RENCANA PELAKSANAAN

PEKERJAAN PLAFON SMP/TSANAWIYAH

2-RKB
L1 L2 L3 L4 JML-L
1.00 7.00 2.00 0.50 10.50
B1 B2 B3 B4 JML-B
18.00 1.00 1.00 - 20.00
LUAS PASANGAN PLAFON 210.00

HOLLO 2X4 GALVANIS 147.00 btg 11,500 1,690,500

HOLLO 4X4 GALVANIS 63.00 btg 15,500 976,500
PAPAN GYPSUM 9mm A-PLUS 76.56 lbr 52,000 3,981,250
KOMPOND A-PLUS 4.20 sak 52,000 218,400
TEXTILETAPE 7.00 rool 5,000 35,000
PAKU BETON 4 CM 3.00 doz 25,000 75,000
SKRUP GYPSUM 1X6" SUNRAY 3.15 doz 75,000 236,250
7,212,900
HARGA PER M BAHAN 34,347
UPAH KERJA 210.00 m2 18,000 3,780,000
HARGA PER M UPAH 18,000 HARGA JUAL PROFIT/M2 PROFIT 2RKB PRO/KLS
MODAL KERJA 52,347 95,000 42,653 8,957,100 4,478,550
JUMLAH SEKOLAH 19
PROFIT DARI JUMLAH SEKOLAH 170,184,900
RENCANA PELAKSANAAN
PEKERJAAN PLAFON SMA/ALIYAH/SMK
2-RKB
L1 L2 L3 L4 JML-L
1.00 8.00 2.00 0.50 11.50
B1 B2 B3 B4 JML-B
18.00 1.00 1.00 - 20.00
LUAS PASANGAN PLAFON 230.00

HOLLO 2X4 GALVANIS 161.00 btg 11,500 1,851,500

HOLLO 4X4 GALVANIS 69.00 btg 15,500 1,069,500
PAPAN GYPSUM 9mm A-PLUS 83.85 lbr 52,000 4,360,417
KOMPOND A-PLUS 4.60 sak 52,000 239,200
TEXTILETAPE 7.67 rool 5,000 38,333
PAKU BETON 4 CM 3.29 doz 25,000 82,143
SKRUP GYPSUM 1X6" SUNRAY 3.45 doz 75,000 258,750
7,899,843
HARGA PER M BAHAN 34,347
UPAH KERJA 230.00 m2 18,000 4,140,000
HARGA PER M UPAH 18,000 HARGA JUAL PROFIT/M2 PROFIT 2RKB PRO/KLS
MODAL KERJA 52,347 95,000 42,653 9,810,157 4,905,079
JUMLAH SEKOLAH 8
PROFIT DR JLH SEKOLAH 78,481,257

TOTAL PROFIT DARI 2-RKB SMA & SMP 248,666,157

RENCANA PELAKSANAAN
PEKERJAAN PLAFON
3-RKB SMP/TSANAWIYAH
L1 L2 L3 L4 JML-L
1.00 7.00 2.00 0.50 10.50
B1 B2 B3 B4 JML-B
27.00 1.00 1.00 - 29.00
LUAS PASANGAN PLAFON 304.50

HOLLO 2X4 GALVANIS 213.15 btg 11,500 2,451,225

HOLLO 4X4 GALVANIS 91.35 btg 15,500 1,415,925
PAPAN GYPSUM 9mm A-PLUS 111.02 lbr 52,000 5,772,813
KOMPOND A-PLUS 6.09 sak 54,000 328,860
TEXTILETAPE 10.15 rool 5,000 50,750
PAKU BETON 4 CM 4.35 doz 25,000 108,750
SKRUP GYPSUM 1X6" SUNRAY 4.5675 doz 75,000 342,563
10,470,885
HARGA PER M BAHA 34,387
UPAH KERJA 304.50 m2 18,000 5,481,000
HARGA PER M UPAH 18,000 HARGA PROFIT/M2 PRO 3RKB PRO/KLS
MODAL KERJA 52,387 95,000 42,613 12,975,615 4,325,205
3
38,926,845
RENCANA PELAKSANAAN
PEKERJAAN PLAFON
3-RKB SMA/MA/SMK
L1 L2 L3 L4 JML-L
1.00 8.00 2.00 0.50 11.50
B1 B2 B3 B4 JML-B
27.00 1.00 1.00 - 29.00
LUAS PASANGAN PLAFON 333.50

HOLLO 2X4 GALVANIS 233.45 btg 11,500 2,684,675

HOLLO 4X4 GALVANIS 100.05 btg 15,500 1,550,775
PAPAN GYPSUM 9mm A-PLUS 121.59 lbr 52,000 6,322,604
KOMPOND A-PLUS 6.67 sak 54,000 360,180
TEXTILETAPE 11.12 rool 5,000 55,583
PAKU BETON 4 CM 4.76 doz 25,000 119,107
SKRUP GYPSUM 1X6" SUNRAY 5.0025 doz 75,000 375,188
11,468,112
HARGA PER M BAHA 34,387
UPAH KERJA 333.50 m2 18,000 6,003,000
HARGA PER M UPAH 18,000 HARGA PROFIT/M2 PRO 3RKB PRO/KLS
MODAL KERJA 52,387 95,000 42,613 14,211,388 4,737,129
4
56,845,551

TOTAL PROFIT DARI 3-RKB SMA & SMP 95,772,396

RENCANA PELAKSANAAN
PEKERJAAN PLAFON
4-RKB SMA/MA/SMK
L1 L2 L3 L4 JML-L
1.00 8.00 2.00 0.50 11.50
B1 B2 B3 B4 JML-B
36.00 1.00 1.00 - 38.00
LUAS PASANGAN PLAFON 437.00

HOLLO 2X4 GALVANIS 305.90 btg 11,500 3,517,850

HOLLO 4X4 GALVANIS 131.10 btg 15,500 2,032,050
PAPAN GYPSUM 9mm A-PLUS 159.32 lbr 52,000 8,284,792
KOMPOND A-PLUS 8.74 sak 54,000 471,960
TEXTILETAPE 14.57 rool 5,000 72,833
PAKU BETON 4 CM 6.24 doz 25,000 156,071
SKRUP GYPSUM 1X6" SUNRAY 6.555 doz 75,000 491,625
15,027,181
HARGA PER M BAHA 34,387
UPAH KERJA 437.00 m2 18,000 7,866,000
HARGA PER M UPAH 18,000 HARGA PROFIT/M2 PRO 4RKB PRO/KLS
MODAL KERJA 52,387 95,000 42,613 18,621,819 4,655,455
4
74,487,274

TOTAL PROFIT DARI 4-RKB SMA & SMP #REF!

 RENCANA PELAKSANAAN
PEKERJAAN PLAFON

6-RKB SMA/MA/SMK
L1 L2 L3 L4 JML-L
1.00 8.00 2.00 0.50 11.50
B1 B2 B3 B4 JML-B
54.00 2.00 2.00 - 58.00
LUAS PASANGAN PLAFON 667.00

No Material Vol Sat Har-Sat Jumlah

1 HOLLO 2X4 GALVANIS 466.90 btg 11,500 5,369,350
2 HOLLO 4X4 GALVANIS 200.10 btg 15,500 3,101,550
3 PAPAN GYPSUM 9mm A-PLUS 243.18 lbr 52,000 12,645,208
4 KOMPOND A-PLUS 13.34 sak 54,000 720,360
5 TEXTILETAPE 22.23 roll 5,000 111,167
6 PAKU BETON 4 CM 9.53 doz 25,000 238,214
7 SKRUP GYPSUM 1X6" SUNRAY 10.005 doz 75,000 750,375
22,936,224

Harga bahan per m2 34,387

8 UPAH KERJA 667.00 m2 18,000 12,006,000
Harga upah per m2 18,000 HARGA PROFIT/M2 PRO 6RKB PRO/KLS
Harga bhn + upah per m2 52,387 95,000 42,613 28,422,776 4,737,129
6
170,536,654

TOTAL PROFIT DARI 6-RKB SMA & SMP #REF!

#REF!