DINAS PERTANIAN
KABUPATEN MANDAILING NATAL
JUMLAH HARGA
No. URAIAN PEKERJAAN
( Rp. )
1 2 3
Terbilang : Err:511
Diketahui :
A. PEKERJAAN PENDAHULUAN
1 Biaya Papan Merek Proyek 1.00 Ls -- 350,000.00 350,000.00
2 Biaya Photo Dokumentasi 1.00 Ls -- 200,000.00 200,000.00
3 Pembersihan Lokasi 1.00 Ls -- 249,560.00 249,560.00
4 Pekerjaan Pengukuran 1.00 Ls -- 500,000.00 500,000.00
Jumlah 1,299,560.00
JUMLAH A 1,299,560.00
B. REHAB KANTOR
I. PEKERJAAN TANAH
1 Galian Tanah Tapak 0.94 M3 ANL. A.1 55,282.00 51,743.00
2 Galian Tanah Sumur 1.51 M3 ANL. A.4 110,565.00 166,643.00
3 Tanah Galian Sumur 1.51 M3 ANL. A.10 18,866.00 28,487.00
4 Tanah Dibuang Sejauh 30 M 1.51 M3 ANL. A.6 24,219.00 36,570.00
Jumlah 283,443.00
JUMLAH B 25,973,168.00
Terbilang :###
Diketahui :
G. 41 1 M3 BETON COR 1 : 2 : 3
Ubah Cetakan / M2
0.5000 Tukang @Rp. 93,600.00 = Rp. 46,800.00
0.0500 Kepala Tukang @Rp. 117,000.00 = Rp. 5,850.00
0.2000 Pekerja @Rp. 70,200.00 = Rp. 14,040.00
0.0100 Mandor @Rp. 105,300.00 = Rp. 1,053.00
Jumlah = Rp. 67,743.00
ANL. K. 23 + K.9 10 M2 MENGECAT 3 KALI ( 1 KALI CAT DASAR + 2 KALI CAT WARNA )
ANL. PIPA 3/4 " 1 m' Pengadaan dan pemasangan pipa PVC dia 3/4 "
0.1200 Pekerja @Rp. 70,200.00 = 8,424.00
0.0400 Tukang pipa @Rp. 93,600.00 = 3,744.00
0.0200 Kepala Tukang @Rp. 117,000.00 = 2,340.00
0.0100 Mandor @Rp. 105,300.00 = 1,053.00
1.0000 Pipa pvc dia 3/4" @Rp. 9,033.33 = 9,033.33
0.0200 kg lem @Rp. 12,864.00 = 257.28
- bh sock @Rp. 0 = -
0.1250 lbr kertas gosok @Rp. 7,079.00 = 884.88
Jumlah = 25,736.49
Dibulatkan = 25,736.00
DAFTAR PERHITUNGAN VOLUME BAHAN
A. PEKERJAAN TOWER
I. PEKERJAAN TANAH
Galian Tanah
4 pt Galian Tanah Tapak Ukuran 0.60 x 0.60 x 0.65 = 0.94 M3
1 pt Galian Tanah Sumur Ukuran 3.14 x 0.16 x 3.00 = 1.51 M3
Jumlah = 2.44 M3
Dibulatkan = 2.44 M3
Urugan Pasir
4 pt Timbunan Pasir Bawah Pondasi Ukuran 0.05 x 0.60 x 0.60 = 0.07 M3
Jumlah = 0.07 M3
Dibulatkan = 0.07 M3
Cor Tapak 1 : 2 : 3
4 pt Cor Tapak 1 : 2 : 3 Ukuran 0.70 x 0.60 x 0.60 = 1.01 M3
Jumlah = 1.01 M3
Dibulatkan = 1.01 M3
1 pt Besi Bulat Ø 1,5 " Ukuran 2.00 x 3.14 x 1.20 x 0.42 = 3.17 Kg
4 pt Besi Bulat Ø 1,5 " Ukuran 1.00 x 1.00 x 0.35 x 0.42 = 0.59 Kg
Jumlah = 3.75 Kg
Dibulatkan = 3.75 Kg
4 pt Besi Plat 4' x 8' x t = 1,5 mm Ukuran 0.40 x 0.40 x 13.46 x 1.00 = 8.61 Kg
40 pt Besi Plat 4' x 8' x t = 1,5 mm Ukuran 0.15 x 0.15 x 13.46 x 1.00 = 12.11 Kg
Jumlah = 20.72 Kg
Dibulatkan = 20.72 Kg
HARGA SATUAN
KODE JUMLAH HARGA
NO. KEAHLIAN UPAH / JAM KETERANGAN
ANALISA JAM / HARI ( Rp )
( Rp. )
1 2 3 4 5 6 7
a b c d f
BATU
Batu Kerikil M3 Rp. 185,060.00
Batu Kerikil Sungai Royalti M3 Rp. 148,156.00
Batu Kali Bulat M3 Rp. 126,012.00
Batu Koral ( 2 - 3 Cm ) M3 Rp. 170,298.00
Batu Pecah ( 1 - 2 Cm ) M3 Rp. 554,110.00
Batu Pecah ( 2 - 3 Cm ) M3 Rp. 554,110.00
Batu Pecah ( 3 - 5 Cm ) M3 Rp. 517,206.00
Batu Pecah ( 5 - 7 Cm ) M3 Rp. 332,680.00
Batu Belah ( 10 - 15 Cm ) M3 Rp. 199,822.00
BATU CETAKAN
Batu Bata ( 4,5X9X18 ) Bh Rp. 961.00
Paving Blok Lokal
- Type Gergaji (45/M2) Bh Rp. 2,267.00
- Type Bata (45/M2) Bh Rp. 2,267.00
- Type Tiga Berlian (45/M2) Bh Rp. 2,267.00
- Type Segi Enam (42/M2) Bh Rp. 2,267.00
Paving Blok Mutu K. 175 Bh Rp. 4,503.00
BETON CETAK
Batu Kerawang 20 x 20 CM Bh Rp. 7,764.00
Batu Kerawang 13 x 20 CM Bh Rp. 7,764.00
Riol Uk 1/2 x 15 CM Bh Rp. 15,441.00
Riol Uk 1/2 x 20 CM Bh Rp. 18,893.00
Riol Uk. 10 CM Bh Rp. 18,569.00
Riol Uk. 15 CM Bh Rp. 26,760.00
Riol Uk. 20 CM Bh Rp. 33,151.00
Riol Uk. 25 CM Bh Rp. 52,478.00
Riol Uk. 30 CM Bh Rp. 60,392.00
Riol Uk. 40 CM Bh Rp. 112,658.00
Riol Uk. 50 CM Bh Rp. 147,612.00
Riol Uk. 60 CM Bh Rp. 175,234.00
Riol Uk. 70 CM Bh Rp. 210,246.00
BESI PROFIL
Besi Profil Kiloan Kg Rp. 35,696.00
Besi Siku L 30 x 30 x 3 Btg Rp. 97,072.00
Besi Siku L 40 x 40 x 4 Btg Rp. 152,335.00
Besi Siku L 50 x 50 x 5 Btg Rp. 280,552.00
Besi Siku L 60 x 60 x 6 Btg Rp. 432,463.00
BESI PLAT
Plat 4' x 8' x t = 1,2 mm Lbr Rp. 409,268.00
Plat 4' x 8' x t = 1,5 mm Lbr Rp. 693,907.00
Plat 4' x 8' x t = 4 mm Lbr Rp. 1,488,097.00
Plat 4' x 8' x t = 6 mm Lbr Rp. 2,942,149.00
Plat 4' x 8' x t = 10 mm Lbr Rp. 4,958,981.00
ALUMINIUM PLAT
Plat 4' x 8' x t = 0,3 mm Lbr Rp. 118,567.00
Plat 4' x 8' x t = 0,4 mm Lbr Rp. 177,652.00
Plat 4' x 8' x t = 0,5 mm Lbr Rp. 236,866.00
Plat 4' x 8' x t = 0,6 mm Lbr Rp. 296,079.00
Plat 4' x 8' x t = 0,7 mm Lbr Rp. 325,690.00
Plat 4' x 8' x t = 0,8 mm Lbr Rp. 384,905.00
Plat 4' x 8' x t = 0,9 mm Lbr Rp. 444,119.00
Plat 4' x 8' x t = 1,0 mm Lbr Rp. 814,144.00
SENG PLAT
Plat 3' x 6' x t = 0,2 mm Lbr Rp. 69,556.00
Plat 3' x 6' x t = 0,25 mm Lbr Rp. 83,471.00
Plat 3' x 6' x t = 0,3 mm Lbr Rp. 92,780.00
Plat 3' x 6' x t = 0,35 mm Lbr Rp. 115,965.00
Plat 3' x 6' x t = 0,4 mm Lbr Rp. 173,257.00
PIPA HOLLOW
Uk. 25 x 25 mm x 5,7 m Btg Rp. 111.00
Uk. 30 x 30 mm x 5,7 m Btg Rp. 147.00
Uk. 40 x 40 mm x 5,7 m Btg Rp. 240.00
Uk. 50 x 50 mm x 5,7 m Btg Rp. 277.00
Uk. 60 x 60 mm x 5,7 m Btg Rp. 294.00
Uk. 30 x 60 mm x 5,7 m Btg Rp. 348.00
2 SEMEN & KAPUR Semen PC. @ 40 Kg Zak 57,200.00 4,004.00 5,720.00 3.00 - - - 1.12 4.00 40.00 - 832.00 67,756.00
Semen PC. @ 50 Kg Zak 71,500.00 5,005.00 7,150.00 3.00 - - - 1.12 4.00 50.00 - 1,040.00 84,695.00
Semen Putih Kg 6,050.00 424.00 605.00 3.00 - - - 1.12 4.00 1.00 - 20.80 7,100.00
Kapur Aduk ( 20 Kg ) Krg 94,622.00 6,624.00 9,462.00 3.00 - - - 1.12 4.00 1.00 - 20.80 110,729.00
BESI PROFIL
Besi Profil Kiloan Kg 30,492.00 2,134.00 3,049.00 3.00 1.12 4.00 1.00 - 20.80 35,696.00
Besi Siku L 30 x 30 x 3 Btg 82,901.00 5,803.00 8,290.00 3.00 - - - 1.12 4.00 3.75 - 78.00 97,072.00
Besi Siku L 40 x 40 x 4 Btg 130,125.00 9,109.00 13,013.00 3.00 - - - 1.12 4.00 4.25 - 88.40 152,335.00
Besi Siku L 50 x 50 x 5 Btg 239,580.00 16,771.00 23,958.00 3.00 - - - 1.12 4.00 11.70 - 243.36 280,552.00
Besi Siku L 60 x 60 x 6 Btg 369,334.00 25,853.00 36,933.00 3.00 - - - 1.12 4.00 16.50 - 343.20 432,463.00
Solvent semen Kg 10,977.00 768.00 1,098.00 3.00 - - - 1.12 4.00 1.00 - 20.80 12,864.00
Amplas Lbr 6,050.00 424.00 605.00 3.00 - - - 1.12 4.00 0.01 - 0.21 7,079.00
PIPA HOLLOW
Uk. 25 x 25 mm x 5,7 m Btg - - - 3.00 - - - 1.12 4.00 5.33 - 110.86 111.00
Uk. 30 x 30 mm x 5,7 m Btg - - - 3.00 - - - 1.12 4.00 7.07 - 147.06 147.00
Uk. 40 x 40 mm x 5,7 m Btg - - - 3.00 - - - 1.12 4.00 11.54 - 240.03 240.00
Uk. 50 x 50 mm x 5,7 m Btg - - - 3.00 - - - 1.12 4.00 13.32 - 277.06 277.00
Uk. 60 x 60 mm x 5,7 m Btg - - - 3.00 - - - 1.12 4.00 14.13 - 293.90 294.00
Uk. 30 x 60 mm x 5,7 m Btg - - - 3.00 - - - 1.12 4.00 16.72 - 347.78 348.00
6 PAKU & PISHER Paku Biasa Kg 19,800.00 1,386.00 1,980.00 3.00 - - - 1.12 4.00 1.00 - 20.80 23,187.00
1 2 3 4 5 9 10 11 12 13 14 15 16 17 18 19
Paku Seng (100 Bh/Ktk) Ktk 33,000.00 2,310.00 3,300.00 3.00 - - - 1.12 4.00 1.50 - 31.20 38,641.00
Paku Asbes Gelombang (Paku Ulir) Kg 42,000.00 2,940.00 4,200.00 3.00 - - - 1.12 4.00 0.02 - 0.31 49,140.00
Paku Beton Ktk 22,000.00 1,540.00 2,200.00 3.00 - - - 1.12 4.00 0.50 - 10.40 25,750.00
Paku Lintah Ktk 27,940.00 1,956.00 2,794.00 3.00 - - - 1.12 4.00 0.02 - 0.31 32,690.00
Pisher (S 8) Bh 1,903.00 133.00 190.00 3.00 - - - 1.12 4.00 0.02 - 0.31 2,226.00
Pisher (S 10) Bh 2,217.00 155.00 222.00 3.00 - - - 1.12 4.00 0.02 - 0.31 2,594.00
Pisher (S 12) Bh 2,530.00 177.00 253.00 3.00 - - - 1.12 4.00 0.02 - 0.31 2,960.00
7 ANGKER & BAUT Anker Baut Ø 20 MM Bh 3,960.00 277.00 396.00 3.00 - - - 1.12 4.00 0.03 - 0.62 4,634.00
Baut Ø 0,5" - 0,5" Bh 1,210.00 85.00 121.00 3.00 - - - 1.12 4.00 0.03 - 0.62 1,417.00
Baut Ø 0,5" - 1" Bh 1,573.00 110.00 157.00 3.00 - - - 1.12 4.00 0.03 - 0.62 1,841.00
Baut Ø 0,5" - 1,5" Bh 2,035.00 142.00 204.00 3.00 - - - 1.12 4.00 0.04 - 0.83 2,382.00
Baut Ø 0,5" - 2" Bh 2,178.00 152.00 218.00 3.00 - - - 1.12 4.00 0.05 - 1.04 2,549.00
Baut Ø 0,5" - 2,5" Bh 2,453.00 172.00 245.00 3.00 - - - 1.12 4.00 0.07 - 1.46 2,871.00
Baut Ø 0,5" - 3" Bh 2,783.00 195.00 278.00 3.00 - - - 1.12 4.00 0.08 - 1.66 3,258.00
Baut Ø 0,5" - 3,5" Bh 2,915.00 204.00 292.00 3.00 - - - 1.12 4.00 0.09 - 1.87 3,413.00
Baut Ø 0,5" - 4" Bh 3,146.00 220.00 315.00 3.00 - - - 1.12 4.00 0.10 - 2.08 3,683.00
Baut Ø 0,5" - 4,5" Bh 3,388.00 237.00 339.00 3.00 - - - 1.12 4.00 0.11 - 2.29 3,966.00
Baut Ø 0,5" - 5" Bh 3,630.00 254.00 363.00 3.00 - - - 1.12 4.00 0.12 - 2.50 4,250.00
Baut Ø 0,5" - 5,5" Bh 4,015.00 281.00 402.00 3.00 - - - 1.12 4.00 0.13 - 2.70 4,701.00
Baut Ø 0,5" - 6" Bh 4,114.00 288.00 411.00 3.00 - - - 1.12 4.00 0.15 - 3.12 4,816.00
Baut Ø 0,5" - 7" Bh 4,840.00 339.00 484.00 3.00 - - - 1.12 4.00 0.17 - 3.54 5,667.00
Baut Ø 0,5" - 8" Bh 5,445.00 381.00 545.00 3.00 - - - 1.12 4.00 0.19 - 3.95 6,375.00
Baut Ø 0,5" - 9" Bh 5,808.00 407.00 581.00 3.00 - - - 1.12 4.00 0.21 - 4.37 6,800.00
Baut Ø 0,5" - 10" Bh 7,018.00 491.00 702.00 3.00 - - - 1.12 4.00 0.23 - 4.78 8,216.00
Baut Ø 0,5" - 11" Bh 7,260.00 508.00 726.00 3.00 - - - 1.12 4.00 0.25 - 5.20 8,499.00
8 KAWAT Beton Kg 24,200.00 1,694.00 2,420.00 3.00 - - - 1.12 4.00 1.00 - 20.80 28,335.00
Bronjong Roll 707,850.00 49,550.00 70,785.00 3.00 - - - 1.12 4.00 1.00 - 20.80 828,206.00
Duri Lokal (70 M) Glg 114,950.00 8,047.00 11,495.00 3.00 - - - 1.12 4.00 9.00 - 187.20 134,679.00
Nyamuk Lokal M2 24,200.00 1,694.00 2,420.00 3.00 - - - 1.12 4.00 0.50 - 10.40 28,324.00
Harmonika M2 30,250.00 2,118.00 3,025.00 3.00 - - - 1.12 4.00 0.50 - 10.40 35,403.00
15 CAT Kilat Kg 49,500.00 3,465.00 4,950.00 3.00 - - - 1.12 4.00 1.00 - 20.80 57,936.00
Perak Kg 55,000.00 3,850.00 5,500.00 3.00 - - - 1.12 4.00 1.00 - 20.80 64,371.00
Tembok Kg 22,000.00 1,540.00 2,200.00 3.00 - - - 1.12 4.00 1.00 - 20.80 25,761.00
Pernis Klng 38,500.00 2,695.00 3,850.00 3.00 - - - 1.12 4.00 1.00 - 20.80 45,066.00
Serlak Btl 27,500.00 1,925.00 2,750.00 3.00 - - - 1.12 4.00 0.80 - 16.64 32,192.00
Anti Rembes Kg 50,600.00 3,542.00 5,060.00 3.00 - - - 1.12 4.00 1.00 - 20.80 59,223.00
Menie Kg 22,000.00 1,540.00 2,200.00 3.00 - - - 1.12 4.00 1.00 - 20.80 25,761.00
Thinner Ltr 17,500.00 1,225.00 1,750.00 3.00 - - - 1.12 4.00 1.00 - 20.80 20,496.00
16 KACA & FRAME NAKO Polos Tebal = 5 mm Kaki 10,560.00 739.00 1,056.00 3.00 - - - 1.12 4.00 0.50 - 10.40 12,365.00
Rayben Tebal = 5 mm Kaki 11,880.00 832.00 1,188.00 3.00 - - - 1.12 4.00 0.50 - 10.40 13,910.00
Glass Block Uk. 20 x 20 CM Bh 24,420.00 1,709.00 2,442.00 3.00 - - - 1.12 4.00 1.00 - 20.80 28,592.00
Frame Jendela Nako Daun 9,900.00 693.00 990.00 3.00 - - - 1.12 4.00 0.20 - 4.16 11,587.00
KOLOM
Kolom 10 x 10 x 400
Diameter
No Jenis Panjang (cm) Jumlah Total Panjang (cm) 0.4 0.8 1 1.2 1.4 1.6 1.9 2.2 2.5 Total Berat (kg)
1 Kolom 10 x 10 x 400
a= 7.00
b= 7.00
c= 5.00
d= 5.00
24.00 21 504.00 504.00
a= 408.00
408.00 4 1,632.00 1,632.00
Sloof 10 x 10 x 400
Diameter
No Jenis Panjang (cm) Jumlah Total Panjang (cm) 0.4 0.8 1 1.2 1.4 1.6 1.9 2.2 2.5 Total Berat (kg)
1 Sloof 10 x 10 x 400
a= 7.00
b= 7.00
c= 5.00
d= 5.00
24.00 24 576.00 576.00
a= 408.00
408.00 4 1,632.00 1,632.00
Diameter
No Jenis Panjang (cm) Jumlah Total Panjang (cm) 0.6 0.8 1 1.2 1.4 1.6 1.9 2.2 2.5 Total Berat (kg)
a= 410.00
410.00 4 1,640.00 1,640.00
Diameter
No Jenis Panjang (cm) Jumlah Total Panjang (cm) 0.6 0.8 1 1.2 1.4 1.6 1.9 2.2 2.5 Total Berat (kg)
a= 410.00
410.00 4 1,640.00 1,640.00
TOTAL PANJANG (CM) 624.00 - 1,640.00 - - - - - -
BERAT BAJA TULANGAN (KG/CM) 0.002219 0.003946 0.006170 0.008880 0.012100 0.015780 0.022260 0.029840 0.038530
BERAT TOTAL (KG) 1.38 - 10.12 - - - - - - 11.50
VOLUME BETON 1 M' 0.040
BERAT BESI 1 M3 BETON (KG) PANJANG (M') 25.00 287.59
BEKISTING (M2) 20.00 10.00
Diameter
No Jenis Panjang (cm) Jumlah Total Panjang (cm) 0.6 0.8 1 1.2 1.4 1.6 1.9 2.2 2.5 Total Berat (kg)
PEKERJAAN : #REF!
LOKASI : PANYABUNGAN
BULAN I BULAN II BULAN III BULAN IV BULAN V BULAN VI BULAN VII BULAN VIII BULAN IX
NO. URAIAN BOBOT MINGGU KE MINGGU KE MINGGU KE MINGGU KE MINGGU KE MINGGU KE MINGGU KE MINGGU KE MINGGU KE KET
1 2 3 4 5 6 7 8 9 10 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4
A. PEKERJAAN PENDAHULUAN
1 Biaya Papan Merek Proyek 1.283 0.642 0.642 100 %
2 Biaya Photo Dokumentasi 0.733 0.733
### #REF! #REF! #REF!
3 Pembersihan Lokasi 0.915 0.305 0.305 0.305
I. PEKERJAAN TANAH
1 Galian Tanah Tapak 0.190 0.190
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF!
### #REF! #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF! 50%
### #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF!
### #REF!
### #REF! #REF! #REF!
### #REF! #REF! #REF! #REF!
X. PEKERJAAN PEMELIHARAAN 0%
TARGET RENCANA
RENCANA #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0.95
RENCANA KOMULATIF #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
REALISASI MINGGU INI
REALISASI S/D MINGGU INI
DEVIASI
0 0
0 0
0 0
0 0
0 0