RAB Resto&R. Ganti Golf Dago

TIME SCHEDULE
Nomor
Pekerjaan
Proyek
Luas
m2
Lokasi
Pemilik
:
:
:
:
:
:
001 / SBP-TEK/III/2012
Struktur, arsitektur
Rumah tinggal
315.48
Puri syailendra kavling blok 33
0
NO
BOBOT
%
URAIAN PEKERJAAN
1
1
2
3
PEKERJAAN PERSIAPAN
#REF!
####
#### #### #### ####
10
4
11
12
13
14
II
PEKERJAAN STRUKTUR LANTAI 1
#REF!
III
#REF!
IV
###
#REF!
###
#REF!
#### ####
VI
PEKERJAAN ARSITEKTUR LANTAI 1
#REF!
#### #### #### #### #### #### #### ####
VII
#REF!
VIII
5
15
16
17
18
19
20
21
22
7
23
24
25
26
#### #### #### ####
#### #### #### #### #### #### #### ####
###
#REF!
PEKERJAAN ATAP
#REF!
###
#REF!
XI
PEKERJAAN INSTALASI LISTRIK
#REF!
#### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### ####
XII
PLUMBING
#REF!
#### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### ####
XIII
KAMAR MANDI, PANTRY & ALAT SANITAIR #REF!
XIV
###
#### #### #### #### #### #### #### ####

#### #### #### #REF!
####
#### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### ####
#REF!
#### #### #### #REF!
#REF!
0.00 #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #REF!
0 #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #### #REF!
Rencana
Aktual
100
90
80
70
60
50
Series1
40
30
20
10
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
28
#### #### #### ####
IX
10
27
0.00
0.00
10
0.00
11
0.00
12
0.00
13
0.00
14
0.00
15
0.00
16
0.00
17
0.00
18
0.00
19
0.00
20
0.00
21
0.00
22
0.00
23
0.00
24
0.00
25
0.00
26
0.00
27
0.00
28
0.00
29
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
PERHITUNGAN LUAS RUANG

Nomor
:
/SBP-TEK/II/2010
Pekerjaan : Struktur dan arsitektur
Proyek
: Rumah Tinggal
Lokasi
: Puri syailendra kavling blok 33
Luas m2 :
315.480
Pemilik : Mei Lin Liem
NO
I
RUANGAN
LANTAI DASAR
1 Teras Belakang
2 R. Tidur 1
Toilet
Pantry
3 R. Tidur 2
Toilet
Pantry
4 R. Tidur 3
Toilet
Pantry
Jumlah Luas Lt dasar
LANTAI SATU
1 Balkon Belakang
2 R. Tidur 4
Toilet
Pantry
Balkon Depan
3 R. Tidur 5
Toilet
Pantry
Balkon Depan
4 R. Tidur 6
Toilet
Pantry
5 Balkon Depan
6 Tangga
Jumlah Luas Lt Satu
LANTAI DUA
1 Balkon Belakang
2 R. Tidur 7
Toilet
Pantry
Balkon Depan
3 R. Tidur 8
Toilet
Pantry
Balkon Depan
4 R. Tidur 9
Toilet
Pantry
5 Balkon Depan
Jumlah Luas Lt Dua
LANTAI TIGA
1 R. Tidur 1
2 R. Tidur 2
3 Toilet
PANJANG
LEBAR
LUAS
M'
M'
M2
8.600
3.450
1.700
1.750
3.450
1.700
1.750
3.600
1.850
1.750
1.200
6.300
1.700
1.700
6.300
1.700
1.700
6.300
1.700
1.700
5.160
21.735
2.890
2.975
21.735
2.890
2.975
22.680
3.145
2.975
89.160
8.600
3.450
1.700
1.750
2.000
3.450
1.700
1.750
2.000
3.600
1.850
1.750
2.000
4.500
1.200
6.300
1.700
1.700
1.200
6.300
1.700
1.700
1.200
6.300
1.700
1.700
1.200
2.150
5.160
21.735
2.890
2.975
1.200
21.735
2.890
2.975
1.200
22.680
3.145
2.975
1.200
4.838
97.598
8.600
3.450
1.700
1.750
2.000
3.450
1.700
1.750
2.000
3.600
1.850
1.750
2.000
1.200
6.300
1.700
1.700
1.200
6.300
1.700
1.700
1.200
6.300
1.700
1.700
1.200
5.160
21.735
2.890
2.975
1.200
21.735
2.890
2.975
1.200
22.680
3.145
2.975
1.200
92.760
4.000
4.000
2.500
2.700
2.700
1.500
10.800
10.800
3.750
m2
m2
m2
PERHITUNGAN LUAS RUANG

Nomor
:
/SBP-TEK/II/2010
Pekerjaan : Struktur dan arsitektur
Proyek
: Rumah Tinggal
Lokasi
: Puri syailendra kavling blok 33
Luas m2 :
315.480
Pemilik : Mei Lin Liem
NO
RUANGAN
4
5
PANJANG
M'
2.500
10.500
2.500
Dapur
Teras
Jumlah Luas Lt Dua
m2
LEBAR
M'
1.200
1.450
1.200
LUAS
M2
1.500
7.613
1.500
35.963
315.480
KERAMIK
PLAPON
M2
PLIN
LIST
1.1
10.320
21.735
19.6
19.5
21.735
19.5
0.000
21.735
19.5
2.975
6.9
3.250
1.350
1.350
0.600
2.650
1.300
1.350
0.950
155
KERAMIK
PLAPON
M2
PLIN
LIST
780
No.
#REF!
#REF!
Ukuran Keramik/Granit
Ruangan
Luas
780
No.
Ukuran Keramik/Granit
Ruangan
Luas
ANALISA HARGA KUSEN,PINTU DAN JENDELA

Nomor
Pekerjaan
Proyek
Lokasi
Pemilik
:
:
:
:
:
/SBP-TEK/II/2010
Struktur dan arsitektur
Rumah Tinggal
Mei Lin Liem
No
Uraian Pekerjaan
1 Pintu Utama uk 180 x 240 cm
Kaca polos 12 mm
Daun pintu kaca fith fiting +Dorma Bts 84+PT 10 lgkp+handel 60cm
Silicon
1 1 Unit Pemasangan Kusen Pintu Tipe P1
Kusen 6/15 Kayu Samarinda Oven
Daun Pintu Double megateak 231x 82x3,5 cm kayu kamper samarinda oven KW1
Upah Pemasangan
Kusen
Daun Pintu
Assesories
Kunci Pintu ex dekson
- Handel dks 105-100-028
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Maven
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
2 1 Unit Pemasangan Kusen Pintu TipeAL- P2
Satuan Volume
2
4.32
unit
ls
2.000
1.000
m3
bh
0.066
1
ls
ls
1
1
bh
bh
bh
1
1
2
m'
bh
6.90
1
m1
bh
4.900
1.000
Kaca es 5 mm
3 1 Unit Pemasangan Kusen AL-PG1
m2
1.200
Kusen almunium 4"alexsindo black

Daun Pintu kaca
m1
bh
4.900
1.000
Kaca es 5 mm
m2
1.200
2.400
m1
7.200

Daun jendela casmen 60 x 60 cm
m1
bh
5.600
1.000
Kaca polos 5 mm
m2
1.080
Karet kaca
m1
5.200
silicon
Jendela AL-J2
6.000

Daun Jendela Kaca frame almunium 60x60cm (kunci+engsel)
m1
bh
14.720
2.000
Kaca polos 5 mm
m2
2.160
Karet kaca
m1
4.800
silicon
Jendela J3
14.400
Almunium U
m1
6.000
Kaca polos 8 mm
m2
2.240
6.000

Daun Pintu Kaca frame almunium 210x72cm (kunci+engsel)
Karet kaca
silicon
4 Jendela AL-J1
silicon
Jendela J4
9
Sanvio,cv
arsitecture design,contraktor
022 70416292
ANALISA HARGA KUSEN,PINTU DAN JENDELA

Nomor
Pekerjaan
Proyek
Lokasi
Pemilik
:
:
:
:
:
/SBP-TEK/II/2010
Struktur dan arsitektur
Rumah Tinggal
Mei Lin Liem
Almunium U
m1
5.600
Kaca polos 8 mm
m2
1.920
silicon
Jendela J5
5.600
Almunium U
m1
3.800
Kaca polos 5 mm
m2
0.480
silicon
Jendela J6
3.800
Almunium U
m1
5.920
Kaca polos 5 mm
m2
1.380
silicon
Jendela AL-V1
5.800

Daun Jendela Kaca frame almunium 60x60cm (kunci+engsel)
m1
bh
2.400
2.000
Kaca polos 5 mm
m2
0.360
Karet kaca
2.400
silicon
m1
2.400
No Tipe Pintu
Lantai Bawah
PD1
PD2
PJ1
PJ2
P1
P2
J1
J2
V1
V2
Jex
Lantai Atas
PD2
P1
P2
J2
J2
JK1
V1
V2
Jex
Volume
Luas
Lobang
1
1
1
1
2
1
5
1
2
2
1
1
4
2
4
1
1
1
2
1
10
Sanvio,cv
022 70416292
41.215
3.995
3.760
3.130
6.933
4.230
1.880
7.875
1.085
0.720
1.380
6.228
32.733
3.760
8.460
3.760
6.300
1.085
1.400
0.360
1.380
6.228
Volume
Kusen
Daun
Pintu
40.800 #REF!
8.400
7.200
1
7.000 #REF!
7.000
11.200
2.400
62.350 #REF!
7.000
1
6.000 #REF!
6.000
25.200
10.600
7.550
#REF!
Jendela
8.000
4.000
1.000
3.000
6.000
1.000
3.000
2.000
#REF!
#REF!
Harga satuan
3,500,000
27,000
Jumlah
Jumlah
8,971,000
1,944,000
7,000,000
27,000
2,322,853
9,700,000
937,200
642,528
937,200
25,000
55,000
25,000
55,000
88,150
119,925
31,775
88,150
119,925
63,550
35,000
150,000
Jumlah
241,500
150,000
1,319,500
75,000
850,000
367,500
850,000
85,000
Jumlah
102,000
1,519,500
75,000
1,050,000
367,500
1,050,000
85,000
102,000
450,000
3,200
7,680
3,200
23,040
886,840
75,000
350,000
420,000
350,000
75,000
81,000
3,200
16,640
3,200
19,200
1,966,000
Jumlah
Jumlah
75,000
350,000
1,104,000
700,000
75,000
162,000
3,200
15,360
3,200
46,080
486,000
25,000
150,000
150,000
336,000
3,200
19,200
428,000
Jumlah
Jumlah
4.32
4.32
0
0
2.16
19.44
6.90
1.47
13.23
2.16
17.28
0.96
2.88
2.24
2.24
2.24
111.92
7.68
Sanvio,cv
022 70416292
25,000
140,000
150,000
288,000
3,200
17,920
131,000
Jumlah
25,000
95,000
75,000
36,000
3,200
12,160
270,060
Jumlah
25,000
148,000
75,000
103,500
3,200
18,560
422,360
75,000
100,000
180,000
200,000
75,000
27,000
3,200
7,680
3,200
7,680
Jumlah
Kaca 5 mm
9.975
3.36
Engsel
Pintu 4"
0.48
3.84
1.38
1.38
0.36
2.88
75.17
Kunci
Slot Tanam
Rambuncis
3"
#REF!
5
4.000
2.000
1
4.000
3.000
3
#REF!
1
3
4.725
1.89
5.040
#REF!
6.000
1
1
3
1.000
1
6.000
0.000
#REF!
1.89
1.89
1
3
1
3
1.26
#REF!
#REF!
#REF!
#REF!
#REF!
12
Sanvio,cv
022 70416292
#REF!
ANALISA 1 M3 COR BETON BERTULANG

Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik
:
:
:
:
:
:
/SBP-TEK/II/2010
Rumah tinggal
#REF! m2
1m3 Cor Straust Pile 30 t=6 413,8-1700

Besi D13
:
58.88064
Besi 8-200
:
11.3232
Kawat Besi
:
1.428
Upah besi
:
70.20384
Bekisting papan
:
0
Upah Bekisting+bongkar :
0
Cor Beton
:
1.025
Mesin Molen
:
1.025
Peralatan
1
x
8,146
x
8,146
x
13,225
x
1,100
x 262,111
x
15,000
x 675,200
x
15,000
x
2,500
Jumlah
=
=
=
=
=
=
=
=
=
479,632
92,237
18,885
77,224
0
0
692,080
15,375
2,500
1,377,933
1m3 Cor Pile Cap 70x70x30 D13-200 beton K225

Besi D13
:
99.008 x
8,146
Kawat Besi
:
1.02 x
13,225
Upah besi
:
99.008 x
1,100
Bekisting papan
:
0 x 262,111
0x
15,000
Cor Beton
:
1.025 x 675,200
Mesin Molen
:
1.025 x
15,000
Peralatan
1x
2,500
Jumlah
=
=
=
=
=
=
=
=
806,503
13,490
108,909
0
0
692,080
15,375
2,500
1,638,856
1m3 Cor Pile Cap100x100x30 12-200 beton K 225

Besi 12
:
138.38947 x
8,146
Kawat Besi
:
1.02 x
13,225
Upah besi
:
138.38947 x
1,100
Bekisting papan
:
0 x 262,111
0x
15,000
Cor Beton
:
1.05 x 675,200
Mesin Molen
:
1.05 x
15,000
Peralatan
1x
2,500
Jumlah
=
=
=
=
=
=
=
=
1,127,298
13,490
152,228
0
0
708,960
15,750
2,500
2,020,225
=
=
=
=
=
=
=
=
=
=
753,037
223,377
238,944
20,234
164,120
176,139
15,000
692,080
15,375
2,500
2,300,806
=
=
=
=
=
=
=
=
=
670,131
276,958
16,187
127,893
242,191
15,000
692,080
15,375
2,500
2,058,315
8,146 =
8,146 =
13,225 =
376,519
101,370
16,187
1m Cor Sloof 15/30 4 13,210; 8-170 beton K-225

Besi D13
:
92.444444 x
8,146
Besi 10
:
27.422222 x
8,146
Besi 8-200
:
29.333333 x
8,146
Kawat Besi
:
1.53 x
13,225
Upah besi
:
149.2 x
1,100
Bekisting papan
:
0.336 x 524,223
1x
15,000
Cor Beton
:
1.025 x 675,200
Mesin Molen
:
1.025 x
15,000
Peralatan
1x
2,500
Jumlah
1m3 Cor Sloof 15/20 4 10; 8-170 beton K-225
Besi 10
:
82.266667
Besi 8-200
:
34
Kawat Besi
:
1.224
Upah besi
:
116.26667
Bekisting papan
:
0.462
1
Cor Beton
:
1.025
Mesin Molen
:
1.025
Peralatan
1
x
8,146
x
8,146
x
13,225
x
1,100
x 524,223
x
15,000
x 675,200
x
15,000
x
2,500
Jumlah
1m3 Cor Kolom 13/25 413,210;8-170 beton K-225

Besi D13'4'10
:
46.222222 x
Besi 8-200
:
12.444444 x
Kawat Besi
:
1.224 x

Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik
:
/SBP-TEK/II/2010
:
:
Rumah tinggal
:
#REF! m2
:
:
Upah besi
:
58.666667
Bekisting papan
:
0.2
1
Cor Beton
:
1.025
Mesin Molen
:
1.025
Peralatan
1
1m3 Cor Kolom 15/60 1213,;8-170 beton K-225

Besi D13'4'10
:
138.66667
Besi 8-200
:
30.444444
Kawat Besi
:
1.224
Upah besi
:
169.11111
Bekisting papan
:
0.4
1
Cor Beton
:
1.025
Mesin Molen
:
1.025
Peralatan
1
x
1,100
x 524,223
x
15,000
x 643,047
x
15,000
x
2,500
Jumlah
=
=
=
=
=
=
64,533
104,845
15,000
659,123
15,375
2,500
1,355,453
x
8,146
x
8,146
x
13,225
x
1,100
x 524,223
x
15,000
x 643,047
x
15,000
x
2,500
Jumlah
=
=
=
=
=
=
=
=
=
1,129,556
247,995
16,187
186,022
209,689
15,000
659,123
15,375
2,500
2,481,448
=
=
=
=
=
=
=
=
=
=
651,667
193,307
297,636
16,187
140,269
161,299
15,000
659,123
15,375
2,500
2,152,364
=
=
=
=
=
=
=
=
=
=
=
753,037
223,377
271,528
16,187
153,200
174,741
66,052
15,000
659,123
15,375
2,500
2,350,120
=
=
=
=
=
=
=
=
=
=
1,129,556
249,806
16,187
169,333
192,215
66,052
15,000
659,123
15,375
2,500
2,515,147
=
=
=
=
564,778
167,533
257,951
16,187
1m3 Cor Kolom 13/40 4D13,210 8-170 beton K225

Besi D16,D13
:
80 x
8,146
Besi 10
:
23.730769 x
8,146
Besi 8-200
:
36.538462 x
8,146
Kawat Besi
:
1.224 x
13,225
Upah besi
:
140.26923 x
1,000
Bekisting papan
:
0.3076923 x 524,223
1x
15,000
Cor Beton
:
1.025 x 643,047
Mesin Molen
:
1.025 x
15,000
Peralatan
1x
2,500
Jumlah
3
1m Cor balok beton 15/30 4D13,210 ;sk 8-100/200

Besi ,D13, 10
:
92.444444 x
8,146
Besi 10
:
27.422222 x
8,146
Besi 8-200
:
33.333333 x
8,146
Kawat Besi
:
1.224 x
13,225
Upah besi
:
153.2 x
1,000
Bekisting papan
:
0.3333333 x 524,223
Tiang penyanggah
0.126 x 524,223
1x
15,000
Cor Beton
:
1.025 x 643,047
Mesin Molen
:
1.025 x
15,000
Peralatan
1x
2,500
Jumlah
1m3 Cor balok beton 15/20 4D13;sk 8-10/200
Besi D13
:
138.66667
Besi 8-200
:
30.666667
Kawat Besi
:
1.224
Upah besi
:
169.33333
Bekisting papan
:
0.3666667
Tiang penyanggah
0.126
1
Cor Beton
:
1.025
Mesin Molen
:
1.025
Peralatan
1
x
8,146
x
8,146
x
13,225
x
1,000
x 524,223
x 524,223
x
15,000
x 643,047
x
15,000
x
2,500
Jumlah
1m3 Cor balok beton 15/40 4D13,210 ;sk 8-100/200

Besi ,D13, 10
:
69.333333 x
Besi 10
:
20.566667 x
Besi 8-200
:
31.666667 x
Kawat Besi
:
1.224 x
8,146
8,146
8,146
13,225

Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik
:
/SBP-TEK/II/2010
:
:
Rumah tinggal
:
#REF! m2
:
:
Upah besi
:
121.56667
Bekisting papan
:
0.3166667
Tiang penyanggah
0.126
1
Cor Beton
:
1.025
Mesin Molen
:
1.025
Peralatan
1
x
1,000
x 524,223
x 524,223
x
15,000
x 643,047
x
15,000
x
2,500
Jumlah
=
=
=
=
=
=
=
121,567
166,004
66,052
15,000
659,123
15,375
2,500
2,052,070
x
8,146
x
13,225
x
1,100
x 110,000
x 524,223
x
15,000
x 675,200
x
15,000
x
2,500
Jumlah
=
=
=
=
=
=
=
=
=
782,000
18,885
105,600
916,630
220,173
22,500
692,080
15,375
2,500
2,775,743
=
=
=
=
=
=
=
=
=
1,303,333
289,340
16,187
215,072
209,689
15,000
659,123
15,375
2,500
2,453,058
1m Cor lantai beton 8-170

Besi 10-170
Kawat Besi
Upah besi
Bekisting papan
Tiang penyanggah
Upah Bekisting+bongkar
Cor Beton
Mesin Molen
Peralatan
:
:
:
:
:
:
:
96
1.428
96
8.333
0.42
1.5
1.025
1.025
1
1m3 Cor kolom praktis beton10/10 4D13;sk 8-10/200

Besi 4 8
:
160 x
8,146
Besi 6-200
:
35.52 x
8,146
Kawat Besi
:
1.224 x
13,225
Upah besi
:
195.52 x
1,100
Bekisting papan
:
0.4 x 524,223
1x
15,000
Cor Beton
:
1.025 x 643,047
Mesin Molen
:
1.025 x
15,000
Peralatan
1x
2,500
Jumlah
R E K A P I T U L A S I A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik
:
:
:
:
:
:
NO
/SBP-TEK/II/2010
Rumah tinggal
315.48 m2
Mei Lin Liem

BOBOT Maret 2010
1
2
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
II
April 2010
4
5
0.79 0.79
12.18
III PEKERJAAN STRUKTUR LANTAI 2
6.28
IV
5.32
#
VI PEKERJAAN ARSITEKTUR LANTAI 1
VII PEKERJAAN ARSITEKTUR LANTAI 2
4.25
11.79
10.56
VIII #
IX PEKERJAAN ATAP
10.56
2.83
#
XI PEKERJAAN INSTALASI LISTRIK
XII PLUMBING
1.22
6.71
5.65
XIII KAMAR MANDI, PANTRY & ALAT SANITAIR

XIV PEKERJAAN LAIN-LAIN
19.49
2.38
100.00 0.79
0
0
0
0
0.79 0.79 0.79 0.79 0.79
JUMLAH
Kumulatif
Rencana
Aktual
Mengetahui,
PT. Saylendra Bangun Persada
Sigit budiarto
Direktur
Bandung, Februari 2010

Yang membuat
Kardinal
April 2010
6
Mei 2010
8
9
10
11
Jun-10
12
13
14
15
Jul-10
16
17
18
19
Agustus 2010
20
21
Sep-10
22
23
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79
Sep-10
24
25
26
27
Oct-10
28
29
0
0
0
0
0.79 0.79 0.79 0.79
210
52.5
115995
127594.5
30
31
Nov-10
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
REKAPITULASI ANGGARAN
Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik
:
:
:
:
:
:
B I A YA
001 / SBP-TEK/III/2012
Rumah tinggal
315.48 m2
NO
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
II
III
IV
VI
VII
VIII
IX
PEKERJAAN ATAP
IX
PLUMBING
XI
KAMAR MANDI, PANTRY & ALAT SANITAIR
XII
PEKERJAAN LAIN-LAIN
JUMLAH
Jasa Konstruksi 10 %
Grand total
HARGA PER M2
Bandung, Maret 2012

Yang membuat
Mengetahui,
PT. Saylendra Bangun Persada
Sigit budiarto
Direktur
Catatan :
1 Pekerjaan Dinding Batu Templek untuk benteng
Volume =
82.8 m2
Rp 140,000
Bambang
###########
JUMLAH
RP
12,829,567
#REF!
19,505,013
78,563,154
#REF!
#########
#REF!
#REF!
#########
#REF!
#REF!
#########
#REF!
#REF!
127,942,588
#REF!
#########
125,916,358
#REF!
#########
#REF!
#########
13,175,046
#REF!
96,117,813
30,306,500
#REF!
#########
16,910,119
#REF!
#########
52,249,771
#REF!
#########
49,454,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#########
#REF!
2669667.59
#REF!
Bandung, Maret 2012

Yang membuat
###########
#REF!
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
No
:
:
:
:
:
:
Resto & R. Ganti Golf Dago
450.00
Golf Dago
ITEM PEKERJAAN
Volume
PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pembersihan lahan
2 Pembuatan Gudang
3 Pekerjaan Bouwplank
4 Air Kerja Jet Pam dalam 30m' + pompa sumitsu 500 watt
5 Pembersihan akhir + buang brangkal
II PEKERJAAN STRUKTUR LANTAI 1
1 Pekerjaan Tanah
a Galian tanah Pondasi batu kali menerus
b Galian Pile cap
c Urugan pasir pondasi pile cap t = 5 cm dipadatkan
d Lantai kerja pondasi pile cap t=5cm
2 Pasangan Pondasi Batu Belah 1 Pc : 3 Ps
3 Urugan Kembali Pondasi
4 Cor Pile Cap90x90x25 D13-200+ pedestal beton K 225
5 Cor Sloof S1 15/30 413,210;8-200 beton K-225
6 Cor Kolom K2 30/30 613,210;8-200 beton K-225
7 Cor Kolom Praktis 10/12 48;6-170 beton K175
8 Cor balok beton B1 15/40 6D13, 210;sk 8-100/170
9 Cor Balok Anak B3 15/20 4D13 ; sk 8-100/170
10 Cor Balok B4 15/15 4D8 ; sk 8-100/170
11 Cor Topi beton atas Pintu
12 Cor Lantai Beton t=12 cm m8 K-225
6 Cor Topi beton atas Pintu
8 Cor Tangga Utama 10-170 beton K225
Pekerjaan dinding
1 Pas dinding bata merah 1/2 bt 1;5
2 Pas Plesteran
3 Pas acian dinding
Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven KW 1 ex tobindo
Kunci ex dekson, Engsel 4" ex Mafen, Slot tanam Rambuncis,Tkaca 5 mm polos
1 Tipe P1 kusen uk.80x 235 pintu double megateak 82 x 240 x 3,5 cm
Body kunci dekxson DKS 8585 SN, silinder CYL DKS 60mm SN
Tarikan HDL Roses AE 105-100-028 SN+NP
Engsel 4" Mapen stanlies 3 bh perpintu
2 Tipe P2 uk.80x 235 pintu megateak formika 231 x 62 x 3,5 cm
3 Tipe AL-PD1 kusen almunium alxsindo 4" black uk.140 x 235 cm pintu kaca frame almunium
4 TipeV1
5 TipeV2
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4
2 Pekerjaan List Gipsum 10 cm
Pekerjaan Lantai
- Pasir Urug
- Granit 60x60 ex Eleganza Polished
- Plint Lantai 10 x 60 ex Eleganza polished
- Granit 40x40 ex Ivori esenza Unpolished
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Dullux watershield
2 Cat dinding Interior ex Dullux
3 Cat Plafond ex jotun
Pekerjaan dinding
2 Pas Plesteran
Page 22 of 68
Harga satuan
Jmh Harga
Bhn & Upah
Bhn & Upah

12,829,567
m2
2
m
ls
titik
ls
1,103
101,880
24,063
8,489,580
770,000
496,125
1,630,082
1,443,780
8,489,580
770,000
78,563,154
37,550
37,550
64,339
27,168
357,180
7,906
2,020,225
2,480,077
2,853,665
2,085,099
2,702,638
2,515,147
2,137,875
2,144,057
2,775,743
946,260
225,300
18,916
7,987
7,500,782
83,010
3,272,765
6,696,208
11,557,344
1,576,335
10,297,052
1,475,134
1,368,240
1,029,147
32,508,674
#REF!
11,557,344
#REF!
1,576,335
10,297,052
1,475,134
1,029,147
30,897,355
6,869,965
127,942,588
35,227,993
19,202,320
10,952,144
5,073,529
23,603,379
Sat
Total I
450.00
16.00
60.00
1.00
1.00
Total II
25.20 m
3
6.00 m
3
0.29 m
3
0.29 m
3
21.00 m
3
10.50 m
3
1.62 m
3
m
2.70
3
4.05 m
3
0.76 m
3
3.81 m
3
0.59 m
3
0.64 m
3
0.48 m
3
11.71 m
Total III
3
4.05 m
3
0.90 m
3
0.76 m
3
3.81 m
3
0.59 m
3
0.48 m
3
m
11.13
3
2.48 m
Total V
Sub Total
2
257.55 m
2
463.59 m
2
463.59 m
Sub Total
2,853,665
#REF!
2,085,099
2,702,638
2,515,147
2,144,057
2,775,743
2,775,743
74,558
23,625
10,944
3.00 bh
2,322,853
6,968,559
3.00 bh
3.00 bh
3.00 bh
9.00 bh
Sub Total
2
273.54 m
2
206.10 m
Sub Total
3
4.46 m
2
75.08 m
206.10 m'
2
9.60 m
Sub Total
2
181.00 m
2
347.69 m
3
273.54 m
Total VI
Sub Total
2
257.55 m
2
463.59 m
2,276,310
2,659,125
609,505
120,000
6,828,930
7,977,375
1,828,515
1,080,000
29,562,582
25,704,390
3,858,192
27,091,141
557,250
13,348,271
12,214,802
970,818
11,917,494
3,583,751
5,215,388
3,118,356
125,916,358
35,227,993
19,202,320
10,952,144
93,969
18,720
125,000
177,799
59,266
101,127
19,800
15,000
11,400
74,558
23,625
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
No
:
:
:
:
:
:
450.00
Golf Dago
ITEM PEKERJAAN
Volume
3 Pas acian dinding

2 Tipe P2 uk.80x 235 pintu megateak formika 231 x 62 x 3,5 cm
3 Tipe AL-PD1 kusen almunium alxsindo 4" black uk.140 x 235 cm pintu kaca frame almunium
4 TipeV1
5 TipeV2
Pekerjaan Plafond
Pekerjaan Lantai
- Pasir Urug
- Granit 60x60 ex Eleganza Polished
- Plint Lantai 10 x 60 ex Eleganza polished
- Granit 40x40 ex Ivori esenza Unpolished
VIII PEKERJAAN ATAP
1 Rangka atap Steel strus
2 Penutup atap genteng beton plat ex CP
3 Bubungan Genteng Beton ex Cp
4 Bubungan apex (tiga arah) ex CP
5 Ujung Bubungan ex CP
6 Lispang GRC 30 cm
IX PEKERJAAN INSTALASI LISTRIK
LISTRIK LANTAI 1
1 Box panel Induk LP 20 x 40 x 60
2 Box Heger 12 grup, Mcb 6 A (12 bh)
4 Digital Matering 1 pas
5 Titik Lampu Down ligth 4'' osiwa , 11 watt osram + instalasi 3 x 2,5 mm
6 Titik Lampu Down ligth outbow 4'' osiwa , 11 watt osram + instalasi 3 x 2,5 mm
7 Lampu dinding carport + Instalasi
8 Stop kontak ex Clipsal E2000 + Instalasi 3 x 2.5
9 Telepon Clipsal +instalasi
10 Tv Clipsal + instalasi +spliter
11 Stop kontak AC ex Clipsal E2000 + Instalasi Pembuangan
12 Saklar Seri ex Clipsal E 2000
LISTRIK LANTAI 2
X PLUMBING
PLUMBING LANTAI 1
1 Instalasi Air Bersih
Pipa 1 ex Triliun aw
Pipa 3/4' ex triliun aw
Pipa 1/2' ex Triliun aw
Acessoris Rucika
2 Instalasi air panas wespex
3 Instalasi air kotor
Pipa 2 " ex triliun D
Pipa 3" air talang dan air floor drain ex Triliun D
Pipa 4"ex Triliun D
Acessoris 2",3",4" (keni,T,Vitrex)
Page 23 of 68
Sat
Harga satuan
Jmh Harga
Bhn & Upah
Bhn & Upah
463.59 m
Sub Total
10,944
5,073,529
23,603,379
3.00 bh
2,322,853
6,968,559
3.00 bh
3.00 bh
3.00 bh
9.00 bh
Sub Total
2
273.54 m
2
206.10 m
Sub Total
3
0.00 m
2
75.08 m
206.10 m'
2
9.60 m
Sub Total
2
115.90 m
2
347.69 m
3
273.54 m
Total VIII
2
110.25 m
2
110.25 m
44.00 m'
0.00 bh
4.00 bh
20.40 m'
Total IX
2,276,310
2,659,125
609,505
80,000
1.00
1.00
3.00
3.00
24.00
6.00
5.00
12.00
3.00
3.00
3.00
9.00
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
1,700,000
1,500,000
420,000
600,000
156,000
185,250
135,000
135,000
190,000
190,000
205,000
45,000
1.00
3.00
3.00
24.00
6.00
12.00
3.00
3.00
3.00
9.00
Total X
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
1,500,000
420,000
600,000
135,000
171,000
190,000
190,000
190,000
260,000
190,000
6,828,930
7,977,375
1,828,515
720,000
29,562,582
25,704,390
3,858,192
26,533,891
0
13,348,271
12,214,802
970,818
10,628,514
2,294,771
5,215,388
3,118,356
13,175,046
14,553,000
7,269,995
2,973,098
0
126,000
1,428,000
30,306,500
15,570,500
1,700,000
1,500,000
1,260,000
1,800,000
3,744,000
1,111,500
675,000
1,620,000
570,000
570,000
615,000
405,000
14,736,000
1,500,000
1,260,000
1,800,000
3,240,000
1,026,000
2,280,000
570,000
570,000
780,000
1,710,000
16,910,119
124.00
28.80
4.00
1.00
152.80
m'
m'
m'
ls
m'
12,750
11,000
9,750
450,000
35,000
1,581,000
316,800
39,000
450,000
5,348,000
15.75
45.00 m'
45.00 m'
1.00 ls
14,750
21,000
29,750
300,000
232,313
945,000
1,338,750
300,000
93,969
18,720
125,000
177,799
59,266
101,127
19,800
15,000
11,400
132,000
65,941
67,570
44,275
31,500
70,000
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
No
:
:
:
:
:
:
450.00
Golf Dago
ITEM PEKERJAAN
Volume
PLUMBING LANTAI 2
Acessoris Rucika
Pipa 4"ex Triliun D
XI KAMAR MANDI, PANTRY & ALAT SANITAIR
1 Kamar mandi Ruang tidur 170 x 170 cm t=280cm, Lt I (9 unit)
Keramik dinding 20/45 ex Roman
Keramik lantai 30x30 ex Roman anpolished
Closed Duduk ex toto Putih
Jet Spry
Shower ex
+Head panas dingin
Floor Drain
2 Pantry (9 unit)
Keramik dinding 30/60 ex esenza
Meja granit 60 x 600 cm
Zink
Keran Dapur (dingin)
3 Dapur lantai 4
Keramik dinding 20 x 25 ex mulia
Keramik meja dapur 20x20
Zink
Keran Zink
4 Kamar mandi lantai 4 250 x 150 cm
Keramik dinding 20/45
Keramik lantai 30x30
Closed Jongkok ex ina Putih
Floor Drain
XII PEKERJAAN LAIN-LAIN
1 Relling Tangga besi hollow 2/4,4/4 tebal 1.8 mm + head reling Kayu kamper
2 Relling balkon besi hollow + besi tempa
3 Relling balkon besi hollow
4 Tangga Putar
69.50
21.60
4.00
1.00
91.10
Sat
Harga satuan
Jmh Harga
Bhn & Upah
Bhn & Upah
m'
m'
m'
ls
m'
12,750
11,000
9,750
450,000
35,000
886,125
237,600
39,000
450,000
3,188,500
7.88
22.50 m'
22.50 m'
1.00 ls
Total XI
14,750
21,000
29,750
300,000
116,156
472,500
669,375
300,000
52,249,771
21,326,856
2,222,610
11,307,375
630,000
11,013,750
423,000
150.48 m
2
18.45 m
9.00
9.00
9.00
9.00
bh
bh
bh
bh
141,726
120,467
1,256,375
70,000
1,223,750
47,000
9.18
1.02
1.00
1.00
m2
m2
bh
bh
187,157
450,000
200,000
200,000
1,718,101
459,000
200,000
200,000
2.00
1.20
1.00
1.00
m2
m2
bh
bh
85,000
65,000
120,000
40,000
170,000
78,000
120,000
40,000
2
14.4 m
2
3.75 m
113,380
96,373
300,000
47,000
m'
m'
m'
m'
630,000
420,000
350,000
1,500,000
1,632,678
361,400
300,000
47,000
49,454,000
7,875,000
5,544,000
3,360,000
16,875,000
5 Septik tank 200 cm x 300 cm x 150 cm
1.00 ls
3,700,000
3,700,000
6 Rembasan 200 cm x 300 cm x 150 cm

7 Canofi Solar Tap
1.00 ls
2
24.00 m
3,700,000
350,000
3,700,000
8,400,000
Page 24 of 68
1.00 bh
1.00 bh
Total XII
12.50
13.20
9.60
11.25
ANALISA HARGA SATUAN PEKERJAAN

Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
05/Rab/VI/2007
Rumah tinggal
654.98
Puri Syailendra
Cacok kuswiyono
No
Uraian pekerjaan
Sat
Koef
1M2 PEKERJAAN PEMBERSIHAN

Pekerja
mandor
1M' PEKERJAAN GUDANG
Kaso Albasia
Papan Albasia
Triplek 3 mm
Paku
Seng gelombang
Pekerja
Tukan Kayu
Mandor
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
2
m
kg
lb
org
org
org
Total
1 unit jet pum kedalaman 30m'

pipa 4" maspion aw abu
pipa2" maspion aw abu
Pipa 1maspion aw abu
Drat dalam 1"&drat luar 1"
siltip
lem pipa
tali injuk
Pompa gronfost 350 wat
upah kerja bor +set pompa
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
455,000.00
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
13,650.00
16,678.70
350.00
22,250.00
4,275.00
12,950.00
950.00
71,103.70
4,275.00
12,950.00
950.00
18,175.00
89,278.70
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
22,917.50
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
1 M2 PAGAR PENGAMAN PROYEK

Seng Gelombang BJLS 28 ( 80 x 180 cm ) second
Kayu Borneo Super
Paku 5 - 7
Pengecatan Cat Minyak 2 x Bagian Luar
Ongkos pasang
3 1M' PEKERJAAN BOUWPLANK
Kaso Albasia
Papan Albasia
Paku
Alat bantu
Pekerja
Tukan Kayu
Mandor
4 1M3 GALAIN TANAH KEDALAMA 1 M'
Pekerja
Mandor
Alat bantu
5 1M3 URUGAN TANAH KEMBALI
Pekerja
Mandor
Alat bantu
6 1M' GALAIAN STRAUST 30 CM
Pekerja
Mandor
Alat bantu
7 1 M3 URUGAN PASIR
Pasir Urug
Alat bantu
Pekerja
lbr
m3
kg
m2
ls
Total
1.1000
0.0150
0.0200
1.0800
1.0000
24,475.00
41,250.00
350.00
7,020.00
73,095.00
m3
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
455,000.00
17,500.00
500.00
28,500.00
37,000.00
47,500.00
7,200.00
3,640.00
350.00
500.00
11,690.00
68
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
Mandor
8 1 M3 PASANGAN ANSTAMPING
Batu belah
Alat bantu
Pekerja
Tukang tembok
Mandor
org
Total
0.0100
47,500.00
1.1500
1.0000
0.7800
0.3900
0.0390
m
ls
org
org
org
Total
1 M3 URUGAN TANAH KEMBALI

Pekerja Setengah Terampil
Mandor
Alat Bantu
52,250.00
91,666.67
750.00
28,500.00
35,000.00
47,500.00
28,500.00
47,500.00
500.00
Total
3
m
3
m
kg
ls
org
org
org
1.0500
0.5200
103.0000
1.0000
1.5000
0.6800
0.0750
91,666.67
91,666.67
1,060.00
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
Lem Kayu
Paku/Pasek
Alat bantu
Pekerja
Tukang Kayu
Mandor
15 1M2 PASANGAN PINTU PANEL JATI
Papan Kayu Jati Jabar
Lem Kayu
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
0.0410
9.4800
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'
kg
kg
ls
org
org
org
Total
1.0500
0.0500
0.0300
1.0000
0.0600
0.2500
0.0250
m3
kg
0.0600
0.1500
400.00
91,666.67
1,060.00
750.00
28,500.00
35,000.00
47,500.00
500.00
500.00
68
RAB
6,874.50
70,112.50
324,709.17
9,120.00
3,850.00
712.50
13,682.50
62,131.37
9,120.00
3,850.00
712.50
13,682.50
60,484.97
2,850.00
5,600.00
617.50
9,067.50
23,624.63
2,850.00
5,600.00
617.50
9,067.50
17,381.70
1,710.00
9,250.00
1,187.50
12,147.50
103,197.50
3,758.33
10,048.80
750.00
1,925.00
5,639.20
750.00
89,250.00
275.00
525.00
1,000.00
91,050.00
85,000.00
5,500.00
6,374.50
28,000.00
7,791.67
10,260.80
750.00
8,314.20
85,000.00
5,500.00
17,500.00
1,000.00
28,500.00
37,000.00
47,500.00
143,899.17
28,800.00
3,666.67
15,232.20
750.00
14,557.13
91,666.67
1,060.00
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
46,802.47
91,666.67
1,060.00
750.00
28,500.00
35,000.00
47,500.00
61,275.00
96,250.00
47,666.67
109,180.00
1,500.00
48,448.87
400.00
91,666.67
1,060.00
750.00
28,500.00
35,000.00
47,500.00
475.00
9,025.00
5,472.00
902.50
254,596.67
bh
m3
kg
ls
org
org
org
Total
105,416.67
750.00
106,166.67
0.1920
0.0190
1.0000
9 1 M3 PASANGAN BATU BELAH 1 Pc : 4 Ps

Batu Belah
Pasir pasang
Semen Portland
Alat Bantu
Pekerja
Tukang Tembok
Mandor
5,100.00
825.00
b
Paku/Pasek
Alat bantu
Pekerja
Tukang Kayu
Mandor
c
kg
ls
org
org
org
Total
16 1M2 PASANGAN PINTU DAN JENDELA KAYU JATI JABAR

m3
Papan Kayu Jati Jabar
Lem Kayu
kg
Paku/Pasek
kg
Alat bantu
ls
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
17 1M2 KACA RAYBEN 5 MM
2
m
Kaca rayben 5 mm
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
18 1M2 KACA POLOS 5 MM
m2
Kaca polos 5 mm
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
19 1BH PASANG ENGSEL PINTU
Engsel pintu
bh
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
20 1BH PASANG ENGSEL PINTU
Engsel Jendela
bh
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
21 1BH PASANG KUNCI PINTU
Kunci Pintu
bh
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
22 1BH PASANG KUNCI KAMAR MANDI
Kunci Pintu
bh
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
23 1BH PASANG SPRING KNIP
Spring knip
bh
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
24 1BH PASANG HAK ANGIN JENDELA
Hak angin
bh
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
25 1 M2 PASANGAN ATAP GETENG EX CP,CISANGKAN
m2
Genteng beton plat
Pekerja
org
Tukang Tembok
org
Mandor
org
Total
26 1 M2 PASANGAN BUBUNGAN EX CP,CISANGKAN
m2
Bubungan
0.1200
1.0000
0.5000
2.5000
1.0000
17,500.00
25,000.00
28,500.00
37,000.00
47,500.00
33,025.00
0.0350
0.1500
0.1200
1.0000
0.5000
2.2000
1.0000
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
160,000.00
28,500.00
37,000.00
47,500.00
17,500.00
28,500.00
37,000.00
47,500.00
35,000.00
28,500.00
37,000.00
47,500.00
6,000.00
28,500.00
37,000.00
47,500.00
68
RAB
18,500.00
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
427.50
5,550.00
380.00
6,357.50
23,857.50
427.50
5,550.00
380.00
6,357.50
41,357.50
2,850.00
1,110.00
380.00
4,340.00
64,340.00
60,000.00
60,000.00
3.5000
83,727.50
35,000.00
35,000.00
10.0000
0.1000
0.0300
0.0080
427.50
5,920.00
380.00
6,727.50
17,500.00
17,500.00
1.0000
0.0150
0.1500
0.0080
100,227.50
160,000.00
160,000.00
1.0000
0.0150
0.1500
0.0080
427.50
5,920.00
380.00
6,727.50
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
2,975.00
825.00
2,100.00
25,000.00
30,900.00
1.1000
0.0150
0.1600
0.0080
2,100.00
25,000.00
64,750.00
b
Pasir Pasang
Semen Portland
Alat Bantu
Pekerja
Tukang Tembok
Mandor
1 M2 RANGKA HOLLOW 2/4 PLAFOND
Besi Hollow 2/4
Paku mur
Alat Bantu
Pekerja
Tukang
Mandor
1M2 PASANGAN PLAFOND GIPSUM T=9MM
Board gipsum
Paku gipsum
Dempul
Kain
Alat bantu
Pekerja
Tukang
Mandor
1M' PASANGAN LIST GIPSUM
List gipsum 7 cm
Dempul
Alat bantu
Pekerja
Tukang
Mandor
1M' PASANGAN LIST GIPSUM
List gipsum 10 cm
Dempul
Alat bantu
Pekerja
Tukang
Mandor
1M3 CORAN BETON 1 PC : 2 PS : 3 KR
Semen Portland
Pasir Beton
Split 1/2
Alat Bantu
Pekerja
Tukang
Mandor
1KG BESI TERPASANG
Besi Beton Rata-Rata
Kawat Beton
alat Bantu
Pekerja
Tukang Besi Beton Terampil
Mandor
1M3 BEKISTING UNTUK SLOOF 13/30
Papan albasia
paku
alat bantu
pekerja
tukang
mandor
1M2 BEKISTING UNTUK KOLOM
Multiplek 12 mm
Kayu balok
paku
alat bantu
c
2
m
kg
ls
org
org
org
Total
0.0320
8.0000
1.0000
0.1500
0.0830
0.0080
91,666.67
1,060.00
1,000.00
28,500.00
37,000.00
47,500.00
2,933.33
8,480.00
1,000.00
77,163.33
kg
kg
ls
org
org
org
Total
2
4,275.00
3,071.00
380.00
7,726.00
84,889.33
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
48,450.00
14,245.00
7,125.00
69,820.00
643,047.27
712.50
925.00
237.50
1,875.00
11,310.38
7,125.00
10,360.00
237.50
17,722.50
524,222.50
0.00
0.00
0.00
28,500.00
37,000.00
47,500.00
m
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
kg
m3
m3
ls
org
org
org
Total
325.0000
0.7540
0.8500
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
1.1000
0.3000
1.0000
0.2500
0.2800
0.0050
m2
m3
kg
ls
0.2500
0.0150
0.4000
1.0000
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
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
1,060.00
136,363.64
136,363.64
10,000.00
28,500.00
37,000.00
47,500.00
344,500.00
102,818.18
115,909.09
10,000.00
573,227.27
8,145.83
13,225.00
750.00
28,500.00
37,000.00
47,500.00
8,553.13
132.25
750.00
9,435.38
455,000.00
17,500.00
750.00
28,500.00
37,000.00
47,500.00
500,500.00
5,250.00
750.00
506,500.00
68
RAB
130,000.00
2,750,000.00
17,500.00
750.00
32,500.00
41,250.00
7,000.00
750.00
b
pekerja
tukang
mandor
1 M2 LANTAI KERAMIK 60X60 ASIA TILE
keramik lantai 60 x60 asia tile
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
c
org
org
org
Total
2
m
kg
m3
kg
ls
org
org
org
0.2500
0.2800
0.0050
28,500.00
37,000.00
47,500.00
81,500.00
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
115,000.00
1,060.00
91,666.67
3,800.00
750.00
28,500.00
37,000.00
47,500.00
m
kg
m3
kg
ls
org
org
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
86,805.56
1,060.00
91,666.67
3,800.00
750.00
28,500.00
37,000.00
47,500.00
m
kg
m3
kg
ls
org
org
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
75,000.00
1,060.00
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
70,000.00
1,060.00
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
1,060.00
91,666.67
3,800.00
750.00
28,500.00
37,000.00
47,500.00
m
kg
m3
kg
ls
org
org
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
70,000.00
1,060.00
91,666.67
3,800.00
750.00
28,500.00
37,000.00
47,500.00
m2
kg
m3
ls
org
org
1.1000
11.3800
0.0420
1.0000
0.1500
0.9300
68
RAB
37,500.00
1,060.00
91,666.67
750.00
28,500.00
37,000.00
131,958.91
4,275.00
12,210.00
1,425.00
17,910.00
118,972.80
4,275.00
12,210.00
1,425.00
17,910.00
113,472.80
4,275.00
12,210.00
1,425.00
17,910.00
88,172.80
4,275.00
12,210.00
1,425.00
17,910.00
113,472.80
77,000.00
12,062.80
3,850.00
1,900.00
750.00
95,562.80
1 M2 LANTAI Batu sikat
Batu sikat Lampung
semen
pasir pasang
alat bantu
pekerja
tukang
4,275.00
12,210.00
1,425.00
17,910.00
51,700.00
12,062.80
3,850.00
1,900.00
750.00
70,262.80
1 M2 LANTAI DINDING 20X 40 POLISHED
keramik lantai 20 X 40
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
162,972.80
77,000.00
12,062.80
3,850.00
1,900.00
750.00
95,562.80
1 M2 LANTAI DINDING 25X 33 POLISHED
keramik lantai 25 X 33GEOVANI
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
4,275.00
12,210.00
1,425.00
17,910.00
82,500.00
12,062.80
3,850.00
1,900.00
750.00
101,062.80
1 M2 LANTAI KERAMIK30 X 30 POLISHED
keramik lantai 30 x30 GEOVANI
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
99,222.50
95,486.11
12,062.80
3,850.00
1,900.00
750.00
114,048.91
1 M2 LANTAI KERAMIK 40X40 POLISHED
keramik lantai40 X 40 granito
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
7,125.00
10,360.00
237.50
17,722.50
126,500.00
12,062.80
3,850.00
1,900.00
750.00
145,062.80
1 M2 LANTAI KERAMIK 60X60 ANPOLISHED
keramik lantai 60 x60 asia tile
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
41,250.00
12,062.80
3,850.00
750.00
4,275.00
34,410.00
mandor
org
0.1000
47,500.00
f
57,912.80
1M2 PEKERJAAN PENGECATAN INTERIOR & PLAFOND

Cat dasar
amplas
Cat tembok DIAMON
Rol
Kwas.
Alat bantu
pekerja
tukang
mandor
m
m'
2
m
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
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
45,000.00
12,500.00
3,500.00
1,000.00
28,500.00
37,000.00
47,500.00
m2
m'
m2
bh
bh
bh
ls
15.0700
6.3000
3.0000
1.0000
1.0000
1.0000
1.0000
88,172.80
78,000.00
113,472.80
1,250,000.00
60,000.00
45,000.00
35,000.00
1,453.50
1,850.00
950.00
4,253.50
16,093.50
1,453.50
1,850.00
950.00
4,253.50
19,093.50
35,000.00
35,000.00
3,550,582.50
1,328,764.10
491,400.00
340,418.40
1,250,000.00
60,000.00
45,000.00
3,515,582.50
68
RAB
101,347.80
1,275.00
100.00
13,500.00
187.50
52.50
1,000.00
14,840.00
ANALISA KAMAR MANDI BAWAH TANGGA
150 X 200 CM Tinggi Keramik =200 cm
Keramik dinding 25/33 ex genova
List genova
Keramik lantai 30x30 ex genova anpolished
Closed Duduk ex toto putih
Jet Spry
Floor Drain
Upah kerja set klosed+jetspray
4,750.00
43,435.00
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
pekerja
tukang
mandor
DAFTAR HARGA SATUAN BAHAN DAN UPAH

Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
05/Rab/VIII/2007
Rumah tinggal
654.98
Kavling DPR Ciwaruga
Ibu Diah
No
Uraian Bahan
Satuan
Harga satuan
Rp.
UPAH KERJA PEGAWAI HARIAN LEPAS

Pekerja/laden
org
28,500
Tukan tembok
org
35,000
Tukang Kayu
org
37,000
Mandor
org
47,500
BAHAN AGREGAT KASAR & BAHAN PEUTUP DINDING

1
Tanah urug
m3
Pasir urug
m3
Pasir pasang
m3
91,667
Pasir beton
m3
136,364
Batu belah
m3
91,667
Batu Split 1/2
m3
136,364
Batu Split 2/3
m3
136,364
Batu Bali Grey
m2
150,000
Semen Holcim
kg
1,060
10 Semen Warna putih
kg
3,500
11 Semen warna muda

12 Batu Sirip
kg
m2
145,000
13 Batu Andesit bakar
m2
145,000
14 Bata merah indramayu
bh
450
15 Bata merah garut
bh
400
1 Besi Beton U -24, 6 - 22 mm
kg
8,146
2 Besi Beton U -32 (ulir) D 8 - D 22 mm
kg
8,146
3 Kawat beton
kg
m2
140,000
3,800
BAHAN LOGAM
4 Rangka Atap Steel Strus
45,000
13,225
5 Seng gelombang BJLS 25 uk 90 x 180 cm
44,500
6 Paku 1/2 " - 1 "
18,500
7 Paku 2"-12"
17,500
8 Paku Gipsum
17,500
BAHAN PENGUNCI/PENGANTUNG DAN KACA

1 Engsel pintu 4" ex fino
bh
10,500
2 Engsel jendela 3 " ex.
15,000
3 Spring Knip
17,500
4 Hak angin jendela
35,000
5 Kunci pintu double slak ex. Fino 85,02 F
265,000
6 Kunci pintu double slaksilinder KM ex. SES
160,000
7 Tarikan Pintu
225,000
8 Rel Pintu maraton
175,000
9 Kaca Rayben brown 5 mm
85,000
10 Kaca polos 5 mm
70,000
11 Kaca es 5 mm
72,000
12 Glass Block warna coklat
10416.667
BAHAN KAYU/KAYU LAPIS DAN PLAPOND

1 Kayu Kaso Albasia
m3
2 Kayu Papan Albasia
m3
455,000
3 Kayu Balok borneo 4/6,5/7
m3
2,750,000
4 Kayu Balok borneo 6/12,8/12
m3
2,750,000
5 Kayu Papan Borneo Super 3/30
m3
2,750,000
6 Lisplang GRC
m3
55,000
7 Kayu Papan Kamper Samarinda 3/30
m3
7,300,000
8 Kayu Balok Kamper Samarinda 6/15 (kusen)
m3
7,300,000
9 Kayu Balok Jati Jabar 6/15 (Kusen)
85,000
10 Dolken dia 5-7 cm
m'
m3
11 Triplek 3 mm uk 120 x 240 cm
lbr
42,000
lbr
54,000
lbr
75,000
14 Multiplek 9 mm uk 120 x 240 cm
lbr
95,000
15 Multiplek 12 mm uk 120 x 240 cm
lbr
130,000
16 Teakwood 4 mm uk 120 x 240
lbr
85,000
17 Melamin 4 mm uk 120 x 240
lbr
54,000
18 Gipsum Jaya Board
lbr
56,000
19 Gipsum Elepan
lbr
55,000
20 List Gipsum 7 cm
m'
9,000
21 List Gipsum 10 cm
m'
11,000
22 Dempul Gipsum
kg
17,500
23 Kain Kasa gipsum
m'
160
24 pipa 4" maspion aw abu
bt
185,000
25 pipa2" maspion aw abu
bt
142,500
26 Pipa 1maspion aw abu
bt
47,500
27 Drat dalam 1"&drat luar 1"
bh
8,000
28 siltip
bh
4,000
29 lem pipa
kg
35,000
30 tali injuk
ikat
2,500
31 Pompa gronfost 350 wat
unit
1,150,000
600,000
7,500
BAHAN PENUTUP ATAP

Genteng plat beton ex cp
bh
6,000
Nok beton
bh
18,500
Nok apex
bh
28,500
Nok ujung
bh
20,000
m2
37,500
BAHAN PENUTUP LANTAI

Batu sikat lampung
Granit RRC 60x60
Keramik granito40x40
Keramik asia tile 60 x60
86,806
75,000
115,000
keramik dinding 25/33 geovani
47,000
Keramik dinding 30/60 granito
110,000
Keramik lantai 30x30 anpolised geovani
45,000
BAHAN FINISHING
Cat dasar nipon
8,500
Cat maxilite
11,250
Cat Mowilex
45,000
Cat Diamon water shill
35,000
Cat Dullux watershill
45,000
Cat vinilex
12,500
tiner
12,500
dempul kayu impra
24,500
meni
12,500
Cat Kayu seiv
26,500
Cat Kayu avian
25,000
Rol Cat
12,500
Kwas Cat
3,500
Cape
2,500
amplas
2,000
BAHAN SANITER
Klosed jongkok toto
175,000
Klosed Duduk toto,standar lengkap ,putih
1,250,000
Klosed Duduk toto,standar lengkap ,warna
1,450,000
Jetspray
60,000
Floor drain stanlis SunEi
45,000
Floor drain standar lokal
12,000
Wastapel toto
2,500,000
Buthtup
7,500,000
Head shower toto
450,000
Head shower sunEi
225,000
12.48
LAPORAN PROGRES
Nomor
Proyek
Luas m2
Lokasi
Pemilik
Periode
No
I
:
: Struktur, arsitektur
:
:
:
:
ITEM PEKERJAAN
PEKERJAAN PERSIAPAN
1 Pembersihan lahan
2 Pembuatan Gudang
II PEKERJAAN STRUKTUR LANTAI BAWAH
1 Pekerjaan Tanah
a Galian tanah Basement
b Galian tanah Pondasi batu kali menerus
c Galian Pile cap
d Galian Tanah Pondasi Straust 30 cm t=2.5 m'
e Urugan pasir pondasi pile cap t = 5 cm dipadatkan
f Lantai kerja pondasi pile cap t=5cm
4 Buangan Tanah
5 Cor Straust Pile 30 t=3 4 D13,8-1700
7 Cor Dinding penahan tanah t=10 cm T=150cm
9 Cor Sloof S2 13/20 410;8-200 beton K-226
13 Cor balok beton B1 15/40 6D13, ;sk 8-100/170
16 Cor Lantai Beton t=12 cm m8 K-225 (Basement)
17 Cor Topi beton atas Jendela
18 Cor Balok Janggutan
20 Cor Tangga Service basement 10-170 beton K225
III PEKERJAAN STRUKTUR LANTAI ATAS
1 Cor Kolom K3 13/25 4D13;8-170 beton K225
3 Cor balok + ring balk beton 15/20 4D13, ;sk 8-100/200
4 Cor Plat Dak + talang beton t=10 cm 8-170 Beton K225
5 Cor Tangga Service basement 10-170 beton K225
6 Pekerjaan Waterproofing Bitumen
a Talang Dak beton, plat beton,Ruang jemuran
b Lantai kamar mandi
Volume
Harga satuan
Bobot
Sat
Pkrjaan
Bhn & Upah
Total I
187
22.50
60.00
1.00
1.00
Total II
85.86
21.00
7.35
90.00
0.74
0.74
3.50
1.75
85.86
6.36
3.68
5.10
6.51
0.98
1.73
3.22
0.85
2.27
2.60
0.27
4.96
0.96
0.30
11.44
1.10
2.20
Total III
2.27
0.41
3.92
3.27
1.10
Progres
Minggu III
Minggu IV
m
2
m
ls
titik
ls
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m
m3
3
m
m'
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
#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!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.25
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m3
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2
54.70 m
2
12.00 m
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
LAPORAN PROGRES
Nomor
Proyek
Luas m2
Lokasi
Pemilik
Periode
No
:
:
:
:
:
ITEM PEKERJAAN
Volume
Harga satuan
Bobot
Sat
Pkrjaan
Bhn & Upah
IV PEKERJAAN ARSITEKTUR LANTAI BAWAH

Total IV
Pekerjaan dinding
#REF!
2 Pas Plesteran
#REF!
3 Pas acian dinding
#REF!
4 Acian beton
20.00
5 Batu Bali Brown
12.00
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
#REF!
2 Tipe P2 (Double Teakwood) L=90cm T=240cm
#REF!
#REF!
4 Tipe PJ1 (Double Teakwood) L=100cm T=290cm
#REF!
5 Tipe PJ2
#REF!
6 Tipe PL1
#REF!
7 Tipe PL2
#REF!
8 Tipe J1
#REF!
9 Tipe J2
#REF!
10 Tipe J3
0.00
11 Tipe J4
0.00
12 Jendela v1
1.00
13 Pintu Garasi
7.70
Jumlah
m
m2
2
m
2
m
m2
#REF!
#REF!
#REF!
#REF!
#REF!
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Bandung, 20 September 2008

Yang melaporkan
Kardinal
Progres
Minggu III
Minggu IV
#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!
#REF!
#REF!
LAPORAN PROGRES
Nomor
Proyek
Luas m2
Lokasi
Pemilik
Periode
:
:
:
:
:
No
ITEM PEKERJAAN
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 (lantai Basemnt)
Volume
Harga satuan
Bobot
Sat
Pkrjaan
Bhn & Upah
#REF! m
2
#REF! m
Sub Total
Pekerjaan Lantai
1 Lantai Basement
3
- Pasir Urug
#REF! m
2
- Batu sikat corak batu alam (Carport)
#REF! m
2
m
- Keramik 40x40 ex roman unpolished warna abu (garasi)
#REF!
2
- Keramik 40x40 ex roman polished warna Ivori (Coridor,r.tidur)
#REF! m
2
- Keramik 30x30 ex roman unpolished warna abu (Tangga)
7.20 m
Lantai Bawah
3
- Pasir Urug
#REF! m
2
- Granit 60x60 ex Aurora Waffle Polished
#REF! m
- (r.tamu,r.makan,r. hall tangga,r.keluarga,r. tidur tamu,dapur)
- Plint Lantai kayu 5cm
#REF! m'
2
- Keramik 40x40 ex Granito espreso (teras depan,belakang )warna gelap Unpolished#REF! m
2
- LantaiTangga (kayu Kamper t=1.5 cm)
26.10 m
Sub Total
2
1 Cat dinding Exterior ex Dulux watershill
#REF! m
2
2 Cat dinding Interior ex Mowilex
#REF! m
3
3 Cat Plafond ex Mowilek
#REF! m
Sub Total
PEKERJAAN ARSITEKTUR ATAS
Total V
Pekerjaan dinding
2
#REF! m
2
2 Pas Plesteran
#REF! m
2
3 Pas acian dinding
#REF! m
Sub Total
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
#REF! bh
#REF! bh
#REF! bh
4 Tipe PJ1 (Double Teakwood) L=100cm T=290cm
#REF! bh
5 Tipe PJ2
#REF! bh
6 Tipe PL1
#REF! bh
7 Tipe PL2
#REF! bh
8 Tipe J1
#REF! bh
9 Tipe J2
#REF! bh
10 Tipe J3
#REF! bh
11 Tipe J4
#REF! bh
2
12 Jendela v1
#REF! m
Sub Total
Pekerjaan Plafond
2
1 Pekerjaan Plafond Gipsum 9mm Ex Elepand+rangka hollow 2/4
#REF! m
Sub Total
Pekerjaan Lantai
#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!
#REF!
#REF!
#REF!
#REF!
#REF!
Progres
Minggu III
Minggu IV
LAPORAN PROGRES
Nomor
Proyek
Luas m2
Lokasi
Pemilik
Periode
No
:
:
:
:
:
ITEM PEKERJAAN
1 Pasir Urug
2 Granit 60x60 ex RRC baleno (Hall)
3 Plint Lantai kayu
4 Lantai Parquet (kamar tidur)
5 Balkon Granito espiro 40 x40
1 Cat dinding Exterior ex Dulux watershill
2 Cat dinding Interior ex Mowilex
3 Cat Plafond ex Mowilek
4 Cat Lisplang
VI PEKERJAAN ATAP
2 Penutup atap genteng beton plat ex CP
3 Bubungan Genteng Beton ex Cp
4 Bubungan apex (tiga arah) ex CP
5 Ujung Bubungan ex CP
6 Lispang GRC 30 cm
VII PEKERJAAN INSTALASI LISTRIK
LISTRIK LANTAI BASTMEN
Sub Panel & Daya
Box panel Presto 8 grup
MCB 25A,16A,10A
Titik Lampu
Titik Lampu Down ligth 3' outbow, 18 watt+instalasi+fhiting
Titik Lampu Tl outbow 40 watt
Lampu Taman+instalasi
Outlet
Stop kontak Brocoplano+ Instalasi
Tv broco plano + instalasi
Saklar Tunggal
Saklar Seri
LISTRIK LANTAI BAWAH
Sub Panel & Daya
MCB 10 A
Titik Lampu
Titik Lampu Down ligth 4'&3', 18 watt+instalasi+fhiting
Lampu Wastapel
Lampu sorot taman
Lampu Taman
Outlet
Telepon brocoplano +instalasi
Tv brocoplano + instalasi
Saklar Seri
Saklar Hotel
LISTRIK LANTAI ATAS
MCB 10 A
Titik Lampu
Titik Lampu Down ligth 4'&3', 18 watt+instalasi+fhiting
Titik Lampu fhiting broco+lampu 11 watt
Lampu Wastapel
Outlet
Telepon brocoplano +instalasi
Tv broco plano + instalasi
Volume
Harga satuan
Bobot
Sat
Pkrjaan
Bhn & Upah
3
#REF! m
2
#REF! m
#REF!
#REF!
#REF! m'
2
#REF! m
#REF! m'
Sub Total
#REF!
#REF!
#REF!
m
2
m
2
m
m'
#REF!
#REF!
#REF!
#REF!
m2
m2
m'
bh
bh
m'
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2.00 bh
4.00 bh
#REF!
#REF!
5.00 bh
2.00 bh
1.00 bh
#REF!
#REF!
#REF!
4.00
1.00
1.00
4.00
bh
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
1.00 bh
4.00 bh
#REF!
#REF!
#REF!
#REF!
#REF!
40.53
Sub total
Total VI
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
#REF!
#REF!
#REF!
#REF!
11.00
3.00
6.00
8.00
2.00
bh
bh
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
1.00 bh
4.00 bh
#REF!
#REF!
20.00 bh
2.00 bh
2.00 bh
#REF!
#REF!
#REF!
12.00 bh
7.00 bh
7.00 bh
#REF!
#REF!
#REF!
Progres
Minggu III
Minggu IV
LAPORAN PROGRES
Nomor
Proyek
Luas m2
Lokasi
Pemilik
Periode
No
:
:
:
:
:
ITEM PEKERJAAN
Saklar Tunggal
Saklar Seri
Saklar Hotel
Penangkal petir
VIII PLUMBING
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 Tangga 150 X 250 CM T=220 cm, Lt dasar
Keramik dinding 30/60 ex Granito TILE
Keramik lantai 40x40 ex Castillo anpolished
Closed Duduk ex toto Putih
Jet Spry
Wastapel Ex HGC+ Kran panas dinging
Floor Drain
2 Kamar mandi Pembantu 125 X 200 CM T=220 cm, Lt bastmen
Keramik dinding 30/30 ex genova ivori
Keramik lantai 30x30 ex genova anpolished
Closed jongkok ex Toto White
Keran
Floor Drain
3 Kamar mandi anak 200 x 250 cm t240cm, Lt atas
Keramik lantai 60x60 ex Castilo anpolished
Closed duduk exToto White
Jet Spry
Wastapel Ex Hgc Kran panas dinging + Kaca Cermin
Shower ex RRC+Head panas dingin
Floor Drain
4 Kamar mandi R. Utama 200 x 350 cm t240cm, Lt atas
Keramik lantai 60x60 ex Castilo anpolished
Closed duduk ex Toto White
Jet Spry
Shower ex RRC+Head panas dingin
Wastapel Ex Hgc Kran panas dinging + Kaca Cermin
Floor Drain
5 Dapur
Zink
Kran Panas dingin
Pintu lemari bawah meja multiplek 9mm lapis kayu megatik
X PEKERJAAN LAIN-LAIN
Relling Tangga besi +head reling Kayu kamper
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
PAGAR
Volume
Harga satuan
Bobot
Sat
Pkrjaan
Bhn & Upah
1.00 bh
6.00 bh
1.00 bh
1.00
Total VIII
#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
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
55.50 m'
40.47 m'
1.00 ls
Total IX
#REF!
#REF!
#REF!
14.08
5.1
1
1
1
1
m2
m2
bh
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7.15
1.80
1
2
1
m2
m2
m'
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
17.28
6
1
1
m2
m2
bh
bh
1 bh
1 bh
#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
#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'
#REF!
#REF!
#REF!
#REF!
#REF!
m'
m'
#REF!
#REF!
1.00 ls
2
20.00 m
1.00 ls
#REF!
#REF!
#REF!
1 bh
Progres
Minggu III
Minggu IV
LAPORAN PROGRES
Nomor
Proyek
Luas m2
Lokasi
Pemilik
Periode
No
:
:
:
:
:
ITEM PEKERJAAN
Jembatan grill Besi
Batu templek Pagar depan
Volume
Harga satuan
Bobot
Sat
Pkrjaan
Bhn & Upah
5.50 m'
4.00 m'
#REF!
#REF!
#REF!
Progres
Minggu III
Minggu IV
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
RENCANA ANGGARAN BIAYA

008/SBP-TEK/IV/2009
KERJA TAMBAH
220
Puri Syailendra Kavling 4A
Ibu Dadi
No
I
II
ITEM PEKERJAAN
Volume
PEKERJAAN BONGKARAN
1 Bongkaran Tangga
2 Bongkaran dinding
3 Bongkaran topi beton
4 Buang brangkal
PEKERJAAN ARSITEKTUR
2 Cor balok beton B1 15/40 6D13, ;sk 8-100/170
2 Cor Plat lantai 12 cm
Pekerjaan dinding
2 Pas Plesteran
3 Pas acian dinding
4 Ringbalk 15/20
5 Plafon givsum
6 List gipsum
7 Lantai granit ezzensa 60 x60
8 Reling tangga + reling balkon
9 Perombakan kusen pintu PJ1
10 tangga teras depan
11 Pintu Panel 235 cm x105 cm
12 Rombak Jendela kaca PJ1
13 Pemindahan Pintu Kamar tidur anak
14 Cat genteng warna merah
Sat
Total I
1
15.00
1.00
1.00
Total II
2.25
0.48
0.41
ls
m2
ls
ls
m3
m3
m3
Harga satuan Jmh Harga
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
2,600,877
1,800,000
1,800,000 #REF!
13,392
200,877 #REF!
350,000
350,000
250,000
250,000 #REF!
22,517,603
2,775,743
6,245,423 #REF!
2,775,743
1,332,357 #REF!
2,775,743
1,144,994 #REF!
27.00 m
67,662
1,826,877
2
54.00 m
25,625
1,383,730
2
54.00 m
9,175
495,423
3
0.57 m
1,979,034
1,128,050
2
3.75 m
83,900
314,625
4.00 m'
17,000
68,000
2
3.75 m
243,500
913,125
4.00 m'
650,000
2,600,000
1.00 bh
75,000
75,000
2.50 m'
350,000
875,000
1.00 bh
1,375,000
1,375,000
2.00 bh
150,000
300,000
1.00 bh
75,000
75,000
110 m2
21500
2,365,000
TOTAL
25,118,480
JASA KONSTRUKSI 10 %
2,511,848
GRAND TOTAL
27,630,328
DIBULATKAN
25,800,000
(dua puluh lima juta delapan ratus ribu rupiah)
Bandung, Januari 2009

Yang membuat
Disetujui,
Ibu Yani priyatni

Owner
Kardinal
Mengetahui,
PT. Syailendra Bangun Perasda
Tia Setia Budhi

Direktur
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
250,000
#REF!
#REF!
#REF!
1,800,000
200,877
#REF!
60.00
RENCANA ANGGARAN PELAKSANAAN

Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
No
:
: Mekanikal Elektrikal
:
:
: Puri syailendra kavling 21
:
ITEM PEKERJAAN
LISTRIK LANTAI 1
6 Lampu T 5
8 Lampu taman + instalasi
11 Box telepon
16 Saklar tunggal ex Clipsal E 2000
17 Saklar Hotel ex Clipsal E 2000
LISTRIK LANTAI 2
5 Lampu T 5
8 Box telepon
LISTRIK LANTAI 3
Volume
Sat
Total
Harga satuan Harga satuan Jmh Harga

Bahan
Upah
Bahan
Jmh Harga
Upah
0
1.00
1.00
9.00
8.00
50.00
20.00
5.00
1.00
4.00
28.00
1.00
9.00
17.00
9.00
23.00
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
1.00
9.00
8.00
50.00
20.00
5.00
28.00
1.00
9.00
17.00
9.00
23.00
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
1.00 bh
bh
bh
bh
bh
1.00 bh
Jlh Harga
Bhn+Upah
RENCANA ANGGARAN PELAKSANAAN

Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
No
:
: Mekanikal Elektrikal
:
:
: Puri syailendra kavling 21
:
ITEM PEKERJAAN
5 Lampu T 5
8 Box telepon
LISTRIK TOP FLOOR
5 Lampu T 5
10 Box telepon
Jumlah
Volume
Sat
9.00
8.00
50.00
20.00
5.00
28.00
1.00
9.00
17.00
9.00
23.00
bh
bh
bh
bh
bh
bh
1.00
0.00
0.00
5.00
0.00
4.00
0.00
0.00
6.00
0.00
1.00
1.00
4.00
1.00
bh
bh
bh
bh
bh
bh
bh
bh
bh
Harga satuan Harga satuan Jmh Harga

Bahan
Upah
Bahan
bh
bh
bh
bh
bh
bh
bh
bh
Bandung,.
Yang mengajukan
Jmh Harga
Upah
Jlh Harga
Bhn+Upah
16
33
LAPORAN PROGRES
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Tanggal
Minggu ke
No
I
:
:
:
:
:
:
:
Bandung,..
PIHAK KE I
Rumah tinggal
Golf Dago
01/April/2011
PIHAK KE II
ITEM PEKERJAAN
PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pembersihan lahan
2 Pembuatan Gudang
II PEKERJAAN STRUKTUR LANTAI 1
1 Pekerjaan Tanah
b Galian tanah Pondasi batu kali menerus
c Galian Pile cap
d Galian tanah
e Buangan tanah ke luar site
f Galian Tanah Pondasi Straust 30 cm t=700 cm'
g Urugan pasir pondasi pile cap t = 5 cm dipadatkan
h Lantai kerja pondasi pile cap t=5cm
4 Cor Straust Pile 30 t=3 4 D13,8-1700
5 Cor dinding penahan tanah tebal 10 cm Tinggi 150 cm
8 Cor Sloof S2 15/20 410;8-200 beton K-226
IV PEKERJAAN STRUKTUR LANTAI 3
Jumlah
Volume
Bpk. YANA
Pengawas
CECEP
Sat
Progres
Bobot
Pkrjaan Mng lalu Mng ini
Total I
228.25
22.50
72.00
1.00
1.00
Total II
9.80
12.00
342.38
513.56
168.00
0.59
0.59
10.50
5.25
11.88
4.86
5.63
1.53
8.10
2.92
7.53
1.62
0.78
#REF!
2.60
Total III
8.10
2.92
7.53
1.62
0.78
#REF!
2.60
Total III
4.08
3.00
7.53
1.62
0.78
#REF!
2.60
m
2
m
ls
titik
ls
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m3
m3
m3
m3
m'
m3
m3
3
m
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
3
m
m3
m3
#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!
#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!
#REF!
#REF!
#REF!
#REF!
m3
m3
3
m
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m3
m3
m3
m3
m3
m3
m3
#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!
LAPORAN PROGRES
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Tanggal
Minggu ke
No
:
:
:
:
:
:
:
Bandung,..
PIHAK KE I
Rumah tinggal
Golf Dago
01/April/2011
PIHAK KE II
CECEP
ITEM PEKERJAAN
Volume
PEKERJAAN STRUKTUR LANTAI ATAP

6 Waterfrofoing dak lantai top floor ex cemen aid
Pekerjaan dinding
2 Pas Plesteran
3 Pas acian dinding
4 Batu templek radom
5 Batu Andesit bakar Corak acak
Total III
1.68
0.56
7.53
#REF!
2.60
#REF!

1 Pintu Utama uk 170x235 (Daun pintu solid kayu kamper samarinda)
Body kunci dekxson DKS 8585 SN, silinder CYL FBSN 60mm SN
Tarikan 70 cm stailes
3 Tipe AL-PG1 kusen almunium alxsindo 4" black uk.80 x 235 cm pintu kaca frame almunium
4 Tipe AL-P2 kusen almunium alexsindo 4" black uk.70 x 210 cm pintu kaca es frame almunium
5 Tipe AL-J1 uk 160 x 60 x 4" alexsindo black +Casmen+kaca 5mm
6 Tipe Al-J2 uk 160x 140 x 4"alexsindo black Daun jendela casment
7 Jendela tanpa frame-J3 kaca 8 mm uk 140 x 160 cm
8 Jendela tanpa kaca frame-J5 kaca 5 mm uk.30 x 160 cm
9 Jendela tanpa kaca frame-J6 kaca 5 mm uk. 60 x 230
10 Jendela V1 almunium alexsindo black 4"jendela casmen
Pekerjaan Plafond
3 Pekerjaan plafond inderex Gipsum 9mm Ex elepand+rangka hollow 2/4
Pekerjaan Lantai
- Pasir Urug
- Keramik 40x40 ex Roman alexsa cream G449233 Polished (kamar tidur)
- Plint Lantai 10 x 40 ex Roman alexsa cream G 449233 polished
- Granit RRC 80x80 ex Garuda (coridor)
- Plin 10x80 ex Granit RRC (coridor)
- Keramik 33,3x33,3 ex Roman Sierra G365022(teras )
Jumlah
Bpk. YANA
Pengawas
Sat
Progres
Bobot
m
m3
3
m
3
m
m3
2
m
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Sub Total
2
485.00 m
2
970.00 m
2
970.00 m
2
23.00 m
2
6.28 m
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Sub Total
1.00 bh
#REF!
#REF!
9.00 bh
#REF!
#REF!
8.00 bh
9.00 bh
3.00 bh
1.00 bh
2.00 bh
8.00 bh
1.00 bh
9.00 bh
Sub Total
2
#REF! m
1
15.36 m
2
#REF! m
Sub Total
3
#REF! m
2
#REF! m
#REF! m'
2
#REF! m
#REF!
2
#REF! m
Sub Total
2
242.50 m
2
727.50 m
3
#REF! m
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
LAPORAN PROGRES
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Tanggal
Minggu ke
:
:
:
:
:
:
:
Bandung,..
PIHAK KE I
Rumah tinggal
Golf Dago
01/April/2011
No
PIHAK KE II
ITEM PEKERJAAN
VII PEKERJAAN ARSITEKTUR LANTAI 2

Pekerjaan dinding
2 Pas Plesteran
3 Pas acian dinding
Kunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos
3 Tipe AL-P2 kusen almunium alxsindo 4" black uk.70 x 210 cm pintu kaca es frame almunium
4 Tipe AL-J1 uk 160 x 60 x 4" alxsindo black +Casmen+kaca 5mm
9 Jendela V1 almunium alexsindo black 4"jendela casmen
Pekerjaan Plafond
Pekerjaan Lantai
- Pasir Urug
- Keramik 40x40 ex Roman Alexsa rosso G449534 (coridor,tangga)
- Plin 10x40 ex Roman Alexsa rosso G449534 (coridor)
IX PEKERJAAN ARSITEKTUR LANTAI 3
Pekerjaan dinding
2 Pas Plesteran
3 Pas acian dinding
9 Jendela V1 almunium jendela casmen
Jumlah
Bpk. YANA
Pengawas
CECEP
Volume
Sat
Progres
Bobot
Sub Total
2
485.00 m
2
970.00 m
2
970.00 m
2
6.28 m
Sub Total
#REF!
#REF!
#REF!
#REF!
9.00 bh
#REF!
#REF!
9.00 bh
9.00 bh
3.00 bh
0.00 bh
1.00 bh
8.00 bh
1.00 bh
9.00 bh
Sub Total
2
#REF! m
1
15.36 m
2
#REF! m
Sub Total
3
#REF! m
2
#REF! m
#REF! m'
2
#REF! m
#REF!
2
#REF! m
Sub Total
2
242.50 m
2
727.50 m
3
#REF! m
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Sub Total
2
485.00 m
2
970.00 m
2
m
970.00
2
6.28 m
Sub Total
#REF!
#REF!
#REF!
#REF!
9.00 bh
#REF!
#REF!
9.00
9.00
3.00
0.00
1.00
8.00
1.00
9.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
bh
bh
bh
bh
bh
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
LAPORAN PROGRES
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Tanggal
Minggu ke
No
:
:
:
:
:
:
:
Bandung,..
PIHAK KE I
Rumah tinggal
Golf Dago
01/April/2011
PIHAK KE II
ITEM PEKERJAAN
Pekerjaan Plafond
Pekerjaan Lantai
- Pasir Urug
- Keramik 40x40 ex Roman Alexsa rosso G449534 (coridor,tangga)
X PEKERJAAN ARSITEKTUR LANTAI ATAP
Pekerjaan dinding
2 Pas Plesteran
3 Pas acian dinding
5 Jendela V1 almunium jendela casmen
Pekerjaan Plafond
Pekerjaan Lantai
- Pasir Urug
- Keramik 40x40 ex Roman Alexsa rosso G449534 (tangga)
- Keramik 33,3x33,3 ex Roman Sierra G365022(teras+r cuci )
4 Cat lisplang
XI PEKERJAAN ATAP
2 Penutup atap metalroof
3 Bubungan metalroof
4 Lispang GRC 30 cm
5 Canofi Jemuran 500 x 400 cm
Bpk. YANA
Pengawas
CECEP
Volume
Sat
Sub Total
2
#REF! m
1
m
15.36
2
#REF! m
Sub Total
3
#REF! m
2
#REF! m
#REF! m'
2
#REF! m
#REF!
2
#REF! m
Sub Total
2
242.50 m
2
727.50 m
3
#REF! m
Progres
Bobot
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Sub Total
2
196.00 m
2
392.00 m
2
392.00 m
2
6.28 m
Sub Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2.00 bh
#REF!
#REF!
1.00 bh
2.00 bh
0.00 bh
1.00 bh
Sub Total
2
#REF! m
2
#REF! m
Sub Total
3
#REF! m
2
#REF! m
#REF! m'
2
17.00 m
#REF!
2
#REF! m
Sub Total
2
294.00 m
2
98.00 m
1
#REF! m
1
#REF! m
#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!
#REF!
#REF!
#REF!
#REF!
#REF!
m2
m2
m'
m'
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
45.20
45.20
8.00
13.65
20.00
LAPORAN PROGRES
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Tanggal
Minggu ke
No
:
:
:
:
:
:
:
Bandung,..
PIHAK KE I
Rumah tinggal
Golf Dago
01/April/2011
PIHAK KE II
ITEM PEKERJAAN
XII PEKERJAAN INSTALASI LISTRIK

LISTRIK LANTAI 1
6 Lampu T 5
11 Box telepon
16 Saklar tunggal ex Clipsal E 2000
LISTRIK LANTAI 2
5 Lampu T 5
8 Box telepon
LISTRIK LANTAI 3
5 Lampu T 5
8 Box telepon
LISTRIK TOP FLOOR
5 Lampu T 5
10 Box telepon
XIII PLUMBING
Bpk. YANA
Pengawas
CECEP
Volume
Sat
Progres
Bobot
Total VII
1.00
1.00
9.00
8.00
50.00
20.00
5.00
1.00
4.00
28.00
1.00
9.00
17.00
9.00
23.00
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
1.00
9.00
8.00
50.00
20.00
5.00
28.00
1.00
9.00
17.00
9.00
23.00
bh
bh
bh
bh
bh
bh
bh
1.00
9.00
8.00
50.00
20.00
5.00
28.00
1.00
9.00
17.00
9.00
23.00
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
1.00 bh
bh
bh
bh
bh
bh
bh
bh
bh
1.00 bh
0.00 bh
0.00 bh
5.00 bh
0.00 bh
4.00 bh
0.00 bh
0.00 bh
6.00 bh
0.00
1.00 bh
1.00 bh
4.00 bh
1.00 bh
Total VIII
#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!
#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!
#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!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
LAPORAN PROGRES
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Tanggal
Minggu ke
No
:
:
:
:
:
:
:
Bandung,..
PIHAK KE I
Rumah tinggal
Golf Dago
01/April/2011
PIHAK KE II
ITEM PEKERJAAN
PLUMBING LANTAI 1
Acessoris Rucika
Pipa 4"ex Triliun D
PLUMBING LANTAI 2
Acessoris Rucika
Pipa 4"ex Triliun D
PLUMBING LANTAI 3
Acessoris Rucika
Pipa 4"ex Triliun D
4 Solar water heater. ex Sun rain kapaitas 200 L TZBB 18.16
5 Torn kapasitas 1 m3 Dolpin + pelampung +Hider
6 Pompa pendorong 125 watt+ Instalasi
XIV KAMAR MANDI, DAPUR & ALAT SANITAIR
1 Kamar mandi Bawah Tangga 190 X 260 CM T=200 cm, Lt dasar
Keramik dinding 20/40 ex Roman malaka brown W40540
Keramik dinding 20/40 ex Roman malaka Beige W40501
Keramik lantai 20x20 ex Roman G227701 Universal Cream
Closed Duduk ex toto tipe white CW 421
Jet Spry
Wastapel Ex totoLW 240 CJ
Floor Drain
2 Kamar mandi Ruang tidur 135 x 170 cm t=280cm, Lt I (7 unit)
Waterfroofing ex cemend aid lantai kamar mandi
Jet Spry
Wastapel Ex toto L 34
Shower exToto +Head panas dingin
Cermin
Tirai
Floor Drain
3 Dapur
Keramik dinding 33,/50 Roman PWA 50508 pre cut cleopatra beige
Bpk. YANA
Pengawas
CECEP
Volume
155
32.00
4.00
1.00
187.00
Sat
Progres
Bobot
m'
m'
m'
ls
m'
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
84.00
240.00 m'
240.00 m'
1.00 ls
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
139
32.00
4.00
1.00
171.00
m'
m'
m'
ls
m'
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8.00
16.00 m'
16.00 m'
1.00 ls
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
131
32.00
4.00
1.00
163.00
m'
m'
m'
ls
m'
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8.00
16.00
16.00
1.00
3.00
6.00
1.00
Total IX
m'
m'
ls
m'
m'
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
bh
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m2
m2
m2
m2
bh
bh
bh
bh
bh
bh
7.00 bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2
4.50 m
#REF!
#REF!
2
7.6 m
2
5.434 m
2
9.00 m
14.08
5.10
1.00
1.00
34.50
83.01
22.89
22.89
7.00
7.00
7.00
7.00
7.00
7.00
#REF!
#REF!
LAPORAN PROGRES
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Tanggal
Minggu ke
:
:
:
:
:
:
:
Bandung,..
PIHAK KE I
Rumah tinggal
Golf Dago
01/April/2011
No
PIHAK KE II
ITEM PEKERJAAN

Zink
Keran Dapur (dingin)
4 Kamar mandi Ruang tidur 135 x 170 cm t=280cm, Lt 2 (9 unit)
Jet Spry
Cermin
Tirai
Floor Drain
5 Kamar mandi Ruang tidur 135 x 170 cm t=280cm, Lt 3I (9 unit)
Jet Spry
Cermin
Tirai
Floor Drain
6 Kamar mandi Ruang tidur 135 x 170 cm t=280cm, Lt top foor
Jet Spry
Cermin
Tirai
Floor Drain
XV PEKERJAAN LAIN-LAIN
Relling Tangga besi hollow 2/4,4/4 tebal 1.8 mm + head reling Kayu kamper
Reling tangga teras depan besi hollow 2/4 tebal 1.8 mm fhinising cat
Bpk. YANA
Pengawas
CECEP
Volume
Sat
2
4.50 m
1.00 bh
1.00 bh
Progres
Bobot
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m2
m2
m2
m2
bh
bh
bh
bh
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m
m2
m2
m2
bh
bh
bh
bh
bh
bh
9.00 bh
#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!
#REF!
#REF!
#REF!
#REF!
#REF!
44.35
106.72
29.43
29.43
9.00
9.00
9.00
9.00
9.00
9.00
9.00
44.35
106.72
29.43
29.43
9.00
9.00
9.00
9.00
9.00
9.00
m
m2
m2
m2
bh
bh
bh
bh
bh
bh
1.00 bh
Total X
49.50 m'
4.93
11.86
3.27
3.27
1.00
1.00
1.00
1.00
11.00
1.00
#REF!
#REF!
#REF!
Septik tank 200 cm x 300 cm x 150 cm
1.00 ls
#REF!
#REF!
Rembasan 200 cm x 300 cm x 150 cm
#REF!
#REF!
Carport Paping block 900 x 500 cm t=8 cm
1.00 ls
2
45.00 m
#REF!
#REF!
Taman
Jembatan grill Besi
2
36.00 m
11.00 m'
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
LAPORAN PROGRES
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Tanggal
Minggu ke
No
:
:
:
:
:
:
:
Bandung,..
PIHAK KE I
Rumah tinggal
Golf Dago
01/April/2011
PIHAK KE II
ITEM PEKERJAAN
Volume
Bpk. YANA
Pengawas
CECEP
Sat
Progres
Bobot
#REF!
#REF!
LAPORAN PROGRES KAVLING 21
Nilai kontrak
SPK NO:
Mulai SPK
Masa berlaku SPK
Berakhir SPK
Keterlambatan
Finalty keterlamabatan
Progres sampai tanggal 1 april 2011
:
:
:
:
:
:
:
:
1 Pembayaran
2 Termyn yg sudah di terima pihak kontraktor
3 Potongan Kasbon yg belum di bayar pihak kontraktor
Rp1,566,125,000
03/SPK/ADM-SBP/III/2010
22-Mar-10
210 Hari kalender
22 November 2010
5 bulan
5 % dari nilai kontrak Sesuai SPK
85%
Progres 85% x nilai kontrak
85% x 1.566.125.000,-
1,329,640,125
Termin ke I
Termin ke II
Jumlah
=
=
=
626,450,000
578,450,000
1,204,900,000
20,520,000
=
=
78,306,250
4,825,000
21,000,000
124,651,250
Jumlah 2 + 3
1,329,551,250
Saldo
88,875
:
a. Material kusen (tobindo)
b. Finalty keterlambatan pekerjaan
5 % dari nilai kontrak
c. Borongan upah stel pintu 59 buah
d Borongan melamik
Jumlah
Bandung, 6 april 2011

PT.SYAILENDRA BANGUN PERSADA
Cara pembayaran
Termiyn ke I progres 45 % dibayar 40 % dari nilai kontrak atau Rp. 626,450,000,Termyn ke 2 progres 90 % dibayar 40 % dari nilai kontrak atau Rp. 626,450,000,Termyn ke 3 progres 100 % dibayar 15 % dari nilai kontrak atau Rp. 234,918,750,Sisa 5 % dari nilai kontrak atau Rp. 78.306.250,- dibayar setelah masa retensi selama 90 hari
Pembayaran
Termy ke 1 sebesar
Termy ke 2 sebesar
Progres sampai tanggal 1 april 2011
Borongan Stel pintu

Borongan pasang wastafel
Sisa Borongan melamik kusen dan pintu
626,450,000
578,450,000
Kusen tobindo
Saniter (Home galeri)
:
:
:
:
:
Total pengeluaran
1,309,210,450
Saldo dana nilai kontrak
256,914,550
4,825,000
21,399,000
20,520,000
83,790,450
85%
(48.000.000,-)
254,062,500
253,973,625
170,073,625
k atau Rp. 626,450,000,k atau Rp. 626,450,000,ak atau Rp. 234,918,750,setelah masa retensi selama 90 hari
Tgl pembayaran :
Tgl pembayaran :
Tgl pembayaran :
Tgl pembayaran :

RAB Resto&amp;R. Ganti Golf Dago

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

RAB Resto&amp;R. Ganti Golf Dago

Diunggah oleh

Hak Cipta:

Format Tersedia

TIME SCHEDULE

PEKERJAAN STRUKTUR LANTAI 1

PEKERJAAN STRUKTUR LANTAI 2

PEKERJAAN ARSITEKTUR LANTAI 1

#### #### #### #### #### #### #### ####

PEKERJAAN ARSITEKTUR LANTAI 2

#### #### #### ####

#### #### #### #### #### #### #### ####

PEKERJAAN INSTALASI LISTRIK

KAMAR MANDI, PANTRY & ALAT SANITAIR #REF!

#### #### #### #### #### #### #### ####

#### #### #### #REF!

#### #### #### ####

PERHITUNGAN LUAS RUANG

PERHITUNGAN LUAS RUANG

ANALISA HARGA KUSEN,PINTU DAN JENDELA

Kusen almunium 4"alexsindo black

Kusen almunium 4"alexsindo black

Kusen almunium 4"alexsindo black

Kusen almunium 4"alexsindo black

ANALISA HARGA KUSEN,PINTU DAN JENDELA

Kusen almunium 4"alexsindo black

ANALISA 1 M3 COR BETON BERTULANG

1m3 Cor Straust Pile 30 t=6 413,8-1700

1m3 Cor Pile Cap 70x70x30 D13-200 beton K225

1m3 Cor Pile Cap100x100x30 12-200 beton K 225

1m Cor Sloof 15/30 4 13,210; 8-170 beton K-225

1m3 Cor Kolom 13/25 413,210;8-170 beton K-225

ANALISA 1 M3 COR BETON BERTULANG

1m3 Cor Kolom 15/60 1213,;8-170 beton K-225

1m3 Cor Kolom 13/40 4D13,210 8-170 beton K225

1m Cor balok beton 15/30 4D13,210 ;sk 8-100/200

1m3 Cor balok beton 15/40 4D13,210 ;sk 8-100/200

ANALISA 1 M3 COR BETON BERTULANG

1m Cor lantai beton 8-170

1m3 Cor kolom praktis beton10/10 4D13;sk 8-10/200

Mei Lin Liem

PEKERJAAN STRUKTUR LANTAI 1

III PEKERJAAN STRUKTUR LANTAI 2

XIII KAMAR MANDI, PANTRY & ALAT SANITAIR

Bandung, Februari 2010

PEKERJAAN STRUKTUR LANTAI 1

PEKERJAAN STRUKTUR LANTAI 2

PEKERJAAN ARSITEKTUR LANTAI 1

PEKERJAAN ARSITEKTUR LANTAI 2

PEKERJAAN INSTALASI LISTRIK

KAMAR MANDI, PANTRY & ALAT SANITAIR

Bandung, Maret 2012

Bandung, Maret 2012

Bhn & Upah

Bhn & Upah

3 Pas acian dinding

Bhn & Upah

Bhn & Upah

Bhn & Upah

Bhn & Upah

5 Septik tank 200 cm x 300 cm x 150 cm

6 Rembasan 200 cm x 300 cm x 150 cm

ANALISA HARGA SATUAN PEKERJAAN

1M2 PEKERJAAN PEMBERSIHAN

1 unit jet pum kedalaman 30m'

1 M2 PAGAR PENGAMAN PROYEK

1 M3 URUGAN TANAH KEMBALI

9 1 M3 PASANGAN BATU BELAH 1 Pc : 4 Ps

RAB Resto&R. Ganti Golf Dago

RAB Resto&R. Ganti Golf Dago