Haizh RAB
Haizh RAB
: Pembangunan Ruang Dikti Keterampilan Hafiz Qur'an Desa Deah Baro banda Aceh
LOKASI
TAHUN ANGGARAN
: BANDA ACEH
: 2014
No.
1
A
JUMLAH
HARGA
( Rp.)
3
URAIAN PEKERJAAN
2
PEKERJAAN PERSIAPAN
Rp
3,158,000.00
I. PEKERJAAN LANTAI - 1
B
Rp
8,690,821.67
Rp
160,878,837.99
JUMLAH
Rp
172,727,659.66
PPN 10%
Rp
17,272,765.97
JUMLAH TOTAL
Rp
190,000,425.63
DIBULATKAN
Rp
190,000,000.00
Mengetahui Oleh :
KUASA PENGGUNA ANGGARAN/KUASA PENGGUNA BARANG
BIDANG TATA BANGUNAN DAN KONSTRUKSI
DINAS CIPTA KARYA ACEH
Ir. T. MIRZUAN, MT
Pembina Tk. I
Nip : 19650803 199502 1 001
: Pembangunan Ruang Dikti Keterampilan Hafiz Qur'an Desa Deah Baro banda Aceh
LOKASI
: BANDA ACEH
TAHUN ANGGARAN
: 2014
NO
URAINAN PEKERJAAN
VOLUME
SAT
ANALISA
HARGA
SATUAN
(Rp)
6
JUMLAH
HARGA
(Rp)
7
1
A
PEKERJAAN PERSIAPAN
Pembersihan Lapangan
1.00
Ls
Taksir
Rp
700,000.00 Rp
700,000.00
1.00
Ls
Taksir
Rp
1,000,000.00 Rp
1,000,000.00
1.00
Ls
Taksir
Rp
300,000.00 Rp
300,000.00
1.00
Ls
Taksir
Rp
1,158,000.00 Rp
1,158,000.00
I.
PEKERJAAN LANTAI - 1
Sub Jumlah
Rp
3,158,000.00
- Pondasi Menerus
1
11.43
M3
SNI-2835-2008-6.1
Rp
46,750.00 Rp
534,352.50
8.87
M3
SNI-2835-2008-6.9
Rp
15,581.00 Rp
138,203.47
4.87
M3
SNI-2835-2008-6.11
Rp
150,700.00 Rp
733,909.00
6.87
M3
SNI-2836-2008-6.9
Rp
279,810.00 Rp
1,922,294.70
9.21
M3
SNI-2836-2008-6.3
Rp
582,200.00 Rp
5,362,062.00
Rp
8,690,821.67
Bekisting/Cetakan
Beton K -250
Bekisting/Cetakan
Beton K -250
Bekisting/Cetakan
Beton K -250
Bekisting/Cetakan
Beton K -250
4.76
M3
SNI-7394-2008-6.8
Rp
789,334.00 Rp
3,757,229.84
20.54
M3
SNI-2836-2008-6.10
Rp
460,370.00 Rp
9,455,999.80
435.00
Kg
SNI-7394-2008-6.17
Rp
16,546.00 Rp
7,197,510.00
25.56
M2
SNI-7394-2008-6.20
Rp
96,510.00 Rp
2,466,795.60
15.38
M3
SNI-7394-2008-6.8
Rp
789,334.00 Rp
12,139,167.59
154.67
Kg
SNI-7394-2008-6.17
Rp
16,546.00 Rp
2,559,169.82
11.45
M2
SNI-7394-2008-6.20
Rp
96,510.00 Rp
1,105,039.50
4.65
M3
SNI-7394-2008-6.8
Rp
789,334.00 Rp
3,670,403.10
634.76
Kg
SNI-7394-2008-6.17a
Rp
19,171.00 Rp
12,168,983.96
152.76
Kg
SNI-7394-2008-6.17
Rp
16,546.00 Rp
2,527,566.96
35.76
M2
SNI-7394-2008-6.22
Rp
169,563.00 Rp
6,063,572.88
11.54
M3
SNI-7394-2008-6.8
Rp
789,334.00 Rp
9,108,914.36
535.76
Kg
SNI-7394-2008-6.17a
Rp
19,171.00 Rp
10,271,054.96
356.54
Kg
SNI-7394-2008-6.17a
Rp
19,171.00 Rp
6,835,228.34
443.00
Kg
SNI-7394-2008-6.17
Rp
16,546.00 Rp
7,329,878.00
73.60
M2
SNI-7394-2008-6.21
Rp
104,558.00 Rp
7,695,468.80
8.34
M3
SNI-7394-2008-6.8
Rp
789,334.00 Rp
6,583,045.56
1.345
Kg
SNI-7394-2008-6.17a
Rp
19,171.00 Rp
25,785.00
3.65
Kg
SNI-7394-2008-6.17
Rp
16,546.00 Rp
60,392.90
Bekisting/Cetakan
Balok lantai Uk. 25/40 cm (B-1) Elev. + 3,80
8.43
M2
SNI-7394-2008-6.22
Rp
169,563.00 Rp
1,429,416.09
Beton K -250
0.95
M3
SNI-7394-2008-6.8
Rp
789,334.00 Rp
749,867.30
159.55
Kg
SNI-7394-2008-6.17a
Rp
19,171.00 Rp
3,058,733.05
15.45
Kg
SNI-7394-2008-6.17a
Rp
19,171.00 Rp
296,191.95
52.74
Kg
SNI-7394-2008-6.17
Rp
16,574.00 Rp
874,112.76
Bekisting/Cetakan
2.65
M2
SNI-7394-2008-6.23
Rp
174,391.00 Rp
462,136.15
Beton K -250
10.43
M3
SNI-7394-2008-6.8
Rp
789,334.00 Rp
8,232,753.62
835.65
Kg
SNI-7394-2008-6.17
Rp
16,546.00 Rp
13,826,664.90
Bekisting/Cetakan
110.40
M2
SNI-7394-2008-6.24
Rp
189,563.00 Rp
Sub Jumlah
Rp
20,927,755.20
160,878,837.99
Uraian
Harga Satuan
Jumlah Harga
SNI-2835-2008-6.2
1 M3 Galian tanah biasa sedalam 2 m
0.900
OH
Pekerja
0.045
OH
Mandor
SNI-2835-2008-6.9
1 M3 Urugan tanah kembali
0.250
OH
Pekerja
0.008
OH
Mandor
SNI-2835-2008-6.11
1 M3 Urugan Pasir
1.200
M3
0.300
OH
0.010
OH
Pasir Urug
Pekerja
Mandor
@Rp
@Rp
Jumlah
Dibulatkan
60,000.00
70,000.00
Rp
Rp
Rp
Rp
45,000.00
1,750.00
46,750.00
46,750.00
@Rp
@Rp
Jumlah
Dibulatkan
60,000.00
70,000.00
Rp
Rp
Rp
Rp
54,000.00
3,150.00
57,150.00
57,150.00
@Rp
@Rp
Jumlah
Dibulatkan
60,000.00
70,000.00
Rp
Rp
Rp
Rp
15,000.00
581.00
15,581.00
15,581.00
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
110,000.00
60,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
132,000.00
18,000.00
700.00
150,700.00
150,700.00
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
51,000.00
60,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
61,200.00
30,000.00
3,500.00
94,700.00
94,700.00
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
125,000.00
1,250.00
135,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
150,000.00
203,750.00
70,200.00
90,000.00
56,250.00
6,750.00
5,250.00
582,200.00
582,200.00
SNI-2836-2008-6.9
1 M3 Pondasi Batu Kosong
1.200
M3
Batu Kali / Gunung
0.432
M3
Pasir Urug
0.780
OH
Pekerja
0.390
OH
Tukang
0.039
OH
Kepala Tukang
0.039
OH
Mandor
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
125,000.00
110,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
150,000.00
47,520.00
46,800.00
29,250.00
3,510.00
2,730.00
279,810.00
279,810.00
125,000.00
1,250.00
135,000.00
135,000.00
17,000.00
26,000.00
29,000.00
43,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
242,500.00
42,120.00
63,180.00
40,460.00
7,800.00
870.00
3,440.00
460,370.00
460,370.00
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
550.00
1,250.00
135,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
38,500.00
23,687.50
5,130.00
18,000.00
7,500.00
900.00
1,050.00
94,767.50
94,768.00
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
550.00
1,250.00
135,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
38,500.00
14,375.00
5,805.00
18,000.00
7,500.00
900.00
1,050.00
86,130.00
86,130.00
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
550.00
1,250.00
135,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
77,000.00
33,187.50
12,555.00
36,000.00
15,000.00
1,800.00
2,100.00
177,642.50
177,643.00
SNI-2836-2008-6.10
1 M3 Pondasi Siklop, 60 % Beton Campuran 1 Pc : 2 Pb : 3 Kr dan 40 % Batu Belah
0.480
M3
Batu Kali/Gunung
@Rp
194.000
Kg
Semen Portland
@Rp
0.312
M3
Pasir Beton
@Rp
0.468
m3
Kerikil Beton
@Rp
2.380
OH
Pekerja
@Rp
0.300
OH
Tukang
@Rp
0.030
OH
Kepala Tukang
@Rp
0.080
OH
Mandor
@Rp
Jumlah
Dibulatkan
SNI-6897-2008 : ANALISA BIAYA PEKERJAAN BATA/DINDING
SNI-6897-2008-6.7
1 M2 Pasangan Bata Merah tebal 1/2 bata adukan 1Pc : 2Ps
70.000 Buah Batu bata
18.950
Kg
Semen Portland
0.038
M3
Pasir Pasang
0.300
OH
Pekerja
0.100
OH
Tukang
0.010
OH
Kepala Tukang
0.015
OH
Mandor
SNI-6897-2008-6.9
1 M2 Pasangan Bata Merah tebal 1/2 bata adukan 1Pc : 4Ps
70.000 Buah Batu bata
11.500
Kg
Semen Portland
0.043
M3
Pasir Pasang
0.300
OH
Pekerja
0.100
OH
Tukang
0.010
OH
Kepala Tukang
0.015
OH
Mandor
SNI-6897-2008-6.3
1 M2 Pasangan Bata Merah tebal 1/2 bata adukan 1Pc : 4Ps
140.000 Buah Batu bata
26.550
Kg
Semen Portland
0.093
M3
Pasir Pasang
0.600
OH
Pekerja
0.200
OH
Tukang
0.020
OH
Kepala Tukang
0.030
OH
Mandor
SNI-2837-2008-6.4
1 M2 Plesteran 1 Pc : 4 Ps : tebal 15 mm
6.240
Kg
Semen Portland
0.024
M3
Pasir Pasang
0.300
OH
Pekerja
0.150
OH
Tukang
0.015
OH
Kepala Tukang
0.015
OH
Mandor
SNI-2837-2008-6.27
1 M2 Acian
3.250
0.200
0.100
0.010
0.010
Kg
OH
OH
OH
OH
Semen Portland
Pekerja
Tukang
Kepala Tukang
Mandor
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
1,250.00
135,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,780.00
2,700.00
18,000.00
11,250.00
1,350.00
1,050.00
47,130.00
47,130.00
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
1,250.00
135,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,800.00
3,240.00
18,000.00
11,250.00
1,350.00
1,050.00
42,690.00
42,690.00
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
1,250.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,062.50
12,000.00
7,500.00
900.00
700.00
25,162.50
25,163.00
79,000.00
17,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
29,625.00
510.00
6,000.00
7,500.00
900.00
350.00
44,885.00
44,885.00
SNI-7394-2008-6.4a
1 M2 Lantai Cor Beton Tumbuk Tebal 7 Cm
0.070
Kali SNI-7394-2008-6.4
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
1,250.00
96.43
100.00
50.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
287,500.00
86,110.71
102,700.00
10,000.00
72,000.00
15,000.00
1,800.00
4,200.00
579,310.71
579,311.00
@Rp
Jumlah
Dibulatkan
579,311.00
Rp
Rp
Rp
40,551.77
40,551.77
40,552.00
1,250.00
96.43
100.00
50.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
407,500.00
73,285.71
102,900.00
10,750.00
99,000.00
20,625.00
2,520.00
5,810.00
722,390.71
722,391.00
1,250.00
96.43
100.00
50.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
440,000.00
70,489.29
103,100.00
10,750.00
99,000.00
20,625.00
2,520.00
5,810.00
752,294.29
752,294.00
1,250.00
96.43
100.00
50.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
463,750.00
67,307.14
104,700.00
10,750.00
99,000.00
20,625.00
2,520.00
5,810.00
774,462.14
774,462.00
SNI-7394-2008-6.5
Membuat 1 M3 Beton Mutu f'c = 14.5 Mpa (K 175), Slump (12 2) cm, w/c = 0.66
326.000
Kg
Semen Portland
@Rp
760.000
Kg
Pasir Beton
@Rp
1,029.000
Kg
Kerikil
@Rp
215.000
Lt
Air
@Rp
1.650
OH
Pekerja
@Rp
0.275
OH
Tukang
@Rp
0.028
OH
Kepala Tukang
@Rp
0.083
OH
Mandor
@Rp
Jumlah
Dibulatkan
SNI-7394-2008-6.6
Membuat 1 M3 Beton Mutu f'c = 16.9 Mpa (K 200), Slump (12 2) cm, w/c = 0.61
352.000
Kg
Semen Portland
@Rp
731.000
Kg
Pasir Beton
@Rp
1,031.000
Kg
Kerikil
@Rp
215.000
Lt
Air
@Rp
1.650
OH
Pekerja
@Rp
0.275
OH
Tukang
@Rp
0.028
OH
Kepala Tukang
@Rp
0.083
OH
Mandor
@Rp
Jumlah
Dibulatkan
SNI-7394-2008-6.7
Membuat 1 M3 Beton Mutu f'c = 19.3 Mpa (K 225), Slump (12 2) cm, w/c = 0.58
371.000
Kg
Semen Portland
@Rp
698.000
Kg
Pasir Beton
@Rp
1,047.000
Kg
Kerikil
@Rp
215.000
Lt
Air
@Rp
1.650
OH
Pekerja
@Rp
0.275
OH
Tukang
@Rp
0.028
OH
Kepala Tukang
@Rp
0.083
OH
Mandor
@Rp
Jumlah
Dibulatkan
SNI-7394-2008-6.8
Membuat 1 M3 Beton Mutu f'c = 21.7 Mpa (K 250), Slump (12 2) cm, w/c = 0.56
384.000
Kg
Semen Portland
@Rp
692.000
Kg
Pasir Beton
@Rp
1,039.000
Kg
Kerikil
@Rp
215.000
Lt
Air
@Rp
1.650
OH
Pekerja
@Rp
0.275
OH
Tukang
@Rp
0.028
OH
Kepala Tukang
@Rp
0.083
OH
Mandor
@Rp
Jumlah
Dibulatkan
SNI-7394-2008-6.17
1 Kg Pembesian dengan Besi Polos
1.050
Kg
Besi Beton Polos
0.015
Kg
Kawat Beton
0.007
OH
Pekerja
0.007
OH
Tukang
0.0007
OH
Kepala Tukang
0.0004
OH
Mandor
SNI-7394-2008-6.17a
1 Kg Pembesian dengan Besi Ulir
1.050
Kg
Besi Beton Ulir
0.015
Kg
Kawat Beton
0.007
OH
Pekerja
0.007
OH
Tukang
0.0007
OH
Kepala Tukang
0.0004
OH
Mandor
SNI-7394-2008-6.20
1 m2 Bekisting untuk Pondasi
0.040
M3
Kayu/Papan Bekisting
0.300
Kg
Paku Kayu
0.100
Ltr
Minyak Bekisting
0.520
OH
Pekerja
0.260
OH
Tukang
0.026
OH
Kepala Tukang
0.026
OH
Mandor
SNI-7394-2008-6.21
1 m2 Bekisting untuk Sloof
0.045
M3
Kayu/Papan Bekisting
0.300
Kg
Paku Kayu
0.100
Ltr
Minyak Bekisting
0.520
OH
Pekerja
0.260
OH
Tukang
0.026
OH
Kepala Tukang
0.026
OH
Mandor
1,250.00
96.43
100.00
50.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
480,000.00
66,728.57
103,900.00
10,750.00
99,000.00
20,625.00
2,520.00
5,810.00
789,333.57
789,334.00
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
14,500.00
19,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,225.00
285.00
420.00
525.00
63.00
28.00
16,546.00
16,546.00
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Dibulatkan
17,000.00
19,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
17,850.00
285.00
420.00
525.00
63.00
28.00
19,171.00
19,171.00
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Asumsi 2 x Pakai
Dibulatkan
3,219,000.00
17,000.00
43,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
128,760.00
5,100.00
4,300.00
31,200.00
19,500.00
2,340.00
1,820.00
193,020.00
96,510.00
96,510.00
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Asumsi 2 x Pakai
Dibulatkan
3,219,000.00
17,000.00
43,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
144,855.00
5,100.00
4,300.00
31,200.00
19,500.00
2,340.00
1,820.00
209,115.00
104,557.50
104,558.00
SNI-7394-2008-6.22
1 m2 Bekisting untuk Kolom
0.040
M3
Kayu/Papan Bekisting
0.400
Kg
Paku Kayu
0.200
Ltr
Minyak Bekisting
0.015
M3
Balok Kayu setara Kelas III
0.350
Lbr
Plywood Tebal 9 mm
2.000
Btg
Dolken Kayu 8 - 10 cm Pjg 4 m
0.660
OH
Pekerja
0.330
OH
Tukang
0.033
OH
Kepala Tukang
0.033
OH
Mandor
SNI-7394-2008-6.23
1 m2 Bekisting untuk Balok
0.040
M3
Kayu/Papan Bekisting
0.400
Kg
Paku Kayu
0.200
Ltr
Minyak Bekisting
0.018
M3
Balok Kayu setara Kelas III
0.350
Lbr
Plywood Tebal 9 mm
2.000
Btg
Dolken Kayu 8 - 10 cm Pjg 4 m
0.660
OH
Pekerja
0.330
OH
Tukang
0.033
OH
Kepala Tukang
0.033
OH
Mandor
SNI-7394-2008-6.24
1 m2 Bekisting untuk Plat Lantai
0.040
M3
Kayu/Papan Bekisting
0.400
Kg
Paku Kayu
0.200
Ltr
Minyak Bekisting
0.015
M3
Balok Kayu setara Kelas III
0.350
Lbr
Plywood Tebal 9 mm
6.000
Btg
Dolken Kayu 8 - 10 cm Pjg 4 m
0.660
OH
Pekerja
0.330
OH
Tukang
0.033
OH
Kepala Tukang
0.033
OH
Mandor
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Asumsi 2 x Pakai
Dibulatkan
3,219,000.00
17,000.00
43,000.00
3,219,000.00
163,000.00
10,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
128,760.00
6,800.00
8,600.00
48,285.00
57,050.00
20,000.00
39,600.00
24,750.00
2,970.00
2,310.00
339,125.00
169,562.50
169,563.00
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Asumsi 2 x Pakai
Dibulatkan
3,219,000.00
17,000.00
43,000.00
3,219,000.00
163,000.00
10,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
128,760.00
6,800.00
8,600.00
57,942.00
57,050.00
20,000.00
39,600.00
24,750.00
2,970.00
2,310.00
348,782.00
174,391.00
174,391.00
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
@Rp
Jumlah
Asumsi 2 x Pakai
Dibulatkan
3,219,000.00
17,000.00
43,000.00
3,219,000.00
163,000.00
10,000.00
60,000.00
75,000.00
90,000.00
70,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
128,760.00
6,800.00
8,600.00
48,285.00
57,050.00
60,000.00
39,600.00
24,750.00
2,970.00
2,310.00
379,125.00
189,562.50
189,563.00
60,000.00
Rp
Rp
Rp
60,000.00
60,000.00
60,000.00
@Rp
Jumlah
Dibulatkan
No.
Uraian
A.
1
2
3
4
UPAH KERJA
Pekerja
Tukang
Kepala Tukang
Mandor
B.
1
2
3
4
5
6
15
16
17
18
19
20
21
22
23
24
25
26
27
29
30
31
32
33
34
35
36
37
38
39
40
41
42
BAHAN
Atap Seng Genteng Metal 0,30 mm
Air
Batu Bata
Batu Kali / Batu Belah
Besi Beton Polos
Besi Beton Ulir
Dolken Kayu 8 - 10 cm Pjg 4 m
Kawat Beton
Kayu Klas I
Kayu Klas II
Kayu setara Klas III
Kayu Rangka Plafond (setara klas II)
Kayu Perancah/Papan bekisting
Kerikil Beton
Kerikil Beton
Lem Kayu
Minyak Bekisting
Minyak Cat
Paku Kayu
Paku Ulir
Paku Tripleks
Papan Listplang (Kayu Klas II)
Plamur Tembok
Plywood 9 mm
Plywood 4 mm
Pasir Beton
Pasir Beton
Pasir Pasang
Pasir Urug
Semen Portland @ 40 Kg
Semen Portland
Semen Putih (Warna) @ 50 Kg
Semen Putih (Warna)
Satuan
Harga Satuan
OH
OH
OH
OH
Rp.
Rp.
Rp.
Rp.
60,000.00
75,000.00
90,000.00
70,000.00
M2
Ltr
Buah
M3
Kg
Kg
Btg
Kg
M3
M3
M3
M3
M3
M3
Kg
Kg
Ltr
Ltr
Kg
Bh
Kg
M2
kg
Lembar
Lembar
M3
Kg
M3
M3
Zak
Kg
Zak
Kg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
79,000.00
50.00
550.00
125,000.00
14,500.00
17,000.00
10,000.00
19,000.00
4,785,000.00
3,567,000.00
3,219,000.00
3,567,000.00
3,219,000.00
135,000.00
100.00
13,000.00
43,000.00
21,000.00
17,000.00
450.00
17,000.00
54,000.00
14,000.00
163,000.00
79,000.00
135,000.00
96.43
135,000.00
110,000.00
50,000.00
1,250.00
121,000.00
2,420.00
Kegiatan
Pekerjaan
Lokasi
Tahun Anggaran
:
:
:
:
No.
Uraian Pekerjaan
A
1
2
3
4
PEKERJAAN PERSIAPAN
Pembersihan Lapangan
Pengukuran dan Pemasangan Bowplank
Papan Nama Proyek
Administrasi dan Dokumentasi
B
I.
1
2
3
4
5
C
1
2
3
4
5
Volume
Satuan
1.000
1.000
1.000
1.000
Ls
Ls
Ls
Ls
700,000.00
1,000,000.00
300,000.00
1,158,000.00
Jumlah
11.430
8.870
4.870
6.870
9.210
M3
M3
M3
M3
M3
46,750.00
15,581.00
150,700.00
279,810.00
582,200.00
Jumlah
4.760
20.540
435.000
56.090
25.560
M3
M3
Kg
Kg
M2
789,334.00
460,370.00
16,546.00
15.379
154.670
11.450
M3
Kg
M2
789,334.00
16,546.00
96,510.00
4.650
634.760
152.760
35.760
M3
Kg
Kg
M2
789,334.00
19,171.00
16,546.00
169,563.00
11.540
535.760
356.540
443.000
73.600
M3
Kg
Kg
Kg
M2
789,334.00
19,171.00
19,171.00
16,546.00
104,558.00
96,510.00
6
7
-
Beton K -250
Besi Ulir Dia. 19 mm
Besi Polos Dia. 10 mm
Bekisting/Cetakan
Balok lantai Uk. 25/40 cm (B-1) Elev. + 3,80
Beton K -250
Besi Ulir Dia. 16 mm
Besi Ulir Dia. 12 mm
Besi Polos Dia. 10 mm
Bekisting/Cetakan
Plat lantai t = 13 cm Elev. + 4,00
Beton K -250
Besi Polos Dia. 10 mm
Bekisting/Cetakan
8.340
1.345
3.650
8.430
M3
Kg
Kg
M2
789,334.00
19,171.00
16,546.00
169,563.00
0.950
159.550
15.450
52.740
2.650
M3
Kg
Kg
Kg
M2
789,334.00
19,171.00
19,171.00
16,574.00
174,391.00
10.430
835.650
110.400
M3
Kg
M2
789,334.00
16,546.00
189,563.00
Jumlah
(A)
(B)
(C)
(D)
#NAME?
Menyetujui
Kontraktor Pelaksana
CV. Megah Member
Darwin Mahmud
Direktur
banda Aceh
OE
Penawaran
Penawaran Terkoreksi
700,000.00
1,000,000.00
300,000.00
1,158,000.00
3,158,000.00
700,000.00
1,000,000.00
300,000.00
1,000,000.00
Jumlah
700,000.00
1,000,000.00
300,000.00
1,000,000.00
3,000,000.00
700,000.00
1,000,000.00
300,000.00
1,000,000.00
Jumlah
700,000.00
1,000,000.00
300,000.00
1,000,000.00
3,000,000.00
534,352.50
138,203.47
733,909.00
1,922,294.70
5,362,062.00
8,690,821.67
46,750.00
15,581.00
150,700.00
279,810.00
582,200.00
Jumlah
534,352.50
138,203.47
733,909.00
1,922,294.70
5,362,062.00
8,690,821.67
46,750.00
15,581.00
150,700.00
279,810.00
582,200.00
Jumlah
534,352.50
138,203.47
733,909.00
1,922,294.70
5,362,062.00
8,690,821.67
3,757,229.84
9,455,999.80
7,197,510.00
789,334.00
460,370.00
16,546.00
3,757,229.84
9,455,999.80
7,197,510.00
789,334.00
460,370.00
16,546.00
3,757,229.84
9,455,999.80
7,197,510.00
2,466,795.60
96,510.00
2,466,795.60
96,510.00
2,466,795.60
12,139,167.59
2,559,169.82
1,105,039.50
789,334.00
16,546.00
96,510.00
12,139,167.59
2,559,169.82
1,105,039.50
789,334.00
16,546.00
96,510.00
12,139,167.59
2,559,169.82
1,105,039.50
3,670,403.10
12,168,983.96
2,527,566.96
6,063,572.88
789,334.00
19,171.00
16,546.00
169,563.00
3,670,403.10
12,168,983.96
2,527,566.96
6,063,572.88
789,334.00
19,171.00
16,546.00
169,563.00
3,670,403.10
12,168,983.96
2,527,566.96
6,063,572.88
9,108,914.36
10,271,054.96
6,835,228.34
7,329,878.00
7,695,468.80
789,334.00
19,171.00
19,171.00
16,546.00
104,558.00
9,108,914.36
10,271,054.96
6,835,228.34
7,329,878.00
7,695,468.80
789,334.00
19,171.00
19,171.00
16,546.00
104,558.00
9,108,914.36
10,271,054.96
6,835,228.34
7,329,878.00
7,695,468.80
6,583,045.56
25,785.00
60,392.90
1,429,416.09
789,334.00
19,171.00
16,546.00
169,563.00
6,583,045.56
25,785.00
60,392.90
1,429,416.09
789,334.00
19,171.00
16,546.00
169,563.00
6,583,045.56
25,785.00
60,392.90
1,429,416.09
749,867.30
3,058,733.05
296,191.95
874,112.76
462,136.15
789,334.00
19,171.00
19,171.00
16,574.00
174,391.00
749,867.30
3,058,733.05
296,191.95
874,112.76
462,136.15
789,334.00
19,171.00
19,171.00
16,574.00
174,391.00
749,867.30
3,058,733.05
296,191.95
874,112.76
462,136.15
8,232,753.62
13,826,664.90
20,927,755.20
160,878,837.98
172,727,659.65
789,334.00
16,546.00
189,563.00
Jumlah
8,232,753.62
13,826,664.90
20,927,755.20
160,878,837.98
172,569,659.65
789,334.00
16,546.00
189,563.00
Jumlah
8,232,753.62
13,826,664.90
20,927,755.20
160,878,837.98
172,569,659.65
17,272,765.97
17,256,965.97
17,256,965.97
190,000,425.62
190,000,000.00
189,826,625.62
189,826,000.00
189,826,625.62
189,826,000.00
M.Rizal, ST
NIP. 19700131 200112 1 001
#REF!
Negosiasi
Harga Satuan (Rp)
700,000.00
1,000,000.00
300,000.00
1,000,000.00
Jumlah
700,000.00
1,000,000.00
300,000.00
1,000,000.00
3,000,000.00
46,750.00
15,581.00
150,700.00
279,810.00
582,200.00
Jumlah
534,352.50
138,203.47
733,909.00
1,922,294.70
5,362,062.00
8,690,821.67
789,334.00
460,370.00
16,546.00
3,757,229.84
9,455,999.80
7,197,510.00
96,510.00
2,466,795.60
789,334.00
16,546.00
96,510.00
12,139,167.59
2,559,169.82
1,105,039.50
789,334.00
19,171.00
16,546.00
169,563.00
3,670,403.10
12,168,983.96
2,527,566.96
6,063,572.88
789,334.00
19,171.00
19,171.00
16,546.00
104,558.00
9,108,914.36
10,271,054.96
6,835,228.34
7,329,878.00
7,695,468.80
789,334.00
19,171.00
16,546.00
169,563.00
6,583,045.56
25,785.00
60,392.90
1,429,416.09
789,334.00
19,171.00
19,171.00
16,574.00
174,391.00
749,867.30
3,058,733.05
296,191.95
874,112.76
462,136.15
789,334.00
16,546.00
189,563.00
Jumlah
8,232,753.62
13,826,664.90
20,927,755.20
160,878,837.98
172,569,659.65
17,256,965.97
189,826,625.62
189,826,000.00
200112 1 001
#REF!
Kegiatan
Pekerjaan
Lokasi
Tahun Anggaran
:
:
:
:
No.
Uraian Pekerjaan
Volume
Satuan
BOBOT
DURASI
1
BULAN I
2
3
BULAN III
3
100.00
PEKERJAAN PERSIAPAN
Pembersihan Lapangan
1.000
Ls
700,000.00
700,000.00
0.41
1.000
Ls
1,000,000.00
1,000,000.00
0.58
1.000
Ls
300,000.00
300,000.00
0.17
1.000
Ls
1,000,000.00
1,000,000.00
0.58
I.
PEKERJAAN LANTAI - 1
11.430
M3
46,750.00
534,352.50
0.31
0.15
0.15
0.41
0.58
0.17
0.14
0.14
0.14
- Pondasi Menerus
90.50
0.14
81.15
8.870
M3
15,581.00
138,203.47
0.08
0.04
0.04
4.870
M3
150,700.00
733,909.00
0.43
0.21
0.21
6.870
M3
279,810.00
1,922,294.70
1.11
0.56
0.56
9.210
M3
582,200.00
5,362,062.00
3.11
1.55
1.55
Bekisting/Cetakan
Beton K -250
Bekisting/Cetakan
Beton K -250
69.45
66.95
4.760
M3
789,334.00
3,757,229.84
2.18
2.18
20.540
M3
460,370.00
9,455,999.80
5.48
5.48
435.000
Kg
16,546.00
7,197,510.00
4.17
4.17
25.560
M2
96,510.00
2,466,795.60
1.43
1.43
15.379
M3
789,334.00
12,139,167.59
7.03
7.03
154.670
Kg
16,546.00
2,559,169.82
1.48
1.48
11.450
M2
96,510.00
1,105,039.50
0.64
0.64
4.650
M3
789,334.00
3,670,403.10
2.13
2.13
634.760
Kg
19,171.00
12,168,983.96
7.05
152.760
Kg
16,546.00
2,527,566.96
1.46
7.05
43.06
1.46
35.760
M2
169,563.00
6,063,572.88
3.51
3.51
Bekisting/Cetakan
Beton K -250
11.540
M3
789,334.00
9,108,914.36
5.28
5.28
535.760
Kg
19,171.00
10,271,054.96
5.95
5.95
356.540
Kg
19,171.00
6,835,228.34
3.96
3.96
443.000
Kg
16,546.00
7,329,878.00
4.25
Bekisting/Cetakan
73.600
M2
104,558.00
7,695,468.80
4.46
Beton K -250
8.340
M3
789,334.00
6,583,045.56
3.81
1.91
1.91
1.345
Kg
19,171.00
25,785.00
0.01
0.01
0.01
3.650
Kg
16,546.00
60,392.90
0.03
0.02
0.02
Bekisting/Cetakan
8.430
M2
169,563.00
1,429,416.09
0.83
0.41
0.41
Beton K -250
0.950
M3
789,334.00
749,867.30
0.43
0.14
0.14
0.14
159.550
Kg
19,171.00
3,058,733.05
1.77
0.59
0.59
0.59
4.25
28.90
19.74
4.46
Negosiasi
No.
Uraian Pekerjaan
Volume
Satuan
15.450
52.740
Bekisting/Cetakan
2.650
Beton K -250
10.430
M3
835.650
Kg
Bekisting/Cetakan
110.400
M2
JUMLAH TOTAL
KUMULATIF REALISASI
BOBOT
DURASI
1
19,171.00
296,191.95
0.17
Kg
16,574.00
874,112.76
0.51
M2
174,391.00
462,136.15
0.27
789,334.00
8,232,753.62
4.77
16,546.00
13,826,664.90
8.01
189,563.00
20,927,755.20
12.13
172,569,659.65
100.00
Kg
BULAN I
2
3
6.34
3.82
0.55
1.30
BULAN III
2
3
0.06
0.06
4
0.06
0.17
0.17
0.17
0.09
0.09
0.09
1.59
1.59
1.59
2.67
2.67
2.67
4.04
4.04
4.04
0.55
0.75
2.52
2.52
13.40
9.16
14.16
23.90
2.49
11.70
9.35
9.50
0.55
1.30
3.82
6.34
19.74
28.90
43.06
66.95
69.45
81.15
90.50
100.00
Penawar
CV. MITRA INTI
Harmansyah
Direktur