rab pak firda

PERHITUNGAN LUAS RUANGPekerjaan : Struktur dan arsitekturProyek : Rumah TinggalLokasi :

Luas Bangunan : 113.448Pemilik : Tn. Firda

NO RUANGANPANJANG LEBAR LUAS

M' M' M2I LANTAI DASAR

1 Carport 6.500 5.000 32.502 Teras 1.500 2.500 1.883 R. tamu 2.500 3.000 7.504 R. Tidur Utama 3.000 4.000 12.005 Toilet bawah tangga 1.075 2.850 3.06

1.075 1.350 1.456 Tangga 1.075 1.500 1.617 Hall tangga 2.150 1.650 3.558 R. Fleksibel, dapur dan pantry 4.350 4.500 19.58

Jumlah Luas Lt dasar m2 50.63LANTAI ATAS

1 Tangga 1.075 4.500 2.422 Hall tangga 1.075 1.000 1.083 R.Tidur Anak 1 3.250 3.000 9.754 R.Tidur anak 2 3.250 3.000 9.755 Toilet 1.700 1.700 2.896 R. Duduk 5.425 3.800 20.627 Balkon 4.500 1.700 3.828 R. Tidur pembantu 2.650 1.700 4.519 Tangga service 0.600 1.700 1.02

3.400 0.600 2.0410 R. Jemur 4.500 1.100 2.48

1.020 0.900 0.4611 Dak toren 2.000 2.000 2.00

Jumlah Luas Lt atas m2 62.823Total luas bangunan m2 113.448

Bandung,………Februari 2013

m2

document.xls

ANALISA HARGA KUSEN,PINTU DAN JENDELANomor : #REF!Pekerjaan : Struktur dan arsitekturProyek : Rumah TinggalLokasi : 0Pemilik : Tn. Firda

No ITEM PEKERJAAN Satuan Volume Harga satuan Jumlah

1 Unit Pemasangan Kusen Pintu Tipe P2 Jumlah 2,788,596

Kusen 6/15 Kayu Samarinda Oven 0.06 11,640,000 743,796Daun Pintu Double megateak 250 x 82x3,5 cm kayu kamper samarinda oven KW1 bh 1 1,022,400 1,022,400Rak kocek bh 2 50,000 100,000

Kaca polos 5 mm 0.14 85,000 11,900Upah Pemasangan- Kusen ls 1 35,000 35,000- Daun Pintu ls 1 65,000 65,000AssesoriesKunci Pintu ex dekson

- Handel dks 105-100-028 bh 1 103,200 103,200Body LHR dks 8585 Sn +Cly dks 60 mm BKsn bh 1 146,400 146,400Engsel Pintu 4" ex Muller bh 2 37,200 74,400

Fhinishing Woodstain PinogarKusen m' 5.70 45,000 256,500Daun Pintu bh 1 180,000 180,000Rakocek bh 1 50,000 50,000


Kusen 6/15 Kayu Samarinda Oven 0.06 11,640,000 743,796Rak kocek bh 2 50,000 100,000

Kaca polos 5 mm 0.14 85,000 11,900Daun Solid lambersering 231x 92x3,5 cm kayu kamper samarinda oven KW1 1 2,104,800 2,104,800Upah Pemasangan- Kusen ls 1 35,000 35,000- Daun Pintu ls 1 65,000 65,000Kunci Pintu ex dekson

- Handel dks 50 cm tarik bh 1 258,000 258,000Body LHR dks 8585 Sn +Cly dks 60 mm BKsn bh 1 119,925 119,925Engsel Pintu 4" ex Muller bh 4 37,200 148,800

Fhinishing Woodstain PinogarKusen m' 5.5 45,000 247,500Daun Pintu bh 1 125,000 125,000Rakocek bh 1 50,000 50,000


m3

m2

m3

m2

document.xls



Kusen 6/15 Kayu Samarinda Oven 0.06 11,640,000 649,512Daun Pintu kaca 231x61x3,5cm Rangka Kamper Samarinda Oven bh 1 700,800 700,800

Kaca polos 5 mm 1.899 85,000 161,415Upah Pemasangan- Kusen ls 1 35,000 35,000- Daun Pintu ls 2 65,000 130,000Kunci Pintu ex dekson

- Handel dks tarik bh 1 292,125 292,125Body LHR dks 8585 Sn +Cly dks 60 mm BKsn bh 1 119,925 119,925Engsel Pintu 4" ex Muller bh 4 31,775 127,100

Fhinishing Woodstain PinogarKusen m' 6.00 45,000 270,000Daun Pintu bh 1 125,000 125,000

1 Unit Pemasangan Kusen JendelaTipe J1 Jumlah 2,300,756

Kusen 6/15 Kayu Samarinda Oven 0.07 11,640,000 848,556Daun Jendela 217x62x3,5 cm rangka samarinda oven kw 1 bh 1 544,800 544,800Rak kocek bh 2 50,000 100,000

Kaca polos 5 mm 0.14 85,000 11,900Upah Pemasangan

Kusen ls 1 35,000 35,000Daun Jendela ls 1 65,000 65,000

AssesoriesEngsel Jendela 3" ex Muller bh 2 30,000 60,000Tarikan bh 1 97,500 97,500Slot kunci bh 2 67,500 135,000

Fhinishing WoodstainKusen m' 5.90 45,000 265,500Daun Jendela bh 1 87,500 87,500Rakocek bh 1 50,000 50,000

1 Unit Pemasangan Kusen JendelaTipe J2 Jumlah 1,656,380



Kusen ls 1 0 0Daun Jendela ls 1 35,000 35,000


Fhinishing WoodstainKusen m' 4.80 0 0Daun Jendela bh 1 31,500 31,500Rakocek bh 1 50,000 50,000

1 Unit Pemasangan Kusen Jendela Tipe J3 Jumlah 1,730,220

m3

m2

m3

m2

m3

m2

document.xls





Kusen ls 1 35,000 35,000Daun Jendela ls 2 65,000 130,000


Fhinishing WoodstainKusen m' 7.00 45,000 315,000Daun Jendela bh 1 87,500 87,500Rakocek bh 1 50,000 50,000

1 Unit Pemasangan Kusen V1 Jumlah 594,640

Kusen 6/15 Kayu Samarinda Oven 0.02 11,640,000 244,440

Kaca es 5 mm 0.56 120,000 67,200Rak kocek bh 2 50,000 100,000Upah Pemasangan- Kusen ls 1 35,000 35,000Fhinishing Woodstain

Kusen m' 2.80 35,000 98,000Rakocek bh 1 50,000 50,000

No Tipe Pintu Volume Luas Volume Daun Kaca 5 mm Engsel

m3

m2

m3

m2

document.xls



Lobang Kusen Pintu Jendela Pintu 4"

Lantai Bawah 31.540 #REF! #REF! 4.000 3.360 #REF!P1 2 5.000 7.250 4 3.36 5P2 2 4.500P3 2 3.220J1 6 10.080 34.200 1 1J2 1 7.200 #REF! #REF! #REF!J3 1 1.050v1 1 0.490Lantai Atas 40.000 #REF! #REF! 12.000 10.200 #REF!P1 1 2.500 10.550 1 2 1.8 1P2 3 7.500 7.250 4 3.36 5P3 2 5.000J1 6 15.000 34.200 1 1J2 1 2.500 #REF! #REF! #REF!J3 1 2.500 6.300 1 1.89v1 1 2.500 10.600 3 1.89J4 1 2.500 7.550 2 1.26

#VALUE! #VALUE! ### ### #VALUE! #VALUE!

document.xls

0.0000.000

0.0000

00.000

0

0.0000.0000.0000.000

0.0000.0000.0000.000 0

document.xls

5 0#VALUE!

document.xls

Kunci Rambuncis Slot Tanam

document.xls

3"

0.000 2.000 0.000 3.0001 3

1

8.000 3.000 8.000 3.0002 1 2

1 3

1

1 13 32 2

#VALUE! #VALUE! #VALUE! ###

ANALISA 1 M3 COR BETON BERTULANGNomor : #REF!

Pekerjaan : Struktur, arsitekturProyek : Rumah tinggalLuas bangunan : 113.45 m2Lokasi : 0

Pemilik :

Cor Straust Pile ¢ 30 t=3 4¢12,¢8-1700

Besi D13 : 58.656 x 8,146 = 477,802Besi ¢8-200 : 12 x 8,146 = 97,750Kawat Besi : 1.02 x 13,225 = 13,489Upah besi : 70.656 x 1,100 = 77,722Bekisting papan : 0 x 268,188 = 0Upah Bekisting+bongkar : 0 x 15,000 = 0Cor Beton : 1.025 x 701,730 = 719,273Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 1,403,911

Cor Pile Cap 70x70x30 D13-200 beton K225

Besi D13 : 99.008 x 8,146 = 806,503Kawat Besi : 1.02 x 13,225 = 13,489Upah besi : 99.008 x 1,100 = 108,909Bekisting papan : 0 x 268,188 = 0Upah Bekisting+bongkar : 0 x 15,000 = 0Cor Beton : 1.025 x 701,730 = 719,273Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 1,666,049

Cor Pile Cap100x100x30 ¢12-200 beton K 225

Besi ¢12 : 138.38947 x 8,146 = 1,127,298Kawat Besi : 1.02 x 13,225 = 13,489Upah besi : 138.38947 x 1,100 = 152,228Bekisting papan : 0 x 268,188 = 0Upah Bekisting+bongkar : 0 x 15,000 = 0Cor Beton : 1.05 x 701,730 = 736,816Mesin Molen : 1.05 x 15,000 = 15,750Peralatan 1 x 2,500 = 2,500

Jumlah 2,048,082

Cor Sloof 13/30 4 ¢13,2¢10; ¢8-170 beton K-225

Besi D13 : 115.55556 x 8,146 = 941,296Besi ¢10 : 34.277778 x 8,146 = 279,221Besi ¢8-200 : 36.666667 x 8,146 = 298,681Kawat Besi : 1.53 x 13,225 = 20,234Upah besi : 186.5 x 1,100 = 205,150Bekisting papan : 0.336 x 536,375 = 180,222Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 701,730 = 719,273Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,676,952

Cor Sloof 12/20 4 ¢10; ¢8-170 beton K-225

Besi ¢10 : 94.923077 x 8,146 = 773,228Besi ¢8-200 : 39.230769 x 8,146 = 319,567Kawat Besi : 1.224 x 13,225 = 16,187Upah besi : 134.15385 x 1,100 = 147,569Bekisting papan : 0.308 x 536,375 = 165,204Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 701,730 = 719,273Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,173,903

Cor Kolom 13/25 4¢13,2¢10;¢8-170 beton K-225

Besi D13'4'¢10 : 128 x 8,146 = 1,042,667

1m3

1m3

1m3

1m3

1m3

1m3



Pemilik :Besi ¢8-200 : 34.461538 x 8,146 = 280,718Kawat Besi : 1.224 x 13,225 = 16,187Upah besi : 162.46154 x 1,100 = 178,708Bekisting papan : 0.3076923 x 536,375 = 165,038Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 701,730 = 719,273Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,435,466

Cor Kolom 13/30 4¢13,2¢10;¢8-170 beton K-225

Besi D13'4'¢10 : 106.66667 x 8,146 = 868,889Besi ¢10 : 31.641026 x 8,146 = 257,743Besi ¢8-200 : 38.461538 x 8,146 = 313,301Kawat Besi : 1.224 x 13,225 = 16,187Upah besi : 176.76923 x 1,100 = 194,446Bekisting papan : 0.3076923 x 536,375 = 165,038Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 701,730 = 719,273Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,567,752

Cor Kolom 13/40 4D13,2¢10 ¢8-170 beton K225

Besi D16,D13 : 80 x 8,146 = 651,667Besi ¢10 : 23.730769 x 8,146 = 193,307Besi ¢8-200 : 36.538462 x 8,146 = 297,636Kawat Besi : 1.224 x 13,225 = 16,187Upah besi : 140.26923 x 1,000 = 140,269Bekisting papan : 0.3076923 x 536,375 = 165,038Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 701,730 = 719,273Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,216,253

Cor balok beton 15/30 4D13,2¢10 ;sk ¢8-100/200

Besi ,D13,¢ 10 : 92.444444 x 8,146 = 753,037Besi ¢10 : 27.422222 x 8,146 = 223,377Besi ¢8-200 : 33.333333 x 8,146 = 271,528Kawat Besi : 1.224 x 13,225 = 16,187Upah besi : 153.2 x 1,000 = 153,200Bekisting papan : 0.3333333 x 536,375 = 178,792Tiang penyanggah 0.126 x 536,375 = 67,583Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 701,730 = 719,273Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,415,852

Cor balok beton 15/20 4D13;sk ¢8-10/200

Besi D13 : 138.66667 x 8,146 = 1,129,556Besi ¢8-200 : 30.666667 x 8,146 = 249,806Kawat Besi : 1.224 x 13,225 = 16,187Upah besi : 169.33333 x 1,000 = 169,333Bekisting papan : 0.3666667 x 536,375 = 196,671Tiang penyanggah 0.126 x 536,375 = 67,583Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 701,730 = 719,273Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,581,284

1m3

1m3

1m3

1m3



Pemilik :

Cor balok beton 15/40 4D13,2¢10 ;sk ¢8-100/200

Besi ,D13,¢ 10 : 69.333333 x 8,146 = 564,778Besi ¢10 : 20.566667 x 8,146 = 167,533Besi ¢8-200 : 31.666667 x 8,146 = 257,951Kawat Besi : 1.224 x 13,225 = 16,187Upah besi : 121.56667 x 1,000 = 121,567Bekisting papan : 0.3166667 x 536,375 = 169,852Tiang penyanggah 0.126 x 536,375 = 67,583Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 701,730 = 719,273Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,117,599

Cor lantai beton ¢8-170

Besi ¢10-170 : 96 x 8,146 = 782,000Kawat Besi : 1.428 x 13,225 = 18,885Upah besi : 96 x 1,100 = 105,600Bekisting papan : 2.89 x 110,000 = 317,900Tiang penyanggah 0.42 x 536,375 = 225,278Upah Bekisting+bongkar : 1.5 x 15,000 = 22,500Cor Beton : 1.025 x 701,730 = 719,273Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,209,311

Cor kolom praktis beton10/10 4D13;sk ¢8-10/200

Besi 4 ¢ 8 : 160 x 8,146 = 1,303,333Besi ¢6-200 : 35.52 x 8,146 = 289,340Kawat Besi : 1.224 x 13,225 = 16,187Upah besi : 195.52 x 1,100 = 215,072Bekisting papan : 0.4 x 536,375 = 214,550Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 701,730 = 719,273Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,511,567

1m3

1m3

1m3

R E K A P I T U L A S I A N G G A R A N B I A YANomor : #REF!Pekerjaan : Struktur, arsitekturProyek : Rumah TinggalLuas bangunan : 113.45 m2Lokasi : 0Pemilik : Tn. Firda

NO URAIAN PEKERJAANJUMLAH

RP

I PEKERJAAN PERSIAPAN 4,015,839

II PEKERJAAN STRUKTUR LANTAI BAWAH 53,477,240

III PEKERJAAN STRUKTUR LANTAI ATAS 13,963,565

IV PEKERJAAN ARSITEKTUR BAWAH #VALUE!

V PEKERJAAN ARSITEKTUR ATAS 121,147,733

VI PEKERJAAN ATAP 28,573,349

VII PEKERJAAN INSTALASI LISTRIK 20,615,250

VIII PLUMBING 29,333,270

IX KAMAR MANDI, DAPUR & ALAT SANITAIR 57,417,866

X PEKERJAAN LAIN-LAIN 40,186,250

XI PEKERJAAN PAGAR DAN TAMAN 21,365,105JUMLAH #VALUE!Jasa Konstruksi 5 % #VALUE!Grand total #VALUE!

Bandung, November 2009Disetujui, Yang membuat

Elywati Kardinal owner

of 52

R E N C A N A A N G G A R A N B I A YANomor : #REF!Pekerjaan : Struktur, arsitekturProyek : Rumah tinggal

Luas m2 : 113.45

Lokasi : 0Pemilik : Tn. Firda

No ITEM PEKERJAAN Volume SatHarga satuan Jmh Harga

Bhn & Upah Bhn & Upah

I PEKERJAAN PERSIAPAN Total I 4,015,839Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untukBiaya-biaya:

1 Pembuatan Gudang 18.00 121,095 2,179,712 ###2 Pekerjaan Bouwplank 35.00 ls 32,461 1,136,126 ###3 Pembersihan akhir + buang brangkal 1.00 ls 700,000 700,000 ###

II PEKERJAAN STRUKTUR LANTAI BAWAH Total II 53,477,2401 Pekerjaan Tanah

a Galian tanah Pondasi batu kali menerus 31.13 59,600 1,855,288 ###

b Galian Pile cap 70 x 70 x 100 cm 2.20 59,600 131,418 ###c Galian Tanah Pondasi Straust ¢30 cm t=200 cm' 18.00 m' 39,925 718,650 ###

d Urugan pasir pondasi pile cap t = 5 cm dipadatkan 0.22 69,930 15,420 ###

e Lantai kerja pondasi pile cap t=5cm 0.22 23,175 5,110 ###

2 Pasangan Pondasi Batu Belah 1 Pc : 3 Ps 37.80 392,148 14,823,011 ###

3 Urugan Tanah 11.67 11,293 131,751 ###

4 Cor Straust Pile ¢ 30 t=200 cm; 4 D12,¢8-1700 1.91 1,403,911 2,678,662 ###

5 Cor Pile Cap70x70x25 D12-200+ pedestal beton K 225 1.10 1,666,049 1,836,819 ###

6 Cor Sloof S1 13/25 4¢12;¢8-200 beton K-225 1.45 2,480,077 3,584,393 ###

7 Cor Sloof S2 13/20 4¢10;¢8-200 beton K-226 0.26 2,110,010 548,603 ###

8 Cor Kolom K1 13/25 4¢12,2¢10;¢8-200 beton K-225 1.05 2,216,253 2,333,714 ###

9 Cor Kolom Praktis 10/12 4¢8;¢6-170 beton K175 0.22 2,134,832 461,124 ###

10 Cor balok beton B1 13/30 6D12, ;sk ¢8-100/170 1.73 2,548,691 4,420,270 ###

11 Cor balok beton B2 13/25 4D12, 2¢10;sk ¢8-100/170 0.49 2,415,852 1,177,728 ###

12 Cor Lantai Beton t=12 cm m8 K-225 6.29 2,209,311 13,894,796 ###

13 Cor Tangga Utama ¢10-170 beton K225 2.20 2,209,311 4,860,483 ###III PEKERJAAN STRUKTUR LANTAI ATAS Total III 13,963,565

1 Cor Kolom K1 13/25 4D12;¢8-170 beton K225 1.17 2,435,466 2,849,495 ###

2 Cor Kolom Praktis 10/15 4¢8;¢6-170 beton K175 0.27 2,134,832 576,405 ###

3 Cor Balok Anak B3 13/20 4D12 ; sk ¢8-100/170 1.71 2,435,466 4,160,994 ###

4 Cor Plat Dak + talang beton t=10 cm ¢8-170 Beton K225 2.28 2,209,311 5,042,751 ###5 Pekerjaan Waterproofing Bitumen ###

a Talang Dak beton, plat beton,Ruang jemuran 24.90 48,000 1,195,200 ###

b Lantai kamar mandi 2.89 48,000 138,720 ###IV PEKERJAAN ARSITEKTUR BAWAH Total V #VALUE!

Pekerjaan dinding

1 Pas dinding bata merah 1/2 bt 1;5 150.90 78,238 11,806,074 ###

2 Pas Plesteran 301.80 29,272 8,834,209 ###

3 Pas acian dinding 301.80 19,261 5,812,849 ###

4 Pasangan batu andesit bakar 10/50 7.00 250,000 1,750,000 ###Sub Total 28,203,132

Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven KW 1 ex tobindoKunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos

1 Tipe P1 kusen Uk 250 x 120 cm Daun pintu solid Uk 245 x 112 x 3.5 cm 1.00 bh 4,009,721 4,009,721 ###

2 Tipe P2, kusen Uk 230 x 100 cm, Daun pintu double megateak Uk 225 x 92 x 3.5 cm 1.00 bh 2,788,596 2,788,596 ###

3 Tipe P3 kusen Uk 200 x 80cm, Daun Double megateak. Uk 196 x 72 x 3.5 cm 1.00 bh 2,610,877 2,610,877 ###

4 Tipe J1 Kusen Alumunium UK.300 X 55 + daun jendela kaca frame 1.00 bh 1,032,500 1,032,500 ###

5 Tipe J2 Kusen UK.240 X 70 daun jendela kaca frame 10 cm uk 62 x 210 x 3,5 cm 1.00 bh 1,656,380 1,656,380 ###


7 Tive V1 70 x 70 cm 1.00 bh 594,640 594,640 ###Sub Total 14,422,934

Pekerjaan Plafond

1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4 ### 93,969 #VALUE! ###

2 Pekerjaan List Gipsum 10cmm ### 21,600 #VALUE! ###

Sub Total #VALUE!

Pekerjaan Lantai

1 Pasir Urug 2.54 69,930 177,928 ###

Bobot Pkrjaan

m2

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m2

m2

m2

m2

m2

m2

m2

m2

m3

of 52


Luas m2 : 113.45



Bhn & Upah Bhn & UpahBobot

Pkrjaan

2 Lantai 60x60 ex esenza ivory(R. tamu,r.keluarga,r.makan,Dapur) ### 224,588 #VALUE! ###3 Plint 10 x 60 ex esenza ### m' 21,000 #VALUE! ###

4 Lantai Parquet (kamar tidur utama) 12.00 210,000 2,520,000 ###Plin kayu 14.00 m' 35,000 490,000 ###

5 Lantai 40x40 ex inesa onix (teras depan,teras belakang,balkon) ### 224,588 #VALUE! ###

Floor batu sikat ( Carport, r.service) ### 200,000 #VALUE! ###Sub Total #VALUE!

Pekerjaan Pengecatan

1 Cat dinding Exterior ex Jotun Jotashield 75.45 21,450 1,618,403 ###

2 Cat dinding Interior ex Jotun Majestic 226.35 16,183 3,663,022 ###

3 Cat Plafond ex Jotun ### 12,600 #VALUE! ###Sub total #VALUE!

V PEKERJAAN ARSITEKTUR ATAS Total V 121,147,733Pekerjaan dinding

1 Pas dinding bata merah 1/2 bt 1;5 255.00 78,238 19,950,622 ###

2 Pas Plesteran 510.00 29,272 14,928,584 ###

3 Pas acian dinding 510.00 19,261 9,822,906 ###

4 Pasangan batu andesit bakar 10/50 34.00 250,000 8,500,000 ###Sub Total 53,202,112

Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven KW 1 ex tobindoKunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos

1 Tipe P1 kusen Uk 250 x 100 cm Daun pintu solid Uk 220 x 92 x 3.5 cm 2.00 bh 4,009,721 8,019,442 ###

2 Tipe P2, kusen Uk 250 x 100 cm, Daun pintu double megateak Uk 220 x 82 x 3.5 cm 2.00 bh 2,788,596 5,577,192 ###

3 Tipe P3 kusen Uk 225 x 70cm, Daun Double megateak. Uk 220 x 62 x 3.5 cm 3.00 bh 2,610,877 7,832,631 ###




7 Tipe V1 1.00 bh 594,640 594,640 ###

8 Tipe J4 Kusen UK.200 X 70 daun jendela kaca mati 1.00 bh 516,250 516,250 ###Sub Total 30,056,755

Pekerjaan Plafond

1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4 60.13 93,969 5,650,591 ###

Pekerjaan List Gipsum 10 cm 91.25 21,600 1,971,000 ###Sub Total 7,621,591

Pekerjaan Lantai

1 Pasir Urug 3.01 69,930 210,647 ###

2 Lantai 60x60 ex esenza ivory(R. Duduk,Hall tangga) 21.69 224,588 4,871,322 ###

3 Plint 10 x 60 ex esenza 22.60 m' 21,000 474,600 ###

4 Lantai Parquet (kamar tidur anak 1,2,3) 19.50 175,000 3,412,500 ###5 Plin kayu 25.00 m' 35,000 875,000 ###6 Lantai kayu samarinda +plin 27.00 trap 275,000 7,425,000 ###7 Lantai 40x40 ex inesa onix (balkon) 7.65 224,588 1,718,101 ###8 Keramik 30x30 ex Roman Oscarbrown unpholised (Jemuran, R. tidur pembantu) 9.46 110,000 1,040,050 ###

Sub Total 20,027,220Pekerjaan Pengecatan

1 Cat dinding Exterior ex Jotun Jotashield 127.50 21,450 2,734,875 ###2 Cat dinding Interior ex Jotun Majestic 382.50 16,183 6,189,998 ###3 Cat Plafond ex Jotun 60.13 12,600 757,669 ###4 Cat Lisplang 40.53 m' 13,756 557,512 ###

Sub total 10,240,054VI PEKERJAAN ATAP Total VI 28,573,349

1 Rangka atap Steel strus 107.58 137,500 14,792,250 ###

2 Penutup atap genteng beton plat 107.58 85,000 9,144,300 ###3 Bubungan Genteng Beton 26.33 m' 84,463 2,224,249 ###4 Bubungan apex (tiga arah) 2.00 bh 44,275 88,550 ###5 Ujung Bubungan ex CP 4.00 bh 31,500 126,000 ###

6 Lispang GRC 30 cm 31.40 m' 70,000 2,198,000 ###

VII PEKERJAAN INSTALASI LISTRIK Total VII 20,615,250

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m3

m2

m2

m2

m2

m2

m2

m2

m2

m2

of 52


Luas m2 : 113.45




Pkrjaan

LISTRIK LANTAI BAWAHBox panel Presto 6 grup 1.00 bh 165,000 165,000 ###MCB 10 A,6A 4.00 bh 75,000 300,000 ###Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima 24.00 bh 175,000 4,200,000 ###Titik lampu outbow, lampu 11 watt + instalasi kabel prima 4.00 bh 200,000 800,000 ###Lampu taman 1.00 bh 450,000 450,000 ###Stop kontak ex Clipsal E 2000 + Instalasi Kabel prima 3 x 2,5 12.00 bh 175,000 2,100,000 ###Telepon clipsal+instalasi 1.00 bh 185,000 185,000 ###Tv ex clipsal + instalasi 4.00 bh 190,000 760,000 ###Saklar Seri ex clipsal E 2000 6.00 bh 55,000 330,000 ###Saklar tunggal ex clipsal E 2000 3.00 bh 57,000 171,000 ###Saklar Hotel ex clipsal 1.00 bh 65,000 65,000 ###

LISTRIK LANTAI ATASBox panel Presto 4 grup 1.00 bh 165,000 165,000 ###MCB 10 A,6A 4.00 bh 75,000 300,000 ###Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima 19.00 bh 175,000 3,325,000 ###Titik lampu outbow, lampu 11 watt + instalasi kabel prima 5.00 bh 200,000 1,000,000 ###Titik Lampu TL +lampu 11 watt + Instalasi kabel Prima 1.00 bh 89,250 89,250 ###Stop kontak ex Clipsal E 2000 + Instalasi Kabel prima 3 x 2,5 14.00 bh 175,000 2,450,000 ###Telepon clipsal+instalasi 3.00 bh 185,000 555,000 ###Tv ex clipsal + instalasi 5.00 bh 190,000 950,000 ###Saklar Seri ex clipsal E 2000 3.00 bh 55,000 165,000 ###Saklar tunggal ex clipsal E 2000 5.00 bh 57,000 285,000 ###Saklar Hotel ex clipsal 1.00 bh 65,000 65,000 ###Penangkal petir 1.00 1,740,000 1,740,000 ###

VIII PLUMBING Total VIII 29,333,2701 Instalasi Air Bersih

Pipa 1 ex maspion aw 120.00 m' 16,744 2,009,280 ###Pipa 3/4' ex maspiom aw 20.00 m' 15,375 307,500 ###Pipa 1/2' ex maspion aw 10.00 m' 14,473 144,730 ###Acessoris Rucika 1.00 ls 450,000 450,000 ###

2 Keran taman 4.00 bh 50,000 200,000 ###3 Instalasi air panas 120.00 m' 45,375 5,445,000 ###4 Solar water heater. ex Sun rain kapaitas 150 L TZBB 18.16 1.00 m' 10,450,000 10,450,000 ###5 Torn kapasitas 1 m3 + Stop kontak+pelampung 2.00 m' 1,350,000 2,700,000 ###6 Pompa semi jetpum 225 watt zimitsu + Instalasi 1.00 bh 350,000 350,000 ###7 Pompa pendorong 125 watt zimitsu + Instalasi 1.00 bh 350,000 350,000 ###8 Instalasi air kotor + talang 3 "

Pipa 3"ex maspion aw 120.00 m' 23,098 2,771,760 ###Pipa 4"ex maspion aw 120.00 m' 29,625 3,555,000 ###Acessoris 1.00 ls 600,000 600,000 ###

IX KAMAR MANDI, DAPUR & ALAT SANITAIR Total IX 57,417,8661 Kamar mandi Bawah Tangga 165X 200 CM T=200 cm, Lt basement

Keramik dinding 20/45 ex Roman TILE 14.52 130,954 1,901,446 ###Keramik lantai 30x30 ex Roman anpolished 3.63 128,989 468,231 ###Closed duduk ex toto tipe 860 white 1 bh 2,775,000 2,775,000 ###Jet Spry 1 bh 70,000 70,000 ###Shower ex Toto tipe 432 sj 1 bh 2,500,000 2,500,000 ###Gantungan handuk /baju 1 bh 250,000 250,000 ###Floor Drain 1 bh 107,000 107,000 ###

2 Kamar mandi R. tidur tamu 165 x 200 cm t 270cm, Lt bawah

Keramik dinding 25/45 ex Roman 27.368 130,954 3,583,938 ###

Keramik lantai 30x30 ex Roman anpolished 3.63 128,989 468,231 ###Closed duduk ex Toto Whitecw 860 1 bh 2,775,000 2,775,000 ###Jet Spry 1 bh 70,000 70,000 ###

Wastapel kaca + cermin 1 bh 3,050,000 3,050,000 ###Shower ex Toto tipe 432 sj 1 bh 2,500,000 2,500,000 ###Gantungan handuk /baju 1 bh 250,000 250,000 ###Floor Drain 1 bh 75,000 75,000 ###

3 Kamar mandi R. tidur anak 165 x 200 cm t 360cm, Lt atas

m2

m2

m2

m2

of 52


Luas m2 : 113.45




Pkrjaan

Keramik dinding 25/45 ex Roman 27.368 130,954 3,583,938 ###Keramik lantai 30x30 ex Roman anpolished 3.63 128,989 468,231 ###Closed duduk ex Toto Whitecw 860 1 bh 2,775,000 2,775,000 ###Jet Spry 1 bh 70,000 70,000 ###Wastapel kaca + cermin 1 bh 3,050,000 3,050,000 ###Shower ex Toto tipe 432 sj 1 bh 2,500,000 2,500,000 ###Gantungan handuk /baju 1 bh 250,000 250,000 ###Floor Drain 1 bh 75,000 75,000 ###

4 Kamar mandi R. Utama 165 x 300 cm t 360cm, Lt atasKeramik dinding 30/60 ex Roman 35.288 157,144 5,545,309 ###Keramik lantai 30x30 ex Roman anpolished 5.445 154,787 842,816 ###Closed duduk ex Toto Whitecw 860 1 bh 2,775,000 2,775,000 ###Jet Spry 1 bh 70,000 70,000 ###Wastapel kaca + cermin 1 bh 3,050,000 3,050,000 ###Shower ex Toto tipe 432 sj 1 bh 2,500,000 2,500,000 ###Gantungan handuk /baju 1 bh 250,000 250,000 ###Floor Drain 1 bh 75,000 75,000 ###

5 Kamar mandi Pembantu 165 x 120 cm t 150 cm, Lt bawahKeramik dinding 20/25 ex Roman 13.805 104,763 1,446,252 ###Keramik lantai 20x20 ex Roman anpolished 5.445 103,191 561,877 ###Closed duduk ex ina 1 bh 250,000 250,000 ###Shower dingin 1 bh 300,000 300,000 ###Gantungan handuk /baju 1 bh 80,000 80,000 ###Floor Drain 1 bh 45,000 45,000 ###

6 DapurKeramik dinding 30/60 ex Granito TILE 3.60 183,499 660,596 ###Meja granit 60 x 600 cm 6.00 650,000 3,900,000 ###Zink 1.00 bh 850,000 850,000 ###Kran dingin 1.00 bh 600,000 600,000 ###

X PEKERJAAN LAIN-LAIN Total X 40,186,250Relling Tangga besi stenlis 12.70 m' 950,000 12,065,000 ###Relling balkon steenlis 4/4 10.50 m' 950,000 9,975,000 ###

Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 150 cm 1.00 ls 2,850,000 2,850,000 ###

Canofi Jemuran 9.28 250,000 2,318,750 ###Tangga ke Torn 1.00 ls 500,000 500,000 ###Jembatan grill Besi 3.50 m' 315,000 1,102,500 ###

Canovi Carport besi hollow 4/4, 2/4 t= 1,8 mm penutup starlight 32.50 350,000 11,375,000 ###XI PEKERJAAN PAGAR DAN TAMAN Total X 21,365,105

Cor sloof 10/15 4¢10;¢8-200 beton K-225 1.29 2,110,010 2,715,583 ###

Cor Kolom Praktis 10/12 4¢8;¢6-170 beton K175 0.14 2,134,832 307,416 ###

Pasangan bata merah 36.10 78,238 2,824,382 ###

Plesteran 72.20 29,272 2,113,419 ###

Caprotan halus 72.20 19,261 1,390,615 ###

Cat dinding 72.20 21,450 1,548,690 ###

Pagar besi Holllow 2/4; 1,8mm uk.120 x 50 cm 3.50 350,000 1,225,000 ###

Pintu Gerbang besi hollow 2/4;4/4 t=1,8 mm uk 120 x 450 cm 5.40 350,000 1,890,000 ###

Taman 98.00 75,000 7,350,000 ###

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m3

m3

m2

m2

m2

m2

m2

m2

m2

R E K A P I T U L A S I A N G G A R A N B I A YANomor : #REF!Pekerjaan : Struktur, arsitekturProyek : Rumah TinggalLuas bangunan : 117.63 m2Lokasi : 0Pemilik : Tn. Firda

NO URAIAN PEKERJAANJUMLAH

RP

I PEKERJAAN PERSIAPAN 7,852,914

II PEKERJAAN STRUKTUR 60,371,219

III PEKERJAAN ARSITEKTUR 154,069,360

IV PEKERJAAN ATAP 28,785,600

V PEKERJAAN INSTALASI LISTRIK 16,051,000

VI PLUMBING 30,313,510

VII KAMAR MANDI, DAPUR & ALAT SANITAIR 36,338,048

VIII PEKERJAAN PAGAR DAN TAMAN 38,725,658JUMLAH 372,507,309Jasa Konstruksi 5 % 18,625,365Grand total 391,132,674

Bandung, Desember 2009Disetujui, Yang membuat

Elywati Kardinal owner

###16689083

3166831.9 ###3,325,173 2979490.24

352883250

R E N C A N A A N G G A R A N B I A YANomor : #REF!Pekerjaan : Struktur, arsitekturProyek : Rumah tinggalLuas m2 : 117.62775Lokasi : 0Pemilik : Tn. Firda


Bhn & Upah Bhn & Upah

I PEKERJAAN PERSIAPAN Total I 7,852,914Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untukBiaya-biaya:

1 Pembongkaran rumah asli 1 ls 3,000,000 3,000,000 0.8052 Pembuatan Gudang 22.50 121,095 2,724,641 0.7313 Pekerjaan Bouwplank 44.00 ls 32,461 1,428,273 0.3834 Pembersihan akhir + buang brangkal 1.00 ls 700,000 700,000 0.188

II PEKERJAAN STRUKTUR Total II 60,371,2191 Pekerjaan Tanah

a Galian tanah Pondasi batu kali menerus 49.70 47,680 2,369,696 0.636

b Galian Pile cap 70 x 70 x 100 cm 1.71 47,680 81,771 0.022c Galian Tanah Pondasi Straust ¢30 cm t=300 cm' 21.00 m' 39,925 838,425 0.225

d Urugan pasir pondasi pile cap t = 5 cm dipadatkan 0.17 69,930 11,993 0.003

e Lantai kerja pondasi pile cap t=5cm 0.17 23,175 3,975 0.001

2 Pasangan Pondasi Batu Belah 1 Pc : 3 Ps 21.30 352,934 7,517,484 2.018

3 Urugan Tanah 98.72 39,925 3,941,396 1.058

4 Cor Straust Pile ¢ 30 t=300 cm; 4 D13,¢8-1700 1.48 1,403,911 2,083,404 0.559

5 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225 0.86 1,666,049 1,428,637 0.384

6 Cor Sloof S1 15/25 4¢13,2¢10;¢8-200 beton K-225 2.66 2,728,085 7,263,526 1.950

7 Cor Sloof S2 15/20 4¢10;¢8-200 beton K-226 0.84 2,532,012 2,126,890 0.571

8 Cor Kolom K1 15/30 4¢13,2¢10;¢8-200 beton K-225 1.26 2,659,503 3,350,974 0.900

9 Cor Kolom Praktis 15/20 4¢10;¢6-170 beton K175 2.88 2,385,989 6,871,649 1.845

10 Cor balok beton B1 15/30 6D13, ;sk ¢8-100/170 1.31 2,548,691 3,326,041 0.893

11 Cor balok beton B2 15/25 4¢10;sk ¢8-100/170 2.66 2,415,852 6,432,205 1.727

12 Cor Lantai Beton t=12 cm m8 K-225 3.76 2,209,311 8,304,533 2.229

13 Cor Topi beton atas Jendela 2.00 2,209,311 4,418,621 1.186III PEKERJAAN ARSITEKTUR Total III 154,069,360

Pekerjaan dinding Sub Total 52,588,554

1 Pas dinding bata merah 1/2 bt 1;5 251.50 78,238 19,676,790 5.282

2 Pas Plesteran 503.00 29,272 14,723,682 3.953

3 Pas acian dinding 503.00 19,261 9,688,082 2.601

4 Pasangan batu andesit bakar 10/50 34.00 250,000 8,500,000 2.282Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven KW 1 ex tobindo Sub Total 47,494,096Kunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos

1 Tipe P1 kusen Uk 250 x 100 cm Daun pintu solid Uk 220 x 92 x 3.5 cm 2.00 bh 3,045,830 6,091,660 1.635

2 Tipe P2, kusen Uk 250 x 100 cm, Daun pintu double megateak Uk 220 x 82 x 3.5 cm 5.00 bh 2,343,964 11,719,819 3.146

3 Tipe P3 kusen Uk 225 x 70cm, Daun Double megateak. Uk 220 x 62 x 3.5 cm 4.00 bh 2,196,242 8,784,968 2.358

4 Tipe J1 Kusen UK.170 X 60 daun jendela kaca frame 10 cm uk 52 x 162 x 3,5 cm 12.00 bh 1,501,587 18,019,040 4.837

5 Tipe J2 Kusen UK.240 X 150 Kaca mati 1.00 bh 1,407,923 1,407,923 0.378

6 Tipe J3 Kusen UK.200 X 70 daun jendela kaca mati uk 62 x 150 x 3,5 cm 1.00 bh 1,470,687 1,470,687 0.395Pekerjaan Plafond Sub Total 16,388,279

1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4 130.10 90,969 11,834,912 3.177

2 Pekerjaan List Gipsum 10cm 210.80 21,600 4,553,366 1.222

Bobot Pkrjaan

m2

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m2

m2

m2

m2

m2

m2




Pkrjaan

Pekerjaan Lantai Sub Total 27,156,818

1 Pasir Urug 2.54 69,930 177,928 0.048

2 Lantai keramik 40x40 ex Roman (R. tamu,r.keluarga,r.makan,Dapur R. tidur) 90.86 157,157 14,278,971 3.8333 Plint keramik 10 x 40 ex Roman 134.59 m' 21,000 2,826,432 0.759

4 Lantai Keramik 40x40 ex Roman (teras depan,teras belakang) 6.53 157,157 1,025,449 0.275

5 Keramik 30x30 ex Mulia polished warna ivory (kamar tidur pembantu) 12.18 135,000 1,644,138 0.441

6 Keramik 30x30 ex Mulia anpolished warna abu-abu (R.cuci ,jemuran) 19.14 135,000 2,583,900 0.694

7 Floor batu sikat ( Carport,) 23.10 200,000 4,620,000 1.240Pekerjaan Pengecatan Sub total 10,441,613

1 Cat dinding Exterior ex Jotun Jotashield 125.75 21,450 2,697,338 0.724

2 Cat dinding Interior ex Jotun Majestic 377.25 16,183 6,105,037 1.639

3 Cat Plafond ex Jotun 130.10 12,600 1,639,239 0.440VI PEKERJAAN ATAP Total IV 28,785,600

1 Rangka atap Steel strus 93.28 150,000 13,992,000 3.756

2 Penutup atap metalroof 93.28 120,000 11,193,600 3.005

3 Lispang GRC 30 cm 40.00 m' 90,000 3,600,000 0.966

V PEKERJAAN INSTALASI LISTRIK Total V 16,051,000

Box panel Presto 6 grup 1.00 bh 165,000 165,000 0.044MCB 10 A,6A 6.00 bh 75,000 450,000 0.121Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima 2 x 1,5; 3 x 2,5 32.00 bh 175,000 5,600,000 1.503Titik lampu outbow, lampu 11 watt + instalasi kabel prima 2 x 1,5; 3 x 2,5 3.00 bh 200,000 600,000 0.161Lampu taman 2.00 bh 450,000 900,000 0.242Lampu TL 4.00 bh 145,000 580,000 0.156Stop kontak ex Clipsal E 2000 + Instalasi Kabel prima 3 x 2,5 19.00 bh 175,000 3,325,000 0.893Telepon clipsal+instalasi 1.00 bh 205,000 205,000 0.055Tv ex clipsal + instalasi 7.00 bh 190,000 1,330,000 0.357Saklar Seri ex clipsal E 2000 10.00 bh 55,000 550,000 0.148Saklar tunggal ex clipsal E 2000 3.00 bh 57,000 171,000 0.046Penangkal petir 1.00 2,175,000 2,175,000 0.584

VI PLUMBING Total VI 30,313,5101 Instalasi Air Bersih

Pipa 1 ex maspion aw 80.00 m' 16,744 1,339,520 0.360Pipa 3/4' ex maspiom aw 20.00 m' 15,375 307,500 0.083Pipa 1/2' ex maspion aw 10.00 m' 14,473 144,730 0.039Acessoris Rucika 1.00 ls 450,000 450,000 0.121

2 Keran taman 4.00 bh 50,000 200,000 0.0543 Instalasi air panas 80.00 m' 45,375 3,630,000 0.9744 Solar water heater. ex Sun rain kapaitas 150 L TZBB 18.16 1.00 m' 10,450,000 10,450,000 2.8055 Torn kapasitas 1 m3 dolpin + Stop kontak+pelampung 2.00 m' 1,800,000 3,600,000 0.9666 Pompa semi jetpum 225 watt zimitsu + Instalasi 1.00 bh 1,350,000 1,350,000 0.3627 Pompa pendorong 125 watt zimitsu + Instalasi 1.00 bh 450,000 450,000 0.1218 Instalasi air kotor + talang 3 "

Pipa 3"ex maspion aw 120.00 m' 23,098 2,771,760 0.744Pipa 4"ex maspion aw 80.00 m' 29,625 2,370,000 0.636Acessoris 1.00 ls 400,000 400,000 0.107

9 Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 150 cm 1.00 ls 2,850,000 2,850,000 0.765

m3

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2




Pkrjaan

VII KAMAR MANDI, DAPUR & ALAT SANITAIR Total VII 36,338,0481 Kamar mandi Kamar tidur No.1 ,2,3 (3 unit); 135X 200 CM T=360 cm,

Keramik dinding 20/45 ex Roman TILE 74.976 163,692 12,272,971 3.295Keramik lantai 30x30 ex Roman anpolished 8.91 161,237 1,436,618 0.386Closed duduk ex toto tipe 860 white 3 bh 2,775,000 8,325,000 2.235Jet Spry 3 bh 70,000 210,000 0.056Shower ex Toto tipe 432 sj 3 bh 2,500,000 7,500,000 2.013Gantungan handuk /baju 3 bh 150,000 450,000 0.121Floor Drain 3 bh 107,000 321,000 0.086

5 Kamar mandi Pembantu 135 x 150 cm t 150 cm, Lt atasKeramik dinding 20/25 ex Roman 7.865 130,954 1,029,950 0.276Keramik lantai 20x20 ex Roman anpolished 4.455 128,989 574,647 0.154Closed duduk ex ina 1 bh 250,000 250,000 0.067Shower dingin 1 bh 300,000 300,000 0.081Gantungan handuk /baju 1 bh 80,000 80,000 0.021Floor Drain 1 bh 45,000 45,000 0.012

6 DapurKeramik dinding 20/45 ex Roman TILE 2.40 163,692 392,861 0.105Meja granit 60 x 600 cm 4.00 650,000 2,600,000 0.698Zink 1.00 bh 350,000 350,000 0.094Kran dingin 1.00 bh 200,000 200,000 0.054

VIII PEKERJAAN PAGAR DAN TAMAN Total VIII 38,725,658Sub total 17,175,000

Canovi Carport besi hollow 4/4, 2/4 t= 1,8 mm penutup starlight 24.00 325,000 7,800,000 2.094

Canofi Jemuran 17.00 325,000 5,525,000 1.483Tangga putar 4.50 m' 500,000 2,250,000 0.604Jembatan grill Besi 4.00 m' 400,000 1,600,000 0.430

PAGAR Sub total 21,550,658

Cor sloof 10/15 4¢10;¢8-200 beton K-225 0.78 2,532,012 1,974,969 0.530

Cor Kolom Praktis 10/12 4¢8;¢6-170 beton K175 0.14 2,385,989 343,582 0.092

Pasangan bata merah 36.10 78,238 2,824,382 0.758

Plesteran 72.20 29,272 2,113,419 0.567

Camprotan halus 72.20 19,261 1,390,615 0.373

Cat dinding 72.20 21,450 1,548,690 0.416

Pagar besi Holllow 2/4; 1,8mm uk.120 x 50 cm 3.50 450,000 1,575,000 0.423

Pintu Gerbang besi hollow 2/4;4/4 t=1,8 mm uk 120 x 450 cm 5.40 450,000 2,430,000 0.652

Taman 98.00 75,000 7,350,000 1.973

100.000


Elywati Kardinal

m2

m2

m2

m2

m2

m2

m2

m2

m3

m3

m2

m2

m2

m2

m2

m2

m2

0.00

### 2.108

#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0! ### 16.207#DIV/0!

31.910 39

#DIV/0!#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0! 35

#DIV/0!

#DIV/0!

#DIV/0!

28.960

#DIV/0!

9.000 #DIV/0!

#DIV/0! 10.5#DIV/0! ### 41.360#DIV/0!

#DIV/0! 30 32.68

#DIV/0!

#DIV/0!

#DIV/0! 15#DIV/0! 5.25

#DIV/0! 12.24

#DIV/0! 32.49

#DIV/0!

#DIV/0!

#DIV/0!#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

0.00

#DIV/0!

#DIV/0!

#DIV/0!#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0! 48,000

#DIV/0!

#DIV/0!#DIV/0! ### 7.728

8.000 #DIV/0! 12

#DIV/0! 6.035

#DIV/0!

#DIV/0! ### 4.309

#DIV/0!#DIV/0!

32.000 #DIV/0!#DIV/0!#DIV/0!

#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0! ### 7.373#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!

#DIV/0!#DIV/0!#DIV/0!

#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!

0.00

#DIV/0! ### 9.755#DIV/0!#DIV/0! 360#DIV/0!#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!#DIV/0! 6#DIV/0!#DIV/0!#DIV/0!

#DIV/0! ### 194.891

PERHITUNGAN LUAS RUANGNomor : /TEK/XI/2009

Pekerjaan : Struktur dan arsitekturProyek : Rumah TinggalLokasi : Lampoeng

Luas tanah 159.950

Luas Bangunan : 117.628Pemilik : Elywati

NO RUANGANPANJANG LEBAR LUAS

M' M' M21 Carport 5.500 3.500 9.632 Teras 1.150 1.500 0.863 Foyer R. tamu 1.500 1.150 1.724 R. Tamu 1.850 3.000 5.555 R. Tidur 1 4.000 3.000 12.00

R. Rias 0.950 1.350 1.28Toilet R.tidur 1 2.000 1.350 2.70

6 R. Tidur 2 4.000 3.000 12.00R. Rias 0.950 1.350 1.28Toilet R.tidur 2 2.000 1.350 2.70

7 R. Tidur 3 3.980 3.000 11.94R. Rias 1.000 1.350 1.35Toilet R.tidur 3 2.075 1.350 2.80

8 R. Keluarga 4.050 2.700 10.949 R. makan 3.000 2.000 6.0010 Dapur kotor 3.500 2.900 10.15

1.500 1.000 1.5011 Teras samping 3.200 1.500 2.4012 R. Cuci 2.000 2.900 2.9013 R. Tidur pembantu ( Lt atas) 3.980 2.550 10.1513 Kamar mandi ( Lt atas) 1.500 1.350 2.0314 R. Jemur ( Lt Atas) 3.500 2.900 5.08

1.000 1.350 0.68Total luas bangunan m2 117.628

Bandung,……… Desember 2009PIHAK KEDUA PIHAK PERTAMA

m2

m2

KERAMIK PLINPLAPON LIST

M2 78019.2501.725 5.31.725 5.35.550 9.7

12.000 141.283 4.62.700 6.7

12.000 14 1551.283 4.62.700 6.7

11.940 13.961.350 4.7 16.0912.801 6.85

10.935 13.56.000 10

10.150 12.81.500 5 3.94.800 9.4 2.555.800 9.8

10.149 13.06 4.6 3.362.025 5.7 7.96

10.150 12.8 3.98

118.565 188.470

5.6257.5

No. Ukuran Keramik/Granit Ruangan Luas

###

###

PROYEK PEMBANGUNAN RUMAH TINGGAL

LUAS TANAH : 160 M2LUAS BANGUNAN : 118 M2LOKASI : LAMP[OENGPEMILIK : ELYWATI

8.8622.8611.43

S P E S I F I K A S I B A H A N B A N G U N A N

PONDASI : Straus file dan Pasangan Batu kali

STRUKTUR : Beton Bertulang

DINDING : Bata merah diplester dan di aci

CAT DINDING : ex Jotun

RANGKA ATAP : Baja ringan

PENUTUP ATAP : Metal Roof

KUSEN DAUN PINTU DAUN JENDELA : Kayu Kamper Samarinda KW 1 Oven

FHINISING PINTU DAUN JENDELA : Melamik

KUNCI PINTU DAN AKSESORIS : Ex decson

LANTAI : Lantai Keramik Roman Sandstone G455226 Uk 45 x 45

: Keramik dinding Roman Hidro BeigeW45401 Uk 25 x 45

PLAFOND : Gipsum 9 mm + rangka besi hollow

SHOWER : EX Toto TIpe 432 SJ

CLOSED DUDUK : EX Toto tipe 860 white

AIR PANAS : Solar water heater

1 Unit Pemasangan Kusen Pintu Tipe P2

Kusen 6/15 Kayu Samarinda Oven 0.06Daun Pintu Double megateak 250 x 82x3,5 cm kayu kamper samarinda oven KW1 bh 1Rak kocek bh 2

Kaca polos 5 mm 0.14Upah Pemasangan- Kusen ls 1- Daun Pintu ls 1AssesoriesKunci Pintu ex dekson

- Handel dks 105-100-028 bh 1Body LHR dks 8585 Sn +Cly dks 60 mm BKsn bh 1Engsel Pintu 4" ex Muller bh 2

Fhinishing Woodstain PinogarKusen m' 5.70Daun Pintu bh 1Rakocek bh 1


Kusen 6/15 Kayu Samarinda Oven 0.06Rak kocek bh 2

Kaca polos 5 mm 0.14Daun Solid lambersering 231x 92x3,5 cm kayu kamper samarinda oven KW1 1Upah Pemasangan- Kusen ls 1- Daun Pintu ls 1Kunci Pintu ex dekson

- Handel dks 50 cm tarik bh 1Body LHR dks 8585 Sn +Cly dks 60 mm BKsn bh 1Engsel Pintu 4" ex Muller bh 4

Fhinishing Woodstain PinogarKusen m' 5.5Daun Pintu bh 1Rakocek bh 1


Kusen 6/15 Kayu Samarinda Oven 0.06Daun Pintu kaca 231x61x3,5cm Rangka Kamper Samarinda Oven bh 1

Kaca polos 5 mm 1.899Upah Pemasangan- Kusen ls 1- Daun Pintu ls 2Kunci Pintu ex dekson

- Handel dks tarik bh 1Body LHR dks 8585 Sn +Cly dks 60 mm BKsn bh 1Engsel Pintu 4" ex Muller bh 4

Fhinishing Woodstain PinogarKusen m' 6.00Daun Pintu bh 1

1 Unit Pemasangan Kusen JendelaTipe J1

Kusen 6/15 Kayu Samarinda Oven 0.05Daun Jendela 170x62x3,5 cm rangka samarinda oven kw 1 bh 1Rak kocek bh 2

Kaca polos 5 mm 0.96Upah Pemasangan

Kusen ls 1Daun Jendela ls 1

m3

m2

m3

m2

m3

m2

m3

m2

AssesoriesEngsel Jendela 3" ex Muller bh 2Tarikan bh 1Slot kunci bh 1

Fhinishing WoodstainKusen m' 5.90Daun Jendela bh 1Rakocek bh 1

Jumlah 2,757,605

11,155,000 712,805 7.10 6745001,022,400 1,022,400

50,000 100,000

85,000 11,900

35,000 35,00065,000 65,000

103,200 103,200146,400 146,400

37,200 74,400

45,000 256,500180,000 180,000

50,000 50,000Jumlah 3,583,330

11,155,000 712,80550,000 100,000

85,000 11,9001,709,400 1,709,400

35,000 35,00065,000 65,000

258,000 258,000119,925 119,925

37,200 148,800

45,000 247,500125,000 125,000

50,000 50,000Jumlah 2,583,814

11,155,000 622,449700,800 700,800

85,000 161,415

35,000 35,00065,000 130,000

292,125 292,125119,925 119,925

31,775 127,100

45,000 270,000125,000 125,000

Jumlah 1,766,573

11,155,000 552,173304,800 304,800

50,000 100,000

85,000 81,600

35,000 35,00065,000 65,000

30,000 60,00097,500 97,50067,500 67,500

45,000 265,50087,500 87,50050,000 50,000

52RAB

by.Sanvio,telp.022 70416292

ANALISA HARGA SATUAN PEKERJAANNomor : 05/Rab/VI/2007

Pekerjaan : Struktur, arsitektur

Proyek : Rumah tinggal

Luas m2 : 654.98

Lokasi : Puri Syailendra

Pemilik : Cacok kuswiyono

No Uraian pekerjaan Sat Koef

Harga Jumlah Harga Jumlah Harga

satuan Bahan upah Bahan-Upah

(Rp) (Rp) (Rp) (Rp)

a b c d e f g h

1M2 PEKERJAAN PEMBERSIHAN

Pekerja org 0.0200 45,000.00 900.00

mandor org 0.0050 85,000.00 425.00

Total 0.00 1,325.00 1,325.00

1M' PEKERJAAN GUDANG

Kaso Albasia 0.0150 600,000.00 9,000.00

Papan Albasia 0.0300 455,000.00 13,650.00

Triplek 3 mm 1.1000 15,162.45 16,678.70

Paku kg 0.0200 17,500.00 350.00

Seng gelombang lb 0.5000 44,500.00 22,250.00

Pekerja org 0.1500 45,000.00 6,750.00 6,750.00

Tukan Kayu org 0.3500 65,000.00 22,750.00 22,750.00

Mandor org 0.0200 85,000.00 1,700.00 1,700.00

Total 84,128.70 31,200.00 115,328.70

1 unit jet pum kedalaman 30m'

pipa 4" maspion aw abu bt 4.0000 185,000.00 740,000.00

pipa2" maspion aw abu bt 4.0000 142,500.00 570,000.00

Pipa 1maspion aw abu bt 14.0000 47,500.00 665,000.00

Drat dalam 1"&drat luar 1" bh 28.0000 8,000.00 224,000.00

siltip bh 10.0000 4,000.00 40,000.00

lem pipa kl 1.0000 35,000.00 35,000.00

tali injuk ikat 3.0000 2,500.00 7,500.00

Pompa gronfost 350 wat unit 1.0000 1,350,000.00 1,350,000.00

upah kerja bor +set pompa m' 30.0000 100,000.00 3,000,000.00

3,631,500.00 3,000,000.00 6,631,500.00

1 M2 PAGAR PENGAMAN PROYEK

Seng Gelombang BJLS 28 ( 80 x 180 cm ) second lbr 1.1000 22,250.00 24,475.00

Kayu Borneo Super m3 0.0150 2,750,000.00 41,250.00

Paku 5 - 7 kg 0.0200 17,500.00 350.00

Pengecatan Cat Minyak 2 x Bagian Luar m2 1.0800 6,500.00 7,020.00

Ongkos pasang ls 1.0000 4,000.00 4,000.00

Total 73,095.00 4,000.00 77,095.00

3 1M' PEKERJAAN BOUWPLANK

Kaso Albasia 0.0120 600,000.00 7,200.00

Papan Albasia 0.0080 455,000.00 3,640.00

Paku kg 0.0200 17,500.00 350.00

Alat bantu ls 1.0000 500.00 500.00

Pekerja org 0.1000 45,000.00 4,500.00

Tukan Kayu org 0.2200 65,000.00 14,300.00

Mandor org 0.0050 85,000.00 425.00

Total 11,690.00 19,225.00 30,915.00

4 1M3 GALAIN TANAH KEDALAMA 1 M'

Pekerja org 0.8000 67,500.00 54,000.00

Mandor org 0.0400 127,500.00 5,100.00

Alat bantu ls 1.0000 500.00 500.00

Total 500.00 59,100.00 59,600.00

5 1M3 URUGAN TANAH KEMBALI

Pekerja org 0.1920 45,000.00 8,640.00

Mandor org 0.0190 85,000.00 1,615.00

Alat bantu ls 1.0000 500.00 500.00

Total 500.00 10,255.00 10,755.00

6 1M' GALAIAN STRAUST ¢ 30 CM

Pekerja org 0.7500 45,000.00 33,750.00

Mandor org 0.0550 85,000.00 4,675.00

Alat bantu ls 1.0000 1,500.00 1,500.00

Total 1,500.00 38,425.00 39,925.00

7 1 M3 URUGAN PASIR

Pasir Urug 1.1500 45,000.00 51,750.00

m3

m3

m2

m3

m3

m3

52RAB


a b c d e f g h

Alat bantu ls 1.0000 500.00 500.00

Pekerja org 0.3000 45,000.00 13,500.00

Mandor org 0.0100 85,000.00 850.00

Total 52,250.00 14,350.00 66,600.00

8 1 M3 PASANGAN ANSTAMPING

Batu belah 1.1500 100,000.00 115,000.00

Alat bantu ls 1.0000 750.00 750.00

Pekerja org 0.7800 45,000.00 35,100.00

Tukang tembok org 0.3900 65,000.00 25,350.00

Mandor org 0.0390 85,000.00 3,315.00

Total 115,750.00 63,765.00 179,515.00

1 M3 URUGAN TANAH KEMBALI

Pekerja Setengah Terampil 0.1920 45,000.00 8,640.00

Mandor 0.0190 85,000.00 1,615.00

Alat Bantu 1.0000 500.00 500.00

Total 500.00 10,255.00 10,755.00

9 1 M3 PASANGAN BATU BELAH 1 Pc : 4 Ps

Batu Belah 1.0500 100,000.00 105,000.00

Pasir pasang 0.5200 108,333.33 56,333.33

Semen Portland kg 103.0000 1,080.00 111,240.00

Alat Bantu ls 1.0000 1,500.00 1,500.00

Pekerja org 1.5000 45,000.00 67,500.00

Tukang Tembok org 0.6800 65,000.00 44,200.00

Mandor org 0.0750 85,000.00 6,375.00

Total 274,073.33 118,075.00 392,148.33

10 1 M2 PASANGAN BATA MERAH 1/2 BATA 1 PC : 3 PS

Bata merah jati wangi bh 70.0000 500.00 35,000.00

Pasir Pasang 0.0400 108,333.33 4,333.33


Alat bantu ls 1.0000 750.00 750.00

Pekerja org 0.3200 45,000.00 14,400.00


Mandor org 0.0150 85,000.00 1,275.00

Total 55,602.93 22,825.00 78,427.93

11 1 M2 PASANGAN BATA MERAH 1/2 BATA 1 PC : 5 PS

Bata merah jati wangi bh 70.0000 500.00 35,000.00

Pasir Pasang 0.0850 108,333.33 9,208.33


Alat bantu ls 1.0000 750.00 750.00

Pekerja org 0.3200 45,000.00 14,400.00


Mandor org 0.0150 85,000.00 1,275.00

Total 55,412.73 22,825.00 78,237.73

12 1 M2 PLESTERAN 1 PC : 3 PS TEBAL 15 MM

Pasir pasang 0.0310 108,333.33 3,358.33


Alat Bantu ls 1.0000 750.00 750.00

Pekerja org 0.1000 45,000.00 4,500.00


Mandor org 0.0130 85,000.00 1,105.00

Total 13,266.73 16,005.00 29,271.73

13 1 M2 PLESTERAN 1 PC : 5 PS TEBAL 15 MM

Pasir pasang 0.0210 108,333.33 2,275.00


Alat Bantu ls 1.0000 750.00 750.00

Pekerja org 0.1000 45,000.00 4,500.00


Mandor org 0.0130 85,000.00 1,105.00

Total 8,770.60 16,005.00 24,775.60

14 1 M2 Acian


Alat Bantu ls 1.0000 750.00 750.00

Pekerja org 0.1000 45,000.00 4,500.00


Mandor org 0.0130 85,000.00 1,105.00

Total 3,255.60 16,005.00 19,260.60

m3

m3

m3

m3

m3

m3

m3

52RAB


a b c d e f g h

14 1M3 PASANGAN KUSEN PINTU DAN JENDELA

Kayu Samarinda oven m' 1.0500 85,000.00 89,250.00

Lem Kayu kg 0.0500 5,500.00 275.00

Paku/Pasek kg 0.0300 17,500.00 525.00

Alat bantu ls 1.0000 1,000.00 1,000.00

Pekerja org 0.0600 45,000.00 2,700.00

Tukang Kayu org 0.2500 65,000.00 16,250.00

Mandor org 0.0250 85,000.00 2,125.00

Total 91,050.00 21,075.00 112,125.00

15 1M2 PASANGAN PINTU PANEL JATI

Papan Kayu Jati Jabar 0.0600 85,000.00 5,100.00

Lem Kayu kg 0.1500 5,500.00 825.00

Paku/Pasek kg 0.1200 17,500.00 2,100.00

Alat bantu ls 1.0000 25,000.00 25,000.00

Pekerja org 0.5000 45,000.00 22,500.00

Tukang Kayu org 2.5000 65,000.00 162,500.00

Mandor org 1.0000 85,000.00 85,000.00

Total 33,025.00 270,000.00 303,025.00

16 1M2 PASANGAN PINTU DAN JENDELA KAYU JATI JABAR

Papan Kayu Jati Jabar 0.0350 85,000.00 2,975.00

Lem Kayu kg 0.1500 5,500.00 825.00

Paku/Pasek kg 0.1200 17,500.00 2,100.00

Alat bantu ls 1.0000 25,000.00 25,000.00

Pekerja org 0.5000 45,000.00 22,500.00

Tukang Kayu org 2.2000 65,000.00 143,000.00

Mandor org 1.0000 85,000.00 85,000.00

Total 30,900.00 250,500.00 281,400.00

17 1M2 KACA RAYBEN 5 MM

Kaca rayben 5 mm 1.1000 85,000.00 93,500.00

Pekerja org 0.0150 45,000.00 675.00

Tukang Kayu org 0.1600 65,000.00 10,400.00

Mandor org 0.0080 85,000.00 680.00

Total 93,500.00 11,755.00 105,255.00

18 1M2 KACA POLOS 5 MM

Kaca polos 5 mm 1.1000 70,000.00 77,000.00

Pekerja org 0.0150 45,000.00 675.00

Tukang Kayu org 0.1600 65,000.00 10,400.00

Mandor org 0.0080 85,000.00 680.00

Total 77,000.00 11,755.00 88,755.00

19 1BH PASANG ENGSEL PINTU

Engsel pintu bh 1.0000 10,500.00 10,500.00

Pekerja org 0.0150 45,000.00 675.00

Tukang Kayu org 0.1600 65,000.00 10,400.00

Mandor org 0.0080 85,000.00 680.00

Total 10,500.00 11,755.00 22,255.00

20 1BH PASANG ENGSEL PINTU

Engsel Jendela bh 1.0000 15,000.00 15,000.00

Pekerja org 0.0100 45,000.00 450.00

Tukang Kayu org 0.1200 65,000.00 7,800.00

Mandor org 0.0040 85,000.00 340.00

Total 15,000.00 8,590.00 23,590.00

21 1BH PASANG KUNCI PINTU

Kunci Pintu bh 1.0000 265,000.00 265,000.00

Pekerja org 0.0100 45,000.00 450.00

Tukang Kayu org 0.5100 65,000.00 33,150.00

Mandor org 0.0050 85,000.00 425.00

Total 265,000.00 34,025.00 299,025.00

22 1BH PASANG KUNCI KAMAR MANDI

Kunci Pintu bh 1.0000 160,000.00 160,000.00

Pekerja org 0.0100 45,000.00 450.00

Tukang Kayu org 0.5100 65,000.00 33,150.00

Mandor org 0.0050 85,000.00 425.00

Total 160,000.00 34,025.00 194,025.00

23 1BH PASANG SPRING KNIP

Spring knip bh 1.0000 17,500.00 17,500.00

Pekerja org 0.0150 45,000.00 675.00

Tukang Kayu org 0.1500 65,000.00 9,750.00

m3

m3

m2

m2

52RAB


a b c d e f g h

Mandor org 0.0080 85,000.00 680.00

Total 17,500.00 11,105.00 28,605.00

24 1BH PASANG HAK ANGIN JENDELA

Hak angin bh 1.0000 35,000.00 35,000.00

Pekerja org 0.0150 45,000.00 675.00

Tukang Kayu org 0.1500 65,000.00 9,750.00

Mandor org 0.0080 85,000.00 680.00

Total 35,000.00 11,105.00 46,105.00

25 1 M2 PASANGAN ATAP GETENG EX CP,CISANGKAN

Genteng beton plat 10.0000 6,000.00 60,000.00

Pekerja org 0.1000 45,000.00 4,500.00


Mandor org 0.0080 85,000.00 680.00

Total 60,000.00 7,130.00 67,130.00

26 1 M2 PASANGAN BUBUNGAN EX CP,CISANGKAN

Bubungan 3.5000 18,500.00 64,750.00

Pasir Pasang 0.0320 108,333.33 3,466.67


Alat Bantu ls 1.0000 1,000.00 1,000.00

Pekerja org 0.1500 45,000.00 6,750.00


Mandor org 0.0080 85,000.00 680.00

Total 77,856.67 12,825.00 90,681.67

1 M2 RANGKA HOLLOW 2/4 PLAFOND

Besi Hollow 2/4 kg 0.00

Paku mur kg 0.00

Alat Bantu ls 0.00

Pekerja org 45,000.00

Tukang org 65,000.00

Mandor org 85,000.00

Total

1M2 PASANGAN PLAFOND GIPSUM T=9MM

Board gipsum 1.0000 20,833.33 20,833.33

Paku gipsum kg 0.1500 17,500.00 2,625.00

Dempul kg 0.1500 17,500.00 2,625.00

Kain m' 4.0000 160.00 640.00

Alat bantu ls 1.0000 750.00 750.00

Pekerja org 0.0351 45,000.00 1,579.50

Tukang org 0.0800 65,000.00 5,200.00

Mandor org 0.0015 85,000.00 127.50

Total 27,473.33 6,907.00 34,380.33

1M' PASANGAN LIST GIPSUM

List gipsum 7 cm 1.0500 9,000.00 9,450.00

Dempul kg 0.0100 2,500.00 25.00

Alat bantu ls 1.0000 500.00 500.00

Pekerja org 0.0350 45,000.00 1,575.00

Tukang org 0.0450 65,000.00 2,925.00

Mandor org 0.0015 85,000.00 127.50

Total 9,975.00 4,627.50 14,602.50

1M' PASANGAN LIST GIPSUM

List gipsum 10 cm 1.1000 11,000.00 12,100.00

Dempul kg 0.0100 17,500.00 175.00

Alat bantu ls 1.0000 750.00 750.00

Pekerja org 0.0350 45,000.00 1,575.00

Tukang org 0.0450 65,000.00 2,925.00

Mandor org 0.0015 85,000.00 127.50

Total 13,025.00 4,627.50 17,652.50

1M3 CORAN BETON 1 PC : 2 PS : 3 KR


Pasir Beton 0.7540 136,363.64 102,818.18

Split 1/2 0.8500 145,454.55 123,636.36

Alat Bantu ls 1.0000 10,000.00 10,000.00

Pekerja org 1.7000 45,000.00 76,500.00

Tukang org 0.3850 65,000.00 25,025.00

Mandor org 0.1500 85,000.00 12,750.00

Total 587,454.55 114,275.00 701,729.55

1KG BESI TERPASANG

Besi Beton Rata-Rata kg 1.0500 8,145.83 8,553.12

Kawat Beton kg 0.0100 13,225.00 132.25

m2

m2

m2

m2

m2

m2

m3

m3

52RAB


a b c d e f g h

alat Bantu ls 1.0000 750.00 750.00

Pekerja org 0.0250 45,000.00 1,125.00

Tukang Besi Beton Terampil org 0.0250 65,000.00 1,625.00

Mandor org 0.0050 85,000.00 425.00

Total 9,435.37 3,175.00 12,610.37

1M3 BEKISTING UNTUK SLOOF 13/30

Papan albasia 1.1000 455,000.00 500,500.00

paku kg 0.3000 17,500.00 5,250.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.2500 45,000.00 11,250.00

tukang org 0.2800 65,000.00 18,200.00

mandor org 0.0050 85,000.00 425.00

Total 506,500.00 29,875.00 536,375.00

1M2 BEKISTING UNTUK KOLOM

Multiplek 12 mm 0.2500 130,000.00 32,500.00

Kayu balok 0.0150 2,750,000.00 41,250.00

paku kg 0.4000 17,500.00 7,000.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.2500 45,000.00 11,250.00

tukang org 0.2800 65,000.00 18,200.00

mandor org 0.0050 85,000.00 425.00

Total 81,500.00 29,875.00 111,375.00

1 M2 LANTAI KERAMIK 60X60 ASIA TILE

keramik lantai 60 x60 asia tile 1.1000 115,000.00 126,500.00

semen kg 11.3800 1,080.00 12,290.40

pasir pasang 0.0420 108,333.33 4,550.00

semen warna kg 0.5000 3,800.00 1,900.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 45,000.00 6,750.00

tukang org 0.3300 65,000.00 21,450.00

mandor org 0.0300 85,000.00 2,550.00

145,990.40 30,750.00 176,740.40

1 M2 LANTAI KERAMIK 60X60 ANPOLISHED

keramik lantai 60 x60 asia tile 1.1000 86,805.56 95,486.11

semen kg 11.3800 1,080.00 12,290.40

pasir pasang 0.0420 108,333.33 4,550.00

semen warna kg 0.5000 3,800.00 1,900.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 45,000.00 6,750.00

tukang org 0.3300 65,000.00 21,450.00

mandor org 0.0300 85,000.00 2,550.00

114,976.51 30,750.00 145,726.51

1 M2 LANTAI KERAMIK 40X40 POLISHED

keramik lantai40 X 40 granito 1.1000 50,000.00 55,000.00

semen kg 11.3800 1,080.00 12,290.40

pasir pasang 0.0420 108,333.33 4,550.00

semen warna kg 0.5000 3,800.00 1,900.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 45,000.00 6,750.00

tukang org 0.3300 65,000.00 21,450.00

mandor org 0.0300 85,000.00 2,550.00

74,490.40 30,750.00 105,240.40

1 M2 LANTAI KERAMIK30 X 30 POLISHED

keramik lantai 30 x30 GEOVANI 1.1000 45,000.00 49,500.00

semen kg 11.3800 1,080.00 12,290.40

pasir pasang 0.0420 108,333.33 4,550.00

semen warna kg 0.5000 3,800.00 1,900.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 45,000.00 6,750.00

tukang org 0.3300 65,000.00 21,450.00

mandor org 0.0300 85,000.00 2,550.00

68,990.40 30,750.00 99,740.40

1 M2 LANTAI DINDING 25X 33 POLISHED

keramik lantai 25 X 33GEOVANI 1.1000 47,000.00 51,700.00

semen kg 11.3800 1,080.00 12,290.40

pasir pasang 0.0420 108,333.33 4,550.00

semen warna kg 0.5000 3,800.00 1,900.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 45,000.00 6,750.00

m3

m2

m3

m2

m3

m2

m3

m2

m3

m2

m3

m2

m3

52RAB


a b c d e f g h

tukang org 0.3300 65,000.00 21,450.00

mandor org 0.0300 85,000.00 2,550.00

71,190.40 30,750.00 101,940.40

1 M2 LANTAI DINDING 30X 60 POLISHED

keramik lantai 25 X 60 Granito 1.1000 110,000.00 121,000.00

semen kg 11.3800 1,080.00 12,290.40

pasir pasang 0.0420 108,333.33 4,550.00

semen warna kg 0.5000 3,800.00 1,900.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 45,000.00 6,750.00

tukang org 0.3300 65,000.00 21,450.00

mandor org 0.0300 85,000.00 2,550.00

140,490.40 30,750.00 171,240.40

1 M2 LANTAI Batu sikat

Batu sikat Lampung 1.1000 37,500.00 41,250.00

semen kg 11.3800 1,080.00 12,290.40

pasir pasang 0.0420 108,333.33 4,550.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 45,000.00 6,750.00

tukang org 0.9300 65,000.00 60,450.00

mandor org 0.1000 85,000.00 8,500.00

58,840.40 75,700.00 134,540.40

1M2 PEKERJAAN PENGECATAN INTERIOR & PLAFOND

Cat dasar 0.1500 8,500.00 1,275.00

amplas m' 0.0500 2,000.00 100.00

Cat tembok DIAMON 0.3000 35,000.00 10,500.00

Rol bh 0.0150 12,500.00 187.50

Kwas. bh 0.0150 3,500.00 52.50

Alat bantu ls 1.0000 1,000.00 1,000.00

pekerja org 0.0510 45,000.00 2,295.00

tukang org 0.0500 65,000.00 3,250.00

mandor org 0.0200 85,000.00 1,700.00

11,840.00 7,245.00 19,085.00

1M2 PEKERJAAN PENGECATAN EXTERIOR

Cat dasar 0.1500 8,500.00 1,275.00

amplas m' 0.0500 2,000.00 100.00

Cat tembok DULUX 0.3000 45,000.00 13,500.00

Rol bh 0.0150 12,500.00 187.50

Kwas. bh 0.0150 3,500.00 52.50

Alat bantu ls 1.0000 1,000.00 1,000.00

pekerja org 0.0510 45,000.00 2,295.00

tukang org 0.0500 65,000.00 3,250.00

mandor org 0.0200 85,000.00 1,700.00

14,840.00 7,245.00 22,085.00

ANALISA KAMAR MANDI BAWAH TANGGA

150 X 200 CM Tinggi Keramik =200 cm

Keramik dinding 25/33 ex genova 15.0700 101,940.40 1,536,241.83

List genova m' 6.3000 78,000.00 491,400.00

Keramik lantai 30x30 ex genova anpolished 3.0000 99,740.40 299,221.20

Closed Duduk ex toto putih bh 1.0000 1,250,000.00 1,250,000.00

Jet Spry bh 1.0000 60,000.00 60,000.00

Floor Drain bh 1.0000 45,000.00 45,000.00

Upah kerja set klosed+jetspray ls 1.0000 35,000.00 35,000.00

3,681,863.03 35,000.00 3,716,863.03

m2

m3

m2

m3

m2

m2

m2

m2

m2

m2

DAFTAR HARGA SATUAN BAHAN DAN UPAHNomor : 05/Rab/VIII/2007

Pekerjaan : Struktur, arsitektur

Proyek : Rumah tinggal

Luas m2 : 654.98

Lokasi : Kavling DPR Ciwaruga

Pemilik : Ibu Diah

No Uraian Bahan Satuan Harga satuan

Rp.

A UPAH KERJA PEGAWAI HARIAN LEPAS

Pekerja/laden org 45,000

Tukan tembok org 65,000

Tukang Kayu org 65,000

Mandor org 85,000

A BAHAN AGREGAT KASAR & BAHAN PEUTUP DINDING

1 Tanah urug

2 Pasir urug 45,000

3 Pasir pasang 108,333

4 Pasir beton 136,364

5 Batu belah 100,000

6 Batu Split 1/2 145,455

7 Batu Split 2/3 145,455

8 Batu Bali Grey 150,000

9 Semen Holcim kg 1,080

10 Semen Warna putih kg 3,500

11 Semen warna muda kg 3,800

12 Batu Sirip 145,000

13 Batu Andesit bakar 145,000

14 Bata merah indramayu bh 450

15 Bata merah garut bh 500

B BAHAN LOGAM

1 Besi Beton U -24, ¢ 6 - 22 mm kg 8,146 10416.6672 Besi Beton U -32 (ulir) D 8 - D 22 mm kg 8,146

3 Kawat beton kg 13,225

4 Rangka Atap Steel Strus 140,000

5 Seng gelombang BJLS 25 uk 90 x 180 cm 44,500

6 Paku 1/2 " - 1 " 18,500

7 Paku 2"-12" 17,500

8 Paku Gipsum 17,500

C BAHAN PENGUNCI/PENGANTUNG DAN KACA

1 Engsel pintu 4" ex fino bh 10,500

2 Engsel jendela 3 " ex. 15,000

3 Spring Knip 17,500

4 Hak angin jendela 35,000

5 Kunci pintu double slak ex. Fino 85,02 F 265,000

6 Kunci pintu double slaksilinder KM ex. SES 160,000

7 Tarikan Pintu 225,000

8 Rel Pintu maraton 175,000

9 Kaca Rayben brown 5 mm 85,000

10 Kaca polos 5 mm 70,000

m3

m3

m3

m3

m3

m3

m3

m2

m2

m2

m2

11 Kaca es 5 mm 72,000

12 Glass Block warna coklat

D BAHAN KAYU/KAYU LAPIS DAN PLAPOND

1 Kayu Kaso Albasia 600,000

2 Kayu Papan Albasia 455,000

3 Kayu Balok borneo 4/6,5/7 2,750,000

4 Kayu Balok borneo 6/12,8/12 2,750,000

5 Kayu Papan Borneo Super 3/30 2,750,000

6 Lisplang GRC 55,000

7 Kayu Papan Kamper Samarinda 3/30 7,300,000

8 Kayu Balok Kamper Samarinda 6/15 (kusen) 7,300,000

9 Kayu Balok Jati Jabar 6/15 (Kusen) m' 85,000

10 Dolken dia 5-7 cm 7,500

11 Triplek 3 mm uk 120 x 240 cm lbr 42,000



14 Multiplek 9 mm uk 120 x 240 cm lbr 95,000

15 Multiplek 12 mm uk 120 x 240 cm lbr 130,000

16 Teakwood 4 mm uk 120 x 240 lbr 85,000

17 Melamin 4 mm uk 120 x 240 lbr 54,000

18 Gipsum Jaya Board lbr 56,000

19 Gipsum Elepan lbr 60,000

20 List Gipsum 7 cm m' 9,000

21 List Gipsum 10 cm m' 11,000

22 Dempul Gipsum kg 17,500

23 Kain Kasa gipsum m' 160

24 pipa 4" maspion aw abu bt 185,000

25 pipa2" maspion aw abu bt 142,500

26 Pipa 1maspion aw abu bt 47,500

27 Drat dalam 1"&drat luar 1" bh 8,000

28 siltip bh 4,000

29 lem pipa kg 35,000

30 tali injuk ikat 2,500

31 Pompa gronfost 350 wat unit 1,350,000

BAHAN PENUTUP ATAP

Genteng plat beton ex cp bh 6,000

Nok beton bh 18,500

Nok apex bh 28,500

Nok ujung bh 20,000

BAHAN PENUTUP LANTAI

Batu sikat lampung m2 37,500

Granit RRC 60x60 86,806

Keramik granito40x40 50,000

Keramik asia tile 60 x60 115,000

keramik dinding 25/33 geovani 47,000

Keramik dinding 30/60 granito 110,000

Keramik lantai 30x30 anpolised geovani 45,000

BAHAN FINISHING

Cat dasar nipon 8,500

Cat maxilite 11,250

m3

m3

m3

m3

m3

m3

m3

m3

m3

Cat Mowilex 45,000

Cat Diamon water shill 35,000

Cat Dullux watershill 45,000

Cat vinilex 12,500

tiner 12,500

dempul kayu impra 24,500

meni 12,500

Cat Kayu seiv 26,500

Cat Kayu avian 25,000

Rol Cat 12,500

Kwas Cat 3,500

Cape 2,500

amplas 2,000

BAHAN SANITER

Klosed jongkok toto 175,000

Klosed Duduk toto,standar lengkap ,putih 1,250,000

Klosed Duduk toto,standar lengkap ,warna 1,450,000

Jetspray 60,000

Floor drain stanlis SunEi 45,000

Floor drain standar lokal 12,000

Wastapel toto 2,500,000

Buthtup 7,500,000

Head shower toto 450,000

Head shower sunEi 225,000

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 230

2

4

6

8

10

12

TIME SCHEDULE KAVLING 2B

Row 228

BOBO

T

MINGGU


No ITEM PEKERJAAN Volume SatProgres

Mgg lalu

I PEKERJAAN PERSIAPAN Total IPekerjaan Persiapan, Sarana dan Penunjang diantaranya untukBiaya-biaya:

1 Pembongkaran rumah asli 1 ls 0.8052 Pembuatan Gudang 22.50 0.7313 Pekerjaan Bouwplank 44.00 ls 0.3834 Pembersihan akhir + buang brangkal 1.00 ls 0.188

II PEKERJAAN STRUKTUR Total II1 Pekerjaan Tanah

a Galian tanah Pondasi batu kali menerus 49.70 0.636

b Galian Pile cap 70 x 70 x 100 cm 1.71 0.022c Galian Tanah Pondasi Straust ¢30 cm t=300 cm' 21.00 m' 0.225

d Urugan pasir pondasi pile cap t = 5 cm dipadatkan 0.17 0.003

e Lantai kerja pondasi pile cap t=5cm 0.17 0.001

2 Pasangan Pondasi Batu Belah 1 Pc : 3 Ps 21.30 2.018

3 Urugan Tanah 98.72 1.058

4 Cor Straust Pile ¢ 30 t=300 cm; 4 D13,¢8-1700 1.48 0.559

5 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225 0.86 0.384

6 Cor Sloof S1 15/25 4¢13,2¢10;¢8-200 beton K-225 2.66 1.950

7 Cor Sloof S2 15/20 4¢10;¢8-200 beton K-226 0.84 0.571

8 Cor Kolom K1 15/30 4¢13,2¢10;¢8-200 beton K-225 1.26 0.900

9 Cor Kolom Praktis 15/20 4¢10;¢6-170 beton K175 2.88 1.845

10 Cor balok beton B1 15/30 6D13, ;sk ¢8-100/170 1.31 0.893

11 Cor balok beton B2 15/25 4¢10;sk ¢8-100/170 2.66 1.727

12 Cor Lantai Beton t=12 cm m8 K-225 3.76 2.229

13 Cor Topi beton atas Jendela 2.00 1.186III PEKERJAAN ARSITEKTUR Total III

Pekerjaan dinding Sub Total

1 Pas dinding bata merah 1/2 bt 1;5 251.50 5.282

2 Pas Plesteran 503.00 3.953

3 Pas acian dinding 503.00 2.601

4 Pasangan batu andesit bakar 10/50 34.00 2.282Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven KW 1 ex tobindo Sub Total Kunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos

1 Tipe P1 kusen Uk 250 x 100 cm Daun pintu solid Uk 220 x 92 x 3.5 cm 2.00 bh 1.635

2 Tipe P2, kusen Uk 250 x 100 cm, Daun pintu double megateak Uk 220 x 82 x 3.5 cm 5.00 bh 3.146

3 Tipe P3 kusen Uk 225 x 70cm, Daun Double megateak. Uk 220 x 62 x 3.5 cm 4.00 bh 2.358

4 Tipe J1 Kusen UK.170 X 60 daun jendela kaca frame 10 cm uk 52 x 162 x 3,5 cm 12.00 bh 4.837

5 Tipe J2 Kusen UK.240 X 150 Kaca mati 1.00 bh 0.378

6 Tipe J3 Kusen UK.200 X 70 daun jendela kaca mati uk 62 x 150 x 3,5 cm 1.00 bh 0.395Pekerjaan Plafond Sub Total

1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4 130.10 3.177

2 Pekerjaan List Gipsum 10cm 210.80 1.222

Pekerjaan Lantai Sub Total

1 Pasir Urug 2.54 0.048

2 Lantai keramik 40x40 ex Roman (R. tamu,r.keluarga,r.makan,Dapur R. tidur) 90.86 3.8333 Plint keramik 10 x 40 ex Roman 134.59 m' 0.759

Bobot Pkrjaan

m2

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m2

m2

m2

m2

m2

m2

m3

m2

4 Lantai Keramik 40x40 ex Roman (teras depan,teras belakang) 6.53 0.275

5 Keramik 30x30 ex Mulia polished warna ivory (kamar tidur pembantu) 12.18 0.441

6 Keramik 30x30 ex Mulia anpolished warna abu-abu (R.cuci ,jemuran) 19.14 0.694

7 Floor batu sikat ( Carport,) 23.10 1.240Pekerjaan Pengecatan Sub total

1 Cat dinding Exterior ex Jotun Jotashield 125.75 0.724

2 Cat dinding Interior ex Jotun Majestic 377.25 1.639

3 Cat Plafond ex Jotun 130.10 0.440VI PEKERJAAN ATAP Total IV

1 Rangka atap Steel strus 93.28 3.756

2 Penutup atap metalroof 93.28 3.005

3 Lispang GRC 30 cm 40.00 m' 0.966

V PEKERJAAN INSTALASI LISTRIK Total V

Box panel Presto 6 grup 1.00 bh 0.044MCB 10 A,6A 6.00 bh 0.121Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima 2 x 1,5; 3 x 2,5 32.00 bh 1.503Titik lampu outbow, lampu 11 watt + instalasi kabel prima 2 x 1,5; 3 x 2,5 3.00 bh 0.161Lampu taman 2.00 bh 0.242Lampu TL 4.00 bh 0.156Stop kontak ex Clipsal E 2000 + Instalasi Kabel prima 3 x 2,5 19.00 bh 0.893Telepon clipsal+instalasi 1.00 bh 0.055Tv ex clipsal + instalasi 7.00 bh 0.357Saklar Seri ex clipsal E 2000 10.00 bh 0.148Saklar tunggal ex clipsal E 2000 3.00 bh 0.046Penangkal petir 1.00 0.584

VI PLUMBING Total VI1 Instalasi Air Bersih

Pipa 1 ex maspion aw 80.00 m' 0.360Pipa 3/4' ex maspiom aw 20.00 m' 0.083Pipa 1/2' ex maspion aw 10.00 m' 0.039Acessoris Rucika 1.00 ls 0.121

2 Keran taman 4.00 bh 0.0543 Instalasi air panas 80.00 m' 0.9744 Solar water heater. ex Sun rain kapaitas 150 L TZBB 18.16 1.00 m' 2.8055 Torn kapasitas 1 m3 dolpin + Stop kontak+pelampung 2.00 m' 0.9666 Pompa semi jetpum 225 watt zimitsu + Instalasi 1.00 bh 0.3627 Pompa pendorong 125 watt zimitsu + Instalasi 1.00 bh 0.1218 Instalasi air kotor + talang 3 "

Pipa 3"ex maspion aw 120.00 m' 0.744Pipa 4"ex maspion aw 80.00 m' 0.636Acessoris 1.00 ls 0.107

9 Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 150 cm 1.00 ls 0.765

VII KAMAR MANDI, DAPUR & ALAT SANITAIR Total VII1 Kamar mandi Kamar tidur No.1 ,2,3 (3 unit); 135X 200 CM T=360 cm,

Keramik dinding 20/45 ex Roman TILE 74.976 3.295Keramik lantai 30x30 ex Roman anpolished 8.91 0.386Closed duduk ex toto tipe 860 white 3 bh 2.235Jet Spry 3 bh 0.056Shower ex Toto tipe 432 sj 3 bh 2.013Gantungan handuk /baju 3 bh 0.121Floor Drain 3 bh 0.086

5 Kamar mandi Pembantu 135 x 150 cm t 150 cm, Lt atasKeramik dinding 20/25 ex Roman 7.865 0.276Keramik lantai 20x20 ex Roman anpolished 4.455 0.154Closed duduk ex ina 1 bh 0.067Shower dingin 1 bh 0.081Gantungan handuk /baju 1 bh 0.021Floor Drain 1 bh 0.012

6 DapurKeramik dinding 20/45 ex Roman TILE 2.40 0.105Meja granit 60 x 600 cm 4.00 0.698Zink 1.00 bh 0.094Kran dingin 1.00 bh 0.054

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

VIII PEKERJAAN PAGAR DAN TAMAN Total VIIISub total

Canovi Carport besi hollow 4/4, 2/4 t= 1,8 mm penutup starlight 24.00 2.094

Canofi Jemuran 17.00 1.483Tangga putar 4.50 m' 0.604Jembatan grill Besi 4.00 m' 0.430

PAGAR Sub total

Cor sloof 10/15 4¢10;¢8-200 beton K-225 0.78 0.530

Cor Kolom Praktis 10/12 4¢8;¢6-170 beton K175 0.14 0.092

Pasangan bata merah 36.10 0.758

Plesteran 72.20 0.567

Camprotan halus 72.20 0.373

Cat dinding 72.20 0.416

Pagar besi Holllow 2/4; 1,8mm uk.120 x 50 cm 3.50 0.423

Pintu Gerbang besi hollow 2/4;4/4 t=1,8 mm uk 120 x 450 cm 5.40 0.652

Taman 98.00 1.973

100.000


Elywati Kardinal

m2

m2

m3

m3

m2

m2

m2

m2

m2

m2

m2

Progres

Mgg ini

R E N C A N A A N G G A R A N P E L A K S A N A A NNomor : 001/PS-TEK/VIII/2008Pekerjaan : Struktur, arsitekturProyek : Rumah tinggal

Luas m2 : 220

Lokasi : Puri syailendraPemilik : Cocak Kuswiyono

No ITEM PEKERJAAN Volume SatHarga satuan Harga satuan Jmh Harga

Bahan Upah Bahan

VII PEKERJAAN INSTALASI LISTRIK Total VIILISTRIK LANTAI BASTMEN

Sub Panel & DayaBox panel Presto 8 grup 2.00 bh 40,000 35,000 80,000MCB 25A,16A,10A 4.00 bh 34,375 137,500

Titik Lampu Titik Lampu Down ligth 3' outbow, 18 watt+instalasi+fhiting 5.00 bh 63,400 23,000 317,000Titik Lampu Tl outbow 40 watt 2.00 bh 132,600 23,000 265,200Lampu Taman+instalasi 1.00 bh

OutletStop kontak Brocoplano+ Instalasi 4.00 bh 74,875 23,000 299,500Tv broco plano + instalasi 1.00 bh 120,500 23,000Saklar Tunggal 1.00 bh 42,750 42,750Saklar Seri 4.00 bh 55,000 55,000

LISTRIK LANTAI BAWAHSub Panel & Daya

Box panel Presto 4 grup 1.00 bh 28,000 24,500MCB 10 A 4.00 bh 34,375 0

Titik Lampu Titik Lampu Down ligth 4'&3', 18 watt+instalasi+fhiting 23.00 bh 123,500 123,500Lampu Wastapel 1.00 bh 200,000 200,000Lampu sorot taman 4.00 bh 142,500 142,500Lampu Taman 4.00 bh 350,000 350,000

OutletStop kontak Brocoplano+ Instalasi 11.00 bh 109,250 109,250Telepon brocoplano +instalasi 3.00 bh 120,000 120,000Tv brocoplano + instalasi 6.00 bh 120,000 120,000Saklar Seri 8.00 bh 55,000 55,000Saklar Hotel 2.00 bh 80,000 80,000

LISTRIK LANTAI ATASBox panel Presto 4 grup 1.00 bh 28,000 24,500MCB 10 A 4.00 bh 34,375 0

Titik Lampu Titik Lampu Down ligth 4'&3', 18 watt+instalasi+fhiting 20.00 bh 123,500 123,500Titik Lampu fhiting broco+lampu 11 watt 2.00 bh 85,000 85,000Lampu Wastapel 2.00 bh 200,000 200,000

OutletStop kontak Brocoplano+ Instalasi 12.00 bh 109,250 109,250Telepon brocoplano +instalasi 7.00 bh 120,000 120,000Tv broco plano + instalasi 7.00 bh 120,000 120,000Saklar Tunggal 1.00 bh 45,000 45,000Saklar Seri 6.00 bh 55,000 55,000Saklar Hotel 1.00 bh 80,000 80,000Penangkal petir 1.00 1,450,000 1,450,000

R E N C A N A A N G G A R A N P E L A K S A N A A N

0.00

Jmh Harga

Upah

323,000

70,000 150000.00137500.00

115,000 432000.00 1646,000 311200.00

#VALUE!

92,000 #VALUE! 33#VALUE!#VALUE!#VALUE!

#VALUE!#VALUE!

#VALUE!#VALUE!#VALUE!#VALUE!

#VALUE!#VALUE!#VALUE!#VALUE!#VALUE!

#VALUE!#VALUE!

#VALUE!#VALUE!#VALUE!

#VALUE!#VALUE!#VALUE!#VALUE!#VALUE!#VALUE!#VALUE!

#VALUE!

Jlh Harga Bhn+Upah

rab pak firda

Documents