REKAP RENCANA ANGGARAN BIAYA (RAB)

WATCH WORD STORE

23 Paskal, Bandung

Pekerjaan : Interior Watch Word Store

Lokasi : 23 Pascal Hyper Square, Bandung

NO JENIS PEKERJAAN JUMLAH

A PEKERJAAN PERSIAPAN 5,500,000.00

B PEKERJAAN FINISHING 63,363,123.00

C PEKERJAAN INTERIOR 135,147,417.81

D PEKERJAAN INSTALASI MEP 33,398,000.00

TOTAL 237,408,540.81
 RENCANA ANGGARAN BIAYA (RAB)
WATCH WORD STORE
23 Paskal, Bandung

Pekerjaan : Interior Watch Word Store

Lokasi : 23 Pascal Hyper Square, Bandung

NO URAIAN PEKERJAAN VOLUME HARGA SATUAN JUMLAH

A PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi 1.00 Ls 500,000.00 500,000.00
2 Mobilisasi dan Demobilisasi 1.00 Ls 2,000,000.00 2,000,000.00
3 Akomodasi 1.00 Ls 3,000,000.00 3,000,000.00

SUB TOTAL I 5,500,000.00

B PEKERJAAN FINISHING
1 Rangka Plafon + Gypsum 9 mm 58.76 M2 170,000.00 9,989,863.00
2 Drop Ceiling 40.62 M 80,000.00 3,249,600.00
3 Cat Dulux Pentelite Ceiling 62.83 M2 50,000.00 3,141,295.00
4 Partisi Dinding Playwood 12 mm 69.90 M2 200,000.00 13,980,000.00
Cat Dulux Pentelite 69.90 M2 50,000.00 3,495,000.00
5 Pas. Keramik Lantai Showroom Granite 60x60 55.76 M2 350,000.00 19,517,365.00
6 Pas. Keramik Lantai Storage Granite 30x30 3.00 M2 330,000.00 990,000.00
7 Rolling Door 1.00 Ls 9,000,000.00 9,000,000.00

SUB TOTAL II 63,363,123.00

C PEKERJAAN INTERIOR
1 Backwall 1A 1.00 Unit 52,342,849.63 52,342,849.63
2 Backwall 1B 1.00 Unit 20,856,993.71 20,856,993.71
3 Backwall 2 (TISSORT) 1.00 Unit 14,383,449.45 14,383,449.45
4 Cashier 1 1.00 Unit 3,146,264.06 3,146,264.06
5 Cashier 2 1.00 Unit 988,046.96 988,046.96
6 Show Case 1 1.00 Unit 2,665,267.29 2,665,267.29
7 Show Case 2 6.00 Unit 2,665,267.29 15,991,603.77
8 Show Case 3 2.00 Unit 2,665,267.29 5,330,534.59
9 Tower 2.00 Unit 1,980,783.66 3,961,567.32
10 Window Display 1 1.00 Unit 6,353,347.74 6,353,347.74
11 Window Display 2 1.00 Unit 5,391,214.40 5,391,214.40
12 Show Table 1.00 Unit 1,462,241.88 1,462,241.88
13 Bulkhead 1.00 Unit 2,274,037.01 2,274,037.01

SUB TOTAL III 135,147,417.81

D PEKERJAAN INSTALASI MEP

1 Saklar dan Stop Kontak 11 Titik 250,000.00 2,750,000.00
2 Downlight 24.00 Unit 250,000.00 6,000,000.00
3 Diffuser 3.00 Unit 950,000.00 2,850,000.00
4 Return 2.00 Unit 300,000.00 600,000.00 Exhaust Air Grille (EAG) 30 inch - Aluminium
5 Emergency Lamp 2.00 Unit 250,000.00 500,000.00
6 24 Hour Lamp 2.00 Unit 250,000.00 500,000.00
7 Heat Detector 1.00 Titik 150,000.00 150,000.00
8 Hanging Lamp 1.00 Unit 1,000,000.00 1,000,000.00
9 Spot Light 2.00 Unit 74,000.00 148,000.00 Spotlight CS-032 ALU Plafon, Aluminium, Lamp MR-16
10 Springkler 7.00 Titik 2,700,000.00 18,900,000.00

SUB TOTAL IV 33,398,000.00

TOTAL 237,408,540.81
 RENCANA ANGGARAN BIAYA (RAB)
WATCH WORD STORE
23 Paskal, Bandung

Pekerjaan : Interior Watch Word Store

Lokasi : 23 Pascal Hyper Square, Bandung

NO URAIAN PEKERJAAN SPESIFIKASI VOLUME HARGA SATUAN JUMLAH

A PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi 1.00 Ls 500,000.00 500,000.00
2 Mobilisasi dan Demobilisasi 1.00 Ls 5,000,000.00 5,000,000.00
3 Akomodasi 1.00 Ls 5,000,000.00 5,000,000.00

SUB TOTAL I 10,500,000.00

B PEKERJAAN FINISHING
1 Plafon Drop Ceiling + Cat Hollo 4/4,2/4,papan gyp 9mm,cat Black Paint ex.Dulux pentalite ceiling 58.76 M2 90,000.00 5,288,751.00
2 Partisi Dinding Playwood + Cat Hollo 4/4,2/4,papan gyp elepht/setara,cat ex.Dulux pentalite 69.90 M2 170,000.00 11,883,000.00
3 Pas. Keramik Lantai Showroom Uk. 60x60 Eterno Series Scurno ex. Indogress 55.76 M2 350,000.00 19,517,365.00
4 Pas. Keramik Lantai Storage Uk. 30x30 Granite Tile White 3.00 M2 350,000.00 1,050,000.00
5 Rolling Door 1.00 Unit 9,000,000.00 9,000,000.00

SUB TOTAL II 46,739,116.00

C PEKERJAAN INTERIOR
1 Backwall 1A Rel Laci HUBEN FE-45 30 cm 1.00 Ls -
2 Backwall 1B 1.00 Ls -
3 Backwall 2 (TISSORT) 1.00 Ls -
4 Cashier 1 1.00 Ls -
5 Cashier 2 1.00 Ls -
6 Show Case 1 1.00 Ls -
7 Show Case 2 1.00 Ls -
8 Show Case 3 1.00 Ls -
9 Tower 1.00 Ls -
10 Window Display 1.00 Ls -
11 Show Table 1.00 Ls -
12 Hoarding 1.00 Ls -

SUB TOTAL III -

D PEKERJAAN INSTALASI MEP

1 Saklar dan Stop Kontak -
2 Downlight 24.00 Unit -
3 Diffuser 3.00 Unit -
4 Return Exhaust Air Grille (EAG) 30 inch - Aluminium 2.00 Unit -
5 Emergency Lamp 2.00 Unit -
6 24 Hour Lamp 2.00 Unit -
7 Heat Detector 1.00 Titik -
8 Hanging Lamp 1.00 Unit -
9 Spot Light Spotlight CS-032 ALU Plafon, Aluminium, Lamp MR-16 2.00 Unit -
10 Springkler 7.00 Titik -

SUB TOTAL IV -
TOTAL 57,239,116.00
 RENCANA ANGGARAN BIAYA (RAB)
WATCH WORD STORE
23 Paskal, Bandung
Pekerjaan : Interior Watch Word Store
Lokasi : 23 Pascal Hyper Square, Bandung

Pabrikasi 1 Unit Show Table

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Pekerja OH 1.12 650,000.00 726,700.00

Jumlah Harga Tenaga Kerja 726,700.00

B Bahan
HPL Matte Black Lbr 0.5039 72,000.00 36,280.57
Tempered glass 8 mm M2 1.5000 386,000.00 579,000.00
Acrylic Black Mirror Lbr 0.5442 900,000.00 489,802.81
Stainless Steel Frame Lbr 0.0302 1,600,000.00 48,374.09
Black Back Painted Glass 6mm M2 0.2000 260,000.00 52,000.00
Hollow Galvanis 4/4 Btg 0.4533 121,000.00 54,853.33
Sekrup Kg 3.0000 5,000.00 15,000.00
Lem Acrylic Ltr 0.30 180,000.00 54,000.00

Jumlah Harga Bahan 1,329,310.80

C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 1,329,310.80

E Overhead & Profit (10%) 10% x D 132,931.08
F Harga Satuan Pekerjaan (D+E) 1,462,241.88

Pabrikasi 1 Unit Window Display 1

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Pekerja OH 3.92 650,000.00 2,548,000.00

Jumlah Harga Tenaga Kerja 2,548,000.00

B Bahan
Hollow 40x40 Btg 10.67 82,000.00 874,666.67
Triplek 9 mm Lbr 0.51 104,000.00 53,104.00
Tempered Glass 12 mm M2 5.00 460,000.00 2,300,000.00
Engsel Pintu Kaca Tempered Set 1.00 -
Cat Grey Duco M2 0.02 -

Jumlah Harga Bahan 3,227,770.67

C Peralatan
-
 Jumlah Harga Alat -

D Jumlah (A+B+C) 5,775,770.67

E Overhead & Profit (10%) 10% x D 577,577.07
F Harga Satuan Pekerjaan (D+E) 6,353,347.74

Pabrikasi 1 Unit Window Display 2

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Pekerja OH 3.92 650,000.00 2,548,000.00

Jumlah Harga Tenaga Kerja 2,548,000.00

B Bahan
Triplek 9mm Lbr 0.51 104,000.00 53,104.00
Tempered Glass 12 mm M2 5.00 460,000.00 2,300,000.00
Engsel Pintu Kaca Tempered Set 1.00 -
Cat Grey Duco M2 0.02 -

Jumlah Harga Bahan 2,353,104.00

C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 4,901,104.00

E Overhead & Profit (10%) 10% x D 490,110.40
F Harga Satuan Pekerjaan (D+E) 5,391,214.40

Pabrikasi 1 Unit Tower

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Pekerja OH 0.65 650,000.00 422,500.00

Jumlah Harga Tenaga Kerja 422,500.00

B Bahan
Akrilik Black Mirror Lbr 0.6685 900,000.00 601,652.78
Akrilik Putih Susu 15mm M2 -
Tempered Glass 8 mm M2 1.4000 386,000.00 540,400.00
Stainless Steel Frame M 0.0739 1,600,000.00 118,247.78
MDF 50 mm Lbr 0.1848 180,000.00 33,257.19
HPL White Lbr 0.1008 72,000.00 7,256.11
Stainless Steel 50 mm Lbr 0.0269 1,800,000.00 48,374.09
Stainless Steel 30 mm Lbr 0.0161 1,800,000.00 29,024.46

Jumlah Harga Bahan 1,378,212.42

C Peralatan
-
Jumlah Harga Alat -
D Jumlah (A+B+C) 1,800,712.42
E Overhead & Profit (10%) 10% x D 180,071.24
F Harga Satuan Pekerjaan (D+E) 1,980,783.66

Pabrikasi 1 Unit Show Case Tipe 1

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Pekerja OH 1.00 650,000.00 650,000.00

Jumlah Harga Tenaga Kerja 650,000.00

B Bahan
Akrilik Black Mirror Lbr 0.7055 900,000.00 634,909.97
Akrilik Putih Susu 15mm M2 -
Tempered Glass 8 mm M2 1.4000 386,000.00 540,400.00
Stainless Steel Frame M 0.0705 1,600,000.00 112,872.88
Stainless Steel 50 mm Lbr 0.0437 1,800,000.00 78,607.90
Stainless Steel 30 mm Lbr 0.0262 1,800,000.00 47,164.74
Hollow 4/4 Btg 1.97 121,000.00 237,966.67
Triplek 9 mm Lbr 0.01 104,000.00 1,048.11
Engsel Lemari Set 2.00 50,000.00 100,000.00
Rel Laci Set 1.00 20,000.00 20,000.00

Jumlah Harga Bahan 1,772,970.27

C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 2,422,970.27

E Overhead & Profit (10%) 10% x D 242,297.03
F Harga Satuan Pekerjaan (D+E) 2,665,267.29

Pabrikasi 1 Unit Show Case Tipe 2

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Pekerja OH 1.00 650,000.00 650,000.00

Jumlah Harga Tenaga Kerja 650,000.00

B Bahan
Akrilik Black Mirror Lbr 0.7055 900,000.00 634,909.97
Akrilik Putih Susu 15mm M2 -
Tempered Glass 8 mm M2 1.4000 386,000.00 540,400.00
Stainless Steel Frame M 0.0705 1,600,000.00 112,872.88
Stainless Steel 50 mm Lbr 0.0437 1,800,000.00 78,607.90
Stainless Steel 30 mm Lbr 0.0262 1,800,000.00 47,164.74
Hollow 4/4 Btg 1.97 121,000.00 237,966.67
Triplek 9 mm Lbr 0.01 104,000.00 1,048.11
Engsel Lemari Set 2.00 50,000.00 100,000.00
Rel Laci Set 1.00 20,000.00 20,000.00
 Jumlah Harga Bahan 1,772,970.27
C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 2,422,970.27

E Overhead & Profit (10%) 10% x D 242,297.03
F Harga Satuan Pekerjaan (D+E) 2,665,267.29

Pabrikasi 1 Unit Show Case Tipe 3

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Pekerja OH 1.00 650,000.00 650,000.00

Jumlah Harga Tenaga Kerja 650,000.00

B Bahan
Akrilik Black Mirror Lbr 0.7055 900,000.00 634,909.97
Akrilik Putih Susu 15mm M2 -
Tempered Glass 8 mm M2 1.4000 386,000.00 540,400.00
Stainless Steel Frame M 0.0705 1,600,000.00 112,872.88
Stainless Steel 50 mm Lbr 0.0437 1,800,000.00 78,607.90
Stainless Steel 30 mm Lbr 0.0262 1,800,000.00 47,164.74
Hollow 4/4 Btg 1.97 121,000.00 237,966.67
Triplek 9 mm Lbr 0.01 104,000.00 1,048.11
Engsel Lemari Set 2.00 50,000.00 100,000.00
Rel Laci Set 1.00 20,000.00 20,000.00

Jumlah Harga Bahan 1,772,970.27

C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 2,422,970.27

E Overhead & Profit (10%) 10% x D 242,297.03
F Harga Satuan Pekerjaan (D+E) 2,665,267.29

Pabrikasi Backwall 1A
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Pekerja OH 24.92 650,000.00 16,198,000.00

Jumlah Harga Tenaga Kerja 16,198,000.00

B Bahan
Triplek 12 mm Lbr 36.46 170,000.00 6,198,763.77
White HPL Lbr 27.84 72,000.00 2,004,480.00
Sekrup Kg 5.00 18,500.00 92,500.00
Tempered Glass 8mm ex.Asahimas M2 6.00 386,000.00 2,316,000.00
 Engsel 2 Daun Pintu Set 48.00 50,000.00 2,400,000.00
Stainless Steel Mirror Frame M 0.98 1,300,000.00 1,274,000.00
Stainless Steel 50 mm M 0.45 1,600,000.00 712,000.00
Stainless Steel 30 mm M 0.53 1,600,000.00 854,400.00
Acrylic Black Mirror Lbr 8.37 900,000.00 7,534,264.98
Letter Box Akrilik Susu 15 mm M -
White LED Downlight Set 32.00 250,000.00 8,000,000.00

Jumlah Harga Bahan 31,386,408.76

C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 47,584,408.76

E Overhead & Profit (10%) 10% x D 4,758,440.88
F Harga Satuan Pekerjaan (D+E) 52,342,849.63

Pabrikasi Backwall 1B
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Pekerja OH 10.14 650,000.00 6,588,400.00

Jumlah Harga Tenaga Kerja 6,588,400.00

B Bahan
MDF 18 mm Lbr 18.18 180,000.00 3,272,144.58
White HPL Lbr 13.92 72,000.00 1,002,240.00
Sekrup Kg 5.00 18,500.00 92,500.00
Tempered Glass 8mm M2 3.00 386,000.00 1,158,000.00
Engsel 2 Daun Pintu Set 24.00 91,000.00 2,184,000.00
Stainless Steel Mirror Frame M 0.74 1,300,000.00 962,000.00
Stainless Steel 50 mm M 0.18 1,600,000.00 289,600.00
Stainless Steel 30 mm M 0.22 1,600,000.00 347,520.00
Acrylic Black Mirror Lbr 3.40 900,000.00 3,064,498.79
Letter Box Akrilik Susu 15 mm M -
White LED Downlight Set 16.00 -

Jumlah Harga Bahan 12,372,503.38

C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 18,960,903.38

E Overhead & Profit (10%) 10% x D 1,896,090.34
F Harga Satuan Pekerjaan (D+E) 20,856,993.71

Pabrikasi Backwall 2
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
 Pekerja OH 9.86 650,000.00 6,406,400.00

Jumlah Harga Tenaga Kerja 6,406,400.00

B Bahan
MDF 30 mm Lbr 0.71 180,000.00 127,707.61
MDF 50 mm Lbr 5.15 180,000.00 926,847.62
MDF 100 mm Lbr 2.13 180,000.00 383,122.82
Cat White Duco (Matte) Ltr 1.23 90,000.00 110,628.18
Sekrup Kg 5.00 18,500.00 92,500.00
Tempered Glass 8mm M2 1.04 386,000.00 401,594.40
Engsel 2 Daun Pintu Set 6.00 91,000.00 546,000.00
Stainless Steel 50 mm M 0.18 1,600,000.00 281,600.00
Acrylic Black Mirror Lbr 3.31 900,000.00 2,979,844.13
Acrylic Bening 15 mm Lbr 0.40 2,350,000.00 947,325.99
White LED Downlight Set 4.00 -

Jumlah Harga Bahan 6,669,463.13

C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 13,075,863.13

E Overhead & Profit (10%) 10% x D 1,307,586.31
F Harga Satuan Pekerjaan (D+E) 14,383,449.45

Pabrikasi 1 Unit Cashier 1

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Pekerja OH 1.25 650,000.00 812,500.00

Jumlah Harga Tenaga Kerja 812,500.00

B Bahan
MDF 20 mm Lbr 1.79 180,000.00 322,292.39
White HPL Lbr 0.14 72,000.00 9,965.06
Black HPL Lbr 0.97 72,000.00 69,619.99
Sekrup Kg 5.00 18,000.00 90,000.00
Tempered Glass 8mm M2 0.75 386,000.00 289,500.00
Engsel 2 Daun Pintu Set 4.00 91,000.00 364,000.00
Roller Laci Set 1.00 -
Stainless Steel Mirror Frame M 0.06 1,300,000.00 76,440.00
Stainless Steel 50 mm M 0.16 1,600,000.00 256,000.00
Stainless Steel 30 mm M 0.07 1,600,000.00 108,000.00
Acrylic Black Mirror Lbr 0.42 900,000.00 377,922.60
Letter Box Akrilik Susu 15 mm + LED Light Warm M 0.70 120,000.00 84,000.00

Jumlah Harga Bahan 2,047,740.05

C Peralatan
-
 Jumlah Harga Alat -

D Jumlah (A+B+C) 2,860,240.05

E Overhead & Profit (10%) 10% x D 286,024.01
F Harga Satuan Pekerjaan (D+E) 3,146,264.06

Pabrikasi 1 Unit Cashier 2

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Pekerja OH 0.90 650,000.00 585,000.00

Jumlah Harga Tenaga Kerja 585,000.00

B Bahan
MDF 50 mm Lbr 1.43 180,000.00 257,592.05
Black HPL Glossy Lbr 0.77 72,000.00 55,146.47
Cat White Duco Ltr 0.01 90,000.00 486.00

Jumlah Harga Bahan 313,224.51

C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 898,224.51

E Overhead & Profit (10%) 10% x D 89,822.45
F Harga Satuan Pekerjaan (D+E) 988,046.96

Pabrikasi 1 Unit Bulkhead

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Pekerja OH 2.40 650,000.00 1,560,000.00

Jumlah Harga Tenaga Kerja 1,560,000.00

B Bahan
MDF 50 mm Lbr 0.81 180,000.00 145,847.89
Cat Black Duco Ltr 0.02 90,000.00 1,458.48
Letter Box White Acrylic With LED + Stainless Fr M 2.40 150,000.00 360,000.00

Jumlah Harga Bahan 507,306.37

C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 2,067,306.37

E Overhead & Profit (10%) 10% x D 206,730.64
F Harga Satuan Pekerjaan (D+E) 2,274,037.01

1 M2 Plafon Gypsum 9mm

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Tukang OH 0.05 65,000.00 3,250.00
Kepala Tukang OH 0.01 75,000.00 375.00
Mandor OH 0.01 80,000.00 400.00
Pekerja OH 0.10 42,000.00 4,200.00

Jumlah Harga Tenaga Kerja 8,225.00

B Bahan
Hollow 4/4 Btg 0.42 29,200.00 12,118.00
Hollow 2/4 Btg 0.15 22,600.00 3,390.00
Gypsum Board (120x240x9)mm Lbr 0.36 79,800.00 29,047.20
Paku Gypsum Kg 0.11 17,500.00 1,925.00
Ramset / Dinabolt Bh 4.00 7,200.00 28,800.00
Cotton Plester Bh 0.07 15,000.00 1,080.00
Compoun Zak 0.13 75,000.00 9,375.00
Cat Ltr 0.10 20,000.00 2,000.00

Jumlah Harga Bahan 87,735.20

C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 95,960.20

E Overhead & Profit (10%) 10% x D 9,596.02
F Harga Satuan Pekerjaan (D+E) 105,556.22

1 M2 Sekat Triplek 9mm

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Tukang OH 0.05 65,000.00 3,250.00
Kepala Tukang OH 0.01 75,000.00 375.00
Mandor OH 0.01 80,000.00 400.00
Pekerja OH 0.10 42,000.00 4,200.00

Jumlah Harga Tenaga Kerja 8,225.00

B Bahan
Hollow 4/4 Btg 0.42 29,200.00 12,118.00
Triplek (120x240x9)mm Lbr 0.73 150,000.00 109,200.00
Paku Gypsum Kg 0.11 17,500.00 1,925.00
Ramset / Dinabolt Bh 4.00 7,200.00 28,800.00
Compoun Zak 0.13 75,000.00 9,375.00
Cat Ltr 0.10 20,000.00 2,000.00

Jumlah Harga Bahan 163,418.00

C Peralatan
-
Jumlah Harga Alat -
D Jumlah (A+B+C) 171,643.00
E Overhead & Profit (10%) 10% x D 17,164.30
F Harga Satuan Pekerjaan (D+E) 188,807.30

1 M2 Pasang Keramik Granite 30x30

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Tukang OH 0.3500 42,500.00 14,875.00
Kepala Tukang OH 0.0350 45,000.00 1,575.00
Mandor OH 0.0300 40,000.00 1,200.00
Pekerja OH 0.6200 30,000.00 18,600.00

Jumlah Harga Tenaga Kerja 36,250.00

B Bahan
Keramik Granite 30x30 M2 1.1870 150,000.00 178,050.00
Pasir Pasang M3 0.0450 125,000.00 5,625.00
Portland Semen Kg 10.0000 1,313.00 13,130.00
Semen Warna Kg 1.5000 11,250.00 16,875.00

Jumlah Harga Bahan 213,680.00

C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 249,930.00

E Overhead & Profit (10%) 10% x D 24,993.00
F Harga Satuan Pekerjaan (D+E) 274,923.00

1 M2 Pasang Keramik Granite 60x60

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Tukang OH 0.1200 42,500.00 5,100.00
Kepala Tukang OH 0.0120 45,000.00 540.00
Mandor OH 0.0120 40,000.00 480.00
Pekerja OH 0.2400 30,000.00 7,200.00

Jumlah Harga Tenaga Kerja 13,320.00

B Bahan
Keramik Granite 60x60 M2 3.1000 150,000.00 465,000.00
Pasir Pasang M3 0.0450 125,000.00 5,625.00
Portland Semen Kg 9.6000 1,313.00 12,604.80
Semen Warna Kg 1.5000 11,250.00 16,875.00

Jumlah Harga Bahan 500,104.80

C Peralatan
-
Jumlah Harga Alat -
D Jumlah (A+B+C) 513,424.80
E Overhead & Profit (10%) 10% x D 51,342.48
F Harga Satuan Pekerjaan (D+E) 564,767.28

Pasang 1 Unit Rolling Door

No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A Tenaga
Tukang OH 0.1200 42,500.00 5,100.00
Kepala Tukang OH 0.0120 45,000.00 540.00
Mandor OH 0.0120 40,000.00 480.00
Pekerja OH 0.2400 30,000.00 7,200.00

Jumlah Harga Tenaga Kerja 13,320.00

B Bahan
Rolling Door M2 1.0000 9,000,000.00 9,000,000.00

Jumlah Harga Bahan 9,000,000.00

C Peralatan
-
Jumlah Harga Alat -

D Jumlah (A+B+C) 9,013,320.00

E Overhead & Profit (10%) 10% x D 901,332.00
F Harga Satuan Pekerjaan (D+E) 9,914,652.00
 TI

Pekerjaan : Interior Watch Word Store

Lokasi : 23 Pascal Hyper Square, Bandung

BOBOT
NO JENIS PEKERJAAN
(%)
1 2 3

A PEKERJAAN PERSIAPAN 2.32 0.50 0.50 1.32

B PEKERJAAN FINISHING 26.69

C PEKERJAAN INTERIOR 56.93

D PEKERJAAN INSTALASI MEP 14.07

TOTAL (%) 100.00

Rencana fisik per hari 0.50 0.50 1.32

Rencana fisik komulatif 0.50 1.00 2.32

 TIME SCHADULE & KURVA "S"
WATCH WORD STORE
23 Paskal, Bandung

WAKTU PELAKSANAAN
HARI KE-
4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

2.00 3.00 3.00 3.00 3.00 3.00 5.00 8.00 10.00 12.00 14.00 15.00

2.00 3.00 3.00 3.00 3.00 3.00 5.00 8.00 10.00 12.00 14.00 15.00 0.00 0.00 0.00 0.00

4.32 7.32 10.32 13.32 16.32 19.32 24.32 32.32 42.32 54.32 68.32 83.32 83.32 83.32 83.32 83.32
20 21 22 23 24 25 26 27 28 29 30

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

83.32 83.32 83.32 83.32 83.32 83.32 83.32 83.32 83.32 83.32 83.32