rab tipe 100

PERHITUNGAN LUAS RUANGNomor : 005/SBP-TEK/II/2009

Proyek : Rumah Tinggal Lokasi : Puri syailendra kavling 4BLuas : 100Pemilik : Ibu Yetty

NO RUANGANPANJANG LEBAR LUAS

M' M' M2

LANTAI DASAR1 Teras depan 2.500 1.600 2.00

0.500 1.600 0.802 Ruang Tamu 2.500 3.000 7.503 Foyer 2.500 1.900 4.754 Ruang Keluarga + Ruang Makan 4.500 5.000 22.500

2.000 1.200 2.401.500 3.000 4.500.500 2.000 1.00

5 KM/WC 1.500 2.000 3.006 Ruang Tidur 1 3.000 4.000 12.007 KM/WC 1.800 2.000 3.608 Ruang Tidur 2 3.000 4.000 12.009 Dapur 2.500 3.000 7.50

10 Teras 1.000 2.000 1.001.000 2.000 1.00

11 Ruang Tidur Pembantu 2.250 2.500 5.6312 Ruang Cuci & Setrika 1.750 1.500 2.63

1.000 1.500 1.5013 KM/WC 1.500 1.500 2.25

Jumlah Luas M2 Lt bawah 97.55

M2

2Sanvio,cv

arsitecture design,contraktor022 70416292

ANALISA HARGA KUSEN,PINTU DAN JENDELANomor : 001/PS-TEK/VIII/2008

Pekerjaan : Kusen Proyek : Rumah TinggalLuas : 191.00 m2Lokasi : Kavling 29Pemilik : Bpk Adi

1 Unit Pemasangan Kusen Pintu Tipe P1 Satuan VolumeKusen 6/15 Kayu Samarinda Oven m' 5.90

Daun Pintu Daouble Teakwood 83x 235 cm Rangka Kamper Samarinda Oven bh 1

Jalusi 0

Kaca polos 5 mm 0Upah Pemasangan- Kusen ls 1- Daun Pintu ls 1Assesories

Kunci Pintu exs Fino HRE 85.02 F bh 1Engsel Pintu 4" ex Fino Sel 110 bh 3Tarikan stenlist bh 0

Fhinishing Woodstain PinogarKusen m' 5.90Daun Pintu bh 1

1 Unit Pemasangan Kusen Pintu Tipe P2 (kamar mandi) Satuan VolumeKusen 6/15 Kayu Samarinda Oven 5.70Daun Pintu Daouble Teakwood 70x 230cm Rangka Kamper Samarinda Oven 1Upah Pemasangan- Kusen ls 1- Daun Pintu ls 1Assesories

Kunci Pintu exs Fino bh 1Engsel Pintu 4" ex Fino Sel 110 bh 3


1 Unit Pemasangan Kusen Pintu Tipe P3(kamar mandi) Satuan VolumeKusen 6/15 Kayu Samarinda Oven 13.00Daun Pintu Daouble Teakwood 70x 215 cm Rangka Kamper Samarinda Oven 1Upah Pemasangan- Kusen ls 1- Daun Pintu ls 1Assesories

Kunci Pintu exs Fino bh 1Engsel Pintu 4" ex Fino Sel 110 bh 3


m2

m2

3Sanvio,cv




1 Unit Pemasangan Kusen Pintu Tipe PJ1 Satuan VolumeKusen 6/15 Kayu Samarinda Oven m' 13.00Daun Pintu panel 93x 230 cm Rangka Kamper Samarinda Oven bh 1Daun Jendela 65 x 215 cm bh 2

Kaca polos 5 mm 2.52Jalusi bh 0Upah Pemasangan- Kusen ls 1- Daun Pintu ls 1- Daun Jendela ls 2Assesories

Kunci Pintu exs Fino bh 1Engsel Pintu 4" ex Fino Sel 110 bh 7Tarikan ps 2Rambuncis bh 2

Fhinishing WoodstainKusen m' 13.00Daun Pintu bh 1Daun Jendela bh 2

1 Unit Pemasangan Kusen Pintu Tipe PJ2 Satuan VolumeKusen 6/15 Kayu Samarinda Oven m' 8.70Daun Pintu Daouble Teakwood 73x 230 cm Rangka Kamper Samarinda Oven bh 1Daun Jendela 65 x 150 cm bh 1

Kaca polos 5 mm 0.9Jalusi bh 0Upah Pemasangan- Kusen ls 1- Daun Pintu ls 1- Daun Jendela ls 1Assesories



1 Unit Pemasangan Kusen Pintu Tipe PJ3 Satuan VolumeKusen 6/15 Kayu Samarinda Oven m' 9.55Daun Pintu Daouble Teakwood 65x 230 cm Rangka Kamper Samarinda Oven bh 1Daun Jendela 65 x 210 cm bh 1

Kaca polos 5 mm 1.26Jalusi bh 0

m2

m2

m2

4Sanvio,cv




Upah Pemasangan- Kusen ls 1- Daun Jendela ls 3Assesories



1 Unit Pemasangan Kusen JendelaTipe J1 Satuan VolumeKusen 6/15 Kayu Samarinda Oven m' 6.10Daun Jendela 215 x 65 cm bh 1

Kaca polos 5 mm 1.26Jalusi bh 0Upah Pemasangan- Kusen ls 1- Daun Jendela ls 2Assesories

Kunci Pintu exs Fino bh 0Engsel Jendela 4" ex Fino Sel 110 bh 2Tarikan ps 2Rambuncis bh 4

Fhinishing WoodstainKusen m' 6.10Daun Jendela bh 1

1 Unit Pemasangan Kusen Jendela Tipe J2 Satuan VolumeKusen 6/15 Kayu Samarinda Oven m' 10.40Daun Jendela 150 x 60 cm bh 3

Kaca polos 5 mm 2.718Jalusi bh 0Upah Pemasangan- Kusen ls 1- Daun Jendela ls 3Assesories



m2

m2

5Sanvio,cv




1 Unit Pemasangan Kusen Pintu Tipe J3 Satuan VolumeKusen 6/15 Kayu Samarinda Oven m' 14.45Daun Jendela 150 x 80 cm bh 0

Kaca polos 5 mm 4.80Jalusi bh 0Upah Pemasangan- Kusen ls 1- Daun Jendela ls 0Fhinishing Woodstain

Kusen m' 14.45Daun Pintu bh 0Daun Jendela bh 0

1 Unit Pemasangan Kusen Pintu Tipe J4 Satuan VolumeKusen 6/15 Kayu Samarinda Oven m' 16.75Daun Jendela 150 x 60 cm bh 0

Kaca polos 5 mm 5.46Jalusi bh 0Upah Pemasangan- Kusen ls 1- Daun Jendela ls 0

Engsel Pintu 4" ex Fino Sel 110 bh 0Tarikan ps 0Rambuncis bh 0

Fhinishing WoodstainKusen m' 16.75Daun Jendela bh 0

1 Unit Pemasangan Kusen Pintu Tipe V Satuan VolumeKusen 6/15 Kayu Samarinda Oven m' 4.80

Kaca es 5 mm 0.50Upah Pemasangan- Kusen ls 1Fhinishing Woodstain

Kusen m' 4.80

m2

m2

m2

6Sanvio,cv


1.250.6352.5

tabel kusen

Harga satuan Jumlah Unit P L LS TOTAL80,494 474,915 LS

m' m'600,000 600,000 Pintu Garasi 7.70

35,000 0

75,000 0 Lantai bawahP1 3 2.4 1 2.4 7.20

25,000 25,000 P2 2 2.4 0.8 1.92 3.8455,000 55,000 PJ1 1 2.4 2.3 5.52 5.52

PJ2 1 2.4 1.5 3.6 3.60265,000 265,000 PJ3 1 2.4 1.65 3.96 3.9610,500 31,500 J1 6 2.25 0.7 1.58 9.45

210,000 0 J2 1 2.1 1.55 3.26 3.26

35,000 206,500 36.82100,000 100,000

Lantai atasJumlah 1,757,915 P1 3 2.4 1 2.4 7.20

P2 2 2.4 0.8 1.92 3.84Harga satuan Jumlah PJ1 1 2.4 2.3 5.52 5.52

80,494 458,816 PJ2 0 2.4 1.5 3.6 0.00510,000 510,000 PJ3 0 2.4 1.65 3.96 0.00

J1 7 2.25 0.7 1.58 11.0325,000 25,000 J2 1 2.1 1.55 3.26 3.2655,000 55,000 J3 2 1.55 3.25 5.04 10.075

J4 1 2.65 2.25 5.96 5.9625198,750 198,750 Bv 2 0.5 0.5 0.25 0.510,500 31,500

47.3835,000 203,000

100,000 100,000300 24

Jumlah 1,582,066

Harga satuan Jumlah80,494 1,046,423

510,000 510,000

25,000 25,00035,000 35,000

185,000 185,00010,500 31,500

35,000 455,000100,000 100,000

m2 m2

7Sanvio,cv


1.250.6352.5

tabel kusenJumlah 2,387,923

Harga satuan Jumlah80,494 1,046,423 5 402470.25

840,000 840,000 #VALUE!236,000 472,000

75,000 189,00035,000 0

25,000 25,00055,000 55,00035,000 70,000

265,000 265,00010,500 73,50060,000 120,00043,750 87,500

35,000 455,000100,000 100,00060,000 120,000

Jumlah 3,918,423Harga satuan Jumlah

80,494 700,298600,000 600,000150,500 150,500

75,000 67,50035,000 0

25,000 25,00055,000 55,00035,000 35,000

185,000 185,00010,500 52,50060,000 60,00043,750 43,750

35,000 304,500100,000 100,00060,000 60,000


80,494 768,718840,000 840,000236,000 236,000

75,000 94,500 0.9635,000 0

8Sanvio,cv


1.250.6352.5

tabel kusen

25,000 25,00035,000 105,000

265,000 265,00010,500 52,50060,000 60,00043,750 87,500

4.835,000 334,250

100,000 060,000 60,000

Jumlah 2,928,468

Harga satuan Jumlah80,494 491,014

236,000 236,000

75,000 94,50035,000 0

25,000 25,00035,000 70,000

0 010,500 21,00060,000 120,00043,750 175,000

35,000 213,50060,000 60,000


80,494 837,138150,500 451,500

75,000 203,85035,000 0

25,000 25,00035,000 105,000

0 010,500 63,00060,000 360,00043,750 262,500

35,000 364,0000 0

60,000 180,000Jumlah 2,851,988

9Sanvio,cv


1.250.6352.5

tabel kusenHarga satuan Jumlah

80,494 1,163,139150,500 0

75,000 360,00035,000 0

25,000 25,00025,000 0

35,000 505,7500 0

60,000 0Jumlah 2,053,889Harga satuan Jumlah

80,494 1,348,275150,500 0

75,000 409,50035,000 0

25,000 25,00025,000 010,500 060,000 043,750 0

35,000 586,25060,000 0

Jumlah 2,369,025

Harga satuan Jumlah80,494 386,371

85,000 42,500

25,000 25,000

35,000 168,000

Jumlah 621,871

10Sanvio,cv


230

Total Pintu Jendela JalusiPJ

m'

17.70 311.40 213.00 1 2

8.70 1 19.55 1 1

36.60 610.40 3

107.35

17.70 311.40 213.00 1 2

8.70 0 09.55 0 0

42.70 710.40 3

28.916.75 4

4.8

163.90

ANALISA 1 M3 COR BETON BERTULANGNomor : 004/SBP-TEK/VII/2008

Pekerjaan : Struktur, arsitekturProyek : Rumah tinggalLuas bangunan : 220.00 m2Lokasi : Puri Syailendra Kavling 2B

Pemilik : (Bpk CACOK KUSWIYONO)

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

Besi D13 : 58.656 x 10,500 = 615,888Besi ¢8-200 : 16.59 x 10,500 = 174,195Kawat Besi : 1.02 x 10,500 = 10,710Upah besi : 75.246 x 1,000 = 75,246Bekisting papan : 0 x 22,361 = 0Upah Bekisting+bongkar : 0 x 15,000 = 0Cor Beton : 1.025 x 607,661 = 622,852Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 1,516,766

Cor Pile Cap 70x70x30 D13-200 beton K225

Besi D13 : 99.008 x 10,500 = 1,039,584Kawat Besi : 1.02 x 10,500 = 10,710Upah besi : 99.008 x 1,000 = 99,008Bekisting papan : 0 x 22,361 = 0Upah Bekisting+bongkar : 0 x 15,000 = 0Cor Beton : 1.025 x 607,661 = 622,852Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 1,790,029

Cor Pile Cap100x100x30 ¢12-200 beton K 225

Besi ¢12 : 138.38947 x 10,500 = 1,453,089Kawat Besi : 1.02 x 10,500 = 10,710Upah besi : 138.38947 x 1,000 = 138,389Bekisting papan : 0 x 22,361 = 0Upah Bekisting+bongkar : 0 x 15,000 = 0Cor Beton : 1.05 x 607,661 = 638,044Mesin Molen : 1.05 x 15,000 = 15,750Peralatan 1 x 2,500 = 2,500

Jumlah 2,258,483

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

Besi D13 : 138.30769 x 10,500 = 1,452,231Besi ¢8-200 : 33.846154 x 10,500 = 355,385Kawat Besi : 1.02 x 10,500 = 10,710Upah besi : 172.15385 x 1,000 = 172,154Bekisting papan : 16.923077 x 22,361 = 378,421Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 607,661 = 622,852Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 3,024,628

Cor Sloof 13/20 4 ¢10; ¢8-170 beton K-225

Besi ¢10 : 94.923077 x 10,500 = 996,692Besi ¢8-200 : 39.230769 x 10,500 = 411,923Kawat Besi : 1.224 x 10,500 = 12,852Upah besi : 134.15385 x 1,000 = 134,154Bekisting papan : 13.336 x 22,361 = 298,210Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 607,661 = 622,852Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,509,558

1m3

1m3

1m3

1m3

1m3




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

Besi D13'4'¢10 : 165.96923 x 10,500 = 1,742,677Besi ¢8-200 : 34.461538 x 10,500 = 361,846Kawat Besi : 1.224 x 10,500 = 12,852Upah besi : 200.43077 x 1,000 = 200,431Bekisting papan : 20.007 x 22,361 = 447,382Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 607,661 = 622,852Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 3,420,915

Cor Kolom 15/30 4¢13,2¢10;¢8-170 beton K-225

Besi D13'4'¢10 : 119.86667 x 10,500 = 1,258,600Besi ¢8-200 : 33.333333 x 10,500 = 350,000Kawat Besi : 1.224 x 10,500 = 12,852Upah besi : 153.2 x 1,000 = 153,200Bekisting papan : 20.007 x 22,361 = 447,382Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 607,661 = 622,852Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,877,761

Cor Kolom 15/40 4D13,2¢10 ¢8-170 beton K225

Besi D16,D13 : 79.911111 x 10,500 = 839,067Besi ¢8-200 : 26.666667 x 10,500 = 280,000Kawat Besi : 1.224 x 10,500 = 12,852Upah besi : 106.57778 x 1,000 = 106,578Bekisting papan : 17.777778 x 22,361 = 397,533Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 607,661 = 622,852Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,291,757

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

Besi ,D13,¢ 10 : 119.86667 x 10,500 = 1,258,600Besi ¢8-200 : 31.111111 x 10,500 = 326,667Kawat Besi : 1.224 x 10,500 = 12,852Upah besi : 150.97778 x 1,000 = 150,978Bekisting papan : 11.1 x 39,689 = 440,548Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 607,661 = 622,852Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,845,372

Cor balok beton 13/20 4D13;sk ¢8-10/200

Besi D13 : 160 x 10,500 = 1,680,000Besi ¢8-200 : 35.384615 x 10,500 = 371,538Kawat Besi : 1.224 x 10,500 = 12,852Upah besi : 195.38462 x 1,000 = 195,385Bekisting papan : 20.3838 x 39,689 = 809,013Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 607,661 = 622,852Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 3,352,064

1m3

1m3

1m3

1m3

1m3




Cor lantai beton ¢8-170

Besi ¢10-170 : 80 x 10,500 = 840,000Kawat Besi : 1.428 x 10,500 = 14,994Upah besi : 80 x 1,100 = 88,000Bekisting papan : 29.155 x 39,689 = 1,157,133Upah Bekisting+bongkar : 1.5 x 15,000 = 22,500Cor Beton : 1.025 x 607,661 = 622,852Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 2,487,019

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

Besi 4 ¢ 8 : 160 x 10,500 = 1,680,000Besi ¢6-200 : 35.52 x 10,500 = 372,960Kawat Besi : 1.224 x 10,500 = 12,852Upah besi : 195.52 x 1,100 = 215,072Bekisting papan : 20 x 22,361 = 447,225Upah Bekisting+bongkar : 1 x 15,000 = 15,000Cor Beton : 1.025 x 607,661 = 622,852Mesin Molen : 1.025 x 15,000 = 15,375Peralatan 1 x 2,500 = 2,500

Jumlah 3,045,453

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 : 004/SBP-TEK/VII/2008Pekerjaan : Struktur, arsitekturProyek : Rumah tinggalLuas bangunan : 220.00 m2Lokasi : Puri Syailendra Kavling 2BPemilik : (Bpk CACOK KUSWIYONO)

NO URAIAN PEKERJAANJUMLAH

RP

I PEKERJAAN PERSIAPAN 9,109,737

II PEKERJAAN STRUKTUR LANTAI BAWAH 69,402,615

III PEKERJAAN STRUKTUR LANTAI ATAS 20,812,745

IV PEKERJAAN ARSITEKTUR LANTAI BAWAH #VALUE!

V PEKERJAAN ARSITEKTUR LANTAI ATAS #VALUE!

VI PEKERJAAN ATAP 32,280,948

VII PEKERJAAN INSTALASI LISTRIK 19,680,875

VIII PLUMBING 24,684,510

IX KAMAR MANDI & ALAT SANITAIR 32,698,190

X PEKERJAAN LAIN-LAIN 15,845,500JUMLAH #VALUE!Jasa Konstruksi 10 % 0Grand total #VALUE!Dibulatkan #VALUE!HARGA PER M2 #VALUE!

Bandung, September 2008Disetujui, Yang membuat

Tia Setiabudhi Kardinal Direktur

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!#VALUE!

of 53

R E N C A N A A N G G A R A N B I A YA

Nomor : 003/SBP-TEK/XII/2008

Proyek : Rumah Tinggal Lokasi : Puri syailendra kavling 29

Luas : 196Pemilik : Bpk Adi

No ITEM PEKERJAAN Volume SatHarga satuan Jmh Harga

Bhn & Upah Bhn & Upah

I PEKERJAAN PERSIAPAN Total I 9,109,737Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untukBiaya-biaya:

1 Pembersihan lahan 289 848 244,824 ###3 Pekerjaan Bouwplank 68.00 ls 25,491 1,733,414 ###4 Air Kerja Jet Pam dalam 30m' + pompa sumitsu 250 watt 1.00 titik 6,431,500 6,431,500 ###5 Pembersihan akhir + buang brangkal 1.00 ls 700,000 700,000 ###

II PEKERJAAN STRUKTUR LANTAI BAWAH Total II 69,402,6151 Pekerjaan Tanah

a Galian Pile cap 5.39 37,550 202,395 ###b Galian Tanah Pondasi Straust ¢30 cm t=2.5 m' 66.00 m' 30,585 2,018,610 ###

c Urugan pasir pondasi pile cap t = 5 cm dipadatkan 0.54 64,339 34,679 ###

d Lantai kerja pondasi pile cap t=5cm 0.54 20,969 11,302 ###

e Urugan Tanah 40.00 20,624 824,940 ###

2 Cor Straust Pile ¢ 30 t=3 4 D13,¢8-1700 4.66 1,516,766 7,074,199 ###

3 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225 2.70 1,790,029 4,824,129 ###

Pasangan batu kali 1 Pc : 5 Ps 7.59 348,079 2,643,661

4 Cor Sloof S1 13/30 4¢13,2¢10;¢8-200 beton K-225 3.19 3,024,628 9,660,964 ###

5 Cor Sloof S2 13/20 4¢10;¢8-200 beton K-226 0.30 2,133,125 640,577 ###

6 Cor Kolom K1 15/40 4¢13,2¢10;¢8-200 beton K-225 6.24 2,291,757 14,293,690 ###

7 Cor Kolom Praktis 10/12 4¢8;¢6-170 beton K175 0.62 2,588,635 1,614,532 ###

8 Cor balok beton B1 15/40 6D13, ;sk ¢8-100/170 1.02 2,635,521 2,698,114 ###

9 Cor balok beton B2 15/30 4D13, 2¢10;sk ¢8-100/170 3.12 2,845,372 8,873,292 ###

10 Cor Balok Anak B3 15/20 4D13 ; sk ¢8-100/170 0.57 3,352,064 1,900,620 ###

11 Cor Topi beton atas Jendela 1.56 2,487,019 3,879,749 ###

12 Cor Lantai Beton t=12 cm m8 K-225 0.00 2,487,019 0 ###

13 Cor Tangga Service basement ¢10-170 beton K225 1.10 2,487,019 2,735,721 ###

14 Cor Tangga Utama ¢10-170 beton K225 2.20 2,487,019 5,471,441 ###III PEKERJAAN STRUKTUR LANTAI ATAS Total III 20,812,745

1 Cor Kolom K3 13/25 4D13;¢8-170 beton K225 2.87 3,420,915 9,806,052 ###

2 Cor Kolom Praktis 10/15 4¢8;¢6-170 beton K175 0.46 2,588,635 1,198,667 ###

3 Cor balok + ring balk beton 15/20 4D13, ;sk ¢8-100/200 3.70 2,362,668 8,744,824 ###

4 Cor Plat Dak t=12 cm ¢8-170 Beton K225 0.45 2,362,668 1,063,201 ###5 Pekerjaan Waterproofing Bitumen

a Talang Dak beton, plat beton,Ruang jemuran 0.00 42,000 0 ###

b Lantai kamar mandi 0.00 42,000 0 ###6 Cor Topi beton atas Jendela 1.56 2,487,019 3,879,749

IV PEKERJAAN ARSITEKTUR LANTAI BAWAH Total IV #VALUE!Pekerjaan dinding

1 Pas dinding bata merah 1/2 bt 1;5 188.42 60,241 11,350,808 ###

2 Pas Plesteran 376.85 22,071 8,317,224 ###

3 Pas acian dinding 376.85 9,330 3,515,992 ###

4 Acian beton 20.00 9,330 186,600 ###

5 Batu Bali Brown 12.00 215,250 2,583,000 ###Sub Total 25,953,623

Pekerjaan Kusen,Pintu, Daun Jendela kamper samarinda oven fhinising melamik, kaca polos 5 mmKunci ex Fino HRE 85.02 F, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino

1 Tipe P1(Double teakwood ) L=90cm T=290 cm 2.00 bh 2,021,602 4,043,204 ###2 Tipe P2 (Double Teakwood) L=90cm T=240cm 1.00 bh 1,819,376 1,819,376 ###3 Tipe P3 (Double Teakwood) L=80cm T=215cm 1.00 bh 2,746,111 2,746,111 ###4 Tipe PJ1 (Double Teakwood) L=100cm T=290cm 1.00 bh 4,506,186 4,506,186 ###5 Tipe PJ2 1.00 bh 2,804,905 2,804,905 ###6 Tipe PL1 3.00 bh 3,367,738 10,103,215 ###7 Tipe PL2 1.00 bh #VALUE! #VALUE! ###8 Tipe J1 1.00 bh 1,731,916 1,731,916 ###9 Tipe J2 1.00 bh 3,279,786 3,279,786 ###

10 Tipe J3 0.00 bh 2,361,972 0 ###

M2

Bobot Pkrjaan

m2

m3

m3

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

of 53







M2

Bobot Pkrjaan

11 Tipe J4 0.00 bh 2,724,379 0 ###

12 Jendela v1 1.00 715,152 715,152 ###

13 Pintu Garasi 7.70 460,000 3,542,000 ###Sub Total #VALUE!

Pekerjaan Plafond

1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 92.02 96,487 8,879,201 ###

2 Pekerjaan list Plafond U almunium 1 cm 146.30 18,000 2,633,400 ###Sub Total 11,512,601

Pekerjaan Lantai

- Pasir Urug 100.05 64,339 6,437,092 ###

- Granit 60x60 ex Snoiw white Polished 27.55 187,942 5,177,808 ###- (r.tamu,r.makan,r. hall tangga,r.keluarga,r. tidur tamu,dapur) ###- Plint Lantai kayu 5cm 59.00 m' 21,000 1,239,000 ###

- Keramik 40x40 ex Granito espreso (teras depan,belakang )warna gelap Unpolished 32.13 124,928 4,013,312 ###

- LantaiTangga (kayu Kamper t=1.5 cm) 26.10 207,000 5,402,700 ###

Sub Total 22,269,912

Pekerjaan Pengecatan

1 Cat dinding Exterior ex Dulux watershill 150.74 18,000 2,713,306 ###

2 Cat dinding Interior ex Mowilex 226.11 16,094 3,638,882 ###

3 Cat Plafond ex Mowilek 238.33 16,094 3,835,483 ###Sub Total 10,187,671

V PEKERJAAN ARSITEKTUR ATAS Total V #VALUE!Pekerjaan dinding

1 Pas dinding bata merah 1/2 bt 1;5 160.32 60,241 9,657,560 ###

2 Pas Plesteran 320.63 22,071 7,076,509 ###

3 Pas acian dinding 320.63 9,330 2,991,497 ###Sub Total 19,725,565


1 Tipe P1(Double teakwood ) L=90cm T=290 cm 3.00 bh 2,021,602 6,064,806 ###2 Tipe P2 (Double Teakwood) L=90cm T=240cm 2.00 bh 1,819,376 3,638,752 ###3 Tipe P3 (Double Teakwood) L=80cm T=215cm 0.00 bh 2,746,111 0 ###4 Tipe PJ1 (Double Teakwood) L=100cm T=290cm 1.00 bh 4,506,186 4,506,186 ###5 Tipe PJ2 0.00 bh 2,804,905 0 ###6 Tipe PL1 1.00 bh 3,367,738 3,367,738 ###7 Tipe PL2 1.00 bh #VALUE! #VALUE! ###8 Tipe J1 1.00 bh 1,731,916 1,731,916 ###9 Tipe J2 2.00 bh 3,279,786 6,559,573 ###

10 Tipe J3 1.00 bh 2,361,972 2,361,972 ###11 Tipe J4 1.00 bh 2,724,379 2,724,379 ###

12 Jendela v1 1.00 715,152 715,152 ###Sub Total #VALUE!

Pekerjaan Plafond

1 Pekerjaan Plafond Gipsum 9mm Ex Elepand+rangka hollow 2/4 #VALUE! 96,487 #VALUE! ###Sub Total #VALUE!

Pekerjaan Lantai

1 Pasir Urug 0.00 64,339 0 ###

2 Granit 60x60 ex esensa snow white(Hall) 0.00 187,942 0 ###

3 Plint Lantai kayu #VALUE! m' 21,000 #VALUE! ###

4 Lantai Parquet (kamar tidur) 0.00 201,250 0 ###5 Balkon Granito espiro 40 x40 0.00 m' 124,928 0 ###

Sub Total #VALUE!Pekerjaan Pengecatan

1 Cat dinding Exterior ex Dulux watershill 128.25 19,094 2,448,795 ###

m2

m2

m2

m2

m3

m2

m2

m2

m2

m2

m3

m2

m2

m2

m2

m2

m3

m2

m2

m2

of 53







M2

Bobot Pkrjaan

2 Cat dinding Interior ex Mowilex 192.38 16,094 3,096,055 ###3 Cat Plafond ex Mowilek #VALUE! 16,094 #VALUE! ###4 Cat Lisplang 40.53 m' 13,679 554,429 ###

Sub total #VALUE!VI PEKERJAAN ATAP Total VI 32,280,948

1 Rangka atap Steel strus 119.62 168,000 20,095,823 ###

2 Penutup atap genteng beton plat ex Cisangkan 119.62 65,941 7,887,730 ###3 Bubungan Genteng Beton ex Cisangkan 27.51 m' 97,991 2,695,725 ###4 Bubungan apex (tiga arah) ex Cisangkan 3.00 bh 44,275 132,825 ###5 Ujung Bubungan ex Ccisangkan 4.00 bh 31,500 126,000 ###6 Lispang GRC 30 cm 36.54 m' 36,750 1,342,845 ###

VII PEKERJAAN INSTALASI LISTRIK Total VII 19,680,875LISTRIK LANTAI BASTMEN

Sub Panel & DayaBox panel Presto 8 grup 2.00 bh 141,750 283,500 ###MCB 25A,16A,10A 4.00 bh 36,750 147,000 ###

Titik Lampu Titik Lampu Down ligth 3' outbow, 18 watt+instalasi+fhiting 5.00 bh 130,000 650,000 ###Titik Lampu Tl outbow 40 watt 2.00 bh 89,250 178,500 ###Lampu Taman+instalasi 1.00 bh 367,500 367,500 ###

OutletStop kontak Brocoplano+ Instalasi 4.00 bh 126,000 504,000 ###Tv broco plano + instalasi 1.00 bh 126,000 126,000 ###Saklar Tunggal 1.00 bh 45,000 45,000 ###Saklar Seri 4.00 bh 57,750 231,000 ###

LISTRIK LANTAI BAWAHSub Panel & Daya

Box panel Presto 4 grup 1.00 bh 106,313 106,313 ###MCB 10 A 4.00 bh 36,750 147,000 ###

Titik Lampu Titik Lampu Down ligth 4'&3', 18 watt+instalasi+fhiting 23.00 bh 130,000 2,990,000 ###Lampu Wastapel 1.00 bh 210,000 210,000 ###Lampu sorot taman 4.00 bh 150,000 600,000 ###Lampu Taman 4.00 bh 367,500 1,470,000 ###

OutletStop kontak Brocoplano+ Instalasi 11.00 bh 115,000 1,265,000 ###Telepon brocoplano +instalasi 3.00 bh 126,000 378,000 ###Tv brocoplano + instalasi 6.00 bh 126,000 756,000 ###Saklar Seri 8.00 bh 57,750 462,000 ###Saklar Hotel 2.00 bh 84,000 168,000 ###

LISTRIK LANTAI ATASBox panel Presto 4 grup 1.00 bh 106,313 106,313 ###MCB 10 A 4.00 bh 36,750 147,000 ###

Titik Lampu Titik Lampu Down ligth 4'&3', 18 watt+instalasi+fhiting 20.00 bh 130,000 2,600,000 ###Titik Lampu fhiting broco+lampu 11 watt 2.00 bh 89,250 178,500 ###Lampu Wastapel 2.00 bh 210,000 420,000 ###

OutletStop kontak Brocoplano+ Instalasi 12.00 bh 115,000 1,380,000 ###Telepon brocoplano +instalasi 7.00 bh 126,000 882,000 ###Tv broco plano + instalasi 7.00 bh 126,000 882,000 ###Saklar Tunggal 1.00 bh 47,250 47,250 ###Saklar Seri 6.00 bh 57,750 346,500 ###Saklar Hotel 1.00 bh 84,000 84,000 ###Penangkal petir 1.00 1,522,500 1,522,500 ###

VIII PLUMBING Total VIII 24,684,5101 Instalasi Air Bersih

Pipa 1 ex maspion aw 20.00 m' 20,475 409,500 ###Pipa 3/4' ex maspiom aw 40.00 m' 19,055 762,200 ###Pipa 1/2' ex maspion aw 15.00 m' 16,275 244,125 ###Acessoris Rucika 1.00 ls 450,000 450,000 ###

m2

m2

m2

m2

of 53







M2

Bobot Pkrjaan

2 Instalasi air panas 72.00 m' 47,500 3,420,000 ###3 Solar water heater. ex Sun rain kapaitas 200 L TZBB 18.16 1.00 m' 9,500,000 9,500,000 ###4 Torn Galvanis kapasitas 1 m3 + Stop kontak+pelampung 2.00 m' 2,812,500 5,625,000 ###5 Pompa pendorong 125 watt+ Instalasi 1.00 bh 350,000 350,000 ###6 Instalasi air kotor + talang 3 "

Pipa 3"ex maspion aw 55.50 m' 34,000 1,887,000 ###Pipa 4"ex maspion aw 40.47 m' 35,500 1,436,685 ###Acessoris 1.00 ls 600,000 600,000 ###

IX KAMAR MANDI, DAPUR & ALAT SANITAIR Total IX 32,698,1901 Kamar mandi Bawah Tangga 150 X 250 CM T=220 cm, Lt dasar

Keramik dinding 30/60 ex Granito TILE 14.08 157,928 2,223,626 ###Keramik lantai 40x40 ex Castillo anpolished 5.1 134,239 684,618 ###Closed Duduk ex toto Putih 1 bh 1,322,500 1,322,500 ###Jet Spry 1 bh 70,000 70,000 ###Wastapel Ex HGC+ Kran panas dinging 1 bh 700,000 700,000 ###Floor Drain 1 bh 47,000 47,000 ###

2 Kamar mandi Pembantu 125 X 200 CM T=220 cm, Lt bastmenKeramik dinding 30/30 ex genova ivori 7.15 81,876 585,413 ###Keramik lantai 30x30 ex genova anpolished 1.80 81,876 147,377 ###Closed jongkok ex Toto White 1 m' 172,500 172,500 ###Keran 2 bh 35,000 70,000 ###Floor Drain 1 bh 47,000 47,000 ###

3 Kamar mandi anak 200 x 250 cm t240cm, Lt atas

Keramik dinding 30/60 ex Granito TILE 17.28 157,928 2,728,996 ###

Keramik lantai 60x60 ex Castilo anpolished 6 134,239 805,433 ###Closed duduk exToto White 1 bh 1,520,875 1,520,875 ###Jet Spry 1 bh 70,000 70,000 ###

Wastapel Ex Hgc Kran panas dinging + Kaca Cermin 1 bh 850,000 850,000 ###Shower ex toto+Head panas dingin 1 bh 2,225,000 2,225,000 ###Floor Drain 1 bh 67,000 67,000 ###

4 Kamar mandi R. Utama 200 x 350 cm t240cm, Lt atasKeramik dinding 30/60 ex Granito TILE 23.00 187,942 4,322,671 ###Keramik lantai 60x60 ex Castilo anpolished 8.40 187,942 1,578,714 ###Closed duduk ex Toto White 1.00 1,520,875 1,520,875 ###Jet Spry 1.00 bh 70,000 70,000 ###Shower ex toto+Head panas dingin 1.00 bh 2,225,000 2,225,000 ###Wastapel Ex Hgc Kran panas dinging + Kaca Cermin 1.00 bh 2,550,000 2,550,000 ###Floor Drain 1.00 bh 67,000 67,000 ###

5 DapurKeramik dinding 30/60 ex Granito TILE 3.60 187,942 676,592 ###Meja granit 60 x 600 cm 6.00 450,000 2,700,000 ###Zink 1.00 bh 200,000 200,000 ###Kran Panas dingin 1.00 bh 200,000 200,000 ###Pintu lemari bawah meja multiplek 9mm lapis kayu megatik 6.00 m' 375,000 2,250,000 ###

X PEKERJAAN LAIN-LAIN Total X 15,845,500Relling Tangga besi +head reling Kayu kamper 9.10 m' 530,000 4,823,000 ###Relling balkon besihollow 4.00 m' 350,000 1,400,000 ###

Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 150 cm 1.00 ls 1,850,000 1,850,000 ###

Canofi Jemuran 20.00 250,000 5,000,000 ###Tangga ke Torn 1.00 ls 500,000 500,000 ###PAGAR

Jembatan grill Besi 5.50 m' 315,000 1,732,500 ###

Batu templek Pagar depan 4.00 m' 135,000 540,000 ###

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

53RAB

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 28,500.00 570.00

mandor org 0.0050 47,500.00 237.50

Total 0.00 807.50 807.50

1M' PEKERJAAN GUDANG

Kaso Albasia 0.0150 600,000.00 9,000.00

Papan Albasia 0.0300 625,000.00 18,750.00

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 28,500.00 4,275.00 4,275.00

Tukan Kayu org 0.3500 37,000.00 12,950.00 12,950.00

Mandor org 0.0200 47,500.00 950.00 950.00

Total 76,203.70 18,175.00 94,378.70

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 1,150,000.00 1,150,000.00

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

3,431,500.00 3,000,000.00 6,431,500.00

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 625,000.00 5,000.00

Paku kg 0.0200 17,500.00 350.00

Alat bantu ls 1.0000 500.00 500.00

Pekerja org 0.1000 28,500.00 2,850.00

Tukan Kayu org 0.2200 37,000.00 8,140.00

Mandor org 0.0050 47,500.00 237.50

Total 13,050.00 11,227.50 24,277.50

4 1M3 GALAIN TANAH KEDALAMA 1 M'

Pekerja org 0.8000 42,750.00 34,200.00

Mandor org 0.0400 71,250.00 2,850.00

Alat bantu ls 1.0000 500.00 500.00

Total 500.00 37,050.00 37,550.00

5 1M3 URUGAN TANAH KEMBALI

Pekerja org 0.1920 28,500.00 5,472.00

Mandor org 0.0190 47,500.00 902.50

Alat bantu ls 1.0000 500.00 500.00

Total 500.00 6,374.50 6,874.50

6 1M' GALAIAN STRAUST ¢ 30 CM

Pekerja org 0.7500 28,500.00 21,375.00

Mandor org 0.0550 47,500.00 2,612.50

Alat bantu ls 1.0000 1,500.00 1,500.00

Total 1,500.00 23,987.50 25,487.50

7 1 M3 URUGAN PASIR

Pasir Urug 1.1500 45,000.00 51,750.00

m3

m3

m2

m3

m3

m3

53RAB





Luas m2 : 654.98






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

a b c d e f g h

Alat bantu ls 1.0000 500.00 500.00

Pekerja org 0.3000 28,500.00 8,550.00

Mandor org 0.0100 47,500.00 475.00

Total 52,250.00 9,025.00 61,275.00

8 1 M3 PASANGAN ANSTAMPING

Batu belah 1.1500 110,000.00 126,500.00

Alat bantu ls 1.0000 750.00 750.00

Pekerja org 0.7800 28,500.00 22,230.00

Tukang tembok org 0.3900 35,000.00 13,650.00

Mandor org 0.0390 47,500.00 1,852.50

Total 127,250.00 37,732.50 164,982.50

1 M3 URUGAN TANAH KEMBALI

Pekerja Setengah Terampil 0.1920 28,500.00 5,472.00

Mandor 0.0190 47,500.00 902.50

Alat Bantu 1.0000 500.00 500.00

Total 500.00 6,374.50 6,874.50

9 1 M3 PASANGAN BATU BELAH 1 Pc : 4 Ps

Batu Belah 1.0500 110,000.00 115,500.00

Pasir pasang 0.5200 91,666.67 47,666.67

Semen Portland kg 103.0000 1,100.00 113,300.00

Alat Bantu ls 1.0000 1,500.00 1,500.00

Pekerja org 1.5000 28,500.00 42,750.00

Tukang Tembok org 0.6800 35,000.00 23,800.00

Mandor org 0.0750 47,500.00 3,562.50

Total 277,966.67 70,112.50 348,079.17

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

Bata merah jati wangi bh 72.0000 350.00 25,200.00

Pasir Pasang 0.0400 91,666.67 3,666.67


Alat bantu ls 1.0000 750.00 750.00

Pekerja org 0.3200 28,500.00 9,120.00


Mandor org 0.0150 47,500.00 712.50

Total 45,423.67 13,682.50 59,106.17

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

Bata merah jati wangi bh 70.0000 350.00 24,500.00

Pasir Pasang 0.0850 91,666.67 7,791.67


Alat bantu ls 1.0000 750.00 750.00

Pekerja org 0.3200 28,500.00 9,120.00


Mandor org 0.0150 47,500.00 712.50

Total 43,689.67 13,682.50 57,372.17

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

Pasir pasang 0.0210 91,666.67 1,925.00


Alat Bantu ls 1.0000 750.00 750.00

Pekerja org 0.1000 28,500.00 2,850.00


Mandor org 0.0130 47,500.00 617.50

Total 10,903.00 9,067.50 19,970.50

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

Pasir pasang 0.0210 91,666.67 1,925.00


Alat Bantu ls 1.0000 750.00 750.00

Pekerja org 0.1000 28,500.00 2,850.00

m3

m3

m3

m3

m3

m3

m3

53RAB





Luas m2 : 654.98






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

a b c d e f g h


Mandor org 0.0130 47,500.00 617.50

Total 8,527.00 9,067.50 17,594.50

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 28,500.00 1,710.00

Tukang Kayu org 0.2500 37,000.00 9,250.00

Mandor org 0.0250 47,500.00 1,187.50

Total 91,050.00 12,147.50 103,197.50

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 28,500.00 14,250.00

Tukang Kayu org 2.5000 37,000.00 92,500.00

Mandor org 1.0000 47,500.00 47,500.00

Total 33,025.00 154,250.00 187,275.00

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 28,500.00 14,250.00

Tukang Kayu org 2.2000 37,000.00 81,400.00

Mandor org 1.0000 47,500.00 47,500.00

Total 30,900.00 143,150.00 174,050.00

17 1M2 KACA RAYBEN 5 MM

Kaca rayben 5 mm 1.1000 85,000.00 93,500.00

Pekerja org 0.0150 28,500.00 427.50

Tukang Kayu org 0.1600 37,000.00 5,920.00

Mandor org 0.0080 47,500.00 380.00

Total 93,500.00 6,727.50 100,227.50

18 1M2 KACA POLOS 5 MM

Kaca polos 5 mm 1.1000 70,000.00 77,000.00

Pekerja org 0.0150 28,500.00 427.50

Tukang Kayu org 0.1600 37,000.00 5,920.00

Mandor org 0.0080 47,500.00 380.00

Total 77,000.00 6,727.50 83,727.50

19 1BH PASANG ENGSEL PINTU

Engsel pintu bh 1.0000 10,500.00 10,500.00

Pekerja org 0.0150 28,500.00 427.50

Tukang Kayu org 0.1600 37,000.00 5,920.00

Mandor org 0.0080 47,500.00 380.00

Total 10,500.00 6,727.50 17,227.50

20 1BH PASANG ENGSEL PINTU

Engsel Jendela bh 1.0000 15,000.00 15,000.00

Pekerja org 0.0100 28,500.00 285.00

Tukang Kayu org 0.1200 37,000.00 4,440.00

Mandor org 0.0040 47,500.00 190.00

Total 15,000.00 4,915.00 19,915.00

21 1BH PASANG KUNCI PINTU

Kunci Pintu bh 1.0000 265,000.00 265,000.00

Pekerja org 0.0100 28,500.00 285.00

Tukang Kayu org 0.5100 37,000.00 18,870.00

Mandor org 0.0050 47,500.00 237.50

m3

m3

m2

m2

53RAB





Luas m2 : 654.98






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

a b c d e f g h

Total 265,000.00 19,392.50 284,392.50

22 1BH PASANG KUNCI KAMAR MANDI

Kunci Pintu bh 1.0000 160,000.00 160,000.00

Pekerja org 0.0100 28,500.00 285.00

Tukang Kayu org 0.5100 37,000.00 18,870.00

Mandor org 0.0050 47,500.00 237.50

Total 160,000.00 19,392.50 179,392.50

23 1BH PASANG SPRING KNIP

Spring knip bh 1.0000 17,500.00 17,500.00

Pekerja org 0.0150 28,500.00 427.50

Tukang Kayu org 0.1500 37,000.00 5,550.00

Mandor org 0.0080 47,500.00 380.00

Total 17,500.00 6,357.50 23,857.50

24 1BH PASANG HAK ANGIN JENDELA

Hak angin bh 1.0000 35,000.00 35,000.00

Pekerja org 0.0150 28,500.00 427.50

Tukang Kayu org 0.1500 37,000.00 5,550.00

Mandor org 0.0080 47,500.00 380.00

Total 35,000.00 6,357.50 41,357.50

25 1 M2 PASANGAN ATAP GETENG EX CP,CISANGKAN

Genteng beton plat 10.0000 5,300.00 53,000.00

Pekerja org 0.1000 28,500.00 2,850.00


Mandor org 0.0080 47,500.00 380.00

Total 53,000.00 4,340.00 57,340.00

26 1 M2 PASANGAN BUBUNGAN EX CP,CISANGKAN

Bubungan 3.5000 18,500.00 64,750.00

Pasir Pasang 0.0320 91,666.67 2,933.33


Alat Bantu ls 1.0000 1,000.00 1,000.00

Pekerja org 0.1500 28,500.00 4,275.00


Mandor org 0.0080 47,500.00 380.00

Total 77,483.33 7,726.00 85,209.33

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 28,500.00

Tukang org 37,000.00

Mandor org 47,500.00

Total

1M2 PASANGAN PLAFOND GIPSUM T=9MM

Board gipsum 0.3610 55,000.00 19,855.00

Paku gipsum kg 0.0500 17,500.00 875.00

Dempul kg 0.1000 17,500.00 1,750.00

Kain m' 4.0000 160.00 640.00

Alat bantu ls 1.0000 750.00 750.00

Pekerja org 0.0351 28,500.00 1,000.35

Tukang org 0.0800 37,000.00 2,960.00

Mandor org 0.0015 47,500.00 71.25

Total 23,870.00 4,031.60 27,901.60

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 28,500.00 997.50

Tukang org 0.0450 37,000.00 1,665.00

Mandor org 0.0015 47,500.00 71.25

m2

m2

m2

m2

m2

53RAB





Luas m2 : 654.98






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

a b c d e f g h

Total 9,975.00 2,733.75 12,708.75

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 28,500.00 997.50

Tukang org 0.0450 37,000.00 1,665.00

Mandor org 0.0015 47,500.00 71.25

Total 13,025.00 2,733.75 15,758.75

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


Pasir Beton 0.5400 136,363.64 73,636.36

Split 1/2 0.8100 136,363.64 110,454.55

Alat Bantu ls 1.0000 10,000.00 10,000.00

Pekerja org 1.7000 28,500.00 48,450.00

Tukang org 0.3850 37,000.00 14,245.00

Mandor org 0.1500 47,500.00 7,125.00

Total 537,840.91 69,820.00 607,660.91

1KG BESI TERPASANG

Besi Beton Rata-Rata kg 1.0500 10,500.00 11,025.00

Kawat Beton kg 0.0100 10,500.00 105.00

alat Bantu ls 1.0000 750.00 750.00

Pekerja org 0.0250 28,500.00 712.50

Tukang Besi Beton Terampil org 0.0250 37,000.00 925.00

Mandor org 0.0050 47,500.00 237.50

Total 11,880.00 1,875.00 13,755.00

1M2 BEKISTING UNTUK SLOOF

Papan albasia 0.0350 600,000.00 21,000.00

paku kg 0.3000 17,500.00 5,250.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.2500 28,500.00 7,125.00

tukang org 0.2800 37,000.00 10,360.00

mandor org 0.0050 47,500.00 237.50

Total 27,000.00 17,722.50 44,722.50

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 28,500.00 7,125.00

tukang org 0.2800 37,000.00 10,360.00

mandor org 0.0050 47,500.00 237.50

Total 81,500.00 17,722.50 99,222.50

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 1,100.00 12,518.00

pasir pasang 0.0420 91,666.67 3,850.00

semen warna kg 0.5000 3,800.00 1,900.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 28,500.00 4,275.00

tukang org 0.3300 37,000.00 12,210.00

mandor org 0.0300 47,500.00 1,425.00

145,518.00 17,910.00 163,428.00

1 M2 LANTAI KERAMIK 60X60 ANPOLISHED

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

semen kg 11.3800 1,100.00 12,518.00

pasir pasang 0.0420 91,666.67 3,850.00

semen warna kg 0.5000 3,800.00 1,900.00

alat bantu ls 1.0000 750.00 750.00

m2

m3

m3

m3

m2

m3

m2

m3

m2

m3

53RAB





Luas m2 : 654.98






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

a b c d e f g h

pekerja org 0.1500 28,500.00 4,275.00

tukang org 0.3300 37,000.00 12,210.00

mandor org 0.0300 47,500.00 1,425.00

114,504.11 17,910.00 132,414.11

1 M2 LANTAI KERAMIK 40X40 POLISHED

keramik lantai40 X 40 granito 1.1000 80,000.00 88,000.00

semen kg 11.3800 1,100.00 12,518.00

pasir pasang 0.0420 91,666.67 3,850.00

semen warna kg 0.5000 3,800.00 1,900.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 28,500.00 4,275.00

tukang org 0.3300 37,000.00 12,210.00

mandor org 0.0300 47,500.00 1,425.00

107,018.00 17,910.00 124,928.00

1 M2 LANTAI KERAMIK30 X 30 POLISHED

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

semen kg 11.3800 1,100.00 12,518.00

pasir pasang 0.0420 91,666.67 3,850.00

semen warna kg 0.5000 3,800.00 1,900.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 28,500.00 4,275.00

tukang org 0.3300 37,000.00 12,210.00

mandor org 0.0300 47,500.00 1,425.00

68,518.00 17,910.00 86,428.00

1 M2 LANTAI DINDING 25X 33 POLISHED

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

semen kg 11.3800 1,100.00 12,518.00

pasir pasang 0.0420 91,666.67 3,850.00

semen warna kg 0.5000 3,800.00 1,900.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 28,500.00 4,275.00

tukang org 0.3300 37,000.00 12,210.00

mandor org 0.0300 47,500.00 1,425.00

70,718.00 17,910.00 88,628.00

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 1,100.00 12,518.00

pasir pasang 0.0420 91,666.67 3,850.00

semen warna kg 0.5000 3,800.00 1,900.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 28,500.00 4,275.00

tukang org 0.3300 37,000.00 12,210.00

mandor org 0.0300 47,500.00 1,425.00

140,018.00 17,910.00 157,928.00

1 M2 LANTAI Batu sikat

Batu sikat Lampung 1.1000 37,500.00 41,250.00

semen kg 11.3800 1,100.00 12,518.00

pasir pasang 0.0420 91,666.67 3,850.00

alat bantu ls 1.0000 750.00 750.00

pekerja org 0.1500 28,500.00 4,275.00

tukang org 0.9300 37,000.00 34,410.00

mandor org 0.1000 47,500.00 4,750.00

58,368.00 43,435.00 101,803.00

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

m2

m3

m2

m3

m2

m3

m2

m3

m2

m3

m2

m2

53RAB





Luas m2 : 654.98






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

a b c d e f g h

Kwas. bh 0.0150 3,500.00 52.50

Alat bantu ls 1.0000 1,000.00 1,000.00

pekerja org 0.0510 28,500.00 1,453.50

tukang org 0.0500 37,000.00 1,850.00

mandor org 0.0200 47,500.00 950.00

11,840.00 4,253.50 16,093.50

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 28,500.00 1,453.50

tukang org 0.0500 37,000.00 1,850.00

mandor org 0.0200 47,500.00 950.00

14,840.00 4,253.50 19,093.50

ANALISA KAMAR MANDI BAWAH TANGGA

150 X 200 CM Tinggi Keramik =200 cm

Keramik dinding 25/33 ex genova 15.0700 88,628.00 1,335,623.96

List genova m' 6.3000 78,000.00 491,400.00

Keramik lantai 30x30 ex genova anpolished 3.0000 86,428.00 259,284.00

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

3,441,307.96 35,000.00 3,476,307.96

m2

m2

m2

m2

53RAB


0.9

19.999998

7.2202158845

53RAB


7 1.98

6.93

13.7214

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



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 28,500

Tukan tembok org 35,000

Tukang Kayu org 37,000

Mandor org 47,500

A BAHAN AGREGAT KASAR & BAHAN PEUTUP DINDING

1 Tanah urug

2 Pasir urug 45,000

3 Pasir pasang 91,667

4 Pasir beton 136,364

5 Batu belah 110,000

6 Batu Split 1/2 136,364

7 Batu Split 2/3 136,364

8 Batu Bali Grey 150,000

9 Semen Holcim kg 1,100

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 jati wangi bh 355

15 Bata merah garut bh 350

B BAHAN LOGAM

1 Besi Beton U -24, ¢ 6 - 22 mm kg 10,500 9615.38462 Besi Beton U -32 (ulir) D 8 - D 22 mm kg 10,500

3 Kawat beton kg 10,500

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 625,000

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 55,000

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 1,150,000

BAHAN PENUTUP ATAP

Genteng plat beton ex cp bh 5,300

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 80,000

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

Nomor : 001/PS-TEK/VIII/2008Pekerjaan : Struktur, Arsitektur, ME, PlumbingProyek : Rumah TinggalLuas : 220.00 m2Lokasi : Kavling 2BPemilik : Bapk Cacok

No Tipe Kusen Unit Luas Pj Kusen Jalusi

Lantai Semi bastmenPintu Garasi 1 7.70P1 0P2 1 1.92 5.80P3 0PJ1 0PJ2 1 4.08 10.20PL1 0PL2 0J1 0J2 0J3 0J4 0V1 0

13.70 16.00Lantai Bawah

Pintu Garasi 0P1 2 5.22 15.40P2 0P3 1 1.51 5.10PJ1 1 11.25 25.14PJ2 0PL1 3 16.10 37.35PL2 1 7.42 12.57J1 1 8.27 20.15J2 1 2.84 10.35J3 0 5.51 17.20J4 0V1 1 0.77 5.00

58.88 148.26Lantai Atas

Pintu Garasi 0P1 3 7.83 23.10P2 2 3.84 11.60P3 0PJ1 1 11.25 25.14PJ2 0PL1 1 11.25 25.14PL2 1 4.08 10.20J1 1 8.27 20.15J2 2 2.84 10.35J3 1 5.51 17.20J4 1 4.94 15.45V1 1 0.39 2.50

60.18 160.83

m2 m1

Ls Pj Pintu Daun Jendela

Pintu Garasi 7.70P1 2.61 7.70P2 1.92 5.80P3 1.51 5.10 1PJ1 11.25 25.14 1 2PJ2 4.08 10.20 1 1PL1 5.37 12.45 2PL2 7.42 12.57 4J1 8.27 20.15 2J2 2.84 10.35 2J3 3.92 12.75 2J4 5.51 17.20J5 4.94 15.45 3V1 0.39 2.50

R E K A P I T U L A S I A N G G A R A N P E L A K S A N A A NNomor : 003/SBP-TEK/VII/2008Pekerjaan : Struktur, arsitekturProyek : Rumah tinggalLuas bangunan : 191.00 m2Lokasi : Puri Syailendra Kavling 29Pemilik : Bpk Adi

NO URAIAN PEKERJAANJUMLAH

RP

I PEKERJAAN PERSIAPAN 8,864,914

II PEKERJAAN STRUKTUR LANTAI BAWAH 54,888,877

III PEKERJAAN STRUKTUR LANTAI ATAS 19,477,939

IV PEKERJAAN ARSITEKTUR LANTAI BAWAH 94,610,844

V PEKERJAAN ARSITEKTUR LANTAI ATAS 57,089,923

VI PEKERJAAN ATAP 30,379,116

VII PEKERJAAN INSTALASI LISTRIK 15,190,800

VIII PLUMBING 23,830,275

IX KAMAR MANDI & ALAT SANITAIR 24,336,068

X PEKERJAAN LAIN-LAIN 17,683,000JUMLAH 346,351,756Jasa Konstruksi 10 % 0Grand total 346,351,756Dibulatkan 404,700,000HARGA PER M2 2,118,848

Bandung, 12 Desember 2008Disetujui, Yang membuat

Tia Setiabudhi Kardinal Direktur

Mengetahui,

A. Mauldi Sigit BudiartoKomisaris I Komisaris II

2.56

15.85

5.62

27.32

16.48

8.77

4.39

6.88

7.03

5.11100.00

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






I PEKERJAAN PERSIAPAN Total I 8,864,914Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untukBiaya-biaya:

1 Pembersihan lahan 0 848 0 0.003 Pekerjaan Bouwplank 68.00 ls 25,491 1,733,414 0.504 Air Kerja Jet Pam dalam 30m' + pompa sumitsu 250 watt 1.00 titik 6,431,500 6,431,500 1.865 Pembersihan akhir + buang brangkal 1.00 ls 700,000 700,000 0.20

II PEKERJAAN STRUKTUR LANTAI BAWAH Total II 54,888,8771 Pekerjaan Tanah

a Galian Pile cap 4.41 37,550 165,595 0.05b Galian Tanah Pondasi Straust ¢30 cm t=3m' 54.00 m' 25,488 1,376,325 0.40

c Urugan pasir pondasi pile cap t = 5 cm dipadatkan 0.44 64,339 28,373 0.01

d Lantai kerja pondasi pile cap t=5cm 0.44 20,969 9,247 0.003

e Urugan Tanah 40.00 20,624 824,940 0.24

2 Cor Straust Pile ¢ 30 t=3 4 D13,¢8-1700 3.82 1,516,766 5,787,981 1.67

3 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225 2.20 1,790,029 3,947,015 1.14

4 Pasangan batu kali 1 Pc : 5 Ps 4.38 313,271 1,370,562 0.40

5 Cor Sloof S1 13/30 4¢13,2¢10;¢8-200 beton K-225 2.78 2,570,934 7,159,022 2.07

6 Cor Sloof S2 13/20 4¢10;¢8-200 beton K-226 0.30 2,133,125 640,577 0.18

7 Cor Kolom K1 15/40 4¢13,2¢10;¢8-200 beton K-225 4.54 2,291,757 10,395,411 3.00

8 Cor Kolom Praktis 10/12 4¢8;¢6-170 beton K175 0.42 2,588,635 1,095,924 0.32

9 Cor balok beton B1 15/40 6D13, ;sk ¢8-100/170 1.02 2,291,757 2,346,186 0.68

10 Cor balok beton B2 15/30 4D13, 2¢10;sk ¢8-100/170 3.12 2,560,835 7,985,963 2.31

11 Cor Balok Anak B3 15/20 4D13 ; sk ¢8-100/170 0.57 2,560,835 1,451,993 0.42

12 Cor Topi beton atas Jendela 1.56 2,133,125 3,327,674 0.96

13 Cor Lantai Beton t=12 cm m8 K-225 0.00 2,487,019 0 0.00

14 Cor Tangga Service basement ¢10-170 beton K225 0.94 2,487,019 2,325,363 0.67

15 Cor Tangga Utama ¢10-170 beton K225 1.87 2,487,019 4,650,725 1.34III PEKERJAAN STRUKTUR LANTAI ATAS Total III 19,477,939

1 Cor Kolom K3 13/25 4D13;¢8-170 beton K225 2.34 2,570,934 6,015,985 1.74

2 Cor Kolom Praktis 10/15 4¢8;¢6-170 beton K175 0.46 2,588,635 1,198,667 0.35

3 Cor talang + ring balk beton 15/20 4D13, ;sk ¢8-100/200 3.53 2,362,668 8,328,404 2.40

4 Cor Plat Dak t=12 cm ¢8-170 Beton K225 0.45 2,487,019 1,119,158 0.325 Pekerjaan Waterproofing Bitumen

a Talang Dak beton, plat beton,Ruang jemuran 0.00 40,000 0 0.00

b Lantai kamar mandi 0.00 40,000 0 0.006 Cor Topi beton atas Jendela 1.32 2,133,125 2,815,724 0.81

IV PEKERJAAN ARSITEKTUR LANTAI BAWAH Total IV 94,610,844Pekerjaan dinding

1 Pas dinding bata merah 1/2 bt 1;5 181.48 60,241 10,932,195 3.16

2 Pas Plesteran 272.21 22,071 6,007,866 1.73

3 Pas acian dinding 272.21 9,330 2,539,743 0.73

4 Acian beton 20.00 9,330 186,600 0.05

5 Batu Bali Brown 48.00 185,000 8,880,000 2.56Sub Total 28,546,403


1 Tipe P1(Double teakwood ) L=90cm T=290 cm 3.00 bh 1,757,915 5,273,745 1.522 Tipe P2 (Double Teakwood) L=90cm T=240cm 2.00 bh 1,582,066 3,164,132 0.913 Tipe PJ1 (Pintu Panel) L=100cm T=290cm 1.00 bh 3,918,423 3,918,423 1.134 Tipe PJ2 1.00 bh 2,439,048 2,439,048 0.705 Tipe PJ3 1.00 bh 2,928,468 2,928,468 0.856 Tipe J1 6.00 bh 1,506,014 9,036,082 2.617 Tipe J2 1.00 bh 2,851,988 2,851,988 0.82

Sub Total 29,611,886Pekerjaan Plafond

1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 93.02 67,121 6,243,957 1.80

M2

Bobot Pkrja

an

m2

m3

m3

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







I PEKERJAAN PERSIAPAN Total I 8,864,914

M2

Bobot Pkrja

an

2 Pekerjaan list Plafond U almunium 1 cm 136.80 14,400 1,969,920 0.57Sub Total 8,213,877

Pekerjaan Lantai

- Pasir Urug 4.75 64,339 305,689 0.09

- Granit 60x60 ex esenza (Snoiw white ) Polished 37.15 155,257 5,767,783 1.67- (r.tamu,r.makan,r. hall tangga,r.keluarga,r. tidur tamu,dapur)- Plint Lantai kayu 5cm 136.80 m' 21,000 2,872,800 0.83

Granit 60x60 ex( esenza)Black beuaty Polished (teras depan belakang Samping) 32.13 155,257 4,987,618 1.44

- Keramik 30x30 ex Roman (Kamar pembantu, tangga belakang) 9.00 93,696 843,264 0.24

- LantaiTangga (kayu Kamper t=1.5 cm) 23.10 184,000 4,250,400 1.23

- Rabat beton (Coridor) 33.00 125,000 4,125,000 1.19Sub Total 23,152,554


1 Cat dinding Exterior ex Dulux watershill 68.05 15,000 1,020,797 0.29

2 Cat dinding Interior ex Mowilex 204.16 13,679 2,792,793 0.81

3 Cat Plafond ex Mowilek 93.02 13,679 1,272,533 0.37Sub Total 5,086,123

V PEKERJAAN ARSITEKTUR ATAS Total V 57,089,923Pekerjaan dinding

1 Pas dinding bata merah 1/2 bt 1;5 173.12 60,241 10,429,034 3.01

2 Pas Plesteran 259.68 22,071 5,731,350 1.65

3 Pas acian dinding 259.68 9,330 2,422,849 0.70Sub Total 18,583,233


1 Tipe P1(Double teakwood ) L=90cm T=235 cm 3.00 bh 1,757,915 5,273,745 1.522 Tipe P2 (Double Teakwood) L=90cm T=235cm 2.00 bh 1,582,066 3,164,132 0.913 Tipe PJ1 (panel) L=100cm T=235cm 1.00 bh 3,918,423 3,918,423 1.134 Tipe J1 7.00 bh 1,506,014 10,542,096 3.045 Tipe J2 1.00 bh 2,851,988 2,851,988 0.826 Tipe J3 2.00 bh 2,053,889 4,107,778 1.197 Tipe J4 1.00 bh 2,369,025 2,369,025 0.68

8 Jendela Bv 2.00 621,871 1,243,743 0.36Sub Total 33,470,930

Pekerjaan Plafond

1 Pekerjaan Plafond Gipsum 9mm Ex Elepand+rangka hollow 2/4 0.00 96,487 0 0.00

2 Pekerjaan list Plafond U almunium 1 cm 0.00 18,000 0 0.00Sub Total 0

Pekerjaan Lantai

1 Pasir Urug 0.00 64,339 0 0.00

2 Granit 60x60 ex esensa snow white(Hall) 0.00 155,257 0 0.00

3 Plint Lantai kayu 0.00 m' 21,000 0 0.00

4 Lantai Parquet (kamar tidur) 0.00 175,000 0 0.005 Granit 60x60 ex( esenza)Black beuaty Polished (balkon) 0.00 155,257 0 0.00

Keramik 30x30 ex Roman (jemuran + tangga) 9.00 93,696 843,264 0.24Sub Total 843,264

Pekerjaan Pengecatan1 Cat dinding Exterior ex Dulux watershill 64.92 15,000 973,814 0.282 Cat dinding Interior ex Mowilex 194.76 13,679 2,664,253 0.773 Cat Plafond ex Mowilek 0.00 13,679 0 0.004 Cat Lisplang 40.53 m' 13,679 554,429 0.16

Sub total 4,192,496VI PEKERJAAN ATAP Total VI 30,379,116

1 Rangka atap Steel strus 130.00 135,000 17,550,000 5.07

2 Penutup atap genteng beton plat ex Cisangkan 130.00 65,941 8,572,330 2.483 Bubungan Genteng Beton ex Cisangkan 28.50 m' 97,991 2,792,736 0.814 Bubungan apex (tiga arah) ex Cisangkan 2.00 bh 44,275 88,550 0.03

m2

m3

m2

m2

m2

m2

m2

m2

m3

m2

m2

m2

m2

m2

m2

m3

m2

m2

m2

m2

m2

m2

m2

m2

m2








M2

Bobot Pkrja

an

5 Ujung Bubungan ex Ccisangkan 4.00 bh 31,500 126,000 0.046 Lispang GRC 30 cm 34.00 m' 36,750 1,249,500 0.36

VII PEKERJAAN INSTALASI LISTRIK Total VII 15,190,800LISTRIK LANTAI BAWAH

Sub Panel & DayaBox panel Presto 4 grup 1.00 bh 141,750 141,750 0.04MCB 10 A 4.00 bh 36,750 147,000 0.04

Titik Lampu Instalasi Titik Lampu Kabel Eterna 3 x 1,5 27.00 bh 70,000 1,890,000 0.55Instalasi Titik Stop kontak Kabel Eterna 3 x 2,5 14.00 bh 80,000 1,120,000 0.32

OutletLampu Down ligth 4 "+lampu 18 Watt Philip 27.00 bh 86,250 2,328,750 0.67Telepon brocoplano +instalasi 2.00 bh 126,000 252,000 0.07Tv brocoplano + instalasi 4.00 bh 126,000 504,000 0.15Saklar Seri 8.00 bh 42,000 336,000 0.10Saklar Tripel 2.00 50,400 100,800 0.03Saklar Tunggal 4.00 37,800 151,200 0.04Saklar Hotel 2.00 bh 84,000 168,000 0.05Lampu Taman 3.00 350,000 1,050,000 0.30Lampu Wastafel 1.00 150,000 150,000 0.04

LISTRIK LANTAI ATASSub Panel & Daya

Box panel Presto 4 grup 1.00 bh 141,750 141,750 0.04MCB 10 A 4.00 bh 36,750 147,000 0.04

Titik Lampu Instalasi Titik Lampu Kabel Eterna 3 x 1,5 25.00 bh 70,000 1,750,000 0.51Instalasi Titik Stop kontak Kabel Eterna 3 x 2,5 11.00 bh 80,000 880,000 0.25

OutletLampu Down ligth 4 "+lampu 18 Watt Philip 23.00 bh 86,250 1,983,750 0.57Telepon brocoplano +instalasi 6.00 bh 126,000 756,000 0.22Tv brocoplano + instalasi 6.00 bh 126,000 756,000 0.22Saklar Seri 6.00 bh 42,000 252,000 0.07Saklar Tripel 2.00 50,400 100,800 0.03Saklar Hotel 1.00 bh 84,000 84,000 0.02Lampu Taman

VIII PLUMBING Total VIII 23,830,2751 Instalasi Air Bersih

Pipa 1 ex maspion aw 20.00 m' 19,500 390,000 0.11Pipa 3/4' ex maspiom aw 40.00 m' 18,500 740,000 0.21Pipa 1/2' ex maspion aw 15.00 m' 15,500 232,500 0.07Acessoris Rucika 1.00 ls 450,000 450,000 0.13

2 Instalasi air panas 72.00 m' 40,375 2,907,000 0.843 Solar water heater. ex Sun rain kapaitas 200 L TZBB 18.16 1.00 m' 9,500,000 9,500,000 2.744 Torn Galvanis kapasitas 1 m3 + Stop kontak+pelampung 2.00 m' 2,812,500 5,625,000 1.625 Pompa pendorong 125 watt+ Instalasi 1.00 bh 350,000 350,000 0.106 Instalasi air kotor + talang 3 "

Pipa 3"ex maspion aw 55.50 m' 31,000 1,720,500 0.50Pipa 4"ex maspion aw 40.47 m' 32,500 1,315,275 0.38Acessoris 1.00 ls 600,000 600,000 0.17

IX KAMAR MANDI, DAPUR & ALAT SANITAIR Total IX 24,336,0681 Kamar mandi Bawah 150 X 150 CM T=270 cm, Lt dasar

Keramik dinding 60/60 ex Snow white 14.31 163,019 2,332,808 0.67Keramik lantai 40x40 ex esenza anpolished 2.25 138,567 311,775 0.09Closed Duduk ex toto Putih 1 bh 1,322,500 1,322,500 0.38Jet Spry 1 bh 70,000 70,000 0.02Wastapel Ex HGC+ Kran panas dinging 1 bh 1,200,000 1,200,000 0.35Shower ex toto+Head panas dingin 1 bh 1,200,000 1,200,000 0.35Floor Drain 1 bh 47,000 47,000 0.01

2 Kamar mandi Pembantu 100 X 150 CM T=270 cm

m2

m2








M2

Bobot Pkrja

an

Keramik dinding 30/30 ex genova ivori 11.61 81,876 950,580 0.27Keramik lantai 30x30 ex genova anpolished 1.50 81,876 122,814 0.04Closed jongkok ex Toto White 1 m' 172,500 172,500 0.05Keran 1 bh 35,000 35,000 0.01Floor Drain 1 bh 47,000 47,000 0.01


Keramik dinding 60/60 ex Snow white 17.82 163,019 2,905,006 0.84

Keramik lantai 40x40 ex esenza anpolished 3.225 138,567 446,877 0.13Closed Duduk ex toto Putih 1 bh 1,322,500 1,322,500 0.38Jet Spry 1 bh 70,000 70,000 0.02

Wastapel Ex HGC+ Kran panas dinging 1 bh 1,200,000 1,200,000 0.35Shower ex toto+Head panas dingin 1 bh 1,200,000 1,200,000 0.35Floor Drain 1 bh 67,000 67,000 0.02

4 Kamar mandi R. Utama 175 x 300 cm t270cm, Lt atasKeramik dinding 60/60 ex Snow white 23.76 81,876 1,945,374 0.56Keramik lantai 40x40 ex esenza anpolished 3.225 81,876 264,050 0.08Closed Duduk ex toto Putih 1 bh 172,500 172,500 0.05Jet Spry 1 bh 70,000 70,000 0.02Wastapel Ex HGC+ Kran panas dinging 1 bh 47,000 47,000 0.01Shower ex toto+Head panas dingin 1 bh 1,200,000 1,200,000 0.35Floor Drain 1 bh 55,000 55,000 0.02

5 DapurKeramik dinding 30/60 ex Granito TILE 2.55 81,876 208,784 0.06Meja granit 60 x 600 cm 6.00 450,000 2,700,000 0.78Zink 1.00 bh 200,000 200,000 0.06Kran Panas dingin 1.00 bh 200,000 200,000 0.06Pintu lemari bawah meja multiplek 9mm lapis kayu megatik 6.00 m' 375,000 2,250,000 0.65

X PEKERJAAN LAIN-LAIN Total X 17,683,000Relling Tangga besi +head reling Kayu kamper 9.10 m' 530,000 4,823,000 1.39Relling Void besihollow 8.50 m' 350,000 2,975,000 0.86Relling balkon besihollow 4.50 m' 350,000 1,575,000 0.45

Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 150 cm 2.00 ls 1,850,000 3,700,000 1.07

Canofi Jemuran 8.25 250,000 2,062,500 0.60Tangga ke Torn 1.00 ls 500,000 500,000 0.14

Jembatan grill Besi 6.50 m' 315,000 2,047,500 0.59

100.00

m2

m2

m2

m2

m2

m2

m2

m2

m2

0.00

01,733,414

2.57

#VALUE! #VALUE!

0.212

0.35 31

78

11

9.47 12

66

18

26

#VALUE! 14

0.0190.960

1.64 0.300

1.260

0.42 2

17 dak50 talang 11.50 #DIV/0!

104,956,068

59 11

91,641

16

3 dak

0.00

222.30

843,264 2.37 #DIV/0!

#VALUE!

2,792,793 #REF! #DIV/0!

63

#REF! 5.37 #VALUE!

#REF!

10.45

3.50

6.9899.75 199.50 15.58885 31.1777

6.95 13.90 31.28985 62.5797

0.00

34.80 213.40 93.7574

6.834

3184000

41,250

511

5

0.00

4

0.02 #DIV/0!

#REF! #DIV/0!

100.000

TIME SCHEDULENomor : 003/SBP-TEK/XII/2008



Lu m2 : 191

Lokasi : Puri syailendra

Pemilik : Bpk Adi

No ITEM PEKERJAAN Volume Sat Bobot 01 Desember 2008 01 Januari 2009 01 Februari 2009 01 Maret 2009 01 April 2009 01 Mei 2009

2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 231 Pembersihan lahan 0 0.0003 Pekerjaan Bouwplank 68.00 ls 0.500 0.504 Air Kerja Jet Pam dalam 30m' + pompa sumitsu 250 watt 1.00 titik 1.857 1.865 Pembersihan akhir + buang brangkal 1.00 ls 0.202 0.20

1 Pekerjaan Tanaha Galian Pile cap 4.41 0.048 0.05b Galian Tanah Pondasi Straust ¢30 cm t=3m' 54.00 m' 0.397 0.40c Urugan pasir pondasi pile cap t = 5 cm dipadatkan 0.44 0.008 0.01d Lantai kerja pondasi pile cap t=5cm 0.44 0.003 0.00e Urugan Tanah 40.00 0.238 0.24

2 Cor Straust Pile ¢ 30 t=3 4 D13,¢8-1700 3.82 1.671 0.84 0.843 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225 2.20 1.140 0.38 0.38 0.384 Pasangan batu kali 1 Pc : 5 Ps 4.38 0.396 0.20 0.205 Cor Sloof S1 13/30 4¢13,2¢10;¢8-200 beton K-225 2.78 2.067 0.69 0.69 0.696 Cor Sloof S2 13/20 4¢10;¢8-200 beton K-226 0.30 0.185 0.06 0.06 0.067 Cor Kolom K1 15/40 4¢13,2¢10;¢8-200 beton K-225 4.54 3.001 0.75 0.75 0.75 0.758 Cor Kolom Praktis 10/12 4¢8;¢6-170 beton K175 0.42 0.316 0.16 0.169 Cor balok beton B1 15/40 6D13, ;sk ¢8-100/170 1.02 0.677 0.14 0.14 0.14 0.14 0.14

10 Cor balok beton B2 15/30 4D13, 2¢10;sk ¢8-100/170 3.12 2.306 0.46 0.46 0.46 0.46 0.4611 Cor Balok Anak B3 15/20 4D13 ; sk ¢8-100/170 0.57 0.419 0.08 0.08 0.08 0.08 0.0812 Cor Topi beton atas Jendela 1.56 0.961 0.32 0.32 0.3213 Cor Lantai Beton t=12 cm m8 K-225 0.00 0.000 0.00 0.00 0.0014 Cor Tangga Service ¢10-170 beton K225 0.94 0.671 0.34 0.3415 Cor Tangga Utama ¢10-170 beton K225 1.87 1.343 0.45 0.45 0.45

1 Cor Kolom K3 13/25 4D13;¢8-170 beton K225 2.34 1.737 0.29 0.29 0.29 0.29 0.29 0.292 Cor Kolom Praktis 10/15 4¢8;¢6-170 beton K175 0.46 0.346 0.17 0.173 Cor talang + ring balk beton 15/20 4D13, ;sk ¢8-100/200 3.53 2.405 0.80 0.80 0.804 Cor Plat Dak t=12 cm ¢8-170 Beton K225 0.45 0.323 0.11 0.11 0.115 Pekerjaan Waterproofing Bitumen 0.00

a Talang Dak beton, plat beton,Ruang jemuran 0.00 0.000 0.00 0.00b Lantai kamar mandi 0.00 0.000 0.00 0.00

6 Cor Topi beton atas Jendela 1.32 0.813 0.41 0.41Pekerjaan dinding

1 Pas dinding bata merah 1/2 bt 1;5 181.48 3.156 1.05 1.05 1.052 Pas Plesteran 272.21 1.735 0.58 0.58 0.583 Pas acian dinding 272.21 0.733 0.24 0.24 0.244 Acian beton 20.00 0.054 0.02 0.02 0.025 Batu Bali Brown 48.00 2.564 1.28 1.28


1 Tipe P1(Double teakwood ) L=90cm T=290 cm 3.00 bh 1.523 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.152 Tipe P2 (Double Teakwood) L=90cm T=240cm 2.00 bh 0.914 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.093 Tipe PJ1 (Pintu Panel) L=100cm T=290cm 1.00 bh 1.131 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.114 Tipe PJ2 1.00 bh 0.704 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.075 Tipe PJ3 1.00 bh 0.846 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.086 Tipe J1 6.00 bh 2.609 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.267 Tipe J2 1.00 bh 0.823 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.081 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 93.02 1.803 0.60 0.60 0.602 Pekerjaan list Plafond U almunium 1 cm 136.80 0.569 0.19 0.19 0.19

Pekerjaan Lantai- Pasir Urug 4.75 0.088 0.09- Granit 60x60 ex esenza (Snoiw white ) Polished 37.15 1.665 0.83 0.83- (r.tamu,r.makan,r. hall tangga,r.keluarga,r. tidur tamu,dapur)- Plint Lantai kayu 5cm 136.80 m' 0.829 0.41 0.41- Granit 60x60 ex( esenza)Black beuaty Polished (teras ) 32.13 1.440 1.44- Keramik 30x30 ex Roman (Kamar pembantu, tangga belakang) 9.00 0.243 0.24- LantaiTangga (kayu Kamper t=1.5 cm) 23.10 1.227 0.61 0.61- Rabat beton (Coridor) 33.00 1.191 1.19

Pekerjaan Pengecatan1 Cat dinding Exterior ex Dulux watershill 68.05 0.295 0.10 0.10 0.102 Cat dinding Interior ex Mowilex 204.16 0.806 0.27 0.27 0.273 Cat Plafond ex Mowilek 93.02 0.367 0.18 0.18

Pekerjaan dinding1 Pas dinding bata merah 1/2 bt 1;5 173.12 3.011 1.00 1.00 1.002 Pas Plesteran 259.68 1.655 0.55 0.55 0.553 Pas acian dinding 259.68 0.700 0.23 0.23 0.23


1 Tipe P1(Double teakwood ) L=90cm T=235 cm 3.00 bh 1.523 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.152 Tipe P2 (Double Teakwood) L=90cm T=235cm 2.00 bh 0.914 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.093 Tipe PJ1 (panel) L=100cm T=235cm 1.00 bh 1.131 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.114 Tipe J1 7.00 bh 3.044 0.30 0.30 0.30 0.30 0.30 0.30 0.30 0.30 0.30 0.305 Tipe J2 1.00 bh 0.823 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.086 Tipe J3 2.00 bh 1.186 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.127 Tipe J4 1.00 bh 0.684 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.078 Jendela Bv 2.00 0.359 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04

Pekerjaan Plafond1 Pekerjaan Plafond Gipsum 9mm Ex Elepand+rangka hollow 2/4 0.00 0.000 0.00 0.002 Pekerjaan list Plafond U almunium 1 cm 0.00 0.000 0.00 0.00

Pekerjaan Lantai1 Pasir Urug 0.00 0.000 0.002 Granit 60x60 ex esensa snow white(Hall) 0.00 0.000 0.003 Plint Lantai kayu 0.00 m' 0.000 0.004 Lantai Parquet (kamar tidur) 0.00 0.000 0.00 0.005 Granit 60x60 ex( esenza)Black beuaty Polished (balkon) 0.00 0.000 0.00

Keramik 30x30 ex Roman (jemuran + tangga) 9.00 0.243 0.24Pekerjaan Pengecatan

1 Cat dinding Exterior ex Dulux watershill 64.92 0.281 0.09 0.09 0.092 Cat dinding Interior ex Mowilex 194.76 0.769 0.26 0.26 0.263 Cat Plafond ex Mowilek 0.00 0.000 0.00 0.00 0.004 Cat Lisplang 40.53 m' 0.160 0.08 0.081 Rangka atap Steel strus 130.00 5.067 2.53 2.532 Penutup atap genteng beton plat ex Cisangkan 130.00 2.475 2.483 Bubungan Genteng Beton ex Cisangkan 28.50 m' 0.806 0.40 0.40

m2

m3

m3

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

m2

m3

m2

m2

m2

m2

m2

m2

m3

m2

m2

m2

m2

m2

m2

m3

m2

m2

m2

m2

m2

m2

m2

m2

m2

No ITEM PEKERJAAN Volume Sat Bobot 01 Desember 2008 01 Januari 2009 01 Februari 2009 01 Maret 2009 01 April 2009 01 Mei 2009

2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 234 Bubungan apex (tiga arah) ex Cisangkan 2.00 bh 0.026 0.01 0.015 Ujung Bubungan ex Ccisangkan 4.00 bh 0.036 0.02 0.026 Lispang GRC 30 cm 34.00 m' 0.361 0.18 0.18

LISTRIK LANTAI BAWAHSub Panel & Daya

Box panel Presto 4 grup 1.00 bh 0.041 0.04MCB 10 A 4.00 bh 0.042 0.04

Titik Lampu Instalasi Titik Lampu Kabel Eterna 3 x 1,5 27.00 bh 0.546 0.55Instalasi Titik Stop kontak Kabel Eterna 3 x 2,5 14.00 bh 0.323 0.32

OutletLampu Down ligth 4 "+lampu 18 Watt Philip 27.00 bh 0.672 0.67Telepon brocoplano +instalasi 2.00 bh 0.073 0.07Tv brocoplano + instalasi 4.00 bh 0.146 0.15Saklar Seri 8.00 bh 0.097 0.10Saklar Tripel 2.00 0.029 0.03Saklar Tunggal 4.00 0.044 0.04Saklar Hotel 2.00 bh 0.049 0.05Lampu Taman 3.00 0.303 0.30Lampu Wastafel 1.00 0.043 0.04


Box panel Presto 4 grup 1.00 bh 0.041 0.04MCB 10 A 4.00 bh 0.042 0.04

Titik Lampu Instalasi Titik Lampu Kabel Eterna 3 x 1,5 25.00 bh 0.505 0.51Instalasi Titik Stop kontak Kabel Eterna 3 x 2,5 11.00 bh 0.254 0.25

OutletLampu Down ligth 4 "+lampu 18 Watt Philip 23.00 bh 0.573 0.57Telepon brocoplano +instalasi 6.00 bh 0.218 0.22Tv brocoplano + instalasi 6.00 bh 0.218 0.22Saklar Seri 6.00 bh 0.073 0.07Saklar Tripel 2.00 0.029 0.03Saklar Hotel 1.00 bh 0.024 0.02Lampu Taman

1 Instalasi Air BersihPipa 1 ex maspion aw 20.00 m' 0.113 0.03 0.03 0.03 0.03Pipa 3/4' ex maspiom aw 40.00 m' 0.214 0.05 0.05 0.05 0.05Pipa 1/2' ex maspion aw 15.00 m' 0.067 0.02 0.02 0.02 0.02Acessoris Rucika 1.00 ls 0.130 0.03 0.03 0.03 0.03

2 Instalasi air panas 72.00 m' 0.839 0.42 0.423 Solar water heater. ex Sun rain kapaitas 200 L TZBB 18.16 1.00 m' 2.743 2.744 Torn Galvanis kapasitas 1 m3 + Stop kontak+pelampung 2.00 m' 1.624 1.625 Pompa pendorong 125 watt+ Instalasi 1.00 bh 0.101 0.106 Instalasi air kotor + talang 3 "

Pipa 3"ex maspion aw 55.50 m' 0.497 0.12 0.12 0.12 0.12Pipa 4"ex maspion aw 40.47 m' 0.380 0.09 0.09 0.09 0.09Acessoris 1.00 ls 0.173 0.04 0.04 0.04 0.04

1 Kamar mandi Bawah 150 X 150 CM T=270 cm, Lt dasar 0.00 0.00Keramik dinding 60/60 ex Snow white 14.31 0.674 0.34 0.34Keramik lantai 40x40 ex esenza anpolished 2.25 0.090 0.05 0.05Closed Duduk ex toto Putih 1 bh 0.382 0.19 0.19Jet Spry 1 bh 0.020 0.01 0.01Wastapel Ex HGC+ Kran panas dinging 1 bh 0.346 0.17 0.17Shower ex toto+Head panas dingin 1 bh 0.346 0.17 0.17Floor Drain 1 bh 0.014 0.01

2 Kamar mandi Pembantu 100 X 150 CM T=270 cm 0.00 0.00Keramik dinding 30/30 ex genova ivori 11.61 0.274 0.14 0.14Keramik lantai 30x30 ex genova anpolished 1.50 0.035 0.02 0.02Closed jongkok ex Toto White 1 m' 0.050 0.02 0.02Keran 1 bh 0.010 0.01 0.01Floor Drain 1 bh 0.014 0.01 0.01

3 Kamar mandi anak 150 x 215 cm t270cm, Lt atasKeramik dinding 60/60 ex Snow white 17.82 0.839 0.42 0.42Keramik lantai 40x40 ex esenza anpolished 3.225 0.129 0.06 0.06Closed Duduk ex toto Putih 1 bh 0.382 0.19 0.19Jet Spry 1 bh 0.020 0.01 0.01Wastapel Ex HGC+ Kran panas dinging 1 bh 0.346 0.17 0.17Shower ex toto+Head panas dingin 1 bh 0.346 0.17 0.17Floor Drain 1 bh 0.019 0.01 0.01

4 Kamar mandi R. Utama 175 x 300 cm t270cm, Lt atasKeramik dinding 60/60 ex Snow white 23.76 0.562 0.28 0.28Keramik lantai 40x40 ex esenza anpolished 3.225 0.076 0.04 0.04Closed Duduk ex toto Putih 1 bh 0.050 0.02 0.02Jet Spry 1 bh 0.020 0.01 0.01Wastapel Ex HGC+ Kran panas dinging 1 bh 0.014 0.01 0.01Shower ex toto+Head panas dingin 1 bh 0.346 0.17 0.17Floor Drain 1 bh 0.016 0.01 0.01

5 DapurKeramik dinding 30/60 ex Granito TILE 2.55 0.060 0.03 0.03Meja granit 60 x 600 cm 6.00 0.780 0.39 0.39Zink 1.00 bh 0.058 0.03 0.03Kran Panas dingin 1.00 bh 0.058 0.03 0.03Pintu lemari bawah meja multiplek 9mm lapis kayu megatik 6.00 m' 0.650 0.32 0.32

Relling Tangga besi +head reling Kayu kamper 9.10 m' 1.393 0.70 0.70Relling Void besihollow 8.50 m' 0.859 0.43 0.43Relling balkon besihollow 4.50 m' 0.455 0.23 0.23Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 15 2.00 ls 1.068 1.07Canofi Jemuran 8.25 0.595 0.30 0.30Tangga ke Torn 1.00 ls 0.144 0.07 0.07Jembatan grill Besi 6.50 m' 0.591 0.30 0.30

Kumulatif 100.000 2.80 2.08 4.84 5.30 4.69 5.62 3.36 3.40 3.16 4.96 4.04 4.89 4.03 8.27 7.47 6.95 7.60 7.96 4.53 1.97 1.86 0.20

Rencana 2.80 4.88 9.73 15.02 19.72 25.34 28.70 32.11 35.27 40.23 44.26 49.15 53.18 61.45 68.93 75.88 83.48 91.44 95.97 97.94 99.80 100.00

Aktual

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

L A P O R A N P R O G R E SNomor : 003/SBP-TEK/XII/2008

Proyek : Rumah Tinggal Lokasi : Puri syailendra kavling 29Luas : 191Pemilik : Bpk AdiPeriode : Minggu Ke 2

No ITEM PEKERJAAN Volume SatProgres

Minggu 1

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

1 Pembersihan lahan 0 0.003 Pekerjaan Bouwplank 68.00 ls 0.50 0.504 Air Kerja Jet Pam dalam 30m' + pompa sumitsu 250 watt 1.00 titik 1.86 0.465 Pembersihan akhir + buang brangkal 1.00 ls 0.20

II PEKERJAAN STRUKTUR LANTAI BAWAH Total II1 Pekerjaan Tanah

a Galian Pile cap 4.41 0.05 0.05b Galian Tanah Pondasi Straust ¢30 cm t=3m' 54.00 m' 0.40 0.40

c Urugan pasir pondasi pile cap t = 5 cm dipadatkan 0.44 0.01

d Lantai kerja pondasi pile cap t=5cm 0.44 0.003

e Urugan Tanah 40.00 0.24

2 Cor Straust Pile ¢ 30 t=3 4 D13,¢8-1700 3.82 1.67 0.42

3 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225 2.20 1.14 0.28

4 Pasangan batu kali 1 Pc : 5 Ps 4.38 0.40

5 Cor Sloof S1 13/30 4¢13,2¢10;¢8-200 beton K-225 2.78 2.07 0.31

6 Cor Sloof S2 13/20 4¢10;¢8-200 beton K-226 0.30 0.18 0.03

7 Cor Kolom K1 15/40 4¢13,2¢10;¢8-200 beton K-225 4.54 3.00 0.45

8 Cor Kolom Praktis 10/12 4¢8;¢6-170 beton K175 0.42 0.32

9 Cor balok beton B1 15/40 6D13, ;sk ¢8-100/170 1.02 0.68

10 Cor balok beton B2 15/30 4D13, 2¢10;sk ¢8-100/170 3.12 2.31

11 Cor Balok Anak B3 15/20 4D13 ; sk ¢8-100/170 0.57 0.42

12 Cor Topi beton atas Jendela 1.56 0.96

13 Cor Lantai Beton t=12 cm m8 K-225 0.00 0.00

14 Cor Tangga Service basement ¢10-170 beton K225 0.94 0.67

15 Cor Tangga Utama ¢10-170 beton K225 1.87 1.34III PEKERJAAN STRUKTUR LANTAI ATAS Total III

1 Cor Kolom K3 13/25 4D13;¢8-170 beton K225 2.34 1.74

2 Cor Kolom Praktis 10/15 4¢8;¢6-170 beton K175 0.46 0.35

3 Cor talang + ring balk beton 15/20 4D13, ;sk ¢8-100/200 3.53 2.40

4 Cor Plat Dak t=12 cm ¢8-170 Beton K225 0.45 0.325 Pekerjaan Waterproofing Bitumen

a Talang Dak beton, plat beton,Ruang jemuran 0.00 0.00

b Lantai kamar mandi 0.00 0.00

6 Cor Topi beton atas Jendela 1.32 0.81

Progres rencana 2.80Progres aktual 2.90

Bandung, 19 Desember 2008

M2

Bobot Pkrja

an

m2

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m2

m2

Kardinal

IV PEKERJAAN ARSITEKTUR LANTAI BAWAH Total IVPekerjaan dinding

1 Pas dinding bata merah 1/2 bt 1;5 181.48 3.16

2 Pas Plesteran 272.21 1.73

3 Pas acian dinding 272.21 0.73

4 Acian beton 20.00 0.05

5 Batu Bali Brown 48.00 2.56Sub Total


1 Tipe P1(Double teakwood ) L=90cm T=290 cm 3.00 bh 1.522 Tipe P2 (Double Teakwood) L=90cm T=240cm 2.00 bh 0.913 Tipe PJ1 (Pintu Panel) L=100cm T=290cm 1.00 bh 1.134 Tipe PJ2 1.00 bh 0.705 Tipe PJ3 1.00 bh 0.856 Tipe J1 6.00 bh 2.617 Tipe J2 1.00 bh 0.82

Sub Total Pekerjaan Plafond

1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 93.02 1.80

2 Pekerjaan list Plafond U almunium 1 cm 136.80 0.57Sub Total

Pekerjaan Lantai

- Pasir Urug 4.75 0.09

- Granit 60x60 ex esenza (Snoiw white ) Polished 37.15 1.67- (r.tamu,r.makan,r. hall tangga,r.keluarga,r. tidur tamu,dapur)- Plint Lantai kayu 5cm 136.80 m' 0.83

Granit 60x60 ex( esenza)Black beuaty Polished (teras depan belakang Samping) 32.13 1.44

- Keramik 30x30 ex Roman (Kamar pembantu, tangga belakang) 9.00 0.24

- LantaiTangga (kayu Kamper t=1.5 cm) 23.10 1.23

- Rabat beton (Coridor) 33.00 1.19Sub Total


1 Cat dinding Exterior ex Dulux watershill 68.05 0.29

2 Cat dinding Interior ex Mowilex 204.16 0.81

3 Cat Plafond ex Mowilek 93.02 0.37Sub Total

V PEKERJAAN ARSITEKTUR ATAS Total VPekerjaan dinding

1 Pas dinding bata merah 1/2 bt 1;5 173.12 3.01

2 Pas Plesteran 259.68 1.65

3 Pas acian dinding 259.68 0.70Sub Total


1 Tipe P1(Double teakwood ) L=90cm T=235 cm 3.00 bh 1.522 Tipe P2 (Double Teakwood) L=90cm T=235cm 2.00 bh 0.913 Tipe PJ1 (panel) L=100cm T=235cm 1.00 bh 1.134 Tipe J1 7.00 bh 3.045 Tipe J2 1.00 bh 0.826 Tipe J3 2.00 bh 1.197 Tipe J4 1.00 bh 0.68

8 Jendela Bv 2.00 0.36Sub Total

Pekerjaan Plafond

m2

m2

m2

m2

m2

m2

m2

m3

m2

m2

m2

m2

m2

m2

m3

m2

m2

m2

m2

1 Pekerjaan Plafond Gipsum 9mm Ex Elepand+rangka hollow 2/4 0.00 0.00

2 Pekerjaan list Plafond U almunium 1 cm 0.00 0.00Sub Total

Pekerjaan Lantai

1 Pasir Urug 0.00 0.00

2 Granit 60x60 ex esensa snow white(Hall) 0.00 0.00

3 Plint Lantai kayu 0.00 m' 0.00

4 Lantai Parquet (kamar tidur) 0.00 0.005 Granit 60x60 ex( esenza)Black beuaty Polished (balkon) 0.00 0.00

Keramik 30x30 ex Roman (jemuran + tangga) 9.00 0.24Sub Total

Pekerjaan Pengecatan1 Cat dinding Exterior ex Dulux watershill 64.92 0.282 Cat dinding Interior ex Mowilex 194.76 0.773 Cat Plafond ex Mowilek 0.00 0.004 Cat Lisplang 40.53 m' 0.16

Sub totalVI PEKERJAAN ATAP Total VI

1 Rangka atap Steel strus 130.00 5.07

2 Penutup atap genteng beton plat ex Cisangkan 130.00 2.483 Bubungan Genteng Beton ex Cisangkan 28.50 m' 0.814 Bubungan apex (tiga arah) ex Cisangkan 2.00 bh 0.035 Ujung Bubungan ex Ccisangkan 4.00 bh 0.046 Lispang GRC 30 cm 34.00 m' 0.36

VII PEKERJAAN INSTALASI LISTRIK Total VIILISTRIK LANTAI BAWAH

Sub Panel & DayaBox panel Presto 4 grup 1.00 bh 0.04MCB 10 A 4.00 bh 0.04

Titik Lampu Instalasi Titik Lampu Kabel Eterna 3 x 1,5 27.00 bh 0.55Instalasi Titik Stop kontak Kabel Eterna 3 x 2,5 14.00 bh 0.32

OutletLampu Down ligth 4 "+lampu 18 Watt Philip 27.00 bh 0.67Telepon brocoplano +instalasi 2.00 bh 0.07Tv brocoplano + instalasi 4.00 bh 0.15Saklar Seri 8.00 bh 0.10Saklar Tripel 2.00 0.03Saklar Tunggal 4.00 0.04Saklar Hotel 2.00 bh 0.05Lampu Taman 3.00 0.30Lampu Wastafel 1.00 0.04


Box panel Presto 4 grup 1.00 bh 0.04MCB 10 A 4.00 bh 0.04

Titik Lampu Instalasi Titik Lampu Kabel Eterna 3 x 1,5 25.00 bh 0.51Instalasi Titik Stop kontak Kabel Eterna 3 x 2,5 11.00 bh 0.25

OutletLampu Down ligth 4 "+lampu 18 Watt Philip 23.00 bh 0.57Telepon brocoplano +instalasi 6.00 bh 0.22Tv brocoplano + instalasi 6.00 bh 0.22Saklar Seri 6.00 bh 0.07Saklar Tripel 2.00 0.03Saklar Hotel 1.00 bh 0.02Lampu Taman

VIII PLUMBING Total VIII1 Instalasi Air Bersih

m2

m2

m3

m2

m2

m2

m2

m2

m2

m2

m2

m2

Pipa 1 ex maspion aw 20.00 m' 0.11Pipa 3/4' ex maspiom aw 40.00 m' 0.21Pipa 1/2' ex maspion aw 15.00 m' 0.07Acessoris Rucika 1.00 ls 0.13

2 Instalasi air panas 72.00 m' 0.843 Solar water heater. ex Sun rain kapaitas 200 L TZBB 18.16 1.00 m' 2.744 Torn Galvanis kapasitas 1 m3 + Stop kontak+pelampung 2.00 m' 1.625 Pompa pendorong 125 watt+ Instalasi 1.00 bh 0.106 Instalasi air kotor + talang 3 "

Pipa 3"ex maspion aw 55.50 m' 0.50Pipa 4"ex maspion aw 40.47 m' 0.38Acessoris 1.00 ls 0.17

IX KAMAR MANDI, DAPUR & ALAT SANITAIR Total IX1 Kamar mandi Bawah 150 X 150 CM T=270 cm, Lt dasar

Keramik dinding 60/60 ex Snow white 14.31 0.67Keramik lantai 40x40 ex esenza anpolished 2.25 0.09Closed Duduk ex toto Putih 1 bh 0.38Jet Spry 1 bh 0.02Wastapel Ex HGC+ Kran panas dinging 1 bh 0.35Shower ex toto+Head panas dingin 1 bh 0.35Floor Drain 1 bh 0.01

2 Kamar mandi Pembantu 100 X 150 CM T=270 cmKeramik dinding 30/30 ex genova ivori 11.61 0.27Keramik lantai 30x30 ex genova anpolished 1.50 0.04Closed jongkok ex Toto White 1 m' 0.05Keran 1 bh 0.01Floor Drain 1 bh 0.01


Keramik dinding 60/60 ex Snow white 17.82 0.84

Keramik lantai 40x40 ex esenza anpolished 3.225 0.13Closed Duduk ex toto Putih 1 bh 0.38Jet Spry 1 bh 0.02

Wastapel Ex HGC+ Kran panas dinging 1 bh 0.35Shower ex toto+Head panas dingin 1 bh 0.35Floor Drain 1 bh 0.02

4 Kamar mandi R. Utama 175 x 300 cm t270cm, Lt atasKeramik dinding 60/60 ex Snow white 23.76 0.56Keramik lantai 40x40 ex esenza anpolished 3.225 0.08Closed Duduk ex toto Putih 1 bh 0.05Jet Spry 1 bh 0.02Wastapel Ex HGC+ Kran panas dinging 1 bh 0.01Shower ex toto+Head panas dingin 1 bh 0.35Floor Drain 1 bh 0.02

5 DapurKeramik dinding 30/60 ex Granito TILE 2.55 0.06Meja granit 60 x 600 cm 6.00 0.78Zink 1.00 bh 0.06Kran Panas dingin 1.00 bh 0.06Pintu lemari bawah meja multiplek 9mm lapis kayu megatik 6.00 m' 0.65

X PEKERJAAN LAIN-LAIN Total XRelling Tangga besi +head reling Kayu kamper 9.10 m' 1.39Relling Void besihollow 8.50 m' 0.86Relling balkon besihollow 4.50 m' 0.45

Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 150 cm 2.00 ls 1.07

Canofi Jemuran 8.25 0.60Tangga ke Torn 1.00 ls 0.14

Jembatan grill Besi 6.50 m' 0.59

100.00 8.60

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

L A P O R A N P R O G R E S

Progres

Minggu 2

0.501.39

0.050.40

0.01

0.003

1.25

0.85

0.31

0.03

0.45

4.885.25

rab tipe 100

Documents