Uraian Pekerjaan
Sat
Unit
Harga
Jumlah Harga
m'
Ls
Ls
66.000 Rp
1.000 Rp
1.000 Rp
23,500.00 Rp
5,000,000.00 Rp
2,500,000.00 Rp
Rp
1,551,000.00
5,000,000.00
2,500,000.00
9,051,000.00
m3
m3
m3
17.280 Rp
6.912 Rp
2.765 Rp
35,000.00 Rp
73,000.00 Rp
92,000.00 Rp
Rp
604,800.00
504,576.00
254,361.60
1,363,737.60
III
1
2
3
4
5
6
7
PEKERJAAN STRUKTUR
Beton injeksi kolom utama
Beton balok utama
Beton balok pembagi
Beton balok Lisplank
Beton Plat
Pasangan dinding batu bata
Plesteran dinding + Acian 2 sisi
m3
9.792
m3 15.600
m3 10.440
m3
1.450
m3 41.760
m3 70.000
m2 280.000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,245,507.25
1,748,888.89
1,607,931.03
1,737,931.03
1,046,850.75
49,000.00
9,500.00
IV
V
VI
VII
m2
m2
m2
m2
30.000
30.000
10.000
32.400
Rp
Rp
Rp
Rp
34,000.00
55,000.00
55,000.00
57,500.00
Rp
Rp
Rp
Rp
Rp
1,020,000.00
1,650,000.00
550,000.00
1,863,000.00
4,063,000.00
m2
m2
m2
m2
280.000
270.000
280.000
270.000
Rp
Rp
Rp
Rp
5,000.00
6,000.00
12,000.00
13,000.00
Rp
Rp
Rp
Rp
Rp
1,400,000.00
1,620,000.00
3,360,000.00
3,510,000.00
9,890,000.00
titik
bh
bh
bh
bh
15.000
4.000
6.000
2.000
15.000
Rp
Rp
Rp
Rp
Rp
123,000.00
75,000.00
75,000.00
85,000.00
37,500.00
Rp
Rp
Rp
Rp
Rp
Rp
1,845,000.00
300,000.00
450,000.00
170,000.00
562,500.00
3,327,500.00
PELAKSANAAN PEKERJAAN
I
PEKERJAAN PERSIAPAN
Rp 41,572,006.96
Rp 27,282,666.67
Rp 16,786,800.00
Rp
2,520,000.00
Rp 43,716,487.20
Rp
3,430,000.00
Rp
2,660,000.00
Rp 137,967,960.82
1
2
3
4
5
1 Pek. Pembersihan
Pelaksana lapangan
JUMLAH
PPn 10%
PPh 1,5%
JUMLAH TOTAL
ls
1.000 Rp
1,000,000.00 Rp
Rp
1,000,000.00
1,000,000.00
org
2.000 Rp
6,000,000.00 Rp
Rp
12,000,000.00
12,000,000.00
Rp 178,663,198.42
PEMBULATAN
Uraian Pekerjaan
Prosentase Sat
Vol
Harga
Jumlah Harga
PELAKSANAAN PEKERJAAN
PEKERJAAN PERENCANAAN
1 Gambar Kerja (DED)
I
1.34%
1.34%
m2 290.000 Rp
12,500.00 Rp
Rp
3,625,000.00
3,625,000.00
0.82%
1.60%
m'
m2
33,600.00 Rp
120,000.00 Rp
2,217,600.00
4,320,000.00
1.07%
0.63%
1.48%
5.61%
m2 435.000 Rp
6,650.00 Rp
bh 24.000 Rp
71,000.00 Rp
Ls
1.000 Rp 4,000,000.00 Rp
Rp
2,892,750.00
1,704,000.00
4,000,000.00
15,134,350.00
0.41%
0.40%
0.17%
0.27%
1.25%
m3
m3
m3
m3
34.560
13.824
5.530
6.912
Rp
Rp
Rp
Rp
32,400.00
77,200.00
83,273.38
104,873.38
Rp
Rp
Rp
Rp
Rp
1,119,744.00
1,067,212.80
460,468.45
724,884.77
3,372,310.02
2.10%
0.90%
1.24%
0.61%
0.93%
1.40%
1.43%
8.61%
m2
m2
m2
m2
m2
m2
m2
103.200
129.000
258.000
126.000
193.100
290.000
298.000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
55,000.00
18,750.00
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,676,000.00
2,418,750.00
3,354,000.00
1,638,000.00
2,510,300.00
3,770,000.00
3,874,000.00
23,241,050.00
4.05%
10.13%
1.79%
7.60%
3.38%
6.52%
1.35%
2.51%
32.38%
1.45%
71.16%
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
3.840
9.600
1.920
7.200
3.200
8.100
1.680
3.120
34.800
1.800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,849,546.63
2,849,546.63
2,512,013.78
2,849,546.63
2,849,546.63
2,174,480.93
2,174,480.93
2,174,480.93
2,512,013.78
2,174,480.93
0.38%
0.61%
0.20%
0.69%
1.88%
m2
m2
m2
m2
30.000
30.000
10.000
32.400
Rp
Rp
Rp
Rp
34,000.00
55,000.00
55,000.00
57,500.00
Rp
Rp
Rp
Rp
Rp
1,020,000.00
1,650,000.00
550,000.00
1,863,000.00
5,083,000.00
1.27%
0.64%
3.06%
1.40%
6.37%
m2
m2
m2
m2
688.000
290.000
688.000
290.000
Rp
Rp
Rp
Rp
5,000.00
6,000.00
12,000.00
13,000.00
Rp
Rp
Rp
Rp
Rp
3,440,000.00
1,740,000.00
8,256,000.00
3,770,000.00
17,206,000.00
PEKERJAAN PERSIAPAN
66.000 Rp
36.000 Rp
1
2
3
4
IV
V
VI
VII
Rp 10,942,259.05
Rp 27,355,647.62
Rp
4,823,066.45
Rp 20,516,735.72
Rp
9,118,549.21
Rp 17,613,295.51
Rp
3,653,127.96
Rp
6,784,380.49
Rp 87,418,079.45
Rp
3,914,065.67
Rp 192,139,207.12
No
Uraian Pekerjaan
IX PEKERJAAN INSTLASI LISTRIK
1
2
3
4
5
Prosentase Sat
2.22%
0.11%
0.17%
0.06%
0.84%
3.41%
titik
bh
bh
bh
bh
0.37%
0.37%
ls
Vol
60.000
4.000
6.000
2.000
60.000
Harga
Rp
Rp
Rp
Rp
Rp
100,000.00
75,000.00
75,000.00
85,000.00
38,000.00
Jumlah Harga
Rp
Rp
Rp
Rp
Rp
Rp
6,000,000.00
300,000.00
450,000.00
170,000.00
2,280,000.00
9,200,000.00
1.000 Rp 1,000,000.00 Rp
Rp
1,000,000.00
1,000,000.00
1 Pek. Pembersihan
JUMLAH
PEMBULATAN
100.00%
Rp 270,000,917.15
Rp 270,000,000.00
BORONG
No
Uraian Pekerjaan
Sat
Unit
Harga
Jumlah Harga
m'
Ls
Ls
66.000 Rp
23,500.00 Rp
1.000 Rp 5,000,000.00 Rp
1.000 Rp 2,500,000.00 Rp
Rp
1,551,000.00
5,000,000.00
2,500,000.00
9,051,000.00
m3
m3
m3
17.280 Rp
6.912 Rp
2.765 Rp
604,800.00
504,576.00
254,361.60
1,363,737.60
III
1
2
3
4
5
6
7
PEKERJAAN STRUKTUR
Beton injeksi kolom utama
Beton balok utama
Beton balok pembagi
Beton balok konsol
Beton Plat
Pasangan dinding batu bata
Plesteran dinding + Acian 2 sisi
m3
5.760
m3
7.200
m3
4.350
m3
0.540
m3 41.760
m3 70.000
m3 280.000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,750,000.00
3,100,000.00
2,700,000.00
2,400,000.00
2,500,000.00
65,000.00
25,000.00
IV
V
VI
VII
m2
m2
m2
m2
30.000
30.000
10.000
32.400
Rp
Rp
Rp
Rp
34,000.00
55,000.00
55,000.00
57,500.00
Rp
Rp
Rp
Rp
Rp
1,020,000.00
1,650,000.00
550,000.00
1,863,000.00
4,063,000.00
m2
m2
m2
m2
280.000
270.000
280.000
270.000
Rp
Rp
Rp
Rp
7,500.00
9,000.00
15,000.00
17,000.00
Rp
Rp
Rp
Rp
Rp
2,100,000.00
2,430,000.00
4,200,000.00
4,590,000.00
13,320,000.00
titik
bh
bh
bh
bh
15.000
4.000
6.000
2.000
15.000
Rp
Rp
Rp
Rp
Rp
123,000.00
75,000.00
75,000.00
85,000.00
37,500.00
Rp
Rp
Rp
Rp
Rp
1,845,000.00
300,000.00
450,000.00
170,000.00
562,500.00
PELAKSANAAN PEKERJAAN
I
PEKERJAAN PERSIAPAN
35,000.00 Rp
73,000.00 Rp
92,000.00 Rp
Rp
Rp 15,840,000.00
Rp 22,320,000.00
Rp 11,745,000.00
Rp
1,296,000.00
Rp 104,400,000.00
Rp
4,550,000.00
Rp
7,000,000.00
Rp 167,151,000.00
1
2
3
4
5
No
Uraian Pekerjaan
Sat
Unit
Harga
Jumlah Harga
Rp
3,327,500.00
1.000 Rp 1,000,000.00 Rp
Rp
1,000,000.00
1,000,000.00
1 Pek. Pembersihan
ls
JUMLAH
PPn 10%
PPh 1,5%
JUMLAH TOTAL
PEMBULATAN
Rp 199,276,237.60
Rp 199,276,237.60
Rp 200,000,000.00
WAKTU PELAKSANAAN
No
URAIAN PEKERJAAN
BULAN 1
16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
BULAN 2
1
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31
BULAN 3
1
PEKERJAAN PERENCANAAN
Gambar Kerja (DED), Soft Drawing, As Built
Drawing
PEKERJAAN PERSIAPAN
1
2
3
4
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
URAIAN PEKERJAAN
BULAN 1
16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
IV
V
VI
VII
1
2
3
4
5
1 Pek. Pembersihan
BULAN 2
1
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31
LIBUR SETEL
WAKTU PELAKSANAAN
No
BULAN 3
8
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
Rancangan belanja
Berat
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Besi
Beton
Pasir
semen
koral
kayu
triplek 9mm
LL
Tenaga
st
D16
D13
12
10
8
K225
1.58
1.04
0.888
0.617
0.395
Jumlah
Banyak
Hrg Sat
18.96
148 Rp
8,500.00
12.48
102 Rp
8,500.00
10.656
88 Rp
8,500.00
7.404
16 Rp
8,500.00
4.74
650 Rp
8,500.00
35
1 Rp 545,000.00
1
4 Rp 450,000.00
1
100 Rp 50,000.00
1
1 Rp 700,000.00
10
1 ############
1
116 Rp 87,000.00
1
1 ############
10
60 Rp 60,000.00
Total
#############
#############
Rp 7,970,688.00
Rp 1,006,944.00
#############
#############
Rp 1,800,000.00
Rp 5,000,000.00
Rp 700,000.00
#############
#############
#############
#############
#############
#############
############
Jenis Struktur
Tekan
Tarik
Jenis besi
D16 mm Ulir A-2
D13 mm Ulir A-2
Panjang beli
1200
1200
Panjang potong
600
600
1 Str
6
3
Sengkang
8 mm polos A-3
1100
155
32
Tekan
Sengkang
1200
1100
600
95
4
32
10
10
20.00
27.64
0
57cmx13
Tekan
Tarik
Sengkang
1200
1200
1100
1070
1070
195
6
6
8
10
10
10
53.50
53.50
14.18
200cmx80
200cmx60
65cmx60
Tekan
Tarik
Sengkang
1200
1200
1100
1070
1070
135
6
4
8
10
10
3
53.50
35.67
2.95
50cmx27
60cmx12
65cmx12
Tekan
Tarik
Sengkang
1200
1200
1100
2970
2970
135
6
4
8
3
3
3
44.55
29.70
2.95
75cmx24
75cmx12
180cmx6
Tekan
Tarik
Sengkang
1200
1100
1100
2970
2970
150
6
8
8
3
3
3
44.55
64.80
3.27
75cmx27
75cmx12
180cmx6
Tekan
Tarik
Sengkang
1200
1100
1100
150
150
165
9
6
8
3
3
3
3.38
2.45
3.60
75cmx13
75cmx18
100cmx14
Tekan
Tarik
Ikat
12 mm polos A-1
10 mm polos A-2
8 mm polos A-3
1100
1100
1100
3300
3300
3300
7
7
7
5
5
10
105.00
105.00
210.00
0
0
0
No
1
Nama Struktur
Kolom 30x40
Tekan
Tarik
Ikat
12 mm polos A-1
10 mm polos A-2
8 mm polos A-3
1100
1100
1100
1100
1100
1100
7
7
7
14.5
14.5
29
101.50
101.50
203.00
0
0
0
Tekan
Tarik
Ikat
12 mm polos A-1
10 mm polos A-2
8 mm polos A-3
1100
1100
1100
550
550
550
7
7
7
3
3
3
10.50
10.50
10.50
600x1
600x2
600x3
Tekan
Tarik
Ikat
12 mm polos A-1
10 mm polos A-2
8 mm polos A-3
1100
1100
1100
275
275
275
7
7
7
3
3
3
5.25
5.25
5.25
75x1
75x1
75x1
:
:
:
:
:
224
223
222
290
592
Batang
Batang
Batang
Batang
Batang
147,000.00
88,000.00
65,000.00
43,000.00
33,000.00
32,861,850.00
19,605,666.67
14,446,250.00
12,448,695.45
19,521,150.00
98,883,612.12
No
1
2
3
4
5
Nama Struktur
Bekisting Plat
Bekisting Plat
Bekisting Plat
Bekisting Plat
Bekisting Plat
6 Bekisting struktur
7 Bekisting struktur
Jenis Struktur
Plat Lantai
Plat Lantai
Plat Lantai
Plat Lantai
Plat Tangga
Jenis
9mm
9mm
9mm
9mm
9mm
Panjang
2.4
2.4
2.4
2.4
2.4
Jenis Struktur
Tekan
Tarik
Sengkang
Jenis besi
D16 mm Ulir A-2
D13 mm Ulir A-2
8 mm polos A-3
Panjang beli
1200
1200
1100
Panjang potong
600
600
95
1 Str
4
3
0
Tekan
Sengkang
1200
1100
600
70
4
32
10
10
Tekan
Tarik
Sengkang
1200
1200
1100
1200
1200
160
6
4
553
10
10
1
Tekan
Tarik
Sengkang
1200
1200
1100
1070
1070
135
6
4
8
10
10
3
Tekan
Tarik
Sengkang
1200
1200
1100
3600
3600
100
4
2
0
3
3
3
Tekan
Tarik
Sengkang
1200
1100
1100
2970
2970
150
6
8
8
3
3
3
Tekan
Tarik
Sengkang
1200
1100
1100
150
150
165
9
6
8
3
3
3
Tekan
Tarik
Ikat
12 mm polos A-1
10 mm polos A-2
8 mm polos A-3
1100
1100
1100
3300
3300
3300
7
7
7
5
10
10
No
1
Nama Struktur
Kolom 30x40
60.00
40.00
80.44
200x60
200x40
Pakai pot sisa
+ tambahan hit
36.00
18.00
0.00
200x36
200x18
Pakai pot sisa
210.00
210.00
0
200x140
200x140
Tekan
Tarik
Ikat
12 mm polos A-1
10 mm polos A-2
8 mm polos A-3
1100
1100
1100
1100
1100
1100
7
7
7
14.5
29
29
203.00
203.00
0
200x203
200x203
Tekan
Tarik
Ikat
12 mm polos A-1
10 mm polos A-2
8 mm polos A-3
1100
1100
1100
550
550
550
7
7
7
3
3
3
10.50
10.50
600x1
600x2
600x3
Tekan
Tarik
Ikat
12 mm polos A-1
10 mm polos A-2
8 mm polos A-3
1100
1100
1100
275
275
275
7
7
7
3
3
3
5.25
5.25
75x1
75x1
75x1
:
:
:
:
:
144
94
0
429
509
Batang
Batang
Batang
Batang
Batang
147,000.00
88,000.00
65,000.00
43,000.00
33,000.00
21,168,000.00
8,272,000.00
18,436,250.00
16,803,150.00
64,679,400.00
336