:
:
:
JALAN/GANG PERMUKIMAN
PEKERJAAN
LOKASI/KEC.
TAHUN ANGGARAN
: 2012
NO.
URAIAN PEKERJAAN
I.
PEKERJAAN PERSIAPAN
II.
PEKERJAAN TANAH/PASIR
V.
PEMASANGAN GORONG-GORONG
Terbilang :
JUMLAH
HARGA (Rp)
1,706,942.60
86,798,400.00
#REF!
SUB TOTAL
#REF!
PPN 10 %
#REF!
TOTAL
#REF!
DIBULATKAN
#REF!
#REF!
DISIAPKAN OLEH
KONSULTAN PERENCANA
CV. ITNASINDO KONSULTAN
DIPERIKSA/DISETUJUI
PEJABAT PEMBUAT KOMITMEN
(PPK)
Ir. RUSTINI
Team Leader
MASRUDIN, MT
NIP. 19631012 198602 1 004
MENGETAHUI
KEPALA DINAS CIPTA KARYA, PERMUKIMAN DAN
PERUMAHAN
KABUPATEN KOTABARU
PEKERJAAN
LOKASI
URAIAN PEKERJAAN
1
2
I. PEKERJAAN PERSIAPAN
Papan Nama Proyek
Pembersihan Lokasi
1
2
3
4
5
1
1
2
1
1
ANALISA
VOLUME
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
I.1
RSNI T-12-2002 BAB 6.8
1.00 ls
208.10 M2
302,073.00
6,751.00
Sub Total I
302,073.00
1,404,869.60
1,706,942.60
#REF!
SNI 2835-2008 BAB 6.10
M3
480.00 M3
#REF!
180,830.00
#REF!
86,798,400.00
Sub Total II
#REF!
#REF!
TOTAL
M3
M3
86,798,400.00
#REF!
#REF!
Sub Total II
#REF!
#REF!
Sub Total II
#REF!
#REF!
#REF!
BACK UP DATA
Urugan tanah dipadatkan
PANJANG
STATIONING
M'
b
a
0
0
0
0
0
0
0
0
+
+
+
+
+
+
+
+
0
10
20
30
40
50
60
70
s/d
s/d
s/d
s/d
s/d
s/d
s/d
s/d
0
0
0
0
0
0
0
0
+
+
+
+
+
+
+
+
10
20
30
40
50
60
70
85
10.00
10.00
10.00
10.00
10.00
10.00
10.00
15.00
LEBAR
M'
c
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
1.20
1.20
1.20
1.20
1.20
1.20
1.20
0.80
TOTAL
VOLUME
M3
e = cxdxb
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
480.00
BACK UP DATA
PEMBERSIHAN LOKASI
PANJANG
STATIONING
M'
b
a
0 +
0 +
0 +
0
10
20
s/d 0 +
s/d 0 +
s/d 0 +
TOTAL
10
20
34.68
10.00
10.00
14.68
PEMBERSIHAN LOKASI
LEBAR
M'
c
6.00
6.00
6.00
LUAS
M2
d = 2xbxc
60.00
60.00
88.10
208.10
Uraian Pekerjaan
Analis / Satuan
Satuan
Upah
Bahan
Jumlah
( Rp )
( Rp )
( Rp )
( Rp )
Tanah Merah
0.5000 Oh
Pekerja
62,800.00
31,400.00
0.0500 Oh
Mandor
94,200.00
4,710.00
120,600.00
144,720.00
36,110.00
II.2 Urugan pasir
31,400.00
4,710.00
144,720.00
180,830.00
160,560.00
160,560.00
18,840.00
160,560.00
180,342.00
Pasir urug
Pekerja
0.0100 Oh
Mandor
133,800.00
62,800.00
94,200.00
18,840.00
942.00
19,782.00
144,720.00
942.00
Pekerja
Mandor
62,800.00
94,200.00
25,120.00
3,768.00
28,888.00
25,120.00
3,768.00
28,888.00
Mandor
Kepala tukang
Tukang
Pekerja
Rp.
Rp.
Rp.
Rp.
DAFTAR
1
2
3
4
5
6
6
7
8
9
10
11
12
13
14
15
16
UPAH
Pasir urug
Pasir Beton
Pasir Pasang
Batu Kerikil
Semen PC
Semen PC 50 Kg
Besi beton
Kawat beton (bendrat)
Tanah urug
Tanah Merah
Batu belah
Batu bata
Kayu bekisting
Paku Biasa
Floor Steel Deck
Pelapisan permukaan HRS WC (t=3 cm)
Air
94,200.00
94,200.00
62,800.00
62,800.00
per
per
per
per
hari
hari
hari
hari
133,800.00
140,500.00
140,500.00
203,500.00
1,504.00
75,200.00
12,100.00
32,100.00
50,000.00
120,600.00
196,900.00
800.00
2,543,800.00
17,700.00
179,400.00
159,300.00
100.00
per
per
per
per
per
per
per
per
per
per
per
per
per
per
per
per
per
m3
m3
m3
m3
kg
zak
kg
kg
m3
m3
m3
bj
m3
kg
m2
m2
liter
BAHAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
: Kalimantan Selatan
: Kotabaru
Tahun Anggaran
Uraian Pekerjaan
Analis / Satuan
Satuan
( Rp )
Upah
( Rp )
Bahan
( Rp )
m3
m1
kg
kg
org
org
Balok Kayu
Seng plat lebar 90 cm
Paku
Cat
Tukang kayu
Tukang cat
2,543,800.00
24,800.00
17,700.00
49,000.00
62,800.00
62,800.00
89,033.00
34,720.00
10,620.00
73,500.00
31,400.00
62,800.00
Uraian Pekerjaan
Analis / Satuan
Satuan
( Rp )
Upah
( Rp )
Bahan
( Rp )
1 m Tanah Timbunan
1.2000 m Tanah Timbunan
0.3000 org/hr Pekerja
0.0100 org/hr Mandor
120,600.00
62,800.00
94,200.00
144,720.00
18,840.00
942.00
Uraian Pekerjaan
Analis / Satuan
Upah
( Rp )
Bahan
( Rp )
III.2
Satuan
( Rp )
1 m'
0.1000 Oh
0.0200 Oh
Pekerja
Mandor
Pekerja
Mandor
62,800.00
94,200.00
62,800.00
94,200.00
6,280.00
1,884.00
8,164.00
6,280.00
1,884.00
8,164.00
Uraian Pekerjaan
Analis / Satuan
Satuan
( Rp )
Upah
( Rp )
Bahan
( Rp )
Pekerja
Mandor
62,800.00
94,200.00
6,280.00
1,884.00
8,164.00
Papan Ulin
Papan Kepala Tiang
Paku
Pekerja
Mandor
23,775.00
2,543,800.00
17,700.00
62,800.00
94,200.00
23,775.00
5,087.60
1,770.00
3,140.00
942.00
4,082.00
30,632.60
Balok 10x10 cm
Papan Kepala Tiang
Paku
Pekerja
Mandor
87,500.00
2,543,800.00
17,700.00
62,800.00
94,200.00
87,500.00
5,087.60
1,770.00
3,140.00
942.00
4,082.00
94,357.60
Upah memancang
Jumlah
IV.4 I m' tiang pancang Kayu Bulat; panjang = 400 cm
1 Btg Kayu Bulat 4 m
1.00 Btg Upah memancang
10,000.00
10,013.98
-
10,000.00
10,013.98
20,013.98
M3
Kg
Oh
Oh
Oh
Kayu bekisting
Paku biasa
Pekerja
Tukang Kayu
Kepala tukang
2,543,800.00
17,700.00
62,800.00
62,800.00
94,200.00
114,471.00
5,310.00
32,656.00
16,328.00
2,449.20
: Kalimantan Selatan
: Kotabaru
Tahun Anggaran
0.0260 Oh
Mandor
94,200.00
2,449.20
53,882.40
119,781.00
Uraian Pekerjaan
Analis / Satuan
Satuan
( Rp )
Upah
( Rp )
Bahan
( Rp )
M3
Kg
M3
Oh
Oh
Oh
Oh
Batu belah
Semen
Pasir pasang
Pekerja
Tukang batu
Kepala Tukang
Mandor
196,900.00
1,504.00
140,500.00
62,800.00
62,800.00
94,200.00
94,200.00
236,280.00
245,152.00
73,060.00
94,200.00
47,100.00
7,065.00
7,065.00
155,430.00
554,492.00
Uraian Pekerjaan
Analis / Satuan
Satuan
( Rp )
Upah
( Rp )
Bahan
( Rp )
kg
m3
m3
Liter
Oh
Oh
Oh
Oh
Portland Cement
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1,504.00
140,500.00
203,500.00
100.00
62,800.00
62,800.00
94,200.00
94,200.00
557,984.00
70,049.29
157,825.56
21,500.00
103,620.00
17,270.00
2,637.60
7,818.60
131,346.20
807,358.84
Uraian Pekerjaan
Analis / Satuan
Satuan
( Rp )
Upah
( Rp )
Bahan
( Rp )
0
1.00
1.00
0.4200
0.4200
0.0420
0.0210
Besi beton
Kawat beton
Pekerja
Tukang besi
Kepala tukang
Mandor
179,400.00
44,850.00
62,800.00
62,800.00
94,200.00
94,200.00
12,100.00
32,100.00
62,800.00
62,800.00
94,200.00
94,200.00
179,400.00
44,850.00
26,376.00
26,376.00
3,956.40
1,978.20
58,686.60
224,250.00
127,050.00
4,815.00
4,396.00
4,396.00
659.40
329.70
9,781.10
131,865.00
Harga per kg
: 2012
Jumlah
( Rp )
89,033.00
34,720.00
10,620.00
73,500.00
31,400.00
62,800.00
302,073.00
Jumlah
( Rp )
144,720.00
18,840.00
942.00
164,502.00
Jumlah
( Rp )
6,280.00
1,884.00
8,164.00
6,280.00
1,884.00
8,164.00
Jumlah
( Rp )
6,280.00
1,884.00
8,164.00
23,775.00
5,087.60
1,770.00
3,140.00
942.00
34,714.60
87,500.00
5,087.60
1,770.00
3,140.00
942.00
98,439.60
60,083.90
158,523.50
10,000.00
10,013.98
20,013.98
114,471.00
5,310.00
32,656.00
16,328.00
2,449.20
: 2012
2,449.20
173,663.40
173,663.40
Jumlah
( Rp )
236,280.00
245,152.00
73,060.00
94,200.00
47,100.00
7,065.00
7,065.00
709,922.00
Jumlah
( Rp )
557,984.00
70,049.29
157,825.56
21,500.00
103,620.00
17,270.00
2,637.60
7,818.60
938,705.04
Jumlah
( Rp )
179,400.00
44,850.00
26,376.00
26,376.00
3,956.40
1,978.20
282,936.60
127,050.00
4,815.00
4,396.00
4,396.00
659.40
329.70
141,646.10
14,164.61
: Kalimantan Selatan
: Kotabaru
Uraian Pekerjaan
Analis / Satuan
Upah
( Rp )
Bahan
( Rp )
Jumlah
( Rp )
I.1
Satuan
( Rp )
Pekerja
Mandor
62,800.00
94,200.00
6,280.00
471.00
6,751.00
6,280.00
471.00
6,751.00
m3
m1
kg
kg
org
org
Balok Kayu
Seng plat lebar 90 cm
Paku
Cat
Tukang kayu
Tukang cat
2,543,800.00
24,800.00
17,700.00
49,000.00
62,800.00
62,800.00
89,033.00
34,720.00
10,620.00
73,500.00
31,400.00
62,800.00
89,033.00
34,720.00
10,620.00
73,500.00
31,400.00
62,800.00
302,073.00
302,073.00
: Kalimantan Selatan
: Kotabaru
Uraian Pekerjaan
Analis / Satuan
Bahan
( Rp )
Jumlah
( Rp )
Tanah Merah
Pekerja
Mandor
120,600.00
62,800.00
94,200.00
144,720.00
31,400.00
4,710.00
36,110.00
144,720.00
144,720.00
31,400.00
4,710.00
180,830.00
Urugan pasir
1.2000 M3
0.3000 Oh
0.0100 Oh
Upah
( Rp )
Satuan
( Rp )
Pasir urug
Pekerja
Mandor
133,800.00
62,800.00
94,200.00
160,560.00
18,840.00
942.00
19,782.00
160,560.00
160,560.00
18,840.00
942.00
180,342.00
Pekerja
Mandor
62,800.00
94,200.00
47,100.00
2,355.00
49,455.00
47,100.00
2,355.00
49,455.00
: Kalimantan Selatan
: Kotabaru
Uraian Pekerjaan
Analis / Satuan
Satuan
( Rp )
Upah
( Rp )
Jumlah
( Rp )
M3
Kg
M3
Oh
Oh
Oh
Oh
Batu belah
Semen
Pasir pasang
Pekerja
Tukang batu
Kepala Tukang
Mandor
196,900.00
1,504.00
140,500.00
62,800.00
62,800.00
94,200.00
94,200.00
236,280.00
245,152.00
73,060.00
236,280.00
245,152.00
73,060.00
94,200.00
47,100.00
7,065.00
7,065.00
554,492.00
709,922.00
10,000.00
5,087.60
1,770.00
10,000.00
5,087.60
1,770.00
3,140.00
942.00
20,939.60
94,200.00
47,100.00
7,065.00
7,065.00
155,430.00
III.1
Bahan
( Rp )
Cerucuk 8-10 Cm
Papan Kepala Tiang
Paku
Pekerja
Mandor
10,000.00
2,543,800.00
17,700.00
62,800.00
94,200.00
3,140.00
942.00
4,082.00
16,857.60
: Kalimantan Selatan
: Kotabaru
IV.2
Uraian Pekerjaan
Pasang Gorong-gorong dia. 80 cm
Analis / Satuan
1 M'
1.00
0.60
0.320
0.032
Bh
M3
Oh
Oh
1 M'
1.00 Bh
0.020 Oh
0.002 Oh
Gorong2 dia. 80 cm
Tanah Merah
Pekerja
Mandor
Gorong2 dia. 20 cm
Pekerja
Mandor
Satuan
( Rp )
205,000.00
120,600.00
62,800.00
94,200.00
149,000.00
62,800.00
94,200.00
Upah
( Rp )
Bahan
( Rp )
Jumlah
( Rp )
205,000.00
72,360.00
20,096.00
3,014.40
23,110.40
72,360.00
149,000.00
1,256.00
188.40
1,444.40
205,000.00
72,360.00
20,096.00
3,014.40
300,470.40
300,470.40
149,000.00
1,256.00
188.40
150,444.40
150,444.40
: Kalimantan Selatan
: Kotabaru
Uraian Pekerjaan
Analis / Satuan
Bahan
( Rp )
Jumlah
( Rp )
kg
kg
kg
Liter
Oh
Oh
Oh
Oh
Portland Cement
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1,504.00
140,500.00
203,500.00
15.00
62,800.00
62,800.00
94,200.00
94,200.00
557,984.00
70,049.29
157,825.56
3,225.00
103,620.00
17,270.00
2,637.60
7,818.60
131,346.20
789,083.84
557,984.00
70,049.29
157,825.56
3,225.00
103,620.00
17,270.00
2,637.60
7,818.60
920,430.04
Upah
( Rp )
Satuan
( Rp )
kg
kg
kg
Liter
Oh
Oh
Oh
Oh
Portland Cement
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1,504.00
140,500.00
203,500.00
15.00
62,800.00
62,800.00
94,200.00
94,200.00
401,568.00
83,095.71
152,549.63
3,225.00
103,620.00
17,270.00
2,637.60
7,818.60
131,346.20
640,438.34
401,568.00
83,095.71
152,549.63
3,225.00
103,620.00
17,270.00
2,637.60
7,818.60
771,784.54
Pasang bekisting
0.0225
0.3000
0.3000
0.2600
0.0260
0.0050
Bekisting dapat dipakai ulang sebanyak
2 kali
M3
Kg
Oh
Oh
Oh
Oh
Kayu bekisting
Paku biasa
Pekerja
Tukang Kayu
Kepala tukang
Mandor
2,543,800.00
17,700.00
62,800.00
62,800.00
94,200.00
94,200.00
57,235.50
5,310.00
18,840.00
16,328.00
2,449.20
471.00
38,088.20
62,545.50
57,235.50
5,310.00
18,840.00
16,328.00
2,449.20
471.00
100,633.70
100,633.70
100,633.70