NO URAIAN SAT TOTAL s/d

A PC-I Girder
PC-I Girder L.16,6, H.1,25 CTC 2,3 btg 15
PC-I Girder L.16,6, H.1,25 CTC 2,4 btg 0
PC-I Girder L.35,8, H.1,7 CTC 2,3 btg 10
PC-I Girder L.35,8, H.1,7 CTC 2,4 btg 10
PC-I Girder L.40,8, H.2,1 CTC 2,1 Half Joint btg 36
PC-I Girder L.40,8, H.2,1 CTC 2,3 Half Joint btg 31
PC-I Girder L.40,8, H.2,1 CTC 2,4 Half Joint btg 30
PC-I Girder L.40,8, H.2,1 CTC 2,4 Non Coak btg 0

B Concrete Barrier
Barrier Type A (Tanpa Drainase) btg 4137
Barrier Type A (Dengan Drainase) btg 0
Barrier Type B btg 0
Barrier Type C btg 0
IV BIAYA LANGSUNG LAPANGAN ( BLL ) 162,480,068,597.82 86.24%
71100 Bahan 102,809,760,555.93 54.57%
71200 Upah 13,956,359,120.26 7.41%
71300 Peralatan 21,245,279,314.30 11.28%
71400 Sub Kontraktor 13,942,448,000.00 7.40%
71500 Biaya Umum Lapangan 4,657,726,456.33 2.47%
71700 Biaya Dana lainnya 3,100,000,000.00 1.65%
71800 Biaya Penyusutan 2,768,495,151.00 1.47%
ADITIF
semen sp retarder
fc 40 490 0.85% 4.17 0.10%
fc 50 520 0.85% 4.42 0.25%
k350 370

BESI D 10 D 13 D 16 D 19
GIRDER
L 16,6 Ctc 2,3/2,4 1,155.36
L 35,8 Ctc 2,3/2,4 3,413.04
L 40,8 Ctc 2,1 3,962.41 437.88
L 40,8 Ctc 2,3/2,4 4,054.96

BARRIER
BARRIER 1/2 MUKA TYPE A 51.80
BARRIER 2 MUKA TYPE B 58.40

JOINT PIN
GIRDER
L 16,6 Ctc 2,3/2,4 8
L 35,8 Ctc 2,3/2,4 22
L 40,8 Ctc 2,1
36
L 40,8 Ctc 2,3/2,4

LIFTING LOOF
GIRDER L W/M W (KG)
L 16,6 Ctc 2,3/2,4 16.8 0.778 13.0704
L 35,8 Ctc 2,3/2,4 72 0.778 56.016
L 40,8 Ctc 2,1
140 0.778 108.92
L 40,8 Ctc 2,3/2,4

STEROFOAM LBR
L 16,6 Ctc 2,3/2,4 1.5
L 35,8 Ctc 2,3/2,4 2.5
L 40,8 Ctc 2,1 3
L 40,8 Ctc 2,3/2,4 3

PIPA 4 IN BTG
BARRIER 1/2 MUKA TYPE A 1
BARRIER 2 MUKA TYPE B 2

BUSA LBR
L 16,6 Ctc 2,3/2,4 1.5
L 35,8 Ctc 2,3/2,4 2.5
L 40,8 Ctc 2,1 3
L 40,8 Ctc 2,3/2,4 3

STRAND TENDON C1 C2 C3 C4
L 16,6 Ctc 2,3 185.56274 185.1322 84.0171
L 16,6 Ctc 2,4 202.4568 201.9624 168.0342
L 35,8 Ctc 2,3/2,4 696.22232 695.94834 695.20468 694.81328
L 40,8 Ctc 2,1 795.79448 794.77684 753.87554 753.48414
L 40,8 Ctc 2,3 376.95528 795.05082 794.26802 753.87554
L 40,8 Ctc 2,4 502.60704 795.05082 794.26802 753.87554

DECKING 3 Cm Bh
L 16,6 Ctc 2,3/2,4 56
L 35,8 Ctc 2,3/2,4 72
L 40,8 Ctc 2,1 74
L 40,8 Ctc 2,3/2,4 74

DECKING 5 Cm Bh
L 16,6 Ctc 2,3/2,4 36
L 35,8 Ctc 2,3/2,4 60
L 40,8 Ctc 2,1 70
L 40,8 Ctc 2,3/2,4 70

MOULDING OIL BARRIER Ltr

BARRIER TIPE A 0.85
BARRIER TIPE B 2.3
retarder MF A
0.49 14.00% 68.60 16 58.0254
1.30 35 173.36729
40 223.9565

D 22 TOTAL
A 0
1,155.36 B 0
3,413.04
546.56 4,946.86
1429.787 5,484.74

51.80
58.40
 C5 TOTAL (M) W/M W (KG)
454.71204 0.778 353.76597
572.4534 0.778 445.36875
2782.18862 0.778 2164.5427
3097.931 0.778 2410.1903
753.48414 3473.6338 0.778 2702.4871
753.48414 3599.28556 0.778 2800.2442
 VOLUME KEBUTUHAN BESI/PRODUK (Kg)
NO URAIAN SAT VOLUME PO KET.
D10 D13 D16 D19 D25

A PC-I Girder
PC-I Girder L.16,6, H.1,25 CTC 2,3 btg 58.00 - .0 67,010.82 - .0 - .0 - .0
PC-I Girder L.16,6, H.1,25 CTC 2,4 btg 10.00 - .0 11,553.59 - .0 - .0 - .0
PC-I Girder L.35,8, H.1,7 CTC 2,3 btg 26.00 - .0 88,536.34 - .0 - .0 - .0
PC-I Girder L.35,8, H.1,7 CTC 2,4 btg 50.00 - .0 170,262.20 - .0 - .0 - .0
PC-I Girder L.40,8, H.2,1 CTC 2,1 Half Joint btg 36.00 - .0 142,646.87 - .0 15,763.72 19,676.20
PC-I Girder L.40,8, H.2,1 CTC 2,3 Half Joint btg 153.00 - .0 620,408.18 - .0 - .0 218,757.36
PC-I Girder L.40,8, H.2,1 CTC 2,4 Half Joint btg 240.00 - .0 973,189.30 - .0 - .0 343,148.80
PC-I Girder L.40,8, H.2,1 CTC 2,4 Non Coak btg - .0 - .0
B Barrier
Barrier Type A btg 2,590.00 135,037.42
Barrier Type A (Tanpa Drainase) btg 10,770.00 557,939.85
Barrier Type B btg 257.20 14,920.17
Barrier Type C btg 1,314.40 76,248.34
Total Kebutuhan Besi 784,145.79 2,073,607.30 - .0 15,763.72 581,582.35
Total Material Masuk 450,000.31 873,849.17 21,000.0 67,020.40 129,090.02
Sisa Kebutuhan Besi 334,145.47 1,199,758.13 -21,000.0 -51,256.69 452,492.33
Total Pemakaian s/d saat ini 381,492.02 712,471.03 - .0 15,763.72 142,637.85
Sisa Stock s/d saat ini 68,508.29 161,378.14 21,000.02 51,256.69 -13,547.83
Estimasi Lama Stock 19.45 12.74 #DIV/0! 39.02 -4.74 Estimasi 4 Bentang/Hari
Stok Lapangan 370,770 209,492 20,432 52,703 28,861 Catatan Gudang
Selisih 302,261.82 48,113.87 -568.08 1,446.09 42,409.08
 VOL
NO URAIAN SAT
DMF REAL
PRODUK:
B GIRDER
1 PCI GIRDER L. 16.6 m, t. 1.25 m ctc 2.30 btg -
2 PCI GIRDER L. 16.6 m, t. 1.25 m ctc 2.40 btg -
3 PCI GIRDER L. 35.8 m, t. 1.70 m ctc 2.40 btg -
4 PCI GIRDER L. 35.8 m, t. 1.70 m ctc 2.30 btg 37.00
5 PCI GIRDER L. 40.8 m, t. 2.10 m ctc 2.10 btg -
6 PCI GIRDER L. 40.8 m, t. 2.10 m ctc 2.30 btg -
7 PCI GIRDER L. 40.8 m, t. 2.10 m ctc 2.40 btg 53.00

C BARRIER
1 Concrete Barrier Type A m' 4,420.00
2 Concrete Barrier Type B m' -

1 Beton K-600 M3 2,711.00

3 Beton K-500 M3 -
2 Beton K-350 M 3
1,812.20
3 Addictiv Glenium Ltr 11,982.62
4 Retarder Pozzolith Ltr 3,524.30
5 Curing Compound Ltr
6 Reinforcing Steel Kg 508,556.20
7 Reinforcing steel wire kg
8 Strand Kg 228,501.02
9 Joint Pin bh 2,722.00
10 Material Tambahan bh
11 Lifting Loop Kg 7,845.35
12 Busa bh 251.50
13 Stereofoam 2 Cm bh 251.50
14 Stereofoam 1 Cm bh
15 Beton Decking 3 Cm bh 6,586.00
16 Beton Decking 5 Cm bh 6,142.00
17 Moulding Oil (Master Finish) Ltr 2,559.80
18 Lem Pail
19 Semen MU Sak
20 Sikadur Pail
21 Sika Grout Sak
22 Semen Sak
23 Kawat Bendrat Kg 508,556.20
24 Pasir Cor M3
25 Splite 1 : 2 M3
26 Tangki Air 1000 Ltr Ltr
27 Triplek 9 mm bh
28 Kayu 5/7 M3
29 Pipa Conduit Ø4" m' 1,178.67
30 Lubang titik angkat Ø11/4" m'
31 Moulding Oil (Barrier) Ltr 3,757.00
32 Spidol Pcs
33 Cat Pilox Pcs
34 Grease Pail
35 Bahan Bantu ls
 HARSAT JUMLAH HARGA
KET.
RENC. REAL RENC. REAL EFF/INEFF

1,360,000.00 1,354,545.54 3,686,960,000.00 -

1,360,000.00 1,327,272.73 - -
1,110,000.00 1,109,090.91 2,011,542,000.00 -
26,500.00 26,000.00 317,539,430.00 -
11,500.00 11,500.00 40,529,450.00 -
20,000.00 - -
9,050.00 9,050.00 4,602,433,609.86 -
25,000.00 - -
13,700.00 3,130,464,006.83 -
80,000.00 79,500.00 217,760,000.00 -
3,157,894.74 - -
15,000.00 117,680,280.00 -
100,000.00 25,150,000.00 -
95,000.00 23,892,500.00 -
60,000.00 - -
1,500.00 9,879,000.00 -
4,500.00 27,639,000.00 -
23,000.00 22,000.00 58,875,395.69 -
500,000.00 - -
178,000.00 - -
495,000.00 - -
150,000.00 - -
62,000.00 - -
300.00 152,566,860.00 -
 158,000.00 - -
500,000.00 - -
200,000.00 - -
125,000.00 - -
1,800,000.00 - -
23,750.00 27,993,333.33 -
28,655.00 - -
23,000.00 86,411,000.00 -
5,000.00 - -
25,000.00 - -
700,000.00 - -
6,000.00 - -

14,537,315,865.70
 Volume
No Uraian Sat Stok Sisa Keterangan
Kebutuhan
Desain Gudang Deviasi Kebutuhan
1 Besi D10 Kg 73,666.71 317,327.40 353,666.87 36,339.47 280,000.16
2 Besi D13 Kg 297,839.79 208,772.19 214,187.50 5,415.31 -83,652.29
4 Besi D22 Kg 39,242.78 30,127.52 10,814.62 -19,312.90 -28,428.16
5 Addictiv Glenium Ltr 9,618.43 7,219.86 6,406.36 -813.50 -3,212.07
6 Retarder Pozzolith Ltr 2,639.32 784.96 875.22 90.26 -1,764.10
7 Strand Kg 174,748.03 20,440.95 -154,307.08
8 Joint Pin bh 2,230.00 2,103.00 2,103.00 - -127.00
9 Lifting Loop Kg 5,899.11 17,093.66 20,440.95 3,347.29 14,541.84
10 Busa bh 245.00 24.48 41.00 16.52 -204.00
11 Stereofoam 2 Cm bh 245.00 24.48 39.00 14.52 -206.00
12 Moulding Oil (Master Finish) Ltr 3,180.47 2,450.00 1,950.00 -500.00 -1,230.47
13 Pipa Conduit Ø4" m' 13,331.25 730.00 659.00 -71.00 -12,672.25
14 Moulding Oil (Barrier) Ltr 3,021.75 5,032.00 2,010.25

Pemakaian
Desain Stok
Moulding Oil Barrier 749.43 848.00
 Volume
No Uraian Sat Stok Sisa Keterangan
Kebutuhan
Desain Gudang Deviasi Kebutuhan
1 Besi D10 Kg 91,582.40 235,683.03 262,005.35 26,322.32 144,100.63
2 Besi D13 Kg 187,350.74 384,010.08 367,405.03 -16,605.05 180,054.29
4 Besi D22 Kg 32,913.31 32,194.17 21,448.99 -10,745.18 -11,464.32
5 Addictiv Glenium Ltr 11,982.62 13,019.80 11,880.20 -1,139.61 -102.42
6 Retarder Pozzolith Ltr 3,524.30 2,665.54 2,410.88 -254.66 -1,113.42
7 Strand Kg 228,501.02 58,140.59 -170,360.43
8 Joint Pin bh 2,722.00 3,515.00 3,515.00 - 793.00
9 Lifting Loop Kg 7,845.35 54,026.28 58,140.59 4,114.31 46,180.93
10 Busa bh 251.50 83.69 41.00 -42.69 -210.50
11 Stereofoam 2 Cm bh 251.50 83.69 39.00 -44.69 -212.50
12 Moulding Oil (Master Finish) Ltr 2,559.80 3,299.72 4,100.00 800.28 1,540.20
13 Pipa Conduit Ø4" m' 1,178.67 219.62 5.00 -214.62 -1,173.67
14 Moulding Oil (Barrier) Ltr 3,757.00 4,100.00 343.00