A UPAH:
1 Mandor hari
2 Kepala Tukang hari
3 Tukang hari
4 Pekerja hari
B MATERIAL
1 Semen ( PC ) Zak
2 Pasir M³
3 Kerikil M³
4 Batu Gunung M³
5 Kayu Meranti Balok 5/7 M³
Kayu Meranti Balok 5/7 Btg
6 Kayu Meranti Papan 2/20 M³
Kayu Meranti Papan 2/20 Lbr
Kayu Meranti Papan 2/20
Kayu Meranti Balok 4/6 M³
Kayu Meranti Balok 4/6 Lbr
7 Paku Biasa 1" Kg
8 Paku Biasa 2" Kg
9 Paku Biasa 2,5" Kg
10 Paku Biasa 3" Kg
11 Paku Biasa 4" Kg
12 Paku Biasa 5" Kg
Besi Beton Ø 6 Kg
Besi Beton Ø 8 Kg
Besi Beton Ø 10 Kg
Besi Beton Ø 12 Kg
Besi Beton Ø 6 Btg
Besi Beton Ø 8 Btg
Besi Beton Ø 10 Btg
Besi Beton Ø 12 Btg
Kawat Bendrat Kg
Batu Bata 6,5 x 8 x 16 Bh
Almunium Foil M²
Genteng Beton Bh
Nok Genteng Beton Bh
GRC Lbr
Gypsum Elephant 9 mm Lbr
Saklar Single Panasonic
Saklar Double Panasonic
Stop Kontak Panasonik
Benang Nylon Roll
Keramik 40x40 Platinum
Keramik 20x20 Lantai Km/wc Asia tile
Keramik 30x30 teras Platinum
Keramik dinding 20 x 33 Platinum
Semen Grouting Kg
Almunium Foil M2
62,000
125,000
400,000
225,000
1,500,000
21,008
1,500,000
24,000
1,500,000
14,423
15,000
15,000
15,000
15,000
15,000
17,000
9,774
8,439
8,108
17,000
700
10,440
4,000
78,000
60,000
70,000
82,000
5,000
7,500
6,454
117,537
117,537
100,441
17,096
17,096
7,700
28,600
34,100
15,400
21,340
17,600
3,740
3,740
3,300
4,400
51,026
80,791
28,760
28,760
6,870
27,247
27,247
9,716
10,739
24,545
36,818
10,685
17,096
18,409
2,087
4,173
6,260
4,173
1,716,429
1,723,294
1,970,344
1,413,848
12,969
5,114
23,507
47,015
16,884
8,442
25,326
#DIV/0!
37,738
42,522
3,271
6,332
4,221
4,221
#DIV/0!
12,000
23,666
32,271
14,883
14,883
47,015
47,015
47,015
31,658
31,658
25,867
47,897
47,897
26,942
50,619
50,619
29,097
54,669
54,669
11,058
12,064
12,064
11,213
19,688
9,048
48,594
65,805
2,619,737
192,453
127,500
150,000
1,098,889
69,000
63,000
46,500
150,000
234,000 1650000 1,884,000
234,000
292,500
136,500
48,750
48,750
48,750
11,700
19,500
29,250
29,250
306,818
107,500
8,600
16,364
31,658
126,632
168,842
1,282,222
341,926
1,286
1,072
3,859
3,877
19,135
6,136
193,629 9,681
106,852
172,114
106,852
8,548
12,986
9,350
30,300
43,444
80,688
7,575
10,757
6,481
6,481
5,401
14,845
8,553
6,362
86,167
86,167
293,750
1,041,532
JENIS PEKERJAAN SAT KOEF
B PEKERJAAN SLOOF 15 x 20 M³
PEMBESIAN
BAHAN
Besi Beton Ø 8 -200 Kg 45.167
Besi Beton 6 Ø 10 Kg 123.400
Kawat Bendrat Kg 5.057
UPAH
Upah Kg 1
BETON
BAHAN
Semen ( PC ) Zak 4.64
Pasir M³ 0.52
Kerikil M³ 0.78
UPAH
Upah M³ 1
BEKISTING
BAHAN
Kayu Meranti Papan 2/13 Lbr 9.62
Kayu Meranti Balok 5/7 Btg 25.23
Paku kg 4.62
UPAH
Upah M² 15.38
D PEKERJAAN BOUPLANK M¹
BAHAN
Kayu Meranti Papan 2/20 Lbr 0.26
Kayu Meranti Balok 4/6 Btg 0.18
Paku 2,5" Kg 0.01
Benang Nylon Roll 0.02
UPAH
Upah M¹ 1.00
M RABAT LANTAI M³
BAHAN
Semen ( PC ) Zak 0.2
Pasir M³ 0.026
Kerikil M³ 0.044
UPAH
Upah M³ 1
N KERAMIK 40 x 40 M²
BAHAN
Keramik 40x40 Platinum M² 1.200
Semen ( PC ) Zak 0.187
Pasir M³ 0.032
Semen Grouting Kg 0.183
UPAH
Upah M² 1.000
N KERAMIK 20 x 20 M²
BAHAN
Keramik 20x20 Lantai Km/wc Asia tile M² 1.200
Semen ( PC ) Zak 0.187
Pasir M³ 0.032
Semen Grouting Kg 0.183
UPAH
Upah M² 1.000
N KERAMIK 30 x 30 M²
BAHAN
Keramik 30x30 teras Platinum M² 1.200
Semen ( PC ) Zak 0.187
Pasir M³ 0.032
Semen Grouting Kg 0.183
UPAH
Upah M² 1.000
N KERAMIK Dinding M²
BAHAN
Keramik dinding 20 x 33 Platinum M² 1.200
Semen ( PC ) Zak 0.187
Pasir M³ 0.032
Semen Grouting Kg 0.183
UPAH
Upah M² 1.000
N Almunium Foil M²
BAHAN
Almunium Foil M² 1
UPAH
Upah M² 1
HARGA SATUAN TOTAL HARGA
647,005.029
225,000 270,000.000
62,000 221,395.103
125,000 74,818.622
80,791 80,791
3,466,586 b h p
0.15 0.2 33.33333333
1,286 1,286
62,000 287,680
125,000 65,000
400,000 312,000
193,629 193,629
24,000 230,770.80
21,008 530,061.78
17,000 78,462.07
6,136 94,406.24
35,000
35,000 35,000
11,105
24,000 6,315.79
14,423 2,530.36
15,000 178.57
4,000 80.00
2000 2,000.00
15,400
15,400 15,400
28,381
700 10,500
62,000 9,450
125,000 1,561
6,870 6,870
3,053,532 b h
0.15 0.15
1,286 1,286
62,000 287,680
125,000 65,000
400,000 312,000
193,629 193,629
24,000 181,818
21,008 417,621
15,000 81,818
6,136 111,570
2,714,839
8,439 200,000 6
8,108 455,000 9.1
17,000 40,707
1,286 1,286
62,000 287,680
125,000 65,000
400,000 312,000
193,629 193,629
24,000 150,000
21,008 344,538
15,000 45,000
62,000 620,000
97,395
700 49,000
62,000 14,260
125,000 5,375
28,760 28,760
43,045
62,000 11,808
125,000 3,990
27,247 27,247
118,598
9,900 99,000
17,000 1,189
18,409 18,409
142,600
125,000 125,000
17,600 17,600
42,931
62,000 12,400
125,000 3,250
400,000 17,600
9,681 9,681
135,934
78,000 93,600.000
62,000 11,571.830
125,000 3,978.430
5,000 916.667
25,867 25,867.000
114,334
60,000 72,000.000
62,000 11,571.830
125,000 3,978.430
5,000 916.667
25,867 25,867.000
126,334
70,000 84,000.000
62,000 11,571.830
125,000 3,978.430
5,000 916.667
25,867 25,867.000
140,734
82,000 98,400.000
62,000 11,571.830
125,000 3,978.430
5,000 916.667
25,867 25,867.000
12,500
7,500 7,500
5,000 5,000
Jarak Sengkang
0.2
0.395 45.16693
0.617 123.4
p Jarak Sengkang
44.44444 0.2
IV PEKERJAAN ATAP
1 Rangka atap Baja ringan m2 -
2 Alumunium foil m2 11,000.00 -
3 Pas. genteng beton cat m2 118,600.00 -
4 Nok genteng beton cat m' 109,282.50 -
5 Listplank miring (grc) m' 62,650.00 -
6 Listplank datar ( grc) m' 62,650.00 -
JUMLAH -
V PEKERJAAN PLAFON
1 Plafon dalam gypsum elephant ( Rangka Hollow ) m2 102,000.00 -
2 Plafon luar grc ( rangka Hollow ) m2 102,000.00 -
JUMLAH -
VI PEKERJAAN LANTAI
1 Pasir urug bawah lantai t 5cm m3 142,600.00 -
2 Rabat lantai m2 42,931.43 -
3 Keramik 40x40 Platinum m2 135,933.93 -
4 Keramik 20x20 Lantai Km/wc Asia tile m2 114,333.93 -
5 Keramik 30x30 teras Platinum m2 126,333.93 -
6 Keramik dinding 20 x 33 Platinum m2 140,733.93 -
7 Keramik meja dapur m2 114,333.93 -
JUMLAH -
RAB
NO URAIAN SAT VOL HARGA SAT JUMLAH HARGA
X PEKERJAAN PENGECATAN
1 Cat dinding dalam catylac putih 1501 m2 21,350.00 -
2 Cat dinding luar m2 50,120.00 -
3 Cat plafon m2 21,350.00 -
4 Cat lisplang m' 48,120.00 -
JUMLAH -
XI PEKERJAAN LAIN-LAIN
1 Carport + tali air m2 67,500.00 -
2 Jembatan carport ( pas. Paving ) m2 121,500.00 -
3 Rabat beton cor jembatan carport ( besi satu lapis ) m2 2,780,224.00 -
4 Pagar depan+plester aci+cat pembatas kav T. 70 cm m1 122,231.00 -
5 Rolag +plester aci+cat pembatas. Carport T. 40 cm m1 76,830.00 -
6 Trap anak tangga bh 174,800.00 -
JUMLAH -
JUMLAH 33,698,161.20
OVER HEAD & RESIKO 12.5 % 4,212,270.15
TOTAL 37,910,431.35
HARGA PRODUKSI PER M2 1,307,256.25
RAB