No Uraian Pekerjaan Satuan Volume

IV PEKERJAAN PEMBANGUNAN 1 UNIT RUMAH GENSET

A PEKERJAAN PERSIAPAN
1 Pengukuran dan Pemasangan Bouwplank m' 60.0000
2 Pengadaan air kerja Ls 1.00

B PEKERJAAN TANAH DAN URUGAN

1 Galian tanah pondasi menerus m3 74.02025
2 Urugan pasir bawah pondasi menerus m3 5.04725
3 Urugan tanah kembali m3 18.5050625
4 Urugan tanah peninggian peil lantai m3 28.0378
5 Urugan Pasir bawah lantai m3 17.6715

C PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasangan batu kosong m3 19.71
2 Pasangan pondasi batu karang m3 2.80
3 Pasangan Batako camp. 1Pc : 5 Ps m2 30.06
4 Plesteran pondasi 1 PC : 5 Ps m2 3.85
5 Plesteran dinding 1PC : 5Ps m2 60.12
6 Acian dinding m2 60.12
7 Acian pondasi m2 3.85

D PEKERJAAN BETON
1 Cor sloof 15/20 cm; K-175 m3 0.42
2 Cor pelat lantai t =10 cm; K-175 m3 1.20
3 Cor kolom 15/15 cm; K-175 m3 0.45
4 Cor ringbalk 10/15; K-175 m3 0.52

E PEKERJAAN PINTU DAN JENDELA

1 Kusen pintu kayu klas I m3 0.09
2 Daun Pintu Panil Kayu Klas I m2 5.00
3 Ventelasi jendela krepyak m2 0.80

F PEKERJAAN ATAP DAN PLAFOND

1 Rangka Atap baja ringan m2 28.00
2 Pasang penutup atap spandek zincalum 0.30 mm m2 28.00
3 Pasang nok spandek zincalum 0.30 mm m1 6.15
4 Plafond Kalsiboard t=6 mm m2 25.93
5 Rangka plafoond hollow 4/4 dan 2/4 cm m2 25.93
6 Pasang woodplank lebar 30 cm m1 22.86
7 Listplafond kayu lebar 5 cm m1 48.40

G PEKERJAAN PENGECATAN
1 Pengecatan kusen m2 3.09
2 Pengecatan dinding m2 60.12
3 Pengecatan plafond m2 25.93
4 Pengecatan Pintu Panil Kayu m2 10.00
5 Pengecatan Krepyak jendela m2 2.66

H PEKERJAAN LAIN-LAIN
1 Pembersihan Kembali Ls 1.00

Rencana
Rencana Kumulatif
 TIME SCHEDULE

Jumlah BULAN
Harga Satuan
Harga Bobot 1
(Rp.) (Rp.) 1 2 3 4

Rp 115,759.19 Rp 6,945,551.24 2.164% 2.164%

Rp 300,000.00 300,000.00 0.533% 0.015% 0.015%

Rp 43.45 Rp 3,216.18 1.002% 1.002%

Rp 162,580.00 Rp 820,581.91 0.256% 0.256%
Rp 31,900.00 Rp 590,311.49 0.184% 0.184%
Rp 31,900.00 Rp 894,406.22 0.297% 0.297%
Rp 161,150.00 Rp 2,847,762.23 0.877% 0.877%

Rp 426.74 8,410.60 0.015% 0.015%

686,289.83 1,921,611.54 3.414% 1.707% 1.707%
90,306.40 2,714,610.27 4.823% 2.412% 2.412%
46,305.47 178,276.06 0.317%
46,305.47 2,783,884.87 4.946%
26,904.85 1,617,519.87 2.874%
26,904.85 103,583.69 0.184%

4,649,958.97 1,952,982.77 3.470% 3.470%

1,078,449.65 1,294,139.58 2.299%
5,665,011.78 2,536,509.02 4.507% 2.253% 2.253%
5,208,709.75 2,728,322.17 4.847%

14,820,654.67 1,355,200.66 2.408% 1.204% 1.204%

982,109.97 4,910,549.85 8.725%
982,109.97 785,687.98 1.396%

178,150.70 4,988,219.53 8.863% 2.216%

129,812.37 3,634,746.44 6.458%
71,314.73 438,585.60 0.779%
58,801.34 1,524,836.28 2.709%
113,100.25 2,932,915.76 5.211%
62,740.95 1,434,258.01 2.548%
21,464.88 1,038,900.31 1.846%

30,310.92 93,651.64 0.166%

23,490.69 1,412,260.33 2.509%
23,490.69 609,160.59 1.082%
30,310.92 303,109.17 0.539%
30,310.92 80,627.04 0.143%

500,000.00 500,000.00 0.888%

56,284,388.89 83.279% 5.343% 6.351% 5.884% 8.084%

0.000% 5.343% 11.694% 17.578% 25.662%
BULAN
2 bulan 3
5 6 7 8 1 2 3

0.015% 0.015% 0.015% 0.015%

0.158% 0.158%
2.473% 2.473%
1.437% 1.437%
0.184%

3.470%
2.299%
4.507%
4.847%

0.602% 0.602% 0.602%

2.181% 2.181% 2.181% 2.181% 2.181% 2.181% 2.181%
0.349% 0.349% 0.349% 0.349%

0.000% 0.000% 0.000%

2.216% 2.216% 2.216% 4.431% 4.431%
3.229% 3.229% 6.458%
0.779% 0.390% 0.390%
1.355% 1.355% 1.355% 1.355%
2.605% 2.605% 5.211%
2.548% 1.274%
0.923% 0.923%

0.166%
2.509%
1.082%
0.539%
0.143%

0.888%

7.305% 18.886% 15.459%

12.240% 19.082% 17.042% 8.781% 16.086% 34.972% 50.430%
37.901% 56.983% 74.025% 82.806%
 4

2.164% 100%
0.060% 11%

1.002% 100%
0.256% 100%
0.184% 100%
0.297% 100%
0.877% 100%

0.015% 100%
3.414% 100%
4.823% 100%
0.317% 100%
4.946% 100%
2.874% 100%
0.184% 100%

3.470% 100%
2.299% 100%
4.507% 100%
4.847% 100%

0.602% 2.408% 100%

 2.181% 8.725% 100%
1.396% 100%

8.863% 100%
6.458% 100%
0.779% 100%
2.709% 100%
5.211% 100%
1.274% 2.548% 100%
1.846% 100%

0.000%
0.000% 0.166% 100%
0.000% 2.509% 100%
0.000% 1.082% 100%
0.000% 0.539% 100%
0.143% 100%

0.000%
1 2 3
0.888%
4
100%
5 6 7 8 9

4.057%
54.488%
100%

90%

80%

70%

60%

50%

40%
 40%

30%

20%

10%

0%
7 8 9