- - - - 4,250,557.00 2,040,267.36
- - - - 20,000.00 360,000.00
8,125,000.00 5,460,000.00
49,099.00 7,659,444.00
68,310.00 10,656,360.00
90,420.00 904,200.00
140,000.00 210,000.00
5,099,933.33 37,739,506.67
5,099,933.33 6,540,664.50
5,099,933.33 10,174,367.00
5,099,933.33 6,104,620.20
5,099,933.33 6,279,037.92
10,000.00 140,000.00
160,064,403.78
laporan mingguan
IV PEKERJAAN LANTAI
1. Pas. Tegel keramik 20x20 lantai M2 2.50
2. Pas. Tegel keramik 20x25 dinding M2 11.10
3. Pas. Tegel keramik 30x30 M2 71.50
SUBTOTAL
V PEKERJAAN KAYU
1. Kusen pintu & jendela, BV M3 0.48
2. Daun Pintu M2 11.76
2. Daun Jendela M2 9.24
4. Rouster Bh 18.00
SUBTOTAL
REKAPITULASI BIAYA
TERBILANG : TUJUH PULUH LIMA JUTA DUA RATUS TIGA BELAS RIBU RUPIAH SAJA
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
H I
6,200.00 1,091,200.00
28,000.00
3,000,000 3,000,000.00
400,000 400,000.00
4,491,200.00
51,975.00 3,040,537.50
14,553.00 283,783.50
139,590.00 928,273.50
99,990.00 3,329,667.00
7,582,261.50
612,491.00 97,863,811.98
78,000.00 12,462,840.00
78,000.00 7,116,720.00
33,000.00 10,545,480.00
33,000.00 6,021,840.00
33,000.00 352,440.00
5,000 1,000,000.00
135,363,131.98
136,986.00 342,122.54
150,186.00 1,667,064.60
157,746.00 11,279,233.37
13,288,420.50
4,250,557.00 2,040,267.36
538,450.00 6,332,172.00
512,985.00 4,739,981.40
20,000.00 360,000.00
13,472,420.76
8,125,000.00 5,460,000.00
49,099.00 7,659,444.00
68,310.00 10,656,360.00
90,420.00 904,200.00
140,000.00 210,000.00
92,235.00 6,825,390.00
16,698.00 1,235,652.00
16,698.00 260,488.80
170,000.00 680,000.00
170,000.00 663,000.00
34,554,534.80
11,031.00 5,655,814.32
21,851.00 2,141,398.00
11,031.00 988,377.60
8,785,589.92
110,000.00 77,000.00
77,000.00
182,215.00 1,348,391.00
182,215.00 233,690.74
182,215.00 363,518.93
182,215.00 218,111.36
182,215.00 224,343.11
10,000.00 140,000.00
2,528,055.13
175,000.00 1,400,000.00
14,000.00 294,000.00
10,000.00 220,000.00
10,000.00 220,000.00
12,000.00 132,000.00
8,000.00 176,000.00
2,442,000.00
225,000.00 2,250,000.00
25,000.00 250,000.00
175,000.00 1,400,000.00
175,000.00 1,050,000.00
2,000,000.00 2,000,000.00
150,000.00 150,000.00
125,000.00 125,000.00
7,225,000.00
8,000.00 240,000.00
12,000.00 240,000.00
35,000.00 35,000.00
200,000.00 200,000.00
800,000.00 800,000.00
600,000.00 600,000.00
20,000.00 60,000.00
18,000.00 270,000.00
22,000.00 330,000.00
50,000.00 200,000.00
600,000.00 600,000.00
25000 25,000.00
3,600,000.00
TOTAL
HARGA (Rp)
4,491,200.00
7,582,261.50
135,363,131.98
13,288,420.50
13,472,420.76
34,554,534.80
8,785,589.92
77,000.00
2,528,055.13
2,442,000.00
7,225,000.00
3,600,000.00
233,409,614.59 J
23,340,961.46
256,750,576.04
256,750,000.00
127883000
RENCANA ANGGARAN BIAYA
120.00
100.00
80.00
60.00
Row 44
40.00
120.00
100.00
80.00
60.00
Row 44
40.00
20.00
-
1 2 3 4 5 6 7 8 9
AN Tingk Peny Tingk Peny HARGA SATUAN JUMLAH HARGA
FEBRUARI Skala KETERANGAN Tiap Thdp
8 9 Bobot Bagpek. Selpek.
18-24 25-31 % % % (Rp) (Rp)
Row 44
Row 44
RENCANA ANGGARAN BIAYA
- - - - 4,250,557.00 2,040,267.36
- - - - 20,000.00 360,000.00
8,125,000.00 5,460,000.00
49,099.00 7,659,444.00
68,310.00 10,656,360.00
90,420.00 904,200.00
140,000.00 210,000.00
5,099,933.33 37,739,506.67
5,099,933.33 6,540,664.50
5,099,933.33 10,174,367.00
5,099,933.33 6,104,620.20
5,099,933.33 6,279,037.92
10,000.00 140,000.00
160,064,403.78
PROYEK
PEKERJAAN
LOKASI
Koef Sat Jenis Tenaga Produktifitas Volume Rencana Jumlah Tenaga/hari Perolehan Volume
Rencana Waktu Tenaga perhari
1 Analys 1m2 Membersihkan lapangan dan perataan
0.1000 org Pekerja 10 165 m2 4 Hari 16.5 4.13 41.25
0.0500 org Mandor 20 165 m3 4 8.25 2.06 41.25
Koef Sat Jenis Tenaga/ Produktifitas Volume Rencana Jumlah Tenaga/hari Perolehan Volume Kebutuhan Material
material Rencana Waktu Tenaga perhari
25 Analys 1 m2 Mengecat Tembok (1 Lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup )
0.1000 kg Plamur
0.1000 kg Cat dasar
0.2600 kg Cat penutup 2 x
0.0630 org Tukang Cat
0.0063 org Kepala Tukang Cat
0.0200 org Pekerja
0.0025 org Mandor
26 Analys 1m2 Mengecat kayu (1Lapis plamir, 1 Lapis cat dasar, 2 Lapis cat Penutup)
0.1700 kg Cat dasar
0.2600 kg Cat Penutup 2 x
0.1500 kg Plamir
0.2000 kg Meni
0.0090 org Tukang Cat
0.0060 org Kepala Tukang Cat
0.0700 org Pekerja
0.0025 org Mandor
38 Analys 1m' Membuat ring balok beton bertulang, Kolom Skelet dan Slof (10 X 15)
0.0030 m3 Papan Kayu Tahun
0.0200 Kg Paku
3.6000 Kg Besi beton
0.0500 Kg Kawat beton
5.5000 Kg Semen Portland
0.0090 M3 Pasir
0.0150 M3 Koral
0.0330 org Tukang batu
0.0330 org Tukang Kayu
0.0330 org Tukang besi
0.0100 org Kepala Tukang
0.1000 org Pekerja
0.0050 org Mandor
Analys 1 bh pasang Kunci Slot tanam biasa
1.0000 bh Kunci slot tanam
0.2000 org Tukang Kayu
0.0200 org Kepala Tukang
0.0200 org Pekerja
1.0010 org Mandor
8.7719298
20,000.00
20,000.00
DAFTAR HARGA SATUAN BAHAN DAN UPAH TENAGA 20,000.00
20,000.00
22,500.00
NO UPAH TENAG SATUANHARGA SATUAN 22,500.00
1 Tukang batu org/hr 19,000.00 22,500.00
2 Tukang kayu org/hr 19,000.00 22,500.00
3 Tukang besi org/hr 19,000.00 15,000.00
4 Tukang cat org/hr 19,000.00 22,000.00
5 Kepala tukang org/hr 22,000.00
6 Kepala tukang org/hr 22,000.00
7 Kepala tukang org/hr 22,000.00 30,000.00
8 Kepala tukang org/hr 22,000.00 22,000.00
10 Pekerja org/hr 14,000.00 40,000.00
11 Mandor org/hr 21,500.00 85,000.00
42,500.00
B. BAHAN 22,500.00
1 Pasir urug m3 30,000.00 3,000.00
2 Tanah urug m3 22,000.00 3,500.00
3 Pasir pasang m3 40,000.00 6,500.00
4 Batu Split m3 85,000.00 525,000.00
5 Batu kali m3 42,500.00 160.00
6 Semen (PC) 40 zak 22,500.00 30,000.00
7 Semen Warna kg 3,000.00 35,000.00
8 Besi beton (pol kg 3,500.00 35,000.00
9 Bendrat kg 6,500.00 100,000.00
10 Papan begistin lb 500,000.00 400.00
11 Bata merah buah 160.00 900.00
12 Keramik lantai m2 30,000.00 1,700.00
13 Keramik dindin m2 35,000.00 2,000.00
14 Keramik KM/WC m2 35,000.00 1,700,000.00
15 Kapur m3 100,000.00 2,100,000.00
16 Genteng paris bj 400.00 7,500,000.00
17 Bubungan gente bj 900.00 2,525,000.00
18 Genteng beton buah 1,700.00
19 Bubungan gent buah 2,000.00 6,000.00
20 Kayu kruing m3 ### 5,500.00
21 Kayu bengkirai m3 ### 2,250.00
22 Kayu jati m3 ### 1,750.00
23 Kayu kamper m3 ### 7,000.00
24 Kayu meranti m3 ### 2,000.00
25 Usuk 5/7 bengki m' 6,000.00 6,000.00
26 Usuk 5/7 kruing m' 5,500.00 8,500.00
27 Reng jati 2/3 m' 2,250.00 4,500.00
28 Reng 2/3 kruing m' 1,750.00 9,000.00
29 Plat eternit lembar 7,000.00 7,750.00
30 Plepet eternit ja m' 2,000.00 26,000.00
31 Paku 2"-5" kg 6,000.00 9,000.00
32 Paku eternit kg 8,500.00 9,000.00
33 Plamur tembok kg 4,500.00 4,000.00
34 Plamur kayu kg 9,000.00 3,000.00
35 Cat tembok Dec kg 7,750.00 50,000.00
36 Cat kayu segit kg 26,000.00 30,000.00
37 Cat meni kg 9,000.00 7,000.00
38 Dempul kg 9,000.00 42,000.00
39 Minyak cat kg 4,000.00 1,000.00
40 Amplas lembar 3,000.00 5,000.00
41 Kaca bening ( m2 50,000.00
42 Kaca bening ( m2 30,000.00
43 Besi Strip Kg 7,000.00 12,000.00
44 Playwood Lbr 42,000.00
RENCANA ANGGARAN BIAYA
A. BANGUNAN BAWAH
I PEKERJAAN PERSIAPAN
1. Pembersihan Lokasi M2 143.000
2. Bouplank M2 143.000
3. IMB Ls 1.000
4. Brak bahan & gudang Ls 1.000
5. Papan nama kegiatan BH 1.000
SUBTOTAL
II PEKERJAAN TANAH DAN PASIR
1. Galian tanah pondasi M3 26.656
2. Urugan tanah kembali M3 19.992
3. Urug pasir dibawah pondasi M3 1.568
4. Rabat beton M3 9.302
5. Urugan tanah M3 13.953
SUBTOTAL
III PEKERJAAN PAS. & PLESTERAN
1. Pas. Pondasi batu kali 1 : 3 : 10 M3 9.000
SUBTOTAL
IV PEKERJAAN BETON & BETON BTLG
1. Lantai Kerja 1 : 3 : 5(bwh lt & foot plat) M3
2. Foot Plat 1 : 2 : 3 M3
3. Kolom 30/35 1 : 2 : 3 (151.38 Kg/M2) M3
4. Sloof 1 : 2 : 3 (215 kg/M2) M3 2.736
5.Balok 1(20/35) 1 : 2 : 3 (266.37 Kg/M2) M3
6.Balok 2(20/35)1 : 2 : 3 (314.37 Kg/M2) M3
7.Balok 3 (20/30) 1 : 2 : 3 (275.85 Kg/M2) M3
8.Balok 4(30/55) 1 : 2 : 3 (211.35 Kg/M2) M3
9.Balok 5(15/25) 1 : 2 : 3 (173.92 Kg/M2) M3
10. Plat Lantai 1 : 2 : 3 M3
SUBTOTAL 2.74
B. BANGUNAN ATAS
I PEKERJAAN BETON BERTULANG
1. Kolom 30/35 M3 0.00
2. Ring Balok M3 1.236
SUBTOTAL
II PEK.RANGKA ATAP & PENUTUP ATAP
1.Kuda-kuda M3 0.03
2.Pas. Usuk & reng M2 0.00
3.Pas. Genteng M2 0.00
4.Gording murplat,nok,jurai M3 0.576
5.Kerpus M1 0.00
SUBTOTAL 0.60
REKAPITULASI BIAYA
TOTAL
NO KOMPONEN PEKERJAAN UTAMA
HARGA (Rp)
1 PEKERJAAN PERSIAPAN 0.00
2 PEKERJAAN TANAH DAN PASIR 0.00
3 PEKERJAAN PAS. & PLESTERAN 0.00
4 PEKERJAAN BETON & BETON BTLG 0.00
B. BANGUNAN ATAS
1 PEKERJAAN BETON BERTULANG 0.00
2 PEK.RANGKA ATAP & PENUTUP ATAP 0.00
JUMLAH TOTAL 0.00
PPN 10 % 0.00
JUMLAH 0.00
DIBULATKAN 0.00
TERBILANG : ENAM PULUH DUA DELAPAN RATUS TUJUH PULUH SEMBILAN RIBU RUPIAH
KONSULTAN PERENCANA
PT. KONTRAKTOR
DIREKTUR
DAFTAR ANALISA LANTAI 2
1 Analys 1 M2 Pas. Batu bata Pasangan 1/2 Batu Camp. 1 : 3 : 10
70.0000 bh Bata Merah @. Rp. 650.00 = Rp. 45,500.00
4.5000 Kg PC 40 kg @. Rp. 1,300.00 = Rp. 5,850.00
0.0150 m3 Kapur @. Rp. 200,000.00 = Rp. 3,000.00
0.0500 m3 Pasir Pasang @. Rp. 180,000.00 = Rp. 9,000.00
0.1000 org Tukang Batu @. Rp. 70,000.00 = Rp. 7,000.00 = Rp. 70,350.00
0.0100 org Kepala Tukang Batu @. Rp. 80,000.00 = Rp. 800.00
0.3200 org Pekerja @. Rp. 60,000.00 = Rp. 19,200.00
0.0150 org Mandor @. Rp. 90,000.00 = Rp. 1,350.00 = Rp. 21,350.00
1/10 tenaga = Rp. 4,270.00
Jumlah = Rp. 95,970.00
Jasa 10% = Rp. 9,597.00
Jumlah = Rp. 105,567.00
Dibulatkan = Rp. 105,567.00
18 Analys 1 m2 Mengecat Tembok (1 Lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup )
0.1000 kg Plamur @. Rp. 4,500.00 = Rp. 450.000
0.1000 kg Cat dasar @. Rp. 7,750.00 = Rp. 775.00
0.2600 kg Cat penutup 2 x @. Rp. 7,750.00 = Rp. 2,015.00 = Rp. 3,240.00
0.0630 org Tukang Cat @. Rp. 25,000.00 = Rp. 1,575.000
0.0063 org Kepala Tukang Cat @. Rp. 30,000.00 = Rp. 189.000
0.0200 org Pekerja @. Rp. 20,000.00 = Rp. 400.000
0.0025 org Mandor @. Rp. 30,000.00 = Rp. 75.00 = Rp. 2,239.00
1/10 tenaga = Rp. 223.90
Jumlah = Rp. 5,702.90
Jasa 10% = Rp. 570.29
Jumlah = Rp. 6,273.19
Dibulatkan = Rp. 6,273.00
19 Analys 1m2 Mengecat kayu (1Lapis plamir, 1 Lapis cat dasar, 2 Lapis cat Penutup)
0.1700 kg Cat dasar @. Rp. 26,000.00 = Rp. 4,420.000
0.2600 kg Cat Penutup 2 x @. Rp. 26,000.00 = Rp. 6,760.000
0.1500 kg Plamir @. Rp. 9,000.00 = Rp. 1,350.000
0.2000 kg Meni @. Rp. 9,000.00 = Rp. 1,800.000 = Rp. 14,330.000
0.0090 org Tukang Cat @. Rp. 70,000.00 = Rp. 630.000
0.0060 org Kepala Tukang Cat @. Rp. 80,000.00 = Rp. 480.000
0.0700 org Pekerja @. Rp. 60,000.00 = Rp. 4,200.000
0.0025 org Mandor @. Rp. 90,000.00 = Rp. 225.000 = Rp. 5,535.00
1/10 tenaga = Rp. 553.50
Jumlah = Rp. 20,418.50
Jasa 10% = Rp. 2,041.85
Jumlah = Rp. 22,460.35
Dibulatkan = Rp. 22,460.00
27 Analys 1m' Membuat ring balok beton bertulang, Kolom Skelet dan Slof (10 X 15)
0.0030 m3 Papan Kayu Tahun @. Rp. 8,000.00 = Rp. 24.00
0.0200 Kg Paku @. Rp. 6,000.00 = Rp. 120.00
3.6000 Kg Besi beton @. Rp. 7,000.00 = Rp. 25,200.00
0.0500 Kg Kawat beton @. Rp. 13,000.00 = Rp. 650.00
5.5000 Kg Semen Portland @. Rp. 1,300.00 = Rp. 7,150.00
0.0090 M3 Pasir @. Rp. 180,000.00 = Rp. 1,620.00
0.0150 M3 Koral @. Rp. 225,000.00 = Rp. 3,375.00 = Rp. 38,139.00
0.0330 org Tukang batu @. Rp. 70,000.00 = Rp. 2,310.00
0.0330 org Tukang Kayu @. Rp. 70,000.00 = Rp. 2,310.00
0.0330 org Tukang besi @. Rp. 70,000.00 = Rp. 2,310.00
0.0100 org Kepala Tukang @. Rp. 80,000.00 = Rp. 800.00
0.1000 org Pekerja @. Rp. 60,000.00 = Rp. 6,000.00
0.0050 org Mandor @. Rp. 90,000.00 = Rp. 450.00 = Rp. 14,180.00
1/10 Tenaga = Rp. 1,418.00
Jumlah = Rp. 53,737.00
Jasa 10% = Rp. 5,373.70
Jumlah = Rp. 59,110.70
Dibulatkan = Rp. 59,110.00
DAFTAR HARGA SATUAN BAHAN DAN UPAH TENAGA
B. BAHAN
1 Pasir urug m3 90,000.00
2 Pasir pasang m3 180,000.00
3 Batu Split m3 225,000.00
4 Batu kali m3 180,000.00
5 Semen (PC) 40 kg zak 52,000.00
6 Semen Warna kg 52,000.00
7 Besi beton (polos) kg 7,000.00
8 Bendrat kg 13,000.00
9 Papan begisting lb 8,000.00
11 Bata merah buah 650.00
12 Keramik lantai 30x30 m2 52,000.00
13 Keramik dinding 20x25 m2 52,000.00
14 Keramik KM/WC 20x20 m2 40,000.00
15 Kapur m3 200,000.00
16 Genteng pres plentong bj 1,700.00
17 Bubungan genteng pres pl bj 2,600.00
18 Genteng beton buah 4,600.00
19 Bubungan genteng beton buah 7,000.00
20 Kayu kruing m3 6,250,000.00
21 Kayu bengkirai m3 7,000,000.00
22 Kayu jati m3 13,250,000.00
23 Kayu kamper m3 5,750,000.00
24 Kayu Meranti m3 4,000,000.00
25 Usuk 5/7 bengkirai m' 6,000.00
26 Usuk 5/7 kruing m' 8,600.00
27 Reng jati 2/3 m' 2,250.00
28 Reng 2/3 kruing m' 1,750.00
29 Plat eternit lembar 7,000.00
30 Plepet eternit jati m' 2,000.00
31 Paku kg 6,000.00
32 Paku eternit kg 8,500.00
33 Plamur tembok kg 4,500.00
34 Plamur kayu kg 9,000.00
35 Cat tembok Decolith kg 7,750.00
36 Cat kayu Segitiga kg 26,000.00
37 Cat meni kg 9,000.00
38 Dempul kg 9,000.00
39 Minyak cat kg 4,000.00
40 Amplas lembar 3,000.00
41 Kaca bening (5mm) m2 50,000.00
42 Kaca bening (3mm) m2 30,000.00
43 Besi Strip Kg 7,000.00
44 Playwood Lbr 42,000.00
45 Minyak bekisting Lt 1,000.00
46 Dolken btg 5,000.00
47 Buis beton 1/2 D.20 buah 12,000.00
RENCANA ANGGARAN BIAYA
(Rp) (Rp)
I PEKERJAAN PERSIAPAN
Pembersihan Lokasi m2 176.00
2. Bouplank m1 43.00
4. Brak bahan & gudang Ls 1.00
5. Papan nama kegiatan bh 1.00
SUBTOTAL
II PEKERJAAN TANAH DAN PASIR
1. Galian tanah pondasi M3 58.50
2. Urugan tanah kembali M3 19.50
3. Lapis pasir bawah pondasi/urug pasir m3 6.65
5. Urugan Tanah M3 33.30
SUBTOTAL
III PEKERJAAN PAS. & PLESTERAN
Pas. Pondasi batu kali 1 : 3 : 10 M3 27.93 612,491.00 17,106,873.63
Pas. Bata 1 : 3 :10 M2 159.78 100,870.00 16,117,008.60
3. Pas. Bata 1 : 3 :10 GunungGunung M2 91.24 100,870.00 9,203,378.80
4. Plesteran dinding 1 : 3 : 10 M2 319.56 33,000.00 10,545,480.00
5. Plesteran dinding 1 : 3 : 10Gunung2 M2 182.48 33,000.00 6,021,840.00
6. Plester Beton 1 : 3 M2 10.68 40,000.00 427,200.00
7. Sponenngan 1 : 4 M' 200.00 9,000.00 1,800,000.00
SUBTOTAL 61,221,781.03
IV PEKERJAAN LANTAI
1. Pas. Tegel keramik 20x20 lantai M2 2.50 136,986.00 342,122.54
2. Pas. Tegel keramik 20x25 dinding M2 11.10 150,186.00 1,667,064.60
3. Pas. Tegel keramik 30x30 M2 71.50 157,746.00 11,279,233.37
SUBTOTAL 13,288,420.50
V PEKERJAAN KAYU
1. Kusen pintu & jendela, BV M3 0.48 4,250,557.00 2,040,267.36
2. Daun Pintu M2 11.76 538,450.00 6,332,172.00
2. Daun Jendela M2 9.24 512,985.00 4,739,981.40
4. Rouster Bh 18.00 20,000.00 360,000.00
SUBTOTAL 13,472,420.76
VI PEKERJAAN RANGKA ATAP
1. Nok, gording, murplat M3 0.67 8,437,500.00 5,670,000.00
2. Usuk kayu kruing 5/7, reng 2/3 M2 156.00 49,099.00 7,659,444.00
3. Pas. Genteng beton M2 156.00 90,420.00 14,105,520.00
4. Bubungan M' 10.00 75,834.00 758,340.00
5. Reuter 2/15 M2 1.50 28,000.00 42,000.00
6. Rangka plafon M2 74.00 100,000.00 7,400,000.00
7.Eternit datar M2 74.00 50,000.00 3,700,000.00
8. Eternit miring M2 15.60 50,000.00 780,000.00
9. Lisplang 2/20 M2 4.00 80,000.00 320,000.00
10. Lispang 2/25 M2 3.90 80,000.00 312,000.00
SUBTOTAL 40,747,304.00
VII PEKERJAAN CAT
1. Cat tembok M2 512.72 11,031.00 5,655,814.32
2. Cat kayu M2 98.00 21,851.00 2,141,398.00
3. Cat eternit M2 89.60 11,031.00 988,377.60
SUBTOTAL 8,785,589.92
VIII
PEKERJAAN KACA
1. Pas. Kaca mati (3mm) M2 0.70 110,000.00 77,000.00
SUBTOTAL 77,000.00
TOTAL
NO KOMPONEN PEKERJAAN UTAMA
HARGA (Rp)
TERBILANG
DAFTAR ANALISA
1 Analys 1m2 Membersihkan lapangan dan perataan
0.1000 org Pekerja @. Rp. 60,000.00 = Rp. 6,000.00
0.0500 org Mandor @. Rp. 90,000.00 = Rp. 4,500.00 = Rp.
Jumlah = Rp.
Jasa 10% = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
25 Analys 1 m2 Mengecat Tembok (1 Lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup )
0.1000 kg Plamur @. Rp. 9,000.00 = Rp. 900.00
0.1000 kg Cat dasar @. Rp. 7,750.00 = Rp. 775.00
0.2600 kg Cat penutup 2 x @. Rp. 7,750.00 = Rp. 2,015.00 = Rp.
0.0630 org Tukang Cat @. Rp. 70,000.00 = Rp. 4,410.00
0.0063 org Kepala Tukang Cat @. Rp. 80,000.00 = Rp. 504.00
0.0200 org Pekerja @. Rp. 60,000.00 = Rp. 1,200.00
0.0025 org Mandor @. Rp. 90,000.00 = Rp. 225.00 = Rp.
Jumlah = Rp.
Jasa 10% = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
26 Analys 1 m2 Mengecat Kayu (1 Lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup )
0.1700 kg Cat dasar @. Rp. 26,000.00 = Rp. 4,420.00
0.2600 kg Cat Penutup 2 x @. Rp. 26,000.00 = Rp. 6,760.00
0.1500 kg Plamir @. Rp. 9,000.00 = Rp. 1,350.00
0.2000 kg Meni @. Rp. 9,000.00 = Rp. 1,800.00 = Rp.
0.0090 org Tukang Cat @. Rp. 70,000.00 = Rp. 630.00
0.0060 org Kepala Tukang Cat @. Rp. 80,000.00 = Rp. 480.00
0.0700 org Pekerja @. Rp. 60,000.00 = Rp. 4,200.00
0.0025 org Mandor @. Rp. 90,000.00 = Rp. 225.00 = Rp.
Jumlah = Rp.
Jasa 10% = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
28 Analys 1m3 Beton mutu f'c = 12,2 Mpa (K150) Slump (12 ± 2) cm w/c = 0,72
0.7533 m3 Koral Beton @. Rp. 7,000.00 = Rp. 5,273.10
0.5707 m3 Pasir beton @. Rp. 13,000.00 = Rp. 7,419.10
299.000 Kg PC 40 kg @. Rp. 1,300.00 = Rp. 388,700.00
215.000 Ltr Air @. Rp. 250.00 = Rp. 53,750.00 = Rp.
0.2500 org Tukang Batu @. Rp. 80,000.00 = Rp. 20,000.00
0.0250 org Kepala Tukang batu @. Rp. 60,000.00 = Rp. 1,500.00
1.6500 org Pekerja @. Rp. 60,000.00 = Rp. 99,000.00
0.0800 org Mandor @. Rp. 90,000.00 = Rp. 7,200.00 = Rp.
Jumlah = Rp.
Jasa 10% = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
28 Analys 1m3 Beton mutu f'c =14.5 Mpa (K175) Slump (12 ± 2) cm w/c = 0,66
0.7622 m3 Koral Beton @. Rp. 1,300.00 = Rp. 990.86
0.5429 m3 Pasir beton @. Rp. 250.00 = Rp. 135.73
326.000 Kg PC 40 kg @. Rp. 1,300.00 = Rp. 423,800.00
215.000 Ltr Air @. Rp. 250.00 = Rp. 53,750.00 = Rp.
0.2750 org Tukang Batu @. Rp. 60,000.00 = Rp. 16,500.00
0.0280 org Kepala Tukang batu @. Rp. 60,000.00 = Rp. 1,680.00
1.6500 org Pekerja @. Rp. 60,000.00 = Rp. 99,000.00
0.0830 org Mandor @. Rp. 90,000.00 = Rp. 7,470.00 = Rp.
Jumlah = Rp.
Jasa 10% = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
34 Analys 1m3 kolom 30/35 mutu f'c = 12,2 Mpa (K150) Slump (12 ± 2) cm w/c = 0,72
Campuran Beton = Rp. 641,126.00
Cetakan 12.38 m2 50% = Rp. 1,127,910.85
Besi 151.38 Kg = Rp. 1,256,302.62
Bongkaran 4 org = Rp. 240,000.00
Jumlah = Rp. 3,265,339.47
Dibulatkan = Rp.
38 Analys 1m' Membuat ring balok beton bertulang, Kolom Skelet dan Slof (10 X 15)
0.0030 m3 Papan Kayu Tahun @. Rp. 5,750,000.00 = Rp. 17,250.00
0.0200 Kg Paku @. Rp. 6,000.00 = Rp. 120.00
3.6000 Kg Besi beton @. Rp. 7,000.00 = Rp. 25,200.00
0.0500 Kg Kawat beton @. Rp. 13,000.00 = Rp. 650.00
5.5000 Kg Semen Portland @. Rp. 1,300.00 = Rp. 7,150.00
0.0090 M3 Pasir @. Rp. 180,000.00 = Rp. 1,620.00
0.0150 M3 Koral @. Rp. 225,000.00 = Rp. 3,375.00 = Rp.
0.0330 org Tukang batu @. Rp. 70,000.00 = Rp. 2,310.00
0.0330 org Tukang Kayu @. Rp. 70,000.00 = Rp. 2,310.00
0.0330 org Tukang besi @. Rp. 70,000.00 = Rp. 2,310.00
0.0100 org Kepala Tukang @. Rp. 80,000.00 = Rp. 800.00
0.1000 org Pekerja @. Rp. 60,000.00 = Rp. 6,000.00
0.0050 org Mandor @. Rp. 90,000.00 = Rp. 450.00 = Rp.
Jumlah = Rp.
Jasa 10% = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
harga /m3 = Rp.
402,990.00
402,990.00
40,299.00
443,289.00
443,289.00
429,990.00
429,990.00
42,999.00
472,989.00
472,989.00
103,120.00
14,250.00
117,370.00
11,737.00
129,107.00
129,107.00
47,250.00
47,250.00
4,725.00
51,975.00
51,975.00
108,000.00
18,900.00
126,900.00
12,690.00
139,590.00
139,590.00
72,000.00
18,900.00
90,900.00
9,090.00
99,990.00
99,990.00
13,230.00
13,230.00
1,323.00
14,553.00
14,553.00
413,260.00
143,550.00
556,810.00
55,681.00
612,491.00
612,491.00
71,381.00
28,350.00
99,731.00
9,973.10
109,704.10
109,704.00
-
63,350.00
28,350.00
91,700.00
9,170.00
100,870.00
100,870.00
11,844.00
24,600.00
36,444.00
3,644.40
40,088.40
40,000.00
6,112.00
24,600.00
30,712.00
3,071.20
33,783.20
33,000.00
2,057,142.86
1,807,000.00
3,864,142.86
386,414.29
4,250,557.14
4,250,557.00
187,500.00
746,250.00
933,750.00
93,375.00
1,027,125.00
1,027,125.00
405,000.00
84,500.00
489,500.00
48,950.00
538,450.00
538,450.00
258,750.00
207,600.00
466,350.00
46,635.00
512,985.00
512,985.00
33,000.00
12,667.50
45,667.50
4,566.75
50,234.25
50,234.00
2,145,514.29
1,194,000.00
3,339,514.29
333,951.43
3,673,465.71
3,673,465.00
30,385.71
14,250.00
44,635.71
4,463.57
49,099.29
49,099.00
44,300.00
8,050.00
52,350.00
5,235.00
57,585.00
57,585.00
41,400.00
20,700.00
62,100.00
6,210.00
68,310.00
68,310.00
40,800.00
41,400.00
82,200.00
8,220.00
90,420.00
90,420.00
42,500.00
14,400.00
56,900.00
5,690.00
62,590.00
62,590.00
29,160.00
39,780.00
68,940.00
6,894.00
75,834.00
75,834.00
7,785.00
7,395.00
15,180.00
1,518.00
16,698.00
16,698.00
48,600.000
35,250.00
83,850.00
8,385.00
92,235.00
92,235.00
117,920.73
25,485.00
143,405.73
14,340.57
157,746.30
157,746.00
111,048.00
25,485.00
136,533.00
13,653.30
150,186.30
150,186.00
99,048.00
25,485.00
124,533.00
12,453.30
136,986.30
136,986.00
3,690.00
6,339.00
10,029.00
1,002.90
11,031.90
11,031.00
14,330.000
5,535.00
19,865.00
1,986.50
21,851.50
21,851.00
38,730.00
38,730.00
3,873.00
42,603.00
42,603.00
121,370.00
44,280.00
165,650.00
16,565.00
182,215.00
182,215.00
140,120.00
45,480.00
185,600.00
18,560.00
204,160.00
204,160.00
121,240.00
45,480.00
166,720.00
16,672.00
183,392.00
183,392.00
2,220.00
38,730.00
40,950.00
4,095.00
45,045.00
45,045.00
141,370.00
45,480.00
186,850.00
18,685.00
205,535.00
205,535.00
7,545.00
993.00
7,545.00
754.50
8,299.50
8,299.00
455,142.20
127,700.00
582,842.20
58,284.22
641,126.42
641,126.00
478,676.59
124,650.00
603,326.59
60,332.66
663,659.24
663,659.00
55,365.00
55,365.00
14,180.00
69,545.00
6,954.50
76,499.50
76,499.00
5,099,933.33
90,000.00
106,890.00
196,890.00
19,689.00
216,579.00
216,579.00
20,667.50
20,667.50 11.111111
2,066.75
22,734.25 8.7719298
22,734.00
42,667.50
4,266.75
46,934.25
46,934.00
DAFTAR HARGA SATUAN BAHAN DAN UPAH TENAGA
B. BAHAN
1 Pasir urug m3 90,000.00
2 Tanah urug m3 60,000.00
3 Pasir pasang m3 180,000.00
4 Batu Split m3 225,000.00
5 Batu kali m3 180,000.00
6 Semen (PC) 40 kg zak 52,000.00
7 Semen Warna kg 52,000.00
8 Besi beton (polos) kg 7,000.00
9 Bendrat kg 13,000.00
10 Papan begisting lb 8,000.00
11 Bata merah buah 650.00
12 Keramik lantai 30x30 m2 52,000.00
13 Keramik dinding 20x25 m2 52,000.00
14 Keramik KM/WC 20x20 m2 40,000.00
15 Kapur m3 200,000.00
16 Genteng paris bj 1,700.00
17 Bubungan genteng pres plentong bj 2,600.00
18 Genteng beton buah 4,600.00
19 Bubungan genteng beton buah 7,000.00
20 Kayu kruing m3 6,250,000.00
21 Kayu bengkirai 5/7 m3 7,000,000.00
22 Kayu jati m3 13,250,000.00
23 Kayu kamper m3 5,750,000.00
24 Kayu meranti m3 4,000,000.00
25 Usuk 5/7 bengkirai m' 6,000.00
26 Usuk 5/7 kruing m' 8,600.00
27 Reng jati 2/3 m' 2,250.00
28 Reng 2/3 kruing m' 1,750.00
29 Plat eternit lembar 7,000.00
30 Plepet eternit jati m' 2,000.00
31 Paku 2"-5" kg 6,000.00
32 Paku eternit kg 8,500.00
33 Plamur tembok kg 4,500.00
34 Plamur kayu kg 9,000.00
35 Cat tembok Decolith kg 7,750.00
36 Cat kayu segitiga kg 26,000.00
37 Cat meni kg 9,000.00
38 Dempul kg 9,000.00
39 Minyak cat kg 4,000.00
40 Amplas lembar 3,000.00
41 Kaca bening (5mm) m2 50,000.00
42 Kaca bening (3mm) m2 30,000.00
43 Besi Strip Kg 7,000.00
44 Playwood Lbr 42,000.00
45 Minyak bekisting Lt 1,000.00
46 Dolken btg 5,000.00
47 Engsel pintu buah 8,000.00
48 Kunci slot tanam buah 80,000.00
49 Buis beton 1/2 D.20 buah 12,000.00
50 MULTIPLEK 0.9 CM LR 60,000.00
o I II
2-5 6-12
2 3 4 5 6 7 8 9 10 11
I PEKERJAAN PERSIAPAN
Pembersihan Lokasi m2 176.00
2. Bouplank m1 43.00
4. Brak bahan & gudang Ls 1.00
5. Papan nama kegiatan bh 1.00
II PEKERJAAN TANAH DAN PASIR
1. Galian tanah pondasi M3 58.50
2. Urugan tanah kembali M3 19.50
3. Lapis pasir bawah pondasi/urug pasir m3 6.65
5. Urugan Tanah M3 33.30
III PEKERJAAN PAS. & PLESTERAN
Pas. Pondasi batu kali 1 : 3 : 10 M3 27.93
Pas. Bata 1 : 3 :10 M2 159.78
3. Pas. Bata 1 : 3 :10 GunungGunung M2 44.00
V PEKERJAAN KAYU
1. Kusen pintu & jendela, BV M3 0.48
4. Rouster Bh 18.00
VI PEKERJAAN RANGKA ATAP
1. Nok, gording, murplat M3 0.67
2. Usuk kayu kruing 5/7, reng 2/3 M2 143.00
3. Pas. Genteng beton M2 143.00
4. Bubungan M' 10.00
5. Reuter 2/15 M2 1.50
IX PEKERJAAN BETON & BETON BTLG
2. Sloof 15/20 1 : 2 : 3 M3 1.28
3. Kolom 12/15 1 : 2 : 3 M3 2.00
4. Ring Balok 12/15 1 : 2 : 3 M3 0.26
5. Ring gunung-gunung 1 : 2 : 3 M3 0.18
6. Beton duuk BH 14.00
Jumlah/Rencana Prestasi per minggu
Rencana Prestasi komulatif
Realisasi Prestasi / Minggu
Realisasi Prestasi komulatif
Deviasi
II III
6-12 13-19
12 13 14 15 16 17 18 19 20
Analys 1M3 : Galian Tanah Biasa Volume Sat Bobot Trenc. jmlh/hari
0.7500 org Pekerja 200 M3 3.48 18.00 8.33
0.0250 org Mandor 200 M3 3.48 21.00 0.24
Analys 1 m2 Mengecat Tembok (1 Lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup )
0.1000 kg Plamur
0.1000 kg Cat dasar
0.2600 kg Cat penutup 2 x
0.0630 org Tukang Cat
0.0063 org Kepala Tukang Cat
0.0200 org Pekerja
0.0025 org Mandor
Analys 1 m2 Mengecat Kayu (1 Lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup )
0.1700 kg Cat dasar
0.2600 kg Cat Penutup 2 x
0.1500 kg Plamir
0.2000 kg Meni
0.0090 org Tukang Cat
0.0060 org Kepala Tukang Cat
0.0700 org Pekerja
0.0025 org Mandor