Analisis TK Dan Bahan Atau Material Garapan Dita

BANANA CURVE PROYEK RUMAH TINGGAL 2 LANTAI PAK HARI
DURASI MINGGU KE-

1 2 3 4 5 6 7 8 9 10 11 12 13
TANGGAL DAN BULAN
DURASI 2 Jan-4Jan 6 Jan-11 Jan 13 Jan-18 Jan20 Jan-25 Jan27 Jan-30 Jan 1-Feb 3 Feb-8 Feb 10 Feb-15 Feb17 Feb-22 Feb24 Feb-28 Feb 1-Mar 3 Mar-8 Mar 10 Mar-15 Mar
PEK URAIAN KEGIATAN ES LF BIAYA (Rp) BOBOT (%)
(HARI)
JUMLAH HARI
3 6 5 6 4 1 6 6 6 5 1 6 6
KOMULATIF JUMLAH HARI
3 9 14 20 24 25 31 37 43 48 49 55 61
1.69% 2.26%
1 Pekerjaan Persiapan 7 0 7 Rp 38,065,095.490 3.95%
1.69% 2.26%
0.02% 0.05% 0.03%
2 Pekerjaan Tanah 10 7 17 Rp 1,058,885.539 0.11%
0.02% 0.05% 0.03%
0.14% 0.35% 0.42% 0.28% 0.07% 0.42% 0.07%
3 Pekerjaan Fondasi 25 7 53 Rp 16,956,297.699 1.76%
0.21% 0.42% 0.42% 0.35% 0.07% 0.28%
1.37% 1.82% 0.46% 2.73% 2.73% 2.73% 2.28% 0.46% 2.73% 2.73%
4 Pekerjaan Beton 50 17 67 Rp 219,564,215.381 22.77%
1.37% 1.82% 0.46% 2.73% 2.73% 2.73% 2.28% 0.46% 2.73% 2.73%
5 Pekerjaan Atap 5 67 72 Rp 27,739,702.513 2.88%
1.95% 2.34% 1.95% 0.39% 2.34% 2.34%

6 Pekerjaan Dinding 35 32 88 Rp 131,556,066.163 13.64%
0.78% 2.34%
1.43% 1.72% 1.43% 0.29% 1.72%
7 Pekerjaan Lantai 25 32 97 Rp 69,162,920.921 7.17%
44.32%
8 Pekerjaan Kusen, Pintu, dan Jendela 25 72 97 Rp 151,911,959.842 15.75%
38.68%
9 Pekerjaan Plafond 9 67 97 Rp 45,892,387.994 4.76%

31.89%
30.75%
28.97%
10 Pekerjaan Instalasi Listrik 5 97 104 Rp 31,431,800.000 3.26% 25.09%
23.90%
11 Pekerjaan Instalasi Air Bersih dan Air Kotor 8 67 97 Rp 156,647,073.470 16.24% 18.30% 19.58% 20.10%
16.95%
12.12% 13.80%
12 Pekerjaan Pengecatan 7 104 111 Rp 70,227,958.246 7.28% 8.96%
8.44% 10.64%
6.34% 7.70%
4.52% 7.24%
4.11% 5.42%
13 Pekerjaan Lain-Lain 7 97 104 Rp 4,261,940.211 0.44% 1.69% 3.97% 4.02%
0.00% 1.69%
0.00%
JUMLAH Rp 964,476,303.469 100.00%
1 2 3 4 5 6 7 8 9 10 11 12 13 14
BOBOT RENCANA BIAYA PERMINGGU (ES) 1.69% 2.42% 0.41% 1.82% 2.10% 0.53% 3.15% 6.18% 6.79% 5.66% 1.13% 6.79% 5.64%
KUMULATIF BOBOT BIAYA RENCANA PERMINGGU (ES) 1.69% 4.11% 4.52% 6.34% 8.44% 8.96% 12.12% 18.30% 25.09% 30.75% 31.89% 38.68% 44.32%
BOBOT BIAYA RENCANA PERMINGGU (LF) 1.69% 2.28% 0.05% 1.40% 1.82% 0.46% 2.94% 3.15% 3.15% 2.63% 0.53% 3.79% 5.07%
KUMULATIF BOBOT BIAYA RENCANA PERMINGGU (LF) 1.69% 3.97% 4.02% 5.42% 7.24% 7.70% 10.64% 13.80% 16.95% 19.58% 20.10% 23.90% 28.97%
0 ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
URASI MINGGU KE-
13 14 15 16 17 18 19 20 21 22 23 24
NGGAL DAN BULAN
10 Mar-15 Mar17 Mar-22 Mar24 Mar-29 Mar 1 Apr-5 Apr 7 Apr-12 Apr 14 Apr-19 Apr 21 Apr-26 Apr 28 Apr-30 Apr 2 Mei-3 Mei 5 Mei-10 Mei 12 Mei-17 Mei
JUMLAH HARI
6 6 6 0 5 6 5 6 3 2 6 5
ULATIF JUMLAH HARI
61 67 73 73 78 84 89 95 98 100 106 111
100.00%
100.00%
94.80%
94.80%
91.16%
89.73%
87.76% 89.08% 89.86%
83.98%
80.83% 82.07%
77.05%
2.73% 2.73%
2.73% 2.73%
68.25% 68.25%
2.88%
2.88%
2.34% 2.34% 61.21%
2.34% 2.34% 2.34% 1.95% 2.34% 1.56%

54.54%
0.57%
49.39%
0.29% 1.43% 1.72% 1.43% 1.72% 0.57%
44.32% 46.70%
0.63% 3.15% 3.78% 3.15% 3.78% 1.26%
38.68% 0.63% 40.17%

3.15%
40.17%
3.78% 3.15% 3.78% 1.26%
3.17% 1.59%
34.04% 0.53% 3.17% 1.06%
28.97% 0.65% 1.30% 1.30%
0.65% 2.61%
23.90%
12.18% 4.06%
%
12.18% 4.06%
2.08% 5.20%
2.08% 5.20%
0.06% 0.13% 0.25%
0.06% 0.13% 0.25%
13 14 15 16 17 18 19 20 21 22 23 24 25
5.64% 5.07% 18.86% 0.00% 8.80% 3.78% 3.15% 3.78% 1.97% 1.43% 3.64% 5.20%
44.32% 49.39% 68.25% 68.25% 77.05% 80.83% 83.98% 87.76% 89.73% 91.16% 94.80% 100.00%
5.07% 5.07% 6.13% 0.00% 6.53% 7.84% 6.67% 20.85% 7.01% 0.78% 4.94% 5.20%
28.97% 34.04% 40.17% 40.17% 46.70% 54.54% 61.21% 82.07% 89.08% 89.86% 94.80% 100.00%
Barchart Alternatif 1 (Dimulai dengan Early Start + Durasi Normal) 39 57 14 44 47 12 70 ### ### ### 48 ### ### ### ### 0 ### ### ### ### 68 51 ### ###
Barchart Alternatif 1 350 Barchart Alternatif 1 605627.554 ### ### ### ### ###
DURASI MINGGU KE- Barchart Alternatif 2 566586.237
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Barchart Alternatif 3 589596.438
DURASI TANGGAL DAN BULAN Barchart Alternatif 4 699197.084
N ORMAL KEBUTUHAN KEBUTUHAN 300
PEK URAIAN KEGIATAN ES TK TK/HARI
(HARI) 2 Jan-4Jan 6 Jan-11 Jan 13 Jan-18 Jan 20 Jan-25 Jan 27 Jan-30 Jan 1-Feb 3 Feb-8 Feb 10 Feb-15 Feb17 Feb-22 Feb24 Feb-28 Feb 1-Mar 3 Mar-8 Mar 10 Mar-15 Mar17 Mar-22 Mar24 Mar-29 Mar 1 Apr-5 Apr 7 Apr-12 Apr 14 Apr-19 Apr 21 Apr-26 Apr 28 Apr-30 Apr 2 Mei-3 Mei 5 Mei-10 Mei 12 Mei-17 Mei Barchart Alternatif 5 589596.438
JUMLAH HARI
3 6 5 6 4 1 6 6 6 5 1 6 6 6 6 0 5 6 5 6 3 2 6 5 250
Chart Title
(5) KOMULATIF JUMLAH HARI
(1) (2) (4) (6) = (5) / (2) 80 00 0 0. 00 0
3 9 14 20 24 25 31 37 43 48 49 55 61 67 73 73 78 84 89 95 98 100 106 111 6.0311 1.507786983 7.5389
38.638 51.518 200
1 Pekerjaan Persiapan 7 0 90.156 12.879 70 00 0 0. 00 0
90.156 OK 90.156
3.016 7.539 4.523 60 00 0 0. 00 0
2 Pekerjaan Tanah 10 7 15.078 1.5078
15.078 OK ###
150
2.700 6.749 8.099 5.399 1.350 8.099 1.350 50 00 0 0. 00 0

3 Pekerjaan Fondasi 25 7 33.744 1.350
33.744 OK 33.744
100 40 00 0 0. 00 0
30.99 41.322 10.331 61.983 61.983 61.983 51.653 10.331 61.983 61.983 61.983
4 Pekerjaan Beton 50 17 516.525 10.331
516.525 OK 516.525
30 00 0 0. 00 0
84.776
5 Pekerjaan Atap 5 67 84.776 16.955 50
84.776 OK 84.776
20 00 0 0. 00 0
125.656 150.787 125.656 25.131 150.787 150.787 150.787
6 Pekerjaan Dinding 35 32 879.591 25.131
879.591 OK 879.591
10 00 0 0. 00 0
0
64.584 77.500 64.584 12.917 77.500 25.833 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
7 Pekerjaan Lantai 25 32 322.918 12.917
322.918 OK 322.918 0. 00 0
1 2 3 4 5
21.109 105.545 126.655 105.545 126.655 42.218
8 Pekerjaan Kusen, Pintu, dan Jendela 25 72 527.727 21.109
527.727 OK 527.727
114.820 57.410
9 Pekerjaan Plafond 9 67 172.231 19.137
172.231 OK 172.231
23.040 46.080 46.080
10 Pekerjaan Instalasi Listrik 5 97 115.200 23.040
115.200 OK 115.200
49.724 16.575
11 Pekerjaan Instalasi Air Bersih dan Air Kotor 8 67 66.298 8.287
66.298 OK 66.298
64.123 160.308
12 Pekerjaan Pengecatan 7 104 224.431 32.062
224.431 OK 224.431
2.285 4.570 9.139
13 Pekerjaan Lain-Lain 7 97 15.993 2.285
15.993 OK 15.993
JUMLAH 3064.669 3064.669 OK ###
JUMLAH TENAGA KERJA 38.638 57.233 14.288 43.613 46.721 11.680 70.082 253.572 290.270 241.892 48.378 290.270 238.603 212.770 270.430 0.000 179.530 126.655 105.545 126.655 67.543 50.650 119.342 160.308 ### NOT 3064.66889575796000
X2 1492.915 3275.588 204.138 1902.127 2182.853 136.428 4911.420 64298.889 84256.907 58511.741 2340.470 84256.907 56931.605 45271.060 73132.130 0.000 32231.074 16041.367 11139.838 16041.367 4562.049 2565.376 14242.595 25698.711
Σ2 605627.554
Barchart Alternatif 2 (Dimulai dengan Early Start, Durasi Normal + FF) ### 57 14 44 47 12 70 ### ### ### 40 ### ### ### ### 0 ### ### ### ### 87 37 ### ###
Barchart Alternatif 2
DURASI MINGGU KE-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Chart Title
DURASI JUML AH
KEBUTUHAN TK TANGGAL DAN BULAN
PEK N ORMAL ES FF D + FF TENAGA / H AR I 3 00 .0 0 0
(HARI) KERJA 2 Jan-4Jan 6 Jan-11 Jan 13 Jan-18 Jan 20 Jan-25 Jan 27 Jan-30 Jan 1-Feb 3 Feb-8 Feb 10 Feb-15 Feb17 Feb-22 Feb24 Feb-28 Feb 1-Mar 3 Mar-8 Mar 10 Mar-15 Mar17 Mar-22 Mar24 Mar-29 Mar 1 Apr-5 Apr 7 Apr-12 Apr 14 Apr-19 Apr 21 Apr-26 Apr 28 Apr-30 Apr 2 Mei-3 Mei 5 Mei-10 Mei 12 Mei-17 Mei
JUMLAH HARI
3 6 5 6 4 1 6 6 6 5 1 6 6 6 6 0 5 6 5 6 3 2 6 5
2 50 .0 0 0
(5)=(2) (6 ) = (2) + KOMULATIF JUMLAH HARI
(1) (2) (3) (4) (7) = (6) / (5)
+ (4) (4 )
3 9 14 20 24 25 31 37 43 48 49 55 61 67 73 73 78 84 89 95 98 100 106 111
38.638 51.518
1 Pekerjaan Persiapan 7 0 0 7 90.156 12.879 2 00 .0 0 0
90.156 OK 90.156
3.016 7.539 4.523
2 Pekerjaan Tanah 10 7 0 10 15.078 1.5078
15.078 OK 15.078
1 50 .0 0 0
2.700 6.749 8.099 5.399 1.350 8.099 1.350
3 Pekerjaan Fondasi 25 7 0 25 33.744 1.350
33.744 OK 33.744
30.99 41.322 10.331 61.983 61.983 61.983 51.653 10.331 61.983 61.983 61.983
4 Pekerjaan Beton 50 17 0 50 516.525 10.331 1 00 .0 0 0
516.525 OK 516.525
84.776
5 Pekerjaan Atap 5 67 0 5 84.776 16.955
84.776 OK 84.776
50 .00 0
125.656 150.787 125.656 25.131 150.787 150.787 150.787
6 Pekerjaan Dinding 35 32 0 35 879.591 25.131
879.591 OK 879.591
24.840 29.808 24.840 4.968 29.808 29.808 29.808 29.808 24.840 29.808 24.840 29.808 9.936
7 Pekerjaan Lantai 25 32 40 65 322.918 4.968 0.0 0 0
322.918 OK 322.918 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
21.109 105.545 126.655 105.545 126.655 42.218

8 Pekerjaan Kusen, Pintu, dan Jendela 25 72 0 25 527.727 21.109
527.727 OK 527.727
34.446 28.705 34.446 28.705 34.446 11.482
9 Pekerjaan Plafond 9 67 21 30 172.231 5.741
172.231 OK 172.231
16.457 32.914 65.829
10 Pekerjaan Instalasi Listrik 5 97 2 7 115.200 16.457
115.200 OK 115.200
13.260 11.050 13.260 11.050 13.260 4.420
11 Pekerjaan Instalasi Air Bersih dan Air Kotor 8 67 22 30 66.298 2.210
66.298 OK 66.298
64.123 160.308
12 Pekerjaan Pengecatan 7 104 0 7 224.431 32.062
224.431 OK 224.431
2.285 4.570 9.139
13 Pekerjaan Lain-Lain 7 97 0 7 15.993 2.285
15.993 OK 15.993
JUMLAH 3064.669 152.985 3064.669 OK ###
JUMLAH TENAGA KERJA 38.638 57.233 14.288 43.613 46.721 11.680 70.082 213.828 242.578 202.148 40.430 242.578 242.578 242.578 183.399 0.000 170.140 204.168 170.140 204.168 86.798 37.484 139.091 160.308 ### OK 3064.66889575796000
X2 1492.915 3275.588 204.138 1902.127 2182.853 136.428 4911.420 45722.604 58844.003 40863.891 1634.556 58844.003 58844.003 58844.003 33635.253 0.000 28947.651 41684.618 28947.651 41684.618 7533.884 1405.037 19346.283 25698.711
Σ2 566586.237
Barchart Alternatif 4 (Berdasarkan Latest Start) 39 57 14 44 47 12 70 63 62 52 10 ### ### ### ### 0 ### ### ### ### 64 28 ### ###
DURASI MINGGU KE-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Chart Title
DURASI JUML AH
TANGGAL DAN BULAN 40 0
PEK N ORMAL LS TENAGA KEBUTUHAN TK / HARI
(HARI) KER JA 2 Jan-4Jan 6 Jan-11 Jan 13 Jan-18 Jan 20 Jan-25 Jan 27 Jan-30 Jan 1-Feb 3 Feb-8 Feb 10 Feb-15 Feb17 Feb-22 Feb24 Feb-28 Feb 1-Mar 3 Mar-8 Mar 10 Mar-15 Mar17 Mar-22 Mar24 Mar-29 Mar 1 Apr-5 Apr 7 Apr-12 Apr 14 Apr-19 Apr 21 Apr-26 Apr 28 Apr-30 Apr 2 Mei-3 Mei 5 Mei-10 Mei 12 Mei-17 Mei
JUMLAH HARI
35 0
3 6 5 6 4 1 6 6 6 5 1 6 6 6 6 0 5 6 5 6 3 2 6 5
(6 ) = (2) + KOMULATIF JUMLAH HARI
(1) (2) (4) (4 ) (7) = (6) / (5)
30 0
3 9 14 20 24 25 31 37 43 48 49 55 61 67 73 73 78 84 89 95 98 100 106 111
38.638 51.518
1 Pekerjaan Persiapan 7 0 90.156 12.879
90.156 OK 90.156 25 0
3.016 7.539 4.523

2 Pekerjaan Tanah 10 7 15.078 1.508
15.078 OK 15.078
20 0
2.700 6.749 8.099 5.399 1.350 8.099 1.350
33.744 OK 33.744
31.0 41.322 10.331 61.983 61.983 61.983 51.653 10.331 61.983 61.983 61.983 15 0
4 Pekerjaan Beton 50 17 516.525 10.331
516.525 OK 516.525
84.776 10 0
5 Pekerjaan Atap 5 67 84.776 16.955
84.776 OK 84.776
50.262 150.787 150.787 150.787 125.656 150.787 100.52
6 Pekerjaan Dinding 35 53 879.591 25.131 50
879.591 OK 879.591
25.833 77.500 77.500 77.500 64.584
322.918 OK 322.918 0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
21.109 105.545 126.655 105.545 126.655 42.218
527.727 OK 527.727
38.273 114.820 19.137
172.231 OK 172.231
23.0 92.160
115.200 OK 115.200
16.575 49.724
66.298 OK 66.298
64.123 160.308
224.431 OK 224.431
2.285 4.570 9.139
15.993 OK 15.993
JUMLAH 3064.669 186.990 3064.669 OK ###
JUMLAH TENAGA KERJA 38.638 57.233 14.288 43.613 46.721 11.680 70.082 63.333 61.983 51.653 10.331 138.079 290.270 290.270 334.173 0.000 295.785 277.441 260.918 291.198 63.640 27.610 165.422 160.308 ### OK 3064.66889575796000
X2 1492.915 3275.588 204.138 1902.127 2182.853 136.428 4911.420 4011.038 3841.893 2667.981 106.719 19065.757 84256.907 84256.907 111671.571 0.000 87488.723 76973.775 68078.233 84796.552 4050.008 762.287 27364.552 25698.711
ΣX2 699197.084
Barchart Alternatif 3 (Berdasarkan Early Finish) 39 57 14 44 47 12 70 ### ### ### 35 ### ### ### ### 0 ### ### ### ### ### 28 ### ###
DURASI MINGGU KE-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Chart Title
DURASI JUML AH
TANGGAL DAN BULAN 4 00
PEK N ORMAL EF TENAGA KEBUTUHAN TK / HARI
(HARI) KER JA 2 Jan-4Jan 6 Jan-11 Jan 13 Jan-18 Jan 20 Jan-25 Jan 27 Jan-30 Jan 1-Feb 3 Feb-8 Feb 10 Feb-15 Feb17 Feb-22 Feb24 Feb-28 Feb 1-Mar 3 Mar-8 Mar 10 Mar-15 Mar17 Mar-22 Mar24 Mar-29 Mar 1 Apr-5 Apr 7 Apr-12 Apr 14 Apr-19 Apr 21 Apr-26 Apr 28 Apr-30 Apr 2 Mei-3 Mei 5 Mei-10 Mei 12 Mei-17 Mei
JUMLAH HARI
3 50
3 6 5 6 4 1 6 6 6 5 1 6 6 6 6 0 5 6 5 6 3 2 6 5
(1) (2) (4) (6) (7) = (6) / (2)
3 00
3 9 14 20 24 25 31 37 43 48 49 55 61 67 73 73 78 84 89 95 98 100 106 111
38.638 51.518
1 Pekerjaan Persiapan 7 7 90.156 12.879
90.156 OK 90.156 2 50
3.016 7.539 4.523

2 Pekerjaan Tanah 10 17 15.078 1.508
15.078 OK 15.078
2 00
2.700 6.749 8.099 5.399 1.350 8.099 1.350
33.744 OK 33.744
1 50
31.0 41.322 10.331 61.983 61.983 61.983 51.653 10.331 61.983 61.983 61.983
4 Pekerjaan Beton 50 67 516.525 10.331
516.525 OK 516.525
84.776 1 00
5 Pekerjaan Atap 5 72 84.776 16.955
84.776 OK 84.776
125.656 150.787 125.656 25.131 150.787 150.787 150.787
6 Pekerjaan Dinding 35 67 879.591 25.131 50
879.591 OK 879.591
12.917 64.584 77.500 64.584 77.500 25.833
322.918 OK 322.918 0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
21.109 105.545 126.655 105.545 126.655 42.218

527.727 OK 527.727
19.137 114.820 38.273
172.231 OK 172.231
23.04 92.160
115.200 OK 115.200
49.724 16.575
66.298 OK 66.298
64.123 160.308
224.431 OK 224.431
2.285 4.570 9.139
15.993 OK 15.993
JUMLAH 3064.669 186.990 3064.669 OK ###
JUMLAH TENAGA KERJA 38.638 57.233 14.288 43.613 46.721 11.680 70.082 188.989 212.770 177.308 35.462 212.770 212.770 212.770 118.802 0.000 170.129 204.155 189.266 368.699 125.184 27.610 165.422 160.308 3064.668895757970 NOT 3064.66889575796000
X2 1492.915 3275.588 204.138 1902.127 2182.853 136.428 4911.420 35716.676 45271.060 31438.236 1257.529 45271.060 45271.060 45271.060 14113.989 0.000 28943.919 41679.244 35821.564 135938.886 15671.135 762.287 27364.552 25698.711
ΣX2 589596.438
Barchart Alternatif 5 (Berdasarkan Metode Pelaksanaan) 39 57 14 44 47 12 70 ### ### ### 35 ### ### ### ### 0 ### ### ### ### ### 28 ### ###
DURASI MINGGU KE-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Chart Title
DURASI
KEBUTUHAN KEBU TUH AN TANGGAL DAN BULAN
PEK URAIAN KEGIATAN N ORMAL ES FF 4 00
TK TK/H AR I
(HARI) 2 Jan-4Jan 6 Jan-11 Jan 13 Jan-18 Jan 20 Jan-25 Jan 27 Jan-30 Jan 1-Feb 3 Feb-8 Feb 10 Feb-15 Feb17 Feb-22 Feb24 Feb-28 Feb 1-Mar 3 Mar-8 Mar 10 Mar-15 Mar17 Mar-22 Mar24 Mar-29 Mar 1 Apr-5 Apr 7 Apr-12 Apr 14 Apr-19 Apr 21 Apr-26 Apr 28 Apr-30 Apr 2 Mei-3 Mei 5 Mei-10 Mei 12 Mei-17 Mei
3 50
3 00
2 50
2 00
1 50
1 00
50
0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
Chart Title
DURASI
KEBUTUHAN KEBU TUH AN 4 00
PEK URAIAN KEGIATAN N ORMAL ES FF TK TK/H AR I
(HARI)
JUMLAH HARI
3 50
3 6 5 6 4 1 6 6 6 5 1 6 6 6 6 0 5 6 5 6 3 2 6 5

(1) (2) (4) (5) (7) = (5) / (2) 3 00
3 9 14 20 24 25 31 37 43 48 49 55 61 67 73 73 78 84 89 95 98 100 106 111
38.638 51.518
1 Pekerjaan Persiapan 7 0 0 90.156 12.879
90.156 OK 90.156 2 50
3.016 7.539 4.523

2 Pekerjaan Tanah 10 7 0 15.078 1.508
15.078 OK 15.078
2 00
2.700 6.749 8.099 5.399 1.350 8.099 1.350
3 Pekerjaan Fondasi 25 7 0 33.744 1.350
33.744 OK 33.744
1 50
30.99 41.322 10.331 61.983 61.983 61.983 51.653 10.331 61.983 61.983 61.983
4 Pekerjaan Beton 50 17 0 516.525 10.331
516.525 OK 516.525
84.776 1 00
5 Pekerjaan Atap 5 67 0 84.776 16.955
84.776 OK 84.776
125.656 150.787 125.656 25.131 150.787 150.787 150.787
6 Pekerjaan Dinding 35 32 0 879.591 25.131 50
879.591 OK 879.591
12.917 64.584 77.500 64.584 77.500 25.833
7 Pekerjaan Lantai 25 32 40 322.918 12.917 0
322.918 OK 322.918 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
21.109 105.545 126.655 105.545 126.655 42.218

8 Pekerjaan Kusen, Pintu, dan Jendela 25 72 0 527.727 21.109
527.727 OK 527.727
19.137 114.820 38.273
9 Pekerjaan Plafond 9 67 21 172.231 19.137
172.231 OK 172.231
23.04 92.160
10 Pekerjaan Instalasi Listrik 5 97 2 115.200 23.040
115.200 OK 115.200
49.724 16.575
11 Pekerjaan Instalasi Air Bersih dan Air Kotor 8 67 22 66.298 8.287
66.298 OK 66.298
64.123 160.308
12 Pekerjaan Pengecatan 7 104 0 224.431 32.062
224.431 OK 224.431
2.285 4.570 9.139
13 Pekerjaan Lain-Lain 7 97 0 15.993 2.285
15.993 OK 15.993
JUMLAH 3064.669 186.990 3064.669 OK ###
JUMLAH TENAGA KERJA 38.638 57.233 14.288 43.613 46.721 11.680 70.082 188.989 212.770 177.308 35.462 212.770 212.770 212.770 118.802 0.000 170.129 204.155 189.266 368.699 125.184 27.610 165.422 160.308 3064.668895757970 NOT 3064.66889575796000
X2 1492.915 3275.588 204.138 1902.127 2182.853 136.428 4911.420 35716.676 45271.060 31438.236 1257.529 45271.060 45271.060 45271.060 14113.989 0.000 28943.919 41679.244 35821.564 135938.886 15671.135 762.287 27364.552 25698.711
ΣX2 589596.438
Barchart Alternatif 1 (Dimulai dengan Early Start + Durasi Normal) 1.84% 2.61% 0.40% 1.97% 2.31% 0.58% 3.46% 5.58% 6.00% 5.00% 1.00% 6.00% 5.02% 4.52% 22.04% 0.00% 9.65% 3.55% 2.96% 3.55% 1.90% 1.43% 3.57% 5.06%
Barchart Alternatif 1 Barchart Alternatif 1 8.64% ### ### ### ### ###
Barchat 1 (Berdas arkan ES dengan Durasi Normal)
DURASI MINGGU KE- Barchart Alternatif 2 6.02%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 0
Barchart Alternatif 3 8.97%
DURASI TANGGAL DAN BULAN Barchart Alternatif 4 8.89%
N ORMAL KEBUTUHAN KEBUTUHAN
PEK URAIAN KEGIATAN ES BAH AN BAHAN/HARI
(HARI) 2 Jan-4Jan 6 Jan-11 Jan 13 Jan-18 Jan 20 Jan-25 Jan 27 Jan-30 Jan 1-Feb 3 Feb-8 Feb 10 Feb-15 Feb17 Feb-22 Feb24 Feb-28 Feb 1-Mar 3 Mar-8 Mar 10 Mar-15 Mar17 Mar-22 Mar24 Mar-29 Mar 1 Apr-5 Apr 7 Apr-12 Apr 14 Apr-19 Apr 21 Apr-26 Apr 28 Apr-30 Apr 2 Mei-3 Mei 5 Mei-10 Mei 12 Mei-17 Mei Barchart Alternatif 5 8.97%
JUMLAH HARI
0
3 6 5 6 4 1 6 6 6 5 1 6 6 6 6 0 5 6 5 6 3 2 6 5

(1) (2) (4) (6) = (5) / (2) Chart Title
3 9 14 20 24 25 31 37 43 48 49 55 61 67 73 73 78 84 89 95 98 100 106 111
10.00%
1.84% 2.45%
1 Pekerjaan Persiapan 7 0 31,136,484.240 4.29% 0 9.00%
4.29% OK 4.29%
8.00%
0% 0% 0% ### ### ### 7.00%
2 Pekerjaan Tanah 10 7 - 0.00%
0.00% OK 0.00% 6.00%
5.00%
0.16% 0.40% 0.48% 0.32% 0.08% 0.48% 0.08% 0
3 Pekerjaan Fondasi 25 7 14,420,150.646 1.99% 4.00%
1.99% OK 1.99%
3.00%
1.49% 1.99% 0.50% 2.99% 2.99% 2.99% 2.49% 0.50% 2.99% 2.99% 2.99% 2.00%
4 Pekerjaan Beton 50 17 180,502,661.979 24.88%
24.88% OK 24.88% 1.00%
0
2.85% 0.00%
5 Pekerjaan Atap 5 67 20,704,200.341 2.85% 1 2 3 4 5
2.85% OK 2.85%
1.28% 1.54% 1.28% 0.26% 1.54% 1.54% 1.54%
6 Pekerjaan Dinding 35 32 65,064,396.196 8.97%
8.97% OK 8.97% 0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
1.23% 1.48% 1.23% 0.25% 1.48% 0.49%
7 Pekerjaan Lantai 25 32 44,784,581.259 6.17%
6.17% OK 6.17%
0.59% 2.96% 3.55% 2.96% 3.55% 1.18%
8 Pekerjaan Kusen, Pintu, dan Jendela 25 72 107,371,397.789 14.80%
14.80% OK 14.80%
2.95% 1.47%
9 Pekerjaan Plafond 9 67 32,081,041.838 4.42%
4.42% OK 4.42%
0.65% 1.31% 1.31%
10 Pekerjaan Instalasi Listrik 5 97 23,751,800.000 3.27%
3.27% OK 3.27%
15.65% 5.22%
11 Pekerjaan Instalasi Air Bersih dan Air Kotor 8 67 151,391,913.939 20.86%
20.86% OK 20.86%
2.02% 5.06%
12 Pekerjaan Pengecatan 7 104 51,367,472.531 7.08%
7.08% OK 7.08%
0.06% 0.12% 0.24%
13 Pekerjaan Lain-Lain 7 97 3,032,819.164 0.42%
0.42% OK 0.42%
JUMLAH 725,608,919.922 100.00% 1.000 OK ###
JUMLAH TENAGA KERJA 1.84% 2.61% 0.40% 1.97% 2.31% 0.58% 3.46% 5.58% 6.00% 5.00% 1.00% 6.00% 5.02% 4.52% 22.04% 0.00% 9.65% 3.55% 2.96% 3.55% 1.90% 1.43% 3.57% 5.06% ### OK ###
X2 0.03% 0.07% 0.00% 0.04% 0.05% 0.00% 0.12% 0.31% 0.36% 0.25% 0.01% 0.36% 0.25% 0.20% 4.86% 0.00% 0.93% 0.13% 0.09% 0.13% 0.04% 0.02% 0.13% 0.26%
Σ2 8.64%
Barchart Alternatif 2 (Dimulai dengan Early Start, Durasi Normal + FF)

Barchart Alternatif 2 1.84% 2.61% 0.40% 1.97% 2.31% 0.58% 3.46% 4.82% 5.09% 4.24% 0.85% 5.09% 5.09% 5.09% 9.07% 0.00% 7.65% 9.18% 7.65% 9.18% 3.59% 1.05% 4.13% 5.06% ###
DURASI MINGGU KE-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
DURASI KEBUTUHAN Chart Title
TANGGAL DAN BULAN
PEK N ORMAL ES FF D + FF JUMLAH BAHAN BAHAN /
(HARI) HARI 2 Jan-4Jan 6 Jan-11 Jan 13 Jan-18 Jan 20 Jan-25 Jan 27 Jan-30 Jan 1-Feb 3 Feb-8 Feb 10 Feb-15 Feb17 Feb-22 Feb24 Feb-28 Feb 1-Mar 3 Mar-8 Mar 10 Mar-15 Mar17 Mar-22 Mar24 Mar-29 Mar 1 Apr-5 Apr 7 Apr-12 Apr 14 Apr-19 Apr 21 Apr-26 Apr 28 Apr-30 Apr 2 Mei-3 Mei 5 Mei-10 Mei 12 Mei-17 Mei 1 0. 0 0%
JUMLAH HARI
9. 0 0%
3 6 5 6 4 1 6 6 6 5 1 6 6 6 6 0 5 6 5 6 3 2 6 5
(5)=(2) KOMULATIF JUMLAH HARI
(1) (2) (3) (4) (6) = (2) + (4) (7) = (6) / (5) 8. 0 0%
+ (4)
3 9 14 20 24 25 31 37 43 48 49 55 61 67 73 73 78 84 89 95 98 100 106 111
1.84% 2.45% 7. 0 0%
1 Pekerjaan Persiapan 7 0 0 7 31,136,484.240 4.29%
4.29% OK 4.29%
0% 0% 0% ### ### ### 6. 0 0%
2 Pekerjaan Tanah 10 7 0 10 - 0.00%
0.00% OK 0.00%
5. 0 0%
0.16% 0.40% 0.48% 0.32% 0.08% 0.48% 0.08%
3 Pekerjaan Fondasi 25 7 0 25 14,420,150.646 1.99%
1.99% OK 1.99%
4. 0 0%
1.5% 1.99% 0.50% 2.99% 2.99% 2.99% 2.49% 0.50% 2.99% 2.99% 2.99%
4 Pekerjaan Beton 50 17 0 50 180,502,661.979 24.88%
24.88% OK 24.88%
3. 0 0%
2.85%
5 Pekerjaan Atap 5 67 0 5 20,704,200.341 2.85%
2.85% OK 2.85% 2. 0 0%
1.28% 1.54% 1.28% 0.26% 1.54% 1.54% 1.54%

6 Pekerjaan Dinding 35 32 0 35 65,064,396.196 8.97%
8.97% OK 8.97% 1. 0 0%
0.47% 0.57% 0.47% 0.09% 0.57% 0.57% 0.57% 0.57% 0.47% 0.57% 0.47% 0.57% 0.19%
7 Pekerjaan Lantai 25 32 40 65 44,784,581.259 6.17% 0. 0 0%
6.17% OK 6.17% 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
0.59% 2.96% 3.55% 2.96% 3.55% 1.18%

8 Pekerjaan Kusen, Pintu, dan Jendela 25 72 0 25 107,371,397.789 14.80%
14.80% OK 14.80%
0.88% 0.74% 0.88% 0.74% 0.88% 0.29%
9 Pekerjaan Plafond 9 67 21 30 32,081,041.838 4.42%
4.42% OK 4.42%
0.47% 0.94% 1.87%
10 Pekerjaan Instalasi Listrik 5 97 2 7 23,751,800.000 3.27%
3.27% OK 3.27%
4.17% 3.48% 4.17% 3.48% 4.17% 1.39%
11 Pekerjaan Instalasi Air Bersih dan Air Kotor 8 67 22 30 151,391,913.939 20.86%
20.86% OK 20.86%
2.02% 5.06%
12 Pekerjaan Pengecatan 7 104 0 7 51,367,472.531 7.08%
7.08% OK 7.08%
0.06% 0.12% 0.24%
13 Pekerjaan Lain-Lain 7 97 0 7 3,032,819.164 0.42%
0.42% OK 0.42%
JUMLAH 725,608,919.922 100.00% 1.000 OK ###
X2 0.03% 0.07% 0.00% 0.04% 0.05% 0.00% 0.12% 0.23% 0.26% 0.18% 0.01% 0.26% 0.26% 0.26% 0.82% 0.00% 0.58% 0.84% 0.58% 0.84% 0.13% 0.01% 0.17% 0.26%
Σ2 6.02%
Barchart Alternatif 3 (Berdasarkan Early Finish) 1.84% 2.61% 0.40% 1.97% 2.31% 0.58% 3.46% 4.35% 4.52% 3.77% 0.75% 4.52% 4.52% 4.52% 3.69% 0.00% 4.19% 5.03% 4.69% 23.63% 7.94% 0.77% 4.88% 5.06% ### 0.1
DURASI MINGGU KE-

Chart Title
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25.0 0 %
DURASI
KEBUTUHAN TANGGAL DAN BULAN
PEK N ORMAL EF JUMLAH BAHAN BAHAN / HARI
(HARI) 2 Jan-4Jan 6 Jan-11 Jan 13 Jan-18 Jan 20 Jan-25 Jan 27 Jan-30 Jan 1-Feb 3 Feb-8 Feb 10 Feb-15 Feb17 Feb-22 Feb24 Feb-28 Feb 1-Mar 3 Mar-8 Mar 10 Mar-15 Mar17 Mar-22 Mar24 Mar-29 Mar 1 Apr-5 Apr 7 Apr-12 Apr 14 Apr-19 Apr 21 Apr-26 Apr 28 Apr-30 Apr 2 Mei-3 Mei 5 Mei-10 Mei 12 Mei-17 Mei
JUMLAH HARI
20.0 0 %
3 6 5 6 4 1 6 6 6 5 1 6 6 6 6 0 5 6 5 6 3 2 6 5
(1) (2) (4) (6) (7) = (6) / (2)
3 9 14 20 24 25 31 37 43 48 49 55 61 67 73 73 78 84 89 95 98 100 106 111
0.018 0.025
1 Pekerjaan Persiapan 7 7 31,136,484.240 4.29% 15.0 0 %
4.29% OK 4.29%
0.000 0.000 0.000 ### ### ###
0.00% OK 0.00%
0.002 0.004 0.005 0.003 0.001 0.005 0.001
3 Pekerjaan Fondasi 25 32 14,420,150.646 1.99% 10.0 0 %
1.99% OK 1.99%
0.015 0.020 0.005 0.030 0.030 0.030 0.025 0.005 0.030 0.030 0.030
4 Pekerjaan Beton 50 67 180,502,661.979 24.88%
24.88% OK 24.88%
0.029 5 .0 0 %
5 Pekerjaan Atap 5 72 20,704,200.341 2.85%
2.85% OK 2.85%
0.013 0.015 0.013 0.003 0.015 0.015 0.015
8.97% OK 8.97%
0.002 0.012 0.015 0.012 0.015 0.005 0 .0 0 %
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
7 Pekerjaan Lantai 25 97 44,784,581.259 6.17%
6.17% OK 6.17%
0.006 0.030 0.036 0.030 0.036 0.012
14.80% OK 14.80%
0.005 0.029 0.010
4.42% OK 4.42%
0.007 0.026
3.27% OK 3.27%
0.156 0.052
20.86% OK 20.86%
0.020 0.051
7.08% OK 7.08%
0.001 0.001 0.002
0.42% OK 0.42%
JUMLAH 725,608,919.922 100.00% 1.000 OK ###
X2 0.03% 0.07% 0.00% 0.04% 0.05% 0.00% 0.12% 0.19% 0.20% 0.14% 0.01% 0.20% 0.20% 0.20% 0.14% 0.00% 0.18% 0.25% 0.22% 5.58% 0.63% 0.01% 0.24% 0.26%
Σ2 8.97%
Barchart Alternatif 4 (Dimulai dengan Latest Start) 1.84% 2.61% 0.40% 1.97% 2.31% 0.58% 3.46% 3.06% 2.99% 2.49% 0.50% 3.99% 6.00% 6.00% 6.46% 0.00% 5.47% 5.09% 10.18% 22.15% 1.73% 0.77% 4.88% 5.06% ###
DURASI MINGGU KE-
Chart Title
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
DURASI 2 5. 00 %
KEBUTUHAN TANGGAL DAN BULAN
PEK N ORMAL LS JUMLAH BAHAN
(HARI) BAHAN / HARI
2 Jan-4Jan 6 Jan-11 Jan 13 Jan-18 Jan 20 Jan-25 Jan 27 Jan-30 Jan 1-Feb 3 Feb-8 Feb 10 Feb-15 Feb17 Feb-22 Feb24 Feb-28 Feb 1-Mar 3 Mar-8 Mar 10 Mar-15 Mar17 Mar-22 Mar24 Mar-29 Mar 1 Apr-5 Apr 7 Apr-12 Apr 14 Apr-19 Apr 21 Apr-26 Apr 28 Apr-30 Apr 2 Mei-3 Mei 5 Mei-10 Mei 12 Mei-17 Mei
JUMLAH HARI
3 6 5 6 4 1 6 6 6 5 1 6 6 6 6 0 5 6 5 6 3 2 6 5
2 0. 00 %
(1) (2) (4) (6) = (2) + (4) (7) = (6) / (5)
3 9 14 20 24 25 31 37 43 48 49 55 61 67 73 73 78 84 89 95 98 100 106 111
1.84% 2.45%
1 Pekerjaan Persiapan 7 0 31,136,484.240 4.29%
4.29% OK 4.29%
1 5. 00 %
0% 0% 0% ### ### ###
0.00% OK 0.00%
0.16% 0.40% 0.48% 0.32% 0.08% 0.48% 0.08%
3 Pekerjaan Fondasi 25 7 14,420,150.646 1.99%
1.99% OK 1.99% 1 0. 00 %
1.5% 1.99% 0.50% 2.99% 2.99% 2.99% 2.49% 0.50% 2.99% 2.99% 2.99%
4 Pekerjaan Beton 50 17 180,502,661.979 24.88%
24.88% OK 24.88%
2.85%
5 Pekerjaan Atap 5 67 20,704,200.341 2.85%
2.85% OK 2.85% 5. 00 %
0.51% 1.54% 1.54% 1.54% 1.28% 1.54% 1.02%

8.97% OK 8.97%
0.49% 1.48% 1.48% 1.48% 1.23%
7 Pekerjaan Lantai 25 53 44,784,581.259 6.17% 0. 00 %
6.17% OK 6.17% 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
0.59% 2.96% 3.55% 2.96% 3.55% 1.18%

14.80% OK 14.80%
0.98% 2.95% 0.49%
4.42% OK 4.42%
0.7% 2.62%
3.27% OK 3.27%
5.22% 15.65%
20.86% OK 20.86%
2.02% 5.06%
7.08% OK 7.08%
0.06% 0.12% 0.24%
0.42% OK 0.42%
JUMLAH 725,608,919.922 100.00% 1.000 OK ###
X2 0.03% 0.07% 0.00% 0.04% 0.05% 0.00% 0.12% 0.09% 0.09% 0.06% 0.00% 0.16% 0.36% 0.36% 0.42% 0.00% 0.30% 0.26% 1.04% 4.90% 0.03% 0.01% 0.24% 0.26%
Σ2 8.89%
Barchart Alternatif 5 (Berdasarkan Metode Pelaksanaan) 1.84% 2.61% 0.40% 1.97% 2.31% 0.58% 3.46% 4.35% 4.52% 3.77% 0.75% 4.52% 4.52% 4.52% 3.69% 0.00% 4.19% 5.03% 4.69% 23.63% 7.94% 0.77% 4.88% 5.06% ###
DURASI MINGGU KE-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Chart Title
KEBUTUHA
DURASI N TANGGAL DAN BULAN 25 .0 0 %
PEK URAIAN KEGIATAN N ORMAL ES FF KEBUTUHAN BAHAN BAHAN/HAR
(HARI) I 2 Jan-4Jan 6 Jan-11 Jan 13 Jan-18 Jan 20 Jan-25 Jan 27 Jan-30 Jan 1-Feb 3 Feb-8 Feb 10 Feb-15 Feb17 Feb-22 Feb24 Feb-28 Feb 1-Mar 3 Mar-8 Mar 10 Mar-15 Mar17 Mar-22 Mar24 Mar-29 Mar 1 Apr-5 Apr 7 Apr-12 Apr 14 Apr-19 Apr 21 Apr-26 Apr 28 Apr-30 Apr 2 Mei-3 Mei 5 Mei-10 Mei 12 Mei-17 Mei
20 .0 0 %
15 .0 0 %
10 .0 0 %
5.0 0 %
0.0 0 %
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
Chart Title
KEBUTUHA
DURASI 25 .0 0 %
N
PEK URAIAN KEGIATAN N ORMAL ES FF KEBUTUHAN BAHAN BAHAN/HAR
(HARI)
I
JUMLAH HARI
3 6 5 6 4 1 6 6 6 5 1 6 6 6 6 0 5 6 5 6 3 2 6 5
20 .0 0 %
(1) (2) (4) (5) (7) = (5) / (2)
3 9 14 20 24 25 31 37 43 48 49 55 61 67 73 73 78 84 89 95 98 100 106 111
1.84% 2.45%
1 Pekerjaan Persiapan 7 0 0 31,136,484.240 4.29%
4.29% OK 4.29%
15 .0 0 %
0% 0% 0% ### ### ###
2 Pekerjaan Tanah 10 7 0 - 0.00%
0.00% OK 0.00%
0.16% 0.40% 0.48% 0.32% 0.08% 0.48% 0.08%
3 Pekerjaan Fondasi 25 7 0 14,420,150.646 1.99%
1.99% OK 1.99% 10 .0 0 %
1.49% 1.99% 0.50% 2.99% 2.99% 2.99% 2.49% 0.50% 2.99% 2.99% 2.99%
4 Pekerjaan Beton 50 17 0 180,502,661.979 24.88%
24.88% OK 24.88%
2.85%
5 Pekerjaan Atap 5 67 0 20,704,200.341 2.85%
5.0 0 %
2.85% OK 2.85%
1.28% 1.54% 1.28% 0.26% 1.54% 1.54% 1.54%
6 Pekerjaan Dinding 35 32 0 65,064,396.196 8.97%
8.97% OK 8.97%
0.25% 1.23% 1.48% 1.23% 1.48% 0.49%
7 Pekerjaan Lantai 25 32 40 44,784,581.259 6.17% 0.0 0 %
6.17% OK 6.17% 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
0.59% 2.96% 3.55% 2.96% 3.55% 1.18%

8 Pekerjaan Kusen, Pintu, dan Jendela 25 72 0 107,371,397.789 14.80%
14.80% OK 14.80%
0.49% 2.95% 0.98%
9 Pekerjaan Plafond 9 67 21 32,081,041.838 4.42%
4.42% OK 4.42%
0.65% 2.62%
10 Pekerjaan Instalasi Listrik 5 97 2 23,751,800.000 3.27%
3.27% OK 3.27%
15.65% 5.22%
11 Pekerjaan Instalasi Air Bersih dan Air Kotor 8 67 22 151,391,913.939 20.86%
20.86% OK 20.86%
2.02% 5.06%
12 Pekerjaan Pengecatan 7 104 0 51,367,472.531 7.08%
7.08% OK 7.08%
0.06% 0.12% 0.24%
13 Pekerjaan Lain-Lain 7 97 0 3,032,819.164 0.42%
0.42% OK 0.42%
JUMLAH 725,608,919.922 100.00% 1.000 OK ###
X2 0.03% 0.07% 0.00% 0.04% 0.05% 0.00% 0.12% 0.19% 0.20% 0.14% 0.01% 0.20% 0.20% 0.20% 0.14% 0.00% 0.18% 0.25% 0.22% 5.58% 0.63% 0.01% 0.24% 0.26%
Σ2 8.97%
Tabel 4.1. Analisis Kebutuhan Tenaga Kerja
MINGGU KE-1
Jenis Kegiatan Jumlah TK Jumlah TK/mg Durasi/ mg (hr)
Pek. Persiapan 121.755 104.361 6
#REF! 68.946 68.946 5
Pek. Fondasi 100.478 40.191 6
PEKERJAAN KUSEN 141.114 14.111 1
PEKERJAAN DINDING 1067.459 17.791 1
Keb. TK Durasi Keb. Pembulatan Durasi Pembulatan RAB Analisis TK/Hr RAB Analisis
Pek. Jenis Tenaga Kerja Sat Jml. TK/mg Harga Sat. TK (Rp) RAB TK (Rp)
Jml TK % TK Pek. TK/ Hr TK/ Hr mg-1 TK/mg (Rp) TK/mg(Rp)
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
PEK. PERSIAPAN
pekerja OH 51.471 41.6% 7.353 8.000 44.118 45.000 60,000.000 2,647,080.000 480,000.000 2,700,000.000
tukang kayu OH 52.299 42.2% 7.471 8 44.828 1 80,000.000 3,586,217.143 640,000.000 80,000.000
tukang cat OH 10.800 8.7% 7 1.543 2 6 9.257 10 80,000.000 740,571.429 160,000.000 800,000.000
kepala tukang kayu OH 7.120 5.7% 1.017 2.000 6.103 1 80,000.000 488,221.714 160,000.000 80,000.000
mandor OH 2.142 1.7% 0.306 1 1.836 2 95,000.000 174,383.357 95,000.000 190,000.000
JUMLAH 123.831 100% 17.690 21 106.141 59 7,636,473.643 1,535,000.000 3,850,000.000
pekerja OH 58.660 94.53% 11.732 12 58.660 59 75,000.000 4,399,483.680 900,000.000 4,425,000.000
PEKERJAAN
5 5
TANAH
mandor OH 3.391 5.47% 0.678 1 3.391 4 95,000.000 322,170.524 95,000.000 380,000.000

JUMLAH 62.051 100% 12.410 13 62.051 63 4,721,654.204 995,000.000 4,805,000.000
Pekerja OH 60.474 61.29% 4.032 5 24.190 25 60,000.000 1,451,378.230 300,000.000 1,500,000.000
PEKERJAAN PONDASI
Tukang Batu OH 18.904 19.16% 1.260 2 7.562 8 80,000.000 604,926.880 160,000.000 640,000.000
Kepala Tukang Batu OH 1.892 1.92% 0.126 1 0.757 1 95,000.000 71,904.721 95,000.000 95,000.000
Tukang Besi OH 7.091 7.19% 0.473 1 2.836 3 80,000.000 226,898.013 80,000.000 240,000.000
15 6
Kepala Tukang Besi OH 0.709 0.72% 0.047 1 0.284 1 95,000.000 26,944.139 95,000.000 95,000.000
Tukang Kayu OH 5.525 5.60% 0.368 1 2.210 3 80,000.000 176,800.000 80,000.000 240,000.000
Kepala Tukang Kayu OH 0.553 0.56% 0.037 1 0.221 1 95,000.000 20,995.000 95,000.000 95,000.000
Mandor OH 3.522 3.57% 0.235 1 1.409 2 95,000.000 133,836.676 95,000.000 190,000.000
JUMLAH 98.669 100% 6.578 13 39.468 44 2,713,683.660 1,000,000.000 3,095,000.000
Pekerja OH 24.972 19.58% 2.497 3 2.497 3 60,000.000 149,829.159 180,000.000 180,000.000
PEKERJAAN
Tukang Kayu Halus OH 92.306 72.36% 9.231 10 9.231 10 80,000.000 738,445.221 800,000.000 800,000.000
KUSEN
10 1
Kepala Tukang OH 8.803 6.90% 0.880 1 0.880 1 80,000.000 70,421.462 80,000.000 80,000.000
Mandor OH 1.485 1.16% 0.148 1 0.148 1 95,000.000 14,106.726 95,000.000 95,000.000
JUMLAH 127.565 100% 12.756 15 12.756 15 972,802.569 1,155,000.000 1,155,000.000
Pekerja OH 431.611 52.73% 14.387 15 14.387 15 60,000.000 863,221.968 900,000.000 900,000.000
pekerja OH 9.871 1.21% 0.329 1 0.329 1 75,000.000 24,678.000 75,000.000 75,000.000
KERJAAN DINDING
tukang batu terampil OH 106.669 13.03% 3.556 4 3.556 4 80,000.000 284,450.256 320,000.000 320,000.000
30 1
PEKERJAAN DINDING
tukang batu kasar OH 143.870 17.58% 4.796 5 4.796 5 80,000.000 383,654.208 400,000.000 400,000.000
kepala tukang OH 25.054 3.06% 30 0.835 1 1 0.835 1 80,000.000 66,810.446 80,000.000 80,000.000
kepala tukang OH 0.740 0.09% 0.025 1 0.025 2 115,000.000 2,837.970 115,000.000 230,000.000
mandor OH 92.693 11.32% 3.090 4 3.090 2 95,000.000 293,528.192 380,000.000 190,000.000
mandor OH 0.576 0.07% 0.019 1 0.019 1 115,000.000 2,207.310 115,000.000 115,000.000
JUMLAH 818.488 100% 27.283 33 27.283 32 1,946,066.350 2,485,000.000 2,410,000.000
JUMLAH TOTAL 1230.605 76.718 95 247.699 213 17,990,680.425 7,170,000.000 15,315,000.000
MINGGU KE-2
Pek. Persiapan 121.755 104.361 1
Pek. Fondasi 100.478 40.191 6
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
pekerja OH 51.471 41.57% 7.353 8 7.353 8 60,000.000 441,180.000 480,000.000 480,000.000
PEK. PERSIAPAN
tukang kayu OH 52.299 42.23% 7.471 8 7.471 1 80,000.000 597,702.857 640,000.000 80,000.000
tukang cat OH 10.800 8.72% 7 1.543 2 1 1.543 2 80,000.000 123,428.571 160,000.000 160,000.000
kepala tukang kayu OH 7.120 5.75% 1.017 2 1.017 2 80,000.000 81,370.286 160,000.000 160,000.000
mandor OH 2.142 1.73% 0.306 1 0.306 1 95,000.000 29,063.893 95,000.000 95,000.000
JUMLAH 123.831 100% 17.690 21 17.690 14 1,272,745.607 1,535,000.000 975,000.000
Pekerja OH 60.474 61.29% 4.032 5 24.190 25 60,000.000 1,451,378.230 300,000.000 1,500,000.000
Tukang Batu OH 18.904 19.16% 1.260 2 7.562 8 80,000.000 604,926.880 160,000.000 640,000.000
Pekerjaan Fondasi
Tukang Besi OH 7.091 7.19% 0.473 1 2.836 3 80,000.000 226,898.013 80,000.000 240,000.000
15 6
Tukang Kayu OH 5.525 5.60% 0.368 1 2.210 3 80,000.000 176,800.000 80,000.000 240,000.000
Mandor OH 3.522 3.57% 0.235 1 1.409 2 95,000.000 133,836.676 95,000.000 190,000.000
JUMLAH 98.669 100% 6.578 13 39.468 44 2,713,683.660 1,000,000.000 3,095,000.000
Pekerja OH 24.972 19.58% 2.497 3 2.497 3 60,000.000 149,829.159 180,000.000 180,000.000
PEKERJAAN
Tukang Kayu Halus OH 92.306 72.36% 9.231 10 9.231 10 80,000.000 738,445.221 800,000.000 800,000.000
KUSEN
10 6
Kepala Tukang OH 8.803 6.90% 0.880 1 0.880 1 80,000.000 70,421.462 80,000.000 80,000.000
Mandor OH 1.485 1.16% 0.148 1 0.148 1 95,000.000 14,106.726 95,000.000 95,000.000
PEKERJAAN
KUSEN
JUMLAH 127.565 100% 12.756 15 12.756 15 972,802.569 1,155,000.000 1,155,000.000
Pekerja OH 431.611 52.73% 14.387 15 115.096 116 60,000.000 6,905,775.744 900,000.000 6,960,000.000
pekerja OH 9.871 1.21% 0.329 1 2.632 3 75,000.000 197,424.000 75,000.000 225,000.000
PEKERJAAN DINDING
tukang batu terampil OH 106.669 13.03% 3.556 4 28.445 29 80,000.000 2,275,602.048 320,000.000 2,320,000.000
tukang batu kasar OH 143.870 17.58% 4.796 5 38.365 39 80,000.000 3,069,233.664 400,000.000 3,120,000.000
kepala tukang OH 25.054 3.06% 30 0.835 1 8 6.681 7 80,000.000 534,483.571 80,000.000 560,000.000
kepala tukang OH 0.740 0.09% 0.025 1 0.197 2 115,000.000 22,703.760 115,000.000 230,000.000
mandor OH 92.693 11.32% 3.090 4 24.718 2 95,000.000 2,348,225.534 380,000.000 190,000.000
mandor OH 0.576 0.07% 0.019 1 0.154 1 115,000.000 17,658.480 115,000.000 115,000.000
JUMLAH 818.488 100% 27.283 33 218.263 201 15,568,530.802 2,485,000.000 13,920,000.000
JUMLAH TOTAL 1168.554 64.308 82 288.178 274 20,527,762.637 6,175,000.000 19,145,000.000
MINGGU KE-3
PEKERJAAN PONDASI 100.478 20.096 3
PEKERJAAN BETON 477.517 54.573 4
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
Pekerja OH 60.474 61.29% 4.032 5 12.095 13 60,000.000 725,689.115 300,000.000 780,000.000
Tukang Batu OH 18.904 19.16% 1.260 2 3.781 4 80,000.000 302,463.440 160,000.000 320,000.000
Pekerjaan Fondasi
Tukang Besi OH 7.091 7.19% 0.473 1 1.418 2 80,000.000 113,449.007 80,000.000 160,000.000
15 3
Tukang Kayu OH 5.525 5.60% 0.368 1 1.105 2 80,000.000 88,400.000 80,000.000 160,000.000
Mandor OH 3.522 3.57% 0.235 1 0.704 1 95,000.000 66,918.338 95,000.000 95,000.000
JUMLAH 98.669 100% 6.578 13 19.734 25 1,356,841.830 1,000,000.000 1,800,000.000
PEKERJAAN BETON
Pekerja OH 269.266 62.71% 7.693 8 30.773 31 60,000.000 1,846,392.281 480,000.000 1,860,000.000

Tukang Batu Kasar OH 133.031 30.98% 3.801 4 15.204 16 80,000.000 1,216,285.529 320,000.000 1,280,000.000
35 4
Kepala Tukang OH 13.322 3.10% 0.381 1 1.522 1 80,000.000 121,799.332 80,000.000 80,000.000
Mandor OH 13.753 3.20% 0.393 1 1.572 1 95,000.000 149,313.989 95,000.000 95,000.000
JUMLAH 429.371 100% 12.268 14 49.071 49 3,333,791.132 975,000.000 3,315,000.000
PEKERJAAN Pekerja OH 24.972 19.58% 2.497 3 7.491 8 60,000.000 449,487.478 180,000.000 480,000.000
KUSEN Tukang Kayu Halus OH 92.306 72.36% 9.231 10 27.692 28 80,000.000 2,215,335.663 800,000.000 2,240,000.000
10 3
Kepala Tukang OH 8.803 6.90% 0.880 1 2.641 1 80,000.000 211,264.386 80,000.000 80,000.000
Mandor OH 1.485 1.16% 0.148 1 0.445 1 95,000.000 42,320.179 95,000.000 95,000.000
JUMLAH 127.565 100% 12.756 15 38.269 38 2,918,407.707 1,155,000.000 2,895,000.000
Pekerja OH 431.611 52.73% 14.387 15 71.935 72 60,000.000 4,316,109.840 900,000.000 4,320,000.000
pekerja OH 9.871 1.21% 0.329 1 1.645 2 75,000.000 123,390.000 75,000.000 150,000.000
PEKERJAAN DINDING
kepala tukang OH 25.054 3.06% 30 0.835 1 5 4.176 5 80,000.000 334,052.232 80,000.000 400,000.000
kepala tukang OH 0.740 0.09% 0.025 1 0.123 2 115,000.000 14,189.850 115,000.000 230,000.000
mandor OH 92.693 11.32% 3.090 4 15.449 2 95,000.000 1,467,640.959 380,000.000 190,000.000
mandor OH 0.576 0.07% 0.019 1 0.096 1 115,000.000 11,036.550 115,000.000 115,000.000
JUMLAH 818.488 100% 27.283 33 136.415 128 9,730,331.751 2,485,000.000 8,965,000.000
JUMLAH TOTAL 1474.093 52.307 75 243.489 240 17,339,372.419 5,615,000.000 16,975,000.000
MINGGU KE-4
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
PEKERJAAN BETON
Pekerja OH 269.266 62.71% 7.693 8 46.160 47 60,000.000 2,769,588.422 480,000.000 2,820,000.000

35 6
Kepala Tukang OH 13.322 3.10% 0.381 1 2.284 1 80,000.000 182,698.999 80,000.000 80,000.000
Mandor OH 13.753 3.20% 0.393 1 2.358 1 95,000.000 223,970.983 95,000.000 95,000.000
JUMLAH 429.371 100% 12.268 14 73.606 72 5,000,686.698 975,000.000 4,835,000.000
Pekerja OH 431.611 52.73% 7.194 8 43.161 44 60,000.000 2,589,665.904 480,000.000 2,640,000.000
pekerja OH 9.871 1.21% 0.165 1 0.987 1 75,000.000 74,034.000 75,000.000 75,000.000
PEKERJAAN DINDING
kepala tukang OH 25.054 3.06% 60 0.418 1 6 2.505 3 80,000.000 200,431.339 80,000.000 240,000.000
kepala tukang OH 0.740 0.09% 0.012 1 0.074 2 115,000.000 8,513.910 115,000.000 230,000.000
PEKERJAAN DINDI
60 6
mandor OH 92.693 11.32% 1.545 2 9.269 2 95,000.000 880,584.575 190,000.000 190,000.000

mandor OH 0.576 0.07% 0.010 1 0.058 1 115,000.000 6,621.930 115,000.000 115,000.000
JUMLAH 818.488 100% 13.641 20 81.849 80 5,838,199.051 1,555,000.000 5,670,000.000
JUMLAH TOTAL 1247.859 25.909 34 155.455 152 10,838,885.748 2,530,000.000 10,505,000.000
MINGGU KE-5
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
PEKERJAAN BETON
Pekerja OH 269.266 62.71% 7.693 8 46.160 47 60,000.000 2,769,588.422 480,000.000 2,820,000.000

35 6
Kepala Tukang OH 13.322 3.10% 0.381 1 2.284 1 80,000.000 182,698.999 80,000.000 80,000.000
Mandor OH 13.753 3.20% 0.393 1 2.358 1 95,000.000 223,970.983 95,000.000 95,000.000
JUMLAH 429.371 100% 12.268 14 73.606 72 5,000,686.698 975,000.000 4,835,000.000
Pekerja OH 431.611 52.73% 7.194 8 43.161 44 60,000.000 2,589,665.904 480,000.000 2,640,000.000
pekerja OH 9.871 1.21% 0.165 1 0.987 1 75,000.000 74,034.000 75,000.000 75,000.000
PEKERJAAN DINDING
kepala tukang OH 25.054 3.06% 60 0.418 1 6 2.505 3 80,000.000 200,431.339 80,000.000 240,000.000
kepala tukang OH 0.740 0.09% 0.012 1 0.074 2 115,000.000 8,513.910 115,000.000 230,000.000
mandor OH 92.693 11.32% 1.545 2 9.269 2 95,000.000 880,584.575 190,000.000 190,000.000
mandor OH 0.576 0.07% 0.010 1 0.058 1 115,000.000 6,621.930 115,000.000 115,000.000
JUMLAH 818.488 100% 13.641 20 81.849 80 5,838,199.051 1,555,000.000 5,670,000.000
JUMLAH TOTAL 1247.859 25.909 34 155.455 152 10,838,885.748 2,530,000.000 10,505,000.000
MINGGU KE-6
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
PEKERJAAN BETON
Pekerja OH 269.266 62.71% 7.693 8 46.160 47 60,000.000 2,769,588.422 480,000.000 2,820,000.000
35 6
Kepala Tukang OH 13.322 3.10% 0.381 1 2.284 1 80,000.000 182,698.999 80,000.000 80,000.000
Mandor OH 13.753 3.20% 0.393 1 2.358 1 95,000.000 223,970.983 95,000.000 95,000.000
JUMLAH 429.371 100% 12.268 14 73.606 72 5,000,686.698 975,000.000 4,835,000.000
Pekerja OH 431.611 52.73% 7.194 8 43.161 44 60,000.000 2,589,665.904 480,000.000 2,640,000.000
pekerja OH 9.871 1.21% 0.165 1 0.987 1 75,000.000 74,034.000 75,000.000 75,000.000
PEKERJAAN DINDING
kepala tukang OH 25.054 3.06% 60 0.418 1 6 2.505 3 80,000.000 200,431.339 80,000.000 240,000.000
kepala tukang OH 0.740 0.09% 0.012 1 0.074 2 115,000.000 8,513.910 115,000.000 230,000.000
mandor OH 92.693 11.32% 1.545 2 9.269 2 95,000.000 880,584.575 190,000.000 190,000.000
mandor OH 0.576 0.07% 0.010 1 0.058 1 115,000.000 6,621.930 115,000.000 115,000.000
JUMLAH 818.488 100% 13.641 20 81.849 80 5,838,199.051 1,555,000.000 5,670,000.000
JUMLAH TOTAL 1247.859 25.909 34 155.455 152 10,838,885.748 2,530,000.000 10,505,000.000
MINGGU KE-7
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
PEKERJAAN BETON
Pekerja OH 269.266 62.71% 7.693 8 38.467 39 60,000.000 2,307,990.352 480,000.000 2,340,000.000

35 5
Kepala Tukang OH 13.322 3.10% 0.381 1 1.903 1 80,000.000 152,249.166 80,000.000 80,000.000
Mandor OH 13.753 3.20% 0.393 1 1.965 1 95,000.000 186,642.486 95,000.000 95,000.000
JUMLAH 429.371 100% 12.268 14 61.339 61 4,167,238.915 975,000.000 4,115,000.000
Pekerja OH 431.611 52.73% 7.194 8 35.968 36 60,000.000 2,158,054.920 480,000.000 2,160,000.000
pekerja OH 9.871 1.21% 0.165 1 0.823 1 75,000.000 61,695.000 75,000.000 75,000.000
PEKERJAAN DINDING
kepala tukang OH 25.054 3.06% 60 0.418 1 5 2.088 3 80,000.000 167,026.116 80,000.000 240,000.000
kepala tukang OH 0.740 0.09% 0.012 1 0.062 2 115,000.000 7,094.925 115,000.000 230,000.000
PEKERJAAN DINDI
60 5
mandor OH 92.693 11.32% 1.545 2 7.724 2 95,000.000 733,820.480 190,000.000 190,000.000

mandor OH 0.576 0.07% 0.010 1 0.048 1 115,000.000 5,518.275 115,000.000 115,000.000
JUMLAH 818.488 100% 13.641 20 68.207 67 4,865,165.876 1,555,000.000 4,790,000.000
JUMLAH TOTAL 1247.859 25.909 34 129.546 128 9,032,404.790 2,530,000.000 8,905,000.000
.
MINGGU KE-8
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
PEKERJAAN BETON
Pekerja OH 269.266 62.71% 7.693 8 46.160 47 60,000.000 2,769,588.422 480,000.000 2,820,000.000

35 6
Kepala Tukang OH 13.322 3.10% 0.381 1 2.284 1 80,000.000 182,698.999 80,000.000 80,000.000
Mandor OH 13.753 3.20% 0.393 1 2.358 1 95,000.000 223,970.983 95,000.000 95,000.000
JUMLAH 429.371 100% 12.268 14 73.606 72 5,000,686.698 975,000.000 4,835,000.000
Pekerja OH 9.871 0.82% 0.165 1 0.987 1.000 60,000.000 59,227.200 60,000.000 60,000.000
pekerja OH 106.669 8.85% 1.778 2 10.667 11 75,000.000 800,016.345 150,000.000 825,000.000
PEKERJAAN DINDING
kepala tukang OH 7.403 0.61% 60 0.123 1 6 0.740 1 80,000.000 59,227.200 80,000.000 80,000.000
kepala tukang OH 92.693 7.69% 1.545 2 9.269 2 115,000.000 1,065,970.802 230,000.000 230,000.000
mandor OH 0.576 0.05% 0.010 1 0.058 2 95,000.000 5,470.290 95,000.000 190,000.000
mandor OH 818.488 67.90% 13.641 14 81.849 82 115,000.000 9,412,611.409 1,610,000.000 9,430,000.000
JUMLAH 1205.365 100% 20.089 26 120.536 118 12,761,320.609 2,645,000.000 12,355,000.000
JUMLAH TOTAL 1634.736 32.357 40 194.143 190 17,762,007.306 3,620,000.000 17,190,000.000
MINGGU KE-9
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
PEKERJAAN BETON
Pekerja OH 269.266 62.71% 7.693 8 15.387 16 60,000.000 923,196.141 480,000.000 960,000.000
Tukang Batu Kasar OH 133.031 30.98% 3.801 4 7.602 8 80,000.000 608,142.765 320,000.000 640,000.000
35 2
Kepala Tukang OH 13.322 3.10% 0.381 1 0.761 1 80,000.000 60,899.666 80,000.000 80,000.000
Mandor OH 13.753 3.20% 0.393 1 0.786 1 95,000.000 74,656.994 95,000.000 95,000.000
JUMLAH 429.371 100% 12.268 14 24.535 26 1,666,895.566 975,000.000 1,775,000.000
Pekerja OH 9.871 0.82% 0.165 1 0.987 1.000 60,000.000 59,227.200 60,000.000 60,000.000
pekerja OH 106.669 8.85% 1.778 2 10.667 11 75,000.000 800,016.345 150,000.000 825,000.000
PEKERJAAN DINDING
kepala tukang OH 7.403 0.61% 60 0.123 1 6 0.740 1 80,000.000 59,227.200 80,000.000 80,000.000
kepala tukang OH 92.693 7.69% 1.545 2 9.269 2 115,000.000 1,065,970.802 230,000.000 230,000.000
mandor OH 0.576 0.05% 0.010 1 0.058 2 95,000.000 5,470.290 95,000.000 190,000.000
mandor OH 818.488 67.90% 13.641 14 81.849 82 115,000.000 9,412,611.409 1,610,000.000 9,430,000.000
JUMLAH 1205.365 100% 20.089 26 120.536 118 12,761,320.609 2,645,000.000 12,355,000.000
JUMLAH TOTAL 1634.736 32.357 40 145.072 144 14,428,216.175 3,620,000.000 14,130,000.000
MINGGU KE-10
Pekerja OH 9.871 0.82% 0.165 1 0.987 1.000 60,000.000 59,227.200 60,000.000 60,000.000
pekerja OH 106.669 8.85% 1.778 2 10.667 11 75,000.000 800,016.345 150,000.000 825,000.000
PEKERJAAN DINDING
kepala tukang OH 7.403 0.61% 60 0.123 1 6 0.740 1 80,000.000 59,227.200 80,000.000 80,000.000
kepala tukang OH 92.693 7.69% 1.545 2 9.269 2 115,000.000 1,065,970.802 230,000.000 230,000.000
mandor OH 0.576 0.05% 0.010 1 0.058 2 95,000.000 5,470.290 95,000.000 190,000.000
mandor OH 818.488 67.90% 13.641 14 81.849 82 115,000.000 9,412,611.409 1,610,000.000 9,430,000.000
JUMLAH 1205.365 100% 20.089 26 120.536 118 12,761,320.609 2,645,000.000 12,355,000.000
JUMLAH TOTAL 1205.365 20.089 26 120.536 118 12,761,320.609 2,645,000.000 12,355,000.000
MINGGU KE-11
Pekerja OH 9.871 0.82% 0.165 1 0.823 1.000 60,000.000 49,356.000 60,000.000 60,000.000
pekerja OH 106.669 8.85% 1.778 2 8.889 9 75,000.000 666,680.288 150,000.000 675,000.000
PEKERJAAN DINDING
kepala tukang OH 7.403 0.61% 60 0.123 1 5 0.617 1 80,000.000 49,356.000 80,000.000 80,000.000
kepala tukang OH 92.693 7.69% 1.545 2 7.724 2 115,000.000 888,309.002 230,000.000 230,000.000
mandor OH 0.576 0.05% 0.010 1 0.048 2 95,000.000 4,558.575 95,000.000 190,000.000
mandor OH 818.488 67.90% 13.641 14 68.207 69 115,000.000 7,843,842.841 1,610,000.000 7,935,000.000
JUMLAH 1205.365 100% 20.089 26 100.447 100 10,634,433.841 2,645,000.000 10,470,000.000
JUMLAH TOTAL 1205.365 20.089 26 100.447 100 10,634,433.841 2,645,000.000 10,470,000.000
MINGGU KE-12
PEKERJAAN ATAP 60.185 24.074 4
PEKERJAAN LISTRIK 68.200 17.050 2
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
Pekerja OH 9.871 2.55% 0.165 1 0.329 1 60,000.000 19,742.400 60,000.000 60,000.000
pekerja OH 106.669 27.53% 1.778 2 3.556 4 75,000.000 266,672.115 150,000.000 300,000.000
PEKERJAAN DINDING
kepala tukang OH 7.403 1.91% 60 0.123 1 2 0.247 1 80,000.000 19,742.400 80,000.000 80,000.000
kepala tukang OH 92.693 23.92% 1.545 2 3.090 4 115,000.000 355,323.601 230,000.000 460,000.000
mandor OH 0.576 0.15% 0.010 1 0.019 1 95,000.000 1,823.430 95,000.000 95,000.000
mandor OH 0.576 0.15% 0.010 1 0.019 1 115,000.000 2,207.31 115,000.000 115,000.000
JUMLAH 387.453 100% 6.458 13 12.915 19 1,118,443.710 1,150,000.000 1,690,000.000
pekerja OH 31.942 58.97% 3.194 4 12.777 13 60,000.000 766,617.36 240,000.000 780,000.000
PEKERJAAN ATAP
tukang besi OH 4.687 8.65% 0.469 1 1.875 2 80,000.000 149,983.36 80,000.000 160,000.000
tukang kayu terampil OH 14.554 26.87% 1.455 2 5.822 1 80,000.000 465,721.76 160,000.000 80,000.000
10 4
kepala tukang besi OH 0.469 0.87% 0.047 1 0.187 2 80,000.000 14,998.34 80,000.000 160,000.000
PEKERJAAN LISTRIK PEKERJAAN ATAP
10 4
mandor OH 1.020 1.88% 0.102 1 0.408 1 95,000.000 38,772.10 95,000.000 95,000.000

JUMLAH 54.167 100% 5.417 10 21.667 22 1,483,914.947 735,000.000 1,515,000.000
Pekerja OH 9.087 72.09% 1.136 2 2.272 3 60,000.000 136,300.05 120,000.000 180,000.000
Mandor OH 0.475 3.77% 0.059 1 0.119 1 95,000.000 11,271.999 95,000.000 95,000.000
8 2
Kepala Tukang Listrik OH 2.767 21.95% 0.346 1 0.692 1 80,000.000 55,332.900 80,000.000 80,000.000
Tukang Listrik OH 0.277 2.19% 0.035 1 0.069 1 80,000.000 5,533.290 80,000.000 80,000.000
JUMLAH 12.605 100% 1.576 5 3.151 6 208,438.239 375,000.000 435,000.000
JUMLAH TOTAL 454.224 13.450 28 37.733 47 2,810,796.896 2,260,000.000 3,640,000.000
MINGGU KE-13
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
pekerja OH 31.942 58.97% 3.194 4 6.388 7 60,000.000 383,308.68 240,000.000 420,000.000
PEKERJAAN ATAP
tukang besi OH 4.687 8.65% 0.469 1 0.937 1 80,000.000 74,991.68 80,000.000 80,000.000
10 2
mandor OH 1.020 1.88% 0.102 1 0.204 1 95,000.000 19,386.05 95,000.000 95,000.000
JUMLAH 54.167 100% 5.417 10 10.833 15 741,957.473 735,000.000 1,075,000.000
Pekerja OH 9.087 72.09% 1.136 2 2.272 3 60,000.000 136,300.05 120,000.000 180,000.000
PEKERJAAN LISTRIK
Mandor OH 0.475 3.77% 0.059 1 0.119 1 95,000.000 11,271.999 95,000.000 95,000.000

8 2
JUMLAH 12.605 100% 1.576 5 3.151 6 208,438.239 375,000.000 435,000.000
JUMLAH TOTAL 66.771 6.992 15 13.984 21 950,395.713 1,110,000.000 1,510,000.000
MINGGU KE-14
PEKERJAAN INSTALASI AI 64.749 11.773 2
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
ATAP
pekerja OH 31.942 61.84% 3.194 4 9.583 10 60,000.000 574,963.017 240,000.000 600,000.000

tukang besi OH 4.687 9.07% 0.469 1 1.406 2 80,000.000 112,487.519 80,000.000 160,000.000
PEKERJAAN INSTALASI PEKERJAAN
10 3
AIR
JUMLAH 51.652 100% 5.165 8 15.496 14 1,047,990.606 560,000.000 920,000.000

Pekerja OH 21.253 36.47% 3.036 4 6.072 7 60,000.000 364,335.07 240,000.000 420,000.000
Tukang Batu Halus OH 21.552 36.98% 3.079 4 6.158 7 80,000.000 492,620.914 320,000.000 560,000.000
Kepala Tukang OH 9.732 16.70% 7 1.390 2 2 2.781 2 80,000.000 222,454.286 160,000.000 160,000.000
Mandor OH 1.687 2.89% 0.241 1 0.482 2 95,000.000 45,779.656 95,000.000 190,000.000
JUMLAH 58.274 100% 8.325 12 16.650 20 1,217,761.353 895,000.000 1,490,000.000
PEKERJAAN LISTRIK
Pekerja OH 9.087 72.09% 1.136 2 3.408 4 60,000.000 204,450.08 120,000.000 240,000.000

Mandor OH 0.475 3.77% 0.059 1 0.178 1 95,000.000 10,678.736 60,000.000 60,000.000
8 3
JUMLAH 12.605 100% 1.576 5 4.727 8 306,428.096 340,000.000 540,000.000
JUMLAH TOTAL 122.531 15.066 25 36.872 42 2,572,180.055 1,795,000.000 2,950,000.000
MINGGU KE-15
PEKERJAAN PLAFOND 322.918 29.808 5
PEKERJAAN LANTAI 527.727 21.109 5
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
PEKERJAAN ATAP
pekerja OH 31.942 61.84% 3.194 4 3.194 4 60,000.000 191,654.339 240,000.000 240,000.000

tukang besi OH 4.687 9.07% 0.469 1 0.469 1 80,000.000 37,495.840 80,000.000 80,000.000
10 1
JUMLAH 51.652 100% 5.1652 8 5.165 9 371,863.956 605,000.000 700,000.000
PEKERJAAN PLAFOND Pekerja OH 48.393 37.34% 4.839 5 24.196 25 60,000.000 1,451,786.625 300,000.000 1,500,000.000
tukang kayu halus OH 62.797 48.45% 6.280 7 31.399 32 80,000.000 2,511,886.500 560,000.000 2,560,000.000
10 5
kepala tukang OH 6.280 4.85% 0.628 1 3.140 4 80,000.000 251,188.650 80,000.000 320,000.000
mandor OH 12.143 9.37% 1.214 2 6.071 7 95,000.000 576,770.175 190,000.000 665,000.000
JUMLAH 129.612 100% 12.961 15 64.806 68 4,791,631.950 1,130,000.000 5,045,000.000
Pekerja OH 9.087 31.10% 0.699 1 3.495 4 60,000.000 209,692.385 60,000.000 240,000.000
Mandor OH 0.475 1.62% 0.037 1 0.183 1 95,000.000 17,341.538 95,000.000 95,000.000
PEKERJAAN LANTAI
Kepala Tukang OH 0.277 0.95% 0.021 1 0.106 1 80,000.000 8,512.754 80,000.000 80,000.000
13 5
Pekerja OH 7.946 27.20% 0.611 1 3.056 4 75,000.000 229,218.966 75,000.000 300,000.000
Kepala Tukang OH 0.748 2.56% 0.058 1 0.288 1 115,000.000 33,077.555 115,000.000 115,000.000
Mandor OH 0.436 1.49% 0.034 1 0.168 1 115,000.000 19,296.132 115,000.000 115,000.000
JUMLAH 29.213 100% 2.247 8 11.236 17 889,897.781 720,000.000 1,405,000.000
Pekerja OH 21.253 36.47% 3.036 4 18.217 19 60,000.000 1,093,005.206 240,000.000 1,140,000.000
INSTALASI AIR
Tukang Batu Halus OH 21.552 36.98% 3.079 4 18.473 19 80,000.000 1,477,862.743 320,000.000 1,520,000.000
PEKERJAAN
Kepala Tukang OH 9.732 16.70% 7 1.390 2 6 8.342 1 80,000.000 667,362.857 160,000.000 80,000.000
Mandor OH 1.687 2.89% 0.241 1 1.446 2 95,000.000 137,338.968 95,000.000 190,000.000
JUMLAH 58.274 100% 8.325 12 49.949 45 3,653,284.059 895,000.000 3,250,000.000
Pekerja OH 9.087 72.09% 1.136 2 1.136 2 60,000.000 68,150.025 120,000.000 120,000.000
PEKERJAAN
Mandor OH 0.475 3.77% 0.059 1 0.059 1 95,000.000 5,636.000 95,000.000 95,000.000

LISTRIK
8 1
JUMLAH 12.605 100% 1.576 5 1.576 5 104,219.120 375,000.000 375,000.000
JUMLAH TOTAL 281.356 30.274 48 132.732 144 9,810,896.866 3,725,000.000 10,775,000.000
MINGGU KE-16
PEKERJAAN PLAFOND 144.014 64.006 4
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
EKERJAAN PLAFOND
Pekerja OH 48.393 37.34% 4.839 5 19.357 20 60,000.000 1,161,429.300 300,000.000 1,200,000.000
10 4
PEKERJAAN PLAFOND tukang kayu halus OH 62.797 48.45%
10
6.280 7
4
25.119 26 80,000.000 2,009,509.200 560,000.000 2,080,000.000
kepala tukang OH 6.280 4.85% 0.628 1 2.512 3 80,000.000 200,950.920 80,000.000 240,000.000
mandor OH 12.143 9.37% 1.214 2 4.857 5 95,000.000 461,416.140 190,000.000 475,000.000
JUMLAH 129.612 100% 12.961 15 51.845 54 3,833,305.560 1,130,000.000 3,995,000.000
Pekerja OH 9.087 31.10% 0.699 1 4.194 5 60,000.000 251,630.862 60,000.000 300,000.000
Mandor OH 0.475 1.62% 0.037 1 0.219 1 95,000.000 20,809.845 95,000.000 95,000.000
PEKERJAAN LANTAI
Kepala Tukang OH 0.277 0.95% 0.021 1 0.128 1 80,000.000 10,215.305 80,000.000 80,000.000
13 6
Pekerja OH 7.946 27.20% 0.611 1 3.668 4 75,000.000 275,062.760 75,000.000 300,000.000
Kepala Tukang OH 0.748 2.56% 0.058 1 0.345 1 115,000.000 39,693.066 115,000.000 115,000.000
Mandor OH 0.436 1.49% 0.034 1 0.201 2 115,000.000 23,155.358 115,000.000 230,000.000
JUMLAH 29.213 100% 2.247 8 13.483 17 1,067,877.338 720,000.000 1,380,000.000
Pekerja OH 21.253 36.47% 3.036 4 15.181 16 60,000.000 910,837.671 240,000.000 960,000.000
21.552 36.98% 15.394
INSTALASI AIR
Tukang Batu Halus OH 3.079 4 16 80,000.000 1,231,552.286 320,000.000 1,280,000.000

PEKERJAAN
Kepala Tukang OH 9.732 16.70% 7 1.390 2 5 6.952 1 80,000.000 556,135.714 160,000.000 80,000.000
Mandor OH 1.687 2.89% 0.241 1 1.205 2 95,000.000 114,449.140 95,000.000 190,000.000
JUMLAH 58.274 100% 8.325 12 41.624 38 3,044,403.383 895,000.000 2,750,000.000
JUMLAH TOTAL 217.100 23.533 35 106.952 109 7,945,586.280 2,745,000.000 8,125,000.000
MINGGU KE-17
PEKERJAAN PENGECATA 32.459 126.655 4
PEKERJAAN DAN LAIN-LA 64.749 34.446 3
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
Pekerja OH 9.087 31.10% 0.699 1 1.398 2 60,000.000 83,876.954 60,000.000 120,000.000
Mandor OH 0.475 1.62% 0.037 1 0.073 1 95,000.000 6,936.615 95,000.000 95,000.000
PEKERJAAN LANTAI
Kepala Tukang OH 0.277 0.95% 0.021 1 0.043 1 80,000.000 3,405.102 80,000.000 80,000.000
13 2
Pekerja OH 7.946 27.20% 0.611 1 1.223 2 75,000.000 91,687.587 75,000.000 150,000.000
Kepala Tukang OH 0.748 2.56% 0.058 1 0.115 1 115,000.000 13,231.022 115,000.000 115,000.000
Mandor OH 0.436 1.49% 0.034 1 0.067 1 115,000.000 7,718.453 115,000.000 115,000.000
PEKERJAAN LAN
13 2
JUMLAH 29.213 100% 2.247 8 4.494 11 355,959.113 720,000.000 955,000.000
Pekerja OH 17.450 30.66% 2.493 3 9.971 10 60,000.000 598,276.389 180,000.000 600,000.000
tukang cat terampil OH 32.547 57.19% 4.650 5 18.598 19 80,000.000 1,487,855.520 400,000.000 1,520,000.000
PENGECATAN
PEKERJAAN
kepala tukang cat OH 2.844 5.00% 0.406 1 1.625 2 80,000.000 130,017.147 80,000.000 160,000.000
7 4
Mandor OH 1.666 2.93% 0.238 1 0.952 1 95,000.000 90,462.379 95,000.000 95,000.000
JUMLAH 56.908 100% 8.130 12 32.519 34 2,416,358.292 915,000.000 2,535,000.000
Pekerja OH 28.978 49.28% 4.140 5 12.419 13 60,000.000 745,159.500 300,000.000 780,000.000
PEKERJAAN DAN LAIN-LAIN
tukang kayu halus OH 0.930 1.58% 0.133 1 0.399 1 80,000.000 31,890.857 80,000.000 80,000.000
7 3
kepala tukang OH 0.155 0.26% 0.022 1 0.066 1 80,000.000 5,315.143 80,000.000 80,000.000
kepala tukang OH 0.284 0.48% 0.041 1 0.122 1 115,000.000 13,972.500 115,000.000 115,000.000
kepala tukang OH 1.949 3.31% 0.278 1 0.835 1 80,000.000 66,822.686 80,000.000 80,000.000
Mandor OH 1.345 2.29% 0.192 1 0.576 1 95,000.000 54,759.086 95,000.000 95,000.000
JUMLAH 58.801 100% 8.400 14 25.200 30 1,829,146.629 1,090,000.000 2,250,000.000
JUMLAH TOTAL 144.922 18.777 34 62.214 75 4,601,464.034 2,725,000.000 5,740,000.000
MINGGU KE-18
PEKERJAAN PENGECATA 530.956 265.478 4
PEKERJAAN DAN LAIN-LA 37.950 21.686 4
(1) (2) (3) (4) (5) 6=4/5 (7) (8) 9=6/8 (10) (11) 12= 9x11 13 = 7x11 14 = 10x11
JAAN DAN LAIN-LAIN PEKERJAAN PENGECATAN
Pekerja OH 17.450 30.66% 2.493 3 9.971 10 60,000.000 598,276.389 180,000.000 600,000.000

tukang cat terampil OH 32.547 57.19% 4.650 5 18.598 19 80,000.000 1,487,855.520 400,000.000 1,520,000.000
kepala tukang cat OH 2.844 5.00% 0.406 1 1.625 2 80,000.000 130,017.147 80,000.000 160,000.000
7 4
Mandor OH 1.666 2.93% 0.238 1 0.952 1 95,000.000 90,462.379 95,000.000 95,000.000
JUMLAH 56.908 100% 8.130 12 32.519 34 2,416,358.292 915,000.000 2,535,000.000
Pekerja OH 28.978 49.28% 4.140 5 16.559 17 60,000.000 993,546.000 300,000.000 1,020,000.000
7 4
PEKERJAAN DAN LAIN-LAIN
7 4
kepala tukang OH 0.155 0.26% 0.022 1 0.089 1 80,000.000 7,086.857 80,000.000 80,000.000
kepala tukang OH 0.284 0.48% 0.041 1 0.162 1 115,000.000 18,630.000 115,000.000 115,000.000
kepala tukang OH 1.949 3.31% 0.278 1 1.114 2 80,000.000 89,096.914 80,000.000 160,000.000
Mandor OH 1.345 2.29% 0.192 1 0.769 1 95,000.000 73,012.114 95,000.000 95,000.000
JUMLAH 58.801 100% 8.400 14 33.601 39 2,438,862.171 1,090,000.000 2,910,000.000
JUMLAH TOTAL 115.709 16.530 26 66.119 73 4,855,220.464 2,005,000.000 5,445,000.000
REKAPITULASI JUMLAH TENAGA KERJA PROYEK RUMAH TINGGAL 2 LANTAI PAK HARI
Keb. TK
Jenis Tenaga Kerja
Jml. TK/mg Keb. TK/ Hr Jml. TK/mg
#REF! 50.74521429 16 51
#REF!
#REF! 1.541507143 1 2
#REF! 1.071032143 1 2
#REF!
#REF! 11.17221429 4 12
#REF!
#REF! 3.085714286 2 4
tukang besi
tukang kayu terampil
#REF!
#REF!
#REF!
#REF!
Tabel 4.2. REKAPITULASI TOTAL UPAH PROYEK RUMAH TINGGAL 2 LANTAI PAK HARI BERDASARKAN BARCHART ES (D + FF)
Jumlah Harga (Rp)

Pek. Uraian Pekerjaan
Upah Bid Price (RAB) Upah Pelaksanaan (RAB)-10%
1 PEKERJAAN PERSIAPAN Rp 38,114,183.600 Rp 34,302,765.240
2 PEKERJAAN TANAH Rp 5,246,282.449 Rp 4,721,654.204
3 PEKERJAAN PONDASI Rp 54,042,181.582 Rp 48,637,963.424
4 PEKERJAAN BETON Rp 161,202,269.531 Rp 145,082,042.578
5 PEKERJAAN KUSEN Rp 37,432,480.013 Rp 33,689,232.012
6 PEKERJAAN DINDING Rp 141,663,243.925 Rp 127,496,919.533
7 PEKERJAAN ATAP Rp 44,868,062.439 Rp 40,381,256.195
8 PEKERJAAN PLAFOND Rp 43,704,421.374 Rp 39,333,979.237
9 PEKERJAAN LANTAI Rp 7,402,601.269 Rp 6,662,341.142
10 PEKERJAAN INSTALASI AIR Rp 103,445,597.213 Rp 93,101,037.491
11 PEKERJAAN ELEKTRIKAL Rp 23,382,538.000 Rp 21,044,284.200
12 PEKERJAAN PENGECETAN Rp 23,735,551.593 Rp 21,361,996.434
13 PEKERJAAN LAIN-LAIN Rp 8,964,173.474 Rp 8,067,756.127
JUMLAH TOTAL Rp 693,203,586.461 Rp 623,883,227.815
JUMLAH RAB ANALISIS TK/ JUMLAH RAB ANALISIS TK/

ANALISIS UPAH JUMLAH RAB TK (Rp) HARI (Rp) MINGGU (Rp)
Minggu ke- 1 Rp 7,636,473.643 Rp 1,535,000.000 Rp 3,850,000.000

Minggu ke- 2 Rp 20,527,762.637 Rp 6,175,000.000 Rp 19,145,000.000
Minggu ke- 3 Rp 17,339,372.419 Rp 5,615,000.000 Rp 16,975,000.000
Minggu ke- 4 Rp 10,838,885.748 Rp 2,530,000.000 Rp 10,505,000.000
Minggu ke- 5 #REF! #REF! #REF!
Minggu ke- 6 Rp 10,838,885.748 Rp 2,530,000.000 Rp 10,505,000.000
Minggu ke- 7 Rp 9,032,404.790 Rp 2,530,000.000 Rp 8,905,000.000
Minggu ke- 8 Rp 17,762,007.306 Rp 3,620,000.000 Rp 17,190,000.000
Minggu ke- 9 Rp 14,428,216.175 Rp 3,620,000.000 Rp 14,130,000.000
Minggu ke- 10 Rp 12,761,320.609 Rp 2,645,000.000 Rp 12,355,000.000
Minggu ke- 12 Rp 2,810,796.896 Rp 2,260,000.000 Rp 3,640,000.000
Minggu ke- 13 Rp 950,395.713 Rp 1,110,000.000 Rp 1,510,000.000
Minggu ke- 14 Rp 2,572,180.055 Rp 1,795,000.000 Rp 2,950,000.000
Minggu ke- 15 Rp 9,810,896.866 Rp 3,725,000.000 Rp 10,775,000.000
Minggu ke- 16 Rp - Rp - Rp -
Minggu ke- 17 Rp 7,945,586.280 Rp 2,745,000.000 Rp 8,125,000.000
Minggu ke- 18 Rp 4,601,464.034 Rp 2,725,000.000 Rp 5,740,000.000
Minggu ke- 19 Rp 4,855,220.464 Rp 2,005,000.000 Rp 5,445,000.000
JUMLAH TOTAL #REF! #REF! #REF!
Selisih Upah = #REF! #REF!

Presentasi Selisih Upah Total = #REF! #REF!
Bid Price = Rp 693,203,586.461

Estimasi Upah Pelaksanaan = Rp 623,883,227.815
Saving dari E. Upah Pelaksanaan = Rp 69,320,358.646
Saving dari analisis TK = #REF!
Total Saving = #REF!
Presentasi Saving (dari Bid Price) = #REF!
Tabel 5.1. Analisis Kebutuhan Bahan
MINGGU KE-1
Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Pek. Jenis Bahan/ Material Sat Jml. Bahan Harga Sat. Bahan (Rp) RAB Bahan/ mg (Rp)
Durasi mg Bahan/hr mg (11)= 10 /
(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Dolken dia 5 s/d 7 cm p. 4 m btg 62.131 8.876 53.255 13,144.000 699,985.598 0.096%
Kayu Kuat klas III m3 1.6689 0.238 1.430 2,335,667.000 3,341,138.277 0.460%
Paku 8 s/d 12 cm kg 4.029 0.576 3.453 36,000.000 124,323.429 0.017%
Besi Plat rata2 1 s/d 5 mm kg 3.3 0.471 2.829 19,717.000 55,770.943 0.008%
Semen PC (50 Kg) zak 103.1353 14.734 88.402 63,500.000 5,613,507.043 0.774%
Pasir Pasang m3 0.5979 0.085 0.512 135,000.000 69,185.571 0.010%
Pasir Beton m3 0.7465 0.107 0.640 145,000.000 92,779.286 0.013%
Batu Split Pecah Mesin 2/3 m3 0.81 0.116 0.694 145,000.000 100,671.429 0.014%
Bata Merah bh 90 12.857 77.143 600.000 46,285.714 0.006%
Pek. Persiapan
Seng Plat BJLS 0,30 m' 0.75 0.107 0.643 84,700.000 54,450.000 0.008%
Seng Gelombang BJLS 0,30 lbr 55.395 7.914 47.481 100,100.000 4,752,891.000 0.655%
7 6
Kaca nako polos 5 mm daun 0.6 0.086 0.514 215,000.000 110,571.429 0.015%
Kaca Polos 5 mm m2 0.24 0.034 0.206 95,000.000 19,542.857 0.003%
Triplex t. 4 mm lbr 0.45 0.064 0.386 54,000.000 20,828.571 0.003%
Handel + Kunci bulat bh 0.18 0.026 0.154 125,000.000 19,285.714 0.003%
Kaso kelas III m3 4.4526 0.636 3.817 2,387,000.000 9,110,019.600 1.255%
Paku 4 s/d 7 cm kg 2.621 0.374 2.247 36,000.000 80,876.571 0.011%
Balok Kelas III lbr 0.91735 0.131 0.786 2,387,000.000 1,876,898.100 0.259%
Paku 1 s/d 3 cm kg 2.4 0.343 2.057 20,020.000 41,184.000 0.006%
Cat Dasar/Meni Besi kg 18 2.571 15.429 28,336.000 437,184.000 0.060%
Paku 5 s/d 7 cm p. 4 m kg 0.18 0.026 0.154 13,144.000 2,027.931 0.000%
Cat Minyak Ls 0.72 0.103 0.617 30,800.000 19,008.000 0.003%
JUMLAH 26,688,415.063 3.68%
MINGGU KE-2

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Paku 8 s/d 12 cm kg 4.029 0.576 2.302 36,000.000 82,882.286 0.011%
Besi Plat rata2 1 s/d 5 mm kg 3.3 0.471 1.886 19,717.000 37,180.629 0.005%
Semen PC (50 Kg) zak 103.1353 14.734 58.934 63,500.000 3,742,338.029 0.516%
Pasir Pasang m3 0.5979 0.085 0.342 135,000.000 46,123.714 0.006%
Pasir Beton m3 0.7465 0.107 0.427 145,000.000 61,852.857 0.009%
Bata Merah bh 90 12.857 51.429 600.000 30,857.143 0.004%
Pek. Persiapan
7 4
Pek. Persiapan
Seng Plat BJLS 0,30 m' 0.75 0.107 0.429 84,700.000 36,300.000 0.005%
Seng Gelombang BJLS 0,30 lbr 55.395 7.914 31.654 100,100.000 3,168,594.000 0.437%
7 4
Kaca nako polos 5 mm daun 0.6 0.086 0.343 215,000.000 73,714.286 0.010%
Kaca Polos 5 mm m2 0.24 0.034 0.137 95,000.000 13,028.571 0.002%
Triplex t. 4 mm lbr 0.45 0.064 0.257 54,000.000 13,885.714 0.002%
Handel + Kunci bulat bh 0.18 0.026 0.103 125,000.000 12,857.143 0.002%
Kaso kelas III m3 4.4526 0.636 2.544 2,387,000.000 6,073,346.400 0.837%
Paku 4 s/d 7 cm kg 2.621 0.374 1.498 36,000.000 53,917.714 0.007%
Balok Kelas III lbr 0.91735 0.131 0.524 2,387,000.000 1,251,265.400 0.172%
Paku 1 s/d 3 cm kg 2.4 0.343 1.371 20,020.000 27,456.000 0.004%
Cat Dasar/Meni Besi kg 18 2.571 10.286 28,336.000 291,456.000 0.040%
Paku 5 s/d 7 cm p. 4 m kg 0.18 0.026 0.103 13,144.000 1,351.954 0.000%
Cat Minyak Ls 0.72 0.103 0.411 30,800.000 12,672.000 0.002%
0.000%
Tana
Pek.
0.000%
Besi Beton Ø 13 kg 914.814 36.593 73.185 8,974.000 656,763.474 0.091%
Besi Beton Ø 10 kg 126.072 5.043 10.086 9,324.000 94,039.335 0.013%
Besi Beton Ø 8 kg 64.220 2.569 5.138 14,531.000 74,654.338 0.010%
Besi Beton Ø 6 kg 6.057 0.242 0.485 10,526.000 5,100.369 0.001%
Kawat Beton hitam kg 15.874 0.635 1.270 27,000.000 34,287.305 0.005%
Pek. Fondasi
Kayu Kuat Kelas III m3 0.222 0.009 0.018 2,335,667.000 41,556.187 0.006%
Paku 8 s.d. 12 cm kg 1.668 25 2 0.067 0.133 36,000.000 4,803.840 0.001%
Minyak Pelumas ltr 0.556 0.022 0.044 35,000.000 1,556.800 0.000%
Semen PC (50 kg) kg 18.403 0.736 1.472 63,500.000 93,487.840 0.013%
Pasir Beton m3 4.416 0.177 0.353 145,000.000 51,228.341 0.007%
Air ltr 1753.346 70.134 140.268 34.000 4,769.101 0.001%
Pasir Urug m3 2.515 0.101 0.201 100,000.000 20,119.680 0.003%
JUMLAH 18,945,888.760 2.61%
MINGGU KE-3

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
0.000%
Tana
Pek.
0.000%
Besi Beton Ø 13 kg 914.814 36.593 182.963 8,974.000 1,641,908.685 0.226%
Besi Beton Ø 10 kg 126.072 5.043 25.214 9,324.000 235,098.338 0.032%
Besi Beton Ø 8 kg 64.220 2.569 12.844 14,531.000 186,635.844 0.026%
Besi Beton Ø 6 kg 6.057 0.242 1.211 10,526.000 12,750.924 0.002%
Pek. Fondasi
Paku 8 s.d. 12 cm kg 1.668 25 5 0.067 0.334 36,000.000 12,009.600 0.002%
Pek. Fondasi
25 5
Semen PC (50 kg) kg 18.403 0.736 3.681 63,500.000 233,719.600 0.032%
Pasir Beton m3 4.416 0.177 0.883 145,000.000 128,070.852 0.018%
Air ltr 1753.346 70.134 350.669 34.000 11,922.753 0.002%
Pasir Urug m3 2.515 0.101 0.503 100,000.000 50,299.200 0.007%
JUMLAH 2,884,030.129 0.40%
MINGGU KE-4

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Tana
Pek.
Besi Beton Ø 13 kg 914.814 36.593 219.555 8,974.000 1,970,290.422 0.272%

Besi Beton Ø 10 kg 126.072 5.043 30.257 9,324.000 282,118.006 0.039%
Besi Beton Ø 8 kg 64.220 2.569 15.413 14,531.000 223,963.013 0.031%
Besi Beton Ø 6 kg 6.057 0.242 1.454 10,526.000 15,301.108 0.002%
Pek. Fondasi
Paku 8 s.d. 12 cm kg 1.668 25 6 0.067 0.400 36,000.000 14,411.520 0.002%
Semen PC (50 kg) kg 18.403 0.736 4.417 63,500.000 280,463.521 0.039%
Pasir Beton m3 4.416 0.177 1.060 145,000.000 153,685.023 0.021%
Air ltr 1753.346 70.134 420.803 34.000 14,307.303 0.002%
Pasir Urug m3 2.515 0.101 0.604 100,000.000 60,359.040 0.008%
Semen PC (50 Kg) zak 7.067 0.141 Err:509 63,500.000 Err:509 Err:509
Pasir Beton m3 1.551 0.031 Err:509 145,000.000 Err:509 Err:509
Batu Split Pecah Mesin 2/3 m3 2.244 0.045 Err:509 145,000.000 Err:509 Err:509
Air liter 645.000 12.900 Err:509 34.000 Err:509 Err:509
Kayu Kuat klas III m3 1.650 0.033 Err:509 2,335,667.000 Err:509 Err:509
Paku 8 s/d 12 cm kg 11.000 0.220 Err:509 36,000.000 Err:509 Err:509
Minyak Pelumas liter 3.667 0.073 Err:509 35,000.000 Err:509 Err:509
Besi beton rata-rata kg 108.420 2.168 Err:509 1,721.000 Err:509 Err:509
Besi beton Ø8 kg 174.824 3.496 Err:509 14,531.000 Err:509 Err:509
Kawat Beton Hitam kg 8.060 0.161 Err:509 27,000.000 Err:509 Err:509
Minyak Pelumas Ltr 5.333 0.107 Err:509 35,000.000 Err:509 Err:509
Kayu Kuat klas II m3 0.480 0.010 Err:509 9,500,000.000 Err:509 Err:509
Multiplex t. 9 mm Lbr 9.333 0.187 Err:509 100,000.000 Err:509 Err:509
Dolken dia 8 s/d 10 cm p. 4 m btg 53.333 1.067 Err:509 15,000.000 Err:509 Err:509
Besi beton Ø8 mm kg 102.284 2.046 Err:509 14,531.000 Err:509 Err:509
Pek. Beton
Paku 8 s/d 12 cm kg 4.219 50 Err:509 0.084 Err:509 36,000.000 Err:509 Err:509
Tangga putar besi kg 1.000 0.020 Err:509 3,750,000.000 Err:509 Err:509
Galian Tanah m3 2.149 0.043 Err:509 47,375.000 Err:509 Err:509
Buis beton dia. 50 cm bh 5.655 0.113 Err:509 90,000.000 Err:509 Err:509
Perekat kg 0.107 0.002 Err:509 12,500.000 Err:509 Err:509
Pasir Urug m3 0.565 0.011 Err:509 100,000.000 Err:509 Err:509
JUMLAH Err:509 Err:509
MINGGU KE-5

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Besi Beton Ø 13 kg 914.814 36.593 219.555 8,974.000 1,970,290.422 0.272%
Besi Beton Ø 10 kg 126.072 5.043 30.257 9,324.000 282,118.006 0.039%
Besi Beton Ø 8 kg 64.220 2.569 15.413 14,531.000 223,963.013 0.031%
Besi Beton Ø 6 kg 6.057 0.242 1.454 10,526.000 15,301.108 0.002%
Pek. Fondasi
Paku 8 s.d. 12 cm kg 1.668 25 6 0.067 0.400 36,000.000 14,411.520 0.002%
Semen PC (50 kg) kg 18.403 0.736 4.417 63,500.000 280,463.521 0.039%
Pasir Beton m3 4.416 0.177 1.060 145,000.000 153,685.023 0.021%
Air ltr 1753.346 70.134 420.803 34.000 14,307.303 0.002%
Pek.
Pasir Urug m3 2.515 0.101 0.604 100,000.000 60,359.040 0.008%
Semen PC (50 Kg) zak 7.067 0.141 0.848 63,500.000 53,848.000 0.007%
Pasir Beton m3 1.551 0.031 0.186 145,000.000 26,989.333 0.004%
Air liter 645.000 12.900 77.400 34.000 2,631.600 0.000%
Kayu Kuat klas III m3 1.650 0.033 0.198 2,335,667.000 462,462.066 0.064%
Paku 8 s/d 12 cm kg 11.000 0.220 1.320 36,000.000 47,520.000 0.007%
Minyak Pelumas liter 3.667 0.073 0.440 35,000.000 15,400.000 0.002%
Besi beton rata-rata kg 108.420 2.168 13.010 1,721.000 22,390.868 0.003%
Besi beton Ø8 kg 174.824 3.496 20.979 14,531.000 304,843.891 0.042%
Kawat Beton Hitam kg 8.060 0.161 0.967 27,000.000 26,113.063 0.004%
Semen PC (50 Kg) zak 4.711 0.094 0.565 63,500.000 35,898.667 0.005%
Pasir Beton m3 1.034 0.021 0.124 145,000.000 17,992.889 0.002%
Air liter 430.000 8.600 51.600 34.000 1,754.400 0.000%
Paku 8 s/d 12 cm kg 10.667 0.213 1.280 36,000.000 46,080.000 0.006%
Minyak Pelumas Ltr 5.333 0.107 0.640 35,000.000 22,400.000 0.003%
Kayu Kuat klas II m3 0.480 0.010 0.058 9,500,000.000 547,200.000 0.075%
Multiplex t. 9 mm Lbr 9.333 0.187 1.120 100,000.000 112,000.000 0.015%
Besi beton Ø10 kg 234.494 4.690 28.139 9,324.000 262,370.757 0.036%
Besi beton Ø8 kg 242.407 4.848 29.089 14,531.000 422,690.066 0.058%
Semen PC (50 Kg) zak 4.711 0.094 0.565 63,500.000 35,898.667 0.005%
Pasir Beton m3 1.034 0.021 0.124 145,000.000 17,992.889 0.002%
Air liter 430.000 8.600 51.600 34.000 1,754.400 0.000%
Paku 8 s/d 12 cm kg 7.333 0.147 0.880 36,000.000 31,680.000 0.004%
Besi beton Ø8 mm kg 102.284 2.046 12.274 14,531.000 178,355.457 0.025%
Semen PC (50 Kg) zak 2.356 0.047 0.283 63,500.000 17,949.333 0.002%
Pasir Beton m3 0.517 0.010 0.062 145,000.000 8,996.444 0.001%
Air liter 215.000 4.300 25.800 34.000 877.200 0.000%
Pek. Beton
Paku 8 s/d 12 cm kg 4.219 50 6 0.084 0.506 36,000.000 18,227.489 0.003%
Pek. Beton
50 6
Tangga putar besi kg 1.000 0.020 0.120 3,750,000.000 450,000.000 0.062%
Besi beton Ø8 kg 27.960 0.559 3.355 14,531.000 48,753.591 0.007%
Semen PC (50 Kg) zak 11.778 0.236 1.413 63,500.000 89,746.667 0.012%
Pasir Beton m3 2.585 0.052 0.310 145,000.000 44,982.222 0.006%
Air liter 1075.000 21.500 129.000 34.000 4,386.000 0.001%
Paku 8 s/d 12 cm kg 30.000 0.600 3.600 36,000.000 129,600.000 0.018%
Kayu Kuat klas II m3 1.350 0.027 0.162 9,500,000.000 1,539,000.000 0.212%
Besi beton Ø13 kg 365.951 7.319 43.914 8,974.000 394,085.344 0.054%
Besi beton Ø10 kg 161.952 3.239 19.434 9,324.000 181,204.568 0.025%
Besi beton Ø8 kg 598.675 11.974 71.841 14,531.000 1,043,922.371 0.144%
Semen PC (50 Kg) zak 23.107 0.462 2.773 63,500.000 176,071.742 0.024%
Pasir Beton m3 5.072 0.101 0.609 145,000.000 88,249.497 0.012%
Air liter 2109.016 42.180 253.082 34.000 8,604.784 0.001%
Paku 8 s/d 12 cm kg 96.636 1.933 11.596 36,000.000 417,467.520 0.058%
Multiplex t. 9 mm Lbr 84.557 1.691 10.147 100,000.000 1,014,678.000 0.140%
Galian Tanah m3 2.149 0.043 0.258 47,375.000 12,216.209 0.002%
Buis beton dia. 50 cm bh 5.655 0.113 0.679 90,000.000 61,072.561 0.008%
Perekat kg 0.107 0.002 0.013 12,500.000 159.891 0.000%
Pasir Urug m3 0.565 0.011 0.068 100,000.000 6,785.840 0.001%
Besi beton Ø10 kg 14.444 0.289 1.733 9,324.000 16,161.621 0.002%
Besi beton Ø8 kg 476.515 9.530 57.182 14,531.000 830,907.986 0.115%
Besi beton Ø6 kg 198.355 3.967 23.803 10,526.000 250,546.226 0.035%
JUMLAH 25,121,155.593 3.46%
MINGGU KE-6

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Besi Beton Ø 13 kg 914.814 #DIV/0! #DIV/0! 8,974.000 #DIV/0! #DIV/0!
Kawat Beton hitam kg 15.874 #DIV/0! #DIV/0! 27,000.000 #DIV/0! #DIV/0!
Pek. Fondasi
Kayu Kuat Kelas III m3 0.222 #DIV/0! #DIV/0! 2,335,667.000 #DIV/0! #DIV/0!
Paku 8 s.d. 12 cm kg 1.668 0 0 #DIV/0! #DIV/0! 36,000.000 #DIV/0! #DIV/0!
Minyak Pelumas ltr 0.556 #DIV/0! #DIV/0! 35,000.000 #DIV/0! #DIV/0!
Semen PC (50 kg) kg 18.403 #DIV/0! #DIV/0! 63,500.000 #DIV/0! #DIV/0!
Pasir Beton m3 4.416 #DIV/0! #DIV/0! 145,000.000 #DIV/0! #DIV/0!
Batu Split Pecah Mesin 2/3 m3 6.142 #DIV/0! #DIV/0! 145,000.000 #DIV/0! #DIV/0!
Air ltr 1753.346 #DIV/0! #DIV/0! 34.000 #DIV/0! #DIV/0!
Pasir Urug m3 2.515 #DIV/0! #DIV/0! 100,000.000 #DIV/0! #DIV/0!
Semen PC (50 Kg) zak 7.067 #DIV/0! #DIV/0! 63,500.000 #DIV/0! #DIV/0!
Air liter 645.000 #DIV/0! #DIV/0! 34.000 #DIV/0! #DIV/0!
Kayu Kuat klas III m3 1.650 #DIV/0! #DIV/0! 2,335,667.000 #DIV/0! #DIV/0!
Paku 8 s/d 12 cm kg 11.000 #DIV/0! #DIV/0! 36,000.000 #DIV/0! #DIV/0!
Minyak Pelumas liter 3.667 #DIV/0! #DIV/0! 35,000.000 #DIV/0! #DIV/0!
Besi beton rata-rata kg 108.420 #DIV/0! #DIV/0! 1,721.000 #DIV/0! #DIV/0!
Besi beton Ø8 kg 174.824 #DIV/0! #DIV/0! 14,531.000 #DIV/0! #DIV/0!
Kawat Beton Hitam kg 8.060 #DIV/0! #DIV/0! 27,000.000 #DIV/0! #DIV/0!
Minyak Pelumas Ltr 5.333 #DIV/0! #DIV/0! 35,000.000 #DIV/0! #DIV/0!
Kayu Kuat klas II m3 0.480 #DIV/0! #DIV/0! 9,500,000.000 #DIV/0! #DIV/0!
Multiplex t. 9 mm Lbr 9.333 #DIV/0! #DIV/0! 100,000.000 #DIV/0! #DIV/0!
Dolken dia 8 s/d 10 cm p. 4 m btg 53.333 #DIV/0! #DIV/0! 15,000.000 #DIV/0! #DIV/0!
Besi beton Ø8 mm kg 102.284 #DIV/0! #DIV/0! 14,531.000 #DIV/0! #DIV/0!
Pek. Beton
Paku 8 s/d 12 cm kg 4.219 0 0 #DIV/0! #DIV/0! 36,000.000 #DIV/0! #DIV/0!
Tangga putar besi kg 1.000 #DIV/0! #DIV/0! 3,750,000.000 #DIV/0! #DIV/0!
Galian Tanah m3 2.149 #DIV/0! #DIV/0! 47,375.000 #DIV/0! #DIV/0!
Buis beton dia. 50 cm bh 5.655 #DIV/0! #DIV/0! 90,000.000 #DIV/0! #DIV/0!
Perekat kg 0.107 #DIV/0! #DIV/0! 12,500.000 #DIV/0! #DIV/0!
JUMLAH #DIV/0! #DIV/0!
MINGGU KE-7

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Pek. Fondasi
Semen PC (50 Kg) zak 7.067 Err:509 Err:509 63,500.000 Err:509 Err:509
Pasir Beton m3 1.551 Err:509 Err:509 145,000.000 Err:509 Err:509
Batu Split Pecah Mesin 2/3 m3 2.244 Err:509 Err:509 145,000.000 Err:509 Err:509
Air liter 645.000 Err:509 Err:509 34.000 Err:509 Err:509
Kayu Kuat klas III m3 1.650 Err:509 Err:509 2,335,667.000 Err:509 Err:509
Paku 8 s/d 12 cm kg 11.000 Err:509 Err:509 36,000.000 Err:509 Err:509
Minyak Pelumas liter 3.667 Err:509 Err:509 35,000.000 Err:509 Err:509
Besi beton rata-rata kg 108.420 Err:509 Err:509 1,721.000 Err:509 Err:509
Besi beton Ø8 kg 174.824 Err:509 Err:509 14,531.000 Err:509 Err:509
Kawat Beton Hitam kg 8.060 Err:509 Err:509 27,000.000 Err:509 Err:509
Minyak Pelumas Ltr 5.333 Err:509 Err:509 35,000.000 Err:509 Err:509
Kayu Kuat klas II m3 0.480 Err:509 Err:509 9,500,000.000 Err:509 Err:509
Multiplex t. 9 mm Lbr 9.333 Err:509 Err:509 100,000.000 Err:509 Err:509
Dolken dia 8 s/d 10 cm p. 4 m btg 53.333 Err:509 Err:509 15,000.000 Err:509 Err:509
Besi beton Ø8 mm kg 102.284 Err:509 Err:509 14,531.000 Err:509 Err:509
Pek. Beton
Paku 8 s/d 12 cm kg 4.219 Err:509 Err:509 Err:509 Err:509 36,000.000 Err:509 Err:509
Tangga putar besi kg 1.000 Err:509 Err:509 3,750,000.000 Err:509 Err:509
Galian Tanah m3 2.149 Err:509 Err:509 47,375.000 Err:509 Err:509
Buis beton dia. 50 cm bh 5.655 Err:509 Err:509 90,000.000 Err:509 Err:509
Perekat kg 0.107 Err:509 Err:509 12,500.000 Err:509 Err:509
Pasir Urug m3 0.565 Err:509 Err:509 100,000.000 Err:509 Err:509
MINGGU KE-8

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Pek. Fondasi
0 0
Pek. Fondasi
n
Pek. Beton
Bata merah bh 34179.855 #DIV/0! #DIV/0! 600.000 #DIV/0! #DIV/0!
semen PC(50 kg) zak 316.775 #DIV/0! #DIV/0! 63,500.000 #DIV/0! #DIV/0!
Pasir Pasang m3 58.003 #DIV/0! #DIV/0! 135,000.000 #DIV/0! #DIV/0!
Keramik dinding 20/20 cm polished m2 6.290 #DIV/0! #DIV/0! 87,000.000 #DIV/0! #DIV/0!
Semen warna kg 156.767 #DIV/0! #DIV/0! 12,500.000 #DIV/0! #DIV/0!
Pek. Dinding
Keramik dinding porselen 10/20 cm m2 3.145 #DIV/0! #DIV/0! 36,400.000 #DIV/0! #DIV/0!
Keramik dinding 20/25 cm polished m2 74.909 0 0 #DIV/0! #DIV/0! 90,000.000 #DIV/0! #DIV/0!
Batu Andesit 30x30 m2 10.902 #DIV/0! #DIV/0! 150,000.000 #DIV/0! #DIV/0!
Kayu kelas II m3 0.333 #DIV/0! #DIV/0! 9,500,000.000 #DIV/0! #DIV/0!
Lem Kayu kg 10.656 #DIV/0! #DIV/0! 62,500.000 #DIV/0! #DIV/0!
Teakwood t. 3 mm lbr 13.320 #DIV/0! #DIV/0! 78,000.000 #DIV/0! #DIV/0!
Finish Melamik m2 6.660 #DIV/0! #DIV/0! 110,500.000 #DIV/0! #DIV/0!
Pasir Urug m3 11.944 0.184 Err:509 100,000.000 Err:509 Err:509
Semen PC (50 kg) zak 66.429 1.022 Err:509 63,500.000 Err:509 Err:509
Pasir Pasang m3 15.484 0.238 Err:509 135,000.000 Err:509 Err:509
Semen Warna kg 281.119 4.325 Err:509 12,500.000 Err:509 Err:509
Pek. Lantai
Keramik Lantai 40/40 cm Polished m2 180.305 2.774 Err:509 105,000.000 Err:509 Err:509
65 Err:509
Keramik Lantai 60/60 cm Unpolished m2 32.736 0.504 Err:509 200,000.000 Err:509 Err:509
Keramik Lantai 20/20cm Unpolished m2 19.809 0.305 Err:509 90,000.000 Err:509 Err:509
Batu Andesit 30x30 m2 4.834 0.074 Err:509 150,000.000 Err:509 Err:509
Kaca Tempered 19 mm m2 2.351 0.036 Err:509 2,450,000.000 Err:509 Err:509
Sealant Clear Neutral (300 ml) m2 0.577 0.009 Err:509 35,000.000 Err:509 Err:509
MINGGU KE-9

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Semen PC (50 Kg) zak 7.067 0.202 0.404 63,500.000 25,641.905 0.004%
Pasir Beton m3 1.551 0.044 0.089 145,000.000 12,852.063 0.002%
Air liter 645.000 18.429 36.857 34.000 1,253.143 0.000%
Paku 8 s/d 12 cm kg 11.000 0.314 0.629 36,000.000 22,628.571 0.003%
Besi beton Ø8 kg 174.824 4.995 9.990 14,531.000 145,163.757 0.020%
Semen PC (50 Kg) zak 4.711 0.135 0.269 63,500.000 17,094.603 0.002%
Pasir Beton m3 1.034 0.030 0.059 145,000.000 8,568.042 0.001%
Air liter 430.000 12.286 24.571 34.000 835.429 0.000%
Paku 8 s/d 12 cm kg 10.667 0.305 0.610 36,000.000 21,942.857 0.003%
Besi beton Ø10 kg 234.494 6.700 13.400 9,324.000 124,938.456 0.017%
Besi beton Ø8 kg 242.407 6.926 13.852 14,531.000 201,280.984 0.028%
Semen PC (50 Kg) zak 4.711 0.135 0.269 63,500.000 17,094.603 0.002%
Pasir Beton m3 1.034 0.030 0.059 145,000.000 8,568.042 0.001%
Air liter 430.000 12.286 24.571 34.000 835.429 0.000%
Paku 8 s/d 12 cm kg 7.333 0.210 0.419 36,000.000 15,085.714 0.002%
Besi beton Ø8 mm kg 102.284 2.922 5.845 14,531.000 84,931.170 0.012%
Semen PC (50 Kg) zak 2.356 0.067 0.135 63,500.000 8,547.302 0.001%
Pasir Beton m3 0.517 0.015 0.030 145,000.000 4,284.021 0.001%
Air liter 215.000 6.143 12.286 34.000 417.714 0.000%
Pek. Beton
Paku 8 s/d 12 cm kg 4.219 35 2 0.121 0.241 36,000.000 8,679.757 0.001%
Besi beton Ø8 kg 27.960 0.799 1.598 14,531.000 23,215.996 0.003%
Semen PC (50 Kg) zak 11.778 0.337 0.673 63,500.000 42,736.508 0.006%
Pasir Beton m3 2.585 0.074 0.148 145,000.000 21,420.106 0.003%
Air liter 1075.000 30.714 61.429 34.000 2,088.571 0.000%
Paku 8 s/d 12 cm kg 30.000 0.857 1.714 36,000.000 61,714.286 0.009%
Besi beton Ø13 kg 365.951 10.456 20.911 8,974.000 187,659.688 0.026%
Besi beton Ø10 kg 161.952 4.627 9.254 9,324.000 86,287.889 0.012%
Besi beton Ø8 kg 598.675 17.105 34.210 14,531.000 497,105.891 0.069%
Semen PC (50 Kg) zak 23.107 0.660 1.320 63,500.000 83,843.687 0.012%
Pasir Beton m3 5.072 0.145 0.290 145,000.000 42,023.570 0.006%
Air liter 2109.016 60.258 120.515 34.000 4,097.516 0.001%
Paku 8 s/d 12 cm kg 96.636 2.761 5.522 36,000.000 198,794.057 0.027%
Galian Tanah m3 2.149 0.061 0.123 47,375.000 5,817.242 0.001%
Perekat kg 0.107 0.003 0.006 12,500.000 76.139 0.000%
Pasir Urug m3 0.565 0.016 0.032 100,000.000 3,231.352 0.000%
Besi beton Ø10 kg 14.444 0.413 0.825 9,324.000 7,696.010 0.001%
Besi beton Ø8 kg 476.515 13.615 27.229 14,531.000 395,670.470 0.055%
Besi beton Ø6 kg 198.355 5.667 11.335 10,526.000 119,307.727 0.016%
Bata merah bh 34179.855 569.664 3417.986 600.000 2,050,791.309 0.283%
semen PC(50 kg) zak 316.775 5.280 31.677 63,500.000 2,011,520.846 0.277%
Pasir Pasang m3 58.003 0.967 5.800 135,000.000 783,045.858 0.108%
Keramik dinding 20/20 cm polished m2 6.290 0.105 0.629 87,000.000 54,719.659 0.008%
Semen warna kg 156.767 2.613 15.677 12,500.000 195,958.710 0.027%
Pek. Dinding
Keramik dinding porselen 10/20 cm m2 3.145 0.052 0.314 36,400.000 11,447.101 0.002%
Keramik dinding 20/25 cm polished m2 74.909 60 6 1.248 7.491 90,000.000 674,178.444 0.093%
Batu Andesit 30x30 m2 10.902 0.182 1.090 150,000.000 163,531.500 0.023%
Kayu kelas II m3 0.333 0.006 0.033 9,500,000.000 316,350.000 0.044%
Paku 1 s/d 3 cm kg 0.400 0.007 0.040 20,200.000 807.192 0.000%
Lem Kayu kg 10.656 0.178 1.066 62,500.000 66,600.000 0.009%
Teakwood t. 3 mm lbr 13.320 0.222 1.332 78,000.000 103,896.000 0.014%
Pek.
Finish Melamik m2 6.660 0.111 0.666 110,500.000 73,593.000 0.010%
Semen PC (50 kg) zak 66.429 #DIV/0! #DIV/0! 63,500.000 #DIV/0! #DIV/0!
Semen Warna kg 281.119 #DIV/0! #DIV/0! 12,500.000 #DIV/0! #DIV/0!
Pek. Lantai
Keramik Lantai 40/40 cm Polished m2 180.305 #DIV/0! #DIV/0! 105,000.000 #DIV/0! #DIV/0!
0 0
Keramik Lantai 60/60 cm Unpolished m2 32.736 #DIV/0! #DIV/0! 200,000.000 #DIV/0! #DIV/0!
Keramik Lantai 20/20cm Unpolished m2 19.809 #DIV/0! #DIV/0! 90,000.000 #DIV/0! #DIV/0!
Kaca Tempered 19 mm m2 2.351 #DIV/0! #DIV/0! 2,450,000.000 #DIV/0! #DIV/0!
Sealant Clear Neutral (300 ml) m2 0.577 #DIV/0! #DIV/0! 35,000.000 #DIV/0! #DIV/0!
MINGGU KE-10

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Pek. Beton
Pek. Dinding
Semen PC (50 kg) zak 66.429 Err:509 Err:509 63,500.000 Err:509 Err:509
Pasir Pasang m3 15.484 Err:509 Err:509 135,000.000 Err:509 Err:509
Semen Warna kg 281.119 Err:509 Err:509 12,500.000 Err:509 Err:509
Pek. Lantai
Keramik Lantai 40/40 cm Polished m2 180.305 Err:509 Err:509 105,000.000 Err:509 Err:509
Err:509 Err:509
Keramik Lantai 60/60 cm Unpolished m2 32.736 Err:509 Err:509 200,000.000 Err:509 Err:509
Keramik Lantai 20/20cm Unpolished m2 19.809 Err:509 Err:509 90,000.000 Err:509 Err:509
Batu Andesit 30x30 m2 4.834 Err:509 Err:509 150,000.000 Err:509 Err:509
Kaca Tempered 19 mm m2 2.351 Err:509 Err:509 2,450,000.000 Err:509 Err:509
Sealant Clear Neutral (300 ml) m2 0.577 Err:509 Err:509 35,000.000 Err:509 Err:509
MINGGU KE-11

tot.biaya
(11)= 10 /
(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Pek. Beton
Pek. Beton
0 0
Dinding
0 0
Pek. Dinding
Pek. Lantai
Err:509 Err:509
MINGGU KE-12

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Semen PC (50 Kg) zak 7.067 0.118 0.236 63,500.000 14,957.778 0.002%
Pasir Beton m3 1.551 0.026 0.052 145,000.000 7,497.037 0.001%
Air liter 645.000 10.750 21.500 34.000 731.000 0.000%
Paku 8 s/d 12 cm kg 11.000 0.183 0.367 36,000.000 13,200.000 0.002%
Besi beton Ø8 kg 174.824 2.914 5.827 14,531.000 84,678.859 0.012%
Semen PC (50 Kg) zak 4.711 0.079 0.157 63,500.000 9,971.852 0.001%
Pasir Beton m3 1.034 0.017 0.034 145,000.000 4,998.025 0.001%
Air liter 430.000 7.167 14.333 34.000 487.333 0.000%
Paku 8 s/d 12 cm kg 10.667 0.178 0.356 36,000.000 12,800.000 0.002%
Besi beton Ø10 kg 234.494 3.908 7.816 9,324.000 72,880.766 0.010%
Besi beton Ø8 kg 242.407 4.040 8.080 14,531.000 117,413.907 0.016%
Semen PC (50 Kg) zak 4.711 0.079 0.157 63,500.000 9,971.852 0.001%
Pasir Beton m3 1.034 0.017 0.034 145,000.000 4,998.025 0.001%
Air liter 430.000 7.167 14.333 34.000 487.333 0.000%
Paku 8 s/d 12 cm kg 7.333 0.122 0.244 36,000.000 8,800.000 0.001%
Besi beton Ø8 mm kg 102.284 1.705 3.409 14,531.000 49,543.183 0.007%
Semen PC (50 Kg) zak 2.356 0.039 0.079 63,500.000 4,985.926 0.001%
Pasir Beton m3 0.517 0.009 0.017 145,000.000 2,499.012 0.000%
Air liter 215.000 3.583 7.167 34.000 243.667 0.000%
Pek. Beton
Paku 8 s/d 12 cm kg 4.219 60 2 0.070 0.141 36,000.000 5,063.191 0.001%
Besi beton Ø8 kg 27.960 0.466 0.932 14,531.000 13,542.664 0.002%
Semen PC (50 Kg) zak 11.778 0.196 0.393 63,500.000 24,929.630 0.003%
Pasir Beton m3 2.585 0.043 0.086 145,000.000 12,495.062 0.002%
Air liter 1075.000 17.917 35.833 34.000 1,218.333 0.000%
Paku 8 s/d 12 cm kg 30.000 0.500 1.000 36,000.000 36,000.000 0.005%
Besi beton Ø13 kg 365.951 6.099 12.198 8,974.000 109,468.151 0.015%
Besi beton Ø10 kg 161.952 2.699 5.398 9,324.000 50,334.602 0.007%
Besi beton Ø8 kg 598.675 9.978 19.956 14,531.000 289,978.437 0.040%
Semen PC (50 Kg) zak 23.107 0.385 0.770 63,500.000 48,908.817 0.007%
Pasir Beton m3 5.072 0.085 0.169 145,000.000 24,513.749 0.003%
Air liter 2109.016 35.150 70.301 34.000 2,390.218 0.000%
Paku 8 s/d 12 cm kg 96.636 1.611 3.221 36,000.000 115,963.200 0.016%
Galian Tanah m3 2.149 0.036 0.072 47,375.000 3,393.391 0.000%
Perekat kg 0.107 0.002 0.004 12,500.000 44.414 0.000%
Pasir Urug m3 0.565 0.009 0.019 100,000.000 1,884.956 0.000%
Besi beton Ø10 kg 14.444 0.241 0.481 9,324.000 4,489.339 0.001%
Besi beton Ø8 kg 476.515 7.942 15.884 14,531.000 230,807.774 0.032%
Besi beton Ø6 kg 198.355 3.306 6.612 10,526.000 69,596.174 0.010%
Bata merah bh 34179.855 3417.986 13671.942 600.000 8,203,165.236 1.131%
semen PC(50 kg) zak 316.775 31.677 126.710 63,500.000 8,046,083.386 1.109%
Pasir Pasang m3 58.003 5.800 23.201 135,000.000 3,132,183.431 0.432%
Semen warna kg 156.767 15.677 62.707 12,500.000 783,834.840 0.108%
Pek. Dinding
Keramik dinding 20/25 cm polished m2 74.909 10 4 7.491 29.963 90,000.000 2,696,713.776 0.372%
Batu Andesit 30x30 m2 10.902 1.090 4.361 150,000.000 654,126.000 0.090%
Kayu kelas II m3 0.333 0.033 0.133 9,500,000.000 1,265,400.000 0.174%
Paku 1 s/d 3 cm kg 0.400 0.040 0.160 20,200.000 3,228.768 0.000%
Lem Kayu kg 10.656 1.066 4.262 62,500.000 266,400.000 0.037%
Teakwood t. 3 mm lbr 13.320 1.332 5.328 78,000.000 415,584.000 0.057%
Finish Melamik m2 6.660 0.666 2.664 110,500.000 294,372.000 0.041%
Pasir Urug m3 11.944 1.493 2.986 100,000.000 298,589.793 0.041%
Semen PC (50 kg) zak 66.429 8.304 16.607 63,500.000 1,054,553.426 0.145%
Pasir Pasang m3 15.484 1.935 3.871 135,000.000 522,570.257 0.072%
Semen Warna kg 281.119 35.140 70.280 12,500.000 878,497.339 0.121%
Pek. Lantai
Keramik Lantai 40/40 cm Polished m2 180.305 22.538 45.076 105,000.000 4,733,000.725 0.652%
8 2
Keramik Lantai 60/60 cm Unpolished m2 32.736 4.092 8.184 200,000.000 1,636,786.431 0.226%
Pek. Lantai
8 2
Keramik Lantai 20/20cm Unpolished m2 19.809 2.476 4.952 90,000.000 445,696.875 0.061%
Batu Andesit 30x30 m2 4.834 0.604 1.208 150,000.000 181,260.000 0.025%
Kaca Tempered 19 mm m2 2.351 0.294 0.588 2,450,000.000 1,440,140.625 0.198%
Sealant Clear Neutral (300 ml) m2 0.577 0.072 0.144 35,000.000 5,049.844 0.001%
JUMLAH 43,238,659.192 5.96%
MINGGU KE-13

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Semen PC (50 Kg) zak 7.067 0.707 1.413 63,500.000 89,746.667 0.012%
Pasir Beton m3 1.551 0.155 0.310 145,000.000 44,982.222 0.006%
Air liter 645.000 64.500 129.000 34.000 4,386.000 0.001%
Paku 8 s/d 12 cm kg 11.000 1.100 2.200 36,000.000 79,200.000 0.011%
Besi beton Ø8 kg 174.824 17.482 34.965 14,531.000 508,073.151 0.070%
Semen PC (50 Kg) zak 4.711 0.471 0.942 63,500.000 59,831.111 0.008%
Pasir Beton m3 1.034 0.103 0.207 145,000.000 29,988.148 0.004%
Air liter 430.000 43.000 86.000 34.000 2,924.000 0.000%
Paku 8 s/d 12 cm kg 10.667 1.067 2.133 36,000.000 76,800.000 0.011%
Besi beton Ø10 kg 234.494 23.449 46.899 9,324.000 437,284.594 0.060%
Besi beton Ø8 kg 242.407 24.241 48.481 14,531.000 704,483.443 0.097%
Semen PC (50 Kg) zak 4.711 0.471 0.942 63,500.000 59,831.111 0.008%
Pasir Beton m3 1.034 0.103 0.207 145,000.000 29,988.148 0.004%
Air liter 430.000 43.000 86.000 34.000 2,924.000 0.000%
Paku 8 s/d 12 cm kg 7.333 0.733 1.467 36,000.000 52,800.000 0.007%
Besi beton Ø8 mm kg 102.284 10.228 20.457 14,531.000 297,259.096 0.041%
Semen PC (50 Kg) zak 2.356 0.236 0.471 63,500.000 29,915.556 0.004%
Pasir Beton m3 0.517 0.052 0.103 145,000.000 14,994.074 0.002%
Air liter 215.000 21.500 43.000 34.000 1,462.000 0.000%
Pek. Beton
Paku 8 s/d 12 cm kg 4.219 10 2 0.422 0.844 36,000.000 30,379.148 0.004%
Besi beton Ø8 kg 27.960 2.796 5.592 14,531.000 81,255.985 0.011%
Semen PC (50 Kg) zak 11.778 1.178 2.356 63,500.000 149,577.778 0.021%
Pasir Beton m3 2.585 0.259 0.517 145,000.000 74,970.370 0.010%
Air liter 1075.000 107.500 215.000 34.000 7,310.000 0.001%
Paku 8 s/d 12 cm kg 30.000 3.000 6.000 36,000.000 216,000.000 0.030%
Besi beton Ø13 kg 365.951 36.595 73.190 8,974.000 656,808.906 0.091%
Besi beton Ø10 kg 161.952 16.195 32.390 9,324.000 302,007.613 0.042%
Besi beton Ø8 kg 598.675 59.868 119.735 14,531.000 1,739,870.619 0.240%
Semen PC (50 Kg) zak 23.107 2.311 4.621 63,500.000 293,452.903 0.040%
Pasir Beton m3 5.072 0.507 1.014 145,000.000 147,082.495 0.020%
Air liter 2109.016 210.902 421.803 34.000 14,341.306 0.002%
Paku 8 s/d 12 cm kg 96.636 9.664 19.327 36,000.000 695,779.200 0.096%
Dolken dia 8 s/d 10 cm p. 4 m btg 483.180 48.318 96.636 15,000.000 1,449,540.000 0.200%
Galian Tanah m3 2.149 0.215 0.430 47,375.000 20,360.348 0.003%
Perekat kg 0.107 0.011 0.021 12,500.000 266.486 0.000%
Pasir Urug m3 0.565 0.057 0.113 100,000.000 11,309.734 0.002%
Besi beton Ø10 kg 14.444 1.444 2.889 9,324.000 26,936.036 0.004%
Besi beton Ø8 kg 476.515 47.651 95.303 14,531.000 1,384,846.643 0.191%
Besi beton Ø6 kg 198.355 19.836 39.671 10,526.000 417,577.044 0.058%
Pek. Dinding
Semen PC (50 kg) zak 66.429 #DIV/0! #DIV/0! 63,500.000 #DIV/0! #DIV/0!
Semen Warna kg 281.119 #DIV/0! #DIV/0! 12,500.000 #DIV/0! #DIV/0!
Pek. Lantai
Keramik Lantai 40/40 cm Polished m2 180.305 #DIV/0! #DIV/0! 105,000.000 #DIV/0! #DIV/0!
0 0
Keramik Lantai 60/60 cm Unpolished m2 32.736 #DIV/0! #DIV/0! 200,000.000 #DIV/0! #DIV/0!
Keramik Lantai 20/20cm Unpolished m2 19.809 #DIV/0! #DIV/0! 90,000.000 #DIV/0! #DIV/0!
Kaca Tempered 19 mm m2 2.351 #DIV/0! #DIV/0! 2,450,000.000 #DIV/0! #DIV/0!
Sealant Clear Neutral (300 ml) m2 0.577 #DIV/0! #DIV/0! 35,000.000 #DIV/0! #DIV/0!
MINGGU KE-14

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Semen PC (50 Kg) zak 7.067 0.707 2.120 63,500.000 134,620.000 0.019%
Pasir Beton m3 1.551 0.155 0.465 145,000.000 67,473.333 0.009%
Air liter 645.000 64.500 193.500 34.000 6,579.000 0.001%
Paku 8 s/d 12 cm kg 11.000 1.100 3.300 36,000.000 118,800.000 0.016%
Besi beton Ø8 kg 174.824 17.482 52.447 14,531.000 762,109.727 0.105%
Semen PC (50 Kg) zak 4.711 0.471 1.413 63,500.000 89,746.667 0.012%
Pasir Beton m3 1.034 0.103 0.310 145,000.000 44,982.222 0.006%
Air liter 430.000 43.000 129.000 34.000 4,386.000 0.001%
Paku 8 s/d 12 cm kg 10.667 1.067 3.200 36,000.000 115,200.000 0.016%
Besi beton Ø10 kg 234.494 23.449 70.348 9,324.000 655,926.891 0.090%
Besi beton Ø8 kg 242.407 24.241 72.722 14,531.000 1,056,725.164 0.146%
Semen PC (50 Kg) zak 4.711 0.471 1.413 63,500.000 89,746.667 0.012%
Pasir Beton m3 1.034 0.103 0.310 145,000.000 44,982.222 0.006%
Air liter 430.000 43.000 129.000 34.000 4,386.000 0.001%
Paku 8 s/d 12 cm kg 7.333 0.733 2.200 36,000.000 79,200.000 0.011%
Besi beton Ø8 mm kg 102.284 10.228 30.685 14,531.000 445,888.644 0.061%
Semen PC (50 Kg) zak 2.356 0.236 0.707 63,500.000 44,873.333 0.006%
Pasir Beton m3 0.517 0.052 0.155 145,000.000 22,491.111 0.003%
Air liter 215.000 21.500 64.500 34.000 2,193.000 0.000%
Pek. Beton
Paku 8 s/d 12 cm kg 4.219 10 3 0.422 1.266 36,000.000 45,568.723 0.006%
Tangga putar besi kg 1.000 0.100 0.300 3,750,000.000 1,125,000.000 0.155%
Besi beton Ø8 kg 27.960 2.796 8.388 14,531.000 121,883.977 0.017%
Semen PC (50 Kg) zak 11.778 1.178 3.533 63,500.000 224,366.667 0.031%
Pasir Beton m3 2.585 0.259 0.776 145,000.000 112,455.556 0.015%
Air liter 1075.000 107.500 322.500 34.000 10,965.000 0.002%
Paku 8 s/d 12 cm kg 30.000 3.000 9.000 36,000.000 324,000.000 0.045%
Besi beton Ø13 kg 365.951 36.595 109.785 8,974.000 985,213.360 0.136%
Besi beton Ø10 kg 161.952 16.195 48.586 9,324.000 453,011.419 0.062%
Besi beton Ø8 kg 598.675 59.868 179.603 14,531.000 2,609,805.929 0.360%
Semen PC (50 Kg) zak 23.107 2.311 6.932 63,500.000 440,179.354 0.061%
Pasir Beton m3 5.072 0.507 1.522 145,000.000 220,623.743 0.030%
Air liter 2109.016 210.902 632.705 34.000 21,511.959 0.003%
Paku 8 s/d 12 cm kg 96.636 9.664 28.991 36,000.000 1,043,668.800 0.144%
Dolken dia 8 s/d 10 cm p. 4 m btg 483.180 48.318 144.954 15,000.000 2,174,310.000 0.300%
Galian Tanah m3 2.149 0.215 0.645 47,375.000 30,540.522 0.004%
Perekat kg 0.107 0.011 0.032 12,500.000 399.728 0.000%
Pasir Urug m3 0.565 0.057 0.170 100,000.000 16,964.600 0.002%
Besi beton Ø10 kg 14.444 1.444 4.333 9,324.000 40,404.054 0.006%
Besi beton Ø8 kg 476.515 47.651 142.954 14,531.000 2,077,269.965 0.286%
Besi beton Ø6 kg 198.355 19.836 59.507 10,526.000 626,365.566 0.086%
Bata merah bh 34179.855 4882.836 9765.673 600.000 5,859,403.740 0.808%
semen PC(50 kg) zak 316.775 45.254 90.507 63,500.000 5,747,202.419 0.792%
Pasir Pasang m3 58.003 8.286 16.572 135,000.000 2,237,273.879 0.308%
Semen warna kg 156.767 22.395 44.791 12,500.000 559,882.029 0.077%
Pek. Dinding
Keramik dinding 20/25 cm polished m2 74.909 7 2 10.701 21.402 90,000.000 1,926,224.126 0.265%
Batu Andesit 30x30 m2 10.902 1.557 3.115 150,000.000 467,232.857 0.064%
Kayu kelas II m3 0.333 0.048 0.095 9,500,000.000 903,857.143 0.125%
Pek. Dinding
7 2
Paku 1 s/d 3 cm kg 0.400 0.057 0.114 20,200.000 2,306.263 0.000%

Lem Kayu kg 10.656 1.522 3.045 62,500.000 190,285.714 0.026%
Teakwood t. 3 mm lbr 13.320 1.903 3.806 78,000.000 296,845.714 0.041%
Finish Melamik m2 6.660 0.951 1.903 110,500.000 210,265.714 0.029%
Pasir Urug m3 11.944 1.493 4.479 100,000.000 447,884.690 0.062%
Semen PC (50 kg) zak 66.429 8.304 24.911 63,500.000 1,581,830.139 0.218%
Pasir Pasang m3 15.484 1.935 5.806 135,000.000 783,855.385 0.108%
Semen Warna kg 281.119 35.140 105.420 12,500.000 1,317,746.008 0.182%
Pek. Lantai
8 3
Batu Andesit 30x30 m2 4.834 0.604 1.813 150,000.000 271,890.000 0.037%
JUMLAH 89,534,844.050 12.34%
MINGGU KE-15

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
C-75 , 0.8 m 123.502 12.350 12.350 14,166.667 174,960.908 0.024%
C-75 , 0.6 m 185.253 18.525 18.525 12,666.667 234,653.453 0.032%
Baut (screw driver) bh 3153.944 315.394 315.394 350.000 110,388.049 0.015%
Dynabolt bh 132.798 13.280 13.280 3,500.000 46,479.179 0.006%
Reng m 448.192 44.819 44.819 7,000.000 313,734.456 0.043%
Pek. Atap
Talang jurai m 10.292 1.029 1.029 48,000.000 49,400.727 0.007%

10 1
Atap genting kramik glasur premium m2 82.999 8.300 8.300 91,800.000 761,926.536 0.105%
Genteng Bubungan genteng keramik bh 0.301 0.030 0.030 15,000.000 450.821 0.000%
PC (50 kg) zak 28.129 2.813 2.813 63,500.000 178,619.268 0.025%
Pasir pasang m3 2.783 0.278 0.278 135,000.000 37,568.436 0.005%
Papan kelas II m3 0.654 0.065 0.065 2,233,000.000 146,038.200 0.020%
Paku 4 s/d 7 cm kg 4.500 0.450 0.450 36,000.000 16,200.000 0.002%
Pasir Urug m3 11.944 1.194 5.972 100,000.000 597,179.587 0.082%
Semen PC (50 kg) zak 66.429 6.643 33.214 63,500.000 2,109,106.851 0.291%
Pasir Pasang m3 15.484 1.548 7.742 135,000.000 1,045,140.513 0.144%
Semen Warna kg 281.119 28.112 140.560 12,500.000 1,756,994.678 0.242%
Pek. Lantai
10 5
Batu Andesit 30x30 m2 4.834 0.483 2.417 150,000.000 362,520.000 0.050%
Kayu Kuat klas I m3 6.023 0.463 2.317 16,000,000.000 37,065,628.642 5.108%
Pintu, dan jendela
13 5
Pek. Kusen, Pintu, dan jendela
Paku 8 s/d 12 cm kg 1.942 0.149 0.747 36,000.000 26,894.796 0.004%
Lem Kayu kg 6.946 0.534 2.672 62,500.000 166,976.809 0.023%
Kaca Polos Tebal 5mm m2 2.507 0.193 0.964 95,000.000 91,598.903 0.013%
Handle Pintu ex Solid bh 19.000 1.462 7.308 125,000.000 913,461.538 0.126%
13 5
Engsel 3" bh 126.000 9.692 48.462 22,500.000 1,090,384.615 0.150%
Kunci Silinder bh 16.000 1.231 6.154 13,000.000 80,000.000 0.011%
Rel Pintu Dorong bh 5.000 0.385 1.923 513,500.000 987,500.000 0.136%
Hak Angin bh 44.000 3.385 16.923 6,160.000 104,246.154 0.014%
Selot Tanam bh 44.000 3.385 16.923 45,500.000 770,000.000 0.106%
Gypsumboard t.9 mm m3 79.818 11.403 68.416 62,980.000 4,308,827.260 0.594%
Paku Skrup zak 28.973 4.139 24.834 20,000.000 496,680.894 0.068%
Pek. Plafond
Plafon GRC Tiles m3 100.884 14.412 86.472 180,000.000 15,565,023.854 2.145%

Besi Hollow 40x40mm (Sinchromated) kg 156.027 7 6 22.290 133.738 41,600.000 5,563,485.463 0.767%
Suspension rod m2 258.441 36.920 221.521 4,550.000 1,007,920.044 0.139%
List Profil 10 cm Gypsum m2 27.545 3.935 23.610 15,700.000 370,673.703 0.051%
Amplas Gypsum m2 76.172 10.882 65.290 2,840.000 185,424.643 0.026%
Pasir urug m3 0.023 0.003 0.003 100,000.000 283.664 0.000%
Pipa PVC d=1" m 31.800 3.975 3.975 455,000.000 1,808,625.000 0.249%
Perlengkapan % 9.275 1.159 1.159 455,000.000 527,515.625 0.073%
Pipa PVC d=1/2" m 28.066 3.508 3.508 455,000.000 1,596,231.000 0.220%
Perlengkapan % 8.186 1.023 1.023 455,000.000 465,567.375 0.064%
Pipa PVC d=4" m 25.200 3.150 3.150 455,000.000 1,433,250.000 0.198%
Perlengkapan % 7.350 0.919 0.919 455,000.000 418,031.250 0.058%
Pipa PVC d=3" m 38.573 4.822 4.822 455,000.000 2,193,828.000 0.302%
Perlengkapan % 11.250 1.406 1.406 455,000.000 639,866.500 0.088%
Pipa PVC d=4" % 27.067 3.383 3.383 455,000.000 1,539,447.000 0.212%
Perlengkapan % 7.895 0.987 0.987 455,000.000 449,005.375 0.062%
Pipa PVC d=6" m 17.828 2.229 2.229 455,000.000 1,013,990.250 0.140%
Perlengkapan % 5.200 0.650 0.650 455,000.000 295,747.156 0.041%
Kran dinding 4 jari set 12.000 1.500 1.500 188,000.000 282,000.000 0.039%
Seal Tape unit 0.300 0.038 0.038 10,000.000 375.000 0.000%
Wastafel keramik (lengkap) kg 4.000 0.500 0.500 750,000.000 375,000.000 0.052%
Pek. Instalasi Air Bersih dan Air Kotor
Perlengkapan % 0.480 0.060 0.060 750,000.000 45,000.000 0.006%

Semen warna unit 24.000 3.000 3.000 12,500.000 37,500.000 0.005%
Pasir Pasang bh 0.040 0.005 0.005 135,000.000 675.000 0.000%
Water drain + aksesoris set 4.000 0.500 0.500 195,000.000 97,500.000 0.013%
Seal tape roll 0.100 0.013 0.013 10,000.000 125.000 0.000%
Kitchenzink teraso 1 lubang bh 1.000 0.125 0.125 130,000.000 16,250.000 0.002%
8 1
Water drain + aksesoris set 1.000 0.125 0.125 195,000.000 24,375.000 0.003%
Semen PC (50 kg) kg 0.400 0.050 0.050 63,500.000 3,175.000 0.000%
Pasir Pasang m3 0.050 0.006 0.006 135,000.000 843.750 0.000%
Kloset duduk Porselen unit 4.000 0.500 0.500 2,000,000.000 1,000,000.000 0.138%
Perlengkapan % 0.240 0.030 0.030 2,000,000.000 60,000.000 0.008%
Kloset jongkok Porselen putih unit 1.000 0.125 0.125 450,000.000 56,250.000 0.008%
Pek. Instalasi
Semen PC (50 kg) kg 0.120 0.015 0.015 63,500.000 952.500 0.000%
Pasir pasang m3 0.010 0.001 0.001 135,000.000 168.750 0.000%
Floor Drain unit 7.000 0.875 0.875 367,000.000 321,125.000 0.044%
Shower bh 3.000 0.375 0.375 245,000.000 91,875.000 0.013%
Seal tape roll 0.075 0.009 0.009 10,000.000 93.750 0.000%
Bathube fiberglass bh 1.000 0.125 0.125 6,100,000.000 762,500.000 0.105%
Perlengkapan % 0.200 0.025 0.025 6,100,000.000 152,500.000 0.021%
Pompa air sanyo 150 watt bh 1.000 0.125 0.125 1,245,052.000 155,631.500 0.021%
Perlengkapan % 0.300 0.038 0.038 1,245,052.000 46,689.450 0.006%
Water Hiter bh 1.000 0.125 0.125 1,890,000.000 236,250.000 0.033%
Perlengkapan % 0.300 0.038 0.038 1,890,000.000 70,875.000 0.010%
Toren 1000 liter bh 1.000 0.125 0.125 1,300,000.000 162,500.000 0.022%
Pipa Galvanis d=3" m 20.700 2.588 2.588 390,000.000 1,009,125.000 0.139%
Perlengkapan % 6.038 0.755 0.755 390,000.000 294,328.125 0.041%
Perlengkapan % 0.300 0.038 0.038 1,300,000.000 48,750.000 0.007%
1 unit Septic tank unit 1.000 0.125 0.125 9,521,345.775 1,190,168.222 0.164%
JUMLAH 112,181,427.225 15.46%
MINGGU KE-16
MINGGU KE-17

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Pasir Urug m3 11.944 1.194 4.777 100,000.000 477,743.670 0.066%
Semen PC (50 kg) zak 66.429 6.643 26.571 63,500.000 1,687,285.481 0.233%
Pasir Pasang m3 15.484 1.548 6.193 135,000.000 836,112.410 0.115%
Semen Warna kg 281.119 28.112 112.448 12,500.000 1,405,595.742 0.194%
Pek. Lantai
10 4
Batu Andesit 30x30 m2 4.834 0.483 1.933 150,000.000 290,016.000 0.040%
Kayu Kuat klas I m3 6.023 0.463 2.780 16,000,000.000 44,478,754.371 6.130%
Paku 8 s/d 12 cm kg 1.942 0.149 0.896 36,000.000 32,273.755 0.004%

Lem Kayu kg 6.946 0.534 3.206 62,500.000 200,372.171 0.028%
Handle Pintu ex Solid bh 19.000 1.462 8.769 125,000.000 1,096,153.846 0.151%
13 6
Engsel 3" bh 126.000 9.692 58.154 22,500.000 1,308,461.538 0.180%
Rel Pintu Dorong bh 5.000 0.385 2.308 513,500.000 1,185,000.000 0.163%
Hak Angin bh 44.000 3.385 20.308 6,160.000 125,095.385 0.017%
Pek. Kusen, Pintu
13 6
Selot Tanam bh 44.000 3.385 20.308 45,500.000 924,000.000 0.127%

Paku Skrup zak 28.973 4.139 20.695 20,000.000 413,900.745 0.057%
Pek. Plafond

Suspension rod m2 258.441 36.920 184.601 4,550.000 839,933.370 0.116%
Amplas Gypsum m2 76.172 10.882 54.409 2,840.000 154,520.536 0.021%
Pasir urug m3 0.023 Err:509 Err:509 100,000.000 Err:509 Err:509
Pipa PVC d=1" m 31.800 Err:509 Err:509 455,000.000 Err:509 Err:509
Perlengkapan % 9.275 Err:509 Err:509 455,000.000 Err:509 Err:509
Pipa PVC d=1/2" m 28.066 Err:509 Err:509 455,000.000 Err:509 Err:509
Pipa PVC d=4" % 27.067 Err:509 Err:509 455,000.000 Err:509 Err:509
Kran dinding 4 jari set 12.000 Err:509 Err:509 188,000.000 Err:509 Err:509
Seal Tape unit 0.300 Err:509 Err:509 10,000.000 Err:509 Err:509
Wastafel keramik (lengkap) kg 4.000 Err:509 Err:509 750,000.000 Err:509 Err:509

Semen warna unit 24.000 Err:509 Err:509 12,500.000 Err:509 Err:509
Pasir Pasang bh 0.040 Err:509 Err:509 135,000.000 Err:509 Err:509
Water drain + aksesoris set 4.000 Err:509 Err:509 195,000.000 Err:509 Err:509
Seal tape roll 0.100 Err:509 Err:509 10,000.000 Err:509 Err:509
Kitchenzink teraso 1 lubang bh 1.000 Err:509 Err:509 130,000.000 Err:509 Err:509
Err:509 Err:509
Semen PC (50 kg) kg 0.400 Err:509 Err:509 63,500.000 Err:509 Err:509
Kloset duduk Porselen unit 4.000 Err:509 Err:509 2,000,000.000 Err:509 Err:509
Perlengkapan % 0.240 Err:509 Err:509 2,000,000.000 Err:509 Err:509
Kloset jongkok Porselen putih unit 1.000 Err:509 Err:509 450,000.000 Err:509 Err:509
Pasir pasang m3 0.010 Err:509 Err:509 135,000.000 Err:509 Err:509
Floor Drain unit 7.000 Err:509 Err:509 367,000.000 Err:509 Err:509
Shower bh 3.000 Err:509 Err:509 245,000.000 Err:509 Err:509
Bathube fiberglass bh 1.000 Err:509 Err:509 6,100,000.000 Err:509 Err:509
Pompa air sanyo 150 watt bh 1.000 Err:509 Err:509 1,245,052.000 Err:509 Err:509
Water Hiter bh 1.000 Err:509 Err:509 1,890,000.000 Err:509 Err:509
Toren 1000 liter bh 1.000 Err:509 Err:509 1,300,000.000 Err:509 Err:509
Pipa Galvanis d=3" m 20.700 Err:509 Err:509 390,000.000 Err:509 Err:509
1 unit Septic tank unit 1.000 Err:509 Err:509 9,521,345.775 Err:509 Err:509
MINGGU KE-18

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Pasir Urug m3 11.944 0.919 1.837 100,000.000 183,747.565 0.025%
Semen PC (50 kg) zak 66.429 5.110 10.220 63,500.000 648,955.954 0.089%
Pasir Pasang m3 15.484 1.191 2.382 135,000.000 321,581.696 0.044%
Semen Warna kg 281.119 21.625 43.249 12,500.000 540,613.747 0.075%
Pek. Lantai
13 2
Batu Andesit 30x30 m2 4.834 0.372 0.744 150,000.000 111,544.615 0.015%
Kaca Tempered 19 mm m2 2.351 0.181 0.362 2,450,000.000 886,240.385 0.122%
Kayu Kuat klas I m3 6.023 0.860 3.442 16,000,000.000 55,068,933.983 7.589%
Paku 8 s/d 12 cm kg 1.942 0.277 1.110 36,000.000 39,957.982 0.006%

Lem Kayu kg 6.946 0.992 3.969 62,500.000 248,079.830 0.034%
7 4
Engsel 3" bh 126.000 18.000 72.000 22,500.000 1,620,000.000 0.223%
Hak Angin bh 44.000 6.286 25.143 6,160.000 154,880.000 0.021%
Selot Tanam bh 44.000 6.286 25.143 45,500.000 1,144,000.000 0.158%
Paku Skrup zak 28.973 4.139 12.417 20,000.000 248,340.447 0.034%
Pek. Plafond

Suspension rod m2 258.441 36.920 110.760 4,550.000 503,960.022 0.069%
Amplas Gypsum m2 76.172 10.882 32.645 2,840.000 92,712.321 0.013%

Err:509 Err:509
MINGGU KE-19

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Pasir Urug m3 11.944 1.706 6.825 100,000.000 682,490.956 0.094%
Semen PC (50 kg) zak 66.429 9.490 37.959 63,500.000 2,410,407.830 0.332%
Pasir Pasang m3 15.484 2.212 8.848 135,000.000 1,194,446.301 0.165%
Semen Warna kg 281.119 40.160 160.640 12,500.000 2,007,993.917 0.277%
Pek. Lantai
7 4
Keramik Lantai 20/20cm Unpolished m2 19.809 2.830 11.319 90,000.000 1,018,735.714 0.140%
Batu Andesit 30x30 m2 4.834 0.691 2.762 150,000.000 414,308.571 0.057%
Kayu Kuat klas I m3 6.023 0.860 3.442 16,000,000.000 55,068,933.983 7.589%
Paku 8 s/d 12 cm kg 1.942 0.277 1.110 36,000.000 39,957.982 0.006%

Lem Kayu kg 6.946 0.992 3.969 62,500.000 248,079.830 0.034%
7 4
Engsel 3" bh 126.000 18.000 72.000 22,500.000 1,620,000.000 0.223%
Hak Angin bh 44.000 6.286 25.143 6,160.000 154,880.000 0.021%
Selot Tanam bh 44.000 6.286 25.143 45,500.000 1,144,000.000 0.158%
Gypsumboard t.9 mm m3 79.818 Err:509 Err:509 62,980.000 Err:509 Err:509
Paku Skrup zak 28.973 Err:509 Err:509 20,000.000 Err:509 Err:509
Pek. Plafond
Plafon GRC Tiles m3 100.884 Err:509 Err:509 180,000.000 Err:509 Err:509

Besi Hollow 40x40mm (Sinchromated) kg 156.027 Err:509 Err:509 Err:509 Err:509 41,600.000 Err:509 Err:509
Suspension rod m2 258.441 Err:509 Err:509 4,550.000 Err:509 Err:509
List Profil 10 cm Gypsum m2 27.545 Err:509 Err:509 15,700.000 Err:509 Err:509
Amplas Gypsum m2 76.172 Err:509 Err:509 2,840.000 Err:509 Err:509
otor

Err:509 Err:509
MINGGU KE-20

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Pek. Lantai
Err:509 Err:509
Pek. Lantai
Err:509 Err:509
Kayu Kuat klas I m3 6.023 Err:509 Err:509 16,000,000.000 Err:509 Err:509

Lem Kayu kg 6.946 Err:509 Err:509 62,500.000 Err:509 Err:509
Kaca Polos Tebal 5mm m2 2.507 Err:509 Err:509 95,000.000 Err:509 Err:509
Handle Pintu ex Solid bh 19.000 Err:509 Err:509 125,000.000 Err:509 Err:509
Err:509 Err:509
Engsel 3" bh 126.000 Err:509 Err:509 22,500.000 Err:509 Err:509
Kunci Silinder bh 16.000 Err:509 Err:509 13,000.000 Err:509 Err:509
Rel Pintu Dorong bh 5.000 Err:509 Err:509 513,500.000 Err:509 Err:509
Hak Angin bh 44.000 Err:509 Err:509 6,160.000 Err:509 Err:509
Selot Tanam bh 44.000 Err:509 Err:509 45,500.000 Err:509 Err:509
Pek. Plafond

k. Instalasi Air Bersih dan Air Kotor

Err:509 Err:509
Pek. Instalasi Air Bersih dan Air K
Err:509 Err:509
MINGGU KE-21

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Pek. Lantai
Err:509 Err:509
Kayu Kuat klas I m3 6.023 Err:509 Err:509 16,000,000.000 Err:509 Err:509

Lem Kayu kg 6.946 Err:509 Err:509 62,500.000 Err:509 Err:509
Kaca Polos Tebal 5mm m2 2.507 Err:509 Err:509 95,000.000 Err:509 Err:509
Handle Pintu ex Solid bh 19.000 Err:509 Err:509 125,000.000 Err:509 Err:509
Err:509 Err:509
Pek. Kusen, Pintu, dan jendel
Err:509 Err:509
Engsel 3" bh 126.000 Err:509 Err:509 22,500.000 Err:509 Err:509
Kunci Silinder bh 16.000 Err:509 Err:509 13,000.000 Err:509 Err:509
Rel Pintu Dorong bh 5.000 Err:509 Err:509 513,500.000 Err:509 Err:509
Hak Angin bh 44.000 Err:509 Err:509 6,160.000 Err:509 Err:509
Selot Tanam bh 44.000 Err:509 Err:509 45,500.000 Err:509 Err:509
Pek. Plafond

Saklar listrik bh 15.000 Err:509 Err:509 20,000.000 Err:509 Err:509
saklar ganda bh 12.000 Err:509 Err:509 25,000.000 Err:509 Err:509
Box panel bh 1.000 Err:509 Err:509 450,000.000 Err:509 Err:509
Stop kontak setara BROCO bh 22.000 Err:509 Err:509 65,000.000 Err:509 Err:509
Stop kontak TV bh 2.000 Err:509 Err:509 60,000.000 Err:509 Err:509
Stop kontak AC bh 3.000 Err:509 Err:509 58,000.000 Err:509 Err:509
Pek. Instalasi Listrik
Lampu Taman SL. 25 Watt bh 2.000 Err:509 Err:509 1,000,000.000 Err:509 Err:509
Lampu Tempel SL. 2o Watt bh 6.000 Err:509 Err:509 750,000.000 Err:509 Err:509
Lampu Gantung bh 1.000 Err:509 Err:509 Err:509 Err:509 2,500,000.000 Err:509 Err:509
Lampu Hident Lamp Light SL. 20 watt bh 6.000 Err:509 Err:509 250,000.000 Err:509 Err:509
Lampu SL 20 watt bh 7.000 Err:509 Err:509 167,000.000 Err:509 Err:509
Lampu Baret SL 20 watt bh 5.000 Err:509 Err:509 250,000.000 Err:509 Err:509
Down Light SL. 20 watt bh 28.000 Err:509 Err:509 167,000.000 Err:509 Err:509
Exhaust Fan 40 watt bh 3.000 Err:509 Err:509 350,000.000 Err:509 Err:509
kabel NYM 3 X 2.5 bh 15.000 Err:509 Err:509 135,000.000 Err:509 Err:509
isolatif bh 15.000 Err:509 Err:509 7,520.000 Err:509 Err:509
pipa wavi aw 0.5" bh 15.000 Err:509 Err:509 13,000.000 Err:509 Err:509
dan Air Kotor
Pek. Instalasi Air Bersih dan Air Kotor Perlengkapan % 0.480 Err:509 Err:509 750,000.000 Err:509 Err:509
Err:509 Err:509
Pegangan pfofil kamper m 23.694 Err:509 Err:509 56,000.000 Err:509 Err:509
Lain-
Pek.
Lain
Err:509 Err:509
paku 4 cm s/d 7 cm kg 47.388 Err:509 Err:509 36,000.000 Err:509 Err:509
MINGGU KE-22

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
k. Instalasi Listrik
Err:509 Err:509
Lain-
Pek.
Lain
Err:509 Err:509
MINGGU KE-23

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Cat tembok vinilex kg 41.853 Err:509 Err:509 14,229.000 Err:509 Err:509
Plamir tembok kg 176.562 Err:509 Err:509 52,000.000 Err:509 Err:509
Rol cat bh 2.093 Err:509 Err:509 20,713.000 Err:509 Err:509
Pek. Pengecatan
Ampelas lbr 390.791 Err:509 Err:509 8,624.000 Err:509 Err:509

Cat dasar/ meni kayu kg 10.142 Err:509 Err:509 28,336.000 Err:509 Err:509
Err:509 Err:509
Dempul Kayu kg 8.621 Err:509 Err:509 26,640.000 Err:509 Err:509
Cat Kayu kg 17.749 Err:509 Err:509 30,800.000 Err:509 Err:509
Pek. Pengecatan
Err:509 Err:509
Plamir Kayu kg 7.607 Err:509 Err:509 17,890.000 Err:509 Err:509

Cat tembok (25 kg) kg 200.311 Err:509 Err:509 22,100.000 Err:509 Err:509
Cat akhir emulsion kg 520.809 Err:509 Err:509 62,500.000 Err:509 Err:509
Lain-
Pek.
Lain
Err:509 Err:509
MINGGU KE-24

(1) (2) (3) (4) (5) (6) (7) = 4 / 5 (8) = 7 x 6 (9) (10) = 8 x 4 tot.biaya
Cat tembok vinilex kg 41.853 Err:509 Err:509 14,229.000 Err:509 Err:509
Plamir tembok kg 176.562 Err:509 Err:509 52,000.000 Err:509 Err:509
Rol cat bh 2.093 Err:509 Err:509 20,713.000 Err:509 Err:509
Pek. Pengecatan
Ampelas lbr 390.791 Err:509 Err:509 8,624.000 Err:509 Err:509

Cat dasar/ meni kayu kg 10.142 Err:509 Err:509 28,336.000 Err:509 Err:509
Err:509 Err:509
Dempul Kayu kg 8.621 Err:509 Err:509 26,640.000 Err:509 Err:509
Cat Kayu kg 17.749 Err:509 Err:509 30,800.000 Err:509 Err:509
Plamir Kayu kg 7.607 Err:509 Err:509 17,890.000 Err:509 Err:509
Cat tembok (25 kg) kg 200.311 Err:509 Err:509 22,100.000 Err:509 Err:509
Cat akhir emulsion kg 520.809 Err:509 Err:509 62,500.000 Err:509 Err:509
REKAPITULASI TOTAL UPAH PROYEK RUMAH TINGGAL 2 LANTAI PAK HARI BERDASARKAN BARCHART ES (D + FF)
Jumlah Harga (Rp)

Pek. Uraian Pekerjaan
Bahan Bid Price (RAB)
1 PEKERJAAN PERSIAPAN Rp 31,136,484.240
2 PEKERJAAN TANAH Rp -
3 PEKERJAAN PONDASI Rp 14,420,150.646
4 PEKERJAAN BETON Rp 180,502,661.979
5 PEKERJAAN KUSEN Rp 20,704,200.341
6 PEKERJAAN DINDING Rp 65,064,396.196
7 PEKERJAAN ATAP Rp 44,784,581.259
8 PEKERJAAN PLAFOND Rp 107,371,397.789
9 PEKERJAAN LANTAI Rp 32,081,041.838
10 PEKERJAAN INSTALASI AIR Rp 23,751,800.000
11 PEKERJAAN ELEKTRIKAL Rp 151,391,913.939
12 PEKERJAAN PENGECETAN Rp 51,367,472.531
13 PEKERJAAN LAIN-LAIN Rp 3,032,819.164
JUMLAH TOTAL Rp 725,608,919.922
JUMLAH RAB ANALISIS

ANALISIS UPAH
BAHAN/ MG (Rp)
JUMLAH RAB ANALISIS
ANALISIS UPAH
BAHAN/ MG (Rp)
Minggu ke- 1 Rp 26,688,415.063 Rp 13,344,207.532 NOT 2%
Minggu ke- 2 Rp 18,945,888.760 Rp 18,945,888.760 OK 3%
Minggu ke- 3 Rp 2,884,030.129 Rp 2,884,030.129 OK 0%
Minggu ke- 4 Err:509 Rp 14,290,995.874 Err:509 2%
Minggu ke- 6 #DIV/0! Rp 4,186,859.265 #DIV/0! 1%
Minggu ke- 16 Rp - Rp - OK 0%
JUMLAH TOTAL Err:509 Rp 278,290,290.310
Biaya Bahan RAB 725,608,919.922

Total Rekap Bahan / Minggu Err:509
Selisih Err:509

Analisis TK Dan Bahan Atau Material Garapan Dita

Transféré par

Informations du document

Titre original

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Analisis TK Dan Bahan Atau Material Garapan Dita

Transféré par

Droits d'auteur :

Formats disponibles

BANANA CURVE PROYEK RUMAH TINGGAL 2 LANTAI PAK HARI

DURASI MINGGU KE-

5 Pekerjaan Atap 5 67 72 Rp 27,739,702.513 2.88%

1.95% 2.34% 1.95% 0.39% 2.34% 2.34%

9 Pekerjaan Plafond 9 67 97 Rp 45,892,387.994 4.76%

2.34% 2.34% 2.34% 1.95% 2.34% 1.56%

38.68% 0.63% 40.17%

2.700 6.749 8.099 5.399 1.350 8.099 1.350 50 00 0 0. 00 0

21.109 105.545 126.655 105.545 126.655 42.218

3.016 7.539 4.523

3.016 7.539 4.523

21.109 105.545 126.655 105.545 126.655 42.218

(6) KOMULATIF JUMLAH HARI

3.016 7.539 4.523

21.109 105.545 126.655 105.545 126.655 42.218

(5) KOMULATIF JUMLAH HARI

Barchart Alternatif 2 (Dimulai dengan Early Start, Durasi Normal + FF)

1.28% 1.54% 1.28% 0.26% 1.54% 1.54% 1.54%

0.59% 2.96% 3.55% 2.96% 3.55% 1.18%

DURASI MINGGU KE-

0.51% 1.54% 1.54% 1.54% 1.28% 1.54% 1.02%

0.59% 2.96% 3.55% 2.96% 3.55% 1.18%

0.59% 2.96% 3.55% 2.96% 3.55% 1.18%

mandor OH 3.391 5.47% 0.678 1 3.391 4 95,000.000 322,170.524 95,000.000 380,000.000

Pekerja OH 269.266 62.71% 7.693 8 30.773 31 60,000.000 1,846,392.281 480,000.000 1,860,000.000

Pekerja OH 269.266 62.71% 7.693 8 46.160 47 60,000.000 2,769,588.422 480,000.000 2,820,000.000

mandor OH 92.693 11.32% 1.545 2 9.269 2 95,000.000 880,584.575 190,000.000 190,000.000

Pekerja OH 269.266 62.71% 7.693 8 46.160 47 60,000.000 2,769,588.422 480,000.000 2,820,000.000

Pekerja OH 269.266 62.71% 7.693 8 38.467 39 60,000.000 2,307,990.352 480,000.000 2,340,000.000

mandor OH 92.693 11.32% 1.545 2 7.724 2 95,000.000 733,820.480 190,000.000 190,000.000

Pekerja OH 269.266 62.71% 7.693 8 46.160 47 60,000.000 2,769,588.422 480,000.000 2,820,000.000

mandor OH 1.020 1.88% 0.102 1 0.408 1 95,000.000 38,772.10 95,000.000 95,000.000

Mandor OH 0.475 3.77% 0.059 1 0.119 1 95,000.000 11,271.999 95,000.000 95,000.000

pekerja OH 31.942 61.84% 3.194 4 9.583 10 60,000.000 574,963.017 240,000.000 600,000.000

JUMLAH 51.652 100% 5.165 8 15.496 14 1,047,990.606 560,000.000 920,000.000

Pekerja OH 9.087 72.09% 1.136 2 3.408 4 60,000.000 204,450.08 120,000.000 240,000.000

pekerja OH 31.942 61.84% 3.194 4 3.194 4 60,000.000 191,654.339 240,000.000 240,000.000

Mandor OH 0.475 3.77% 0.059 1 0.059 1 95,000.000 5,636.000 95,000.000 95,000.000

Pekerja OH 48.393 37.34% 4.839 5 19.357 20 60,000.000 1,161,429.300 300,000.000 1,200,000.000

Tukang Batu Halus OH 3.079 4 16 80,000.000 1,231,552.286 320,000.000 1,280,000.000

Pekerja OH 17.450 30.66% 2.493 3 9.971 10 60,000.000 598,276.389 180,000.000 600,000.000

Jumlah Harga (Rp)

JUMLAH RAB ANALISIS TK/ JUMLAH RAB ANALISIS TK/

Minggu ke- 1 Rp 7,636,473.643 Rp 1,535,000.000 Rp 3,850,000.000

Selisih Upah = #REF! #REF!

Bid Price = Rp 693,203,586.461

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Besi Beton Ø 13 kg 914.814 36.593 219.555 8,974.000 1,970,290.422 0.272%

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)

Paku 1 s/d 3 cm kg 0.400 0.057 0.114 20,200.000 2,306.263 0.000%

Jml. Durasi/ Jml. Jml. Bahan/ Bobot (%)