Cco Fix Lapen Tubo
Cco Fix Lapen Tubo
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
1 Mobilisasi 1.00 10,000,000.00 10,000,000.00 11,100,000.00 2.96 - - - - 1.00 10,000,000.00 10,000,000.00 11,100,000.00 2.96
Ls
2 Kantor lapangan dan Fasilitasnya 1.00 5,000,000.00 5,000,000.00 5,550,000.00 1.48 (1.00) (5,000,000.00) 1.00 5,000,000.00 - 5,000,000.00 - - -
Ls
3 Keselamatan dan Kesehatan Kerja 1.00 250,000.00 250,000.00 277,500.00 0.07 - - - - 1.00 250,000.00 250,000.00 277,500.00 0.07
Ls
4 penyiapan RKK 1.00 200,000.00 200,000.00 222,000.00 0.06 - - - - 1.00 200,000.00 200,000.00 222,000.00 0.06
Ls
5 Sosialisasi, Promosi dan Pelatihan 1.00 1,500,000.00 1,500,000.00 1,665,000.00 0.44 - - - - 1.00 1,500,000.00 1,500,000.00 1,665,000.00 0.44
Ls
6 Alat Pelindung kerja dan Alat Pelindung diri 1.00 2,000,000.00 2,000,000.00 2,220,000.00 0.59 - - - - 1.00 2,000,000.00 2,000,000.00 2,220,000.00 0.59
Ls
7 Asuransi dan perijinan 1.00 2,500,000.00 2,500,000.00 2,775,000.00 0.74 - - - - 1.00 2,500,000.00 2,500,000.00 2,775,000.00 0.74
Ls
8 Personil Keselamatan Konstruksi 1.00 3,000,000.00 3,000,000.00 3,330,000.00 0.89 - - - - 1.00 3,000,000.00 3,000,000.00 3,330,000.00 0.89
Ls
9 Fasilitas Sarana, Prasarana, dan Alat kesehatan 1.00 750,000.00 750,000.00 832,500.00 0.22 - - - - 1.00 750,000.00 750,000.00 832,500.00 0.22
Ls
10 Rambu-Rambu yang diperlukan 1.00 150,000.00 150,000.00 166,500.00 0.04 - - - - 1.00 150,000.00 150,000.00 166,500.00 0.04
Ls
11 Kegiatan dan Peralatan Terkait dengan Pengendalian Resiko Keselama 1.00 500,000.00 500,000.00 555,000.00 0.15 - - - - 1.00 500,000.00 500,000.00 555,000.00 0.15
Ls
12 Galian Untuk Selokan Drainase dan Saluran Air M3 72.00 39,497.71 2,843,835.12 3,156,657.20 0.84 (72.00) (2,843,835.12) 72.00 2,843,835.12 - 39,497.71 - - -
13 Pasangan Batu dengan Mortar M3 30.75 1,488,255.15 45,763,845.86 50,797,868.77 13.54 (30.75) (45,763,845.86) 30.75 45,763,845.86 - 1,488,255.15 - - -
14 Penyiapan Badan Jalan M2 1.01600 12,967.92 13,175.41 14,624,703.93 3.90 1,213.12 15,731,597.72 (1,213.12) (15,731,597.72) 1,214.13 12,967.92 15,744,773.13 17,476,698.17 4.66
15 Lapis Pondasi Bawah ( LPB ) Telford M2 889.00 228,819.16 203,420,233 225,796,463.61 60.20 276.41 63,248,476.06 (276.41) (63,248,476.06) 1,165.41 228,819.16 266,668,709.30 296,002,267.33 78.92
16 Lapis Perekat - Aspal Cair/Emulsi Liter 711.20 20,120.33 14,309,578.70 15,883,630.00 4.23 128.24 2,580,266.33 (128.24) (2,580,266.33) 839.44 20,120.33 16,889,845.03 18,747,727.98 5.00
17 Lapis Penetrasi Macadam Ton 44.45 732,364.69 32,553,610.47 36,134,507.76 9.63 14.75 10,804,667.82 (14.75) (10,804,667.82) 59.20 732,364.69 43,358,278.29 48,127,688.90 12.83
Jumlah Total 375,087,331.27 100.00 38,757,326.95 (38,757,326.95) 403,497,882.38 107.57
Dibulatkan 375,087,000.00 403,497,000.00
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 1.00 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
- -
- -
1214.13 1,214 -
1165.41 1,165 -
839.44 839.44 -
59.20 59.20 -
M1
JMT SBTU MNGGU SENIN SELAS
### 01/10/2022 02/10/2022 03/10/2022 04/10/2022 JUMLAH KONTROL #REF! #REF!
0.03 - 0.03
- -
- -
- -
- -
- -
- -
M2
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL #REF! #REF!
0.03 - 0.03
- -
- -
- -
- -
- -
- -
M3
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL #REF! #REF!
0.03 - 0.03
- -
- -
- -
- -
- -
- -
M4
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL #REF! #REF!
0.03 -
- -
- -
- -
- -
- -
- -
M5
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL #REF! #REF!
- -
- -
- -
- -
- -
- -
- -
M6
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL 29/09/2022 30/09/2022
- #REF!
- -
- -
- -
- -
- -
- -
M7
### 02/10/2022 03/10/2022 04/10/2022 05/10/2022 JUMLAH KONTROL #REF! #REF!
- #REF!
- -
- -
- #REF!
- #REF!
- #REF!
- #REF!
M8
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL #REF! #REF!
- #REF!
- #REF!
- #REF!
- #REF!
- #REF!
- #REF!
M9
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL #REF! #REF!
- #REF!
- #REF!
- #REF!
- #REF!
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
1 Mobilisasi 1.00 10,000,000.00 10,000,000.00 11,100,000.00 2.96 - - - - 1.00 10,000,000.00 10,000,000.00 11,100,000.00 2.96
Ls
2 Kantor lapangan dan Fasilitasnya 1.00 5,000,000.00 5,000,000.00 5,550,000.00 1.48 - - - - 1.00 5,000,000.00 5,000,000.00 5,550,000.00 1.48
Ls
3 Keselamatan dan Kesehatan Kerja 1.00 250,000.00 250,000.00 277,500.00 0.07 - - - - 1.00 250,000.00 250,000.00 277,500.00 0.07
Ls
4 penyiapan RKK 1.00 200,000.00 200,000.00 222,000.00 0.06 - - - - 1.00 200,000.00 200,000.00 222,000.00 0.06
Ls
5 Sosialisasi, Promosi dan Pelatihan 1.00 1,500,000.00 1,500,000.00 1,665,000.00 0.44 - - - - 1.00 1,500,000.00 1,500,000.00 1,665,000.00 0.44
Ls
6 Alat Pelindung kerja dan Alat Pelindung diri 1.00 2,000,000.00 2,000,000.00 2,220,000.00 0.59 - - - - 1.00 2,000,000.00 2,000,000.00 2,220,000.00 0.59
Ls
7 Asuransi dan perijinan 1.00 2,500,000.00 2,500,000.00 2,775,000.00 0.74 - - - - 1.00 2,500,000.00 2,500,000.00 2,775,000.00 0.74
Ls
8 Personil Keselamatan Konstruksi 1.00 3,000,000.00 3,000,000.00 3,330,000.00 0.89 - - - - 1.00 3,000,000.00 3,000,000.00 3,330,000.00 0.89
Ls
9 Fasilitas Sarana, Prasarana, dan Alat kesehatan 1.00 750,000.00 750,000.00 832,500.00 0.22 - - - - 1.00 750,000.00 750,000.00 832,500.00 0.22
Ls
10 Rambu-Rambu yang diperlukan 1.00 150,000.00 150,000.00 166,500.00 0.04 - - - - 1.00 150,000.00 150,000.00 166,500.00 0.04
Ls
11 Kegiatan dan Peralatan Terkait dengan Pengendalian Resiko Keselamat 1.00 500,000.00 500,000.00 555,000.00 0.15 - - - - 1.00 500,000.00 500,000.00 555,000.00 0.15
Ls
12 Galian Untuk Selokan Drainase dan Saluran Air M3 72.00 39,497.71 2,843,835.12 3,156,657.20 0.84 (72.00) (2,843,835.12) 72.00 2,843,835.12 - 39,497.71 - - -
13 Pasangan Batu dengan Mortar M3 30.75 1,488,255.15 45,763,845.86 50,797,868.77 13.54 (30.75) (45,763,845.86) 30.75 45,763,845.86 - 1,488,255.15 - - -
14 Penyiapan Badan Jalan M2 1.01600 12,967.92 13,175.41 14,624,703.93 3.90 1,213.12 15,731,597.72 (1,213.12) (15,731,597.72) 1,214.13 12,967.92 15,744,773.13 17,476,698.17 4.66
15 Lapis Pondasi Bawah ( LPB ) Telford M2 889.00 228,819.16 203,420,233 225,796,463.61 60.20 142.70 32,653,384.97 (142.70) (32,653,384.97) 1,031.70 228,819.16 236,073,618.21 262,041,716.22 69.86
16 Lapis Perekat - Aspal Cair/Emulsi Liter 711.20 20,120.33 14,309,578.70 15,883,630.00 4.23 128.24 2,580,266.33 (128.24) (2,580,266.33) 839.44 20,120.33 16,889,845.03 18,747,727.98 5.00
17 Lapis Penetrasi Macadam Ton 44.45 732,364.69 32,553,610.47 36,134,507.76 9.63 14.75 10,804,667.82 (14.75) (10,804,667.82) 59.20 732,364.69 43,358,278.29 48,127,688.90 12.83
Jumlah Total 375,087,331.27 100.00 13,162,235.86 (13,162,235.86) 375,087,331.27 100.00
Dibulatkan 375,087,000.00 375,087,000.00
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
0.10 0.10 0.10 0.10 0.10 0.20 0.30 1.00 - 0.01 0.01
- -
- -
1214.13 1,214 -
1031.70 1,032 -
839.44 839.44 -
59.20 59.20 -
M1
JMT SBTU MNGGU SENIN SELAS
### 01/10/2022 02/10/2022 03/10/2022 04/10/2022 JUMLAH KONTROL #REF! #REF!
0.03 - 0.03
- -
- -
- -
- -
- -
- -
M2
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL #REF! #REF!
0.03 - 0.03
- -
- -
- -
- -
- -
- -
M3
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL #REF! #REF!
0.03 - 0.03
- -
- -
- -
- -
- -
- -
M4
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL #REF! #REF!
0.03 -
- -
- -
- -
- -
- -
- -
M5
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL #REF! #REF!
- -
- -
- -
- -
- -
- -
- -
M6
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL 29/09/2022 30/09/2022
- #REF!
- -
- -
- -
- -
- -
- -
M7
### 02/10/2022 03/10/2022 04/10/2022 05/10/2022 JUMLAH KONTROL #REF! #REF!
- #REF!
- -
- -
- #REF!
- #REF!
- #REF!
- #REF!
M8
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL #REF! #REF!
- #REF!
- #REF!
- #REF!
- #REF!
- #REF!
- #REF!
M9
#REF! #REF! #REF! #REF! #REF! JUMLAH KONTROL #REF! #REF!
- #REF!
- #REF!
- #REF!
- #REF!