JENIS MATERIAL
SATUAN
a
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
42
43
44
45
46
47
48
49
50
51
52
53
54
c
m3
m3
m3
m3
m3
m3
bh
zak
kg
kg
kg
m3
m3
m3
m3
lembar
lembar
lembar
lembar
bh
m3
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
m2
m2
m2
m2
unit
unit
bh
bh
bh
unit
batang
batang
batang
batang
batang
batang
batang
bh
bh
bh
bh
ml
Pasir urug
Pasir pasang
Pasir beton
Koral beton
Batu candi
Batu belah
Bata merah
Portland Cemen (PC) 50 kg
Paku ukuran 5 , 7 dan 10 cm
Kawat beton
Besi beton bermacam-macam ukuran
Kayu kamper Samarinda (open)
Kayu kamper Banjarmasin
Kayu kamper Medan
Kayu borneo
Triplex 4 mm standar
Multiplex 9 mm standar
Multiplex 18 mm standar
Formika
Dolken
Papan Terentang (kayu klas III)
Kunci tanam Tessa doubleslag
Kunci geser Yale
Kunci WC
Engsel nylon besar
Engsel nylon kecil
Ramschar jendela
Slot jendela
Espagnolet
Bubungan genteng beton
Genteng beton
Kaca polos 5 mm
Kaca es 3 mm
Keramik 40x40 cm Roman
Keramik 30x30 cm Roman
Keramik 20x25 cm Roman
Monoblock TOTO CW420J/S516
Wastafel TOTO L522V3
Closet jongkok TOTO CE7
Kran air biasa SAN EI
Kran air shower SAN EI
Kran shower dus SAN EI
Pipa PVC @ 1/2"
Pipa PVC @ 3/4"
Pipa PVC @ 1 1/4"
Pipa PVC @ 2"
Pipa PVC @ 3"
Pipa PVC @ 4"
Pipa PVC @ 6"
Stop kran KITZ @ 1/2"
Tangki air fiberglas 1000 Liter
Pompa air Pedrollo 400 watt
Grevel 1/2 @ 20
Kabel NYA 1,5 mm
HARGA SATUAN
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
d
35,000.00
65,000.00
65,000.00
73,000.00
80,000.00
60,000.00
230.00
31,000.00
7,000.00
6,500.00
4,800.00
4,500,000.00
1,900,000.00
1,700,000.00
1,200,000.00
34,000.00
60,000.00
105,000.00
45,000.00
6,000.00
750,000.00
200,000.00
180,000.00
75,000.00
15,000.00
10,000.00
25,000.00
15,000.00
60,000.00
8,500.00
6,060.00
32,000.00
24,000.00
50,000.00
32,500.00
30,000.00
1,600,000.00
850,000.00
90,000.00
50,000.00
75,000.00
2,500,000.00
10,000.00
18,000.00
25,000.00
40,000.00
60,000.00
80,000.00
140,000.00
50,000.00
500,000.00
900,000.00
9,500.00
1,500.00
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
ml
bh
unit
bh
bh
bh
unit
kg
kg
kg
kg
kg
kg
kg
kg
lembar
liter
lembar
meter
kg
kg
meter
meter
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,500.00
37,500.00
65,000.00
2,500.00
15,000.00
30,000.00
22,000.00
9,000.00
10,000.00
18,000.00
4,000.00
25,000.00
15,000.00
25,000.00
11,000.00
2,000.00
3,000.00
24,500.00
20,000.00
7,500.00
6,000.00
2,250.00
6,500.00
Jenis Pekerjaan
SATUAN
Harga / hari
Kepala Tukang
orang
Rp
37,500.00
Mandor
orang
Rp
40,000.00
Tukang tembok/batu
orang
Rp
35,000.00
Tukang kayu
orang
Rp
35,000.00
Tukang besi
orang
Rp
37,500.00
Tukang patri
orang
Rp
37,500.00
Tukang beton
orang
Rp
35,000.00
Tukang cat
orang
Rp
37,500.00
Pekerja / Laden
orang
Rp
22,500.00
10
Jaga malam
orang
Rp
22,500.00
SUB TOTAL
HARGA UPAH
(Rp)
g=dxe
JMLH HARGA
UPAH+BAHAN
(Rp)
h=f+g
Rp
Rp
Rp
Rp
Rp
4,500.00
400.00
4,900.00
490.00
5,390.00
Rp
Rp
Rp
4,900.00
490.00
5,390.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
875.00
93.75
2,250.00
200.00
3,418.75
341.88
3,760.63
Rp
Rp
Rp
3,418.75
341.88
3,760.63
JENIS PEKERJAAN
SAT
INDEX
0.025
0.003
0.100
0.005
SUB TOTAL
HARGA BAHAN
(Rp)
f=dxe
35,000
37,500
22,500
40,000
org
org
org
org
HARGA
SATUAN
(Rp)
e
org
org
org
org
org
org
org
org
1.000
0.200
0.200
0.010
2.000
0.200
0.200
0.010
m3
m3
kg
org
org
org
org
0.100
0.500
1.200
0.350
0.250
0.150
50.000
1.000
0.007
0.005
0.060
0.113
0.011
0.039
0.009
Rp 210,000.00
Rp 22,500.00
Rp 90,000.00
Rp
8,000.00
Rp 330,500.00
Rp 33,050.00
Rp 363,550.00
22,500
40,000
Rp
Rp
Rp
22,500.00
8,000.00
30,500.00 Rp
3,050.00 Rp
33,550.00 Rp
30,500.00
3,050.00
33,550.00
Rp
Rp
Rp
4,500.00
400.00
4,900.00 Rp
490.00 Rp
5,390.00 Rp
4,900.00
490.00
5,390.00
Rp
Rp
Rp
45,000.00
8,000.00
53,000.00 Rp
5,300.00 Rp
58,300.00 Rp
53,000.00
5,300.00
58,300.00
Rp
Rp
Rp
4,500.00
400.00
4,900.00 Rp
490.00 Rp
5,390.00 Rp
4,900.00
490.00
5,390.00
Rp
Rp
Rp
1,350.00
800.00
2,150.00 Rp
215.00 Rp
2,365.00 Rp
2,150.00
215.00
2,365.00
22,500
40,000
22,500
40,000
22,500
40,000
22,500
40,000
1,200,000
7,000
24,500
34,000
31,000
65,000
230
83,057
Rp
Rp
Rp
Rp
Rp
Rp
Rp
120,000.00
3,500.00
29,400.00
11,900.00
7,750.00
9,750.00
11,500.00
Rp
Rp
Rp
193,800.00
19,380.00
213,180.00
750,000 Rp
1,200,000 Rp
7,000 Rp
35,000
37,500
22,500
40,000
5,400.00
6,240.00
420.00
Rp 330,500.00
Rp 33,050.00
Rp 363,550.00
Rp
Rp
Rp
Rp
83,057.14
83,057.14
8,305.71
91,362.86
Rp
Rp
Rp
Rp
3,955.00
412.50
877.50
360.00
Rp 276,857.14
Rp 27,685.71
Rp 304,542.86
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
10 PEK. GALIAN TANAH / M3 :
Upah - Pekerja
- Mandor
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
11 PEK. URUGAN TANAH KEMBALI / M3 :
Upah - Pekerja
- Mandor
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
Volume urugan kembali :
> Pondasi batu kali menerus
> Pondasi batu kali setempat
12 PEK. URUGAN PASIR / M3 :
Bahan - Pasir urug
Upah - Pekerja
- Mandor
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
13 PEK. URUGAN SIRTU PADAT / M3 :
Bahan - pasir
- batu
Upah - Pekerja
- Mandor
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
14 PEK. BETONAN :
14a. Pekerjaan Bekisting dari papan / M2 :
Bahan - Papan Terentang (2 x pakai) 75%
- Kaso Borneo (2 x pakai ) 50%
- Paku 5 , 7 , 10 Cm
Upah - Tukang
- Kepala Tukang
- Pekerja
- Mandor
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
f=dxe
Rp
Rp
Rp
org
org
org
org
0.750
0.025
0.190
0.008
40%
60%
galian
galian
m3
org
org
1.200
0.150
0.010
m3
m3
org
org
m3
m3
kg
org
org
org
org
0.550
0.550
0.300
0.020
0.024
0.017
0.400
0.270
0.150
0.120
0.050
12,060.00
1,206.00
13,266.00
22,500
40,000
g=dxe
5,605.00
560.50
6,165.50
Rp
Rp
Rp
17,665.00
1,766.50
19,431.50
Rp
Rp
Rp
Rp
Rp
16,875.00
1,000.00
17,875.00
1,787.50
19,662.50
Rp
Rp
Rp
17,875.00
1,787.50
19,662.50
Rp
Rp
Rp
4,275.00
320.00
4,595.00 Rp
459.50 Rp
5,054.50 Rp
4,595.00
459.50
5,054.50
Rp
Rp
Rp
Rp
Rp
3,375.00
400.00
3,775.00
377.50
4,152.50
Rp
Rp
Rp
45,775.00
4,577.50
50,352.50
Rp
Rp
Rp
Rp
Rp
6,750.00
800.00
7,550.00
755.00
8,305.00
Rp
Rp
Rp
66,950.00
6,695.00
73,645.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,450.00
5,625.00
2,700.00
2,000.00
19,775.00
1,977.50
21,752.50
Rp
Rp
Rp
46,275.00
4,627.50
50,902.50
22,500
40,000
35,000 Rp
22,500
40,000
Rp
Rp
Rp
42,000.00
35,000 Rp
73,000 Rp
22,500
40,000
Rp
Rp
Rp
19,250.00
40,150.00
750,000 Rp
1,200,000 Rp
7,000 Rp
35,000
37,500
22,500
40,000
Rp
Rp
Rp
13,500.00
10,200.00
2,800.00
42,000.00
4,200.00
46,200.00
59,400.00
5,940.00
65,340.00
26,500.00
2,650.00
29,150.00
h=f+g
Rp
Rp
Rp
lbr
m3
kg
org
org
org
org
m3
m3
btg
kg
org
org
org
org
0.347
0.017
0.400
0.270
0.150
0.120
0.050
0.134
1.050
4.167
1.667
1.667
1.250
0.142
f=dxe
60,000 Rp
1,200,000 Rp
7,000 Rp
35,000
37,500
22,500
40,000
Rp
Rp
Rp
750,000
1,200,000
6,000
7,000
35,000
37,500
22,500
40,000
zak
m3
m3
org
org
org
org
ls
zak
m3
m3
ls
kg
kg
org
org
org
org
m3
kg
m2
0.016
0.050
0.500
0.090
0.018
0.090
0.010
8.000
0.554
0.841
0.688
0.069
4.125
0.014
2.000
5.369
0.571
0.952
1.050
0.011
0.020
0.005
0.010
0.002
1.000
150.000
10.000
750,000
1,200,000
6,000
7,000
35,000
37,500
22,500
40,000
28,615.00
2,861.50
31,476.50
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,450.00
5,625.00
2,700.00
2,000.00
19,775.00
1,977.50
21,752.50
Rp
Rp
Rp
48,390.00
4,839.00
53,229.00
Rp 100,500.00
Rp 1,260,000.00
Rp
Rp
29,169.00
Rp
Rp
Rp
Rp
Rp 58,345.00
Rp 62,512.50
Rp 28,125.00
Rp
5,680.00
Rp 154,662.50
Rp 15,466.25
Rp 170,128.75
############
Rp 154,433.15
############
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,000.00
60,000.00
3,500.00
Rp
Rp
Rp
75,500.00
7,550.00
83,050.00
31,000 Rp
65,000 Rp
73,000 Rp
35,000
37,500
22,500
40,000
22,500
Rp
Rp
Rp
248,000.00
36,010.00
61,393.00
31,000 Rp
65,000 Rp
73,000 Rp
166,439.00
37,115.00
69,496.00
Rp
Rp
Rp
273,050.00
27,305.00
300,355.00
4,800 Rp
6,500 Rp
35,000
37,500
22,500
40,000
Rp
Rp
Rp
5,040.00
71.50
561,400
6,900
50,900
h=f+g
15,615.00
10,200.00
2,800.00
Rp 1,389,669.00
Rp 138,966.90
Rp 1,528,635.90
m3
m3
btg
kg
org
org
org
org
g=dxe
345,403.00
34,540.30
379,943.30
5,111.50
511.15
5,622.65
3,150.00
675.00
2,025.00
400.00
6,250.00
625.00
6,875.00
81,750.00
8,175.00
89,925.00
Rp 24,080.00
Rp
2,587.50
Rp 92,812.50
Rp
560.00
Rp 45,000.00
Rp 165,040.00
Rp 16,504.00
Rp 181,544.00
Rp 510,443.00
Rp 51,044.30
Rp 561,487.30
Rp 165,040.00
Rp 165,040.00
Rp 16,504.00
Rp 181,544.00
Rp 438,090.00
Rp 43,809.00
Rp 481,899.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
700.00
187.50
225.00
80.00
1,192.50
119.25
1,311.75
6,304.00
630.40
6,934.40
Rp 561,400.00
############
Rp 509,000.00
m3
kg
m2
1.000
190.000
10.500
561,400
6,900
50,900
Rp 561,400.00
############
Rp 534,450.00
- Beton Cor
- Besi Beton
- Bekisting papan
m3
kg
m2
1.000
385.000
15.000
561,400
6,900
50,900
Rp 561,400.00
############
Rp 763,500.00
m3
kg
m2
1.000
288.000
15.000
561,400
6,900
50,900
Rp 561,400.00
############
Rp 763,500.00
m3
kg
m2
1.000
224.000
15.000
561,400
6,900
50,900
Rp 561,400.00
############
Rp 763,500.00
m3
kg
m2
1.000
200.000
14.000
561,400
6,900
50,900
Rp 561,400.00
############
Rp 712,600.00
m3
kg
m2
m1
1.000
215.000
14.000
10.000
561,400
6,900
50,900
89,900
Rp 561,400.00
############
Rp 712,600.00
Rp 899,000.00
m3
kg
m2
m1
1.000
200.000
14.000
10.000
561,400
6,900
50,900
89,900
Rp 561,400.00
############
Rp 712,600.00
Rp 899,000.00
m3
kg
m2
1.000
200.000
14.000
561,400
6,900
50,900
Rp 561,400.00
############
Rp 712,600.00
m3
kg
m2
1.000
160.000
13.500
561,400
6,900
50,900
Rp 561,400.00
############
Rp 687,150.00
m3
kg
m2
ls
1.000
100.000
8.500
1.000
561,400
6,900
50,900
1,698,700
Rp 561,400.00
Rp 690,000.00
Rp 432,650.00
############
m3
kg
m2
m1
0.064
10.240
0.896
0.640
561,400
6,900
50,900
89,900
m3
m3
org
org
org
org
1.200
0.400
0.186
0.300
0.015
f=dxe
g=dxe
h=f+g
Rp
Rp
Rp
Rp
Dibulatkan
15 PAS.AANSTAMPING BATU KALI / M3 :
Bahan - Batu Belah
- Pasir Beton II
Upah - Tukang
- Kepala Tukang
- Pekerja
- Mandor
60,000 Rp
65,000 Rp
35,000
37,500
22,500
40,000
72,000.00
26,000.00
Rp
Rp
Rp
Rp
6,510.00
6,750.00
600.00
35,929.60
70,656.00
45,606.40
57,536.00
b
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
f=dxe
Rp
Rp
Rp
98,000.00
9,800.00
107,800.00
g=dxe
Rp
Rp
Rp
13,860.00
1,386.00
15,246.00
h=f+g
Rp 111,860.00
Rp 11,186.00
Rp 123,046.00
m3
zak
m3
org
org
org
org
m3
zak
m3
ls
bh
zak
m3
org
org
org
bh
zak
m3
ls
m2
zak
m3
ls
1.200
3.227
0.425
1.300
0.130
2.600
0.180
60,000 Rp
31,000 Rp
65,000 Rp
35,000
37,500
22,500
40,000
Rp
Rp
Rp
72,000.00
100,037.00
27,625.00
60,000 Rp
31,000 Rp
65,000 Rp
72,000.00
133,920.00
21,060.00
Rp
Rp
Rp
226,980.00
22,698.00
249,678.00
Rp
Rp
Rp
Rp
31,200.00
182,590.00
26,390.00
47,377.00
1.200
4.320
0.324
0.520
5.890
0.406
0.649
0.688
0.069
4.125
0.014
2.000
0.520
5.890
0.406
0.649
100.000
60,000
31,000
65,000
73,000
35,000
37,500
22,500
40,000
22,500
60,000
75,000
45,000
6,000
6,900
f=dxe
199,662.00
19,966.20
219,628.20
Rp
Rp
Rp
287,557.00
28,755.70
316,312.70
Rp
Rp
Rp
Rp
Rp
31,200.00
441,750.00
18,270.00
3,894.00
690,000.00
Rp 1,185,114.00
Rp 118,511.40
Rp 1,303,625.40
65.000
0.145
0.025
0.253
0.025
0.507
0.013
71.500
0.284
0.020
1.100
0.300
0.023
0.135
0.019
0.214
0.021
0.286
0.021
230 Rp
31,000 Rp
65,000 Rp
35,000
37,500
22,500
40,000
Rp
Rp
Rp
14,950.00
4,509.57
1,630.85
230 Rp
31,000 Rp
65,000 Rp
16,445.00
8,805.55
1,267.50
Rp
Rp
Rp
26,518.05
2,651.81
29,169.86
80,000 Rp
31,000 Rp
65,000 Rp
88,000.00
9,300.00
1,482.00
Rp
Rp
Rp
98,782.00
9,878.20
108,660.20
31,000 Rp
65,000 Rp
35,000
37,500
22,500
40,000
4,185.00
1,235.00
21,090.42
2,109.04
23,199.46
g=dxe
h=f+g
Rp 45,500.00
Rp
4,875.00
Rp 58,500.00
Rp
7,200.00
Rp 116,075.00
Rp 11,607.50
Rp 127,682.50
Rp 315,737.00
Rp 31,573.70
Rp 347,310.70
Rp 116,075.00
Rp 116,075.00
Rp 11,607.50
Rp 127,682.50
Rp 343,055.00
Rp 34,305.50
Rp 377,360.50
Rp 24,080.00
Rp
2,587.50
Rp 92,812.50
Rp
560.00
Rp 45,000.00
Rp 165,040.00
Rp 16,504.00
Rp 181,544.00
Rp 452,597.00
Rp 45,259.70
Rp 497,856.70
Rp 165,040.00
Rp 165,040.00
Rp 16,504.00
Rp 181,544.00
############
Rp 135,015.40
############
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,849.75
931.13
11,407.50
520.00
21,708.38
2,170.84
23,879.21
Rp
Rp
Rp
42,798.80
4,279.88
47,078.67
Rp
Rp
Rp
Rp
21,708.38
21,708.38
2,170.84
23,879.21
Rp
Rp
Rp
48,226.43
4,822.64
53,049.07
Rp
Rp
Rp
Rp
26,050.05
26,050.05
2,605.01
28,655.06
Rp 124,832.05
Rp 12,483.21
Rp 137,315.26
Rp
Rp
Rp
Rp
7,490.00
787.50
6,435.00
840.00
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
24 PEK. PLESTERAN TRASRAM (1PC : 2 Ps) / M2 :
Bahan - Semen
zak
- Pasir Beton II
m3
Upah - Idem pek. no. 13
ls
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
25 PEK. PLESTERAN BETON ( 1PC : 3 Ps) / M2 :
- Semen
zak
- Pasir Beton II
m3
Upah - Idem pek. no. 13
ls
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
26 PEK ACIAN DAN BENANGAN / M2 :
Bahan - Semen
Upah - Tukang
- Kepala Tukang
- Pekerja
- Mandor
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
27 PEK. BENTENG PAS BATA TINGGI 3 M
DG PONDASI BATU KALI / M1 :
Galian tanah
Pasir urug
Aanstamping
Pondasi batu kali
Sloof 15/25
Kolom 13/30
Ring balk 10/15
Dinding 1/2 bata biasa
Dinding 1/2 bata trasram
Plesteran
Acian & benangan
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
zak
org
org
org
org
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
0.296
0.019
0.200
0.019
0.135
0.214
0.021
0.286
0.021
0.683
0.030
0.090
0.225
0.038
0.067
0.015
2.530
0.500
6.060
3.030
f=dxe
g=dxe
Rp
Rp
Rp
5,420.00
542.00
5,962.00
31,000 Rp
65,000 Rp
9,176.00
1,235.00
Rp
Rp
Rp
10,411.00
1,041.10
11,452.10
31,000 Rp
65,000 Rp
6,200.00
1,235.00
Rp
Rp
Rp
7,435.00
743.50
8,178.50
31,000 Rp
35,000
37,500
22,500
40,000
Rp
Rp
Rp
4,185.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
13,386.80
1,386.00
9,702.00
49,416.35
63,577.51
128,142.41
25,096.38
58,694.64
14,584.93
36,129.72
13,948.61
Rp
124.58
Rp
1,372.14
Rp 28,728.56
Rp 26,033.14
Rp 50,144.74
Rp 10,276.24
Rp 60,414.41
Rp 11,939.61
Rp 103,672.97
Rp 51,836.48
Rp
Rp
Rp
414,065.34
41,406.53
455,471.87
Rp 344,542.87
Rp 34,454.29
Rp 378,997.15
19,600
50,300
123,000
347,300
2,352,550
2,654,000
2,352,550
47,000
53,000
23,000
21,700
4,185.00
418.50
4,603.50
h=f+g
Rp
Rp
Rp
15,552.50
1,555.25
17,107.75
Rp
Rp
Rp
20,972.50
2,097.25
23,069.75
Rp
Rp
Rp
Rp
15,552.50
15,552.50
1,555.25
17,107.75
Rp
Rp
Rp
25,963.50
2,596.35
28,559.85
Rp
Rp
Rp
Rp
15,552.50
15,552.50
1,555.25
17,107.75
Rp
Rp
Rp
22,987.50
2,298.75
25,286.25
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,490.00
787.50
6,435.00
840.00
15,552.50
1,555.25
17,107.75
Rp
Rp
Rp
19,737.50
1,973.75
21,711.25
Rp 758,608.21
Rp 75,860.82
Rp 834,469.03
c
/ M3 :
m3
kg
kg
org
org
org
org
d
1.100
2.500
1.000
21.000
2.700
8.000
0.500
0.113
100.000
26.667
2.000
12.000
1.733
4.667
0.100
f=dxe
4,500,000 Rp 4,950,000.00
7,000 Rp
17,500.00
7,500 Rp
7,500.00
35,000
37,500
22,500
40,000
Rp 4,975,000.00
Rp 497,500.00
Rp 5,472,500.00
1,900,000
11,875
2,250
7,500
35,000
37,500
22,500
40,000
0.015
2.000
1.000
0.150
0.750
0.500
1.300
0.130
0.300
0.013
0.113
0.700
2.000
0.200
0.050
1.500
0.200
0.300
0.020
0.017
4.000
0.300
1.200
0.120
0.300
0.012
4,500,000 Rp
2,250 Rp
7,500 Rp
35,000
37,500
22,500
40,000
Rp
Rp
Rp
4,500,000
34,000
45,000
14,000
6,000
7,500
35,000
37,500
22,500
40,000
4,500,000
105,000
45,000
14,000
7,500
35,000
37,500
22,500
40,000
h=f+g
Rp 735,000.00
Rp 101,250.00
Rp 180,000.00
Rp 20,000.00
############ ############
Rp 103,625.00 Rp 601,125.00
############ ############
Rp 214,700.00
Rp 1,187,500.00
Rp
60,000.75
Rp
15,000.00
Rp 1,477,200.75
Rp 147,720.08
Rp 1,624,920.83
0.020
4.000
0.600
1.400
0.140
0.400
0.014
g=dxe
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
420,000.00
64,987.50
105,007.50
4,000.00
593,995.00
59,399.50
653,394.50
############
Rp 207,119.58
############
Rp
Rp
Rp
Rp
Rp
Rp
Rp
49,000.00
5,250.00
9,000.00
560.00
63,810.00
6,381.00
70,191.00
Rp 167,310.00
Rp 16,731.00
Rp 184,041.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,500.00
4,875.00
6,750.00
520.00
57,645.00
5,764.50
63,409.50
Rp 248,495.00
Rp 24,849.50
Rp 273,344.50
Rp
Rp
Rp
Rp
Rp
Rp
Rp
52,500.00
7,500.00
6,750.00
800.00
67,550.00
6,755.00
74,305.00
Rp 742,725.00
Rp 74,272.50
Rp 816,997.50
Rp
Rp
Rp
Rp
Rp
Rp
Rp
42,000.00
4,500.00
6,750.00
480.00
53,730.00
5,373.00
59,103.00
Rp 141,480.00
Rp 14,148.00
Rp 155,628.00
90,000.00
9,000.00
4,500.00
103,500.00
10,350.00
113,850.00
67,500.00
68,000.00
45,000.00
2,100.00
4,500.00
3,750.00
Rp
Rp
Rp
190,850.00
19,085.00
209,935.00
Rp
Rp
Rp
Rp
Rp
508,500.00
73,500.00
90,000.00
2,800.00
375.00
Rp
Rp
Rp
675,175.00
67,517.50
742,692.50
4,500,000 Rp
2,250 Rp
7,500 Rp
35,000
37,500
22,500
40,000
Rp
Rp
Rp
76,500.00
9,000.00
2,250.00
87,750.00
8,775.00
96,525.00
34 PEK. KUDA-KUDA / M3 :
Bahan - Rangka Kamper Medan
- Paku
Upah - Tukang
- Kepala Tukang
- Pekerja
- Mandor
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
35 PEK. KAYU KONSOL (EXPOSE) / M3 :
Bahan - Rangka Kamper Banjarmasin
- Paku / Baud
Upah - Tukang
- Kepala Tukang
- Pekerja
- Mandor
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
f=dxe
g=dxe
h=f+g
m3
kg
org
org
org
org
1.200
3.500
24.000
2.400
8.000
0.400
1,700,000 Rp 2,040,000.00
7,000 Rp
24,500.00
35,000
37,500
22,500
40,000
Rp 2,064,500.00
Rp 206,450.00
Rp 2,270,950.00
Rp 840,000.00
Rp 90,000.00
Rp 180,000.00
Rp 16,000.00
############ ############
Rp 112,600.00 Rp 319,050.00
############ ############
m3
kg
org
org
org
org
1.200
5.800
30.000
0.300
10.000
0.500
1,900,000 Rp 2,280,000.00
7,000 Rp
40,600.00
35,000
37,500
22,500
40,000
Rp 2,320,600.00
Rp 232,060.00
Rp 2,552,660.00
############
Rp 11,250.00
Rp 225,000.00
Rp 20,000.00
############ ############
Rp 130,625.00 Rp 362,685.00
############ ############
1,700,000 Rp
1,700,000 Rp
7,000 Rp
35,000
37,500
22,500
40,000
Rp
Rp
Rp
18,700.00
21,155.56
1,750.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,500.00
375.00
3,375.00
200.00
7,450.00
745.00
8,195.00
Rp
Rp
Rp
49,055.56
4,905.56
53,961.11
1,200,000 Rp
7,000 Rp
35,000
37,500
22,500
40,000
Rp
Rp
Rp
20,400.00
630.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
18,900.00
2,025.00
4,050.00
360.00
25,335.00
2,533.50
27,868.50
Rp
Rp
Rp
46,365.00
4,636.50
51,001.50
34,000 Rp
14,000 Rp
35,000
37,500
22,500
40,000
Rp
Rp
Rp
14,280.00
700.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,200.00
937.50
562.50
520.00
6,220.00
622.00
6,842.00
Rp
Rp
Rp
21,200.00
2,120.00
23,320.00
30,000
31,000
65,000
6,200
35,000
37,500
22,500
40,000
31,500.00
6,200.00
1,950.00
80.60
Rp
Rp
Rp
Rp
Rp
Rp
Rp
17,500.00
3,750.00
5,625.00
1,000.00
27,875.00
2,787.50
30,662.50
Rp
Rp
Rp
67,605.60
6,760.56
74,366.16
Rp
Rp
Rp
Rp
27,875.00
27,875.00
2,787.50
30,662.50
Rp
Rp
Rp
70,230.60
7,023.06
77,253.66
Rp
Rp
Rp
3,500.00
750.00
1,125.00
m3
kg
org
org
org
org
lbr
kg
org
org
org
org
m2
zak
m3
kg
org
org
org
org
m2
zak
m3
kg
ls
m2
zak
m3
kg
org
org
org
0.011
0.012
0.250
0.100
0.010
0.150
0.005
0.017
0.090
0.540
0.054
0.180
0.009
0.420
0.050
0.120
0.025
0.025
0.013
1.050
0.200
0.030
0.013
0.500
0.100
0.250
0.025
1.050
0.200
0.030
0.013
0.210
0.040
0.006
0.003
0.100
0.020
0.050
32,500
31,000
65,000
6,200
30,000
31,000
65,000
7,750
35,000
37,500
22,500
Rp
Rp
Rp
Rp
41,605.56
4,160.56
45,766.11
21,030.00
2,103.00
23,133.00
14,980.00
1,498.00
16,478.00
Rp
Rp
Rp
39,730.60
3,973.06
43,703.66
Rp
Rp
Rp
Rp
34,125.00
6,200.00
1,950.00
80.60
Rp
Rp
Rp
42,355.60
4,235.56
46,591.16
Rp
Rp
Rp
Rp
6,300.00
1,240.00
390.00
23.25
b
- Mandor
Jumlah
Keuntungan Maksimum 10%
Jumlah Harga
c
org
m2
zak
m3
kg
ls
0.005
40,000
0.210
0.040
0.006
0.003
32,500
31,000
65,000
7,750
f=dxe
Rp
Rp
Rp
7,953.25
795.33
8,748.58
Rp
Rp
Rp
Rp
6,825.00
1,240.00
390.00
23.25
Rp
Rp
Rp
8,478.25
847.83
9,326.08
g=dxe
h=f+g
Rp
Rp
Rp
Rp
200.00
5,575.00
557.50
6,132.50
Rp
Rp
Rp
13,528.25
1,352.83
14,881.08
Rp
Rp
Rp
Rp
5,575.00
5,575.00
557.50
6,132.50
Rp
Rp
Rp
14,053.25
1,405.33
15,458.58
c
kg
kg
bh
lbr
ls
org
org
org
org
kg
kg
bh
lbr
ls
org
org
org
org
kg
kg
bh
lbr
ls
ls
org
org
org
org
kg
kg
lbr
ltr
ls
org
org
org
org
0.175
0.160
0.010
0.500
1.000
0.250
0.020
0.080
0.010
15,000
4,000
15,000
2,000
1,287
35,000
37,500
22,500
40,000
0.200
0.160
0.010
0.500
1.000
0.250
0.020
0.100
0.010
0.167
0.083
0.200
0.250
0.150
0.050
0.270
0.020
0.106
0.010
0.167
0.250
0.250
0.150
0.050
0.220
0.020
0.232
0.020
15,000
4,000
15,000
2,000
1,337
35,000
37,500
22,500
40,000
9,000
18,000
25,000
2,000
3,000
3,000
35,000
37,500
22,500
40,000
18,000
11,000
2,000
3,000
3,000
35,000
37,500
22,500
40,000
f=dxe
Rp
Rp
Rp
Rp
Rp
h=f+g
2,625.00
640.00
150.00
1,000.00
1,287.00
Rp
Rp
Rp
5,702.00
570.20
6,272.20
Rp
Rp
Rp
Rp
Rp
3,000.00
640.00
150.00
1,000.00
1,336.50
Rp
Rp
Rp
6,126.50
612.65
6,739.15
Rp
Rp
Rp
Rp
Rp
Rp
1,503.00
1,494.00
5,000.00
500.00
450.00
150.00
Rp
Rp
Rp
9,097.00
909.70
10,006.70
Rp
Rp
Rp
Rp
Rp
3,006.00
2,750.00
500.00
450.00
150.00
Rp
Rp
Rp
g=dxe
6,856.00
685.60
7,541.60
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,750.00
750.00
1,800.00
400.00
11,700.00
1,170.00
12,870.00
Rp
Rp
Rp
17,402.00
1,740.20
19,142.20
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,750.00
750.00
2,250.00
400.00
12,150.00
1,215.00
13,365.00
Rp
Rp
Rp
18,276.50
1,827.65
20,104.15
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,450.00
750.00
2,385.00
400.00
12,985.00
1,298.50
14,283.50
Rp
Rp
Rp
22,082.00
2,208.20
24,290.20
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,700.00
750.00
5,220.00
800.00
14,470.00
1,447.00
15,917.00
Rp
Rp
Rp
21,326.00
2,132.60
23,458.60
Rp
5,300.00
Rp
3,700.00
Rp 363,500.00
Rp
33,500.00
Rp
5,300.00
Rp
58,300.00
Rp
5,300.00
Rp
2,300.00
Rp 304,500.00
Rp
19,400.00
Rp
19,600.00
Rp
5,000.00
Rp
50,300.00
Rp
73,600.00
Rp
50,900.00
Rp
53,200.00
############
Rp
89,900.00
Rp 561,400.00
Rp 481,800.00
Rp
6,900.00
############
############
############
############
############
############
############
############
############
############
############
Rp 209,728.00
Rp 209,000.00
Rp 123,000.00
Rp 347,300.00
Rp 377,300.00
Rp 497,800.00
############
Rp
47,000.00
Rp
53,000.00
Rp 137,300.00
Rp
23,000.00
Rp
28,500.00
Rp
25,200.00
Rp
21,700.00
Rp 834,400.00
############
############
Rp 184,000.00
Rp 273,300.00
Rp 816,900.00
Rp 155,600.00
############
############
Rp
53,900.00
Rp
51,000.00
Rp
23,300.00
Rp
74,300.00
Rp
77,200.00
Rp
14,800.00
Rp
15,400.00
Rp
19,100.00
Rp
20,100.00
Rp
24,200.00
Rp
23,400.00
NO.
URAIAN PEKERJAAN
a
I.
b
PEKERJAAN PERSIAPAN :
1 Pembersihan Lokasi
2 Pek. Pasang bouwplank
3 Mobilisasi &Demobilisasi Alat-alat kerja
4 Pengadaan Listrik dan Air Kerja
Sub Total Pekerjaan Persiapan
PEKERJAAN TANAH & URUGAN :
1 Galian Tanah pondasi plat
2 Galian Tanah pondasi Batu Kali
3 Urugan Tanah Kembali Bekas Galian Pondasi
4 Urugan Pasir bawah pondasi t = 5 cm
5 Urugan Tanah Bawah Lantai
6 Urugan Pasir bawah lantai t = 5 cm
Sub Total Pekerjaan Tanah dan Urugan
PEKERJAAN PASANGAN :
1 Pas. Aamstamping ( Batu Kosong)
2 Pas. Pondasi batu kali Ad. 1:5
3 Pas. Dinding Trasraam adukan, 1 : 2
4 Pas. Dinding Bata Merah adukan 1 : 5
Sub Total Pekerjaan Pasangan
PEKERJAAN BETON :
1 Pek.Pondasi Plat Beton 70 x70 cm
2 Pek.Sloop Beton 15X20 cm
3 Pek.Kolom Beton Utama 20/20 cm
4 Pek.Balok Beton Selasar 15/15 cm
5 Pek.Kolom Beton Praktis 15/15 cm
6 Pek.Kolom Beton 15/15 cm Teras
7 Pek.Ringbalik 15/18 Tingkat
8 Pek. Beton Konsol depan 15x15 cm
9 Pek. Beton Konsol belakang 15x15 cm
10 Pek. Beton sopi-sopi 15x15 cm
Sub Total Pekerjaan Beton
PEKERJAAN PLESTERAN DAN ACIAN :
1 Pas. Plesteran + Acian Beton Teras
2 Pas. Plesteran Dinding Tembok 1:2 (Trastram)
3 Pas. Plesteran Dinding Tembok 1:5
Sub Total Pekerjaan Plesteran dan Acian
PEKERJAAN KUSEN :
1 Kusen Pintu/Jend Kayu Kamper
2 Daun Pintu Panel Kayu Kamper
3 Daun Jendela Kaca Kayu Kamper
4 Kaca Polos Daun Jendela tebal = 5 mm
Sub Total Pekerjaan Kusen
PEKERJAAN ATAP :
1 Pek.Kuda-kuda Kayu Kelas II Borneo + Residu
2 Gording ,Balok Tembok, Nok ,dan Ikatan angin + Residu
3 Balok Ikatan angin
4 Pas.Rangka atap Kayu Borneo Super(Usuk &Reng)
5 Papan Reuter/Jengger Karpus
6 Pek.Pas.Genteng Morando
7 Pek.Bubungan Genteng Morando
8 Listpank 3/20 kamper Banjar
9 Begel U Dan Baut-Baut Penyambung
Sub Total Pekerjaan Atap
PEKERJAAN PLAFON :
1 Pas.Rangka Plafond Kayu Borneo Super
2 Pas.Plafond Asbes Jabesment 100 x 100 cm
3 Pas.List Plafond 1 x 4 cm
Sub Total Pekerjaan Plafon
PEKERJAAN KERAMIK :
1 Pek.Pas.Lantai keramik 30x30 cm KW1 DN putih setara MULIA
2 Pek.Pas.Lt. Teras keramik 30x30 cm KW1 DN putih setara MULIA
3 .Pas.Dinding Plint keramik 10x30 cm KW1 DN corak setara MULIA
Sub Total Pekerjaan Lantai Keramik
II.
III.
IV.
V.
VI.
VII.
VIII
IX.
SAT
HARGA SATUAN JUMLAH HARGA
PEK. VOLUME
c
M2
M1
Ls
Ls
d
168.00
52.00
1.00
1.00
e
Rp
Rp
Rp
Rp
1,650.00
26,000.00
300,000.00
750,000.00
NILAI
BOBOT
f=exd
Rp
277,200.00
Rp 1,352,000.00
Rp
300,000.00
Rp
750,000.00
Rp
M3
M3
M3
M3
M3
M3
2.940
30.240
7.560
1.512
24.00
6.00
Rp
Rp
Rp
Rp
Rp
Rp
16,170.00
16,170.00
8,110.00
124,300.00
8,110.00
124,300.00
Rp
Rp
Rp
Rp
Rp
Rp
10.080
19.605
18.900
185.978
Rp
Rp
Rp
Rp
160,000.00
250,000.00
68,000.00
40,000.00
Rp
Rp
Rp
Rp
1.26
2.01
1.48
0.28
0.30
0.34
1.70
0.45
0.36
0.63
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,840,700.00
1,840,700.00
1,840,700.00
1,840,700.00
1,840,700.00
1,840,700.00
1,840,700.00
1,840,700.00
1,840,700.00
1,840,700.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9.00 Rp
37.800 Rp
393.878 Rp
24,190.00
22,300.00
18,190.00
0.53
5.33
3.32
4.97
Rp
Rp
Rp
Rp
4,196,100.00
478,960.00
199,010.00
63,520.00
2.63
2.23
0.13
200.00
77.00
200.00
77.00
64.00
40.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,855,700.00
1,855,700.00
1,855,700.00
25,000.00
15,000.00
28,179.00
55,755.00
29,466.00
8,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
172.00 Rp
172.00 Rp
132.00 Rp
48,500.00
18,500.00
1,500.00
96.00 Rp
24.00 Rp
94.00 Rp
66,477.00
66,477.00
36,000.00
11,722,000.00
7.3
2.8
0.2
10.2
11,361,240.00
5.5
1.4
2.9
9.9
Rp 8,342,000.00
Rp 3,182,000.00
Rp
198,000.00
Rp
M2
M2
M1
27,540,052.36
4.2
3.6
0.2
4.3
1.0
4.9
3.7
1.6
0.3
23.9
4,876,779.60
4,133,015.04
240,498.72
5,000,000.00
1,155,000.00
5,635,800.00
4,293,135.00
1,885,824.00
320,000.00
Rp
M2
M2
M1
5,747,332.44
1.9
2.2
0.6
0.3
5.0
Rp 2,216,988.45
Rp 2,554,772.64
Rp
659,718.15
Rp
315,853.20
Rp
M3
M3
M3
M2
M1
M2
M1
M1
Kg
8,225,298.10
0.2
0.7
6.2
7.2
Rp
217,710.00
Rp
842,940.00
Rp 7,164,648.10
Rp
M3
M2
M2
M2
14,396,574.88
2.0
3.2
2.4
0.5
0.5
0.5
2.7
0.7
0.6
1.0
12.5
2,319,282.00
3,699,807.00
2,724,236.00
517,696.88
554,971.05
621,236.25
3,131,030.70
828,315.00
662,652.00
1,159,641.00
Rp
M2
M2
M2
15,238,386.00
1.4
4.3
1.1
6.5
13.3
1,612,800.00
4,901,250.00
1,285,200.00
7,439,136.00
Rp
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
1,726,213.80
0.0
0.4
0.1
0.2
0.2
0.6
1.5
47,539.80
488,980.80
61,311.60
187,941.60
194,640.00
745,800.00
Rp
M3
M3
M2
M2
2,679,200.00
0.2
1.2
0.3
0.7
2.3
Rp 6,381,792.00
Rp 1,595,448.00
Rp 3,384,000.00
Rp
X. PEKERJAAN PENGECATAN :
1 Pengecatan Dinding Tembok dengan Vinilex (3X)
M2 431.678
2 Pengecatan Plafon dengan Vinilex (3X)
M2
172.00
3 Pengecatan Kolom Dan Balok dengan Vinilex (3X)
M2
15.80
4 Pengecatan Kusen-Kusen dengan Cat Glotex (3X)
M2
24.66
5 Pengecatan Daun Pintu & Jendela dengan Cat Glotex (3X)
M2
49.74
6 Pengecatan Liaplank dengan Cat Glotex (3X)
M2
16.80
7 Pengecatan Lis Profil Plafon dengan Cat Glotex (3X)
M2
8.64
Sub Total Pekerjaan Pengecatan
XI. PEKERJAAN INSTALASI LISTRIK :
1 Instalasi Penerangan
TTK
16.00
2 Stop Kontak
BH
4.00
3 Skelar
BH
4.00
4 Arde
BH
2.00
5 Pengadaan Lampu TL 20 watt
BH
12.00
6 Pengadaan Lampu Bohlam 25 watt
BH
4.00
Sub Total Pekerjaan Instalasi Listrik
XII. PEKERJAAN KUNCI DAN PENGGANTUNG :
1 Pas.Kunci Tanam 2 slaag Merk Kuda Terbang
BH
2.00
2 Pas.Engsel Pintu 3 buah/daun
BH
9.00
3 Pas.Engsel Jendela
BH
12.00
4 Pas.Hak Angin
BH
12.00
5 Pas.Slot Jendela/orendel
BH
14.00
Sub Total Pekerjaan Kunci dan Penggantung
JUMLAH
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,000.00
22,000.00
22,000.00
29,000.00
29,000.00
29,000.00
29,000.00
Rp 5,180,140.80
Rp 3,784,000.00
Rp
347,600.00
Rp
715,026.90
Rp 1,442,460.00
Rp
487,200.00
Rp
250,560.00
12,206,987.70
4.5
3.3
0.3
0.6
1.3
0.4
0.2
10.6
3,302,000.00
1.3
0.1
0.1
0.7
0.6
0.0
2.9
Rp
855,660.00
0.2
0.2
0.1
0.1
0.1
0.7
Rp
115,000,945.28
Rp
Rp
Rp
Rp
Rp
Rp
Rp
90,000.00
35,000.00
34,500.00
420,000.00
60,000.00
6,000.00
Rp 1,440,000.00
Rp
140,000.00
Rp
138,000.00
Rp
840,000.00
Rp
720,000.00
Rp
24,000.00
Rp
Rp
Rp
Rp
Rp
Rp
122,430.00
21,000.00
12,650.00
13,750.00
7,500.00
Rp
Rp
Rp
Rp
Rp
244,860.00
189,000.00
151,800.00
165,000.00
105,000.00
100.0
REKAPITULASI
Pekerjaan : Pembangunan Ruang Media Kampus SMP N 14 Kota Bogor
I. PEKERJAAN PERSIAPAN :
Rp
2,679,200.00
Rp
1,726,213.80
Rp
15,238,386.00
Rp
14,396,574.88
Rp
8,225,298.10
Rp
5,747,332.44
Rp
27,540,052.36
Rp
11,722,000.00
Rp
11,361,240.00
X PEKERJAAN PENGECATAN :
Rp
12,206,987.70
Rp
3,302,000.00
Rp
855,660.00
JUMLAH
Rp
115,000,945.28
DIBULATKAN
Rp
115,000,000.00
( Terbilang : Seratus tiga puluh dua juta tiga ratus lima puluh delapan Ribu
rupiah)
Bogor, 20 November 2008
Ketua Komite
TIME SCHEDULE
Pekerjaan : Pembangunan Ruang Media Kampus SMP N 14 Kota Bogor
Bulan / minggu ke
No
Kegiatan
Bobot
Desember
November
4
1.16
1.16
nnn
nnn
Januari
10
Pebruari
11
12
13
14
Pek. Persiapan
2.33
1.50
Pek. Pasangan
13.25
Pek. Beton
12.52
7.15
Pek. Kusen
5.00
Pek. Atap
23.95
Pek. Plafon
10.19
5.10
5.10
nnn
nnn
9.88
3.29
3.29
3.29
nnn
nnn
nnn
10
Pek. Pengecatan
10.61
11
2.87
12
0.74
Jumlah Rencana
100.00
0.75
0.75
nnn
nnn
3.31
3.31
3.31
3.31
nnn
nnn
nnn
nnn
3.13
3.13
3.13
3.13
nnn
nnn
nnn
nnn
1.79
1.79
1.79
1.79
nnn
nnn
nnn
nnn
1.25
1.25
1.25
1.25
nnn
nnn
nnn
nnn
5.99
5.99
5.99
5.99
nnn
nnn
nnn
nnn
Keterangan
15
3.54
3.54
3.54
nnn
nnn
nnn
0.72
0.72
0.72
0.72
nnn
nnn
nnn
nnn
0.37
0.37
nnn
nnn
1.16
1.92
4.06
7.69
7.69
15.47
12.87
8.49
16.88
12.65
7.20
3.91
1.16
3.08
7.14
14.84
22.53
37.99
50.87
59.36
76.24
88.89
96.09
100.00
Jumlah Realisasi
Mengetahui
TIME SCHEDULE
Pekerjaan : Pembangunan Ruang Media Kampus SMP N 14 Kota Bogor
Bulan / minggu ke
No
Kegiatan
Bobot
Desember
November
4
1.16
1.16
nnn
nnn
Januari
10
Pebruari
11
12
13
14
Pek. Persiapan
2.33
1.50
Pek. Pasangan
13.25
Pek. Beton
12.52
7.15
Pek. Kusen
5.00
Pek. Atap
23.95
Pek. Plafon
10.19
5.10
5.10
nnn
nnn
9.88
3.29
3.29
3.29
nnn
nnn
nnn
10
Pek. Pengecatan
10.61
11
2.87
12
0.74
Jumlah Rencana
100.00
0.75
0.75
nnn
nnn
3.31
3.31
3.31
3.31
nnn
nnn
nnn
nnn
3.13
3.13
3.13
3.13
nnn
nnn
nnn
nnn
1.79
1.79
1.79
1.79
nnn
nnn
nnn
nnn
1.25
1.25
1.25
1.25
nnn
nnn
nnn
nnn
5.99
5.99
5.99
5.99
nnn
nnn
nnn
nnn
Keterangan
15
3.54
3.54
3.54
nnn
nnn
nnn
0.72
0.72
0.72
0.72
nnn
nnn
nnn
nnn
0.37
0.37
nnn
nnn
1.16
1.92
4.06
7.69
7.69
15.47
12.87
8.49
16.88
12.65
7.20
3.91
1.16
3.08
7.14
14.84
22.53
37.99
50.87
59.36
76.24
88.89
96.09
100.00
Jumlah Realisasi
Mengetahui
REKAPITULASI
Pekerjaan : Pembangunan Ruang Kelas Baru Kampus SMP N 14 Kota Bogor
I.
#REF!
II. #REF!
III. #REF!
IV. #REF!
V. #REF!
VI.
#REF!
VII
#REF!
VIII
#REF!
IX.
#REF!
#REF!
XI
#REF!
XII
#REF!
JUMLAH
DIBULATKAN
( Terbilang : Dua Ratus sembilan puluh satu juta dua ratus delapan Ribu rupiah )
Ketua Komite
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
ah
#REF!
yuti
NO.
a
I.
III.
IV.
V.
NILAI
BOBOT
Tahap
Penyelesaian
%
Presentasi
Terhadap
seluruh
pekerjaan %
PEKERJAAN PERSIAPAN :
1
2
3
4
II.
Minggu ke : I (Satu)
Tanggal
: 18 Agustus 2007
Pembersihan Lokasi
Pek. Pasang bouwplank
Direksi Keet
Pengadaan Listrik dan Air Kerja
M2
M1
M2
Ls
175.80
63.50
12.00
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
0.15
0.94
2.66
1.33
5.08
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
M3
M3
M3
M3
M3
M3
47.520
8.100
13.880
1.58
6.30
3.15
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.41
0.07
0.06
0.11
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
M3
M3
M2
M2
2.700
4.750
75.60
274.45
#REF!
#REF!
#REF!
#REF!
#REF!
0.29
0.82
0.00
0.00
1.11
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
10
11
12
13
14
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
7.20
2.34
3.99
2.31
3.84
0.54
0.72
0.54
0.42
0.51
0.91
0.96
0.54
10.04
34.86
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
M2
M2
M2
16.54
157.20
547.89
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
VI.
PEKERJAAN PLAFON :
1
2
3
M2
M2
M1
99.00
99.00
104.00
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
M3
M3
M3
M2
M2
M2
M1
M2
0.20
1.38
0.94
5.12
6.20
6.20
62.40
16.20
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
M2
M2
M1
126.00
44.00
32.00
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
636.10
16.54
15.80
0.97
0.00
5.50
30.00
4.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
TTK
BH
BH
BH
BH
BH
14.00
12.00
4.00
2.00
12.00
2.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
BH
BH
BH
BH
BH
3.00
15.00
44.00
44.00
44.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
X.
1
2
3
4
5
6
XI.
Instalasi Penerangan
Stop Kontak
Skelar
Arde
Pengadaan Lampu TL 20 watt
Pengadaan Lampu Bohlam 25 watt
Sub Total Pekerjaan Instalasi Listrik
PEKERJAAN KUNCI DAN PENGGANTUNG :
1
2
3
4
5
9.33
stus 2007
URAIAN PEKERJAAN
I.
NILAI
BOBOT
e
PEKERJAAN PERSIAPAN :
1
2
3
4
II.
Minggu ke : II (Dua)
Tanggal
: 25 Agustus 20
Pembersihan Lokasi
Pek. Pasang bouwplank
Direksi Keet
Pengadaan Listrik dan Air Kerja
M2
M1
M2
Ls
175.80
63.50
12.00
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
M3
M3
M3
M3
M3
M3
47.520
8.100
13.880
1.58
6.30
3.15
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
M3
M3
M2
M2
2.700
4.750
75.60
274.45
#REF!
#REF!
#REF!
#REF!
#REF!
M3
M3
M3
M3
M3
M3
M3
7.20
2.34
3.99
2.31
3.84
0.54
0.72
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
9
10
11
12
13
14
M3
M3
M3
M3
M3
M3
M3
0.54
0.42
0.51
0.91
0.96
0.54
10.04
34.86
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
M2
M2
M2
16.54
157.20
547.89
#REF!
#REF!
#REF!
#REF!
M2
M2
M1
99.00
99.00
104.00
#REF!
#REF!
#REF!
#REF!
M3
M3
M3
M2
M2
M2
M1
M2
0.20
1.38
0.94
5.12
6.20
6.20
62.40
16.20
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
M2
M2
M1
126.00
44.00
32.00
#REF!
#REF!
#REF!
#REF!
M2
M2
M2
M2
M2
M2
M2
M2
636.10
16.54
15.80
0.97
0.00
5.50
30.00
4.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Instalasi Penerangan
Stop Kontak
Skelar
Arde
Pengadaan Lampu TL 20 watt
Pengadaan Lampu Bohlam 25 watt
Sub Total Pekerjaan Instalasi Listrik
XI. PEKERJAAN KUNCI DAN PENGGANTUNG :
1
2
3
4
5
#REF!
TTK
BH
BH
BH
BH
BH
14.00
12.00
4.00
2.00
12.00
2.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
BH
BH
BH
BH
BH
3.00
15.00
44.00
44.00
44.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Minggu ke : II (Dua)
Tanggal
: 25 Agustus 2007
Tahap
Penyelesaian
%
Presentasi
Terhadap
seluruh
pekerjaan %
0
0.15
0.94
2.66
1.33
5.08
#REF!
#REF!
#REF!
#REF!
#REF!
0.41
0.07
0.06
0.11
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.29
0.82
0.00
0.00
1.11
#REF!
#REF!
#REF!
#REF!
#REF!
8.22
0.67
4.56
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13.45
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
0.25
1.20
0.00
0.00
0.00
0.00
0.00
0.00
1.45
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
16.01
URAIAN PEKERJAAN
I.
III.
IV.
NILAI
BOBOT
Tahap
Penyelesaian
%
PEKERJAAN PERSIAPAN :
1
2
3
4
II.
Pembersihan Lokasi
Pek. Pasang bouwplank
Direksi Keet
Pengadaan Listrik dan Air Kerja
M2
M1
M2
Ls
175.80
63.50
12.00
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
0.15
0.94
2.66
1.33
5.08
1
2
3
4
5
6
M3
M3
M3
M3
M3
M3
47.520
8.100
13.880
1.58
6.30
3.15
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.41
0.07
0.06
0.11
0.00
0.00
0.00
1
2
3
4
M3
M3
M2
M2
2.700
4.750
75.60
274.45
#REF!
#REF!
#REF!
#REF!
#REF!
0.29
0.82
1.20
4.80
7.11
M3
M3
M3
M3
M3
M3
M3
7.20
2.34
3.99
2.31
3.84
0.54
0.72
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8.22
0.67
4.56
1.64
2.38
0.32
0.00
V.
VI.
8
9
10
11
12
13
14
M3
M3
M3
M3
M3
M3
M3
0.54
0.42
0.51
0.91
0.96
0.54
10.04
34.86
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.20
0.00
0.00
0.00
0.24
18.23
1
2
3
M2
M2
M2
16.54
157.20
547.89
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
M2
M2
M1
99.00
99.00
104.00
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
M3
M3
M3
M2
M2
M2
M1
M2
0.20
1.38
0.94
5.12
6.20
6.20
62.40
16.20
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.25
1.20
0.00
0.00
0.00
0.00
0.00
0.00
1.45
M2
M2
M1
126.00
44.00
32.00
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
636.10
16.54
15.80
0.97
0.00
5.50
30.00
4.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
X.
XI.
Instalasi Penerangan
Stop Kontak
Skelar
Arde
Pengadaan Lampu TL 20 watt
Pengadaan Lampu Bohlam 25 watt
Sub Total Pekerjaan Instalasi Listrik
PEKERJAAN KUNCI DAN PENGGANTUNG :
1
2
3
4
5
#REF!
0.00
TTK
BH
BH
BH
BH
BH
14.00
12.00
4.00
2.00
12.00
2.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BH
BH
BH
BH
BH
3.00
15.00
44.00
44.00
44.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
26.79
e : III (Tiga)
: 1 September 2007
Presentasi
Terhadap
seluruh
pekerjaan %
0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
ember 2007
dan Estimate
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Minggu ke : IV (Empat)
Tanggal
: 8 Septembe
NO.
URAIAN PEKERJAAN
SAT PEK.
VOLUME
NILAI
BOBOT
I.
PEKERJAAN PERSIAPAN :
1
2
3
4
II.
III.
Pembersihan Lokasi
Pek. Pasang bouwplank
Direksi Keet
Pengadaan Listrik dan Air Kerja
M2
M1
M2
Ls
175.80
63.50
12.00
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
M3
M3
M3
M3
M3
M3
47.520
8.100
13.880
1.58
6.30
3.15
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
M3
M3
M2
M2
2.700
4.750
75.60
274.45
#REF!
#REF!
#REF!
#REF!
#REF!
M3
M3
M3
M3
M3
M3
M3
7.20
2.34
3.99
2.31
3.84
0.54
0.72
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
V.
8
9
10
11
12
13
14
M3
M3
M3
M3
M3
M3
M3
0.54
0.42
0.51
0.91
0.96
0.54
10.04
34.86
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
M2
M2
M2
16.54
157.20
547.89
#REF!
#REF!
#REF!
#REF!
M2
M2
M1
99.00
99.00
104.00
#REF!
#REF!
#REF!
#REF!
M3
M3
M3
M2
M2
M2
M1
M2
0.20
1.38
0.94
5.12
6.20
6.20
62.40
16.20
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
M2
M2
M1
126.00
44.00
32.00
#REF!
#REF!
#REF!
#REF!
M2
M2
M2
M2
M2
M2
M2
M2
636.10
16.54
15.80
0.97
0.00
5.50
30.00
4.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
X.
Instalasi Penerangan
Stop Kontak
Skelar
Arde
Pengadaan Lampu TL 20 watt
Pengadaan Lampu Bohlam 25 watt
Sub Total Pekerjaan Instalasi Listrik
XI. PEKERJAAN KUNCI DAN PENGGANTUNG :
1
2
3
4
5
#REF!
TTK
BH
BH
BH
BH
BH
14.00
12.00
4.00
2.00
12.00
2.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
BH
BH
BH
BH
BH
3.00
15.00
44.00
44.00
44.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Minggu ke : IV (Empat)
Tanggal
: 8 September 2007
Tahap
Penyelesaian
%
Presentasi
Terhadap
seluruh
pekerjaan %
0
0.15
0.94
2.66
1.33
5.08
#REF!
#REF!
#REF!
#REF!
#REF!
0.41
0.07
0.06
0.11
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.29
0.82
1.20
4.80
7.11
#REF!
#REF!
#REF!
#REF!
#REF!
8.22
2.67
4.56
2.01
3.00
0.62
0.82
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.20
0.00
0.00
0.00
4.24
26.34
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
0.25
1.20
0.00
0.00
0.00
0.00
0.00
0.00
1.45
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
34.90
Minggu ke : V (Lima)
Tanggal
: 15 September
NO.
URAIAN PEKERJAAN
SAT PEK.
VOLUME
NILAI
BOBOT
I.
PEKERJAAN PERSIAPAN :
1
2
3
4
II.
Pembersihan Lokasi
Pek. Pasang bouwplank
Direksi Keet
Pengadaan Listrik dan Air Kerja
M2
M1
M2
Ls
175.80
63.50
12.00
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
M3
M3
M3
M3
M3
M3
47.520
8.100
13.880
1.58
6.30
3.15
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
M3
M3
M2
M2
2.700
4.750
75.60
274.45
#REF!
#REF!
#REF!
#REF!
#REF!
M3
M3
M3
M3
M3
M3
M3
7.20
2.34
3.99
2.31
3.84
0.54
0.72
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
9
10
11
12
13
14
M3
M3
M3
M3
M3
M3
M3
0.54
0.42
0.51
0.91
0.96
0.54
10.04
34.86
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
M2
M2
M2
16.54
157.20
547.89
#REF!
#REF!
#REF!
#REF!
M2
M2
M1
99.00
99.00
104.00
#REF!
#REF!
#REF!
#REF!
M3
M3
M3
M2
M2
M2
M1
M2
0.20
1.38
0.94
5.12
6.20
6.20
62.40
16.20
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
M2
M2
M1
126.00
44.00
32.00
#REF!
#REF!
#REF!
#REF!
M2
M2
M2
M2
M2
M2
M2
M2
636.10
16.54
15.80
0.97
0.00
5.50
30.00
4.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Instalasi Penerangan
Stop Kontak
Skelar
Arde
Pengadaan Lampu TL 20 watt
Pengadaan Lampu Bohlam 25 watt
Sub Total Pekerjaan Instalasi Listrik
XI. PEKERJAAN KUNCI DAN PENGGANTUNG :
1
2
3
4
5
#REF!
TTK
BH
BH
BH
BH
BH
14.00
12.00
4.00
2.00
12.00
2.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
BH
BH
BH
BH
BH
3.00
15.00
44.00
44.00
44.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Minggu ke : V (Lima)
Tanggal
: 15 September 2007
Tahap
Penyelesaian
%
Presentasi
Terhadap
seluruh
pekerjaan %
0
0.15
0.94
2.66
1.33
5.08
#REF!
#REF!
#REF!
#REF!
#REF!
0.41
0.07
0.06
0.11
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.29
0.82
1.20
4.80
7.11
#REF!
#REF!
#REF!
#REF!
#REF!
8.22
2.67
4.56
2.64
4.38
0.62
0.82
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.62
0.20
0.00
0.00
0.00
0.00
8.24
32.97
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
0.25
1.20
1.15
0.00
0.00
0.00
0.00
0.00
2.60
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
42.68
TIME SCHEDULE
Pekerjaan : Pembangunan Ruang Kelas Baru SMK WINDIAN NUGRAHA
Kegiatan
Bobot
I
2
II
Pek. Persiapan
3.500
nnn
1.581
nnn
Pek. Pasangan
18.399
nnn
Pek. Beton
12.069
nnn
Pek. Keramik
Pek. Plafon/Atap
Pek. Kusen
9.904
0.820
1.008
0.527
0.527
nnn
10
2.584
100.000
12
13
6.133
2.012
0.527
6.133
nnn
2.012
nnn
6.133
1.314
nnn
2.012
nnn
nnn
2.012
nnn
2.012
nnn
1.314
nnn
2.012
1.692
nnn
1.692
nnn
1.692
nnn
9.013
nnn
2.476
nnn
2.476
nnn
2.476
nnn
1.314
nnn
nnn
36.050
7.318
IV
11
nnn
6.767
10 Pek. Pengecetan
Jumlah Rencana
III
1.750
1.692
nnn
9.013
nnn
9.013
nnn
9.013
nnn
2.476
nnn
0.273
nnn
0.273
nnn
0.504
nnn
3.659
nnn
0.273
nnn
0.504
nnn
3.659
nnn
1.292
1.292
nnn
nnn
2.277
8.672
11.148
10.621
4.488
4.488
3.703
6.665
15.677
12.292
11.082
11.082
2.277
10.949
22.096
32.717
37.204
41.692
45.395
52.060
67.737
80.029
91.111
99.384
Jumlah Realisasi
Mengetahui,
Ketua Yayasan TBS
Komite Sekolah
Bogor, .2012
Kepala Sekolah
Mimi
SMKN 5 Bandung
Jl. Bojongkoneng No 37 A Tlp (022)7100428 Fax ext 102
Bandung 40125
120.000
100.000
Bobot
80.000
60.000
40.000
20.000
0.000
1
2
3
4
5
6
7
8
9
10 11 12 13
Series1 2.27 10.9 22.0 32.7 37.2 41.6 45.3 52.0 67.7 80.0 91.1 99.3
14
Minggu ke
15
16
17
18
19
20
21
22
23
24
25
URAIAN PEKERJAAN
b
PEKERJAAN PERSIAPAN :
1
Pek. Pasang bouwplank
2
Pembersihan Lokasi
3
Listrik dan Air Kerja
4
Pek. Izin Mendirikan Bangunan (IMB)
SAT PEK.
VOLUME
HARGA SATUAN
JUMLAH HARGA
f=exd
M1
Ls
Ls
Ls
62.000
2.000
2.000
1.000
Rp
Rp
Rp
Rp
35,150.00
250,000.00
250,000.00
3,500,000.00
Rp
Rp
Rp
Rp
2,179,300.00
500,000.00
500,000.00
3,500,000.00
Sub Total
II.
M3
M3
M3
M3
53.200
14.590
8.100
6.160
Rp
Rp
Rp
Rp
25,020.00
10,000.00
98,950.00
97,950.00
Rp
Rp
Rp
Rp
PEKERJAAN PASANGAN :
1
Pas. Amstamping
2
Pas. Pondasi bati kali 1 : 5
3
Pas. Bata Merah 1 : 5
4
Pas. Plesteran + Acian 1 : 5
M3
M3
M2
M2
11.000
21.450
225.400
433.300
Rp
Rp
Rp
Rp
175,280.00
290,500.00
55,330.00
23,870.00
Rp
Rp
Rp
Rp
PEKERJAAN KERAMIK :
1
Pek.Pas.Lantai keramik 30x30 cm KW1 DN putih setara MULIA
2 Pek.Pas.Lantai keramik KM/WC 20x20 cm KW1 DN corak setara MULIA
3
Pek.Pas.Dinding keramik 20x25 cm KW1 DN corak setara MULIA
M2
M2
M2
162.000
-
Rp
Rp
Rp
70,320.00
60,220.00
60,220.00
Rp
Rp
Rp
PEKERJAAN BETON :
1
Pek.Slof Beton 15/20 cm
2
Pek.Kolom Beton Praktis 15/15 cm
3
Pek.Kolom Beton Praktis 20/20 cm
4
Pek.Ringbalik 15/20
M3
M3
M3
M3
2.880
0.890
3.880
1.730
Rp
Rp
Rp
Rp
2,287,915.98
2,193,512.93
2,015,110.00
2,287,915.98
Rp
Rp
Rp
Rp
PEKERJAAN KUSEN :
1
Kusen Kayu Kamper Singkil
2
Daun Pintu Panel Multiplex 9 mm
3
Daun Pintu KM/WC fiber
4
Daun Jendela Kayu Kamper
5
Pek.Pas.Jalusi Kayu Kamper
6
Kaca Polos t = 5 mm
M3
M2
BH
M2
M2
M2
2.980
4.000
7.280
11.150
19.610
Rp
Rp
Rp
Rp
Rp
Rp
3,557,790.00
460,760.00
250,000.00
191,950.00
126,280.00
72,500.00
Rp
Rp
Rp
Rp
Rp
Rp
PEKERJAAN ATAP :
1
Pek.Kuda-kuda,Nok,Gording dan Ikatan angin + Residu
M3
2
Pek.Pas.Rangka atap Kayu Borneo Super
M2
3
Pek.Pas.Genteng Plentong
M2
4
Pek.Genteng Bubungan
M1
5
Pek.Pas.Rangka Plafond Kayu Borneo Super
M2
6
Pek.Pas.Plafond Asbes Jabesment 100 x 100 cm M2
7
Pek.Pas.List Plafond 1 x 4 cm
M1
8
Listpank 3/20 kamper Banjar
M1
9
Mur Baud 12 mm dan plat aisan (kuda-kuda)
Kg
6.150
255.000
255.000
22.000
187.500
187.500
163.000
65.500
45.000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,324,460.00
53,660.00
29,970.00
58,070.00
51,470.00
25,480.00
3,000.00
30,900.00
15,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
30,973,558.00
Rp
11,391,840.00
Rp
20,318,145.98
Rp
16,672,397.20
Rp
60,687,194.00
10,602,214.20
1,843,040.00
1,397,396.00
1,408,022.00
1,421,725.00
Sub Total
VII.
Rp
6,589,198.02
1,952,226.51
7,818,626.80
3,958,094.65
Sub Total
VI.
2,881,831.00
11,391,840.00
-
Sub Total
V.
Rp
1,928,080.00
6,231,225.00
12,471,382.00
10,342,871.00
Sub Total
IV.
6,679,300.00
1,331,064.00
145,900.00
801,495.00
603,372.00
Sub Total
III.
Rp
20,445,429.00
13,683,300.00
7,642,350.00
1,277,540.00
9,650,625.00
4,777,500.00
489,000.00
2,023,950.00
697,500.00
Sub Total
URAIAN PEKERJAAN
SAT PEK.
VOLUME
HARGA SATUAN
JUMLAH HARGA
f=exd
VIII.
BH
BH
BH
BH
BH
NO.
2.000
12.000
40.000
40.000
20.000
Rp
Rp
Rp
Rp
Rp
97,500.00
17,650.00
12,500.00
13,750.00
12,000.00
Rp
Rp
Rp
Rp
Rp
195,000.00
211,800.00
500,000.00
550,000.00
240,000.00
Sub Total
IX.
Rp
TTK
15.000
Rp
80,000.00
Rp
1,200,000.00
1,696,800.00
2
3
4
Instalasi Daya
Lampu TL 1 x 20 watt
Lampu Pijar 40 watt
BH
BH
BH
2.000
8.000
2.000
Rp
Rp
Rp
85,000.00
50,000.00
7,000.00
Rp
Rp
Rp
170,000.00
400,000.00
14,000.00
Sub Total
X.
PEKERJAAN PENGECATAN :
1
Pengecatan Plafond dengan SANLEX (3X)
M2
2
Pengecatan Dinding Tembok dengan SANLEX (3X)M2
3
Pengecatan Kayu (3X) berikut meni
M2
187.500
433.300
83.290
Rp
Rp
Rp
19,500.00
15,590.00
29,050.00
Rp
Rp
Rp
M1
M2
60.000
2.000
Rp
Rp
55,500.00
600,000.00
Sub Total
JUMLAH
Pembulatan
Rp
Rp
1,784,000.00
Rp
12,830,971.50
Rp
4,530,000.00
Rp
170,446,037.68
3,656,250.00
6,755,147.00
2,419,574.50
Sub Total
XI.
Rp
3,330,000.00
1,200,000.00
Rp. 170,000,000.00
Ketua Yayasan
Bogor, 2012
Kepala Sekolah
Mimi
6.684
0.000
0.000
6.684
3.866
1.145
4.587
2.322
11.921
6.220
1.081
0.000
0.820
0.826
0.834
9.782
11.995
8.028
4.484
0.750
5.662
2.803
0.287
1.187
0.409
35.605
NILAI
BOBOT
h
0.114
0.124
0.293
0.323
0.141
0.996
0.704
0.100
0.235
0.008
1.047
2.145
3.963
1.420
7.528
1.954
0.704
2.658
100.000
REKAPITULASI
Pekerjaan : Pembangunan Ruang Kelas Baru SMK YAK 1
I. PEKERJAAN PERSIAPAN :
Rp
6,679,300.00
Rp
2,881,831.00
Rp
30,973,558.00
Rp
20,318,145.98
Rp
4,530,000.00
Rp
16,672,397.20
Rp
60,687,194.00
Rp
1,696,800.00
Rp
11,391,840.00
X PEKERJAAN PENGECATAN :
Rp
12,830,971.50
Rp
1,784,000.00
JUMLAH
Rp
170,446,037.68
DIBULATKAN
Rp. 170,000,000.00
Komite Sekolah
Bogor, 2012
Kepala Sekolah
TIME SCHEDULE
Pekerjaan : Rehabilitasi Ruang Kelas Kampus SMK TUNAS BANGSA SEJAHTERA BOGOR
Bulan / minggu ke- ..
No
Kegiatan
Bobot
I
1
1.106
Pek. Persiapan/Bongkaran
2.212
nnn
7.626
nnn
30.429
23.626
11.456
Pek. Mobileir
17.763
Jumlah Rencana
2.542
II
3
10
11
12
1.106
nnn
2.542
nnn
2.542
nnn
4.347
nnn
4.347
nnn
4.347
nnn
4.347
nnn
5.907
nnn
1.432
nnn
1.432
nnn
1.432
nnn
3.553
nnn
1.432
nnn
3.553
nnn
1.432
nnn
3.553
nnn
1.432
nnn
3.553
nnn
1.148
6.888
100.000
III
4.347
nnn
5.907
nnn
1.432
nnn
4.347
nnn
5.907
nnn
4.347
nnn
5.907
nnn
1.432
nnn
3.553
nnn
1.148
1.148
1.148
nnn
nnn
nnn
nnn
1.148
nnn
1.148
nnn
3.648
5.080
3.974
9.332
9.332
9.332
16.386
16.386
12.834
11.402
1.148
1.148
3.648
8.728
12.702
22.034
31.365
40.697
57.083
73.469
86.303
97.704
98.852
100.000
Jumlah Realisasi
SUGIYATI, S.Pd
REKAPITULASI
Pekerjaan : Pembangunan Ruang Kelas Baru Kampus SMK Tunas Bangsa Sejahtera Bogor
PEKERJAAN PERSIAPAN
Rp
6,679,300.00
II.
Rp
2,881,831.00
Rp
30,973,558.00
Rp
11,391,840.00
PEKERJAAN BETON
Rp
20,318,145.98
Rp
16,672,397.20
Rp
60,687,194.00
Rp
1,696,800.00
Rp
1,784,000.00
X.
Rp
12,830,971.50
Rp
4,530,000.00
Rp
170,446,037.68
V.
PEKERJAAN PENGECATAN
Rp. 173,946,000.00
Terbilang : Seratus Tujuh puluh tiga juta Sembilan ratus empat puluh enam ribu rupiah
Komite Sekolah
Mengetahui
Ketua Yayasan Tunas Bangsa Sejahtera Bogor
SUGIYATI, S.Pd
ekolah
arna, M.Pd
or