Pekerjaan
Luas Bangunan dan Teras
Tahun Anggaran
Lokasi
IKK Kabupaten/Kota
IKK Nasional
Tingkat Kerusakan
Biaya Rehabilitasi Sekolah
NO
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
:
:
:
:
:
:
:
:
3X64 m2
2012
XX
XX
XX
XX
#VALUE!
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PONDASI
PEKERJAAN BETON
PEKERJAAN PASANGAN & PLESTERAN
PEKERJAAN KUSEN, DAUN PINTU & JENDELA
PEKERJAAN RANGKA ATAP & PENUTUP ATAP
PEKERJAAN LANGIT-LANGIT
PEKERJAAN CAT
PEKERJAAN LISTRIK
PEKERJAAN KUNCI & PENGGANTUNG
PEKERJAAN LANTAI/PASANG KERAMIK
JUMLAH HARGA
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
JUMLAH Rp.
648,000.00
4,962,945.60
0.00
9,204,427.70
3,892,649.92
22,681,651.50
#VALUE!
27,734,740.00
#VALUE!
2,452,600.00
#VALUE!
#VALUE!
#VALUE!
15,000,000.00
#VALUE!
SPESIFIKASI BANGUNAN
1
2
3
4
5
6
7
8
9
10
11
12
13
Luas Bangunan
: 64 m2 (Ruang Kelas dan Selasar)
Ukuran Bangunan : 7 x 8m (Ruang Kelas)
2 x 8m (Selasar)
Luas Bangunan : 64 m2 (Selasar dihitung 0,5 kalinya)
Metode Pelaks.
: Swakelola
Fisik Bangunan
:
#REF!
Meubelair
: Rp
13,750,000.00
Total Biaya
:
#REF!
Jangka Waktu Pelaksanaan: 105 hari kalender
TAHUN 2012
CONTOH
LAPORAN MINGGUAN
Pekerjaan
Minggu ke : 3
Nama Sekolah
: .........................................
Tanggal
Lokasi
: Jl. ....................................
Bulan
: April
: 28 Maret 2012
Kab./Kota............ Prov......
Besar Dana:
Rp 200,116,000.00
No.
Jenis Pekerjaan
(1)
(2)
I
1
2
PEKERJAAN PERSIAPAN
Pengukuran dan pas. Bouwplank
Pembersihan Lokasi/Bongkaran
II
1
2
3
4
5
6
7
PEKERJAAN TANAH
Gali tanah pondasi induk (0.70X1.00), L=76m
Gali tanah pondasi teras (0.50X0.60), L=24m
Urug pasir bawah pondasi, t=10 cm
Urugan pasir bawah lantai, t=10cm
Urug tanah kembali
Rabatan bawah lantai, t=5cm
Anti rayap
III
1
2
PEKERJAAN PONDASI
Pas. Batu kosongan
Pas. Pondasi batu kali
IV
1
PEKERJAAN BETON
Pekerjaan Balok Sloof (12x20)cm, L=76
a. Beton
b. Bekisting
c. Pembesian
Pek. Balok latei (12x12)cm, L=48m
a. Beton
b. Bekisting
c. Pembesian
Pek. kolom beton (15x20)cm, h=4.00m, 34bh
a. Beton
b. Bekisting
c. Pembesian
Pek. balok ring, gewel & konsol teras (12x20)
a. Beton
b. Bekisting
c. Pembesian
V
1
2
3
4
Volume Satuan
Bobot
Pekerjaan
%
(3)
(4)
(5)
216.000
m1
m2
#VALUE!
21.600
21.600
216.000
0.691
19.200
86.400
m3
m3
m3
m3
m3
m2
m2
#VALUE!
#VALUE!
#VALUE!
48.800
73.100
Prestasi pekerjaan
Minggu Ini (%)
TIDAK DIKERJAKAN
50.00
#VALUE!
0.00
TIDAK DIKERJAKAN
TIDAK DIKERJAKAN
TIDAK DIKERJAKAN
0.00
#VALUE!
0.00
TIDAK DIKERJAKAN
0.00
#VALUE!
0.00
0.00
#VALUE!
0.00
TIDAK DIKERJAKAN
TIDAK DIKERJAKAN
m3
m2
kg
TIDAK DIKERJAKAN
TIDAK DIKERJAKAN
TIDAK DIKERJAKAN
m3
m2
kg
#VALUE!
#VALUE!
#VALUE!
m3
m2
kg
m2
m2
m2
m2
Prestasi pekerjaan
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
Prestasi
(6)
(6)/100x(5)
(8)
(8)/100x(5) (6)+(8)
m3
m3
m3
m2
kg
1.536
22.800
192.000
Prestasi pekerjaan
Minggu lalu (%)
50.00
50.00
50.00
#VALUE!
#VALUE!
#VALUE!
50.00
50.00
50.00
Rerata
(7)+(9)
#VALUE!
50.00
#VALUE!
#VALUE!
0.00
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
100.00
100.00
100.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
100.00
100.00
100.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
100.00
#VALUE!
#VALUE!
0.00
#VALUE!
TIDAK DIKERJAKAN
TIDAK DIKERJAKAN
TIDAK DIKERJAKAN
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
100.00
100.00
100.00
TIDAK DIKERJAKAN
75.00
#VALUE!
25.00
TIDAK DIKERJAKAN
0.00
#VALUE!
0.00
VI
1
2
3
4
m3
m2
m2
m2
#VALUE!
#VALUE!
#VALUE!
#VALUE!
100.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
100.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
m3
m3
m2
m'
m2
m'
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
50.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
50.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
286.000
286.000
360.000
m2
m2
m1
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
IX
1
2
3
4
PEKERJAAN CAT
Melabur Kayu Atap dengan residu
Pengecatan Dinding
Pengecatan Plafon
Pengecatan Kayu
330.254
73.100
286.000
96.000
m2
m2
m2
m2
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
X
1
2
3
4
5
6
PEKERJAAN LISTRIK
Pas. Instalasi titik lampu
Pas. Instalasi Stop Kontak
Pas. Sakelar tunggal
Pas. sakelar ganda
Pas. Lampu TL 20 w
Pas. lampu SL 18 w
24.000
3.000
3.000
3.000
4.000
3.000
Ttk
ttk
bh
bh
bh
bh
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
XI
1
2
3
4
5
6
3.000
72.000
18.000
3.000
36.000
72.000
bh
bh
bh
bh
bh
bh
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
216.000
m2
#VALUE!
0.00
#VALUE!
0.00
#VALUE!
0.00
#VALUE!
3.000
bh
#VALUE!
0.00
#VALUE!
0.00
#VALUE!
0.00
#VALUE!
JUMLAH
#VALUE!
Mengetahui
Kepala Sekolah
Menyetujui
Ketua Tim Pelaksana
Rehabilitasi Ruang Kelas
#VALUE!
Rp
#VALUE!
25,000,000.00
ttd
(stempel & ttd)
Nama terang
NIP
Nama terang
NIP
#VALUE!
12.49 %
Nama terang
BIDANG BANGUNAN
1.2.2
Tenaga
0.100 Org Pekerja
0.100 Org Tukang kayu
0.010 Org Kepala tukang
0.010 Org Mandor
3,000.00
3,000.00
Rp
Rp
Rp
2,740,000.00
9,000.00
3,500,000.00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
Rp
32,880.00
180.00
24,500.00
57,560.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
3,000.00
4,500.00
500.00
5,000.00
Rp
62,560.00
30,000.00
-
=
=
Rp
Rp
18,750.00
-
Jumlah
Rp
18,750.00
@
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
30,000.00
Jumlah
=
=
=
Rp
Rp
Rp
5,760.00
5,760.00
Rp
75,000.00
Jumlah (1)
=
=
Rp
Rp
90,000.00
90,000.00
Rp
Rp
30,000.00
Jumlah (2)
=
=
=
Rp
Rp
Rp
9,000.00
9,000.00
Rp
99,000.00
Rp
Rp
125,000.00
75,000.00
Jumlah (1)
=
=
Rp
Rp
Rp
150,000.00
22,500.00
172,500.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
23,400.00
17,550.00
1,950.00
42,900.00
Rp
215,400.00
1 m Urugan pasir
2.6.1
Bahan
1.200
M
Pasir urug
2.6.2
Tenaga
0.300 Org Pekerja
0.010 Org Mandor
Rp
Rp
Rp
1 m Urugan kembali
2.4.1
Tenaga
0.192 Org Pekerja
0.019 Org Mandor
=
=
=
30,000.00
Jumlah
@ Rp
Rp
@
@
@
@
@
@
BIDANG BANGUNAN
4.1.2
Tenaga
1.500 Org Pekerja
0.600 Org Tukang batu
0.060 Org Kepala tukang batu
0.075 Org Mandor
3.3.2
Tenaga
0.320 Org Pekerja
0.100 Org Tukang batu
0.010 Org Kepala tukang
0.015 Org Mandor
@
@
@
@
Rp
Rp
Rp
125,000.00
1,160.00
85,000.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
Rp
137,500.00
189,080.00
44,200.00
370,780.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
45,000.00
27,000.00
3,000.00
75,000.00
Rp
445,780.00
@
@
Rp
Rp
Rp
350.00
1,160.00
85,000.00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
Rp
24,500.00
16,669.20
3,400.00
44,569.20
@
@
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
9,600.00
4,500.00
500.00
14,600.00
@
@
Rp
59,169.20
Rp
Rp
Rp
350.00
1,160.00
85,000.00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
Rp
24,500.00
13,340.00
3,655.00
41,495.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
9,600.00
4,500.00
500.00
14,600.00
Rp
56,095.00
Rp
Rp
1,160.00
85,000.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
7,516.80
1,615.00
9,131.80
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
6,000.00
6,750.00
750.00
13,500.00
Rp
22,631.80
3.4.2
Tenaga
0.320 Org Pekerja
0.100 Org Tukang batu
0.010 Org Kepala tukang
0.015 Org Mandor
10
7.1.2
Tenaga
0.200 Org Pekerja
0.150 Org Tukang batu
0.015 Org Kepala tukang
0.010 Org Mandor
@
@
@
@
@
@
@
@
@
@
@
@
@
BIDANG BANGUNAN
11
7.2.2
Tenaga
0.200 Org Pekerja
0.150 Org Tukang batu
0.015 Org Kepala tukang
0.010 Org Mandor
12
5.2.2
Tenaga
6.000 Org Pekerja
18.000 Org Tukang kayu
2.000 Org Kepala tukang
0.300 Org Mandor
@
@
@
@
Rp
Rp
1,160.00
85,000.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
603.20
1,700.00
2,303.20
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
6,000.00
6,750.00
750.00
13,500.00
Rp
15,803.20
Rp
5,000,000.00
Jumlah (1)
=
=
Rp
Rp
5,500,000.00
5,500,000.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
180,000.00
810,000.00
100,000.00
1,090,000.00
Rp
6,590,000.00
@
@
@
5.8.2
Tenaga
1.000 Org Pekerja
2.500 Org Tukang kayu
0.250 Org Kepala tukang
0.050 Org Mandor
14
13
Rp
5,500,000.00
Jumlah (1)
=
=
Rp
Rp
220,000.00
220,000.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
30,000.00
112,500.00
12,500.00
155,000.00
Rp
375,000.00
@
@
@
5.10.2 Tenaga
0.800 Org Pekerja
2.000 Org Tukang kayu
0.200 Org Kepala tukang
0.040 Org Mandor
Rp
5,500,000.00
Jumlah (1)
=
=
Rp
Rp
192,500.00
192,500.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
24,000.00
90,000.00
10,000.00
124,000.00
Rp
316,500.00
@
@
@
BIDANG BANGUNAN
15
5.30.2 Tenaga
4.000 Org Pekerja
12.000 Org Tukang kayu
1.200 Org Kepala tukang
0.200 Org Mandor
16
5.31.2 Tenaga
0.100 Org Pekerja
0.100 Org Tukang kayu
0.010 Org Kepala tukang
0.050 Org Mandor
@
@
@
@
Rp
Rp
Rp
5,000,000.00
13.300,00
9,000.00
Jumlah (1)
=
=
=
=
Rp
5,500,000.00
#VALUE!
Rp
7,200.00
#VALUE!
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,000,000.00
5,000,000.00
9,000.00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
Rp
40,000.00
35,000.00
1,350.00
76,350.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
3,000.00
4,500.00
500.00
8,000.00
Rp
84,350.00
120,000.00
540,000.00
60,000.00
720,000.00
#VALUE!
@
@
@
@
@
@
@
5.40.2 Tenaga
0.150 Org Pekerja
0.250 Org Tukang kayu
0.025 Org Kepala tukang
0.075 Org Mandor
18
17
@
@
@
@
@
@
Rp
Rp
4,250,000.00
9,000.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
51,000.00
900.00
51,900.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
4,500.00
11,250.00
1,250.00
17,000.00
Rp
68,900.00
Rp
Rp
5,500,000.00
9,000.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
39,600.00
450.00
40,050.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
3,000.00
9,000.00
1,000.00
13,000.00
Rp
53,050.00
5.48.2 Tenaga
0.100 Org Pekerja
0.200 Org Tukang kayu
0.020 Org Kepala tukang
0.050 Org Mandor
@
@
@
@
@
@
BIDANG BANGUNAN
19
5.60.2 Tenaga
0.021 Org Pekerja
0.021 Org Tukang kayu
0.002 Org Kepala tukang
0.001 Org Mandor
20
6.2.2
Tenaga
0.150 Org Pekerja
0.075 Org Tukang kayu
0.008 Org Kepala tukang
0.008 Org Mandor
21
6.4.2
Tenaga
0.400 Org Pekerja
0.200 Org Tukang kayu
0.020 Org Kepala tukang
0.020 Org Mandor
22
Rp
9,900.00
Jumlah (1)
=
=
Rp
Rp
10,395.00
10,395.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
630.00
945.00
100.00
1,675.00
Rp
12,070.00
3,000.00
Rp
75,000.00
Jumlah (1)
Rp
75,000.00
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
4,500.00
3,375.00
400.00
8,275.00
Rp
83,275.00
Rp
Rp
Rp
3,500.00
1,160.00
85,000.00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
Rp
12,250.00
9,280.00
2,720.00
24,250.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
12,000.00
9,000.00
1,000.00
22,000.00
Rp
46,250.00
7,000.00
9,000.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
7,700.00
90.00
7,790.00
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
2,700.00
4,050.00
450.00
7,200.00
Rp
14,990.00
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
8.4.2
Tenaga
0.090 Org Pekerja
0.090 Org Tukang kayu
0.009 Org Kepala tukang
0.040 Org Mandor
@
@
@
@
Rp
Rp
Rp
Rp
BIDANG BANGUNAN
23
m1
Kg
M
11.10.2 Tenaga
0.150 Org Pekerja
0.400 Org Tukang kayu
0.040 Org Kepala tukang
0.075 Org Mandor
24
25
26
@
@
@
@
@
@
@
Rp
Rp
Rp
22,500.00
9,000.00
5,000,000.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
Rp
11,250.00
135.00
48,000.00
59,385.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
-
=
=
=
=
Rp
Rp
Rp
Rp
4,500.00
18,000.00
2,000.00
-
Jumlah (2)
Rp
24,500.00
Rp
83,885.00
Rp
150,000.00
Jumlah (1)
=
=
Rp
Rp
150,000.00
150,000.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
1,800.00
22,500.00
3,000.00
27,300.00
Rp
177,300.00
@
@
@
Rp
12,500.00
Jumlah (1)
=
=
Rp
Rp
12,500.00
12,500.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
450.00
6,750.00
750.00
7,950.00
Rp
20,450.00
@
@
@
Rp
7,500.00
Jumlah (1)
=
=
Rp
Rp
7,500.00
7,500.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
300.00
4,500.00
500.00
5,300.00
Rp
12,800.00
@
@
@
BIDANG BANGUNAN
27
28
29
30
31
@
@
@
@
Rp
8.500,00
Jumlah (1)
=
=
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
#VALUE!
#VALUE!
Rp
Rp
Rp
Rp
Rp
450.00
6,750.00
750.00
7,950.00
#VALUE!
Rp
12,500.00
Jumlah (1)
=
=
Rp
Rp
12,500.00
12,500.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
600.00
4,500.00
1,000.00
6,100.00
Rp
18,600.00
@
@
@
Rp
12,500.00
Jumlah (1)
=
=
Rp
Rp
12,500.00
12,500.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
600.00
4,500.00
1,000.00
6,100.00
Rp
18,600.00
@
@
@
Rp
95,000.00
Jumlah (1)
=
=
Rp
Rp
104,500.00
104,500.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
450.00
6,750.00
750.00
7,950.00
Rp
112,450.00
Rp
Rp
Rp
1,160.00
110,000.00
150,000.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
Rp
269,120.00
57,200.00
117,000.00
443,320.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
49,500.00
11,250.00
1,250.00
62,000.00
Rp
505,320.00
@
@
@
@
@
@
@
@
@
@
BIDANG BANGUNAN
33
34
35
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp
Rp
10,500.00
12,500.00
Jumlah (1)
=
=
Rp
Rp
Rp
11,025.00
187.50
11,212.50
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
210.00
315.00
35.00
560.00
Rp
11,772.50
Rp
Rp
Rp
2,740,000.00
9,000.00
9,750.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
Rp
123,300.00
2,700.00
975.00
126,975.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
9,000.00
11,700.00
1,300.00
22,000.00
=
=
Rp
Rp
148,975.00
74,487.50
Rp
Rp
Rp
Rp
Rp
2,740,000.00
9,000.00
9,750.00
3,500,000.00
4,250,000.00
Jumlah (1)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
109,600.00
3,600.00
1,950.00
52,500.00
119,000.00
286,650.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
9,000.00
14,850.00
1,650.00
25,500.00
=
=
Rp
Rp
312,150.00
156,075.00
Rp
Rp
Rp
Rp
Rp
2,740,000.00
9,000.00
9,750.00
3,500,000.00
4,250,000.00
Jumlah (1)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
109,600.00
3,600.00
1,950.00
63,000.00
119,000.00
297,150.00
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
9,600.00
14,850.00
1,650.00
26,100.00
=
=
Rp
Rp
323,250.00
161,625.00
BIDANG BANGUNAN
36
37
38
39
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
45,000.00
1,200.00
85,000.00
2.500,00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
45,000.00
13,656.00
3,570.00
#VALUE!
#VALUE!
Rp
Rp
Rp
Rp
30,000.00
45,000.00
50,000.00
Jumlah (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
4,500.00
7,200.00
1,750.00
13,450.00
=
=
=
=
#VALUE!
Rp
4,500.00
#VALUE!
Rp
550.00
Rp
11,700.00
#VALUE!
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
=
=
Rp
=
=
2,100.00
4,050.00
300.00
6,450.00
#VALUE!
4,500.00
#VALUE!
Rp
550.00
Rp
15,750.00
#VALUE!
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
=
=
#VALUE!
#VALUE!
Rp
550.00
#VALUE!
#VALUE!
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
2,100.00
4,725.00
200.00
7,025.00
#VALUE!
600.00
2,835.00
315.00
3,750.00
#VALUE!
BIDANG BANGUNAN
BIDANG BANGUNAN
BIDANG BANGUNAN
BIDANG BANGUNAN
BIDANG BANGUNAN
BIDANG BANGUNAN
BIDANG BANGUNAN
BIDANG BANGUNAN
BIDANG BANGUNAN
JENIS BAHAN
BAHAN BANGUNAN
Pasir Urug
Pasir Pasang
Pasir Cor
Batu Belah
Kerikil 2/3 pecah mesin
Bata Merah
Portland Cement (PC) 40 Kg
Portland Cement (PC) Putih
Semen Warna
Besi Beton Polos
Kawat Beton (bendrat)
Besi Beugel/dook, angker
Besi Strip
Minyak Cat
Cat Meni Kayu
Cat Dinding
Cat Kayu
Plamur Dinding
Plamur Kayu
Kertas Gosok
Kuas 4"
Teer/Residu
Kaca Bening 5 mm
Kaca Rayband 5 mm
Kayu balok/papan begesting
Kayu Papan mutu C
Kayu papan mutu A
Kayu Papan sgl ukuran kelas II
Kayu Balok sgl ukuran kelas II
Kayu Balok sgl ukuran kelas II
List gypsum 8 cm
Asbes Datar 1x1
Keramik (30x30) kw 1
Seng Plat 3"X6" BJLS 28
Paku
Engsel Pintu ukuran 12 Cm
Engsel Jendela ukuran 6 Cm
Grendel tanam pintu
Grendel Jendela
Hak Angin Sikutan
Hak Angin Kait
Pasang instalasi
Pasang Stop kontak
Saklar Tunggal
Saklar Ganda
Lampu TL 20 w lengkap
Lampu SL 18 w
Kunci Tanam2 x putar
Fitting Lampu pijar
Genteng Lokal Kodok
Genteng bubungan lokal
Sat.
m3
m3
m3
m3
m3
bj
kg
kg
kg
kg
kg
kg
kg
ltr
kg
kg
kg
kg
kg
lbr
bh
ltr
m2
m2
m3
m3
m3
m3
m3
m3
m'
lbr
m2
m'
kg
bj
bj
bj
bj
bj
bj
ttk
ttk
bj
bj
bj
bj
bh
bj
bj
bj
75,000.00
85,000.00
110,000.00
125,000.00
150,000.00
350.00
1,160.00
2.500,00
7,500.00
10,500.00
12,500.00
10,500.00
13.300,00
4.300,00
22,500.00
15.400,00
45,000.00
4.800,00
20.800,00
2,750.00
15,000.00
32,500.00
95,000.00
189.500,00
2,740,000.00
3,500,000.00
4,250,000.00
5,500,000.00
5,000,000.00
5,000,000.00
15,000.00
7,000.00
45,000.00
22,500.00
9,000.00
12,500.00
7,500.00
8.000,00
12,500.00
5,500.00
8.500,00
110,000.00
25,000.00
25,000.00
35,000.00
125,000.00
36,000.00
150,000.00
17,500.00
3,000.00
3,500.00
No.
DAFTAR KEAHLIAN
Sat.
B.
Mandor
Org/Hr
0.00
Org/Hr
50,000.00
Org/Hr
50,000.00
Tukang Kayu
Org/Hr
45,000.00
Tukang Batu
Org/Hr
45,000.00
Tukang Cat
Pekerja
Org/Hr
45,000.00
Org/Hr
30,000.00
6
7
4
4
4
3.5
1.25
240
240
360
350
170
60
60
90
100
136
KF
125%
125%
125%
125%
125%
75
75
112.5
125
170
MA
0.05
0.05
0.08
4
65000
0.016
4062500
120%
4875000
0.06
4
25000
0.012
2083333
120%
2500000
3.7
6.5
4.5
NO
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
NAMA BARANG
BAHAN BANGUNAN
Pasir Urug
Pasir Pasang
Pasir Cor
Batu Belah
Kerikil 2/3 pecah tangan
Bata Merah
Portland Cement (PC) 40 Kg
Portland Cement (PC) Putih
Semen Warna
Besi Beton Polos
Kawat Beton (bendrat)
Besi Beugel/dook, angker
Besi Strip
Minyak Cat
Cat Meni Kayu
Cat Kayu
Cat Dinding
Plamur Dinding
Plamur Kayu
Kertas Gosok
Kuas
Teer/Residu
Kaca Bening 5 mm
Kaca Rayband 5 mm
Kayu Papan meranti B
Kayu Papan sgl ukuran (kamper)
Kayu papan meranti A
Kayu Balok sgl ukuran meranti A
Kayu Balok sgl ukuran (kamper)
Kayu Balok sgl ukuran (kruing)
List gypsum 8 cm
Asbes Datar 1x1
Keramik (30x30) kw 1
Seng Plat BJLS 30 Ukuran 50
Paku
Engsel Pintu ukuran 12 Cm
Engsel Jendela ukuran 6 Cm
Grendel tanam pintu
Grendel Jendela
Hak Angin Sikutan
Hak Angin Kait
Pasang instalasi
Pasang Stop kontak
Saklar Tunggal
Saklar Ganda
Lampu TL 20 w lengkap
SATUAN
m3
m3
m3
m3
m3
bj
kg
kg
kg
kg
kg
kg
kg
ltr
kg
kg
kg
kg
kg
lbr
bh
ltr
m2
m2
m3
m3
m3
m3
m3
m3
m'
lbr
m2
m'
kg
bj
bj
bj
bj
bj
bj
ttk
ttk
bj
bj
bj
HARGA
TERENDAH (Rp)
85,000.00
125,000.00
177,000.00
100,280.00
85,000.00
350.00
1,087.00
2,300.00
6,500.00
10,500.00
11,500.00
11,500.00
12,500.00
4,000.00
29,000.00
14,500.00
12,000.00
4,500.00
19,600.00
2,500.00
11,000.00
30,000.00
85,000.00
178,000.00
2,650,000.00
5,594,000.00
2,950,000.00
2,750,000.00
6,700,000.00
4,590,000.00
9,000.00
7,500.00
51,700.00
14,000.00
15,000.00
18,000.00
16,000.00
12,500.00
7,500.00
4,750.00
8,000.00
388,000.00
15,000.00
14,500.00
18,500.00
40,000.00
47
48
49
50
51
Lampu SL 18 w
Kunci Tanam2 x putar
Fitting Lampu pijar
Genteng Lokal Kodok
Genteng bubungan lokal
B
1
2
3
4
5
6
7
bj
bh
bj
bj
bj
Orang / Hari
Orang / Hari
Orang / Hari
Orang / Hari
Orang / Hari
Orang / Hari
Orang / Hari
24,500.00
113,800.00
13,500.00
1,900.00
3,300.00
50,000.00
42,500.00
42,500.00
35,000.00
35,000.00
40,000.00
32,500.00
HARGA
TERTINGGI (Rp)
105,000.00
136,000.00
187,700.00
106,300.00
90,100.00
400.00
1,200.00
2,500.00
6,900.00
11,200.00
12,200.00
12,200.00
13,300.00
4,300.00
22,100.00
15,400.00
15,600.00
4,800.00
20,800.00
2,700.00
11,700.00
31,800.00
90,100.00
189,500.00
2,809,000.00
5,929,000.00
3,215,000.00
2,915,000.00
7,102,000.00
4,590,000.00
10,800.00
8,000.00
54,900.00
14,900.00
15,900.00
19,100.00
17,000.00
13,300.00
8,000.00
5,100.00
8,500.00
411,300.00
20,500.00
15,100.00
19,400.00
42,400.00
RATA-RATA (Rp)
95,000.00
130,500.00
182,350.00
103,290.00
87,550.00
375.00
1,143.50
2,400.00
6,700.00
10,850.00
11,850.00
11,850.00
12,900.00
4,150.00
25,550.00
14,950.00
13,800.00
4,650.00
20,200.00
2,600.00
11,350.00
30,900.00
87,550.00
183,750.00
2,729,500.00
5,761,500.00
3,082,500.00
2,832,500.00
6,901,000.00
4,590,000.00
9,900.00
7,750.00
53,300.00
14,450.00
15,450.00
18,550.00
16,500.00
12,900.00
7,750.00
4,925.00
8,250.00
399,650.00
17,750.00
14,800.00
18,950.00
41,200.00
26,000.00
120,700.00
14,100.00
2,100.00
3,500.00
25,250.00
117,250.00
13,800.00
2,000.00
3,400.00
53,000.00
45,100.00
45,100.00
37,100.00
37,100.00
42,400.00
34,555.00
52,500.00
43,800.00
43,800.00
36,050.00
36,050.00
41,200.00
33,527.50