Contoh Laporan Progres Perumahan

ANALISA HARGA SATUAN PEKERJAAN
HARGA JUMLAH
No. JENIS PEKERJAAN VOLUME SATUAN SATUAN HARGA
Rp (Rp)
Resiko 10.00%
1 Bowplank/m' Pasang 1/2
Kayu balok bekisting 0.0014 m3 1,632,000.00 2,350.08

Kayu papan bekisting 0.0024 m3 1,683,000.00 4,039.20
Paku 0.0200 kg 12,240.00 244.80
Upah tukang kayu 0.0460 Hr 84,150.00 3,870.90
Upah pekerja 0.0230 Hr 71,400.00 1,642.20
Upah Mandor 0.0023 Hr 102,000.00 234.60
Alat bantu 1.0000 ls 500.00 500.00
Jumlah Harga 12,881.78
Resiko 10.00% 1,288.18
Total 14,169.96
Dibulatkan 14,170.00
2 Galian Tanah
Upah Pekerja 0.8000 Hr 71,400.00 57,120.00

Upah Mandor 0.0400 Hr 102,000.00 4,080.00
Alat bantu 1.0000 ls 500.00 500.00
Resiko 10.00% 6,170.00
Total 67,870.00
3 Urug pasir
Pasir pasang 1.2000 m3 56,100.00 67,320.00

Upah Pekerja 0.3833 Hr 71,400.00 27,370.00
Upah Mandor 0.0192 Hr 102,000.00 1,955.00
Alat bantu 1.0000 ls 515.00 515.00
Resiko 10.00% 9,716.00
Total 106,876.00
4 Urug tanah
Tanah urug 1.2000 m3 20,400.00 24,480.00

Upah Pekerja 0.3833 Hr 71,400.00 27,370.00
Upah Mandor 0.0192 Hr 102,000.00 1,955.00
Alat bantu 1.0000 ls 772.50 772.50
Resiko 10.00% 5,457.75
Total 60,035.25
5 Pemadatan tanah (m2)
Upah Pekerja 0.0575 Hr 71,400.00 4,105.50

Upah Mandor 0.0029 Hr 102,000.00 293.25
Alat bantu 1.0000 ls 20,600.00 20,600.00
Resiko 10.00% 2,499.88
Total 27,498.63
6 Buang tanah sisa galian (keluar lokasi)
Upah Pekerja 0.3833 Hr 71,400.00 27,370.00

Upah Mandor 0.0192 Hr 102,000.00 1,955.00
Alat bantu Termasuk Truk 1.0000 ls 20,600.00 20,600.00
Resiko 10.00% 4,992.50
Total 54,917.50
HARGA JUMLAH
Rp (Rp)
7 Urugan tanah kembali
Upah Pekerja 0.2875 Hr 71,400.00 20,527.50

Upah Mandor 0.0144 Hr 102,000.00 1,466.25
Alat bantu 1.0000 ls 2,000.00 2,000.00
Resiko 10.00% 2,399.38
Total 26,393.13
8 Urugan Pasir t = 10 cm /m3
Pasir Urug 1.2000 m3 56,100.00 67,320.00

Upah Pekerja 0.3833 Hr 71,400.00 27,370.00
Upah Mandor 0.0153 Hr 102,000.00 1,564.00
Alat bantu 1.0000 ls 515.00 515.00
Resiko 10.00% 9,676.90
Total 106,445.90
9 Upah untuk lantai kerja beton

Upah Tukang Batu 0.4600 Hr 66,300.00 30,498.00
Upah Pekerja 2.7600 Hr 71,400.00 197,064.00
Upah Kepala Tukang Batu 0.0460 Hr - -
Upah Mandor 0.0230 Hr 102,000.00 2,346.00
10 Upah pengecoran manual molen

Upah Tukang Batu 0.3830 Hr 66,300.00 25,392.90
Upah Pekerja 2.2980 Hr 71,400.00 164,077.20
Upah Mandor 0.0192 Hr 102,000.00 1,953.30
11 Lantai Kerja Beton

Semen PC @ 50 kg 4.6000 zak 64,260.00 295,596.00
Pasir beton 0.4500 m3 56,100.00 25,245.00
Batu kerikil 0.7500 m3 255,000.00 191,250.00
Upah lantai kerja beton 1.0000 Hr 191,423.00 191,423.00
Alat bantu molen 1.0000 ls 1,000.00 1,000.00
Resiko 10.00% 70,451.40
Total 774,965.40
12 Cor beton adukan 1 : 2 : 3 / M 3

Semen PC @ 50 kg 6.5200 Zak 64,260.00 418,975.20
Pasir beton 0.4500 m3 56,100.00 25,245.00
Batu kerikil 0.8400 m3 255,000.00 214,200.00
Upah pengecoran manual molen 1.0000 Hr 191,423.00 191,423.00
Resiko 10.00% 85,084.32
Total 935,927.52
13 Cor beton adukan 1 : 3 : 5 / M 3

Semen PC @ 50 kg 4.6000 zak 64,260.00 295,596.00
Pasir beton 0.4500 m3 56,100.00 25,245.00
Batu kerikil 0.7500 m3 255,000.00 191,250.00
Upah pengecoran manual molen 1.0000 Hr 191,423.00 191,423.00
Resiko 10.00% 70,451.40
HARGA JUMLAH
Rp (Rp)
Total 774,965.40
14 Upah Fabrikasi Besi U 24

Upah Tukang besi 0.0125 Hr 66,300.00 828.75
Upah Kepala Tukang besi 0.0013 Hr - -
Upah Pekerja 0.0063 Hr 71,400.00 446.25
Upah Mandor 0.0006 Hr 102,000.00 63.75
Dibulatkan 1,339.00
15 Upah Fabrikasi Besi U 39

Upah Tukang besi 0.0120 Hr 66,300.00 795.60
Upah Pekerja 0.0060 Hr 71,400.00 428.40
Upah Mandor 0.0006 Hr 102,000.00 61.20
Dibulatkan 1,285.00
16 Besi beton U 24 / kg
Besi beton u24 1.0300 Kg 8,466.00 8,719.98
Kawat ikat 0.0100 kg 15,300.00 153.00
Loading & un loading 1.0000 kg 40.00 40.00
Upah Fabrikasi Besi U 24 1.0000 ls 1,339.00 1,339.00
17 Besi beton U 39 / kg
Besi beton u39 1.0300 Kg 8,466.00 8,719.98
Kawat ikat 0.0100 kg 15,300.00 153.00
Loading & un loading 1.0000 kg 40.00 40.00
Upah Fabrikasi Besi U 39 1.0000 ls 1,285.00 1,285.00
18 Upah pasang wire mesh

Upah Tukang besi 0.0254 Hr 66,300.00 1,680.89
Upah Pekerja 0.0127 Hr 71,400.00 905.09
Upah Mandor 0.0025 Hr 102,000.00 258.60
Dibulatkan 2,845.00
19 Wire Mesh M8
Wire mesh M8 1.1000 m2 43,445.00 47,789.50
Kawat ikat 0.0025 kg 15,300.00 38.25
Upah Pasang Wire Mesh 1.0000 m2 2,845.00 2,845.00
Resiko 10.00% 5,067.28
Total 55,740.03
20 Wire Mesh M7
Wire mesh M7 1.1000 m2 33,262.00 36,588.20
Kawat ikat 0.0025 kg 15,300.00 38.25
Resiko 10.00% 3,947.15
Total 43,418.60
21 Wire Mesh M5
Wire mesh M5 1.1000 m2 24,437.00 26,880.70
Kawat ikat 0.0025 kg 15,300.00 38.25
Resiko 10.00% 2,976.40
Total 32,740.35
22 Upah Bekisting balok praktis (m2)

Upah Tukang Kayu 0.0767 Hr 84,150.00 6,451.50
Upah Kepala Tukang Kayu 0.0077 Hr - -
HARGA JUMLAH
Rp (Rp)
Upah Pekerja 0.1150 Hr 71,400.00 8,211.00
Upah Mandor 0.0015 Hr 102,000.00 156.40
14,818.90
14,810.00
23 Upah Bekisting Kolom Praktis (m2)

Upah Pekerja 0.1150 Hr 71,400.00 8,211.00
Upah Mandor 0.0015 Hr 102,000.00 156.40
Total 14,818.90
24 Upah Bekisting Kolom Struktur (m2)

Upah Pekerja 0.1917 Hr 71,400.00 13,685.00
Upah Mandor 0.0038 Hr 102,000.00 391.00
25 Upah Bekisting Balok Struktur (m2)

Upah Pekerja 0.1643 Hr 71,400.00 11,730.00
Upah Mandor 0.0033 Hr 102,000.00 335.14
26 Upah Bekisting Plat Struktur (m2)

Upah Pekerja 0.1278 Hr 71,400.00 9,123.33
Upah Mandor 0.0026 Hr 102,000.00 260.67
27 Upah bongkar bekisting dan pembersihan (m2)

Upah Pekerja 0.0460 Hr 71,400.00 3,284.40
Upah Mandor 0.0009 Hr 102,000.00 93.84
Dibulatkan 7,240.00
28 Bekisting Kolom 0.0267

dipakai 3x
Multipleks 12mm 0.0965 lbr 127,500.00 12,297.45
kayu balok bekisting 5/7 0.0075 m3 1,632,000.00 12,185.60
Paku 0.3000 kg 12,240.00 3,672.00
Upah Bekisting Kolom Struktur 1.0000 m2 30,200.00 30,200.00
Upah bongkar bekisting dan pembersihan 1.0000 m2 7,240.00 7,240.00
Alat bantu 1.0000 ls 1,000.00 1,000.00
Resiko 10.00% 8,019.51
Total 88,214.56
29 Bekisting kayu balok struktur 0.0267

dipakai 3x
Paku 0.3000 kg 12,240.00 3,672.00
Upah Bekisting Balok Struktur 1.0000 m2 25,880.00 25,880.00
Alat bantu 1.0000 ls 1,000.00 1,000.00
HARGA JUMLAH
Rp (Rp)
30 Bekisting plat struktur

dipakai 3x
Paku 0.3000 kg 12,240.00 3,672.00
Upah Bekisting Plat Struktur 1.0000 m2 20,130.00 20,130.00
Alat bantu 1.0000 ls 1,000.00 1,000.00
31 Bekisting Sloof (Balok 200)

kayu papan bekisting 0.0048 m3 1,683,000.00 8,078.40
Paku 0.0010 kg 12,240.00 12.24
Upah Bekisting Sloof 0.5000 m2 25,880.00 12,940.00
Alat dan material bantu 1.0000 ls 500.00 500.00
32 Bekisting kolom praktis(m')

Paku 0.0200 kg 12,240.00 244.80
Upah Bekisting kolom praktis 0.3000 m2 14,810.00 4,443.00
33 Bekisting kolom praktis(m')

kayu papan bekisting 0.0032 m3 1,683,000.00 5,385.60
Paku 0.0200 kg 12,240.00 244.80
Upah Bekisting kolom praktis 0.3000 m2 14,810.00 4,443.00
34 Bekisting kolom Struktur

Paku 0.0500 kg 12,240.00 612.00
Upah Bekisting balok praktis 0.6000 m2 14,810.00 8,886.00
35 Sloop
Beton site mix 1 : 2 : 3 1.0300 m3 850,843.20 876,368.50
Besi (4ø10, ø8-200) 151.3300 kg 10,251.98 1,551,432.13
Bekisting 3.3333 m2 25,640.00 85,466.67
Jumlah Harga 2,513,267.30
Resiko 10.00% 251,326.73
Total 2,764,594.03
Dibulatkan 2,764,000.00
36 Kolom Praktis (m3)

Beton site mix 1 : 2 : 3 1.0300 m3 850,843.20 876,368.50
Besi (4ø10, ø8-200) 325.8000 kg 10,251.98 3,340,095.08
Bekisting 3.3333 m2 11,905.40 39,684.67
Resiko 10.00% 425,614.82
Total 4,681,763.07
HARGA JUMLAH
Rp (Rp)
37 Kolom 100 x 200 k1
Beton site mix 1 : 2 : 3 1.0300 m3 850,843.20 876,368.50
Besi (4ø12, ø8-200) 236.8500 kg 10,251.98 2,428,181.46
Bekisting 2.0000 m2 25,640.00 51,280.00
Resiko 10.00% 335,583.00
Total 3,691,412.95
38 Balok 100 x 200

Beton site mix 1 : 2 : 3 1.0300 m3 850,843.20 876,368.50
Besi (4ø12, ø8-200) 182.6500 kg 10,251.98 1,872,524.15
Bekisting 2.0000 m2 24,790.00 49,580.00
Resiko 10.00% 279,847.26
Total 3,078,319.91
39 Slab (Dak/Kanopy)
Beton site mix 1 : 2 : 3 1.0300 m3 850,843.20 876,368.50
Wire Mesh M5 100.0000 m2 32,740.00 3,274,000.00
Bekisting 11.4000 m2 62,930.00 717,402.00
Resiko 10.00% 486,777.05
Total 5,354,547.55
40 Beton Carport
Beton site mix 1 : 2 : 3 1.0300 m3 850,843.20 876,368.50
Wire Mesh M5 100.0000 m2 32,740.00 3,274,000.00
Bekisting 11.4000 m2 62,930.00 717,402.00
Resiko 10.00% 486,777.05
Total 5,354,547.55
41 Upah pasangan 1/2 bata (m2)
Upah Tukang Batu 0.1278 hr 66,300.00 8,471.67

Upah Kepala Tukang Batu 0.0128 hr - -
Upah Pekerja 0.1278 hr 71,400.00 9,123.33
Upah Mandor 0.0064 hr 102,000.00 651.67
42 1 M2 Pasangan dinding bata adukan 1 : 2
Semen PC @ 50 kg 0.4000 zak 76,500.00 30,600.00

Pasir pasang 0.0300 m3 37,740.00 1,132.20
Bata merah uk. 8 x 8 x 16 69.0000 bh 459.00 31,671.00
Upah Pasangan 1/2 bata 1.0000 m2 18,250.00 18,250.00
Alat bantu pasangan bata 1.0000 ls 500.00 500.00
Resiko 10.00% 8,215.32
Total 90,368.52
43 1 M3 Pasangan Pondasi Rollag
Semen PC @ 50 kg 4.9600 zak 64,260.00 318,729.60

Pasir pasang 0.3720 m3 56,100.00 20,869.20
Resiko 10.00% 67,505.88
Total 742,564.68
HARGA JUMLAH
Rp (Rp)
44 1 M2 Pasangan dinding bata adukan 1 : 5
Semen PC @ 50 Kg 0.1710 zak 64,260.00 10,988.46

Pasir pasang 0.0320 m3 56,100.00 1,795.20
Resiko 10.00% 6,320.47
Total 69,525.13
45 Upah Plester
Upah Pekerja 0.0697 hr 71,400.00 4,976.36
Upah Mandor 0.0105 hr 102,000.00 1,066.36
46 Upah Aci
Upah Pekerja 0.0288 hr 71,400.00 2,052.75
Upah Mandor 0.0058 hr 102,000.00 586.50
Dibulatkan 6,452.00
47 Upah Plester Aci

Upah Pekerja 0.0984 hr 71,400.00 7,029.11
Upah Mandor 0.0162 hr 102,000.00 1,652.86
48 1 M2 Plesteran adukan 1 : 2 tebal 15 mm
Semen PC @ 50 Kg 0.1634 zak 64,260.00 10,500.00

Pasir pasang 0.0184 m3 56,100.00 1,031.25
Upah Plester 1.0000 m2 12,974.00 12,974.00
Alat bantu Plester 1.0000 ls 500.00 500.00
Resiko 10.00% 2,500.53
Total 27,505.78
Semen PC @ 50 Kg 0.2179 zak 64,260.00 14,000.00

Pasir pasang 0.0245 m3 56,100.00 1,375.00
Upah Plester 1.0000 m2 12,974.00 12,974.00
Resiko 10.00% 2,884.90
Total 31,733.90
Semen PC @ 50 Kg 0.0907 zak 64,260.00 5,826.24

Pasir pasang 0.0170 m3 56,100.00 953.70
Upah Plester 1.0000 m2 12,974.00 12,974.00
Resiko 10.00% 2,025.39
Total 22,279.33
HARGA JUMLAH
Rp (Rp)
Semen PC @ 50 Kg 0.1413 zak 64,260.00 9,082.08

Pasir pasang 0.0265 m3 56,100.00 1,486.65
Upah Plester 1.0000 m2 12,974.00 12,974.00
Resiko 10.00% 2,404.27
Total 26,447.00
52 1 M2 acian
Semen PC @ 50 Kg 0.0750 zak 64,260.00 4,819.50
Upah Aci 1.0000 m2 6,452.00 6,452.00
Alat bantu Aci 1.0000 ls 150.00 150.00
Resiko 10.00% 1,142.15
Total 12,563.65
53 1 m2 dinding 1:2
Pasangan bata 1 : 2 1.0000 m2 742,560.00 742,560.00
Plester 1 : 2 t=20mm 1.0000 m2 31,730.00 31,730.00
Acian 2.0000 m2 12,560.00 25,120.00
799,410.00
54 1 m2 dinding 1:5
Pasangan bata 1 : 5 1.0000 m2 69,530.00 69,530.00
Plester 1 : 5 t=20mm 1.0000 m2 22,280.00 22,280.00
Acian 2.0000 m2 12,560.00 25,120.00
116,930.00
55 Upah Pasang Keramik dinding

Upah Tukang batu 0.2000 Hr 66,300.00 13,260.00
Upah Pekerja 0.3000 Hr 71,400.00 21,420.00
Upah Mandor 0.0040 Hr 102,000.00 408.00
35,088.00
35,080.00
56 Upah Pasang Keramik lantai

Upah Tukang batu 0.1600 Hr 66,300.00 10,608.00
Upah Pekerja 0.2400 Hr 71,400.00 17,136.00
Upah Mandor 0.0032 Hr 102,000.00 326.40
28,070.40
28,070.00
57 1 M2 Lapisan dinding Keramik (1 : 5) 20x20

Keramik 20x20 Ikad 1.0500 m2 - -
Semen PC @ 50 Kg 0.1817 zak 64,260.00 11,673.90
Pasir pasang - t = 15mm 0.0200 m3 56,100.00 1,122.00
Semen WARNA 0.0400 zak 12,240.00 489.60
Upah pasang keramik dinding 1.0000 hk 35,080.00 35,080.00
Alat bantu 1.0000 ls 1,000.00 1,000.00
Resiko 10.00% 4,936.55
Total 54,302.05
58 1 M2 Lapisan dinding Keramik (1 : 5) 20x25

Semen PC @ 50 Kg 0.1817 zak 64,260.00 11,673.90
Pasir pasang - t = 15mm 0.0200 m3 56,100.00 1,122.00
Semen WARNA 0.0400 zak 12,240.00 489.60
Upah pasang keramik dinding 1.0000 hk 35,080.00 35,080.00
Alat bantu 1.0000 ls 1,000.00 1,000.00
Resiko 10.00% 4,936.55
Total 54,302.05
HARGA JUMLAH
Rp (Rp)
59 1 M2 Lapisan Lantai Keramik (1 : 5) 20x20

Semen PC @ 50 Kg 0.2083 zak 64,260.00 13,387.50
Pasir pasang t = 20mm 0.0250 m3 56,100.00 1,402.50
Semen WARNA 0.0400 zak 12,240.00 489.60
Upah pasang keramik lantai 1.0000 hk 28,070.00 28,070.00
Alat bantu 1.0000 ls 1,000.00 1,000.00
Resiko 10.00% 4,434.96
Total 48,784.56

Semen PC @ 50 Kg 0.2083 zak 64,260.00 13,387.50
Semen WARNA 0.0400 zak 12,240.00 489.60
Alat bantu 1.0000 ls 1,000.00 1,000.00
Resiko 10.00% 4,434.96
Total 48,784.56

Keramik 40x40 1.0500 m2 - -
Semen PC @ 50 Kg 0.2083 zak 64,260.00 13,387.50
Semen WARNA 0.0400 zak 12,240.00 489.60
Alat bantu 1.0000 ls 1,000.00 1,000.00
Resiko 10.00% 4,434.96
Total 48,784.56
101 Upah pengecatan interior

Upah Tukang cat 0.0625 Hr 66,300.00 4,143.75
Upah Kepala Tukang cat 0.0031 Hr - -
Upah Pekerja 0.0156 Hr 71,400.00 1,115.63
Upah Mandor 0.0013 Hr 102,000.00 127.50
5,386.88
5,380.00
102 Upah pengecatan Exterior

Upah Pekerja 0.0208 Hr 71,400.00 1,487.50
Upah Mandor 0.0017 Hr 102,000.00 170.00
7,182.50
7,180.00
103 Upah pengecatan cat minyak

Upah Pekerja 0.0260 Hr 71,400.00 1,859.38
Upah Mandor 0.0021 Hr 102,000.00 212.50
8,978.13
8,970.00
104 1 M2 Cat tembok interior
Alkali Resistant Primer ICI 0.0031 peil 561,000.00 1,753.13

Cat interior 0.0125 peil 663,000.00 8,287.50
Kwas Roll 0.0250 bh 24,480.00 612.00
Upah Pengecatan interior 1.0000 m2 5,380.00 5,380.00
Transport 1.0000 ls 50.00 50.00
Alat bantu 1.0000 ls 100.00 100.00
Resiko 10.00% 1,618.26
Total 17,800.89
HARGA JUMLAH
Rp (Rp)
105 1 M2 Cat tembok Exterior weather shield
Alkali Resistant Primer ICI 0.0031 peil 561,000.00 1,753.13

Cat weathershield 0.0094 peil 1,428,000.00 13,387.50
Kwas Roll 0.0250 bh 24,480.00 612.00
Upah Pengecatan exterior 1.0000 m2 7,180.00 7,180.00
Transport 1.0000 ls 50.00 50.00
Alat bantu 1.0000 ls 100.00 100.00
Resiko 10.00% 2,308.26
Total 25,390.89
106 1 M2 Cat Konstruksi Kayu dan besi 0.0833
1 Meni kayu 0.1000 Kg 15,000.00 1,500.00

2 Cat dasar Besi ex ICI 0.1111 Kg 35,000.00 3,888.89
3 Cat Besi ex ICI 0.2222 Kg 65,000.00 14,444.44
4 Minyak cat 0.0667 ltr 11,220.00 748.00
5 Amplas 0.1500 lbr 3,060.00 459.00
6 Kwas 2" 0.0200 bh 8,160.00 163.20
7 Upah Pengecatan cat minyak 1.0000 m2 8,970.00 8,970.00
8 transport 1.0000 ls 50.00 50.00
9 Alat bantu 1.0000 ls 1,500.00 1,500.00
Profit & over head 10.00% 2,633.46
Total 28,968.11
106 Plafon Gypsum Board 9mm
Gypsum 9mm Elephant 0.3819 m2 56,100.00 21,427.08

Rangka Hollow 1.0000 m2 23,750.00 23,750.00
Jointing 1.0000 m' 2,400.00 2,400.00
Pengantung, skrup dll 1.0000 ls 5,000.00 5,000.00
Material bantu 1.0000 ls 2,500.00 2,500.00
Alumunium U 1.0000 ls 6,120.00 6,120.00
Upah pasang plafon 1.0000 m2 30,600.00 30,600.00
Resiko 10.00% 9,179.71
Total 100,976.79
107 Plafon Kalsiboard 6 mm
Kalsiboard 6 mm 0.3819 m2 56,100.00 21,427.08

Rangka Hollow 1.0000 m2 23,750.00 23,750.00
Jointing 1.0000 m' 2,400.00 2,400.00
Pengantung, skrup dll 1.0000 ls 5,000.00 5,000.00
Material bantu 1.0000 ls 2,500.00 2,500.00
Alumunium U 1.0000 ls 6,120.00 6,120.00
Upah pasang plafon 1.0000 m2 30,600.00 30,600.00
Resiko 10.00% 9,179.71
Total 100,976.79
108 Rangka atap baja ringan

Rangka atap baja ringan 1.0000 m2 86,700.00 86,700.00
Alumunium Foil 1.1000 m2 12,240.00 13,464.00
Talang Umpet 0.5000 m 23,970.00 11,985.00
Dudukan lisplank 1.0000 ls 2,500.00 2,500.00
114,649.00
Resiko 10.00% 11,464.90
Total 126,113.90
109 Pasang Penutup ATAP - Genteng Badan

Genteng Lokal ex Sarko 1.0000 m2 - -
Alat bantu 1.0000 m2 250.00 250.00
Upah 1.0000 ls 9,000.00 9,000.00
HARGA JUMLAH
Rp (Rp)
9,250.00
Resiko 10.00% 925.00
Total 10,175.00
110 Pasang Penutup ATAP - Genteng Tepi

Genteng Lokal ex Sarko 1.0000 m2 - -
Baut 1.0000 ls 500.00 500.00
Alat bantu 1.0000 m2 250.00 250.00
Upah 1.0000 ls 9,000.00 9,000.00
9,750.00
Resiko 10.00% 975.00
Total 10,725.00
111 Pasang NOK - Genteng

Nok Lokal ex Sarko 1.0000 m - -
Mortar 1.0000 m 5,000.00 5,000.00
Alat bantu 1.0000 ls 250.00 250.00
Upah 1.0000 ls 20,000.00 20,000.00
25,250.00
Resiko 10.00% 2,525.00
Total 27,775.00
112 Septik Tank/Resapan

Galian tanah 9.1900 m3 61,700.00 567,023.00
Urug pasir 0.1838 m3 97,160.00 17,853.15
Beton 1 : 2 : 3 1.1025 m3 4,867,770.50 5,366,716.97
Pas 1/2 bata Trasram 12.7500 m2 82,153.20 1,047,453.30
Plester + Aci 13.2000 13.2 40,270.50 531,570.60
7,530,617.02
Resiko 10.00% 753,061.70
Total 8,283,678.72
RENCANA ANGGARAN BIAYA
Citra Bukit Raya
Type Tanjung (36/90)
Harga Satuan Total Harga

No. Item Pekerjaan Vol. Sat. Spesifikasi Ket
( Rp. ) ( Rp. )
A. Pekerjaan Persiapan
1 Pembersihan lapangan 1.000 ls 100,000.00 100,000.00 Sebelum proyek
2 Direksi keet/gudang 1.000 ls 1,100,000.00 1,100,000.00 ukuran 4 x 6 m
3 Air kerja 1.000 ls 450,000.00 450,000.00 Jet Pump
` 4 Listrik kerja 1.000 ls 85,000.00 85,000.00 1300 watt
5 Keamanan 1.000 ls 100,000.00 100,000.00 Selama proyek berlangsung
6 Bouwplank 42.000 m' 33,190.80 1,394,013.60 Keliling lahan
TOTAL 3,229,013.60
B. Pekerjaan Tanah Dan Pondasi

1 Galian pondasi 11.827 m³ 42,789.00 506,054.81 Manual
2 Pemadatan tanah lantai & pondasi 36.000 m² 40,800.00 1,468,800.00 Dengan stamper
3 Urugan Pasir dibawah pondasi 0.605 m³ 89,760.00 54,327.24 Pasir pasang; Tebal = 5 cm
4 Lantai Kerja dibawah pondasi 0.763 m³ 678,159.50 517,520.47 Ad. 1pc:3ps:5krl ; T.5 cm
5 Pondasi 1 Bata 1 : 3 16.140 m² 193,611.85 3,124,895.26 Pas. Rollage 1Pc : 3Ps
TOTAL 5,671,597.77
C. Pekerjaan Beton
1 Pek. Sloof 15 x 20 cm 1.211 m³ 2,067,029.50 2,502,139.21 site mix 1:2:3; SL
2 Pek. Kolom 10 x 20 0.868 m³ 2,600,400.25 2,257,147.42 site mix 1:2:3; K1
3 Pek. Kolom Praktis 10 x 10 cm 24.900 m' 56,063.50 1,395,981.15 site mix 1:2:3; KP
4 Pek. Ring Balok 10 x 20 cm 1.920 m³ 2,216,196.85 4,255,097.95 site mix 1:2:3; RB
5 Pek. Slab (Dak/Canopy) T. 10 cm 0.200 m³ 2,104,769.50 420,953.90 site mix 1:2:3; RB
TOTAL 10,831,319.63
D. Pekerjaan Dinding
1 Pek. Pasangan 1/2 bata 1 : 2 10.610 m² 84,112.55 892,434.16 konvensional
2 Pek. Plesteran 1 : 2 Trasraam 21.220 m² 42,126.24 893,918.81 konvensional
3 Pek. Pasangan 1/2 bata 1 : 5 135.655 m² 74,378.30 10,089,788.29 konvensional
4 Pek. Plesteran 1 : 5 217.048 m² 34,707.90 7,533,280.28 konvensional
5 Pek. Acian 238.268 m² 27,891.25 6,645,592.36 konvensional
TOTAL 26,055,013.89
E. Pekerjaan Lantai keramik

1 Urugan Pasir bawah lantai 1.800 m³ 89,760.00 161,568.00 T.5 cm
2 Floor bawah keramik 1.800 m³ 678,159.50 1,220,687.10 Rabat/B-0; T.5 cm
3 Keramik lantai 40 x 40 31.827 m² 60,724.25 1,932,670.70 ex. Ikad
4 Keramik lantai 30 x 30 4.890 m² 64,564.00 315,717.96 ex. Ikad SBO Keramik
5 Keramik lantai KM 20 x 20 2.250 m² 67,783.55 152,512.99 ex. Ikad SBO Keramik
6 Keramik Dinding KM 20 x 25 7.800 m² 133,509.00 1,041,370.20 ex. Ikad SBO Keramik
7 Cor Carport (Fin Rabat) Bertulang 0.216 m³ 82,144.01 17,743.11 Ad. 1pc:2ps:3krl T.10 cm; fin. Aci
TOTAL 4,842,270.06
Citra Bukit Raya

( Rp. ) ( Rp. )
F. Pekerjaan Kusen, Pintu & Jendela
1 Pintu P3 (PVC) 1.000 unit 350,000.00 350,000.00 PVC

TOTAL 350,000.00
G. Pekerjaan Plafond
1 Plafond dalam + Rangka 34.077 m² 69,495.50 2,368,198.15 Gypsum A Plus, T.9 mm hollow meni 2/4 + 4/4
2 Plafond luar + Rangka 11.800 m² 69,495.50 820,046.90 GRC, ex. Royal Board; T.4 mm; meni 2/4 + 4/4
3 List plafond 53.050 m' 14,000.00 742,700.00 Perapihan Sudut
TOTAL 3,930,945.05
H. Pekerjaan Atap
1 Rangka atap baja ringan 81.000 m² 89,200.00 7,225,200.00 Full system Truss; ex. Union truss
2 Genteng Badan 81.000 m' 10,180.00 824,580.00 Lokal; ex. Sarko SBO Genteng
3 Nok 7.000 m' 24,111.20 168,778.40 Lokal; ex. Sarko SBO Nok
4 Ujung Nok 1.000 m' 24,111.20 24,111.20 Lokal; ex. Sarko SBO Ujung nok
5 Genteng Tepi 22.400 m' 12,055.60 270,045.44 Lokal; ex. Sarko SBO Genteng tepi
6 Lisplank 38.400 m' 25,000.00 960,000.00 GRC; ex. Royal plank T. 9 mm
TOTAL 9,472,715.04
I. Pekerjaan Sanitair & Instalasi Air

1 Instalasi air bersih, pipa 3/4 20.100 m' 15,312.75 307,786.28 ex.Vinilon 3/4"
3 Kran carport/taman 1.000 unit 39,766.50 39,766.50 ex. Onda
4 Kran bak/taman 1.000 unit 39,766.50 39,766.50 ex. Onda
5 Bak Mandi fiber 1.000 bh 300,000.00 300,000.00 Plastik
6 Instalasi air kotor, pipa 3' 8.000 m' 44,369.45 354,955.60 ex. Vinilon 3"
8 Kloset jongkok 1.000 bh 230,271.00 230,271.00 Toho
9 Bak kontrol 2.000 bh 264,934.70 529,869.40 Konvesional
10 Floor drain 1.000 bh 86,139.00 86,139.00 ex. Onda
11 Septik tank + rembesan 1.000 unit 4,000,000.00 4,000,000.00 Konvesional
TOTAL 6,164,127.68
J. Pekerjaan Pengecatan
1 Cat dinding dalam 108.524 m² 17,637.08 1,914,045.93 Aplikator
2 Cat dinding luar 43.410 m² 25,169.38 1,092,592.64 Aplikator
3 Cat plafond 34.077 m² 17,637.08 601,018.60 Aplikator
4 Cat lisplank 11.520 m² 25,169.38 289,951.24 Aplikator
5 Cat pintu dan kusen 6.32 m² 37,539.75 237,176.14 Aplikator
TOTAL 4,134,784.55
K. Pekerjaan Listrik
1 Panel Box / sekering 4 grup 1.000 unit 300,000.00 300,000.00 ex. Boss 5 group
2 Kabel tuvur + BC 10 mm 7.000 m' 100,000.00 700,000.00 NYY 3 x 10 mm2; ex extrana
3 Sparing SR/PLN 1.000 ls 200,000.00 200,000.00 ex. Vinilon AW dia. 1 1/2"
4 Instalasi titik lampu 12.000 ttk 125,000.00 1,500,000.00 NYM 3x2.5 mm2; ex. Extrana
Fitting lampu gantung 8.000 ttk 25,000.00 200,000.00 Lokal SBO Asesories
5 Saklar single 2.000 ttk 8,000.00 16,000.00 Boss B10 SBO Asesories
6 Saklar seri 3.000 ttk 8,000.00 24,000.00 Boss B10 SBO Asesories
7 Instalasi stop kontak 4.000 ttk 125,000.00 500,000.00 SBO Asesories
8 Stop kontak 4.000 ttk 8,000.00 32,000.00 Boss B10 SBO Asesories
Citra Bukit Raya

( Rp. ) ( Rp. )
TOTAL 3,472,000.00
Citra Bukit Raya

( Rp. ) ( Rp. )
L. Pekerjaan lain-lain
1 Pembersihan akhir 1.000 ls 300,000.00 300,000.00
2 Ban banan (dinding Teras) 4.650 m² 33,200.00 154,380.00
TOTAL 454,380.00
Jumlah (A+B+C+D+E+F+G+H+I+J+K+L) 78,608,167.26

Fee 10% 7,860,816.73
TOTAL 86,468,983.99
DIBULATKAN 86,400,000.00
PPn 10 % 8,640,000.00
GRAND TOTAL 95,040,000.00
Harga per m2 Exclude Ppn10% 2,400,000.00

Harga per m2 Include Ppn10% 2,640,000.00
Jambi, 13 Januari 2013

CV. INDORAYA KONTRINDO
IRWAN SAPUTRA
Direktur
Citra Bukit Raya

Type Flamboyan (36/120)

( Rp. ) ( Rp. )
1 Pembersihan lapangan 1.000 ls 100,000.00 100,000.00 Sebelum proyek
2 Direksi keet/gudang 1.000 ls 1,100,000.00 1,100,000.00 ukuran 4 x 6 m
3 Air kerja 1.000 ls 450,000.00 450,000.00 Jet Pump
` 4 Listrik kerja 1.000 ls 85,000.00 85,000.00 1300 watt
5 Keamanan 1.000 ls 100,000.00 100,000.00 Selama proyek berlangsung
6 Bouwplank 46.000 m' 33,190.80 1,526,776.80 Keliling lahan
TOTAL 3,361,776.80
1 Galian pondasi 14.216 m³ 42,789.00 608,267.03 Manual
2 Pemadatan tanah lantai & pondasi 36.000 m² 40,800.00 1,468,800.00 Dengan stamper
3 Urugan Pasir dibawah pondasi 0.656 m³ 89,760.00 58,837.68 Pasir pasang; Tebal = 5 cm
4 Lantai Kerja dibawah pondasi 0.656 m³ 678,159.50 444,533.55 Ad. 1pc:3ps:5krl ; T.5 cm
5 Pondasi 1 Bata 1 : 3 17.480 m² 193,611.85 3,384,335.14 Pas. Rollage 1Pc : 3Ps
TOTAL 5,964,773.40
C. Pekerjaan Beton
1 Pek. Sloof 15 x 20 cm 1.211 m³ 2,067,029.50 2,502,139.21 site mix 1:2:3; SL
2 Pek. Kolom 10 x 20 0.992 m³ 2,600,400.25 2,579,597.05 site mix 1:2:3; K1
3 Pek. Kolom Praktis 10 x 10 cm 33.000 m' 56,063.50 1,850,095.50 site mix 1:2:3; KP
4 Pek. Ring Balok 10 x 20 cm 1.817 m³ 2,216,196.85 4,026,829.68 site mix 1:2:3; RB
5 Pek. Slab (Dak/Canopy) T. 10 cm 0.220 m³ 2,104,769.50 463,049.29 site mix 1:2:3; RB
TOTAL 11,421,710.72
1 Pek. Pasangan 1/2 bata 1 : 2 8.970 m² 84,112.55 754,489.57 konvensional
2 Pek. Plesteran 1 : 2 Trasraam 17.940 m² 42,126.24 755,744.75 konvensional
3 Pek. Pasangan 1/2 bata 1 : 5 135.685 m² 74,378.30 10,092,019.64 konvensional
4 Pek. Plesteran 1 : 5 217.096 m² 34,707.90 7,534,946.26 konvensional
5 Pek. Acian 235.036 m² 27,891.25 6,555,447.84 konvensional
TOTAL 25,692,648.05
1 Urugan Pasir bawah lantai 1.800 m³ 89,760.00 161,568.00 T.5 cm
2 Floor bawah keramik 1.800 m³ 678,159.50 1,220,687.10 Rabat/B-0; T.5 cm
3 Keramik lantai 40 x 40 34.763 m² 60,724.25 2,110,926.74 ex. Ikad

4 Keramik lantai 30 x 30 4.450 m² 64,564.00 287,283.97 ex. Ikad SBO Keramik
5 Keramik lantai KM 20 x 20 3.000 m² 67,783.55 203,350.65 ex. Ikad SBO Keramik
6 Keramik Dinding KM 20 x 25 8.550 m² 133,509.00 1,141,501.95 ex. Ikad SBO Keramik
7 Cor Carport (Fin Rabat) Bertulang 0.432 m³ 82,144.01 35,486.21 Ad. 1pc:2ps:3krl T.10 cm; fin. Aci
TOTAL 5,160,804.63
Citra Bukit Raya


( Rp. ) ( Rp. )
1 Pintu P3 (PVC) 1.000 unit 350,000.00 350,000.00 PVC
TOTAL 350,000.00
1 Plafond dalam + Rangka 37.763 m² 69,495.50 2,624,323.82 Gypsum A Plus, T.9 mm hollow meni 2/4 + 4/4
2 Plafond luar + Rangka 11.800 m² 69,495.50 820,046.90 GRC, ex. Royal Board; T.4 mm; meni 2/4 + 4/4
3 List plafond 62.100 m' 14,000.00 869,400.00 Perapihan Sudut
TOTAL 4,313,770.72
H. Pekerjaan Atap
1 Rangka atap baja ringan 81.000 m² 89,200.00 7,225,200.00 Full system Truss; ex. Union truss
2 Genteng Badan 81.000 m' 10,180.00 824,580.00 Lokal; ex. Sarko SBO Genteng
3 Nok 8.000 m' 24,111.20 192,889.60 Lokal; ex. Sarko SBO Nok
4 Ujung Nok 2.000 m' 24,111.20 48,222.40 Lokal; ex. Sarko SBO Ujung nok
5 Genteng Tepi 23.200 m' 12,055.60 279,689.92 Lokal; ex. Sarko SBO Genteng tepi
6 Lisplank 41.200 m' 25,000.00 1,030,000.00 GRC; ex. Royal plank T. 9 mm
TOTAL 9,600,581.92
3 Kran carport/taman 1.000 unit 39,766.50 39,766.50 ex. Onda
4 Kran bak/taman 1.000 unit 39,766.50 39,766.50 ex. Onda

5 Bak Mandi fiber 1.000 bh 300,000.00 300,000.00 Plastik
8 Kloset jongkok 1.000 bh 230,271.00 230,271.00 Toho
9 Bak kontrol 2.000 bh 264,934.70 529,869.40 Konvesional
10 Floor drain 1.000 bh 86,139.00 86,139.00 ex. Onda
11 Septik tank + rembesan 1.000 unit 4,000,000.00 4,000,000.00 Konvesional
TOTAL 6,164,127.68
1 Cat dinding dalam 108.548 m² 17,637.08 1,914,469.22 Aplikator
2 Cat dinding luar 43.419 m² 25,169.38 1,092,834.26 Aplikator
3 Cat plafond 37.763 m² 17,637.08 666,020.04 Aplikator
4 Cat lisplank 12.360 m² 25,169.38 311,093.51 Aplikator
5 Cat pintu dan kusen 6.32 m² 37,539.75 237,176.14 Aplikator
TOTAL 4,221,593.18
Citra Bukit Raya


( Rp. ) ( Rp. )
1 Panel Box / sekering 5 grup 1.000 unit 300,000.00 300,000.00 ex. Boss 5 group
2 Kabel tuvur + BC 10 mm 7.000 m' 100,000.00 700,000.00 NYY 3 x 10 mm2; ex extrana
3 Sparing SR/PLN 1.000 ls 200,000.00 200,000.00 ex. Vinilon AW dia. 1 1/2"
4 Instalasi titik lampu 14.000 ttk 125,000.00 1,750,000.00 NYM 3x2.5 mm2; ex. Extrana
5 Fitting lampu gantung 6.000 ttk 25,000.00 150,000.00 Lokal SBO Asesories
6 Saklar single 1.000 ttk 8,000.00 8,000.00 Boss B10 SBO Asesories
7 Saklar seri 4.000 ttk 8,000.00 32,000.00 Boss B10 SBO Asesories
8 Instalasi stop kontak 5.000 ttk 125,000.00 625,000.00 - SBO Asesories
9 Stop kontak 5.000 ttk 8,000.00 40,000.00 Boss B10 SBO Asesories
TOTAL 3,805,000.00
1 Pembersihan akhir 1.000 ls 100,000.00 100,000.00
2 Ban banan (dinding Teras) 4.619 m² 33,200.00 153,350.80
TOTAL 253,350.80
Jumlah (A+B+C+D+E+F+G+H+I+J+K+L) 80,310,137.89

Fee 10% 8,031,013.79
TOTAL 88,341,151.68
DIBULATKAN 88,300,000.00
PPn 10 % 8,830,000.00
GRAND TOTAL 97,130,000.00
Harga per m2 Exclude Ppn10% 2,452,777.78

Harga per m2 Include Ppn10% 2,698,055.56
Jambi, 13 Januari 2014

IRWAN SAPUTRA
Direktur
MINGGU KE: 01 ( SATU )
REKAPITULASI PROGRESS PEKERJAANPERIODE : 05/08/16 s/d 11/08/16
PEKERJAAN : PEMBANGUNAN RUMAH TYPE ALAMANDA STANDART

BLOK / NO / CLUSTER : B-11/05 CLUSTER NEW CITRA BUKIT RAYA
NOMOR SPK : 222/CMP-KSO/SPK/11.42.100/CBR/VIII/2016
BLOK B11 N0. 05

NO. URAIAN PEKERJAAN BOBOT PEK. BOBOT RENC. BOBOT
MG. LALU MG. INI
A. Pekerjaan Persiapan 8.35 0.60 - 3.38

B. Pekerjaan Tanah Dan Pondasi 8.62 2.87 - 5.58
C. Pekerjaan Beton 17.72 - - 4.16
D. Pekerjaan Dinding 35.92 - - -
E. Pekerjaan Lantai 5.56 - - -
F. Pekerjaan Kusen, Pintu & Jendela - - - -
G. Pekerjaan Plafond - - - -
H. Pekerjaan Atap 16.38 - - -
I. Pekerjaan Sanitair & Instalasi Air 7.09 - - 1.67
J. Pekerjaan Pengecatan - - - -
K. Pekerjaan Listrik - - - -
L. Pekerjaan lain-lain 0.36 - - -
100.00 3.47 - 14.79
RATA-RATA PRESTASI S/D MINGGU INI 14.79
RENCANA S/D MINGGU INI 3.47
SELISIH RENCANA DAN REALISASI 11.32
RATA-RATA PRESTASI S/D MINGGU LALU - CITRA MENDALO PRIMA KSO
MENGETAHUI
EDDY PURWANTO
Kasie. Bangunan
DIPERIKSA
THOMAS PANGHONA
Pengawas Bangunan
DIBUAT OLEH
DANI NOPRIADY
Pengawas Bangunan
BLOK A9 N0. 30
6 maret'16
CITRA MENDALO PRIMA KSO
Mengetahui, Diperiksa, Dibuat Oleh,
Eddy Purwanto Thomas Panghona Dani Nopriady

Kasie. Bangunan Pengawas Bangunan Pelaksana Lapangan
LAPORAN PROGGRES MINGGUAN
BLOK / NO. : B-11/05 CLUSTER NEW CITRA BUKIT RAYA
PROGRES PEKERJAAN PERIODE : 05/08/16 s/d 11/08/16
BLOK B11 N0. 05

NO. URAIAN PEKERJAAN BOBOT PEK. MINGGU LALU MINGGU INI
PROGRES BOBOT PROGRES BOBOT
1 Pembersihan lapangan 0.31 - - 100.00 0.31 0.31
2 Gudang 1.37 - - 100.00 1.37 1.37
3 Air kerja 1.01 - - 10.00 0.10 1.01
` 4 Listrik kerja 0.71 - - 10.00 0.07 0.71
5 Keamanan 0.95 - - 10.00 0.10 0.95
6 Bouwplank 1.15 - - 100.00 1.15 1.15
7 Peralatan & Perlengkapan K3 2.85 - - 10.00 0.29 2.85
TOTAL 8.35 - 3.38 5.50
1 Galian pondasi 0.78 - - 100.00 0.78 0.78
2 Pas. Pondasi Bata Rollag 1 : 5 4.79 - - 100.00 4.79 4.79
3 Pas. Pondasi Bata Rollag Batas 1 : 5 3.04 - - - - 3.04
TOTAL 8.62 - 5.58 8.62
C. Pekerjaan Beton
1 Pek. Sloof 15 x 20 cm 4.16 - - 100.00 4.16 4.16
2 Pek. Kolom 10 x 20 cm (Struktural) 4.14 - - - - 4.14
3 Pek. Kolom Praktis 10 x 10 cm 0.66 - - - - 0.66
4 Pek. Ring Balok 10 x 20 cm 5.28 - - - - 5.28
5 Pek. Slab (Dak/Canopy) T. 10 cm 2.23 - - - - 2.23
6 Finishing Beton Expose 1.24 - - - - 1.24
TOTAL 17.72 - 4.16 17.72
1 Pek. Pasangan 1/2 bata 1 : 5 20.10 - - - - 20.10
2 Pek. Plesteran + Aci 1 : 5 14.14 - - - 14.14
3 Pek. Finishing Openening Kusen 1.67 - - - - 1.67
TOTAL 35.92 - - 35.92
E. Pekerjaan Lantai
1 Pemadatan Tanah Lantai 0.29 - - - - 0.29
2 Urugan Pasir Bawah Lantai 0.42 - - - - 0.42
3 Keramik Lantai R. Utama 40 x 40 cm 3.06 - - - - 3.06
4 Keramik Lantai Teras 33 x 33 cm 0.36 - - - - 0.36
5 Keramik Lantai KM 20 x 20 cm 0.25 - - - - 0.25
6 Keramik Dinding KM 20 x 40 cm 0.71 - - - - 0.71
7 Carport / Stapping 0.47 - - - - 0.47
TOTAL 5.56 - - 5.56
1 Pintu PJ1
2 Pintu P1
3 Pintu P2
4 Pintu P3 (PVC)
5 Jendela J1
6 Jendela J2
7 Bouven BV1
8 Kusen PintuAlumunium
TOTAL
BLOK B11 N0. 05

BLOK B11 N0. 05

1 Plafond dalam + Rangka
2 Plafond luar + Rangka
TOTAL
H. Pekerjaan Atap
1 Rangka atap baja ringan 12.69 - - - - 12.69
2 Genteng Badan 1.02 - - - - 1.02
3 Nok 0.24 - - - - 0.24
4 Genteng Tepi 0.42 - - - - 0.42
5 Lisplank 2.02 - - - - 2.02
TOTAL 16.38 - - 16.38

1 Instalasi air bersih, pipa 1/2 0.40 - - - - 0.40
2 Pasangan Sparing Kran 0.05 - - - - 0.05
3 Kran KM/Ember 0.09 - - - - 0.09
4 Bak Mandi fiber 0.71 - - - - 0.71
5 Instalasi air kotor AW : 4" 1.85 - - 50.00 0.93 1.85
6 Kloset jongkok 0.56 - - - - 0.56
7 Bak kontrol 0.72 - - - - 0.72
8 Floor drain 0.21 - - - - 0.21
9 Septik tank + rembesan 2.48 - - 30.00 0.75 2.48
TOTAL 7.09 - 1.67 7.09
1 Cat dinding dalam
2 Cat dinding luar
3 Cat plafond
4 Cat lisplank
5 Cat pintu dan kusen
TOTAL
1 Panel Box / sekering 4 grup
2 Kabel tuvur + BC 6 mm
3 Sparing SR/PLN
4 Instalasi titik lampu
Fitting lampu gantung
5 Saklar tunggal
6 Saklar double
7 Instalasi stop kontak
8 Stop kontak
TOTAL
1 Pembersihan akhir 0.36 - - - -
TOTAL 0.36 - -
JUMLAH 100.00 - 14.79

BLOK B11 N0. 05

BLOK A8 N0. 05
MINGGU LALU MINGGU INI
130,000.00 130,000.00 42,065,123.00 15.00 0.05 15.00 0.05

576,000.00 576,000.00 42,065,123.00 100.00 1.37 100.00 1.37
425,000.00 425,000.00 42,065,123.00 - 20.00 0.20
300,000.00 42,065,123.00 - -
400,000.00 42,065,123.00 - -
483,452.00 42,065,123.00 100.00 1.15 100.00 1.15
1,200,000.00 42,065,123.00
3,514,452.00 42,065,123.00 8.35 2.56 2.77
329,443.00 42,065,123.00 100.00 0.78 100.00 0.78

2,016,180.00 42,065,123.00 90.00 4.31 90.00 4.31
1,280,093.00 42,065,123.00
3,625,716.00 #REF! #REF!
1,751,473.00 42,065,123.00 100.00 4.16 100.00 4.16

1,743,343.00 42,065,123.00 15.00 0.62 15.00 0.62
276,178.00 42,065,123.00 15.00 0.10 15.00 0.10
2,222,886.00 42,065,123.00 - -
938,708.00 42,065,123.00 - -
519,798.00 42,065,123.00 - -
7,452,386.00 42,065,123.00 4.88 4.88
8,457,158.00 42,065,123.00 30.00 6.03 30.00 6.03

5,949,266.00 42,065,123.00 - -
702,150.00 42,065,123.00
15,108,574.00 42,065,123.00 6.03 6.03
124,000.00 42,065,123.00 - -
177,450.00 42,065,123.00 - -
1,285,238.00 42,065,123.00 - -
150,211.00 42,065,123.00 - -
105,470.00 42,065,123.00 - -
297,967.00 42,065,123.00 - -
199,296.00 42,065,123.00 - -
2,339,632.00 42,065,123.00 #REF! #REF!
BLOK A8 N0. 05
5,336,400.00 42,065,123.00 - -
428,813.00 42,065,123.00 - -
99,483.00 42,065,123.00 - -
177,529.00 42,065,123.00 - -
848,815.00 42,065,123.00 - -
6,891,040.00 42,065,123.00 - -
169,963.00 42,065,123.00 - -
19,800.00 42,065,123.00 - -
39,000.00 42,065,123.00 - -
300,000.00 42,065,123.00 - -
779,025.00 42,065,123.00 - -
235,730.00 42,065,123.00 - -
304,805.00 42,065,123.00 - -
90,000.00 42,065,123.00 - -
1,045,000.00 42,065,123.00 - -
2,983,323.00 42,065,123.00 #DIV/0! #DIV/0!
150,000.00 42,065,123.00 - -
150,000.00 - -
#REF! #REF!
42,065,123.00
BLOK A8 N0. 05
LAPORAN PROGRES PEKERJAAN PERIODE : 05/08/16 s/d 11/08/16
BLOK A8 N0. 06 BLOK A8 N0. 0

BOBOT
NO. URAIAN PEKERJAAN MINGGU LALU MINGGU INI MINGGU LALU
PEK.
PROGRES BOBOT PROGRES BOBOT PROGRES BOBOT
1 Pembersihan lapangan 0.31 15.00 0.05 15.00 0.05 15.00 0.05
2 Gudang 1.37 100.00 1.37 100.00 1.37 100.00 1.37
3 Air kerja 1.01 20.00 20.00 0.20 -
` 4 Listrik kerja 0.71 - - -
5 Keamanan 0.95 - - -
6 Bouwplank 1.15 100.00 1.15 100.00 1.15 100.00 1.15
TOTAL 5.50 2.56 2.77 2.56

1 Galian pondasi 0.78 100.00 0.78 100.00 0.78 100.00 0.78
3 Pas. Pondasi Bata Rollag 1 : 5 4.79 90.00 4.31 90.00 4.31 90.00 4.31
TOTAL #REF! #REF! #REF! #REF!

C. Pekerjaan Beton
1 Pek. Sloof 15 x 20 cm 4.16 100.00 4.16 100.00 4.16 100.00 4.16
2 Pek. Kolom 10 x 20 cm (Struktural) 4.14 15.00 0.62 15.00 0.62 15.00 0.62
3 Pek. Kolom Praktis 10 x 10 cm 0.66 15.00 0.10 15.00 0.10 15.00 0.10
4 Pek. Ring Balok 10 x 20 cm 5.28 - - -
5 Pek. Slab (Dak/Canopy) T. 10 cm 2.23 - - -
6 Finishing Beton Expose 1.24 - - -
TOTAL 17.72 4.88 4.88 4.88
1 Pek. Pasangan 1/2 bata 1 : 5 20.10 30.00 6.03 30.00 6.03 30.00 6.03
2 Pek. Plesteran + Aci 1 : 5 14.14 - - -
TOTAL 34.25 6.03 6.03 6.03

1 Pemadatan Tanah Lantai 0.29 - - -
2 Urugan Pasir Bawah Lantai 0.42 - - -
3 Keramik Lantai R. Utama 40 x 40 cm 3.06 - - -
4 Keramik Lantai Teras 33 x 33 cm 0.36 - - -
5 Keramik Lantai KM 20 x 20 cm 0.25 - - -
6 Keramik Dinding KM 20 x 40 cm 0.71 - - -
7 Carport / Stapping 0.47 - - -
TOTAL #REF! #REF! #REF! #REF!
1 Pintu PJ1 -
2 Pintu P1 -
3 Pintu P2 -
4 Pintu P3 (PVC) -
5 Jendela J1 -
6 Jendela J2 -
7 Bouven BV1 -
8 Kusen PintuAlumunium -
TOTAL

BOBOT
PEK.
1 Plafond dalam + Rangka -
2 Plafond luar + Rangka -
TOTAL
H. Pekerjaan Atap
1 Rangka atap baja ringan 12.69 - - -
2 Genteng Badan 1.02 - - -
3 Nok 0.24 - - -
4 Genteng Tepi 0.42 - - -
5 Lisplank 2.02 - - -
TOTAL 16.38 - - -

1 Instalasi air bersih, pipa 1/2 0.40 - - -
1 Pasangan Sparing Kran 0.05 - - -
#REF! Kran KM/Ember 0.09 - - -
#REF! Bak Mandi fiber 0.71 - - -
#REF! Instalasi air kotor AW : 4" 1.85 - - -
6 Kloset jongkok 0.56 - - -
7 Bak kontrol 0.72 - - -
8 Floor drain 0.21 - - -
9 Septik tank + rembesan 2.48 - - -
TOTAL #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1 Cat dinding dalam -
2 Cat dinding luar -
3 Cat plafond -
4 Cat lisplank -
5 Cat pintu dan kusen -
TOTAL
1 Panel Box / sekering 4 grup -
2 Kabel tuvur + BC 6 mm -
3 Sparing SR/PLN -
4 Instalasi titik lampu -
Fitting lampu gantung -
5 Saklar tunggal -
6 Saklar double -
7 Instalasi stop kontak -
8 Stop kontak -
TOTAL
1 Pembersihan akhir 0.36 - - -
TOTAL 0.36 - - -
JUMLAH #REF! #REF! #REF! #REF!


BOBOT
PEK.
LAPORAN PROGRES MINGGUAN KONTRAKTOR
BLOK / NO. : B-11/05 CLUSTER NEW
OK A8 N0. 07 BLOK A8 N0. 08

BOBOT
MINGGU INI MINGGU LALU MINGGU INI NO. URAIAN PEKERJAAN MINGGU
PEK.
PROGRES BOBOT PROGRES BOBOT PROGRES BOBOT PROGRES
15.00 0.05 15.00 0.05 15.00 0.05 1 Pembersihan lapangan 0.31 15.00
100.00 1.37 100.00 1.37 100.00 1.37 2 Gudang 1.37 100.00
20.00 0.20 - 20.00 0.20 3 Air kerja 1.01
- - - 4 Listrik kerja 0.71
- - - 5 Keamanan 0.95
100.00 1.15 100.00 1.15 100.00 1.15 6 Bouwplank 1.15 100.00
2.77 2.56 2.77 TOTAL 5.50

100.00 0.78 100.00 0.78 100.00 0.78 1 Galian pondasi 0.78 100.00
90.00 4.31 90.00 4.31 90.00 4.31 3 Pas. Pondasi Bata Rollag 1 : 5 4.79 90.00
#REF! #REF! #REF! TOTAL #REF!

C. Pekerjaan Beton
100.00 4.16 100.00 4.16 100.00 4.16 1 Pek. Sloof 15 x 20 cm 4.16 100.00
15.00 0.62 15.00 0.62 15.00 0.62 2 Pek. Kolom 10 x 20 cm (Struktural) 4.14 15.00
15.00 0.10 15.00 0.10 15.00 0.10 3 Pek. Kolom Praktis 10 x 10 cm 0.66 15.00
- - - 4 Pek. Ring Balok 10 x 20 cm 5.28
- - - 5 Pek. Slab (Dak/Canopy) T. 10 cm 2.23
- - - 6 Finishing Beton Expose 1.24
4.88 4.88 4.88 TOTAL 17.72
30.00 6.03 30.00 6.03 40.00 8.04 1 Pek. Pasangan 1/2 bata 1 : 5 20.10 30.00
- - - 2 Pek. Plesteran + Aci 1 : 5 14.14
6.03 6.03 8.04 TOTAL 34.25

- - - 1 Pemadatan Tanah Lantai 0.29
- - - 2 Urugan Pasir Bawah Lantai 0.42
- - - 3 Keramik Lantai R. Utama 40 x 40 cm 3.06
- - - 4 Keramik Lantai Teras 33 x 33 cm 0.36
- - - 5 Keramik Lantai KM 20 x 20 cm 0.25
- - - 6 Keramik Dinding KM 20 x 40 cm 0.71
- - - 7 Carport / Stapping 0.47
#REF! #REF! #REF! TOTAL #REF!
1 Pintu PJ1 -
2 Pintu P1 -
3 Pintu P2 -
4 Pintu P3 (PVC) -
5 Jendela J1 -
6 Jendela J2 -
7 Bouven BV1 -
8 Kusen PintuAlumunium -
TOTAL
OK A8 N0. 07 BLOK A8 N0. 08

BOBOT
PEK.
1 Plafond dalam + Rangka -
2 Plafond luar + Rangka -
TOTAL
H. Pekerjaan Atap
- - - 1 Rangka atap baja ringan 12.69
- - - 2 Genteng Badan 1.02
- - - 3 Nok 0.24
- - - 4 Genteng Tepi 0.42
- - - 5 Lisplank 2.02
- - - TOTAL 16.38

- - - 1 Instalasi air bersih, pipa 1/2 0.40
- - - 1 Pasangan Sparing Kran 0.05
- - - #REF! Kran KM/Ember 0.09
- - - #REF! Bak Mandi fiber 0.71
- - - #REF! Instalasi air kotor AW : 4" 1.85
- - - 6 Kloset jongkok 0.56
- - - 7 Bak kontrol 0.72
- - - 8 Floor drain 0.21
- - - 9 Septik tank + rembesan 2.48
#DIV/0! #DIV/0! #DIV/0! TOTAL #DIV/0!
1 Cat dinding dalam -
2 Cat dinding luar -
3 Cat plafond -
4 Cat lisplank -
5 Cat pintu dan kusen -
TOTAL
1 Panel Box / sekering 4 grup -
2 Kabel tuvur + BC 6 mm -
3 Sparing SR/PLN -
4 Instalasi titik lampu -
Fitting lampu gantung -
5 Saklar tunggal -
6 Saklar double -
7 Instalasi stop kontak -
8 Stop kontak -
TOTAL
- - - 1 Pembersihan akhir 0.36
- - - TOTAL 0.36
#REF! #REF! #REF! JUMLAH #REF!

OK A8 N0. 07 BLOK A8 N0. 08

BOBOT
PEK.
ER NEW CITRA BUKIT RAYA
1/08/16
BLOK A8 N0. 09 BLOK A8 N0. 10 BLOK A8 N0. 11

INGGU LALU MINGGU INI MINGGU LALU MINGGU INI MINGGU LALU MINGGU INI
BOBOT PROGRES BOBOT PROGRES BOBOT PROGRES BOBOT PROGRES BOBOT PROGRES BOBOT
0.05 15.00 0.05 15.00 0.05 15.00 0.05 15.00 0.05 15.00 0.05
1.37 100.00 1.37 100.00 1.37 100.00 1.37 100.00 1.37 100.00 1.37
- 20.00 0.20 - 20.00 0.20 - 20.00 0.20
- - - - - -
- - - - - -
1.15 100.00 1.15 100.00 1.15 100.00 1.15 100.00 1.15 100.00 1.15
2.56 2.77 2.56 2.77 2.56 2.77
0.78 100.00 0.78 100.00 0.78 100.00 0.78 100.00 0.78 100.00 0.78
4.31 90.00 4.31 90.00 4.31 90.00 4.31 90.00 4.31 90.00 4.31
#REF! #REF! #REF! #REF! #REF! #REF!
4.16 100.00 4.16 100.00 4.16 100.00 4.16 100.00 4.16 100.00 4.16
0.62 15.00 0.62 15.00 0.62 15.00 0.62 15.00 0.62 15.00 0.62
0.10 15.00 0.10 15.00 0.10 15.00 0.10 15.00 0.10 15.00 0.10
- - - - - -
- - - - - -
- - - - - -
4.88 4.88 4.88 4.88 4.88 4.88
6.03 32.00 6.43 20.00 4.02 40.00 8.04 20.00 4.02 45.00 9.05
- - - - - -
6.03 6.43 4.02 8.04 4.02 9.05
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
1/08/16

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- 10.00 0.25 - 10.00 0.25 - 10.00 0.25
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
- - - - - -
- - - - - -

1/08/16

Ket
### 14,700,000.00 ### #REF!

### 2100000 14,700,000.00 ### #REF!
14,700,000.00 ### #REF!
14,700,000.00 ### #REF!
14,700,000.00 ### #REF!
### 6,107,107.20 14,700,000.00 ### #REF!
###
### 4,593,827.04 ### #REF!

18.14 ### 28,096,951.67 ### #REF!
###
18.60 ### 22,654,643.32 68.50 ### #REF!

### 58.50 ### #REF!
### 61,452,529.23 ### #REF!
### 27,289,736.52 ### #REF!
### ### #REF!
### #REF!
###
### ### #REF!

### ### #REF!
#REF! ###
###
37,673,975.34 ### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
14700000 ###
2,145,000.00
SBO 14,700,000.00
SBO 4,800,000.00
SBO 21,645,000.00
SBO
SBO
SBO
SBO
SBO
Ket
SBO
SBO
#REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
###
### #REF!
### -
### #REF!
### #REF!
### #REF!
### #REF!
60900000 ### #REF!
63500000 ### #REF!
2600000 ### #REF!
###
SBO
SBO
SBO
SBO
SBO
SBO ### #REF!

SBO ### #REF!
SBO ### #REF!
SBO ### #REF!
SBO ### #REF!
SBO ### #REF!
SBO ### #REF!
SBO ### #REF!
SBO ### #REF!
60,000,000.00 ###
### #REF!
###
#REF! #REF! ###
Ket
178,571.43
#REF! ### 1,500,000.00 30 1,428,571.43
1,333,333.33 1,333,333.33 571,428.57
1166666.666667 107,142.86
333,333.33 142,857.14
#REF! ###
#REF! ### Pj Pond 65.65

0.100 ### 0.100
1.477 4.5790875
### 2,784,150.00
966,250.00
60,750.00
(835,864.80)
2,007,420.00
9,600.00
HARGA SATUAN BAHAN DAN UPAH
HARGA X HARGA
NO. JENIS MATERIAL Vol Satuan SATUAN PPh 2% SATUAN
+ PPH 2%
A Harga Bahan
1 Profil Alumunium ex. HP 3"x1.5" Coating 1 m' 60,000 1.02 61,200

2 Bata merah 1 bh 450 1.02 459
3 Batu Kerikil 1 m3 250,000 1.02 255,000
4 Bendrat 1 kg 15,000 1.02 15,300
5 Besi beton U24 1 kg 8,300 1.02 8,466
6 Closed Jongkok ex. TOHO 1 bh 100,000 1.02 102,000
7 Cat dasar Besi ex ICI 1 kg 35,000 1.02 35,700
8 Cat Kayu ex Glotex 1 kg 40,000 1.02 40,800
9 Gypsum 9mm Gyproc 1 lbr 55,000 1.02 56,100
10 Genteng Badan ex. Sarko 1 Bh 4,900 1.02 4,998
11 Floor Drain Onda 1 Bh 75,000 1.02 76,500
12 Dolken 1 Btg 5,000 1.02 5,100
13 Engsel Pintu 1 Bh 25,000 1.02 25,500
14 Hollow Meni 20 x 40 1 m' 14,500 1.02 14,790
15 GRC 4 mm Royal 1 lbr 55,000 1.02 56,100
16 Kayu balok bekisting 1 m3 1,600,000 1.02 1,632,000
17 Kayu Papan bekisting 1 m3 1,650,000 1.02 1,683,000
18 Keramik Ikad 20 x 20 Lantai 1 dus 1.02 -
19 Keramik Ikad 20 x 25 Dinding 1 dus 1.02 -
20 Keramik Ikad 30 x 30 1 dus 1.02 -
21 Keramik Ikad 40 x 40 1 dus 1.02 -
22 Kran Bak Mandi Merk Onda A801T 1 bh 30,000 1.02 30,600
23 Kaca Asahimas T. 5mm 1 m2 88,500 1.02 90,270
24 Kaca Es T. 3 mm 1 m2 86,000 1.02 87,720
25 Kunci Pintu 1 bh 130,000 1.02 132,600
26 Lem Kayu Fox 1 kg 28,000 1.02 28,560
27 Minyak cat 1 ltr 11,000 1.02 11,220
28 Minyak Bekisting 1 ltr 3,500 1.02 3,570
29 Nok Genteng' 1 Bh 9,100 1.02 9,282
30 Paku 1 kg 12,000 1.02 12,240
31 Paku skrup 1 kg 17,000 1.02 17,340
32 Pasir urug 1 m3 55,000 1.02 56,100
33 Pasir pasang 1 m3 55,000 1.02 56,100
34 Pasir beton 1 m3 55,000 1.02 56,100
35 Papan Kls. II 1 m3 2,600,000 1.02 2,652,000
36 Semen PC @ 50 kg 1 zak 63,000 1.02 64,260
37 Semen PC @ 50 kg 1 kg 1,260 1.02 1,285
38 Semen WARNA Lemkra 1 kg 12,000 1.02 12,240
39 Skrup Fixer 1 bh 400 1.02 408
40 Sealant 1 kg 65,000 1.02 66,300
41 Seal Tape 1 bh 5,000 1.02 5,100
42 Teakwood 3 mm 1 lbr 92,000 1.02 93,840
43 Upah Kepala Tukang Batu 1 Hari 1.02 -
44 Upah Mandor 1 Hari 100,000 1.02 102,000
45 Upah Pekerja 1 Hari 70,000 1.02 71,400
46 Upah Tukang 1 Hari 82,500 1.02 84,150
47 Pipa PVC 1/2" Vinilon Type AW 1 m' 4,000 1.02 4,080
48 Pipa PVC 3/4" AW 1 m' 4,750 1.02 4,845
HARGA SATUAN BAHAN DAN UPAH
HARGA X HARGA
NO. JENIS MATERIAL Vol Satuan SATUAN PPh 2% SATUAN
+ PPH 2%
49 Pipa PVC 3" ex Vinilon type D 1 m' 18,125 1.02 18,488

50 Pipa PVC 4" ex Vinilon type D 1 m' 27,750 1.02 28,305
51 Wiremesh M5 1 m2 23,000 1.02 23,460
52 Rangka Atap Baja Ringan 1 m2 85,000 1.02 86,700
53 Alumunium Foil 1 m2 12,000 1.02 12,240
Jambi, 26 Mei 2014

IRWAN SAPUTRA
Direktur
TIME SCHEDULLE
TYPE ALAMANDA STANDART BLOK 11 NO. 05
AGUSTUS 2016 SEPTEMBER 2016 OKTOBER 2016 NOPEMBER 2016

KET.
NO. URAIAN PEKERJAAN BOBOT 05 - 07 08 -14 15 - 21 29 - 04 05 - 11 12 - 18 19 - 25 26 - 02 03 - 09 10 - 16 17 - 23 24 - 30 31 - 06 07 -13
1 2 3 4 5 6 7 8 9 10 11 12 13 14
A. Pekerjaan Persiapan 8.35 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.60
B. Pekerjaan Tanah Dan Pondasi 8.62 2.87 2.87 2.87
C. Pekerjaan Beton 17.72 2.95 2.95 2.95 2.95 2.95 2.95
D. Pekerjaan Dinding 35.92 5.99 5.99 5.99 5.99 5.99 5.99
E. Pekerjaan Lantai keramik 5.56 2.78 2.78
F. Pekerjaan Kusen, Pintu & Jendela -
G. Pekerjaan Plafond -
H. Pekerjaan Atap 16.38 8.19 8.19
I. Pekerjaan Sanitair & Instalasi Air 7.09 2.36 2.36 2.36
J. Pekerjaan Pengecatan -
K. Pekerjaan Listrik -
L. Pekerjaan lain-lain 0.36 0.36
100.00
RENCANA PROGRESS MINGGUAN 3.47 5.83 6.42 9.54 9.54 9.54 9.54 9.54 8.79 8.79 5.74 5.74 6.58 0.95
AKUMULASI RENCANA PROGRESS MINGGUAN - 3.47 9.30 15.73 25.26 34.80 44.33 53.87 63.40 72.19 80.98 86.72 92.46 99.05 100.00
AKUMULASI REALISASI PROGRESS MINGGUAN - 14.79
DEVIASI 11.32
(14.79) - - - - - - - -
CITRA MENDALO PRIMA KSO

Mengetahui, Diperiksa, Dibuat oleh,
EDDY PURWANTO THOMAS PANGHONA DANI NOPRIADY

Kasie. Bangunan Pengawas Bangunan Pelaksana Lapa ngan
Pekerjaan Persiapan
Pembersihan lapangan 0.17 18,000,000
Gudang 1.11 18,000,000
Air kerja 0.00 18,000,000
Listrik kerja 0.00 18,000,000
Keamanan 0.00 18,000,000
Bouwplank 1.11 18,000,000
TOTAL 2.39 18,000,000
Pekerjaan Tanah Dan Pondasi

Galian pondasi 3.89 18,000,000
Pas. Pondasi Bata Rollag 1 : 5 5.00 18,000,000
TOTAL 8.89 18,000,000
Pekerjaan Beton
Pek. Sloof 15 x 20 cm 5.00 18,000,000
Pek. Kolom 10 x 20 cm (Struktural) 5.00 18,000,000
Pek. Kolom Praktis 10 x 10 cm 1.67 18,000,000
Pek. Ring Balok 10 x 20 cm 5.37 18,000,000
Pek. Slab (Dak/Canopy) T. 10 cm 1.67 18,000,000
Finishing Beton Expose 2.78 18,000,000
TOTAL 21.48 18,000,000
0
Pekerjaan Dinding
Pek. Pasangan 1/2 bata 1 : 5 19.71 18,000,000
Pek. Plesteran + Aci 1 : 5 24.44 18,000,000
Err:509 2.78 18,000,000
Pek. Finishing Openening Kusen 4.13 18,000,000
TOTAL 51.06 18,000,000
0
Pekerjaan Lantai
Pemadatan Tanah Lantai 0.56 18,000,000
Urugan Pasir Bawah Lantai 0.44 18,000,000
Keramik Lantai R. Utama 40 x 40 cm 4.29 18,000,000
Keramik Lantai Teras 33 x 33 cm 0.44 18,000,000
Keramik Lantai KM 20 x 20 cm 0.31 18,000,000
Keramik Dinding KM 20 x 40 cm 0.74 18,000,000
Carport / Stapping 1.11 18,000,000
TOTAL 7.90 18,000,000
0
Pekerjaan Atap
Rangka atap baja ringan 12.69 18,000,000
Genteng Badan 1.02 18,000,000
Nok 0.24 18,000,000
Genteng Tepi 0.42 18,000,000
Lisplank 2.02 18,000,000
TOTAL 18,000,000
Pekerjaan Sanitair & Instalasi Air

Instalasi air bersih, pipa 1/2 0.56 18,000,000
Pasangan Sparing Kran 0.06 18,000,000
Err:509 0.08 18,000,000
Kran KM/Ember 0.08 18,000,000
Bak Mandi fiber 0.67 18,000,000
Instalasi air kotor AW : 4" 0.67 18,000,000
Kloset jongkok 0.67 18,000,000
Bak kontrol 0.44 18,000,000
Floor drain 0.08 18,000,000
Septik tank + rembesan 3.89 18,000,000
TOTAL 7.18 18,000,000
Pekerjaan lain-lain
Pembersihan akhir 1.11 18,000,000
TOTAL 1.11 18,000,000
JUMLAH 100.00
RUMAH - 1 RUMAH - 2
UPAH Err:509 Err:509 TOTAL
YANG DIBAYAR Err:509
30,000.00 100.00 30,000.00 100.00
200,000.00 100.00 200,000.00 100.00 200,000.00
10.00 - 15.00 -
10.00 - 20.00 -
10.00 - 15.00 -
200,000.00 100.00 200,000.00 100.00 200,000.00
430,000.00 430,000.00 400,000.00 430,000.00
700,000.00 100.00 700,000.00 100.00 700,000.00

900,000.00 100.00 900,000.00 15.00 135,000.00 1,600,000.00
1,600,000.00 200.00 1,600,000.00 835,000.00
900,000.00 100.00 900,000.00 100.00 900,000.00

900,000.00 - - 30.00 270,000.00
300,000.00 - - 30.00 90,000.00
966,000.00 - - - -
300,000.00 - - - -
500,000.00 - - - - 3,866,000.00
3,866,000.00 100.00 900,000.00 1,260,000.00
3,547,500.00 - - 30.00 1,064,250.00

4,400,000.00 - - - -
500,000.00 Err:509 Err:509 Err:509 Err:509
743,250.00 - - - - 9,190,750.00
9,190,750.00 Err:509 Err:509 Err:509
100,000.00 - - - -
80,000.00 - - - -
772,500.00 - - - -
80,000.00 - - - -
56,250.00 - - - -
132,500.00 - - - -
200,000.00 - - - - 1,421,250.00
1,421,250.00 - - -
-
-
100,000.00 - - - -
10,000.00 - - - -
14,000.00 Err:509 Err:509 Err:509 Err:509
14,000.00 - - - -
120,000.00 - - - -
120,000.00 50.00 60,000.00 50.00 60,000.00
120,000.00 - - - -
80,000.00 - - - -
14,000.00 - - - -
700,000.00 30.00 210,000.00 30.00 210,000.00 1,292,000.00
1,292,000.00 Err:509 Err:509 Err:509
200,000.00 - - - - 200,000.00
200,000.00 - -
18,000,000.00
Err:509
14.79149484479 2,662,469.07 14,400,000.00

400,000.00
39.54
18,000,000.00 39.54
165
200
49
30.9
3.2
18,000,000.00 2.25
5.3
0.15

Contoh Laporan Progres Perumahan

Diunggah oleh

Hak Cipta:

Format Tersedia

Contoh Laporan Progres Perumahan

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Contoh Laporan Progres Perumahan

Diunggah oleh

Hak Cipta:

Format Tersedia

ANALISA HARGA SATUAN PEKERJAAN

1 Bowplank/m' Pasang 1/2

Kayu balok bekisting 0.0014 m3 1,632,000.00 2,350.08

Upah Pekerja 0.8000 Hr 71,400.00 57,120.00

Pasir pasang 1.2000 m3 56,100.00 67,320.00

Tanah urug 1.2000 m3 20,400.00 24,480.00

5 Pemadatan tanah (m2)

Upah Pekerja 0.0575 Hr 71,400.00 4,105.50

6 Buang tanah sisa galian (keluar lokasi)

Upah Pekerja 0.3833 Hr 71,400.00 27,370.00

7 Urugan tanah kembali

Upah Pekerja 0.2875 Hr 71,400.00 20,527.50

8 Urugan Pasir t = 10 cm /m3

Pasir Urug 1.2000 m3 56,100.00 67,320.00

9 Upah untuk lantai kerja beton

10 Upah pengecoran manual molen

11 Lantai Kerja Beton

12 Cor beton adukan 1 : 2 : 3 / M 3

13 Cor beton adukan 1 : 3 : 5 / M 3

14 Upah Fabrikasi Besi U 24

15 Upah Fabrikasi Besi U 39

18 Upah pasang wire mesh

22 Upah Bekisting balok praktis (m2)

23 Upah Bekisting Kolom Praktis (m2)

24 Upah Bekisting Kolom Struktur (m2)

25 Upah Bekisting Balok Struktur (m2)

26 Upah Bekisting Plat Struktur (m2)

27 Upah bongkar bekisting dan pembersihan (m2)

28 Bekisting Kolom 0.0267

29 Bekisting kayu balok struktur 0.0267

30 Bekisting plat struktur

31 Bekisting Sloof (Balok 200)

32 Bekisting kolom praktis(m')

33 Bekisting kolom praktis(m')

34 Bekisting kolom Struktur

36 Kolom Praktis (m3)

38 Balok 100 x 200

41 Upah pasangan 1/2 bata (m2)

Upah Tukang Batu 0.1278 hr 66,300.00 8,471.67

42 1 M2 Pasangan dinding bata adukan 1 : 2

Semen PC @ 50 kg 0.4000 zak 76,500.00 30,600.00

43 1 M3 Pasangan Pondasi Rollag

Semen PC @ 50 kg 4.9600 zak 64,260.00 318,729.60

Semen PC @ 50 Kg 0.1710 zak 64,260.00 10,988.46

47 Upah Plester Aci

48 1 M2 Plesteran adukan 1 : 2 tebal 15 mm

Semen PC @ 50 Kg 0.1634 zak 64,260.00 10,500.00

49 1 M2 Plesteran adukan 1 : 2 tebal 20 mm

Semen PC @ 50 Kg 0.2179 zak 64,260.00 14,000.00

50 1 M2 Plesteran adukan 1 : 5 tebal 15 mm

Semen PC @ 50 Kg 0.0907 zak 64,260.00 5,826.24

Semen PC @ 50 Kg 0.1413 zak 64,260.00 9,082.08

55 Upah Pasang Keramik dinding

56 Upah Pasang Keramik lantai

57 1 M2 Lapisan dinding Keramik (1 : 5) 20x20

58 1 M2 Lapisan dinding Keramik (1 : 5) 20x25

59 1 M2 Lapisan Lantai Keramik (1 : 5) 20x20

60 1 M2 Lapisan Lantai Keramik (1 : 5) 30x30