Lokasi proyek
Tahun anggaran
DAFTAR HARGA UPAH DAN BAHAN
Uraian
Analisa Satuan
Koefisien Satuan Nama item
AO M2 Perbersihan lahan
Besi beton:
110.000 Kg Besi beton
2.300 Kg Kawat ikat
3.645 OH Tukang besi
1.215 OH Mandor
4.535 OH Pekerja
Bekisting:
0.400 m3 Papan kelas II
0.250 Kg Paku
0.375 OH Tukang kayu
0.038 OH Kepala tukang
0.400 OH Pekerja
0.008 OH Mandor
Upah kerja:
0.180 OH Tukang cat
0.018 OH Kepala tukang
0.180 OH Pekerja
0.009 OH Mandor
K.23+K.30.2 M2 Pengecatan dinding/plafond
Bahan:
0.350 Kg Cat tembok
0.110 Kg plamur
0.100 Lbr Amplas
Upah kerja:
0.180 OH Tukang cat
0.018 OH Kepala tukang
0.180 OH Pekerja
0.009 OH Mandor
K.35 M2 Pengeteran/residu
0.350 Kg Teer
0.100 OH Pekerja
0.050 OH Mandor
Rp 682.50
Rp 17,137.50
Rp 750,000.00 Rp 3,000.00
Rp 1,200,000.00 Rp 6,000.00
Rp 7,500.00 Rp 292.50
Rp 32,500.00 Rp 6,500.00
Rp 40,000.00 Rp 160.00
Rp 22,500.00 Rp 1,125.00
Rp 30,000.00 Rp 60.00
Rp 17,670.00
Rp 22,500.00 Rp 16,920.00
Rp 30,000.00 Rp 750.00
Rp 6,397.50
Rp 22,500.00 Rp 5,647.50
Rp 30,000.00 Rp 750.00
Rp 56,797.50
Rp 40,000.00 Rp 48,000.00
Rp 22,500.00 Rp 8,437.50
Rp 30,000.00 Rp 360.00
Rp 108,000.00
Rp 60,000.00 Rp 72,000.00
Rp 22,500.00 Rp 33,750.00
Rp 30,000.00 Rp 2,250.00
Rp 358,560.00
Rp 60,000.00 Rp 72,000.00
Rp 50,000.00 Rp 26,100.00
Rp 30,000.00 Rp 97,710.00
Rp 32,500.00 Rp 48,750.00
Rp 40,000.00 Rp 6,000.00
Rp 22,500.00 Rp 101,250.00
Rp 30,000.00 Rp 6,750.00
Rp 1,997,692.50
Rp 365,020.00
Rp 70,000.00 Rp 50,120.00
Rp 60,000.00 Rp 32,400.00
Rp 30,000.00 Rp 192,000.00
Rp 32,500.00 Rp 32,500.00
Rp 40,000.00 Rp 4,000.00
Rp 22,500.00 Rp 45,000.00
Rp 30,000.00 Rp 9,000.00
Rp 1,127,850.00
Rp 7,750.00 Rp 852,500.00
Rp 8,000.00 Rp 18,400.00
Rp 32,500.00 Rp 118,462.50
Rp 30,000.00 Rp 36,450.00
Rp 22,500.00 Rp 102,037.50
Rp 504,822.50
Rp 1,200,000.00 Rp 480,000.00
Rp 7,500.00 Rp 1,875.00
Rp 32,500.00 Rp 12,187.50
Rp 40,000.00 Rp 1,520.00
Rp 22,500.00 Rp 9,000.00
Rp 30,000.00 Rp 240.00
Rp 468,250.00
Rp 220.00 Rp 132,000.00
Rp 30,000.00 Rp 154,500.00
Rp 50,000.00 Rp 19,000.00
Rp 32,500.00 Rp 48,750.00
Rp 40,000.00 Rp 6,000.00
Rp 22,500.00 Rp 101,250.00
Rp 30,000.00 Rp 6,750.00
Rp 22,440.00
Rp 30,000.00 Rp 4,890.00
Rp 50,000.00 Rp 650.00
Rp 32,500.00 Rp 6,500.00
Rp 40,000.00 Rp 800.00
Rp 22,500.00 Rp 9,000.00
Rp 30,000.00 Rp 600.00
Rp 334,700.00
Rp 220.00 Rp 132,000.00
Rp 30,000.00 Rp 75,900.00
Rp 50,000.00 Rp 20,300.00
Rp 32,500.00 Rp 48,750.00
Rp 40,000.00 Rp 6,000.00
Rp 22,500.00 Rp 45,000.00
Rp 30,000.00 Rp 6,750.00
Rp 21,850.00
Rp 30,000.00 Rp 3,900.00
Rp 50,000.00 Rp 1,050.00
Rp 32,500.00 Rp 6,500.00
Rp 40,000.00 Rp 800.00
Rp 22,500.00 Rp 9,000.00
Rp 30,000.00 Rp 600.00
Rp 99,925.00
Rp 3,000.00 Rp 75,000.00
Rp 100,000.00 Rp 1,600.00
Rp 50,000.00 Rp 1,600.00
Rp 30,000.00 Rp 600.00
Rp 32,500.00 Rp 8,125.00
Rp 40,000.00 Rp 1,000.00
Rp 22,500.00 Rp 11,250.00
Rp 30,000.00 Rp 750.00
Rp 2,521,500.00
Rp 1,200,000.00 Rp 1,320,000.00
Rp 32,500.00 Rp 877,500.00
Rp 22,500.00 Rp 202,500.00
Rp 40,000.00 Rp 108,000.00
Rp 30,000.00 Rp 13,500.00
Rp 2,121,000.00
Rp 1,200,000.00 Rp 1,320,000.00
Rp 32,500.00 Rp 585,000.00
Rp 40,000.00 Rp 72,000.00
Rp 22,500.00 Rp 135,000.00
Rp 30,000.00 Rp 9,000.00
Rp 60,845.00
Rp 27,500.00 Rp 9,625.00
Rp 6,000.00 Rp 900.00
Rp 1,200,000.00 Rp 14,400.00
Rp 32,500.00 Rp 26,000.00
Rp 40,000.00 Rp 3,200.00
Rp 22,500.00 Rp 6,300.00
Rp 30,000.00 Rp 420.00
Rp 197,615.00
Rp 27,500.00 Rp 19,250.00
Rp 1,200,000.00 Rp 42,000.00
Rp 7,500.00 Rp 1,125.00
Rp 6,000.00 Rp 240.00
Rp 32,500.00 Rp 97,500.00
Rp 40,000.00 Rp 12,000.00
Rp 22,500.00 Rp 22,500.00
Rp 30,000.00 Rp 3,000.00
Rp 68,925.00
Rp 2,200.00 Rp 44,000.00
Rp 100,000.00 Rp 1,600.00
Rp 50,000.00 Rp 1,600.00
Rp 30,000.00 Rp 600.00
Rp 32,500.00 Rp 8,125.00
Rp 40,000.00 Rp 1,000.00
Rp 22,500.00 Rp 11,250.00
Rp 30,000.00 Rp 750.00
Rp 225,615.00
Rp 27,500.00 Rp 19,250.00
Rp 1,200,000.00 Rp 42,000.00
Rp 40,000.00 Rp 40,000.00
Rp 7,500.00 Rp 1,125.00
Rp 6,000.00 Rp 240.00
Rp 32,500.00 Rp 97,500.00
Rp 22,500.00 Rp 22,500.00
Rp 30,000.00 Rp 3,000.00
Rp 257,000.00
Rp 80,000.00 Rp 80,000.00
Rp 1,200,000.00 Rp 42,000.00
Rp 32,500.00 Rp 97,500.00
Rp 40,000.00 Rp 12,000.00
Rp 22,500.00 Rp 22,500.00
Rp 30,000.00 Rp 3,000.00
Rp 50,000.00
Rp 50,000.00 Rp 39,000.00
Rp 7,500.00 Rp 750.00
Rp 32,500.00 Rp 6,500.00
Rp 22,500.00 Rp 2,250.00
Rp 30,000.00 Rp 1,500.00
Rp 116,250.00
Rp 40,000.00 Rp 100,000.00
Rp 7,500.00 Rp 1,500.00
Rp 32,500.00 Rp 8,125.00
Rp 40,000.00 Rp 1,000.00
Rp 22,500.00 Rp 5,625.00
Rp 454,250.00
Rp 40,000.00 Rp 100,000.00
Rp 1,200,000.00 Rp 96,000.00
Rp 7,500.00 Rp 3,750.00
Rp 32,500.00 Rp 162,500.00
Rp 40,000.00 Rp 20,000.00
Rp 22,500.00 Rp 67,500.00
Rp 30,000.00 Rp 4,500.00
Rp 76,270.00
Rp 1,200,000.00 Rp 39,600.00
Rp 7,500.00 Rp 750.00
Rp 32,500.00 Rp 26,000.00
Rp 40,000.00 Rp 3,200.00
Rp 22,500.00 Rp 6,300.00
Rp 30,000.00 Rp 420.00
Rp 23,465.00
Rp 12,575.00
Rp 25,000.00 Rp 8,750.00
Rp 3,500.00 Rp 1,225.00
Rp 15,000.00 Rp 1,650.00
Rp 10,000.00 Rp 750.00
Rp 2,000.00 Rp 200.00
Rp 10,890.00
Rp 32,500.00 Rp 5,850.00
Rp 40,000.00 Rp 720.00
Rp 22,500.00 Rp 4,050.00
Rp 30,000.00 Rp 270.00
Rp 20,440.00
Rp 9,550.00
Rp 22,000.00 Rp 7,700.00
Rp 15,000.00 Rp 1,650.00
Rp 2,000.00 Rp 200.00
Rp 10,890.00
Rp 32,500.00 Rp 5,850.00
Rp 40,000.00 Rp 720.00
Rp 22,500.00 Rp 4,050.00
Rp 30,000.00 Rp 270.00
Rp 4,975.00
Rp 3,500.00 Rp 1,225.00
Rp 22,500.00 Rp 2,250.00
Rp 30,000.00 Rp 1,500.00
Rp 426,500.00
Rp 70,000.00 Rp 70,000.00
Rp 50,000.00 Rp 50,000.00
Rp 30,000.00 Rp 126,000.00
Rp 32,500.00 Rp 32,500.00
Rp 40,000.00 Rp 4,000.00
Rp 22,500.00 Rp 135,000.00
Rp 30,000.00 Rp 9,000.00
Rp 35,725.00
Rp 8,000.00 Rp 8,000.00
Rp 1,200,000.00 Rp 9,600.00
Rp 32,500.00 Rp 9,750.00
Rp 40,000.00 Rp 2,000.00
Rp 22,500.00 Rp 5,625.00
Rp 30,000.00 Rp 750.00
Nama proyek
Lokasi proyek
Tahun anggaran
RENCANA ANGGARAN BIAYA (RAB)
II PEKERJAAN TANAH
Galian tanah A.1 M3
Urugan kembali 1/2 A.1 M3
Urugan pasir bawah lantai/bawah pondasi A. 18 M3
IV PEKERJAAN KAYU
Kolom kayu F.22 M3
Kusen pintu/jendela F.27 M2
Kap kuda-kuda gording F.22 M3
Jendela kaca rangka kayu(kaca mati) F.36.C(1) M2
Plafond tripleks F.1.a+F.37 M2
Pintu dobel tripleks F.36.a M2
Pintu dobel tripleks lapis seng F.36.b M2
Jendela kaca rangka kayu F.36c (2) M2
Pagar jalusi,papan dan asesoris F.27 M2
V PEKERJAAN ATAP
Atap seng gelombang H.8.a M2
Bubungan seng plat H.10.a 10M
Pekerjaan talang H.17 10M
List plank F.21 M2
VI PEKERJAAN KUNCI/PENGGANTUNG
Kunci tanam lengkap MT032 BH
Engsel pintu MT033 BH
Enmgsel jendela MT034 BH
Grendel pintu MT035 BH
Grendel jendela MT036 BH
Angkur/baut/sengkang MT037 BH
Kait angin MT038 BH
IX PEKERJAAN LISTRIK
Titik lampu MT044 BH
Stop kontak MT045 BH
Saklar MT046 BH
Sekring kas lokal MT047 BH
REKAPITULASI
I PEKERJAAN PERSIAPAN
II PEKERJAAN TANAH
III PEKERJAAN BATU/BETON
IV PEKERJAAN KAYU
V PEKERJAAN ATAP
VI PEKERJAAN KUNCI/PENGGANTUNG
VII PEKERJAAN SANITAIR
VIII PEKERJAAN PENGECATAN
IX PEKERJAAN LISTRIK
JUMLAH (I+II+III+IV+V+VI+VII+VIII+IX)
PPN 10%
TOTAL (JUMLAH + PPN)
DIBULATKAN
ARAN BIAYA (RAB)
Rp 1,691,203.43
41.50 Rp 17,670.00 Rp 733,305.00
37.60 Rp 6,397.50 Rp 240,546.00
12.63 Rp 56,797.50 Rp 717,352.43
Rp 32,475,913.40
6.22 Rp 108,000.00 Rp 671,760.00
15.20 Rp 358,560.00 Rp 5,450,112.00
3.28 Rp 1,997,692.50 Rp 6,552,431.40
2.40 Rp 468,250.00 Rp 1,123,800.00
34.00 Rp 22,440.00 Rp 762,960.00
6.60 Rp 334,700.00 Rp 2,209,020.00
110.00 Rp 21,850.00 Rp 2,403,500.00
118.00 Rp 99,925.00 Rp 11,791,150.00
2.00 Rp 68,925.00 Rp 137,850.00
3.22 Rp 426,500.00 Rp 1,373,330.00
Rp 31,444,942.50
1.50 Rp 2,121,000.00 Rp 3,181,500.00
0.67 Rp 2,521,500.00 Rp 1,689,405.00
3.78 Rp 2,121,000.00 Rp 8,017,380.00
1.13 Rp 257,000.00 Rp 290,410.00
240.00 Rp 60,845.00 Rp 14,602,800.00
3.30 Rp 197,615.00 Rp 652,129.50
3.40 Rp 225,615.00 Rp 767,091.00
2.12 Rp 35,725.00 Rp 75,737.00
0.86 Rp 2,521,500.00 Rp 2,168,490.00
Rp 39,469,700.00
238.80 Rp 50,000.00 Rp 11,940,000.00
46.60 Rp 116,250.00 Rp 5,417,250.00
47.00 Rp 454,250.00 Rp 21,349,750.00
10.00 Rp 76,270.00 Rp 762,700.00
Rp 545,000.00
4.00 Rp 23,000.00 Rp 92,000.00
8.00 Rp 12,500.00 Rp 100,000.00
4.00 Rp 12,500.00 Rp 50,000.00
4.00 Rp 12,500.00 Rp 50,000.00
2.00 Rp 6,000.00 Rp 12,000.00
48.00 Rp 4,500.00 Rp 216,000.00
2.00 Rp 12,500.00 Rp 25,000.00
Rp 810,000.00
2.00 Rp 100,000.00 Rp 200,000.00
2.00 Rp 120,000.00 Rp 240,000.00
1.00 Rp 20,000.00 Rp 20,000.00
20.00 Rp 10,000.00 Rp 200,000.00
15.00 Rp 10,000.00 Rp 150,000.00
Rp 10,595,260.00
120.00 Rp 23,465.00 Rp 2,815,800.00
329.00 Rp 20,440.00 Rp 6,724,760.00
212.00 Rp 4,975.00 Rp 1,054,700.00
Rp 160,000.00
12.00 Rp 5,000.00 Rp 60,000.00
3.00 Rp 15,000.00 Rp 45,000.00
4.00 Rp 10,000.00 Rp 40,000.00
1.00 Rp 15,000.00 Rp 15,000.00
Rp 2,585,130.00
Rp 1,961,203.00
Rp 32,475,913.00
Rp 31,444,942.50
Rp 39,469,700.00
Rp 545,000.00
Rp 810,000.00
Rp 10,595,260.00
Rp 160,000.00
Rp 119,777,149.33
Rp 11,977,714.93
Rp 131,754,864.26
Rp 131,755,000.00
NO URAIAN PEKERJAAN DURASI (HARI)
A Pembersihan Lapangan 1
B Pembuatan direksi keet 3
C Pengukuran Bouwplank 2
D Galian Tanah 5
E Pasangan batu kosong ba 3
F Pasangan Pondasi Batu Kal 4
G Pembuatan sloof dan kolo 28
H Urugan tanah bawah lanta 2
I Urugan pasir bawah lantai 2
J Pembutan Kolom Kayu 2
K Pasangan trastram batu ba 3
L Pasangan dinding batu bat 7
M Pembuatan dan pemasanga 5
N Lantai Beton Tumbuk 3
O Pekerjaan kuda-kuda & go 4
P Pekerjaan pintu dobel trip 1
Q Pekerjaan jendela kaca 1
R Pekerjaan kunci/gantunga 3
S Pekerjaan Plesteran 2
T Pekerjaan atap 5
U Pekerjaan Sanitair 2
V Pekerjaan lantai tegel dan 6
W Pekerjaan Listrik 4
X Pekerjaan Plafont 2
Y Pagar jalusi , papan asseso 3
Z Pekerjaan Pengecetan 2
KEGIATAN YANG MENDAHULUIKEGIATAN YANG MENGIKUTI
- B,C
A D,J
A D,J,O
B,C E
D F
E G,H
F K,L
F I
H N
B,C P,O
G M
G M
K,L W
I S
C P,Q
J,O S
J,O R
Q S
N,P,R T
S U
T V
U X
M -
V Y
X Z
Y -
A 0 1 B
1 2
1 0 1 3
C
2
2
KETERANGAN :
LK : A-B-D-E-F-G-L-M
DP : 60
A -Z : Nama Pekerjaan
F
9
4
E 12
8
3 12
D 9
7
5 9
B 4
4
3 4
J 7 Q 8
5 6
2 36 1 37
C 3 O
3
2 4 4
2 4 4
D-E-F-G-L-M-W
Pekerjaan
K 51 M 56
21 22
3 51 5 56
16 G 44
9 19
16 28 44
L 51
20
7 51
H 18
10
2 33
I 20 N
11 12 23
2 35 3 38
R
S 2
3
P 25
13
1 40
56 W
56 4
23
38
25 T 30 U 32 V 38 X
14 15 16
40 5 45 2 47 6 53 2
60
23
60
X 40 Y 43 Z
17 18
2 55 3 58 2
Nama proyek
Lokasi proyek
Tahun anggaran
Uraian
Analisa Satuan
Koefisien Satuan Nama item
AO M2 Perbersihan lahan
0.029 OH Pekerja
0.001 OH Mandor
Besi beton:
110.000 Kg Besi beton
2.300 Kg Kawat ikat
3.645 OH Tukang besi
1.215 OH Mandor
4.535 OH Pekerja
Bekisting:
0.400 m3 Papan kelas II
0.250 Kg Paku
0.375 OH Tukang kayu
0.038 OH Kepala tukang
0.400 OH Pekerja
0.008 OH Mandor
Upah kerja:
0.180 OH Tukang cat
0.018 OH Kepala tukang
0.180 OH Pekerja
0.009 OH Mandor
K.23+K.30.2 M2 Pengecatan dinding/plafond
Bahan:
0.350 Kg Cat tembok
0.110 Kg plamur
0.100 Lbr Amplas
Upah kerja:
0.180 OH Tukang cat
0.018 OH Kepala tukang
0.180 OH Pekerja
0.009 OH Mandor
K.35 M2 Pengeteran/residu
0.350 Kg Teer
0.100 OH Pekerja
0.050 OH Mandor
Rp 682.50 234 1
Rp 22,500.00 Rp 652.50 6.786 6.786
Rp 30,000.00 Rp 30.00 0.234 0.234
Rp 17,137.50 54 2
Rp 750,000.00 Rp 3,000.00 0.216
Rp 1,200,000.00 Rp 6,000.00 0.27
Rp 7,500.00 Rp 292.50 2.106
Rp 32,500.00 Rp 6,500.00 5.4 10.80
Rp 40,000.00 Rp 160.00 0.108 0.22
Rp 22,500.00 Rp 1,125.00 1.35 2.70
Rp 30,000.00 Rp 60.00 0.054 0.11
Rp 17,670.00 41.5 5
Rp 22,500.00 Rp 16,920.00 6.2416 31.208
Rp 30,000.00 Rp 750.00 0.2075 1.0375
Rp 6,397.50 37.60 2
Rp 22,500.00 Rp 5,647.50 4.7188 9.4376
Rp 30,000.00 Rp 750.00 0.47 0.94
Rp 56,797.50 12.63 2
Rp 40,000.00 Rp 48,000.00 15.156
Rp 22,500.00 Rp 8,437.50 2.368 4.736
Rp 30,000.00 Rp 360.00 0.076 0.152
Rp 108,000.00 6.22 3
Rp 60,000.00 Rp 72,000.00 7.464
Rp 22,500.00 Rp 33,750.00 3.11 9.33
Rp 30,000.00 Rp 2,250.00 0.1555 0.4665
Rp 358,560.00 15.20 4
Rp 60,000.00 Rp 72,000.00 18.24
Rp 50,000.00 Rp 26,100.00 7.9344
Rp 30,000.00 Rp 97,710.00 49.5064
Rp 32,500.00 Rp 48,750.00 5.7 22.8
Rp 40,000.00 Rp 6,000.00 0.57 2.28
Rp 22,500.00 Rp 101,250.00 17.1 68.4
Rp 30,000.00 Rp 6,750.00 0.855 3.42
Rp 1,997,692.50 3.28 28
Rp 365,020.00
Rp 70,000.00 Rp 50,120.00 2.348
Rp 60,000.00 Rp 32,400.00 1.771
Rp 30,000.00 Rp 192,000.00 20.992
Rp 32,500.00 Rp 32,500.00 0.117 3.28
Rp 40,000.00 Rp 4,000.00 0.012 0.328
Rp 22,500.00 Rp 45,000.00 0.234 6.56
Rp 30,000.00 Rp 9,000.00 0.035 0.984
Rp 1,127,850.00
Rp 7,750.00 Rp 852,500.00 360.8
Rp 8,000.00 Rp 18,400.00 7.544
Rp 32,500.00 Rp 118,462.50 0.427 11.9556
Rp 30,000.00 Rp 36,450.00 0.142 3.9852
Rp 22,500.00 Rp 102,037.50 0.531 14.8748
Rp 504,822.50
Rp 1,200,000.00 Rp 480,000.00 1.312
Rp 7,500.00 Rp 1,875.00 0.82
Rp 32,500.00 Rp 12,187.50 0.044 1.230
Rp 40,000.00 Rp 1,520.00 0.004 0.125
Rp 22,500.00 Rp 9,000.00 0.047 1.312
Rp 30,000.00 Rp 240.00 0.001 0.026
Rp 468,250.00 2.40 3
Rp 220.00 Rp 132,000.00 1440
Rp 30,000.00 Rp 154,500.00 12.36
Rp 50,000.00 Rp 19,000.00 0.912
Rp 32,500.00 Rp 48,750.00 1.2 3.6
Rp 40,000.00 Rp 6,000.00 0.12 0.36
Rp 22,500.00 Rp 101,250.00 3.6 10.8
Rp 30,000.00 Rp 6,750.00 0.18 0.54
Rp 22,440.00 34.00 2
Rp 30,000.00 Rp 4,890.00 5.542
Rp 50,000.00 Rp 650.00 0.442
Rp 32,500.00 Rp 6,500.00 3.4 6.8
Rp 40,000.00 Rp 800.00 0.34 0.68
Rp 22,500.00 Rp 9,000.00 6.8 13.6
Rp 30,000.00 Rp 600.00 0.34 0.68
Rp 334,700.00 6.60 7
Rp 220.00 Rp 132,000.00 3960
Rp 30,000.00 Rp 75,900.00 16.698
Rp 50,000.00 Rp 20,300.00 2.680
Rp 32,500.00 Rp 48,750.00 1.4143 9.9
Rp 40,000.00 Rp 6,000.00 0.1414 0.99
Rp 22,500.00 Rp 45,000.00 1.8857 13.2
Rp 30,000.00 Rp 6,750.00 0.2121 1.485
Rp 21,850.00 110 2
Rp 30,000.00 Rp 3,900.00 14.3
Rp 50,000.00 Rp 1,050.00 2.31
Rp 32,500.00 Rp 6,500.00 11 22
Rp 40,000.00 Rp 800.00 1.1 2.2
Rp 22,500.00 Rp 9,000.00 22 44
Rp 30,000.00 Rp 600.00 1.1 2.2
Rp 99,925.00 118 6
Rp 3,000.00 Rp 75,000.00 2950
Rp 100,000.00 Rp 1,600.00 1.888
Rp 50,000.00 Rp 1,600.00 3.776
Rp 30,000.00 Rp 600.00 2.36
Rp 32,500.00 Rp 8,125.00 4.917 29.5
Rp 40,000.00 Rp 1,000.00 0.492 2.95
Rp 22,500.00 Rp 11,250.00 9.833 59
Rp 30,000.00 Rp 750.00 0.492 2.95
Rp 2,521,500.00 0.67 5
Rp 1,200,000.00 Rp 1,320,000.00 0.737
Rp 32,500.00 Rp 877,500.00 3.618 18.09
Rp 22,500.00 Rp 202,500.00 1.206 6.03
Rp 40,000.00 Rp 108,000.00 0.3618 1.809
Rp 30,000.00 Rp 13,500.00 0.0603 0.3015
Rp 2,121,000.00 3.78 4
Rp 1,200,000.00 Rp 1,320,000.00 4.158
Rp 32,500.00 Rp 585,000.00 17.01 68.04
Rp 40,000.00 Rp 72,000.00 1.701 6.804
Rp 22,500.00 Rp 135,000.00 5.67 22.68
Rp 30,000.00 Rp 9,000.00 0.2835 1.134
Rp 60,845.00 240 1
Rp 27,500.00 Rp 9,625.00 84
Rp 6,000.00 Rp 900.00 36
Rp 1,200,000.00 Rp 14,400.00 2.88
Rp 32,500.00 Rp 26,000.00 192 192
Rp 40,000.00 Rp 3,200.00 19.2 19.2
Rp 22,500.00 Rp 6,300.00 67.2 67.2
Rp 30,000.00 Rp 420.00 3.36 3.36
Rp 197,615.00 3.3 1
Rp 27,500.00 Rp 19,250.00 2.31
Rp 1,200,000.00 Rp 42,000.00 0.1155
Rp 7,500.00 Rp 1,125.00 0.495
Rp 6,000.00 Rp 240.00 0.132
Rp 32,500.00 Rp 97,500.00 9.9 9.9
Rp 40,000.00 Rp 12,000.00 0.99 0.99
Rp 22,500.00 Rp 22,500.00 3.3 3.3
Rp 30,000.00 Rp 3,000.00 0.33 0.33
Rp 68,925.00 2 6
Rp 2,200.00 Rp 44,000.00 40
Rp 100,000.00 Rp 1,600.00 0.032
Rp 50,000.00 Rp 1,600.00 0.064
Rp 30,000.00 Rp 600.00 0.04
Rp 32,500.00 Rp 8,125.00 0.083 0.5
Rp 40,000.00 Rp 1,000.00 0.008 0.05
Rp 22,500.00 Rp 11,250.00 0.167 1
Rp 30,000.00 Rp 750.00 0.008 0.05
Rp 225,615.00 3.4 6
Rp 27,500.00 Rp 19,250.00 2.38
Rp 1,200,000.00 Rp 42,000.00 0.119
Rp 40,000.00 Rp 40,000.00 3.4
Rp 7,500.00 Rp 1,125.00 0.51
Rp 6,000.00 Rp 240.00 0.136
Rp 32,500.00 Rp 97,500.00 1.700 10.2
Rp 22,500.00 Rp 22,500.00 0.567 3.4
Rp 30,000.00 Rp 3,000.00 0.057 0.34
Rp 257,000.00 1.13 1
Rp 80,000.00 Rp 80,000.00 1.13
Rp 1,200,000.00 Rp 42,000.00 0.0396
Rp 32,500.00 Rp 97,500.00 3.39 3.39
Rp 40,000.00 Rp 12,000.00 0.339 0.339
Rp 22,500.00 Rp 22,500.00 1.13 1.13
Rp 30,000.00 Rp 3,000.00 0.113 0.113
Rp 50,000.00 238.8 5
Rp 50,000.00 Rp 39,000.00 186.264
Rp 7,500.00 Rp 750.00 23.88
Rp 32,500.00 Rp 6,500.00 9.552 47.76
Rp 22,500.00 Rp 2,250.00 4.776 23.88
Rp 30,000.00 Rp 1,500.00 2.388 11.94
Rp 116,250.00 4.6 5
Rp 40,000.00 Rp 100,000.00 11.5
Rp 7,500.00 Rp 1,500.00 0.92
Rp 32,500.00 Rp 8,125.00 0.23 1.15
Rp 40,000.00 Rp 1,000.00 0.023 0.115
Rp 22,500.00 Rp 5,625.00 0.23 1.15
Rp 454,250.00 47 5
Rp 40,000.00 Rp 100,000.00 117.5
Rp 1,200,000.00 Rp 96,000.00 3.76
Rp 7,500.00 Rp 3,750.00 23.5
Rp 32,500.00 Rp 162,500.00 47 235
Rp 40,000.00 Rp 20,000.00 4.7 23.5
Rp 22,500.00 Rp 67,500.00 28.2 141
Rp 30,000.00 Rp 4,500.00 1.41 7.05
Rp 76,270.00 10 5
Rp 1,200,000.00 Rp 39,600.00 0.33
Rp 7,500.00 Rp 750.00 1
Rp 32,500.00 Rp 26,000.00 1.6 8
Rp 40,000.00 Rp 3,200.00 0.16 0.8
Rp 22,500.00 Rp 6,300.00 0.56 2.8
Rp 30,000.00 Rp 420.00 0.028 0.14
Rp 23,465.00 120 2
Rp 12,575.00
Rp 25,000.00 Rp 8,750.00 42
Rp 3,500.00 Rp 1,225.00 42
Rp 15,000.00 Rp 1,650.00 13.2
Rp 10,000.00 Rp 750.00 9
Rp 2,000.00 Rp 200.00 12
Rp 10,890.00 120 2
Rp 32,500.00 Rp 5,850.00 10.8 21.6
Rp 40,000.00 Rp 720.00 1.08 2.16
Rp 22,500.00 Rp 4,050.00 10.8 21.6
Rp 30,000.00 Rp 270.00 0.54 1.08
Rp 20,440.00 329 2
Rp 9,550.00
Rp 22,000.00 Rp 7,700.00 115.15
Rp 15,000.00 Rp 1,650.00 36.19
Rp 2,000.00 Rp 200.00 32.9
Rp 10,890.00 329 2
Rp 32,500.00 Rp 5,850.00 29.61 59.22
Rp 40,000.00 Rp 720.00 2.961 5.922
Rp 22,500.00 Rp 4,050.00 29.61 59.22
Rp 30,000.00 Rp 270.00 1.4805 2.961
Rp 4,975.00 212 2
Rp 3,500.00 Rp 1,225.00 74.2
Rp 22,500.00 Rp 2,250.00 10.6 21.2
Rp 30,000.00 Rp 1,500.00 5.3 10.6
Rp 426,500.00 3.33 3
Rp 35,725.00 2.12 1
Rp 8,000.00 Rp 8,000.00 2.12
Rp 1,200,000.00 Rp 9,600.00 0.017
Rp 32,500.00 Rp 9,750.00 0.636 0.636
Rp 40,000.00 Rp 2,000.00 0.106 0.106
Rp 22,500.00 Rp 5,625.00 0.53 0.53
Rp 30,000.00 Rp 750.00 0.053 0.053
Biaya
Rp 159,705.00
Rp 152,685.00
Rp 7,020.00
Rp 925,425.00
Rp 162,000.00
Rp 324,000.00
Rp 15,795.00
Rp 351,000.00
Rp 8,640.00
Rp 60,750.00
Rp 3,240.00
Rp 733,305.00
Rp 702,180.00
Rp 31,125.00
Rp 240,546.00
Rp 212,346.00
Rp 28,200.00
Rp 717,352.43
Rp 606,240.00
Rp 106,565.625
Rp 4,546.800
Rp 671,760.00
Rp 447,840.00
Rp 209,925.00
Rp 13,995.00
Rp 5,450,112.00
Rp 1,094,400.00
Rp 396,720.00
Rp 1,485,192.00
Rp 741,000.00
Rp 91,200.00
Rp 1,539,000.00
Rp 102,600.00
Rp 6,552,431.400
Rp 1,197,265.600
Rp 164,393.600
Rp 106,272.000
Rp 629,760.000
Rp 106,600.00
Rp 13,120.00
Rp 147,600.00
Rp 29,520.00
Rp 3,699,348.00
Rp 2,796,200.00
Rp 60,352.00
Rp 388,557.00
Rp 119,556.00
Rp 334,683.00
Rp 1,655,817.800
Rp 1,574,400.00
Rp 6,150.00
Rp 39,975.000
Rp 4,985.600
Rp 29,520.000
Rp 787.200
Rp 1,123,800.000
Rp 316,800.000
Rp 370,800.000
Rp 45,600.000
Rp 117,000.00
Rp 14,400.00
Rp 243,000.00
Rp 16,200.00
Rp 762,960.000
Rp 166,260.000
Rp 22,100.000
Rp 221,000.00
Rp 27,200.00
Rp 306,000.00
Rp 20,400.00
Rp 2,209,020.00
Rp 871,200.00
Rp 500,940.00
Rp 133,980.00
Rp 321,750.00
Rp 39,600.00
Rp 297,000.00
Rp 44,550.00
Rp 2,403,500.00
Rp 429,000.00
Rp 115,500.00
Rp 715,000.00
Rp 88,000.00
Rp 990,000.00
Rp 66,000.00
Rp 11,791,150.00
Rp 8,850,000.00
Rp 188,800.00
Rp 188,800.00
Rp 70,800.00
Rp 958,750.00
Rp 118,000.00
Rp 1,327,500.00
Rp 88,500.00
Rp 1,689,405.00
Rp 884,400.00
Rp 587,925.00
Rp 135,675.00
Rp 72,360.00
Rp 9,045.00
Rp 8,017,380.00
Rp 4,989,600.00
Rp 2,211,300.00
Rp 272,160.00
Rp 510,300.00
Rp 34,020.00
Rp 14,602,800.00
Rp 2,310,000.00
Rp 216,000.00
Rp 3,456,000.00
Rp 6,240,000.00
Rp 768,000.00
Rp 1,512,000.00
Rp 100,800.00
Rp 652,129.50
Rp 63,525.00
Rp 138,600.00
Rp 3,712.50
Rp 792.00
Rp 321,750.00
Rp 39,600.00
Rp 74,250.00
Rp 9,900.00
Rp 137,850.00
Rp 88,000.00
Rp 3,200.00
Rp 3,200.00
Rp 1,200.00
Rp 16,250.00
Rp 2,000.00
Rp 22,500.00
Rp 1,500.00
Rp 767,091.00
Rp 65,450.00
Rp 142,800.00
Rp 136,000.00
Rp 3,825.00
Rp 816.00
Rp 331,500.00
Rp 76,500.00
Rp 10,200.00
Rp 290,410.00
Rp 90,400.00
Rp 47,460.00
Rp 110,175.00
Rp 13,560.00
Rp 25,425.00
Rp 3,390.00
Rp 11,940,000.00
Rp 9,313,200.00
Rp 179,100.00
Rp 1,552,200.00
Rp 537,300.00
Rp 358,200.00
Rp 534,750.00
Rp 460,000.00
Rp 6,900.00
Rp 37,375.00
Rp 4,600.00
Rp 25,875.00
Rp 21,349,750.00
Rp 4,700,000.00
Rp 4,512,000.00
Rp 176,250.00
Rp 7,637,500.00
Rp 940,000.00
Rp 3,172,500.00
Rp 211,500.00
Rp 762,700.00
Rp 396,000.00
Rp 7,500.00
Rp 260,000.00
Rp 32,000.00
Rp 63,000.00
Rp 4,200.00
Rp 2,815,800.00
Rp 1,509,000.00
Rp 1,050,000.00
Rp 147,000.00
Rp 198,000.00
Rp 90,000.00
Rp 24,000.00
Rp 1,306,800.00
Rp 702,000.00
Rp 86,400.00
Rp 486,000.00
Rp 32,400.00
Rp 6,724,760.00
Rp 3,141,950.00
Rp 2,533,300.00
Rp 542,850.00
Rp 65,800.00
Rp 3,582,810.00
Rp 1,924,650.00
Rp 236,880.00
Rp 1,332,450.00
Rp 88,830.00
Rp 1,054,700.00
Rp 259,700.00
Rp 477,000.00
Rp 318,000.00
Rp 1,420,245.00
Rp 233,100.00
Rp 166,500.00
Rp 419,580.00
Rp 108,225.00
Rp 13,320.00
Rp 449,550.00
Rp 29,970.00
Rp 75,737.00
Rp 16,960.00
Rp 20,352.00
Rp 20,670.00
Rp 4,240.00
Rp 11,925.00
Rp 1,590.00
Nama proyek
Lokasi proyek
Tahun anggaran
AO M2 Perbersihan lahan
0.029 OH Pekerja
0.001 OH Mandor
Besi beton:
110.000 Kg Besi beton
2.300 Kg Kawat ikat
3.645 OH Tukang besi
1.215 OH Mandor
4.535 OH Pekerja
Bekisting:
0.400 m3 Papan kelas II
0.250 Kg Paku
0.375 OH Tukang kayu
0.038 OH Kepala tukang
0.400 OH Pekerja
0.008 OH Mandor
Upah kerja:
0.180 OH Tukang cat
0.018 OH Kepala tukang
0.180 OH Pekerja
0.009 OH Mandor
Upah kerja:
0.180 OH Tukang cat
0.018 OH Kepala tukang
0.180 OH Pekerja
0.009 OH Mandor
K.35 M2 Pengeteran/residu
0.350 Kg Teer
0.100 OH Pekerja
0.050 OH Mandor
Rp 682.50 234 1
Rp 22,500.00 Rp 652.50 6.786 6.786
Rp 30,000.00 Rp 30.00 0.234 0.234
Rp 17,137.50 54 2
Rp 750,000.00 Rp 3,000.00 0.216
Rp 1,200,000.00 Rp 6,000.00 0.27
Rp 7,500.00 Rp 292.50 2.106
Rp 32,500.00 Rp 6,500.00 5.4 10.80
Rp 40,000.00 Rp 160.00 0.108 0.22
Rp 22,500.00 Rp 1,125.00 1.35 2.70
Rp 30,000.00 Rp 60.00 0.054 0.11
Rp 17,670.00 41.5 5
Rp 22,500.00 Rp 16,920.00 6.2416 31.208
Rp 30,000.00 Rp 750.00 0.2075 1.0375
Rp 6,397.50 37.60 2
Rp 22,500.00 Rp 5,647.50 4.7188 9.4376
Rp 30,000.00 Rp 750.00 0.47 0.94
Rp 56,797.50 12.63 2
Rp 40,000.00 Rp 48,000.00 15.156
Rp 22,500.00 Rp 8,437.50 2.368 4.736
Rp 30,000.00 Rp 360.00 0.076 0.152
Rp 108,000.00 6.22 3
Rp 60,000.00 Rp 72,000.00 7.464
Rp 22,500.00 Rp 33,750.00 3.11 9.33
Rp 30,000.00 Rp 2,250.00 0.1555 0.4665
Rp 358,560.00 15.20 4
Rp 60,000.00 Rp 72,000.00 18.24
Rp 50,000.00 Rp 26,100.00 7.9344
Rp 30,000.00 Rp 97,710.00 49.5064
Rp 32,500.00 Rp 48,750.00 5.7 22.8
Rp 40,000.00 Rp 6,000.00 0.57 2.28
Rp 22,500.00 Rp 101,250.00 17.1 68.4
Rp 30,000.00 Rp 6,750.00 0.855 3.42
Rp 1,997,692.50 3.28 28
Rp 365,020.00
Rp 70,000.00 Rp 50,120.00 2.348
Rp 60,000.00 Rp 32,400.00 1.771
Rp 30,000.00 Rp 192,000.00 20.992
Rp 32,500.00 Rp 32,500.00 0.117 3.28
Rp 40,000.00 Rp 4,000.00 0.012 0.328
Rp 22,500.00 Rp 45,000.00 0.234 6.56
Rp 30,000.00 Rp 9,000.00 0.035 0.984
Rp 1,127,850.00
Rp 7,750.00 Rp 852,500.00 360.8
Rp 8,000.00 Rp 18,400.00 7.544
Rp 32,500.00 Rp 118,462.50 0.427 11.9556
Rp 30,000.00 Rp 36,450.00 0.142 3.9852
Rp 22,500.00 Rp 102,037.50 0.531 14.8748
Rp 504,822.50
Rp 1,200,000.00 Rp 480,000.00 1.312
Rp 7,500.00 Rp 1,875.00 0.82
Rp 32,500.00 Rp 12,187.50 0.044 1.230
Rp 40,000.00 Rp 1,520.00 0.004 0.125
Rp 22,500.00 Rp 9,000.00 0.047 1.312
Rp 30,000.00 Rp 240.00 0.001 0.026
Rp 468,250.00 2.40 3
Rp 220.00 Rp 132,000.00 1440
Rp 30,000.00 Rp 154,500.00 12.36
Rp 50,000.00 Rp 19,000.00 0.912
Rp 32,500.00 Rp 48,750.00 1.2 3.6
Rp 40,000.00 Rp 6,000.00 0.12 0.36
Rp 22,500.00 Rp 101,250.00 3.6 10.8
Rp 30,000.00 Rp 6,750.00 0.18 0.54
Rp 22,440.00 34.00 2
Rp 30,000.00 Rp 4,890.00 5.542
Rp 50,000.00 Rp 650.00 0.442
Rp 32,500.00 Rp 6,500.00 3.4 6.8
Rp 40,000.00 Rp 800.00 0.34 0.68
Rp 22,500.00 Rp 9,000.00 6.8 13.6
Rp 30,000.00 Rp 600.00 0.34 0.68
Rp 334,700.00 6.60 7
Rp 220.00 Rp 132,000.00 3960
Rp 30,000.00 Rp 75,900.00 16.698
Rp 50,000.00 Rp 20,300.00 2.680
Rp 32,500.00 Rp 48,750.00 1.4143 9.9
Rp 40,000.00 Rp 6,000.00 0.1414 0.99
Rp 22,500.00 Rp 45,000.00 1.8857 13.2
Rp 30,000.00 Rp 6,750.00 0.2121 1.485
Rp 21,850.00 110 2
Rp 30,000.00 Rp 3,900.00 14.3
Rp 50,000.00 Rp 1,050.00 2.31
Rp 32,500.00 Rp 6,500.00 11 22
Rp 40,000.00 Rp 800.00 1.1 2.2
Rp 22,500.00 Rp 9,000.00 22 44
Rp 30,000.00 Rp 600.00 1.1 2.2
Rp 99,925.00 118 6
Rp 3,000.00 Rp 75,000.00 2950
Rp 100,000.00 Rp 1,600.00 1.888
Rp 50,000.00 Rp 1,600.00 3.776
Rp 30,000.00 Rp 600.00 2.36
Rp 32,500.00 Rp 8,125.00 4.917 29.5
Rp 40,000.00 Rp 1,000.00 0.492 2.95
Rp 22,500.00 Rp 11,250.00 9.833 59
Rp 30,000.00 Rp 750.00 0.492 2.95
Rp 2,521,500.00 0.67 5
Rp 1,200,000.00 Rp 1,320,000.00 0.737
Rp 32,500.00 Rp 877,500.00 3.618 18.09
Rp 22,500.00 Rp 202,500.00 1.206 6.03
Rp 40,000.00 Rp 108,000.00 0.3618 1.809
Rp 30,000.00 Rp 13,500.00 0.0603 0.3015
Rp 2,121,000.00 3.78 4
Rp 1,200,000.00 Rp 1,320,000.00 4.158
Rp 32,500.00 Rp 585,000.00 17.01 68.04
Rp 40,000.00 Rp 72,000.00 1.701 6.804
Rp 22,500.00 Rp 135,000.00 5.67 22.68
Rp 30,000.00 Rp 9,000.00 0.2835 1.134
Rp 60,845.00 240 1
Rp 27,500.00 Rp 9,625.00 84
Rp 6,000.00 Rp 900.00 36
Rp 1,200,000.00 Rp 14,400.00 2.88
Rp 32,500.00 Rp 26,000.00 192 192
Rp 40,000.00 Rp 3,200.00 19.2 19.2
Rp 22,500.00 Rp 6,300.00 67.2 67.2
Rp 30,000.00 Rp 420.00 3.36 3.36
Rp 197,615.00 3.3 1
Rp 27,500.00 Rp 19,250.00 2.31
Rp 1,200,000.00 Rp 42,000.00 0.1155
Rp 7,500.00 Rp 1,125.00 0.495
Rp 6,000.00 Rp 240.00 0.132
Rp 32,500.00 Rp 97,500.00 9.9 9.9
Rp 40,000.00 Rp 12,000.00 0.99 0.99
Rp 22,500.00 Rp 22,500.00 3.3 3.3
Rp 30,000.00 Rp 3,000.00 0.33 0.33
Rp 68,925.00 2 6
Rp 2,200.00 Rp 44,000.00 40
Rp 100,000.00 Rp 1,600.00 0.032
Rp 50,000.00 Rp 1,600.00 0.064
Rp 30,000.00 Rp 600.00 0.04
Rp 32,500.00 Rp 8,125.00 0.083 0.5
Rp 40,000.00 Rp 1,000.00 0.008 0.05
Rp 22,500.00 Rp 11,250.00 0.167 1
Rp 30,000.00 Rp 750.00 0.008 0.05
Rp 225,615.00 3.4 6
Rp 27,500.00 Rp 19,250.00 2.38
Rp 1,200,000.00 Rp 42,000.00 0.119
Rp 40,000.00 Rp 40,000.00 3.4
Rp 7,500.00 Rp 1,125.00 0.51
Rp 6,000.00 Rp 240.00 0.136
Rp 32,500.00 Rp 97,500.00 1.700 10.2
Rp 22,500.00 Rp 22,500.00 0.567 3.4
Rp 30,000.00 Rp 3,000.00 0.057 0.34
Rp 257,000.00 1.13 1
Rp 80,000.00 Rp 80,000.00 1.13
Rp 1,200,000.00 Rp 42,000.00 0.0396
Rp 32,500.00 Rp 97,500.00 3.39 3.39
Rp 40,000.00 Rp 12,000.00 0.339 0.339
Rp 22,500.00 Rp 22,500.00 1.13 1.13
Rp 30,000.00 Rp 3,000.00 0.113 0.113
Rp 50,000.00 238.8 5
Rp 50,000.00 Rp 39,000.00 186.264
Rp 7,500.00 Rp 750.00 23.88
Rp 32,500.00 Rp 6,500.00 9.552 47.76
Rp 22,500.00 Rp 2,250.00 4.776 23.88
Rp 30,000.00 Rp 1,500.00 2.388 11.94
Rp 116,250.00 46.6 5
Rp 40,000.00 Rp 100,000.00 116.5
Rp 7,500.00 Rp 1,500.00 9.32
Rp 32,500.00 Rp 8,125.00 2.33 11.65
Rp 40,000.00 Rp 1,000.00 0.233 1.165
Rp 22,500.00 Rp 5,625.00 2.33 11.65
Rp 454,250.00 47 5
Rp 40,000.00 Rp 100,000.00 117.5
Rp 1,200,000.00 Rp 96,000.00 3.76
Rp 7,500.00 Rp 3,750.00 23.5
Rp 32,500.00 Rp 162,500.00 47 235
Rp 40,000.00 Rp 20,000.00 4.7 23.5
Rp 22,500.00 Rp 67,500.00 28.2 141
Rp 30,000.00 Rp 4,500.00 1.41 7.05
Rp 76,270.00 10 5
Rp 1,200,000.00 Rp 39,600.00 0.33
Rp 7,500.00 Rp 750.00 1
Rp 32,500.00 Rp 26,000.00 1.6 8
Rp 40,000.00 Rp 3,200.00 0.16 0.8
Rp 22,500.00 Rp 6,300.00 0.56 2.8
Rp 30,000.00 Rp 420.00 0.028 0.14
Rp 23,465.00 120 2
Rp 12,575.00
Rp 25,000.00 Rp 8,750.00 42
Rp 3,500.00 Rp 1,225.00 42
Rp 15,000.00 Rp 1,650.00 13.2
Rp 10,000.00 Rp 750.00 9
Rp 2,000.00 Rp 200.00 12
Rp 10,890.00 120 2
Rp 32,500.00 Rp 5,850.00 10.8 21.6
Rp 40,000.00 Rp 720.00 1.08 2.16
Rp 22,500.00 Rp 4,050.00 10.8 21.6
Rp 30,000.00 Rp 270.00 0.54 1.08
Rp 20,440.00 329 2
Rp 9,550.00
Rp 22,000.00 Rp 7,700.00 115.15
Rp 15,000.00 Rp 1,650.00 36.19
Rp 2,000.00 Rp 200.00 32.9
Rp 10,890.00 329 2
Rp 32,500.00 Rp 5,850.00 29.61 59.22
Rp 40,000.00 Rp 720.00 2.961 5.922
Rp 22,500.00 Rp 4,050.00 29.61 59.22
Rp 30,000.00 Rp 270.00 1.4805 2.961
Rp 35,725.00 2.12 1
Rp 8,000.00 Rp 8,000.00 2.12
Rp 1,200,000.00 Rp 9,600.00 0.017
Rp 32,500.00 Rp 9,750.00 0.636 0.636
Rp 40,000.00 Rp 2,000.00 0.106 0.106
Rp 22,500.00 Rp 5,625.00 0.53 0.53
Rp 30,000.00 Rp 750.00 0.053 0.053
Nama proyek
Lokasi proyek
Tahun anggaran
Biaya
DAFTAR HARGA UPAH DAN BA
NO KODE URAIAN SATUAN HARGA
Rp 159,705.00 I TK001 Tukang kayu OH Rp 32,500.00
Rp 152,685.00 TK002 Tukang cat OH Rp 32,500.00
Rp 7,020.00 TK003 Tukang besi OH Rp 32,500.00
TK004 Tukang batu OH Rp 32,500.00
Rp 925,425.00 TK005 Kepala tukang OH Rp 40,000.00
Rp 162,000.00 TK006 Pekerja OH Rp 22,500.00
Rp 324,000.00 TK007 Mandor OH Rp 30,000.00
Rp 15,795.00 II MT001 Kayu kelas II m3 Rp 1,200,000.00
Rp 351,000.00 MT002 Papan kelas II m3 Rp 1,200,000.00
Rp 8,640.00 MT003 Kayu kelas III m 3
Rp 750,000.00
Rp 60,750.00 MT004 Papan kelas III m3 Rp 750,000.00
Rp 3,240.00 MT005 Ppan untuk bouwplank m 3
Rp 750,000.00
MT006 Tripleks Lbr Rp 27,500.00
Rp 733,305.00 MT007 Pasir urug m3 Rp 40,000.00
Rp 702,180.00 MT008 Pasir pasangan m3 Rp 50,000.00
Rp 31,125.00 MT009 Kerikil m3 Rp 70,000.00
MT010 Batu Kali m3 Rp 60,000.00
Rp 240,546.00 MT011 Besi beton Kg Rp 7,750.00
Rp 212,346.00 MT012 Kawat ikat Kg Rp 8,000.00
Rp 28,200.00 MT013 Semen PC Zak Rp 30,000.00
MT014 Kapur ayak m3 Rp 100,000.00
Rp 717,352.43 MT015 Batu bata BH Rp 220.00
Rp 606,240.00 MT016 Tegel 20/20 BH Rp 3,000.00
Rp 106,565.625 MT017 Kaca 3 mm m2 Rp 80,000.00
Rp 4,546.800 MT018 Kaca 5 mm m2 Rp 100,000.00
MT019 Seng gelombang (7 kaki) Lbr Rp 50,000.00
Rp 671,760.00 MT020 Seng plat bubungan Lbr Rp 40,000.00
Rp 447,840.00 MT021 Seng plat BJLs 20 Lbr Rp 40,000.00
Rp 209,925.00 MT022 Paku Kg Rp 7,500.00
Rp 13,995.00 MT023 Paku asbes BH Rp 2,000.00
MT024 Paku seng Kg Rp 7,500.00
Rp 5,450,112.00 MT025 Paku tripleks Kg Rp 6,000.00
Rp 1,094,400.00 MT026 Cat meni Kg Rp 10,000.00
Rp 396,720.00 MT027 Cat kayu Kg Rp 25,000.00
Rp 1,485,192.00 MT028 Minyak cat Ltr Rp 3,500.00
Rp 741,000.00 MT029 plamur Kg Rp 15,000.00
Rp 91,200.00 MT030 Cat tembok Kg Rp 22,000.00
Rp 1,539,000.00 MT031 Teer Kg Rp 3,500.00
Rp 102,600.00 MT032 Kunci tanam lengkap BH Rp 23,000.00
MT033 Engsel pintu BH Rp 12,500.00
Rp 6,552,431.400 MT034 Enmgsel jendela BH Rp 12,500.00
Rp 1,197,265.600 MT035 Grendel pintu BH Rp 12,500.00
Rp 164,393.600 MT036 Grendel jendela BH Rp 6,000.00
Rp 106,272.000 MT037 Angkur/baut/sengkang BH Rp 4,500.00
Rp 629,760.000 MT038 Kait angin BH Rp 12,500.00
Rp 106,600.00 MT039 Kloset jongkok BH Rp 100,000.00
Rp 13,120.00 MT040 Bak air BH Rp 120,000.00
Rp 147,600.00 MT041 Septick tank lengkap M Rp 20,000.00
Rp 29,520.00 MT042 Saluran air bersih M Rp 10,000.00
MT043 Saluran air kotor M Rp 10,000.00
Rp 3,699,348.00 MT044 Titik lampu BH Rp 5,000.00
Rp 2,796,200.00 MT045 Stop kontak BH Rp 15,000.00
Rp 60,352.00 MT046 Saklar BH Rp 10,000.00
Rp 388,557.00 MT047 Sekring kas lokal BH Rp 15,000.00
Rp 119,556.00 MT048 Ubin wafel BH Rp 2,200.00
Rp 334,683.00 MT049 Pasir beton m3 Rp 60,000.00
MT050 Amplas Lbr Rp 2,000.00
Rp 1,655,817.800 MT051 Dempul Kg Rp 10,000.00
Rp 1,574,400.00 MT052 Kawat rang m2 Rp 8,000.00
Rp 6,150.00
Rp 39,975.000
Rp 4,985.600 RAB
Rp 29,520.000 AKSD
Rp 787.200 Kunci Penggantung
Sanitair
Rp 1,123,800.000 Kolom Kayu
Rp 316,800.000 Pagar Jalusi, Papan dan Aksesoris
Rp 370,800.000
Rp 45,600.000
Rp 117,000.00
Rp 14,400.00
Rp 243,000.00
Rp 16,200.00
Rp 762,960.000
Rp 166,260.000
Rp 22,100.000
Rp 221,000.00
Rp 27,200.00
Rp 306,000.00
Rp 20,400.00
Rp 2,209,020.00
Rp 871,200.00
Rp 500,940.00
Rp 133,980.00
Rp 321,750.00
Rp 39,600.00
Rp 297,000.00
Rp 44,550.00
Rp 2,403,500.00
Rp 429,000.00
Rp 115,500.00
Rp 715,000.00
Rp 88,000.00
Rp 990,000.00
Rp 66,000.00
Rp 11,791,150.00
Rp 8,850,000.00
Rp 188,800.00
Rp 188,800.00
Rp 70,800.00
Rp 958,750.00
Rp 118,000.00
Rp 1,327,500.00
Rp 88,500.00
Rp 1,689,405.00
Rp 884,400.00
Rp 587,925.00
Rp 135,675.00
Rp 72,360.00
Rp 9,045.00
Rp 8,017,380.00
Rp 4,989,600.00
Rp 2,211,300.00
Rp 272,160.00
Rp 510,300.00
Rp 34,020.00
Rp 14,602,800.00
Rp 2,310,000.00
Rp 216,000.00
Rp 3,456,000.00
Rp 6,240,000.00
Rp 768,000.00
Rp 1,512,000.00
Rp 100,800.00
Rp 652,129.50
Rp 63,525.00
Rp 138,600.00
Rp 3,712.50
Rp 792.00
Rp 321,750.00
Rp 39,600.00
Rp 74,250.00
Rp 9,900.00
Rp 137,850.00
Rp 88,000.00
Rp 3,200.00
Rp 3,200.00
Rp 1,200.00
Rp 16,250.00
Rp 2,000.00
Rp 22,500.00
Rp 1,500.00
Rp 767,091.00
Rp 65,450.00
Rp 142,800.00
Rp 136,000.00
Rp 3,825.00
Rp 816.00
Rp 331,500.00
Rp 76,500.00
Rp 10,200.00
Rp 290,410.00
Rp 90,400.00
Rp 47,460.00
Rp 110,175.00
Rp 13,560.00
Rp 25,425.00
Rp 3,390.00
Rp 11,940,000.00
Rp 9,313,200.00
Rp 179,100.00
Rp 1,552,200.00
Rp 537,300.00
Rp 358,200.00
Rp 5,417,250.00
Rp 4,660,000.00
Rp 69,900.00
Rp 378,625.00
Rp 46,600.00
Rp 262,125.00
Rp 21,349,750.00
Rp 4,700,000.00
Rp 4,512,000.00
Rp 176,250.00
Rp 7,637,500.00
Rp 940,000.00
Rp 3,172,500.00
Rp 211,500.00
Rp 762,700.00
Rp 396,000.00
Rp 7,500.00
Rp 260,000.00
Rp 32,000.00
Rp 63,000.00
Rp 4,200.00
Rp 2,815,800.00
Rp 1,509,000.00
Rp 1,050,000.00
Rp 147,000.00
Rp 198,000.00
Rp 90,000.00
Rp 24,000.00
Rp 1,306,800.00
Rp 702,000.00
Rp 86,400.00
Rp 486,000.00
Rp 32,400.00
Rp 6,724,760.00
Rp 3,141,950.00
Rp 2,533,300.00
Rp 542,850.00
Rp 65,800.00
Rp 3,582,810.00
Rp 1,924,650.00
Rp 236,880.00
Rp 1,332,450.00
Rp 88,830.00
Rp 1,054,700.00
Rp 259,700.00
Rp 477,000.00
Rp 318,000.00
Rp 1,373,330.00
Rp 225,400.00
Rp 161,000.00
Rp 405,720.00
Rp 104,650.00
Rp 12,880.00
Rp 434,700.00
Rp 28,980.00
Rp 75,737.00
Rp 16,960.00
Rp 20,352.00
Rp 20,670.00
Rp 4,240.00
Rp 11,925.00
Rp 1,590.00
Rp 111,793,534.33
ARGA UPAH DAN BAHAN
JUMLAH KEBUTUHAN TOTAL KEBUTUHAN
617 Rp 20,042,620.00
81 Rp 2,626,650.00
12 Rp 388,557.00
102 Rp 3,302,000.00
73 Rp 2,931,825.60
702 Rp 15,792,404.63
60 Rp 1,788,795.00
12 Rp 14,494,860.00
2 Rp 1,990,752.00
0 Rp -
0 Rp -
0 Rp 162,000.00
89 Rp 2,438,975.00
15 Rp 606,240.00
21 Rp 1,066,900.00
6 Rp 389,793.60
26 Rp 1,542,240.00
361 Rp 2,796,200.00
8 Rp 60,352.00
135 Rp 4,059,672.00
2 Rp 192,000.00
5400 Rp 1,188,000.00
2950 Rp 8,850,000.00
1 Rp 90,400.00
0 Rp -
186 Rp 9,313,200.00
117 Rp 4,660,000.00
121 Rp 4,836,000.00
28 Rp 213,232.50
0 Rp -
33 Rp 249,000.00
36 Rp 217,608.00
0 Rp -
42 Rp 1,050,000.00
42 Rp 147,000.00
49 Rp 740,850.00
115 Rp 2,533,300.00
74 Rp 259,700.00
0 Rp -
0 Rp -
0 Rp -
0 Rp -
0 Rp -
0 Rp -
0 Rp -
0 Rp -
0 Rp -
0 Rp -
0 Rp -
0 Rp -
0 Rp -
0 Rp -
0 Rp -
0 Rp -
40 Rp 88,000.00
2 Rp 106,272.00
45 Rp 89,800.00
9 Rp 90,000.00
2 Rp 16,960.00
Rp 111,412,159.33
NO URAIAN PEKERJAAN DURASI (HARI) PDC
A Pembersihan Lapangan 1 -
C Pengukuran Bouwplank 2 A
R Pekerjaan kunci/gantungan 3 Q
T Pekerjaan atap 5 S
U Pekerjaan Sanitair 2 T
W Pekerjaan Listrik 4 M
X Pekerjaan Plafont 2 V
Z Pekerjaan Pengecetan 2 Y
60
ERLIEST
B KUMULATIF
O T-FLOAT
B
O KUMULATIF
T LATEST
KUMULATIF
BOBOT KRITERIA
1 2 3 4
Earliest 0.0013334
0.00133335115170141 T-Float
Latest 0.0013334
Earliest 0.004174 0.004174 0.004174
0.0125232568019292 T-Float
Latest 0.004174 0.004174 0.004174
Earliest 0.003863 0.003863
0.00772622328395024 T-Float
Latest
Earliest
0.00612224455275915 T-Float
Latest
Earliest
0.00560841532617599 T-Float
Latest
Earliest
0.0455021014501841 T-Float
Latest
Earliest
0.0547051873994831 T-Float
Latest
Earliest
0.00200827955378458 T-Float
Latest
Earliest
0.00598905909050779 T-Float
Latest
Earliest
0.0265618276768919 T-Float
Latest
Earliest
0.00938242399600538 T-Float
Latest
Earliest
0.0184427498270651 T-Float
Latest
Earliest
0.0141045684383088 T-Float
Latest
Earliest
0.0114657095091957 T-Float
0.0114657095091957
Latest
Earliest 0.016734
0.0669358057457676 T-Float
Latest
Earliest
0.0118488418533749 T-Float
Latest
Earliest
0.00305690193883732 T-Float
Latest
Earliest
0.00455011663803429 T-Float
Latest
Earliest
0.0264362611553579 T-Float
Latest
Earliest
0.329526125996738 T-Float
Latest
Earliest
0.00676255867304179 T-Float
Latest
Earliest
0.0995932869268092 T-Float
Latest
Earliest
0.00133581405887245 T-Float
Latest
Earliest
0.121916409618141 T-Float
Latest
Earliest
0.018104371428277 T-Float
Latest
Earliest
0.0884581079088058 T-Float
Latest
0 0.001 0.008 0.008 0.021 0.031 0.031
0 0.001 0.009 0.017 0.038 0.070 0.101
0
0
0
0
5 6 7 8 9 10 11 12 13 14
0.011376 0.011376
0.013281 0.013281
0.016734 0.016734 0.016734
0.011849
0.003057
0.060958 0.060958
0.018 0.016 0.064 0.064 0.003 0.002 0.011 0.011 0.011 0.011
0.119 0.135 0.199 0.263 0.266 0.268 0.280 0.291 0.302 0.314
15 16 17 18 19 20 21 22 23 24
0.011376 0.011376
0.011376 0.011376
0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954
0.002995 0.002995
0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954
0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954
0.001004 0.001004
0.002995
0.016734 0.016734
0.003381 0.003381
0.016599 0.016599
0.068 0.068 0.068 0.068 0.005 0.005 0.019 0.019 0.019 0.019
0.513 0.581 0.649 0.716 0.722 0.727 0.746 0.764 0.783 0.801
35 36 37 38 39 40 41 42 43 44
0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954
0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954 0.001954
0.002995
0.013281 0.013281
0.003822 0.003822 0.003822
0.016734 0.016734
0.011849
0.003057
0.013218 0.013218
0.044229
0.019 0.019 0.002 0.002 0.008 0.008 0.008 0.046 0.050 0.006
0.820 0.838 0.840 0.842 0.850 0.858 0.866 0.913 0.962 0.968
45 46 47 48 49 50 51 52 53 54
0.003381 0.003381
0.044229
0.006 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003
0.974 0.977 0.979 0.982 0.985 0.987 0.990 0.993 0.996 0.999
55 56 57 58 59 60
0.002821 0.002821
0.002821 0.002821
0.000334 0.000334 0.000334 0.000334
0.060958 0.060958
0.044229 0.044229
0.000 0.000 0.000 0.000 0.000 0.000
0.999 0.999 1.000 1.000 1.000 1.000
EARLEST
NO URAIAN PEKERJAAN DURASI (HARI)
ES EF
A Pembersihan Lapangan 1 0 1
C Pengukuran Bouwplank 2 1 3
D Galian Tanah 5 4 9
R Pekerjaan kunci/gantungan 3 8 25
S Pekerjaan Plesteran 2 23 25
T Pekerjaan atap 5 25 30
U Pekerjaan Sanitair 2 30 32
W Pekerjaan Listrik 4 56 60
X Pekerjaan Plafont 2 8 40
Z Pekerjaan Pengecetan 2 43 60
60
LATEST FLOAT
KRITERIA
LS LF TF FF 1 2 3 4
Earliest
0 1 0 0 T-Float
Latest
Earliest
1 4 0 0 T-Float
Latest
Earliest
1 4 1 0 T-Float
Latest
Earliest
4 9 0 0 T-Float
Latest
Earliest
9 12 0 0 T-Float
Latest
Earliest
12 16 0 0 T-Float
Latest
Earliest
16 44 0 0 T-Float
Latest
Earliest
16 33 15 0 T-Float
Latest
Earliest
33 35 15 0 T-Float
Latest
Earliest
4 36 30 1 T-Float
Latest
Earliest
44 51 4 0 T-Float
Latest
Earliest
44 51 0 0 T-Float
Latest
Earliest
51 56 0 0 T-Float
Latest
Earliest
35 38 15 0 T-Float
35 38 15 0
Latest
Earliest
4 36 29 0 T-Float
Latest
Earliest
36 40 32 17 T-Float
Latest
Earliest
36 37 29 0 T-Float
Latest
Earliest
37 40 29 14 T-Float
Latest
Earliest
38 40 15 0 T-Float
Latest
Earliest
40 45 15 0 T-Float
Latest
Earliest
45 47 15 0 T-Float
Latest
Earliest
47 53 15 0 T-Float
Latest
Earliest
56 60 0 0 T-Float
Latest
Earliest
5 56 46 30 T-Float
Latest
Earliest
56 58 15 0 T-Float
Latest
Earliest
58 60 15 15 T-Float
Latest
5 6 7 8 9 10 11 12 13 14
15 16 17 18 19 20 21 22 23 24
25 26 27 28 29 30 31 32 33 34
35 36 37 38 39 40 41 42 43 44
45 46 47 48 49 50 51 52 53 54
55 56 57 58 59 60
NO URAIAN PEKERJAAN DURASI (HARI) PDC
A Pembersihan Lapangan 1 -
B Pembuatan direksi keet 3 A
C Pengukuran Bouwplank 2 A
D Galian Tanah 5 B,C
E Pasangan batu kosong bawah tanah 3 D
F Pasangan Pondasi Batu Kali 4 E
G Pembuatan sloof dan kolom beton bertualang 28 F
H Urugan tanah bawah lantai & urugan pondasi 2 F
I Urugan pasir bawah lantai & urugan pondasi 2 H
J Pembutan Kolom Kayu 2 B,C
K Pasangan trastram batu bata 3 G
L Pasangan dinding batu batu 7 G
M Pembuatan dan pemasangan kusen pintu & jendela 5 K,L
N Lantai Beton Tumbuk 3 I
O Pekerjaan kuda-kuda & gording 4 C
P Pekerjaan pintu dobel tripleks 1 J,O
Q Pekerjaan jendela kaca 1 J,O
R Pekerjaan kunci/gantungan 3 Q
S Pekerjaan Plesteran 2 N,P,R
T Pekerjaan atap 5 S
U Pekerjaan Sanitair 2 T
V Pekerjaan lantai tegel dan ubin wafel 6 U
W Pekerjaan Listrik 4 M
X Pekerjaan Plafont 2 V
Y Pagar jalusi , papan assesories 3 X
Z Pekerjaan Pengecetan 2 Y
60 Hari
EARLEST LATEST FLOAT
SCS KET
ES EF LS LF TF FF
B,C 0 1 0 1 0 0 KEGIATAN KRITIS
D,J 1 4 1 4 0 0 KEGIATAN KRITIS
D,J,O 1 3 1 4 1 0 NON KRITIS
E 4 9 4 9 0 0 KEGIATAN KRITIS
F 9 12 9 12 0 0 KEGIATAN KRITIS
G,H 12 16 12 16 0 0 KEGIATAN KRITIS
K,L 16 44 16 44 0 0 KEGIATAN KRITIS
I 16 18 16 33 15 0 NON KRITIS
N 18 20 33 35 15 0 NON KRITIS
P,O 4 7 4 36 30 1 NON KRITIS
M 44 47 44 51 4 0 NON KRITIS
M 44 51 44 51 0 0 KEGIATAN KRITIS
W 51 56 51 56 0 0 KEGIATAN KRITIS
S 20 23 35 38 15 0 NON KRITIS
P,Q 3 7 4 36 29 0 NON KRITIS
S 7 25 36 40 32 17 NON KRITIS
R 7 8 36 37 29 0 NON KRITIS
S 8 25 37 40 29 14 NON KRITIS
T 23 25 38 40 15 0 NON KRITIS
U 25 30 40 45 15 0 NON KRITIS
V 30 32 45 47 15 0 NON KRITIS
X 32 38 47 53 15 0 NON KRITIS
- 56 60 56 60 0 0 KEGIATAN KRITIS
Y 8 40 5 56 46 30 NON KRITIS
Z 40 43 56 58 15 0 NON KRITIS
- 43 60 58 60 15 15 NON KRITIS
Chart Title
Rp450,000.00
Rp400,000.00
Rp350,000.00
Rp300,000.00
Rp250,000.00
Rp200,000.00
Rp150,000.00
Rp100,000.00
Rp50,000.00
Rp-
Kerikil Pasir pasangan Semen PC Tukang batu Kepala tukang Pekerja Mandor
m3 m3 Zak OH OH OH OH
Lantai beton Beton: 1 1 4.2 1 0.1 6 0.3
tumbuk
M3
G,41 A
Column G Column H
Chart Title
Rp450,000.00
Rp400,000.00
Rp350,000.00
Rp300,000.00
Rp250,000.00
Rp200,000.00
Rp150,000.00
Rp100,000.00
Rp50,000.00
Rp-
Kerikil Pasir pasangan Semen PC Tukang batu Kepala tukang Pekerja Mandor
m3 m3 Zak OH OH OH OH
Lantai beton Beton: 1 1 4.2 1 0.1 6 0.3
tumbuk
M3
G,41 A
Column G Column H
Chart Title
Rp450,000.00
Rp400,000.00
Rp350,000.00
Rp300,000.00
Rp250,000.00
Rp200,000.00
Rp150,000.00
Rp100,000.00
Rp50,000.00
Rp-
Kerikil Pasir pasangan Semen PC Tukang batu Kepala tukang Pekerja Mandor
m3 m3 Zak OH OH OH OH
Lantai beton Beton: 1 1 4.2 1 0.1 6 0.3
tumbuk
M3
G,41 A
Column G Column H