NPWP : 01.621.256.5-615.000
Nama : Didit Prasetyo Widodo (Direktur)
Nama Pekerjaan : Pembangunan Gedung Type B (SMP Negeri 9 Suraba
HPS / OE : Rp. 1.955.754.000,-
N0
URAIAN PEKERJAAN
PEKERJAAN PENDAHULUAN
1 Pekerjaan persiapan
2 Pasang bouwplank
3 Pembongkaran atap dan rangka
4 Pembongkaran dinding dan pembersihan
II
PEKERJAAN TANAH
1 Galian tanah pondasi
2 Urugan tanah kembali pondasi
3 Urugan pasir padat bawah pondasi + sloof t=5cm
4 Urugan pasir padat bawah lantai t=10cm
5 Urugan sirtu padat bawah lantai t=15cm
6 Urugan sirtu padat panggung p. tulis t=15cm
7 Galian pondasi strouss dia 40 P=12m
III
1
2
3
4
5
6
7
8
9
10
11
12
13
14
1
2
3
4
5
6
7
8
9
10
11
12
13
N0
14
15
16
17
18
19
IV
URAIAN PEKERJAAN
Atap
Pek. balok BT 7 25/40 k-225
Pek. balok BT 8 20/40 k-225
Pek. balok BT 10 20/40 k-225
Pek. balok BG 15/20
Pek. plat beton atap t=12cm k-225
Pek. plat listplank lantai 2 t=8cm k-225
PEKERJAAN PASANGAN DAN PLESTERAN
1 Pas. dinding 1pc:2ps t=1m lt.1 dan 2
2 Pas. bak mandi 1pc:2ps t=1m lt.1 dan 2
3 Pas. dinding 1pc:4ps t=2 s/d4 lt.1 dan 2
4 Pas. dinding pagar 1pc:4ps t=0,85cm lt. 2
5 Pas. gewel 1pc:4ps
6 Pas. dinding atap depan 1pc:4ps t=1,49cm
7 Plesteran 1pc:2ps tebal 1,5cm
8 Plesteran 1pc:4ps tebal 1,5cm
9 Benangan
10 Pemasangan batu accesoris
11 Pembuatan rolag batu bata untuk pijakan
N0
URAIAN PEKERJAAN
PEKERJAAN LANTAI
1 Pas. keramik lantai 20x20cm (lantai km/wc) lt. 1 dan 2
2 Pas. lantai keramik 40x40cm lt. 1 dan 2
3 Pas. keramik 20x25cm (dinding) KM lt. 1 dan 2
4 Pas. plint keramik 7,5x20cm lt. 1 dan 2
5 Pek. keramik lantai tangga
VI
VII
VIII
PEKERJAAN PLAFOND
1 Pas. rangka metal furing 2/4 cm LT 02
2 Pas. plafond kalsiboard t=4mm LT 02
3 Pas. listplafond gypsum lantai 2
IX
XI
PEKERJAAN PENGECATAN
1 Cat/plamur dinding tembok baru
2 Cat plafond baru
3 Lapis cat melamin 2x sampai rata
4 Waterproofing
PEKERJAAN SANITASI
1 Kran air stainlist steel
2 Avour metal km/wc dab lab beton
3 Klosed jongkok
4 Wastafel
5 Pas. kran pelampung
6 Penyambungan meter air PDAM
7 Pemasangan instalasi air bersih dia 3/4"
8 Pemasangan instalasi air kotor dia 4"
9 Pemasangan instalasi kotoran dia 4"
10 Pemasangan tempat sabun
11 Pemasangan pompa air merk sanyo
12 Pemasangan tandon air 1000lt
13 Pas. talang tegak pipa PVC 3"
14 Pas. sal pipa pvc 2" dari meja lab
15 Pas. dinding partisi woodflank rangka hollow 4/4cm+ensel+cat
PEKERJAAN INSTALASI LISTRIK
1 Lampu SL 23 watt
2 MCB 1 pool 15A
3 Saklar tunggal
4 Saklar ganda
N0
URAIAN PEKERJAAN
5 Instalasi dan stop kontak
6 Instalasi titik lampu
XII
XIII
PEKERJAAN TANDON
1 Pasir urug
2 Volume plat beton t 15cm besi 100kg
3 Volume beton dasar dan atas tandon
4 Pasangan tutup tandon
5 Volume keramik 20x20
XIV
PEKERJAAN SEPTICTANK
1 Pek. galian
2 Urug pasir
3 Plat t 15cm
4 Pasangan ring balok (praktis) 10x12
5 Pas. dinding 1pc:2ps
6 Plesteran 1pc:2ps dalam
N0
XV
XVI
XVII
URAIAN PEKERJAAN
PEKERJAAN RESAPAN
1 Plat t 15cm
2 Kerikil kosong
3 Batu bata kosong
4 Pas. batu bata 1pc:2ps
5 Pasir
6 Ijuk
7 Beton kosongan
PEKERJAAN PENUTUP ATAP
1 Pas. genteng karang pilang good year
2 Pas. wuwung genteng karang pilang good year
3 Pas. rangka atap (reng usuk) galvalum
4 Listplank woodplank 8/30/400
5 Pas. gording C 150.65.20.3.2
6 Pas. besi baja WF 150.75.5.7
7 Plat plendes t=10mm
8 Join Plat t=10mm
9 Plat penegar t=8mm
10 Perakitan baja
11 Pengelasan baja
12 Pas. besi trackstang dia 16mm
13 Pas. besi penghubung gording dia 10mm
14 Baut D16
15 Baut D12
16 Pas. angkur baut dia 19 P=50cm
17 Pas. Papan reuter
PEKERJAAN LAIN LAIN
1 Pembersihan lokasi
WARAN
5-615.000
dodo (Direktur)
Type B (SMP Negeri 9 Surabaya)
.754.000,-
VOLUME
1.00
108.00
686.99
94.52
54.72
44.52
9.48
38.70
58.05
4.91
30.00
SAT.
ls
m1
m2
m2
m3
m3
m3
m3
m3
m3
ttk
Harga Satuan
Jumlah Harga
(Rp.)
(Rp.)
1,500,000.00
Err:509
Err:509
Err:509
Sub Total
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Sub Total
45.22
10.20
2.40
19.62
2.10
12.82
7.23
10.28
0.30
18.72
0.88
0.78
1.73
0.95
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
11.25
4.57
20.14
3.41
3.60
0.39
45.11
4.82
2.50
0.84
15.81
0.83
1.79
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
1,500,000.00
1,500,000.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
#VALUE!
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
Err:509
VOLUME
8.10
7.49
1.82
0.77
10.96
2.29
SAT.
m3
m3
m3
m3
m3
m3
Harga Satuan
Jumlah Harga
(Rp.)
(Rp.)
Err:509
Err:509
Err:509
Err:509
Err:509
Sub Total
168.75
5.20
528.60
39.95
18.20
64.07
347.89
1,173.49
1,176.00
36.00
2.86
m2
m2
m2
m2
m2
m2
m2
m2
m1
bh
m3
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Sub Total
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
#VALUE!
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
VOLUME
9.60
774.34
37.20
24.80
14.27
585.74
787.24
87.47
22.77
4.39
SAT.
m2
m2
m2
m1
m2
m1
m1
m2
m2
m2
24.00
223.00
38.00
223.00
223.00
16.00
1.00
stel
stel
stel
stel
bh
bh
bh
405.59
405.59
182.00
m2
m2
m1
1,521.38
405.59
45.54
72.00
m2
m2
m2
m2
4.00
8.00
4.00
1.00
1.00
1.00
51.00
29.00
28.00
4.00
1.00
1.00
104.00
28.00
7.11
bh
bh
bh
bh
bh
ls
m1
m1
m1
bh
bh
bh
m1
m1
m2
56.00
2.00
2.00
14.00
bh
ttk
bh
bh
Harga Satuan
Jumlah Harga
(Rp.)
(Rp.)
Err:509
Err:509
Err:509
Err:509
Err:509
Sub Total
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Sub Total
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Sub Total
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Sub Total
Err:509
Err:509
Err:509
Err:509
Err:509
Sub Total
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
5,000,000.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
450,000.00
Sub Total
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
5,000,000.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
3,199,500.00
Err:509
Err:509
Err:509
Err:509
Err:509
VOLUME
SAT.
Harga Satuan
Jumlah Harga
(Rp.)
(Rp.)
10.00
56.00
bh
bh
Err:509
Err:509
Sub Total
Err:509
Err:509
Err:509
15.85
8.57
m2
m2
Err:509
Err:509
Sub Total
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Sub Total
Err:509
1.13
3.96
0.90
0.72
48.38
7.79
0.87
1.30
0.02
23.34
93.35
m3
m3
m3
m2
m2
m3
m3
m3
m3
m2
m2
Err:509
Err:509
Err:509
Err:509
Err:509
Sub Total
Err:509
Err:509
Err:509
Err:509
#VALUE!
Err:509
Err:509
Err:509
Err:509
VOLUME
0.02
1.88
1.41
0.47
0.08
80.07
0.63
SAT.
Harga Satuan
Jumlah Harga
(Rp.)
(Rp.)
m3
m3
m3
m3
m3
kg
m3
Err:509
Err:509
Err:509
Err:509
Err:509
Sub Total
486.86
44.30
486.86
110.58
4,325.01
1,992.88
145.63
383.88
917.44
7,764.84
7,764.84
265.44
278.40
620.00
520.00
120.00
44.30
1.00
m2
m1
m2
m1
kg
kg
kg
kg
kg
kg
kg
kg
kg
bh
bh
bh
m1
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Sub Total
ls
1,500,000.00
Sub Total
Jumlah
PPN 10%
Jumlah Total
Dibulatkan
RIZHAN
Direktur Utama
#VALUE!
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
#VALUE!
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
1,500,000.00
1,500,000.00
Err:509
Err:509
Err:509
Err:509
Pekerjaan
Lokasi
: Kota Surabaya
NO.
Jenis Pekerjaan
LANTAI 1
I.
PEKERJAAN PERSIAPAN
II.
PEKERJAAN TANAH
III.
PEKERJAAN PONDASI
IV.
PEKERJAAN BETON
V.
VI.
VII.
NO.
Jenis Pekerjaan
IX.
PEKERJAAN SANITAIR
X.
XI.
PEKERJAAN PENGECATAN
LANTAI 2
I.
PEKERJAAN BETON
II.
III.
IV.
PEKERJAAN SANITAIR
V.
VI.
PEKERJAAN PENGECATAN
VI.
PEKERJAAN ATAp
VII.
PEKERJAAN LAIN-LAIN
Volume
Sat.
Harga Satuan
Penawaran
(Rp.)
Jumlah Penawaran
(Rp.)
SUB TOTAL I
16,971,500.00
SUB TOTAL II
62,952,679.00
103,848,835.00
SUB TOTAL IV
60,274,441.45
SUB TOTAL V
2,463,440.00
SUB TOTAL VI
46,954,625.00
22,475,311.90
65,255,631.82
Volume
Sat.
Harga Satuan
Penawaran
(Rp.)
Jumlah Penawaran
(Rp.)
SUB TOTAL IX
39,916,285.00
SUB TOTAL X
8,285,000.00
SUB TOTAL XI
79,225,965.00
SUB TOTAL I
129,164,047.72
SUB TOTAL V
110,953,280.00
62,731,331.82
SUB TOTAL IX
40,311,525.00
SUB TOTAL X
1,632,000.00
SUB TOTAL II
79,977,715.00
SUB TOTAL II
104,928,000.00
5,250,000.00
TOTAL
1,043,571,613.71
PPN 10%
104,357,161.37
JUMLAH
1,147,928,775.08
DIBULATKAN
1,147,928,000.00
Nam
NO.
A
I.
1
2
3
II.
1
Err:509
Err:509
2
3
4
5
6
Err:509
Err:509
III.
Err:509
1
2
Err:509
3
Err:509
Err:509
4
IV.
1
Err:509
Err:509
2
Err:509
Err:509
3
5
Err:509
Err:509
6
7
8
Err:509
Err:509
V.
NO.
1
Err:509
Err:509
Err:509
Err:509
Err:509
VI.
1
2
3
4
VII.
1
3
4
Err:509
VIII.
1
2
3
4
5
Err:509
Err:509
Err:509
NO.
IX.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
X.
1
2
3
4
5
6
7
8
XI.
1
2
B
I.
1
2
Err:509
Err:509
Err:509
Err:509
Err:509
3
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
3
IX
1
Err:509
2
NO.
NPWP: 66.135.390.6-618.000
NAMA DIREKTUR : MUCHAMAT KO
Nama Paket Pekerjaan : Pembangunan Gedung Type B
HPS / OE : Rp. 1.440.597.000,Jenis Pekerjaan
LANTAI 1
PEKERJAAN PERSIAPAN
Pembersihan lapangan
Pengukuran dan bowplank
Bongkaran bangunan existing
PEKERJAAN TANAH
Galian tanah pondasi 50x50x40
Err:509
Err:509
Pembuatan bor pile / strouus dia. 30 cm sedalam 10 m
Urugan tanah kembali
Urugan sirtu peninggian lantai t = 65 cm
Urugan pasir bawah pondasi t = 10 cm
Urugan pasir bawah Sloof t = 5 cm
Err:509
Err:509
PEKERJAAN PONDASI
Err:509
Lantai kerja pondasi t = 5 cm
Lantai kerja bawah Sloof t = 5 cm
Err:509
Pour Pondasi (P1) 50x50x40
Err:509
Err:509
Pengecoran bor pile / strouss dia. 30 cm sedalaman 10 m
PEKERJAAN BETON
Sloof (SL1) 20/40
Err:509
Err:509
Sloof (SL2) 15/20
Err:509
Err:509
Kolom pedestal (K1) t=1m 30x30
Pekerjaan Kolom Praktis (11 x 11 cm)
Err:509
Err:509
Pekerjaan Ring Praktis/balok latai (10x15) cm
Plat bordes & plat tangga t = 15 cm
Anak tangga
Err:509
Err:509
PEKERJAAN PASANGAN DAN PLESTERAN
Jenis Pekerjaan
Pasangan dinding bata merah 1 Pc : 3 Ps tebal 1/2 bata
Err:509
Err:509
Err:509
Err:509
Err:509
PEKERJAAN KUSEN, PINTU DAN JENDELA KOMPLIT
Pasang Kusen Pintu alumunium 4" Warna Milky white
Pasang Kusen jendela alumunium 4" Warna Milky white
Pasang daun Pintu wpc finising politur
Pasang daun jendela alumunium
PEKERJAAN PLAPON DAN RAILLING TANGGA
Pemasangan Realling tangga Besi holow 3x6x1,6 dan 2x4x1,4
Pasang plafond calsiboard 4 mm rangka hollow
Pasang List plafon gypsum
Err:509
PEKERJAAN LANTAI & KERAMIK
Beton rabat bawah lantai t = 5 cm K-175
Keramik lantai granit tile 60x60
Keramik lantai Tangga 30 x 30 cm (motif/warna) ex setara Asia
Keramik lantai KM/WC 20 x 20 cm (motif/warna) ex setara asia
Keramik dinding KM/WC 20 x 25 cm (motif/warna) e setara asia
Err:509
Err:509
Err:509
Jenis Pekerjaan
PEKERJAAN SANITAIR
Pasang kloset jongkok
Pasang Kloset duduk
Pemasangan Wastafel besar warna
Pasang Jet pump kloset duduk
pasang avour
Pasang kran air
Pasang tempat sabun
Pembuatan Septicktank
Pembuatan Sumur Resapan
Pemasangan Ground Water Tank Kap. 3 m3
Pek. Pipa air bersih PVC type AW dia 3/4"
Pek. Pipa air kotor PVC type C dia 3"
Pek. Pipa air kotor PVC type C dia 4"
Cermin 1,00 x 0,50 m (frame = 3 cm)
PEKERJAAN MEKANIKAL & ELEKTRIKAL
Penyambungan kabel ke meter lama
Pasang panel + instalasi Lt. 1
Pasang titik lampu
Pasang titik stop kontak
Pasang saklar tunggal
Pasang saklar ganda
Pasang MCB
Pasang lampu LED 8 Watt
PEKERJAAN PENGECATAN
Pengecatan dinding dan beton dengan cat exterior
Pengecatan dinding dan beton dengan cat interior
LANTAI 2
PEKERJAAN BETON
Balok (B1) 30/40 elv. + 4,00
Balok (B2) 20/40 elv. + 4,00
Err:509
Err:509
Err:509
Err:509
Err:509
Plat Lantai elv. + 4,00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Pelapisan Waterprofing plat Plat lantai 2
PEKERJAAN LAIN-LAIN
Air kerja
Err:509
Pembersihan Akhir
Jenis Pekerjaan
390.6-618.000
MUCHAMAT KOLIK
Gedung Type B SDN LIDAH WETAN II, III
1.440.597.000,Volume
Jumlah
Sat.
Err:509
m2
m1
m2
Err:509
Err:509
Err:509
Err:509
#REF!
5.929
Err:509
Err:509
2.000
3.729
0.550
0.275
Err:509
Err:509
m3
Err:509
Err:509
titik
m3
m3
m3
m3
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#REF!
Err:509
Err:509
Err:509
0.539
5.810
Err:509
2.200
Err:509
Err:509
1.413
Err:509
m3
m3
Err:509
m3
Err:509
Err:509
m3
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#REF!
8.296
Err:509
Err:509
0.542
Err:509
Err:509
1.980
0.726
Err:509
Err:509
0.466
0.806
0.660
Err:509
Err:509
m3
Err:509
Err:509
m3
Err:509
Err:509
m3
m1
Err:509
Err:509
m1
m3
m3
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#REF!
Err:509
Err:509
210.000
108.500
154.000
(Rp.)
Err:509
Err:509
#REF!
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#REF!
Volume
23.240
Err:509
Err:509
Err:509
Err:509
Err:509
30.600
93.000
7.000
15.000
Sat.
Err:509
m2
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
m'
m'
unit
unit
Err:509
Err:509
Err:509
Err:509
Err:509
8.200
16.683
98.050
Err:509
m'
m2
m1
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
8.500
131.100
14.182
8.750
48.000
Err:509
Err:509
Err:509
m3
m2
m2
m2
m2
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
(Rp.)
#REF!
Err:509
Err:509
Err:509
Err:509
Err:509
#REF!
#REF!
#REF!
#REF!
Err:509
#REF!
#REF!
Err:509
Err:509
Err:509
#REF!
Volume
Jumlah
Sat.
Err:509
2.000
2.000
5.000
20.000
20.000
-
buah
buah
buah
buah
buah
buah
buah
unit
unit
unit
m'
m'
m'
m'
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#REF!
1.000
1.000
15.000
10.000
10.000
5.000
1.000
15.000
ls
unit
titik
titik
buah
buah
unit
buah
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#REF!
m2
m2
Err:509
Err:509
Err:509
#REF!
m3
m3
Err:509
Err:509
Err:509
Err:509
Err:509
m3
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#REF!
m2
Err:509
Err:509
ls
Err:509
ls
Err:509
Err:509
Err:509
Err:509
482.301
870.480
5.040
5.200
Err:509
Err:509
Err:509
Err:509
Err:509
15.617
Err:509
Err:509
Err:509
Err:509
Err:509
24.250
1.000
Err:509
1.000
(Rp.)
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#REF!
#REF!
Err:509
Volume
Sat.
Err:509
Err:509
Err:509
-
Jumlah
(Rp.)
Err:509
Err:509
#REF!
DETAIL PENAWARAN
NPWP : 31.454.857.9-607.000
Nama : LILIK MARIANA (Wakil Direktur)
II.
III.
Satuan
Volume
m1
60.00
m2
231.95
m2
189.00
m3
m3
m3
m3
m3
m3
12.12
9.41
6.46
7.00
40.00
2,420.00
m'
380.00
bh
bh
m3
m3
m3
m3
m3
m3
m3
m3
38.00
38.00
8.82
1.77
20.00
8.82
0.36
14.49
1.21
0.80
m3
15.20
m'
88.00
m3
3.38
m3
0.16
b. Lantai (2)
1 Beton kolom struktur K1 40/40 Besi 193,16 Kg
3 Beton kolom struktur Kp 15/15
4 Beton tangga Besi 200,00 Kg
5 Beton wastafel Besi 59,18 Kg
6 Beton balok struktur 30/50 (B1) Besi 113,48 Kg
7 Beton balok struktur 20/40 (B2) Besi 119,20 Kg
8 Beton balok struktur 30/60 (B3) Besi 135,17 Kg
m3
m'
m3
m3
m3
m3
m3
12.16
86.5
3.38
0.19
7.18
0.93
1.90
b. Lantai (2)
No.
Uraian Pekerjaan
9 Beton balok struktur 15/30 (B4) Besi 157,38 Kg
10 Beton kantilever BK1 Besi 208,55 Kg
11 Beton plat lantai t= 12 cm Besi 128,44 Kg
12 Beton plat kanopy t= 10 cm Besi 59,18 Kg
c. Lantai (3)
Satuan
m3
m3
m3
m3
Volume
0.41
0.43
17.41
3.80
No.
Uraian Pekerjaan
Satuan
Volume
c. Lantai (3)
IV.
7.18
m3
0.93
m3
1.90
m3
0.41
m3
0.43
m3
17.41
m3
3.80
m2
m2
m2
m'
m'
13.27
61.35
172.52
88.00
233.50
b. Lantai (2)
1 Pas. Batu bata 1/2 bata trasraam 1pc:3ps (atas lt)
m2
72.03
m2
172.63
m'
m'
86.50
255.90
m2
m2
m2
m1
122.70
345.04
232.86
993.00
b. Lantai (2)
1 Plesteran trasram 1pc:3ps
2 Plesteran dinding 1pc:5ps
3 Acian beton
4 Benangan sudut
m2
m2
m2
m1
144.06
345.27
288.66
993.00
unit
unit
unit
unit
unit
unit
2.00
4.00
1.00
6.00
4.00
1.00
unit
unit
unit
unit
unit
unit
2.00
4.00
1.00
6.00
4.00
1.00
b. Lantai (2)
VI.
m3
b. Lantai (2)
V.
No.
Uraian Pekerjaan
Satuan
Volume
b. Lantai (2)
IX.
m2
m2
m2
m2
m2
m1
129.85
21.56
15.14
11.72
38.40
25.60
b. Lantai (2.)
1 Lantai keramik 40 x 40 cm
2 Lantai keramik tangga 30 x30 cm
3 Lantai keramik 30 x 30 cm ( km/ wc)
4 Lantai keramik 20 x 20 cm ( km/ wc)
5 Dinding keramik tinggi 150cm 20 x 25 cm (WC + bak)
6 List keramik dinding 5 x 20 cm
m2
m2
m2
m2
m2
m1
129.85
21.56
15.14
11.72
38.40
25.60
m2
m1
26.86
30.71
b.
Lantai (2.)
1 Plafond
kalsiboard 4,5 mm + rangka hollow
2 List plafon gypsum profil 5/7
m2
m1
26.86
30.71
m2
m2
700.61
26.86
b.
Lantai (2.) dinding + beton
1 Pengecatan
2 Pengecatan plafon
3 Lapisan kedap air toilet (waterproofing)
m2
m2
m2
777.99
26.86
28.00
1
kedap air (waterproofing)
c. Lapisan
Lantai (3.)
m2
168.00
unit
unit
unit
unit
unit
ls
m1
1.00
1.00
1.00
8.00
3.00
1.00
35.00
unit
unit
unit
unit
m1
1.00
1.00
8.00
3.00
6.00
ttk
21.00
a. Lantai (2.)
X.
1 Lantai keramik 40 x 40 cm
2 Lantai keramik tangga 30 x30 cm
3 Lantai keramik 30 x 30 cm ( km/ wc)
4 Lantai keramik 20 x 20 cm ( km/ wc)
5 Dinding keramik tinggi 150cm 20 x 25 cm (WC + bak)
6 List keramik dinding 5 x 20 cm
PEKERJAAN FINISHING
a. Lantai (1.)
b. Lantai (2.)
a. Lantai (3.)
No.
Uraian Pekerjaan
- Pemas. Lampu SL 23 w
- Pemas. Lampu SL 18 w
- Pemas. Instalasi stop kontak 200 w (dinding)
- Pemas. skakelar tunggal
- Pemas. skakelar ganda
b.
a.Lantai (2.)
Lantaititik
(2.)lampu & stop kontak
- Instalasi
- Pemas. Lampu SL 23 w
- Pemas. Lampu SL 18 w
- Pemas. stop kontak 200 w (dinding)
- Pemas. skakelar tunggal
- Pemas. skakelar ganda
Satuan
Volume
bh
bh
bh
bh
bh
15.00
6.00
3.00
3.00
6.00
ttk
bh
bh
bh
bh
bh
21.00
15.00
6.00
3.00
3.00
6.00
No.
Uraian Pekerjaan
Satuan
Volume
b. Lantai (2.)
m1
m1
35.00
30.50
b.
Lantai
2 Pipa
air(2.)
bersih PP-R dia. 3/4'
m1
30.50
m1
m1
39.00
44.50
b.
Lantai
1 Pipa
air(2.)
kotor dia. 4' klas AW
2 Pipa air kotor dia. 3' klas AW
m1
m1
14.50
17.50
bh
bh
bh
bh
bh
bh
Unit
unit
unit
bh
m1
bh
4.00
4.00
4.00
8.00
2.00
8.00
1.00
1.00
1.00
3.00
7.50
8.00
bh
bh
bh
bh
bh
bh
bh
4.00
4.00
4.00
8.00
2.00
8.00
4.00
a. Lantai (2.)
PASANGAN SANITARY
XII.3. a. Lantai (1.)
1 Kloset jongkok
3 Wastafel
4 Bak air
5 Kran air bersih
6 Kaca wastafel
7 Floor drain
8 Tandon air bawah 6m3
9 Pompa air dan instalasinya
10 Septicktank & Resapan
11 Bak kontrol air
12 Pipa saluran air hujan 6'
13 Tempat sabun
b. Lantai (2.)
b. Lantai (2.)
1 Kloset jongkok
2 Wastafel
3 Bak air
4 Kran air bersih
5 Kaca wastafel
6 Floor drain
7 Tempat sabun
Jumlah
PPN 10%
Jumlah Total
Dibulatkan
Surab
TAIL PENAWARAN
: 31.454.857.9-607.000
Harga Satuan
Jumlah Harga
Err:509
Err:509
Err:509
Err:509
Jumlah
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
#VALUE!
#VALUE!
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Harga Satuan
Err:509
Err:509
Err:509
Jumlah Harga
Err:509
Err:509
Err:509
#VALUE!
Harga Satuan
Jumlah Harga
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
Jumlah
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
#VALUE!
#VALUE!
Jumlah
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
#VALUE!
#VALUE!
Jumlah
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Err:509
Harga Satuan
Jumlah Harga
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
#VALUE!
Err:509
#VALUE!
#VALUE!
Err:509
Jumlah
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
Jumlah
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
#VALUE!
Err:509
Err:509
Jumlah
Err:509
Err:509
Err:509
Harga Satuan
Jumlah Harga
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Err:509
Harga Satuan
Jumlah Harga
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
Jumlah
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah Total
LILIK MARIANA
Wakil Direktur
Pekerjaan
Lokasi
: Kota Surabaya
NO.
Jenis Pekerjaan
LANTAI 1
I.
PEKERJAAN PERSIAPAN
Pembersihan lapangan
II.
PEKERJAAN TANAH
III.
PEKERJAAN PONDASI
IV.
PEKERJAAN BETON
Anak tangga
V.
VI.
NO.
5
VII.
Jenis Pekerjaan
Pasang kaca jendela 5mm
PEKERJAAN PLAPON DAN RAILLING TANGGA
NO.
IX.
Jenis Pekerjaan
PEKERJAAN SANITAIR
pasang avour
Pembuatan Septicktank
10
11
12
13
14
X.
Pasang MCB
XI.
PEKERJAAN PENGECATAN
LANTAI 2
I.
PEKERJAAN BETON
II.
III
NO.
Jenis Pekerjaan
IV
PEKERJAAN SANITAIR
pasang avour
Pembuatan Septicktank
10
11
12
13
14
VI
VII
PEKERJAAN PENGECATAN
VIII
PEKERJAAN ATAp
IX
PEKERJAAN LAIN-LAIN
Air kerja
Pembersihan Akhir
Volume
Sat.
Harga Satuan
Penawaran
(Rp.)
Jumlah Penawaran
(Rp.)
210.000
m2
7,000.00
1,470,000.00
108.500
m1
79,000.00
8,571,500.00
154.000
m2
45,000.00
6,930,000.00
SUB TOTAL I
16,971,500.00
5.929
m3
66,000.00
391,314.00
2.000
titik
473,000.00
946,000.00
3.729
m3
10,000.00
37,290.00
m3
139,000.00
0.550
m3
131,000.00
72,050.00
0.275
m3
131,000.00
36,025.00
SUB TOTAL II
1,482,679.00
0.539
m3
658,000.00
354,662.00
5.810
m3
658,000.00
3,822,980.00
2.200
m3
2,619,000.00
5,761,800.00
1.413
m3
1,621,000.00
2,290,473.00
12,229,915.00
8.296
m3
2,752,000.00
22,830,592.00
0.542
m3
3,172,000.00
1,717,638.00
1.980
m3
3,479,000.00
8,236,800.00
5.940
m3
4,160,000.00
20,665,260.00
0.726
m1
45,000.00
32,670.00
0.466
m1
47,000.00
21,890.25
0.806
m3
5,058,000.00
4,078,771.20
0.660
m3
4,077,000.00
2,690,820.00
SUB TOTAL IV
60,274,441.45
23.240
m2
106,000.00
2,463,440.00
134.480
m2
89,800.00
12,076,304.00
SUB TOTAL V
14,539,744.00
30.600
m'
125,000.00
3,825,000.00
93.000
m'
125,000.00
11,625,000.00
7.000
unit
1,675,000.00
11,725,000.00
4.900
m'
1,675,000.00
8,207,500.00
1.000
unit
1,575,000.00
1,575,000.00
15.000
unit
475,000.00
7,125,000.00
Volume
22.500
Sat.
Harga Satuan
Penawaran
(Rp.)
Jumlah Penawaran
(Rp.)
unit
127,650.00
2,872,125.00
SUB TOTAL VI
46,954,625.00
8.200
m'
675,000.00
5,535,000.00
118.765
m2
97,668.50
11,599,599.40
16.683
m2
135,000.00
2,252,137.50
98.050
m1
31,500.00
3,088,575.00
22,475,311.90
8.500
m3
673,000.00
5,720,500.00
131.100
m2
392,000.00
51,391,200.00
14.182
m2
111,000.00
1,574,181.82
8.750
m2
109,000.00
953,750.00
48.000
m2
117,000.00
5,616,000.00
65,255,631.82
Sat.
Harga Satuan
Penawaran
(Rp.)
buah
3,656,000.00
buah
525,000.00
buah
435,000.00
buah
295,280.00
buah
1,296,350.00
buah
3,691,000.00
buah
1,365.00
unit
12,075.00
unit
7,500.00
unit
4,500,000.00
Volume
2.000
2.000
Jumlah Penawaran
(Rp.)
2,592,700.00
2,730.00
5.000
m'
55,000.00
275,000.00
20.000
m'
60,000.00
1,200,000.00
20.000
m'
55,000.00
1,100,000.00
m'
250,000.00
SUB TOTAL IX
5,170,430.00
1.000
ls
1,000,000.00
1,000,000.00
1.000
unit
1,500,000.00
1,500,000.00
15.000
titik
128,000.00
1,920,000.00
10.000
titik
123,000.00
1,230,000.00
10.000
buah
55,000.00
550,000.00
5.000
buah
60,000.00
300,000.00
1.000
unit
285,000.00
285,000.00
15.000
buah
100,000.00
1,500,000.00
SUB TOTAL X
8,285,000.00
482.301
m2
65,000.00
31,349,565.00
870.480
m2
55,000.00
47,876,400.00
SUB TOTAL XI
79,225,965.00
5.040
m3
6,274,000.00
31,620,960.00
5.200
m3
5,275,000.00
27,430,000.00
15.617
m3
4,489,680.00
70,113,087.72
SUB TOTAL I
129,164,047.72
348.800
m2
138,500.00
48,308,800.00
697.600
m2
89,800.00
62,644,480.00
SUB TOTAL V
110,953,280.00
30.600
m'
125,000.00
3,825,000.00
93.000
m'
125,000.00
11,625,000.00
7.000
unit
1,675,000.00
11,725,000.00
4.900
m'
1,675,000.00
8,207,500.00
1.000
unit
1,575,000.00
1,575,000.00
15.000
unit
475,000.00
7,125,000.00
22.500
unit
127,650.00
2,872,125.00
SUB TOTAL VI
46,954,625.00
Volume
Sat.
Harga Satuan
Penawaran
(Rp.)
Jumlah Penawaran
(Rp.)
8.500
m3
673,000.00
5,720,500.00
129.138
m2
165,000.00
21,307,687.50
14.182
m2
111,000.00
1,574,181.82
8.750
m2
109,000.00
953,750.00
33.000
m2
117,000.00
3,861,000.00
33,417,119.32
1.000
buah
3,656,000.00
3,656,000.00
1.000
buah
525,000.00
525,000.00
2.000
buah
435,000.00
870,000.00
1.000
buah
296,880.00
296,880.00
2.000
buah
1,443,170.00
2,886,340.00
5.000
buah
3,711,000.00
18,555,000.00
2.000
buah
1,365.00
2,730.00
1.000
unit
12,075.00
12,075.00
1.000
unit
7,500.00
7,500.00
1.000
unit
4,500,000.00
4,500,000.00
50.000
m'
55,000.00
2,750,000.00
50.000
m'
60,000.00
3,000,000.00
50.000
m'
55,000.00
2,750,000.00
2.000
m'
250,000.00
500,000.00
SUB TOTAL IX
40,311,525.00
8.000
titik
128,000.00
1,024,000.00
6.000
titik
55,000.00
330,000.00
4.000
buah
47,000.00
188,000.00
2.000
buah
45,000.00
90,000.00
SUB TOTAL X
1,632,000.00
482.301
m2
34,000.00
16,398,234.00
870.480
m2
28,000.00
24,373,440.00
24.250
m2
35,000.00
848,750.00
SUB TOTAL II
41,620,424.00
kg
18,000.00
240.000
m2
145,000.00
34,800,000.00
240.000
m2
98,000.00
23,520,000.00
240.000
m2
141,500.00
33,960,000.00
SUB TOTAL II
92,280,000.00
1.000
ls
2,500,000.00
2,500,000.00
1.000
ls
2,750,000.00
2,750,000.00
5,250,000.00
TOTAL
834,448,264.21
DIBULATKAN
834,448,000.00
NO
URAIAN KEGIATAN
Pembersihan lapangan
Mandor
Pembantu tukang
KOEF.
0.0250
0.0500
1.10
0.0070
0.0120
0.0200
0.0250
0.7500
10.5000
1.2000
0.0190
0.1020
1.0500
Tasirtu/sirtu
Sewa stamper
1.2000
0.0088
Urugan pasir
Ongkos Kerja
1.0500
Pasir urug
1.2000
1.0000
5.7500
Pasir beton
Batu pecah mesin 1/2 cm
Air (biaya air tawar)
0.6379
0.7607
200.0000
Pekerjaan pasangan
Ongkos Kerja
Semen PC (portland cement) 50kg
Pasir pasang
Batu bata merah uk 22x11x4,5 cm
1.0000
5.7500
0.6379
0.7607
200.0000
1.0000
5.7500
0.6379
0.7607
200.0000
1.0000
0.6530
0.0910
140.0000
1.0000
9.2750
0.4986
0.7756
215.0000
1.0000
9.6000
0.4943
0.7696
215.0000
1.0000
1.0250
0.0150
1.0250
0.0450
0.3000
0.1000
1.5000
1.2000
1.0250
0.0400
0.4000
0.2000
0.0150
2.0000
0.3500
2.0000
1.5000
1.0250
0.0400
0.4000
0.2000
0.0180
2.0000
0.3500
1.5000
1.2000
1.0250
0.0400
0.4000
0.2000
0.0150
0.3500
1.5000
1.2000
1.0250
0.0300
0.4000
0.1500
0.0150
0.3500
1.5000
1.2000
Pembongkaran cetakan
Mandor
Pembantu tukang
0.0250
0.0500
132.7200
1.8868
1.0500
5.1515
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting pour 2x pakai
Pekerjaan beton K-250
Pembongkaran cetakan
113.7600
1.9800
1.0500
3.6364
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting pour 2x pakai
Pekerjaan beton K-250
Pembongkaran cetakan
113.7600
1.9800
1.0500
3.6364
1.1500
71.3308
1.0250
7.1603
0.4882
0.8137
131.7600
2.5000
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting sloof 2x pakai
Pekerjaan beton K-250
Pembongkaran cetakan
1.0000
8.0000
120.5400
2.5000
1.0000
10.0000
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting sloof 2x pakai
Pekerjaan beton K-250
Pembongkaran cetakan
133.0200
3.3333
1.0000
13.3333
154.0000
3.3333
1.0000
10.0000
Err:509
Ongkos Kerja
Semen portland 40kg
Pasir beton
Batu pecah mesin 1/2 cm
Air (biaya air tawar)
1.0250
6.1750
0.5431
0.5258
215.0000
96.2000
3.8889
1.0000
13.3333
1.0100
0.1000
0.0060
0.0090
3.0000
0.4500
0.0020
0.0100
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting balok 2x pakai
Pekerjaan beton K-250
Pembongkaran cetakan
175.2000
6.6667
1.0500
12.0000
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting balok 2x pakai
Pekerjaan beton K-250
Pembongkaran cetakan
146.6800
5.0000
1.0500
7.5000
1.0250
0.1375
0.0090
0.0150
2.9110
0.0500
0.0030
0.0200
198.0000
3.3333
1.0000
6.6667
Anak tangga
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting tangga 2x pakai
Pekerjaan beton K-250
Pembongkaran cetakan
125.0000
4.0000
1.0000
8.0000
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting lantai 2x pakai
Pekerjaan beton K-250
Pembongkaran cetakan
95.0000
5.0000
1.0000
10.0000
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting lantai 2x pakai
Pekerjaan beton K-225
Pembongkaran cetakan
85.0000
5.0000
1.0000
10.0000
Err:509
Ongkos Kerja
Semen PC (portland cement) 50kg
Pasir pasang
Batu bata merah uk 22x11x4,5 cm
1.0250
0.2874
0.0400
70.0000
1.0250
0.1936
0.0450
70.0000
Err:509
Ongkos Kerja
1.0250
0.1555
0.0230
Err:509
Ongkos Kerja
1.2000
0.1037
0.0260
Err:509
Ongkos Kerja
1.1000
0.0650
Err:509
Ongkos Kerja
1.1000
0.0100
0.0130
1.0000
1.1000
2.0000
0.0600
1.0000
1.1000
1.0000
1.1000
0.0600
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0250
Wood filler
Kertas gosok no 150
Kertas gosok no 280
Shanding
Clear doof
Thinner A
Coumpond
Sewa alat bantu (1 set @ 3 alat)
Sewa compresor
0.2000
1.0000
1.0000
0.5000
0.2000
0.8370
0.2000
1.0000
0.6250
8.2000
0.4640
2.3600
1.0000
1.0000
1.0000
2.0000
6.0000
2.0000
13.1000
13.9500
2.9250
10.0000
10.0000
5.0000
6.0000
1.0000
2.0000
1.0000
3.0000
9.2700
14.1000
2.0700
12.0000
12.0000
6.0000
1.0000
1.1000
1.0000
0.3819
0.7500
2.0000
4.0000
1.0000
List gypsum
Skrup
1.1000
3.0000
Err:509
Ongkos Kerja
1.0000
1.1000
1.0000
8.1500
0.4806
0.5416
215.0000
1.0250
0.1960
1.3000
0.0450
1.0608
1.0250
0.2000
1.5000
0.0450
1.0639
1.0250
0.2080
1.6200
0.0450
1.0600
1.0250
0.1860
1.9400
0.0180
1.0500
Err:509
Ongkos Kerja
1.0250
0.0228
0.0250
0.0030
5.3000
Err:509
Ongkos Kerja
1.0250
0.0228
0.0250
0.0030
3.5000
1.0000
1.0000
0.1200
0.0100
1.0000
1.0000
0.0600
1.0000
1.0000
0.1200
0.1200
0.0100
1.0000
1.0000
1.0000
pasang avour
Ongkos Kerja
1.0000
Avour
1.0000
1.0000
Kran
Rol TBA
1.0000
1.0000
1.0000
Tempat sabun
1.0000
Pembuatan Septicktank
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir
Lantai Kerja
Beton bertulang K 250 Plat Atas resapan t = 10 cm
Balok/Ring Praktis
Pasangan dinding bata merah 1 Pc : 3 Ps tebal 1/2 bata
Pek. Pipa Angin-Angin PVC type C dia 1 1/2"
Plesteran dinding tebal 1.5 cm (1Pc : 3Ps)
Pek. Acian
Pek. Benangan
6.5100
2.1700
0.2300
0.6000
0.2500
2.6000
14.0000
1.0000
32.5900
32.5900
14.0000
2.3100
0.7700
0.0700
0.0800
3.3200
0.2700
1.7500
12.6200
5.0700
6.2800
85.0000
5.0000
1.0000
10.0000
1.0000
0.3000
0.1050
1.0250
755.0000
Pemasangan ijuk
Ongkos Kerja
1.0250
Ijuk
6.0000
1.0000
0.3000
0.1050
1.0000
0.3000
0.1050
1.0000
0.3000
0.1050
1.0000
Isolator
Kabel NYA 500 volt 2x2,5 mm2
Pipa conduit 20mm panjang 3m
T doos pvc
Fitting plafon
4.0000
10.0000
1.1000
1.0000
1.0000
1.0000
1.0000
10.0000
1.1000
1.0000
1.0000
1.0000
1.0000
1.0000
Pasang MCB
Ongkos Kerja
1.0000
MCB
1.0000
Plamur tembok
Ongkos Kerja
1.0250
Plamur tembok
Kertas gosok no 150 (halus)
0.1000
0.5000
Pengecatan tembok interior lama (1lapis cat dasar, 2lapis cat penutup)
Ongkos Kerja
1.0250
0.1200
0.1800
Pengecatan tembok eksterior lama (1lapis cat dasar, 2lapis cat penutup)
Ongkos Kerja
1.0250
0.1200
0.1800
1.0000
1.0000
1.0000
1.0000
246.6667
4.1667
1.0000
8.4000
142.5000
6.2500
1.0000
10.0000
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting balok 2x pakai
Pekerjaan beton K-250
Pembongkaran cetakan
125.2800
5.0000
1.0000
11.6667
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting balok 2x pakai
189.4200
5.8333
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting balok 2x pakai
Pekerjaan beton K-250
Pembongkaran cetakan
1.0000
12.2222
217.3800
6.0000
1.0000
12.0000
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting balok 2x pakai
Pekerjaan beton K-250
Pembongkaran cetakan
124.6800
4.2000
1.0000
8.4000
Err:509
Pekerjaan pembesian (polos/ulir)
Pekerjaan bekisting balok 2x pakai
Pekerjaan beton K-250
Pembongkaran cetakan
156.7200
3.7500
1.0000
7.5000
70.1800
4.1667
1.0000
8.3333
1.0250
Waterproofing
Serat fiber
0.3500
1.0000
ERJAAN
5
SAT.
m2
O.H
O.H
m1
m'
m3
m3
kg
m3
O.H
O.H
m'
m'
Jam
m3
O.H
O.H
m3
m3
m3
jam
m3
m3
m3
HARGA SATUAN
HARGA
115,000.00
85,000.00
Jumlah
Nilai HSPK
2,875.00
4,250.00
7,125.00
7,000.00
20,000.00
22,000.00
3,000,000.00
3,000,000.00
9,600.00
Jumlah
Nilai HSPK
21,000.00
36,000.00
192.00
79,192.00
79,000.00
115,000.00
85,000.00
Jumlah
Nilai HSPK
2,875.00
63,750.00
66,625.00
66,000.00
45,000.00
472,500.00
1,000.00
Jumlah
Nilai HSPK
1,200.00
473,700.00
473,000.00
115,000.00
85,000.00
Jumlah
Nilai HSPK
2,185.00
8,670.00
10,855.00
10,000.00
12,500.00
13,125.00
105,000.00
20,000.00
Jumlah
Nilai HSPK
5,000.00
105,000.00
Jumlah
Nilai HSPK
126,000.00
176.00
139,301.00
139,000.00
5,250.00
126,000.00
131,250.00
131,000.00
m3
m3
80,000.00
80,000.00
zak
56,000.00
322,000.00
m3
m3
ltr
200,000.00
176,470.59
25.00
Jumlah
Nilai HSPK
127,571.43
134,248.37
5,000.00
668,819.79
668,000.00
m3
m3
zak
m3
m3
ltr
m3
m3
zak
m3
m3
ltr
m2
m2
zak
m3
bh
m3
m3
zak
m3
m3
ltr
m3
m3
zak
m3
m3
ltr
kg
kg
kg
kg
70,000.00
56,000.00
200,000.00
176,470.59
25.00
Jumlah
Nilai HSPK
70,000.00
56,000.00
200,000.00
176,470.59
25.00
Jumlah
Nilai HSPK
27,500.00
72,500.00
137,500.00
775.00
Jumlah
Nilai HSPK
150,000.00
56,000.00
200,000.00
176,470.59
25.00
Jumlah
Nilai HSPK
180,000.00
56,000.00
200,000.00
176,470.59
25.00
Jumlah
Nilai HSPK
800.00
7,800.00
10,500.00
Jumlah
Nilai HSPK
70,000.00
322,000.00
127,571.43
134,248.37
5,000.00
658,819.79
658,000.00
70,000.00
322,000.00
127,571.43
134,248.37
5,000.00
658,819.79
658,000.00
27,500.00
47,342.50
12,512.50
108,500.00
195,855.00
195,000.00
150,000.00
519,400.00
99,714.29
136,862.75
5,375.00
911,352.03
911,000.00
180,000.00
537,600.00
98,857.14
135,816.99
5,375.00
957,649.14
957,000.00
800.00
7,995.00
157.50
8,952.50
8,000.00
m2
m2
70,000.00
m3
kg
ltr
3,000,000.00
9,600.00
8,000.00
x
x
71,750.00
138,680.00
Jumlah
Nilai HSPK
m2
m2
85,000.00
m3
kg
ltr
m3
btg
lbr
3,000,000.00
9,600.00
8,000.00
350,000.00
5,000.00
36,000.00
x
x
87,125.00
153,290.00
Jumlah
Nilai HSPK
m2
m2
85,000.00
m3
kg
ltr
m3
btg
lbr
3,000,000.00
9,600.00
8,000.00
350,000.00
5,000.00
36,000.00
x
x
87,125.00
154,340.00
Jumlah
Nilai HSPK
m2
m2
90,000.00
m3
kg
ltr
m3
lbr
3,000,000.00
9,600.00
8,000.00
350,000.00
36,000.00
x
x
92,250.00
143,290.00
Jumlah
Nilai HSPK
71,750.00
71,750.00
135,000.00
2,880.00
800.00
138,680.00
p
tk
kp
m
0.52
0.26
0.026
0.026
p
tk
kp
m
0.666
0.333
0.033
0.033
107,625.00
166,416.00
274,041.00
274,000.00
87,125.00
87,125.00
120,000.00
3,840.00
1,600.00
5,250.00
10,000.00
12,600.00
153,290.00
174,250.00
229,935.00
404,185.00
404,000.00
87,125.00
87,125.00
120,000.00
3,840.00
1,600.00
6,300.00
10,000.00
12,600.00
154,340.00
130,687.50
185,208.00
315,895.50
315,000.00
92,250.00
92,250.00
120,000.00
3,840.00
1,600.00
5,250.00
12,600.00
143,290.00
138,375.00
171,948.00
310,323.00
310,000.00
m2
m2
85,000.00
m3
kg
ltr
m3
lbr
3,000,000.00
9,600.00
8,000.00
350,000.00
36,000.00
x
x
m2
O.H
O.H
m3
kg
m2
m3
m2
Err:509
kg
m2
m3
m2
Err:509
kg
m2
m3
m2
m3
m3
kg
m3
m3
zak
m3
m3
m3
kg
m2
87,125.00
87,125.00
90,000.00
3,840.00
1,200.00
5,250.00
12,600.00
112,890.00
87,125.00
112,890.00
Jumlah
Nilai HSPK
130,687.50
135,468.00
266,155.50
266,000.00
115,000.00
85,000.00
Jumlah
Nilai HSPK
2,875.00
4,250.00
7,125.00
7,000.00
8,000.00
274,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
1,061,760.00
516,983.57
1,004,850.00
36,060.50
2,619,654.07
2,619,000.00
8,000.00
274,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
910,080.00
542,520.00
1,004,850.00
25,454.80
2,482,904.80
2,482,000.00
8,000.00
274,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
910,080.00
542,520.00
1,004,850.00
25,454.80
2,482,904.80
2,482,000.00
914,000.00
8,000.00
Jumlah
Nilai HSPK
1,051,100.00
570,646.74
1,621,746.74
1,621,000.00
150,000.00
0.4455 2.2446689
14.9644594089
2.05
6 4.7393378
0.81675 1.2243649
8.1624324049
3.55
11 2.6987297
0.07065 14.154282
84.9256900212 7.0771408
0.785 55.555556
153,750.00
72,500.00
200,000.00
176,470.59
Jumlah
Nilai HSPK
519,121.75
97,640.00
143,594.12
914,105.87
914,000.00
8,000.00
274,000.00
1,054,080.00
685,000.00
12.5
71.4285714286
1.01
m3
m2
Err:509
kg
m2
m3
m2
957,000.00
7,000.00
Jumlah
Nilai HSPK
957,000.00
56,000.00
2,752,080.00
2,752,000.00
87.5 7.2916667
8,000.00
274,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
964,320.00
685,000.00
957,000.00
70,000.00
2,676,320.00
2,676,000.00
16.6666666667
95.2380952381
0.81
83.3333333333 6.9444444
Err:509
kg
m2
m3
m2
m3
kg
m2
m3
m2
Err:509
m3
zak
m3
m3
ltr
m3
kg
m2
m3
m2
m1
m'
zak
m3
m3
kg
kg
m3
kg
Err:509
kg
m2
m3
m2
Err:509
kg
m2
m3
m2
8,000.00
274,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
1,064,160.00
913,333.33
957,000.00
93,333.10
3,027,826.43
3,027,000.00
22.2222222222
126.9841269841
0.685
88.8888888889 7.4074074
8,000.00
274,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
1,232,000.00
913,333.33
957,000.00
70,000.00
3,172,333.33
3,172,000.00
33.3333333333
190.4761904762
0.485
133.3333333333 11.111111
100,000.00
102,500.00
56,000.00
200,000.00
176,470.59
25.00
Jumlah
Nilai HSPK
345,800.00
108,620.00
92,788.24
5,375.00
655,083.24
655,000.00
16,000.00
404,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
1,539,200.00
1,571,111.11
957,000.00
93,333.10
4,160,644.21
4,160,000.00
8.3333333333
83.3333333333
1.185
83.3333333333 6.9444444
2,138.68
82.6446280992
5
0.225
4 0.3333333
2,117.50
56,000.00
200,000.00
176,470.59
8,000.00
10,500.00
3,000,000.00
9,600.00
Jumlah
Nilai HSPK
5,600.00
1,200.00
1,588.24
24,000.00
4,725.00
6,000.00
96.00
45,347.91
45,000.00
16,000.00
315,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
2,803,200.00
2,100,000.00
1,004,850.00
84,000.00
5,992,050.00
5,992,000.00
33.3333333333
190.4761904762
0.485
133.3333333333 11.111111
16,000.00
315,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
2,346,880.00
1,575,000.00
1,004,850.00
52,500.00
4,979,230.00
4,979,000.00
12.5
100
0.985
75
6.25
25 2.0833333
m1
m'
zak
m3
m3
kg
kg
m3
kg
m3
kg
m2
m3
m2
m3
kg
m2
m3
m2
Err:509
kg
m2
m3
m2
Err:509
kg
m2
m3
m2
m2
m2
zak
m3
bh
Err:509
m2
zak
m3
bh
2,625.00
2,690.63
56,000.00
200,000.00
176,470.59
8,000.00
10,500.00
3,000,000.00
9,600.00
Jumlah
Nilai HSPK
7,700.00
1,800.00
2,647.06
23,288.33
525.00
9,000.00
192.00
47,843.02
47,000.00
16,000.00
266,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
3,168,000.00
886,657.80
957,000.00
46,666.90
5,058,324.70
5,058,000.00
16,000.00
266,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
2,000,000.00
1,064,000.00
957,000.00
56,000.00
4,077,000.00
4,077,000.00
16,000.00
310,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
1,520,000.00
1,550,000.00
957,000.00
70,000.00
4,097,000.00
4,097,000.00
16,000.00
310,000.00
911,000.00
7,000.00
Jumlah
Nilai HSPK
1,360,000.00
1,550,000.00
911,000.00
70,000.00
3,891,000.00
3,891,000.00
25,000.00
72,500.00
137,500.00
775.00
Jumlah
Nilai HSPK
25,000.00
72,500.00
137,500.00
775.00
Jumlah
Nilai HSPK
25,625.00
20,836.50
5,500.00
54,250.00
106,211.50
106,000.00
25,625.00
14,036.00
6,187.50
54,250.00
100,098.50
100,000.00
66.6666666667
5
0.225
4 0.3333333
Err:509
m2
zak
m3
25,000.00
25,625.00
72,500.00
137,500.00
Jumlah
Nilai HSPK
11,273.75
3,162.50
40,061.25
40,000.00
Err:509
m2
zak
m3
Err:509
m2
zak
Err:509
m1
zak
m3
m1
m1
m1
buah
tube
m2
m2
m2
m1
m1
m1
tube
buah
bh
bh
bh
bh
bh
set
25,000.00
30,000.00
72,500.00
137,500.00
Jumlah
Nilai HSPK
7,518.25
3,575.00
41,093.25
41,000.00
17,500.00
19,250.00
72,500.00
Jumlah
Nilai HSPK
4,712.50
23,962.50
23,000.00
15,000.00
16,500.00
72,500.00
137,500.00
Jumlah
Nilai HSPK
725.00
1,787.50
19,012.50
19,000.00
5,000.00
5,000.00
70,000.00
500.00
10,000.00
Jumlah
Nilai HSPK
77,000.00
1,000.00
600.00
83,600.00
83,000.00
20,000.00
20,000.00
70,000.00
Jumlah
Nilai HSPK
77,000.00
97,000.00
97,000.00
15,000.00
15,000.00
70,000.00
10,000.00
500.00
Jumlah
Nilai HSPK
77,000.00
600.00
1,000.00
93,600.00
93,000.00
15,000.00
15,000.00
150,000.00
Jumlah
Nilai HSPK
150,000.00
165,000.00
165,000.00
25,000.00
25,000.00
25,000.00
Jumlah
Nilai HSPK
25,000.00
50,000.00
50,000.00
bh
bh
stel
bh
bh
stel
bh
bh
set
m2
m2
kg
lmbr
lmbr
kg
kg
ltr
kaleng
set
jam
m'
m1
m2
m2
unit
unit
bh
bh
bh
bh
m'
m1
m1
m2
bh
bh
bh
unit
m1
m2
m2
25,000.00
75,000.00
Jumlah
Nilai HSPK
25,000.00
75,000.00
100,000.00
100,000.00
15,000.00
15,000.00
50,000.00
Jumlah
Nilai HSPK
50,000.00
65,000.00
65,000.00
15,000.00
15,000.00
20,000.00
Jumlah
Nilai HSPK
20,000.00
35,000.00
35,000.00
100,000.00
102,500.00
10,000.00
5,000.00
5,000.00
10,000.00
10,000.00
10,000.00
10,000.00
5,000.00
10,000.00
Jumlah
Nilai HSPK
2,000.00
5,000.00
5,000.00
5,000.00
2,000.00
8,370.00
2,000.00
5,000.00
6,250.00
143,120.00
143,000.00
83,000.00
97,000.00
93,000.00
750,000.00
650,000.00
165,000.00
50,000.00
100,000.00
65,000.00
Jumlah
Nilai HSPK
680,600.00
45,008.00
219,480.00
750,000.00
650,000.00
165,000.00
100,000.00
600,000.00
130,000.00
3,340,088.00
3,340,000.00
83,000.00
93,000.00
97,000.00
65,000.00
35,000.00
50,000.00
Jumlah
Nilai HSPK
1,087,300.00
1,297,350.00
283,725.00
650,000.00
350,000.00
250,000.00
3,918,375.00
3,918,000.00
83,000.00
700,000.00
143,000.00
498,000.00
700,000.00
286,000.00
bh
bh
unit
m1
m1
m2
bh
bh
bh
m'
m2
m2
m2
m2
lbr
m'
m'
bh
m1
m1
m
bh
Err:509
m1
m2
m3
m3
zak
m3
m3
ltr
165,000.00
100,000.00
Jumlah
Nilai HSPK
165,000.00
300,000.00
1,949,000.00
1,949,000.00
83,000.00
93,000.00
97,000.00
65,000.00
35,000.00
50,000.00
Jumlah
Nilai HSPK
769,410.00
1,311,300.00
200,790.00
780,000.00
420,000.00
300,000.00
3,781,500.00
3,781,000.00
70,000.00
350,000.00
Jumlah
Nilai HSPK
70,000.00
385,000.00
455,000.00
455,000.00
40,000.00
40,000.00
115,000.00
5,000.00
4,000.00
500.00
Jumlah
Nilai HSPK
43,918.50
3,750.00
8,000.00
2,000.00
97,668.50
97,000.00
3,000.00
3,000.00
22,000.00
500.00
Jumlah
Nilai HSPK
24,200.00
1,500.00
28,700.00
28,000.00
70,000.00
70,000.00
150,000.00
Jumlah
Nilai HSPK
50,000.00
56,000.00
137,500.00
176,470.59
25.00
Jumlah
Nilai HSPK
165,000.00
235,000.00
235,000.00
50,000.00
456,400.00
66,082.50
95,576.47
5,375.00
673,433.97
673,000.00
m2
m2
65,000.00
66,625.00
zak
kg
m3
m2
72,500.00
2,500.00
137,500.00
285,000.00
14,210.00
3,250.00
6,187.50
302,328.00
Jumlah
Nilai HSPK
m2
m2
zak
kg
m3
m2
m2
m2
zak
kg
m3
m2
m2
m2
zak
kg
m3
m2
Err:509
m1
zak
kg
m3
bh
Err:509
m1
zak
kg
m3
bh
buah
buah
buah
zak
m3
buah
buah
28,000.00
72,500.00
2,500.00
137,500.00
55,000.00
Jumlah
Nilai HSPK
25,000.00
72,500.00
2,500.00
137,500.00
55,000.00
Jumlah
Nilai HSPK
27,500.00
72,500.00
2,500.00
137,500.00
65,000.00
Jumlah
Nilai HSPK
392,600.50
392,000.00
28,700.00
14,500.00
3,750.00
6,187.50
58,514.50
111,652.00
111,000.00
25,625.00
15,080.00
4,050.00
6,187.50
58,300.00
109,242.50
109,000.00
28,187.50
13,485.00
4,850.00
2,475.00
68,250.00
117,247.50
117,000.00
15,000.00
15,375.00
72,500.00
2,500.00
137,500.00
10,000.00
Jumlah
Nilai HSPK
1,653.00
62.50
412.50
53,000.00
70,503.00
70,000.00
15,000.00
15,375.00
72,500.00
2,500.00
137,500.00
11,000.00
Jumlah
Nilai HSPK
1,653.00
62.50
412.50
38,500.00
56,003.00
56,000.00
50,000.00
50,000.00
225,000.00
72,500.00
137,500.00
Jumlah
Nilai HSPK
50,000.00
225,000.00
8,700.00
1,375.00
285,075.00
285,000.00
50,000.00
buah
buah
buah
buah
buah
buah
zak
m3
buah
buah
buah
roll
1,300,000.00
1,300,000.00
Jumlah
Nilai HSPK
50,000.00
600,000.00
600,000.00
72,500.00
137,500.00
Jumlah
Nilai HSPK
25,000.00
100,000.00
10,000.00
Jumlah
Nilai HSPK
1,300,000.00
78,000.00
1,428,000.00
1,428,000.00
50,000.00
600,000.00
72,000.00
8,700.00
1,375.00
732,075.00
732,000.00
25,000.00
100,000.00
10,000.00
135,000.00
135,000.00
buah
buah
buah
buah
buah
buah
roll
buah
buah
buah
unit
m3
m3
m3
m3
m3
m1
m2
m1
m2
m2
m1
unit
m3
m3
m3
m3
m2
m3
m2
kg
m2
m1
m3
kg
m2
m3
m2
25,000.00
25,000.00
15,000.00
Jumlah
Nilai HSPK
15,000.00
40,000.00
40,000.00
25,000.00
25,000.00
15,000.00
10,000.00
Jumlah
Nilai HSPK
15,000.00
10,000.00
50,000.00
50,000.00
25,000.00
25,000.00
35,000.00
Jumlah
Nilai HSPK
35,000.00
60,000.00
60,000.00
66,000.00
10,000.00
131,000.00
658,000.00
3,711,000.00
47,000.00
106,000.00
55,000.00
40,000.00
23,000.00
19,000.00
Jumlah
Nilai HSPK
429,660.00
21,700.00
30,130.00
394,800.00
927,750.00
122,200.00
1,484,000.00
55,000.00
1,303,600.00
749,570.00
266,000.00
5,784,410.00
5,784,000.00
66,000.00
10,000.00
131,000.00
3,711,000.00
106,000.00
621,000.00
40,000.00
12,000.00
23,000.00
19,000.00
Jumlah
Nilai HSPK
152,460.00
7,700.00
9,170.00
296,880.00
351,920.00
167,670.00
70,000.00
151,440.00
116,610.00
119,320.00
1,443,170.00
1,443,000.00
16,000.00
274,000.00
911,000.00
7,000.00
Jumlah
Nilai HSPK
1,360,000.00
1,370,000.00
911,000.00
70,000.00
3,711,000.00
3,711,000.00
m1
m1
50,000.00
50,000.00
batang
13,000.00
3,900.00
buah
m3
m3
bh
13,000.00
Jumlah
Nilai HSPK
1,365.00
55,265.00
55,000.00
35,000.00
35,875.00
775.00
Jumlah
Nilai HSPK
585,125.00
621,000.00
621,000.00
kg
kg
kg
m'
m1
batang
buah
m'
m1
batang
buah
m'
m1
batang
buah
titik
titik
buah
m1
lonjor
buah
buah
titik
titik
buah
m1
lonjor
buah
buah
buah
3,000.00
3,075.00
1,500.00
Jumlah
Nilai HSPK
9,000.00
12,075.00
12,000.00
40,000.00
40,000.00
20,000.00
20,000.00
Jumlah
Nilai HSPK
6,000.00
2,100.00
48,100.00
48,000.00
55,000.00
55,000.00
25,000.00
25,000.00
Jumlah
Nilai HSPK
7,500.00
2,625.00
65,125.00
65,000.00
55,000.00
55,000.00
35,000.00
35,000.00
Jumlah
Nilai HSPK
10,500.00
3,675.00
69,175.00
69,000.00
35,000.00
35,000.00
5,000.00
5,500.00
5,000.00
2,500.00
10,000.00
Jumlah
Nilai HSPK
35,000.00
25,000.00
5,500.00
5,000.00
2,500.00
Jumlah
Nilai HSPK
20,000.00
55,000.00
5,500.00
2,500.00
10,000.00
128,000.00
128,000.00
35,000.00
25,000.00
55,000.00
5,500.00
2,500.00
123,000.00
123,000.00
35,000.00
35,000.00
20,000.00
Jumlah
Nilai HSPK
20,000.00
55,000.00
55,000.00
buah
buah
35,000.00
35,000.00
buah
25,000.00
25,000.00
buah
Jumlah
Nilai HSPK
unit
Unit
unit
50,000.00
235,000.00
Jumlah
Nilai HSPK
60,000.00
60,000.00
50,000.00
235,000.00
285,000.00
285,000.00
m2
m2
kg
lbr
m2
m2
kg
kg
m2
m2
kg
kg
m2
m2
m2
m2
m2
m2
m3
kg
m2
m3
m2
m3
kg
m2
m3
m2
Err:509
kg
m2
m3
m2
Err:509
kg
m2
20,000.00
20,500.00
10,000.00
5,000.00
Jumlah
Nilai HSPK
1,000.00
2,500.00
24,000.00
24,000.00
15,000.00
15,375.00
10,000.00
30,000.00
Jumlah
Nilai HSPK
1,200.00
5,400.00
21,975.00
21,000.00
15,000.00
15,375.00
15,000.00
35,000.00
Jumlah
Nilai HSPK
1,800.00
6,300.00
23,475.00
23,000.00
24,000.00
23,000.00
Jumlah
Nilai HSPK
24,000.00
23,000.00
47,000.00
47,000.00
24,000.00
21,000.00
Jumlah
Nilai HSPK
24,000.00
21,000.00
45,000.00
45,000.00
16,000.00
315,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
3,946,666.67
1,312,500.00
957,000.00
58,800.00
6,274,966.67
6,274,000.00
5.5555555556
44.4444444444
1.61
55.5555555556 4.6296296
11.1111111111 0.9259259
16,000.00
315,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
2,280,000.00
1,968,750.00
957,000.00
70,000.00
5,275,750.00
5,275,000.00
12.5
100
1.01
75
6.25
25 2.0833333
16,000.00
315,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
2,004,480.00
1,575,000.00
957,000.00
81,666.90
4,618,146.90
4,618,000.00
22.2222222222
126.9841269841
0.71
88.8888888889 7.4074074
16,000.00
315,000.00
3,030,720.00
1,837,500.00
33.3333333333
190.4761904762
0.51
m3
m2
Err:509
kg
m2
m3
m2
957,000.00
7,000.00
Jumlah
Nilai HSPK
957,000.00
85,555.40
5,910,775.40
5,910,000.00
133.3333333333 11.111111
16,000.00
315,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
3,478,080.00
1,890,000.00
957,000.00
84,000.00
6,409,080.00
6,409,000.00
22.2222222222
111.1111111111
1.31
177.7777777778 14.814815
Err:509
kg
m2
m3
m2
Err:509
kg
m2
m3
m2
m3
kg
m2
m3
m2
m2
m2
kg
m2
16,000.00
315,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
1,994,880.00
1,323,000.00
957,000.00
58,800.00
4,333,680.00
4,333,000.00
5.5555555556
55.5555555556
2.21
38.8888888889 3.2407407
16,000.00
315,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
2,507,520.00
1,181,250.00
957,000.00
52,500.00
4,698,270.00
4,698,000.00
12.5
125
75
1.61
6.25
16,000.00
310,000.00
957,000.00
7,000.00
Jumlah
Nilai HSPK
1,122,880.00
1,291,666.67
957,000.00
58,333.10
3,429,879.77
3,429,000.00
8.3333333333
41.6666666667
41.6666666667
83.3333333333
6.9444444444
33.18
8.3333333
27.777778
27.777778
55.555556
4.6296296
37
10,000.00
10,250.00
45,000.00
5,000.00
Jumlah
Nilai HSPK
15,750.00
5,000.00
31,000.00
31,000.00
44,200.00
26,000.00
2,730.00
2,990.00
75,920.00
56,610.00
33,300.00
3,465.00
3,795.00
97,170.00
2.1446689113
5.8536585366
2.5319992896
4
3
75.84
56.88
132.72
1.1243648607
3.3802816901
4.4465364222
3
3
56.88
56.88
113.76
52.3708421798
15.2866242038
18.96
71.330842
11.8811881188 6.0119048
44.4
87.36
131.76
14.8148148148 6.4285714
7
33.18
87.36
120.54
17.5182481752 7.2486772
8
33.18
99.84
133.02
24.7422680412 7.6984127
11
37.92
137.28
175.2
10.1265822785 8.2291667
7
59.2
133
192.2
53.3333333333
0.09375 0.444375
1 2.4666667
2.9110417
24.7422680412 7.6984127
11
37.92
137.28
175.2
12.1827411168 8.2083333
7
2
37.92
87.36
21.4
146.68
53.3333333333
0.09375 0.444375
1 2.4666667
2.9110417
7.4534161491
5.962963
5
1
44.4
133.8
12.48
190.68
11.8811881188 8.4166667
6
2
42.66
74.88
24.96
142.5
16.9014084507 7.5132275
7
37.92
87.36
125.28
23.5294117647 8.0952381
52.14
11
137.28
189.42
9.1603053435
12.12963
15
56.88
160.5
217.38
5.4298642534 10.231481
3
44.4
80.28
124.68
7.4534161491 16.770833
8
56.88
99.84
156.72
70.18
URAIAN
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
UPAH
Mandor
Kepala Tukang Batu
Kepala Tukang Kayu
Kepala Tukang Besi
Kepala Tukang Cat
Kepala Tukang Pipa
Kepala Tukang Listrik
Tukang Batu
Tukang Kayu
Tukang Besi
Tukang Cat
Tukang Pipa
Tukang Listrik
Pembantu tukang
B
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
BAHAN
Kayu meranti bekisting
Kayu meranti (usuk 5/7)
Paku biasa 2" - 5"
Tasirtu/sirtu
Pasir urug
Semen portland 40kg
Pasir beton
Batu pecah mesin 1/2 cm
Air (biaya air tawar)
Semen PC (portland cement) 50kg
Pasir pasang
Batu bata merah uk 22x11x4,5 cm
Besi beton polos/ulir
Kawat beton
Paku usuk
Minyak bekisting
Kayu kamper balok 3/5
Dolken kayu gelam dia 8-10cm, panjang 4m
Triplek uk 110x244 t=12 mm film satu muka
Pasir cor
Batu kerikil
Alumunium coklat uk. 4x10, profil 4"
Skrup/ripet
Sealent
Kaca tebal polos 5mm
Slimar alumunium 3/8"
Pasang daun pintu WPC uk. 820 x 2100 mm
Pasang daun pintu WPC uk. 40 x 2100 mm
Handle pintu 2x putar
Grendel biasa kecil + skrup
Engsel kuningan untuk pintu
Engsel kuningan untuk jendela
Hak angin sikutan biasa + sekrup
Pasang daun pintu WPC uk. 720 x 2100 mm
Wood filler
Kertas gosok no 150
Kertas gosok no 280
Shanding
SATUAN
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
m3
m3
kg
m3
m3
zak
m3
m3
ltr
zak
m3
bh
kg
kg
kg
ltr
m3
btg
lbr
m3
m3
m1
buah
tube
m2
m1
unit
unit
bh
set
stel
stel
set
m2
kg
lmbr
lmbr
kg
115,000.00
105,000.00
105,000.00
105,000.00
105,000.00
105,000.00
105,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
85,000.00
3,000,000.00
3,000,000.00
9,600.00
105,000.00
105,000.00
56,000.00
200,000.00
176,470.59
25.00
72,500.00
137,500.00
775.00
7,800.00
10,500.00
9,600.00
8,000.00
350,000.00
5,000.00
36,000.00
200,000.00
176,470.59
70,000.00
500.00
10,000.00
70,000.00
70,000.00
750,000.00
650,000.00
150,000.00
25,000.00
75,000.00
50,000.00
20,000.00
700,000.00
10,000.00
5,000.00
5,000.00
10,000.00
NO.
URAIAN
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
Clear doof
Thinner A
Coumpond
Realling tangga besi vikran finishing cat
Kalsiboard EG uk. 240x120x4mm
Besi hollow 40/40
Besi hollow 20/20
Skrup
List gypsum
Sunscreen besi hollow galvanis finishing cat
Semen berwarna yiyitan
Tegel keramik 40x40 (motif/warna gelap)
Tegel keramik 30x30 (motif/warna gelap)
Tegel keramik 20x20 (motif/warna gelap)
Tegel keramik 20x25cm (dinding)
Keramik plint / list bawah dinding 7,5 x 20cm
Plint keramik anti selep 5 x 30cm (warna/motif)
Closet jongkok porselen warna putih
Closet duduk porselen warna putih
Wastafel besar warna
Jet pump kloset duduk
Rol TBA
Avour
Kran
Tempat sabun
Pipa PVC 1 1/2" type C panjang 4m
Ijuk
Pipa PVC 3/4" type AW panjang 4m
Pipa PVC 3" type C panjang 4m
Pipa PVC 4" type C panjang 4m
Isolator
Kabel NYA 500 volt 2x2,5 mm2
Pipa conduit 20mm panjang 3m
T doos pvc
Fitting plafon
Stop kontak (broco)
Saklar tunggal broco
Saklar ganda broco
MCB
Plamur tembok
Dempul tembok (cat dasar)
Cat tembok dalam/interior
Cat alkali resisting primer
Cat tembok luar/eksterior
Waterproofing
Serat fiber
C
1
2
3
4
SEWA ALAT
Sewa alat bantu strouss pile
Sewa stamper
Sewa alat bantu (1 set @ 3 alat)
Sewa compresor
SATUAN
kg
ltr
kaleng
m2
lbr
m'
m'
bh
m
m2
kg
m2
m2
m2
m2
bh
bh
buah
buah
buah
buah
roll
buah
buah
buah
batang
kg
batang
batang
batang
buah
m1
lonjor
buah
buah
buah
buah
buah
unit
kg
kg
kg
kg
kg
kg
m2
Jam
jam
set
jam
H. SATUAN
( Rp )
10,000.00
10,000.00
10,000.00
350,000.00
115,000.00
5,000.00
4,000.00
500.00
22,000.00
150,000.00
2,500.00
65,000.00
55,000.00
55,000.00
65,000.00
10,000.00
11,000.00
225,000.00
1,300,000.00
600,000.00
100,000.00
10,000.00
15,000.00
15,000.00
35,000.00
13,000.00
1,500.00
20,000.00
25,000.00
35,000.00
5,000.00
5,500.00
5,000.00
2,500.00
10,000.00
25,000.00
20,000.00
25,000.00
235,000.00
10,000.00
10,000.00
30,000.00
15,000.00
35,000.00
45,000.00
5,000.00
1,000.00
20,000.00
5,000.00
10,000.00
SPESIFIKASI TEKNIS
No
1
Komponen Bahan
Mutu
SNI
Baik
Baik
Bersih
SNI
SNI
Baik
Baik
Baik
Baik
Baik
Baik
SNI
Baik
Baik
No
5
Komponen Bahan
Mutu
SNI
Baik
Baik
Bersih
SNI
SNI
Baik
SNI
SNI
SNI
SNI
SNI
SNI
SNI
SNI
SNI
SNI
SNI
SNI
SNI
SNI
SNI
SNI
Baik
Baik
Baik
Baik
Baik
Baik
No
Komponen Bahan
Coumpond
Daun pintu WPC uk. 820 x 2100 mm
Daun pintu WPC uk. 40 x 2100 mm
Mutu
Baik
SNI
SNI
PESIFIKASI TEKNIS
Sumber Bahan / Data
Ex. Gresik,Tigaroda,Holcim
Kediri,Mojokerto dst
Ex. Lokal
Aluprima,Hp.Metal
Aluprima,Hp.Metal
Aluprima,Hp.Metal
Aluprima,Hp.Metal
Aluprima,Hp.Metal
Ex. Solid,Sni
Ex. Solid,Sni
Ex. Solid,Sni
Ex. Solid,Sni
casement
Levelansir
Levelansir
Levelansir
Levelansir
Levelansir
Levelansir