Schedule Laporan
Schedule Laporan
MC-0
MUTUAL CHECK NOL
KONTRAKTOR PELAKSANA
KONSULTAN PENGAWAS
Terbilang Delapan Milyar Delapan Ratus Tujuh Juta Delapan Ratus Ribu Rupiah
Solo
Diketahui Oleh Diperiksa Oleh
Dinas PUPR Kota Padang Bidang Bina Marga Konsultan Pengawas
PEJABAT PELAKSANA TEKNIS KEGIATAN CV. JASAREKA MANDIRI CONSULTAN PT.SA
RIDWAN , ST
I D W A R , ST
NIP. 19621005 199703 1001 Supervisor Engineer
Disetujui Oleh
KUASA PENGGUNAN ANGGARAN
IDA USMAYARNI, SE. M.Kes.
NIP.19650603 1991 09 2 001
ANA ANGGARAN BIAYA ( RAB )
HECK NOL ( MC - 0 )
PEKERJAAN MC-0
KURANG
- 55,055,714.29
- -
- 759,997,815.28
- -
- 395,758,836.39
- -
- 6,795,597,628.35
- -
- 681,428.57
- -
-
- 8,007,091,422.88
- 800,709,142.29
- 8,807,800,565.17
- 8,807,800,000.00
Ir. S A L M I
Direktur utama
RENCANA ANGGARAN BIAYA ( RAB )
- -
- -
759,997,815.28
III Pekerasan Non Aspal
- -
- -
- -
395,758,836.39
IV Struktur
a Beton mutu sedang fc’30 MPa lantai jembatan 110.40 M3 1,859,261.80 205,262,502.21
b Beton mutu sedang fc’20 MPa 388.89 M3 1,452,565.46 564,888,182.55 -
c Beton Siklop fc’15 Mpa 60.48 M3 849,923.96 51,403,401.01 -
d Beton mutu rendah fc’10 Mpa 2.33 M3 1,002,283.28 2,335,320.05
e Baja Tulangan U 24 Polos 1,937.48 Kg 13,901.25 26,933,393.85 -
f Baja Tulangan U 39 Ulir 66,798.59 Kg 15,702.50 1,048,904,859.48 -
g Penyediaan Struktur Jembatan Rangka Baja Panjang 60 m, Lebar 7.6 m 1.00 Buah 3,630,000,352.45 3,630,000,352.45
h Pemasangan jembatan rangka baja standar panjang 60 m, lebar 7.6 m 1.00 Buah 379,500,789.36 379,500,789.36
j Pasangan Batu 1,348.43 M3 657,020.54 885,946,202.40
Papan Nama Jembatan 1.00 buah 422,625.00 422,625.00 -
6,795,597,628.35
V Pekerjaan Harian
I D W A R , ST RIDWAN , ST
NIP. 19621005 199703 1001 Supervisor Engineer
GGARAN BIAYA ( RAB )
HECK NOL ( MC - 0 )
- - - 1.00 LS 29,190,000.00
- - - 1.00 LS 9,865,714.29
- - - 2.00 LS 16,000,000.00
- - - - -
- - - - -
55,055,714.29
- - - 1,015.95 M3 45,003,185.99
- - - 194.40 M3
14,842,545.54
- - - 171.49 M3 38,205,154.98
- - - 229.50 M3 91,716,722.35
- - - 3,121.78 M3
467,136,276.36
- - - 457.39 M3 96,573,901.00
- - - 1,504.00 M2 6,520,029.07
- - - - -
PEKERJAAN TAMBAH PEKERJAAN KURANG MC - 0
JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME VOLUME
SATUAN (Rp) SATUAN (Rp) SATUAN (Rp)
- - - - -
- - - - -
759,997,815.28
- - - 300.80 M3 395,758,836.39
- - - - -
- - - - -
- - - - -
395,758,836.39
110.40 M3 205,262,502.21
- - - 388.89 M3 564,888,182.55
- - - 60.48 M3 51,403,401.01
2.33 M3 2,335,320.05
- - - 1,937.48 Kg 26,933,393.85
- - - 66,798.59 Kg 1,048,904,859.48
1.00 Buah 3,630,000,352.45
1.00 Buah 379,500,789.36
1,348.43 M3 885,946,202.40
- - - 1.00 buah 422,625.00
6,795,597,628.35
Ir. S A L M I
Direktur utama
SPESIFIKASI TEKNIS MATERIAL
12
NO URAIAN BAHAN SPESIFIKASI KETERANGAN
a b c e
36 Besi Beton Polos SNI Padang
37 Besi Beton Ulir SNI Padang
38 Profil Alluminium SNI Padang
39 Alluminium Strip SNI Padang
40 Kawat Las Listrik SNI Padang
13
NO URAIAN BAHAN SPESIFIKASI KETERANGAN
a b c e
41 Sekrup Fixer SNI Padang
42 Sealant SNI Padang
43 Besi Strip SNI Padang
44 Keramik Mozaik uk. 20 x 20 cm Mulia Padang
45 Keramik Polos uk. 20 x 20 cm Mulia Padang
46 Paving Blok K- 225 Baik Muaralabuh
47 Keramik Polos uk. 40 x 40 cm Mulia Padang
48 Keramik Kasat uk. 30 x 30 cm Mulia Padang
49 Kloset Jongkok Porselen KIA Stanbdar American Standart Padang
50 Wastafel Komplit dgn Accessories American Standart Padang
51 Kloset Duduk/Monoblok dgn Accessories American Standart Padang
52 Minyak Bekisting Baik Padang
53 Lem Kayu Baik Padang
54 Residu Baik Padang
55 Kuas 4" Baik Padang
56 Plamur Kayu/Dempul Baik Padang
57 Cat Dasar Baik Padang
58 Cat Minyak Warna (penutup) Baik Padang
59 Menie Kayu Baik Padang
60 Plamur Tembok RJ Baik Padang
61 Cat Dasar Emulsion Palton Padang
62 Cat Tembok Warna Penutup 2 Kali Cat Catylack Padang
63 Atap Seng BJLS 20 K Swonbrain Padang
64 Atap Seng BJLS 20 K Warna Swonbrain Padang
65 Nok Stel Gelombang Swonbrain Padang
66 Seng Plat tb. 0,20 m Swonbrain Padang
67 Paku Atap Seng SNI Padang
68 Kaca Polos Tebal 3 mm Asahy Padang
69 Kaca Polos Tebal 5 mm Asahy Padang
70 Rayben Tebal 3 mm Asahy Padang
71 Rayben Tebal 5 mm Asahy Padang
72 Pas. Kunci Silinder SES Padang
73 Pas. Engsel Pintu Alluminium SES Padang
74 Pas. Grendel Pintu Alluminium SES Padang
75 Kunci Tanam Antik SES Padang
76 Kunci Tanam SES SES Padang
77 Engsel Pintu 4" SES Padang
78 Engsel Pintu 3" SES Padang
Err:509
Solok Selatan, Mai 2018
PT.SATRIA LESTARI MULTI
14
NO URAIAN BAHAN SPESIFIKASI KETERANGAN
a b c e
Ir. S A L M I
Direktur utama
15
IFIKASI TEKNIS MATERIAL
KETERANGAN
e
###
16
KETERANGAN
e
17
KETERANGAN
e
18
AKTUAL CEK
A Struktur
I Pasangan Batu
P0-P1 0.50 X 1.20 + 0.40 + 0.80 X 1.5
2.00
0.70 X 1.20 + 0.40 + 1.00 X 1.8
2.00
0.30 X 2.00
0.70 X 1.20 - 0.40 + 1.00 X 2.6
2.00
PENGURANGAN
0.3 X 0.30
TOTAL
TOTAL
NO URAIAN PEKERJAAN / SKET PERHITUNGAN
I PEKERJAAN PONDASI
1 Pendahuluan
a Pas. Papan Bowplank v = 2.00 x 9.50 + 18.50 = 56.00
NO URAIAN PEKERJAAN / SKET PERHITUNGAN
2 Penggalian
a Galian Tanah Pondasi 1 = 45.00 x 0.90 x 1.05 = 42.53
2 = 5.60 x 0.90 x 1.05 = 5.29
3 = 2.60 x 0.90 x 1.05 = 2.46
50.27
3 Pasang Pondasi
a Urugan Pasir 1 = 45.00 x 0.90 x 0.05 = 2.03
2 = 5.60 x 0.90 x 0.05 = 0.25
3 = 2.60 x 0.90 x 0.05 = 0.12
2.39
2 Kozen
a Kozen Kayu p1 = pintu ganda uk.80 x 210 cm
panjang = 6.30
v = 6.30 x 0.06 x 0.15 = 0.06
j1 = 6 bh
panjang = 50.40 + 27.60 = 78.00
v = 78.00 x 0.06 x 0.15 = 0.70
j2 = 2 bh
panjang = 13.00 + 5.90 = 18.90
NO URAIAN PEKERJAAN / SKET PERHITUNGAN
v = 18.90 x 0.06 x 0.15 = 0.17
v = 47 bh
panjang = 94.00
v = 94.00 x 0.06 x 0.15 = 0.85
j3 = 1 bh
panjang = 6.90 + 2.95 = 9.85
v = 9.85 x 0.06 x 0.15 = 0.09
1.91
NO URAIAN PEKERJAAN / SKET PERHITUNGAN
b Meni Kayu p1 = 6.30 x 0.17 = 1.07
p2 = 5.50 x 0.17 = 0.94
j1 = 50.40 x 0.17 = 8.57
j2 = 13.00 x 0.17 = 2.21
v = 94.00 x 0.17 = 15.98
j3 = 6.90 x 0.17 = 1.17
29.94
3 Dinding Bata
a Pas. Batu Bata 1:2 1 = 8.00 x 3.75 x 0.40 = 12.00
2 = 6.00 x 3.00 x 0.40 = 7.20
3 = 3.50 x 0.40 = 1.40
4 = 1.50 x 6.75 - 0.70 = 9.08
5 = 0.25 x 44.75 - 2.60 = 10.54
40.21
VI PEKERJAAN PLAFOND
1 Rangka Plafond
a Kerangka Plafond Hollow v = 152.48
2 Pasang Plafond
a Pas. Palfond Triplek 4 mm R. Dalam = 1 = 11.86 x 6.36 x 1.00
2 = 3.86 x 6.36 x 1.00
b Pas. Papan Lis Profil Gypsum 4,5 x 4,5 cm v = 37.00 + 21.00 + 7.00 + 48.00
= 122.00
NO URAIAN PEKERJAAN / SKET PERHITUNGAN
= 43.10
g Pas. Teralis Pengaman besi strip 20.2 mm (80x85 cm) J1,J3 v = 14.00
h Pas. Teralis Pengaman besi strip 20.2 mm (80x40 cm) J1,J3 v = 14.00
2 Pasang Lantai
a Beton Cor K.100 v = 97.40 + 2.00 x 0.05 = 4.97
2 Penggantung/ Pengunci
a Pas. Engsel Pintu 4" v = 9.00
b Pas. Kunci 2 Slagh v = 2.00
c Pas. Engsel Jendela 3" v = 72.00
d Grendel Tanam v = 1.00
e Pas. Grendel Pintu v = 2.00
f Pas. Grendel Jendela v = 72.00
g Pas. Tarikan Jendela v = 36.00
h Pas. Hak Angin v = 72.00
X PEKERJAAN PENGECATAN
1 Pengecatan
NO URAIAN PEKERJAAN / SKET PERHITUNGAN
a Mencat Kayu yang Kelihatan Kuzen = 176.10 x 0.24
36.45 x 0.38
Papan Jalusi = 47.00 x 0.84 x 0.17
Pintu Panil = 1.00 x 1.62 x 2.11 x
1.00 x 0.82 x 2.11 x
Jendela Kaca = 14.00 x 2.20 x 0.20
14.00 x 3.10 x 0.20
4.00 x 2.00 x 0.20
4.00 x 2.90 x 0.20
Papan Lisplank = 41.40 x 0.35
2 Sanitasi
a Kloset Jongkok v = 1.00
b Pas. Bak Pasangan Lapis Keramik v = 1.00
c Pas Pipa PVC 3/4" v = 22.00
d Kran Air v = 2.00
NO URAIAN PEKERJAAN / SKET PERHITUNGAN
e Pas Pipa PVC 3" v = 3.00
f Pas Floor Drain v = 1.00
g Pas Pipa PVC 4" v = 12.00
3 Pot Bunga
a Galian Tanah v = 4.80 x 0.30 x 0.25 x 8.00
I MENARA AIR
NO URAIAN PEKERJAAN / SKET PERHITUNGAN
a Pas. Papan Bowplank v = 4.00 x 3.00 = 12.00
j Besi Pengaman Mesin Pompa Air L.30.30.3 1 = 4.00 x 0.80 x 1.36 2.00 =
2 = 4.00 x 0.65 x 1.36 =
k Besi Pengaman Mesin Pompa Air dia.10mm 1 = 4.00 x 7.00 x 0.65 x 0.62
2 = 1.00 x 7.00 x 0.80 x 0.62
3 = 4.00 x 0.80 x 2.00 x 0.62
4 = 1.00 x 0.80 x 2.00 x 0.62
NO URAIAN PEKERJAAN / SKET PERHITUNGAN
l Pas. Besi Pipa utk. Tangga dia.1½" v = 2.00 x 3.50 = 7.00
I PARKIR MOBIL
a Pas. Papan Bowplank v = 4.00 x 2.00 = 8.00
i Pas. Besi Plat 8mm+4bh Angkur dia.12 pd tapak tiang besi v = 8.00
q Mencat Beton Kanstin Dengan Cat Minyak warna hitam putih v = 7.25
c Penutup Pasang Paving Block dgn Beton Cor K.100 v = 21.60 x 0.50 x 0.10 x 0.50
-
KTUAL CEK
PERHITUNGAN
= 1.50
= 2.10
= 0.60
= 2.66
= 0.09
= 6.77
=
= 169.25 m3
= 1.50
= 1.82
= 0.60
= 2.38
PERHITUNGAN
= 0.09
= 6.21 m3
PERHITUNGAN
56.00 M1
PERHITUNGAN
50.27 M3
16.70 M3
2.39 M3
9.58 M3
= 18.00
= 2.40
= 1.20
21.60 21.60 M3
PERHITUNGAN
= 0.90
= 0.54
= 0.11
1.55 1.55 M3
= 3.49 3.49 M3
= 0.20 0.20 M3
PERHITUNGAN
= 0.59
= 0.35
= 0.07
1.00 1.00 M3
= 0.78
= 0.47
= 0.09
1.34 1.34 M3
PERHITUNGAN
1.91 M3
PERHITUNGAN
29.94 M2
5.53 Kg
40.21 M2
= 9.08
= 10.54
19.61
126.06 M2
PERHITUNGAN
182.04 M2
7.10 M1
41.40 M1
PERHITUNGAN
186.25 M2
30.65 M1
1.00 Ls
152.48 M2
= 75.43
= 24.55
= 9.10
x 2.00 = 35.90
x 1.00 = 7.50
152.48 152.48 M2
+ 9.00
122.00 M1
PERHITUNGAN
45.00 M1
= 9.05
= 21.08
= 41.20
71.33 71.33 M2
252.13 M2
PERHITUNGAN
= 40.25
= 20.60
= 15.45
76.30 76.30 M2
43.10 M1
8.55 M2
0.57 0.57 M2
14.00 Unit
14.00 Unit
6.00 Unit
4.00 Unit
4.00 Unit
PERHITUNGAN
21.27 M3
9.94 M3
4.97 M3
97.41 M2
PERHITUNGAN
2.01 M2
2.00 Daun
1.00 Daun
1.00 Unit
14.00 Daun
14.00 Daun
4.00 Daun
4.00 Daun
5.92 M2
5.92 M2
9.00 Bh
2.00 Bh
72.00 Bh
1.00 Pas
2.00 Bh
72.00 Bh
36.00 Bh
72.00 Bh
PERHITUNGAN
= 42.26
= 13.85
= 6.71
1.80 = 6.15
2.10 = 3.63
= 6.16
= 8.68
= 1.60
= 2.32
= 14.49
105.86 105.86 M2
170.78 M2
PERHITUNGAN
71.33
252.13
76.30 +
399.75
9.12 -
390.63
2.00 = 30.90 -
359.73 359.73 M2
15.59 M2
12.00 Ttk
2.00 Ttk
6.00 Bh
2.00 Bh
4.00 Bh
1.00 Bh
1.00 Bh
1.00 Bh
22.00 M1
2.00 Bh
PERHITUNGAN
3.00 M1
1.00 Bh
12.00 M1
43.30 M1
4.00 Bh
5.24 M3
2.62 M3
PERHITUNGAN
11.90
34.00
6.50
52.40 52.40 M2
19.50
6.50
13.00
11.00
13.00
3.50
8.00
4.00
78.50 78.50 M2
1.00 Bh
= 2.88 2.88 M3
= 0.58 0.58 M3
= 15.36 15.36 M2
= 36.48 36.48 M2
PERHITUNGAN
12.00 M1
= 0.36
= 1.00
1.36 1.36 M3
0.34 M3
0.63 M3
= 0.30
= 0.75
1.05 1.05 M3
PERHITUNGAN
0.34 M3
51.27
105.56
11.31
33.93
30.16
27.14
30.16
5.66
295.19 295.19 Kg
10.88
4.35
15.23 15.23 Kg
4.00 Unit
8.70
3.54
12.24 12.24 Kg
= 11.28
= 3.47
= 3.97
= 0.99
19.72 19.72 Kg
PERHITUNGAN
7.00 M1
4.40 M1
19.82 M2
1.00 Bh
24.00 Bh
PERHITUNGAN
15.00 Bh
1.00 Bh
8.00 M1
= 3.28 3.28 M3
0.82 M3
= 1.09 1.09 M3
12.78
2.70
0.33
15.81 15.81 M2
= 0.83
x 0.50 = 0.41
1.24 1.24 M3
= 13.14
x 2.00 = 7.20
PERHITUNGAN
20.34 20.34 M2
= 1.20 1.20 M3
8.00 M1
2.00 = 1.00
= 1.97
2.97 2.97 M3
PERHITUNGAN
0.74 M3
= 0.29
= 0.29
= 0.78
= 0.35
1.71 1.71 M3
5.60 5.60 M3
6.10 6.10 M3
60.95 M2
20.00 20.00 M1
8.00 Unit
74.20 M1
= 71.60
= 57.60
= 16.20
= 68.80
= 46.35
PERHITUNGAN
260.55 260.55 M1
72.08 M2
= 31.80 31.80 M1
62.03 M2
= 0.26 0.26 M3
PERHITUNGAN
m1
= 7.25 7.25 M2
7.25 M2
6.30 M3
63.00 M2
= 0.54 0.54 M3
Ir. S A L M I
PERHITUNGAN
Direktur utama
TIME SCHEDULLE
PROGRAM : PEMBANGUNAN JALAN DAN JEMBATAN
KEGIATAN : PEMBANGUNAN JEMBATAN
PEKERJAAN : PEMBANGUNAN JEMBATAN PAKET -1
LOKASI : JEMBATAN BARINGIN KECAMATAN LUBUK KILANGAN
II Pekerjaan Tanah
a Galian Biasa 0.56 0.56 0.14 0.14 0.14 0.14
b Galian Struktur dengan kedalaman 0 - 2 meter 0.19 0.19 0.09 0.09
c Galian Struktur dengan kedalaman 2 - 4 meter 0.48 0.48 0.24 0.24
d Galian Struktur dengan kedalaman 4 - 6 meter 1.15 1.15 0.57 0.57
e Timbunan Biasa dari sumber galian 5.83 5.83 0.97 0.97 0.97
f Timbunan Pilihan dari sumber galian 1.21 1.21
g Penyiapan Badan Jalan 0.08 0.08
IV Struktur
a Beton mutu sedang fc’30 MPa lantai jembatan 2.56 2.56
b Beton mutu sedang fc’20 MPa 7.05 7.05 0.59 0.59 0.59 0.59 0.59 0.59 0.59 0.59
c Beton Siklop fc’15 Mpa 0.64 0.64 0.32 - 0.32
d Beton mutu rendah fc’10 Mpa 0.03 0.03 0.01 0.01
e Baja Tulangan U 24 Polos 0.34 0.34 0.11 0.11
f Baja Tulangan U 39 Ulir 13.10 13.10 0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82
g Penyediaan Struktur Jembatan Rangka Baja 45.33 45.33 7.07 10.40 10.40 10.40
h Pemasangan jembatan rangka baja standar 4.74 4.74 0.95 0.95
j Pasangan Batu 11.06 11.06 0.85 0.85 0.85 0.85 0.85 0.85 0.85
k Papan Nama Jembatan 0.01 0.01
V Pekerjaan Harian
a Mandor 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
b Pekerja Biasa 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
BOBOT RENCANA 100.00 100.00 0.072 0.005 0.072 0.072 0.127 0.916 1.203 1.489 2.098 2.263 2.263 3.433 9.330 13.748 14.724 14.724
BOBOT RENCANA KOMULATIF - 0.072 0.077 0.148 0.220 0.347 1.263 2.466 3.955 6.053 8.316 10.579 14.012 23.342 37.089 51.813 66.537
BOBOT REALISASI 0.066 0.066 0.205 0.005 0.005 0.005 1.473 1.628 1.749
BOBOT REALISASI KOMULATIF - 0.066 0.132 0.337 0.342 0.347 0.352 1.825 3.452 5.201
BOBOT CEPAT/LAMBAT (0.006) 0.055 0.188 0.122 - (0.911) (0.641) (0.503) (0.852)
Jangka Waktu Pelaksanaan 180 ( Seratus delapan puluh ) Hari Kalender
SCHEDULLE
WAKTU PELAKSANAAN
September Oktober November KAT
17 18 19 20 21 22 23 24 25 26 27
03 sd 09 10 sd 16 17 sd 23 24 sd 30 01 sd 07 08 sd 14 15 sd 21 22 sd 28 29 sd 04 05 sd 11 12 sd 13
0.12 100
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
50
1.28 1.28
0.59 0.59 0.59 0.59
0.11
0.82 0.82 0.82 0.82 0.82
7.07
0.95 0.95 0.95
0.85 0.85 0.85 0.85 0.85 0.85
0.01
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11.250 4.183 3.595 3.471 3.359 2.916 1.581 0.994 0.994 0.994 0.127
77.787 81.970 85.565 89.036 92.395 95.311 96.892 97.886 98.880 99.873 100.000
Konsultan Supervisi
CV. JASA REKA MANDIRI
RIDWAN.ST
Supervision Engineer
DAFTAR ANALISA HARGA SATUA PEKERJAAN
HARGA SATUAN
NO URAIAN
( Rp )
MOBILISASI
A URAIAN
a Mobilisasi
1 ASPHALT MIXING PLANT Unit
2 BATCHING PLANT + PERLENGKAPAN Unit
3 ASPHALT FINISHER Unit
4 ASPHALT SPRAYER Unit
5 BULLDOZER 100-150 HP Unit
6 COMPRESSOR 4000-6500 L\M Unit
7 CONCRETE MIXER 0.3-0.6 M3 Unit
8 CRANE 10-15 TON Unit
9 DUMP TRUCK 3.5 TON Unit
10 DUMP TRUCK 10 TON Unit
11 EXCAVATOR 80-140 HP Unit
12 FLAT BED TRUCK 3-4 M3 Unit
13 GENERATOR SET Unit
14 MOTOR GRADER >100 HP Unit
15 TRACK LOADER 75-100 HP Unit
16 WHEEL LOADER 1.0-1.6 M3 Unit
17 THREE WHEEL ROLLER 6-8 T Unit
18 TANDEM ROLLER 6-8 T. Unit
19 TIRE ROLLER 8-10 T. Unit
20 VIBRATORY ROLLER 5-8 T. Unit
21 CONCRETE VIBRATOR Unit
22 STONE CRUSHER Unit
23 WATER PUMP 70-100 mm Unit
24 WATER TANKER 3000-4500 L. Unit
25 PEDESTRIAN ROLLER Unit
26 TAMPER Unit
27 JACK HAMMER Unit
28 FULVI MIXER Unit
29 CONCRETE PUMP Unit
30 TRAILER 20 TON Unit
31 PILE DRIVER + HAMMER Unit
32 CRANE ON TRACK 35 TON Unit
33 WELDING SET Unit
34 BORE PILE MACHINE Unit
35 ASPHALT LIQUID MIXER Unit
36 TRONTON Unit
37 COLD MILLING MACHINE Unit
HARGA SATUAN
NO URAIAN
( Rp )
38 ROCK DRILL BREAKER Unit
39 COLD RECYCLER Unit
40 HOT RECYCLER Unit
41 AGGREGAT (CHIP) SPREADER Unit
42 ASPHALT DISTRIBUTOR Unit
43 SLIP FORM PAVER Unit
44 CONCRETE PAN MIXER Unit
45 CONCRETE BREAKER Unit
46 ASPAHLT TANKER Unit
47 CEMENT TANKER Unit
48 CONDRETE MIXER (350) Unit
49 VIBRATING RAMMER Unit
50 TRUK MIXER (AGITATOR) Unit
51 BORE PILE MACHINE Unit
52 CRANE ON TRACK 75-100 TON Unit
53 DEMOBILISASI LS
3 1 M3 Urugan Tanah
1.2000 M3 Tanah Urug 90,000.00
0.3000 0 Pekerja -
0.0100 0 Mandor -
Jumlah
Keuntungan dan Over head 10%
Jumlah
4 1 M3 Urugan Pasir
1.2000 M3 Pasir Urug 100,000.00
0.3000 0 Pekerja -
0.0100 0 Mandor -
Jumlah
Keuntungan dan Over head 10%
Jumlah
0.3000 0 Pekerja -
0.0100 0 Mandor -
Jumlah
Keuntungan dan Over head 10%
Jumlah
HARGA SATUAN
NO URAIAN
( Rp )
0.2500 0 Pekerja -
0.0250 0 Mandor -
Jumlah
Keuntungan dan Over head 10%
Jumlah
1 1 M2 Plasteran 1 Pc : 2 Ps tebal 15 mm
10.2240 Kg Semen Portland 1,200.00
0.0200 M3 Pasir Pasang 115,000.00
2 1 M2 Plasteran 1 Pc : 4 Ps tebal 15 mm
6.2400 Kg Semen Portland 1,200.00
0.0240 M 3
Pasir Pasang 115,000.00
3 1 M2 Acian
3.2500 Kg Semen Portland 1,200.00
1 1 M3 Membuat Lantai Kerja Beton mutu fc + 7,4 Mpa ( K-100 ), slump ( 3 - 6 ) cm , w/c = 0,87
230.0000 Kg Semen Portland 1,200.00
0.6379 M3 Pasir Beton 115,000.00
0.7607 M3 Kerikil ( Maksimum 30 mm ) 115,000.00
200.0000 Ltr Air 200.00
3 1 M1 Pasang Koilgot
1.1000 M1 Koilgot 32,000.00
0.0500 Kg Paku Biasa 1/2 " - 1 " 16,000.00
1 1 M2 Pengecatan bidang kayu baru ( 1 lapis plamir ) 1 lapis cat dasar 3 lapis cat penutup
0.2000 Kg Cat Meni 22,500.00
0.1500 Kg Plamir Kayu 35,000.00
HARGA SATUAN
NO URAIAN
( Rp )
0.1700 Kg Cat Dasar 16,000.00
0.3500 Kg Cat Penutup 3 belah 52,000.00
3 1 M2 Meni Kayu
0.2000 Kg Cat Meni 22,500.00
3 1 M2 Pengecatan Besi
0.1200 Kg Cat Besi 52,000.00
ANGAN
29,190,000.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
an Lalu Lintas
1.00
180.00
135.00
108,000.00
-
-
108,000.00 - 108,000.00
10,800.00
118,800.00
120,000.00
-
-
120,000.00 - 120,000.00
12,000.00
132,000.00
-
-
- - -
-
-
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
138,000.00
-
-
138,000.00 - 138,000.00
13,800.00
151,800.00
SNI 2836-2008
138,000.00
195,600.00
59,800.00
97,500.00
63,750.00
7,125.00
6,750.00
393,400.00 175,125.00 568,525.00
56,852.50
625,377.50
138,000.00
49,680.00
50,700.00
33,150.00
3,705.00
3,510.00
187,680.00 91,065.00 278,745.00
27,874.50
306,619.50
112,000.00
52,200.00
9,200.00
39,000.00
17,000.00
1,900.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
2,700.00
173,400.00 60,600.00 234,000.00
23,400.00
257,400.00
56,000.00
22,740.00
4,370.00
19,500.00
8,500.00
950.00
1,350.00
83,110.00 30,300.00 113,410.00
11,341.00
124,751.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
56,000.00
13,800.00
4,945.00
19,500.00
8,500.00
950.00
1,350.00
74,745.00 30,300.00 105,045.00
10,504.50
115,549.50
12,268.80
2,300.00
19,500.00
12,750.00
1,425.00
1,350.00
14,568.80 35,025.00 49,593.80
4,959.38
54,553.18
7,488.00
2,760.00
19,500.00
12,750.00
1,425.00
1,350.00
10,248.00 35,025.00 45,273.00
4,527.30
49,800.30
3,900.00
13,000.00
8,500.00
950.00
900.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
3,900.00 23,350.00 27,250.00
2,725.00
29,975.00
I 3434 - 2008
2,200,000.00
20,000.00
18,000.00
455,000.00
1,785,000.00
199,500.00
31,500.00
2,238,000.00 2,471,000.00 4,709,000.00
470,900.00
5,179,900.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
120,000.00
2,400.00
170,000.00
19,000.00
2,250.00
122,400.00 191,250.00 313,650.00
31,365.00
345,015.00
20,520.00
1,600.00
17,000.00
2,375.00
450.00
22,120.00 19,825.00 41,945.00
4,194.50
46,139.50
NI 7394 : 2008
cm , w/c = 0,87
276,000.00
73,358.50
87,480.50
40,000.00
78,000.00
17,000.00
1,900.00
5,400.00
476,839.00 102,300.00 579,139.00
57,913.90
637,052.90
391,200.00
62,433.50
87,653.00
43,000.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
107,250.00
23,375.00
2,660.00
7,470.00
584,286.50 140,755.00 725,041.50
72,504.15
797,545.65
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
445,200.00
57,339.00
170,632.00
43,000.00
107,250.00
23,375.00
2,660.00
7,470.00
716,171.00 140,755.00 856,926.00
85,692.60
942,618.60
102,900.00
2,700.00
4,550.00
5,950.00
665.00
360.00
105,600.00 11,525.00 117,125.00
11,712.50
1,171.25
12,883.75
81,000.00
4,800.00
25,000.00
33,800.00
22,100.00
2,470.00
2,340.00
110,800.00 60,710.00 171,510.00
17,151.00
188,661.00
72,000.00
6,400.00
5,000.00
28,500.00
36,750.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
24,000.00
42,900.00
28,050.00
3,135.00
2,970.00
172,650.00 77,055.00 249,705.00
24,970.50
274,675.50
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
72,000.00
6,400.00
5,000.00
34,200.00
36,750.00
24,000.00
42,900.00
28,050.00
3,135.00
2,970.00
178,350.00 77,055.00 255,405.00
25,540.50
280,945.50
797,545.65
2,515,473.71
2,190,237.50
5,503,256.86 5,503,256.86
797,545.65
4,225,772.70
3,607,450.00
8,630,768.35 8,630,768.35
942,618.60
2,197,404.00
1,906,795.00
5,046,817.60 5,046,817.60
797,545.65
4,322,234.14
1,906,795.00
7,026,574.79 7,026,574.79
797,545.65
4,322,234.14
2,190,237.50
7,310,017.29 7,310,017.29
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
36,750.00
320.00
7,800.00
5,100.00
570.00
540.00
37,070.00 14,010.00 51,080.00
5,108.00
56,188.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
19,500.00
640.00
9,750.00
5,950.00
760.00
540.00
20,140.00 17,000.00 37,140.00
3,714.00
40,854.00
35,200.00
800.00
16,250.00
12,750.00
1,425.00
1,170.00
36,000.00 31,595.00 67,595.00
6,759.50
74,354.50
27,500.00
5,000.00
15,600.00
17,000.00
1,900.00
900.00
32,500.00 35,400.00 67,900.00
6,790.00
74,690.00
27,300.00
2,200.00
6,500.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
4,250.00
475.00
450.00
29,500.00 11,675.00 41,175.00
4,117.50
45,292.50
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
30,600.00
750.00
1,575.00
9,750.00
42,500.00
4,750.00
720.00
32,925.00 57,720.00 90,645.00
9,064.50
99,709.50
10,500.00
160.00
3,250.00
4,250.00
475.00
270.00
10,660.00 8,245.00 18,905.00
1,890.50
20,795.50
8,400.00
160.00
3,250.00
4,250.00
475.00
270.00
8,560.00 8,245.00 16,805.00
1,680.50
18,485.50
, SNI 2002
140,000.00
7,200.00
1,150.00
65,000.00
127,500.00
142,500.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
14,400.00
148,350.00 349,400.00 497,750.00
49,775.00
547,525.00
54,000.00
5,512.50
3,510.00
7,650.00
855.00
2,430.00
59,512.50 14,445.00 73,957.50
7,395.75
81,353.25
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
72,000.00
7,350.00
3,510.00
7,650.00
855.00
2,430.00
79,350.00 14,445.00 93,795.00
9,379.50
103,174.50
86,400.00
8,820.00
7,020.00
15,300.00
1,710.00
486.00
95,220.00 24,516.00 119,736.00
11,973.60
131,709.60
189,600.00
19,355.00
7,020.00
15,300.00
1,710.00
486.00
208,955.00 24,516.00 233,471.00
23,347.10
256,818.10
247,200.00
25,235.00
8,775.00
19,125.00
2,137.50
612.00
272,435.00 30,649.50 303,084.50
30,308.45
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
333,392.95
10,800.00
1,102.50
2,340.00
5,100.00
570.00
162.00
11,902.50 8,172.00 20,074.50
2,007.45
22,081.95
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
12,000.00
1,225.00
2,340.00
5,100.00
570.00
162.00
13,225.00 8,172.00 21,397.00
2,139.70
23,536.70
14,400.00
1,470.00
2,340.00
5,100.00
570.00
162.00
15,870.00 8,172.00 24,042.00
2,404.20
26,446.20
25,500.00
2,603.13
5,265.00
11,475.00
1,282.50
369.00
28,103.13 18,391.50 46,494.63
4,649.46
51,144.09
33,000.00
3,368.75
5,265.00
11,475.00
1,282.50
369.00
36,368.75 18,391.50 54,760.25
5,476.03
60,236.28
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
40,000.00
125.00
650.00
8,500.00
950.00
450.00
40,125.00 10,550.00 50,675.00
5,067.50
55,742.50
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
25,000.00
650.00
8,500.00
950.00
450.00
25,000.00 10,550.00 35,550.00
3,555.00
39,105.00
11,270.00
3,900.00
5,100.00
570.00
270.00
11,270.00 9,840.00 21,110.00
2,111.00
23,221.00
AN KACA
115,500.00
975.00
12,750.00
1,425.00
72.00
115,500.00 15,222.00 130,722.00
13,072.20
143,794.20
59,404.80
12,000.00
5,175.00
9,000.00
40,300.00
29,750.00
3,325.00
2,700.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
85,579.80 76,075.00 161,654.80
16,165.48
177,820.28
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
61,480.00
12,480.00
5,175.00
9,720.00
40,300.00
29,750.00
3,325.00
2,700.00
88,855.00 76,075.00 164,930.00
16,493.00
181,423.00
59,360.00
11,160.00
2,070.00
16,500.00
58,500.00
38,250.00
4,275.00
4,050.00
89,090.00 105,075.00 194,165.00
19,416.50
213,581.50
61,480.00
11,160.00
2,070.00
16,500.00
58,500.00
38,250.00
4,275.00
4,050.00
91,210.00 105,075.00 196,285.00
19,628.50
215,913.50
penutup
4,500.00
5,250.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
2,720.00
18,200.00
4,550.00
8,925.00
380.00
225.00
30,670.00 14,080.00 44,750.00
4,475.00
49,225.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
1,100.00
1,600.00
4,680.00
1,300.00
5,355.00
598.50
225.00
7,380.00 7,478.50 14,858.50
1,485.85
16,344.35
4,500.00
1,300.00
5,355.00
598.50
225.00
4,500.00 7,478.50 11,978.50
1,197.85
13,176.35
6,240.00
6,500.00
12,750.00
1,425.00
450.00
6,240.00 21,125.00 27,365.00
2,736.50
30,101.50
-
-
111,656.39
1,081,959.30
112,050.68
89,187.41
230,000.00
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
230,000.00
137,500.00
216,000.00
250,000.00
2,458,353.77
2,458,353.77
BAHAN UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
-
-
31,852.65
87,325.70
49,097.86
160,000.00
328,276.21
328,276.21
12,510.00
28,600.00
93,600.00
134,710.00 134,710.00
95,000.00
229,710.00
-
-
21,659.80
53,306.10
55,644.24
130,610.14
130,610.14
NO SATUAN
I. UPAH
1 Kepala Tukang Hari
2 Tukang Kayu Hari
3 Tukang Batu Hari
4 Tukang Besi Hari
5 Tukang Cat Hari
6 Pekerja Hari
7 Mandor Hari
1 Semen @ 50 Kg Kg
2 Semen Warna ( afa ) Kg
3 Batu Bata Bh
4 Batu Kali Bulat M3
5 Pasir Beton M3
6 Pasir Pasang M3
7 Split 1-2 M3
8 Kerikil Beton M3
9 Sirtu M3
10 Tanah Urug M3
11 Pasir Urug M3
12 Besi Beton Polos Kg
13 Besi Strip Kg
14 Besi Siku Kg
15 Paku Biasa Kg
16 Paku Sekrup Kg
17 Kawat Beton Kg
18 Keramik Lantai 40 x 40 cm M2
19 Keramik Dinding 20 x 20 cm M2
20 Keramik Lantai 20 x 20 cm M2
21 Kayu Balok Klas. IV ( bekisting ) M3
22 Kayu Papan Kls. IV ( bekisting ) M3
23 Kayu Balok ( Klas. III ) M3
24 Kayu Papan ( Kls. III ) M3
25 Kayu Balok ( Klas. II ) M3
26 Kayu Papan ( Kls. II ) M3
27 Kayu Balok ( Klas. I ) M3
28 Kayu Papan ( Kls. I ) M3
29 Polywood tebal 9 mm Lbr
30 Dolken Kayu dia 8 s/d 10 pjg 400 cm Btg
31 Gypsum tebal 9 mm Lbr
32 List Profil Gypsum 4,5 x 4,5 cm M1
33 List Profil Gypsum 3 x 3 cm M1
34 Seng BJLS 20 bd 11 warna Lbr
35 Seng Plat Lbr
36 Rangka Hollow M1
37 Ramset Bh
38 Atap Polycarbonat M2
39 Kaca Bening tbl 5 mm M2
40 Air Ltr
41 Minyak Bekisting Ltr
42 Lem Kayu Kg
43 Plamir Tembok Kg
44 Plamir Kayu Kg
45 Cat Tembok Kg
46 Cat Dasar Kg
47 Cat Besi Kg
48 Cat Warna Kayu Kg
49 Dempul Kayu Kg
50 Meni Kayu Kg
51 Pipa Galvanis Diameter 4" M1
52 Pipa Galvanis Diameter 3" M1
53 Pipa Galvanis Diameter 2" M1
54 Pipa Galvanis Diameter 1 1/2" M1
55 Pipa Galvanis Diameter 1" M1
56 Pipa Instalasi Air Bersih PVC diameter 3/4" M1
57 Pipa Instalasi Air Bersih PVC diameter 1 1/4" M1
58 Pipa Instalasi Air Bersih PVC diameter 3" M1
59 Pipa Instalasi Air Bersih PVC diameter 4" M1
60 Floor Drain Bh
61 Kran Air Bh
62 Paving Block T. 8 cm M2
63 Kloset Jongkok Bh
64 Seal Tape Bh
ROBBY JUNIARDI PU
Direktur
H, BAHAN & PEKERJAAN
AN LUBUK KILANGAN
95,000.00
85,000.00
85,000.00
85,000.00
85,000.00
65,000.00
90,000.00
1,200.00
6,000.00
800.00
115,000.00
115,000.00
115,000.00
220,000.00
115,000.00
115,000.00
90,000.00
100,000.00
9,800.00
9,800.00
9,800.00
16,000.00
20,000.00
18,000.00
56,000.00
58,000.00
58,000.00
1,600,000.00
1,600,000.00
1,800,000.00
1,800,000.00
1,900,000.00
1,900,000.00
2,000,000.00
2,000,000.00
105,000.00
12,000.00
75,000.00
10,000.00
8,000.00
52,500.00
65,000.00
8,500.00
1,500.00
25,000.00
105,000.00
200.00
25,000.00
18,000.00
11,000.00
35,000.00
18,000.00
16,000.00
52,000.00
65,000.00
20,000.00
22,500.00
206,000.00
158,000.00
72,000.00
60,000.00
45,000.00
10,000.00
12,000.00
21,250.00
27,500.00
25,000.00
40,000.00
93,600.00
140,000.00
5,000.00
NO SATUAN
25,000.00
12,000.00
10,000.00
15,000.00
45,000.00
Err:509
-
-
132,000.00
306,619.50
625,377.50
5,503,256.86
5,046,817.60
8,630,768.35
7,026,574.79
7,310,017.29
5,179,900.00
13,176.35
10,000.00
124,751.00
115,549.50
185,000.00
74,354.50
95,000.00
56,188.00
34,000.00
150,000.00
99,709.50
45,292.50
20,795.50
18,485.50
54,553.18
49,800.30
29,975.00
65,000.00
215,913.50
213,581.50
620,000.00
620,000.00
620,000.00
620,000.00
620,000.00
-
132,000.00
637,052.90
177,820.28
181,423.00
950,000.00
950,000.00
250,000.00
480,000.00
480,000.00
480,000.00
480,000.00
135,000.00
85,000.00
25,000.00
65,000.00
20,000.00
40,000.00
20,000.00
20,000.00
20,000.00
20,000.00
49,225.00
16,344.35
16,344.35
30,101.50
220,000.00
220,000.00
110,000.00
45,000.00
40,000.00
150,000.00
547,525.00
450,000.00
23,536.70
55,742.50
51,144.09
39,105.00
60,236.28
328,276.21
130,610.14
132,000.00
2,458,353.77
23,221.00
23,221.00
280,000.00
23,221.00
23,221.00
103,174.50
81,353.25
30,101.50
3,500,000.00
23,536.70
26,446.20
1,200,000.00
257,400.00
151,800.00
131,709.60
74,690.00
42,000.00
30,101.50
637,052.90
160,000.00
30,101.50
229,710.00
2018
UTRA