KEGIATAN
PEKERJAAN
LOKASI
TAHUN ANGGARAN
:
:
:
:
NO.
URAIAN PEKERJAAN
JUMLAH HARGA
(Rp.)
3
A
B
C
D
E
F
G
H
I
J
K
L
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PASANGAN
PEKERJAAN BETON
PEKERJAAN LANTAI
PEKERJAAN PINTU DAN JENDELA
PEKERJAAN ATAP
PEKERJAAN KUNCI DAN PENGGANTUNG
PEKERJAAN CAT-CATAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN SANITAIR
PEKERJAAN SEPTICKTANK
9,888,677.00
6,031,583.36
84,975,371.50
83,588,208.53
32,365,840.45
37,104,932.27
35,563,996.60
5,166,984.00
19,137,394.80
11,009,500.00
5,473,352.00
2,500,000.00
A
C
332,805,840.50
332,805,000.00
Terbilang :
Tiga Ratus Tiga Puluh Dua Juta Delapan Ratus Lima Ribu Rupiah
SANGATTA , 13 JULI 2010
DIBUAT OLEH :
H. BARSANI
DIREKTUR
:
:
:
:
NO.
URAIAN PEKERJAAN
SATUAN VOLUME
3
HARGA
SATUAN
( Rp. )
JUMLAH
HARGA
( Rp. )
PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi
2 Pasang Bowplank
M
M
153.00
41.00
47,000.00
65,797.00
JUMLAH
7,191,000.00
2,697,677.00
9,888,677.00
PEKERJAAN TANAH
M3
M3
18.88
25.17
73,750.00
184,300.00
JUMLAH
1,392,339.53
4,639,243.83
6,031,583.36
PEKERJAAN PASANGAN
1
2
3
4
5
M2
M
M2
M2
Ls
12.00
252.93
529.86
529.86
1.00
137,100.00
127,150.00
52,159.00
25,541.00
10,000,000.00
JUMLAH
1,645,200.00
32,160,049.50
27,636,967.74
13,533,154.26
10,000,000.00
84,975,371.50
PEKERJAAN BETON
1 Beton
2 Cor Beton Bawah Lantai 1:3:5
M3
M3
10.90
18.88
5,536,831.50
1,230,825.00
JUMLAH
60,351,463.35
23,236,745.18
83,588,208.53
PEKERJAAN LANTAI
1
2
3
4
M2
M2
M2
M
93.93
4.98
16.74
105.58
194,679.00
158,033.00
168,033.00
99,259.00
JUMLAH
18,286,198.47
787,004.34
2,812,872.42
10,479,765.22
32,365,840.45
1
2
3
4
5
6
7
8
9
10
M3
Unit
Unit
M
M2
M2
Unit
Unit
M1
Ls
0.57
5.00
7.00
10.78
98.91
98.91
2.00
2.00
105.58
1.00
5,879,000.00
316,930.50
272,512.00
49,519.00
47,920.00
81,575.00
320,000.00
240,000.00
35,870.00
12,000,000.00
JUMLAH
3,363,375.90
1,584,652.50
1,907,584.00
533,814.82
4,739,767.20
8,068,583.25
640,000.00
480,000.00
3,787,154.60
12,000,000.00
37,104,932.27
NO.
URAIAN PEKERJAAN
2
PEKERJAAN ATAP
1 Memasang Rangka Atap
SATUAN VOLUME
3
M
M2
88.87
88.87
HARGA
SATUAN
( Rp. )
JUMLAH
HARGA
( Rp. )
248,000.00
152,180.00
JUMLAH
1
2
3
4
5
6
7
Bh.
Bh.
Bh.
Bh.
Bh.
Bh.
Bh.
6.00
14.00
10.00
20.00
16.00
20.00
10.00
74,800.00
36,430.00
36,430.00
30,200.00
36,329.00
116,215.00
33,430.00
JUMLAH
448,800.00
510,020.00
364,300.00
604,000.00
581,264.00
2,324,300.00
334,300.00
5,166,984.00
PEKERJAAN CAT-CATAN
M2
M2
529.86
98.91
29,077.50
37,715.00
JUMLAH
15,407,004.15
3,730,390.65
19,137,394.80
1
2
3
4
Stop Kontak
Lampu Phillips
Saklar
Box Panel + MCB 3 group
Bh.
Bh.
Bh.
Bh.
10.00
15.00
12.00
1.00
268,000.00
304,375.00
269,375.00
531,375.00
JUMLAH
2,680,000.00
4,565,625.00
3,232,500.00
531,375.00
11,009,500.00
PEKERJAAN SANITAIR
1
2
3
4
5
M1
M1
M1
bh
bh
13.00
8.00
17.00
3.00
2.00
102,175.00
157,860.50
34,029.00
54,900.00
1,069,500.00
JUMLAH
22,039,760.00
13,524,236.60
35,563,996.60
1,328,275.00
1,262,884.00
578,493.00
164,700.00
2,139,000.00
5,473,352.00
PEKERJAAN SEPTICKTANK
Ls
1.00
2,500,000.00
JUMLAH
2,500,000.00
2,500,000.00
:
:
:
:
Nomor
Jenis Pekerjaan
Harga Satuan
( Rp. )
Biaya Upah
( Rp. )
Biaya Bahan
( Rp. )
Jumlah Harga
( Rp. )
OH
OH
OH
OH
2,500,000.00
20,000.00
2,071,000.00
Mandor
Kepala Tukang
Tukang
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
Total
130,000.00
90,000.00
Total
1 M3 Urugan Tanah
BAHAN :
1.2000
M3 Tanah Urug
TENAGA :
0.0250
0.2500
OH
OH
Mandor
Pekerja
130,000.00
90,000.00
1 M3 Urugan Pasir
BAHAN :
1.2000
M3 Pasir Urug
130,000.00
TENAGA :
0.0100
0.3000
130,000.00
90,000.00
OH
OH
Mandor
Pekerja
Total
800.00
1,600.00
250,000.00
TENAGA :
0.0150
0.0100
0.1000
0.3200
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
Total
800.00
1,600.00
250,000.00
TENAGA :
0.0150
0.0100
0.1000
0.3200
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
650.00
1,250.00
10,000.00
9,000.00
20,900.00
3,250.00
67,500.00
70,750.00
40,000.00
Total
4
30,000.00
400.00
14,497.00
Mandor
Kepala Tukang
Tukang
Pekerja
Total
44,897.00
65,797.00
70,750.00
48,000.00
3,250.00
22,500.00
25,750.00
48,000.00
73,750.00
156,000.00
1,300.00
27,000.00
28,300.00
156,000.00
184,300.00
56,000.00
29,600.00
9,500.00
1,950.00
1,250.00
10,000.00
28,800.00
42,000.00
95,100.00
137,100.00
56,000.00
18,400.00
10,750.00
1,950.00
1,250.00
10,000.00
28,800.00
42,000.00
85,150.00
127,150.00
Nomor
Jenis Pekerjaan
Harga Satuan
( Rp. )
Biaya Upah
( Rp. )
Biaya Bahan
( Rp. )
Jumlah Harga
( Rp. )
800.00
1,600.00
250,000.00
TENAGA :
0.0150
0.0100
0.1000
0.3200
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
Total
1 M2 Plesteran; Camp. 1 : 4
BAHAN :
6.2400
Kg. Semen
0.0240
M3 Pasir Pasang
1,600.00
250,000.00
TENAGA :
0.0100
0.0150
0.1500
0.2000
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
Total
1 M2 Acian Semen
BAHAN :
8.6800
Kg Semen
TENAGA :
0.0031
0.0050
0.0500
0.0625
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
69,000.00
1,600.00
250,000.00
1,500.00
TENAGA :
0.0300
0.0350
0.3500
0.6200
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
Total
11
28,000.00
1,600.00
250,000.00
1,500.00
TENAGA :
0.0300
0.0350
0.3500
0.6200
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
1,950.00
1,250.00
10,000.00
28,800.00
42,000.00
Mandor
Kepala Tukang
Tukang
Pekerja
Total
63,600.00
105,600.00
9,984.00
6,000.00
1,300.00
1,875.00
15,000.00
18,000.00
36,175.00
1,600.00
Total
10
24,000.00
9,600.00
30,000.00
15,984.00
52,159.00
13,888.00
403.00
625.00
5,000.00
5,625.00
11,653.00
13,888.00
25,541.00
69,000.00
13,104.00
11,250.00
2,250.00
3,900.00
4,375.00
35,000.00
55,800.00
99,075.00
95,604.00
194,679.00
28,000.00
18,208.00
10,500.00
2,250.00
3,900.00
4,375.00
35,000.00
55,800.00
99,075.00
58,958.00
158,033.00
Nomor
Jenis Pekerjaan
Harga Satuan
( Rp. )
Biaya Upah
( Rp. )
Biaya Bahan
( Rp. )
Jumlah Harga
( Rp. )
12
51,000.00
1,600.00
250,000.00
1,500.00
TENAGA :
0.0300
0.0350
0.3500
0.6200
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
Total
12
38,000.00
1,600.00
250,000.00
1,500.00
TENAGA :
0.0300
0.0350
0.3500
0.6200
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
Total
13
22,000.00
1,600.00
250,000.00
1,500.00
TENAGA :
0.0050
0.0090
0.0900
0.0900
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
Total
14
500,000.00
1,600.00
500,000.00
TENAGA :
0.0800
0.0250
0.2500
1.6500
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
Total
15.a.
500,000.00
1,600.00
500,000.00
TENAGA :
1.0000
0.0350
0.3500
2.0000
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
Total
15.b.
51,000.00
18,208.00
10,500.00
2,250.00
3,900.00
4,375.00
35,000.00
55,800.00
99,075.00
81,958.00
181,033.00
38,000.00
18,208.00
10,500.00
2,250.00
3,900.00
4,375.00
35,000.00
55,800.00
99,075.00
68,958.00
168,033.00
77,660.00
1,824.00
750.00
150.00
650.00
1,125.00
9,000.00
8,100.00
18,875.00
80,384.00
99,259.00
435,000.00
348,800.00
260,000.00
10,400.00
3,125.00
25,000.00
148,500.00
187,025.00
1,043,800.00
1,230,825.00
405,000.00
537,600.00
270,000.00
130,000.00
4,375.00
35,000.00
180,000.00
349,375.00
1,212,600.00
1,561,975.00
Tulangan Besi Beton polos 100 kg Mengerjakan Besi Beton (110 kg besi terhitung 10% Besi-besi hilang)
BAHAN :
105.0000
Kg Besi Beton
20,000.00
2,100,000.00
0.1500
Kg Kawat Bendrat
16,000.00
2,400.00
TENAGA :
0.0003
0.0007
0.0070
0.0070
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
Total
39.00
87.50
700.00
630.00
1,456.50
2,102,400.00
2,103,856.50
Nomor
Jenis Pekerjaan
Harga Satuan
( Rp. )
Biaya Upah
( Rp. )
Biaya Bahan
( Rp. )
Jumlah Harga
( Rp. )
15.c.
OH
OH
OH
OH
2,071,000.00
20,000.00
Mandor
Kepala Tukang
Tukang
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
Total
15.d.
15.e.
16
5,536,831.50
OH
OH
OH
OH
30,000.00
Mandor
Kepala Tukang
Tukang
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
120,000.00
20,000.00
TENAGA :
0.0010
0.0100
0.1000
0.2000
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
Total
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
1 M2 Penutup Plafond
BAHAN :
0.3750
Lbr Calsiboard
0.0300
Kg. Paku
TENAGA :
0.0040
0.0100
0.1000
0.0700
OH
OH
OH
OH
31,500.00
130.00
250.00
2,100.00
1,890.00
4,370.00
130.00
1,250.00
10,000.00
18,000.00
29,380.00
130,000.00
125,000.00
100,000.00
90,000.00
Total
35,870.00
122,800.00
152,180.00
26,400.00
1,000.00
1,690.00
1,875.00
15,000.00
22,500.00
41,065.00
78,000.00
20,000.00
Mandor
Kepala Tukang
Tukang
Pekerja
31,500.00
122,400.00
400.00
24,000.00
20,000.00
Total
24
164,100.00
230,000.00
Total
23
99,195.00
TENAGA :
0.0010
0.0020
0.0210
0.0210
22
780.00
4,125.00
33,000.00
27,000.00
64,905.00
50,000.00
180,000.00
230,000.00
100,000.00
90,000.00
93,195.00
6,000.00
27,400.00
68,465.00
29,250.00
600.00
520.00
1,250.00
10,000.00
6,300.00
18,070.00
29,850.00
47,920.00
Nomor
Jenis Pekerjaan
Harga Satuan
( Rp. )
Biaya Upah
( Rp. )
Biaya Bahan
( Rp. )
Jumlah Harga
( Rp. )
25
26
OH
OH
OH
OH
2,750,000.00
20,000.00
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
Total
Pancang Ulin 10/10-2m dilancipkan & ditumbuk
BAHAN :
0.0210
M3 Balok ulin 10/10
TENAGA :
0.0260
0.0290
0.2900
0.5000
OH
OH
OH
OH
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
1 M2 Rangka Plafond
BAHAN :
0.0120
M3 Kayu Kapur
0.1000
Kg. Paku
TENAGA :
0.0750
0.0250
0.2500
0.1500
OH
OH
OH
OH
130,000.00
125,000.00
100,000.00
90,000.00
Total
29
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
Total
OH
OH
OH
OH
650.00
2,750.00
22,000.00
9,000.00
34,400.00
130,000.00
125,000.00
100,000.00
90,000.00
Total
91,350.00
172,355.00
15,119.00
49,519.00
28,200.00
2,000.00
9,750.00
3,125.00
25,000.00
13,500.00
51,375.00
30,200.00
81,575.00
12,600.00
2,400.00
4,800.00
390.00
787.50
6,300.00
1,800.00
9,277.50
35,000.00
4,800.00
Mandor
Kepala Tukang
Tukang
Pekerja
5,879,000.00
14,119.00
1,000.00
30
3,380.00
3,625.00
29,000.00
45,000.00
81,005.00
2,350,000.00
20,000.00
Mandor
Kepala Tukang
Tukang
Pekerja
3,050,000.00
91,350.00
2,017,000.00
20,000.00
Total
28
39,000.00
250,000.00
2,000,000.00
540,000.00
2,829,000.00
4,350,000.00
Total
27
3,025,000.00
25,000.00
19,800.00
29,077.50
12,950.00
4,800.00
1,040.00
3,125.00
2,300.00
13,500.00
19,965.00
17,750.00
37,715.00
Nomor
1
31
Jenis Pekerjaan
Harga Satuan
( Rp. )
Biaya Upah
( Rp. )
Biaya Bahan
( Rp. )
Jumlah Harga
( Rp. )
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
32,000.00
26,000.00
24,000.00
28,000.00
4,800.00
130,000.00
125,000.00
100,000.00
90,000.00
Total
32
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
130,000.00
125,000.00
100,000.00
90,000.00
Total
35
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
533.00
1,687.50
13,500.00
7,290.00
23,010.50
130,000.00
125,000.00
100,000.00
90,000.00
Total
86,800.00
102,175.00
134,850.00
157,860.50
21,600.00
2,205.00
234.00
750.00
6,000.00
3,240.00
10,224.00
23,805.00
34,029.00
21,600.00
2,205.00
234.00
750.00
6,000.00
3,240.00
10,224.00
42,000.00
4,000.00
Mandor
Kepala Tukang
Tukang
Pekerja
35,080.00
104,400.00
30,450.00
18,000.00
6,300.00
Total
36
390.00
1,125.00
9,000.00
4,860.00
15,375.00
18,000.00
6,300.00
Mandor
Kepala Tukang
Tukang
Pekerja
26,740.00
67,200.00
19,600.00
87,000.00
87,000.00
Total
34
390.00
750.00
900.00
6,300.00
8,340.00
56,000.00
56,000.00
Total
33
8,320.00
4,420.00
3,600.00
5,600.00
4,800.00
23,805.00
34,029.00
42,000.00
100.00
650.00
1,250.00
10,000.00
900.00
12,800.00
42,100.00
54,900.00
Nomor
1
37
38
Jenis Pekerjaan
Harga Satuan
( Rp. )
Biaya Upah
( Rp. )
Biaya Bahan
( Rp. )
Jumlah Harga
( Rp. )
760,000.00
1,600.00
800.00
250,000.00
TENAGA :
0.1100
0.3000
1.5000
1.0000
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
Mandor
Kepala Tukang
Tukang
Pekerja
Total
OH
OH
OH
OH
760,000.00
9,600.00
5,600.00
2,500.00
14,300.00
37,500.00
150,000.00
90,000.00
291,800.00
48,000.00
10,000.00
100,000.00
130,000.00
125,000.00
100,000.00
90,000.00
Total
1,069,500.00
48,000.00
120,000.00
100,000.00
11,000.00
Mandor
Kepala Tukang
Tukang
Pekerja
777,700.00
11,000.00
975.00
1,875.00
15,000.00
1,350.00
19,200.00
11,000.00
30,200.00
39
1 Bh Pasang Kunci slot
BAHAN :
1.0000
Bh. Kunci slot
TENAGA :
0.0010
0.0200
0.2000
0.0200
OH
OH
OH
OH
12,000.00
Mandor
Kepala Tukang
Tukang
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
Total
40
OH
OH
OH
OH
12,000.00
130.00
2,500.00
20,000.00
1,800.00
24,430.00
22,000.00
Mandor
Kepala Tukang Kayu
Kepala Tukang Kayu
Kepala Tukang Kayu
130,000.00
125,000.00
100,000.00
90,000.00
Total
12,000.00
36,430.00
22,000.00
650.00
1,250.00
50,000.00
900.00
52,800.00
22,000.00
74,800.00
Nomor
Jenis Pekerjaan
Harga Satuan
( Rp. )
Biaya Upah
( Rp. )
Biaya Bahan
( Rp. )
Jumlah Harga
( Rp. )
41
OH
OH
OH
OH
18,000.00
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
Total
42
OH
OH
OH
OH
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
130,000.00
125,000.00
100,000.00
90,000.00
OH
OH
OH
OH
104.00
1,875.00
15,000.00
1,350.00
18,329.00
14,000.00
Total
43
18,000.00
130,000.00
125,000.00
100,000.00
90,000.00
Total
36,329.00
14,000.00
65.00
1,250.00
100,000.00
900.00
102,215.00
9,000.00
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
18,000.00
14,000.00
116,215.00
9,000.00
130.00
2,500.00
20,000.00
1,800.00
24,430.00
9,000.00
33,430.00
:
:
:
:
Nomor
Jenis Tenaga
Satuan
Harga Satuan
( Rp. )
1
2
3
4
5
6
7
8
9
Mandor
Kepala Tukang Kayu
Tukang Kayu
Kepala Tukang Batu
Tukang Batu
Kepala Tukang Besi
Tukang Besi
Tukang Listrik
Pekerja
OH
OH
OH
OH
OH
OH
OH
OH
OH
130,000.00
125,000.00
100,000.00
125,000.00
100,000.00
125,000.00
100,000.00
125,000.00
90,000.00
:
:
:
:
Nomor
Jenis Bahan
Satuan
Harga Satuan
( Rp. )
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
Tanah Urug
Batu Gunung
Koral beton
Pasir Urug
Pasir Beton
Pasir Pasang
Batu Bata
Semen @ 50 kg
Semen
Semen Warna
Besi tulangan
Kawat Bendrat
Minyak Begesting
Paku
Papan Kayu Meranti
Balok Kayu Meranti
Balok Kayu Borneo
Papan Kayu Bengkirai
Balok Kayu Bengkirai
Papan Kayu Ulin
Balok Kayu Ulin
Papan Kayu Kapur
Balok Kayu Kapur
Calsiboard
Plywood 9 mm
Atap Metal
Bubungan Metal
Stop Kontak 1 Phasa
Lampu Softigt Philip 18 watt
Saklar ganda
Saklar tunggal
Box Panel + MCB 3 group
Instalasi + Kabel NYY 3 x 2,5 mm
Isolasi
Cat Tembok
Cat Minyak
Plamir Tembok
Plamir Kayu
Cat dasar minyak/air
Cat Meni
Kertas gosok
M3
M3
M3
M3
M3
M3
Bh.
Zak.
Kg.
Kg.
Kg.
Kg.
Ltr.
Kg.
M3
M3
M3
M3
M3
M3
M3
M3
M3
Lbr
Lbr
M2
M1
Bh.
Bh.
Bh.
Bh.
Bh.
Bh.
Bh.
Kg.
Kg.
Kg.
Kg.
Kg.
Kg.
Lbr
40,000.00
250,000.00
500,000.00
130,000.00
500,000.00
250,000.00
800.00
80,000.00
1,600.00
1,500.00
20,000.00
16,000.00
18,500.00
20,000.00
2,071,000.00
2,500,000.00
2,400,000.00
2,017,000.00
2,750,000.00
3,500,000.00
4,350,000.00
2,100,000.00
2,350,000.00
78,000.00
128,000.00
58,000.00
24,000.00
48,000.00
38,000.00
48,000.00
48,000.00
350,000.00
10,000.00
2,500.00
35,000.00
32,000.00
24,000.00
24,000.00
26,000.00
28,000.00
4,800.00
Nomor
Jenis Bahan
Satuan
Harga Satuan
( Rp. )
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
60
M'
M'
M'
M'
Bh.
Bh.
Bh.
M2
M2
M2
M2
M2
M'
M2
Bh.
Bh.
Bh.
Bh.
Bh.
Bh.
56,000.00
87,000.00
18,000.00
18,000.00
42,000.00
4,000.00
760,000.00
69,000.00
22,000.00
28,000.00
51,000.00
38,000.00
30,000.00
86,000.00
22,000.00
18,000.00
14,000.00
11,000.00
12,000.00
120,000.00
:
:
:
:
BOBOT
(%)
MG 1
BULAN 1
MG 2
MG 3
MG 4
#REF!
#REF!
#REF!
#REF!
MG 5
TAHUN 2010
BULAN 2
MG 6
MG 7
MG 8
MG 9
BULAN 3
MG 10 MG 11
MG 12
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
PEKERJAAN PERSIAPAN
9,888,677.00
#REF!
PEKERJAAN TANAH
6,031,583.36
#REF!
#REF!
PEKERJAAN PASANGAN
84,975,371.50
#REF!
#REF!
#REF!
PEKERJAAN BETON
83,588,208.53
#REF!
#REF!
#REF!
PEKERJAAN LANTAI
32,365,840.45
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
37,104,932.27
#REF!
PEKERJAAN ATAP
35,563,996.60
#REF!
PEKERJAAN CAT-CATAN
19,137,394.80
#REF!
#REF!
#REF!
#REF!
0.50
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
11,009,500.00
#REF!
#REF!
#REF!
#REF!
PEKERJAAN SANITAIR
5,473,352.00
#REF!
#REF!
PEKERJAAN SEPTICKTANK
2,500,000.00
#REF!
#REF!
#REF!
A.
B.
C.
D.
E.
F.
JUMLAH
KEMAJUAN RENCANA MINGGUAN
KOMULATIF KEMAJUAN RENCANA
KEMAJUAN MINGGUAN ACTUAL
KOMULATIF KEMAJUAN ACTUAL
DEVIASI
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.50
0.50
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
H. BARSANI
DIREKTUR
METHODE PELAKSANAAN
A
PEKERJAAN PERSIAPAN
Meliputi pekerjaan : Pembersihan Lokasi
#REF!
PEKERJAAN TANAH
Meliputi pekerjaan : Urugan Tanah Dipadatkan
Urugan Pasir dibawah Lantai
PEKERJAAN PASANGAN
Meliputi pekerjaan : Pasangan Batu Bata tebal 1/2 bata; Camp 1 pc : 2 ps
Plesteran
PEKERJAAN BETON
Meliputi pekerjaan :
#REF!
#REF!
PEKERJAAN LANTAI
Meliputi pekerjaan : Pasang Lantai Keramik 40 x 40
#REF!
#REF!
Pasang Lantai Keramik 20 x 20
Pasang Dinding Keramik Kamar Mandi 20 x 25
####
#REF!
Meliputi pekerjaan :
#REF!
#REF!
#REF!
#REF!
#REF!
PEKERJAAN ATAP
Meliputi pekerjaan :
####
PEKERJAAN CAT-CATAN
Meliputi pekerjaan : Mengecat Tembok, 1 x plamir, 2 x Mengecat
Mengecat plafond
#REF!
#REF!
Meliputi pekerjaan :
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
PEKERJAAN SANITAIR
Meliputi pekerjaan : Memasang Pipa PVC 3"
Memasang Pipa PVC 4"
#REF!
Memasang Pipa PVC 3/4"
Memasang kran pancar
Memasang closed jongkok
PEKERJAAN SEPTICKTANK
Meliputi pekerjaan :
#REF!
#REF!
#REF!
#REF!
#REF!
Methode :
Survey, pengukuran kemudian bouwplank merupaka tahap awal dalam pelaksanaan konstruksi
untuk identitas pekerjaan ini perlu dipasang papan nama proyek.
Setelah tahap diatas kemudian dilanjutkan pekerjaan konstruksi bawah bangunan dilanjutkan
bangunan atas dan atap.
H. BARSANI
DIREKTUR