Professional Documents
Culture Documents
- MATERIALS (1300 METERS) 1,300.00 M1 actual length 1185m + elevation differences and waste (10%)
1 Fence Panel 2,600.00 M2 75,000.00 195,000,000.00 0.00 0.00 195,000,000.00 MATERIAL
Roof spandek panel zyncalum, Height 2 meters, minimum
thickness 3mm
2 Fence Support Profile
a. Kolom dan brace support 2,799.30 M1 24,000.00 67,183,200.00 0.00 0.00 67,183,200.00 MATERIAL
Profil C zyncalum - baja ringan minimum thickness 0.75mm
b. Horizontal Frame 3,900.00 M1 13,500.00 52,650,000.00 0.00 0.00 52,650,000.00 MATERIAL
Reng zyncalum - baja ringan minimum thickness 0.45mm
3 Profile connection
a. Kolom, brace support, and horizontal bolting - 8 set screw
5,208.00 Set 7,150.00 37,237,200.00 0.00 0.00 37,237,200.00 MATERIAL
per column
b. Fence panel to horizontal frame bolt - 3 set screw per
3,903.00 Set 850.00 3,317,550.00 0.00 0.00 3,317,550.00 MATERIAL
meters
4 Sliding Gate 1.00 Set 0.00 0.00 0.00 0.00 0.00 JASA
- Profile Hollow 40x60, thickness 2 mm (gate+frame) 90.00 M1 50,000.00 4,500,000.00 0.00 0.00 4,500,000.00 MATERIAL
- Spandek Panel 16.00 M 2
75,000.00 1,200,000.00 0.00 0.00 1,200,000.00 MATERIAL
- Sliding rail - Angle L40x40, length 16 meters, 2 unit T=2,2 32.00 M 1
20,000.00 640,000.00 0.00 0.00 640,000.00 MATERIAL
- Upper rail - Angle L30x30, length 8 meters + 1 meters 9.00 M 1
15,000.00 135,000.00 0.00 0.00 135,000.00 MATERIAL
- Wheel 10.00 Ea 80,000.00 800,000.00 0.00 0.00 800,000.00 MATERIAL
- Bolt connection and other accessories 1.00 Lot 2,750,000.00 2,750,000.00 0.00 0.00 2,750,000.00 MATERIAL
5 Personnel Gate 1.00 Set 1,127,500.00 1,127,500.00 0.00 0.00 1,127,500.00 JASA+MATERIAL
1 / 14
MATERIAL TAKE OFF
MTO TEMPORARY FENCE
- Profile C, min thickness 0.75 mm 10.60 M1 24,000.00 254,400.00 0.00 0.00 254,400.00 MATERIAL
5 Concrete Foundation for Fence Support 3.13 M3 1,810,000.00 5,665,300.00 460,000.00 1,439,800.00 7,105,100.00 JASA+MATERIAL
2 / 14
MATERIAL TAKE OFF
MTO TEMPORARY FENCE
ALOYSIUS RONI
DIREKTUR
3 / 14
ANALISA HARGA SATUAN PEKERJAAN
Tenaga + Alat
0.6600 Ho #REF! #REF! #REF! #REF!
0.3300 Ho Tukang Kayu 165,000.00 54,450.00 54,450.00
0.0330 Ho #REF! #REF! #REF! #REF!
0.0330 Ho #REF! #REF! #REF! #REF!
JUMLAH #REF! 164,000.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 16,400.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 180,400.00 #REF!
Page 4 of 14
ANALISA HARGA SATUAN PEKERJAAN
Page 5 of 14
ANALISA HARGA SATUAN PEKERJAAN
Material
1.0100 M2 Paving Block 80,000.00 80,800.00 80,800.00
0.1000 M 3
Pasir Urug 85,000.00 8,500.00 8,500.00
Tenaga + Alat
0.2500 Ho Pekerja #REF! #REF! #REF!
0.5000 Ho Tukang Batu 165,000.00 82,500.00 82,500.00
0.0500 Ho Kepala Tukang #REF! #REF! #REF!
0.0250 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 89,300.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 8,930.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 98,230.00 #REF!
11 1 M3 PEKERJAAN URUGAN TANAH KEMBALI
Tenaga + Alat
0.2500 Ho Pekerja #REF! #REF! #REF!
0.0083 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 0.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 0.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 0.00 #REF!
12 1 M3 PEKERJAAN PEMBUANGAN TANAH GALIAN
Tenaga + Alat
0.5160 Ho Pekerja #REF! #REF! #REF!
0.0500 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 0.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 0.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 0.00 #REF!
13 1 M3 PENGECORAN K-125
Material
276.0000 Zak Semen Tonase 1,800.00 496,800.00 496,800.00
Page 6 of 14
ANALISA HARGA SATUAN PEKERJAAN
Page 7 of 14
ANALISA HARGA SATUAN PEKERJAAN
Tenaga + Alat
0.0300 Ho Pekerja #REF! #REF! #REF!
0.0400 Ho Tukang Batu 165,000.00 6,600.00 6,600.00
0.0040 Ho Kepala Tukang #REF! #REF! #REF!
0.0018 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 14,400.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 1,440.00 #REF!
Page 8 of 14
ANALISA HARGA SATUAN PEKERJAAN
21 1 KG PEKERJAAN PEMBESIAN
Material
1.0500 Kg Besi Beton Polos/Ulir 12,750.00 13,387.50 13,387.50
0.0150 M 1
Kawat Beton 25,000.00 375.00 375.00
Tenaga + Alat
0.0070 Ho Pekerja #REF! #REF! #REF!
0.0070 Ho Tukang Besi 165,000.00 1,155.00 1,155.00
0.0007 Ho Kepala Tukang #REF! #REF! #REF!
0.0041 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 13,762.50 #REF!
OVER HEAD + PROFIT 10.00% #REF! 1,376.25 #REF!
HARGA SATUAN PEKERJAAN #REF! 15,138.75 #REF!
Page 9 of 14
ANALISA HARGA SATUAN PEKERJAAN
Page 10 of 14
ANALISA HARGA SATUAN PEKERJAAN
Page 11 of 14
DAFTAR HARGA SATUAN
UPAH, BAHAN DAN PERALATAN KERJA
1 Pekerja HO 120,000.00
2 Tukang Batu HO 145,000.00
3 Tukang Kayu HO 145,000.00
4 Tukang Besi HO 140,000.00
3 Kepala Tukang HO 150,000.00
4 Mandor HO 165,000.00
Page 12 of 14
DAFTAR HARGA SATUAN
UPAH, BAHAN DAN PERALATAN KERJA
Page 13 of 14
Bontang, 22 APRIL 2019
SKEDUL PELAKSANAAN CV CAHAYA SOLO
PEKERJAA : PENGECATAN TOWER LAMPU STADION MULAWARMAN & BTS PT. PUPUK KALTIM
SCHEDULE : 60 (ENAM PULUH) HARI KALENDER
LOCATION : PT. PUPUK KALIANTAN TIMUR
HJ. TENRI
BOBOT BULAN KE-1 BULAN KE-4 REMARKS
NO URAIAN PEKERJAAN
[%] 1 2 3 4 1 2 3 4