PROYEK PEMBANGUNAN 1 UNIT MANAGER HOUSE, 3 UNIT ASSISTANT HOUSE, 10 UNIT DOUBLE DWELLING DAN BANGUNAN LAIN
DI SUKA DAMAI ESTATE KABUPATEN MUBA - SUMATRA SELATAN
No.
Jenis Pekerjaan
Satuan
Volume
Harga Satuan
1
1.a
1.b
Pekerjaan Awal
Mobilisasi dan De-mobilisasi
Barak kerja dan Direksi Keet
lot
lot
1
1
13,500,000.00
16,500,000.00
13,500,000.00
16,500,000.00
30,000,000.00
2
2.a
2.b
2.c
2.d
Bangunan
Manager House
Assistant House
Double Dewlling
Estate Office
unit
unit
unit
unit
1
3
10
1
380,007,600.99
300,004,957.22
148,001,251.52
299,033,856.62
380,007,600.99
900,014,871.67
1,480,012,515.20
299,033,856.62
3,059,068,844.49
3
3.a
3.b
3.c
Infrastruktur
Manager House
Assistant House
Double Dewlling
lot
lot
lot
1
1
1
37,060,230.00
31,115,588.50
125,870,090.50
37,060,230.00
31,115,588.50
125,870,090.50
194,045,909.00
4
4.a
4.b
4.c
lot
lot
lot
1
1
1
12,500,000.00
6,500,000.00
10,000,000.00
12,500,000.00
6,500,000.00
10,000,000.00
29,000,000.00
Luas ( M2 )
148.50
130.00
89.00
124.50
3,312,114,753
331,211,475
3,643,326,229
Pekerjaan ini akan diselesaikan dalam jangka waktu 20 ( Dua puluh ) Minggu Efektif
Palembang, 10 Juni '2010
Hormat kami,
CV.Dewa Sawit Mandiri
Saksi :
Senen effendi
64734270.xls
Budi Rudianto
21:42:02
Harga ( M2 )
2,558,973.74
2,307,730.44
1,662,935.41
2,401,878.37
Site manager
64734270.xls
Direktur
21:42:02
NO
URAIAN MATERIAL
SAT
Harga Satuan
( Rp )
MATERIAL
1
Semen PC Type 1 @ 50 Kg
Zak
66,220
Semen Putih
Zak
123,200
Pasir
Pasir Beton/Cor
169,400
Pasir Pasang
169,400
Pasir Urug
169,400
Split 2/3
408,100
Kerikil/koral
284,900
Batu kali
269,500
10
Bata Press 10 x 10 x 20 cm
Bh
693
11
Bata Kerawang 8 x 20 x 20 cm
Bh
3,479
12
Batu Granit
347,875
13
Kg
10,500
14
Besi Beton 12 mm
Kg
10,120
15
Btg
107,879
16
Btg
74,888
17
Btg
47,969
18
Btg
26,919
19
Kawat Beton/Bendrat
Kg
12,018
20
Wire Mesh M 6
34,347
21
Wire Mesh M 8
62,960
22
Wire Mesh M 10
102,660
23
113,850
24
189,750
25
3,162,500
26
3,478,750
27
4,427,500
28
Kayu Kelas II
3,162,500
29
Kusen Type D1
Unit
30
Kusen Type D2
Unit
31
Kusen Type D3
Unit
32
Unit
33
Unit
34
Unit
35
Unit
36
Unit
37
Unit
38
Unit
39
Unit
40
Unit
41
Unit
42
Unit
43
Unit
44
Pintu Type D1
Unit
45
Pintu Type D2
Unit
46
Pintu Type D3
Unit
47
Unit
48
Unit
49
Unit
50
Unit
51
Pintu Besi
Unit
64734270.xls
21:42:02
NO
URAIAN MATERIAL
SAT
Harga Satuan
( Rp )
52
Unit
53
Unit
54
Unit
55
Unit
56
Unit
57
Unit
58
Unit
59
Unit
60
Unit
61
Unit
62
Unit
63
Unit
64
Unit
65
Unit
66
Btg
67
Btg
68
Btg
69
Btg
70
Btg
71
Btg
72
Btg
73
Btg
74
Btg
75
Btg
76
Btg
77
Btg
37,191
78
Btg
26,565
79
Btg
79,695
80
Btg
32,637
81
Btg
25,502
82
Btg
3,795
83
Btg
7,590
84
Terpal 6x8
Lbr
196,075
85
Plywood 9 mm
70,840
86
Plywood 6 mm
29,095
87
Triplek 9 mm
Kpg
204,019
88
Plywood 4 mm
30,747
89
Triplek 4 mm
Kpg
72,105
90
Kpg
75,900
91
Btg
25,300
92
List Kayu 1 x 5 cm @ 2m
Btg
12,650
93
Btg
15,180
94
List Kayu 1 x 3 cm @ 2m
Btg
7,590
95
Paku 1"
Kg
17,710
96
Paku 2"
Kg
15,180
97
Paku 2,5"
Kg
15,180
98
Paku 3"
Kg
15,180
99
Paku 4"
Kg
15,180
100
Paku 5"
Kg
15,180
101
Paku Triplek
Kg
17,710
102
Paku Seng
Kg
24,794
103
Solar
Ltr
5,693
104
Coalter/Residu
Kg
9,488
64734270.xls
21:42:02
NO
URAIAN MATERIAL
SAT
Harga Satuan
( Rp )
105
Kg
106
Thinner Botol
Btl
107
Ijuk
Kg
12,650
108
Btg
345,472
109
Tee 1,5"x1,5"
Bh
11,512
110
Tee Septictank
Bh
111
Btg
112
Embodus Besi
Bh
113
Seng
114
115
116
Kpg
117
Kpg
118
Kpg
119
Rabung Asbes
M'
120
Btg
98,670
121
Btg
184,483
122
Btg
61,985
123
Btg
111,300
124
Btg
36,685
125
Btg
56,433
126
Btg
14,548
127
Btg
19,608
128
Talang PVC 20
Btg
129
Penggantung Talang
Bh
130
Btg
131
Btg
132
CNP
Kg
133
Btg
134
Btg
135
Kg
136
L 30 x 30 x 3 mm - 6 m @ 8,16 kg/btg
Btg
72,257
137
L 40 x 40 x 4 mm - 6 m @ 14,52 kg/btg
Btg
128,575
138
L 50 x 50 x 5 mm - 6 m @ 22,68 kg/btg
Btg
200,831
139
Plat 8 mm
Kg
11,891
140
Btg
41,975
141
Plat strip 3 x 25 mm - 6 m
Btg
142
Kpg
143
Kpg
144
Kpg
145
Plat Hitam 50 x 70 x 8 mm
Kpg
146
Plat > 8 mm
Kg
147
Kpg
148
Bh
149
Bh
150
Bh
151
Bh
949
152
Bh
153
Turnbuckle 1/2"
Bh
154
Btg
155
Btg
156
Bh
157
Btg
64734270.xls
Kpg
M'
21:42:02
24,035
-
6,325
47,438
20,240
881,705
12,650
8,855
12,334
22,770
-
37,950
NO
URAIAN MATERIAL
SAT
Harga Satuan
( Rp )
158
Kemudi + Gear
Set
159
Lot
160
Benang Nylon
Rol
3,795
161
Dus
101,200
162
Dus
84,755
163
Dus
84,755
164
Dus
88,550
165
M'
18,975
166
Dus
69,575
167
Dus
50,600
168
Dus
56,925
169
Dus
50,600
170
M'
27,198
171
Closet Duduk Merk TOTO Type CW 420 J/S516 STD + Acessories Komplit
Bh
2,707,100
172
Bh
183,425
173
Bh
82,225
174
Bh
94,875
175
Wastafel Merk TOTO Type L237 V1B + Acessories Komplit (Biru Muda)
Bh
2,045,505
176
Bh
240,350
177
Bh
442,750
178
Bh
322,575
179
Bh
6,325
180
Bh
6,325
181
Bh
194,810
182
Bh
183
Bh
63,250
184
Bh
298,540
185
Bh
48,070
186
Bh
948,750
187
Bh
221,375
188
Kusen PVC
Bh
316,250
189
Kaca Ice/Buram 5 mm
113,850
190
Kaca Bening 5 mm
82,225
191
Kaca Rayban 5 mm
94,875
192
set
111,320
193
set
55,660
194
set
44,275
195
Kawat Duri @ 10 kg
Roll
151,800
196
M'
101,200
197
M'
75,900
198
M'
120,175
199
18,975
200
Kawat Ayam
M'
12,650
201
53,763
202
Kg
15,180
203
Kg
10,120
204
Kg
30,993
205
Kg
45,540
206
Kg
45,540
207
Kg
17,710
208
Thinner B Special
Ltr
24,035
209
41,113
210
M'
29,095
64734270.xls
21:42:02
SAT
Harga Satuan
NO
URAIAN MATERIAL
211
65,780
212
70,840
213
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 7,40 m
Kpg
214
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 6,60 m
Kpg
215
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 5,00 m
Kpg
216
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 4,50 m
Kpg
217
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 4,35 m
Kpg
218
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 4,00 m
Kpg
219
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 3,60 m
Kpg
220
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 3,25 m
Kpg
221
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 3,15 m
Kpg
222
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 2,40 m
Kpg
223
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 2,00 m
Kpg
224
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 1,55 m
Kpg
225
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 1,40 m
Kpg
226
Zincalume Gelombang Hi - Ten, TCT 0.3 mm, ex BlueScope Steel panjang 1,35 m
Kpg
227
M'
31,625
228
M'
34,155
229
M'
34,155
230
GRC 20 cm
M'
18,975
231
bh
221
232
m2
537,625
233
Bh
132,825
234
Bh
132,825
235
Bh
158,125
236
Bh
284,625
237
Bh
164,450
238
Kunci Tanam AR
Bh
107,525
239
Bh
96,140
240
Bh
8,855
241
Bh
10,120
242
Bh
22,138
243
Bh
5,060
244
Bh
4,428
245
Bh
31,625
246
Bh
31,625
247
Bh
6,325
248
Bh
5,060
249
Bh
12,650
250
Bh
69,575
251
Handle
Bh
69,575
252
Set
69,575
253
Set
69,575
254
Bh
3,795
255
Bh
3,795
256
Bh
7,337
257
Bh
6,578
258
Bh
6,578
259
Bh
3,795
260
Bh
2,530
261
Engsel Pegas
Bh
11,385
262
Sekrup 3/4"
Bh
63
263
Ventilasi Plastik
Bh
3,795
( Rp )
64734270.xls
21:42:03
NO
URAIAN MATERIAL
SAT
Harga Satuan
( Rp )
264
Grouting
265
AC Conditioner 2 PK Merk,Panasonic
Unit
7,843,000
822,250
266
Unit
5,439,500
267
AC Conditioner 1 PK Merk,Panasonic
Unit
3,605,250
268
Unit
3,289,000
269
Unit
506,000
270
Rol
242,000
271
Rol
189,750
272
Isolator Plastik
Bh
253
273
Isolasi Unibel
Rol
6,958
274
Bh
25,300
275
Bh
22,770
276
Bh
44,275
277
Set
75,900
278
Set
103,730
279
Set
123,970
280
Bh
24,668
281
Bh
20,873
282
Bh
12,650
283
Bh
9,804
284
Bh
9,488
285
Bh
12,650
286
Bh
69,575
287
Set
50,600
288
Set
50,600
289
Set
50,600
290
Set
50,600
291
Btg
13,915
292
m'
28,463
293
m'
23,403
294
m'
18,975
295
m'
9,361
296
m'
11,385
297
bh
822,250
298
bh
234,025
299
btg
1,897,500
300
Down Guy
unit
301
Suspensen
bh
12,018
302
Large
bh
59,455
303
Fixed dead
bh
31,941
304
btg
186,588
305
Kabel BC 25 mm
20,556
306
Plat stanlis @ 50 m
2,087
307
Bucel stoping
bh
696
308
btg
208,725
309
btg
14,548
310
bh
285
9,240
JASA / UPAH
1
Pasang Bowplank
M'
Mobilisasi/Pelangsiran
LS
LS
Bendungan Sementara/Cofferdam
LS
Galian Tanah
64734270.xls
21:42:03
29,400
NO
URAIAN MATERIAL
SAT
Harga Satuan
( Rp )
6
Urug Pasir
14,196
Batu kali
134,400
Cerucuk Gelam
Ttk
6,720
20,160
10
Bekisting Setempat
29,400
11
Bekisting Setempat 2 - 6 m
58,800
12
Bekisting Setempat 7 - 12 m
67,200
13
37,800
14
Bekisting Menerus
21,000
15
15,960
16
12,600
17
25,200
18
18,480
19
Bekisting Dinding
42,000
20
Pondasi 1 Batu 1 : 2
10,080
21
6,720
22
134,400
23
Pasangan Dinding ad 1 : 4
11,760
24
Pasangan Dinding ad 1 : 2
14,280
25
Pasangan Dinding ad 1 : 5
10,920
26
21,000
27
42,000
28
7,560
29
9,240
30
7,560
31
9,240
32
7,560
33
Pengecoran (K 175)
218,400
34
Pengecoran 1:2:3
218,400
35
Pengecoran 1:3:5
184,800
36
Lantai Kerja
9,240
37
151,200
38
Kg
336
39
Kg
1,512
40
Kg
336
41
Pembesian dia. 12 mm
Kg
1,176
42
Kg
336
43
Pembesian Wiremesh M 6
2,520
44
Pembesian Wiremesh M 8
2,520
45
Perkayuan Kap
1,008,000
46
Perkayuan Kap SD
1,008,000
47
1,008,000
48
1,344,000
49
588,000
50
588,000
51
588,000
52
12,600
53
12,600
54
12,600
55
M'
21,840
56
Pasang Lisplank
M'
16,800
57
5,040
58
M'
3,360
64734270.xls
21:42:03
NO
URAIAN MATERIAL
SAT
Harga Satuan
( Rp )
59
5,040
60
5,040
61
5,040
62
M'
3,360
63
6,720
64
8,400
65
9,240
66
6,720
67
M'
4,200
68
M'
3,360
69
M'
4,200
70
M'
5,040
71
M'
5,040
72
M'
5,040
73
M'
5,040
74
75
Pasang Plafond 4 mm
76
77
78
M'
840
79
M'
1,260
80
47,880
81
50,400
82
54,600
83
46,200
84
58,800
85
43,680
86
M'
5,040
87
Pembersihan
3,360
88
8,400
89
Pengecatan Dinding
7,560
90
91
Pengecatan Plafond
8,400
92
10,080
93
Pengecatan Baja
15,960
94
17,640
95
Pengecatan Kusen
20,160
96
21,000
97
Pengecatan Listplank
21,000
98
21,840
99
19,320
100
21,000
101
1,680
102
Coalter Kuda-Kuda
1,344
103
bh
588,000
104
Fabrikasi Jendela
Bh
75,600
105
Bh
109,200
106
Fabrikasi Kusen
46,200
107
Fabrikasi Kanopy
108
Bh
109
bh
67,200
110
Fabrikasi Lemari
Bh
252,000
111
bh
420,000
64734270.xls
21:42:03
43,680
-
252,000
NO
URAIAN MATERIAL
SAT
Harga Satuan
( Rp )
112
Pemasangan Kusen
Bh
113
Pemasangan Kanopy
Bh
114
Pasang Pintu
Unit
92,400
115
Unit
420,000
116
Pasang Jendela
Unit
25,200
117
Bh
12,600
118
Bh
10,080
119
Bh
4,200
120
Bh
3,360
121
Pemasangan Kaca
5,040
122
set
4,200
123
set
3,360
124
set
2,520
125
M'
126
127
M'
128
M'
129
M'
6,720
130
Bh
10,080
131
Bh
84,000
132
Bh
50,400
133
Bh
42,000
134
Bh
58,800
135
Pasang Wastafel
Bh
75,600
136
58,800
137
Bh
58,800
138
Unit
1,008,000
139
Unit
140
Unit
79,800
141
Pemasangan Jerajak
15,960
142
Kg
5,880
143
Kg
5,880
144
Kg
5,880
145
Kg
6,720
146
Kg
7,560
147
Btg
5,880
148
Kg
149
Kg
150
Kg
151
Instalasi Lampu
Ttk
142,800.00
152
Ttk
243,600.00
153
336,000.00
154
Bh
Jaringan Listrik
25,200
-
8,400
5,040
11,760.00
107,688.00
m'
504.00
m'
336.00
m'
336.00
bh
21,000.00
bh
2,520.00
btg
42,000.00
Down Guy
unit
Suspensen
bh
420.00
Large
bh
1,680.00
64734270.xls
21:42:03
NO
URAIAN MATERIAL
SAT
Harga Satuan
( Rp )
10
Fixed dead
bh
1,260.00
11
btg
25,200.00
12
Kabel BC 25 mm
840.00
13
Plat stanlis @ 50 m
840.00
14
Bucel stoping
bh
420.00
15
btg
9,240.00
16
btg
840.00
17
bks
252.00
Total
64734270.xls
21:42:03
NO
VOL EST
RAIAN PEKERJAAN
BAHAN
SAT. UPAH
UPAH
M'
Kpg
Btg
Kg
Rol
1.00
0.26
0.18
0.01
0.02
13,319
8,589
4,474
181
76
9,240
9,240
32,637
25,502
15,180
3,795
Unit
Btg
Btg
Kg
Lbr
1.00
15.00
20.00
1.00
2.00
972,785
489,555
75,900
15,180
392,150
420,000
420,000
32,637
3,795
15,180
196,075
Mobilisasi/Pelangsiran
1.00
700,000
700,000
Galian Tanah
1.00
29,400
29,400
1.00
20,160
20,160
Urug Pasir
Pasir Urug
M
M
1.00
1.20
14,196
14,196
169,400
203,280
203,280
Cerucuk Gelam
Kayu Gelam 12/17 - 4 m
Ttk
Btg
1.00
1.00
7,590
7,590
6,720
6,720
7,590
M'
Bh
Zak
M
1.00
19.00
0.08
0.02
21,213
13,167
5,033
3,014
10,080
10,080
693
66,220
169,400
M
Zak
M
M
1.00
3.18
0.52
1.20
622,671
210,844
88,427
323,400
134,400
134,400
66,220
169,400
269,500
Bekisting Setempat
Kayu Papan 2/20 - 4 m "Racuk"
Kayu Balok 4/6 - 4 m "Racuk"
Paku 2"
M
Btg
Btg
Kg
1.00
0.60
0.42
0.05
30,967
19,582
10,626
759
29,400
29,400
32,637
25,502
15,180
Bekisting Dinding
Kayu Papan 2/20 - 4 m "Racuk"
Kayu Balok 4/6 - 4 m "Racuk"
M
Kpg
Btg
Btg
Kg
Kg
1.00
0.60
1.50
0.50
0.10
0.26
65,198
19,582
38,254
1,898
1,518
3,947
58,800
58,800
32,637
25,502
3,795
15,180
15,180
M
Btg
Btg
Btg
Kg
1.00
1.38
2.48
0.50
0.26
115,647
45,039
63,246
1,898
3,947
1,518
37,800
37,800
Kg
0.10
32,637
25,502
3,795
15,180
15,180
Pengecoran 1:3:5
Semen PC Type 1 @ 50 Kg
Pasir Beton/Cor
Kerikil/koral
M
Zak
M
M
1.00
4.00
0.63
0.90
628,012
264,880
106,722
256,410
184,800
184,800
66,220
169,400
284,900
Pembesian dia. 12 mm
Besi Beton 12 mm
Kawat Beton/Bendrat
Kg
Kg
Kg
1.00
100.00
10.05
1,170,726
1,049,950
120,776
117,600
117,600
10,500
12,018
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
1.00
115.70
2.31
1.00
132.50
2.65
1.00
197.53
1,242,601
1,214,792
27,808
1,423,030
1,391,184
31,846
2,121,443
2,073,966
174,938
174,938
200,340
200,340
298,665
298,665
Paku 2"
64734270.xls
13
10,500
12,018
10,500
12,018
10,500
NO
VOL EST
RAIAN PEKERJAAN
Kawat Beton/Bendrat
Pembesian > dia. 8 mm ( Ring balok )
Besi Beton > 8 mm
Kawat Beton/Bendrat
Pembesian > dia. 6 mm ( Pondasi )
Besi Beton > 6 mm
Kawat Beton/Bendrat
Pembesian > dia. 6 mm ( Sloof )
Besi Beton > 6 mm
Kawat Beton/Bendrat
Pembesian > dia. 6 mm ( Kolum )
Besi Beton > 6 mm
Kawat Beton/Bendrat
Pembesian > dia. 6 mm ( Ring balok )
Besi Beton > 6 mm
Kawat Beton/Bendrat
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
3.95
1.00
147.29
2.95
1.00
72.15
1.44
1.00
65.02
1.30
1.00
76.44
1.53
1.00
55.73
1.11
Pengecoran 1:2:3
Semen PC Type 1 @ 50 Kg
Pasir Beton/Cor
Split
M
Zak
M
M
Pasang Plafond 4 mm
Kayu Balok 5/7 - 4 m
Kayu Balok 5/5 - 4 m
Paku 3"
Paku 2,5"
Triplek 4 mm
Paku Triplek
Pasang List Plafond Profil
List Kayu Profil 5 x 5 cm @ 2m
Paku 2"
12,018
BAHAN
SAT. UPAH
UPAH
222,702
222,702
84,848
84,848
76,464
76,464
89,893
89,893
65,538
65,538
10,120
12,018
47,476
1,581,873
1,546,471
35,401
747,499
730,158
17,341
673,630
658,002
15,628
791,945
773,573
18,372
577,382
563,988
13,395
1.00
6.40
0.56
0.82
853,314
423,808
94,864
334,642
218,400
218,400
66,220
169,400
408,100
M
Btg
Btg
Kg
Kg
Kpg
Kg
1.00
0.26
0.67
0.02
0.03
0.38
0.01
40,383
9,787
17,865
288
486
11,744
212
43,680
43,680
37,191
26,565
15,180
15,180
30,747
17,710
M'
Btg
Kg
1.00
0.60
0.01
15,325
15,180
145
750
750
25,300
15,180
M'
Btg
Kg
1.00
0.60
0.01
7,333
7,200
133
500
500
12,000
14,000
Pasangan Dinding ad 1 : 2
Bata 10 x 10 x 20 cm
Semen PC Type 1 @ 50 Kg
Pasir Pasang
M
Bh
Zak
M
1.00
57.00
0.14
0.02
51,658
39,501
9,271
2,887
14,280
14,280
693
66,220
169,400
Pasangan Dinding ad 1 : 3
Bata 10 x 10 x 20 cm
Semen PC Type 1 @ 50 Kg
Pasir Pasang
Pasangan Dinding ad 1 : 5
Bata 10 x 10 x 20 cm
Semen PC Type 1 @ 50 Kg
Pasir Pasang
M
Bh
Zak
M
M
Bh
Zak
M
1.00
57.00
0.09
0.02
1.00
57.00
0.07
0.01
48,510
39,501
5,960
3,049
45,830
39,501
4,635
1,694
11,760
11,760
10,920
10,920
M
Zak
M
M
Zak
M
1.00
0.13
0.02
1.00
0.11
0.01
9,240
9,240
7,560
7,560
66,220
169,400
12,343
8,278
4,066
8,978
7,284
1,694
M
Zak
M
1.00
0.17
0.02
14,848
11,037
3,812
9,240
9,240
66,220
169,400
1.00
10,500
12,018
10,120
12,018
10,120
12,018
10,120
12,018
693
66,220
169,400
693
66,220
169,400
66,220
169,400
64734270.xls
14
113,850
28,560
NO
VOL EST
RAIAN PEKERJAAN
SAT. BAHAN
Fabrikasi
Fabrikasi
Baja
Baja
Ringan
Ringan
"SMARTLITE"
"SMARTLITE"
Pemasangan
Pemasangan
Baja
Baja
Ringan
Ringan
"SMARTLITE"
"SMARTLITE"
Baja Ringan Profil "SMARTLITE"
M
M
M
1.00
1.00
1.00
M
M
M
M
M'
M'
1.00
1.00
1.00
1.00
1.00
1.00
Pasang Lisplank
Kayu Balok 3/25 - 4 m
Paku 3"
Paku 2,5"
M'
Btg
Kg
Kg
64734270.xls
15
113,850
BAHAN
SAT. UPAH
UPAH
15,960
12,600
15,960
12,600
15,960
12,600
28,560
15,960
12,600
21,840
21,840
113,850
113,850
113,850
18,975
113,850
18,975
18,975
1.00
0.29
0.01
0.01
23,384
23,112
164
108
16,800
16,800
79,695
15,180
15,180
M
M
Bh
1.00
1.00
12.00
68,437
65,780
2,657
8,400
8,400
65,780
221
M'
1.00
37,495
4,200
4,200
M'
1.02
34,155
34,838
Bh
M
M
Bh
M'
M'
Bh
12.00
1.00
1.00
12.00
1.00
1.02
12.00
221
2,657
73,497
70,840
2,657
37,495
34,838
2,657
9,240
9,240
5,040
5,040
Unit
M
M
M3
Unit
Bh
M3
set
bh
Unit
M
M
M3
Unit
Bh
M3
set
bh
Unit
M
Bh
Unit
Bh
Bh
Unit
M
M
M3
Unit
Bh
M3
M
bh
bh
bh
Bh
Unit
M
1.00
1.80
5.20
0.05
1.00
1.00
0.08
1.00
3.00
1.00
1.60
5.00
0.05
1.00
1.00
0.07
1.00
3.00
1.00
1.72
1.00
1.00
1.00
1.00
1.00
2.50
9.00
0.08
1.00
3.00
0.04
0.98
6.00
6.00
6.00
1.00
1.00
2.50
70,840
221
34,155
221
666,726
3,162,500
4,427,500
158,125
5,060
3,162,500
4,427,500
158,125
5,060
25,200
46,200
285,600
45,360
240,240
92,400
252,000
92,400
252,000
12,600
12,600
25,200
46,200
271,320
40,320
231,000
92,400
252,000
92,400
252,000
5,040
5,040
23,400
126,095
40,295
85,800
85,800
10,080
25,200
46,200
10,080
478,800
63,000
415,800
25,200
75,600
25,200
226,800
148,005
345,416
158,125
15,180
627,243
142,313
311,625
158,125
15,180
767,550
451,500
451,500
316,050
316,050
651,989
3,162,500
4,427,500
94,875
4,428
6,578
6,325
256,163
198,600
93,243
26,565
39,468
37,950
3,360
514,987
25,200
3,360
478,800
63,000
NO
VOL EST
RAIAN PEKERJAAN
SAT. BAHAN
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Pasang daun jendela panel
Fabrikasi Jendela + kaca
Kayu rangka jendela Oven II
Kaca Ryben 5 mm
Engsel 3' Merk Acch
Tunjang jendela Merk Acch
Grendel jendela Merk Acch
Pemasangan Acesories jendela
Kusen Type J3
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Pasang kusen jendela
Fabrikasi Jendela + kaca
Kaca es
Kusen Type J4
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Pasang kusen jendela
Kaca Ryben 5 mm
Kusen Type J5
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Pasang kusen jendela
Kaca Ryben 5 mm
Teralis Type J1 & J2
Pemasangan
Pemasangan
Teralis
Teralis
Fabrikasi
Fabrikasi
Teralis
Teralis
Plat Strip 3x19mm @ 4 m (Teralis)
Besi Beton 10 mm (Teralis)
Teralis Type J3
Pemasangan
Pemasangan
Teralis
Teralis
Fabrikasi
Fabrikasi
Teralis
Teralis
Plat Strip 3x19mm @ 4 m (Teralis)
Besi Beton 10 mm (Teralis)
Ventilasi ukuran 25/25
Pemasangan
Pemasangan
Teralis
Kusen
Fabrikasi
Fabrikasi
Teralis
Kusen
Kayu Kusen Kelas II
Pasang Ventilasi
Ventilasi ukuran 30/30
Pemasangan
Pemasangan
Teralis
Kusen
Fabrikasi
Fabrikasi
Teralis
Kusen
Kayu Kusen Kelas II
Pasang Ventilasi
Kusen Type D1
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Kayu Pintu Panel Oven II
Kunci tanem Mek Achor,AVE
Engsel 4' Merk Acch
Kusen Type D2
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Kayu Pintu Panel Oven II
Kunci tanem Mek Achor,AVE
Engsel 4' Merk Acch
Bingkai + kaca nako 4 daun
Teralis Besi Type D2
Pemasangan Teralis
64734270.xls
M
M3
Unit
Bh
M3
M
bh
bh
bh
Bh
Unit
M
M
M3
Unit
Bh
M
Unit
M
M
M3
Unit
M
Unit
M
M
M3
Unit
M
Unit
Unit
Unit
Btg
Btg
Unit
Unit
Unit
Btg
Btg
Unit
M
M
M3
Unit
Unit
M
M
M3
Unit
Unit
M
M
M3
M3
set
bh
Unit
M
M
M3
M3
set
bh
set
Unit
Unit
16
9.00
0.08
2.00
3.00
0.03
0.66
4.00
4.00
4.00
1.00
1.00
2.46
2.42
0.09
1.00
1.00
0.29
1.00
1.76
6.50
0.06
1.00
1.54
1.00
1.85
3.80
0.04
1.00
0.77
1.00
1.000
1.000
0.875
0.658
1.00
1.000
1.000
0.505
0.202
1.00
0.06
1.50
0.01
1.00
1.00
0.09
1.80
0.02
1.00
1.00
1.80
5.20
0.05
0.08
1.00
3.00
1.00
1.10
9.00
0.08
0.07
1.00
3.00
2.00
1.00
1.000
3,162,500
4,427,500
94,875
4,428
6,578
5,060
BAHAN
SAT. UPAH
UPAH
46,200
415,800
25,200
109,200
50,400
327,600
256,163
132,400
62,162
17,710
26,312
20,240
3,360
25,200
46,200
3,360
173,796
61,992
111,804
25,200
46,200
344,526
44,226
300,300
25,200
46,200
222,243
46,683
175,560
317,619
3,162,500
284,625
113,850
32,994
337,167
3,162,500
190,699
94,875
146,468
187,084
3,162,500
113,850
94,875
73,234
86,030
41,975
74,888
36,728
49,301
36,300
25,200
46,200
95,760
15,960
79,800
95,760
15,960
79,800
70,875
1,575
69,300
85,428
2,268
83,160
25,200
46,200
285,600
45,360
240,240
15,960
79,800
15,960
79,800
41,975
74,888
21,197
15,102
93,547
25,200
46,200
3,162,500
38,709
54,838
3,162,500
54,838
602,843
3,162,500
4,427,500
96,140
4,428
148,005
345,416
96,140
13,283
784,776
25,200
46,200
3,162,500
4,427,500
96,140
4,428
55,660
256,163
307,871
96,140
13,283
111,320
85,294
-
15,960
443,520
27,720
415,800
95,760
15,960
NO
64734270.xls
VOL EST
RAIAN PEKERJAAN
Fabrikasi Teralis
Plat Strip 3x19mm @ 4 m (Teralis)
Besi Beton 10 mm (Teralis)
Kusen Type D3
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Pasang Pintu
Fabrikasi Pintu Plywood
Rangka Pintu & plywood 4 mm
Kunci tanem Mek Achor,AVE
Engsel 4' Merk Acch
Kusen Type W1
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Bingkai + nako 8 daun
Teralis Besi Type W1
Pemasangan Teralis
Fabrikasi Teralis
Plat Strip 3x19mm @ 4 m (Teralis)
Besi Beton 10 mm (Teralis)
Kusen Type W2
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Paku 5"
Bingkai + nako 8 daun
Unit
Btg
Btg
Unit
M
M
M3
Unit
Bh
Kpg
set
bh
Unit
M
M
M
set
Unit
Unit
Unit
Btg
Btg
Unit
M
M
M3
Kg
set
1.000
0.575
0.817
1.00
1.60
5.00
0.05
1.00
1.00
2.00
1.00
3.00
1.00
1.66
6.43
0.06
2.00
1.00
2.000
2.000
0.855
8.270
1.00
0.74
4.26
0.04
0.49
1.00
Unit
Unit
Unit
Btg
Btg
Unit
M
M
M3
Kg
M
Unit
Unit
Unit
Btg
Btg
Unit
M
M
M
Unit
M
M
M3
Unit
Bh
kpg
set
bh
Unit
M
M
M3
Unit
Bh
Kpg
set
1.00
1.000
1.000
0.855
1.142
1.00
0.28
2.60
0.02
0.49
0.26
1.00
1.000
1.000
2.350
0.817
1.00
0.28
2.60
0.02
1.00
1.60
5.00
0.05
1.00
1.00
2.00
1.00
3.00
1.00
1.60
5.10
0.05
1.00
1.00
2.00
1.00
17
41,975
74,888
BAHAN
24,136
61,159
395,945
SAT. UPAH
79,800
25,200
46,200
3,162,500
144,210
96,140
13,283
405,654
25,200
46,200
3,162,500
111,320
41,975
74,888
183,014
222,640
655,213
35,889
619,324
240,057
15,960
79,800
25,200
46,200
3,162,500
15,180
111,320
41,975
74,888
121,250
7,487
111,320
121,411
35,889
85,522
111,091
3,360
15,960
79,800
25,200
46,200
3,162,500
15,180
113,850
41,975
74,888
74,003
7,487
29,601
159,800
98,642
61,159
74,003
15,960
79,800
25,200
46,200
3,162,500
74,003
481,333
25,200
46,200
3,162,500
72,105
164,450
10,120
142,313
144,210
164,450
30,360
484,179
92,400
67,200
25,200
46,200
3,162,500
72,105
164,450
79,800
430,920
40,320
231,000
142,313
92,400
67,200
72,105
96,140
4,428
UPAH
145,159
144,210
164,450
92,400
67,200
92,400
67,200
338,911
41,845
297,066
191,520
31,920
159,600
218,770
18,598
196,812
3,360
95,760
15,960
79,800
127,176
7,056
120,120
95,760
15,960
79,800
127,176
7,056
120,120
430,920
40,320
231,000
92,400
67,200
448,140
40,320
235,620
92,400
67,200
-
NO
VOL EST
RAIAN PEKERJAAN
SAT. BAHAN
64734270.xls
bh
Unit
Unit
M
M
M3
Unit
Bh
kpg
set
bh
Unit
set
Unit
Unit
Unit
Btg
Btg
Unit
M
M
M3
Unit
Bh
M3
M
set
bh
Unit
Unit
M
M
M3
Unit
Bh
M3
M
bh
bh
bh
Bh
Unit
Unit
Unit
Btg
Btg
Unit
M
M
M3
Unit
Bh
M3
M
bh
bh
bh
Bh
Unit
Unit
Unit
Btg
Btg
Unit
18
3.00
1.00
1.00
4.10
13.70
0.19
1.00
1.00
0.07
1.00
3.00
1.00
3.00
1.00
1.000
1.000
0.575
0.250
1.00
2.25
7.00
0.09
1.00
1.00
0.06
0.65
1.00
3.00
1.00
1.00
5.88
18.20
0.23
4.00
4.00
0.10
2.88
8.00
8.00
8.00
4.00
1.00
1.000
1.000
1.053
0.675
1.00
2.64
9.20
0.11
4.00
4.00
0.06
1.44
4.00
4.00
4.00
2.00
1.00
1.000
1.000
0.875
3.700
1.00
10,120
BAHAN
30,360
963,188
SAT. UPAH
12,600
25,200
46,200
3,162,500
72,105
164,450
10,120
55,660
41,975
74,888
596,384
5,014
164,450
30,360
166,980
42,858
24,136
18,722
774,424
92,400
67,200
164,450
12,600
15,960
79,800
25,200
46,200
3,162,500
4,427,500
94,875
164,450
10,120
269,825
247,798
61,991
164,450
30,360
1,612,038
92,400
67,200
164,450
12,600
25,200
46,200
3,162,500
4,427,500
94,875
8,855
6,578
6,325
41,975
74,888
712,322
452,413
273,240
70,840
52,624
50,600
94,728
44,179
50,549
843,740
25,200
75,600
12,600
15,960
79,800
25,200
46,200
3,162,500
4,427,500
94,875
8,855
6,578
6,325
41,975
74,888
359,007
261,081
136,620
35,420
26,312
25,300
313,814
36,728
277,086
767,550
25,200
75,600
12,600
15,960
79,800
UPAH
12,600
1,072,784
103,194
632,940
92,400
67,200
164,450
12,600
95,760
15,960
79,800
716,750
56,700
323,400
92,400
67,200
164,450
12,600
1,442,616
148,176
840,840
100,800
302,400
50,400
95,760
15,960
79,800
919,842
66,402
425,040
100,800
302,400
25,200
95,760
15,960
79,800
131,261
NO
VOL EST
RAIAN PEKERJAAN
Pemasangan
Pemasangan
Kusen
Kusen
Kusen PVC
Pasang
Pasang
Pintu
Pintu
Pintu PVC PV-02 lengkap accesories
Pemasangan Acesories Pintu
Kusen Type VETILATION ( Ram kayu )
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Kusen Type VETILATION + Kaca Bening
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Kaca Ryben 5 mm
Pintu Type D6 ( FOLDING GATE TYPICAL )
Pemasangan
Pemasangan
Kusen
Pintu Folding Gate
Fabrikasi Pintu Folding
Pasang
Pintu
Pintu
Folding Gate + lengkap accesories
Kusen Type W3
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Paku 5"
Bingkai + nako 3 daun
Kusen Type W4
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Paku 5"
Bingkai + nako 3 daun
Kusen Type W1 ( Jendela 3 lobang )
Pemasangan
Pemasangan
Kusen
Kusen
Fabrikasi
Fabrikasi
Kusen
Kusen
Kayu Kusen Kelas II
Pasang daun jendela panel
Fabrikasi Jendela + kaca
Kayu rangka jendela Oven II
Kaca Ryben 5 mm
Engsel 3' Merk HPP/Fersa
Tunjang jendela Merk HPP/Fersa
Grendel jendela Merk HPP/Fersa
Pemasangan Acesories jendela
Teralis Besi Type W1
Pemasangan Teralis
Fabrikasi Teralis
Plat Strip 3x19mm @ 4 m (Teralis)
Besi Beton 10 mm (Teralis)
M
Bh
Unit
Bh
Bh
Unit
M
M
M
Unit
M
M
M
M
Unit
Unit
Unit
M
Unit
M
M
M3
Kg
set
Unit
M
M
M3
Kg
set
Unit
M
M
M3
Unit
Bh
M3
M
bh
bh
bh
Bh
Unit
Unit
Unit
Btg
Btg
1.51
1.00
1.00
1.00
1.00
1.00
0.28
2.60
0.04
1.00
0.49
2.80
0.03
0.49
1.00
1.00
1.00
6.56
1.00
0.70
2.65
0.04
0.49
1.00
1.00
0.60
3.10
0.04
0.49
1.00
1.00
4.20
14.40
0.18
3.00
3.00
0.10
2.10
6.00
6.00
6.00
1.00
1.00
1.000
1.000
3.158
2.025
M
Zak
M
M
M
Dus
Zak
Zak
M
Rol
M
Dus
Zak
Zak
M
1.00
4.00
0.50
0.80
1.00
1.05
0.15
0.00
0.01
0.01
1.00
1.05
0.15
0.00
0.01
BAHAN
SAT. UPAH
23,400
451,500
451,500
316,050
316,050
85,800
10,080
140,415
25,200
46,200
3,162,500
140,415
126,184
25,200
46,200
3,162,500
94,875
537,625
79,695
46,489
3,525,476
3,525,476
186,010
420,000
588,000
85,800
25,200
46,200
3,162,500
15,180
44,275
134,248
7,487
44,275
191,228
44,275
25,200
46,200
3,162,500
15,180
44,275
139,466
7,487
44,275
1,337,786
44,275
25,200
46,200
3,162,500
4,427,500
94,875
8,855
6,578
6,325
41,975
74,888
555,588
452,413
199,238
53,130
39,468
37,950
284,185
132,537
151,648
25,200
75,600
12,600
15,960
79,800
UPAH
35,381
85,800
10,080
127,176
7,056
120,120
141,708
12,348
129,360
1,570,634
420,000
588,000
562,634
184,345
17,640
122,430
44,275
202,615
15,120
143,220
44,275
1,086,120
105,840
665,280
75,600
226,800
12,600
95,760
15,960
79,800
-
64734270.xls
19
66,220
169,400
284,900
69,575
66,220
123,200
169,400
3,795
50,600
66,220
123,200
169,400
577,500
264,880
84,700
227,920
83,480
73,054
9,933
493
1,863
26
63,556
53,130
9,933
493
1,863
184,800
47,880
47,880
184,800
47,880
47,880
-
NO
VOL EST
RAIAN PEKERJAAN
SAT. BAHAN
Benang Nylon
Pemasangan Keramik Dinding 20 x 25 cm
Keramik 20 x 25 cm Merk Mulia/sejenisnya
Semen PC Type 1 @ 50 Kg
Semen Putih
Pasir
Benang Nylon
Pemasangan Keramik Dinding 20 x 20 cm
Keramik 20 x 20 cm Merk Mulia/sejenisnya
Semen PC Type 1 @ 50 Kg
Semen Putih
Pasir
Benang Nylon
Pemasangan Keramik Lantai 20 x 20 cm
Keramik 20 x 20 cm Lantai Merk Mulia/sejenisnya
Semen PC Type 1 @ 50 Kg
Semen Putih
Pasir
Benang Nylon
Pemasangan Plin Keramik Lantai
Keramik 10 x 40 cm Merk ikad/sejenisnya
Semen PC Type 1 @ 50 Kg
Semen Putih
Pasir
Benang Nylon
Pemasangan Plin Keramik Lantai
Rol
M
Dus
Zak
Zak
M
Rol
M
Dus
Zak
Zak
M
Rol
M
Dus
Zak
Zak
M
Rol
M'
M'
Zak
Zak
M
Rol
M'
0.01
1.00
1.05
0.15
0.00
0.01
0.05
1.00
1.05
0.15
0.00
0.01
0.05
1.00
1.05
0.15
0.00
0.01
0.01
1.00
0.08
0.01
0.00
0.01
0.00
1.00
M'
Zak
Zak
M
Rol
M'
Bh
M
M
kg
M
M
M
0.08
0.01
0.00
0.01
0.00
1.00
10.00
1.00
0.33
0.50
0.30
0.18
0.12
M
Kg
M
Kg
M
Kg
Ltr
M
Kg
Kg
Kg
Ltr
M
Kg
Kg
Kg
Ltr
M
Kg
Kg
Ltr
M
Kg
Kg
1.00
0.25
1.00
0.25
1.00
0.14
0.07
1.00
0.00
0.03
0.06
0.03
1.00
0.02
0.08
0.17
0.08
1.00
0.02
0.17
0.08
1.00
0.25
0.25
64734270.xls
20
3,795
50,600
66,220
123,200
169,400
3,795
50,600
66,220
123,200
169,400
3,795
56,925
66,220
123,200
169,400
3,795
27,198
66,220
123,200
169,400
3,795
27,198
66,220
123,200
169,400
3,795
750
284,900
12,650
169,400
169,400
347,875
15,180
15,180
9,488
5,693
17,710
24,035
45,540
24,035
17,710
24,035
45,540
24,035
17,710
45,540
24,035
45,540
30,993
BAHAN
26
63,556
53,130
9,933
493
1,863
187
63,556
53,130
9,933
493
1,863
187
70,197
59,771
9,933
493
1,863
38
3,490
2,203
795
493
1,863
4
3,490
2,203
795
493
1,863
4
7,500
7,500
223,399
94,017
6,325
50,820
30,492
41,745
3,795
3,795
3,795
3,795
1,762
1,355
407
4,103
10
707
2,679
707
11,950
354
2,003
7,590
2,003
9,947
354
7,590
2,003
19,734
11,385
7,748
SAT. UPAH
UPAH
5,040
50,400
54,600
46,200
5,040
5,040
2,500
2,500
50,400
54,600
46,200
5,040
37,500
37,500
-
7,560
7,560
8,400
8,400
1,344
1,344
20,160
20,160
19,320
19,320
21,840
21,840
17,640
17,640
NO
VOL EST
RAIAN PEKERJAAN
SAT. BAHAN
Thinner B Special
Pembersihan
Ltr
M
80 PEKERJAAN SANITAIR
Pasang Closet Duduk
Closet Duduk Merk American Standard
Pasang Closet Jongkok Tipe I
Closet Jongkok Merk American Standard
Pasang Closet Jongkok
Closet Jongkok Merk TOHO
Pasang Sanitair Fixture
Instalasi Air Bersih PVC 1/2"
Pipa PVC Merk Invilon 1/2" AW - 4 m
Assesories Instalasi Air Bersih
Instalasi Air Bersih PVC 3/4"
Pipa PVC Merk Invilon 3/4" AW - 4 m
Assesories Instalasi Air Bersih
Instalasi Air Bersih PVC 3"
Pipa PVC Merk Invilon 3" AW - 4 m
Assesories Instalasi Air Bersih
Instalasi Air Bersih PVC 2"
Pipa PVC Merk Invilon 2" AW - 4 m
Assesories Instalasi Air Bersih
Instalasi Air Bersih PVC 4"
Pipa PVC Merk Invilon 4" AW - 4 m
Assesories Instalasi Air Bersih
Instalasi Air Kotor PVC 3"
Pipa PVC Merk Invilon 3" AW - 4 m
Assesories Instalasi Air Kotor
Instalasi Air Kotor PVC 4"
Pipa PVC Merk Invilon 4" AW - 4 m
Assesories Instalasi Air Kotor
Septictank (lkp dg. Rmbsn,bk ktrl, p. hawa) Bata
0.03
1.00
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M'
Btg
Ls
M'
Btg
Ls
M'
Btg
Ls
M'
Btg
Ls
M'
Btg
Ls
M'
Btg
Ls
M'
Btg
Ls
Unit
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.28
1.00
1.00
0.28
1.00
1.00
0.28
1.00
1.00
0.28
1.00
1.00
0.28
1.00
1.00
0.28
1.00
1.00
0.28
1.00
1.00
Pengecoran 1 : 3 : 5
Semen PC Type 1 @ 50 Kg
Pasir Beton/Cor
Split
Pasang Bata
Bata 10 x 10 x 20 cm
Semen PC Type 1 @ 50 Kg
Pasir Pasang
Plesteran 1 : 2 + Acian
Semen PC Type 1 @ 50 Kg
Pasir Pasang
Rembesan
Pipa PVC Merk Sagita, Vinilon, Unilon, Maspion 4" D - 4 m
Pasir Urug
Kerikil/koral
Ijuk
M
Zak
M
M
M
Bh
Zak
M
M
Zak
M
Unit
Btg
M
M
Kg
0.20
0.81
0.13
0.18
12.24
856.45
1.22
0.20
14.45
2.41
0.33
1.00
1.00
0.12
0.12
5.00
Bekisting
Kayu Papan 2/20 - 4 m "Racuk"
Kayu Balok 4/6 - 4 m "Racuk"
Paku 2"
Pembesian < dia. 8 mm
Besi Beton 8 mm
Pipa Conduit 1/2" - 4 m
Pengecoran 1 : 2 : 3
Semen PC Type 1 @ 50 Kg
Pasir Beton/Cor
Split
Pipa hawa
Pipa Galvanized 1,5"
Tee 1,5"x1,5"
M
Btg
Btg
Kg
Kg
Kg
Btg
M
Zak
M
M
2.02
0.84
2.69
0.10
10.94
10.94
0.04
0.20
1.14
0.11
0.16
Btg
Bh
Unit
M
0.50
1.00
1.00
0.03
Pengecoran 1 : 3 : 5
64734270.xls
21
24,035
2,707,100
183,425
82,225
14,548
1,800
19,608
1,800
111,300
1,800
36,685
1,800
98,670
1,800
111,300
2,700
98,670
2,700
BAHAN
SAT. UPAH
UPAH
3,360
3,360
84,000
84,000
34,500
34,500
50,400
50,400
10,080
5,040
10,080
5,040
5,040
5,040
5,040
5,040
5,040
5,040
5,040
5,040
6,720
6,720
6,720
6,720
982,800
982,800
601
2,707,100
2,707,100
183,425
183,425
82,225
82,225
5,801
5,801
4,001
1,800
7,192
5,392
1,800
32,407
30,607
1,800
11,888
10,088
1,800
28,934
27,134
1,800
33,307
30,607
2,700
29,834
27,134
2,700
2,124,888
77,000
138,600
408,100
62,462
17,708
74,486
693
77,000
138,600
593,520
94,210
27,132
77,000
138,600
185,442
45,062
120,120
138,600
269,500
15,400
120,120
16,632
32,340
77,000
39,732
31,046
18,480
33,441
83,618
1,866
12,346
16,940
135,012
678
77,000
138,600
408,100
87,447
15,741
66,210
420,574
14,014
210,287
14,014
NO
VOL EST
RAIAN PEKERJAAN
SAT. BAHAN
Semen PC Type 1 @ 50 Kg
Pasir Beton/Cor
Split
Pasang Bata
Bata 10 x 10 x 20 cm
Semen PC Type 1 @ 50 Kg
Pasir Pasang
Plesteran 1 : 2 + Acian
Semen PC Type 1 @ 50 Kg
Pasir Pasang
Zak
M
M
M
Bh
Zak
M
M
Zak
M
M2
Kg
Kg
Btg
M
Zak
M
M
0.12
0.02
0.03
0.90
63.00
0.09
0.01
1.32
0.22
0.03
0.39
0.56
0.56
0.04
0.03
0.17
0.02
0.02
Ttk
Rol
Bh
Bh
Rol
Ttk
Rol
Bh
Bh
Rol
1.00
0.17
2.00
2.00
0.13
1.00
0.17
2.00
2.00
0.07
Ttk
btg
m'
m'
m'
m'
m'
bh
bh
unit
bh
bh
bh
btg
m
m
bh
btg
btg
bks
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
1.00
1.00
1.00
1.00
1.00
64734270.xls
22
BAHAN
SAT. UPAH
UPAH
42,152
40,333
506
443
870
41,746
40,333
506
443
464
142,800
142,800
243,600
243,600
1,897,500
24,640
9,361
23,403
18,975
13,860
1,001,000
234,025
650,000
14,630
72,380
38,885
227,150
25,025
2,541
847
254,100
17,710
231
33,600
420
450
650
3,500
168
16,800
12,500
25,200
252
1,260
672
12,600
420
42
17
4,200
252
42
33,600
420
450
650
3,500
168
16,800
12,500
25,200
252
1,260
672
12,600
420
42
17
4,200
252
42
77,000
138,600
408,100
9,486
2,689
11,313
693
77,000
138,600
43,659
6,930
1,996
77,000
138,600
16,940
4,116
12,346
16,940
6,924
678
77,000
138,600
408,100
13,281
2,391
10,056
242,000
253
221
6,958
242,000
253
221
6,958
1,897,500
24,640
9,361
23,403
18,975
13,860
1,001,000
234,025
650,000
14,630
72,380
38,885
227,150
25,025
2,541
847
254,100
17,710
231
NO
64734270.xls
VOL EST
RAIAN PEKERJAAN
23
BAHAN
SAT. UPAH
UPAH
22,559
1,392,785
700,000
29,400
20,160
217,476
14,310
31,293
757,071
60,367
123,998
153,447
812,812
1,288,326
1,417,539
1,623,370
2,420,108
64734270.xls
24
1,804,575
832,348
750,093
881,839
642,921
1,071,714
84,063
16,075
7,833
65,938
60,270
56,750
21,583
16,538
24,088
142,410
64734270.xls
25
142,410
40,815
40,184
76,837
41,695
82,737
42,535
952,326
898,563
893,645
1,130,789
993,787
64734270.xls
26
491,415
681,693
409,327
181,790
132,060
164,422
140,266
888,443
1,228,296
181,054
64734270.xls
27
826,865
744,564
846,733
458,827
217,171
238,267
255,560
201,179
912,253
932,319
64734270.xls
28
2,035,972
138,618
1,491,174
3,054,654
190,488
1,763,582
409,574
898,811
64734270.xls
29
267,591
267,892
5,096,109
370,355
393,843
2,423,906
379,945
762,300
131,360
111,436
64734270.xls
30
113,956
118,156
116,397
8,530
8,530
10,000
260,899
11,355
12,195
3,106
24,263
31,270
31,787
37,374
64734270.xls
31
2,791,100
217,925
132,625
15,881
10,841
12,232
37,447
16,928
33,974
40,027
36,554
3,107,688
64734270.xls
32
184,952
285,346
1,931,100
25,060
9,811
24,053
22,475
14,028
1,017,800
246,525
675,200
14,882
73,640
39,557
239,750
25,445
2,583
864
258,300
17,962
273
64734270.xls
33
64734270.xls
34
REKAPITULASI BIAYA
PROYEK PEMBANGUNAN 1 UNIT MANAGER HOUSE, 3 UNIT ASSISTANT HOUSE, 10 UNIT DOUBLE DWELLING DAN BANGUNAN LAIN
DI SUKA DAMAI ESTATE KABUPATEN MUBA - SUMATRA SELATAN
No.
Jenis Pekerjaan
Satuan
Volume
Harga Satuan
1
1.a
1.b
Pekerjaan Awal
Mobilisasi dan De-mobilisasi
Barak kerja dan Direksi Keet
lot
lot
1
1
13,500,000.00
16,500,000.00
13,500,000.00
16,500,000.00
30,000,000.00
2
2.a
2.b
2.c
2.d
Bangunan
Manager House
Assistant House
Double Dewlling
Estate Office
unit
unit
unit
unit
1
3
10
1
380,007,600.99
300,004,957.22
148,001,251.52
299,033,856.62
380,007,600.99
900,014,871.67
1,480,012,515.20
299,033,856.62
3,059,068,844.49
3
3.a
3.b
3.c
Infrastruktur
Manager House
Assistant House
Double Dewlling
lot
lot
lot
1
1
1
37,060,230.00
31,115,588.50
125,870,090.50
37,060,230.00
31,115,588.50
125,870,090.50
194,045,909.00
4
4.a
4.b
4.c
lot
lot
lot
1
1
1
12,500,000.00
6,500,000.00
10,000,000.00
12,500,000.00
6,500,000.00
10,000,000.00
29,000,000.00
3,312,114,753
331,211,475
3,643,326,229
Pekerjaan ini akan diselesaikan dalam jangka waktu 20 ( Dua puluh ) Minggu Efektif
Saksi :
Senen effendi
Site manager
Awie law
Wakil Direktur
No
Jenis Pekerjaan
Satuan
Volume
Harga Satuan
Harga (Rp)
I
1
2
Pekerjaan Persiapan
Pengukuran dan pasang bowplank
Pembersihan areal kerja
ls
ls
1.00
1.00
II
1
2
3
4
5
6
Pekerjaan Pondasi
Galian tanah
Timbunan dan pemadatan tanah
Timbunan dan pemadatan pasir
Pondasi menerus, beton K - 125
Pondasi setempat, beton bertulang mutu K 175
Sloof, beton bertulang K - 175
m3
m3
m3
m3
m3
m3
23.24
5.93
2.62
11.87
0.82
3.39
29,400.00
20,160.00
217,476.00
822,668.00
2,549,620.25
2,848,531.44
Sub-Total II
683,138.40
119,629.44
569,025.95
9,763,423.82
2,080,490.12
9,647,975.98
22,863,683.72
III
1
2
3
4
5
6
7
8
9
10
Pekerjaan Dinding
Pasangan batu bata 1 : 5
Pasangan batu bata 1 : 3
Pasangan batu bata 1 : 2, kamar mandi
Plesteran 1 : 5
Plesteran 1 : 3
Plesteran 1 : 2, kamar mandi
Kolom beton bertulang K-175
Ring balok beton bertulang K-175
Pasangan rooster
Relief kolom
m2
m2
m2
m2
m2
m2
m3
m3
m2
m'
328.50
45.77
44.68
657.00
91.54
89.36
3.56
2.67
1.40
23.00
56,750.40
60,270.00
65,938.38
16,538.20
21,583.10
24,088.17
3,645,269.24
4,350,650.24
425,000.00
90,000.00
Sub-Total III
18,642,506.40
2,758,557.90
2,946,126.82
10,865,597.40
1,975,716.97
2,152,518.87
12,991,739.58
11,608,404.97
595,000.00
2,070,000.00
66,606,168.91
IV
1
2
3
4
5
6
7
8
Pekerjaan Lantai
Timbunan dan pemadatan tanah
Timbunan dan pemadatan pasir
Lantai beton, mutu K - 125, tebal 5 cm
Lantai beton carport, mutu K - 125, tebal 10 cm
Lantai keramik, Mulia ukuran 40 x40 cm
Plint keramik, Mulia ukuran 10 x 40 cm
Bon-bon keramik
m3
m3
m3
m3
m2
m2
m'
m'
52.05
8.68
7.43
3.40
155.93
42.00
101.40
37.30
20,160.00
217,476.00
822,668.00
822,668.00
148,857.80
148,857.80
31,250.00
10,000.00
Sub-Total IV
1,049,328.00
1,886,604.30
6,108,309.90
2,797,071.20
23,211,396.75
6,252,027.60
3,168,750.00
373,000.00
44,846,487.75
V
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
1.00
4.00
1.00
1.00
4.00
1.00
1.00
4.00
4.00
4.00
8.00
4.00
3.00
3.00
1.00
33.00
1,491,174.15
912,252.50
2,035,972.14
932,318.75
898,810.80
5,096,109.44
3,054,654.08
1,763,581.82
370,355.36
190,488.33
409,573.93
138,617.76
138,617.76
267,591.00
267,891.75
164,421.75
Sub-Total V
1,491,174.15
3,649,010.00
2,035,972.14
932,318.75
3,595,243.20
5,096,109.44
3,054,654.08
7,054,327.28
1,481,421.43
761,953.32
3,276,591.41
554,471.03
415,853.27
802,773.00
267,891.75
5,425,917.75
39,895,681.99
VI
1
2
3
4
5
6
7
8
2,000,000.00
750,000.00
Sub-Total I
2,000,000.00
750,000.00
2,750,000.00
46,181,872.80
24,568,179.71
2,966,040.00
27,349,291.20
2,693,355.00
780,000.00
8,864,937.50
No
9
Jenis Pekerjaan
Satuan
Volume
Harga Satuan
Harga (Rp)
m'
334.40
19,406.00
Sub-Total VI
6,489,366.40
119,893,042.61
VII
1
2
3
4
5
6
7
8
9
10
11
Kamar Mandi
Lantai keramik anti slip uk. 20/20 cm, termasuk ruang cuci, Mulia
Dinding keramik uk. 20/25 cm, Mulia
Pita keramik, Ukuran 8 x 20 cm
Closset duduk, American Standard
Closset Jongkok, American Standard
Bak mandi keramik, ukuran 0.7x0.9x0.7 m
Bak mandi keramik, ukuran 0.7 x 0.8 x 0.65 m
Tempat sabun, American Standard
Kran air bak mandi,San Ei
Jet sprayer kloset duduk, San Ei
Floor drain, Tessa
m2
m2
m'
unit
unit
unit
unit
unit
unit
unit
unit
21.40
59.22
29.70
3.00
1.00
1.00
3.00
4.00
4.00
3.00
4.00
131,007.80
127,122.80
47,500.00
3,379,600.00
257,800.00
325,000.00
650,000.00
58,520.00
125,000.00
85,000.00
105,000.00
Sub-Total VII
2,803,566.92
7,528,212.22
1,410,750.00
10,138,800.00
257,800.00
325,000.00
1,950,000.00
234,080.00
500,000.00
255,000.00
420,000.00
25,823,209.14
VIII
1
2
3
4
5
unit
m2
m2
unit
unit
1.00
4.90
6.56
1.00
1.00
750,000.00
131,322.80
127,122.80
442,750.00
55,000.00
Sub-Total VIII
750,000.00
643,481.72
833,925.57
442,750.00
55,000.00
2,725,157.29
IX
1
1
2
3
4
6
m3
m'
m'
m'
unit
Ls
9.11
39.00
42.00
24.00
2.00
1.00
822,668.00
11,710.25
44,101.22
39,873.00
3,107,687.56
350,000.00
Sub-Total IX
7,496,562.15
456,699.75
1,852,251.41
956,952.00
6,215,375.12
350,000.00
17,327,840.43
X
1
2
3
4
5
6
7
8
9
10
unit
titik
titik
titik
titik
titik
titik
unit
unit
titik
1.00
7.00
9.00
1.00
16.00
12.00
8.00
1.00
37.00
250,000.00
30,030.00
25,410.00
69,575.00
15,400.00
38,500.00
42,500.00
3,605,250.00
285,345.92
Sub-Total X
250,000.00
210,210.00
228,690.00
69,575.00
246,400.00
462,000.00
340,000.00
3,605,250.00
10,557,799.04
15,969,924.04
XI
1
2
3
4
5
m2
m2
m2
m2
m2
748.54
22.40
264.63
240.49
120.25
11,355.00
11,355.00
12,195.00
24,263.06
29,025.00
Sub-Total IX
8,499,671.70
254,352.00
3,227,101.88
5,835,023.30
3,490,256.25
21,306,405.12
Total
380,007,600.99
Jenis Pekerjaan
Satuan
Volume
Harga Satuan
Harga (Rp)
I
1
2
Pekerjaan Persiapan
Pengukuran dan pasang bowplank
Pembersihan areal kerja
Ls
Ls
1.00
1.00
1,500,000.00
500,000.00
Sub-Total I
1,500,000.00
500,000.00
2,000,000.00
II
1
2
3
4
5
6
Pekerjaan Pondasi
Galian tanah
Timbunan dan pemadatan tanah
Timbunan dan pemadatan pasir
Pondasi menerus, beton mutu K 125
Pondasi setempat beton bertulang mutu K - 175
Sloof, beton bertulang K-175
m3
m3
m3
m3
m3
m3
19.24
8.18
2.04
9.20
0.50
2.97
29,400.00
20,160.00
217,476.00
812,812.00
2,549,620.25
2,848,531.44
Sub-Total II
565,632.48
164,900.74
444,716.67
7,479,536.66
1,274,810.12
8,451,592.77
18,381,189.45
III
1
2
3
4
5
6
7
8
9
10
Pekerjaan Dinding
Pasangan batu bata 1 : 5
Pasangan batu bata 1 : 3
Pasangan batu bata 1 : 2, kamar mandi
Plesteran 1 : 5
Plesteran 1 : 3
Plesteran 1 : 2, kamar mandi
Kolom beton bertulang K-175
Ring balok beton bertulang K-175
Pasanga Rosteer press
Relief kolom
m2
m2
m2
m2
m2
m2
m3
m3
m2
m'
251.07
45.77
22.68
502.14
91.54
45.36
2.03
2.15
0.80
6.00
56,750.40
60,270.00
65,938.38
16,538.20
21,583.10
24,088.17
3,645,269.24
3,029,736.30
250,000.00
90,000.00
Sub-Total III
14,248,322.93
2,758,557.90
1,495,482.37
8,304,491.75
1,975,716.97
1,092,639.24
7,381,670.22
6,520,598.46
200,000.00
540,000.00
44,517,479.84
IV
1
2
3
4
5
6
7
8
Pekerjaan Lantai
Timbunan dan pemadatan tanah
Timbunan dan pemadatan pasir
Lantai beton K-125, t = 7 cm
Rabat & teras, lantai beton K-125, t = 5 cm
Lantai keramik ukuran, 40/40, Mulia
Lantai keramik teras 40/40, anti slip/kesat, Mulia
Plint keramik 10/40, Mulia
Bon-bon keramik
m3
m3
m3
m3
m2
m2
m'
m'
30.16
6.03
8.44
1.20
120.63
19.50
102.25
35.20
20,160.00
217,476.00
762,300.00
762,300.00
131,359.55
131,359.55
8,530.44
10,000.00
Sub-Total IV
607,950.00
1,311,652.13
6,436,670.63
914,760.00
15,845,245.72
2,561,511.23
872,194.58
352,000.00
28,901,984.28
V
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
1.00
4.00
1.00
3.00
1.00
1.00
4.00
2.00
1.00
3.00
8.00
2.00
1.00
3.00
1.00
30.00
888,443.34
912,252.50
1,871,522.14
898,810.80
5,096,109.44
2,423,906.08
1,763,581.82
326,080.36
349,568.48
190,488.33
409,573.93
138,617.76
138,617.76
267,591.00
267,891.75
164,421.75
Sub-Total V
888,443.34
3,649,010.00
1,871,522.14
2,696,432.40
5,096,109.44
2,423,906.08
7,054,327.28
652,160.71
349,568.48
571,464.99
3,276,591.41
277,235.51
138,617.76
802,773.00
267,891.75
4,932,652.50
34,948,706.79
VI
1
2
3
4
5
6
7
8
34,748,040.00
33,050,913.59
2,979,495.00
20,187,706.00
2,403,204.90
2,134,388.82
2,422,530.00
13,171,195.00
Satuan
Volume
Harga Satuan
Harga (Rp)
m'
456.00
16,074.57
Sub-Total VI
7,330,004.57
118,427,477.88
VII
1
2
3
4
5
6
7
8
9
10
11
m2
m2
m'
unit
unit
unit
unit
pcs
pcs
unit
unit
12.23
51.06
24.40
2.00
1.00
1.00
2.00
3.00
3.00
2.00
3.00
116,397.05
113,955.80
8,530.44
2,791,100.00
217,925.00
325,000.00
650,000.00
48,070.00
125,000.00
85,000.00
105,000.00
Sub-Total VII
1,423,535.92
5,818,583.15
208,142.68
5,582,200.00
217,925.00
325,000.00
1,300,000.00
144,210.00
375,000.00
170,000.00
315,000.00
15,879,596.74
VIII
1
2
3
4
5
Pekerjaan Dapur
Meja dapur, beton bertulang K-125, t = 8 cm
Keramik meja dapur 20/20, Mulia
Keramik dinding dapur 20/25, Mulia
Bak cuci piring alumunium 1 lubang, Royal type SB 1
Kran air untuk bak cuci piring, Onda
lot
m2
m2
unit
pcs
1.00
2.88
6.30
1.00
1.00
750,000.00
118,155.80
113,955.80
240,350.00
55,000.00
Sub-Total VIII
750,000.00
340,288.70
717,921.54
240,350.00
55,000.00
2,103,560.24
IX
1
2
3
4
5
6
m'
m'
m'
m'
unit
m'
39.00
45.00
24.00
2.00
-
10,840.56
37,447.43
33,974.25
3,107,687.56
Sub-Total IX
422,781.94
1,685,134.53
815,382.00
6,215,375.12
9,138,673.59
X
1
2
3
4
5
6
7
8
9
unit
titik
titik
titik
titik
titik
titik
titik
titik
1.00
6.00
8.00
15.00
12.00
8.00
1.00
20.00
150,000.00
24,667.50
20,872.50
12,650.00
38,500.00
42,500.00
350,000.00
285,345.92
Sub-Total X
150,000.00
148,005.00
166,980.00
189,750.00
462,000.00
340,000.00
350,000.00
5,706,918.33
7,513,653.33
XI
1
2
3
4
5
Pekerjaan Cat
Cat dinding 3x + sealer 1x, Viniliex
Cat dinding hitam, bagian bawah, Bee Brand 1000
Cat plafond, Vinilex
Cat kusen + panel pintu dan jendela serta listplank, Bee Brand 1000
Cat menie, Nippon paint
m2
m2
m2
m2
m2
655.68
20.40
246.35
240.49
57.76
11,355.00
11,355.00
12,195.00
24,263.06
29,025.00
Sub-Total IX
7,445,246.40
231,642.00
3,004,238.25
5,835,024.43
1,676,484.00
18,192,635.08
Total
300,004,957.22
Jenis Pekerjaan
Jenis Pekerjaan
Satuan
Volume
ls
ls
1.00
1.00
1,000,000.00
750,000.00
Sub-Total I
1,000,000.00
750,000.00
1,750,000.00
Pekerjaan Pondasi
Galian tanah
Timbunan dan pemadatan tanah
Timbunan dan pemadatan pasir tebal 2,5 cm
Pondasi menerus beton k 125
Sloof, beton bertulang K - 175
m3
m3
m3
m3
m3
22.73
11.82
2.27
8.27
2.07
29,400.00
20,160.00
217,476.00
812,812.00
2,848,531.44
Sub-Total II
668,115.00
238,190.40
494,322.95
6,720,329.62
5,887,914.48
14,008,872.44
III
1
2
3
4
5
6
7
8
Pekerjaan Dinding
Kolom, beton bertulang K - 175
Ring balok, beton bertulang K - 175
Pasangan batu bata 1 : 5
Pasangan batu bata 1 : 3
Pasangan batu bata 1 : 2, kamar mandi
Plasteran 1 : 5
Plasteran 1 : 3
Plasteran 1 : 2, kamar mandi
m3
m3
m2
m2
m2
m2
m2
m2
1.11
1.57
204.62
9.29
5.76
409.24
18.58
11.52
3,645,269.24
3,029,736.30
56,750.40
60,270.00
65,938.38
16,538.20
21,583.10
24,088.17
Sub-Total III
4,046,248.86
4,756,685.99
11,612,266.85
559,908.30
379,805.05
6,768,092.97
401,014.00
277,495.68
28,801,517.69
IV
1
2
3
4
Pekerjaan Lantai
Timbunan dan pemadatan tanah
Timbunan dan pemadatan pasir tebal 2.5 cm
Beton mutu K - 125, tebal 5 cm
Rabat beton teras mutu K - 125, tebal 5 cm
m3
m3
m3
m3
13.35
2.23
4.45
0.42
20,160.00
217,476.00
762,300.00
762,300.00
Sub-Total IV
269,136.00
483,884.10
3,392,235.00
320,166.00
4,465,421.10
V
1
2
3
4
5
6
7
8
9
unit
unit
unit
unit
unit
unit
unit
unit
unit
2.00
2.00
4.00
2.00
4.00
2.00
2.00
2.00
32.00
888,443.34
1,228,295.64
826,865.00
893,644.80
744,564.48
458,827.08
238,266.73
267,591.00
146,625.00
Sub-Total V
1,776,886.68
2,456,591.28
3,307,460.00
1,787,289.60
2,978,257.90
917,654.16
476,533.46
535,182.00
4,692,000.00
18,927,855.09
VI
1
2
3
4
5
6
7
m2
m2
m'
m2
m'
m2
m'
160.32
150.20
52.40
160.32
13.40
135.40
174.00
142,410.00
84,062.65
40,815.00
76,836.50
41,694.60
33,500.00
16,074.57
Sub-Total VI
22,831,171.20
12,626,210.60
2,138,706.00
12,318,427.68
558,707.64
4,535,900.00
2,796,975.43
57,806,098.55
VII
1
2
3
4
Kamar Mandi
Closet jongkok, Toho/Champion
Bak mandi, Tedmon 1/4 lingkaran ukuran (0.6 x 0.6 x 0.7) meter
Floor drain, Tessa
Kran air bak mandi, lokal
unit
unit
unit
unit
2.00
2.00
2.00
2.00
132,625.00
325,000.00
15,000.00
12,500.00
Sub-Total VII
265,250.00
650,000.00
30,000.00
25,000.00
970,250.00
VIII
1
2
3
unit
unit
unit
0.16
2.00
2.00
762,300.00
375,000.00
15,000.00
Sub-Total VIII
118,918.80
750,000.00
30,000.00
898,918.80
IX
1
2
m'
m'
16.00
30.00
10,840.56
37,447.43
173,449.00
1,123,423.02
I
2
3
Pekerjaan Persiapan
Pengukuran dan pasang bowplank
Pembersihan areal kerja
II
1
2
3
4
5
Harga Satuan
Harga (Rp)
Satuan
Volume
3
4
Jenis Pekerjaan
m'
unit
16.00
1.00
Harga Satuan
36,554.25
3,107,687.56
Sub-Total IX
584,868.00
3,107,687.56
4,989,427.58
X
1
2
3
4
5
6
7
8
unit
titik
titik
titik
titik
titik
titik
titik
1.00
4.00
6.00
8.00
4.00
6.00
6.00
16.00
95,000.00
9,487.50
9,803.75
12,650.00
44,275.00
22,770.00
25,000.00
285,345.92
Sub-Total X
95,000.00
37,950.00
58,822.50
101,200.00
177,100.00
136,620.00
150,000.00
4,565,534.67
5,322,227.17
XI
1
2
3
4
5
Pekerjaan Cat
Cat dinding min 3 x + sealer / plamur 1 x, Ballilux
Cat Plafond, Ballilux
Cat Kusen, pintu, jendela, listplank, Yoko
Cat dinding hitam tinggi 40 cm, bagian luar keliling rumah, Yoko
Cat menie, Nippon paint
m2
m2
m2
m2
m2
409.24
150.20
93.92
28.62
40.32
11,355.00
12,195.00
24,263.06
11,355.00
24,263.06
Sub-Total XI
4,646,920.20
1,831,689.00
2,278,787.04
324,980.10
978,286.77
10,060,663.11
Total
Harga (Rp)
148,001,251.52
Jenis Pekerjaan
Satuan
Volume
Harga Satuan
Harga (Rp)
ls
ls
1.00
1.00
1,500,000.00
500,000.00
Sub-Total I
1,500,000.00
500,000.00
2,000,000.00
I
1
2
Pekerjaan Persiapan
Pengukuran dan pasang bowplank
Pembersihan areal kerja
II
1
2
3
4
5
6
Pekerjaan Pondasi
Galian tanah
Timbunan kembali tanah pondasi dan pemadatan
Timbunan dan pemadatan pasir tebal 2,5 cm
Pondasi menerus beton mutu K - 125
Pondasi setempat beton bertulang mutu K - 175
Sloof, beton bertulang mutu K - 175
m3
m3
m3
m3
m3
m3
29.65
13.41
2.21
12.42
0.27
2.35
29,400.00
20,160.00
217,476.00
822,668.00
2,549,620.25
2,848,531.44
Sub-Total II
871,710.00
270,345.60
480,621.96
10,217,536.56
675,649.36
6,699,745.94
19,215,609.42
III
1
2
3
4
5
6
7
8
9
Pekerjaan Dinding
Pasangan batu bata 1 : 5
Pasangan batu bata 1 : 3
Pasangan batu bata 1 : 2, kamar mandi
Plasteran 1 : 5 + aci
Plasteran 1 : 3 + aci
Plasteran 1 : 2, kamar mandi + aci
Kolom, beton bertulang K - 175
Ring balok, beton bertulang K - 175
Relief kolom
m2
m2
m2
m2
m2
m2
m3
m3
m'
203.78
44.14
5.78
407.55
87.08
11.56
1.60
3.86
30.00
56,750.40
60,270.00
65,938.38
16,538.20
21,583.10
24,088.17
3,645,269.24
3,029,736.30
90,000.00
Sub-Total III
11,564,426.26
2,660,317.80
381,123.84
6,740,209.56
1,879,456.35
278,459.25
5,832,430.79
11,694,782.11
2,700,000.00
43,731,205.95
IV
1
2
3
4
5
6
7
8
Pekerjaan Lantai
Timbunan dan pemadatan tanah
Timbunan dan pemadatan pasir tebal 2.5 cm
Beton mutu K - 125, tebal 5 cm
Rabat beton dan teras mutu K - 125, tebal 5 cm
Lantai Carport beton mutu K 125, tebal 10 cm
Lantai keramik 30/30, Mulia
Plint keramik 10/30, Mulia
Bon-bon keramik
m3
m3
m3
m3
m3
m2
m
m
32.05
5.79
8.00
0.97
2.12
155.15
120.54
17.00
20,160.00
217,476.00
762,300.00
762,300.00
148,857.80
148,857.80
9,138.71
10,000.00
Sub-Total IV
646,047.36
1,259,186.04
6,098,400.00
740,955.60
315,578.54
23,095,287.67
1,101,580.10
170,000.00
33,427,035.31
V
1
2
3
4
5
6
7
8
9
10
11
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
3.00
6.00
2.00
6.00
3.00
2.00
2.00
1.00
2.00
24.00
39.00
952,325.84
898,562.66
893,644.80
1,130,788.59
993,786.56
491,414.73
681,692.78
409,327.01
132,059.90
181,789.59
164,421.75
Sub-Total V
2,856,977.52
5,391,375.96
1,787,289.60
6,784,731.54
2,981,359.68
982,829.46
1,363,385.55
409,327.01
264,119.81
4,362,950.23
6,412,448.25
33,596,794.61
VI
1
2
3
4
5
6
7
8
m2
m2
m'
m2
m'
m2
m2
m'
244.00
246.35
73.00
244.00
56.50
4.50
246.35
456.00
142,410.00
84,062.65
40,815.00
82,736.50
59,325.00
16,500.00
33,500.00
19,406.00
Sub-Total VI
34,748,040.00
20,708,833.83
2,979,495.00
20,187,706.00
3,351,862.50
74,250.00
8,252,725.00
8,849,136.00
99,152,048.33
VII
1
2
3
4
5
6
7
Kamar Mandi
Lantai keramik 20/20, Mulia
Dinding keramik 20/25, Mulia
Kloset duduk, American Standard
Kloset jongkok, American Standard
Bak air, lapis keramik 20/25 cm, Mulia
Tempat sabun, American Standard
Kran air bak mandi, Onda
m2
m2
unit
unit
unit
unit
unit
8.00
26.28
1.00
1.00
2.00
2.00
2.00
131,007.80
127,122.80
3,379,600.00
257,800.00
650,000.00
58,520.00
125,000.00
1,048,062.40
3,340,787.18
3,379,600.00
257,800.00
1,300,000.00
117,040.00
250,000.00
Satuan
Volume
Harga Satuan
unit
unit
1.00
2.00
85,000.00
105,000.00
Sub-Total VII
85,000.00
210,000.00
9,988,289.58
VIII
1
2
3
4
m'
m'
m'
unit
12.00
8.00
12.00
1.00
11,710.25
44,101.22
39,873.00
3,107,687.56
Sub-Total IX
140,523.00
352,809.79
478,476.00
3,107,687.56
4,079,496.35
IX
1
2
3
4
5
6
7
8
9
10
unit
titik
titik
titik
ttitik
titik
titik
unit
unit
titik
1.00
4.00
5.00
18.00
6.00
7.00
21.00
4.00
2.00
52.00
105,000.00
30,030.00
25,410.00
15,400.00
69,575.00
38,500.00
42,500.00
3,605,250.00
3,289,000.00
285,345.92
Sub-Total X
105,000.00
120,120.00
127,050.00
277,200.00
417,450.00
269,500.00
892,500.00
14,421,000.00
6,578,000.00
14,837,987.84
38,045,807.84
X
1
2
3
4
5
Pekerjaan Cat
Cat dinding 3x + sealer 1x, Viniliex
Cat dinding hitam, bagian bawah, Bee Brand 1000
Cat plafond, Vinilex
Cat kusen + panel pintu dan jendela serta listplank, Bee Brand 1000
Cat menie, Nippon paint
m2
m2
m2
m2
m2
407.55
57.60
246.35
240.49
57.76
11,355.00
11,355.00
12,195.00
24,263.06
29,025.00
Sub-Total XI
4,627,775.67
654,048.00
3,004,238.25
5,835,023.30
1,676,484.00
15,797,569.22
Total
299,033,856.62
8
9
Jenis Pekerjaan
Harga (Rp)
No
A
I
II
B
I
II
Items
PEMBANGUNAN 1 UNIT MANAGER HOUSE & 3 UNIT ASSISTANT HOUSE
PEMASANGAN KABEL DAN TIANG
1
Kabel Twisted 2 x 10 mm2 (Sutrado)
2
Aksesoris
Sub Total A.I
PENERANGAN JALAN
1
Lampu Jalan Merk Hannochs tipe Bologna 125W c/w support
2
Photocell Merk KAGASEL 12A c/w MCB 2 A, MCB Box,kabel NYMHY 2C x 10 mm2
Sub Total A. II
PEMBANGUNAN 10 UNIT DOUBLE DWELLING
PEMASANGAN KABEL DAN TIANG
1
Kabel Twisted 4 x 25 mm (Sutrado)
2
Kabel Twisted 2 x 10 mm2 (Sutrado)
3
Tiang Listrik Beton 7 Mtr Tonggak Ampuh
4
Down Guy /Still wayer
5
Aksesoris
Sub Total B. I
PENERANGAN JALAN
1
Lampu Jalan Merk Hannochs tipe Bologna 125W c/w support
2
C
I
II
Photocell Merk KAGASEL 10A c/w MCB 2 A, MCB Box,kabel NYMHY 2C x 10 mm2
Sub Total B. II
PEMBANGUNAN 1 UNIT ESTATE OFFICE
PEMASANGAN KABEL DAN TIANG
1
Kabel Twisted 4 x 16 mm (Sutrado)
2
Tiang Listrik Beton 7 Mtr Tonggak Ampuh
3
Down Guy
4
Aksesoris
Sub Total C. I
PENERANGAN JALAN
1
Lampu Jalan Merk Hannochs tipe Bologna 125W c/w support
2
Photocell Merk KAGASEL 10A c/w MCB 2 A, MCB Box,kabel NYMHY 2C x 10 mm2
Sub Total C. II
Total
Harga Satuan
(Rp.)
Jumlah Harga
(Rp.)
Satuan
Volume
m'
Lot
100
1
Unit
Unit
2
2
m'
m'
unit
unit
Lot
200
180
5
3
1
Unit
1,017,800.00
2,035,600.00
Unit
246,525.00
493,050.00
2,528,650.00
m'
unit
unit
Lot
100
2
1
1
Unit
1,017,800.00
2,035,600.00
Unit
246,525.00
493,050.00
2,528,650.00
9,811.00
350,000.00
981,100.00
350,000.00
1,331,100.00
1,017,800.00
246,525.00
2,035,600.00
493,050.00
2,528,650.00
25,060.00
9,811.00
1,931,100.00
650,000.00
2,500,000.00
22,475.00
1,931,100.00
650,000.00
500,000.00
5,012,000.00
1,765,980.00
9,655,500.00
1,950,000.00
2,500,000.00
20,883,480.00
2,247,500.00
3,862,200.00
650,000.00
500,000.00
7,259,700.00
37,060,230.00
No.
A
I
Items
Satuan
Volume
Harga Satuan
Harga
(Rp.)
(Rp.)
m'
unit
m
650
1
650
16,928.38
185,000.00
9,500.00
m'
m
32
28
12,232.06
6,000.00
391,426.00
168,000.00
559,426.00
m'
m
300
300
16,928.38
9,500.00
5,078,512.50
2,850,000.00
7,928,512.50
m'
m
80
70
12,232.06
6,000.00
978,565.00
420,000.00
1,398,565.00
m'
m
150
150
17,500.00
6,000.00
2,625,000.00
900,000.00
3,525,000.00
m'
m
20
16
12,232.06
6,000.00
244,641.25
96,000.00
340,641.25
Sub Total A. I
II
B
I
II
C
I
II
11,003,443.75
185,000.00
6,175,000.00
17,363,443.75
31,115,588.50
Item
A
1
2
3
B
1
2
3
C
1
2
3
Total
Harga Satuan
(Rp.)
Harga
(Rp.)
Satuan
Volume
m'
m'
Unit
300
148
2
135,000.00
21,694.75
3,500,000.00
40,500,000.00
3,210,823.00
7,000,000.00
50,710,823.00
m'
m'
Unit
300
300
3
135,000.00
21,694.75
3,500,000.00
40,500,000.00
6,508,425.00
10,500,000.00
57,508,425.00
m'
m'
Unit
100
30
1
135,000.00
21,694.75
3,500,000.00
13,500,000.00
650,842.50
3,500,000.00
17,650,842.50
125,870,090.50
NO
1
2
Pekerjaan
Unit
Vol
Lot
Lot
Harga Satuan
Bobot
Rp
13,500,000.00
16,500,000.00
0.41%
Minggu
I
0.03%
0.50%
II
III
IV
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0.88%
VI
VII
VIII
IX
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0.88%
0.88%
0.88%
0.88%
0.88%
XI
XII
XIII
XIV
XV
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0.88%
0.88%
0.88%
0.88%
0.88%
0.88%
0.88%
XVI
XVII
XVIII
XIX
0.03%
0.03%
0.03%
0.03%
XX
Manager House
Unit
380,007,600.99
11.47%
Assistant House
Unit
900,014,871.67
27.17%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
1.51%
Double Dewlling
Unit
10
44.68%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
2.48%
Estate Office
Unit
299,033,856.62
9.03%
0.90%
0.90%
0.90%
0.90%
0.90%
0.90%
0.90%
0.90%
0.90%
0.90%
Lot
37,060,230.00
1.12%
0.11%
0.11%
0.11%
0.11%
0.11%
0.11%
0.11%
0.11%
0.11%
0.11%
Lot
31,115,588.50
0.94%
0.13%
0.13%
0.13%
0.13%
0.13%
0.13%
0.13%
3.80%
0.54%
0.54%
0.54%
0.54%
0.54%
0.54%
0.54%
9
10
11
12
Lot
Drainase
Keamanan
Test kubus beton
Administrasi dan laporan
Lot
Lot
Lot
Kemajuan
Pekerjaan
Total
RENCANA (%)
AKTUAL (%)
Devisai (%)
1
1
1
1
###
125,870,090.50
12,500,000.00
6,500,000.00
0.38%
0.02%
0.02%
0.20%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
0.02%
Mingguan
0.07%
4.09%
4.98%
5.99%
5.99%
5.99%
5.99%
5.99%
5.99%
5.99%
5.99%
5.99%
5.99%
5.62%
5.62%
4.74%
4.74%
4.74%
4.74%
0.72%
Kumulatif
0.07%
4.15%
9.13%
15.12%
21.12%
27.11%
33.10%
39.10%
45.09%
51.08%
57.08%
63.07%
69.06%
74.69%
80.31%
85.05%
89.79%
94.54%
99.28%
100.00%
10,000,000.00
###
Mingguan
Kumulatif
0.30%
100.00%
PIMPINAN PERUSAHAAN
BUDI RUDIANTO
SITE MANAGER
SENEN EFFENDI
ADMINISTRASI
LOGISTIK SUPERVISOR
YESSI
JAUHARI
HALIM
PENGAWAS LAPANGAN
SUNGKOWO
HARTONO
TENAGA KERJA
TENAGA KERJA
Awie Law
Wakil Direktur