ANALISA HARGA SATUAN PEKERJAAN

KEGIATAN #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!

Jenis Pekerjaan : Galian Utk Drainase

Harga Satuan : /M3

HARGA SATUAN JUMLAH HARGA

No. URAIAN SATUAN KUANTITAS
(Rp.) (Rp.)

DIV.I UPAH
1 Pekerja Or/Hr 0.0332 #REF! #REF!
2 Mandor Or/Hr 0.0083 #REF! #REF!

Sub Total #REF!

DIV.III PERALATAN
1 Excavator Jam 0.0581 #NAME? #NAME?
2 Dump Truck Jam 0.1020 #NAME? #NAME?
3 Alat Bantu Ls 1.0000 1,000.00 1,000.00

Sub Total #NAME?

Jumlah DIV I s/d DIV III #NAME?

Overhead 0.100 #NAME?
Total #NAME?

Jenis Pekerjaan : Pasangan Batu dengan Mortar

Harga Satuan : /M3

HARGA SATUAN JUMLAH HARGA

No. URAIAN SATUAN KUANTITAS
(Rp.) (Rp.)

DIV.I UPAH
1 Pekerja Or/Hr 1.2500 #REF! #REF!
Tukang Or/Hr 0.2500 #REF! #REF!
2 Mandor Or/Hr 0.1250 #REF! #REF!

Sub Total #REF!

DIV.II BAHAN
1 Batu Kali M3 0.9000 #REF! #REF!
2 Semen (PC) Kg 202.0000 #REF! #REF!
3 Pasir M3 0.4419 #REF! #REF!

Sub Total #REF!

DIV.III PERALATAN
1 Alat Bantu Ls 1.0000 1,500.00 1,500.00

Sub Total 1,500.00

Jumlah DIV I s/d DIV III #REF!

Overhead 0.100 #REF!
Total #REF!
Jenis Pekerjaan : Gorong-gorong dia Luar 70 cm , Dia. Dalam 60 cm
Harga Satuan : /M1

HARGA SATUAN JUMLAH HARGA

No. URAIAN SATUAN KUANTITAS
(Rp.) (Rp.)

DIV.I UPAH
1 Pekerja Or/Hr 0.6000 #REF! #REF!
2 Tukang Or/Hr 0.2000 #REF! #REF!
3 Mandor Or/Hr 0.1000 #REF! #REF!

Sub Total #REF!

DIV.II BAHAN
1 Beton K-250 M3 0.2981 #NAME? #NAME?
2 Baja Tulangan kg 32.7951 #NAME? #NAME?
3 Pasir M3 0.1050 #REF! #REF!

Sub Total #NAME?

DIV.III PERALATAN
1 Tamper Jam 0.0316 #NAME? #NAME?
2 Dump Truck Jam 0.2510 #NAME? #NAME?
3 Alat Bantu Ls 1.0000 250.00 250.00

Sub Total #NAME?

Jumlah DIV I s/d DIV III #NAME?

Overhead 0.100 #NAME?
Total #NAME?

Jenis Pekerjaan : Pekerjaan Galian Biasa

Harga Satuan : /M3

HARGA SATUAN JUMLAH HARGA

No. URAIAN SATUAN KUANTITAS
(Rp.) (Rp.)

DIV.I UPAH
1 Pekerja Or/Hr 0.0157 #REF! #REF!
2 Mandor Or/Hr 0.0079 #REF! #REF!

Sub Total #REF!

DIV.II BAHAN
1 #REF! #REF!

Sub Total #REF!

DIV.III PERALATAN
1 Excavator Jam 0.0550 #NAME? #NAME?
2 Dump Truck Jam 0.0984 #NAME? #NAME?
3 Alat Bantu Ls 1.0000 100.00 100.00

Sub Total #NAME?

Jumlah DIV I s/d DIV III #NAME?

Overhead 0.100 #NAME?
Total #NAME?
Jenis Pekerjaan : Timbunan Biasa
Harga Satuan : /M3

HARGA SATUAN JUMLAH HARGA

No. URAIAN SATUAN KUANTITAS
(Rp.) (Rp.)

DIV.I UPAH
2 Pekerja Or/Hr 0.0167 #REF! #REF!
3 Mandor Or/Hr 0.0042 #REF! #REF!

Sub Total #REF!

DIV.II BAHAN
1 Material Tanah Timbunan M3 1.2000 #REF! #REF!

Sub Total #REF!

DIV.III PERALATAN
1 Whell Loader Jam 0.0136 #NAME? #NAME?
2 Dump Truck Jam 0.0552 #NAME? #NAME?
3 Motor Grader Jam 0.0013 #NAME? #NAME?
4 Vibro Roller Jam 0.0027 #NAME? #NAME?
5 Water Tanker Jam 0.0024 #NAME? #NAME?
6 Alat Bantu Ls 1.0000 500.00 500.00

Sub Total #NAME?

Jumlah DIV I s/d DIV III #NAME?

Overhead 0.100 #NAME?
Total #NAME?

Jenis Pekerjaan : Timbunan Pilihan/Sirtu

Harga Satuan : /M3

HARGA SATUAN JUMLAH HARGA

No. URAIAN SATUAN KUANTITAS
(Rp.) (Rp.)

DIV.I UPAH
2 Pekerja Or/Hr 0.0167 #REF! #REF!
3 Mandor Or/Hr 0.0042 #REF! #REF!

Sub Total #REF!

DIV.II BAHAN
1 Sirtu/Selected Material M3 1.2000 #NAME? #NAME?

Sub Total #NAME?

DIV.III PERALATAN
1 Wheel Loader Jam 0.0293 #NAME? #NAME?
2 Dump Truck Jam 0.0582 #NAME? #NAME?
3 Motor Grader Jam 0.0084 #NAME? #NAME?
4 Vibro Roller Jam 0.0134 #NAME? #NAME?
5 Water Tanker Jam 0.0070 #NAME? #NAME?
6 Alat Bantu Ls 1.0000 500.00 500.00

Sub Total #NAME?

Jumlah DIV I s/d DIV III #NAME?

Overhead 0.100 #NAME?
Total #NAME?
Jenis Pekerjaan : Penyiapan badan Jalan
Harga Satuan : /M2

HARGA SATUAN JUMLAH HARGA

No. URAIAN SATUAN KUANTITAS
(Rp.) (Rp.)

DIV.I UPAH
1 Pekerja Or/Hr 0.0023 #REF! #REF!
2 Mandor Or/Hr 0.0006 #REF! #REF!

Sub Total #REF!

DIV.III PERALATAN
1 Motor Grader Jam 0.0040 #REF! #REF!
2 Vibro Roller Jam 0.0040 #REF! #REF!
3 Truck Tanki Jam 0.0090 #REF! #REF!
4 Alat Bantu Ls 1.0000 100.00 100.00

Sub Total #REF!

Jumlah DIV I s/d DIV III #REF!

Overhead 0.100 #REF!
Total #REF!

Jenis Pekerjaan : Beton Cor K 225

Harga Satuan : /M3

HARGA SATUAN JUMLAH HARGA

No. URAIAN SATUAN KUANTITAS
(Rp.) (Rp.)

DIV.I UPAH
1 Pekerja Or/Hr 0.7573 #REF! #REF!
3 Tukang Or/Hr 0.2524 #REF! #REF!
4 Mandor Or/Hr 0.0631 #REF! #REF!

Sub Total #REF!

DIV.II BAHAN
1 Semen Kg 377.6316 #REF! #REF!
2 Pasir M3 0.5071 #REF! #REF!
3 Split M3 0.7888 #NAME? #NAME?
4 Kayu Bekisting M3 0.1000 #REF! #REF!
5 Paku Kg 0.4000 #REF! #REF!

Sub Total #REF!

DIV.III PERALATAN
1 Conc. Mixer Jam 0.4819 #NAME? #NAME?
2 Water Tank Jam 0.0682 #NAME? #NAME?
3 Con. Vibrator Jam 0.4819 #NAME? #NAME?
4 Alat Bantu Ls 1.0000 1,000.00 1,000.00

Sub Total #NAME?

Jumlah DIV I s/d DIV III #NAME?

Overhead 0.100 #NAME?
Total #NAME?
Jenis Pekerjaan : Lantai Kerja / K - 125
Harga Satuan : /M3

HARGA SATUAN JUMLAH HARGA

No. URAIAN SATUAN KUANTITAS
(Rp.) (Rp.)

DIV.I UPAH
1 Pekerja Or/Hr 0.2524 #REF! #REF!
3 Tukang Or/Hr 0.7573 #REF! #REF!
4 Mandor Or/Hr 0.0631 #REF! #REF!

Sub Total #REF!

DIV.II BAHAN
1 Semen Kg 239.1667 #REF! #REF!
2 Pasir M3 0.3986 #REF! #REF!
3 Kerekel M3 0.6644 #NAME? #NAME?
4 Kayu Bekisting M3 0.1000 #REF! #REF!
5 Paku Kg 0.4000 #REF! #REF!

Sub Total #REF!

DIV.III PERALATAN
1 Conc. Mixer Jam 0.4819 #NAME? #NAME?
2 Truck Tanki Jam 0.0432 #NAME? #NAME?
3 Con. Vibrator Jam 0.4819 #NAME? #NAME?
4 Alat Bantu Ls 1.0000 1,000.00

Sub Total #NAME?

Jumlah DIV I s/d DIV III #NAME?

Overhead 0.100 #NAME?
Total #NAME?

Jenis Pekerjaan : Bahan Penutup Sambungan

Harga Satuan : /M1

HARGA SATUAN JUMLAH HARGA

No. URAIAN SATUAN KUANTITAS
(Rp.) (Rp.)

DIV.I UPAH
2 Pekerja Or/Hr 0.3500 #REF! #REF!
3 Mandor Or/Hr 0.0350 #REF! #REF!

Sub Total #REF!

DIV.II BAHAN
1 Aspal kg 1.0300 #REF! #REF!

Sub Total #REF!

DIV.III PERALATAN
1 Alat Bantu Ls 1.0000 1,000.00 1,000.00

Sub Total 1,000.00

Jumlah DIV I s/d DIV III #REF!

Overhead 0.100 #REF!
Total #REF!
 RENCANA ANGGARAN BIAYA

KEGIATAN : KULIAH MANAJEMEN PROYEK

PEKERJAAN : LATIHAN KURVA S
LOKASI : KAMPUS FAKULTAS SAINS DAN TEKNOLOGI UIN SUSKA RIAU
SEMESTER/TA : GENAP/2016-2017

JUMLAH HARGA
HARGA SATUAN
No. URAIAN PEKERJAAN SAT. VOLUME
(Rp.) (Rp.)

I. PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi Ls 1.00 3,000,000.00 3,000,000.00
2 Pembersihan Lokasi M2 1,260.00 2,200.00 2,772,000.00
3 Pembongkaran Aspal Lama M3 46.80 61,300.00 2,868,840.00

II. PEKERJAAN TANAH

1 Timbunan Biasa Median M3 41.04 63,500.00 2,606,040.00
2 Timbunan Sirtu Pondasi Padat M3 421.00 90,300.00 38,016,300.00
3 Timbunan Sirtu Bahu Jalan Padat M3 104.00 90,300.00 9,391,200.00

III. PEKERJAAN STRUKTUR

1 Urugan Pasir Dibawah Slab Beton Tebal 5 cm M3 158.75 97,900.00 15,542,016.60
2 Lantai Kerja Beton K-125 M3 158.75 489,400.00 77,694,207.60
3 Besi Dowel D 19 kg 1,487.65 6,500.00 9,669,732.18
4 Slab Beton K-350 tebal 20 cm M3 411.00 927,800.00 381,325,800.00
5 Slab Beton K-250 tebal 15 cm M3 168.00 808,400.00 135,811,200.00

IV. PEKERJAAN MINOR

1 Pemasangan Kanstin Type L Trotoar M' 180.00 82,000.00 14,760,000.00
2 Pemasangan Kanstin Type I Median M' 165.42 71,200.00 11,777,904.00
3 Penutup Sambungan M' 1,267.00 13,800.00 17,484,600.00
4 Beton Peralihan K 175 M3 10.19 549,600.00 5,599,050.00

JUMLAH HARGA 728,318,890.38

 TIME SCHEDULE

KEGIATAN : KULIAH MANAJEMEN PROYEK

PEKERJAAN : LATIHAN KURVA S
LOKASI : KAMPUS FAKULTAS SAINS DAN TEKNOLOGI UIN SUSKA RIAU
SEMESTER/TA : GENAP/2016-2017

No. URAIAN PEKERJAAN BOBOT %

I II

I. PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi 0.412% 0.412%
2 Pembersihan Lokasi 0.381% 0.381%
3 Pembongkaran Aspal Lama 0.394% 0.315% 0.079%

II. PEKERJAAN TANAH

1 Timbunan Biasa Median 0.358% 0.358%
2 Timbunan Sirtu Pondasi Padat 5.220% 0.013 0.026
3 Timbunan Sirtu Bahu Jalan Padat 1.289%

III. PEKERJAAN STRUKTUR

1 Urugan Pasir Dibawah Slab Beton Tebal 5 cm 2.134% 0.320% 0.704%
2 Lantai Kerja Beton K-125 10.668% 1.600% 3.200%
3 Besi Dowel D 19 1.328% 0.133%
4 Slab Beton K-350 tebal 20 cm 52.357%
5 Slab Beton K-250 tebal 15 cm 18.647%

IV. PEKERJAAN MINOR

1 Pemasangan Kanstin Type L Trotoar 2.027%
2 Pemasangan Kanstin Type I Median 1.617%
3 Penutup Sambungan 2.401%
4 Beton Peralihan K 175 0.769%

JUMLAH BOBOT 100.000%

BOBOT RENCANA MINGGUAN 4.691% 6.726%
KUMULATIF BOBOT RENCANA 0.000% 4.691% 11.417%
BOBOT REALISASI MINGGUAN 4.00% 6.50%
KUMULATIF BOBOT REALISASI 0.000% 6.500%
 MINGGU KE
III IV V VI VII KETERANGAN
100.000%

90.000%

80.000%

70.000%

0.013
0.903% 0.387% 60.000%

50.000%
0.704% 0.405%
3.200% 2.667%
40.000%
0.597% 0.597%
10.471% 18.325% 18.325% 5.236%
7.459% 8.391% 2.797% 30.000%

20.000%
1.723% 0.304%
1.375% 0.243%
10.000%
2.041% 0.360%
0.653% 0.115%
0.000%

23.737% 30.386% 22.025% 11.414% 1.022%

35.154% 65.540% 87.564% 98.978% 100.000%
20.00% 30.00% 23.50% 12.00% 4.00%
26.500% 56.500% 80.000% 92.000% 96.000%