RAB Tipe 54

Rencana Anggaran Biaya Konstruksi Rumah Tinggal Tipe : 54 m 2 Alamat : Cijerah NO

ELEMEN BANGUNAN

URAIAN PEKERJAAN Catatan Umum : Kont Kontra rak k peke pekerja rjaan an bers bersif ifat at lump lumpsu sum m berd berdas asar arka kan n gamb gambar ar-gambar, spesifikasi teknis, schedule of finishes serta keterangan lainnya, lainnya, untuk itu maka : bagian an-b -bag agia ian n peke pekerja rjaan an (bil (billl of item item), ), tida tidak k ada ada bagi bagian an yang yang a. bagi terlew terlewat at berdas berdasark arkan an gambar gambar-ga -gamba mbar, r, spesif spesifika ikasi si teknis teknis dan administrasi umum serta keterangan lainnya. mengik ikat at,, kont kontra rakt ktor or dapa dapatt mela melaku kuka kan n peng pengur uran anga gan n atau atau b. meng penambahan item pekerjaan yang dianggap perlu. c.

a am am mem er an arga sa ua uan pa a ap em pe er aa aan, kont kontra rakt ktor or haru harus s suda sudah h mempe mempert rtim imba bang ngka kan n selu seluru ruh h biay biayaabiay iaya yang ang akan akan dike dikelu luar arka kan n yang ang berhu rhubung ungan den dengan spesifikas i yang diminta, ses ua uai gam ba bar tender, r is isalah Aanwijzing, risalah risalah klarifikasi, risalah negosiasi. negosiasi.

d. memp mempe erhi rhitung tungka kan n semu semua a kemu kemun ngkin gkina an biay biaya a yang ang akan kan timb imbul dila ilapang angan akib akiba at peke pekerj rja aan Kon Kontrak trakto torr lain lain yang bekerja juga untuk pelaksanaan pekerjaan ini. ngertia rtian n anta antara ra kete keten ntua tuan-ke n-kettentu entua an yang ang terc tercan antu tum m e. penge didalamny didalamnya a dengan dengan ketentuan ketentuan-kete -ketentua ntuan n pada catatan catatan harga, harga, maka yang dipakai sebagai pedoman akhir adalah apa yang f. Kontrak to tor waj ib ib m el elak sa sanak an an pekerj aa aan tam ba bah atau peke pekerja rjaan an kura kurang ng deng dengan an harg harga a satu satuan an sepe sepert rtii tert terter era a pada pada Bill Bill Of Item Item,, kecu kecual alii tida tidak k ada, ada, maka maka harg harga a satu satuan an peke pekerj rjaa aan n tersebut akan dianalisa dan disepakati bersama. g. Piha Pihak k pemb pember erii tuga tugas s tida tidak k dapa dapatt ditu ditunt ntut ut klai klaim m dike dikemu mudi dian an hari hari apab apabil ila a tern ternya yata ta dike dikemu mudi dian an hari hari ada ada bagi bagian an dari dari urai uraian an peke pekerj rjaa aan n ini ini yang ang dipa dipand ndan ang g tida tidak k leng lengka kap. p. Semu Semua a halhal-ha hall tid k / b l t t d l i k ja i i

SAT VOLUME

HARSAT

JUMLAH

NO

ELEMEN BANGUNAN

URAIAN PEKERJAAN

SAT VOLUME

HARSAT

Sub Total VI

ATAP

26,055,238 26,055,238

Rangka Atap Baja Ringan Pasang genteng beton plat Pasang nok genteng Flashing seng Sub Total

m2 m2 m' m'

60.78 60.78 6.50 18.70

120,000 66,000 44,626 44,990

7,293,000 4,011,150 290,071 841,313 12,435,534 12,435,534

VII KUSEN, PINTU 1 Kusen + daun pintu P1 (Inc. acc. + finish politur) JENDELA 2 Kusen + daun pintu P2 (Inc. acc. + finish politur) 3 Kusen + daun pintu P3 PVC 4 Kusen + daun pintu PJ (Inc. acc. + finish politur) 5 Kusen + daun jendela J1 ( In Inc. acc. + finish politur) 6 Kusen + daun jendela J2 ( In Inc. acc. + finish politur) 7 Kusen + daun jendela BV (Inc. acc. + finish politur) Sub Total

unit unit unit unit unit unit unit

1.00 4.00 2.00 1.00 3.00 1.00 1.00

1,500,000 850,000 400,000 1,000,000 450,000 650,000 550,000

1,500,000 3,400,000 800,000 1,000,000 1,350,000 650,000 550,000 9,250,000

VIII PL P LAFOND

1 2 3 4

Plafond gypsum 9 mm + rangka Pl Plafond GRC + rangka area KM + luar Plafond expose List gypsum Sub Total

m2 m2 m2 m'

55.35 2.40 9.71 53.75

83,160 83,160 33,270 17,500

4,602,906 199,584 323,047 940,625 6,066,162

IX

1 2 3 4

Pasang Keramik La Lantai Ruangan Utama 40x40 Pa Pasang Keramik Lantai Teras 30x30 Pasang Keramik Lantai KM 20x20 a. Pas. Keramik Ddg KM 20x25 b. Pas. List Keramik Ddg KM La L antai kerja bawah lantai keramik, t = 5 cm Urugan Pasir bawah lantai keramik, t= 5 cm Rabat beton + koral sikat + keramik area carport Plin cat lantai Sub Total

m2 m2 m2 m2 m' m3 m3 m2 m'

55.35 4.20 2.40 11.86 6.20 3.10 3.10 13.50 53.75

92,455 95,370 97,584 106,095 25,000 468,050 99,000 150,000 3,500

5,117,384 400,554 234,201 1,258,287 155,000 1,449,785 306,653 2,025,000 188,125 11,134,988 11,134,988

m' m'

2.25 14.00

12,500 15,000

28,125 210,000

m' m'

2.50 14.00

28,500 42,500

71,250 595,000

LANTAI

1 2 3 4

JUMLAH

5 6 7 8

X

INSTALASI AIR

1 Instalasi Air Bersih a. Pipa air bersih bersih PVC dia. 1/2" 1/2" AW + assesories b. Pipa air bersih PVC dia. 3/4" AW + assesories 2 Instalasi Instalasi Air Air Kotor Kotor a. Pipa air kotor + Vent PVC dia. 2" AW + assesories b. Pipa air kotor PVC dia. 3" AW + assesories

NO

ELEMEN BANGUNAN

URAIAN PEKERJAAN

SAT VOLUME

HARSAT

Sub Total VI

ATAP

26,055,238 26,055,238

Rangka Atap Baja Ringan Pasang genteng beton plat Pasang nok genteng Flashing seng Sub Total

m2 m2 m' m'

60.78 60.78 6.50 18.70

120,000 66,000 44,626 44,990

7,293,000 4,011,150 290,071 841,313 12,435,534 12,435,534

VII KUSEN, PINTU 1 Kusen + daun pintu P1 (Inc. acc. + finish politur) JENDELA 2 Kusen + daun pintu P2 (Inc. acc. + finish politur) 3 Kusen + daun pintu P3 PVC 4 Kusen + daun pintu PJ (Inc. acc. + finish politur) 5 Kusen + daun jendela J1 ( In Inc. acc. + finish politur) 6 Kusen + daun jendela J2 ( In Inc. acc. + finish politur) 7 Kusen + daun jendela BV (Inc. acc. + finish politur) Sub Total

unit unit unit unit unit unit unit

1.00 4.00 2.00 1.00 3.00 1.00 1.00

1,500,000 850,000 400,000 1,000,000 450,000 650,000 550,000

1,500,000 3,400,000 800,000 1,000,000 1,350,000 650,000 550,000 9,250,000

VIII PL P LAFOND

1 2 3 4

Plafond gypsum 9 mm + rangka Pl Plafond GRC + rangka area KM + luar Plafond expose List gypsum Sub Total

m2 m2 m2 m'

55.35 2.40 9.71 53.75

83,160 83,160 33,270 17,500

4,602,906 199,584 323,047 940,625 6,066,162

IX

1 2 3 4

Pasang Keramik La Lantai Ruangan Utama 40x40 Pa Pasang Keramik Lantai Teras 30x30 Pasang Keramik Lantai KM 20x20 a. Pas. Keramik Ddg KM 20x25 b. Pas. List Keramik Ddg KM La L antai kerja bawah lantai keramik, t = 5 cm Urugan Pasir bawah lantai keramik, t= 5 cm Rabat beton + koral sikat + keramik area carport Plin cat lantai Sub Total

m2 m2 m2 m2 m' m3 m3 m2 m'

55.35 4.20 2.40 11.86 6.20 3.10 3.10 13.50 53.75

92,455 95,370 97,584 106,095 25,000 468,050 99,000 150,000 3,500

5,117,384 400,554 234,201 1,258,287 155,000 1,449,785 306,653 2,025,000 188,125 11,134,988 11,134,988

m' m'

2.25 14.00

12,500 15,000

28,125 210,000

m' m'

2.50 14.00

28,500 42,500

71,250 595,000

LANTAI

1 2 3 4

JUMLAH

5 6 7 8

X

INSTALASI AIR

1 Instalasi Air Bersih a. Pipa air bersih bersih PVC dia. 1/2" 1/2" AW + assesories b. Pipa air bersih PVC dia. 3/4" AW + assesories 2 Instalasi Instalasi Air Air Kotor Kotor a. Pipa air kotor + Vent PVC dia. 2" AW + assesories b. Pipa air kotor PVC dia. 3" AW + assesories

NO

ELEMEN BANGUNAN

URAIAN PEKERJAAN 5 6 7 8

XIII PENGECATAN 1 2 3 4

SAT VOLUME

HARSAT

JUMLAH

Kitchen zink Kran tembok Sink Tap Kran taman Sub Total

bh bh bh bh

1.00 1.00 1.00 1.00

225,000 75,000 75,000 75,000

225,000 75,000 75,000 75,000 3,113,000

Cat dinding exterior Dulux W heathershield ICI Ca C at dinding interior Emulsion Sanlex Cat plafond Emulsion Sanlex Cat Lisplank Sanlex Sub Total

m2 m2 m2 m2

32.70 265.76 44.48 2.85

22,000 12,000 12,000 12,000

719,455 3,189,131 533,760 34,200 4,476,546

REKAPITULASI RENCANA ANGGARAN BIAYA Konstruksi Rumah Tinggal Tipe : 54 m2 Alama lamatt : Jala Jalan n Cije Cijera rah h No I II III IV V VI VII VIII IX X XI XII XIII

Uraian Pekerjaan PERSIAPAN TANAH PONDASI BETON DINDING ATAP KUSEN PINTU & JENDELA PLAFOND LANTAI INSTALASI AIR INSTALASI LISTRIK SANITAIR PENGECATAN

Sub Total Dibulatkan

Jumlah 2,209,280 865,239 8,603,053 20,825,055 26,055,238 12,435,534 9,250,000 6,066,162 11,134,988 4,333,875 4,062,800 3,113,000 4,476,546

113,430,771 113,400,000

Harga Per m2

Spesifikasi Pasangan Dinding

2,100,000

Merk Bata Cetak

ANALISA SATUAN BAHAN Rumah Cluster R-3 Kota Baru Parahyangan PT. Belaputera Intiland Uraian Pekerjaan

No

I -

1

PE KERJAAN PERSIAPAN Keet dan gudang Bahan & Upah

-

Keet dan gudang uk. 3,6 m x 4,8 m dibuat 1 unit

-

Bouwplank Papan Terentang 2/20-300 Kaso Borneo 5/7 Paku Upah dan Pengukuran

Sat

Koef

m2

1.0000

Satuan Rp.

2 Bouwplank Bahan & Upah

3 Keamanan 1 Orang Jaga x 6 bulan x Rp.600.000,(Asumsi 1 Kontraktor 7 Unit)

100,000

100,000 100,000 864,000

5 Air kerja & listrik kerja Air Kerja Air Testing Listrik Kerja

6 Pagar Pengamanan Sementara

10,000

m' m3 m3 kg m1

0.0060 0.0035 0.0100 1.0000

550,000 1,700,000 15,000 3,000

3,300 5,950 150 3,000 12,400 3,782,000

1,240

ls ls

1.0000

500,000

500,000 500,000

-

500,000 500,000

-

ls ls

1.0000

500,000

ls ls

0.8571

750,000

642,857 642,857

4 Pembersihan Site (7 unit) ( Asumsi 1 bulan = 1 org x 25 hr xRp.15.000,- x 6 bulan

Jasa Rp.

m2

305.0000 1 Keet dan gudang Bahan & Upah (Asumsi 1 Kontraktor 5 Unit)

Jumlah Rp.

-

ls ls

0.8571

375,000

321,429 321,429

-

1,200 150 428,571 429,921

-

ls m3 m3 ls

ls

0.34 0.04 0.14

3,500 3,500 3,000,000

Uraian Pekerjaan

No

2 Pondasi Rolag bata Batu Bata biasa Semen Pasir pasang Upah

3 Retaining Wall Pasangan rollag bata tebal 1 bata Batu Bata biasa Semen Pasangan rollag Pasir Pasangan Rollag Semen Plesteran rollag untuk 2 m2 Pasir plesteran rollag untuk 2 m2 Upah Pasang rollag 1 bata Upah Plester rollag

4 Pondasi Batu Kali 1 : 4 Batu Belah Pasir Pasang Semen PC @ 50 kg Besi ø 10 cm Upah Kerja

5 Pondasi Batu Kali 1 : 6 Batu Belah Pasir Pasang Semen PC @ 50 kg Besi ø 10 cm Upah Kerja

Pondasi Batu Aanstamping Batu Belah Upah Kerja

6 Pelat di bawah Pondasi Beton Readymix Upah Pengecoran Papan Alba Kaso 5/7 Paku Upah Bekisting

Sat

Koef

bh sak m3 m3

2.5000 0.5000 1.0000

Satuan Rp.

Jumlah Rp.

Jasa Rp.

m3 550.00

550 61,000 90,000 75,000

302,500 152,500 45,000 75,000 575,000

57,500

88,000 27,450 6,800 26,840 8,500 18,000 17,000 192,590

19,259

108,000 54,000 195,200 937 30,000 388,137

38,814

108,000 54,000 134,200 937 30,000 327,137

32,714

108,000 30,000 138,000

13,800

m2 bh sak m3 sak m3 m2 m2

160.0000 0.4500 0.0800 0.4400 0.1000 1.0000 2.0000

550 61,000 85,000 61,000 85,000 18,000 8,500

m3 m3 m3 zak kg m3

1.2000 0.6000 3.2000 0.1339 1.0000

90,000 90,000 61,000 7,000 30,000

m3 m3 m3 zak kg m3

1.2000 0.6000 2.2000 0.1339 1.0000

90,000 90,000 61,000 7,000 30,000

m3 m3 m3

1.2000 1.0000

90,000 30,000

m2 m3 m3 m3 m3 kg m2

0.1000 0.1000 0.0051 0.0044 0.3000 0.2000

650,000 65,000 550,000 1,700,000 8,000 15,000

65,000 6,500 2,779 7,438 2,400 3,000

Uraian Pekerjaan

No

Sat

Paku Upah bekisting Besi beton Kawat beton Upah pembesian

11 Pondasi PC2A, 800x500x500 Beton Readymix Upah Pengecoran & Peralatan Bantu Papan albasiah 3/20 Kaso 5/7 Paku Upah bekisting Besi beton Kawat beton Upah pembesian

12 Pondasi PC3, 1485x1200x500 Beton Readymix Upah Pengecoran & Peralatan Bantu Papan albasiah 3/20 Kaso 5/7 Paku Upah bekisting Besi beton Kawat beton Upah pembesian

IV A.

kg m2 kg kg kg

Koef

0.0252 1.1550 19.3951 0.5819 19.3951

Satuan Rp. 15,000 15,000 7,000 15,000 600

Jumlah Rp.

Jasa Rp.

378 17,325 135,766 8,728 11,637 363,112

36,311

136,500 13,252 10,560 4,760 378 15,600 234,257 15,059 20,079 450,446

45,045

420,591 42,059 10,560 4,760 378 15,600 468,515 30,119 40,158 1,032,740

103,274

25,106 2,511 6,600 7,933 630 7,500 23,243 1,494 1,992 77,010

7,701

Bh m3 m3 m3 m3 kg m2 kg kg kg

0.2100 0.2039 0.0192 0.0028 0.0252 1.0400 33.4653 1.0040 33.4653

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600

Bh m3 m3 m3 m3 kg m2 kg kg kg

0.6471 0.6471 0.0192 0.0028 0.0252 1.0400 66.9307 2.0079 66.9307

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600

PEKERJAAN BETON S LOOF BETON 1 Sloof S-1 15/20, 4ø10 & ø6-200 Beton Readymix Upah Pengecoran & Peralatan Bantu Papan albasiah 3/20 Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

m' m3 m3 m3 m3 kg m2 kg kg kg

0.0386 0.0386 0.0120 0.0047 0.0420 0.5000 3.3205 0.0996 3.3205

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600

No

Uraian Pekerjaan

5 Sloof S-5 20/25 ; 7 ø 12 sk. ø 8-150-200 Beton Readymix Upah Pengecoran & Peralatan Bantu Papan albasiah 3/20 Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

6 Sloof S-6 20/30 ; 7 ø 12 sk. ø 8-150-200 Beton Readymix Upah Pengecoran & Peralatan Bantu Papan albasiah 3/20 Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

C. KOLOM BETON #### Kolom KP 13/13 ; 4 ø 8 sk. ø 6-200 Beton Readymix Upah Pengecoran & Peralatan Bantu Papan albasiah 3/20 Kaso 5/7 Borneo Paku Upah Bekisting

Sat

Koef

Satuan Rp.

Jumlah Rp.

Jasa Rp.

122,147

12,215

33,475 3,348 16,500 9,520 756 7,500 59,906 3,851 5,135 139,990

13,999

40,950 4,095 16,500 9,520 756 9,000 61,729 3,968 5,291 151,809

15,181


0.0515 0.0515 0.0300 0.0056 0.0504 0.5000 8.5580 0.2567 8.5580

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600


0.0630 0.0630 0.0300 0.0056 0.0504 0.6000 8.8184 0.2646 8.8184

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600

m' m3 m3 m3 m3 kg m2

0.0177 0.0177 0.0060 0.0032 0.0284 0.2600

650,000 65,000 550,000 1,700,000 15,000 15,000

11,534 1,153 3,300 5,355 425 3,900

Uraian Pekerjaan

No Upah Bekisting Besi Beton Kawat Beton Upah besi

#### Kolom K4 13/35; 6ø12 & ø8-150-200 Beton Readymix Upah Pengecoran & Peralatan Bantu Triplex 9 mm ukuran 4' x 8' Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

#### Kolom K5 13/40 ; 6 ø 12 sk. ø 8-100-1500 Beton Readymix Upah Pengecoran & Peralatan Bantu Triplex 9 mm ukuran 4' x 8' Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

D.

BALOK BE TON 1 Balok B-1 15/30, 5ø12 &8-150 Beton Readymix Upah Pengecoran & Peralatan Bantu Triplex 9 mm ukuran 4' x 8' Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

2 Balok B-2 15/30, 7ø12 &8-150 Beton Readymix

Sat

Koef

m2 kg kg kg

0.8600 7.9393 0.2382 7.9393

Satuan Rp. 15,000 7,000 15,000 600

Jumlah Rp.

Jasa Rp.

12,900 55,575 3,573 4,764 181,388

18,139

31,054 3,015 61,111 19,040 1,512 14,400 54,785 3,522 4,696 193,135

19,314

35,490 3,446 67,477 19,040 1,512 15,900 63,082 4,055 5,407 215,408

21,541

30,713 3,071 47,743 23,800 1,890 11,250 53,319 3,428 4,570 179,784

17,978

m' m3 m3 lb m3 kg m2 kg kg kg

0.0478 0.0464 0.1111 0.0112 0.1008 0.9600 7.8265 0.2348 7.8265

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600


0.0546 0.0530 0.1227 0.0112 0.1008 1.0600 9.0117 0.2703 9.0117

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600


0.0473 0.0473 0.0868 0.0140 0.1260 0.7500 7.6170 0.2285 7.6170

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600

m' m3

0.0473

650,000

30,713

No

Uraian Pekerjaan Beton Readymix Upah Pengecoran & Peralatan Bantu Triplex 9 mm ukuran 4' x 8' Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

6 Balok B-6 20/30, 5ø12 &8-150 Beton Readymix Upah Pengecoran & Peralatan Bantu Triplex 9 mm ukuran 4' x 8' Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

7 Balok B-7 20/30, 7ø12 &8-150 Beton Readymix Upah Pengecoran & Peralatan Bantu Triplex 9 mm ukuran 4' x 8' Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

8 Balok Perkuatan , 4ø10 &8-150 Beton Readymix Upah Pengecoran & Peralatan Bantu Triplex 9 mm ukuran 4' x 8' Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

Sat

Koef

m3 m3 lb m3 kg m3 kg kg kg

0.0630 0.0630 0.0926 0.0140 0.1260 0.8000 6.9443 0.2083 6.9443

Satuan Rp. 650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600

Jumlah Rp.

Jasa Rp.

40,950 4,095 50,926 23,800 1,890 12,000 48,610 3,125 4,167 189,562

18,956

40,950 4,095 50,926 23,800 1,890 12,000 55,446 3,564 4,752 197,423

19,742

40,950 4,095 50,926 23,800 1,890 12,000 69,117 4,443 5,924 213,146

21,315

30,047 1,932 2,575 34,554

3,455


0.0630 0.0630 0.0926 0.0140 0.1260 0.8000 7.9208 0.2376 7.9208

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600


0.0630 0.0630 0.0926 0.0140 0.1260 0.8000 9.8739 0.2962 9.8739

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600


4.2924 0.1288 4.2924

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600

No

Uraian Pekerjaan

Sat

Koef

Satuan Rp.

Jumlah Rp.

Jasa Rp.

Uraian Pekerjaan

No Besi Beton Kawat Beton Upah besi

8 Balok diatas kusen 8/16 ; 2 ø 8 sk. ø 6-150 Beton Readymix Upah Pengecoran & Peralatan Bantu Triplex 9 mm ukuran 4' x 8' Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

9 Balok RB3 13/25, 5ø12 &8-150 Beton Readymix Upah Pengecoran & Peralatan Bantu Triplex 9 mm ukuran 4' x 8' Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

10 Balok RB4 13/30, 4ø12 &8-150 Beton Readymix Upah Pengecoran & Peralatan Bantu Triplex 9 mm ukuran 4' x 8' Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

11 Balok SP-1 12/25 ; 4 ø 12 sk. ø 8-150-200 Beton Readymix Upah Pengecoran & Peralatan Bantu Triplex 9 mm ukuran 4' x 8' Kaso 5/7 Borneo

Sat

Koef

kg kg kg

6.2151 0.1865 6.2151

Satuan Rp. 7,000 15,000 600

Jumlah Rp.

Jasa Rp.

43,506 2,797 3,729 139,450

13,945

8,736 848 25,463 4,760 378 6,000 9,665 621 828 57,300

5,730

22,181 2,218 31,829 23,800 1,890 7,500 50,342 3,236 4,315 147,311

14,731

26,618 2,662 38,194 23,800 1,890 9,000 45,632 2,934 3,911 154,641

15,464


0.0134 0.0130 0.0463 0.0028 0.0252 0.4000 1.3807 0.0414 1.3807

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600


0.0341 0.0341 0.0579 0.0140 0.1260 0.5000 7.1916 0.2157 7.1916

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600


0.0410 0.0410 0.0694 0.0140 0.1260 0.6000 6.5189 0.1956 6.5189

650,000 65,000 550,000 1,700,000 15,000 15,000 7,000 15,000 600

m' m3 m3 lb m3

0.0315 0.0306 0.0579 0.0140

650,000 65,000 550,000 1,700,000

20,475 1,988 31,829 23,800

Uraian Pekerjaan

No Kaso 5/7 Borneo Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

E. PLAT LANTAI BETON 15 Plat lantai t=10 cm; ø6-20 (Double) Beton Readymix Upah Pengecoran Triplex 9 mm ukuran 3" x 6" Kaso 5/7 Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

16 Plat lantai t=12 cm; ø8-15 (Double)

Sat

Koef

m3 kg m3 kg kg kg

0.0140 0.1260 0.3000 3.2985 0.0990 3.2985

Satuan Rp. 1,700,000 15,000 15,000 7,000 15,000 600

Jumlah Rp.

Jasa Rp.

23,800 1,890 4,500 23,090 1,484 1,979 78,799

7,880

68,250 6,626 89,582 23,800 4,500 15,000 73,143 4,702 6,269 291,872

29,187

m2 m3 m3 lb m3 kg m2 kg kg kg

m2

0.1050 0.1019 0.5972 0.0140 0.3000 1.0000 10.4489 0.3135 10.4489

650,000 65,000 150,000 1,700,000 15,000 15,000 7,000 15,000 600

Uraian Pekerjaan

No

Sat

Beton Readymix Upah Pengecoran Triplex 9 mm ukuran 3" x 6" Kaso 5/7 Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

19 Plat lantai t=10 cm; ø6-15 (double) Beton Readymix Upah Pengecoran Triplex 9 mm ukuran 3" x 6" Kaso 5/7 Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

20 Plat lantai t=10 cm; ø8-15 (single) Beton Readymix Upah Pengecoran Triplex 9 mm ukuran 3" x 6" Kaso 5/7 Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

21 Beton meja dapur + R.Tidur Lt.Atas, t=8 cm ø8-10 (single) Beton Readymix Upah Pengecoran Triplex 9 mm ukuran 3" x 6" Kaso 5/7 Paku Upah Bekisting Besi Beton Kawat Beton Upah besi

m3 m3 lb m3 kg m2 kg kg kg

Koef

0.1260 0.1223 0.5972 0.0140 0.3000 1.0000 10.9372 0.3281 10.9372

Satuan Rp. 650,000 65,000 150,000 1,700,000 15,000 15,000 7,000 15,000 600

Jumlah Rp.

Jasa Rp.

81,900 7,951 89,582 23,800 4,500 15,000 76,560 4,922 6,562 310,778

31,078

68,250 6,825 89,582 23,800 4,500 15,000 56,076 3,605 4,807 272,444

27,244

68,250 6,626 89,582 23,800 4,500 15,000 62,307 4,005 5,341 279,410

27,941

54,600 5,301 89,582 23,800 4,500 15,000 68,844 4,426 5,901 271,953

27,195


0.1050 0.1050 0.5972 0.0140 0.3000 1.0000 8.0109 0.2403 8.0109

650,000 65,000 150,000 1,700,000 15,000 15,000 7,000 15,000 600


0.1050 0.1019 0.5972 0.0140 0.3000 1.0000 8.9009 0.2670 8.9009

650,000 65,000 150,000 1,700,000 15,000 15,000 7,000 15,000 600


0.0840 0.0816 0.5972 0.0140 0.3000 1.0000 9.835 0.2950 9.8348

650,000 65,000 150,000 1,700,000 15,000 15,000 7,000 15,000 600

Uraian Pekerjaan

No 4 Plesteran Camprot Semen PC @ 50 kg Pasir Pasang Upah Kerja Upah + Alat bantu

5 Plesteran dinding, specie 1Pc : 3Ps, per m2 Semen PC @ 50 kg Pasir Pasang Upah Kerja Upah + Alat bantu

6 Profil dinding bata 1 trap, h=30 cm Plester dinding, specie 1pc : 3ps Acian Sudutan Alat bantu



8 Profil GRC Kaki Kanopi Profil GRC Kaki Kanopi Plester + Aci Cat Upah Pasang

9 Profil GRC Lubang Ventilasi Profil GRC Lubang Ventilasi Plester + Aci Cat

Sat

Koef

zak m3 m2 Ls

0.3200 0.0650 1.0000 1.0000

Satuan Rp.

Jumlah Rp.

Jasa Rp.

m2 37,000 75,000 10,000 250

11,840 4,875 10,000 250 26,965

2,697

10,360 3,375 6,000 250 19,985

1,999

11,991 8,142 5,000 250 25,383

2,538

7,994 5,428 5,000 250 18,672

1,867

3,997 2,714 5,000 250 11,961

1,196

m2 zak m3 m2 Ls

0.2800 0.0450 1.0000 1.0000

37,000 75,000 6,000 250

m' m2 m2 m' Ls

0.6000 0.6000 2.0000 1.0000

19,985 13,570 2,500 250

m' m2 m2 m' Ls

0.4000 0.4000 2.0000 1.0000

19,985 13,570 2,500 250

m' m2 m2 m' Ls

0.2000 0.2000 2.0000 1.0000

19,985 13,570 2,500 250

unit unit m2 m2 ls

1.0000 0.1550 0.1550 1.0000

44,000 #REF! 8,250 7,500

44,000 #REF! 1,279 7,500 #REF!

unit unit m2 m2

1.0000 0.1360 0.1360

30,000 #REF! 8,250

30,000 #REF! 1,122

#REF!

Uraian Pekerjaan

No Paku Besi + baut Upah + alat bantu

2 Kaso 5/7 + reng 3/4 Kaso 5/7 (Jambi) Reng 2/3 (Ex.R.L) Paku Upah + alat bantu

3 Papan nok 2/20 Kayu Jambi 2/20 paku upah + alat bantu

4 Lisplank Woodplank 2/20 Woodplank Kaso 5/7 (Jambi) paku upah + alat bantu

5 Sulinem Sulinem kap/kaso/reng

6 Pasang genteng Victoria Ex. Cisangkan Genteng Keramik Kanmuri Milenio Medi Grey Upah

7 Pasang nok Victoria Ex. Cisangkan Nok Victoria Ex. Cisangkan Semen Pasir Upah

8 Pasang nok 3 arah Kanmuri KM-8A & 8B - Milenio Medi Grey Nok Tiga Arah Genteng Keramik Milenio Medi Grey Upah

Sat

Koef

kg kg m3

3.2000 10.0000 1.0000

Satuan Rp. 8,000 15,000 300,000

Jumlah Rp.

Jasa Rp.

25,600 150,000 300,000 3,225,600

322,560

26,250 8,542 1,200 5,000 40,992

4,099

11,000 432 1,500 12,932

1,293

22,500 10,500 1,600 15,000 49,600

4,960

2,500 2,500

250

65,450 6,000 71,450

7,145

25,713 4,070 1,500 5,000 36,283

3,628

85,000 5,000 90,000

9,000

m2 m3 m' kg m2

0.0105 5.0000 0.1500 1.0000

2,500,000 1,708 8,000 5,000

m' m' kg m'

1.1000 0.0540 1.0000

10,000 8,000 1,500

m' m' m' kg m'

2.0000 2.0000 0.2000 1.0000

11,250 5,250 8,000 15,000

m2 m2

1.0000

2,500

m2 bh m2

10.0000 1.0000

6,545 6,000

m' bh sak m3 m1

2.5000 0.1100 0.0200 1.0000

10,285 37,000 75,000 5,000

bh bh bh

1.0000 1.0000

85,000 5,000

Uraian Pekerjaan

No

- daun pintu panel uk.92x215x3.6 cm - Tali air 0.5 x 0.5 cm - List Architrave Kamper Samarinda Oven - engsel Fizz 4 x 3" (Pintu) - kunci Pintu Utama - Upah pasang daun pintu - cat m elami c daun pi ntu

2 Pintu tipe PS : - Kusen Alumunium Ex. YKK

3 Pintu tipe P1 : - Kusen kayu kamper Samarinda Oven 6/15 - daun pintu panel uk.82x231x3.6 cm - List Architrave Kamper Samarinda Oven - engsel Fizz 4 x 3" (Pintu) - kunci Pintu kamar - Upah pasang kusen + daun pintu - cat melamic kusen - cat m elami c daun pi ntu - cat melamic list architrave

4 Pintu tipe P2 : - Kusen kayu kamper Samarinda Oven 6/15 - daun pintu panel uk.72x231x3.6 cm - List Architrave Kamper Samarinda Oven - Tali air 0.5 x 0.5 cm - engsel Fizz 4 x 3" (Pintu) - kunci Pintu kamar - Upah pasang kusen + daun pintu - cat melamic kusen - cat m elami c daun pi ntu - cat melamic list architrave

5 Pintu tipe P3 : - Kusen + Pi ntu PV C - Upah pasang kusen + daun pintu

6 Pintu tipe P4 : - Kusen + Pi ntu PV C - Upah pasang kusen + daun pintu

Sat

Koef

Unit m' m' bh set bh m²

1.0000 11.4000 3.0000 1.0000 1.0000 4.5786

Satuan Rp. 952,200 1,500 10,000 13,000 302,500 30,000 62,500

Jumlah Rp.

Jasa Rp.

952,200 17,100 39,000 302,500 30,000 286,160 2,196,960

219,696

4,605,000 4,605,000

460,500

388,800 757,680 110,000 39,000 155,000 30,000 126,000 250,860 55,000 1,912,340

191,234

382,320 665,280 55,000 8,250 39,000 175,000 30,000 123,750 221,535 27,500 1,727,635

172,764

300,000 30,000 330,000

33,000

Unit Unit

1.0000

4,605,000

Unit m³ Unit m' bh set bh m' m² m'

0.0540 1.0000 11.0000 3.0000 1.0000 1.0000 5.6000 4.0138 11.0000

7,200,000 757,680 10,000 13,000 155,000 30,000 22,500 62,500 5,000

Unit m³ Unit m' m' bh set bh m' m² m'

0.0531 1.0000 5.5000 5.5000 3.0000 1.0000 1.0000 5.5000 3.5446 5.5000

7,200,000 665,280 10,000 1,500 13,000 175,000 30,000 22,500 62,500 5,000

Unit unit m3

1.0000 1.0000

300,000 30,000

Unit unit m3

1.0000 1.0000

300,000 30,000

300,000 30,000

Uraian Pekerjaan

No

- Kusen kayu kamper Samarinda Oven 6/15 - Daun Jendela 62x127 cm - Tali air 0.5 x 0.5 cm - engsel jendela 2 x 3" (JENDELA) - Rambuncis ELT - hak angin ELT - Upah pasang kusen + daun jendela - cat melamic kusen - cat m elami c daun j endel a

14 Jendela Tipe J3 Jendela Tipe J3







21 Jendela Tipe BV1 Jendela Tipe BV1


Sat

Koef

set bh m' bh bh bh bh m' m'

0.041 1.000 8.2000 4.0000 1.0000 1.0000 1.0000 4.1000 7.7602

set

set

set

set

set

set

set

set

set

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

Satuan Rp. 7,200,000 196,850 1,500 12,000 12,000 17,500 30,000 22,500 22,500

1,847,000

2,727,500

1,235,375

2,810,500

692,000

2,662,000

951,625

896,500

202,000

Jumlah Rp.

Jasa Rp.

291,600 196,850 12,300 48,000 12,000 17,500 30,000 92,250 174,604 875,104

87,510

1,847,000 1,847,000

184,700

2,727,500 2,727,500

272,750

1,235,375 1,235,375

123,538

2,810,500 2,810,500

281,050

692,000 692,000

69,200

2,662,000 2,662,000

266,200

951,625 951,625

95,163

896,500 896,500

89,650

202,000 202,000

20,200

Uraian Pekerjaan

No

Sat


unit


unit


unit

35 Jendela Tipe KD1 Jendela Tipe KD1

unit

36 Jendela Tipe KD2 Jendela Tipe KD2

VIII. PEKERJAAN PLAFOND 1 Plafond gypsum 9 mm Ex. Jayaboard rangka 5/7&5/10 Rangka Borneo Kaso borneo 5/7 Kaso borneo 5/10 Paku Upah pasang Rangka. Gypsum board 9mm & Pemasangan

2 Plafond gypsum Wqter Resistance rangka 5/7&5/10 Rangka Borneo Kaso borneo 5/7 Kaso borneo 5/10 Paku Upah pasang Rangka. Gypsum board 9mm & Pemasangan

3 Plafond multiplek 4 mm rangka 4/6 Borneo Kaso borneo 4/6 Paku Triplex 4mm Upah pasang Rangka.&Triplex

unit

Koef

1.000

1.000

1.000

1.000

1.000

Satuan Rp.

258,000

331,400

511,500

195,000

91,000

Jumlah Rp.

Jasa Rp.

1,172,500

117,250

258,000 258,000

25,800

331,400 331,400

33,140

511,500 511,500

51,150

195,000 195,000

19,500

91,000 91,000

9,100

30,000 12,500 1,600 7,500 24,000 75,600

7,560

30,000 12,500 1,600 7,500 45,000 96,600

9,660

m2 m3 m3 kg m2 m2

0.0120 0.0050 0.2000 1.0000

2,500,000 2,500,000 8,000 7,500

1.0000

24,000

m2 m3 m3 kg m2 m2

0.0120 0.0050 0.2000 1.0000

2,500,000 2,500,000 8,000 7,500

1.0000

45,000

m2 m3 kg lbr m2

0.0140 0.2000 0.3900 1.0000

2,500,000 8,000 45,000 9,000

35,000 1,600 17,550 9,000

Uraian Pekerjaan

No 1 Keramik 33x33 Masterina Keramik Masterina Semen Grout Atlas Pasir Pasang Alat Bantu Upah

m2

2 Keramik 66x33 Masterina Keramik Masterina Semen Grout Atlas Pasir Pasang Alat Bantu Upah

m2

Sat

Koef

m2 sak kg m3 m2 m2

1.1500 0.2500 0.0500 0.0600 1.0000 1.0000

m2 sak kg m3 m2 m2

1.1000 0.2500 0.0500 0.0600 1.0000 1.0000

Satuan Rp.

45,000 37,000 8,000 75,000 2,500 7,500

75,000 37,000 8,000 75,000 2,500 7,500

0.1 3 Keramik 30x30 Masterina Keramik Masterina Semen Grout Atlas Pasir Pasang Alat Bantu Upah

m2

1 Keramik 40x40 Roman ;44020;44033 (Tangga) Keramik Roman Semen Grout Atlas Pasir Pasang Alat Bantu Upah

m2

4 Keramik 33,3x33,3 Roman ;G367000;362162;362160 Keramik Roman Semen Grout Atlas Pasir Pasang Alat Bantu Upah

5 Keramik 33,3x66,6 Roman ;G662162 Keramik Roman Semen

m2 sak kg m3 m2 m2

m2 sak kg m3 m2 m2

1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

53,000 61,000 8,000 90,000 2,500 7,500

65,000 37,000 6,250 75,000 2,500 15,000

Jumlah Rp.

Jasa Rp.

51,750 9,250 400 4,500 2,500 7,500 75,900

7,590

82,500 9,250 400 4,500 2,500 7,500 106,650

10,665

55,650 15,250 400 5,400 2,500 7,500 86,700

8,670

68,250 9,250 313 4,500 2,500 15,000 99,813

9,981

57,750 9,250 313 4,500 2,500 7,500 81,813

8,181

m2 m2 sak kg m3 m2 m2

1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

55,000 37,000 6,250 75,000 2,500 7,500

m2 m2 sak

1.0500 0.2500

90,000 37,000

94,500 9,250

Uraian Pekerjaan

No Semen Grout Atlas Pasir Pasang Alat Bantu Upah

8 Keramik 20x20 Roman Gress Graniti G223003 Keramik Roman Semen Grout Atlas Pasir Pasang Alat Bantu Upah

9 Keramik 30x30 Roman 33808 Keramik Roman Semen Grout Atlas Pasir Pasang Alat Bantu Upah

10 Keramik 20x20 Roman sahara Sun W20550 Keramik Roman Semen Grout Atlas Pasir Pasang Alat Bantu Upah

11 Keramik list Roman Gress Starlight Sirius Keramik Roman Semen Grout Atlas Pasir Pasang Upah

12 Keramik list Roman Gress Tristan Palatine Keramik Roman Semen Grout Atlas

Sat

Koef

sak kg m3 m2 m2

0.2500 0.0500 0.0600 1.0000 1.0000

Satuan Rp. 37,000 6,250 75,000 2,500 7,500

Jumlah Rp.

Jasa Rp.

9,250 313 4,500 2,500 7,500 60,813

6,081

42,000 9,250 313 4,500 2,500 7,500 66,063

6,606

42,000 9,250 313 4,500 2,500 7,500 66,063

6,606

42,000 9,250 313 4,500 2,500 7,500 66,063

6,606

80,000 592 24 300 400 81,316

8,132


1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

40,000 37,000 6,250 75,000 2,500 7,500


1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

40,000 37,000 6,250 75,000 2,500 7,500


1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

40,000 37,000 6,250 75,000 2,500 7,500

m' pc sak kg m3 m1

4.0000 0.0160 0.0030 0.0040 1.0000

20,000 37,000 8,000 75,000 400

m' pc sak kg

3.0303 0.0160 0.0030

7,500 37,000 6,250

22,727 592 19

Uraian Pekerjaan

No

13 Keramik Corner Tristan Palatine Keramik Roman Semen Grout Atlas Pasir Pasang Upah

B.

Sat

Koef

pc sak kg m3 bh

1.0000 0.0100 0.0047 0.0040 1.0000

Satuan Rp.

Jumlah Rp.

Jasa Rp.

bh 25,000 37,000 6,250 75,000 400

25,000 370 30 300 400 26,100

2,610

60,900 15,250 400 5,400 2,500 12,000 96,450

9,645

44,000 9,250 400 4,500 2,500 12,000 72,650

7,265

42,000 9,250 313 4,500 2,500 12,000 70,563

7,056

Keramik Dinding

13 Keramik 20x25 Masterina Keramik Roman Semen Grout Atlas Pasir Pasang Alat Bantu Upah

1 Keramik 30x30 Masterina Keramik Roman Semen Grout Atlas Pasir Pasang Alat Bantu Upah

1 Keramik 20x20 Roman W20548 Keramik Roman Semen Grout Atlas Pasir Pasang Alat Bantu Upah

1 Keramik 20x20 Roman W20547 Keramik Roman Semen


1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

58,000 61,000 8,000 90,000 2,500 12,000


1.1000 0.2500 0.0500 0.0600 1.0000 1.0000

40,000 37,000 8,000 75,000 2,500 12,000


1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

40,000 37,000 6,250 75,000 2,500 12,000

m2 m2 sak

1.0500 0.2500

40,000 37,000

42,000 9,250

Uraian Pekerjaan

No

Keramik Dinding Bawah 30 x 30 tipe Rocktile Anthracite, 33704 Semen Grout Atlas Pasir Pasang Alat Bantu Upah

17 Keramik Dinding Atas 30 x 30 tipe Rocktile Anthracite, 33704 Keramik Dinding Atas 30 x 30 tipe Rocktile Anthracite, 33704 Semen Grout Atlas Pasir Pasang Alat Bantu Upah

18 List Kayu 2/4, Fin. Melamik List Kayu 2/4, Fin. Melamik D. KM/WC Utama, Lantai Dasar 19 Keramik Lantai 32,5 x 32,5 tipe Conifer Spruce, 36682R Keramik Lantai 32,5 x 32,5 tipe Conifer Spruce, 36682R Semen Grout Atlas Pasir Pasang Alat Bantu Upah

20 K erami k Dindi ng Bawah 32,5 x 49 ti pe Coni fer Spruce, W 50682R Keramik Dinding Bawah 32,5 x 49 tipe Conifer Spruce, W50682R Semen Grout Atlas Pasir Pasang Alat Bantu Upah

21 Keramik Dinding Atas 32,5 x 49 tipe Conifer Pine, W50642R Keramik Dinding Atas 32,5 x 49 tipe Conifer Pine, W50642R Semen Grout Atlas Pasir Pasang Alat Bantu Upah

Sat

Koef

m2 sak kg m3 m2 m2

1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

Satuan Rp. 40,000 37,000 6,250 75,000 2,500 12,000

Jumlah Rp.

Jasa Rp.

42,000 9,250 313 4,500 2,500 12,000 70,563

7,056

42,000 9,250 313 4,500 2,500 12,000 70,563

7,056


1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

40,000 37,000 6,250 75,000 2,500 12,000

m' m'

1.0000

m2 sak kg m3 m2 m2

1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

200,000

200,000

m2 60,000 37,000 6,250 75,000 2,500 7,500

63,000 9,250 313 4,500 2,500 7,500 87,063

8,706

94,500 9,250 313 4,500 2,500 12,000 123,063

12,306


1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

90,000 37,000 6,250 75,000 2,500 12,000


1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

90,000 37,000 6,250 75,000 2,500 12,000

94,500 9,250 313 4,500 2,500 12,000

Uraian Pekerjaan

No Alat Bantu Upah

26 List Kamar Mandi 3,5 x 25 Type Canyon Bone Torrello List Kamar Mandi 3,5 x 25 Type Canyon Bone Torrello Semen Grout Atlas Pasir Upah F.

Sat

Koef

m2 m2

1.0000 1.0000

Satuan Rp. 2,500 12,000

Jumlah Rp.

Jasa Rp.

2,500 12,000 86,313

8,631

36,000 592 19 300 400 37,311

3,731

78,750 9,250 313 4,500 2,500 7,500 102,813

10,281

99,750 9,250 313 4,500 2,500 12,000 128,313

12,831

94,500 9,250 313 4,500 2,500 12,000 123,063

12,306

m' pc sak kg m3 m1

4.0000 0.0160 0.0030 0.0040 1.0000

9,000 37,000 6,250 75,000 400

KM/WC Utama, Lantai Atas

27 Keramik Lantai 32,5 x 32,5 tipe Andes Marrone, G36571RP Keramik Lantai 32,5 x 32,5 tipe Andes Marrone, G36571RP Semen Grout Atlas Pasir Pasang Alat Bantu Upah

28 Keramik Dinding Bawah 32, x 49 tipe Andes Marrone, W 50571R Keramik Dinding Bawah 32, x 49 tipe Andes Marrone, W50571R Semen Grout Atlas Pasir Pasang Alat Bantu Upah

29 Keramik Dinding Atas 32,5 x 49 tipe Andes Giallo, W50531R Keramik Dinding Atas 32,5 x 49 tipe Andes Giallo, W50531R Semen Grout Atlas Pasir Pasang Alat Bantu Upah

30 List Kamar Mandi 3 x 32,5 Type Seraphine Cream Torrello List Kamar Mandi 3 x 32,5 Type Seraphine Cream Torrello Semen Grout Atlas Pasir Upah


1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

75,000 37,000 6,250 75,000 2,500 7,500


1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

95,000 37,000 6,250 75,000 2,500 12,000


1.0500 0.2500 0.0500 0.0600 1.0000 1.0000

90,000 37,000 6,250 75,000 2,500 12,000

m' pc sak kg m3 m1

3.0769 0.0160 0.0030 0.0040 1.0000

35,000 37,000 6,250 75,000 400

107,692 592 19 300 400

No

X.

Uraian Pekerjaan

PEKER PEKERJA JAAN AN INST INSTAL ALAS ASII AIR AIR 1 Air bersih PVC W AVIN dia. 1/2" + assesories Pipa PVC dia 1/2" AW Lem PVC Assesoris Upah

2 Air bersih PVC W AVIN dia. 3/4" + assesories Pipa PVC dia 3/4" AW Lem PVC Assesoris Upah

3 Air bersih PVC W AVIN dia. 1" + assesories Pipa PVC dia 1" AW Lem PVC Assesoris Upah

4 Air bersih PVC W AVIN dia. 1 1/4" + assesories Pipa PVC dia 1 1/4" AW Lem PVC Assesoris Upah

5 Air bersih PVC W AVIN dia. 1 1/2" + assesories Pipa PVC dia 1 1/2" AW Lem PVC Assesoris Upah

6 Air kotor PVC dia. 2" W AVIN + assesories Pipa PVC dia 2" AW Lem PVC Assesoris Upah

7 Air kotor PVC dia. 3" W AVIN + assesories Pipa PVC dia 3" AW

Sat

Koef

bt kg ls m1

0.2632 0.0200 1.0000 1.0000

Satuan Rp.

Jumlah Rp.

Jasa Rp.

m' 13,590 34,500 2,800 3,000

3,576 690 2,800 3,000 10,066

1,007

4,921 690 3,000 3,000 11,611

1,161

6,736 690 3,000 3,000 13,426

1,343

10,116 690 3,000 3,000 16,806

1,681

11,408 690 3,000 3,000 18,098

1,810

14,824 863 3,600 5,000 24,286

2,429

m' bt kg ls m1

0.2632 0.0200 1.0000 1.0000

18,700 34,500 3,000 3,000

m' bt kg ls m1

0.2632 0.0200 1.0000 1.0000

25,595 34,500 3,000 3,000

m' bt kg ls m1

0.2632 0.0200 1.0000 1.0000

38,440 34,500 3,000 3,000

m' bt kg ls m1

0.2632 0.0200 1.0000 1.0000

43,350 34,500 3,000 3,000

m' bt kg ls m1

0.2632 0.0250 1.0000 1.0000

56,330 34,500 3,600 5,000

m' bt

0.2632

113,150

29,776

Uraian Pekerjaan

No

Material Biotech BCF-6S Lantai kerja t = 5 cm Pasang Biotec Pelat beton t = 6 cm Pasang bata merah Plesteran Pelat penutup manhole 65 x 65 x 6

13 Tangki Tangki Air 1000 1000 Liter Liter - Tangk i Air 1000 Liter - Pelampung - Dudukan ( tambahan ) - Gatevalve penguras - Upah Pemasangan + Alat Bantu

14 Pek. Bak kontrol Tipe BK1 Lantai kerja t = 5 cm Pasang bata merah Plesteran Tutup manhole 30 x 30 x 6

15 Pek. Bak kontrol Tipe BK2 Lantai kerja t = 5 cm Pasang bata merah Plesteran Tutup manhole 40 x 40 x 6 Knee PVC 4 "

16 Pek. Bak kontrol Tipe BK3 Lantai kerja t = 5 cm Pasang bata merah Plesteran Tutup manhole 50 x 50 x 6

17 Tempat surat Bahan Bata,Spesi&Batu templek Upah

18 Clean Out ø4" Ex. Antasan (terpasang) (terpasang)

Sat

Koef

unit m3 bh m2 m2 m2 bh

1.0000 0.2543 1.0000 2.5434 1.5600 2.2000 1.0000

Satuan Rp. 2,850,000 248,798 60,000 271,953 63,750 19,985 75,000

Jumlah Rp.

Jasa Rp.

2,850,000 63,279 60,000 691,685 99,450 43,967 75,000 3,883,381

388,338

880,000 75,000 59,315 55,990 35,000 1,105,305

110,530

4,478 181,688 56,957 50,000 293,123

29,312

4,478 158,738 49,763 50,000 30,000 292,979

29,298

4,478 158,738 49,763 78,125 291,104

29,110

190,000 180,000 370,000

37,000

Unit bh bh Ls bh bh

1.0000 1.0000 1.0000 1.0000 1.0000

880,000 75,000 59,315 55,990 35,000

Unit m2 m2 m2 bh

0.3600 2.8500 2.8500 1.0000

12,440 63,750 19,985 50,000

Unit m2 m2 m2 bh bh

0.3600 2.4900 2.4900 1.0000 2.0000

12,440 63,750 19,985 50,000 15,000

Unit m2 m2 m2 bh

0.3600 2.4900 2.4900 1.0000

12,440 63,750 19,985 78,125

Unit unit unit

bh

1.0000 1.0000

190,000 180,000

No

Uraian Pekerjaan

24 Pipa Drain Air Hujan + Roof Drain cembung ø2" PVC dia.2" Roof Drain Cembung CI Eks. Antasan dia.2" Knee Dia. 2" Lem Alat bantu Upah

25 Pipa Drain Air Hujan + Roof Drain sudut ø2" PVC dia.3" Roof Drain Cembung CI Eks. Antasan dia.2" Knee Dia. 2" Lem Alat bantu Upah

26 Pipa Drain Air Hujan + Roof Drain cembung ø3" PVC dia.3" Roof Drain Cembung CI Eks. Antasan dia.3" Knee Dia. 3" Lem Alat bantu Upah

27 Pipa Drain Air Hujan + Roof Drain sudut ø3" PVC dia.3" Roof Drain Cembung CI Eks. Antasan dia.3" Knee Dia. 3" Lem Alat bantu Upah

28 Pipa PVC + Floor Strainer dia. 2" PVC dia.2" Floor Strainer dia. 2" Knee Dia. 2" Lem Alat bantu Upah

29 Instalasi water heater (GF) KM.Bawah

Sat

Koef

m' bh bh klg ls ls

4.0000 1.0000 2.0000 0.1000 1.0000 1.0000

Satuan Rp.

Jumlah Rp.

Jasa Rp.

Unit 24,286 45,000 5,000 34,500 1,000 20,000

97,145 45,000 10,000 3,450 1,000 20,000 176,595

17,659

156,955 99,500 10,000 3,450 1,000 20,000 290,905

29,091

156,955 72,000 12,000 3,450 1,000 20,000 265,405

26,541

156,955 120,000 12,000 3,450 1,000 20,000 313,405

31,341

156,955 128,500 10,000 3,450 1,000 20,000 319,905

31,991

Unit m' bh bh klg ls ls

4.0000 1.0000 2.0000 0.1000 1.0000 1.0000

39,239 99,500 5,000 34,500 1,000 20,000


4.0000 1.0000 2.0000 0.1000 1.0000 1.0000

39,239 72,000 6,000 34,500 1,000 20,000


4.0000 1.0000 2.0000 0.1000 1.0000 1.0000

39,239 120,000 6,000 34,500 1,000 20,000


Unit

4.0000 1.0000 2.0000 0.1000 1.0000 1.0000

39,239 128,500 5,000 34,500 1,000 20,000

Uraian Pekerjaan

No Connector Dus imbow Pipa PVC dia 5/8" Klem kabel ( 1 m = 2 bh) Fitting plafond Alat bantu Upah 4 Instalasi Instalasi titik telepon telepon Kabel telepon Connector Dus imbow Pipa PVC dia 5/8" Klem kabel ( 1 m = 2 bh) Alat bantu Upah

ttk

5 Instalasi titik MATV Kabel coaxial TV Connector Dus imbow Pipa PVC dia 5/8" Klem kabel ( 1 m = 2 bh) Alat bantu Upah

ttk

6 Saklar tunggal ex Broco seri Standard lengkap Saklar tunggal ex Broco seri Standard lengkap Upah Pasang

bh

7 Saklar ganda ex Broco seri Lugano lengkap Saklar ganda ex Broco seri Lugano lengkap Upah Pasang

bh

8 Saklar Hotel ex Broco seri Lugano lengkap Saklar Hotel ex Broco seri Lugano lengkap Upah Pasang

9 Stop Kontak ex Broco seri Lugano lengkap Stop Kontak ex Broco seri Lugano lengkap Upah Pasang 10 Telephone outlet ex Broco seri Lugano lengkap Tele Teleph phon one e outl outlet et ex Broc Broco o seri seri Luga Lugano no leng lengka kap p

Sat

Koef

bh bh btg bh bh ls ttk

1.0000 1.0000 2.0000 12.0000 1.0000 1.0000

m1 bh bh btg bh ls ttk

m1 bh bh btg bh ls ttk

bh bh

bh bh

12.0000 1.0000 1.0000 24.0000 1.0000 1.0000

13.3000 1.0000 1.0000 26.0000 1.0000 1.0000

1.0000 1.0000

1.0000 1.0000

Satuan Rp. 1,000 2,000 7,000 500 15,000 4,000 30,000

1,400 1,000 2,000 7,000 500 4,000 30,000

3,000 1,000 2,000 7,000 500 4,000 30,000

15,000 2,000

14,672 2,000

Jumlah Rp.

Jasa Rp.

1,000 2,000 14,000 6,000 4,000 30,000 78,840

7,884

16,800 2,000 7,000 12,000 4,000 30,000 71,800

7,180

39,900 2,000 7,000 13,000 4,000 30,000 95,900

9,590

15,000 2,000 17,000

1,700

14,672 2,000 16,672

1,667

12,614 2,000 14,614

1,461

20,167 2,000 22,167

2,217

bh bh bh

1.0000 1.0000

12,614 2,000

bh bh bh

1.0000 1.0000

20,167 2,000

bh bh

1.00 1.0000 00

45,546

45,546

Uraian Pekerjaan

No Klem kabel ( 1 m = 2 bh) Pipa PVC dia 5/8" Alat bantu Upah

15 Sparing Kabel Telepon Pipa 1 1/4" AW Junction Box (T-dus) Upah pasang + gali + urug KTB Penarikan Kabel + Pemasangan KTB

Unit

16 Sparing Kabel TV Pipa 1 1/4" AW Junction Box (Dura-dus) Upah pasang + gali + urug

Unit

17 Sparing Kabel Toefoer Pipa 1 1/2" AW Upah pasang + gali + urug Penarikan Kabel SR ke Posisi KWH Meter

Unit

XII. PEKERJAAN SANITAIR 1 Closet duduk TOTO Euro CW660J / SW660J (S trap) Closet duduk TOTO Euro CW660J / SW660J (S trap) Upah Pasang

2 Closet Jongkok TOTO CE7 Closet Jongkok TOTO CE7 Upah Pasang

3 Bathtub TOTO FBY 1700-70 Bathtub TOTO FBY 1700-70 Upah Pasang

4 Lavatory TOTO L237v1b+ Equipment (Complete) Lavatory TOTO L237v1b+ Equipment (Complete) Upah Pasang

5 Lavatory TOTO L237v3+ Equipment (Complete)

Sat

Koef

bh bt ls bh

16.0000 3.0000 1.0000 1.0000

m' bh ls ls ls

m' bh ls

m' ls ls

8.0000 1.0000 1.0000 1.0000 1.0000

8.0000 1.0000 1.0000

8.0000 1.0000 1.0000

Satuan Rp. 300 5,500 20,000 75,000

9,610 11,000 32,680 20,000 50,000

9,610 11,000 32,680

10,838 23,392 75,000

Jumlah Rp.

Jasa Rp.

4,800 16,500 20,000 75,000 428,912

42,891

76,880 11,000 32,680 120,560

12,056

76,880 11,000 32,680 120,560

12,056

86,700 23,392 110,092

11,009

1,500,000 50,000 1,550,000

155,000

250,000 30,000 280,000

28,000

1,303,500 100,000 1,403,500

140,350

548,900 35,000 583,900

58,390

bh bh bh

1.0000 1.0000

1,500,000 50,000

bh bh bh

1.0000 1.0000

250,000 30,000

bh bh bh

1.0000 1.0000

1,303,500 100,000

bh bh bh

bh

1.0000 1.0000

548,900 35,000

Uraian Pekerjaan

No

12 Bath & Shower Set TOTO TX 401 SB Bath & Shower Set TOTO TX 401 SB Upah Pasang

13

Shower Set TR 309 S Shower Set TR 309 S Upah Pasang

14 Shower Spray TOTO TX 403 S piv Shower Spray TOTO TX 403 S piv Upah Pasang

15 Rabat Beton + Semen Finish Semen Pasir Upah

16 Timber Deck Kayu 158 Galian Tanah Buangan Tanah Pondasi Batu Kali Pasir Urug bawah batu kali, t=10 cm Lantai kerja bawah timber deck Balok kayu 5/10 Lantai papan 3/10 Pengecatan balok kayu 5/10 Pengecatan lantai papan 3/10

16 Timber Deck Kayu 205 Galian Tanah Buangan Tanah Pondasi Batu Kali Pasir Urug bawah batu kali, t=10 cm Lantai kerja bawah timber deck Balok kayu 5/10 Lantai papan 3/10 Pengecatan balok kayu 5/10 Pengecatan lantai papan 3/10

Sat

Koef

Satuan Rp.

Jumlah Rp.

Jasa Rp.

96,600

9,660

629,750 25,000 654,750

65,475

353,100 25,000 378,100

37,810

143,550 12,000 155,550

15,555

12,950 4,500 15,000 32,450

3,245

3,888 5,540 59,866 5,688 189,833 414,000 202,500 310,500 500,625 1,693,000

169,300

3,888 5,540 59,866 5,688 133,045 366,000 165,600 274,500 383,750 1,398,000

139,800

bh bh bh

1.0000 1.0000

629,750 25,000

bh bh bh

1.0000 1.0000

353,100 25,000

bh bh bh

1.0000 1.0000

143,550 12,000

m2 sak m3 m2

m3 m3 m3 m3 m2 m3 m3 m' m2

m3 m3 m3 m3 m2 m3 m3 m' m2

0.3500 0.0600 1.0000

3.9 x 1.5 0.2160 0.2916 0.1830 0.0720 5.8500 0.0690 0.0338 13.8000 8.0100

4.1 x 1 0.2160 0.2916 0.1830 0.0720 4.1000 0.0610 0.0276 12.2000 6.1400

37,000 75,000 15,000

18,000 19,000 327,137 79,000 32,450 6,000,000 6,000,000 22,500 62,500

18,000 19,000 327,137 79,000 32,450 6,000,000 6,000,000 22,500 62,500

Total Rp.

110,000

13,640

500,000

500,000

642,857

321,429

429,921

Total Rp.

632,500

211,849

426,951

359,851

151,800

Total Rp.

399,423

495,491

1,136,014

84,711

Total Rp. 134,362

153,989

166,990

Total Rp.

199,527

212,449

236,949

197,762

Total Rp.

208,518

217,166

234,460

38,009

Total Rp.

Total Rp.

153,395

63,030

162,042

170,105

Total Rp.

86,678

321,059

Total Rp.

341,855

299,688

307,352

299,148

Total Rp.

29,662

21,984

27,921

20,539

13,157

#REF!

Total Rp.

3,548,160

45,091

14,225

54,560

2,750

78,595

39,911

99,000

Total Rp.

2,416,656

5,065,500

2,103,574

1,900,399

363,000

Total Rp.

962,614

2,031,700

3,000,250

1,358,913

3,091,550

761,200

2,928,200

1,046,788

986,150

222,200

Total Rp. 1,289,750

283,800

364,540

562,650

214,500

100,100

83,160

106,260

Total Rp.

83,490

117,315

95,370

109,794

89,994

Total Rp.

66,894

72,669

72,669

72,669

89,448

Total Rp.

28,709

106,095

79,915

77,619

Total Rp.

77,619

77,619

200,000

95,769

135,369

Total Rp.

94,944

41,042

113,094

141,144

135,369

Total Rp.

11,073

12,772

14,768

18,486

19,908

26,715

Total Rp.

4,271,719

1,215,835

322,435

322,276

320,214

407,000

Total Rp.

194,254

319,996

291,946

344,746

351,896

Total Rp.

86,724

78,980

105,490

18,700

18,339

16,075

24,384

Total Rp.

471,803

132,616

132,616

121,101

1,705,000

308,000

1,543,850

642,290

Total Rp. 106,260

720,225

415,910

171,105

35,695

1,862,300

1,537,800

Daftar Satuan Bahan Town House Pondok Hijau Bandung No.

JENIS BAHAN

Papan Bekisting terentang 2/20 ( Albasia) Kaso Bekisting Borneo 5/7 (u/ rangka plafond) Kaso Bekisting Borneo 5/7 (u/ cor) Balok Borneo 5/10 Kaso Borneo 5/7 Seng Gelombang Bekas Paku Semen Pasir Pasang Pasir Urug Split 1/2 Split 2/3 Blast Material Batu Belah Mortar Khusus untuk Acian (MU 200) Mortar Khusus untuk Plesteran (MU 301) Mortar Khusus untuk Thinbed Kuoshin (MU300) Mortar Khusus untuk Thinbed Kuoshin (MU250) Beton Readymix K225 Triplex 4' x 8' x 9 mm Triplex 4'x8' x4mm Besi Beton Kawat beton Bata Kuoshin (210 x 100 x 52) mm Bata Merah Garut Bata Cisangkan (240 x 100 x 60) mm Glass Blok Batu Alam Wairau Stone Coating Batu Genteng Kanmuri Milenio Medi Brown Nok Genteng Kanmuri Milenio Medi Brown, KM-2 Nok Lisplank Kanmuri Milenio Medi Brown, KM-3 ; KM-4 Nok Ujung Kanmuri Milenio Medi Brown, KM-6 ; KM-7A ; KM-7B Nok penangkal petir Kanmuri Milenio Medi Brown, KM-2PP Nok tiga Arah Kanmuri Milenio Medi Brown, KM-8A/8B

HARGA BAHAN (Rp.) Jun'06 / m3 400,000 / m3 1,500,000 / m3 1,500,000 /m3 2,500,000 /m3 2,500,000 /lbr 27,500 / kg 8,000 / sak 37,000 / m3 75,000 / m3 50,000 / m3 125,000 / m3 125,000 /m3 45,000 /m3 75,000 / kg 1,375 / kg 625 / kg 550 / kg 1,150 / m3 550,000 / lbr 92,000 /lbr 45,000 / kg 5,300 / kg 8,000 / bh 460 / bh 300 / bh 450 /bh 20,000 /m2 200,000 /m2 10,000 / bh 5,000 / bh 20,000 / bh 25,000 / bh 69,000 / bh 45,000 / bh 85,000

Wood Plank LP 405x20x0,8 cm

/ lbr

45,000

Gypsum Board Ex. Knauf 9 mm x 1200 x 2400 TE Jointing Compound Knauff Joint tape Keramik 50x50 Roman Gress Eminence Giallo 55008

/lbr /zak /m' /m2

42,000 3,375 233 52 000

SAT. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40

No.

JENIS BAHAN SAT.

73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114

Upah Pasang Lantai Gracewood Upah Pasang Lantai tangga Grout Atlas Conbloc CI 4.6+ Pola tikar kombinasi Halfblok CI 6cm Abu Conbloc Vienna 21x21x6 cm Waterproofing Fosroc Biotech Ex. Hyosung type BCF - 4S Biotech Ex. Hyosung type BCF - 6S Pipa PVC dia 1/2" ex Wavin AW Pipa PVC dia 3/4" ex Wavin AW Pipa PVC dia 1" ex Wavin AW Pipa PVC dia 1 1/4" ex Wavin AW Pipa PVC dia 1 1/2" ex Wavin AW Pipa PVC dia 2" ex Wavin AW Pipa PVC dia 3" ex Wavin AW Pipa PVC dia 4" ex Wavin AW Lem PVC Roof drain dia. 2" cembung/datar Roof drain dia. 2" Sudut Roof drain dia. 3" cembung/datar Roof drain dia. 3" sudut Floor Strainer dia. 2" Tangki fiber Dolphin 1000 liter Check Valve 3/4"' Gate Valve 3/4"' Pipa Konduit Kabel Tuvoer NYY 4 x 6 Kabel Tuvoer NYY 4 x 4 mm2 Kabel NYY 3 x 1.5mm Kabel BC NYA 1 x 2,5 mm2 Kabel ITC 2 x 2 x 0,6 mm2 Kabel NYM 2 x 1,5 mm2, Prima Kabel NYM 3 x 1,5 mm2, Prima Kabel NYM 3 x 2,5 mm2, Prima Kabel NYY 4 x 4 mm2, Prima Kabel Coatial TV Box MCB 12 Group(Transparan)Ex Presto Box MCB 8 Group(Transparan)Ex Presto MCB NC45a4.5KA 1Kutub 6 A MCB NC45a4.5KA 1Kutub 10 A Inbow doos eks Broco

/m2 /trap kg /m2 /bh /m2 /m2 / bh / bh / bt / bt / bt / bt / bt / bt / bt / bt / kg / bh / bh / bh / bh / bh / bh / bh / bh / m' / m' / m' / m' / m' / m' / m' / m' / m' / m' / m' /bh /bh /bh /bh / bh

HARGA BAHAN (Rp.) Jun'06 27,500 40,000 6,250 51,810 594 44,550 23,000 2,350,000 2,850,000

13,590 18,700 25,595 38,440 43,350 56,330 113,150 187,545 34,500 45,000 99,500 72,000 120,000 128,500 880,000 49,680 48,240 5,500 12,276 15,264 6,864 1,500

1,400 3,640 4,668 6,648 13,416 3,000 63,500 28,500

27,000 27,000 1,150

No.

JENIS BAHAN SAT.

147 148 149 150 151 152 153 154 155 156 157 158

Floor Drain TX1B Lavatory TOTO L237v1b+ Equipment (Complete) Lavatory TOTO L237v3+ Equipment (Complete) Soap holder TOTO S156 N Soap holder TOTO S11 N Kran Tembok TOTO T23B13 Kran sink TX 603 KM Kran Taman T26-13 Bath & Shower Set TOTO TX 401 SB Shower Set TR 309 S Shower Spray TOTO TX 403 S piv Kitchen Sink 1 Lubang Viega

/ bh / bh / bh / bh / bh / bh / bh / bh / bh / bh / bh / bh

HARGA BAHAN (Rp.) Jun'06 112,200 548,900 617,100 25,850 20,900 67,650 158,400 89,100 629,750 353,100 143,550 185,000

RENCANA ANGGARAN BIAYA ESTIMASI PROYEK PEMBANGUNAN TOWN HOUSE DI CIGADUNG - BANDUNG

No

Elemen Bangunan

Uraian Pekerjaan

I

PERSIAPAN

1 2 3 4 5 6

II

TANAH

III

PONDASI

IV

BETON

Volume

Harsat

ls ls ls ls ls ls

1.00 1.00 1.00 1.00 1.00 1.00

1,500,000 1,000,000 500,000 1,000,000 500,000 1,000,000

1 Galian tanah 2 Urugan kembali 3 Buangan Tanah Sub Total

m3 m3 m3

66.32 55.62 30.99

16,500 7,500 16,500

1 Pondasi Rolag bata 2 a. Po nd asi Ba tu Kali b. Pasir Padat Pondasi Batu Kali, t=5 cm c. Lantai kerja t=5 cm 3 a. Pondasi Strauss + Telapak beton PT1 80x80x25 cm b. Lantai kerja t=5 cm 4 a. Pondasi Strauss + Telapak beton PT2 60x90x25 cm b. Lantai kerja t=5 cm Sub Total

m3 m3 m3 m3 bh m3 bh m3

2.57 14.02 1.99 1.99 14.00 0.45 8.00 0.22

275,000 225,000 70,000 210,000 400,000 210,000 300,000 210,000

m' m' m' m' m' m' m' m' m' m' m' m'

50.97 21.03 12.52 75.96 65.28 29.70 5.60 16.00 10.00 6.00 9.24 5.44

75,000 87,000 87,000 33,000 60,000 70,500 82,500 85,500 91,550 91,550 91,550 90,250

1 2 3 4 5 6 7 8 9 10 11 12

Mobilisasi & demobilisasi Keet dan Gudang (3,6 x 2,4) Bouwplank Keamanan Pembersihan site Air kerja & listrik kerja Sub Total

Sat

Sloof S-1 15/25, 4ø12 & ø8-150 Sloof S-2 20/25, 6ø12 & ø8-150 Sloof S-3 20/30, 6ø12 & ø8-150 Kolom KP 13/13, 4ø8 & ø6-150 Kolom K1 13/20, 4ø12 & ø8-150 Kolom K2 13/25, 6ø12 & ø8-150 Kolom K3 13/30, 6ø12 & ø8-150 Balok B-1 15/30, 5ø12 &8-150 Balok B-2 15/30, 7ø12 &8-150 Ba lok B-3 15/35, 7ø12 &8-150 Ba lok B-4 20/25, 7ø12 &8-150 Ba lok B-5 20/30, 4ø12 &8-150

No

Elemen Bangunan

VII KUSEN, PINTU JENDELA

VIII PLAFOND

IX

LANTAI

Uraian Pekerjaan 3 Pasang genteng Cisangkan Type Victoria 4 Pasang nok genteng Sub Total 1 2 3 4 5 6 7 8 9 10 11

1 2 3 4 5 6

1 2 3 4 5 6 7 8 9 10 11 12

Sat

Volume

m2 m'

130.00 45.00

75,000 40,000

Pintu + Jendela R. Tamu tipe PJ1 Pintu + Jendela R. Balkon Atas tipe PJ2 Pintu + Jendela R. Tidur Pembantu PJ3 Pintu R. Tidur tipe P1 Pintu kamar mandi tipe P 2 Pintu kamar mandi Pembantu tipe P 3 Pintu R. Gudang tipe P4 Pintu R. Keluarga tipe PL ( 4 daun ) Jendela R. Tidur Tamu + R. Tidur Anak 1 tipe J1 Jendela R. Tidur Utama tipe J2 Jendela R. KM. Utama Tipe BV Sub Total

unit unit unit unit unit unit unit unit unit unit unit

1.00 1.00 1.00 4.00 3.00 1.00 1.00 2.00 2.00 1.00 1.00

8,000,000 6,500,000 5,500,000 4,500,000 3,900,000 4,200,000 2,500,000 7,250,000 2,250,000 2,600,000 2,000,000

Plafond gypsum 9 mm Plafond gypsum water resist 9 mm Plafond Lambresering kayu Plafond expose List gypsum 4/4 List Kayu 1/3 Sub Total

m2 m2 m2 m2 m' m'

83.14 16.21 33.59 11.09 91.94 45.28

57,500 92,500 150,000 22,500 11,500 11,500

m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 Trap m2

36.37 9.35 2.88 5.51 4.20 5.17 3.76 4.40 3.60 0.82 0.96 22.00 2.11

82,500 82,500 60,500 80,500 80,500 80,500 70,500 70,500 61,575 61,575 61,575 250,000 500,000

m2 m2

9.24 7.44

250,000 250,000

Pasang Keramik Lantai Bawah, Roman Pasang Keramik Lantai R. Tidur Tamu, Roman Pasang Keramik Lantai KM. Bawah Tangga, Roman Pasang Keramik Lantai Teras Depan, Roman Pasang Keramik Lantai Teras Belakang, Roman Pasang Keramik Lantai Balkon, Roman Pasang Keramik Lantai KM. Anak, Roman Pasang Keramik Lantai KM. Utama, Roman Pasang Keramik Lantai R. Pembantu, Roman Pasang Keramik Lantai KM. Pembantu, Roman Pasang Keramik Lantai Gudang, Roman a. Pas. Lantai Kayu Area Tangga b. Pas. Lantai Kayu Area Bordes Tangga 13 Pasangan Parket Kayu (standard) a. R. Tidur Anak 1 b. R. Tidur Anak 2

Harsat

No

Elemen Bangunan

Uraian Pekerjaan

Sat

Volume

bh unit unit unit ls

1.00 3.00 3.00 1.00 1.00

62,500 1,300,000 2,250,000 2,250,000 5,000,000

m' m' m' unit bh

12.80 38.40 48.00 1.00 1.00

24,000 38,000 57,500 2,000,000 200,000

unit bh m'

4.00 2.00 25.60

250,000 75,000 37,500

Instalasi titik lampu + fitting Instalasi titik stop kontak Instalasi titik stop kontak Water Heater Instalasi titik lampu taman Instalasi titik telepon Instalasi titik MATV Instalasi penangkal petir ( 2 Spit) Saklar tunggal lengkap Saklar ganda lengkap Saklar hotel lengkap Stop Kontak lengkap Stop Kontak Water Heater Lugano lengkap Telephone outlet lengk ap TV / Parabola Outlet lengk ap Arde Box panel bawah + MCB + Kabel toefer + sparing Box panel atas + MCB + Kabel toefer + sparing Sub Total

ttk ttk ttk ttk ttk ttk unit bh bh bh bh bh bh bh ttk unit unit

33.00 16.00 2.00 1.00 1.00 1.00 7.00 11.00 2.00 16.00 1.00 1.00 1.00 1.00 1.00

75,000 90,000 113,342 90,000 63,500 70,000 1,350,000 12,750 15,250 13,500 20,250 27,500 43,000 30,000 143,000 575,000 600,000

Closet Duduk TOTO EURO CW660J/SW660J (STRAP) Closet Jongkok TOTO CE7 Shower Spray TOTO TX 403 S CR Shower Set TOTO TX 401 SBV4 Bathtub FBY 1520 PE

bh bh bh bh unit

3.00 1.00 3.00 3.00 1.00

1,600,000 182,500 323,500 1,050,000 12,000,000

d. Check valve dia. 1" e. Instalasi Water Heater (gas) f. W ater Heater Aris ton g. Tanki air stainless steel 1000 lt h. Sumur Dangkal + Pompa Jet Pump 2 Instalasi Air Kotor a. Pipa air kotor + Vent PVC dia. 2" AW + assesories b. Pipa air kotor PVC dia. 3" AW + assesories c. Pipa air kotor PVC dia. 4" AW + assesories d. Septictank 170 x 140 x 200 cm e. Bak kontrol tertutup Tipe BK2 3 Instalasi Air Hujan (Pipa Drain Vertikal + Roof Drain) a. Roof drain sudut ø2" + pipa PVC dia. 3" b. Catch Basin tipe CB3 c. Pipa air hujan PVC dia. 3" AW + assesories Sub Total XI

INSTALASI LISTRIK

XII SANITAIR

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

1 2 3 4 5

Harsat

Jumlah

1,500,000 1,000,000 500,000 1,000,000 500,000 1,000,000 5,500,000 1,094,244 417,117 511,259 2,022,621 706,860 3,155,598 139,367 418,102 5,600,000 94,080 2,400,000 45,360 12,559,367 3,822,720 1,829,784 1,089,449 2,506,680 3,916,800 2,093,568 462,000 1,368,000 915,500 549,300 845,922 490,960

Jumlah 9,750,000 1,800,000 40,550,000 8,000,000 6,500,000 5,500,000 18,000,000 11,700,000 4,200,000 2,500,000 14,500,000 4,500,000 2,600,000 2,000,000 80,000,000 4,780,486 1,499,240 5,038,200 249,480 1,057,264 520,720 13,145,390 3,000,340 771,448 174,240 443,394 338,100 416,024 265,080 310,200 221,670 50,245 59,112 5,500,000 1,056,000 2,310,000 1,860,000

Jumlah 62,500 3,900,000 6,750,000 2,250,000 5,000,000 307,200 1,459,200 2,760,000 2,000,000 200,000 1,000,000 150,000 960,000 27,661,700 2,475,000 1,440,000 180,000 63,500 70,000 1,350,000 89,250 167,750 27,000 324,000 43,000 30,000 143,000 575,000 600,000 7,577,500 4,800,000 182,500 970,500 3,150,000 12,000,000

Komparasi Analisa Harga Satuan Pekerjaan Pasangan Dinding Jadi per 1 m2

No.

1 2 3 4 5 6 7

Uraian Material

Bata Kuoshin Plester + Aci Sistem Dry Mortar Vol. Unit Harsat Jumlah Rp. Rp.

Bata Kuoshin (5.2x10x21) cm 70.00 Thinbed Mortar (t=10 mm, MU 300) 47.06 Plester Dinding ( 2 Si si ) dengan Mortar 1,5 cm (MU 301) 54.40 Acian Dinding ( 2 Sisi ) dengan Mortar 0.25 cm (MU 200) 5.10 Upah Pasang Bata 1.00 Upah Plester ( 2 Sisi ) 2.00 Upah Aci ( 2 Sisi ) 2.00

bh Kg kg kg m2 m2 m2

335 363 388 1,188 7,000 5,000 4,000

Prepared by QS, 22/12/2003

Bata Kuoshin Bata Merah Plester + Aci Sistem Konvensional Plester + Aci Sistem Konvensional Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Rp. Rp. Rp. Rp.

23,450 17,059 21,080 6,056 7,000 10,000 8,000

1 Bata Kuoshin (5.2x10x21) cm 2 Thinbed Konvensional - Semen - Pasir 3 Plester Dinding 1:5 ( 2 Sisi ) Konvensional - Semen PC @ 50 kg - Pasir Pasang 4 Acian dinding konvensional - Semen PC @ 50 kg 5 Upah Pasang Bata 6 Upah Plester ( 2 Sisi ) 7 Upah Aci ( 2 Sisi )

Sudah termasuk Waste 5% Sudah termasuk Waste 2% Sudah termasuk Waste 2% Sudah termasuk Waste 2%

70.00

335

23,450

27,000 47,500

6,750 2,375

0.22 zak 0.05 m3

27,000 47,500

5,940 2,375

0.12 1.00 2.00 2.00

27,000 7,000 5,000 4,000

3,240 7,000 10,000 8,000

0.25 0.05

bh sak m3

zak m2 m2 m2

1 Bata Merah (4.3x9x19) cm 2 Thinbed Konvensional - Semen - Pasir 3 Plester Dinding 1:5 ( 2 Sisi ) Konvensional - Semen PC @ 50 kg - Pasir Pasang 4 Acian dinding konvensional - Semen PC @ 50 kg 5 Upah Pasang Bata 6 Upah Plester ( 2 Sisi ) 7 Upah Aci ( 2 Sisi )

Sudah termasuk Waste 5%

80.00 0.25 0.05

Sub Total Profit 10% Total

92,645 9,265 101,910

Keterangan

69,130 6,913 76,043

bh sak m3

230

18,400 Sudah termasuk Waste 5%

27,000 47,500

6,750 2,375

0.22 zak 0.05 m3

27,000 47,500

5,940 2,375

0.12 1.00 2.00 2.00

27,000 7,000 5,000 4,000

3,240 7,000 10,000 8,000

zak m2 m2 m2

64,080 6,408 70,488

No.

1 2 3 4 5 6 7

Uraian Material

Bata Kuoshin Plester + Aci Sistem Dry Mortar Vol. Unit Harsat Jumlah Rp. Rp.

Bata Kuoshin (5.2x10x21) cm 70.00 Thinbed Mortar (t=10 mm, MU 300) 47.06 Pl ester Dinding ( 2 Si si ) dengan Mortar 1,5 cm (MU 301) 54.40 Acian Dinding ( 2 Sisi ) dengan Mortar 0.25 cm (MU 200) 5.10 Upah Pasang Bata 1.00 Upah Plester ( 2 Sisi ) 2.00 Upah Aci ( 2 Sisi ) 2.00

1 Bata Kuoshin (5.2x10x21) cm 2 Thinbed Konvensional - Semen - Pasir 3 Plester Dinding 1:5 ( 2 Sisi ) Konvensional - Semen PC @ 50 kg - Pasir Pasang 4 Acian dinding konvensional - Semen PC @ 50 kg 5 Upah Pasang Bata 6 Upah Plester ( 2 Sisi ) 7 Upah Aci ( 2 Sisi )

bh Kg kg kg m2 m2 m2

335 363 388 1,188 7,000 5,000 4,000

23,450 17,059 21,080 6,056 7,000 10,000 8,000

70.00

bh

6,750 2,375

0.25 0.05

sak m3

1,620 7,000

335

23,450

27,000 47,500

6,750 2,375

0.22 zak 0.05 m3

27,000 47,500

5,940 2,375

0.12 1.00 2.00 2.00

27,000 7,000 5,000 4,000

3,240 7,000 10,000 8,000

zak m2 m2 m2

Sudah termasuk Waste 5%

39,575 3,958 43,533

1 Bata Merah (4.3x9x19) cm 2 Thinbed Konvensional - Semen - Pasir 3 Plester Dinding 1:5 ( 2 Sisi ) Konvensional - Semen PC @ 50 kg - Pasir Pasang 4 Acian dinding konvensional - Semen PC @ 50 kg 5 Upah Pasang Bata 6 Upah Plester ( 2 Sisi ) 7 Upah Aci ( 2 Sisi )

80.00 0.25 0.05

Sub Total

Keterangan

Sudah termasuk Waste 5% Sudah termasuk Waste 2% Sudah termasuk Waste 2% Sudah termasuk Waste 2%

23,450

2,970 1,188

5,000 4,000 14,778 1,478 16,255

Bata Kuoshin Bata Merah Plester + Aci Sistem Konvensional Plester + Aci Sistem Konvensional Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Rp. Rp. Rp. Rp.

92,645

69,130

bh sak m3

230

18,400 Sudah termasuk Waste 5%

27,000 47,500

6,750 2,375

0.22 zak 0.05 m3

27,000 47,500

5,940 2,375

0.12 1.00 2.00 2.00

27,000 7,000 5,000 4,000

3,240 7,000 10,000 8,000

zak m2 m2 m2

64,080

Profit 10% Total

9,265 101,910

6,913 76,043

6,408 70,488

Komparasi Analisa Harga Satuan Pekerjaan Atap Tipe 155 Cluster R-2

No.

1 2 3 4 5 6

Uraian Material

Kuda² + Gording Kaso 5/ 7 + reng 3/4 + anti rayap Papan nok 2/20 Lisplank 3/20 Lisplank 3/15 Sulinem kap/kaso/reng

Vol.

3.43 143.18 31.93 45.90 45.90 143.18

Rangka Atap Konvensional Unit Harsat Rp.

Jumlah Rp.

m3 m2 m' m' m' m2

3,630,797 3,700,416 175,615 849,150 780,300 286,360

1,060,000 25, 845 5,500 18,500 17,000 2,000

1 Pekerjaan Rangka Atap Ex. Pryda Included : - Kaso + Reng - Papan Nok - Lisplank - Pekerjaan Anti Rayap


Vol.

9,422,637 942,264 10,364,901

Jumlah Rp.

Keterangan

Kayu Meranti Ex. Jambi

1.00


Rangka Atap Prefabrikasi Unit Harsat Rp.

Unit

12,700,000

12,700,000 Rangka Atap Kayu Kempas

12,700,000 1,270,000 13,970,000

Komparasi Analisa Harga Satuan Pekerjaan Genteng

No.

Uraian Material

1 Pasang Genteng (m2) Genteng Keramik Upah

Genteng Kanmuri Espanica Tipe Standard Vol. Unit Harsat Jumlah Rp. Rp.


Genteng Kanmuri Espanica Tipe Natural Vol. Unit Harsat Jumlah Rp. Rp.

Genteng Kanmuri Espanica Tipe Unglazed Vol. Unit Harsat Jumlah Rp. Rp.

Genteng Cisangkan Tipe M (Warna Standard) Vol. Unit Harsat Jumlah Rp. Rp.

14.50 1.00

bh 4,250 m2 6,000 Sub Total Profit 10% Total

61,625 6,000 67,625 6,763 74,388

14.50 1.00

bh m2

2,700 6,000

39,150 6,000 45,150 4,515 49,665

14.50 1.00

bh m2

2,150 6,000

31,175 6,000 37,175 3,718 40,893

9.00 1.00

bh m2

3,680 6,000

33,120 6,000 39,120 3,912 43,032

2 Pasang Genteng Nok (m') Genteng nok Semen Pasir Upah

3.90 0.11 0.02 1.00

bh 10,250 sak 27,000 m3 47,500 m' 9,000 Sub Total Profit 10% Total

39,975 2,970 950 9,000 52,895 5,290 58,185

3.90 0.11 0.02 1.00

bh sak m3 m'

6,625 27,000 47,500 9,000

25,838 2,970 950 9,000 38,758 3,876 42,633

3.90 0.11 0.02 1.00

bh sak m3 m'

5,750 27,000 47,500 9,000

22,425 2,970 950 9,000 35,345 3,535 38,880

3.30 bh 0.11 sak 0.02 m3 1.00 m'

4,800 27,000 47,500 9,000

3 Pasang Nok 3 arah (bh) Genteng Nok 3 Arah Upah

1.00 bh 1.00 bh

40,000 5,000 45,000 4,500 49,500

1.00 bh 1.00 bh

24,500 5,000

24,500 5,000 29,500 2,950 32,450

1.00 bh 1.00 bh

18,750 5,000

18,750 5,000 23,750 2,375 26,125

1.00 bh 1.00 bh

32,500 5,000 37,500 3,750 41,250

1.00 bh 1.00 bh

19,250 5,000

19,250 5,000 24,250 2,425 26,675

1.00 bh 1.00 bh

17,000 5,000

17,000 5,000 22,000 2,200 24,200

1.00 bh 1.00 bh

21,250 5,000 26,250 2,625 28,875

1.00 bh 1.00 bh

14,000 5,000

14,000 5,000 19,000 1,900 20,900

1.00 bh 1.00 bh

12,750 5,000

12,750 5,000 17,750 1,775 19,525

1.00 bh 1.00 bh

30,225 2,000 32,225 3,223 35,448

3.90 bh 1.00 m'

5,125 2,000

19,988 2,000 21,988 2,199 24,186

3.90 bh 1.00 m'

4,750 2,000

18,525 2,000 20,525 2,053 22,578

3.30 bh 1.00 m'

40,000 5,000 Sub Total Profit 10% Total

4 Pasang Genteng Nok Ujung Jurai (bh) 1.00 bh Genteng Nok Ujung Jurai 1.00 bh Upah

32,500 5,000 Sub Total Profit 10% Total 5 Pasang Genteng Nok Penangkal Petir (bh) 21,250 Genteng Nok Penangka Petir 1.00 bh 1.00 bh 5,000 Upah Sub Total Profit 10% Total 6 Pasang Genteng Nok Lisplank (m') 3.90 bh 7,750 Genteng Nok Lisplank 1.00 m' 2,000 Upah Sub Total Profit 10% Total

Genteng Cisangkan Tipe Victoria Vol. Unit Harsat Jumlah Rp. Rp.

bh m2

4,400 6,000

44,000 6,000 50,000 5,000 55,000

9.00 1.00

bh m2

3,920 6,000

35,280 6,000 41,280 4,128 45,408

15,840 2,970 950 9,000 28,760 2,876 31,636

3.30 bh 0.11 sak 0.02 m3 1.00 m'

6,560 27,000 47,500 9,000

21,648 2,970 950 9,000 34,568 3,457 38,025

3.30 bh 0.11 sak 0.02 m3 1.00 m'

4,800 27,000 47,500 9,000

15,840 2,970 950 9,000 28,760 2,876 31,636

6,960 5,000

6,960 5,000 11,960 1,196 13,156

1.00 bh 1.00 bh

8,160 5,000

8,160 5,000 13,160 1,316 14,476

1.00 bh 1.00 bh

23,760 5,000

23,760 5,000 28,760 2,876 31,636

6,960 5,000

6,960 5,000 11,960 1,196 13,156

1.00 bh 1.00 bh

8,160 5,000

8,160 5,000 13,160 1,316 14,476

1.00 bh 1.00 bh

6,960 5,000

6,960 5,000 11,960 1,196 13,156

-

1.00 bh 1.00 bh

-

1.00 bh 1.00 bh

22,968 2,000 24,968 2,497 27,465

3.30 bh 1.00 m'

18,216 2,000 20,216 2,022 22,238

3.30 bh 1.00 m'

6,960 2,000

10.00 1.00

Genteng Cisangkan Tipe Excelent Vol. Unit Harsat Jumlah Rp. Rp.

5,520 2,000

6,960 2,000

22,968 2,000 24,968 2,497 27,465

Komparasi Analisa Harga Satuan Material Kusen, Daun Pintu & Daun Jendela

No.

Uraian Material

Vol.

Kamper Samarinda Oven Unit Harsat Jumlah Rp. Rp.

Vol.

Unit

Singkil Oven Harsat Rp.


Jumlah Rp.

Vol.

Unit

Meranti Oven Harsat Rp.

Jumlah Rp.

MATERIAL KUSEN 1 Kusen

1.00

m3

4,300,000 Sub Total Profit 10% Total

4,300,000 4,300,000 430,000 4,730,000

1.00

m3

3,750,000

3,750,000 3,750,000 375,000 4,125,000

1.00

m3

########

2 Daun Pintu Solid

1.00

m2

300,000 Sub Total Profit 10% Total

300,000 300,000 30,000 330,000

1.00

m2

285,000

285,000 285,000 28,500 313,500

1.00

m2

200,000

200,000 200,000 20,000 220,000

3 Daun Pintu Double Teakwood 3 mm

1.00

bh


275,000 275,000 27,500 302,500

1.00

bh

260,000

260,000 260,000 26,000 286,000

1.00

bh

245,000

245,000 245,000 24,500 269,500

4 Daun Pintu Double Triplek 3 mm

1.00

bh


195,000 195,000 19,500 214,500

1.00

bh

180,000

180,000 180,000 18,000 198,000

1.00

bh

165,000

165,000 165,000 16,500 181,500

5 Daun Pintu Teakwood 3 mm + Melaminto

1.00

bh


285,000 285,000 28,500 313,500

1.00

bh

270,000

270,000 270,000 27,000 297,000

1.00

bh

205,000

205,000 205,000 20,500 225,500

6 Daun Pintu Triplek 3 m m + Mel am into

1.00

bh


205,000 205,000 20,500 225,500

1.00

bh

190,000

190,000 190,000 19,000 209,000

1.00

bh

175,000

175,000 175,000 17,500 192,500

7 Daun Jendela

1.00

m2


165,000 165,000 16,500 181,500

1.00

m2

125,000

125,000 125,000 12,500 137,500

1.00

m2

110,000

110,000 110,000 11,000 121,000

2,600,000 2,600,000 260,000 2,860,000

Keterangan

Komparasi Analisa Harga Satuan Pekerjaan Keramik


Roman No.

Uraian Material

Vol.

Unit

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2

Harsat Rp.

Asia Jumlah Rp.

Vol.

Unit

Harsat Rp.

m2 sak kg m3 m2 m2

37,000 27,000 6,750 47,500 2,500 7,500 Jumlah

Mulia Jumlah Rp.

Vol.

Unit

38,850 6,750 338 2,850 2,500 7,500 58,788 5,879 64,666

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2

Harsat Rp.

Jumlah Rp.

Keterangan

Keramik Lantai 1

Keramik 40 x 40

Semen Grout Atlas Pasir Alat Bantu Upah

2

Keramik 30 x 30


3

Keramik 20 x 20


33,727 27,000 6,750 47,500 2,500 7,500 Sub Total Profit 10% Total

35,413 6,750 338 2,850 2,500 7,500 55,351 5,535 60,886

1.05 0.25 0.05 0.06 1.00 1.00

Jumlah

- Sudah termasuk Waste 5% -

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2


24,150 6,750 338 2,850 2,500 8,500 45,088 4,509 49,596

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2

24,000 27,000 6,750 47,500 2,500 8,500 Jumlah

25,200 6,750 338 2,850 2,500 8,500 46,138 4,614 50,751

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2

18,500 27,000 6,750 47,500 2,500 8,500 Jumlah

19,425 Sudah termasuk Waste 5% 6,750 338 2,850 2,500 8,500 40,363 4,036 44,399

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2


29,400 6,750 338 2,850 2,500 8,500 50,338 5,034 55,371

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2

28,000 27,000 6,750 47,500 2,500 8,500 Jumlah

29,400 6,750 338 2,850 2,500 8,500 50,338 5,034 55,371

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2

26,000 27,000 6,750 47,500 2,500 8,500 Jumlah

27,300 Sudah termasuk Waste 5% 6,750 338 2,850 2,500 8,500 48,238 4,824 53,061

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2


29,400 6,750 338 2,850 2,500 12,500 54,338 5,434 59,771

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2

31,500 27,000 6,750 47,500 2,500 12,500

33,075 6,750 338 2,850 2,500 12,500 58,013 5,801 63,814

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2


32,550 6,750 338 2,850 2,500 12,500 57,488 5,749 63,236

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2

34,000 27,000 6,750 47,500 2,500 12,500

35,700 6,750 338 2,850 2,500 12,500 60,638 6,064 66,701

1.05 0.25 0.05 0.06 1.00 1.00

m2 sak kg m3 m2 m2

Keramik Dinding 4

Keramik 20 x 20


5

27,000 6,750 47,500 2,500 12,500

- Sudah termasuk Waste 5% 6,750 338 2,850 2,500 12,500 24,938 2,494 27,431

Keramik 20 x 25


- Sudah termasuk Waste 5% -

Komparasi Analisa Harga Satuan Pekerjaan Instalasi Air No.

Uraian Material

Vol.

Unit

1 Air bersih PVC WAVIN dia. 1/2" + assesories Pipa PVC dia 1/2" AW 0.288 bt Lem PVC 0.020 kg Assesoris 1.000 ls Upah 1.000 m'

2 Air bersih PVC WAVIN dia. 3/4" + assesories Pipa PVC dia 3/4" AW 0.288 bt Lem PVC 0.020 kg Assesoris 1.000 ls Upah 1.000 m'

3 Air bersih PVC WAVIN dia. 1" + assesories Pipa PVC dia 1" AW 0.288 bt Lem PVC 0.020 kg Assesoris 1.000 ls Upah 1.000 m'

4 Air kotor PVC dia. 2" WAVIN Pipa PVC dia 2" AW Lem PVC Assesoris Upah

Wavin Harsat Rp.

Jumlah Rp.

Vol.


Unit

Paralon Harsat Rp.

Jumlah Rp.

5,900 40,000 500 3,500 Sub Total Profit 10% Total

1,699 800 500 3,500 6,499 650 7,149

0.288 0.020 1.000 1.000

bt kg ls m'

6,000 40,000 500 3,500

1,728 800 500 3,500 6,528 653 7,181


2,362 800 500 3,500 7,162 716 7,878

0.288 0.020 1.000 1.000

bt kg ls m'

8,700 40,000 500 3,500

2,506 800 500 3,500 7,306 731 8,036


3,226 800 500 3,500 8,026 803 8,828

0.288 0.020 1.000 1.000

bt kg ls m'

11,500 40,000 500 3,500

3,312 800 500 3,500 8,112 811 8,923


7,085 1,000 500 4,500 13,085 1,308 14,393

0.288 0.025 1.000 1.000

bt kg ls m'

27,700 40,000 500 4,500

7,978 1,000 500 4,500 13,978 1,398 15,375

49,400 40,000 1,250 5,000 Sub Total Profit 10% Total

14,227 1,000 1,250 5,000 21,477 2,148 23,625

0.288 0.025 1.000 1.000

bt kg ls m'

55,000 40,000 1,250 5,000

15,840 1,000 1,250 5,000 23,090 2,309 25,399


23,587 1,000 1,250 5,000 30,837 3,084 33,921

0.288 0.025 1.000 1.000

bt kg ls m'

88,700 40,000 1,250 5,000

25,546 1,000 1,250 5,000 32,796 3,280 36,075

+ assesories

0.288 bt 0.025 kg 1.000 ls 1.000 m'

5 Air kotor PVC dia. 3" WAVIN + assesories Pipa PVC dia 3" AW 0.288 bt Lem PVC 0.025 kg Assesoris 1.000 ls Upah 1.000 m'

6 Air kotor PVC dia. 4" WAVIN + assesories Pipa PVC dia 4" AW 0.288 bt Lem PVC 0.025 kg Assesoris 1.000 ls Upah 1.000 m'

Keterangan

Komparasi Analisa Harga Satuan Pekerjaan Instalasi Air No.

Uraian Material

7 Air kotor PVC dia. 2" WAVIN Pipa PVC dia 2" D Lem PVC Assesoris Upah

Vol.

Unit

Wavin Harsat Rp.

Jumlah Rp.

Vol.


Unit

Paralon Harsat Rp.

Jumlah Rp.

+ assesories

0.288 0.025 1.000 1.000

bt kg ls m'


4,320 1,000 500 4,500 10,320 1,032 11,352

0.288 0.025 1.000 1.000

bt kg ls m'

14,900 40,000 500 4,500

4,291 1,000 500 4,500 10,291 1,029 11,320

8 Air kotor PVC dia. 3" WAVIN + assesories Pipa PVC dia 3" D 0.288 Lem PVC 0.025 Assesoris 1.000 Upah 1.000

bt kg ls m'


7,661 1,000 1,250 5,000 14,911 1,491 16,402

0.288 0.025 1.000 1.000

bt kg ls m'

27,900 40,000 1,250 5,000

8,035 1,000 1,250 5,000 15,285 1,529 16,814

9 Air kotor PVC dia. 4" WAVIN + assesories Pipa PVC dia 4" D 0.288 Lem PVC 0.025 Assesoris 1.000 Upah 1.000

bt kg ls m'


12,038 1,000 1,250 5,000 19,288 1,929 21,217

0.288 0.025 1.000 1.000

bt kg ls m'

44,600 40,000 1,250 5,000

12,845 1,000 1,250 5,000 20,095 2,009 22,104

Keterangan

Komparasi Analisa Harga Satuan Pekerjaan Tanki Air Fibreglass No.

Uraian Material

Vol.

Utama Fiberglass Unit Harsat Jumlah Rp. Rp.

Vol.

Unit

Prepared by QS, 22/12/200 Dolphin Harsat Rp.

Jumlah Rp.

Vol.

Unit

Anjing Laut Harsat Rp.

Jumlah Rp.

1 Tangki Air 1000 Liter - T angki Air 1000 Liter - Pelampung - Dudukan ( tambahan ) - Upah Pemasangan + Alat Bantu

1.00 1.00 1.00 1.00

bh bh Ls bh


795,000 50,000 25,000 20,000 890,000 89,000 979,000

1.00 1.00 1.00 1.00

bh bh Ls bh

610,000 50,000 25,000 20,000

610,000 50,000 25,000 20,000 705,000 70,500 775,500

1.00 1.00 1.00 1.00

bh bh Ls bh

565,000 50,000 25,000 20,000

565,000 50,000 25,000 20,000 660,000 66,000 726,000

2 Tangki Air 500 Liter - T angki Air 500 Liter - Pelampung - Dudukan ( tambahan ) - Upah Pemasangan + Alat Bantu

1.00 1.00 1.00 1.00

bh bh Ls bh


495,000 50,000 25,000 20,000 590,000 59,000 649,000

1.00 1.00 1.00 1.00

bh bh Ls bh

320,000 50,000 25,000 20,000

320,000 50,000 25,000 20,000 415,000 41,500 456,500

1.00 1.00 1.00 1.00

bh bh Ls bh

285,000 50,000 25,000 20,000

285,000 50,000 25,000 20,000 380,000 38,000 418,000

Keterangan

Komparasi Analisa Harga Satuan Pekerjaan Outlet Instalasi Listrik No.

Uraian Material

Broco Lugano Harsat Jumlah Rp. Rp.

Vol.

Unit

1 Outlet Saklar tunggal Upah Pasang

1.00 1.00

bh bh


2 Outlet Saklar Ganda Upah Pasang

1.00 1.00

bh bh

3 Outlet Stop Kontak Upah Pasang

1.00 1.00

4 Telephone outlet Upah Pasang

5 TV / Parabola Outlet Upah Pasang


Broco Standard Harsat Jumlah Rp. Rp.

Vol.

Unit

7,204 2,000 9,204 920 10,125

1.00 1.00

bh bh

5,046 2,000


9,796 2,000 11,796 1,180 12,975

1.00 1.00

bh bh

bh bh


12,755 2,000 14,755 1,476 16,231

1.00 1.00

1.00 1.00

bh bh


30,410 2,000 32,410 3,241 35,651

1.00 1.00

bh bh


31,871 2,000 33,871 3,387 37,258

Broco Gracio Harsat Rp.

Vol.

Unit

Jumlah Rp.

5,046 2,000 7,046 705 7,750

1.00 1.00

bh bh

7,268 2,000

7,268 2,000 9,268 927 10,195

6,855 2,000

6,855 2,000 8,855 886 9,741

1.00 1.00

bh bh

9,882 2,000

9,882 2,000 11,882 1,188 13,070

bh bh

9,424 2,000

9,424 2,000 11,424 1,142 12,567

1.00 1.00

bh bh

13,582 2,000

13,582 2,000 15,582 1,558 17,140

1.00 1.00

bh bh

21,283 2,000

21,283 2,000 23,283 2,328 25,612

1.00 1.00

bh bh

30,675 2,000

30,675 2,000 32,675 3,268 35,943

1.00 1.00

bh bh

19,291 2,000

19,291 2,000 21,291 2,129 23,421

1.00 1.00

bh bh

28,667 2,000

28,667 2,000 30,667 3,067 33,733

Keterangan

Komparasi Analisa Harga Satuan Pekerjaan Sanitary

Prepared by QS, 10/3/2004 TOTO PRICE LIST 2/7/2001 Vol. Unit Harsat Jumlah Rp. Rp.

Vol.

1.00

bh

753,500

753,500

1.00

bh

693,000

693,000

1.00

bh


50,000 803,500 80,350 883,850

1.00

bh


50,000 743,000 74,300 817,300

1.00

bh

349,800

349,800

1.00

bh

345,600

345,600

Upah Pasang

1.00

bh


35,000 384,800 38,480 423,280

1.00

bh


35,000 380,600 38,060 418,660

3 TX 402 SV2 Hand Shower w/ Stop Valve Upah Pasang

TX 402 S Hand Shower Set w/ Stop Valve Upah Pasang

1.00 1.00

bh bh


135,300 24,000 159,300 15,930 175,230

1.00 1.00

bh bh


110,400 24,000 134,400 13,440 147,840

4 T 23 B13 V7N Acrylic Handle Sink Tap Upah Pasang

T 23 B13 V7N Acrylic Handle Sink Tap Upah Pasang

1.00 1.00

bh bh


48,400 12,000 60,400 6,040 66,440

1.00 1.00

bh bh


52,800 12,000 64,800 6,480 71,280

5 S 156 N Recessed Soap Holder (W & PIV) Upah Pasang

S 156 N Recessed Soap Holder Upah Pasang

1.00 1.00

bh bh


19,800 10,000 29,800 2,980 32,780

1.00 1.00

bh bh


24,000 10,000 34,000 3,400 37,400

6 TX 720 A W Plastic Paper Holder (White Colour) Upah Pasang

TX 720 A W Plastic Paper Holder, White Upah Pasang

1.00 1.00

bh bh


24,200 10,000 34,200 3,420 37,620

1.00 1.00

bh bh


21,600 10,000 31,600 3,160 34,760

6 TX 1 A Floor Drain (for 2" G.I. Pipe) Upah Pasang

TX 1 AN Floor Drain (for 2" G.I. Pipe) (dia. = 100,5 mm) Upah Pasang

1.00 1.00

bh bh


72,600 7,500 80,100 8,010 88,110

1.00 1.00

bh bh


79,000 7,500 86,500 8,650 95,150

No.

Uraian Material

1 Closet duduk CW 420 J / SW 516 JPT4 (W & PIV) - Closet Body - Low Tank w/o Cover - Tank Cover - Dual Flush Tank Trim w/o Stop Valve - Seat & Cover w/ Plastic Hinges - Stop Valve w/ Flexible Hose - Seal Gasket & Flange - Screw & Cap Set

Uraian Material

Complete with :

Closet duduk CW 420 J / SW 516 JPT4 (Single Flush) Complete with :

CW 420 J S 516 IP SW 516 CRPT1 TX 249 CWS TC 262 N TS 251 FT2 T 53 P 100 T 53 DSR

- Single Flush Tank Trim W/O Stop Valve - Plastic Seat & Cover w/ Plastic Hinges (Round) - Stop Valve (Key Type) w/ Flexible Hose - Floor Flange w/ Seal Gasket - Screw & Caps (plus 2 Big Caps)

Upah Pasang

2 Lavatory L34 (W & PIV) - "Standard" Lavatory Faucet - 1" Plug & Chain Waste w/ P-Trap (212 mm) - Stop Valve w/ Flexible Hose - Screw & Cap for L 34, LW860J Upah Pasang

TX 275 CWS TC 262 N TX 437 SV1W T 53 P 100 T 53 DSR

Upah Pasang

Complete with :

Lavatory L 34 Wall Hung Lavatory (1 Hole)

T 205 MC TX 709 A TS 251 FT2 TA 2 SV1 (x2)

- "STANDARD" Lavatory Faucet (Cold) - 1" Plug & Chain Waste w/ P-Trap (212 mm) - Stop Valve w/ Flexible Hose - Screw & Cap for L 34, LW860J

TOTO 29/1/2004 Unit Harsat Jumlah Rp. Rp.

T 205 MC TX 709 AN TS 251 FT2 TA 2 SV1 (x2)

Keterangan

Komparasi Analisa Harga Satuan Pekerjaan Sanitary No.

Uraian Material

TOTO Harsat Rp.

Vol.

Unit

1 Closet duduk Upah Pasang

1.00 1.00

bh bh


2 Closet Jongkok Upah Pasang

1.00 1.00

bh bh

3 Lavatory Upah Pasang

1.00 1.00

4 Hand shower Upah Pasang

Jumlah Rp.

Prepared by QS, 22/12/200 AMSTAD Harsat Rp.

Vol.

Unit

753,500 50,000 803,500 80,350 883,850

1.00 1.00

bh bh



74,250 30,000 104,250 10,425 114,675

1.00 1.00

bh bh

bh bh


557,700 35,000 592,700 59,270 651,970

1.00 1.00

1.00 1.00

bh bh


575,300 24,000 599,300 59,930 659,230

5 Shower spray Upah Pasang

1.00 1.00

bh bh


6 Soap holder Upah Pasang

1.00 1.00

bh bh

7 Floor drain Stainless Upah Pasang

1.00 1.00

bh bh

Jumlah Rp.

Ex. China Harsat Rp.

Jumlah Rp.

Keterangan

Vol.

Unit

763,125 50,000 813,125 81,313 894,438

1.00 1.00

bh bh


645,000 50,000 695,000 69,500 764,500


72,600 30,000 102,600 10,260 112,860

1.00 1.00

bh bh


65,000 30,000 95,000 9,500 104,500

bh bh


375,700 35,000 410,700 41,070 451,770

1.00 1.00

bh bh


265,000 35,000 300,000 30,000 330,000

1.00 1.00

bh bh


362,727 24,000 386,727 38,673 425,400

1.00 1.00

bh bh


150,000 24,000 174,000 17,400 191,400

165,000 12,000 177,000 17,700 194,700

1.00 1.00

bh bh


175,000 12,000 187,000 18,700 205,700

1.00 1.00

bh bh


45,000 12,000 57,000 5,700 62,700


19,800 10,000 29,800 2,980 32,780

1.00 1.00

bh bh


18,705 10,000 28,705 2,870 31,575

1.00 1.00

bh bh


16,500 Trisenza 10,000 26,500 2,650 29,150


90,750 7,500 98,250 9,825 108,075

1.00 1.00

bh bh


40,000 7,500 47,500 4,750 52,250

1.00 1.00

bh bh


25,000 7,500 32,500 3,250 35,750


Uraian Material

TOTO Harsat Rp.

Vol.

Unit

8 Kran sink Upah Pasang

1.00 1.00

bh bh


9 Kran tembok Upah Pasang

1.00 1.00

bh bh

10 Kran taman Upah Pasang

1.00 1.00

bh bh

Jumlah Rp.

Prepared by QS, 22/12/200 AMSTAD Harsat Rp.

Vol.

Unit

110,550 10,000 120,550 12,055 132,605

1.00 1.00

bh bh



51,150 7,500 58,650 5,865 64,515

1.00 1.00

bh bh


67,100 7,500 74,600 7,460 82,060

1.00 1.00

bh bh

Notes : Closet duduk TOTO CW660J/SW660J Closet jongkok TOTO CE7 Wastafel TOTO L237V1B Hand shower TOTO TX401 SBV4 Shower spray TOTO TX403S CR Tempat sabun TOTO S156N Floor drain TOTO TX1B Kran tembok T 23 B13 Kran sink T 30 ARQ 13 N Kran taman T 26-13

Jumlah Rp.


Keterangan

Vol.

Unit

88,909 10,000 98,909 9,891 108,800

1.00 1.00

bh bh


59,000 10,000 69,000 6,900 75,900


60,909 7,500 68,409 6,841 75,250

1.00 1.00

bh bh


12,500 7,500 20,000 2,000 22,000

1.00 1.00

bh bh


-


15,000 7,500 22,500 2,250 24,750

Notes : Closet Duduk Granada 3000 ccst Closet jongkok RAPI EX Lavatory STUDIO 50 Hand shower Q 607 Shower spray Ex. Lusso Lux Soap holder 110x220 Floor drain Ex. Vitara Kran sink Q 2107 Kran tembok Q 2103

Jumlah Rp.

Notes : Closet Duduk C101 Ex. INA Closet jongkok INA Lavatory 330 Ex. INA + Acc.Lokal Hand shower Moreno Shower spray Ex. China Tempat sabun Trisenza Floor drain Ex. China Kran tembok Ex. China Kran sink Ex. China Kran taman Ex. China

Komparasi Analisa Harga Satuan Pekerjaan Bak Mandi Fiber No.

Uraian Material

1 Bak mandi Ex. Lokal Upah Pasang

Vol.

Unit

1.00 1.00

bh bh

Kap. 120 Liter Harsat Jumlah Rp. Rp. 50,000 30,000 Sub Total Profit 10% Total

50,000 30,000 80,000 8,000 88,000

Vol.

Unit

1.00 1.00

bh bh

Kap. 200 Liter Harsat Jumlah Rp. Rp. 60,000 30,000

60,000 30,000 90,000 9,000 99,000

Vol.

Unit

Harsat Rp.

Keterangan

Jumlah Rp.

-


Uraian Material

Vol.

Unit

TOTO Harsat Rp.

Jumlah Rp.


Vol.

Unit

AMSTAD Harsat Rp.

Jumlah Rp.

Vol.

Unit


Jumlah Rp.

Keterangan

Komparasi Analisa Harga Satuan Pekerjaan Pengecatan Dinding No.

Uraian Material Vol.

Unit

Mowilex Harsat Rp.

Cat dinding exterior, /m2 Wallfiller Undercoat Cat exterior Amplas Roll painter Esteger Upah

Jumlah Rp.

Unit

Catylac Harsat Rp.

0.08 kg 0.05 lt 0.14 lt 0.3 lbr 0.05 bh 0.2 btg 1 m2

4,500 50,000 10,250 1,500 10,000 13,000 1,500

Vol.


Unit

Vinilex Harsat Rp.

375 2,500 1,464 450 500 2,600 1,500 9,389 939 10,328

0.08 kg 0.05 lt 0.14 lt 0.3 lbr 0.05 bh 0.2 btg 1 m2

5,400 50,000 9,875 1,500 10,000 13,000 1,500

187.43 1,464.29 450.00 500.00 2,600.00 1,500.00 6,702 670 7,372

0.04 kg 0 lt 0.14 lt 0.3 lbr 0.05 bh 0.2 btg 1 m2

Jumlah Rp.

Vol.

Jumlah Rp.

Vol.

Petalux Harsat Rp.

Unit

14,250.00

Sub Total Profit 10% Total Cat dinding Interior, /m2 Wallfiller Undercoat Cat Amplas Roll painter Esteger Upah

Keterangan

9,500.00

14,250 1,425 15,675

450 2,500 1,411 450 500 2,600 1,500 9,411 941 10,352

0.3 kg = 1m2

9,500 950 10,450

8,250.00

7,750.00 0.04 kg 0 lt 0.14 lt 0.3 lbr 0.05 bh 0.2 btg 1 m2


Jumlah Rp.

4,500 50,000 10,250 1,500 10,000 13,000 1,500

8,250 825 9,075

5,400 50,000 9,875 1,500 10,000 13,000 1,500

224.91 1,410.71 450.00 500.00 2,600.00 1,500.00 6,686 669 7,354

7,750 775 8,525

Komparasi Analisa Harga Satuan Pekerjaan Pengecatan Kusen No.

Uraian Material

Politur Ex. Ultran Vol.

Unit

Harsat Rp.

Woodstain Jumlah Rp.

Vol.

Unit

Harsat Rp.

Semiduco Jumlah Rp.

Vol.

Unit

Harsat Rp.

Cat Kuas Jumlah Rp.

Vol.

Unit

Harsat Rp.

1 Cat daun pintu/jendela

### (m2)


24500 1.00 24,500 2,450 26,950

(m2)

23,500

23,500 23,500 2,350 25,850

1.00

(m2)

67,500

67,500 67,500 6,750 74,250

1.00

(m2)

2 Cat kusen/jendela/listpank

### (m')


16,750 16,750 1,675 18,425

(m')

8,250

8,250 8,250 825 9,075

1.00

(m')

27,500

27,500 27,500 2,750 30,250

1.00

(m')

1.00

Jumlah Rp.

13,500

13,500 13,500 1,350 14,850


8,500 8,500 850 9,350

Keterangan

Komparasi Analisa Harga Satuan Pekerjaan Ironmongery No.

Uraian Material

1 Kunci Pintu Utama

Vol.

Unit

1.00

bh

KEND Harsat Rp.

Jumlah Rp.


463,200 463,200 46,320 509,520

Tipe : K1 x HS US 15

No.

Uraian Material

1 Kunci Pintu Kamar

2 Kunci Pintu Kamar Mandi Utama

Vol.

Unit

1.00

bh

KEND Harsat Rp.

Uraian Material

1 Kunci Knob Kamar Mandi Service

Vol.

Unit

1.00

bh

EZ-SET Harsat Rp.

Jumlah Rp.


460,000 460,000 46,000 506,000

Tipe : CS 400 MA/BA US3

Jumlah Rp.


203,040 203,040 20,304 223,344

Vol.

Unit

1.00

bh

VIRO Harsat Rp.

Jumlah Rp.


144,500 144,500 14,450 158,950

Tipe : - Lockcase Viro 7435-40B - Cylinder Viro 920-60 mm B - Handle 6W 223 -851A Chrome

1.00

1.00

bh


196,640 196,640 19,664 216,304

Vol.

Unit

1.00

bh

Tipe :

SES Harsat Rp. 20,000 Sub Total Profit 10% Total

bh


Vol.

Unit

1.00

bh

UK Harsat Rp. 448,500 Sub Total Profit 10% Total

Jumlah Rp.

Keterangan

448,500 448,500 44,850 493,350

Tipe : UK - 6000

Tipe : - Badan Fino F7435-40 US15 - Double Cylinder F0920-60 BRS - Handle HP.65.09

Tipe : - Bad an Fin o F 743 5-40 US15 - Knob WC CYL K3114 US 15 - Handle HP.65.09

No.


Vol.

Unit

1.00

bh


Jumlah Rp.

Keterangan

80,000 80,000 8,000 88,000

Tipe : SES 241 Cylinder SES Handle SES 141,000 141,000 14,100 155,100

1.00

bh


80,000 80,000 8,000 88,000

Tipe : Tipe : - Lockcase Viro 743 5-40B + Cylinder Toilet - Cylinder Viro 920-60 mm B - Handle 6W 223 -851A Chrome

Jumlah Rp. 20,000 20,000 2,000 22,000

Vol.

Unit

1.00

bh

NIPPON Harsat Rp. 16,500 Sub Total Profit 10% Total

Tipe : - Nippon 588 Pol. Chrome

Jumlah Rp. 16,500 16,500 1,650 18,150

Vol.

Unit

1.00

bh

Tipe :

ALPHA Harsat Rp. 20,000 Sub Total Profit 10% Total

Jumlah Rp. 20,000 20,000 2,000 22,000

Keterangan


Uraian Material

Vol.

Unit

KEND Harsat Rp.

Jumlah Rp.

Vol.


Unit

EZ-SET Harsat Rp.

Jumlah Rp.

Vol.

Unit

UK Harsat Rp.

Jumlah Rp.

Keterangan


Uraian Material

Albion Harsat Rp.

Vol.

Unit

1 Ramsekar Per / Lubang

1.00

bh


2 Rambuncis

1.00

bh

3 Spring Knip

1.00

bh

Vol.

Unit

1.00

bh

Vol.

Unit

1.00

bh

Vol.

Unit

1.00

bh

No.

Uraian Material

1 Hak Angin

No.

Uraian Material

1 Engsel Pintu 3"x4"

No.

Uraian Material

1 Engsel Pintu 3"x4"

ELT Harsat Rp.

Vol.

Unit

13,000 13,000 1,300 14,300

1.00

bh



6,000 6,000 600 6,600

1.00

bh


19,800 19,800 1,980 21,780

1.00

bh

Vol.

Unit

1.00

bh

Vol.

Unit

1.00

bh

Vol.

Unit

1.00

bh

Type India 8" Harsat Rp. 5,500 Sub Total Profit 10% Total

Albion Harsat Rp. 12,700 Sub Total Profit 10% Total

Lama Harsat Rp. 11,300 Sub Total Profit 10% Total

Jumlah Rp.


Jumlah Rp. 5,500 5,500 550 6,050

Jumlah Rp. 12,700 12,700 1,270 13,970

Jumlah Rp. 11,300 11,300 1,130 12,430

SES Harsat Rp.

Vol.

Unit

10,800 10,800 1,080 11,880

1.00

bh


38,500 38,500 3,850 42,350


7,300 7,300 730 8,030

1.00

bh


18,250 18,250 1,825 20,075


7,700 7,700 770 8,470

1.00

bh


14,000 14,000 1,400 15,400

Vol.

Unit

1.00

bh

Vol.

Unit

1.00

bh

Vol.

Unit

1.00

bh

TTJ 6" Harsat Rp. 7,000 Sub Total Profit 10% Total

Fizz Harsat Rp. 12,000 Sub Total Profit 10% Total

Solid Harsat Rp. 15,000 Sub Total Profit 10% Total

Jumlah Rp.

Jumlah Rp. 7,000 7,000 700 7,700

Jumlah Rp. 12,000 12,000 1,200 13,200

Jumlah Rp. 15,000 15,000 1,500 16,500

Milan Harsat Rp. 12,000 Sub Total Profit 10% Total


BRS Harsat Rp. 12,000 Sub Total Profit 10% Total

Jumlah Rp.

Jumlah Rp.

Keterangan

Keterangan

12,000 12,000 1,200 13,200

Jumlah Rp.

Keterangan

12,500 12,500 1,250 13,750

Jumlah Rp. 12,000 12,000 1,200 13,200

Keterangan

RAB Tipe 54

Recommend Documents