Akudu

NO. URAIAN PEKERJAAN SAT.
PEKERJAAN STRUKTUR
1 Pek. Kolom Struktur Type K1 40x30, Elevasi +5,00 s. d. +9,00
• Baja Tulangan, BJTD fy 400MPa, D16 kg
• Bekisting Kolom m2
• Cor Beton, Ready Mix K-300 m3
4 Pek. Balok Struktur Type B1 30x60, Elevasi +9,00
• Bekisting Balok m2
5 Pek. Balok Struktur Type B2 30x50, Elevasi +6,72 dan +9,00
8 Pek. Balok Struktur Type B5 20x30 Elevasi +9.00
9 Pek. Balok Struktur Type B6 15x30 Elevasi +6,72 dan +9.00
10 Plate, t = 10 mm kg
11 Gussat Plate, t = 8 mm kg
12 Angkur Baut D19, HTB bh
13 Mur+Ring D19, HTB bh
14 Baut+Mur+Ring D19, HTB untuk Gussat Plate bh
15 Baja Profil Siku 90.90.7 kg
17 Baut+Mur+Ring D16 bh
18 Pek. Balok Baja Profil WF 400.200.8.13 Elevasi +5,00 kg
21 Pek. Balok Baja Profil WF 200.100.5,5.8 Elevasi +5,00 kg
22 Plat Stepner, t = 8 mm kg
23 Pek. Plat Lantai, t = 13 cm Elevasi, +9.00
• Baja Tulangan, BJTP fy 240MPa, d10 kg
• Bekisting Plat m2
• Tulangan Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr) kg
Mutu Baja U50 (Double Layer)
• Begisting Plat, Metal Sheet m2
• Cor Beton, Ready Mix fc' 26,4 Mpa, K-300 m3
25 Pek. Pasang Stud Shear Connector bh
Prestasi Minggu Lalu Prestasi Minggu ini
VOL. BOBOT Progress Bobot Progress
(%) (%) (%) (%)
213.08 0.28 0.000 65

55.66 0.07 0.000 65
11.20 0.22 0.000 0
0.96 0.13 0.000 0
836.45 1.09 0.000 65

226.28 0.29 0.000 65
38.40 0.76 0.000 0
3.78 0.51 0.000 0
3,173.18 4.14 0.000 40

785.38 1.02 0.000 40
134.40 2.66 0.000 0
11.76 1.60 0.000 0
1,222.48 1.59 0.000 0

576.62 0.75 0.000 0
72.17 1.88 0.000 0
8.21 1.11 0.000 0
1,101.79 1.44 0.000 0

487.20 0.64 0.000 0
56.99 1.49 0.000 0
6.08 0.83 0.000 0
1,385.53 1.81 0.000 0

618.42 0.81 0.000 0
89.50 2.34 0.000 0
8.36 1.14 0.000 0
287.38 0.37 0.000 0

180.63 0.24 0.000 0
23.68 0.62 0.000 0
1.73 0.23 0.000 0
382.50 0.50 0.000 0
308.85 0.40 0.000 0
36.50 0.95 0.000 0
2.30 0.31 0.000 0
606.49 0.79 0.000 0

736.65 0.96 0.000 0
66.98 1.75 0.000 0
3.49 0.47 0.000 0
67.25 0.18 0.000 0
6.65 0.02 0.000 0
104.00 2.22 0.000 0
104.00 0.70 0.000 0
24.00 0.28 0.000 0
18.41 0.05 0.000 0
12.09 0.03 0.000 0
46.00 0.50 0.000 0
1,056.00 2.83 0.000 0
595.20 1.60 0.000 0
59.20 0.16 0.000 0
681.60 1.83 0.000 0
176.45 0.47 0.000 0
17,145.00 21.09 0.000 0

317.52 9.65 0.000 0
51.63 7.01 0.000 0
1,730.12 2.99 0.000 0
112.00 5.11 0.000 0

13.44 1.83 0.000 0
107.00 0.85 0.000 0
95.58 -
Prestasi Minggu ini Prestasi s/d Minggu Ini
Bobot Progress Bobot
(%) (%) (%)
0.181 65 0.181
0.047 65 0.047
0.000 0.000
0.000 0.000
0.709 65 0.709
0.192 65 0.192
0.000 0.000
0.000 0.000
1.654 40 1.654
0.409 40 0.409
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
3.19 3.19
-
-
-
PEKERJAAN STRUKTUR
(%) (%) (%) (%)
213.08 0.28 65 0.181 0

55.66 0.07 65 0.047 0
11.20 0.22 0.000 0
0.96 0.13 0.000 0
836.45 1.09 65 0.709 0

226.28 0.29 65 0.192 0
38.40 0.76 0.000 0
3.78 0.51 0.000 0
3,173.18 4.14 40 1.654 25

785.38 1.02 40 0.409 25
134.40 2.66 0.000 0
11.76 1.60 0.000 0
1,222.48 1.59 0.000 0

576.62 0.75 0.000 0
72.17 1.88 0.000 0
8.21 1.11 0.000 0
1,101.79 1.44 0.000 0

487.20 0.64 0.000 0
56.99 1.49 0.000 0
6.08 0.83 0.000 0
1,385.53 1.81 0.000 0

618.42 0.81 0.000 0
89.50 2.34 0.000 0
8.36 1.14 0.000 0
287.38 0.37 0.000 0

180.63 0.24 0.000 0
23.68 0.62 0.000 0
1.73 0.23 0.000 0
382.50 0.50 0.000 0

308.85 0.40 0.000 0
36.50 0.95 0.000 0
2.30 0.31 0.000 0
606.49 0.79 0.000 0

736.65 0.96 0.000 0
66.98 1.75 0.000 0
3.49 0.47 0.000 0
67.25 0.18 0.000 0
6.65 0.02 0.000 0
104.00 2.22 0.000 0
104.00 0.70 0.000 0
24.00 0.28 0.000 0
18.41 0.05 0.000 0
12.09 0.03 0.000 0
46.00 0.50 0.000 0
1,056.00 2.83 0.000 50
595.20 1.60 0.000 50
59.20 0.16 0.000 50
681.60 1.83 0.000 50
176.45 0.47 0.000 50
17,145.00 21.09 0.000 35

317.52 9.65 0.000 15
51.63 7.01 0.000 0
1,730.12 2.99 0.000 0
112.00 5.11 0.000 0

13.44 1.83 0.000 0
107.00 0.85 0.000 0
95.58 3.19
(%) (%) (%)
0.000 65 0.181
0.000 65 0.047
0.000 0.000
0.000 0.000
0.000 65 0.709
0.000 65 0.192
0.000 0.000
0.000 0.000
1.034 65 2.688
0.256 65 0.665
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
1.415 50 1.415
0.798 50 0.798
0.079 50 0.079
0.913 50 0.913
0.236 50 0.236
7.383 35 7.383
1.448 15 1.448
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
13.56 16.75
PEKERJAAN STRUKTUR
(%) (%) (%) (%)
213.08 0.28 65 0.181 30

55.66 0.07 65 0.047 30
11.20 0.22 0.000 95
0.96 0.13 0.000 95
836.45 1.09 65 0.709 30

226.28 0.29 65 0.192 30
38.40 0.76 0.000 95
3.78 0.51 0.000 95
3,173.18 4.14 65 2.688 30

785.38 1.02 65 0.665 30
134.40 2.66 0.000 95
11.76 1.60 0.000 95
1,222.48 1.59 0.000 0

576.62 0.75 0.000 0
72.17 1.88 0.000 0
8.21 1.11 0.000 0
1,101.79 1.44 0.000 0

487.20 0.64 0.000 0
56.99 1.49 0.000 0
6.08 0.83 0.000 0
1,385.53 1.81 0.000 0

618.42 0.81 0.000 0
89.50 2.34 0.000 0
8.36 1.14 0.000 0
287.38 0.37 0.000 0

180.63 0.24 0.000 0
23.68 0.62 0.000 0
1.73 0.23 0.000 0
382.50 0.50 0.000 0

308.85 0.40 0.000 0
36.50 0.95 0.000 0
2.30 0.31 0.000 0
606.49 0.79 0.000 0

736.65 0.96 0.000 0
66.98 1.75 0.000 0
3.49 0.47 0.000 0
67.25 0.18 0.000 0
6.65 0.02 0.000 0
104.00 2.22 0.000 0
104.00 0.70 0.000 0
24.00 0.28 0.000 0
18.41 0.05 0.000 0
12.09 0.03 0.000 0
46.00 0.50 0.000 0
1,056.00 2.83 50 1.415 10
595.20 1.60 50 0.798 10
59.20 0.16 50 0.079 10
681.60 1.83 50 0.913 10
176.45 0.47 50 0.236 10
17,145.00 21.09 35 7.383 25

317.52 9.65 15 1.448 45
51.63 7.01 0.000 0
1,730.12 2.99 0.000 0
112.00 5.11 0.000 0

13.44 1.83 0.000 0
107.00 0.85 0.000 0
95.58 16.75
(%) (%) (%)
0.083 95 0.264
0.022 95 0.069
0.210 95 0.210
0.124 95 0.124
0.327 95 1.036
0.088 95 0.280
0.722 95 0.722
0.488 95 0.488
1.241 95 3.929
0.307 95 0.972
2.526 95 2.526
1.518 95 1.518
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.283 60 1.698
0.160 60 0.957
0.016 60 0.095
0.183 60 1.096
0.047 60 0.284
5.273 60 12.656
4.343 60 5.790
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.000 0.000
17.96 34.71
PEKERJAAN STRUKTUR
(%) (%) (%) (%)
213.08 0.28 95 0.264 0

55.66 0.07 95 0.069 0
11.20 0.22 95 0.210 0
0.96 0.13 95 0.124 0
836.45 1.09 95 1.036 0

226.28 0.29 95 0.280 0
38.40 0.76 95 0.722 0
3.78 0.51 95 0.488 0
3,173.18 4.14 95 3.929 0

785.38 1.02 95 0.972 0
134.40 2.66 95 2.526 0
11.76 1.60 95 1.518 0
1,222.48 1.59 0.000 65

576.62 0.75 0.000 65
72.17 1.88 0.000 0
8.21 1.11 0.000 0
1,101.79 1.44 0.000 65

487.20 0.64 0.000 65
56.99 1.49 0.000 0
6.08 0.83 0.000 0
1,385.53 1.81 0.000 65

618.42 0.81 0.000 65
89.50 2.34 0.000 0
8.36 1.14 0.000 0
287.38 0.37 0.000 65

180.63 0.24 0.000 65
23.68 0.62 0.000 0
1.73 0.23 0.000 0
382.50 0.50 0.000 65

308.85 0.40 0.000 65
36.50 0.95 0.000 0
2.30 0.31 0.000 0
606.49 0.79 0.000 65

736.65 0.96 0.000 65
66.98 1.75 0.000 0
3.49 0.47 0.000 0
67.25 0.18 0.000 50
6.65 0.02 0.000 50
104.00 2.22 0.000 50
104.00 0.70 0.000 50
24.00 0.28 0.000 50
18.41 0.05 0.000 50
12.09 0.03 0.000 50
46.00 0.50 0.000 50
1,056.00 2.83 60 1.698 5
595.20 1.60 60 0.957 5
59.20 0.16 60 0.095 5
681.60 1.83 60 1.096 5
176.45 0.47 60 0.284 5
17,145.00 21.09 60 12.656 5

317.52 9.65 60 5.790 5
51.63 7.01 0.000 0
1,730.12 2.99 0.000 65
112.00 5.11 0.000 65

13.44 1.83 0.000 0
107.00 0.85 0.000 0
95.58 34.71
(%) (%) (%)
0.000 95 0.264
0.000 95 0.069
0.000 95 0.210
0.000 95 0.124
0.000 95 1.036
0.000 95 0.280
0.000 95 0.722
0.000 95 0.488
0.000 95 3.929
0.000 95 0.972
0.000 95 2.526
0.000 95 1.518
1.036 65 1.036
0.489 65 0.489
0.000 0.000
0.000 0.000
0.933 65 0.933
0.413 65 0.413
0.000 0.000
0.000 0.000
1.174 65 1.174
0.524 65 0.524
0.000 0.000
0.000 0.000
0.243 65 0.243
0.153 65 0.153
0.000 0.000
0.000 0.000
0.324 65 0.324
0.262 65 0.262
0.000 0.000
0.000 0.000
0.514 65 0.514
0.624 65 0.624
0.000 0.000
0.000 0.000
0.090 50 0.090
0.009 50 0.009
1.108 50 1.108
0.348 50 0.348
0.139 50 0.139
0.025 50 0.025
0.016 50 0.016
0.252 50 0.252
0.141 65 1.839
0.080 65 1.037
0.008 65 0.103
0.091 65 1.187
0.024 65 0.307
1.055 65 13.711
0.483 65 6.273
0.000 0.000
1.945 65 1.945
3.319 65 3.319
0.000 0.000
0.000 0.000
15.82 50.54
PEKERJAAN STRUKTUR
(%) (%) (%) (%)
213.08 0.28 95 0.264 5

55.66 0.07 95 0.069 5
11.20 0.22 95 0.210 5
0.96 0.13 95 0.124 5
836.45 1.09 95 1.036 5

226.28 0.29 95 0.280 5
38.40 0.76 95 0.722 5
3.78 0.51 95 0.488 5
3,173.18 4.14 95 3.929 5

785.38 1.02 95 0.972 5
134.40 2.66 95 2.526 5
11.76 1.60 95 1.518 5
1,222.48 1.59 0.000 100

576.62 0.75 0.000 100
72.17 1.88 0.000 100
8.21 1.11 0.000 100
1,101.79 1.44 0.000 100

487.20 0.64 0.000 100
56.99 1.49 0.000 100
6.08 0.83 0.000 100
1,385.53 1.81 0.000 100

618.42 0.81 0.000 100
89.50 2.34 0.000 100
8.36 1.14 0.000 100
287.38 0.37 0.000 100

180.63 0.24 0.000 100
23.68 0.62 0.000 100
1.73 0.23 0.000 100
382.50 0.50 0.000 100

308.85 0.40 0.000 100
36.50 0.95 0.000 100
2.30 0.31 0.000 100
606.49 0.79 0.000 100

736.65 0.96 0.000 100
66.98 1.75 0.000 100
3.49 0.47 0.000 100
67.25 0.18 0.000 100
6.65 0.02 0.000 100
104.00 2.22 0.000 100
104.00 0.70 0.000 100
24.00 0.28 0.000 100
18.41 0.05 0.000 100
12.09 0.03 0.000 100
46.00 0.50 0.000 100
1,056.00 2.83 60 1.698 40
595.20 1.60 60 0.957 40
59.20 0.16 60 0.095 40
681.60 1.83 60 1.096 40
176.45 0.47 60 0.284 40
17,145.00 21.09 60 12.656 40

317.52 9.65 60 5.790 40
51.63 7.01 0.000 100
1,730.12 2.99 0.000 100
112.00 5.11 0.000 100

13.44 1.83 0.000 100
107.00 0.85 0.000 0
95.58 34.71
(%) (%) (%)
0.014 100 0.278

0.004 100 0.073
0.011 100 0.222
0.007 100 0.130
0.055 100 1.090

0.015 100 0.295
0.038 100 0.760
0.026 100 0.514
0.207 100 4.136

0.051 100 1.024
0.133 100 2.659
0.080 100 1.598
1.593 100 1.593

0.752 100 0.752
1.884 100 1.884
1.115 100 1.115
1.436 100 1.436

0.635 100 0.635
1.488 100 1.488
0.826 100 0.826
1.806 100 1.806

0.806 100 0.806
2.336 100 2.336
1.136 100 1.136
0.375 100 0.375

0.235 100 0.235
0.618 100 0.618
0.235 100 0.235
0.499 100 0.499

0.403 100 0.403
0.953 100 0.953
0.312 100 0.312
0.790 100 0.790

0.960 100 0.960
1.749 100 1.749
0.474 100 0.474
0.180 100 0.180
0.018 100 0.018
2.217 100 2.217
0.697 100 0.697
0.278 100 0.278
0.049 100 0.049
0.032 100 0.032
0.504 100 0.504
1.132 100 2.830
0.638 100 1.595
0.063 100 0.159
0.731 100 1.827
0.189 100 0.473
8.437 100 21.093

3.860 100 9.650
7.014 100 7.014
2.993 100 2.993
5.107 100 5.107

1.826 100 1.826
0.000 0.000
60.02 94.73
Rencana Biaya Pelaksanaan
Proyek : Pembangunan Gedung Kantor Sat Brimob

Pekerjaan : Struktur Atas (Lantai 2, Elevasi +5.00 s. d. +9,00)
Lokasi : Jl. WR Supratman Denpasar
No Uraian Simbol
A BIAYA LANGSUNG
I Pek. Kolom Struktur Type K1 40x30, Elevasi +5,00 s. d. +9,00
1 • Baja Tulangan, BJTD fy 400MPa, D16 A
2 • Baja Tulangan, BJTD fy 400MPa, D10 B
3 • Bekisting Kolom C
4 • Cor Beton, Ready Mix K-300 D
II Pek. Kolom Struktur Type K2 35x45, Elevasi +5,00 s. d. +9,00
1 • Baja Tulangan, BJTD fy 400MPa, D19 E
2 • Baja Tulangan, BJTD fy 400MPa, D10 F
3 • Bekisting Kolom G
4 • Cor Beton, Ready Mix K-300 H
III Pek. Kolom Struktur Type K3 35x35, Elevasi +5,00 s. d. +9,00
1 • Baja Tulangan, BJTD fy 400MPa, D19 I
2 • Baja Tulangan, BJTD fy 400MPa, D10 J
3 • Bekisting Kolom K
4 • Cor Beton, Ready Mix K-300 L
IV Pek. Balok Struktur Type B1 30x60, Elevasi +9,00
1 • Baja Tulangan, BJTD fy 400MPa, D19 M
2 • Baja Tulangan, BJTD fy 400MPa, D10 N
3 • Bekisting Balok O
4 • Cor Beton, Ready Mix K-300 P
V Pek. Balok Struktur Type B2 30x50, Elevasi +6,72 dan +9,00
1 • Baja Tulangan, BJTD fy 400MPa, D19 Q
2 • Baja Tulangan, BJTD fy 400MPa, D10 R
3 • Bekisting Balok S
4 • Cor Beton, Ready Mix K-300 T
VI Pek. Balok Struktur Type B3 25x50, Elevasi +9,00
1 • Baja Tulangan, BJTD fy 400MPa, D16 U
2 • Baja Tulangan, BJTD fy 400MPa, D10 V
3 • Bekisting Balok W
4 • Cor Beton, Ready Mix K-300 X
VII Pek. Balok Struktur Type B4 20x40, Elevasi +9,00
1 • Baja Tulangan, BJTD fy 400MPa, D16 Y
2 • Baja Tulangan, BJTD fy 400MPa, D10 Z
3 • Bekisting Balok AA
4 • Cor Beton, Ready Mix K-300 AB
VIII Pek. Balok Struktur Type B5 20x30 Elevasi +9.00
1 • Baja Tulangan, BJTD fy 400MPa, D13 AC
2 • Baja Tulangan, BJTD fy 400MPa, D10 AD
3 • Bekisting Balok AE
4 • Cor Beton, Ready Mix K-300 AF
IX Pek. Balok Struktur Type B6 15x30 Elevasi +6,72 dan +9.00
1 • Baja Tulangan, BJTD fy 400MPa, D13 AG
2 • Baja Tulangan, BJTD fy 400MPa, D10 AH
3 • Bekisting Balok AI
4 • Cor Beton, Ready Mix K-300 AJ
X Plate, t = 10 mm AK
XI Gussat Plate, t = 8 mm AL
XII Angkur Baut D19, HTB AM
XIII Mur+Ring D19, HTB AN
XIV Baut+Mur+Ring D19, HTB untuk Gussat Plate AO
XV Baja Profil Siku 90.90.7 AP
XVI Baja Profil Siku 75.75.6 AQ
XVII Baut+Mur+Ring D16 AR
XVIII Pek. Balok Baja Profil WF 400.200.8.13 Elevasi +5,00 AS
XIX Pek. Balok Baja Profil WF 350.175.7.11 Elevasi +5,00 AT
XX Pek. Balok Baja Profil WF 250.125.6.9 Elevasi +5,00 AU
XXI Pek. Balok Baja Profil WF 200.100.5,5.8 Elevasi +5,00 AV
XXII Plat Stepner, t = 8 mm AW
XXIII Pek. Plat Lantai, t = 13 cm Elevasi, +9.00
1 • Baja Tulangan, BJTP fy 240MPa, d10 AX
2 • Bekisting Plat AY
3 • Cor Beton, Ready Mix K-300 AZ
XXIV Pek. Plat Lantai, t = 12 cm Elevasi, +9.00
1 • Tulangan Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr) BA
2 Mutu Baja U50 (Double Layer)
3 • Begisting Plat, Metal Sheet BB
4 • Cor Beton, Ready Mix fc' 26,4 Mpa, K-300 BC
XXV Pek. Pasang Stud Shear Connector BD
TOTAL BIAYA LANGSUNG
BIAYA TIDAK LANGSUNG
1 Biaya Penyelesaian dan Persiapan
2 Biaya Umum Proyek
3 Biaya Tidak Langsung di Kantor
4 Biaya Pemasaran
TOTAL BIAYA TIDAK LANGSUNG
TOTAL BIAYA A + B
Satuan Volume Harga Satuan Jumlah Rp Bobot %
kg 213.08 10,700.00 2,279,995.95 0.28

kg 55.66 10,700.00 595,553.25 0.07
m2 11.20 162,400.00 1,818,880.00 0.22
m 3
0.96 1,115,300.00 1,070,688.00 0.13
kg 836.45 10,700.00 8,950,051.12 1.09

kg 226.28 10,700.00 2,421,161.29 0.29
m2 38.40 162,400.00 6,236,160.00 0.76
m 3
3.78 1,115,300.00 4,215,834.00 0.51
kg 3,173.18 10,700.00 33,953,019.49 4.14

kg 785.38 10,700.00 8,403,514.34 1.02
m2 134.40 162,400.00 21,826,560.00 2.66
m3 11.76 1,115,300.00 13,115,928.00 1.60
kg 1,222.48 10,700.00 13,080,539.12 1.59

kg 576.62 10,700.00 6,169,867.13 0.75
m2 72.17 214,300.00 15,465,602.40 1.88
m 3
8.21 1,115,300.00 9,152,374.86 1.11
kg 1,101.79 10,700.00 11,789,166.52 1.44

kg 487.20 10,700.00 5,213,023.81 0.64
m2 56.99 214,300.00 12,213,385.60 1.49
m 3
6.08 1,115,300.00 6,784,146.84 0.83
kg 1,385.53 10,700.00 14,825,178.13 1.81

kg 618.42 10,700.00 6,617,055.00 0.81
m2 89.50 214,300.00 19,178,992.80 2.34
m 3
8.36 1,115,300.00 9,326,138.60 1.14
kg 287.38 10,700.00 3,074,980.27 0.37

kg 180.63 10,700.00 1,932,780.28 0.24
m2 23.68 214,300.00 5,074,624.00 0.62
m3 1.73 1,115,300.00 1,927,238.40 0.23
kg 382.50 10,700.00 4,092,785.67 0.50

kg 308.85 10,700.00 3,304,675.48 0.40
m2 36.50 214,300.00 7,822,807.20 0.95
m3 2.30 1,115,300.00 2,563,405.52 0.31
kg 606.49 10,700.00 6,489,467.97 0.79

kg 736.65 10,700.00 7,882,148.75 0.96
m2 66.98 214,300.00 14,354,456.90 1.75
m 3
3.49 1,115,300.00 3,887,768.51 0.47
kg 67.25 22,000.00 1,479,420.56 0.18
kg 6.65 22,000.00 146,275.56 0.02
bh 104.00 175,000.00 18,200,000.00 2.22
bh 104.00 55,000.00 5,720,000.00 0.70
bh 24.00 95,000.00 2,280,000.00 0.28
kg 18.41 22,000.00 405,081.60 0.05
kg 12.09 22,000.00 266,006.40 0.03
bh 46.00 90,000.00 4,140,000.00 0.50
kg 1,056.00 22,000.00 23,232,000.00 2.83
kg 595.20 22,000.00 13,094,400.00 1.60
kg 59.20 22,000.00 1,302,400.00 0.16
kg 681.60 22,000.00 14,995,200.00 1.83
kg 176.45 22,000.00 3,881,873.26 0.47
kg 17,145.00 10,100.00 173,164,490.24 21.09

m2 317.52 249,500.00 79,222,175.63 9.65
m 3
51.63 1,115,300.00 57,583,650.00 7.01
kg 1,730.12 14,200.00 24,567,704.00 2.99
m2 112.00 374,300.00 41,921,600.00 5.11

m 3
13.44 1,115,300.00 14,989,632.00 1.83
bh 107.00 65,000.00 6,955,000.00 0.85
784,656,864.43 95.58
hr 30.00 8,700,000.00 1.06

hr 30.00 20,348,800.00 2.48
hr 30.00 6,036,000.00 0.74
hr 30.00 1,203,200.00 0.15
36,288,000 4.42
820,944,864 100.00
RENCANA ANGGARAN BIAYA

No Uraian Simbol Satuan
A BIAYA LANGSUNG
1 • Baja Tulangan, BJTD fy 400MPa, D16 A kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 B kg
3 • Bekisting Kolom C m2
4 • Cor Beton, Ready Mix K-300 D m3
1 • Baja Tulangan, BJTD fy 400MPa, D19 E kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 F kg
3 • Bekisting Kolom G m2
4 • Cor Beton, Ready Mix K-300 H m3
1 • Baja Tulangan, BJTD fy 400MPa, D19 I kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 J kg
3 • Bekisting Kolom K m2
4 • Cor Beton, Ready Mix K-300 L m3
1 • Baja Tulangan, BJTD fy 400MPa, D19 M kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 N kg
3 • Bekisting Balok O m2
4 • Cor Beton, Ready Mix K-300 P m3
1 • Baja Tulangan, BJTD fy 400MPa, D19 Q kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 R kg
3 • Bekisting Balok S m2
4 • Cor Beton, Ready Mix K-300 T m3
1 • Baja Tulangan, BJTD fy 400MPa, D16 U kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 V kg
3 • Bekisting Balok W m2
4 • Cor Beton, Ready Mix K-300 X m3
1 • Baja Tulangan, BJTD fy 400MPa, D16 Y kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 Z kg
3 • Bekisting Balok AA m2
4 • Cor Beton, Ready Mix K-300 AB m3
1 • Baja Tulangan, BJTD fy 400MPa, D13 AC kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 AD kg
3 • Bekisting Balok AE m2
4 • Cor Beton, Ready Mix K-300 AF m3
1 • Baja Tulangan, BJTD fy 400MPa, D13 AG kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 AH kg
3 • Bekisting Balok AI m2
4 • Cor Beton, Ready Mix K-300 AJ m3
X Plate, t = 10 mm AK kg
XI Gussat Plate, t = 8 mm AL kg
XII Angkur Baut D19, HTB AM bh
XIII Mur+Ring D19, HTB AN bh
XIV Baut+Mur+Ring D19, HTB untuk Gussat Plate AO bh
XV Baja Profil Siku 90.90.7 AP kg
XVI Baja Profil Siku 75.75.6 AQ kg
XVII Baut+Mur+Ring D16 AR bh
XVIII Pek. Balok Baja Profil WF 400.200.8.13 Elevasi +5,00 AS kg
XIX Pek. Balok Baja Profil WF 350.175.7.11 Elevasi +5,00 AT kg
XX Pek. Balok Baja Profil WF 250.125.6.9 Elevasi +5,00 AU kg
XXI Pek. Balok Baja Profil WF 200.100.5,5.8 Elevasi +5,00 AV kg
XXII Plat Stepner, t = 8 mm AW kg
1 • Baja Tulangan, BJTP fy 240MPa, d10 AX kg
2 • Bekisting Plat AY m2
3 • Cor Beton, Ready Mix K-300 AZ m3
1 • Tulangan Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr) BA kg
2 Mutu Baja U50 (Double Layer)
3 • Begisting Plat, Metal Sheet BB m2
4 • Cor Beton, Ready Mix fc' 26,4 Mpa, K-300 BC m3
XXV Pek. Pasang Stud Shear Connector BD bh
JUMLAH REAL COST
PPN 10% X REAL COST
RENCANA ANGGARAN BIAYA
Volume Harga Satuan Jumlah Rp Bobot %
213.08 10,700.00 2,279,995.95 0.29

55.66 10,700.00 595,553.25 0.08
11.20 162,400.00 1,818,880.00 0.23
0.96 1,115,300.00 1,070,688.00 0.14
836.45 10,700.00 8,950,051.12 1.14

226.28 10,700.00 2,421,161.29 0.31
38.40 162,400.00 6,236,160.00 0.79
3.78 1,115,300.00 4,215,834.00 0.54
3,173.18 10,700.00 33,953,019.49 4.33

785.38 10,700.00 8,403,514.34 1.07
134.40 162,400.00 21,826,560.00 2.78
11.76 1,115,300.00 13,115,928.00 1.67
1,222.48 10,700.00 13,080,539.12 1.67

576.62 10,700.00 6,169,867.13 0.79
72.17 214,300.00 15,465,602.40 1.97
8.21 1,115,300.00 9,152,374.86 1.17
1,101.79 10,700.00 11,789,166.52 1.50

487.20 10,700.00 5,213,023.81 0.66
56.99 214,300.00 12,213,385.60 1.56
6.08 1,115,300.00 6,784,146.84 0.86
1,385.53 10,700.00 14,825,178.13 1.89

618.42 10,700.00 6,617,055.00 0.84
89.50 214,300.00 19,178,992.80 2.44
8.36 1,115,300.00 9,326,138.60 1.19
287.38 10,700.00 3,074,980.27 0.39

180.63 10,700.00 1,932,780.28 0.25
23.68 214,300.00 5,074,624.00 0.65
1.73 1,115,300.00 1,927,238.40 0.25
382.50 10,700.00 4,092,785.67 0.52

308.85 10,700.00 3,304,675.48 0.42
36.50 214,300.00 7,822,807.20 1.00
2.30 1,115,300.00 2,563,405.52 0.33
606.49 10,700.00 6,489,467.97 0.83

736.65 10,700.00 7,882,148.75 1.00
66.98 214,300.00 14,354,456.90 1.83
3.49 1,115,300.00 3,887,768.51 0.50
67.25 22,000.00 1,479,420.56 0.19
6.65 22,000.00 146,275.56 0.02
104.00 175,000.00 18,200,000.00 2.32
104.00 55,000.00 5,720,000.00 0.73
24.00 95,000.00 2,280,000.00 0.29
18.41 22,000.00 405,081.60 0.05
12.09 22,000.00 266,006.40 0.03
46.00 90,000.00 4,140,000.00 0.53
1,056.00 22,000.00 23,232,000.00 2.96
595.20 22,000.00 13,094,400.00 1.67
59.20 22,000.00 1,302,400.00 0.17
681.60 22,000.00 14,995,200.00 1.91
176.45 22,000.00 3,881,873.26 0.49
17,145.00 10,100.00 173,164,490.24 22.07

317.52 249,500.00 79,222,175.63 10.10
51.63 1,115,300.00 57,583,650.00 7.34
1,730.12 14,200.00 24,567,704.00 3.13
112.00 374,300.00 41,921,600.00 5.34

13.44 1,115,300.00 14,989,632.00 1.91
107.00 65,000.00 6,955,000.00 0.89
784,656,864.43 100.00
78,465,686
863,122,550.88
784,656,864.43 100.00
Daftar Analisa

Harga Satuan
No Uraian Koef.
Rp
1 • Baja Tulangan, BJTD fy 400MPa, D16
Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Kepala Tukang 0.0007 88,000.00
Mandor 0.0004 94,000.00
Baja Tulangan Deform/Ulir, BJTD, fy400 Mpa 1.05 8,500.00
Kawat Beton 0.015 15,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00
3 • Bekisting Kolom
Pekerja 0.66 60,000.00
Tukang 0.33 81,000.00
Mandor 0.033 94,000.00
Kayu Kelas Kuat III 0.013 1,150,000.00
Paku 5cm - 12cm 0.4 15,400.00
Balok Kayu Kuat II 0.005 3,000,000.00
Plywood Phenolic Film tebal 15mm 0.117 265,000.00
Pipe Support 0.666 22,500.00
4 • Cor Beton, Ready Mix K-300

Pekerja 1.65 60,000.00
Tukang 0.275 79,000.00
Mandor 0.083 94,000.00
Ready Mix K-300 1.05 850,000.00
Sewa Pompa Beton/m3 1 25,000.00
Alat Bantu 1.5% Bahan (Vibrator) 0.015 917,500.00
Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00
Pekerja 0.66 60,000.00
Tukang 0.33 81,000.00
Mandor 0.033 94,000.00
Paku 5cm - 12cm 0.4 15,400.00
Pipe Support 0.666 22,500.00

Pekerja 1.65 60,000.00
Tukang 0.275 79,000.00
Mandor 0.083 94,000.00
Ready Mix K-300 1.05 850,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00
Pekerja 0.66 60,000.00
Tukang 0.33 81,000.00
Mandor 0.033 94,000.00
Paku 5cm - 12cm 0.4 15,400.00
Pipe Support 0.666 22,500.00

Pekerja 1.65 60,000.00
Tukang 0.275 79,000.00
Mandor 0.083 94,000.00
Ready Mix K-300 1.05 850,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00
Pekerja 0.66 60,000.00
Tukang 0.33 81,000.00
Mandor 0.033 94,000.00
Paku 5cm - 12cm 0.4 15,400.00
Pipe Support 0.666 22,500.00

Pekerja 1.65 60,000.00
Tukang 0.275 79,000.00
Mandor 0.083 94,000.00
Ready Mix K-300 1.05 850,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00
Pekerja 0.66 60,000.00
Tukang 0.33 81,000.00
Mandor 0.033 94,000.00
Paku 5cm - 12cm 0.4 15,400.00
Pipe Support 0.666 22,500.00

Pekerja 1.65 60,000.00
Tukang 0.275 79,000.00
Mandor 0.083 94,000.00
Ready Mix K-300 1.05 850,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00
Pekerja 0.66 60,000.00
Tukang 0.33 81,000.00
Mandor 0.033 94,000.00
Paku 5cm - 12cm 0.4 15,400.00
Pipe Support 0.666 22,500.00

Pekerja 1.65 60,000.00
Tukang 0.275 79,000.00
Mandor 0.083 94,000.00
Ready Mix K-300 1.05 850,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00
Pekerja 0.66 60,000.00
Tukang 0.33 81,000.00
Mandor 0.033 94,000.00
Paku 5cm - 12cm 0.4 15,400.00
Pipe Support 0.666 22,500.00

Pekerja 1.65 60,000.00
Tukang 0.275 79,000.00
Mandor 0.083 94,000.00
Ready Mix K-300 1.05 850,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00
Pekerja 0.66 60,000.00
Tukang 0.33 81,000.00
Mandor 0.033 94,000.00
Paku 5cm - 12cm 0.4 15,400.00
Pipe Support 0.666 22,500.00

Pekerja 1.65 60,000.00
Tukang 0.275 79,000.00
Mandor 0.083 94,000.00
Ready Mix K-300 1.05 850,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00

Pekerja 0.007 60,000.00
Tukang 0.007 76,000.00
Mandor 0.0004 94,000.00
Kawat Beton 0.015 15,000.00
Pekerja 0.66 60,000.00
Tukang 0.33 81,000.00
Mandor 0.033 94,000.00
Paku 5cm - 12cm 0.4 15,400.00
Pipe Support 0.666 22,500.00

Pekerja 1.65 60,000.00
Tukang 0.275 79,000.00
Mandor 0.083 94,000.00
Ready Mix K-300 1.05 850,000.00
X Plate, t = 10 mm 67.25 22,000.00

XI Gussat Plate, t = 8 mm 6.65 22000
XII Angkur Baut D19, HTB 104 175000
XIII Mur+Ring D19, HTB 104 55000
XIV Baut+Mur+Ring D19, HTB untuk Gussat Plate 24 95000
XV Baja Profil Siku 90.90.7 18.41 22000
XVI Baja Profil Siku 75.75.6 12.09 22000
XVII Baut+Mur+Ring D16 46 90000
XVIII Pek. Balok Baja Profil WF 400.200.8.13 Elevasi +5,00 1056 22000
XIX Pek. Balok Baja Profil WF 350.175.7.11 Elevasi +5,00 595.2 22000
XX Pek. Balok Baja Profil WF 250.125.6.9 Elevasi +5,00 59.2 22000
XXI Pek. Balok Baja Profil WF 200.100.5,5.8 Elevasi +5,00 681.6 22000
XXII Plat Stepner, t = 8 mm 176.45 22000
1 • Baja Tulangan, BJTP fy 240MPa, d10
Pekerja 0.007 60000
Tukang 0.007 76000
Kepala Tukang 0.0007 88000
Mandor 0.0004 94000
Baja Tulangan Polos, BJTP, U24, fy240 Mpa 1.05 8000
Kawat Beton 0.015 15000
2 • Bekisting Plat
Pekerja 0.66 60000
Tukang 0.33 81000
Mandor 0.033 94000
Kayu Kelas III 0.02 1150000
Paku 5cm - 12cm 0.4 15400
Balok Kayu Kelas II 0.008 3000000
Plywood Phenolic Film tebal 12mm, uk 1,20 x 2,40 0.175 215000
Sewa Scaffolding Full Accessories 1 76000

Pekerja 1.65 60,000.00
Tukang 0.275 79,000.00
Mandor 0.083 94,000.00
Ready Mix K-300 1.05 850,000.00
• Tulangan Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr) Mutu
1
Baja U50 (Double Layer)
Pekerja 0.025 60000
Tukang 0.025 76000
Mandor 0.001 94000
Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr), U50 1.02 8950
Kawat Beton 0.05 15000
2 • Begisting Plat, Metal Sheet

Pekerja 0.66 60000
Tukang 0.33 81000
Mandor 0.033 94000
Kayu Kelas III 0.04 1150000
Paku 5cm - 12cm 0.4 15400
Balok Kayu Kelas II 0.015 3000000
Bekisting Metal Sheet, t=0,85 mm 0.35 100000
Sewa Scaffolding Full Accessories 2 76000
3 • Cor Beton, Ready Mix fc' 26,4 Mpa, K-300

Pekerja 1.65 60,000.00
Tukang 0.275 79,000.00
Mandor 0.083 94,000.00
Ready Mix K-300 1.05 850,000.00
XXV Pek. Pasang Stud Shear Connector 107 65000

Biaya Upah Biaya Bahan Biaya Alat Harga Satuan Pek.
Satuan
Rp Rp Rp Rp
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 39,600.00
oh 26,730.00
oh 2,904.00
oh 3,102.00
m3 14,950.00
kg 6,160.00
m3 15,000.00
lbr 31,005.00
set 14,985.00
72,336.00 82,100.00 154,436.00
oh
oh
oh
oh
m3
m3
ls
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 39,600.00
oh 26,730.00
oh 2,904.00
oh 3,102.00
m3 14,950.00
kg 6,160.00
m3 15,000.00
lbr 31,005.00
set 14,985.00
72,336.00 82,100.00 154,436.00
oh 99,000.00
oh 21,725.00
oh 2,464.00
oh 7,802.00
m3 892,500.00
m3 25,000.00
ls 13,762.50
130,991.00 931,262.50 1,062,253.50
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 39,600.00
oh 26,730.00
oh 2,904.00
oh 3,102.00
m3 14,950.00
kg 6,160.00
m3 15,000.00
lbr 31,005.00
set 14,985.00
72,336.00 82,100.00 154,436.00
oh 99,000.00
oh 21,725.00
oh 2,464.00
oh 7,802.00
m3 892,500.00
m3 25,000.00
ls 13,762.50
130,991.00 931,262.50 1,062,253.50
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 39,600.00
oh 26,730.00
oh 2,904.00
oh 3,102.00
m3 14,950.00
kg 6,160.00
m3 15,000.00
lbr 31,005.00
set 14,985.00
72,336.00 82,100.00 154,436.00
oh 99,000.00
oh 21,725.00
oh 2,464.00
oh 7,802.00
m3 892,500.00
m3 25,000.00
ls 13,762.50
130,991.00 931,262.50 1,062,253.50
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 39,600.00
oh 26,730.00
oh 2,904.00
oh 3,102.00
m3 14,950.00
kg 6,160.00
m3 15,000.00
lbr 31,005.00
set 14,985.00
72,336.00 82,100.00 154,436.00
oh 99,000.00
oh 21,725.00
oh 2,464.00
oh 7,802.00
m3 892,500.00
m3 25,000.00
ls 13,762.50
130,991.00 931,262.50 1,062,253.50
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 39,600.00
oh 26,730.00
oh 2,904.00
oh 3,102.00
m3 14,950.00
kg 6,160.00
m3 15,000.00
lbr 31,005.00
set 14,985.00
72,336.00 82,100.00 154,436.00
oh 99,000.00
oh 21,725.00
oh 2,464.00
oh 7,802.00
m3 892,500.00
m3 25,000.00
ls 13,762.50
130,991.00 931,262.50 1,062,253.50
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 39,600.00
oh 26,730.00
oh 2,904.00
oh 3,102.00
m3 14,950.00
kg 6,160.00
m3 15,000.00
lbr 31,005.00
set 14,985.00
72,336.00 82,100.00 154,436.00
oh 99,000.00
oh 21,725.00
oh 2,464.00
oh 7,802.00
m3 892,500.00
m3 25,000.00
ls 13,762.50
130,991.00 931,262.50 1,062,253.50
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 39,600.00
oh 26,730.00
oh 2,904.00
oh 3,102.00
m3 14,950.00
kg 6,160.00
m3 15,000.00
lbr 31,005.00
set 14,985.00
72,336.00 82,100.00 154,436.00
oh 99,000.00
oh 21,725.00
oh 2,464.00
oh 7,802.00
m3 892,500.00
m3 25,000.00
ls 13,762.50
130,991.00 931,262.50 1,062,253.50
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 420.00
oh 532.00
oh 61.60
oh 37.60
kg 8,925.00
kg 225.00
1,051.20 9,150.00 10,201.20
oh 39,600.00
oh 26,730.00
oh 2,904.00
oh 3,102.00
m3 14,950.00
kg 6,160.00
m3 15,000.00
lbr 31,005.00
set 14,985.00
72,336.00 82,100.00 154,436.00
oh 99,000.00
oh 21,725.00
oh 2,464.00
oh 7,802.00
m3 892,500.00
m3 25,000.00
ls 13,762.50
130,991.00 931,262.50 1,062,253.50
kg 1,479,500.00
kg 146,300.00
bh 18,200,000.00
bh 5,720,000.00
bh 2,280,000.00
kg 405,020.00
kg 265,980.00
bh 4,140,000.00
kg 23,232,000.00
kg 13,094,400.00
kg 1,302,400.00
kg 14,995,200.00
kg 3,881,900.00
oh 420
oh 532
oh 61.6
oh 37.6
kg 8400
kg 225
1051.2 8625 9676.2
oh 39600
oh 26730
oh 2904
oh 3102
m3 23000
kg 6160
m3 24000
lbr 37625
set 76000
72336 90785 76000 239121
oh
oh
oh
oh
m3
m3
ls
oh 1500
oh 1900
oh 176
oh 94
kg 9129
kg 750
3670 9879 13549
oh 39600
oh 26730
oh 2904
oh 3102
m3 46000
kg 6160
m3 45000
lbr 35000
set 152000
72336 132160 152000 356496
oh 99,000.00
oh 21,725.00
oh 2,464.00
oh 7,802.00
m3 892,500.00
m3 25,000.00
ls 13,762.50
130,991.00 931,262.50 1,062,253.50
bh 6955000
Rekapitulasi Rencana Biaya Pelaksanaan (RBP)
Jumlah
No. Uraian
Rp %
I PENDAPATAN
1 Biaya Sesuai dengan RAB 247,497,518.00
2 Pajak PPN 10 % 22,499,774.00
Total I 224,997,744.00 100.0
II BIAYA DIPEKERJAAN (BDP)
A. Biaya Langsung
1 Biaya bahan 163,278,116.00
2 Biaya tenaga kerja 25,363,850.00
Total II - A 188,641,966.00 83.9
B. Biaya Tidak Langsung di Proyek
a Biaya Penyelesaian dan Persiapan
1. Biaya mobilisasi & demobilisasi tenaga dan alat 200,000.00
2. Biaya gudang, kantor penerangan, dll 3,500,000.00
3. Biaya perlengkapan K3 960,000.00
4. Biaya kontrol kwalitas, seperti tes kubus, dll 300,000.00
5. Biaya ijin bangunan 1,340,000.00
6. Biaya upacara pembukaan dan peresmian 2,400,000.00
Total II - Ba 8,700,000.00 3.9
b Biaya Umum Proyek
1. Biaya operasional kantor proyek 960,000.00
2. Biaya personil ( gaji karyawan proyek )
Kepala proyek 4,000,000.00
Pelaksana 2,400,000.00
Asisten pelaksana 2,000,000.00
Mekanik 1,760,000.00
Tenaga administrasi 1,280,000.00
Penjaga gudang 640,000.00
Tenaga harian lepas ( proyek ) 1,344,000.00
3. Biaya rapat - rapat lapangan dan jamuan tamu 32,000.00
4. Biaya kendaraan umum proyek, dll 880,000.00
5. Biaya asuransi 720,000.00
6. Biaya bank 800,000.00
7. Biaya foto dan gambar jadi 252,800.00
8. Biaya pajak dan sebagainya 2,080,000.00
9. Biaya peralatan kecil - kecil yang habis dipakai dbuang 1,200,000.00
Total II - Bb 20,348,800.00 9.0
c Biaya Umum Kantor
1. Biaya operasional kantor untuk keperluan administrasi,
telpon, internet, listrik, air. 1,120,000.00
2. Biaya personil ( gaji karyawan ) kantor 144,000.00
3. Biaya sewa kantor 720,000.00
4. Biaya rapat - rapat lapangan dan jamuan tamu 96,000.00
5. Biaya kendaraan umum kantor dll 104,000.00
6. Biaya ijin usaha dan frakwalifikasi 256,000.00
7. Biaya referensi bank 728,000.00
8. Biaya anggota asosiasi 308,000.00
9. Biaya pajak 2,560,000.00
Total II - Bc 6,036,000.00 2.7
d Biaya Pemasaran 1,203,200.00
Total II - Bd 1,203,200.00 0.5
Total II - B 36,288,000.00
Jumlah II-A+II-B 224,929,966.00 100.00
Ket.
RENCANA BIAYA TIDAK LANGSUNG
NO URAIAN Durasi Satuan Volume
1 2 3 4 5
I RINCIAN BIAYA TIDAK LANGSUNG
a Biaya Penyelesaian dan Persiapan
1. Biaya mobilisasi & demobilisasi tenaga dan alat 2 hari 5
2. Biaya gudang, kantor penerangan, dll 1 Ls 1
3. Biaya perlengkapan K3 30 hari 1
4. Biaya kontrol kwalitas, seperti tes kubus, dll 3 kali 1
5. Biaya ijin bangunan 1 Ls 1
6. Biaya upacara pembukaan dan peresmian 2 kali 1
Total I-a
b Biaya Umum Proyek
1. Biaya operasional kantor proyek 30 hari 1
2. Biaya personil ( gaji karyawan proyek )
Kepala proyek 1 bulan 1
Pelaksana 1 bulan 2
Asisten pelaksana 1 bulan 1
Mekanik 1 bulan 1
Tenaga administrasi 1 bulan 1
Penjaga gudang 1 bulan 1
Tenaga harian lepas ( proyek ) 30 hari 6
3. Biaya rapat - rapat lapangan dan jamuan tamu 1 kali 1
4. Biaya kendaraan umum proyek, dll 1 bulan 1
5. Biaya asuransi 1 bulan 1
6. Biaya bank 1 bulan 1
7. Biaya foto dan gambar jadi 1 bulan 1
8. Biaya pajak dan sebagainya 1 bulan 1
9. Biaya peralatan kecil - kecil yang habis dipakai dbuang 30 hari 1
Total I-b
c Biaya Umum Kantor
1. Biaya operasional kantor untuk keperluan administrasi,
telpon, internet, listrik, air. 1 bulan 1
2. Biaya personil ( gaji karyawan ) kantor 1 bulan 1
3. Biaya sewa kantor 1 bulan 1
4. Biaya rapat - rapat lapangan dan jamuan tamu 1 kali 1
5. Biaya kendaraan umum kantor dll 1 bulan 1
6. Biaya ijin usaha dan frakwalifikasi 1 bulan 1
7. Biaya referensi bank 1 bulan 1
8. Biaya anggota asosiasi 1 bulan 1
9. Biaya pajak 1 bulan 1
Total I-c
d. Biaya Pemasaran 1 bulan 1
Total I-d
JUMLAH I-a - I-d
Harga Satuan Total Harga
Satuan
Rp Rp
6 7 8 = 3*5*7
Or 20,000.00 200,000.00
Ls 3,500,000.00 3,500,000.00
unit 20,000.00 600,000.00
unit 100,000.00 300,000.00
Ls 1,340,000.00 1,340,000.00
Ls 1,200,000.00 2,400,000.00
8,340,000.00
unit 20,000.00 600,000.00
Or 2,500,000.00 2,500,000.00
Or 1,500,000.00 3,000,000.00
Or 1,250,000.00 1,250,000.00
Or 1,100,000.00 1,100,000.00
Or 800,000.00 800,000.00
Or 400,000.00 400,000.00
Or 28,000.00 5,040,000.00
Ls 20,000.00 20,000.00
Or 550,000.00 550,000.00
Or 450,000.00 450,000.00
Or 500,000.00 500,000.00
Or 158,000.00 158,000.00
Or 1,300,000.00 1,300,000.00
Is 25,000.00 750,000.00
18,418,000.00
Ls 700,000.00 700,000.00
Ls 90,000.00 90,000.00
Ls 450,000.00 450,000.00
Ls 60,000.00 60,000.00
Ls 65,000.00 65,000.00
Ls 160,000.00 160,000.00
Ls 455,000.00 455,000.00
Ls 192,500.00 192,500.00
Ls 1,600,000.00 1,600,000.00
3,772,500.00
Or 752000 752,000.00
752,000.00
31,282,500.00
Rencana Predecessor

No Uraian Simbol Satuan
A BIAYA LANGSUNG
1 • Baja Tulangan, BJTD fy 400MPa, D16 A kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 B kg
3 • Bekisting Kolom C m2
4 • Cor Beton, Ready Mix K-300 D m3
1 • Baja Tulangan, BJTD fy 400MPa, D19 E kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 F kg
3 • Bekisting Kolom G m2
4 • Cor Beton, Ready Mix K-300 H m3
1 • Baja Tulangan, BJTD fy 400MPa, D19 I kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 J kg
3 • Bekisting Kolom K m2
4 • Cor Beton, Ready Mix K-300 L m3
1 • Baja Tulangan, BJTD fy 400MPa, D19 M kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 N kg
3 • Bekisting Balok O m2
4 • Cor Beton, Ready Mix K-300 P m3
1 • Baja Tulangan, BJTD fy 400MPa, D19 Q kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 R kg
3 • Bekisting Balok S m2
4 • Cor Beton, Ready Mix K-300 T m3
1 • Baja Tulangan, BJTD fy 400MPa, D16 U kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 V kg
3 • Bekisting Balok W m2
4 • Cor Beton, Ready Mix K-300 X m3
1 • Baja Tulangan, BJTD fy 400MPa, D16 Y kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 Z kg
3 • Bekisting Balok AA m2
4 • Cor Beton, Ready Mix K-300 AB m3
1 • Baja Tulangan, BJTD fy 400MPa, D13 AC kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 AD kg
3 • Bekisting Balok AE m2
4 • Cor Beton, Ready Mix K-300 AF m3
1 • Baja Tulangan, BJTD fy 400MPa, D13 AG kg
2 • Baja Tulangan, BJTD fy 400MPa, D10 AH kg
3 • Bekisting Balok AI m2
4 • Cor Beton, Ready Mix K-300 AJ m3
X Plate, t = 10 mm AK kg
XI Gussat Plate, t = 8 mm AL kg
XII Angkur Baut D19, HTB AM bh
XIII Mur+Ring D19, HTB AN bh
XIV Baut+Mur+Ring D19, HTB untuk Gussat Plate AO bh
XV Baja Profil Siku 90.90.7 AP kg
XVI Baja Profil Siku 75.75.6 AQ kg
XVII Baut+Mur+Ring D16 AR bh
XVIII Pek. Balok Baja Profil WF 400.200.8.13 Elevasi +5,00 AS kg
XIX Pek. Balok Baja Profil WF 350.175.7.11 Elevasi +5,00 AT kg
XX Pek. Balok Baja Profil WF 250.125.6.9 Elevasi +5,00 AU kg
XXI Pek. Balok Baja Profil WF 200.100.5,5.8 Elevasi +5,00 AV kg
XXII Plat Stepner, t = 8 mm AW kg
1 • Baja Tulangan, BJTP fy 240MPa, d10 AX kg
2 • Bekisting Plat AY m2
3 • Cor Beton, Ready Mix K-300 AZ m3
1 • Tulangan Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr) BA kg
2 • Begisting Plat, Metal Sheet BB m2
3 • Cor Beton, Ready Mix fc' 26,4 Mpa, K-300 BC m3
XXV Pek. Pasang Stud Shear Connector BD bh
Volume Durasi (d) / hari Predecessor Ket.
213.08
55.66 A, SS
11.20 A, B, FS
0.96 C, FS
836.45 A, SS
226.28 A, SS
38.40 E, F, FS
3.78 G, FS
3,173.18 A, SS
785.38 A, SS
134.40 I, J, FS
11.76 K, FS
1,222.48 A, SS
576.62 A, SS
72.17 M, N, FS
8.21 O, FS
1,101.79 A, SS
487.20 A, SS
56.99 Q, R, FS
6.08 S, FS
1,385.53 A, SS
618.42 A, SS
89.50 U, V, FS
8.36 W, FS
287.38 A, SS
180.63 A, SS
23.68 Y,Z FS
1.73 AA, FS
382.50 A, SS
308.85 A, SS
36.50 AC, AD, FS
2.30 AE, FS
606.49 A, SS
736.65 A, SS
66.98 AG, AH, FS
3.49 AI, FS
67.25 D, H, L, P, T, X, AB, AF, AJ, FS
6.65 AK, FS
104.00 AL, FS
104.00 AM, FS
24.00 AN, FS
18.41 AO, FS
12.09 AP, FS
46.00 AQ, FS
1,056.00 AR, FS
595.20 AS, SS
59.20 AS, SS
681.60 AS, SS
176.45 AS, AT, AU, AV, FS
17,145.00 AW, FS
317.52 AY, FS
51.63 AZ, FS
1,730.12 AX, SS
112.00 BA, FS
13.44 BB, FS
107.00 AZ, BC, FS
No Uraian Pekerjaan BAC Rp.
1 2 3
• Baja Tulangan, BJTD fy 400MPa, D16 2,279,995.95
• Baja Tulangan, BJTD fy 400MPa, D10 595,553.25
• Bekisting Kolom 1,818,880.00
• Cor Beton, Ready Mix K-300 1,070,688.00
1 • Baja Tulangan, BJTD fy 400MPa, D19 13,080,539.12
3 • Bekisting Balok 15,465,602.40
4 • Cor Beton, Ready Mix K-300 9,152,374.86
• Bekisting Balok 12,213,385.60
10 Plate, t = 10 mm 1,479,420.56
11 Gussat Plate, t = 8 mm 146,275.56
12 Angkur Baut D19, HTB 18,200,000.00
13 Mur+Ring D19, HTB 5,720,000.00
14 Baut+Mur+Ring D19, HTB untuk Gussat Plate 2,280,000.00
15 Baja Profil Siku 90.90.7 405,081.60
16 Baja Profil Siku 75.75.6 266,006.40
17 Baut+Mur+Ring D16 4,140,000.00
18 Pek. Balok Baja Profil WF 400.200.8.13 Elevasi +5,00 23,232,000.00
21 Pek. Balok Baja Profil WF 200.100.5,5.8 Elevasi +5,00 14,995,200.00
22 Plat Stepner, t = 8 mm 3,881,873.26
• Baja Tulangan, BJTP fy 240MPa, d10 173,164,490.24
• Bekisting Plat 79,222,175.63
• Tulangan Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr) 24,567,704.00
• Begisting Plat, Metal Sheet 41,921,600.00
• Cor Beton, Ready Mix fc' 26,4 Mpa, K-300 14,989,632.00
25 Pek. Pasangan Stud Shear Connector 6,955,000.00
TOTAL BIAYA LANGSUNG 784,656,864.43
1 Biaya Penyelesaian dan Persiapan 8,700,000.00
2 Biaya Umum Proyek 20,348,800.00
3 Biaya Tidak Langsung di Kantor 6,036,000.00
4 Biaya Pemasaran 1,203,200.00
TOTAL BIAYA TIDAK LANGSUNG 36,288,000.00
TOTAL BIAYA A + B 820,944,864.43
PROGRES NILAI UANG
BOBOT % RENC. REALS. BCWS BCWP ACWP KET
% % Rp. Rp. Rp.
4 5 6 7=5/4*3 8=6/4*3 9 10
0.28 0.28 0.18 2,279,995.95 1,481,997.37 2,279,995.95

0.07 0.07 0.05 595,553.25 387,109.61 595,553.25
0.22 0.22 0.00 1,818,880.00 - -
0.13 0.13 0.00 1,070,688.00 - -
1.09 1.09 0.71 8,950,051.12 5,817,533.23 8,950,051.12

0.29 0.29 0.19 2,421,161.29 1,573,754.84 2,421,161.29
0.76 0.76 0.00 6,236,160.00 -
0.51 0.51 0.00 4,215,834.00 -
4.14 4.14 1.65 33,953,019.49 13,581,207.80 33,953,019.49

1.02 1.02 0.41 8,403,514.34 3,361,405.74 8,403,514.34
2.66 2.66 0.00 21,826,560.00 -
1.60 1.60 0.00 13,115,928.00 -
1.59 1.59 0.00 13,080,539.12 - -

0.75 0.75 0.00 6,169,867.13 - -
1.88 1.88 0.00 15,465,602.40 - -
1.11 1.11 0.00 9,152,374.86 - -
1.44 1.44 0.00 11,789,166.52 - -

0.64 0.64 0.00 5,213,023.81 - -
1.49 1.49 0.00 12,213,385.60 - -
0.83 0.83 0.00 6,784,146.84 - -
1.81 1.81 0.00 14,825,178.13 - -

0.81 0.81 0.00 6,617,055.00 - -
2.34 2.34 0.00 19,178,992.80 - -
1.14 1.14 0.00 9,326,138.60 - -
0.37 0.37 0.00 3,074,980.27 - -

0.24 0.24 0.00 1,932,780.28 - -
0.62 0.62 0.00 5,074,624.00 - -
0.23 0.23 0.00 1,927,238.40 - -
0.50 0.50 0.00 4,092,785.67 - -

0.40 0.40 0.00 3,304,675.48 - -
0.95 0.95 0.00 7,822,807.20 - -
0.31 0.31 0.00 2,563,405.52 - -
0.79 0.79 0.00 6,489,467.97 - -
0.96 0.96 0.00 7,882,148.75 - -
1.75 1.75 0.00 14,354,456.90 - -
0.47 0.47 0.00 3,887,768.51 - -
0.18 0.18 0.00 1,479,420.56 - -
0.02 0.02 0.00 146,275.56 - -
2.22 2.22 0.00 18,200,000.00 - -
0.70 0.70 0.00 5,720,000.00 - -
0.28 0.28 0.00 2,280,000.00 - -
0.05 0.05 0.00 405,081.60 - -
0.03 0.03 0.00 266,006.40 - -
0.50 0.50 0.00 4,140,000.00 - -
2.83 2.83 0.00 23,232,000.00 - -
1.60 1.60 0.00 13,094,400.00 - -
0.16 0.16 0.00 1,302,400.00 - -
1.83 1.83 0.00 14,995,200.00 - -
0.47 0.47 0.00 3,881,873.26 - -
21.09 21.09 0.00 173,164,490.24 - -

9.65 9.65 0.00 79,222,175.63 - -
7.01 7.01 0.00 57,583,650.00 - -
2.99 2.99 0.00 24,567,704.00 - -
5.11 5.11 0.00 41,921,600.00 - -

1.83 1.83 0.00 14,989,632.00 - -
0.85 0.85 0.00 6,955,000.00 - -
95.58
1.06 0.212 0.212 1,740,403.11 1,740,403.11 1,740,403.11

2.48 0.496 0.496 4,071,886.53 4,071,886.53 4,071,886.53
0.74 0.148 0.148 1,214,998.40 1,214,998.40 1,214,998.40
0.15 0.030 0.030 246,283.46 246,283.46 246,283.46
4.42
100.00 791,930,435.93 33,476,580.08 63,876,866.94
1 2 3
10 Plate, t = 10 mm 1,479,420.56
11 Gussat Plate, t = 8 mm 146,275.56
12 Angkur Baut D19, HTB 18,200,000.00
13 Mur+Ring D19, HTB 5,720,000.00
15 Baja Profil Siku 90.90.7 405,081.60
16 Baja Profil Siku 75.75.6 266,006.40
17 Baut+Mur+Ring D16 4,140,000.00
22 Plat Stepner, t = 8 mm 3,881,873.26
TOTAL BIAYA A + B 820,944,864.43
PROGRES NILAI UANG
% % Rp. Rp. Rp.
4 5 6 7=5/4*3 8=6/4*3 9 10
0.28 0.28 0.18 2,279,995.95 1,481,997.37 2,279,995.95

0.07 0.07 0.05 595,553.25 387,109.61 595,553.25
0.22 0.22 0.00 1,818,880.00 - -
0.13 0.13 0.00 1,070,688.00 - -
1.09 1.09 0.71 8,950,051.12 5,817,533.23 8,950,051.12

0.29 0.29 0.19 2,421,161.29 1,573,754.84 2,421,161.29
0.76 0.76 0.00 6,236,160.00 -
0.51 0.51 0.00 4,215,834.00 -
4.14 4.14 2.69 33,953,019.49 22,069,462.67 33,953,019.49

1.02 1.02 0.67 8,403,514.34 5,462,284.32 8,403,514.34
2.66 2.66 0.00 21,826,560.00 -
1.60 1.60 0.00 13,115,928.00 -
1.59 1.59 0.00 13,080,539.12 - -

0.75 0.75 0.00 6,169,867.13 - -
1.88 1.88 0.00 15,465,602.40 - -
1.11 1.11 0.00 9,152,374.86 - -
1.44 1.44 0.00 11,789,166.52 - -

0.64 0.64 0.00 5,213,023.81 - -
1.49 1.49 0.00 12,213,385.60 - -
0.83 0.83 0.00 6,784,146.84 - -
1.81 1.81 0.00 14,825,178.13 - -

0.81 0.81 0.00 6,617,055.00 - -
2.34 2.34 0.00 19,178,992.80 - -
1.14 1.14 0.00 9,326,138.60 - -
0.37 0.37 0.00 3,074,980.27 - -

0.24 0.24 0.00 1,932,780.28 - -
0.62 0.62 0.00 5,074,624.00 - -
0.23 0.23 0.00 1,927,238.40 - -
0.50 0.50 0.00 4,092,785.67 - -

0.40 0.40 0.00 3,304,675.48 - -
0.95 0.95 0.00 7,822,807.20 - -
0.31 0.31 0.00 2,563,405.52 - -
0.79 0.79 0.00 6,489,467.97 - -
0.96 0.96 0.00 7,882,148.75 - -
1.75 1.75 0.00 14,354,456.90 - -
0.47 0.47 0.00 3,887,768.51 - -
0.18 0.18 0.00 1,479,420.56 - -
0.02 0.02 0.00 146,275.56 - -
2.22 2.22 0.00 18,200,000.00 - -
0.70 0.70 0.00 5,720,000.00 - -
0.28 0.28 0.00 2,280,000.00 - -
0.05 0.05 0.00 405,081.60 - -
0.03 0.03 0.00 266,006.40 - -
0.50 0.50 0.00 4,140,000.00 - -
2.83 2.83 1.41 23,232,000.00 11,616,000.00 23,232,000.00
1.60 1.60 0.80 13,094,400.00 6,547,200.00 13,094,400.00
0.16 0.16 0.08 1,302,400.00 651,200.00 1,302,400.00
1.83 1.83 0.91 14,995,200.00 7,497,600.00 14,995,200.00
0.47 0.47 0.24 3,881,873.26 1,940,936.63 3,881,873.26
21.09 21.09 7.38 173,164,490.24 60,607,571.58 173,164,490.24

9.65 9.65 1.45 79,222,175.63 11,883,326.34 79,222,175.63
7.01 7.01 0.00 57,583,650.00 - -
2.99 2.99 0.00 24,567,704.00 - -
5.11 5.11 0.00 41,921,600.00 - -

1.83 1.83 0.00 14,989,632.00 - -
0.85 0.85 0.00 6,955,000.00 - -
95.58
1.06 0.212 0.212 1,740,403.11 1,740,403.11 1,740,403.11

2.48 0.496 0.496 4,071,886.53 4,071,886.53 4,071,886.53
0.74 0.148 0.148 1,214,998.40 1,214,998.40 1,214,998.40
0.15 0.030 0.030 246,283.46 246,283.46 246,283.46
4.42
100.00 791,930,435.93 144,809,548.10 372,769,406.07
No Uraian Pekerjaan BAC Rp. BOBOT %
1 2 3 4
• Baja Tulangan, BJTD fy 400MPa, D16 2,279,995.95 0.28
• Baja Tulangan, BJTD fy 400MPa, D10 595,553.25 0.07
• Bekisting Kolom 1,818,880.00 0.22
• Cor Beton, Ready Mix K-300 1,070,688.00 0.13
• Bekisting Kolom 21,826,560.00 2.66
1 • Baja Tulangan, BJTD fy 400MPa, D19 13,080,539.12 1.59
3 • Bekisting Balok 15,465,602.40 1.88
4 • Cor Beton, Ready Mix K-300 9,152,374.86 1.11
• Bekisting Balok 12,213,385.60 1.49
• Bekisting Balok 19,178,992.80 2.34
• Bekisting Balok 5,074,624.00 0.62
• Bekisting Balok 14,354,456.90 1.75
10 Plate, t = 10 mm 1,479,420.56 0.18
11 Gussat Plate, t = 8 mm 146,275.56 0.02
12 Angkur Baut D19, HTB 18,200,000.00 2.22
13 Mur+Ring D19, HTB 5,720,000.00 0.70
14 Baut+Mur+Ring D19, HTB untuk Gussat Plate 2,280,000.00 0.28
15 Baja Profil Siku 90.90.7 405,081.60 0.05
16 Baja Profil Siku 75.75.6 266,006.40 0.03
17 Baut+Mur+Ring D16 4,140,000.00 0.50
18 Pek. Balok Baja Profil WF 400.200.8.13 Elevasi +5,00 23,232,000.00 2.83
21 Pek. Balok Baja Profil WF 200.100.5,5.8 Elevasi +5,00 14,995,200.00 1.83
22 Plat Stepner, t = 8 mm 3,881,873.26 0.47
• Baja Tulangan, BJTP fy 240MPa, d10 173,164,490.24 21.09
• Bekisting Plat 79,222,175.63 9.65
• Tulangan Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr) 24,567,704.00 2.99
• Begisting Plat, Metal Sheet 41,921,600.00 5.11
• Cor Beton, Ready Mix fc' 26,4 Mpa, K-300 14,989,632.00 1.83
25 Pek. Pasangan Stud Shear Connector 6,955,000.00 0.85
TOTAL BIAYA LANGSUNG 784,656,864.43 95.58
1 Biaya Penyelesaian dan Persiapan 8,700,000.00 1.06
2 Biaya Umum Proyek 20,348,800.00 2.48
3 Biaya Tidak Langsung di Kantor 6,036,000.00 0.74
4 Biaya Pemasaran 1,203,200.00 0.15
TOTAL BIAYA TIDAK LANGSUNG 36,288,000.00 4.42
TOTAL BIAYA A + B 820,944,864.43 100.00
PROGRES NILAI UANG
RENC. REALS. BCWS BCWP ACWP KET
% % Rp. Rp. Rp.
5 6 7=5/4*3 8=6/4*3 9 10
0.28 0.26 2,279,995.95 2,165,996.15 2,279,995.95

0.07 0.07 595,553.25 565,775.59 595,553.25
0.22 0.21 1,818,880.00 1,727,936.00 1,818,880.00
0.13 0.12 1,070,688.00 1,017,153.60 1,070,688.00
1.09 1.04 8,950,051.12 8,502,548.57 8,950,051.12

0.29 0.28 2,421,161.29 2,300,103.22 2,421,161.29
0.76 0.72 6,236,160.00 5,924,352.00 6,236,160.00
0.51 0.49 4,215,834.00 4,005,042.30 4,215,834.00
4.14 3.93 33,953,019.49 32,255,368.52 33,953,019.49

1.02 0.97 8,403,514.34 7,983,338.62 8,403,514.34
2.66 2.53 21,826,560.00 20,735,232.00 21,826,560.00
1.60 1.52 13,115,928.00 12,460,131.60 13,115,928.00
1.59 0.00 13,080,539.12 - -

0.75 0.00 6,169,867.13 - -
1.88 0.00 15,465,602.40 - -
1.11 0.00 9,152,374.86 - -
1.44 0.00 11,789,166.52 - -

0.64 0.00 5,213,023.81 - -
1.49 0.00 12,213,385.60 - -
0.83 0.00 6,784,146.84 - -
1.81 0.00 14,825,178.13 - -

0.81 0.00 6,617,055.00 - -
2.34 0.00 19,178,992.80 - -
1.14 0.00 9,326,138.60 - -
0.37 0.00 3,074,980.27 - -

0.24 0.00 1,932,780.28 - -
0.62 0.00 5,074,624.00 - -
0.23 0.00 1,927,238.40 - -
0.50 0.00 4,092,785.67 - -

0.40 0.00 3,304,675.48 - -
0.95 0.00 7,822,807.20 - -
0.31 0.00 2,563,405.52 - -
0.79 0.00 6,489,467.97 - -
0.96 0.00 7,882,148.75 - -
1.75 0.00 14,354,456.90 - -
0.47 0.00 3,887,768.51 - -
0.18 0.00 1,479,420.56 - -
0.02 0.00 146,275.56 - -
2.22 0.00 18,200,000.00 - -
0.70 0.00 5,720,000.00 - -
0.28 0.00 2,280,000.00 - -
0.05 0.00 405,081.60 - -
0.03 0.00 266,006.40 - -
0.50 0.00 4,140,000.00 - -
2.83 1.70 23,232,000.00 13,939,200.00 23,232,000.00
1.60 0.96 13,094,400.00 7,856,640.00 13,094,400.00
0.16 0.10 1,302,400.00 781,440.00 1,302,400.00
1.83 1.10 14,995,200.00 8,997,120.00 14,995,200.00
0.47 0.28 3,881,873.26 2,329,123.96 3,881,873.26
21.09 12.66 173,164,490.24 103,898,694.14 173,164,490.24

9.65 5.79 79,222,175.63 47,533,305.38 79,222,175.63
7.01 0.00 57,583,650.00 - -
2.99 0.00 24,567,704.00 - -
5.11 0.00 41,921,600.00 - -

1.83 0.00 14,989,632.00 - -
0.85 0.00 6,955,000.00 - -
0.212 0.212 1,740,403.11 1,740,403.11 1,740,403.11

0.496 0.496 4,071,886.53 4,071,886.53 4,071,886.53
0.148 0.148 1,214,998.40 1,214,998.40 1,214,998.40
0.030 0.030 246,283.46 246,283.46 246,283.46
791,930,435.93 292,252,073.15
1 2 3
10 Plate, t = 10 mm 1,479,420.56
11 Gussat Plate, t = 8 mm 146,275.56
12 Angkur Baut D19, HTB 18,200,000.00
13 Mur+Ring D19, HTB 5,720,000.00
15 Baja Profil Siku 90.90.7 405,081.60
16 Baja Profil Siku 75.75.6 266,006.40
17 Baut+Mur+Ring D16 4,140,000.00
22 Plat Stepner, t = 8 mm 3,881,873.26
TOTAL BIAYA A + B 820,944,864.43
PROGRES NILAI UANG
% % Rp. Rp. Rp.
4 5 6 7=5/4*3 8=6/4*3 9 10
0.28 0.28 0.26 2,279,995.95 2,165,996.15 2,279,995.95

0.07 0.07 0.07 595,553.25 565,775.59 595,553.25
0.22 0.22 0.21 1,818,880.00 1,727,936.00 1,818,880.00
0.13 0.13 0.12 1,070,688.00 1,017,153.60 1,070,688.00
1.09 1.09 1.04 8,950,051.12 8,502,548.57 8,950,051.12

0.29 0.29 0.28 2,421,161.29 2,300,103.22 2,421,161.29
0.76 0.76 0.72 6,236,160.00 5,924,352.00 6,236,160.00
0.51 0.51 0.49 4,215,834.00 4,005,042.30 4,215,834.00
4.14 4.14 3.93 33,953,019.49 32,255,368.52 33,953,019.49

1.02 1.02 0.97 8,403,514.34 7,983,338.62 8,403,514.34
2.66 2.66 2.53 21,826,560.00 20,735,232.00 21,826,560.00
1.60 1.60 1.52 13,115,928.00 12,460,131.60 13,115,928.00
1.59 1.59 1.04 13,080,539.12 8,502,350.43 13,080,539.12

0.75 0.75 0.49 6,169,867.13 4,010,413.63 6,169,867.13
1.88 1.88 0.00 15,465,602.40 - -
1.11 1.11 0.00 9,152,374.86 - -
1.44 1.44 0.93 11,789,166.52 7,662,958.24 11,789,166.52

0.64 0.64 0.41 5,213,023.81 3,388,465.47 5,213,023.81
1.49 1.49 0.00 12,213,385.60 - -
0.83 0.83 0.00 6,784,146.84 - -
1.81 1.81 1.17 14,825,178.13 9,636,365.79 14,825,178.13

0.81 0.81 0.52 6,617,055.00 4,301,085.75 6,617,055.00
2.34 2.34 0.00 19,178,992.80 - -
1.14 1.14 0.00 9,326,138.60 - -
0.37 0.37 0.24 3,074,980.27 1,998,737.17 3,074,980.27

0.24 0.24 0.15 1,932,780.28 1,256,307.18 1,932,780.28
0.62 0.62 0.00 5,074,624.00 - -
0.23 0.23 0.00 1,927,238.40 - -
0.50 0.50 0.32 4,092,785.67 2,660,310.68 4,092,785.67

0.40 0.40 0.26 3,304,675.48 2,148,039.06 3,304,675.48
0.95 0.95 0.00 7,822,807.20 - -
0.31 0.31 0.00 2,563,405.52 - -
0.79 0.79 0.51 6,489,467.97 4,218,154.18 6,489,467.97
0.96 0.96 0.62 7,882,148.75 5,123,396.69 7,882,148.75
1.75 1.75 0.00 14,354,456.90 - -
0.47 0.47 0.00 3,887,768.51 - -
0.18 0.18 0.09 1,479,420.56 739,710.28 1,479,420.56
0.02 0.02 0.01 146,275.56 73,137.78 146,275.56
2.22 2.22 1.11 18,200,000.00 9,100,000.00 18,200,000.00
0.70 0.70 0.35 5,720,000.00 2,860,000.00 5,720,000.00
0.28 0.28 0.14 2,280,000.00 1,140,000.00 2,280,000.00
0.05 0.05 0.02 405,081.60 202,540.80 405,081.60
0.03 0.03 0.02 266,006.40 133,003.20 266,006.40
0.50 0.50 0.25 4,140,000.00 2,070,000.00 4,140,000.00
2.83 2.83 1.84 23,232,000.00 15,100,800.00 23,232,000.00
1.60 1.60 1.04 13,094,400.00 8,511,360.00 13,094,400.00
0.16 0.16 0.10 1,302,400.00 846,560.00 1,302,400.00
1.83 1.83 1.19 14,995,200.00 9,746,880.00 14,995,200.00
0.47 0.47 0.31 3,881,873.26 2,523,217.62 3,881,873.26
21.09 21.09 13.71 173,164,490.24 112,556,918.65 173,164,490.24

9.65 9.65 6.27 79,222,175.63 51,494,414.16 79,222,175.63
7.01 7.01 0.00 57,583,650.00 - -
2.99 2.99 1.95 24,567,704.00 15,969,007.60 24,567,704.00
5.11 5.11 3.32 41,921,600.00 27,249,040.00 41,921,600.00

1.83 1.83 0.00 14,989,632.00 - -
0.85 0.85 0.00 6,955,000.00 - -
95.58
1.06 0.212 0.212 1,740,403.11 1,740,403.11 1,740,403.11

2.48 0.496 0.496 4,071,886.53 4,071,886.53 4,071,886.53
0.74 0.148 0.148 1,214,998.40 1,214,998.40 1,214,998.40
0.15 0.030 0.030 246,283.46 246,283.46 246,283.46
4.42
100.00 791,930,435.93 422,139,724.04 604,651,212.30
1 2 3
10 Plate, t = 10 mm 1,479,420.56
11 Gussat Plate, t = 8 mm 146,275.56
12 Angkur Baut D19, HTB 18,200,000.00
13 Mur+Ring D19, HTB 5,720,000.00
15 Baja Profil Siku 90.90.7 405,081.60
16 Baja Profil Siku 75.75.6 266,006.40
17 Baut+Mur+Ring D16 4,140,000.00
22 Plat Stepner, t = 8 mm 3,881,873.26
TOTAL BIAYA A + B 820,944,864.43
PROGRES NILAI UANG
% % Rp. Rp. Rp.
4 5 6 7=5/4*3 8=6/4*3 9 10
0.28 0.28 0.28 2,279,995.95 2,279,995.95 2,279,995.95

0.07 0.07 0.07 595,553.25 595,553.25 595,553.25
0.22 0.22 0.22 1,818,880.00 1,818,880.00 1,818,880.00
0.13 0.13 0.13 1,070,688.00 1,070,688.00 1,070,688.00
1.09 1.09 1.09 8,950,051.12 8,950,051.12 8,950,051.12

0.29 0.29 0.29 2,421,161.29 2,421,161.29 2,421,161.29
0.76 0.76 0.76 6,236,160.00 6,236,160.00 6,236,160.00
0.51 0.51 0.51 4,215,834.00 4,215,834.00 4,215,834.00
0.00
4.14 4.14 4.14 33,953,019.49 33,953,019.49 33,953,019.49
1.02 1.02 1.02 8,403,514.34 8,403,514.34 8,403,514.34
2.66 2.66 2.66 21,826,560.00 21,826,560.00 21,826,560.00
1.60 1.60 1.60 13,115,928.00 13,115,928.00 13,115,928.00
1.59 1.59 1.59 13,080,539.12 13,080,539.12 13,080,539.12

0.75 0.75 0.75 6,169,867.13 6,169,867.13 6,169,867.13
1.88 1.88 1.88 15,465,602.40 15,465,602.40 15,465,602.40
1.11 1.11 1.11 9,152,374.86 9,152,374.86 9,152,374.86
1.44 1.44 1.44 11,789,166.52 11,789,166.52 11,789,166.52

0.64 0.64 0.64 5,213,023.81 5,213,023.81 5,213,023.81
1.49 1.49 1.49 12,213,385.60 12,213,385.60 12,213,385.60
0.83 0.83 0.83 6,784,146.84 6,784,146.84 6,784,146.84
1.81 1.81 1.81 14,825,178.13 14,825,178.13 14,825,178.13

0.81 0.81 0.81 6,617,055.00 6,617,055.00 6,617,055.00
2.34 2.34 2.34 19,178,992.80 19,178,992.80 19,178,992.80
1.14 1.14 1.14 9,326,138.60 9,326,138.60 9,326,138.60
0.37 0.37 0.37 3,074,980.27 3,074,980.27 3,074,980.27

0.24 0.24 0.24 1,932,780.28 1,932,780.28 1,932,780.28
0.62 0.62 0.62 5,074,624.00 5,074,624.00 5,074,624.00
0.23 0.23 0.23 1,927,238.40 1,927,238.40 1,927,238.40
0.50 0.50 0.50 4,092,785.67 4,092,785.67 4,092,785.67

0.40 0.40 0.40 3,304,675.48 3,304,675.48 3,304,675.48
0.95 0.95 0.95 7,822,807.20 7,822,807.20 7,822,807.20
0.31 0.31 0.31 2,563,405.52 2,563,405.52 2,563,405.52
0.79 0.79 0.79 6,489,467.97 6,489,467.97 6,489,467.97

0.96 0.96 0.96 7,882,148.75 7,882,148.75 7,882,148.75
1.75 1.75 1.75 14,354,456.90 14,354,456.90 14,354,456.90
0.47 0.47 0.47 3,887,768.51 3,887,768.51 3,887,768.51
0.18 0.18 0.18 1,479,420.56 1,479,420.56 1,479,420.56
0.02 0.02 0.02 146,275.56 146,275.56 146,275.56
2.22 2.22 2.22 18,200,000.00 18,200,000.00 18,200,000.00
0.70 0.70 0.70 5,720,000.00 5,720,000.00 5,720,000.00
0.28 0.28 0.28 2,280,000.00 2,280,000.00 2,280,000.00
0.05 0.05 0.05 405,081.60 405,081.60 405,081.60
0.03 0.03 0.03 266,006.40 266,006.40 266,006.40
0.50 0.50 0.50 4,140,000.00 4,140,000.00 4,140,000.00
2.83 2.83 2.83 23,232,000.00 23,232,000.00 23,232,000.00
1.60 1.60 1.60 13,094,400.00 13,094,400.00 13,094,400.00
0.16 0.16 0.16 1,302,400.00 1,302,400.00 1,302,400.00
1.83 1.83 1.83 14,995,200.00 14,995,200.00 14,995,200.00
0.47 0.47 0.47 3,881,873.26 3,881,873.26 3,881,873.26
21.09 21.09 21.09 173,164,490.24 173,164,490.24 173,164,490.24

9.65 9.65 9.65 79,222,175.63 79,222,175.63 79,222,175.63
7.01 7.01 7.01 57,583,650.00 57,583,650.00 57,583,650.00
2.99 2.99 2.99 24,567,704.00 24,567,704.00 24,567,704.00
5.11 5.11 5.11 41,921,600.00 41,921,600.00 41,921,600.00

1.83 1.83 1.83 14,989,632.00 14,989,632.00 14,989,632.00
0.85 0.85 0.00 6,955,000.00 - -
95.58
1.06 0.212 0.212 1,740,403.11 1,740,403.11 1,740,403.11

2.48 0.496 0.496 4,071,886.53 4,071,886.53 4,071,886.53
0.74 0.148 0.148 1,214,998.40 1,214,998.40 1,214,998.40
0.15 0.030 0.030 246,283.46 246,283.46 246,283.46
4.42
100.00 791,930,435.93 784,975,435.93 784,975,435.93
PROGRES
BOBOT
NO URAIAN PEKERJAAN BAC
(%) RENC. % REALS. %
1 2 3 4 5 6
• Baja Tulangan, BJTD fy 400MPa, D16 2,279,995.95 0.28 0.28 0.28
• Baja Tulangan, BJTD fy 400MPa, D10 595,553.25 0.07 0.07 0.07
• Bekisting Kolom 1,818,880.00 0.22 0.22 0.22
• Cor Beton, Ready Mix K-300 1,070,688.00 0.13 0.13 0.13
• Bekisting Kolom 6,236,160.00 0.76 0.76 0.76
3 Pek. Kolom Struktur Type K3 35x35, Elevasi +5,00 s. d. +9,00 0.00
• Bekisting Kolom 21,826,560.00 2.66 2.66 2.66
1 • Baja Tulangan, BJTD fy 400MPa, D19 13,080,539.12 1.59 1.59 1.59
3 • Bekisting Balok 15,465,602.40 1.88 1.88 1.88
4 • Cor Beton, Ready Mix K-300 9,152,374.86 1.11 1.11 1.11
• Bekisting Balok 12,213,385.60 1.49 1.49 1.49
• Bekisting Balok 19,178,992.80 2.34 2.34 2.34
• Bekisting Balok 5,074,624.00 0.62 0.62 0.62
• Bekisting Balok 7,822,807.20 0.95 0.95 0.95
• Bekisting Balok 14,354,456.90 1.75 1.75 1.75
10 Plate, t = 10 mm 1,479,420.56 0.18 0.18 0.18
11 Gussat Plate, t = 8 mm 146,275.56 0.02 0.02 0.02
12 Angkur Baut D19, HTB 18,200,000.00 2.22 2.22 2.22
13 Mur+Ring D19, HTB 5,720,000.00 0.70 0.70 0.70
14 Baut+Mur+Ring D19, HTB untuk Gussat Plate 2,280,000.00 0.28 0.28 0.28
15 Baja Profil Siku 90.90.7 405,081.60 0.05 0.05 0.05
16 Baja Profil Siku 75.75.6 266,006.40 0.03 0.03 0.03
17 Baut+Mur+Ring D16 4,140,000.00 0.50 0.50 0.50
18 Pek. Balok Baja Profil WF 400.200.8.13 Elevasi +5,00 23,232,000.00 2.83 2.83 2.83
21 Pek. Balok Baja Profil WF 200.100.5,5.8 Elevasi +5,00 14,995,200.00 1.83 1.83 1.83
22 Plat Stepner, t = 8 mm 3,881,873.26 0.47 0.47 0.47
• Baja Tulangan, BJTP fy 240MPa, d10 173,164,490.24 21.09 21.09 21.09
• Bekisting Plat 79,222,175.63 9.65 9.65 9.65
• Tulangan Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr) 24,567,704.00 2.99 2.99 2.99
• Begisting Plat, Metal Sheet 41,921,600.00 5.11 5.11 5.11
• Cor Beton, Ready Mix fc' 26,4 Mpa, K-300 14,989,632.00 1.83 1.83 1.83
25 Pek. Pasangan Stud Shear Connector 6,955,000.00 0.85 0.85 0.00
1 Biaya Penyelesaian dan Persiapan 8,700,000.00 1.06 0.212 0.212
2 Biaya Umum Proyek 20,348,800.00 2.48 0.496 0.496
3 Biaya Tidak Langsung di Kantor 6,036,000.00 0.74 0.148 0.148
4 Biaya Pemasaran 1,203,200.00 0.15 0.030 0.030
TOTAL BIAYA A + B 820,944,864.43 100.00
NILAI UANG
SPI =
SP = BCWP-BCES BCWP/B KET
BCWP Rp. BCWS Rp. CWS
Rp.
7 = 6/4*3 8 = 5/4*3 9 = 7-8 10 = 7/8 10
2,279,995.95 2,279,995.95 - 1.00

595,553.25 595,553.25 - 1.00
1,818,880.00 1,818,880.00 - 1.00
1,070,688.00 1,070,688.00 - 1.00
8,950,051.12 8,950,051.12 - 1.00

2,421,161.29 2,421,161.29 - 1.00
6,236,160.00 6,236,160.00 - 1.00
4,215,834.00 4,215,834.00 - 1.00
33,953,019.49 33,953,019.49 - 1.00

8,403,514.34 8,403,514.34 - 1.00
21,826,560.00 21,826,560.00 - 1.00
13,115,928.00 13,115,928.00 - 1.00
-
13,080,539.12 13,080,539.12 - 1.00
6,169,867.13 6,169,867.13 - 1.00
15,465,602.40 15,465,602.40 - 1.00
9,152,374.86 9,152,374.86 - 1.00
11,789,166.52 11,789,166.52 - 1.00

5,213,023.81 5,213,023.81 - 1.00
12,213,385.60 12,213,385.60 - 1.00
6,784,146.84 6,784,146.84 - 1.00
14,825,178.13 14,825,178.13 - 1.00

6,617,055.00 6,617,055.00 - 1.00
19,178,992.80 19,178,992.80 - 1.00
9,326,138.60 9,326,138.60 - 1.00
3,074,980.27 3,074,980.27 - 1.00

1,932,780.28 1,932,780.28 - 1.00
5,074,624.00 5,074,624.00 - 1.00
1,927,238.40 1,927,238.40 - 1.00
4,092,785.67 4,092,785.67 - 1.00

3,304,675.48 3,304,675.48 - 1.00
7,822,807.20 7,822,807.20 - 1.00
2,563,405.52 2,563,405.52 - 1.00
6,489,467.97 6,489,467.97 - 1.00

7,882,148.75 7,882,148.75 - 1.00
14,354,456.90 14,354,456.90 - 1.00
3,887,768.51 3,887,768.51 - 1.00
1,479,420.56 1,479,420.56 - 1.00
146,275.56 146,275.56 - 1.00
18,200,000.00 18,200,000.00 - 1.00
5,720,000.00 5,720,000.00 - 1.00
2,280,000.00 2,280,000.00 - 1.00
405,081.60 405,081.60 - 1.00
266,006.40 266,006.40 - 1.00
4,140,000.00 4,140,000.00 - 1.00
23,232,000.00 23,232,000.00 - 1.00
13,094,400.00 13,094,400.00 - 1.00
1,302,400.00 1,302,400.00 - 1.00
14,995,200.00 14,995,200.00 - 1.00
3,881,873.26 3,881,873.26 - 1.00
173,164,490.24 173,164,490.24 - 1.00

79,222,175.63 79,222,175.63 - 1.00
57,583,650.00 57,583,650.00 - 1.00
24,567,704.00 24,567,704.00 - 1.00
41,921,600.00 41,921,600.00 - 1.00

14,989,632.00 14,989,632.00 - 1.00
- 6,955,000.00 (6,955,000.00) -
1,740,403.11 1,740,403.11 - 1.00

4,071,886.53 4,071,886.53 - 1.00
1,214,998.40 1,214,998.40 - 1.00
246,283.46 246,283.46 - 1.00
784,975,435.93 791,930,435.93
PROGRES
BOBOT
(%)
RENC. % REALS. %
1 2 3 4 5 6

• Baja Tulangan, BJTD fy 400MPa, D10 595,553.25 0.07 0.07 0.07
• Bekisting Kolom 1,818,880.00 0.22 0.22 0.22
• Bekisting Kolom 6,236,160.00 0.76 0.76 0.76
3 Pek. Kolom Struktur Type K3 35x35, Elevasi +5,00 s. d. +9,00 0.00
• Bekisting Kolom 21,826,560.00 2.66 2.66 2.66

3 • Bekisting Balok 15,465,602.40 1.88 1.88 1.88
4 • Cor Beton, Ready Mix K-300 9,152,374.86 1.11 1.11 1.11

• Bekisting Balok 12,213,385.60 1.49 1.49 1.49
• Bekisting Balok 19,178,992.80 2.34 2.34 2.34
• Bekisting Balok 5,074,624.00 0.62 0.62 0.62
• Bekisting Balok 7,822,807.20 0.95 0.95 0.95
• Bekisting Balok 14,354,456.90 1.75 1.75 1.75
10 Plate, t = 10 mm 1,479,420.56 0.18 0.18 0.18
11 Gussat Plate, t = 8 mm 146,275.56 0.02 0.02 0.02
12 Angkur Baut D19, HTB 18,200,000.00 2.22 2.22 2.22
13 Mur+Ring D19, HTB 5,720,000.00 0.70 0.70 0.70
14 Baut+Mur+Ring D19, HTB untuk Gussat Plate 2,280,000.00 0.28 0.28 0.28
15 Baja Profil Siku 90.90.7 405,081.60 0.05 0.05 0.05
16 Baja Profil Siku 75.75.6 266,006.40 0.03 0.03 0.03
17 Baut+Mur+Ring D16 4,140,000.00 0.50 0.50 0.50
21 Pek. Balok Baja Profil WF 200.100.5,5.8 Elevasi +5,00 14,995,200.00 1.83 1.83 1.83
22 Plat Stepner, t = 8 mm 3,881,873.26 0.47 0.47 0.47

• Baja Tulangan, BJTP fy 240MPa, d10 173,164,490.24 21.09 21.09 21.09
• Bekisting Plat 79,222,175.63 9.65 9.65 9.65

• Tulangan Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr) 24,567,704.00 2.99 2.99 2.99
• Begisting Plat, Metal Sheet 41,921,600.00 5.11 5.11 5.11
• Cor Beton, Ready Mix fc' 26,4 Mpa, K-300 14,989,632.00 1.83 1.83 1.83
25 Pek. Pasangan Stud Shear Connector 6,955,000.00 0.85 0.85 0.00

1 Biaya Penyelesaian dan Persiapan 8,700,000.00 1.06 0.212 0.212
2 Biaya Umum Proyek 20,348,800.00 2.48 0.496 0.496
3 Biaya Tidak Langsung di Kantor 6,036,000.00 0.74 0.148 0.148
4 Biaya Pemasaran 1,203,200.00 0.15 0.030 0.030
TOTAL BIAYA A + B 820,944,864.43 100.00
NILAI UANG
CPI =
BCWP/B KET
BCWP Rp. ACWP CV = BCWP-BCES Rp. CWS
7 = 6/4*3 8 = 5/4*3 9 = 7-8 10 = 7/8 10
2,279,995.95 2,279,995.95 - 1.00

595,553.25 595,553.25 - 1.00
1,818,880.00 1,818,880.00 - 1.00
1,070,688.00 1,070,688.00 - 1.00
8,950,051.12 8,950,051.12 - 1.00

2,421,161.29 2,421,161.29 - 1.00
6,236,160.00 6,236,160.00 - 1.00
4,215,834.00 4,215,834.00 - 1.00
33,953,019.49 33,953,019.49 - 1.00

8,403,514.34 8,403,514.34 - 1.00
21,826,560.00 21,826,560.00 - 1.00
13,115,928.00 13,115,928.00 - 1.00
13,080,539.12 13,080,539.12 - 1.00

6,169,867.13 6,169,867.13 - 1.00
15,465,602.40 15,465,602.40 - 1.00
9,152,374.86 9,152,374.86 - 1.00
11,789,166.52 11,789,166.52 - 1.00

5,213,023.81 5,213,023.81 - 1.00
12,213,385.60 12,213,385.60 - 1.00
6,784,146.84 6,784,146.84 - 1.00
-
14,825,178.13 14,825,178.13 - 1.00
6,617,055.00 6,617,055.00 - 1.00
19,178,992.80 19,178,992.80 - 1.00
9,326,138.60 9,326,138.60 - 1.00
3,074,980.27 3,074,980.27 - 1.00

1,932,780.28 1,932,780.28 - 1.00
5,074,624.00 5,074,624.00 - 1.00
1,927,238.40 1,927,238.40 - 1.00
4,092,785.67 4,092,785.67 - 1.00

3,304,675.48 3,304,675.48 - 1.00
7,822,807.20 7,822,807.20 - 1.00
2,563,405.52 2,563,405.52 - 1.00
6,489,467.97 6,489,467.97 - 1.00
7,882,148.75 7,882,148.75 - 1.00
14,354,456.90 14,354,456.90 - 1.00
3,887,768.51 3,887,768.51 - 1.00
1,479,420.56 1,479,420.56 - 1.00
146,275.56 146,275.56 - 1.00
18,200,000.00 18,200,000.00 - 1.00
5,720,000.00 5,720,000.00 - 1.00
2,280,000.00 2,280,000.00 - 1.00
405,081.60 405,081.60 - 1.00
266,006.40 266,006.40 - 1.00
4,140,000.00 4,140,000.00 - 1.00
23,232,000.00 23,232,000.00 - 1.00
13,094,400.00 13,094,400.00 - 1.00
1,302,400.00 1,302,400.00 - 1.00
14,995,200.00 14,995,200.00 - 1.00
3,881,873.26 3,881,873.26 - 1.00
173,164,490.24 173,164,490.24 - 1.00

79,222,175.63 79,222,175.63 - 1.00
57,583,650.00 57,583,650.00 - 1.00
-
24,567,704.00 24,567,704.00 - 1.00
-
41,921,600.00 41,921,600.00 - 1.00
14,989,632.00 14,989,632.00 - 1.00
- -
1,740,403.11 1,740,403.11 - 1.00

4,071,886.53 4,071,886.53 - 1.00
1,214,998.40 1,214,998.40 - 1.00
246,283.46 246,283.46 - 1.00
784,975,435.93 784,975,435.93
DURASI (hari)
NO URAIAN PEKERJAAN BAC BCWP Rp. CPI
1 2 3 4 5 6
• Baja Tulangan, BJTD fy 400MPa, D16 2,279,995.95 2,279,995.95 1.00
• Baja Tulangan, BJTD fy 400MPa, D10 595,553.25 595,553.25 1.00
• Bekisting Kolom 1,818,880.00 1,818,880.00 1.00
• Cor Beton, Ready Mix K-300 1,070,688.00 1,070,688.00 1.00
• Bekisting Kolom 6,236,160.00 6,236,160.00 1.00
• Bekisting Kolom 21,826,560.00 21,826,560.00 1.00
1 • Baja Tulangan, BJTD fy 400MPa, D19 13,080,539.12 13,080,539.12 1.00
2 • Baja Tulangan, BJTD fy 400MPa, D10 6,169,867.13 6,169,867.13 1.00
3 • Bekisting Balok 15,465,602.40 15,465,602.40 1.00
4 • Cor Beton, Ready Mix K-300 9,152,374.86 9,152,374.86 1.00
• Bekisting Balok 12,213,385.60 12,213,385.60 1.00
• Bekisting Balok 19,178,992.80 19,178,992.80 1.00
• Bekisting Balok 5,074,624.00 5,074,624.00 1.00
• Bekisting Balok 7,822,807.20 7,822,807.20 1.00
• Bekisting Balok 14,354,456.90 14,354,456.90 1.00
10 Plate, t = 10 mm 1,479,420.56 1,479,420.56 1.00
11 Gussat Plate, t = 8 mm 146,275.56 146,275.56 1.00
12 Angkur Baut D19, HTB 18,200,000.00 18,200,000.00 1.00
13 Mur+Ring D19, HTB 5,720,000.00 5,720,000.00 1.00
14 Baut+Mur+Ring D19, HTB untuk Gussat Plate 2,280,000.00 2,280,000.00 1.00
15 Baja Profil Siku 90.90.7 405,081.60 405,081.60 1.00
16 Baja Profil Siku 75.75.6 266,006.40 266,006.40 1.00
17 Baut+Mur+Ring D16 4,140,000.00 4,140,000.00 1.00
18 Pek. Balok Baja Profil WF 400.200.8.13 Elevasi +5,00 23,232,000.00 23,232,000.00 1.00
21 Pek. Balok Baja Profil WF 200.100.5,5.8 Elevasi +5,00 14,995,200.00 14,995,200.00 1.00
22 Plat Stepner, t = 8 mm 3,881,873.26 3,881,873.26 1.00
• Baja Tulangan, BJTP fy 240MPa, d10 173,164,490.24 173,164,490.24 1.00
• Bekisting Plat 79,222,175.63 79,222,175.63 1.00
• Tulangan Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr) 24,567,704.00 24,567,704.00 1.00
• Begisting Plat, Metal Sheet 41,921,600.00 41,921,600.00 1.00
• Cor Beton, Ready Mix fc' 26,4 Mpa, K-300 14,989,632.00 14,989,632.00 1.00
25 Pek. Pasangan Stud Shear Connector 6,955,000.00 -
1 Biaya Penyelesaian dan Persiapan 8,700,000.00 1,740,403.11 1.00
2 Biaya Umum Proyek 20,348,800.00 4,071,886.53 1.00
3 Biaya Tidak Langsung di Kantor 6,036,000.00 1,214,998.40 1.00
4 Biaya Pemasaran 1,203,200.00 246,283.46 1.00
TOTAL BIAYA A + B 820,944,864.43 784,975,435.93 59.00
SISA BIAYA = ETC = SISA EAC =
ACWP Rp. KET
BAC-BCWP BIAYA/CPI ETC+ACWP
7 8 = 3-5 9 = 8/6 10 = 9+7 10
2,279,995.95 - - 2,279,995.95
595,553.25 - - 595,553.25
1,818,880.00 - - 1,818,880.00
1,070,688.00 - - 1,070,688.00
8,950,051.12 - - 8,950,051.12
2,421,161.29 - - 2,421,161.29
6,236,160.00 - - 6,236,160.00
4,215,834.00 - - 4,215,834.00
33,953,019.49 - - 33,953,019.49
8,403,514.34 - - 8,403,514.34
21,826,560.00 - - 21,826,560.00
13,115,928.00 - - 13,115,928.00
13,080,539.12 - - 13,080,539.12
6,169,867.13 - - 6,169,867.13
15,465,602.40 - - 15,465,602.40
9,152,374.86 - - 9,152,374.86
11,789,166.52 - - 11,789,166.52
5,213,023.81 - - 5,213,023.81
12,213,385.60 - - 12,213,385.60
6,784,146.84 - - 6,784,146.84
14,825,178.13 - - 14,825,178.13
6,617,055.00 - - 6,617,055.00
19,178,992.80 - - 19,178,992.80
9,326,138.60 - - 9,326,138.60
3,074,980.27 - - 3,074,980.27
1,932,780.28 - - 1,932,780.28
5,074,624.00 - - 5,074,624.00
1,927,238.40 - - 1,927,238.40
4,092,785.67 - - 4,092,785.67
3,304,675.48 - - 3,304,675.48
7,822,807.20 - - 7,822,807.20
2,563,405.52 - - 2,563,405.52
6,489,467.97 - - 6,489,467.97
7,882,148.75 - - 7,882,148.75
14,354,456.90 - - 14,354,456.90
3,887,768.51 - - 3,887,768.51
1,479,420.56 - - 1,479,420.56
146,275.56 - - 146,275.56
18,200,000.00 - - 18,200,000.00
5,720,000.00 - - 5,720,000.00
2,280,000.00 - - 2,280,000.00
405,081.60 - - 405,081.60
266,006.40 - - 266,006.40
4,140,000.00 - - 4,140,000.00
23,232,000.00 - - 23,232,000.00
13,094,400.00 - - 13,094,400.00
1,302,400.00 - - 1,302,400.00
14,995,200.00 - - 14,995,200.00
3,881,873.26 - - 3,881,873.26
173,164,490.24 - - 173,164,490.24
79,222,175.63 - - 79,222,175.63
57,583,650.00 - - 57,583,650.00
24,567,704.00 - - 24,567,704.00
-
41,921,600.00 - - 41,921,600.00
14,989,632.00 - - 14,989,632.00
- 6,955,000.00
784,656,864.43
1,740,403.11 6,959,596.89 6,959,596.89 8,700,000.00

4,071,886.53 16,276,913.47 16,276,913.47 20,348,800.00
1,214,998.40 4,821,001.60 4,821,001.60 6,036,000.00
246,283.46 956,916.54 956,916.54 1,203,200.00
784,975,435.93 820,626,292.93 29,014,428.50 813,989,864.43

DURASI (hari)
1 2 3 4
• Baja Tulangan, BJTD fy 400MPa, D10 595,553.25 7.00
• Bekisting Kolom 21,826,560.00 7.00
3 • Bekisting Balok 15,465,602.40 7.00
4 • Cor Beton, Ready Mix K-300 9,152,374.86 7.00
• Bekisting Balok 12,213,385.60 7.00
• Bekisting Balok 19,178,992.80 7.00
• Bekisting Balok 14,354,456.90 7.00
10 Plate, t = 10 mm 1,479,420.56 7.00
11 Gussat Plate, t = 8 mm 146,275.56 7.00
12 Angkur Baut D19, HTB 18,200,000.00 7.00
13 Mur+Ring D19, HTB 5,720,000.00 7.00
14 Baut+Mur+Ring D19, HTB untuk Gussat Plate 2,280,000.00 7.00
15 Baja Profil Siku 90.90.7 405,081.60 7.00
16 Baja Profil Siku 75.75.6 266,006.40 7.00
17 Baut+Mur+Ring D16 4,140,000.00 7.00
21 Pek. Balok Baja Profil WF 200.100.5,5.8 Elevasi +5,00 14,995,200.00 7.00
22 Plat Stepner, t = 8 mm 3,881,873.26 7.00
• Baja Tulangan, BJTP fy 240MPa, d10 173,164,490.24 14.00
• Bekisting Plat 79,222,175.63 7.00
• Tulangan Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr) 24,567,704.00 7.00
• Begisting Plat, Metal Sheet 41,921,600.00 7.00
• Cor Beton, Ready Mix fc' 26,4 Mpa, K-300 14,989,632.00 7.00
TOTAL BIAYA A + B 820,944,864.43
DURASI RENC. DURASI REAL. DURASI SISA ETS = DURASI EAS = ETS +
SPI KET
s/d Ming-5 hari s/d Ming-5 hari s/d Ming-5 hari SISA/SPI D.REAL
5 6 7 8 = 4-7 9 = 8/6 10 = 9+7 10
7.00 1.00 7.00 0 0.00 7.00

7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00

7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00

7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00

7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00

7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00

7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00

7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00

7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
14.00 1.00 14.00 0 0.00 14.00

7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00

0
7.00 1.00 7.00 0 0.00 7.00
7.00 1.00 7.00 0 0.00 7.00
-
1.00
1.00
1.00
1.00
Simbol
NO URAIAN PEKERJAAN
1 2 3
• Baja Tulangan, BJTD fy 400MPa, D16
• Bekisting Kolom
• Cor Beton, Ready Mix K-300
• Bekisting Kolom
• Bekisting Kolom
3 • Bekisting Balok

• Bekisting Balok
• Bekisting Balok
• Bekisting Balok
• Bekisting Balok
• Bekisting Balok
10 Plate, t = 10 mm
11 Gussat Plate, t = 8 mm
12 Angkur Baut D19, HTB
13 Mur+Ring D19, HTB
14 Baut+Mur+Ring D19, HTB untuk Gussat Plate
15 Baja Profil Siku 90.90.7
16 Baja Profil Siku 75.75.6
17 Baut+Mur+Ring D16
18 Pek. Balok Baja Profil WF 400.200.8.13 Elevasi +5,00
21 Pek. Balok Baja Profil WF 200.100.5,5.8 Elevasi +5,00
22 Plat Stepner, t = 8 mm
• Baja Tulangan, BJTP fy 240MPa, d10
• Bekisting Plat
• Tulangan Wiremesh M8, 2,1 x 5,4 meter (61,79 kg/lbr)
• Begisting Plat, Metal Sheet
• Cor Beton, Ready Mix fc' 26,4 Mpa, K-300
25 Pek. Pasangan Stud Shear Connector
TOTAL BIAYA LANGSUNG
1 Biaya Penyelesaian dan Persiapan
2 Biaya Umum Proyek
3 Biaya Tidak Langsung di Kantor
4 Biaya Pemasaran
TOTAL BIAYA TIDAK LANGSUNG
TOTAL BIAYA A + B
VOL DURASI
SAT RENC. REALS. TERSED. EAS REALS TERSED.
hari hari hari
4 5 6 7
kg 213.08 213.08
kg 55.66 55.66
m2 11.20 11.20
m3 0.96 0.96
kg 836.45 836.45
kg 226.28 226.28
m2 38.40 38.40
m3 3.78 3.78
kg 3,173.18 3,173.18
kg 785.38 785.38
m2 134.40 134.40
m3 11.76 11.76
kg 1,222.48 1,222.48
kg 576.62 576.62
m2 72.17 72.17
m3 8.21 8.21
kg 1,101.79 1,101.79
kg 487.20 487.20
m2 56.99 56.99
m3 6.08 6.08
kg 1,385.53 1,385.53
kg 618.42 618.42
m2 89.50 89.50
m3 8.36 8.36
kg 287.38 287.38
kg 180.63 180.63
m2 23.68 23.68
m3 1.73 1.73
kg 382.50 382.50
kg 308.85 308.85
m2 36.50 36.50
m3 2.30 2.30
kg 606.49 606.49
kg 736.65 736.65
m2 66.98 66.98
m3 3.49 3.49
kg 67.25 67.25
kg 6.65 6.65
bh 104.00 104.00
bh 104.00 104.00
bh 24.00 24.00
kg 18.41 18.41
kg 12.09 12.09
bh 46.00 46.00
kg 1,056.00 1,056.00
kg 595.20 595.20
kg 59.20 59.20
kg 681.60 681.60
kg 176.45 176.45
kg 17,145.00 17,145.00
m2 317.52 317.52
m3 51.63 51.63
kg 1,730.12 1,730.12
m2 112.00 112.00
m3
13.44 13.44
bh 107.00 107.00
hr
hr
hr
hr
BIAYA
EAC BCWP TERSEDIA
KET
Rp. Rp. Rp.
3 4 5= 3-4 10

Akudu

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Akudu

Diunggah oleh

Hak Cipta:

Format Tersedia

NO. URAIAN PEKERJAAN SAT.

213.08 0.28 0.000 65

836.45 1.09 0.000 65

3,173.18 4.14 0.000 40

1,222.48 1.59 0.000 0

1,101.79 1.44 0.000 0

1,385.53 1.81 0.000 0

287.38 0.37 0.000 0

606.49 0.79 0.000 0

17,145.00 21.09 0.000 0

1,730.12 2.99 0.000 0

112.00 5.11 0.000 0

213.08 0.28 65 0.181 0

836.45 1.09 65 0.709 0

3,173.18 4.14 40 1.654 25

1,222.48 1.59 0.000 0

1,101.79 1.44 0.000 0

1,385.53 1.81 0.000 0

287.38 0.37 0.000 0

382.50 0.50 0.000 0

606.49 0.79 0.000 0

17,145.00 21.09 0.000 35

1,730.12 2.99 0.000 0

112.00 5.11 0.000 0

213.08 0.28 65 0.181 30

836.45 1.09 65 0.709 30

3,173.18 4.14 65 2.688 30

1,222.48 1.59 0.000 0

1,101.79 1.44 0.000 0

1,385.53 1.81 0.000 0

287.38 0.37 0.000 0

382.50 0.50 0.000 0

606.49 0.79 0.000 0

17,145.00 21.09 35 7.383 25

1,730.12 2.99 0.000 0

112.00 5.11 0.000 0

213.08 0.28 95 0.264 0

836.45 1.09 95 1.036 0

3,173.18 4.14 95 3.929 0

1,222.48 1.59 0.000 65

1,101.79 1.44 0.000 65

1,385.53 1.81 0.000 65

287.38 0.37 0.000 65

382.50 0.50 0.000 65

606.49 0.79 0.000 65

17,145.00 21.09 60 12.656 5

1,730.12 2.99 0.000 65

112.00 5.11 0.000 65

213.08 0.28 95 0.264 5

836.45 1.09 95 1.036 5

3,173.18 4.14 95 3.929 5

1,222.48 1.59 0.000 100

1,101.79 1.44 0.000 100

1,385.53 1.81 0.000 100

287.38 0.37 0.000 100

382.50 0.50 0.000 100

606.49 0.79 0.000 100

17,145.00 21.09 60 12.656 40

1,730.12 2.99 0.000 100

112.00 5.11 0.000 100

0.014 100 0.278

0.055 100 1.090

0.207 100 4.136

1.593 100 1.593