Analisa Harga

Analisa Perumahan ( 19 May 2009 )
Pekerjaan Persiapan
No Item Pekerjaan Item Material Koef Sat Satuan Harga Jumlah Harga
1 1 m2 Pembersihan Lapangan Mandor 0.01 m2 55,000.00 550.00

Pekerja 0.05 m2 35,000.00 1,750.00
2,300.00 15050
2 1 m' Pagar pengaman proyek Kaso borneo 4/6 0.03 btg 22,000.00 660.00
Balok 5/10 0.75 btg 28,000.00 21,000.00
seng gelombang 180 x 90 x 0.02 1.20 lbr 43,125.00 51,750.00
Paku rata-rata 0.20 kg 11,000.00 2,200.00
Semen ( Holcim 50 kg ) 0.17 sak 77,000.00 13,090.00
Pasir pasang ( Cempaka ) 0.02 m3 - -
kerikil 0.04 m3 138,000.00 5,520.00
Cat besi 0.01 kg 25,000.00 250.00
tinner 0.01 klg 16,675.00 166.75
pekerja 0.12 m' 35,000.00 4,025.00
mandor 0.004 m' 55,000.00 209.00
tukang kayu 0.12 m' 35,000.00 4,025.00
kepala tukang 0.01 m' 40,000.00 460.00
103,355.75 95990
3 1 m' Pasang Bowplank dan kayu kaso 4/6 borneo 0.75 btg 22,000.00 16,500.00
Pengukuran Papan terentang (Papan Cor) 0.25 btg 18,000.00 4,500.00
Paku 0.05 kg 11,000.00 550.00
Benang 0.50 glg 1,150.00 575.00
pekerja 0.31 m' 35,000.00 10,937.50
mandor 0.01 m' 55,000.00 572.00
33,634.50
4 Air Kerja Pompa air Shimizu 1.00 bh 396,750.00 396,750.00

upah Pengeboran pompa air 1.00 ttk 400,000.00 400,000.00
Pipa 2" 4.00 btg 36,800.00 147,200.00
Pipa 3/4" 4.00 btg 18,446.00 73,784.00
Teasen Klep 1.00 bh 8,625.00 8,625.00
lem 0.35 tube 6,900.00 2,415.00
knie 2" 1.00 bh 5,500.00 5,500.00
knie 3/4" 1.00 bh 1,750.00 1,750.00
1,036,024.00 97,500.00
5 1 unit Listrik Kerja Pasang Daya unit 950,000.00 2,850,000.00

pengabelan titik lampu 3.000 unit 100,000.00 200,000.00
Pengabelan stop kontak 200 Watt 2.000 unit 100,000.00 100,000.00
Pengabelan stop kontak 1000 watt 1.000 m' 400,000.00 400,000.00
Box MCB 3 Group 1.000 m' 100,000.00 100,000.00
3,650,000.00 97,500.00
6 Papan Nama Proyek Papan kamper medan 0.025 m3 3,500,000.00 87,500.00

Balok kamper medan 0.090 m3 3,500,000.00 315,000.00
Paku rata-rata 0.600 kg 11,000.00 6,600.00
Meni kayu 0.750 kg - -
plamur kayu 1.000 kg - -
amplas 2.000 lbr 3,450.00 6,900.00
kuas 0.500 bh 4,600.00 2,300.00
cat kayu 3.000 kg 25,000.00 75,000.00
Semen ex Holcim 50 kg 0.500 sak 77,000.00 38,500.00
Pasir 0.060 m3 - -
kerikil 0.100 m3 138,000.00 13,800.00
Upah pembuatan papan nama proyek 1.000 unit 90,000.00 90,000.00
635,600.00
Analisa Perumahan ( 19 Mei 2009 )
Pekerjaan Tanah
1 Stripping Tanah T-20cm Mandor 0.01 m2 100,000.00 1,000.00

Pekerja 0.05 m2 80,000.00 4,000.00
5,000.00 15050
2 Galian Tanah s/d 1M Mandor 0.01 m3 100,000.00 500.00

Pekerja 0.50 m3 120,000.00 60,000.00
60,500.00
3 Galian Tanah s/d 2M Mandor 0.03 m3 100,000.00 3,000.00

Pekerja 0.50 m3 120,000.00 60,000.00
63,000.00 97,500.00
4 Galian Tanah s/d 3M Mandor 0.04 m3 100,000.00 4,000.00

Pekerja 0.65 m3 120,000.00 78,000.00
82,000.00 97,500.00
5 Urug Tanah Kembali Mandor 0.05 m3 100,000.00 5,000.00

Pekerja 0.200 m3 120,000.00 24,000.00
29,000.00 97,500.00
6 Urug Tanah Kembali + Mandor 0.050 m3 100,000.00 5,000.00

Pemadatan Pekerja 0.200 m3 120,000.00 24,000.00
Alat Kerja ( Stemper ) 1.000 unit 5,000.00 5,000.00
34,000.00
6 Urug Tanah Kembali + Mandor 0.050 m3 100,000.00 5,000.00

Pemadatan / 20 cm Pekerja 0.200 m3 120,000.00 24,000.00
Tanah Merah 1.000 m3 37,500.00 37,500.00
Alat Kerja ( Stemper ) 1.000 unit 5,000.00 5,000.00
71,500.00
7 Pasir urug Mandor 0.010 m3 100,000.00 1,000.00

Pekerja 0.250 m3 80,000.00 20,000.00
pasir Urug 1.100 m3 110,000.00 121,000.00
142,000.00
Analisa Perumahan ( Februari 2009 )
Pekerjaan Pondasi dan Beton
1 1 m2 Lantai Kerja T-5cm PC ex Holcim 0.488 sak 61,000.00 29,768.00

Pasir 0.065 m3 180,000.00 11,700.00
Upah 1.00 m2 10,000.00 10,000.00
Alat Bantu 1.00 m2 1,000.00 1,000.00
52,468.00
2 1 m3 Pondasi batu kosong Batu Kali 1.10 m3 170,000.00 187,000.00

( Aanstamping ) Pasir 0.30 m3 180,000.00 54,000.00
Tukang Batu 1.10 m3 90,000.00 99,000.00
Mandor 0.05 m3 100,000.00 5,000.00
345,000.00
3 1 m3 Pondasi batu kali 1Pc : 3 Ps Batu Kali 1.05 m3 170,000.00 178,500.00

PC Ex Holcim 3.50 sak 61,000.00 213,500.00
Pasir 0.60 m3 180,000.00 108,000.00
Tukang Batu 1.20 m3 90,000.00 108,000.00
Mandor 0.07 m3 100,000.00 7,000.00
615,000.00
4 1 m3 Pondasi batu kali 1Pc : 5 Ps Batu Kali 1.05 m3 170,000.00 178,500.00

PC Ex Holcim 2.89 sak 61,000.00 176,290.00
Pasir 0.50 m3 180,000.00 90,000.00
Tukang Batu 1.20 m3 80,000.00 96,000.00
Mandor 0.07 m3 100,000.00 7,000.00
547,790.00
5 1 m' Sloop, Ring Balk 15 x 15 PC Ex Holcim 4.28 m3 61,000.00 261,080.00

( Beton Setara K-175 ) Pasir 0.54 sak 180,000.00 97,200.00
Split 0.91 m3 200,000.00 182,000.00
109.60 Besi dia 10 ( Isi 4 ) 14.81 btg 42,550.00 630,370.37

28.18 Besi dia 6 ( Bendrat jarak 17.5 cm ) 10.58 btg 21,850.00 231,216.93
Kawat Bendrat 2.16 kg 15,000.00 32,447.86
Papan Cor ( 2 x pakai ) 11.11 lbr 20,000.00 222,222.22

Reng 3/4 16.70 btg 15,000.00 250,500.00
paku 5 2.25 kg 15,000.00 33,750.00
Upah 44.44 m' 6,000.00 266,666.67
Alat bantu 44.44 m' 500.00 22,222.22
2,229,676.28
6 Sloop, Ring Balk 15 x 15 PC Ex Holcim 4.28 m3 61,000.00 261,080.00

Split 0.91 m3 200,000.00 182,000.00
157.82 Besi dia 12 ( Isi 4 ) 14.81 btg 64,630.00 957,481.48

Kawat Bendrat 3.03 kg 15,000.00 45,468.34

Reng 3/4 16.70 btg 15,000.00 250,500.00
paku 5 2.25 kg 15,000.00 33,750.00
Upah 44.44 m' 6,000.00 266,666.67
Alat bantu 44.44 m' 500.00 22,222.22
2,630,654.43
7 Plat Lantai Beton T-10cm ( Talang ) PC Ex Holcim 4.28 m3 61,000.00 261,080.00
Split 0.91 m3 200,000.00 182,000.00
70.46 Besi dia 10 ( 1 Lapis Jarak 17.5cm ) 9.52 btg 42,550.00 405,238.10
Kawat Bendrat 1.55 kg 15,000.00 23,250.86
Treeplek 9mm ( 2 kali pakai ) 1.74 lbr 126,500.00 219,618.06

Kasau 4/6 16.70 btg 20,000.00 334,000.00
paku 7 2.25 kg 15,000.00 33,750.00
Upah 10.00 m' 20,000.00 200,000.00
Alat bantu 10.00 m' 750.00 7,500.00
1,763,637.01
8 Plat Lantai Beton T-10cm ( Talang ) PC Ex Holcim 4.28 m3 61,000.00 261,080.00

Split 0.91 m3 200,000.00 182,000.00
123.30 Besi dia 10 ( 1 Lapis Jarak 17.5cm ) 16.67 btg 42,550.00 709,166.67
Kawat Bendrat 2.71 kg 15,000.00 40,689.00

Kasau 4/6 16.70 btg 20,000.00 334,000.00
paku 7 2.25 kg 15,000.00 33,750.00
Upah 10.00 m' 20,000.00 200,000.00
Alat bantu 10.00 m' 750.00 7,500.00
2,085,003.72
9 Plat Lantai Beton T-12cm PC Ex Holcim 4.28 m3 61,000.00 261,080.00

Split 0.92 m3 200,000.00 184,000.00
123.30 Besi dia 10 ( 2 Lapis Jarak 17.5 cm ) 16.67 btg 42,550.00 709,166.67
Kawat Bendrat 2.71 kg 15,000.00 40,689.00

Kasau 4/6 16.70 btg 20,000.00 334,000.00
paku 7 2.25 kg 15,000.00 33,750.00
Upah 8.33 m' 20,000.00 166,666.67
Alat bantu 8.33 m' 750.00 6,250.00
2,198,686.01
10 Sloop, Ring Balk 15 x 20 PC Ex Holcim 4.28 m3 61,000.00 261,080.00

Split 0.91 m3 200,000.00 182,000.00
118.37 Besi dia 12 ( Isi 4 ) 11.11 btg 64,630.00 718,111.11

Kawat Bendrat 2.71 kg 15,000.00 40,623.90

Reng 3/4 16.70 btg 15,000.00 250,500.00
paku 5 2.25 kg 15,000.00 33,750.00
Upah 33.33 m' 6,000.00 199,980.00
Alat bantu 33.33 m' 750.00 24,997.50
2,237,766.32
11 Kol;om 15 x 30 PC Ex Holcim 4.28 m3 61,000.00 261,080.00

Split 0.91 m3 200,000.00 182,000.00
78.91 Besi dia 12 ( Isi 4 ) 7.41 btg 64,630.00 478,740.74

7.40 Besi dia 10 ( Isi 2 ) 3.70 btg 42,550.00 157,592.59
2.66 Besi dia 6 ( Bendrat jarak 15 cm ) 9.88 btg 21,850.00 215,802.47
Kawat Bendrat 1.96 kg 15,000.00 29,361.18

Reng 3/4 16.70 btg 15,000.00 250,500.00
paku 5 2.25 kg 15,000.00 33,750.00
Upah 33.33 m' 7,500.00 249,975.00
Alat bantu 33.33 m' 750.00 24,997.50
2,203,221.71
12 Kolom 15 x 35 PC Ex Holcim 4.28 m3 61,000.00 261,080.00
Split 0.91 m3 200,000.00 182,000.00
74.40 Besi dia 12 ( Isi 4 ) 6.98 btg 64,630.00 451,384.13

7.40 Besi dia 10 ( Isi 2 ) 3.49 btg 42,550.00 148,587.30
2.66 Besi dia 6 ( Bendrat jarak 15 cm ) 9.52 btg 21,850.00 208,095.24
Kawat Bendrat 1.69 kg 15,000.00 25,420.94
Papan Cor ( 2 x pakai ) / Triplek 3.31 lbr 20,000.00 66,137.57

Reng 3/4 16.70 btg 15,000.00 250,500.00
paku 5 2.25 kg 15,000.00 33,750.00
Upah 16.19 m' 10,000.00 161,904.76
Alat bantu 16.19 m' 750.00 12,142.86
1,898,202.79
13 Pondasi Setempat 80 x 80 pc 0.82 m3 61,000.00 50,127.36

Split 0.17 m3 200,000.00 34,944.00
Besi dia 10 2.69 btg 39,000.00 104,866.67

Besi dia 8 ( Bendrat jarak 15 cm ) 1.87 btg 29,000.00 54,230.00
Kawat Bendrat 0.44 kg 15,000.00 6,564.49
Upah Cor + Pembesian 1.00 ttk 35,000.00 35,000.00
Bekisting Bataco 0.72 lbr 15,000.00 10,800.00
315,194.92
13 Pondasi Setempat 80 x 80 pc 0.82 m3 61,000.00 50,127.36

Split 0.17 m3 200,000.00 34,944.00
Besi dia 12 2.69 btg 48,000.00 129,066.67

Besi dia 8 ( Bendrat jarak 15 cm ) 1.87 btg 29,000.00 54,230.00
Kawat Bendrat 0.44 kg 15,000.00 6,564.49
Upah Cor + Pembesian 1.00 ttk 35,000.00 35,000.00
Bekisting Bataco 0.72 lbr 15,000.00 10,800.00
339,394.92
Analisa Perumahan ( 19 Mei 2009 )
Pekerjaan Arsitektur
PEKERJAAN PASANGAN
1 1 m2 Rolagh bata Bata Merah 25.00 pcs 600.00 15,000.00

PC 0.07 sak 77,000.00 5,390.00
Pasir 0.01 m3 165,000.00 1,650.00
Upah 1.00 m' 5,000.00 5,000.00
Alat Bantu 1.00 m' 540.80 540.80
27,580.80
2 1 m2 Pas. Bataco Press 1 PC : 5 PS bataco Press 14.00 pcs 1,840.00 25,760.00

PC 0.15 sak 77,000.00 11,896.50
Pasir 0.02 m3 165,000.00 3,300.00
Upah Pasng Bataco 1.00 m2 6,500.00 6,500.00
Alat bantu 1.00 m2 474.57 474.57
47,931.07
3 1 m2 Pas. Dinding bata 1PC : 3PS Bata Merah 77.00 pcs 600.00 46,200.00
( Tasram ) PC Ex Holcim 0.22 sak 77,000.00 16,940.00
Pasir Ex Cempaka 0.08 m3 165,000.00 12,375.00
Upah 1.00 m3 17,000.00 17,000.00
Alat Bantu 1.00 m2 925.15 925.15
93,440.15
4 1 m2 Pas. Dinding bata 1PC : 5PS Bata Merah 75.00 pcs 600.00 45,000.00
PC Ex Holcim 0.20 sak 61,000.00 12,200.00
Pasir Ex Cempaka 0.07 m3 180,000.00 12,600.00
Upah 1.00 m3 25,000.00 25,000.00
Alat Bantu 1.00 m2 1,000.00 1,000.00
95,800.00
5 1 m2 Pas. Dinding Celcon Celcon 9.00 bh 5,500.00 49,500.00

semen dry mix pas. Bata ringan thin bed 111 0.10 sak 50,000.00 5,000.00
Upah 1.00 m2 8,000.00 8,000.00
Alat Bantu 1.00 m2 1,000.00 1,000.00
63,500.00
6 1 m2 Pas. Dinding Hebel Hebel 9.00 m3 7,500.00 67,500.00

semen dry mix pas. Bata ringan thin bed 111 0.10 sak 50,000.00 5,000.00
Upah 1.00 m3 8,000.00 8,000.00
Alat Bantu 1.00 m2 1,000.00 1,000.00
81,500.00
7 1 m2 Plesteran bata Ringan semen dry mix Plester 40 Kg 0.50 sak 34,000.00 17,000.00
( T - 1 cm ) Upah Plester 0.54 sak 9,500.00 5,130.00
Alat Bantu 0.91 m3 1,000.00 910.00
23,040.00
8 1 m2 Plesteran bataco 1PC : 6PS PC 0.14 sak 61,000.00 8,540.00

( Beton Setara K-175 ) Pasir pasang 0.03 m3 180,000.00 5,760.00
Upah Plester 1.00 m2 6,500.00 6,500.00
Alat Bantu 1.00 m2 1,000.00 1,000.00
20,800.00
9 1 m2 Plesteran bata Merah 1PC : 3PS PC 0.19 m3 61,000.00 11,590.00

( T-2cm ) Pasir pasang 0.03 sak 180,000.00 5,400.00
Upah Plester 1.00 m3 23,000.00 23,000.00
Alat bantu 1.00 m2 1,000.00 1,000.00
40,990.00
10 1 m2 Plesteran bata Merah 1PC : 5PS PC 0.15 m3 61,000.00 9,150.00

( T-2cm ) Pasir pasang 0.03 sak 180,000.00 5,580.00
Upah Plester 1.00 m3 23,000.00 23,000.00
Alat bantu 1.00 m2 1,000.00 1,000.00
38,730.00
PEKERJAAN LANTAI
11 1 m2 Screed , tebal 50 mm smooth finish Semen 0.23 SAK 77,000.00 17,525.20

Pasir pasang 0.04 M3 140,000.00 5,880.00
Kawat Ayam 1.00 m2 -
Upah pasang Lantai Screed 1.00 m2 7000 7,000.00
30,405.20
11 1 m2 pas. Keramik lantai 20 x 20 Ex Putih Masterina Keramik 20 x 20 1.20 dus 37,375.00 44,850.00
PC 0.15 sak 77,000.00 11,550.00
Oker Warna ( 1 KG ) 0.25 kg 5,000.00 1,250.00
Pasir pasang 0.03 m3 140,000.00 4,200.00
Pekerja 0.45 m2 35,000.00 15,750.00
Mandor 0.025 m2 55,000.00 1,375.00
Alat Bantu 1.00 m2 789.75 789.75
79,764.75
12 1 m2 pas. Keramik Dinding 20 x 25 Ex Keramik 20 x 25 1.20 dus 82,000.00 98,400.00

PC 0.15 sak 61,000.00 9,150.00
Oker Warna ( 1 KG ) 0.25 kg 5,000.00 1,250.00
Pasir pasang 0.03 m3 180,000.00 5,400.00
Pekerja 0.45 m2 90,000.00 40,500.00
Mandor 0.025 m2 100,000.00 2,500.00
Alat Bantu 1.00 m2 1,000.00 1,000.00
158,200.00
13 1 m2 pas. Keramik Lantai 30 x 30 RD Gold Mulia Keramik 30 x 30 1.20 dus 90,000.00 108,000.00
PC 0.15 sak 61,000.00 9,150.00
Oker Warna ( 1 KG ) 0.25 kg 10,000.00 2,500.00
Pasir pasang 0.03 m3 180,000.00 5,400.00
Pekerja 0.45 m2 90,000.00 40,500.00
Mandor 0.025 m2 100,000.00 2,500.00
Alat Bantu 1.00 m2 1,000.00 1,000.00
169,050.00
13 1 m2 pas. Keramik Lantai 40 x 40 Ex roman Keramik 40 x 40 1.20 dus 52,500.00 63,000.00

PC 0.15 sak 77,000.00 11,550.00
Oker Warna ( 1 KG ) 0.25 kg 10,000.00 2,500.00
Pasir pasang 0.03 m3 140,000.00 4,200.00
Pekerja 0.45 m2 35,000.00 15,750.00
Mandor 0.025 m2 55,000.00 1,375.00
Alat Bantu 1.00 m2 970.00 970.00
99,345.00
15 pas. Batu palimanan 20 x 30 batu palimanan 1.00 m2 69,000.00 69,000.00

PC 0.28 sak 77,000.00 21,560.00
Pasir pasang 0.08 m3 140,000.00 10,500.00
Pekerja 0.65 m2 35,000.00 22,750.00
Mandor 0.050 m2 55,000.00 2,750.00
Alat Bantu 1.00 m2 1,265.60 1,265.60
127,825.60
16 pas. Batu Andesit batu Andesit 40x60 1.00 m2 185,000.00 185,000.00

PC 0.28 sak 61,000.00 17,080.00
Pasir pasang 0.08 m3 180,000.00 13,500.00
Pekerja 0.65 m2 90,000.00 58,500.00
Mandor 0.050 m2 100,000.00 5,000.00
Alat Bantu 1.00 m2 1,000.00 1,000.00
280,080.00
17 Plin Keramik uk 100x300 mm keramik 100x300 mm 1.05 m' 18,000.00 18,900.00

PC 0.02 sak 77,000.00 1,540.00
Pasir pasang 0.004 m3 140,000.00 560.00
Upah Pasang Keramik 1.00 m2 5,000.00 5,000.00
Alat Bantu 1.00 m2 260.00 260.00
26,260.00
17 Plin Keramik uk 100x200 mm keramik 100x200 mm 1.05 m' 19,500.00 20,475.00

PC 0.02 sak 77,000.00 1,540.00
Pasir pasang 0.004 m3 140,000.00 560.00
Upah Pasang Keramik 1.00 m2 5,000.00 5,000.00
Alat Bantu 1.00 m2 275.75 275.75
27,850.75
18 Floor Hardener 4 kg Floor hardener 4 kg 2250 9,000.00

Alat bantu 1 ls 1000 1,000.00
upah pasang 1 m2 5000 5,000.00
15,000.00
18 Floor Hardener 5 kg Floor hardener 5 kg 2250 11,250.00

Alat bantu 1 ls 1000 1,000.00
upah pasang 1 m2 5000 5,000.00
17,250.00
19 1 m' Stair Nosing / Keramik nossing lebar 100 mm Step Nosing 5 x 20 cm 1.05 m' 18,520.00 19,446.00
Semen 0.02 sak 77,000.00 1,752.52
Pasir pasang 0.00 m3 140,000.00 588.00
Upah pasang Step Nosing 1.00 m' 5,000.00 5,000.00
Alat Bantu step nosing 1.00 m' 1,000.00 1,000.00
27,786.52
PEKARJAAN PLAFOND
18 1 m2 plafond gypsum rangka hollow 4 x 4 rangka hollow 4 x 4 4.000 m' 15,000.00 60,000.00
( 60 x 120 ) sekrup gypsum 38.000 bh 150.00 5,700.00
gypsum 9 mm ex.Jaya Board 0.347 lbr 55,000.00 19,097.22
paper tape 0.020 rol 15,000.00 300.00
compoun 0.025 sak 65,000.00 1,625.00
kertas amplas 0.250 lbr 5,000.00 1,250.00
upah gypsum plafond rangka hollow 1.000 m2 20,000.00 20,000.00
alat bantu plafond gypsum rangka hollow 1.000 m2 1,000.00 1,000.00
Wall angle dan peralatan penggantung 18.000 bh 3,000.00 54,000.00
Kawat penggantung tebal 4 mm dengan ulir skrup 6.000 m' 1,000.00 6,000.00
TOTAL 168,972.22
19 plafond gypsum rangka Kayu kaso 4/6 meranti 0.750 m' 20,000.00 15,000.00
( 60 x 120 ) paku rata-rata 0.370 bh 15,000.00 5,550.00
gypsum 9 mm 0.347 lbr 55,000.00 19,097.22
paper tape 0.020 rol 15,000.00 300.00
compoun 0.025 sak 65,000.00 1,625.00
upah gypsum plafond rangka hollow 1.000 m2 8,000.00 8,000.00
alat bantu plafond gypsum rangka hollow 1.000 m2 1,000.00 1,000.00
Wall angle dan peralatan penggantung 18.000 bh 250.00 4,500.00
Kawat penggantung tebal 4 mm dengan ulir skrup 6.000 m' 550.00 3,300.00
TOTAL 59,622.22
20 plafond tripleks 4 mm rangka kayu kaso 4/6 meranti 0.750 btg 20,000.00 15,000.00
paku rata-rata 0.370 kg 15,000.00 5,550.00
paku tripleks 0.100 kg 23,000.00 2,300.00
Tripleks 3 mm 0.347 lbr 43,700.00 15,173.61
Dempul kayu 0.025 kg 15,000.00 375.00
meni kayu 0.250 kg 31,000.00 7,750.00
kuas 0.025 bh 4,600.00 115.00
upah plafond tripleks 4 mm rangka kayu 1.000 m2 8,000.00 8,000.00
alat bantu plafond tripleks 4 mm rangka kayu 1.000 m2 500.00 500.00
TOTAL 57,263.61
21 plafond asbes/eternit kaso 4/6 meranti 0.750 btg 20,000.00 15,000.00

paku rata-rata 0.250 kg 15,000.00 3,750.00
asbes/eternite plat 0.500 lbr 12,000.00 6,000.00
compoun 0.015 sak 65,000.00 975.00
meni kayu 0.250 kg 31,000.00 7,750.00
kuas 0.025 bh 4,600.00 115.00
upah plafond eternite/asbes rangka kayu 1.000 m2 12,500.00 12,500.00
alat bantu plafond tripleks 4 mm rangka kayu 1.000 m2 500.00 500.00
TOTAL 48,090.00
4 1 m2 Acian untuk perbaikan pada permukaan beton Gerenda permukaan Beton yg belum Rata 1.00 m2 2,050.00 2,050.00
exposed Semen 0.07 sak 77,000.00 5,443.90
Upah Aci 1.00 m2 4,100.00 4,100.00
11,593.90
PEKERJAAN ATAP
1 pekerjaan rangka Atap kaso 4/6 meranti 0.75 btg 20,000.00 15,000.00
Reng 3 / 4 0.75 btg 15,000.00 11,250.00
paku 7 0.65 kg 15,000.00 9,750.00
residu 0.02 blek 45,000.00 900.00
Upah pasang Rangka Atap 1.00 m2 8,500.00 8,500.00
Alat bantu 1.00 m2 1,000.00 1,000.00
46,400.00
2 Penutup Atap Genteng flatstone 18.00 pcss 4,000.00 72,000.00

Paku 0.25 kg 15,000.00 3,750.00
Upah 1.00 m2 5,000.00 5,000.00
Alat Bantu 1.00 m2 750.00 750.00
81,500.00
3 Pasangan Nok Morando Nok flatstone 5.00 pcs 4,500.00 22,500.00

PC 0.10 kg 77,000.00 7,700.00
Pasir Pasang 0.06 m2 140,000.00 8,400.00
Papan Ruiter 0.25 lbr 11,000.00 2,750.00
cat Genteng 0.15 klg 43,000.00 6,450.00
Upah Pasang Nok 1.00 m' 8,500.00 8,500.00
Alat bantu 1.00 m' 750.00 750.00
57,050.00
Analisa Perumahan ( 1NOV 2009 )
Pekerjaan M/E dan Plumbing
1 Inst. Penerangan kabel nym 2 x 1.5 4.000 m Rp 3,200.00 Rp 12,800.00

PVC 5/8" 2.000 btg Rp 1,750.00 Rp 3,500.00
Isolasi 0.100 rool Rp 1,000.00 Rp 100.00
lasdop 4.000 bh Rp 5,250.00 Rp 21,000.00
klem 20.000 bh Rp 150.00 Rp 3,000.00
tee dos 1.000 bh Rp 500.00 Rp 500.00
one way dos 1.000 bh Rp 500.00 Rp 500.00
Fitting Out biasa 1.000 unit Rp 35,000.00 Rp 35,000.00
Upah Instalasi titik penerangan 1.000 titik Rp 18,000.00 Rp 18,000.00
alat bantu Instalasi titik penerangan 1.000 titik Rp 500.00 Rp 500.00
TOTAL Rp 94,900.00
2 Inst. Stop Kontak kabel nym 3 x 2.5 4.000 m Rp 6,000.00 Rp 24,000.00

PVC 5/8" 2.000 btg Rp 1,750.00 Rp 3,500.00
lasdop 4.000 bh Rp 5,250.00 Rp 21,000.00
klem 20.000 bh Rp 150.00 Rp 3,000.00
tee dos 1.000 bh Rp 500.00 Rp 500.00
one way dos 1.000 bh Rp 500.00 Rp 500.00
Stop Kontak 1.000 unit Rp 13,500.00 Rp 13,500.00
TOTAL Rp 84,600.00
3 Inst. Kabel Grounding kabel Grounding arede tembaga 6mm 2.000 m' Rp 4,000.00 Rp 8,000.00
upah pasang grounding arde 1.000 titik Rp 15,000.00 Rp 15,000.00
besi tembaga 1.000 bh Rp 15,000.00 Rp 15,000.00
Cincin Grouding 1.000 bh Rp 3,000.00 Rp 3,000.00
Alat bantu Pasang grounding arde 1.000 titik Rp 500.00 Rp 500.00
pipa 5/8" 2.000 m' Rp 1,000.00 Rp 2,000.00
TOTAL Rp 43,500.00
4 Inst. Penangkal Petir SplitZen 1.000 bh Rp 25,000.00 Rp 25,000.00

Kabel penangkal petir 35 mm 16.000 m' Rp 22,000.00 Rp 352,000.00
Pipa Pvc Clipsal 4.000 pcs Rp 7,000.00 Rp 28,000.00
Upah Pemasangan penangkal petir 1.000 m' Rp 100,000.00 Rp 100,000.00
Ground Rood 1.000 bh Rp 75,000.00 Rp 75,000.00
TOTAL Rp 580,000.00
5 Inst. Saklar Ganda kabel nym 3 x 1.5 2.000 m Rp 4,200.00 Rp 8,400.00

kabel nym 2 x 1.5 4.000 m Rp 3,200.00 Rp 12,800.00
PVC 5/8" 2.000 btg Rp 1,750.00 Rp 3,500.00
lasdop 4.000 bh Rp 5,250.00 Rp 21,000.00
klem 20.000 bh Rp 150.00 Rp 3,000.00
tee dos 1.000 bh Rp 3,500.00 Rp 3,500.00
one way dos 1.000 bh Rp 1,500.00 Rp 1,500.00
Saklar Ganda 1.000 unit Rp 13,500.00 Rp 13,500.00
TOTAL Rp 85,800.00
Jakarta 22 Nov 2009
Yanto
Bill Of Quantity
Developer : PT. Nusuno Karya Pengembang : Nusuno Construction PT
: Jl. Raya jati Waringin No.09 Lt-2 pondok Gede Alamat :
Alamat :
Project :
Pekerjaan : Type
Lokasi :
Alamat :
Unit Price Sum. Price

No Description Specification Unit Qty
Rp. Rp.
I Pekerjaan Persiapan
1 Pembersihan Lahan / Lapangan Seng Gelombang m' #REF! #REF!
2 Pengukuran dan Bouwplank Tanah Merah m' #REF! #REF!
3 Los Pekerja unit #REF! #REF!
4 Listrik kerja bln -
5 Air Kerja bln -
Sub. Total Pekerjaan Persiapan #REF!
II Pekerjaan Tanah, Pondasi dan Beton

1 Galian Tanah pondasi Kedalaman ≤ 1m m³ #REF! #REF!
2 urugan Tanah Kembali Ex Galian m³ #REF! #REF!
3 Pondasi batu Kali Camp. 1 pc : 5ps m³ #REF! #REF!
4 Pondasi Rolag bata Camp. 1 pc : 5ps m' #REF! #REF!
5 Pasir urug T-3cm m³ #REF! #REF!
6 Lantai Kerja T-5cm m³ 36,000.00 -
7 Sloop 15 x 15 Beton K - 175 / Setara m³ #REF! #REF!
8 Kolom Praktis 15 x 15 Beton K - 175 / Setara m³ #REF! #REF!
9 Ring Balk 15 x 15 Beton K - 175 / Setara m³ #REF! #REF!
10 Meja pantry T-10cm Beton K - 175 / Setara m³ #REF! #REF!
11 Topi-Topi Kusen T-10cm Beton K - 175 / Setara m³ #REF! #REF!
12 Topi-Topi Teras T-10cm Beton K - 175 / Setara m³ #REF! #REF!
13 Dak Beton Talang T-10cm Beton K - 175 / Setara m³ #REF! #REF!
Sub. Total Pekerjaan Tanah, Pondasi dan Beton #REF!
III Pekerjaan Pasangan Dinding

1 Pas. Dinding bata Camp. 1 pc : 5ps m² #REF! #REF!
2 Plesteran Dinding T-2cm Camp. 1 pc : 5ps m² #REF! #REF!
3 Acian Dinding m² 9,650.00 -
4 Pas. Aksesories Dinding m² -
5 Ban-Banan Dinding m' -
6 Pas. Keramik Dinding KM/WC h-2m keramik 20 x 25 m² #REF! #REF!
7 Pas. Keramik Dinding pantry h-1,5m keramik 20 x 25 m² #REF! #REF!
Sub. Total Pekerjaan Dinding #REF!
IV Pekerjaan Plafond
1 Plafond Interior Gypsum 9mm rangka Hollow 4 x 4 Rangka 60 m² #REF! #REF!
x 120
2 List Plafond Interior Cornis 5cm m' 9,000.00 -
3 Plafond Exterior Treeplek 3mm m² #REF! #REF!
4 List Plafond Exterior Kayu 3 x 4 m' 5,625.00 -
5 Expose Plafond m² 9,650.00 -
Sub. Total Pekerjaan Plafond #REF!
V Pekerjaan Lantai
1 Pas. Keramik Interior 30 x 30 Ex Impresso m² #REF! #REF!
2 Pas. Keramik Teras 30 x 30 Ex Mulia / Setara m² #REF! #REF!
3 Pas. Keramik KM/WC 30 x 30 Ex Mulia / Setara m² #REF! #REF!
Sub. Total Pekerjaan Lantai #REF!
VI Pekerjaan Cat
1 Cat. Dinding Interior Ex Catylac / Setara m² #REF! #REF!
2 Cat. Dinding Exterior Ex Catylac / Setara m² #REF! #REF!
3 Cat Plafond Ex Catylac / Setara m² #REF! #REF!
4 Cat List Plafond Exterior Finish Cat Minyak m' -
5 Cat List Plank Finish Cat Minyak m' -
Sub. Total Pekerjaan Cat #REF!
VII Pekerjaan Kusen, Pintu dan Jendela

1 set -
2 set -
3 set -
4 set -
5 set -
Sub. Total Pekerjaan Pintu Kusen dan jendela -
100 1,200,000.00 12,000.00 344,000.00 3440 15,440.00 750 16,190.00
1,619,000.00
16190
VIII Pekerjaan Sanitair

1 Closet Duduk Ex D-euro unit #REF! #REF!
2 Bak Mandi Fiber bh #REF! #REF!
3 Kitchen Zink Ex Royal bh #REF! #REF!
4 Kran Angsa pcs #REF! #REF!
5 Kran Air pcs #REF! #REF!
6 Floor Drain Ex. Alinco pcs #REF! #REF!
7 Roof Drain Ex. Alinco pcs #REF! #REF!
Sub. Total Pekerjaan Sanitair #REF!
IX Pekerjaan Plumbing
1 Sumber Air Sumur Bor + Pompa Semi Jet Pump unit #REF! #REF!
2 Inst. Air bersih Pipa PVC Ø 1/2 Class AW' m' #REF! #REF!
3 Inst. Air bersih Pipa PVC Ø 3/4 Class AW' m' #REF! #REF!
4 Inst. Air Kotor Pipa PVC Ø 3' Class D m' #REF! #REF!
5 Inst. Air Kotoran Pipa PVC Ø 4' Class D m' #REF! #REF!
Sub. Total Pekerjaan Plumbing #REF!
X Pekerjaan Elektrikal
1 Sambung Daya unit -
2 Box MCB bh #REF! #REF!
3 Inst. Penerangan Kabel NYM 3 x 2,5, Acsesorie Ex Broco ttk #REF! #REF!
4 Inst. Stop Kontak Kabel NYM 3 x 2,5, Acsesorie Ex Broco ttk #REF! #REF!
5 Inst. Saklar Tunggal Kabel NYM 3 x 2,5, Acsesorie Ex Broco ttk #REF! #REF!
6 Inst. Saklar ganda Kabel NYM 3 x 2,5, Acsesorie Ex Broco ttk #REF! #REF!
Sub. Total Pekerjaan Elektrikal #REF!
XI Pekerjaan Lain-Lain
1 Car Port m² -
2 Taman Rumput Gajah m² 25,000.00 -
3 Water proofing Coating System m² 22,000.00 -
4 Septictank + Resapan Pas. Bata Camp. 1pc : 5ps unit 1.000 1,644,210.00 1,644,210.00
5 Bak Kontrol Pas. Bata Camp. 1pc : 5ps unit 2.000 62,982.51 125,965.02
6 Tempat Sampah Pas. Bata Camp. 1pc : 5ps unit 1.000 250,000.00 250,000.00
Sub. Total Pekerjaan Lain-Lain 2,020,175.02
GRAND TOTAL PEKERJAAN INFRASTRUKTUR, SARANA DAN PRASARANA #REF!
Jakarta,
BQ rumah Nusuno Karya Confidential Page 10

Bill Of Quantity
Developer : PT. Nusuno Karya Pengembang : Nusuno Construction PT
: Jl. Raya jati Waringin No.09 Lt-2 pondok Gede Alamat :
Alamat :
Project :
Pekerjaan : Type
Lokasi :
Alamat :
Unit Price Sum. Price

No Description Specification Unit Qty
Rp. Rp.
BQ rumah Nusuno Karya Confidential Page 11

DAFTAR HARGA SATUAN UPAH
PAKETJASA
EXCL. : PEKERJAAN
& PPN 10 STRUKTUR,
% ARSITEKTUR
HARGA HARGA
No DISCRIPTION KOEF SAT UPAH ( DC ) MATERIAL ( SPH )
( Rp ) ( Rp )
A
1 Acian 1.00 m2 12,750.00 12,750.00
B
1 BAK AIR Uk.660x660 Cm 1.00 bh 70,000.00 70,000.00
2 BATH TUB & SHOWER SET TYPE FB 1700 - 75 1.00 bh 375,000.00 375,000.00
3 Batu Kali 1.00 m3 80,000.00 45,000.00
4 Bekisting Kolom 1.00 m2 30,000.00 17,500.00
5 Bekisting Kolom Bulat 1.00 m2 19,000.00 19,000.00
6 Bekisting Plat Lantai 1.00 m2 15,000.00 15,000.00
7 Bekisting Dinding 1.00 m2 30,000.00 17,500.00
8 Bekisting Balok 1.00 m2 30,000.00 17,500.00
9 Buangan tanh keluar proyek 1.00 m3 35,000.00 15,000.00
C
1 CLOSSET DUDUK TYPE CW 420 J / SW 420 JP 1.00 bh 165,000.00 95,000.00
2 CLOSSET JONGKOK TYPE CE 6 1.00 bh 85,000.00 85,000.00
F
1 FLOOR DRAIN TYPE TX 1 AVI 1.00 bh 21,000.00 15,000.00
G
1 Galian Excavator 1.00 m3 17,500.00 17,500.00
2 Galian manual 1.00 m3 22,500.00 22,500.00
3 Gelar Wiremesh M-6 1.00 m2 1,250.00 1,250.00
H
1 HEAD SHOWER TX 438 SZ / TGB 9 MZMC 1.00 bh 45,000.00 45,000.00
2 HEAD SHOWER TX 465 SE 1.00 bh 45,000.00 45,000.00
K
1 KRAN DINDING TYPE T 23 B13 1.00 bh 11,000.00 8,500.00
L
1 Lantai kerja 1.00 m2 12,000.00 6,000.00
N
1 Nat plester 1.00 m' 15,000.00 15,000.00
P
1 Pasangan bata 1.00 m2 19,000.00 9,500.00
2 Plesteran 1.00 m3 12,750.00 6,500.00
3 Pembesian D6 ~ D12 1.00 kg 600.00 315.00
4 Pembesian D13 ~ Keatas 1.00 kg 650.00 315.00
5 Pemadatan Pasir urug 1.00 m3 5,000.00 5,000.00
6 Pasangan Celcon 1.00 m2
S
1 SHOWER SPRAY TYPE TX 403 SCR 1.00 bh 45,000.00 45,000.00
T
1 TEMPAT SABUN TYPE TS 125 R 1.00 bh 8,500.00 8,500.00
U
1 Upah Cor ready Mix 1.00 m3 30,000.00 30,000.00
2 Upah cor sitemix 1.00 m3 65,000.00 65,000.00
3 Upah cor kolom praktis 1.00 m' 38,000.00 6,000.00
4 Upah pasangan batako 1.00 m2 6,500.00 6,500.00
5 Upah bekisting tangga 1.00 m2 19,000.00 19,000.00
6 Upah pasang homogenious 1.00 m2 35,000.00 35,000.00
DAFTAR HARGA SATUAN UPAH
PAKETJASA
EXCL. : PEKERJAAN
& PPN 10 STRUKTUR,
% ARSITEKTUR
HARGA HARGA
No DISCRIPTION KOEF SAT UPAH ( DC ) MATERIAL ( SPH )
( Rp ) ( Rp )
7 Upah pasang keramik lantai 1.00 m2 15,000.00 15,000.00
8 Upah pasang nosing 1.00 m' 7,500.00 7,500.00
9 Upah pasang dinding keramik 1.00 m2 15,000.00 15,000.00
10 Upah exposed beton 1.00 m2 25,000.00 25,000.00
11 Upah meja beton lapis keramik 1.00 m' 25,000.00 25,000.00
12 Upah potong kepala tiang 1.00 ttk 70,000.00 70,000.00
13 Upah gelar wiremesh M-8 1.00 m2 1,750.00 1,750.00
14 Upah Back Fill 1.00 m3 15,000.00 15,000.00
15 Upah buang tanah keluar 1.00 m3 20,000.00 20,000.00
16 Upah tebar pasir urug 1.00 m2 2,500.00 2,500.00
17 Upah pasang marble 1.00 m2 125,000.00 125,000.00
18 Upah pasang Rangka Atap 1.00 m2 8,500.00 8,500.00
19 Upah Pasang Nok 1.00 m' 10,000.00 10,000.00
20 Upah pasang batu alam paras 1.00 m2 50,000.00 50,000.00
21 URINOIR U 57 1.00 bh 110,000.00 110,000.00
22 Urugan Pasir 1.00 m3 20,000.00 20,000.00
23 Urugan tanah bekas galian excavator 1.00 m3 10,000.00 10,000.00
W
1 WASTAFEL TYPE LW 830 CJ / TX 108 LDN 1.00 bh 50,000.00 50,000.00
2 WASTAFEL TYPE L 34 1.00 bh 50,000.00 50,000.00
Jakarta , 19 Februari 2009
PT. Nusuno Karya

Perenc. Dan Pembangunan
DAFTAR HARGA MATERIAL
2013 - 2014
NO NAMA BARANG SATUAN
A
1 Amplast m
2 Amplast lbr
3 Amplast Roll roll
4 Abu batu m3
5 Aqua proof ( Mona Roof ) gln
6 Aqua proof ( Aqua Plas ) gln
7 Asbes 180 / 105 lbr
8 Asbes 240 / 105 lbr
9 Asbes 270 / 105 lbr
10 Asbes 210 / 105 lbr
B
1 Bak Mandi Fiber Oval ss bh
2 Bak Cat bh
3 Balok 5/10 Meranti btg
4 Balok 5/10 Borneo btg
5 Balok 5/10 kamper btg
6 Balok 6/12 Meranti btg
8 Balok 6/12 Kamper btg
9 Balok 8/12 meranti btg
11 Balok 8/12 Kamper btg
12 Bata Merah P Dede pcs
13 Bataco bh
14 Batu Candi Alur 15x30 m2
15 Batu Alam palimanan 20x30 m
16 Batu Alam andesit candi 20x30 m
17 Batu Belah m3
18 Batu Kapur trtn
19 Batu Andesit m2
19 Beskos m3
20 Benang glg
21 Benang nilon 20 bh pak
22 Box MCB isi 4 yang bagus (presto) bh
23 Besi dia 6 btg
24 Besi dia 8 btg
25 Besi dia 10 btg
26 Besi Dia 12 btg
27 Besi Dia 13 Full ( Ulir ) btg
28 Besi Dia 16 Full ( Ulir ) btg
Page 14 of 171
29 Besi Dia 13 Ulir ( Sedang / Biasa ) Tol 1mm) btg
30 Besi Dia 16 Ulir ( Sedang / Biasa ) Tol 1mm) btg
31 Bodem 5 kg 12 LB bh
32 Blencong bh
33 Bambu btg
34 Balok 6x12x4 m3
35 Balok 8x12x4 m3
36 Besi siku uk 5x5 (4.4x4.4 tebal 2.5) btg
37 Besi siku uk 5x5 (4.8x4.8 tebal 4.4) btg
38 Baut gipsum 6x1 bh
Beton Ready Mix

Sales Galuh Setiawan 081646095628
1 K-225 Slump 12 ±2 m3
2 K-250 Slump 12 ±2 m3
3 K-275 Slump 12 ±2 m3
4 K-300 Slump 12 ±2 m3
Concrete Pump
1 Long Bump <100m3 m3
2 Long Bump >100m3 m3
C
1 Cat Paperlace (interior) pail
2 Cat Paperlace (exterior) pail
3 Cat Paperlace (exterior) gln
4 Cat White SS pail
5 Cat White SS gln
6 Cat Wall Sealer pail
7 Cat Silky Grey pail
8 Cat Premium grey (exterior) pail
9 Cat Tamarin (Exterior) pail
10 Cat bluish grey (Exterior) pail
11 Cat spectra red (Exterior) gln
12 Cat Ashley grey (Exterior) gln
13 Cat Minyak klg
14 Cat Fuka Cloudy Morning ( 25kg) pail
15 Cat Fuka Cloudy Morning ( 5kg) gln
16 Cat metro White ( 25kg ) pail
17 Cat metro White ( 5kg ) gln
18 Cat Fuka Rice Cake ( 25kg ) pail
19 Cat Fuka Rice Cake ( 5kg ) gln
20 Cat Tembok Petrro Clear Blue pail
21 Cat Tembok Petrro Clear Green pail
22 Cat Tembok Petrro Goose wing pail
23 cat Genteng Disniluk gln
24 Cat kappa Luxuryl col 907 silky grey pail
Page 15 of 171
25 Cat kappa Luxuryl col 907 super White pail
26 Cat kayu 429 / glotek klg
27 Cat Kayu Lippo 807 klg
28 Cat Tembok paper lace pail
29 Cat Tembok Light Stone pail
30 Cat Tembok dusky white pail
31 Cat Prome Wall sealer pail
Interior
32 Dulux 20 ltr
33 Mowilex 20 ltr
34 Catylaq 25 ltr
35 Vinilex 25 ltr
36 Metrolite 25 ltr
37 Matex 25 ltr
38 Profitex 25 ltr
Exterior
39 Dulux 20 ltr
40 Mowilex 20 ltr
Cat Kayu
41 Dulux 1 kg
42 Mowilex 1 kg
43 Catylaq 1 kg
31 Glotek 1 kg
32 Emco 1 kg
33 Globe Super Gloss 1 kg
34 Closet jongkok bh
35 Colt Bond klg
36 Closet Duduk D-Euro set
37 Closet Duduk Inova set
38 Closet Duduk parma Putih set
39 Clear gloss ltr
40 Corong Talang bh
41 Cor men (Pengeras beton) klg
42 Conektor terminal TV bh
1 Double nevel 1" btg

2 Daun Jendela pendek (PONO) bh
3 Daun Jendela panjang (PONO) bh
4 Down light 3" silver bh
5 Down light 4" silver bh
E
1 Elbow 3 pcs
2 Elbow 4 pcs
3 Ember kerja Hitam bh
4 Ember cor hijau bh
Page 16 of 171
5 Ember Besar bh
6 Engsel 4' silver ( pekson ) psg
7 Engsel 3' silver ( pekson ) psg
8 Engsel 4' bintara ( gold ) psg
9 Engsel 3' bintara ( gold ) psg
10 Engsel 4' Kranji psg
11 Engsel 3' Kranji psg
12 Eksospen plafon bh
13 Engsel 3' ( kuning ) Tritop psg
14 Engsel 4' dorlock ( putih ) Tritop psg
15 Engsel 4' Fidel ( putih ) psg
16 Engsel 3' Dorlock ( putih ) psg
17 Engsel 4' psg
18 Engsel 3' psg
1 Fitting bh
2 Foll drain bh
3 Fiber glas (gelombang) uk 2.4 m lbr
G
1 Gagang cangkul pcs
2 gergaji besi + Gagang pcs
3 Grendel pcs
4 Cangkul + Gagang pcs
5 Genteng M-Class pcs
6 Genteng Morando pcs
7 Genteng beton (kranji) pcs
8 Nok Genteng (kranji) pcs
9 Genteng KIA pcs
10 Nok Badan KIA pcs
11 Nok Y KIA pcs
12 Nok Ujung KIA pcs
13 Gantungan Talang bh
14 Gunting Basi manual ukuran sedang bh
15 Grc uk.122x244 / 4 mm (Asia Permai) lbr
19 Glass woll 16kx1"x1,2x30 meter lapis alumun roll
20 Gypsum lbr
Kanmuri Milenio ( Double Interlocking)

7 Warna Natural pcs
7 Warna Standart pcs
8 Warna Spesial pcs
9 Warna Exclusive pcs
Page 17 of 171
Kanmuri Expancia ( Double Interlocking)
10 Warna Natural pcs
11 Warna Standart pcs
12 Warna Spesial pcs
13 Warna Exclusive pcs
14 Gergaji Kayu pcs
15 Glass Block bh
16 Gypsum 9mm Ex jaya Board (120 x 240 ) lbr
17 Gypsum 9mm Ex Elephant Board (120 x 240 ) lbr
18 Gypsum 9mm Ex Star Board (120 x 240 ) lbr
19 Gypsum 9mm Ex Aplas Board (120 x 240 ) lbr
20 Gypsum 9mm Ex Knuff Board (120 x 240 ) lbr
Granit
Impero 40 x 40 m2
Granito 40 x 40 m2
Inesa 40 x 40 m2
Niro 40 x 40 m2
Essenza 40 x 40 m2
H
1 Hak Angin bh
2 Hebel Block reguler Tebal 10mm ( m3 ) m3
3 Hebel Block Jumbo ( m3 ) m3
4 Handel utama bh
5 Handel Minimalis bh
6 Handel ruangan silver bh
7 Handel ruangan silver + rm kunci set
8 Hollow 2x4 btg
9 Hollow 4x4 btg
I
1 Impala ( Thiner ) klg
2 Impra kamper klg
3 Impra WF 115 Jati 5 kg gln
4 Imfra dempul (5 lt) gln
5 Imfra dempul klg
6 Imfra politur mahony klg
7 Imfra politur teak klg
8 Isarplas roll
9 Isolasi Unibel klg
J
1 Jet pump pompa sova set
2 Jet pump pompa waser set
3 Jet pump pompa shi mitsu set
K
1 Kabel Eterna 3 x 2,5 (white)/50 mtr roll
Page 18 of 171
2 Kabel Eterna 3 x 1,5 (white) roll
3 Kabel Eterna 3 x 1,5 (black) roll
6 Kabel Eterna 3 x 4 (white) roll
7 Kabel Eterna 3 x 4 (white) mtr
8 Kabel Eterna 4 x 4 (white) roll
9 Kabel gold 3x2,5 (white) roll
10 Kabel gold 2x1,5 (white) roll
11 Kabel telepon / 100 meter roll
12 Kabel antena roll
13 Kabel telepon isi 4/100 mtr roll
14 Kabel antena tv 75 ohm serat kuning / 100 mtr roll
15 Kabel bc 6 mm arde mtr
16 Kabel tupur 3x4 eterna mtr
17 Kabel Tupur 3 x 6 roll
18 Klem listrik bks
18 Kaca Bening 3mm m2
22 Kaca Raiben 3mm m2
26 Kape sliper (biasa) bh
27 Kape sliper (bagus) bh
28 Kape gagang 2 in set
29 Karpet talang lebar 90 cm mtr
30 Karpet talang 90 master roll
31 Karpet talang 55 master roll
32 Kawat Ayak 1/2 cm roll
33 Kawat Ayak m2
34 Kawat ram/ayam 30 mtr (U/Pipa) roll
35 kawat Bendrat ( Lokal ) 10 kg roll
36 kawat Bendrat RRT roll
37 kawat Loket m2
32 Kasau 4 x 6 Meranti btg
33 Kasau 4 x 6 Borneo btg
34 Kasau 4 x 6 Kamper btg
35 Kasau 5 x 7 Meranti btg
36 Kasau 5 x 7 Borneo btg
37 Kasau 5 x 7 kamper btg
38 Kawat Ayak m2
39 Keramik Accura Alicia Light Beige dus
40 Keramik Asia Tile Roxy Green 20 x 20 dus
41 Keramik Hercules Xenon Crema 40 x 40 dus
Page 19 of 171
42 Keramik KIA Eunice Beiege 20 x 25 dus
43 Keramik KIA Eunice Medium Beiege 20 x 25 dus
43 Keramik KIA RD Gold 30 x 30 dus
44 Keramik Impresso Putih 30 x 30 dus
45 Keramik KIA Ridge View Beiege dus
46 Keramik Masterina EM 02 30 x 30 dus
47 Keramik Milan Tripia Bone 30 x 30 dus
48 Keramik Light pink 20 x 20 dus
49 Keramik Mulia Greet Wall Teracoti dus
50 Keramik KIA RedgeView Beiege 30 x 30 dus
51 Keramik Caruso Grey 20 x 25 dus
52 Keramik 40 x 40 Impresso Hero Beige dus
53 Keramik 30 x 30 RD Gold Mulia dus
54 Keramik KIA Ivory flat 20/0 kw II pcs
55 Keramik list villano pcs
56 Keramik garuda 60 x 60 (G 62015) = 1.44 mtr dus
57 Keramik teras 30x30 Eldorado sand Mulia dus
58 Keramik teras 30x30 Edge field dus
59 Keramik 20x20 km mandi pegasus 2966 dus
60 Keramik meja/dinding dapur 20x20 Ivory flate dus
61 Garuda sunder ling dus
62 Garuda sandering med crema dus
63 Keramik 40x40 Xenon crema dus
64 Mulia R gold light dus
65 Keramik 20x25 Impresso hero beige dus
66 Keramik 20x25 Impresso hero med beige dus
67 Keramik teras 30x30 mulia GREAT teracota dus
68 Keramik 30x30 milan tripia beige dus
69 Keramik 20x20 Asia tile roxy green dus
70 Keramik 20x25 alicia light beige mulia dus
71 Keramik 30x30 great wall tera kota dus
72 Keramik 30x30 etna grey dus
73 Keramik 40x40 KW I Xenon Crema (Hercules) dus
74 Keramik 20x25 hero med beige dus
75 Keramik list a 147 yellow dus
76 Keramik 30x30 teras rd taupe 03 dus
77 Keramik 30x30 teras edfile taupe dus
78 Keramik 30x30 teras ed taupe dus
79 Keramik 20x20 putih oka dus
80 Keramik 20x20 putih masterina dus
81 Keramik 60x60 verona Z 6013s KW 1 dus
82 Keramik 40x40 masterina M4gs155 KW III Bog dus
83 Kitchen Zink dengan sayap bh
84 Kitchen Zink tanpa sayap bh
85 Kitchen Zink double dengan sayap bh
84 Knee 2' AW Dextron pcs
85 Knee 4' D Dextron pcs
86 Knee 3' D Dextron pcs
Page 20 of 171
87 Knee 3/4' AW Dextron pcs
88 Knee 1' AW Dextron pcs
89 Knee 1 x 1/4' AW Dextron pcs
90 Knee 1/2 AW Dextron pcs
91 Knie Drat 1/2 AW Dextron pcs
92 Kran Air pcs
93 Kran Tembok pcs
94 Kuas Roll besar ( Roll Ace ) pcs
95 Kuas Roll Kecil ( Roll Ace ) pcs
96 Kuas 1' pcs
97 Kuas 1,5' pcs
98 Kuas 2' pcs
99 Kuas 2,5' pcs
100 Kuas 3' (biasa) pcs
101 Kuas 3' (bagus) pcs
101 Kuas 3,5' pcs
102 Kuas 4' pcs
103 Kran Shower Toilet pcs
104 Kran Kitchen Zink pcs
105 Kunci HOLZ ( dalam ) pcs
106 Kunci Bulat MAB 587 S/S BK pcs
107 Kunci Pintu Utama Boulova pcs
108 Handle 264 88 SN CP pcs
109 Handle Pintu Double ( Depan ) pcs
110 Kaso 5x7x4 m3
111 Kaso 4x6x4 (6 btg)/ kaso proyek ikat
112 Kaso 5x7x4 (4 btg) ikat
113 Kusen kaca mati 30x230 bh
114 Kawat duri (30 mtr) roll
115 Kabel data AMP u/ komputer mtr
116 Kayu dolken uk 8 btg
Kunci
117 Firo set
118 Napoli set
119 Romaco set
120 Ferza set
121 TOP set
122 paloma set
123 Yale set
124 Beluci set
L
1 Lakban kertas pcs
2 Lakban kertas gypsum lbr
3 Lampu TL 20 Watt pcs
4 Lampu TL 36 Watt pcs
5 Lampu Pijar 5 watt pcs
6 Lampu Ball Ice pcs
Page 21 of 171
7 Lampu TL + box set
8 Lampu TL 2 x 20 + box (TKO) set
9 Lampu Pijar Ball Ice pcs
10 Lamskar Pipa pcs
11 Lock Case Mab pelor SN + CYL CK set
12 Lock Case Dorlock SN + CYL set
13 Lentrek pcs
14 List Villano (Keramik) pcs
15 List 1 cm K 24 btg
16 List K3 btg
17 Lem isaplas tube bh
18 Lem piber + serat kantong
19 Loster bata merah uk.10x20 bh
20 Linggis bh
M
1 Makadam 5 x 7 m3
2 Mata Gergaji Besi pcs
3 Melamin Putih lbr
4 Melamin sending gln
5 Mesin Pompa Air Shimizu set
6 Mesin Pompa Air semi jet Dop Aqua set
7 Mesin Gurinda ATS bh
8 Mesin Gurinda Modern bh
9 Mesin Gurinda bosch unit
10 Mesin Serut listrik ATS unit
11 Mesin Serut listrik Modern unit
12 Mesin Serut listrik bosch unit
13 Mesin Pompa Air jet Pump "WASHER" unit
14 Mesin Bor bosch unit
15 Meni Kayu gln
16 MCB 6A pcs
17 MCB 10A pcs
18 MCB 16A MG pcs
19 MCB 16A hosiki pcs
20 Martil 1/2 kg bh
21 Meteran stell 50 mrt (Depo Bangunan) bh
22 Mata Bor beton 10 mm bh
N
1 Nok Morando pcs
2 Nok Asbes pcs
3 Nok M-Class pcs
4 Nok 3 Arah M-Class pcs
5 Nok 3 Arah Morando pcs
6 Nok Ujung Jurai Morando pcs
7 Nok Ujung Jurai M-Class pcs
Page 22 of 171
O
1 Oker kntng
2 OverVal pcs
3 Oli Bekas (209 ltr) / 2,145 drum
4 Otomatis (pompa Air) bh
P
1 Pacul Cap Ayam pcs
2 Pacul + Gagang pcs
3 Paku Triplek kg
4 paku 5 30 kg (Asia Permai) kg
5 paku 7 kg
6 paku 10 kg
7 paku 12 kg
8 paku 5 30 kg (Asia Permai) dus
9 paku 7 dus
10 paku 10 dus
11 paku 12 dus
12 Paku beton 7 cm bh
13 Paku payung RRT kg
14 Paku Asbes 5 cm kg
15 Paku Asbes 7 cm kg
16 Karet kg
17 Paku Gipsum 3 cm dus
18 Plamir baliluk gln
19 Plamir Matek gln
20 Papan Cor 2 x 20 x 400 btg
21 Papan Cor 2 x 20 x 400 m3
22 Papan Lisplank 2 x 20 x 400 lbr
23 Papan Lisplank 2 x 20 x 400 m3
24 Papan Tumpang Sari 2 x 10 x 400 lbr
25 Papan Meranti batu 3x20x4 lbr
26 Pasir P Bardo, Anang tronton
27 Pasir Beton m3
28 Pasir Mundu Grandong m3
29 Pasir Mundu Grandong m3
30 Pengki Karet bh
30 Pipa Galvanis 1/2" (6 mtr) btg
31 Pipa PVC 1/2 wavin AW btg
32 Pipa PVC 3/4 wavin D btg
33 Pipa PVC 1 btg
34 Pipa PVC 2D btg
35 Pipa PVC 1 1/4 wavin D btg
36 Pipa PVC 1 1/2 btg
37 Pipa PVC 2 wavin btg
38 Piipa PVC 2 1/2 D btg
39 Pipa PVC 3' btg
Page 23 of 171
40 Pipa PVC 3' wavin D btg
41 Pipa PVC 4' btg
42 Pipa PVC 4' vga D btg
43 Pipa PVC 4' wavin D btg
44 Pipa ac 2 pk mtr
45 Paralon 5/8 btg
46 Plastik Cor (50 mtr) roll
47 Plastik Cor mtr
48 Pisau Keramik bh
49 Pisau Keramik granit bosh bh
50 Pleksibel 30 cm bh
51 Pleksibel 60 cm bh
52 Pahat Beton bh
53 Pidet bh
54 Propan stone care (Pengkilap Batu alam) klg
55 Pompa Air Wasser unit
56 Pull Handle Kotak SS psng
57 Porstek bh
R
1 Rumah Kunci bh
2 Silinder Kunci bh
3 Rumah Sealent bh
4 Roof Mesh 3315 uk.1,8 x 30 mtr roll
5 Reng 3x4x4 m3
6 Railing Balkon mtr
7 Kanopi belakang mtr
8 Railing Tangga mtr
9 RC. SDL 1 x 1/2 bh
10 Residu blek
11 Roof Drain pcs
12 Reng 2 x 3 Meranti btg
13 Reng 2 x 3 Borneo btg
14 Reng 2 x 3 Kamper btg
15 Reng 3 x 4 Meranti btg
16 Reng 3 x 4 Borneo btg
17 Reng 3 x 4 Kamper btg
S
1 Saklar Engsel pcs
2 Saklar Tunggal broco pcs
3 Saklar Seri/double broco pcs
4 Saringan Air Plastik pcs
5 Stop Kontak pcs
6 Stop Kontak ac bh
7 Stop Kontak ac duy fw bh
8 Stop Kontak kabel data + tlp bh
9 Selang Air 5/8 m'
Page 24 of 171
10 Selang Air 1/2 m'
11 Selang Kloset pcs
12 Selang Water pas m'
13 Skraf bagus set
14 Semen Gresik ( 40 kg ) sak
15 Semen 3 Roda ( 40 kg ) sak
16 Semen Gresik ( 50 kg ) sak
17 Semen 3 Roda ( 50 kg ) sak
18 Semen Holcim ( 40 kg ) sak
19 Semen Holcim ( 50 kg ) sak
20 Semen Putih Panda ( 40 kg ) sak
21 Seng Gelombang lbr
22 Seng Gelombang T 55 mtr
23 Seng Plat uk.90 (50 mtr) roll
24 Seng Plat uk.90 m
25 Sepatu Boot psg
26 Sirtu m3
27 Skop pcs
28 Skrap set
29 Skrap yang bagus set
30 SDD 1/2' DX pcs
31 SDL 1/2' DX pcs
32 SDD 1/2' RC pcs
33 SDL 1/2' RC pcs
34 SDL 3/4' pcs
35 Sok 1' pcs
36 Sok 1 1/4' pcs
37 Sok Drat Luar 1' pcs
38 Sok Drat Luar 1 1/2' pcs
39 Sok Drat Luar 1 1/4' pcs
40 Dop 1/2 pcs
41 Dop 3/4 pcs
42 Dop 3 pcs
43 Dop drat luar 1/2 pcs
44 Sok Drat luar 1x1/2 pcs
45 Sok Drat Dalam 1x1/2 pcs
46 sanpolag klg
47 Solatip PVC pcs
48 Split 1 x 2 m3
49 Spring Knipe pcs
50 Stop Kran 1/2' pcs
51 Stop Kran pcs
52 Seltip merek honda bh
53 Sealent (Biasa) botol
54 Sealent (Bagus) botol
55 Selang fleksibel 30 cm bh
Page 25 of 171
59 Shower mandi bh
60 Slot tanam bh
61 Statwr lampu neon bh
62 Sepul gurinda bh
T
1 Tee 1/2 rucika pcs
2 Tee besi 1/2 bh
3 Tee 3/4 pcs
4 Tee 3" pcs
5 Tee 4" pcs
6 Tee 4" x 3" rucika pcs
7 Tangki Air ( Penguin ) bh
8 Tangki Air ( Eagle ) bh
9 Teedus pcs
10 Imbodus pcs
11 Thiner Impala klg
12 Thiner tosi klg
12 Thiner ND klg
13 Thiner Cemerlang klg
14 tesenklep 1/2 bh
15 tesenklep 1/2 dari besi bh
15 Treeplek 3mm lbr
16 Treeplek 4mm lbr
17 Treeplek 6mm lbr
18 Treeplek 8mm lbr
19 Treeplek 8mm bs lbr
18 Treeplek 9mm lbr
19 Treeplek 12mm lbr
22 Talang PVC btg
23 Tang kombinasi bh
24 Tali ijuk ikt
25 Tambang besar mtr
26 Tambang plastik mtr
27 T Washer bh
28 Terpal 3x4 set
29 Tabung u/ pompa air bh
30 Tabung jet pump (D.A.B) bh
31 T Shower bh
32 Tombol pencet closed bh
33 Toren 1000 ltr penghuin bh
34 Toren kapasitas 500 liter eagle bh
35 Toren 500 liter eagle + otomatis radar bh
36 Tangga putar ls
37 Tangki air 500 ltr (Penghuin) bh
Page 26 of 171
U
1 U-DITCH 300X400 bh
V
1 Vlok sok 1" bh
2 Vlok sok 1 1/4" bh
3 Vlok sok 1 x 3/4" (biasa) bh
4 Vlok sok 3x4 (biasa) bh
5 Vlok sok 3x4 RC bh
6 Vlok sok 3/4 x 1/2 (Mentari Baru) bh
7 Vlok sok 3x2 bh
8 Vlok sok 1 1/4 x 3" bh
W
1 Wastafel gantung set
2 Wastafel gantung america standar bh
3 Waterproofing (4 klg) gln
4 Waterproofing (1 klg) klg
5 Water heater Ariston star 15 liter set
6 Flexibel 30 cm / kaku bh
7 Aqua plus (4 kg) gln
8 Aqua plus (1 kg) klg
9 Aqua prup (1 kg) klg
10 Serat pcs
11 Water proofing crem (nusuno paint) gln
Page 27 of 171
GA MATERIAL
2014
HARGA MATERIAL
8,050.00
3,450.00
360,500.00
98,000.00
97,850.00
43,125.00
45,389.00
60,506.00
60,375.00
51,750.00
201,250.00
5,750.00
40,000.00
28,000.00
80,000.00
55,500.00
48,000.00
120,000.00
90,000.00
65,000.00
135,000.00
355.00
1,840.00
103,500.00
69,000.00
126,500.00
138,000.00
1,200,000.00
185,000.00
126,500.00
1,150.00
17,250.00
32,775.00
21,850.00
27,600.00
42,550.00
64,630.00
71,875.00
104,650.00
Page 28 of 171
66,350.00
112,300.00
74,750.00
52,900.00
7,500.00
1,610,000.00
1,725,000.00
79,350.00
155,250.00
115.00
425,000.00
440,000.00
450,000.00
460,000.00
1,700,000.00
17,000.00
190,000.00
300,000.00
70,000.00
190,000.00
35,000.00
240,000.00
300,000.00
300,000.00
300,000.00
300,000.00
150,000.00
65,000.00
43,125.00
210,150.00
49,500.00
210,150.00
49,500.00
210,150.00
49,500.00
204,000.00
204,000.00
204,000.00
80,500.00
204,000.00
Page 29 of 171
204,000.00
27,000.00
20,000.00
190,000.00
210,150.00
210,150.00
756,000.00
596,000.00
275,000.00
286,000.00
241,500.00
150,000.00
90,000.00
959,000.00
668,000.00
51,700.00
58,000.00
26,000.00
27,950.00
35,000.00
19,000.00
71,875.00
40,250.00
525,000.00
530,000.00
580,750.00
48,300.00
8,625.00
31,625.00
34,500.00
9,200.00
143,750.00
178,250.00
17,250.00
18,400.00
11,500.00
17,600.00
28,290.00
40,020.00
Page 30 of 171
6,500.00
18,400.00
16,100.00
9,775.00
6,325.00
161,000.00
6,325.00
161,000.00
10,000.00
9,775.00
15,000.00
6,325.00
7,500.00
6,500.00
5,750.00
5,750.00
55,200.00
5,750.00
31,050.00
5,750.00
54,625.00
5,290.00
1,600.00
3,680.00
4,600.00
4,888.00
13,225.00
57,500.00
46,000.00
1,725.00
195,500.00
51,750.00
109,250.00
224,250.00
327,750.00
626,750.00
54,050.00
6,000.00
3,400.00
6,500.00
11,250.00
Page 31 of 171
8,500.00
5,400.00
9,500.00
10,500.00
57,000.00
19,550.00
41,000.00
35,500.00
34,000.00
33,000.00
38,000.00
110,000.00
180,000.00
125,000.00
135,000.00
167,000.00
6,900.00
646,500.00
656,500.00
40,250.00
74,750.00
29,900.00
54,625.00
18,400.00
20,700.00
20,125.00
28,750.00
104,420.00
117,300.00
28,750.00
47,150.00
47,150.00
6,900.00
6,900.00
977,500.00
1,219,000.00
1,380,000.00
359,950.00
Page 32 of 171
220,800.00
465,520.00
285,200.00
201,250.00
546,250.00
17,250.00
1,013,840.00
307,625.00
175,375.00
80,500.00
92,000.00
109,250.00
649,750.00
14,375.00
17,250.00
17,500.00
3,450.00
75,000.00
62,675.00
74,750.00
130,000.00
185,000.00
62,500.00
62,500.00
125,000.00
220,000.00
8,625.00
20,125.00
5,750.00
14,375.00
402,500.00
210,450.00
258,750.00
15,000.00
224,250.00
132,250.00
170,000.00
40,000.00
20,000.00
22,000.00
32,000.00
30,000.00
22,000.00
50,000.00
15,000.00
36,500.00
37,500.00
38,000.00
Page 33 of 171
47,150.00
49,450.00
37,000.00
23,000.00
37,000.00
38,000.00
37,500.00
37,500.00
35,000.00
37,000.00
32,000.00
41,975.00
39,100.00
40,250.00
8,625.00
127,512.00
31,625.00
28,750.00
41,400.00
39,100.00
43,700.00
44,850.00
46,000.00
39,100.00
40,250.00
41,400.00
37,950.00
40,250.00
41,400.00
43,125.00
36,225.00
35,650.00
46,000.00
40,250.00
3,450.00
32,200.00
28,750.00
35,650.00
33,925.00
37,375.00
153,180.00
34,500.00
184,000.00
143,750.00
373,750.00
5,500.00
7,500.00
5,000.00
Page 34 of 171
1,750.00
1,750.00
2,250.00
1,500.00
2,000.00
18,500.00
22,500.00
30,000.00
12,500.00
2,300.00
4,600.00
6,900.00
8,050.00
3,260.00
9,200.00
6,000.00
14,375.00
43,125.00
30,000.00
53,000.00
22,000.00
82,500.00
65,000.00
98,000.00
1,610,000.00
103,500.00
103,500.00
23,000.00
74,750.00
86,250.00
19,864.00
265,000.00
20,000.00
60,500.00
27,500.00
25,000.00
381,400.00
110,000.00
110,000.00
2,875.00
8,625.00
6,900.00
12,650.00
2,875.00
40,250.00
Page 35 of 171
56,350.00
132,250.00
54,625.00
12,500.00
52,900.00
52,900.00
28,750.00
8,625.00
8,050.00
10,350.00
6,900.00
11,500.00
2,300.00
54,625.00
109,250.00
10,500.00
71,875.00
170,775.00
396,750.00
540,500.00
218,500.00
212,750.00
675,280.00
264,500.00
310,500.00
1,092,500.00
800,000.00
675,280.00
34,500.00
20,125.00
20,125.00
46,000.00
14,375.00
40,250.00
99,705.00
20,125.00
7,000.00
25,875.00
13,000.00
52,550.00
29,500.00
23,500.00
39,500.00
Page 36 of 171
3,450.00
5,750.00
517,500.00
14,375.00
35,000.00
51,750.00
23,000.00
11,000.00
11,000.00
11,000.00
11,000.00
362,250.00
362,250.00
362,250.00
362,250.00
3,450.00
20,125.00
23,000.00
23,000.00
2,875.00
105,800.00
40,250.00
54,625.00
14,500.00
544,065.00
45,425.00
1,955,000.00
22,713.00
110,400.00
3,200,000.00
190,000.00
180,000.00
180,000.00
8,625.00
74,750.00
14,950.00
18,446.00
29,141.00
33,735.00
24,188.00
30,037.00
36,800.00
52,245.00
66,131.00
Page 37 of 171
58,943.00
78,200.00
51,750.00
92,000.00
28,175.00
6,900.00
126,500.00
4,600.00
28,750.00
103,500.00
16,100.00
17,250.00
13,800.00
13,800.00
48,875.00
257,500.00
201,000.00
11,500.00
26,450.00
17,250.00
14,375.00
373,750.00
1,610,000.00
276,000.00
264,500.00
287,500.00
2,000.00
28,750.00
27,500.00
8,000.00
3,500.00
4,500.00
10,500.00
7,500.00
15,000.00
9,000.00
14,375.00
17,250.00
5,750.00
14,375.00
31,625.00
66,125.00
48,300.00
6,900.00
Page 38 of 171
6,325.00
11,000.00
1,725.00
17,250.00
55,000.00
58,000.00
65,000.00
78,000.00
57,000.00
77,000.00
90,000.00
43,125.00
23,000.00
1,437,500.00
25,300.00
47,500.00
95,000.00
54,625.00
9,200.00
17,250.00
2,000.00
2,000.00
2,875.00
2,875.00
3,450.00
5,750.00
6,325.00
5,750.00
2,875.00
6,900.00
1,725.00
3,450.00
5,750.00
2,875.00
5,750.00
5,750.00
31,625.00
3,450.00
155,250.00
8,625.00
40,250.00
31,625.00
3,450.00
20,125.00
28,750.00
14,375.00
17,250.00
20,125.00
Page 39 of 171
21,850.00
48,875.00
40,250.00
3,795.00
11,500.00
1,725.00
14,375.00
4,025.00
6,547.00
9,200.00
28,750.00
500,000.00
450,000.00
1,725.00
863.00
20,125.00
16,675.00
7,000.00
11,500.00
8,625.00
43,125.00
43,700.00
55,775.00
77,625.00
103,500.00
92,000.00
126,500.00
155,250.00
201,250.00
227,125.00
8,500.00
40,250.00
14,375.00
2,300.00
5,175.00
2,300.00
20,125.00
97,750.00
20,125.00
189,750.00
14,375.00
57,500.00
1,322,500.00
460,000.00
569,250.00
782,000.00
Page 40 of 171
202,170.00
5,750.00
6,325.00
5,750.00
4,198.00
11,477.00
2,300.00
8,050.00
4,204.00
335,599.00
224,250.00
166,750.00
44,850.00
1,457,050.00
57,500.00
149,500.00
40,250.00
46,000.00
2,875.00
110,000.00
Page 41 of 171
ANALISA HARGA SATUAN PEKERJAAN
PAKET PEKERJAAN ARSITEKTUR
No Uraian Satuan Volume Harga Satuan
PEKERJAAN TANAH
1 1 m3 Galian Tanah
Upah tukang gali m3 1 110,000
2 1 m3 Urugan Tanah Kembali

Upah tukang urug tanah m3 1 80,000
3 1 m3 Urugan Pasir termasuk pemadatan pada:

Pasir Urug m3 1.100 150,000.00
Upah Kerja ls 1.000 87,000.00
Total
Dibulatkan
PEKERJAAN PONDASI BATU KALI
1 1 M3 PONDASI BATU KALI 1 : 4

Batu kali m3 1.15 190,000.00
Semen sak 3.26 70,000.00
Pasir pasang m3 0.52 250,000.00
Upah pasang batu kali m3 1.00 45,000.00
Total
Dibulatkan
PEKERJAAN LANTAI
1 1 m2 Screed , tebal 50 mm smooth finish

Semen SAK 0.23 70,000.00
Pasir pasang M3 0.04 250,000.00
Kawat Ayam m2 1.00 6,555.00
Upah pasang Lantai Screed m2 1.00 18,500.00
Total
Dibulatkan
2 1 m2 Keramik ukuran 400x400 mm

Keramik ukuran 400 x 400 mm M2 1.05 66,750.00
Semen SAK 0.23 65,000.00
Pasir pasang M3 0.04 250,000.00
Upah pasang Lantai Keramik m2 1.00 20,500.00
Total
Dibulatkan
3 1 m2 Keramik ukuran 200x200 mm (KM/WC)

Keramik ukuran 200 x 200 mm M2 1.05 54,375.00
Semen SAK 0.23 65,000.00
Pasir pasang M3 0.04 250,000.00
Upah pasang Lantai Keramik m2 1.00 20,500.00
42 - 171 425043937.xls
Total
Dibulatkan
4 1 m' Stair Nosing / Keramik nossing lebar 100 mm

Step Nosing 5 x 20 cm m' 1.05 18,520.00
Semen sak 0.02 70,000.00
Pasir pasang m3 0.00 250,000.00
Upah pasang Step Nosing m' 1.00 4,780.00
Alat Bantu step nosing m' 1.00 1,000.00
Total
Dibulatkan
5 1 m' Plint Keramik Smooth Finish ukuran 100 x 300 mm

Plint Keramik Smooth Finish uk. 100 x 300 mm m' 1.05 17,670.00
Semen sak 0.02 70,000.00
Pasir pasang m3 0.004 180,000.00
Upah pasang plint Lantai Keramik m' 1.00 4,780.00
Total
Dibulatkan
6 1 m' Plint Keramik Smooth Finish ukuran 100 x 200 mm

Plint Keramik Smooth Finish uk. 100 x 200 mm, m' 1.05 19,950.00
Semen sak 0.02 70,000.00
Pasir pasang m3 0.004 250,000.00
Upah pasang plint Lantai Keramik m' 1.00 4,780.00
Total
Dibulatkan
7 1 m' Plint granit Highly polish ukuran 100 x 600 mm

Plint granit Highly polish ukuran 100 x 600 mm m' 1.05 91,200.00
Semen sak 0.02 70,000.00
Pasir pasang m3 0.004 250,000.00
Upah pasang plint Granit m' 1.00 14,340.00
Total
Dibulatkan
8 1 m2 pelapis lantai parquet

parquet m2 1.00 275,000
upah laminated m2 1.00 15,000
Total
Dibulatkan
9 1 m2 Pelapis lantai marbel polish uk.300x600x15 mm

Marbel polish uk.300x600x15mm m2 1.03 400,000
Semen sak 0.02 70,000.00
Pasir pasang m3 0.00 250,000.00
upah m2 1 20,000.00
Total
43 - 171 425043937.xls
Dibulatkan
10 Floor hardener 4kg

Floor hardener kg 4 2,000.00
Alat bantu ls 1 1,000.00
upah pasang m2 1 5,000.00
Total
Dibulatkan
11 Floor hardener 5kg

Floor hardener kg 5 2,000.00
Alat bantu ls 1 1,000.00
upah pasang m2 1 5,000.00
Total
Dibulatkan
PEKERJAAN DINDING
1 1m2 Pasangan dinding batu bata (1:3), termasuk kolom dan balok praktis
Batu Bata bh 70.00 600.00
Semen sak 0.29 70,000.00
Pasir Pasang m3 0.04 250,000.00
Kolom Praktis m' 0.33 56,050.00
Upah Pasang Bata m2 1.00 13,680.00
Total
Dibulatkan
2 1 m2 Plesteran T 15mm dengan 1pc : 6 ps + Acian per M2

pasir pasang m3 0.006 250,000.00
PC zak 0.182 70,000.00
mandor hr 0.004 40,000.00
kep. Tk. Batu hr 0.002 37,500.00
tukang batu hr 0.020 33,000.00
pekerja hr 0.040 25,000.00
Total
Dibulatkan
PEKERJAAN PLAFOND
1
1 m2 Plafond gypsum 9 mm rangka hollow / m2, modul 40 x 120, hollow t = 0.35
mm
Hollow 4x4x0.35 btg 0.656 22,500

Hollow 4x2x0.35 btg 0.350 17,500
Gypsum 9 mm lbr 0.365 56,000
Tape rol 0.025 4,500
Ramset bh 0.73 950
Tie rod dia 6 mm - 2 m bh 0.73 10,500
44 - 171 425043937.xls
Compound kg 0.263 3,500

Accessories ( screw , rivet dll ) m2 1.00 3,500
Upah kerja m2 1.00 30,000
Total
Dibulatkan
2 1 m2 Plafond gypsum 9 mm rangka hollow / m2, modul 40 x 120, hollow t = 0.35

mm
Hollow 4x4x0.35 btg 0.656 22,500

Hollow 4x2x0.35 btg 0.350 17,500
Gypsum 9 mm watershield lbr 0.365 112,000
Tape rol 0.025 4,500
Ramset bh 0.73 950
Tie rod dia 6 mm - 2 m bh 0.73 10,500
Compound kg 0.263 3,500
Accessories ( screw , rivet dll ) m2 1.00 3,500
Upah kerja m2 1.00 30,000
Total
Dibulatkan
3 1 m2 Acian untuk perbaikan pada permukaan beton exposed

Gerenda permukaan Beton yg belum Rata m2 1.00 7,050.00
Semen sak 0.07 70,000.00
Upah Aci m2 1.00 8,000.00
Total
Dibulatkan
PEKERJAAN CAT
1 Cat Tembok Interior / m2

Cat Interior m2 1.03 863.64
Material Bantu ls 1.00 500.00
Peralatan bantu ls 1.00 2,000.00
Upah Kerja ls 1.00 5,000.00
Total
Dibulatkan
2 Cat Tembok Weathershield / m2

Cat weathercoat m2 1.03 3,000.00
Total
Dibulatkan
PEKERJAAN PINTU DAN JENDELA
45 - 171 425043937.xls
1 Pintu Alumunium uk 800x2200

Kusen alumunium m' 6 85,000
Glasing Seal m' 6 10,000
Kaca tempered 12 mm m2 1.76 248,000
Peralatan bantu ls 1 #REF!
Install (Upah Pasang Kusen, Pintu & Assecories) ls 1 35,000
Hardware ls 1 1,000,000
Jumlah
Dibulatkan
2 Pintu Kayu uk 900x2150

kusen 5/15 m' 16.00 200,000
Frame daun pintu m2 3.22 1,400,000
Standar size glass 6 mm m2 2.91 67,000
Finishing cat m2 10.43 125,000
Sealent to glass m' 26.07 10,000
Peralatan bantu ls 1.00 #REF!
Install (Upah Pasang Kusen, Pintu & Assecories) ls 1.00 50,000
Jumlah
Dibulatkan
3 Pintu Besi uk 850x2150

Frame m1 5.15 87,500
Daun Pintu m2 1.70 1,250,000
Jalusi m2 0.13 500,000
Cat Finishing m2 1.83 125,000
Peralatan bantu ls 1.00 50,000
Install ls 1.00 35,000
Jumlah
Dibulatkan
PEKERJAAN LUAR DAN LAIN2
1 1 m' Railing Tangga tinggi 900 mm terdiri dari hand besi diameter 50 mm, tiang besi
diameter 30 mm, termasuk finishing cat anti karat
Pipa Besi dia. 50 mm (Horisontal) m' 3.00 41,700.00

Pipa Besi dia. 30 mm (Horisontal) m' 6.00 35,910.00
Pipa Besi dia. 30 mm (Tiang) m' 5.40 35,910.00
Cat Besi Pipa dia. 50 mm m2 0.71 45,600.00
Cat Besi Pipa dia. 30 mm m2 1.61 45,600.00
Bracket + Dinabolt Tiang Railling Pipa bh 6.00 76,380.00
Upah Fabrikasi Railling m' 3.00 136,800.00
Upah Pasang Railling m' 3.00 34,200.00
Jumlah
Dibulatkan
46 - 171 425043937.xls
1 Railing Stainless Steel Kaca / m2 (Asumsi)

Handrail Stainless Steel Dia 40 mm m' 1.05 355,310
Tiang Besi Stainless Steel 60 x 50 mm jarak 1000 mm m' 1.05 296,090
Support Stainless Steel 25 x 5 mm m' 0.63 1,362,030
Kaca Clear Tempered m2 1.05 248,000
Material Bantu ls 1.00 4,130
Upah Kerja ls 1.00 59,000
Jumlah
Dibulatkan
2 Cat Pembatas Parkir lebar 100 mm / m'

Cat Garis Parkir m2 1.03 10,500
Peralatan bantu ls 1.00 590
Jumlah
Dibulatkan
3 Cansteen / m'
Cansteen Beton 100 x 150 mm m' 0.04 1,658,120
Jumlah
Dibulatkan
47 - 171 425043937.xls
4 Pasangan bata merah 1/2 batu

Batu Bata bh 67.00 600.00
Semen sak 0.29 70,000.00
Pasir Pasang m3 0.04 250,000.00
Kolom Praktis m' 0.33 56,000.00
Upah Pasang Bata m2 1.00 17,000.00
Jumlah
Profit 10%
Dibulatkan
5 Pekerjaan Plesteran 1: 3 tebal 0,15 / m2

Semen PC zak 0.145 70,000.00
pasir beton m3 0.021 250,000.00
Upah Kerja ls 1.00 18,000.00
Overhead dan faktor eskalasi 5% ls 1.00 10,000.00
Jumlah
Profit 10%
Dibulatkan
6 Cat Tembok Interior / m2

Cat Interior ex.Mowilex m2 1.03 9,675.00
Total
Profit 10 %
Dibulatkan
7 Cat Tembok Weathershield / m2

Cat weathercoat ex.Mowilex m2 1.03 14,575.00
Total
Profit 10 %
Dibulatkan
PINTU DAN JENDELA
8 Pintu Alumunium uk 800x2200

Peralatan bantu ls 1 25,000
Jumlah
48 - 171 425043937.xls
Dibulatkan + Profit 10%
9 Jendela Alumunium uk 800x1400

Kusen alumunium m' 4.4 85,000
Glasing Seal m' 4.4 10,000
Jumlah
10 Jendela Alumunium uk 1300x1700

Jumlah
A PEKERJAAN DINDING & LANTAI

1 Pasangan Dinding Blok Beton Ringan
Blok Beton Ringan ex. Primakon m3 0.11 465,000
MU-300 (1 zak 40 kg) zak 0.12 47,500
Kolom & Balok Praktis M' 0.50 24,928
49 - 171 425043937.xls
Overhead dan faktor eskalasi 25% ls 1.00 25,000

Jumlah
Dibulatkan Profit 10%
1 Pasangan Dinding kaca tempered

kaca tempered m2 1.05 265,000
list alumunium m' 2.00 15,000
sealant dll ls 2.00 25,000
Overhead dan faktor eskalasi 25% ls 1.00 #REF!
Jumlah
2 Pekerjaan Plesteran termasuk acian 1: 3 / m2

Semen zak 0.291 70,000
Pasir m3 0.028 180,000
Overhead 2,5% ls 1.00 10,000
Jumlah
4 Pekerjaan Plesteran + acian

MU 200 zak 0.097 155,000
Overhead 2,5% ls 1.00 25,000
Jumlah
5 Skim Coat permukaan Kolom / m2

MU 200 (Acian) zak 0.097 0
Overhead 2,5% ls 1.00 #REF!
Jumlah
4 Dinding Marmer Lokal uk. 600 x 600 mm / m2

Marmer Lokal slab m2 1.05 475,000
MU 301(Plesteran) zak 0.484 39,000
MU 400(Perekat pelapis dinding) zak 0.145 90,000
Grouting kg 0.20 6,670
Jumlah
50 - 171 425043937.xls
4 Dinding Marmer import italy / m2

Marmer import m2 1.05 1,500,000
Jumlah
5 Dinding Keramik Roman uk. 300 x 300 mm / m2

Keramik 333 x 500 m2 1.05 84,000
Prime Mortar (Perekat pelapis dinding) (25 kg ---> 5 m2) kg 5.00 1,440
AM Grouting kg 0.08 9,876
Overhead dan faktor eskalasi 2.5% ls 1.00 #REF!
Jumlah
5 Dinding Keramik Roman uk. 333 x 500 mm / m2

Keramik 333 x 500 m2 1.05 0
Jumlah
6 dinding Homogeneous uk. 300 x 600 mm / m2 (polish)

homogeneous 600 x 600 SOFT COLOUR m2 1.05 297,500
Prime Mortar (Perekat pelapis dinding) (25 kg ---> 5 m2) zak 5.00 1,440
MU 450 (Perekat keramik lantai) zak 0.121 0
Grouting ex. AM kg 0.08 9,876
Jumlah
6 dinding Homogeneous uk. 600 x 600 mm / m2 (Polish)

homogeneous 600 x 600 m2 1.05 286,330
51 - 171 425043937.xls
Prime Mortar (Perekat pelapis dinding) (25 kg ---> 5 m2) zak 5.00 1,440
Grouting ex. AM kg 0.08 9,876
Jumlah
Carpet tile
carpet tile m2 1.05 196,000
upah pasang
profit
meja wastafel
Beton 0.10 1,500,000
Granite 1.06 750,000
meja wastafel
Beton 0.09 1,500,000
Granite 0.96 750,000
meja wastafel
Beton 0.30 1,500,000
Granite 3.30 750,000
meja wastafel
Beton 0.36 1,500,000
Granite 3.97 750,000
meja wastafel
Beton 0.35 1,500,000
Granite 3.90 750,000
52 - 171 425043937.xls
meja wastafel
Beton 0.07 1,500,000
Granite 0.79 750,000
meja wastafel
Beton 0.13 1,500,000
Granite 1.39 750,000
meja wastafel
Beton 0.15 1,500,000
Granite 1.64 750,000
meja wastafel
Beton 0.05 1,500,000
Granite 0.53 750,000
meja kitchen sink

Beton 0.36 1,500,000
Granite 3.96 750,000
cermin
cermin 1.44 350,000
cermin
cermin 1.31 350,000
shower box / unit
53 - 171 425043937.xls
kaca framless (2x1.925) m2 3.85 1,812,000

handle stainlesssteel
4 upstand jongkok
Pasangan Bata m2 0.77 82,000
keramik m2 1.40 135,000
Material Bantu ls 1.00 #REF!
Jumlah
Dibulatkan+Profit 10%
4 Pasangan Bata pada waterfountain/ m'

Pasangan Bata t=15 cm m2 0.15 82,000
plester + aci m2 1.40 0
Jumlah
6 Lantai Homogeneous uk. 600 x 600 mm / m2

homogeneous 600 x 600 SOFT COLOUR m2 1.05 0
MU 440(Perata lantai) zak 0.484 0
Jumlah
6 Lantai Homogeneous + border uk. 600 x 600 mm / m2

homogeneous 600 x 600 SOFT COLOUR m2 1.05 0
Jumlah
54 - 171 425043937.xls
7 Lantai Homogeneous uk. 600 x 600 mm / m2

homogeneous 600 x 600 (ex. Niro granit) m2 1.05 269,000
semen zak 0.194 50,000
pasir m3 0.023 180,000
Grouting (AM 50) kg 0.08 9,876
Jumlah
7 lantai granite import slab /m2

granit import m2 1.05 1,500,000
semen zak 0.194 50,000
pasir m3 0.023 180,000
Jumlah
4 Dinding Marmer Lokal uk. 600 x 600 mm / m2

Marmer Lokal slab m2 1.05 475,000
semen zak 0.194 50,000
pasir m3 0.023 180,000
Jumlah
7 skirting HT 100x600/ m'

homogeneous 100x600 (ex. Niro granit) m2 0.10 286,330
semen zak 0.019 50,000
pasir m3 0.002 180,000
Jumlah
8 Lantai Keramik uk. 300 x 300 mm / m2 (adkn 1 : 3)

Keramik 300 x 300 Roman m2 1.05 70,000
semen zak 0.194 50,000
pasir m3 0.023 180,000
55 - 171 425043937.xls

Jumlah
8 skirting Keramik uk. 100 x 300 mm / m2 (adkn 1 : 3)

Keramik 300 x 300 Roman m2 0.10 70,000
semen zak 0.019 50,000
pasir m3 0.002 180,000
Jumlah
8 Lantai + border Keramik Roman Gress uk. 300 x 600 mm / m2

Keramik 300 x 600 Roman gress m2 0.83 0
Homogeneous m2 0.22 0
Jumlah
8 Lantai Keramik Roman Gress uk. 300 x 600 mm / m2

Keramik 300 x 600 Roman gress m2 1.05 0
Jumlah
9 Lantai / DINDING Keramik uk. 200 x 250 mm / m2

Keramik 200 x 250 m2 1.05 55,000
Grouting kg 0.04 0
56 - 171 425043937.xls
Overhead +eskalasi 15% ls 1.00 #REF!

transport ls 1.00 4,000
Jumlah
9 Lantai Keramik uk. 300 x 300 mm / m2

Keramik 300 x 300 m2 1.05 66,000
Grouting kg 0.04 0
Jumlah

Keramik 333 x 333 m2 1.05 74,700
Jumlah

Keramik 400 x 400 m2 1.05 74,000
Grouting kg 0.04 0
Jumlah
10 Screed 30 mm
57 - 171 425043937.xls

Jumlah
Dibulatkan Profit 10% 16,469
5,580
10 Cat Tembok / m2
Cat Dasar = 2,5 lt / 14 m2 kg 0.18 6,000
Cat tembok = 25 kg / 50 m2 kg 0.50 12,300
Jumlah
Dibulatkan + Over head & Profit 10%
11 Cat Weathershield ex ICI atau setara / m2

Cat Weathershield / Elastometric = 2,5 lt / 6 m2 --> 2 lapis, 2,5 lt / 4 m2 ---> 3 lapis m2 1.00 19,080
Material Bantu ls 0.10

Peralatan bantu ls
Upah Kerja ls
Jumlah
12 Cat Minyak (Oil Paint) ex ICI atau setara / m2

cat minyak (3 lapis) m2 0.18 6,000
Cat Minyak ex ICI atau setara lt 0.63 35,800
Material Bantu ls 1.00 590
Jumlah
12 Cat Minyak (Oil Paint) ex ICI atau setara / m2

Cat Dasar = 2,5 lt / 14 m2 lt 0.18 6,000
Cat Minyak ex ICI atau setara lt 0.42 35,800
Material Bantu ls 1.00 590
Upah Kerja ls 1.00 0
Jumlah
12 Step Nosing 100 x 300 mm / m'

Keramik 100 x 300 m' 3.33 6,545
Mortar / Adhesive m2 0.11 90,000
Grouting kg 0.11 0
58 - 171 425043937.xls
Jumlah
12 Step Nosing 100 x 300 mm / m'

marmer lokal m2 0.10 475,000
Grouting kg 0.11 0
Jumlah
13 Floor Hardener 4 kg / m2
Floor Hardener 4 kg / m2 kg 4.20 3,200
Jumlah
14 Waterproofing Coating termasuk ddg 200 mm / m2

Waterproofing Coating m2 1.21 30,000
SCREEEDING 5CM M3 2.422 0
Upah Kerja ls 1.00 #REF!
Jumlah
lantai andesit
andesit 300x600/m2 m2 1.10 200,000.00

coating anti jamur m2 1.00 25,000.00
Semen Zak 0.29 50,000.00
Pasir m3 0.04 180,000.00
upah pasang ls 1.00 20,000.00
profit 10%
lantai andesit
andesit 200x400/m2 m2 1.10 200,000.00

coating anti jamur m2 1.00 25,000.00
Semen Zak 0.29 50,000.00
Pasir m3 0.04 180,000.00
upah pasang ls 1.00 20,000.00
profit 10%
59 - 171 425043937.xls
raise floor
raise floor ex. Tate m2 1.00 540,960
upah instalasi m2 1.00 25,000
upah pembuatan lubang bh 2.00 15,000
profit 10%
16 Plint Granit Impor 150 mm / m'

Plint Granit Impor 100 mm m2 0.17 670,000
Upah Kerja m2 1.00 24,500
Jumlah
17 Plint Marmer Lokal 150 mm / m'

Plint Marmer Lokal 100 mm m2 0.17 210,000
Jumlah
15 Plint Homogenius Tile 100 mm / m'

Plint Homogenius Tile 100 mm m 0.20 0
Mortar / Adhesive ZAK 0.23 0
Jumlah
19 Plint Ceramic Tile 100 mm / m'

Plint Ceramic Tile 100 mm m' 3.00 7,200
Mortar / Adhesive ZAK 0.23 0
Jumlah
20 Plint Kayu 100 mm / m'

Plint Kayu 100 mm m2 0.11 266,480
60 - 171 425043937.xls
Finishing melamik ls 1.00 8,500

Jumlah
padded wall + veneer/ m2

panel plywood jati super (t=6 mm) m2 1.00 14,000
veneer safele lokal t=3 mm m2 1.00 10,000
Polyurethane m2 1.00 35,000
rangka kayu borneo m2 1.00 35,000
Peralatan bantu ls 1.00
Upah Kerja ls 1.00
Jumlah
Profit 10% 10%
Total
Wallpaper/m2
walpaper m2 1.00 91,000
upah pasang ls 1.00
alat bantu ls 1.00
jumlah
Profit 10% 10%
Total
padded wall + veneer/ m2

panel plywood jati super (t=6 mm) m2 1.00 91,000
veneer safele lokal t=3 mm m2 1.00 20,000
Polyurethane m2 1.00 100,000
rangka kayu borneo m2 1.00 40,000
Peralatan bantu ls 1.00
Upah Kerja ls 1.00
Jumlah
Profit 10% 10%
Total
B PEKERJAAN PLAPOND
1 Pekerjaan Gypsum Tile 13 mm / m2

Gypsum Tyle 13 mm lbr 2.92 8,000
Rangka :
Main tee 3,6 m x24x32mm-0,27 mm btg 0.276 27,120
Cross Tee 1,2mx24x25mm-0,23 mm btg 1.339 7,800
Cross Tee 0,6mx24x25mm-0,23mm btg 1.400 3,840
Wall Angle 3mx22x19-0,30 mm btg 0.188 14,160
Rod penggantung m4-dia 3,5 mm btg 0.788 6,120
Main tee Clip pcs 4.000 840
61 - 171 425043937.xls

Jumlah
2 Pekerjaan Gypsum Board 13 mm / m2

Rangka :
C Chanel 0,8 mm - @ 4 m btg 0.236 29,160
Metal Furing 0,4 mm - @ 4 mm btg 0.394 33,120
Wall Angle 0,4 mm X 25 X 25 mm - @ 3m btg 0.188 15,840
Sadle Clip / Furing Clip pcs 1.418 1,920
Rod Hanger dia 5 mm pcs 0.788 8,760
Sofit Cleat pcs 0.788 1,080
Gypsum Board 13 mm (1,2 X 2,4 m ) lbr 0.365 67,200

Sekrup pcs 14.700 48
Joint Tape @ 75 M m 1.400 240
Compound @ 20 kg kg 0.37 3,480

Jumlah
2a Pekerjaan Gypsum Board 9 mm / m2

Rangka :
C Chanel 0,8 mm - @ 4 m btg 0.236 29,160
Gypsum Board 13 mm (1,2 X 2,4 m ) lbr 0.365 80,000

Joint Tape @ 75 M m 1.400 240

Jumlah
3 Calcium Cilicate Board 9 mm / m2

Rangka :
C Chanel 0,8 mm - @ 4 m btg 0.236 29,160
62 - 171 425043937.xls
Calsiboard 13 mm (1,2 X 2,4 m ) lbr 0.365 110,050

Joint Tape @ 75 M m 1.400 240
Rangka Metal furing ls 1.00 32,000
Compound m2 1.00 2,960
Jumlah
4 Acian Plafond Expose (Provisional) / m2

MU 250 (ACIAN) ZAK 0.10 0
Jumlah
8 Cat Arcrylic Emulsion di Plafond Expose / m2/mowilex

Cat Dasar = 2,5 lt / 14 m2 kg 0.18 6,000
Cat tembok = 25 kg / 50 m2 kg 0.50 15,000
Jumlah
8b Cat termasuk Acian Plafond Expose (Provisional) / m2
MU 250 (ACIAN) ZAK 0.05 0
Cat Acrlkic ls 1.00 #REF!
Jumlah
9 Water Resisitent gypsum mm /m2

C Chanel 0,8 mm - @ 4 m btg 0.236 29,160
WR Gypsum 9 mm (1,2 X 2,4 m ) lbr 0.365 149,500

Joint Tape @ 75 M m 1.400 240
Compound m2 1.00 2,960
63 - 171 425043937.xls
Jumlah
10 DROP PLAFOND T = 50 mm
A Rangka 0,5 X 12
Rangka Vertikal : Besi Hollow 20x40x0,5 mm btg 0.024 24,360
Rangka horisontal : besi hollow 20x40x0,5 mm btg 0.525 24,360
Bahan Bantu m' 1.000 3,000
B PANEL
Panel gypsum 9 mm (1,2x2,4) lb 0.022 45,480
Sekrup pcs 9.450 48
Coumpound @ 20 kg kg 0.022 3,480
Joint Tape @ 75 mm m' 2.148 240
C Upah Pekerja m' 1.00 14,000
Jumlah
10 BULK HEAD T = 600 mm

A Rangka 0,5 X 12
B PANEL
Sekrup pcs 15.00 48
Joint Tape @ 75 mm m' 2.148 240
Jumlah
10 BULK HEAD T = 900 mm

A Rangka 0,5 X 12
B PANEL
Sekrup pcs 40.00 48
Joint Tape @ 75 mm m' 2.148 240
64 - 171 425043937.xls
Jumlah
11 DROP PLAFOND T = 20 mm
A Rangka 0,1 X 12
B PANEL
Sekrup pcs 9.450 48
Joint Tape @ 75 mm m' 2.148 240

Jumlah
12 COUVE LAMPU 140 X 2 MM

A Rangka 0,45 X 12
B PANEL
Joint Tape @ 75 mm m' 3.000 240

Jumlah

A Rangka 0,45 X 12
B PANEL
Joint Tape @ 75 mm m' 3.000 240
65 - 171 425043937.xls
Jumlah

A Rangka 0,45 X 12
B PANEL
Joint Tape @ 75 mm m' 3.000 240

Jumlah
12 COUVE LAMPU 700 X 250 MM (STALL SIGNAGE)

A Rangka 0,45 X 12
B PANEL
Joint Tape @ 75 mm m' 3.000 240

Jumlah
A Rangka 0,45 X 12
B PANEL
Joint Tape @ 75 mm m' 3.000 240

Jumlah

A Rangka 0,45 X 12
66 - 171 425043937.xls

B PANEL
Joint Tape @ 75 mm m' 3.000 240

Jumlah
12 COUVE LAMPU 900X250 MM

A Rangka 0,45 X 12
B PANEL
Joint Tape @ 75 mm m' 2.530 240

Jumlah
13 Plafond Perforated
Panel 150 C perforated m' 6.670 74,100
Fe. Carrier @ 5 m' pcs 0.250 122,200
Adjustment spring pcs 0.800 1,625
Upah pekerja ls 1.000 #REF!
Jumlah
13 Plafond pergola kayu

Kayu Kamper samarinda m3 0.050 8,000,000
Paku kg 0.500 10,000
Cat Duco m2 3.000 100,000
Upah pekerja ls 1.000 #REF!
Jumlah
C PEKERJAAN Saniter
67 - 171 425043937.xls
1 Closet Jongkok Type CE-9 komplit bh 1.00 2,027,273

Jumlah
Dibulatkan
2 Closet Duduk CW 705 bh 1.00 2,618,182

Jumlah
Dibulatkan
3 Closet Duduk CW 705 l bh 1.00 2,700,000

Jumlah
Dibulatkan
4 Urinoir type U 370 M / bh bh 1.00 2,744,545

Jumlah
Dibulatkan
5 Washtafel LW 523 J bh 1.00 2,520,000

Jumlah
Dibulatkan
6 Washtafel LW 820 J bh 1.00 3,182,727

Jumlah
Dibulatkan
7 Washtafel LW 240 CJ bh 1.00 1,136,364

Jumlah
Dibulatkan
8 Shower Spray TX 403 CR bh 1.00 299,091

Jumlah
Dibulatkan
68 - 171 425043937.xls
9 Floor Drain type TX 1B N/ bh bh 1.00 231,818

Jumlah
Dibulatkan
10 Janitor SKW 322 B bh 1.00 3,023,636

Jumlah
Dibulatkan
11 Handicap Bar Ex. SAN Ei bh 1.00 500,000

Jumlah
Dibulatkan
12 Paper Holder TX 720 ACR bh 1.00 167,273

Jumlah
Dibulatkan
13 Clean Out San - Ei bh 1.00 231,818

Jumlah
Dibulatkan
14 Hand Dryer RA 230 A bh 1.00 3,318,182

Jumlah
Dibulatkan
D PEKERJAAN PINTU - PINTU MALL
1 Pekerjaan Pintu Besi Fire Rated Ex. Lion (A1)

Frame & Leaf m2 1.89 1,625,000
Finishing m2 1.89 250,000
Installation ls 1.00 150,000
Jumlah
2 Pekerjaan Pintu Besi type A1' Ex. Lion

Frame & Leaf m2 1.89 1,500,000
69 - 171 425043937.xls

Jumlah
3 Pekerjaan Pintu Hollow Core Wood type A2

Kusen Pintu m3 0.04 8,000,000
Pintu Panel teak wood Kayu samarinda m2 1.47 450,000
Cat duco m2 4.22 100,000
Install ls 1.00 150,000
Jumlah

Kusen Pintu m3 0.04 8,000,000
Cat duco m2 4.64 100,000
Install ls 1.00 150,000
Jumlah
### 5 Pekerjaan Pintu dan Jendela Type B4

Kusen jendela alum. 4" fin. Pow. Coat. m' 19.23 90,000
Glazing Seal m' 38.45 6,500
Karet list m' 19.23 2,000
Kaca clear t : 8 mm m2 5.13 143,000
Kaca frameless Tempered T : 10 mm m2 3.78 286,000
Installation ls 1.00 #REF!
Jumlah
6 Pekerjaan Pintu Besi type B5 Ex. Lion

Frame & Leaf m2 3.44 1,375,000
Jumlah
### 7 Pekerjaan Pintu dan Jendela Type M-6

Kaca Laminated t : 8 mm m2 18.02 264,000
70 - 171 425043937.xls

Jumlah
### 8 Pekerjaan Jendela Type M-6A

Jumlah
### 9 Pekerjaan Jendela Type M-7

Jumlah

Jumlah

Jumlah
71 - 171 425043937.xls

Jumlah
### 13 Pekerjaan Pintu dan Jendela Type M-11A

Jumlah

Sealant Joint m' 164.52 12,000
Karet list m' 164.52 2,000
Jumlah
### 15 Pekerjaan Pintu dan Jendela Type M-22A-1

Jumlah
### 16 Pekerjaan Pintu dan Jendela Type M-22A-2

72 - 171 425043937.xls

Jumlah

Karet list m' 178.18 2,000
Jumlah

Karet list m' 488.40 2,000
Jumlah

Jumlah

Jumlah
73 - 171 425043937.xls

Jumlah
### 22 Pekerjaan Jendela Type M-14A (curtain wall)

Karet list m' 452.25 2,000
Jumlah
curtain wall

Jumlah

Jumlah
### 25 Pekerjaan Pintu dan Jendela Type M-12A

74 - 171 425043937.xls

Jumlah

### Glasing Seal m' 8.80 12,000
Kaca frameless laminated T : 8 mm m2 1.60 264,000
Jumlah

Kusen jendela alum. 4" fin. Pow. Coat. m' 1,780.86 90,000
Glasing Seal m' 1,780.86 12,000
Karet list m' 1,780.86 2,000
Kaca Laminated t : 8 mm m2 1,087.25 264,000
Jumlah
28 Pekerjaan Pintu Hollow Core Wood type A5'

Kusen Pintu m3 0.04 8,000,000
Cat duco m2 5.08 100,000
Install ls 1.00 150,000
Jumlah

Karet list m' 315.60 2,000
Jumlah
### 30 Pekerjaan Jendela Type M-25B
75 - 171 425043937.xls
### Glasing Seal m' 10.20 12,000

Kaca frameless laminated T : 8 mm m2 1.88 264,000
Jumlah

Kusen Pintu m3 0.04 8,000,000
Kaca tinted 8 mm m2 0.49 150,000
Cat duco m2 4.64 100,000
Install ls 1.00 160,000
Jumlah

Frame & Leaf m2 4.09 1,375,000
Jumlah
### 33 Pekerjaan Pintu dan Jendela Type A6

Frame pintu/jendela m' 6.00 90,000
Kaca clear t : 8 mm m2 5.20 130,000
Jumlah

Joint Seal m' 778.17 12,000
Karet list m' 778.17 2,000
76 - 171 425043937.xls

Jumlah

Joint Sealant m' 166.04 12,000
Karet list m' 166.04 2,000
Jumlah
### 30 Pekerjaan Jendela Type M-25C

### Glasing Seal m' 4.80 12,000
Kaca frameless Laminated T : 8 mm m2 0.80 264,000
Jumlah
31 Pekerjaan Pintu Besi Ex. Lion Type PA

Frame & Leaf m2 0.60 1,625,000
Jumlah
32 Pekerjaan Pintu Hollow Core Wood type B1'

Kusen Pintu m3 0.05 8,000,000
Cat duco m2 9.14 100,000
Install ls 1.00 200,000
Jumlah

77 - 171 425043937.xls

Jumlah

Frame & Leaf m2 3.87 1,375,000
Jumlah

Frame & Leaf m2 5.46 1,375,000
Jumlah
E PEKERJAAN PINTU - PINTU RUKO

Kusen Pintu m' 5.47 90,000
JALUSI m2 0.20 330,000
Cat duco m2 3.36 100,000
Install ls 1.00 160,000
Jumlah
### 37 Pekerjaan Pintu dan Jendela Type R-4

frame pintu m' 9.16 80,000
Kaca Clear 10 mm m2 18.06 168,000
Kaca Laminated T :12 mm m2 4.74 294,000
78 - 171 425043937.xls
Jumlah
### 38 Pekerjaan Jendela Type R-5

frame jendela m' 9.16 80,000
Kaca Clear 10 mm m2 18.06 168,000
Kaca Clear 10 mm m2 4.74 168,000
Jumlah

Kaca Clear 10 mm m2 18.00 168,000
Jumlah

Kaca Clear 10 mm m2 19.68 168,000
Kaca Clear 10 mm m2 3.12 168,000
Jumlah

79 - 171 425043937.xls
Kaca Clear 10 mm m2 17.35 168,000

Jumlah

Kaca Clear 10 mm m2 13.53 168,000
Jumlah

Kaca Clear 10 mm m2 17.35 168,000
Kaca Clear 10 mm m2 4.74 168,000
Jumlah

Kaca Clear 10 mm m2 17.29 168,000
Jumlah
80 - 171 425043937.xls
Kaca Clear 10 mm m2 18.97 168,000
Kaca Clear 10 mm m2 3.12 168,000
Jumlah
F PEKERJAAN PINTU - PINTU PARKIR

Kaca Clear 10 mm m2 18.36 168,000
Kaca Clear 10 mm m2 5.76 168,000
Jumlah

Karet list m' 104.92 2,000
Kaca Clear 10 mm m2 18.36 168,000
Kaca Clear 10 mm m2 5.76 168,000
Jumlah

Karet list m' 172.20 2,000
Kaca Clear 10 mm m2 31.80 168,000
Kaca Clear 10 mm m2 10.56 168,000
Jumlah
81 - 171 425043937.xls

Karet list m' 104.90 2,000
Kaca Clear 10 mm m2 19.26 168,000
Kaca Clear 10 mm m2 6.72 168,000
Jumlah
G PEKERJAAN PINTU - PINTU HOTEL
49 Pekerjaan Pintu Kayu Hollow Core Wood type B1

Kusen Pintu m3 0.05 8,000,000
Cat duco m2 9.14 100,000
Install ls 1.00 200,000
Jumlah
### 50 Pekerjaan Pintu dan Jendela Type P.26

Kusen Pintu dan jendela alum. 4" fin. Pow. Coat. m' 22.90 90,000
Kaca Tinted 8 mm m2 4.26 176,000
Jumlah

Kaca Tinted 8 mm m2 60.02 176,000
Kaca Tempered 8 mm m2 4.50 286,000
Jumlah
82 - 171 425043937.xls
### 52 Pekerjaan Jendela Type P.23

Joint seal m' 43.00 12,000
Jumlah
### 53 Pekerjaan Jendela Type P.23'

Joint Seal m' 24.00 12,000
Jumlah
54 Pekerjaan Pintu Kayu Hollow Core Wood type A1-1

Kusen Pintu m3 0.04 8,000,000
Cat duco m2 5.08 100,000
Install ls 1.00 150,000
Jumlah
### 55 Pekerjaan Jendela Type P.24'

Joint Seal m' 45.15 12,000
Kaca Tinted 8 mm m2 26.63 176,000
Jumlah
83 - 171 425043937.xls

Kaca Tinted 8 mm m2 10.89 176,000
Jumlah
### 57 Pekerjaan Pintu dan Jendela Type P.14'

Kaca Tinted 8 mm m2 10.36 176,000
Jumlah

Jumlah

Joint Seal m' 262.90 12,000
Karet list m' 262.90 2,000
Kaca Tinted 8 mm m2 159.89 176,000
Jumlah

Kaca Tinted 8 mm m2 11.50 176,000
84 - 171 425043937.xls

Jumlah
### 62 Pekerjaan Pintu dan Jendela Type P.22A

Jumlah
Karet list m' 109.40 2,000
Kaca Tinted 8 mm m2 63.69 176,000
Jumlah

Jumlah

Joint Seal m' 19.40 12,000
Jumlah
85 - 171 425043937.xls

Joint Seal m' 24.55 12,000
Kaca Tinted 8 mm m2 12.07 176,000
Jumlah

Karet list m' 115.18 2,000
Kaca Tinted 8 mm m2 85.58 176,000
Jumlah
### 68 Pekerjaan Pintu dan Jendela Type AL-1
Frame pintu m' 13.60 80,000
Kaca clear t : 8 mm m2 9.61 143,000
Kaca Tinted T :10mm m2 4.50 286,000
Jumlah

Joint Seal m' 14.20 12,000
Jumlah

Joint Seal m' 34.20 12,000
Kaca Tinted 8 mm m2 15.84 176,000
86 - 171 425043937.xls

Jumlah

Joint Seal m' 10.20 12,000
Jumlah

Joint Seal m' 26.20 12,000
Kaca Tinted 8 mm m2 11.88 176,000
Jumlah

Joint Seal m' 24.80 12,000
Kaca Tinted 8 mm m2 10.34 176,000
Jumlah

Joint Seal m' 10.25 12,000
Jumlah
### 75 Pekerjaan Jendela Type H.1
87 - 171 425043937.xls
Alumunium Caping m' 15.05 50,000
Joint Seal m' 32.58 12,000
Kaca Tinted 8 mm m2 12.57 176,000
Jumlah

Frame Pintu m' 12.50 50,000
Joint Seal m' 21.20 12,000
Jumlah
### 77 Pekerjaan Jendela Type H.2'

Joint Seal m' 15.48 12,000
Jumlah

Joint Seal m' 24.05 12,000
88 - 171 425043937.xls
Jumlah
### 79 Pekerjaan Jendela Type H.3'

Joint Seal m' 25.03 12,000
Kaca Tinted 8 mm m2 10.44 176,000
Jumlah

Joint Seal m' 12.08 12,000
Jumlah
### 81 Pekerjaan Pintu Jendela Type H.5

Joint Seal m' 15.40 12,000
Jumlah
### 82 Pekerjaan Pintu Jendela Type H.5'

Joint Seal m' 16.00 12,000
89 - 171 425043937.xls

Jumlah

Caping Alumunium m' 8.00 50,000
Joint Seal m' 12.00 12,000
Jumlah

Joint Seal m' 5.60 12,000
Jumlah

Jumlah
90 - 171 425043937.xls
Jumlah

Joint Seal m' 33.00 12,000
Kaca Tinted 8 mm m2 15.00 176,000
Jumlah

Joint Seal m' 17.50 12,000
Jumlah

Joint Seal m' 15.06 12,000
91 - 171 425043937.xls
Jumlah

Joint Seal m' 13.58 12,000
Jumlah

Joint Seal m' 14.40 12,000
Jumlah

Joint Seal m' 11.20 12,000
Jumlah

Joint Seal m' 18.40 12,000
92 - 171 425043937.xls

Jumlah

Joint Seal m' 22.70 12,000
Jumlah
D PEKERJAAN Lain-Lain
1 Railing / m'
Handrail Pipe Dia. 2.5" m' 2.10 53,300
Tiang Pipe Dia 2.5 " m' 2.10 53,300
Horizontal Pipe 2 Dia. 2" m' 2.10 41,450
Jumlah
Dibulatkan
1 Hand Rail / m'

Handrail Pipe Dia. 3" m' 1.05 58,000
Tiang Pipe Dia 2.5 " m' 0.05 53,300
Jumlah
Dibulatkan
2 Railing Stainless Steel Kaca / m2
Support Stainless Steel 25 x 5 mm m' 0.63 1,362,030
Kaca Clear Tempered m2 1.05 769,840
93 - 171 425043937.xls
Jumlah
Dibulatkan
3 Railing Stainless Steel pada Food Court / m'

Handrail Stainless Steel Dia 70 mm (atas) m' 1.05 406,250
Handrail Stainless Steel Dia 40 mm (bawah) m' 1.05 36,458
Tiang Stainless Steel dia 20 mm jarak 300 mm m' 2.67 23,750
Tiang Stainless Steel dia 40 mm jarak 1500 mm m' 0.60 36,458
Jumlah
3 Railing Stainless Steel pada Void / m'

Plat tegak 6 mm thk m2 0.13 3,569,269
Hollow l Stainless Steel 40 x 40 mm m' 19.70 103,125
Hand Rail pipa 70 mm stainless Steel m' 1.05 67,708
Base Plat 7 mm m2 0.03 3,569,269
Jumlah
4 Railing Galvanized Steel pada / m'

Based Plat6 mm thk m2 0.08 3,569,269
Hollow l Galvanized Steel 50 x 50 mm m' 4.00 125,000
Hollow l Galvanized Steel 80 x 80 mm m' 2.25 125,000
Base Plat 7 mm m2 0.02 3,569,269
Jumlah
3 Railing Parapet / m'
Support Stainless Steel 25 x 5 mm m' 0.37 769,840
Jumlah
Dibulatkan
4 Meja Beton / m'

Beton m3 0.06 1,658,120
Plywood m2 0.62 144,490
Marble 600 mm m2 1.05 562,580
Epoxy Adhesive kg 1.00 18,650
94 - 171 425043937.xls

Jumlah
Dibulatkan
5 Car Stopper / bh
Pipa Galvanis Dia. 4 " m' 1.05 82,910
Cat Besi m2 1.00 21,450
Groting kg 1.00 6,670
Jumlah
Dibulatkan
6 Cat Pembatas Parkir lebar 100 mm / m'

Cat Garis Parkir m2 1.03 5,920
Jumlah
Dibulatkan
7 Cansteen / m'
Cansteen Beton 100 x 100 mm m' 0.04 1,658,120
Jumlah
Dibulatkan
8 Siku Pelindung Kolom / bh

Besi Siku 50.50.5 mm Galvanised 1 M' kg 4.15 8,000
Zinchromate kg 4.15 590
Jumlah
Dibulatkan DAN Proffit 10 %
9 Pekerjaan Topping Granit / m'

Marble 100 mm m2 0.11 562,580
Jumlah
95 - 171 425043937.xls
Dibulatkan
9 Pekerjaan Meja Washtafel 4800 X 560

Granit m2 2.69 700,000
Siku dan support kg 13.71 13,000
Triplek 9 mm lb 0.90 120,000
Grouting ls 1.00 6,670
Jumlah +profit 10%
Dibulatkan harga / m2
10 Pekerjaan Rambu Jalan / bh

Traffic Arrow bh 1.00 296,090
Jumlah
Dibulatkan
11 Pekerjaan Perapian Gutter / m'

Waterproofing m2 1.05 39,080
Plester m2 1.00 26,820
Jumlah
Dibulatkan
12 Pekerjaan Tanggulan Tepi Void / m'

Beton m2 0.01 1,658,120
Plesteran m2 1.00 27,550
Pengecatan m2 1.00 13,000
Jumlah
Dibulatkan
13 Railing Stainless Steel / m'

Jumlah
Dibulatkan
96 - 171 425043937.xls
14 Pekerjaan Found 4200 x 2200 x 300

Beton m3 2.91 1,658,120
Jumlah
Dibulatkan
15 Cermin tebal 5 mm ukuran 1700 x 4740 mm

Cermin tebal M2 8.06 130,500
Backing m2 8.06 21,836
Sealant m' 12.88 12,000
Jumlah
Dibulatkan + PROFIT 10%
HARGA / M2
ROUNDED
Pekerjaan Checkered Plat
Pekerjaan Steel Ladder / m'
Pekerjaan Cast Iron Grating / m'
Pekerjaan Cover Stainless Steel / m2
Pekerjaan Ticket Booth
Pekerjaan Interior Lift
Pekerjaan Pintu - Pintu
10 Screed 50 mm
Wire mesh M-6 m2 1.05 25,875
Jumlah
Dibulatkan Profit 10% 16,469
5,580
97 - 171 425043937.xls
3 Railing steel pada Balkon Ruko / m'

Plat tegak 6 mm thk m2 1.10 624,000
Cat duco m2 2.20 80,000
Jumlah
4 Couve lampu
Kayu papan 10 X 200 m2 0.60 300,000
Cat duco m2 1.20 80,000
Kaca es m2 0.20 80,000
Jumlah
4 Penebalan dinding
Pasangan Bata m2 0.97 82,000
Teraso m2 0.15 200,000
Jumlah
Railing basement 2/ m'

Pipa galv. Dia. 2 inch m' 1.00 80,000
Pipa galv. Dia. 2 inch m' 1.00 80,000
tanggulan bata t=10 cm m2 0.10 85,000
cat duco m2 0.16 80,000
plester+aci +cat untuk tanggulan bata m2 0.30 136,000
profit 10%
tangga putar
uk. Dia. 1.5 m, tinggi 3 m unit 1.00 2,000,000
uk. Dia. 2 m, tinggi 5.6 m unit 1.00 4,977,778

alat - alat bantu 5%
upah pasang 20%
profit 10%
tangga beton bertulang R. intake

beton m3 0.41 700,000
besi kg 70.88 11,636
98 - 171 425043937.xls
beskisting m2 2.84 80,000

FH m2 4.59 20,000
step nosing (keramik 10x30) m' 9.00 29,091
skiring m' 10.60 29,091
profit
Railing dinding Intake

pipa hollow 2/4 m' 1.00 8,000
pipa galv. 2 inch m' 1.00 80,000
cat duco m2 1.00 80,000
tanggulan beton m3 0.02 2,925,000
plester+aci + cat m2 0.40 136,000
acessories 5%
upah 15%
profit
pagar BRC/ m'

BRC m2 4.20 100,357
tiang m' 1.75 62,857
acessories 4%
upah 2%
profit
Handrail tangga core

pipa besi dia. 70 mm m' 1.01 188,333
pipa besi dia. 1 inch m' 0.30 53,333
acessories 5%
cat duco m2 0.22 80,000
upah 15%
profit 10%
Railing besi tangga kebakaran auditorium

UNP kg 16.17 12,300
Tiang besi dia. 50 mm m' 1.00 0
GRC board tebal 10 mm termasuk rangka UNP m2 2.00 75,000
acessories 5%
cat duco m2 0
cat GRC m2 2.00 21,000
upah 15%
99 - 171 425043937.xls
profit 10%
Railing besi tangga kebakaran auditorium

Handrail pipa besi hitam dia. 50 mm m' 1.00 112,500
Tiang besi dia. 50 mm m' 1.00 112,500
cat duco m2 0.31 80,000
acessories 5%
upah 15%
profit 10%
RABAT BETON
RABAT BETON M2 1.05 31,500
M7 M2 1.05 34,000
UPAH 10%
profit 10%
GUTTER U
beton m3 0.06 600,000
besi kg 4.16 11,636
f/w m2 0.39 72,727
waterproofing coating m2 1.11 36,818
upah 15%
profit 10%
GUTTER U
beton m3 0.04 600,000
besi kg 3.00 11,636
f/w m2 0.28 72,727
upah 15%
profit 10%
GUTTER U
beton m3 0.12 600,000
besi kg 12.00 11,636
f/w m2 0.84 72,727
upah 15%
100 - 171 425043937.xls

profit 10%
parafet celcon/ m'

celcon t=30 cm m2 0.30 121,000
plester+aci m2 0.60 37,000
cat minyak m2 0.60 33,000
sloof m' 1.00 70,000
parafet celcon/ m'

celcon t=30 cm m2 1.00 121,000
sloof m' 1.00 70,000
canopy beton
beton m3 0.10 650,000
besi kg 9.00 12,800
f/w m2 0.80 80,000
parafet + box lamp/ m'

beton m3 0.14 650,000
tiang beton/ 1 m m3 0.0054 650,000
besi kg 14.54 12,800
f/w m2 1.40 80,000
f/w tiang beton m2 0.20 80,000
cat elastomeric m2 1.60 21,000
Box lamp UNP - plat di las kg 10.00 18,200
louver R. Kantin Uk. ( 4.0 m lebar x 0,8 m tinggi )

kusen m' 12.00 120,000
louver m2 3.20 400,000
profit 10%

kusen m' 7.40 120,000
louver m2 2.00 400,000
profit 10%
101 - 171 425043937.xls


kusen m' 9.22 120,000
louver m2 2.41 400,000
profit 10%

kusen m' 10.05 120,000
louver m2 2.74 400,000
profit 10%
jendela kaca mati

R. Kantin ( Uk 700 mm lebar x 1.150 mm tinggi )
kusen m' 3.70 120,000
kaca tebal 6 mm m2 0.81 81,650
profit 10%
R. Kantin ( Uk 2.875 mm lebar x 1.150 mm tinggi

kusen m' 11.50 120,000
profit 10%
R. Kantin ( Uk 3.050 mm lebar x 1.150 mm tinggi

kusen m' 11.85 120,000
profit 10%
talang beton
beton m3 0.16 650,000
besi kg 16.05 12,800
f/w m2 1.28 80,000
lisplank kayu/ m'

papan kayu m3 0.01 5,500,000
upah 20%
cat ultran m2 0.20 60,000
102 - 171 425043937.xls

profit 10%
talang beton
beton m3 0.17 650,000
besi kg 16.50 12,800
f/w m2 1.32 80,000
railing kaca lobby auditorium

railing kayu jati dia. 70 mm m
kaca miring 2x8 mm
plat stainlessteel
acessories
finish hairline
pagar besi+ ddg bata/ m'

gal tanah m3 0.36 27,500
buang tanah m3 0.36 15,000
batu kali m3 0.27 500,000
sloof m' 1.00 70,000
railing besi m2 1.00 500,000
fin. Andesit m2 1.00 292,800
pagar besi+ sliding/m'

railing besi m2 1.88 750,000
cor tutup sumur resapan

beton m3 0.08 650,000
besi kg 6.28 12,800
f/w m2 1.10 80,000
parafet celcon/ m'

gal tanah m3 0.36 27,500
batu kali m3 0.27 500,000
sloof m' 1.00 70,000
celcon t=1.5 m m2 1.50 121,000
103 - 171 425043937.xls

parafet celcon/ m'

gal tanah m3 0.36 27,500
batu kali m3 0.27 500,000
sloof m' 1.00 70,000
celcon t=0.8 m m2 0.80 121,000
parafet / m'
beton m3 0.18 650,000.00
tiang beton/ 1 m m3 0.0054 -
besi kg 17.61 12,800.00
f/w m2 2.40 80,000.00
f/w tiang beton m2 0.20 -
cat elastomeric m2 2.40 21,000.00
Box lamp UNP - plat di las kg 10.00 -
parafet celcon/ m'

celcon t=30 cm m2 12.30 121,000
cat wheatershild m2 24.60 33,000
sloof m' 41.00 70,000
waterproofing m2 51.00 40,500
parafet celcon/ m'

celcon t=30 cm m2 10.20 121,000
sloof m' 34.00 70,000
parafet celcon/ m'

celcon t=30 cm m2 5.61 121,000
sloof m' 34.00 70,000
104 - 171 425043937.xls

kaca milky/ 1m2

kaca milky tebal 6 mm m2 1.05 81,650
stiker m2 1.05 50,000
sealant, alumunium , dll m' 4.00 35,000
profit 10%
tangga baja backstage
WF 200x100 kg 255.96 18,200

siku 50.50 kg 243.00 18,200
beton m3 0.99 650,000
railing m' 12.00 250,000
parafet celcon/ m'

gal tanah m3 0.36 0
buang tanah m3 0.36 0
batu kali m3 0.27 0
sloof m' 1.00 0
celcon t=1 m m2 1.00 121,000
kisi2 outdor AC
GRC m2 27.30 350,000
canopy
kaca laminate (2x6mm) m2 1.05 642,000
white carara m2 0.50 1,900,000
Dinding sirip uk. 5.450 mm tinggi x 3.150 mm lebar

beton m3 2.58 650,000
besi kg 244.64 12,800
f/w m2 18.03 80,000
alumunium composit panel m2 2.61 650,000
railing pre function/ m'

celcon t=100 cm m2 1.00 121,000
105 - 171 425043937.xls


cat acrylic m2 2.00 15,000
railing pipa stainless dia. 2 inch m' 1.00 250,000
finishing kolom
B/6
granite marmer lokal m2 42.12 650,000
kaca m2 5.40 350,000
finishing kolom
B/5
alumunium composite panel m2 10.95 650,000
stainlessteel mirror m2 6.42 550,000
finishing kolom
c/5
alumunium composite panel m2 8.10 650,000
stainlessteel mirror m2 4.75 550,000
finishing kolom
B/2
granite marmer lokal m2 10.85 650,000
kaca m2 1.05 350,000
106 - 171 425043937.xls

Jumlah Harga
80,000
165,000.00
87,000.00
332,000.00
365,000
218,500.00
228,200.00
130,000.00
45,000.00 9000 54,000.00
621,700.00
684,000
15,932.00
10,500.00
6,555.00
18,500.00
51,487.00
51,000.00
70,087.50
14,794.00
10,500.00
20,500.00
115,881.50
116,000.00
57,093.75
14,794.00
10,500.00
20,500.00
107 - 171 425043937.xls

Jumlah Harga
102,887.75
103,000.00
19,446.00
1,593.20
1,050.00
4,780.00
1,000.00
27,869.20
27,900.00
18,553.50
1,593.20
756.00
4,780.00
25,682.70
25,700.00
20,947.50
1,593.20
1,050.00
4,780.00
28,370.70
28,400.00
95,760.00
1,593.20
1,050.00
14,340.00
112,743.20
112,700.00
275,000.00
15,000.00
290,000.00
290,000.00
412,000.00
1,593.20
1,050.00
20,000.00
434,643.20
108 - 171 425043937.xls

Jumlah Harga
434,600.00
8,000.00
1,000.00
5,000.00
14,000.00
14,000.00
10,000.00
1,000.00
5,000.00
16,000.00
16,000.00
42,000.00
20,118.00
10,000.00
18,683.33
13,680.00
104,481.33
115,000
1,500.00
12,740.00
160.00
75.00
660.00
1,000.00
16,135.00
16,100
14,760.00
6,125.00
20,440.00
112.50
693.50
7,665.00
109 - 171 425043937.xls

Jumlah Harga
920.50
3,500.00
30,000.00
84,216.50
84,200.00
14,760.00
6,125.00
40,880.00
112.50
693.50
7,665.00
920.50
3,500.00
30,000.00
104,656.50
104,700.00
7,050.00
4,949.00
8,000.00
19,999.00
20,000.00
889.55
500.00
2,000.00
5,000.00
8,389.55
8,400
3,090.00
500.00
1,000.00
5,000.00
9,590.00
10,000.00
110 - 171 425043937.xls

Jumlah Harga
510,000
60,000
436,480
#REF!
35,000
1,000,000
#REF!
#REF!
3,200,000
4,503,800
194,836
1,304,250
260,700
#REF!
50,000
1,000,000
#REF!
#REF!
450,625
2,121,875
65,000
228,438
50,000
35,000
1,000,000
3,950,938
3,951,000
125,100
215,460
193,914
32,216
73,453
458,280
410,400
102,600
1,611,424
1,611,000
111 - 171 425043937.xls

Jumlah Harga
373,076
310,895
858,079
260,400
4,130
5,900
59,000
1,871,479
1,871,500
10,815
590
2,360
13,765
15,100
69,641
1,770
590
17,700
89,701
89,700
112 - 171 425043937.xls

Jumlah Harga
40,200.00
20,118.00
10,000.00
18,666.67
17,000.00
105,984.67
10,598.47
116,600.00
10,171.88
5,231.25
10,000.00
18,000.00
10,000.00
53,403.13
5,340.31
58,700.00
9,965.25
500.00
1,000.00
5,000.00
16,465.25
18,111.78
18,000.00
15,012.25
500.00
1,000.00
5,000.00
21,512.25
23,663.48
24,000.00
510,000
60,000
436,480
25,000
35,000
1,066,480
113 - 171 425043937.xls

Jumlah Harga
1,162,000
374,000
44,000
277,760
25,000
35,000
755,760
824,000
510,000
60,000
548,080
25,000
35,000
1,178,080
1,284,000
48,825
5,752
12,464
14,000
25,000
114 - 171 425043937.xls

Jumlah Harga
25,000
131,041
144,100
278,250
30,000
50,000
14,000
#REF!
#REF!
#REF!
#REF!
20,344
5,022
15,000
20,570
10,000
70,936
78,000
15,016
25,000
21,000
25,000
86,016
94,600
0
#REF!
5,500
#REF!
#REF!
#REF!
498,750
18,891
13,078
1,334
#REF!
75,000
#REF!
#REF!
115 - 171 425043937.xls

Jumlah Harga
#REF!
1,575,000
18,891
13,078
1,334
#REF!
75,000
#REF!
#REF!
#REF!
88,200
7,200
765
#REF!
23,000
#REF!
#REF!
#REF!
0
18,891
13,078
1,334
#REF!
23,000
#REF!
#REF!
#REF!
312,375
7,200
0
765
#REF!
23,000
#REF!
#REF!
#REF!
300,647
116 - 171 425043937.xls

Jumlah Harga
7,200
0
765
#REF!
23,000
#REF!
#REF!
#REF!
205,800
20,580
226,380
22,638
249,018
144,000.00
792,000.00
936,000.00
1,029,600.00
130,500.00
717,750.00
848,250.00
933,075.00
450,000.00
2,475,000.00
2,925,000.00
3,217,500.00
541,125.00
2,976,187.50
3,517,312.50
3,869,043.75
531,375.00
2,922,562.50
3,453,937.50
117 - 171 425043937.xls

Jumlah Harga
3,799,331.25
108,000.00
594,000.00
702,000.00
772,200.00
190,125.00
1,045,687.50
1,235,812.50
1,359,393.75
224,250.00
1,233,375.00
1,457,625.00
1,603,387.50
72,000.00
396,000.00
468,000.00
514,800.00
540,000.00
2,970,000.00
3,510,000.00
3,861,000.00
504,000.00
504,000.00
554,400.00
456,750.00
456,750.00
502,425.00
118 - 171 425043937.xls

Jumlah Harga
6,976,200.00
680,000.00
7,656,200.00
1,988,623.38
62,730
189,135
#REF!
15,000
#REF!
#REF!
12,300
0
#REF!
15,000
#REF!
#REF!
0
0
0
1,334
#REF!
24,000
#REF!
#REF!
#REF!
0
0
0
1,334
#REF!
30,000
#REF!
#REF!
#REF!
119 - 171 425043937.xls

Jumlah Harga
282,450
9,688
4,185
765
#REF!
20,000
#REF!
#REF!
#REF!
1,575,000
9,688
4,185
765
#REF!
30,000
#REF!
#REF!
#REF!
498,750
9,688
4,185
765
#REF!
35,000
#REF!
#REF!
#REF!
28,633
969
419
77
#REF!
20,000
#REF!
#REF!
#REF!
73,500
9,688
4,185
120 - 171 425043937.xls

Jumlah Harga
765
#REF!
20,000
#REF!
#REF!
#REF!
7,000
969
419
77
#REF!
10,000
#REF!
#REF!
#REF!
0
0
0
0
1,334
#REF!
25,000
#REF!
#REF!
#REF!
0
0
0
1,334
#REF!
20,000
#REF!
#REF!
#REF!
57,750
0
0
0
#REF!
20,600
121 - 171 425043937.xls

Jumlah Harga
#REF!
4,000
#REF!
#REF!
69,300
0
0
0
#REF!
20,600
#REF!
4,000
#REF!
#REF!
78,435
0
0
1,901
#REF!
20,600
#REF!
4,000
#REF!
#REF!
77,700
0
0
0
#REF!
20,600
#REF!
4,000
#REF!
#REF!
0
#REF!
10,000
122 - 171 425043937.xls

Jumlah Harga
#REF!
#REF!
#REF!
1,071
6,150
400
4,000
11,621
13,400
19,080
1,908
0
0
20,988
23,100
1,071
22,375
590
750
4,000
28,786
33,100
1,071
14,917
590
750
0
17,328
19,900
21,817
9,450
0
#REF!
5,000
123 - 171 425043937.xls

Jumlah Harga
#REF!
#REF!
47,500
684
0
#REF!
5,000
#REF!
#REF!
13,440
1,000
7,000
21,440
24,700
36,225
0
#REF!
#REF!
#REF!
#REF!
#REF!
220,000.00
25,000.00
14,531.25
6,591.38
20,000.00
266,122.63
26,612.26
292,734.89
220,000.00
25,000.00
14,531.25
6,591.38
20,000.00
286,122.63
28,612.26
314,734.89
124 - 171 425043937.xls

Jumlah Harga
540,960
25,000
30,000
595,960
59,596.00
655,556.00
113,900
2,238
800
2,360
24,500
143,798
158,200
35,700
2,238
800
1,770
24,500
65,008
71,500
0
0
800
890
11,000
12,690
14,000
21,622
0
800
350
8,500
31,272
34,400
27,980
590
125 - 171 425043937.xls

Jumlah Harga
8,500
7,500
44,570
49,000
14,000
10,000
35,000
35,000
9,400
incl.
103,400
10,340
113,740
91,000
5,000
0
96,000
9,600
105,600
91,000
20,000
100,000
40,000
37,650
incl.
288,650
28,865
317,515
23,333
7,485
10,444
5,376
2,662
4,823
3,360
126 - 171 425043937.xls

Jumlah Harga
1,500
14,000
72,983
80,300
6,882
13,049
2,978
2,723
6,903
851
24,500
706
336
1,288
1,500
20,000
81,715
89,900
6,882
13,049
2,978
2,723
6,903
851
29,167
706
336
1,288
1,500
20,000
86,381
95,000
6,882
13,049
2,978
2,723
6,903
127 - 171 425043937.xls

Jumlah Harga
851
40,122
706
336
1,288
32,000
2,960
1,500
20,000
132,297
145,500
0
410
5,000
5,410
6,000
1,071
7,500
400
4,000
12,971
14,300
0
410
2,500
#REF!
#REF!
#REF!
6,882
13,049
2,978
2,723
6,903
851
54,505
706
336
1,288
2,960
400
15,000
128 - 171 425043937.xls

Jumlah Harga
108,580
119,400
585
12,789
3,000
987
454
77
516
14,000
32,406
35,600
2,436
12,180
3,000
11,844
720
766
516
17,000
48,461
53,300
21,924
24,360
3,000
35,531
1,920
870
516
129 - 171 425043937.xls

Jumlah Harga
17,000
105,121
115,600
1,121
12,789
3,000
3,948
454
77
516
14,000
35,903
39,500
2,436
24,360
7,400
5,211
960
870
720
20,000
61,957
68,200
2,436
24,360
7,400
11,291
960
870
720
20,000
130 - 171 425043937.xls

Jumlah Harga
68,037
74,800
3,045
24,360
7,400
13,028
960
870
720
20,000
70,383
77,400
3,045
24,360
7,400
13,028
960
870
720
20,000
70,383
77,400
1,827
24,360
7,400
8,685
960
870
720
20,000
64,822
71,300
131 - 171 425043937.xls

Jumlah Harga
1,827
24,360
7,400
9,554
960
870
720
20,000
65,691
72,300
5,481
24,360
7,400
19,976
960
77
607
20,000
78,861
86,700
494,247
30,550
1,300
#REF!
#REF!
#REF!
#REF!
400,000
5,000
300,000
#REF!
#REF!
#REF!
#REF!
132 - 171 425043937.xls

Jumlah Harga
2,027,273
6,000
60,000
2,093,273
2,511,960
2,618,182
10,000
75,000
2,703,182
2,703,200
2,700,000
10,000
80,000
2,790,000
2,790,000
2,744,545
10,000
65,000
2,819,545
2,819,500
2,520,000
10,000
75,000
2,605,000
2,605,000
3,182,727
10,000
75,000
3,267,727
3,267,700
1,136,364
10,000
75,000
1,221,364
1,221,400
299,091
4,000
25,000
328,091
328,100
133 - 171 425043937.xls

Jumlah Harga
231,818
3,000
15,000
249,818
249,800
3,023,636
10,000
80,000
3,113,636
3,113,600
500,000
5,000
25,000
530,000
530,000
167,273
5,000
20,000
192,273
192,300
231,818
3,000
15,000
249,818
249,800
3,318,182
4,000
25,000
3,347,182
3,347,200
3,071,250
472,500
150,000
#REF!
#REF!
#REF!
2,835,000
134 - 171 425043937.xls

Jumlah Harga
472,500
150,000
#REF!
#REF!
#REF!
334,530
661,500
421,750
#REF!
150,000
#REF!
#REF!
340,830
756,000
463,750
#REF!
150,000
#REF!
#REF!
1,730,340
249,938
38,452
733,247
1,081,080
#REF!
#REF!
#REF!
#REF!
4,730,000
860,000
#REF!
200,000
#REF!
#REF!
3,399,750
339,625
104,500
4,757,940
135 - 171 425043937.xls

Jumlah Harga
1,081,080
#REF!
#REF!
#REF!
#REF!
3,775,500
393,900
121,200
7,484,400
#REF!
#REF!
#REF!
#REF!
3,099,600
287,950
88,600
7,826,280
#REF!
#REF!
#REF!
#REF!
2,532,600
228,410
70,280
6,532,680
#REF!
#REF!
#REF!
#REF!
2,226,600
206,310
63,480
4,961,880
#REF!
#REF!
#REF!
#REF!
136 - 171 425043937.xls

Jumlah Harga
2,242,800
207,480
63,840
5,045,040
#REF!
#REF!
#REF!
#REF!
2,115,000
175,500
54,000
5,673,360
2,162,160
#REF!
#REF!
#REF!
#REF!
14,806,800
1,974,240
329,040
24,795,857
1,081,080
#REF!
#REF!
#REF!
#REF!
3,195,000
285,350
87,800
6,504,960
1,321,320
#REF!
#REF!
#REF!
#REF!
1,855,800
202,280
137 - 171 425043937.xls

Jumlah Harga
62,240
4,319,040
1,287,000
#REF!
#REF!
#REF!
#REF!
16,036,200
1,158,170
356,360
31,677,888
#REF!
#REF!
#REF!
#REF!
26,352,000
3,174,600
976,800
39,296,400
2,574,000
#REF!
#REF!
#REF!
#REF!
2,199,600
221,260
68,080
4,916,736
#REF!
#REF!
#REF!
#REF!
3,186,000
313,300
96,400
6,209,280
#REF!
#REF!
#REF!
#REF!
138 - 171 425043937.xls

Jumlah Harga
951,660
89,531
27,548
2,687,098
1,287,000
#REF!
#REF!
#REF!
#REF!
26,460,000
5,653,125
904,500
55,313,280
#REF!
#REF!
#REF!
#REF!
/m2
1,549,800
259,000
41,440
3,104,640
#REF!
#REF!
#REF!
#REF!
2,052,000
372,500
59,600
4,065,600
#REF!
#REF!
#REF!
#REF!
2,133,000
340,000
54,400
5,765,760
139 - 171 425043937.xls

Jumlah Harga
2,162,160
#REF!
#REF!
#REF!
#REF!
105,600
17,600
422,400
#REF!
#REF!
#REF!
#REF!
160,277,400
21,370,320
3,561,720
287,033,828
#REF!
#REF!
#REF!
#REF!
347,130
850,500
508,250
#REF!
150,000
#REF!
#REF!
28,404,000
3,787,200
631,200
65,185,560
6,486,480
#REF!
#REF!
#REF!
#REF!
140 - 171 425043937.xls

Jumlah Harga
122,400
20,400
496,320
#REF!
#REF!
#REF!
#REF!
340,830
756,000
73,500
463,750
#REF!
160,000
#REF!
#REF!
5,616,875
1,021,250
#REF!
200,000
#REF!
#REF!
1,412,100
540,000
188,280
38,452
676,000
600,600
#REF!
#REF!
#REF!
#REF!
70,035,300
9,338,040
1,556,340
191,340,000
141 - 171 425043937.xls

Jumlah Harga
#REF!
#REF!
#REF!
#REF!
14,943,600
1,992,480
332,080
26,880,744
#REF!
#REF!
#REF!
#REF!
57,600
9,600
211,200
#REF!
#REF!
#REF!
#REF!
975,000
150,000
100,000
#REF!
#REF!
#REF!
415,800
1,701,000
913,500
#REF!
200,000
#REF!
#REF!
4,878,000
650,400
142 - 171 425043937.xls

Jumlah Harga
108,400
13,167,000
2,162,160
#REF!
#REF!
#REF!
#REF!
5,321,250
967,500
#REF!
200,000
#REF!
#REF!
7,507,500
1,365,000
#REF!
250,000
#REF!
#REF!
492,345
756,000
66,000
336,000
#REF!
160,000
#REF!
#REF!
3,295,800
732,800
549,360
91,560
3,033,240
1,393,560
#REF!
#REF!
143 - 171 425043937.xls

Jumlah Harga
#REF!
#REF!
3,295,800
732,800
549,360
91,560
3,033,240
796,320
#REF!
#REF!
#REF!
#REF!
3,294,000
736,000
549,600
91,600
3,023,160
1,411,200
#REF!
#REF!
#REF!
#REF!
3,582,000
568,000
562,800
93,800
3,305,400
524,160
#REF!
#REF!
#REF!
#REF!
3,241,800
732,800
542,160
90,360
144 - 171 425043937.xls

Jumlah Harga
2,914,800
1,393,560
#REF!
#REF!
#REF!
#REF!
2,529,000
1,216,000
519,600
86,600
2,273,040
1,411,200
#REF!
#REF!
#REF!
#REF!
3,384,000
732,800
561,120
93,520
2,914,800
796,320
#REF!
#REF!
#REF!
#REF!
2,817,000
1,216,000
558,000
93,000
2,904,720
1,411,200
#REF!
#REF!
#REF!
#REF!
145 - 171 425043937.xls

Jumlah Harga
3,528,000
568,000
555,600
92,600
3,186,960
524,160
#REF!
#REF!
#REF!
#REF!
6,426,000
1,920,000
1,144,800
190,800
3,084,480
967,680
#REF!
#REF!
#REF!
#REF!
6,922,800
2,240,000
1,259,040
209,840
3,084,480
967,680
#REF!
#REF!
#REF!
#REF!
11,538,000
3,520,000
2,066,400
344,400
5,342,400
1,774,080
#REF!
#REF!
#REF!
#REF!
146 - 171 425043937.xls

Jumlah Harga
6,921,000
2,240,000
1,258,800
209,800
3,235,680
1,128,960
#REF!
#REF!
#REF!
#REF!
415,800
1,701,000
913,500
#REF!
200,000
#REF!
#REF!
2,061,000
464,000
344,400
57,400
749,760
1,182,720
#REF!
#REF!
#REF!
#REF!
7,854,750
1,047,300
174,550
10,562,640
1,287,000
#REF!
#REF!
#REF!
#REF!
147 - 171 425043937.xls

Jumlah Harga
3,870,000
516,000
86,000
0
8,737,300
#REF!
#REF!
#REF!
#REF!
2,160,000
288,000
48,000
0
4,089,800
#REF!
#REF!
#REF!
#REF!
347,130
756,000
508,250
#REF!
150,000
#REF!
#REF!
4,063,500
541,800
90,300
4,686,000
0
#REF!
#REF!
#REF!
#REF!
148 - 171 425043937.xls

Jumlah Harga
2,245,500
299,400
49,900
1,916,640
540,540
#REF!
#REF!
#REF!
#REF!
2,245,500
299,400
49,900
1,822,920
540,540
#REF!
#REF!
#REF!
#REF!
1,813,500
241,800
40,300
1,526,140
540,540
#REF!
#REF!
#REF!
#REF!
23,661,000
3,154,800
525,800
28,139,760
0
#REF!
#REF!
#REF!
#REF!
2,911,500
388,200
64,700
2,024,000
149 - 171 425043937.xls

Jumlah Harga
1,787,500
#REF!
#REF!
#REF!
#REF!
810,000
108,000
18,000
593,560
0
#REF!
#REF!
#REF!
#REF!
9,846,000
1,312,800
218,800
11,210,214
0
#REF!
#REF!
#REF!
#REF!
1,980,000
264,000
44,000
1,316,700
1,287,000
#REF!
#REF!
#REF!
#REF!
1,746,000
232,800
38,800
1,624,480
0
#REF!
#REF!
#REF!
#REF!
150 - 171 425043937.xls

Jumlah Harga
2,209,500
294,600
49,100
2,124,320
0
#REF!
#REF!
#REF!
#REF!
10,365,750
1,382,100
230,350
15,062,300
1,287,000
#REF!
#REF!
#REF!
#REF!
1,993,500
1,088,000
429,000
98,700
1,374,409
1,287,000
#REF!
#REF!
#REF!
#REF!
1,278,000
170,400
28,400
1,045,440
0
#REF!
#REF!
#REF!
#REF!
3,078,000
410,400
68,400
2,787,840
0
151 - 171 425043937.xls

Jumlah Harga
#REF!
#REF!
#REF!
#REF!
918,000
122,400
20,400
696,960
0
#REF!
#REF!
#REF!
#REF!
2,358,000
314,400
52,400
2,090,880
0
#REF!
#REF!
#REF!
#REF!
2,232,000
297,600
49,600
1,819,840
0
#REF!
#REF!
#REF!
#REF!
922,500
123,000
20,500
706,640
0
#REF!
#REF!
#REF!
#REF!
152 - 171 425043937.xls

Jumlah Harga
2,932,020
752,600
390,936
65,156
2,211,440
0
#REF!
#REF!
#REF!
#REF!
1,908,000
625,000
254,400
42,400
836,000
893,750
#REF!
#REF!
#REF!
#REF!
1,393,470
516,100
185,796
30,966
1,148,400
0
#REF!
#REF!
#REF!
#REF!
2,164,500
635,000
288,600
48,100
1,694,000
0
#REF!
#REF!
153 - 171 425043937.xls

Jumlah Harga
#REF!
#REF!
2,252,250
667,500
300,300
50,050
1,837,000
0
#REF!
#REF!
#REF!
#REF!
1,086,750
402,500
144,900
24,150
671,000
0
#REF!
#REF!
#REF!
#REF!
1,386,000
532,000
184,800
30,800
836,000
589,875
#REF!
#REF!
#REF!
#REF!
1,440,000
532,000
192,000
32,000
154 - 171 425043937.xls

Jumlah Harga
968,000
589,875
#REF!
#REF!
#REF!
#REF!
1,080,000
400,000
144,000
24,000
660,000
0
#REF!
#REF!
#REF!
#REF!
0
280,000
67,200
11,200
132,000
0
#REF!
#REF!
#REF!
#REF!
765,000
0
102,000
17,000
520,960
0
#REF!
#REF!
#REF!
#REF!
155 - 171 425043937.xls

Jumlah Harga
414,000
0
55,200
9,200
197,120
0
#REF!
#REF!
#REF!
#REF!
2,970,000
850,000
396,000
66,000
2,640,000
0
#REF!
#REF!
#REF!
#REF!
1,575,000
500,000
210,000
35,000
1,100,000
0
#REF!
#REF!
#REF!
#REF!
1,355,400
502,500
180,720
30,120
1,111,000
0
#REF!
#REF!
156 - 171 425043937.xls

Jumlah Harga
#REF!
#REF!
1,221,750
452,500
162,900
27,150
891,000
0
#REF!
#REF!
#REF!
#REF!
1,296,000
335,000
172,800
28,800
616,000
607,750
#REF!
#REF!
#REF!
#REF!
1,008,000
332,500
134,400
22,400
462,000
589,875
#REF!
#REF!
#REF!
#REF!
1,656,000
530,000
220,800
36,800
157 - 171 425043937.xls

Jumlah Harga
1,232,000
0
#REF!
#REF!
#REF!
#REF!
2,043,000
332,500
272,400
45,400
1,341,120
589,875
#REF!
#REF!
#REF!
#REF!
111,930
111,930
87,045
5,900
17,700
59,000
393,505
393,500
60,900
2,665
#REF!
#REF!
10,000
#REF!
#REF!
373,076
310,895
858,079
808,332
4,130
5,900
59,000
158 - 171 425043937.xls

Jumlah Harga
2,419,411
2,419,400
426,563
38,281
63,333
21,875
#REF!
#REF!
200,000
#REF!
#REF!
472,928
2,031,563
71,094
96,370
#REF!
300,000
#REF!
#REF!
301,008
500,000
281,250
66,924
#REF!
#REF!
#REF!
#REF!
373,076
310,895
282,916
5,900
4,130
47,200
1,024,116
1,024,100
104,462
89,295
590,709
18,650
6,670
159 - 171 425043937.xls

Jumlah Harga
17,700
88,500
915,985
915,980
87,056
21,450
6,670
590
11,800
127,566
127,560
6,098
590
2,360
9,048
9,040
69,641
1,770
590
17,700
89,701
89,700
33,200
2,449
1,770
2,360
23,600
63,379
69,700
59,071
18,650
6,670
2,070
11,859
98,320
160 - 171 425043937.xls

Jumlah Harga
98,310
1,881,600
178,187
108,358
1,588
6,670
#REF!
#REF!
#REF!
#REF!
296,090
11,800
17,700
325,590
325,590
41,034
26,820
1,770
8,850
78,474
78,470
23,877
27,550
13,000
2,360
4,130
70,917
70,910
621,789
4,130
5,900
59,000
690,819
690,810
161 - 171 425043937.xls

Jumlah Harga
4,826,124
482,612
17,700
4,130
5,330,566
5,330,560
1,051,569
175,951
154,560
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0
#REF!
27,169
10,000
#REF!
#REF!
#REF!
162 - 171 425043937.xls

Jumlah Harga
686,400
176,000
#REF!
200,000
#REF!
#REF!
180,000
96,000
16,000
#REF!
50,000
#REF!
#REF!
79,540
30,000
#REF!
15,000
#REF!
#REF!
80,000
80,000
8,500
12,761
40,800
222,061
22,206
244,267
2,000,000
4,977,778
248,889
1,045,333
6,272,000
627,200
6,899,200
283,500
824,727
163 - 171 425043937.xls

Jumlah Harga
226,800
91,800
261,818
308,364
1,997,009
199,701
2,196,710
8,000
80,000
80,000
65,813
54,400
8,400
44,492
341,104
34,110
375,215
421,500
110,000
21,260
11,055
563,815
56,382
620,197
295,332
190,217
16,000
10,311
17,584
35,117
269,228
26,923
296,151
198,850
0
150,000
17,443
0
42,000
61,244
469,536
164 - 171 425043937.xls

Jumlah Harga
46,954
516,490
112,500
112,500
25,120
12,506
39,394
302,020
30,202
332,222
33,075
35,700
6,878
75,653
7,565
83,218
33,300
48,436
28,255
40,868
22,629
173,488
17,349
190,837
24,000
34,909
20,364
29,455
16,309
125,036
12,504
137,540
72,000
139,636
61,091
29,455
45,327
347,509
165 - 171 425043937.xls

Jumlah Harga
34,751
382,260
36,300
22,200
19,800
70,000
148,300
121,000
74,000
66,000
70,000
331,000
65,000
115,200
64,000
40,500
284,700
91,000
3,510
186,112
112,000
15,840
33,558
182,000
624,020
1,440,000
1,280,000
2,720,000
272,000
2,992,000
888,000
800,000
1,688,000
168,800
1,856,800
166 - 171 425043937.xls

Jumlah Harga
1,105,920
962,560
2,068,480
206,848
2,275,328
1,206,000
1,096,000
2,302,000
230,200
2,532,200
444,000
65,728
509,728
50,973
560,701
1,380,000
269,955
1,649,955
164,996
1,814,951
1,422,000
286,387
1,708,387
170,839
1,879,226
104,325
205,440
102,720
412,485
33,000
6,600
12,000
167 - 171 425043937.xls

Jumlah Harga
51,600
5,160
56,760
107,250
211,200
105,600
424,050
9,900
5,400
135,000
70,000
500,000
292,800
1,013,100
1,410,000
51,025
80,384
87,920
219,329
9,900
5,400
135,000
70,000
181,500
111,000
63,000
575,800
168 - 171 425043937.xls

Jumlah Harga
9,900
5,400
135,000
70,000
96,800
59,200
33,600
409,900
117,000.00
-
225,446.40
192,000.00
-
50,400.00
-
584,846
1,488,300
910,200
811,800
2,870,000
2,065,500
8,145,800
1,234,200
754,800
673,200
2,380,000
801,900
5,844,100
678,810
415,140
370,260
2,380,000
972,000
169 - 171 425043937.xls

Jumlah Harga
4,816,210
85,733
52,500
140,000
278,233
27,823
306,056
4,658,472
4,422,600
643,500
3,000,000
12,724,572
0
0
0
0
121,000
74,000
42,000
237,000
9,555,000
573,300
10,128,300
674,100
950,000
1,624,100
1,673,831
3,131,352
1,442,070
1,698,450
7,945,703
121,000
170 - 171 425043937.xls

Jumlah Harga
74,000
30,000
250,000
475,000
27,378,000
1,890,000
29,268,000
36,251,800
7,117,500
3,533,200
46,902,500
26,816,400
5,265,000
2,613,600
34,695,000
7,052,500
367,500
7,420,000
171 - 171 425043937.xls

Analisa Harga

Uploaded by

Copyright:

Available Formats

You might also like

Analisa Harga

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Analisa Harga

Uploaded by

Copyright:

Available Formats

Analisa Perumahan ( 19 May 2009 )

1 1 m2 Pembersihan Lapangan Mandor 0.01 m2 55,000.00 550.00

4 Air Kerja Pompa air Shimizu 1.00 bh 396,750.00 396,750.00

5 1 unit Listrik Kerja Pasang Daya unit 950,000.00 2,850,000.00

6 Papan Nama Proyek Papan kamper medan 0.025 m3 3,500,000.00 87,500.00

1 Stripping Tanah T-20cm Mandor 0.01 m2 100,000.00 1,000.00

2 Galian Tanah s/d 1M Mandor 0.01 m3 100,000.00 500.00

3 Galian Tanah s/d 2M Mandor 0.03 m3 100,000.00 3,000.00

4 Galian Tanah s/d 3M Mandor 0.04 m3 100,000.00 4,000.00

5 Urug Tanah Kembali Mandor 0.05 m3 100,000.00 5,000.00

6 Urug Tanah Kembali + Mandor 0.050 m3 100,000.00 5,000.00

6 Urug Tanah Kembali + Mandor 0.050 m3 100,000.00 5,000.00

7 Pasir urug Mandor 0.010 m3 100,000.00 1,000.00

1 1 m2 Lantai Kerja T-5cm PC ex Holcim 0.488 sak 61,000.00 29,768.00

2 1 m3 Pondasi batu kosong Batu Kali 1.10 m3 170,000.00 187,000.00

3 1 m3 Pondasi batu kali 1Pc : 3 Ps Batu Kali 1.05 m3 170,000.00 178,500.00

4 1 m3 Pondasi batu kali 1Pc : 5 Ps Batu Kali 1.05 m3 170,000.00 178,500.00

5 1 m' Sloop, Ring Balk 15 x 15 PC Ex Holcim 4.28 m3 61,000.00 261,080.00

109.60 Besi dia 10 ( Isi 4 ) 14.81 btg 42,550.00 630,370.37

Papan Cor ( 2 x pakai ) 11.11 lbr 20,000.00 222,222.22

6 Sloop, Ring Balk 15 x 15 PC Ex Holcim 4.28 m3 61,000.00 261,080.00

157.82 Besi dia 12 ( Isi 4 ) 14.81 btg 64,630.00 957,481.48

Papan Cor ( 2 x pakai ) 11.11 lbr 20,000.00 222,222.22

Treeplek 9mm ( 2 kali pakai ) 1.74 lbr 126,500.00 219,618.06

8 Plat Lantai Beton T-10cm ( Talang ) PC Ex Holcim 4.28 m3 61,000.00 261,080.00

Treeplek 9mm ( 2 kali pakai ) 1.74 lbr 126,500.00 219,618.06

9 Plat Lantai Beton T-12cm PC Ex Holcim 4.28 m3 61,000.00 261,080.00

Treeplek 9mm ( 2 kali pakai ) 2.89 lbr 126,500.00 365,883.68

10 Sloop, Ring Balk 15 x 20 PC Ex Holcim 4.28 m3 61,000.00 261,080.00

118.37 Besi dia 12 ( Isi 4 ) 11.11 btg 64,630.00 718,111.11

Papan Cor ( 2 x pakai ) 8.33 lbr 20,000.00 166,666.67

11 Kol;om 15 x 30 PC Ex Holcim 4.28 m3 61,000.00 261,080.00

78.91 Besi dia 12 ( Isi 4 ) 7.41 btg 64,630.00 478,740.74

Papan Cor ( 2 x pakai ) 11.11 lbr 20,000.00 222,222.22

74.40 Besi dia 12 ( Isi 4 ) 6.98 btg 64,630.00 451,384.13

Papan Cor ( 2 x pakai ) / Triplek 3.31 lbr 20,000.00 66,137.57

13 Pondasi Setempat 80 x 80 pc 0.82 m3 61,000.00 50,127.36

Besi dia 10 2.69 btg 39,000.00 104,866.67

Bekisting Bataco 0.72 lbr 15,000.00 10,800.00

13 Pondasi Setempat 80 x 80 pc 0.82 m3 61,000.00 50,127.36

Besi dia 12 2.69 btg 48,000.00 129,066.67

Bekisting Bataco 0.72 lbr 15,000.00 10,800.00

1 1 m2 Rolagh bata Bata Merah 25.00 pcs 600.00 15,000.00

2 1 m2 Pas. Bataco Press 1 PC : 5 PS bataco Press 14.00 pcs 1,840.00 25,760.00

5 1 m2 Pas. Dinding Celcon Celcon 9.00 bh 5,500.00 49,500.00

6 1 m2 Pas. Dinding Hebel Hebel 9.00 m3 7,500.00 67,500.00

8 1 m2 Plesteran bataco 1PC : 6PS PC 0.14 sak 61,000.00 8,540.00

9 1 m2 Plesteran bata Merah 1PC : 3PS PC 0.19 m3 61,000.00 11,590.00

10 1 m2 Plesteran bata Merah 1PC : 5PS PC 0.15 m3 61,000.00 9,150.00

11 1 m2 Screed , tebal 50 mm smooth finish Semen 0.23 SAK 77,000.00 17,525.20

12 1 m2 pas. Keramik Dinding 20 x 25 Ex Keramik 20 x 25 1.20 dus 82,000.00 98,400.00

13 1 m2 pas. Keramik Lantai 40 x 40 Ex roman Keramik 40 x 40 1.20 dus 52,500.00 63,000.00

15 pas. Batu palimanan 20 x 30 batu palimanan 1.00 m2 69,000.00 69,000.00

16 pas. Batu Andesit batu Andesit 40x60 1.00 m2 185,000.00 185,000.00

17 Plin Keramik uk 100x300 mm keramik 100x300 mm 1.05 m' 18,000.00 18,900.00

17 Plin Keramik uk 100x200 mm keramik 100x200 mm 1.05 m' 19,500.00 20,475.00

18 Floor Hardener 4 kg Floor hardener 4 kg 2250 9,000.00

18 Floor Hardener 5 kg Floor hardener 5 kg 2250 11,250.00