COA Pekerjaan Item Pekerjaan Spesifikasi Satuan Vol Harga Satuan Total Sub Total

100.01.01 Kebersihan dan keamanan

Kebersihan dan keamanan Ls 1.00 - - -
100.01.02 Air kerja dan listrik kerja - -
Air kerja dan listrik kerja Ls 1.00 - - -
100.01.03 Bedeng/direksi keet/gudang - -
Direksi Keet unit 1.00 - - -
Gudang, Barak Pekerja & Los Kerja Ls 1.00 - - -
100.01.04 Bowplank - -
Pengukuran & Bowplank - -
Pengukuran & Bowplank Ls 1.00 244,200 244,200 244,200
100.01.05 Pekj +/- item lain-lain - -
Mobilisasi & Demobilisasi Ls 1.00 - - -
APD, P3K & Protokol Covid Ls 1.00 - - -
Laporan Administrasi & Shop/Asbuilt Drawing Ls 1.00 - - -
Pengujian Material Ls 1.00 - - -
100.02.01 Galian Pondasi & urug kembali - -
Galian Pondasi & Sloof m3 79.36 7,500 595,200 595,200
Urugan kembali pondasi (upah) m3 63.69 5,000 318,450 318,450
Pemadatan CBR DCPT 30% (upah) Mesin Stamper m2 117.38 10,000 1,173,800 1,173,800
100.02.06 Anti Rayap u Bangunan - -
Anti Rayap untuk bangunan Ex. Rentokil m2 108.84 - - -
100.03.05 Pekj Lantai kerja - -
Lantai kerja tebal 3 cm - 1PC:5PS m3 3.28 468,900 1,537,992 1,537,992
BJTP 240 Mpa - BJTS 350 Mpa
Bekisting Batako / Konvensional
100.03.08 Pekj Pondasi plat/pancang/straus dll - 2,974,753
Readymix Mutu fc'20 Mpa

Pondasi Footing PS.1 m3 0.04 911,100 39,359

Pondasi Footing PS.2 m3 0.13 659,700 83,122
Pondasi Footing PS.3 m3 0.11 678,100 75,947
Pondasi Footing PS.4 m3 1.01 490,600 494,524
Pondasi Footing PS.5 m3 0.03 958,500 28,755
Pondasi Footing PS.6 m3 1.35 532,800 719,280
Pondasi Footing PS.7 m3 0.97 317,400 308,512
Pondasi Footing PS.8 m3 1.20 403,700 484,440
Pondasi Footing PS.9 m3 0.66 391,100 258,126
Pondasi Footing PS.10 m3 1.28 377,100 482,688
BJTP 240 Mpa - BJTS 350 Mpa
Bekisting Batako / Konvensional
100.04.01 Pekj Sloof beton - 4,553,155
Readymix Mutu fc'20 Mpa

Sloof S1A3-1 m3 1.05 887,000 931,350

Sloof S1A3-2 m3 0.05 983,600 49,180
Sloof S1A4-1 m3 3.04 780,400 2,371,635
Sloof S1A4-2 m3 0.40 852,900 337,748
Sloof S1A4-3 m3 0.21 886,600 186,186
Sloof S1A4-4 m3 0.17 852,900 140,728
Sloof S1A8-1 m3 0.72 744,900 536,328
BJTP 240 Mpa - BJTS 350 Mpa
100.04.02 Pekj Kolom Struktur beton lt 1 Bekisting Phenolic 12 mm - 7,068,121
Readymix Screening Mutu fc'20 Mpa
Kolom K1 m3 0.18 2,714,760 488,656
Kolom K3 m3 1.04 1,670,310 1,729,522
Kolom K4 m3 0.69 1,483,470 1,026,739
Kolom K5 m3 0.58 1,508,850 871,888
Kolom K6 m3 1.05 1,525,770 1,607,825
Kolom K7 m3 0.36 1,439,640 520,098
Kolom KL m3 0.53 1,540,170 823,393
100.04.03 Pekj Kolom Struktur beton -
BJTP 240 Mpa - BJTS 350 Mpa
Pekj Kolom Struktur beton Lantai 2 Bekisting Phenolic 12 mm - 3,367,070
Readymix Screening Mutu fc'20 Mpa
Kolom K3 m3 1.43 1,761,100 2,517,228
Kolom K4 m3 0.36 1,577,300 565,935
Kolom K5 m3 0.19 1,516,600 283,907
BJTP 240 Mpa - BJTS 350 Mpa
100.04.05 Pekj Balok Struktur beton Bekisting Konvensional - 11,474,106
Readymix Mutu fc'20 Mpa
Pekerjaan Balok Lantai 1 -
Balok B21A-1 m3 0.22 1,346,055 296,132
Balok B2-1 m3 0.35 1,406,000 489,850
Balok B3-1 m3 0.14 1,216,000 165,984
Balok meja m3 0.13 1,679,695 216,176
Pekerjaan Balok Lantai 2 -
Balok B2-1 m3 0.33 1,406,000 456,950
Balok B3-1 m3 1.85 1,216,000 2,249,600
Balok B3-2 m3 0.08 1,321,925 110,843
Balok B3A-1 m3 1.08 1,144,085 1,235,611
Balok B3A-2 m3 0.48 1,269,960 604,742
Balok B7-1 m3 0.40 1,110,075 439,423
Pekerjaan Balok Lantai Atap -
Balok B2-1 m3 1.15 1,406,000 1,619,430
Balok B2A-1 m3 0.21 1,292,000 266,636
Balok B3-1 m3 0.82 1,216,000 995,904
Balok B6-1 m3 1.13 1,116,915 1,263,230
Balok B6A-1 m3 0.37 1,099,340 402,446
Balok B6A-2 m3 0.12 1,099,340 137,197
Balok B7A1 m3 0.27 1,125,655 298,596
Balok B7A-2 m3 0.20 1,125,655 225,356
BJTP 240 Mpa - BJTS 350 Mpa
100.04.09 Pekj Plat lantai Struktur beton Bekisting Konvensional - 8,624,791
Readymix Mutu fc'20 Mpa
Plat Lantai 1 -
Plat M1 (tebal 12 cm) Wiremesh M6 , Readymix Mutu fc'20 Mpa m3 3.49 271,667 948,700
Plat M2 (tebal 12 cm) Wiremesh M6 , Readymix Mutu fc'20 Mpa m3 4.02 224,167 900,998
BJTP 240 Mpa - BJTS 350 Mpa
Plat S2 (tebal 12 cm) Bekisting Konvensional m3 0.41 810,800 335,549
Readymix Mutu fc'20 Mpa
BJTP 240 Mpa - BJTS 350 Mpa
Plat add (tebal 10 cm) Bekisting Phenolic 12 mm m3 0.09 952,800 83,846
Readymix Mutu fc'20 Mpa
Plat garasi SOG Wiremesh M6 , Readymix Mutu fc'20 Mpa m3 2.56 261,818 669,042
 Plat Lantai 2 -
BJTP 240 Mpa - BJTS 350 Mpa
Plat S1 (tebal 12 cm) Bekisting Konvensional m3 2.27 857,400 1,950,499
Readymix Mutu fc'20 Mpa
BJTP 240 Mpa - BJTS 350 Mpa
Plat S2 (tebal 12 cm) Bekisting Konvensional m3 3.84 810,800 3,116,837
Readymix Mutu fc'20 Mpa
BJTP 240 Mpa - BJTS 350 Mpa
Plat add (tebal 10 cm) Bekisting Phenolic 12 mm m3 0.65 952,800 619,320
Readymix Mutu fc'20 Mpa
BJTP 240 Mpa - BJTS 350 Mpa
100.04.10 Pekj tangga beton Bekisting Phenolic 12 mm - 1,350,132
Readymix Mutu fc'20 Mpa
Pekj tangga beton m3 1.49 906,129 1,350,132
100.04.11 Pekj meja dapur & meja wastafel beton - 1,564,332
Meja beton dapur - site mix 1:2:3 m3 0.57 1,185,100 675,507
Meja beton wastafel - site mix 1:2:3 m3 0.75 1,185,100 888,825
BJTP 240 Mpa - BJTS 350 Mpa
100.04.12 Pekj Dak atap beton Bekisting Konvensional - 1,364,819
Readymix Mutu fc'20 Mpa
Plat S2 (tebal 12 cm) m3 1.68 810,800 1,364,819
BJTP 240 Mpa - BJTS 350 Mpa
100.04.16 Pekj +/- item lain-lain Bekisting Phenolic 12 mm - 1,082,926
Readymix Mutu fc'20 Mpa
Tanggulan Beton h = 12 cm m3 0.09 1,053,900 94,851
Tanggulan Beton h = 15 cm m3 0.16 1,095,000 174,556
Pekerjaan Dinding beton m3 0.88 923,300 813,519
100.05.01 Lantai R Tamu R Keluarga kramik/HT - 2,718,135
Ex. Valentino Gress Vena Bianco polished 60x60
LT-1 Lantai HT uk. 60x60 (R.Tamu, RT1, R.Keluarga, R.Makan,Dapur) Perekat keramik MU- 450 + Nat MU-408 CF (Incl m2 54.14 50,208 2,718,135
screed 3 cm)
100.05.02 Lantai R Tidur utama kramik/HT - 2,578,802
Ex. Valentino Gress Vena Bianco polished 60x60
LT-2, Lantai Keramik HT uk. 60x60 (R.Tidur Utama, RT.2, RT.3, R. Keluarga) Perekat keramik MU- 450 + Nat MU-408 CF (Incl m2 47.28 50,208 2,373,648
screed 3 cm)
Ex. Valentino Gress Bulgari Grey Matte 60x60 Perekat
LT-2, Lantai Keramik uk.60x60 (KM RT Utama + Shower) keramik MU- 450 + Nat MU-408 BATHROOM (Incl m2 4.09 50,208 205,154
screed 3 cm)
100.05.06 Lantai Kamar Mandi keluarga/ Tamu Lt-1 kramik/HT - 172,464
Ex. Valentino Gress Bulgari Grey Matte 60x60 Perekat
Lantai Keramik HT 60x60 (KM Tamu) keramik MU- 450 + Nat MU-408 BATHROOM (Incl m2 3.44 50,208 172,464
screed 3 cm)
100.05.07 Lantai Kamar Mandi keluarga/ Tamu Lt-2 kramik/HT - 185,518
Ex. Valentino Gress Bulgari Grey Matte 60x60 Perekat
Lantai Keramik KM anak HT Uk. 60x60 cm keramik MU- 450 + Nat MU-408 BATHROOM (Incl m2 3.70 50,208 185,518
screed 3 cm)
100.05.08 Lantai Tangga kramik/HT - 1,153,880
Ex. Valentino Gress Grey Nordic 60 x 120 Perekat MU
Keramik Trap & Borders Tangga Uk. 80 x 80 (include dinding+beuvel/bullnose) m2 9.71 118,800 1,153,880
450 Nat MU-408 CF (Incl screed 3 cm)
100.05.10 Lantai R Tidur Pembantu kramik/HT - 212,786

Valentino Gress Artemis Ivory 60x60 Perekat keramik

Lantai Keramik HT uk.60x60 (RT.Pembantu) m2 4.24 50,208 212,786
MU- 450 + Nat MU-408 CF (Incl screed 3 cm)

100.05.11 Lantai Carport kramik/HT - 1,522,743

Ex. Valentino Gress Neptune Grey 60x60 moonstone
Lantai HT uk. 60x60 (Carport) brown 10x60 Perekat keramik MU- 450 + Nat MU-408 m2 30.33 50,208 1,522,743
CO (Incl screed 3 cm)
100.05.12 Lantai Teras & Balkon Depan / belakang kramik/HT - 269,225
Ex. Valentino New Mozart Dark Grey 60x60 Grey Gress
Lt-1 Lantai HT uk.60x60 (Teras depan dan belakang) m2 5.36 50,208 269,225
Perekat keramik MU- 450 + Nat MU-408 CO
Ex. Valentino New Mozart Dark Grey 60x60 Grey Gress
Lantai Keramik HT uk. 60x60 (Balkon) m2 - 50,208 -
Perekat keramik MU- 450 + Nat MU-408 CO
100.05.13 Lantai Kamar Mandi Pembantu kramik/HT - 90,745
Ex. ASIA TILE Murano White 40x40 Perekat MU 402
Lantai Keramik HT uk.60x60 (toilet pembantu) m2 1.81 50,208 90,745
Nat MU-408 CF
100.05.15 Plint Lantai - 1,821,055
Ex. Valentino Gress Vena Bianco polished 60x60
LT-1, Plin keramik lantai uk. 10x60 cm (R.Tamu, RT1, R.Keluarga, R.Makan,Dapur) m 42.75 19,000 812,250
Perekat keramik MU- 450 + Nat MU-408 CF
Valentino Gress Artemis Ivory 60x60 Perekat keramik
LT-1, Plin keramik lantai uk. 10x60 cm (KT. Pembantu) m 7.60 19,000 144,400
MU- 450 + Nat MU-408 CF
Ex. Valentino Gress Vena Bianco polished 60x60
LT-2, Plin keramik lantai uk.10x80 cm m 45.50 19,000 864,405
Perekat keramik MU- 450 + Nat MU-408 CF
100.05.16 Pekj +/- item lain-lain - 327,486
Pekj +/- item lain-lain -
Ex. Valentino Gress Vena Bianco polished 60x60
LT. 1 Keramik meja dapur HT uk.60x60 (include beuvel/bullnosel) m2 2.48 62,300 154,504
Perekat keramik MU- 450 + Nat MU-408 CF
Ex. Valentino Gress Vena Bianco polished 60x60
LT.1, Dinding Keramik meja dapur 60x60 m2 3.31 52,300 172,982
Perekat keramik MU- 450 + Nat MU-408 CF
Ex. Life stone Indonesia, Granit Black Galaxy Stone
Granit meja wastafel KM LT.1 & 2 (include beuvel/bullnosel) m2 2.00 - -
60x60
100.06.02 Dinding Kamar Mandi keluarga / Tamu Lt-1 kramik/HT 953,111

Ex. Valentino Gress Bulgari Grey Polished 60x60

Dinding Keramik HT 60x60 (KM Tamu) m2 14.63 65,170 953,111
Perekat keramik MU- 450 + Nat MU-408 BATHROOM

100.06.03 Dinding Kamar Mandi keluarga / Tamu Lt-2 kramik/HT - 2,804,589

Ex. Valentino Gress Bulgari Grey Polished 60x60

Dinding Keramik KM anak uk.60x60 cm m2 17.86 65,170 1,163,773
Perekat keramik MU- 450 + Nat MU-408 BATHROOM

Ex. Valentino Gress Deco Mozaic Silver MU- 450 + Nat

Dinding keramik Aksen Shower KM Anak m2 2.52 65,170 164,228
MU-408 BATHROOM

Ex. Valentino Gress Bulgari Grey Polished 60x60

Dinding Keramik 60x60 (KM. RT Utama + shower) m2 20.14 65,170 1,312,360
Perekat keramik MU- 450 + Nat MU-408 BATHROOM

Ex. Valentino Gress Deco Mozaic Silver MU- 450 + Nat

Dinding keramik Aksen Shower KM Utama m2 2.52 65,170 164,228
MU-408 BATHROOM
100.06.04 Dinding Kamar Mandi Pembantu kramik/HT - 733,716
Ex. ASIA TILE Murano White 40x40 Perekat MU 402
Dinding Keramik HT 60x60 (toilet pembantu) m2 11.26 65,170 733,716
Nat MU-408 CF
100.06.05 Finishing Dinding tampak depan - 783,579

Dinding Fasad Trevertine 120x60 ex. Valentino Gress Original Beige Matt uk. 120x60 cm m2 10.31 76,000 783,579

100.07.01 Pekj Plafon + List Plafon Lt-1 - 286,281

Gypsum Board t=9 mm include rangka furing easy frame + With Shadow line Ex. Knauff [Hasil Rata & Rapi] m2 56.20 - -
Kalsiboard area toilet + with shadow line Ex. Knauff [Hasil Rata & Rapi] m2 6.63 - -
Kanopi Teras Shunda Plafond PVC Ex. Shunda Plafon PL 3077 Motif Kayu m2 5.36 - -
Acian beton Expose Ex. MU 202 [Hasil Rata & Rapi] m2 18.59 15,400 286,281
100.07.02 Pekj Plafon + List Plafon Lt-2 - 157,696
Gypsum Board t=9 mm include rangka furing easy frame + With Shadow line Ex. Knauff [Hasil Rata & Rapi] m2 41.90 - -
Kalsiboard area toilet + with shadow line Ex. Knauff [Hasil Rata & Rapi] m2 7.54 - -
Acian Expose Dak Kanopi dan Kanopi jendela Ex. MU 202 [Hasil Rata & Rapi] m2 10.24 15,400 157,696
100.08.01 Pekj Pasangan Dinding Trasram - 541,429
LT-1, Plester Trasram 50 cm untuk dinding yang expose dari luar (tinggi 50cm) ex. MU 101 m2 3.98 28,178 112,005
 LT-1, Plester Trasram 50 cm untuk dinding kamar mandi (tinggi 50cm) ex. MU 101 m2 6.90 28,178 194,283
LT-2, Plester Trasram 50 cm untuk dinding kamar mandi (tinggi 50cm) ex. MU 101 m2 8.35 28,178 235,141
100.08.02.01 Pekj Pasangan Dinding Lt 1 1PC:5Ps - - 6,683,264
Pasangan Dinding Bata Ringan t 12.5 cm ex. Maccon Perekat MU 382 m2 177.65 37,620 6,683,264
100.08.02.02 Pekj Pasangan Dinding Lt 2 1PC:5Ps - - 7,431,125
Pasangan Dinding Bata Ringan t 12.5 cm ex. Maccon Perekat MU 382 m2 197.53 37,620 7,431,125
100.08.04.02 Pekj Plesteran Lt 2 - - 15,521,457
LT-1, Plester Dinding ex. MU Plester MU 302, m2 276.20 28,178 7,782,507
LT-2, Plester Dinding ex. MU Plester MU 302, m2 274.65 28,178 7,738,950
100.08.04.03 Pekj Acian Lt 1 - - 3,613,699
Acian Dinding ex. MU 250 m2 234.66 15,400 3,613,699
100.08.04.04 Pekj Acian Lt 2 - - 3,397,163
Acian Dinding ex. MU 250 m2 220.60 15,400 3,397,163
100.08.07 Pekj Sudutan/ benangan - - 6,768,256
LT-1, Openingan pintu dan jendela+Corner bead ex. MU 250 m 65.63 21,400 1,404,396
LT-1, Benangan Sudut /Corner bead ex. MU 250 m 70.55 14,300 1,008,865
LT-2, Openingan pintu dan jendela+Corner bead ex. MU 250 m 57.75 21,400 1,235,850
LT-2, Benangan Sudut /Corner bead ex. MU 250 m 81.90 14,300 1,171,170
Pekj Sudutan/ benangan area kanopi - -
elevasi +2.95 (depan) ex. MU 250 m 6.18 57,000 351,975
elevasi +2.50 (belakang) ex. MU 250 m 3.00 57,000 171,000
elevasi +3.27 (belakang) ex. MU 250 m 6.73 57,000 383,325
elevasi +6.07 (belakang) ex. MU 250 m 5.10 57,000 290,700
elevasi +6.39 (depan) ex. MU 250 m 6.55 57,000 373,350
elevasi +6.91 (depan) ex. MU 250 m 6.63 57,000 377,625
100.09.01 Pekj Rangka atap baja ringan - -
Rangka Atap Kuda-Kuda Galvalum, Gording dan Jurai Galvalum Ex. Kencana m2 84.21 - -
100.09.02 Pekj atap ( genteng - 2,000,046
Ex. Monier [Flat - Exel Plano - Superior Grey] [Hasil
Genteng Badan [Include Cat Genteng] m2 84.21 23,750 2,000,046
Rata & Rapi] include Woven AL
100.09.03 Pekj Nok wuwungan - 254,600
Ex. Monier [Flat - Exel Plano - Superior Grey] [Hasil
Bubungan atas [Include Cat Genteng + Cor Bubungan] m 6.70 38,000 254,600
Rata & Rapi] include Woven AL
100.09.07 Pekj talang flashing (pertemuan dinding dan genteng) - -
Accessories (Flashing, dll) Ex. Monier Ls 1.00 - -
100.09.08 Pekj alumunium foil - -
Toplflex (aluminium foil) Ex. Monier m2 84.21 - -
100.09.09 Pekj List Plank - -
Pekj List Plank -
Lisplank 25 cm + cat Ex. Elephant m' 7.00 - -
100.09.13 Pekj +/- item lain-lain - -
Pekj +/- item lain-lain -
Ex.Jotun Ultra primer + Jotashield Extreme 2 lapis
Kanopi GRC t. 12mm fin. Cat eksterior m 15.33 - -
[Hasil Rapi dan Nutup]
100.10.03.01 Pekj daun pintu termsk asesories ( engsel dll) Lt-1 - -
PU (PINTU UTAMA) unit 1.00 -
Daun Pintu [Solid Engineering Wood] (Finish Duco) Ex. Tropika Duco Putih -

Pull Handle Pintu Utama Ex. Dekkson SQ PH DL801 600mm [1set = 1pasang] -

Lockcase Ex. Dekkson MTS IL DL 84030 SSS [ 1set = 1 pasang ] -

Cylinder Ex. Dekkson CYL DC DL 60MM SN [ 1 pcs ] -
Hinge Pintu 4" Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 2 psg ] -
Grendel Atas + Bawah Ex. Dekkson FB 040 8" + 40" SSS [ 1 set ] -
Door Stopper Ex. Dekkson DS 886 SN [ 1 pcs ] -
P1 (PINTU KAMAR TIDUR) unit 1.00 -
Kusen Pintu + Daun Pintu [Solid Engineering Wood] (Finish Duco warna Brown) Ex. Tropika Duco Putih -
Lever Handle Pintu Ex. Dekkson LHTR 0039 SSS [ 1 Set ] -
Hinge Pintu 4" Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 1,5 psg ] -

Ex. Dekkson MTS IL DL 84030 SSS [ 1 Set = 1

Lockcase -
Pasang ]
Cylinder Ex. Dekkson CYL DC DL 60MM SN [ 1 pcs ] -
P2 (PINTU KAMAR TIDUR PEMBANTU) unit 1.00 -
Kusen Pintu + Daun Pintu [Hollow Engineering Wood] (Finish Duco warna Brown) Ex. Tropika Duco Putih -
Lever Handle Pintu Ex. Dekkson LHTR 0039 SSS [ 1 Set ] -
Hinge Pintu 4" Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 1,5 psg ] -

Ex. Dekkson MTS IL DL 84030 SSS [ 1 Set = 1

Lockcase -
Pasang ]
Cylinder Ex. Dekkson CYL DC DL 60MM SN [ 1 pcs ] -
P4 (PINTU KAMAR MANDI) unit 2.00 -
Ex. Tropika Sisi luar finish Duco putih sisi dalam
Kusen Pintu + Daun Pintu [Hollow Engineering Wood] (Finish Duco warna putih) -
Ecoskin putih
Lever Handle Pintu Ex. Dekkson LHTR 0039 SSS [ 1 Set ] -
Hinge Pintu 4" Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 1,5 psg ] -

Ex. Dekkson MTS IL DL 84030 SSS [ 1 Set = 1

Lockcase -
Pasang ]
Cylinder Ex. Dekkson CYL TC DL 60MM [ 1 pcs ] -
100.10.03.02 Pekj daun pintu termsk asesories ( engsel dll) Lt-2 -
P1 (PINTU KAMAR TIDUR) unit 3.00 -
Kusen Pintu + Daun Pintu [Solid Engineering Wood] (Finish Duco warna White) Ex. Tropika Duco Putih -
Lever Handle Pintu Ex. Dekkson LHTR 0039 SSS [ 1 Set ] -

Hinge Pintu 4" Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 1,5 psg ] -

Ex. Dekkson MTS IL DL 84030 SSS [ 1 Set = 1

Lockcase -
Pasang ]
Cylinder Ex. Dekkson CYL DC DL 60MM SN [ 1 pcs ] -
P4 (PINTU KAMAR MANDI) unit 2.00 -
Ex. Tropika Sisi luar finish Duco putih sisi dalam
Kusen Pintu + Daun Pintu [Solid Engineering Wood] (Finish Duco warna putih) - -
Ecoskin putih
Lever Handle Pintu Ex. Dekkson LHTR 0039 SSS [ 1 Set ] - -

Hinge Pintu 4" Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 1,5 psg ] - -

Ex. Dekkson MTS IL DL 84030 SSS [ 1 Set = 1

Lockcase - -
Pasang ]
Cylinder Ex. Dekkson CYL TC DL 60MM [ 1 pcs ] - -
Door Stopper Ex. Dekkson DS 886 SN [ 1 pcs ] - -
100.10.04 Pekj Kusen dan daun jendela termsk asesories (engsel dll) Lt-1 - SBO -
Fee Koordinasi Pekerjaan Aluminium ls 1.00 - -
100.10.05 Pekj Kusen dan daun jendela termsk asesories (engsel dll) Lt-2 - SBO -
100.11.01.01 Pekj finishing cat dinding exterior Lt 1 - - -
Ex.Jotun Ultra primer + Jotashield Extreme 2 lapis
Pekj finishing cat dinding exterior Lt 1 m2 - -
[Hasil Rapi dan Nutup]
Ex.Jotun Ultra primer + Jotashield Extreme 2 lapis
Cat Dinding exterior pagar belakang m2 64.99 - -
[Hasil Rapi dan Nutup]
100.11.01.02 Pekj finishing cat dinding exterior Lt 2 - -
Ex.Jotun Ultra primer + Jotashield Extreme 2 lapis
Pekj finishing cat dinding exterior Lt 2 m2 46.05 - -
[Hasil Rapi dan Nutup]
100.11.02.01 Pekj finishing cat dinding interior Lt 1 - -
Ex. Jotun Jotaplast Primer + Jotaplast warna 2 lapis
Pekj finishing cat dinding interior Lt 1 m2 159.35 - -
[Hasil Rapi dan Nutup]
100.11.02.02 Pekj finishing cat dinding interior Lt 2 - -
Ex. Jotun Jotaplast Primer + Jotaplast warna 2 lapis
Pekj finishing cat dinding interior Lt 2 m2 174.55 - -
[Hasil Rapi dan Nutup]
100.11.03.01 Pekj finishing cat Plafon exterior & interior Lt 1 - -
Ex. Jotun Jotaplast Primer + Jotaplast 2 lapis [Hasil
Pengecatan plafon interior m2 66.56 - -
Rapi dan Nutup]
Ex.Jotun Ultra primer + Jotashield Extreme 2 lapis
Pengecatan Plafon Kanopi beton m2 11.74 - -
[Hasil Rapi dan Nutup]
100.11.03.02 Pekj finishing cat Plafon exterior & interior Lt 2 - -
Ex. Jotun Jotaplast Primer + Jotaplast 2 lapis [Hasil
Pengecatan plafon interior m2 59.44 - -
Rapi dan Nutup]
Ex.Jotun Ultra primer + Jotashield Extreme 2 lapis
Pengecatan Plafon Kanopi beton m2 13.49 - -
[Hasil Rapi dan Nutup]
100.11.06 Pekj cat sinkromate / waterproofing - 1,450,650
Waterproofing ex. Fosroc type Brushbond Flex (1.2
Waterproofing Lantai KM [include sisi dinding 10 cm & 2 lapis coating] m2/kg) tanpa screed karena sudah masuk di screed m2 18.35 12,000 220,200
lantai
Waterproofing ex. Fosroc type Brushbond Flex (1.2
Waterproofing Dak Beton + Kanopi [include screed levelling] m2/kg) include Screed halus konvesional (trowel) tebal m2 30.08 40,900 1,230,450
3cm finish Screed Rata dan Halus
100.12.05.01 Asesiries Floor drain - 330,000
Floor drain Ex. Amstad - F5N230A0-0GACT0000 unit 6.00 35,000 210,000
Floor drain KM Pembantu Ex. Amstad - F5N230A0-0GACT0000 unit 1.00 35,000 35,000
Floor drain Balkon Ex. Amstad - F5N230A0-0GACT0000 unit 1.00 35,000 35,000
Roof Drain Ex. Antasan unit 2.00 25,000 50,000
100.12.09 Pekj pipa air kotor hujan dan ke septictank - 490,437
Lantai 1 -
PVC ∅4 AW BW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 30.30 11,875 359,812
Lantai 2 -
PVC ∅4 AW BW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 11.00 11,875 130,625
100.12.10 Pekj pipa tegak air hujan/kamar mandi - 984,080
Lantai 1 -
PVC ∅4 AW GW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 30.37 11,875 360,643
PVC ∅1 AW VENT Inc. Accessories Complete Ex. RUCIKA WAVIN D m 4.00 11,875 47,500
PVC ∅3 AW RW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 4.00 11,875 47,500
PVC ∅4 AW RW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 9.00 11,875 106,875
PVC ∅1,5 AW GW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 4.00 11,875 47,500
Lantai 2 -
PVC ∅4 AW GW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 12.00 11,875 142,500
PVC ∅1,5 AW GW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 4.00 11,875 47,500
PVC ∅1 AW VENT Inc. Accessories Complete Ex. RUCIKA WAVIN D m 4.00 11,875 47,500
PVC ∅3 AW RW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 4.00 11,875 47,500
Atap -
PVC ∅3 AW RW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 7.50 11,875 89,062
100.12.12 Septictank dgn lengkap isi asesories - 100,000

Bio Tank Kapasitas 6 - 8 Orang Inc. Accessories Complete. Ex. BIOGEN BG-10 unit 1.00 100,000 100,000

100.12.14 Pekj +/- item lain-lain - 250,000

Sumur Resapan ∅60 (Spesification On Drawing). Ex. Konvensional unit 1.00 250,000 250,000
-
101.12.01.02 Sanitair Closet Jongkok - 237,500
Sanitair Closet Jongkok Ex. TOTO - CE7 unit 1.00 237,500 237,500
Kran Air Ex. TOTO - T23B13 unit 1.00 - -
Soap Holder Ex. TOTO - S156N unit 1.00 - -
100.14.03 Pekj +/- item lain-lain - 1,602,946
Pekj +/- item lain-lain -
Kaca Tempered kamar mandi Shower 10 mm include list U dan accessories tanpa sanblast m2 1.58 - -
Grill Fasad Sekondary skin Alluminium lasser cut/alluminium extrution m2 13.50 - -
Pembatas dinding Carport Bata plester aci cat eksterior m' 10.50 28,500 299,250
Tong Sampah Plastik Ex. GEO 70-7170 Ls 1.00 - -

Kotak Surat, Pintu Aluminium Lubang, Nomor Rumah [acrylic], Dudukan Tong Sampah, Box Include Finish Cat Dinding Eksterior & Include Perapian
Ls 1.00 750,000 750,000
kwh meter sisi dalam Ex. Jotun Ultraprimer + Jotashield Extreme

Tali Air Dak Beton aluminium u channel 6mm m 19.55 19,000 371,450
Uchannel batas kavling aluminium u channel 20mm m 7.25 19,000 137,750
Peninggian Lantai pada Tangga & Closet Pasangan Bata Ringan m2 1.44 30,900 44,496
ADDENDUM PERBEDAAN STRUKTUR & ARSITEKTUR m3 0.06 - -
ADDENDUM PERBEDAAN STRUKTUR & ARSITEKTUR (PLAT CARPORT-SOG) m3 0.94 - -

BJTP 240 Mpa - BJTS 350 Mpa

Bekisting Batako
100.03.08.01 Pekj Pondasi footing 992,429
Readymix Mutu fc'20 Mpa

Pondasi Footing FT.1 m3 0.11 958,500 108,974

Pondasi Footing FT.2 m3 0.15 958,500 143,595
Pondasi Footing FT.3 m3 0.15 958,500 143,775
Pondasi Footing FT.4 m3 0.09 958,500 88,918
Pondasi Footing FT.5 m3 0.14 958,500 129,398
Pondasi Footing FT.6 m3 0.12 958,500 113,043
Pondasi Footing FT.7 m3 0.12 958,500 119,154
Pondasi Footing FT.8 m3 0.15 958,500 145,572
100.14.04 PEKERJAAN TAMBAH 787,458
Uang alat mandor ls 1.00 587,458 587,458
Biaya kendaraan mandor dilokasi ls 1.00 200,000 200,000

Sub Total 117,502,197 117,502,197

Harga / Unit 117,502,197

Luas / Unit 145

HPP / M2 810,360

Jumlah Unit / Type 5

Grand Total 587,510,984

COA Pekerjaan Item Pekerjaan Spesifikasi Satuan Vol OE Harga Satuan Total Sub Total

100.01.01 Kebersihan dan keamanan

Kebersihan dan keamanan Ls 1.00 - - -
100.01.02 Air kerja dan listrik kerja -
Air kerja dan listrik kerja Ls 1.00 - - -
100.01.03 Bedeng/direksi keet/gudang -
Direksi Keet unit 1.00 - - -
Gudang, Barak Pekerja & Los Kerja Ls 1.00 - - -
100.01.04 Bowplank -
Pengukuran & Bowplank -
Pengukuran & Bowplank Ls 1.00 229,400 229,400 229,400
100.01.05 Pekj +/- item lain-lain -
Mobilisasi & Demobilisasi Ls 1.00 - - -
APD, P3K & Protokol Covid Ls 1.00 - - -
Laporan Administrasi & Shop/Asbuilt Drawing Ls 1.00 - - -
Pengujian Material Ls 1.00 - - -
100.02.01 Galian Pondasi & urug kembali -
Galian Pondasi & Sloof m3 81.16 7,500 608,700 608,700
Urugan kembali pondasi (upah) m3 61.79 5,000 308,950 308,950
Pemadatan CBR DCPT 30% (upah) Mesin Stamper m2 121.51 10,000 1,215,100 1,215,100
100.02.06 Anti Rayap u Bangunan - -
Anti Rayap untuk bangunan Ex. Rentokil m2 113.87 - - -
100.03.05 Pekj Lantai kerja -
Lantai kerja tebal 3 cm - 1PC:5PS m3 3.14 468,900 1,472,346 1,472,346
BJTP 240 Mpa - BJTS 350 Mpa
Bekisting Batako / Konvensional
100.03.08 Pekj Pondasi plat/pancang/straus dll 5,558,705
Readymix Mutu fc'20 Mpa

Pondasi Footing PS.1 m3 0.03 958,500 28,755

Pondasi Footing PS.2 m3 0.23 609,000 140,679
Pondasi Footing PS.3 m3 0.14 644,800 92,851
Pondasi Footing PS.4 m3 0.25 807,800 203,565
Pondasi Footing PS.4A m3 0.25 600,700 151,376
Pondasi Footing PS.5 m3 0.45 602,500 271,125
Pondasi Footing PS.6 m3 0.32 620,600 198,592
Pondasi Footing PS.6A m3 0.32 483,600 154,752
Pondasi Footing PS.7 m3 0.45 530,600 238,770
Pondasi Footing PS.8 m3 0.52 445,700 232,878
Pondasi Footing PS.9 m3 0.97 492,000 475,272
Pondasi Footing PS.10 m3 1.71 385,100 658,521
Pondasi Footing PS.11 m3 1.57 344,600 539,643
Pondasi Footing PS.12 m3 1.20 403,700 484,440
BJTP 240 Mpa - BJTS 350 Mpa
Bekisting Batako
100.03.08.01 Pekj Pondasi footing
Readymix Mutu fc'20 Mpa

Pondasi Footing FT.1 m3 0.14 958,500 131,374

Pondasi Footing FT.2 m3 0.15 958,500 143,595
Pondasi Footing FT.3 m3 0.13 958,500 121,310
Pondasi Footing FT.4 m3 0.16 958,500 155,277
Pondasi Footing FT.5 m3 0.13 958,500 125,263
Pondasi Footing FT.6 m3 0.11 958,500 105,135
Pondasi Footing FT.7 m3 0.09 958,500 88,917
Pondasi Footing FT.8 m3 0.11 958,500 108,974
Pondasi Footing FT.9 m3 0.12 958,500 119,153
Pondasi Footing FT.10 m3 0.14 958,500 129,397
Pondasi Footing FT.11 m3 0.14 958,500 132,093
Pondasi Footing FT.12 m3 0.16 958,500 155,816
Pondasi Footing FT.13 m3 0.18 958,500 171,182
BJTP 240 Mpa - BJTS 350 Mpa
Bekisting Batako / Konvensional
100.04.01 Pekj Sloof beton 5,612,697
Readymix Mutu fc'20 Mpa

Sloof S1A3-1 m3 1.70 887,000 1,511,680

Sloof S1A4-1 m3 3.43 780,400 2,675,991
Sloof S1A4-2 m3 0.11 886,600 97,526
Sloof S1A4-3 m3 0.42 852,900 358,218
Sloof S1A5-1 m3 0.30 873,900 262,170
Sloof S24-1 m3 0.28 659,900 184,772
Sloof S25-1 m3 0.70 746,200 522,340
BJTP 240 Mpa - BJTS 350 Mpa
100.04.02 Pekj Kolom Struktur beton lt 1 Bekisting Phenolic 12 mm - 6,531,790
Readymix Screening Mutu fc'20 Mpa
Kolom K3 m3 1.92 1,670,310 3,211,505
Kolom K4 m3 0.69 1,483,470 1,022,882
Kolom K5 m3 - -
Kolom K5A m3 - -
Kolom K6 m3 0.35 1,525,770 537,925
Kolom K7 m3 0.79 1,439,640 1,131,902
Kolom KL m3 0.38 1,667,880 627,576
100.04.03 Pekj Kolom Struktur beton -
BJTP 240 Mpa - BJTS 350 Mpa
Pekj Kolom Struktur beton Lantai 2 Bekisting Phenolic 12 mm - 4,829,985
Readymix Screening Mutu fc'20 Mpa
Kolom K3 m3 2.15 1,761,100 3,786,488
Kolom K4 m3 0.40 1,577,300 631,550
Kolom K5 m3 - -
Kolom K5A m3 0.25 1,670,000 411,947
Kolom K6 m3 - -
Kolom K7 m3 - -
Kolom KL m3 - -
BJTP 240 Mpa - BJTS 350 Mpa
100.04.05 Pekj Balok Struktur beton Bekisting Konvensional - 12,675,230
Readymix Mutu fc'20 Mpa
Pekerjaan Balok Lantai 1 -
Balok B3-1 m3 0.36 1,216,000 436,300
Balok Meja m3 0.17 1,679,695 287,962
Pekerjaan Balok Lantai 2 -
Balok B2-1 m3 0.17 1,406,000 237,614
Balok B23A-1 m3 0.70 958,170 670,719
Balok B23A-2 m3 0.49 964,630 472,668
Balok B23-1 m3 0.14 873,525 119,236
Balok B27A-1 m3 0.55 839,040 463,989
Balok B3-1 m3 1.93 1,216,000 2,351,993
Balok B3A-1 m3 0.16 1,161,755 185,009
Balok B4-1 m3 0.74 1,121,000 830,952
Balok B4-2 m3 0.21 1,179,235 245,280
 Balok B4A-1 m3 0.39 1,194,055 469,406
Balok B7A-1 m3 0.36 1,289,245 463,419
Balok B7A-2 m3 0.36 1,118,340 401,987
Pekerjaan Balok Lantai Atap -
Balok B2-1 m3 1.03 1,406,000 1,441,220
Balok B3-1 m3 0.80 1,216,000 975,748
Balok B3-2 m3 0.12 1,293,615 153,875
Balok B3A-1 m3 0.25 1,161,755 296,015
Balok B4A-1 m3 0.25 1,194,055 296,639
Balok B7-1 m3 0.47 1,078,155 503,805
Balok B7-2 m3 0.15 1,078,155 166,089
Balok B8-1 m3 0.55 1,151,875 631,319
Balok B8-3 m3 0.18 1,114,825 200,579
Balok B10-1 m3 0.32 1,172,395 373,407
BJTP 240 Mpa - BJTS 350 Mpa
100.04.09 Pekj Plat lantai Struktur beton Bekisting Konvensional - 10,302,743
Readymix Mutu fc'20 Mpa
Plat Lantai 1 -
Plat M1 (tebal 12 cm) Wiremesh M6 , Readymix Mutu fc'20 Mpa m3 2.81 271,667 762,300
Plat M2 (tebal 12 cm) Wiremesh M6 , Readymix Mutu fc'20 Mpa m3 4.61 224,167 1,034,109
BJTP 240 Mpa - BJTS 350 Mpa
Plat S2 (tebal 12 cm) Bekisting Konvensional m3 0.77 810,800 627,178
Readymix Mutu fc'20 Mpa
BJTP 240 Mpa - BJTS 350 Mpa
Plat S3 (tebal 12 cm) Bekisting Konvensional m3 0.99 729,700 721,580
Readymix Mutu fc'20 Mpa
Plat garasi SOG Wiremesh M6 , Readymix Mutu fc'20 Mpa m3 2.71 261,818 709,200
Plat Lantai 2 -
BJTP 240 Mpa - BJTS 350 Mpa
Plat S1 (tebal 12 cm) Bekisting Konvensional m3 0.71 857,400 606,396
Readymix Mutu fc'20 Mpa
BJTP 240 Mpa - BJTS 350 Mpa
Plat S2 (tebal 12 cm) Bekisting Konvensional m3 6.48 810,800 5,251,845
Readymix Mutu fc'20 Mpa
BJTP 240 Mpa - BJTS 350 Mpa
Plat S3 (tebal 12 cm) Bekisting Konvensional m3 0.57 729,700 412,915
Readymix Mutu fc'20 Mpa
BJTP 240 Mpa - BJTS 350 Mpa
Plat add (tebal 10 cm) Bekisting Phenolic 12 mm m3 0.19 952,800 177,220
Readymix Mutu fc'20 Mpa
BJTP 240 Mpa - BJTS 350 Mpa
100.04.10 Pekj tangga beton Bekisting Phenolic 12 mm - 1,200,983
Readymix Mutu fc'20 Mpa
Pekj tangga beton m3 1.33 906,129 1,200,983
100.04.11 Pekj meja dapur & meja wastafel beton - 476,276
Meja beton dapur - site mix 1:2:3 m3 0.26 1,185,100 311,088
Meja beton wastafel - site mix 1:2:3 m3 0.14 1,185,100 165,188
BJTP 240 Mpa - BJTS 350 Mpa
100.04.12 Pekj Dak atap beton Bekisting Konvensional - 2,366,678
Readymix Mutu fc'20 Mpa
Plat S2 (tebal 12 cm) m3 2.92 810,800 2,366,678
BJTP 240 Mpa - BJTS 350 Mpa
100.04.16 Pekj +/- item lain-lain Bekisting Phenolic 12 mm - 275,841
Readymix Mutu fc'20 Mpa
Pekerjaan Tanggulan Lt.1 -
Tanggulan Beton h = 15 cm m3 0.06 1,095,000 65,125
Pekerjaan Tanggulan Lt.2 -
Tanggulan Beton h = 5 cm m3 0.03 1,158,800 35,777
Tanggulan Beton h = 15 cm m3 0.10 1,095,000 110,499
Pekerjaan Tanggulan Lt. Atap -
Tanggulan Beton h = 7 cm m3 0.06 1,047,300 64,440
100.05.01 Lantai R Tamu R Keluarga kramik/HT - 2,604,509
Ex. Valentino Gress Vena Bianco polished 60x60
LT-1 Lantai HT uk. 60x60 (R.Tamu, RT1, R.Keluarga, R.Makan,Dapur) Perekat keramik MU- 450 + Nat MU-408 CF (Incl m2 51.87 50,208 2,604,509
screed 3 cm)
100.05.02 Lantai R Tidur utama kramik/HT - 2,473,803
Ex. Valentino Gress Vena Bianco polished 60x60
LT-2, Lantai Keramik HT uk. 60x60 (R.Tidur Utama, RT.2, RT.3, R. Keluarga) Perekat keramik MU- 450 + Nat MU-408 CF (Incl m2 45.53 50,208 2,286,216
screed 3 cm)
Ex. Valentino Gress Bulgari Grey Matte 60x60
LT-2, Lantai Keramik uk.60x60 (KM RT Utama + Shower) Perekat keramik MU- 450 + Nat MU-408 m2 3.74 50,208 187,587
BATHROOM (Incl screed 3 cm)
100.05.06 Lantai Kamar Mandi keluarga/ Tamu Lt-1 kramik/HT - 148,113
Ex. Valentino Gress Bulgari Grey Matte 60x60
Lantai Keramik HT 60x60 (KM Bawah Tangga) Perekat keramik MU- 450 + Nat MU-408 m2 2.95 50,208 148,113
BATHROOM (Incl screed 3 cm)
100.05.07 Lantai Kamar Mandi keluarga/ Tamu Lt-2 kramik/HT - 199,074
Ex. Valentino Gress Bulgari Grey Matte 60x60
Lantai Keramik KM anak HT Uk. 60x60 cm Perekat keramik MU- 450 + Nat MU-408 m2 3.97 50,208 199,074
BATHROOM (Incl screed 3 cm)
100.05.08 Lantai Tangga kramik/HT - 1,240,010

Ex. Valentino Gress Grey Nordic 60 x 120 Perekat

Keramik Trap & Borders Tangga Uk. 80 x 80 (include dinding+beuvel/bullnose) m2 10.44 118,800 1,240,010
MU 450 Nat MU-408 CF (Incl screed 3 cm)

100.05.10 Lantai R Tidur Pembantu kramik/HT - 163,833

Valentino Gress Artemis Ivory 60x60 Perekat
Lantai Keramik HT uk.60x60 (RT.Pembantu) keramik MU- 450 + Nat MU-408 CF (Incl screed 3 m2 3.26 50,208 163,833
cm)
100.05.11 Lantai Carport kramik/HT - 1,675,882
Ex. Valentino Gress Neptune Grey 60x60
Lantai HT uk. 60x60 (Carport) moonstone brown 10x60 Perekat keramik MU- 450 m2 33.38 50,208 1,675,882
+ Nat MU-408 CO (Incl screed 3 cm)
100.05.12 Lantai Teras & Balkon Depan / belakang kramik/HT - 687,834

Ex. Valentino New Mozart Dark Grey 60x60 Grey

Lt-1 Lantai HT uk.60x60 (Teras depan dan belakang) m2 9.55 50,208 479,687
Gress Perekat keramik MU- 450 + Nat MU-408 CO

Ex. Valentino New Mozart Dark Grey 60x60 Grey

Lantai Keramik HT uk. 60x60 (Balkon) m2 4.15 50,208 208,147
Gress Perekat keramik MU- 450 + Nat MU-408 CO

100.05.13 Lantai Kamar Mandi Pembantu kramik/HT - 63,262

Ex. ASIA TILE Murano White 40x40 Perekat MU
Lantai Keramik HT uk.60x60 (toilet pembantu) m2 1.26 50,208 63,262
402 Nat MU-408 CF
100.05.15 Plint Lantai - 1,761,585

Ex. Valentino Gress Vena Bianco polished 60x60

LT-1, Plin keramik lantai uk. 10x60 cm (R.Tamu, RT1, R.Keluarga, R.Makan,Dapur) m 39.33 19,000 747,270
Perekat keramik MU- 450 + Nat MU-408 CF

Valentino Gress Artemis Ivory 60x60 Perekat

LT-1, Plin keramik lantai uk. 10x60 cm (KT. Pembantu) m 6.50 19,000 123,500
keramik MU- 450 + Nat MU-408 CF

Ex. Valentino Gress Vena Bianco polished 60x60

LT-2, Plin keramik lantai uk.10x80 cm m 46.89 19,000 890,815
Perekat keramik MU- 450 + Nat MU-408 CF

100.05.16 Pekj +/- item lain-lain - 384,564

 Pekj +/- item lain-lain -

Ex. Valentino Gress Vena Bianco polished 60x60

Keramik meja dapur HT uk.60x60 (include beuvel/bullnosel) m2 3.06 62,300 190,793
Perekat keramik MU- 450 + Nat MU-408 CF

Ex. Valentino Gress Vena Bianco polished 60x60

Dinding Keramik meja dapur 60x60 m2 3.71 52,300 193,771
Perekat keramik MU- 450 + Nat MU-408 CF

Ex. Life stone Indonesia, Granit Black Galaxy

Granit meja wastafel KM LT.1 & 2 (include beuvel/bullnosel) m2 2.00 - -
Stone 60x60
100.06.02 Dinding Kamar Mandi keluarga / Tamu Lt-1 kramik/HT - 963,864
Ex. Valentino Gress Bulgari Grey Polished 60x60
Dinding Keramik HT 60x60 (KM Bawah Tangga) Perekat keramik MU- 450 + Nat MU-408 m2 14.79 65,170 963,864
BATHROOM
100.06.03 Dinding Kamar Mandi keluarga / Tamu Lt-2 kramik/HT - 2,979,570
Ex. Valentino Gress Bulgari Grey Polished 60x60
Dinding Keramik KM anak uk.60x60 cm Perekat keramik MU- 450 + Nat MU-408 m2 21.42 65,170 1,395,941
BATHROOM
Ex. Valentino Gress Deco Mozaic Silver MU- 450 +
Dinding keramik Aksen Shower KM Anak m2 1.68 65,170 109,485
Nat MU-408 BATHROOM
Ex. Valentino Gress Bulgari Grey Polished 60x60
Dinding Keramik 60x60 (KM. RT Utama + shower) Perekat keramik MU- 450 + Nat MU-408 m2 20.94 65,170 1,364,659
BATHROOM
Ex. Valentino Gress Deco Mozaic Silver MU- 450 +
Dinding keramik Aksen Shower KM Utama m2 1.68 65,170 109,485
Nat MU-408 BATHROOM
100.06.04 Dinding Kamar Mandi Pembantu kramik/HT - 505,719
Ex. ASIA TILE Murano White 40x40 Perekat MU
Dinding Keramik HT 60x60 (toilet pembantu) m2 7.76 65,170 505,719
402 Nat MU-408 CF
100.06.05 Finishing Dinding tampak depan - 315,780
ex. Valentino Gress Original Beige Matt uk. 120x60
Dinding Fasad Trevertine 120x60 m2 4.16 76,000 315,780
cm
100.07.01 Pekj Plafon + List Plafon Lt-1 - 184,376
Gypsum Board t=9 mm include rangka furing easy frame + With Shadow line Ex. Knauff [Hasil Rata & Rapi] m2 51.45 - -
Kalsiboard area toilet + with shadow line Ex. Knauff [Hasil Rata & Rapi] m2 1.26 - -
Kanopi Teras Shunda Plafond PVC Ex. Shunda Plafon PL 3077 Motif Kayu m2 7.38 - -
Acian beton Expose Ex. MU 202 [Hasil Rata & Rapi] m2 11.97 15,400 184,376
100.07.02 Pekj Plafon + List Plafon Lt-2 - 168,256
Gypsum Board t=9 mm include rangka furing easy frame + With Shadow line Ex. Knauff [Hasil Rata & Rapi] m2 50.17 - -
Kalsiboard area toilet + with shadow line Ex. Knauff [Hasil Rata & Rapi] m2 7.70 - -
Kanopi atap Ex. Shunda Plafon PL 3077 Motif Kayu m2 4.73 - -
Acian Expose Dak Kanopi dan Kanopi jendela Ex. MU 202 [Hasil Rata & Rapi] m2 10.93 15,400 168,256
100.08.01 Pekj Pasangan Dinding Trasram - 882,377
LT-1, Plester Trasram 50 cm untuk dinding yang expose dari luar (tinggi 50cm) ex. MU 101 m2 13.33 28,178 375,465
LT-1, Plester Trasram 50 cm untuk dinding kamar mandi (tinggi 50cm) ex. MU 101 m2 6.02 28,178 169,487
LT-2, Plester Trasram 50 cm untuk dinding kamar mandi (tinggi 50cm) ex. MU 101 m2 11.98 28,178 337,425
100.08.02.01 Pekj Pasangan Dinding Lt 1 1PC:5Ps - 7,232,606
Pasangan Dinding Bata Ringan t 12.5 cm ex. Maccon Perekat MU 382 m2 192.25 37,620 7,232,606
100.08.02.02 Pekj Pasangan Dinding Lt 2 1PC:5Ps - 7,002,304
Pasangan Dinding Bata Ringan t 12.5 cm ex. Maccon Perekat MU 382 m2 186.13 37,620 7,002,304
100.08.04.02 Pekj Plesteran Lt 2 - 15,450,943
LT-1, Plester Dinding ex. MU Plester MU 302, m2 274.08 28,178 7,722,841
LT-2, Plester Dinding ex. MU Plester MU 302, m2 274.27 28,178 7,728,102
100.08.04.03 Pekj Acian Lt 1 - 3,812,859
Acian Dinding ex. MU 250 m2 247.59 15,400 3,812,859
100.08.04.04 Pekj Acian Lt 2 - 3,427,347
Acian Dinding ex. MU 250 m2 222.56 15,400 3,427,347
100.08.07 Pekj Sudutan/ benangan - 8,245,518
LT-1, Openingan pintu dan jendela+Corner bead ex. MU 250 m 62.60 21,400 1,339,640
LT-1, Benangan Sudut /Corner bead ex. MU 250 m 110.10 14,300 1,574,430
LT-2, Openingan pintu dan jendela+Corner bead ex. MU 250 m 81.70 21,400 1,748,380
LT-2, Benangan Sudut /Corner bead ex. MU 250 m 75.06 14,300 1,073,358
Pekj Sudutan/ benangan kanopi -
elevasi +2.85 (depan) ex. MU 250 m 5.98 57,000 340,860
elevasi +3.25 (depan) ex. MU 250 m 8.30 57,000 473,100
elevasi +3.57 (depan) ex. MU 250 m 8.85 57,000 504,450
elevasi +6.39 (belakang) ex. MU 250 m 2.55 57,000 145,350
elevasi +6.42 (depan) ex. MU 250 m 8.30 57,000 473,100
elevasi +7.02 (depan) ex. MU 250 m 10.05 57,000 572,850
100.09.01 Pekj Rangka atap baja ringan - -
Rangka Atap Kuda-Kuda Galvalum, Gording dan Jurai Galvalum Ex. Kencana m2 67.76 - -
100.09.02 Pekj atap ( genteng - 1,609,300
Ex. Monier [Flat - Exel Plano - Superior Grey]
Genteng Badan [Include Cat Genteng] m2 67.76 23,750 1,609,300
[Hasil Rata & Rapi] include Woven AL
100.09.03 Pekj Nok wuwungan - 266,000
Ex. Monier [Flat - Exel Plano - Superior Grey]
Bubungan atas [Include Cat Genteng + Cor Bubungan] m 7.00 38,000 266,000
[Hasil Rata & Rapi] include Woven AL
100.09.07 Pekj talang flashing (pertemuan dinding dan genteng) - -
Accessories (Flashing, dll) Ex. Monier Ls 1.00 - -
100.09.08 Pekj alumunium foil - -
Toplflex (aluminium foil) Ex. Monier m2 67.76 - -
100.09.09 Pekj List Plank - -
Pekj List Plank -
Lisplank 25 cm + cat Ex. Elephant m' 7.00 - -
100.09.13 Pekj +/- item lain-lain - -
Pekj +/- item lain-lain -
Ex.Jotun Ultra primer + Jotashield Extreme 2 lapis
Kanopi GRC t. 12mm fin. Cat eksterior m 15.78 - -
[Hasil Rapi dan Nutup]
100.10.03.01 Pekj daun pintu termsk asesories ( engsel dll) Lt-1 - -
PJ1 & PU (PINTU UTAMA) unit 1.00 -
Daun Pintu [Solid Engineering Wood] (Finish Duco) Ex. Ex. Tropika Duco Brown -
Frame Kaca Pintu Utama Ex. YKK Nexsta include part & accessories, SBO -

Jendela Kaca Ex. Asahimas Sunergy Clear 8mm, SBO -

Ex. Dekkson SQ PH DL801 600mm [1set =
Pull Handle Pintu Utama -
1pasang]
Ex. Dekkson MTS IL DL 84030 SSS [ 1set = 1
Lockcase -
pasang ]
Cylinder Ex. Dekkson CYL DC DL 60MM SN [ 1 pcs ] -

Hinge Pintu 4" Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 2 psg ] -

Grendel Atas + Bawah Ex. Dekkson FB 040 8" + 40" SSS [ 1 set ] -
Door Stopper Ex. Dekkson DS 886 SN [ 1 pcs ] -
P1 (PINTU KAMAR TIDUR) unit 1.00 -
Kusen Pintu + Daun Pintu [Solid Engineering Wood] (Finish Duco warna Brown) Ex. Ex. Tropika Duco Brown -
Lever Handle Pintu Ex. Dekkson LHTR 0039 SSS [ 1 Set ] -
Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 1,5
Hinge Pintu 4" -
psg ]
Ex. Dekkson MTS IL DL 84030 SSS [ 1 Set = 1
Lockcase -
Pasang ]
Cylinder Ex. Dekkson CYL DC DL 60MM SN [ 1 pcs ] -
P2 (PINTU KAMAR TIDUR PEMBANTU) unit 1.00 -
 Kusen Pintu + Daun Pintu [Hollow Engineering Wood] (Finish Duco warna Brown) Ex. Ex. Tropika Duco Putih -
Lever Handle Pintu Ex. Dekkson LHTR 0039 SSS [ 1 Set ] -
Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 1,5
Hinge Pintu 4" -
psg ]
Ex. Dekkson MTS IL DL 84030 SSS [ 1 Set = 1
Lockcase -
Pasang ]
Cylinder Ex. Dekkson CYL DC DL 60MM SN [ 1 pcs ] -
P3 (PINTU BELAKANG) unit 1.00 -
Ex. Tropika Sisi luar finish Duco putih sisi dalam
Kusen Pintu + Daun Pintu [Solid Engineering Wood] (Finish Duco warna Brown) -
Ecoskin putih
Accecories untuk Sliding Door & Handle Ex. Dekkson/setara -
Ex. Dekkson MTS IL DL 84030 SSS [ 1 Set = 1
Lockcase -
Pasang ]
Cylinder Ex. Dekkson CYL TC DL 60MM [ 1 pcs ] -
P4 (PINTU KAMAR MANDI PEMBANTU) unit 1.00 -
Ex. Tropika Sisi luar finish Duco putih sisi dalam
Kusen Pintu + Daun Pintu [Hollow Engineering Wood] (Finish Duco warna putih) -
Ecoskin putih
Lever Handle Pintu Ex. Dekkson LHTR 0039 SSS [ 1 Set ] -
Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 1,5
Hinge Pintu 4" -
psg ]
Ex. Dekkson MTS IL DL 84030 SSS [ 1 Set = 1
Lockcase -
Pasang ]
Cylinder Ex. Dekkson CYL TC DL 60MM [ 1 pcs ] -
P4A (PINTU KAMAR MANDI TAMU) unit 1.00 -
Ex. Tropika Sisi luar finish Duco putih sisi dalam
Kusen Pintu + Daun Pintu [Hollow Engineering Wood] (Finish Duco warna putih) -
Ecoskin putih
Lever Handle Pintu Ex. Dekkson LHTR 0039 SSS [ 1 Set ] -
Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 1,5
Hinge Pintu 4" -
psg ]
Ex. Dekkson MTS IL DL 84030 SSS [ 1 Set = 1
Lockcase -
Pasang ]
Cylinder Ex. Dekkson CYL TC DL 60MM [ 1 pcs ] -
100.10.03.02 Pekj daun pintu termsk asesories ( engsel dll) Lt-2 - -
P1 (PINTU KAMAR TIDUR) unit 3.00 - -
Kusen Pintu + Daun Pintu [Solid Engineering Wood] (Finish Duco warna White) Ex. Tropika Duco Putih -
Lever Handle Pintu Ex. Dekkson LHTR 0039 SSS [ 1 Set ] -
Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 1,5
Hinge Pintu 4" -
psg ]
Ex. Dekkson MTS IL DL 84030 SSS [ 1 Set = 1
Lockcase -
Pasang ]
Cylinder Ex. Dekkson CYL DC DL 60MM SN [ 1 pcs ] -
P4 (PINTU KAMAR MANDI) unit 2.00 - -
Ex. Tropika incl. architrave Sisi luar finish Duco
Kusen Pintu + Daun Pintu [Solid Engineering Wood] (Finish Duco warna putih) -
putih sisi dalam Ecoskin putih
Lever Handle Pintu Ex. Dekkson LHTR 0039 SSS [ 1 Set ] -
Ex. Dekkson ESS DL 4X3X2MM 2BB SSS [ 1,5
Hinge Pintu 4" -
psg ]
Ex. Dekkson MTS IL DL 84030 SSS [ 1 Set = 1
Lockcase -
Pasang ]
Cylinder Ex. Dekkson CYL DC DL 60MM SN [ 1 pcs ] -
100.10.04 Pekj Kusen dan daun jendela termsk asesories (engsel dll) Lt-1 SBO
Fee Koordinasi Pekerjaan Aluminium ls 1.00 - -
100.10.05 Pekj Kusen dan daun jendela termsk asesories (engsel dll) Lt-2 SBO
100.11.01.01 Pekj finishing cat dinding exterior Lt 1 - -
Ex.Jotun Ultra primer + Jotashield Extreme 2 lapis
Pekj finishing cat dinding exterior Lt 1 m2 54.24 - -
[Hasil Rapi dan Nutup]
Ex.Jotun Ultra primer + Jotashield Extreme 2 lapis
Cat Dinding exterior pagar belakang m2 26.78 - -
[Hasil Rapi dan Nutup]
100.11.01.02 Pekj finishing cat dinding exterior Lt 2 - -
Ex.Jotun Ultra primer + Jotashield Extreme 2 lapis
Pekj finishing cat dinding exterior Lt 2 m2 58.62 - -
[Hasil Rapi dan Nutup]
100.11.02.01 Pekj finishing cat dinding interior Lt 1 - -
Ex. Jotun Jotaplast Primer + Jotaplast warna 2
Pekj finishing cat dinding interior Lt 1 m2 162.42 - -
lapis [Hasil Rapi dan Nutup]
100.11.02.02 Pekj finishing cat dinding interior Lt 2 - -
Ex. Jotun Jotaplast Primer + Jotaplast warna 2
Pekj finishing cat dinding interior Lt 2 m2 163.94 - -
lapis [Hasil Rapi dan Nutup]
100.11.03.01 Pekj finishing cat Plafon exterior & interior Lt 1 - -
Ex. Jotun Jotaplast Primer + Jotaplast 2 lapis
Pengecatan plafon interior m2 52.71 - -
[Hasil Rapi dan Nutup]
Ex.Jotun Ultra primer + Jotashield Extreme 2 lapis
Pengecatan Plafon Kanopi beton m2 11.97 - -
[Hasil Rapi dan Nutup]
100.11.03.02 Pekj finishing cat Plafon exterior & interior Lt 2 - -
Ex. Jotun Jotaplast Primer + Jotaplast 2 lapis
Pengecatan plafon interior m2 57.87 - -
[Hasil Rapi dan Nutup]
Ex.Jotun Ultra primer + Jotashield Extreme 2 lapis
Pengecatan Plafon Kanopi beton m2 10.93 - -
[Hasil Rapi dan Nutup]
100.11.06 Pekj cat sinkromate / waterproofing - 2,665,010
Waterproofing ex. Fosroc type Brushbond Flex (1.2
Waterproofing Lantai KM [include sisi dinding 10 cm & 2 lapis coating] m2/kg) tanpa screed karena sudah masuk di m2 12.22 12,000 146,586
screed lantai
Waterproofing ex. Fosroc type Brushbond Flex (1.2
Waterproofing Lantai Balkon [include tanggulan 10 cm] m2/kg) tanpa screed karena sudah masuk di m2 4.73 12,000 56,754
screed lantai

Waterproofing ex. Fosroc type Brushbond Flex (1.2

Waterproofing Dak Beton + Kanopi [include screed levelling] m2/kg) include Screed halus konvesional (trowel) m2 60.19 40,900 2,461,670
tebal 3cm finish Screed Rata dan Halus

100.12.05.01 Asesiries Floor drain - 395,000

Floor drain Ex. Amstad - F5N230A0-0GACT0000 unit 6.00 35,000 210,000
Floor drain KM Pembantu Ex. Amstad - F5N230A0-0GACT0000 unit 1.00 35,000 35,000
Roof Drain Ex. Antasan unit 6.00 25,000 150,000
100.12.09 Pekj pipa air kotor hujan dan ke septictank - 454,812
Lantai 1 -
PVC ∅4 AW BW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 31.30 11,875 371,687
Lantai 2 -
PVC ∅4 AW BW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 7.00 11,875 83,125
100.12.10 Pekj pipa tegak air hujan/kamar mandi - 1,803,811
Lantai 1 -
PVC ∅4 AW GW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 28.90 11,875 343,187
PVC ∅1 AW VENT Inc. Accessories Complete Ex. RUCIKA WAVIN D m 4.00 11,875 47,500
PVC ∅3 AW RW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 6.00 11,875 71,250
PVC ∅4 AW RW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 14.00 11,875 166,250
PVC ∅1,5 AW GW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 4.00 11,875 47,500
Lantai 2 -
PVC ∅4 AW GW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 11.10 11,875 131,812
PVC ∅1,5 AW GW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 8.00 11,875 95,000
PVC ∅1 AW VENT Inc. Accessories Complete Ex. RUCIKA WAVIN D m 4.00 11,875 47,500
PVC ∅4 AW RW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 13.60 11,875 161,500
PVC ∅3 AW RW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 17.10 11,875 203,062
Atap -
 PVC ∅3 AW RW Inc. Accessories Complete. Ex. RUCIKA WAVIN D m 41.20 11,875 489,250
100.12.12 Septictank dgn lengkap isi asesories - 100,000
Bio Tank Kapasitas 6 - 8 Orang Inc. Accessories Complete. Ex. BIOGEN BG-10 unit 1.00 100,000 100,000
100.12.14 Pekj +/- item lain-lain - 250,000
Sumur Resapan ∅60 (Spesification On Drawing). Ex. Konvensional unit 1.00 250,000 250,000
-
101.12.01.02 Sanitair Closet Jongkok - 237,500
Sanitair Closet Jongkok Ex. TOTO - CE7 unit 1.00 237,500 237,500
Kran Air Ex. TOTO - T23B13 unit 1.00 - -
Soap Holder Ex. TOTO - S156N unit 1.00 - -
100.14.03 Pekj +/- item lain-lain - 1,730,421
Pekj +/- item lain-lain -
Railing Balkon -
- Kaca Temper 8 mm m2 -
- stainless steel 201 stainless steel 201 + hand railling kayu m' 5.08 - -
Kaca Tempered kamar mandi Shower 10 mm include list U dan accessories tanpa sanblast m2 4.18 - -
Grill Fasad Sekondary skin Alluminium lasser cut/alluminium extrution m2 4.08 - -
Pembatas dinding Carport m' 10.85 28,500 309,225
Tong Sampah Plastik Ex. GEO 70-7170 Ls 1.00 - -
Include Finish Cat Dinding Eksterior & Include
Kotak Surat, Pintu Aluminium Lubang, Nomor Rumah [acrylic], Dudukan Tong Sampah, Box kwh meter Perapian sisi dalam Ex. Jotun Ultraprimer + Ls 1.00 750,000 750,000
Jotashield Extreme
Tali Air Dak Beton aluminium u channel 6mm m 24.60 19,000 467,305
Uchannel batas kavling aluminium u channel 20mm m 7.82 19,000 148,580
Peninggian Lantai pada Tangga & Closet Pasangan Bata Ringan m2 1.79 30,900 55,311
ADDENDUM PERBEDAAN STRUKTUR & ARSITEKTUR m3 0.26 - -
ADDENDUM PERBEDAAN STRUKTUR & ARSITEKTUR (PLAT CARPORT-SOG) m3 0.96 - -
100.14.04 PEKERJAAN TAMBAH 834,110
Uang alat mandor ls 1.00 634,110 634,110
Biaya kendaraan mandor dilokasi ls 1.00 200,000 200,000

Sub Total 126,585,376 126,585,376

Harga / Unit 126,585,376

Luas / Unit 151

HPP / M2 838,314

Jumlah Unit / Type 10

Grand Total 1,265,853,760

 Item Pekerjaan Satuan Vol Harga Satuan Total

Bowplank -
Pengukuran & Bowplank -
Pengukuran & Bowplank Ls 1.00 296,000 296,000
Pekj +/- item lain-lain -
Mobilisasi & Demobilisasi Ls 1.00 - -
APD, P3K & Protokol Covid Ls 1.00 - -
Laporan Administrasi & Shop/Asbuilt Drawing Ls 1.00 - -
Pengujian Material Ls 1.00 - -
Galian Pondasi & urug kembali -
Galian Pondasi & Sloof m3 136.78 7,500 1,025,850
Urugan kembali pondasi (upah) m3 100.93 -
Pemadatan CBR DCPT 30% (upah) m2 195.09 10,000 1,950,900
Anti Rayap u Bangunan -
Anti Rayap untuk bangunan m2 97.57 - -
Pekj Lantai kerja -
Lantai kerja tebal 3 cm - m3 5.85 468,900 2,743,065

Pekj Pondasi plat/pancang/straus dll -

Pondasi Footing PS.1 m3 0.07 1,185,900 85,384

Pondasi Footing PS.2 m3 0.10 961,700 96,939
Pondasi Footing PS.3 m3 0.13 709,500 89,397
Pondasi Footing PS.4 m3 0.76 858,400 648,950
Pondasi Footing PS.5 m3 1.20 576,300 691,560
Pondasi Footing PS.6 m3 0.50 550,300 272,398
Pondasi Footing PS.7 m3 0.22 610,600 131,889
Pondasi Footing PS.8 m3 1.56 467,200 728,832
Pondasi Footing PS.9 m3 1.35 607,600 820,260
Pondasi Footing PS.10 m3 1.85 369,200 683,573
Pondasi Footing PS.11 m3 2.17 433,900 939,827
Pondasi Footing PS.12 m3 1.45 415,200 599,964

Pekj Sloof beton -

S25-1 m3 0.29 1,138,300 330,107

S1A3-1 m3 2.24 1,033,700 2,316,289
S1A4-1 m3 6.28 927,100 5,819,313
S1A4-2 m3 0.41 980,200 396,981
S1A4-3 m3 0.23 1,033,300 232,492
S1A4-4 m3 0.19 980,200 185,257
S1A6-1 m3 1.10 979,000 1,076,263
Pekj Kolom Struktur beton lt 1 -

K1 m3 0.28 2,714,760 767,889

K3 m3 2.68 1,670,310 4,470,050
K4 m3 1.10 1,483,470 1,638,462
K5 m3 0.29 1,508,850 436,434
K6 m3 0.35 1,525,770 529,594
K7 m3 0.40 1,439,640 576,431
Pekj Kolom Struktur beton

Pekj Kolom Struktur beton Lantai 2

K3 m3 2.47 1,761,100 4,345,567

K3 (T) m3 0.75 1,761,100 1,320,825
K4A m3 0.34 1,664,600 565,964

Pekj Balok Struktur beton -

Pekerjaan Balok Lantai 1 -

Balok B3-1 m3 0.31 1,216,000 375,123
Balok B21A-1 m3 0.31 1,346,055 421,988
Pekerjaan Balok Lantai 2 -
B2-1 m3 0.36 1,406,000 511,784
B3-1 m3 3.09 1,216,000 3,752,424
B3-2 m3 0.27 1,293,615 343,066
B23-1 m3 0.22 873,525 191,301
B4-1 m3 0.26 1,121,000 293,500
B4A-2 m3 0.58 1,191,680 694,692
B24-A1 m3 0.45 937,935 422,070
B24-A2 m3 0.17 1,004,530 167,254
B21A-1 m3 0.26 1,346,055 349,974
B4A-1 m3 0.18 1,139,905 210,055
B4A-3 m3 0.40 1,243,360 498,245
B5-1 m3 0.12 1,202,700 144,624
B5-2 m3 0.32 1,202,700 388,141
B12A-1 m3 2.35 1,008,995 2,375,168
Pekerjaan Balok Lantai Atap -
B2-1 m3 1.62 1,406,000 2,279,632
B3-1 m3 1.58 1,216,000 1,926,125
B4-1 m3 0.16 1,121,000 183,619
B5-1 m3 0.49 1,202,700 591,397
B6-1 m3 0.25 1,116,915 274,426
B6A-1 m3 0.42 1,095,255 459,506
B7-1 m3 0.44 1,161,375 511,005
B7-2 m3 0.25 1,076,730 269,182
B8-1 m3 0.52 1,114,825 583,766
B10-1 m3 0.45 1,172,395 523,532
Pekj Plat lantai Struktur beton -

Plat Lantai 1 -
Plat M1 (tebal 12 cm) m3 1.08 271,667 292,667
Plat M2 (tebal 12 cm) m3 10.66 224,167 2,389,343
Plat garasi SOG m3 3.35 261,818 878,289
Plat Lantai 2 -

Plat S1 (tebal 12 cm) m3 2.21 857,400 1,896,354

Plat S2 (tebal 12 cm) m3 8.62 810,800 6,992,620

Pekj tangga beton -

Pekj tangga beton m3 1.48 906,129 1,344,573

Pekj meja dapur & meja wastafel beton -
Meja beton dapur - m3 0.24 1,185,100 284,424
Meja beton wastafel - m3 0.12 1,185,100 142,212
Balok meja (13/20) m3 0.20 1,679,695 338,458
Pekj Dak atap beton -

Plat S2 (tebal 12 cm) m3 4.62 810,800 3,743,821

Kanopi SSL. +2.85 m3 1.44 952,800 1,372,694

Kanopi SSL. +3.00 m3 1.75 952,800 1,666,541

Kanopi SSL. +3.20 m3 0.17 952,800 163,738

Kanopi SSL. +6.63 m3 0.23 952,800 221,526

Kanopi SSL. +6.78 m3 0.52 952,800 493,874

Kanopi SSL. +7.28 m3 0.17 952,800 163,943

Kanopi SSL. +7.36 m3 1.03 952,800 978,144

Pekj +/- item lain-lain -

Pekerjaan Tanggulan Lt.1 -
Tanggulan Beton h = 5 cm m3 0.03 1,158,800 31,635

Pekerjaan Tanggulan Lt.2 -

Tanggulan Beton h = 5 cm m3 0.07 1,158,800 81,116

Lantai R Tamu R Keluarga kramik/HT -

LT-1 Lantai HT uk. 80x80 (R.Tamu, RT1,

m2 71.53 55,005 3,934,509
R.Keluarga, R.Makan,Dapur)

Lantai R Tidur utama kramik/HT -

LT-2, Lantai Keramik HT uk. 80x80 (R.Tidur Utama,

m2 76.34 55,005 4,199,147
RT.2, RT.3, R. Keluarga)

LT-2, Lantai Keramik uk.60x60 (KM RT Utama +

m2 7.20 50,208 361,306
Shower)

Lantai Kamar Mandi keluarga/ Tamu Lt-1

-
kramik/HT

Lantai Keramik HT 60x60 (KM Tamu) m2 4.17 50,208 209,116

Lantai Kamar Mandi keluarga/ Tamu Lt-2

-
kramik/HT

Lantai Keramik KM anak HT Uk. 60x60 cm m2 7.84 50,208 393,505

Lantai Tangga kramik/HT -

Keramik Trap & Borders Tangga Uk. 60 x 120

m2 10.69 118,800 1,269,841
(include dinding+beuvel/bullnose)

Lantai R Tidur Pembantu kramik/HT -

Lantai Keramik HT uk.60x60 (RT.Pembantu) m2 5.92 50,208 297,381

Lantai Carport kramik/HT -

Lantai HT uk. 60x60 (Carport) m2 38.72 50,208 1,944,204

Lantai HT uk. 60x60 (Garasi) m2 16.24 50,208 815,252

Lantai Teras & Balkon Depan / belakang

-
kramik/HT

Lt-1 Lantai HT uk.60x60 (Teras depan dan belakang) m2 10.93 50,208 548,637
Lantai Keramik HT uk. 60x60 (Balkon) m2 3.05 50,208 152,883

Lantai Kamar Mandi Pembantu kramik/HT -

Lantai Keramik HT uk.60x60 (toilet pembantu) m2 1.68 50,208 84,223
Plint Lantai -

LT-1, Plin keramik lantai uk. 10x80 cm (R.Tamu,

m 45.68 19,000 867,830
RT1, R.Keluarga, R.Makan,Dapur)

LT-1, Plin keramik lantai uk. 10x60 cm (KT.

m 6.35 19,000 120,555
Pembantu)

Plin keramik lantai uk. 60x60 cm (Garasi) m 13.23 19,000 251,275

LT-2, Plin keramik lantai uk.10x80 cm m 65.10 19,000 1,236,900

Pekj +/- item lain-lain -

Pekj +/- item lain-lain -

Keramik meja dapur HT uk.60x60 (include

m2 2.36 62,300 146,716
beuvel/bullnosel)

Dinding Keramik meja dapur 60x60 m2 3.17 52,300 165,660

LT-1, Granit meja wastafel KM (include

m2 0.43 - -
beuvel/bullnosel)
LT-2, Granit meja wastafel KM (include
m2 2.06 - -
beuvel/bullnosel)
Dinding Kamar Mandi keluarga / Tamu Lt-1
-
kramik/HT

Dinding Keramik HT 60x60 (KM Tamu) m2 20.77 65,170 1,353,567

Dinding Kamar Mandi keluarga / Tamu Lt-2

-
kramik/HT

Dinding Keramik KM anak uk.60x60 cm m2 41.80 65,170 2,724,384

Dinding keramik Aksen Shower KM Anak m2 2.52 66,500 167,580

Dinding Keramik 60x60 (KM. RT Utama + shower) m2 24.06 65,170 1,567,683

Dinding keramik Aksen Shower KM Utama m2 2.18 66,500 145,236

Dinding Kamar Mandi Pembantu kramik/HT -
Dinding Keramik HT 60x60 (toilet pembantu) m2 12.24 65,170 797,576

Finishing Dinding tampak depan -

Dinding Fasad Trevertine 120x60 m2 8.03 76,000 610,470

Pekj Plafon + List Plafon Lt-1 -

Gypsum Board t=9 mm include rangka furing easy
m2 84.41 - -
frame + With Shadow line
Kalsiboard area toilet + with shadow line m2 7.00 - -

Acian Expose Dak Kanopi dan Kanopi jendela m2 24.32 15,400 374,537

Pekj Plafon + List Plafon Lt-2 -

Gypsum Board t=9 mm include rangka furing easy
m2 84.76 - -
frame + With Shadow line
Kalsiboard area toilet + with shadow line m2 15.03 - -
Acian Expose Dak Kanopi dan Kanopi jendela m2 15.28 15,400 235,381
Plafon motif kayu PVC Kanopi m2 4.08 - -
Pekj Pasangan Dinding Trasram -
LT-1, Plester Trasram 50 cm untuk dinding yang
m2 9.83 27,398 269,180
expose dari luar (tinggi 50cm)
LT-1, Plester Trasram 50 cm untuk dinding kamar
m2 7.30 27,398 200,001
mandi (tinggi 50cm)
LT-2, Plester Trasram 50 cm untuk dinding kamar
m2 13.73 27,398 376,030
mandi (tinggi 50cm)
Pekj Pasangan Dinding Lt 1 1PC:5Ps -
Pasangan Dinding Bata Ringan t 12.5 cm m2 289.52 35,280 10,214,344
Pekj Pasangan Dinding Lt 2 1PC:5Ps -
Pasangan Dinding Bata Ringan t 12.5 cm m2 293.94 35,280 10,370,256
Pekj Plesteran Lt 2 -
LT-1, Plester Dinding m2 411.05 27,398 11,261,756
LT-2, Plester Dinding m2 393.15 27,398 10,771,299
Pekj Acian Lt 1 -
Acian Dinding m2 371.40 15,400 5,719,567
Pekj Acian Lt 2 -
Acian Dinding m2 296.63 15,400 4,568,086
Pekj Sudutan/ benangan -
LT-1, Openingan pintu dan jendela+Corner bead m 99.22 21,400 2,123,308
LT-1, Benangan Sudut /Corner bead m 107.56 14,300 1,538,108
LT-2, Openingan pintu dan jendela+Corner bead m 107.74 21,400 2,305,636
LT-2, Benangan Sudut /Corner bead m 107.00 14,300 1,530,100
Pekj Sudutan/ benangan kanopi -
elevasi +2.85 (belakang) m 6.35 57,000 361,950
elevasi +3.00 (depan) m 11.50 57,000 655,500
elevasi +3.20 (depan) m 3.16 57,000 179,835
elevasi +3.79 (depan) m 8.57 57,000 488,205
elevasi +6.63 (belakang) m 5.10 57,000 290,700
elevasi +6.78 (depan) m 9.09 57,000 518,130
elevasi +7.28 (depan) m 3.15 57,000 179,550
elevasi +7.36 (depan) m 9.10 57,000 518,415
Pekj Rangka atap baja ringan -
Rangka Atap Kuda-Kuda Galvalum, Gording dan
m2 106.00 - -
Jurai
Pekj atap ( genteng -
Genteng Badan [Include Cat Genteng] m2 106.00 23,750 2,517,500
Pekj Nok wuwungan -
Bubungan atas [Include Cat Genteng + Cor
m 10.00 38,000 380,000
Bubungan]
Pekj cat sinkromate / waterproofing -

Waterproofing Lantai KM [include sisi dinding 10 cm

m2 17.82 12,000 213,840
& 2 lapis coating]

Waterproofing Dak Beton + Kanopi [include screed

m2 72.15 40,100 2,893,030
levelling]

Asesiries Floor drain -

Floor drain unit 8.00 35,000 280,000
Floor drain KM Pembantu unit 1.00 35,000 35,000
Roof Drain unit 6.00 25,000 150,000
Pekj pipa air kotor hujan dan ke septictank -
Lantai 1 -
PVC ∅4 AW BW Inc. Accessories Complete. m 40.50 15,000 607,500
Lantai 2 -
PVC ∅4 AW BW Inc. Accessories Complete. m 8.00 11,875 95,000
Pekj pipa tegak air hujan/kamar mandi -
Lantai 1 -
PVC ∅4 AW GW Inc. Accessories Complete. m 55.00 11,875 653,125
PVC ∅1 AW VENT Inc. Accessories Complete m 4.00 11,875 47,500
PVC ∅3 AW RW Inc. Accessories Complete. m 10.00 11,875 118,750
PVC ∅4 AW RW Inc. Accessories Complete. m 10.00 11,875 118,750
PVC ∅1,5 AW GW Inc. Accessories Complete. m 6.00 11,875 71,250
Lantai 2 -
PVC ∅4 AW GW Inc. Accessories Complete. m' 15.20 11,875 180,500
PVC ∅1 AW VENT Inc. Accessories Complete m' 4.00 11,875 47,500
PVC ∅3 AW RW Inc. Accessories Complete. m' 25.00 11,875 296,875
Atap -
PVC ∅3 AW RW Inc. Accessories Complete. m 24.70 11,875 293,312
Septictank dgn lengkap isi asesories -
Bio Tank Kapasitas 6 - 8 Orang Inc. Accessories
unit 1.00 100,000 100,000
Complete.
Pekj +/- item lain-lain -
Sumur Resapan ∅60 (Spesification On Drawing). unit 1.00 250,000 250,000
-
Sanitair Closet Jongkok -
Sanitair Closet Jongkok unit 1.00 237,500 237,500
Kran Air unit 1.00 - -
Soap Holder unit 1.00 - -
Pekj +/- item lain-lain -
Pembatas dinding Carport m' 10.19 28,500 290,272
Tong Sampah Plastik Ls 1.00 - -

Kotak Surat, Pintu Aluminium Lubang, Nomor Rumah

Ls 1.00 750,000 750,000
[acrylic], Dudukan Tong Sampah, Box kwh meter

Tali Air Dak Beton m 58.57 19,000 1,112,735

Uchannel batas kavling m 8.46 19,000 160,740
Peninggian Lantai pada Tangga, Closet & Bathub m2 1.74 28,300 49,242
ADDENDUM PERBEDAAN STRUKTUR & ARSITEKT m3 0.23 - -
ADDENDUM PERBEDAAN STRUKTUR & ARSITEKTU m3 0.96 - -

Pekj Pondasi footing

Pondasi Footing FT.1 m3 0.11 1,046,500 118,979

Pondasi Footing FT.2 m3 0.15 1,046,500 156,975
Pondasi Footing FT.3 m3 0.15 1,046,500 156,778
Pondasi Footing FT.4 m3 0.14 1,046,500 141,277
Pondasi Footing FT.5 m3 0.11 1,046,500 115,282
Pondasi Footing FT.6 m3 0.05 1,046,500 52,272
Pondasi Footing FT.7 m3 0.11 1,046,500 111,679
Pondasi Footing FT.8 m3 0.11 1,046,500 118,979
Pondasi Footing FT.9 m3 0.14 1,046,500 150,499
Pondasi Footing FT.10 m3 0.11 1,046,500 117,731
Pondasi Footing FT.11 m3 0.15 1,046,500 156,778
Pondasi Footing FT.12 m3 0.15 1,046,500 156,975
Pondasi Footing FT.13 m3 0.21 1,046,500 218,980
Pondasi Footing FT.14 m3 0.07 1,046,500 69,696
PEKERJAAN TAMBAH
Uang alat mandor ls 1.00 1,260,000 1,260,000
Biaya kendaraan mandor dilokasi ls 1.00 200,000 200,000

Sub Total 183,698,388

Harga / Unit 183,698,388

Luas / Unit 235

HPP / M2 781,695

Jumlah Unit / Type 3

Grand Total 551,095,164

 ISLAND BLOK BLOK 1 NO 27 ISLAND BLOK BLOK 1 NO 29 ISLAND BLOK BLOK 1 NO 33 ISLAND BLOK BLOK 1 NO 39 ISLAND BLOK BLOK 1 NO 51 ISLAND BLOK BLOK 1 NO 53 ISLAND BLOK BLOK 1 NO 55 ISLAND BLOK BLOK 1 NO 57 ISLAND BLOK BLOK 1 NO 61

PROGGRESS PROGGRESS UPAH PROGGRESS PROGGRESS UPAH PROGGRESS PROGGRESS UPAH PROGGRESS PROGGRESS UPAH PROGGRESS PROGGRESS UPAH PROGGRESS PROGGRESS UPAH PROGGRESS PROGGRESS UPAH PROGGRESS PROGGRESS UPAH PROGGRESS PROGGRESS UPAH
Item Pekerjaan Satuan Vol Harga Satuan Total
10/02/2022 17/02/2022 ( Rp ) 10/02/2022 17/02/2022 ( Rp ) 10/02/2022 17/02/2022 ( Rp ) 10/02/2022 17/02/2022 ( Rp ) 10/02/2022 17/02/2022 ( Rp ) 10/02/2022 17/02/2022 ( Rp ) 10/02/2022 17/02/2022 ( Rp ) 10/02/2022 17/02/2022 ( Rp ) 10/02/2022 17/02/2022 ( Rp )
Bowplank - - - - - - - - - -
Pengukuran & Bowplank - - - - - - - - - -
Pengukuran & Bowplank Ls 1.00 308,000 308,000 100% 100% 308,000 100% 100% 308,000 100% 100% 308,000 100% 100% 308,000 100% 100% 308,000 100% 100% 308,000 100% 100% 308,000 100% 100% 308,000 100% 100% 308,000
Pekj +/- item lain-lain - - - - - - - - - -
Mobilisasi & Demobilisasi Ls 1.00 - - - - - - - - - - -
APD, P3K & Protokol Covid Ls 1.00 - - - - - - - - - - -
Laporan Administrasi & Shop/Asbuilt Drawing Ls 1.00 - - - - - - - - - - -
Pengujian Material Ls 1.00 - - - - - - - - - - -
Galian Pondasi & urug kembali - - - - - - - - - -
Galian Pondasi & Sloof m3 136.78 7,500 1,025,850 100% 100% 1,025,850 100% 100% 1,025,850 100% 100% 1,025,850 100% 100% 1,025,850 100% 100% 1,025,850 100% 100% 1,025,850 100% 100% 1,025,850 100% 100% 1,025,850 100% 100% 1,025,850
Urugan kembali pondasi (upah) m3 100.93 5,000 504,650 - - - - - - - - -
Pemadatan CBR DCPT 30% (upah) m2 195.09 10,000 1,950,900 100% 100% 1,950,900 100% 100% 1,950,900 100% 100% 1,950,900 100% 100% 1,950,900 100% 100% 1,950,900 100% 100% 1,950,900 100% 100% 1,950,900 100% 100% 1,950,900 100% 100% 1,950,900
Anti Rayap u Bangunan - - - - - - - - - -
Anti Rayap untuk bangunan m2 97.57 - - - - - - - - - - -
Pekj Lantai kerja - - - - - - - - - -
Lantai kerja tebal 3 cm - m3 5.85 493,500 2,886,975 100% 100% 2,886,975 100% 100% 2,886,975 80% 80% 2,309,580 100% 100% 2,886,975 100% 100% 2,886,975 100% 100% 2,886,975 100% 100% 2,886,975 100% 100% 2,886,975 100% 100% 2,886,975
Pekj Pondasi plat/pancang/straus dll - - - - - - - - - -
Pondasi Footing PS.1 m3 0.07 1,250,100 90,007 100% 100% 90,007 100% 100% 90,007 100% 100% 90,007 100% 100% 90,007 100% 100% 90,007 100% 100% 90,007 100% 100% 90,007 100% 100% 90,007 100% 100% 90,007
Pondasi Footing PS.2 m3 0.10 1,013,700 102,180 100% 100% 102,180 100% 100% 102,180 100% 100% 102,180 100% 100% 102,180 100% 100% 102,180 100% 100% 102,180 100% 100% 102,180 100% 100% 102,180 100% 100% 102,180
Pondasi Footing PS.3 m3 0.13 747,800 94,222 100% 100% 94,222 100% 100% 94,222 100% 100% 94,222 100% 100% 94,222 100% 100% 94,222 100% 100% 94,222 100% 100% 94,222 100% 100% 94,222 100% 100% 94,222
Pondasi Footing PS.4 m3 0.76 904,600 683,877 100% 100% 683,877 100% 100% 683,877 100% 100% 683,877 100% 100% 683,877 100% 100% 683,877 100% 100% 683,877 100% 100% 683,877 100% 100% 683,877 100% 100% 683,877
Pondasi Footing PS.5 m3 1.20 607,200 728,640 100% 100% 728,640 100% 100% 728,640 100% 100% 728,640 100% 100% 728,640 100% 100% 728,640 100% 100% 728,640 100% 100% 728,640 100% 100% 728,640 100% 100% 728,640
Pondasi Footing PS.6 m3 0.50 579,800 287,001 100% 100% 287,001 100% 100% 287,001 100% 100% 287,001 100% 100% 287,001 100% 100% 287,001 100% 100% 287,001 100% 100% 287,001 100% 100% 287,001 100% 100% 287,001
Pondasi Footing PS.7 m3 0.22 643,400 138,974 100% 100% 138,974 100% 100% 138,974 100% 100% 138,974 100% 100% 138,974 100% 100% 138,974 100% 100% 138,974 100% 100% 138,974 100% 100% 138,974 100% 100% 138,974
Pondasi Footing PS.8 m3 1.56 492,200 767,832 100% 100% 767,832 100% 100% 767,832 100% 100% 767,832 100% 100% 767,832 100% 100% 767,832 100% 100% 767,832 100% 100% 767,832 100% 100% 767,832 100% 100% 767,832
Pondasi Footing PS.9 m3 1.35 640,100 864,135 100% 100% 864,135 100% 100% 864,135 100% 100% 864,135 100% 100% 864,135 100% 100% 864,135 100% 100% 864,135 100% 100% 864,135 100% 100% 864,135 100% 100% 864,135
Pondasi Footing PS.10 m3 1.85 388,800 719,863 100% 100% 719,863 100% 100% 719,863 100% 100% 719,863 100% 100% 719,863 100% 100% 719,863 100% 100% 719,863 100% 100% 719,863 100% 100% 719,863 100% 100% 719,863
Pondasi Footing PS.11 m3 2.17 457,000 989,862 100% 100% 989,862 100% 100% 989,862 100% 100% 989,862 100% 100% 989,862 100% 100% 989,862 100% 100% 989,862 100% 100% 989,862 100% 100% 989,862 100% 100% 989,862
Pondasi Footing PS.12 m3 1.45 437,400 632,043 100% 100% 632,043 100% 100% 632,043 100% 100% 632,043 100% 100% 632,043 100% 100% 632,043 100% 100% 632,043 100% 100% 632,043 100% 100% 632,043 100% 100% 632,043
Pekj Sloof beton - - - - - - - - - -
S25-1 m3 0.29 1,200,700 348,203 100% 100% 348,203 100% 100% 348,203 24% 24% 83,569 100% 100% 348,203 100% 100% 348,203 100% 100% 348,203 100% 100% 348,203 100% 100% 348,203 100% 100% 348,203
S1A3-1 m3 2.24 1,090,400 2,443,341 100% 100% 2,443,341 100% 100% 2,443,341 24% 24% 586,402 100% 100% 2,443,341 100% 100% 2,443,341 100% 100% 2,443,341 100% 100% 2,443,341 100% 100% 2,443,341 100% 100% 2,443,341
S1A4-1 m3 6.28 978,100 6,139,435 100% 100% 6,139,435 100% 100% 6,139,435 24% 24% 1,473,464 100% 100% 6,139,435 100% 100% 6,139,435 100% 100% 6,139,435 100% 100% 6,139,435 100% 100% 6,139,435 100% 100% 6,139,435
S1A4-2 m3 0.41 1,034,100 418,810 100% 100% 418,810 100% 100% 418,810 24% 24% 100,514 100% 100% 418,810 100% 100% 418,810 100% 100% 418,810 100% 100% 418,810 100% 100% 418,810 100% 100% 418,810
S1A4-3 m3 0.23 1,090,000 245,250 100% 100% 245,250 100% 100% 245,250 24% 24% 58,860 100% 100% 245,250 100% 100% 245,250 100% 100% 245,250 100% 100% 245,250 100% 100% 245,250 100% 100% 245,250
S1A4-4 m3 0.19 1,034,100 195,444 100% 100% 195,444 100% 100% 195,444 24% 24% 46,907 100% 100% 195,444 100% 100% 195,444 100% 100% 195,444 100% 100% 195,444 100% 100% 195,444 100% 100% 195,444
S1A6-1 m3 1.10 1,032,800 1,135,408 100% 100% 1,135,408 100% 100% 1,135,408 24% 24% 272,498 100% 100% 1,135,408 100% 100% 1,135,408 100% 100% 1,135,408 100% 100% 1,135,408 100% 100% 1,135,408 100% 100% 1,135,408
Pekj Kolom Struktur beton lt 1 - - - - - - - - - -
K1 m3 0.28 3,173,500 897,647 100% 100% 671,903 88% 88% 671,903 48% 48% 430,871 81% 81% 727,094 81% 81% 727,094 84% 84% 754,023 99% 99% 884,182 100% 100% 897,647 100% 100% 897,647
K3 m3 2.68 1,952,900 5,226,311 100% 100% 3,911,294 88% 88% 3,911,294 48% 48% 2,508,629 81% 81% 4,233,312 81% 81% 4,233,312 84% 84% 4,390,101 99% 99% 5,147,916 100% 100% 5,226,311 100% 100% 5,226,311
K4 m3 1.10 1,734,200 1,915,389 100% 100% 1,433,654 88% 88% 1,433,654 48% 48% 919,387 81% 81% 1,551,465 81% 81% 1,551,465 84% 84% 1,608,927 99% 99% 1,886,658 100% 100% 1,915,389 100% 100% 1,915,389
K5 m3 0.29 1,763,900 510,208 100% 100% 381,880 88% 88% 381,880 48% 48% 244,900 81% 81% 413,268 81% 81% 413,268 84% 84% 428,575 99% 99% 502,555 100% 100% 510,208 100% 100% 510,208
K6 m3 0.35 1,783,600 619,087 100% 100% 463,395 88% 88% 463,395 48% 48% 297,162 81% 81% 501,460 81% 81% 501,460 84% 84% 520,033 99% 99% 609,801 100% 100% 619,087 100% 100% 619,087
K7 m3 0.40 1,682,800 673,793 100% 100% 504,377 88% 88% 504,377 48% 48% 323,421 81% 81% 545,772 81% 81% 545,772 84% 84% 565,986 99% 99% 663,686 100% 100% 673,793 100% 100% 673,793
Pekj Kolom Struktur beton - - - - - - - - -

Pekj Kolom Struktur beton Lantai 2 - - - - - - - - -

K3 m3 2.47 1,853,000 4,572,333 100% 100% 4,572,333 35% 35% 1,600,317 - - - - 12% 12% 548,680 100% 100% 4,572,333 100% 100% 4,572,333
K3 (T) m3 0.75 1,853,000 1,389,750 100% 100% 1,389,750 35% 35% 486,413 - - - - 12% 12% 166,770 100% 100% 1,389,750 100% 100% 1,389,750
K4A m3 0.34 1,751,300 595,442 100% 100% 595,442 35% 35% 208,405 - - - - 12% 12% 71,453 100% 100% 595,442 100% 100% 595,442
Pekj Balok Struktur beton - - - - - - - - - -
Pekerjaan Balok Lantai 1 - - - - - - - - - -
Balok B3-1 m3 0.31 1,346,600 415,412 100% 100% 415,412 12% 12% 49,849 - - - 49% 49% 203,552 97% 97% 402,950 100% 100% 415,412 100% 100% 415,412
Balok B21A-1 m3 0.31 1,491,400 467,553 100% 100% 467,553 12% 12% 56,106 - - - 49% 49% 229,101 97% 97% 453,526 100% 100% 467,553 100% 100% 467,553
Pekerjaan Balok Lantai 2 - - - - - - - - - -
B2-1 m3 0.36 1,557,500 566,930 100% 100% 566,930 12% 12% 68,032 - - - - 36% 36% 204,095 100% 100% 566,930 100% 100% 566,930
B3-1 m3 3.09 1,346,600 4,155,439 100% 100% 4,155,439 12% 12% 498,653 - - - - 36% 36% 1,495,958 100% 100% 4,155,439 100% 100% 4,155,439
B3-2 m3 0.27 1,432,700 379,952 100% 100% 379,952 12% 12% 45,594 - - - - 36% 36% 136,783 100% 100% 379,952 100% 100% 379,952
B23-1 m3 0.22 967,200 211,816 100% 100% 211,816 12% 12% 25,418 - - - - 36% 36% 76,254 100% 100% 211,816 100% 100% 211,816
B4-1 m3 0.26 1,241,200 324,970 100% 100% 324,970 12% 12% 38,996 - - - - 36% 36% 116,989 100% 100% 324,970 100% 100% 324,970
B4A-2 m3 0.58 1,319,500 769,205 100% 100% 769,205 12% 12% 92,305 - - - - 36% 36% 276,914 100% 100% 769,205 100% 100% 769,205
B24-A1 m3 0.45 1,038,700 467,415 100% 100% 467,415 12% 12% 56,090 - - - - 36% 36% 168,269 100% 100% 467,415 100% 100% 467,415
B24-A2 m3 0.17 1,112,500 185,231 100% 100% 185,231 12% 12% 22,228 - - - - 36% 36% 66,683 100% 100% 185,231 100% 100% 185,231
B21A-1 m3 0.26 1,491,400 387,764 100% 100% 387,764 12% 12% 46,532 - - - - 36% 36% 139,595 100% 100% 387,764 100% 100% 387,764
B4A-1 m3 0.18 1,262,100 232,573 100% 100% 232,573 12% 12% 27,909 - - - - 36% 36% 83,726 100% 100% 232,573 100% 100% 232,573
B4A-3 m3 0.40 1,376,900 551,758 100% 100% 551,758 12% 12% 66,211 - - - - 36% 36% 198,633 100% 100% 551,758 100% 100% 551,758
B5-1 m3 0.12 1,331,700 160,136 100% 100% 160,136 12% 12% 19,216 - - - - 36% 36% 57,649 100% 100% 160,136 100% 100% 160,136
B5-2 m3 0.32 1,331,700 429,772 100% 100% 429,772 12% 12% 51,573 - - - - 36% 36% 154,718 100% 100% 429,772 100% 100% 429,772
B12A-1 m3 2.35 1,116,800 2,628,941 100% 100% 2,628,941 12% 12% 315,473 - - - - 36% 36% 946,419 100% 100% 2,628,941 100% 100% 2,628,941
Pekerjaan Balok Lantai Atap - - - - - - - - - -
B2-1 m3 1.62 1,557,500 2,525,268 100% 100% 2,525,268 32% 32% 808,086 - - - - - 100% 100% 2,525,268 100% 100% 2,525,268
B3-1 m3 1.58 1,346,600 2,132,994 100% 100% 2,132,994 32% 32% 682,558 - - - - - 100% 100% 2,132,994 100% 100% 2,132,994
B4-1 m3 0.16 1,241,200 203,308 100% 100% 203,308 32% 32% 65,059 - - - - - 100% 100% 203,308 100% 100% 203,308
B5-1 m3 0.49 1,331,700 654,830 100% 100% 654,830 32% 32% 209,546 - - - - - 100% 100% 654,830 100% 100% 654,830
B6-1 m3 0.25 1,236,600 303,832 100% 100% 303,832 32% 32% 97,226 - - - - - 100% 100% 303,832 100% 100% 303,832
B6A-1 m3 0.42 1,212,600 508,737 100% 100% 508,737 32% 32% 162,796 - - - - - 100% 100% 508,737 100% 100% 508,737
B7-1 m3 0.44 1,285,800 565,752 100% 100% 565,752 32% 32% 181,041 - - - - - 100% 100% 565,752 100% 100% 565,752
B7-2 m3 0.25 1,192,000 298,000 100% 100% 298,000 32% 32% 95,360 - - - - - 100% 100% 298,000 100% 100% 298,000
B8-1 m3 0.52 1,234,200 646,276 100% 100% 646,276 32% 32% 206,808 - - - - - 100% 100% 646,276 100% 100% 646,276
B10-1 m3 0.45 1,298,100 579,666 100% 100% 579,666 32% 32% 185,493 - - - - - 100% 100% 579,666 100% 100% 579,666

Pekj Plat lantai Struktur beton - - - - - - - - - -

Plat Lantai 1 - - - - - - - - - -
Plat M1 (tebal 12 cm) m3 1.08 292,500 315,110 100% 100% 315,110 100% 100% 315,110 - 100% 100% 315,110 100% 100% 315,110 100% 100% 315,110 100% 100% 315,110 100% 100% 315,110 100% 100% 315,110

Plat M2 (tebal 12 cm) m3 10.66 242,500 2,584,754 100% 100% 2,584,754 100% 100% 2,584,754 - 100% 100% 2,584,754 100% 100% 2,584,754 100% 100% 2,584,754 100% 100% 2,584,754 100% 100% 2,584,754 100% 100% 2,584,754

Plat garasi SOG m3 3.35 282,727 948,430 - - - - - - - - -

Ttranver harga dari pekerjaan Bata plesteraan, acian, fasade LS 1.00 2,474,151 2,474,151 100% 100% 2,474,151 100% 100% 2,474,151 - 100% 100% 2,474,151 100% 100% 2,474,151 100% 100% 2,474,151 100% 100% 2,474,151 100% 100% 2,474,151 100% 100% 2,474,151
Plat Lantai 2 - - - - - - - - - -

Plat S1 (tebal 12 cm) m3 2.21 902,200 1,995,440 100% 100% 1,995,440 25% 25% 488,883 - - - - - 100% 100% 1,995,440 100% 100% 1,995,440

Plat S2 (tebal 12 cm) m3 8.62 853,100 7,357,430 100% 100% 7,357,430 25% 25% 1,802,570 - - - - - 100% 100% 7,357,430 100% 100% 7,357,430

Ttranver harga dari pekerjaan Bata plesteraan, acian, fasade LS 1.00 2,000,000 2,000,000 100% 100% 2,000,000 - - - - - - 100% 100% 2,000,000 100% 100% 2,000,000

Pekj tangga beton - - - - - - - - - -

Pekj tangga beton m3 1.48 953,578 1,414,982 52% 735,791 - - - - - - 52% 735,791 100% 100% 1,414,982
Pekj meja dapur & meja wastafel beton - - - - - - - - - -
Meja beton dapur - m3 0.24 1,247,500 299,400 32% 95,808 - - - - - - 32% 95,808 100% 299,400

Meja beton wastafel - m3 0.12 1,247,500 149,700 - - - - - - - - -

Balok meja (13/20) m3 0.20 1,861,800 375,152 - - - - - - - - -

Ttranver harga dari pekerjaan Bata plesteraan, acian, fasade LS 1.00 2,000,000 2,000,000 - - - - - - - - 30% 600,000

Pekj Dak atap beton - - - - - - - - - -

Plat S2 (tebal 12 cm) m3 4.62 853,100 3,939,138 - - - - - - - - -

Kanopi SSL. +2.85 m3 1.44 1,002,500 1,444,297 100% 100% 1,444,297 96% 96% 1,386,525 - - - - 100% 100% 1,444,297 100% 100% 1,444,297 100% 100% 1,444,297

Kanopi SSL. +3.00 m3 1.75 1,002,500 1,753,472 100% 100% 1,753,472 96% 96% 1,683,333 - - - - 100% 100% 1,753,472 100% 100% 1,753,472 100% 100% 1,753,472

Kanopi SSL. +3.20 m3 0.17 1,002,500 172,279 100% 100% 172,279 96% 96% 165,388 - - - - 100% 100% 172,279 100% 100% 172,279 100% 100% 172,279

Kanopi SSL. +6.63 m3 0.23 1,002,500 233,081 100% 100% 233,081 - - - - - - 100% 100% 233,081 100% 100% 233,081
Kanopi SSL. +6.78 m3 0.52 1,002,500 519,635 100% 100% 519,635 - - - - - - 100% 100% 519,635 100% 100% 519,635

Kanopi SSL. +7.28 m3 0.17 1,002,500 172,494 100% 100% 172,494 - - - - - - 100% 100% 172,494 100% 100% 172,494

Kanopi SSL. +7.36 m3 1.03 1,002,500 1,029,166 100% 100% 1,029,166 - - - - - - 100% 100% 1,029,166 100% 100% 1,029,166

Pekj +/- item lain-lain - - - - - - - - - -

Pekerjaan Tanggulan Lt.1 - - - - - - - - - -

Tanggulan Beton h = 5 cm m3 0.03 1,218,900 33,275 100% 100% 33,275 100% 100% 33,275 100% 100% 33,275 100% 100% 33,275 100% 100% 33,275 100% 100% 33,275 100% 100% 33,275 100% 100% 33,275 100% 100% 33,275

Pekerjaan Tanggulan Lt.2 - - - - - - - - - -

Tanggulan Beton h = 5 cm m3 0.07 1,218,900 85,323 100% 100% 85,323 - - - - - 100% 100% 85,323 100% 100% 85,323 100% 100% 85,323
Lantai R Tamu R Keluarga kramik/HT - - - - - - - - - -
LT-1 Lantai HT uk. 80x80 (R.Tamu, RT1, R.Keluarga, R.Makan,Dapur) m2 71.53 60,000 4,291,801 - - - - - - - - -
Lantai R Tidur utama kramik/HT - - - - - - - - - -
LT-2, Lantai Keramik HT uk. 80x80 (R.Tidur Utama, RT.2, RT.3, R. Keluarga) m2 76.34 60,000 4,580,472 - - - - - - - - -

LT-2, Lantai Keramik uk.60x60 (KM RT Utama + Shower) m2 7.20 55,000 395,791 - - - - - - - - -

Lantai Kamar Mandi keluarga/ Tamu Lt-1 kramik/HT - - - - - - - - - -

Lantai Keramik HT 60x60 (KM Tamu) m2 4.17 55,000 229,075 - - - - - - - - -

Lantai Kamar Mandi keluarga/ Tamu Lt-2 kramik/HT - - - - - - - - - -

Lantai Keramik KM anak HT Uk. 60x60 cm m2 7.84 55,000 431,062 - - - - - - - - -
Lantai Tangga kramik/HT - - - - - - - - - -

Keramik Trap & Borders Tangga Uk. 60 x 120 (include dinding+beuvel/bullnose) m2 10.69 125,000 1,336,112 - - - - - - - - -

Lantai R Tidur Pembantu kramik/HT - - - - - - - - - -

Lantai Keramik HT uk.60x60 (RT.Pembantu) m2 5.92 55,000 325,765 - - - - - - - - -

Lantai Carport kramik/HT - - - - - - - - - -

Lantai HT uk. 60x60 (Carport) m2 38.72 55,000 2,129,765 - - - - - - - - -

Lantai HT uk. 60x60 (Garasi) m2 16.24 55,000 893,062 - - - - - - - - -

Lantai Teras & Balkon Depan / belakang kramik/HT - - - - - - - - - -

Lt-1 Lantai HT uk.60x60 (Teras depan dan belakang) m2 10.93 55,000 601,001 - - - - - - - - -

Lantai Keramik HT uk. 60x60 (Balkon) m2 3.05 55,000 167,475 - - - - - - - - -

Lantai Kamar Mandi Pembantu kramik/HT - - - - - - - - - -

Lantai Keramik HT uk.60x60 (toilet pembantu) m2 1.68 55,000 92,262 - - - - - - - - -

Plint Lantai - - - - - - - - - -

LT-1, Plin keramik lantai uk. 10x80 cm (R.Tamu, RT1, R.Keluarga, R.Makan,Dapur) m 45.68 20,000 913,506 - - - - - - - - -

LT-1, Plin keramik lantai uk. 10x60 cm (KT. Pembantu) m 6.35 20,000 126,900 - - - - - - - - -

Plin keramik lantai uk. 60x60 cm (Garasi) m 13.23 20,000 264,500 - - - - - - - - -

LT-2, Plin keramik lantai uk.10x80 cm m 65.10 20,000 1,302,000 - - - - - - - - -

Pekj +/- item lain-lain - - - - - - - - - -

Pekj +/- item lain-lain - - - - - - - - - -

Keramik meja dapur HT uk.60x60 (include beuvel/bullnosel) m2 2.36 65,000 153,075 - - - - - - - - -

Dinding Keramik meja dapur 60x60 m2 3.17 55,000 174,212 - - - - - - - - -

LT-1, Granit meja wastafel KM (include beuvel/bullnosel) m2 0.43 - - - - - - - - - - -

LT-2, Granit meja wastafel KM (include beuvel/bullnosel) m2 2.06 - - - - - - - - - - -

Dinding Kamar Mandi keluarga / Tamu Lt-1 kramik/HT - - - - - - - - - -

Dinding Keramik HT 60x60 (KM Tamu) m2 20.77 70,000 1,453,886 - - - - - - - - -

Dinding Kamar Mandi keluarga / Tamu Lt-2 kramik/HT - - - - - - - - - -

Dinding Keramik KM anak uk.60x60 cm m2 41.80 70,000 2,926,299 - - - - - - - - -

Dinding keramik Aksen Shower KM Anak m2 2.52 70,000 176,400 - - - - - - - - -

Dinding Keramik 60x60 (KM. RT Utama + shower) m2 24.06 70,000 1,683,871 - - - - - - - - -

Dinding keramik Aksen Shower KM Utama m2 2.18 70,000 152,880 - - - - - - - - -

Dinding Kamar Mandi Pembantu kramik/HT - - - - - - - - - -

Dinding Keramik HT 60x60 (toilet pembantu) m2 12.24 70,000 856,688 - - - - - - - - -

Finishing Dinding tampak depan - - - - - - - - - -

Dinding Fasad Trevertine 120x60 m2 8.03 80,000 642,600 - - - - - - - - -

Pekj Plafon + List Plafon Lt-1 - - - - - - - - - -

Gypsum Board t=9 mm include rangka furing easy frame + With Shadow line m2 84.41 - - - - - - - - - - -

Kalsiboard area toilet + with shadow line m2 7.00 - - - - - - - - - - -

Acian Expose Dak Kanopi dan Kanopi jendela m2 24.32 16,200 393,994 - - - - - - - - -
Pekj Plafon + List Plafon Lt-2 - - - - - - - - - -
Gypsum Board t=9 mm include rangka furing easy frame + With Shadow line m2 84.76 - - - - - - - - - - -

Kalsiboard area toilet + with shadow line m2 15.03 - - - - - - - - - - -

Acian Expose Dak Kanopi dan Kanopi jendela m2 15.28 16,200 247,608 - - - - - - - - -

Plafon motif kayu PVC Kanopi m2 4.08 - - - - - - - - - - -

Pekj Pasangan Dinding Trasram - - - - - - - - - -

LT-1, Plester Trasram 50 cm untuk dinding yang expose dari luar (tinggi 50cm) m2 9.83 29,600 290,820 - - - - - - - - -
LT-1, Plester Trasram 50 cm untuk dinding kamar mandi (tinggi 50cm) m2 7.30 29,600 216,080 - - - - - - - - -
LT-2, Plester Trasram 50 cm untuk dinding kamar mandi (tinggi 50cm) m2 13.73 29,600 406,260 - - - - - - - - -
Pekj Pasangan Dinding Lt 1 1PC:5Ps - - - - - - - - - -
Pasangan Dinding Bata Ringan t 12.5 cm m2 289.52 35,000 10,133,278 95% 95% 9,626,614 95% 95% 9,626,614 - 80% 80% 8,106,622 80% 80% 8,106,622 85% 85% 8,613,286 95% 95% 9,626,614 95% 95% 9,626,614 95% 95% 9,626,614
Pekj Pasangan Dinding Lt 2 1PC:5Ps - - - - - - - - - -
Pasangan Dinding Bata Ringan t 12.5 cm m2 293.94 35,000 10,287,952 95% 95% 9,773,554 - - - - - - 95% 95% 9,773,554 95% 95% 9,773,554
Pekj Plesteran Lt 2 - - - - - - - - - -
LT-1, Plester Dinding m2 411.05 26,000 10,687,313 95% 95% 10,152,947 - - - - - - 30% 30% 3,206,194 95% 95% 10,152,947

LT-2, Plester Dinding m2 393.15 26,000 10,221,874 50% 50% 5,110,937 - - - - - - 20% 30% 3,066,562 50% 60% 6,133,124
Pekj Acian Lt 1 - - - - - - - - - -
Acian Dinding m2 371.40 15,000 5,571,007 - - - - - - - - -
Pekj Acian Lt 2 - - - - - - - - - -
Acian Dinding m2 296.63 15,000 4,449,435 - - - - - - - - -
Pekj Sudutan/ benangan - - - - - - - - - -
LT-1, Openingan pintu dan jendela+Corner bead m 99.22 22,500 2,232,450 - - - - - - - - 50% 80% 1,785,960
LT-1, Benangan Sudut /Corner bead m 107.56 15,000 1,613,400 - - - - - - - - 50% 60% 968,040

LT-2, Openingan pintu dan jendela+Corner bead m 107.74 22,500 2,424,150 - - - - - - - - -

LT-2, Benangan Sudut /Corner bead m 107.00 15,000 1,605,000 - - - - - - - - -
Pekj Sudutan/ benangan kanopi - - - - - - - - - -
elevasi +2.85 (belakang) m 6.35 75,000 476,250 - - - - - - - - 50% 80% 381,000
elevasi +3.00 (depan) m 11.50 75,000 862,500 - - - - - - - - 50% 80% 690,000
elevasi +3.20 (depan) m 3.16 75,000 236,625 - - - - - - - - 40% 80% 189,300
elevasi +3.79 (depan) m 8.57 75,000 642,375 - - - - - - - - 70% 449,663
elevasi +6.63 (belakang) m 5.10 75,000 382,500 - - - - - - - - 70% 267,750
elevasi +6.78 (depan) m 9.09 75,000 681,750 - - - - - - - - 70% 477,225
elevasi +7.28 (depan) m 3.15 75,000 236,250 - - - - - - - - 70% 165,375
elevasi +7.36 (depan) m 9.10 75,000 682,125 - - - - - - - - 70% 477,488
Pekj Rangka atap baja ringan - - - - - - - - - -
Rangka Atap Kuda-Kuda Galvalum, Gording dan Jurai m2 106.00 - - - - - - - - - - -
Pekj atap ( genteng - - - - - - - - - -
Genteng Badan [Include Cat Genteng] m2 106.00 25,000 2,650,000 - - - - - - - - -
Pekj Nok wuwungan - - - - - - - - - -

Bubungan atas [Include Cat Genteng + Cor Bubungan] m 10.00 40,000 400,000 - - - - - - - - -

Pekj cat sinkromate / waterproofing - - - - - - - - - -

Waterproofing Lantai KM [include sisi dinding 10 cm & 2 lapis coating] m2 17.82 12,000 213,840 - - - - - - - - -

Waterproofing Dak Beton + Kanopi [include screed levelling] m2 72.15 41,600 3,001,248 - - - - - - - - -

Asesiries Floor drain - - - - - - - - - -

Floor drain unit 8.00 35,000 280,000 - - - - - - - - -

Floor drain KM Pembantu unit 1.00 35,000 35,000 - - - - - - - - -

Roof Drain unit 6.00 25,000 150,000 - - - - - - - - -

Pekj pipa air kotor hujan dan ke septictank - - - - - - - - - -
Lantai 1 - - - - - - - - - -
PVC ∅4 AW BW Inc. Accessories Complete. m 40.50 15,000 607,500 90% 90% 546,750 90% 90% 546,750 - 90% 90% 546,750 90% 90% 546,750 90% 90% 546,750 90% 90% 546,750 90% 90% 546,750 90% 90% 546,750
Lantai 2 - - - - - - - - - -
PVC ∅4 AW BW Inc. Accessories Complete. m 8.00 11,875 95,000 - - - - - - - - -
Pekj pipa tegak air hujan/kamar mandi - - - - - - - - - -
Lantai 1 - - - - - - - - - -
PVC ∅4 AW GW Inc. Accessories Complete. m 55.00 12,500 687,500 90% 90% 618,750 90% 90% 618,750 - 90% 90% 618,750 90% 90% 618,750 90% 90% 618,750 90% 90% 618,750 90% 90% 618,750 90% 90% 618,750

PVC ∅1 AW VENT Inc. Accessories Complete m 4.00 12,500 50,000 90% 90% 45,000 90% 90% 45,000 - 90% 90% 45,000 90% 90% 45,000 90% 90% 45,000 90% 90% 45,000 90% 90% 45,000 90% 90% 45,000

PVC ∅3 AW RW Inc. Accessories Complete. m 10.00 12,500 125,000 90% 90% 112,500 90% 90% 112,500 - 90% 90% 112,500 90% 90% 112,500 90% 90% 112,500 90% 90% 112,500 90% 90% 112,500 90% 90% 112,500

PVC ∅4 AW RW Inc. Accessories Complete. m 10.00 12,500 125,000 90% 90% 112,500 90% 90% 112,500 - 90% 90% 112,500 90% 90% 112,500 90% 90% 112,500 90% 90% 112,500 90% 90% 112,500 90% 90% 112,500

PVC ∅1,5 AW GW Inc. Accessories Complete. m 6.00 12,500 75,000 90% 90% 67,500 90% 90% 67,500 - 90% 90% 67,500 90% 90% 67,500 90% 90% 67,500 90% 90% 67,500 90% 90% 67,500 90% 90% 67,500
Lantai 2 - - - - - - - - - -
PVC ∅4 AW GW Inc. Accessories Complete. m' 15.20 12,500 190,000 - - - - - - - - -
PVC ∅1 AW VENT Inc. Accessories Complete m' 4.00 12,500 50,000 - - - - - - - - -
PVC ∅3 AW RW Inc. Accessories Complete. m' 25.00 12,500 312,500 - - - - - - - - -
Atap - - - - - - - - - -
PVC ∅3 AW RW Inc. Accessories Complete. m 24.70 12,500 308,750 - - - - - - - - -
Septictank dgn lengkap isi asesories - - - - - - - - - -
Bio Tank Kapasitas 6 - 8 Orang Inc. Accessories Complete. unit 1.00 100,000 100,000 - - - - - - - - -
Pekj +/- item lain-lain - - - - - - - - - -
Sumur Resapan ∅60 (Spesification On Drawing). unit 1.00 250,000 250,000 - - - - - - - - -
- - - - - - - - - -
Sanitair Closet Jongkok - - - - - - - - - -
Sanitair Closet Jongkok unit 1.00 250,000 250,000 - - - - - - - - -

Kran Air unit 1.00 - - - - - - - - - - -

Soap Holder unit 1.00 - - - - - - - - - - -
Pekj +/- item lain-lain - - - - - - - - - -

Pembatas dinding Carport m' 10.19 30,000 305,550 - - - - - - - - -

Tong Sampah Plastik Ls 1.00 - - - - - - - - - - -

Kotak Surat, Pintu Aluminium Lubang, Nomor Rumah [acrylic], Dudukan Tong Sampah, Box kwh
Ls 1.00 750,000 750,000 - - - - - - - - -
meter
Tali Air Dak Beton m 58.57 19,000 1,112,735 - - - - - - - - -
Uchannel batas kavling m 8.46 19,000 160,740 - - - - - - - - -
Peninggian Lantai pada Tangga, Closet & Bathub m2 1.74 29,700 51,678 - - - - - - - - -
ADDENDUM PERBEDAAN STRUKTUR & ARSITEKTUR m3 0.23 - - - - - - - - - - -
ADDENDUM PERBEDAAN STRUKTUR & ARSITEKTUR (PLAT CARPORT-SOG) m3 0.96 - - - - - - - - - - -
- - - - - - - - -

Pekj Pondasi footing - - - - - - - - -

Pondasi Footing FT.1 m3 0.11 1,103,300 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436
Pondasi Footing FT.2 m3 0.15 1,103,300 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495
Pondasi Footing FT.3 m3 0.15 1,103,300 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288
Pondasi Footing FT.4 m3 0.14 1,103,300 148,945 100% 100% 148,945 100% 100% 148,945 100% 100% 148,945 100% 100% 148,945 100% 100% 148,945 100% 100% 148,945 100% 100% 148,945 100% 100% 148,945 100% 100% 148,945
Pondasi Footing FT.5 m3 0.11 1,103,300 121,539 100% 100% 121,539 100% 100% 121,539 100% 100% 121,539 100% 100% 121,539 100% 100% 121,539 100% 100% 121,539 100% 100% 121,539 100% 100% 121,539 100% 100% 121,539
Pondasi Footing FT.6 m3 0.05 1,103,300 55,109 100% 100% 55,109 100% 100% 55,109 100% 100% 55,109 100% 100% 55,109 100% 100% 55,109 100% 100% 55,109 100% 100% 55,109 100% 100% 55,109 100% 100% 55,109
Pondasi Footing FT.7 m3 0.11 1,103,300 117,741 100% 100% 117,741 100% 100% 117,741 100% 100% 117,741 100% 100% 117,741 100% 100% 117,741 100% 100% 117,741 100% 100% 117,741 100% 100% 117,741 100% 100% 117,741
Pondasi Footing FT.8 m3 0.11 1,103,300 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436 100% 100% 125,436
Pondasi Footing FT.9 m3 0.14 1,103,300 158,668 100% 100% 158,668 100% 100% 158,668 100% 100% 158,668 100% 100% 158,668 100% 100% 158,668 100% 100% 158,668 100% 100% 158,668 100% 100% 158,668 100% 100% 158,668
Pondasi Footing FT.10 m3 0.11 1,103,300 124,121 100% 100% 124,121 100% 100% 124,121 100% 100% 124,121 100% 100% 124,121 100% 100% 124,121 100% 100% 124,121 100% 100% 124,121 100% 100% 124,121 100% 100% 124,121
Pondasi Footing FT.11 m3 0.15 1,103,300 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288 100% 100% 165,288
Pondasi Footing FT.12 m3 0.15 1,103,300 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495 100% 100% 165,495
Pondasi Footing FT.13 m3 0.21 1,103,300 230,865 100% 100% 230,865 100% 100% 230,865 100% 100% 230,865 100% 100% 230,865 100% 100% 230,865 100% 100% 230,865 100% 100% 230,865 100% 100% 230,865 100% 100% 230,865
Pondasi Footing FT.14 m3 0.07 1,103,300 73,479 100% 100% 73,479 100% 100% 73,479 100% 100% 73,479 100% 100% 73,479 100% 100% 73,479 100% 100% 73,479 100% 100% 73,479 100% 100% 73,479 100% 100% 73,479
PEKERJAAN TAMBAH - - - - - - - - -
Uang alat mandor ls 1.00 1,260,000 1,260,000 100% 100% 1,260,000 100% 100% 1,260,000 100% 100% 1,260,000 100% 100% 1,260,000 100% 100% 1,260,000 100% 100% 1,260,000 100% 100% 1,260,000 100% 100% 1,260,000 100% 100% 1,260,000
Biaya kendaraan mandor dilokasi ls 1.00 200,000 200,000 100% 100% 200,000 100% 100% 200,000 100% 100% 200,000 100% 100% 200,000 100% 100% 200,000 100% 100% 200,000 100% 100% 200,000 100% 100% 200,000 100% 100% 200,000
- - - - - - - - -
Sub Total 199,172,503 120,445,273 62,498,553 22,475,729 49,588,442 49,588,442 50,823,032 62,052,294 113,930,077 131,277,976
Harga / Unit 199,172,503 SISA / UNIT 78,727,230 SISA / UNIT 136,673,950 SISA / UNIT 176,696,774 SISA / UNIT 149,584,061 SISA / UNIT 149,584,061 SISA / UNIT 148,349,471 SISA / UNIT 137,120,209 SISA / UNIT 85,242,426 SISA / UNIT 67,894,527
Luas / Unit 235
HPP / M2 847,543
Jumlah Unit / Type 9
Grand Total 1,792,552,527

HASIL OPNAME 662,679,817

NO

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
 Item Pekerjaan

PEKERJAAN TAMBAH
urukan tanah kembali 50% rumah no 27
urukan tanah kembali 50% rumah no 29
urukan tanah kembali 100% rumah no 33
urukan tanah kembali 50% rumah no 39
urukan tanah kembali 50% rumah no 51
urukan tanah kembali 50% rumah no 53
urukan tanah kembali 50% rumah no 55
urukan tanah kembali 50% rumah no 57
urukan tanah kembali 50% rumah no 61
urukan tanah kembali 100% rumah no 3
urukan tanah kembali 100% rumah no 5
urukan tanah kembali 100% rumah no 7
urukan tanah kembali 100% rumah no 9
urukan tanah kembali 100% rumah no 11
urukan tanah kembali 100% rumah no 15
urukan tanah kembali 100% rumah no 17
urukan tanah kembali 100% rumah no 19
urukan tanah kembali 100% rumah no 21
urukan tanah kembali 100% rumah no 23
urukan tanah kembali 100% rumah no 36
urukan tanah kembali 100% rumah no 38
urukan tanah kembali 100% rumah no 50
urukan tanah kembali 50% rumah no 52
urukan tanah kembali 50% rumah no 56
urukan tanah kembali 50% rumah no 58
urukan tanah kembali 100% rumah no 6
urukan tanah kembali 100% rumah no 18
urukan tanah kembali 100% rumah no 20
 PROGGRESS PROGGRESS
Satuan Vol Harga Satuan Total
23/12/2021 30/12/2021

ls 1.00 1,100,000 1,100,000 100% 100%

ls 1.00 1,100,000 1,100,000 100% 100%
ls 1.00 2,200,000
ls 1.00 1,100,000 1,100,000 100% 100%
ls 1.00 1,100,000 1,100,000 100% 100%
ls 1.00 1,100,000 1,100,000 100% 100%
ls 1.00 1,100,000 1,100,000 100% 100%
ls 1.00 1,100,000 1,100,000 100% 100%
ls 1.00 1,100,000 1,100,000 100% 100%
ls 1.00 2,200,000 2,200,000 60% 60%
ls 1.00 2,200,000 2,200,000 60% 60%
ls 1.00 2,200,000 2,200,000 60% 60%
ls 1.00 2,200,000 2,200,000 60% 60%
ls 1.00 2,200,000 2,200,000 100% 100%
ls 1.00 2,200,000 2,200,000 100% 100%
ls 1.00 2,200,000 2,200,000 100% 100%
ls 1.00 2,200,000 2,200,000 100% 100%
ls 1.00 2,200,000 2,200,000 100% 100%
ls 1.00 2,200,000 2,200,000 100% 100%
ls 1.00 2,200,000 2,200,000 100% 100%
ls 1.00 2,200,000 2,200,000 100% 100%
ls 1.00 2,200,000 2,200,000 100% 100%
ls 1.00 2,200,000 1,100,000 90% 90%
ls 1.00 2,200,000 1,100,000 50% 50%
ls 1.00 2,200,000 1,100,000 90% 90%
ls 1.00 2,200,000 2,200,000 70% 70%
ls 1.00 2,200,000 2,200,000 70% 70%
ls 1.00 2,200,000 2,200,000 70% 70%

TOTAL 47,300,000 TOTAL

UPAH

( Rp )

1,100,000
1,100,000
-
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
1,320,000
1,320,000
1,320,000
1,320,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
990,000
550,000
990,000
1,540,000
1,540,000
1,540,000
-
41,030,000
 BORONGAN RUKO CITRALAND MAKASSAR LOS

TOTAL BORONGAN 2,186,820,367 NO

HASIL OPNAME 1,097,977,657 1
BON MINGGU LALU 1,259,500,000 2
PENDAPATAN (6,116,315) 3
SEMENTARA DIKASIH FERRY 4
SISA BORONGAN 927,320,367 5
HUTANG MINGGU LALU (155,406,028) 6
minggu ini minus (6,116,315) 7
Total Hutang (138,384,687) 8
selisih hutang akibat perubahan harga 11 23,137,656.00 9
januari 2022 10
11
12
13
14
15
16
17
18
19
20
21
3 mandor 23,137,656 22
fauzi 10,365,226 23
12,772,430 24
jono 6,386,215 25
rundik 6,386,215 26
27
28
29
30
31
32
33
34
35
36
37
AN RUKO CITRALAND MAKASSAR LOSARI

TANGGAL PENGAMBILAN TOTAL KETERANGAN

09/07/2021 5,300,000 5,300,000 kasbon trasport pekerja
10/07/2021 2,500,000 7,800,000 uang makan pekerja
13/07/2021 3,000,000 10,800,000 alat potong besi
16/07/2021 24,000,000 34,800,000
23/07/2021 17,000,000 51,800,000
30/07/2021 37,500,000 89,300,000
07/08/2021 32,000,000 121,300,000
13/08/2021 27,000,000 148,300,000
21/08/2021 31,500,000 179,800,000
28/08/2021 34,000,000 213,800,000
04/09/2021 44,000,000 257,800,000
11/09/2021 45,000,000 302,800,000
18/09/2021 46,000,000 348,800,000
24/10/2021 40,000,000 388,800,000
01/10/2021 35,000,000 423,800,000
08/10/2021 45,000,000 468,800,000
15/10/2021 71,000,000 539,800,000
22/10/2021 70,000,000 609,800,000
29/10/2021 60,000,000 669,800,000
05/11/2021 52,000,000 721,800,000
13/11/2021 55,000,000 776,800,000
20/11/2021 60,000,000 836,800,000
27/11/2021 60,000,000 896,800,000
04/12/2021 30,700,000 927,500,000
11/12/2021 41,000,000 968,500,000
16/12/2021 48,000,000 1,016,500,000
23/12/2021 21,000,000 1,037,500,000
30/12/2021 32,000,000 1,069,500,000
05/01/2022 26,000,000 1,095,500,000
13/01/2022 31,000,000 1,126,500,000
20/01/2022 30,000,000 1,156,500,000
27/01/2022 28,000,000 1,184,500,000
03/02/2022 40,000,000 1,224,500,000
10/02/2022 35,000,000 1,259,500,000
 HARIAN KANTOR LOSARI MAKASSAR
PROYEK CITRALAND
M S S R K J S PER HARI LEMBUR
NO NAMA JBT JML JUMLAH TOTAL KETERANGAN
22-Aug 23-Aug 24-Aug 25-Aug 26-Aug 27-Aug 28-Aug RP RP
2 hari TK 0 140,000.00 - -
0 15,000.00 -
3 munawar TK 0 140,000.00 - -
0 15,000.00 -
4 karmon TK 0 140,000.00 - -
0 15,000.00 -
5 santo ST 0 140,000.00 - -
0 15,000.00 -
6 rudin ST 0 140,000.00 - -
0 15,000.00 -
7 RURI PB 0 110,000.00 - -
0 10,000.00 -
8 suwono TK 0 140,000.00 - -
0 15,000.00 -
9 nawi TK 0 140,000.00 - -
0 15,000.00 -
10 khoir TK 0 140,000.00 - -
0 15,000.00 -
11 mad TK 0 140,000.00 - -
0 15,000.00 -
12 lingga pb 0 140,000.00 - -
0 15,000.00 -
13 Arif pb 0 140,000.00 - -
0 15,000.00 -
14 bagus TK 0 140,000.00 - -
0 15,000.00 -
15 Nanang TK 0 140,000.00 - -
0 15,000.00 -
16 Dwi PB 0 110,000.00 - -
0 10,000.00 -
17 jefri PB 0 110,000.00 - -
0 10,000.00 -
18 Maaruf PB 0 110,000.00 - -
0 10,000.00 -
19 kenzo PB 0 140,000.00 - -
0 15,000.00 -
20 faiz/sis TK 0 140,000.00 - -
0 15,000.00 -
21 sodik PB 0 110,000.00 - -
0 10,000.00 -
22 dewa TK 0 140,000.00 - -
0 15,000.00 -
23 wiran PB 0 110,000.00 - -
0 10,000.00 -
24 Brahim TK 0 140,000.00 - -
0 15,000.00 -
25 Akmal PB 0 110,000.00 - -
0 10,000.00 -
26 WAWAN PB 0 110,000.00 - -
0 10,000.00 -
27 Asrul PB 0 110,000.00 - -
0 10,000.00 -
28 kasri PB 0 110,000.00 - -
0 10,000.00 -
29 natan PB 0 110,000.00 - -
0 10,000.00 -
30 samsudin tk 0 140,000.00 - -
0 15,000.00 -
31 Usman PB 0 110,000.00 - -
0 10,000.00 -
32 Atem pb 0 110,000.00 - -
0 10,000.00 -
33 Kasrul pb 0 110,000.00 - -
0 10,000.00 -
34 adam pb 0 110,000.00 - -
0 10,000.00 -
35 p.siswanto tk 0 140,000.00 - -
0 15,000.00 -
36 yudi tk 0 140,000.00 - - -
0 15,000.00 -
37 sulaiman tk 0 140,000.00 -
0 15,000.00 -
38 prihatin TK 0 140,000.00 - -
0 15,000.00 -
39 alim TK 0 140,000.00 - -
0 15,000.00 -
40 teguh TK 0 140,000.00 - -
0 15,000.00 -
41 bambang TK 0 140,000.00 - -
0 15,000.00 -
42 mad sholeh TK 0 140,000.00 - -
0 15,000.00 -
43 rokim TK 0 140,000.00 - -
0 15,000.00 -
44 mas hudi pb 0 140,000.00 - -
0 15,000.00 -
45 rifai TK 0 140,000.00 - - -
0 15,000.00 -
46 por tk 0 140,000.00 - -
0 15,000.00 -
47 arta pb 0 110,000.00 - -
0 10,000.00 -
48 desi pb 0 110,000.00 - -
0 10,000.00 -
49 ngatimin tk 0 140,000.00 - -
0 15,000.00 -
1 irul TB 0 160,000.00 - -
0 20,000.00 -
2 arif TB 0 160,000.00 - -
0 20,000.00 -
3 ponari TB 0 160,000.00 - -
0 20,000.00 -
4 sholeh TB 0 160,000.00 - -
0 20,000.00 -
5 saifudin TB 0 160,000.00 - -
0 20,000.00 -
6 solikin TB 0 160,000.00 - -
0 20,000.00 -
7 sanggar TB 0 160,000.00 - -
0 20,000.00 -
8 januri TB 0 160,000.00 - -
0 20,000.00 -
9 amik TB 0 160,000.00 - -
0 20,000.00 -
10 rudianto TB 0 160,000.00 - -
0 20,000.00 -
-
1 EXCAFATOR 5,000,000.00
2 DWI 2,000,000.00
3 SULKAN 2,000,000.00

TOTAL 9,000,000 sulkan