No Uraian Pekerjaan

I PEKERJAAN TOWER AIR

1 Pek. Bowplank
2 Pek. Cerucuk Gelam
3 Pek. Galian Tanah
4 Urugan Pasir bawah pondasi dan sloof
5 Urugan kembali
6 Pek. Cor Beton
a. Pondasi Beton - 80/80 cm
b. Kolom Pondasi - 20/20
c. Sloof S1- 15/20
d. Ring Balok - 10/20
e. Ring Balok - 10/15
f. Plat Lantai beton
7 Papan begisting, support, kawat ikat & paku
8 Pek. Besi beton
a. Besi Ø 6
b. Besi Ø 8
c. Besi Ø 10
d. Besi Wiremesh M6
9 Tangga Besi
a. Besi Siku 60x60
b. Besi Siku 50x50
c. Pipa Besi Heandle Tower
10 Tanki air Kap 1100 ltr
11 mobilisasi
12 overhead
total
bobot hari
persen kumulatif
 0.30 0.023

0.06

1 2 3 4 5 6 7 8

Volume Satuan Bobot % 11 12 13 14 15 16 17 18

9.00 M2 3.00 0.134 0.134 0.134 0.134 0.134

40.00 Btg 5.92
3.48 M3 0.95 0.02 0.02 0.02 0.02 0.02
0.14 M4 0.21
1.74 M5 0.23

0.53 m3 3.79
0.58 m3 4.15
0.25 m3 1.79
0.25 m3 1.79
0.16 m3 1.15
0.40 m3 2.86
18.18 m2 10.16

35.75 Kg 3.61
63.47 Kg 6.40
120.40 Kg 12.15
24.52 m2 2.38

27.10 kg 4.42
33.10 kg 5.20
39.10 kg 8.65
1.00 Unit 9.02
6.50
5.66
100.00
0.13 0.13 0.13 0.16 0.16 0.02 0.02 0.02
0.13 0.27 0.40 0.56 0.72 0.74 0.76 0.79
 9 10 11 12 13 14 15 16 17 18 19

SEPTEMBER
19 20 21 22 23 24 25 26 27 28 29

0.134 0.134
0.617 0.617 0.617
0.02 0.02 0.023 0.023 0.023 0.023 0.023 0.023

0.02 0.02 0.13 0.13 0.02 0.02 0.02 0.64 0.64 0.64 0.00
0.81 0.83 0.97 1.10 1.12 1.15 1.17 1.81 2.45 3.09 3.09
 20 21 22 23 24 25 26 27 28 29 30

30 1 2 3 4 5 6 7 8 9 10

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09
 31 32 33 34 35 36 37 38 39 40 41
WAKTU PELAKSANAAN 60 HARI KALENDER
OKTOBER
11 12 13 14 15 16 17 18 19 20 21

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09
 42 43 44 45 46 47 48 49 50 51 52

22 23 24 25 26 27 28 29 30 31 1

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09
 53 54 55 56 57 58 59 60 61 62 63

NOVEMBER
2 3 4 5 6 7 8 9 10 11 12

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09
 64 65 66 67 68 69 70 71 72 73 74

NOVEMBER
13 14 15 16 17 18 19 20 21 22 23

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09
100%

75%

50%

25%

0%
 BILL OF QUANTITY
Project Name : Tower Air Project No : User : Distrik Bagan Rame

Location : Distrik Bagan Rame Date : 22 Mei 2019

ACTUAL COST
NO DESCRIPTION SPECIFICATION REMARK
QTY MATERIAL PRICE (Rp.) UPAH PRICE (Rp.) AMOUNT (Rp.) PRICE (Rp.) AMOUNT (Rp.)
I PEKERJAAN TOWER AIR
1 Pek. Bowplank 9.00 M2 29,078.00 261,702.00 28,200.00 253,800.00 515,502.00 3.001
2 Pek. Cerucuk Gelam Gelam dia 8 - 10 P. 2 m 40.00 Btg 21,000.00 840,000.00 4,425.00 177,000.00 1,017,000.00 5.921
3 Pek. Galian Tanah 3.48 M3 46,740.00 162,655.20 162,655.20 0.947
4 Urugan Pasir bawah pondasi dan sloof 0.14 M4 226,800.00 31,752.00 32,490.00 4,548.60 36,300.60 0.211
5 Urugan kembali 1.74 M5 22,401.00 38,977.74 38,977.74 0.227
6 Pek. Cor Beton
a. Pondasi Beton - 80/80 cm Ad. 1 : 2 : 3 0.53 m3 955,080.00 506,192.40 274,488.00 145,478.64 651,671.04 3.794
b. Kolom Pondasi - 20/20 Ad. 1 : 2 : 3 0.58 m3 955,080.00 553,946.40 274,488.00 159,203.04 713,149.44 4.152
c. Sloof S1- 15/20 Ad. 1 : 2 : 3 0.25 m3 955,080.00 238,770.00 274,488.00 68,622.00 307,392.00 1.790
d. Ring Balok - 10/20 Ad. 1 : 2 : 3 0.25 m3 955,080.00 238,770.00 274,488.00 68,622.00 307,392.00 1.790
e. Ring Balok - 10/15 Ad. 1 : 2 : 3 0.16 m3 955,080.00 152,812.80 274,488.00 43,918.08 196,730.88 1.145
f. Plat Lantai beton Ad. 1 : 2 : 3 0.40 m3 955,080.00 382,032.00 274,488.00 109,795.20 491,827.20 2.864
7 Papan begisting, support, kawat ikat & paku Kayu racuk 18.18 m2 73,248.00 1,331,648.64 22,742.00 413,449.56 1,745,098.20 10.161
9 Pek. Besi beton
a. Besi Ø 6 SNI 35.75 Kg 12,375.00 442,406.25 4,950.00 176,962.50 619,368.75 3.606
b. Besi Ø 8 SNI 63.47 Kg 12,375.00 785,441.25 4,950.00 314,176.50 1,099,617.75 6.402
c. Besi Ø 10 SNI 120.40 Kg 12,375.00 1,489,950.00 4,950.00 595,980.00 2,085,930.00 12.145
d. Besi Wiremesh M6 Wiremesh M6 2 layer 24.52 m2 15,000.00 367,830.69 1,700.00 41,687.48 409,518.17 2.384
10 Tangga Besi
a. Besi Siku 60x60 Besi siku 60 x 60 x 6mm 27.10 kg 20,000.00 542,000.00 8,000.00 216,800.00 758,800.00 4.418
b. Besi Siku 50x50 Besi siku 50 x 50 x 6 mm 33.10 kg 19,000.00 628,869.60 8,000.00 264,787.20 893,656.80 5.203
c. Pipa Besi Heandle Tower Pipa Besi dia 1 1/4" galvanis 39.10 kg 30,000.00 1,172,880.00 8,000.00 312,768.00 1,485,648.00 8.650
11 Tanki air Kap 1100 ltr Tedmond Grand 1.00 Unit 1,200,000.00 1,200,000.00 350,000.00 350,000.00 1,550,000.00 9.025

Sub Total I 11,167,004.03 3,919,231.74 15,086,235.77

I MATERIAL
Mobilisasi 1,116,700.40 6.502
( Dari Biaya Total Material )
Sub Total I 12,283,704.43
II UPAH
Sub Total II 3,919,231.74

Total Material, Mobilisasi + Upah 16,202,936.17

Overhead 972,176.17 5.660
Total 17,175,112.34
Ppn 10% 1,717,511.23
Biaya untuk 1 unit 18,892,623.57

Biaya untuk 16 unit 302,281,977.16

Rounded 302,281,000.00

Palembang, ###
PT. Selaras Simpati Nusantara

Suhandy, S.E.
Direktur
 No Uraian Pekerjaan

I PEKERJAAN TOWER AIR

1 Pek. Bowplank
2 Pek. Cerucuk Gelam
3 Pek. Galian Tanah
4 Urugan Pasir bawah pondasi dan sloof
5 Urugan kembali
6 Pek. Cor Beton
a. Pondasi Beton - 80/80 cm
b. Kolom Pondasi - 20/20
c. Sloof S1- 15/20
d. Ring Balok - 10/20
e. Ring Balok - 10/15
f. Plat Lantai beton
7 Papan begisting, support, kawat ikat & paku
8 Pek. Besi beton
a. Besi Ø 6
b. Besi Ø 8
c. Besi Ø 10
d. Besi Wiremesh M6
9 Tangga Besi
a. Besi Siku 60x60
b. Besi Siku 50x50
c. Pipa Besi Heandle Tower
10 Tanki air Kap 1100 ltr
11 mobilisasi
12 overhead
total
bobot hari
persen kumulatif
 0.30 0.023

0.06

1 2 3 4 5 6 7 8

Volume Satuan Bobot % 11 12 13 14 15 16 17 18

9.00 M2 3.00 0.134 0.134 0.134 0.134 0.134

40.00 Btg 5.92
3.48 M3 0.95 0.09 0.09 0.09 0.09 0.09
0.14 M4 0.21
1.74 M5 0.23

0.53 m3 3.79
0.58 m3 4.15
0.25 m3 1.79
0.25 m3 1.79
0.16 m3 1.15
0.40 m3 2.86
18.18 m2 10.16

35.75 Kg 3.61
63.47 Kg 6.40
120.40 Kg 12.15
24.52 m2 2.38

27.10 kg 4.42
33.10 kg 5.20
39.10 kg 8.65
1.00 Unit 9.02
6.50
5.66
100.00
0.13 0.13 0.13 0.23 0.23 0.09 0.09 0.09
0.13 0.27 0.40 0.63 0.85 0.94 1.03 1.13
 9 10 11 12 13 14 15 16 17 18 19

SEPTEMBER
19 20 21 22 23 24 25 26 27 28 29

0.134 0.134
0.617 0.617 0.617
0.09 0.09 0.091 0.091 0.091 0.091 0.091 0.091

0.09 0.09 0.13 0.13 0.09 0.09 0.09 0.71 0.71 0.71 0.00
1.22 1.31 1.44 1.58 1.67 1.76 1.85 2.56 3.26 3.97 3.97
 20 21 22 23 24 25 26 27 28 29 30

30 1 2 3 4 5 6 7 8 9 10

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97
 31 32 33 34 35 36 37 38 39 40 41
WAKTU PELAKSANAAN 60 HARI KALENDER
OKTOBER
11 12 13 14 15 16 17 18 19 20 21

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97
 42 43 44 45 46 47 48 49 50 51 52

22 23 24 25 26 27 28 29 30 31 1

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97
 53 54 55 56 57 58 59 60 61 62 63

NOVEMBER
2 3 4 5 6 7 8 9 10 11 12

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97
 64 65 66 67 68 69 70 71 72 73 74

NOVEMBER
13 14 15 16 17 18 19 20 21 22 23

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97 3.97
100%

75%

50%

25%

0%
Laporan Harian

Nama Project : Pembangunan Tower Air 16 Unit Distrik Bagan Rame

No Jadwal Kegiatan Nama Kegiatan Banyak Pekerja

1 11-Sep-19 Pek. Bowplank
2 12-Sep-19 Pek. Bowplank
3 13-Sep-19 Pek. Bowplank
4 14-Sep-19 Pek. Bowplank
5 Pek. Galian Tanah
6 15-Sep-19 Pek. Bowplank
7 Pek. Galian Tanah
8 16-Sep-19 Pek. Galian Tanah
9 17-Sep-19 Pek. Galian Tanah
10 18-Sep-19 Pek. Galian Tanah
11 19-Sep-19 Pek. Galian Tanah
12 20-Sep-19 Pek. Galian Tanah
13 21-Sep-19 Pek. Bowplank
14 22-Sep-19 Pek. Bowplank
15 23-Sep-19 Pek. Galian Tanah
16 24-Sep-19 Pek. Galian Tanah
17 25-Sep-19 Pek. Galian Tanah
18 26-Sep-19 Pek. Galian Tanah
19 Pek. Cerucuk Gelam
20 27-Sep-19 Pek. Galian Tanah
21 Pek. Cerucuk Gelam
22 28-Sep-19 Pek. Galian Tanah
23 Pek. Cerucuk Gelam
24 29-Sep-19 Pek. Galian tanah
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
Keterangan TTD