Professional Documents
Culture Documents
KAHAYAN HILIR
B. BAHAN BANGUNAN
1 Pasir Pasang M3 176,333.00
2 Pasir Beton / Ayak untuk Beton M3 176,333.00
3 Tanah Urug Biasa M3 149,500.00
4 Tanah Urug Biasa Kepasiran (sumber Kalampangan) M3 238,214.00
5 Tanah Urug Pilihan/Laterit M3 244,375.00
6 Sirtu M3 316,250.00
7 Kerikil Sungai/Kerikil Jagung M3 440,450.00
8 Batu Belah / Batu Gunung M3 359,375.00
9 Batu pecah tak tersaring (basecourse) M3 345,000.00
10 Abu Batu/Fine Agregat M3 474,375.00
11 Batu Pecah 1 - 2 cm M3 474,375.00
12 Batu Pecah 2 - 3 cm M3 474,375.00
13 Batu Pecah 3 - 5 cm M3 474,375.00
14 Batu Pecah 5 - 7 cm M3 474,375.00
15 Batu Pecah 10 -15 cm M3 474,375.00
16 Batu Bata Buah 1,035.00
17 Bataco Buah 3,335.00
18 Beton Kerawang Buah 8,165.00
19 Glass Block 20/20 Buah 27,715.00
20 Kerawang Keramik 20/20 Buah 46,172.00
21 Kerawang Keramik 30/30 Buah 57,672.00
22 Kerawang Bata/gerabah Buah 17,422.00
23 Paving Stone Buah 3,622.00
24 Bata Pres Buah 1,265.00
25 Semen PC ( isi 40 Kg / zak) Kg 1,809.00
26 Aspal Ac Pen 60/70 Kg 14,950.00
27 Aspal Emulsi Kg 15,716.00
28 Semen Putih (isi 40 Kg) Kg 4,085.00
29 Semen Warna Kg 17,508.00
30 Kapur pasang / kapur padam Kg 24,512.00
31 Kawat Beton Kg 20,125.00
32 Besi Beton Polos Kg 16,675.00
33 Besi Beton Ulir Kg 20,700.00
34 Wire mesh M2 39,100.00
35 Teralis Besi Bulat/kotak d. 6 - 8 mm M2 287,500.00
36 Baja Ringan Smart Truss M2 258,060.00
37 Baja Ringan Biasa (tanpa garansi) M2 175,950.00
38 Baja Ringan Tasso Truss M2 175,952.00
39 Baja Ringan Gamma Truss M2 117,304.00
40 Baja Ringan Mandiri Truss M2 140,766.00
41 Baja Ringan Sky Truss M2 158,364.00
42 Baja Ringan Assa Truss M2 158,366.00
43 Keramik 10 x 20 M2 73,899.00
44 Keramik 20 x 20 M2 75,072.00
45 Keramik 30 x 30 M2 76,245.00
46 Keramik 40 x 40 M2 105,570.00
47 Keramik Granit 30 x 30 M2 234,600.00
48 Keramik Granit 40 x 40 M2 246,330.00
49 Balok Kayu Ulin 5/10, 10/10 M3 10,091,250.00
50 Balok Kayu Ulin 5/7 M3 10,850,250.00
51 Balok Kayu Ulin 5/5 M3 11,241,250.00
52 Papan Kayu Ulin M3 14,116,250.00
53 Balok Kayu Kl.I M3 5,376,250.00
54 Balok Kayu KI.II M3 3,593,750.00
55 Balok Kayu KI.III M3 2,961,250.00
56 Papan Kayu Kl.I M3 6,158,250.00
57 Papan Kayu KI.II M3 5,261,250.00
58 Papan Kayu KI.III M3 2,961,250.00
59 Papan Kayu ( Bauwplank ) M3 2,961,250.00
60 Papan Bagesting M3 2,961,250.00
61 Kayu Dolken/Galam Dia. 6-8 cm Btg 11,500.00
62 Kayu hutan untuk Galar/Knopel Dia 8-10 cm Btg 13,800.00
63 Kayu Utk Galar/Knopel 10-12 cm Btg 16,100.00
64 Lampit Rumbia Lembar 35,190.00
65 Seng Plat Bjls (lebar 30 cm) M' 52,785.00
66 Plywood 4 mm Lembar 99,015.00
67 Plywood 3 mm Lembar 68,367.00
68 Plywood tebal 6 mm Lbr 135,556.00
69 Plywood tebal 9 mm M' 147,343.00
70 Moulding papan lap-lapan ramin Keping 29,468.00
71 Moulding papan lap-lapan Bengkirai Keping 24,753.00
72 List Plafond M' 11,730.00
73 Formica Lembar 79,764.00
74 Genteng Beton Buah 3,519.00
75 Geotextile Woven M2 16,422.00
76 Asbes Gelombang Lembar 56,304.00
77 Karpus Asbes Lembar 28,152.00
78 Seng Gelombang Bjls. 30 Lembar 79,764.00
79 Seng Gelombang Bjls. 27 ( 180 x 0.20 ) Lembar 68,034.00
80 Seng Plat Bjls.30 ( 180 x 0.20 ) Lembar 65,688.00
81 Seng Plat Bjls . 27 Lembar 15,249.00
82 Seng Aluminium Tebal 0,4 Lembar 107,916.00
83 Spandeck /Atap Zincalumn Lembar 56,304.00
84 Teakwood 4 mm Lembar 152,058.00
85 Gypsum board Lembar 135,556.00
86 Lem Aibon Kg 45,747.00
87 Lem Kayu Kg 16,422.00
88 Lem Pipa Tube 11,730.00
89 Paku Kayu Kg 26,979.00
90 Paku Seng Kg 32,844.00
91 Paku Ulin Kg 37,536.00
92 Paku Sirap Kg 32,257.00
93 Paku Plywood / Teakwood Kg 42,228.00
94 Paku Asbes Kg 38,709.00
95 Paku Kait Buah 1,055.00
96 Paku Reng Kg 17,595.00
97 Paku Sekrup Bh 1,876.00
98 Paku Anti Karat Kg 37,536.00
99 Besi Beugel / baut kuda-kuda Kg 28,152.00
100 Karung Plastik Lembar 3,519.00
101 Engsel 5 " Buah 50,439.00
102 Engsel Lokal 4 " Buah 46,920.00
103 Engsel Lokal 3" Buah 32,844.00
104 Engsel Type SES 4 " Buah 190,026.00
105 Engsel Type SES 3 " Buah 217,005.00
106 Grendel Lokal Buah 11,730.00
107 Grendel SES Buah 29,325.00
108 Kunci Tanam Anchor Besar Buah 145,452.00
109 Kunci Tanam Tessa Buah 140,760.00
110 Kunci Bulat SES Buah 428,145.00
111 Kunci-kunci Lokal kecil Buah 72,726.00
112 Kunci Tanam ISEO Buah 171,258.00
113 Espagnolet besar Buah 111,435.00
114 Kait Angin Kecil Buah 12,903.00
115 Kait Angin Besar Buah 23,460.00
116 Tarikan Pintu / Jendela Lokal Buah 12,903.00
117 Tarikan Stainless Buah 154,836.00
118 Nako (kerangka & daun) 8 daun Set 320,229.00
119 Kaca Bening Ukuran 3 mm M2 99,705.00
120 Kaca Bening Ukuran 5 mm M2 125,511.00
121 Kaca Ray Ban Uk. 3 mm M2 129,030.00
122 Kaca Ray Ban Uk. 5 mm M2 174,777.00
123 Kaca Buram Uk. 3 mm M2 199,410.00
124 Kaca Buram Uk. 5 mm M2 240,465.00
125 Kaca Warna / Motif M2 240,465.00
126 Kaca Cermin tbl 2 mm M2 132,549.00
127 Kaca Cermin tbl 3 mm M2 246,330.00
128 Bak mandi Teraso 70 x 70 Buah 377,706.00
129 Bak mandi Fibre 50 x 50 segiempat Kecil Buah 492,660.00
130 Bak Mandi Fibre 70 x 70 Sudut Buah 672,129.00
131 Bak Mandi Fibre 70 x 70 Segiempat Besar Buah 699,108.00
132 Kloset Jongkok keramik biasa Buah 204,102.00
133 Kloset Jongkok keramik American Standard Buah 275,655.00
134 Kloset Duduk keramik biasa Set 997,050.00
135 Kloset Duduk Set 2,346,000.00
136 Urinoir Keramik Buah 465,681.00
137 Bak Cuci Tangan / Wastafel Set 492,660.00
138 Bak Cuci Piring Teraso Set 304,980.00
139 Bak Cuci Piring Aluminium 1 Lubang Buah 276,828.00
140 Bak Cuci Piring Aluminium 2 Lubang Buah 539,580.00
141 Kran Leding Standard Buah 38,709.00
142 Pipa PVC Dia.1/2 Aw (Tebal) M' 19,941.00
143 Pipa PVC Dia.3/4 Aw (Tebal) M' 26,979.00
144 Pipa PVC Dia.11/4 D (Tebal) M' 41,055.00
145 Pipa PVC Dia.2 D (Tipisl) M' 58,650.00
146 Pipa PVC Dia.3 D (Tipisl) M' 87,975.00
147 Pipa PVC Dia.4 D (Tipis) M' 146,625.00
148 Pipa PVC Dia.1 Aw (Tebal) M' 36,949.00
149 Pipa PVC Dia.2 Aw (Tebal) M' 85,629.00
150 Pipa PVC Dia.3 Aw (Tebal) M' 158,355.00
151 Pipa PVC Dia.4 Aw (Tebal) M' 281,520.00
152 Pipa Leiding 1/2 (Gi) M' 31,671.00
153 Pipa Leiding 3/4 (Gi) M' 39,882.00
154 Pipa Leiding 1 (Gi) M' 50,439.00
155 Pipa Leiding 1 1/2 (Gi) M' 73,899.00
156 Buis Beton Dia. 30 cm Buah 231,081.00
157 Buis Beton Dia. 100 cm Buah 683,859.00
158 Buis Beton Dia. 50 cm Buah 382,398.00
159 Titik Lampu + Instalasi (Konst.Kayu) Buah 170,085.00
160 Titik Lampu + Instalasi (Konst.Beton) Buah 180,642.00
161 Stop Kontak+ Instalasi (Konst.Kayu) Buah 170,085.00
162 Stop Kontak+ Instalasi (Konst.Beton) Buah 180,642.00
163 Schakelar (standard) Buah 21,114.00
164 Zekering Kast Lokal 1 Group Buah 58,650.00
165 Zekering Kast Lokal 2 Group Buah 53,958.00
166 Zekering Kast Lokal 3 Group Buah 76,245.00
167 Talang PVC Siku-siku Batang 145,452.00
168 Talang PVC 1/2 Lingkaran Batang 151,317.00
169 Tinner Liter 31,671.00
170 Cat Tembok 5 Kg Interior Matex Kg 18,768.00
171 Cat Tembok 5 Kg Interior Danabrite Kg 24,633.00
172 Cat Tembok Interior Jotun Liter 90,321.00
173 Cat Tembok Eksterior Jotun Liter 107,916.00
174 Plamur Tembok Kg 14,076.00
175 Cat Kayu Mengkilap Kg 57,477.00
176 Dempul Kayu Kg 29,325.00
177 Cat Menie Kg 34,017.00
178 Cat Kayu Dasar Kg 34,017.00
179 Minyak Cat Liter 9,384.00
180 Residu Liter 21,700.00
181 Kawat Duri Tinggi 1 m M2 7,038.00
182 Kawat harmonika M2 44,574.00
183 Kawat Nyamuk / Kasa Besi M2 38,709.00
184 Kawat Nyamuk / Kasa Plastik M2 24,633.00
185 Septictank & Rembesan Kapasitas 2 m3 Buah 4,645,080.00
186 ijuk (kg) Kg 14,076.00
187 Ampelas Lembar 3,988.00
188 Lampu Pijar (fhilip 40.100) Buah 12,903.00
189 Lampu Tl Bulat (fhilip 22,23 w) Buah 72,726.00
190 Lampu Tl Panjang 20 watt Buah 58,650.00
191 Lampu Merkuri Buah 98,532.00
192 Kabel Listrik NYY/NYM 1 Rol = 100 m 598,230.00
193 Kabel Listrik NYA (1,5 ; 2,5) 1 Rol = 100 m 293,250.00
194 Solar untuk industri Liter 11,960.00
195 Olie Liter 25,300.00
196 Olie Hidrolik Liter 29,900.00
197 Olie Transmisi Liter 34,500.00
198 Bensin Industri Liter 11,270.00
199 Minyak Tanah Industri Liter 9,085.00
200 Gemuk Kg 28,750.00
201 Metal Merk Sakura Roof tbl. 0,3 mm (uk 0,8x0,9 m) Lbr 87,975.00
202 Metal Merk Sakura Roof tbl. 0,2 mm (uk 0,8x0,9 m) Lbr 50,439.00
203 Metal Merk Prima Roof tbl. 0,3 mm (uk 0,8x0,9 m) Lbr 53,958.00
204 Metal Merk Prima Roof tbl. 0,2 mm (uk 0,8x0,9 m) Lbr 48,093.00
205 Metal Merk Mega Roof tbl. 0,3 mm (uk 0,8x0,9 m) Lbr 53,958.00
206 Metal Merk Mega Roof tbl. 0,2 mm (uk 0,8x0,9 m) Lbr 45,747.00
207 Metal Merk Surya Roof tbl. 0,3 mm (uk 0,8x0,9 m) Lbr 87,975.00
208 Metal Merk Surya Roof tbl. 0,2 mm (uk 0,8x0,9 m) Lbr 57,477.00
209 Metal Merk Multi Roof tbl. 0,3 mm (uk 0,8x0,9 m) Lbr 175,950.00
210 Metal Merk Multi Roof tbl. 0,2 mm (uk 0,8x0,9 m) Lbr 91,494.00
211 Nusaboard Uk. 240 cm x 120 cm x 3,5 mm M2 77,418.00
212 Nusaboard Uk. 240 cm x 120 cm x 4,5 mm M2 100,878
213 Nusaboard Uk. 240 cm x 120 cm x 6,0 mm M2 145,452
214 Nusaboard Uk. 240 cm x 120 cm x 8,0 mm M2 192,372
215 Nusaboard Uk. 240 cm x 120 cm x 9,0 mm M2 215,832
216 Nusaboard Uk. 240 cm x 120 cm x 12,0 mm M2 215,832
217 Nusaboard Uk. 240 cm x 120 cm x 15,0 mm M2 288,558.00
218 Nusaboard Uk. 240 cm x 120 cm x 18,0 mm M2 492,660.00
219 Nusaboard Uk. 240 cm x 120 cm x 20,0 mm M2 648,669.00
222 Kusen Almunium Natural 1,3 mm t ; 1,3 mm ( 4 ") M 275,000.00
223 Daun Pintu Almunium Natural Tanpa Accesoris M2 117,260.00
224 Handel Pintu Almunium Bh 150,150.00
225 Pintu Besi Baja M2 900,000.00
226 Rolling door Besi M2 880,000.00
227 Pintu Kamar Mandi Fiber Set 825,000.00
* Harga satuan upah dan bahan ini akan di tinjau setiap 6 (enam) bulan
* Harga Satuan pada kolom (4) merupakan harga di Kec. Kahayan Hilir
* Harga satuan upah dan bahan pada tiap region ini belum termasuk PPN
* Harga satuan upah dan bahan pada tiap region ini sudah termasuk Overhead ,
Keuntungan
* Harga satuan upah dan bahan yang belum ada dalam daftar ini,
menyesuaikan harga pasar yang berlaku pada saaat itu.
Mengetahui,
Kepala Dinas Pekerjaan Umum
Kabupaten Pulang Pisau
Kepala Bidang Peng
KAHAYAN
JABIREN RAYA BANAMA TINGANG MALIKU
TENGAH
KIYAPAK
133,400.00
72,800.00
121,200.00
97,000.00
72,800.00
121,200.00
97,000.00
72,800.00
121,200.00
97,000.00
72,800.00
121,200.00
97,000.00
72,800.00
72,800.00
181,900.00
181,900.00
121,200.00
97,000.00
121,200.00
97,000.00
72,800.00
72,800.00
84,900.00
97,000.00
97,000.00
97,000.00
97,000.00
97,000.00
97,000.00
301,875.00
301,875.00
172,500.00
-
471,500.00
586,500.00
816,500.00
747,500.00
701,500.00
874,000.00
874,000.00
874,000.00
874,000.00
874,000.00
874,000.00
1,073.00
3,335.00
8,280.00
27,830.00
46,230.00
57,730.00
17,480.00
3,680.00
1,303.00
1,840.00
15,333.00
16,100.00
4,830.00
20,700.00
28,980.00
22,770.00
19,435.00
23,460.00
41,860.00
338,100.00
303,600.00
207,000.00
207,000.00
138,000.00
165,600.00
186,300.00
186,300.00
86,940.00
188,600.00
189,750.00
218,500.00
345,000.00
356,500.00
10,120,000.00
10,879,000.00
11,270,000.00
14,145,000.00
5,405,000.00
3,622,500.00
2,990,000.00
6,074,300.00
5,177,300.00
3,450,000.00
3,450,000.00
3,450,000.00
11,500.00
13,800.00
16,100.00
41,400.00
62,100.00
115,920.00
80,040.00
158,700.00
172,500.00
34,500.00
28,980.00
13,800.00
93,840.00
4,140.00
19,320.00
66,240.00
33,120.00
93,840.00
80,040.00
77,280.00
17,940.00
126,960.00
66,240.00
178,020.00
158,700.00
53,820.00
19,320.00
13,800.00
31,740.00
38,640.00
44,160.00
37,950.00
49,680.00
45,540.00
1,242.00
20,700.00
2,208.00
44,160.00
33,120.00
4,140.00
59,340.00
55,200.00
38,640.00
223,560.00
255,300.00
13,800.00
34,500.00
171,120.00
165,600.00
503,700.00
85,560.00
201,480.00
131,100.00
15,180.00
27,600.00
15,180.00
182,160.00
376,740.00
117,300.00
147,660.00
151,800.00
205,620.00
234,600.00
282,900.00
282,900.00
155,940.00
289,800.00
444,360.00
579,600.00
790,740.00
822,480.00
240,120.00
324,300.00
1,173,000.00
2,760,000.00
547,860.00
579,600.00
358,800.00
325,680.00
634,800.00
45,540.00
23,460.00
31,740.00
48,300.00
69,000.00
103,500.00
172,500.00
43,470.00
100,740.00
186,300.00
331,200.00
37,260.00
46,920.00
59,340.00
86,940.00
271,860.00
804,540.00
449,880.00
200,100.00
212,520.00
200,100.00
212,520.00
24,840.00
69,000.00
63,480.00
89,700.00
171,120.00
178,020.00
37,260.00
22,080.00
28,980.00
106,260.00
126,960.00
16,560.00
67,620.00
34,500.00
40,020.00
40,020.00
11,040.00
25,530.00
8,280.00
52,440.00
45,540.00
28,980.00
5,464,800.00
15,525.00
5,060.00
13,800.00
72,450.00
59,225.00
98,325.00
587,650.00
345,000.00
13,685.00
26,450.00
31,050.00
35,650.00
12,995.00
10,810.00
29,900.00
103,500.00
59,340.00
63,480.00
56,580.00
63,480.00
53,820.00
103,500.00
67,620.00
207,000.00
107,640.00
91,080.00
118,680.00
171,120.00
226,320.00
253,920.00
253,920.00
339,480.00
579,600.00
763,140.00
REKAPITULASI
A PEK. PENDAHULUAN
B PEKERJAAN TANAH
C PEKERJAAN BETON BERTULANG DAN PONDASI
D PEKERJAAN PLESTERAN DAN PASANGAN
E PEKERJAAN LANTAI DAN DINDING
F PEKERJAAN ATAP
G PEKERJAAN PLAFON
H PEKERJAAN KUSEN PINTU DAN JENDELA
I PEKERJAAN SANITAIR
J PEKERJAAN LISTRIK
K PEKERJAAN PENGECATAN
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
Terbilang :
DELAPAN RATUS ENAM PULUH EMPAT JUTA SEMBILAN RATUS ENAM PULUH SATU RIBU RUPIAH
Mengetahui :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN PULANG PISAU
Ir. BRAMULIA ELBAAR, MT
NIP. 19590615 198903 1 008
REKAPITULASI
5,600,000.00
80,180,162.88
173,230,261.02
93,104,900.66
112,732,698.50
185,606,880.96
8,459,687.17
102,206,934.32
7,567,012.10
1,363,420.00
16,276,943.94
786,328,901.56
78,632,890.16
864,961,791.71
N 864,961,000.00
Dibuat oleh :
CV. PRAKARSA DESIGN KONSULTAN
PUSAT PALANGKA RAYA
B PEKERJAAN TANAH
1 Pek. Galian Tanah Pondasi A.2.3.1.1 m3 194.55
2 Pek. Urugan Tanah Kembali A.2.3.1.9 m3 140.96
3 Pek. Urugan Pasir dibawah Lantai A.2.3.1.11.b m3 28.80
4 Pek. Urugan Pasir dibawah Pondasi A.2.3.1.11.b m3 4.82
5 Pek. Timbunan Tanah Urug Biasa A.2.3.1.11.a m3 270.00
F PEKERJAAN ATAP
1 Pek. Kuda kuda Baja IWF 200.100 7393.08.6.2 m3 1640.10
2 Pek. Gording Clip Chanel 7393.08.6.2a m3 2162.88
3 Pek. Pemasangan Genteng Zincalumn A.4.5.2.32 m3 345.60
4 Pek. Papan Ruiter 2/20 A.4.6.1.21 m' 24.00
No Uraian Analisa Satuan Volume
5 Pek. Balok Nok 5/10 A.4.6.1.15 m3 0.12
6 Pek. List Plank 2/20 A.4.6.1.21 m' 48.00
G PEKERJAAN PLAFON
1 Pek. Rangka Plafon Kayu 5x7 A.4.6.1.1.9 m2 40.00
2 Penutup Plafon Plywood A.4.5.1.5 m2 40.00
3 List Plafon Kayu Profil 3mm A.4.5.1.9 m' 46.50
I PEKERJAAN SANITAIR
1 Pek. Pemasangan Bak Mandi Fiber A.5.1.1.10 bh 1.00
2 Pek. Pemasangan Closet Jongkok A.5.1.1.3 bh 1.00
3 Pemasangan Kran 3/4 A.5.1.1.19 bh 2.00
4 Pek Pemasangan Floor Drain Ls bh 1.00
Instalasi Air Bersih
5 Pek Pipa 3/4 A.5.1.1.26 m' 20.00
Instalasi Air Kotor
6 Pek. Pipa 4" A.5.1.1.32 m' 12.00
7 Pek Galian Septic Tank A.2.3.1.1 m3 8.00
8 Pas. 1/2 Bata A.4.4.1.10 m2 16.00
No Uraian Analisa Satuan Volume
J PEKERJAAN LISTRIK
1 Pek. Pemasangan Instalasi Saklar, Kabel NYM Ls titik 6.00
2 Pek. Pemasangan Stop Kontak, Kabel NYM Ls titik 3.00
3 Pek. Titik Lampu Pijar 40 W Ls titik 6.00
4 Pek. Titik Lampu TL 40 W Ls titik 4.00
5 Pek. Pem. Kabel Tray Almunium t:3mm Ls m' 25.00
6 Pek. Pemasangan Panel Listrik Ls unit 1.00
7 Aksesoris Ls Ls 1.00
K PEKERJAAN PENGECATAN
1 Pek. Cat Dinding A..4.7.1.10 m2 772.80
2 Pek. Cat Plafon A..4.7.1.10 m2 40.00
3 Pek. Cat Listplank A..4.7.1.10 m2 21.12
4 Pek. Cat Kusen A..4.7.1.10 m2 21.01
5 Pek. Cat Daun Pintu A..4.7.1.10 m2 1.47
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
Terbilang :
DELAPAN RATUS ENAM PULUH EMPAT JUTA SEMBILAN RATUS ENAM PULUH SATU RIBU RUPIAH
KUANTITAS HARGA
RASARANA DAN PENGELOLAAN PERSAMPAHAN
EN PULANG PISAU
1,500,000.00 1,500,000.00
1,500,000.00 1,500,000.00
2,200,000.00 2,200,000.00
400,000.00 400,000.00
5,600,000.00
57,935.00 11,271,254.25
19,311.67 2,722,172.53
312,660.80 9,004,631.04
312,660.80 1,507,025.06
206,204.00 55,675,080.00
80,180,162.88
588,693.30 6,746,425.22
1,215,396.16 34,821,099.98
6,322,172.87 24,324,560.12
6,322,172.87 1,706,986.67
1,006,609.65 503,304.83
6,322,172.87 21,305,722.57
15,559.17 622,366.66
6,322,172.87 42,674,666.87
6,322,172.87 32,748,855.47
6,322,172.87 7,776,272.63
173,230,261.02
132,649.11 51,247,655.23
54,171.51 41,857,245.44
93,104,900.66
1,006,609.65 9,059,486.87
1,215,396.16 43,754,261.76
1,252,381.76 45,085,743.39
19,617.67 3,531,179.70
229,977.49 8,509,166.95
257,169.41 771,508.24
257,169.41 2,021,351.59
112,732,698.50
40,410.40 66,277,097.04
36,901.94 79,814,472.31
90,539.48 31,290,444.29
98,978.00 2,375,472.00
Harga Satuan Jumlah
9,153,761.00 1,098,451.32
98,978.00 4,750,944.00
185,606,880.96
139,880.55 5,595,222.00
45,763.47 1,830,538.60
22,234.98 1,033,926.57
8,459,687.17
275,000.00 16,500,000.00
117,260.00 172,372.20
900,000.00 1,512,000.00
880,000.00 80,960,000.00
825,000.00 825,000.00
212,108.77 1,951,400.68
68,005.72 136,011.44
150,150.00 150,150.00
102,206,934.32
751,795.29 751,795.29
538,667.33 538,667.33
84,139.09 168,278.18
45,000.00 45,000.00
45,114.53 902,290.55
214,592.92 2,575,115.07
57,935.00 463,480.00
132,649.11 2,122,385.68
7,567,012.10
Harga Satuan Jumlah
28,600.00 171,600.00
28,600.00 85,800.00
59,600.00 357,600.00
76,300.00 305,200.00
13,500.00 337,500.00
88,100.00 88,100.00
17,620.00 17,620.00
1,363,420.00
19,006.24 14,688,022.27
19,006.24 760,249.60
19,006.24 401,411.79
19,006.24 399,321.10
19,006.24 27,939.17
16,276,943.94
786,328,901.56
78,632,890.16
864,961,791.71
AN 864,961,000.00
ANALISA HARGA SATUA
A.PEKERJAAN TANAH
A.2.3.1.1 1 M3 GALIAN TANAH BIASA SEDALAM 1 M'
0.7500 oh Pekerja @
0.0250 oh Mandor @
Jumlah
A.2.3.1.9 1 M3 PENGURUGAN KEMBALI GALIAN TANAH
0.2500 oh Pekerja @
0.0083 oh Mandor @
Jumlah
A.2.3.1.11. 1 M3 PENGURUGAN DENGAN (TANAH)
0.300 oh Pekerja @
0.010 oh Mandor @
1.200 m3 Tanah Urug @
1.200 m3 Tanah Urug Biasa Kepasiran @
1.200 m3 Laterit @
a. Jumlah Tanah Urug
b. Jumlah Tanah Urug Kepasiran
c. Jumlah Tanah Laterit
B.PEKERJAAN BETON
A.4.1.1.29 1 M3 MEMBUAT BETON BERTULANG BESI 200 Kg (+BEKESTING)
BAHAN
336.000 Kg Semen @
0.540 M3 Pasir Beton @
0.810 m3 Kerikil Beton @
3.000 Kg Kawat Beton @
210.000 Kg Besi Beton Polos @
0.270 M3 Kayu Kelas III @
2.000 Kg Paku 5 - 12 Cm @
0.600 Liter Minyak Bekesting @
UPAH
5.650 oh Pekerja @
0.275 oh Tukang Batu @
1.560 oh Tukang Kayu @
1.400 oh Tukang Besi @
0.323 oh Kepala Tukang @
0.283 oh Mandor @
JUMLAH
A.4.1.1.6 Membuat 1 m3 beton mutu f’c = 16,9 MPa (K 200),
352.0000 Kg Semen @
0.5221 M3 Pasir Beton @
0.7637 m3 Kerikil Beton @
1.6500 oh Pekerja @
0.2750 oh Tukang Batu @
KODE INDEK SATUAN URAIAN HARGA SAT
ANALISA
Jumlah
TOTAL
A.4.4.3.36 PEMASANGAN LANTAI KERAMIK 20 X 20
1.100 M2 Keramik 20x20 @
10.4000 Kg Semen @
0.0450 M3 Pasir Beton @
1.6200 Kg Semen Warna @
0.7000 oh Pekerja @
0.3500 oh Tukang Batu @
0.0350 oh Kepala Tukang @
0.0350 oh Mandor @
Jumlah
TOTAL
D.PEKERJAAN ATAP
A.4.5.2.32 PEMASANGAN 1M2 ATAP SENG
1.020 Lbr Spandeck/Atap Zincalum 80 x 120 Cm @
4.0000 Bh Paku Sekrup @
0.2000 oh Pekerja @
0.1000 oh Tukang @
0.0100 oh Kepala Tukang @
0.0010 oh Mandor @
Jumlah
TOTAL
7393.08.6.2 1 KG PEKERJAAN RANGKA BAJA IWF KUDA-KUDA
1.150 Kg Baja IWF 200.100 @
0.0600 oh Pekerja @
0.0600 oh Tukang Las Konstruksi @
0.0060 oh Kepala Tukang @
0.0030 oh Mandor @
0.1000 lot Peralatan ( Alat las, dll) @
Jumlah
TOTAL
7393.08.6.2a 1 KG PEKERJAAN RANGKA BAJA PROFIL SIKU GORDING
1.150 Kg Baja Profil Siku/DN @
0.060 oh Pekerja @
0.006 oh Tukang Besi @
0.0060 oh Kepala Tukang @
0.0003 oh Mandor @
0.1000 lot Peralatan ( Alat las, dll) @
Jumlah
TOTAL
A.4.6.1.15 1M3 PEMASANGAN KONSTRUKSI GORDING
1.100 M3 Balok Kayu Kelas I @
15.000 Kg Besi Strip Tebal 5 mm @
3.000 Kg Paku @
6.7000 oh Pekerja @
20.1000 oh Tukang Kayu @
KODE INDEK SATUAN URAIAN HARGA SAT
ANALISA
F. PEKERJAAN SANITAIR
A.5.1.1.3 MEMASANG 1BH CLOSED JONGKOK
1.000 Bh Closed Jongkok @
6.000 Kg Semen @
0.010 M3 Pasir @
7.000 Bh Bata Merah @
1.0000 oh Pekerja @
1.5000 oh Tukang Batu @
0.1500 oh Kepala Tukang @
0.0500 oh Mandor @
Jumlah
TOTAL
A.5.1.1.10 MEMASANG 1BH BAK MANDI FIBER
1.000 Bh Bak Mandi Fiber @
0.100 Set Perlengkapan @
0.3000 oh Pekerja @
0.4500 oh Tukang Batu @
0.0450 oh Kepala Tukang @
0.0150 oh Mandor @
Jumlah
TOTAL
A.5.1.1.19 MEMASANG 1BH KRAN 3/4
1.000 Bh Kran @
0.100 Bh Sealtape @
0.0100 oh Pekerja @
0.4000 oh Tukang Batu @
0.0400 oh Kepala Tukang @
0.0050 oh Mandor @
Jumlah
TOTAL
KODE INDEK SATUAN URAIAN HARGA SAT
ANALISA
C PEKERJAAN PERPIPAAN
A.8.4.1.21 PEKERJAAN PEMASANGAN 1m' PIPA HDPE ø8"/ 200 mm
1.0000 m' Pipa HDPE (SDR 11 -PN 16)ø8 @
0.0190 % Perlengkapan @
0.1020 oh Pekerja @
0.0510 oh Tukang Pipa @
0.0100 oh Mandor @
JUMLAH
A.8.4.1.20 PEKERJAAN PEMASANGAN 1m' PIPA HDPE ø6"
1.0000 m' Pipa HDPE (SDR 11 -PN 16)ø6 @
0.0190 % Perlengkapan @
0.0620 oh Pekerja @
0.0310 oh Tukang Pipa @
0.0060 oh Mandor @
JUMLAH
ISA HARGA SATUAN
HARGA
JUMLAH HARGA
HARGA SATUAN (Rp) BAHAN UPAH (Rp)
(Rp) (Rp)
72,800.00 54,600.00
133,400.00 3,335.00
57,935.00 57,935.00
72,800.00 18,200.00
133,400.00 1,111.67
19,311.67 19,311.67
84,900.00 25,470.00
133,400.00 1,334.00
149,500.00 179,400.00
238,214.00 285,856.80
244,375.00 293,250.00
179,400.00 26,804.00 206,204.00
285,856.80 26,804.00 312,660.80
293,250.00 26,804.00 320,054.00
g (+BEKESTING)
1,809.00 607,824.00
176,333.00 95,219.82
474,375.00 384,243.75
20,125.00 60,375.00
16,675.00 3,501,750.00
2,961,250.00 799,537.50
26,979.00 53,958.00
28,750.00 17,250.00
72,800.00 411,320.00
97,000.00 26,675.00
97,000.00 151,320.00
97,000.00 135,800.00
121,200.00 39,147.60
133,400.00 37,752.20
5,520,158.07 802,014.80 6,322,172.87
1,809.00 636,768.00
176,333.00 92,071.02
474,375.00 362,281.94
72,800.00 120,120.00
97,000.00 26,675.00
HARGA
HARGA SATUAN (Rp) JUMLAH HARGA
BAHAN UPAH (Rp)
(Rp) (Rp)
121,200.00 3,393.60
133,400.00 11,072.20
1,091,120.96 161,260.80 1,252,381.76
TOTAL 1,252,381.76
g/m3, Bobot isi kerikil = 1.350 kg/m3 , Buckling factor pasir = 20 %
72,800.00 56,784.00
97,000.00 37,830.00
121,200.00 4,726.80
133,400.00 5,202.60
359,375.00 431,250.00
176,333.00 52,899.90
484,149.90 104,543.40 588,693.30
PC : 4 PP (m3)
72,800.00 196,560.00
97,000.00 87,300.00
121,200.00 10,908.00
133,400.00 36,018.00
359,375.00 431,250.00
176,333.00 91,693.16
1,809.00 294,867.00
400,000.00 66,800.00
817,810.16 397,586.00 1,215,396.16
MPa (K 100),
1,809.00 416,070.00
176,333.00 112,475.26
474,375.00 360,876.39
72,800.00 87,360.00
97,000.00 19,400.00
121,200.00 2,424.00
133,400.00 8,004.00
889,421.65 117,188.00 1,006,609.65
TOTAL 1,006,609.65
g/m3, Bobot isi kerikil = 1.350 kg/m3 , Buckling factor pasir = 20 %
16,675.00 17,508.75
20,125.00 301.88
72,800.00 509.60
97,000.00 679.00
121,200.00 84.84
133,400.00 533.60
17,810.63 1,807.04 19,617.67
HARGA
HARGA SATUAN (Rp) JUMLAH HARGA
BAHAN UPAH (Rp)
(Rp) (Rp)
1,809.00 5,879.25
72,800.00 10,920.00
97,000.00 9,700.00
121,200.00 1,212.00
133,400.00 1,067.20
5,879.25 22,899.20 28,778.45
TOTAL 28,778.45
75,072.00 82,579.20
1,809.00 16,823.70
176,333.00 3,173.99
17,508.00 33,965.52
72,800.00 65,520.00
97,000.00 43,650.00
121,200.00 5,454.00
133,400.00 6,003.00
136,542.41 120,627.00 257,169.41
TOTAL 257,169.41
76,245.00 83,869.50
1,809.00 18,090.00
176,333.00 7,934.99
17,508.00 26,262.00
72,800.00 50,960.00
97,000.00 33,950.00
121,200.00 4,242.00
133,400.00 4,669.00
HARGA
HARGA SATUAN (Rp) JUMLAH HARGA
BAHAN UPAH (Rp)
(Rp) (Rp)
136,156.49 93,821.00 229,977.49
TOTAL 229,977.49
75,072.00 82,579.20
1,809.00 18,813.60
176,333.00 7,934.99
17,508.00 28,362.96
72,800.00 50,960.00
97,000.00 33,950.00
121,200.00 4,242.00
133,400.00 4,669.00
137,690.75 93,821.00 231,511.75
TOTAL 231,511.75
56,304.00 57,430.08
1,876.00 7,504.00
72,800.00 14,560.00
97,000.00 9,700.00
121,200.00 1,212.00
133,400.00 133.40
64,934.08 25,605.40 90,539.48
TOTAL 90,539.48
25,300.00 29,095.00
72,800.00 4,368.00
97,000.00 5,820.00
121,200.00 727.20
133,400.00 400.20
40,410.40 4,041.04
29,095.00 11,315.40 40,410.40
TOTAL 40,410.40
24,200.00 27,830.00
72,800.00 4,368.00
97,000.00 582.00
121,200.00 727.20
133,400.00 40.02
33,547.22 3,354.72
31,184.72 5,717.22 36,901.94
TOTAL 36,901.94
5,376,250.00 5,913,875.00
28,152.00 422,280.00
26,979.00 80,937.00
72,800.00 487,760.00
97,000.00 1,949,700.00
HARGA
HARGA SATUAN (Rp) JUMLAH HARGA
BAHAN UPAH (Rp)
(Rp) (Rp)
121,200.00 254,520.00
133,400.00 44,689.00
6,336,155.00 2,817,606.00 9,153,761.00
TOTAL 9,153,761.00
HARGA
HARGA SATUAN (Rp) JUMLAH HARGA
BAHAN UPAH (Rp)
(Rp) (Rp)
6,158,250.00 66,509.10
26,979.00 2,697.90
72,800.00 7,280.00
97,000.00 19,400.00
121,200.00 2,424.00
133,400.00 667.00
66,509.10 32,468.90 98,978.00
TOTAL 98,978.00
3,593,750.00 55,343.75
26,979.00 5,395.80
72,800.00 36,400.00
97,000.00 29,100.00
121,200.00 3,636.00
133,400.00 10,005.00
60,739.55 79,141.00 139,880.55
TOTAL 139,880.55
68,367.00 25,637.63
42,228.00 1,266.84
72,800.00 7,280.00
97,000.00 9,700.00
121,200.00 1,212.00
133,400.00 667.00
26,904.47 18,859.00 45,763.47
TOTAL 45,763.47
11,730.00 12,316.50
42,228.00 422.28
72,800.00 3,640.00
97,000.00 4,850.00
121,200.00 606.00
133,400.00 400.20
12,738.78 9,496.20 22,234.98
TOTAL 22,234.98
174,777.00 192,254.70
45,747.00 2,287.35
72,800.00 1,092.00
97,000.00 14,550.00
121,200.00 1,818.00
133,400.00 106.72
194,542.05 17,566.72 212,108.77
TOTAL 212,108.77
HARGA
HARGA SATUAN (Rp) JUMLAH HARGA
BAHAN UPAH (Rp)
(Rp) (Rp)
50,439.00 50,439.00
72,800.00 1,092.00
97,000.00 14,550.00
121,200.00 1,818.00
133,400.00 106.72
50,439.00 17,566.72 68,005.72
TOTAL 68,005.72
145,452.00 145,452.00
72,800.00 4,368.00
97,000.00 58,200.00
121,200.00 7,272.00
133,400.00 400.20
145,452.00 70,240.20 215,692.20
TOTAL 215,692.20
275,655.00 275,655.00
1,809.00 10,854.00
176,333.00 1,763.33
1,035.00 7,245.00
72,800.00 72,800.00
97,000.00 145,500.00
121,200.00 18,180.00
133,400.00 6,670.00
295,517.33 243,150.00 538,667.33
TOTAL 538,667.33
672,129.00 672,129.00
67,212.90 6,721.29
72,800.00 21,840.00
97,000.00 43,650.00
121,200.00 5,454.00
133,400.00 2,001.00
678,850.29 72,945.00 751,795.29
TOTAL 751,795.29
38,709.00 38,709.00
3,870.90 387.09
72,800.00 728.00
97,000.00 38,800.00
121,200.00 4,848.00
133,400.00 667.00
39,096.09 45,043.00 84,139.09
TOTAL 84,139.09
HARGA
HARGA SATUAN (Rp) JUMLAH HARGA
BAHAN UPAH (Rp)
(Rp) (Rp)
26,979.00 32,374.80
9,442.65 3,304.93
72,800.00 2,620.80
97,000.00 5,820.00
121,200.00 727.20
133,400.00 266.80
35,679.73 9,434.80 45,114.53
TOTAL 45,114.53
146,625.00 175,950.00
51,318.75 17,961.56
72,800.00 5,896.80
97,000.00 13,095.00
121,200.00 1,636.20
133,400.00 53.36
193,911.56 20,681.36 214,592.92
TOTAL 214,592.92
14,076.00 1,407.60
24,633.00 2,463.30
24,633.00 6,404.58
72,800.00 1,456.00
97,000.00 6,111.00
121,200.00 763.56
133,400.00 400.20
10,275.48 8,730.76 19,006.24
TOTAL 19,006.24
HARGA
HARGA SATUAN (Rp) JUMLAH HARGA
BAHAN UPAH (Rp)
(Rp) (Rp)
496,750.00 496,750.00
99,350.00 1,887.65
72,800.00 7,425.60
97,000.00 4,947.00
133,400.00 1,334.00
1,887.65 13,706.60 15,594.25
318,750.00 318,750.00
63,750.00 1,211.25
72,800.00 4,513.60
97,000.00 3,007.00
133,400.00 800.40
319,961.25 8,321.00 328,282.25
A. PRODUKSI VIBRO ROLLER
Diketahui :
Volume tanah yang dipadatkan = 194.55 M3
Lebar gilas efektif (W) = 1,09 m
Kecepatan gilas (V) = 1,50 km/jam
Tebal lapisan timbunan (H) = 0,28 m
Jumlah lintasan (N) = 8 lintasan
Job efesiensi (E) = 0,75
Sewa vibro roller + Operator per jam = Err:509
W x V x H x E x 1000
N
55.181 m3/jam
= Err:509
PERHITUNGAN VOLUME
Pek. Timbunan Tanah
Panjang (m) Lebar (m) Tinggi (m) Jumlah (m)
Total 694.40
Total 58.10
Total 0.65
Total 5,297.50
Pek. Pemasangan Geomembrane
Panjang (m) Lebar (m) Tinggi (m) Jumlah (m)
Total 2,648.75
Total 620.00
Pek. Sloof
Panjang (m) Lebar (m) Tinggi (m) Jumlah (m)
Total 19.26
Tenaga
Tukang Besi Konstruksi 0.650 Oh @ 97,000.00
Pekerja 0.650 Oh @ 72,800.00
Kepala Tukang 0.065 Oh @ 121,200.00
Mandor 0.032 Oh @ 133,400.00
Tenaga
Tukang Besi Konstruksi 1.500 Oh @ 97,000.00
Pekerja 1.050 Oh @ 72,800.00
Kepala Tukang 0.105 Oh @ 121,200.00
Mandor 0.0052 Oh @ 133,400.00
ITEM PEMBAYARAN NO. : 7.6.1.b
JENIS PEKERJAAN : Pondasi Cerucuk, Pengadaan dan Pemancangan
SATUAN PEMBAYARAN : M1
PERKIRAAN HARGA
NO. KOMPONEN SATUAN KUANTITAS SATUAN
A. TENAGA
1. Pekerja (L01) Oh 0.03 72,800.00
2. Mandor (L03) Oh 0.005 133,400.00
JUMLAH HARGA TENAGA
B. BAHAN
Rp 19,146.40
Rp 25,511.00
Rp 3,151.20
Rp 173.42
Rp 322,982.02
Rp 117,260.00
Rp 300,300.00
Rp 101,850.00
Rp 76,440.00
Rp 12,726.00
Rp 693.68
Rp 609,269.68
Rp 900,000.00
Rp 63,050.00
Rp 47,320.00
Rp 7,878.00
Rp 4,268.80
Rp 1,022,516.80
Rp 880,000.00
Rp 145,500.00
Rp 76,440.00
Rp 12,726.00
Rp 693.68
Rp 1,115,359.68
an Pemancangan
JUMLAH
HARGA
2,030.34
620.07
2,650.42
11,500.00
11,500.00
1,408.75
1,408.75
15,559.17
15,559.17