Rab de Casa Villa
Content
TIME SCHEDULE
KOMPLEK PERUMAHAN ATRIA RESIDENCE
JALAN SETIA BUDI HELVETIA - MEDAN
PERIODE : 01 NOVEMBER 2011 S/D 30 OKTOBER 2012
KONTRAKTOR
NO
BOBOT
ITEM PEKERJAAN
URUT
I
II
IV
(%)
2011
4
0.0475
0.0475 0.0475 0.0475 0.0475
I
II
III
2011
IV
T
II
III
2011
IV
I
II
III
MARET
IV
I
2012
II
III
2012
APRIL
IV
I
II
III
2012
MEI
IV
I
II
III
2012
JUNI
IV
I
II
III
2012
JULI
IV
I
II
III
2012
AGUSTUS
IV
I
II
III
SEPTEMBER
IV
I
2012
II
III
IV
2012
Ls
2 Bowplank & Pengukuran
Ls
1.00
0.3324
4
0.0831
3 Direksikeet
Ls
1.00
0.4274
1
0.4274
0.4274
4 Pembuatan Sumur Bor Untuk Kerja
Ls
1.00
0.2374
1
0.2374
0.2374
5 Pengadaan Listrik Kerja
Ls
1.00
0.3799
48
0.0079
0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079
m3
10.80
0.4615
4
0.1154
0.1154 0.1154 0.1154 0.1154
3
2.70
0.0769
3
0.0256
3
m
0.45
0.0641
4
0.0160
0.0160 0.0160 0.0160 0.0160
1 Cor Pondasi Tapak 1 : 2 : 3
m3
2.70
3.2692
4
0.8173
0.8173 0.8173 0.8173 0.8173
2 Cor Pondasi Tapak Teras 1 : 2 : 3
m3
0.38
0.4601
4
0.1150
0.1150 0.1150 0.1150 0.1150
3
m
1.77
2.2692
6
0.3782
1 Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Teras )
m3
0.56
0.7179
10
0.0718
0.0718 0.0718 0.0718 0.0718 0.0718 0.0718 0.0718 0.0718 0.0718 0.0718
2 Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Kamar)
3
1.84
2.3590
10
0.2359
0.2359 0.2359 0.2359 0.2359 0.2359 0.2359 0.2359 0.2359 0.2359 0.2359
3
0.70
0.8974
8
0.1122
0.1122 0.1122 0.1122 0.1122 0.1122 0.1122 0.1122 0.1122
3
m
0.50
0.6410
11
0.0583
0.0583 0.0583 0.0583 0.0583 0.0583 0.0583 0.0583 0.0583 0.0583 0.0583 0.0583
5 Cor Balok Diatas Kusen 1 : 2 : 3 (15cmx20cm)
m3
0.05
0.0641
8
0.0080
0.0080 0.0080 0.0080 0.0080 0.0080 0.0080 0.0080 0.0080
6 Relief Beton
m'
13.90
1.2870
6
0.2145
1.00
0.1899
0.0831 0.0831 0.0831 0.0831
PEKERJAAN TANAH
m
0.0256 0.0256 0.0256
PEKERJAAN PONDASI
3 Cor Sloof 1 : 2 : 3 (20cmx30cm)
0.3782 0.3782 0.3782 0.3782 0.3782 0.3782
PEKERJAAN BATU & BETON
3 Cor Kolom Structure 1 : 2 : 3 (15cmx50cm-Belakang)
4 Cor Kolom Praktis 1 : 2 : 3
(15cmx15cm)
m
m
0.2145 0.2145 0.2145 0.2145 0.2145 0.2145
7 Pasangan Bata 1 : 3
2
m
6.50
0.3951
10
0.0395
0.0395 0.0395 0.0395 0.0395 0.0395 0.0395 0.0395 0.0395 0.0395 0.0395
8 Pasangan Bata 1 : 4
m2
96.20
5.4815
10
0.5481
0.5481 0.5481 0.5481 0.5481 0.5481 0.5481 0.5481 0.5481 0.5481 0.5481
2
13.00
0.4815
10
0.0481
0.0481 0.0481 0.0481 0.0481 0.0481 0.0481 0.0481 0.0481 0.0481 0.0481
0.6477 0.6477 0.6477 0.6477 0.6477 0.6477 0.6477 0.6477 0.6477 0.6477
9 Plesteran + Acian 1 : 3
m
2
192.40
6.4773
10
0.6477
m3
2.70
0.8974
8
0.1122
0.1122 0.1122 0.1122 0.1122 0.1122 0.1122 0.1122 0.1122
2
30.10
1.8580
8
0.2323
0.2323 0.2323 0.2323 0.2323 0.2323 0.2323 0.2323 0.2323
3 Keramik Lantai 40x40 Teras Depan
2
m
2.55
0.1574
8
0.0197
0.0197 0.0197 0.0197 0.0197 0.0197 0.0197 0.0197 0.0197
4 Keramik Lantai 40x40 Teras Belakang
m2
9.60
0.5926
8
0.0741
0.0741 0.0741 0.0741 0.0741 0.0741 0.0741 0.0741 0.0741
2
9.53
0.5883
8
0.0735
0.0735 0.0735 0.0735 0.0735 0.0735 0.0735 0.0735 0.0735
2
2.90
0.1721
8
0.0215
0.0215 0.0215 0.0215 0.0215 0.0215 0.0215 0.0215 0.0215
2
8.95
0.5525
8
0.0691
0.0691 0.0691 0.0691 0.0691 0.0691 0.0691 0.0691 0.0691
2
m
4.48
0.2765
8
0.0346
0.0346 0.0346 0.0346 0.0346 0.0346 0.0346 0.0346 0.0346
1 Pasang Rangka Plafond ( Puring )
m2
45.15
0.9647
10
0.0965
2 Plafond Gypsum t = 9mm
m2
45.15
1.3935
10
0.1394
10 Plesteran + Acian 1 : 4
m
PEKERJAAN LANTAI
1 Rabat beton t = 6cm 1 : 3 : 5
2 Keramik Lantai 40x40 K.Tidur + R.tamu
5 Keramik Lantai 40x40 Tangga
6 Keramik Lantai 20x20 K.Mandi
7 Keramik Dinding 20x25 K.Mandi
8 Keramik Meja
VI
III
PEBRUARI
PEKERJAAN PERSIAPAN
3 Urugan Pasir Bawah Pondasi t. 5 cm
V
II
JANUARI
1 Pembersihan Site
2 Urugan Tanah Kembali
IV
KERJA
I
DESEMBER
PEKERJAAN LANTAI SATU
1 Galian Tanah
III
NOVEMBER
BOBOT
SATUAN VOLUME RENCANA MINGGU MINGGU
(%)
A
TOTAL
20x20 Dapur
m
m
m
m
PEKERJAAN PLAFOND
0.0965 0.0965 0.0965 0.0965 0.0965 0.0965 0.0965 0.0965 0.0965 0.0965
0.1394 0.1394 0.1394 0.1394 0.1394 0.1394 0.1394 0.1394 0.1394 0.1394
VIII
PEKERJAAN CAT
m2
21.90
0.3952
8
0.0494
0.0494 0.0494 0.0494 0.0494 0.0494 0.0494
2 Cat Dinding Dalam ( Putih )
2
m
107.75
1.5349
8
0.1919
0.1919 0.1919 0.1919 0.1919 0.1919 0.1919
3 Cat Dinding Luar ( Putih )
m2
2.78
0.0396
8
0.0050
0.0050 0.0050 0.0050 0.0050 0.0050 0.0050
4 Cat Dinding Luar ( Grey )
2
51.06
0.7274
8
0.0909
0.0909 0.0909 0.0909 0.0909 0.0909 0.0909
2
22.02
0.3137
8
0.0392
0.0392 0.0392 0.0392 0.0392 0.0392 0.0392
2
m
45.15
0.6432
8
0.0804
0.0804 0.0804 0.0804 0.0804 0.0804 0.0804
m2
11.41
0.8127
8
0.1016
2
11.41
0.6231
8
0.0779
0.0779 0.0779 0.0779 0.0779 0.0779 0.0779 0.0779 0.0779
0.0210 0.0210 0.0210 0.0210
1 Cat Kusen, Daun Pintu & Jendela ( Putih )
5 Cat Dinding Luar ( Dark Grey )
6 Cat Plafond ( Putih )
IX
XI
m
3 List Plank GRC t.15 cm
m'
6.00
0.0840
4
0.0210
1 Kusen Pintu P1
Set
2.00
0.3799
9
0.0422
0.0422 0.0422 0.0422 0.0422 0.0422 0.0422 0.0422 0.0422 0.0422
2 Kusen Pintu P2
Set
1.00
0.1899
9
0.0211
0.0211 0.0211 0.0211 0.0211 0.0211 0.0211 0.0211 0.0211 0.0211
3 Kusen Jendela J1
Set
1.00
0.2374
8
0.0297
0.0297 0.0297 0.0297 0.0297 0.0297 0.0297 0.0297 0.0297
4 Kusen Jendela J3
Set
1.00
0.1425
8
0.0178
0.0178 0.0178 0.0178 0.0178 0.0178 0.0178 0.0178 0.0178
5 Kusen Jendela V1
Set
1.00
0.0712
6
0.0119
0.0119 0.0119 0.0119 0.0119 0.0119 0.0119
6 Daun Pintu P1
Set
2.00
0.6648
8
0.0831
0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831
7 Daun Pintu P2
Set
2.00
0.6648
8
0.0831
0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831
8 Daun Pintu PKM
Set
1.00
0.1899
8
0.0237
0.0237 0.0237 0.0237 0.0237 0.0237 0.0237 0.0237 0.0237
9 Daun Jendela J1 + Kaca Clear t. 5 cm
Set
2.00
0.4748
8
0.0594
0.0594 0.0594 0.0594 0.0594 0.0594 0.0594 0.0594 0.0594
10 Daun Jendela J3 + Kaca Clear t. 5 mm
Set
1.00
0.1899
8
0.0237
0.0237 0.0237 0.0237 0.0237 0.0237 0.0237 0.0237 0.0237
11 Daun Jendela V1 + Kaca Clear t. 5 mm
Set
1.00
0.0950
8
0.0119
0.0119 0.0119 0.0119 0.0119 0.0119 0.0119 0.0119 0.0119
12 Engsel Nylon ARCH 4" u/pintu
Bh
12.00
0.0741
8
0.0093
0.0093 0.0093 0.0093 0.0093 0.0093 0.0093 0.0093 0.0093
13 Engsel Nylon ARCH 3" u/jendela
Bh
8.00
0.0494
8
0.0062
0.0062 0.0062 0.0062 0.0062 0.0062 0.0062 0.0062 0.0062
14 Hak Angin Ex SAKURA u/jendela
Bh
8.00
0.0836
8
0.0104
0.0104 0.0104 0.0104 0.0104 0.0104 0.0104 0.0104 0.0104
15 Grendel Ex KODOK u/jendela
Bh
4.00
0.0285
8
0.0036
0.0036 0.0036 0.0036 0.0036 0.0036 0.0036 0.0036 0.0036
16 Kunci Tanam Ex KODAI
Bh
3.00
0.2778
8
0.0347
0.0347 0.0347 0.0347 0.0347 0.0347 0.0347 0.0347 0.0347
17 Espanyolet
Set
1.00
0.0261
8
0.0033
0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033
m1
30.10
0.2573
7
0.0368
1
69.56
0.9909
15
0.0661
0.0661 0.0661 0.0661 0.0661 0.0661 0.0661 0.0661 0.0661 0.0661
0.0661 0.0661 0.0661 0.0661 0.0661 0.0661
0.0216 0.0216 0.0216 0.0216 0.0216 0.0216 0.0216 0.0216 0.0216
0.0216 0.0216 0.0216 0.0216 0.0216 0.0216
PEKERJAAN PINTU & JENDELA
PEKERJAAN PLUMBING
2 Instalasi Air Kotor ᴓ 4" Klas D
3 Instalasi Air Limbah ᴓ 3" Klas D
4 Floor Drain ᴓ 3"
B
I
0.1016 0.1016 0.1016 0.1016 0.1016 0.1016 0.1016 0.1016
2 Atap Genteng Metal
1 Instalasi Air Bersih ᴓ ½" Klas AW
XII
m
PEKERJAAN ATAP
1 Rangka Atap Baja Ringan
X
m
m
0.0368 0.0368 0.0368 0.0368 0.0368 0.0368 0.0368
1
26.25
0.3241
15
0.0216
1
1.00
0.0166
7
0.0024
0.0024 0.0024 0.0024 0.0024 0.0024 0.0024 0.0024
1
2.00
0.0475
7
0.0068
0.0068 0.0068 0.0068 0.0068 0.0068 0.0068 0.0068
0.0950 0.0950 0.0950 0.0950 0.0950 0.0950 0.0950
m
m
5 Kran Air ᴓ ½" Ex SKL
m
8 Closed Duduk Ex Tidy
Set
1.00
0.6648
7
0.0950
9 Bak Cuci Piring Dapur Ex BENOTTI
Ls
1.00
0.1662
3
0.0554
0.0554 0.0554 0.0554
10 Septitank Dan Resapan
Bh
1.00
0.7123
7
0.1018
0.1018 0.1018 0.1018 0.1018 0.1018 0.1018
11 Bak Kontrol 30cmx 30cm
Bh
2.00
0.0855
7
0.0122
0.0122 0.0122 0.0122 0.0122 0.0122 0.0122
1 Box Skring + MCB Ex CAMRY
Set
1.00
0.1899
11
0.0173
2 Arde
Set
1.00
0.0807
11
0.0073
3 Instalasi Titik Lampu
Ttk
10.00
1.3010
15
0.0867
0.0867 0.0867 0.0867 0.0867
0.0867 0.0867 0.0867 0.0867 0.0867 0.0867 0.0867 0.0867 0.0867 0.0867 0.0867
4 Instalasi Stop Kontak Ex SUNFREE
Bh
4.00
0.5128
15
0.0342
0.0342 0.0342 0.0342 0.0342
0.0342 0.0342 0.0342 0.0342 0.0342 0.0342 0.0342 0.0342 0.0342 0.0342 0.0342
5 Saklar Tunggal Ex SUNFREE
Bh
2.00
0.0085
15
0.0006
0.0006 0.0006 0.0006 0.0006
0.0006 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006
6 Saklar Ganda Ex SUNFREE
Bh
4.00
0.0228
15
0.0015
0.0015 0.0015 0.0015 0.0015
0.0015 0.0015 0.0015 0.0015 0.0015 0.0015 0.0015 0.0015 0.0015 0.0015 0.0015
m3
0.41
0.5451
10
0.0545
PEKERJAAN ELECTRICAL
0.0173 0.0173 0.0173 0.0173 0.0173 0.0173 0.0173 0.0173 0.0173 0.0173 0.0173
0.0073 0.0073 0.0073 0.0073 0.0073 0.0073 0.0073 0.0073 0.0073 0.0073 0.0073
PEKERJAAN LANTAI DUA
PEKERJAAN BATU & BETON
1 Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Teras )
0.0545 0.0545 0.0545 0.0545 0.0545 0.0545 0.0545 0.0545 0.0545 0.0545
2 Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Kamar)
3 Cor Kolom Structure 1 : 2 : 3 (15cmx50cm-Belakang)
4 Cor Kolom Praktis 1 : 2 : 3
(15cmx15cm)
5 Cor Balok 20 x 30cm 1 : 2 : 3
6 Cor Balok 15 x 30cm 1 : 2 : 3
7 Cor Plat Lantai t. 10 cm 1 : 2 : 3
8 Cor Tangga 1 : 2 : 3
9 Cor Balok diatas Kusen 1 : 2 : 3 (15cmx20cm)
0.1901 0.1901 0.1901 0.1901 0.1901 0.1901 0.1901 0.1901 0.1901 0.1901
0.51
0.6781
10
0.0678
0.0678 0.0678 0.0678 0.0678 0.0678 0.0678 0.0678 0.0678 0.0678 0.0678
3
m
0.15
0.1994
10
0.0199
0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199
m3
1.94
2.5793
10
0.2579
0.2579 0.2579 0.2579 0.2579 0.2579 0.2579 0.2579 0.2579 0.2579 0.2579
3
0.06
0.0798
10
0.0080
0.0080 0.0080 0.0080 0.0080 0.0080 0.0080 0.0080 0.0080 0.0080 0.0080
3
3.15
4.1880
10
0.4188
0.4188 0.4188 0.4188 0.4188 0.4188 0.4188 0.4188 0.4188 0.4188 0.4188
3
0.81
1.0769
10
0.1077
0.1077 0.1077 0.1077 0.1077 0.1077 0.1077 0.1077 0.1077 0.1077 0.1077
3
0.05
0.0665
8
0.0083
m
m
m
m
m
0.0083 0.0083 0.0083 0.0083 0.0083 0.0083 0.0083 0.0083
2.44
3.2441
6
11 Relief Beton
m'
10.90
1.0093
8
0.1262
2
102.70
5.8519
10
0.5852
0.5852 0.5852 0.5852 0.5852 0.5852 0.5852 0.5852 0.5852 0.5852 0.5852
0.6915 0.6915 0.6915 0.6915 0.6915 0.6915 0.6915 0.6915 0.6915 0.6915
m
0.5407 0.5407 0.5407 0.5407 0.5407 0.5407
0.1262 0.1262 0.1262 0.1262 0.1262 0.1262 0.1262 0.1262
2
m
205.40
6.9149
10
0.6915
m2
25.69
1.5858
8
0.1982
0.1982 0.1982 0.1982 0.1982 0.1982 0.1982 0.1982 0.1982
2
2.50
0.1543
8
0.0193
0.0193 0.0193 0.0193 0.0193 0.0193 0.0193 0.0193 0.0193
2
3.70
0.2196
8
0.0275
0.0275 0.0275 0.0275 0.0275 0.0275 0.0275 0.0275 0.0275
2
m
10.65
0.6574
8
0.0822
0.0822 0.0822 0.0822 0.0822 0.0822 0.0822 0.0822 0.0822
m2
35.50
0.7585
10
0.0759
2
m
35.50
1.0957
10
0.1096
m2
19.30
0.3482
8
0.0435
0.0435 0.0435 0.0435 0.0435 0.0435 0.0435
2
107.75
1.5349
8
0.1919
0.1919 0.1919 0.1919 0.1919 0.1919 0.1919
2
5.56
0.0792
8
0.0099
0.0099 0.0099 0.0099 0.0099 0.0099 0.0099
0.0909 0.0909 0.0909 0.0909 0.0909 0.0909
PEKERJAAN LANTAI
3 Keramik Lantai 20x20 K.Mandi
4 Keramik Dinding 20x25 K.Mandi
m
m
PEKERJAAN PLAFOND
1 Pasang Rangka Plafond ( Puring )
2 Plafond Gypsum t = 9mm
0.0759 0.0759 0.0759 0.0759 0.0759 0.0759 0.0759 0.0759 0.0759 0.0759
0.1096 0.1096 0.1096 0.1096 0.1096 0.1096 0.1096 0.1096 0.1096 0.1096
PEKERJAAN CAT
1 Cat Kusen, Daun Pintu & Jendela ( Putih )
2 Cat Dinding Dalam ( Putih )
3 Cat Dinding Luar ( Putih )
m
m
2
51.06
0.7274
8
0.0909
2
22.02
0.3137
8
0.0392
0.0392 0.0392 0.0392 0.0392 0.0392 0.0392
2
m
35.50
0.5057
8
0.0632
0.0632 0.0632 0.0632 0.0632 0.0632 0.0632
1 Kusen Pintu P1
Set
2.00
0.3799
7
0.0543
0.0543 0.0543 0.0543 0.0543 0.0543 0.0543 0.0543
2 Kusen Pintu P3
Set
1.00
0.1899
7
0.0271
0.0271 0.0271 0.0271 0.0271 0.0271 0.0271 0.0271
3 Kusen Jendela J1
Set
1.00
0.2374
6
0.0396
0.0396 0.0396 0.0396 0.0396 0.0396 0.0396
4 Kusen Jendela J2
Set
1.00
0.1899
6
0.0317
0.0317 0.0317 0.0317 0.0317 0.0317 0.0317
5 Kusen Jendela V1
Set
1.00
0.0712
4
0.0178
0.0178 0.0178 0.0178 0.0178
6 Daun Pintu P1
Set
2.00
0.6648
8
0.0831
0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831
7 Daun Pintu P3
Set
2.00
0.6648
8
0.0831
0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831
8 Daun Pintu PKM
Set
1.00
0.1899
8
0.0237
0.0237 0.0237 0.0237 0.0237 0.0237 0.0237 0.0237 0.0237
9 Daun Jendela J1 + Kaca Clear t. 5 mm
Set
2.00
0.4748
8
0.0594
0.0594 0.0594 0.0594 0.0594 0.0594 0.0594 0.0594 0.0594
10 Daun Jendela J2 + Kaca Clear t. 5mm
Set
2.00
0.3799
8
0.0475
0.0475 0.0475 0.0475 0.0475 0.0475 0.0475 0.0475 0.0475
11 Daun Jendela V1 + Kaca Clear t. 5 mm
Set
1.00
0.0950
8
0.0119
0.0119 0.0119 0.0119 0.0119 0.0119 0.0119 0.0119 0.0119
12 Engsel Nylon ARCH 4" u/pintu
Bh
12.00
0.0741
8
0.0093
0.0093 0.0093 0.0093 0.0093 0.0093 0.0093 0.0093 0.0093
13 Engsel Nylon ARCH 3" u/jendela
Bh
10.00
0.0617
8
0.0077
0.0077 0.0077 0.0077 0.0077 0.0077 0.0077 0.0077 0.0077
14 Hak Angin Ex SAKURA u/jendela
Bh
10.00
0.1045
8
0.0131
0.0131 0.0131 0.0131 0.0131 0.0131 0.0131 0.0131 0.0131
15 Grendel Ex KODOK u/jendela
Bh
5.00
0.0356
8
0.0045
0.0045 0.0045 0.0045 0.0045 0.0045 0.0045 0.0045 0.0045
16 Kunci Tanam Ex KODAI
Bh
3.00
0.2778
8
0.0347
0.0347 0.0347 0.0347 0.0347 0.0347 0.0347 0.0347 0.0347
17 Espanyolet
Set
1.00
0.0261
8
0.0033
0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033
m1
7.00
0.0598
7
0.0085
0.0085 0.0085 0.0085 0.0085 0.0085 0.0085 0.0085
1
1.00
0.0142
7
0.0020
0.0020 0.0020 0.0020 0.0020 0.0020 0.0020
1
20.40
0.2519
6
0.0420
0.0420 0.0420 0.0420 0.0420 0.0420 0.0420
4 Cat Dinding Luar ( Grey )
5 Cat Dinding Luar ( Dark Grey )
6 Cat Plafond ( Putih )
VI
0.1901
m
2 Keramik Lantai 40x40 Teras Depan
V
10
10 Cor Talang Beton 1 : 2 : 3
1 Keramik Lantai 40x40 K.Tidur + R.tamu
IV
1.9012
0.5407
13 Plesteran + Acian 1 : 4
III
1.43
3
3
12 Pasangan Bata 1 : 4
II
m3
m
m
PEKERJAAN PINTU & JENDELA
PEKERJAAN PLUMBING
1 Instalasi Air Bersih ᴓ ½" Klas AW
2 Instalasi Air Kotor ᴓ 4" Klas D
3 Instalasi Air Limbah ᴓ 3" Klas D
m
m
m1
1.00
0.0166
7
0.0024
0.0024 0.0024 0.0024 0.0024 0.0024 0.0024 0.0024
5 Kran Air ᴓ ½" Ex SKL
1
m
1.00
0.0237
7
0.0034
0.0034 0.0034 0.0034 0.0034 0.0034 0.0034 0.0034
6 Closed Duduk Ex Tidy
Set
1.00
0.6648
7
0.0950
0.0950 0.0950 0.0950 0.0950 0.0950 0.0950 0.0950
1 Instalasi Titik Lampu
Ttk
5.00
0.6505
16
0.0407
0.0407 0.0407 0.0407 0.0407
0.0407 0.0407 0.0407 0.0407 0.0407 0.0407 0.0407 0.0407 0.0407 0.0407 0.0407 0.0407
2 Instalasi Stop Kontak Ex SUNFREE
Bh
2.00
0.2564
16
0.0160
0.0160 0.0160 0.0160 0.0160
0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160
3 Saklar Tunggal Ex SUNFREE
Bh
3.00
0.0128
16
0.0008
0.0008 0.0008 0.0008 0.0008
0.0008 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008
4 Saklar Ganda Ex SUNFREE
Bh
1.00
0.0057
16
0.0004
0.0004 0.0004 0.0004 0.0004
0.0004 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004
m2
38.52
2.7436
8
0.3429
2
38.52
2.1034
8
0.2629
0.2629 0.2629 0.2629 0.2629 0.2629 0.2629 0.2629 0.2629
3 Rabung Genteng Metal
1
m
19.11
0.5444
6
0.0907
0.0907 0.0907 0.0907 0.0907 0.0907 0.0907
4 Talang Jurai Dalam
m1
2.29
0.0620
6
0.0103
0.0103 0.0103 0.0103 0.0103 0.0103 0.0103
5 List Plank GRC t.15 cm
m'
24.12
0.3379
4
0.0845
0.0845 0.0845 0.0845 0.0845
1 Pembersihan Kembali Puing Pekerjaan
Ls
1.00
0.1425
10
0.0142
2 Pagar Pembatas Kavling
Ls
1.00
2.7066
6
0.4511
3 Water Proofing
Ls
1.00
0.1540
4
0.0385
4 Floor Drain ᴓ 3"
VII
VIII
PEKERJAAN ELECTRICAL
PEKERJAAN ATAP
1 Rangka Atap Baja Ringan
m
2 Atap Genteng Metal
C
0.3429 0.3429 0.3429 0.3429 0.3429 0.3429 0.3429 0.3429
PEKERJAAN LAIN-LAIN
0.0142 0.0142 0.0142 0.0142 0.0142 0.0142
0.4511 0.4511 0.4511 0.4511 0.4511 0.4511
0.0385 0.0385 0.0385 0.0385
Start.
TOTAL BOBOT RENCANA ( % )
100.00
TOTAL BOBOT KUMULATIF ( % )
0.8356
0.2539
1.2022
1.2022
1.4431
1.3600
0.7194
1.4324
1.6584
1.6584
2.2990
2.6313
4.6038
4.6935
4.7648
4.7648
4.0560
3.4684
3.6493
3.5910
3.1688
2.8282
1.1193
1.1578
1.3724
1.3724
1.6664
1.6279
1.7334
1.7334
1.5192
1.9158
1.3685
2.3327
2.0501
2.5461
2.5461
2.5461
3.4557
3.5111
2.8876
1.4287
0.9175
0.9175
0.8356
1.0895
2.2917
3.4939
4.9370
6.2970
7.0164
8.4488
10.1072
11.7656
14.0646
16.6959
21.2997
25.9932
30.7580
35.5228
39.5788
43.0472
46.6965
50.2875
53.4563
56.2845
57.4038
58.5616
59.9340
61.3064
62.9728
64.6007
66.3341
68.0675
69.5867
71.5025
72.8710
75.2037
77.2538
79.7999
82.3460
84.8921
88.3478
91.8589
94.7465
96.1752
97.0927
98.0102
BOBOT REALISASI ( % )
DEVELOPER
KONTRAKTOR
Diperiksa Oleh,
Diketahui Oleh,
Disetujui Oleh,
Disetujui Oleh,
Dibuat Oleh,
( M. Syafril )
( Adi Suhendra )
( Michael Wirawan )
( A Siong )
( Sutoyo, ST )
NTRAKTOR
: ASIONG
I
II
III
IV
TARGET
OKTOBER
2012
000
Finish
0.0079 0.0079 0.0079
0.0079
0.0019
0.0033
0.0043
0.0024
0.0038
100.00
100.00
100.00
100.00
100.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
200,000.00
350,000.00
450,000.00
250,000.00
400,000.00
200,000.00
350,000.00
450,000.00
250,000.00
400,000.00
1,650,000.00
0.0046
100.00
105,300,000.00
0.0008
100.00
105,300,000.00
0.0006
100.00
105,300,000.00
45,000.00
30,000.00
150,000.00
486,000.00
81,000.00
67,500.00
634,500.00
0.0327
100.00
105,300,000.00
0.0046
100.00
105,300,000.00
0.0227
100.00
105,300,000.00
1,275,000.00
1,275,000.00
1,350,000.00
3,442,500.00
484,500.00
2,389,500.00
6,316,500.00
020
0.0072
100.00
105,300,000.00
0.0236
100.00
105,300,000.00
0.0090
100.00
105,300,000.00
0.0064
100.00
105,300,000.00
0.0006
100.00
105,300,000.00
0.0129
100.00
105,300,000.00
0.0040
100.00
105,300,000.00
0.0548
100.00
105,300,000.00
0.0048
100.00
105,300,000.00
0.0648
100.00
105,300,000.00
1,350,000.00
1,350,000.00
1,350,000.00
1,350,000.00
1,350,000.00
97,500.00
64,000.00
60,000.00
39,000.00
35,450.00
756,000.00
2,484,000.00
945,000.00
675,000.00
67,500.00
1,355,250.00
416,000.00
5,772,000.00
507,000.00
6,820,580.00
19,798,330.00
030
0.0090
100.00
105,300,000.00
0.0186
100.00
105,300,000.00
0.0016
100.00
105,300,000.00
0.0059
100.00
105,300,000.00
0.0059
100.00
105,300,000.00
0.0017
100.00
105,300,000.00
0.0055
100.00
105,300,000.00
0.0028
100.00
105,300,000.00
350,000.00
65,000.00
65,000.00
65,000.00
65,000.00
62,500.00
65,000.00
65,000.00
945,000.00
1,956,500.00
165,750.00
624,000.00
619,450.00
181,250.00
581,750.00
291,200.00
5,364,900.00
0.0096
100.00
105,300,000.00
0.0139
100.00
105,300,000.00
22,500.00
32,500.00
1,015,875.00
1,467,375.00
2,483,250.00
0.0494 0.0494
0.0040
100.00
105,300,000.00
0.1919 0.1919
0.0153
100.00
105,300,000.00
0.0050 0.0050
0.0004
100.00
105,300,000.00
0.0909 0.0909
0.0073
100.00
105,300,000.00
0.0392 0.0392
0.0031
100.00
105,300,000.00
0.0804 0.0804
0.0064
100.00
105,300,000.00
19,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
416,100.00
1,616,250.00
41,700.00
765,900.00
330,300.00
677,250.00
3,847,500.00
040
0.0081
100.00
105,300,000.00
0.0062
100.00
105,300,000.00
0.0008
100.00
105,300,000.00
75,000.00
57,500.00
14,750.00
855,750.00
656,075.00
88,500.00
1,600,325.00
105,300,000.00
050
0.0038
100.00
105,300,000.00
0.0019
100.00
105,300,000.00
0.0024
100.00
105,300,000.00
0.0014
100.00
105,300,000.00
0.0007
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
0.0019
100.00
105,300,000.00
0.0047
100.00
105,300,000.00
0.0019
100.00
105,300,000.00
0.0009
100.00
105,300,000.00
0.0007
100.00
105,300,000.00
0.0005
100.00
105,300,000.00
0.0008
100.00
105,300,000.00
0.0003
100.00
105,300,000.00
0.0028
100.00
105,300,000.00
0.0003
100.00
105,300,000.00
200,000.00
200,000.00
250,000.00
150,000.00
75,000.00
350,000.00
350,000.00
200,000.00
250,000.00
200,000.00
100,000.00
6,500.00
6,500.00
11,000.00
7,500.00
97,500.00
27,500.00
400,000.00
200,000.00
250,000.00
150,000.00
75,000.00
700,000.00
700,000.00
200,000.00
500,000.00
200,000.00
100,000.00
78,000.00
52,000.00
88,000.00
30,000.00
292,500.00
27,500.00
4,043,000.00
0.0026
100.00
105,300,000.00
0.0099
100.00
105,300,000.00
0.0032
100.00
105,300,000.00
0.0002
100.00
105,300,000.00
0.0005
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
0.0017
100.00
105,300,000.00
0.0071
100.00
105,300,000.00
0.0009
100.00
105,300,000.00
9,000.00
15,000.00
13,000.00
17,500.00
25,000.00
700,000.00
175,000.00
750,000.00
45,000.00
270,900.00
1,043,400.00
341,250.00
17,500.00
50,000.00
700,000.00
175,000.00
750,000.00
90,000.00
3,438,050.00
060
0.0019
100.00
105,300,000.00
0.0008
100.00
105,300,000.00
0.0130
100.00
105,300,000.00
0.0051
100.00
105,300,000.00
0.0001
100.00
105,300,000.00
0.0002
100.00
105,300,000.00
200,000.00
85,000.00
137,000.00
135,000.00
4,500.00
6,000.00
200,000.00
85,000.00
1,370,000.00
540,000.00
9,000.00
24,000.00
2,228,000.00
105,300,000.00
0.0055
100.00
105,300,000.00
1,400,000.00
574,000.00
070
0.0190
100.00
105,300,000.00
0.0068
100.00
105,300,000.00
0.0020
100.00
105,300,000.00
0.0258
100.00
105,300,000.00
0.0008
100.00
105,300,000.00
0.0419
100.00
105,300,000.00
0.0108
100.00
105,300,000.00
0.0007
100.00
105,300,000.00
0.0324
100.00
105,300,000.00
0.0101
100.00
105,300,000.00
0.0585
100.00
105,300,000.00
0.0691
100.00
105,300,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
97,500.00
60,000.00
35,450.00
2,002,000.00
714,000.00
210,000.00
2,716,000.00
84,000.00
4,410,000.00
1,134,000.00
70,000.00
3,416,000.00
1,062,750.00
6,162,000.00
7,281,430.00
29,836,180.00
0.0159
100.00
105,300,000.00
0.0015
100.00
105,300,000.00
0.0022
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
65,000.00
65,000.00
62,500.00
65,000.00
1,669,850.00
162,500.00
231,250.00
692,250.00
2,755,850.00
0.0076
100.00
105,300,000.00
0.0110
100.00
105,300,000.00
22,500.00
32,500.00
798,750.00
1,153,750.00
1,952,500.00
080
0.0435 0.0435
0.0035
100.00
105,300,000.00
0.1919 0.1919
0.0153
100.00
105,300,000.00
0.0099 0.0099
0.0008
100.00
105,300,000.00
0.0909 0.0909
0.0073
100.00
105,300,000.00
0.0392 0.0392
0.0031
100.00
105,300,000.00
0.0632 0.0632
0.0051
100.00
105,300,000.00
19,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
366,700.00
1,616,250.00
83,400.00
765,900.00
330,300.00
532,500.00
3,695,050.00
090
0.0038
100.00
105,300,000.00
0.0019
100.00
105,300,000.00
0.0024
100.00
105,300,000.00
0.0019
100.00
105,300,000.00
0.0007
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
0.0019
100.00
105,300,000.00
0.0047
100.00
105,300,000.00
0.0038
100.00
105,300,000.00
0.0009
100.00
105,300,000.00
0.0007
100.00
105,300,000.00
0.0006
100.00
105,300,000.00
0.0010
100.00
105,300,000.00
0.0004
100.00
105,300,000.00
0.0028
100.00
105,300,000.00
0.0003
100.00
105,300,000.00
200,000.00
200,000.00
250,000.00
200,000.00
75,000.00
350,000.00
350,000.00
200,000.00
250,000.00
200,000.00
100,000.00
6,500.00
6,500.00
11,000.00
7,500.00
97,500.00
27,500.00
400,000.00
200,000.00
250,000.00
200,000.00
75,000.00
700,000.00
700,000.00
200,000.00
500,000.00
400,000.00
100,000.00
78,000.00
65,000.00
110,000.00
37,500.00
292,500.00
27,500.00
4,335,500.00
0.0006
100.00
105,300,000.00
0.0001
100.00
105,300,000.00
0.0025
100.00
105,300,000.00
9,000.00
15,000.00
13,000.00
63,000.00
15,000.00
265,200.00
0.0002
100.00
105,300,000.00
0.0002
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
17,500.00
25,000.00
700,000.00
17,500.00
25,000.00
700,000.00
1,085,700.00
100
0.0065
100.00
105,300,000.00
0.0026
100.00
105,300,000.00
0.0001
100.00
105,300,000.00
0.0001
100.00
105,300,000.00
137,000.00
135,000.00
4,500.00
6,000.00
685,000.00
270,000.00
13,500.00
6,000.00
974,500.00
0.0274
100.00
105,300,000.00
0.0210
100.00
105,300,000.00
0.0054
100.00
105,300,000.00
0.0006
100.00
105,300,000.00
0.0034
100.00
105,300,000.00
75,000.00
57,500.00
30,000.00
28,500.00
14,750.00
2,889,000.00
2,214,900.00
573,300.00
65,265.00
355,770.00
6,098,235.00
0.0142 0.0142 0.0142
0.0142
100
0.9175
0.9175
0.0221
98.9277
99.8452
99.8673
0.0221
100
0.0014
100.00
105,300,000.00
0.0271
100.00
105,300,000.00
0.0015
100.00
105,300,000.00
1.0000
150,000.00
2,850,000.00
162,130.00
150,000.00
2,850,000.00
162,130.00
3,162,130.00
105,300,000.00
105,300,000.00
105,300,000.00
RENCANA ANGGARAN BIAYA ( R A B. )
KOMPLEK DE CASA VILLA - MEDAN
TAHUN 2013
RENCANA ANGGARAN BIAYA 1 (satu) UNIT RUMAH (119 M2)
NO.
URAIAN PEKERJAAN
A
PEKERJAAN LANTAI - I
I
PEKERJAAN PERSIAPAN :
Pembersihan Site
Bowplank & Pengukuran
Direksikeet
Pembuatan Sumur Bor Untuk Kerja
Pengadaan Listrik Kerja
IV
JUMLAH HARGA
( Rp )
( Rp )
300,000.00
850,000.00
750,000.00
400,000.00
450,000.00
m3
15.00
2 Galian pondasi menerus & galian sloof
m
3
6.34
3 Timbunan tanah kembali
m3
3.34
4 Timbunan tanah fiel lantai t = 30 cm
m
3
14.40
5 Pasir urug bawah lantai / pondasi / sloof
m3
4.42
75,000.00
70,000.00
30,000.00
85,000.00
95,000.00
1 Cor Pondasi setempat 1 : 2 : 3
m3
3.00
2 Pondasi menerus Pas. batu kali 1:4
m3
1.98
3 Pondasi pas. Bata trasraam 1:2
m3
7.56
4 Cor Sloof 1 : 2 : 3 (20cmx30cm)
m3
1.94
5 Cor Sloof 1 : 2 : 3 (15cmx20cm)
3
0.66
m3
3.12
3
1.13
m3
0.44
4 Cor Plat kanopy / leuvel 1 : 2 : 3
m
3
0.74
5 Cor Tangga 1 : 2 : 3
m3
1.76
6 Cor Balok lt. 2 ( 20cmx30cm)
m
3
2.88
7 Cor Balok lt. 2 ( 15cmx30cm)
m3
0.18
PEKERJAAN TANAH / GALIAN :
PEKERJAAN PONDASI / SLOOF :
m
2,400,000.00
875,000.00
85,000.00
2,600,000.00
2,600,000.00
PEKERJAAN BATU & BETON
8 Cor plat lantai 2 1:2:3
m
3
4.97
9 Pasangan Bata 1 : 3 t = 30 cm
m2
25.08
10 Pasangan Bata 1 : 4
m2
124.78
11 Plesteran + Acian 1 : 3 t=30 cm
m2
50.16
12 Plesteran + Acian 1 : 4
m
2
249.56
13 Plesteran / relief minimalis
m2
7.00
2,600,000.00
2,400,000.00
2,600,000.00
2,400,000.00
2,600,000.00
2,600,000.00
2,600,000.00
2,600,000.00
77,000.00
72,000.00
45,000.00
40,000.00
375,000.00
m3
2.15
475,000.00
1 Cor Kolom Structure 1 : 2 : 3 (K1 )
2 Cor Kolom Praktis 1 : 2 : 3
(13cmx13cm)
3 Cor Balok Latei 1 : 2 : 3 (15cmx20cm)
V
HARGA SATUAN
1.00
1.00
1.00
1.00
1.00
1 Galian Tanah pondasi setempat
III
VOLUME
Ls
Ls
Ls
Ls
Ls
1
2
3
4
5
II
SATUAN
m
PEKERJAAN LANTAI
1 Rabat beton t = 5 cm 1 : 3 : 5
2 Keramik Lantai 60x60 cm
m2
42.00
3 Keramik Lantai 20x20 R. KM ( Ikad / setara )
m2
2.00
4 Keramik dinding 20x25 R.KM
m2
14.60
5 Keramik Lantai 60x60 tangga
m2
ls
10.24
m2
47.00
2
m
m'
47.00
1 Kusen + Daun Pintu P1
set
1.00
2 Kusen + Daun Pintu P2
set
1.00
3 Daun pintu P3
set
1.00
4 Kusen + Daun Jendela J1
set
1.00
5 Kusen + Daun Jendela J2
set
1.00
6 Kusen + Daun Ventilasi V1
set
1.00
7 Kunci Tanam
bh
2.00
8 Engsel 3" u/jendela
bh
3.00
9 Engsel 4" u/pintu
psg
4.00
10 Kunci kodok
bh
3.00
11 Hak angin Jendela
set
3.00
12 Grendel tanam
bh
1.00
13 Handle pintu
set
3.00
m1
19.00
m1
24.00
m1
32.00
m1
1.00
1
6 Keramik meja dapur ( 3.85m')
VI
PEKERJAAN PLAFOND
1 Pasang Rangka Plafond ( Puring )
2 Plafond Gypsum t = 9mm
3 Pas. Profil datar
VII
PEKERJAAN PLUMBING
1 Instalasi Air Bersih ᴓ ½" Klas AW
2 Instalasi Air Kotor ᴓ 4" Klas D
3 Instalasi Air Limbah ᴓ 3" Klas D
4 Floor Drain ᴓ 3"
5 Kran Air ᴓ ½" Ex SKL
1,800,000.00
975,000.00
375,000.00
1,550,000.00
850,000.00
675,000.00
85,000.00
30,000.00
45,000.00
30,000.00
45,000.00
30,000.00
275,000.00
12,000.00
17,500.00
15,000.00
17,500.00
25,000.00
2,750,000.00
1,200,000.00
875,000.00
475,000.00
75,000.00
m
Set
1.00
6 Closed Duduk Ex Tidy
7 Septitank Dan Resapan
Bh
1.00
8 Shower
set
1.00
9 Zink kitchen
Bh
1.00
Bh
3.00
1 Box Skring + MCB Ex CAMRY
Set
1.00
2 Arde
Set
1.00
3 Instalasi Titik Lampu + Lampu tanam
Ttk
9.00
4 Instalasi Stop Kontak Ex Panasonic
Bh
4.00
5 Saklar Tunggal Ex Panasonic
Bh
1.00
6 Saklar Ganda Ex Panasonic
Bh
2.00
350,000.00
150,000.00
225,000.00
175,000.00
45,000.00
45,000.00
m2
140.00
19,000.00
10 Bak Kontrol 30cmx 30cm
X
65.00
35,000.00
55,000.00
17,500.00
PEKERJAAN PINTU & JENDELA
VIII
IX
1.00
185,000.00
155,000.00
165,000.00
185,000.00
1,750,000.00
1.00
PEKERJAAN ELECTRICAL
PEKERJAAN CAT
1 Cat Dinding Dalam
B
I
2 Cat Dinding Luar
m2
74.00
3 Cat Plafond
m2
47.00
m3
2.16
3
0.88
m3
0.44
4 Cor Plat kanopy / leuvel 1 : 2 : 3
m
3
0.74
5 Cor Tangga 1 : 2 : 3
m3
1.12
6 Cor Balok lt. 3 ( 20cmx30cm)
m
3
2.88
7 Cor Balok lt. 3 ( 15cmx30cm)
m3
0.44
PEKERJAAN LANTAI - II
PEKERJAAN BATU & BETON
1 Cor Kolom Structure 1 : 2 : 3 (K1 )
2 Cor Kolom Praktis 1 : 2 : 3
(15cmx15cm)
3 Cor Balok Latei 1 : 2 : 3 (15cmx20cm)
8 Cor plat lantai 2 1:2:3
m
5.63
9 Pasangan Bata 1 : 3 t = 30 cm
m2
27.60
m2
134.00
m
2
55.20
m
2
268.00
m
2
12.00
m2
42.00
11 Plesteran + Acian 1 : 3 t=30 cm
12 Plesteran + Acian 1 : 4
13 Pas. Batu alam
2 Keramik Lantai 20x20 R. KM ( Ikad / setara )
m
2
2.00
3 Keramik dinding 20x25 R.KM
m2
14.60
4 Keramik Lantai 60x60 tangga
m2
10.24
m2
47.00
2
m
m'
47.00
1 Kusen + Daun Pintu PJ1
set
1.00
2 Kusen + Daun Pintu P2
set
2.00
3 Daun pintu P3
set
1.00
4 Kusen + Daun Jendela J2
set
1.00
5 Kusen + Daun Jendela J3
set
1.00
6 Kusen Jendela J5
set
1.00
7 Kusen + Daun Ventilasi V1
set
1.00
8 Kunci Tanam
bh
3.00
9 Engsel 3" u/jendela
2 Plafond Gypsum t = 9mm
3 Pas. Profil datar
V
185,000.00
155,000.00
165,000.00
185,000.00
PEKERJAAN PLAFOND
1 Pasang Rangka Plafond ( Puring )
IV
2,600,000.00
2,400,000.00
2,600,000.00
2,400,000.00
2,600,000.00
2,600,000.00
2,600,000.00
2,600,000.00
77,000.00
72,000.00
45,000.00
40,000.00
115,000.00
PEKERJAAN LANTAI
1 Keramik Lantai 60x60 cm
III
m
3
10 Pasangan Bata 1 : 4
II
23,000.00
19,000.00
65.00
35,000.00
55,000.00
17,500.00
PEKERJAAN PINTU & JENDELA
bh
3.00
10 Engsel 4" u/pintu
psg
3.00
11 Kunci kodok
bh
3.00
12 Hak angin Jendela
set
3.00
13 Handle pintu
set
3.00
m1
12.00
1
24.00
PEKERJAAN PLUMBING
1 Instalasi Air Bersih ᴓ ½" Klas AW
2 Instalasi Air Kotor ᴓ 4" Klas D
m
1,400,000.00
975,000.00
375,000.00
850,000.00
475,000.00
1,700,000.00
675,000.00
85,000.00
30,000.00
45,000.00
30,000.00
45,000.00
275,000.00
12,000.00
17,500.00
VI
VII
3 Instalasi Air Limbah ᴓ 3" Klas D
4 Floor Drain ᴓ 3"
m1
32.00
m1
1.00
5 Kran Air ᴓ ½" Ex SKL
1.00
6 Closed Duduk Ex Tidy
m1
Set
7 Whastafel
set
1.00
8 Shower
set
1.00
1 Instalasi Titik Lampu + Lampu tanam
Ttk
9.00
2 Instalasi Stop Kontak Ex Panasonic
Bh
3.00
3 Saklar Tunggal Ex Panasonic
Bh
1.00
4 Saklar Ganda Ex Panasonic
Bh
2.00
m2
156.00
PEKERJAAN ELECTRICAL
I
2 Cat Dinding Luar
m
2
56.00
3 Cat Plafond
m2
52.00
m3
2.16
3
0.63
m3
0.54
4 Cor Plat kanopy / leuvel 1 : 2 : 3
m
3
1.15
5 Cor Tangga 1 : 2 : 3
m3
1.12
6 Cor Balok ( 20cmx30cm)
m
3
2.88
7 Cor Balok ( 15cmx30cm)
m3
0.54
PEKERJAAN BATU & BETON
2 Cor Kolom Praktis 1 : 2 : 3
(15cmx15cm)
3 Cor Balok Latei 1 : 2 : 3 (15cmx20cm)
III
m
8 Cor plat atap 1:2:3
m
3
5.63
9 Pasangan Bata 1 : 3 t = 30 cm
m2
19.98
10 Pasangan Bata 1 : 4
m2
92.40
11 Plesteran + Acian 1 : 3 t=30 cm
m2
39.95
12 Plesteran + Acian 1 : 4
m
2
184.80
13 Pas. Batu alam
m2
12.00
1 Keramik Lantai 60x60 cm
m2
42.00
2 Keramik Lantai 20x20 R. KM ( Ikad / setara )
m2
4.00
3 Keramik dinding 20x25 R.KM
m2
18.00
4 Keramik Lantai 60x60 tangga
m2
10.24
1 Pasang Rangka Plafond ( Puring )
m2
52.00
2 Plafond Gypsum t = 9mm
m2
m'
52.00
1 Kusen + Daun Pintu P2
set
2.00
2 Daun pintu P3
set
1.00
2,600,000.00
2,400,000.00
2,600,000.00
2,400,000.00
2,600,000.00
2,600,000.00
2,600,000.00
2,600,000.00
77,000.00
72,000.00
45,000.00
40,000.00
115,000.00
PEKERJAAN LANTAI
185,000.00
155,000.00
165,000.00
185,000.00
PEKERJAAN PLAFOND
3 Pas. Profil datar
IV
19,000.00
23,000.00
19,000.00
PEKERJAAN LANTAI - III
1 Cor Kolom Structure 1 : 2 : 3 (K1 )
II
225,000.00
175,000.00
45,000.00
45,000.00
PEKERJAAN CAT
1 Cat Dinding Dalam
B
1.00
15,000.00
17,500.00
25,000.00
2,750,000.00
875,000.00
875,000.00
62.00
35,000.00
55,000.00
17,500.00
PEKERJAAN PINTU & JENDELA
975,000.00
375,000.00
3 Kusen + Daun Jendela J3
set
1.00
4 Kusen + Daun Jendela J4
set
1.00
5 Kusen + Daun Ventilasi V1
set
1.00
6 Kunci Tanam
bh
2.00
7 Engsel 3" u/jendela
bh
4.00
8 Engsel 4" u/pintu
psg
2.00
9 Kunci kodok
bh
4.00
10 Hak angin Jendela
set
4.00
11 Handle pintu
set
2.00
m1
24.00
1
24.00
m1
24.00
1
1.00
1
2.00
6 Closed Duduk Ex Tidy
m
Set
7 Whastafel
set
1.00
8 Shower
set
1.00
1 Instalasi Titik Lampu + Lampu tanam
Ttk
6.00
2 Instalasi Stop Kontak Ex Panasonic
Bh
3.00
3 Saklar Tunggal Ex Panasonic
Bh
1.00
4 Saklar Ganda Ex Panasonic
Bh
3.00
1 Cat Dinding Dalam
m2
156.00
2 Cat Dinding Luar
m2
56.00
3 Cat Plafond
m2
52.00
1 Pagar tralist balcon
ls.
1.00
2 Pekerjaan Lantai Carport
ls.
1.00
3 Pembersihan Akhir
ls.
1.00
V
PEKERJAAN PLUMBING
1 Instalasi Air Bersih ᴓ ½" Klas AW
2 Instalasi Air Kotor ᴓ 4" Klas D
3 Instalasi Air Limbah ᴓ 3" Klas D
4 Floor Drain ᴓ 3"
m
5 Kran Air ᴓ ½" Ex SKL
VI
VII
VIII
m
1.00
475,000.00
1,400,000.00
675,000.00
85,000.00
30,000.00
45,000.00
30,000.00
45,000.00
275,000.00
12,000.00
17,500.00
15,000.00
17,500.00
25,000.00
2,750,000.00
875,000.00
875,000.00
PEKERJAAN ELECTRICAL
225,000.00
175,000.00
45,000.00
45,000.00
PEKERJAAN CAT
19,000.00
23,000.00
19,000.00
PEKERJAAN SARANA
Medan, 04 Januari 2013
Dibuat Oleh ;
KONTRANTOR,
2,500,000.00
800,000.00
1,200,000.00
Direktur
Tenaga Ahli /Tehnik
A ( R A B. )
MEDAN
45,000.00
40,000.00
JUMLAH HARGA
SUB HARGA
( Rp )
( Rp )
300,000.00
850,000.00
750,000.00
400,000.00
450,000.00
15.00
0.75
6.00
46
1
1
4
16
1
0.3
12.6
0.2
0.15
1
0.3
0.6
0.3
0.2
0.15
0.15
0.15
0.4
0.15
0.2
0.2
0.15
41.45
37.7
37.7
0.3
0.3
0.12
0.4
3.2
43.00
0.05
2,750,000.00
1,125,000.00
443,800.00
100,200.00
1,224,000.00
419,900.00
3,312,900.00
7,200,000.00
1,732,500.00
642,600.00
5,054,400.00
1,716,000.00
16,345,500.00
8,112,000.00
2,721,600.00
1,154,400.00
1,776,000.00
4,576,000.00
7,488,000.00
468,000.00
12,932,400.00
1,931,160.00
8,984,160.00
2,257,200.00
9,982,400.00
2,625,000.00
65,008,320.00
1,021,250.00
7,770,000.00
310,000.00
2,409,000.00
1,894,400.00
1,750,000.00
2.00
2.00
15,154,650.00
1,645,000.00
2,585,000.00
1,137,500.00
4
5,367,500.00
1,800,000.00
975,000.00
375,000.00
1,550,000.00
850,000.00
675,000.00
170,000.00
90,000.00
180,000.00
90,000.00
135,000.00
30,000.00
825,000.00
7,745,000.00
228,000.00
420,000.00
480,000.00
17,500.00
25,000.00
2,750,000.00
1,200,000.00
875,000.00
475,000.00
225,000.00
6,470,500.00
350,000.00
150,000.00
2,025,000.00
700,000.00
45,000.00
90,000.00
3,360,000.00
2,660,000.00
15
1,702,000.00
893,000.00
5,255,000.00
5,616,000.00
2,116,800.00
1,154,400.00
1,776,000.00
2,912,000.00
7,488,000.00
1,154,400.00
14,648,400.00
2,125,200.00
9,648,000.00
2,484,000.00
10,720,000.00
1,380,000.00
130,769,370.00
0.15
0.15
0.15
0.4
0.15
0.2
0.2
0.15
46.95
39
39
0.3
0.2
0.12
0.3
3.2
2.00
2.00
63,223,200.00
7,770,000.00
310,000.00
2,409,000.00
1,894,400.00
12,383,400.00
1,645,000.00
2,585,000.00
1,137,500.00
5,367,500.00
1,400,000.00
1,950,000.00
375,000.00
850,000.00
475,000.00
1,700,000.00
675,000.00
255,000.00
90,000.00
135,000.00
90,000.00
135,000.00
825,000.00
8,955,000.00
144,000.00
420,000.00
480,000.00
17,500.00
25,000.00
2,750,000.00
875,000.00
875,000.00
5,586,500.00
2,025,000.00
525,000.00
45,000.00
90,000.00
2,685,000.00
2,964,000.00
1,288,000.00
988,000.00
5,240,000.00
5,616,000.00
1,512,000.00
1,404,000.00
2,760,000.00
2,912,000.00
7,488,000.00
1,404,000.00
14,648,400.00
1,538,075.00
6,652,800.00
1,797,750.00
7,392,000.00
1,380,000.00
56,505,025.00
7,770,000.00
620,000.00
2,970,000.00
1,894,400.00
13,254,400.00
1,820,000.00
2,860,000.00
1,085,000.00
5,765,000.00
1,950,000.00
375,000.00
103,440,600.00
0.15
0.15
0.15
0.4
0.15
0.2
0.2
0.15
46.95
33.25
33.25
0.3
0.2
0.12
0.3
3.2
475,000.00
1,400,000.00
675,000.00
170,000.00
120,000.00
90,000.00
120,000.00
180,000.00
550,000.00
6,105,000.00
288,000.00
420,000.00
360,000.00
17,500.00
50,000.00
2,750,000.00
875,000.00
875,000.00
5,635,500.00
1,350,000.00
525,000.00
45,000.00
135,000.00
2,055,000.00
2,964,000.00
1,288,000.00
988,000.00
5,240,000.00
2,500,000.00
800,000.00
1,200,000.00
4,500,000.00
333,269,895.00
333,269,000.00
99,059,925.00
333,269,895.00
1.00
1.00
1.00
1.00
90.00
34.50
1.5
10
15
0.5
1
32
0.3
22
1
32.4
22
10
1
1
1
1
3
1.98
7.56
1.944
0.66
5.2
5.6
14.8
10
9
1
3.12
1.134
0.444
48
4
1
1
1
1
1
1
1
1
2.88
0.18
4.974
25.08
124.78
1.00
1.00
2.15
1.00
1
1.00
1
4.00
60.00
90
21.5
142
102
28
11
98
1
1
1
1
35
65
2
2
1
1
1
1
1
4
3.6
5.6
14.8
10
7
1
2.16
0.882
0.444
48
14.8
1
1
1
1
1
1
1
1
2.88
0.444
5.634
11.7
110.8
1.00
1.00
4.00
3.6
5.6
18
10
5
1
2.16
0.63
0.54
48
18
1
1
1
1
1
1
1
1
2.88
0.54
5.634
19.975
92.4
333269000
119
333269119
LAPORAN KEMAJUAN PEKERJAAN
KOMPLEK PERUMAHAN ATRIA RESIDENCE
JALAN SETIA BUDI HELVETIA - MEDAN
PERIODE : 02 Januari 2012 S/D 16 Januari 2012
JUMLAH RUMAH
Kontraktor : ASIONG
BLOK A06 s/d A10 -BLOK B03 s/d B16 - BLOK C01 s/d C12A
NO
ITEM PEKERJAAN
URUT
A
SATUAN
VOLUME
PROSENTASI BOBOT
BOBOT REALISASI
PROSENTASI BOBOT
BOBOT REALISASI
BOBOT KEMAJUAN
NILAI KONTRAK
BOBOT RENCANA
SAAT YG LALU
SAAT YG LALU
SAAT INI
SAAT INI
SAAT INI
32 UNIT
(%)
(%)
(%)
(%)
(%)
(%)
( Rp )
PEKERJAAN LANTAI SATU
I
PEKERJAAN PERSIAPAN
1
Pembersihan Site
Ls
1.00
0.0665
0.0100
0.0007
0.0100
0.0007
0.0000
3,369,600,000.00
2
Bowplank & Pengukuran
Ls
1.00
0.1377
0.0100
0.0014
0.0100
0.0014
0.0000
3,369,600,000.00
3
Direksikeet
Ls
1.00
0.0712
0.0100
0.0007
0.0100
0.0007
0.0000
3,369,600,000.00
4
Pembuatan Sumur Bor Untuk Kerja
Ls
1.00
0.0475
0.0100
0.0005
0.0100
0.0005
0.0000
3,369,600,000.00
5
Pengadaan Listrik Kerja
Ls
1.00
0.1472
0.0025
0.0004
0.0029
0.0004
0.0001
3,369,600,000.00
II
PEKERJAAN TANAH
1
Galian Tanah
m3
10.80
0.4615
0.0100
0.0046
0.0100
0.0046
0.0000
3,369,600,000.00
2
Urugan Tanah Kembali
m3
2.70
0.0769
0.0092
0.0007
0.0098
0.0008
0.0000
3,369,600,000.00
3
Urugan Pasir Bawah Pondasi t. 5 cm
m3
0.45
0.0641
0.0100
0.0006
0.0100
0.0006
0.0000
3,369,600,000.00
III
PEKERJAAN PONDASI
1
Cor Pondasi Tapak 1 : 2 : 3
m3
2.70
3.3333
0.0100
0.0333
0.0100
0.0333
0.0000
3,369,600,000.00
2
Cor Pondasi Tapak Teras 1 : 2 : 3
m3
0.38
0.4691
0.0090
0.0042
0.0100
0.0047
0.0005
3,369,600,000.00
3
Cor Sloof 1 : 2 : 3 (20cmx30cm)
m3
1.77
2.3533
0.0080
0.0188
0.0100
0.0235
0.0047
3,369,600,000.00
IV
PEKERJAAN BATU & BETON
1
Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Teras )
m3
0.56
0.7445
0.0056
0.0042
0.0097
0.0072
0.0031
3,369,600,000.00
2
Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Kamar)
m3
1.84
2.4463
0.0062
0.0152
0.0100
0.0245
0.0093
3,369,600,000.00
3
Cor Kolom Structure 1 : 2 : 3 (15cmx50cm-Belakang)
m3
0.70
0.9307
0.0062
0.0058
0.0100
0.0093
0.0035
3,369,600,000.00
4
Cor Kolom Praktis 1 : 2 : 3
m3
0.50
0.6648
0.0032
0.0021
0.0080
0.0053
0.0032
3,369,600,000.00
5
Cor Balok Diatas Kusen 1 : 2 : 3 (15cmx20cm)
m3
0.05
0.0665
0.0032
0.0002
0.0080
0.0005
0.0003
3,369,600,000.00
6
Relief Beton
m'
13.90
1.2870
0.0025
0.0032
0.0025
0.0032
0.0000
3,369,600,000.00
7
Pasangan Bata 1 : 3
m2
6.50
0.3951
0.0050
0.0020
0.0100
0.0040
0.0020
3,369,600,000.00
8
Pasangan Bata 1 : 4
m2
96.20
5.4815
0.0040
0.0219
0.0080
0.0439
0.0219
3,369,600,000.00
9
Plesteran + Acian 1 : 3
m2
13.00
0.4815
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
(15cmx15cm)
10
V
Plesteran + Acian 1 : 4
m2
192.40
6.4773
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
PEKERJAAN LANTAI
1
Rabat beton t = 6cm 1 : 3 : 5
m3
2.70
0.8974
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Keramik Lantai 40x40 K.Tidur + R.tamu
m2
30.10
1.8580
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Keramik Lantai 40x40 Teras Depan
m2
2.55
0.1574
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Keramik Lantai 40x40 Teras Belakang
m2
9.60
0.5926
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
Keramik Lantai 40x40 Tangga
m2
9.53
0.5883
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
6
Keramik Lantai 20x20 K.Mandi
m2
2.90
0.1721
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
7
Keramik Dinding 20x25 K.Mandi
m2
8.95
0.5525
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
8
Keramik Meja
m2
4.48
0.2765
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
VI
20x20 Dapur
PEKERJAAN PLAFOND
1
Pasang Rangka Plafond ( Puring )
m2
45.15
1.0719
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Plafond Gypsum t = 9mm
m2
45.15
1.5007
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
VIII
PEKERJAAN CAT
1
Cat Kusen, Daun Pintu & Jendela ( Putih )
m2
21.90
0.3952
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Cat Dinding Dalam ( Putih )
m2
107.75
1.5349
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Cat Dinding Luar ( Putih )
m2
2.78
0.0396
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Cat Dinding Luar ( Grey )
m2
51.06
0.7274
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
Cat Dinding Luar ( Dark Grey )
m2
22.02
0.3137
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
6
Cat Plafond ( Putih )
m2
45.15
0.6432
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
IX
PEKERJAAN ATAP
1
Rangka Atap Baja Ringan
m2
11.41
0.8939
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Atap Genteng Metal
m2
11.41
0.6501
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
List Plank GRC t.15 cm
m'
6.00
0.0855
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
X
PEKERJAAN PINTU & JENDELA
1
Kusen Pintu P1
Set
2.00
0.3799
0.0045
0.0017
0.0080
0.0030
0.0013
3,369,600,000.00
2
Kusen Pintu P2
Set
1.00
0.1899
0.0045
0.0009
0.0080
0.0015
0.0007
3,369,600,000.00
3
Kusen Jendela J1
Set
1.00
0.2374
0.0045
0.0011
0.0080
0.0019
0.0008
3,369,600,000.00
4
Kusen Jendela J3
Set
1.00
0.1425
0.0045
0.0006
0.0080
0.0011
0.0005
3,369,600,000.00
5
Kusen Jendela V1
Set
1.00
0.0712
0.0030
0.0002
0.0080
0.0006
0.0004
3,369,600,000.00
6
Daun Pintu P1
Set
2.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
7
Daun Pintu P2
Set
2.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
8
Daun Pintu PKM
Set
1.00
0.1899
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
9
Daun Jendela J1 + Kaca Clear t. 5 cm
Set
2.00
0.4748
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
10
Daun Jendela J3 + Kaca Clear t. 5 mm
Set
1.00
0.1899
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
11
Daun Jendela V1 + Kaca Clear t. 5 mm
Set
1.00
0.0950
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
12
Engsel Nylon ARCH 4" u/pintu
Bh
12.00
0.0741
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
13
Engsel Nylon ARCH 3" u/jendela
Bh
8.00
0.0494
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
14
Hak Angin Ex SAKURA u/jendela
Bh
8.00
0.0836
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
15
Grendel Ex KODOK u/jendela
Bh
4.00
0.0285
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
16
Kunci Tanam Ex KODAI
Bh
3.00
0.2778
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
17
Espanyolet
Set
1.00
0.0261
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
XI
PEKERJAAN PLUMBING
1
Instalasi Air Bersih ᴓ ½" Klas AW
m1
30.10
0.2573
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Instalasi Air Kotor ᴓ 4" Klas D
m1
69.56
0.9909
0.0030
0.0030
0.0035
0.0035
0.0005
3,369,600,000.00
3
Instalasi Air Limbah ᴓ 3" Klas D
m1
26.25
0.3241
0.0030
0.0010
0.0035
0.0011
0.0002
3,369,600,000.00
4
Floor Drain ᴓ 3"
m1
1.00
0.0166
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
Kran Air ᴓ ½" Ex SKL
m1
2.00
0.0475
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
8
Closed Duduk Ex Tidy
Set
1.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
9
Bak Cuci Piring Dapur Ex BENOTTI
Ls
1.00
0.1662
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
10
Septitank Dan Resapan
Bh
1.00
0.7123
0.0006
0.0004
0.0030
0.0021
0.0017
3,369,600,000.00
11
Bak Kontrol 30cmx 30cm
Bh
2.00
0.0855
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
XII
PEKERJAAN ELECTRICAL
1
Box Skring + MCB Ex CAMRY
Set
1.00
0.1899
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Arde
Set
1.00
0.0807
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Instalasi Titik Lampu
Ttk
10.00
1.3295
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Instalasi Stop Kontak Ex SUNFREE
Bh
4.00
0.5128
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
Saklar Tunggal Ex SUNFREE
Bh
2.00
0.0085
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
6
Saklar Ganda Ex SUNFREE
Bh
4.00
0.0228
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
B
PEKERJAAN LANTAI DUA
I
PEKERJAAN BATU & BETON
1
Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Teras )
m3
0.41
0.5646
0.0000
0.0000
0.0040
0.0023
0.0023
3,369,600,000.00
2
Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Kamar)
m3
1.43
1.9691
0.0000
0.0000
0.0040
0.0079
0.0079
3,369,600,000.00
3
Cor Kolom Structure 1 : 2 : 3 (15cmx50cm-Belakang)
m3
0.51
0.7023
0.0000
0.0000
0.0040
0.0028
0.0028
3,369,600,000.00
4
Cor Kolom Praktis 1 : 2 : 3
m3
0.15
0.2066
0.0000
0.0000
0.0015
0.0003
0.0003
3,369,600,000.00
5
Cor Balok 20 x 30cm 1 : 2 : 3
m3
1.94
2.6714
0.0025
0.0067
0.0065
0.0174
0.0107
3,369,600,000.00
6
Cor Balok 15 x 30cm 1 : 2 : 3
m3
0.06
0.0826
0.0025
0.0002
0.0065
0.0005
0.0003
3,369,600,000.00
7
Cor Plat Lantai t. 10 cm 1 : 2 : 3
m3
3.15
4.3376
0.0035
0.0152
0.0065
0.0282
0.0130
3,369,600,000.00
8
Cor Tangga 1 : 2 : 3
m3
0.81
1.1154
0.0035
0.0039
0.0065
0.0073
0.0033
3,369,600,000.00
9
Cor Balok Diatas Kusen 1 : 2 : 3 (15cmx20cm)
m3
0.05
0.0689
0.0000
0.0000
0.0025
0.0002
0.0002
3,369,600,000.00
(15cmx15cm)
10
Cor Talang Beton 1 : 2 : 3
m3
2.44
3.3599
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
11
Relief Beton
m'
10.90
1.0093
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
12
Pasangan Bata 1 : 4
m2
102.70
5.8519
0.0000
0.0000
0.0025
0.0146
0.0146
3,369,600,000.00
13
Plesteran + Acian 1 : 4
m2
205.40
6.9149
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
II
PEKERJAAN LANTAI
1
Keramik Lantai 40x40 K.Tidur + R.tamu
m2
25.69
1.5858
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Keramik Lantai 40x40 Teras Depan
m2
2.50
0.1543
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Keramik Lantai 20x20 K.Mandi
m2
3.70
0.2196
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Keramik Dinding 20x25 K.Mandi
m2
10.65
0.6574
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
III
PEKERJAAN PLAFOND
1
Pasang Rangka Plafond ( Puring )
m2
35.50
0.8428
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Plafond Gypsum t = 9mm
m2
35.50
1.1800
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
IV
PEKERJAAN CAT
1
Cat Kusen, Daun Pintu & Jendela ( Putih )
m2
19.30
0.3482
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Cat Dinding Dalam ( Putih )
m2
107.75
1.5349
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Cat Dinding Luar ( Putih )
m2
5.56
0.0792
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Cat Dinding Luar ( Grey )
m2
51.06
0.7274
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
Cat Dinding Luar ( Dark Grey )
m2
22.02
0.3137
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
6
Cat Plafond ( Putih )
m2
35.50
0.5057
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
V
PEKERJAAN PINTU & JENDELA
1
Kusen Pintu P1
Set
2.00
0.3799
0.0000
0.0000
0.0025
0.0009
0.0009
3,369,600,000.00
2
Kusen Pintu P3
Set
1.00
0.1899
0.0000
0.0000
0.0025
0.0005
0.0005
3,369,600,000.00
3
Kusen Jendela J1
Set
1.00
0.2374
0.0000
0.0000
0.0025
0.0006
0.0006
3,369,600,000.00
4
Kusen Jendela J2
Set
1.00
0.1899
0.0000
0.0000
0.0025
0.0005
0.0005
3,369,600,000.00
5
Kusen Jendela V1
Set
1.00
0.0712
0.0000
0.0000
0.0025
0.0002
0.0002
3,369,600,000.00
6
Daun Pintu P1
Set
2.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
7
Daun Pintu P3
Set
2.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
8
Daun Pintu PKM
Set
1.00
0.1899
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
9
Daun Jendela J1 + Kaca Clear t. 5 mm
Set
2.00
0.4748
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
10
Daun Jendela J2 + Kaca Clear t. 5mm
Set
2.00
0.3799
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
11
Daun Jendela V1 + Kaca Clear t. 5 mm
Set
1.00
0.0950
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
12
Engsel Nylon ARCH 4" u/pintu
Bh
12.00
0.0741
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
13
Engsel Nylon ARCH 3" u/jendela
Bh
10.00
0.0617
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
14
Hak Angin Ex SAKURA u/jendela
Bh
10.00
0.1045
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
15
Grendel Ex KODOK u/jendela
Bh
5.00
0.0356
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
16
Kunci Tanam Ex KODAI
Bh
3.00
0.2778
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
17
Espanyolet
Set
1.00
0.0261
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
VI
PEKERJAAN PLUMBING
1
Instalasi Air Bersih ᴓ ½" Klas AW
m1
7.00
0.0598
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Instalasi Air Kotor ᴓ 4" Klas D
m1
1.00
0.0142
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Instalasi Air Limbah ᴓ 3" Klas D
m1
20.40
0.2519
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Floor Drain ᴓ 3"
m1
1.00
0.0166
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
Kran Air ᴓ ½" Ex SKL
m1
1.00
0.0237
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
6
Closed Duduk Ex Tidy
Set
1.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
VII
PEKERJAAN ELECTRICAL
1
Instalasi Titik Lampu
Ttk
5.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Instalasi Stop Kontak Ex SUNFREE
Bh
2.00
0.2659
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Saklar Tunggal Ex SUNFREE
Bh
3.00
0.0128
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Saklar Ganda Ex SUNFREE
Bh
1.00
0.0057
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
VIII
PEKERJAAN ATAP
1
Rangka Atap Baja Ringan
m2
38.52
3.0179
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Atap Genteng Metal
m2
38.52
2.1949
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Rabung Genteng Metal
m1
19.11
0.5898
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Talang Jurai Dalam
m1
2.29
0.0631
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
List Plank GRC t.15 cm
m'
24.12
0.3436
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
1
Pembersihan Kembali Puing Pekerjaan
Ls
1.00
0.1662
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Pagar Pembatas Kavling
Ls
1.00
1.9493
0.0008
0.0016
0.0009
0.0018
0.0002
3,369,600,000.00
3
Water Proofing
Ls
1.00
0.1709
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
PEKERJAAN LAIN-LAIN
C
TOTAL BOBOT RENCANA ( % )
100.00
BOBOT SAAT YANG LALU ( % )
0.1569
BOBOT KEMAJUAN SAAT INI ( % )
0.1129
BOBOT REAISASI SAAT INI ( % )
0.2698
0.1569
0.112921
0.2698
NILAI KONTRAK YANG DIBAYARKAN ( Rp )
Medan, 16 Januari 2012
32 UNIT
NILAI DIBAYARKAN
( Rp )
2,240,000.00
0.0007
4,640,000.00
0.0014
2,400,000.00
0.0007
1,600,000.00
0.0005
1,438,400.00
0.0015
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
1.00
1.00
1.00
1.00
1.00
70,000.00
145,000.00
75,000.00
50,000.00
155,000.00
70,000.00
145,000.00
75,000.00
50,000.00
155,000.00
495,000.00
15,552,000.00
0.0046
2,540,160.00
0.0008
2,160,000.00
0.0006
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
10.80
2.70
0.45
45,000.00
30,000.00
150,000.00
486,000.00
81,000.00
67,500.00
634,500.00
112,320,000.00
0.0333
15,808,000.00
0.0047
79,296,000.00
0.0235
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
2.70
0.38
1.77
1,300,000.00
1,300,000.00
1,400,000.00
3,510,000.00
494,000.00
2,478,000.00
6,482,000.00
24,335,360.00
0.0074
82,432,000.00
0.0245
31,360,000.00
0.0093
17,920,000.00
0.0066
1,792,000.00
0.0007
10,842,000.00
0.0129
13,312,000.00
0.0040
147,763,200.00
0.0548
0.00
0.0048
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
100
0.56
1.84
0.70
0.50
0.05
13.90
6.50
96.20
13.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
97,500.00
64,000.00
60,000.00
39,000.00
784,000.00
2,576,000.00
980,000.00
700,000.00
70,000.00
1,355,250.00
416,000.00
5,772,000.00
507,000.00
0.00
0.0648
105,300,000.00
100 192.40
35,450.00
6,820,580.00
19,980,830.00
0.00
0.0090
0.00
0.0186
0.00
0.0016
0.00
0.0059
0.00
0.0059
0.00
0.0017
0.00
0.0055
0.00
0.0028
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
2.70
30.10
2.55
9.60
9.53
2.90
8.95
4.48
350,000.00
65,000.00
65,000.00
65,000.00
65,000.00
62,500.00
65,000.00
65,000.00
945,000.00
1,956,500.00
165,750.00
624,000.00
619,450.00
181,250.00
581,750.00
291,200.00
5,364,900.00
0.00
0.0107
0.00
0.0150
105,300,000.00
105,300,000.00
100
100
45.15
45.15
25,000.00
35,000.00
1,128,750.00
1,580,250.00
2,709,000.00
0.00
0.0040
0.00
0.0153
0.00
0.0004
0.00
0.0073
0.00
0.0031
0.00
0.0064
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100 21.90
100 107.75
100
2.78
100 51.06
100 22.02
100 45.15
19,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
416,100.00
1,616,250.00
41,700.00
765,900.00
330,300.00
677,250.00
3,847,500.00
0.00
0.0089
0.00
0.0065
0.00
0.0009
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
11.41
11.41
6.00
82,500.00
60,000.00
15,000.00
941,325.00
684,600.00
90,000.00
1,715,925.00
10,240,000.00
0.0038
5,120,000.00
0.0019
6,400,000.00
0.0024
3,840,000.00
0.0014
1,920,000.00
0.0007
0.00
0.0066
0.00
0.0066
0.00
0.0019
0.00
0.0047
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
100
2.00
1.00
1.00
1.00
1.00
2.00
2.00
1.00
2.00
200,000.00
200,000.00
250,000.00
150,000.00
75,000.00
350,000.00
350,000.00
200,000.00
250,000.00
400,000.00
200,000.00
250,000.00
150,000.00
75,000.00
700,000.00
700,000.00
200,000.00
500,000.00
0.00
0.0019
0.00
0.0009
0.00
0.0007
0.00
0.0005
0.00
0.0008
0.00
0.0003
0.00
0.0028
0.00
0.0003
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
1.00
1.00
12.00
8.00
8.00
4.00
3.00
1.00
200,000.00
100,000.00
6,500.00
6,500.00
11,000.00
7,500.00
97,500.00
27,500.00
200,000.00
100,000.00
78,000.00
52,000.00
88,000.00
30,000.00
292,500.00
27,500.00
4,043,000.00
0.00
0.0026
11,686,080.00
0.0099
3,822,000.00
0.0032
0.00
0.0002
0.00
0.0005
0.00
0.0066
0.00
0.0017
7,200,000.00
0.0071
0.00
0.0009
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
100
30.10
69.56
26.25
1.00
2.00
1.00
1.00
1.00
2.00
9,000.00
15,000.00
13,000.00
17,500.00
25,000.00
700,000.00
175,000.00
750,000.00
45,000.00
270,900.00
1,043,400.00
341,250.00
17,500.00
50,000.00
700,000.00
175,000.00
750,000.00
90,000.00
3,438,050.00
0.00
0.0019
0.00
0.0008
0.00
0.0133
0.00
0.0051
0.00
0.0001
0.00
0.0002
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
1.00
1.00
10.00
4.00
2.00
4.00
200,000.00
85,000.00
140,000.00
135,000.00
4,500.00
6,000.00
200,000.00
85,000.00
1,400,000.00
540,000.00
9,000.00
24,000.00
2,258,000.00
7,609,600.00
0.0056
26,540,800.00
0.0197
9,465,600.00
0.0070
1,044,000.00
0.0021
58,510,400.00
0.0267
1,809,600.00
0.0008
95,004,000.00
0.0434
24,429,600.00
0.0112
580,000.00
0.0007
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
100
0.41
1.43
0.51
0.15
1.94
0.06
3.15
0.81
0.05
1,450,000.00
1,450,000.00
1,450,000.00
1,450,000.00
1,450,000.00
1,450,000.00
1,450,000.00
1,450,000.00
1,450,000.00
594,500.00
2,073,500.00
739,500.00
217,500.00
2,813,000.00
87,000.00
4,567,500.00
1,174,500.00
72,500.00
0.00
0.0336
0.00
0.0101
49,296,000.00
0.0585
0.00
0.0691
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
2.44
100 10.90
100 102.70
100 205.40
1,450,000.00
97,500.00
60,000.00
35,450.00
3,538,000.00
1,062,750.00
6,162,000.00
7,281,430.00
30,383,680.00
0.00
0.0159
0.00
0.0015
0.00
0.0022
0.00
0.0066
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
25.69
2.50
3.70
10.65
65,000.00
65,000.00
62,500.00
65,000.00
1,669,850.00
162,500.00
231,250.00
692,250.00
2,755,850.00
0.00
0.0084
0.00
0.0118
105,300,000.00
105,300,000.00
100
100
35.50
35.50
25,000.00
35,000.00
887,500.00
1,242,500.00
2,130,000.00
0.00
0.0035
0.00
0.0153
0.00
0.0008
0.00
0.0073
0.00
0.0031
0.00
0.0051
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100 19.30
100 107.75
100
5.56
100 51.06
100 22.02
100 35.50
19,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
366,700.00
1,616,250.00
83,400.00
765,900.00
330,300.00
532,500.00
3,695,050.00
3,200,000.00
0.0038
1,600,000.00
0.0019
2,000,000.00
0.0024
1,600,000.00
0.0019
600,000.00
0.0007
0.00
0.0066
0.00
0.0066
0.00
0.0019
0.00
0.0047
0.00
0.0038
0.00
0.0009
0.00
0.0007
0.00
0.0006
0.00
0.0010
0.00
0.0004
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
2.00
1.00
1.00
1.00
1.00
2.00
2.00
1.00
2.00
2.00
1.00
12.00
10.00
10.00
5.00
200,000.00
200,000.00
250,000.00
200,000.00
75,000.00
350,000.00
350,000.00
200,000.00
250,000.00
200,000.00
100,000.00
6,500.00
6,500.00
11,000.00
7,500.00
400,000.00
200,000.00
250,000.00
200,000.00
75,000.00
700,000.00
700,000.00
200,000.00
500,000.00
400,000.00
100,000.00
78,000.00
65,000.00
110,000.00
37,500.00
0.00
0.0028
0.00
0.0003
105,300,000.00
105,300,000.00
100
100
3.00
1.00
97,500.00
27,500.00
292,500.00
27,500.00
4,335,500.00
0.00
0.0006
0.00
0.0001
0.00
0.0025
0.00
0.0002
0.00
0.0002
0.00
0.0066
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
7.00
1.00
20.40
1.00
1.00
1.00
9,000.00
15,000.00
13,000.00
17,500.00
25,000.00
700,000.00
63,000.00
15,000.00
265,200.00
17,500.00
25,000.00
700,000.00
1,085,700.00
0.00
0.0066
0.00
0.0027
0.00
0.0001
0.00
0.0001
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
5.00
2.00
3.00
1.00
140,000.00
140,000.00
4,500.00
6,000.00
700,000.00
280,000.00
13,500.00
6,000.00
999,500.00
0.00
0.0302
0.00
0.0219
0.00
0.0059
0.00
0.0006
0.00
0.0034
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
38.52
38.52
19.11
2.29
24.12
82,500.00
60,000.00
32,500.00
29,000.00
15,000.00
3,177,900.00
2,311,200.00
621,075.00
66,410.00
361,800.00
6,538,385.00
0.00
0.0017
5,911,574.40
0.0195
0.00
0.0017
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
1.00
1.00
1.00
175,000.00
2,052,630.00
180,000.00
175,000.00
2,052,630.00
180,000.00
2,407,630.00
105,300,000.00
100
909,180,374.40
105,300,000.00
909,180,374.40
Medan, 01 November 2011
Dibuat oleh,
78.00
1,350,000
105,300,000.00
32
3,369,600,000
Type
Harga Per M2
TotalHarga Per 1 Unit
Total Unit Bangunan
Total Nilai Kontrak 32 Unit Bangunan
Sutoyo, ST
Pelaksana
KOMPLEK PERUMAHAN ATRIA RESIDENCE
JALAN SETIA BUDI HELVETIA - MEDAN
PERIODE : 01 NOVEMBER 2011 S/D 30 OKTOBER 2012
KONTRAKTOR
NO
BOBOT
ITEM PEKERJAAN
URUT
I
II
IV
(%)
2011
4
0.0475
0.0475 0.0475 0.0475 0.0475
I
II
III
2011
IV
T
II
III
2011
IV
I
II
III
MARET
IV
I
2012
II
III
2012
APRIL
IV
I
II
III
2012
MEI
IV
I
II
III
2012
JUNI
IV
I
II
III
2012
JULI
IV
I
II
III
2012
AGUSTUS
IV
I
II
III
SEPTEMBER
IV
I
2012
II
III
IV
2012
Ls
2 Bowplank & Pengukuran
Ls
1.00
0.3324
4
0.0831
3 Direksikeet
Ls
1.00
0.4274
1
0.4274
0.4274
4 Pembuatan Sumur Bor Untuk Kerja
Ls
1.00
0.2374
1
0.2374
0.2374
5 Pengadaan Listrik Kerja
Ls
1.00
0.3799
48
0.0079
0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079 0.0079
m3
10.80
0.4615
4
0.1154
0.1154 0.1154 0.1154 0.1154
3
2.70
0.0769
3
0.0256
3
m
0.45
0.0641
4
0.0160
0.0160 0.0160 0.0160 0.0160
1 Cor Pondasi Tapak 1 : 2 : 3
m3
2.70
3.2692
4
0.8173
0.8173 0.8173 0.8173 0.8173
2 Cor Pondasi Tapak Teras 1 : 2 : 3
m3
0.38
0.4601
4
0.1150
0.1150 0.1150 0.1150 0.1150
3
m
1.77
2.2692
6
0.3782
1 Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Teras )
m3
0.56
0.7179
10
0.0718
0.0718 0.0718 0.0718 0.0718 0.0718 0.0718 0.0718 0.0718 0.0718 0.0718
2 Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Kamar)
3
1.84
2.3590
10
0.2359
0.2359 0.2359 0.2359 0.2359 0.2359 0.2359 0.2359 0.2359 0.2359 0.2359
3
0.70
0.8974
8
0.1122
0.1122 0.1122 0.1122 0.1122 0.1122 0.1122 0.1122 0.1122
3
m
0.50
0.6410
11
0.0583
0.0583 0.0583 0.0583 0.0583 0.0583 0.0583 0.0583 0.0583 0.0583 0.0583 0.0583
5 Cor Balok Diatas Kusen 1 : 2 : 3 (15cmx20cm)
m3
0.05
0.0641
8
0.0080
0.0080 0.0080 0.0080 0.0080 0.0080 0.0080 0.0080 0.0080
6 Relief Beton
m'
13.90
1.2870
6
0.2145
1.00
0.1899
0.0831 0.0831 0.0831 0.0831
PEKERJAAN TANAH
m
0.0256 0.0256 0.0256
PEKERJAAN PONDASI
3 Cor Sloof 1 : 2 : 3 (20cmx30cm)
0.3782 0.3782 0.3782 0.3782 0.3782 0.3782
PEKERJAAN BATU & BETON
3 Cor Kolom Structure 1 : 2 : 3 (15cmx50cm-Belakang)
4 Cor Kolom Praktis 1 : 2 : 3
(15cmx15cm)
m
m
0.2145 0.2145 0.2145 0.2145 0.2145 0.2145
7 Pasangan Bata 1 : 3
2
m
6.50
0.3951
10
0.0395
0.0395 0.0395 0.0395 0.0395 0.0395 0.0395 0.0395 0.0395 0.0395 0.0395
8 Pasangan Bata 1 : 4
m2
96.20
5.4815
10
0.5481
0.5481 0.5481 0.5481 0.5481 0.5481 0.5481 0.5481 0.5481 0.5481 0.5481
2
13.00
0.4815
10
0.0481
0.0481 0.0481 0.0481 0.0481 0.0481 0.0481 0.0481 0.0481 0.0481 0.0481
0.6477 0.6477 0.6477 0.6477 0.6477 0.6477 0.6477 0.6477 0.6477 0.6477
9 Plesteran + Acian 1 : 3
m
2
192.40
6.4773
10
0.6477
m3
2.70
0.8974
8
0.1122
0.1122 0.1122 0.1122 0.1122 0.1122 0.1122 0.1122 0.1122
2
30.10
1.8580
8
0.2323
0.2323 0.2323 0.2323 0.2323 0.2323 0.2323 0.2323 0.2323
3 Keramik Lantai 40x40 Teras Depan
2
m
2.55
0.1574
8
0.0197
0.0197 0.0197 0.0197 0.0197 0.0197 0.0197 0.0197 0.0197
4 Keramik Lantai 40x40 Teras Belakang
m2
9.60
0.5926
8
0.0741
0.0741 0.0741 0.0741 0.0741 0.0741 0.0741 0.0741 0.0741
2
9.53
0.5883
8
0.0735
0.0735 0.0735 0.0735 0.0735 0.0735 0.0735 0.0735 0.0735
2
2.90
0.1721
8
0.0215
0.0215 0.0215 0.0215 0.0215 0.0215 0.0215 0.0215 0.0215
2
8.95
0.5525
8
0.0691
0.0691 0.0691 0.0691 0.0691 0.0691 0.0691 0.0691 0.0691
2
m
4.48
0.2765
8
0.0346
0.0346 0.0346 0.0346 0.0346 0.0346 0.0346 0.0346 0.0346
1 Pasang Rangka Plafond ( Puring )
m2
45.15
0.9647
10
0.0965
2 Plafond Gypsum t = 9mm
m2
45.15
1.3935
10
0.1394
10 Plesteran + Acian 1 : 4
m
PEKERJAAN LANTAI
1 Rabat beton t = 6cm 1 : 3 : 5
2 Keramik Lantai 40x40 K.Tidur + R.tamu
5 Keramik Lantai 40x40 Tangga
6 Keramik Lantai 20x20 K.Mandi
7 Keramik Dinding 20x25 K.Mandi
8 Keramik Meja
VI
III
PEBRUARI
PEKERJAAN PERSIAPAN
3 Urugan Pasir Bawah Pondasi t. 5 cm
V
II
JANUARI
1 Pembersihan Site
2 Urugan Tanah Kembali
IV
KERJA
I
DESEMBER
PEKERJAAN LANTAI SATU
1 Galian Tanah
III
NOVEMBER
BOBOT
SATUAN VOLUME RENCANA MINGGU MINGGU
(%)
A
TOTAL
20x20 Dapur
m
m
m
m
PEKERJAAN PLAFOND
0.0965 0.0965 0.0965 0.0965 0.0965 0.0965 0.0965 0.0965 0.0965 0.0965
0.1394 0.1394 0.1394 0.1394 0.1394 0.1394 0.1394 0.1394 0.1394 0.1394
VIII
PEKERJAAN CAT
m2
21.90
0.3952
8
0.0494
0.0494 0.0494 0.0494 0.0494 0.0494 0.0494
2 Cat Dinding Dalam ( Putih )
2
m
107.75
1.5349
8
0.1919
0.1919 0.1919 0.1919 0.1919 0.1919 0.1919
3 Cat Dinding Luar ( Putih )
m2
2.78
0.0396
8
0.0050
0.0050 0.0050 0.0050 0.0050 0.0050 0.0050
4 Cat Dinding Luar ( Grey )
2
51.06
0.7274
8
0.0909
0.0909 0.0909 0.0909 0.0909 0.0909 0.0909
2
22.02
0.3137
8
0.0392
0.0392 0.0392 0.0392 0.0392 0.0392 0.0392
2
m
45.15
0.6432
8
0.0804
0.0804 0.0804 0.0804 0.0804 0.0804 0.0804
m2
11.41
0.8127
8
0.1016
2
11.41
0.6231
8
0.0779
0.0779 0.0779 0.0779 0.0779 0.0779 0.0779 0.0779 0.0779
0.0210 0.0210 0.0210 0.0210
1 Cat Kusen, Daun Pintu & Jendela ( Putih )
5 Cat Dinding Luar ( Dark Grey )
6 Cat Plafond ( Putih )
IX
XI
m
3 List Plank GRC t.15 cm
m'
6.00
0.0840
4
0.0210
1 Kusen Pintu P1
Set
2.00
0.3799
9
0.0422
0.0422 0.0422 0.0422 0.0422 0.0422 0.0422 0.0422 0.0422 0.0422
2 Kusen Pintu P2
Set
1.00
0.1899
9
0.0211
0.0211 0.0211 0.0211 0.0211 0.0211 0.0211 0.0211 0.0211 0.0211
3 Kusen Jendela J1
Set
1.00
0.2374
8
0.0297
0.0297 0.0297 0.0297 0.0297 0.0297 0.0297 0.0297 0.0297
4 Kusen Jendela J3
Set
1.00
0.1425
8
0.0178
0.0178 0.0178 0.0178 0.0178 0.0178 0.0178 0.0178 0.0178
5 Kusen Jendela V1
Set
1.00
0.0712
6
0.0119
0.0119 0.0119 0.0119 0.0119 0.0119 0.0119
6 Daun Pintu P1
Set
2.00
0.6648
8
0.0831
0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831
7 Daun Pintu P2
Set
2.00
0.6648
8
0.0831
0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831
8 Daun Pintu PKM
Set
1.00
0.1899
8
0.0237
0.0237 0.0237 0.0237 0.0237 0.0237 0.0237 0.0237 0.0237
9 Daun Jendela J1 + Kaca Clear t. 5 cm
Set
2.00
0.4748
8
0.0594
0.0594 0.0594 0.0594 0.0594 0.0594 0.0594 0.0594 0.0594
10 Daun Jendela J3 + Kaca Clear t. 5 mm
Set
1.00
0.1899
8
0.0237
0.0237 0.0237 0.0237 0.0237 0.0237 0.0237 0.0237 0.0237
11 Daun Jendela V1 + Kaca Clear t. 5 mm
Set
1.00
0.0950
8
0.0119
0.0119 0.0119 0.0119 0.0119 0.0119 0.0119 0.0119 0.0119
12 Engsel Nylon ARCH 4" u/pintu
Bh
12.00
0.0741
8
0.0093
0.0093 0.0093 0.0093 0.0093 0.0093 0.0093 0.0093 0.0093
13 Engsel Nylon ARCH 3" u/jendela
Bh
8.00
0.0494
8
0.0062
0.0062 0.0062 0.0062 0.0062 0.0062 0.0062 0.0062 0.0062
14 Hak Angin Ex SAKURA u/jendela
Bh
8.00
0.0836
8
0.0104
0.0104 0.0104 0.0104 0.0104 0.0104 0.0104 0.0104 0.0104
15 Grendel Ex KODOK u/jendela
Bh
4.00
0.0285
8
0.0036
0.0036 0.0036 0.0036 0.0036 0.0036 0.0036 0.0036 0.0036
16 Kunci Tanam Ex KODAI
Bh
3.00
0.2778
8
0.0347
0.0347 0.0347 0.0347 0.0347 0.0347 0.0347 0.0347 0.0347
17 Espanyolet
Set
1.00
0.0261
8
0.0033
0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033
m1
30.10
0.2573
7
0.0368
1
69.56
0.9909
15
0.0661
0.0661 0.0661 0.0661 0.0661 0.0661 0.0661 0.0661 0.0661 0.0661
0.0661 0.0661 0.0661 0.0661 0.0661 0.0661
0.0216 0.0216 0.0216 0.0216 0.0216 0.0216 0.0216 0.0216 0.0216
0.0216 0.0216 0.0216 0.0216 0.0216 0.0216
PEKERJAAN PINTU & JENDELA
PEKERJAAN PLUMBING
2 Instalasi Air Kotor ᴓ 4" Klas D
3 Instalasi Air Limbah ᴓ 3" Klas D
4 Floor Drain ᴓ 3"
B
I
0.1016 0.1016 0.1016 0.1016 0.1016 0.1016 0.1016 0.1016
2 Atap Genteng Metal
1 Instalasi Air Bersih ᴓ ½" Klas AW
XII
m
PEKERJAAN ATAP
1 Rangka Atap Baja Ringan
X
m
m
0.0368 0.0368 0.0368 0.0368 0.0368 0.0368 0.0368
1
26.25
0.3241
15
0.0216
1
1.00
0.0166
7
0.0024
0.0024 0.0024 0.0024 0.0024 0.0024 0.0024 0.0024
1
2.00
0.0475
7
0.0068
0.0068 0.0068 0.0068 0.0068 0.0068 0.0068 0.0068
0.0950 0.0950 0.0950 0.0950 0.0950 0.0950 0.0950
m
m
5 Kran Air ᴓ ½" Ex SKL
m
8 Closed Duduk Ex Tidy
Set
1.00
0.6648
7
0.0950
9 Bak Cuci Piring Dapur Ex BENOTTI
Ls
1.00
0.1662
3
0.0554
0.0554 0.0554 0.0554
10 Septitank Dan Resapan
Bh
1.00
0.7123
7
0.1018
0.1018 0.1018 0.1018 0.1018 0.1018 0.1018
11 Bak Kontrol 30cmx 30cm
Bh
2.00
0.0855
7
0.0122
0.0122 0.0122 0.0122 0.0122 0.0122 0.0122
1 Box Skring + MCB Ex CAMRY
Set
1.00
0.1899
11
0.0173
2 Arde
Set
1.00
0.0807
11
0.0073
3 Instalasi Titik Lampu
Ttk
10.00
1.3010
15
0.0867
0.0867 0.0867 0.0867 0.0867
0.0867 0.0867 0.0867 0.0867 0.0867 0.0867 0.0867 0.0867 0.0867 0.0867 0.0867
4 Instalasi Stop Kontak Ex SUNFREE
Bh
4.00
0.5128
15
0.0342
0.0342 0.0342 0.0342 0.0342
0.0342 0.0342 0.0342 0.0342 0.0342 0.0342 0.0342 0.0342 0.0342 0.0342 0.0342
5 Saklar Tunggal Ex SUNFREE
Bh
2.00
0.0085
15
0.0006
0.0006 0.0006 0.0006 0.0006
0.0006 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006 0.0006
6 Saklar Ganda Ex SUNFREE
Bh
4.00
0.0228
15
0.0015
0.0015 0.0015 0.0015 0.0015
0.0015 0.0015 0.0015 0.0015 0.0015 0.0015 0.0015 0.0015 0.0015 0.0015 0.0015
m3
0.41
0.5451
10
0.0545
PEKERJAAN ELECTRICAL
0.0173 0.0173 0.0173 0.0173 0.0173 0.0173 0.0173 0.0173 0.0173 0.0173 0.0173
0.0073 0.0073 0.0073 0.0073 0.0073 0.0073 0.0073 0.0073 0.0073 0.0073 0.0073
PEKERJAAN LANTAI DUA
PEKERJAAN BATU & BETON
1 Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Teras )
0.0545 0.0545 0.0545 0.0545 0.0545 0.0545 0.0545 0.0545 0.0545 0.0545
2 Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Kamar)
3 Cor Kolom Structure 1 : 2 : 3 (15cmx50cm-Belakang)
4 Cor Kolom Praktis 1 : 2 : 3
(15cmx15cm)
5 Cor Balok 20 x 30cm 1 : 2 : 3
6 Cor Balok 15 x 30cm 1 : 2 : 3
7 Cor Plat Lantai t. 10 cm 1 : 2 : 3
8 Cor Tangga 1 : 2 : 3
9 Cor Balok diatas Kusen 1 : 2 : 3 (15cmx20cm)
0.1901 0.1901 0.1901 0.1901 0.1901 0.1901 0.1901 0.1901 0.1901 0.1901
0.51
0.6781
10
0.0678
0.0678 0.0678 0.0678 0.0678 0.0678 0.0678 0.0678 0.0678 0.0678 0.0678
3
m
0.15
0.1994
10
0.0199
0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199
m3
1.94
2.5793
10
0.2579
0.2579 0.2579 0.2579 0.2579 0.2579 0.2579 0.2579 0.2579 0.2579 0.2579
3
0.06
0.0798
10
0.0080
0.0080 0.0080 0.0080 0.0080 0.0080 0.0080 0.0080 0.0080 0.0080 0.0080
3
3.15
4.1880
10
0.4188
0.4188 0.4188 0.4188 0.4188 0.4188 0.4188 0.4188 0.4188 0.4188 0.4188
3
0.81
1.0769
10
0.1077
0.1077 0.1077 0.1077 0.1077 0.1077 0.1077 0.1077 0.1077 0.1077 0.1077
3
0.05
0.0665
8
0.0083
m
m
m
m
m
0.0083 0.0083 0.0083 0.0083 0.0083 0.0083 0.0083 0.0083
2.44
3.2441
6
11 Relief Beton
m'
10.90
1.0093
8
0.1262
2
102.70
5.8519
10
0.5852
0.5852 0.5852 0.5852 0.5852 0.5852 0.5852 0.5852 0.5852 0.5852 0.5852
0.6915 0.6915 0.6915 0.6915 0.6915 0.6915 0.6915 0.6915 0.6915 0.6915
m
0.5407 0.5407 0.5407 0.5407 0.5407 0.5407
0.1262 0.1262 0.1262 0.1262 0.1262 0.1262 0.1262 0.1262
2
m
205.40
6.9149
10
0.6915
m2
25.69
1.5858
8
0.1982
0.1982 0.1982 0.1982 0.1982 0.1982 0.1982 0.1982 0.1982
2
2.50
0.1543
8
0.0193
0.0193 0.0193 0.0193 0.0193 0.0193 0.0193 0.0193 0.0193
2
3.70
0.2196
8
0.0275
0.0275 0.0275 0.0275 0.0275 0.0275 0.0275 0.0275 0.0275
2
m
10.65
0.6574
8
0.0822
0.0822 0.0822 0.0822 0.0822 0.0822 0.0822 0.0822 0.0822
m2
35.50
0.7585
10
0.0759
2
m
35.50
1.0957
10
0.1096
m2
19.30
0.3482
8
0.0435
0.0435 0.0435 0.0435 0.0435 0.0435 0.0435
2
107.75
1.5349
8
0.1919
0.1919 0.1919 0.1919 0.1919 0.1919 0.1919
2
5.56
0.0792
8
0.0099
0.0099 0.0099 0.0099 0.0099 0.0099 0.0099
0.0909 0.0909 0.0909 0.0909 0.0909 0.0909
PEKERJAAN LANTAI
3 Keramik Lantai 20x20 K.Mandi
4 Keramik Dinding 20x25 K.Mandi
m
m
PEKERJAAN PLAFOND
1 Pasang Rangka Plafond ( Puring )
2 Plafond Gypsum t = 9mm
0.0759 0.0759 0.0759 0.0759 0.0759 0.0759 0.0759 0.0759 0.0759 0.0759
0.1096 0.1096 0.1096 0.1096 0.1096 0.1096 0.1096 0.1096 0.1096 0.1096
PEKERJAAN CAT
1 Cat Kusen, Daun Pintu & Jendela ( Putih )
2 Cat Dinding Dalam ( Putih )
3 Cat Dinding Luar ( Putih )
m
m
2
51.06
0.7274
8
0.0909
2
22.02
0.3137
8
0.0392
0.0392 0.0392 0.0392 0.0392 0.0392 0.0392
2
m
35.50
0.5057
8
0.0632
0.0632 0.0632 0.0632 0.0632 0.0632 0.0632
1 Kusen Pintu P1
Set
2.00
0.3799
7
0.0543
0.0543 0.0543 0.0543 0.0543 0.0543 0.0543 0.0543
2 Kusen Pintu P3
Set
1.00
0.1899
7
0.0271
0.0271 0.0271 0.0271 0.0271 0.0271 0.0271 0.0271
3 Kusen Jendela J1
Set
1.00
0.2374
6
0.0396
0.0396 0.0396 0.0396 0.0396 0.0396 0.0396
4 Kusen Jendela J2
Set
1.00
0.1899
6
0.0317
0.0317 0.0317 0.0317 0.0317 0.0317 0.0317
5 Kusen Jendela V1
Set
1.00
0.0712
4
0.0178
0.0178 0.0178 0.0178 0.0178
6 Daun Pintu P1
Set
2.00
0.6648
8
0.0831
0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831
7 Daun Pintu P3
Set
2.00
0.6648
8
0.0831
0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831 0.0831
8 Daun Pintu PKM
Set
1.00
0.1899
8
0.0237
0.0237 0.0237 0.0237 0.0237 0.0237 0.0237 0.0237 0.0237
9 Daun Jendela J1 + Kaca Clear t. 5 mm
Set
2.00
0.4748
8
0.0594
0.0594 0.0594 0.0594 0.0594 0.0594 0.0594 0.0594 0.0594
10 Daun Jendela J2 + Kaca Clear t. 5mm
Set
2.00
0.3799
8
0.0475
0.0475 0.0475 0.0475 0.0475 0.0475 0.0475 0.0475 0.0475
11 Daun Jendela V1 + Kaca Clear t. 5 mm
Set
1.00
0.0950
8
0.0119
0.0119 0.0119 0.0119 0.0119 0.0119 0.0119 0.0119 0.0119
12 Engsel Nylon ARCH 4" u/pintu
Bh
12.00
0.0741
8
0.0093
0.0093 0.0093 0.0093 0.0093 0.0093 0.0093 0.0093 0.0093
13 Engsel Nylon ARCH 3" u/jendela
Bh
10.00
0.0617
8
0.0077
0.0077 0.0077 0.0077 0.0077 0.0077 0.0077 0.0077 0.0077
14 Hak Angin Ex SAKURA u/jendela
Bh
10.00
0.1045
8
0.0131
0.0131 0.0131 0.0131 0.0131 0.0131 0.0131 0.0131 0.0131
15 Grendel Ex KODOK u/jendela
Bh
5.00
0.0356
8
0.0045
0.0045 0.0045 0.0045 0.0045 0.0045 0.0045 0.0045 0.0045
16 Kunci Tanam Ex KODAI
Bh
3.00
0.2778
8
0.0347
0.0347 0.0347 0.0347 0.0347 0.0347 0.0347 0.0347 0.0347
17 Espanyolet
Set
1.00
0.0261
8
0.0033
0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033
m1
7.00
0.0598
7
0.0085
0.0085 0.0085 0.0085 0.0085 0.0085 0.0085 0.0085
1
1.00
0.0142
7
0.0020
0.0020 0.0020 0.0020 0.0020 0.0020 0.0020
1
20.40
0.2519
6
0.0420
0.0420 0.0420 0.0420 0.0420 0.0420 0.0420
4 Cat Dinding Luar ( Grey )
5 Cat Dinding Luar ( Dark Grey )
6 Cat Plafond ( Putih )
VI
0.1901
m
2 Keramik Lantai 40x40 Teras Depan
V
10
10 Cor Talang Beton 1 : 2 : 3
1 Keramik Lantai 40x40 K.Tidur + R.tamu
IV
1.9012
0.5407
13 Plesteran + Acian 1 : 4
III
1.43
3
3
12 Pasangan Bata 1 : 4
II
m3
m
m
PEKERJAAN PINTU & JENDELA
PEKERJAAN PLUMBING
1 Instalasi Air Bersih ᴓ ½" Klas AW
2 Instalasi Air Kotor ᴓ 4" Klas D
3 Instalasi Air Limbah ᴓ 3" Klas D
m
m
m1
1.00
0.0166
7
0.0024
0.0024 0.0024 0.0024 0.0024 0.0024 0.0024 0.0024
5 Kran Air ᴓ ½" Ex SKL
1
m
1.00
0.0237
7
0.0034
0.0034 0.0034 0.0034 0.0034 0.0034 0.0034 0.0034
6 Closed Duduk Ex Tidy
Set
1.00
0.6648
7
0.0950
0.0950 0.0950 0.0950 0.0950 0.0950 0.0950 0.0950
1 Instalasi Titik Lampu
Ttk
5.00
0.6505
16
0.0407
0.0407 0.0407 0.0407 0.0407
0.0407 0.0407 0.0407 0.0407 0.0407 0.0407 0.0407 0.0407 0.0407 0.0407 0.0407 0.0407
2 Instalasi Stop Kontak Ex SUNFREE
Bh
2.00
0.2564
16
0.0160
0.0160 0.0160 0.0160 0.0160
0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160 0.0160
3 Saklar Tunggal Ex SUNFREE
Bh
3.00
0.0128
16
0.0008
0.0008 0.0008 0.0008 0.0008
0.0008 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008 0.0008
4 Saklar Ganda Ex SUNFREE
Bh
1.00
0.0057
16
0.0004
0.0004 0.0004 0.0004 0.0004
0.0004 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004 0.0004
m2
38.52
2.7436
8
0.3429
2
38.52
2.1034
8
0.2629
0.2629 0.2629 0.2629 0.2629 0.2629 0.2629 0.2629 0.2629
3 Rabung Genteng Metal
1
m
19.11
0.5444
6
0.0907
0.0907 0.0907 0.0907 0.0907 0.0907 0.0907
4 Talang Jurai Dalam
m1
2.29
0.0620
6
0.0103
0.0103 0.0103 0.0103 0.0103 0.0103 0.0103
5 List Plank GRC t.15 cm
m'
24.12
0.3379
4
0.0845
0.0845 0.0845 0.0845 0.0845
1 Pembersihan Kembali Puing Pekerjaan
Ls
1.00
0.1425
10
0.0142
2 Pagar Pembatas Kavling
Ls
1.00
2.7066
6
0.4511
3 Water Proofing
Ls
1.00
0.1540
4
0.0385
4 Floor Drain ᴓ 3"
VII
VIII
PEKERJAAN ELECTRICAL
PEKERJAAN ATAP
1 Rangka Atap Baja Ringan
m
2 Atap Genteng Metal
C
0.3429 0.3429 0.3429 0.3429 0.3429 0.3429 0.3429 0.3429
PEKERJAAN LAIN-LAIN
0.0142 0.0142 0.0142 0.0142 0.0142 0.0142
0.4511 0.4511 0.4511 0.4511 0.4511 0.4511
0.0385 0.0385 0.0385 0.0385
Start.
TOTAL BOBOT RENCANA ( % )
100.00
TOTAL BOBOT KUMULATIF ( % )
0.8356
0.2539
1.2022
1.2022
1.4431
1.3600
0.7194
1.4324
1.6584
1.6584
2.2990
2.6313
4.6038
4.6935
4.7648
4.7648
4.0560
3.4684
3.6493
3.5910
3.1688
2.8282
1.1193
1.1578
1.3724
1.3724
1.6664
1.6279
1.7334
1.7334
1.5192
1.9158
1.3685
2.3327
2.0501
2.5461
2.5461
2.5461
3.4557
3.5111
2.8876
1.4287
0.9175
0.9175
0.8356
1.0895
2.2917
3.4939
4.9370
6.2970
7.0164
8.4488
10.1072
11.7656
14.0646
16.6959
21.2997
25.9932
30.7580
35.5228
39.5788
43.0472
46.6965
50.2875
53.4563
56.2845
57.4038
58.5616
59.9340
61.3064
62.9728
64.6007
66.3341
68.0675
69.5867
71.5025
72.8710
75.2037
77.2538
79.7999
82.3460
84.8921
88.3478
91.8589
94.7465
96.1752
97.0927
98.0102
BOBOT REALISASI ( % )
DEVELOPER
KONTRAKTOR
Diperiksa Oleh,
Diketahui Oleh,
Disetujui Oleh,
Disetujui Oleh,
Dibuat Oleh,
( M. Syafril )
( Adi Suhendra )
( Michael Wirawan )
( A Siong )
( Sutoyo, ST )
NTRAKTOR
: ASIONG
I
II
III
IV
TARGET
OKTOBER
2012
000
Finish
0.0079 0.0079 0.0079
0.0079
0.0019
0.0033
0.0043
0.0024
0.0038
100.00
100.00
100.00
100.00
100.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
200,000.00
350,000.00
450,000.00
250,000.00
400,000.00
200,000.00
350,000.00
450,000.00
250,000.00
400,000.00
1,650,000.00
0.0046
100.00
105,300,000.00
0.0008
100.00
105,300,000.00
0.0006
100.00
105,300,000.00
45,000.00
30,000.00
150,000.00
486,000.00
81,000.00
67,500.00
634,500.00
0.0327
100.00
105,300,000.00
0.0046
100.00
105,300,000.00
0.0227
100.00
105,300,000.00
1,275,000.00
1,275,000.00
1,350,000.00
3,442,500.00
484,500.00
2,389,500.00
6,316,500.00
020
0.0072
100.00
105,300,000.00
0.0236
100.00
105,300,000.00
0.0090
100.00
105,300,000.00
0.0064
100.00
105,300,000.00
0.0006
100.00
105,300,000.00
0.0129
100.00
105,300,000.00
0.0040
100.00
105,300,000.00
0.0548
100.00
105,300,000.00
0.0048
100.00
105,300,000.00
0.0648
100.00
105,300,000.00
1,350,000.00
1,350,000.00
1,350,000.00
1,350,000.00
1,350,000.00
97,500.00
64,000.00
60,000.00
39,000.00
35,450.00
756,000.00
2,484,000.00
945,000.00
675,000.00
67,500.00
1,355,250.00
416,000.00
5,772,000.00
507,000.00
6,820,580.00
19,798,330.00
030
0.0090
100.00
105,300,000.00
0.0186
100.00
105,300,000.00
0.0016
100.00
105,300,000.00
0.0059
100.00
105,300,000.00
0.0059
100.00
105,300,000.00
0.0017
100.00
105,300,000.00
0.0055
100.00
105,300,000.00
0.0028
100.00
105,300,000.00
350,000.00
65,000.00
65,000.00
65,000.00
65,000.00
62,500.00
65,000.00
65,000.00
945,000.00
1,956,500.00
165,750.00
624,000.00
619,450.00
181,250.00
581,750.00
291,200.00
5,364,900.00
0.0096
100.00
105,300,000.00
0.0139
100.00
105,300,000.00
22,500.00
32,500.00
1,015,875.00
1,467,375.00
2,483,250.00
0.0494 0.0494
0.0040
100.00
105,300,000.00
0.1919 0.1919
0.0153
100.00
105,300,000.00
0.0050 0.0050
0.0004
100.00
105,300,000.00
0.0909 0.0909
0.0073
100.00
105,300,000.00
0.0392 0.0392
0.0031
100.00
105,300,000.00
0.0804 0.0804
0.0064
100.00
105,300,000.00
19,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
416,100.00
1,616,250.00
41,700.00
765,900.00
330,300.00
677,250.00
3,847,500.00
040
0.0081
100.00
105,300,000.00
0.0062
100.00
105,300,000.00
0.0008
100.00
105,300,000.00
75,000.00
57,500.00
14,750.00
855,750.00
656,075.00
88,500.00
1,600,325.00
105,300,000.00
050
0.0038
100.00
105,300,000.00
0.0019
100.00
105,300,000.00
0.0024
100.00
105,300,000.00
0.0014
100.00
105,300,000.00
0.0007
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
0.0019
100.00
105,300,000.00
0.0047
100.00
105,300,000.00
0.0019
100.00
105,300,000.00
0.0009
100.00
105,300,000.00
0.0007
100.00
105,300,000.00
0.0005
100.00
105,300,000.00
0.0008
100.00
105,300,000.00
0.0003
100.00
105,300,000.00
0.0028
100.00
105,300,000.00
0.0003
100.00
105,300,000.00
200,000.00
200,000.00
250,000.00
150,000.00
75,000.00
350,000.00
350,000.00
200,000.00
250,000.00
200,000.00
100,000.00
6,500.00
6,500.00
11,000.00
7,500.00
97,500.00
27,500.00
400,000.00
200,000.00
250,000.00
150,000.00
75,000.00
700,000.00
700,000.00
200,000.00
500,000.00
200,000.00
100,000.00
78,000.00
52,000.00
88,000.00
30,000.00
292,500.00
27,500.00
4,043,000.00
0.0026
100.00
105,300,000.00
0.0099
100.00
105,300,000.00
0.0032
100.00
105,300,000.00
0.0002
100.00
105,300,000.00
0.0005
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
0.0017
100.00
105,300,000.00
0.0071
100.00
105,300,000.00
0.0009
100.00
105,300,000.00
9,000.00
15,000.00
13,000.00
17,500.00
25,000.00
700,000.00
175,000.00
750,000.00
45,000.00
270,900.00
1,043,400.00
341,250.00
17,500.00
50,000.00
700,000.00
175,000.00
750,000.00
90,000.00
3,438,050.00
060
0.0019
100.00
105,300,000.00
0.0008
100.00
105,300,000.00
0.0130
100.00
105,300,000.00
0.0051
100.00
105,300,000.00
0.0001
100.00
105,300,000.00
0.0002
100.00
105,300,000.00
200,000.00
85,000.00
137,000.00
135,000.00
4,500.00
6,000.00
200,000.00
85,000.00
1,370,000.00
540,000.00
9,000.00
24,000.00
2,228,000.00
105,300,000.00
0.0055
100.00
105,300,000.00
1,400,000.00
574,000.00
070
0.0190
100.00
105,300,000.00
0.0068
100.00
105,300,000.00
0.0020
100.00
105,300,000.00
0.0258
100.00
105,300,000.00
0.0008
100.00
105,300,000.00
0.0419
100.00
105,300,000.00
0.0108
100.00
105,300,000.00
0.0007
100.00
105,300,000.00
0.0324
100.00
105,300,000.00
0.0101
100.00
105,300,000.00
0.0585
100.00
105,300,000.00
0.0691
100.00
105,300,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
97,500.00
60,000.00
35,450.00
2,002,000.00
714,000.00
210,000.00
2,716,000.00
84,000.00
4,410,000.00
1,134,000.00
70,000.00
3,416,000.00
1,062,750.00
6,162,000.00
7,281,430.00
29,836,180.00
0.0159
100.00
105,300,000.00
0.0015
100.00
105,300,000.00
0.0022
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
65,000.00
65,000.00
62,500.00
65,000.00
1,669,850.00
162,500.00
231,250.00
692,250.00
2,755,850.00
0.0076
100.00
105,300,000.00
0.0110
100.00
105,300,000.00
22,500.00
32,500.00
798,750.00
1,153,750.00
1,952,500.00
080
0.0435 0.0435
0.0035
100.00
105,300,000.00
0.1919 0.1919
0.0153
100.00
105,300,000.00
0.0099 0.0099
0.0008
100.00
105,300,000.00
0.0909 0.0909
0.0073
100.00
105,300,000.00
0.0392 0.0392
0.0031
100.00
105,300,000.00
0.0632 0.0632
0.0051
100.00
105,300,000.00
19,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
366,700.00
1,616,250.00
83,400.00
765,900.00
330,300.00
532,500.00
3,695,050.00
090
0.0038
100.00
105,300,000.00
0.0019
100.00
105,300,000.00
0.0024
100.00
105,300,000.00
0.0019
100.00
105,300,000.00
0.0007
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
0.0019
100.00
105,300,000.00
0.0047
100.00
105,300,000.00
0.0038
100.00
105,300,000.00
0.0009
100.00
105,300,000.00
0.0007
100.00
105,300,000.00
0.0006
100.00
105,300,000.00
0.0010
100.00
105,300,000.00
0.0004
100.00
105,300,000.00
0.0028
100.00
105,300,000.00
0.0003
100.00
105,300,000.00
200,000.00
200,000.00
250,000.00
200,000.00
75,000.00
350,000.00
350,000.00
200,000.00
250,000.00
200,000.00
100,000.00
6,500.00
6,500.00
11,000.00
7,500.00
97,500.00
27,500.00
400,000.00
200,000.00
250,000.00
200,000.00
75,000.00
700,000.00
700,000.00
200,000.00
500,000.00
400,000.00
100,000.00
78,000.00
65,000.00
110,000.00
37,500.00
292,500.00
27,500.00
4,335,500.00
0.0006
100.00
105,300,000.00
0.0001
100.00
105,300,000.00
0.0025
100.00
105,300,000.00
9,000.00
15,000.00
13,000.00
63,000.00
15,000.00
265,200.00
0.0002
100.00
105,300,000.00
0.0002
100.00
105,300,000.00
0.0066
100.00
105,300,000.00
17,500.00
25,000.00
700,000.00
17,500.00
25,000.00
700,000.00
1,085,700.00
100
0.0065
100.00
105,300,000.00
0.0026
100.00
105,300,000.00
0.0001
100.00
105,300,000.00
0.0001
100.00
105,300,000.00
137,000.00
135,000.00
4,500.00
6,000.00
685,000.00
270,000.00
13,500.00
6,000.00
974,500.00
0.0274
100.00
105,300,000.00
0.0210
100.00
105,300,000.00
0.0054
100.00
105,300,000.00
0.0006
100.00
105,300,000.00
0.0034
100.00
105,300,000.00
75,000.00
57,500.00
30,000.00
28,500.00
14,750.00
2,889,000.00
2,214,900.00
573,300.00
65,265.00
355,770.00
6,098,235.00
0.0142 0.0142 0.0142
0.0142
100
0.9175
0.9175
0.0221
98.9277
99.8452
99.8673
0.0221
100
0.0014
100.00
105,300,000.00
0.0271
100.00
105,300,000.00
0.0015
100.00
105,300,000.00
1.0000
150,000.00
2,850,000.00
162,130.00
150,000.00
2,850,000.00
162,130.00
3,162,130.00
105,300,000.00
105,300,000.00
105,300,000.00
RENCANA ANGGARAN BIAYA ( R A B. )
KOMPLEK DE CASA VILLA - MEDAN
TAHUN 2013
RENCANA ANGGARAN BIAYA 1 (satu) UNIT RUMAH (119 M2)
NO.
URAIAN PEKERJAAN
A
PEKERJAAN LANTAI - I
I
PEKERJAAN PERSIAPAN :
Pembersihan Site
Bowplank & Pengukuran
Direksikeet
Pembuatan Sumur Bor Untuk Kerja
Pengadaan Listrik Kerja
IV
JUMLAH HARGA
( Rp )
( Rp )
300,000.00
850,000.00
750,000.00
400,000.00
450,000.00
m3
15.00
2 Galian pondasi menerus & galian sloof
m
3
6.34
3 Timbunan tanah kembali
m3
3.34
4 Timbunan tanah fiel lantai t = 30 cm
m
3
14.40
5 Pasir urug bawah lantai / pondasi / sloof
m3
4.42
75,000.00
70,000.00
30,000.00
85,000.00
95,000.00
1 Cor Pondasi setempat 1 : 2 : 3
m3
3.00
2 Pondasi menerus Pas. batu kali 1:4
m3
1.98
3 Pondasi pas. Bata trasraam 1:2
m3
7.56
4 Cor Sloof 1 : 2 : 3 (20cmx30cm)
m3
1.94
5 Cor Sloof 1 : 2 : 3 (15cmx20cm)
3
0.66
m3
3.12
3
1.13
m3
0.44
4 Cor Plat kanopy / leuvel 1 : 2 : 3
m
3
0.74
5 Cor Tangga 1 : 2 : 3
m3
1.76
6 Cor Balok lt. 2 ( 20cmx30cm)
m
3
2.88
7 Cor Balok lt. 2 ( 15cmx30cm)
m3
0.18
PEKERJAAN TANAH / GALIAN :
PEKERJAAN PONDASI / SLOOF :
m
2,400,000.00
875,000.00
85,000.00
2,600,000.00
2,600,000.00
PEKERJAAN BATU & BETON
8 Cor plat lantai 2 1:2:3
m
3
4.97
9 Pasangan Bata 1 : 3 t = 30 cm
m2
25.08
10 Pasangan Bata 1 : 4
m2
124.78
11 Plesteran + Acian 1 : 3 t=30 cm
m2
50.16
12 Plesteran + Acian 1 : 4
m
2
249.56
13 Plesteran / relief minimalis
m2
7.00
2,600,000.00
2,400,000.00
2,600,000.00
2,400,000.00
2,600,000.00
2,600,000.00
2,600,000.00
2,600,000.00
77,000.00
72,000.00
45,000.00
40,000.00
375,000.00
m3
2.15
475,000.00
1 Cor Kolom Structure 1 : 2 : 3 (K1 )
2 Cor Kolom Praktis 1 : 2 : 3
(13cmx13cm)
3 Cor Balok Latei 1 : 2 : 3 (15cmx20cm)
V
HARGA SATUAN
1.00
1.00
1.00
1.00
1.00
1 Galian Tanah pondasi setempat
III
VOLUME
Ls
Ls
Ls
Ls
Ls
1
2
3
4
5
II
SATUAN
m
PEKERJAAN LANTAI
1 Rabat beton t = 5 cm 1 : 3 : 5
2 Keramik Lantai 60x60 cm
m2
42.00
3 Keramik Lantai 20x20 R. KM ( Ikad / setara )
m2
2.00
4 Keramik dinding 20x25 R.KM
m2
14.60
5 Keramik Lantai 60x60 tangga
m2
ls
10.24
m2
47.00
2
m
m'
47.00
1 Kusen + Daun Pintu P1
set
1.00
2 Kusen + Daun Pintu P2
set
1.00
3 Daun pintu P3
set
1.00
4 Kusen + Daun Jendela J1
set
1.00
5 Kusen + Daun Jendela J2
set
1.00
6 Kusen + Daun Ventilasi V1
set
1.00
7 Kunci Tanam
bh
2.00
8 Engsel 3" u/jendela
bh
3.00
9 Engsel 4" u/pintu
psg
4.00
10 Kunci kodok
bh
3.00
11 Hak angin Jendela
set
3.00
12 Grendel tanam
bh
1.00
13 Handle pintu
set
3.00
m1
19.00
m1
24.00
m1
32.00
m1
1.00
1
6 Keramik meja dapur ( 3.85m')
VI
PEKERJAAN PLAFOND
1 Pasang Rangka Plafond ( Puring )
2 Plafond Gypsum t = 9mm
3 Pas. Profil datar
VII
PEKERJAAN PLUMBING
1 Instalasi Air Bersih ᴓ ½" Klas AW
2 Instalasi Air Kotor ᴓ 4" Klas D
3 Instalasi Air Limbah ᴓ 3" Klas D
4 Floor Drain ᴓ 3"
5 Kran Air ᴓ ½" Ex SKL
1,800,000.00
975,000.00
375,000.00
1,550,000.00
850,000.00
675,000.00
85,000.00
30,000.00
45,000.00
30,000.00
45,000.00
30,000.00
275,000.00
12,000.00
17,500.00
15,000.00
17,500.00
25,000.00
2,750,000.00
1,200,000.00
875,000.00
475,000.00
75,000.00
m
Set
1.00
6 Closed Duduk Ex Tidy
7 Septitank Dan Resapan
Bh
1.00
8 Shower
set
1.00
9 Zink kitchen
Bh
1.00
Bh
3.00
1 Box Skring + MCB Ex CAMRY
Set
1.00
2 Arde
Set
1.00
3 Instalasi Titik Lampu + Lampu tanam
Ttk
9.00
4 Instalasi Stop Kontak Ex Panasonic
Bh
4.00
5 Saklar Tunggal Ex Panasonic
Bh
1.00
6 Saklar Ganda Ex Panasonic
Bh
2.00
350,000.00
150,000.00
225,000.00
175,000.00
45,000.00
45,000.00
m2
140.00
19,000.00
10 Bak Kontrol 30cmx 30cm
X
65.00
35,000.00
55,000.00
17,500.00
PEKERJAAN PINTU & JENDELA
VIII
IX
1.00
185,000.00
155,000.00
165,000.00
185,000.00
1,750,000.00
1.00
PEKERJAAN ELECTRICAL
PEKERJAAN CAT
1 Cat Dinding Dalam
B
I
2 Cat Dinding Luar
m2
74.00
3 Cat Plafond
m2
47.00
m3
2.16
3
0.88
m3
0.44
4 Cor Plat kanopy / leuvel 1 : 2 : 3
m
3
0.74
5 Cor Tangga 1 : 2 : 3
m3
1.12
6 Cor Balok lt. 3 ( 20cmx30cm)
m
3
2.88
7 Cor Balok lt. 3 ( 15cmx30cm)
m3
0.44
PEKERJAAN LANTAI - II
PEKERJAAN BATU & BETON
1 Cor Kolom Structure 1 : 2 : 3 (K1 )
2 Cor Kolom Praktis 1 : 2 : 3
(15cmx15cm)
3 Cor Balok Latei 1 : 2 : 3 (15cmx20cm)
8 Cor plat lantai 2 1:2:3
m
5.63
9 Pasangan Bata 1 : 3 t = 30 cm
m2
27.60
m2
134.00
m
2
55.20
m
2
268.00
m
2
12.00
m2
42.00
11 Plesteran + Acian 1 : 3 t=30 cm
12 Plesteran + Acian 1 : 4
13 Pas. Batu alam
2 Keramik Lantai 20x20 R. KM ( Ikad / setara )
m
2
2.00
3 Keramik dinding 20x25 R.KM
m2
14.60
4 Keramik Lantai 60x60 tangga
m2
10.24
m2
47.00
2
m
m'
47.00
1 Kusen + Daun Pintu PJ1
set
1.00
2 Kusen + Daun Pintu P2
set
2.00
3 Daun pintu P3
set
1.00
4 Kusen + Daun Jendela J2
set
1.00
5 Kusen + Daun Jendela J3
set
1.00
6 Kusen Jendela J5
set
1.00
7 Kusen + Daun Ventilasi V1
set
1.00
8 Kunci Tanam
bh
3.00
9 Engsel 3" u/jendela
2 Plafond Gypsum t = 9mm
3 Pas. Profil datar
V
185,000.00
155,000.00
165,000.00
185,000.00
PEKERJAAN PLAFOND
1 Pasang Rangka Plafond ( Puring )
IV
2,600,000.00
2,400,000.00
2,600,000.00
2,400,000.00
2,600,000.00
2,600,000.00
2,600,000.00
2,600,000.00
77,000.00
72,000.00
45,000.00
40,000.00
115,000.00
PEKERJAAN LANTAI
1 Keramik Lantai 60x60 cm
III
m
3
10 Pasangan Bata 1 : 4
II
23,000.00
19,000.00
65.00
35,000.00
55,000.00
17,500.00
PEKERJAAN PINTU & JENDELA
bh
3.00
10 Engsel 4" u/pintu
psg
3.00
11 Kunci kodok
bh
3.00
12 Hak angin Jendela
set
3.00
13 Handle pintu
set
3.00
m1
12.00
1
24.00
PEKERJAAN PLUMBING
1 Instalasi Air Bersih ᴓ ½" Klas AW
2 Instalasi Air Kotor ᴓ 4" Klas D
m
1,400,000.00
975,000.00
375,000.00
850,000.00
475,000.00
1,700,000.00
675,000.00
85,000.00
30,000.00
45,000.00
30,000.00
45,000.00
275,000.00
12,000.00
17,500.00
VI
VII
3 Instalasi Air Limbah ᴓ 3" Klas D
4 Floor Drain ᴓ 3"
m1
32.00
m1
1.00
5 Kran Air ᴓ ½" Ex SKL
1.00
6 Closed Duduk Ex Tidy
m1
Set
7 Whastafel
set
1.00
8 Shower
set
1.00
1 Instalasi Titik Lampu + Lampu tanam
Ttk
9.00
2 Instalasi Stop Kontak Ex Panasonic
Bh
3.00
3 Saklar Tunggal Ex Panasonic
Bh
1.00
4 Saklar Ganda Ex Panasonic
Bh
2.00
m2
156.00
PEKERJAAN ELECTRICAL
I
2 Cat Dinding Luar
m
2
56.00
3 Cat Plafond
m2
52.00
m3
2.16
3
0.63
m3
0.54
4 Cor Plat kanopy / leuvel 1 : 2 : 3
m
3
1.15
5 Cor Tangga 1 : 2 : 3
m3
1.12
6 Cor Balok ( 20cmx30cm)
m
3
2.88
7 Cor Balok ( 15cmx30cm)
m3
0.54
PEKERJAAN BATU & BETON
2 Cor Kolom Praktis 1 : 2 : 3
(15cmx15cm)
3 Cor Balok Latei 1 : 2 : 3 (15cmx20cm)
III
m
8 Cor plat atap 1:2:3
m
3
5.63
9 Pasangan Bata 1 : 3 t = 30 cm
m2
19.98
10 Pasangan Bata 1 : 4
m2
92.40
11 Plesteran + Acian 1 : 3 t=30 cm
m2
39.95
12 Plesteran + Acian 1 : 4
m
2
184.80
13 Pas. Batu alam
m2
12.00
1 Keramik Lantai 60x60 cm
m2
42.00
2 Keramik Lantai 20x20 R. KM ( Ikad / setara )
m2
4.00
3 Keramik dinding 20x25 R.KM
m2
18.00
4 Keramik Lantai 60x60 tangga
m2
10.24
1 Pasang Rangka Plafond ( Puring )
m2
52.00
2 Plafond Gypsum t = 9mm
m2
m'
52.00
1 Kusen + Daun Pintu P2
set
2.00
2 Daun pintu P3
set
1.00
2,600,000.00
2,400,000.00
2,600,000.00
2,400,000.00
2,600,000.00
2,600,000.00
2,600,000.00
2,600,000.00
77,000.00
72,000.00
45,000.00
40,000.00
115,000.00
PEKERJAAN LANTAI
185,000.00
155,000.00
165,000.00
185,000.00
PEKERJAAN PLAFOND
3 Pas. Profil datar
IV
19,000.00
23,000.00
19,000.00
PEKERJAAN LANTAI - III
1 Cor Kolom Structure 1 : 2 : 3 (K1 )
II
225,000.00
175,000.00
45,000.00
45,000.00
PEKERJAAN CAT
1 Cat Dinding Dalam
B
1.00
15,000.00
17,500.00
25,000.00
2,750,000.00
875,000.00
875,000.00
62.00
35,000.00
55,000.00
17,500.00
PEKERJAAN PINTU & JENDELA
975,000.00
375,000.00
3 Kusen + Daun Jendela J3
set
1.00
4 Kusen + Daun Jendela J4
set
1.00
5 Kusen + Daun Ventilasi V1
set
1.00
6 Kunci Tanam
bh
2.00
7 Engsel 3" u/jendela
bh
4.00
8 Engsel 4" u/pintu
psg
2.00
9 Kunci kodok
bh
4.00
10 Hak angin Jendela
set
4.00
11 Handle pintu
set
2.00
m1
24.00
1
24.00
m1
24.00
1
1.00
1
2.00
6 Closed Duduk Ex Tidy
m
Set
7 Whastafel
set
1.00
8 Shower
set
1.00
1 Instalasi Titik Lampu + Lampu tanam
Ttk
6.00
2 Instalasi Stop Kontak Ex Panasonic
Bh
3.00
3 Saklar Tunggal Ex Panasonic
Bh
1.00
4 Saklar Ganda Ex Panasonic
Bh
3.00
1 Cat Dinding Dalam
m2
156.00
2 Cat Dinding Luar
m2
56.00
3 Cat Plafond
m2
52.00
1 Pagar tralist balcon
ls.
1.00
2 Pekerjaan Lantai Carport
ls.
1.00
3 Pembersihan Akhir
ls.
1.00
V
PEKERJAAN PLUMBING
1 Instalasi Air Bersih ᴓ ½" Klas AW
2 Instalasi Air Kotor ᴓ 4" Klas D
3 Instalasi Air Limbah ᴓ 3" Klas D
4 Floor Drain ᴓ 3"
m
5 Kran Air ᴓ ½" Ex SKL
VI
VII
VIII
m
1.00
475,000.00
1,400,000.00
675,000.00
85,000.00
30,000.00
45,000.00
30,000.00
45,000.00
275,000.00
12,000.00
17,500.00
15,000.00
17,500.00
25,000.00
2,750,000.00
875,000.00
875,000.00
PEKERJAAN ELECTRICAL
225,000.00
175,000.00
45,000.00
45,000.00
PEKERJAAN CAT
19,000.00
23,000.00
19,000.00
PEKERJAAN SARANA
Medan, 04 Januari 2013
Dibuat Oleh ;
KONTRANTOR,
2,500,000.00
800,000.00
1,200,000.00
Direktur
Tenaga Ahli /Tehnik
A ( R A B. )
MEDAN
45,000.00
40,000.00
JUMLAH HARGA
SUB HARGA
( Rp )
( Rp )
300,000.00
850,000.00
750,000.00
400,000.00
450,000.00
15.00
0.75
6.00
46
1
1
4
16
1
0.3
12.6
0.2
0.15
1
0.3
0.6
0.3
0.2
0.15
0.15
0.15
0.4
0.15
0.2
0.2
0.15
41.45
37.7
37.7
0.3
0.3
0.12
0.4
3.2
43.00
0.05
2,750,000.00
1,125,000.00
443,800.00
100,200.00
1,224,000.00
419,900.00
3,312,900.00
7,200,000.00
1,732,500.00
642,600.00
5,054,400.00
1,716,000.00
16,345,500.00
8,112,000.00
2,721,600.00
1,154,400.00
1,776,000.00
4,576,000.00
7,488,000.00
468,000.00
12,932,400.00
1,931,160.00
8,984,160.00
2,257,200.00
9,982,400.00
2,625,000.00
65,008,320.00
1,021,250.00
7,770,000.00
310,000.00
2,409,000.00
1,894,400.00
1,750,000.00
2.00
2.00
15,154,650.00
1,645,000.00
2,585,000.00
1,137,500.00
4
5,367,500.00
1,800,000.00
975,000.00
375,000.00
1,550,000.00
850,000.00
675,000.00
170,000.00
90,000.00
180,000.00
90,000.00
135,000.00
30,000.00
825,000.00
7,745,000.00
228,000.00
420,000.00
480,000.00
17,500.00
25,000.00
2,750,000.00
1,200,000.00
875,000.00
475,000.00
225,000.00
6,470,500.00
350,000.00
150,000.00
2,025,000.00
700,000.00
45,000.00
90,000.00
3,360,000.00
2,660,000.00
15
1,702,000.00
893,000.00
5,255,000.00
5,616,000.00
2,116,800.00
1,154,400.00
1,776,000.00
2,912,000.00
7,488,000.00
1,154,400.00
14,648,400.00
2,125,200.00
9,648,000.00
2,484,000.00
10,720,000.00
1,380,000.00
130,769,370.00
0.15
0.15
0.15
0.4
0.15
0.2
0.2
0.15
46.95
39
39
0.3
0.2
0.12
0.3
3.2
2.00
2.00
63,223,200.00
7,770,000.00
310,000.00
2,409,000.00
1,894,400.00
12,383,400.00
1,645,000.00
2,585,000.00
1,137,500.00
5,367,500.00
1,400,000.00
1,950,000.00
375,000.00
850,000.00
475,000.00
1,700,000.00
675,000.00
255,000.00
90,000.00
135,000.00
90,000.00
135,000.00
825,000.00
8,955,000.00
144,000.00
420,000.00
480,000.00
17,500.00
25,000.00
2,750,000.00
875,000.00
875,000.00
5,586,500.00
2,025,000.00
525,000.00
45,000.00
90,000.00
2,685,000.00
2,964,000.00
1,288,000.00
988,000.00
5,240,000.00
5,616,000.00
1,512,000.00
1,404,000.00
2,760,000.00
2,912,000.00
7,488,000.00
1,404,000.00
14,648,400.00
1,538,075.00
6,652,800.00
1,797,750.00
7,392,000.00
1,380,000.00
56,505,025.00
7,770,000.00
620,000.00
2,970,000.00
1,894,400.00
13,254,400.00
1,820,000.00
2,860,000.00
1,085,000.00
5,765,000.00
1,950,000.00
375,000.00
103,440,600.00
0.15
0.15
0.15
0.4
0.15
0.2
0.2
0.15
46.95
33.25
33.25
0.3
0.2
0.12
0.3
3.2
475,000.00
1,400,000.00
675,000.00
170,000.00
120,000.00
90,000.00
120,000.00
180,000.00
550,000.00
6,105,000.00
288,000.00
420,000.00
360,000.00
17,500.00
50,000.00
2,750,000.00
875,000.00
875,000.00
5,635,500.00
1,350,000.00
525,000.00
45,000.00
135,000.00
2,055,000.00
2,964,000.00
1,288,000.00
988,000.00
5,240,000.00
2,500,000.00
800,000.00
1,200,000.00
4,500,000.00
333,269,895.00
333,269,000.00
99,059,925.00
333,269,895.00
1.00
1.00
1.00
1.00
90.00
34.50
1.5
10
15
0.5
1
32
0.3
22
1
32.4
22
10
1
1
1
1
3
1.98
7.56
1.944
0.66
5.2
5.6
14.8
10
9
1
3.12
1.134
0.444
48
4
1
1
1
1
1
1
1
1
2.88
0.18
4.974
25.08
124.78
1.00
1.00
2.15
1.00
1
1.00
1
4.00
60.00
90
21.5
142
102
28
11
98
1
1
1
1
35
65
2
2
1
1
1
1
1
4
3.6
5.6
14.8
10
7
1
2.16
0.882
0.444
48
14.8
1
1
1
1
1
1
1
1
2.88
0.444
5.634
11.7
110.8
1.00
1.00
4.00
3.6
5.6
18
10
5
1
2.16
0.63
0.54
48
18
1
1
1
1
1
1
1
1
2.88
0.54
5.634
19.975
92.4
333269000
119
333269119
LAPORAN KEMAJUAN PEKERJAAN
KOMPLEK PERUMAHAN ATRIA RESIDENCE
JALAN SETIA BUDI HELVETIA - MEDAN
PERIODE : 02 Januari 2012 S/D 16 Januari 2012
JUMLAH RUMAH
Kontraktor : ASIONG
BLOK A06 s/d A10 -BLOK B03 s/d B16 - BLOK C01 s/d C12A
NO
ITEM PEKERJAAN
URUT
A
SATUAN
VOLUME
PROSENTASI BOBOT
BOBOT REALISASI
PROSENTASI BOBOT
BOBOT REALISASI
BOBOT KEMAJUAN
NILAI KONTRAK
BOBOT RENCANA
SAAT YG LALU
SAAT YG LALU
SAAT INI
SAAT INI
SAAT INI
32 UNIT
(%)
(%)
(%)
(%)
(%)
(%)
( Rp )
PEKERJAAN LANTAI SATU
I
PEKERJAAN PERSIAPAN
1
Pembersihan Site
Ls
1.00
0.0665
0.0100
0.0007
0.0100
0.0007
0.0000
3,369,600,000.00
2
Bowplank & Pengukuran
Ls
1.00
0.1377
0.0100
0.0014
0.0100
0.0014
0.0000
3,369,600,000.00
3
Direksikeet
Ls
1.00
0.0712
0.0100
0.0007
0.0100
0.0007
0.0000
3,369,600,000.00
4
Pembuatan Sumur Bor Untuk Kerja
Ls
1.00
0.0475
0.0100
0.0005
0.0100
0.0005
0.0000
3,369,600,000.00
5
Pengadaan Listrik Kerja
Ls
1.00
0.1472
0.0025
0.0004
0.0029
0.0004
0.0001
3,369,600,000.00
II
PEKERJAAN TANAH
1
Galian Tanah
m3
10.80
0.4615
0.0100
0.0046
0.0100
0.0046
0.0000
3,369,600,000.00
2
Urugan Tanah Kembali
m3
2.70
0.0769
0.0092
0.0007
0.0098
0.0008
0.0000
3,369,600,000.00
3
Urugan Pasir Bawah Pondasi t. 5 cm
m3
0.45
0.0641
0.0100
0.0006
0.0100
0.0006
0.0000
3,369,600,000.00
III
PEKERJAAN PONDASI
1
Cor Pondasi Tapak 1 : 2 : 3
m3
2.70
3.3333
0.0100
0.0333
0.0100
0.0333
0.0000
3,369,600,000.00
2
Cor Pondasi Tapak Teras 1 : 2 : 3
m3
0.38
0.4691
0.0090
0.0042
0.0100
0.0047
0.0005
3,369,600,000.00
3
Cor Sloof 1 : 2 : 3 (20cmx30cm)
m3
1.77
2.3533
0.0080
0.0188
0.0100
0.0235
0.0047
3,369,600,000.00
IV
PEKERJAAN BATU & BETON
1
Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Teras )
m3
0.56
0.7445
0.0056
0.0042
0.0097
0.0072
0.0031
3,369,600,000.00
2
Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Kamar)
m3
1.84
2.4463
0.0062
0.0152
0.0100
0.0245
0.0093
3,369,600,000.00
3
Cor Kolom Structure 1 : 2 : 3 (15cmx50cm-Belakang)
m3
0.70
0.9307
0.0062
0.0058
0.0100
0.0093
0.0035
3,369,600,000.00
4
Cor Kolom Praktis 1 : 2 : 3
m3
0.50
0.6648
0.0032
0.0021
0.0080
0.0053
0.0032
3,369,600,000.00
5
Cor Balok Diatas Kusen 1 : 2 : 3 (15cmx20cm)
m3
0.05
0.0665
0.0032
0.0002
0.0080
0.0005
0.0003
3,369,600,000.00
6
Relief Beton
m'
13.90
1.2870
0.0025
0.0032
0.0025
0.0032
0.0000
3,369,600,000.00
7
Pasangan Bata 1 : 3
m2
6.50
0.3951
0.0050
0.0020
0.0100
0.0040
0.0020
3,369,600,000.00
8
Pasangan Bata 1 : 4
m2
96.20
5.4815
0.0040
0.0219
0.0080
0.0439
0.0219
3,369,600,000.00
9
Plesteran + Acian 1 : 3
m2
13.00
0.4815
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
(15cmx15cm)
10
V
Plesteran + Acian 1 : 4
m2
192.40
6.4773
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
PEKERJAAN LANTAI
1
Rabat beton t = 6cm 1 : 3 : 5
m3
2.70
0.8974
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Keramik Lantai 40x40 K.Tidur + R.tamu
m2
30.10
1.8580
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Keramik Lantai 40x40 Teras Depan
m2
2.55
0.1574
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Keramik Lantai 40x40 Teras Belakang
m2
9.60
0.5926
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
Keramik Lantai 40x40 Tangga
m2
9.53
0.5883
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
6
Keramik Lantai 20x20 K.Mandi
m2
2.90
0.1721
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
7
Keramik Dinding 20x25 K.Mandi
m2
8.95
0.5525
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
8
Keramik Meja
m2
4.48
0.2765
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
VI
20x20 Dapur
PEKERJAAN PLAFOND
1
Pasang Rangka Plafond ( Puring )
m2
45.15
1.0719
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Plafond Gypsum t = 9mm
m2
45.15
1.5007
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
VIII
PEKERJAAN CAT
1
Cat Kusen, Daun Pintu & Jendela ( Putih )
m2
21.90
0.3952
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Cat Dinding Dalam ( Putih )
m2
107.75
1.5349
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Cat Dinding Luar ( Putih )
m2
2.78
0.0396
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Cat Dinding Luar ( Grey )
m2
51.06
0.7274
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
Cat Dinding Luar ( Dark Grey )
m2
22.02
0.3137
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
6
Cat Plafond ( Putih )
m2
45.15
0.6432
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
IX
PEKERJAAN ATAP
1
Rangka Atap Baja Ringan
m2
11.41
0.8939
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Atap Genteng Metal
m2
11.41
0.6501
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
List Plank GRC t.15 cm
m'
6.00
0.0855
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
X
PEKERJAAN PINTU & JENDELA
1
Kusen Pintu P1
Set
2.00
0.3799
0.0045
0.0017
0.0080
0.0030
0.0013
3,369,600,000.00
2
Kusen Pintu P2
Set
1.00
0.1899
0.0045
0.0009
0.0080
0.0015
0.0007
3,369,600,000.00
3
Kusen Jendela J1
Set
1.00
0.2374
0.0045
0.0011
0.0080
0.0019
0.0008
3,369,600,000.00
4
Kusen Jendela J3
Set
1.00
0.1425
0.0045
0.0006
0.0080
0.0011
0.0005
3,369,600,000.00
5
Kusen Jendela V1
Set
1.00
0.0712
0.0030
0.0002
0.0080
0.0006
0.0004
3,369,600,000.00
6
Daun Pintu P1
Set
2.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
7
Daun Pintu P2
Set
2.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
8
Daun Pintu PKM
Set
1.00
0.1899
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
9
Daun Jendela J1 + Kaca Clear t. 5 cm
Set
2.00
0.4748
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
10
Daun Jendela J3 + Kaca Clear t. 5 mm
Set
1.00
0.1899
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
11
Daun Jendela V1 + Kaca Clear t. 5 mm
Set
1.00
0.0950
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
12
Engsel Nylon ARCH 4" u/pintu
Bh
12.00
0.0741
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
13
Engsel Nylon ARCH 3" u/jendela
Bh
8.00
0.0494
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
14
Hak Angin Ex SAKURA u/jendela
Bh
8.00
0.0836
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
15
Grendel Ex KODOK u/jendela
Bh
4.00
0.0285
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
16
Kunci Tanam Ex KODAI
Bh
3.00
0.2778
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
17
Espanyolet
Set
1.00
0.0261
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
XI
PEKERJAAN PLUMBING
1
Instalasi Air Bersih ᴓ ½" Klas AW
m1
30.10
0.2573
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Instalasi Air Kotor ᴓ 4" Klas D
m1
69.56
0.9909
0.0030
0.0030
0.0035
0.0035
0.0005
3,369,600,000.00
3
Instalasi Air Limbah ᴓ 3" Klas D
m1
26.25
0.3241
0.0030
0.0010
0.0035
0.0011
0.0002
3,369,600,000.00
4
Floor Drain ᴓ 3"
m1
1.00
0.0166
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
Kran Air ᴓ ½" Ex SKL
m1
2.00
0.0475
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
8
Closed Duduk Ex Tidy
Set
1.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
9
Bak Cuci Piring Dapur Ex BENOTTI
Ls
1.00
0.1662
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
10
Septitank Dan Resapan
Bh
1.00
0.7123
0.0006
0.0004
0.0030
0.0021
0.0017
3,369,600,000.00
11
Bak Kontrol 30cmx 30cm
Bh
2.00
0.0855
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
XII
PEKERJAAN ELECTRICAL
1
Box Skring + MCB Ex CAMRY
Set
1.00
0.1899
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Arde
Set
1.00
0.0807
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Instalasi Titik Lampu
Ttk
10.00
1.3295
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Instalasi Stop Kontak Ex SUNFREE
Bh
4.00
0.5128
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
Saklar Tunggal Ex SUNFREE
Bh
2.00
0.0085
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
6
Saklar Ganda Ex SUNFREE
Bh
4.00
0.0228
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
B
PEKERJAAN LANTAI DUA
I
PEKERJAAN BATU & BETON
1
Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Teras )
m3
0.41
0.5646
0.0000
0.0000
0.0040
0.0023
0.0023
3,369,600,000.00
2
Cor Kolom Structure 1 : 2 : 3 (15cmx40cm-Kamar)
m3
1.43
1.9691
0.0000
0.0000
0.0040
0.0079
0.0079
3,369,600,000.00
3
Cor Kolom Structure 1 : 2 : 3 (15cmx50cm-Belakang)
m3
0.51
0.7023
0.0000
0.0000
0.0040
0.0028
0.0028
3,369,600,000.00
4
Cor Kolom Praktis 1 : 2 : 3
m3
0.15
0.2066
0.0000
0.0000
0.0015
0.0003
0.0003
3,369,600,000.00
5
Cor Balok 20 x 30cm 1 : 2 : 3
m3
1.94
2.6714
0.0025
0.0067
0.0065
0.0174
0.0107
3,369,600,000.00
6
Cor Balok 15 x 30cm 1 : 2 : 3
m3
0.06
0.0826
0.0025
0.0002
0.0065
0.0005
0.0003
3,369,600,000.00
7
Cor Plat Lantai t. 10 cm 1 : 2 : 3
m3
3.15
4.3376
0.0035
0.0152
0.0065
0.0282
0.0130
3,369,600,000.00
8
Cor Tangga 1 : 2 : 3
m3
0.81
1.1154
0.0035
0.0039
0.0065
0.0073
0.0033
3,369,600,000.00
9
Cor Balok Diatas Kusen 1 : 2 : 3 (15cmx20cm)
m3
0.05
0.0689
0.0000
0.0000
0.0025
0.0002
0.0002
3,369,600,000.00
(15cmx15cm)
10
Cor Talang Beton 1 : 2 : 3
m3
2.44
3.3599
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
11
Relief Beton
m'
10.90
1.0093
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
12
Pasangan Bata 1 : 4
m2
102.70
5.8519
0.0000
0.0000
0.0025
0.0146
0.0146
3,369,600,000.00
13
Plesteran + Acian 1 : 4
m2
205.40
6.9149
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
II
PEKERJAAN LANTAI
1
Keramik Lantai 40x40 K.Tidur + R.tamu
m2
25.69
1.5858
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Keramik Lantai 40x40 Teras Depan
m2
2.50
0.1543
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Keramik Lantai 20x20 K.Mandi
m2
3.70
0.2196
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Keramik Dinding 20x25 K.Mandi
m2
10.65
0.6574
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
III
PEKERJAAN PLAFOND
1
Pasang Rangka Plafond ( Puring )
m2
35.50
0.8428
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Plafond Gypsum t = 9mm
m2
35.50
1.1800
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
IV
PEKERJAAN CAT
1
Cat Kusen, Daun Pintu & Jendela ( Putih )
m2
19.30
0.3482
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Cat Dinding Dalam ( Putih )
m2
107.75
1.5349
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Cat Dinding Luar ( Putih )
m2
5.56
0.0792
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Cat Dinding Luar ( Grey )
m2
51.06
0.7274
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
Cat Dinding Luar ( Dark Grey )
m2
22.02
0.3137
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
6
Cat Plafond ( Putih )
m2
35.50
0.5057
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
V
PEKERJAAN PINTU & JENDELA
1
Kusen Pintu P1
Set
2.00
0.3799
0.0000
0.0000
0.0025
0.0009
0.0009
3,369,600,000.00
2
Kusen Pintu P3
Set
1.00
0.1899
0.0000
0.0000
0.0025
0.0005
0.0005
3,369,600,000.00
3
Kusen Jendela J1
Set
1.00
0.2374
0.0000
0.0000
0.0025
0.0006
0.0006
3,369,600,000.00
4
Kusen Jendela J2
Set
1.00
0.1899
0.0000
0.0000
0.0025
0.0005
0.0005
3,369,600,000.00
5
Kusen Jendela V1
Set
1.00
0.0712
0.0000
0.0000
0.0025
0.0002
0.0002
3,369,600,000.00
6
Daun Pintu P1
Set
2.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
7
Daun Pintu P3
Set
2.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
8
Daun Pintu PKM
Set
1.00
0.1899
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
9
Daun Jendela J1 + Kaca Clear t. 5 mm
Set
2.00
0.4748
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
10
Daun Jendela J2 + Kaca Clear t. 5mm
Set
2.00
0.3799
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
11
Daun Jendela V1 + Kaca Clear t. 5 mm
Set
1.00
0.0950
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
12
Engsel Nylon ARCH 4" u/pintu
Bh
12.00
0.0741
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
13
Engsel Nylon ARCH 3" u/jendela
Bh
10.00
0.0617
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
14
Hak Angin Ex SAKURA u/jendela
Bh
10.00
0.1045
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
15
Grendel Ex KODOK u/jendela
Bh
5.00
0.0356
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
16
Kunci Tanam Ex KODAI
Bh
3.00
0.2778
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
17
Espanyolet
Set
1.00
0.0261
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
VI
PEKERJAAN PLUMBING
1
Instalasi Air Bersih ᴓ ½" Klas AW
m1
7.00
0.0598
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Instalasi Air Kotor ᴓ 4" Klas D
m1
1.00
0.0142
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Instalasi Air Limbah ᴓ 3" Klas D
m1
20.40
0.2519
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Floor Drain ᴓ 3"
m1
1.00
0.0166
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
Kran Air ᴓ ½" Ex SKL
m1
1.00
0.0237
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
6
Closed Duduk Ex Tidy
Set
1.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
VII
PEKERJAAN ELECTRICAL
1
Instalasi Titik Lampu
Ttk
5.00
0.6648
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Instalasi Stop Kontak Ex SUNFREE
Bh
2.00
0.2659
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Saklar Tunggal Ex SUNFREE
Bh
3.00
0.0128
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Saklar Ganda Ex SUNFREE
Bh
1.00
0.0057
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
VIII
PEKERJAAN ATAP
1
Rangka Atap Baja Ringan
m2
38.52
3.0179
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Atap Genteng Metal
m2
38.52
2.1949
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
3
Rabung Genteng Metal
m1
19.11
0.5898
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
4
Talang Jurai Dalam
m1
2.29
0.0631
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
5
List Plank GRC t.15 cm
m'
24.12
0.3436
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
1
Pembersihan Kembali Puing Pekerjaan
Ls
1.00
0.1662
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
2
Pagar Pembatas Kavling
Ls
1.00
1.9493
0.0008
0.0016
0.0009
0.0018
0.0002
3,369,600,000.00
3
Water Proofing
Ls
1.00
0.1709
0.0000
0.0000
0.0000
0.0000
0.0000
3,369,600,000.00
PEKERJAAN LAIN-LAIN
C
TOTAL BOBOT RENCANA ( % )
100.00
BOBOT SAAT YANG LALU ( % )
0.1569
BOBOT KEMAJUAN SAAT INI ( % )
0.1129
BOBOT REAISASI SAAT INI ( % )
0.2698
0.1569
0.112921
0.2698
NILAI KONTRAK YANG DIBAYARKAN ( Rp )
Medan, 16 Januari 2012
32 UNIT
NILAI DIBAYARKAN
( Rp )
2,240,000.00
0.0007
4,640,000.00
0.0014
2,400,000.00
0.0007
1,600,000.00
0.0005
1,438,400.00
0.0015
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
1.00
1.00
1.00
1.00
1.00
70,000.00
145,000.00
75,000.00
50,000.00
155,000.00
70,000.00
145,000.00
75,000.00
50,000.00
155,000.00
495,000.00
15,552,000.00
0.0046
2,540,160.00
0.0008
2,160,000.00
0.0006
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
10.80
2.70
0.45
45,000.00
30,000.00
150,000.00
486,000.00
81,000.00
67,500.00
634,500.00
112,320,000.00
0.0333
15,808,000.00
0.0047
79,296,000.00
0.0235
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
2.70
0.38
1.77
1,300,000.00
1,300,000.00
1,400,000.00
3,510,000.00
494,000.00
2,478,000.00
6,482,000.00
24,335,360.00
0.0074
82,432,000.00
0.0245
31,360,000.00
0.0093
17,920,000.00
0.0066
1,792,000.00
0.0007
10,842,000.00
0.0129
13,312,000.00
0.0040
147,763,200.00
0.0548
0.00
0.0048
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
100
0.56
1.84
0.70
0.50
0.05
13.90
6.50
96.20
13.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
1,400,000.00
97,500.00
64,000.00
60,000.00
39,000.00
784,000.00
2,576,000.00
980,000.00
700,000.00
70,000.00
1,355,250.00
416,000.00
5,772,000.00
507,000.00
0.00
0.0648
105,300,000.00
100 192.40
35,450.00
6,820,580.00
19,980,830.00
0.00
0.0090
0.00
0.0186
0.00
0.0016
0.00
0.0059
0.00
0.0059
0.00
0.0017
0.00
0.0055
0.00
0.0028
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
2.70
30.10
2.55
9.60
9.53
2.90
8.95
4.48
350,000.00
65,000.00
65,000.00
65,000.00
65,000.00
62,500.00
65,000.00
65,000.00
945,000.00
1,956,500.00
165,750.00
624,000.00
619,450.00
181,250.00
581,750.00
291,200.00
5,364,900.00
0.00
0.0107
0.00
0.0150
105,300,000.00
105,300,000.00
100
100
45.15
45.15
25,000.00
35,000.00
1,128,750.00
1,580,250.00
2,709,000.00
0.00
0.0040
0.00
0.0153
0.00
0.0004
0.00
0.0073
0.00
0.0031
0.00
0.0064
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100 21.90
100 107.75
100
2.78
100 51.06
100 22.02
100 45.15
19,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
416,100.00
1,616,250.00
41,700.00
765,900.00
330,300.00
677,250.00
3,847,500.00
0.00
0.0089
0.00
0.0065
0.00
0.0009
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
11.41
11.41
6.00
82,500.00
60,000.00
15,000.00
941,325.00
684,600.00
90,000.00
1,715,925.00
10,240,000.00
0.0038
5,120,000.00
0.0019
6,400,000.00
0.0024
3,840,000.00
0.0014
1,920,000.00
0.0007
0.00
0.0066
0.00
0.0066
0.00
0.0019
0.00
0.0047
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
100
2.00
1.00
1.00
1.00
1.00
2.00
2.00
1.00
2.00
200,000.00
200,000.00
250,000.00
150,000.00
75,000.00
350,000.00
350,000.00
200,000.00
250,000.00
400,000.00
200,000.00
250,000.00
150,000.00
75,000.00
700,000.00
700,000.00
200,000.00
500,000.00
0.00
0.0019
0.00
0.0009
0.00
0.0007
0.00
0.0005
0.00
0.0008
0.00
0.0003
0.00
0.0028
0.00
0.0003
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
1.00
1.00
12.00
8.00
8.00
4.00
3.00
1.00
200,000.00
100,000.00
6,500.00
6,500.00
11,000.00
7,500.00
97,500.00
27,500.00
200,000.00
100,000.00
78,000.00
52,000.00
88,000.00
30,000.00
292,500.00
27,500.00
4,043,000.00
0.00
0.0026
11,686,080.00
0.0099
3,822,000.00
0.0032
0.00
0.0002
0.00
0.0005
0.00
0.0066
0.00
0.0017
7,200,000.00
0.0071
0.00
0.0009
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
100
30.10
69.56
26.25
1.00
2.00
1.00
1.00
1.00
2.00
9,000.00
15,000.00
13,000.00
17,500.00
25,000.00
700,000.00
175,000.00
750,000.00
45,000.00
270,900.00
1,043,400.00
341,250.00
17,500.00
50,000.00
700,000.00
175,000.00
750,000.00
90,000.00
3,438,050.00
0.00
0.0019
0.00
0.0008
0.00
0.0133
0.00
0.0051
0.00
0.0001
0.00
0.0002
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
1.00
1.00
10.00
4.00
2.00
4.00
200,000.00
85,000.00
140,000.00
135,000.00
4,500.00
6,000.00
200,000.00
85,000.00
1,400,000.00
540,000.00
9,000.00
24,000.00
2,258,000.00
7,609,600.00
0.0056
26,540,800.00
0.0197
9,465,600.00
0.0070
1,044,000.00
0.0021
58,510,400.00
0.0267
1,809,600.00
0.0008
95,004,000.00
0.0434
24,429,600.00
0.0112
580,000.00
0.0007
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
100
0.41
1.43
0.51
0.15
1.94
0.06
3.15
0.81
0.05
1,450,000.00
1,450,000.00
1,450,000.00
1,450,000.00
1,450,000.00
1,450,000.00
1,450,000.00
1,450,000.00
1,450,000.00
594,500.00
2,073,500.00
739,500.00
217,500.00
2,813,000.00
87,000.00
4,567,500.00
1,174,500.00
72,500.00
0.00
0.0336
0.00
0.0101
49,296,000.00
0.0585
0.00
0.0691
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
2.44
100 10.90
100 102.70
100 205.40
1,450,000.00
97,500.00
60,000.00
35,450.00
3,538,000.00
1,062,750.00
6,162,000.00
7,281,430.00
30,383,680.00
0.00
0.0159
0.00
0.0015
0.00
0.0022
0.00
0.0066
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
25.69
2.50
3.70
10.65
65,000.00
65,000.00
62,500.00
65,000.00
1,669,850.00
162,500.00
231,250.00
692,250.00
2,755,850.00
0.00
0.0084
0.00
0.0118
105,300,000.00
105,300,000.00
100
100
35.50
35.50
25,000.00
35,000.00
887,500.00
1,242,500.00
2,130,000.00
0.00
0.0035
0.00
0.0153
0.00
0.0008
0.00
0.0073
0.00
0.0031
0.00
0.0051
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100 19.30
100 107.75
100
5.56
100 51.06
100 22.02
100 35.50
19,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
366,700.00
1,616,250.00
83,400.00
765,900.00
330,300.00
532,500.00
3,695,050.00
3,200,000.00
0.0038
1,600,000.00
0.0019
2,000,000.00
0.0024
1,600,000.00
0.0019
600,000.00
0.0007
0.00
0.0066
0.00
0.0066
0.00
0.0019
0.00
0.0047
0.00
0.0038
0.00
0.0009
0.00
0.0007
0.00
0.0006
0.00
0.0010
0.00
0.0004
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
2.00
1.00
1.00
1.00
1.00
2.00
2.00
1.00
2.00
2.00
1.00
12.00
10.00
10.00
5.00
200,000.00
200,000.00
250,000.00
200,000.00
75,000.00
350,000.00
350,000.00
200,000.00
250,000.00
200,000.00
100,000.00
6,500.00
6,500.00
11,000.00
7,500.00
400,000.00
200,000.00
250,000.00
200,000.00
75,000.00
700,000.00
700,000.00
200,000.00
500,000.00
400,000.00
100,000.00
78,000.00
65,000.00
110,000.00
37,500.00
0.00
0.0028
0.00
0.0003
105,300,000.00
105,300,000.00
100
100
3.00
1.00
97,500.00
27,500.00
292,500.00
27,500.00
4,335,500.00
0.00
0.0006
0.00
0.0001
0.00
0.0025
0.00
0.0002
0.00
0.0002
0.00
0.0066
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
100
7.00
1.00
20.40
1.00
1.00
1.00
9,000.00
15,000.00
13,000.00
17,500.00
25,000.00
700,000.00
63,000.00
15,000.00
265,200.00
17,500.00
25,000.00
700,000.00
1,085,700.00
0.00
0.0066
0.00
0.0027
0.00
0.0001
0.00
0.0001
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
5.00
2.00
3.00
1.00
140,000.00
140,000.00
4,500.00
6,000.00
700,000.00
280,000.00
13,500.00
6,000.00
999,500.00
0.00
0.0302
0.00
0.0219
0.00
0.0059
0.00
0.0006
0.00
0.0034
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
100
100
38.52
38.52
19.11
2.29
24.12
82,500.00
60,000.00
32,500.00
29,000.00
15,000.00
3,177,900.00
2,311,200.00
621,075.00
66,410.00
361,800.00
6,538,385.00
0.00
0.0017
5,911,574.40
0.0195
0.00
0.0017
105,300,000.00
105,300,000.00
105,300,000.00
100
100
100
1.00
1.00
1.00
175,000.00
2,052,630.00
180,000.00
175,000.00
2,052,630.00
180,000.00
2,407,630.00
105,300,000.00
100
909,180,374.40
105,300,000.00
909,180,374.40
Medan, 01 November 2011
Dibuat oleh,
78.00
1,350,000
105,300,000.00
32
3,369,600,000
Type
Harga Per M2
TotalHarga Per 1 Unit
Total Unit Bangunan
Total Nilai Kontrak 32 Unit Bangunan
Sutoyo, ST
Pelaksana
