0 1 Rab Di - Datu - Ee

8/20/2019 0 1 Rab Di - Datu - Ee

1/53

JUMLAH

MC 1

395,300,000.000

MC 2

BA KMJ 1

BA KMJ 2

8/20/2019 0 1 Rab Di - Datu - Ee

2/53

8/20/2019 0 1 Rab Di - Datu - Ee

3/53

TERBILANG

Rupiah.

Rupiah.

Rupiah.

Persen

Persen

Tiga Ratus Sembilan Puluh Lima Juta TigaRatus Ribu Rupiah.

8/20/2019 0 1 Rab Di - Datu - Ee

4/53

8/20/2019 0 1 Rab Di - Datu - Ee

5/53

8/20/2019 0 1 Rab Di - Datu - Ee

6/53

8/20/2019 0 1 Rab Di - Datu - Ee

7/53

!ITANSI N". # Tiga Ratus Sembilan Puluh Lima Juta

3953!!!!!.!!!

3953!!!!! !

3953!!!!!!!! ! ! !

! Mil"a#

!ITANSI N". $ Rupiah.

!.!!!

! !

!!!! ! ! !

! Mil"a#

!ITANSI N". % Rupiah.

!.!!!

! !

!!!! ! ! !

! Mil"a#

!ITANSI N". & Rupiah.

!.!!!! !

!!!! ! ! !

! Mil"a#

PERSEN M' # Pe#sen

!.!!!

! !

!!!! ! ! !

! Mil"a#

PERSEN M' $ Pe#sen

!.!!!

8/20/2019 0 1 Rab Di - Datu - Ee

8/53

! !

!!!! ! ! !

! Mil"a#

8/20/2019 0 1 Rab Di - Datu - Ee

9/53

Tiga Ratus Ribu Rupiah.

395 3 9 5 Tiga Ratus Sembilan Puluh Lima Juta

3953!!!!!!!! !

3 9 5 Tiga Ratus

B$LL$%& A&' 1( Juta

!!!! !

! ! !

B$LL$%& A&' !

!!!! !

! ! !

B$LL$%& A&' !

!!!! !

! ! !

B$LL$%& A&' !

!!!! !

! ! !

B$LL$%& A&' !

8/20/2019 0 1 Rab Di - Datu - Ee

10/53

!!!! !

! ! !

B$LL$%& A&' !

8/20/2019 0 1 Rab Di - Datu - Ee

11/53

3!! 3 ! ! Tiga Ratus Ribu

3!!!!!!!! !

Sembilan Puluh Lima 3 ! ! Tiga Ratus

Juta M$LL$%& A&' 3 Ribu

!!!! !

! ! !

Juta M$LL$%& A&' !

!!!! !

! ! !

Juta M$LL$%& A&' !

!!!! !

! ! !

Juta M$LL$%& A&' !

!!!! !

! ! !

Juta M$LL$%& A&' !

8/20/2019 0 1 Rab Di - Datu - Ee

12/53

!!!! !

! ! !

Juta M$LL$%& A&' !

8/20/2019 0 1 Rab Di - Datu - Ee

13/53

!!! ! ! !

!!!!!! !

! ! !

Ribu T)%*SA&' A&'

! !

!!!! !

! ! !

Ribu T)%*SA&' A&'

! !

!!!! !

! ! !

Ribu T)%*SA&' A&'

! ! !!!! !

! ! !

Ribu T)%*SA&' A&'

! !

!!!! !

! ! !

Ribu T)%*SA&' A&'

! !

8/20/2019 0 1 Rab Di - Datu - Ee

14/53

!!!! !

! ! !

Ribu T)%*SA&' A&'

8/20/2019 0 1 Rab Di - Datu - Ee

15/53

!!! ! ! !

!

! ! !

! !

!!! ! ! !

!

! ! !

! !

!!! ! ! !

!

! ! !

! !

!!! ! ! !!

! ! !

! !

!!! ! ! !

!

! !

! !

!!! ! ! !

8/20/2019 0 1 Rab Di - Datu - Ee

16/53

!

! !

! !

8/20/2019 0 1 Rab Di - Datu - Ee

17/53

K+ma K%MMA

RupiRupiah. '%LAR

K+ma K%MMA

RupiRupiah. '%LAR

K+ma K%MMA

RupiRupiah. '%LAR

K+ma K%MMA

RupiRupiah. '%LAR

K+ma K%MMA

Pe#s Pe#sen '%LAR

8/20/2019 0 1 Rab Di - Datu - Ee

18/53

K+ma K%MMA

Pe#s Pe#sen '%LAR

8/20/2019 0 1 Rab Di - Datu - Ee

19/53

1, -nam Belas -nam Belas S$T--&

1( Tu/uh Belas Tu/uh Belas S-0-&T--&

1 'elapan Belas 'elapan Belas -$)T--&

19 Sembilan Belas Sembilan Belas &$&-T--&

RATUSAN

A&KA

1 Se#atus Se#atus )*&'R-' A&'

2 'ua Ratus 'ua Ratus T% )*&'R-' A&'

3 Tiga Ratus Tiga Ratus T)R-- )*&'R-' A

4 -mpat Ratus -mpat Ratus %*R )*&'R-' A&

5 Lima Ratus Lima Ratus $0- )*&'R-' A&'

, -nam Ratus -nam Ratus S$ )*&'R-' A&'

( Tu/uh Ratus Tu/uh Ratus S-0-& )*&'R-' A

'elapan Ratus 'elapan Ratus -$)T )*&'R-' A&

9 Sembilan Ratus Sembilan Ratus &$&- )*&'R-' A&

8/20/2019 0 1 Rab Di - Datu - Ee

20/53

8/20/2019 0 1 Rab Di - Datu - Ee

21/53

'

'

'

8/20/2019 0 1 Rab Di - Datu - Ee

22/53

8/20/2019 0 1 Rab Di - Datu - Ee

23/53

JADUAL PELAKSANAAN

Pekerjaan : Rehabilitasi Jaringan Irigasi DI Sei Datu dan Mundar

Lokasi : Desa Paya esar Ke!" atu ena#a

$ahun Anggaran : %&'(

BOBOT

NO URAIAN PEKERJAAN KONTRAK BULAN I BULAN II

(Rp) 1 2 3 4 1 2 3 4

A PEMAN)UNAN PIN$U AIR

I UMUM 3.82 1.91 1.91

-

II PEKERJAAN TABAT / BENDUNG - - - - - - -

-

III PEKERJAAN SAAP 19.81 3.9! 3.9! 3.9! 3.9! 3.9!

-

I" PEKERJAAN SALURAN TERSIER #1.22 14.24 14.24 14.24 14.24

-

"I PEKERJAAN LAIN-LAIN $.14 1.%3 1.%3

TOTAL '&&"&&

K&'*+ P&,&+ B*++ ( ) 1.91 $.8# 4.99 4.99 14.24 18.21 18.21 14.24

K&'*+ P&,&+ K0'* ( ) 1.91 #.#9 12.#8 1#.## 32.%1 $%.22 !8.43 82.!#

8/20/2019 0 1 Rab Di - Datu - Ee

24/53

8/20/2019 0 1 Rab Di - Datu - Ee

25/53

BULAN III PERSENTASE

1 2 3 4

'&&*

+(*

14.24 (&*

1.%3 1.%3 1.%3 &*

14.24 1.%3 1.%3 1.%3

9!.92 9#.94 98.9# 1%%.%%

B5 S&p&'& 2%1$

D* O&6 :

,-" INDI$E, ,onsultant

8/20/2019 0 1 Rab Di - Datu - Ee

26/53

Ir" .AINAL SAU/I

D&,*

8/20/2019 0 1 Rab Di - Datu - Ee

27/53

DA/$AR 0AR)A SA$UAN A0AN

Pekerjaan 1 Rehabilitasi Jaringan Irigasi DI Sei Datu dan Mundar

Lokasi 1 Desa Paya esar Ke!" atu ena#a

N2" NAMA MA$ERIAL SPESI/IKASI SA$UAN 0AR)A SA$UAN

1 T+6 U*7 (B6+ U*7+ P6+) M3 Rp. 11859!$.%%

2 P **7 M3 Rp. 13#54%%.%%3 P P+7 M3 Rp. 1!$52%%.%%

4 P 0 B&0+ M3 Rp. 1!$52%%.%%

$ K&, S* M3 Rp. 3452$%.%%

! K0 / K&, 0 M3 Rp. 2$458#%.%%

# B* G*+*+7/B* B&6/B* K '3 Rp. 2!85$$%.%%

8 P0+ S&'&+ P; $% K7 (G&,) & +0+ 0?&+ (2$%7/'2) Rp. 185%%%.%%

1$ K=* G' @ 8-1% ;' / 4 ' 7 Rp. 11588%.%%

1! K=* G' @ 1%-12 ;' / $ - ! ' 7 Rp. 235#!%.%%

1# K=* B0, K II M3 Rp. 453195#%%.%%

18 K=* Pp+ K II M3 Rp. 351$351$%.%%

19 K=* K III / B&,+7 M3 Rp. 25!$#5$#$.%%

2% P=00 3 '' 12% > 24% L Rp. !151$%.%%

21 P=00 4 '' 12% > 24% L Rp. !$58$%.%%

22 P=00 9 '' 12% > 24% L Rp. 1!15#%%.%%

23 P=00 12 '' 12% > 24% L Rp. 18%589$.%%

24 P+* A P B (P,)&0

2$ Tp& A: U,. L 8% ;' > P7 1%% ;'5 T77. 1%% ;' L Rp. CCC

2! Tp& B: U,. L 8% ;' > P7 1%% ;'5 T77. 1%% ;' L Rp. CCC

2# Tp& : U,. L 8% ;' > P7 1%% ;'5 T77. 1%% ;' L Rp. CCC

28 Tp& D: U,. L 12% ;' > P7 1$% ;'5 T77. 1%% ;' M2 Rp. CCC

29 Tp& E: U,. L 12% ;' > P7 1$% ;'5 T77. 1%% ;' M Rp. CCC

3% P+* S00+7 P B (P,) &0

31 Tp& B: U,. L . 2% ;'5 T77. S. $% ;' (T P) P7 Rp. 152$25#2$.%%

32 Tp& A: U,. L . $% ;'5 T77. S. !% ;' (T P) P7 Rp. 154395$%%.%%

33 K B&+ K7 Rp. 2!54%%.%%34 B& B&0+ K7 Rp. 1458$%.%%

3$ B&*7& K7 Rp. 315#9%.%%

3! P,* B/R*p - *p K7 Rp. 2$5%!4.%%

3# M+=, B&,+7 L Rp. 4%5#%%.%%

38 B& @ 1! U B7 Rp. 2135%%%.%%

39 B& @ 12 U B7 Rp. 9$5%%%.%%

4% B& @ 1! P00 B7 Rp. 1285%%%.%%

41 B& @ 12 P00 B7 Rp. 1115%%%.%%

42 B& @ 1% P00 B7 Rp. !$5%%%.%%

43 B& @ 8 P00 B7 Rp. 485%%%.%%

44 B& @ ! P00 B7 Rp. 295%%%.%%

4$ B& 00 B7 Rp. 8$5%%%.%%

4! B'* O D.1%-12 ;' P.3' B7 Rp. 285%%%.%%

4# G&&7 M2 Rp. 345%%%.%%

8/20/2019 0 1 Rab Di - Datu - Ee

28/53

DA/$AR 0AR)A SA$UAN UPA0

P&,&+ : R&6 J+7+ I7 DI S& D* + M*+

L0, : D& P= B& K&;. B* B&+

N2" UPA0 KERJA SPESI/IKASI SA$UAN 0AR)A SA$UAN

1 M + 0 Rp. 11%5%%%.%%

2 K&p T*,+7 B* Rp. 11%5%%%.%%

3 T*,+7 K=* Rp. 885%%%.%%

4 T*,+7 B& Rp. 885%%%.%%

$ T*,+7 Rp. 885%%%.%%

! T*,+7 B* Rp. 885%%%.%%

# P&'+* T*,+7 Rp. #$5%%%.%%

8 P & , & Rp. !35%%%.%%

B5 S&p&'&

D* O&6 :

,-" INDI$E, ,onsu

Ir" .AINAL SAUD&,*

8/20/2019 0 1 Rab Di - Datu - Ee

29/53

KE$ERAN)AN

8/20/2019 0 1 Rab Di - Datu - Ee

30/53

KE$ERAN)AN

2%1$

ltant

I

8/20/2019 0 1 Rab Di - Datu - Ee

31/53

DA/$AR ANALIS SA$UAN PEKER

Progra3 1 Rehabilitasi Jaringan Irigasi dan Ra#a

Kegiatan 1 Rehabilitasi Jaringan Irigasi



$ahun Anggaran 1 %&'(

N2" URAIAN PEKERJAAN DAN ANALISA

SA$UAN

4 R5 6

' PEN)UKURAN DAN PEMASAN)AN 2U7PLANK M'

%.%12%% '3 K=* $/# 25!$#5$#$.%%

%.%12%% ,7 P,* B 2 . $ 2$5%!4.%%

%.%%#%% '3 K=* Pp+ 2/18 25!$#5$#$.%%

%.1%%%% 06 P&,& !35%%%.%%

%.1%%%% 06 T*,+7 K=* 885%%%.%%

%.%%$%% 06 M+0 11%5%%%.%%

%.%1%%% 06 K&p T*,+7 K=* 11%5%%%.%%

% )ALIAN $ANA0 IASA SEDALAM ' M M8%.4%%%% 06 P&,& !35%%%.%%

%.%4%%% 06 M+0 11%5%%%.%%

8 URU)AN $ANA0 KEMALI M8

%.%2$%% 06 P&,& !35%%%.%%

%.%%8%% 06 M+0 11%5%%%.%%

9 URU)AN PASIR M8

1.2%%%% '3 P U*7 13#54%%.%%

%.3%%%% 06 P&,& !35%%%.%%

%.%1%%% 06 M+0 11%5%%%.%%

( URU)AN $ANA0 M8

1.2%%%% '3 T+6 U*7 11859!$.%%

%.3%%%% 06 P&,& !35%%%.%%

%.%1%%% 06 M+0 11%5%%%.%%

: PASAN)AN A$U K2S2N);AANS$AMPIN) M8

1.2%%%% '3 B* &6 1$/2% 2!85$$%.%%

%.3%%%% '3 P **7 13#54%%.%%

%.#8%%% 06 P&,& !35%%%.%%%.39%%% 06 T*,+7 B* 885%%%.%%

%.%39%% 06 K&p T*,+7 11%5%%%.%%

%.%39%% 06 M+0 11%5%%%.%%

+ PASAN)AN A$U )UNUN) ; KALI ' P, 1 9 PS M8

1.2%%%% '3 B* &6 2!85$$%.%%

1!3.%%%%% ,7 S&'&+ P0+ 158%!.%%

%.$2%%% '3 P P+7 1!$52%%.%%

%.1$%%% 06 P&,& !35%%%.%%

%.!%%%% 06 T*,+7 B* 885%%%.%%

%.%!%%% 06 K&p T*,+7 11%5%%%.%%

%.%#$%% 06 M+0 11%5%%%.%%

< MEMUA$ E$2N $UMUK ,AMP" ' P, 1 8 PS 1 ( KR M8

4.3!%%

8/20/2019 0 1 Rab Di - Datu - Ee

32/53

N2" URAIAN PEKERJAAN DAN ANALISASA$UAN

4 R5 6

1.!$%% 06 P&,& !35%%%.%%

%.%8%% 06 M+0 11%5%%%.%%

%.2$%% 06 T*,+7 B* 885%%%.%%

%.%2$% 06 K&p T*,+7 11%5%%%.%%

= PEKERJAAN E$2N ,AMP" ' P, 1 % PS 1 8 KR M8

3$2.%%%% ,7 P0+ &'&+/P F $% ,7 158%!.%%%.$22% '3 P B&0+ 1!$52%%.%%

%.#!4% '3 K&, A' 2-3 ;' 2$458#%.%%

21$.%%%% A B&6 25$%%.%%

2.%%%% 06 P&,& !35%%%.%%

%.3$%% 06 M+0 11%5%%%.%%

%.%3$% 06 T*,+7 B* 885%%%.%%

1.%%%% 06 K&p T*,+7 11%5%%%.%%

'& PEKERJAAN ESI 4ESI P2L2S;ESI ULIR6 Kg

1.%$%% ,7 B& B&0+ (p00/*) 1458$%.%%

%.%1$% ,7 K B&0+ 2!54%%.%%%.%%#% 06 P&,& !35%%%.%%

%.%%#% 06 T*,+7 B& 885%%%.%%

%.%%%# 06 K&p T*,+7 11%5%%%.%%

%.%%%3 06 M+0 11%5%%%.%%

8/20/2019 0 1 Rab Di - Datu - Ee

33/53


4 R5 6

'' PEKERJAAN EKIS$IN)

. P+7 B&,+7 P0+ M%

%.%4%% '3 B0, K=* K& III 25!$#5$#$.%%

%.3%%% ,7 P,* B 3 - $ ;' 2$5%!4.%%

%.1%%% M+=, B&,+7 4%5#%%.%%

%.3%%% 06 P&,& !35%%%.%%

%.2!%% 06 T*,+7 K=* 885%%%.%%%.%2!% 06 K&p T*,+7 11%5%%%.%%

%.%%$% 06 M+0 11%5%%%.%%

. P+7 B&,+7 S00 M%

%.%4$% '3 B0, K=* K& III 25!$#5$#$.%%

%.3%%% ,7 P,* B 3 - $ ;' 2$5%!4.%%

%.1%%% M+=, B&,+7 4%5#%%.%%

%.3%%% 06 P&,& !35%%%.%%

%.2!%% 06 T*,+7 K=* 885%%%.%%

%.%2!% 06 K&p T*,+7 11%5%%%.%%

%.%%$% 06 M+0 11%5%%%.%%

;. P+7 B&,+7 K00' M%

%.%4%% '3 B0, K=* K& III 25!$#5$#$.%%

%.4%%% ,7 P,* B 3 - $ ;' 2$5%!4.%%

%.2%%% M+=, B&,+7 4%5#%%.%%

%.%1$% '3 B0, K=* K& II 25!$#5$#$.%%

%.3$%% P=00 T& 9 '' 1!15#%%.%%

2.%%%% 7 D0,&+ K=* G' @ 8 - 1% / 4' 11588%.%%

%.3%%% 06 P&,& !35%%%.%%

%.33%% 06 T*,+7 K=* 885%%%.%%

%.%33% 06 K&p T*,+7 11%5%%%.%%

%.%%!% 06 M+0 11%5%%%.%%

. P+7 B&,+7 B0, M%

%.%4%% '3 B0, K=* K& III 25!$#5$#$.%%

%.4%%% ,7 P,* B 3 - $ ;' 2$5%!4.%%

%.2%%% M+=, B&,+7 4%5#%%.%%

%.%18% '3 B0, K=* K& II 25!$#5$#$.%%

%.3$%% P=00 T& 9 '' 1!15#%%.%%

2.%%%% 7 D0,&+ K=* G' @ 8 - 1% / 4' 11588%.%%

%.32%% 06 P&,& !35%%%.%%%.33%% 06 T*,+7 K=* 885%%%.%%

%.%33% 06 K&p T*,+7 11%5%%%.%%

%.%%!% 06 M+0 11%5%%%.%%

&. P+7 B&,+7 L+ M%

%.%4%% '3 B0, K=* K& III 25!$#5$#$.%%

%.4%%% ,7 P,* B 3 - $ ;' 2$5%!4.%%

%.2%%% M+=, B&,+7 4%5#%%.%%

%.%1$% '3 B0, K=* K& II 25!$#5$#$.%%

%.3$%% P=00 T& 9 '' 1!15#%%.%%

!.%%%% 7 D0,&+ K=* G' @ 8 - 1% / 4' 11588%.%%

%.!!%% 06 P&,& !35%%%.%%

%.33%% 06 T*,+7 K=* 885%%%.%%

%.%33% 06 K&p T*,+7 11%5%%%.%%

%.%33% 06 M+0 11%5%%%.%%

'% PLES$ERAN $EAL '( MM ,AMP" ' 1 9 M%

8/20/2019 0 1 Rab Di - Datu - Ee

34/53


4 R5 6

!.24%% ,7 S&'&+ P0+ 158%!.%%

%.%24% '3 P B&0+ 1!$52%%.%%

%.2%%% 06 P&,& !35%%%.%%

%.%1%% 06 M+0 11%5%%%.%%

%.1$%% 06 T*,+7 B* 885%%%.%%

%.%1$% 06 K&p T*,+7 11%5%%%.%%

'8 Merun!ingkan $iang;Kayu )ala3 M%

%.2%%% 06 P&,& !35%%%.%%

%.%1%% 06 T*,+7 K=* 885%%%.%%

%.4%%% 06 K&p *,+7 11%5%%%.%%

%.%4%% 06 M+0 11%5%%%.%%

'9 Me3an!ang $iang;Kayu )ala3 M%

1.8%%% O6 P&,& !35%%%.%%

%.%4$% O6 T*,+7 K=* 885%%%.%%

%.%4%% O6 K&p *,+7 11%5%%%.%%

%.%%4% O6 M+0 11%5%%%.%%

'( 'Kg Pabri!ation esi Plat M%

1.1$%% K7 B& Sp T& 4 '' 8$5%%%.%%

%.%!%% 06 P&,& !35%%%.%%

%.%!%% 06 T*,+7 L 885%%%.%%

%.%!%% 06 K&p T*,+7 L 11%5%%%.%%

%.%%3% 06 M+0 11%5%%%.%%

': Pembuatan is(am Tinggi $m Tebal ).*m M%

$.%%%% B7 B'* O D.1%-12 ;' P++7 3' 285%%%.%%

4.4%%% M2 G&&7 G*+7 345%%%.%%

%.2$%% K7 K I, 2!54%%.%%

%.3%%% O6 P&,&/B**6 T, T&'p !35%%%.%%

%.41#% O6 K&p *,+7 11%5%%%.%%

%.%2%8 O6 M+0 11%5%%%.%%

8/20/2019 0 1 Rab Di - Datu - Ee

35/53

AAN

UPA0 A0AN JUMLA0

4 R5 6 4 R5 6 4 R5 6

- 31589%.9% 31589%.9%

- 3%%.## 3%%.##

- 185!%3.%3 185!%3.%3

!53%%.%% - !53%%.%%

858%%.%% - 858%%.%%

$$%.%% - $$%.%%

151%%.%% - 151%%.%%

1!5#$%.%% $%5#94.!9 !#5$44.!9

2$52%%.%% - 2$52%%.%%

454%%.%% - 454%%.%%

295!%%.%% - 295!%%.%%

15$#$.%% - 15$#$.%%

88%.%% - 88%.%%

254$$.%% - 254$$.%%

- 1!4588%.%% 1!4588%.%%

1859%%.%% - 1859%%.%%

151%%.%% - 151%%.%%

2%5%%%.%% 1!4588%.%% 184588%.%%

- 1425#$8.%% 1425#$8.%%

1859%%.%% - 1859%%.%%

151%%.%% - 151%%.%%

2%5%%%.%% 1425#$8.%% 1!25#$8.%%

- 32252!%.%% 32252!%.%%

- 41522%.%% 41522%.%%

49514%.%% - 49514%.%%34532%.%% - 34532%.%%

4529%.%% - 4529%.%%

4529%.%% - 4529%.%%

925%4%.%% 3!3548%.%% 4$$5$2%.%%

- 32252!%.%% 32252!%.%%

- 29453#8.%% 29453#8.%%

- 8$59%4.%% 8$59%4.%%

954$%.%% - 954$%.%%

$258%%.%% - $258%%.%%

!5!%%.%% - !5!%%.%%

852$%.%% - 852$%.%%

##51%%.%% #%25$42.%% ##95!42.%%

- 3935#%8.%% 3935#%8.%%

- 8$59%4.%% 8$59%4.%%

- 2215#3!.9% 2215#3!.9%

8/20/2019 0 1 Rab Di - Datu - Ee

36/53

UPA0 A0AN JUMLA0

4 R5 6 4 R5 6 4 R5 6

1%359$%.%% - 1%359$%.%%

858%%.%% - 858%%.%%

225%%%.%% - 225%%%.%%

25#$%.%% - 25#$%.%%

13#5$%%.%% 3%#5!4%.9% 8385848.9%

- !3$5#12.%% !3$5#12.%%- 8!5234.4% 8!5234.4%

- 1945#2%.!8 1945#2%.!8

$3#5$%%.%% $3#5$%%.%%

12!5%%%.%% - 12!5%%%.%%

385$%%.%% - 385$%%.%%

35%8%.%% - 35%8%.%%

11%5%%%.%% - 11%5%%%.%%

2##5$8%.%% 154$451!#.%8 15#315#4#.%8

- 1$5$92.$% 1$5$92.$%

- 39!.%% 39!.%%441.%% - 441.%%

!1!.%% - !1!.%%

##.%% - ##.%%

33.%% - 33.%%

151!#.%% 1$5988.$% 1#51$$.$%

8/20/2019 0 1 Rab Di - Datu - Ee

37/53

UPA0 A0AN JUMLA0

4 R5 6 4 R5 6 4 R5 6

- 1%!53%3.%% 1%!53%3.%%

- #5$19.2% #5$19.2%

- 45%#%.%% 45%#%.%%

1859%%.%% - 1859%%.%%

22588%.%% - 22588%.%%258!%.%% - 258!%.%%

$$%.%% - $$%.%%

4$519%.%% 11#5892.2% 1!35%82.2%

- 1195$9%.88 1195$9%.88

- #5$19.2% #5$19.2%

- 45%#%.%% 45%#%.%%

1859%%.%% - 1859%%.%%

22588%.%% - 22588%.%%

258!%.%% - 258!%.%%

$$%.%% - $$%.%%4$519%.%% 131518%.%8 1#!53#%.%8

- 1%!53%3.%% 1%!53%3.%%

- 1%5%2$.!% 1%5%2$.!%

- 8514%.%% 8514%.%%

- 3958!3.!3 3958!3.!3

- $!5$9$.%% $!5$9$.%%

- 235#!%.%% 235#!%.%%

1859%%.%% - 1859%%.%%

295%4%.%% - 295%4%.%%

35!3%.%% - 35!3%.%%

!!%.%% - !!%.%%

$2523%.%% 2445!8#.23 29!591#.23

- 1%!53%3.%% 1%!53%3.%%

- 1%5%2$.!% 1%5%2$.!%

- 8514%.%% 8514%.%%

- 4#583!.3$ 4#583!.3$

- $!5$9$.%% $!5$9$.%%

- 235#!%.%% 235#!%.%%

2%51!%.%% - 2%51!%.%%295%4%.%% - 295%4%.%%

35!3%.%% - 35!3%.%%

!!%.%% - !!%.%%

$3549%.%% 2$25!$9.9$ 3%!5149.9$

- 1%!53%3.%% 1%!53%3.%%

- 1%5%2$.!% 1%5%2$.!%

- 8514%.%% 8514%.%%

- 3958!3.!3 3958!3.!3

- $!5$9$.%% $!5$9$.%%

- #1528%.%% #1528%.%%

415$8%.%% - 415$8%.%%

295%4%.%% - 295%4%.%%

35!3%.%% - 35!3%.%%

35!3%.%% - 35!3%.%%

##588%.%% 29252%#.23 3#%5%8#.23

8/20/2019 0 1 Rab Di - Datu - Ee

38/53

UPA0 A0AN JUMLA0

4 R5 6 4 R5 6 4 R5 6

- 1152!9.44 1152!9.44

- 359!4.8% 359!4.8%

125!%%.%% - 125!%%.%%

151%%.%% - 151%%.%%

1352%%.%% - 1352%%.%%

15!$%.%% - 15!$%.%%

285$$%.%% 1$5234.24 435#84.24

125!%%.%% - 125!%%.%%

88%.%% - 88%.%%

445%%%.%% - 445%%%.%%

454%%.%% - 454%%.%%

!1588%.%% - !1588%.%%

11354%%.%% - 11354%%.%%

359!%.%% - 359!%.%%

454%%.%% - 454%%.%%

44%.%% - 44%.%%12252%%.%% - 12252%%.%%

9#5#$%.%% - 9#5#$%.%%

35#8%.%% - 35#8%.%%

$528%.%% - $528%.%%

!5!%%.%% - !5!%%.%%

33%.%% - 33%.%%

1135#4%.%% - 1135#4%.%%

14%5%%%.%% 14%5%%%.%%

1495!%%.%% 1495!%%.%%

!5!%%.%% !5!%%.%%

1859%%.%% - 1859%%.%%

4$58#%.%% - 4$58#%.%%

25288.%% - 25288.%%

!#5%$8.%% 29!52%%.%% 3!352$8.%%

8/20/2019 0 1 Rab Di - Datu - Ee

39/53

Harga Jumlah

N". Uraian "(e Satuan "e+isien Satuan Harga

,Rp- ,Rp-

A. TENAGA1 %pe#at+# L.1 %J 1 CCC Rp 225$%%.%%

2 Me6ani6 L.15 %J !.5 CCC Rp 8543#.$%

3 L.22 %J 2 Rp !52$%.%% Rp 125$%%.%%

Rp 43543#.$%

B. BAHAN

1 M.92 Lite# 25.!! CCC Rp 3125$%%.%%

Rp 3125$%%.%%

' PERALATAN

1 -.2( Jam 1 CCC Rp 2%%5%%%.%%

bull7+8e# Rp 2%%5%%%.%%

' Rp $$$593#.$%

Rp 185$31.2$

T.#* Galian tanah menggunaan e/0a1at"r

Pen/aga malam

JUMLAH TENAGA ERJA

S+la# in7ust#i

JUMLAH HARGA BAHAN

Sea:Alat be#

JUMLAH HARGA PERALATAN

Jumlah ha#ga tenaga bahan 7an pe#alatan ; A

8/20/2019 0 1 Rab Di - Datu - Ee

40/53

REKAPI$ULASI EN)INEER ES$IMA$E





$ahun Anggara 1 %&'(

N2" URAIAN JUMLA0 0AR)A

4 R5 6

I UMUM 135#415!99.8!

II PEKERJAAN SA?AP #1519#5448.#4

III PEKERJAAN SALURAN $ERSIER 2$$59$95!23.$8

I- PEKERJAAN LAIN@LAIN 1854#%5#%%.%%

J*'6 3$953!954#2.19

PPN 3$593!594#.22

T0 39$53%!5419.41

D*,+ 39$53%%5%%%.%%

Terbilang :

$iga Ratus Se3bilan Puluh Li3a Juta $iga Ratus Ribu Ru5iah"

B5 S&p&'& 2%1$

Dp&, O&6 : D* O&6 :

Pejabat Pelaksana $eknis Kegiatan ,-" INDI$E, ,onsultant

R&6 J+7+ I7

JURIANS?A0 Ir" .AINAL SAU/I

NIP. 19$8%2221988111 D&,*

D&** O&6

PEN))UNA AN))ARAN

0" /ERR? JUNIANS?A0 S$" M$"

NIP. 19#2%!2#2%%%%31%%2

8/20/2019 0 1 Rab Di - Datu - Ee

41/53

PEMERINTAH ABUPATEN HULU SUNGAI TENGAH

2INAS PEERJAAN UMUM

BI2ANG PENGEMBANGAN SUMBER 2A3A AIR

ENGINEER ESTIMATE

, EE -

Peer4aan

Rehabilitasi Jaringan Irigasi 2I Sei 2atu (an Mun(ar

L"asi

2esa Pa5a Besar e0. Batu Bena6a

Tahun$)#7

8/20/2019 0 1 Rab Di - Datu - Ee

42/53

EN)INEER ES$IMA$E 4EE6






N2" URAIAN PEKERJAANN2"

SA$UAN -2LUMEANALIS

I UMUM

PENDA0ULUAN

1 P&+7+ + p&'+7+ pp+ ,&7+ L 1.%%

2 M0 B6+ L 1.%%

PERSIAPAN

1 P&p+ + P&'&6+ L0, L 1.%%

2 P&+7*,*+ + P&'+7+ B0*p+, ' 18.4$

3 P&'*+ KISDAM ' 11.%%

II PEKERJAAN SA?AP

1 G+ T+6 '3 4!.24

2 P&'&+ K=* G' .1% ;' 4 ' 7 ##8.!#

3 P&*+;+7+ K=* G' '2 $2.%2

4 M&'+;+7 K=* G' '2 $2.%2

$ U*7+ p '3 $.#8

! P+7+ B* G*+*+7/K 'p 1:4 '3 !2.42

# P&&+ 'p 1:4 '2 28.9%

III PEKERJAAN SALURAN $ERSIER

1 G+ T+6 '3 14%.#!

2 U*7+ p '3 4!.92

3 P+7+ B* G*+*+7/K 'p 1:4 '3 238.%%

4 P&&+ 'p 1:4 '2 #48.%%

$ B&0+ T*'*, 'p 1:3:$ '3 29.$8

I- PEKERJAAN LAIN@LAIN

1 P+* K* P;0+ U+ 1.%%

2 P+* I+, P;0+ U+ 1.%%

3 G+ N0' S*+ '3 #9.48

8/20/2019 0 1 Rab Di - Datu - Ee

43/53

0AR)A JUMLA0

SA$UAN 4 R5 6 0AR)A 4 R5" 6

2$%5%%%.%% 2$%5%%%.%%

#5$%%5%%%.%% #5$%%5%%%.%%

#$%5%%%.%% #$%5%%%.%%

!#5$44.!9 1524$58!1.8!

3!352$8.%% 3599$5838.%% Jumlah '8+9':=="

8/20/2019 0 1 Rab Di - Datu - Ee

44/53

A,KUP DA$A






N2" URAIAN PEKERJAAN P L $

I UMUM

PENDA0ULUAN

1 P&+7+ + p&'+7+ pp+ ,&7+

2 M0 B6+

PERSIAPAN

1 P&p+ + P&'&6+ L0,

2 P&+7*,*+ + P&'+7+ B0*p+, 18.4$

3 P&'*+ KISDAM $.$%P L $

II PEKERJAAN SA?AP

1 G+ T+6 28.9% 1.%% %.8%

2 P&'&+ K=* G' .1% ;' 4 ' 194.!# 4.%% 2.%%

3 P&*+;+7+ K=* G' 28.9% %.9%

4 M&'+;+7 K=* G'

$ U*7+ p 28.9% 1.%% %.1%

! P+7+ B* G*+*+7/K 'p 1:4 28.9% %.!% 1.8%

# P&&+ 'p 1:4 28.9% 1.%%

P L $

III PEKERJAAN SALURAN

1 G+ T+6 34%.%% 1.38 %.3%

2 U*7+ p 34%.%% 1.38 %.1%

3 P+7+ B* G*+*+7/K 'p 1:4 34%.%% %.3$ 1.%%

4 P&&+ 'p 1:4 34%.%% 1.1%

$ B&0+ T*'*, 'p 1:3:$ 34%.%% %.$8 %.1$

8/20/2019 0 1 Rab Di - Datu - Ee

45/53

-2L

18.4$

2.%% 11.%% -2L

2.%% 4!.24

2.%% ##8.!#

2.%% $2.%2

$2.%2

2.%% $.#8

2.%% !2.42

28.9%

-2L

14%.#!

4!.92

2.%% 238.%%

2.%% #48.%%

29.$8

8/20/2019 0 1 Rab Di - Datu - Ee

46/53

REN,ANA AN))ARAN IA?A 4 RA 6






N2" URAIAN PEKERJAANP L $

I UMUM

PENDA0ULUAN

1 P&+7+ + p&'+7+ pp+ ,&7+

2 M0 B6+

PERSIAPAN

1 P&p+ + P&'&6+ L0,

2 P&+7*,*+ + P&'+7+ B0*p+,

1%%2%%

3 P&'*+ KISDAM

II PEKERJAAN $ANA0 DAN P2NDASI P L $

1 G+ T+6 P0+

1$ %.!%% %.!%

2 U*7+ T+6 K&'

3 U*7+ T+6

4 U*7+ p 6 p0+

11$ %.!%% %.1%

$ P. B* G*+*+7/, ;'p. 1:4

=p 1$ %.!%% 2.2%

p 1.#$ %.!%% 2.2%

++7 p&+6+ 1%% %.!%% 2.2%

+ 1$ 4.!%% %.2%

&& 2%% %.3%% 1.%%

'&;* 3.4 1.%%% 2.2$

! P&&+ 'p 1:4

=p 1$ 2.2%%

p $.2%% 2.4%

++7 p&+6+ 1%% %.2$%

&& 2%% 1.2$%

'&;* 4.$% 3.4%%

III PEKERJAAN KA?U P L $

1 P&'&+ K=* G' .1% ;' 4 '

+ 1!.33333 2.%%

++7 383.3333 2.%%% 2.%%

2 P&*+;+7+ K=* G'

+ 1$ 4.!%%

++7 11$ %.8%%

3 M&'+;+7 K=* G'

8/20/2019 0 1 Rab Di - Datu - Ee

47/53

N2" URAIAN PEKERJAANP L $

I- PEKERJAAN E$2N P L $

1 S00 1$/2% ;'

.B&0+ ;'p 1:2:3

00 $.%%% %.1$% %.2%

+ && 2%% %.!%% %.1$

.P&'&+

00 %.1$

;.B&,+7

00 $ %.4%

2 K00' P, 1$/1$ ;'.B&0+ ;'p 1:2:3

.P&'&+

;.B&,+7

3 B&0+ P J&'+

.B&0+ ;'p 1:2:3

$ %.$%% %.12

.P&'&+

%.3%

;.B&,+7

$ %.$%%

4 0 L+ B&0+ ;'p. 1:3:$5 T& $ ;'

+ 1$ 4.!%%

-I PEKERJAAN LAIN@LAIN P L $

1 P+* K* P;0+

2 P+* I+, P;0+

8/20/2019 0 1 Rab Di - Datu - Ee

48/53

-ol -ol $otal

'(&"&&

-ol -ol $otal

'&"

8/20/2019 0 1 Rab Di - Datu - Ee

49/53

-ol -ol $otal

-ol -ol $otal

'

8/20/2019 0 1 Rab Di - Datu - Ee

50/53

I UMUM P

PENDA0ULUAN

1 P&+7+ + p&'+7+ pp+ ,&7+

PERSIAPAN

1 P&p+ + P&'&6+ L0,

2 P&+7*,*+ + P&'+7+ B0*p+,

3 P&'*+ KISDAM

II PEKERJAAN $ANA0 DAN P2NDASI

1 G+ T+6 P0+ 2(

2(

2(

2 U*7+ T+6 K&'

3 U*7+ T+6

4 U*7+ p 6 p0+ 2(

$ P. B* G*+*+7/, ;'p. 1:4 sa"ap 25

25

inta6e 15

! p&&+ sa"ap 2(

inta6e 15

III PEKERJAAN KA?U

1 P&'&+ K=* G' .1% ;' 2 ' lantai tabat

sa"ap

2 P&*+;+7+ K=* G' sa"ap 2(tabat 5

3 M&'+;+7 K=* G'

I- PEKERJAAN E$2N

1 S00 2$/2% ;'

. B&0+ ;'p 1:2:3 5

. P&'&+

;. B&,+7 5

1 B&0+ P J&'+

. B&0+ ;'p 1:2:3 5.4

. P&'&+

;. B&,+7 5.4

4 0 L+ B&0+ ;'p. 1:3:$5 T& $ ;' 5

15

- PEKERJAAN MER,U

1 P+7+ B* G*+*+7/K ;'p. 1:4 me#>u 2.9

pila# 1.(5

baah pintu 2.5

lantai tabat 5

8/20/2019 0 1 Rab Di - Datu - Ee

51/53

5

5

5

5

5

2 P&&+ ;'p. 1 : 45 & 1$ '' me#>u 2.9

pila# 1.(51.5

bh pintu 2.5

/embatan 5

8/20/2019 0 1 Rab Di - Datu - Ee

52/53

L T JML 0%L*M- SAT*A&

!. !., 2 25.92

1 1.5 4!.5

1.5 1.5 ,!.(5

#$8.#8 m3

,3.55

!. !.1 2 4.32

!., 2 2 5.

!. !., 2 23.52

!.3 !.( 4 12.,

9&.9$ M3

2.2 2 11.

1 4 ,!

#8:.: m2

9 2 15 2(!

25 2 2 1!!

13, 4 2 1!

145buah ;2m=

!. 2 43.2 m25 25 m2

/umlah ,.2 m2

!.2 !.15 !.15

!., 3

!.5 !.12 !.324

!.,2 3.34

4.2 !.!5 1.!5

!., !.1 2 1.

2.5

!.(5 1.( 3.,9(5

!., 2 2.1

1.5 !.2 !.(5

!.4 !.2 !.4

8/20/2019 0 1 Rab Di - Datu - Ee

53/53

!.35 !.4 !.(

!.3 !.2 !.3

!.4 !.2 !.4

!.35 !.4 !.(

4.2 !.2 4.2

#%.$&87 m3

2 5.

2 3.5!., !.9

1.5 3.(5

!.,2 3.1

#8.)7 m2

Documents

0 1 Rab Di - Datu - Ee