RENCANA ANGGARAN BIAYA

No.
I
1
2

Jenis Pekerjaan
PEKERJAAN PENDAHULUAN
Pek. Pembersihan
Pek. Pemasangan Bouwplank

Satuan Volume
M2
M1

Harga Satuan

168.000 Rp
14,500.00
36.000 Rp
48,437.40
Sub Total

II
1
2
3
4
5
6

PEKERJAAN TANAH DAN PONDASI

Pek. Galian Tanah Pondasi
Pek. Urugan Tanah Pondasi
Pek. Urugan Pasir
Pek. Sirtu
Pek. Pasangan Batu Kosong
Pek. Pasangan Batu Kali 1 : 4

M3
M3
M3
M3
M3
M3

39.648
9.912
2.581
2.625
6.453
12.600

Rp
30,000.00
Rp
30,000.00
Rp 168,000.00
Rp 168,000.00
Rp 217,875.00
Rp 648,060.00
Sub Total

III
1
2
3
4
5
6
7
8

PEKERJAAN BETON DAN PASANGAN

Pek. Cor Beton Sloof 15/20 1 : 2 : 3
Pek. Cor Beton Kolom Praktis 10/10 1 : 2 : 3
Pek. Cor Ring Balk 15/20 1 : 2 : 3
Pek. Pasangan Batu Tela 1 : 4
Pek. Plesteran 1 : 2
Pek. Plesteran 1 : 4
Pek. Beton Rabat 1 : 3 : 5
Pek. Pas. Keramik Lantai 30 x 30

M3
M3
M3
M2
M2
M2
M3
M2

1.350
1.260
1.560
128.635
10.875
117.760
1.750
56.500

Rp 4,306,860.00
Rp 4,306,860.00
Rp 4,306,860.00
Rp 838,150.00
Rp 295,632.00
Rp
33,377.00
Rp 697,875.00
Rp 103,550.50
Sub Total

IV
1
2
3
4
5
7
8

PEKERJAAN ATAP DAN PLAFOND

Pek. Rangka Kap Kayu Besi
Pek. Gording Kayu Matoa
Pek. Atap Seng Gelombang BJ LS 30
Pek. Lisplank Papan Kayu Besi
Pek. Bubungan Seng Plat
Pek. Plafon Tripleks 3 mm
Pek. List Profil Plafond 5 x 5

M3
M3
M2
M2
M1
M2
M1

0.280
0.528
110.910
9.400
20.000
92.500
121.000

Rp 4,616,360.00
Rp
25,390.00
Rp
64,303.43
Rp 194,512.00
Rp 307,328.05
Rp 115,654.91
Rp
20,456.20
Sub Total

V
1
2
5
6

PEKERJAAN PINTU DAN JENDELA

Pek. Kosen Kayu Besi
Pek. Pintu Panel
Pek. Jalusi Kayu Besi 2/12
Pek. Jendela Kaca Mati 5 mm

M3
M2
M2
M2

0.449
8.715
0.125
8.800

Rp 5,486,312.00
Rp 620,400.00
Rp 194,512.00
Rp 684,380.00
Sub Total

VI
1
2
3

PEKERJAAN PENGGANTUNG
Pek. Pasangan Engsel Pintu
Pek. Pasangan Kunci Pintu
Pek. Pasangan Grendel Pintu

Psg
Unit
Bh

5.000 Rp
20,475.00
4.000 Rp
88,287.50
4.000 Rp
23,225.00
Sub Total

VII
1
2
3

PEKERJAAN PENGECATAN
Pek. Cat Dinding
Pek. Cat Plafond
Pek. Cat Kayu Kilat

M2
M2
M2

128.635 Rp
19,620.75
92.600 Rp
11,452.88
38.218 Rp
43,800.00
Sub Total

VIII
1
2
3

PEKERJAAN INSTALASI LISTRIK

Pek. Pasangan Lampu Tl. 10 Watt & 20 Watt
Pek. Pasangan Lampu Pijar 60 Watt
Pek. Pasangan Saklar Double

Titik
Titik
Titik

4.000 Rp
3.000 Rp
2.000 Rp

420,690.00
165,910.00
126,405.00

4
5

Pek. Pasangan Saklar Tunggal

Pek. Pasangan Stop Kontak

Titik
Titik

IX
1
2
4
5
7

PEKERJAAN SANITARI
Pek. Pasangan Kran Air
Pek. Kloset Jongkok
Pek. Pipa Pembuangan Air Kotor PVC 4"
Pek. Instalasi Pipa GIP 1", 3/4", dan 1/2"
Pek. Septictank + Resapan

Titik
Unit
M1
M1
Unit

X
1

PEKERJAAN AKHIR
Pek. Pembersihan

M2
TOTAL

4.000 Rp 118,095.00
4.000 Rp 126,345.00
Sub Total
2.000
1.000
4.000
20.000
1.000

Rp
22,050.00
Rp 111,500.00
Rp
86,537.00
Rp
94,238.00
Rp 5,153,004.80
Sub Total

168.000 Rp

14,500.00

RENCANA ANGGARAN BIAYA

Jumlah Harga

N
Rp
Rp
Rp

2,436,000.00
1,743,746.40
4,179,746.40

ONDASI
Rp 1,189,440.00
Rp
297,360.00
Rp
433,608.00
Rp
441,000.00
Rp 1,405,947.38
Rp 8,165,556.00
Rp 11,932,911.38

ASANGAN
Rp 5,814,261.00
Rp 5,426,643.60
Rp 6,718,701.60
Rp 107,815,425.25
Rp 3,214,998.00
Rp 3,930,475.52
Rp 1,221,281.25
Rp 5,850,603.25
Rp 139,992,389.47

FOND
Rp 1,292,580.80
Rp
13,393.23
Rp 7,131,893.65
Rp 1,828,412.80
Rp 6,146,561.08
Rp 10,698,079.36
Rp 2,475,200.20
Rp 29,586,121.12

NDELA
Rp 2,461,708.19
Rp 5,406,786.00
Rp
24,391.80
Rp 6,022,544.00
Rp 13,915,430.00

G
Rp
Rp
Rp
Rp

102,375.00
353,150.00
92,900.00
548,425.00

Rp
Rp
Rp
Rp

2,523,915.18
1,060,536.23
1,673,948.40
5,258,399.80

Rp
Rp
Rp

1,682,760.00
497,730.00
252,810.00

TRIK

Rp
Rp
Rp

472,380.00
505,380.00
3,411,060.00

Rp
Rp
Rp
Rp
Rp
Rp

44,100.00
111,500.00
346,148.00
1,884,760.00
5,153,004.80
7,539,512.80

Rp

2,436,000.00

Rp 218,799,995.96

ANALISIS HARGA
NO.
1

URAIAN
1 M2 Pembersihan Lokasi
1.00 Ls Alat Bantu
0.10 H.O Pekerja
0.01 H.O Mandor

HARGA SATUAN

JUMLAH HARGA

10,000.00
37,500.00
75,000.00

10,000.00
3,750.00
750.00
14,500.00

1,850,000.00
1,850,000.00
16,560.00
37,500.00
60,000.00
67,500.00
75,000.00

16,650.00
16,650.00
662.40
8,250.00
1,200.00
4,725.00
300.00
48,437.40

3 1 M3 Galian Tanah Pondasi

0.75 H.O Pekerja
0.03 H.O Mandor

37,500.00
75,000.00

28,125.00
1,875.00
30,000.00

4 1 M3 Urugan Kembali Tanah Pondasi

0.75 H.O Pekerja
0.03 H.O Mandor

37,500.00
75,000.00

28,125.00
1,875.00
30,000.00

130,000.00
37,500.00
75,000.00

156,000.00
11,250.00
750.00
168,000.00

6 1 M3 Urugan Sirtu / Karang Timbunan

1.20 M3 Sirtu
0.30 H.O Pekerja
0.01 H.O Mandor

130,000.00
37,500.00
75,000.00

156,000.00
11,250.00
750.00
168,000.00

7 1 M3 Beton Rabat 1 : 3 : 5
0.82
0.50
4.09
6.00
0.30
0.50
0.05

2 1 M1 Pemasangan Bouwplank
0.01 M3
0.01 M3
0.04 Kg
0.22 H.O
0.02 H.O
0.07 H.O
0.00 H.O

Papan Kayu Matoa

Balok Kayu Matoa
Paku
Pekerja
Tukang
Kepala Tukang
Mandor

5 1 M3 Urugan Pasir
1.20 M3 Pasir Urug
0.30 H.O Pekerja
0.01 H.O Mandor

8
a.

b.

M3
M3
Zak
H.O
H.O
H.O
H.O

Kerikil
Pasir
Semen
Pekerja
Mandor
Tukang Batu
Kepala Tukang

130,000.00
130,000.00
60,000.00
37,500.00
75,000.00
60,000.00
67,500.00

106,600.00
65,000.00
245,400.00
225,000.00
22,500.00
30,000.00
3,375.00
697,875.00

1 M3 Beton Bertulang 1 : 2 : 3
1 M3 Beton Tanpa Tulang
0.82 M3
0.54 M3
6.40 Zak
6.00 H.O
0.30 H.O
1.00 H.O
0.10 H.O

Kerikil
Pasir
Semen
Pekerja
Mandor
Tukang Batu
Kepala Tukang

130,000.00
130,000.00
60,000.00
37,500.00
75,000.00
60,000.00
67,500.00

106,600.00
70,200.00
384,000.00
225,000.00
22,500.00
60,000.00
6,750.00
875,050.00

12,560.00
8,860.00

1,381,600.00
17,720.00

Besi Beton
110.00
2.00

Kg
Kg

Besi Beton
Kawat Ikat

6.75 H.O Tukang Besi

2.25 H.O Kepala Tukang
6.75 H.O Pekerja
c.

60,000.00
67,500.00
37,500.00

405,000.00
151,875.00
253,125.00
2,209,320.00

1,850,000.00
16,560.00
60,000.00
67,500.00
37,500.00
75,000.00

740,000.00
66,240.00
300,000.00
33,750.00
75,000.00
7,500.00
1,222,490.00
4,306,860.00

130,000.00
37,500.00
75,000.00

156,000.00
56,250.00
5,625.00
217,875.00

Bekisting
0.40
4.00
5.00
0.50
2.00
0.10

M3
Kg
H.O
H.O
H.O
H.O

Papan Kayu Kelas II

Paku
Tukang
Kepala Tukang
Pekerja
Mandor

1 M3 Beton Bertulang Untuk 1 Lantai (a + b + c)

9 1 M3 Pasang Batu Kosong
1.20 M3 Batu Kali
1.50 H.O Pekerja
0.08 H.O Mandor
10

1 M3 Pasang Batu Kali 1 : 4

1.20
3.26
0.52
3.60
1.20
0.12
0.18

M3
M3
H.O
H.O
H.O
H.O
H.O

Batu Kali
Semen
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor

130,000.00
60,000.00
130,000.00
37,500.00
60,000.00
67,500.00
75,000.00

156,000.00
195,600.00
67,860.00
135,000.00
72,000.00
8,100.00
13,500.00
648,060.00

1 M2 Pasangan Batu Tela 1 : 3

200.00 Bh
2.53 M3
0.28 Zak
4.50 H.O
1.50 H.O
0.15 H.O
0.23 H.O

Batu Tela
Pasir
Semen
Pekerja
Tukang Batu
Kepala Tukang
Mandor

1,300.00
130,000.00
60,000.00
37,500.00
60,000.00
67,500.00
75,000.00

260,000.00
328,640.00
16,800.00
168,750.00
90,000.00
10,125.00
16,875.00
891,190.00

12 1 M2 Pasangan Batu Tela 1 : 4

200.00 Bh
2.12 M3
0.28 Zak
4.50 H.O
1.50 H.O
0.15 H.O
0.23 H.O

Batu Tela
Pasir
Semen
Pekerja
Tukang Batu
Kepala Tukang
Mandor

1,300.00
130,000.00
60,000.00
37,500.00
60,000.00
67,500.00
75,000.00

260,000.00
275,600.00
16,800.00
168,750.00
90,000.00
10,125.00
16,875.00
838,150.00

13 1 M2 Plesteran 10 mm 1 : 2
0.14
0.01
1.50
0.15
4.50
0.23

Semen
Pasir Pasang
Tukang Batu
Kepala Tukang
Pekerja
Mandor

60,000.00
130,000.00
60,000.00
67,500.00
37,500.00
75,000.00

8,400.00
1,482.00
90,000.00
10,125.00
168,750.00
16,875.00
295,632.00

60,000.00
130,000.00
37,500.00

7,800.00
2,717.00
13,500.00

11

Zak
M3
H.O
H.O
H.O
H.O

14 1 M2 Plesteran 15 mm 1 : 4
0.13 Zak Semen
0.02 M3 Pasir Pasang
0.36 H.O Pekerja

0.12 H.O Tukang Batu

0.01 H.O Kepala Tukang
0.02 H.O Mandor

60,000.00
67,500.00
75,000.00

7,200.00
810.00
1,350.00
33,377.00

15 1 M2 Pasang Keramik Ukuran 30 x30 cm

11.00 Bh Keramik 30 x 30
0.03 M3 Pasir Pasang
0.03 Zak Semen
0.50 H.O Pekerja
0.25 H.O Tukang Batu
0.03 H.O Kepala Tukang
0.03 H.O Mandor

5,458.00
130,000.00
60,000.00
37,500.00
60,000.00
67,500.00
75,000.00

60,038.00
4,160.00
2,040.00
18,750.00
15,000.00
1,687.50
1,875.00
103,550.50

16 1 M2 Pasang Dinding Porselin KM/WC 11 x 11 cm

82.00 Bh Ubin Porselin
0.15 Zak Semen
0.01 M3 Pasir Pasang
0.20 Kg Semen Putih
0.50 H.O Pekerja
1.00 H.O Tukang Batu
0.10 H.O Kepala Tukang
0.08 H.O Mandor

568.00
60,000.00
130,000.00
5,560.00
37,500.00
60,000.00
67,500.00
75,000.00

46,576.00
9,120.00
1,300.00
1,112.00
18,750.00
60,000.00
6,750.00
5,625.00
149,233.00

17 1 M2 Pasang Keramik Lantai KM/WC 20 x 20 cm

25.00 Bh Keramik 20 x 20 cm
0.03 M3 Pasir Pasang
0.03 Zak Semen
0.50 H.O Pekerja
0.25 H.O Tukang Batu
0.03 H.O Kepala Tukang
0.03 H.O Mandor

2,206.00
130,000.00
60,000.00
37,500.00
60,000.00
67,500.00
75,000.00

55,150.00
4,160.00
2,040.00
18,750.00
15,000.00
1,687.50
1,875.00
98,662.50

18 1 M3 Rangka Kap Kayu Besi 5/10

1.10 M3
6.00 Kg
8.00 H.O
24.00 H.O
2.40 H.O
0.40 H.O

Kayu Besi
Paku
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

2,350,000.00
16,560.00
37,500.00
60,000.00
67,500.00
75,000.00

2,585,000.00
99,360.00
300,000.00
1,440,000.00
162,000.00
30,000.00
4,616,360.00

19 1 M3 Gording Kayu Matoa 5/10

0.01 M3
0.25 Kg
0.10 H.O
0.15 H.O
0.01 H.O

Kayu Matoa
Paku
Tukang Kayu
Pekerja
Mandor

1,850,000.00
16,560.00
60,000.00
37,500.00
75,000.00

9,250.00
4,140.00
6,000.00
5,625.00
375.00
25,390.00

53,033.83
27,560.00
37,500.00
60,000.00
67,500.00
75,000.00

46,139.43
689.00
3,750.00
12,000.00
1,350.00
375.00
64,303.43

2,350,000.00

51,700.00

20 1 M2 Pasang Atap Seng Gelombang BJ LS 30

0.87 Lbr Seng Gelombang BJ LS 3
0.03 Kg Paku Seng
0.10 H.O Pekerja
0.20 H.O Tukang
0.02 H.O Kepala Tukang
0.01 H.O Mandor
21 1 M2 Papan Listplank Kayu Besi
0.02 M3

Papan Kayu Besi

0.20
1.80
0.10
0.60
0.03

Kg
H.O
H.O
H.O
H.O

Paku
Tukang Kayu
Kepala Tukang
Pekerja
Mandor

22 10 M1 Pasang Bubungan Seng Plat BJ LS 30

3.80 Lbr Seng Plat BJLS 30
0.20 Kg Paku Seng
0.04 M3 Papan Kayu Matoa
0.25 H.O Tukang Kayu
0.03 H.O Kepala Tukang
0.25 H.O Pekerja
0.00 H.O Mandor

16,560.00
60,000.00
67,500.00
37,500.00
75,000.00

3,312.00
108,000.00
6,750.00
22,500.00
2,250.00
194,512.00

53,033.83
27,560.00
1,850,000.00
60,000.00
67,500.00
37,500.00
75,000.00

201,528.55
5,512.00
74,000.00
15,000.00
1,687.50
9,375.00
225.00
307,328.05

46,267.00
1,850,000.00
16,560.00
19,860.00
60,000.00
67,500.00
37,500.00
75,000.00

15,545.71
31,450.00
3,312.00
397.20
48,000.00
5,400.00
10,500.00
1,050.00
115,654.91

25,000.00
16,560.00
37,500.00
60,000.00
67,500.00
75,000.00

6,250.00
331.20
3,750.00
9,000.00
1,012.50
112.50
20,456.20

2,350,000.00
16,560.00
37,500.00
60,000.00
67,500.00
75,000.00

2,585,000.00
3,312.00
450,000.00
2,160,000.00
243,000.00
45,000.00
5,486,312.00

23 1 M3 Plafond Tripleks
0.34
0.02
0.20
0.02
0.80
0.08
0.28
0.01

Lbr
M3
Kg
Kg
H.O
H.O
H.O
H.O

Tripleks 3 mm
Kayu Matoa
Paku Campur
Paku Tripleks
Tukang Kayu
Kepala Tukang
Pekerja
Mandor

24 1 M2 List Profil Plafond

0.25
0.02
0.10
0.15
0.02
0.00

Btg
Kg
H.O
H.O
H.O
H.O

List Profil Plafond

Paku Campur
Pekerja
Tukang
Kepala Tukang
Mandor

25

1 M3 Pekerjaan Kusen Kayu Besi 5/10

1.10 M3 Kayu Besi
0.20 Kg Paku
12.00 H.O Pekerja
36.00 H.O Tukang Kayu
3.60 H.O Kepala Tukang
0.60 H.O Mandor

26 1 M2 Daun Pintu Panel

27

0.04
0.50
7.50
0.75
0.13

M3
H.O
H.O
H.O
H.O

Papan Kayu Besi

Pekerja
Tukang Kayu
Kepala Tukang
Mandor

2,350,000.00
37,500.00
60,000.00
67,500.00
75,000.00

91,650.00
18,750.00
450,000.00
50,625.00
9,375.00
620,400.00

0.02
0.20
1.80
0.10
0.60
0.03

M3
Kg
H.O
H.O
H.O
H.O

Papan Kayu Besi

Paku
Tukang Kayu
Kepala Tukang
Pekerja]
Mandor

2,350,000.00
16,560.00
60,000.00
67,500.00
37,500.00
75,000.00

51,700.00
3,312.00
108,000.00
6,750.00
22,500.00
2,250.00
194,512.00

Jalusi Kayu Besi

28 1 M2 Kaca Mati

0.80
0.03
2.00
6.00
0.60
0.15

M2
M3
H.O
H.O
H.O
H.O

Kaca Bening (5 mm)

Rangka Kayu Besi
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

173,600.00
2,350,000.00
37,500.00
60,000.00
67,500.00
75,000.00

138,880.00
58,750.00
75,000.00
360,000.00
40,500.00
11,250.00
684,380.00

13,800.00
60,000.00
67,500.00

13,800.00
6,000.00
675.00
20,475.00

1.00 Unt Kunci Pintu Merek Yale

0.25 H.O Tukang Kayu
0.03 H.O Kepala Tukang

71,600.00
60,000.00
67,500.00

71,600.00
15,000.00
1,687.50
88,287.50

1.00 Unt Grendel

0.10 H.O Tukang Kayu
0.01 H.O Kepala Tukang

16,550.00
60,000.00
67,500.00

16,550.00
6,000.00
675.00
23,225.00

1 M2 Pengecatan Dinding
0.45 Kg Cat Dinding
0.15 H.O Tukang Cat
0.10 H.O Pekerja
0.05 H.O Mandor

6,935.00
60,000.00
37,500.00
75,000.00

3,120.75
9,000.00
3,750.00
3,750.00
19,620.75

33 1 M2 Pengecatan Plafond
0.23 Kg Cat Dinding
0.11 H.O Tukang Cat
0.08 H.O Pekerja
0.00 H.O Mandor

6,935.00
60,000.00
37,500.00
75,000.00

1,560.38
6,780.00
2,812.50
300.00
11,452.88

30,860.00
22,060.00
3,310.00
22,060.00
60,000.00
67,500.00
75,000.00

7,715.00
7,721.00
1,655.00
3,309.00
21,000.00
2,025.00
375.00
43,800.00

8,350.00
2,756.00
2,260.00
335.00
60,000.00
45,000.00
38,600.00

8,350.00
27,560.00
22,600.00
1,340.00
60,000.00
45,000.00
38,600.00
203,450.00

11,120.00
2,756.00
2,260.00
335.00

11,120.00
27,560.00
22,600.00
1,340.00

29 Satu Pasang Engsel Pintu

1.00 Psg Engsel Pintu Ring Nilon
0.10 H.O Tukang Kayu
0.01 H.O Kepala Tukang
30 1 Paket Kunci Pintu

31 1 Paket Grendel Pintu

32

34 1 M2 Pengecatan Kayu
0.25 Kg Cat Minyak
0.35 Lt Minyak Cat
0.50 Lbr Amplas Kayu
0.15 Kg Dempul
0.35 H.O Tukang Kayu
0.03 H.O Kepala Tukang
0.01 H.O Mandor
35

1 Titik Pasang Lampu TL 10 Watt

1.00 Bh
10.00 M1
10.00 M1
4.00 Bh
1.00 H.O
1.00 H.O
1.00 Bh

36 1 Titik Pasang Lampu TL 20 Watt

1.00 Bh
10.00 M1
10.00 M1
4.00 Bh

Lampu TL 10 Watt
Kabel NGA
Pipa Paralon 1/4"
Isolator
Tukang Listrik
Instalasi
Box Lampu TL 10 Watt

Lampu TL 20 Watt
Kabel NGA
Pipa Paralon 1/4"
Isolator

1.00 H.O Tukang Listrik

1.00 H.O Instalasi
1.00 Bh Box Lampu TL 20 Watt
37

1 Titik Pasang Lampu Pijar 60 Watt

1.00 Bh Lampu Pijar 60 watt
10.00 M1 Kabel NGA
10.00 M1 Pipa Paralond 1/4"
4.00 Bh Isolator
1.00 Bh Fiting
1.00 H.O Tukang Listrik
1.00 H.O Instalasi

38 1 Titik Pasang Saklar Ganda

1.00
10.00
10.00
0.75
0.25
0.08
0.00

60,000.00
45,000.00
49,620.00

60,000.00
45,000.00
49,620.00
217,240.00

5,560.00
2,756.00
2,260.00
335.00
3,850.00
60,000.00
45,000.00

5,560.00
27,560.00
22,600.00
1,340.00
3,850.00
60,000.00
45,000.00
165,910.00

Bh
M1
M1
H.O
H.O
H.O
H.O

Saklar Ganda
Kabel Listrik
Pipa Paralon 1/4"
Tukang Listrik
Pekerja
Kepala Tukang
Mandor

16,620.00
2,756.00
2,260.00
60,000.00
37,500.00
67,500.00
75,000.00

16,620.00
27,560.00
22,600.00
45,000.00
9,375.00
5,062.50
187.50
126,405.00

39 1 Titik Pasang Saklar Tunggal

1.00 Bh
10.00 M1
10.00 M1
0.75 H.O
0.25 H.O
0.08 H.O
0.00 H.O

Saklar Tunggal
Kabel Listrik
Pipa Paralon 1/4"
Tukang Listrik
Pekerja
Kepala Tukang
Mandor

8,310.00
2,756.00
2,260.00
60,000.00
37,500.00
67,500.00
75,000.00

8,310.00
27,560.00
22,600.00
45,000.00
9,375.00
5,062.50
187.50
118,095.00

40 1 Titik Pasang Stop Kontak

1.00
10.00
10.00
0.75
0.25
0.08
0.00

Stop Kontak
Kabel Listrik
Pipa Paralon 1/4"
Tukang Listrik
Pekerja
Kepala Tukang
Mandor

16,560.00
2,756.00
2,260.00
60,000.00
37,500.00
67,500.00
75,000.00

16,560.00
27,560.00
22,600.00
45,000.00
9,375.00
5,062.50
187.50
126,345.00

30,000.00
4,306,860.00
838,150.00
86,537.00
93,777.00
18,730.00
130,000.00
60,000.00

300,000.00
1,098,249.30
3,352,600.00
86,537.00
46,888.50
18,730.00
130,000.00
120,000.00
5,153,004.80

Bh
M1
M1
H.O
H.O
H.O
H.O

41 1 Unit Septictank + Peresapan

10.00 M3
0.26 M3
4.00 M2
1.00 M1
0.50 M1
1.00 Bh
1.00 M3
2.00 Kg

Galian Tanah
Pas. Beton Bertulang 1:2:
Pas. Batu Tela 1 : 4
Pipa PVC DIA 4"
Pipa GIP DIA 2"
TEE GIP 2"
Kerikil Besar + Kecil
Ijuk

PERHITUNGAN BOBOT
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

JENIS PEKERJAAN
Pek. Pembersihan
Pek. Pemasangan Bowplank
Pek. Galian Tanah Pondasi
Pek. Tanah Pondasi + Urugan Sirtu
Pek. Pondasi
Pek. Cor Beton Sloof 15/20 1 : 2 : 3
Pek. Cor Beton Kolom Praktis 10/10 1 : 2 : 3
Pek. Cor Beton Ring Balk 15/20 1: 2 : 3
Pek. Pasangan Batu Tela 1:4
Pek. Plesteran
Pek. Beton Rabat 1 : 3 : 5
Pek. Pasangan Keramik Lantai 30 x 30
Pek. Atap
Pek. Plapond
Pek. Kusen Kayu Besi
Pek. Pintu dan Jendela
Pek. Penggantung
Pek. Pengecatan
Pek. Instalasi Listrik
Pek. Sanitary
Pek. Pembersihan
TOTAL

HARGA
BOBOT DURASI SIMBOL
Rp 2,436,000.00
1.113%
2
A
Rp 1,743,746.40
0.797%
1
B
Rp 1,189,440.00
0.544%
3
C
Rp
738,360.00
0.337%
3
D
Rp 10,005,111.38
4.573%
4
E
Rp 5,814,261.00
2.657%
3
F
Rp 5,426,643.60
2.480%
3
G
Rp 6,718,701.60
3.071%
3
H
Rp 107,815,425.25 49.276%
4
I
Rp 7,145,473.52
3.266%
4
J
Rp 1,221,281.25
0.558%
2
K
Rp 5,850,603.25
2.674%
3
L
Rp 16,412,841.56
7.501%
4
M
Rp 13,173,279.56
6.021%
3
N
Rp 2,461,708.19
1.125%
2
O
Rp 11,453,721.80
5.235%
3
P
Rp
548,425.00
0.251%
1
Q
Rp 5,258,399.80
2.403%
3
R
Rp
3,411,060.00
1.559%
2
S
Rp 7,539,512.80
3.446%
3
T
Rp 2,436,000.00
1.113%
2
U
Rp 218,799,995.96 100.000%

NETWORK PLANNING DIAGRAM

13
26

K
2

15
28

L
3

18
31

T
3

21
34

D 3
0
0

A
2

2
2

B
1

3
3

C
3

6
6

E
4

10
10
F 3

15
17

26
34

O2
13
13

36
36

S2
I
4

17
17

G3

H
3

20
20

M
4

24
24

U 2
J
4

31
31

R
3

34
34

N 3
16
17

27
27

Q
1

28
28

P
3

31
31

BARCAHAD
NO
JENIS PEKERJAAN
1 Pek. Pembersihan

Rp

HARGA
2,436,000.00

BOBOT BOBOT DURASI SIMBOL START

1
2
1.113%
1.113
2
A
0
0.56 0.56
0.56 0.56
0.797%
0.797
1
B
2

2 Pek. Pemasangan Bowplank

Rp

1,743,746.40

3 Pek. Galian Tanah Pondasi

Rp

1,189,440.00

0.544%

0.544

4 Pek. Tanah Pondasi + Urugan Sirtu

Rp

738,360.00

0.337%

0.337

10

5 Pek. Pondasi

Rp

10,005,111.38

4.573%

4.573

6 Pek. Cor Beton Sloof 15/20 1 : 2 : 3

Rp

5,814,261.00

2.657%

2.657

10

7 Pek. Cor Beton Kolom Praktis 10/10 1 : 2 : 3

Rp

5,426,643.60

2.480%

2.480

13

8 Pek. Cor Beton Ring Balk 15/20 1: 2 : 3

Rp

6,718,701.60

3.071%

3.071

17

9 Pek. Pasangan Batu Tela 1:4

Rp 107,815,425.25

49.276%

49.276

13

10 Pek. Plesteran

Rp

7,145,473.52

3.266%

3.266

24

11 Pek. Beton Rabat 1 : 3 : 5

Rp

1,221,281.25

0.558%

0.558

13

12 Pek. Pasangan Keramik Lantai 30 x 30

Rp

5,850,603.25

2.674%

2.674

15

13 Pek. Atap

Rp 16,412,841.56

7.501%

7.501

20

14 Pek. Plapond

Rp 13,173,279.56

6.021%

6.021

24

15 Pek. Kusen Kayu Besi

Rp

2,461,708.19

1.125%

1.125

13

16 Pek. Pintu dan Jendela

Rp

11,453,721.80

5.235%

5.235

28

17 Pek. Penggantung

Rp

548,425.00

0.251%

0.251

27

18 Pek. Pengecatan

Rp

5,258,399.80

2.403%

2.403

31

19 Pek. Instalasi Listrik

Rp

3,411,060.00

1.559%

1.559

24

20 Pek. Sanitary

Rp

7,539,512.80

3.446%

3.446

18

21 Pek. Pembersihan

Rp

2,436,000.00

1.113%

1.113

34

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

0.8
0.8
0.18 0.18 0.18
0.18 0.18 0.18
0.11 0.11 0.11
0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
1.14 1.14 1.14 1.14
1.14 1.14 1.14 1.14
0.89 0.89 0.89
0.89 0.89 0.89
0.83 0.83 0.83
0.62 0.62 0.62 0.62
1
1
12
12

12
12

12
12

1
1

1
1

12
12
0.82 0.82 0.82 0.82
0.47 0.47 0.47 0.47 0.47 0.47 0.47

0.28 0.28
0.28 0.28
0.89 0.89 0.89
0.89 0.89 0.89
1.88 1.88 1.88 1.88
1.88 1.88 1.88 1.88
2
2

2
2

2
2

0.56 0.56
0.28 0.28 0.28 0.28
1.74 1.74 1.74
1.74 1.74 1.74
0.25
0.25
0.8 0.8 0.8
0.8 0.8 0.8
0.78 0.78
0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16
1.15 1.15 1.15
1.15 1.15 1.15

TOTAL

0.56 0.56
0.56 0.56

Rp 218,799,995.96 100.000%
1

JUMLAH EARLY TIME

KOMULATIF
JUMLAH LATE TIME
KOMULATIF

10

11

12

13

14

15

16

17

0.56 0.56 0.8 0.18 0.18 0.18 1.14 1.14 1.14 1.14
0 0.56 1.11 1.91 2.09 2.27 2.45 3.6 4.74 5.88
7

1
8

1
9

1
10

14
24

14
38

14
52

0.56 0.56 0.8 0.18 0.18 0.18 1.14 1.14 1.14 1.14 0.91 0.91 0.91
0 0.56 1.11 1.91 2.09 2.27 2.45 3.6 4.74 5.88
7 7.93 8.84 9.75

13
23

13
36

13
49

18

24

25

26

31

32

33

34

13 1.91 2.17 2.17

65
67
69 72

3 1.88 1.88 1.88

75
76 78
80

3.6
84

3.6 3.07 0.82 1.74 1.74 1.74

87
90
91 93
95
96

0.8
97

0.8
98

0.8 0.56 0.56

99
99 100

13
63

1.9
68

1
64

19

1
65

20

1
66

21

22

1.9
70

23

1.9
72

27

1.9 2.65 2.65 3.16

73
76 79
82

28

29

30

35

36

0.9 3.26 3.26 3.26 2.11 2.11 2.11 0.56 0.56

83 86
89
93 95
97
99
99 100