1 m²
Keliling = 2 (panjang+lebar)
2 Pekerjaan pemasangan bowplank m¹ = 2 (20+15)
= 70 m¹
Keliling = 2 (panjang+lebar)
3 Pekerjaan pagar darurat m² = 2 (20+15)
= 70 m²
4 Pekerjaan listrik dan air sementara Ls V= 1
II PEKERJAAN TANAH
Pek.Galian tanah pondasi setempat V= panjang x lebar x tinggi
= 0,8 x 0,8 x 2
= 1,28 m³
1 m³
I PEKERJAAN PERSIAPAN
1 Pembersihan Lahan m² 300 9,750.00 2,925,000.00
63,160,851.70
VII PEKERJAAN PLAFOND
Pek. Pasangan plafond gypsum rangka
1 hollo m² 171.25 162,355.00 27,803,293.75
2 Gypsum Board m² 180.00 97,607.80 17,569,404.00
3 Pek. List plafond m' 148.50 37,968.00 5,638,248.00
51,010,945.75
VIII PEKERJAAN ATAP
1 Pek. Genteng kodok karang pilang m² 126.64 70,204.00 8,890,634.56
2 Pek. Kuda - kuda kamper m³ 0.59 10,427,600.00 6,122,419.35
3 Pek. Usuk 5/7 m² 3.82 61,548.20 235,237.22
4 Pek. Reng m² 1.53 45,416.80 69,433.20
5 Pek. List plank m¹ 58 108,130.00 6,284,515.60
21,602,239.94
IX PEKERJAAN GANTUNGAN & KUNCI
1 Pek. Engsel pintu bh 34.00 74,496.00 2,532,864.00
2 Pek. Engsel jendela bh 24.00 63,327.50 1,519,860.00
3 Pek. Kunci slot bh 20.00 38,855.00 777,100.00
4 Pek. Grendel bh 26.00 21,534.00 559,884.00
5 Pek.Kait angin bh 52.00 59,696.00 3,104,192.00
8,493,900.00
X PEKERJAAN KACA
1 Pek.Kaca pintu bukaan dua m² 3.0192 147,096.00 444,112.24
2 Pek.Kaca jendela m² 5.8188 147,096.00 855,922.20
1,300,034.45
XI PEKERJAAN SANITASI
1 Pas. Bak mandi fiberglass bh 2.00 651,710.00 1,303,420.00
2 Pas. Wastafel bh 1.00 430,380.00 430,380.00
3 Pas. Kloset duduk bh 3.00 2,759,128.00 8,277,384.00
4 Pas. Bak cuci piring bh 1.00 594,000.00 594,000.00
5 Pas. Kran cuci piring bh 1.00 205,800.00 205,800.00
6 Pas. Kran wastafel bh 1.00 768,400.00 768,400.00
7 Pas. Kran bh 2.00 277,200.00 554,400.00
8 Pas. Bath tup bh 1.00 7,689,000.00 7,689,000.00
9 Pas. Pipa air bersih m¹ 26.00 34,067.75 885,761.50
10 Pas. Pipa air kotor m¹ 21.00 50,617.25 1,062,962.25
11 Pas. Pipa tinja m¹ 23.00 122,760.00 2,823,480.00
24,594,987.75
XII PEKERJAAN LISTRIK
1 Instalasi Titik Lampu ttk 36.00 175,000.00 6,300,000.00
2 Instalasi Stop Kontak ttk 14.00 187,500.00 2,625,000.00
3 Lampu LED 7 Watt bh 3.00 54,900.00 164,700.00
4 Lampu LED 15 Watt bh 31.00 76,900.00 2,383,900.00
5 Stop Kontak bh 14.00 38,500.00 539,000.00
6 Saklar Ganda bh 4.00 47,437.00 189,748.00
7 Saklar Tunggal bh 16.00 31,625.00 506,000.00
12,708,348.00
XIII PEKERJAAN RELING
1 Pas. Relling balkon depan m² 0.525 500,000.00 262,500.00
262,500.00
XIV PEKERJAAN PENGECATAN
1 Pek. Cat tembok luar m² 13.00 20,909.90 271,828.70
2 Pek. Cat tembok dalam m² 295.76 20,909.90 6,184,316.21
3 Pek. Cat plafond = cat dinding m² 132.80 20,909.90 2,776,834.72
4 Pek. Politur list plank m¹ 58.12 33,224.50 1,931,007.94
5 Pek. Politur kayu m² 30.59 33,224.50 1,016,243.36
12,180,230.93
XV PEKERJAAN STILE BALI
1 Pek.Batu alur marmer gigi kecil m² 6.32 150,000.00 948,600.00
2 Pek.Batu palimanan m² 44.25 125,500.00 5,553,989.95
3 Pek.Murda bh 1.00 172,922.00 172,922.00
6,675,511.95
TOTAL 1,687,834,411
DAFTAR ANALISA PEKERJAAN
TAHUN 2014
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
I PEKERJAAN PERSIAPAN (SNI 03-2835-2002)
1 1 M1 PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 METER
1.2500 btg Bambu Sedang 10,000.00
2.5000 kg Semen Portland 1,340.00
1.2000 lbr Seng gelombang 3" - 5" 82,500.00
0.0050 m3 Pasir Beton 131,000.00
0.0090 m3 Koral beton 152,000.00
0.0720 m3 Kayu Meranti Usuk 5/7 5,500,000.00
0.0600 kg Paku biasa 2" - 5" 15,400.00
0.4500 kg Meni Besi 16,000.00
0.2000 oh Tukang Kayu 82,000.00
0.4000 oh Pekerja 50,000.00
0.0200 oh Kepala Tukang 88,000.00
0.0200 oh Mandor 95,000.00
Total :
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
13 10 M3 MEMBONGKAR s.d.a DINDING TEMBOK YANG TIPIS TERHITUNG DENGAN MEMBERSIHKAN BATAS - BA
2.0000 oh Pekerja 50,000.00
0.1000 oh Mandor 95,000.00
Total :
14 10 M3 MEMBONGKAR LANTAI YANG LAMA BERIKUT PEKERJAAN MEMBERSIHKAN BATA-BATA ATAU LAIN - LA
1.0000 oh Pekerja 50,000.00
0.1000 oh Mandor 95,000.00
Total :
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
19 10 M3 MEMBONGKAR LANTAI 2 DARI KAYU, DINDING LUAR, LANTAI JEMBATAN (LAPISAN ATAU DARI BAWAH
0.6000 oh Tukang Kayu 82,000.00
0.0600 oh Kepala Tukang Kayu 88,000.00
2.0000 oh Pekerja 50,000.00
0.1000 oh Mandor 95,000.00
Total :
20 10 M3 MEMBONGKAR KAYU DARI BALOK LANTAI 2, KUDA - KUDA GELEGAR JEMBATAN DAN SEBAGAINYA (K
6.0000 oh Tukang Kayu 82,000.00
0.6000 oh Kepala Tukang Kayu 88,000.00
4.0000 oh Pekerja 50,000.00
0.2000 oh Mandor 95,000.00
Total :
9 1 M3 URUGAN KEMBALI
Mengurug Kembali 1 m3 galian dihitung dari 1/3 kali dari indeks pekerjaan galian
11 1 M3 URUGAN PASIR
1.2000 m3 Pasir Urug 135,000.00
0.3000 oh Pekerja 50,000.00
0.0100 oh Mandor 95,000.00
Total :
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
SNI 03-3436-2002
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
SNI 03-2836-2002
16 1 M2 PASANGAN BATA GOSOK
60.0000 bh Bata Gosok 5,500.00
12.4400 kg Semen Portland 1,375.00
2.0000 oh Tukang Paras Bali 82,000.00
0.4000 oh Kepala Tukang Paras Bali 88,000.00
2.0000 oh Pekerja / Pekerja Tak Terlatih 50,000.00
0.1000 oh Mandor 95,000.00
Total :
17 1 M2 PASANGAN PARAS SILAKARANG
22.0000 bh Bata Paras Silakarang 22,000.00
11.7500 kg Semen Portland 1,375.00
2.0000 oh Tukang Paras Bali 82,000.00
0.4000 oh Kepala Tukang Paras Bali 88,000.00
2.0000 oh Pekerja / Pekerja Tak Terlatih 50,000.00
0.1000 oh Mandor 95,000.00
Total :
18 1 M2 PASANGAN PARAS KEROBOKAN
22.0000 bh Bata Paras Kerobokan 13,750.00
11.7500 kg Semen Portland 1,375.00
2.0000 oh Tukang Paras Bali 82,000.00
0.4000 oh Kepala Tukang Paras Bali 88,000.00
2.0000 oh Pekerja / Pekerja Tak Terlatih 50,000.00
0.1000 oh Mandor 95,000.00
Total :
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
7 MEMBUAT DAN MEMASANG 1 M2 PINTU DAN JENDELA JALUSI, KAYU KELAS I/II
0.0640 m3 Papan Kayu Kamper 8,800,000.00
0.5000 Kg Lem Kayu 16,500.00
1.0000 oh Pekerja 50,000.00
3.0000 oh Tukang Kayu 82,000.00
0.3000 oh Kepala Tukang 88,000.00
0.0500 oh Mandor 95,000.00
Total :
8 MEMBUAT 1 M2 DAUN PINTU PLYWOOD RANGKAP RANGKA TERTUTUP, KAYU KELAS II (Lebar Sampai 90 Cm)
0.0250 m3 Papan Kayu Kamper 8,800,000.00
0.0300 Kg Paku 1-2,5 Cm 27,500.00
0.5000 Kg Lem Kayu 16,500.00
1.0000 Lbr Plywood 4 mm 71,500.00
0.7000 oh Pekerja 50,000.00
2.1000 oh Tukang Kayu 82,000.00
0.2100 oh Kepala Tukang 88,000.00
0.0350 oh Mandor 95,000.00
Total :
9 MEMBUAT 1 M2 DAUN PINTU PLYWOOD RANGKAP RANGKA EXPOSE, KAYU KELAS I/II
0.0256 m3 Papan Kayu Kamper 8,800,000.00
0.0300 Kg Paku 1-2,5 Cm 27,500.00
0.5000 Kg Lem Kayu 16,500.00
1.0000 Lbr Plywood 4 mm 71,500.00
0.8000 oh Pekerja 50,000.00
2.4000 oh Tukang Kayu 82,000.00
0.2400 oh Kepala Tukang 88,000.00
0.0400 oh Mandor 95,000.00
Total :
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
14 MEMASANG 1 M3 KONSTRUKSI KUDA-KUDA EXPOSE, KAYU KELAS I
1.2000 m3 Balok Kayu Kamper 8,030,000.00
15.0000 Kg Besi Strip Tebal 5 cm 8,800.00
5.6000 Kg Paku 12 Cm 27,500.00
6.7000 oh Pekerja 50,000.00
20.1000 oh Tukang Kayu 82,000.00
2.0100 oh Kepala Tukang 88,000.00
0.3350 oh Mandor 95,000.00
Total :
15 MEMASANG 1 M3 KONSTRUKSI GORDENG, KAYU KELAS II
1.1000 m3 Balok Kayu Kamper 8,030,000.00
15.0000 Kg Besi Strip Tebal 5 cm 8,800.00
3.0000 Kg Paku 12 Cm 27,500.00
2.4000 oh Pekerja 50,000.00
7.2000 oh Tukang Kayu 82,000.00
0.7200 oh Kepala Tukang 88,000.00
0.1200 oh Mandor 95,000.00
Total :
16 MEMASANG 1 M2 RANGKA ATAP / USUK RENG GENTENG KERAMIK, KAYU KELAS II
0.0140 m3 Kaso-Kaso ( 5 x 7 ) Cm 5,500,000.00
0.0036 m3 Reng ( 2 x 3 ) Cm 6,600,000.00
0.2500 Kg Paku 5 Cm dan 10 Cm 27,500.00
0.1000 oh Pekerja 50,000.00
0.1000 oh Tukang Kayu 82,000.00
0.0100 oh Kepala Tukang 88,000.00
0.0050 oh Mandor 95,000.00
Total :
17 MEMASANG 1 M2 RANGKA ATAP GENTENG BETON, KAYU KELAS II
0.0140 m3 Kaso-Kaso ( 5 x 7 ) Cm 5,500,000.00
0.0072 m3 Reng ( 2 x 3 ) Cm 6,600,000.00
0.2500 Kg Paku 5 Cm dan 10 Cm 27,500.00
0.1000 oh Pekerja 50,000.00
0.1000 oh Tukang Kayu 82,000.00
0.0100 oh Kepala Tukang 88,000.00
0.0050 oh Mandor 95,000.00
Total :
18 MEMASANG 1 M2 RANGKA ATAP SIRAP, KAYU KELAS II
0.1650 m3 Balok Kayu Kamper 8,030,000.00
0.2000 Kg Paku 5 Cm dan 10 Cm 27,500.00
0.1200 oh Pekerja 50,000.00
0.1200 oh Tukang Kayu 82,000.00
0.0120 oh Kepala Tukang 88,000.00
0.0060 oh Mandor 95,000.00
Total :
19 MEMASANG 1 M2 RANGKA LANGIT-LANGIT (50 X 100), KAYU KELAS II/III
0.0154 m3 Kaso-Kaso ( 5 x 7 ) Cm 5,500,000.00
0.2000 Kg Paku 7 Cm dan 10 Cm 27,500.00
0.1500 oh Pekerja 50,000.00
0.3000 oh Tukang Kayu 82,000.00
0.0300 oh Kepala Tukang 88,000.00
0.0750 oh Mandor 95,000.00
Total :
20 MEMASANG 1 M2 RANGKA LANGIT-LANGIT (60 X 60) CM, KAYU KELAS II/III
0.0163 m3 Kaso-Kaso ( 5 x 7 ) Cm 5,500,000.00
0.2500 Kg Paku 7 Cm dan 10 Cm 27,500.00
0.2000 oh Pekerja 50,000.00
0.3000 oh Tukang Kayu 82,000.00
0.0300 oh Kepala Tukang 88,000.00
0.0100 oh Mandor 95,000.00
Total :
21 MEMASANG 1 M' LISPLANK UKURAN (3 X 20) CM, KAYU KELAS I/II
0.0108 m3 Papan Kayu Kamper 8,800,000.00
0.1000 Kg Paku 5 Cm dan 7 Cm 27,500.00
0.1000 oh Pekerja 50,000.00
0.2000 oh Tukang Kayu 82,000.00
0.0200 oh Kepala Tukang 88,000.00
0.0050 oh Mandor 95,000.00
Total :
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
23 MEMASANG 1 M2 RANGKA DINDING PEMISAH (60 X 120) CM, KAYU KELAS II/III
0.0280 m3 Balok Kayu Kamper 8,030,000.00
0.1500 Kg Paku 5 Cm dan 7 Cm 27,500.00
0.1500 oh Pekerja 50,000.00
0.4500 oh Tukang Kayu 82,000.00
0.0450 oh Kepala Tukang 88,000.00
0.0080 oh Mandor 95,000.00
Total :
24 MEMASANG 1 M2 RANGKA DINDING PEMISAH TEAKWOOD RANGKAP, RANGKA KAYU KELAS II
0.0280 m3 Balok Kayu Kamper 8,030,000.00
0.1500 Kg Paku 5 Cm dan 7 Cm 27,500.00
0.8600 Lbr Teakwood 4 mm uk 90x220 cm 77,000.00
0.5600 Kg Lem Kayu 16,500.00
0.1500 oh Pekerja 50,000.00
0.4500 oh Tukang Kayu 82,000.00
0.0450 oh Kepala Tukang 88,000.00
0.0080 oh Mandor 95,000.00
Total :
25 MEMASANG 1 M2 RANGKA DINDING PEMISAH PLYWOOD RANGKAP, RANGKA KAYU KELAS II
0.0280 m3 Balok Kayu Kamper 8,030,000.00
0.1500 Kg Paku 5 Cm dan 7 Cm 27,500.00
0.8600 Lbr Plywood tebal 4 mm uk 120 x 240 cm 71,500.00
0.5600 Kg Lem Kayu 16,500.00
0.2000 oh Pekerja 50,000.00
0.6000 oh Tukang Kayu 82,000.00
0.0600 oh Kepala Tukang 88,000.00
0.0100 oh Mandor 95,000.00
Total :
26 MEMASANG 1 M2 RANGKA DINDING PEMISAH TEAKWOOD RANGKAP, RANGKA HOLO
1.5000 Btg Rangka Holo 25,300.00
0.1500 Kg Paku 5 Cm dan 7 Cm 27,500.00
0.8600 Lbr Teakwood 4 mm uk 90x220 cm 77,000.00
0.5600 Kg Lem Kayu 16,500.00
0.1500 oh Pekerja 50,000.00
0.4500 oh Tukang Kayu 82,000.00
0.0450 oh Kepala Tukang 88,000.00
0.0080 oh Mandor 95,000.00
Total :
27 MEMASANG 1 M2 RANGKA DINDING PEMISAH PLYWOOD RANGKAP, RANGKA HOLO
1.5000 Btg Rangka Holo 25,300.00
0.1500 Kg Paku 5 Cm dan 7 Cm 27,500.00
0.8600 Lbr Plywood tebal 4 mm uk 120 x 240 cm 71,500.00
0.5600 Kg Lem Kayu 16,500.00
0.2000 oh Pekerja 50,000.00
0.6000 oh Tukang Kayu 82,000.00
0.0600 oh Kepala Tukang 88,000.00
0.0100 oh Mandor 95,000.00
Total :
28 MEMASANG 1 M2 LAMBRIZIRING DARI PAPAN KAYU KELAS I
0.0070 m3 Papan Kayu Kamper 8,800,000.00
0.1000 Kg Paku 5 Cm dan 10 Cm 27,500.00
0.1500 Kg Paku Skrup 10 cm 27,500.00
0.6000 oh Pekerja 50,000.00
1.8000 oh Tukang Kayu 82,000.00
0.1800 oh Kepala Tukang 88,000.00
0.0300 oh Mandor 95,000.00
Total :
29 MEMASANG 1 M2 LAMBRIZIRING DARI PLYWOOD UKURAN (120 X 240)
CM 0.4000 Lbr Plywood tebal 4 mm uk 120 x 240 cm 71,500.00
0.0500 Kg Paku 1 Cm dan 2.5 Cm 27,500.00
0.0250 oh Pekerja 50,000.00
0.0750 oh Tukang Kayu 82,000.00
0.0080 oh Kepala Tukang 88,000.00
0.0010 oh Mandor 95,000.00
Total :
SNI 03-2836-2002
28 1 M2 PASANGAN USUK GENTENG KAYU KAMPER
0.0140 M3 Kayu Kamper 6,600,000.00
0.1500 kg Paku 27,500.00
0.0500 oh Tukang Kayu 82,000.00
0.0050 oh Kepala Tukang Kayu 88,000.00
0.0500 oh Pekerja / Pekerja Tak Terlatih 50,000.00
0.0250 oh Mandor 95,000.00
Total :
29 1 M2 PASANGAN RENG GENTENG KAYU KAMPER
0.0040 M3 Kayu Kamper 6,600,000.00
0.1000 kg Paku 27,500.00
0.0500 oh Tukang Kayu 82,000.00
0.0050 oh Kepala Tukang Kayu 88,000.00
0.0500 oh Pekerja / Pekerja Tak Terlatih 50,000.00
0.0250 oh Mandor 95,000.00
Total :
30 1 M2 PASANGAN USUK EKSPOSE DENGAN PLAFOND PLAYWOOD
0.0140 M3 Kayu Kamper 6,600,000.00
0.1500 kg Paku 27,500.00
0.3900 Lbr Playwood 115,500.00
0.4000 oh Tukang Kayu 82,000.00
0.0400 oh Kepala Tukang Kayu 88,000.00
0.2700 oh Pekerja / Pekerja Tak Terlatih 50,000.00
0.0135 oh Mandor 95,000.00
Total :
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
2 MEMBUAT 1 M³ BETON MUTU f'C= 9,8 Mpa (K125), Slump (12 ± 2)cm, w/c = 0,78
276.0000 kg Semen Portland 1,375.00
0.5914 m3 Pasir Beton 131,000.00
0.7496 m3 Koral Beton 152,000.00
215.0000 lt Air 25.00
1.6500 oh Pekerja 50,000.00
0.2750 oh Tukang Batu 76,000.00
0.0280 oh Kepala Tukang 88,000.00
0.0830 oh Mandor 95,000.00
Total :
3 MEMBUAT 1 M³ BETON MUTU f'C= 12,2 Mpa (K150), Slump (12 ± 2)cm, w/c = 0,72
299.0000 kg Semen Portland 1,375.00
0.5707 m3 Pasir Beton 131,000.00
0.7533 m3 Koral Beton 152,000.00
215.0000 lt Air 25.00
1.6500 oh Pekerja 50,000.00
0.2750 oh Tukang Batu 76,000.00
0.0280 oh Kepala Tukang 88,000.00
0.0830 oh Mandor 95,000.00
Total :
4 MEMBUAT 1 M³ BETON MUTU f'C= 14,5 Mpa (K175), Slump (12 ± 2)cm, w/c = 0,66
326.0000 kg Semen Portland 1,375.00
0.5429 m3 Pasir Beton 131,000.00
0.7622 m3 Koral Beton 152,000.00
215.0000 lt Air 25.00
1.6500 oh Pekerja 50,000.00
0.2750 oh Tukang Batu 76,000.00
0.0280 oh Kepala Tukang 88,000.00
0.0830 oh Mandor 95,000.00
Total :
5 MEMBUAT 1 M³ BETON MUTU f'C= 16,9 Mpa (K200), Slump (12 ± 2)cm, w/c = 0,61
352.0000 kg Semen Portland 1,375.00
0.5221 m3 Pasir Beton 131,000.00
0.7637 m3 Koral Beton 152,000.00
215.0000 lt Air 25.00
1.6500 oh Pekerja 50,000.00
0.2750 oh Tukang Batu 76,000.00
0.0280 oh Kepala Tukang 88,000.00
0.0830 oh Mandor 95,000.00
Total :
6 MEMBUAT 1 M³ BETON MUTU f'C= 19,3 Mpa (K225), Slump (12 ± 2)cm, w/c = 0,58
371.0000 kg Semen Portland 1,375.00
0.4986 m3 Pasir Beton 131,000.00
0.7756 m3 Koral Beton 152,000.00
215.0000 lt Air 25.00
1.6500 oh Pekerja 50,000.00
0.2750 oh Tukang Batu 76,000.00
0.0280 oh Kepala Tukang 88,000.00
0.0830 oh Mandor 95,000.00
Total :
7 MEMBUAT 1 M³ BETON MUTU f'C= 21,7 Mpa (K250), Slump (12 ± 2)cm, w/c =0,56
384.0000 kg Semen Portland 1,375.00
0.4943 m3 Pasir Beton 131,000.00
0.7696 m3 Koral Beton 152,000.00
215.0000 lt Air 25.00
1.6500 oh Pekerja 50,000.00
0.2750 oh Tukang Batu 76,000.00
0.0280 oh Kepala Tukang 88,000.00
0.0830 oh Mandor 95,000.00
Total :
8 MEMBUAT 1 M³ BETON MUTU f'C= 24,0 Mpa (K275), Slump (12 ± 2)cm, w/c =0,53
406.0000 kg Semen Portland 1,375.00
0.4886 m3 Pasir Beton 131,000.00
0.7600 m3 Koral Beton 152,000.00
215.0000 lt Air 25.00
1.6500 oh Pekerja 50,000.00
0.2750 oh Tukang Batu 76,000.00
0.0280 oh Kepala Tukang 88,000.00
0.0830 oh Mandor 95,000.00
Total :
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
9 MEMBUAT 1 M³ BETON MUTU f'C= 26,4 Mpa (K300), Slump (12 ± 2)cm, w/c =0,52
413.0000 kg Semen Portland 1,375.00
0.4864 m3 Pasir Beton 131,000.00
0.7563 m3 Koral Beton 152,000.00
215.0000 lt Air 25.00
1.6500 oh Pekerja 50,000.00
0.2750 oh Tukang Batu 76,000.00
0.0280 oh Kepala Tukang 88,000.00
0.0830 oh Mandor 95,000.00
Total :
10 MEMBUAT 1 M³ BETON MUTU f'C= 28,8 Mpa (K325), Slump (12 ± 2)cm, w/c =0,49
439.0000 kg Semen Portland 1,375.00
0.4786 m3 Pasir Beton 131,000.00
0.7452 m3 Koral Beton 152,000.00
215.0000 lt Air 25.00
2.1000 oh Pekerja 50,000.00
0.3500 oh Tukang Batu 76,000.00
0.0350 oh Kepala Tukang 88,000.00
0.1050 oh Mandor 95,000.00
Total :
11 MEMBUAT 1 M³ BETON MUTU f'C= 31,2 Mpa (K350), Slump (12 ± 2)cm, w/c =0,48
448.0000 kg Semen Portland 1,375.00
0.4764 m3 Pasir Beton 131,000.00
0.7407 m3 Koral Beton 152,000.00
215.0000 lt Air 25.00
2.1000 oh Pekerja 50,000.00
0.3500 oh Tukang Batu 76,000.00
0.0350 oh Kepala Tukang 88,000.00
0.1050 oh Mandor 95,000.00
Total :
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
NO URAIAN
(Rp)
1 2 3
SNI 03-2836-2002
30 MEMBUAT 1 M³ BETON TUMBUK (1 PC : 3 PS : 5 KR)
218.0000 kg Semen Portland 1,340.00
0.5200 m3 Pasir Beton 131,000.00
0.8700 m3 Koral Beton 152,000.00
1.6500 oh Pekerja 50,000.00
0.2500 oh Tukang Batu 76,000.00
0.0250 oh Kepala Tukang 88,000.00
0.0800 oh Mandor 95,000.00
Total :
31 MEMBUAT 1 M³ BETON CAMPURAN (1 PC : 2 PS : 3 KR)
232.0000 kg Semen Portland 1,340.00
0.5200 m3 Pasir Beton 131,000.00
0.7800 m3 Koral Beton 152,000.00
1.6500 oh Pekerja 50,000.00
0.2500 oh Tukang Batu 76,000.00
0.0250 oh Kepala Tukang 88,000.00
0.0800 oh Mandor 95,000.00
Total :
32 MEMBUAT 1 M³ BETON BERTULANG CAMPURAN (1 PC : 1,5 PS : 2,5 KR)
386.0000 kg Semen Portland 1,340.00
0.4700 m3 Pasir Beton 131,000.00
0.7800 m3 Koral Beton 152,000.00
1.6500 oh Pekerja 50,000.00
0.2500 oh Tukang Batu 76,000.00
0.0250 oh Kepala Tukang 88,000.00
0.0800 oh Mandor 95,000.00
Total :
33 MEMBUAT 1 M3 TIANG PANCANG PRESTRESSED BETON
440.0000 Kg Semen Portland 1,340.00
0.5000 m3 Pasir Beton 131,000.00
0.8000 m3 Koral Beton 152,000.00
2.4600 Gln Rapidrant -
0.2000 oh Pekerja 50,000.00
0.0750 oh Tukang Batu 76,000.00
0.0075 oh Kepala Tukang 88,000.00
0.0200 oh Mandor 95,000.00
Total :
33 MEMBUAT 1 M' PASANG BUIS BETON 1/2 DIAMETRE 50 CM
1.0000 Bj Buis Beton 1/2 Diameter 50 cm 82,500.00
0.1200 Kg Semen 1,340.00
0.0130 m3 Pasir Pasangan 152,000.00
0.2000 oh Pekerja 50,000.00
0.0750 oh Tukang Batu 76,000.00
0.0075 oh Kepala Tukang 88,000.00
0.0200 oh Mandor 95,000.00
Total :
34 MEMBUAT 1 M' PASANG BUIS BETON 1/2 DIAMETRE 25 CM
1.0000 Bj Buis Beton 1/2 Diameter 25 cm 47,000.00
0.1200 Kg Semen 1,340.00
0.0130 m3 Pasir Pasangan 152,000.00
0.2000 oh Pekerja 50,000.00
0.0750 oh Tukang Batu 76,000.00
0.0075 oh Kepala Tukang 88,000.00
0.0200 oh Mandor 95,000.00
Total :
22 1 M1 MEMBUAT KOLOM PENGUAT BETON BERTULANG (10 X 15 CM)
0.0030 m3 Kayu Kelas III 2,585,000.00
0.0200 kg Paku Biasa 5' - 12' 15,400.00
3.6000 kg Besi Beton 10,000.00
0.0500 kg Kawat Beton 13,750.00
5.5000 kg Semen Portland 1,340.00
0.0090 m3 Pasir Beton 131,000.00
0.0150 m3 Koral Beton 152,000.00
0.2970 oh Pekerja 50,000.00
0.0330 oh Tukang Batu 76,000.00
0.0330 oh Tukang Kayu 82,000.00
0.0330 oh Tukang Besi 79,000.00
0.0100 oh Kepala Tukang 88,000.00
0.0150 oh Mandor 95,000.00
Total :
SNI 03-3436-2002
27 1 M3 COR SLOOF
4.000 M2 Bekisting ( 3 X Pakai) 58,792.67
200.000 Kg Besi Beton 11,708.85
1.000 M3 Beton K300 865,678.18
Total :
28 1 M3 COR BETON LANTAI
7.000 M2 Bekisting ( 2 X Pakai) 427,784.50
1.000 M2 Pekerjaan Steger 143,218.80
100.000 Kg Besi Beton 11,708.85
1.000 M3 Beton K300 865,678.18
Total :
29 1 M3 COR BETON KOLOM
6.667 M2 Bekisting ( 3 X Pakai) 153,189.67
200.000 Kg Besi Beton 11,708.85
1.000 M3 Beton K300 865,678.18
Total :
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
Total :
HARGA
NO URAIAN SATUAN
(Rp)
1 2 3
Total :
XV PEKERJAAN LANDSCAPE
1 1 M2 PASANGAN PAVING BETON 10/20 CM TEBAL 6 CM K 225
1.0000 m2 Paving 10 x 20 cm tebal 6 cm K225 65,000.00
0.1000 m3 Pasir Urug 135,000.00
0.2500 oh Tukang Batu 76,000.00
0.0250 oh Kepala Tukang 88,000.00
0.5000 oh Pekerja 50,000.00
0.0250 oh Mandor 95,000.00
Total :
2 Paving 10 x 20 cm tebal 6 cm K350 75,000.00
3 Paving 10 x 20 cm tebal 8 cm K225 75,000.00
4 Paving 10 x 20 cm tebal 8 cm K350 82,500.00
5 Paving 10 x 20 cm tebal 8 cm K425 90,200.00
6 Paving 20 x 20 cm tebal 6 cm K350 75,000.00
7 Paving 20 x 20 cm tebal 8 cm K225 75,000.00
8 Paving 20 x 20 cm tebal 8 cm K350 82,500.00
9 Paving 20 x 20 cm tebal 8 cm K425 90,200.00
10 Paving 20 x 20 cm tebal 10 cm K225 88,000.00
11 Paving 20 x 20 cm tebal 10 cm K350 96,800.00
12 Paving 20 x 20 cm tebal 10 cm K425 95,700.00
13 Paving Tiga Berlian tebal 6 cm K225 62,700.00
19 1 M2 PENGECATAN KANSTEIN
0.2840 kg Cat 77,000.00
0.0710 kg Thiner 23,000.00
0.0300 oh Tukang Cat 76,000.00
0.0030 oh Kep. Tukang 88,000.00
0.1500 oh Pekerja 50,000.00
0.0150 oh Mandor 95,000.00
Total :
1 1 TITIK INSTALASI STOP KONTAK, LAMPU, EXHAUST FAN DAN CEILING FAN
8.0000 m1 Kabel NYM 3 x 2.5 mm ex. Supreme 7,500.00
3.0000 bt Pipa Clipsal 20 mm hitam 12,000.00
2.0000 bh Tee dos clipsal 20 mm hitam 6,800.00
15.0000 bj Klem clipsal 20 mm hitam 660.00
3.0000 bj Sock clipsal 20 mm hitam 12,000.00
1.0000 bj Inbow dos plastik clipsal E 157 P 6,600.00
1.0000 ttk Biaya pasang 25,000.00
Total :
2 1 TITIK INSTALASI AC
10.0000 m1 Kabel NYM 3 x 2.5 mm ex. Supreme 7,500.00
3.0000 bt Pipa Clipsal 20 mm hitam 12,000.00
1.0000 bh Tee dos clipsal 20 mm hitam 6,800.00
15.0000 bj Klem clipsal 20 mm hitam 660.00
4.0000 bj Sock clipsal 20 mm hitam 12,000.00
1.0000 bj Inbow dos plastik clipsal E 157 P 6,600.00
1.0000 m1 Pipa flexible clipsal 20 mm hitam 2,500.00
1.0000 ttk Biaya pasang 25,000.00
Total :
3 1 TITIK INSTALASI TELEPHONE
25.0000 m1 Kabel telephone 4,600.00
8.0000 bt Pipa Clipsal 20 mm putih 12,000.00
1.0000 bh Tee dos clipsal 20 mm putih 6,800.00
25.0000 bj Klem clipsal 20 mm putih 660.00
5.0000 bj Sock clipsal 20 mm putih 12,000.00
1.0000 bj Inbow dos plastik clipsal E 157 P 6,600.00
1.0000 ttk Biaya pasang 25,000.00
Total :
4 1 TITIK INSTALASI MATV
20.0000 m1 Coaxial cable 5C-75 ohm commscof 16,000.00
6.0000 bt Pipa Clipsal 20 mm putih 12,000.00
2.0000 bh Tee dos clipsal 20 mm putih 6,800.00
20.0000 bj Klem clipsal 20 mm putih 660.00
6.0000 bj Sock clipsal 20 mm putih 12,000.00
1.0000 bj Inbow dos plastik clipsal E 157 P 6,600.00
1.0000 ttk Biaya pasang 25,000.00
Total :
12,500.00
3,350.00
99,000.00
655.00
1,368.00
396,000.00
924.00
7,200.00
16,400.00
20,000.00
1,760.00
1,900.00
40,060.00 520,997.00 561,057.00
66,000.00
308.00
42,350.00
8,200.00
5,000.00
880.00
475.00
14,555.00 108,658.00 123,213.00
123,750.00
465,300.00
13,090.00
9,680.00
46,900.00
22,800.00
13,100.00
22,800.00
99,000.00
13,750.00
64,000.00
9,680.00
3,630.00
4,290.00
164,000.00
76,000.00
100,000.00
26,400.00
4,750.00
371,150.00 911,770.00 1,282,920.00
17,000.00
542,850.00
4,620.00
14,070.00
3,930.00
7,600.00
148,500.00
164,000.00
50,000.00
17,600.00
4,750.00
236,350.00 738,570.00 974,920.00
30,000.00
713,460.00
10,780.00
148,500.00
123,000.00
50,000.00
13,200.00
4,750.00
190,950.00 902,740.00 1,093,690.00
5,000.00
4,750.00
9,750.00 9,750.00
12,500.00
480,810.00
4,620.00
24,120.00
3,930.00
7,600.00
148,500.00
96,525.00
164,000.00
50,000.00
17,600.00
4,750.00
236,350.00 778,605.00 1,014,955.00
93,060.00
1,232.00
84,700.00
24,600.00
142.50
24,742.50 178,992.00 203,734.50
10,000.00
9,375.00
1,394.00
100.00
22,000.00
1,235.00
24,729.00 19,375.00 44,104.00
27,000.00
16,425.00
1,520.00
50,000.00
4,750.00
54,750.00 44,945.00 99,695.00
333,350.00
31,635.00
364,985.00 364,985.00
333,350.00
3,135.00
336,485.00 336,485.00
25,000.00
2,375.00
27,375.00 27,375.00
AP DIPAKAI LAGI
10,000.00
9,500.00
19,500.00 19,500.00
37,500.00
2,375.00
39,875.00 39,875.00
45,000.00
4,275.00
49,275.00 49,275.00
52,500.00
6,365.00
58,865.00 58,865.00
50,000.00
3,040.00
53,040.00 53,040.00
75,000.00
5,700.00
80,700.00 80,700.00
60,000.00
4,275.00
64,275.00 64,275.00
2,500.00
475.00
2,975.00 2,975.00
16,500.00
950.00
17,450.00 17,450.00
20,500.00
2,200.00
2,500.00
25,200.00 25,200.00
19,800.00
2,500.00
475.00
2,975.00 2,975.00
50,000.00
50,000.00 50,000.00
an
25,000.00
4,750.00
29,750.00 29,750.00
162,000.00
15,000.00
950.00
15,950.00 162,000.00 177,950.00
46,200.00
7,500.00
1,425.00
8,925.00 46,200.00 55,125.00
120,960.00
12,500.00
2,375.00
14,875.00 120,960.00 135,835.00
138,600.00
25,000.00
4,750.00
29,750.00 138,600.00 168,350.00
151,800.00
12,500.00
2,375.00
14,875.00 151,800.00 166,675.00
217,800.00
277,750.00
73,720.00
75,000.00
57,000.00
6,600.00
7,125.00
145,725.00 569,270.00 714,995.00
217,800.00
224,125.00
79,040.00
75,000.00
57,000.00
6,600.00
7,125.00
145,725.00 520,965.00 666,690.00
217,800.00
187,000.00
82,688.00
75,000.00
57,000.00
6,600.00
7,125.00
145,725.00 487,488.00 633,213.00
217,800.00
160,875.00
85,272.00
75,000.00
57,000.00
6,600.00
7,125.00
145,725.00 463,947.00 609,672.00
217,800.00
125,125.00
88,768.00
75,000.00
57,000.00
6,600.00
7,125.00
145,725.00 431,693.00 577,418.00
87,120.00
266,750.00
40,872.00
71,136.00
1,260,000.00
24,750.00
170,000.00
64,600.00
7,480.00
16,150.00
258,230.00 1,750,628.00 2,008,858.00
81,675.00
266,750.00
40,872.00
71,136.00
120,000.00
60,800.00
7,040.00
11,305.00
199,145.00 460,433.00 659,578.00
217,800.00
58,320.00
39,000.00
29,640.00
3,432.00
3,705.00
75,777.00 276,120.00 351,897.00
Err:509
12,400.00
13,680.00
855.00
46,750.00
8,800.00
61,285.00 21,200.00 82,485.00
61,203.45
32,300.00
3,811.50
100,000.00
36,111.50 161,203.45 197,314.95
72,936.00
15,600.00
- 88,536.00 88,536.00
97,396.50 270,939.45 368,335.95
462,000.00
45,306.25
13,832.00
30,000.00
15,200.00
1,760.00
2,850.00
49,810.00 521,138.25 570,948.25
154,000.00
26,056.25
5,776.00
15,000.00
7,600.00
880.00
1,425.00
24,905.00 185,832.25 210,737.25
154,000.00
19,758.75
6,080.00
15,000.00
7,600.00
880.00
1,425.00
24,905.00 179,838.75 204,743.75
154,000.00
15,812.50
6,536.00
15,000.00
7,600.00
880.00
1,425.00
24,905.00 176,348.50 201,253.50
154,000.00
13,310.00
6,840.00
15,000.00
7,600.00
880.00
1,425.00
24,905.00 174,150.00 199,055.00
462,000.00
36,506.25
14,136.00
30,000.00
15,200.00
1,760.00
2,850.00
49,810.00 512,642.25 562,452.25
462,000.00
30,525.00
15,504.00
30,000.00
15,200.00
1,760.00
2,850.00
49,810.00 508,029.00 557,839.00
462,000.00
25,437.50
18,544.00
30,000.00
15,200.00
1,760.00
2,850.00
49,810.00 505,981.50 555,791.50
154,000.00
8,937.50
7,600.00
15,000.00
7,600.00
880.00
1,425.00
24,905.00 170,537.50 195,442.50
577,500.00
92,400.00
184.80
19,800.00
5,000.00
4,100.00
440.00
190.00
9,730.00 689,884.80 699,614.80
330,000.00
17,105.00
164,000.00
35,200.00
100,000.00
9,500.00
144,700.00 347,105.00 491,805.00
484,000.00
16,156.25
164,000.00
35,200.00
100,000.00
9,500.00
308,700.00 500,156.25 808,856.25
302,500.00
16,156.25
164,000.00
35,200.00
100,000.00
9,500.00
308,700.00 318,656.25 627,356.25
154,000.00
11,440.00
7,448.00
15,000.00
7,600.00
880.00
1,425.00
24,905.00 172,888.00 197,793.00
i 1 pc : 3 ps
34,375.00
20,845.00
55,328.00
2,800.00
15,000.00
7,600.00
880.00
1,425.00
24,905.00 113,348.00 138,253.00
34,375.00
16,678.75
58,976.00
2,800.00
15,000.00
7,600.00
880.00
1,425.00
24,905.00 112,829.75 137,734.75
1,155,000.00
19,250.00
4,864.00
15,000.00
7,600.00
880.00
1,425.00
24,905.00 1,179,114.00 1,204,019.00
21,318.00
2,432.00
15,000.00
11,400.00
1,320.00
1,425.00
29,145.00 23,750.00 52,895.00
14,058.00
3,040.00
15,000.00
11,400.00
1,320.00
1,425.00
29,145.00 17,098.00 46,243.00
10,692.00
3,496.00
15,000.00
11,400.00
1,320.00
1,425.00
29,145.00 14,188.00 43,333.00
8,580.00
3,648.00
15,000.00
11,400.00
1,320.00
1,425.00
29,145.00 12,228.00 41,373.00
7,128.00
3,952.00
15,000.00
11,400.00
1,320.00
1,425.00
29,145.00 11,080.00 40,225.00
6,072.00
4,104.00
15,000.00
11,400.00
1,320.00
1,425.00
29,145.00 10,176.00 39,321.00
4,752.00
4,408.00
15,000.00
11,400.00
1,320.00
1,425.00
29,145.00 9,160.00 38,305.00
18,744.00
4,104.00
20,000.00
15,200.00
1,760.00
2,090.00
39,050.00 22,848.00 61,898.00
14,256.00
4,712.00
13,000.00
15,200.00
1,760.00
1,235.00
31,195.00 18,968.00 50,163.00
11,440.00
4,864.00
20,000.00
15,200.00
1,760.00
2,090.00
39,050.00 16,304.00 55,354.00
9,504.00
5,320.00
20,000.00
15,200.00
1,760.00
2,090.00
39,050.00 14,824.00 53,874.00
8,096.00
5,472.00
20,000.00
15,200.00
1,760.00
2,090.00
39,050.00 13,568.00 52,618.00
687.50
1,976.00
4,000.00
30,400.00
3,520.00
380.00
38,300.00 2,663.50 40,963.50
5,940.00
912.00
15,000.00
7,600.00
880.00
1,425.00
24,905.00 6,852.00 31,757.00
13,750.00
-
15,000.00
7,600.00
880.00
1,425.00
24,905.00 13,750.00 38,655.00
13,750.00
-
22,500.00
17,100.00
2,024.00
2,185.00
43,809.00 13,750.00 57,559.00
4,273.50
7,500.00
5,700.00
704.00
760.00
14,664.00 4,273.50 18,937.50
2,200.00
3,500.00
2,660.00
352.00
380.00
6,892.00 2,200.00 9,092.00
8,717.50
1,824.00
15,000.00
11,400.00
1,320.00
1,425.00
29,145.00 10,541.50 39,686.50
4,468.75
10,000.00
7,600.00
880.00
950.00
9,430.00 4,468.75 13,898.75
8,833,000.00
34,375.00
16,500.00
350,000.00
1,722,000.00
184,800.00
33,250.00
2,290,050.00 8,883,875.00 11,173,925.00
6,336,000.00
34,375.00
16,500.00
300,000.00
1,476,000.00
158,400.00
28,500.00
1,962,900.00 6,386,875.00 8,349,775.00
352,000.00
1,375.00
17,500.00
86,100.00
9,240.00
1,710.00
114,550.00 353,375.00 467,925.00
233,200.00
1,375.00
17,500.00
86,100.00
9,240.00
1,710.00
114,550.00 234,575.00 349,125.00
352,000.00
8,250.00
50,000.00
246,000.00
26,400.00
4,750.00
327,150.00 360,250.00 687,400.00
211,200.00
4,950.00
40,000.00
196,800.00
21,120.00
3,800.00
261,720.00 216,150.00 477,870.00
563,200.00
8,250.00
50,000.00
246,000.00
26,400.00
4,750.00
327,150.00 571,450.00 898,600.00
U KELAS II (Lebar Sampai 90 Cm)
220,000.00
825.00
8,250.00
71,500.00
35,000.00
172,200.00
18,480.00
3,325.00
229,005.00 300,575.00 529,580.00
225,280.00
825.00
8,250.00
71,500.00
40,000.00
196,800.00
21,120.00
3,800.00
261,720.00 305,855.00 567,575.00
528,000.00
4,125.00
33,500.00
164,000.00
17,600.00
31,825.00
246,925.00 532,125.00 779,050.00
225,280.00
825.00
4,950.00
77,000.00
40,000.00
196,800.00
21,120.00
3,800.00
261,720.00 308,055.00 569,775.00
220,000.00
825.00
13,200.00
77,000.00
38,500.00
42,500.00
209,100.00
22,440.00
4,085.00
278,125.00 349,525.00 627,650.00
8,833,000.00
132,000.00
154,000.00
200,000.00
984,000.00
105,600.00
19,000.00
1,308,600.00 9,119,000.00 10,427,600.00
8,833,000.00
132,000.00
82,500.00
120,000.00
590,400.00
63,360.00
11,400.00
785,160.00 9,047,500.00 9,832,660.00
77,000.00
23,760.00
6,875.00
5,000.00
8,200.00
880.00
475.00
14,555.00 107,635.00 122,190.00
77,000.00
47,520.00
6,875.00
5,000.00
8,200.00
880.00
475.00
14,555.00 131,395.00 145,950.00
1,324,950.00
5,500.00
6,000.00
9,840.00
1,056.00
570.00
17,466.00 1,330,450.00 1,347,916.00
84,700.00
5,500.00
7,500.00
24,600.00
2,640.00
7,125.00
41,865.00 90,200.00 132,065.00
89,650.00
6,875.00
10,000.00
24,600.00
2,640.00
950.00
38,190.00 96,525.00 134,715.00
95,040.00
2,750.00
5,000.00
16,400.00
1,760.00
475.00
23,635.00 97,790.00 121,425.00
96,800.00
1,375.00
5,000.00
16,400.00
1,760.00
475.00
23,635.00 98,175.00 121,810.00
224,840.00
4,125.00
7,500.00
36,900.00
3,960.00
760.00
49,120.00 228,965.00 278,085.00
KA KAYU KELAS II
224,840.00
4,125.00
66,220.00
9,240.00
7,500.00
36,900.00
3,960.00
760.00
49,120.00 304,425.00 353,545.00
A KAYU KELAS II
224,840.00
4,125.00
61,490.00
9,240.00
10,000.00
49,200.00
5,280.00
950.00
65,430.00 299,695.00 365,125.00
37,950.00
4,125.00
66,220.00
9,240.00
7,500.00
36,900.00
3,960.00
760.00
49,120.00 117,535.00 166,655.00
37,950.00
4,125.00
61,490.00
9,240.00
10,000.00
49,200.00
5,280.00
950.00
65,430.00 112,805.00 178,235.00
61,600.00
2,750.00
4,125.00
30,000.00
147,600.00
15,840.00
2,850.00
196,290.00 68,475.00 264,765.00
28,600.00
1,375.00
1,250.00
6,150.00
704.00
95.00
8,199.00 29,975.00 38,174.00
92,400.00
4,125.00
4,100.00
440.00
2,500.00
2,375.00
5,315.00 96,525.00 101,840.00
26,400.00
2,750.00
4,100.00
440.00
2,500.00
2,375.00
9,415.00 29,150.00 38,565.00
92,400.00
4,125.00
45,045.00
32,800.00
3,520.00
13,500.00
1,282.50
51,102.50 141,570.00 192,672.50
379,500.00
77,477.14
113,943.70
5,375.00
82,500.00
20,900.00
2,464.00
7,885.00
113,749.00 576,295.85 690,044.85
411,125.00
74,763.57
114,506.67
5,375.00
82,500.00
20,900.00
2,464.00
7,885.00
113,749.00 605,770.24 719,519.24
448,250.00
71,114.29
115,857.78
5,375.00
82,500.00
20,900.00
2,464.00
7,885.00
113,749.00 640,597.06 754,346.06
484,000.00
68,400.71
116,082.96
5,375.00
82,500.00
20,900.00
2,464.00
7,885.00
113,749.00 673,858.68 787,607.68
510,125.00
65,312.86
117,884.44
5,375.00
82,500.00
20,900.00
2,464.00
7,885.00
113,749.00 698,697.30 812,446.30
528,000.00
64,751.43
116,983.70
5,375.00
82,500.00
20,900.00
2,464.00
7,885.00
113,749.00 715,110.13 828,859.13
558,250.00
64,002.86
115,520.00
5,375.00
82,500.00
20,900.00
2,464.00
7,885.00
113,749.00 743,147.86 856,896.86
567,875.00
63,722.14
114,957.04
5,375.00
82,500.00
20,900.00
2,464.00
7,885.00
113,749.00 751,929.18 865,678.18
603,625.00
62,692.86
113,268.15
5,375.00
105,000.00
26,600.00
3,080.00
9,975.00
144,655.00 784,961.01 929,616.01
616,000.00
62,412.14
112,592.59
5,375.00
105,000.00
26,600.00
3,080.00
9,975.00
144,655.00 796,379.74 941,034.74
105,000.00
2,062.50
3,500.00
5,530.00
616.00
380.00 0.01
10,026.00 107,062.50 117,088.50
11,708.85
103,400.00
4,620.00
3,355.00
26,000.00
21,320.00
2,288.00
2,470.00
52,078.00 111,375.00 163,453.00
116,325.00
4,620.00
3,355.00
26,000.00
21,320.00
2,288.00
2,470.00
52,078.00 124,300.00 176,378.00
103,400.00
6,160.00
6,710.00
38,775.00
40,425.00
198,000.00
33,000.00
27,060.00
2,904.00
3,135.00
66,099.00 393,470.00 459,569.00
517,000.00
23,100.00
13,420.00
1,575,000.00
30,937.50
450,240.00
70,740.00
123,120.00
265,000.00
20,900.00
106,600.00
82,950.00
23,056.00
25,175.00
523,681.00 2,803,557.50 3,327,238.50
697,950.00
30,800.00
20,130.00
2,100,000.00
41,250.00
450,240.00
70,740.00
123,120.00
282,500.00
20,900.00
127,920.00
110,600.00
28,424.00
26,885.00
597,229.00 3,534,230.00 4,131,459.00
1,034,000.00
61,600.00
67,100.00
3,150,000.00
61,875.00
450,240.00
70,740.00
123,120.00
792,000.00
404,250.00
1,980,000.00
352,500.00
20,900.00
135,300.00
165,900.00
35,464.00
33,535.00
743,599.00 8,194,925.00 8,938,524.00
827,200.00
49,280.00
53,680.00
2,100,000.00
41,250.00
450,240.00
70,740.00
123,120.00
739,200.00
323,400.00
1,584,000.00
317,500.00
20,900.00
135,300.00
110,600.00
29,304.00
30,210.00
643,814.00 6,362,110.00 7,005,924.00
827,200.00
49,280.00
53,680.00
1,575,000.00
30,937.50
450,240.00
70,740.00
123,120.00
633,600.00
323,400.00
3,168,000.00
265,000.00
20,900.00
106,600.00
82,950.00
23,320.00
25,175.00
523,945.00 7,305,197.50 7,829,142.50
620,400.00
49,280.00
53,680.00
1,575,000.00
30,937.50
450,240.00
70,740.00
123,120.00
844,800.00
323,400.00
2,376,000.00
265,000.00
20,900.00
106,600.00
82,950.00
23,056.00
25,175.00
523,681.00 6,517,597.50 7,041,278.50
646,250.00
46,200.00
40,260.00
2,100,000.00
41,250.00
450,240.00
70,740.00
123,120.00
554,400.00
288,750.00
1,386,000.00
282,500.00
20,900.00
127,920.00
110,600.00
28,424.00
26,885.00
597,229.00 5,747,210.00 6,344,439.00
103,400.00
6,160.00
6,710.00
46,530.00
40,425.00
198,000.00
33,000.00
27,060.00
2,904.00
3,135.00
66,099.00 401,225.00 467,324.00
103,400.00
6,160.00
6,710.00
38,775.00
40,425.00
594,000.00
33,000.00
27,060.00
2,904.00
3,135.00
66,099.00 789,470.00 855,569.00
77,550.00
6,160.00
6,710.00
51,700.00
40,425.00
297,000.00
8,000.00
33,000.00
27,060.00
2,904.00
3,135.00
66,099.00 487,545.00 553,644.00
77,550.00
6,160.00
5,032.50
38,775.00
40,425.00
198,000.00
33,000.00
27,060.00
2,904.00
3,135.00
66,099.00 365,942.50 432,041.50
68,244.00
9,240.00
49,500.00
7,500.00
4,100.00
440.00
760.00
12,800.00 126,984.00 139,784.00
5,170.00
154.00
30,000.00
618.75
5,360.00
786.00
1,368.00
9,000.00
1,520.00
1,640.00
1,580.00
528.00
855.00
15,123.00 43,456.75 58,579.75
292,120.00
68,120.00
132,240.00
82,500.00
19,000.00
2,200.00
7,600.00
111,300.00 492,480.00 603,780.00
310,880.00
68,120.00
118,560.00
82,500.00
19,000.00
2,200.00
7,600.00
111,300.00 497,560.00 608,860.00
517,240.00
61,570.00
118,560.00
82,500.00
19,000.00
2,200.00
7,600.00
111,300.00 697,370.00 808,670.00
589,600.00
65,500.00 0.12
121,600.00
-
10,000.00
5,700.00
660.00
1,900.00
18,260.00 776,700.00 794,960.00
82,500.00
160.80 0.12
1,976.00
10,000.00
5,700.00
660.00
1,900.00
18,260.00 84,636.80 102,896.80
47,000.00
160.80
1,976.00
10,000.00
5,700.00
660.00
1,900.00
18,260.00 49,136.80 67,396.80
7,755.00
308.00
36,000.00
687.50
7,370.00
1,179.00
2,280.00
14,850.00
2,508.00
2,706.00
2,607.00
880.00
1,425.00
24,976.00 55,579.50 80,555.50
57,113.10
46,271.50
15,400.00
8,975.00
4,614.00
8,413.20
2,432.00
24,434.20 118,784.60 143,218.80
-
1,756,327.50
865,678.18
- 2,622,005.68 2,622,005.68
108,968.67
1,287,973.50
865,678.18
- 2,262,620.35 2,262,620.35
922,740.00
1,756,327.50
865,678.18
- 3,544,745.68 3,544,745.68
235,170.67
2,341,770.00
865,678.18
- 3,442,618.85 3,442,618.85
2,994,491.50
143,218.80
1,170,885.00
865,678.18
- 5,174,273.48 5,174,273.48
1,021,315.51
2,341,770.00
865,678.18
- 4,228,763.69 4,228,763.69
973,591.67
3,512,655.00
865,678.18
- 5,351,924.85 5,351,924.85
1,512,145.25
1,756,327.50
865,678.18
- 4,134,150.93 4,134,150.93
112,500.00
7,500.00
6,150.00
660.00
760.00
15,070.00 112,500.00 127,570.00
60,000.00
7,500.00
6,150.00
660.00
760.00
15,070.00 60,000.00 75,070.00
70,000.00
10,720.00
4,864.00
20,000.00
16,400.00
1,760.00
190.00
38,350.00 85,584.00 123,934.00
31,500.00
3,300.00
7,000.00
5,740.00
616.00
665.00
14,021.00 34,800.00 48,821.00
118,800.00
165,000.00
4,200.00
10,250.00
1,144.00
380.00
15,974.00 283,800.00 299,774.00
462,000.00
5,500.00
8,300.00
20,500.00
2,200.00
760.00
31,760.00 467,500.00 499,260.00
22,000.00
1,650.00
770.00
35,200.00
6,250.00
20,500.00
2,200.00
570.00
29,520.00 59,620.00 89,140.00
89,375.00
8,250.00
10,000.00
475.00
10,475.00 97,625.00 108,100.00
69,300.00
550.00
6,000.00
4,920.00
528.00
570.00
12,018.00 69,850.00 81,868.00
213,675.00
7,500.00
4,100.00
440.00
760.00
12,800.00 213,675.00 226,475.00
22,000.00
412.50
110,770.00
32,800.00
2,200.00
2,000.00
123.50
37,123.50 133,182.50 170,306.00
34,650.00
275.00
1,722.00
176.00
1,050.00
95.00
3,043.00 34,925.00 37,968.00
198,000.00
184,500.00
19,800.00
37,500.00
3,562.50
3,562.50 198,000.00 201,562.50
16,500.00
1,100.00
7,500.00
5,740.00
704.00
570.00
14,514.00 17,600.00 32,114.00
275,000.00
17.42
2,500.00
2,375.00
4,875.00 275,017.42 279,892.42
18,150.00
275.00
1,500.00
5,740.00
616.00
380.00
8,236.00 18,425.00 26,661.00
26,812.50
825.00
5,000.00
8,200.00
880.00
475.00
14,555.00 27,637.50 42,192.50
132,000.00
275.00
40,000.00
65,600.00
7,040.00
3,800.00
116,440.00 132,275.00 248,715.00
34,650.00
2,750.00
2,500.00
4,100.00
440.00
285.00
7,325.00 37,400.00 44,725.00
653,400.00
3,450.00
12,600.00
67,650.00
25,000.00
39,500.00
4,400.00
2,375.00
71,275.00 737,100.00 808,375.00
62,040.00
1,650.00
18,150.00
9,000.00
26,240.00
2,816.00
855.00
38,911.00 81,840.00 120,751.00
2,420.00
22,822.80
5,000.00
4,100.00
440.00
475.00
10,015.00 25,242.80 35,257.80
3,025.00
22,822.80
5,000.00
4,100.00
440.00
475.00
10,015.00 25,847.80 35,862.80
22,822.80
118,910.00
7,150.00
15,000.00
28,700.00
3,080.00
1,425.00
4,505.00 148,882.80 153,387.80
22,822.80
37,950.00
3,630.00 0.3472222
15,000.00
28,700.00
3,080.00
1,425.00
33,205.00 64,402.80 97,607.80
31,790.00
118,910.00
7,150.00
15,000.00
28,700.00
3,080.00
1,425.00
4,505.00 157,850.00 162,355.00
31,790.00
37,950.00
3,630.00
15,000.00
28,700.00
3,080.00
1,425.00
33,205.00 73,370.00 106,575.00
0.0338707
2,354,000.00
141,240.00
165,000.00
83,600.00
88.00
15,200.00
263,888.00 2,495,240.00 2,759,128.00
159,500.00
8,040.00
1,520.00
50,000.00
114,000.00
132,000.00
15,200.00
311,200.00 169,060.00 480,260.00
2,376,000.00
712,800.00
8,040.00
1,520.00
50,000.00
76,000.00
8,800.00
9,500.00
144,300.00 3,098,360.00 3,242,660.00
203,500.00
24,420.00
8,040.00
1,520.00
60,000.00
110,200.00
13,200.00
9,500.00
192,900.00 237,480.00 430,380.00
HARGA HARGA HARGA
UPAH BAHAN JUMLAH
(Rp) (Rp) (Rp)
4 5 6
875,160.00
13,132.00
6,840.00
14,300.00
12,500.00
9,500.00
1,144.00
1,235.00
24,379.00 909,432.00 933,811.00
1,566,840.00
13,400.00
6,840.00
16,500.00
13,000.00
9,880.00
1,144.00
1,235.00
25,259.00 1,603,580.00 1,628,839.00
409,200.00
13,132.00
6,840.00
14,300.00
12,500.00
9,500.00
1,144.00
1,235.00
24,379.00 443,472.00 467,851.00
253,000.00
45,540.00
90,000.00
205,200.00
47,520.00
10,450.00
353,170.00 298,540.00 651,710.00
232,320.00
67,760.00
2,700.00
6,840.00
792.00
2,565.00
12,897.00 300,080.00 312,977.00
752,400.00
219,450.00
5,400.00
13,680.00
1,584.00
513.00
21,177.00 971,850.00 993,027.00
20,910.00
6,098.75
1,800.00
4,560.00
528.00
171.00
7,059.00 27,008.75 34,067.75
30,990.00
9,038.75
2,700.00
6,840.00
792.00
256.50
10,588.50 40,028.75 50,617.25
82,740.00
24,132.50
4,050.00
10,260.00
1,188.00
389.50
15,887.50 106,872.50 122,760.00
22,000.00
82.50
500.00
7,600.00
880.00
475.00
9,455.00 22,082.50 31,537.50
16,100.00
300.00
4,740.00
528.00
28.50
5,596.50 16,100.00 21,696.50
44,275.00
456.00
3,300.00
456.00
30.00
4,242.00 44,275.00 48,517.00
13,200.00
3,355.00
7,600.00
5,500.00
76.00
500.00
-
13,676.00 16,555.00 30,231.00
808,500.00
Err:509
3,575.00
52,500.00
82,950.00
9,240.00
4,940.00
149,630.00 Err:509 Err:509
-
10,000.00
15,800.00
1,760.00
95.00
27,655.00 - 27,655.00
236,500.00
50,000.00
76,000.00
8,800.00
4,750.00
139,550.00 236,500.00 376,050.00
11,550.00
880.00
1,320.00
2,150.00
3,268.00
378.40
199.50
5,995.90 13,750.00 19,745.90
46,200.00
37,125.00
5,940.00
4,250.00
6,460.00
792.00
475.00
11,977.00 89,265.00 101,242.00
-
17,500.00
26,600.00
3,080.00
1,710.00
48,890.00 - 48,890.00
123,540.00
324,960.00
83,500.00
126,920.00
14,696.00
7,885.00
233,001.00 448,500.00 681,501.00
24,200.00
133,320.00
34,320.00
5,000.00
7,900.00
880.00
475.00
14,255.00 191,840.00 206,095.00
35,200.00
275,000.00
61,600.00
10,000.00
15,800.00
1,760.00
95.00
27,655.00 371,800.00 399,455.00
57,750.00
412.50
167,200.00
10,000.00
31,600.00
2,200.00
950.00
44,750.00 225,362.50 270,112.50
100,000.00
500.00
39,500.00
880.00
475.00
41,355.00 100,000.00 141,355.00
60,500.00
750.00
11,850.00
1,320.00
76.00
13,996.00 60,500.00 74,496.00
349,800.00
1,527.60
456.00
1,100.00
4,500.00
6,840.00
792.00
475.00
12,607.00 352,883.60 365,490.60
224,400.00
1,527.60
456.00
1,100.00
4,500.00
6,840.00
792.00
475.00
12,607.00 227,483.60 240,090.60
349,800.00
1,527.60
456.00
1,100.00
4,500.00
6,840.00
792.00
475.00
12,607.00 352,883.60 365,490.60
465,960.00
1,527.60
456.00
1,100.00
4,500.00
6,840.00
792.00
475.00
12,607.00 469,043.60 481,650.60
465,960.00
1,527.60
456.00
1,100.00
4,500.00
6,840.00
792.00
475.00
12,607.00 469,043.60 481,650.60
636,000.00
1,527.60
456.00
275.00
4,500.00
6,840.00
792.00
475.00
12,607.00 638,258.60 650,865.60
699,600.00
1,527.60
456.00
275.00
4,500.00
6,840.00
792.00
475.00
12,607.00 701,858.60 714,465.60
54,000.00
500.00
7,900.00
880.00
47.50
9,327.50 54,000.00 63,327.50
15,500.00
400.00
5,000.00
600.00
34.00
6,034.00 15,500.00 21,534.00
45,700.00
750.00
11,850.00
1,320.00
76.00
13,996.00 45,700.00 59,696.00
20,200.00
1,000.00
15,800.00
1,760.00
95.00
18,655.00 20,200.00 38,855.00
133,100.00
750.00
11,850.00
1,320.00
76.00
13,996.00 133,100.00 147,096.00
875,160.00
13,132.00
6,840.00
14,300.00
12,500.00
9,500.00
1,144.00
1,235.00
24,379.00 909,432.00 933,811.00
1,566,840.00
13,400.00
6,840.00
16,500.00
13,000.00
9,880.00
1,144.00
1,235.00
25,259.00 1,603,580.00 1,628,839.00
1,604,460.00
13,132.00
6,840.00
14,300.00
12,500.00
9,500.00
1,144.00
1,235.00
24,379.00 1,638,732.00 1,663,111.00
151,250.00
13,400.00
6,840.00
16,500.00
13,000.00
9,880.00
1,144.00
1,235.00
25,259.00 187,990.00 213,249.00
349,800.00
1,527.60
456.00
1,100.00
4,500.00
6,840.00
792.00
475.00
12,607.00 352,883.60 365,490.60
875,160.00
13,132.00
6,840.00
14,300.00
12,500.00
9,500.00
1,144.00
1,235.00
24,379.00 909,432.00 933,811.00
1,566,840.00
13,400.00
6,840.00
16,500.00
13,000.00
9,880.00
1,144.00
1,235.00
25,259.00 1,603,580.00 1,628,839.00
875,160.00
13,132.00
6,840.00
14,300.00
12,500.00
9,500.00
1,144.00
1,235.00
24,379.00 909,432.00 933,811.00
349,800.00
1,527.60
456.00
1,100.00
4,500.00
6,840.00
792.00
475.00
12,607.00 352,883.60 365,490.60
465,960.00
1,527.60
456.00
1,100.00
4,500.00
6,840.00
792.00
475.00
12,607.00 469,043.60 481,650.60
120,000.00 0.36
13,400.00 2.7777778
6,840.00
16,500.00
35,000.00
26,600.00
3,080.00
3,325.00
68,005.00 156,740.00 224,745.00
54,696.00
13,936.00
6,840.00
17,820.00
35,000.00
26,600.00
3,080.00
3,325.00
68,005.00 93,292.00 161,297.00
174,900.00
10,974.60
6,840.00
7,150.00
35,000.00
26,600.00
3,080.00
3,325.00
68,005.00 199,864.60 267,869.60
54,696.00
12,462.00
2,736.00
21,340.00
45,000.00
34,200.00
3,960.00
4,275.00
87,435.00 91,234.00 178,669.00
174,900.00
16,669.60
3,800.00
7,150.00
65,000.00
49,400.00
5,720.00
6,175.00
126,295.00 202,519.60 328,814.60
26,400.00
1,375.00
6,000.00
9,840.00
1,056.00
570.00
17,466.00 27,775.00 45,241.00
346,500.00
16,669.60
3,800.00
30,250.00
50,000.00
38,000.00
4,400.00
4,750.00
97,150.00 397,219.60 494,369.60
363,000.00
15,745.00
5,320.00
35,000.00
26,600.00
3,080.00
3,325.00
68,005.00 384,065.00 452,070.00
108,900.00
15,745.00
5,320.00
35,000.00
26,600.00
3,080.00
3,325.00
68,005.00 129,965.00 197,970.00
3,496.00
1,929.60
71,500.00
19,000.00
2,200.00
25,000.00
2,375.00
27,375.00 76,925.60 104,300.60
3,496.00
1,929.60
71,500.00
19,000.00
2,200.00
25,000.00
2,375.00
48,575.00 76,925.60 125,500.60
Err:509
-
17,500.00
13,300.00
1,496.00
190.00
32,486.00 Err:509 Err:509
3,496.00
1,929.60
71,500.00
19,000.00
2,200.00
25,000.00
2,375.00
48,575.00 76,925.60 125,500.60
5,850.00
2,150.00
550.00
55.00
8,000.00
12,160.00
1,408.00
237.50
21,805.50 8,605.00 30,410.50
LAPIS CAT PENUTUP)
800.00
4,950.00
8,580.00
1,000.00
4,788.00
554.40
237.50
6,579.90 14,330.00 20,909.90
5,940.00
5,940.00
1,400.00
3,192.00
369.60
237.50
5,199.10 11,880.00 17,079.10
1,600.00
55.00
1,000.00
15,200.00
1,760.00
950.00
18,910.00 1,655.00 20,565.00
23,100.00
300.00
4,560.00
1,056.00
570.00
6,486.00 23,100.00 29,586.00
4,350.00
14,508.00
11,000.00
-
4,560.00
1,408.00
237.50
22,880.00
2,750.00
14,500.00
165,000.00
4,920.00
1,408.00
285.00
64,900.00
9,315.00
38,000.00
4,400.00
50,000.00
4,750.00
97,150.00 74,215.00 171,365.00
99,825.00
12,064.00
2,736.00
2,660.00
54,560.00
17,500.00
2,850.00
77,570.00 114,625.00 192,195.00
24,200.00
585.00
349.60
26,600.00
3,080.00
47,500.00
9,025.00
86,205.00 25,134.60 111,339.60
86,205.00 79,700.00 165,905.00
86,205.00 39,000.00 125,205.00
21,868.00
1,633.00
2,280.00
264.00
7,500.00
1,425.00
11,469.00 23,501.00 34,970.00
60,000.00
36,000.00
13,600.00
9,900.00
36,000.00
6,600.00
25,000.00
25,000.00 162,100.00 187,100.00
75,000.00
36,000.00
6,800.00
9,900.00
48,000.00
6,600.00
2,500.00
25,000.00 25,000.00
25,000.00 209,800.00 234,800.00
115,000.00
96,000.00
6,800.00
16,500.00
60,000.00
6,600.00
25,000.00
25,000.00 300,900.00 325,900.00
320,000.00
72,000.00
13,600.00
13,200.00
72,000.00
6,600.00
25,000.00
25,000.00 497,400.00 522,400.00
0.08
0.0003
0.01
0.06
0.17
0.38
0.02
1.81
0.49
5.25 5.25
1.54
0.53
0.38
4.53 1.51
0.22
0.68 0.68
0.77
0.44
0.54
0.65
0.13 0.13
1.39
0.15
0.37 0.37
0.63
0.15
0.05
0.70 0.23
0.48
0.08 0.08
0.14
0.09
0.48 0.48
1.68
0.02
0.22 0.22
9.73
0.57
0.13
0.57
2.14
6.41
0.10
0.85
5.37 3.68 3.81 2.14 2.79 0.98 7.35 5.98 17.90 4.79
8.46 12.14 15.94 18.08 20.88 21.85 29.21 35.18 53.09 57.87
ELAKSANAAN
Maret April Mei
12 13 14 15 16 17 18 19 20
24-31 1-8 9-16 17-23 24-30 1-8 9-16 17-23 24-31
8.28 8.28
1.19 1.19
0.83
0.02
0.02
0.31 0.31
0.42
0.16
0.57
2.14
6.41
1.64 1.64
0.31
0.30
0.82 0.82
0.52 0.52
0.17 0.17
0.36
0.02
0.53
0.37
0.15
0.09
0.05
0.03
0.18
0.08
0.03
0.49
0.04
0.01
0.05
0.03
0.46
0.05
0.06
0.17
0.19 0.19
0.08 0.08
0.005 0.005
0.07 0.07
0.02 0.02
0.01 0.01
0.01 0.01
0.02
0.02
0.43
0.16
0.06
0.06
0.33
0.01
SHOP DRAWING
2 00
3 50
Plafond Giypsund
3 50
7 00
Pla fond Giypsund
2 00
Plafond Giypsund
2 00
3 50
Plafond G iypsund
1 50
2 50
2 50
Plafond Giypsund
Tembusan :
1. PrPejabat Pembuat Komitmen
2. Konsultan Supervisi
3. Arsip
DINAS PEKERJAAN UMUM
PEMERINTAH KOTA DENPASAR
JL. Gatot Subroto VI/J. No. 22 Denpasar, Telp. 428424 - 428425
CALCULATION SHEET
1 Rangka Holo
2 Gypsum Board (120x240x9)
3 List Kayu Profit
Tembusan :
1.Pejabat Pembuat Komitmen
2. Konsultan Supervisi
3. Arsip
8425
: PANDE KURNIAWAN
: 27 MEI 2015
Perkiraan
Kuantitas
171.25
180.00
148.50
Rangka Holo
Gypsum Board (120x240x9)
List Kayu Profit
CATATAN DIREKSI :
CATATAN PENGAWAS :
Tembusan :
1. Proje Pejabat Pembuat Komitmen
2. Konsultan Supervisi
3. Arsip
425
ST
: PANDE KURNIAWAN
: 27 MEI 2015
Perkiraan
Kuantitas
171.25
180
148.5
rja 2
ng Kayu 1
la Tukang Kayu 1
dor 1
I Pekerjaan Persiapan
1 Pekerjaan Pembersihan Lokasi
2 Pekerjaan Pasangan Bowplank
3 Pekerjaan Pasangan Pagar Garurat (seng)
II Pekerjaan Tanah
1 Pekerjaan Galian Tanah Pondasi Setempat
2 Pekerjaan Galian Tanah Pondasi Menerus
3 Urugan Pasir Pondasi Setempat
4 Urugan Tanah Pondasi Setempat
5 Urugan Pasir Pondasi menerus
6 Urugan Tanah Dipadatkan
7 Urugan Pasir Dibawah Lantai
III Pekerjaan Pondasi
1 Pekerjaan Rabat Plat Lantai kerja
2 Pekerjaan Pasangan Batu Kali 1:4
3 Pekerjaan Pasangan Batu Kosong
4 Pasangan Batu Bata 1:5 lantai 1
5 Pekerjaan Plesteran 1:5 lantai satu
6 Pekerjaan Acian lantai satu
7 Pekerjaan Rabatan Lantai Satu
8 Pekerjaan Batu Bata 1: 5 lantai 2
9 Pekerjaan Plesteran 1:5 lantai dua
10 Pekerjaan Acian lantai dua
IV Pekerjaan Beton
1 Pekerjaan Pondasi Telapak
Pembesian
Pengecoran
2 Pekerjaan Sloof 30x15
Pembesian
Begesting
Pengecoran
3 Pekerjaan Kolom 30x30
Pembesian
Begesting
Pengecoran
4 Balok Induk 30x60
Pembesian
Begesting
Pengecoran
5 Balok Anak 25x40
Pembesian
Begesting
Pengecoran
6 Pekerjaan Kolom 25x25
Pembesian
Begesting
Pengecoran
7 Pekerjaan Kolom 20x20
Pembesian
Begesting
Pengecoran
8 Pekerjaan Kolom Praktis 15x15
Pembesian
Begesting
Pengecoran
9 Pekerjaan Ring 15x20
Pembesian
Begesting
Pengecoran
10 Pekerjaan beton plat lantai tebal 12 cm
Pembesian
Begesting
Pengecoran
11 Pekerjaan Beton Plat tangga tebal 5 cm
Pembesian
Begesting
Pengecoran
V Pekerjaan Pintu dan Jendela
1 Pekerjaan Kusen Pintu dan Jendela Kayu
VI Pekerjaan Lantai dan Keramik
1 Pekerjaan Pasangan Keramik 60x60
2 Pekerjaan Pasangan Keramik 20x20
3 Pekerjaan Pasangan Tegel Plin 10x60
VII Pekerjaan Plafond
1 Pekerjaan Rangka Plafond Hollo Galvalum
2 Pekerjaan Penutup Plafond Gypsum
3 Pekerjaan List Plafond Profil
VIII Pekerjaan Atap
1 Pekerjaan Kuda-Kuda
2 Pekerjaan Rangka Atap
3 Pekerjaan Genteng
4 Pekerjaan List Plank
IX Pekerjaan Kunci dan Gantungan
1 Pekerjaan Engsel Pintu
2 Pekerjaan Engsel Jendela
3 Pekerjaan Kunci slot
4 Pekerjaan Grendel
5 Pekerjaan Kait Angin
X Pekerjaan Kaca
1 Pekerjaan Kaca Pintu Bukaan Dua
2 Pekerjaan Kaca Jendela
XI Pekerjaan Sanitasi
1 Pas. Bak mandi fiberglass
2 Pas. Wastafel
3 Pas. Kloset duduk
4 Pas. Bak cuci piring
5 Pas. Kran cuci piring
5 Pas. Kran wastafel
6 Pas. Kran
7 Pas. Bath tup
8 Pas. Pipa air bersih
9 Pas. Pipa air kotor
10 Pas. Pipa tinja
XII Pekerjaan Listrik
1 Instalasi Titik Lampu
2 Instalasi Stop Kontak
3 Lampu LED 7 Watt
4 Lampu LED 15 Watt
5 Stop Kontak
6 Saklar Ganda
7 Saklar Tunggal
XIII Pekerjaan Relling
1 Pekerjaan Reling Balkon Galvanis
XIV Pekerjaan Pengecatan
1 Pekerjaan Pengecatan Tembok Luar
2 Pekerjaan Pengecatan Tembok Dalam
3 Pekerjaan Pengecatan Plafond
4 Pekerjaan Politur Kayu
XV Pekerjaan Stile Bali
1 Pekerjaan Batu Alam Jenis Alur Marmer Gigi Kecil
2 Pekerjaan Batu Alam Jenis Bali Palimanan
3 Pekerjaan Murda
Jumlah
Rencana Kemajuan Pekerjaan
0.17 0.17
0.51 0.51
2.33 2.33
0.003 0.003
0.15 0.08 0.08
0.0003 0.0003
0.01 0.01
0.06 0.06
0.17 0.17
0.38 0.38
0.02 0.02
1.81 1.81
0.49 0.49
10.30
1.54
0.53
0.38 0.38
16.57
2.39
0.83
0.54 0.54
0.65 0.65
0.26 0.13
1.39 1.35
0.15
0.75
0.63 0.63
0.15
0.05
0.14 0.14
0.09 0.09
0.02
0.95 0.48
1.68
0.05
0.62
0.42
0.16
0.44
9.73
1.14
0.13
0.57
4.28
12.81
3.29
0.31
0.30
1.65
1.04
0.33
0.36
0.02
0.53
0.37
0.15
0.09
0.05
0.03
0.18
0.10
1.05
0.08
0.03
0.49
0.04
0.01
0.05
0.03
0.46
0.05
0.06
0.17
0.37
0.16
0.01
0.14
0.03
0.01
0.03
0.02
0.02
0.43
0.16
0.06
0.06
0.33
0.01
100.00
Rencana Mingguan 3.09 5.37 3.68 3.81 2.14 2.75
Komulatif Rencana Mingguan 3.09 8.46 12.14 15.94 18.08 20.84
Realisasi Mingguan
Komulatif Realisasi Mingguan
WAKTU PELAKSANAAN
Pebruari Maret April
15-21 22-28 1-8 9-16 17-23 24-31 1-8 9-16 17-23 24-30
5.10 5.15
1.54
0.53
8.18 8.18
1.19 1.19
0.83
0.13
0.15
0.37 0.37
0.15
0.05
0.08
0.02
0.48
1.68
0.02 0.02
0.31 0.31
0.42
0.16
0.22 0.22
9.73
0.57 0.57
0.13
0.57
2.14 2.14
6.41 6.41
0.82
0.52
0.17
0.36
0.02
0.53
0.37
0.15
0.09
0.05
0.03
0.18
0.10
1.05
0.08
0.03
0.49
0.04
0.01
0.05
0.03
0.46
0.05
0.06
0.17
0.19
0.08
0.00
0.07
0.02
0.01
0.01
0.98 7.20 5.88 18.10 4.79 3.16 3.30 10.03 10.86 7.71
21.81 29.02 34.89 53.00 57.78 60.95 64.24 74.27 85.14 92.85
Mei
1-8 9-16 17-23 24-31
1.64 1.64
0.31
0.30
0.82
0.52
0.17
0.19
0.08
0.00
0.07
0.02
0.01
0.01
0.30
0.02
0.43
0.16
0.06
0.06
0.33
0.01
Prestasi Kerja Ha
No Uraian Pekerjaan Satuan Volume
1 2 3
I Pekerjaan Persiapan
1 Pekerjaan Pembersihan Lokasi m² 300
2 Pekerjaan Pasangan Bowplank m¹ 0
3 Pekerjaan Pasangan Pagar Garurat (seng) m² 70
II Pekerjaan Tanah
1 Pekerjaan Galian Tanah Pondasi Setempat m³ 1.28
2 Pekerjaan Galian Tanah Pondasi Menerus m³ 51.42
3 Urugan Pasir Pondasi Setempat m³ 0.03
4 Urugan Tanah Pondasi Setempat m³ 1.10
5 Urugan Pasir Pondasi menerus m³ 5.85
6 Urugan Tanah Dipadatkan m³ 97.50 32.5
7 Urugan Pasir Dibawah Lantai m³ 19.80
III Pekerjaan Pondasi
1 Pekerjaan Rabat Plat Lantai kerja m³ 0.03
2 Pekerjaan Pasangan Batu Kali 1:4 m³ 45.87 9.174 9.174 9.174
3 Pekerjaan Pasangan Batu Kosong m³ 23.60
4 Pasangan Batu Bata 1:5 lantai 1 m² 323.75
5 Pekerjaan Plesteran 1:5 lantai satu m² 647.50
6 Pekerjaan Acian lantai satu m² 647.50
7 Pekerjaan Rabatan Lantai Satu m³ 9.90
8 Pekerjaan Batu Bata 1: 5 lantai 2 m² 501.21
9 Pekerjaan Plesteran 1:5 lantai dua m² 1002.42
10 Pekerjaan Acian lantai dua m² 1002.42
IV Pekerjaan Beton
1 Pekerjaan Pondasi Telapak
Pembesian kg 8701.41
Pengecoran m³ 4.20
2 Pekerjaan Sloof 30x15
Pembesian kg 1964.39
Begesting m² 73.60
Pengecoran m² 9.20 1.84
3 Pekerjaan Kolom 30x30
Pembesian kg 773.65 193.41 193.41 193.41
Begesting m² 72.00
Pengecoran m² 5.37
4 Balok Induk 30x60
Pembesian kg 2004.13
Begesting m² 100.50
Pengecoran m² 15.48
5 Balok Anak 25x40
Pembesian kg 1348.56
Begesting m² 15.75
Pengecoran m² 1.00
6 Pekerjaan Kolom 25x25
Pembesian kg 1348.56
Begesting m² 53.25
Pengecoran m² 3.33
7 Pekerjaan Kolom 20x20
Pembesian kg 206.68
Begesting m² 9.90
Pengecoran m² 0.37
8 Pekerjaan Kolom Praktis 15x15
Pembesian kg 1375.89
Begesting m² 185.56
Pengecoran m² 0.97
9 Pekerjaan Ring 15x20
Pembesian kg 895.66
Begesting m² 45.10
Pengecoran m² 3.30
10 Pekerjaan beton plat lantai tebal 12 cm
Pembesian kg 637.92
Begesting m² 192.00
Pengecoran m² 23.64
11 Pekerjaan Beton Plat tangga tebal 5 cm
Pembesian kg 189.25
Begesting m² 22.40
Pengecoran m² 89.00
V Pekerjaan Pintu dan Jendela
1 Pekerjaan Kusen Pintu dan Jendela Kayu m³ 30.77
VI Pekerjaan Lantai dan Keramik
1 Pekerjaan Pasangan Keramik 60x60 m² 247.00
2 Pekerjaan Pasangan Keramik 20x20 m² 15.75
3 Pekerjaan Pasangan Tegel Plin 10x30 m² 78.50
VII Pekerjaan Plafond
1 Pek. Rangka Plafond Hollo Galvalum lantai 1 m² 171.25
2 Pekerjaan Penutup Plafond Gypsum lantai 1 m² 180.00
3 Pekerjaan List Plafond Profil lantai 1 m' 148.50
VIII Pekerjaan Atap
1 Pekerjaan Kuda-Kuda m² 0.59
2 Pekerjaan Rangka Atap m³ 5.35
3 Pekerjaan Genteng m² 126.64
4 Pekerjaan List Plank m¹ 58.12
IX Pekerjaan Kunci dan Gantungan
1 Pekerjaan Engsel Pintu bh 34.00
2 Pekerjaan Engsel Jendela bh 24.00
3 Pekerjaan Kunci slot bh 20.00
4 Pekerjaan Grendel bh 26.00
5 Pekerjaan Kait Angin bh 52.00
X Pekerjaan Kaca
1 Pekerjaan Kaca Pintu Bukaan Dua m² 3.02
2 Pekerjaan Kaca Jendela m² 5.82
XI Pekerjaan Sanitasi
1 Pas. Bak mandi fiberglass bh 2.00
2 Pas. Wastafel bh 1.00
3 Pas. Kloset duduk bh 3.00
4 Pas. Bak cuci piring bh 1.00
5 Pas. Kran cuci piring bh 1.00
5 Pas. Kran wastafel bh 1.00
6 Pas. Kran bh 2.00
7 Pas. Bath tup bh 1.00
8 Pas. Pipa air bersih m¹ 26.00
9 Pas. Pipa air kotor m¹ 21.00
10 Pas. Pipa tinja m¹ 23.00
XII Pekerjaan Listrik
1 Instalasi Titik Lampu ttk 36.00
2 Instalasi Stop Kontak ttk 14.00
3 Lampu LED 7 Watt bh 3.00
4 Lampu LED 15 Watt bh 31.00
5 Stop Kontak bh 14.00
6 Saklar Ganda bh 4.00
7 Saklar Tunggal bh 16.00
XIII Pekerjaan Relling
1 Pekerjaan Reling Balkon Galvanis m² 0.53
XIV Pekerjaan Pengecatan
1 Pekerjaan Pengecatan Tembok Luar m² 13.00
2 Pekerjaan Pengecatan Tembok Dalam m² 295.76
3 Pekerjaan Pengecatan Plafond m² 132.80
4 Pekerjaan Politur Kayu m² 30.59
XV Pekerjaan Stile Bali
1 Pek. Batu Alam Jenis Alur Marmer Gigi Kecil m² 6.32
2 Pekerjaan Batu Alam Jenis Bali Palimanan m² 44.25
3 Pekerjaan Murda bh 1.00
MINGGU :4
KONTRAK :
LA P O R A N H A R I A N 1
LOKASI : SINGARAJA
HARI / TANGGAL : 9 Januari 2016
PERALATAN
NO. URAIAN PEKERJAAN VOLUME SAT
Jenis Alat
(___________________) ( )
PENGAWAS LAPANGAN INSPECTOR
LA P O R A N H A R I A N 2
LOKASI : Singaraja
HARI / TANGGAL : 10 Januari 2016
PERALATAN
NO. URAIAN PEKERJAAN VOLUME SAT
Jenis Alat
(___________________) ( )
PENGAWAS LAPANGAN INSPECTOR
LA P O R A N H A R I A N 3
LOKASI : Singaraja
HARI / TANGGAL : 11 Januari 2016
PERALATAN
NO. URAIAN PEKERJAAN VOLUME SAT
Jenis Alat
(___________________) ( )
PENGAWAS LAPANGAN INSPECTOR
LA P O R A N H A R I A N 4
LOKASI : Singaraja
HARI / TANGGAL : 12 Januari 2016
PERALATAN
NO. URAIAN PEKERJAAN VOLUME SAT
Jenis Alat
(___________________) ( )
PENGAWAS LAPANGAN INSPECTOR
LA P O R A N H A R I A N 5
PROYEK : Rumah Tinggal Lt 2
LOKASI : Singaraja
HARI / TANGGAL : 13 Januari 2016
PERALATAN
NO. URAIAN PEKERJAAN VOLUME SAT
Jenis Alat
(___________________) ( )
PENGAWAS LAPANGAN INSPECTOR
LA P O R A N H A R I A N 6
PROYEK : Rumah Tinggal Lt 2
LOKASI : Singaraja
HARI / TANGGAL : 14 Januari 2016
PERALATAN
NO. URAIAN PEKERJAAN VOLUME SAT
Jenis Alat
(___________________) ( )
PENGAWAS LAPANGAN INSPECTOR
LA P O R A N H A R I A N 7
PERALATAN
NO. URAIAN PEKERJAAN VOLUME SAT
Jenis Alat
(___________________) ( )
PENGAWAS LAPANGAN INSPECTOR
Jumlah SAT Jenis Bahan Volume SAT Jenis Tenaga Jumlah SAT
4 Bh - - - Pekerja 12 Org
6 Bh Mandor 1 Org
2 Bh
2 Bh
2 Bh
KETERANGAN :
Jumlah SAT Jenis Bahan Volume SAT Jenis Tenaga Jumlah SAT
KETERANGAN :
Jumlah SAT Jenis Bahan Volume SAT Jenis Tenaga Jumlah SAT
11 Bh Pekerja 12 Org
Mandor 1 Org
KETERANGAN :
Jumlah SAT Jenis Bahan Volume SAT Jenis Tenaga Jumlah SAT
KETERANGAN :
N HAR IAN 5
PERALATAN BAHAN MASUK TENAGA KERJA
Jumlah SAT Jenis Bahan Volume SAT Jenis Tenaga Jumlah SAT
KETERANGAN :
N HAR IAN 6
PERALATAN BAHAN MASUK TENAGA KERJA
Jumlah SAT Jenis Bahan Volume SAT Jenis Tenaga Jumlah SAT
KETERANGAN :
N HAR IAN 7
PERALATAN BAHAN MASUK TENAGA KERJA
Jumlah SAT Jenis Bahan Volume SAT Jenis Tenaga Jumlah SAT
KETERANGAN :
Meteran
-
Bending
-
Palu
PEKERJAAN : RUMAH TINGGAL LANTAI DUA
LOKASI : SINGARAJA
NO. KONTRAK : 1315124040
TANGGAL : 15 MARET 2015
1 Pekerja 5 Molen 1
Pelaksanaan yang
dilaksanakan pada Volume
hari ini
Pekerjaan
Kusen,Daun,Pentilas 3.85 m³
i Pintu dan Jendela
DIBUAT OLEH
CV./PT.
( Pande Kurniawan)
PELAKSANA
LAPORAN HARIAN
PEKERJAAN : RUMAH TINGGAL LANTAI DUA
LOKASI : SINGARAJA MINGGU KE : 11
NO. KONTRAK : 1315124040 HARI : SENIN
TANGGAL : 17 MARET 2015 TANGGAL : 17 MARET 2015
Jenis
Bahan Jumlah Jumlah Pelaksanaan yang
No
Keahlian Jumlah Jenis Jumlah yang yang yang dilaksanakan pada hari ini
didatangka diterima ditolak
n
LAPORAN HARIAN
PEKERJAAN : RUMAH TINGGAL LANTAI DUA
LOKASI : SINGARAJA MINGGU KE : 11
NO. KONTRAK : 1315124040 HARI : SELASA
TANGGAL : 18 MARET 2015 TANGGAL : 18 MARET 2015
Pelaksanaan yang
No dilaksanakan pada hari ini
Jenis
Bahan Jumlah Jumlah Pelaksanaan yang
No
Keahlian Jumlah Jenis Jumlah yang yang yang dilaksanakan pada hari ini
didatangka diterima ditolak
n
LAPORAN HARIAN
PEKERJAAN : RUMAH TINGGAL LANTAI DUA
LOKASI : SINGARAJA MINGGU KE : 11
NO. KONTRAK : 1315124040 HARI : RABU
TANGGAL : 19 MARET 2015 TANGGAL : 19 MARET 2015
Jenis
Bahan Jumlah Jumlah Pelaksanaan yang
No
Keahlian Jumlah Jenis Jumlah yang yang yang dilaksanakan pada hari ini
didatangka diterima ditolak
n
LAPORAN HARIAN
PEKERJAAN : RUMAH TINGGAL LANTAI DUA
LOKASI : SINGARAJA MINGGU KE : 11
NO. KONTRAK : 1315124040 HARI : KAMIS
TANGGAL : 20 MARET 2015 TANGGAL : 20 MARET 2015
Jenis
Bahan Jumlah Jumlah Pelaksanaan yang
No
Keahlian Jumlah Jenis Jumlah yang yang yang dilaksanakan pada hari ini
didatangka diterima ditolak
n
LAPORAN HARIAN
PEKERJAAN : RUMAH TINGGAL LANTAI DUA
LOKASI : SINGARAJA MINGGU KE : 11
NO. KONTRAK : 1315124040 HARI : JUMAT
TANGGAL : 21 MARET 2015 TANGGAL : 21 MARET 2015
Jenis
No Bahan Jumlah Jumlah Pelaksanaan yang
Keahlian Jumlah Jenis Jumlah yang yang yang dilaksanakan pada hari ini
didatangka diterima ditolak
n
Jenis
Bahan Jumlah Jumlah Pelaksanaan yang
No
Keahlian Jumlah Jenis Jumlah yang yang yang dilaksanakan pada hari ini
didatangka diterima ditolak
n
LAPORAN HARIAN
PEKERJAAN : RUMAH TINGGAL LANTAI DUA
LOKASI : SINGARAJA MINGGU KE : 11
NO. KONTRAK : 1315124040 HARI : MINGGU
TANGGAL : 23 MARET 2015 TANGGAL : 23 MARET 2015
No Pelaksanaan yang
dilaksanakan pada hari ini
Jenis
Bahan Jumlah Jumlah Pelaksanaan yang
No
Keahlian Jumlah Jenis Jumlah yang yang yang dilaksanakan pada hari ini
didatangka diterima ditolak
n
Volume
92.50 m²
1.69 m²
6.36 m²
ande Kurniawan)
PELAKSANA
18 MARET 2015
Volume
Volume
92.50 m²
107.92 m²
1.69 m²
6.36 m²
ande Kurniawan)
PELAKSANA
19 MARET 2015
Volume
92.50 m²
107.92 m²
1.69 m²
6.36 m²
ande Kurniawan)
PELAKSANA
20 MARET 2015
Volume
92.50 m²
107.92 m²
1.69 m²
6.36 m²
ande Kurniawan)
PELAKSANA
21 MARET 2015
Volume
92.50 m²
107.92 m²
1.69 m²
6.36 m²
ande Kurniawan)
PELAKSANA
22 MARET 2015
Volume
92.50 m²
107.92 m²
1.69 m²
6.36 m²
ande Kurniawan)
PELAKSANA
23 MARET 2015
Volume
Volume
92.50 m²
107.92 m²
1.69 m²
6.36 m²
ande Kurniawan)
PELAKSANA
LAPORAN MINGGUAN :4
PEKERJAAN : REMBANGUNAN RUMAH TINGGAL LANTAI DUA
NO KONTRAK : 1315124040
PROSENTASE PROSENTASE
PENYELESAIAN BOBOT KEMAJUAN
KET.
TERHADAP TARGET PELAKSANAAN
(%) (%)
100 0.17
100 0.51
100 2.33
3.01
100 0.00
100 0.15
100 0.00
100 0.01
100 0.06
100 0.17
100 0.38
0.78
100 0.02
100 1.81
100 0.49
100 10.50
100 1.54
100 0.53
100 0.38
100 16.57
100 2.39
100 0.83
35.07
100 6.04
100 0.22
100 1.36
100 0.77
100 0.44
100 0.54
100 0.65
100 0.26
100 1.39
100 0.15
100 0.75
100 0.63
100 0.15
100 0.05
100 0.94
100 0.48
100 0.16
100 0.14
100 0.09
100 0.02
100 0.95
100 1.68
100 0.05
100 0.62
100 0.42
100 0.16
100 0.44
100 9.73
100 1.14
100 0.13
100 0.57
100 4.28
35.39
100 12.81
12.81
100 3.29
100 0.31
100 0.30
3.90
100 1.65
100 1.04
100 0.33
3.02
100 0.36
100 0.02
100 0.53
100 0.37
1.28
100 0.15
100 0.09
100 0.05
100 0.03
100 0.18
0.50
100 0.10
100 0.85
0.95
100 0.08
100 0.03
100 0.49
100 0.04
100 0.01
100 0.05
100 0.03
100 0.46
100 0.05
100 0.06
100 0.17
1.46
100 0.37
100 0.16
100 0.01
100 0.14
100 0.03
100 0.01
100 0.03
0.75
100 0.02
0.02
100 0.02
100 0.43
100 0.16
100 0.06
0.67
100 0.06
100 0.33
100 0.01 0.40
100.00
92.79
7.22
100.00
I PEKERJAAN PERSIAPAN
1 Pembersihan Lahan m² 9,750.00 300.00 2,925,000.00 310.00 3,022,500.00 10.00
2 Pek. pemasangan bouwplank + pengukuran m¹ 123,213.00 70.00 8,624,910.00 70.00 8,624,910.00
3 Pek .Pagar Darurat m² 561,057.00 70.00 39,273,990.00 70.00 39,273,990.00
II PEKERJAAN TANAH
1 Pekerjaan Galian Tanah Pondasi Setempat m³ 39,875.00 1.28 51,040.00 2.00 79,750.00 0.72
2 Pekerjaan Galian Tanah Pondasi Menerus m³ 49,275.00 51.42 2,533,474.13 50.00 2,463,750.00
3 Urugan Pasir Pondasi Setempat m³ 177,950.00 0.03 5,694.40 0.03 5,338.50
4 Urugan Tanah Pondasi Setempat m³ 168,350.00 1.10 185,185.00 1.00 168,350.00
5 Urugan Pasir Pondasi menerus m³ 177,950.00 5.85 1,041,452.38 5.50 978,725.00
7 Pek. Urugan tanah dipadatkan m³ 29,750.00 97.50 2,900,625.00 98.00 2,915,500.00 0.50
8 Pek. Urugan pasir dibawah lantai m³ 177,950.00 19.80 3,523,410.00 19.90 3,541,205.00 0.10
IV PEKERJAAN BETON
2 Pek.Pondasi telapak K = 300
a Pengecoran m³ 865,678.18 4.20 3,635,848.36 4.20 3,635,848.36
b Pembesian kg 11,708.85 8701.41 101,883,477.95 8702.00 101,890,412.70 0.59
3 Pek. Sloof 30 x 15 K 225 0.00
a Begesting m² 176,378.00 73.60 12,981,420.80 74.00 13,051,972.00 0.40
b Pengecoran m³ 812,446.30 9.20 7,474,505.97 9.50 7,718,239.87 0.30
c Pembesian kg 11,708.85 1964.39 23,000,691.64 1954.00 22,879,092.90
4 Pek Kolom 30x30 K 225 0.00
a Begesting m² 153,189.67 72.00 11,029,656.00 70.00 10,723,276.67
b Pengecoran m³ 812,446.30 5.37 4,365,273.98 5.00 4,062,231.51
c Pembesian kg 11,708.85 773.65 9,058,515.51 773.50 9,056,795.48
5 Pek. Balok induk 30x60 K 225 0.00
a Begesting m² 155,774.67 100.50 15,655,354.00 100.20 15,608,621.60
b Pengecoran m³ 812,446.30 15.48 12,576,668.75 15.72 12,771,655.86 0.24
c Pembesian kg 11,708.85 2004.13 23,466,055.93 2007.20 23,502,003.72 3.07
6 Pek. Balok anak 25x40 K 225 0.00
a Begesting m² 155,774.67 15.75 2,453,451.00 15.30 2,383,352.40
b Pengecoran m³ 812,446.30 1.00 812,446.30 1.20 974,935.56 0.20
c Pembesian kg 11,708.85 905.16 10,598,360.90 900.10 10,539,135.89
7 Pek. Kolom 25x25 K 225 0.00
a Begesting m² 153,189.67 53.25 8,157,349.75 52.00 7,965,862.67
b Pengecoran m³ 812,446.30 3.33 2,703,922.85 3.54 2,876,059.91 0.21
c Pembesian kg 11,708.85 1348.56 15,790,076.74 1349.10 15,796,409.54 0.54
8 Pek. Kolom 20x20 K 225 0.00
a Begesting m² 153,189.67 9.90 1,516,577.70 9.62 1,473,684.59
b Pengecoran m³ 812,446.30 0.37 301,620.69 0.42 341,227.45 0.05
c Pembesian kg 11,708.85 206.68 2,419,963.75 206.68 2,419,963.75
9 Pek. Kolom praktis 15x15 0.00
a Begesting m² 153,189.67 185.56 28,426,180.93 187.20 28,677,105.60 1.64
b Pengecoran m³ 812,446.30 0.97 784,213.79 0.97 784,213.79
c Pembesian kg 11,708.85 1375.89 16,110,037.69 1375.89 16,110,037.69
10 Pek. Ring balok 15x20 K225 0.00
a Begesting m² 155,774.67 45.10 7,025,437.47 45.10 7,025,437.47
b Pengecoran m³ 812,446.30 3.30 2,681,072.80 3.10 2,518,583.53
c Pembesian kg 11,708.85 895.66 10,487,124.28 890.10 10,422,047.39
11 Pek. Plat lantai 12 cm K 225 0.00
a Begesting m² 855,569.00 192.00 164,269,248.00 192.30 164,525,918.70 0.30
b Pengecoran m³ 812,446.30 23.64 19,206,230.57 23.64 19,206,230.57
c Pembesian kg 11,708.85 637.92 7,469,323.98 621.30 7,274,708.51
12 Pek. Plat tangga 5 cm K 225 0.00 0.00
a Begesting m² 432,041.50 22.40 9,677,729.60 22.40 9,677,729.60
b Pengecoran m³ 812,446.30 89.00 72,307,720.84 89.00 72,307,720.84
c Pembesian kg 11,708.85 189.25 2,215,930.48 189.25 2,215,930.48
0.00
V PEKERJAAN PINTU DAN JENDELA 0.00
1 Pek. Kusen pintu P1 1 buah m³ 11,173,925.00 0.60 6,682,007.15 0.60 6,682,007.15
2 Pek. Daun pintu P1 1 buah m³ 687,400.00 3.96 2,720,608.22 3.96 2,720,608.22
3 Pek. Kusen pintu P2 11 buah m³ 11,173,925.00 5.50 61,456,587.50 5.50 61,456,587.50
4 Pek. Daun pintu P2 11 buah m³ 687,400.00 1.85 1,270,315.20 1.85 1,270,315.20
5 Pek. Kusen pintu P4 2 buah m³ 11,173,925.00 2.39 26,710,150.32 2.39 26,710,150.32
6 Pek. Daun pintu P4 2 buah m³ 687,400.00 1.38 945,312.48 1.38 945,312.48
7 Pek. Kusen jendela J1 3 buah m³ 11,173,925.00 1.14 12,738,274.50 1.14 12,738,274.50
8 Pek. Daun jendela J1 3 buah m³ 477,870.00 0.36 173,753.53 0.36 173,753.53
9 Pek. Kusen jendela J2 6 buah m³ 11,173,925.00 4.33 48,383,095.25 4.33 48,383,095.25
10 Pek. Daun jendela J2 6 buah m³ 477,870.00 0.73 347,507.06 0.73 347,507.06
11 Pek. Kusen jendela J3 1 buah m³ 11,173,925.00 0.49 5,475,223.25 0.49 5,475,223.25
12 Pek. Daun jendela J3 1 buah m³ 477,870.00 0.42 199,558.51 0.42 199,558.51
13 Pek. Kusen jendela J4 6 buah m³ 11,173,925.00 3.39 37,893,014.46 3.39 37,893,014.46
14 Pek. Daun jendela J4 6 buah m³ 477,870.00 2.72 1,300,570.99 2.72 1,300,570.99
15 Pek. Kusen ventilasi 4 buah m³ 11,173,925.00 0.91 10,168,271.75 0.91 10,168,271.75
16 Pek. Daun ventasi 4 buah m³ 477,870.00 0.60 289,015.78 0.60 289,015.78
X PEKERJAAN KACA
1 Pek.Kaca pintu bukaan dua m² 147,096.00 3.02 444,112.24 3.02 444,112.24
2 Pek.Kaca jendela m² 147,096.00 5.82 855,922.20 5.82 855,922.20
XI PEKERJAAN SANITASI
1 Pas. Bak mandi fiberglass bh 651,710.00 2.00 1,303,420.00 2.00 1,303,420.00
2 Pas. Wastafel bh 430,380.00 1.00 430,380.00 1.00 430,380.00
3 Pas. Kloset duduk bh 2,759,128.00 3.00 8,277,384.00 3.00 8,277,384.00
4 Pas. Bak cuci piring bh 594,000.00 1.00 594,000.00 1.00 594,000.00
5 Pas. Kran cuci piring bh 205,800.00 1.00 205,800.00 1.00 205,800.00
6 Pas. Kran wastafel bh 768,400.00 1.00 768,400.00 1.00 768,400.00
7 Pas. Kran bh 277,200.00 2.00 554,400.00 2.00 554,400.00
8 Pas. Bath tup bh 7,689,000.00 1.00 7,689,000.00 1.00 7,689,000.00
9 Pas. Pipa air bersih m¹ 34,067.75 26.00 885,761.50 26.00 885,761.50
10 Pas. Pipa air kotor m¹ 50,617.25 21.00 1,062,962.25 21.00 1,062,962.25
11 Pas. Pipa tinja m¹ 122,760.00 23.00 2,823,480.00 23.00 2,823,480.00
97,500.00
28,710.00
1.42 69,724.13
14,875.00
17,795.00
86,669.70
0.10 35,189.70
3.25 1,812,976.75
0.50 20,112.50
0.50 6,949.38
0.40 261,017.03
3,406,834.34
304,905.50
105,352.53
6,934.75
70,551.20
243,733.89
10.39 121,598.74
2.00 306,379.33
0.37 303,042.47
0.15 1,720.03
0.30 46,732.40
194,987.11
35,947.79
0.45 70,098.60
162,489.26
5.06 59,225.01
1.25 191,487.08
172,137.06
6,332.79
0.28 42,893.11
39,606.76
250,924.67
0.20 162,489.26
5.56 65,076.90
16.62 194,615.47
24,606,502.54
2,077,888.43
97500
5.95 966,012.25
113.30 4,301,774.40
2,949,592.65
9,109.13
56,250.00
21,960.00
256,660.05
51,876.60
35,373,626.74 9,039,114.54
3,537,362.67 903,911.45
38,910,989.41 9,943,025.99
38,910,989.00 9,943,025.00
MONTHLY CERTIFICATE
PROPINSI : Bali
Kota : SINGARAJA
PROYEK : PEMBANGUNAN RUMAH TINGGAL LANTAI DUA
KONTRAKTOR
: PANDE KURNIAWAN
SUMMARY
NOMOR
KONTRAK AMANDEMEN
JENIS
URAIAN PEKERJAAN
PEMBA
(Rp.) % (Rp.)
YARAN
I PEKERJAAN PERSIAPAN 50,823,900.00 3.01 50,921,400.00
II PEKERJAAN TANAH 12,467,940.96 0.74 10,152,618.50
III PEKERJAAN PONDASI 594,868,290.23 35.24 594,868,290.23
IV PEKERJAAN BETON 610,931,463.21 36.20 610,416,446.56
V PEKERJAAN PINTU DAN JENDELA 216,753,265.95 12.84 216,753,265.95
VI PEKERJAAN LANTAI DAN DINDING KE 63,160,851.70 3.74 104,970,581.17
VII PEKERJAAN PLAFOND 51,010,945.75 3.02 45,743,159.10
VIII PEKERJAAN ATAP 21,602,239.94 1.28 24,560,941.72
IX PEKERJAAN GANTUNGAN & KUNCI 8,493,900.00 0.50 8,493,900.00
X PEKERJAAN KACA 1,300,034.45 0.08 1,300,034.45
XI PEKERJAAN SANITASI 24,594,987.75 1.46 24,594,987.75
XII PEKERJAAN LISTRIK 12,708,348.00 0.75 12,786,558.00
XIII PEKERJAAN RELING 262,500.00 0.02 262,500.00
XIV PEKERJAAN PENGECATAN 12,180,230.93 0.72 12,180,230.93
XV PEKERJAAN STILE BALI 6,675,511.95 0.40 6,984,048.60
1,687,834,410.82 100.00 1,724,988,962.95
PPN 10 % 168,783,441.08 172,498,896.29
TOTAL 1,856,617,851.903 1,897,487,859.24
DIBULATKAN 1,856,617,000.000 1,897,487,000.00
6. POTONGAN - POTONGAN
6.1 PENGEMBALIAN UANG MUKA (20 %) 0.000
6.2 PENGEMBALIAN JAMINAN PEMELIHARAAN (5%) 92,834,531.841
6.3 JUMLAH PENGURANGAN 0.000
DISETUJUI : DIAJUKAN :
PEMIMPIN PROYEK : KONTRAKTOR
M. C. NO : 06
AMANDEMEN KEMAJUAN
% (Rp.) %
1,856,690,636.819
0.000 KEMAJUAN (%)
- S/D BULAN LALU 100.00
1,856,690,636.819 - BULAN INI 0.00
1,856,690,636.819 - S/D AKHIR BULAN INI 100.00
0.000
0.000
92,834,531.841 PEMBAYARAN (Rp)
0.000
- S/D BULAN LALU 1,252,344,234.644
92,834,531.841 - BULAN INI 75,955,526.052
84,395,028.946 - S/D AKHIR BULAN INI 1,328,299,760.696
8,439,502.895
75,955,526.052
5,000.000
Ratus Lima Puluh Lima Ribu Rupiah
DIAJUKAN :
KONTRAKTOR
(Pande Kurniawan)
DIREKTUR
LAPORAN CUACA
:Rumah Tinggal Lantai Dua
PROYEK
LOKASI :Singaraja Terang
NO. KONTRAK :1315124 Keterangan : Hujan
BULAN KE- : 03 Mendung
TANGGAL : 1 - 31 Maret 2015
TANGGAL
No . Jam
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
1 08.00 - 09.00
2 09.00 - 10.00
3 10.00 - 11.00
4 11.00 - 12.00
5 12.00 - 13.00
6 13.00 - 14.00
7 14.00 - 15.00
8 15.00 - 16.00
9 16.00 - 17.00