Escolar Documentos
Profissional Documentos
Cultura Documentos
II
1
2
3
4
5
6
7
8
9
10
III
Uraian pekerjaan
PEKERJAAN PERSIPAN & PENGUJIAN
Mobilisasi dan demobilisasi alat
Pembersihan lokasi
Test kuat tekan beton
Rambu-rambu keselamatan
PEKERJAAN TALUD
Galian tanah pondasi di daerah pasang surut
Cerucuk kayu laut dia 4" L = 4 m
Lantai kerja 1 : 3 : 5
Balok grid, beton bertulang 25 x 40 cm
Balok penutup atas, beton bertulang 15 x 55 cm
Balok pondasi beton cor
Pasangan batu kali 1 : 3
Plesteran/siar batu kali 1 : 3
Saluran pipa air PVC dia 2"
Dewatering
PEKERJAAN LAIN-LAIN
1 Pembersihan akhir
2 Photo dokumentasi dan administrasi
Sat
ls
ls
ls
ls
m
m1
m3
3
m
3
m
3
m
m3
m2
unit
ls
ls
ls
Vol
Harga Sat
Jumlah harga
1.00
1.00
1.00
1.00
9,104,000.00
3,500,000.00
1,500,000.00
3,000,000.00
Jumlah I
9,104,000.00
3,500,000.00
1,500,000.00
3,000,000.00
17,104,000.00
175.35
1,670.00
8.35
33.40
13.36
86.84
115.23
384.10
167.00
1.00
57,145.00
37,965.00
534,530.00
2,956,797.18
2,753,005.17
2,226,685.00
757,556.00
47,575.00
14,325.00
11,304,000.00
Jumlah II
10,020,375.75
63,401,550.00
4,463,325.50
98,757,025.93
36,780,149.07
193,365,325.44
87,293,177.88
18,273,557.50
2,392,275.00
11,304,000.00
526,050,762.07
1.00
1.00
1,300,000.00
1,000,000.00
Jumlah III
1,300,000.00
1,000,000.00
2,300,000.00
Rekapitulasi Harga
Pekerjaan Pembuatan Talud Batu Kali
Belawan International Container Terminal
No
Uraian pekerjaan
PEKERJAAN PERSIAPAN
III
PEKERJAAN TALUD
PEKERJAAN LAIN-LAIN
Jumlah
Ket
17,104,000.00
526,050,762.07
2,300,000.00
Jumlah
PPN 10 %
Total
Dibulatkan
:
:
:
:
545,454,762.07
54,545,476.21
600,000,238.28
600,000,000.00
Belawan,
Dibuat oleh,
CV / PT
DINAS PENYIAPAN FASILITAS
ASISTEN MANAJER
Disetujui oleh,
MANAJER TEKNIK
RUDI MARLA
2009
()
SYAHMENAN TARMIZI
Ditetapkan oleh,
GENERAL MANAGER
TRIPICCANTO
sat
koef
jam
jam
0.025
0.025
475,000.00
125,000.00
Jumlah
11,875.00
3,125.00
11,875.00
hr
hr
0.050
0.010
55,000.00
65,000.00
Jumlah
2,750.00
650.00
3,400.00
Total
2.
1m
NO
I
1
2
koef
bh
zak
m3
55.000
0.300
850.00
48,000.00
46,750.00
14,400.00
0.030
80,000.00
Jumlah
2,400.00
63,550.00
II Alat
1 alat bantu
ls
1.000
500.00
Jumlah
500.00
500.00
III
1
2
3
4
hr
hr
hr
hr
0.200
0.025
0.167
0.017
55,000.00
65,000.00
75,000.00
80,000.00
Jumlah
11,000.00
1,625.00
12,500.00
1,333.33
26,458.33
Upah
pekerja
mandor
tukang
kepala tukang
Total
1 kg pembesian
No
Uraian
I Bahan :
1 besi beton
2 kawat beton
II Alat :
1 bar bender
2 bar cutter
III
1
2
3
Upah
pekerja
tukang
kepala tukang
Sat
Koef
90,508.33
kg
kg
1.100
0.010
9,375.00
14,500.00
Jumlah
10,312.50
145.00
10,457.50
jam
jam
0.009
0.009
15,000.00
15,000.00
Jumlah
141.97
141.97
283.93
hr
hr
hr
0.020
0.015
0.004
55,000.00
75,000.00
80,000.00
Jumlah
1,100.00
1,125.00
320.00
2,545.00
Total
4.
15,275.00
sat
3 pasir
3.
13,286.43
5.
6.
7.
8.
9.
1m
No
1
2
3
4
5
sat
m3
kg
2
m
m3
hr
koef
harga sat (Rp)
1.000
716,000.00
48.630
13,286.43
6.648
102,547.23
1.000
75,000.00
0.125
150,000.00
sat
m3
kg
m2
m3
hr
koef
harga sat (Rp)
1.000
716,000.00
71.148
13,286.43
9.900
102,547.23
1.000
75,000.00
0.125
150,000.00
1 m3 parit beton
No
Uraian
1 beton ready mix K 225
2 besi beton
3 bekisting, 3 kali pakai
4 pengecoran
5 vibrator
sat
3
m
kg
m2
m3
hr
koef
harga sat (Rp)
1.000
716,000.00
60.318
13,286.43
12.800
102,547.23
1.000
75,000.00
0.125
150,000.00
Sat
Koef
bh
m3
44.000
0.050
4,500.00
80,000.00
Jumlah
198,000.00
4,000.00
198,000.00
II Alat :
1 alat bantu
ls
1.000
1,500.00
Jumlah
1,500.00
1,500.00
III Upah
1 pekerja
2 mandor
hr
hr
0.160
0.060
55,000.00
65,000.00
Jumlah
8,800.00
3,900.00
12,700.00
Total
212,200.00
Sat
1 base coarse
II Alat :
1 motor grader
2 vibro roller
III Upah
1 pekerja
Koef
1.150
370,000.00
Jumlah
425,500.00
425,500.00
jam
jam
0.085
0.075
225,000.00
250,000.00
Jumlah
19,125.00
18,750.00
37,875.00
hr
0.300
55,000.00
Jumlah
16,500.00
16,500.00
Total
479,875.00
3
10. 1 m base coarse class B
No
Uraian
I Bahan :
Sat
m
Koef
1.150
330,000.00
Jumlah
379,500.00
379,500.00
jam
jam
0.085
0.075
225,000.00
250,000.00
Jumlah
19,125.00
18,750.00
37,875.00
hr
0.300
55,000.00
Jumlah
16,500.00
16,500.00
Total
11. 1 unit manhole drainase RCP
No
Uraian
I Bahan :
1 beton ready mix K 225
2 besi beton
3 bekisting
4 field gully
Sat
m3
kg
m2
unit
Koef
433,875.00
3.208
195.162
24.480
1.000
716,000.00
13,286.43
125,000.00
650,000.00
Jumlah
2,296,641.60
2,593,006.65
3,060,000.00
650,000.00
8,599,648.25
II Alat :
1 alat bantu
ls
1.000
15,000.00
Jumlah
15,000.00
15,000.00
III
1
2
2
4
hr
hr
hr
hr
6.000
0.600
1.500
0.150
55,000.00
65,000.00
75,000.00
80,000.00
Jumlah
330,000.00
39,000.00
112,500.00
12,000.00
493,500.00
Upah
pekerja
mandor
tukang
kepala tukang
Total
9,108,148.25
Sat
Koef
Jumlah
0.00
II Alat :
1 alat bantu
ls
1.000
750.00
Jumlah
750.00
750.00
III Upah
1 pekerja
2 mandor
hr
hr
0.100
0.010
55,000.00
65,000.00
Jumlah
5,500.00
650.00
6,150.00
Total
6,900.00
Koef
0.050
0.00
Jumlah
0.00
0.00
II Alat :
1 alat bantu
ls
1.000
750.00
Jumlah
750.00
750.00
III Upah
1 pekerja
2 tukang
hr
hr
0.120
0.060
55,000.00
75,000.00
Jumlah
6,600.00
4,500.00
11,100.00
Total
11,850.00
Sat
Koef
0.00
II Alat :
1
III Upah :
1 pekerja
2 mandor
hr
hr
0.500
0.050
Sat
Koef
Jumlah
55,000.00
65,000.00
0.00
27,500.00
3,250.00
30,750.00
0.00
II Alat :
1
III Upah :
1 pekerja
2 mandor
hr
hr
1.000
0.033
Koef
Jumlah
0.00
55,000.00
65,000.00
55,000.00
2,145.00
57,145.00
Total
57,145.00
4.945
0.550
0.930
48,000.00
80,000.00
116,000.00
Jumlah
237,360.00
44,000.00
107,880.00
389,240.00
II Alat :
1 concrete mixer
hr
0.250
125,000.00
Jumlah
31,250.00
31,250.00
III
1
2
3
4
hr
hr
hr
hr
1.500
0.007
0.375
0.037
55,000.00
65,000.00
75,000.00
80,000.00
82,500.00
455.00
28,125.00
2,960.00
114,040.00
Total
534,530.00
Upah
pekerja
mandor
tukang
kepala tukang
II Alat :
1
III
1
2
3
4
5
Jumlah
123,691.00
Jumlah
0.00
Upah
pekerja
mandor
tukang
kepala tukang
tukang (bongkar cetakan)
hr
hr
hr
hr
hr
0.120
0.050
0.150
0.150
0.120
55,000.00
65,000.00
75,000.00
80,000.00
55,000.00
Jumlah
Total
6,600.00
3,250.00
11,250.00
12,000.00
6,600.00
39,700.00
163,391.00
1 Kayu
2 Plywood
3 Paku
II Alat :
1
III
1
2
3
4
m
lbr
kg
0.043
0.295
0.400
5,075,000.00
116,000.00
11,475.00
215,687.50
34,214.20
4,590.00
Jumlah
254,491.70
Jumlah
0.00
Upah
pekerja
mandor
tukang
kepala tukang
hr
hr
hr
hr
0.200
0.010
0.500
0.050
55,000.00
65,000.00
75,000.00
80,000.00
Jumlah
Total
11,000.00
650.00
37,500.00
4,000.00
53,150.00
307,641.70
II Alat :
1
III
1
2
3
4
Jumlah
146,647.95
Jumlah
0.00
Upah
pekerja
mandor
tukang
kepala tukang
hr
hr
hr
hr
0.200
0.010
0.500
0.050
55,000.00
65,000.00
75,000.00
80,000.00
Jumlah
Total
11,000.00
650.00
37,500.00
4,000.00
53,150.00
199,797.95
m3
m2
kg
m3
hr
1.000
3.636
118.920
1.000
0.125
m
m2
kg
m3
hr
1.000
8.000
101.446
1.000
0.125
716,000.00
99,898.98
13,286.43
75,000.00
150,000.00
Jumlah
716,000.00
363,232.67
1,580,022.50
75,000.00
18,750.00
2,753,005.17
716,000.00
799,191.80
1,347,855.38
75,000.00
18,750.00
2,956,797.18
Sat
3
Koef
m
2
m
kg
m3
hr
1.000
4.126
74.800
1.000
0.125
Sat
Koef
716,000.00
423,109.88
993,825.12
75,000.00
18,750.00
2,226,685.00
zak
m3
m3
3.100
1.200
0.430
48,000.00
250,000.00
80,000.00
Jumlah
148,800.00
300,000.00
34,400.00
483,200.00
II Alat :
1 alat bantu
ls
1.000
750.00
Jumlah
750.00
750.00
III
1
2
3
4
hr
hr
hr
hr
2.700
1.350
0.134
0.202
55,000.00
75,000.00
80,000.00
65,000.00
148,500.00
101,250.00
10,752.00
13,104.00
273,606.00
Total
757,556.00
Upah :
pekerja
tukang
kepala tukang
mandor
Koef
0.030
0.200
80,000.00
48,000.00
Jumlah
2,400.00
9,600.00
12,000.00
II Alat :
1 alat bantu
ls
1.000
750.00
Jumlah
750.00
750.00
III
1
2
3
4
hr
hr
hr
hr
0.286
0.214
0.021
0.021
55,000.00
75,000.00
80,000.00
65,000.00
Jumlah
15,730.00
16,050.00
1,680.00
1,365.00
34,825.00
Upah :
pekerja
tukang
kepala tukang
mandor
Total
25. 1 m' kayu laut dipancang ke dalam tanah
No
Uraian
Sat
I Bahan :
1 kayu laut
m
Koef
47,575.00
1.000
16,500.00
Jumlah
16,500.00
16,500.00
II Alat :
1 alat pancang
ls
0.009
400,000.00
Jumlah
3,500.00
3,500.00
III
1
2
3
4
hr
hr
hr
hr
0.250
0.050
0.005
0.001
55,000.00
75,000.00
80,000.00
65,000.00
Jumlah
13,750.00
3,750.00
400.00
65.00
17,965.00
Upah :
pekerja
tukang
kepala tukang
mandor
Total
37,965.00
III Upah :
1 pekerja
2 mandor
hr
hr
Koef
0.500
1.000
16,500.00
3,000.00
Jumlah
8,250.00
3,000.00
11,250.00
Jumlah
55,000.00
65,000.00
Jumlah
2,750.00
325.00
3,075.00
0.050
0.005
0.00
Total
27. Dewatering
No
I Bahan :
1
Uraian
Sat
Koef
Jumlah
unit
4.000
200,000.00
Jumlah
800,000.00
800,000.00
hr
hr
hr
1.500
0.750
0.05
55,000.00
75,000.00
65,000.00
Jumlah
82,500.00
56,250.00
3,250.00
142,000.00
Jumlah
942,000.00
II Alat :
1 pompa submersible 2"
III
1
2
4
14,325.00
Upah :
pekerja
tukang
mandor
11,304,000.00
Sat
Koef
bh
m3
m1
24
0.4
6
120,000.00
32,000.00
99,000.00
251,000.00
II Alat :
1 alat bantu langsir pasir
ls
1.000
3,500.00
Jumlah
3,500.00
3,500.00
III
1
2
4
hr
hr
hr
0.663
0.100
0.0181
55,000.00
75,000.00
65,000.00
Jumlah
36,465.00
7,500.00
1,176.50
45,141.50
Upah :
pekerja
tukang
mandor
Total
299,641.50
Uraian
Sat
Harga (Rp.)
Bahan
1 Beton Ready mix K 300
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
II
1
2
3
4
Upah
Pekerja
Tukang
Kepala tukang
Mandor
III
1
2
3
4
5
6
7
8
9
Alat
Vibrator
Motor grader
Vibro roller
Excavator
Molen
Bar bender
Bar cutter
Dump truck
Pompa Submersible
781,250.00
716,000.00
48,000.00
80,000.00
25,500.00
20,915.00
30,000.00
116,000.00
330,000.00
370,000.00
4,500.00
850.00
9,375.00
14,500.00
760,500.00
11,600.00
155,000.00
5,075,000.00
16,500.00
250,000.00
hr
hr
hr
hr
55,000.00
75,000.00
80,000.00
65,000.00
hr
jam
jam
jam
hr
jam
jam
jam
hr
150,000.00
225,000.00
250,000.00
475,000.00
125,000.00
15,000.00
15,000.00
125,000.00
200,000.00
m
zak
3
m
kg
ltr
kg
m3
m3
m3
bh
bh
kg
kg
m'
kg
lbr
m3
m'
m3
Ket
339,476.11
1 Jenis lapangan/spesifikasi
2
2 Luas (m )
7,763.80
2,635,625,000.00
757,125,000.00
0.00
0.00
22,000,000.00
0.00
100,000,000.00
22,000,000.00
0.00
0.00
22,000,000.00
100,000,000.00
266,000,000.00
Jumlah
1,023,125,000.00
934,125,000.00
3360813537
Jalur TT beton bertulang, lapangan
penumpukan gravel, perletakan
container beton bertulang
7,763.80
1,878,500,000.00
0.00
0.00
0.00
5,000,000.00
0.00
37,000,000.00
5,000,000.00
0.00
0.00
5,000,000.00
37,000,000.00
89,000,000.00
89,000,000.00
No
Jenis lapangan/spesifikasi
Luas
m2
Biaya
investasi (Rp)
7763.801
2,058,500,000.00
0.00
0.00
22,000,000.00
0.00
7763.801
1,634,000,000.00
0.00
0.00
5,000,000.00
0.00
100,000,000.00 22,000,000.00
37,000,000.00
5,000,000.00
0.00
0.00 22,000,000.00
0.00
0.00
5,000,000.00
10
100,000,000.00
37,000,000.00