BILL OF QUANTITY

Building
Mr. Wahyu W. House
Komplek Perhubungan Udara I/d no. 16

Rekap Biaya Pekerjaan

Harga Persentase
No. Description Bobot
1 PEKERJAAN PERSIAPAN 218,352,604 5.4%
2 PEKERJAAN PONDASI 223,612,666 5.5%
3 PEKERJAAN BETON BERTULANG 1,221,265,063 30.3%
4 PEKERJAAN KAP / KUDA - KUDA + ATAP. 162,016,473 4.0%
5 PEKERJAAN PASANGAN DAN PLESTERAN 341,347,997 8.5%
6 PEKERJAAN PINTU DAN JENDELA 656,915,153 16.3%
7 PEKERJAAN PLAFOND 91,292,848 2.3%
8 PEKERJAAN PENGECATAN. 72,144,331 1.8%
9 PEKERJAAN FINISHING LANTAI DAN DINDING 338,522,158 8.4%
10 PEKERJAAN LISTRIK. 197,842,899 4.9%
11 PEKERJAAN SANITARY & PLUMBING 78,799,250 2.0%
12 SANITARY 214,064,788 5.3%
13 Pekerjaan Lain Lain 216,212,500 5.4%
Total 4,032,388,729 100.0%
Biaya Perizinan 25,000,000 0.6%
Keuntungan Kontraktor 405,738,873 10.0%
Total Pembulatan 4,463,127,602 110.6%
BILL OF QUANTITY
Building
Mr. Wahyu W. House
Komplek Perhubungan Udara I/d no. 16

Unit Rate
No Description Specification Qty Unit Total Rate
Materials Service Tools
1 PEKERJAAN PERSIAPAN 218,352,604
1.1 Pengukuran & Pasang bouwplank Kayu 74.00 m 47,124 30,525 - 5,746,026
1.2 Pengadaan listrik kerja & air kerja 12.00 Bln - 2,500,000 - 30,000,000
1.3 Direksi keet Bedeng Kayu 1.00 Lot 5,000,000 1,500,000 - 6,500,000
1.4 Pembersihan kavling 342.00 m² - 150,000 - 51,300,000
1.5 Mobilisasi demobilisasi 1.00 Lot - 10,000,000 - 10,000,000
1.6 Pembuatan WC sementara 1.00 Lot 1,000,000 250,000 - 1,250,000
1.7 Pembuangan sampah dan puing 1.00 lot - 10,000,000 - 10,000,000
1.8 Keamanan selama pelaksanaan - bulan 12.00 Bln - 1,200,000 - 14,400,000
1.9 Anti Rayap 210.00 m² 200,000 150,000 - 73,500,000
1.10 Pagar Proyek 37.00 m 328,551 94,600 - 15,656,578
2 PEKERJAAN PONDASI 223,612,666
2.1 Galian tanah 248.12 m³ - 121,275 - 30,090,147
Galian tanah pondasi staal - - -
Galian tanah pondasi FP1 - - -
Galian tanah pondasi FP2 - - -
Galian tanah pondasi FP3 - - -
Galian tanah pondasi FP4 - - -
Galian tanah pondasi FP5 - - -
Galian tanah pondasi FP6 - - -
- - -
2.2 Urugan pasir t.= 15 cm bawah pondasi 29.07 m³ - 39,050 - 1,135,184
Galian tanah pondasi staal - - -
Galian tanah pondasi FP1 - - -
Galian tanah pondasi FP2 - - -
Galian tanah pondasi FP3 - - -
Galian tanah pondasi FP4 - - -
Galian tanah pondasi FP5 - - -
Galian tanah pondasi FP6 - - -
- - -
2.3 Urugan pasir t.= 10 cm bawah lantai 21.00 m³ 235,000 39,050 - 5,755,050
2.4 Lantai kerja Pondasi t = 5 cm 10.50 m³ 1,025,805 269,445 - 13,600,121
2.5 Urugan tanah kembali 232.82 m³ - 74,250 - 17,286,514
2.6 Pondasi batu kali 93.33 m³ 1,025,805 330,000 - 126,537,248
2.7 Pemadatan tanah (Stemper) 342.00 m² - 74,250 11,155 29,208,403
3 PEKERJAAN BETON BERTULANG 1,221,265,063
Beton Foot Plat/ Tapak "FP1" 80Cm x 120 Cm x 40 Cm 19.00 Unit
- Beton Beton K-250, slump 12 7.30 m³ 1,025,805 269,445 91,317 10,116,392
- Besi dia. D16mm Ulir 1138.18 Kg 14,145 2,151 - 18,546,720
memanjang
melintang
- Bekisting Batako 30.40 m² 73,535 114,400 - 5,713,224

Beton Foot Plat/ Tapak "FP2" 80Cm x 245 Cm 1.00 Unit

- Beton Beton K-250, slump 12 0.78 m³ 1,025,805 269,445 91,317 1,087,068
- Besi dia. D16mm Ulir 117.00 Kg 14,145 2,151 - 1,906,530

- Bekisting Batako 2.60 m² 73,535 114,400 - 488,631

-
Beton Foot Plat/ Tapak "FP3" 80Cm x 245 Cm 2.00 Unit -
- Beton Beton K-250, slump 12 2.28 m³ 1,025,805 269,445 91,317 3,161,372
- Besi dia. D16mm Ulir 298.27 Kg 14,145 2,151 4,860,380

- Bekisting Batako 5.72 m² 73,535 114,400 - 1,074,988

-
Beton Foot Plat/ Tapak "FP4" 80Cm x 120 Cm x 40 Cm 3.00 Unit -
- Beton Beton K-250, slump 12 2.76 m³ 1,025,805 269,445 91,317 3,826,924
- Besi dia. D16mm Ulir 408.56 Kg 14,145 2,151 - 6,657,601

- Bekisting Batako 8.82 m² 73,535 114,400 - 1,657,587

-
Beton Foot Plat/ Tapak "FP5" 80Cm x 245 Cm 1.00 Unit -
- Beton Beton K-250, slump 12 1.38 m³ 1,025,805 269,445 91,317 1,913,462
- Besi dia. D16mm Ulir 181.58 Kg 14,145 2,151 - 2,958,934

- Bekisting Batako 3.26 m² 73,535 114,400 - 612,668

-
Beton Foot Plat/ Tapak "FP6" 80Cm x 245 Cm 2.00 Unit -
- Beton Beton K-250, slump 12 0.80 m³ 1,025,805 269,445 91,317 1,109,253
- Besi dia. D16mm Ulir 122.30 Kg 14,145 2,151 - 1,992,959

- Bekisting Batako 3.20 m² 73,535 114,400 - 601,392

-
Beton kolom pedestal K1 20 Cm x 45 Cm x 330 Cm 33.00 Unit -
- Beton Beton K-250, slump 12 9.80 m² 1,025,805 269,445 91,317 13,589,742
- Tulang 8 D 16 1770.91 Kg 14,145 2,151 - 28,857,232
- Cincin P10 - 200 & 2P10 - 200 1147.81 Kg 14,145 2,151 - 18,703,642
- Bekisting Batako 141.57 m² 298,210 145,200 - 62,773,554
Beton kolom pedestal K2 30 Cm x 30 Cm x 330 Cm 2.00 Unit -
- Beton Beton K-250, slump 12 0.59 m² 1,025,805 269,445 91,317 823,621
- Tulang 8 D 16 107.33 Kg 14,145 2,151 - 1,748,923
- Cincin P10 - 200 & 2P10 - 200 71.67 Kg 14,145 2,151 - 1,167,904
- Bekisting Batako 7.92 m² 298,210 145,200 - 3,511,807
-
Beton Sloof P 200 x 300 x 7000 -
- Beton Beton K-250, slump 12 0.42 m³ 1,025,805 269,445 91,317 582,358
- Besi dia. D16mm 45.40 Kg 14,145 2,151 - 739,844
- Besi dia. D10mm 40.84 Kg 14,145 2,151 - 665,443
- Bekisting Batako 2.10 m² 81,785 114,400 - 411,989
-
Beton Sloof 01 -
- Beton Beton K-250, slump 12 14.88 m³ 1,025,805 269,445 91,317 20,632,115
- Besi dia. D16mm 1227.95 Kg 14,145 2,151 - 20,009,541
- Besi dia. D10mm 969.88 Kg 14,145 2,151 - 15,804,280
- Bekisting Batako 148.80 m² 81,785 114,400 - 29,192,328
-
Beton Sloof 02 -
- Beton Beton K-250, slump 12 11.40 m³ 1,025,805 269,445 91,317 15,806,862
- Besi dia. D16mm 302.81 Kg 14,145 2,151 - 4,934,388
- Besi dia. D12mm 61.15 Kg 14,145 2,151 - 996,429
- Besi dia. D10mm 191.26 Kg 14,145 2,151 - 3,116,606
- Bekisting Batako 152.00 m² 81,785 114,400 - 29,820,120
-
-
Beton plat lt. dasar = 12 cm -
- Beton Beton K-250, slump 12 25.20 m³ 1,025,805 269,445 91,317 34,941,484
- Besi dia. Ø 10mm 240.56 Kg 14,145 2,151 - 3,919,955
- Bekisting 58.00 m' 250,000 145,200 - 22,921,600
- Plastik cor 210.00 m² 15,000 4,500 - 4,095,000
-
Beton Kolom lt. Dasar K1 33.00 Unit -
- Beton Beton K-250, slump 12 8.91 m³ 1,025,805 269,445 91,317 12,354,311
- Besi dia. D16mm 8 D 16 1894.46 Kg 14,145 2,151 - 30,870,528
- Besi dia. D10mm P 10 - 200 552.42 Kg 14,145 2,151 - 9,001,753
- Besi dia. D 10mm 2P10 - 200 662.90 Kg 14,145 2,151 - 10,802,104
- Bekisting 154.44 m² 298,210 145,200 - 68,480,240
-
Beton Kolom lt. Dasar K2 2.00 Unit -
- Beton Beton K-250, slump 12 0.65 m³ 1,025,805 269,445 91,317 898,495
- Besi dia. D16mm 8 D 16 114.82 Kg 14,145 2,151 - 1,870,941
- Besi dia. D10mm P 10 - 200 31.25 Kg 14,145 2,151 - 509,190
- Besi dia. D 10mm 2P10 - 200 44.64 Kg 14,145 2,151 - 727,414
- Bekisting 8.64 m² 298,210 145,200 - 3,831,062
-
Beton balok lt. 2 BP -
- Beton Beton K-250, slump 12 1.02 m³ 1,025,805 269,445 91,317 1,417,626
- Besi dia. D16mm 152.72 Kg 14,145 2,151 - 2,488,642
- Besi dia. D10mm 97.06 Kg 14,145 2,151 - 1,581,634
- Bekisting 17.04 m² 303,160 145,200 - 7,640,054
-
Beton balok lt. 2 B1 -
- Beton Beton K-250, slump 12 3.64 m³ 1,025,805 269,445 91,317 5,041,557
- Besi dia. D16mm 543.51 Kg 14,145 2,151 - 8,856,582
- Besi dia. D12mm 129.47 Kg 14,145 2,151 - 2,109,648
- Besi dia. D10mm 370.31 Kg 14,145 2,151 - 6,034,197
- Bekisting 56.06 m² 303,160 145,200 - 25,132,820
-
Beton balok lt. 2 B2 -
- Beton Beton K-250, slump 12 3.39 m³ 1,025,805 269,445 91,317 4,699,630
- Besi dia. D16mm 800.75 Kg 14,145 2,151 - 13,048,296
- Besi dia. D12mm 150.10 Kg 14,145 2,151 - 2,445,938
- Besi dia. D10mm 424.46 Kg 14,145 2,151 - 6,916,633
- Bekisting 57.30 m² 303,160 145,200 - 25,689,683
-
Beton balok lt. 2 B2K -
- Beton Beton K-250, slump 12 0.15 m³ 1,025,805 269,445 91,317 203,825
- Besi dia. D16mm 37.39 Kg 14,145 2,151 - 609,199
- Besi dia. D12mm 6.21 Kg 14,145 2,151 - 101,263
- Besi dia. D10mm 20.12 Kg 14,145 2,151 - 327,900
- Bekisting 2.49 m² 303,160 145,200 - 1,114,175

Beton plat lt. 2 = 12 cm 111.27 s

- Beton Beton K-250, slump 12 13.35 m³ 1,025,805 269,445 91,317 18,513,995
- Besi dia. Ø 10mm 1916.97 Kg 14,145 2,151 - 31,237,263
- Bekisting 116.61 m² 584,210 145,200 72,584 93,521,290
- Plastik cor 116.61 m² 15,000 4,500 - 2,273,914
-
Beton Kolom lt. 2 K1 33.00 Unit -
- Beton Beton K-250, slump 12 8.91 m³ 1,025,805 269,445 91,317 12,354,311
- Besi dia. D16mm 8 D 16 1894.46 Kg 14,145 2,151 - 30,870,528
- Besi dia. D10mm P 10 - 200 552.42 Kg 14,145 2,151 - 9,001,753
- Besi dia. D 10mm 2P10 - 200 662.90 Kg 14,145 2,151 - 10,802,104
- Bekisting 154.44 m² 298,210 145,200 - 68,480,240
-
Beton Kolom lt. 2 K2 2.00 Unit -
- Beton Beton K-250, slump 12 0.65 m³ 1,025,805 269,445 91,317 898,495
- Besi dia. D16mm 8 D 16 114.82 Kg 14,145 2,151 - 1,870,941
- Besi dia. D10mm P 10 - 200 31.25 Kg 14,145 2,151 - 509,190
- Besi dia. D 10mm 2P10 - 200 44.64 Kg 14,145 2,151 - 727,414
- Bekisting 8.64 m² 298,210 145,200 - 3,831,062
 -
Beton balok lt.atap RBP -
- Beton 150 x 250 x 65700 1.28 m³ 1,025,805 269,445 91,317 1,776,400
- Besi dia. D13mm 287.46 Kg 14,145 2,151 - 4,684,201
- Besi dia. D 10mm 244.13 Kg 14,145 2,151 - 3,978,194
- Bekisting 26.94 m² 303,160 145,200 - 12,077,473
-
Beton balok lt.atap BR1 -
- Beton 150 x 500 x 93840 5.35 m³ 1,025,805 269,445 91,317 7,416,580
- Besi dia. D16mm 929.22 Kg 14,145 2,151 - 15,141,711
- Besi dia. D12mm 348.57 Kg 14,145 2,151 - 5,679,993
- Besi dia. D 10mm 589.67 Kg 14,145 2,151 - 9,608,745
- Bekisting 85.39 m² 303,160 145,200 - 38,287,433
-
Beton balok lt.atap RB2 -
- Beton 150 x 400 x 55900 3.19 m³ 1,025,805 269,445 91,317 4,418,018
- Besi dia. D16mm 553.79 Kg 14,145 2,151 - 9,024,004
- Besi dia. D12mm 103.51 Kg 14,145 2,151 - 1,686,754
- Besi dia. D 10mm 352.00 Kg 14,145 2,151 - 5,735,833
- Bekisting 50.87 m² 303,160 145,200 - 22,807,625
-
Beton plat lantai atap = 10 cm 118.03 -
- Beton 6.35 m³ 1,025,805 269,445 91,317 8,804,699
- Besi dia. Ø 10mm 952.50 Kg 14,145 2,151 - 15,521,107
- Bekisting 63.50 m² 584,210 145,200 72,584 50,926,619
- Plastik cor 63.50 m² 15,000 4,500 - 1,238,250

Beton tangga Utama lt. 1 ke lt.2

- Beton 1.56 m³ 1,025,805 269,445 91,317 2,157,533
- Besi dia. D10mm 264.51 Kg 14,145 2,151 - 4,310,233
- Bekisting 19.01 m² 145,200 145,200 - 5,520,504

Beton tangga Service lt. 1 ke lt.2

- Beton 1.51 m³ 1,025,805 269,445 91,317 2,094,409
- Besi dia. D10mm 261.39 Kg 14,145 2,151 - 4,259,314
- Bekisting 21.34 m² 145,200 145,200 - 6,197,136

Topi topi
- Beton 4.00 m³ 1,025,805 269,445 91,317 5,546,267
- Besi dia. Ø 8 mm 200.00 Kg 14,145 2,151 - 3,259,025
- Besi dia. Ø 8 mm 200.00 Kg 14,145 2,151 - 3,259,025
- Bekisting 40.00 m² 145,200 145,200 - 11,616,000

Janggutan
- Beton 0.39 m³ 1,025,805 269,445 91,317 534,993
- Besi dia. Ø 10 mm 35.26 Kg 14,145 2,151 - 574,628
- Besi dia. Ø 10 mm 79.41 Kg 14,145 2,151 - 1,293,918
- Bekisting 9.09 m² 303,160 145,200 - 4,077,745
4 PEKERJAAN KAP / KUDA - KUDA + ATAP. 162,016,473
Tanggulan Dak Beton t : 10cm Cement 13.80 m³ 1,025,805 269,445 91,317 19,134,622
genteng 237.60 m² 96,250 38,500 - 32,016,319
listplank 3x20 GRC 58.00 m 128,000 51,200 - 10,393,600
Baja Ringang
Jurai Luar 75.00 m 250,000 100,000 - 26,250,000
Jurai Dalam Talang Karpet 60.00 m 250,000 100,000 - 21,000,000
Alumunium Foil Alumunium Foil wofen Seet + Roof 237.60 m² 160,000 64,000 - 53,221,932

5 PEKERJAAN PASANGAN DAN PLESTERAN 341,347,997

a. Lantai 1
Pas. Bata Ringan 302.25 m² 70,912 56,100 - 38,389,392
Pas. Bata Merah 41.60 m² 204,394 114,950 - 13,284,700
Pas. Roster 25.00 m² 100,925 57,475 - 3,960,000
Plesteran 687.70 m² 23,354 69,135 - 63,604,754
Acian 687.70 m² 4,916 44,000 - 33,639,275
b. Lantai 2 -
Pas. Bata Ringan 246.45 m² 70,912 56,100 - 31,302,120
Pas. Bata Merah 44.80 m² 204,394 114,950 - 14,306,600
Pas. Roster 25.00 m² 100,925 57,475 - 3,960,000
Plesteran 582.50 m² 23,354 69,135 - 53,874,901
Acian 582.50 m² 4,916 44,000 - 28,493,352
Railling tangga 30.00 m 500,000 250,000 - 22,500,000
c. Lantai atap -
Pas. Bata Ringan 36.00 m² 70,912 56,100 - 4,572,434
Pas. Bata Merah m² 204,394 114,950 - -
Plesteran 72.00 m² 23,354 69,135 - 6,659,215
Acian 72.00 m² 4,916 44,000 - 3,521,925

e. Kolom Praktis
Lt. 1 150 x 150 x 3600 K125 4D-8 73.60 m 58,748 34,485 - 6,861,967
Lt.2 150 x 150 x 3600 K125 4D-8 76.80 m 58,748 34,485 - 7,160,314

f. Balok Praktis 200 x 150 K125 4 D-10 44.09 m 62,277 56,958 - 5,257,049

6 PEKERJAAN PINTU DAN JENDELA 656,915,153

Kusen dan pintu P1 Merbau Oven 2.00 Set 11,390,175 1,139,018 - 25,058,385
Kusen dan pintu P1' Merbau Oven 2.00 Set 13,132,425 1,313,243 - 28,891,335
Kusen dan pintu P2 Merbau Oven 6.00 Set 11,805,900 1,180,590 - 77,918,940
Kusen dan pintu P3 Merbau Oven 5.00 Set 10,137,825 1,013,783 - 55,758,038
Kusen dan pintu P4 Merbau Oven 3.00 Set 10,540,325 3,162,098 - 41,107,268
Kusen dan pintu P4' Merbau Oven 2.00 Set 11,805,900 3,541,770 - 30,695,340
 Kusen dan pintu P5 Merbau Oven 1.00 Set 12,658,740 3,797,622 - 16,456,362
Kusen dan pintu P6 Merbau Oven 1.00 Set 29,602,725 8,880,818 - 38,483,543
Kusen dan pintu P7 By Wina 1.00 Set 11,100,000 3,330,000 - 14,430,000
Kusen dan pintu P8 By Wina 1.00 Set 28,800,000 8,640,000 - 37,440,000
Kusen dan pintu P9 By Owner 1.00 Set - 7,500,000 - 7,500,000
Kusen dan pintu PS Alumunium 2.00 Set 2,650,000 950,000 - 7,200,000
Kusen dan pintu PB Tralis Besi 1.00 Set 6,000,000 1,800,000 - 7,800,000
Kusen ,jendela dan pintu PJ1 Merbau Oven 1.00 Set 31,557,420 8,067,497 - 39,624,917
Kusen ,jendela dan pintu PJ2 Merbau Oven 1.00 Set 16,621,380 4,249,173 - 20,870,552
Kusen dan jendela J1 Merbau Oven 6.00 Set 1,926,425 577,928 - 15,026,118

Kusen dan jendela J3 Merbau Oven 1.00 Set 3,593,796 1,078,139 - 4,671,935
Kusen dan jendela J4 Merbau Oven 2.00 Set 9,811,421 2,943,426 - 25,509,693
Kusen dan jendela J5 Merbau Oven 1.00 Set 7,175,684 2,152,705 - 9,328,389
Kusen dan jendela J6 Merbau Oven 1.00 Set 7,634,505 2,290,352 - 9,924,857
Kusen dan jendela J7 Merbau Oven 2.00 Set 4,048,230 1,214,469 - 10,525,398
Kusen dan jendela J8 Merbau Oven 1.00 Set 18,550,305 5,565,092 - 24,115,397
Kusen dan jendela J9 Merbau Oven 1.00 Set 5,839,930 1,751,979 - 7,591,909
Kisi kisi 1 Merbau Oven 1.00 Set 7,093,200 2,127,960 - 9,221,160
Kisi kisi 2 Merbau Oven 2.00 Set 2,645,000 793,500 - 6,877,000
Kisi kisi 3 Merbau Oven 4.00 Set 1,315,600 394,680 - 6,841,120
Kisi kisi 4 GRM FS22050 & FS250100A 2.00 Set 15,000,000 6,000,000 - 42,000,000
Kaca Mati Atap 12mm Temperd 5.75 m² 150,000 180,000 - 1,897,500
Pintu Pagar Besi & Kayu Merbau Oven 1.00 Set 20,500,000 6,150,000 - 26,650,000
Gebyok By Owner 1.00 Lot 7,500,000 - 7,500,000
Relief Bali Batu Ukir 1.00 Set 25,000,000 3,750,000 28,750,000
-
7 PEKERJAAN PLAFOND 91,292,848
Lantai 1
Plafond Gypsum 9 mm Jaya Board 79.80 m² 162,231 48,669 - 16,829,805
Plafond GRC 9.00 m² 122,232 36,669 - 1,430,110
Drop celling 11.00 m² 125,000 65,000 - 2,090,000
List plafond tali air 3x3 (shadow line) Shadow line 150.00 m 20,531 6,159 - 4,003,594
Lantai 2
Plafond Gypsum 9 mm Jaya Board 143.35 m² 162,231 48,669 - 30,232,488
Plafond GRC 7.00 m² 122,232 36,669 - 1,112,308
Drop celling 33.00 m² 125,000 65,000 - 6,270,000
Kisi kisi 13.38 m² 345,500 114,500 6,154,800
List plafond tali air 3x3 (shadow line) Shadow line 151.82 m 20,531 6,159 - 4,052,171
Atap
Plafond Kayu Komposit 55.55 m² 243,500 100,651 - 19,117,573

8 PEKERJAAN PENGECATAN. 72,144,331

Cat dinding Eksterior Ex Dulux 517.60 m² 43,230 12,581 - 28,887,618
Cat dinding Interior Ex Dulux 951.80 m² 27,068 13,987 - 39,075,911
Cat plafond Ex Dulux 79.80 m² 40,500 11,891 - 4,180,802

9 PEKERJAAN FINISHING LANTAI DAN DINDING 338,522,158

Lantai Dasar
Lantai 1
1 Finishing Marmer Marmer Slab Polished 240 x 120 135.00 m² 633,600 52,800 - 92,664,000
2 Finishing Andesit Andesit Bakar uk 40x40 26.88 m² 137,500 154,000 - 7,834,063
2' Finishing Andesit Andesit Bakar uk 20x40 6.10 m² 110,000 154,000 - 1,610,400
3 Finishing Parquet Parquet Kayu 60 x 9 17.33 m² 198,000 154,000 - 6,100,160
4 Finishing keramik Lantai Ex. Roman 60 x 60 46.00 m² 220,000 55,220 - 12,660,120
5 Finishing Granite Ex. Granito 60 x 60 20.50 m² 216,700 55,220 - 5,574,360
5' Finishing Granite Ex. Granito slab 12.93 m² 216,700 154,000 - 4,793,151
6 Finishing keramik Lantai Ex. Roman 40 x 40 6.65 m² 633,600 55,220 - 4,580,653
Finishing keramik dinding Toilet service Ex. Roman 40 x 40 16.50 m² 140,800 198,000 - 5,590,200
Finishing keramik dinding Toilet Utama Marmer 240 x 120 27.00 m² 633,600 286,000 1 24,829,227
Step Nosing 40.50 m 86,000 32,800 - 4,811,400
Plint Ex. Roman & Marmer lokal 140.20 m 86,000 32,800 - 16,655,760
Waterproofing coating pelindung toilet Sika Top Coat 32.08 m² 93,500 13,849 - 3,443,756
Finishing Marmer Dinding Marmer Lokal 40 x 40 22.17 m² 633,600 286,000 - 20,387,532

Lantai 2
1 Finishing Marmer Marmer Slab Polished 240 x 120 54.25 m² 633,600 52,800 - 37,237,200
4 Finishing keramik Lantai Ex. Roman 60 x 60 31.50 m² 220,000 55,220 - 8,669,430
6 Finishing keramik Lantai Ex. Roman 40 x 40 9.81 m² 125,400 55,220 - 1,771,882
Finishing keramik dinding Toilet service Ex. Roman 40 x 40 21.75 m² 140,800 198,000 - 7,368,900
Finishing keramik dinding Toilet Utama Marmer 240 x 120 44.35 m² 633,600 286,000 1 40,786,144
Plint Ex. Roman & Marmer lokal 152.40 m 86,000 32,800 - 18,105,120
Waterproofing coating pelindung toilet Sika Top Coat 14.78 m² 93,500 13,849 - 1,587,048

lantai atap
Waterproofing + screed pelindung pada dak atap Sika Top Coat 106.77 m² 93,500 13,849 - 11,461,653
10 PEKERJAAN LISTRIK. 197,842,899
Instalasi penerangan Ex Suprem NYM 2x1.5mm+conduit clipsal
Downlight Ex. Philips 74.00 Unit 148,500 44,550 - 14,285,700
Shadowlight Tangga Ex. Philips 8.00 Unit 675,000 202,500 - 7,020,000
T5 LED PHILIPS 31089 TrunkLinea Warm 86.00 Unit 101,805 30,542 - 11,381,799
Spot Light Pagar LED Philips 17302 10.00 Unit 558,000 167,400 - 7,254,000
Spot Light Gazebo Ex. Philips 5.00 Unit 125,000 37,500 - 812,500
Spot Light Tiang Ex. Philips 2.00 Unit 125,000 37,500 - 325,000
Lampu Taman Ex. Philips 1.00 Unit 835,000 250,500 - 1,085,500
Lampu Gantung 1.00 Unit 6,500,000 1,950,000 - 8,450,000
Lampu Track Ex. Philips 1.00 Unit 1,200,000 360,000 - 1,560,000
Instalasi stop kontak dinding Ex Suprem NYM 3x2.5mm + conduit
Stop Kontak Ex. Panasonic 40.00 Unit 27,500 16,500 - 1,760,000
Instalasi AC Ex. Suprem NYM 3x2,5mm + conduit
Stop Kontak AC Ex. Panasonic 7.00 Unit 100,000 60,000 - 1,120,000
AC Inverter 1 Pk Ex. Daikin Inverter 1 Pk Ftkq 25 Sv 2.00 Unit 5,388,000 1,077,600 - 12,931,200
AC Inverter 1 .5 Pk Ex. Daikin Inverter 1.5pk Ftkq 35sv 2.00 Unit 6,385,000 1,277,000 - 15,324,000
AC Inverter 2 Pk Ex. Daikin Inverter 2 Pk Ftkq 50svm 3.00 Unit 10,256,000 2,051,200 - 36,921,600
 Saklar
Saklar tunggal Ex. Panasonic 60.00 Unit 22,000 13,200 - 2,112,000
Saklar Ganda Ex. Panasonic 50.00 Unit 55,000 33,000 - 4,400,000
Saklar hotel Ex. Panasonic 4.00 Unit 31,500 18,900 - 201,600
Instalasi Lan
Lan Socket Ex. Panasonic 5.00 Unit 135,000 115,000 - 1,250,000
Instalasi BNC
BNC Socket Ex. Panasonic 2.00 Unit 15,000 115,000 - 260,000
Panel Listrik
MCB Schneider 1P/6KA/10A 8.00 Unit 120,000 36,000 - 1,248,000
MCB Schneider 1P/6KA/16A 17.00 Unit 150,000 45,000 - 3,315,000
MCB Schneider 3P/16KA/35A 1.00 Unit 1,250,000 375,000 - 1,625,000
Kabel toevour 20.00 m 255,000 1,000,000 - 25,100,000

Instalasi Penangkal Petir 1.00 Set 12,250,000 2,000,000 - 14,250,000

Instalasi CCTV 3.00 Point 5,500,000 2,450,000 - 23,850,000

11 PEKERJAAN SANITARY & PLUMBING 78,799,250
Plumbing -
Pekerjaan instalasi pipa PVC lengkap fitting, klem, alat bantu, dll -
Instalasi air bersih panas Tigris 1/2" 9.00 m 26,428 29,304 - 501,584
Instalasi air bersih panas Tigris 3/4" 2.00 m 39,641 29,304 - 137,891
Instalasi air bersih panas Tigris Ø 1" 42.00 m 66,069 29,304 - 4,005,656
Instalasi air bersih Dingin AW Ø 1" 100.00 m 19,181 15,136 - 3,431,725
Instalasi air bersih Dingin AW Ø 3/4" 18.00 m 14,066 15,136 - 525,641
Instalasi air bersih Dingin AW Ø 1/2" 60.00 m 10,656 15,136 - 1,547,535
Instalasi air bekas 4" (Pipa AW) 43.00 m 138,531 33,919 - 7,415,339
Instalasi air bekas 3" (Pipa AW) 12.00 m 83,971 33,919 - 1,414,677
Instalasi air bekas 2" (Pipa AW) 28.00 m 40,920 22,704 - 1,781,472
Instalasi air Kotor 4" (Pipa AW) 31.00 m 138,531 33,919 - 5,345,942
Instalasi air Kotor 3" (Pipa AW) 25.00 m 83,971 33,919 - 2,947,244
Instalasi saluran air hujan FD dia 4" (pipa D) 4" (Pipa AW) 19.00 m 138,531 33,919 - 3,276,545
header 1" 5 jalur 1.00 Set 2,550,000 765,000 255,000 3,570,000
Gate valve 1'' 3.00 Unit 275,000 82,500 27,500 1,155,000
Dop 3'' 5.00 Unit 25,000 7,500 2,500 175,000
Water Heater WIKA 150 LXC 1.00 unit 34,250,000 6,850,000 - 41,100,000
Keran Air Wasser 6.00 unit 58,000 20,000 468,000

12 SANITARY 214,064,788
Kamar Mandi Utama
Closet Duduk CW825J 1.00 Set 16,114,120 614,350 - 16,728,470
Fixed Shower Head TX492STZ 1.00 Unit 6,625,000 1,987,500 - 8,612,500
Lavatory LW 951 CJ 1.00 Unit 2,040,500 612,150 - 2,652,650
Stop Valve With Heavy Duty Flexible Hose TX277SV1 1.00 Unit 132,500 39,750 - 172,250
P-Trap for Lavatory For 1 1/4" Pop-Up Waste Lavatory Faucet THX1A-5N 1.00 Unit 238,500 71,550 - 310,050
Single Lever Lavatory Faucet With 1 1/4" Pop-Up Waste TX115LT 1.00 Unit 2,607,600 782,280 - 3,389,880
Double Towel Bar TS113W 1.00 Unit 720,800 216,240 - 937,040
Paper Holder TX703ARS 1.00 Unit 461,895 138,569 - 600,464
Floor Drain TX1EA (Ø= 100.5 mm) x 2" 1.00 Unit 210,940 63,282 - 274,222
Shower Spray THX20NB 1.00 Unit 289,762 86,928 - 376,690
Glass Shelf TX705AES 1.00 Unit 614,800 184,440 - 799,240
Recessed Tissue Dispenser TX8 1.00 Unit 522,315 156,695 - 679,010
Shower Shaf Tempred Glass 1.00 Set 8,200,000 1,230,000 - 9,430,000
Kamar Mandi Lt. 2
Closet Duduk C436N 2.00 Set 8,310,400 614,350 - 17,849,500
Hand Shower Set With Stop Valve TX432SJN 2.00 Unit 3,074,000 922,200 - 7,992,400
Lavatory LW950CJ 2.00 Unit 2,482,520 744,756 - 6,454,552
Single Lever Lavatory Faucet With 1 1/4" Pop-Up Waste TX115LT 2.00 Unit 2,607,600 782,280 - 6,779,760
Stop Valve With Heavy Duty Flexible Hose TX277SV1 2.00 Unit 132,500 39,750 - 344,500
P-Trap for Lavatory For 1 1/4" Pop-Up Waste Lavatory Faucet THX1A-5N 2.00 Unit 238,500 71,550 - 620,100
Double Towel Bar TS113W 2.00 Unit 720,800 216,240 - 1,874,080
Paper Holder TX703AES 2.00 Unit 461,895 138,569 - 1,200,927
Floor Drain TX1EA (Ø= 100.5 mm) x 2" 2.00 Unit 210,940 63,282 - 548,444
Shower Spray THX20NB 2.00 Unit 289,762 86,928 - 753,380
Shower Shaf Tempred Glass 2.00 Set 6,800,000 1,020,000 - 15,640,000
Kamar Mandi Tamu
Closet Duduk CW637J/SW637JP 1.00 Set 3,169,400 614,350 - 3,783,750
Lavatory LW248JT1 1.00 Unit 1,468,100 440,430 - 1,908,530
Lavatory Faucet tx129l 1.00 Unit 487,070 146,121 - 633,191
Stop Valve With Heavy Duty Flexible Hose TX277SV1 1.00 Unit 132,500 39,750 - 172,250
P-Trap for Lavatory For 1 1/4" Pop-Up Waste Lavatory Faucet THX1A-5N 1.00 Unit 238,500 71,550 - 310,050
Double Towel Bar TS113W 1.00 Unit 720,800 216,240 - 937,040
Paper Holder TX703AES 1.00 Unit 461,895 138,569 - 600,464
Floor Drain TX1EA (Ø= 100.5 mm) x 2" 1.00 Unit 210,940 63,282 - 274,222
Shower Spray THX20NB 1.00 Unit 289,762 86,928 - 376,690
Recessed Tissue Dispenser TX8 1.00 Unit 522,315 156,695 - 679,010
-
 Kamar Mandi Lt. Service -
Closet Duduk CW637J/SW637JP 1.00 Set 3,169,400 614,350 - 3,783,750
Hand Shower Set TX423S 1.00 Unit 2,947,860 884,358 - 3,832,218
Floor Drain TX1EA (Ø= 100.5 mm) x 2" 1.00 Unit 210,940 63,282 - 274,222
Shower Spray THX20NB 1.00 Unit 289,762 86,928 - 376,690
-
Lain Lain -
Roof drain 3" Wasser Roof Strainer 3 Inch Wrd 0 10.00 Pcs 185,500 55,650 - 2,411,500

Septic Tank
Saptic Tank Ex. Biosung STP 5 1.00 Unit 18,550,000 3,710,000 - 22,260,000
Pipa 4" 10.00 m 138,531 33,919 - 1,724,498
Resapan Bio Fill 1.00 unit 9,500,000 3,800,000 - 13,300,000

Pekerjaan Air Bersih

Sumur Bor 40.00 m' 150,000 450,000 - 24,000,000
Pompa JetPump Sanyo Pd-H255jp 1.00 Unit 10,531,831 1,579,775 - 12,111,606
Roof Tank instalasi + fitting + pelampung kap 1.00 Pcs 5,750,000 1,725,000 - 7,475,000
Pompa Booster Grundfos SCALA 2 3-45 1.00 Unit 6,800,000 1,020,000 - 7,820,000

13 Pekerjaan Lain Lain 216,212,500

Pagar
Finishing Dinding Pagar Andesit Bakar uk 40x40 225.00 m² 137,500 154,000 - 65,587,500
Kisi kisi pagar Kisi Kisi Alumunium 14.00 m 1,275,000 675,000 27,300,000
Gapura Pagar Batu Alam 1.00 ls 15,000,000 4,500,000 - 19,500,000
Kolam Ikan 1.00 ls 10,000,000 2,500,000 - 12,500,000
Gazebo 1.00 ls 28,750,000 8,625,000 - 37,375,000
Taman Rumput Gajah Mini 1.00 ls 25,000,000 7,500,000 - 32,500,000
Carport 1.00 ls 16,500,000 4,950,000 - 21,450,000

TOTAL 4,032,388,729
Biaya Perizinan 25,000,000
Biaya Kontraktor 10% 405,738,873
TOTAL 4,463,127,602
Pembulatan 4,463,128,000
A. 4.7.1.11. 1 M2 Pengecatan plafon
Harga Satuan (Rp)
No. Uraian Kode Satuan Koefisien
(Rp)
A. TENAGA
Pekerja L.01 OH 0.028 110,000.00
Tukang cat L.02 OH 0.042 140,000.00
Kepala Tukang L.03 OH 0.004 150,000.00
Mandor L.04 OH 0.003 250,000.00
JUMLAH TENAGA KERJA
B. BAHAN
Cat dasar kg 0.100
Cat penutup kg 0.260
JUMLAH HARGA BAHAN
C. PERALATAN

JUMLAH HARGA ALAT

D. Jumlah (A+B+C)
Ovehead
Harga Satuan Pekerjaan

1 Unit Pintu P1
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.04 20,000,000.00

2 Kaca bening 5mm G.02 m2 0.00 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00
4 Daun pintu, kayu kelas 2 G.04 m2 2.16 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00
6 Engsel pintu G.06 bh 3.00 250,000.00
7 Engsel casement jendela G.07 bh 0.00
8 spring knip pintu G.08 bh 0.00
9 spring knip jendela G.09 bh 0.00
10 handel G.10 bh 1.00 500,000.00
11 kunci tanam besar 2 slag G.11 set 1.00 300,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu P1'

Harga Satuan
No. Uraian Kode Satuan Koefisien
 No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.05 20,000,000.00

2 Kaca bening 5mm G.02 m2 0.00 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00
4 Daun pintu, kayu kelas 2 G.04 m2 2.56 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00
6 Engsel pintu G.06 bh 3.00 250,000.00
7 Engsel casement jendela G.07 bh 0.00
8 spring knip pintu G.08 bh 0.00
9 spring knip jendela G.09 bh 0.00
10 handel jendela G.10 bh 1.00 500,000.00
11 kunci tanam besar 2 slag G.11 set 1.00 300,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu P2
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.04 20,000,000.00

2 Kaca bening 5mm G.02 m2 0.00 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00 -
4 Daun pintu, kayu kelas 2 G.04 m2 1.76 3,150,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 3.00 250,000.00
7 Engsel casement jendela G.07 bh 0.00 -
8 spring knip pintu G.08 bh 0.00 -
9 spring knip jendela G.09 bh 0.00 -
10 handel pintu G.10 bh 1.00 500,000.00
11 kunci tanam besar 2 slag G.11 set 2.00 300,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu P3
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.04 20,000,000.00

2 Kaca bening 5mm G.02 m2 0.00 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00 -
 4 Daun pintu, kayu kelas 2 G.04 m2 1.76 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 3.00 250,000.00
7 Engsel casement jendela G.07 bh 0.00 -
8 spring knip pintu G.08 bh 0.00 -
9 spring knip jendela G.09 bh 0.00 -
10 handel jendela G.10 bh 1.00 500,000.00
11 kunci tanam besar 2 slag G.11 set 2.00 300,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu P4
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.04 20,000,000.00

2 Kaca bening 5mm G.02 m2 0.00 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00 -
4 Daun pintu, kayu kelas 2 G.04 m2 1.76 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 0.00 250,000.00
7 Engsel casement jendela G.07 bh 0.00 -
8 spring knip pintu G.08 bh 0.00 -
9 Sliding rail pintu G.08 bh 1.00 1,250,000.00
10 handel jendela G.10 bh 1.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 2.00 300,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu P4'

Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.05 20,000,000.00

2 Kaca bening 5mm G.02 m2 0.00 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00 -
4 Daun pintu, kayu kelas 2 G.04 m2 2.04 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 0.00 250,000.00
7 Engsel casement jendela G.07 bh 0.00 -
 8 spring knip pintu G.08 bh 0.00 -
9 Sliding rail pintu G.08 set 1.00 1,250,000.00
10 handel pintu G.10 bh 1.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 2.00 300,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu P5
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.04 20,000,000.00

2 Kaca bening 5mm G.02 m2 0.00 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00 -
4 Daun pintu, kayu kelas 2 G.04 m2 1.98 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 3.00 250,000.00
7 Engsel casement jendela G.07 bh 0.00 -
8 spring knip pintu G.08 bh 0.00 -
9 Sliding rail pintu G.09 bh 1.00 1,250,000.00
10 handel pintu G.10 bh 2.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 2.00 300,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu P6
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.08 20,000,000.00

2 Kaca bening 6mm G.02 m2 10.32 600,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00 -
4 Daun pintu, kayu kelas 2 G.04 m2 2.00 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 18.00 250,000.00
7 Engsel casement jendela G.07 bh 0.00 -
8 spring knip pintu G.08 bh 0.00 -
9 spring knip jendela G.09 bh 3.00 1,250,000.00
10 handel jendela G.10 bh 4.00 350,000.00
 11 kunci tanam besar 2 slag G.11 set 4.00 300,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu P7
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.05 20,000,000.00

2 Kaca bening 5mm G.02 m2 3.38 600,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00 -
4 Daun pintu, kayu kelas 2 G.04 m2 0.26 3,750,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 8.00 250,000.00
7 Engsel casement jendela G.07 bh 0.00 -
8 spring knip pintu G.08 bh 0.00 -
9 spring knip jendela G.09 bh 0.00 1,250,000.00
10 handel jendela G.10 bh 0.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 4.00 300,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu P8
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.06 20,000,000.00

2 Kaca bening 5mm G.02 m2 8.10 600,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00 -
4 Daun pintu, kayu kelas 2 G.04 m2 0.08 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 12.00 250,000.00
7 Engsel casement jendela G.07 bh 0.00 -
8 Sliding rail pintu G.08 bh 1.00 1,250,000.00
9 spring knip jendela G.09 bh 0.00 1,250,000.00
10 handel jendela G.10 bh 0.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 4.00 300,000.00
Jumlah
Ovehead
 Total Harga jumlah total

1 Unit Pintu Pj1

Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.13 20,000,000.00

2 Kaca bening 5mm G.02 m2 3.00 600,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 1.11 3,250,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 3.86 3,250,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 6.00 300,000.00
7 Engsel casement jendela G.07 bh 4.00 450,000.00
8 Sliding rail pintu G.08 bh 1,250,000.00
9 HANDLE PINTU G.09 bh 2.00 350,000.00
10 handel jendela G.10 bh 2.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 4.00 450,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu Pj2

Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.11 20,000,000.00

2 Kaca bening 5mm G.02 m2 4.52 600,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 1.03 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 1.15 3,250,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 4.00 300,000.00
7 Engsel casement jendela G.07 bh 4.00 450,000.00
8 Sliding rail pintu G.08 bh 1,250,000.00
9 HANDLE PINTU G.09 bh 2.00 350,000.00
10 handel jendela G.10 bh 2.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 6.00 450,000.00
Jumlah
Ovehead
Total Harga jumlah total
1 Unit Pintu J1
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.04 23,000,000.00

2 Kaca bening 5mm G.02 m2 1.36 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,250,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 0.00 300,000.00
7 Engsel casement jendela G.07 bh 0.00 450,000.00
8 Sliding rail pintu G.08 bh 0.00 1,250,000.00
9 HANDLE PINTU G.09 bh 0.00 350,000.00
10 handel jendela G.10 bh 0.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 0.00 450,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu J2
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.03 23,000,000.00

2 Kaca bening 5mm G.02 m2 0.50 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,250,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 0.00 300,000.00
7 Engsel casement jendela G.07 bh 0.00 450,000.00
8 Sliding rail pintu G.08 bh 0.00 1,250,000.00
9 HANDLE PINTU G.09 bh 0.00 350,000.00
10 handel jendela G.10 bh 0.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 0.00 450,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu J3
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.08 23,000,000.00

 2 Kaca bening 5mm G.02 m2 2.64 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.00 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,250,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 0.00 300,000.00
7 Engsel casement jendela G.07 bh 0.00 450,000.00
8 Sliding rail pintu G.08 bh 0.00 1,250,000.00
9 HANDLE PINTU G.09 bh 0.00 350,000.00
10 handel jendela G.10 bh 0.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 0.00 450,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu J5
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.06 23,000,000.00

2 Kaca bening 5mm G.02 m2 1.36 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.22 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,250,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 0.00 300,000.00
7 Engsel casement jendela G.07 bh 4.00 450,000.00
8 Sliding rail pintu G.08 bh 0.00 1,250,000.00
9 HANDLE PINTU G.09 bh 0.00 350,000.00
10 handel jendela G.10 bh 2.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 2.00 450,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu J4
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.04 23,000,000.00

2 Kaca bening 5mm G.02 m2 1.42 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.71 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,250,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 0.00 300,000.00
 7 Engsel casement jendela G.07 bh 6.00 450,000.00
8 Sliding rail pintu G.08 bh 0.00 1,250,000.00
9 HANDLE PINTU G.09 bh 0.00 350,000.00
10 handel jendela G.10 bh 2.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 2.00 450,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu J6
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.05 23,000,000.00

2 Kaca bening 5mm G.02 m2 1.22 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.45 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,250,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 0.00 300,000.00
7 Engsel casement jendela G.07 bh 4.00 450,000.00
8 Sliding rail pintu G.08 bh 0.00 1,250,000.00
9 HANDLE PINTU G.09 bh 0.00 350,000.00
10 handel jendela G.10 bh 2.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 2.00 450,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu J7
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.04 23,000,000.00

2 Kaca bening 5mm G.02 m2 0.70 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.19 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,250,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 0.00 300,000.00
7 Engsel casement jendela G.07 bh 2.00 450,000.00
8 Sliding rail pintu G.08 bh 0.00 1,250,000.00
9 HANDLE PINTU G.09 bh 0.00 350,000.00
10 handel jendela G.10 bh 1.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 1.00 450,000.00
 Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu J8
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.11 23,000,000.00

2 Kaca bening 5mm G.02 m2 7.42 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 1.54 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,250,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 0.00 300,000.00
7 Engsel casement jendela G.07 bh 8.00 450,000.00
8 Sliding rail pintu G.08 bh 0.00 1,250,000.00
9 HANDLE PINTU G.09 bh 0.00 350,000.00
10 handel jendela G.10 bh 1.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 1.00 450,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu J9
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.13 23,000,000.00

2 Kaca bening 5mm G.02 m2 4.25 500,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,250,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 0.00 300,000.00
7 Engsel casement jendela G.07 bh 0.00 450,000.00
8 Sliding rail pintu G.08 bh 0.00 1,250,000.00
9 HANDLE PINTU G.09 bh 0.00 350,000.00
10 handel jendela G.10 bh 0.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 0.00 450,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Pintu P8
 Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.06 20,000,000.00

2 Kaca bening 5mm G.02 m2 5.40 600,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 0.73 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.00 -
6 Engsel pintu G.06 bh 12.00 250,000.00
7 Engsel casement jendela G.07 bh 0.00 -
8 Sliding rail pintu G.08 bh 1.00 1,250,000.00
9 spring knip jendela G.09 bh 0.00 1,250,000.00
10 handel jendela G.10 bh 0.00 350,000.00
11 kunci tanam besar 2 slag G.11 set 4.00 300,000.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Kisi2 1
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.09 20,000,000.00

2 Kaca bening 5mm G.02 m2 0.00 600,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.22 20,000,000.00
6 Engsel pintu G.06 bh 0.00
7 Engsel casement jendela G.07 bh 0.00 -
8 Sliding rail pintu G.08 bh 0.00
9 HANDLE PINTU G.09 bh 0.00 1,250,000.00
10 handel jendela G.10 bh 0.00
11 kunci tanam besar 2 slag G.11 set 0.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Kisi2 2
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.05 20,000,000.00

2 Kaca bening 5mm G.02 m2 0.00 600,000.00
 3 Daun jendela,kayu kelas 2 G.03 m2 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.06 20,000,000.00
6 Engsel pintu G.06 bh 0.00
7 Engsel casement jendela G.07 bh 0.00 -
8 Sliding rail pintu G.08 bh 0.00
9 HANDLE PINTU G.09 bh 0.00 1,250,000.00
10 handel jendela G.10 bh 0.00
11 kunci tanam besar 2 slag G.11 set 0.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Kisi2 3
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.02 20,000,000.00

2 Kaca bening 5mm G.02 m2 0.00 600,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.04 20,000,000.00
6 Engsel pintu G.06 bh 0.00
7 Engsel casement jendela G.07 bh 0.00 -
8 Sliding rail pintu G.08 bh 0.00
9 HANDLE PINTU G.09 bh 0.00 1,250,000.00
10 handel jendela G.10 bh 0.00
11 kunci tanam besar 2 slag G.11 set 0.00
Jumlah
Ovehead
Total Harga jumlah total

1 Unit Kisi2 4
Harga Satuan
No. Uraian Kode Satuan Koefisien
(RP)

1 Kayu kusen kelas 2 G.01 m3 0.08 20,000,000.00

2 Kaca bening 5mm G.02 m2 0.00 600,000.00
3 Daun jendela,kayu kelas 2 G.03 m2 3,500,000.00
4 Daun pintu, kayu kelas 2 G.04 m2 0.00 3,500,000.00
5 Jalusi ventilasi, kayu kelas 2 G.05 m2 0.15 20,000,000.00
6 Engsel pintu G.06 bh 0.00
7 Engsel casement jendela G.07 bh 0.00 -
8 Sliding rail pintu G.08 bh 0.00
9 HANDLE PINTU G.09 bh 0.00 1,250,000.00
10 handel jendela G.10 bh 0.00
11 kunci tanam besar 2 slag G.11 set 0.00
Jumlah
Ovehead
Total Harga jumlah total
 A. 4.7.1.11. 1 M2 Pengecatan plafon
Jumlah Harga Harga Satuan (Rp)
Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp) (Rp)
A. TENAGA
3,080.00 Pekerja L.01 OH 0.028 - -
5,880.00 Tukang cat L.02 OH 0.042 - -
630.00 Kepala Tuka L.03 OH 0.004 - -
750.00 Mandor L.04 OH 0.003 - -
10,340.00 JUMLAH TENAGA KERJA -
B. BAHAN
- Cat dasar kg 0.100 100,000.00 10,000.00
- Cat penutup kg 0.260 100,000.00 26,000.00
- JUMLAH HARGA BAHAN
36,000.00
C. PERALATAN

- JUMLAH HARGA ALAT -

10,340.00 D. Jumlah (A+B+C) 36,000.00
1,551.00 Ovehead 4,500.00
11,891.00 Harga Satuan Pekerjaan 40,500.00

Jumlah Harga
(RP)

808,500.00
-
-
7,546,000.00
-
750,000.00
-
-
-
500,000.00
300,000.00
9,904,500.00
1,485,675.00
11,390,175.00

Jumlah Harga
 (RP)

927,000.00
-
-
8,942,500.00
-
750,000.00
-
-
-
500,000.00
300,000.00
11,419,500.00
1,712,925.00
13,132,425.00

Jumlah Harga
(RP)

805,500.00
-
-
5,544,000.00
-
750,000.00
-
-
-
500,000.00
600,000.00
8,199,500.00
1,229,925.00
9,429,425.00

Jumlah Harga
(RP)

805,500.00
-
-
 6,160,000.00
-
750,000.00
-
-
-
500,000.00
600,000.00
8,815,500.00
1,322,325.00
10,137,825.00

Jumlah Harga
(RP)

805,500.00
-
-
6,160,000.00
-
-
-
-
1,250,000.00
350,000.00
600,000.00
9,165,500.00
1,374,825.00
10,540,325.00

Jumlah Harga
(RP)

912,000.00
-
-
7,154,000.00
-
-
-
 -
1,250,000.00
350,000.00
600,000.00
10,266,000.00
1,539,900.00
11,805,900.00

Jumlah Harga
(RP)

777,600.00
-
-
6,930,000.00
-
750,000.00
-
-
1,250,000.00
700,000.00
600,000.00
11,007,600.00
1,651,140.00
12,658,740.00

Jumlah Harga
(RP)

1,699,500.00
6,192,000.00
-
7,000,000.00
-
4,500,000.00
-
-
3,750,000.00
1,400,000.00
 1,200,000.00
25,741,500.00
3,861,225.00
29,602,725.00

Jumlah Harga
(RP)

1,035,000.00
2,025,000.00
-
956,250.00
-
2,000,000.00
-
-
-
-
1,200,000.00
7,216,250.00
1,082,437.50
8,298,687.50

Jumlah Harga
(RP)

1,267,200.00
4,860,000.00
-
294,000.00
-
3,000,000.00
-
1,250,000.00
-
-
1,200,000.00
11,871,200.00
1,780,680.00
 13,651,880.00

Jumlah Harga
(RP)

2,679,000.00
1,799,400.00
3,611,075.00
12,551,760.00
-
1,800,000.00
1,800,000.00
-
700,000.00
700,000.00
1,800,000.00
27,441,235.00
4,116,185.25
31,557,420.25

Jumlah Harga
(RP)

2,199,000.00
2,709,480.00
3,594,500.00
3,721,250.00
-
1,200,000.00
1,800,000.00
-
700,000.00
700,000.00
2,700,000.00
19,324,230.00
2,898,634.50
22,222,864.50
Jumlah Harga
(RP)

995,152.50
680,000.00
-
-
-
-
-
-
-
-
-
1,675,152.50
251,272.88
1,926,425.38

Jumlah Harga
(RP)

596,160.00
250,000.00
-
-
-
-
-
-
-
-
-
846,160.00
126,924.00
973,084.00

Jumlah Harga
(RP)

1,805,040.00
 1,320,000.00
-
-
-
-
-
-
-
-
-
3,125,040.00
468,756.00
3,593,796.00

Jumlah Harga
(RP)

1,381,725.00
679,250.00
778,750.00
-
-
-
1,800,000.00
-
-
700,000.00
900,000.00
6,239,725.00
935,958.75
7,175,683.75

Jumlah Harga
(RP)

1,026,720.00
708,400.00
2,496,550.00
-
-
-
 2,700,000.00
-
-
700,000.00
900,000.00
8,531,670.00
1,279,750.50
9,811,420.50

Jumlah Harga
(RP)

1,055,700.00
608,000.00
1,575,000.00
-
-
-
1,800,000.00
-
-
700,000.00
900,000.00
6,638,700.00
995,805.00
7,634,505.00

Jumlah Harga
(RP)

814,200.00
348,000.00
658,000.00
-
-
-
900,000.00
-
-
350,000.00
450,000.00
 3,520,200.00
528,030.00
4,048,230.00

Jumlah Harga
(RP)

2,642,700.00
3,712,000.00
5,376,000.00
-
-
-
3,600,000.00
-
-
350,000.00
450,000.00
16,130,700.00
2,419,605.00
18,550,305.00

Jumlah Harga
(RP)

2,953,200.00
2,125,000.00
-
-
-
-
-
-
-
-
-
5,078,200.00
761,730.00
5,839,930.00
Jumlah Harga
(RP)

1,267,200.00
3,240,000.00
2,537,500.00
-
-
3,000,000.00
-
1,250,000.00
-
-
1,200,000.00
12,494,700.00
1,874,205.00
14,368,905.00

Jumlah Harga
(RP)

1,848,000.00
-
-
-
4,320,000.00
-
-
-
-
-
-
6,168,000.00
925,200.00
7,093,200.00

Jumlah Harga
(RP)

1,020,000.00
-
 -
-
1,280,000.00
-
-
-
-
-
-
2,300,000.00
345,000.00
2,645,000.00

Jumlah Harga
(RP)

384,000.00
-
-
-
760,000.00
-
-
-
-
-
-
1,144,000.00
171,600.00
1,315,600.00

Jumlah Harga
(RP)

1,536,000.00
-
-
-
3,080,000.00
-
-
 -
-
-
-
4,616,000.00
692,400.00
5,308,400.00
Jumlah Harga