Analisa Harga

Penawaran R-2
satuan vol Owner
Prelim
2.1.1. Pembersihan lokasi m2 12,099 12,099

2.1.2.Pekerjaan Galian Alat Berat m3 - -
2.1.3.Pekerjaan Galian Manual m3 3,230 4,075
2.1.4. Pekerjaan Urugan
Urugan tanah m3 14,527 13,695
Pasir urug m3 675 675
2.1.5. Pekerjaan Buang Tanah m3 3,230 3,230
2.1.6. Pekerjaan Lain-lain
Dewatering bln 4 4
Potong bore pile ttk 387 391
Sparing m1 60 60
Beli tanah bekas galian m3 (3,277) (3,277)
Penahan tanah ls - -
DAFTAR NO. 2.2. - PEKERJAAN BETON
Lantai kerja m3 337 337
fc 25 non flyash m3 1,925 2,057
fc 30 non flyash m3 1,992 2,111
fc 33 Pilecap fly ash 15% suhu maks 34 m3 2,613 2,829
fc 33 fly ash 15% m3 2,810 2,826
fc 33 non fly ash m3 9,139 8,979
fc 38 non fly ash m3 1,062 1,035

fc 42 non fly ash m3 3,294 3,720
Besi kg 4,121,064 4,011,200
Bekisting
Pile cap m2 2,291 2,419
tiebeam m2 2,649 2,597
sumpit m2 600 600
saluran m2 950 950
Dinding penahan tanah m2 6,095 7,193
Corewall m2 7,694 8,924
Kolom m2 10,151 11,778
Ddg GWT m2 949 1,079
Tangga m2 2,521 1,801
Ramp m2 3,413 3,580
pondasi genset, pompa, solar m2 1,450 1,450
Pelat m2 48,821 48,168
Drop panel m2 358 360
Sisi plat m1 7,052 7,052
Balok m2 21,667 29,017
Lain-lain m2 233 233
Dinding kolam renang m2 325 325
Lisplank m2 246 246
Waterstop m1 1,387 1,536
WP Integral m3 3,789 3,864
Grove ramp m2 1,192 1,192
Struting kg 48,729 45,098
DAFTAR NO. 2.3. - PEKERJAAN RANGKA BAJA
Baja ornamen kg 152,305 174,202
Total Struktur
DAFTAR NO. 3.1 - PEKERJAAN DINDING

Dinding celcon m2 17,586 19,063
Plaster aci m2 35,173 34,549
Cat acrylic emulsion m2 7,928 10,658
Cat acrylic enamel m2 4,185 8,092
Marble dinding m2 3,731 3,468
Cat acrylic enamel pd kolom m2 1,982 2,111
Mozaik glass import dinding m2 128 128
HT m2 2,056 2,402
Keramik dinding m2 440 1,125
Granit dinding m2 795 883
Stainless ls
Composite m2 189 189
Kaca m2 258 300
Andesite m2 48 51
DAFTAR NO. 3,2 - PEKERJAAN PINTU, JENDELA DAN KUNCI
Pintu besi
Pintu alumunium
Pintu kayu
Pintu cubicle
DAFTAR NO. 3.3 - PEKERJAAN LANTAI
Floor har+dust proof (Spek)/TATA tawarkan tanpa dustproof
m2 16,785 17,151
Floor hardener liquid m2 795 784
Dust proof m2 2,682 2,987
Screed ruang tenant m2 21,360 20,537
Keramik lantai m2 504 549
HT Lantai m2 1,088 1,213
Marble lantai m2 1,911 2,044
Granit lantai m2 1,970 2,015
Mozaik glass import lantai m2 192 207
Bangkirai floor m2 196 232
Andesite m2 426 426
Removable 6x25mm SS. m2 35 35
Skirting SS m1
skirting enamel m1 3,075 4,033
skirting ht m1 544 541
Skirting keramik m1 114 119
Skirting import granit m1 79 79
Step nosing m1 1,595 1,731
WP membrane m2 722 771
WP coating m2 1,526 3,108
DAFTAR NO. 3.4 - PEKERJAAN PLAFOND
Fair face plafond m2 598 617
gypsum m2 6,022 6,834
gypsum WR m2 770 905
calsiboard m2 557 541
Acoustic m2 19,082 18,896
plafond Stainless steel m2 2 31
plafond alumunium m2 12 31
metal roof deck m2 143 150
cat plafond emulsion m2 25,400 26,698
Cat plafond enaeml m2 1,494 1,352
cove SS m1 39 39
cove gypsum m1 5,200 3,301
insulation dak beton m2 1,054 1,559
DAFTAR NO. 3.5 : PEKERJAAN SANITAIR
Pasang sanitary ls
DAFTAR NO.3.6 - PEKERJAAN LUAR DAN LAIN-LAIN
Vanity HT m1 5 8
Vanity marble m1 5 7
Vanity granit m1 123 187
Cermin bh 52 52
Railing m1 466 595
cat parking ls
sersan siku m2 840 840
Grill gutter m1 32 32
Kasteen m1 332 698
Pek besi lain-lain
Wheel stoper bh 542 542
Corner guard
gutter perimeter bangunan m1 985 985
granit m2 308 319
Andesite m2 851 853
Paving block m2 4,252 4,269
Parkir motor lantai m2 901 911
Dinding bata perimeter m1 493 587
VCP m1 24 -
Koral sikat m2 68 76
Water Feature
Pekerjaan Security post/guard house (3 POST)
Gate & fence
Pekerjaan Signage Tower
Pekerjaan Gardu PLN (Provisional BQ)

Pekerjaan Gas house
Pekerjaan BIN Centre (Provisional BQ)
Air intake grill m2
Steel grill fin coated pada dinding genset m2
Air intake grille steel tube 40x60 m1
Grill bh 46 47
Gorong-gorong m1 261 261
pembersihan gorong m1 261 261
Total Finishing
KERTAM
Baja
Pintu besi unit 26
Pintu kayu unit 26
Pintu alumunium unit 1
Peninggian lantai m2 2,162
Floor hardener m2 50
Plafond gypsum m2 254
cat plafond m2 413
Cermin unit 24
Grill unit 33
Pek beton utk pondasi Bang penunjang (Gbr revisi)
Trench pipa gas klarifiaksi 30Nov06
Galian area struting m3
Anti rayap / jawaban pertanyaan m2
Wood Louver-1/jawaban pertanyaan unit Tidak jadi ditawarkan

Ss pada kolom GF m2 29
Dinidng bata bawah kaca R.Wudhu unit 23
WP coating 30cm pada dinding m2 Tidak jadi ditawarkan
Granit lobby hall m2 190
WP membrane podium m2 2,652
Partisi cubicle m2 374
Batu andesite pagar m2 102
Pasangan Bata area VCP m2 50
Total kertam
Prov sum
Biaya Koordinasi
Total penawaran
-
-
(1,200,652,526)
39,195,524
(445,138,860)
(68,956,599)
(112,090,050)
Beton 22,834 23,557
Besi 4,121,064 4,011,200
Bekisting 117,463 127,771
Granit & marmer 4,756 5,021
Stainless Steel 76 106
Penawaran R-2 Penawaran R-2 Rp 93.000.000.000
Jumlah Rupiah Jumlah Rupiah
Owner vol Owner Owner
8,255,000,000
20,930,716 20,930,716 12,099 12,099 20,930,716

- - - - -
74,295,060 93,725,000 3,230 4,075 74,295,060
159,796,780 150,645,000 14,527 13,695 416,633,786

96,436,461 96,436,461 675 675 96,436,461
52,006,542 52,006,542 3,230 3,230 52,006,542
230,000,000 230,000,000 4 4 230,000,000

37,578,550 37,951,150 387 391 41,549,500
14,570,100 14,570,100 60 60 14,570,100
- - (3,277) (3,277) -
- - - - -
156,074,000 156,074,000 337 337 156,262,972

1,042,862,172 1,114,514,154 1,925 2,004 1,051,583,011
1,126,960,440 1,194,420,774 1,992 2,039 1,134,828,050
1,508,567,774 1,633,577,760 2,613 2,829 1,479,490,538
1,551,540,018 1,560,291,120 2,810 2,826 1,551,540,018
5,225,588,506 5,151,320,525 9,139 8,899 5,314,049,380
633,088,825 616,766,850 1,062 1,035 648,992,803

2,002,325,882 2,261,574,000 3,294 3,720 2,070,041,681
22,459,800,435 21,861,038,256 4,121,064 4,153,012 22,459,800,435
94,296,737 99,566,040 2,291 2,419 94,296,737

109,020,080 106,892,520 2,649 2,597 109,020,080
36,567,000 36,567,000 600 600 39,948,000
49,392,000 49,392,000 950 950 49,392,000
478,032,419 564,146,990 6,095 7,193 490,649,110
603,401,205 699,909,320 7,694 8,924 619,326,750
758,755,108 880,377,843 10,151 11,778 536,965,153
76,596,624 87,107,670 949 1,079 81,834,000
202,915,198 144,997,058 2,521 1,801 245,564,560
253,181,533 265,564,400 3,413 3,580 314,002,440
117,058,500 117,058,500 1,450 1,450 116,725,000
3,621,571,452 3,573,128,203 48,821 48,168 3,790,005,282
42,880,112 43,060,890 358 360 42,880,112
104,648,712 104,648,712 7,052 7,052 109,514,454
1,749,151,884 2,342,542,410 21,667 29,017 1,744,168,545
18,285,628 18,285,628 233 233 18,718,665
25,467,790 25,467,790 325 325 26,139,960
21,235,986 21,235,986 246 246 21,235,986
103,681,240 114,823,475 1,387 1,536 103,681,240
370,369,863 377,706,000 3,789 3,864 370,369,863
250,955,312 250,955,312 1,192 1,192 250,955,312
340,780,255 310,614,210 48,729 45,098 335,394,015
1,514,423,754 1,707,109,774 152,305 174,202 1,513,594,314
47,335,090,651 48,187,000,136 47,837,392,631
1,661,028,349 1,800,500,350 17,586 19,063 1,612,138,367

1,309,829,449 1,286,604,760 35,173 34,549 1,309,829,449
95,455,342 128,322,320 7,928 10,658 101,005,071
77,805,056 150,430,280 4,185 8,092 82,408,906
1,697,994,929 1,540,491,888 3,731 3,468 1,697,994,929
32,948,153 35,084,820 1,982 2,111 34,890,944
115,804,160 115,804,160 128 128 115,804,160
573,026,502 669,346,530 2,056 2,402 573,026,502
45,708,124 118,243,635 440 1,125 45,708,124
855,258,420 950,420,392 795 883 855,258,420
351,745,667 639,565,626 351,745,667
143,884,717 143,884,717 189 189 143,884,717
263,676,863 353,843,954 258 300 263,676,863
14,561,760 15,471,870 48 51 14,561,760
1,037,293,390 1,059,431,960 1,037,293,390

153,626,720 106,675,410 164,128,960
623,979,660 452,948,270 623,979,660
268,885,590 232,652,780 268,885,590
194,369,026 198,611,012 16,785 17,151 194,369,026

30,838,050 30,428,428 795 784 30,838,050
104,046,034 115,883,453 2,682 2,987 104,046,034
- - 21,360 20,537 136,063,200
53,721,761 58,521,457 504 549 53,721,761
323,295,601 360,376,654 1,088 1,213 323,295,601
879,753,756 948,000,480 1,911 2,044 879,753,756
2,279,326,686 2,307,811,920 1,970 2,015 2,279,326,686
173,697,193 187,638,928 192 207 173,697,193
102,791,945 121,983,280 196 232 102,791,945
142,927,913 142,927,913 426 426 142,927,913
162,532,248 162,861,120 35 35 162,532,248
133,825,686 132,865,986 133,825,686
12,454,981 16,333,464 3,075 4,033 12,454,981
24,412,519 24,287,959 544 541 24,412,519
2,488,013 2,602,454 114 119 2,488,013
15,226,920 15,226,920 79 79 15,226,920
55,148,276 59,855,051 1,595 1,731 44,460,008
45,988,957 49,079,514 722 771 45,988,957
149,475,768 305,062,784 1,526 3,059 160,965,437
5,041,814 5,199,624 598 617 5,041,814

418,434,268 474,818,677 6,022 6,834 418,434,268
74,389,728 87,423,000 770 905 74,389,728
56,273,770 54,689,690 557 541 56,273,770
1,789,908,484 1,772,407,280 19,082 18,896 1,789,908,484
5,674,200 87,950,100 2 31 5,674,200
5,414,520 13,987,510 12 31 5,414,520
20,177,300 21,165,000 143 150 20,177,300
298,009,649 313,634,776 25,400 26,698 315,335,791
25,214,732 25,129,962 1,494 1,352 26,706,728
68,653,318 68,653,318 39 39 68,653,318
632,881,984 436,552,010 5,200 3,301 632,881,984
102,522,580 151,643,930 1,054 1,559 102,522,580
105,123,240 105,123,240 105,123,240
2,365,191 3,298,248 5 8 2,365,191

4,206,800 5,905,700 5 7 4,206,800
100,958,208 153,425,584 123 187 100,958,208
216,265,880 216,265,880 52 52 216,265,880
120,399,226 144,220,498 466 595 144,973,322
48,817,520 70,207,980 48,817,520
178,004,400 178,004,400 840 840 178,004,400
21,121,920 21,121,920 32 32 21,121,920
37,960,880 79,809,320 332 698 37,960,880
40,336,040 40,336,040 40,336,040
119,998,800 119,998,800 542 542 119,998,800
91,034,307 91,034,307 985 985 91,034,307

227,977,204 238,371,655 308 319 227,977,204
292,048,220 292,932,448 851 853 292,048,220
1,218,842,009 1,223,666,160 4,252 4,269 1,218,842,009
134,573,157 136,030,520 901 911 137,015,517
479,236,812 539,993,320 493 587 481,794,963
72,054,242 70,827,346 24 - 69,796,805
12,717,360 14,213,520 68 76 12,717,360
129,786,896 129,786,896 130,204,645
61,259,381 62,113,690 61,452,806
24,011,130 24,011,130 24,011,130
100,189,278 106,040,652 100,272,789
24,940,570 24,940,570 25,078,580

56,438,980 62,470,195 56,518,290
45,321,340 45,321,340 45,593,385
25,439,000 25,439,000 25,439,000
43,802,649 80,600,760 43,802,649
21,413,736 23,171,580 21,413,736
17,567,860 17,949,770 46 47 17,567,860
68,706,048 68,706,048 261 261 68,706,048
7,561,740 7,561,740 261 261 7,561,740
21,861,910,553 22,976,237,631 22,019,803,140
404,523,312
110,164,900 26
140,421,390 26
2,924,490 1
179,748,680 2,162
579,000 50
17,647,920 254
6,013,970 413
46,398,000 24
20,873,400 33
234,382,256
64,757,380
125,527,200
71,481,200
ak jadi ditawarkan Tidak jadi ditawarkan

57,592,230 29
13,083,320 23
ak jadi ditawarkan Tidak jadi ditawarkan
170,515,500 190
238,494,360 2,652
351,672,200 495
30,382,740 102
4,722,500 50
2,291,905,948
415,000,000 415,000,000 415,000,000
1,000,000,000
69,612,001,204 83,125,143,715 70,272,195,771

13,090,933,618 13,532,465,183
22,459,800,435 21,861,038,256
8,362,457,966 9,179,948,958
4,029,565,781 4,221,459,712
722,431,120 1,091,896,151
93.000.000.000
Jumlah Rupiah Selisih
8,410,000,000 (155,000,000)
20,930,716 -
- -
93,725,000 -
-
392,772,600 (242,127,600)
96,436,461 -
52,006,542 -
-
230,000,000 -
41,963,500 (4,012,350) harga standar upah tinggi 1 meter sedangkan BQ 0,9m
14,570,100 -
- -
- -
-
156,262,972 (188,972)
1,094,528,400 19,985,754
1,161,686,065 32,734,709
1,602,090,990 31,486,770
1,560,291,120 -
5,192,219,315 (40,898,790)
632,260,800 (15,493,950)
2,338,057,200 (76,483,200)
22,633,916,218 (772,877,962)
-
99,566,040 -
106,892,520 -
39,948,000 (3,381,000)
49,392,000 -
579,036,500 (14,889,510)
718,382,000 (18,472,680)
623,036,627 257,341,216
93,063,750 (5,956,080)
175,235,390 (30,238,332)
329,360,000 (63,795,600)
116,725,000 333,500
3,739,309,011 (166,180,808)
43,060,890 -
109,514,454 (4,865,742)
2,335,868,500 6,673,910
18,718,665 (433,037)
26,139,960 (672,170)
21,235,986 -
114,823,475 -
377,706,000 -
250,955,312 -
308,257,730 2,356,480
1,706,280,334 829,440
49,296,226,141 (1,109,226,005)
1,747,505,210 52,995,140
1,286,604,760 -
135,782,920 (7,460,600) Diskon cat oleh Pa Moko
1,540,491,888 -
115,804,160 -
669,346,530 -
118,243,635 -
950,420,392 -
639,565,626 -
143,884,717 -
353,843,954 -
15,471,870 -
1,059,431,960 -
224,439,770 (117,764,360)
452,948,270 -
232,652,780 -
198,611,012 -
30,428,428 -
115,883,453 -
130,820,690 (130,820,690)
58,521,457 -
360,376,654 -
948,000,480 -
2,307,811,920 -
187,638,928 -
121,983,280 -
142,927,913 -
162,861,120 -
132,865,986 -
16,333,464 -
24,287,959 -
2,602,454 -
15,226,920 -
48,254,564 11,600,487
49,079,514 -
309,326,736 (4,263,952) harga screed dari tebal 50mm ke 30mm
5,199,624 -
474,818,677 -
87,423,000 -
54,689,690 -
1,772,407,280 -
87,950,100 -
13,987,510 -
21,165,000 -
68,653,318 -
436,552,010 - pd gambar lantai 2 keatas tinggi bukan 1,55 tetapi 0,95
151,643,930 -
105,123,240 -
3,298,248 -
5,905,700 -
153,425,584 -
216,265,880 -
174,566,770 (30,346,272) harga dari sekina ke cipta
70,207,980 -
178,004,400 -
21,121,920 -
79,809,320 -
40,336,040 -
119,998,800 -
-
91,034,307 -
238,371,655 -
292,932,448 -
1,223,666,160 -
138,499,330 (2,468,810)
68,640,310 2,187,036 Diskon cat oleh Pa Moko
14,213,520 -
130,204,645 (417,749)
62,316,660 (202,970) Diskon cat oleh Pa Moko
24,011,130 -
106,124,163 (83,511)

25,439,000 -
80,600,760 -
23,171,580 -
17,949,770 -
68,706,048 -
7,561,740 -
23,237,353,966 (261,116,335)
404,523,312 -
110,164,900 -
140,421,390 -
2,924,490 -
183,661,900 (3,913,220)
579,000 -
17,647,920 -
46,398,000 -
20,873,400 -
234,378,844 3,412
65,289,297 (531,917)
122,492,000 3,035,200
69,766,200 1,715,000
tidak jadi dimasukan pertimbangan Bp Hans & Bp Moko
- (minta dibuat di catatan penawaran)
57,592,230 -
13,112,070 (28,750)
-
170,515,500 -
238,494,360 -
465,448,500 (113,776,300) Volume revisi
30,382,740 -
4,583,500 139,000
2,405,616,223 (113,710,276)
415,000,000 -
1,000,000,000 -
84,764,196,330 (1,639,052,615)
(155,000,000)
-
-
- (4,263,952)
(242,127,600)
-
-
-
(4,012,350)
(188,972)
19,985,754
32,734,709
31,486,770
-
(40,898,790)
(15,493,950)
(76,483,200)
(772,877,962)
-
-
(3,381,000)
-
(14,889,510)
(18,472,680)
257,341,216
(5,956,080)
(30,238,332)
(63,795,600)
333,500
(166,180,808)
-
(4,865,742)
6,673,910
(433,037)
(672,170)
-
-
-
-
2,356,480
829,440
(1,109,226,005) ok
52,995,140
-
(7,460,600)
(8,901,200)
-
(2,068,780)
-
-
-
-
-
-
-
-
-
(117,764,360)
-
-
-
-
(130,820,690)
-
-
-
-
-
-
-
-
-
-
-
-
11,600,487
-
(4,263,952)
-
-
-
-
-
-
-
-
(18,234,580)
(1,486,980)
-
-
-
-
-
-
-
(30,346,272)
-
-
-
-
-
-
-
-
-
-
(2,468,810)
(2,895,360)
2,187,036
-
(417,749)
(202,970)
-
(83,511)
-
(138,010)
(73,130)
(272,045)
-
-
-
-
(261,116,335)
-
-
-
-
(3,913,220)
-
-
(352,700)
-
-
3,412
(531,917)
3,035,200
1,715,000
-
-
(28,750)
-
-
-
(113,776,300)
-
139,000
(113,710,276)
(1,639,052,615)
`1 33 12
DAFTAR HARGA BAHAN
No MATERIAL SATUAN
1 Pasir urug m3
2 Pasir Putih m3
3 Pasir Pasang biasa m3
4 Pasir Beton m3
5 Koral m3
6 Sirtu m3
7 Split m3
8 Lime stone m3
9 Macadam m3
10 Batu kali m3
11 Batu bata Press (karianto) bh
12 Batu batako tebal 10 cm bh
13 Celcon m3
14 Hebel m3
14 Semen ( Tiga Roda 50 Kg ) sak
15 Kayu Borneo Balok m3
16 Kayu Borneo Kaso m3
17 Papan terentang ( Borneo ) m3
18 Kayu Kamper Medan m3
19 Dolken 0 7 btg
20 Besi Beton Polos 8 mm kg
21 Besi Beton Polos 10 mm kg
22 Besi Beton Polos 12 kg
23 Besi Beton Polos 16 - 0 25 mm kg
24 Besi rata2 polos kg
25 Besi Beton Ulir 10 mm kg
27 Besi Beton Ulir 16 - 0 25 mm kg
30 Harga besi rata2 ulir kg
31 Kawat Beton kg
32 Paku kg
33 Paku Triplek kg
34 Multiplek 4 mm (4x8) lbr
37 Multiplek 9 mm (3x6) WBP lbr
39 Multiplek 12 mm (4x8) film lbr
46 Concrete form work m2
47 Plastic concrete spacer bh
48 Tie rod bh
49 Form tie bh
50 Seng Gelombang 0,20 (3"x6") lbr
51 Seng Gelombang 0,25 lbr
52 Seng Gelombang 0,30 lbr
53 Herferin gln
54 Mould Oil ltr
55 Beton Readymix B0 m3
56 fc 25 non flyash m3
57 fc 30 non flyash m3
58 fc 33 Pilecap fly ash 15% suhu maks 34 m3
fc 33 fly ash 15% m3
59 fc 33 non fly ash m3
62 Besi BRC M4 (5.40 x 2.10) polos lbr
69 Besi BRC M4 (5.40 x 2.10) ulir lbr
76 Besi BRC M6- 200 lbr
77 Water stop Swellable Superstop m'
78 MU380 (Pasangan Celcon) zak
79 MU 100 (Plaster) zak
79 MU 301 (Plaster) zak
80 MU 200 (Acian) zak
81 MU 400 zak
82 MU 440 zak
83 MU 450 zak
84 MU 408 kg
84 AM Grout 50 (colour grout) kg
85 AM Grout 40 (cerama cement) kg
86 AM Grout 54 liter
87 AM 42 kg
88 AM 100 ltr mix
89 AM 30 ltr mix
90 Kawat ayam m2
91 Drymix Thinbed M111 zak
92 Drymix Render zak
93 Drymix Floor scread zak
94 Drymix tile adhesive zak
95 Drymix tile grout kg
96 PM100 zak
97 PM200 zak
98 PM300 zak
Uzin TB20 zak
Uzin plaster eco zak
Uzin SC50 zak
Uzin NC 301 zak
Uzin SC 100 zak
Uzin bond zak
Uzin grout zak
99 Step noosing 10x20 ex. Roman pc
100 Keramik Lantai 40x40 Gol B Rustic m2
101 Keramik dinding 30x30 ex. Roman Gol A m2
102 Keramik lantai 30x30 ex. Roman Gol C m2
103 Keramik lantai 45x45 ex Roaman Gol A m2
104 Keramik Lantai 20x20 ex Romangress m2
105 Stepnossing 10x30 Salt & Pepper Group B m1
106 Mozaik import glass primary multicolor m2
107 Batu Andesite 30x30 m2
108 Homogenous lantai 40x40 ex. Granito oasis Gold unpolish m2
109 Homogenous 60x60 ex.Essenza ermes unpolish m2
110 Homogeneous 60x60 ex.Essenza S White m2
111 Homogenous lantai 60x60 ex. Essenza Travertine polish m2
112 Homogenous lantai 60x60 ex. Essenza Travertine unpolish m2
Skirting HT 10x60 m1
113 Homogenous lantai 30x60 ex. Essenza Travertine Polish m2
Homogenous lantai 40x40 ex. Essenza Travertine unpolish m2
114 Cutting size 10x60 Granito m1

115 Keramik lantai 30x30 ex. Roman Gol B Rustic m2
ANALISA HARGA SATUAN
No. URAIAN ANALISA
PEKERJAAN STRUKTUR
I PEKERJAAN PERSIAPAN
1 Pagar sementara ( tinggi 1 tiang seng =1,83m )

Bahan : Dolken 1.510
Seng gelombang 1.075
Paku 0.060
Kaso (borneo) 0.008
Cat ( sisi luar saja ) 1.830
Upah : 1.000
2 Pasang Bowplank
Bahan : Kaso 0.005
Papan tarentang 0.008
Paku 0.200
Upah : 1.000
II PEKERJAAN TANAH
1 Galian tanah
Upah : 1.000
2 Urugan pasir padat

Bahan : Pasir urug 1.150
Upah : 1.000
4 Urugan Sirtu padat

Bahan : Sirtu 1.170
Upah : 1.000
5 Urugan Lime Stone

Bahan : Lime Stone 1.100
Upah : 1.000
6 Urugan Macadam
Bahan : Macadam 3-5 & 5-7 1.150
Pemadatan dengan mesin wales 1.100
Upah : 1.000
III PEKERJAAN PASANGAN
1 Aanstamping pondasi batu kali

Bahan : Batu kali 1.100
Upah : 1.000
2 Pasangan batu kali 1:2

Semen 5.300
Pasir 0.420
Upah : 1.000

Semen 3.260
Pasir 0.520
Upah : 1.000

Semen 2.520
Pasir 0.560
Upah : 1.000
IV PEKERJAAN BETON
SITE MIX
1 Beton tumbuk 1:3:5

Bahan : Semen 4.000
Pasir beton 0.570
Split 0.850
Upah : 1.000
2 Beton tumbuk 1:2:3

Bahan : Semen 6.400
Pasir beton 0.540
Split 0.820
Upah : 1.000
3 Beton K 175
Bahan : Semen 6.000
Pasir beton 0.540
Split 0.850
Upah : 1.000
READY MIX
Bahan : Readymix B0 1.040

Concrete Pump 1.000
Tip untuk sopir truck mixer 1.000
Upah : 1.000
Bahan : Readymix fc 25 non fly ash 1.040

Concrete Pump 1.000
Alat bantu : Relat, Beton decking 1.000
Upah : 1.000
Bahan : Readymix fc 30 non fly ash 1.040

Concrete Pump 1.000
Upah : 1.000
Bahan : Readymix Fc 33 fly ash 15% untuk pilecap 1.040

Concrete Pump 1.000
Upah : 1.000
Bahan : Readymix Fc 33 fly ash 1.040

Concrete Pump 1.000
Upah : 1.000
Bahan : Readymix Fc 33 non fly ash 1.040

Concrete Pump 1.000
Upah : 1.000

Concrete Pump 1.000
Upah : 1.000

Concrete Pump 1.000
Upah : 1.000
V PEKERJAAN BESI BETON
Besi beton U.24
Bahan: Besi beton U24 ( rata2 ) 105.000

Kawat beton 1.200
Upah: 100.000
1 Bahan: Besi beton 8mm 105.000

Kawat beton 1.200
Upah: 100.000

Kawat beton 1.200
Upah: 100.000
Kawat beton 1.200
Upah: 100.000

Kawat beton 1.200
Upah: 100.000
Besi beton U.40
Besi beton ( Harga besi Rp. 4375 / kg untuk besi sejumlah 600.000 kg ) info Saat Rapat persi
Bahan: Besi beton U40 105.00
Kawat beton 1.20
Upah: 100.00
Bahan: Besi beton U40 ( rata2 ) harga TATA 105.00

Kawat beton 1.20
Upah: 100.00
Harga Satuan besi rata-rata

Harga besi Rp. 4375 / kg untuk besi sejumlah 600.000 kg 600,000
Harga besi Rp. 4450 / kg untuk besi sejumlah 3,000,000kg 4,400,000
Total besi 5,000,000
Kawat beton 1.200
Upah: 100.000
1 Bahan: Besi beton 10mm ( untuk Bore Pile ) 105.000

Kawat beton 1.200
Upah: 100.000

Kawat beton 1.200
Upah: 100.000
3 Bahan: Besi beton 16 ~ 25mm 105.000

Kawat beton 1.200
Upah: 100.000
Bahan: Besi beton 16 ~ 25mm ( untuk Bore Pile ) 105.000

Kawat beton 1.200
Upah: 100.000
Kawat beton 1.200
Upah: 100.000

Kawat beton 1.200
Upah: 100.000
3 Besi BRC
Bahan : BRC M3 x100x100mm 0.097
Kawat 1.000
Cakar ayam 1.000
Upah : 1.000
3 Besi BRC
Bahan : BRC M4 0.097
Kawat 1.000
Cakar ayam 1.000
Upah : 1.000
Besi BRC
Kawat 1.000
Cakar ayam 1.000
Upah : 1.000
4 Besi BRC
Bahan : BRC M6 -150 0.097
Kawat 1.000
Cakar ayam 1.000
Upah : 1.000
5 Besi BRC
Kawat 1.000
Cakar ayam 1.000
Upah : 1.000
5 Besi BRC
Kawat 1.000
Cakar ayam 1.000
Upah : 1.000
VI PEKERJAAN BEKISTING
1 Pasangan Batako, Untuk Bekisting 0.080

Bahan : Batako 13.390
Semen 0.212
Pasir 0.025
Angkutan 1.000
Upah : 1.000
Pasangan Batako, Untuk Bekisting ( sistem tidur ) 0.036

Semen 0.636
Pasir 0.075
Angkutan 1.000
Upah : 1.000
1 Pile cap / tie beam
Bahan : Plywood 12 mm (5 x pakai ) 0.067
Kaso kayu borneo ( 2 x pakai ) 0.011
Paku 0.330
Plastic Concrete spacer 2.000
Mould oil 0.020
Upah : 1.000
Concrete form work

Kaso 5/7 0.003
Balok 8/12 0.0064
2
Retaining wall / shear wall Fire Face
Bahan : Plywood 18mm 0.084
Concrete form work 1.000
Paku 0.250
Mould oil 0.020
Tie rod 1.000
Upah : 1.000
2
Retaining wall / shear wall
Paku 0.250
Mould oil 0.020
Tie rod 1.000
Upah : 1.000
Scafolding / sewa per bulan modul 3,66x8 m 1.11111111

Main Frame h=1,9 m 6.000
Main Frame h=1,9 6.000
Leader Frame 6.000
Cross Brace 30.000
Cross Brace
U-head Jack 12.000
Jack Base 12.000
Joint Pin 12.000
Balok 6/12 0.288
Balok lantai
Bahan : Plywood 15 mm 0.112
Scafolding 1.000
Kayu 6/12cm 0.007
Kayu 5/7cm 0.009
Mould oil 0.020
Paku 0.250
Upah : 1.000
3
Balok lantai Fair Face
Bahan : Plywood 15 mm Film 0.112
Scafolding 1.000
Kayu 6/12cm 0.007
Kayu 5/7cm 0.009
Mould oil 0.020
Paku 0.250
Upah : 1.000
4 Plat lantai
Scafolding 1.000
Kayu 6/12cm 0.007
Kayu 5/7cm 0.009
Mould oil 0.020
Paku 0.250
Upah : 1.000
4 Plat lantai Fair Face

Scafolding 1.000
Kayu 6/12cm 0.007
Kayu 5/7cm 0.009
Mould oil 0.020
Paku 0.250
Upah : 1.000
4 Plat lantai Fair Face (drop panel)
Scafolding 1.000
Kayu 6/12cm 0.007
Kayu 5/7cm 0.009
Mould oil 0.020
Paku 0.250
Upah : 1.000
Bekisting Pelat lantai ramp

Bahan : Multiplex 12mm 0.168
Scaffolding 1.000
Paku 0.250
Plastic concrete spacer 1.000
Mould oil 0.020
Kaso borneo 0.007
Balok borneo 0.009
Upah : 1.000
Bekisting Pelat lantai ramp

Bahan : Multiplex 12mm (Fair Face) 0.168
Scaffolding 1.000
Paku 0.250
Plastic concrete spacer 1.000
Mould oil 0.020
Kaso borneo 0.007
Balok borneo 0.009
Upah : 1.000
5 Kolom
Paku 0.250
Mould oil 0.020
Tie rod 0.500
Kayu unt champer / sudutan 0.002
Upah : 1.000
5 Kolom Fire Face

Paku 0.250
Mould oil 0.020
Tie rod 0.500
Upah : 1.000
Kolom Bulat
Paku 0.250
Mould oil 0.020
Tie rod 0.500
Lapisan seng 0,3 x 90cm 0.500
Upah : 1.000
6 Tangga
Kaso kayu borneo 0.022
Paku 0.450
Mould oil 0.020
Upah : 1.000
6 Tangga Fair face

Kaso kayu borneo 0.022
Paku 0.450
Mould oil 0.020
Upah : 1.000
7 Lisplank Fireface
Paku 0.278
Mould oil 0.020
Tie rod 1.000
Upah : 1.000
5 Kolom & balok Praktis
Paku 0.250
Mould oil 0.020
Tie rod 0.000
Upah : 1.000
4 Plat untuk meja wastafel

Bahan : Plywood 9 0.084
Scafolding 1.000
Kayu 6/12cm 0.004
Kayu 5/7cm 0.005
Mould oil 0.020
Paku 0.250
Upah : 1.000
2 Dinding Saluran
Bahan : Plywood 12 0.084
Paku 0.250
Mould oil 0.020
Tie rod 0.500
Upah : 1.000
BEKISTING 1 KALI PAKAI
4 Plat lantai
Scafolding 1.000
Kayu 6/12cm 0.007
Kayu 5/7cm 0.009
Mould oil 0.020
Paku 0.250
Upah : 1.000
2
Retaining wall / shear wall
Paku 0.250
Mould oil 0.020
Tie rod 1.000
Upah : 1.000
I. PEKERJAAN PASANGAN BATA
4 Pasangan bata 1/2 bt 1:5

Bahan : Batu bata 67.000
Wastage 0.000
Semen 0.252
Pasir 0.052
Kolom praktis 0.577
Angkur 0.123
Angkutan 1.000
Upah : 1.000
4 Pasangan bata 1/2 bt 1:3

Wastage 0.000
Semen 0.372
Pasir 0.046
Kolom praktis 0.577
Angkur 0.123
Angkutan 1.000
Upah : 1.000
Pasangan bata 1/4 bt adukan 1:3 / m'

Wastage 0.250
Semen 0.372
Pasir 0.046
Kolom praktis 0.577
Plester pada kedua sisinya 0.220
Angkutan 1.000
Upah : 1.000
74.419
Pasangan bata 1 bt 1:2 63.636
Wastage 6.900
Semen 1.674
Pasir 0.092
Kolom praktis 1.154
Angkutan 1.000
Upah : 1.000
8.696
3 Pasangan bata / M3 71.556
Wastage 12.522
Semen 3.235
Pasir 0.400
Angkutan 1.000
Kolom Praktis
Upah : 1.000
5 Pasangan Batako, 1 : 3 (90mm thick)

Semen 0.212
Pasir 0.025
Kolom praktis 0.300
Angkutan 1.000
Upah : 1.000

Semen 0.120
Pasir 0.031
Kolom praktis 0.300
Angkutan 1.000
Upah : 1.000

Semen 0.212
Pasir 0.025
Kolom praktis 0.300
Angkutan 1.000
Upah : 1.000
Semen 0.120
Pasir 0.031
Kolom praktis 0.300
Angkutan 1.000
Upah : 1.000
Pasangan Celcon 10 Cm
Bahan : Celcon 0.100
Celcon 0.003
Semen 0.124
Pasir putih 0.017
MU 380 0.147
Drymix 0.121
PM100 0.083
Uzin TB 20 0.055
Kolom & balok praktis 0.700
Angkutan 1.000
Upah : 1.000
II. PEKERJAAN PLESTERAN
1 Acian plesteran dinding

Bahan : Semen 0.059
Angkutan 1.000
Upah : 1.000
2 Plesteran 1:2
Bahan : Semen 0.212
Pasir 0.025
Kawat ayam 0.500
Corner beat 0.300
Angkutan 1.000
Tali Air 0.200
Upah : 1.000
3 Plesteran 1:3
Bahan : Semen 0.196
Pasir 0.025
Kawat ayam 0.500
Corner beat 0.300
Angkutan 1.000
Tali Air 0.200
Upah : 1.000
3 Kamprot
Bahan : Semen 0.196
Pasir 0.025
Kawat ayam 0.500
Corner beat 0.300
Angkutan 1.000
Tali Air 0.200
Upah : 1.000
Plaster Mortar (sesuai spesifikasi hal 21)

Bahan : MU 100 0.525
Upah 1.000
Plaster Mortar (Dinding dalam+luar)
Bahan : MU 301 0.786
Plaster Drymix 0.294
PM200 0.695
Uzin plater eco 0.630
Kawat ayam 0.500
Corner beat 0.300
Angkutan 1.000
Tali Air 0.200
Upah 1.000
Acian Mortar (Dinding dalam+luar)

Bahan : PM300 0.077
Uzin SC 50 0.057
Upah 1.000
Tambahan perekat untuk plaster aci pada beton

Uzin NC 301 0.060
Upah 1.000
Acian pada beton

Uzin SC100 0.053
Upah 1.000
Plaster Mortar (Dinding luar)

Bahan : MU 301 0.786
Plaster Drymix 0.294
Kawat ayam 0.500
Corner beat 0.300
Angkutan 1.000
Tali Air 0.200
Upah 1.000
Acian Mortar (Dinding luar)
Bahan : MU 200 0.061
Upah 1.000
Skimcoat
Bahan : Skimcoat dymix 0.100
Upah 1.000
Perapihan beton tebal 5mm

Bahan : PM 300 0.129
Upah 1.000
6 Rendering 1:3 (Screed Lantai)

20 mm Thick
Bahan : Semen 0.196
Pasir putih 0.025
Wiremesh M6 1.000
Tali Air 1.000
Upah : 1.000

30 mm Thick
Bahan : Semen 0.294
Pasir putih 0.031
Kawat ayam 1.000
Tali Air 1.000
Upah : 1.000
Upah Trowel finish 1.000
70 mm Thick
Bahan : Semen 0.686
Pasir 0.105
Wiremesh M6 1.000
Angkutan 1.000
Tali Air 1.000
Upah : 1.000
7 Plesteran 1:3 (Screed Lantai to roof / waterproof slab)

5 cm thick
Bahan : Semen 0.490
Pasir 0.050
Wiremesh M4 (Gambar A-7104) 1.000
Angkutan 1.000
Tali Air 1.000
Upah : 1.000
Pekerjaan Lantai (tebal adukan 20mm) Semen Pasir

Pasangan Lantai 1.05
Semen @ 50 Kg 0.240
Pasir 0.030
AM Grout 40 (cerama cement) 5.000
AM Grout 50 (colour grout) 0.300
Angkutan 1.00
Upah pasang 1.00
Pekerjaan Lantai (tebal adukan 20mm) Dengan MU

MU 440 0.687
MU 450 0.129
Angkutan 1.00
Upah pasang 1.00
Pekerjaan scread bwh pas krmk (tebal adukan 50mm) dengan Drymix
Drymix floor scread 2.060
tile adhesive 0.250
tile grout 0.300
Angkutan 1.00
Upah pasang 1.00
Pekerjaan Lantai Granit New imperial chieselled

Pasangan lantai Granit 1.20
Semen @ 50 Kg 0.240
Pasir 0.030
MU 450 0.208
MU 408 0.515
AM Grout 30 1.100
AM100 0.667
Angkutan 1.00
Upah pasang 1.00
Upah poles 1.00
Pekerjaan Dinding Granit Nero Absulutto

Semen @ 50 Kg 0.240
Pasir 0.030
MU 450 0.208
MU 408 0.515
AM Grout 30 1.100
AM100 0.667
Angkutan 1.00
Upah pasang dan poles 1.00
Upah poles 1.00
Pekerjaan Lantai Granit New iperial red

Semen @ 50 Kg 0.240
Pasir 0.030
MU 450 0.208
MU 408 0.515
AM Grout 30 1.100
AM100 0.667
Angkutan 1.00
Upah pasang dan poles 1.00
Upah poles 1.00
Pekerjaan Treshold Granit 200 mm

Pasangan Treshold 1.05
Semen @ 50 Kg 0.053
Pasir 0.006
MU 450 0.208
MU 408 0.515
AM Grout 30 0.231
AM100 0.137
Angkutan 1.00
Upah pasang 1.00
Upah poles 1.00
Pekerjaan Plint lantai Marmer 100 mm

Pasangan Lantai slab 10x60 1.05
Semen @ 50 Kg 0.049
Pasir 0.006
MU 450 0.208
MU 408 0.515
AM Grout 30 0.231
AM100 0.137
Angkutan 1.00
Upah pasang 1.00
Upah poles 1.00
Pekerjaan Plint lantai Granit 100 mm

Pasangan Lantai slab 10x60 1.05
Semen @ 50 Kg 0.049
Pasir 0.006
MU 450 0.208
MU 408 0.515
AM Grout 30 0.231
AM100 0.137
Angkutan 1.00
Upah pasang 1.00
Upah poles 1.00
Pekerjaan Lantai keramik 20x20 Roman Rocktile

Pasangan lantai 1.05
Semen @ 50 Kg 0.240
Pasir 0.030
MU 400 0.206
MU 408 1.000
AM100 0.137
Angkutan 1.00
Upah pasang 1.00
Pekerjaan Lantai keramik 30x30 Roman Gol C

Semen @ 50 Kg 0.240
Pasir 0.030
MU 400 0.206
MU 408 1.000
Uzin Bond (tebal 5mm) 0.183
Uzin grout 0.030
AM100 0.137
Angkutan 1.00
Upah pasang 1.00
Pekerjaan Ddg keramik 30x30 Roman Gol C ( area pantry tanpa plaster)
Semen @ 50 Kg 0.240
Pasir 0.030
MU 400 0.206
MU 408 1.000
Uzin grout 0.030
AM100 0.137
Angkutan 1.00
Upah pasang 1.00
Pekerjaan Dinding HT 30x60 Essenza Polish

Pasangan Dinding 1.05
Semen @ 50 Kg 0.240
Pasir 0.030
MU 400 0.206
MU 408 1.000
Angkutan 1.00
Upah pasang 1.00
Pekerjaan Dinding HT 30x60 Essenza UnPolish
Semen @ 50 Kg 0.240
Pasir 0.030
MU 400 0.206
MU 408 1.000
Angkutan 1.00
Upah pasang 1.00
Dinding Homogenous 60x60 ex.Essenza ermes unpolish

Semen @ 50 Kg 0.240
Pasir 0.030
MU 400 0.206
MU 408 1.000
Uzin grout 0.030
Angkutan 1.00
Upah pasang 1.00
Dinding Homogeneous 60x60 ex.Essenza S White

Semen @ 50 Kg 0.240
Pasir 0.030
MU 400 0.206
MU 408 1.000
Uzin grout 0.030
Angkutan 1.00
Upah pasang 1.00
Pekerjaan lantai HT 60x60 type. Travertine ex. Essenza

Semen @ 50 Kg 0.240
Pasir 0.030
MU 400 0.206
MU 408 1.000
Uzin grout 0.030
Angkutan 1.00
Upah pasang 1.00
Pekerjaan lantai HT 60x60 type. Travertine ex. Essenza Un polish

Semen @ 50 Kg 0.240
Pasir 0.030
MU 400 0.206
MU 408 1.000
Uzin grout 0.030
Angkutan 1.00
Upah pasang 1.00
Pekerjaan lantai Andesite

Semen @ 50 Kg 0.240
Pasir 0.030
MU 400 0.206
MU 408 1.000
Uzin grout 0.030
Angkutan 1.00
Upah pasang + coating 1.00
Pekerjaan Dinding Mozaik 7,5x7,5

Semen @ 50 Kg 0.240
Pasir 0.030
MU 400 0.206
MU 408 1.000
Angkutan 1.00
Upah pasang 1.00
Pekerjaan Skirting HT 10x60 ex. Essenza

Semen @ 50 Kg 0.025
Pasir 0.003
MU 400 0.021
MU 408 0.130
Uzin grout 0.005
Angkutan 1.00
Upah pasang 1.00
Pekerjaan Dinding plint keramik 10x30 ex. Roman

Semen @ 50 Kg 0.025
Pasir 0.003
MU 400 0.021
MU 408 0.130
Angkutan 1.00
Upah pasang 1.00
Pekerjaan Stepnossing 10x20 ex. Roman

Semen @ 50 Kg 0.025
Pasir 0.003
MU 400 0.021
MU 408 0.130
Uzin grout 0.005
Angkutan 1.00
Upah pasang 1.00
Pekerjaan Stepnossing 10x30 Salt&Pepper Group B

Semen @ 50 Kg 0.025
Pasir 0.003
MU 400 0.021
MU 408 0.130
Angkutan 1.00
Upah pasang 1.00
Pekerjaan Lantai HT 40x40 essenza UnPolish type Travertine

Semen @ 50 Kg 0.240
Pasir 0.030
MU 400 0.206
MU 408 1.000
Angkutan 1.00
Upah pasang 1.00
Pekerjaan scread keramik dinding tebal 20 mm

Pasangan keramik dinding 1.05
Semen @ 50 Kg 0.240
Pasir 0.030
Plaster aci dengan MU 1.000
MU 400 0.206
Angkutan 1.00
Upah pasang 1.00
Plesteran 1:3 (Screed Lantai ) tebal 5 cm

Bahan : Semen 0.490
Pasir 0.050
Wiremesh M4 1.000
Angkutan 1.000
Tali Air 1.000
Upah : 1.000
Kaca cermin 5mm ( 1 x 1 m ) => ex Sinar Rasa 1.000
Kaca 1.000
Bevel lurus 30 mm 4.000
Gosok 4.000
List SS 5mm 4.000
Triplek 12mm ( termasuk waste ) 1.100
Upah angkut 1.000
Silicon + lakban 1.000
Upah dan accessories 1.000
Rangka cermin 1.000
Tanggulan bata 1.000

Pasangan Bata h=300 mm lebar 150 mm 0.30
keramik 0.75
Siku L40,40 1.00
Pengecatan 0.75
Dinding Plywood 18 mm 1.000

Rangka 0.10
Multiplek 18 mm 0.35
Corner bead 1.00
Pengecatan 0.35
Peninggian lantai setinggi 100 mm terdiri dari 70 mm lapisan pasir urug padat,
30 mm lapisan keramik dan adukan mortar semen pada selasar dan koridor :
( kanstin pada sudut peninggian level masuk Daftar no 6.6. ) (keramik suply by owner)
Pasir urug 0.74

keramik suply by owner 1.05
adukan mortar 1.00
Concrete topping 150mm thick (assumed thickness)

Beton fc 25 0.15
Wiremesh 6 mm 1 lapis 1.05
Pasir urug 0.11
Lantai kerja 0.05
smoth trowel finish 1.05
Tali air
Peninggian lantai setinggi 100 mm terdiri dari mortar semen smooth trowel finish
Beton fc 25 0.10
Wiremesh 6 mm 1 lapis 1.05
Pasir urug -
Lantai kerja -
smoth trowel finish 1.05
Tali air
Meja Beton 2700 x 600 cm

Beton 1:3:5 0.162
Bekisting plat dan balok 2.010
Besi ( ratio 175 kg/m3 ) 28.350
Tacon
Upah pasang 1.000
Meja Beton granit

Uk. 1800 x 600 cm pada Toilet
Beton 1:3:5 0.211
Bekisting plat dan balok 3.006
Besi ( ratio 125 kg/m3 ) 26.325
Granit 1.000
Upah pasang 1.000
Counter top/m1
Pasangan Bata 1.500
Marmer Giante classio blue 1.000
Adukan Mortar 1.000
Upah pasang 1.000
Tempat wudhu
Bahan : Pasangan Bata 4.40
Plaster 9.50
Keramik dinding gol A 9.50
waterproofing 9.50
Kran tembok 5.00
Floor drain 5.00
Dinding bata peringatan tinggi 100m

Bahan : Pasangan Bata 1.00
Plaster 2.15
Cat 2.15
Pek Car stoper 160 x 600 x 150 mm

Bahan : Car stoper 1.050
Urugan pasir 0.030
Adukan 1.000
Angkur 212 @ 20cm 2.000
Grouting epoxy 0.090
Upah pasang 1.000
Perapian dan Aci Nat 0.330
Precast concrete kerb to area basement /m1
Persiapan dengan air semen 0.033
Cansteen 1.100
Angkur 212 @ 20cm 1.500
Perapihan dengan acian 0.610
Ongkos pasang 1.000
Precast concrete kerb water /m1

Water channel kerb 1.100
Angkur 212 @ 20cm 1.500
Ongkos pasang 1.000
Precast concrete kerb to island edging area parkir luar

Urugan pasir 0.018
Adukan 0.009
Kerb ex Dusaspun 1.100
Angkur 212 @ 20cm 2.000
Ongkos pasang 1.000
600 long x 120 wide x 150mm high car stopper including grout
Precast wheel stopper to parking area basement
Wheel stopper ex Dusaspun 1.000
Angkur 212 @ 20cm 2.000
Ongkos pasang 1.000
Precast wheel stopper to parking area parkir luar
Urugan pasir 0.024
Adukan 0.012
Wheel stopper ex Dusaspun 1.100
Angkur 212 @ 20cm 2.000
Ongkos pasang 1.000
Perapian saluran air terbuka ukuran 200 x 100 mm termasuk plesteran,

acian, sudutan, sikuan dan pembersihannya, pada:
Pasangan bata 0.400
Plaster aci 1.100
siku L40,40,4 4.840
Pek Paving block type Conpave toscana / M2

Bahan : Paving t 6cm Warna Natural 1.050
Urugan sirtu 0.300
Urugan pasir 0.150
Pasir pengisi nat 0.010
Abu batu t=5cm 1.000
Upah pasang 1.000
Pemadatan 1.000
Angkutan 1.000
Alat bantu 1.000
Pek Paving block type Conpave toscana / M2 (diatas beton Gbr A7102 det 6)
Bahan : Paving t 6cm Warna Natural 1.050
Urugan sirtu 0.030
Urugan pasir 0.150
Upah pasang 1.000
Pemadatan 1.000
Angkutan 1.000
Alat bantu 1.000
Pek Paving block type Grassblock / M2

Bahan : Paving t 10 cm Warna Natural 1.050
Urugan sirtu 0.300
Urugan pasir 0.150
Upah pasang 1.000
Pemadatan 1.000
Angkutan 1.000
Alat bantu 1.000
Pek Cansteen / M1
Bahan : Cansteen type KST DKI conblock 1.050
Urugan pasir 0.030
Adukan 1.000
Besi angkur 2.000
Upah pasang 1.000
Perapian dan Aci Nat 1.000
Pemasangan pipa DUSASPUN

Pipa Dusaspun dia 300 1.05
Galian tanah 0.09
Pasir urug t=10cm 0.03
pengurugan kembali 0.02
Upah 1
Galian tanah 0.09
Upah 1

Galian tanah 0.09
Upah 1
Pos jaga
Meja counter 1.00
Kanstin 4.40
Panel alumunium 2.78
Alumunium moulding 0.39
Kaca loket 1.28
kaca bening t=6mm 2.99
alumunium frame 15.40
atap galvanis sheet 8.40
Atap alumunium composite panel 4.40
Silicon sealant 4.20
Pintu kaca 1.00
Lantai keramik 1.20
Pondasi 0.18
bekisting 2.11
Besi 61.43
Sumur Resapan
Galian tanah 23.414
Buang tanah 23.414
Urug pasir 1.089
Lantai kerja 0.545
Pelat beton 0.900
Pasangan batu bata 9.900
Lapisan batu kasar 11.250
Timbunan tanah 1.634
Pipa dia 150 4.300
Bak kontrol beton (200x200x100)

Galian tanah 0.010
Buang tanah 0.010
Urug pasir 0.004
Lantai kerja 0.002
Pasangan bata 0.160
Plaster aci cat 0.560
Tanggul Ukuran 400 mm lebar x 300 mm tinggi

Pasangan bata 0.120
Plesteran 1.000
Hydrant box area luar

Pasangan bata 3.450
Plesteran,aci,cat 6.890
Batu andesit 20x20 3.950
Hydrant box area dalam

Pasangan bata 3.440
Plesteran,aci,cat 6.890
Batu andesit 0.000
Bak kontrol, size 1200mm x 1200mm x 1200mm
Galian tanah 1.944
Buang tanah 1.944
Urugan tanah 0.000
Urug pasir 0.144
Lantai kerja 0.072
Beton 1.728
Besi 302.400
Bekisting 8.640
Waterproofing membrane 8.640
tangga 1.000
Uk. 1000x1500x1000 mm
Uk. 2000x1400x2000 mm
Sump pit, size 2100mm x 2100mm x 2000mm

Galian tanah 8.820
Buang tanah 8.820
Urugan tanah 0.000
Urug pasir 0.441
Lantai kerja 0.221
Beton 5.052
Besi 530.460
Bekisting 20.850
tangga 1.000
tutup manhole 600x600 1.000

Galian tanah 17.157
Buang tanah 17.157
Urugan tanah 0.000
Urug pasir 0.798
Lantai kerja 0.399
Beton 5.480
Besi 575.400
Bekisting 19.420
tangga 1.000

Galian tanah 14.534
Buang tanah 14.534
Urugan tanah 0.000
Urug pasir 0.676
Lantai kerja 0.338
Beton 6.792
Besi 509.400
Bekisting 27.200
tangga 1.000
pit lift, size 2550mm x 5900mm x 2550mm

Galian tanah 38.365
Buang tanah 38.365
Urugan tanah 0.000
Urug pasir 1.505
Lantai kerja 0.752
Beton 12.420
Besi 1,654.000
Bekisting 71.000
tangga 0.000
pit escalator, size 4500mm x 3200mm x 1950mm

Galian tanah 28.080
Buang tanah 28.080
Urugan tanah 0.000
Urug pasir 1.440
Lantai kerja 0.720
Beton 9.000
Besi 1,206.000
Bekisting 50.400
tangga 0.000

Galian tanah 1.725
Buang tanah 1.725
Urugan tanah 0.000
Urug pasir 0.150
Lantai kerja 0.050
Beton 1.528
Besi 114.600
Bekisting 6.140
tangga 1.000

Galian tanah 6.020
Buang tanah 6.020
Urugan tanah 0.000
Urug pasir 0.280
Lantai kerja 0.140
Beton 2.408
Besi 180.600
Bekisting 16.040
tangga 1.000
1.11111111
Scafolding / sewa per bulan modul 3,66x8 m 1.11111111
Main Frame h=1,9 m 6.000
Main Frame h=1,9 6.000
Leader Frame 0.000
Cross Brace 20.000
Cross Brace
U-head Jack 12.000
Jack Base 12.000
Joint Pin 12.000
Balok 6/12 0.288
Floor Deck t = 0,75 mm

Bahan : Floor deck t=0,75 mm ex Alkajaya 1.100
Temporary penyangga 0.007
Scafolding 1.000
End stop 0.680
Shear connector 1.813
Upah : 1.000
Upah bongkar pasang scafolding 1.000
Galian Tanah 0.39

Pasir Urug 0.15625
Lantai kerja 0.125
Batu andesite 1.5625
Cansten 5
beton hiasan 8
Driver's seat, concrete base with smooth trowelled finish, including

reinforcement, formwork and all necessary fixing as specified
Beton 0.013
Bekisting 0.4
Besi 60
Perapihan 0.4
Wood 2
Keramik tile 0.4
In U shape, size (2000+8000+2000) x 600 x 120mm
Beton 1.152
Bekisting 18.336
Besi 230.4
Perapihan 18.336
Beam Louvre Support Steel Structure

Beton 3.345
Bekisting 35.1225
Besi 1254.375
Perapihan + Cat 35.1225
Form guttter with size 250x250mm high, including additional

concrete, rebar, formwork, waterproofing and levelling screed
(Provisional)
Gutters; size 250 wide overall x 250mm deep
Galian Tanah 0.065625

Buangan tanah 0.065625
Pasir urug 150 mm 0.04635
Lantai kerja 50mm 0.01545
Scread 20 mm 0.3605
U ditch 1
Waterproofing 0.927
Galian Tanah 0.231

Buangan tanah 0.231
Scread 20 mm 0.412
U ditch 1
Waterproofing 1.236

Scread 20 mm 0.515
U ditch 1
Waterproofing 1.545
Galian Tanah 0.4725

Scread 20 mm 0.618
U ditch 1
Waterproofing 1.854
Galian Tanah 0.798

Buangan tanah 0.798
Scread 20 mm 0.824
U ditch 1
Waterproofing 2.472
(Provisional)

Pasir urug 150 mm 0
Scread 20 mm 0.7725
Beton 0.118125
Bekisting 0.515
Besi 11.8125
Waterproofing 0.7725

(Provisional)
Galian Tanah 0.2625

Pasir urug 150 mm 0
Scread 20 mm 1.545
Beton 0.23625
Bekisting 1.03
Besi 23.625
Waterproofing 1.545
Ramp gutter, 200x300mm high
Galian Tanah 0
Buangan tanah 0
Pasir urug 150 mm 0
Scread 20 mm 0.824
Beton 0.126
Bekisting 0.618
Besi 12.6
Waterproofing 0.824
Pondasi batu kali 600x600

Galian 0.6
pasir urug 0.06
Lantai kerja 0.03
Batu kali 0.28
Sloof beton 0.04
Sloof bekisting 0.3
Besi Sloof 6.56
Urug kembali 0.23
Dinding beton water feature

Beton 1.0065
Beksiting 4.6665
3.904
Besi 165.554
Dinding beton Signage tower

Beton 4.700
Beksiting 27.440
Besi 823.200
Dinding beton Plat guard house 7.99

Beton 1.358
Beksiting 9.945
Besi 203.745
Pondasi Gondola
Beton 0.034
Besi 8.143
Bekisting 0.375
Baseplat 1
Grouting 1
Angkur 4
Extra perkuatan dudukan closet jongkok termasuk
urugan pasir, pasangan bata, adukan, perapihan,
material bantu dan perlengkapan lainnya sesuai
gambar dan spesifikasi (pelapis lantai tepisah)
Uk. 92,5x67,5x22 cm pada Toilet Petugas Keamanan
Pasangan bata 0.1373625
plaster aci 1.179875
Uk. 85x130x25 cm pada Toilet Supir

plaster aci 1.855
Uk. 65x90x25 cm pada Toilet Supir

plaster aci 1.135
Extra pembuatan gutter termasuk perapihan, waterproofing

membrane, screed pelindung, material bantu dan
perlengkapannya lainnya sesuai gambar dan spesifikasi
Uk. 20 x 20cm
Galian tanah 0
Buang tanah 0
Beton 0.0945
Besi 7.0875
Bekisting 0.4
wp membrane 0.4
screed pelindung 0.4
Uk. 30x40 cm pada Ramp

Galian tanah 0.12
Buang tanah 0.12
Beton 0.2
Besi 15
Bekisting 0.8
wp membrane 1.1
Uk.10 x 30 cm pada Area Parkir

Galian tanah 0.03
Buang tanah 0.03
Beton 0.2
Besi 15
Bekisting 0.6
wp membrane 0.7
Gutter lebar 200 mm terbuat dari beton bertulang terdiri dari

tanggulan ukuran 15x20 cm termasuk waterproofing,
besi galvanis Dowel 12 mm dengan jarak 600 mm, material
bantu, finishing dan perlengkapan lainnya sesuai gambar
dan spesifikasi (Gbr no. IPEKA-AR-8002 detail 1) pada :
Beton tanggulan 0.03
Besi 2.25
Bekisting 0.55
Galv steel Dowel dia 12 mm @600mm 1.5
Parapet beton / m1
Beton 0.17
Bekisting 2.2
Besi 64
Balok beton
Beton 1
Bekisting 9.18
Besi 141
Peninggian lantai Ruang ,multi media luas 53,3 m2
Pasangan bata 16.08
Plaster aci 53.3
Peninggian lantai Ruang kelas SMP luas 11 m2 77.0385

Plaster aci 78.936
Pagar terbuat dari dinding bata tinggi 2400 mm termasuk

pondasi batu kali uk. 800x1000 mm, pasir urug, pipa
suling 2" jarak 1,5 m, bata kamprotan, sloot uk. 250x300
mm, pengangkutan, plester, acian, cat, material bantu dan
perapihannya
Galian 0.50
Buang tanah 0.50
pondasi batu kali 0.50
Sloof 20x25 0.06
pipa suling 1.50
pasangan bata 1.05
Plaster aci 2.31
cat whathershield 4.84
Perimeter Gutter lebar 150 mm tinggi 70mm (Asumsi beton bekisting tulangan sdh masuk
Tali air 1.000
Plesteran termasuk acian 0.290
Cove lampu Ss Gambar 5308

Cove lampu detail 1 13.1
Drop ceiling detail 2 16.4
Bulkhead detail 2
- Gypsum 5.6
- SS-1 2.5
Bulkhead detail 5
- Gypsum 5.6
- SS-1 2.5
10 16 16 12
STRUKTUR
1
HARGA 1
- - - - - - - - - -
95,000 95,000
155,000 155,000
130,000 130,000
130,000 130,000
130,000 130,000
95,000 95,000
130,000 130,000
115,000 115,000
115,000 115,000
110,000 110,000
330 330
1,600 1,600
495,000 495,000 ref menara prima Rp 490,000
525,000 525,000
30,000 30,000
2,000,000 2,000,000
1,900,000 1,900,000
2,100,000 2,100,000
3,750,000 3,750,000
12,000 12,000 MASTER
4,475 4,475 38,000 4,590
4,450 4,450 42,500 4,565
4,450 4,450 50,000 4,565
4,450 4,450 50,000 4,565
4,453 4,453 4,568
4,485 4,485 4,600
4,475 4,475 master 4,590
4,450 4,450 4,565
4,475 4,475 4,590
4,500 4,500 4,615
4,471 4,471
7,150 7,150
6,800 6,800
10,000 10,000
52,000 52,000
75,000 75,000
105,000 105,000
110,000 110,000
146,000 146,000
210,000 210,000
127,000 127,000
175,000 175,000
240,000 240,000
160,000 160,000
185,000 185,000
260,000 260,000
12,500 12,500
950 950
11,250 11,250
2,500 2,500
35,000 35,000
22,000 22,000
30,000 30,000
10,000 10,000
11,625 11,625 pioner Karya beton
335,000 335,000 330,000 364,000
420,000 420,000 430,000 440,000
440,000 440,000 450,000 463,000
460,000 460,000 525,000 516,000
440,000 440,000 460,000 466,000
445,000 445,000 475,000 483,000
465,000 465,000 490,000 516,000
475,000 475,000 520,000 531,000
88,065 88,065 5,200
113,458 113,458 4,700
163,372 163,372 4,800
222,357 222,357
290,413 290,413
367,587 367,587
463,440 463,440
88,065 88,065
113,458 113,458
163,372 163,372
222,357 222,357
290,413 290,413
367,587 367,587
463,440 463,440
140,000 140,000
50,000 50,000 dics
50,000 50,000 7,500
25,000 25,000
18,000 18,000 3,000
52,000 52,000 5,000
45,000 45,000 7,000
17,500 17,500 3,000
65,000 65,000 9,000
6,000 6,000 1,700
8,097 8,097
3,499 3,499
20,134 20,134
2,095 2,095
53,431 53,431
26,635 26,635
2,500 2,500
35,000 35,000
36,000 36,000
23,750 23,750
66,000 66,000
5,500 5,500
55,000 55,000
22,000 22,000
54,000 54,000
42,500 42,500
20,000 20,000
39,000 39,000
20,000 20,000
62,500 62,500
76,250 76,250
55,000 55,000
4,173 4,173
39,018 39,018
28,955 28,955
32,291 32,291
55,164 55,164
34,682 34,682
68,530 68,530
570,000 570,000
115,000 115,000
72,800 72,800
143,715 143,715
186,115 186,115
199,557 199,557
177,249 177,249
23,894 23,894
188,760 188,760
162,305 162,305
40,333 40,333
30,341 30,341
HARGA SATUAN
HARGA SATUAN TOTAL

SAT Material Material
STRUKTUR
1
- - - - - - - - -
ARSIETEK
1
btg 12,000 18,120 12,000
lbr 35,000 37,634 35,000
kg 6,800 408 6,800
m3 2,000,000 16,000 2,000,000
m 12,000 21,960 12,000
m1 10,000 10,000 10,000
- - - - - - - - - - -
Jumlah 104,122 Jumlah
m3 2,000,000 10,000 2,000,000

m3 2,100,000 16,800 2,100,000
kg 6,800 1,360 6,800
m1 2,000 2,000 2,000
- - - - - - - - - - -
m3 17,000 17,000 17,000
m3 95,000 109,250 95,000

m3 15,000 15,000 15,000
- - - - - - - - - - -
Harga per 1m3 124,250 Harga per 1m3
Harga per 1m2 tebal 10cm 12,425 Harga per 1m2 tebal 10cm
m3 95,000 111,150 95,000

m3 15,000 15,000 15,000
- - - - - - - - - - -
m3 115,000 126,500 115,000

m3 15,000 15,000 15,000
- - - - - - - - - - -
m3 115,000 132,250 115,000

m3 7,500 8,250 7,500
m3 15,000 15,000 15,000
- - - - - - - - - - -
m3 110,000 121,000 110,000
m3 15,000 15,000 15,000
- - - - - - - - - - -
m3 110,000 126,500 110,000

sak 30,000 159,000 30,000
m3 155,000 65,100 155,000
m3 35,000 35,000 35,000
- - - - - - - - - - -
m3 110,000 126,500 110,000

sak 30,000 97,800 30,000
m3 155,000 80,600 155,000
m3 35,000 35,000 35,000
- - - - - - - - - - -
m3 110,000 126,500 110,000

sak 30,000 75,600 30,000
m3 155,000 86,800 155,000
m3 35,000 35,000 35,000
- - - - - - - - - - -
sak 30,000 120,000 30,000
m3 130,000 74,100 130,000
m3 130,000 110,500 130,000
m3 70,000 70,000 70,000
- - - - - - - - - - -
sak 30,000 192,000 30,000

m3 130,000 70,200 130,000
m3 130,000 106,600 130,000
m3 70,000 70,000 70,000
- - - - - - - - - - -
sak 30,000 180,000 30,000

m3 130,000 70,200 130,000
m3 130,000 110,500 130,000
m3 70,000 70,000 70,000
- - - - - - - - - - -
m3 335,000 348,400 335,000

m3 - -
m3 1,000 1,000 1,000
m3 50,000 50,000 50,000
- - - - - - - - - - -
m3 420,000 436,800 420,000

m3 10,000 10,000 10,000
m3 1,000 1,000 1,000
m3 5,000 5,000 5,000
m3 15,000 15,000 --> 15,000
- - - - - - - - - - -
m3 440,000 457,600 440,000

m3 10,000 10,000 10,000
m3 1,000 1,000 1,000
m3 5,000 5,000 5,000
m3 15,000 15,000 --> 15,000
- - - - - - - - - - -
m3 460,000 478,400 460,000

m3 10,000 10,000 10,000
m3 1,000 1,000 1,000
m3 5,000 5,000 5,000
m3 15,000 15,000 --> 15,000
- - - - - - - - - - -
m3 440,000 457,600 440,000

m3 10,000 10,000 10,000
m3 1,000 1,000 1,000
m3 5,000 5,000 5,000
m3 15,000 15,000 --> 15,000
- - - - - - - - - - -
m3 445,000 462,800 445,000

m3 10,000 10,000 10,000
m3 1,000 1,000 1,000
m3 5,000 5,000 5,000
m3 15,000 15,000 --> 15,000
- - - - - - - - - - -
m3 465,000 483,600 465,000

m3 10,000 10,000 10,000
m3 1,000 1,000 1,000
m3 5,000 5,000 5,000
m3 15,000 15,000 --> 15,000
- - - - - - - - - - -
m3 475,000 494,000 475,000

m3 10,000 10,000 10,000
m3 1,000 1,000 1,000
m3 5,000 5,000 5,000
m3 15,000 15,000 --> 15,000
- - - - - - - - - - -
kg 4,450 467,250 4,453

kg 7,150 8,580 7,150
kg 250 25,000 245
- - - - - - - - - - -
Harga satuan 100 Kg 500,830
kg 4,480 470,400 4,475

kg 7,150 8,580 7,150
kg 250 25,000 245
- - - - - - - - - - -
kg 4,450 467,250 4,450

kg 7,150 8,580 7,150
kg 250 25,000 245
- - - - - - - - - - -
kg 4,450 467,250 4,450
kg 7,150 8,580 7,150
kg 250 25,000 245
- - - - - - - - - - -
kg 4,450 467,250 4,450

kg 7,150 8,580 7,150
kg 250 25,000 245
- - - - - - - - - - -
600,000
000 kg ) info Saat Rapat persiapan tender 13 Nov 2006

kg 4,380 459,900 4,375
kg 7,150 8,580 7,150
kg 250 25,000 245
- - - - - - - - - - -
Harga satuan 1 kg 4,935
Harga satuan 1 ton 4,934,800
kg 4,470 469,350 4,471

kg 7,150 8,580 7,150
kg 250 25,000 245
- - - - - - - - - - -
Harga satuan 1 kg 5,029
Harga satuan 1 ton 5,029,300
kg 4,920 2,952,000,000 4,925

kg 5,030 22,132,000,000 5,025
- - - - - - - - - - -
Total harga 25,084,000,000
Total harga / total besi 5,017
Harga satuan /kg 5,017
kg 4,490 471,450 4,485

kg 7,150 8,580 7,150
kg 250 25,000 245
- - - - - - - - - - -
kg 4,490 471,450 4,485

kg 7,150 8,580 7,150
kg 650 65,000 650
- - - - - - - - - - -
kg 4,480 470,400 4,475

kg 7,150 8,580 7,150
kg 250 25,000 245
- - - - - - - - - - -
kg 4,450 467,250 4,450

kg 7,150 8,580 7,150
kg 250 25,000 245
- - - - - - - - - - -
kg 4,450 467,250 4,450

kg 7,150 8,580 7,150
kg 650 65,000 650
- - - - - - - - - - -
kg 4,480 470,400 4,475
kg 7,150 8,580 7,150
kg 250 25,000 245
- - - - - - - - - - -
kg 4,500 472,500 4,500

kg 7,150 8,580 7,150
kg 250 25,000 245
- - - - - - - - - - -
lbr 35,000 3,395 35,000

m2 500 500 500
ls 750 750 750
ls 1,250 1,250 1,250
- - - - - - - - - - -
Harga satuan per 1 m2 5,895
lbr 88,070 8,543 88,065

m2 500 500 500
ls 750 750 750
ls 1,250 1,250 1,250
- - - - - - - - - - -
lbr 113,460 11,006 113,458

m2 500 500 500
ls 750 750 750
ls 1,250 1,250 1,250
- - - - - - - - - - -
lbr 163,370 15,847 163,372
m2 500 500 500
ls 750 750 750
ls 1,250 1,250 1,250
- - - - - - - - - - -
lbr 222,360 21,569 222,357

m2 500 500 500
ls 750 750 750
ls 1,250 1,250 1,250
- - - - - - - - - - -
lbr 290,410 28,170 290,413

m2 500 500 500
ls 750 750 750
ls 1,250 1,250 1,250
- - - - - - - - - - -
bh 1,600 21,424 1,600

sak 30,000 6,360 30,000
m3 155,000 3,875 155,000
m2 130 130 130
m2 4,000 4,000 4,000
- - - - - - - - - - -
Jumlah 35,789
bh 1,600 46,144 1,600

sak 30,000 19,080 30,000
m3 155,000 11,625 155,000
m2 130 130 130
m2 5,500 5,500 5,500
- - - - - - - - - - -
Jumlah 82,479
Pemakaian
5.0
lbr 146,000 9,809 146,000
m3 1,900,000 21,375 1,900,000
kg 6,800 2,244 6,800
bh 950 1,900 950
ltr 11,630 233 11,625
m2 13,500 13,500 13,500
- - - - - - - - - - -
Harga satuan bekisting 49,061
Pemakaian
10
m3 1,900,000 5,700 1,900,000
m3 2,000,000 12,800 2,000,000
- - - - - - - - - - -
18,500
Pemakaian
4.0
lbr 260,000 21,836 260,000
m2 18,500 18,500 18,500
kg 6,800 1,700 6,800
bh 950 1,900 950
ltr 11,630 233 11,625
bh 11,250 11,250 11,250
m2 13,500 13,500 13,500
- - - - - - - - - - -
Perapihan ada item plaster 5,000
- - - - - - - - - - -
Total 68,918
Pemakaian
2.0
lbr 185,000 31,074 185,000
m2 18,500 18,500 18,500
kg 6,800 1,700 6,800
bh 950 1,900 950
ltr 11,630 233 11,625
bh 11,250 11,250 11,250
m2 13,500 13,500 13,500
- - - - - - - - - - -
Perapihan tidak diperlukan
- - - - - - - - - - -
Total 78,156
unit 4,500 27,000 4,500

unit 4,500 27,000 4,500
unit 3,250 19,500 3,250
unit 2,500 75,000 2,500
unit - -
unit 2,650 31,800 2,650
unit 2,650 31,800 2,650
unit 600 7,200 600
m3 2,000,000 576,000 2,000,000

- - - - - - - - - - -
Harga per modul 795,300
Harga/m2 14,939
3.0
lbr 175,000 19,596 175,000
m2 14,940 14,940 14,939
m3 2,000,000 14,850 2,000,000
m3 1,900,000 16,623 1,900,000
bh 950 950 950
ltr 11,630 233 11,625
kg 6,800 1,700 6,800
m2 14,000 14,000 14,000
- - - - - - - - - - -
Perapihan ada item plaster
- - - - - - - - - - -
Total #VALUE!
Pemakaian
3.0
lbr 240,000 26,874 240,000
m2 14,940 14,940 14,939
m3 2,000,000 14,850 2,000,000
m3 1,900,000 16,623 1,900,000
bh 950 950 950
ltr 11,630 233 11,625
kg 6,800 1,700 6,800
m2 14,000 14,000 14,000
- - - - - - - - - - -
- - - - - - - - - - -
Total 90,170
Pemakaian
3.0
lbr 175,000 19,596 175,000
m2 14,940 14,940 14,939
m3 2,000,000 14,850 2,000,000
m3 1,900,000 16,623 1,900,000
bh 950 950 950
ltr 11,630 233 11,625
kg 6,800 1,700 6,800
m2 12,000 12,000 12,000
- - - - - - - - - - -
- - - - - - - - - - -
Total 80,892
3.0
lbr 240,000 26,874 240,000
m2 14,940 14,940 14,939
m3 2,000,000 14,850 2,000,000
m3 1,900,000 16,623 1,900,000
bh 950 950 950
ltr 11,630 233 11,625
kg 6,800 1,700 6,800
m2 12,000 12,000 12,000
- - - - - - - - - - -
- - - - - - - - - - -
Total 88,170
2.0
lbr 240,000 40,312 240,000
m2 14,940 14,940 14,939
m3 2,000,000 14,850 2,000,000
m3 1,900,000 16,623 1,900,000
bh 950 950 950
ltr 11,630 233 11,625
kg 6,800 1,700 6,800
m2 14,500 14,500 14,500
- - - - - - - - - - -
- - - - - - - - - - -
Total 104,108
2.0
lbr 146,000 24,523 146,000
m2 14,940 14,940 14,939
kg 6,800 1,700 6,800
bh 950 950 950
ltr 11,630 233 11,625
m3 1,900,000 13,300 1,900,000
m3 2,000,000 18,000 2,000,000
m2 14,500 14,500 14,500
- - - - - - - - - - -
2.0
lbr 210,000 35,273 210,000
m2 14,940 14,940 14,939
kg 6,800 1,700 6,800
bh 950 950 950
ltr 11,630 233 11,625
m3 1,900,000 13,300 1,900,000
m3 2,000,000 18,000 2,000,000
m2 14,500 14,500 14,500
- - - - - - - - - - -
- - - - - - - - - - -
Total 98,895
4.0
lbr 175,000 14,697 175,000
m2 12,500 12,500 12,500
kg 6,800 1,700 6,800
bh 950 1,900 950
ltr 11,630 233 11,625
bh 11,250 5,625 11,250
m3 1,900,000 4,618 1,900,000
m2 15,500 15,500 15,500
- - - - - - - - - - -
Perapihan
- - - - - - - - - - -
Total 56,773
Pemakaian
5.0
lbr 240,000 16,125 240,000
m2 12,500 12,500 12,500
kg 6,800 1,700 6,800
bh 950 1,900 950
ltr 11,630 233 11,625
bh 11,250 5,625 11,250
m3 1,900,000 3,694 1,900,000
m2 19,000 19,000 19,000
- - - - - - - - - - -
- - - - - - - - - - -
Total 60,777
Pemakaian
2
lbr 240,000 40,312 240,000
m2 12,500 12,500 12,500
kg 6,800 1,700 6,800
bh 950 1,900 950
ltr 11,630 233 11,625
bh 11,250 5,625 11,250
m3 1,900,000 - 1,900,000
m2 - -
m2 21,000 21,000 21,000
- - - - - - - - - - -
- - - - - - - - - - -
Total 83,269
Pemakaian
3.0
lbr 175,000 19,596 175,000
m3 1,900,000 41,800 1,900,000
kg 6,800 3,060 6,800
bh 950 2,850 950
ltr 11,630 233 11,625
m2 19,000 19,000 19,000
- - - - - - - - - - -
Perapihan
- - - - - - - - - - -
Total 86,539
3.0
lbr 240,000 26,874 240,000
m3 1,900,000 41,800 1,900,000
kg 6,800 3,060 6,800
bh 950 2,850 950
ltr 11,630 233 11,625
m2 19,000 19,000 19,000
- - - - - - - - - - -
- - - - - - - - - - -
Total 93,817
Pemakaian
2.5
lbr 240,000 32,249 240,000
m2 12,500 12,500 12,500
kg 6,800 1,890 6,800
bh 950 2,850 950
ltr 11,630 233 11,625
bh 11,250 11,250 11,250
m2 14,000 14,000 14,000
- - - - - - - - - - -
- - - - - - - - - - -
Total 74,972
Pemakaian
8.0
lbr 105,000 4,409 105,000
m2 12,500 12,500 12,500
kg 6,800 1,700 6,800
bh 950 1,900 950
ltr 11,630 233 11,625
bh 11,250 - 11,250
m2 10,000 10,000 10,000
- - - - - - - - - - -
Pemakaian
4.0
lbr 105,000 8,818 105,000
m2 5,000 5,000 5,000
m3 2,000,000 8,910 2,000,000
m3 1,900,000 9,974 1,900,000
bh 950 950 950
ltr 11,630 233 11,625
kg 6,800 1,700 6,800
m2 13,500 13,500 13,500
- - - - - - - - - - -
Pemakaian
4.0
lbr 146,000 12,261 146,000
m2 12,500 12,500 12,500
kg 6,800 1,700 6,800
bh 950 1,900 950
ltr 11,630 233 11,625
bh 11,250 5,625 11,250
m2 13,500 13,500 13,500
- - - - - - - - - - -
1.0
lbr 175,000 58,788 175,000
m2 - -
m3 2,000,000 14,850 2,000,000
m3 1,900,000 16,623 1,900,000
bh 950 950 950
ltr 11,630 233 11,625
kg 6,800 1,700 6,800
m2 12,000 12,000 12,000
- - - - - - - - - - -
Pemakaian
1.0
lbr 185,000 62,147 185,000
m2 18,500 18,500 18,500
kg 6,800 1,700 6,800
bh 950 1,900 950
ltr 11,630 233 11,625
bh 11,250 11,250 11,250
m2 13,500 13,500 13,500
- - - - - - - - - - -
bh 330 22,110 330

bh 330 - 330
sak 30,000 7,560 30,000
m3 155,000 8,060 155,000
m' 25,410 14,668 25,413
kg 5,000 617 5,003
m2 500 500 500
m2 8,000 8,000 8,000
- - - - - - - - - - -
Jumlah 61,514
bh 330 22,110 330

bh 330 - 330
sak 30,000 11,160 30,000
m3 155,000 7,130 155,000
m' 25,410 14,668 25,413
kg 5,000 617 5,003
m2 500 500 500
m2 8,000 8,000 8,000
- - - - - - - - - - -
Jumlah 64,184
bh 330 1,650 330

bh 330 83 330
sak 30,000 11,160 30,000
m3 155,000 7,130 155,000
m' 25,410 14,668 25,413
m2 29,110 6,404 29,111
m2 50 50 50
m2 4,000 4,000 4,000
- - - - - - - - - - -
Jumlah 45,144
--> lapis 1 ( 8 lapis )

--> lapis 2 ( 7 lapis )
bh 330 45,540 330
bh 330 2,277 330
sak 30,000 50,220 30,000
m3 155,000 14,260 155,000
m' 25,410 29,335 25,413
m2 690 690 690
m2 10,000 10,000 10,000
- - - - - - - - - - -
Jumlah 152,322
bh 330 206,609 330

bh 330 4,132 330
sak 30,000 97,043 30,000
m3 155,000 62,000 155,000
m3 25,410 25,410 25,413
m' 690 - 690
m3 69,570 69,570 69,565
- - - - - - - - - - -
Jumlah 464,764
bh 1,600 20,800 1,600

sak 30,000 6,360 30,000
m3 155,000 3,875 155,000
m' 25,410 7,623 25,413
m2 500 500 500
m2 6,500 6,500 6,500
- - - - - - - - - - -
Jumlah 45,658
bh 1,600 20,800 1,600

sak 30,000 3,600 30,000
m3 155,000 4,805 155,000
m' 25,410 7,623 25,413
m2 500 500 500
m2 6,500 6,500 6,500
- - - - - - - - - - -
Jumlah 43,828
bh 1,600 20,800 1,600

sak 30,000 6,360 30,000
m3 155,000 3,875 155,000
m' 25,410 7,623 25,413
m2 500 500 500
m2 6,500 6,500 6,500
- - - - - - - - - - -
Jumlah 45,658
bh 1,600 20,800 1,600
sak 30,000 3,600 30,000
m3 155,000 4,805 155,000
m' 25,410 7,623 25,413
m2 500 500 500
m2 6,500 6,500 6,500
- - - - - - - - - - -
Jumlah 43,828
m3 495,000 49,500 495,000

m3 495,000 1,485 495,000
sak 30,000 tidak dipakai 30,000
m3 155,000 tidak dipakai 155,000
zak 50,000 tidak dipakai 50,000
zak tidak dipakai tidak dipakai
zak 55,000 tidak dipakai 55,000
zak 42,500 2,338 42,500
m1 25,410 17,787 25,413
m2 500 500 500
m2 6,000 6,000 6,000
- - - - - - - - - - -
77,610
sak 30,000 1,776 30,000

m2 - -
m2 3,500 3,500 3,500
- - - - - - - - - - -
Jumlah 5,276
sak 30,000 6,360 30,000

m3 155,000 3,875 155,000
m2 2,500 1,250 2,500
m' 12,000 3,600 12,000
m2 500 500 500
m 2,500 500 2,500
m2 7,750 7,750 7,750
- - - - - - - - - - -
Jumlah tanpa aci 23,835
Jumlah dengan aci 29,111
sak 30,000 5,880 30,000

m3 155,000 3,875 155,000
m2 2,500 1,250 2,500
m' 12,000 3,600 12,000
m2 500 500 500
m 2,500 500 2,500
m2 7,750 7,750 7,750
- - - - - - - - - - -
sak 30,000 5,880 30,000

m3 155,000 3,875 155,000
m2 - -
m' - -
m2 500 500 500
m - -
m2 750 750 750
- - - - - - - - - - -
sak 25,000 13,125 25,000

m2 7,500 7,500 7,500 upah
- - - - - - - - - - -
20,625

sak - tidak dipakai -
sak 20,000 12,600 20,000
m2 2,500 1,250 2,500
m' 12,000 3,600 12,000
m2 500 500 500
m 2,500 500 2,500
m2 7,500 7,500 7,500
- - - - - - - - - - -
25,950

sak 39,000 2,211 39,000
m2 4,000 4,000 4,000
- - - - - - - - - - -
6,211
sak 20,000 1,200 20,000

m2 500 500 500
- - - - - - - - - - -
1,700
sak 62,500 3,281 62,500

m2 4,000 4,000 4,000
- - - - - - - - - - -
7,281
sak 18,000 14,143 18,000

sak - - -
m2 2,500 1,250 2,500
m' 12,000 3,600 12,000
m2 500 500 500
m 2,500 500 2,500
m2 10,000 10,000 10,000 upah
- - - - - - - - - - -
29,993
sak 54,000 3,300 54,000
m2 4,000 4,000 4,000
- - - - - - - - - - -
7,300
sak 35,250 3,525 35,250

m2 4,000 4,000 4,000
- - - - - - - - - - -
7,525
sak 54,000 6,953 54,000

m2 4,000 4,000 4,000
- - - - - - - - - - -
10,953
sak 30,000 5,880 30,000

m3 155,000 3,875 155,000
m2 18,350 18,350 18,347
m 1,500 1,500 1,500
m2 5,000 5,000 5,000
- - - - - - - - - - -
sak 30,000 8,820 30,000

m3 155,000 4,844 155,000
m2 2,500 2,500 2,500
m 1,500 1,500 1,500
m2 5,000 5,000 5,000
m2 - - -
- - - - - - - - - - -
sak 30,000 20,580 30,000

m3 155,000 16,275 155,000
m2 18,350 18,350 18,347
m2 500 500 500
m 1,500 1,500 1,500
m2 5,000 5,000 5,000
- - - - - - - - - - -
sak 30,000 14,700 30,000

m3 155,000 7,750 155,000
m2 11,040 11,040 11,042
m2 500 500 500
m 1,500 1,500 1,500
m2 5,000 5,000 5,000
- - - - - - - - - - -
m2 - terpisah
Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
kg - terpisah
kg - terpisah -
m2 500 500 500
m2 6,000 6,000 6,000
- - - - - - - - - - -
18,350
m2 - -
sak 30,340 20,833 30,341
sak - - -
kg - - -
m2 1,000 1,000 1,000
m2 16,000 16,000 16,000
- - - - - - - - - - -
37,833
m2 - terpisah
sak 23,750 48,925 23,750
sak - terpisah
kg - terpisah -
m2 1,000 1,000 1,000
m2 6,000 6,000 6,000
- - - - - - - - - - -
55,925
unit rate
m2 450,000 540,000 450,000
Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
sak - tidak dipakai
sak - tidak dipakai
ltr 26,640 29,304 26,635
kg 8,100 2,430 8,097
lt mix - tidak dipakai
m2 1,000 1,000 1,000
m2 45,000 45,000 45,000
m2 50,000 50,000 50,000
- - - - - - - - - - -
679,584
m2 675,000 810,000 675,000

Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
ltr 26,640 29,304 26,635
kg 8,100 2,430 8,097
lt mix - tidak dipakai -
m2 1,000 1,000 1,000
m2 45,000 45,000 45,000
m2 50,000 termasuk 50,000
- - - - - - - - - - -
899,584
m2 675,000 810,000 675,000

Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
ltr 26,640 29,304 26,635
kg 8,100 2,430 8,097
m2 1,000 1,000 1,000
m2 45,000 45,000 45,000
m2 50,000 50,000 50,000
- - - - - - - - - - -
949,584
m1 225,000 236,250 225,000

Sak 30,000 1,584 30,000
m3 155,000 958 155,000
ltr 26,640 6,154 26,635
kg 8,100 501 8,097
m1 1,000 1,000 1,000
m1 50,000 50,000 50,000
m1 11,000 11,000 11,000
- - - - - - - - - - -
307,446
m1 47,500 49,875 47,500

Sak 30,000 1,483 30,000
m3 155,000 958 155,000
ltr 26,640 6,154 26,635
kg 8,100 501 8,097
m1 1,000 1,000 1,000
m1 50,000 50,000 50,000
m1 - - -
- - - - - - - - - - -
109,971
m1 200,000 210,000 200,000

Sak 30,000 1,483 30,000
m3 155,000 958 155,000
ltr 26,640 6,154 26,635
kg 8,100 501 8,097
m1 1,000 1,000 1,000
m1 50,000 50,000 50,000
m1 - - -
- - - - - - - - - - -
270,096
m2 34,680 36,414 34,682

Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
kg 6,000 tidak dipakai 6,000
kg 3,500 17,500 3,499
kg 8,100 2,430 8,097
lt mix 53,430 tidak dipakai 53,431
m2 1,000 1,000 1,000
m2 14,000 14,000 14,000
- - - - - - - - - - -
83,194
m2 32,290 33,905 32,291
Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
sak 76,250 13,979 76,250
sak 55,000 1,650 55,000
m2 1,000 1,000 1,000
m2 14,000 14,000 14,000
- - - - - - - - - - -
Lantai 76,384
Dinding 79,384
pa plaster)
m2 32,290 33,905 32,291
Sak 30,000 tidak dipakai 30,000
sak 76,250 13,979 76,250
sak 55,000 1,650 55,000
m2 1,000 1,000 1,000
m2 17,000 17,000 17,000
- - - - - - - - - - -
Dinding 67,534
m2 188,760 198,198 188,760

Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
sak - tidak dipakai
kg - tidak dipakai
kg 3,500 17,500 3,499
kg 8,100 2,430 8,097
m2 1,000 1,000 1,000
m2 17,000 17,000 17,000
- - - - - - - - - - -
Pas dinding 247,978
Pas lantai 244,978
m2 167,500 175,875 167,500

Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
kg - tidak dipakai -
kg 3,500 17,500 3,499
kg 8,100 2,430 8,097
m2 1,000 1,000 1,000
m2 17,000 17,000 17,000
- - - - - - - - - - -
Pas dinding 225,655
Pas lantai 222,655
m2 143,720 150,906 143,715

Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
sak 76,250 13,979 76,250
sak 55,000 1,650 55,000
m2 1,000 1,000 1,000
m2 14,000 14,000 14,000
- - - - - - - - - - -
193,385
m2 186,120 195,426 186,115

Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
sak 76,250 13,979 76,250
sak 55,000 1,650 55,000
m2 1,000 1,000 1,000
m2 14,000 14,000 14,000
- - - - - - - - - - -
Pas lantai 237,905
Pas dinding 240,905
m2 199,560 209,538 199,557

Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
sak 76,250 13,979 76,250
sak 55,000 1,650 55,000
m2 1,000 1,000 1,000
m2 16,000 16,000 16,000
- - - - - - - - - - -
254,017
m2 177,250 186,113 177,249

Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
sak 76,250 13,979 76,250
sak 55,000 1,650 55,000
m2 1,000 1,000 1,000
m2 16,000 16,000 16,000
- - - - - - - - - - -
230,592
m2 - terpisah
Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
sak 76,250 13,979 76,250
sak 55,000 1,650 55,000
m2 1,000 1,000 1,000
m2 100,000 100,000 100,000
- - - - - - - - - - -
128,479
m2 570,000 598,500 570,000

Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
kg 3,500 17,500 3,499
kg 8,100 2,430 8,097
m2 1,000 1,000 1,000
m2 150,000 150,000 150,000
- - - - - - - - - - -
781,280
m1 23,890 26,279 23,894

Sak 30,000 742 30,000
m3 155,000 479 155,000
sak 76,250 2,097 76,250
sak 55,000 248 55,000
m1 500 500 500
m1 7,000 7,000 7,000
- - - - - - - - - - -
37,344
bh 2,970 10,395 2,968

Sak 30,000 742 30,000
m3 155,000 479 155,000
kg 3,500 1,803 3,499
kg 8,100 250 8,097
m1 200 200 200
m1 5,000 5,000 5,000
- - - - - - - - - - -
18,868
m1 20,860 21,903 20,864

Sak 30,000 742 30,000
m3 155,000 479 155,000
sak 76,250 1,144 76,250
sak 55,000 248 55,000
m1 - -
m1 5,000 5,000 5,000
- - - - - - - - - - -
29,515
m1 68,530 75,383 68,530

Sak 30,000 terpisah 30,000
m3 155,000 terpisah 155,000
kg 3,500 1,803 3,499
kg 8,100 250 8,097
m1 500 500 500
m1 7,000 7,000 7,000
- - - - - - - - - - -
84,936
m2 162,310 170,426 162,305

Sak 30,000 terpisah 30,000
m3 155,000 terpisah 155,000
kg 3,500 17,500 3,499
kg 8,100 2,430 8,097
m2 500 500 500
m2 16,000 16,000 16,000
- - - - - - - - - - -
Pas lantai 206,856
Pas dinding 209,856
m2 - terpisah
Sak 30,000 7,200 30,000
m3 155,000 4,650 155,000
kg 3,500 terpisah 3,499
kg 8,100 terpisah 8,097
m2 500 500 500
m2 6,000 6,000 6,000
- - - - - - - - - - -
18,350
sak 30,000 14,700 30,000

m3 155,000 7,750 155,000
m2 11,040 11,040 11,042
m2 100 100 100
m 1,500 1,500 1,500
m2 4,500 4,500 4,500
- - - - - - - - - - -
m2 - -
m2 175,000 175,000 175,000
m' 11,000 44,000 11,000
m' 5,000 20,000 5,000
m' 75,000 300,000 75,000
m2 83,110 91,421 83,106
m2 7,500 7,500 7,500
m2 12,570 12,570 12,566
m2 35,000 35,000 35,000
m2 427,500 427,500 427,500
- - - - - - - - - - -
1,112,991
m2 - -
m1 45,150 13,545 45,146
m' #REF! #REF! #REF!
m' 20,570 20,570 20,570
m' - -
- - - - - - - - - - -
#REF!
m2 - -
m2 2,280 228 2,277
m2 62,150 21,753 62,147
m' - -
m2 11,000 3,850 11,000
- - - - - - - - - - -
25,831
urug padat,
mik suply by owner)
m3 124,250 91,324 124,250

m2 - suply by owner -
m2 18,350 18,350 18,350
- - - - - - - - - - -
109,674
m3 488,600 73,290 488,600
m2 18,350 19,268 18,347
m3 124,250 13,046 124,250
m3 374,600 19,667 374,600
m2 3,500 3,675 3,500
m1 1,500 - 1,500
- - - - - - - - - - -
128,945
h trowel finish
m3 488,600 48,860 488,600

m2 18,350 19,268 18,347
m3 124,250 tidak dipergunakan 124,250
m3 374,600 tidak dipergunakan 374,600
m2 3,500 3,675 3,500
m1 1,500 - 1,500
- - - - - - - - - - -
71,803
m3 374,600 60,685 374,600

m2 49,080 98,651 49,085
Kg 5,030 142,601 5,025
m2 275,000 terpisah 275,000
unit 60,000 60,000 60,000
- - - - - - - - - - -
harga / unit 361,937
harga / m2 223,418
m3 374,600 78,891 374,600

m2 49,080 147,534 49,085
Kg 5,030 132,415 5,025
unit - harga subkon
unit 60,000 60,000 60,000
- - - - - - - - - - -
harga / unit 418,840
harga / m1 2,094,200
m2 61,520 92,280 61,516
m1 55,000 55,000 55,000
m1 4,040 4,040 4,037
unit 45,000 45,000 45,000
- - - - - - - - - - -
196,320
m2 123,030 541,332 123,033

m2 29,110 276,545 29,111
m2 97,730 928,435 97,735
m2 26,000 247,000 26,000
unit 65,000 terpisah 65,000
unit 100,000 terpisah 100,000
- - - - - - - - - - -
1,993,312
476,869
m2 61,520 61,520 61,516

m2 29,110 62,587 29,111
m2 11,000 23,650 11,000
- - - - - - - - - - -
147,757
bh 44,000 46,200 44,000

m3 124,250 3,728 124,250
ls 6,000 6,000 6,000
bh 15,000 30,000 15,000
bh 360,000 32,400 360,000
bh 5,000 5,000 5,000
m2 21,280 7,022 21,276
- - - - - - - - - - -
130,350
m2 5,280 174 5,276
m1 - harga subkon -
bh 5,000 7,500 5,000
m3 13,930,000 32,910 13,930,000
m 5,280 3,221 5,276
m 7,000 7,000 7,000
- - - - - - - - - - -
50,805
m2 5,280 174 5,276

m1 53,630 58,993 53,625
bh 5,000 7,500 5,000
m3 13,930,000 45,969 13,930,000
m 5,280 3,221 5,276
m 7,000 7,000 7,000
- - - - - - - - - - -
122,857
m3 124,250 2,237 124,250

m3 374,600 3,371 374,600
m1 - - -
bh 5,000 10,000 5,000
m3 560,000 10,080 560,000
m 5,280 2,851 5,276
m 7,000 7,000 7,000
- - - - - - - - - - -
35,539
m2 5,280 380 5,276

bh - harga subkon
bh 5,000 10,000 5,000
m3 13,930,000 100,296 13,930,000
m 5,280 1,521 5,276
bh 7,000 7,000 7,000
- - - - - - - - - - -
119,197
m3 - terpisah -
m3 374,600 terpisah 374,600
m1 - - -
bh 5,000 10,000 5,000
m3 13,930,000 62,685 13,930,000
m 5,280 2,059 5,276
m 7,000 7,000 7,000
- - - - - - - - - - -
81,744
m2 61,520 24,608 61,516

m2 29,110 32,021 29,111
kg 10,000 48,400 10,000
- - - - - - - - - - -
105,029
Discount
0.65
m2 113,750 119,438 113,750

m3 126,150 37,845 126,150
m3 124,250 18,638 124,250
m3 124,250 1,243 124,250
m2 8,000 8,000 8,000
m2 7,000 7,000 7,000
m2 3,000 3,000 3,000
m2 1,000 1,000 1,000
Ls 300 300 300
- - - - - - - - - - -
196,463
br A7102 det 6)
m2 113,750 119,438 113,750
m3 126,150 3,785 126,150
m3 - -
m3 126,500 1,265 126,500
m2 8,000 8,000 8,000
m2 7,000 7,000 7,000
m2 3,000 3,000 3,000
m2 1,000 1,000 1,000
Ls 300 300 300
- - - - - - - - - - -
143,787
m2 63,050 66,203 63,050

m3 126,150 37,845 126,150
m3 124,250 18,638 124,250
m3 124,250 1,243 124,250
m2 8,000 8,000 8,000
m2 7,000 7,000 7,000
m2 3,000 3,000 3,000
m2 1,000 1,000 1,000
Ls 300 300 300
- - - - - - - - - - -
143,228
m1 47,940 50,337 47,938

ls 3,500 3,500 3,500
bh 5,000 10,000 5,000
m1 7,000 7,000 7,000
Ls 1,500 tidak dipakai 1,500
- - - - - - - - - - -
70,837
m1 136,170 142,979 136,170

m3 17,000 1,562 17,000
m3 124,250 3,262 124,250
m3 17,000 281 17,000
m1 75,000 75,000 75,000
- - - - - - - - - - -
223,083
m1 134,000 140,700 134,000
m3 17,000 1,562 17,000
m3 124,250 3,262 124,250
m3 17,000 281 17,000
m1 81,350 81,350 81,350
- - - - - - - - - - -
227,154
m1 253,980 266,679 253,980

m3 17,000 1,562 17,000
m3 124,250 3,262 124,250
m3 17,000 281 17,000
m1 115,000 115,000 115,000
- - - - - - - - - - -
386,783
unit 134,010 134,010 134,005

m1 70,830 311,652 70,834
m2 500,000 1,387,500 500,000
m1 150,000 57,750 150,000
m2 100,000 127,600 100,000
m2 10,000 29,920 10,000
m 53,500 823,900 53,500
m 50,000 420,000 50,000
m2 500,000 2,200,000 500,000
m 4,110 17,262 4,106
unit 1,031,300 1,031,300 1,031,300
m2 18,350 22,020 18,350
m3 - -
m2 82,480 174,033 82,479
kg 5,025,350 308,707,251 5,025,350
- - - - - - - - - - -
315,444,197
m3 17,000 398,030 17,000

m3 8,000 187,308 8,000
m3 124,250 135,308 124,250
m3 374,600 203,970 374,600
m3 - -
m2 61,520 609,048 61,516
m3 55,000 618,750 55,000
m3 35,000 57,173 35,000
m1 57,000 245,100 57,000
- - - - - - - - - - -
1,869,348
m3 17,000 170 17,000

m3 5,000 50 5,000
m3 124,250 497 124,250
m3 374,600 749 374,600
m2 64,190 10,270 64,186
m2 47,110 26,382 47,111
- - - - - - - - - - -
38,118
m2 61,520 7,382 61,516

m2 - -
- - - - - - - - - - -
7,382
m2 61,520 212,244 61,516

m2 - - -
m2 #REF! #REF! #REF!
- - - - - - - - - - -
#REF!
m2 61,520 211,629 61,516

m2 - - -
m2 - -
- - - - - - - - - - -
211,629
m3 17,000 33,048 17,000

m3 17,000 33,048 17,000
m3 17,000 - 17,000
m3 124,250 17,892 124,250
m3 374,600 26,971 374,600
kg 5,030 1,521,072 5,025
m2 68,920 595,469 68,918
m2 71,000 613,440 71,000
unit 80,000 80,000 80,000
- - - - - - - - - - -
#REF!
m3 17,000 149,940 17,000

m3 17,000 149,940 17,000
m3 17,000 - 17,000
m3 124,250 54,794 124,250
m3 374,600 82,599 374,600
kg 5,030 2,668,214 5,025
m2 68,920 1,436,982 68,918
m2 71,000 1,480,350 71,000
unit 80,000 80,000 80,000
unit 825,000 825,000 825,000
- - - - - - - - - - -
#REF!
m3 17,000 291,669 17,000

m3 17,000 291,669 17,000
m3 17,000 - 17,000
m3 124,250 99,152 124,250
m3 374,600 149,465 374,600
kg 5,030 2,894,262 5,025
m2 68,920 1,338,426 68,918
m2 60,000 1,165,200 60,000
unit 80,000 80,000 80,000
unit 825,000 825,000 825,000
- - - - - - - - - - -
#REF!
m3 17,000 247,078 17,000

m3 17,000 247,078 17,000
m3 17,000 - 17,000
m3 124,250 83,993 124,250
m3 374,600 126,615 374,600
kg 5,030 2,562,282 5,025
m2 68,920 1,874,624 68,918
m2 60,000 1,632,000 60,000
unit 80,000 80,000 80,000
unit 825,000 825,000 825,000
- - - - - - - - - - -
#REF!
m3 17,000 652,201 17,000

m3 17,000 652,201 17,000
m3 17,000 - 17,000
m3 124,250 186,934 124,250
m3 374,600 281,793 374,600
kg 5,030 8,319,620 5,025
m2 68,920 4,893,320 68,918
m2 60,000 2,697,600 60,000
unit 80,000 - 80,000
unit 825,000 - 825,000
- - - - - - - - - - -
#REF!
m3 17,000 477,360 17,000

m3 17,000 477,360 17,000
m3 17,000 - 17,000
m3 124,250 178,920 124,250
m3 374,600 269,712 374,600
kg 5,030 6,066,180 5,025
m2 68,920 3,473,568 68,918
m2 60,000 2,665,800 60,000
unit 80,000 - 80,000
unit 825,000 - 825,000
- - - - - - - - - - -
#REF!
m3 17,000 29,325 17,000

m3 17,000 29,325 17,000
m3 17,000 - 17,000
m3 124,250 18,638 124,250
m3 374,600 18,730 374,600
kg 5,030 576,438 5,025
m2 68,920 423,169 68,918
m2 60,000 368,400 60,000
unit 80,000 80,000 80,000
unit - -
- - - - - - - - - - -
#REF!
m3 17,000 102,340 17,000

m3 17,000 102,340 17,000
m3 17,000 - 17,000
m3 124,250 34,790 124,250
m3 374,600 52,444 374,600
kg 5,030 908,418 5,025
m2 68,920 1,105,477 68,918
m2 60,000 962,400 60,000
unit 80,000 80,000 80,000
unit - -
- - - - - - - - - - -
#REF!
unit 4,500 27,000 4,500

unit 4,500 27,000 4,500
unit 3,250 - 3,250
unit 2,500 50,000 2,500
unit - -
unit 2,650 31,800 2,650
unit 2,650 31,800 2,650
unit 600 7,200 600
m3 2,000,000 576,000 2,000,000

- - - - - - - - - - -
Harga per modul 750,800
Harga/m2 14,103
m2 72,000 79,200 72,000

m3 - -
m2 14,100 14,100 14,103
m' 3,500 2,380 3,500
kg - -
m2 3,500 3,500 3,500
m2 3,500 3,500 3,500
- - - - - - - - - - -
102,680
m3 17,000 6,630 17,000

m3 124,250 19,414 124,250
m3 399,400 49,925 399,400
bh 30,730 245,840 30,727
- - - - - - - - - - -
#REF!

kg 5,030 301,800 5,025
m2 28,630 11,452 28,631
bh 11,250 22,500 11,250
- - - - - - - - - - -
#REF!

kg 5,030 1,158,912 5,025
m2 28,630 524,960 28,631
- - - - - - - - - - -
#REF!

kg 5,030 6,309,506 5,025
m2 40,630 1,427,027 40,631
- - - - - - - - - - -
#REF!
m3 17,000 1,116 17,000

m3 17,000 1,116 17,000
m3 124,250 5,759 124,250
m3 399,400 6,171 399,400
m2 34,600 12,473 34,602
m1 124,000 124,000 124,000
m2 60,000 55,620 60,000
- - - - - - - - - - -
206,254
m3 17,000 3,927 17,000

m3 17,000 3,927 17,000
m3 124,250 7,679 124,250
m3 399,400 8,228 399,400
m2 34,600 14,255 34,602
m1 173,000 173,000 173,000
m2 60,000 74,160 60,000
- - - - - - - - - - -
285,175
m3 17,000 5,801 17,000

m3 17,000 5,801 17,000
m3 124,250 9,598 124,250
m3 399,400 10,285 399,400
m2 34,600 17,819 34,602
m1 173,000 173,000 173,000
m2 60,000 92,700 60,000
- - - - - - - - - - -
315,004
m3 17,000 8,033 17,000

m3 17,000 8,033 17,000
m3 124,250 11,518 124,250
m3 399,400 12,341 399,400
m2 34,600 21,383 34,602
m1 173,000 173,000 173,000
m2 60,000 111,240 60,000
- - - - - - - - - - -
345,547
m3 17,000 13,566 17,000

m3 17,000 13,566 17,000
m3 124,250 15,357 124,250
m3 399,400 16,455 399,400
m2 34,600 28,510 34,602
m1 173,000 173,000 173,000
m2 60,000 148,320 60,000
- - - - - - - - - - -
408,775
m3 17,000 1,116 17,000
m3 17,000 1,116 17,000
m3 124,250 - 124,250
m2 34,600 26,729 34,602
m3 124,000 14,648 124,000
m2 47,720 24,576 47,719
kg 5,030 59,417 5,025
m2 60,000 46,350 60,000
- - - - - - - - - - -
173,950
m3 17,000 4,463 17,000

m3 17,000 4,463 17,000
m3 124,250 - 124,250
m2 34,600 53,457 34,602
m3 124,000 29,295 124,000
m2 47,720 49,152 47,719
kg 5,030 118,834 5,025
m2 60,000 92,700 60,000
- - - - - - - - - - -
352,362
m3 17,000 - 17,000
m3 17,000 - 17,000
m3 124,250 - 124,250
m2 34,600 28,510 34,602
m3 124,000 15,624 124,000
m2 47,720 29,491 47,719
kg 5,030 63,378 5,025
m2 60,000 49,440 60,000
- - - - - - - - - - -
186,443
m3 17,000 10,200 17,000

m3 124,250 7,455 124,250
m3 374,600 11,238 374,600
m3 385,600 107,968 385,600
m3 467,800 18,712 467,800
m2 47,720 14,316 47,719
kg 5,010 32,866 5,013
m3 17,000 3,910 17,000
- - - - - - - - - - -
harga /m1 206,665
m3 467,800 470,841 467,800

m2 68,920 321,615 68,918
m2 105,140 410,467 105,144
kg 5,010 829,426 5,013
- - - - - - - - - - -
harga /m3 2,032,348
m3 467,800 2,198,660 467,800

m2 68,920 1,891,165 68,918
m2 105,140 - 105,144
kg 5,010 4,124,232 5,013
- - - - - - - - - - -
harga /m3 8,214,057
harga/m2 717,385
m2
m3 467,800 635,413 467,800
m2 68,920 685,409 68,918
m2 105,140 - 105,144
kg 5,010 1,020,762 5,013
- - - - - - - - - - -
harga /unit 2,341,585
harga /m2 293,064

kg 5,025,350 40,920,139 5,025,350
m2 #VALUE! #VALUE! #VALUE!
unit - -
unit - -
bh 187,500 750,000 187,500
- - - - - - - - - - - - - -
#REF! -
m3 464,760 63,841 464,763

m2 29,110 34,346 29,111
- - - - - - - - - - - - - -
98,187 -
m3 464,760 128,390 464,763

m2 29,110 53,999 29,111
- - - - - - - - - - - - - -
182,389 -
m3 464,760 67,971 464,763

m2 29,110 33,040 29,111
- - - - - - - - - - - - - -
101,011 -
m3 17,000 - 17,000
m3 6,000 - 6,000
m3 masuk plat utama #REF!
kg 5,010 35,508 5,006
m2 47,720 19,088 47,719
m2 60,000 24,000 60,000
m2 44,870 17,948 44,868
- - - - - - - - - - - - - -
96,544
m3 17,000 2,040 17,000

m3 6,000 720 6,000
kg masuk plat utama 5,006
m2 47,720 38,176 47,719
m2 60,000 66,000 60,000
m2 44,870 49,357 44,868
- - - - - - - - - - - - - -
156,293
m3 17,000 510 17,000

m3 6,000 180 6,000
kg masuk plat utama 5,006
m2 47,720 28,632 47,719
m2 60,000 42,000 60,000
m2 44,870 31,409 44,868
- - - - - - - - - - - - - -
102,731
m3 464,760 13,943 464,763

kg 5,010 11,273 5,006
m2 47,720 26,246 47,719
bh 15,000 22,500 15,000
m3 12,000,000 54,000 12,000,000
m2 5,280 2,904 5,276
- - - - - - - - - - - - - -
130,865
m3 464,760 79,009 464,763

m2 74,970 164,934 74,972
kg 5,010 320,640 5,006
- - - - - - - - - - - - - -
564,583
m3 464,760 464,760 464,763

m2 90,170 827,761 90,169
kg 5,010 706,410 5,006
- - - - - - - - - - - - - -
1,998,931
m3 464,760 7,473,341 464,763
m2 29,110 1,551,563 29,111
- - - - - - - - - - - - - -
9,024,904
169,323
m3 464,760 1,358,098 464,763

m2 29,110 2,297,827 29,111
- - - - - - - - - - - - - -
3,655,925
47,456
m3 17,000 8,500 17,000

m3 6,000 3,000 6,000
m3 339,900 169,950 339,900
m3 1,998,350 109,909 1,998,353
bh 35,000 52,500 35,000
m2 64,190 67,400 64,186
m2 58,220 134,488 58,222
m2 18,000 87,120 18,000
- - - - - - - - - - - - - -
632,867
bekisting tulangan sdh masuk saat pengecoran Pelat)

m1 7,500 7,500 7,500
m2 29,110 8,442 29,111
----------------------------
Jumlah 15,941.90
m1 2,081,440 27,266,864 2,081,440

m1 41,720 684,208 41,716
m2 60,000 336,000 60,000

m1 6,498,000 16,245,000 6,498,000
m2 60,000 336,000 60,000

m1 5,767,200 14,418,000 5,767,200
----------------------------
per unit 59,286,072.00
perm1 1,504,723
Cakra harga pen 2
4,850
4,800
4,775
4,750
4,770
4,800
4,775
4,750
4,775
4,800
4,773
Adhimix Adhimix tgl 20-des-06
345,000 335,000
435,000 420,000
455,000 440,000
465,000 460,000
440,000 440,000
465,000 445,000
490,000 465,000
505,000 475,000
NET
Material
1,000,000,000
18,120
37,634
408
16,000
21,960
10,000
- - - - - - - - - - -
104,122
10,000 kris
16,800
1,360
2,000
- - - - - - - - - - -
30,160
17,000
109,250
15,000
- - - - - - - - - - -
124,250
12,425
111,150
15,000
- - - - - - - - - - -
126,150
12,615
126,500
15,000
- - - - - - - - - - -
141,500
14,150
132,250
8,250
15,000
- - - - - - - - - - -
155,500
121,000
15,000
- - - - - - - - - - -
136,000
126,500
159,000
65,100
35,000
- - - - - - - - - - -
385,600
126,500
97,800
80,600
35,000
- - - - - - - - - - -
339,900
126,500
75,600
86,800
35,000
- - - - - - - - - - -
323,900
120,000
74,100
110,500
70,000
- - - - - - - - - - -
374,600
18,730
192,000
70,200
106,600
70,000
- - - - - - - - - - -
438,800
180,000
70,200
110,500
70,000
- - - - - - - - - - -
430,700
348,400
-
1,000
50,000
- - - - - - - - - - -
399,400
436,800
10,000
1,000
5,000
15,000
- - - - - - - - - - -
467,800
457,600
10,000
1,000
5,000
15,000
- - - - - - - - - - -
488,600
478,400
10,000
1,000
5,000
15,000
- - - - - - - - - - -
509,400
457,600
10,000
1,000
5,000
15,000
- - - - - - - - - - -
488,600
462,800
10,000
1,000
5,000
15,000
- - - - - - - - - - -
493,800
483,600
10,000
1,000
5,000
15,000
- - - - - - - - - - -
514,600
494,000
10,000
1,000
5,000
15,000
- - - - - - - - - - -
525,000
467,513
8,580
24,500
- - - - - - - - - - -
500,593
5,006
469,875
8,580
24,500
- - - - - - - - - - -
502,955
5,030
467,250
8,580
24,500
- - - - - - - - - - -
500,330
5,003
467,250
8,580
24,500
- - - - - - - - - - -
500,330
5,003
467,250
8,580
24,500
- - - - - - - - - - -
500,330
5,003
459,375
8,580
24,500
- - - - - - - - - - -
492,455
4,925
4,924,550
469,455
8,580
24,500
- - - - - - - - - - -
502,535
5,025
5,025,350
2,954,730,000
22,111,540,000
- - - - - - - - - - -
25,066,270,000
5,013
5,013
470,925
8,580
24,500
- - - - - - - - - - -
504,005
5,040
470,925
8,580
65,000
- - - - - - - - - - -
544,505
5,445
469,875
8,580
24,500
- - - - - - - - - - -
502,955
5,030
467,250
8,580
24,500
- - - - - - - - - - -
500,330
5,003
467,250
8,580
65,000
- - - - - - - - - - -
540,830
5,408
469,875
8,580
24,500
- - - - - - - - - - -
502,955
5,030
472,500
8,580
24,500
- - - - - - - - - - -
505,580
5,056
3,395
500
750
1,250
- - - - - - - - - - -
5,895
8,542
500
750
1,250
- - - - - - - - - - -
11,042
11,006
500
750
1,250
- - - - - - - - - - -
13,506
15,847
500
750
1,250
- - - - - - - - - - -
18,347
21,569
500
750
1,250
- - - - - - - - - - -
24,069
28,171
500
750
1,250
- - - - - - - - - - -
30,671
21,424
6,360
3,875
130
4,000
- - - - - - - - - - -
35,789
46,144
19,080
11,625
130
5,500
- - - - - - - - - - -
82,479
9,809
21,375
2,244
1,900
233
13,500
- - - - - - - - - - -
49,061
5,700
12,800
- - - - - - - - - - -
18,500
21,836
18,500
1,700
1,900
233
11,250
13,500
- - - - - - - - - - -
68,918
ada item plaster
- - - - - - - - - - -
68,918
31,074
18,500
1,700
1,900
233
11,250
13,500
- - - - - - - - - - -
78,156
tidak diperlukan
- - - - - - - - - - -
78,156
27,000
27,000
19,500
75,000
-
31,800
31,800
7,200
-
576,000
- - - - - - - - - - -
795,300
14,939
19,596
14,939
14,850
16,623
950
233
1,700
14,000
- - - - - - - - - - -
82,891
ada item plaster
- - - - - - - - - - -
#VALUE!
26,874
14,939
14,850
16,623
950
233
1,700
14,000
- - - - - - - - - - -
90,169
ada item plaster
- - - - - - - - - - -
90,169
19,596
14,939
14,850
16,623
950
233
1,700
12,000
- - - - - - - - - - -
80,891
ada item plaster
- - - - - - - - - - -
80,891
26,874
14,939
14,850
16,623
950
233
1,700
12,000
- - - - - - - - - - -
88,169
ada item plaster
- - - - - - - - - - -
88,169
40,312
14,939
14,850
16,623
950
233
1,700
14,500
- - - - - - - - - - -
104,107
ada item plaster
- - - - - - - - - - -
104,107
24,523
14,939
1,700
950
233
13,300
18,000
14,500
- - - - - - - - - - -
88,145
35,273
14,939
1,700
950
233
13,300
18,000
14,500
- - - - - - - - - - -
98,894
ada item plaster
- - - - - - - - - - -
98,894
14,697
12,500
1,700
1,900
233
5,625
4,618
15,500
- - - - - - - - - - -
56,773
- - - - - - - - - - -
56,773
16,125
12,500
1,700
1,900
233
5,625
3,694
19,000
- - - - - - - - - - -
60,777
ada item plaster
- - - - - - - - - - -
60,777
40,312
12,500
1,700
1,900
233
5,625
-
-
21,000
- - - - - - - - - - -
83,269
ada item plaster
- - - - - - - - - - -
83,269
19,596
41,800
3,060
2,850
233
19,000
- - - - - - - - - - -
86,538
- - - - - - - - - - -
86,538
26,874
41,800
3,060
2,850
233
19,000
- - - - - - - - - - -
93,817
ada item plaster
- - - - - - - - - - -
93,817
32,249
12,500
1,890
2,850
233
11,250
14,000
- - - - - - - - - - -
74,972
ada item plaster
- - - - - - - - - - -
74,972
4,409
12,500
1,700
1,900
233
-
10,000
- - - - - - - - - - -
30,742
8,818
5,000
8,910
9,974
950
233
1,700
13,500
- - - - - - - - - - -
49,085
12,261
12,500
1,700
1,900
233
5,625
13,500
- - - - - - - - - - -
47,719
58,788
-
14,850
16,623
950
233
1,700
12,000
- - - - - - - - - - -
105,144
62,147
18,500
1,700
1,900
233
11,250
13,500
- - - - - - - - - - -
109,230
22,110 1m tinggi
- Hebel 36.90 Kolom Praktis 10 x 10cm / M'
7,560 p ( 3 bh) 12.30 Beton
8,060 ( tengah ) 9.00 Bekisting
14,669 21.30 Besi
617 Ratio 0.58 Upah
500
8,000 Total
- - - - - - - - - - -
61,516
22,110 1m tinggi
- Hebel 36.90 Kolom Praktis 10 x 10cm / M'
11,160 p ( 3 bh) 12.30 Beton
7,130 ( tengah ) 9.00 Bekisting
14,669 21.30 Besi
617 Ratio 0.58 Upah
500
8,000 Total
- - - - - - - - - - -
64,186
1,650
83
11,160
7,130
14,669
6,404
50
4,000
- - - - - - - - - - -
45,146
45,540
2,277
50,220 --> x 2.25 karena dari pasangan 1/2 bata di kali 2 ditambah di tengahnya
14,260
29,339 Kolom Praktis 12 x 25 / M' untuk 1 bata
690 Beton 16,151.25
10,000 Bekisting 7,378.01
- - - - - - - - - - - Besi 14,414.85
152,326 --------------------------------------------
Total 37,944.11
206,609
4,132
97,043
62,000
25,413
-
69,565
- - - - - - - - - - -
464,763
20,800
6,360
3,875
7,624
500
6,500
- - - - - - - - - - -
45,659
20,800
3,600
4,805
7,624
500
6,500
- - - - - - - - - - -
43,829
15,976
20,800 8,000
6,360 13,725
3,875 - - - -
7,624 37,701
500
6,500
- - - - - - - - - - -
45,659
20,800
3,600
4,805
7,624
500
6,500
- - - - - - - - - - -
43,829
49,500
1,485
tidak dipakai
tidak dipakai
tidak dipakai
tidak dipakai
tidak dipakai
2,338
17,789
500
6,000
- - - - - - - - - - -
77,612
1,776
-
3,500
- - - - - - - - - - -
5,276
6,360
3,875
1,250
3,600
500
500
7,750
- - - - - - - - - - -
23,835
29,111
5,880
3,875
1,250
3,600
500
500
7,750
- - - - - - - - - - -
23,355
28,631
5,880
3,875
-
-
500
-
750
- - - - - - - - - - -
11,005
13,125
7,500
- - - - - - - - - - -
20,625
tidak dipakai
tidak dipakai
tidak dipakai
12,600
1,250
3,600
500
500
7,500
- - - - - - - - - - -
25,950
tidak dipakai
2,211
4,000
- - - - - - - - - - -
6,211
1,200
500
- - - - - - - - - - -
1,700
3,281
4,000
- - - - - - - - - - -
7,281
14,143
-
1,250
3,600
500
500
10,000
- - - - - - - - - - -
29,993
3,300
4,000
- - - - - - - - - - -
7,300
3,525
4,000
- - - - - - - - - - -
7,525
6,953
4,000
- - - - - - - - - - -
10,953
5,880
3,875
18,347
1,500
5,000
- - - - - - - - - - -
34,602
39,878
8,820
4,844
2,500
1,500
5,000
-
- - - - - - - - - - -
22,664
27,940
20,580
16,275
18,347
500
1,500
5,000
- - - - - - - - - - -
62,202
67,478
14,700
7,750
11,042
500
1,500
5,000
- - - - - - - - - - -
40,492
45,768
terpisah
7,200 16,850
4,650
terpisah
terpisah
500
6,000
- - - - - - - - - - -
18,350
-
20,834
-
-
1,000
16,000
- - - - - - - - - - -
37,834
terpisah
48,925
terpisah
terpisah
1,000
6,000
- - - - - - - - - - -
55,925
540,000
7,200 16,850
4,650
tidak dipakai
tidak dipakai
29,299
2,429
tidak dipakai
1,000
45,000
50,000
- - - - - - - - - - -
679,578
810,000
7,200 16,850
4,650
tidak dipakai
tidak dipakai
29,299
2,429
tidak dipakai
1,000
45,000
termasuk
- - - - - - - - - - -
899,578
810,000
7,200 16,850
4,650
tidak dipakai
tidak dipakai
29,299
2,429
tidak dipakai
1,000
45,000
50,000
- - - - - - - - - - -
949,578
236,250
1,584 7,542
958
tidak dipakai
tidak dipakai
6,153
500
tidak dipakai
1,000
50,000
11,000
- - - - - - - - - - -
307,445
49,875
1,483 7,441
958
tidak dipakai
tidak dipakai
6,153
500
tidak dipakai
1,000
50,000
-
- - - - - - - - - - -
109,969
210,000
1,483
958 12,111
tidak dipakai
tidak dipakai
6,153
500
tidak dipakai
1,000
50,000
-
- - - - - - - - - - -
270,094
36,416
7,200 16,850
4,650
tidak dipakai
tidak dipakai
17,495
2,429
tidak dipakai
1,000
14,000
- - - - - - - - - - -
83,191
33,905
7,200 32,479
4,650
tidak dipakai
tidak dipakai
13,979
1,650
tidak dipakai
tidak dipakai
tidak dipakai
1,000
14,000
- - - - - - - - - - -
76,385
79,385
33,905
tidak dipakai 20,629
tidak dipakai
tidak dipakai
tidak dipakai
13,979
1,650
tidak dipakai
tidak dipakai
tidak dipakai
1,000
17,000
- - - - - - - - - - -
67,535
198,198
7,200 16,850
4,650
tidak dipakai
tidak dipakai
17,495
2,429
1,000
17,000
- - - - - - - - - - -
247,973
244,973
175,875
7,200 16,850
4,650
tidak dipakai
tidak dipakai
17,495
2,429
1,000
17,000
- - - - - - - - - - -
225,650
222,650
150,901
7,200 16,850
4,650
tidak dipakai
tidak dipakai
13,979
1,650
tidak dipakai
tidak dipakai
1,000
14,000
- - - - - - - - - - -
193,380
195,421
7,200 16,850
4,650
tidak dipakai
tidak dipakai
13,979
1,650
tidak dipakai
tidak dipakai
1,000
14,000
- - - - - - - - - - -
237,900
240,900
209,534
7,200 16,850
4,650
tidak dipakai
tidak dipakai
13,979
1,650
tidak dipakai
tidak dipakai
1,000
16,000
- - - - - - - - - - -
254,013
186,111
7,200 16,850
4,650
tidak dipakai
tidak dipakai
13,979
1,650
tidak dipakai
tidak dipakai
1,000
16,000
- - - - - - - - - - -
230,590
Terpisah
7,200 16,850
4,650
tidak dipakai
tidak dipakai
13,979
1,650
tidak dipakai
tidak dipakai
1,000
100,000
- - - - - - - - - - -
128,479
598,500
7,200 16,850
4,650
tidak dipakai
tidak dipakai
17,495
2,429
1,000
150,000
- - - - - - - - - - -
781,275
26,283
742 6,221
479
tidak dipakai
tidak dipakai
2,097
248
tidak dipakai
tidak dipakai
500
7,000
- - - - - - - - - - -
37,348
10,387
742 6,221
479
tidak dipakai
tidak dipakai
1,802
250
200
5,000
- - - - - - - - - - -
18,860
21,907
742 6,221
479
tidak dipakai
tidak dipakai
1,144
248
tidak dipakai
tidak dipakai
-
5,000
- - - - - - - - - - -
29,519
75,383
terpisah 5,000
terpisah
tidak dipakai
tidak dipakai
1,802
250
500
7,000
- - - - - - - - - - -
84,935
170,420
terpisah 5,000
terpisah
tidak dipakai
tidak dipakai
17,495
2,429
500
16,000
- - - - - - - - - - -
206,845
209,845
terpisah
7,200
4,650
tidak dipakai
tidak dipakai
terpisah
terpisah
500
6,000
- - - - - - - - - - -
18,350
14,700
7,750
11,042
100
1,500
4,500
- - - - - - - - - - -
39,592
44,868
175,000
44,000
20,000
300,000
91,416
7,500
12,566
35,000
427,500
- - - - - - - - - - -
1,112,982
13,544
#REF!
20,570
-
- - - - - - - - - - -
#REF!
228
21,752
-
3,850
- - - - - - - - - - -
25,829
91,324
-
18,350
- - - - - - - - - - -
109,674
73,290
19,265
13,046
19,667
3,675
-
- - - - - - - - - - -
128,942
48,860
19,265
tidak dipergunakan
tidak dipergunakan
3,675
-
- - - - - - - - - - -
71,800
60,685
98,660
142,469
terpisah
60,000
- - - - - - - - - - -
361,814
223,342
78,891
147,549
132,292
harga subkon
60,000
- - - - - - - - - - -
418,732
2,093,658
92,275
55,000
4,037
45,000
- - - - - - - - - - -
196,312
541,344
276,555
928,479
247,000
terpisah
terpisah
- - - - - - - - - - -
1,993,377
476,885
61,516
62,589
23,650
- - - - - - - - - - -
147,755
46,200
3,728
6,000
30,000
32,400
5,000
7,021
- - - - - - - - - - -
130,349
174
harga subkon
7,500
32,910
3,218
7,000
- - - - - - - - - - -
50,802
174
58,988
7,500
45,969
3,218
7,000
- - - - - - - - - - -
122,849
2,237
3,371
-
10,000
10,080
2,849
7,000
- - - - - - - - - - -
35,537
380
subkon
10,000
100,296
1,519
7,000
- - - - - - - - - - -
119,195
terpisah
terpisah
-
10,000
62,685
2,058
7,000
- - - - - - - - - - -
81,743
24,607
32,022
48,400
- - - - - - - - - - -
105,029
119,438
37,845
18,638
1,243
8,000
7,000
3,000
1,000
300
- - - - - - - - - - -
196,463
119,438
3,785
-
1,265
8,000
7,000
3,000
1,000
300
- - - - - - - - - - -
143,787
66,203
37,845
18,638
1,243
8,000
7,000
3,000
1,000
300
- - - - - - - - - - -
143,228
50,334
tidak dipakai
3,500
10,000
7,000
tidak dipakai
- - - - - - - - - - -
70,834
142,979
1,562
3,262
281
75,000
- - - - - - - - - - -
223,083
140,700
1,562
3,262
281
81,350
- - - - - - - - - - -
227,154
266,679
1,562
3,262
281
115,000
- - - - - - - - - - -
386,783
134,005
311,671
1,387,500
57,750
127,600
29,920
823,900
420,000
2,200,000
17,245
1,031,300
22,020
-
174,031
308,707,251
- - - - - - - - - - -
315,444,193
71,691,862
398,030
187,308
135,308
203,970
-
609,012
618,750
57,173
245,100
- - - - - - - - - - -
1,869,313
170
50
497
749
10,270
26,382
- - - - - - - - - - -
38,118
7,382
-
- - - - - - - - - - -
7,382
212,231
-
#REF!
- - - - - - - - - - -
#REF!
211,616
-
-
- - - - - - - - - - -
211,616
33,048
33,048
-
17,892
26,971
#REF!
1,519,666
595,452
613,440
80,000
- - - - - - - - - - -
#REF!
149,940
149,940
-
54,794
82,599
#REF!
2,665,747
1,436,941
1,480,350
80,000
825,000
- - - - - - - - - - -
#REF!
291,669
291,669
-
99,152
149,465
#REF!
2,891,586
1,338,388
1,165,200
80,000
825,000
- - - - - - - - - - -
#REF!
247,078
247,078
-
83,993
126,615
#REF!
2,559,913
1,874,570
1,632,000
80,000
825,000
- - - - - - - - - - -
#REF!
652,201
652,201
-
186,934
281,793
#REF!
8,311,929
4,893,180
2,697,600
-
-
- - - - - - - - - - -
#REF!
477,360
477,360
-
178,920
269,712
#REF!
6,060,572
3,473,469
2,665,800
-
-
- - - - - - - - - - -
#REF!
29,325
29,325
-
18,638
18,730
#REF!
575,905
423,157
368,400
80,000
- - - - - - - - - - -
#REF!
102,340
102,340
-
34,790
52,444
#REF!
907,578
1,105,445
962,400
80,000
- - - - - - - - - - -
#REF!
27,000
27,000
-
50,000
-
31,800
31,800
7,200
-
576,000
- - - - - - - - - - -
750,800
14,103
79,200
-
14,103
2,380
-
3,500
3,500
- - - - - - - - - - -
102,683
6,630
19,414
49,925
#REF!
#REF!
245,813
- - - - - - - - - - -
#REF!
#REF!
#REF!
301,521
11,452
22,500
#REF!
- - - - - - - - - - -
#REF!
#REF!
#REF!
1,157,841
524,978
- - - - - - - - - - -
#REF!
#REF!
#REF!
6,303,673
1,427,062
- - - - - - - - - - -
#REF!
1,116
1,116
5,759
6,171
12,474
124,000
55,620
- - - - - - - - - - -
206,255
3,927
3,927
7,679
8,228
14,256
173,000
74,160
- - - - - - - - - - -
285,176
5,801
5,801
9,598
10,285
17,820
173,000
92,700
- - - - - - - - - - -
315,006
8,033
8,033
11,518
12,341
21,384
173,000
111,240
- - - - - - - - - - -
345,549
13,566
13,566
15,357
16,455
28,512
173,000
148,320
- - - - - - - - - - -
408,777
1,116
1,116
-
26,730
14,648
24,575
59,362
46,350
- - - - - - - - - - -
173,896
4,463
4,463
-
53,461
29,295
49,151
118,724
92,700
- - - - - - - - - - -
352,255
-
-
-
28,512
15,624
29,490
63,319
49,440
- - - - - - - - - - -
186,386
10,200
7,455
11,238
107,968
18,712
14,316
32,887
3,910
- - - - - - - - - - -
206,686
470,841
321,606
410,481
829,964
- - - - - - - - - - -
2,032,892
2,198,660
1,891,111
-
4,126,911
- - - - - - - - - - -
8,216,681
717,614
635,413
685,390
-
1,021,425
- - - - - - - - - - -
2,342,228
293,145
#REF!
40,920,139
#VALUE!
-
-
750,000
- - - - - - - - - - -
#REF!
63,841
34,347
- - - - - - - - - - -
98,188
128,391
54,001
- - - - - - - - - - -
182,392
67,972
33,041
- - - - - - - - - - -
101,013
-
-
masuk plat utama
35,479
19,088
24,000
17,947
- - - - - - - - - - -
96,514
2,040
720
masuk plat utama
masuk plat utama
38,175
66,000
49,355
- - - - - - - - - - -
156,290
510
180
masuk plat utama
masuk plat utama
28,631
42,000
31,408
- - - - - - - - - - -
102,729
13,943
11,263
26,245
22,500
54,000
2,902
- - - - - - - - - - -
130,853
79,010
164,939
320,379
- - - - - - - - - - -
564,328
464,763
827,755
705,835
- - - - - - - - - - -
1,998,353
7,473,382
1,551,616
- - - - - - - - - - -
9,024,999
169,325
1,358,106
2,297,906
- - - - - - - - - - -
3,656,012
47,457
8,500
3,000
169,950
109,909
52,500
67,396
134,493
87,120
- - - - - - - - - - -
632,868
7,500
8,442
-----------------------------
15,942.19
27,266,864
684,142
336,000
16,245,000
336,000
14,418,000
-----------------------------
59,286,006.40
1,504,721
Besi Semula Selisih terhadap besi Semula
4,502,950.91 #REF!
36.9
4,307 4319.3
6,148 6157.319403386
10,706 48 --> 1.66 10728.8613456
5,000 5000.577235772
------------------
25,413 6~200 0.48 25413.48943897
2.14 2.137632
36.9
4,307 4319.3
#VALUE! #VALUE!
10,706 48 --> 1.66 10728.8613456
5,000 5000.577235772
------------------
#VALUE! 6~200 0.48 #VALUE!
2.14 2.137632
bah di tengahnya
--> 48=> 1.74

-->6~200=> 1.14
-------------
2.88
terhadap besi Semula
HARDWARE SCHEDULE
NO TYPE DOOR HARDWARE
a. G2 pintu swing kaca frameless 2 daun uk. 2 x 800 x 2100 ( 7 unit )

basement 2: lobby lift(2)
basement 1: lobby lift(2)
lower groun: lobby lift(2)
ground floor: lobby lift(1)
Hardware
Glass Door Handle GHD0007 I US32
Floor Hinges CISA 60231
Covering Plate CISA 07124 US32D
Bottom Pivot Patch PT 2210 / C US32
Top Pivot Patch PT 2220 US32
Adjust Top Pin PT 2221
Patch Lock US 2210 US32
Double Cylinder CISA 08510-07 US14
b. G2 pintu swing kaca frameless 2 daun uk. 2 x 1000 x 3000 ( 2 unit )

ground floor: corridor restaurant(2)
Hardware
Glass Door Handle GHD0003 I US32
Floor Hinges CISA 60231
Covering Plate CISA 07124 US32D
Bottom Pivot Patch PT 2210 / C US32
Top Pivot Patch PT 2220 US32
Adjust Top Pin PT 2221
Patch Lock US 2210 US32
A1 pintu swing kaca rangka aluminium 1 daun uk. 800 x 2100 ( 1 unit )
lower groun: security room(1)
Hardware
Lever Handle HREO.75.01 US32D
Lockcase Swing Aluminium CISA 46216-25
Hinges KEND SEL0007 4x3x2 US32D
Door Stop KEND 75 014 US14D
a. S1 pintu swing besi 1 daun uk. 900 x 2100 ( 71 unit )

basement 2: fire stair(3)
basement 1: fire stair(3)
lower groun: fire stair(3)
ground floor: fire stair(5)
mezzanine f: fire stair(2)
1st floor : fire stair(2)
2nd floor : fire stair(2)
3rd - 27th floor
: fire stair(50)
28th floor : fire stair(1)
Hardware
Panic Exit Lock CISA 59301-10+07077-38 Black
Hinges KEND 497 USP
Door Closer CISA 71510-03 Silver
b. S1 pintu swing besi 1 daun uk. 900 x 2100 ( 31 unit )

basement 1: genset room (1), STP (1)
mezzanine f: AC ledge(1)
1st floor : AC ledge(1)
2nd floor : AC ledge(1)
3rd - 27th floor
: AC ledge(25)
28th floor : machine room (1)
Hardware
Lever Handle HRE.75.01 US32D
Lockcase Swing HD Non Panic FD CISA 52710-60 US32D
Hinges KEND 497 USP
S2 pintu swing besi 1 daun uk. 900 x 2100 ( 1 unit )

basement 1: panel room(1)
Hardware
Hinges KEND 497 USP
a. S4 pintu swing besi 2 daun uk. 2 x 800 x 2100 ( 13 unit )
basement 2: fan room(4), pump room(1)
basement 1: fan room(4)
lower groun: fan room(4)
Hardware
Hinges KEND 497 USP
Flush Bolt KEND 306 6 US26D
b. S4 pintu swing besi 2 daun uk. 2 x 800 / 1250 x 2100 ( 7 unit )

basement 1: genset room(1), panel room(1), fuel tank(1),trafo room(1)
ground floor: control room(2), MDF room(1)
Hardware

Hinges KEND 497 USP
c. S4 pintu swing besi 1 daun uk. 900 x 2100 ( 1 unit )

ground floor: shaft AC (1)
Hardware
Hinges KEND 497 USP
S5 pintu swing besi 2 daun uk. 2 x 800 x 2100 ( 1 unit )

lower groun: laundry(1)
Hardware
Hinges KEND 497 USP
S8 pintu swing besi 1 daun uk. 600 / 400 x 900 ( 2 unit )

basement 1: shaft AT toilet(1)
lower groun: shaft (1)
Hardware
Flush Ring Pull Handle FRP.75.01 US32D
Security Bolt KEND 5071 + key US14D
Hinges KEND 497 USP
S9 pintu swing besi 2 daun uk. 600+400 x 900 ( 59 unit )

basement 1: shaft STP(1)
ground floor: shaft AC (2)
mezzanine f: PL/FF (2)
1st floor : PL/FF (2)
2nd floor : PL/FF (2)
3rd - 27th floor
: PL/FF (50)
Hardware
Flush Ring Pull Handle FRP.75.01 US32D
Security Bolt KEND 5071 + key US14D
Hinges KEND 497 USP
S10 pintu swing besi 1 daun uk. 800 x 1900 ( 29 unit )

ground floor: elect room(1)
mezzanine f: elect room(1)
1st floor : elect room(1)
2nd floor : elect room(1)
3rd - 27th floor
: elect room(25)
Hardware
Hinges KEND 497 USP
W1 pintu swing kayu 1 daun uk. 700/900 x 2100 ( 31 unit )

basement 1: janitor(1)
lower groun: storage(1)
ground floor: janitor(1)
mezzanine f: janitor(1)
1st floor : janitor(1)
2nd floor : janitor(1)
3rd - 27th floor
: janitor(25)
Hardware
Lockcase Swing Kayu CISA 52110-40 US14
W2 pintu swing kayu 1 daun uk. 600 x 1950 ( 11 unit )

basement 1: cubicle toilet(4)
ground floor: cubicle toilet(7)
Hardware
Grendel WC Indicator KEND SKT 751 US32D
a. W3 pintu swing kayu 1 daun uk. 900 x 2100 ( 1 unit )

basement 1: storage(1)
Hardware
b. W3 pintu swing kayu 1 daun uk. 1000 x 2100 ( 1 unit )

ground floor: handycap(1)
Hardware
Pull Plate Handle PP.73.06 US32D
Push Plate Handle PUSH.73.07 US32D
Lockcase Pelor Kayu CISA 52120-60 US14
Knob WC Cylinder KEND K3115-61 US14
Hinges KEND SEL0010 4x3x3 2BBNRP US32D
a. W6 pintu swing kayu 1 daun uk. 900 x 2100 ( 28 unit )

mezzanine f: pantry(1)
1st floor : pantry(1)
2nd floor : pantry(1)
3rd - 27th floor
: pantry(25)
Hardware
b. W6 pintu swing kayu 1 daun uk. 900 x 2100 ( 28 unit )

mezzanine f: executive toilet(1)
1st floor : executive toilet(1)
2nd floor : executive toilet(1)
3rd - 27th floor
: executive toilet(25)
Hardware
Knob WC Cylinder KEND K3115-61 US14

basement 1: musholla(1)
lower groun: copy center(1), post office(1)
Hardware

basement 1: toilet entry(2)
ground floor: toilet entry(2)
mezzanine f: toilet entry(2)
1st floor : toilet entry(2)
2nd floor : toilet entry(2)
3rd - 27th floor
: toilet entry(50)
Hardware
Hinges KEND SEL0010 4x3x3 2BBNRP US32D
-1
Diskon 0.65 Indeks hardware
1.00
1.00
Net Cost
harga satuan
unit
2 pasang 936,000 608,400 1,216,800

2 buah 2,110,000 1,371,500 2,743,000
2 buah 136,000 88,400 176,800
2 buah 320,000 208,000 416,000
2 buah 320,000 208,000 416,000
2 buah 214,000 139,100 278,200
2 buah 528,000 343,200 686,400
2 buah 228,000 148,200 296,400
6,229,600
0
0 ( 2 unit )
2 pasang 386,000 250,900 501,800

2 buah 2,110,000 1,371,500 2,743,000
2 buah 136,000 88,400 176,800
2 buah 320,000 208,000 416,000
2 buah 320,000 208,000 416,000
2 buah 214,000 139,100 278,200
2 buah 528,000 343,200 686,400
2 buah 228,000 148,200 296,400
5,514,600 0
0 ( 1 unit )
1 pasang 180,000 117,000 117,000

1 buah 370,000 240,500 240,500
1 buah 228,000 148,200 148,200
1.5 pasang 78,000 50,700 76,050
1 buah 22,000 14,300 14,300
596,050
1 buah 4,902,000 3,186,300 3,186,300

1.5 pasang 216,000 140,400 210,600
1 buah 1,673,000 1,087,450 1,087,450
4,484,350
1 pasang 242,000 157,300 157,300

1 buah 712,000 462,800 462,800
1 buah 302,000 196,300 196,300
1.5 pasang 216,000 140,400 210,600
1,027,000
1 pasang 242,000 157,300 157,300

1 buah 712,000 462,800 462,800
1 buah 302,000 196,300 196,300
1.5 pasang 216,000 140,400 210,600
1,027,000
1 pasang 242,000 157,300 157,300

1 buah 712,000 462,800 462,800
1 buah 228,000 148,200 148,200
3 pasang 216,000 140,400 421,200
1 buah 144,000 93,600 93,600
1 buah 214,000 139,100 139,100

1,422,200
1 pasang 242,000 157,300 157,300

1 buah 712,000 462,800 462,800
1 buah 302,000 196,300 196,300
3 pasang 216,000 140,400 421,200
1 buah 144,000 93,600 93,600
1 buah 214,000 139,100 139,100
1,470,300
1 pasang 242,000 157,300 157,300

1 buah 712,000 462,800 462,800
1 buah 228,000 148,200 148,200
1.5 pasang 216,000 140,400 210,600
978,900
1 pasang 242,000 157,300 157,300

1 buah 712,000 462,800 462,800
1 buah 228,000 148,200 148,200
3 pasang 216,000 140,400 421,200
1 buah 144,000 93,600 93,600
1 buah 214,000 139,100 139,100
1,422,200
0.5 pasang 214,000 139,100 69,550

1 buah 66,000 42,900 42,900
1 pasang 216,000 140,400 140,400
252,850
1 pasang 214,000 139,100 139,100

1 buah 66,000 42,900 42,900
2 pasang 216,000 140,400 280,800
462,800
1 pasang 242,000 157,300 157,300

1 buah 712,000 462,800 462,800
1 buah 302,000 196,300 196,300
1.5 pasang 216,000 140,400 210,600
1,027,000
1 pasang 242,000 157,300 157,300
1 buah 308,000 200,200 200,200
1 buah 228,000 148,200 148,200
1.5 pasang 78,000 50,700 76,050
581,750
1 buah 60,000 39,000 39,000

1 pasang 78,000 50,700 50,700
89,700
1 pasang 242,000 157,300 157,300

1 buah 308,000 200,200 200,200
1 buah 228,000 148,200 148,200
1.5 pasang 78,000 50,700 76,050
581,750
1 buah 248,000 161,200 161,200

1 buah 104,000 67,600 67,600
1 buah 308,000 200,200 200,200
1 buah 60,000 39,000 39,000
1.5 pasang 132,000 85,800 128,700
1 buah 752,000 488,800 488,800
1,085,500
1 pasang 242,000 157,300 157,300

1 buah 308,000 200,200 200,200
1 buah 228,000 148,200 148,200
1.5 pasang 78,000 50,700 76,050
1 buah 752,000 488,800 488,800
1,070,550
1 buah 248,000 161,200 161,200

1 buah 104,000 67,600 67,600
1 buah 308,000 200,200 200,200
1 buah 60,000 39,000 39,000
1.5 pasang 78,000 50,700 76,050
1 buah 752,000 488,800 488,800
1,032,850
1 pasang 242,000 157,300 157,300

1 buah 308,000 200,200 200,200
1 buah 228,000 148,200 148,200
1.5 pasang 78,000 50,700 76,050
581,750
1 buah 248,000 161,200 161,200

1 buah 104,000 67,600 67,600
1 buah 308,000 200,200 200,200
1 buah 228,000 148,200 148,200
1.5 pasang 132,000 85,800 128,700
1 buah 752,000 488,800 488,800
1,194,700
GRAND TOTAL
US Dollar 9300
Cost
harga satuan Jumlah Total
-
PT TATAMULIA NUSANTARA INDAH
US $ 10,300
DIPAKAI
Item BQ Item Pekerjaaan Satuan Nama Subkon Harga Nama Subkon
Harga dasar Acss upah pasang Discount Total Harga dasar
Pembersihan lokasi m2 Roda dunia 2,500 1 2,500 Dasa Satrio Utam 2,500
Galian tanah Bsmt 5,000 1 5,000 12,500
Gali tepi bangunan 5,000 1 5,000 10,000
Gali dan buang bekas lumpur 5,000 1 5,000 17,500
Urug kembali tepi bangunan 25,000 1 25,000 17,500
Buang tanah B2 s/d GF 5,000 1 5,000 17,500
Buangan tanah lain 20,000 1 20,000 17,500
Dewatering (harga kesepakatan saat Rapat

persiapan tender 13 Nov 05) Perintis 276,250,000 (76,250,000) 1 200,000,000
Disc P'hans&P Ss
Soil nailing 12,000 mmm Perintis 1,900,000 424,714 0.80 1,944,714 Multistran 2,350,000
Soil nailing 9,000 mmm 1,450,000 318,536 0.80 1,478,536 1,875,000
Soil nailing 6,000 mmm 1,000,000 212,357 0.80 1,012,357 1,650,000
Geocomposite Drainstrip 105,000 0.80 84,000 150,000
Shotcret tebal 2x50 mm 325,000 0.80 260,000 500,000
curb kansteen m1 Conblock 73,750 0.65 47,938

Precast wheel stoper Dusaspun 62,000 10,000 1 72,000
Cast in situ curb Conblock 73,750 0.65 47,938
Waterstop m1 Fosroc 65,000 1 65,000 Asia asindo 42,000

Waterproofing integral m3 Fosroc 90,000 - 1 90,000 Sika 95,000
Waterproofing coating m2 Fosroc 25,000 3,000 1 28,000 25,000
Floor hardener 5kg/m2 m2 Fosroc 11,000 (1,000) 1 10,000 10,000
Floor hardener liquid m2 Fosroc 35,000 3,500 (5,000) 1 33,500 18,000
Trowel finish m2 3,500 1 3,500 3,500
Waterproofing membrane m2 Prokon 59,000 (4,000) 1 55,000
Cat dinding luar m2 Dwiprakasa 16,000 (500) 0.95 14,700 Propan 15,500
cat aclirylic emultion m2 pakai Danapaint 12,000 (1,000) 0.95 10,400 12,500
cat aclirylic enamel m2 19,000 (2,000) 0.95 16,050 23,500
Cat pintu besi m2 40,000 1 40,000 32,000
Cat kusen pintu besi m1 17,500 1 17,500 30,000
Cat dust proof m2 35,000 (5,000) 1 30,000 21,000
Acrylic enamel skirting m1 3,500 1 3,500 3,525
Cat parking line m1 TIGA ARGA 11,000 1 11,000

Trafic arrow no 165,000 1 165,000
Hasil Rapat persiapan tender untuk net

Granit dan Marner setelah harga diskon
dari subkon dikurangi lagi 10% tapi
untuk tampilan tetap harga diskon dari
subkon
wet Dinding lokal marble 60x60 m2 indo granit 330,000 110,000 0.95 423,500 RMG 341,250
dry dinding imported granit 1200x1200 ST1 m2 819,000 256,000 1.00 1,075,000 924,000
dry dinding imported granit 1200x1200 ST2 m2 1,428,000 225,000 1.00 1,653,000 2,992,500
Lantai Local marbel 600x600 ST-6 dengan
waterproofing m2 330,000 28,000 135,000 0.95 476,500 341,250
Lantai Imported granit 1200x1200
statuario white granit ST-2 m2 1,428,000 150,000 1.00 1,578,000 2,992,500
Lantai Imported granit 600x600 statuario
white granit ST-2 m2 1,428,000 150,000 1.00 1,578,000 2,992,500
TALAVERA OFFICE PARK PENJUMLAHAN TOTAL tata

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

Penawaran R-2

satuan vol Owner

2.1.1. Pembersihan lokasi m2 12,099 12,099

fc 38 non fly ash m3 1,062 1,035

DAFTAR NO. 3.1 - PEKERJAAN DINDING

Pekerjaan Gardu PLN (Provisional BQ)

Wood Louver-1/jawaban pertanyaan unit Tidak jadi ditawarkan

20,930,716 20,930,716 12,099 12,099 20,930,716

159,796,780 150,645,000 14,527 13,695 416,633,786

230,000,000 230,000,000 4 4 230,000,000

156,074,000 156,074,000 337 337 156,262,972

633,088,825 616,766,850 1,062 1,035 648,992,803

94,296,737 99,566,040 2,291 2,419 94,296,737

1,514,423,754 1,707,109,774 152,305 174,202 1,513,594,314

47,335,090,651 48,187,000,136 47,837,392,631

1,661,028,349 1,800,500,350 17,586 19,063 1,612,138,367

1,037,293,390 1,059,431,960 1,037,293,390

194,369,026 198,611,012 16,785 17,151 194,369,026

5,041,814 5,199,624 598 617 5,041,814

105,123,240 105,123,240 105,123,240

2,365,191 3,298,248 5 8 2,365,191

91,034,307 91,034,307 985 985 91,034,307

24,940,570 24,940,570 25,078,580

21,861,910,553 22,976,237,631 22,019,803,140

ak jadi ditawarkan Tidak jadi ditawarkan

415,000,000 415,000,000 415,000,000

69,612,001,204 83,125,143,715 70,272,195,771

25,078,580 (138,010) Diskon cat oleh Pa Moko

DAFTAR HARGA BAHAN

114 Cutting size 10x60 Granito m1

ANALISA HARGA SATUAN

No. URAIAN ANALISA

1 Pagar sementara ( tinggi 1 tiang seng =1,83m )

2 Urugan pasir padat

4 Urugan Sirtu padat

5 Urugan Lime Stone

1 Aanstamping pondasi batu kali

2 Pasangan batu kali 1:2

3 Pasangan batu kali 1:4

4 Pasangan batu kali 1:5

1 Beton tumbuk 1:3:5

2 Beton tumbuk 1:2:3

Bahan : Readymix B0 1.040

Bahan : Readymix fc 25 non fly ash 1.040

Bahan : Readymix fc 30 non fly ash 1.040

Bahan : Readymix Fc 33 fly ash 15% untuk pilecap 1.040

Bahan : Readymix Fc 33 fly ash 1.040

Bahan : Readymix Fc 33 non fly ash 1.040

Bahan : Readymix Fc 38 non fly ash 1.040

Bahan : Readymix Fc 42 non fly ash 1.040

V PEKERJAAN BESI BETON

Besi beton U.24

Bahan: Besi beton U24 ( rata2 ) 105.000

1 Bahan: Besi beton 8mm 105.000

2 Bahan: Besi beton 10mm 105.000

4 Bahan: Besi beton 13mm 105.000

Besi beton U.40

Bahan: Besi beton U40 ( rata2 ) harga TATA 105.00

Harga Satuan besi rata-rata

1 Bahan: Besi beton 10mm ( untuk Bore Pile ) 105.000

2 Bahan: Besi beton 13mm 105.000

3 Bahan: Besi beton 16 ~ 25mm 105.000

Bahan: Besi beton 16 ~ 25mm ( untuk Bore Pile ) 105.000