rab jaring apung 2
TRANSCRIPT
BILL OF QUANTIY ( BQ )
KOP PERUSAHAAN
RENCANA ANGGARAN BIAYAKEGIATAN PEKERJAAN LOKASI TH . ANGGARAN : : : : PENGEMBANGAN BIBIT IKAN UNGGUL REHABILITASI KOLAM PENDEDERAN BBI BENTAKAN DS BENTAKAN KECAMATAN BAKI 2010
No1 a
Jenis PekerjaanPEKERJAAN MERAKIT JARING Upah Pekerja rakit jaring Bahan Jaring ukuran 1 1/4 inch. Jaring Strimin
Volume
Sat
Harga Sat
145.00
orang
50,000.00
b
5.00 48.00
bh m
490,000.00 4,500.00
2 a
PEKERJAAN MERAKIT KARAMBA Upah Tukang Las Tukang Kayu Pekerja
4.00
bahan 1 Besi Siku 4cm x 4cm x 3mm 2 Besi Plat 3cm x 6m x 3 mm 3 Kayu Papan bangkirai 4 Kayu Kaso bangkirai 4/6 5 Drum 6 Bandul Beton 7 Tali 8 Jaring 9 Jaring Strimin 10 bambu ori 11 Las
1,218.00 425.33 783.00 696.00 1,740.00 348.00 50.00 145.00 1,392.00 35.00 1.00
Btng Btng m3 m3 bh m3 rol bh kg btng ls
11,750.00 4,300.00 9,072,000.00 6,048,000.00 180,000.00 #REF! 50,000.00 490,000.00 4,500.00 12,000.00 1,000,000.00
JUMLAH TOTAL PPN 10 % JUMLAH DIBULATKAN Terbilang :.
Sukoharjo, 2010 Penawar CV / PT
Nama Terang Direktur
Jumlah Harga
116
7,250,000.00
2,450,000.00 216,000.00
14,311,500.00 1,828,933.33 7,103,376,000.00 4,209,408,000.00 313,200,000.00 #REF! 2,500,000.00 71,050,000.00 6,264,000.00 420,000.00 1,000,000.00
#REF! #REF! #REF! #REF! -
2010
DAFTAR ANALISA PEKERJAANKEGIATAN PEKERJAAN LOKASI SUMBER DANAA. PEKERJAAN PERSIAPAN 1 Bt.38 Bahan Semen portland Pasir beton Kerikil Tenaga Pekerja Tukang batu Kepala tukang Mandor : 1.650 Oh 0.250 Oh 0.025 Oh 0.080 Oh x Rp x Rp x Rp x Rp 33,500.00 = Rp 39,000.00 = Rp 43,000.00 = Rp 43,000.00 = Rp 55,275.00 9,750.00 1,075.00 3,440.00 = = 2 PEKERJAAN BESI a Bs.1 Bahan Besi profil Tenaga Pekerja Tukang las Kepala tukang Mandor b Bahan Bahan Besi Plat : 0.060 Oh 0.006 Oh 0.006 Oh 0.003 Oh : 1 kg pasangan besi plat : 1.150 kg x Rp 3,956.00 = Rp 4,549.40 = Tenaga Pekerja Tukang Las Kepala tukang Mandor : 0.8000 Oh 2.4000 Oh 0.2400 Oh 0.040 Oh x Rp x Rp x Rp x Rp 32,000.00 = Rp 41,000.00 = Rp 41,000.00 = Rp 41000 = Rp 25,600.00 98,400.00 9,840.00 1,640.00 = x Rp x Rp x Rp x Rp 32,000.00 = Rp 34,000.00 = Rp 41,000.00 = Rp 41000 = Rp 1,920.00 204.00 246.00 123.00 = : 1 Kg : 1.150 Kg x Rp 11250 = Rp 12,937.50 = Pasang besi profil : 1m3 : 197.000 Kg 0.470 m3 0.940 m3 x Rp x Rp x Rp 1,200.00 = Rp #REF! = Rp #REF! = Rp 236,400.00 #REF! #REF! = Membuat beton tumbuk 1pc:3ps:6kr
: : : :
BELANJA MODAL KONSTRUKSI TUGU PERINGATAN FASILITASI PERCEPATAN PENYELESAIAN TAPAL BATAS WILAYAH ADMINISTRASI DAERAH KABUPATEN SUKOHARJO - KOTA SURAKARTA APBD KAB. SUKOHARJO TA. 2011
5
ANALISA PEKERJAAN
YELESAIAN TAPAL BATAS WILAYAH ADMINISTRASI DAERAH
Rp
#REF!
Rp Rp
69,540.00 #REF!
Rp
12,937.50
Rp
2,493.00
Rp
4,549.40
Rp
135,480.00
6
DAFTAR HARGA UPAH DAN BAHANKEGIATAN PEKERJAAN LOKASI TAHUN NO 1 : : : : URAIAN PEMELIHARAAN KESEHATAN DAN PENCEGAHAN PENYAKIT MENULAR TERNAK PEMBANGUNAN POSKESWAN JLN DR. MUWARDI NO 14 SUKOHARJO 2011 SATUAN UPAH / BAHAN 3 hari hari hari hari hari hari hari Kg Kg kg kg Bh btg m3 rol btng kg
2 A. UPAH 1 Pekerja 2 Tukang batu 3 Tukang Besi 4 Tukang Las 5 Tukang kayu 6 Kep. Tukang 7 Mandor B. BAHAN 1 Jaring 1 1/4 Inch. 2 Jaring Strimin 3 Besi Siku 4 cm x 4 cm tebal 3mm 4 Besi Plat Lebar 3 cm, tebal 3 cm 5 Drum Plastik 6 Bambu ori 7 kayu bangkirai papan 8 Tali 9 kayu Kruing Balok 10 Bandul beton
Disetujui KEPALA UPTD PENGUJIAN DAN DEMONTRASI DINAS PERTANIAN KABUPATEN SUKOHARJO SELAKU PEJABAT PEMBUAT KOMITMEN
Ir.NETTY HARJIANTI NIP.19610408 198701 2 002
Mengetahui KEPALA DINAS PEKERJAAN UMUM KABUPATEN SUKOHARJO
Ir. A.A.B. HARYANTO, M. Eng.SC.M.H NIP : 19591210 19910 3 005
DAN BAHAN
NCEGAHAN PENYAKIT MENULAR TERNAK
HARGA UPAH / BAHAN 4 33,500.00 39,000.00 39,000.00 39,000.00 43,000.00 43,000.00 43,000.00 490,000.00 4,500.00 11,750.00 4,300.00 180,000.00 12,000.00 9,072,000.00 50,000.00 6,048,000.00 1,200.00
Sukoharjo, Direncanakan CV D 'LIMA
2011
BAROTO SUGENG R, ST Direktur
Mengetahui KEPALA DINAS PERTANIAN KABUPATEN SUKOHARJO SELAKU PENGGUNA ANGGARAN
Ir. GIYARTI, MM NIP: 19571026 198503 2 004
DAFTAR HARGA BAHAN UNTUK PEKERJAAN GEDUNG PROYEKNO1A 1 2 3 4 5 6 B 1 2 3 4 5 6 C 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 UPAH PROYEK Pekerja Tukang batu / cat / besi Tukang las Tukang kayu Kepala tukang Mandor UPAH SWAKELOLA Pekerja Tukang batu / cat / besi Tukang las Tukang kayu Kepala tukang Mandor BAHAN Alat bantu Air Almunium foil Amplas Asbes datar ( 60 x 200 ) Asbes gelombang ( 105 x 180 ) kecil Asbes gelombang ( 105 x 180 ) besar Asbes gelombang ( 2.5 x 0.92 ) m, 5 mm Asbes gelombang ( 3.0 x 1.05 ) m, 4 mm Asbes gelombang ( 2.4 x 1.05 ) 4 mm besar Asbes gelombang ( 2.4 x 1.05 ) 4 mm kecil Asbes gelombang ( 2.1 x 1.05 ) 4 mm besar Asbes gelombang ( 2.1 x 1.05 ) 4 mm kecil Bak cuci piring stainles steel Bambu ori Bata merah Batu candi Batu kali / belah Batu kambang set drum m2 lbr lbr lbr lbr lbr lbr lbr lbr lbr lbr bh btg biji m2 m3 m3 kg 10,500.00 46,500.00 1,000.00 19,600.00 3,100.00 38,640.00 48,400.00 64,260.00 96,000.00 69,600.00 85,680.00 64,600.00 74,970.00 56,500.00 222,000.00 12,000.00 375.00 96,000.00 112,500.00 47,880.00 1,000.00 19,600.00 3,100.00 16,800.00 48,400.00 66,000.00 72,600.00 72,600.00 78,000.00 57,600.00 74,670.00 50,400.00 180,000.00 12,500.00 375.00 96,000.00 122,500.00 120,000.00 10,500.00 120,000.00 375.00 3,100.00 1,000.00 org/hari org/hari org/hari org/hari org/hari org/hari 29,000.00 33,600.00 30,900.00 37,200.00 37,200.00 37,200.00 30,450.00 35,230.00 34,000.00 39,100.00 39,100.00 39,100.00 org/hari org/hari org/hari org/hari org/hari org/hari 32,000.00 37,000.00 34,000.00 41,000.00 41,000.00 41,000.00 33,500.00 39,000.00 34,000.00 43,000.00 43,000.00 43,000.00 43,000.00 43,000.00 43,000.00 33,500.00 39,000.00
URAIAN2
SATUAN3
20104
INDEKS5
SURVEY6
SURVEY + 20%7
BM8
9
NO120 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 46 47 48 49 50 51 52 53 Besi beton Besi propil INP / WF < 500 Besi propil INP / WF > 500 Besi L (siku) / propil Besi strip 2x3 Besi strip 2x3 plat Bindrat / kawat beton Bubungan stel gelombang
URAIAN2
SATUAN3kg kg kg kg m' kg kg Lbr 1/2 m' 1/2 m' 1/2 m' m' m' m' m' m' m' m' m' kg kg kg bh bh bh m2
2010411,250.00 17,000.00 19,200.00 11,250.00 3,600.00 4,300.00 18,000.00 22,200.00 126,000.00 84,000.00 72,000.00 100,800.00 84,000.00 56,700.00 44,100.00 30,000.00 25,200.00 31,500.00 20,160.00 45,000.00 18,900.00 18,900.00 4,410.00 5,670.00 6,000.00 10,800.00 13,860.00 466,200.00 793,800.00 1,380,000.00 7,200.00 5,000.00 3,700.00 9,000.00 11,100.00
INDEKS59,450.00 17,500.00 19,200.00 11,750.00 3,600.00 4,300.00 18,000.00 30,000.00 130,000.00 92,000.00 75,600.00 105,800.00 88,200.00 59,500.00 46,300.00 31,500.00 25,200.00 33,000.00 21,200.00 45,000.00 18,900.00 18,900.00 6,000.00 8,000.00 7,000.00 10,500.00 13,860.00 408,000.00 720,000.00 1,380,000.00 60,000.00 5,000.00 3,700.00 7,200.00 12,000.00
SURVEY6
SURVEY + 20%7
BM89,450.00 17,500.00 11,750.00
15,000.00 130,000.00 92,000.00 75,600.00 105,800.00 88,200.00 59,500.00 46,300.00 31,500.00 25,200.00 33,000.00 21,200.00 45,000.00 18,900.00
Buis beton 100 cm - 50 cm Buis beton 90 cm - 50 cm Buis beton 80 cm - 50 cm Buis beton 60 cm Buis beton 50 cm Buis beton 40 cm Buis beton 30cm Buis beton 20cm Buis beton 15 cm Buis beton U 30 cm Buis beton U 20 cm Cat kayu / besi Cat tembok Dempul Engsel jendela kupu-kupu Engsel kuning Engsel pintu kupu-kupu Eternit sekelas kerang super Eternit sekelas Astrico 1x1 Fiber glass 250 liter ( bak air ) Fiber glass 500 liter ( bak air ) Fiber glass 1000 liter ( bak air ) Floor drain plastik Genteng glasur mantili besar Genteng glasur mantili kecil Genteng kaca tipis Genteng kaca sedang
m2 bh bh bh bh biji biji biji biji
20,000.00
24,000.00
10
NO154 55 56 57 58 59 60 Genteng kaca tebal Genteng kodok kebumen
URAIAN2
SATUAN3biji biji biji biji biji biji biji biji biji biji biji biji biji biji biji bh bh lbr m3 m2 m2 daun daun m2
2010413,200.00 1,600.00 2,100.00 1,600.00 1,400.00 2,600.00 1,000.00
INDEKS512,000.00 1,600.00 2,160.00 1,600.00 1,400.00 3,000.00 780.00 600.00 1,000.00 625.00 480.00 570.00 750.00 550.00 600.00 2,500.00 21,420.00 78,000.00 18,000.00 60,000.00 75,600.00 36,000.00 30,000.00 90,000.00 2,400.00 197,500.00 20,400.00 8,694,000.00 7,800,000.00 9,072,000.00 3,600,000.00 15,600,160.00 10,800,000.00 19,200,000.00 16,800,000.00 13,200,000.00
SURVEY6
SURVEY + 20%7
BM8
Genteng mantili besar kebumen Genteng mantili kecil kebumen Genteng polentong kebumen Genteng press beton polos tipe nusantara Genteng press mantili besar
61
Genteng press mantili kecil
700.00
62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 76 77 78 79 80 81
Genteng polentong mojolaban Grendel Glass block Gypsum board Ijuk Kaca bening 3 mm Kaca bening 5 mm Kaca nako rayban 5 mm Kaca nako biasa 5 mm Kaca rayban 5 mm Kait angin Kapur padam / kawur Kawat harmonika Kayu bangkirai balok Kayu Bangkirai reng Kayu bangkirai papan Kayu glugu Kayu jati balok kelas II Kayu jati balok kelas III Kayu jati papan kelas II Kayu jati papan kelas III
550.00 2,500.00 21,420.00 90,000.00 540,000.00 54,000.00 75,600.00 78,000.00 78,000.00 88,200.00 7,200.00 197,500.00 20,400.00 8,694,000.00 9,072,000.00 3,600,000.00 13,124,160.00 10,710,000.00 16,800,000.00 14,400,000.00
bh m3 m2 m3 m3 m3
197,500.00
m3 m3 m3 m3 m3
m3
11
NO182 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 Kayu kamper balok Kayu kamfer papan Kayu kruing balok Kayu kruing papan Kayu meranti balok Kayu meranti papan Kayu sengon balok Kayu sengon papan Kayu tahun begesting Keramik anti slip Keramik putih polos Keramik lantai KM 20/20 Keramik warna pola 30/30 Keramik warna pola 40/40 Keramik dinding 20/25
URAIAN2
SATUAN3m3 m3 m3 m3 m3
201048,568,000.00 9,702,000.00 5,418,000.00 6,048,000.00 4,536,000.00 5,166,000.00 1,890,000.00 1,953,000.00 1,575,000.00 42,850.00 32,760.00 42,000.00 44,100.00 54,000.00 43,200.00 42,850.00 4,320.00 4,500.00 6,000.00 120,000.00 480,000.00 1,638,000.00 25,200.00 7,600.00 126,000.00 69,300.00 94,500.00 88,200.00 88,200.00 81,900.00
INDEKS514,400,000.00 8,568,000.00 9,120,000.00 6,960,000.00 5,418,000.00 6,048,000.00 4,536,000.00 5,166,000.00 2,100,000.00 1,953,000.00 1,575,000.00 42,850.00 30,000.00 38,400.00 39,600.00 39,600.00 39,600.00 39,600.00 4,800.00 5,400.00 6,000.00 102,000.00 360,000.00 900,000.00 12,000.00 7,600.00 90,000.00 54,000.00 94,500.00 84,000.00 88,200.00 66,000.00 88,200.00 78,000.00 81,900.00 60,000.00
SURVEY6
SURVEY + 20%7
BM8
m3 m3 m3 m3 m3
m3 m2 m2 m2 m2
1,575,000.00
m2 m2 m2 biji biji biji bh bh bh bh bh bh bh m' m' m' m' m' m' m' m'
Keramik dinding 20/20 Kerpus press beton Kerpus press mantili Kerpus press tipe soka kebumen Kloset jongkok sekelas INA Kloset duduk keramik Kloset duduk / monoblok Kran 3/4 Kuas 3" Kunci tanam biasa Kunci tanam biasa kamar mandi Kusen aluminium 4" coklat
7,600.00
109 Kusen aluminium 3" coklat 110 Kusen aluminium 4" putih 111 Kusen aluminium 3" putih
12
NO1112 Lem kayu 113 List gipsum kecil 114 List gipsum sedang 115 List kayu profil 116 List keramik dinding 5/20
URAIAN2
SATUAN3kg m' m' m' bh bh bh kg ltr ltr lbr lbr lbr liter liter m2 kg kg kg bh kg m3 m3 m2 m2 zak kg m2 m2 m2 lonjor lonjor lonjor lonjor
2010414,400.00 11,400.00 15,600.00 5,400.00 3,600.00
INDEKS514,400.00 8,400.00 12,000.00 7,200.00 2,900.00 3,600.00 3,000.00 19,800.00 11,400.00 11,400.00 120,000.00 140,000.00 30,000.00 18,200.00 27,500.00 270,000.00 15,600.00 12,000.00 14,500.00 300.00 24,000.00 132,500.00 88,750.00 30,000.00 42,000.00 48,000.00 1,200.00 600,000.00 960,000.00 510,000.00 245,340.00 245,700.00 409,200.00 368,550.00 504,000.00 495,180.00 820,000.00 836,010.00
SURVEY6
SURVEY + 20%7
BM8
117 Meni 118 Minyak cat 119 Minyak bekisting 120 Multiplek 9 mm 121 Multiplek 12 mm 122 Nok stel gelombang 123 Olie 124 Owning aluminium 125 Paku eternit 126 Paku pancing 60 x 200 127 Paku reng / usuk 128 Paku sekrup 129 Paku sekrup gipsum 130 Pasir pasang / cor / beton 131 Pasir urug 132 Paving abu-abu tebal 6 cm 133 Paving abu-abu tebal 8 cm 134 P.C. (Portland Cement) 40 kg 135 P.C. (Portland Cement) 136 Pintu besi lipat 2 mm 137 Pintu folding gate 138 Pintu lipat 0.8 mm 139 Pipa galvanis GI medium A 1" (6 m)1 140 Pipa galvanis GI medium A 1 /2" (6 m)
18,900.00 11,400.00 11,400.00 120,000.00 180,000.00 42,000.00 25,800.00 192,000.00 24,000.00 19,000.00 14,500.00 300.00 18,000.00 127,500.00 88,750.00 26,000.00 31,500.00 47,760.00 1,194.00 540,000.00 510,000.00 510,000.00 245,340.00 409,200.00 505,920.00 1,134,000.00
19,800.00
27,500.00
14,500.00
132,500.00 88,750.00 27,300.00 33,000.00 48,000.00
600,000.00 215,000.00 300,000.00 410,000.00 700,000.00 258,000.00 360,000.00 492,000.00 840,000.00
141 Pipa galvanis GI medium A 2" (6 m) 142 Pipa galvanis GI medium A 3" (6 m)
13
NO1
URAIAN2Pipa galvanis GI medium B 3/4" (6 m) pipa galvanis GI medium B 1" (6 m) pipa galvanis GI medium B 2" (6 m) Pipa PVC 4" (AW - SCJ) 4 m
SATUAN3lonjor lonjor lonjor lonjor lonjor lonjor lonjor lonjor lonjor lonjor lonjor lonjor lonjor lonjor lonjor lonjor kg kg Lbr Ltr Ltr m' m' m' m3 m3 m3 ltr m2 m2 m2 bh Kg m'
20104841,740.00 103,440.00 134,460.00 239,400.00 201,600.00 52,920.00
INDEKS51,134,000.00 1,231,020.00 100,800.00 126,000.00 245,000.00 201,600.00 183,120.00 58,800.00 42,000.00 89,880.00 39,600.00 58,380.00 34,800.00 27,600.00 24,780.00 18,000.00 13,200.00 11,000.00 16,800.00 67,410.00 36,000.00 37,800.00 3,600.00 3,200.00 2,750.00 6,000,000.00 6,000,000.00 4,080,000.00 5,333,333.33
SURVEY61,000,000.00 75,000.00 95,000.00 185,000.00 185,900.00 56,850.00
SURVEY + 20%71,200,000.00 90,000.00 114,000.00 222,000.00 223,080.00 68,220.00
BM8
143 Pipa galvanis GI medium A 4" (6 m) 144 145 146 147
148 Pipa PVC 2" (AW - SCJ) 4 m
1 149 Pipa PVC 1 /2" (AW - SCJ) 4 m 1 150 Pipa PVC 1 /4" (AW - SCJ) 4 m 151 Pipa PVC 1" (AW - SCJ) 4 m
45,360.00 33,000.00 27,600.00 18,000.00 13,200.00 11,000.00 67,410.00 37,800.00 3,250.00 3,200.00 2,750.00 5,670,000.00 5,292,000.00 4,536,000.00 4,000.00 390,000.00 270,000.00 1,260.00 3,150.00 39,100.00
44,545.00 38,790.00 25,830.00 18,870.00 13,720.00
53,454.00 46,548.00 30,996.00 22,644.00 16,464.00 11,000.00 33,000.00 25,000.00
3 152 Pipa PVC /4" (AW - SCJ) 4 m 1 153 Pipa PVC /2" (AW - SCJ) 4 m
154 Plamur 155 Plywood 156 Politur 157 Reng jati 2/3 158 Reng Bk 2/3 159 Reng kruing 2/3 160 Reng jati 161 Reng BK 162 Reng kruing 163 Residu 164 Rolling door almunium 165 Rolling door besi 166 Seal tape 167 Semen putih / warna 168 Seng BJLS 30 lebar 90 cm
dihit dr m' dihit dr m' 4,500.00
4,536,000.00 4,583,333.33 4,500.00 390,000.00 300,000.00 258,000.00 2,400.00 3,150.00 42,000.00
14
NO1
URAIAN2
SATUAN3m' lbr lbr lbr bh bh kg m3 m3 Kg ltr m3 m3 lbr lbr lbr lbr lbr lbr lbr m2 m2 lbr lbr bh Ltr bh bh
2010426,500.00 72,000.00 57,600.00 5,600.00 121,500.00 56,700.00 69,300.00 96,810.00 103,425.00 13,500.00 14,400.00 202,500.00 28,500.00 135,000.00 160,200.00 233,100.00 102,000.00 21,500.00 21,500.00 45,600.00 57,960.00 1,262,000.00 33,600.00 163,800.00 300,000.00
INDEKS528,800.00 72,000.00 57,600.00 5,600.00 132,000.00 60,000.00 72,000.00 100,900.00 105,000.00 13,200.00 14,400.00 130,000.00 29,500.00 81,900.00 135,000.00 126,000.00 160,200.00 204,000.00 213,600.00 96,000.00 21,500.00 21,500.00 45,600.00 57,960.00 1,262,000.00 33,600.00 16,800.00 204,000.00
SURVEY6
SURVEY + 20%7
BM8
169 Seng BJLS 30 lebar 60 cm 170 Seng gelombang 3" x 6" BJLS 20, 3 x 0.8 171 172 173 174 175 176 177 178 179 Seng gelombang 3" x 6" BJLS 20, 2.4 x 0.8 Seng plat 3" x 6" bjls.28 Slood anchor Slood kuda terbang Sirlak Sirtu lokal Sirtu woro Soda api Spirtus
100,900.00
2 180 Split cor beton ( pecah mesin /3 )
181 Tanah kualitas baik / padas 182 Teakblok 6 mm 183 Teakblok 9 mm 184 Teakblok 18 mm 185 Teakwood 3 mm 186 Tegel abu-abu 20/20 187 Tegel wafel 20/20 188 Triplek 3 mm 189 Triplek 4 mm 190 Urinoir keramik standar 191 Vernis 192 Wastafel 193 Wastafel gantung keramik
29,500.00
Sukoharjo, Diperiksa, KASUBDIN CIPTA KARYA DPU KAB. SUKOHARJO Direncana, KASI PERENCANAAN
2008
15
NO1
URAIAN2Ir. S U D A R T O NIP 110 040 814 Mengetahui,
SATUAN3
20104TRIMAN, S.T. NIP. 500 092 302
INDEKS5
SURVEY6
SURVEY + 20%7
BM8
KEPALA DINAS PEKERJAAN UMUM KABUPATEN SUKOHARJO
Ir. A.A.B. HARYANTO, M.Eng. Sc., MH Pembina Tingkat I NIP 110 045 716
16
N GEDUNG PROYEKyang dipakai analis931,000.00 36,000.00 31,000.00 40,000.00 40,000.00 40,000.00 0.00 28,014.00 32,411.60 28,428.00 35,972.00 35,972.00 35,972.00 0.00 44,049.60 920.00 18,032.00 2,852.00 15,456.00 44,528.00 60,720.00 66,792.00 66,792.00 71,760.00 52,992.00 68,696.40 46,368.00 165,600.00 11,500.00 345.00 88,320.00 110,400.00 0.00 9,660.00
30 2880 2480 3200 3200 3200 0 2241.12 2592.93 2274.24 2877.76 2877.76 2877.76 0 3523.97 73.6 1442.56 228.16 1236.48 3562.24 4857.6 5343.36 5343.36 5740.8 4239.36 5495.71 3709.44 13248 920 27.6 7065.6 8832 0 772.8
Harga Asli 33,500.00 39,000.00 34,000.00 43,000.00 43,000.00 43,000.00 30,450.00 35,230.00 30,900.00 39,100.00 39,100.00 39,100.00 47,880.00 1,000.00 19,600.00 3,100.00 16,800.00 48,400.00 66,000.00 72,600.00 72,600.00 78,000.00 57,600.00 74,670.00 50,400.00 180,000.00 12,500.00 375.00 96,000.00 120,000.00 10,500.00
6% 30,970.00 33,120.00 28,520.00 36,800.00 36,800.00 36,800.00 0.00 25,772.88 29,818.67 26,153.76 33,094.24 33,094.24 33,094.24 0.00 40,525.63 846.40 16,589.44 2,623.84 14,219.52 40,965.76 55,862.40 61,448.64 61,448.64 66,019.20 48,752.64 63,200.69 42,658.56 152,352.00 10,580.00 317.40 81,254.40 101,568.00 0.00 8,887.20
17
yang dipakai analis910,000.00 16,100.00 17,664.00 10,810.00 3,312.00 3,956.00 13,500.00 27,600.00 119,600.00 84,640.00 69,552.00 97,336.00 81,144.00 54,740.00 42,596.00 28,980.00 23,184.00 30,360.00 19,504.00 41,400.00 17,000.00 17,000.00 5,520.00 7,360.00 6,440.00 9,660.00 12,751.20 375,360.00 662,400.00 1,269,600.00 22,080.00 4,600.00 3,404.00 6,624.00 11,040.00
800 1288 1413.12 864.8 264.96 316.48 1080 2208 9568 6771.2 5564.16 7786.88 6491.52 4379.2 3407.68 2318.4 1854.72 2428.8 1560.32 3312 1360 1360 441.6 588.8 515.2 772.8 1020.1 30028.8 52992 101568 1766.4 368 272.32 529.92 883.2
9,450.00 17,500.00 19,200.00 11,750.00 3,600.00 4,300.00 15,000.00 30,000.00 130,000.00 92,000.00 75,600.00 105,800.00 88,200.00 59,500.00 46,300.00 31,500.00 25,200.00 33,000.00 21,200.00 45,000.00 18,900.00 18,900.00 6,000.00 8,000.00 7,000.00 10,500.00 13,860.00 408,000.00 720,000.00 1,380,000.00 24,000.00 5,000.00 3,700.00 7,200.00 12,000.00
9,200.00 14,812.00 16,250.88 9,945.20 3,047.04 3,639.52 12,420.00 25,392.00 110,032.00 77,868.80 63,987.84 89,549.12 74,652.48 50,360.80 39,188.32 26,661.60 21,329.28 27,931.20 17,943.68 38,088.00 15,640.00 15,640.00 5,078.40 6,771.20 5,924.80 8,887.20 11,731.10 345,331.20 609,408.00 1,168,032.00 20,313.60 4,232.00 3,131.68 6,094.08 10,156.80
18
yang dipakai analis911,040.00 1,472.00 1,987.20 1,472.00 1,288.00 2,760.00 920.00 0.00 0.00 690.00 0.00 0.00 0.00 0.00
552.00
2,300.00 19,706.40 71,760.00 16,560.00 55,200.00 69,552.00 33,120.00 27,600.00 82,800.00 2,208.00 181,700.00 18,768.00 7,998,480.000.00
8,346,240.00 3,312,000.00 14,352,147.20 9,936,000.00 17,664,000.000.00
13,248,000.00
883.2 117.76 158.98 117.76 103.04 220.8 73.6 0 0 55.2 0 0 0 44.16 0 184 1576.51 5740.8 1324.8 4416 5564.16 2649.6 2208 6624 176.64 14536 1501.44 639878.4 0 667699.2 264960 1148171.78 794880 1413120 0 1059840
12,000.00 1,600.00 2,160.00 1,600.00 1,400.00 3,000.00 1,000.00 750.00
600.00 2,500.00 21,420.00 78,000.00 18,000.00 60,000.00 75,600.00 36,000.00 30,000.00 90,000.00 2,400.00 197,500.00 20,400.00 8,694,000.00 2,000,000.00 3,600,000.00 15,600,160.00 10,800,000.00 19,200,000.00 14,400,000.00
10,156.80 1,354.24 1,828.22 1,354.24 1,184.96 2,539.20 846.40 0.00 0.00 634.80 0.00 0.00 0.00 507.84 0.00 2,116.00 18,129.89 66,019.20 15,235.20 50,784.00 63,987.84 30,470.40 25,392.00 76,176.00 2,031.36 167,164.00 17,266.56 7,358,601.60 0.00 7,678,540.80 3,047,040.00 13,203,975.42 9,141,120.00 16,250,880.00 0.00 12,188,160.00
19
yang dipakai analis90.00
7,882,560.00 8,390,400.000.00
4,984,560.00 5,564,160.00 4,173,120.00 4,752,720.00 1,932,000.00 1,796,760.00 1,470,000.00 39,422.00 27,600.00 35,328.00 36,432.00 36,432.00 36,432.00 36,432.00 4,416.00 4,968.00 5,520.00 93,840.00 331,200.00 828,000.00 11,040.00 7,000.00 82,800.00 49,680.00 86,940.00 81,144.00 81,144.00 75,348.000.00 0.00 0.00 0.00
0 630604.8 671232 0 398764.8 445132.8 333849.6 380217.6 154560 143740.8 117600 3153.76 2208 2826.24 2914.56 2914.56 2914.56 2914.56 353.28 397.44 441.6 7507.2 26496 66240 883.2 560 6624 3974.4 6955.2 0 6491.52 0 6491.52 0 6027.84 0
8,568,000.00 9,120,000.00 5,418,000.00 6,048,000.00 4,536,000.00 5,166,000.00 2,100,000.00 1,953,000.00 1,575,000.00 42,850.00 30,000.00 38,400.00 39,600.00 39,600.00 39,600.00 39,600.00 4,800.00 5,400.00 6,000.00 102,000.00 360,000.00 900,000.00 12,000.00 7,600.00 90,000.00 54,000.00 94,500.00 88,200.00 88,200.00 81,900.00
0.00 7,251,955.20 7,719,168.00 0.00 4,585,795.20 5,119,027.20 3,839,270.40 4,372,502.40 1,777,440.00 1,653,019.20 1,352,400.00 36,268.24 25,392.00 32,501.76 33,517.44 33,517.44 33,517.44 33,517.44 4,062.72 4,570.56 5,078.40 86,332.80 304,704.00 761,760.00 10,156.80 6,440.00 76,176.00 45,705.60 79,984.80 0.00 74,652.48 0.00 74,652.48 0.00 69,320.16 0.00
20
yang dipakai analis9
13,248.00 7,728.00 11,040.00 6,624.00 3,312.00 18,216.00 10,488.00 11,000.00 110,400.00 128,800.00 27,600.00 25,300.00 248,400.00 14,352.00 11,040.00 13,000.00 276.00 22,080.00 125,000.00 82,000.00 25,116.00 30,360.00 44,000.00 1,250.00 552,000.00 552,000.00 469,200.00 225,712.80 339,066.00 452,640.00 754,400.000.00 0.00 0.00 0.00 0.00 0.00 0.00
1059.84 618.24 883.2 529.92 264.96 0 0 1457.28 839.04 880 8832 10304 2208 2024 0 19872 1148.16 883.2 1040 22.08 1766.4 10000 6560 2009.28 2428.8 3520 100 44160 44160 37536 18057.02 0 27125.28 0 36211.2 0 60352 0
14,400.00 8,400.00 12,000.00 7,200.00 3,600.00 19,800.00 11,400.00 11,400.00 120,000.00 140,000.00 30,000.00 27,500.00 270,000.00 15,600.00 12,000.00 14,500.00 300.00 24,000.00 132,500.00 88,750.00 27,300.00 33,000.00 48,000.00 1,200.00 600,000.00 600,000.00 510,000.00 245,340.00 368,550.00 492,000.00 820,000.00
12,188.16 7,109.76 10,156.80 6,094.08 3,047.04 0.00 0.00 16,758.72 9,648.96 10,120.00 101,568.00 118,496.00 25,392.00 23,276.00 0.00 228,528.00 13,203.84 10,156.80 11,960.00 253.92 20,313.60 115,000.00 75,440.00 23,106.72 27,931.20 40,480.00 1,150.00 507,840.00 507,840.00 431,664.00 207,655.78 0.00 311,940.72 0.00 416,428.80 0.00 694,048.00 0.00
21
yang dipakai analis 1,043,280.00 82,800.00 104,880.00 204,240.00 185,472.00 54,096.00 49,177.68 32,016.00 25,392.000.00 0.00 0.00 0.00 0.00 0.00
9
16,560.00 12,144.00 10,000.000.00
62,017.20 34,776.000.00
3,312.00 2,944.00 2,530.00 5,520,000.000.00
4,906,360.000.00
4,216,360.000.00
4,140.00 358,800.00 276,000.000.00
2,208.00 2,898.00 38,640.00
83462.4 0 6624 8390.4 16339.2 14837.76 0 4327.68 0 0 3934.21 0 2561.28 2031.36 0 1324.8 971.52 800 0 4961.38 2782.08 0 264.96 235.52 202.4 441600 0 392508.8 0 337308.8 0 331.2 28704 22080 0 176.64 231.84 3091.2
1,134,000.00 90,000.00 114,000.00 222,000.00 201,600.00 58,800.00 53,454.00 34,800.00 27,600.00 18,000.00 13,200.00 11,000.00 67,410.00 37,800.00 3,600.00 3,200.00 2,750.00 6,000,000.00 5,333,000.00 4,583,000.00 4,500.00 390,000.00 300,000.00 2,400.00 3,150.00 42,000.00
959,817.60 0.00 76,176.00 96,489.60 187,900.80 170,634.24 0.00 49,768.32 0.00 0.00 45,243.47 0.00 29,454.72 23,360.64 0.00 15,235.20 11,172.48 9,200.00 0.00 57,055.82 31,993.92 0.00 3,047.04 2,708.48 2,327.60 5,078,400.00 0.00 4,513,851.20 0.00 3,879,051.20 0.00 3,808.80 330,096.00 253,920.00 0.00 2,031.36 2,666.16 35,548.80
22
yang dipakai analis9
26,496.00 66,240.00 52,992.00 5,152.00 121,440.00 55,200.00 66,240.00 92,828.00 96,600.00 12,144.00 13,248.00 119,000.00 27,140.00 124,200.000.00
2119.68 5299.2 4239.36 412.16 9715.2 4416 5299.2 7426.24 7728 971.52 1059.84 9520 2171.2 9936 0 11790.72 0 15720.96 0 7065.6 1582.4 1582.4 3356.16 4265.86 92883.2 2472.96 1236.48 15014.4
28,800.00 72,000.00 57,600.00 5,600.00 132,000.00 60,000.00 72,000.00 100,900.00 105,000.00 13,200.00 14,400.00 130,000.00 29,500.00 135,000.00 160,200.00 213,600.00 96,000.00 21,500.00 21,500.00 45,600.00 57,960.00 1,262,000.00 33,600.00 16,800.00 204,000.00
24,376.32 60,940.80 48,752.64 4,739.84 111,724.80 50,784.00 60,940.80 85,401.76 88,872.00 11,172.48 12,188.16 109,480.00 24,968.80 114,264.00 0.00 135,593.28 0.00 180,791.04 0.00 81,254.40 18,197.60 18,197.60 38,595.84 49,057.34 1,068,156.80 28,439.04 14,219.52 172,665.60
147,384.000.00
196,512.000.00
88,320.00 19,780.00 19,780.00 41,952.00 53,323.20 1,161,040.00 30,912.00 15,456.00 187,680.00
23
yang dipakai analis9
24
BACK UP PERHITUNGAN VOLUME KEGIATAN PEKERJAAN LOKASI TH . ANGGARAN No Jenis Pekerjaan RUMUS PERHITUNGAN pekerjaan perakitan 1 Pekerjaan besi besi siku memanjang besi siku melintang : : : : Pj d n f Volume g=dxexf Sat
A
33.00 7.00
x x
5.00 = 12.00 =
165.00 84.00 249.00
m m m
besi Plat penumpu
0.50
x
176.00 =
88.00 88.00
m
Jumlah besi siku yang dibutuhkan Jumlah Total Jumlah Besi Plat Jumlah total
= = = =
249.00 42.00 88.00 14.67
: x : x
6.00 29.00 6.00 29.00
= = = =
42.00 1,218.00 14.67 425.33
btng btng btng btng
berat besi siku
jmlh btg 42.00 14.67
x x
108.86 = 42.39 =
4,572.29 621.72 5,194.01 12.00 84.00 96.00 66.00 42.00 108.00
kg kg kg
2 Pekerjaan Kayu kayu memanjang Kayu melintang kayu papan memanjang kayu papan melintang
3.00
x
4.00 = 12.00 = = 2.00 = 6.00 =
7.00 x Jumlah 33.00 x 7.00 x
m'
m'
batang kayu kaso yang dibutuhkan Jumlah total
= =
96.00 24.00
: x
4 = 29 =
24.00 btng 696.00 btng
batang kayu papan yang dibutuhkan Jumlah total 3 pekerjaan beton jumlah beton dipakai
= =
108.00 27.00
: x
4 = 29 =
27.00 btng 783.00 btng
12 x
29 =
348 bh
4 Kebutuhan Jaring jaring ukuran 1 1/4 jaring strimin 5 Drum 6 tali
= = = =
5 48 60 10
x x x x
29 29 29 29
= = = =
145 bh 1392 m' 1740 bh 290 rol