Professional Documents
Culture Documents
NO. Perimeter Denah Rumah 6 X 8 H V
NO. Perimeter Denah Rumah 6 X 8 H V
I. PEKERJAAN PERSIAPAN
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pembersihan Lokasi
No Description
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pembuatan Gudang Semen
No Description
A LABOUR
Pekerja
Tukang kayu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pembuatan Direksi kee
No Description
A LABOUR
Pekerja
Tukang kayu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pagar Kalen Setinggi 2m
No Description
A LABOUR
Pekerja
Tukang kayu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Semen Portland
Seng gelombang BJLS 28
Pasir beton
Batu koral beton
Kayu balok 5/7
Paku biasa 2"-5"
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pemasangan Patok
No Description
A LABOUR
Pekerja
Tukang kayu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
PEKERJAAN TANAH
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Urugan tanah bekas gali
No Description
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
D SUM OF LABOUR, EQUIPMENTS AND MATERIAL (A+B+C)
Notes :
1. Task rate is based on Ajencia Desemvolvimento Nacional Standard
2. Unit cost for skill labour, unskilled labour and semi skilled labour based on the government rate
3. Unit cost of equipment's are based on hiring rate per hour/per day
4. All cost belong to all of expenditures of related tax, and other cost to complete the work item
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Urugan pasir dibawah pon
No Description
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Pasir Urug
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pemadatan tanah per 20
No Description
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Stemper kodok
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pasangan Batu Kosong
No Description
A LABOUR
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan Pondasi Batu Gu
No Description
A LABOUR
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
PEKERJAAN BETON
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan balok bawah 15
No Description
A LABOUR
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan balok atas 15 x
No Description
A LABOUR
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan kolom 15 x 1
No Description
A LABOUR
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
D SUM OF LABOUR, EQUIPMENTS AND MATERIAL (A+B+C)
Notes :
1. Task rate is based on Ajencia Desemvolvimento Nacional Standard
2. Unit cost for skill labour, unskilled labour and semi skilled labour based on the government rate
3. Unit cost of equipment's are based on hiring rate per hour/per day
4. All cost belong to all of expenditures of related tax, and other cost to complete the work item
PEKERJAAN DINDING
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan pasangan batako 4
No Description
A LABOUR
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Batako
Semen Portland
Pasir pasang
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan plesteran
No Description
A LABOUR
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Semen Portland
Pasir pasang
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pembuatan kuda-kuda baja steell truss
No Description
A LABOUR
Pekerja
Tukang Las
Kepala Tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan gording 4/6
No Description
A LABOUR
Pekerja
Tukang Las
Kepala Tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Steel 4/6
Kawat las
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pasangan atap seng gelom
No Description
A LABOUR
Pekerja
Tukang kayu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Seng gelombang
Paku Seng
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pasangan atap seng bubun
No Description
A LABOUR
Pekerja
Tukang kayu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Seng bubungan
Paku Seng
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan kusen dan daun
No Description
A LABOUR
Pekerja
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan kusen dan daun pin
No Description
A LABOUR
Pekerja
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan kusen dan daun jende
No Description
A LABOUR
Pekerja
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan kusen dan daun vent
No Description
A LABOUR
Pekerja
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Kusen ventilasi
Daun ventilasi
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan kusen dan daun j
No Description
A LABOUR
Pekerja
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Kusen jendela
Daun jendela
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan kusen dan daun pintu ga
No Description
A LABOUR
Pekerja
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
PEKERJAAN PLAFOND
A LABOUR
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan Pemasangan Plafon
No Description
A LABOUR
Pekerja
Tukang kayu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Tripleks 6mm
Paku biasa ½" - 1"
Sub Total
D SUM OF LABOUR, EQUIPMENTS AND MATERIAL (A+B+C)
Notes :
1. Task rate is based on Ajencia Desemvolvimento Nacional Standard
2. Unit cost for skill labour, unskilled labour and semi skilled labour based on the government rate
3. Unit cost of equipment's are based on hiring rate per hour/per day
4. All cost belong to all of expenditures of related tax, and other cost to complete the work item
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: List Plafond
No Description
A LABOUR
Pekerja
Tukang kayu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: List plank
No Description
A LABOUR
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
PEKERJAAN LISTRIK
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Lampu pijar Philips torn
No Description
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Lampu TL
No Description
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Lampu TL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Sakelar tunggal
No Description
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sakelar tunggal
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Sakelar ganda
No Description
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sakelar ganda
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Stop kontak
No Description
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
D SUM OF LABOUR, EQUIPMENTS AND MATERIAL (A+B+C)
Notes :
1. Task rate is based on Ajencia Desemvolvimento Nacional Standard
2. Unit cost for skill labour, unskilled labour and semi skilled labour based on the government rate
3. Unit cost of equipment's are based on hiring rate per hour/per day
4. All cost belong to all of expenditures of related tax, and other cost to complete the work item
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Box panel MCB
No Description
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
MCB A8
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Kabel listrik
No Description
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pipa listrik
No Description
A LABOUR
Pekerja
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Pipa 3/4"
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pipa air bersih 1/2 inch dan sam
No Description
A LABOUR
Pekerja
Tukang batu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pipa air kotor 2 inch dan sam
No Description
A LABOUR
Pekerja
Tukang batu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pipa air kotor 4 inch dan sam
No Description
A LABOUR
Pekerja
Tukang batu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Closet
No Description
A LABOUR
Pekerja
Tukang batu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Sink
No Description
A LABOUR
Pekerja
Tukang batu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
sink
Sub Total
PEKERJAAN KERAMIK
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pengecoran lantai
No Description
A LABOUR
Pekerja
Tukang batu
Kepala Tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Semen Portland
Batu koral beton
Pasir beton
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan keramik 30 x
No Description
A LABOUR
Pekerja
Tukang batu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Keramik 30 x 30 cm
Semen portland
Pasir pasang
Semen warna
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan keramik 20 x
No Description
A LABOUR
Pekerja
Tukang batu
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Kermaik 20 x 20 cm
Semen portland
Pasir pasang
Colour cement
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: Pekerjaan pengecatan
No Description
A LABOUR
Pekerja
Tukang cat
Kepala tukang
Mandor
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A)
Sub Total
C MATERIAL
Cat meni
Dempul/plamir
Cat dasar
Cat penutup 2 x
Kuas
Sub Total
PERSIAPAN
ANALYSIS
1
Mandor $ 15.00
ersihan Lokasi Kepala Tukang $ 12.00
Unit Task Rate Unit m² Tukang $ 12.00
Productivity
Price (US$) Amount Pekerja $ 7.00
(US$)
Oh 0.1 10.00 $ 7.00 $ 0.70
Oh 0.05 20.00 $ 15.00 $ 0.75
$ 1.45
$ 0.07
AL (A+B+C) $ 1.52
ernment rate
work item
ANALYSIS
3
Gudang Sementara
Unit Task Rate Unit m²
Productivity
Price (US$) Amount
(US$)
Oh 1 1.00 $ 7.00 $ 7.00
Oh 2 0.50 $ 12.00 $ 24.00
Oh 0.2 5.00 $ 12.00 $ 2.40
Oh 0.05 20.00 $ 15.00 $ 0.75
$ 34.15
$ 1.71
$ 68.04
AL (A+B+C) $ 103.89
ernment rate
work item
ANALYSIS
4
atan Direksi keet
Unit Task Rate Unit m²
Productivity
Price (US$) Amount
(US$)
Oh 1.0167 0.98 $ 7.00 $ 7.12
Oh 1.525 0.66 $ 12.00 $ 18.30
Oh 0.1527 6.55 $ 12.00 $ 1.83
Oh 0.051 19.61 $ 15.00 $ 0.76
$ 28.01
$ 1.40
Unit Quantity Rate
Btg. 3.05 $ 1.00 $ 3.05
M³ 0.2807 $ 285.71 $ 80.20
Kg. 0.7117 $ 1.00 $ 0.71
Lbr. 1.709 $ 2.50 $ 4.27
$ 88.23
AL (A+B+C) $ 117.65
ernment rate
work item
ANALYSIS
5
alen Setinggi 2m
Unit Task Rate Unit m'
Productivity
Price (US$) Amount
(US$)
Oh 0.2495 4.01 $ 7.00 $ 1.75
Oh 0.2858 3.50 $ 12.00 $ 3.43
Oh 0.02 50.00 $ 12.00 $ 0.24
Oh 0.02 50.00 $ 15.00 $ 0.30
$ 5.72
%
$ 0.29
$ 15.43
AL (A+B+C) $ 21.44
ernment rate
work item
ANALYSIS
1
sangan Patok
Unit Task Rate Unit m'
Productivity
Price (US$) Amount
(US$)
Oh 0.1 10.00 $ 7.00 $ 0.70
Oh 0.1 10.00 $ 12.00 $ 1.20
Oh 0.01 100.00 $ 12.00 $ 0.12
Oh 0.005 200.00 $ 15.00 $ 0.08
$ 2.10
$ 0.10
$ 6.92
AL (A+B+C) $ 9.12
ernment rate
work item
N TANAH
ANALYSIS
Works Item No.
$ 5.17
$ 0.26
$ -
AL (A+B+C) $ 5.43
ernment rate
work item
ANALYSIS
2
anah bekas galian
Unit Task Rate Unit m³
Productivity
Price (US$) Amount
(US$)
Oh 0.2142 4.67 $ 7.00 $ 1.50
Oh 0.0143 69.93 $ 15.00 $ 0.21
$ 1.71
$ 0.09
$ -
AL (A+B+C) $ 1.80
ernment rate
work item
ANALYSIS
3
sir dibawah pondasi
Unit Task Rate Unit m³
Productivity
Price (US$) Amount
(US$)
Hr. 0.3023 3.31 $ 7.00 $ 2.12
Hr. 0.0127 78.74 $ 15.00 $ 0.19
$ 2.31
$ 0.12
AL (A+B+C) $ 24.42
ernment rate
work item
ANALYSIS
4
n tanah per 20 cm
Unit Task Rate Unit m³
Productivity
Price (US$) Amount
(US$)
Oh 0.5 2.00 $ 7.00 $ 3.50
Oh 0.05 20.00 $ 15.00 $ 0.75
$ 4.25
$ 0.21
AL (A+B+C) $ 4.60
ernment rate
work item
ANALYSIS
1
an Batu Kosong
Unit Task Rate Unit m³
Productivity
Price (US$) Amount
(US$)
Oh 0.78 1.28 $ 7.00 $ 5.46
Oh 0.39 2.56 $ 12.00 $ 4.68
Oh 0.0579 17.27 $ 12.00 $ 0.69
Oh 0.0579 17.27 $ 15.00 $ 0.87
$ 11.70
%
$ 0.59
$ 26.13
AL (A+B+C) $ 38.42
ernment rate
work item
ANALYSIS
2
ondasi Batu Gunung
Unit Task Rate Unit m³
Productivity
Price (US$) Amount
(US$)
Oh 1.8313 0.55 $ 7.00 $ 12.82
Oh 0.8404 1.19 $ 12.00 $ 10.08
Oh 0.0991 10.09 $ 12.00 $ 1.19
Oh 0.075 13.33 $ 15.00 $ 1.13
$ 25.22
$ 1.26
$ 49.93
AL (A+B+C) $ 76.41
ernment rate
work item
N BETON
ANALYSIS
1
balok bawah 15 x 20
Unit Task Rate Unit m³
Productivity
Price (US$) Amount
(US$)
Oh 4.9152 0.20 $ 7.00 $ 34.41
Oh 0.3093 3.23 $ 12.00 $ 3.71
Oh 1.56 0.64 $ 12.00 $ 18.72
Oh 1.4 0.71 $ 12.00 $ 16.80
Oh 0.327 3.06 $ 12.00 $ 3.92
Oh 0.2013 4.97 $ 15.00 $ 3.02
$ 80.58
$ 4.03
$ 344.32
AL (A+B+C) $ 428.93
ernment rate
work item
ANALYSIS
ANALYSIS
2
balok atas 15 x 20
Unit Task Rate Unit m³
Productivity
Price (US$) Amount
(US$)
Oh 5.4325 0.18 $ 7.00 $ 38.03
Oh 0.3415 2.93 $ 12.00 $ 4.10
Oh 1.65 0.61 $ 12.00 $ 19.80
Oh 1.4 0.71 $ 12.00 $ 16.80
Oh 0.333 3.00 $ 12.00 $ 4.00
Oh 0.3 3.33 $ 15.00 $ 4.50
$ 87.22
$ 4.36
$ 367.84
AL (A+B+C) $ 459.43
ernment rate
work item
ANALYSIS
3
an kolom 15 x 15
Unit Task Rate Unit m³
Productivity
Price (US$) Amount
(US$)
Oh 7.175 0.14 $ 7.00 $ 50.23
Oh 0.3093 3.23 $ 12.00 $ 3.71
Oh 2.792 0.36 $ 12.00 $ 33.50
Oh 2.1 0.48 $ 12.00 $ 25.20
Oh 0.4883 2.05 $ 12.00 $ 5.86
Oh 0.2747 3.64 $ 15.00 $ 4.12
$ 122.62
$ 6.13
$ 432.03
AL (A+B+C) $ 560.78
ernment rate
work item
N DINDING
ANALYSIS
1
angan batako 40x20x10
Unit Task Rate Unit m²
Productivity
Price (US$) Amount
(US$)
Oh 0.3518 2.84 $ 7.00 $ 2.46
Oh 0.1131 8.84 $ 12.00 $ 1.36
Oh 0.0193 51.81 $ 12.00 $ 0.23
Oh 0.0288 34.72 $ 15.00 $ 0.43
$ 4.48
$ 0.22
AL (A+B+C) $ 14.34
ernment rate
work item
ANALYSIS
2
jaan plesteran
Unit Task Rate Unit m²
Productivity
Price (US$) Amount
(US$)
Oh 0.35 2.86 $ 7.00 $ 2.45
Oh 0.15 6.67 $ 12.00 $ 1.80
Oh 0.0202 49.50 $ 12.00 $ 0.24
Oh 0.0273 36.63 $ 15.00 $ 0.41
$ 4.90
$ 0.25
Unit Quantity Rate
Kg. 6.24 $ 0.12 $ 0.75
M³ 0.0214 $ 18.33 $ 0.39
$ 1.14
AL (A+B+C) $ 6.29
ernment rate
work item
ANALYSIS
1
baja steell truss box 50x100x3mm
Unit Task Rate Unit kg
Productivity
Price (US$) Amount
(US$)
oh 0.041 24.39 $ 7.00 $ 0.29
oh 0.02 50.00 $ 12.00 $ 0.24
oh 0.01 100.00 $ 12.00 $ 0.12
oh 0.01 100.00 $ 15.00 $ 0.15
$ 0.80
%
$ 0.04
$ 0.87
AL (A+B+C) $ 1.71
ernment rate
work item
ANALYSIS
2
aan gording 4/6
Unit Task Rate Unit m'
Productivity
Price (US$) Amount
(US$)
Oh 0.0585 17.09 $ 7.00 $ 0.41
Oh 0.03 33.33 $ 12.00 $ 0.36
Oh 0.006 166.67 $ 12.00 $ 0.07
Oh 0.003 333.33 $ 15.00 $ 0.05
$ 0.89
$ 0.04
$ 2.92
AL (A+B+C) $ 3.85
ernment rate
work item
ANALYSIS
3
3
tap seng gelombang
Unit Task Rate Unit m²
Productivity
Price (US$) Amount
(US$)
Oh 0.1409 7.10 $ 7.00 $ 0.99
Oh 0.1256 7.96 $ 12.00 $ 1.51
Oh 0.051 19.61 $ 12.00 $ 0.61
Oh 0.0067 149.25 $ 15.00 $ 0.10
$ 3.21
$ 0.16
$ 1.77
AL (A+B+C) $ 5.14
ernment rate
work item
ANALYSIS
4
atap seng bubungan
Unit Task Rate Unit m²
Productivity
Price (US$) Amount
(US$)
Oh 0.1409 7.10 $ 7.00 $ 0.99
Oh 0.1256 7.96 $ 12.00 $ 1.51
Oh 0.051 19.61 $ 12.00 $ 0.61
Oh 0.0067 149.25 $ 15.00 $ 0.10
$ 3.21
$ 0.16
$ 1.42
AL (A+B+C) $ 4.79
ernment rate
work item
ANALYSIS
1
usen dan daun pintu
Unit Task Rate Unit ls
Productivity
Price (US$) Amount
(US$)
oh 1 1.00 $ 7.00 $ 7.00
$ 7.00
$ 0.35
AL (A+B+C) $ 177.35
ernment rate
work item
ANALYSIS
2
en dan daun pintu toilet
Unit Task Rate Unit ls
Productivity
Price (US$) Amount
(US$)
oh 1 1.00 $ 7.00 $ 7.00
$ 7.00
$ 0.35
AL (A+B+C) $ 152.35
ernment rate
work item
ANALYSIS
3
dan daun jendela ventilasi
Unit Task Rate Unit ls
Productivity
Price (US$) Amount
(US$)
oh 1 1.00 $ 7.00 $ 7.00
$ 7.00
$ 0.35
Unit Quantity Rate
ls 1 $ 55.00 $ 55.00
ls 1 $ 55.00 $ 55.00
$ 110.00
AL (A+B+C) $ 117.35
ernment rate
work item
ANALYSIS
4
dan daun ventilasi toilet
Unit Task Rate Unit ls
Productivity
Price (US$) Amount
(US$)
oh 1 1.00 $ 7.00 $ 7.00
$ 7.00
%
$ 0.35
$ 35.00
AL (A+B+C) $ 42.35
ernment rate
work item
ANALYSIS
5
usen dan daun jendela
Unit Task Rate Unit ls
Productivity
Price (US$) Amount
(US$)
oh 1 1.00 $ 7.00 $ 7.00
$ 7.00
$ 0.35
$ 135.00
AL (A+B+C) $ 142.35
ernment rate
work item
ANALYSIS
6
n daun pintu gandeng jendela
Unit Task Rate Unit ls
Productivity
Price (US$) Amount
(US$)
oh 1 1.00 $ 7.00 $ 7.00
$ 7.00
$ 0.35
$ 280.00
AL (A+B+C) $ 287.35
ernment rate
work item
PLAFOND
ANALYSIS
Works Item No.
$ 6.57
$ 0.33
$ 5.17
AL (A+B+C) $ 12.07
ernment rate
work item
ANALYSIS
2
asangan Plafon 120 x 60
Unit Task Rate Unit m²
Productivity
Price (US$) Amount
(US$)
Oh 0.1 10.00 $ 7.00 $ 0.70
Oh 0.1 10.00 $ 12.00 $ 1.20
Oh 0.01 100.00 $ 12.00 $ 0.12
Oh 0.005 200.00 $ 15.00 $ 0.08
$ 2.10
$ 0.10
$ 2.61
AL (A+B+C) $ 4.81
ernment rate
work item
ANALYSIS
3
st Plafond
Unit Task Rate Unit m
Productivity
Price (US$) Amount
(US$)
Oh 0.05 20.00 $ 7.00 $ 0.35
Oh 0.05 20.00 $ 12.00 $ 0.60
Oh 0.005 200.00 $ 12.00 $ 0.06
Oh 0.003 333.33 $ 15.00 $ 0.05
$ 1.06
$ 0.05
AL (A+B+C) $ 7.97
ernment rate
work item
ANALYSIS
4
List plank
Unit Task Rate Unit m'
Productivity
Price (US$) Amount
(US$)
Oh 0.1194 8.38 $ 7.00 $ 0.84
Oh 0.239 4.18 $ 12.00 $ 2.87
Oh 0.0239 41.84 $ 12.00 $ 0.29
Oh 0.005 200.00 $ 15.00 $ 0.08
$ 4.07
$ 0.20
AL (A+B+C) $ 7.02
ernment rate
work item
N LISTRIK
ANALYSIS
1
jar Philips tornado
Unit Task Rate Unit UNIT-
Productivity
Price (US$) Amount
(US$)
Oh 2.237 0.45 $ 7.00 $ 15.66
Oh 0.5 2.00 $ 15.00 $ 7.50
$ 23.16
%
$ 1.16
$ 5.75
AL (A+B+C) $ 30.07
ernment rate
work item
ANALYSIS
2
ampu TL
Unit Task Rate Unit UNIT-
Productivity
Price (US$) Amount
(US$)
Oh 2.237 0.45 $ 7.00 $ 15.66
Oh 0.5 2.00 $ 15.00 $ 7.50
$ 23.16
$ 1.16
$ 15.00
AL (A+B+C) $ 39.32
ernment rate
work item
ANALYSIS
3
elar tunggal
Unit Task Rate Unit UNIT-
Productivity
Price (US$) Amount
(US$)
Oh 2.237 0.45 $ 7.00 $ 15.66
Oh 0.5 2.00 $ 15.00 $ 7.50
$ 23.16
$ 1.16
$ 1.50
AL (A+B+C) $ 25.82
ernment rate
work item
ANALYSIS
$ 23.16
$ 1.16
$ 2.00
AL (A+B+C) $ 26.32
ernment rate
work item
ANALYSIS
5
op kontak
Unit Task Rate Unit UNIT-
Productivity
Price (US$) Amount
(US$)
Oh 2.237 0.45 $ 7.00 $ 15.66
Oh 0.5 2.00 $ 15.00 $ 7.50
$ 23.16
$ 1.16
$ 2.00
AL (A+B+C) $ 26.32
ernment rate
work item
ANALYSIS
6
panel MCB
Unit Task Rate Unit UNIT-
Productivity
Price (US$) Amount
(US$)
Oh 2.237 0.45 $ 7.00 $ 15.66
Oh 0.5 2.00 $ 15.00 $ 7.50
$ 23.16
$ 1.16
AL (A+B+C) $ 32.12
ernment rate
work item
ANALYSIS
7
abel listrik
Unit Task Rate Unit m
Productivity
Price (US$) Amount
(US$)
Oh 2.237 0.45 $ 7.00 $ 15.66
Oh 0.5 2.00 $ 15.00 $ 7.50
$ 23.16
$ 1.16
AL (A+B+C) $ 25.72
ernment rate
work item
ANALYSIS
8
ipa listrik
Unit Task Rate Unit m
Productivity
Price (US$) Amount
(US$)
Oh 2.237 0.45 $ 7.00 $ 15.66
Oh 0.5 2.00 $ 15.00 $ 7.50
$ 23.16
$ 1.16
Unit Quantity Rate
m 1 $ 3.67 $ 3.67
$ 3.67
AL (A+B+C) $ 27.98
ernment rate
work item
ANALYSIS
1
1/2 inch dan sambungan
Unit Task Rate Unit m
Productivity
Price (US$) Amount
(US$)
Oh 0.036 27.78 $ 7.00 $ 0.25
Oh 0.0706 14.16 $ 12.00 $ 0.85
Oh 0.0075 133.33 $ 12.00 $ 0.09
Oh 0.0043 232.56 $ 15.00 $ 0.06
$ 1.25
$ 0.06
$ 1.03
AL (A+B+C) $ 2.35
ernment rate
work item
ANALYSIS
2
2 inch dan sambungan
Unit Task Rate Unit m
Productivity
Price (US$) Amount
(US$)
Oh 0.045 22.22 $ 7.00 $ 0.32
Oh 0.075 13.33 $ 12.00 $ 0.90
Oh 0.009 111.11 $ 12.00 $ 0.11
Oh 0.0025 400.00 $ 15.00 $ 0.04
$ 1.36
$ 0.07
$ 1.03
AL (A+B+C) $ 2.46
ernment rate
work item
ANALYSIS
3
3
4 inch dan sambungan
Unit Task Rate Unit m
Productivity
Price (US$) Amount
(US$)
Oh 0.081 12.35 $ 7.00 $ 0.57
Oh 0.1879 5.32 $ 12.00 $ 2.25
Oh 0.0189 52.91 $ 12.00 $ 0.23
Oh 0.007 142.86 $ 15.00 $ 0.11
$ 3.15
$ 0.16
$ 10.85
AL (A+B+C) $ 14.16
ernment rate
work item
ANALYSIS
4
Closet
Unit Task Rate Unit UNIT-
Productivity
Price (US$) Amount
(US$)
Oh 1.4501 0.69 $ 7.00 $ 10.15
Oh 1.2366 0.81 $ 12.00 $ 14.84
Oh 0.1236 8.09 $ 12.00 $ 1.48
Oh 0.16 6.25 $ 15.00 $ 2.40
$ 28.87
$ 1.44
$ 125.00
AL (A+B+C) $ 155.32
ernment rate
work item
ANALYSIS
5
Sink
Unit Task Rate Unit UNIT-
Productivity
Price (US$) Amount
(US$)
Oh 1.4501 0.69 $ 7.00 $ 10.15
Oh 1.2366 0.81 $ 12.00 $ 14.84
Oh 0.1236 8.09 $ 12.00 $ 1.48
Oh 0.16 6.25 $ 15.00 $ 2.40
$ 28.87
$ 1.44
AL (A+B+C) $ 80.32
ernment rate
work item
KERAMIK
ANALYSIS
1
ecoran lantai
Unit Task Rate Unit m³
Productivity
Price (US$) Amount
(US$)
Oh 1.65 0.61 $ 7.00 $ 11.55
Oh 0.2675 3.74 $ 12.00 $ 3.21
Oh 0.0267 37.45 $ 12.00 $ 0.32
Oh 0.02 50.00 $ 15.00 $ 0.30
$ 15.38
$ 0.77
$ 66.11
AL (A+B+C) $ 82.26
ernment rate
work item
ANALYSIS
2
n keramik 30 x 30
Unit Task Rate Unit m²
Productivity
Price (US$) Amount
(US$)
Oh 0.7 1.43 $ 7.00 $ 4.90
Oh 0.35 2.86 $ 12.00 $ 4.20
Oh 0.035 28.57 $ 12.00 $ 0.42
Oh 0.035 28.57 $ 15.00 $ 0.53
$ 10.04
%
$ 0.50
$ 11.75
AL (A+B+C) $ 22.30
ernment rate
work item
ANALYSIS
3
n keramik 20 x 20
Unit Task Rate Unit m²
Productivity
Price (US$) Amount
(US$)
Oh 0.3228 3.10 $ 7.00 $ 2.26
Oh 0.1966 5.09 $ 12.00 $ 2.36
Oh 0.0197 50.76 $ 12.00 $ 0.24
Oh 0.0197 50.76 $ 15.00 $ 0.30
$ 5.15
$ 0.26
$ 17.30
AL (A+B+C) $ 22.71
ernment rate
work item
ANALYSIS
1
aan pengecatan
Unit Task Rate Unit m²
Productivity
Price (US$) Amount
(US$)
Oh 0.0847 11.81 $ 7.00 $ 0.59
Oh 0.089 11.24 $ 12.00 $ 1.07
Oh 0.0139 71.94 $ 12.00 $ 0.17
Oh 0.0051 196.08 $ 15.00 $ 0.08
$ 1.90
$ 0.10
$ 1.74
AL (A+B+C) $ 3.74
ernment rate
work item
ITEM Qtty UNIT UNIT PRICE AMOUNT ($)
1. Galian Tanah 22.34 m3 $ 6.25 $ 139.69
2. Pasangan Batu Kali 0.80 m3 $ 76.41 $ 61.13
3. Urugan Tanah 3 m3 $ 1.80 $ 5.64
4. Cor Plat Atas 1 m3 $ 329.80 $ 370.04
5. Pipa 3" 1 m' $ 10.09 $ 10.85
∑= $ 587.34
UNIT PRICE FOR SEPTIC TANK
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: 1. Galian Tanah
No Description Unit Task Rate
A LABOUR
Pekerja Oh 0.75
Mandor Oh 0.047
Sub Total
B TOOLS/EQUIPMENT
1 Hand Tool (5% of item A) %
(rompi,helm,enxada, kanuru)
Sub Total
C MATERIAL
Unit Quantity
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: 2. Pasangan Batu Kali
No Description Unit Task Rate
A LABOUR
Pekerja Oh 1.8313
Tukang Batu Oh 0.8404
Kepala Tukang Oh 0.0991
Mandor Oh 0.075
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A) %
Sub Total
C MATERIAL
Unit Quantity
Batu belah 15/20 cm M³ 1.2
Semen Portland Kg. 163
Pasir pasangan M³ 0.5348
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: 3. Urugan Tanah
No Description Unit Task Rate
A LABOUR
Pekerja Oh 0.2142
Mandor Oh 0.0143
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A) %
Sub Total
C MATERIAL
Unit Quantity
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: 4. Cor Plat Atas
No Description Unit Task Rate
A LABOUR
Pekerja Oh 6.769
Tukang batu Oh 0.3093
Tukang kayu Oh 1.3
Tukang besi Oh 1.05
Kepala tukang Oh 0.265
Mandor Oh 0.265
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A) %
Sub Total
C MATERIAL
Unit Quantity
Kayu papan 3/20 M³ 0.135
Paku biasa 5' - 12' Kg. 1.3497
Minyak bekisting Ltr 0.675
Besi beton polos Kg. 157.5
Kawat beton Kg. 2.25
Semen portland Kg. 323
Pasir beton M³ 0.52
Batu koral beton M³ 0.78
Kayu balok 5/7 M³ 0.0505
Plywood tebal 9 mm Lbr. 2.181
Dolken kayu 8"/4 m Btg. 16
Sub Total
Project Name:
Municipality:
Post Administrative:
Location :
Work Item: 5. Pipa 3"
No Description Unit Task Rate
A LABOUR
Pekerja Oh 0.108
Tukang batu Oh 0.18
Kepala tukang Oh 0.018
Mandor Oh 0.0054
Sub Total
B TOOLS/EQUIPMENT
(rompi,helm,enxada, kanuru) Hand Tool (5% of item A) %
Sub Total
C MATERIAL
Unit Quantity
Pipa galvanis M' 1.2
Asesories (% dari harga pipa) % 35
Sub Total
1
h
Unit m3
Productivity
Price (US$) Amount
(US$)
1.33333333 $ 7.00 $ 5.25
21.2765957 $ 15.00 $ 0.71
$ 5.96
$ 0.30
Rate
$ -
(A+B+C) $ 6.25
2
Kali
Unit m3
Productivity
Price (US$) Amount
(US$)
0.55 $ 7.00 $ 12.82
1.19 $ 12.00 $ 10.08
10.09 $ 12.00 $ 1.19
13.33 $ 15.00 $ 1.13
$ 25.22
$ 1.26
Rate
$ 17.14 $ 20.57
$ 0.12 $ 19.56
$ 18.33 $ 9.80
$ 49.93
(A+B+C) $ 76.41
3
h
Unit m3
Productivity
Price (US$) Amount
(US$)
4.67 $ 7.00 $ 1.50
69.93 $ 15.00 $ 0.21
$ 1.71
$ 0.09
Rate
$ -
(A+B+C) $ 1.80
4
s
Unit m3
Productivity
Price (US$) Amount
(US$)
0.15 $ 7.00 $ 47.38
3.23 $ 12.00 $ 3.71
0.77 $ 12.00 $ 15.60
0.95 $ 12.00 $ 12.60
3.77 $ 12.00 $ 3.18
3.77 $ 15.00 $ 3.98
$ 86.45
$ 4.32
Rate
$ 263.89 $ 35.63
$ 2.50 $ 3.37
$ 1.00 $ 0.68
$ 0.50 $ 78.75
$ 1.00 $ 2.25
$ 0.12 $ 38.76
$ 18.33 $ 9.53
$ 22.85 $ 17.82
$ 285.71 $ 14.43
$ 10.00 $ 21.81
$ 1.00 $ 16.00
$ 239.03
(A+B+C) $ 329.80
Unit m
Productivity
Price (US$) Amount
(US$)
9.26 $ 7.00 $ 0.76
5.56 $ 12.00 $ 2.16
55.56 $ 12.00 $ 0.22
185.19 $ 15.00 $ 0.08
$ 3.21
$ 0.16
Rate
$ 4.33 $ 5.20
$ 1.52
$ 6.72
(A+B+C) $ 10.09
ITEM QUANTITY UNIT UNIT PRICE AMOUNT ($)
Galian Tanah m3
Pasangan Batu Kali m3
Urugan Tanah m3
Cor Plat Atas m3
Pipa 3" m
∑= $ -
REAL KOEFICIENT AND
1 2 3 4
XI PEKERJAAN INSTALASI LISTRIK
XI.1 LAMPU PIJAR 20 S/D 100 WATT
Lampu pijar 25 s/d 100 watt bh 1.000
Pekerja Oh 2.237
Mandor Oh 0.5
Jumlah
XI.2 LAMPU SL PHILIP 20 WATT
Lampu Sl philip 25 watt bh 1.000
Pekerja Oh 2.237
Mandor Oh 0.5
Jumlah
XI.3 LAMPU DOWNLIGHT
Downlight + SL 25 watt philip bh 1.000
Pekerja Oh 2.237
Mandor Oh 0.5
Jumlah
XI.4 LAMPU TAMAN
Lampu taman + tiang + lampu 1 buah bh 1.000
Pekerja Oh 2.237
Mandor Oh 0.5
Jumlah
XI.5 STOP KONTAK
Stop kontak broko standard (1 phase) bh 1.000
Pekerja Oh 2.237
Mandor Oh 0.5
Jumlah
XI.6 SAKLAR
Saklar broko tunggal standard bh 1.000
Pekerja Oh 2.237
Mandor Oh 0.5
Jumlah
XI.7 KABEL NYM SUPREME 2 X 10
Saklar broko tunggal standard m' 1.000
Pekerja Oh 2.237
Mandor Oh 0.5
Jumlah
4.075
3.4
INSTALASI LISTRIK
Rp6,000.00 Rp6,000.00 - -
Rp38,000.00 Rp85,000.00
Rp60,000.00 Rp30,000.00
Rp6,000.00 Rp115,000.00 121,000.00
Rp32,000.00 Rp32,000.00 - -
Rp38,000.00 Rp85,000.00
Rp60,000.00 Rp30,000.00
Rp32,000.00 Rp115,000.00 147,000.00
Rp33,500.00 Rp33,500.00 - -
Rp38,000.00 Rp85,000.00
Rp60,000.00 Rp30,000.00
Rp33,500.00 Rp115,000.00 148,500.00
Rp146,500.00 Rp146,500.00 - -
Rp38,000.00 Rp85,000.00
Rp60,000.00 Rp30,000.00
Rp146,500.00 Rp115,000.00 261,500.00
Rp13,500.00 Rp13,500.00 - -
Rp38,000.00 Rp85,000.00
Rp60,000.00 Rp30,000.00
Rp13,500.00 Rp115,000.00 128,500.00
Rp10,000.00 Rp10,000.00 - -
Rp38,000.00 Rp85,000.00
Rp60,000.00 Rp30,000.00
Rp10,000.00 Rp115,000.00 125,000.00
Rp20,800.00 Rp20,800.00 - -
Rp38,000.00 Rp85,000.00
Rp60,000.00 Rp30,000.00
Rp20,800.00 Rp115,000.00 135,800.00
COEFICIENT A.D.N
PEKERJAAN PERSIAPAN
1 M² Membersihkan lapangan dan perataan. (Pembersihan Lapangan)
Tenaga Kerja Pekerja Oh 0.1
Tenaga Kerja Mandor Oh 0.05
PEKERJAAN TANAH
Galian Tanah Untuk Pondasi (Galian tanah biasa sedalam 1 m')
Tenaga Kerja Pekerja Oh 0.67
Tenaga Kerja Mandor Oh 0.032
PEKERJAAN BETON
1 M³ membuat sloof beton bertulang K 175 , F'c =14.5 Mpa
(200 Kg besi + bekisting). (Balok bawah)
Pekerjaan Sloof 15 x 20
Bahan Kayu papan 3/20 M³ 0.27
Bahan Paku biasa 5' - 12' Kg. 2
Bahan Minyak bekisting Ltr 0.1
Bahan Besi beton polos Kg. 200
Bahan Kawat beton Kg. 3
Bahan Semen portland Kg. 323
Bahan Pasir beton M³ 0.52
Bahan Batu koral beton M³ 0.78
Bahan Kayu balok 5/7 M³ 0.15
Bahan Plywood tebal 9 mm Lbr. 4
Bahan Dolken kayu 8"/4 m Btg. 16
Tenaga Kerja Pekerja Oh 4.9152
Tenaga Kerja Tukang batu Oh 0.3093
Tenaga Kerja Tukang kayu Oh 1.56
Tenaga Kerja Tukang besi Oh 1.4
Tenaga Kerja Kepala tukang Oh 0.327
Tenaga Kerja Mandor Oh 0.2013
1 M³ membuat balok beton bertulang K 175 , F'c =14.5 Mpa (200 Kg besi + bekisting). (Balok Atas)
Pekerjaan Beam 15X20
Bahan Kayu papan 3/20 M³ 0.328
Bahan Paku biasa 5' - 12' Kg. 3.28
Bahan Minyak bekisting Ltr 1.64
Bahan Besi beton polos Kg. 175
Bahan Kawat beton Kg. 2.625
Bahan Semen portland Kg. 464.35
Bahan Pasir beton M³ 0.4867
Bahan Batu koral beton M³ 0.78
Bahan Kayu balok 5/7 M³ 0.15
Bahan Plywood tebal 9 mm Lbr. 4
Bahan Dolken kayu 8"/4 m Btg. 16
Tenaga Kerja Pekerja Oh 5.4325
Tenaga Kerja Tukang batu Oh 0.3415
Tenaga Kerja Tukang kayu Oh 1.65
Tenaga Kerja Tukang besi Oh 1.4
Tenaga Kerja Kepala tukang Oh 0.333
Tenaga Kerja Mandor Oh 0.3
PEKERJAAN DINDING
1 M² Pasangan Batako 40x20x10 cm, camp speci 1PC : 4Ps
Pekerjaan Pemasangan Batako 40cm x 20Cm x 10Cm
Bahan Batako Bh. 12.5
Bahan Semen Portland Kg. 12
Bahan Pasir pasang M³ 0.038
Tenaga Kerja Pekerja Oh 0.3518
Tenaga Kerja Tukang Batu Oh 0.1131
Tenaga Kerja Kepala Tukang Oh 0.0193
Tenaga Kerja Mandor Oh 0.0288
PEKERJAAN PLAFON
Memasang 1 M² rangka langit-langit, (50x70) cm kayu kelas II/III
Pekerjaan membuat rangka plafon
Bahan Kayu balok (5x7) cm M³ 0.0163
Bahan Paku 7-10 cm Kg. 0.2543
Tenaga Kerja Pekerja Oh 0.2033
Tenaga Kerja Tukang Kayu Oh 0.305
Tenaga Kerja Kepala Tukang Oh 0.0305
Tenaga Kerja Mandor Oh 0.075
PEKERJAAN LISTRIK
Lampu pijar Philips tornado
Bahan Lampu Philip 25 watt bh 1.000
Tenaga Kerja Pekerja Oh 2.237
Tenaga Kerja Mandor Oh 0.5
Lampu TL
Bahan Lampu TL bh 1.000
Tenaga Kerja Pekerja Oh 2.237
Tenaga Kerja Mandor Oh 0.5
Sakelar Tunggal
Bahan Sakelar tunggal bh 1.000
Tenaga Kerja Pekerja Oh 2.237
Tenaga Kerja Mandor Oh 0.5
Sakelar Ganda
Bahan Sakelar ganda bh 1.000
Tenaga Kerja Pekerja Oh 2.237
Tenaga Kerja Mandor Oh 0.5
Stop kontak dan steker under
Bahan Stop kontak broko standard (1 phase) bh 1.000
Tenaga Kerja Pekerja Oh 2.237
Tenaga Kerja Mandor Oh 0.5
Kabel Listrik
Bahan Kabel NIM 2.5 MM 3 Urat m 1
Tenaga Kerja Pekerja Oh 2.237
Tenaga Kerja Mandor Oh 0.5
Pipa Listrik
Bahan Pipa 3/4" m 1
Tenaga Kerja Pekerja Oh 2.237
Tenaga Kerja Mandor Oh 0.5
Pekerjaan Pondasi Batu Kali (1m3 Pemasangan Pondasi batu belah 1Pc : 4 Ps)
Bahan Batu belah 15/20 cm M³ 1.2
Bahan Semen Portland Kg. 163
Bahan Pasir pasangan M³ 0.5348
Tenaga Kerja Pekerja Oh 1.8313
Tenaga Kerja Tukang Batu Oh 0.8404
Tenaga Kerja Kepala Tukang Oh 0.0991
Tenaga Kerja Mandor Oh 0.075
Husi Loja :
KERAMIK
1 Keramik 20 x 20 Dos
2 Keramik 30 x 30 Dos
3 Keramik 40 x 40 Dos
4 Keramik 60 x 60 Dos
5 Keramik 10 x 25 Dos
6 Keramik 20 x 25 Dos
7 Keramik 20 x 40 Dos
8 Keramik 30 x 60 Dos
9 Keramik 10 x 10 Dos
10 Keramik 10 x 20 Dos
11 Keramik 10 x 29 Dos
Folin Observasaun
NTO HO ZENDELA
Folin Observasaun
$ 45.00
$ 40.00
$ 60.00
$ 55.00
$ 15.00
$ 80.00
$ 110.00
$ 85.00
$ 115.00
$ 165.00
$ 110.00
$ 100.00
$ 55.00
$ 20.00
$ 10.00
$ 5.00
BATAKO BETAUN
TIMOR BLOK
Folin Observasaun
$ 0.55
$ 0.50
$ 0.90
$ 0.90
$ 0.90
$ 0.90
$ 0.90
$ 0.90
$ 0.90
$ 0.90
$ 0.90
$ 0.90
$ 0.90
agar
$ 1.95
$ 2.35
$ 2.45
$ 2.65
$ 3.10
$ 2.65
$ 2.65
$ 2.75
$ 2.75
$ 2.95
$ 2.75
$ 2.85
$ 2.45
Folin
$ 55.00
$ 70.00 meter (50) $ 1.40
$ 2.50
$ 7.80
$ 7.80
$ 7.80
$ 7.80
$ 7.80
$ 7.80
$ 7.80
$ 7.80
$ 7.80
$ 2.50
$ 0.50
$ 0.75
$ 1.00
$ 1.50
$ 2.00
$ 1.00
$ 2.00
$ 3.00
$ 4.00
$ 2.50
$ 1.00
$ 1.50
$ 4.50
$ 5.00
$ 5.25
$ 5.50
$ 5.75
$ 3.75
$ 4.25
$ 4.50
$ 5.00
$ 15.00
$ 1.75
$ 2.25
ALWAYS
$ 4.00
$ 2.50
$ 2.50
$ 1.00
$ 1.00
$ 0.50
$ 1.00
$ 19.00
$ 10.50
$ 3.00
$ 7.00
$ 3.00
$ 4.00
$ 2.00
$ 1.50
$ 6.50
$ 1.00
$ 3.00
$ 1.50
$ 2.00
$ 2.50
$ 10.00 kg (5) $ 2.00
$ 20.00 kg (10) $ 2.00
$ 6.00
$ 0.50
$ 1.50
$ 40.00
$ 48.00
$ 3.50
$ 2.00
$ 2.00
$ 25.00
$ 16.00
$ 20.00
$ 15.00
$ 45.00
$ 45.00
$ 15.00
MIK
$ 7.00 per lembar $ 0.58
$ 7.50 per lembar $ 0.68
$ 8.50 per lembar $ 1.42
$ 25.00
$ 6.55
$ 6.50
$ 8.50
$ 29.00
$ 7.00
$ 7.00
$ 7.00
$ 0.60 cent
$ 0.12 cent
$ 0.50 cent
$ 0.35 cent
$ 14.17
$ 18.33
$ 22.85
$ 17.14
DETERMINA LORON SERVISU
65.00
65.00
Pekerjaan gording 4/6
3.00
94.00
94.00
Pekerjaan membuat Rangka Plafon
7.00
146.00
146.00
Closet
1.00
Precedence Diagram Method (PDM)
PDM network diagrams are frequently used in project management today and are a more efficient alternative to ADMs. In the
precedence diagramming method for creating network diagrams, each box, or node, represents an activity—with the arrows
representing relationships between the different activities. The arrows can therefore represent all four possible relationships:
• “Finish to Start” (FS): When an activity cannot start before another activity finishes
• “Start to Start” (SS): When two activities are able to start simultaneously
• “Finish to Finish” (FF): When two tasks need to finish together
• “Start to Finish” (SF): This is an uncommon dependency and only used when one activity cannot finish until another activity starts
EF = ES + DURASAUN
LF = LS + DURASAUN
46.00 50.00
54.00 58.00
Pekerjaan Kolom 15 x 15
4.00
46.00 58.00
46.00 58.00
Kusen dan daun pintu, jendela dan ventilasi
12.00
68.00 68.00 70.00 70.00 71.00
68.00 68.00 70.00 70.00 71.00
Pekerjaan gording 4/6 Pasangan atap seng gelombang Pasangan atap seng bubungan
3.00 2.00 1.00
28.00 30.00
28.00 30.00
Pemasangan Pondasi batu kosong
2.00
28.00 29.00
29.00 30.00
Pipa air kotor 4 inch dan sambungan
1.00
28.00 29.00
29.00 30.00
Pipa air bersih 1/2 inch dan sambungan
1.00
71.00 72.00
90.00 91.00
Pipa Listrik
1.00
14.00 16.00
19.00 21.00
Pengadaan Listrik
2.00
34.00 38.00
34.00 38.00
Pekerjaan Balok bawah 15 x 20
4.00
130.00 132.00 132.00 146.00
130.00 132.00 132.00 146.00
Peklerjaan keramik 20 x 20 Pekerjaan Pengecatan Tembok dan Plafon
2.00 14.00
BoQ (BILL of QUANTITIES)
I I. PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi m² 99 $ 1.52 $ 150.73
2 Papan Nama Proyek ls 1 $ 50.00 $ 50.00
3 Pembuatan Gudang Sementara m² 16 $ 103.89 $ 1,662.30
4 Pembuatan Direksi keet m² 12 $ 117.65 $ 1,411.79
5 Pagar Kalen Setinggi 2m m' 80 $ 21.44 $ 1,714.87
6 Pengadaan Listrik ls 1 $ 300.00 $ 300.00
7 Pengadaan Air Kerja ls 1 $ 1,000.00 $ 1,000.00
Sub-total $ 6,289.69
II PEKERJAAN PENGUKURAN DAN PMS PATOK
1 Pemasangan Patok m' 36 $ 9.12 $ 328.47
Sub-total $ 328.47
III PEKERJAAN TANAH
1 Galian tanah untuk pondasi m³ 13.2 $ 5.43 $ 71.66
2 Urugan tanah bekas galian m³ 2.40 $ 1.80 $ 4.32
3 Urugan pasir dibawah pondasi m³ 1.2 $ 24.42 $ 29.30
4 Pemadatan tanah per 20 cm m³ 18.65 $ 4.60 $ 85.82
Sub-total $ 191.09
IV PEKERJAAN PONDASI BATU GUNUNG
1 Pasangan Batu Kosong m³ 3.6 $ 38.42 $ 138.30
2 Pekerjaan Pondasi Batu Gunung m³ 8.4 $ 76.41 $ 641.84
Sub-total $ 780.14
V PEKERJAAN BETON
1 Pekerjaan balok bawah 15 x 20 m³ 1.44 $ 428.93 $ 617.66
2 Pekerjaan balok atas 15 x 20 m³ 1.44 $ 459.43 $ 661.57
3 Pekerjaan kolom 15 x 15 m³ 0.945 $ 560.78 $ 529.94
Sub-total $ 1,809.17
VI PEKERJAAN DINDING
1 Pekerjaan pasangan batako 40x20x10 m² 113.44 $ 14.34 $ 1,627.20
2 Pekerjaan plesteran m² 226.88 $ 6.29 $ 1,426.63
Sub-total $ 3,053.83
VII PEKERJAAN RANGKA ATAP KUDA-KUDA BAJA
1 Pembuatan kuda-kuda baja steell truss box
50x100x3mm kg 296.73 $ 1.71 $ 506.84
2 Pekerjaan gording 4/6 m' 125.3 $ 3.85 $ 481.90
3 Pasangan atap seng gelombang m² 73.85 $ 5.14 $ 379.32
4 Pasangan atap seng bubungan m² 4.57 $ 4.79 $ 21.87
Sub-total $ 1,389.93
VIII PEKERJAAN KUSEN DAN DAUN PINTU JENDELA
1 Pekerjaan kusen dan daun pintu ls 2 $ 177.35 $ 354.70
2 Pekerjaan kusen dan daun pintu toilet ls 1 $ 152.35 $ 152.35
3 Pekerjaan kusen dan daun jendela ventilasi ls 4 $ 117.35 $ 469.40
4 Pekerjaan kusen dan daun ventilasi toilet ls 1 $ 42.35 $ 42.35
5 Pekerjaan kusen dan daun jendela ls 2 $ 142.35 $ 284.70
6 Pekerjaan kusen dan daun pintu gandeng jendela ls 1 $ 287.35 $ 287.35
Sub-total $ 1,590.85
IX PEKERJAAN PLAFOND
1 Pekerjaan membuat Rangka Plafon m² 52.62 $ 12.07 $ 635.05
2 Pekerjaan Pemasangan Plafon 120 x 60 m² 52.62 $ 4.81 $ 252.89
3 List Plafond m 105.24 $ 7.97 $ 838.31
4 List plank m' 33.9 $ 7.02 $ 238.03
Sub-total $ 1,964.28
X PEKERJAAN LISTRIK
1 Lampu pijar Philips tornado unit 5 $ 30.07 $ 150.33
2 Lampu TL unit 1 $ 39.32 $ 39.32
3 Sakelar tunggal unit 2 $ 25.82 $ 51.63
4 Sakelar ganda unit 2 $ 26.32 $ 52.63
5 Stop kontak unit 4 $ 26.32 $ 105.26
6 Box panel MCB unit 1 $ 32.12 $ 32.12
7 Kabel listrik m 30 $ 25.72 $ 771.47
8 Pipa listrik m 4 $ 27.98 $ 111.93
Sub-total $ 1,314.69
XI PEKERJAAN INSTALASI AIR BERSIH, AIR KOTOR & SEPTITANK
1 Pipa air bersih 1/2 inch dan sambungan m 22 $ 2.35 $ 51.69
2 Pipa air kotor 2 inch dan sambungan m 8 $ 2.46 $ 19.69
3 Pipa air kotor 4 inch dan sambungan m 3 $ 14.16 $ 42.48
4 Closet unit 1 $ 155.32 $ 155.32
5 Sink unit 1 $ 80.32 $ 80.32
6 Pekerjaan Septitank ls 1 $ 587.34 $ 587.34
Sub-total $ 936.85
XII PEKERJAAN KERAMIK
1 Pengecoran lantai m³ 4.021 $ 82.26 $ 330.78
2 Pekerjaan keramik 30 x 30 m² 38.96 $ 22.30 $ 868.82
3 Pekerjaan keramik 20 x 20 m² 2.49 $ 22.71 $ 56.54
Sub-total $ 1,256.14
XIII PEKERJAAN PENGECATAN DAN FINISHING
1 Pekerjaan pengecatan m² 279.50 $ 3.74 $ 1,044.49
2 Pekerjaan finishing dan demobilisasi ls 1 $ 50.00 $ 50.00
Sub-total $ 1,094.49
Total cost every item $ 21,999.63
Company fee 10 % $ 2,199.96
Tax 2 % $ 439.99
Grand Total $ 24,639.58
0.56 1.89
0.56
0.46
$ 431.29
No ITEMS DURATION COST ($)
TOTAL $ 21,999.63
PLANNING
ACTUALING
DEVIATION
BULAN 1
Minggu 1 Minggu 2
PERCENT (%) 1 2 3 4 5 6 1 2 3 4 5
7.56% 3.78%
6.42%
4.55%
1.36%
1.49%
0.33%
0.13%
0.63%
0.23%
0.09%
0.19%
2.92%
2.81%
0.02%
0.39%
2.41%
7.40%
7.23%
3.01%
2.30%
2.19%
0.00%
1.72%
0.10%
3.51%
6.48%
0.51%
1.50%
2.89%
1.15%
3.81%
1.08%
3.95%
0.26%
4.75%
0.71%
0.37%
1.96%
2.67%
0.23%
100.00%
1.11% 1.11% 1.11% 1.11% 1.11% 1.11% 1.11% 0.23% 0.23% 0.23% 4.01%
1.11% 2.23% 3.34% 4.45% 5.57% 6.68% 7.80% 8.02% 8.25% 8.48% 12.49%
1.11% 1.11% 1.11% 1.11% 1.11% 1.11% 1.11% 0.23% 0.23% 0.23% 4.01%
1.11% 2.23% 3.34% 4.45% 5.57% 6.68% 7.80% 8.02% 8.25% 8.48% 12.49%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BULAN 1
Minggu 3 Minggu 4 M
6 1 2 3 4 5 6 1 2 3 4 5 6 1
3.78%
3.21% 3.21%
0.68% 0.68%
1.49%
16.26% 19.47% 22.68% 24.01% 25.34% 25.99% 26.64% 27.29% 27.94% 28.59% 30.08% 30.15% 30.21% 30.28%
3.78% 3.21% 3.21% 1.33% 1.33% 0.65% 0.65% 0.65% 0.65% 0.65% 1.49% 0.07% 0.07% 0.07%
16.26% 19.47% 22.68% 24.01% 25.34% 25.99% 26.64% 27.29% 27.94% 28.59% 30.08% 30.15% 30.21% 30.28%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BULAN 2
Minggu 5 Minggu 6 Minggu 7
2 3 4 5 6 1 2 3 4 5 6 1 2 3
0.07% 0.07%
0.13%
0.31% 0.31%
0.23%
0.09%
0.19%
30.34% 30.41% 30.54% 31.37% 31.69% 32.42% 33.15% 33.88% 34.61% 35.31% 36.01% 36.71% 37.41% 37.43%
0.07% 0.07% 0.13% 0.83% 0.31% 0.73% 0.73% 0.73% 0.73% 0.70% 0.70% 0.70% 0.70% 0.02%
30.34% 30.41% 30.54% 31.37% 31.69% 32.42% 33.15% 33.88% 34.61% 35.31% 36.01% 36.71% 37.41% 37.43%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Minggu 7 Minggu 8 Minggu 9
4 5 6 1 2 3 4 5 6 1 2 3 4 5
0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06%
37.49% 37.54% 37.60% 37.66% 37.71% 37.77% 37.82% 39.77% 41.71% 43.66% 45.60% 46.94% 48.29% 49.63%
0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 1.94% 1.94% 1.94% 1.94% 1.34% 1.34% 1.34%
37.49% 37.54% 37.60% 37.66% 37.71% 37.77% 37.82% 39.77% 41.71% 43.66% 45.60% 46.94% 48.29% 49.63%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BULAN 3
Minggu 10 Minggu 11 M
6 1 2 3 4 5 6 1 2 3 4 5 6 1
0.74% 0.74% 0.74%
0.60% 0.60% 0.60% 0.60% 0.60%
0.73% 0.73%
1.34% 1.34% 1.34% 0.60% 0.60% 0.75% 0.75% 0.75% 0.75% 0.77% 0.77% 0.77% 0.73% 0.73%
50.97% 52.31% 53.65% 54.26% 54.86% 55.61% 56.36% 57.12% 57.87% 58.63% 59.40% 60.17% 60.90% 61.63%
1.34% 1.34% 1.34% 0.60% 0.60% 0.75% 0.75% 0.75% 0.75% 0.77% 0.77% 0.77% 0.73% 0.73%
50.97% 52.31% 53.65% 54.26% 54.86% 55.61% 56.36% 57.12% 57.87% 58.63% 59.40% 60.17% 60.90% 61.63%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Minggu 12 Minggu 13 Minggu 14
2 3 4 5 6 1 2 3 4 5 6 1 2 3
0.73%
0.86% 0.86%
0.10%
0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32%
0.51%
0.73% 0.86% 0.86% 0.10% 1.71% 1.20% 1.20% 1.20% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32%
62.36% 63.22% 64.09% 64.18% 65.89% 67.10% 68.30% 69.50% 69.82% 70.15% 70.47% 70.79% 71.12% 71.44%
0.73% 0.86% 0.86% 0.10% 1.71% 1.20% 1.20% 1.20% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32%
62.36% 63.22% 64.09% 64.18% 65.89% 67.10% 68.30% 69.50% 69.82% 70.15% 70.47% 70.79% 71.12% 71.44%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BULAN 4
Minggu 14 Minggu 15 Minggu 16
4 5 6 1 2 3 4 5 6 1 2 3 4 5
0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32%
0.50% 0.50% 0.50%
0.41%
0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.50% 0.50% 0.50% 0.41%
71.77% 72.09% 72.42% 72.74% 73.06% 73.39% 73.71% 74.04% 74.36% 74.69% 75.19% 75.69% 76.19% 76.60%
0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.32% 0.50% 0.50% 0.50% 0.41%
71.77% 72.09% 72.42% 72.74% 73.06% 73.39% 73.71% 74.04% 74.36% 74.69% 75.19% 75.69% 76.19% 76.60%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BULAN 5
Minggu 17 Minggu 18 M
6 1 2 3 4 5 6 1 2 3 4 5 6 1
0.41% 0.41% 0.41% 0.41% 0.41% 0.41%
0.76%
0.41% 0.41% 0.41% 0.41% 0.41% 0.41% 0.16% 0.16% 0.16% 0.16% 0.16% 0.16% 0.16% 0.76%
77.01% 77.43% 77.84% 78.25% 78.66% 79.08% 79.24% 79.40% 79.57% 79.73% 79.90% 80.06% 80.22% 80.99%
0.41% 0.41% 0.41% 0.41% 0.41% 0.41% 0.16% 0.16% 0.16% 0.16% 0.16% 0.16% 0.16% 0.76%
77.01% 77.43% 77.84% 78.25% 78.66% 79.08% 79.24% 79.40% 79.57% 79.73% 79.90% 80.06% 80.22% 80.99%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
AN 5
Minggu 19 Minggu 20 Minggu 21
2 3 4 5 6 1 2 3 4 5 6 1 2 3
0.76% 0.76% 0.76% 0.76%
81.75% 82.51% 83.27% 84.04% 84.40% 84.76% 85.12% 85.40% 85.68% 85.96% 86.25% 86.53% 86.81% 87.09%
0.76% 0.76% 0.76% 0.76% 0.36% 0.36% 0.36% 0.28% 0.28% 0.28% 0.28% 0.28% 0.28% 0.28%
81.75% 82.51% 83.27% 84.04% 84.40% 84.76% 85.12% 85.40% 85.68% 85.96% 86.25% 86.53% 86.81% 87.09%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BULAN 6
Minggu 21 Minggu 22 Minggu 23
4 5 6 1 2 3 4 5 6 1 2 3 4 5
0.28% 0.28% 0.28% 0.28% 0.28% 0.28% 0.28%
0.13% 0.13%
87.37% 87.66% 87.94% 88.22% 88.50% 88.78% 89.07% 89.20% 89.32% 89.66% 90.00% 90.34% 90.68% 91.02%
0.28% 0.28% 0.28% 0.28% 0.28% 0.28% 0.28% 0.13% 0.13% 0.34% 0.34% 0.34% 0.34% 0.34%
87.37% 87.66% 87.94% 88.22% 88.50% 88.78% 89.07% 89.20% 89.32% 89.66% 90.00% 90.34% 90.68% 91.02%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Minggu 24 Minggu 25 M
6 1 2 3 4 5 6 1 2 3 4 5 6 1
0.34% 0.34% 0.34% 0.34% 0.34% 0.34% 0.34% 0.34% 0.34%
0.71%
0.37%
91.36% 91.70% 92.04% 92.38% 92.71% 93.05% 93.39% 93.73% 94.07% 94.78% 95.14% 95.80% 96.45% 97.10%
0.34% 0.34% 0.34% 0.34% 0.34% 0.34% 0.34% 0.34% 0.34% 0.71% 0.37% 0.65% 0.65% 0.65%
91.36% 91.70% 92.04% 92.38% 92.71% 93.05% 93.39% 93.73% 94.07% 94.78% 95.14% 95.80% 96.45% 97.10%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BULAN 7
Minggu 26 Minggu 27 Minggu 28
2 3 4 5 6 1 2 3 4 5 6 1 2
0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22%
0.23%
0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.23%
97.33% 97.55% 97.77% 97.99% 98.22% 98.44% 98.66% 98.88% 99.11% 99.33% 99.55% 99.77% 100.00%
0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.22% 0.23%
97.33% 97.55% 97.77% 97.99% 98.22% 98.44% 98.66% 98.88% 99.11% 99.33% 99.55% 99.77% 100.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SUMMARY OF PROJECTS
No. ITEMS Total PRICES ($)
1 Pagar kalen Setinggi 2m $ 1,714.87
2 Pembersihan Lokasi $ 150.73
3 Papan nama proyek $ 50.00
4 Pembuatan Gudang Sementara $ 1,662.30
5 Pembuatan Direksi Keet $ 1,662.30
6 Pengadaan Air Kerja $ 1,000.00
7 Pengadaan Listrik $ 300.00
8 Pemasangan Patok $ 328.47
9 Galian Tanah untuk pondasi $ 71.66
10 Urugan Pasir dibawah pondasi $ 29.30
11 Pemasangan Pondasi batu kosong $ 138.30
12 Pipa air bersih 1/2 inch dan sambungan $ 51.69
13 Pipa air kotor 2 inch dan sambungan $ 19.69
14 Pipa air kotor 4 inch dan sambungan $ 42.48
15 Pekerjaan Pondasi batu gunung $ 641.84
16 Pekerjaan Balok bawah 15 x 20 $ 617.66
17 Urugan tanah bekas galian $ 4.32
18 Pemadatan tanah per 20 cm $ 85.82
19 Pekerjaan Kolom 15 x 15 $ 529.94
20 Pekerjaan Dinding Batako $ 1,627.20
21 Kusen dan daun pintu, jendela dan ventilasi $ 1,590.85
22 Pekerjaan Balok atas 15 x 20 $ 661.57
23 Pembuatan kuda-kuda baja steell truss box 50x100x3mm $ 506.84
24 Pekerjaan gording 4/6 $ 481.90
25 Pasangan atap seng gelombang $ 379.32
26 Pasangan atap seng bubungan $ 21.87
27 Kabel Listrik $ 771.47
28 Pekerjaan Plesteran $ 1,426.63
29 Pipa Listrik $ 111.93
30 Pengecoran lantai $ 330.78
31 Pekerjaan membuat Rangka Plafon $ 635.05
32 Pekerjaan Pemasangan Plafon 120 x 60 $ 252.89
33 List Plafon $ 838.31
34 List Plank $ 238.03
35 Pekerjaan keramik 30 x 30 $ 868.82
36 Peklerjaan keramik 20 x 20 $ 56.54
37 Pekerjaan Pengecatan Tembok dan Plafon $ 1,044.49
38 Closet $ 155.32
39 Sink $ 587.34
40 Pemasangan Lampu dan Asesoris $ 431.29
41 Pekerjaan Septitank $ 587.34
42 Pekerjaan Finishing $ 50.00
Total cost every item $ 22,757.16
F PROJECTS
Percent (%) Percentage of work Payment
7.5% 7.5% $ 1,714.87
0.7% 8.2% $ 1,865.60
0.2% 8.4% $ 1,915.60
7.3% 15.7% $ 3,577.90
7.3% 23.0% $ 5,240.19
4.4% 27.4% $ 6,240.19
1.3% 28.7% $ 6,540.19
1.4% 30.2% $ 6,868.66
0.3% 30.5% $ 6,940.32
0.1% 30.6% $ 6,969.62
0.6% 31.2% $ 7,107.92
0.2% 31.5% $ 7,159.61
0.1% 31.5% $ 7,179.30
0.2% 31.7% $ 7,221.79
2.8% 34.6% $ 7,863.63
2.7% 37.3% $ 8,481.29
0.0% 37.3% $ 8,485.61
0.4% 37.7% $ 8,571.43
2.3% 40.0% $ 9,101.37
7.2% 47.1% $ 10,728.56
7.0% 54.1% $ 12,319.41
2.9% 57.0% $ 12,980.99
2.2% 59.3% $ 13,487.83
2.1% 61.4% $ 13,969.73
1.7% 63.1% $ 14,349.05
0.1% 63.1% $ 14,370.92
3.4% 66.5% $ 15,142.39
6.3% 65.3% $ 16,569.03
0.5% 73.3% $ 16,680.96
1.5% 74.8% $ 15,296.87
2.8% 77.5% $ 17,646.79
1.1% 78.7% $ 17,899.68
3.7% 82.3% $ 18,737.99
1.0% 83.4% $ 18,976.02
3.8% 87.2% $ 19,844.84
0.2% 87.5% $ 19,901.38
4.6% 92.0% $ 20,945.87
0.7% 92.7% $ 21,101.19
2.6% 95.3% $ 21,688.53
1.9% 97.2% $ 22,119.82
2.6% 99.8% $ 22,707.16
0.2% 100.0% $ 22,757.16
100.0%
I
)
%
)
t(
t($
en
os
No ITEMS UNIT Payment ($)
rc
C
Pe
1 Pagar kalen Setinggi 2m m $ 1,714.87 7.55% $ 1,714.87
2 Pembersihan Lokasi m2 $ 150.73 0.66% $ 150.73
3 Papan nama proyek m2 $ 50.00 0.22% $ 50.00
4 Pembuatan Gudang Sementara ls $ 1,662.30 7.32% $ 1,662.30
5 Pembuatan Direksi Keet m2 $ 1,662.30 7.32% $ 1,662.30
6 Pengadaan Air Kerja m2 $ 1,000.00 4.40% $ 1,000.00
7 Pengadaan Listrik ls $ 300.00 1.32%
8 Pemasangan Patok ls $ 328.47 1.45%
9 Galian Tanah untuk pondasi m $ 71.66 0.32%
10 Urugan Pasir dibawah pondasi m3 $ 29.30 0.13%
11 Pemasangan Pondasi batu kosong m3 $ 138.30 0.61%
12 Pipa air bersih 1/2 inch dan sambungan m3 $ 51.69 0.23%
13 Pipa air kotor 2 inch dan sambungan m $ 19.69 0.09%
14 Pipa air kotor 4 inch dan sambungan m $ 42.48 0.19%
15 Pekerjaan Pondasi batu gunung m3 $ 641.84 2.83%
16 Pekerjaan Balok bawah 15 x 20 m3 $ 617.66 2.72%
17 Urugan tanah bekas galian m3 $ 4.32 0.02%
18 Pemadatan tanah per 20 cm m3 $ 85.82 0.38%
19 Pekerjaan Kolom 15 x 15 m3 $ 529.94 2.33%
20 Pekerjaan Dinding Batako m2 $ 1,627.20 7.17%
21 Kusen dan daun pintu, jendela dan ventilasi ls $ 1,590.85 7.01%
22 Pekerjaan Balok atas 15 x 20 m3 $ 661.57 2.91%
24 Pembuatan kuda-kuda baja steell truss box 50x100x3mm Kg $ 506.84 2.23%
25 Pekerjaan gording 4/6 m $ 481.90 2.12%
26 Pasangan atap seng gelombang m2 $ 379.32 1.67%
27 Pasangan atap seng bubungan m2 $ 21.87 0.10%
28 Kabel Listrik m $ 771.47 3.40%
29 Pekerjaan Plesteran m2 $ 1,426.63 6.28%
30 Pipa Listrik m $ 111.93 0.49%
31 Pengecoran lantai m3 $ 330.78 1.46%
32 Pekerjaan membuat Rangka Plafon m2 $ 635.05 2.80%
33 Pekerjaan Pemasangan Plafon 120 x 60 m2 $ 252.89 1.11%
34 List Plafon m $ 838.31 3.69%
35 List Plank m $ 238.03 1.05%
36 Pekerjaan keramik 30 x 30 m2 $ 868.82 3.83%
37 Peklerjaan keramik 20 x 20 m2 $ 56.54 0.25%
38 Pekerjaan Pengecatan Tembok dan Plafon m2 $ 1,044.49 4.60%
39 Closet ls $ 155.32 0.68%
40 Sink ls $ 587.34 2.59%
41 Pemasangan Lampu dan Asesoris unit $ 431.29 1.90%
42 Pekerjaan Septitank ls $ 587.34 2.59%
SUB-TOTAL $ 6,240.19
TOTAL $ 22,707.1555 100.00%
I II III IV
Percent (%) Payment ($) Percent (%) Payment ($) Percent (%) Payment ($) Percent (%)
7.55%
0.66%
0.22%
7.32%
7.32%
2.20% $ 500.00 2.20%
$ 300.00 1.32%
$ 328.47 1.45%
$ 71.66 0.32%
$ 29.30 0.13%
$ 138.30 0.61%
$ 51.69 0.23%
$ 19.69 0.09%
$ 42.48 0.19%
$ 641.84 2.83%
$ 617.66 2.72%
$ 4.32 0.02%
$ 85.82 0.38%
$ 529.94 2.33%
$ 1,627.20 7.17%
$ 795.43 3.50% $ 795.43 3.50%
$ 661.57 2.91%
$ 506.84 2.23%
$ 481.90 2.12%
$ 379.32 1.67%
$ 21.87 0.10%
$ 771.47 3.40%
$ 1,426.63 6.28%
$ 111.93 0.49%
$ 330.78 1.46%
$ 211.68 0.93% $ 423.36 1.86%
$ 252.89 1.11%
$ 838.31 3.69%
$ 238.03 1.05%
$ 868.82 3.83%
$ 56.54 0.25%
$ 1,044.49 4.60%
$ 155.32 0.68%
$ 587.34 2.59%
$ 431.29 1.90%
$ 587.34 2.59%
25.28% $ 5,783.80 25.47% $ 5,699.44 25.10% $ 5,483.73 24.15%
100.00%