Laporan Progres Pekerjaan Bantuas
Laporan Progres Pekerjaan Bantuas
LAPORAN AKHIR
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
KONTRAKTOR PELAKSANA
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
LAPORAN MINGGUAN
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
LAPORAN MINGGUAN
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
.
LAPORAN MINGGUAN
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
LAPORAN BULANAN
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
LAPORAN MINGGUAN
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
LAPORAN HARIAN
MINGGU KE 1
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
TIME SCHEDULE
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
IPP & IPM
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
PERHITUNGAN VOLUME
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
SHOP DRAWING
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
ASBUILT DRAWING
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
FOTO DOKUMENTASI
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
LAPORAN TES BETON
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
LAPORAN BULANAN
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
KEGIATAN
PEKERJAAN
LOKASI
BANTUAS DALAM
KECAMATAN PALARAN KELURAHAN BANTUAS
KEGIATAN :
PENINGKATAN IRIGASI TEKNIS D.I BANTUAS DALAM (Bankeu 2019)
PEKERJAAN :
PENINGKATAN IRIGASI TEKNIS D.I BANTUAS DALAM
LAPORAN BULANAN 6
MINGGUAN DAN HARIAN
PERIODE : 10 September 2019 S/D 07 Oktober 2019
LOKASI :
BANTUAS DALAM KECAMATAN PALARAN KELURAHAN BANTUAS
TGL UJI KUAT TEKAN TRIAL MIX UMUR 7 HARI : 13 Mei 2019
JUMLAH TOTAL SILINDER BETON : 6 BUAH -------- (Setiap 3 Sampel untuk 1 Laporan Hasil Uji)
STA URAIAN
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG KONSULTAN PENGAWAS KONTRAKTOR PELAKSANA
CV. PUSAKA DIGJAYA CV. WARNA PELANGI
PEJABAT PEMBUAT KOMITMEN
RENCANA 0.21
DEVIASI (+/-) 4.65
Samarinda,
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 - - - 1.00 100.00 0.42 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 - - - 1.00 100.00 0.53 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 - - - 1.00 100.00 0.35 1.00 100.00 0.35
B PEKERJAAN SALURAN
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 - - - 300.00 24.00 0.22 300.00 24.00 0.22
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 - - - 96.80 25.00 0.81 96.80 25.00 0.81
SUB TOTAL A 84,919,456.80 6.02 21.67 1.30 17.08 1.03 38.74 2.33
B PEKERJAAN SALURAN
SUB TOTAL A + B + C 1,411,673,073.13 100.00 1.30 1.30 1.03 1.03 2.33 2.33
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 300.00 24.00 0.22 280.00 22.40 0.20 580.00 46.40 0.42
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 96.80 25.00 0.81 121.00 31.25 1.01 217.80 56.25 1.82
SUB TOTAL A 84,919,456.80 6.02 38.74 2.33 20.20 1.22 58.94 3.55
B PEKERJAAN SALURAN
SUB TOTAL A + B + C 1,411,673,073.13 100 2.33 2.33 1.22 1.22 3.55 3.55
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 580.00 46.40 0.42 290.00 23.20 0.21 870.00 69.60 0.63
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 217.80 56.25 1.82 85.00 21.95 0.71 302.80 78.20 2.53
SUB TOTAL A 84,919,456.80 6.02 58.94 3.55 15.32 0.92 74.26 4.47
B PEKERJAAN SALURAN
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 - - - 53.00 10.93 0.39 53.00 10.93 0.39
SUB TOTAL A + B + C 1,411,673,073.13 100.00 3.55 3.55 1.31 1.31 4.86 4.86
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG KONSULTAN PENGAWAS KONTRAKTOR PELAKSANA
CV. PUSAKA DIGJAYA CV. WARNA PELANGI
PEJABAT PEMBUAT KOMITMEN
RENCANA 3.45
DEVIASI (+/-) 25.17
Samarinda,
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 870.00 69.60 0.63 380.00 30.40 0.28 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 302.80 78.20 2.53 84.40 21.80 0.71 387.20 100.00 3.24
SUB TOTAL A 84,919,456.80 6.02 74.26 4.47 16.32 0.98 90.58 5.45
B PEKERJAAN SALURAN
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 53.00 10.93 0.39 53.00 10.93 0.39 106.00 21.86 0.78
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 - - - 135.00 10.01 0.37 135.00 10.01 0.37
SUB TOTAL B 1,308,905,263.93 92.72 0.42 0.39 0.82 0.76 1.24 1.15
SUB TOTAL A + B + C 1,411,673,073.13 100.00 4.86 4.86 1.74 1.74 6.60 6.60
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 - - - 18.00 15.53 2.25 18.00 15.53 2.25
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 - - - 880.00 9.04 1.67 880.00 9.04 1.67
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 - - - 152.50 11.31 1.97 152.50 11.31 1.97
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 106.00 21.86 0.78 45.40 9.36 0.33 151.40 31.23 1.11
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 135.00 10.01 0.37 100.00 7.42 0.27 235.00 17.43 0.64
SUB TOTAL B 1,308,905,263.93 92.72 1.24 1.15 7.01 6.50 8.25 7.65
SUB TOTAL A + B + C 1,411,673,073.13 100.00 6.60 6.60 6.50 6.50 13.09 13.09
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 18.00 15.53 2.25 7.00 6.04 0.87 25.00 21.57 3.12
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 - - - 23.00 8.96 3.14 23.00 8.96 3.14
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 880.00 9.04 1.67 750.00 7.70 1.42 1,630.00 16.74 3.09
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 152.50 11.31 1.97 66.00 4.89 0.85 218.50 16.21 2.83
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 151.40 31.23 1.11 45.00 9.28 0.33 196.40 40.51 1.44
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 235.00 17.43 0.64 88.00 6.53 0.24 323.00 23.96 0.88
SUB TOTAL B 1,308,905,263.93 92.72 8.25 7.65 7.40 6.86 15.65 14.51
SUB TOTAL A + B + C 1,411,673,073.13 100.00 13.09 13.09 6.86 6.86 19.96 19.96
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 25.00 21.57 3.12 9.00 7.77 1.12 34.00 29.34 4.24
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 23.00 8.96 3.14 27.00 10.52 3.69 50.00 19.48 6.83
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 1,630.00 16.74 3.09 850.00 8.73 1.61 2,480.00 25.46 4.71
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 218.50 16.21 2.83 154.00 11.42 1.99 372.50 27.63 4.82
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 196.40 40.51 1.44 - - 196.40 40.51 1.44
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 323.00 23.96 0.88 90.00 6.67 0.25 413.00 30.63 1.13
SUB TOTAL B 1,308,905,263.93 92.72 15.65 14.51 9.34 8.66 24.99 23.17
SUB TOTAL A + B + C 1,411,673,073.13 100.00 19.96 19.96 8.66 8.66 28.62 28.62
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG KONSULTAN PENGAWAS KONTRAKTOR PELAKSANA
CV. PUSAKA DIGJAYA CV. WARNA PELANGI
PEJABAT PEMBUAT KOMITMEN
RENCANA 20.33
DEVIASI (+/-) 35.21
Samarinda,
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 34.00 29.34 4.24 - - 34.00 29.34 4.24
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 50.00 19.48 6.83 25.00 9.74 3.42 75.00 29.22 10.25
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 2,480.00 25.46 4.71 780.00 8.01 1.48 3,260.00 33.47 6.19
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 372.50 27.63 4.82 151.00 11.20 1.95 523.50 38.83 6.78
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 196.40 40.51 1.44 - - 196.40 40.51 1.44
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 413.00 30.63 1.13 80.00 5.93 0.22 493.00 36.56 1.35
SUB TOTAL B 1,308,905,263.93 92.72 24.99 23.17 7.62 7.07 32.62 30.24
SUB TOTAL A + B + C 1,411,673,073.13 100.00 28.62 28.62 7.07 7.07 35.69 35.69
BOBOT MINGGU
NO. URAIAN PEKERJAAN KETERANGAN
(%) 1 2 3 4 5 6
100
B PEKERJAAN SALURAN
1 Beton B0 14.47 30.00 30.00 50
TOTAL 74.03 0
RENCANA PEKERJAAN 0.00 5.00 30.00 30.00 35.00 0.00 0.00
KUMULATIF RENCANA PEKERJAAN 0.00 5.00 35.00 65.00 100.00 100.00 100.00 = Realisasi
BOBOT ( % ) REALISASI PEKERJAAN 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
KUMULATIF REALISASI PEKERJAAN 0.00 #REF! #REF! #REF! #REF! #REF! #REF! = Rencana
CATATAN
#REF! JUHRANI
CHIEF INSPECTOR PELAKSANA LAPANGAN
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG DINAS PEKERJAAN UMUM DAN PENATAAN RUANG
#REF! PENGAWAS LAPANGAN
KONTRAKTOR PELAKSANA CV. WARNA PELANGI TGL PENGAJUAN IPP 13 Mei 2019
KONSULTAN PENGAWAS CV. PUSAKA DIGJAYA TGL MULAI PELAKSANAAN PEKERJAAN 14 Mei 2019
- PEKERJAAN BEKISTING
SUYATNO ______________________
NIP. 550 014 893 Pengawas Lapangan ____________________
Pelaksana Lapangan
- MULTIPLEK 9 MM 52 LBR
- SEKOP - METERAN
CATATAN
0 JUHRANI
CHIEF INSPECTOR PELAKSANA LAPANGAN
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG DINAS PEKERJAAN UMUM DAN PENATAAN RUANG
#REF! PENGAWAS LAPANGAN
CATATAN
0 JUHRANI
CHIEF INSPECTOR PELAKSANA LAPANGAN
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG DINAS PEKERJAAN UMUM DAN PENATAAN RUANG
#REF! PENGAWAS LAPANGAN
KONTRAKTOR PELAKSANA CV. WARNA PELANGI TGL PENGAJUAN IPP 13 Mei 2019
KONSULTAN PENGAWAS CV. PUSAKA DIGJAYA TGL MULAI PELAKSANAAN PEKERJAAN 14 Mei 2019
SUYATNO
- PEKERJAAN AGGREGAT KELAS A ______________________
NIP. 550 014 893 Pengawas Lapangan ____________________
Pelaksana Lapangan
CATATAN
0 JUHRANI
CHIEF INSPECTOR PELAKSANA LAPANGAN
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG DINAS PEKERJAAN UMUM DAN PENATAAN RUANG
#REF! PENGAWAS LAPANGAN
Joint sealent
0.20
0 + 0
5.00 6.20 8.78
0 + 10
5.00 4.03 5.71
0 + 20
5.00 4.02 5.69
0 + 30
5.00 4.05 5.73
0 + 40
5.00 4.02 5.69
0 + 50
5.00 4.00 5.66
0 + 60
5.00 4.06 5.75
0 + 70
5.00 4.00 5.66
0 + 70.8
5.00 4.00 5.66
3.80 sd 4.00
TEBAL TEBAL
TEBAL
PANJANG LEBAR LEBAR LUAS RATA-RATA RATA-RATA VOLUME
STASION KETERANGAN
RATA-RATA KIRI KANAN PER STA. ANTAR STA.
(M) (M) (M) (M2) (M) (M) (M) (M) (M3)
SECTION 1
0.20
4.00
TEBAL TEBAL
TEBAL
PANJANG LEBAR LEBAR LUAS RATA-RATA RATA-RATA VOLUME
STASION KETERANGAN
RATA-RATA KIRI KANAN PER STA. ANTAR STA.
(M) (M) (M) (M )
2
(M) (M) (M) (M) (M3)
SECTION 1
0.20
4.00
TEBAL TEBAL
TEBAL
PANJANG LEBAR LEBAR LUAS RATA-RATA RATA-RATA VOLUME
STASION KETERANGAN
RATA-RATA KIRI KANAN PER STA. ANTAR STA.
(M) (M) (M) (M )
2
(M) (M) (M) (M) (M3)
SECTION 1
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 34.00 29.34 4.24 14.00 12.08 1.75 48.00 41.42 5.99
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 75.00 29.22 10.25 27.00 10.52 3.69 102.00 39.74 13.93
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 3,260.00 33.47 6.19 1,032.40 10.60 1.96 4,292.40 44.07 8.14
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 523.50 38.83 6.78 80.00 5.93 1.04 603.50 44.76 7.81
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 196.40 40.51 1.44 - - 196.40 40.51 1.44
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 493.00 36.56 1.35 62.00 4.60 0.17 555.00 41.16 1.52
SUB TOTAL B 1,308,905,263.93 92.72 32.62 30.24 9.28 8.60 41.89 38.84
SUB TOTAL A + B + C 1,411,673,073.13 100.00 35.69 35.69 8.60 8.60 44.29 44.29
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 48.00 41.42 5.99 22.40 19.33 2.80 70.40 60.74 8.79
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 102.00 39.74 13.93 26.00 10.13 3.55 128.00 49.86 17.49
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 4,292.40 44.07 8.14 1,032.40 10.60 1.96 5,324.80 54.67 10.10
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 603.50 44.76 7.81 36.50 2.71 0.47 640.00 47.47 8.28
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 196.40 40.51 1.44 46.00 9.49 0.34 242.40 50.00 1.78
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 555.00 41.16 1.52 85.00 6.30 0.23 640.00 47.47 1.75
SUB TOTAL B 1,308,905,263.93 92.72 41.89 38.84 10.08 9.35 51.98 48.19
SUB TOTAL A + B + C 1,411,673,073.13 100.00 44.29 44.29 9.35 9.35 53.64 53.64
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 70.40 60.74 8.79 1.89 1.63 0.24 72.29 62.38 9.03
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 128.00 49.86 17.49 5.08 1.98 0.69 133.08 51.84 18.18
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 5,324.80 54.67 10.10 177.94 1.83 0.34 5,502.74 56.50 10.44
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 640.00 47.47 8.28 27.72 2.06 0.36 667.72 49.52 8.64
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 242.40 50.00 1.78 18.65 3.85 0.14 261.05 53.84 1.92
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 640.00 47.47 1.75 50.00 3.71 0.14 690.00 51.17 1.89
SUB TOTAL B 1,308,905,263.93 92.72 51.98 48.19 2.05 1.90 54.03 50.09
SUB TOTAL A + B + C 1,411,673,073.13 100.00 53.64 53.64 1.90 1.90 55.54 55.54
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG KONSULTAN PENGAWAS KONTRAKTOR PELAKSANA
CV. PUSAKA DIGJAYA CV. WARNA PELANGI
PEJABAT PEMBUAT KOMITMEN
RENCANA 39.45
DEVIASI (+/-) 23.70
Samarinda,
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 72.29 62.38 9.03 1.89 1.63 0.24 74.19 64.01 9.26
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 133.08 51.84 18.18 5.08 1.98 0.69 138.16 53.82 18.87
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 5,502.74 56.50 10.44 177.94 1.83 0.34 5,680.67 58.32 10.78
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 667.72 49.52 8.64 27.72 2.06 0.36 695.43 51.58 9.00
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 261.05 53.84 1.92 18.65 3.85 0.14 279.70 57.69 2.05
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 690.00 51.17 1.89 50.00 3.71 0.14 740.00 54.88 2.03
SUB TOTAL B 1,308,905,263.93 92.72 54.03 50.09 2.05 1.90 56.08 52.00
SUB TOTAL A + B + C 1,411,673,073.13 100.00 55.54 55.54 1.90 1.90 57.44 57.44
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 74.19 64.01 9.26 1.89 1.63 0.24 76.08 65.64 9.50
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 138.16 53.82 18.87 5.08 1.98 0.69 143.24 55.80 19.57
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 5,680.67 58.32 10.78 177.94 1.83 0.34 5,858.61 60.15 11.12
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 695.43 51.58 9.00 27.72 2.06 0.36 723.15 53.63 9.36
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 279.70 57.69 2.05 18.65 3.85 0.14 298.35 61.54 2.19
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 740.00 54.88 2.03 50.00 3.71 0.14 790.00 58.59 2.16
SUB TOTAL B 1,308,905,263.93 92.72 56.08 52.00 2.05 1.90 58.13 53.90
SUB TOTAL A + B + C 1,411,673,073.13 100.00 57.44 57.44 1.90 1.90 59.34 59.34
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 76.08 65.64 9.50 1.89 1.63 0.24 77.98 67.28 9.73
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 143.24 55.80 19.57 5.08 1.98 0.69 148.33 57.78 20.26
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 5,858.61 60.15 11.12 177.94 1.83 0.34 6,036.54 61.98 11.45
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 723.15 53.63 9.36 27.72 2.06 0.36 750.87 55.69 9.72
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 298.35 61.54 2.19 18.65 3.85 0.14 317.00 65.38 2.33
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 790.00 58.59 2.16 50.00 3.71 0.14 840.00 62.30 2.30
SUB TOTAL B 1,308,905,263.93 92.72 58.13 53.90 2.05 1.90 60.18 55.80
SUB TOTAL A + B + C 1,411,673,073.13 100.00 59.34 59.34 1.90 1.90 61.25 61.25
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 77.98 67.28 9.73 1.89 1.63 0.24 79.87 68.91 9.97
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 148.33 57.78 20.26 5.08 1.98 0.69 153.41 59.76 20.96
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 6,036.54 61.98 11.45 177.94 1.83 0.34 6,214.48 63.80 11.79
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 750.87 55.69 9.72 27.72 2.06 0.36 778.59 57.74 10.08
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 317.00 65.38 2.33 18.65 3.85 0.14 335.65 69.23 2.46
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 840.00 62.30 2.30 50.00 3.71 0.14 890.00 66.01 2.44
SUB TOTAL B 1,308,905,263.93 92.72 60.18 55.80 2.05 1.90 62.23 57.70
SUB TOTAL A + B + C 1,411,673,073.13 100.00 61.25 61.25 1.90 1.90 63.15 63.15
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG KONSULTAN PENGAWAS KONTRAKTOR PELAKSANA
CV. PUSAKA DIGJAYA CV. WARNA PELANGI
PEJABAT PEMBUAT KOMITMEN
RENCANA 59.20
DEVIASI (+/-) 11.55
Samarinda,
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 79.87 68.91 9.97 1.89 1.63 0.24 81.76 70.55 10.21
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 153.41 59.76 20.96 5.08 1.98 0.69 158.49 61.74 21.65
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 6,214.48 63.80 11.79 177.94 1.83 0.34 6,392.41 65.63 12.13
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 778.59 57.74 10.08 27.72 2.06 0.36 806.30 59.80 10.44
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 335.65 69.23 2.46 18.65 3.85 0.14 354.30 73.07 2.60
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 890.00 66.01 2.44 50.00 3.71 0.14 940.00 69.72 2.57
SUB TOTAL B 1,308,905,263.93 92.72 62.23 57.70 2.05 1.90 64.28 59.60
SUB TOTAL A + B + C 1,411,673,073.13 100.00 63.15 63.15 1.90 1.90 65.05 65.05
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 81.76 70.55 10.21 1.89 1.63 0.24 83.66 72.18 10.44
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 158.49 61.74 21.65 5.08 1.98 0.69 163.57 63.72 22.34
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 6,392.41 65.63 12.13 177.94 1.83 0.34 6,570.35 67.46 12.47
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 806.30 59.80 10.44 27.72 2.06 0.36 834.02 61.86 10.80
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 354.30 73.07 2.60 18.65 3.85 0.14 372.94 76.92 2.74
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 940.00 69.72 2.57 50.00 3.71 0.14 990.00 73.42 2.71
SUB TOTAL B 1,308,905,263.93 92.72 64.28 59.60 2.05 1.90 66.33 61.50
SUB TOTAL A + B + C 1,411,673,073.13 100.00 65.05 65.05 1.90 1.90 66.95 66.95
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 83.66 72.18 10.44 1.89 1.63 0.24 85.55 73.81 10.68
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 163.57 63.72 22.34 5.08 1.98 0.69 168.65 65.70 23.04
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 6,570.35 67.46 12.47 177.94 1.83 0.34 6,748.28 69.29 12.80
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 834.02 61.86 10.80 27.72 2.06 0.36 861.74 63.91 11.15
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 372.94 76.92 2.74 18.65 3.85 0.14 391.59 80.77 2.87
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 990.00 73.42 2.71 50.00 3.71 0.14 1,040.00 77.13 2.85
SUB TOTAL B 1,308,905,263.93 92.72 66.33 61.50 2.05 1.90 68.38 63.40
SUB TOTAL A + B + C 1,411,673,073.13 100.00 66.95 66.95 1.90 1.90 68.85 68.85
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 85.55 73.81 10.68 1.89 1.63 0.24 87.44 75.45 10.92
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 168.65 65.70 23.04 5.08 1.98 0.69 173.73 67.68 23.73
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 6,748.28 69.29 12.80 177.94 1.83 0.34 6,926.22 71.11 13.14
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 861.74 63.91 11.15 27.72 2.06 0.36 889.46 65.97 11.51
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 391.59 80.77 2.87 18.65 3.85 0.14 410.24 84.61 3.01
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 1,040.00 77.13 2.85 50.00 3.71 0.14 1,090.00 80.84 2.98
SUB TOTAL B 1,308,905,263.93 92.72 68.38 63.40 2.05 1.90 70.43 65.30
SUB TOTAL A + B + C 1,411,673,073.13 100.00 68.85 68.85 1.90 1.90 70.75 70.75
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG KONSULTAN PENGAWAS KONTRAKTOR PELAKSANA
CV. PUSAKA DIGJAYA CV. WARNA PELANGI
PEJABAT PEMBUAT KOMITMEN
RENCANA 78.33
DEVIASI (+/-) (1.87)
Samarinda,
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 87.44 75.45 10.92 1.89 1.63 0.24 89.34 77.08 11.15
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 173.73 67.68 23.73 5.08 1.98 0.69 178.81 69.66 24.43
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 6,926.22 71.11 13.14 177.94 1.83 0.34 7,104.16 72.94 13.48
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 889.46 65.97 11.51 27.72 2.06 0.36 917.17 68.02 11.87
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 410.24 84.61 3.01 18.65 3.85 0.14 428.89 88.46 3.15
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 1,090.00 80.84 2.98 50.00 3.71 0.14 1,140.00 84.55 3.12
SUB TOTAL B 1,308,905,263.93 92.72 70.43 65.30 2.05 1.90 72.48 67.20
SUB TOTAL A + B + C 1,411,673,073.13 100.00 70.75 70.75 1.90 1.90 72.65 72.65
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 89.34 77.08 11.15 1.89 1.63 0.24 91.23 78.72 11.39
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 178.81 69.66 24.43 5.08 1.98 0.69 183.90 71.64 25.12
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 7,104.16 72.94 13.48 177.94 1.83 0.34 7,282.09 74.77 13.82
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 917.17 68.02 11.87 27.72 2.06 0.36 944.89 70.08 12.23
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 428.89 88.46 3.15 18.65 3.85 0.14 447.54 92.31 3.28
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 1,140.00 84.55 3.12 50.00 3.71 0.14 1,190.00 88.26 3.26
SUB TOTAL B 1,308,905,263.93 92.72 72.48 67.20 2.05 1.90 74.53 69.10
SUB TOTAL A + B + C 1,411,673,073.13 100.00 72.65 72.65 1.90 1.90 74.55 74.55
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 91.23 78.72 11.39 1.89 1.63 0.24 93.13 80.35 11.63
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 183.90 71.64 25.12 5.08 1.98 0.69 188.98 73.62 25.81
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 7,282.09 74.77 13.82 177.94 1.83 0.34 7,460.03 76.59 14.16
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 944.89 70.08 12.23 27.72 2.06 0.36 972.61 72.13 12.59
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 447.54 92.31 3.28 18.65 3.85 0.14 466.19 96.15 3.42
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 1,190.00 88.26 3.26 50.00 3.71 0.14 1,240.00 91.97 3.40
SUB TOTAL B 1,308,905,263.93 92.72 74.53 69.10 2.05 1.90 76.58 71.00
SUB TOTAL A + B + C 1,411,673,073.13 100.00 74.55 74.55 1.90 1.90 76.45 76.45
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 93.13 80.35 11.63 - - - 93.13 80.35 11.63
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 188.98 73.62 25.81 - - - 188.98 73.62 25.81
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 7,460.03 76.59 14.16 - - - 7,460.03 76.59 14.16
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 972.61 72.13 12.59 - - - 972.61 72.13 12.59
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 466.19 96.15 3.42 - - - 466.19 96.15 3.42
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 1,240.00 91.97 3.40 - - - 1,240.00 91.97 3.40
KONTRAKTOR
Kontraktor CV. WARNA PELANGI * Di isi Manual
Nomor Kontrak 611/ADD.1-24.350.01/100.07/V/2019 * Di isi Manual
Tanggal Kontrak 07 Mei 2019 * Di isi Manual
Biaya Rp 1,552,840,300.00 * Di isi Manual
Tahun Anggaran 2019 * Di isi Manual
Waktu Pelaksanaan 240 Hari Kalender * Di isi Manual
Direktur WINDY IMELDA * Di isi Manual
Pelaksana Lapangan JUHRANI * Di isi Manual
Tukang Cor Beton * Di isi Manual
KONSULTAN
Konsultan CV. PUSAKA DIGJAYA
Team Leader SUHARTO, ST., MT
Chief Inspector
Inspector TOMY PRIYANTO, ST * Di isi Manual
PEMKOT
PPTK IZRULSYAH EFFENDY, ST PEJABAT PEMBUAT KOMITMEN
Pengawas Lapangan RIDUANSYAH,ST STAF TEKNIS * Di isi Manual Sesuai Lokasi Pengawas Pemkot
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG KONSULTAN PENGAWAS KONTRAKTOR PELAKSANA
CV. PUSAKA DIGJAYA CV. WARNA PELANGI
PEJABAT PEMBUAT KOMITMEN
RENCANA 95.22
DEVIASI (+/-) 2.95
Samarinda,
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 93.13 80.35 11.63 11.39 9.82 1.42 104.51 90.18 13.05
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 188.98 73.62 25.81 33.86 13.19 4.63 222.84 86.81 30.44
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 7,460.03 76.59 14.16 1,139.93 11.70 2.16 8,599.95 88.30 16.32
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 972.61 72.13 12.59 187.86 13.93 2.43 1,160.47 86.07 15.02
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 466.19 96.15 3.42 18.65 3.85 0.14 484.84 100.00 3.56
6 Pancang Kayu Galam 1,348 Titik 38,652.00 52,115,452.10 3.692 1,240.00 91.97 3.40 54.00 4.00 0.15 1,294 95.97 3.54
SUB TOTAL B 1,308,905,263.93 92.72 76.58 71.00 11.78 10.93 88.36 81.93
SUB TOTAL A + B + C 1,411,673,073.13 100.00 76.45 76.45 10.93 10.93 87.38 87.38
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 104.51 90.18 13.05 11.39 9.82 1.42 115.90 100.00 14.47
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 222.84 86.81 30.44 33.86 13.19 4.63 256.70 100.00 35.07
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 8,599.95 88.30 16.32 1,139.93 11.70 2.16 9,739.88 100.00 18.48
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 1,160.47 86.07 15.02 187.86 13.93 2.43 1,348.32 100.00 17.45
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 484.84 100.00 3.56 - - - 484.84 100.00 3.56
6 Pancang Kayu Galam 1,348 Titik 38,652.00 52,115,452.10 3.692 1,294.00 95.97 3.54 54 4.03 0.15 1,348 100.00 3.69
SUB TOTAL B 1,308,905,263.93 92.72 88.36 81.93 11.64 10.79 100.00 92.72
SUB TOTAL A + B + C 1,411,673,073.13 100.00 87.38 87.38 10.79 10.79 98.17 98.17
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 115.90 100.00 14.47 - - - 115.90 100.00 14.47
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 256.70 100.00 35.07 - - - 256.70 100.00 35.07
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 9,739.88 100.00 18.48 - - - 9,739.88 100.00 18.48
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 1,348.32 100.00 17.45 - - - 1,348.32 100.00 17.45
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 484.84 100.00 3.56 - - - 484.84 100.00 3.56
6 Pancang Kayu Galam 1,348 Titik 38,652.00 52,115,452.10 3.692 1,348.32 100.00 3.69 - - - 1,348 100.00 3.69
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 115.90 100.00 14.47 - - - 115.90 100.00 14.47
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 256.70 100.00 35.07 - - - 256.70 100.00 35.07
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 9,739.88 100.00 18.48 - - - 9,739.88 100.00 18.48
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 1,348.32 100.00 17.45 - - - 1,348.32 100.00 17.45
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 484.84 100.00 3.56 - - - 484.84 100.00 3.56
6 Pancang Kayu Galam 1,348 Titik 38,652.00 52,115,452.10 3.692 1,348.32 100.00 3.69 - - - 1,348 100.00 3.69
Kepada Yth,
Pejabat Pembuat Komitmen (PPK)
PENINGKATAN IRIGASI TEKNIS D.I BANTUAS DALAM
Di Tempat
Dengan Hormat,
Dengan ini memohon diijinkan untuk mulai melaksanakan pekerjaan, sebagai berikut :
Kepada Yth,
Pejabat Pembuat Komitmen (PPK)
PENINGKATAN IRIGASI TEKNIS D.I BANTUAS DALAM
Di Tempat
Dengan Hormat,
Dengan ini kami mengajukan contoh pemakaian bahan/material berikut brosur dan spesifikasi teknisnya untuk dievaluasi, guna mendapat persetujuan
dari Pemberi Tugas, sebagai bahan pertimbangan kami ajukan sebagai berikut :
Status Material
No. Jenis Material Produk/Merek Type
Ready Order
1 Plywood √
2 Kayu Kaso √
3 Besi Tulangan Dia. 10, Dia. 12, √
4 Semen √
5 Koral Beton √
6 Pasir √
7 Kayu Galam √
Catatan :
Demikian kami sampaikan, atas perhatian yang di berikan kami ucapkan terimakasih
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG KONSULTAN PENGAWAS KONTRAKTOR PELAKSANA
CV. PUSAKA DIGJAYA CV. WARNA PELANGI
PEJABAT PEMBUAT KOMITMEN
RENCANA 100.00
DEVIASI (+/-) -
Samarinda,
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 115.90 100.00 14.47 - - - 115.90 100.00 14.47
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 256.70 100.00 35.07 - - - 256.70 100.00 35.07
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 9,739.88 100.00 18.48 - - - 9,739.88 100.00 18.48
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 1,348.32 100.00 17.45 - - - 1,348.32 100.00 17.45
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 484.84 100.00 3.56 - - - 484.84 100.00 3.56
6 Pancang Kayu Galam 1,348 Titik 38,652.00 52,115,452.10 3.692 1,348.32 100.00 3.69 - - - 1,348 100.00 3.69
1 Beton B0 0.60 M3 1,762,369.00 1,057,421.40 0.075 - - - 0.60 100.00 0.07 0.60 100.00 0.07
2 Beton Fc' 20 Mpa 1.50 M3 1,928,398.00 2,892,597.00 0.205 - - - 1.50 100.00 0.20 1.50 100.00 0.20
3 Pembesian 60.00 Kg 26,786.00 1,607,160.00 0.114 - - - 60.00 100.00 0.11 60.00 100.00 0.11
4 Bekisting 10.00 M2 182,735.00 1,827,350.00 0.129 - - - 10.00 100.00 0.13 10.00 100.00 0.13
6 Pancang Kayu Galam 12.00 Titik 38,652.00 463,824.00 0.033 - - - 12.00 100.00 0.03 12.00 100.00 0.03
SUB TOTAL A + B + C 1,411,673,073.13 100.00 98.17 98.17 0.56 0.56 98.72 98.72
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
4 pelaporan, test mutu, dan dokumentasi 1.00 LS 8,000,000.00 8,000,000.00 0.567 - - - 1.00 100.00 0.57 1.00 100.00 0.57
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
SUB TOTAL A 84,919,456.80 6.02 90.58 5.45 9.42 0.57 100.00 6.02
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 115.90 100.00 14.47 - - - 115.90 100.00 14.47
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 256.70 100.00 35.07 - - - 256.70 100.00 35.07
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 9,739.88 100.00 18.48 - - - 9,739.88 100.00 18.48
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 1,348.32 100.00 17.45 - - - 1,348.32 100.00 17.45
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 484.84 100.00 3.56 - - - 484.84 100.00 3.56
6 Pancang Kayu Galam 1,348 Titik 38,652.00 52,115,452.10 3.692 1,348.32 100.00 3.69 - - - 1,348 100.00 3.69
1 Beton B0 0.60 M3 1,762,369.00 1,057,421.40 0.075 0.60 100.00 0.07 - - - 0.60 100.00 0.07
2 Beton Fc' 20 Mpa 1.50 M3 1,928,398.00 2,892,597.00 0.205 1.50 100.00 0.20 - - - 1.50 100.00 0.20
3 Pembesian 60.00 Kg 26,786.00 1,607,160.00 0.114 60.00 100.00 0.11 - - - 60.00 100.00 0.11
4 Bekisting 10.00 M2 182,735.00 1,827,350.00 0.129 10.00 100.00 0.13 - - - 10.00 100.00 0.13
5 Pintu uk B=0.7 ; h = 1.3 2.00 Bh 5,000,000.00 10,000,000.00 0.708 - - - 2.00 100.00 0.71 2.00 100.00 0.71
6 Pancang Kayu Galam 12.00 Titik 38,652.00 463,824.00 0.033 12.00 100.00 0.03 - - - 12.00 100.00 0.03
SUB TOTAL C 17,848,352.40 1.26 43.97 0.56 56.03 0.71 100.00 1.26
SUB TOTAL A + B + C 1,411,673,073.13 100.00 98.72 98.72 1.28 1.28 100.00 100.00
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
4 pelaporan, test mutu, dan dokumentasi 1.00 LS 8,000,000.00 8,000,000.00 0.567 1.00 100.00 0.57 - - - 1.00 100.00 0.57
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 115.90 100.00 14.47 - - - 115.90 100.00 14.47
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 256.70 100.00 35.07 - - - 256.70 100.00 35.07
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 9,739.88 100.00 18.48 - - - 9,739.88 100.00 18.48
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 1,348.32 100.00 17.45 - - - 1,348.32 100.00 17.45
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 484.84 100.00 3.56 - - - 484.84 100.00 3.56
6 Pancang Kayu Galam 1,348 Titik 38,652.00 52,115,452.10 3.692 1,348.32 100.00 3.69 - - - 1,348 100.00 3.69
1 Beton B0 0.60 M3 1,762,369.00 1,057,421.40 0.075 0.60 100.00 0.07 - - - 0.60 100.00 0.07
2 Beton Fc' 20 Mpa 1.50 M3 1,928,398.00 2,892,597.00 0.205 1.50 100.00 0.20 - - - 1.50 100.00 0.20
3 Pembesian 60.00 Kg 26,786.00 1,607,160.00 0.114 60.00 100.00 0.11 - - - 60.00 100.00 0.11
4 Bekisting 10.00 M2 182,735.00 1,827,350.00 0.129 10.00 100.00 0.13 - - - 10.00 100.00 0.13
5 Pintu uk B=0.7 ; h = 1.3 2.00 Bh 5,000,000.00 10,000,000.00 0.708 2.00 100.00 0.71 - - - 2.00 100.00 0.71
6 Pancang Kayu Galam 12.00 Titik 38,652.00 463,824.00 0.033 12.00 100.00 0.03 - - - 12.00 100.00 0.03
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
4 pelaporan, test mutu, dan dokumentasi 1.00 LS 8,000,000.00 8,000,000.00 0.567 1.00 100.00 0.57 - - - 1.00 100.00 0.57
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 115.90 100.00 14.47 - - - 115.90 100.00 14.47
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 256.70 100.00 35.07 - - - 256.70 100.00 35.07
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 9,739.88 100.00 18.48 - - - 9,739.88 100.00 18.48
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 1,348.32 100.00 17.45 - - - 1,348.32 100.00 17.45
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 484.84 100.00 3.56 - - - 484.84 100.00 3.56
6 Pancang Kayu Galam 1,348 Titik 38,652.00 52,115,452.10 3.692 1,348.32 100.00 3.69 - - - 1,348 100.00 3.69
1 Beton B0 0.60 M3 1,762,369.00 1,057,421.40 0.075 0.60 100.00 0.07 - - - 0.60 100.00 0.07
2 Beton Fc' 20 Mpa 1.50 M3 1,928,398.00 2,892,597.00 0.205 1.50 100.00 0.20 - - - 1.50 100.00 0.20
3 Pembesian 60.00 Kg 26,786.00 1,607,160.00 0.114 60.00 100.00 0.11 - - - 60.00 100.00 0.11
4 Bekisting 10.00 M2 182,735.00 1,827,350.00 0.129 10.00 100.00 0.13 - - - 10.00 100.00 0.13
5 Pintu uk B=0.7 ; h = 1.3 2.00 Bh 5,000,000.00 10,000,000.00 0.708 2.00 100.00 0.71 - - - 2.00 100.00 0.71
6 Pancang Kayu Galam 12.00 Titik 38,652.00 463,824.00 0.033 12.00 100.00 0.03 - - - 12.00 100.00 0.03
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG KONSULTAN PENGAWAS KONTRAKTOR PELAKSANA
CV. PUSAKA DIGJAYA CV. WARNA PELANGI
PEJABAT PEMBUAT KOMITMEN
BULAN INI -
RENCANA 100.00
DEVIASI (+/-) -
Samarinda,
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
4 pelaporan, test mutu, dan dokumentasi 1.00 LS 8,000,000.00 8,000,000.00 0.567 1.00 100.00 0.57 - - - 1.00 100.00 0.57
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 115.90 100.00 14.47 - - - 115.90 100.00 14.47
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 256.70 100.00 35.07 - - - 256.70 100.00 35.07
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 9,739.88 100.00 18.48 - - - 9,739.88 100.00 18.48
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 1,348.32 100.00 17.45 - - - 1,348.32 100.00 17.45
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 484.84 100.00 3.56 - - - 484.84 100.00 3.56
6 Pancang Kayu Galam 1,348 Titik 38,652.00 52,115,452.10 3.692 1,348.32 100.00 3.69 - - - 1,348 100.00 3.69
1 Beton B0 0.60 M3 1,762,369.00 1,057,421.40 0.075 0.60 100.00 0.07 - - - 0.60 100.00 0.07
2 Beton Fc' 20 Mpa 1.50 M3 1,928,398.00 2,892,597.00 0.205 1.50 100.00 0.20 - - - 1.50 100.00 0.20
3 Pembesian 60.00 Kg 26,786.00 1,607,160.00 0.114 60.00 100.00 0.11 - - - 60.00 100.00 0.11
4 Bekisting 10.00 M2 182,735.00 1,827,350.00 0.129 10.00 100.00 0.13 - - - 10.00 100.00 0.13
5 Pintu uk B=0.7 ; h = 1.3 2.00 Bh 5,000,000.00 10,000,000.00 0.708 2.00 100.00 0.71 - - - 2.00 100.00 0.71
6 Pancang Kayu Galam 12.00 Titik 38,652.00 463,824.00 0.033 12.00 100.00 0.03 - - - 12.00 100.00 0.03
A PEKERJAAN PERSIAPAN
1 mobilisasi 1.00 Ls 5,900,000.00 5,900,000.00 0.418 1.00 100.00 0.42 - - - 1.00 100.00 0.42
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 100.00 0.53 - - - 1.00 100.00 0.53
3 construcion drawing 1.00 Ls 5,000,000.00 5,000,000.00 0.354 1.00 100.00 0.35 - - - 1.00 100.00 0.35
4 pelaporan, test mutu, dan dokumentasi 1.00 LS 8,000,000.00 8,000,000.00 0.567 1.00 100.00 0.57 - - - 1.00 100.00 0.57
5 pembersihan lokasi 1,250.00 M2 10,258.00 12,822,500.00 0.908 1,250.00 100.00 0.91 - - - 1,250.00 100.00 0.91
6 langsiran material 387.20 M3 118,019.00 45,696,956.80 3.237 387.20 100.00 3.24 - - - 387.20 100.00 3.24
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 115.90 100.00 14.47 - - - 115.90 100.00 14.47
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 256.70 100.00 35.07 - - - 256.70 100.00 35.07
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 9,739.88 100.00 18.48 - - - 9,739.88 100.00 18.48
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 1,348.32 100.00 17.45 - - - 1,348.32 100.00 17.45
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 484.84 100.00 3.56 - - - 484.84 100.00 3.56
6 Pancang Kayu Galam 1,348 Titik 38,652.00 52,115,452.10 3.692 1,348.32 100.00 3.69 - - - 1,348 100.00 3.69
1 Beton B0 0.60 M3 1,762,369.00 1,057,421.40 0.075 0.60 100.00 0.07 - - - 0.60 100.00 0.07
2 Beton Fc' 20 Mpa 1.50 M3 1,928,398.00 2,892,597.00 0.205 1.50 100.00 0.20 - - - 1.50 100.00 0.20
3 Pembesian 60.00 Kg 26,786.00 1,607,160.00 0.114 60.00 100.00 0.11 - - - 60.00 100.00 0.11
4 Bekisting 10.00 M2 182,735.00 1,827,350.00 0.129 10.00 100.00 0.13 - - - 10.00 100.00 0.13
5 Pintu uk B=0.7 ; h = 1.3 2.00 Bh 5,000,000.00 10,000,000.00 0.708 2.00 100.00 0.71 - - - 2.00 100.00 0.71
6 Pancang Kayu Galam 12.00 Titik 38,652.00 463,824.00 0.033 12.00 100.00 0.03 - - - 12.00 100.00 0.03
PEKERJAAN
PENINGKATAN IRIGASI TEKNIS D.I BANTUAS DALAM
A PEKERJAAN PERSIAPAN
2 serobong kerja dan stocking 1.00 Ls 7,500,000.00 7,500,000.00 0.531 1.00 1.00
4 pelaporan, test mutu, dan dokumentasi 1.00 LS 8,000,000.00 8,000,000.00 0.567 1.00
B PEKERJAAN SALURAN
1 Beton B0 115.90 M3 1,762,369.00 204,257,670.05 14.469 57.95 34.00 70.40 104.40 (46.45) -
2 Beton Fc' 20 Mpa 256.70 M3 1,928,398.00 495,016,821.94 35.066 128.35 75.00 128.00 203.00 (74.65) +
3 Pembesian 9,739.88 Kg 26,786.00 260,892,481.77 18.481 4,869.94 3,260.00 5,324.80 8,584.80 (3,714.86) +
4 Bekisting 1,348.32 M2 182,735.00 246,386,141.46 17.453 674.16 523.50 640.00 1,163.50 (489.34) -
5 Galian Tanah 484.84 M3 103,615.00 50,236,696.60 3.559 242.42 106.00 196.40 242.40 544.80 (302.38) -
6 Pancang Kayu Galam 1,348.32 Titik 38,652.00 52,115,452.10 3.692 674.16 135.00 493.00 640.00 1,268.00 (593.84) -
SUB TOTAL B 1,308,905,263.93 92.72
A PEKERJAAN PENDAHULUAN
1 Mobilisasi 1 ls
2 serobong kerja & stocking 1 ls
3 construction drawing 1 ls
3 construction drawing 1 ls
luas x panjang
5 pembersihan lokasi 1.85 x 674.2 1250 ###
TOTAL 1250.00 m2
6 Langsiran Material
70.40 + 316.80 387.20 m3
TOTAL 387.20
m3
B PEKERJAAN KONTRUKSI Luas Area x Panjang
1 Beton B0 Tipe A 2 x 2.2 m 0.22 x 320 = 70.4
TOTAL 70.40 m3