Koreksi Template Edit

HPS
NO JENIS BARANG/JASA SATUAN UNIT

VOLUME
I. PEKERJAAN PEMBANGUNAN GEDUNG OLAH
RAGA
I. PEKERJAAN STRUKTUR
A. PEKERJAAN PERSIAPAN
1 1. Uitzet & Pasang Bouwplank m 122
2 2. Air Kerja & Listrik Kerja ls 1
B. PEKERJAAN TANAH DAN URUGAN
1. Galian tanah pondasi struktur m3 679.575
2. Galian tanah siring batu kali m3 77.39886
3. Urug tanah kembali dan perataan tanah m3 618.21605
disekitarnya
4. Urug pasir bawah pondasi tb 15 cm m3 45.16047
5. Urug pasir bawah lantai tb 10 cm m3 100
6. Urug pasir bawah rabat keliling bangunan tb m3 16.84
7 cm
7. Urug sirtu dipadatkan bawah lantai m3 450
C. C. PEKERJAAN PONDASI
1 1. Lantai kerja dibawah pondasi dan sloof t. 7cm m3 17.84
a. Pondasi P1
Bekisting pondasi m2 16.272
Pembesian kg 1419.7988
Cor beton Ready Mix K-300 m3 8.64
b. Pondasi P2
c. Pondasi P3
d.Pondasi P4
Pembesian kg 581.25
3. Sloof
a. Sloof S1 30 x 50
Bekisting sloof m2 379.798
Kolom Pendek
a. Kolom Pendek K1 60 x 60
Bekisting kolom m2 5.93333
b. Kolom Pendek K2 40 x 40
c. Kolom Pendek K3 50 x 50
d. Kolom Pendek K4 40 x 40
e. Beton lantai t=15cm K-300, wiremesh M6 +
Dowel Ø16x50 - 20cm
3 Aanstamping pas. Batu gunung m3 23.58823
4 Pondasi pas. Batu gunung camp. 1 4 m3 46.43932
D. PEKERJAAN BETON ( - 0.05 s/d + 8.95 )
a. Kolom K2 40x40
b. Balok B1 (35/80)
Bekisting balok m2 42.5278
c. Balok B2 (25/50)
d. Balok B3 (20/30)
e. Plat lantai tebal 12cm
Bekisting lantai m2 308.04673
P=- Pembesian kg 5309.44
f. Lisplank tebal 12cm tinggi 1m
2. Beton s/d + 5.65
a. Kolom K2 40x40
b. Kolom K3 50 x 50
c. Balok B1 (35/80)
d. Balok B2 (25/50)
Bekisting balok m2 30
e. Ring balk RB (20/40)
3. Beton s/d + 7.70
a. Balok B2 (25/50)
b. Balok B3 (20/50)
c. Plat Leufel tebal 10cm
d. Lisplank Tebal 12cm Tinggi 65cm
a. Kolom Pendek K1 60 x 60
- Bekisting kolom
b. Kolom K2 40x40
Bekisting kolom m2 288
c. Balok B1 (35/80)
b. Ring balk RB (20/40)
Cor beton Ready Mix K-300 m3 8
E. PEKERJAAN KONSTRUKSI ATAP
1 Kuda - kuda K1 + kelengkapan kg 8087.5126
7 Jurai + kelengkapan kg 2384.9364
8 Regel Kremona R-1 kg 1165.6724
12 Ikatan Angin + kelengkapan kg 573.87605
13 Gording + kelengkapan kg 7680.701
14 Menie zinchromate + Cat kilap semprot kg 35327.734
15 Usuk 75 x 0.75 dan reng 45 x 0.4 baja ringan ex. m2 1325
bluescope lysaght
16 Lapisan aluminium foil double sided ex. ZT-04BB m2 1325
17 Penutup atap genteng metal m2 1325

18 Pemuung genteng metal type C m 86
19 Kalsiplank 2 x 0,80 x 20 + rangka m 196
II. PEKERJAAN ARSITEKTUR
A. PEKERJAAN PASANGAN, PLESTERAN & PELAPIS DINDING
1. Kolom praktis
a. Bekisting kolom m2 12.264
b. Pembesian kg 186.46186
c. Cor beton K.175 m3 0.73584
Balok praktis
a. Bekisting balok m2 7.56
b.Pembesian kg 128.3121
c. Cor beton K.175 m3 0.567
Pas. Bata ringan 20x60x10 dengan semen instan m2 1167.44
Plesteran dinding t. 10mm dengan semen instan m2 2334.88
Acian dinding dengan semen instan m2 2334.88

Acian beton dengan semen instan m2 877.24
Benangan opening kusen pintu & jendela m 2844
Pas. homogenous tile dinding 30x60 m2 242.47
Pas. Plint homogenous tile 60x10 m 260.79
B. PEKERJAAN LANTAI
Rabat beton dibawah lantai t. 5cm m3 49.282
Pas. homogenous tile lantai dan tangga 60/60 m2 313.54
polish
Pas. homogenous tile lantai 60/60 unpolish m2 64.1
Floor hardener lantai lapangan m2 695.7

C. PEKERJAAN PLAFOND
1. Plafond gypsumboard 9 mm + rangka metal m2 169.7
furing
2. Plafond kalsiboard 4,5 mm + rangka metal m2 97.57
furing
3. Pemasangan list plafond gypsum m 182.95
D. PEKERJAAN KUSEN / PINTU / JENDELA /
VENTILASI
1. Type PB1 ( Main Entrance - pintu besi ) set 1
2. Type PB2 ( Side Entrance - pintu besi ) set 2
3. Type PV1 set 10
4. Type P1 set 8
5. Type P2 set 2
6. Type V1 set 8
7. TypeV2 set 8
8. Kaca tempred tebal 10 mm ( Penyekat toilet ) m2 48.88
+ Pintu
E. PEKERJAAN SANITAIR
1. Closet duduk CW660J / SW660J set 4
2. Hand shower TX 403 SMCRB set 4
3. Head shower TS 125 R set 4
4. Wastafel L 521 V3 + TX 605 KESBR set 5
5. Tempat sabun TS 126 AR bh 5
6. Gantungan tissue TS 116 R bh 4
7. Floordrain TX 1 BN bh 18
8. Urinoir U 57 M bh 3
9. Sekat urinoir A 100 bh 2
10. Cermin dibevel 60x120 bh 5
11. Meja beton lapis homogenous tile L. 60cm m 4.2
12. Septictank biofil 08 + kelengkapan set 2

13. Resapan dia. 30cm dalam 2m set 2
F. PEKERJAAN CAT-CATAN
1. Cat dinding Interior + plafond m2 1951.23
2. Cat Dinding Exterior m2 975.63
3. Pek. Pengecatan seluruh lapangan m2 695.7
menggunakan cat khusus lapangan
G. PEKERJAAN LAIN-LAIN
1. Pasang Ornamen GRC Pada dinding Kanopy m2 11.39
depan
2. Ornamen jamang sudut atap ( GRC ) set 4
3. Ornamen Kaca Kanopy depan ( dari Stiker ) m2 11.97
4. Pasang Rooster m2 34.63
5. Rabat beton keliling bangunan t. 7cm m3 16.84
6. Saluran air hujan pas. Bata m 143.13
7. Grill besi m 17.3
8. Bak kontrol bh 21
III. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL
A. PEKERJAAN PLUMBING
Pekerjaan Pemipaan Air Bersih
PP-R 10 1,5 m 55
PP-R 10 1 m 10
PP-R 10 3/4 m 14
PP-R 10 1/2 m 26
Gate valve 2 m 2
Fitting - fitting, support, dan material bantu ls 1
Air Kotor, Air Bekas dan ventilasi
1. PVC AW 4 m 12
2. PVC AW 3 m 21
3. PVC AW 2 m 24
4. PVC AW 1,5 m 28
5. FCO 4 bh 2
6. FCO 3 bh 4
7. Fitting - fitting, support, dan material bantu ls 1
BOSTER PUMP
1. Pompa Booster ( System Hydrofoor ) 2 Pompa set 1
2. Rooftank kap 2000 Ltr stainless stell lenkap unit 2

suport
3. Pipa PPR PN10 dia 1,5 m 6
4. Gate Valve dia 1.5 bh 4
SEPTICTANK
Bio saptictank 5 m3/day Unit 2
B. PEKERJAAN INSTALASI PENERANGAN &
POWER LISTRIK
1. Lampu Gelanggang FL OPTICA 300 C6 LED Bh 12
6x42 W
2. Support Lampu Gelanggang Canal C 100 x 50 Set 2
lengkap
3. RM 300 2x18 W savy TL LED ECO FIT Bh 5
4. Lampu waterproof elektra LED 16 W u/ dapur Bh 6
5. Lampu downligt LED 5 watt Bh 14

6. Lampu downligt LHE 9 watt Bh 2
7. Lampu baret Pluto 23 watt Bh 5
8. Great Switch 12 gank Bh 1
9. Saklar Tunggal Bh 6
10. Saklar Ganda Bh 10
11. Stop Kontak Bh 10
12. Instalasi penerangan Ttk 46
13. Instalasi penerangan Lampu Arena Ttk 12
14. Instalasi stop kontak Ttk 10
15. Kabel feeder dari Power house ke GOR mtr 360
NYFGbY 4 X 25 mm2
16. Distribusion Panel (DP)
- MCCB 3P 40A 18KA bh 1
- MCB 1P 10 A 8KA unit 13
Box panel ls 1
Wiring material ls 1
material bantu ls 1
17. Pekerjaan Penyalur Petir 4 Unit
a. Penangkal Petir non radio aktif, Viking G.V6 Set 1
radius 75 m
b. Obstruction light Bh 1
c. Lightning counter viking Unit 1
d. Dudukan tiang,tiang penangkal petir set 1
e. Down Conductor NYY 1x70 mm mtr 40
f. Grounding System Ls 1
g. Perijinan Ls 1
II. PEKERJAAN PEMBAGUNAN DAPUR GOR
1. Uitzet & Pasang Bouwplank m 28
B. PEKERJAAN TANAH DAN URUGAN
1. Galian tanah pondasi struktur m3 46.4
2. Urug pasir bawah pondasi & lantai m3 9.56
C. PEKERJAAN BETON DAN PONDASI BATU GUNUNG
1. Lantai kerja dibawah pondasi dan sloof t. 7cm m3 1.134
2. Plat Pondasi
Pembesian kg 1004.4
3. Sloof
Bekisting sloof m2 23
Pembesian kg 776.25
4. Kolom
Bekisting kolom m2 57
5. Slab lantai t = 10cm K-300, wiremesh M6
Pembesian wiremesh M6 kg 297
Cor beton Ready Mix K-300 m3 8
6. Balok Beton
7. Plat Beton
8. Lisplank tebal 12cm tinggi 1m
9. Aanstamping pas. Batu gunung m3 2.832
10. Pondasi pas. Batu gunung camp. 1 4 m3 7.847
D. PEKERJAAN PASANGAN, PLESTERAN & PELAPIS DINDING
1. Pas. Bata ringan 20x60x10 dengan semen m2 73.6
instan
2. Plesteran dinding t. 10mm dengan semen m2 147.2
instan
3. Acian dinding dengan semen instan m2 147.2
E. PEKERJAAN LANTAI
Rabat beton dibawah lantai t. 5cm m3 3.565
Pas. homogenous tile lantai dan tangga 60/60 m2 80
polish
Pas. homogenous tile lantai 60/60 unpolish m2 71.3
F E. PEKERJAAN PLAFOND
1. Plafond gypsumboard 9 mm + rangka metal m2 126.72
furing
2. Pemasangan list plafond gypsum m 77.6
G G.PEKERJAAN KUSEN / PINTU / JENDELA / VENTILASI
1. Type P.1 unit 1
2. Type P.2 unit 1
3. Type PJ.1 unit 1
4. Type J.1 unit 2
5. Type J.2 unit 1
H. PEKERJAAN CAT-CATAN
1. Cat dinding Interior + plafond m2 200.32
2. Cat Dinding Exterior m2 73.6
III. III. PEKERJAAN TEMPAT PARKIR MOBIL
A. PEKERJAAN TEMPAT PARKIR MOBIL - 01
1. Galian tanah pondasi m3 13.52
2. Urug pasir bawah pondasi t. 15 cm m3 1.728
3. Lantai kerja bawah pondasi poer t. 7 cm m3 0.8064
4. Plat Pondasi
Pembesian kg 397.44
5. Beton Kolom Pendek ( Pedestal )
6. Lantai Beton
- Wiremesh M7 150x150 m2 60.72
- Cor beton Ready Mix K-300 t. 20cm m3 12.144
7. Rangka baja ( pipa 8, 6 5, 4 & 2 ) + Base plate kg 2674.02
+ angker
8. Penutup Atap ( ex. Roof Top ) m2 77
9. Pas. bata 1/2 batu camp. 1 4 m2 16.25
10. Pas. rooster beton m2 19.5
11. Plesteran t. 15mm camp. 1 4 m2 32.5
12. Acian m2 32.5
13. Pas. batu alam / tempel finishing anti jamur m2 12
14. Cat dinding m2 52

B. B. PEKERJAAN TEMPAT PARKIR MOBIL - 02
1. Galian tanah pondasi m3 10.14
2. Urug pasir bawah pondasi t. 15 cm m3 1.296
3. Lantai kerja bawah pondasi poer t. 7 cm m3 0.6048
4. Plat Pondasi
Pembesian kg 298.08
5. Beton Kolom Pendek ( Pedestal )
6. Lantai Beton
- Wiremesh M7 150x150 m2 35.52
- Cor beton Ready Mix K-300 t. 20cm m3 7.104
7. Rangka baja ( pipa 8, 6 5, 4 & 2 ) + Base plate kg 2250.83
+ angker
8. Penutup Atap ( ex. Roof Top ) m2 57.75
9. Pas. bata 1/2 batu camp. 1 4 m2 17.75
10. Pas. rooster beton m2 21.3
11. Plesteran t. 15mm camp. 1 4 m2 35.5
12. Acian m2 35.5
13. Pas. batu alam / tempel finishing anti jamur m2 12
14. Cat dinding m2 56.8

IV. PEKERJAAN INTERIOR GUEST HOUSE (GH)
1.1 Pembersihan lokasi set 1
B. JUNIOR SUITE ROOMS ( 2 UNIT )
2.1.1 Sofa 1 seat type B unit 4
2.1.2 Pot tanaman unit 2
2.1.3 Side table bundar d60cm (1 set)
rk multiplek m2 4
finish teakwood melamic m2 4
2.1.4 Lampu stand tripot unit 2
2.1.6 Cermin rias + frame (1 set)
rk multiplek m2 4.24
finish teakwood melamic m2 2.08
cermin set 2.16
2.1.7 Backwall partisi vertikal (1 set)
wallpaper m2 17.3
2.1.8 Wardrobe (1 set)
pipa gantungan baju set 2
engsel set 6
2.1.9 Konsol TV (1 set)
rk multiplek m2 8.2
2.1.10 Divan 160x200 (1 set)
2.1.11 Matras 160x200 unit 2
2.1.12 Headboard dan gawangan frame
174x300cm (1 set)
padet panel m2 2.5
2.1.13 Bed side table 70x45x45 (2 set)
rel set 8
2.1.14 Table lamp unit 4
2.1.15 Karpet 2x3 unit 2
2.1.16 Artwork frame 40x40cm unit 8
2.1.17 Pasang lantai vynil
lt vynil m2 53.08
plin lantai m 49.78
2.1.18 Pasang wallpaper m2 122.14
2.1.19 Gordyn m2 16.24
vitrus m2 16.24
2.1.20 Lugage rack (1 set)
rel set 4
3. RUANG TAMU JUNIOR SUIT ROOM
3.1 PEK. CUSTOM FURNITURE
3.1.1 Sofa 2 seat type A unit 2
3.1.2 Sofa 1 seat type A unit 4
3.1.3 Coffee table bundar 0.7m ( 2 set)
rk multiplek m2 10
3.1.7 Kursi makan type A unit 8
3.1.8 Meja makan 1.x1 (1 set)
rk multiplek m2 9
kaki kayu bh 8
3.1.9 Rak konsol
rk multiplek m2 4
3.1.11 Lemari rak (1 Set)
rel set 8
4. AREA KITCHEN
4,1 PEK. CUSTOM FURNITURE
4.1.1 Kitchen set bawah 400cm (1 Set)
engsel set 6
rel laci set 8
4.1.2 Kompor 2 tungku unit 2
4.1.3 Zink kecil unit 2
kran air unit 2
4.1.5 Pasang marmer m2 3
4.1.6 Pasang mozaik dinding m2 3
4.1.7 Kitchen set atas + rak (1 Set)
rk multiplek m2 12
engsel set 6
kaca es m2 2
slimar almunium m 14.6
pipa stainless set 2
4.1.8 Meja minibar (1 Set)
rk multiplek m2 8
lt vynil m2 55.22
plin lantai m 48.08
4.1.11 Gordyn m2 16.24
vitrus m2 16.24
4.1.12 Bongkar keramik kitchen set eksisting m2 4.78
4,2 PEKERJAAN ELEKTRIKAL

4.2.1 Instalasi stopkontak ttk 4
4.2.2 Pasang stopkontak unit 4
4.2.3 Geser stopkontak AC unit 4
4,3 PEKERJAAN AKSESORIES KM/WC
4.3.1 Partisi kaca 1 Unit)
kaca tempered m2 4.2
bracket kaca m 3.7
hardware unit 12
C. SUPERIOR ROOM ( 2 UNIT )
5,1 PEK. CUSTOM FURNITURE
5.1.1 Sofa 1 seat type B unit 4
5.1.2 Pot tanaman unit 2
5.1.3 Side table bundar d60cm (1 set)
rk multiplek m2 4
5.1.6 Cermin rias + frame (1 Set)
cermin set 2.16
5.1.7 Backwall partisi vertikal (1 Set)
wallpaper m2 30.36
5.1.8 Wardrobe 2 pintu (1 Set)
wallpaper m2 10.12
pipa gantungan set 2
engsel set 6
5.1.9 Konsol TV (1 Set)
5.1.10 Divan 160x200 (1 Set)
5.1.11 Matras 160x200 unit 2
5.1.12 Headboard dan gawangan frame
174x300cm (1 set)
padet panel m2 2.5
5.1.13 Bed side table 70x45x45 (2 set)
rel set 8
5.1.14 Table lamp unit 4
lt vynil m2 53.16
plin lantai m 50.5
5.1.19 gordyn m2 19.9
vitrus m2 19.9
5.1.20 Lugage rack (1 set)
rel set 4
5,2 PEKERJAAN ELEKTRIKAL
5.2.2 Instalasi stopkontak ttk 2
5.2.4 Pasang stopkontak unit 2
5,3 PEKERJAAN AKSESORIES KM/WC
1 kaca tempered m2 4.2
bracket kaca m 3.78
hardware unit 12
HPS PENAWARAN
TOTAL SETELAH
HARGA SATUAN PAJAK HARGA SATUAN TOTAL SETELAH PAJAK
PAJAK
88,255 10 11,843,848 36,800 4,938,560

25,000,000 10 27,500,000 15,000,000 16,500,000
73,700 10 55,093,145 73,700 55,093,145

73,700 10 6,274,726 73,700 6,274,726
53,900 10 36,654,030 53,900 36,654,030
243,294 10 12,085,979 151,100 7,506,122

243,294 10 26,762,296 151,100 16,621,000
243,294 10 4,506,771 151,100 2,798,976
327,444 10 162,084,582 222,750 110,261,250
912,093 10 17,898,917 776,379 15,235,658
176,583 10 3,160,694 122,520 2,193,010

14,922 10 23,305,377 12,351 19,288,748
1,393,975 10 13,248,338 1,339,350 12,729,182
176,583 10 90,773,816 122,520 62,982,325

14,922 10 197,329,428 12,351 163,320,145
1,393,975 10 103,502,644 1,339,350 99,446,738
176,583 10 2,797,075 122,520 1,940,717

14,922 10 39,821,397 12,351 32,958,269
1,393,975 10 22,080,564 1,339,350 21,215,304
176,583 10 1,456,810 122,520 1,010,790

14,922 10 9,540,965 12,351 7,896,601
1,393,975 10 5,750,147 1,339,350 5,524,819
186,813 10 78,046,324 126,270 52,752,803

14,922 10 132,664,163 12,351 109,799,793
1,393,975 10 54,940,737 1,339,350 52,787,802
332,593 10 2,170,724 215,160 1,404,277

14,922 10 3,615,182 12,351 2,992,114
1,393,975 10 1,364,702 1,339,350 1,311,224
332,593 10 24,973,097 215,160 16,155,504

14,922 10 37,865,939 12,351 31,339,830
1,393,975 10 10,466,801 1,339,350 10,056,643
332,593 10 3,892,671 215,160 2,518,233

14,922 10 6,250,709 12,351 5,173,413
1,393,975 10 2,039,385 1,339,350 1,959,469
332,593 10 3,402,429 215,160 2,201,087

14,922 10 4,346,628 12,351 3,597,496
1,393,975 10 1,426,036 1,339,350 1,370,155
14,922 10 76,054,612 12,351 62,946,771

1,393,975 10 160,015,087 1,339,350 153,744,656
587,882 10 15,253,811 513,930 13,334,969
969,842 10 49,542,686 844,850 43,157,685
332,593 10 14,736,542 215,160 9,533,309

14,922 10 22,344,566 12,351 18,493,530
1,393,975 10 6,176,424 1,339,350 5,934,392
345,067 10 16,142,446 217,860 10,191,617

14,922 10 8,309,859 12,351 6,877,673
1,393,975 10 7,942,870 1,339,350 7,631,616
345,067 10 68,596,609 217,860 43,308,825

14,922 10 51,622,540 12,351 42,725,511
1,393,975 10 23,092,590 1,339,350 22,187,672
345,067 10 11,417,585 217,860 7,208,552

14,922 10 4,963,707 12,351 4,108,223
1,393,975 10 2,882,740 1,339,350 2,769,776
368,673 10 124,925,448 233,160 79,006,593

14,922 10 87,152,137 12,351 72,131,662
1,393,975 10 56,704,728 1,339,350 54,482,669
345,067 10 34,270,975 217,860 21,637,158

14,922 10 12,703,289 12,351 10,513,906
1,393,975 10 11,537,095 1,339,350 11,084,996
332,593 10 6,548,761 215,160 4,236,500

14,922 10 6,415,669 12,351 5,309,943
1,393,975 10 2,744,737 1,339,350 2,637,180
332,593 10 16,360,927 215,160 10,584,151

14,922 10 17,631,382 12,351 14,592,653
1,393,975 10 8,571,552 1,339,350 8,235,663
345,067 10 8,502,457 217,860 5,368,070

14,922 10 8,399,585 12,351 6,951,935
1,393,975 10 4,293,443 1,339,350 4,125,198
345,067 10 11,387,219 217,860 7,189,380

14,922 10 8,827,089 12,351 7,305,760
1,393,975 10 3,833,431 1,339,350 3,683,213
345,067 10 9,109,775 217,860 5,751,504

14,922 10 4,223,014 12,351 3,495,187
1,393,975 10 2,453,396 1,339,350 2,357,256
345,067 10 11,387,219 217,860 7,189,380

14,922 10 8,827,089 12,351 7,305,760
1,393,975 10 3,833,431 1,339,350 3,683,213
345,067 10 7,714,917 217,860 4,870,853

14,922 10 3,908,088 12,351 3,234,538
1,393,975 10 1,870,714 1,339,350 1,797,408
368,673 10 40,635,166 233,160 25,698,895

14,922 10 28,381,357 12,351 23,489,894
1,393,975 10 15,364,392 1,339,350 14,762,316
345,067 10 24,126,785 217,860 15,232,571

14,922 10 5,436,549 12,351 4,499,572
1,393,975 10 4,937,459 1,339,350 4,743,978
332,593 10 15,804,831 215,160 10,224,403

14,922 10 16,946,211 12,351 14,025,570
1,393,975 10 9,936,254 1,339,350 9,546,887
332,593 10 105,365,542 215,160 68,162,688

14,922 10 103,224,174 12,351 85,433,720
1,393,975 10 44,161,128 1,339,350 42,430,608
345,067 10 8,725,647 217,860 5,508,982

14,922 10 8,399,585 12,351 6,951,935
1,393,975 10 4,293,443 1,339,350 4,125,198
345,067 10 45,548,877 217,860 28,757,520
14,922 10 21,115,070 12,351 17,475,935
1,393,975 10 12,266,980 1,339,350 11,786,280
30,049 10 267,326,057 30,049 267,326,057

30,049 10 77,706,162 30,049 77,706,162
30,049 10 97,061,669 30,049 97,061,669
30,049 10 152,049,042 30,049 152,049,042
30,049 10 83,980,721 30,049 83,980,721
30,049 10 32,058,302 30,049 32,058,302
30,049 10 78,832,105 30,049 78,832,105
30,049 10 38,530,340 30,049 38,530,340
30,049 10 12,184,695 30,049 12,184,695
30,049 10 35,015,541 30,049 35,015,541
30,049 10 20,136,239 30,049 20,136,239
30,049 10 18,968,999 30,049 18,968,999
30,049 10 253,879,234 30,049 253,879,234
1,500 10 58,290,761 1,500 58,290,761
168,500 10 245,588,750 150,000 218,625,000
92,500 10 134,818,750 92,500 134,818,750
158,102 10 230,433,519 144,510 210,623,325

94,696 10 8,958,265 89,330 8,450,618
115,500 10 24,901,800 93,500 20,158,600
332,593 10 4,486,816 215,160 2,902,594

14,922 10 3,060,690 12,351 2,533,187
1,088,082 10 880,720 929,919 752,698
345,067 10 2,869,579 217,860 1,811,724

14,922 10 2,106,187 12,351 1,743,190
1,088,082 10 678,637 929,919 579,990
299,855 10 385,068,351 218,260 280,286,000
74,522 10 191,399,150 71,930 184,742,710
46,044 10 118,258,373 44,617 114,592,019

46,044 10 44,430,966 44,617 43,053,477
11,860 10 37,102,824 11,860 37,102,824
513,062 10 136,842,397 470,660 125,533,023
88,028 10 25,252,645 79,818 22,897,310
912,093 10 49,444,755 776,379 42,087,652

395,944 10 136,558,713 351,535 121,242,312
401,546 10 28,312,992 362,035 25,527,088
82,500 10 63,134,775 60,500 46,298,835
211,408 10 39,463,615 169,567 31,653,072
212,069 10 22,760,741 170,295 18,277,251
37,200 10 7,486,314 30,000 6,037,350
56,700,000 10 62,370,000 54,000,000 59,400,000

28,350,000 10 62,370,000 28,350,000 62,370,000
12,430,000 10 136,730,000 12,430,000 136,730,000
9,350,000 10 82,280,000 9,350,000 82,280,000
4,180,000 10 9,196,000 4,180,000 9,196,000
4,620,000 10 40,656,000 4,620,000 40,656,000
2,420,000 10 21,296,000 2,420,000 21,296,000
880,000 10 47,315,840 880,000 47,315,840
3,300,000 10 14,520,000 3,300,000 14,520,000

1,078,000 10 4,743,200 990,000 4,356,000
1,078,000 10 4,743,200 1,078,000 4,743,200
2,310,000 10 12,705,000 2,310,000 12,705,000
231,000 10 1,270,500 231,000 1,270,500
572,000 10 2,516,800 583,000 2,565,200
517,000 10 10,236,600 517,000 10,236,600
1,980,000 10 6,534,000 2,090,000 6,897,000
814,000 10 1,790,800 814,000 1,790,800
814,000 10 4,477,000 814,000 4,477,000
990,000 10 4,573,800 990,000 4,573,800
14,400,000 10 31,680,000 14,400,000 31,680,000

880,000 10 1,936,000 880,000 1,936,000
36,637 10 78,636,257 24,038 51,594,033

52,191 10 56,011,177 36,738 39,426,964
101,400 10 77,598,378 84,500 64,665,315
768,350 10 9,626,657 768,350 9,626,657
1,724,250 10 7,586,700 1,650,000 7,260,000

217,800 10 2,867,773 198,000 2,607,066
481,250 10 18,332,256 440,000 16,760,920
912,093 10 16,895,615 776,379 14,381,642
244,200 10 38,447,581 240,000 37,786,320
316,800 10 6,028,704 300,000 5,709,000
264,000 10 6,098,400 264,000 6,098,400
195,000 10 11,797,500 195,000 11,797,500

95,700 10 1,052,700 95,700 1,052,700
76,800 10 1,182,720 76,800 1,182,720
49,600 10 1,418,560 49,600 1,418,560
1,492,000 10 3,282,400 1,492,000 3,282,400
1,470,000 10 1,617,000 1,470,000 1,617,000
247,000 10 3,260,400 247,000 3,260,400

193,000 10 4,458,300 193,000 4,458,300
96,600 10 2,550,240 96,600 2,550,240
62,000 10 1,909,600 62,000 1,909,600
367,000 10 807,400 367,000 807,400
349,000 10 1,535,600 349,000 1,535,600
1,470,000 10 1,617,000 1,470,000 1,617,000
73,841,000 10 81,225,100 72,500,000 79,750,000
11,970,000 10 26,334,000 11,970,000 26,334,000
195,000 10 1,287,000 195,000 1,287,000

1,492,000 10 6,564,800 1,492,000 6,564,800
-
40,474,000 10 89,042,800 40,474,000 89,042,800
-
11,189,300 10 147,698,760 11,189,300 147,698,760
1,911,000 10 4,204,200 1,911,000 4,204,200
1,401,400 10 7,707,700 1,401,400 7,707,700

474,000 10 3,128,400 474,000 3,128,400
226,300 10 3,485,020 226,300 3,485,020

266,500 10 586,300 266,500 586,300
468,100 10 2,574,550 468,100 2,574,550
245,000 10 269,500 245,000 269,500
41,100 10 271,260 41,100 271,260
44,600 10 490,600 44,600 490,600
46,000 10 506,000 46,000 506,000
302,800 10 15,321,680 302,800 15,321,680
735,000 10 9,702,000 735,000 9,702,000
308,700 10 3,395,700 308,700 3,395,700
180,600 10 71,517,600 180,600 71,517,600
-
1,227,000 10 1,349,700 1,227,000 1,349,700
82,300 10 1,176,890 82,300 1,176,890
833,000 10 916,300 833,000 916,300
490,000 10 539,000 490,000 539,000
490,000 10 539,000 490,000 539,000
-
15,680,000 10 17,248,000 15,680,000 17,248,000
4,704,000 10 5,174,400 4,704,000 5,174,400

7,154,000 10 7,869,400 7,154,000 7,869,400
4,165,000 10 4,581,500 4,165,000 4,581,500
106,300 10 4,677,200 106,300 4,677,200
2,450,000 10 2,695,000 2,450,000 2,695,000
4,900,000 10 5,390,000 4,900,000 5,390,000
-
88,255 10 2,718,260 36,800 1,133,440
73,700 10 3,761,648 73,700 3,761,648

243,294 10 2,558,476 151,100 1,588,968
912,093 10 1,137,745 776,379 968,455
176,583 10 2,797,075 122,520 1,940,717

14,922 10 16,486,787 12,351 13,645,326
1,393,975 10 9,936,254 1,339,350 9,546,887
186,813 10 4,726,369 126,270 3,194,631

14,922 10 12,741,805 12,351 10,545,783
1,393,975 10 5,290,135 1,339,350 5,082,833
332,593 10 20,853,597 215,160 13,490,532

14,922 10 39,530,371 12,351 32,717,401
1,393,975 10 10,925,279 1,339,350 10,497,156
14,922 10 4,875,125 12,351 4,034,908

1,393,975 10 12,266,980 1,339,350 11,786,280
345,067 10 10,912,752 217,860 6,889,823

14,922 10 9,863,101 12,351 8,163,217
1,393,975 10 4,408,446 1,339,350 4,235,694
368,673 10 51,390,102 233,160 32,500,639
14,922 10 35,943,323 12,351 29,748,572
1,393,975 10 23,317,076 1,339,350 22,403,361
345,067 10 4,427,351 217,860 2,795,231

14,922 10 6,573,442 12,351 5,440,524
1,393,975 10 5,961,752 1,339,350 5,728,132
587,882 10 1,831,371 513,930 1,600,995
969,842 10 8,371,386 844,850 7,292,492
299,855 10 24,276,220 218,260 17,670,330
74,522 10 12,066,554 71,930 11,646,906
46,044 10 7,455,472 44,617 7,224,331
912,093 10 3,576,774 776,379 3,044,570

395,944 10 34,843,073 351,535 30,935,080
401,546 10 31,493,234 362,035 28,394,405
211,408 10 29,468,647 169,567 23,636,283
37,200 10 3,175,392 30,000 2,560,800
7,560,000 10 8,316,000 7,560,000 8,316,000

4,252,500 10 4,677,750 4,252,500 4,677,750
6,200,000 10 6,820,000 6,200,000 6,820,000
7,429,000 10 16,343,800 7,429,000 16,343,800
8,075,000 10 8,882,500 8,075,000 8,882,500
36,637 10 8,073,069 24,038 5,296,821

52,191 10 4,225,396 36,738 2,974,308
73,700 10 1,096,066 73,700 1,096,066

243,294 10 462,452 151,100 287,211
912,093 10 809,063 776,379 688,679
176,583 10 2,797,075 122,520 1,940,717

14,922 10 6,523,804 12,351 5,399,441
1,393,975 10 4,416,113 1,339,350 4,243,061
332,593 10 6,351,201 215,160 4,108,695

14,922 10 4,288,600 12,351 3,549,469
1,393,975 10 2,329,193 1,339,350 2,237,920
176,583 10 1,227,605 122,520 851,759
14,922 10 996,692 12,351 824,915
1,393,975 10 18,621,276 1,339,350 17,891,573
30,049 10 88,387,525 30,049 88,387,525
174,000 10 14,737,800 174,000 14,737,800

143,563 10 2,566,195 135,650 2,424,744
480,000 10 10,296,000 480,000 10,296,000
64,551 10 2,307,690 61,338 2,192,834
37,881 10 1,354,255 36,600 1,308,450
300,000 10 3,960,000 300,000 3,960,000
52,191 10 2,985,334 36,738 2,101,414
73,700 10 822,050 73,700 822,050

243,294 10 346,839 151,100 215,408
912,093 10 606,797 776,379 516,509
176,583 10 2,097,806 122,520 1,455,538

14,922 10 4,892,853 12,351 4,049,581
1,393,975 10 3,312,085 1,339,350 3,182,296
332,593 10 4,763,401 215,160 3,081,522

14,922 10 3,216,450 12,351 2,662,102
1,393,975 10 1,746,895 1,339,350 1,678,440
176,583 10 1,033,364 122,520 716,987

14,922 10 583,045 12,351 482,559
1,393,975 10 10,893,078 1,339,350 10,466,217
30,049 10 74,399,329 30,049 74,399,329
174,000 10 11,053,350 174,000 11,053,350

143,563 10 2,803,074 135,650 2,648,566
480,000 10 11,246,400 480,000 11,246,400
64,551 10 2,520,708 61,338 2,395,249
37,881 10 1,479,263 36,600 1,429,230
300,000 10 3,960,000 300,000 3,960,000
52,191 10 3,260,903 36,738 2,295,390
3,000,000 10 3,300,000 3,000,000 3,300,000
6,200,000 10 27,280,000 6,200,000 27,280,000

1,500,000 10 3,300,000 1,500,000 3,300,000
360,000 10 1,584,000 350,000 1,540,000
420,000 10 1,848,000 400,000 1,760,000
3,700,000 10 8,140,000 3,700,000 8,140,000
360,000 10 1,679,040 350,000 1,632,400

420,000 10 960,960 400,000 915,200
540,000 10 1,283,040 350,000 831,600
360,000 10 6,850,800 350,000 6,660,500

420,000 10 7,992,600 400,000 7,612,000
350,000 10 6,660,500 280,000 5,328,400
360,000 10 14,438,160 350,000 14,037,100

420,000 10 22,065,120 400,000 21,014,400
275,000 10 605,000 275,000 605,000
250,000 10 1,650,000 250,000 1,650,000
360,000 10 3,247,200 350,000 3,157,000

420,000 10 3,788,400 400,000 3,608,000
360,000 10 7,452,720 350,000 7,245,700

420,000 10 8,694,840 400,000 8,280,800
8,750,000 10 19,250,000 8,000,000 17,600,000
360,000 10 3,817,440 350,000 3,711,400

420,000 10 4,453,680 400,000 4,241,600
550,000 10 1,512,500 500,000 1,375,000
360,000 10 5,227,200 350,000 5,082,000

420,000 10 6,098,400 400,000 5,808,000
250,000 10 2,200,000 220,000 1,936,000
1,575,000 10 6,930,000 1,575,000 6,930,000
9,750,000 10 21,450,000 9,000,000 19,800,000
1,300,000 10 11,440,000 1,300,000 11,440,000
478,000 10 27,909,464 400,000 23,355,200

270,000 10 14,784,660 270,000 14,784,660
350,000 10 47,023,900 280,000 37,619,120
727,800 10 13,001,419 700,000 12,504,800
575,000 10 10,271,800 500,000 8,932,000
360,000 10 4,672,800 350,000 4,543,000

420,000 10 5,451,600 400,000 5,192,000
250,000 10 1,100,000 220,000 968,000
12,500,000 10 27,500,000 12,500,000 27,500,000

6,200,000 10 27,280,000 6,200,000 27,280,000
360,000 10 3,960,000 350,000 3,850,000

420,000 10 4,620,000 400,000 4,400,000
3,700,000 10 16,280,000 3,700,000 16,280,000
9,750,000 10 21,450,000 9,000,000 19,800,000
4,750,000 10 41,800,000 4,500,000 39,600,000
360,000 10 3,564,000 350,000 3,465,000

420,000 10 4,158,000 400,000 3,960,000
200,000 10 1,760,000 200,000 1,760,000
360,000 10 1,584,000 350,000 1,540,000

420,000 10 1,848,000 400,000 1,760,000
1,300,000 10 2,860,000 1,300,000 2,860,000
360,000 10 7,072,560 350,000 6,876,100

420,000 10 9,387,840 400,000 8,940,800
250,000 10 2,200,000 220,000 1,936,000
360,000 10 8,648,640 350,000 8,408,400

420,000 10 13,721,400 400,000 13,068,000
250,000 10 1,650,000 250,000 1,650,000
250,000 10 2,200,000 250,000 2,200,000
4,500,000 10 9,900,000 4,500,000 9,900,000
2,500,000 10 5,500,000 2,500,000 5,500,000
750,000 10 1,650,000 750,000 1,650,000
4,750,000 10 15,675,000 4,500,000 14,850,000
1,500,000 10 4,950,000 1,500,000 4,950,000
360,000 10 4,752,000 350,000 4,620,000

420,000 10 5,544,000 400,000 5,280,000
250,000 10 1,650,000 250,000 1,650,000
570,000 10 1,254,000 350,000 770,000
175,000 10 2,810,500 175,000 2,810,500
280,000 10 616,000 280,000 616,000
360,000 10 3,168,000 350,000 3,080,000

420,000 10 3,696,000 400,000 3,520,000
478,000 10 29,034,676 400,000 24,296,800

270,000 10 14,279,760 270,000 14,279,760
350,000 10 42,211,400 280,000 33,769,120
727,800 10 13,001,419 700,000 12,504,800
575,000 10 10,271,800 500,000 8,932,000
60,000 10 315,480 60,000 315,480
359,000 10 1,579,600 250,000 1,100,000

119,000 10 523,600 110,000 484,000
359,000 10 1,579,600 300,000 1,320,000
1,750,000 10 8,085,000 1,750,000 8,085,000

375,000 10 1,526,250 350,000 1,424,500
275,000 10 3,630,000 275,000 3,630,000
6,200,000 10 27,280,000 6,200,000 27,280,000

1,500,000 10 3,300,000 1,500,000 3,300,000
360,000 10 1,584,000 350,000 1,540,000

420,000 10 1,848,000 400,000 1,760,000
3,740,000 10 8,228,000 3,700,000 8,140,000
360,000 10 1,679,040 350,000 1,632,400

420,000 10 960,960 400,000 915,200
540,000 10 1,283,040 350,000 831,600
360,000 10 12,022,560 350,000 11,688,600

350,000 10 11,688,600 280,000 9,350,880
360,000 10 11,293,920 350,000 10,980,200

420,000 10 13,176,240 400,000 12,548,800
350,000 10 3,896,200 280,000 3,116,960
275,000 10 605,000 275,000 605,000
250,000 10 1,650,000 250,000 1,650,000
360,000 10 3,635,280 350,000 3,534,300

420,000 10 4,241,160 400,000 4,039,200
360,000 10 7,452,720 350,000 7,245,700

420,000 10 8,694,840 400,000 8,280,800
8,750,000 10 19,250,000 8,000,000 17,600,000
360,000 10 3,817,440 350,000 3,711,400

420,000 10 4,453,680 400,000 4,241,600
550,000 10 1,512,500 500,000 1,375,000
360,000 10 5,227,200 350,000 5,082,000

420,000 10 6,098,400 400,000 5,808,000
250,000 10 2,200,000 220,000 1,936,000
1,575,000 10 6,930,000 1,575,000 6,930,000
9,750,000 10 21,450,000 9,000,000 19,800,000
1,300,000 10 11,440,000 1,300,000 11,440,000
478,000 10 27,951,528 400,000 23,390,400

270,000 10 14,998,500 270,000 14,998,500
350,000 10 57,534,400 280,000 46,027,520
727,800 10 15,931,542 700,000 15,323,000
575,000 10 12,586,750 500,000 10,945,000
360,000 10 4,672,800 350,000 4,543,000

420,000 10 5,451,600 400,000 5,192,000
250,000 10 1,100,000 220,000 968,000
359,000 10 789,800 250,000 550,000

119,000 10 261,800 110,000 242,000
1,750,000 10 8,085,000 1,750,000 8,085,000

375,000 10 1,559,250 350,000 1,455,300
275,000 10 3,630,000 275,000 3,630,000
9,325,655,008 8,269,677,843
HPS koreksi aritmatik 8,556,998,640

9,325,655,008 harga penawaran 8,557,008,783
(10,143)
SATUAN TIMPANG %
41.70
60.00
100.00
100.00
100.00
62.11
62.11
62.11
68.03
85.12
69.38
82.77
96.08
69.38
82.77
96.08
69.38
82.77
96.08
69.38
82.77
96.08
67.59
82.77
96.08
64.69
82.77
96.08
64.69
82.77
96.08
64.69
82.77
96.08
64.69
82.77
96.08
82.77
96.08
87.42
87.11
64.69
82.77
96.08
63.14
82.77
96.08
63.14
82.77
96.08
63.14
82.77
96.08
63.24
82.77
96.08
63.14
82.77
96.08
64.69
82.77
96.08
64.69
82.77
96.08
63.14
82.77
96.08
63.14
82.77
96.08
63.14
82.77
96.08
63.14
82.77
96.08
63.14
82.77
96.08
63.24
82.77
96.08
63.14
82.77
96.08
64.69
82.77
96.08
64.69
82.77
96.08
63.14
82.77
96.08
63.14
82.77
96.08
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
89.02
100.00
91.40
94.33
80.95
64.69
82.77
85.46
63.14
82.77
85.46
72.79
96.52
96.90
96.90
100.00
91.74
90.67
85.12
88.78
90.16
73.33
80.21
80.30
80.65
95.24
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
91.84
100.00
100.00
100.00
101.92
100.00
105.56
100.00
100.00
100.00
100.00
100.00
65.61
70.39
83.33
100.00
95.69
90.91
91.43
85.12
98.28
94.70
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
98.18
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
41.70
100.00
62.11
85.12
69.38
82.77
96.08
67.59
82.77
96.08
64.69
82.77
96.08
82.77
96.08
63.14
82.77
96.08
63.24
82.77
96.08
63.14
82.77
96.08
87.42
87.11
72.79
96.52
96.90
85.12
88.78
90.16
80.21
80.65
100.00
100.00
100.00
100.00
100.00
65.61
70.39
100.00
62.11
85.12
69.38
82.77
96.08
64.69
82.77
96.08
69.38
82.77
96.08
100.00
100.00
94.49
100.00
95.02
96.62
100.00
70.39
100.00
62.11
85.12
69.38
82.77
96.08
64.69
82.77
96.08
69.38
82.77
96.08
100.00
100.00
94.49
100.00
95.02
96.62
100.00
70.39
100.00
100.00
100.00
97.22
95.24
100.00
97.22
95.24
64.81
97.22
95.24
80.00
97.22
95.24
100.00
100.00
97.22
95.24
97.22
95.24
91.43
97.22
95.24
90.91
97.22
95.24
88.00
100.00
92.31
100.00
83.68
100.00
80.00
96.18
86.96
97.22
95.24
88.00
100.00
100.00
97.22
95.24
100.00
92.31
94.74
97.22
95.24
100.00
97.22
95.24
100.00
97.22
95.24
88.00
97.22
95.24
100.00
100.00
100.00
100.00
100.00
94.74
100.00
97.22
95.24
100.00
61.40
100.00
100.00
97.22
95.24
83.68
100.00
80.00
96.18
86.96
100.00
69.64
92.44
83.57
100.00
93.33
100.00
100.00
100.00
97.22
95.24
98.93
97.22
95.24
64.81
97.22
80.00
97.22
95.24
80.00
100.00
100.00
97.22
95.24
97.22
95.24
91.43
97.22
95.24
90.91
97.22
95.24
88.00
100.00
92.31
100.00
83.68
100.00
80.00
96.18
86.96
97.22
95.24
88.00
69.64
92.44
100.00
93.33
100.00
287,320,797
NO JENIS BARANG/JASA SATUAN UNIT VOLUME HARGA SATUAN PAJAK
1 1. Uitzet & Pasang Bouwplank m 122 88,255 10

2 2. Air Kerja & Listrik Kerja ls 1 25,000,000 10
3 1. Galian tanah pondasi struktur m3 679.575 73,700 10
4 2. Galian tanah siring batu kali m3 77.39886 73,700 10
3. Urug tanah kembali dan perataan
5 tanah disekitarnya m3 618.2161 53,900 10
6 4. Urug pasir bawah pondasi tb 15 cm m3 45.16047 243,294 10
7 5. Urug pasir bawah lantai tb 10 cm m3 100 243,294 10

6. Urug pasir bawah rabat keliling
8 bangunan tb 7 cm m3 16.84 243,294 10
9 7. Urug sirtu dipadatkan bawah lantai m3 450 327,444 10

1. Lantai kerja dibawah pondasi dan
10 sloof t. 7cm m3 17.84 912,093 10
11 Bekisting pondasi m2 16.272 176,583 10
12 Pembesian kg 1419.799 14,922 10
13 Cor beton Ready Mix K-300 m3 8.64 1,393,975 10
15 Pembesian kg 12021.61 14,922 10
18 Pembesian kg 2425.98 14,922 10
21 Pembesian kg 581.25 14,922 10
23 Bekisting sloof m2 379.798 186,813 10
24 Pembesian kg 8082.101 14,922 10
26 Bekisting kolom m2 5.93333 332,593 10
27 Pembesian kg 220.2424 14,922 10
30 Pembesian kg 2306.85 14,922 10
33 Pembesian kg 380.8027 14,922 10
36 Pembesian kg 264.8031 14,922 10
38 Pembesian kg 4633.362 14,922 10
40 Aanstamping pas. Batu gunung m3 23.58823 587,882 10
41 Pondasi pas. Batu gunung camp. 1 4 m3 46.43932 969,842 10

43 Pembesian kg 1361.265 14,922 10
45 Bekisting balok m2 42.5278 345,067 10
46 Pembesian kg 506.2492 14,922 10
49 Pembesian kg 3144.923 14,922 10
52 Pembesian kg 302.3966 14,922 10
54 Bekisting lantai m2 308.0467 368,673 10
55 P=- Pembesian kg 5309.44 14,922 10
58 Pembesian kg 773.9036 14,922 10
61 Pembesian kg 390.8523 14,922 10
64 Pembesian kg 1074.13 14,922 10
67 Pembesian kg 511.7154 14,922 10
69 Bekisting balok m2 30 345,067 10
70 Pembesian kg 537.7596 14,922 10
73 Pembesian kg 257.2724 14,922 10
76 Pembesian kg 537.7596 14,922 10
79 Pembesian kg 238.0867 14,922 10
82 Pembesian kg 1729.035 14,922 10
85 Pembesian kg 331.2028 14,922 10
88 Pembesian kg 1032.389 14,922 10
90 Bekisting kolom m2 288 332,593 10
91 Pembesian kg 6288.573 14,922 10
94 Pembesian kg 511.7154 14,922 10
97 Pembesian kg 1286.362 14,922 10
98 Cor beton Ready Mix K-300 m3 8 1,393,975 10
99 Kuda - kuda K1 + kelengkapan kg 8087.513 30,049 10
105 Jurai + kelengkapan kg 2384.936 30,049 10
106 Regel Kremona R-1 kg 1165.672 30,049 10
110 Ikatan Angin + kelengkapan kg 573.8761 30,049 10
111 Gording + kelengkapan kg 7680.701 30,049 10
Menie zinchromate + Cat kilap
112 semprot kg 35327.73 1,500 10
Usuk 75 x 0.75 dan reng 45 x 0.4 baja
113 ringan ex. bluescope lysaght m2 1325 168,500 10
Lapisan aluminium foil double sided
114 ex. ZT-04BB m2 1325 92,500 10
115 Penutup atap genteng metal m2 1325 158,102 10
116 Pemuung genteng metal type C m 86 94,696 10
117 Kalsiplank 2 x 0,80 x 20 + rangka m 196 115,500 10
118 a. Bekisting kolom m2 12.264 332,593 10
119 b. Pembesian kg 186.4619 14,922 10
120 c. Cor beton K.175 m3 0.73584 1,088,082 10
121 a. Bekisting balok m2 7.56 345,067 10
122 b.Pembesian kg 128.3121 14,922 10
123 c. Cor beton K.175 m3 0.567 1,088,082 10
Pas. Bata ringan 20x60x10 dengan
124 semen instan m2 1167.44 299,855 10
Plesteran dinding t. 10mm dengan
125 semen instan m2 2334.88 74,522 10
126 Acian dinding dengan semen instan m2 2334.88 46,044 10

127 Acian beton dengan semen instan m2 877.24 46,044 10
Benangan opening kusen pintu &
128 jendela m 2844 11,860 10
129 Pas. homogenous tile dinding 30x60 m2 242.47 513,062 10

130 Pas. Plint homogenous tile 60x10 m 260.79 88,028 10
131 Rabat beton dibawah lantai t. 5cm m3 49.282 912,093 10
Pas. homogenous tile lantai dan
132 tangga 60/60 polish m2 313.54 395,944 10
Pas. homogenous tile lantai 60/60
133 unpolish m2 64.1 401,546 10
134 Floor hardener lantai lapangan m2 695.7 82,500 10
1. Plafond gypsumboard 9 mm +
135 rangka metal furing m2 169.7 211,408 10
2. Plafond kalsiboard 4,5 mm + rangka
136 metal furing m2 97.57 212,069 10
137 3. Pemasangan list plafond gypsum m 182.95 37,200 10

1. Type PB1 ( Main Entrance - pintu
138 besi ) set 1 56,700,000 10
2. Type PB2 ( Side Entrance - pintu
139 besi ) set 2 28,350,000 10
140 3. Type PV1 set 10 12,430,000 10
141 4. Type P1 set 8 9,350,000 10
142 5. Type P2 set 2 4,180,000 10
143 6. Type V1 set 8 4,620,000 10
144 7. TypeV2 set 8 2,420,000 10
8. Kaca tempred tebal 10 mm
145 ( Penyekat toilet ) + Pintu m2 48.88 880,000 10
146 1. Closet duduk CW660J / SW660J set 4 3,300,000 10
147 2. Hand shower TX 403 SMCRB set 4 1,078,000 10
148 3. Head shower TS 125 R set 4 1,078,000 10
149 4. Wastafel L 521 V3 + TX 605 KESBR set 5 2,310,000 10

150 5. Tempat sabun TS 126 AR bh 5 231,000 10
151 6. Gantungan tissue TS 116 R bh 4 572,000 10
152 7. Floordrain TX 1 BN bh 18 517,000 10
153 8. Urinoir U 57 M bh 3 1,980,000 10
154 9. Sekat urinoir A 100 bh 2 814,000 10
155 10. Cermin dibevel 60x120 bh 5 814,000 10
11. Meja beton lapis homogenous tile
156 L. 60cm m 4.2 990,000 10
157 12. Septictank biofil 08 + kelengkapan set 2 14,400,000 10

158 13. Resapan dia. 30cm dalam 2m set 2 880,000 10
159 1. Cat dinding Interior + plafond m2 1951.23 36,637 10
160 2. Cat Dinding Exterior m2 975.63 52,191 10
3. Pek. Pengecatan seluruh lapangan

161 menggunakan cat khusus lapangan m2 695.7 101,400 10
1. Pasang Ornamen GRC Pada dinding
162 Kanopy depan m2 11.39 768,350 10
163 2. Ornamen jamang sudut atap ( GRC ) set 4 1,724,250 10

3. Ornamen Kaca Kanopy depan ( dari
164 Stiker ) m2 11.97 217,800 10
165 4. Pasang Rooster m2 34.63 481,250 10
5. Rabat beton keliling bangunan t.
166 7cm m3 16.84 912,093 10
167 6. Saluran air hujan pas. Bata m 143.13 244,200 10
168 7. Grill besi m 17.3 316,800 10
169 8. Bak kontrol bh 21 264,000 10
170 PP-R 10 1,5 m 55 195,000 10
171 PP-R 10 1 m 10 95,700 10
172 PP-R 10 3/4 m 14 76,800 10
173 PP-R 10 1/2 m 26 49,600 10
174 Gate valve 2 m 2 1,492,000 10
Fitting - fitting, support, dan material
175 bantu ls 1 1,470,000 10
176 1. PVC AW 4 m 12 247,000 10
177 2. PVC AW 3 m 21 193,000 10
178 3. PVC AW 2 m 24 96,600 10
179 4. PVC AW 1,5 m 28 62,000 10
180 5. FCO 4 bh 2 367,000 10
181 6. FCO 3 bh 4 349,000 10
7. Fitting - fitting, support, dan
182 material bantu ls 1 1,470,000 10
1. Pompa Booster ( System
183 Hydrofoor ) 2 Pompa set 1 73,841,000 10
2. Rooftank kap 2000 Ltr stainless stell
184 lenkap suport unit 2 11,970,000 10
185 3. Pipa PPR PN10 dia 1,5 m 6 195,000 10
186 4. Gate Valve dia 1.5 bh 4 1,492,000 10
187 Bio saptictank 5 m3/day Unit 2 40,474,000 10
1. Lampu Gelanggang FL OPTICA 300
188 C6 LED 6x42 W Bh 12 11,189,300 10
2. Support Lampu Gelanggang Canal C
189 100 x 50 lengkap Set 2 1,911,000 10
190 3. RM 300 2x18 W savy TL LED ECO FIT Bh 5 1,401,400 10

4. Lampu waterproof elektra LED 16 W
191 u/ dapur Bh 6 474,000 10
192 5. Lampu downligt LED 5 watt Bh 14 226,300 10
193 6. Lampu downligt LHE 9 watt Bh 2 266,500 10
194 7. Lampu baret Pluto 23 watt Bh 5 468,100 10
195 8. Great Switch 12 gank Bh 1 245,000 10
196 9. Saklar Tunggal Bh 6 41,100 10
197 10. Saklar Ganda Bh 10 44,600 10
198 11. Stop Kontak Bh 10 46,000 10
199 12. Instalasi penerangan Ttk 46 302,800 10
200 13. Instalasi penerangan Lampu Arena Ttk 12 735,000 10

201 14. Instalasi stop kontak Ttk 10 308,700 10
15. Kabel feeder dari Power house ke
202 GOR NYFGbY 4 X 25 mm2 mtr 360 180,600 10
203 - MCCB 3P 40A 18KA bh 1 1,227,000 10
204 - MCB 1P 10 A 8KA unit 13 82,300 10
205 Box panel ls 1 833,000 10
206 Wiring material ls 1 490,000 10
207 material bantu ls 1 490,000 10
a. Penangkal Petir non radio aktif,
208 Viking G.V6 radius 75 m Set 1 15,680,000 10
209 b. Obstruction light Bh 1 4,704,000 10
210 c. Lightning counter viking Unit 1 7,154,000 10
211 d. Dudukan tiang,tiang penangkal petir set 1 4,165,000 10

212 e. Down Conductor NYY 1x70 mm mtr 40 106,300 10
213 f. Grounding System Ls 1 2,450,000 10
214 g. Perijinan Ls 1 4,900,000 10
215 1. Uitzet & Pasang Bouwplank m 28 88,255 10
216 1. Galian tanah pondasi struktur m3 46.4 73,700 10
217 2. Urug pasir bawah pondasi & lantai m3 9.56 243,294 10

1. Lantai kerja dibawah pondasi dan
218 sloof t. 7cm m3 1.134 912,093 10
220 Pembesian kg 1004.4 14,922 10
222 Bekisting sloof m2 23 186,813 10
223 Pembesian kg 776.25 14,922 10
225 Bekisting kolom m2 57 332,593 10
226 Pembesian kg 2408.25 14,922 10
228 Pembesian wiremesh M6 kg 297 14,922 10
229 Cor beton Ready Mix K-300 m3 8 1,393,975 10
231 Pembesian kg 600.875 14,922 10
234 Pembesian kg 2189.722 14,922 10
237 Pembesian kg 400.464 14,922 10
239 9. Aanstamping pas. Batu gunung m3 2.832 587,882 10
10. Pondasi pas. Batu gunung camp. 1
240 4 m3 7.847 969,842 10
1. Pas. Bata ringan 20x60x10 dengan
241 semen instan m2 73.6 299,855 10
2. Plesteran dinding t. 10mm dengan
242 semen instan m2 147.2 74,522 10
243 3. Acian dinding dengan semen instan m2 147.2 46,044 10

244 Rabat beton dibawah lantai t. 5cm m3 3.565 912,093 10
Pas. homogenous tile lantai dan
245 tangga 60/60 polish m2 80 395,944 10
Pas. homogenous tile lantai 60/60
246 unpolish m2 71.3 401,546 10
1. Plafond gypsumboard 9 mm +
247 rangka metal furing m2 126.72 211,408 10
248 2. Pemasangan list plafond gypsum m 77.6 37,200 10

249 1. Type P.1 unit 1 7,560,000 10
250 2. Type P.2 unit 1 4,252,500 10
251 3. Type PJ.1 unit 1 6,200,000 10
252 4. Type J.1 unit 2 7,429,000 10
253 5. Type J.2 unit 1 8,075,000 10
254 1. Cat dinding Interior + plafond m2 200.32 36,637 10
255 2. Cat Dinding Exterior m2 73.6 52,191 10
256 1. Galian tanah pondasi m3 13.52 73,700 10
257 2. Urug pasir bawah pondasi t. 15 cm m3 1.728 243,294 10

3. Lantai kerja bawah pondasi poer t. 7
258 cm m3 0.8064 912,093 10
260 Pembesian kg 397.44 14,922 10
263 Pembesian kg 261.268 14,922 10
266 - Wiremesh M7 150x150 m2 60.72 14,922 10
267 - Cor beton Ready Mix K-300 t. 20cm m3 12.144 1,393,975 10

7. Rangka baja ( pipa 8, 6 5, 4 & 2 ) +
268 Base plate + angker kg 2674.02 30,049 10
269 8. Penutup Atap ( ex. Roof Top ) m2 77 174,000 10
270 9. Pas. bata 1/2 batu camp. 1 4 m2 16.25 143,563 10
271 10. Pas. rooster beton m2 19.5 480,000 10
272 11. Plesteran t. 15mm camp. 1 4 m2 32.5 64,551 10
273 12. Acian m2 32.5 37,881 10
13. Pas. batu alam / tempel finishing
274 anti jamur m2 12 300,000 10
275 14. Cat dinding m2 52 52,191 10
276 1. Galian tanah pondasi m3 10.14 73,700 10
277 2. Urug pasir bawah pondasi t. 15 cm m3 1.296 243,294 10

3. Lantai kerja bawah pondasi poer t. 7
278 cm m3 0.6048 912,093 10
280 Pembesian kg 298.08 14,922 10
283 Pembesian kg 195.951 14,922 10
286 - Wiremesh M7 150x150 m2 35.52 14,922 10
287 - Cor beton Ready Mix K-300 t. 20cm m3 7.104 1,393,975 10

7. Rangka baja ( pipa 8, 6 5, 4 & 2 ) +
288 Base plate + angker kg 2250.83 30,049 10
289 8. Penutup Atap ( ex. Roof Top ) m2 57.75 174,000 10
290 9. Pas. bata 1/2 batu camp. 1 4 m2 17.75 143,563 10
291 10. Pas. rooster beton m2 21.3 480,000 10
292 11. Plesteran t. 15mm camp. 1 4 m2 35.5 64,551 10
293 12. Acian m2 35.5 37,881 10
13. Pas. batu alam / tempel finishing
294 anti jamur m2 12 300,000 10
295 14. Cat dinding m2 56.8 52,191 10
296 1.1 Pembersihan lokasi set 1 3,000,000 10
297 2.1.1 Sofa 1 seat type B unit 4 6,200,000 10
298 2.1.2 Pot tanaman unit 2 1,500,000 10
299 rk multiplek m2 4 360,000 10
300 finish teakwood melamic m2 4 420,000 10
301 2.1.4 Lampu stand tripot unit 2 3,700,000 10
302 rk multiplek m2 4.24 360,000 10
303 finish teakwood melamic m2 2.08 420,000 10
304 cermin set 2.16 540,000 10
305 rk multiplek m2 17.3 360,000 10
307 wallpaper m2 17.3 350,000 10
308 rk multiplek m2 36.46 360,000 10
310 pipa gantungan baju set 2 275,000 10
311 engsel set 6 250,000 10
312 rk multiplek m2 8.2 360,000 10
314 rk multiplek m2 18.82 360,000 10
316 2.1.11 Matras 160x200 unit 2 8,750,000 10
317 rk multiplek m2 9.64 360,000 10
319 padet panel m2 2.5 550,000 10
320 rk multiplek m2 13.2 360,000 10
322 rel set 8 250,000 10
323 2.1.14 Table lamp unit 4 1,575,000 10
324 2.1.15 Karpet 2x3 unit 2 9,750,000 10
325 2.1.16 Artwork frame 40x40cm unit 8 1,300,000 10
326 lt vynil m2 53.08 478,000 10
327 plin lantai m 49.78 270,000 10
328 2.1.18 Pasang wallpaper m2 122.14 350,000 10
329 2.1.19 Gordyn m2 16.24 727,800 10
330 vitrus m2 16.24 575,000 10
331 rk multiplek m2 11.8 360,000 10
333 rel set 4 250,000 10
334 3.1.1 Sofa 2 seat type A unit 2 12,500,000 10
335 3.1.2 Sofa 1 seat type A unit 4 6,200,000 10
336 rk multiplek m2 10 360,000 10
339 3.1.6 Karpet 2x3 unit 2 9,750,000 10
340 3.1.7 Kursi makan type A unit 8 4,750,000 10
341 rk multiplek m2 9 360,000 10
343 kaki kayu bh 8 200,000 10
344 rk multiplek m2 4 360,000 10
347 rk multiplek m2 17.86 360,000 10
349 rel set 8 250,000 10
350 rk multiplek m2 21.84 360,000 10
352 engsel set 6 250,000 10
353 rel laci set 8 250,000 10
354 4.1.2 Kompor 2 tungku unit 2 4,500,000 10
355 4.1.3 Zink kecil unit 2 2,500,000 10
356 kran air unit 2 750,000 10
357 4.1.5 Pasang marmer m2 3 4,750,000 10
358 4.1.6 Pasang mozaik dinding m2 3 1,500,000 10
359 rk multiplek m2 12 360,000 10
361 engsel set 6 250,000 10
362 kaca es m2 2 570,000 10
363 slimar almunium m 14.6 175,000 10
364 pipa stainless set 2 280,000 10
365 rk multiplek m2 8 360,000 10
367 lt vynil m2 55.22 478,000 10
368 plin lantai m 48.08 270,000 10
370 4.1.11 Gordyn m2 16.24 727,800 10
371 vitrus m2 16.24 575,000 10
4.1.12 Bongkar keramik kitchen set
372 eksisting m2 4.78 60,000 10
373 4.2.1 Instalasi stopkontak ttk 4 359,000 10
374 4.2.2 Pasang stopkontak unit 4 119,000 10
375 4.2.3 Geser stopkontak AC unit 4 359,000 10
376 kaca tempered m2 4.2 1,750,000 10
377 bracket kaca m 3.7 375,000 10
378 hardware unit 12 275,000 10
379 5.1.1 Sofa 1 seat type B unit 4 6,200,000 10
380 5.1.2 Pot tanaman unit 2 1,500,000 10
381 rk multiplek m2 4 360,000 10
384 rk multiplek m2 4.24 360,000 10
386 cermin set 2.16 540,000 10
387 rk multiplek m2 30.36 360,000 10
388 wallpaper m2 30.36 350,000 10
389 rk multiplek m2 28.52 360,000 10
391 wallpaper m2 10.12 350,000 10
392 pipa gantungan set 2 275,000 10
393 engsel set 6 250,000 10
394 rk multiplek m2 9.18 360,000 10
396 rk multiplek m2 18.82 360,000 10
398 5.1.11 Matras 160x200 unit 2 8,750,000 10
399 rk multiplek m2 9.64 360,000 10
401 padet panel m2 2.5 550,000 10
402 rk multiplek m2 13.2 360,000 10
404 rel set 8 250,000 10
405 5.1.14 Table lamp unit 4 1,575,000 10
406 5.1.15 Karpet 2x3 unit 2 9,750,000 10
408 lt vynil m2 53.16 478,000 10
409 plin lantai m 50.5 270,000 10
411 5.1.19 gordyn m2 19.9 727,800 10
412 vitrus m2 19.9 575,000 10
413 rk multiplek m2 11.8 360,000 10
415 rel set 4 250,000 10
416 5.2.2 Instalasi stopkontak ttk 2 359,000 10
417 5.2.4 Pasang stopkontak unit 2 119,000 10
418 kaca tempered m2 4.2 1,750,000 10
419 bracket kaca m 3.78 375,000 10
420 hardware unit 12 275,000 10
TOTAL SETELAH
PAJAK
11,843,848
27,500,000
55,093,145
6,274,726
36,654,030
12,085,979
26,762,296
4,506,771
162,084,582
17,898,917
3,160,694
23,305,377
13,248,338
90,773,816
197,329,428
103,502,644
2,797,075
39,821,397
22,080,564
1,456,810
9,540,965
5,750,147
78,046,324
132,664,163
54,940,737
2,170,724
3,615,182
1,364,702
24,973,097
37,865,939
10,466,801
3,892,671
6,250,709
2,039,385
3,402,429
4,346,628
1,426,036
76,054,612
160,015,087
15,253,811
49,542,686
14,736,542
22,344,566
6,176,424
16,142,446
8,309,859
7,942,870
68,596,609
51,622,540
23,092,590
11,417,585
4,963,707
2,882,740
124,925,448
87,152,137
56,704,728
34,270,975
12,703,289
11,537,095
6,548,761
6,415,669
2,744,737
16,360,927
17,631,382
8,571,552
8,502,457
8,399,585
4,293,443
11,387,219
8,827,089
3,833,431
9,109,775
4,223,014
2,453,396
11,387,219
8,827,089
3,833,431
7,714,917
3,908,088
1,870,714
40,635,166
28,381,357
15,364,392
24,126,785
5,436,549
4,937,459
15,804,831
16,946,211
9,936,254
105,365,542
103,224,174
44,161,128
8,725,647
8,399,585
4,293,443
45,548,877
21,115,070
12,266,980
267,326,057
77,706,162
97,061,669
152,049,042
83,980,721
32,058,302
78,832,105
38,530,340
12,184,695
35,015,541
20,136,239
18,968,999
253,879,234
58,290,761
245,588,750
134,818,750
230,433,519
8,958,265
24,901,800
4,486,816
3,060,690
880,720
2,869,579
2,106,187
678,637
385,068,351
191,399,150
118,258,373
44,430,966
37,102,824
136,842,397
25,252,645
49,444,755
136,558,713
28,312,992
63,134,775
39,463,615
22,760,741
7,486,314
62,370,000
62,370,000
136,730,000
82,280,000
9,196,000
40,656,000
21,296,000
47,315,840
14,520,000
4,743,200
4,743,200
12,705,000
1,270,500
2,516,800
10,236,600
6,534,000
1,790,800
4,477,000
4,573,800
31,680,000
1,936,000
78,636,257
56,011,177
77,598,378
9,626,657
7,586,700
2,867,773
18,332,256
16,895,615
38,447,581
6,028,704
6,098,400
11,797,500
1,052,700
1,182,720
1,418,560
3,282,400
1,617,000
3,260,400
4,458,300
2,550,240
1,909,600
807,400
1,535,600
1,617,000
81,225,100
26,334,000
1,287,000
6,564,800
89,042,800
147,698,760
4,204,200
7,707,700
3,128,400
3,485,020
586,300
2,574,550
269,500
271,260
490,600
506,000
15,321,680
9,702,000
3,395,700
71,517,600
1,349,700
1,176,890
916,300
539,000
539,000
17,248,000
5,174,400
7,869,400
4,581,500
4,677,200
2,695,000
5,390,000
2,718,260
3,761,648
2,558,476
1,137,745
2,797,075
16,486,787
9,936,254
4,726,369
12,741,805
5,290,135
20,853,597
39,530,371
10,925,279
4,875,125
12,266,980
10,912,752
9,863,101
4,408,446
51,390,102
35,943,323
23,317,076
4,427,351
6,573,442
5,961,752
1,831,371
8,371,386
24,276,220
12,066,554
7,455,472
3,576,774
34,843,073
31,493,234
29,468,647
3,175,392
8,316,000
4,677,750
6,820,000
16,343,800
8,882,500
8,073,069
4,225,396
1,096,066
462,452
809,063
2,797,075
6,523,804
4,416,113
6,351,201
4,288,600
2,329,193
1,227,605
996,692
18,621,276
88,387,525
14,737,800
2,566,195
10,296,000
2,307,690
1,354,255
3,960,000
2,985,334
822,050
346,839
606,797
2,097,806
4,892,853
3,312,085
4,763,401
3,216,450
1,746,895
1,033,364
583,045
10,893,078
74,399,329
11,053,350
2,803,074
11,246,400
2,520,708
1,479,263
3,960,000
3,260,903
3,300,000
27,280,000
3,300,000
1,584,000
1,848,000
8,140,000
1,679,040
960,960
1,283,040
6,850,800
7,992,600
6,660,500
14,438,160
22,065,120
605,000
1,650,000
3,247,200
3,788,400
7,452,720
8,694,840
19,250,000
3,817,440
4,453,680
1,512,500
5,227,200
6,098,400
2,200,000
6,930,000
21,450,000
11,440,000
27,909,464
14,784,660
47,023,900
13,001,419
10,271,800
4,672,800
5,451,600
1,100,000
27,500,000
27,280,000
3,960,000
4,620,000
16,280,000
21,450,000
41,800,000
3,564,000
4,158,000
1,760,000
1,584,000
1,848,000
2,860,000
7,072,560
9,387,840
2,200,000
8,648,640
13,721,400
1,650,000
2,200,000
9,900,000
5,500,000
1,650,000
15,675,000
4,950,000
4,752,000
5,544,000
1,650,000
1,254,000
2,810,500
616,000
3,168,000
3,696,000
29,034,676
14,279,760
42,211,400
13,001,419
10,271,800
315,480
1,579,600
523,600
1,579,600
8,085,000
1,526,250
3,630,000
27,280,000
3,300,000
1,584,000
1,848,000
8,228,000
1,679,040
960,960
1,283,040
12,022,560
11,688,600
11,293,920
13,176,240
3,896,200
605,000
1,650,000
3,635,280
4,241,160
7,452,720
8,694,840
19,250,000
3,817,440
4,453,680
1,512,500
5,227,200
6,098,400
2,200,000
6,930,000
21,450,000
11,440,000
27,951,528
14,998,500
57,534,400
15,931,542
12,586,750
4,672,800
5,451,600
1,100,000
789,800
261,800
8,085,000
1,559,250
3,630,000
9,325,655,008
no JENIS BARANG/JASA SATUAN UNIT
1. Uitzet & Pasang Bouwplank m'
2. Air Kerja & Listrik Kerja ls
1. Galian tanah pondasi struktur m3
2. Galian tanah siring batu kali m3
3. Urug tanah kembali dan perataan tanah disekitarnya m3
4. Urug pasir bawah pondasi tb 15 cm m3
5. Urug pasir bawah lantai tb 10 cm m3
6. Urug pasir bawah rabat keliling bangunan tb 7 cm m3
7. Urug sirtu dipadatkan bawah lantai m3
1. Lantai kerja dibawah pondasi dan sloof t. 7cm m3
- Bekisting pondasi m2
- Pembesian kg
- Cor beton Ready Mix K-300 m3
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Bekisting sloof m2
- Pembesian kg
- Bekisting kolom m2
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
3. Aanstamping pas. Batu gunung m3
4. Pondasi pas. Batu gunung camp. 1 : 4 m3
- Pembesian kg
- Bekisting balok m2
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Bekisting lantai m2
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
Kuda - kuda K1 + kelengkapan kg
Jurai + kelengkapan kg
Regel Kremona R-1 kg
Ikatan Angin + kelengkapan kg
Gording + kelengkapan kg
Menie zinchromate + Cat kilap semprot kg
Usuk 75 x 0.75 dan reng 45 x 0.4 baja ringan ex. bluescope lysag m2
Lapisan aluminium foil double sided ex. ZT-04BB m2
Penutup atap genteng metal m2
Pemuung genteng metal type C m'
Kalsiplank 2 x 0,80 x 20 + rangka m'
a. Bekisting kolom m2
b. Pembesian kg
c. Cor beton K.175 m3
a. Bekisting balok m2
b.Pembesian kg
c. Cor beton K.175 m3
Pas. Bata ringan 20x60x10 dengan semen instan m2
Plesteran dinding t. 10mm dengan semen instan m2
Acian dinding dengan semen instan m2
Acian beton dengan semen instan m2
Benangan opening kusen pintu & jendela m'
Pas. homogenous tile dinding 30x60 m2
Pas. Plint homogenous tile 60x10 m'
Rabat beton dibawah lantai t. 5cm m3
Pas. homogenous tile lantai dan tangga 60/60 polish m2
Pas. homogenous tile lantai 60/60 unpolish m2
Floor hardener lantai lapangan m2
1. Plafond gypsumboard 9 mm + rangka metal furing m2
2. Plafond kalsiboard 4,5 mm + rangka metal furing m2
3. Pemasangan list plafond gypsum m'
1. Type 'PB1 ( Main Entrance - pintu besi ) set
2. Type 'PB2 ( Side Entrance - pintu besi ) set
3. Type 'PV1 set
4. Type 'P1 set
5. Type 'P2 set
6. Type 'V1 set
7. Type'V2 set
8. Kaca tempred tebal 10 mm ( Penyekat toilet ) + Pintu m2
1. Closet duduk CW660J / SW660J set
2. Hand shower TX 403 SMCRB set
3. Head shower TS 125 R set
4. Wastafel L 521 V3 + TX 605 KESBR set
5. Tempat sabun TS 126 AR bh
6. Gantungan tissue TS 116 R bh
7. Floordrain TX 1 BN bh
8. Urinoir U 57 M bh
9. Sekat urinoir A 100 bh
10. Cermin dibevel 60x120 bh
11. Meja beton lapis homogenous tile L. 60cm m'
12. Septictank biofil 08 + kelengkapan set
13. Resapan dia. 30cm dalam 2m set
1. Cat dinding Interior + plafond m2
2. Cat Dinding Exterior m2
3. Pek. Pengecatan seluruh lapangan menggunakan cat khusus m2
1. Pasang Ornamen GRC Pada dinding Kanopy depan m2
2. Ornamen jamang sudut atap ( GRC ) set
3. Ornamen Kaca Kanopy depan ( dari Stiker ) m2
4. Pasang Rooster m2
5. Rabat beton keliling bangunan t. 7cm m3
6. Saluran air hujan pas. Bata m'
7. Grill besi m'
8. Bak kontrol bh
PP-R 10 ø 1,5" m'
PP-R 10 ø 1" m'
PP-R 10 ø 3/4" m'
PP-R 10 ø 1/2" m'
Gate valve ø 2'' m'
Fitting - fitting, support, dan material bantu ls
1. PVC AW ø 4" m'
2. PVC AW ø 3" m'
3. PVC AW ø 2" m'
4. PVC AW ø 1,5" m'
5. FCO ø 4" bh
6. FCO ø 3" bh
7. Fitting - fitting, support, dan material bantu ls
1. Pompa Booster ( System Hydrofoor ) 2 Pompa set
2. Rooftank kap 2000 Ltr stainless stell lenkap suport unit
3. Pipa PPR PN10 dia 1,5" m'
4. Gate Valve dia 1.5" bh
Bio saptictank 5 m3/day Unit
1. Lampu Gelanggang FL OPTICA 300 C6 LED 6x42 W Bh
2. Support Lampu Gelanggang Canal C 100 x 50 lengkap Set
3. RM 300 2x18 W savy TL LED ECO FIT Bh
4. Lampu waterproof elektra LED 16 W u/ dapur Bh
5. Lampu downligt LED 5 watt Bh
6. Lampu downligt LHE 9 watt Bh
7. Lampu baret Pluto 23 watt Bh
8. Great Switch 12 gank Bh
9. Saklar Tunggal Bh
10. Saklar Ganda Bh
11. Stop Kontak Bh
12. Instalasi penerangan Ttk
13. Instalasi penerangan Lampu Arena Ttk
14. Instalasi stop kontak Ttk
15. Kabel feeder dari Power house ke GOR NYFGbY 4 X 25 mm2 mtr
- MCCB 3P 40A 18KA bh
- MCB 1P 10 A 8KA unit
- Box panel ls
- Wiring material ls
- Material bantu ls
a. Penangkal Petir non radio aktif, Viking G.V6 radius 75 m Set
b. Obstruction light Bh
c. Lightning counter viking Unit
d. Dudukan tiang,tiang penangkal petir set
e. Down Conductor NYY 1x70 mm mtr
f. Grounding System Ls
g. Perijinan Ls
1. Uitzet & Pasang Bouwplank m'
1. Galian tanah pondasi struktur m3
2. Urug pasir bawah pondasi & lantai m3
1. Lantai kerja dibawah pondasi dan sloof t. 7cm m3
- Pembesian kg
- Bekisting sloof m2
- Pembesian kg
- Pembesian kg
- Pembesian wiremesh M6 kg
- Pembesian kg
- Pembesian kg
- Pembesian kg
9. Aanstamping pas. Batu gunung m3
10. Pondasi pas. Batu gunung camp. 1 : 4 m3
1. Pas. Bata ringan 20x60x10 dengan semen instan m2
2. Plesteran dinding t. 10mm dengan semen instan m2
3. Acian dinding dengan semen instan m2
Rabat beton dibawah lantai t. 5cm m3
Pas. homogenous tile lantai dan tangga 60/60 polish m2
Pas. homogenous tile lantai 60/60 unpolish m2
1. Plafond gypsumboard 9 mm + rangka metal furing m2
2. Pemasangan list plafond gypsum m'
1. Type P.1 unit
2. Type P.2 unit
3. Type PJ.1 unit
4. Type J.1 unit
5. Type J.2 unit
1. Cat dinding Interior + plafond m2
2. Cat Dinding Exterior m2
1. Galian tanah pondasi m3
2. Urug pasir bawah pondasi t. 15 cm m3
3. Lantai kerja bawah pondasi poer t. 7 cm m3
- Pembesian kg
- Pembesian kg
- Wiremesh M7 150x150 m2
- Cor beton Ready Mix K-300 t. 20cm m3
7. Rangka baja ( pipa ø 8", 6" 5", 4" & 2" ) + Base plate + angker kg
8. Penutup Atap ( ex. Roof Top ) m2

9. Pas. bata 1/2 batu camp. 1 : 4 m2
10. Pas. rooster beton m2
11. Plesteran t. 15mm camp. 1 : 4 m2
12. Acian m2
13. Pas. batu alam / tempel finishing anti jamur m2
14. Cat dinding m2
1. Galian tanah pondasi m3
2. Urug pasir bawah pondasi t. 15 cm m3
3. Lantai kerja bawah pondasi poer t. 7 cm m3
- Pembesian kg
- Pembesian kg
- Wiremesh M7 150x150 m2
- Cor beton Ready Mix K-300 t. 20cm m3
7. Rangka baja ( pipa ø 8", 6" 5", 4" & 2" ) + Base plate + angker kg
8. Penutup Atap ( ex. Roof Top ) m2

9. Pas. bata 1/2 batu camp. 1 : 4 m2
10. Pas. rooster beton m2
11. Plesteran t. 15mm camp. 1 : 4 m2
12. Acian m2
13. Pas. batu alam / tempel finishing anti jamur m2
14. Cat dinding m2
1.1 Pembersihan lokasi set
2.1.1 Sofa 1 seat type B unit
2.1.2 Pot tanaman unit
rk multiplek m2
finish teakwood melamic m2
2.1.4 Lampu stand tripot unit
rk multiplek m2
cermin set
rk multiplek m2
wallpaper m2
rk multiplek m2
pipa gantungan baju set
engsel set
rk multiplek m2
rk multiplek m2
2.1.11 Matras 160x200 unit
rk multiplek m2
padet panel m2
rk multiplek m2
rel set
2.1.14 Table lamp unit
2.1.15 Karpet 2x3 unit
2.1.16 Artwork frame 40x40cm unit
lt vynil m2
plin lantai m
2.1.18 Pasang wallpaper m2
2.1.19 Gordyn m2
vitrus m2
rk multiplek m2
rel set
3.1.1 Sofa 2 seat type A unit
3.1.2 Sofa 1 seat type A unit
rk multiplek m2
3.1.7 Kursi makan type A unit
rk multiplek m2
kaki kayu bh
rk multiplek m2
rk multiplek m2
rel set
rk multiplek m2
engsel set
rel laci set
4.1.2 Kompor 2 tungku unit
4.1.3 Zink kecil unit
kran air unit
4.1.5 Pasang marmer m2
4.1.6 Pasang mozaik dinding m2
rk multiplek m2
engsel set
kaca es m2
slimar almunium m
pipa stainless set
rk multiplek m2
lt vynil m2
plin lantai m
4.1.11 Gordyn m2
vitrus m2
4.1.12 Bongkar keramik kitchen set eksisting m2
4.2.1 Instalasi stopkontak ttk
4.2.2 Pasang stopkontak unit
4.2.3 Geser stopkontak AC unit
kaca tempered m2
bracket kaca m
hardware unit
5.1.1 Sofa 1 seat type B unit
5.1.2 Pot tanaman unit
rk multiplek m2
rk multiplek m2
cermin set
rk multiplek m2
wallpaper m2
rk multiplek m2
wallpaper m2
pipa gantungan set
engsel set
rk multiplek m2
rk multiplek m2
5.1.11 Matras 160x200 unit
rk multiplek m2
padet panel m2
rk multiplek m2
rel set
5.1.14 Table lamp unit
lt vynil m2
plin lantai m
5.1.19 gordyn m2
vitrus m2
rk multiplek m2
rel set
5.2.2 Instalasi stopkontak ttk
5.2.4 Pasang stopkontak unit
kaca tempered m2
bracket kaca m
hardware unit
harga satuan pajak
122.00000 88,255.20 8,825.52 97,080.72 11,843,847.84
1.00000 25,000,000.00 2,500,000.00 27,500,000.00 27,500,000.00
679.57500 73,700.00 7,370.00 81,070.00 55,093,145.25
77.39886 73,700.00 7,370.00 81,070.00 6,274,725.87
618.21605 53,900.00 5,390.00 59,290.00 36,654,029.58
45.16047 243,293.60 24,329.36 267,622.96 12,085,978.86
100.00000 243,293.60 24,329.36 267,622.96 26,762,296.00
16.84000 243,293.60 24,329.36 267,622.96 4,506,770.65
450.00000 327,443.60 32,744.36 360,187.96 162,084,582.00
17.84000 912,093.21 91,209.32 1,003,302.53 17,898,917.14
16.27200 176,583.00 17,658.30 194,241.30 3,160,694.43
1,419.79881 14,922.33 1,492.23 16,414.56 23,305,369.16
8.64000 1,393,975.00 139,397.50 1,533,372.50 13,248,338.40
467.32500 176,583.00 17,658.30 194,241.30 90,773,815.52
12,021.60714 14,922.33 1,492.23 16,414.56 197,329,361.69
67.50000 1,393,975.00 139,397.50 1,533,372.50 103,502,643.75
14.40000 176,583.00 17,658.30 194,241.30 2,797,074.72
2,425.97973 14,922.33 1,492.23 16,414.56 39,821,383.83
14.40000 1,393,975.00 139,397.50 1,533,372.50 22,080,564.00
7.50000 176,583.00 17,658.30 194,241.30 1,456,809.75
581.25000 14,922.33 1,492.23 16,414.56 9,540,961.55
3.75000 1,393,975.00 139,397.50 1,533,372.50 5,750,146.88
379.79800 186,813.00 18,681.30 205,494.30 78,046,324.15
8,082.10144 14,922.33 1,492.23 16,414.56 132,664,118.81
35.83000 1,393,975.00 139,397.50 1,533,372.50 54,940,736.68
5.93333 332,593.25 33,259.33 365,852.58 2,170,725.28
220.24238 14,922.33 1,492.23 16,414.56 3,615,181.26
0.89000 1,393,975.00 139,397.50 1,533,372.50 1,364,701.53
68.26000 332,593.25 33,259.33 365,852.58 24,973,096.77
2,306.85029 14,922.33 1,492.23 16,414.56 37,865,926.65
6.82600 1,393,975.00 139,397.50 1,533,372.50 10,466,800.69
10.64000 332,593.25 33,259.33 365,852.58 3,892,671.40
380.80265 14,922.33 1,492.23 16,414.56 6,250,706.98
1.33000 1,393,975.00 139,397.50 1,533,372.50 2,039,385.43
9.30000 332,593.25 33,259.33 365,852.58 3,402,428.95
264.80314 14,922.33 1,492.23 16,414.56 4,346,626.36
0.93000 1,393,975.00 139,397.50 1,533,372.50 1,426,036.43
4,633.36200 14,922.33 1,492.23 16,414.56 76,054,586.97
104.35500 1,393,975.00 139,397.50 1,533,372.50 160,015,087.24
23.58823 587,882.20 58,788.22 646,670.42 15,253,807.33
46.43932 969,842.06 96,984.21 1,066,826.27 49,542,684.39
40.28000 332,593.25 33,259.33 365,852.58 14,736,541.72
1,361.26472 14,922.33 1,492.23 16,414.56 22,344,557.95
4.02800 1,393,975.00 139,397.50 1,533,372.50 6,176,424.43
42.52780 345,067.25 34,506.73 379,573.98 16,142,446.09
506.24917 14,922.33 1,492.23 16,414.56 8,309,856.11
5.18000 1,393,975.00 139,397.50 1,533,372.50 7,942,869.55
180.72000 345,067.25 34,506.73 379,573.98 68,596,608.76
3,144.92317 14,922.33 1,492.23 16,414.56 51,622,522.28
15.06000 1,393,975.00 139,397.50 1,533,372.50 23,092,589.85
30.08000 345,067.25 34,506.73 379,573.98 11,417,585.17
302.39655 14,922.33 1,492.23 16,414.56 4,963,705.62
1.88000 1,393,975.00 139,397.50 1,533,372.50 2,882,740.30
308.04673 368,673.25 36,867.33 405,540.58 124,925,448.82
5,309.43997 14,922.33 1,492.23 16,414.56 87,152,107.75
36.98040 1,393,975.00 139,397.50 1,533,372.50 56,704,728.40
90.28800 345,067.25 34,506.73 379,573.98 34,270,975.05
773.90359 14,922.33 1,492.23 16,414.56 12,703,285.01
7.52400 1,393,975.00 139,397.50 1,533,372.50 11,537,094.69
17.90000 332,593.25 33,259.33 365,852.58 6,548,761.09
390.85227 14,922.33 1,492.23 16,414.56 6,415,667.02
1.79000 1,393,975.00 139,397.50 1,533,372.50 2,744,736.78
44.72000 332,593.25 33,259.33 365,852.58 16,360,927.15
1,074.13047 14,922.33 1,492.23 16,414.56 17,631,376.31
5.59000 1,393,975.00 139,397.50 1,533,372.50 8,571,552.28
22.40000 345,067.25 34,506.73 379,573.98 8,502,457.04
511.71540 14,922.33 1,492.23 16,414.56 8,399,581.86
2.80000 1,393,975.00 139,397.50 1,533,372.50 4,293,443.00
30.00000 345,067.25 34,506.73 379,573.98 11,387,219.25
537.75960 14,922.33 1,492.23 16,414.56 8,827,085.88
2.50000 1,393,975.00 139,397.50 1,533,372.50 3,833,431.25
24.00000 345,067.25 34,506.73 379,573.98 9,109,775.40
257.27240 14,922.33 1,492.23 16,414.56 4,223,012.60
1.60000 1,393,975.00 139,397.50 1,533,372.50 2,453,396.00
30.00000 345,067.25 34,506.73 379,573.98 11,387,219.25
537.75960 14,922.33 1,492.23 16,414.56 8,827,085.88
2.50000 1,393,975.00 139,397.50 1,533,372.50 3,833,431.25
20.32520 345,067.25 34,506.73 379,573.98 7,714,916.96
238.08666 14,922.33 1,492.23 16,414.56 3,908,087.17
1.22000 1,393,975.00 139,397.50 1,533,372.50 1,870,714.45
100.20000 368,673.25 36,867.33 405,540.58 40,635,165.62
1,729.03517 14,922.33 1,492.23 16,414.56 28,381,347.18
10.02000 1,393,975.00 139,397.50 1,533,372.50 15,364,392.45
63.56280 345,067.25 34,506.73 379,573.98 24,126,784.66
331.20276 14,922.33 1,492.23 16,414.56 5,436,546.75
3.22000 1,393,975.00 139,397.50 1,533,372.50 4,937,459.45
43.20000 332,593.25 33,259.33 365,852.58 15,804,831.24
1,032.38880 14,922.33 1,492.23 16,414.56 16,946,205.32
6.48000 1,393,975.00 139,397.50 1,533,372.50 9,936,253.80
288.00000 332,593.25 33,259.33 365,852.58 105,365,541.60
6,288.57280 14,922.33 1,492.23 16,414.56 103,224,139.82
28.80000 1,393,975.00 139,397.50 1,533,372.50 44,161,128.00
22.98800 345,067.25 34,506.73 379,573.98 8,725,646.54
511.71540 14,922.33 1,492.23 16,414.56 8,399,581.86
2.80000 1,393,975.00 139,397.50 1,533,372.50 4,293,443.00
120.00000 345,067.25 34,506.73 379,573.98 45,548,877.00
1,286.36200 14,922.33 1,492.23 16,414.56 21,115,063.01
8.00000 1,393,975.00 139,397.50 1,533,372.50 12,266,980.00
8,087.51261 30,049.25 3,004.93 33,054.18 267,326,057.07
2,350.87283 30,049.25 3,004.93 33,054.18 77,706,161.84
2,936.44204 30,049.25 3,004.93 33,054.18 97,061,669.08
4,599.99508 30,049.25 3,004.93 33,054.18 152,049,042.33
2,540.69934 30,049.25 3,004.93 33,054.18 83,980,720.59
969.87150 30,049.25 3,004.93 33,054.18 32,058,302.21
2,384.93640 30,049.25 3,004.93 33,054.18 78,832,105.24
1,165.67240 30,049.25 3,004.93 33,054.18 38,530,339.50
368.62802 30,049.25 3,004.93 33,054.18 12,184,695.08
1,059.33792 30,049.25 3,004.93 33,054.18 35,015,540.99
609.18898 30,049.25 3,004.93 33,054.18 20,136,239.15
573.87605 30,049.25 3,004.93 33,054.18 18,968,999.23
7,680.70097 30,049.25 3,004.93 33,054.18 253,879,233.95
35,327.73413 1,500.00 150.00 1,650.00 58,290,761.31
1,325.00000 168,500.00 16,850.00 185,350.00 245,588,750.00
1,325.00000 92,500.00 9,250.00 101,750.00 134,818,750.00
1,325.00000 158,101.90 15,810.19 173,912.09 230,433,519.25
86.00000 94,696.25 9,469.63 104,165.88 8,958,265.25
196.00000 115,500.00 11,550.00 127,050.00 24,901,800.00
12.26400 332,593.25 33,259.33 365,852.58 4,486,815.98
186.46186 14,922.33 1,492.23 16,414.56 3,060,688.86
0.73584 1,088,082.12 108,808.21 1,196,890.33 880,719.78
7.56000 345,067.25 34,506.73 379,573.98 2,869,579.25
128.31210 14,922.33 1,492.23 16,414.56 2,106,186.34
0.56700 1,088,082.12 108,808.21 1,196,890.33 678,636.82
1,167.44000 299,854.50 29,985.45 329,839.95 385,068,351.23
2,334.88000 74,521.70 7,452.17 81,973.87 191,399,149.59
2,334.88000 46,044.17 4,604.42 50,648.58 118,258,364.25
877.24000 46,044.17 4,604.42 50,648.58 44,430,963.24
2,844.00000 11,860.00 1,186.00 13,046.00 37,102,824.00
242.47000 513,062.15 51,306.22 564,368.37 136,842,398.53
260.79000 88,028.49 8,802.85 96,831.34 25,252,644.90
49.28200 912,093.21 91,209.32 1,003,302.53 49,444,755.30
313.54000 395,944.01 39,594.40 435,538.41 136,558,713.38
64.10000 401,545.76 40,154.58 441,700.34 28,312,991.54
695.70000 82,500.00 8,250.00 90,750.00 63,134,775.00
169.70000 211,408.45 21,140.85 232,549.30 39,463,615.36
97.57000 212,069.11 21,206.91 233,276.02 22,760,741.37
182.95000 37,200.00 3,720.00 40,920.00 7,486,314.00
1.00000 56,700,000.00 5,670,000.00 62,370,000.00 62,370,000.00
2.00000 28,350,000.00 2,835,000.00 31,185,000.00 62,370,000.00
10.00000 12,430,000.00 1,243,000.00 13,673,000.00 136,730,000.00
8.00000 9,350,000.00 935,000.00 10,285,000.00 82,280,000.00
2.00000 4,180,000.00 418,000.00 4,598,000.00 9,196,000.00
8.00000 4,620,000.00 462,000.00 5,082,000.00 40,656,000.00
8.00000 2,420,000.00 242,000.00 2,662,000.00 21,296,000.00
48.88000 880,000.00 88,000.00 968,000.00 47,315,840.00
4.00000 3,300,000.00 330,000.00 3,630,000.00 14,520,000.00
4.00000 1,078,000.00 107,800.00 1,185,800.00 4,743,200.00
4.00000 1,078,000.00 107,800.00 1,185,800.00 4,743,200.00
5.00000 2,310,000.00 231,000.00 2,541,000.00 12,705,000.00
5.00000 231,000.00 23,100.00 254,100.00 1,270,500.00
4.00000 572,000.00 57,200.00 629,200.00 2,516,800.00
18.00000 517,000.00 51,700.00 568,700.00 10,236,600.00
3.00000 1,980,000.00 198,000.00 2,178,000.00 6,534,000.00
2.00000 814,000.00 81,400.00 895,400.00 1,790,800.00
5.00000 814,000.00 81,400.00 895,400.00 4,477,000.00
4.20000 990,000.00 99,000.00 1,089,000.00 4,573,800.00
2.00000 14,400,000.00 1,440,000.00 15,840,000.00 31,680,000.00
2.00000 880,000.00 88,000.00 968,000.00 1,936,000.00
1,951.23000 36,637.15 3,663.72 40,300.87 78,636,256.81
975.63000 52,191.15 5,219.12 57,410.27 56,011,176.84
695.70000 101,400.00 10,140.00 111,540.00 77,598,378.00
11.39000 768,350.00 76,835.00 845,185.00 9,626,657.15
4.00000 1,724,250.00 172,425.00 1,896,675.00 7,586,700.00
11.97000 217,800.00 21,780.00 239,580.00 2,867,772.60
34.63000 481,250.00 48,125.00 529,375.00 18,332,256.25
16.84000 912,093.21 91,209.32 1,003,302.53 16,895,614.61
143.13000 244,200.00 24,420.00 268,620.00 38,447,580.60
17.30000 316,800.00 31,680.00 348,480.00 6,028,704.00
21.00000 264,000.00 26,400.00 290,400.00 6,098,400.00
55.00000 195,000.00 19,500.00 214,500.00 11,797,500.00
10.00000 95,700.00 9,570.00 105,270.00 1,052,700.00
14.00000 76,800.00 7,680.00 84,480.00 1,182,720.00
26.00000 49,600.00 4,960.00 54,560.00 1,418,560.00
2.00000 1,492,000.00 149,200.00 1,641,200.00 3,282,400.00
1.00000 1,470,000.00 147,000.00 1,617,000.00 1,617,000.00
12.00000 247,000.00 24,700.00 271,700.00 3,260,400.00
21.00000 193,000.00 19,300.00 212,300.00 4,458,300.00
24.00000 96,600.00 9,660.00 106,260.00 2,550,240.00
28.00000 62,000.00 6,200.00 68,200.00 1,909,600.00
2.00000 367,000.00 36,700.00 403,700.00 807,400.00
4.00000 349,000.00 34,900.00 383,900.00 1,535,600.00
1.00000 1,470,000.00 147,000.00 1,617,000.00 1,617,000.00
1.00000 73,841,000.00 7,384,100.00 81,225,100.00 81,225,100.00
2.00000 11,970,000.00 1,197,000.00 13,167,000.00 26,334,000.00
6.00000 195,000.00 19,500.00 214,500.00 1,287,000.00
4.00000 1,492,000.00 149,200.00 1,641,200.00 6,564,800.00
2.00000 40,474,000.00 4,047,400.00 44,521,400.00 89,042,800.00
12.00000 11,189,300.00 1,118,930.00 12,308,230.00 147,698,760.00
2.00000 1,911,000.00 191,100.00 2,102,100.00 4,204,200.00
5.00000 1,401,400.00 140,140.00 1,541,540.00 7,707,700.00
6.00000 474,000.00 47,400.00 521,400.00 3,128,400.00
14.00000 226,300.00 22,630.00 248,930.00 3,485,020.00
2.00000 266,500.00 26,650.00 293,150.00 586,300.00
5.00000 468,100.00 46,810.00 514,910.00 2,574,550.00
1.00000 245,000.00 24,500.00 269,500.00 269,500.00
6.00000 41,100.00 4,110.00 45,210.00 271,260.00
10.00000 44,600.00 4,460.00 49,060.00 490,600.00
10.00000 46,000.00 4,600.00 50,600.00 506,000.00
46.00000 302,800.00 30,280.00 333,080.00 15,321,680.00
12.00000 735,000.00 73,500.00 808,500.00 9,702,000.00
10.00000 308,700.00 30,870.00 339,570.00 3,395,700.00
360.00000 180,600.00 18,060.00 198,660.00 71,517,600.00
1.00000 1,227,000.00 122,700.00 1,349,700.00 1,349,700.00
13.00000 82,300.00 8,230.00 90,530.00 1,176,890.00
1.00000 833,000.00 83,300.00 916,300.00 916,300.00
1.00000 490,000.00 49,000.00 539,000.00 539,000.00
1.00000 490,000.00 49,000.00 539,000.00 539,000.00
1.00000 15,680,000.00 1,568,000.00 17,248,000.00 17,248,000.00
1.00000 4,704,000.00 470,400.00 5,174,400.00 5,174,400.00
1.00000 7,154,000.00 715,400.00 7,869,400.00 7,869,400.00
1.00000 4,165,000.00 416,500.00 4,581,500.00 4,581,500.00
40.00000 106,300.00 10,630.00 116,930.00 4,677,200.00
1.00000 2,450,000.00 245,000.00 2,695,000.00 2,695,000.00
1.00000 4,900,000.00 490,000.00 5,390,000.00 5,390,000.00
28.00000 88,255.20 8,825.52 97,080.72 2,718,260.16
46.40000 73,700.00 7,370.00 81,070.00 3,761,648.00
9.56000 243,293.60 24,329.36 267,622.96 2,558,475.50
1.13400 912,093.21 91,209.32 1,003,302.53 1,137,745.07
14.40000 176,583.00 17,658.30 194,241.30 2,797,074.72
1,004.40000 14,922.33 1,492.23 16,414.56 16,486,787.08
6.48000 1,393,975.00 139,397.50 1,533,372.50 9,936,253.80
23.00000 186,813.00 18,681.30 205,494.30 4,726,368.90
776.25000 14,922.33 1,492.23 16,414.56 12,741,804.53
3.45000 1,393,975.00 139,397.50 1,533,372.50 5,290,135.13
57.00000 332,593.25 33,259.33 365,852.58 20,853,596.78
2,408.25000 14,922.33 1,492.23 16,414.56 39,530,371.34
7.12500 1,393,975.00 139,397.50 1,533,372.50 10,925,279.06
297.00000 14,922.33 1,492.23 16,414.56 4,875,125.21
8.00000 1,393,975.00 139,397.50 1,533,372.50 12,266,980.00
28.75000 345,067.25 34,506.73 379,573.98 10,912,751.78
600.87500 14,922.33 1,492.23 16,414.56 9,863,100.54
2.87500 1,393,975.00 139,397.50 1,533,372.50 4,408,445.94
126.72000 368,673.25 36,867.33 405,540.58 51,390,101.66
2,189.72160 14,922.33 1,492.23 16,414.56 35,943,323.16
15.20640 1,393,975.00 139,397.50 1,533,372.50 23,317,075.58
11.66400 345,067.25 34,506.73 379,573.98 4,427,350.84
400.46400 14,922.33 1,492.23 16,414.56 6,573,441.56
3.88800 1,393,975.00 139,397.50 1,533,372.50 5,961,752.28
2.83200 587,882.20 58,788.22 646,670.42 1,831,370.63
7.84700 969,842.06 96,984.21 1,066,826.27 8,371,385.71
73.60000 299,854.50 29,985.45 329,839.95 24,276,220.32
147.20000 74,521.70 7,452.17 81,973.87 12,066,553.66
147.20000 46,044.17 4,604.42 50,648.59 7,455,472.01
3.56500 912,093.21 91,209.32 1,003,302.53 3,576,773.52
80.00000 395,944.01 39,594.40 435,538.41 34,843,072.88
71.30000 401,545.76 40,154.58 441,700.34 31,493,233.96
126.72000 211,408.45 21,140.85 232,549.30 29,468,646.66
77.60000 37,200.00 3,720.00 40,920.00 3,175,392.00
1.00000 7,560,000.00 756,000.00 8,316,000.00 8,316,000.00
1.00000 4,252,500.00 425,250.00 4,677,750.00 4,677,750.00
1.00000 6,200,000.00 620,000.00 6,820,000.00 6,820,000.00
2.00000 7,429,000.00 742,900.00 8,171,900.00 16,343,800.00
1.00000 8,075,000.00 807,500.00 8,882,500.00 8,882,500.00
200.32000 36,637.15 3,663.72 40,300.87 8,073,069.28
73.60000 52,191.15 5,219.12 57,410.27 4,225,395.50
13.52000 73,700.00 7,370.00 81,070.00 1,096,066.40
1.72800 243,293.60 24,329.36 267,622.96 462,452.47
0.80640 912,093.21 91,209.32 1,003,302.53 809,063.16
14.40000 176,583.00 17,658.30 194,241.30 2,797,074.72
397.44000 14,922.33 1,492.23 16,414.56 6,523,801.73
2.88000 1,393,975.00 139,397.50 1,533,372.50 4,416,112.80
17.36000 332,593.25 33,259.33 365,852.58 6,351,200.70
261.26800 14,922.33 1,492.23 16,414.56 4,288,598.61
1.51900 1,393,975.00 139,397.50 1,533,372.50 2,329,192.83
6.32000 176,583.00 17,658.30 194,241.30 1,227,605.02
60.72000 14,922.33 1,492.23 16,414.56 996,691.93
12.14400 1,393,975.00 139,397.50 1,533,372.50 18,621,275.64
2,674.02000 30,049.25 3,004.93 33,054.18 88,387,525.03
77.00000 174,000.00 17,400.00 191,400.00 14,737,800.00

16.25000 143,563.35 14,356.34 157,919.69 2,566,194.95
19.50000 480,000.00 48,000.00 528,000.00 10,296,000.00
32.50000 64,550.77 6,455.08 71,005.85 2,307,690.10
32.50000 37,881.25 3,788.13 41,669.38 1,354,254.69
12.00000 300,000.00 30,000.00 330,000.00 3,960,000.00
52.00000 52,191.15 5,219.12 57,410.27 2,985,333.78
10.14000 73,700.00 7,370.00 81,070.00 822,049.80
1.29600 243,293.60 24,329.36 267,622.96 346,839.36
0.60480 912,093.21 91,209.32 1,003,302.53 606,797.37
10.80000 176,583.00 17,658.30 194,241.30 2,097,806.04
298.08000 14,922.33 1,492.23 16,414.56 4,892,851.30
2.16000 1,393,975.00 139,397.50 1,533,372.50 3,312,084.60
13.02000 332,593.25 33,259.33 365,852.58 4,763,400.53
195.95100 14,922.33 1,492.23 16,414.56 3,216,448.96
1.13925 1,393,975.00 139,397.50 1,533,372.50 1,746,894.62
5.32000 176,583.00 17,658.30 194,241.30 1,033,363.72
35.52000 14,922.33 1,492.23 16,414.56 583,045.08
7.10400 1,393,975.00 139,397.50 1,533,372.50 10,893,078.24
2,250.83000 30,049.25 3,004.93 33,054.18 74,399,328.72
57.75000 174,000.00 17,400.00 191,400.00 11,053,350.00

17.75000 143,563.35 14,356.34 157,919.69 2,803,074.49
21.30000 480,000.00 48,000.00 528,000.00 11,246,400.00
35.50000 64,550.77 6,455.08 71,005.85 2,520,707.65
35.50000 37,881.25 3,788.13 41,669.38 1,479,262.81
12.00000 300,000.00 30,000.00 330,000.00 3,960,000.00
56.80000 52,191.15 5,219.12 57,410.27 3,260,903.05
1.00000 3,000,000 300,000.00 3,300,000.00 3,300,000.00
4.00000 6,200,000 620,000.00 6,820,000.00 27,280,000.00
2.00000 1,500,000 150,000.00 1,650,000.00 3,300,000.00
4.00000 360,000 36,000.00 396,000.00 1,584,000.00
4.00000 420,000 42,000.00 462,000.00 1,848,000.00
2.00000 3,700,000 370,000.00 4,070,000.00 8,140,000.00
4.24000 360,000 36,000.00 396,000.00 1,679,040.00
2.08000 420,000 42,000.00 462,000.00 960,960.00
2.16000 540,000 54,000.00 594,000.00 1,283,040.00
17.30000 360,000 36,000.00 396,000.00 6,850,800.00
17.30000 420,000 42,000.00 462,000.00 7,992,600.00
17.30000 350,000 35,000.00 385,000.00 6,660,500.00
36.46000 360,000 36,000.00 396,000.00 14,438,160.00
47.76000 420,000 42,000.00 462,000.00 22,065,120.00
2.00000 275,000 27,500.00 302,500.00 605,000.00
6.00000 250,000 25,000.00 275,000.00 1,650,000.00
8.20000 360,000 36,000.00 396,000.00 3,247,200.00
8.20000 420,000 42,000.00 462,000.00 3,788,400.00
18.82000 360,000 36,000.00 396,000.00 7,452,720.00
18.82000 420,000 42,000.00 462,000.00 8,694,840.00
2.00000 8,750,000 875,000.00 9,625,000.00 19,250,000.00
9.64000 360,000 36,000.00 396,000.00 3,817,440.00
9.64000 420,000 42,000.00 462,000.00 4,453,680.00
2.50000 550,000 55,000.00 605,000.00 1,512,500.00
13.20000 360,000 36,000.00 396,000.00 5,227,200.00
13.20000 420,000 42,000.00 462,000.00 6,098,400.00
8.00000 250,000 25,000.00 275,000.00 2,200,000.00
4.00000 1,575,000 157,500.00 1,732,500.00 6,930,000.00
2.00000 9,750,000 975,000.00 10,725,000.00 21,450,000.00
8.00000 1,300,000 130,000.00 1,430,000.00 11,440,000.00
53.08000 478,000 47,800.00 525,800.00 27,909,464.00
49.78000 270,000 27,000.00 297,000.00 14,784,660.00
122.14000 350,000 35,000.00 385,000.00 47,023,900.00
16.24000 727,800 72,780.00 800,580.00 13,001,419.20
16.24000 575,000 57,500.00 632,500.00 10,271,800.00
11.80000 360,000 36,000.00 396,000.00 4,672,800.00
11.80000 420,000 42,000.00 462,000.00 5,451,600.00
4.00000 250,000 25,000.00 275,000.00 1,100,000.00
2.00000 12,500,000 1,250,000.00 13,750,000.00 27,500,000.00
4.00000 6,200,000 620,000.00 6,820,000.00 27,280,000.00
10.00000 360,000 36,000.00 396,000.00 3,960,000.00
10.00000 420,000 42,000.00 462,000.00 4,620,000.00
4.00000 3,700,000 370,000.00 4,070,000.00 16,280,000.00
2.00000 9,750,000 975,000.00 10,725,000.00 21,450,000.00
8.00000 4,750,000 475,000.00 5,225,000.00 41,800,000.00
9.00000 360,000 36,000.00 396,000.00 3,564,000.00
9.00000 420,000 42,000.00 462,000.00 4,158,000.00
8.00000 200,000 20,000.00 220,000.00 1,760,000.00
4.00000 360,000 36,000.00 396,000.00 1,584,000.00
4.00000 420,000 42,000.00 462,000.00 1,848,000.00
2.00000 1,300,000 130,000.00 1,430,000.00 2,860,000.00
17.86000 360,000 36,000.00 396,000.00 7,072,560.00
20.32000 420,000 42,000.00 462,000.00 9,387,840.00
8.00000 250,000 25,000.00 275,000.00 2,200,000.00
21.84000 360,000 36,000.00 396,000.00 8,648,640.00
29.70000 420,000 42,000.00 462,000.00 13,721,400.00
6.00000 250,000 25,000.00 275,000.00 1,650,000.00
8.00000 250,000 25,000.00 275,000.00 2,200,000.00
2.00000 4,500,000 450,000.00 4,950,000.00 9,900,000.00
2.00000 2,500,000 250,000.00 2,750,000.00 5,500,000.00
2.00000 750,000 75,000.00 825,000.00 1,650,000.00
3.00000 4,750,000 475,000.00 5,225,000.00 15,675,000.00
3.00000 1,500,000 150,000.00 1,650,000.00 4,950,000.00
12.00000 360,000 36,000.00 396,000.00 4,752,000.00
12.00000 420,000 42,000.00 462,000.00 5,544,000.00
6.00000 250,000 25,000.00 275,000.00 1,650,000.00
2.00000 570,000 57,000.00 627,000.00 1,254,000.00
14.60000 175,000 17,500.00 192,500.00 2,810,500.00
2.00000 280,000 28,000.00 308,000.00 616,000.00
8.00000 360,000 36,000.00 396,000.00 3,168,000.00
8.00000 420,000 42,000.00 462,000.00 3,696,000.00
55.22000 478,000 47,800.00 525,800.00 29,034,676.00
48.08000 270,000 27,000.00 297,000.00 14,279,760.00
109.64000 350,000 35,000.00 385,000.00 42,211,400.00
16.24000 727,800 72,780.00 800,580.00 13,001,419.20
16.24000 575,000 57,500.00 632,500.00 10,271,800.00
4.78000 60,000 6,000.00 66,000.00 315,480.00
4.00000 359,000 35,900.00 394,900.00 1,579,600.00
4.00000 119,000 11,900.00 130,900.00 523,600.00
4.00000 359,000 35,900.00 394,900.00 1,579,600.00
4.20000 1,750,000 175,000.00 1,925,000.00 8,085,000.00
3.70000 375,000 37,500.00 412,500.00 1,526,250.00
12.00000 275,000 27,500.00 302,500.00 3,630,000.00
4.00000 6,200,000 620,000.00 6,820,000.00 27,280,000.00
2.00000 1,500,000 150,000.00 1,650,000.00 3,300,000.00
4.00000 360,000 36,000.00 396,000.00 1,584,000.00
4.00000 420,000 42,000.00 462,000.00 1,848,000.00
2.00000 3,740,000 374,000.00 4,114,000.00 8,228,000.00
4.24000 360,000 36,000.00 396,000.00 1,679,040.00
2.08000 420,000 42,000.00 462,000.00 960,960.00
2.16000 540,000 54,000.00 594,000.00 1,283,040.00
30.36000 360,000 36,000.00 396,000.00 12,022,560.00
30.36000 350,000 35,000.00 385,000.00 11,688,600.00
28.52000 360,000 36,000.00 396,000.00 11,293,920.00
28.52000 420,000 42,000.00 462,000.00 13,176,240.00
10.12000 350,000 35,000.00 385,000.00 3,896,200.00
2.00000 275,000 27,500.00 302,500.00 605,000.00
6.00000 250,000 25,000.00 275,000.00 1,650,000.00
9.18000 360,000 36,000.00 396,000.00 3,635,280.00
9.18000 420,000 42,000.00 462,000.00 4,241,160.00
18.82000 360,000 36,000.00 396,000.00 7,452,720.00
18.82000 420,000 42,000.00 462,000.00 8,694,840.00
2.00000 8,750,000 875,000.00 9,625,000.00 19,250,000.00
9.64000 360,000 36,000.00 396,000.00 3,817,440.00
9.64000 420,000 42,000.00 462,000.00 4,453,680.00
2.50000 550,000 55,000.00 605,000.00 1,512,500.00
13.20000 360,000 36,000.00 396,000.00 5,227,200.00
13.20000 420,000 42,000.00 462,000.00 6,098,400.00
8.00000 250,000 25,000.00 275,000.00 2,200,000.00
4.00000 1,575,000 157,500.00 1,732,500.00 6,930,000.00
2.00000 9,750,000 975,000.00 10,725,000.00 21,450,000.00
8.00000 1,300,000 130,000.00 1,430,000.00 11,440,000.00
53.16000 478,000 47,800.00 525,800.00 27,951,528.00
50.50000 270,000 27,000.00 297,000.00 14,998,500.00
149.44000 350,000 35,000.00 385,000.00 57,534,400.00
19.90000 727,800 72,780.00 800,580.00 15,931,542.00
19.90000 575,000 57,500.00 632,500.00 12,586,750.00
11.80000 360,000 36,000.00 396,000.00 4,672,800.00
11.80000 420,000 42,000.00 462,000.00 5,451,600.00
4.00000 250,000 25,000.00 275,000.00 1,100,000.00
2.00000 359,000 35,900.00 394,900.00 789,800.00
2.00000 119,000 11,900.00 130,900.00 261,800.00
4.20000 1,750,000 175,000.00 1,925,000.00 8,085,000.00
3.78000 375,000 37,500.00 412,500.00 1,559,250.00
12.00000 275,000 27,500.00 302,500.00 3,630,000.00
9,325,654,664.56
9,325,654,664.56
9325655413 -
9,325,655,413.57 9325655413,57
(749.01)
9.325.691.785,49
9,325,691,785.49
(37,120.93)

Koreksi Template Edit

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Koreksi Template Edit

Diunggah oleh

Hak Cipta:

Format Tersedia

HPS

NO JENIS BARANG/JASA SATUAN UNIT

17 Penutup atap genteng metal m2 1325

Plesteran dinding t. 10mm dengan semen instan m2 2334.88

Acian dinding dengan semen instan m2 2334.88

Floor hardener lantai lapangan m2 695.7

12. Septictank biofil 08 + kelengkapan set 2

2. Rooftank kap 2000 Ltr stainless stell lenkap unit 2

5. Lampu downligt LED 5 watt Bh 14

14. Cat dinding m2 52

14. Cat dinding m2 56.8

4,2 PEKERJAAN ELEKTRIKAL

88,255 10 11,843,848 36,800 4,938,560

73,700 10 55,093,145 73,700 55,093,145

243,294 10 12,085,979 151,100 7,506,122

327,444 10 162,084,582 222,750 110,261,250

912,093 10 17,898,917 776,379 15,235,658

176,583 10 3,160,694 122,520 2,193,010

176,583 10 90,773,816 122,520 62,982,325

176,583 10 2,797,075 122,520 1,940,717

176,583 10 1,456,810 122,520 1,010,790

186,813 10 78,046,324 126,270 52,752,803

332,593 10 2,170,724 215,160 1,404,277

332,593 10 24,973,097 215,160 16,155,504

332,593 10 3,892,671 215,160 2,518,233

332,593 10 3,402,429 215,160 2,201,087

14,922 10 76,054,612 12,351 62,946,771

332,593 10 14,736,542 215,160 9,533,309

345,067 10 16,142,446 217,860 10,191,617

345,067 10 68,596,609 217,860 43,308,825

345,067 10 11,417,585 217,860 7,208,552

368,673 10 124,925,448 233,160 79,006,593

345,067 10 34,270,975 217,860 21,637,158

332,593 10 6,548,761 215,160 4,236,500

332,593 10 16,360,927 215,160 10,584,151

345,067 10 8,502,457 217,860 5,368,070

345,067 10 11,387,219 217,860 7,189,380

345,067 10 9,109,775 217,860 5,751,504

345,067 10 11,387,219 217,860 7,189,380

345,067 10 7,714,917 217,860 4,870,853

368,673 10 40,635,166 233,160 25,698,895

345,067 10 24,126,785 217,860 15,232,571

332,593 10 15,804,831 215,160 10,224,403

332,593 10 105,365,542 215,160 68,162,688

345,067 10 8,725,647 217,860 5,508,982

30,049 10 267,326,057 30,049 267,326,057

92,500 10 134,818,750 92,500 134,818,750

158,102 10 230,433,519 144,510 210,623,325

332,593 10 4,486,816 215,160 2,902,594

345,067 10 2,869,579 217,860 1,811,724

74,522 10 191,399,150 71,930 184,742,710

46,044 10 118,258,373 44,617 114,592,019

912,093 10 49,444,755 776,379 42,087,652

401,546 10 28,312,992 362,035 25,527,088

82,500 10 63,134,775 60,500 46,298,835

211,408 10 39,463,615 169,567 31,653,072

212,069 10 22,760,741 170,295 18,277,251

37,200 10 7,486,314 30,000 6,037,350

56,700,000 10 62,370,000 54,000,000 59,400,000

3,300,000 10 14,520,000 3,300,000 14,520,000

14,400,000 10 31,680,000 14,400,000 31,680,000

36,637 10 78,636,257 24,038 51,594,033

768,350 10 9,626,657 768,350 9,626,657