VReview RAB Unit T38bzxgasGSscdsdsafsgsrgjgjjgjgjgjgjgjggjgjgjjgjgjSFKSLkfjalioehfgislughW Review RAB Unit T38bzxgasGSscdsdsafsgsrgjgjjgjgjgjgjgjggjgjgjjgjgjSFKSLkfjalioehfgislughW

DATA SUPPLIER 2012

SUPPLIER

USAHA JAYAUSAHA JAYAUSAHA JAYAUSAHA JAYATB. INDO SARANA JAYATB. INDO SARANA JAYASARANA BANGUNAN JAYASARANA BANGUNAN JAYASARANA BANGUNAN JAYA

DATA SUPPLIER 2012

NAMA BARANG HARGA SATUAN

Kuas 2 inc Stamvick hitam 9,000 Kuas 2" biasa 4,500 Kuas 3" stamvick 12,000 Kuas lukis 1,000 kuas 2" 8,000

kuas 3" 12,000

Kuas 2 inc Stamvick hitam 4,000 Kuas 3" stamvick 6,000 Kuas lukis 2,500

\

DATA SUPPLIER 2012

Harga terbaru Feb2012 Apr-12 Sep-12 Oktober 12

DATA SUPPLIER 2012

Satuan BhBhBhBh

buah 4,000 buah 6,000

BhBhBh

TABEL SPESIFIKASI ANALISA BAHAN dan UPAH KERJA

PT Relife Realty Indonesia Proyek : Unit T38 GD3 Tim Penyusun : Dep. Engineering & QA Tanggal : 7 Maret 2013

NO ITEM PEKERJAAN SPESIFIKASI MATERIAL STATUS

1 Struktur BangunanPondasi Batu kali dengan pasangan 1 : 3Rolak Bata Merah Pasangan Bata MerahSloof Besi dia 10 mm, sengkang dia 6 mm beton site mixRing Balok Besi dia 10 sengkang 8 mm, beton site mixKolom Praktis KP : Besi dia 8 sengkang 6 mm, beton site mix

KP1 : Besi dia 10 sengkang dia 6 mm, beton site mixPelat (Kanopi) Besi dia 10 mm, beton site mix

2 Dinding PasanganBata Ringan Aeroblok ukuran 7.5 x 20 x 60 cmPasangan pengikat bata ringan Tinbet 101 ex Drymix indonesiaPlesteran Pasir Putih & semen instanAcian dinding Dry mix acian abu abu 1type 100Bata Ekspose Bata Star ukuran 5 x 20 x 10 cm

3 Pekerjaan AtapRangka atap Gording CNP 100x50

Reng Baja Ringan ex A plusPenutup atap Bitumen Selulosa Warna HijauRoof drain Diameter 3 inch, datar

4 Pekerjaan KeramikLantai Utama HERO TAUPE 40X40 SPESIAL IMPRESSO (KIA)Lantai Teras KERAMIK TERAS ROCKY BROWN 30X30 IMPRESSOKeramik Meja Dapur KERAMIK LOPEZ BONE 20X20 (KIA)Keramik Dinding HERO BEIGE 20X25 SPESIAL IMPRESSOLantai Kamar mandi KERAMIK LOPEZ BONE 20X20 (KIA)Pengisi nat keramik Semen abu abu

6 Pekerjaan Kamar mandiCloset KLOSET DUDUK GRANADA BASICKran dinding AMSTAD TP 0009-B 609 C WALL TAP CHROME 1/2 "Floor drain AMSTAD F030A261

7 Pekerjaan PengecatanDinding dalam MowilexDinding luar MowilexPernis Mowilex

8 Pekerjaan Plumbing & MekanikalPipa Setara WavinPompa Air Setara Simizu

9 Pekerjaan Electrikalsaklar tunggal Broco standard warna Creamsaklar double/seri Broco standard warna Creamstop kontak Broco standard warna Creamstop kontak luar & pompa Broco standard warna Creamoutlet telpon Broco standard warna Creaminbow dus Bulat standard hitamKabel SNIPipa sparing wavin standar

10 Kusen,Pintu dan JendelaKusen Jendela dan Pintu Frameless, tebal 5mmPintu utama Kusen Kayu Meranti Oven + Pintu double Teakwood 5 mmPintu Kamar Mandi Pasangan PVC

11 Pekerjaan Lain lainWatter Proofing Setara Herotech

Catatan :

ANALISA BAHAN dan UPAH KERJAMaster PT Relife Realty Indonesia

File// Main GateOwner : Div Teknik

No Volume ITEM Total Sat

a . . b c = a x b

A. PEKERJAAN PERSIAPAN

72.00 m2 Pembersihan lokasi

Upah kerja

72.00 1.0000 m2 72.00 m2

33.00 m1 Pemasangan Bowplank

33.00 0.0120 m-3 Kaso 5/7 0.40 m-3

33.00 0.0200 kg Paku 10 cm & 5 cm 0.66 kg

33.00 0.0070 lbr Papan 3/20 0.23 lbr

Upah kerja

33.00 1.0000 m2 33.00 m2

B. PEKERJAAN TANAH & URUGAN

22.07 m3 Galian tanah

Upah kerja

22.07 1.0000 m3 22.07 m3

13.10 m3 Urugan Tanah bekas galian

Upah kerja

13.10 1.0000 m3 13.10 m3

- m3 Urugan Tanah piramid

Upah kerja

- 1.0000 m3 - m3

- m3 Urugan pasir pondasi

- 1.2000 m3 Pasir pasang hitam - m3

Upah kerja

- 1.0000 m3 - m3

- m3 Perataan tanah ex galian

Upah kerja

- 1.0000 m2 - m2

- m3 Buangan tanah ex galian

- 1.2000 m3 Tanah ex galian - m3

Upah kerja

- 1.0000 m3 - m3

C. PEKERJAAN PONDASI

8.97 m3 Pasangan batu kali

8.97 1.2000 m3 Batu kali belah 10.76 m3

8.97 3.590 sak Semen PC ( 40 kg/zak ) 32.19 sak

8.97 0.5400 m3 Pasir pasang ( hitam ) 4.84 m3

63.61 0.0583 btg Angkur Besi 8mm 35cm 3.71 btg

Upah kerja

8.97 1.0000 m3 8.97 m3

2.00 pcs Pondasi Setempat 20x60X60

A. Pembesian ,Bekisting,Cor


2.00 0.5970 m3 Batu Pecah 1/2 1.19 m3

2.00 0.0390 m3 Pasir Beton 0.08 m3

2.00 1.5600 btg Besi beton dia 12 mm 3.12 btg

2.00 0.2471 kg kawat beton 0.49 kg

2.00 0.9000 lbr Papan Cor 1.80 lbr

2.00 0.1500 btg kaso 4x6 0.30 btg

2.00 0.1500 kg Paku 5 cm 0.30 kg

Upah kerja

2.00 1.0000 pcs 2.00 pcs

14 m1 Rolak bata merah

14.00 60.0000 bh Bata merah 840.00 bh



Upah kerja

14.00 1.0000 m1 14.00 m1

I. PEKERJAAN BETON

43.9 m1 Sloof 10 x 20

Pembesian ,Bekisting,Cor

43.9 0.1400 sak Semen PC 6.15 sak

43.9 0.0105 m3 Batu Pecah 1/2 0.46 m3

43.9 0.0205 m3 Pasir Beton 0.90 m3





43.9 0.0500 btg kaso 4x6 2.20 btg

43.9 0.1000 kg Paku 5, 7 cm 4.39 kg

Upah kerja

43.90 1.0000 m1 43.90 m1

- m1 Sloof Gantung 15 x 25


0 0.3200 sak Semen PC - sak

0 0.0305 m3 Batu Pecah 1/2 - m3

0 0.0205 m3 Pasir Beton - m3

0 0.5505 btg Besi beton dia 12 mm - btg

0 0.3205 btg Besi beton dia 8 mm - btg

0 0.2100 kg kawat beton - kg

0 0.5000 lbr Papan Cor - lbr

0 0.2500 btg kaso 4x6 - btg

0 0.1000 kg Paku 5, 7 cm - kg

Upah kerja

- 1.0000 m1 - m1

56.9 m1 Kolom KP, 8 X 10 cm


56.90 0.0500 sak Semen PC 2.85 sak

56.90 0.0045 m3 Batu Pecah 1/2 0.26 m3

56.90 0.0105 m3 Pasir Beton 0.60 m3




56.90 0.5000 lbr Papan Cor 28.45 lbr

56.90 0.1500 btg kaso 4x6 8.54 btg

56.90 0.1000 kg Paku 5, 7 cm 5.69 kg

Upah kerja

56.90 1.0000 m1 56.90 m1

6.60 m1 Kolom KP1, 10 X 10 cm


6.60 0.2005 sak Semen PC 1.32 sak

6.60 0.0135 m3 Batu Pecah 1/2 0.09 m3

6.60 0.0205 m3 Pasir Beton 0.14 m3





6.60 0.2500 btg kaso 4x6 1.65 btg

6.60 0.1000 kg Paku 5, 7 cm 0.66 kg

Upah kerja

6.60 1.0000 m1 6.60 m1

- m1 Kolom K1 10 x 20 cm


- 0.0600 sak Semen PC - sak

- 0.0045 m3 Batu Pecah 1/2 - m3

- 0.0105 m3 Pasir Beton - m3

- 0.3705 btg Besi beton dia 12 mm - btg


- 0.2100 kg kawat beton - kg

- 0.5000 lbr Papan Cor - lbr

- 0.2500 btg kaso 4x6 - btg

- 0.1000 kg Paku 5, 7 cm - kg

Upah kerja

- 1.0000 m1 - m1

- m1 Kolom KC1 dia.20cm



- 0.0045 m3 Batu Pecah 1/2 - m3

- 0.0105 m3 Pasir Beton - m3



- 0.2100 kg kawat beton - kg

- 0.5000 lbr Papan Cor - lbr

- 0.2500 btg kaso 4x6 - btg

- 0.1000 kg Paku 5, 7 cm - kg

Upah kerja

- 1.0000 m1 - m1

60.10 m1 Balok (RB) 10 x 20 cm


60.1 0.1305 sak Semen PC 7.84 sak

60.1 0.0085 m3 Batu Pecah 1/2 0.51 btg

- 0.0105 m3 Pasir Beton - btg


60.1 0.2205 btg Besi beton dia 6 mm 13.25 kg

60.1 0.2100 kg kawat beton 4.21 lbr

60.1 0.2500 lbr Papan Cor 5.01 btg

60.1 0.2500 btg kaso 4x6 15.03 kg

0.2000 kg Paku 5, 7 cm

60.1 Upah kerja

60.1 1.0000 m1 60.10 m1

60.1

- m1 Balok B3A 12.5 x 25


0.00 0.0600 m3 Beton K225 - m3

0.00 0.4605 btg Besi beton dia 10 mm - btg



0.00 0.4100 kg kawat beton - kg

0.00 0.3400 lbr Triplex 9mm - lbr

0.00 1.7000 btg kaso 5x7 - btg

0.00 0.4000 kg Paku 5, 7 cm - kg

0.00 Upah kerja

0.00 1.0000 m1 - m1

0

- m1 Balok 10 x 30 cm


0 0.0300 sak Beton K225 - m3




0 0.4100 kg kawat beton - kg

0 0.2400 lbr Triplex 9mm - lbr

0 1.7000 btg kaso 5x7 - btg

0 0.4000 kg Paku 5, 7 cm - kg

0 Upah kerja

0 1.0000 m1 - m1

0

PLAT JALAN

- m2 Pelat Jalan Tebal 10 mm

A. Pembesian ,Bekisting , Cor

0.00 0.1000 sak Beton K225 - m3


0.00 0.3500 kg kawat beton - kg

0.00 0.2400 lbr triplek 9 mm - lbr

0.00 2.0000 btg kaso 5x7 - btg

0.00 0.4000 kg Paku 5 cm - kg

Upah kerja

- 1.0000 m2 - m2

PLAT LANTAI/KANOPI

4.60 m2 Plat KANOPI beton tebal 10 cm

A. Pembesian ,Bekisting , Cor

4.60 0.1000 sak Beton K225 0.46 m3



4.60 0.2400 lbr triplek 9 mm 1.10 lbr

4.60 2.0000 btg kaso 5x7 9.20 btg

4.60 0.4000 kg Paku 5 cm 1.84 kg

Upah kerja

4.60 1.0000 m2 4.60 m2

II. PEKERJAAN DINDING & PLESTERAN

96.07 m2 pasangan Celkon + Tinbet 96.07 9.0000 bh Celkon 7.5 x 20 x 60 m 864.63 bh

96.07 0.1400 sak Tinbet (40kg/zak) Drymix 13.45 sak

Upah kerja

96.07 1.0000 m2 96.07 m2

18.14 m2 Pasang Batako

18.14 15.0000 bh Batako press 272.10 bh


18.14 0.0200 m3 Pasir halus 0.36 m3

18.14 1.0000 m3 18.14 m3

Upah kerja

1.15 1m2 pasangan bata ekspos 1.15 75.0000 bh Bata ekspos 86.25 bh

1.15 0.3500 sak Semen 0.40 sak

Upah kerja

1.15 1.0000 m2 1.15 m2

- 1m2 pasangan batu alam - 40.00 bh Batu alam - bh


Upah kerja

- 1.0000 m2 - m2

153.89 m2 Plesteran 1Pc : 5 Ps, tebal 1,5 cm


153.89 0.0220 m3 pasir putih 3.39 m3

Upah kerja

153.89 1.0000 m2 153.89 m2

153.89 m2 Acian tebal 2 s/d 3 mm

153.89 0.2300 sak Dry mix Acian ( 30 kg/zak ) 35.39 sak

Upah kerja

153.89 1.0000 m2 153.89 m2

15.00 m2 kaprot, tebal 1,5 - 2,0ot cm


15.00 0.0250 m3 pasir pasang 0.38 m3

Upah kerja

15.00 1.0000 m2 15.00 m2

8.20 m1 Border ( Plesteran 1Pc : 5 Ps, tebal 2 cm & Acian tebal 2-3mm )


8.20 0.0330 m3 pasir putih 0.27 m3

8.20 0.0700 sak Dry mix Acian 0.57 sak

Upah kerja

- 1.0000 m1 - m1

6.30 m1 Finish Plat Canopi ( Plesteran 1Pc : 5 Ps, tebal 2 cm & Acian tebal 2-3mm )


6.30 0.0330 m3 pasir putih 0.21 m3

6.30 0.0700 sak Dry mix Acian 0.44 sak

Upah kerja

6.30 1.0000 m1 6.30 m1

III. PEKERJAAN KUSEN, PINTU & JENDELA

? 1.00 bh Pasang PJ 1

9.20 m1 Alumunium 5/10 Powder Coating 9.20 m1


1.67 m2 Doble Triplek 5 mm 1.67 m2

0.75 m2 Kaca 5 mm 0.75 m2

Upah Pasang

1.00 1.0000 unit 1.00 unit

2.00 bh Pasang P 2


1.80 m2 Doble Triplek 5 mm 3.60 m2

Upah Pasang

2.00 1.0000 unit 2.00 unit

1.00 bh Pasang PJ 2

7.55 m1 Meranti Oven 5x10 cm 7.55 m1

9.30 m1 Meranti Oven 4/10 9.30 m1

1.45 m2 Kaca 5 mm 1.45 m2

Upah Pasang

1.00 1.0000 unit 1.00 unit

1.00 unit Kusen + Daun Pintu P3

1.00 Daun pintu PVC 1.00 unit

Upah Pasang

1.00 1.0000 unit 1.00 unit

1.00 bh Pasang J1



0.60 m2 Kaca 5 mm 0.60 m2

Upah Pasang

1.00 1.0000 unit 1.00 unit

- bh Pasang J2

B331

*: Harga ist U

B340

*: harga profil U

3.80 m1 Alumunium 5/10 Powder Coating - m1

4.15 m1 Alumunium 4/8 Powder Coating - m1

0.44 m2 Kaca 5 mm - m2

Upah Pasang

- 1.0000 unit - unit

1.00 bh Pasang J3



1.00 m2 Kaca 5 mm 1.00 m2

Upah Pasang

1.00 1.0000 unit 1.00 unit

8.00 bh Pasang engsel pintu

8.00 1.0000 bh engsel pintu 4", ……. 8.00 bh

Upah Pasang

8.00 1.0000 unit 8.00 unit

8.00 bh Pasang engsel jendela kupu - kupu

8.00 1.0000 bh engsel jendela ……… 8.00 bh

Upah Pasang

8.00 1.0000 unit 8.00 unit

8.00 bh Pasang Pegangan Pintu

8.00 1.0000 bh Handel pintu R ; ex. Solid + kunci 8.00 bh

8.00 Upah Pasang

8.00 1.0000 unit 8.00 unit

7.00 bh Pasang Grendel Jendela

7.00 1.0000 bh Grendel jendela 7.00 bh

7.00 Upah Pasang

7.00 1.0000 unit 7.00 unit

7.00 bh Pasang Rambuncis jendela

7.00 1.0000 bh Rambuncis jendela 7.00 bh

7.00 Upah Pasang

7.00 1.0000 unit 7.00 unit

IV. PEKERJAAN ATAP & PLAFOND

53.24 Pasang Rangka Baja

53.24 m2 1.0000 m1 Galvaniez ex. 53.24 m1

54.30 m2 Pasang genteng

54.30 12.0000 bh Genteng Keramik 651.66 bh

Upah kerja

54.30 1.0000 m1 54.30 m1

13.10 m1 Pasang Kerpusan sopi-sopi

13.10 12.0000 bh Bata merah 157.20 bh

13.10 0.2000 sak Semen PC u/ mortar & acian ( 40 kg/zak ) 2.62 sak

13.10 0.0320 m3 Pasir putih 0.42 m3

Upah kerja

13.10 1.0000 m1 13.10 m1

27.50 M2 RangkaPlafond Hollo 2x4 / 3x4 & Penutup Gypsum ex Jaya board 8 mm

27.50 1.0000 m2 Gypsum 8 mm 27.50 m2

30.08 M2 RangkaPlafond Hollo 2x4 / 4x4 & Penutup GRC board 4 mm

30.08 1.0000 m2 GRC board 30.08 m2

31.75 m1 Pasang listplang

31.75 1.0000 m1 GRC double 2 cm 31.75 m1

V. PEKERJAAN KERAMIK LANTAI DAN DINDING

39.40 m2 Screeding

39.40 0.3250 sak Semen PC 12.81 sak

39.40 0.0700 m3 pasir pasang / hitam 2.76 m3

Upah kerja

39.40 1.0000 m2 39.40 m2

27.50 m2 Pasang lantai keramik (40 x 40)cm

27.50 1.0420 m2 Keramik 40 x 40………. 28.66 m2

27.50 0.2000 sak Semen PC 5.50 sak

27.50 1.3000 kg Semen putih 35.75 kg

27.50 0.0215 m3 pasir putih 0.59 m3

Upah kerja

27.50 1.0000 m2 27.50 m2

29.90 m1 Pasang plint keramik (10 x 40)cm + tali air

29.90 0.1042 dus Keramik Cutting 10 x 40 3.11 dus

29.90 0.0250 sak Semen PC 0.75 sak

29.90 0.1050 kg Semen putih 3.14 kg

29.90 0.0105 m3 pasir putih 0.31 m3

Upah kerja

29.90 1.0000 m2 29.90 m2

6.50 m2 Pasang keramik teras (30 x 30)cm

6.50 1.0000 m2 Keramik 30 x 30………. 6.50 m2

6.50 0.2000 sak Semen PC 1.30 sak


6.50 0.0215 m3 pasir putih 0.14 m3

Upah kerja

6.50 1.0000 m2 6.50 m2

3.48 m2 Pasang keramik lantai kamar mandi & meja dapur (20 x 20)cm

3.48 1.0500 m2 keramik 20 x 20 cm…….. 3.65 m2

3.48 0.3500 sak Semen PC 1.22 sak


3.48 0.0580 m3 pasir putih 0.20 m3

Upah kerja

3.48 1.0000 m2 3.48 m2

15.40 m2 Pasang keramik dinding kamar mandi (20 x 25) cm

15.40 1.0000 m2 Dinding Keramik …. (20x25)cm 15.40 m2

15.40 0.2000 sak Semen PC 3.08 sak

15.40 0.3500 kg Semen Putih 5.39 kg

15.40 0.0180 m3 pasir putih 0.28 m3

Upah kerja

15.40 1.0000 m2 15.40 m2

VI. PEKERJAAN MEKANIKAL PLUMBING & SANITAIR

- m1 Pasang Pipa PVC Tipe AW Dia 1/2"

- 1.2000 m' Pipa Tipe AW Dia1/2" - btg

- 1.0000 m1 35 % perlengkapan ( dari harga Pipa ) - m1

Upah kerja

- 1.0000 m2 - m2

24 m1 Pasang Pipa PVC Tipe AW Dia 3/4"

24.00 1.2000 m' Pipa Tipe AW Dia 3/4" 7.20 btg

24.00 1.0000 m1 35 % perlengkapan ( dari harga Pipa ) 24.00 m1

Upah kerja

24.00 1.0000 m2 24.00 m2

1.5 m1 Pasang Pipa PVC Tipe AW Dia 2"

1.50 1.2000 m' Pipa Tipe AW Dia 2" 0.45 btg


Upah kerja

1.50 1.0000 m1 1.50 m1




Upah kerja

12.80 1.0000 m1 12.80 m1




Upah kerja

4.10 1.0000 m1 Pekerja 4.10 m1

1.00 bh Pasang kloset duduk

1.00 1.0000 bh KLOSET DUDUK GRANADA BASIC 1.00 bh

1.00 1.0000 bh Jet Washer IN 404 N JET WASHER WHITE 1.00 bh

1.00 2.0000 bh Seal tape 2.00 bh

1.00 0.5000 bh Sealent 0.50 bh

Upah kerja

1.00 1.0000 bh 1.00 bh

- bh Pasang kloset jongkok

- 1.0000 bh Kloset jongkok RAPI EX IVORY - bh

- - sak Semen PC ( 40 kg/zak ) - sak

- - bh Bata merah - bh

- - m3 Pasir putih - m3

Upah kerja

- - bh - bh

2.00 bh Memasang Kran Air Stainless Steell Dia 1/2"

2.00 1.0000 bh kran air TP 0009-B 609 C WALL TAP CHROM 2.00 bh

2.00 1.0000 bh Vlok Ring 3/4-1/2" 2.00 bh

2.00 1.0000 bh seal tape 2.00 bh

Upah kerja

2.00 1.0000 bh 2.00 bh

1.00 bh Memasang Kran Air Taman Stainless Steell Dia 1/2"

1.00 1.0000 bh kran air TP 0008-B 609 C GARDEN WALL T 1.00 bh

1.00 1.0000 bh Vlok Ring 3/4-1/2" 1.00 bh

1.00 1.0000 bh seal tape 1.00 bh

Upah kerja

1.00 1.0000 bh 1.00 bh

1.00 bh Memasang floor drain

1.00 1.0000 bh floor drain IN 23 FLOOR DRAIN ROUND 1.00 bh

1.00

Upah kerja

1.00 1.0000 bh 1.00 bh

- bh Memasang roof drain

- 1.0000 bh Roof Drain 3" Datar - bh

-

Upah kerja

- 1.0000 bh - bh

1.00 bh Memasang Kran sh6wer + Hand sh6wer

1.00 1.0000 bh kran air shower 1.00 bh

1.00 1.0000 bh Vlok Ring 3/4-1/2" 1.00 bh

1.00 0.0500 bh seal tape 0.05 bh

Upah kerja

1.00 1.0000 bh 1.00 bh

- titik Bor jet pump dan Aksesoris

- 1.0000 bh Mesin pompa air - bh

- 15.0000 m1 - m1

- 17.0000 m1 - m1

- 1.0000 bh water stop - m1

- 1.0000 ls Alat bantu pipa - m1

- - bh water stop - bh

- - ls Alat bantu pipa - ls

Upah kerja

- - titk -

1.00 titik Septictang ( 130x70x120cm) & rembesan ( 60x70x120cm)

8.02 13.0000 bh Batako cadas 104.26 bh


8.02 - m3 Split 2/3 0 m3


Pipa PVC 1¼ "

Pipa PVC ¾ "

8.02 - lbr Triflek 9 mm 0 lbr

1.00 - btg Kaso 4 x 6 cm 0 btg

1.00 - btg Besi dia 8 mm 0 btg

1.00 - kg Kawat bendrat 0 kg

1.00 - kg Splite 2 /3 0 kg

Upah kerja

1.00 1.0000 titk 1.00 titk

- m2 Beton tumbuk/beton rabat 1 pc : 3 ps : 5 kr, tebal 5 cm

- - sak semen PC - sak

- - m3 pasir putih - m3

Upah kerja

- - m2 - m3

-

VII 1.00 titik Titik lampu Taman

1.00 1.0000 bh Saklar tunggal 1.00 bh

1.00 1.0000 titk 1.00 titk

6.00 titik Titik lampu Penerangan

6.00 1.0000 bh Fitting lampu standar 6.00 bh

5.00 1.0000 bh Saklar tunggal standar 5.00 bh

1.00 1.0000 bh Saklar ganda standar 1.00 bh

6.00 1.0000 titk Instalasi 6.00 titk

6.00 titik Stop kontak

6.00 1.0000 bh Stop kontak standar 6.00 bh

6.00 1.0000 titk Instalasi 6.00

1.00 titik Stop kontak Mesin Pompa


1.00 1.0000 titk Instalasi 1.00

1.00 titik Arde pertanahan

1.00 1.0000 titk Instalasi Grounding 1.00 titk

1.00 titik MCB dan Box

1.00 1.0000 bh Instalasi Box hager 4 group 1.00 bh

1.00 titik Instalasi Kabel Toefur

1.00 1.0000 m1 Instalasi tufur NYM 3 x 4mm 1.00 bh

1.00 titik Stop kontak TV


1.00 1.0000 bh Instalasi TV standar 1.00 bh

VIII. PEKERJAAN PENGECATAN

96.07 m2 Mengecat tembok Inteior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )

96.07 1.0000 m2 cat tembok ex Mowilex interior 96.07 m2

96.07 m2 Mengecat tembok Exterior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )

96.07 1.0000 m2 cat tembok ex Mowilex exterior 96.07 m2

27.50 m2 Mengecat plafon interior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )

27.50 1.0000 m2 cat tembok ex Mowilex interior 27.50 m2

30.08 m2 Mengecat plafon exterior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )


6.35 m2 Mengecat listplang Exterior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )


2.30 m2 Pernis Bata expose & Bata Start ( coating 2 Lapis Cat Penutup )

2.30 1.0000 m2 Pernis / coating ex Mowilex exterior 2.30 m2

4.60 m2 Watter Proofing Coating Plat beton

4.60 1.0000 m2 hirotech 4.60 m2

12.00 m1 Watter Proofing Coating Kerpusan sopi-sopi & nok

12.00 1.0000 m2 hirotech 12.00 m1

Cat Kusen

7.4 m1 Melamik Kusen

7.40 1.0000 M1 Melamik 7.40 M1

Cat Daun Pintu

4.00 Unit Melamik Daun Pintu

4.00 1.0000 Unit Melamik 4.00 Unit

Cat Daun Jendela kaca

18.80 m1 Melamik Daun Jendela Kaca

18.80 1.0000 m1 Melamik 18.80 m1

IX. PEKERAJAAN HALAMAN DAN FINISHING AKHIR

12.14 M2 Carport screeed 1Pc : 6 Ps, tebal 5-7 cm



Upah kerja

12.14 1.0000 m2 Screed Finish aci motif 12.14 m2

3.00 bh Pasang Stapping

0.27 0.2270 sak Semen PC 0.06 sak


Upah Pasang

3.00 1.0000 bh 3.00 bh

1.00 bh pasangan bak kontrol 50 x 50 ( finish plester, aci & cat ) 1.00 168.0000 bh Bata merah 168.00 bh

1.00 0.6125 zak Semen PC ( 40kg/zak) 0.61 sak


Upah kerja

1.00 1.0000 m2 1.00 m2

1.95 1m1 pasangan Border taman 1.95 1.5000 bh Celkon 7.5 x 20 x 60 m 2.93 bh

1.95 0.0233 sak Tibet (40kg/zak) Drymix 0.05 sak


1.95 0.0220 m3 pasir putih 0.04 m3

Upah kerja

1.95 1.0000 m2 1.95 m2

38.00 m2 Pembersihan lokasi

38.00 0.0102 kg Prostek 0.39 kg

38.00 0.0102 bh Kuas 3" 0.39 bh

Upah kerja

38.00 1.0000 m2 38.00 m2

10.000.25

Dibuat,,,,,,

Bambang

ANALISA BAHAN dan UPAH KERJAMaster PT Relife Realty Indonesia

Harga Satuan Jumlah Harga Jumlah Harga

Material Upah

d e = c x d f = c x d

acuan data di sheet 'Material (apr-okt 2012)(text)

Rp 1,000 = Rp 72,000.00

Sub total = Rp 72,000.00

Rp 2,250,000 = Rp 891,000.00

Rp 12,000 = Rp 7,920.00

Rp 11,000 = Rp 2,541.00


Rp 5,000 = Rp 165,000.00


Rp 30,000 = Rp 661,980.00


4.533333333333

Rp 9,000 = Rp 117,897.75


Rp 35,000 = Rp -

Sub total = Rp -

Rp 185,714 = Rp -

Sub total = Rp -

Rp 10,000 = Rp -

Sub total = Rp -

Rp 2,500 = Rp -

Sub total = Rp -

Rp 35,000 = Rp - 14.7

Sub total = Rp -

Rp 8,500 = Rp -

Sub total = Rp -

Rp 185,714 = Rp 1,998,192.86

Rp 47,600 = Rp 1,532,188.67

Rp 228,571 = Rp 1,106,691.43

Rp 35,750 = Rp 132,653.35 BESI

Sub total = Rp 4,637,072.95 6 MM 8.34

8 MM #REF!

Rp 45,000 = Rp 403,481.25 10 MM -

Sub total = Rp 403,481.25 12 MM #REF!

13 MM #REF!

Rp 42,400 = Rp 51,897.60 Sement portland Kg

Rp 162,500 = Rp 194,025.00 Pasir beton / Pas

Rp 185,714 = Rp 14,485.71 Batu split

Rp 69,300 = Rp 216,216.00 Upah

Rp 17,333 = Rp 8,566.27 1 bh FP

Rp 10,000 = Rp 18,000.00 Besi beton12 m1 Rp 17,400 = Rp 5,220.00

Rp 13,000 = Rp 3,900.00


Rp 56,000 = Rp 112,000.00


Rp 380 = Rp 319,200.00

Rp 47,600 = Rp 20,325.20

Rp 228,571 = Rp 11,200.00


Rp 8,000 = Rp 112,000.00


1M3 Adukan Beton Camp 1:2:3

M3

M3

M3


Rp 162,500 = Rp 74,904.38 Batu split


Rp 56,650 = Rp 820,688.55 1 m1 kolom Praktis 15x20

Rp 19,800 = Rp 165,151.80 Besi beton12 m1

Rp 17,333 = Rp 76,093.33 Besi beton 6 m1 Rp 11,000 = Rp 120,725.00

Rp 19,231 = Rp 42,211.54

Rp 12,000 = Rp 52,680.00

Sub total = Rp 1,831,293.85

Rp 10,000 = Rp 439,000.00


Rp 42,400 = Rp - Sement portland Kg

Rp 162,500 = Rp - Batu split

Rp 185,714 = Rp - Pasir beton / Pas

Rp 69,300 = Rp - 1 m1 kolom Praktis 15x20

Rp 30,350 = Rp - Besi beton12 m1

Rp 17,333 = Rp - Besi beton 8 m1 Rp 10,000 = Rp -

Rp 17,400 = Rp -

Rp 13,000 = Rp -

Sub total = Rp -

Rp 18,750 = Rp -

Sub total = Rp -


Rp 162,500 = Rp 41,608.13 Batu split


Rp 35,750 = Rp 671,277.75 1 m1 kolom 8x25

Rp 19,800 = Rp 123,928.20 Besi beton 12 m1


Rp 19,231 = Rp 164,134.62

Rp 12,000 = Rp 68,280.00

Sub total = Rp 1,739,899.51


M3

M3


M3

M3


M3

M3

Rp 10,000 = Rp 569,000.00



Rp 162,500 = Rp 14,478.75 Batu split


Rp 56,650 = Rp 205,826.44 1 m1 kolom 8x25

Rp 19,800 = Rp 39,269.34 Besi beton 12 m1


Rp 19,231 = Rp 31,730.77

Rp 12,000 = Rp 7,920.00


Rp 12,500 = Rp 82,500.00








Rp 19,231 = Rp -

Rp 12,000 = Rp -

Sub total = Rp -

Rp 5,000 = Rp -

Sub total = Rp -







Rp 19,231 = Rp -

Rp 12,000 = Rp -


M3

M3


M3

M3


M3

M3

Sub total = Rp -

Rp 5,000 = Rp -

Sub total = Rp -


Rp 56,650 = Rp 28,939.65 1 m1 kolom 20x50

Rp 69,300 = Rp - Besi beton 13 m1

Rp 35,750 = Rp 796,047.04 Besi beton 12 m1

Rp 17,333 = Rp 229,702.20 Besi beton 8 m1

Rp 110,000 = Rp 462,770.00 1 m1Bekisting Balok 20x50

Rp 31,250 = Rp 156,510.42 Papan Cor m1

Rp 12,000 = Rp 180,300.00 Kaso 5*7cm m1 Sub total = Rp 2,227,598.49

Rp 50,000 = Rp 3,005,000.00

Sub total = Rp 3,005,000.00


Rp 56,650 = Rp - 1 m1 kolom 20x40




Rp 110,000 = Rp - 1 m1Bekisting Balok 20x50

Rp 31,250 = Rp - Triplex 9mm m1

Rp 12,000 = Rp - Kaso 5*7cm m1 Sub total = Rp -

Rp 40,000 = Rp -

Sub total = Rp -


Rp 56,650 = Rp - 1 m1 kolom 10x30




Rp 110,000 = Rp - 1 m1Bekisting Balok 10x30

Rp 31,250 = Rp - Triplex 9mm m1




Rp 12,000 = Rp - Kaso 5*7cm m1 Sub total = Rp -

Rp 15,000 = Rp -

Sub total = Rp -

Rp 675,000 = Rp -

Rp 109,824 = Rp -

Rp 17,333 = Rp -

Rp 110,000 = Rp -

Rp 31,250 = Rp -

Rp 12,000 = Rp -

Sub total = Rp -

Rp 7,200 = Rp -

Sub total = Rp -

Rp 675,000 = Rp 310,500.00 Sement portl Kg 340.00

Rp 56,650 = Rp 21,628.97

Rp 17,333 = Rp 27,906.67 Besi 8mm 11.00 Rp 110,000 = Rp 121,440.00

Rp 31,250 = Rp 287,500.00 1 M2 Bekisting (PLAT)

Rp 12,000 = Rp 22,080.00 Multiplek 12 m Lb 0.24

Sub total = Rp 791,055.64 Kaso 4/6 Bornebtg 2.00

Paku Kg 0.40

Rp 64,094 = Rp 294,831.25


Rp 6,579 = Rp 5,688,400.77 7.79

Rp 47,600 = Rp 640,210.48 0.00

Sub total = Rp 6,328,611.25

13.40

Rp 8,000 = Rp 768,560.00


Rp 1,400 = Rp 380,940.00

Rp 47,600 = Rp 172,692.80

Rp 264,000 = Rp 95,779.20



Rp 8,000 = Rp 145,120.00


Rp 2,000 = Rp 172,500.00

Rp 47,600 = Rp 19,159.00


Rp 45,000 = Rp 51,750.00


Rp 1,550 = Rp -

Rp 47,600 = Rp -

Sub total = Rp -

Rp 45,000 = Rp -

Sub total = Rp -

Rp 47,600 = Rp 1,487,008.29

Rp 264,286 = Rp 894,760.43

Sub total = Rp 2,381,768.72

Rp 9,000 = Rp 1,385,010.00

Sub total = Rp 1,385,010.00

Rp 32,000 = Rp 1,132,630.40

Sub total = Rp 1,132,630.40

Rp 7,500 = Rp 1,154,175.00

Sub total = Rp 1,154,175.00

Rp 47,600 = Rp 180,642.00

Rp 228,571 = Rp 85,714.29


Rp 6,000 = Rp 90,000.00


Rp 42,400 = Rp 73,012.80

Rp 264,288 = Rp 71,516.33

Rp 32,000 = Rp 18,368.00


Rp 30,000 - udah ke isi

Sub total = Rp - belom ke isi

belom di edit

Finish Plat Canopi ( Plesteran 1Pc : 5 Ps, tebal 2 cm & Acian tebal 2-3mm ) Cuma volume aja

Rp 12,500 = Rp 16,537.50

Rp 264,288 = Rp 54,945.48

Rp 2,950 = Rp 1,300.95


Rp 100,000 630,000.00


11.45 m1 Kusen J 1

Rp 65,000 = Rp 598,000.00 11.45 Kusen J 1, balok 5x10 cm, kamper oven

Rp 65,000 Rp 242,450.00

Rp 150,000 Rp 250,500.00

Rp 110,000 Rp 82,500.00

Sub total = Rp 1,173,450.00 Upah Pasang

Rp 30,000 = Rp 30,000.00


1.00 1.0000

Rp 65,000 = Rp 676,000.00

Rp 150,000 Rp 540,000.00

Sub total = Rp 1,216,000.00 16.00 m1 Kusen J 2

Rp 30,000 = Rp 60,000.00


16.00 Kusen J 2, balok 5x10 cm, kamper oven

Rp 30,000 = Rp 226,500.00 Upah Pasang

Rp 57,500 Rp 534,750.00

Rp 110,000 Rp 159,500.00

Sub total = Rp 920,750.00 4.00 1.0000

Rp 30,000 = Rp 30,000.00


Rp 200,000 = Rp 200,000.00 6.60 m1 Kusen J 3

Sub total = Rp 200,000.00 6.60 Kusen J 3, balok 5x10 cm, oven

Rp 105,000 = Rp 105,000.00 Upah Pasang

Sub total = Rp 105,000.00 1.00 1.0000

Rp 65,000 = Rp 305,500.00 5.20 m1 Kusen P1

Rp 65,000 = Rp 141,700.00 5.20 Kusen P1, balok 5x10 cm, oven

Rp 110,000 = Rp 66,000.00 Upah Pasang

Sub total = Rp 513,200.00 1.00 1.0000

Rp 25,000 = Rp 25,000.00


Rp 65,000 = Rp - 10.40 m1 Kusen P2

Rp 65,000 = Rp - 10.40 Kusen P2, balok 5x10 cm, oven

Rp 110,000 = Rp - Upah Pasang

Sub total = Rp - 2.00 1.0000

Rp 25,000 = Rp -

Sub total = Rp -

Rp 65,000 = Rp 338,000.00 1.00 unit Kusen + Daun Pintu P3

Rp 65,000 = Rp 403,000.00 1.00 Daun pintu PVC

Rp 110,000 = Rp 110,000.00 Upah Pasang

Sub total = Rp 851,000.00 1.00 1.0000

Rp 25,000 = Rp 25,000.00


1.00 1.0000

Rp 18,500 = Rp 148,000.00

Sub total = Rp 148,000.00 0.72 m2 Daun jendela kaca PJ 1

Rp 15,000 Rp 120,000.00 0.72 Daun jendela kaca

Sub total = Rp 120,000.00 Upah Pasang

1.00 1.0000

Rp 12,000 = Rp 96,000.00

Sub total = Rp 96,000.00 1.79 m2 Daun Pintu PJ 2

Rp 12,000 = Rp 96,000.00 1.79 Daun pintu tripleks 5mm


1.00 1.0000

Rp 95,000 = Rp 760,000.00

Sub total = Rp 760,000.00 0.72 m2 Daun jendela PJ 2

Rp 55,000 = Rp 440,000.00 0.72 Daun jendela kaca PJ 2


1.00 1.0000

Rp 15,000 = Rp 105,000.00


Rp 5,000 = Rp 35,000.00


Rp 15,000 = Rp 105,000.00


Rp 5,000 = Rp 35,000.00


Rp 105,000 = Rp 5,590,200.00

Rp 3,800 = Rp 2,476,298.88

Sub total = Rp 2,476,298.88

Rp 8,000 = Rp 434,438.40


Rp 380 = Rp 59,736.00

Rp 47,600 = Rp 124,712.00

Rp 264,286 = Rp 110,788.57


Rp 8,500 = Rp 111,350.00


RangkaPlafond Hollo 2x4 / 3x4 & Penutup Gypsum ex Jaya board 8 mm

Rp 56,000 = Rp 1,540,000.00

Sub total = Rp 1,540,000.00

Rp 55,000 = Rp 1,654,400.00

Sub total = Rp 1,654,400.00 pipa 4 inc 29.04 m1

pipa 1 inc 15.22 m1

Rp 45,000 = Rp 1,428,750.00

Sub total = Rp 1,428,750.00 atap 30.7 m2

Rp 47,600 609,518.00

Rp 228,571 630,400.00

Sub total = Rp 1,239,918.00

Rp 8,000 = Rp 315,200.00


Rp 40,500 = Rp 1,160,527.50

Rp 47,600 = Rp 261,800.00

Rp 6,000 = Rp 214,500.00

Rp 264,286 = Rp 156,258.93

Sub total = Rp 1,793,086.43

Rp 22,500 = Rp 618,750.00


Rp 39,000 = Rp 121,468.75

Rp 47,600 = Rp 35,581.00 1 1.6 6

Rp 6,000 = Rp 18,837.00

Rp 264,286 = Rp 82,972.50


Rp 10,000 = Rp 299,000.00 5900.3366

Sub total = Rp 299,000.00 4300.3368

750

10950.6734

Rp 36,000 = Rp 234,000.00

Rp 47,600 = Rp 61,880.00

Rp 6,000 = Rp 11,700.00

Rp 264,286 = Rp 36,933.93


Rp 22,500 = Rp 146,250.00

Rp 41,500 = Rp 151,641.00

Rp 47,600 = Rp 57,976.80

Rp 6,000 = Rp 7,308.00

Rp 264,286 = Rp 53,343.43


Rp 22,500 = Rp 78,300.00


Rp 39,000 = Rp 600,600.00

Rp 47,600 = Rp 146,608.00

Rp 6,000 = Rp 32,340.00

Rp 264,286 = Rp 73,260.00


Rp 25,000 = Rp 385,000.00


Rp 14,430 = Rp -

Rp 1,263 = Rp -

Sub total = Rp -

Rp 1,000 = Rp -

Sub total = Rp -

Rp 23,000 = Rp 165,600.00

Rp 2,012 = Rp 48,300.00


Rp 1,250 = Rp 30,000.00


Rp 36,000 = Rp 16,200.00

Rp 3,150 = Rp 4,725.00 PIPA

Sub total = Rp 20,925.00 3/4 -

2 7.20

Rp 3,000 = Rp 4,500.00


Rp 60,000 = Rp 230,400.00

Rp 5,250 = Rp 67,200.00 PIPA

Sub total = Rp 297,600.00 3/4 7.20

2 0.45

Rp 4,000 = Rp 51,200.00 3 3.84

Sub total = Rp 51,200.00 4 1.23

Rp 97,000 = Rp 119,310.00

Rp 8,488 = Rp 34,798.75


Rp 4,500 = Rp 18,450.00


Rp 1,080,750 = Rp 1,080,750.00

Rp 115,500 = Rp 115,500.00

Rp 3,000 = Rp 6,000.00

Rp 27,500 = Rp 13,750.00

Sub total = Rp 1,216,000.00

Rp 100,000 = Rp 100,000.00

Sub total = Rp - 100,000.00

Rp 116,050 = Rp -

Rp 47,600 = Rp -

Rp 380 = Rp -

Rp 264,286 = Rp -

Sub total = Rp -

Rp 75,000 = Rp -

Sub total = Rp - -

Rp 26,240 = Rp 52,480.00

Rp 4,000 = Rp 4,000.00

Rp 3,000 = Rp 3,000.00


Rp 4,000 = Rp 8,000.00


Rp 113,025 = Rp 113,025.00

Rp 4,000 = Rp 4,000.00

Rp 3,000 = Rp 3,000.00


Rp 4,000 = Rp 4,000.00


Rp 25,000 = Rp 25,000.00


Rp 15,000 = Rp 15,000.00


Rp 25,000 = Rp -

Sub total = Rp -

Rp 15,000 = Rp -

Sub total = Rp -

Rp 763,675 = Rp 763,675.00

Rp 15,000 = Rp 15,000.00

Rp 3,000 = Rp 150.00


Rp 25,000 = Rp 25,000.00


Rp 550,000 = Rp 550,000.00

Rp 27,500 = Rp 412,500.00

Rp 42,000 = Rp 714,000.00

Rp 36,000 = Rp 36,000.00

Rp 60,000 = Rp 60,000.00

Rp 25,000 = Rp -

Rp 150,000 = Rp -

Sub total = Rp 1,772,500.00

Rp 700,000 -

Sub total = Rp -

Rp 1,400 = Rp 145,964.00 Septictang ( 110x100x120cm) & rembesan ( 80x100x120cm)

Rp 228,571 = Rp 36,662.86 20.0000 bh Batako cadas

Rp 185,714 = Rp - 0.2000 sak Semen PC ( 40 kg/zak )

Rp 47,600 = Rp 76,350.40 0.0200 m3 Pasir pasang ( hitam )

Rp 110,000 = Rp - 0.42 0.22

Rp 19,231 = Rp - 10.82251082

Rp 35,750 = Rp -

Rp 17,500 = Rp -

Rp 35,000 = Rp -


Rp 200,000 = Rp 200,000.00


Rp 47,600 = Rp -

Rp 264,286 = Rp -

Sub total = Rp -

Rp 12,000 = Rp -

Sub total = Rp -

Rp 7,500 = Rp 7,500.00

Rp 142,000 = Rp 142,000.00


Rp 7,500 = Rp 45,000.00

Rp 10,000 = Rp 50,000.00

Rp 13,500 = Rp 13,500.00

Rp 124,000 = Rp 744,000.00


Rp 10,000 = Rp 60,000.00

Rp 130,000 = Rp 780,000.00


Rp 10,000 = Rp 10,000.00

Rp 155,000 = Rp 155,000.00


Rp 160,000 = Rp 160,000.00


Rp 260,000 = Rp 260,000.00


Rp 150,000 = Rp 150,000.00


Rp 10,000 = Rp 10,000.00

Rp 115,000 = Rp 115,000.00


30-Dec

Rp 9,500 = Rp 912,665.00


Rp 18,500 = Rp 1,777,295.00

Sub total = Rp 1,777,295.00

Rp 9,500 = Rp 261,250.00


Rp 18,500 = Rp 556,480.00


Mengecat listplang Exterior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )

Rp 18,500 = Rp 117,475.00

Sub total = Rp 117,475.00 18.31

Rp 20,000 = Rp 46,000.00 12

Sub total = Rp 46,000.00 3

10.6

Rp 35,000 = Rp 161,000.00 25.6


Rp 15,000 = Rp 180,000.00


Rp 30,000 = Rp 222,000.00


3,671,165.00

Rp 310,000 = Rp 1,240,000.00

Sub total = Rp 1,240,000.00

Rp 30,000 = Rp 564,000.00


Rp 48,500 = Rp 133,655.33

Rp 228,571 = Rp 160,941.71

Rp 12,000 = Rp 145,680.00

Sub total = Rp 294,597.04 145,680.00

Rp 48,500 = Rp 2,972.57

Rp 228,571 = Rp 3,579.43

Rp - = Rp -

Sub total = Rp 6,551.99 -

Rp 650 = Rp 109,200.00 80 166.6666666667

Rp 48,500 = Rp 29,706.25 1200 2500

Rp 228,571 = Rp 15,314.29

Rp 9,500 = Rp 9,500.00

Sub total = Rp 138,906.25 9,500.00

Rp 6,579 = Rp 19,243.57

Rp 47,600 = Rp 2,165.49

Rp 48,500 = Rp 19,198.73

Rp 264,286 = Rp 11,337.86

Rp 20,000 = Rp 39,000.00

Sub total = Rp 51,945.65 39,000.00

Rp 13,500 = Rp 5,232.60

Rp 12,000 = Rp 4,651.20

Rp 1,000 = Rp 38,000.00

Sub total = Rp 9,883.80 38,000.00

Harga Per M2 #REF!

Harga Upah Per M2 ( general ) #REF!

110,500,000.00 64

acuan data di sheet 'Material (apr-okt 2012): data tidak ada & butuh arahan

8.76

#REF!

-

#REF!

#REF!

0.072

340.00 24.48 0.612

0.54 0.039

0.83 0.060

1.00

18.72 1.56

Adukan Beton Camp 1:2:3

0.02

340.00 6.80 0.17

0.54 0.01

0.83 0.02

1 m1 kolom Praktis 15x20

4.40 0.37

2.90 0.24

0.0375

340.00 12.75 0.32

0.54 0.02

0.83 0.03


6.60 0.55

3.80 0.32

0.02

340.00 6.80 0.17

0.54 0.011

0.83 0.02

4.40 0.37

3.10 0.26




0.024

340.00 8.16 0.20

0.54 0.013

0.83 0.02

6.60 0.55

3.60 0.30

0.0075

340.00 2.55 0.06

0.54 0.004

0.83 0.01


4.40 0.37

1.65 0.14

0.0075

340.00 2.55 0.06

0.54 0.004

0.83 0.01


4.40 0.37

1.65 0.14




0.0675

340.00 22.95 0.57

4.40 0.3667

2.20 0.18

6.90 0.58

1 m1Bekisting Balok 20x50

1.20 0.40

6.80 1.70

0.08

340.00 27.20 0.68

5.50 0.46

2.20 0.18

5.90 0.49


1.00 0.34

6.80 1.70

0.03

340.00 10.20 0.26

5.50 0.46

2.20 0.18

4.40 0.37


0.70 0.24




6.80 1.70

0.100

34.00 0.85

0.92

9.090909

1.666667

udah ke isi

belom ke isi

belom di edit

Cuma volume aja

Kusen J 1

Kusen J 1, balok 5x10 cm, kamper oven

Upah Pasang

unit

Kusen J 2

Kusen J 2, balok 5x10 cm, kamper oven

Upah Pasang

unit

Kusen J 3

Kusen J 3, balok 5x10 cm, oven

Upah Pasang

unit

Kusen P1

Kusen P1, balok 5x10 cm, oven

Upah Pasang

unit

Kusen P2

Kusen P2, balok 5x10 cm, oven

Upah Pasang

unit

Kusen + Daun Pintu P3

Daun pintu PVC

Upah Pasang

unit

unit

Daun jendela kaca PJ 1

Daun jendela kaca

Upah Pasang

unit

Daun Pintu PJ 2

Daun pintu tripleks 5mm

Upah Pasang

unit

Daun jendela PJ 2

Daun jendela kaca PJ 2

Upah Pasang

unit

Septictang ( 110x100x120cm) & rembesan ( 80x100x120cm)

Batako cadas

Semen PC ( 40 kg/zak )

Pasir pasang ( hitam )

#REF!

0.160

Batu split 0.83 0.133

Alat bantu Ls 1.00

Upah 1.00

Tangga

Besi beto m1 55.34 4.61


M3

M3

Page 53 of 77

RENCANA ANGGARAN BIAYA

ANALISA BAHAN dan UPAH KERJA

PT Relife Realty Indonesia Proyek Unit T38 GD3 Tim Penyusun Dep. Engineering & QA Tanggal 07 Maret 2013

No ITEM Quantity Jumlah Harga TOTAL Bobot Bobot Volume Satuan Material Upah Komulatif Rencana 85%

A. PEKERJAAN PERSIAPAN Pembersihan lokasi 72.00 m2 Rp 72,000.00 Rp 72,000.00 0.0934% Pemasangan Bowplank 33.00 m1 Rp 901,461.00 Rp 165,000.00 Rp 1,066,461.00 1.3831%

B. PEKERJAAN TANAH & URUGAN Galian tanah 22.07 m3 Rp 661,980.00 Rp 661,980.00 0.8585% Urugan Tanah bekas galian 13.10 m3 Rp 117,897.75 Rp 117,897.75 0.1529%

C. PEKERJAAN PONDASI Pasangan batu kali 8.97 m3 Rp 4,637,072.95 Rp 403,481.25 Rp 5,040,554.20 6.5371% Pondasi Setempat 2.00 pcs Rp 512,310.59 Rp 112,000.00 Rp 624,310.59 0.8097% Rolak bata merah 14.00 m1 Rp 350,725.20 Rp 112,000.00 Rp 462,725.20 0.6001%

D. PEKERJAAN LANTAI I I. PEKERJAAN BETON

Sloof 10 x 20 43.90 m1 Rp 1,831,293.85 Rp 439,000.00 Rp 2,270,293.85 2.9444%Kolom prktis dimensi 8 x 10 cm 56.90 m1 Rp 1,739,899.51 Rp 569,000.00 Rp 2,308,899.51 2.9944%Kolom KP1 10 x 10 cm 6.60 m1 Rp 450,545.48 Rp 82,500.00 Rp 533,045.48 0.6913%RingBalok 10 x 20 cm 60.10 m1 Rp 2,227,598.49 Rp 3,005,000.00 Rp 5,232,598.49 6.7862%Plat beton kanopi 4.60 m2 Rp 791,055.64 Rp 294,831.25 Rp 1,085,886.89 1.4083%

II. PEKERJAAN DINDING & PLESTERAN pasangan Celkon + Tinbet 96.07 1m2 Rp 6,328,611.25 Rp 768,560.00 Rp 7,097,171.25 9.2044% pasangan bata Ekspose 1.15 1m2 Rp 191,659.00 Rp 51,750.00 Rp 243,409.00 0.3157% Plesteran 1Pc : 5 Ps, tebal 1,5 cm 153.89 m2 Rp 2,381,768.72 Rp 1,385,010.00 Rp 3,766,778.72 4.8852% Acian tebal 2 s/d 3 mm 153.89 m2 Rp 1,132,630.40 Rp 1,154,175.00 Rp 2,286,805.40 2.9658%Kamprot 15.00 m2 Rp 266,356.29 Rp 90,000.00 Rp 356,356.29 0.4622%Border 8.20 m1 Rp 162,897.13 Rp - Rp 162,897.13 0.2113%Finish Plat Canopy 6.30 m1 Rp 72,783.93 Rp 630,000.00 Rp 702,783.93 0.9114%

III. PEKERJAAN KUSEN, PINTU & JENDELA Pasang PJ1 1.00 bh Rp 1,173,450.00 Rp 30,000.00 Rp 1,203,450.00 1.5608% Pasang P2 2.00 bh Rp 1,216,000.00 Rp 60,000.00 Rp 1,276,000.00 1.6549% Pasang PJ2 1.00 bh Rp 920,750.00 Rp 30,000.00 Rp 950,750.00 1.2330% Pasang J1 1.00 bh Rp 513,200.00 Rp 25,000.00 Rp 538,200.00 0.6980% Pasang J3 1.00 bh Rp 851,000.00 Rp 25,000.00 Rp 876,000.00 1.1361% Pasang Engsel Pintu 8.00 bh Rp 148,000.00 Rp 120,000.00 Rp 268,000.00 0.3476% Pasang Engsel Jendela 8.00 bh Rp 96,000.00 Rp 96,000.00 Rp 192,000.00 0.2490% Pasang Pegangan Pintu 8.00 bh Rp 760,000.00 Rp 440,000.00 Rp 1,200,000.00 1.5563% Pasang Grendel Jendela 7.00 bh Rp 105,000.00 Rp 35,000.00 Rp 140,000.00 0.1816% Pasang Rambuncis jendela 7.00 bh Rp 105,000.00 Rp 35,000.00 Rp 140,000.00 0.1816%

IV. PEKERJAAN ATAP & PLAFOND Pasang Rangka Baja Ringan Galvaniz 53.24 m1 Rp 5,590,200.00 Rp - Rp 5,590,200.00 7.2500% Genteng Keramik 54.30 m2 Rp 2,476,298.88 Rp 434,438.40 Rp 2,910,737.28 3.7750% Pasang Kerpusan sopi-sopi 13.10 m1 Rp 235,500.57 Rp 111,350.00 Rp 346,850.57 0.4498% RangkaPlafond Hollo 2x4 / 3x4 & Penutup Gypsum ex Jaya board 8 27.50 M2 Rp 1,540,000.00 Rp 1,540,000.00 1.9972% RangkaPlafond Hollo 2x4 / 4x4 & Penutup GRC board 4 mm 30.08 M2 Rp 1,654,400.00 Rp 1,654,400.00 2.1456% Pasang listplang 31.75 m1 Rp 1,428,750.00 Rp 1,428,750.00 1.8530%

Page 54 of 77

V. PEKERJAAN KERAMIK LANTAI DAN DINDING Screeding 39.40 m2 Rp 1,239,918.00 Rp 315,200.00 Rp 1,555,118.00 2.0168% Pasang lantai keramik (40 x 40)cm 27.50 m2 Rp 1,793,086.43 Rp 618,750.00 Rp 2,411,836.43 3.1279% Pasang plint keramik (10 x 40)cm + tali air 29.90 m1 Rp 258,859.25 Rp 299,000.00 Rp 557,859.25 0.7235% Pasang Keramik Teras (30 x30) 6.50 m2 Rp 344,513.93 Rp 146,250.00 Rp 490,763.93 0.6365% Pasang keramik lantai kamar mandi + meja dapur (20 x 20)cm 3.48 m2 Rp 270,269.23 Rp 78,300.00 Rp 348,569.23 0.4521% Pasang keramik dinding kamar mandi (20 x 25) cm 15.40 m2 Rp 852,808.00 Rp 385,000.00 Rp 1,237,808.00 1.6053%

VI. PEKERJAAN MEKANIKAL PLUMBING & SANITAIR Pasang Pipa PVC Tipe AW Dia 3/4" 24.00 m1 Rp 213,900.00 Rp 30,000.00 Rp 243,900.00 0.3163% Pasang Pipa PVC Tipe AW Dia 2" 1.50 m1 Rp 20,925.00 Rp 4,500.00 Rp 25,425.00 0.0330% Pasang Pipa PVC Tipe AW Dia 3" 12.80 m1 Rp 297,600.00 Rp 51,200.00 Rp 348,800.00 0.4524% Pasang Pipa PVC Tipe AW Dia 4" 4.10 m1 Rp 154,108.75 Rp 18,450.00 Rp 172,558.75 0.2238% Pasang kloset duduk 1.00 bh Rp 1,216,000.00 Rp 100,000.00 Rp 1,316,000.00 1.7067% Pasang Kloset Duduk Granada Basic 1.00 bh Rp 1,216,000.00 Rp 100,000.00 Rp 1,316,000.00 1.7067% Memasang Kran Air Stainless Steell Dia 1/2" 2.00 bh Rp 59,480.00 Rp 8,000.00 Rp 67,480.00 0.0875% Memasang Kran Air Taman Stainless Steell Dia 1/2" 1.00 bh Rp 120,025.00 Rp 4,000.00 Rp 124,025.00 0.1608% Memasang floor drain 1.00 bh Rp 25,000.00 Rp 15,000.00 Rp 40,000.00 0.0519% Memasang Kran sh6wer + Hand sh6wer 1.00 bh Rp 778,825.00 Rp 25,000.00 Rp 803,825.00 1.0425% Bor jet pump dan Aksesoris - titik Rp 1,772,500.00 Rp - Rp 1,772,500.00 2.2988% Septictang ( 130x70x120cm) & rembesan ( 60x70x120cm) 1.00 titik Rp 258,977.26 Rp 200,000.00 Rp 458,977.26 0.5953%

VII. PEKERJAAN ELEKTRIKAL Titik lampu Taman 1.00 titik Rp 142,000.00 Rp 142,000.00 0.1842% Titik lampu Penerangan 6.00 titik Rp 852,500.00 Rp 852,500.00 1.1056% Stop kontak 6.00 titik Rp 840,000.00 Rp 840,000.00 1.0894% Stop kontak Mesin Pompa 1.00 titik Rp 165,000.00 Rp 165,000.00 0.2140% Arde pertanahan 1.00 titik Rp 160,000.00 Rp 160,000.00 0.2075% MCB dan Box 1.00 titik Rp 260,000.00 Rp 260,000.00 0.3372% Instalasi Kabel Toefur 1.00 titik Rp 150,000.00 Rp 150,000.00 0.1945% Stop kontak TV 1.00 titik Rp 125,000.00 Rp 125,000.00 0.1621%

VIII. PEKERJAAN PENGECATAN Mengecat tembok Inteior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup ) 96.07 m2 Rp 912,665.00 Rp 912,665.00 1.1836% Mengecat tembok Exterior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup ) 96.07 m2 Rp 1,777,295.00 Rp 1,777,295.00 2.3050% Mengecat plafon interior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup ) 27.50 m2 Rp 261,250.00 Rp 261,250.00 0.3388% Mengecat plafon exterior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup ) 30.08 m2 Rp 556,480.00 Rp 556,480.00 0.7217% Mengecat listplang Exterior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup 6.35 m2 Rp 117,475.00 Rp 117,475.00 0.1524% Pernis Bata expose & Bata Start ( coating 2 Lapis Cat Penutup ) 2.30 m2 Rp 46,000.00 Rp 46,000.00 0.0597% Water Proofing Coating Plat beton 4.60 m2 Rp 161,000.00 Rp 161,000.00 0.2088% Water Proofing Coating Kerpusan sopi-sopi & nok 12.00 m1 Rp 180,000.00 Rp 180,000.00 0.2334% Melamik Kusen 7.40 m1 Rp 222,000.00 Rp 222,000.00 0.2879% Melamik Daun Pintu 4.00 Unit Rp 1,240,000.00 Rp 1,240,000.00 1.6082% Melamik Daun Jendela Kaca 18.80 m1 Rp 564,000.00 Rp 564,000.00 0.7315%

IX. PEKERJAAN HALAMAN DAN FINISHING AKHIR Pembuatan Carport 12.14 m2 Rp 294,597.04 Rp 145,680.00 Rp 440,277.04 0.5710% Pemasangan Stepping 3.00 bh Rp 6,551.99 Rp 6,551.99 0.0085% Pembuatan Bak Kontrol 1.00 bh Rp 138,906.25 Rp 9,500.00 Rp 148,406.25 0.1925% Pembuatan Border Taman 1.95 m1 Rp 51,945.65 Rp 39,000.00 Rp 90,945.65 0.1179% Pembersihan Lokasi 38.00 m2 Rp 9,883.80 Rp 38,000.00 Rp 47,883.80 0.0621%

Total Rp 62,919,564 Rp 14,186,804 Rp 77,106,368.09 100% 7,710,636.81 Rp 84,817,005

Harga Per M2 Rp 1,655,778.01 Rp 373,336.94 Rp 2,029,114.95 Rp 2,232,026.44 9.2044%

DAFTAR HARGA UPAH

NO URAIAN SAT HARGA ( Rp ) KETERANGAN

8 Finish canopy beton m2 100,000.00

DAFTAR HARGA MATERIAL

JENIS BARANG BRAND Keramik KOKOH INTI AREBAMA (K I A)Keramik KOKOH INTI AREBAMA (K I A)Keramik KOKOH INTI AREBAMA (K I A)Keramik KOKOH INTI AREBAMA (K I A)Keramik KOKOH INTI AREBAMA (K I A)Keramik KOKOH INTI AREBAMA (K I A)T DUS

ISOLASI UNIBELLSTOP KONTAK BROCOSTOP KONTAK BROCO

FITING BROCOKABEL ETERNAKABEL CLAUSKABEL CLAUS

STOP KONTAK BROCOSTOP KONTAK BROCOSTOP KONTAK BROCO

SAKLAR BROCOSAKLAR BROCOSAKLAR BROCOSAKLAR BROCO

IN BODUSPIPA LISTRIK

KABEL ISACOMKABEL ETERNA

Granit Tile GarudaBOX MCB PRESTO

MCB SHUKAKUMCB SHUKAKUMCB SHUKAKUSISIR

KLEM KABEL SHUKAKUKLEM KABEL SHUKAKUKLEM KABEL SHUKAKU

LAMPU PRIMUSLAMPU VIGAFITING BROCO

DL OSKADL OSKA

THINBET DRYMIXACIAN DRYMIX

SEMEN CONCRETE FILL DRYMIXBATA RINGAN SUPERBATABATA RINGAN SUPERBATA

KLOSET DUDUK AMERICAN STANDARTKLOSET JONGKOK AMERICAN STANDART

KLOSET DUDUK AMERICAN STANDART

GENTENG TEREAL INDONESIANOK TEREAL INDONESIA

GENTENG TEREAL INDONESIACOR BETON HOLCIMCOR BETON HOLCIMCOR BETON HOLCIMCOR BETON HOLCIMCOR BETON HOLCIMCOR BETON HOLCIMGENTENG PiatoGENTENG MoridionalGENTENG NokSEMEN INDOCEMENTSEMEN INDOCEMENTSEMEN INDOCEMENT

BATA PRIMACONALKASMOOTH

AMPLASAMPLAS

ANTI RAYAPANTI RAYAP

WATERPROFINGBAMBUBATAKOBATAKOBENANG BENANG

BESIBESIBESIBESIBESIBESIBESI

PLITUR PROPANDL

DOPDRUM AIR

EMBERACCESORIS PINTUACCESORIS PINTU MORICOACCESORIS PINTU

EXHAUST SEKAIEXHAUST SEKAI

FISERFITING BROCO

FLOOR DRAINFLU

ROOF DRAINFLOOR DRAIN

GEMBOKGERGAJIBODEM

GUNTINGGUNTINGPLITUR PROPAN

IN BODUSIJUK

ISOLASIJIDAR

KABEL ETERNAKABEL ETERNA

KAINROOF DRAIN

KASOKASO

KAWATKAWATKAWATKAWAT

KENIKENIKENIKENIKENIKENIKENIKENIKENIKENIKENIKENIKENIKIKIRKUASKUASKUASKUASKUNCI

LAKBANLAMPU

LEMLEMLEM

LOSTERMATA PISAUMATA BORMATA BOR

MATA GERGAJIMENI

MESINMESIN

METERANMETERANJET PUMPOVERPAL

CANGKULPAKUPAKUPAKUPAKUPAKUPAKUPAKU

PAPANPASIR

PEMBERSIH KACAPEMBERSIH KACA

PENGKIPERNISPILOKPILOKPIPA PIPA PIPA PIPA PIPA PIPA PIPA PIPA PIPA PIPA PIPA PIPA PIPA PIPA

PLASTIKPLU

PORSTEKREDUSERREDUSER

LAMPULAMPUSAKLARSAKLARPLITUR

SAMBUNGAN SELANGSAPU LIDI

SOKSOK

SELANGSEMENSEMENSEMENSEMEN

SEMPROTAN AIRPLITURSENG

SEPATU

SERATPLITURSILTIPSISIRSKOP

SKRUPSAKLAR

STOP KONTAKSTOP KONTAK

STOP KRANTEETEETEETEETEETEETEE

TEMBAKAN TESPENTINERKABEL

JACK kabelTRIPLEKTRIPLEKPLITURPLITUR

PLOK SOKPERNISPLITURPLAMIRPLITURPLITUR

PASIRBATUBATUBATU

SALURAN SINAR BARUSALURAN SINAR BARUSALURAN SINAR BARU

KAYUKAYU

KERAMIK KOKOH INTI AREBAMA (K I A)KERAMIK KOKOH INTI AREBAMA (K I A)

PINTU MORICOKERAMIK HABITAT (MILAN)KERAMIK HABITAT (MILAN)KERAMIK HABITAT (MILAN)KERAMIK ……..KERAMIK HABITAT (MILAN)

WASTAFEL AMERICAN STANDARTSANITER GOSTARSANITER GOSTAR

BATUBATUBATUPASIRBESI WF 150x80BESI CNP 100x50BESI AngkurBESIBESIBESIBESIBESIBESI

PAVING BLOK HCBPAVING BLOK HCBPAVING BLOK HCB

ACCESORIS PINTU SOLIDACCESORIS PINTU SOLIDACCESORIS PINTU SOLID

PLAMBING WAVINPLAMBING WAVINPLAMBING WAVINPLAMBING WAVINPLAMBING WAVINPLAMBING WAVINPLAMBING WAVINPLAMBING RUCIKAPLAMBING RUCIKAPLAMBING RUCIKAPLAMBING RUCIKAPLAMBING RUCIKAPLAMBING RUCIKAPLAMBING RUCIKAPLAMBING RUCIKAPLAMBING RUCIKAPLAMBING RUCIKAPLAMBING RUCIKAPLAMBING RUCIKAPLAMBING RUCIKAPLAMBING RUCIKA

ACCESORIS PINTUACCESORIS PINTU

BATA BATA

WATERPROFSANITER ONDA SANITER ONDA SANITER ONDA SANITER ONDA SANITER ONDA SANITER ONDA SANITER ONDA

CAT MOWILEX

CAT MOWILEX CAT MOWILEX

TERALISTERALIS

BAJA RINGANBAJA RINGANBAJA RINGANMESIN POMPA WASSERMESIN POMPA SHUMITZU

BATU ALAM

BATA MESIN POMPA

deuker

Bak Fiber

KACA

KACA ROOF DECK

Kipas AnginSealentAFURStappingBeton Holcim (K-250)Beton Holcim (K-175)Beton Holcim (K-225)Beton Holcim (K-300)Wastafe

Type 84 & 112 KLOSET DUDUK 3/6 L RI 240 MMKLOSET JONGKOKWASTAFELKran WASTAFELKRAN /SHOWER KRAN/ SHOWER KRAN TEMBOKKRAN TEMBOKKRAN TEMBOKSARINGAN AIRJET SHOWER

DAFTAR HARGA MATERIAL

NAMA BARANG Harga Maret 2011 Harga Tgl 25 Maret 11 Satuan HERO TAUPE 40X40 SPESIAL IMPRESSO 34,300 36,500 DusHERO BEIGE 20X25 SPESIAL IMPRESSO 34,500 36,000 DusKERAMIK LOPEZ BONE 20X20 35,500 37,000 DusKERAMIK TERAS ROCKY BROWN 30X30 IMPRESSO 30,800 32,500 DusKERAMIK TERAS ROCKY ROSE 30X30 30,800 32,500 DusWHITE FLAT WT 20X20 34,500 34,500 DusT Dus 1,000 BhSolasi Kabel Unibell 5,000 5,000 BhStop Kontak TV Nugie 32,500 32,500 BhStop Kontak TV Grasio 27,000 27,000 BhFitting 7,500 7,500 BhKabel 3x4 Eterna 710,000 14,200.0 RollKabel 2x1.5 Claus 195,000 3,900.0 RollKabel 3x2.5 Claus 360,000 7,200.0 RollStop Kontak Nugie 9,500 9,500 BhStop Kontak Grasio 10,000 10,000 BhStop Kontak AC 120,000 120,000 BhSaklar Engkel Nugie 9,000 9,000 BhSaklar Engkel Grasio 10,000 10,000 BhSaklar Seri Nugie 12,000 12,000 BhSaklar Seri Grasio 13,500 13,500 BhInbodus 500 500 BhPipa Listrik 6,000 6,000 BtgKabel TV Isacomm 350,000 7,000.0 m1Kabel 4mm 395,000 7,900.0 m1R 65 15 S 60X60 133,200 92,500 m2isi 4 25,000 BhMCB 6A 17,500 17,500 BhMCB 32A 22,500 22,500 BhMCB 10A 17,500 17,500 BhSisir MCB 35,000 BtgKlem 10mm 5,000 100 Dus Klem 8mm 5,000 100 Dus Klem 12mm 6,000 120 Dus Lampu Primus 20 w 6,500 BhLampu Viga 25 w 15,000 BhFiting Broco Lux 20,000 20,000 BhDL 4' K3 Putih 17,500 BhDL 5' K3 Putih 20,000 Bh

ZakPEREKAT BATA RINGAN T = 2 - 3 MM 45,000 45,000 ZakACIAN ABU-ABU 30 KG 32,000 32,000 ZakSEMEN CONCRETE FILL UK: 40 Kg 90,000 ZakAEROBLOCK UK. 10 x 20 x 60 580,000 M3AEROBLOCK UK . 7.5 X 20 X 60 580,000 M3PROJECTA EL Close Coupled Toilet Warna IVORY 844,113 1,287,440 SetRAPI EX IVORY 93,500 127,655 SetKLOSET DUDUK IVORY GRANADA 3000 CCST 859,650 Set

TEREAL ROMANE 12 TBF 2,850 BhNOK TEREAL 11,000 11,000 BhGENTENG TEREAL ROMANE 12 TBF 2,950 2,950 BhBeton Holcim (K-250) 645,000 M3Beton Holcim (K-250) 630,000 M3Beton Holcim (K-175) 605,000 M3Beton Holcim (K-225) 625,000 M3Beton Holcim (K-225) 616,000 M3Beton Holcim (K-300) 660,000 M3

3,700 Bh 3,500 Bh 8,000 Bh

SEMEN TIGA RODA 50 KG /ZAK 52,500 52,500 ZakSEMEN TIGA RODA 40 KG/ ZAK 42,400 42,400 ZakSEMEN TIGA RODA UK: 40 KG / ZAK green land 38,160 38,160 ZakBata ringan 7,5CM 730,000 6,577 M3Alkasmooth 38,500 KlgAmplas no 100 (taiyo) 325,000 m1Amplas no 240 (Taiyo) 325,000 6,500 m1Anti rayap 25,000 KlgAnti Rayap LENTREK 45,000 KlgAquaprof 40,000 KlgBambu 12,500 BtgBatako htm pres mesin 1,125 1,125 BhBatako Putih 900 BhBenang 1,000 RollBenang JUMBO 2,000 RollBesi 12 ml 50,500 50,500.0 BtgBesi 10 ml 38,000 38,000.0 BtgBesi 13 Ulir 69,500 69,500.0 BtgBesi 16 ml 97,500 97,500.0 BtgBesi 6 ml 17,500 18,300.0 BtgBesi 8 ml 24,000 24,000.0 BtgBesi holo 2x4 cm 12,000 12,000.0 BtgClear glos P 01 44,000 KlgDonlet Listen 4" 19,500 BhDop 4" 6,500 BhDrum air 145,000 BhEmber cor Tebal 5,000 BhEngsel pintu Stenlise 16,500 16,500 BhEngsel pintu pvc 10,000 BhEngsle jendela 12,000 12,000 BhExhaust Dinding SEKAI 10" 172,000 BhExhaust Plafon SEKAI 10" 170,000 BhFiser S6 6,500 BhFitting Segi BROCO 8,250 BhFloor Drain otomatis 25,000 25,000 BhFlu 1" 2,000 BhRoof drain 75,000 75,000 BhFloorDrain PVC 5,500 BhGembok Baja 25,000 BhGergaji Hebel 37,500 BhBodem 5 kg 42,500 Bh

Gunting rumput 50,000 BhGunting rumput Biasa 32,500 BhImpra salak brown 54,000 BhInbo dus 1,250 BhInjuk 12,000 BhIsolasi 5,000 BhJidar Almunium 145,000 BtgKabel 2x1,5 Eterna 245,000 RollKabel 3x1,5 Eterna 315,000 RollKain ball 2,500 KgRoof drain 4" 200,000 BhKaso 4/6 1,450,000 17,400 btgKaso 5/7 1,450,000 27,840 btgKawat ayakan 13,500 MKawat ayam 6,500 MKawat bendrat 260,000 17,333 kgKawat duri 69,000 RollKdd 1/2 inc 2,500 BhKDD Kuningan 1/2 6,000 BhKeni 1 1/4" R 4,850 BhKeni 1" R 2,850 BhKeni 1/2 R 1,850 BhKeni 1/2" W 1,450 BhKeni 2" R 4,250 BhKeni 3" 11,000 BhKeni 3" W 7,500 BhKeni 3/4 " W 1,700 BhKeni 3/4" R 2,100 BhKeni 4" W 9,000 BhKeni 4" Rucika 18,500 BhKikir banco 20,000 BhKuas 2 inc Stamvick hitam 9,000 BhKuas 2" biasa 4,500 4,500 BhKuas 3" stamvick 12,000 12,000 BhKuas lukis 1,000 BhKunci pintu pvc Belucci 45,000 SetLakban kertas 6,500 BHLampu 20 w Philips 12,000 BHLem Isarplas PVC 32,500 BHLem pvc 6,000 BHLem sealand 24,500 BHLoster Semen 5,000 BHMat pisau keramix Bosch 95,000 BHMata Bor Beton 10mm Nachi 40,000 BHMata Bor Beton 6 mm Nachi 20,000 BHMata gg besi 11,000 BHMeni kayu 16,000 KlgMesin gurinda 225,000 setMesin gurinda Makita 420,000 setMeteran 5 m 5,000 BHMeteran 7,5 m 9,000 BH Jet Pump WASSER 1,250,000 SetOverpal 2,500 BH

Pacul ASLI + Gagang 49,000 PsgPaku 10 cm / 25 kg 13,000 13,000 Dus Paku 5 cm / 25 kg 13,000 13,000 Dus Paku 5,7,10 / 25 kg 13,000 13,000 Dus Paku 7 cm / 25 kg 13,000 13,000 Dus Paku Beton 4 cm 11,000 11,000 KotakPaku beton 5 cm 11,000 11,000 KotakPaku triplek 16,750 16,750 KgPapan Cor 10,000 10,000 lbrPasir hitam 185,714 185,714 m3Pembersih Kaca 14,000 BhPembersih Kaca Refill 8,000 BhPengki plastik 8,000 BhPernis batu alam stone care 55,000 KlgPilok blak 19,000 BhPilok merah 19,000 KlgPipa 1 1/4" Wavin 36,500 40,515 m1Pipa 1" WAVIN 24,500 27,195 m1Pipa 2" Wavin 34,000 37,740 m1

39,100 43,401 m1Pipa 3" AW abu2 Maspion 42,500 47,175 m1Pipa 3" WAVIN 53,000 58,830 m1Pipa 3/4" WAVIN 18,500 20,535 m1Pipa 4" WAVIN 83,000 92,130 m1Pipa 1/2" 13,000 14,430 m1Pipa 6" Wapin 175,000 194,250 m1Pipa listrik 5,000 5,550 m1Pipa pvc 1 inc Wavin D 36,500 40,515 m1Pipa pvc 1/4 inc Wavin D 36,500 40,515 m1Pipa pvc 2 inc Wavin D 36,500 40,515 m1Plastik cor bening 180,000 BtgPlu 1/2" 2,000 BhPortek Pembersih lantai 15,000 15,000 BHReduser 1/2" x 3/4" 2,000 BhReduser 2x3 inc 6,750 BhTL 1x18w Philips 35,000 35,000 BHTL 2x18w Philips 50,000 50,000 BHSaklar Engkel BROCO NG 11,000 BhSaklar Seri BROCO NG 14,000 BhSalak brown 54,000 54,000 KlgSambungan selang 5,000 BhSapu lidi 15,000 BhSdd 1 inc 2,750 BhSdd 11/4 inc 3,800 BhSelang westavel 40 cm Kuningan 22,500 BhSemen gresik 40 kg 42,500 42,500 ZakSemen 3 Roda 50kg 54,500 54,500 ZakSemen 40 kg 3 Roda 43,000 43,000 ZakSemen Putih 6,000 6,000 KgSemprotan air 27,500 BhSending seler 43,500 43,500 KlgSeng gelombang 39,500 LbrSepatu BOOT 30,000 Bh

Pipa 2½" Wavin

Serat aqua prof 2,000 LbrShp brown 38,500 KlgSiltip ONDA 2,000 2,000 BhSisir MCB 1 Phase 2,500 2,500 BtgSkop Carmen Tebal 45,000 LtrSkup gibson 45,000 BhSteker broco 9,000 BhStop KOntak BROCO NG 11,000 BhStop Kontak Tutup BROCO 17,500 BhStop kran 3/4" Onda 20,000 BhTe 1/2" 2,250 BhTe 3/4" 2,700 BhTee 2" Rucika 5,800 BhTee 3" 14,750 BhTee 3/4 inc 2,000 BhTee dus putih 3,000 BhTee dus hitam 2,500 BhTembakan selen 25,000 BhTespen Philips 5,000 BhTiner impala 17,000 17,000 KLGTata Suara 3,500.0 m1Tata Suara 25,000.0 m1Triplek 9 mm 98,500 98,500.0 LbrTriplek 4 mm 51,000 51,000.0 LbrUltran p01 Clear Gloss 44,000 KlgUltran shp brown 38,500 KlgV sok 1/2 x 3/4 inc 2,000 BhVernis batu alam 42,500 BhWood filler 29,000 KlgPlamir kayu 16,000 KlgPlitur Impra 38,500 38,500 KlgImpra Kamper 117,000 23,400 kgPROYEK GREEN LANDPASIR HITAM CILEUNGSI 191,500 8 M3 /TrukBATU BELAH 1,300,000 162,500 8 M3 /TrukSPLIT 1/2 1,600,000 200,000 8 M3 /TrukLIMSTONE 950,000 118,750 7 M3 /Truk BUIS BETON D. 80 200,000 bh BUIS BETON D. 60 115,000 bh BUIS BETON D. 40 50,000 bh Papan Cor 950,000 1 M3Kaso 4/6 1,350,000 1,350,000 1 M3HERO BEIGE 20X25 SPESIAL IMPRESSO 37,500 37,500 Dus HERO TAUPE 40X40 SPESIAL IMPRESSO 38,500 38,500 Dus PINTU PVC 250,000 250,000 SetCANTIVA BONE 25X50 74,000 Dus CANTIVA BONE 25X25 67,000 Dus DELANO BOERDEUX 25X25 84,500 Dus Lantai 60x60 120,000 120,000 m2AGREA GREEN 20X20 67,000 67,000 Dus STUDIO 45 WALL HUNG LAVATORY 512,600 SetBAK CUCI PIRING 95,000 95,000 bhBAK CUCI PIRING PAKAI SAYAP 135,000 135,000 bh

ABU BATU 1,200,000 150,000 8 M3 /TrukSIRDAM 950,000 118,750 8 M3 /TrukTelor 25,000 25,000 sakPASIR PUTIH LAMPUNG 270,000 264,000 M3WF 150x80 10,000 10,000.0 kgCNP 100x50 10,000 10,000.0 kgAngkur 16mm 25,000 25,000.0 kgBESI 6 MM POLOS 18,300 18,300.0 BtgBESI 8 MM POLOS 30,350 30,350.0 BtgBESI 10 MM POLOS 48,100 48,100.0 BtgBESI 12 MM POLOS 69,300 69,300.0 BtgBESI 13 MM ULIR 81,100 81,100.0 BtgBESI 16 MM ULIR 123,250 123,250.0 BtgHollandish 6 cm Hitam 53,000 M3Hollandish 6 cm Abu-abu 43,000 M3Topi Uskup 6 cm Merah 3,250 BhLever Handle SOLID HRE 61.41 US32D 135,000 BhLockcase SOLID LC 101 WL-40 SN 75,000 BhDouble Cyl SOLID DC 02-60 MK US26 62,000 62,000 BhPIPA 2" 29,036 BtgPIPA 3" 49,747 BtgPIPA 4" 78,251 BtgPIPA 1 " 21,310 BtgPIPA 1/2" 11,319 BtgPIPA 3/4" 15,568 BtgPIPA 1 1/2" 22,597 BtgKDD 1/2 KUNINGAN 3,205 BhSDD 1X 1/2 1534 BhSDL 1X3/4 1134 BhKENI 3" 7878 BhKENI 4" 16038 BhKENI 4" 45 13014 BhY 3" 45 13815 BhKENI 1/2" 982 BhKENI 1" 2067 BhTEE 1/2 1336 BhKENI 2' 3184 BhKENI 3/4" 1279 BhLEM PIPA 27500 BhKENI 3" 45 7235 BhhaK angin / rembucis 15,000 15,000 BhGrendel 15,000 15,000 BhBATA STAR 1,750 1,750.0 BhBATA STAR 1,550 1,550.0 BhWATERPROOFING 35,000 M3SHOWER SO 232 ONDA 49,300 49,300 BhKRAN SHOWER K 406 ONDA 50,800 50,800 BhVlok ring 1/2-3/4 15,000 15,000 BhJET SHOWER F75 WCS ONDA 36,500 36,500 BhKRAN BC I/2 ONDA 9,375 9,375 BhKRAN BEBEK DAPUR CLS 05 32,800 32,800 BhKRAN ANGSA DAPUR V 632 CA 38,000 38,000 BhCAT INTERIOR 9,500 M3

CAT EXTERIOR 18,500 M3COTING BATU ALAM 20,000 M3TERALIS 300,000 M3KANOPI 350,000 M3BAJA RINGAN ( BAHAN + UPAH ) 105,000 105,000 M2BAJA RINGAN 105,000 M3BAJA RINGAN 105,000 M3JET PUMP WASSER 1,080,000 1,080,000 SetSEMI JET PUMP SHUMITZU 500,000 500,000 SetBATU KUPANG 15 KG 25,000 KrgBATU ALAM HITAM PURWAKARTA 40,000 MMerah 450.0 bhWATER STOP 25,000 BH

rumah pompa / cecker palt 50,000 Fiber 120,000 bh

TAMPRAD f M2

ASESORIS PINTU 6,500,000 bh75000 M2

Panasonik / KDK 550,000.0 bhClear 35,000.0 AFUR Zinc 35,000.0 Stapping Finish batu jagung 30 x 30 20,000.0 Beton Holcim (K-250) 630,000 m3Beton Holcim (K-175) 605,000 m3Beton Holcim (K-225) 665,000 m3Beton Holcim (K-300) 660,000 m3

450,000.0

PREVIA 240 ST DUAL FLUSH CCST 1 1,219,900 RAPI EX SQUAT WHITE 1 116,050 STUDIO 45 WALL HUNG LAVATORY 1 512,600 Ex Amstard 1 135,575 AGATE EXPOSED SHOWER ONLY MONO A 2612-10A 1 672,375 SAGA S/L IN WALL BATH & SHOWER MIXER WF 1521.601.50 1 763,675 TP 0009-B 609 C WALL TAP CHROME 1/2 " 1 108,900 TP 0008-B 609 C GARDEN WALL TAP CHROME 1/2 " 1 113,025 TP 0008-B 609 A GARDEN WALL TAP CHROME 1/2 " 1 99,000 IN 23 FLOOR DRAIN ROUND 1 138,600 IN 404 N JET WASHER WHITE 1 115,500

### 957,600.00 ### ### 211,000.00 94,950.00 116,050.00 127,655.00

Beton Holci 630,000 baru 13 ###Beton Holci 605,000 Beton Holci 625,000 baruBeton Holci 660,000

Beton Holci 625,000 baruBeton Holci 625,000 baruBeton Holci 625,000 baru

0.009 111.111111

0.012 0.019

Kusen J 1 bh 1 bh 300000 25000 300000Kusen J 2 bh 1 bh 500000 25000 500000Kusen J 3 bh 2 bh 750000 25000 1500000Kusen J 4 + bh 1 bh 300000 25000 300000Kusen J 5 bh 1 bh 300000 25000 300000Daun Jendelabh 1 bh 425000 30000 425000Daun Jendelabh 1 bh 850000 30000 850000Daun Jendelabh 2 bh 1275000 30000 2550000

Daun Jendelabh 1 bh 500000 30000 500000

Kusen P1 bh 1 bh 300000 25000 300000Kusen P2 bh 4 bh 1200000 25000 4800000Kusen PJ bh 1 bh 465000 25000 465000Kusen P5 bh 1 bh 775000 35000 775000Daun Pintu P bh 1 bh 700000 30000 700000Daun Pintu P bh 4 bh 250000 30000 1000000Daun Pintu d bh 1 bh 650000 30000 650000Daun Pintu + bh 1 bh 4850000 40000 4850000

8 M3 /Truk8 M3 /Truk8 M3 /Truk7 M3 /Truk

### 957,600.00 ### ###

8 M3 /Truk8 M3 /Truk

272,000

HARGA NAIK 46,875 2,425 48,450 2,350 48,450 (33,450) 34,600 1,900 8,800 575 30,500 2,300 36,000 2,000

2,218,000 211,000 932,000 246,500 1,222,500 1,388,500 198,000 205,500 180,000 252,000 210,000 -

2500025000500002500025000300003000060000

30000

25000100000

250003500030000

1200003000040000

Documents

VReview RAB Unit T38bzxgasGSscdsdsafsgsrgjgjjgjgjgjgjgjggjgjgjjgjgjSFKSLkfjalioehfgislughW Review RAB Unit T38bzxgasGSscdsdsafsgsrgjgjjgjgjgjgjgjggjgjgjjgjgjSFKSLkfjalioehfgislughW