1.6 6.5 10.4 1.6 6.5 10.

4
2.86 3.3 9.438 3 4.5 13.5
4.5 3 13.5 2.865 3.308 9.47742
2.9 2.9 8.41 2.9 2.9 8.41
1.25 2.5 3.125 1.65 1.05 1.7325
2.7 3.3 8.91 1.65 1.25 2.0625
2.6 1.75 4.55 2.9 3.85 11.165
3.85 2.9 11.165 3.308 2.7 8.9316
2.9 3.55 10.295 2.9 1.75 5.075
2.2 1.3 2.86
2.2 1.3 2.86
0 3.55 3.5 12.425
0 1.35 1 1.35
0 1.1 1.35 1.485
0 1.4 3 4.2
0 1.4 3 4.2
0 4.5 3 13.5
0 4.5 3 13.5
0 2.65 1.8 4.77
0 3.15 2.9 9.135
0 2.65 2.3 6.095
0 0.6 2.9 1.74
82.653 0
15000 83 81.20242
1,245,000.00
64.8116 144

65 40000
81.5 50000

2.7
2 holo 24 100 21000
2.2 30 28000
 2.35
1.3
2.6
2.9
2.65
3.65
2.85
2.7
3.4
2.7
3.4
2.2
2.7
0.9
4
3.85
2.9
3.85
2.9
1.25
1.25
3.3
2.9
2.9
1.05
1.05
1.65
1.65
1
3
2
1.6
6.5
2.9
4
3.3
2
2.86
2

108.86 109 27.25 28

1,088,600.00
 s k

m2
2.4 1.2 2.88
50.0 65000 3,250,000.00

2,600,000.00
4,075,000.00
6,675,000.00

7,763,600.00
11,013,600.00
2,100,000.00
840,000.00
13,953,600.00
DEKOR

2.85 x 3.3 = 9.405

3 x 4.5 = 13.5
4.75 x 2.9 = 13.775
1.75 x 2.85 = 4.9875
x = 0
x = 0
x = 0
x = 0

41.6675 x 50000

DATAR
1.6 x 6.5 = 10.4
2.85 x 2.85 = 8.1225
1.1 x 1.7 = 1.87
1.6 x 1 = 1.6
1.6 x 1.2 = 1.92
2.85 x 3.85 = 10.9725
2.7 x 3.4 = 9.18
2.2 x 1.3 = 2.86
3.5 x 1.4 = 4.9
3.5 x 1.4 = 4.9
3 x 1.4 = 4.2
3 x 1.4 = 4.2
x = 0
x = 0
x = 0
x = 0

65.125 X 40,000.00
2,083,375.00

2,605,000.00

4,688,375.00
 1.6
6.5
2
2.85
4
3.3
2.85
3.3
2.85
2.85
2.85
2.85
2.85
1.1
1.7
1.1
1.7
1.6
1.6
1.1
1.1
1.6
1.6
1.2
1.2
2.85
2.85
3.85
3.85
1.75
2.85
0.9
2.65
2.9
4.8
2.2
1.3
2.7
2.7
3.4
3.4
102.2 X 20,000.00 2,044,000.00

6,732,375.00
 2.88
2.42
5.41
9.41
8.12
10.4
13.5
2.94
10.97
4.99
9.18
10.15
2.86

93.23 15000 1,398,450.00 1,400,000.00

 Harga
1 Besi hollow polos 2x4 100 Btg @ 23,000.00 = 2,300,000.00
2 Besi hollow polos 4x4 30 Btg @ 28,000.00 = 840,000.00
3 Gipsum Elephan 20 Lbr @ 65,000.00 = 1,300,000.00
4 Sekrup "mata" 4 Dos @ = -
5 Aplus Korneis 2 Sak @ = -
6 Perban Lem 5 Gulung @ = -
7 Paku Beton hitam 7 cm 5 Dos @ = -
8 Kayu Balok 5/7 16 Btg @ 20,000.00 = 320,000.00
9 Dolken 6 Ikat @ 35,000.00 = 210,000.00

Total = 4,970,000.00 = 5,500,000.00

 A 2.85 3.3 9.405 50,000.00 470,250.00
B 1.6 6.5 10.4 50,000.00 520,000.00
C 2.85 2.85 8.1225 50,000.00 406,125.00
D 1.13 1.65 1.8645 40,000.00 74,580.00
E 1.25 1.65 2.0625 50,000.00 103,125.00
1.35 1.1 1.485 40,000.00 59,400.00
F 3.85 2.85 10.9725 50,000.00 548,625.00
G 1.75 2.85 4.9875 50,000.00 249,375.00
H 2.7 3.4 9.18 50,000.00 459,000.00
I 1.3 2.2 2.86 50,000.00 143,000.00
J 3.5 2.9 10.15 50,000.00 507,500.00
K 3 4.5 13.5 60,000.00 810,000.00
L 2.35 2.54 5.969 60,000.00 358,140.00

partisi 2.54 1.65 4.191 50,000.00 209,550.00

2.35 2 4.7 50,000.00 235,000.00
0 50,000.00 -
2.54 1.65 4.191 50,000.00 209,550.00
4 1.45 5.8 50,000.00 290,000.00
1.68 1.45 2.436 50,000.00 121,800.00
2.8 1.45 4.06 50,000.00 203,000.00
2.8 1.45 4.06 50,000.00 203,000.00
1.36 1.1 1.496 40,000.00 59,840.00 1,531,740.00
-
6,240,860.00 5,500,000.00

LIST A 2.85 2.00 5.7 20,000.00 114,000.00

3.30 2.00 6.6 20,000.00 132,000.00
4.00 2.00 8 20,000.00 160,000.00
2.80 2.00 5.6 20,000.00 112,000.00
2.85 4.00 11.4 20,000.00 228,000.00
6.50 1.00 6.5 20,000.00 130,000.00
1.40 1.00 1.4 20,000.00 28,000.00
0.20 1.00 0.2 20,000.00 4,000.00
2.85 2.00 5.7 20,000.00 114,000.00
3.85 2.00 7.7 20,000.00 154,000.00
4.50 1.00 4.5 20,000.00 90,000.00
3.00 2.00 6 20,000.00 120,000.00
1.00 1.00 1 20,000.00 20,000.00
1.15 1.00 1.15 20,000.00 23,000.00
1.65 2.00 3.3 20,000.00 66,000.00
1.13 2.00 2.26 20,000.00 45,200.00
1.25 1.00 1.25 20,000.00 25,000.00
1.65 1.00 1.65 20,000.00 33,000.00
1.00 1.00 1 20,000.00 20,000.00
2.90 1.00 2.9 20,000.00 58,000.00
3.50 1.00 3.5 20,000.00 70,000.00
2.20 1.00 2.2 20,000.00 44,000.00
1.30 2.00 2.6 20,000.00 52,000.00
3.40 1.00 3.4 20,000.00 68,000.00
2.85 1.00 2.85 20,000.00 57,000.00
0.90 1.00 0.9 20,000.00 18,000.00
1.75 1.00 1.75 20,000.00 35,000.00
2.70 2.00 5.4 20,000.00 108,000.00
3.40 2.00 6.8 20,000.00 136,000.00
1.35 2.00 2.7 20,000.00 54,000.00
1.10 2.00 2.2 20,000.00 44,000.00

2,362,200.00

8,603,060.00 3,103,060.00
5.9944

4.04
 LUASAN PLAFOND

VOLUME
LOKAL HARGA / M2 TOTAL HARGA
P x L = V
A 3.3 x 2.85 = 9.41 @ 50,000.00 = 470,500.00

B 2.85 x 2.85 = 8.12 @ 50,000.00 = 406,000.00

C 1.6 x 6.5 = 10.4 @ 50,000.00 = 520,000.00

D 2.7 x 3.4 = 9.18 @ 50,000.00 = 459,000.00

E 1.74 x 2.75 = 4.79 @ 50,000.00 = 239,500.00

F 2.85 x 3.85 = 10.97 @ 50,000.00 = 548,500.00

G 3.5 x 2.9 = 10.15 @ 50,000.00 = 507,500.00

H 1.3 x 2.2 = 2.86 @ 50,000.00 = 143,000.00

K 1.25 x 1.65 = 2.06 @ 50,000.00 = 103,000.00

I 3 x 4.5 = 13.5 @ 60,000.00 = 810,000.00

J 2.36 x 2.54 = 5.99 @ 60,000.00 = 359,400.00

L 1.02 x 1.65 = 1.68 @ 40,000.00 = 67,200.00

M 1.1 x 1.35 = 1.49 @ 40,000.00 = 59,600.00

N 1.09 x 1.66 = 1.81 @ 40,000.00 = 72,400.00

O 1.96 x 1.31 = 2.57 @ 40,000.00 = 102,800.00

1.45 x 0.3 = 0.44 @ 40,000.00 = 17,600.00

P 1.18 x 1.63 = 1.92 @ 40,000.00 = 76,800.00

PARTISI
RUANG KERJA

2.54 x 1.68 = 4.27 @ 40,000.00 = 170,800.00

2.36 x 1.68 = 3.96 @ 40,000.00 = 158,400.00

2.54 x 1.68 = 4.27 @ 40,000.00 = 170,800.00

2.36 x 0.67 = 1.58 @ 40,000.00 = 63,200.00

RUANG TENGAH

4 x 1.65 = 6.6 @ 40,000.00 = 264,000.00

2.85 x 1.65 = 4.7 @ 40,000.00 = 188,000.00

2.85 x 1.65 = 4.7 @ 40,000.00 = 188,000.00

1.68 x 1.65 = 2.77 @ 40,000.00 = 110,800.00

JUMLAH = 6,276,800.00
LIST PLAFOND

VOLUME (M')
LOKAL HARGA / M2 TOTAL HARGA
Tipe 10 Tipe 15 Tipe 8 Bending

12.30 @ 25,000.00 = 307,500.00

15.64 @ 20,000.00 = 312,800.00
A
19.54 @ 15,000.00 = 293,100.00
3.62 @ 18,000.00 = 65,160.00
B 11.40 @ 20,000.00 = 228,000.00
C 8.15 @ 20,000.00 = 163,000.00
D 12.20 @ 20,000.00 = 244,000.00
E 8.14 @ 20,000.00 = 162,800.00
F 13.40 @ 20,000.00 = 268,000.00
G 9.90 @ 20,000.00 = 198,000.00
H 4.80 @ 20,000.00 = 96,000.00
13.60 @ 25,000.00 = 340,000.00
I 10.00 @ 15,000.00 = 150,000.00
12.60 @ 18,000.00 = 226,800.00
L 5.34 @ 18,000.00 = 96,120.00
M 4.90 @ 18,000.00 = 88,200.00
N 5.50 @ 18,000.00 = 99,000.00
O 7.14 @ 18,000.00 = 128,520.00
P 5.62 @ 18,000.00 = 101,160.00

JUMLAH 3,568,160.00

Downliigth 41.00 @ 10,000.00 500,000.00

JUMLAH PLAFOND = = 6,276,800.00

JUMLAH LIST = = 3,568,160.00

JUMLAH TOTAL = = 10,344,960.00

PANJAR = = 7,000,000.00
SISA = = 3,344,960.00