102,000
83 Kaca polos 6 mm
m2
158,400
84 Kaca polos 8 mm
m2
234,000
84 Kaca polos 10 mm
m2
312,180
84 Kaca tempered 10 mm
m2
408,000
84 Kaca tempered 8 mm
m2
384,000
85 Kaca es
m2
165,000
85 Kaca es 5mm
m2
211,200
86 Sealant
m1
9,600
lbr
54,000
pcs
7,300
pcs
9,800
pcs
13,500
pcs
13,500
pcs
4,800
pcs
8,500
pcs
23,000
pcs
30,000
pcs
6,400
pcs
9,500
pcs
15,300
pcs
15,300
99 Kayu Merbau
m3
15,500,000
m3
10,300,000
97 Daun Pintu Panil Nyatoh Variasi Slimar Kaca (tbl 3,6 cm)
m2
500,000
m2
400,000
m2
240,000
m2
240,000
bh
825,000
bh
845,000
102
103
104
105
bh
m2
m2
m2
875,000
350,000
400,000
215,000
m2
907,440
m2
460,000
m2
370,000
m2
285,000
m2
150,000
m2
47,000
m2
83,200
m2
49,000
m2
52,000
m2
50,500
m2
47,000
m2
52,500
m2
58,100
m2
83,200
m2
57,800
m2
63,000
m2
72,000
m2
87,600
m2
86,500
m2
59,000
m2
38,500
m2
44,500
m2
m2
31,000
92,500
93,500
m2
58,800
m2
104,300
unit
1,631,300
unit
3,697,500
unit
144,300
unit
897,600
unit
770,000
unit
636,600
unit
891,800
unit
688,800
unit
428,500
unit
438,700
unit
2,408,000
unit
1,123,800
unit
50,000
unit
2,850,000
unit
125,000
unit
m2
20,000
131 L548
870,900
132 LW640 CJ
993,200
133 LW641 CJ
986,000
set
452,250.00
psg
283,500.00
bh
90,000.00
bh
78,750.00
No
Material
Sat
Harga Satuan
430
bj
430
m3
100,000
3 Alam, pasir
m3
130,000
4 Alam, sirtu
m3
72,500
m3
165,000
m3
165,000
13,000
9,130
9 Besi Wiremesh M5
lbr
236,500
10 Beton, K225 Anugerah
m3
520,000
11 Beton, K225 Jatim R
m3
520,000
12 Alcosal Aditif beton (20 ltr) jrg
220,000
13 Cat, alcaproff @7kg
set
75,250
14 Cat, alkali dulux (20 ltr)
pail
651,510
15 Cat, alkali mowilex
pail
723,900
16 Cat, alkaplast (25 kg)
sak
119,050
17 Cat, calsium carbonat (40 kg)sak
24,500
18 Cat, paragon putih
kg
10,753
19 Cat, Emco Putih
kg
41,500
20 Cat, dulux pentalite (20 kg) pail
999,700
21 Cat, mowilex Emulsion White kg
36,680
22 Cat, Mowilex Weathercoat pail
1,397,300
23 Cat, Dulux Weathershield 44504
pail (20 kg) 1,625,000
24 Cat, Dulux Weathershield MPpail
(20 kg)
1,764,345
25 Cat, Dulux Pentalite MP (20 kg)
pail
886,250
25 Cat, Catylac Dusky White 44165
pail (25 kg)
379,760
26 Cat, Catylac Cascade 40553 pail
(25 kg)
379,760
27 Cat, Mowilex W09-57
kg
55,400
28 Cat, Mowilex Emulsion intriguekgE-108
36,700
29 Cat, kuas 2"
bj
4,000
30 Cat, lem rajawali
kg
9,400
31 Cat, maxilite
kg
5,900
32 Cat, Resin MR
kg
84,000
33 Cat, sanpolac
kg
25,500
34 Cat, Kayu Duco Nippe 517 ltr
50,750
35 Cat, ISAMU
kg
27,500
36 Cat, semen putih (40 kg)
sak
75,000
37 Cat, susuka putih
set
38,600
38 Cat, thinner A Spec (5 ltr)
gln
137,000
39 Cat, thinner B
gln
57,500
40 Cat, PROPAN wood filer
gln
106,700
41 Cat, PROPAN impra woodstain
kg
43,650
42 Cat, PROPAN melamin sending
gln sealer
160,000
7 Bendrat
kg
kg
160,000
Kayu, 2/20x400 MC
m3
1,850,000
Kayu, 4/6x400 MC
m3
1,700,000
Kayu, 4/6x400 Glugu
m3
1,300,000
Kayu, gelam
ljr
6,100
Kertas gosok
lbr
2,500
Paku 2" (30 kg)
dos
309,000
PVC, pipa 1/2" AW wvn
ljr
11,600
PVC, pipa 3/4 AW wvn
ljr
17,200
PVC, pipa PN-20 3/4
m'
32,000
PVC, pipa PE 1/2"
m'
16,100
PVC, pipa PE 3/4
m'
22,300
PVC, pipa 1.1/4" D wvn
ljr
22,500
PVC, pipa 1.5" D wvn
ljr
24,900
PVC, pipa 2,5" D wvn
ljr
43,350
PVC, pipa 3" D wvn
ljr
51,000
PVC, pipa 4" D wvn
ljr
86,350
PVC, pipa 6" wvn
ljr
163,650
Lem pipa ( AW )
tube
27,500
Sanitair, avour KITO
bj
40,000
Sanitair, avour PUMA
bj
10,000
Semen @50kg TIGARODA sak
58,500
Tandon air 1,5 m3, Maspion Stenless
unit
2,731,500
Septictank, WILSON 6 m3 Unit
3,800,000
Triplek 9mm 3x6 (90x180)
lbr
54,000
Triplek 6mm 4x8 (120x240) lbr
67,500
Kaca polos 5 mm
m2
70,000
Kaca tempered 10 mm
m2
358,200
Kaca es
m2
125,000
Sealant
m1
7,000
Tripleks 4 x 8 (120 x 240)
lbr
54,000
Genteng Badan Cisangkan pcs
6,700
Genteng Nok Cisangkan
pcs
10,890
Genteng Ujung Cisangkan pcs
17,820
Genteng Segitiga Cisangkan pcs
17,820
Keramik Roman Kinibalu G662163
m2 uk. 33,3 112,100
x 66,6
Keramik Roman Borneo G332163
m2 uk. 33,3 x 33,3
70,400
Granite Tile BD 6000 uk. 60x60
m2
85,000
Keramik Roman W20106 20x20
m2
72,000
Keramik Roman Element Bone
m2G452004 uk.134,200
45x45
Keramik Roman Malaka Bonem2
W40500 uk. 20x40
108,900
Keramik Murano uk. 30x30 m2
41,500
Keramik Monalisa 8 LOP 001m2
80/80
168,000
Keramik Monalisa 6 OP 001 CM
m2 60/60
108,900
Sahara Cream 40x40
m2
55,729
Roman W 361000 uk. 33,3x33,3
m2 cm
69,980
Platinum Vanda basic 30x60 m2
85,600
Platinum Oscar grey uk. 30x30m'
44,000
Roman 452000 45/45
m2
134,200
Roman 337403 30/30
m2
63,273
Roman 337104 30/30
m2
63,273
143,625
Niro Granite Tile Nordiki Stone
m2
Fohn N03 60x60
135,000
Roman Coloseum ivory G557200
m2 50x50
88,920
Platinum Murano 30x30
m2
41,500
Monalisa 8 LFP 0803 80x80 m2
283,500
TOTO, Closet Duduk CW 660J/SW660J
unit
White
1,458,600
TOTO, Closet Duduk C436 White
unit
4,926,400
TOTO, Eco washer Soft cover
unit
closet
1,086,800
TOTO, Closet Duduk CW914J
unit
White
3,968,300
TOTO, Closet Jongkok CE 6 unit
266,700
TOTO, Jet Spray THX 20NPIV
unit
135,200
TOTO, Wastafel LW 241CJ/LW242HFJ
unit
1,035,300
TOTO, Wastafel LW 641CJ unit
2,966,600
TOTO, Shower TX 438S/TX 405
unit SB
815,100
TOTO, Kran Wastafel TX 101unit
LB
679,300
TOTO, Handle shower TX 10unit
B
692,200
TOTO, Toto T23B13
unit
134,500
TOTO, Toto T26-13
unit
183,800
TOTO, Toto TX 1 AV1
unit
188,100
TOTO, Toto TX 454 SESM unit
4,189,900
TOTO, Toto LW 645 J
unit
1,275,600
TOTO, Toto LW 533 J
unit
1,142,000
TOTO, Toto TX 116 LESV4 unit
1,229,800
Tempat Tisue TX 703 AE
unit
356,800
Tempat Handuk TX 701 AE
unit
501,300
Gantungan Baju TX 704 AE
unit
268,200
NO
JENIS PEKERJAAN
I
1
2
3
4
5
6
Pekerjaan Persiapan
Pos kerja/gudang
Pasang papan bowplank
Pagar seng
Air kerja
Listrik kerja
Pembersihan Lokasi Pengerjaan
II
1
2
3
Pekerjaan Tanah
Galian tanah pondasi
Urugan kembali bekas galian
Urugan Sirtu kedalam Bangunan
III
1
a
b
c
d
Pekerjaan Pondasi
Pondasi Tiang Pancang
Pondasi Tiang Pancang (25x25)
- Kedalaman 12m (124 titik)
- Kedalaman 6m (33 titik)
- Potong Ujung Tiang Pancang
Poer/Pile Cap
Beton Poer P1, 45x45x40cm
Beton Poer P1a, 45x45x40cm
Beton Poer P2, 135x60x40cm
Beton Poer P3, 210x60x40cm
Beton Poer P4, 135x135x40cm
Beton Poer P6, 210x135x50cm
Sloof
Beton Sloof S2 20x40. (4 D16 / 2 D13 / dia 8 - 150)
Lantai Kerja & Urugan Sirtu
Urugan Sirtu Padat bawah Sloof & Poer 10cm
Lantai Kerja Bawah Sloof & Poer t = 5cm
Urugan Sirtu Padat Bawah Lantai
Lantai Kerja Bawah Lantai t = 5cm
VOLUME
SAT.
1.00
206.00
110.00
1.00
1.00
700.00
unit
m'
m'
ls
ls
m2
3,500,000.00
11,920.00
120,413.81
1,500,000.00
1,500,000.00
-
78.73
26.24
m3
m3
m3
126,000.00
1,488.00
198.00
157.00
m'
m'
ttk
130,000.00
130,000.00
-
2.43
2.67
4.86
5.04
2.92
4.25
m3
m3
m3
m3
m3
m3
2,863,658.56
2,863,658.56
2,359,186.87
2,329,287.85
2,652,197.27
2,224,641.28
30.31
m3
2,670,329.93
12.91
129.08
91.05
18.21
m3
m3
m3
m3
126,000.00
13,402.50
126,000.00
13,402.50
a
b
c
d
e
f
g
h
i
j
k
Pekerjaan Struktur
Kolom Struktur
a. Lantai Basement
Beton Kolom K2 uk.(13/30)
Beton Kolom K3 uk.(13/30)
Beton Kolom K4 uk.(13/40)
Beton Kolom K4c uk.(30/40)
Beton Kolom K5 uk.(13/50)
Beton Kolom K5b uk.(30/50)
Beton Kolom K6 uk.(13/60)
Beton Kolom K6b uk.(30/60)
Beton Kolom K7 uk.(13/70)
Beton Kolom K8b uk.(25/80)
Beton Kolom KP uk.(13/13)
2.42
2.29
1.70
1.56
1.91
0.98
0.76
1.17
1.48
0.65
0.33
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
4,578,382.06
4,176,067.96
4,040,113.03
3,577,424.05
3,859,717.54
3,402,120.77
4,094,496.30
4,238,530.89
4,050,479.62
3,925,498.48
3,924,616.97
a
b
c
d
e
b. Lantai 1
Beton Kolom K2 uk.(13/30)
Beton Kolom K3 uk.(13/30)
Beton Kolom K4 uk.(13/40)
Beton Kolom K5 uk.(13/50)
Beton Kolom K5b uk.(30/50)
0.77
2.78
1.65
1.80
1.19
m3
m3
m3
m3
m3
4,578,382.06
4,176,067.96
4,040,113.03
3,859,717.54
3,402,120.77
2
a
b
c
d
e
f
3
a
4
IV
1
NO
JENIS PEKERJAAN
SAT.
f
g
h
i
j
k
l
m
1.24
0.71
1.44
0.42
0.41
0.79
3.56
2.01
m3
m3
m3
m3
m3
m3
m3
m3
4,094,496.30
4,238,530.89
4,050,479.62
4,077,059.01
4,017,774.22
3,925,498.48
4,307,784.88
3,924,616.97
a
b
c
e
i
k
q
c. Lantai 2
Beton Kolom K2 uk.(-)
Beton Kolom K3 uk.(13/30)
Beton Kolom K4 uk.(13/40)
Beton Kolom K5 uk.(13/50)
Beton Kolom K6 uk.(13/60)
Beton Kolom K7 uk.(13/70)
Beton Kolom KP uk.(13/13)
0.39
1.57
1.22
1.96
0.78
0.91
1.81
m3
m3
m3
m3
m3
m3
m3
4,578,382.06
4,176,067.96
4,040,113.03
3,859,717.54
4,094,496.30
4,050,479.62
3,924,616.97
a
b
c
d
e
f
g
h
i
k
l
m
Balok Struktur
a. Lantai 1
Beton Balok B2 uk.(13/25)
Beton Balok B3 uk.(13/30)
Beton Balok B3b uk.(13/35)
Beton Balok B4 uk.(13/40)
Beton Balok B4b uk.(13/45)
Beton Balok B5 uk.(15/50)
Beton Balok B5b uk.(25/50)
Beton Balok B5c uk.(40/50)
Beton Balok B6 uk.(15/60)
Beton Balok B6c uk.(40/60)
Beton Sloof S1 uk.(20/40)
Beton Balok RB1 uk.(13/15)
2.94
1.52
4.71
1.12
0.84
2.25
5.56
4.00
1.94
1.92
5.38
0.97
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
4,215,469.14
3,907,757.30
4,326,561.81
3,938,279.04
3,974,523.17
3,794,008.34
3,432,638.92
3,284,407.16
3,788,588.92
2,937,946.62
2,628,818.89
3,735,201.94
a
b
c
d
e
f
g
i
k
m
b. Lantai 2
Beton Balok B2 uk.(13/25)
Beton Balok B3 uk.(13/30)
Beton Balok B3b uk.(13/35)
Beton Balok B4 uk.(13/40)
Beton Balok B4b uk.(13/45)
Beton Balok B5 uk.(15/50)
Beton Balok B5b uk.(25/50)
Beton Balok B6 uk.(15/60)
Beton Balok B6b uk.(25/60)
Beton Balok RB2 uk.(13/20)
0.67
0.96
4.36
1.65
1.29
6.39
4.78
1.80
1.20
1.26
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
4,215,469.14
3,907,757.30
4,326,561.81
3,938,279.04
3,974,523.17
3,794,008.34
3,432,638.92
3,788,588.92
2,937,946.62
4,010,710.57
a
b
c
d
e
e
f
g
h
c. Atap
Beton Balok B2 uk.(13/25)
Beton Balok B3 uk.(13/30)
Beton Balok B3b uk.(13/35)
Beton Balok B4 uk.(13/40)
Beton Balok B4b uk.(13/45)
Beton Balok B4c uk.(25/45)
Beton Balok B5 uk.(15/50)
Beton Balok RB1 uk.(13/15)
Beton Balok RB2 uk.(13/20)
2.59
1.96
2.60
0.81
1.58
1.63
0.15
0.12
2.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
4,215,469.14
3,907,757.30
4,326,561.81
3,938,279.04
3,974,523.17
2,750,850.59
3,794,008.34
3,735,201.94
4,010,710.57
3.95
m3
3,735,201.94
0.31
m3
4,215,469.14
97.15
8.45
8.98
m3
m3
m3
2,656,737.58
3,209,874.86
2,787,786.22
VOLUME
NO
JENIS PEKERJAAN
VOLUME
Beton Plat
a Beton Plat Lantai 1 t = 12cm
b Beton Plat Lantai 2 t = 12cm
c Beton Plat Atap t = 11cm
SAT.
35.32
38.53
10.68
m3
m3
m3
3,049,970.82
3,049,970.82
3,007,354.51
4.33
2.00
m3
m3
4,053,064.38
4,053,064.38
1
2
3
4
5
119.37
238.74
63.97
65.51
131.02
m2
m2
m'
m2
m2
75,105.47
13,402.50
1,633.00
84,447.29
16,742.25
1
2
3
4
5
Lantai 1
Pasangan dinding 1:5 (1/2 bata)
Plesteran dinding 1:5
Benangan dinding
Pasangan dinding 1:3 (1/2 bata)
Plesteran dinding 1:3
501.12
1,002.23
165.10
152.69
305.38
m2
m2
m'
m2
m2
75,105.47
13,402.50
1,633.00
84,447.29
16,742.25
1
2
3
4
5
Lantai 2
Pasangan dinding 1:5 (1/2 bata)
Plesteran dinding 1:5
Benangan dinding
Pasangan dinding 1:3 (1/2 bata)
Plesteran dinding 1:3
530.16
1,060.31
208.76
169.18
338.35
m2
m2
m'
m2
m2
75,105.47
13,402.50
1,633.00
84,447.29
16,742.25
865.05
181.30
865.05
77.37
6.00
m2
m'
m2
m2
bh
81,741.67
7,500.00
2,769.93
#REF!
-
55.83
45.00
180.00
65.59
9.00
35.75
3.75
20.56
5.00
25.26
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
4.50
m2
#REF!
30.16
11.41
27.79
8.14
82.79
m2
m2
m2
m2
m2
#REF!
#REF!
1,053,402.50
#REF!
#REF!
1,027.57
170.20
335.75
m2
m'
m2
81,741.67
7,500.00
230,000.00
Beton Tangga
a Beton Tangga Utama t = 12cm
b Beton Tangga Belakang t = 12cm
V
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
NO
JENIS PEKERJAAN
4
5
6
7
8
9
10
11
12
13
14
15
VI
Sambungan kalsiboard
Keramik balkon, Kinibalu Grafite G 662163 33x66 (Perekat sika Fix)
VOLUME
SAT.
1,363.32
6.00
194.63
36.00
17.50
20.25
62.81
7.50
28.58
7.50
28.58
17.42
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
2,769.93
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.06
3.90
2.00
1.00
1.00
1.00
8.00
1.00
2.00
m3
m2
psg
set
set
set
bh
bh
bh
14,725,000.00
1,200,000.00
475,000.00
189,630.00
212,800.00
305,200.00
20,212.50
-
0.06
2.46
1.00
1.00
1.00
1.00
4.00
1.00
1.00
m3
m2
psg
set
set
set
bh
bh
bh
14,725,000.00
1,200,000.00
475,000.00
189,630.00
212,800.00
305,200.00
20,212.50
-
0.16
6.65
38.22
3.00
3.00
12.00
3.00
3.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
116,900.00
124,250.00
20,212.50
-
0.11
4.47
25.48
2.00
2.00
8.00
2.00
2.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
116,900.00
124,250.00
20,212.50
-
0.11
3.99
25.08
2.00
2.00
m3
m2
m'
psg
set
14,725,000.00
1,200,000.00
65,000.00
116,900.00
132,650.00
NO
JENIS PEKERJAAN
VOLUME
SAT.
8.00
2.00
2.00
bh
bh
bh
20,212.50
-
0.05
1.64
11.24
1.00
1.00
3.00
1.00
1.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
116,900.00
132,650.00
20,212.50
-
0.15
5.19
34.02
3.00
3.00
9.00
3.00
3.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
80,000.00
68,250.00
20,212.50
-
0.10
3.11
2.00
6.00
2.00
2.00
m3
m2
psg
bh
bh
bh
14,725,000.00
1,200,000.00
60,900.00
20,212.50
-
3.00
60.36
unit
m'
23,388,420.00
1,633.00
1.00
16.40
unit
m'
14,343,300.00
1,633.00
1.00
15.60
unit
m'
12,014,400.00
1,633.00
1.00
11.84
unit
m'
4,775,680.00
1,633.00
0.05
1.80
0.99
13.08
2.00
2.00
9.00
1.00
2.00
m3
m2
m2
m'
bh
bh
bh
bh
bh
14,725,000.00
410,000.00
144,000.00
65,000.00
71,295.00
29,820.00
15,662.50
-
1.00
unit
5,450,940.00
NO
JENIS PEKERJAAN
- Benangan kusen
VOLUME
SAT.
13.44
m'
1,633.00
1.00
13.44
unit
m'
12,088,340.00
1,633.00
1.00
9.04
unit
m'
6,139,430.00
1,633.00
Lantai 2
1 Pintu P3 = 7 bh (R. Tidur utama dan R. Tidur keluarga)
- Kusen merbau Kering Oven 6/15 (1,00 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
0.38
15.52
89.18
7.00
7.00
28.00
7.00
7.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
116,900.00
124,250.00
20,212.50
-
0.22
7.97
50.16
4.00
4.00
16.00
4.00
4.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
116,900.00
132,650.00
20,212.50
-
3 Pintu P6 = 1 bh (Gudang)
- Kusen merbau Kering Oven 6/15 (0,90 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
0.05
1.73
11.34
1.00
1.00
3.00
1.00
1.00
m3
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
65,000.00
80,000.00
68,250.00
20,212.50
-
1.00
13.44
unit
m'
8,566,620.00
1,633.00
2.00
23.68
unit
m'
4,775,680.00
1,633.00
0.08
1.73
1.83
0.49
14.96
1.00
1.00
1.00
1.00
3.00
m3
m2
m2
m2
m'
psg
set
bh
bh
bh
14,725,000.00
1,200,000.00
410,000.00
144,000.00
65,000.00
80,000.00
68,250.00
71,295.00
29,820.00
15,662.50
NO
JENIS PEKERJAAN
VOLUME
SAT.
3.00
1.00
1.00
1.00
bh
bh
bh
bh
20,212.50
-
2.00
26.88
unit
m'
5,450,940.00
1,633.00
3.00
40.32
unit
m'
12,088,340.00
1,633.00
1.00
10.24
unit
m'
6,672,160.00
1,633.00
2.00
21.68
unit
m'
3,256,880.00
1,633.00
2.00
23.28
unit
m'
3,822,610.00
1,633.00
3.00
31.32
unit
m'
3,522,420.00
1,633.00
356.52
307.00
m2
m2
67,000.00
67,000.00
238.90
16.00
176.01
69.85
77.60
17.00
m2
m'
m2
m'
m'
bh
64,000.00
#REF!
26,671.43
#REF!
132,483.75
40,000.00
23.56
m'
795,000.00
VII
Pekerjaan Plafond
1 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm
2 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm
VIII
1
2
3
4
5
6
IX
Pekerjaan Atap
Penutup atap genteng Munir Midnight black
Penutup atap genteng nok Munir Midnight black
Penutup atap Eter gelombang kecil 3,5x800x2100
Listplank kayu kamper 3/20
Talang PVC L 20 cm Maspion
Avour cembung
Pekerjaan Railling
1 Railling tangga utama, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as
Railling tangga service, besi pipa vertikal dia. 2 cm jrk 12 cm as + handrailling
2 besi dia. 5 cm
3 Railling Jendela, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as
4 Tangga monyet plat bordes
5 Handrailling tangga utama, kayu kamper 5x8
6 Handrailling jendela, kayu kamper 5x5
7 Roster tampak depan 1,72x3,52
m'
4.50
9.10
1.00
25.36
9.10
8.00
m'
unit
m'
m'
bh
335.40
m'
450,000.00
795,000.00
3,195,000.00
90,000.00
60,000.00
2,421,760.00
#REF!
NO
JENIS PEKERJAAN
VOLUME
SAT.
2
3
4
5
6
16.00
143.50
1.00
2.00
2.00
m'
m'
ls
unit
unit
#REF!
#REF!
2,000,000.00
5,925,000.00
2,981,500.00
1
2
3
4
5
255.90
251.50
1.00
2.00
13.00
m'
m'
ls
unit
bh
#REF!
#REF!
750,000.00
4,450,000.00
45,000.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Sanitary
Lantai 1
KM/WC Utama 1
Bath tub TOTO FB 1700-80
Kran Bath tub TOTO TX 447 SQ
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Hand Shower TOTO TX 472 SQ
Rain Shower TOTO TX 488 SLN
Kran Shower TOTO TX 442 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Badukan bathtub Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
1.00
1.00
1.00
1.00
1.00
1.00
1.00
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
KM/WC Pembantu
Bak air
Kran dinding Toto T23 B13
Closet Jongkok, Toto CE 7
Tempat sabun Toto S 156 N
Avour Toto TX 1C
2.00
2.00
2.00
2.00
2.00
bh
bh
set
set
bh
228,800.00
#REF!
#REF!
#REF!
#REF!
Pantry
NO
JENIS PEKERJAAN
VOLUME
SAT.
2.00
2.00
2.00
bh
bh
unit
2,100,000.00
#REF!
#REF!
Dapur
1 Kitchen sink Blanco 1 Lubang Blanco flex
2 Kran kitchen zink Toto 604 KDN
2.00
2.00
bh
bh
1,200,000.00
#REF!
Taman
1 Kran taman T 26-13
6.00
bh
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Lantai 2
KM/WC Utama
Bathtub TOTO D-019
Kran Bathtub TOTO TX 494 SQ
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Hand Shower TOTO TX 472 SQ
Rain Shower TOTO TX 488 SLN
Kran Shower TOTO TX 442 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
KM/WC Utama 2
Bath tub TOTO FB 1700-80
Kran Bath tub TOTO TX 447 SQ
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Hand Shower TOTO TX 472 SQ
Rain Shower TOTO TX 488 SLN
Kran Shower TOTO TX 442 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Badukan bathtub Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
KM/WC R. Tidur 1
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO L 548
Kran wastafel TOTO TX 115 LQ
Hand Shower TOTO TX 472 SQ
Kran Shower TOTO TX 443 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
KM/WC R. Tidur 2
1 Closet Duduk C 436 + Eco washer
2 Jet spray : Toto TB 19 CSNPIV
1.00
1.00
set
set
#REF!
#REF!
NO
JENIS PEKERJAAN
3
4
5
6
7
8
9
10
11
12
R. Cuci
1 Kran dinding ASAHI
2 Avour Toto TX 1BV1
XI
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
VOLUME
SAT.
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6.00
4.00
bh
bh
20,000.00
#REF!
36.00
26.00
64.00
53.00
8.00
25.00
4.00
25.00
2.00
2.00
2.00
14.00
111.00
16.00
11.00
18.00
7.00
17.00
4.00
96.00
26.00
2.00
2.00
2.00
2.00
64.00
53.00
8.00
25.00
4.00
25.00
2.00
2.00
14.00
108.00
3.00
16.00
2.00
7.00
19.00
43.00
8.00
16.00
16.00
11.00
m'
m'
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
bh
bh
bh
ttk
ttk
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
70,000.00
60,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
170,000.00
160,000.00
250,000.00
180,000.00
130,000.00
200,000.00
160,000.00
400,000.00
40,000.00
10,000.00
125,000.00
200,000.00
130,000.00
130,000.00
110,000.00
110,000.00
120,000.00
70,000.00
105,000.00
200,000.00
600,000.00
175,000.00
85,000.00
15,000.00
535,000.00
53,000.00
150,000.00
150,000.00
15,000.00
20,000.00
20,000.00
23,000.00
350,000.00
180,000.00
NO
JENIS PEKERJAAN
XII
1
2
3
4
5
6
7
8
9
10
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
XIII
XIV
Pekerjaan Lain-lain
1 Box meter listrik dan air
XV
1
2
3
4
CATATAN :
1 Tidak termasuk sistem pemipaan Kolam Renang ex. Banyu biru
2 Tidak termasuk pekerjaan baja untuk perkuatan struktur
3 Tidak termasuk joint partisi dari Hilti
4 Tidak termasuk plesteran dinding pagar luar samping yang sudah ada tetangga
VOLUME
SAT.
910.13
1,639.07
#REF!
69.85
27.79
34.46
174.65
312.76
116.73
2.65
m2
m2
m2
m'
m2
m'
m'
m'
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
285,000.00
#REF!
11.25
0.33
42.90
3.36
4.80
0.63
17.71
1.00
75.00
25.20
4.92
11.52
2.83
75.00
3.31
1.46
4.38
1.00
1.00
1.00
m3
m3
m3
m3
m2
m2
m2
unit
m2
m'
m'
m2
m2
m2
m2
m2
m2
unit
titik
titik
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
13,402.50
100,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
75,000.00
2.00
Unit
500,000.00
1.00
1.00
1.00
1.00
Ls
Ls
Ls
ls
238,898,000.00
109,125,775.00
60,397,799.00
66,131,000.00
#REF!
#REF!
1.125
Harga Sat. Upah
1,000,000.00
1,500.00
38,000.00
1,000.00
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
3,500,000.00
2,455,520.00
13,245,519.05
1,500,000.00
1,500,000.00
-
1,000,000.00
309,000.00
4,180,000.00
700,000.00
4,500,000.00
13,420.00
158,413.81
1,500,000.00
1,500,000.00
1,000.00
5,062,500.00
15,097.50
178,215.54
1,687,500.00
1,687,500.00
1,125.00
Sub Total Pekerjaan Persiapan
35,000.00
35,000.00
35,000.00
2,755,383.75
918,461.25
-
35,000.00
35,000.00
161,000.00
39,375.00
39,375.00
181,125.00
Sub Total Pekerjaan Tanah
25,000.00
193,440,000.00
25,740,000.00
-
3,925,000.00
130,000.00
130,000.00
25,000.00
146,250.00
146,250.00
28,125.00
565,467.78
565,467.78
443,801.30
433,219.29
547,505.00
396,182.25
6,958,690.30
7,654,559.33
11,465,648.21
11,739,610.78
7,733,807.24
9,460,287.06
1,374,086.70
1,511,495.37
2,156,874.30
2,183,425.20
1,596,524.58
1,684,765.01
3,429,126.34
3,429,126.34
2,802,988.17
2,762,507.14
3,199,702.27
2,620,823.53
3,857,767.13
3,857,767.13
3,153,361.69
3,107,820.53
3,599,665.06
2,948,426.47
579,212.50
80,943,040.74
17,557,089.30
3,249,542.43
3,655,735.23
35,000.00
25,000.00
35,000.00
25,000.00
1,626,439.50
1,730,028.21
11,472,300.00
244,059.53
451,788.75
3,227,062.50
3,186,750.00
455,250.00
161,000.00
38,402.50
161,000.00
38,402.50
181,125.00
43,202.81
181,125.00
43,202.81
Sub Total Pekerjaan Pondasi
1,031,475.64
972,525.64
932,232.31
757,873.33
864,817.31
704,138.33
892,058.97
913,163.97
880,495.16
779,037.50
854,192.31
11,059,814.41
9,557,015.05
6,848,799.61
5,597,953.15
7,360,867.33
3,327,274.11
3,123,445.55
4,974,339.85
6,008,076.42
2,559,425.01
1,297,337.08
2,491,694.45
2,225,644.38
1,580,320.21
1,185,920.19
1,649,293.09
688,647.29
680,498.27
1,071,689.24
1,306,038.48
507,932.45
282,365.23
5,609,857.70
5,148,593.60
4,972,345.34
4,335,297.38
4,724,534.85
4,106,259.10
4,986,555.27
5,151,694.86
4,930,974.78
4,704,535.98
4,778,809.28
6,311,089.91
5,792,167.80
5,593,888.51
4,877,209.55
5,315,101.71
4,619,541.49
5,609,874.68
5,795,656.72
5,547,346.63
5,292,602.98
5,376,160.44
1,031,475.64
972,525.64
932,232.31
864,817.31
704,138.33
3,535,426.63
11,609,134.84
6,655,520.60
6,954,439.07
4,041,719.48
796,505.49
2,703,543.48
1,535,722.21
1,558,227.83
836,516.34
5,609,857.70
5,148,593.60
4,972,345.34
4,724,534.85
4,106,259.10
6,311,089.91
5,792,167.80
5,593,888.51
5,315,101.71
4,619,541.49
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
892,058.97
913,163.97
880,495.16
862,359.52
871,867.31
779,037.50
886,961.67
854,192.31
5,058,832.06
3,021,224.82
5,838,523.34
1,695,241.14
1,654,680.14
3,108,994.80
15,352,945.32
7,879,531.99
1,102,156.70
650,903.28
1,269,180.95
358,569.09
359,069.83
616,997.70
3,161,131.38
1,714,978.98
4,986,555.27
5,151,694.86
4,930,974.78
4,939,418.54
4,889,641.53
4,704,535.98
5,194,746.55
4,778,809.28
5,609,874.68
5,795,656.72
5,547,346.63
5,556,845.85
5,500,846.72
5,292,602.98
5,844,089.87
5,376,160.44
1,031,475.64
972,525.64
932,232.31
864,817.31
892,058.97
880,495.16
854,192.31
1,794,496.85
6,547,239.35
4,926,513.83
7,564,081.46
3,209,675.65
3,704,366.14
7,110,150.07
404,286.88
1,524,725.70
1,136,764.08
1,694,825.72
699,285.03
805,256.85
1,547,523.12
5,609,857.70
5,148,593.60
4,972,345.34
4,724,534.85
4,986,555.27
4,930,974.78
4,778,809.28
6,311,089.91
5,792,167.80
5,593,888.51
5,315,101.71
5,609,874.68
5,547,346.63
5,376,160.44
876,682.31
825,818.97
883,060.16
823,072.31
825,976.75
779,831.67
680,680.00
658,960.00
776,150.00
579,318.33
573,130.00
829,410.64
12,405,598.74
5,928,458.60
20,374,861.22
4,402,995.96
3,336,512.84
8,536,518.77
19,094,054.00
13,137,628.65
7,330,919.56
5,640,857.51
14,143,045.64
3,623,612.78
2,579,966.45
1,252,849.97
4,158,551.08
920,194.84
693,386.83
1,754,621.25
3,786,282.50
2,635,840.00
1,501,850.25
1,112,291.20
3,083,439.40
804,632.00
5,092,151.45
4,733,576.27
5,209,621.98
4,761,351.34
4,800,499.93
4,573,840.01
4,113,318.92
3,943,367.16
4,564,738.92
3,517,264.95
3,201,948.89
4,564,612.58
5,728,670.38
5,325,273.31
5,860,824.72
5,356,520.26
5,400,562.42
5,145,570.01
4,627,483.79
4,436,288.06
5,135,331.29
3,956,923.07
3,602,192.50
5,135,189.16
876,682.31
825,818.97
883,060.16
823,072.31
825,976.75
779,831.67
680,680.00
776,150.00
579,318.33
855,342.31
2,832,531.79
3,737,672.16
18,868,893.21
6,486,739.40
5,115,211.33
24,257,940.83
16,412,304.84
6,819,460.06
3,525,535.94
5,057,506.02
589,075.72
789,875.20
3,851,179.91
1,355,682.40
1,063,032.08
4,986,048.72
3,254,501.25
1,397,070.00
695,182.00
1,078,586.65
5,092,151.45
4,733,576.27
5,209,621.98
4,761,351.34
4,800,499.93
4,573,840.01
4,113,318.92
4,564,738.92
3,517,264.95
4,866,052.87
5,728,670.38
5,325,273.31
5,860,824.72
5,356,520.26
5,400,562.42
5,145,570.01
4,627,483.79
5,135,331.29
3,956,923.07
5,474,309.48
876,682.31
825,818.97
883,060.16
823,072.31
825,976.75
582,704.44
779,831.67
829,410.64
855,342.31
10,925,969.07
7,650,607.24
11,270,152.70
3,174,252.90
6,277,759.35
4,487,325.03
569,101.25
447,944.09
8,008,586.86
2,272,250.96
1,616,788.39
2,300,261.35
663,396.28
1,304,630.28
950,536.63
116,974.75
99,467.07
1,707,947.52
5,092,151.45
4,733,576.27
5,209,621.98
4,761,351.34
4,800,499.93
3,333,555.04
4,573,840.01
4,564,612.58
4,866,052.87
5,728,670.38
5,325,273.31
5,860,824.72
5,356,520.26
5,400,562.42
3,750,249.42
5,145,570.01
5,135,189.16
5,474,309.48
829,410.64
14,743,915.94
3,273,922.26
4,564,612.58
5,135,189.16
876,682.31
1,315,226.37
273,524.88
5,092,151.45
5,728,670.38
518,730.00
620,111.15
550,518.33
258,096,742.49
27,125,737.59
25,027,350.77
50,393,582.04
5,240,382.63
4,942,278.34
3,175,467.58
3,829,986.01
3,338,304.55
3,572,401.03
4,308,734.26
3,755,592.62
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
601,521.67
601,521.67
600,998.18
107,712,769.64
117,521,475.81
32,121,553.56
21,243,339.18
23,177,832.86
6,419,261.58
3,651,492.49
3,651,492.49
3,608,352.70
4,107,929.05
4,107,929.05
4,059,396.78
723,330.00
723,330.00
17,551,795.30
8,101,569.06
3,132,380.57
1,445,846.25
4,776,394.38
4,776,394.38
5,373,443.68
5,373,443.68
Sub Total Pekerjaan Struktur
22,500.00
25,000.00
5,000.00
22,500.00
25,000.00
8,965,339.74
3,199,712.85
104,466.80
5,532,141.84
2,193,569.60
2,685,825.00
5,968,500.00
319,861.59
1,473,975.00
3,275,500.00
97,605.47
38,402.50
6,633.00
106,947.29
41,742.25
97,605.47
43,202.81
7,462.13
120,315.70
46,960.03
22,500.00
25,000.00
5,000.00
22,500.00
25,000.00
37,636,476.69
13,432,387.58
269,612.01
12,894,256.42
5,112,748.31
11,275,087.50
25,055,750.00
825,511.36
3,435,525.00
7,634,500.00
97,605.47
38,402.50
6,633.00
106,947.29
41,742.25
97,605.47
43,202.81
7,462.13
120,315.70
46,960.03
22,500.00
25,000.00
5,000.00
22,500.00
25,000.00
39,817,539.49
14,210,804.78
340,897.28
14,286,369.97
5,664,740.29
11,928,487.50
26,507,750.00
1,043,776.12
3,806,437.50
8,458,750.00
97,605.47
38,402.50
6,633.00
106,947.29
41,742.25
97,605.47
43,202.81
7,462.13
120,315.70
46,960.03
Sub Total Pekerjaan Pasangan Dinding
5,000.00
44,060.00
-
70,710,547.01
1,359,750.00
2,396,125.66
#REF!
-
4,325,245.00
3,408,922.20
-
81,741.67
7,500.00
7,769.93
#REF!
-
91,959.38
8,437.50
8,741.17
#REF!
-
22,500.00
22,500.00
22,500.00
22,500.00
22,500.00
25,000.00
22,500.00
25,000.00
22,500.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1,256,220.00
1,012,500.00
4,050,000.00
1,475,775.00
202,500.00
893,675.00
84,375.00
513,887.50
112,500.00
631,425.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
101,250.00
#REF!
#REF!
25,000.00
25,000.00
25,000.00
30,000.00
-
#REF!
#REF!
29,278,269.09
#REF!
#REF!
754,000.00
285,295.00
694,850.00
244,200.00
-
#REF!
#REF!
1,078,402.50
#REF!
#REF!
#REF!
#REF!
1,213,202.81
#REF!
#REF!
83,994,875.71
1,276,500.00
77,222,500.00
81,741.67
7,500.00
230,000.00
91,959.38
8,437.50
258,750.00
5,000.00
22,500.00
22,500.00
22,500.00
22,500.00
22,500.00
25,000.00
22,500.00
25,000.00
22,500.00
25,000.00
-
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
3,776,287.88
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,816,575.00
135,000.00
4,379,062.50
810,000.00
393,750.00
455,625.00
1,570,350.00
168,750.00
714,425.00
168,750.00
714,425.00
-
7,769.93
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8,741.17
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Sub Total Pekerjaan Finishing Lantai dan Dinding
100,000.00
50,000.00
901,170.00
4,685,040.00
950,000.00
189,630.00
212,800.00
305,200.00
161,700.00
-
100,000.00
100,000.00
14,725,000.00
1,200,000.00
475,000.00
189,630.00
212,800.00
305,200.00
20,212.50
100,000.00
50,000.00
16,565,625.00
1,350,000.00
534,375.00
213,333.75
239,400.00
343,350.00
22,739.06
112,500.00
56,250.00
50,000.00
50,000.00
821,655.00
2,949,840.00
475,000.00
189,630.00
212,800.00
305,200.00
80,850.00
-
50,000.00
50,000.00
14,725,000.00
1,200,000.00
475,000.00
189,630.00
212,800.00
305,200.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
534,375.00
213,333.75
239,400.00
343,350.00
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
2,425,207.50
7,981,920.00
2,484,300.00
350,700.00
372,750.00
242,550.00
-
150,000.00
150,000.00
14,725,000.00
1,200,000.00
65,000.00
116,900.00
124,250.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
131,512.50
139,781.25
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
1,627,407.00
5,365,440.00
1,656,200.00
233,800.00
248,500.00
161,700.00
-
100,000.00
100,000.00
14,725,000.00
1,200,000.00
65,000.00
116,900.00
124,250.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
131,512.50
139,781.25
22,739.06
56,250.00
56,250.00
1,600,902.00
4,782,240.00
1,630,200.00
233,800.00
265,300.00
14,725,000.00
1,200,000.00
65,000.00
116,900.00
132,650.00
16,565,625.00
1,350,000.00
73,125.00
131,512.50
149,231.25
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
50,000.00
50,000.00
161,700.00
-
100,000.00
100,000.00
20,212.50
50,000.00
50,000.00
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
714,309.75
1,968,120.00
730,600.00
116,900.00
132,650.00
60,637.50
-
50,000.00
50,000.00
14,725,000.00
1,200,000.00
65,000.00
116,900.00
132,650.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
131,512.50
149,231.25
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
2,146,905.00
6,228,720.00
2,211,300.00
240,000.00
204,750.00
181,912.50
-
150,000.00
150,000.00
14,725,000.00
1,200,000.00
65,000.00
80,000.00
68,250.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
90,000.00
76,781.25
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
1,431,270.00
3,732,480.00
121,800.00
121,275.00
-
100,000.00
100,000.00
14,725,000.00
1,200,000.00
60,900.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
68,512.50
22,739.06
56,250.00
56,250.00
5,000.00
70,165,260.00
98,567.88
301,800.00
23,388,420.00
6,633.00
26,311,972.50
7,462.13
5,000.00
14,343,300.00
26,781.20
82,000.00
14,343,300.00
6,633.00
16,136,212.50
7,462.13
5,000.00
12,014,400.00
25,474.80
78,000.00
12,014,400.00
6,633.00
13,516,200.00
7,462.13
5,000.00
4,775,680.00
19,334.72
59,200.00
4,775,680.00
6,633.00
5,372,640.00
7,462.13
808,402.50
739,394.00
142,387.20
850,200.00
142,590.00
59,640.00
140,962.50
-
100,000.00
100,000.00
14,725,000.00
410,000.00
144,000.00
65,000.00
71,295.00
29,820.00
15,662.50
100,000.00
50,000.00
16,565,625.00
461,250.00
162,000.00
73,125.00
80,206.88
33,547.50
17,620.31
112,500.00
56,250.00
5,450,940.00
5,450,940.00
6,132,307.50
100,000.00
50,000.00
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
5,000.00
21,947.52
67,200.00
6,633.00
7,462.13
5,000.00
12,088,340.00
21,947.52
67,200.00
12,088,340.00
6,633.00
13,599,382.50
7,462.13
5,000.00
6,139,430.00
14,762.32
45,200.00
6,139,430.00
6,633.00
6,906,858.75
7,462.13
50,000.00
50,000.00
5,658,817.50
18,624,480.00
5,796,700.00
818,300.00
869,750.00
565,950.00
-
350,000.00
350,000.00
14,725,000.00
1,200,000.00
65,000.00
116,900.00
124,250.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
131,512.50
139,781.25
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
3,180,600.00
9,564,480.00
3,260,400.00
467,600.00
530,600.00
323,400.00
-
200,000.00
200,000.00
14,725,000.00
1,200,000.00
65,000.00
116,900.00
132,650.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
131,512.50
149,231.25
22,739.06
56,250.00
56,250.00
50,000.00
50,000.00
715,635.00
2,076,240.00
737,100.00
80,000.00
68,250.00
60,637.50
-
50,000.00
50,000.00
14,725,000.00
1,200,000.00
65,000.00
80,000.00
68,250.00
20,212.50
50,000.00
50,000.00
16,565,625.00
1,350,000.00
73,125.00
90,000.00
76,781.25
22,739.06
56,250.00
56,250.00
5,000.00
8,566,620.00
21,947.52
67,200.00
8,566,620.00
6,633.00
9,637,447.50
7,462.13
5,000.00
9,551,360.00
38,669.44
118,400.00
4,775,680.00
6,633.00
5,372,640.00
7,462.13
1,113,210.00
2,076,240.00
749,808.00
71,193.60
972,400.00
80,000.00
68,250.00
71,295.00
29,820.00
46,987.50
14,725,000.00
1,200,000.00
410,000.00
144,000.00
65,000.00
80,000.00
68,250.00
71,295.00
29,820.00
15,662.50
16,565,625.00
1,350,000.00
461,250.00
162,000.00
73,125.00
90,000.00
76,781.25
80,206.88
33,547.50
17,620.31
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
60,637.50
-
100,000.00
50,000.00
50,000.00
20,212.50
100,000.00
50,000.00
50,000.00
22,739.06
112,500.00
56,250.00
56,250.00
5,000.00
10,901,880.00
43,895.04
134,400.00
5,450,940.00
6,633.00
6,132,307.50
7,462.13
5,000.00
36,265,020.00
65,842.56
201,600.00
12,088,340.00
6,633.00
13,599,382.50
7,462.13
5,000.00
6,672,160.00
16,721.92
51,200.00
6,672,160.00
6,633.00
7,506,180.00
7,462.13
5,000.00
6,513,760.00
35,403.44
108,400.00
3,256,880.00
6,633.00
3,663,990.00
7,462.13
5,000.00
7,645,220.00
38,016.24
116,400.00
3,822,610.00
6,633.00
4,300,436.25
7,462.13
5,000.00
10,567,260.00
51,145.56
156,600.00
3,522,420.00
6,633.00
3,962,722.50
7,462.13
100,000.00
50,000.00
50,000.00
23,886,505.00
20,569,000.00
67,000.00
67,000.00
75,375.00
75,375.00
Sub Total Pekerjaan Plafond
15,000.00
20,000.00
15,000.00
15,000.00
25,000.00
10,000.00
15,289,670.33
#REF!
4,694,304.79
#REF!
10,280,739.00
680,000.00
3,583,516.48
320,000.00
2,640,075.00
1,047,765.57
1,940,000.00
170,000.00
79,000.00
#REF!
41,671.43
#REF!
157,483.75
50,000.00
88,875.00
#REF!
46,880.36
#REF!
177,169.22
56,250.00
Sub Total Pekerjaan Atap
18,730,200.00
795,000.00
894,375.00
2,025,000.00
7,234,500.00
3,195,000.00
2,282,400.00
546,000.00
19,374,080.00
4,928,000.00
450,000.00
795,000.00
3,195,000.00
90,000.00
60,000.00
3,037,760.00
506,250.00
894,375.00
3,594,375.00
101,250.00
67,500.00
3,417,480.00
616,000.00
#REF!
#REF!
#REF!
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
#REF!
#REF!
2,000,000.00
11,850,000.00
5,963,000.00
#REF!
#REF!
2,000,000.00
5,925,000.00
2,981,500.00
#REF!
#REF!
2,250,000.00
6,665,625.00
3,354,187.50
7,500.00
7,500.00
45,000.00
#REF!
#REF!
750,000.00
8,900,000.00
585,000.00
1,919,250.00
1,886,250.00
585,000.00
#REF!
#REF!
750,000.00
4,450,000.00
90,000.00
#REF!
#REF!
843,750.00
5,006,250.00
101,250.00
250,000.00
150,000.00
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
250,000.00
150,000.00
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
50,000.00
25,000.00
50,000.00
50,000.00
25,000.00
457,600.00
#REF!
#REF!
#REF!
#REF!
100,000.00
50,000.00
100,000.00
100,000.00
50,000.00
278,800.00
#REF!
#REF!
#REF!
#REF!
313,650.00
#REF!
#REF!
#REF!
#REF!
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
65,000.00
25,000.00
4,200,000.00
#REF!
#REF!
130,000.00
50,000.00
-
2,165,000.00
#REF!
#REF!
2,435,625.00
#REF!
#REF!
65,000.00
25,000.00
2,400,000.00
#REF!
130,000.00
50,000.00
1,265,000.00
#REF!
1,423,125.00
#REF!
25,000.00
#REF!
150,000.00
#REF!
#REF!
300,000.00
150,000.00
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
300,000.00
150,000.00
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
250,000.00
150,000.00
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
250,000.00
150,000.00
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,000.00
#REF!
#REF!
100,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
65,000.00
25,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
25,000.00
25,000.00
120,000.00
#REF!
150,000.00
100,000.00
45,000.00
#REF!
50,625.00
#REF!
70,000.00
60,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
160,000.00
170,000.00
160,000.00
250,000.00
180,000.00
130,000.00
200,000.00
160,000.00
400,000.00
40,000.00
10,000.00
125,000.00
200,000.00
130,000.00
130,000.00
110,000.00
110,000.00
120,000.00
70,000.00
105,000.00
200,000.00
600,000.00
175,000.00
85,000.00
15,000.00
535,000.00
53,000.00
150,000.00
150,000.00
15,000.00
20,000.00
20,000.00
23,000.00
350,000.00
180,000.00
78,750.00
67,500.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
191,250.00
180,000.00
281,250.00
202,500.00
146,250.00
225,000.00
180,000.00
450,000.00
45,000.00
11,250.00
140,625.00
225,000.00
146,250.00
146,250.00
123,750.00
123,750.00
135,000.00
78,750.00
118,125.00
225,000.00
675,000.00
196,875.00
95,625.00
16,875.00
601,875.00
59,625.00
168,750.00
168,750.00
16,875.00
22,500.00
22,500.00
25,875.00
393,750.00
202,500.00
Jml Material
Jml Upah
Harga Satuan
Harga Satuan
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
33,266,739.00
#REF!
6,825,945.00
12,293,040.00
#REF!
1,047,765.57
1,528,670.00
344,600.00
3,929,625.00
3,127,600.00
105,920.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
285,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
320,625.00
#REF!
Sub Total Pekerjaan Cat
308,500.00
324,000.00
#REF!
#REF!
#REF!
#REF!
25,000.00
50,000.00
35,000.00
10,000.00
10,000.00
50,000.00
40,000.00
130,000.00
50,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
237,291.26
100,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
75,000.00
3,470,625.00
107,308.80
#REF!
#REF!
#REF!
#REF!
442,625.00
50,000.00
2,625,000.00
750,000.00
33,120.00
73,000.00
175,200.00
130,000.00
50,000.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
38,402.50
150,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
150,000.00
100,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
43,202.81
168,750.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
168,750.00
112,500.00
Sub Total Pekerjaan Cat
1,000,000.00
500,000.00
562,500.00
Sub Total Pekerjaan Lain-lain
238,898,000.00
109,125,775.00
60,397,799.00
66,131,000.00
238,898,000.00
109,125,775.00
60,397,799.00
66,131,000.00
238,898,000.00
109,125,775.00
60,397,799.00
66,131,000.00
Sub Total Pekerjaan Rangka Jaindo
REKAPITULASI I S/D XV RP.
28 Mei 2013
HARGA SAT.
JUMLAH
5,062,500.00
15,097.50
178,215.54
1,687,500.00
1,687,500.00
1,125.00
5,062,500.00
3,110,085.00
19,603,709.40
1,687,500.00
1,687,500.00
787,500.00
31,938,794.40
39,400.00
39,400.00
181,200.00
3,101,774.85
1,033,924.95
-
4,135,699.80
146,300.00
146,300.00
28,200.00
217,694,400.00
28,967,400.00
4,427,400.00
3,857,800.00
3,857,800.00
3,153,400.00
3,107,900.00
3,599,700.00
2,948,500.00
9,374,454.00
10,311,899.40
15,325,524.00
15,663,816.00
10,496,725.20
12,538,496.25
3,655,800.00
110,814,609.60
181,200.00
43,300.00
181,200.00
43,300.00
2,338,974.90
5,589,272.25
16,498,260.00
788,493.00
460,829,724.60
6,311,100.00
5,792,200.00
5,593,900.00
4,877,300.00
5,315,200.00
4,619,600.00
5,609,900.00
5,795,700.00
5,547,400.00
5,292,700.00
5,376,200.00
15,245,471.83
13,255,565.54
9,482,779.28
7,631,999.04
10,136,617.92
4,517,968.80
4,279,456.12
6,801,833.52
8,228,458.42
3,450,840.40
1,777,178.18
6,311,100.00
5,792,200.00
5,593,900.00
5,315,200.00
4,619,600.00
4,873,431.42
16,101,852.62
9,215,167.10
9,576,927.36
5,488,084.80
HARGA SAT.
JUMLAH
5,609,900.00
5,795,700.00
5,547,400.00
5,556,900.00
5,500,900.00
5,292,700.00
5,844,100.00
5,376,200.00
6,931,143.65
4,131,174.96
7,996,244.26
2,310,559.02
2,265,490.66
4,191,818.40
20,828,372.40
10,793,904.26
6,311,100.00
5,792,200.00
5,593,900.00
5,315,200.00
5,609,900.00
5,547,400.00
5,376,200.00
2,473,635.65
9,081,011.16
6,821,201.66
10,416,463.20
4,397,600.61
5,073,374.67
9,739,954.02
5,728,700.00
5,325,300.00
5,860,900.00
5,356,600.00
5,400,600.00
5,145,600.00
4,627,500.00
4,436,300.00
5,135,400.00
3,957,000.00
3,602,200.00
5,135,200.00
16,858,848.01
8,079,012.63
27,600,443.33
5,988,678.80
4,533,668.69
11,577,600.00
25,740,468.75
17,745,200.00
9,936,999.00
7,597,440.00
19,379,836.00
4,981,785.90
5,728,700.00
5,325,300.00
5,860,900.00
5,356,600.00
5,400,600.00
5,145,600.00
4,627,500.00
5,135,400.00
3,957,000.00
5,474,400.00
3,849,328.36
5,093,516.32
25,560,410.56
8,822,855.86
6,950,572.20
32,899,680.00
22,125,234.38
9,243,720.00
4,748,400.00
6,903,218.40
5,728,700.00
5,325,300.00
5,860,900.00
5,356,600.00
5,400,600.00
3,750,300.00
5,145,600.00
5,135,200.00
5,474,400.00
14,848,074.31
10,425,872.34
15,266,911.89
4,317,419.60
8,530,247.70
6,117,676.88
771,840.00
615,838.86
10,931,281.92
5,135,200.00
20,270,110.77
5,728,700.00
1,787,354.40
3,572,500.00
4,308,800.00
3,755,600.00
347,061,230.00
36,412,440.79
33,715,899.00
HARGA SAT.
JUMLAH
4,108,000.00
4,108,000.00
4,059,400.00
145,078,128.00
158,289,456.00
43,358,451.40
5,373,500.00
5,373,500.00
23,269,941.75
10,740,954.81
1,415,541,628.50
97,700.00
43,300.00
7,500.00
120,400.00
47,000.00
11,662,449.00
10,337,442.00
479,792.39
7,887,404.00
6,157,940.00
97,700.00
43,300.00
7,500.00
120,400.00
47,000.00
48,958,935.50
43,396,559.00
1,238,267.05
18,383,876.00
14,352,860.00
97,700.00
43,300.00
7,500.00
120,400.00
47,000.00
51,796,143.50
45,911,423.00
1,565,664.18
20,368,670.00
15,902,450.00
261,874,848.22
92,000.00
8,500.00
8,800.00
#REF!
75,000.00
79,584,508.00
1,541,050.00
7,612,431.20
#REF!
450,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1,213,300.00
#REF!
#REF!
#REF!
#REF!
33,722,460.20
#REF!
#REF!
92,000.00
8,500.00
258,800.00
94,535,980.00
1,446,700.00
86,892,100.00
HARGA SAT.
8,800.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
JUMLAH
11,997,172.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
16,600,000.00
1,400,000.00
534,400.00
213,400.00
239,400.00
343,400.00
22,800.00
112,500.00
56,300.00
1,015,920.00
5,465,880.00
1,068,800.00
213,400.00
239,400.00
343,400.00
182,400.00
112,500.00
112,600.00
16,600,000.00
1,400,000.00
534,400.00
213,400.00
239,400.00
343,400.00
22,800.00
56,300.00
56,300.00
926,280.00
3,441,480.00
534,400.00
213,400.00
239,400.00
343,400.00
91,200.00
56,300.00
56,300.00
16,600,000.00
1,400,000.00
73,200.00
131,600.00
139,800.00
22,800.00
56,300.00
56,300.00
2,734,020.00
9,312,240.00
2,797,704.00
394,800.00
419,400.00
273,600.00
168,900.00
168,900.00
16,600,000.00
1,400,000.00
73,200.00
131,600.00
139,800.00
22,800.00
56,300.00
56,300.00
1,834,632.00
6,259,680.00
1,865,136.00
263,200.00
279,600.00
182,400.00
112,600.00
112,600.00
16,600,000.00
1,400,000.00
73,200.00
131,600.00
149,300.00
1,804,752.00
5,579,280.00
1,835,856.00
263,200.00
298,600.00
HARGA SAT.
JUMLAH
22,800.00
56,300.00
56,300.00
182,400.00
112,600.00
112,600.00
16,600,000.00
1,400,000.00
73,200.00
131,600.00
149,300.00
22,800.00
56,300.00
56,300.00
805,266.00
2,296,140.00
822,768.00
131,600.00
149,300.00
68,400.00
56,300.00
56,300.00
16,600,000.00
1,400,000.00
73,200.00
90,000.00
76,800.00
22,800.00
56,300.00
56,300.00
2,420,280.00
7,266,840.00
2,490,264.00
270,000.00
230,400.00
205,200.00
168,900.00
168,900.00
16,600,000.00
1,400,000.00
68,600.00
22,800.00
56,300.00
56,300.00
1,613,520.00
4,354,560.00
137,200.00
136,800.00
112,600.00
112,600.00
26,312,000.00
7,500.00
78,936,000.00
452,700.00
16,136,300.00
7,500.00
16,136,300.00
123,000.00
13,516,200.00
7,500.00
13,516,200.00
117,000.00
5,372,700.00
7,500.00
5,372,700.00
88,800.00
16,600,000.00
500,000.00
162,000.00
73,200.00
80,300.00
33,600.00
17,700.00
112,500.00
56,300.00
911,340.00
901,700.00
160,185.60
957,456.00
160,600.00
67,200.00
159,300.00
112,500.00
112,600.00
6,132,400.00
6,132,400.00
HARGA SAT.
JUMLAH
7,500.00
100,800.00
13,599,400.00
7,500.00
13,599,400.00
100,800.00
6,906,900.00
7,500.00
6,906,900.00
67,800.00
16,600,000.00
1,400,000.00
73,200.00
131,600.00
139,800.00
22,800.00
56,300.00
56,300.00
6,379,380.00
21,728,560.00
6,527,976.00
921,200.00
978,600.00
638,400.00
394,100.00
394,100.00
16,600,000.00
1,400,000.00
73,200.00
131,600.00
149,300.00
22,800.00
56,300.00
56,300.00
3,585,600.00
11,158,560.00
3,671,712.00
526,400.00
597,200.00
364,800.00
225,200.00
225,200.00
16,600,000.00
1,400,000.00
73,200.00
90,000.00
76,800.00
22,800.00
56,300.00
56,300.00
806,760.00
2,422,280.00
830,088.00
90,000.00
76,800.00
68,400.00
56,300.00
56,300.00
9,637,500.00
7,500.00
9,637,500.00
100,800.00
5,372,700.00
7,500.00
10,745,400.00
177,600.00
16,600,000.00
1,400,000.00
461,300.00
162,000.00
73,200.00
90,000.00
76,800.00
80,300.00
33,600.00
17,700.00
1,254,960.00
2,422,280.00
843,625.44
80,092.80
1,095,072.00
90,000.00
76,800.00
80,300.00
33,600.00
53,100.00
HARGA SAT.
JUMLAH
22,800.00
112,500.00
56,300.00
56,300.00
68,400.00
112,500.00
56,300.00
56,300.00
6,132,400.00
7,500.00
12,264,800.00
201,600.00
13,599,400.00
7,500.00
40,798,200.00
302,400.00
7,506,200.00
7,500.00
7,506,200.00
76,800.00
3,664,000.00
7,500.00
7,328,000.00
162,600.00
4,300,500.00
7,500.00
8,601,000.00
174,600.00
3,962,800.00
7,500.00
11,888,400.00
234,900.00
400,541,025.84
75,000.00
75,000.00
26,738,625.00
23,025,000.00
49,763,625.00
88,900.00
#REF!
46,900.00
#REF!
177,200.00
56,300.00
21,238,307.69
#REF!
8,254,634.50
#REF!
13,750,720.00
957,100.00
#REF!
900,000.00
21,204,000.00
500,000.00
900,000.00
3,600,000.00
110,000.00
75,000.00
3,420,000.00
2,250,000.00
8,190,000.00
3,600,000.00
2,789,600.00
682,500.00
27,360,000.00
66,076,100.00
#REF!
#REF!
HARGA SAT.
JUMLAH
#REF!
#REF!
2,500,000.00
6,665,700.00
3,354,200.00
#REF!
#REF!
2,500,000.00
13,331,400.00
6,708,400.00
#REF!
#REF!
800,000.00
5,006,300.00
101,300.00
#REF!
#REF!
800,000.00
10,012,600.00
1,316,900.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
313,700.00
#REF!
#REF!
#REF!
#REF!
627,400.00
#REF!
#REF!
#REF!
#REF!
HARGA SAT.
JUMLAH
2,435,700.00
#REF!
#REF!
4,871,400.00
#REF!
#REF!
1,423,200.00
#REF!
2,846,400.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
HARGA SAT.
JUMLAH
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
50,700.00
#REF!
304,200.00
#REF!
#REF!
2,880,000.00
1,820,000.00
11,520,000.00
9,540,000.00
1,440,000.00
4,500,000.00
720,000.00
4,500,000.00
360,000.00
360,000.00
360,000.00
2,800,000.00
19,980,000.00
4,500,800.00
2,310,000.00
2,646,000.00
1,610,000.00
3,060,000.00
1,800,000.00
4,800,000.00
390,000.00
281,400.00
450,000.00
300,000.00
300,000.00
8,640,000.00
7,155,000.00
1,160,000.00
2,125,000.00
520,000.00
5,625,000.00
1,350,000.00
393,800.00
1,470,000.00
2,160,000.00
1,950,000.00
1,040,000.00
337,600.00
1,181,600.00
321,100.00
967,500.00
180,000.00
448,000.00
6,300,800.00
2,227,500.00
HARGA SAT.
JUMLAH
128,781,100.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
321,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
37,468,853.40
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
766,626.50
168,800.00
#REF!
#REF!
#REF!
#REF!
#REF!
3,525,000.00
155,664.00
#REF!
#REF!
#REF!
170,000.00
120,000.00
#REF!
570,000.00
1,140,000.00
1,140,000.00
238,898,000.00
109,125,800.00
60,397,800.00
66,131,000.00
238,898,000.00
109,125,800.00
60,397,800.00
66,131,000.00
474,552,600.00
#REF!
#REF!
#REF!
#REF!
#REF!
: Perumahan
No.
sat.
volume
m'
m3
kg
m'
0.01
0.10
1.00
1,700,000.00
10,400.00
1,500.00
13,420.00
10,880.00
1,040.00
1,500.00
m'
ljr
m2
kg
kg
m2
2.24
2.40
0.10
0.10
2.10
8,500.00
41,041.67
10,400.00
18,500.00
18,095.24
158,413.81
19,023.81
98,500.00
1,040.00
1,850.00
38,000.00
Pasir urug
- Pasir
- Upah
m3
m3
m3
1.20
1.00
130,000.00
25,000.00
181,000.00
156,000.00
25,000.00
Urug Sirtu
- Sirtu
- Upah
m3
m3
m3
1.20
1.00
105,000.00
35,000.00
161,000.00
126,000.00
35,000.00
m3
m3
m3
1.20
1.00
#REF!
20,000.00
#REF!
#REF!
20,000.00
m3
m3
zak
m3
m3
1.20
2.44
0.52
1.00
#REF!
#REF!
#REF!
25,000.00
#REF!
#REF!
#REF!
#REF!
25,000.00
m3
1.05
107.09
1.00
2.00
107.09
#REF!
#REF!
100,000.00
#REF!
1,000.00
#REF!
#REF!
#REF!
100,000.00
#REF!
107,085.00
1.05
0.18
7.33
0.44
158.46
1.58
1.00
158.46
8.89
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
3,429,126.34
739,200.00
241,920.00
255,761.32
4,622.22
1,603,615.20
18,539.82
150,000.00
237,690.00
177,777.78
1.05
0.10
3.97
0.24
131.67
1.32
1.00
131.67
4.81
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
2,802,988.17
739,200.00
131,040.00
138,537.38
2,503.70
1,332,500.40
15,405.39
150,000.00
197,505.00
96,296.30
1.05
0.09
3.54
0.21
131.67
1.32
1.00
131.67
4.29
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
2,762,507.14
739,200.00
116,640.00
123,313.49
2,228.57
1,332,500.40
15,405.39
150,000.00
197,505.00
85,714.29
zak
kg
m3
ltr
kg
harga satuan
m3
zak
m3
m2
- Paku
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
kg
m3
m3
- Paku
- Besi Beton
kg
kg
kg
m2
zak
m3
m2
kg
m3
kg
m2
m3
- Paku
- Besi Beton
kg
kg
zak
m3
m2
kg
m3
kg
m3
m2
Total
3,199,702.27
: Perumahan
No.
sat.
volume
- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
zak
- Paku
- Besi Beton
kg
kg
kg
m3
kg
1.05
0.20
8.25
0.50
131.67
1.32
1.00
131.67
10.00
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
739,200.00
272,160.00
287,731.48
5,200.00
1,332,500.40
15,405.39
150,000.00
197,505.00
200,000.00
1.05
0.05
2.01
0.12
131.67
1.32
1.00
131.67
2.43
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
2,620,823.53
739,200.00
66,240.00
70,029.88
1,265.61
1,332,500.40
15,405.39
150,000.00
197,505.00
48,677.25
1.050
0.234
10.313
3.125
119.475
1.195
1.000
119.475
12.500
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
1.050
0.234
10.313
3.125
115.420
1.154
1.000
115.420
12.500
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
150,000.00
1,500.00
20,000.00
739,200.00
315,900.00
359,664.35
32,500.00
1,168,050.40
13,504.14
150,000.00
173,130.00
250,000.00
1.05
0.28
12.69
0.40
231.00
2.31
1.00
231.00
15.38
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,778,809.28
739,200.00
373,846.15
442,663.82
4,160.00
2,337,720.00
27,027.00
200,000.00
346,500.00
307,692.31
1.05
0.40
18.19
0.40
260.30
2.60
1.00
260.30
22.05
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
5,609,857.70
739,200.00
535,846.15
634,484.81
4,160.00
2,634,236.00
30,455.10
200,000.00
390,450.00
441,025.64
1.05
0.40
18.19
0.40
221.00
2.21
1.00
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
5,148,593.60
739,200.00
535,846.15
634,484.81
4,160.00
2,236,520.00
25,857.00
200,000.00
m3
- Paku
- Besi Beton
kg
kg
kg
m3
m3
m2
kg
m2
m3
- Beton K-250
- Usuk Glugu
- Tripleks 9 mm
zak
- Paku 5 - 7 cm
kg
- Besi Beton
kg
m3
m2
kg
m3
m3
- Beton K-225
- Usuk Glugu
- Tripleks 9 mm
zak
- Paku 5 - 7 cm
kg
- Besi Beton
kg
kg
m2
m3
m2
kg
m3
m3
m3
m3
m2
- Paku
kg
- Besi Beton
kg
kg
m3
kg
m2
kg
m2
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
kg
m3
kg
zak
m2
m3
m2
m2
m3
m3
m3
m2
- Paku
kg
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
m3
harga satuan
Total
3,249,542.43
739,200.00
315,900.00
359,664.35
32,500.00
1,209,087.00
13,978.58
150,000.00
179,212.50
250,000.00
3,201,948.89
: Perumahan
No.
sat.
volume
- Upah pembesian
- Upah bekisting
kg
m2
221.00
22.05
1,500.00
20,000.00
331,500.00
441,025.64
m3
m3
m3
m2
- Paku
kg
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
m3
1.05
0.37
16.82
0.40
216.36
2.16
1.00
216.36
20.38
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,972,345.34
739,200.00
495,346.15
586,529.56
4,160.00
2,189,563.20
25,314.12
200,000.00
324,540.00
407,692.31
m3
m3
m3
m2
- Paku
kg
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
m3
kg
m2
1.05
0.21
9.63
0.40
216.36
2.16
1.00
216.36
11.67
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,335,297.38
739,200.00
283,500.00
335,686.73
4,160.00
2,189,563.20
25,314.12
200,000.00
324,540.00
233,333.33
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
1.05
0.49
15.99
0.40
184.75
1.85
1.00
184.75
19.38
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,724,534.85
739,200.00
667,315.38
557,756.41
4,160.00
1,869,670.00
21,615.75
200,000.00
277,125.00
387,692.31
1.05
0.27
8.80
0.40
193.87
1.94
1.00
193.87
10.67
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,106,259.10
739,200.00
367,200.00
306,913.58
4,160.00
1,961,964.40
22,682.79
200,000.00
290,805.00
213,333.33
1.05
0.44
14.30
0.40
370.32
3.70
1.00
370.32
17.33
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
6,731,907.07
739,200.00
596,700.00
498,734.57
4,160.00
3,747,638.40
43,327.44
200,000.00
555,480.00
346,666.67
1.05
0.44
14.30
0.40
431.63
4.32
1.00
431.63
17.33
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
7,451,502.54
739,200.00
596,700.00
498,734.57
4,160.00
4,368,095.60
50,500.71
200,000.00
647,445.00
346,666.67
1.05
0.48
15.44
0.40
211.80
2.12
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
4,986,555.27
739,200.00
644,365.38
538,574.31
4,160.00
2,143,416.00
24,780.60
kg
m3
kg
m2
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
kg
m3
kg
m2
m3
m3
m3
m2
- Paku
kg
- Besi Beton
kg
kg
m3
kg
m2
m3
m3
m3
m2
- Paku
kg
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
m3
kg
m2
kg
m2
m3
m3
m3
m2
- Paku
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
kg
harga satuan
Total
: Perumahan
No.
sat.
volume
m3
kg
m2
1.00
211.80
18.72
200,000.00
1,500.00
20,000.00
200,000.00
317,700.00
374,358.97
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
1.05
0.48
15.44
0.40
225.87
2.26
1.00
225.87
18.72
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
5,151,694.86
739,200.00
644,365.38
538,574.31
4,160.00
2,285,804.40
26,426.79
200,000.00
338,805.00
374,358.97
1.05
0.47
15.05
0.40
210.44
2.10
1.00
210.44
18.24
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,930,974.78
739,200.00
627,972.53
524,872.81
4,160.00
2,129,652.80
24,621.48
200,000.00
315,660.00
364,835.16
1.05
0.41
13.36
0.40
225.70
2.26
1.00
225.70
16.19
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,939,418.54
739,200.00
557,357.14
465,850.97
4,160.00
2,284,084.00
26,406.90
200,000.00
338,550.00
323,809.52
1.05
0.46
14.75
0.40
209.45
2.09
1.00
209.45
17.88
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,889,641.53
739,200.00
615,677.88
514,596.69
4,160.00
2,119,634.00
24,505.65
200,000.00
314,175.00
357,692.31
1.05
0.27
8.66
0.40
246.03
2.46
1.00
246.03
10.50
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,704,535.98
739,200.00
361,462.50
302,118.06
4,160.00
2,489,773.00
28,784.93
200,000.00
369,037.50
210,000.00
1.05
0.40
12.83
0.40
166.30
1.66
1.00
166.30
15.56
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,189,416.52
739,200.00
535,500.00
447,582.30
4,160.00
1,682,956.00
19,457.10
200,000.00
249,450.00
311,111.11
1.05
0.39
12.65
0.40
253.53
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
5,194,746.55
739,200.00
527,850.00
441,188.27
4,160.00
2,565,723.60
kg
m3
kg
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
kg
m3
kg
m2
m3
m3
m3
m2
- Paku
kg
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
m3
m2
kg
m2
m3
m3
m3
m2
- Paku
kg
- Besi Beton
kg
kg
m3
kg
m2
m3
m3
m3
m2
- Paku
kg
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
m3
kg
m2
m3
m3
m3
m2
- Paku
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
kg
m3
kg
m3
m3
m3
m2
- Paku
- Besi Beton
kg
kg
m2
harga satuan
Total
: Perumahan
No.
sat.
volume
kg
m3
kg
2.54
1.00
253.53
15.33
11,700.00
200,000.00
1,500.00
20,000.00
29,663.01
200,000.00
380,295.00
306,666.67
1.05
0.70
15.99
0.40
192.66
1.93
1.00
192.66
19.38
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
5,092,151.45
739,200.00
942,092.31
557,756.41
4,160.00
1,949,719.20
22,541.22
200,000.00
288,990.00
387,692.31
1.05
0.67
15.44
0.40
167.64
1.68
1.00
167.64
18.72
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,733,576.27
739,200.00
909,692.31
538,574.31
4,160.00
1,696,516.80
19,613.88
200,000.00
251,460.00
374,358.97
1.05
0.66
15.05
0.40
212.15
2.12
1.00
212.15
18.24
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
5,209,621.98
739,200.00
886,549.45
524,872.81
4,160.00
2,146,958.00
24,821.55
200,000.00
318,225.00
364,835.16
1.05
0.64
14.75
0.40
176.92
1.77
1.00
176.92
17.88
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,761,351.34
739,200.00
869,192.31
514,596.69
4,160.00
1,790,430.40
20,699.64
200,000.00
265,380.00
357,692.31
1.05
0.63
14.53
0.40
182.56
1.83
1.00
182.56
17.61
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,800,499.93
739,200.00
855,692.31
506,604.15
4,160.00
1,847,507.20
21,359.52
200,000.00
273,840.00
352,136.75
1.05
0.37
8.43
0.40
118.84
1.19
1.00
118.84
10.22
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,333,555.04
739,200.00
496,800.00
294,125.51
4,160.00
1,202,660.80
13,904.28
200,000.00
178,260.00
204,444.44
1.05
0.55
12.65
0.40
704,000.00
1,350,000.00
34,876.54
10,400.00
4,573,840.01
739,200.00
745,200.00
441,188.27
4,160.00
m2
harga satuan
Total
3
4
m3
- Paku
- Besi Beton
kg
kg
kg
m3
kg
- Paku
kg
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
m3
zak
m3
m2
kg
m2
m3
- Paku
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
kg
m3
kg
m2
m3
- Paku
- Besi Beton
kg
kg
kg
m3
zak
m3
m2
zak
m3
m2
kg
m2
m3
- Paku
kg
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
m3
kg
m2
m3
- Paku
- Besi Beton
kg
kg
kg
m3
kg
m2
m3
m3
m2
zak
zak
m3
m2
zak
m3
m2
m2
m3
- Paku
kg
zak
m3
m2
: Perumahan
No.
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
1,842,953.20
21,306.87
200,000.00
273,165.00
306,666.67
1.05
0.36
8.25
0.40
187.12
1.87
1.00
187.12
10.00
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,113,318.92
739,200.00
486,000.00
287,731.48
4,160.00
1,893,654.40
21,893.04
200,000.00
280,680.00
200,000.00
1.05
0.36
8.25
0.40
172.64
1.73
1.00
172.64
10.00
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,943,367.16
739,200.00
486,000.00
287,731.48
4,160.00
1,747,116.80
20,198.88
200,000.00
258,960.00
200,000.00
1.05
0.54
12.38
0.40
184.10
1.84
1.00
184.10
15.00
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,564,738.92
739,200.00
729,000.00
431,597.22
4,160.00
1,863,092.00
21,539.70
200,000.00
276,150.00
300,000.00
1.05
0.35
7.98
0.40
160.15
1.60
1.00
160.15
9.67
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,764,314.32
739,200.00
469,800.00
278,140.43
4,160.00
1,620,718.00
18,737.55
200,000.00
240,225.00
193,333.33
1.05
0.24
5.50
0.40
163.99
1.64
1.00
163.99
6.67
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,517,264.95
739,200.00
324,000.00
191,820.99
4,160.00
1,659,578.80
19,186.83
200,000.00
245,985.00
133,333.33
1.05
0.79
18.19
0.40
125.59
1.26
1.00
125.59
22.05
704,000.00
1,350,000.00
34,876.54
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,564,612.58
739,200.00
1,071,692.31
634,484.81
4,160.00
1,270,970.80
14,694.03
200,000.00
188,385.00
441,025.64
1.05
0.73
16.82
704,000.00
1,350,000.00
34,876.54
4,866,052.87
739,200.00
990,692.31
586,529.56
kg
m2
kg
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
m3
kg
m2
m3
- Paku
- Besi Beton
kg
kg
kg
m3
kg
zak
m3
m2
zak
m3
m2
m2
m3
- Paku
- Besi Beton
kg
kg
kg
m3
kg
m2
zak
m3
m2
m3
- Paku
kg
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
m3
kg
m2
m3
- Paku
- Besi Beton
kg
kg
kg
m3
kg
zak
m3
m2
zak
m3
m2
m2
m3
- Paku
kg
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
m3
182.11
1.82
1.00
182.11
15.33
- Paku
kg
kg
m3
m3
volume
sat.
zak
m3
m2
kg
m2
harga satuan
m3
zak
m3
m2
Total
: Perumahan
No.
sat.
- Paku
- Besi Beton
- Kawat Beton ( Bendrat )
kg
kg
kg
m3
kg
m3
m2
zak
m3
m2
btg
kg
kg
kg
m3
kg
m2
volume
harga satuan
0.40
165.10
1.65
1.00
165.10
20.38
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,160.00
1,670,812.00
19,316.70
200,000.00
247,650.00
407,692.31
1.05
0.05
4.13
25.00
0.25
282.22
2.82
1.00
282.22
5.00
704,000.00
1,350,000.00
34,876.54
8,500.00
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
4,776,394.38
739,200.00
65,812.50
143,865.74
212,500.00
2,600.00
2,856,066.40
33,019.74
200,000.00
423,330.00
100,000.00
1.05
0.08
6.35
38.46
0.38
177.51
1.78
1.00
177.51
7.69
704,000.00
1,350,000.00
34,876.54
8,500.00
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,829,986.01
739,200.00
101,250.00
221,331.91
326,923.08
4,000.00
1,796,401.20
20,768.67
200,000.00
266,265.00
153,846.15
1.05
0.05
4.13
25.00
0.25
145.82
1.46
1.00
145.82
5.00
704,000.00
1,350,000.00
34,876.54
8,500.00
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,175,467.58
739,200.00
65,812.50
143,865.74
212,500.00
2,600.00
1,475,698.40
17,060.94
200,000.00
218,730.00
100,000.00
1.05
0.07
5.50
33.33
0.33
144.79
1.45
1.00
144.79
6.67
704,000.00
1,350,000.00
34,876.54
8,500.00
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,338,304.55
739,200.00
87,750.00
191,820.99
283,333.33
3,466.67
1,465,274.80
16,940.43
200,000.00
217,185.00
133,333.33
1.05
0.09
7.50
45.45
0.45
146.12
1.46
1.00
146.12
9.09
704,000.00
1,350,000.00
34,876.54
8,500.00
10,400.00
10,120.00
11,700.00
200,000.00
1,500.00
20,000.00
3,608,352.70
739,200.00
119,659.09
261,574.07
386,363.64
4,727.27
1,478,734.40
17,096.04
200,000.00
219,180.00
181,818.18
1.05
0.08
6.88
41.67
0.42
156.57
1.57
1.00
704,000.00
1,350,000.00
34,876.54
8,500.00
10,400.00
10,120.00
11,700.00
200,000.00
3,651,492.49
739,200.00
109,687.50
239,776.23
354,166.67
4,333.33
1,584,488.40
18,318.69
200,000.00
m3
zak
m3
m2
btg
kg
kg
kg
m3
kg
m2
m3
zak
m3
m2
btg
kg
kg
kg
m3
kg
m2
m3
zak
m3
m2
btg
kg
kg
kg
m3
kg
m2
m3
zak
m3
m2
btg
kg
kg
kg
m3
kg
m2
m3
zak
m3
m2
btg
kg
kg
kg
m3
Total
: Perumahan
No.
sat.
- Upah pembesian
- Upah bekisting
kg
m2
m3
zak
m3
m3
lbr
m3
kg
ltr
ljr
kg
m3
kg
volume
harga satuan
Total
156.57
8.33
1,500.00
20,000.00
234,855.00
166,666.67
6.80
0.54
0.82
2.77
0.30
4.00
4.00
85.00
96.21
1.00
96.21
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,900.00
#REF!
400,000.00
1,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
331,500.00
#REF!
400,000.00
96,207.97
1.10
69.13
1.00
69.13
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
169,125.00
1,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
169,125.00
69,125.00
1.10
12.94
4.00
1.00
12.94
4.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
2,000.00
1,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
25,882.35
4,000.00
1.10
108.50
1.09
1.00
108.50
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
1,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
108,500.00
1.10
0.07
5.50
33.33
0.33
108.50
1.09
1.00
108.50
6.67
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
1,000.00
15,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
108,500.00
100,000.00
m3
m2
btg
kg
kg
kg
m3
m2
m2
1.10
0.10
8.25
50.00
0.50
74.00
0.74
1.00
74.00
10.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
1,000.00
15,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
74,000.00
150,000.00
6.80
0.54
#REF!
#REF!
#REF!
#REF!
#REF!
m3
zak
m2
m3
kg
ltr
kg
m3
kg
m3
m3
m2
m3
kg
ltr
m2
kg
m3
m2
kg
m3
m3
m2
m3
kg
ltr
kg
kg
m3
m2
m3
m3
m3
m2
btg
kg
kg
kg
m3
m2
m2
m3
m3
: Perumahan
No.
sat.
volume
m3
lbr
m3
kg
ltr
ljr
kg
m3
0.82
2.77
0.30
4.00
4.00
85.00
96.21
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
3,900.00
#REF!
480,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
331,500.00
#REF!
480,000.00
m3
zak
m3
m3
m3
kg
kg
kg
m3
7.86
0.54
0.82
0.16
0.40
215.00
2.15
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
415,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
415,000.00
580.00
0.47
2.70
1.00
685.00
130,000.00
62,150.00
75,000.00
m3
pcs
m3
zak
m3
m2
harga satuan
Total
700,628.55
397,300.00
60,710.00
167,618.55
75,000.00
97,605.47
Plesteran Dinding 1 : 5
- Pasir Pasang
- Semen PC Tiga Roda
- Upah
m2
m3
zak
m2
0.02
0.15
1.00
170,000.00
62,150.00
25,000.00
38,402.50
4,080.00
9,322.50
25,000.00
Acian Dinding 1 : 5
- MU 250
- Upah
m2
m3
m2
0.05
1.00
59,125.00
15,000.00
17,956.25
2,956.25
15,000.00
m3
pcs
m3
zak
m3
m2
580.00
0.42
4.05
1.00
685.00
130,000.00
62,150.00
75,000.00
m2
m3
zak
m2
0.03
0.22
1.00
130,000.00
62,150.00
25,000.00
41,742.25
3,380.00
13,362.25
25,000.00
Benangan
- Pasir Pasang
- Semen PC Tiga Roda
- Upah
m'
m3
zak
m'
0.00
0.02
1.00
130,000.00
62,150.00
5,000.00
6,633.00
390.00
1,243.00
5,000.00
m2
pcs
m2
10.00
1.00
6,400.00
15,000.00
79,000.00
64,000.00
15,000.00
Bubungan / Nok
- Bubung / Nok Monier
- Pasir Pasang
- Semen PC Tiga Roda
- Upah
m'
pcs
m3
zak
m'
3.50
0.04
0.40
1.00
9,500.00
#REF!
#REF!
20,000.00
#REF!
33,250.00
#REF!
#REF!
20,000.00
Listplank
- Kayu Kamper 3/20
- Paku
- Upah
m'
m3
kg
m'
0.01
0.08
1.00
10,300,000.00
#REF!
15,000.00
#REF!
90,640.00
#REF!
15,000.00
m2
m'
kg
m2
4.00
0.08
1.00
7,000.00
#REF!
5,000.00
#REF!
28,000.00
#REF!
5,000.00
m2
778,445.91
397,300.00
54,600.00
251,545.91
75,000.00
106,947.29
#REF!
: Perumahan
No.
sat.
volume
m'
kg
m2
4.00
0.08
1.00
13,650.00
#REF!
10,000.00
54,600.00
#REF!
10,000.00
m2
m'
m2
m2
kg
m2
5.00
1.00
1.00
0.05
1.00
49,440.00
23,437.50
24,253.47
#REF!
35,000.00
#REF!
247,200.00
23,437.50
24,253.47
#REF!
35,000.00
m'
m3
m3
kg
m'
0.03
0.03
0.10
1.00
6,300,000.00
6,300,000.00
6,800.00
35,000.00
401,080.00
207,900.00
157,500.00
680.00
35,000.00
Atap void
- Kayu meranti 5/10
- Paku
- Upah
m2
m3
kg
m'
0.03
0.25
1.00
3,900,000.00
#REF!
45,000.00
#REF!
121,836.00
#REF!
45,000.00
Sambungan kalsiboard
- kalsitape FG 30
- Kalsikompon PD-INT
- Upah
m2
m2
kg
m'
0.02
0.56
1.00
29,210.00
3,890.50
5,000.00
7,769.93
608.54
2,161.39
5,000.00
m2
m3
kg
m'
0.04
0.25
1.00
9,300,000.00
#REF!
35,000.00
#REF!
379,440.00
#REF!
35,000.00
m2
m3
kg
m'
0.08
0.25
1.00
10,800,000.00
#REF!
50,000.00
#REF!
907,200.00
#REF!
50,000.00
m2
m3
kg
m'
0.07
0.25
1.00
14,000,000.00
#REF!
50,000.00
#REF!
970,200.00
#REF!
50,000.00
m2
m3
m3
kg
m'
0.03
0.02
0.25
1.00
9,300,000.00
9,300,000.00
#REF!
50,000.00
#REF!
251,100.00
223,200.00
#REF!
50,000.00
m2
m3
kg
m'
0.04
0.25
1.00
9,300,000.00
#REF!
50,000.00
#REF!
379,440.00
#REF!
50,000.00
m2
m3
kg
m2
0.06
0.25
1.00
15,500,000.00
#REF!
50,000.00
#REF!
852,500.00
#REF!
50,000.00
0.18
0.89
0.36
0.50
0.09
2.00
3.50
0.20
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
40,000.00
45,000.00
Kusen 6/15
Arch.1.5/6
Plint 1.5/8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8,000.00
45,000.00
#REF!
#REF!
#REF!
m2
kg
kg
kg
ltr
kg
ltr
lb
kg
m2
m'
m'
m'
harga satuan
Total
No.
: Perumahan
sat.
volume
m'
2
harga satuan
Total
Lisplank 3/30
#REF!
m2
ltr
kg
kg
lbr
m2
0.25
0.25
0.25
0.10
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
m2
ltr
kg
kg
lbr
m2
0.25
0.25
0.25
0.10
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
m2
ltr
kg
kg
lbr
m2
0.25
0.25
0.25
0.10
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
m2
kg
kg
lbr
kg
m2
0.25
0.50
0.10
0.25
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
m2
kg
kg
lbr
kg
m2
0.25
0.50
0.10
0.25
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
m2
ltr
kg
kg
lbr
m2
0.25
0.25
0.25
0.10
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
m2
kg
kg
lbr
kg
m2
0.25
0.50
0.10
0.25
1.00
#REF!
#REF!
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
7,500.00
m2
kg
kg
lbr
kg
m2
0.25
0.25
0.80
0.25
1.00
#REF!
#REF!
#REF!
#REF!
5,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
5,500.00
m2
kg
kg
kg
ltr
kg
ltr
m2
m'
m'
m'
0.13
0.12
0.60
0.24
5.00
2.50
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
40,000.00
Kusen 6/15
Arch.2/10
Plint 3/15
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
40,000.00
#REF!
#REF!
#REF!
0.28
0.20
1.00
#REF!
#REF!
6,500.00
#REF!
#REF!
#REF!
6,500.00
PEKERJAAN PLUMBING
PIPA AIR BERSIH PVC TYPE AW dia. 1/2"
- Pipa PVC Wavin Type AW 1/2"
- Lem PVC
- Upah
m'
btg
tube
m'
: Perumahan
No.
2
sat.
volume
harga satuan
Total
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
6,500.00
#REF!
#REF!
#REF!
6,500.00
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
6,500.00
#REF!
#REF!
#REF!
6,500.00
m'
btg
tube
m'
0.28
0.20
1.00
22,600.00
#REF!
6,500.00
#REF!
6,215.00
#REF!
6,500.00
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
6,500.00
#REF!
#REF!
#REF!
6,500.00
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
6,500.00
#REF!
#REF!
#REF!
6,500.00
m'
m'
tube
m'
1.10
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00
m'
m'
tube
m'
1.10
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00
m'
m'
tube
m'
1.10
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00
m'
btg
tube
m'
0.28
0.20
1.00
30,700.00
#REF!
7,500.00
#REF!
8,442.50
#REF!
7,500.00
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00
m'
btg
tube
m'
0.28
0.20
1.00
#REF!
#REF!
7,500.00
#REF!
#REF!
#REF!
7,500.00
m2
m2
sak
kg
m2
1.10
0.06
0.22
1.00
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
m2
m2
sak
1.10
0.06
#REF!
#REF!
#REF!
#REF!
#REF!
: Perumahan
No.
sat.
volume
kg
m2
0.18
1.00
#REF!
22,500.00
#REF!
22,500.00
m2
m2
sak
kg
m2
1.10
0.06
0.22
1.00
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
m2
m2
sak
kg
m2
1.30
0.06
0.22
1.00
#REF!
#REF!
#REF!
30,000.00
#REF!
#REF!
#REF!
#REF!
30,000.00
Plint lantai
Granit Tile Monalisa 6 OP 001 CM uk. 60 x 60
- Sika fix
- Sika tile grout
- Upah
m'
m2
sak
kg
m2
0.30
0.01
0.22
1.00
#REF!
#REF!
#REF!
15,000.00
#REF!
#REF!
#REF!
#REF!
15,000.00
m'
m2
sak
kg
m'
1.10
0.06
0.37
1.00
#REF!
#REF!
#REF!
25,000.00
#REF!
#REF!
#REF!
#REF!
25,000.00
m2
m2
sak
kg
m2
1.10
0.06
0.22
1.00
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
m2
m2
sak
kg
m2
1.10
0.06
0.22
1.00
#REF!
#REF!
#REF!
25,000.00
#REF!
#REF!
#REF!
#REF!
25,000.00
m2
m2
sak
kg
m2
1.10
0.06
0.28
1.00
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
m'
m2
sak
kg
m'
1.10
0.06
0.28
1.00
#REF!
#REF!
#REF!
25,000.00
#REF!
#REF!
#REF!
#REF!
25,000.00
m'
m2
m3
kg
zak
m'
1.10
0.02
2.00
0.20
1.00
#REF!
#REF!
#REF!
#REF!
35,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
35,000.00
m2
m2
m3
kg
zak
m2
1.10
0.02
1.00
0.20
1.00
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
m2
m2
m3
kg
zak
m'
1.10
0.02
1.00
0.20
1.00
#REF!
#REF!
#REF!
#REF!
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
25,000.00
m2
pcs
m3
kg
1.10
0.02
1.00
harga satuan
Total
#REF!
0.00
#REF!
#REF!
#REF!
#REF!
: Perumahan
No.
sat.
volume
harga satuan
Total
- Semen PC ( saduran )
- Upah
zak
m'
0.20
1.00
#REF!
16,500.00
#REF!
16,500.00
m2
pcs
m3
kg
zak
m2
m2
1.20
0.04
2.00
0.40
1.00
1.00
295,000.00
#REF!
#REF!
#REF!
20,000.00
70,000.00
#REF!
354,000.00
#REF!
#REF!
#REF!
20,000.00
70,000.00
m2
pcs
m3
kg
zak
m'
m'
1.20
0.04
2.00
0.40
1.00
1.00
195,000.00
#REF!
#REF!
#REF!
25,000.00
16,500.00
#REF!
234,000.00
#REF!
#REF!
#REF!
25,000.00
16,500.00
m2
pcs
m3
kg
zak
m'
1.20
0.04
2.00
0.81
1.00
245,000.00
#REF!
#REF!
#REF!
25,000.00
#REF!
294,000.00
#REF!
#REF!
#REF!
25,000.00
m2
pcs
m3
kg
zak
m2
m2
m2
1.45
0.08
2.00
0.72
1.00
1.00
1.00
350,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
#REF!
507,500.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
m2
pcs
m3
kg
zak
m2
m2
1.45
0.08
2.00
0.72
1.00
1.00
350,000.00
#REF!
#REF!
#REF!
195,000.00
50,000.00
#REF!
507,500.00
#REF!
#REF!
#REF!
195,000.00
50,000.00
m2
pcs
m3
kg
zak
m2
m2
m2
1.30
0.08
2.00
0.72
1.00
1.00
1.00
1,100,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
#REF!
1,430,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
m2
pcs
m3
kg
zak
m2
m2
m2
1.45
0.08
2.00
0.72
1.00
1.00
1.00
390,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
#REF!
565,500.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
m2
pcs
m3
kg
zak
m2
m2
m2
1.30
0.08
2.00
0.72
1.00
1.00
1.00
390,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
#REF!
507,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
: Perumahan
No.
sat.
volume
harga satuan
Total
m2
pcs
m3
kg
zak
m2
m2
1.30
0.08
2.00
0.72
1.00
1.00
390,000.00
#REF!
#REF!
#REF!
195,000.00
50,000.00
#REF!
507,000.00
#REF!
#REF!
#REF!
195,000.00
50,000.00
m2
pcs
m3
kg
zak
m2
m2
m2
1.45
0.08
2.00
0.72
1.00
1.00
1.00
1,400,000.00
#REF!
#REF!
#REF!
80,000.00
40,000.00
50,000.00
#REF!
2,030,000.00
#REF!
#REF!
#REF!
80,000.00
40,000.00
50,000.00
m2
pcs
m3
kg
zak
m2
m2
1.45
0.08
2.00
0.72
1.00
1.00
1,400,000.00
#REF!
#REF!
#REF!
80,000.00
50,000.00
#REF!
2,030,000.00
#REF!
#REF!
#REF!
80,000.00
50,000.00
m2
pcs
m3
kg
zak
m2
m2
m2
1.45
0.08
2.00
0.72
1.00
1.00
1.00
1,800,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
#REF!
2,610,000.00
#REF!
#REF!
#REF!
80,000.00
55,000.00
50,000.00
m2
pcs
m2
m2
m2
m2
1.30
1.00
1.00
1.00
1.00
3,325,000.00
115,000.00
150,000.00
55,000.00
50,000.00
4,692,500.00
4,322,500.00
115,000.00
150,000.00
55,000.00
50,000.00
m2
pcs
m3
kg
zak
m'
m2
m'
1.30
0.08
2.00
0.72
1.00
1.00
1.00
760,000.00
#REF!
#REF!
#REF!
225,000.00
55,000.00
25,000.00
#REF!
988,000.00
#REF!
#REF!
#REF!
225,000.00
55,000.00
25,000.00
m2
m2
m3
kg
zak
m2
1.10
0.02
1.00
0.40
1.00
40,800.00
#REF!
#REF!
#REF!
19,000.00
#REF!
44,880.00
#REF!
#REF!
#REF!
19,000.00
m2
m2
m3
kg
zak
m2
unit
m2
m3
kg
zak
m2
m2
m2
m2
1.10
0.04
1.00
0.40
1.00
95,000.00
#REF!
#REF!
#REF!
15,000.00
1.30
0.04
2.00
0.40
1.30
1.00
460,000.00
#REF!
#REF!
#REF!
20,000.00
300,000.00
1.00
600,000.00
#REF!
104,500.00
#REF!
#REF!
#REF!
15,000.00
#REF!
598,000.00
#REF!
#REF!
#REF!
26,000.00
300,000.00
#REF!
600,000.00
: Perumahan
No.
sat.
volume
harga satuan
Total
- Pasir Pasang
- Semen Putih ( Nat )
- Semen PC ( saduran )
- Upah
m3
kg
zak
m2
0.04
1.00
0.40
1.00
#REF!
#REF!
#REF!
12,500.00
#REF!
#REF!
#REF!
12,500.00
unit
m2
m3
kg
zak
m2
m2
2.09
0.08
4.18
0.84
1.61
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
791,600.00
#REF!
836,160.00
#REF!
#REF!
#REF!
48,240.00
791,600.00
unit
m2
m3
kg
zak
m2
m2
2.21
0.09
4.43
0.89
1.70
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
791,600.00
#REF!
885,040.00
#REF!
#REF!
#REF!
51,060.00
791,600.00
unit
m2
m3
kg
zak
m2
m2
1.57
0.06
3.13
0.63
1.21
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
585,100.00
#REF!
626,797.60
#REF!
#REF!
#REF!
36,161.40
585,100.00
unit
m2
m3
kg
zak
m2
m2
1.45
0.06
2.90
0.58
1.12
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
555,600.00
#REF!
580,320.00
#REF!
#REF!
#REF!
33,480.00
555,600.00
unit
m2
m3
kg
zak
m2
m2
1.93
0.08
3.86
0.78
1.49
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
703,100.00
#REF!
772,200.00
#REF!
#REF!
#REF!
44,550.00
703,100.00
unit
m2
m3
kg
zak
m2
m2
2.45
0.10
4.90
0.99
1.88
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
767,600.00
#REF!
979,487.60
#REF!
#REF!
#REF!
56,508.90
767,600.00
unit
m2
m3
kg
zak
m2
m2
2.22
0.09
4.44
0.90
1.71
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
767,600.00
#REF!
888,877.60
#REF!
#REF!
#REF!
51,281.40
767,600.00
m2
m2
m3
kg
zak
m2
m2
7.85
0.31
15.69
3.16
6.04
1.00
300,000.00
#REF!
#REF!
#REF!
30,000.00
1,520,500.00
#REF!
2,353,650.00
#REF!
#REF!
#REF!
181,050.00
1,520,500.00
m2
m2
m3
kg
zak
m2
3.82
0.15
7.63
1.54
2.94
400,000.00
#REF!
#REF!
#REF!
30,000.00
#REF!
1,526,417.62
#REF!
#REF!
#REF!
88,062.56
: Perumahan
No.
sat.
volume
harga satuan
Total
- Upah
m2
1.00
950,000.00
950,000.00
m2
m2
m3
kg
zak
m2
m2
3.03
0.12
6.05
1.22
2.33
1.00
400,000.00
#REF!
#REF!
#REF!
30,000.00
950,000.00
#REF!
1,210,030.12
#REF!
#REF!
#REF!
69,809.43
950,000.00
unit
1.00
#REF!
#REF!
m2
unit
m2
0.20
1.00
#REF!
300,000.00
#REF!
300,000.00
unit
1.00
#REF!
#REF!
m2
m2
m2
1.00
1.00
#REF!
200,000.00
#REF!
200,000.00
m2
m2
m3
kg
zak
ltr
ltr
m2
m2
1.10
0.01
6.00
0.16
0.01
0.75
1.10
1.00
180,000.00
#REF!
#REF!
#REF!
14,000.00
15400
27000
35000
#REF!
198,000.00
#REF!
#REF!
#REF!
182.00
11,550.00
29,700.00
0.00
m2
m2
m3
kg
zak
m2
1.30
0.04
1.00
0.40
1.00
115,500.00
#REF!
#REF!
#REF!
19,250.00
#REF!
150,150.00
#REF!
#REF!
#REF!
19,250.00
Waterproofing SIKA
- Raintite
- Ongkos Pasang
m2
kg
m2
2.00
1.00
37,950.00
15,000.00
235,280.00
75,900.00
15,000.00
Analisa
Total
Pagar Keliling
-Seng ukuran 20x8
-Gelam
- Paku
- Upah
3
Listplank
- Kayu Merbau 2 x 3/15
- Paku
- Upah
m'
lmbr
ljr
kg
m'
1.50
2.00
0.10
1.00
42,000.00
3,800.00
6,800.00
2,500.00
73,780.00
63,000.00
7,600.00
680.00
2,500.00
m'
m'
kg
m'
2.20
0.08
1.00
35,000.00
0.00
5,000.00
82,000.00
77,000.00
0.00
5,000.00
1.00
1.00
2.00
3.00
1.00
1.00
1.00
1.00
1.00
0.70
0.70
2
2
1.4000
5.4000
0.30
0.30
1.00
1.00
2
2
2
2
0.6000
4.6000
2.0000
6.0000
0.0000
10.0000
upah
KM/WC utama
Kaca Polos Tempered 10 mm pintu
Gosok
Cowak
Bor
1.00
1.00
2.00
3.00
0.70
0.70
2
2
1.4000
5.4000
: Perumahan
No.
sat.
volume
1.00
1.00
1.00
1.10
1.10
harga satuan
Total
2
2
2.2000
6.2000
1.8000
11.6000
upah
KM/WC keluarga 2
Kaca Polos Tempered 10 mm pintu
Gosok
Cowak
Bor
Kaca Polos Tempered 10 mm
Gosok
Engsel WTG 180
Stainless Holo 3x3
Sealant
1.00
1.00
2.00
3.00
1.00
1.00
1.00
0.70
0.70
2
2
1.4000
5.4000
0.80
0.80
2
2
1.6000
5.6000
1.8000
11.0000
upah
m2
ltr
ltr
kg
ltr
m2
m'
0.06
0.50
3.75
2.50
1.00
m'
m'
80,000.00
36,000.00
#REF!
#REF!
40,000.00
Kusen 6/15
Listplank 3/30
Arch.2/10
Plint 3/15
#REF!
4,800.00
18,000.00
#REF!
#REF!
40,000.00
#REF!
1
Timber Deck
timber merbau starne holz 1.5/9 x 120
Kayu bengkirai 5/7
badukan bawah rangka 10/10
Ongkos pasang
- Semen PC Tiga Roda
- Pasir pasang
- Semen PC ( saduran )
m2
m2
m'
kg
m2
zak
m3
zak
m2
- Kayu merbau
Joint
badukan bawah rangka 10/10
Ongkos pasang
- Pasir pasang
- Semen PC Tiga Roda
#REF!
748,000.00
84,700.00
120.50
75,000.00
0.00
#REF!
#REF!
1.10
0.01
0.02
1.00
2.61
0.52
0.40
680,000.00
11,000,000.00
6,025.00
75,000.00
0.00
#REF!
#REF!
m2
1.10
700,000.00
set
m'
m2
m3
zak
2.00
4.00
1.00
0.52
0.40
95,000.00
25,000.00
75,000.00
#REF!
#REF!
2.00
2.00
0.73
0.73
2.7
2.7
3.9420
13.7200
27.44
1.00
1.00
0.30
0.30
2.5
2.5
0.7500
5.6000
11.20
2.00
2.00
0.98
0.98
2.5
2.5
1.00
1.00
1.93
1.93
2.5
2.5
4.9000
13.9200
27.84
4.8125
8.8500
17.70
m2
kg
ltr
kg
ltr
0.13
0.12
0.60
0.40
16,600.00
36,500.00
25,500.00
22,000.00
#REF!
770,000.00
190,000.00
100,000.00
75,000.00
#REF!
#REF!
149,193.33
2,213.33
4,380.00
15,300.00
8,800.00
: Perumahan
No.
sat.
volume
- Thinner A Spesial
- Kertas Gosok
- Upah
kg
lbr
m2
m'
m'
m'
5.00
2.50
1.00
17,900.00
1,600.00
25,000.00
Kusen 6/15
Arch.2/10
Plint 3/15
m2
ltr
ltr
kg
ltr
m2
m'
m'
m'
0.06
0.50
3.75
2.50
1.00
80,000.00
36,000.00
17,900.00
1,600.00
25,000.00
Kusen 6/15
Arch.2/10
Plint 3/15
No.
sat.
volume
harga satuan
harga satuan
Total
89,500.00
4,000.00
25,000.00
118,925.00
4,800.00
18,000.00
67,125.00
4,000.00
25,000.00
Total
Beton strouss
- Beton Jaya MIX K-225
- Upah
m3
m3
ls
1.00
1.05
1.00
#REF!
150,000.00
#REF!
#REF!
150,000.00
Beton sloof
m3
m3
ls
1.00
1.05
1.00
#REF!
150,000.00
#REF!
#REF!
150,000.00
m3
m3
ls
1.00
1.05
1.00
#REF!
150,000.00
#REF!
#REF!
150,000.00
m3
m3
ls
1.00
1.05
1.00
#REF!
150,000.00
#REF!
#REF!
150,000.00
m3
m3
ls
1.00
1.05
1.00
#REF!
150,000.00
#REF!
#REF!
150,000.00
m3
m3
ls
1.00
1.05
1.00
#REF!
#REF!
#REF!
m2
m2
m3
btg
kg
ls
1.00
- Tripleks 12 mm
- Kayu Glugu 4/6
- Kayu Gelam
- paku
- Upah
0.04
0.05
1.00
0.00
#REF!
#REF!
#REF!
#REF!
10,000.00
2 x pakai
1 Bekisting plat
- Tripleks 12 mm
- Kayu Glugu 4/6
- Kayu Gelam
- paku
- Upah
- Tripleks 12 mm
- Paku
- Upah
2 x pakai
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
#REF!
m2
m2
m3
btg
kg
ls
1.00
1.20
0.01
5.00
0.05
1.00
#REF!
#REF!
#REF!
#REF!
22,500.00
75% x pakai
2 Bekisting Poer
- Usuk Glugu
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
#REF!
m2
m3
m2
m3
m2
1.00
0.03
1.20
0.05
1.00
#REF!
#REF!
#REF!
15,000.00
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
: Perumahan
No.
3
- Tripleks 12 mm
- Paku
- Upah
sat.
volume
m2
m3
m2
m3
m2
0.02
1.20
0.05
1.00
harga satuan
#REF!
#REF!
#REF!
15,000.00
Total
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
Bekisting Balok
- Usuk Glugu
- Tripleks 12 mm
- Gelam
- Paku
- Upah
m2
m3
m2
btg
m3
m2
0.05
1.20
7.00
0.05
1.00
#REF!
#REF!
#REF!
#REF!
22,500.00
2 x pakai
Bekisting Kolom
- Usuk Glugu
- Tripleks 12 mm
- Paku
- Upah
#REF!
m2
m3
m2
m3
m2
0.03
1.20
0.05
1.00
#REF!
#REF!
#REF!
22,500.00
2x pakai
5
- Tripleks 12 mm
- Paku
- Upah
- Tripleks 12 mm
- Paku
- Upah
2x pakai
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
m2
m3
m2
m3
m2
0.02
1.20
0.05
1.00
#REF!
#REF!
#REF!
22,500.00
2x pakai
5
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
m2
m3
m2
m3
m2
0.02
1.20
0.05
1.00
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
Material
Upah
11,920.00
10,880.00
1,040.00
1,500.00
0.00
0.00
1,500.00
120,413.81
19,023.81
98,500.00
1,040.00
1,850.00
0.00
38,000.00
0.00
0.00
0.00
0.00
38,000.00
156,000.00
156,000.00
0.00
25,000.00
0.00
25,000.00
126,000.00
126,000.00
0.00
35,000.00
0.00
35,000.00
#REF!
#REF!
0.00
20,000.00
0.00
20,000.00
#REF!
#REF!
#REF!
#REF!
25,000.00
0.00
0.00
0.00
25,000.00
#REF!
#REF!
#REF!
0.00
314,170.00
0.00
107,085.00
100,000.00
0.00
107,085.00
2,863,658.56
739,200.00
241,920.00
255,761.32
4,622.22
1,603,615.20
18,539.82
0.00
0.00
0.00
565,467.78
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
237,690.00
177,777.78
2,359,186.87
739,200.00
131,040.00
138,537.38
2,503.70
1,332,500.40
15,405.39
0.00
0.00
0.00
443,801.30
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
197,505.00
96,296.30
2,329,287.85
739,200.00
116,640.00
123,313.49
2,228.57
1,332,500.40
15,405.39
0.00
0.00
0.00
433,219.29
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
197,505.00
85,714.29
2,652,197.27
547,505.00
#REF!
Material
Upah
739,200.00
272,160.00
287,731.48
5,200.00
1,332,500.40
15,405.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
197,505.00
200,000.00
2,224,641.28
739,200.00
66,240.00
70,029.88
1,265.61
1,332,500.40
15,405.39
0.00
0.00
0.00
396,182.25
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
197,505.00
48,677.25
2,670,329.93
579,212.50
739,200.00
315,900.00
359,664.35
32,500.00
1,209,087.00
13,978.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
179,212.50
250,000.00
2,628,818.89
573,130.00
739,200.00
315,900.00
359,664.35
32,500.00
1,168,050.40
13,504.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
173,130.00
250,000.00
3,924,616.97
739,200.00
373,846.15
442,663.82
4,160.00
2,337,720.00
27,027.00
0.00
0.00
0.00
854,192.31
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
346,500.00
307,692.31
4,578,382.06
739,200.00
535,846.15
634,484.81
4,160.00
2,634,236.00
30,455.10
0.00
0.00
0.00
1,031,475.64
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
390,450.00
441,025.64
4,176,067.96
739,200.00
535,846.15
634,484.81
4,160.00
2,236,520.00
25,857.00
0.00
972,525.64
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
Material
Upah
0.00
0.00
331,500.00
441,025.64
4,040,113.03
739,200.00
495,346.15
586,529.56
4,160.00
2,189,563.20
25,314.12
0.00
0.00
0.00
932,232.31
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
324,540.00
407,692.31
3,577,424.05
739,200.00
283,500.00
335,686.73
4,160.00
2,189,563.20
25,314.12
0.00
0.00
0.00
757,873.33
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
324,540.00
233,333.33
3,859,717.54
739,200.00
667,315.38
557,756.41
4,160.00
1,869,670.00
21,615.75
0.00
0.00
0.00
864,817.31
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
277,125.00
387,692.31
3,402,120.77
739,200.00
367,200.00
306,913.58
4,160.00
1,961,964.40
22,682.79
0.00
0.00
0.00
704,138.33
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
290,805.00
213,333.33
5,629,760.41
739,200.00
596,700.00
498,734.57
4,160.00
3,747,638.40
43,327.44
0.00
0.00
0.00
1,102,146.67
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
555,480.00
346,666.67
6,257,390.88
739,200.00
596,700.00
498,734.57
4,160.00
4,368,095.60
50,500.71
0.00
0.00
0.00
1,194,111.67
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
647,445.00
346,666.67
4,094,496.30
739,200.00
644,365.38
538,574.31
4,160.00
2,143,416.00
24,780.60
892,058.97
0.00
0.00
0.00
0.00
0.00
0.00
Material
Upah
0.00
0.00
0.00
200,000.00
317,700.00
374,358.97
4,238,530.89
739,200.00
644,365.38
538,574.31
4,160.00
2,285,804.40
26,426.79
0.00
0.00
0.00
913,163.97
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
338,805.00
374,358.97
4,050,479.62
739,200.00
627,972.53
524,872.81
4,160.00
2,129,652.80
24,621.48
0.00
0.00
0.00
880,495.16
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
315,660.00
364,835.16
4,077,059.01
739,200.00
557,357.14
465,850.97
4,160.00
2,284,084.00
26,406.90
0.00
0.00
0.00
862,359.52
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
338,550.00
323,809.52
4,017,774.22
739,200.00
615,677.88
514,596.69
4,160.00
2,119,634.00
24,505.65
0.00
0.00
0.00
871,867.31
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
314,175.00
357,692.31
3,925,498.48
739,200.00
361,462.50
302,118.06
4,160.00
2,489,773.00
28,784.93
0.00
0.00
0.00
779,037.50
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
369,037.50
210,000.00
3,428,855.40
739,200.00
535,500.00
447,582.30
4,160.00
1,682,956.00
19,457.10
0.00
0.00
0.00
760,561.11
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
249,450.00
311,111.11
4,307,784.88
739,200.00
527,850.00
441,188.27
4,160.00
2,565,723.60
886,961.67
0.00
0.00
0.00
0.00
0.00
Material
Upah
29,663.01
0.00
0.00
0.00
0.00
200,000.00
380,295.00
306,666.67
4,215,469.14
739,200.00
942,092.31
557,756.41
4,160.00
1,949,719.20
22,541.22
0.00
0.00
0.00
876,682.31
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
288,990.00
387,692.31
3,907,757.30
739,200.00
909,692.31
538,574.31
4,160.00
1,696,516.80
19,613.88
0.00
0.00
0.00
825,818.97
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
251,460.00
374,358.97
4,326,561.81
739,200.00
886,549.45
524,872.81
4,160.00
2,146,958.00
24,821.55
0.00
0.00
0.00
883,060.16
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
318,225.00
364,835.16
3,938,279.04
739,200.00
869,192.31
514,596.69
4,160.00
1,790,430.40
20,699.64
0.00
0.00
0.00
823,072.31
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
265,380.00
357,692.31
3,974,523.17
739,200.00
855,692.31
506,604.15
4,160.00
1,847,507.20
21,359.52
0.00
0.00
0.00
825,976.75
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
273,840.00
352,136.75
2,750,850.59
739,200.00
496,800.00
294,125.51
4,160.00
1,202,660.80
13,904.28
0.00
0.00
0.00
582,704.44
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
178,260.00
204,444.44
3,794,008.34
739,200.00
745,200.00
441,188.27
4,160.00
779,831.67
0.00
0.00
0.00
0.00
Material
Upah
1,842,953.20
21,306.87
0.00
0.00
0.00
0.00
0.00
200,000.00
273,165.00
306,666.67
3,432,638.92
739,200.00
486,000.00
287,731.48
4,160.00
1,893,654.40
21,893.04
0.00
0.00
0.00
680,680.00
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
280,680.00
200,000.00
3,284,407.16
739,200.00
486,000.00
287,731.48
4,160.00
1,747,116.80
20,198.88
0.00
0.00
0.00
658,960.00
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
258,960.00
200,000.00
3,788,588.92
739,200.00
729,000.00
431,597.22
4,160.00
1,863,092.00
21,539.70
0.00
0.00
0.00
776,150.00
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
276,150.00
300,000.00
3,130,755.98
739,200.00
469,800.00
278,140.43
4,160.00
1,620,718.00
18,737.55
0.00
0.00
0.00
633,558.33
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
240,225.00
193,333.33
2,937,946.62
739,200.00
324,000.00
191,820.99
4,160.00
1,659,578.80
19,186.83
0.00
0.00
0.00
579,318.33
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
245,985.00
133,333.33
3,735,201.94
739,200.00
1,071,692.31
634,484.81
4,160.00
1,270,970.80
14,694.03
0.00
0.00
0.00
829,410.64
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
188,385.00
441,025.64
4,010,710.57
739,200.00
990,692.31
586,529.56
855,342.31
0.00
0.00
0.00
Material
Upah
4,160.00
1,670,812.00
19,316.70
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
247,650.00
407,692.31
4,053,064.38
739,200.00
65,812.50
143,865.74
212,500.00
2,600.00
2,856,066.40
33,019.74
-
723,330.00
0.00
200,000.00
423,330.00
100,000.00
3,209,874.86
739,200.00
101,250.00
221,331.91
326,923.08
4,000.00
1,796,401.20
20,768.67
-
620,111.15
0.00
200,000.00
266,265.00
153,846.15
2,656,737.58
739,200.00
65,812.50
143,865.74
212,500.00
2,600.00
1,475,698.40
17,060.94
-
518,730.00
0.00
200,000.00
218,730.00
100,000.00
2,787,786.22
739,200.00
87,750.00
191,820.99
283,333.33
3,466.67
1,465,274.80
16,940.43
-
550,518.33
0.00
200,000.00
217,185.00
133,333.33
3,007,354.51
739,200.00
119,659.09
261,574.07
386,363.64
4,727.27
1,478,734.40
17,096.04
-
600,998.18
0.00
200,000.00
219,180.00
181,818.18
3,049,970.82
739,200.00
109,687.50
239,776.23
354,166.67
4,333.33
1,584,488.40
18,318.69
-
601,521.67
0.00
200,000.00
Material
Upah
-
234,855.00
166,666.67
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
331,500.00
#REF!
0.00
-
496,207.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
400,000.00
96,207.97
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
-
238,250.00
0.00
0.00
0.00
0.00
0.00
0.00
169,125.00
69,125.00
0.00
-
129,882.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100,000.00
25,882.35
4,000.00
0.00
-
208,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100,000.00
108,500.00
0.00
-
308,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100,000.00
108,500.00
100,000.00
0.00
-
324,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100,000.00
74,000.00
150,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
480,000.00
0.00
0.00
Material
Upah
#REF!
#REF!
#REF!
#REF!
#REF!
331,500.00
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
480,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
415,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
415,000.00
625,628.55
397,300.00
60,710.00
167,618.55
0.00
75,105.47
75,000.00
0.00
0.00
0.00
75,000.00
22,500.00
13,402.50
4,080.00
9,322.50
0.00
25,000.00
0.00
0.00
25,000.00
2,956.25
2,956.25
0.00
15,000.00
0.00
15,000.00
703,445.91
397,300.00
54,600.00
251,545.91
0.00
84,447.29
75,000.00
0.00
0.00
0.00
75,000.00
22,500.00
16,742.25
3,380.00
13,362.25
0.00
25,000.00
0.00
0.00
25,000.00
1,633.00
390.00
1,243.00
0.00
5,000.00
0.00
0.00
5,000.00
64,000.00
64,000.00
0.00
15,000.00
0.00
15,000.00
#REF!
33,250.00
#REF!
#REF!
0.00
20,000.00
0.00
0.00
0.00
20,000.00
#REF!
90,640.00
#REF!
0.00
15,000.00
0.00
0.00
15,000.00
#REF!
28,000.00
#REF!
0.00
5,000.00
0.00
0.00
5,000.00
#REF!
10,000.00
Material
Upah
54,600.00
#REF!
0.00
0.00
0.00
10,000.00
#REF!
247,200.00
23,437.50
24,253.47
#REF!
0.00
35,000.00
0.00
0.00
0.00
0.00
35,000.00
366,080.00
207,900.00
157,500.00
680.00
0.00
35,000.00
0.00
0.00
0.00
35,000.00
#REF!
121,836.00
#REF!
0.00
45,000.00
0.00
0.00
45,000.00
2,769.93
608.54
2,161.39
0.00
5,000.00
0.00
0.00
5,000.00
#REF!
379,440.00
#REF!
0.00
35,000.00
0.00
0.00
35,000.00
#REF!
907,200.00
#REF!
0.00
50,000.00
0.00
0.00
50,000.00
#REF!
970,200.00
#REF!
0.00
50,000.00
0.00
0.00
50,000.00
#REF!
251,100.00
223,200.00
#REF!
0.00
50,000.00
0.00
0.00
0.00
50,000.00
#REF!
379,440.00
#REF!
0.00
50,000.00
0.00
0.00
50,000.00
#REF!
852,500.00
#REF!
0.00
50,000.00
0.00
0.00
50,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8,000.00
0.00
#REF!
#REF!
#REF!
45,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
45,000.00
27,500.00
15,000.00
15,000.00
Material
Upah
#REF!
15,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
0.00
0.00
7,500.00
0.00
5,500.00
0.00
0.00
0.00
0.00
5,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
#REF!
#REF!
#REF!
40,000.00
0.00
0.00
0.00
0.00
0.00
0.00
40,000.00
10,000.00
10,000.00
12,500.00
#REF!
#REF!
#REF!
#REF!
0.00
6,500.00
0.00
0.00
6,500.00
Material
#REF!
#REF!
#REF!
Upah
0.00
6,500.00
0.00
0.00
6,500.00
0.00
6,500.00
0.00
0.00
6,500.00
#REF!
6,215.00
#REF!
0.00
6,500.00
0.00
0.00
6,500.00
#REF!
#REF!
#REF!
0.00
6,500.00
0.00
0.00
6,500.00
0.00
6,500.00
0.00
0.00
6,500.00
0.00
7,500.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
7,500.00
#REF!
8,442.50
#REF!
0.00
7,500.00
0.00
0.00
7,500.00
#REF!
#REF!
#REF!
0.00
7,500.00
0.00
0.00
7,500.00
0.00
7,500.00
0.00
0.00
7,500.00
0.00
22,500.00
0.00
0.00
0.00
22,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
Material
#REF!
0.00
0.00
22,500.00
0.00
22,500.00
0.00
0.00
0.00
22,500.00
0.00
30,000.00
0.00
0.00
0.00
30,000.00
0.00
15,000.00
0.00
0.00
0.00
15,000.00
0.00
25,000.00
0.00
0.00
0.00
25,000.00
0.00
22,500.00
0.00
0.00
0.00
22,500.00
0.00
25,000.00
0.00
0.00
0.00
25,000.00
0.00
22,500.00
0.00
0.00
0.00
22,500.00
0.00
25,000.00
0.00
0.00
0.00
25,000.00
0.00
35,000.00
0.00
0.00
0.00
0.00
35,000.00
0.00
22,500.00
0.00
0.00
0.00
0.00
22,500.00
0.00
25,000.00
0.00
0.00
0.00
0.00
25,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
#REF!
#REF!
Upah
16,500.00
0.00
0.00
0.00
Material
#REF!
Upah
0.00
0.00
16,500.00
#REF!
354,000.00
#REF!
#REF!
#REF!
20,000.00
0.00
70,000.00
0.00
0.00
0.00
0.00
0.00
70,000.00
#REF!
234,000.00
#REF!
#REF!
#REF!
0.00
0.00
41,500.00
0.00
0.00
0.00
0.00
25,000.00
16,500.00
#REF!
294,000.00
#REF!
#REF!
#REF!
0.00
25,000.00
0.00
0.00
0.00
0.00
25,000.00
#REF!
507,500.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
185,000.00
0.00
0.00
0.00
0.00
80,000.00
55,000.00
50,000.00
#REF!
507,500.00
#REF!
#REF!
#REF!
0.00
0.00
245,000.00
0.00
0.00
0.00
0.00
195,000.00
50,000.00
#REF!
1,430,000.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
185,000.00
0.00
0.00
0.00
0.00
80,000.00
55,000.00
50,000.00
#REF!
565,500.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
185,000.00
0.00
0.00
0.00
0.00
80,000.00
55,000.00
50,000.00
#REF!
507,000.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
185,000.00
0.00
0.00
0.00
0.00
80,000.00
55,000.00
50,000.00
Material
Upah
#REF!
507,000.00
#REF!
#REF!
#REF!
0.00
0.00
245,000.00
0.00
0.00
0.00
0.00
195,000.00
50,000.00
#REF!
2,030,000.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
170,000.00
0.00
0.00
0.00
0.00
80,000.00
40,000.00
50,000.00
#REF!
2,030,000.00
#REF!
#REF!
#REF!
0.00
0.00
130,000.00
0.00
0.00
0.00
0.00
80,000.00
50,000.00
#REF!
2,610,000.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
185,000.00
0.00
0.00
0.00
0.00
80,000.00
55,000.00
50,000.00
4,437,500.00
4,322,500.00
115,000.00
0.00
0.00
0.00
255,000.00
0.00
0.00
150,000.00
55,000.00
50,000.00
#REF!
988,000.00
#REF!
#REF!
#REF!
0.00
0.00
0.00
305,000.00
0.00
0.00
0.00
0.00
225,000.00
55,000.00
25,000.00
#REF!
44,880.00
#REF!
#REF!
#REF!
0.00
16,500.00
0.00
0.00
0.00
0.00
19,000.00
#REF!
104,500.00
#REF!
#REF!
#REF!
0.00
#REF!
598,000.00
#REF!
#REF!
#REF!
26,000.00
0.00
#REF!
600,000.00
15,000.00
0.00
0.00
0.00
0.00
15,000.00
300,000.00
0.00
0.00
0.00
0.00
0.00
300,000.00
12,500.00
0.00
Material
#REF!
#REF!
#REF!
Upah
0.00
0.00
0.00
0.00
12,500.00
#REF!
836,160.00
#REF!
#REF!
#REF!
48,240.00
0.00
#REF!
#REF!
885,040.00
#REF!
#REF!
#REF!
51,060.00
0.00
#REF!
#REF!
626,797.60
#REF!
#REF!
#REF!
36,161.40
0.00
#REF!
#REF!
580,320.00
#REF!
#REF!
#REF!
33,480.00
0.00
#REF!
#REF!
772,200.00
#REF!
#REF!
#REF!
44,550.00
0.00
#REF!
#REF!
979,487.60
#REF!
#REF!
#REF!
56,508.90
0.00
#REF!
#REF!
888,877.60
#REF!
#REF!
#REF!
51,281.40
0.00
#REF!
#REF!
2,353,650.00
#REF!
#REF!
#REF!
181,050.00
0.00
791,600.00
0.00
0.00
0.00
0.00
0.00
791,600.00
#REF!
791,600.00
0.00
0.00
0.00
0.00
0.00
791,600.00
#REF!
585,100.00
0.00
0.00
0.00
0.00
0.00
585,100.00
#REF!
555,600.00
0.00
0.00
0.00
0.00
0.00
555,600.00
#REF!
703,100.00
0.00
0.00
0.00
0.00
0.00
703,100.00
#REF!
767,600.00
0.00
0.00
0.00
0.00
0.00
767,600.00
#REF!
767,600.00
0.00
0.00
0.00
0.00
0.00
767,600.00
#REF!
1,520,500.00
0.00
0.00
0.00
0.00
0.00
1,520,500.00
#REF!
1,526,417.62
#REF!
#REF!
#REF!
88,062.56
950,000.00
0.00
0.00
0.00
0.00
0.00
#REF!
Material
Upah
0.00
950,000.00
#REF!
1,210,030.12
#REF!
#REF!
#REF!
69,809.43
0.00
950,000.00
0.00
0.00
0.00
0.00
0.00
950,000.00
10.41
1300750
4,905,000.00
6,205,750.00
#REF!
198,000.00
#REF!
#REF!
#REF!
182.00
11,550.00
29,700.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
35,000.00
#REF!
150,150.00
#REF!
#REF!
#REF!
0.00
19,250.00
0.00
0.00
0.00
0.00
19,250.00
217,780.00
75,900.00
0.00
17,500.00
0.00
15,000.00
Material
Upah
71,280.00
63,000.00
7,600.00
680.00
0.00
2,500.00
0.00
0.00
0.00
2,500.00
77,000.00
77,000.00
0.00
0.00
5,000.00
0.00
0.00
5,000.00
#REF!
17,000
62,500
15,000
#REF!
17,000
#REF!
17,000
268,000
0
8,000
#REF!
91,800
125,000
45,000
#REF!
78,200
#REF!
102,000
268,000
0
80,000
#REF!
#REF!
#REF!
17,000
62,500
9,450
#REF!
91,800
125,000
28,350
Material
Upah
#REF!
17,000
268,000
0
8,000
#REF!
105,400
268,000
0
92,800
#REF!
#REF!
#REF!
17,000
62,500
9,450
#REF!
17,000
268,000
0
8,000
#REF!
91,800
125,000
28,350
#REF!
95,200
268,000
0
88,000
#REF!
#REF!
#REF!
4,800.00
18,000.00
#REF!
#REF!
0.00
#REF!
#REF!
#REF!
#REF!
40,000.00
0.00
0.00
0.00
0.00
40,000.00
22,500.00
15,000.00
10,000.00
10,000.00
#REF!
748,000.00
84,700.00
120.50
0.00
0.00
#REF!
#REF!
75,000.00
0.00
0.00
0.00
75,000.00
0.00
0.00
0.00
#REF!
770,000.00
190,000.00
100,000.00
0.00
#REF!
#REF!
75,000.00
0.00
0.00
0.00
75,000.00
0.00
0.00
239,000
10,000
6,000
942,138
137,200
164,640
149,300
299,000
10,000
6,000
224,250
56,000
67,200
41,700
149,277.36
1,393,278.00
347,450.00
41,694.00
389,150.00
0.97
289,300
9,700
6,500
289,300
9,700
6,500
124,193.33
2,213.33
4,380.00
15,300.00
8,800.00
1,417,570
135,024
180,960
1,392,256
85,845
115,050
365,938
25,000.00
0.00
0.00
0.00
0.00
3,326,705
3,692,643
1,394,000.00
756,079.00
67,200.00
390,000.00
419,250.00
Material
Upah
89,500.00
4,000.00
0.00
36,885.42
22,603.19
26,825.76
0.00
0.00
25,000.00
93,925.00
4,800.00
18,000.00
67,125.00
4,000.00
0.00
27,895.73
17,094.35
20,287.80
25,000.00
0.00
0.00
0.00
0.00
25,000.00
Material
#REF!
#REF!
Upah
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
150,000.00
0.00
22,500.00
0.00
0.00
0.00
0.00
22,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
0.00
0.00
22,500.00
0.00
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
0.00
22,500.00
0.00
#REF!
22,500.00
Material
#REF!
#REF!
#REF!
#REF!
0.00
Upah
22,500.00
0.00
0.00
0.00
22,500.00
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
0.00
0.00
22,500.00
0.00
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
0.00
22,500.00
0.00
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
0.00
22,500.00
0.00
#REF!
22,500.00
#REF!
#REF!
#REF!
#REF!
22,500.00
0.00
0.00
0.00
22,500.00
0.00
#REF!
22,500.00
PROGRESS PEKERJAAN
PEKERJAAN STRUKTUR DAN FINISHING RAFFLES TB 10 NO. 01
CITRALAND
28 Agustus 2013
NO
I
1
2
3
4
5
JENIS PEKERJAAN
Pekerjaan Persiapan
Pos kerja/gudang
Pasang papan bowplank
Pagar seng
Air kerja
Listrik kerja
VOLUME SAT.
1.00
86.00
102.00
1.00
1.00
unit
m'
m'
ls
ls
BOBOT
PROGRESS
Rab
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
Rab
100.00
100.00
100.00
-
#REF!
II
Pekerjaan Tanah
1 Galian tanah pondasi
2 Urugan kembali bekas galian
Urugan sirtu dan pemadatan bawah lantai (asumsi tanah asli -80 cm dr
3 nol lantai)
108.90
63.30
293.08
m3
m3
m3
Pekerjaan Pondasi
1 Pekerjaan Rabatan Lantai t = 8,5 cm tulangan M7
2 Pondasi Balok beton 20x51,5
3 Plastik bawah lantai mika t = 0,2 mm
366.85
45.60
865.93
m2
m3
m2
#REF!
#REF!
100.00
100.00
#REF!
#REF!
#REF!
100.00
#REF!
#REF!
#REF!
#REF!
#REF!
100.00
100.00
100.00
#REF!
IV
1
2
3
4
5
1
2
3
4
5
6
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
#REF!
#REF!
#REF!
#REF!
417.77
369.99
46.62
234.44
4.00
m2
m2
m2
m'
bh
#REF!
#REF!
#REF!
#REF!
#REF!
35.00
20.00
#REF!
#REF!
#REF!
#REF!
#REF!
466.10
615.21
168.00
35.25
182.68
40.04
m2
m2
m'
m2
m'
m'
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
50.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
V
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
III
BOBOT PROG
#REF!
m2
m'
m2
m2
bh
#REF!
#REF!
#REF!
#REF!
#REF!
20.00
20.00
20.00
-
#REF!
#REF!
#REF!
#REF!
#REF!
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m2
#REF!
#REF!
NO
JENIS PEKERJAAN
VOLUME SAT.
BOBOT
PROGRESS
Rab
Rab
BOBOT PROG
Rab
30.16
11.41
27.79
8.14
82.79
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
1,027.57
170.20
335.75
1,363.32
6.00
Keramik R. Utama Monalisa 6 OP 001 CM 60x60 (Perekat sika Fix)
194.63
Keramik Service Platinum Sahara Cream 40x40 (Perekat sika Fix)
36.00
Keramik R. Jemur Platinum Sahara Cream 40x40 (Perekat sika Fix)
17.50
Keramik lantai KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix)
20.25
Keramik dinding KM//WC Utama Roman G 452000 45x45 (Perekat sika Fix) 62.81
Keramik lantai KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix) 7.50
Keramik dinding KM//WC R. Tidur 1 Roman G 452000 45x45 (Perekat sika Fix)
28.58
Keramik lantai KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix) 7.50
Keramik dinding KM//WC R. Tidur 2 Roman G 452000 45x45 (Perekat sika Fix)
28.58
Finishing dinding batu andesit
17.42
m2
m'
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
20.00
20.00
50.00
50.00
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
VI
#REF!
0.06
3.90
2.00
1.00
1.00
1.00
8.00
1.00
2.00
m3
m2
psg
set
set
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.06
2.46
1.00
1.00
1.00
1.00
4.00
1.00
1.00
m3
m2
psg
set
set
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.16
6.65
38.22
3.00
3.00
12.00
3.00
3.00
m3
m2
m'
psg
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.11
4.47
25.48
2.00
2.00
m3
m2
m'
psg
set
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NO
JENIS PEKERJAAN
VOLUME SAT.
BOBOT
PROGRESS
Rab
8.00
2.00
2.00
bh
bh
bh
Rab
#REF!
#REF!
#REF!
0.11
3.99
25.08
2.00
2.00
8.00
2.00
2.00
m3
m2
m'
psg
set
bh
bh
bh
0.05
1.64
11.24
1.00
1.00
3.00
1.00
1.00
BOBOT PROG
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m3
m2
m'
psg
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.15
5.19
34.02
3.00
3.00
9.00
3.00
3.00
m3
m2
m'
psg
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.10
3.11
2.00
6.00
2.00
2.00
m3
m2
psg
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3.00
60.36
unit
m'
#REF!
#REF!
#REF!
#REF!
- Pintu besi sliding perforated iron sheet warna off white (3,30 x 2,45) 1.00
16.40
- Benangan kusen
unit
m'
#REF!
#REF!
#REF!
#REF!
unit
m'
#REF!
#REF!
#REF!
#REF!
1.00
11.84
unit
m'
#REF!
#REF!
#REF!
#REF!
0.05
1.80
0.99
m3
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
- Pintu besi sliding perforated iron sheet warna off white (2,90 x 2,45) 1.00
15.60
- Benangan kusen
12 Pintu P12 = 1 bh (Service ke teras belakang)
NO
JENIS PEKERJAAN
VOLUME SAT.
BOBOT
PROGRESS
Rab
-
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
unit
m'
#REF!
#REF!
#REF!
#REF!
1.00
9.04
unit
m'
#REF!
#REF!
#REF!
#REF!
Lantai 2
1 Pintu P3 = 7 bh (R. Tidur utama dan R. Tidur keluarga)
- Kusen merbau Kering Oven 6/15 (1,00 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
0.38
15.52
89.18
7.00
7.00
28.00
7.00
7.00
m3
m2
m'
psg
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.22
7.97
50.16
4.00
4.00
16.00
4.00
4.00
m3
m2
m'
psg
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3 Pintu P6 = 1 bh (Gudang)
- Kusen merbau Kering Oven 6/15 (0,90 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
0.05
1.73
11.34
1.00
1.00
3.00
1.00
1.00
m3
m2
m'
psg
set
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.00
13.44
unit
m'
#REF!
#REF!
#REF!
#REF!
2.00
23.68
unit
m'
#REF!
#REF!
#REF!
#REF!
13.08
2.00
2.00
9.00
1.00
2.00
m'
bh
bh
bh
bh
bh
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.00
13.44
unit
m'
1.00
13.44
BOBOT PROG
NO
JENIS PEKERJAAN
- Kusen merbau Kering Oven 6/15 (1,64 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Daun Jendela slimar kaca (0,72 x 1,27)
- Kaca polos 6 mm (0,46 x 1,01)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Ramskar Dks SN
- Spring knip Dks SN
- Engsel Dekkson 3"
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
- Upah pasang Daun Jendela
VOLUME SAT.
BOBOT
PROGRESS
Rab
0.08
1.73
1.83
0.49
14.96
1.00
1.00
1.00
1.00
3.00
3.00
1.00
1.00
1.00
m3
m2
m2
m2
m'
psg
set
bh
bh
bh
bh
bh
bh
bh
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2.00
26.88
unit
m'
3.00
40.32
BOBOT PROG
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
unit
m'
#REF!
#REF!
#REF!
#REF!
1.00
10.24
unit
m'
#REF!
#REF!
#REF!
#REF!
2.00
21.68
unit
m'
#REF!
#REF!
#REF!
#REF!
2.00
23.28
unit
m'
#REF!
#REF!
#REF!
#REF!
3.00
31.32
unit
m'
#REF!
#REF!
#REF!
#REF!
#REF!
VII
Pekerjaan Plafond
1 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm
2 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm
356.52
307.00
m2
m2
#REF!
#REF!
#REF!
20.00
20.00
#REF!
VIII
1
2
3
4
5
6
Pekerjaan Atap
Penutup atap genteng Munir Midnight black
Penutup atap genteng nok Munir Midnight black
Penutup atap Eter gelombang kecil 3,5x800x2100
Listplank kayu kamper 3/20
Talang PVC L 20 cm Maspion
Avour cembung
238.90
16.00
176.01
69.85
77.60
17.00
m2
m'
m2
m'
m'
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-
#REF!
IX
Pekerjaan Railling
1 Railling tangga utama, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as
Railling tangga service, besi pipa vertikal dia. 2 cm jrk 12 cm as +
2 handrailling besi dia. 5 cm
23.56
4.50
m'
m'
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NO
JENIS PEKERJAAN
VOLUME SAT.
9.10
1.00
25.36
9.10
8.00
m'
unit
m'
m'
bh
BOBOT
PROGRESS
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
Rab
-
BOBOT PROG
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
3
4
5
6
7
1
2
3
4
5
6
335.40
16.00
143.50
1.00
2.00
2.00
m'
m'
m'
ls
unit
unit
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
255.90
251.50
1.00
2.00
13.00
m'
m'
ls
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
80.00
80.00
80.00
80.00
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Sanitary
Lantai 1
KM/WC Utama 1
Bath tub TOTO FB 1700-80
Kran Bath tub TOTO TX 447 SQ
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Hand Shower TOTO TX 472 SQ
Rain Shower TOTO TX 488 SLN
Kran Shower TOTO TX 442 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Badukan bathtub Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
1.00
1.00
1.00
1.00
1.00
1.00
set
set
set
set
set
unit
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
X
#REF!
NO
JENIS PEKERJAAN
VOLUME SAT.
BOBOT
PROGRESS
Rab
1.00
bh
Rab
#REF!
2.00
2.00
2.00
2.00
2.00
bh
bh
set
set
bh
Pantry
1 Kitchen sink BlancoPlus 451 Lubang 48x50
2 Kran kitchen zink Toto TX 604 KDN
3 Meja & dinding Pantry, Granit star white
2.00
2.00
2.00
Dapur
1 Kitchen sink Blanco 1 Lubang Blanco flex
2 Kran kitchen zink Toto 604 KDN
Taman
1 Kran taman T 26-13
BOBOT PROG
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
bh
bh
unit
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2.00
2.00
bh
bh
#REF!
#REF!
#REF!
#REF!
6.00
bh
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Lantai 2
KM/WC Utama
Bathtub TOTO D-019
Kran Bathtub TOTO TX 494 SQ
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Hand Shower TOTO TX 472 SQ
Rain Shower TOTO TX 488 SLN
Kran Shower TOTO TX 442 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
KM/WC Utama 2
Bath tub TOTO FB 1700-80
Kran Bath tub TOTO TX 447 SQ
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Hand Shower TOTO TX 472 SQ
Rain Shower TOTO TX 488 SLN
Kran Shower TOTO TX 442 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Badukan bathtub Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
KM/WC R. Tidur 1
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO L 548
Kran wastafel TOTO TX 115 LQ
Hand Shower TOTO TX 472 SQ
Kran Shower TOTO TX 443 SQ
1.00
1.00
1.00
1.00
1.00
1.00
set
set
set
set
set
set
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7 Avour Toto TX 1C
1
2
3
4
5
KM/WC Pembantu
Bak air
Kran dinding Toto T23 B13
Closet Jongkok, Toto CE 7
Tempat sabun Toto S 156 N
Avour Toto TX 1C
NO
JENIS PEKERJAAN
VOLUME SAT.
BOBOT
PROGRESS
Rab
7
8
9
10
11
12
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
unit
bh
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
KM/WC R. Tidur 2
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO L 548
Kran wastafel TOTO TX 115 LQ
Hand Shower TOTO TX 472 SQ
Kran Shower TOTO TX 443 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
unit
bh
6.00
4.00
bh
bh
R. Cuci
1 Kran dinding ASAHI
2 Avour Toto TX 1BV1
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XI
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
m'
m'
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
bh
bh
bh
ttk
ttk
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
BOBOT PROG
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NO
37
38
39
40
41
42
43
44
45
JENIS PEKERJAAN
Supply dan pasang accessories Telephone
Supply dan pasang accessories Telephone lantai
Supply dan pasang accessories TV
Supply dan pasang accessories Saklar tunggal
Supply dan pasang accessories Saklar seri
Supply dan pasang accessories Saklar tunggal hotel
Supply dan pasang accessories Saklar seri hotel
Supply dan pasang accessories Timer sekring Hager
Supply dan pasang accessories Exhause fan KDK 25x25 plafond
VOLUME SAT.
16.00
2.00
7.00
19.00
43.00
8.00
16.00
16.00
11.00
bh
bh
bh
bh
bh
bh
bh
bh
bh
BOBOT
PROGRESS
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rab
-
#REF!
XII
1
2
3
4
5
6
7
8
9
10
910.13
1,639.07
710.14
69.85
27.79
34.46
174.65
312.76
116.73
2.65
m2
m2
m2
m'
m2
m'
m'
m'
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
m3
m3
m3
m3
m2
m2
m2
unit
m2
m'
m'
m2
m2
m2
m2
m2
m2
unit
titik
titik
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Pekerjaan Lain-lain
1 Box meter listrik dan air
2.00
Unit
#REF!
20.00
20.00
-
1
2
3
4
1.00
1.00
1.00
1.00
Ls
Ls
Ls
ls
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CATATAN :
1 Tidak termasuk sistem pemipaan Kolam Renang ex. Banyu biru
2 Tidak termasuk pekerjaan baja untuk perkuatan struktur
3 Tidak termasuk joint partisi dari Hilti
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XV
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XIV
Rab
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XIII
BOBOT PROG
#REF!
#REF!
80.00
90.00
20.00
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NO
JENIS PEKERJAAN
VOLUME SAT.
4 Tidak termasuk plesteran dinding pagar luar samping yang sudah ada tetangga
BOBOT
PROGRESS
Rab
Rab
BOBOT PROG
Rab
JENIS PEKERJAAN
VOLUME
Pekerjaan Persiapan
1 Pos kerja/gudang
2 Air kerja
3 Listrik kerja
SAT.
1.00
1.00
1.00
unit
ls
ls
HARGA SAT.
2,500,000.00
750,000.00
1,000,000.00
865.05
181.30
865.05
77.37
6.00
m2
m'
m2
m2
bh
92,000.00
8,500.00
8,800.00
#REF!
75,000.00
55.83
45.00
180.00
65.59
9.00
35.75
3.75
20.56
5.00
25.26
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
4.50
m2
#REF!
30.16
11.41
27.79
8.14
82.79
m2
m2
m2
m2
m2
#REF!
#REF!
1,213,300.00
#REF!
#REF!
1,027.57
170.20
335.75
1,363.32
6.00
194.63
36.00
17.50
20.25
62.81
7.50
28.58
7.50
28.58
17.42
m2
m'
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
92,000.00
8,500.00
258,800.00
8,800.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.06
3.90
2.00
1.00
1.00
1.00
m3
m2
psg
set
set
set
16,600,000.00
1,400,000.00
534,400.00
213,400.00
239,400.00
343,400.00
NO
JENIS PEKERJAAN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
VOLUME
SAT.
HARGA SAT.
8.00
1.00
2.00
bh
bh
bh
22,800.00
112,500.00
56,300.00
0.06
2.46
1.00
1.00
1.00
1.00
4.00
1.00
1.00
m3
m2
psg
set
set
set
bh
bh
bh
16,600,000.00
1,400,000.00
534,400.00
213,400.00
239,400.00
343,400.00
22,800.00
56,300.00
56,300.00
0.16
6.65
38.22
3.00
3.00
12.00
3.00
3.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
131,600.00
139,800.00
22,800.00
56,300.00
56,300.00
0.11
4.47
25.48
2.00
2.00
8.00
2.00
2.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
131,600.00
139,800.00
22,800.00
56,300.00
56,300.00
0.11
3.99
25.08
2.00
2.00
8.00
2.00
2.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
131,600.00
149,300.00
22,800.00
56,300.00
56,300.00
0.05
1.64
11.24
1.00
1.00
3.00
1.00
1.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
131,600.00
149,300.00
22,800.00
56,300.00
56,300.00
0.15
5.19
34.02
3.00
3.00
9.00
3.00
3.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
90,000.00
76,800.00
22,800.00
56,300.00
56,300.00
NO
JENIS PEKERJAAN
- Kusen merbau Kering Oven 6/15 (0,80 x 2.20)
- Daun Pintu Solid merbau t = 3,6 cm (0,72 x 2.16)
- Turbular Dks 8587 ET SS
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
VOLUME
SAT.
HARGA SAT.
0.10
3.11
2.00
6.00
2.00
2.00
m3
m2
psg
bh
bh
bh
16,600,000.00
1,400,000.00
68,600.00
22,800.00
56,300.00
56,300.00
3.00
60.36
unit
m'
26,312,000.00
7,500.00
1.00
16.40
unit
m'
16,136,300.00
7,500.00
1.00
15.60
unit
m'
13,516,200.00
7,500.00
1.00
11.84
unit
m'
5,372,700.00
7,500.00
0.05
1.80
0.99
13.08
2.00
2.00
9.00
1.00
2.00
m3
m2
m2
m'
bh
bh
bh
bh
bh
16,600,000.00
500,000.00
162,000.00
73,200.00
80,300.00
33,600.00
17,700.00
112,500.00
56,300.00
1.00
13.44
unit
m'
6,132,400.00
7,500.00
1.00
13.44
unit
m'
13,599,400.00
7,500.00
1.00
9.04
unit
m'
6,906,900.00
7,500.00
Lantai 2
1 Pintu P3 = 7 bh (R. Tidur utama dan R. Tidur keluarga)
- Kusen merbau Kering Oven 6/15 (1,00 x 2.45)
- Daun Pintu Solid merbau t = 3,6 cm (0,92 x 2.41)
- Architrave merbau 3/8
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + double cylinder Dks 60 SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
0.38
15.52
89.18
7.00
7.00
28.00
7.00
7.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
131,600.00
139,800.00
22,800.00
56,300.00
56,300.00
0.22
7.97
50.16
m3
m2
m'
16,600,000.00
1,400,000.00
73,200.00
- Pintu besi sliding perforated iron sheet warna off white (3,30 x 2,45)
- Benangan kusen
11 PINTU Type P10 = 1 unit (Pintu Garasi)
- Pintu besi sliding perforated iron sheet warna off white (2,90 x 2,45)
- Benangan kusen
12 Pintu P12 = 1 bh (Service ke teras belakang)
NO
JENIS PEKERJAAN
- Handle Dks HRE 819 SS
- Lockcase Swing Dekkson 8485 SN + Knop cylinder Dks 60 SN TT
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
3 Pintu P6 = 1 bh (Gudang)
- Kusen merbau Kering Oven 6/15 (0,90 x 2.15)
- Daun Pintu Solid merbau t = 3,6 cm (0,82 x 2.11)
- Architrave merbau 3/8
- Handle Dks AA20 SN
- Lockcase HMT SN
- Engsel Dekkson 4"
- Upah pasang kusen + beton anker 8
- Upah pasang Daun Pintu
VOLUME
SAT.
HARGA SAT.
4.00
4.00
16.00
4.00
4.00
psg
set
bh
bh
bh
131,600.00
149,300.00
22,800.00
56,300.00
56,300.00
0.05
1.73
11.34
1.00
1.00
3.00
1.00
1.00
m3
m2
m'
psg
set
bh
bh
bh
16,600,000.00
1,400,000.00
73,200.00
90,000.00
76,800.00
22,800.00
56,300.00
56,300.00
1.00
13.44
unit
m'
9,637,500.00
7,500.00
2.00
23.68
unit
m'
5,372,700.00
7,500.00
0.08
1.73
1.83
0.49
14.96
1.00
1.00
1.00
1.00
3.00
3.00
1.00
1.00
1.00
m3
m2
m2
m2
m'
psg
set
bh
bh
bh
bh
bh
bh
bh
16,600,000.00
1,400,000.00
461,300.00
162,000.00
73,200.00
90,000.00
76,800.00
80,300.00
33,600.00
17,700.00
22,800.00
112,500.00
56,300.00
56,300.00
2.00
26.88
unit
m'
6,132,400.00
7,500.00
3.00
40.32
unit
m'
13,599,400.00
7,500.00
1.00
10.24
unit
m'
7,506,200.00
7,500.00
2.00
21.68
unit
m'
3,664,000.00
7,500.00
2.00
23.28
unit
m'
4,300,500.00
7,500.00
NO
JENIS PEKERJAAN
VOLUME
SAT.
HARGA SAT.
3.00
31.32
unit
m'
3,962,800.00
7,500.00
Pekerjaan Plafond
1 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm
2 Plafond lt. 1 rangka hollow 4x4 + 4x2 penutup gypsum board 9 mm
356.52
307.00
m2
m2
75,000.00
75,000.00
2
3
4
5
6
7
Pekerjaan Railling
Railling tangga utama, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as
Railling tangga service, besi pipa vertikal dia. 2 cm jrk 12 cm as + handrailling besi
dia. 5 cm
Railling Jendela, plat strip vertikal 0,9 mmx1,5" jrk 10 cm as
Tangga monyet plat bordes
Handrailling tangga utama, kayu kamper 5x8
Handrailling jendela, kayu kamper 5x5
Roster tampak depan 1,72x3,52
1
2
3
4
5
6
23.56
4.50
9.10
1.00
25.36
9.10
8.00
m'
m'
m'
unit
m'
m'
bh
900,000.00
500,000.00
900,000.00
3,600,000.00
110,000.00
75,000.00
3,420,000.00
335.40
16.00
143.50
1.00
2.00
2.00
m'
m'
m'
ls
unit
unit
#REF!
#REF!
#REF!
2,500,000.00
6,665,700.00
3,354,200.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Sanitary
Lantai 1
KM/WC Utama 1
Bath tub TOTO FB 1700-80
Kran Bath tub TOTO TX 447 SQ
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Hand Shower TOTO TX 472 SQ
Rain Shower TOTO TX 488 SLN
Kran Shower TOTO TX 442 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Badukan bathtub Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NO
JENIS PEKERJAAN
VOLUME
SAT.
HARGA SAT.
1
2
3
4
5
6
7
1.00
1.00
1.00
1.00
1.00
1.00
1.00
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
KM/WC Pembantu
Bak air
Kran dinding Toto T23 B13
Closet Jongkok, Toto CE 7
Tempat sabun Toto S 156 N
Avour Toto TX 1C
2.00
2.00
2.00
2.00
2.00
bh
bh
set
set
bh
313,700.00
#REF!
#REF!
#REF!
#REF!
Pantry
1 Kitchen sink BlancoPlus 451 Lubang 48x50
2 Kran kitchen zink Toto TX 604 KDN
3 Meja & dinding Pantry, Granit star white
2.00
2.00
2.00
bh
bh
unit
2,435,700.00
#REF!
#REF!
Dapur
1 Kitchen sink Blanco 1 Lubang Blanco flex
2 Kran kitchen zink Toto 604 KDN
2.00
2.00
bh
bh
1,423,200.00
#REF!
Taman
1 Kran taman T 26-13
6.00
bh
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Lantai 2
KM/WC Utama
Bathtub TOTO D-019
Kran Bathtub TOTO TX 494 SQ
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Hand Shower TOTO TX 472 SQ
Rain Shower TOTO TX 488 SLN
Kran Shower TOTO TX 442 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
KM/WC Utama 2
Bath tub TOTO FB 1700-80
Kran Bath tub TOTO TX 447 SQ
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO LW 645 J
Kran wastafel TOTO TX 116 LQ
Hand Shower TOTO TX 472 SQ
Rain Shower TOTO TX 488 SLN
Kran Shower TOTO TX 442 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Badukan bathtub Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
set
set
set
unit
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
KM/WC R. Tidur 1
1 Closet Duduk C 436 + Eco washer
1.00
set
#REF!
NO
JENIS PEKERJAAN
VOLUME
SAT.
HARGA SAT.
2
3
4
5
6
7
8
9
10
11
12
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
KM/WC R. Tidur 2
Closet Duduk C 436 + Eco washer
Jet spray : Toto TB 19 CSNPIV
Wastafel TOTO L 548
Kran wastafel TOTO TX 115 LQ
Hand Shower TOTO TX 472 SQ
Kran Shower TOTO TX 443 SQ
Tempat tisue Toto TX 703 AQ
Tempat handuk, Toto TX 704 AQ
Tempat Sabun Toto TX 2 AV1B
Handle pintu shower Toto TX 10B
Meja wastafel Crema marfil
Avour Toto TX 1C
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
set
set
set
set
set
set
set
set
set
set
unit
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6.00
4.00
bh
bh
50,700.00
#REF!
R. Cuci
1 Kran dinding ASAHI
2 Avour Toto TX 1BV1
36.00
26.00
64.00
53.00
8.00
25.00
4.00
25.00
2.00
2.00
2.00
14.00
111.00
16.00
11.00
18.00
7.00
17.00
4.00
96.00
26.00
2.00
2.00
2.00
2.00
64.00
53.00
8.00
25.00
4.00
25.00
2.00
2.00
m'
m'
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
bh
bh
bh
ttk
ttk
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
80,000.00
70,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
180,000.00
200,000.00
180,000.00
281,300.00
210,000.00
147,000.00
230,000.00
180,000.00
450,000.00
50,000.00
15,000.00
140,700.00
225,000.00
150,000.00
150,000.00
135,000.00
135,000.00
145,000.00
85,000.00
130,000.00
225,000.00
675,000.00
196,900.00
NO
JENIS PEKERJAAN
34
35
36
37
38
39
40
41
42
43
44
45
1
2
3
4
5
6
7
8
9
10
1
2
3
4
5
6
7
8
9
10
11
12
VOLUME
14.00
108.00
3.00
16.00
2.00
7.00
19.00
43.00
8.00
16.00
16.00
11.00
SAT.
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
HARGA SAT.
105,000.00
20,000.00
650,000.00
65,000.00
168,800.00
168,800.00
16,900.00
22,500.00
22,500.00
28,000.00
393,800.00
202,500.00
910.13
1,639.07
710.14
69.85
27.79
34.46
174.65
312.76
116.73
2.65
m2
m2
m2
m'
m2
m'
m'
m'
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
321,000.00
#REF!
17.71
1.00
75.00
25.20
4.92
11.52
2.83
1.46
4.38
1.00
1.00
1.00
m2
unit
m2
m'
m'
m2
m2
m2
m2
unit
titik
titik
43,300.00
168,800.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
170,000.00
120,000.00
Pekerjaan Lain-lain
1 Box meter listrik dan air
2.00
Unit
570,000.00
28 Mei 2013
JUMLAH
2,500,000.00
750,000.00
1,000,000.00
4,250,000.00
79,584,508.00
1,541,050.00
7,612,431.20
#REF!
450,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
33,722,460.20
#REF!
#REF!
94,535,980.00
1,446,700.00
86,892,100.00
11,997,172.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1,015,920.00
5,465,880.00
1,068,800.00
213,400.00
239,400.00
343,400.00
JUMLAH
182,400.00
112,500.00
112,600.00
926,280.00
3,441,480.00
534,400.00
213,400.00
239,400.00
343,400.00
91,200.00
56,300.00
56,300.00
2,734,020.00
9,312,240.00
2,797,704.00
394,800.00
419,400.00
273,600.00
168,900.00
168,900.00
1,834,632.00
6,259,680.00
1,865,136.00
263,200.00
279,600.00
182,400.00
112,600.00
112,600.00
1,804,752.00
5,579,280.00
1,835,856.00
263,200.00
298,600.00
182,400.00
112,600.00
112,600.00
805,266.00
2,296,140.00
822,768.00
131,600.00
149,300.00
68,400.00
56,300.00
56,300.00
2,420,280.00
7,266,840.00
2,490,264.00
270,000.00
230,400.00
205,200.00
168,900.00
168,900.00
JUMLAH
1,613,520.00
4,354,560.00
137,200.00
136,800.00
112,600.00
112,600.00
78,936,000.00
452,700.00
16,136,300.00
123,000.00
13,516,200.00
117,000.00
5,372,700.00
88,800.00
911,340.00
901,700.00
160,185.60
957,456.00
160,600.00
67,200.00
159,300.00
112,500.00
112,600.00
6,132,400.00
100,800.00
13,599,400.00
100,800.00
6,906,900.00
67,800.00
6,379,380.00
21,728,560.00
6,527,976.00
921,200.00
978,600.00
638,400.00
394,100.00
394,100.00
3,585,600.00
11,158,560.00
3,671,712.00
JUMLAH
526,400.00
597,200.00
364,800.00
225,200.00
225,200.00
806,760.00
2,422,280.00
830,088.00
90,000.00
76,800.00
68,400.00
56,300.00
56,300.00
9,637,500.00
100,800.00
10,745,400.00
177,600.00
1,254,960.00
2,422,280.00
843,625.44
80,092.80
1,095,072.00
90,000.00
76,800.00
80,300.00
33,600.00
53,100.00
68,400.00
112,500.00
56,300.00
56,300.00
12,264,800.00
201,600.00
40,798,200.00
302,400.00
7,506,200.00
76,800.00
7,328,000.00
162,600.00
8,601,000.00
174,600.00
JUMLAH
11,888,400.00
234,900.00
400,541,025.84
26,738,625.00
23,025,000.00
49,763,625.00
21,204,000.00
2,250,000.00
8,190,000.00
3,600,000.00
2,789,600.00
682,500.00
27,360,000.00
66,076,100.00
#REF!
#REF!
#REF!
2,500,000.00
13,331,400.00
6,708,400.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
JUMLAH
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
627,400.00
#REF!
#REF!
#REF!
#REF!
4,871,400.00
#REF!
#REF!
2,846,400.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
JUMLAH
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
304,200.00
#REF!
#REF!
2,880,000.00
1,820,000.00
11,520,000.00
9,540,000.00
1,440,000.00
4,500,000.00
720,000.00
4,500,000.00
360,000.00
360,000.00
360,000.00
2,800,000.00
19,980,000.00
4,500,800.00
2,310,000.00
2,646,000.00
1,610,000.00
3,060,000.00
1,800,000.00
4,800,000.00
390,000.00
281,400.00
450,000.00
300,000.00
300,000.00
8,640,000.00
7,155,000.00
1,160,000.00
2,125,000.00
520,000.00
5,625,000.00
1,350,000.00
393,800.00
JUMLAH
1,470,000.00
2,160,000.00
1,950,000.00
1,040,000.00
337,600.00
1,181,600.00
321,100.00
967,500.00
180,000.00
448,000.00
6,300,800.00
2,227,500.00
128,781,100.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
37,468,853.40
#REF!
#REF!
766,626.50
168,800.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
170,000.00
120,000.00
#REF!
1,140,000.00
1,140,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
JENIS PEKERJAAN
I
1
2
3
4
5
II
III
Pekerjaan Persiapan
Pos kerja/gudang
Pasang papan bowplank
Pagar seng
Air kerja
Listrik kerja
Pekerjaan Tanah
1 Galian tanah pondasi
2 Urugan kembali bekas galian
Urugan sirtu dan pemadatan bawah lantai (asumsi tanah asli -80 cm dr nol
3 lantai)
Pekerjaan Pondasi
1 Pekerjaan Rabatan Lantai t = 8,5 cm tulangan M7
2 Pondasi Balok beton 20x51,5
3 Plastik bawah lantai mika t = 0,2 mm
VOLUME
1.00
86.00
102.00
1.00
1.00
SAT.
2,500,000.00
1,298,600.00
18,186,600.00
750,000.00
500,000.00
23,235,200.00
293.08
366.85
45.60
865.93
m3
m3
39,400.00
28,200.00
4,290,721.97
1,785,188.95
110,800.00
32,473,075.64
38,548,986.56
m3
m2
m3
m2
#REF!
#REF!
12,500.00
1
2
3
4
5
6
1
2
3
4
5
6
Pekerjaan Atap
Penutup atap genteng Munir Midnight black
Penutup atap genteng nok Munir Midnight black
Penutup atap Eter gelombang kecil 3,5x800x2100
Listplank kayu kamper 3/20
Talang PVC L 20 cm Maspion
Avour cembung
1
2
3
4
5
1
2
3
4
5
#REF!
43,300.00
48,900.00
7,500.00
#REF!
#REF!
16,020,437.10
2,279,718.00
1,758,300.00
#REF!
466.10
615.21
168.00
40.04
35.25
182.68
m2
m2
m'
m'
m2
m'
#REF!
43,300.00
7,500.00
25,000.00
47,000.00
54,000.00
#REF!
26,638,593.00
1,260,000.00
1,001,000.00
1,656,750.00
9,864,720.00
238.90
16.00
176.01
69.85
77.60
17.00
m2
m'
m2
m'
m'
bh
88,900.00
#REF!
46,900.00
#REF!
177,200.00
56,300.00
255.90
251.50
1.00
2.00
13.00
m'
m'
ls
unit
bh
#REF!
#REF!
800,000.00
5,006,300.00
101,300.00
#REF!
m2
m2
m2
m'
bh
#REF!
#REF!
10,824,128.72
417.77
369.99
46.62
234.44
4.00
JUMLAH
2,500,000.00
15,100.00
178,300.00
750,000.00
500,000.00
108.90
63.30
unit
m'
m'
ls
ls
HARGA SAT.
11.25
m3
#REF!
#REF!
21,238,307.69
#REF!
8,254,634.50
#REF!
13,750,720.00
957,100.00
#REF!
#REF!
#REF!
800,000.00
10,012,600.00
1,316,900.00
#REF!
#REF!
NO
JENIS PEKERJAAN
2
3
4
5
6
7
8
1
2
3
4
VOLUME
0.33
42.90
3.36
4.80
0.63
75.00
3.31
SAT.
m3
m3
m3
m2
m2
m2
m2
HARGA SAT.
#REF!
#REF!
#REF!
#REF!
#REF!
47,000.00
47,000.00
1.00
1.00
1.00
1.00
Ls
Ls
Ls
ls
#REF!
#REF!
#REF!
#REF!
#REF!
3,525,000.00
155,664.00
#REF!
238,898,000.00
109,125,800.00
60,397,800.00
66,131,000.00
238,898,000.00
109,125,800.00
60,397,800.00
66,131,000.00
474,552,600.00
JUMLAH
#REF!
#REF!
#REF!
#REF!
#REF!
Lantai basement
No
20x35
Nama ruang
Carport
Garage
Entertainment
Stair 1
Storage
Maid Room
Maid Lounge
Kitchen
Km/Wc Pembantu
Koridor
Stair 2
Lift
a
b
c
d
e
f
g
h
i
j
k
l
700m2
ukuran
7*6
11,35*8
6*10
1,5*2+1,5*2,55+1,5*2
8,75*5,5
3,5*8
3*3,5
3,5*3
2*3,5
3,5*5,5+1,65*6
(6+8)*2
1,65*2
Lantai I
tangga masuk
Teras depan
R.Doa
Powder room
R.Tidur 1
Koridor
Tangga utama
R.tamu dan R.Makan
Teras Samping
R.Tidur utama
WIC dan Km/Wc Utama
Teras belakang
Void
3,5*3,4
5*3,4+3*2
3*3
2*2
5*5
2*9
1,35*5+1,5*5
6*13
0,85*6+0,5*4,5
6*7
3*2+3*2
2*9+1*1+0,5*5
2*4,2+1*1
Lantai II
Tangga
R.Tidur 2
WIC dan Km/Wc R.Tidur 2
Km/Wc lt 2
Koridor
Void
R.Tamu
R.Tidur 3
WIC dan Km/Wc R.Tidur 3
R.Doa
Balkon Depan
Balkon samping
Balkon belakang
1,05*5+1,5*5
6*4,5
3*3+2*3
2*1,5
3*1,5+6*2
5*3+6*5
4*7,5
4*6
2*3+2*3
7*6
2,4*0,5
0,8*6
5*1,5
364.20
00m2
luas (m2)
42.00
90.80
60.00
9.83
48.13
28.00
10.50
10.50
4.00
29.15
28.00
3.30
Koef
0.25
0.25
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
364.20
L.pengali (m2)
10.50
22.70
60.00
9.83
48.13
28.00
10.50
10.50
4.00
29.15
28.00
3.30
264.60
11.90
23.00
9.00
4.00
25.00
18.00
14.25
78.00
7.35
42.00
14.50
19.00
9.40
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
275.40
11.90
23.00
9.00
4.00
25.00
18.00
14.25
78.00
7.35
42.00
14.50
19.00
9.40
275.40
12.75
27.00
15.00
3.00
16.50
45.00
30.00
24.00
12.00
42.00
1.20
4.80
7.50
240.75
880.35
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
12.75
27.00
15.00
3.00
16.50
45.00
30.00
24.00
12.00
42.00
1.20
4.80
7.50
240.75
780.75
KEPADA :
YTH. UD. TOP
Mohon penawaran harga material sbb :
NO.
MATERIAL
SAT.
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
HARGA SATUAN
Terimakasih,
PT. Catureka Manunggal Jaya
Heny.
NO.
MATERIAL
SAT.
bh
bh
bh
bh
bh
bh
bh
bh
bh
HARGA SATUAN