Nomor
: 005/SBP-TEK/II/2009
Proyek
: Rumah Tinggal
Lokasi
: Puri syailendra kavling 4B
Luas
:
100 M2
Pemilik : Ibu Yetty
NO
RUANGAN
PANJANG
LEBAR
LUAS
M'
M'
M2
LANTAI DASAR
1 Teras depan
2
3
4
Ruang Tamu
Foyer
Ruang Keluarga + Ruang Makan
5
6
7
8
9
10
KM/WC
Ruang Tidur 1
KM/WC
Ruang Tidur 2
Dapur
Teras
11
12
13
KM/WC
Jumlah Luas M2 Lt bawah
2.500
0.500
2.500
2.500
4.500
2.000
1.500
0.500
1.500
3.000
1.800
3.000
2.500
1.000
1.000
2.250
1.750
1.000
1.500
1.600
1.600
3.000
1.900
5.000
1.200
3.000
2.000
2.000
4.000
2.000
4.000
3.000
2.000
2.000
2.500
1.500
1.500
1.500
2.00
0.80
7.50
4.75
22.500
2.40
4.50
1.00
3.00
12.00
3.60
12.00
7.50
1.00
1.00
5.63
2.63
1.50
2.25
97.55
:
:
:
:
:
:
001/PS-TEK/VIII/2008
Kusen
Rumah Tinggal
191.00 m2
Kavling 29
Bpk Adi
Satuan Volume
m'
5.90
Daun Pintu Daouble Teakwood 83x 235 cm Rangka Kamper Samarinda Oven
bh
Jalusi
m2
Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Pintu
Assesories
Kunci Pintu exs Fino HRE 85.02 F
Engsel Pintu 4" ex Fino Sel 110
Tarikan stenlist
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
ls
ls
1
1
bh
bh
bh
1
3
0
m'
bh
5.90
1
Satuan Volume
5.70
1
Satuan Volume
13.00
1
2
Sanvio,cv
arsitecture design,contraktor
022 70416292
ls
ls
1
1
bh
bh
1
3
m'
bh
5.8
1
ls
ls
1
1
bh
bh
1
3
m'
bh
13.00
1
:
:
:
:
:
:
001/PS-TEK/VIII/2008
Kusen
Rumah Tinggal
191.00 m2
Kavling 29
Bpk Adi
Satuan Volume
m'
13.00
bh
1
bh
2
Kaca polos 5 mm
Jalusi
Upah Pemasangan
Kusen
Daun Pintu
Daun Jendela
Assesories
Kunci Pintu exs Fino
Engsel Pintu 4" ex Fino Sel 110
Tarikan
Rambuncis
Fhinishing Woodstain
Kusen
Daun Pintu
Daun Jendela
m2
bh
Satuan Volume
m'
8.70
bh
1
bh
1
Kaca polos 5 mm
Jalusi
Upah Pemasangan
Kusen
Daun Pintu
Daun Jendela
Assesories
Kunci Pintu exs Fino
Engsel Pintu 4" ex Fino Sel 110
Tarikan
Rambuncis
Fhinishing Woodstain
Kusen
Daun Pintu
Daun Jendela
m2
bh
Satuan Volume
m'
9.55
bh
1
bh
1
Kaca polos 5 mm
Jalusi
Upah Pemasangan
Kusen
Daun Jendela
m2
bh
3
Sanvio,cv
arsitecture design,contraktor
022 70416292
2.52
0
ls
ls
ls
1
1
2
bh
bh
ps
bh
1
7
2
2
m'
bh
bh
13.00
1
2
0.9
0
ls
ls
ls
1
1
1
bh
bh
ps
bh
1
5
1
1
m'
bh
bh
8.70
1
1
ls
ls
1.26
0
1
3
bh
bh
ps
bh
1
5
1
2
m'
bh
bh
9.55
0
1
Satuan Volume
m'
6.10
bh
1
Kaca polos 5 mm
Jalusi
Upah Pemasangan
Kusen
Daun Jendela
Assesories
Kunci Pintu exs Fino
Engsel Jendela 4" ex Fino Sel 110
Tarikan
Rambuncis
Fhinishing Woodstain
Kusen
Daun Jendela
m2
bh
Satuan Volume
m'
10.40
bh
3
Kaca polos 5 mm
Jalusi
Upah Pemasangan
Kusen
Daun Jendela
Assesories
Kunci Pintu exs Fino
Engsel Pintu 4" ex Fino Sel 110
Tarikan
Rambuncis
Fhinishing Woodstain
Kusen
Daun Pintu
Daun Jendela
m2
bh
Satuan Volume
m'
14.45
bh
0
Kaca polos 5 mm
m2
4
Sanvio,cv
arsitecture design,contraktor
022 70416292
1.26
0
ls
ls
1
2
bh
bh
ps
bh
0
2
2
4
m'
bh
6.10
1
2.718
0
ls
ls
1
3
bh
bh
ps
bh
0
6
6
6
m'
bh
bh
10.40
0
3
4.80
bh
ls
ls
1
0
m'
bh
bh
14.45
0
0
Satuan Volume
m'
16.75
bh
0
Kaca polos 5 mm
Jalusi
Upah Pemasangan
Kusen
Daun Jendela
Engsel Pintu 4" ex Fino Sel 110
Tarikan
Rambuncis
Fhinishing Woodstain
Kusen
Daun Jendela
m2
bh
5.46
0
ls
ls
bh
ps
bh
1
0
0
0
0
m'
bh
16.75
0
Satuan Volume
m'
4.80
Kaca es 5 mm
Upah Pemasangan
Kusen
Fhinishing Woodstain
Kusen
m2
5
Sanvio,cv
arsitecture design,contraktor
022 70416292
0.50
ls
m'
4.80
1.25
0.63
52.5
tabel kusen
Harga satuan
80,494
Unit P
Jumlah
474,915
m'
600,000
600,000
35,000
75,000
25,000
55,000
25,000
55,000
265,000
10,500
210,000
265,000
31,500
0
35,000
100,000
206,500
100,000
Jumlah
1,757,915
Harga satuan
80,494
510,000
Jumlah
458,816
510,000
25,000
55,000
25,000
55,000
198,750
10,500
198,750
31,500
35,000
100,000
203,000
100,000
LS
m'
m2
Pintu Garasi
Lantai bawah
P1
P2
PJ1
PJ2
PJ3
J1
J2
TOTAL
LS
m2
7.70
3 2.4
1
2 2.4 0.8
1 2.4 2.3
1 2.4 1.5
1 2.4 1.65
6 2.25 0.7
1 2.1 1.55
2.4
1.92
5.52
3.6
3.96
1.58
3.26
7.20
3.84
5.52
3.60
3.96
9.45
3.26
36.83
Lantai atas
P1
P2
PJ1
PJ2
PJ3
J1
J2
J3
J4
Bv
3 2.4
1 2.4
2 2.4 0.8 1.92
1 2.4 2.3 5.52
0 2.4 1.5 3.6
0 2.4 1.65 3.96
7 2.25 0.7 1.58
1 2.1 1.55 3.26
2 1.55 3.25 5.04
1 2.65 2.25 5.96
2 0.5 0.5 0.25
7.20
3.84
5.52
0.00
0.00
11.03
3.26
10.08
5.963
0.5
47.38
300
Jumlah
1,582,066
Harga satuan
80,494
510,000
Jumlah
1,046,423
510,000
25,000
35,000
25,000
35,000
185,000
10,500
185,000
31,500
35,000
100,000
455,000
100,000
Jumlah
2,387,923
6
Sanvio,cv
arsitecture design,contraktor
022 70416292
24
1.25
0.63
52.5
tabel kusen
Harga satuan
80,494
840,000
236,000
Jumlah
1,046,423
840,000
472,000
75,000
35,000
189,000
0
25,000
55,000
35,000
25,000
55,000
70,000
265,000
10,500
60,000
43,750
265,000
73,500
120,000
87,500
35,000
100,000
60,000
Jumlah
Harga satuan
80,494
600,000
150,500
455,000
100,000
120,000
3,918,423
Jumlah
700,298
600,000
150,500
75,000
35,000
67,500
0
25,000
55,000
35,000
25,000
55,000
35,000
185,000
10,500
60,000
43,750
185,000
52,500
60,000
43,750
35,000
100,000
60,000
Jumlah
Harga satuan
80,494
840,000
236,000
304,500
100,000
60,000
2,439,048
Jumlah
768,718
840,000
236,000
75,000
35,000
94,500
0
25,000
35,000
25,000
105,000
402470.25
#REF!
0.96
7
Sanvio,cv
arsitecture design,contraktor
022 70416292
1.25
0.63
52.5
tabel kusen
265,000
10,500
60,000
43,750
265,000
52,500
60,000
87,500
35,000
100,000
60,000
Jumlah
334,250
0
60,000
2,928,468
Harga satuan
80,494
236,000
Jumlah
491,014
236,000
75,000
35,000
94,500
0
25,000
35,000
25,000
70,000
0
10,500
60,000
43,750
0
21,000
120,000
175,000
35,000
60,000
Jumlah
Harga satuan
80,494
150,500
213,500
60,000
1,506,014
Jumlah
837,138
451,500
75,000
35,000
203,850
0
25,000
35,000
25,000
105,000
0
10,500
60,000
43,750
0
63,000
360,000
262,500
35,000
0
60,000
Jumlah
Harga satuan
80,494
150,500
364,000
0
180,000
2,851,988
Jumlah
1,163,139
0
75,000
360,000
4.8
8
Sanvio,cv
arsitecture design,contraktor
022 70416292
1.25
0.63
52.5
tabel kusen
35,000
25,000
25,000
25,000
0
35,000
0
60,000
Jumlah
Harga satuan
80,494
150,500
505,750
0
0
2,053,889
Jumlah
1,348,275
0
75,000
35,000
409,500
0
25,000
25,000
10,500
60,000
43,750
25,000
0
0
0
0
35,000
60,000
586,250
0
Jumlah
2,369,025
Harga satuan
80,494
Jumlah
386,371
85,000
42,500
25,000
25,000
35,000
168,000
Jumlah
621,871
9
Sanvio,cv
arsitecture design,contraktor
022 70416292
230
Total
PJ
m'
17.70
11.40
13.00
8.70
9.55
36.60
10.40
Pintu
3
2
1
1
1
Jendela Jalusi
2
1
1
6
3
107.35
17.70
11.40
13.00
8.70
9.55
42.70
10.40
28.9
16.75
4.8
3
2
1
0
0
2
0
0
7
3
4
163.90
10
Sanvio,cv
arsitecture design,contraktor
022 70416292
230
11
Sanvio,cv
arsitecture design,contraktor
022 70416292
230
12
Sanvio,cv
arsitecture design,contraktor
022 70416292
230
13
Sanvio,cv
arsitecture design,contraktor
022 70416292
:
:
:
:
:
:
004/SBP-TEK/VII/2008
Struktur, arsitektur
Rumah tinggal
220.00 m2
Puri Syailendra Kavling 2B
x
10,500
x
10,500
x
10,500
x
1,000
x
22,361
x
15,000
x 607,661
x
15,000
x
2,500
Jumlah
=
=
=
=
=
=
=
=
=
615,888
174,195
10,710
75,246
0
0
622,852
15,375
2,500
1,516,766
=
=
=
=
=
=
=
=
1,039,584
10,710
99,008
0
0
622,852
15,375
2,500
1,790,029
=
=
=
=
=
=
=
=
1,453,089
10,710
138,389
0
0
638,044
15,750
2,500
2,258,483
=
=
=
=
=
=
=
=
=
1,452,231
355,385
10,710
172,154
378,421
15,000
622,852
15,375
2,500
3,024,628
=
=
=
=
=
=
=
=
=
996,692
411,923
12,852
134,154
298,210
15,000
622,852
15,375
2,500
2,509,558
x
10,500
x
10,500
x
10,500
x
1,000
x
22,361
x
15,000
x 607,661
x
15,000
x
2,500
Jumlah
:
:
:
:
:
:
004/SBP-TEK/VII/2008
Struktur, arsitektur
Rumah tinggal
220.00 m2
Puri Syailendra Kavling 2B
=
=
=
=
=
=
=
=
=
1,742,677
361,846
12,852
200,431
447,382
15,000
622,852
15,375
2,500
3,420,915
=
=
=
=
=
=
=
=
=
1,258,600
350,000
12,852
153,200
447,382
15,000
622,852
15,375
2,500
2,877,761
=
=
=
=
=
=
=
=
=
839,067
280,000
12,852
106,578
397,533
15,000
622,852
15,375
2,500
2,291,757
=
=
=
=
=
=
=
=
=
1,258,600
326,667
12,852
150,978
440,548
15,000
622,852
15,375
2,500
2,845,372
=
=
=
=
=
=
=
=
=
1,680,000
371,538
12,852
195,385
809,013
15,000
622,852
15,375
2,500
3,352,064
x
10,500
x
10,500
x
10,500
x
1,000
x
39,689
x
15,000
x 607,661
x
15,000
x
2,500
Jumlah
:
:
:
:
:
:
004/SBP-TEK/VII/2008
Struktur, arsitektur
Rumah tinggal
220.00 m2
Puri Syailendra Kavling 2B
:
:
:
:
:
:
:
80
1.428
80
29.155
1.5
1.025
1.025
1
x
10,500
x
10,500
x
1,100
x
39,689
x
15,000
x 607,661
x
15,000
x
2,500
Jumlah
=
=
=
=
=
=
=
=
840,000
14,994
88,000
1,157,133
22,500
622,852
15,375
2,500
2,487,019
=
=
=
=
=
=
=
=
=
1,680,000
372,960
12,852
215,072
447,225
15,000
622,852
15,375
2,500
3,045,453
REKAPITULASI ANGGARAN
Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik
:
:
:
:
:
:
B I A YA
004/SBP-TEK/VII/2008
Struktur, arsitektur
Rumah tinggal
220.00 m2
Puri Syailendra Kavling 2B
NO
JUMLAH
RP
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
9,109,737
II
69,402,615
III
20,812,745
IV
#REF!
#REF!
VI
PEKERJAAN ATAP
32,280,948
VII
19,680,875
VIII
PLUMBING
24,684,510
IX
32,698,190
PEKERJAAN LAIN-LAIN
15,845,500
#REF!
0
#REF!
#REF!
#REF!
JUMLAH
Jasa Konstruksi 10 %
Grand total
Dibulatkan
HARGA PER M2
Disetujui,
Tia Setiabudhi
Direktur
Kardinal
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
R E N C A N A A N G G A R A N B I A YA
Nomor
Proyek
Lokasi
2
Luas M
Pemilik
No
I
II
III
IV
:
:
:
:
:
003/SBP-TEK/XII/2008
Rumah Tinggal
Puri syailendra kavling 29
196
Bpk Adi
ITEM PEKERJAAN
Volume
PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pembersihan lahan
3 Pekerjaan Bouwplank
4 Air Kerja Jet Pam dalam 30m' + pompa sumitsu 250 watt
5 Pembersihan akhir + buang brangkal
PEKERJAAN STRUKTUR LANTAI BAWAH
1 Pekerjaan Tanah
a Galian Pile cap
b Galian Tanah Pondasi Straust 30 cm t=2.5 m'
c Urugan pasir pondasi pile cap t = 5 cm dipadatkan
d Lantai kerja pondasi pile cap t=5cm
e Urugan Tanah
2 Cor Straust Pile 30 t=3 4 D13,8-1700
3 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225
Pasangan batu kali 1 Pc : 5 Ps
4 Cor Sloof S1 13/30 413,210;8-200 beton K-225
5 Cor Sloof S2 13/20 410;8-200 beton K-226
6 Cor Kolom K1 15/40 413,210;8-200 beton K-225
7 Cor Kolom Praktis 10/12 48;6-170 beton K175
8 Cor balok beton B1 15/40 6D13, ;sk 8-100/170
9 Cor balok beton B2 15/30 4D13, 210;sk 8-100/170
10 Cor Balok Anak B3 15/20 4D13 ; sk 8-100/170
11 Cor Topi beton atas Jendela
12 Cor Lantai Beton t=12 cm m8 K-225
13 Cor Tangga Service basement 10-170 beton K225
14 Cor Tangga Utama 10-170 beton K225
PEKERJAAN STRUKTUR LANTAI ATAS
1 Cor Kolom K3 13/25 4D13;8-170 beton K225
2 Cor Kolom Praktis 10/15 48;6-170 beton K175
3 Cor balok + ring balk beton 15/20 4D13, ;sk 8-100/200
4 Cor Plat Dak t=12 cm 8-170 Beton K225
5 Pekerjaan Waterproofing Bitumen
a Talang Dak beton, plat beton,Ruang jemuran
b Lantai kamar mandi
6 Cor Topi beton atas Jendela
PEKERJAAN ARSITEKTUR LANTAI BAWAH
Pekerjaan dinding
1 Pas dinding bata merah 1/2 bt 1;5
2 Pas Plesteran
3 Pas acian dinding
4 Acian beton
5 Batu Bali Brown
Sat
Total I
Page 19 of 62
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
9,109,737
289
68.00
1.00
1.00
Total II
m
ls
titik
ls
848
25,491
6,431,500
700,000
244,824
1,733,414
6,431,500
700,000
69,402,615
#REF!
#REF!
#REF!
#REF!
5.39
66.00
0.54
0.54
40.00
4.66
2.70
7.60
3.19
0.30
6.24
0.62
1.02
3.12
0.57
1.56
0.00
1.10
2.20
Total III
2.87
0.46
3.70
0.45
m
m'
3
m
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
37,550
30,585
64,339
20,969
20,624
1,516,766
1,790,029
348,079
3,024,628
2,133,125
2,291,757
2,588,635
2,635,521
2,845,372
3,352,064
2,487,019
2,487,019
2,487,019
2,487,019
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m3
m3
m3
m3
3,420,915
2,588,635
2,362,668
2,362,668
202,395
2,018,610
34,679
11,302
824,940
7,074,199
4,824,129
2,643,661
9,660,964
640,577
14,293,690
1,614,532
2,698,114
8,873,292
1,900,620
3,879,749
0
2,735,721
5,471,441
20,812,745
9,806,052
1,198,667
8,744,824
1,063,201
2
0.00 m
2
m
0.00
1.56
Total IV
42,000
42,000
2,487,019
0
0
3,879,749
#REF!
#REF!
#REF!
188.42
376.85
376.85
20.00
12.00
Sub Total
m2
m2
m2
m2
m2
60,241
22,071
9,330
9,330
215,250
11,350,808
8,317,224
3,515,992
186,600
2,583,000
25,953,623
#REF!
#REF!
#REF!
#REF!
#REF!
2.00
1.00
1.00
1.00
1.00
3.00
1.00
1.00
1.00
0.00
0.00
1.00
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
2,021,602
1,819,376
2,746,111
4,506,186
2,804,905
3,367,738
#REF!
1,731,916
3,279,786
2,361,972
2,724,379
715,152
4,043,204
1,819,376
2,746,111
4,506,186
2,804,905
10,103,215
#REF!
1,731,916
3,279,786
0
0
715,152
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
R E N C A N A A N G G A R A N B I A YA
Nomor
Proyek
Lokasi
2
Luas M
Pemilik
:
:
:
:
:
003/SBP-TEK/XII/2008
Rumah Tinggal
Puri syailendra kavling 29
196
Bpk Adi
No
ITEM PEKERJAAN
Volume
Sat
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4
2 Pekerjaan list Plafond U almunium 1 cm
Pekerjaan Lantai
- Pasir Urug
- Granit 60x60 ex Snoiw white Polished
- (r.tamu,r.makan,r. hall tangga,r.keluarga,r. tidur tamu,dapur)
- Plint Lantai kayu 5cm
- Keramik 40x40 ex Granito espreso (teras depan,belakang )warna gelap Unpolished
- LantaiTangga (kayu Kamper t=1.5 cm)
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
460,000
3,542,000
#REF!
#REF!
2
92.03 m
2
146.30 m
Sub Total
96,487
18,000
8,879,201
2,633,400
11,512,601
#REF!
#REF!
100.05 m
2
27.55 m
64,339
187,942
6,437,092
5,177,808
59.00 m'
2
32.13 m
2
26.10 m
21,000
124,928
207,000
1,239,000
4,013,312
5,402,700
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7.70 m
Sub Total
13 Pintu Garasi
Sub Total
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Dulux watershill
2 Cat dinding Interior ex Mowilex
3 Cat Plafond ex Mowilek
V
Pekerjaan Lantai
1 Pasir Urug
2 Granit 60x60 ex esensa snow white(Hall)
3 Plint Lantai kayu
4 Lantai Parquet (kamar tidur)
5 Balkon Granito espiro 40 x40
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Dulux watershill
2 Cat dinding Interior ex Mowilex
3 Cat Plafond ex Mowilek
4 Cat Lisplang
VI
2
150.74 m
2
226.11 m
3
238.33 m
Sub Total
Total V
18,000
16,094
16,094
2,713,306
3,638,882
3,835,483
10,187,671
#REF!
#REF!
#REF!
#REF!
2
160.32 m
2
320.63 m
2
320.63 m
Sub Total
60,241
22,071
9,330
9,657,560
7,076,509
2,991,497
19,725,565
#REF!
#REF!
#REF!
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
2,021,602
1,819,376
2,746,111
4,506,186
2,804,905
3,367,738
#REF!
1,731,916
3,279,786
2,361,972
2,724,379
715,152
6,064,806
3,638,752
0
4,506,186
0
3,367,738
#REF!
1,731,916
6,559,573
2,361,972
2,724,379
715,152
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2
#REF! m
Sub Total
96,487
#REF!
#REF!
#REF!
3
0.00 m
2
0.00 m
64,339
187,942
#REF! m'
2
0.00 m
0.00 m'
Sub Total
21,000
201,250
124,928
m2
m2
m2
m'
19,094
16,094
16,094
13,679
3.00
2.00
0.00
1.00
0.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
Sub Total
128.25
192.38
#REF!
40.53
Sub total
Total VI
PEKERJAAN ATAP
Page 20 of 62
22,269,912
0
0
#REF!
#REF!
0
0
#REF!
#REF!
#REF!
#REF!
#REF!
2,448,795
3,096,055
#REF!
554,429
#REF!
32,280,948
#REF!
#REF!
#REF!
#REF!
R E N C A N A A N G G A R A N B I A YA
Nomor
Proyek
Lokasi
2
Luas M
Pemilik
No
:
:
:
:
:
003/SBP-TEK/XII/2008
Rumah Tinggal
Puri syailendra kavling 29
196
Bpk Adi
ITEM PEKERJAAN
Volume
Page 21 of 62
Sat
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
m
2
m
m'
bh
bh
m'
168,000
65,941
97,991
44,275
31,500
36,750
20,095,823
7,887,730
2,695,725
132,825
126,000
1,342,845
19,680,875
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2.00 bh
4.00 bh
141,750
36,750
283,500
147,000
#REF!
#REF!
5.00 bh
2.00 bh
1.00 bh
130,000
89,250
367,500
650,000
178,500
367,500
#REF!
#REF!
#REF!
4.00
1.00
1.00
4.00
bh
bh
bh
bh
126,000
126,000
45,000
57,750
504,000
126,000
45,000
231,000
#REF!
#REF!
#REF!
#REF!
1.00 bh
4.00 bh
106,313
36,750
106,313
147,000
#REF!
#REF!
119.62
119.62
27.51
3.00
4.00
36.54
Total VII
23.00
1.00
4.00
4.00
bh
bh
bh
bh
130,000
210,000
150,000
367,500
2,990,000
210,000
600,000
1,470,000
#REF!
#REF!
#REF!
#REF!
11.00
3.00
6.00
8.00
2.00
bh
bh
bh
bh
bh
115,000
126,000
126,000
57,750
84,000
1,265,000
378,000
756,000
462,000
168,000
#REF!
#REF!
#REF!
#REF!
#REF!
1.00 bh
4.00 bh
106,313
36,750
106,313
147,000
#REF!
#REF!
20.00 bh
2.00 bh
2.00 bh
130,000
89,250
210,000
2,600,000
178,500
420,000
#REF!
#REF!
#REF!
12.00 bh
7.00 bh
7.00 bh
1.00 bh
6.00 bh
1.00 bh
1.00
Total VIII
115,000
126,000
126,000
47,250
57,750
84,000
1,522,500
1,380,000
882,000
882,000
47,250
346,500
84,000
1,522,500
24,684,510
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
20.00
40.00
15.00
1.00
72.00
1.00
2.00
1.00
m'
m'
m'
ls
m'
m'
m'
bh
20,475
19,055
16,275
450,000
47,500
9,500,000
2,812,500
350,000
409,500
762,200
244,125
450,000
3,420,000
9,500,000
5,625,000
350,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
55.50 m'
40.47 m'
1.00 ls
34,000
35,500
600,000
1,887,000
1,436,685
600,000
#REF!
#REF!
#REF!
R E N C A N A A N G G A R A N B I A YA
Nomor
Proyek
Lokasi
2
Luas M
Pemilik
No
IX
:
:
:
:
:
003/SBP-TEK/XII/2008
Rumah Tinggal
Puri syailendra kavling 29
196
Bpk Adi
ITEM PEKERJAAN
Volume
Page 22 of 62
Sat
Total IX
2
14.08
5.1
1
1
1
1
m
2
m
7.15
1.80
1
2
1
17.28
6
1
1
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
32,698,190
157,928
134,239
1,322,500
70,000
700,000
47,000
2,223,626
684,618
1,322,500
70,000
700,000
47,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m
2
m
m'
bh
bh
81,876
81,876
172,500
35,000
47,000
585,413
147,377
172,500
70,000
47,000
#REF!
#REF!
#REF!
#REF!
#REF!
m2
m2
bh
bh
1 bh
1 bh
157,928
134,239
1,520,875
70,000
850,000
2,225,000
67,000
2,728,996
805,433
1,520,875
70,000
850,000
2,225,000
67,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
23.00
8.40
1.00
1.00
1.00
1.00
1.00
m2
m2
m2
bh
bh
bh
bh
187,942
187,942
1,520,875
70,000
2,225,000
2,550,000
67,000
4,322,671
1,578,714
1,520,875
70,000
2,225,000
2,550,000
67,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3.60
6.00
1.00
1.00
6.00
Total X
9.10
4.00
m2
m2
bh
bh
m'
187,942
450,000
200,000
200,000
375,000
#REF!
#REF!
#REF!
#REF!
#REF!
m'
m'
530,000
350,000
676,592
2,700,000
200,000
200,000
2,250,000
15,845,500
4,823,000
1,400,000
1.00 ls
2
20.00 m
1.00 ls
1,850,000
250,000
500,000
1,850,000
5,000,000
500,000
#REF!
#REF!
#REF!
5.50 m'
4.00 m'
315,000
135,000
1,732,500
540,000
#REF!
#REF!
bh
bh
bh
bh
1 bh
#REF!
#REF!
:
:
:
:
:
:
05/Rab/VI/2007
Struktur, arsitektur
Rumah tinggal
654.98
Puri Syailendra
Cacok kuswiyono
No
Uraian pekerjaan
Sat
Koef
org
org
Total
0.0200
0.0050
0.0150
0.0300
1.1000
0.0200
0.5000
0.1500
0.3500
0.0200
m
3
m
m2
kg
lb
org
org
org
Total
bt
bt
bt
bh
bh
kl
ikat
unit
m'
4.0000
4.0000
14.0000
28.0000
10.0000
1.0000
3.0000
1.0000
30.0000
Harga
satuan
(Rp)
e
Jumlah Harga
Bahan
upah
(Rp)
(Rp)
f
g
28,500.00
47,500.00
600,000.00
625,000.00
15,162.45
17,500.00
44,500.00
28,500.00
37,000.00
47,500.00
185,000.00
142,500.00
47,500.00
8,000.00
4,000.00
35,000.00
2,500.00
1,150,000.00
100,000.00
0.00
570.00
237.50
807.50
807.50
9,000.00
18,750.00
16,678.70
350.00
22,250.00
4,275.00
12,950.00
950.00
76,203.70
4,275.00
12,950.00
950.00
18,175.00
94,378.70
3,000,000.00
3,000,000.00
6,431,500.00
4,000.00
4,000.00
77,095.00
2,850.00
8,140.00
237.50
11,227.50
24,277.50
740,000.00
570,000.00
665,000.00
224,000.00
40,000.00
35,000.00
7,500.00
1,150,000.00
3,431,500.00
lbr
m3
kg
m2
ls
Total
3
1.1000
0.0150
0.0200
1.0800
1.0000
24,475.00
41,250.00
350.00
7,020.00
73,095.00
m
m3
kg
ls
org
org
org
Total
0.0120
0.0080
0.0200
1.0000
0.1000
0.2200
0.0050
org
org
ls
Total
0.8000
0.0400
1.0000
org
org
ls
Total
0.1920
0.0190
1.0000
org
org
ls
Total
0.7500
0.0550
1.0000
1.1500
1.0000
0.3000
m
ls
org
22,250.00
2,750,000.00
17,500.00
6,500.00
4,000.00
600,000.00
625,000.00
17,500.00
500.00
28,500.00
37,000.00
47,500.00
7,200.00
5,000.00
350.00
500.00
13,050.00
62
RAB
by.Sanvio,telp.022 70416292
42,750.00
71,250.00
500.00
28,500.00
47,500.00
500.00
28,500.00
47,500.00
1,500.00
45,000.00
500.00
28,500.00
Jumlah Harga
Bahan-Upah
(Rp)
h
34,200.00
2,850.00
500.00
500.00
37,050.00
37,550.00
5,472.00
902.50
500.00
500.00
6,374.50
6,874.50
21,375.00
2,612.50
1,500.00
1,500.00
23,987.50
51,750.00
500.00
8,550.00
25,487.50
:
:
:
:
:
:
05/Rab/VI/2007
Struktur, arsitektur
Rumah tinggal
654.98
Puri Syailendra
Cacok kuswiyono
No
Uraian pekerjaan
Sat
Koef
b
Mandor
8 1 M3 PASANGAN ANSTAMPING
Batu belah
Alat bantu
Pekerja
Tukang tembok
Mandor
org
Total
0.0100
1.1500
1.0000
0.7800
0.3900
0.0390
m
ls
org
org
org
Total
Harga
satuan
(Rp)
e
47,500.00
52,250.00
110,000.00
750.00
28,500.00
35,000.00
47,500.00
28,500.00
47,500.00
500.00
Total
3
m
m3
kg
ls
org
org
org
1.0500
0.5200
103.0000
1.0000
1.5000
0.6800
0.0750
110,000.00
91,666.67
1,100.00
1,500.00
28,500.00
35,000.00
47,500.00
Total
10 1 M2 PASANGAN BATA MERAH 1/2 BATA 1 PC : 3 PS
Bata merah jati wangi
Pasir Pasang
Semen Portland
Alat bantu
Pekerja
Tukang tembok
Mandor
11 1 M2 PASANGAN BATA MERAH 1/2 BATA 1 PC : 5 PS
Bata merah jati wangi
Pasir Pasang
Semen Portland
Alat bantu
Pekerja
Tukang tembok
Mandor
12 1 M2 PLESTERAN 1 PC : 3 PS TEBAL 15 MM
Pasir pasang
Semen Portland
Alat Bantu
Pekerja
Tukang tembok
Mandor
13 1 M2 PLESTERAN 1 PC : 5 PS TEBAL 15 MM
Pasir pasang
Semen Portland
Alat Bantu
Pekerja
Tukang tembok
Mandor
14 1M3 PASANGAN KUSEN PINTU DAN JENDELA
Kayu Samarinda oven
72.0000
0.0400
14.3700
1.0000
0.3200
0.1100
0.0150
bh
m3
kg
ls
org
org
org
Total
70.0000
0.0850
9.6800
1.0000
0.3200
0.1100
0.0150
m3
kg
ls
org
org
org
Total
0.0210
7.4800
1.0000
0.1000
0.1600
0.0130
m
kg
ls
org
org
org
Total
0.0210
5.3200
1.0000
0.1000
0.1600
0.0130
m'
1.0500
350.00
91,666.67
1,100.00
750.00
28,500.00
35,000.00
47,500.00
500.00
500.00
62
RAB
by.Sanvio,telp.022 70416292
6,374.50
6,874.50
70,112.50
348,079.17
9,120.00
3,850.00
712.50
13,682.50
59,106.17
9,120.00
3,850.00
712.50
13,682.50
57,372.17
2,850.00
5,600.00
617.50
9,067.50
19,970.50
2,850.00
5,600.00
617.50
9,067.50
17,594.50
24,500.00
7,791.67
10,648.00
750.00
1,925.00
8,228.00
750.00
1,925.00
5,852.00
750.00
8,527.00
85,000.00
164,982.50
25,200.00
3,666.67
15,807.00
750.00
10,903.00
91,666.67
1,100.00
750.00
28,500.00
35,000.00
47,500.00
22,230.00
13,650.00
1,852.50
37,732.50
42,750.00
23,800.00
3,562.50
43,689.67
91,666.67
1,100.00
750.00
28,500.00
35,000.00
47,500.00
61,275.00
115,500.00
47,666.67
113,300.00
1,500.00
45,423.67
350.00
91,666.67
1,100.00
750.00
28,500.00
35,000.00
47,500.00
475.00
9,025.00
5,472.00
902.50
277,966.67
bh
m3
kg
ls
org
org
org
Total
Jumlah Harga
Bahan-Upah
(Rp)
h
126,500.00
750.00
127,250.00
0.1920
0.0190
1.0000
Jumlah Harga
Bahan
upah
(Rp)
(Rp)
f
g
89,250.00
:
:
:
:
:
:
05/Rab/VI/2007
Struktur, arsitektur
Rumah tinggal
654.98
Puri Syailendra
Cacok kuswiyono
No
Uraian pekerjaan
Sat
Koef
b
Lem Kayu
Paku/Pasek
Alat bantu
Pekerja
Tukang Kayu
Mandor
kg
kg
ls
org
org
org
Total
0.0500
0.0300
1.0000
0.0600
0.2500
0.0250
0.0600
0.1500
0.1200
1.0000
0.5000
2.5000
1.0000
m
kg
kg
ls
org
org
org
Total
Harga
satuan
(Rp)
e
5,500.00
17,500.00
1,000.00
28,500.00
37,000.00
47,500.00
Jumlah Harga
Bahan
upah
(Rp)
(Rp)
f
g
275.00
525.00
1,000.00
91,050.00
85,000.00
5,500.00
17,500.00
25,000.00
28,500.00
37,000.00
47,500.00
85,000.00
5,500.00
17,500.00
25,000.00
28,500.00
37,000.00
47,500.00
85,000.00
28,500.00
37,000.00
47,500.00
70,000.00
28,500.00
37,000.00
47,500.00
10,500.00
28,500.00
37,000.00
47,500.00
15,000.00
28,500.00
37,000.00
47,500.00
265,000.00
28,500.00
37,000.00
47,500.00
62
RAB
by.Sanvio,telp.022 70416292
160,000.00
28,500.00
37,000.00
47,500.00
427.50
5,920.00
380.00
6,727.50
100,227.50
427.50
5,920.00
380.00
6,727.50
83,727.50
427.50
5,920.00
380.00
6,727.50
17,227.50
285.00
4,440.00
190.00
4,915.00
19,915.00
285.00
18,870.00
237.50
19,392.50
284,392.50
285.00
18,870.00
237.50
19,392.50
179,392.50
265,000.00
265,000.00
1.0000
0.0100
0.5100
0.0050
174,050.00
15,000.00
15,000.00
1.0000
0.0100
0.5100
0.0050
14,250.00
81,400.00
47,500.00
143,150.00
10,500.00
10,500.00
1.0000
0.0100
0.1200
0.0040
187,275.00
77,000.00
77,000.00
1.0000
0.0150
0.1600
0.0080
14,250.00
92,500.00
47,500.00
154,250.00
93,500.00
93,500.00
1.1000
0.0150
0.1600
0.0080
103,197.50
2,975.00
825.00
2,100.00
25,000.00
30,900.00
1.1000
0.0150
0.1600
0.0080
1,710.00
9,250.00
1,187.50
12,147.50
5,100.00
825.00
2,100.00
25,000.00
33,025.00
0.0350
0.1500
0.1200
1.0000
0.5000
2.2000
1.0000
Jumlah Harga
Bahan-Upah
(Rp)
h
160,000.00
160,000.00
:
:
:
:
:
:
05/Rab/VI/2007
Struktur, arsitektur
Rumah tinggal
654.98
Puri Syailendra
Cacok kuswiyono
No
Uraian pekerjaan
Sat
Koef
bh
org
org
org
Total
1.0000
0.0150
0.1500
0.0080
bh
org
org
org
Total
1.0000
0.0150
0.1500
0.0080
m2
org
org
org
Total
10.0000
0.1000
0.0300
0.0080
m2
m2
kg
ls
org
org
org
Total
3.5000
0.0320
8.0000
1.0000
0.1500
0.0830
0.0080
Harga
satuan
(Rp)
e
17,500.00
28,500.00
37,000.00
47,500.00
Jumlah Harga
Bahan
upah
(Rp)
(Rp)
f
g
17,500.00
17,500.00
35,000.00
28,500.00
37,000.00
47,500.00
427.50
5,550.00
380.00
6,357.50
41,357.50
2,850.00
1,110.00
380.00
4,340.00
57,340.00
4,275.00
3,071.00
380.00
7,726.00
85,209.33
1,000.35
2,960.00
71.25
4,031.60
27,901.60
997.50
1,665.00
71.25
2,733.75
12,708.75
997.50
1,665.00
71.25
2,733.75
15,758.75
64,750.00
2,933.33
8,800.00
1,000.00
77,483.33
kg
kg
ls
org
org
org
Total
23,857.50
53,000.00
53,000.00
18,500.00
91,666.67
1,100.00
1,000.00
28,500.00
37,000.00
47,500.00
427.50
5,550.00
380.00
6,357.50
35,000.00
35,000.00
5,300.00
28,500.00
37,000.00
47,500.00
Jumlah Harga
Bahan-Upah
(Rp)
h
0.00
0.00
0.00
28,500.00
37,000.00
47,500.00
m2
kg
kg
m'
ls
org
org
org
Total
0.3610
0.0500
0.1000
4.0000
1.0000
0.0351
0.0800
0.0015
m2
kg
ls
org
org
org
Total
1.0500
0.0100
1.0000
0.0350
0.0450
0.0015
m2
kg
ls
org
org
org
Total
1.1000
0.0100
1.0000
0.0350
0.0450
0.0015
55,000.00
17,500.00
17,500.00
160.00
750.00
28,500.00
37,000.00
47,500.00
19,855.00
875.00
1,750.00
640.00
750.00
23,870.00
9,000.00
2,500.00
500.00
28,500.00
37,000.00
47,500.00
9,450.00
25.00
500.00
9,975.00
62
RAB
by.Sanvio,telp.022 70416292
11,000.00
17,500.00
750.00
28,500.00
37,000.00
47,500.00
12,100.00
175.00
750.00
13,025.00
:
:
:
:
:
:
05/Rab/VI/2007
Struktur, arsitektur
Rumah tinggal
654.98
Puri Syailendra
Cacok kuswiyono
Uraian pekerjaan
Sat
Koef
kg
3
m
3
m
ls
org
org
org
Total
312.5000
0.5400
0.8100
1.0000
1.7000
0.3850
0.1500
kg
kg
ls
org
org
org
Total
1.0500
0.0100
1.0000
0.0250
0.0250
0.0050
m3
kg
ls
org
org
org
Total
0.0350
0.3000
1.0000
0.2500
0.2800
0.0050
m2
m3
kg
ls
org
org
org
Total
0.2500
0.0150
0.4000
1.0000
0.2500
0.2800
0.0050
m2
kg
m3
kg
ls
org
org
org
Harga
satuan
(Rp)
e
1,100.00
136,363.64
136,363.64
10,000.00
28,500.00
37,000.00
47,500.00
Jumlah Harga
Bahan
upah
(Rp)
(Rp)
f
g
343,750.00
73,636.36
110,454.55
10,000.00
537,840.91
10,500.00
10,500.00
750.00
28,500.00
37,000.00
47,500.00
115,000.00
1,100.00
91,666.67
3,800.00
750.00
28,500.00
37,000.00
47,500.00
m2
kg
m3
kg
ls
org
org
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
86,805.56
1,100.00
91,666.67
3,800.00
750.00
28,500.00
37,000.00
47,500.00
m
kg
m3
kg
ls
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
62
RAB
by.Sanvio,telp.022 70416292
80,000.00
1,100.00
91,666.67
3,800.00
750.00
28,500.00
7,125.00
10,360.00
237.50
17,722.50
44,722.50
7,125.00
10,360.00
237.50
17,722.50
99,222.50
4,275.00
12,210.00
1,425.00
17,910.00
163,428.00
4,275.00
12,210.00
1,425.00
17,910.00
132,414.11
95,486.11
12,518.00
3,850.00
1,900.00
750.00
114,504.11
1 M2 LANTAI KERAMIK 40X40 POLISHED
keramik lantai40 X 40 granito
semen
pasir pasang
semen warna
alat bantu
pekerja
13,755.00
126,500.00
12,518.00
3,850.00
1,900.00
750.00
145,518.00
1 M2 LANTAI KERAMIK 60X60 ANPOLISHED
keramik lantai 60 x60 asia tile
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
712.50
925.00
237.50
1,875.00
32,500.00
41,250.00
7,000.00
750.00
81,500.00
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
607,660.91
21,000.00
5,250.00
750.00
27,000.00
130,000.00
2,750,000.00
17,500.00
750.00
28,500.00
37,000.00
47,500.00
48,450.00
14,245.00
7,125.00
69,820.00
11,025.00
105.00
750.00
11,880.00
600,000.00
17,500.00
750.00
28,500.00
37,000.00
47,500.00
Jumlah Harga
Bahan-Upah
(Rp)
h
88,000.00
12,518.00
3,850.00
1,900.00
750.00
4,275.00
:
:
:
:
:
:
05/Rab/VI/2007
Struktur, arsitektur
Rumah tinggal
654.98
Puri Syailendra
Cacok kuswiyono
No
Uraian pekerjaan
Sat
Koef
b
tukang
mandor
org
org
0.3300
0.0300
Harga
satuan
(Rp)
e
Jumlah Harga
Bahan
upah
(Rp)
(Rp)
f
g
37,000.00
47,500.00
107,018.00
m
kg
m3
kg
ls
org
org
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
45,000.00
1,100.00
91,666.67
3,800.00
750.00
28,500.00
37,000.00
47,500.00
m2
kg
m3
kg
ls
org
org
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
47,000.00
1,100.00
91,666.67
3,800.00
750.00
28,500.00
37,000.00
47,500.00
m2
kg
m3
kg
ls
org
org
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
110,000.00
1,100.00
91,666.67
3,800.00
750.00
28,500.00
37,000.00
47,500.00
m2
kg
m3
ls
org
org
org
1.1000
11.3800
0.0420
1.0000
0.1500
0.9300
0.1000
37,500.00
1,100.00
91,666.67
750.00
28,500.00
37,000.00
47,500.00
m2
m'
m2
bh
bh
ls
org
org
org
0.1500
0.0500
0.3000
0.0150
0.0150
1.0000
0.0510
0.0500
0.0200
8,500.00
2,000.00
35,000.00
12,500.00
3,500.00
1,000.00
28,500.00
37,000.00
47,500.00
m
m'
m2
bh
bh
ls
0.1500
0.0500
0.3000
0.0150
0.0150
1.0000
62
RAB
by.Sanvio,telp.022 70416292
8,500.00
2,000.00
45,000.00
12,500.00
3,500.00
1,000.00
4,275.00
12,210.00
1,425.00
17,910.00
88,628.00
4,275.00
12,210.00
1,425.00
17,910.00
157,928.00
4,275.00
34,410.00
4,750.00
43,435.00
101,803.00
1,453.50
1,850.00
950.00
4,253.50
16,093.50
1,275.00
100.00
10,500.00
187.50
52.50
1,000.00
11,840.00
1M2 PEKERJAAN PENGECATAN EXTERIOR
Cat dasar
amplas
Cat tembok DULUX
Rol
Kwas.
Alat bantu
86,428.00
41,250.00
12,518.00
3,850.00
750.00
58,368.00
1M2 PEKERJAAN PENGECATAN INTERIOR & PLAFOND
Cat dasar
amplas
Cat tembok DIAMON
Rol
Kwas.
Alat bantu
pekerja
tukang
mandor
4,275.00
12,210.00
1,425.00
17,910.00
121,000.00
12,518.00
3,850.00
1,900.00
750.00
140,018.00
1 M2 LANTAI Batu sikat
Batu sikat Lampung
semen
pasir pasang
alat bantu
pekerja
tukang
mandor
124,928.00
51,700.00
12,518.00
3,850.00
1,900.00
750.00
70,718.00
1 M2 LANTAI DINDING 30X 60 POLISHED
keramik lantai 25 X 60 Granito
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
12,210.00
1,425.00
17,910.00
49,500.00
12,518.00
3,850.00
1,900.00
750.00
68,518.00
1 M2 LANTAI DINDING 25X 33 POLISHED
keramik lantai 25 X 33GEOVANI
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
Jumlah Harga
Bahan-Upah
(Rp)
h
1,275.00
100.00
13,500.00
187.50
52.50
1,000.00
:
:
:
:
:
:
05/Rab/VI/2007
Struktur, arsitektur
Rumah tinggal
654.98
Puri Syailendra
Cacok kuswiyono
No
Uraian pekerjaan
Sat
Koef
b
pekerja
tukang
mandor
org
org
org
0.0510
0.0500
0.0200
Harga
satuan
(Rp)
e
Jumlah Harga
Bahan
upah
(Rp)
(Rp)
f
g
28,500.00
37,000.00
47,500.00
14,840.00
m2
m'
2
m
bh
bh
bh
ls
15.0700
6.3000
3.0000
1.0000
1.0000
1.0000
1.0000
88,628.00
78,000.00
86,428.00
1,250,000.00
60,000.00
45,000.00
35,000.00
1,453.50
1,850.00
950.00
4,253.50
19,093.50
35,000.00
35,000.00
3,476,307.96
1,335,623.96
491,400.00
259,284.00
1,250,000.00
60,000.00
45,000.00
3,441,307.96
62
RAB
by.Sanvio,telp.022 70416292
Jumlah Harga
Bahan-Upah
(Rp)
h
62
RAB
by.Sanvio,telp.022 70416292
62
RAB
by.Sanvio,telp.022 70416292
62
RAB
by.Sanvio,telp.022 70416292
62
RAB
by.Sanvio,telp.022 70416292
0.9
19.999998
7.220215884
62
RAB
by.Sanvio,telp.022 70416292
62
RAB
by.Sanvio,telp.022 70416292
7
6.93
13.7214
1.98
62
RAB
by.Sanvio,telp.022 70416292
:
:
:
:
:
:
05/Rab/VIII/2007
Struktur, arsitektur
Rumah tinggal
654.98
Kavling DPR Ciwaruga
Ibu Diah
No
Uraian Bahan
Satuan
Harga satuan
Rp.
org
28,500
Tukan tembok
org
35,000
Tukang Kayu
org
37,000
Mandor
org
47,500
Tanah urug
m3
Pasir urug
m3
Pasir pasang
m3
91,667
Pasir beton
m3
136,364
Batu belah
m3
110,000
m3
136,364
m3
136,364
m2
150,000
Semen Holcim
kg
1,100
kg
3,500
kg
m2
145,000
m2
145,000
bh
355
bh
350
kg
10,500
kg
10,500
3 Kawat beton
kg
m2
140,000
3,800
BAHAN LOGAM
45,000
10,500
44,500
18,500
7 Paku 2"-12"
17,500
8 Paku Gipsum
17,500
bh
10,500
15,000
3 Spring Knip
17,500
35,000
265,000
160,000
7 Tarikan Pintu
225,000
175,000
85,000
10 Kaca polos 5 mm
70,000
11 Kaca es 5 mm
72,000
9615.3846
m3
m3
625,000
m3
2,750,000
m3
2,750,000
m3
2,750,000
6 Lisplang GRC
m3
55,000
m3
7,300,000
m3
7,300,000
85,000
m'
m3
lbr
42,000
lbr
54,000
lbr
75,000
lbr
95,000
lbr
130,000
lbr
85,000
lbr
54,000
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
m'
160
bt
185,000
bt
142,500
bt
47,500
bh
8,000
28 siltip
bh
4,000
29 lem pipa
kg
35,000
30 tali injuk
ikat
2,500
unit
1,150,000
600,000
7,500
bh
5,300
Nok beton
bh
18,500
Nok apex
bh
28,500
Nok ujung
bh
20,000
m2
37,500
86,806
80,000
115,000
47,000
110,000
45,000
BAHAN FINISHING
Cat dasar nipon
8,500
Cat maxilite
11,250
Cat Mowilex
45,000
35,000
45,000
Cat vinilex
12,500
tiner
12,500
24,500
meni
12,500
26,500
25,000
Rol Cat
12,500
Kwas Cat
3,500
Cape
2,500
amplas
2,000
BAHAN SANITER
Klosed jongkok toto
175,000
1,250,000
1,450,000
Jetspray
60,000
45,000
12,000
Wastapel toto
2,500,000
Buthtup
7,500,000
450,000
225,000
12.48
Nomor
Pekerjaan
Proyek
Luas
Lokasi
Pemilik
:
:
:
:
:
:
001/PS-TEK/VIII/2008
No Tipe Kusen
Lantai Semi bastmen
Pintu Garasi
P1
P2
P3
PJ1
PJ2
PL1
PL2
J1
J2
J3
J4
V1
Unit
Luas
m2
1
0
1
0
0
1
0
0
0
0
0
0
0
Lantai Bawah
Pintu Garasi
P1
P2
P3
PJ1
PJ2
PL1
PL2
J1
J2
J3
J4
V1
0
2
0
1
1
0
3
1
1
1
0
0
1
Lantai Atas
Pintu Garasi
P1
P2
P3
PJ1
PJ2
PL1
PL2
J1
J2
J3
J4
V1
0
3
2
0
1
0
1
1
1
2
1
1
1
Pj Kusen
m1
7.70
1.92
5.80
4.08
10.20
13.70
16.00
5.22
15.40
1.51
11.25
5.10
25.14
16.10
7.42
8.27
2.84
5.51
37.35
12.57
20.15
10.35
17.20
0.77
58.88
5.00
148.26
7.83
3.84
23.10
11.60
11.25
25.14
11.25
4.08
8.27
2.84
5.51
4.94
0.39
60.18
25.14
10.20
20.15
10.35
17.20
15.45
2.50
160.83
Jalusi
Ls
Pintu Garasi
P1
P2
P3
PJ1
PJ2
PL1
PL2
J1
J2
J3
J4
J5
V1
7.70
2.61
1.92
1.51
11.25
4.08
5.37
7.42
8.27
2.84
3.92
5.51
4.94
0.39
Pj
Pintu
7.70
5.80
5.10
25.14
10.20
12.45
12.57
20.15
10.35
12.75
17.20
15.45
2.50
Daun Jendela
1
1
1
2
1
2
4
2
2
2
3
:
:
:
:
:
:
003/SBP-TEK/VII/2008
Struktur, arsitektur
Rumah tinggal
191.00 m2
Puri Syailendra Kavling 29
Bpk Adi
NO
JUMLAH
RP
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
II
54,888,877
III
19,477,939
IV
94,610,844
57,089,923
VI
PEKERJAAN ATAP
30,379,116
VII
15,190,800
VIII
8,864,914
PLUMBING
23,830,275
IX
24,336,068
PEKERJAAN LAIN-LAIN
17,683,000
346,351,756
0
346,351,756
404,700,000
2,118,848
JUMLAH
Jasa Konstruksi 10 %
Grand total
Dibulatkan
HARGA PER M2
Disetujui,
Tia Setiabudhi
Direktur
Kardinal
Mengetahui,
A. Mauldi
Komisaris I
Sigit Budiarto
Komisaris II
2.56
15.85
5.62
27.32
16.48
8.77
4.39
6.88
7.03
5.11
100.00
Nomor
Proyek
Lokasi
2
Luas M
:
:
:
:
Pemilik :
No
I
II
III
IV
003/SBP-TEK/XII/2008
Rumah Tinggal
Puri syailendra kavling 29
191
Bpk Adi
ITEM PEKERJAAN
PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pembersihan lahan
3 Pekerjaan Bouwplank
4 Air Kerja Jet Pam dalam 30m' + pompa sumitsu 250 watt
5 Pembersihan akhir + buang brangkal
PEKERJAAN STRUKTUR LANTAI BAWAH
1 Pekerjaan Tanah
a Galian Pile cap
b Galian Tanah Pondasi Straust 30 cm t=3m'
c Urugan pasir pondasi pile cap t = 5 cm dipadatkan
d Lantai kerja pondasi pile cap t=5cm
e Urugan Tanah
2 Cor Straust Pile 30 t=3 4 D13,8-1700
3 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225
4 Pasangan batu kali 1 Pc : 5 Ps
5 Cor Sloof S1 13/30 413,210;8-200 beton K-225
6 Cor Sloof S2 13/20 410;8-200 beton K-226
7 Cor Kolom K1 15/40 413,210;8-200 beton K-225
8 Cor Kolom Praktis 10/12 48;6-170 beton K175
9 Cor balok beton B1 15/40 6D13, ;sk 8-100/170
10 Cor balok beton B2 15/30 4D13, 210;sk 8-100/170
11 Cor Balok Anak B3 15/20 4D13 ; sk 8-100/170
12 Cor Topi beton atas Jendela
13 Cor Lantai Beton t=12 cm m8 K-225
14 Cor Tangga Service basement 10-170 beton K225
15 Cor Tangga Utama 10-170 beton K225
PEKERJAAN STRUKTUR LANTAI ATAS
1 Cor Kolom K3 13/25 4D13;8-170 beton K225
2 Cor Kolom Praktis 10/15 48;6-170 beton K175
3 Cor talang + ring balk beton 15/20 4D13, ;sk 8-100/200
4 Cor Plat Dak t=12 cm 8-170 Beton K225
5 Pekerjaan Waterproofing Bitumen
a Talang Dak beton, plat beton,Ruang jemuran
b Lantai kamar mandi
6 Cor Topi beton atas Jendela
PEKERJAAN ARSITEKTUR LANTAI BAWAH
Pekerjaan dinding
1 Pas dinding bata merah 1/2 bt 1;5
2 Pas Plesteran
3 Pas acian dinding
4 Acian beton
5 Batu Bali Brown
Pekerjaan Kusen,Pintu, Daun Jendela
kamper samarinda oven fhinising melamik, kaca polos 5 mm
Kunci 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 Tipe P2 (Double Teakwood) L=90cm T=240cm
3 Tipe PJ1 (Pintu Panel) L=100cm T=290cm
4 Tipe PJ2
5 Tipe PJ3
6 Tipe J1
7 Tipe J2
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4
2 Pekerjaan list Plafond U almunium 1 cm
Volume
Sat
Total I
0
68.00
1.00
1.00
Total II
m
ls
titik
ls
848
25,491
6,431,500
700,000
0
1,733,414
6,431,500
700,000
54,888,877
0.00
0.50
1.86
0.20
4.41
54.00
0.44
0.44
40.00
3.82
2.21
4.38
2.78
0.30
4.54
0.42
1.02
3.12
0.57
1.56
0.00
0.94
1.87
Total III
2.34
0.46
3.53
0.45
m3
m'
3
m
3
m
3
m
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
3
m
37,550
25,488
64,339
20,969
20,624
1,516,766
1,790,029
313,271
2,570,934
2,133,125
2,291,757
2,588,635
2,291,757
2,560,835
2,560,835
2,133,125
2,487,019
2,487,019
2,487,019
0.05
0.40
0.01
0.003
0.24
1.67
1.14
0.40
2.07
0.18
3.00
0.32
0.68
2.31
0.42
0.96
0.00
0.67
1.34
m3
m3
m3
m3
2,570,934
2,588,635
2,362,668
2,487,019
165,596
1,376,325
28,373
9,247
824,940
5,787,981
3,947,015
1,370,562
7,159,022
640,577
10,395,411
1,095,924
2,346,186
7,985,963
1,451,993
3,327,674
0
2,325,363
4,650,725
19,477,939
6,015,985
1,198,667
8,328,404
1,119,158
2
0.00 m
2
0.00 m
1.32
Total IV
40,000
40,000
2,133,125
0
0
2,815,724
94,610,844
0.00
0.00
0.81
181.48
272.21
272.21
20.00
48.00
Sub Total
m2
m2
m2
m2
m2
60,241
22,071
9,330
9,330
185,000
10,932,195
6,007,866
2,539,743
186,600
8,880,000
28,546,403
3.16
1.73
0.73
0.05
2.56
3.00
2.00
1.00
1.00
1.00
6.00
1.00
Sub Total
bh
bh
bh
bh
bh
bh
bh
1,757,915
1,582,066
3,918,423
2,439,048
2,928,468
1,506,014
2,851,988
5,273,745
3,164,132
3,918,423
2,439,048
2,928,468
9,036,082
2,851,988
29,611,886
1.52
0.91
1.13
0.70
0.85
2.61
0.82
2
93.03 m
2
136.80 m
Sub Total
67,121
14,400
6,243,957
1,969,920
8,213,877
1.80
0.57
1.74
0.35
2.40
0.32
Nomor
Proyek
Lokasi
2
Luas M
:
:
:
:
Pemilik :
No
I
003/SBP-TEK/XII/2008
Rumah Tinggal
Puri syailendra kavling 29
191
Bpk Adi
ITEM PEKERJAAN
PEKERJAAN PERSIAPAN
Pekerjaan Lantai
- Pasir Urug
- Granit 60x60 ex esenza (Snoiw white ) Polished
- (r.tamu,r.makan,r. hall tangga,r.keluarga,r. tidur tamu,dapur)
- Plint Lantai kayu 5cm
Granit 60x60 ex( esenza)Black beuaty Polished (teras depan belakang Samping)
- Keramik 30x30 ex Roman (Kamar pembantu, tangga belakang)
- LantaiTangga (kayu Kamper t=1.5 cm)
- Rabat beton (Coridor)
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Dulux watershill
2 Cat dinding Interior ex Mowilex
3 Cat Plafond ex Mowilek
VI
PEKERJAAN ATAP
1 Rangka atap Steel strus
2 Penutup atap genteng beton plat ex Cisangkan
3 Bubungan Genteng Beton ex Cisangkan
4 Bubungan apex (tiga arah) ex Cisangkan
5 Ujung Bubungan ex Ccisangkan
6 Lispang GRC 30 cm
Volume
Sat
Total I
3
4.75 m
2
37.15 m
305,689
5,767,783
0.09
1.67
21,000
155,257
93,696
184,000
125,000
2,872,800
4,987,618
843,264
4,250,400
4,125,000
23,152,554
0.83
1.44
0.24
1.23
1.19
2
68.05 m
2
204.16 m
3
93.03 m
Sub Total
Total V
15,000
13,679
13,679
1,020,797
2,792,793
1,272,533
5,086,123
57,089,923
0.29
0.81
0.37
2
173.12 m
2
259.68 m
2
259.68 m
Sub Total
60,241
22,071
9,330
10,429,034
5,731,350
2,422,849
18,583,233
3.01
1.65
0.70
bh
bh
bh
bh
bh
bh
bh
m2
1,757,915
1,582,066
3,918,423
1,506,014
2,851,988
2,053,889
2,369,025
621,871
5,273,745
3,164,132
3,918,423
10,542,096
2,851,988
4,107,778
2,369,025
1,243,743
33,470,930
1.52
0.91
1.13
3.04
0.82
1.19
0.68
0.36
2
0.00 m
2
0.00 m
Sub Total
96,487
18,000
0
0
0
0.00
0.00
3
0.00 m
2
0.00 m
64,339
155,257
0
0
0.00
0.00
136.80
32.13
9.00
23.10
33.00
Sub Total
3.00
2.00
1.00
7.00
1.00
2.00
1.00
2.00
Sub Total
m'
2
m
2
m
m2
0.00
0.00
0.00
9.00
Sub Total
m'
m2
m2
m2
21,000
175,000
155,257
93,696
0
0
0
843,264
843,264
0.00
0.00
0.00
0.24
64.92
194.76
0.00
40.53
Sub total
Total VI
130.00
130.00
28.50
2.00
4.00
34.00
m2
m2
m2
m'
15,000
13,679
13,679
13,679
0.28
0.77
0.00
0.16
m2
m2
m'
bh
bh
m'
135,000
65,941
97,991
44,275
31,500
36,750
973,814
2,664,253
0
554,429
4,192,496
30,379,116
17,550,000
8,572,330
2,792,736
88,550
126,000
1,249,500
5.07
2.48
0.81
0.03
0.04
0.36
Nomor
Proyek
Lokasi
2
Luas M
:
:
:
:
Pemilik :
No
003/SBP-TEK/XII/2008
Rumah Tinggal
Puri syailendra kavling 29
191
Bpk Adi
ITEM PEKERJAAN
I PEKERJAAN PERSIAPAN
VII PEKERJAAN INSTALASI LISTRIK
LISTRIK LANTAI BAWAH
Sub Panel & Daya
Box panel Presto 4 grup
MCB 10 A
Titik Lampu
Instalasi Titik Lampu Kabel Eterna 3 x 1,5
Instalasi Titik Stop kontak Kabel Eterna 3 x 2,5
Outlet
Lampu Down ligth 4 "+lampu 18 Watt Philip
Telepon brocoplano +instalasi
Tv brocoplano + instalasi
Saklar Seri
Saklar Tripel
Saklar Tunggal
Saklar Hotel
Lampu Taman
Lampu Wastafel
LISTRIK LANTAI ATAS
Sub Panel & Daya
Box panel Presto 4 grup
MCB 10 A
Titik Lampu
Instalasi Titik Lampu Kabel Eterna 3 x 1,5
Instalasi Titik Stop kontak Kabel Eterna 3 x 2,5
Outlet
Lampu Down ligth 4 "+lampu 18 Watt Philip
Telepon brocoplano +instalasi
Tv brocoplano + instalasi
Saklar Seri
Saklar Tripel
Saklar Hotel
Lampu Taman
VIII PLUMBING
1 Instalasi Air Bersih
Pipa 1 ex maspion aw
Pipa 3/4' ex maspiom aw
Pipa 1/2' ex maspion aw
Acessoris Rucika
2 Instalasi air panas
3 Solar water heater. ex Sun rain kapaitas 200 L TZBB 18.16
4 Torn Galvanis kapasitas 1 m3 + Stop kontak+pelampung
5 Pompa pendorong 125 watt+ Instalasi
6 Instalasi air kotor + talang 3 "
Pipa 3"ex maspion aw
Pipa 4"ex maspion aw
Acessoris
IX KAMAR MANDI, DAPUR & ALAT SANITAIR
1 Kamar mandi Bawah 150 X 150 CM T=270 cm, Lt dasar
Keramik dinding 60/60 ex Snow white
Keramik lantai 40x40 ex esenza anpolished
Closed Duduk ex toto Putih
Jet Spry
Wastapel Ex HGC+ Kran panas dinging
Shower ex toto+Head panas dingin
Floor Drain
2 Kamar mandi Pembantu 100 X 150 CM T=270 cm
Keramik dinding 30/30 ex genova ivori
Keramik lantai 30x30 ex genova anpolished
Closed jongkok ex Toto White
Keran
Floor Drain
Volume
Sat
Total I
Total VII
1.00 bh
4.00 bh
141,750
36,750
141,750
147,000
0.04
0.04
27.00 bh
14.00 bh
70,000
80,000
1,890,000
1,120,000
0.55
0.32
86,250
126,000
126,000
42,000
50,400
37,800
84,000
350,000
150,000
2,328,750
252,000
504,000
336,000
100,800
151,200
168,000
1,050,000
150,000
0.67
0.07
0.15
0.10
0.03
0.04
0.05
0.30
0.04
1.00 bh
4.00 bh
141,750
36,750
141,750
147,000
0.04
0.04
25.00 bh
11.00 bh
70,000
80,000
1,750,000
880,000
0.51
0.25
86,250
126,000
126,000
42,000
50,400
84,000
1,983,750
756,000
756,000
252,000
100,800
84,000
0.57
0.22
0.22
0.07
0.03
0.02
27.00
2.00
4.00
8.00
2.00
4.00
2.00
3.00
1.00
23.00
6.00
6.00
6.00
2.00
1.00
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
Total VIII
20.00
40.00
15.00
1.00
72.00
1.00
2.00
1.00
23,830,275
m'
m'
m'
ls
m'
m'
m'
bh
19,500
18,500
15,500
450,000
40,375
9,500,000
2,812,500
350,000
390,000
740,000
232,500
450,000
2,907,000
9,500,000
5,625,000
350,000
0.11
0.21
0.07
0.13
0.84
2.74
1.62
0.10
55.50 m'
40.47 m'
1.00 ls
Total IX
31,000
32,500
600,000
1,720,500
1,315,275
600,000
24,336,068
0.50
0.38
0.17
2
14.31 m
2.25 m2
2,332,808
311,775
1,322,500
70,000
1,200,000
1,200,000
47,000
0.67
0.09
0.38
0.02
0.35
0.35
0.01
950,580
122,814
172,500
35,000
47,000
0.27
0.04
0.05
0.01
0.01
1
1
1
1
1
bh
bh
bh
bh
bh
163,019
138,567
1,322,500
70,000
1,200,000
1,200,000
47,000
11.61
1.50
1
1
1
m2
m2
m'
bh
bh
81,876
81,876
172,500
35,000
47,000
Nomor
Proyek
Lokasi
2
Luas M
:
:
:
:
Pemilik :
No
I
003/SBP-TEK/XII/2008
Rumah Tinggal
Puri syailendra kavling 29
191
Bpk Adi
ITEM PEKERJAAN
PEKERJAAN PERSIAPAN
3 Kamar mandi anak 150 x 215 cm t270cm, Lt atas
Keramik dinding 60/60 ex Snow white
Keramik lantai 40x40 ex esenza anpolished
Closed Duduk ex toto Putih
Jet Spry
Wastapel Ex HGC+ Kran panas dinging
Shower ex toto+Head panas dingin
Floor Drain
4 Kamar mandi R. Utama 175 x 300 cm t270cm, Lt atas
Keramik dinding 60/60 ex Snow white
Keramik lantai 40x40 ex esenza anpolished
Closed Duduk ex toto Putih
Jet Spry
Wastapel Ex HGC+ Kran panas dinging
Shower ex toto+Head panas dingin
Floor Drain
5 Dapur
Keramik dinding 30/60 ex Granito TILE
Meja granit 60 x 600 cm
Zink
Kran Panas dingin
Pintu lemari bawah meja multiplek 9mm lapis kayu megatik
PEKERJAAN LAIN-LAIN
Relling Tangga besi +head reling Kayu kamper
Relling Void besihollow
Relling balkon besihollow
Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 150 cm
Canofi Jemuran
Tangga ke Torn
Jembatan grill Besi
Volume
Sat
Total I
17.82
3.225
1
1
m2
2
m
bh
bh
2,905,006
446,877
1,322,500
70,000
1,200,000
1,200,000
67,000
0.84
0.13
0.38
0.02
0.35
0.35
0.02
1 bh
1 bh
81,876
81,876
172,500
70,000
47,000
1,200,000
55,000
1,945,374
264,050
172,500
70,000
47,000
1,200,000
55,000
0.56
0.08
0.05
0.02
0.01
0.35
0.02
2.55
6.00
1.00
1.00
6.00
Total X
9.10
8.50
4.50
m2
m2
bh
bh
m'
81,876
450,000
200,000
200,000
375,000
0.06
0.78
0.06
0.06
0.65
m'
m'
m'
530,000
350,000
350,000
208,784
2,700,000
200,000
200,000
2,250,000
17,683,000
4,823,000
2,975,000
1,575,000
2.00
8.25
1.00
6.50
ls
m2
ls
m'
1,850,000
250,000
500,000
315,000
3,700,000
2,062,500
500,000
2,047,500
1.07
0.60
0.14
0.59
1 bh
1 bh
1 bh
23.76
3.225
1
1
m
2
m
bh
bh
1 bh
1.39
0.86
0.45
100.00
0.00
0
1,733,414
2.57
#REF!
#REF!
0.212
0.35
78
11
31
9.47
12
66
18
26
#REF!
14
1.64
0.42
17 dak
50 talang
0.019
0.960
0.300
1.260
2
11.50
104,956,068
59
3 dak
222.30
11
91,641
16
#DIV/0!
0.00
843,264
2.37
#DIV/0!
#REF!
2,792,793
#REF!
#DIV/0!
63
#REF!
5.37
#REF!
#REF!
10.45
3.50
6.98
99.75
6.95
34.80
199.50
13.90
213.40
15.58885
31.28985
31.1777
62.5797
93.7574
0.00
6.8
34
3184000
41,250
5
11
5
0.00
0.02
#REF!
100.000
#DIV/0!
#DIV/0!
TIME SCHEDULE
Nomor :
Pekerjaan :
Proyek :
Luas
m2 :
Lokasi :
Pemilik :
No
003/SBP-TEK/XII/2008
Struktur, arsitektur
Rumah tinggal
191
Puri syailendra
Bpk Adi
ITEM PEKERJAAN
1
3
4
5
Volume Sat
Pembersihan lahan
0
Pekerjaan Bouwplank
68.00
Air Kerja Jet Pam dalam 30m' + pompa sumitsu 250 watt
1.00
Pembersihan akhir + buang brangkal
1.00
1 Pekerjaan Tanah
a Galian Pile cap
4.41
b Galian Tanah Pondasi Straust 30 cm t=3m'
54.00
c Urugan pasir pondasi pile cap t = 5 cm dipadatkan
0.44
d Lantai kerja pondasi pile cap t=5cm
0.44
e Urugan Tanah
40.00
2 Cor Straust Pile 30 t=3 4 D13,8-1700
3.82
3 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225
2.21
4 Pasangan batu kali 1 Pc : 5 Ps
4.38
5 Cor Sloof S1 13/30 413,210;8-200 beton K-225
2.78
6 Cor Sloof S2 13/20 410;8-200 beton K-226
0.30
7 Cor Kolom K1 15/40 413,210;8-200 beton K-225
4.54
8 Cor Kolom Praktis 10/12 48;6-170 beton K175
0.42
9 Cor balok beton B1 15/40 6D13, ;sk 8-100/170
1.02
10 Cor balok beton B2 15/30 4D13, 210;sk 8-100/170
3.12
11 Cor Balok Anak B3 15/20 4D13 ; sk 8-100/170
0.57
12 Cor Topi beton atas Jendela
1.56
13 Cor Lantai Beton t=12 cm m8 K-225
0.00
14 Cor Tangga Service 10-170 beton K225
0.94
15 Cor Tangga Utama 10-170 beton K225
1.87
1 Cor Kolom K3 13/25 4D13;8-170 beton K225
2.34
2 Cor Kolom Praktis 10/15 48;6-170 beton K175
0.46
3 Cor talang + ring balk beton 15/20 4D13, ;sk 8-100/200
3.53
4 Cor Plat Dak t=12 cm 8-170 Beton K225
0.45
5 Pekerjaan Waterproofing Bitumen
a Talang Dak beton, plat beton,Ruang jemuran
0.00
b Lantai kamar mandi
0.00
6 Cor Topi beton atas Jendela
1.32
Pekerjaan dinding
1 Pas dinding bata merah 1/2 bt 1;5
181.48
2 Pas Plesteran
272.21
3 Pas acian dinding
272.21
4 Acian beton
20.00
5 Batu Bali Brown
48.00
Pekerjaan Kusen,Pintu, Daun Jendela
kamper samarinda oven fhinising melamik, kaca polos 5 mm
Kunci 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
3.00
2 Tipe P2 (Double Teakwood) L=90cm T=240cm
2.00
3 Tipe PJ1 (Pintu Panel) L=100cm T=290cm
1.00
4 Tipe PJ2
1.00
5 Tipe PJ3
1.00
6 Tipe J1
6.00
7 Tipe J2
1.00
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4
93.03
2 Pekerjaan list Plafond U almunium 1 cm
136.80
Pekerjaan Lantai
- Pasir Urug
4.75
- Granit 60x60 ex esenza (Snoiw white ) Polished
37.15
- (r.tamu,r.makan,r. hall tangga,r.keluarga,r. tidur tamu,dapur)
- Plint Lantai kayu 5cm
136.80
- Granit 60x60 ex( esenza)Black beuaty Polished (teras )
32.13
- Keramik 30x30 ex Roman (Kamar pembantu, tangga belakang)
9.00
- LantaiTangga (kayu Kamper t=1.5 cm)
23.10
- Rabat beton (Coridor)
33.00
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Dulux watershill
68.05
2 Cat dinding Interior ex Mowilex
204.16
3 Cat Plafond ex Mowilek
93.03
Pekerjaan dinding
1 Pas dinding bata merah 1/2 bt 1;5
173.12
2 Pas Plesteran
259.68
3 Pas acian dinding
259.68
Pekerjaan Kusen,Pintu, Daun Jendela
kamper samarinda oven fhinising melamik, kaca polos 5 mm
Kunci ex Fino HRE 85.02 F, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino
1 Tipe P1(Double teakwood ) L=90cm T=235 cm
3.00
2 Tipe P2 (Double Teakwood) L=90cm T=235cm
2.00
3 Tipe PJ1 (panel) L=100cm T=235cm
1.00
4 Tipe J1
7.00
5 Tipe J2
1.00
6 Tipe J3
2.00
7 Tipe J4
1.00
8 Jendela Bv
2.00
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex Elepand+rangka hollow 2/4
0.00
2 Pekerjaan list Plafond U almunium 1 cm
0.00
Pekerjaan Lantai
1 Pasir Urug
0.00
2 Granit 60x60 ex esensa snow white(Hall)
0.00
3 Plint Lantai kayu
0.00
4 Lantai Parquet (kamar tidur)
0.00
5 Granit 60x60 ex( esenza)Black beuaty Polished (balkon)
0.00
Keramik 30x30 ex Roman (jemuran + tangga)
9.00
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Dulux watershill
64.92
2 Cat dinding Interior ex Mowilex
194.76
3 Cat Plafond ex Mowilek
0.00
4 Cat Lisplang
40.53
1 Rangka atap Steel strus
130.00
2 Penutup atap genteng beton plat ex Cisangkan
130.00
3 Bubungan Genteng Beton ex Cisangkan
28.50
4 Bubungan apex (tiga arah) ex Cisangkan
2.00
5 Ujung Bubungan ex Ccisangkan
4.00
6 Lispang GRC 30 cm
34.00
LISTRIK LANTAI BAWAH
Sub Panel & Daya
Bobot
m2
ls
titik
ls
0.000
0.500
1.857
0.202
m3
m'
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
0.048
0.397
0.008
0.003
0.238
1.671
1.140
0.396
2.067
0.185
3.001
0.316
0.677
2.306
0.419
0.961
0.000
0.671
1.343
1.737
0.346
2.405
0.323
m2
m2
bh
bh
bh
bh
bh
bh
bh
m2
m2
1.523
0.914
1.131
0.704
0.846
2.609
0.823
1.803
0.569
m3
m2
0.088
1.665
m'
0.829
1.440
0.243
1.227
1.191
01 Januari 2009
4
01 Februari 2009
8
10
11
01 Maret 2009
12
13
14
15
01 April 2009
16
17
18
19
01 Mei 2009
20
21
22
m
m2
m3
0.295
0.806
0.367
m2
m2
m2
3.011
1.655
0.700
bh
bh
bh
bh
bh
bh
bh
m2
1.523
0.914
1.131
3.044
0.823
1.186
0.684
0.359
m2
m2
0.000
0.000
m3
m2
m'
m2
m2
m2
0.000
0.000
0.000
0.000
0.000
0.243
m2
m2
m2
m'
m2
m2
m'
bh
bh
m'
0.281
0.769
0.000
0.160
5.067
2.475
0.806
0.026
0.036
0.361
23
0.50
1.86
0.20
0.05
0.40
0.01
0.00
0.24
0.84
0.38
0.84
0.38
0.20
0.69
0.06
0.75
0.38
0.20
0.69
0.06
0.75
0.14
0.46
0.08
0.14
0.46
0.08
0.69
0.06
0.75
0.16
0.14
0.46
0.08
0.75
0.14
0.46
0.08
0.16
0.14
0.46
0.08
0.00
0.00
0.00
0.45
0.45
0.29
0.45
0.29
0.32
0.000
0.000
0.813
3.156
1.735
0.733
0.054
2.564
m
m2
m2
0.29
0.32
0.32
0.34
0.34
0.29
0.29
0.17
0.80
0.11
0.29
0.17
0.80
0.11
0.80
0.11
0.00
m2
m2
m2
m2
m2
01 Desember 2008
0.00
0.00
0.41
1.05
1.05
1.05
0.58
0.58
0.24
0.58
0.24
0.15
0.09
0.11
0.07
0.08
0.26
0.08
0.15
0.09
0.11
0.07
0.08
0.26
0.08
0.15
0.09
0.11
0.07
0.08
0.26
0.08
0.41
0.24
0.02
0.15
0.09
0.11
0.07
0.08
0.26
0.08
0.00
0.00
0.02
1.28
0.02
1.28
0.15
0.09
0.11
0.07
0.08
0.26
0.08
0.15
0.09
0.11
0.07
0.08
0.26
0.08
0.15
0.09
0.11
0.07
0.08
0.26
0.08
0.60
0.19
0.15
0.09
0.11
0.07
0.08
0.26
0.08
0.60
0.19
0.15
0.09
0.11
0.07
0.08
0.26
0.08
0.60
0.19
0.09
0.83
0.83
0.41
0.15
0.09
0.11
0.07
0.08
0.26
0.08
0.41
1.44
0.24
0.61
0.61
1.19
0.10
1.00
0.15
0.09
0.11
0.30
0.08
0.12
0.07
0.04
0.15
0.09
0.11
0.30
0.08
0.12
0.07
0.04
0.15
0.09
0.11
0.30
0.08
0.12
0.07
0.04
1.00
0.15
0.09
0.11
0.30
0.08
0.12
0.07
0.04
1.00
0.55
0.55
0.55
0.23
0.23
0.10
0.27
0.18
0.10
0.27
0.18
0.27
0.15
0.09
0.11
0.30
0.08
0.12
0.07
0.04
0.15
0.09
0.11
0.30
0.08
0.12
0.07
0.04
0.15
0.09
0.11
0.30
0.08
0.12
0.07
0.04
0.15
0.09
0.11
0.30
0.08
0.12
0.07
0.04
0.00
0.00
0.00
0.00
0.23
0.15
0.09
0.11
0.30
0.08
0.12
0.07
0.04
0.15
0.09
0.11
0.30
0.08
0.12
0.07
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.24
0.09
0.09
0.00
0.08
2.53
2.53
2.48
0.40
0.01
0.02
0.40
0.01
0.02
0.18
0.18
0.09
0.26
0.00
0.08
0.26
0.00
0.26
No
ITEM PEKERJAAN
2
3
4
5
6
Volume Sat
Bobot
01 Desember 2008
0.546
0.323
0.55
0.32
bh
bh
bh
bh
0.672
0.073
0.146
0.097
0.029
0.044
0.049
0.303
0.043
0.67
0.07
0.15
0.10
0.03
0.04
0.05
0.30
0.04
bh
bh
0.041
0.042
0.04
0.04
bh
bh
0.505
0.254
0.51
0.25
bh
bh
bh
bh
bh
0.573
0.218
0.218
0.073
0.029
0.024
m'
m'
m'
ls
m'
m'
m'
bh
0.113
0.214
0.067
0.130
0.839
2.743
1.624
0.101
0.03
0.05
0.02
0.03
m'
m'
ls
0.497
0.380
0.173
0.12
0.09
0.04
m2
m2
bh
bh
bh
bh
bh
0.674
0.090
0.382
0.020
0.346
0.346
0.014
m2
m2
m'
bh
bh
0.274
0.035
0.050
0.010
0.014
m2
m2
bh
bh
0.839
0.129
0.382
0.020
0.346
0.346
0.019
bh
bh
0.562
0.076
0.050
0.020
0.014
0.346
0.016
m2
m2
bh
bh
m'
m'
m'
m'
ls
m2
ls
m'
0.060
0.780
0.058
0.058
0.650
1.393
0.859
0.455
1.068
0.595
0.144
0.591
bh
100.000
10
11
12
13
14
01 April 2009
bh
bh
m2
m2
bh
bh
01 Maret 2009
0.041
0.042
bh
01 Februari 2009
bh
bh
bh
bh
01 Januari 2009
15
0.04
0.04
bh
16
17
18
19
01 Mei 2009
20
21
22
23
0.57
0.22
0.22
0.07
0.03
0.02
0.03
0.05
0.02
0.03
0.03
0.05
0.02
0.03
0.03
0.05
0.02
0.03
0.42
0.42
2.74
1.62
0.10
0.12
0.09
0.04
0.12
0.09
0.04
0.12
0.09
0.04
0.00
0.34
0.05
0.19
0.01
0.17
0.17
0.00
0.34
0.05
0.19
0.01
0.17
0.17
0.01
0.00
0.14
0.02
0.02
0.01
0.01
0.00
0.14
0.02
0.02
0.01
0.01
0.42
0.06
0.19
0.01
0.17
0.17
0.01
0.42
0.06
0.19
0.01
0.17
0.17
0.01
0.28
0.04
0.02
0.01
0.01
0.17
0.01
0.28
0.04
0.02
0.01
0.01
0.17
0.01
0.70
0.43
0.23
0.03
0.39
0.03
0.03
0.32
0.70
0.43
0.23
0.03
0.39
0.03
0.03
0.32
1.07
0.30
0.07
0.30
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
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
0.30
0.07
0.30
1.86
0.20
99.80 100.00
LAPORAN
Nomor
Proyek
Lokasi
Luas M2
Pemilik
:
:
:
:
:
Periode
: Minggu Ke 2
No
I
II
III
PROGRES
003/SBP-TEK/XII/2008
Rumah Tinggal
Puri syailendra kavling 29
191
Bpk Adi
ITEM PEKERJAAN
PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pembersihan lahan
3 Pekerjaan Bouwplank
4 Air Kerja Jet Pam dalam 30m' + pompa sumitsu 250 watt
5 Pembersihan akhir + buang brangkal
PEKERJAAN STRUKTUR LANTAI BAWAH
1 Pekerjaan Tanah
a Galian Pile cap
b Galian Tanah Pondasi Straust 30 cm t=3m'
c Urugan pasir pondasi pile cap t = 5 cm dipadatkan
d Lantai kerja pondasi pile cap t=5cm
e Urugan Tanah
2 Cor Straust Pile 30 t=3 4 D13,8-1700
3 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225
4 Pasangan batu kali 1 Pc : 5 Ps
5 Cor Sloof S1 13/30 413,210;8-200 beton K-225
6 Cor Sloof S2 13/20 410;8-200 beton K-226
7 Cor Kolom K1 15/40 413,210;8-200 beton K-225
8 Cor Kolom Praktis 10/12 48;6-170 beton K175
9 Cor balok beton B1 15/40 6D13, ;sk 8-100/170
10 Cor balok beton B2 15/30 4D13, 210;sk 8-100/170
11 Cor Balok Anak B3 15/20 4D13 ; sk 8-100/170
12 Cor Topi beton atas Jendela
13 Cor Lantai Beton t=12 cm m8 K-225
14 Cor Tangga Service basement 10-170 beton K225
15 Cor Tangga Utama 10-170 beton K225
PEKERJAAN STRUKTUR LANTAI ATAS
1 Cor Kolom K3 13/25 4D13;8-170 beton K225
2 Cor Kolom Praktis 10/15 48;6-170 beton K175
3 Cor talang + ring balk beton 15/20 4D13, ;sk 8-100/200
4 Cor Plat Dak t=12 cm 8-170 Beton K225
5 Pekerjaan Waterproofing Bitumen
a Talang Dak beton, plat beton,Ruang jemuran
b Lantai kamar mandi
6 Cor Topi beton atas Jendela
Progres rencana
Progres aktual
Volume
Bobot
Progres
Sat Pkrjaa
Minggu
1
n
Total I
0
68.00
1.00
1.00
Total II
m2
ls
titik
ls
0.00
0.50
1.86
0.20
4.41
54.00
0.44
0.44
40.00
3.82
2.21
4.38
2.78
0.30
4.54
0.42
1.02
3.12
0.57
1.56
0.00
0.94
1.87
Total III
2.34
0.46
3.53
0.45
m3
m'
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
0.05
0.40
0.01
0.003
0.24
1.67
1.14
0.40
2.07
0.18
3.00
0.32
0.68
2.31
0.42
0.96
0.00
0.67
1.34
m3
m3
m3
m3
1.74
0.35
2.40
0.32
2
0.00 m
2
0.00 m
1.32
0.00
0.00
0.81
0.50
0.46
0.05
0.40
0.42
0.28
0.31
0.03
0.45
2.80
2.90
Kardinal
IV
Total IV
181.48
272.21
272.21
20.00
48.00
Sub Total
m2
m2
m2
m2
m2
3.16
1.73
0.73
0.05
2.56
3.00
2.00
1.00
1.00
1.00
6.00
1.00
Sub Total
bh
bh
bh
bh
bh
bh
bh
1.52
0.91
1.13
0.70
0.85
2.61
0.82
2
93.03 m
2
136.80 m
Sub Total
1.80
0.57
3
4.75 m
2
37.15 m
0.09
1.67
136.80
32.13
9.00
23.10
33.00
Sub Total
m'
m2
m2
m2
0.83
1.44
0.24
1.23
1.19
2
68.05 m
2
204.16 m
3
93.03 m
Sub Total
Total V
0.29
0.81
0.37
2
173.12 m
2
259.68 m
2
259.68 m
Sub Total
3.01
1.65
0.70
3.00
2.00
1.00
7.00
1.00
2.00
1.00
2.00
Sub Total
bh
bh
bh
bh
bh
bh
bh
m2
1.52
0.91
1.13
3.04
0.82
1.19
0.68
0.36
2
0.00 m
2
0.00 m
Sub Total
0.00
0.00
1 Pasir Urug
2 Granit 60x60 ex esensa snow white(Hall)
3 Plint Lantai kayu
4 Lantai Parquet (kamar tidur)
5 Granit 60x60 ex( esenza)Black beuaty Polished (balkon)
Keramik 30x30 ex Roman (jemuran + tangga)
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Dulux watershill
2 Cat dinding Interior ex Mowilex
3 Cat Plafond ex Mowilek
4 Cat Lisplang
VI
PEKERJAAN ATAP
1 Rangka atap Steel strus
2 Penutup atap genteng beton plat ex Cisangkan
3 Bubungan Genteng Beton ex Cisangkan
4 Bubungan apex (tiga arah) ex Cisangkan
5 Ujung Bubungan ex Ccisangkan
6 Lispang GRC 30 cm
3
0.00 m
2
0.00 m
0.00
0.00
0.00
0.00
0.00
9.00
Sub Total
m'
m2
m2
m2
0.00
0.00
0.00
0.24
64.92
194.76
0.00
40.53
Sub total
Total VI
130.00
130.00
28.50
2.00
4.00
34.00
m2
m2
m2
m'
0.28
0.77
0.00
0.16
m2
m2
m'
bh
bh
m'
5.07
2.48
0.81
0.03
0.04
0.36
1.00 bh
4.00 bh
0.04
0.04
27.00 bh
14.00 bh
0.55
0.32
27.00
2.00
4.00
8.00
2.00
4.00
2.00
3.00
1.00
0.67
0.07
0.15
0.10
0.03
0.04
0.05
0.30
0.04
Total VII
bh
bh
bh
bh
bh
1.00 bh
4.00 bh
0.04
0.04
25.00 bh
11.00 bh
0.51
0.25
23.00
6.00
6.00
6.00
2.00
1.00
bh
0.57
0.22
0.22
0.07
0.03
0.02
m'
m'
m'
ls
m'
m'
0.11
0.21
0.07
0.13
0.84
2.74
bh
bh
bh
bh
Total VIII
20.00
40.00
15.00
1.00
72.00
1.00
IX
2.00 m'
1.00 bh
1.62
0.10
55.50 m'
40.47 m'
1.00 ls
Total IX
0.50
0.38
0.17
2
14.31 m
2.25 m2
1
1
1
1
1
bh
bh
bh
bh
bh
0.67
0.09
0.38
0.02
0.35
0.35
0.01
11.61
1.50
1
1
1
m2
m2
m'
bh
bh
0.27
0.04
0.05
0.01
0.01
17.82
3.225
1
1
m2
m2
bh
bh
0.84
0.13
0.38
0.02
0.35
0.35
0.02
1 bh
1 bh
1 bh
23.76
3.225
1
1
m2
m2
bh
bh
1 bh
1 bh
0.56
0.08
0.05
0.02
0.01
0.35
0.02
2.55
6.00
1.00
1.00
6.00
Total X
9.10
8.50
4.50
m2
m2
bh
bh
m'
0.06
0.78
0.06
0.06
0.65
m'
m'
m'
1.39
0.86
0.45
2.00
8.25
1.00
6.50
ls
m2
ls
m'
1.07
0.60
0.14
0.59
1 bh
100.00
8.60
Progres
Minggu 2
0.50
1.39
0.05
0.40
0.01
0.003
1.25
0.85
0.31
0.03
0.45
4.88
5.25
15.37