Nomor
Lampiran
: 59 /CBD-VII/2015
: 1 (satu) Berkas
Kepada Yth.:
Pokja Kegiatan Pengadaan Barang dan Jasa Pekerjaan
Pembangunan FasPel Laut Garongkong (APBN-P) TA. 2015 ULP
Kantor Otoritas Pelabuhan Utama Makassar
Kantor Otoritas Pelabuhan Utama Latntai II Bidang Perencanaan
Jl. Madura No. 1, Makassar
diMakassar
Perihal
EMPAT PULUH TUJUH MILYAR TUJUH RATUS TIGA PULUH TIGA JUTA
RUPIAH
Termasuk PPN.
Penawaran ini berlaku selama 60 (enam puluh) hari kalender sejak batas akhir pemasukan pena
Sesuai dengan persyaratan, bersama Surat Penawaran ini kami lampirkan :
1. Jaminan Penawaran;
2. Daftar Kuantitas dan Harga
3. [Surat Kuasa, apabila ada];
4. [Surat perjanjian kemitraan/Kerja Sama Operasi,apabila bermitra];
5. Dokumen penawaran teknis, terdiri dari :
a. Metoda Pelaksanaan;
b. Jadwal Waktu Pelaksanaan;
c. Daftar Personil Inti;
d. Jenis, kapasitas, komposisi, dan jumlah peralatan utama minimal yang dibutuhkan;
6.
7.
8.
9.
e. Spesifikasi teknis [apabila mengajukan spesifikasi yang berbeda dari yang ditetapkan];
f. Bagian Pekerjaan yang akan disubkontrakkan [untuk pekerjaan nilai kontrak >Rp. 25.000.
Formulir rekapitulasi perhitungan Tingkat Komponen Dalam Negeri (TKDN);
Formulir Pra RK3K;
Dokumen isian kualifikasi;
[Dokumen lain yang dipersyaratkan seperti Daftar Barang yang diimpor (apabila impor).
Dengan disampaikannya Surat Penawaran ini, maka kami menyatakan sanggup dan
tunduk pada semua ketentuan yang tercantum dalam Dokumen Pengadaan serta Pokja ULP t
terikat untuk menetapkan penawaran terendah sebagai pemenang. Apabila dana dalam doku
anggaran yang telah disahkan tidak tersedia atau tidak cukup tersedia dalam DIPA tahun Angga
maka Pengadaan Barang/Jasa dapat dibatalkan dan kami tidak akan menuntut ganti rugi d
bentuk apapun.
g dibutuhkan;
yang ditetapkan];
kontrak >Rp. 25.000.000.000)
(apabila impor).
NAMA PAKET
PROP/KAB/KODYA
: Makassar
Uraian Pekerjaan
Nilai Kontrak
DN
Rp.
LN
Rp.
(Rp.)
TOTAL
Rp.
% KDN3
BARANG
I.
II.
A.
26,253,150,000
3,341,310,000
###
26,253,150,000
3,341,310,000
55.00
7.00
###
62.00
JASA
III.
IV.
V.
VI.
B.
###
###
38.00
C.
###
###
100.00
Keterangan :
4,773,300,000
4,773,300,000
3,818,640,000
4,773,300,000
4,773,300,000
4,773,300,000
3,818,640,000
4,773,300,000
10.00
10.00
8.00
10.00
Nilai Gabungan barang & jasa dapat diambil dari nilai kontrak
47,733,000,000.00
SI PERHITUNGAN TKDN
% TKDN
TKDN Gabungan
Rp.
%
BARANG
100
100
###
3,341,310,000
100
100
###
JASA
100
100
100
100
4,773,300,000
4,773,300,000
3,818,640,000
4,773,300,000
###
###
100
100
100
100
SHINTA ANGGRAENI T, SH
Direktis
REKAPITULAS
NO
URAIAN PEKERJAAN
I.
PEKERJAAN PERSIAPAN
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
XI.
PEKERJAAN MUSHOLLA
(a)
SUB JUMLAH
(b)
PPN 10 %
(c)
TOTAL JUMLAH ( a + b )
(d)
PEMBULATAN
TERBILANG :
REKAPITULASI
AIAN PEKERJAAN
JUMLAH HARGA
Rp
365,249,143.87
Rp
1,843,289,000.00
Rp
4,847,664,224.31
Rp
4,132,914,952.15
Rp
1,995,837,333.92
Rp
285,752,644.48
Rp
186,390,000.00
RIGID BETON
Rp
28,603,061,081.67
Rp
663,858,045.80
Rp
21,288,416.44
Rp
449,018,916.44
Rp
43,394,323,759.07
Rp
4,339,432,375.91
Rp
47,733,756,134.98
Rp
47,733,000,000.00
KANTOR PELABUHAN
SHINTA ANGGRAENI T, SH
Direktris
RENCANA ANGGARAN
No
I.
Sat.
PEKERJAAN PERSIAPAN
1
Ls
Hari
Ls
ls
Bangsal kerja
m2
Gudang Bahan
m2
10
11
II.
Buah
Ls
bulan
Hari
ls
III.
Unit
a.
Hal : 15
URAIAN
m2
m3
No
Sat.
m3
m3
m2
m2
m'
b.
Talud Pengaman Sisi Kiri Causeway Panjang 265 m' (STA 0+590 - 0
1
m2
m3
m3
m2
m2
m'
m3
c.
Hal : 16
URAIAN
Talud Pengaman Sisi Kiri Causeway Panjang 120 m' (STA 0+000 - 0
1
m2
m3
m3
m2
m2
m'
m3
No
Sat.
IV.
1
m3
m3
m3
m3
m2
V.
a.
m3
m3
b.
m3
m3
c.
VI.
Hal : 17
URAIAN
m3
m3
No
URAIAN
Sat.
Unit
- Pekerjaan Tanah
Galian Tanah Pondasi
m3
Timbunan Kembali
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
- Pekerjaan Plesteran
Hal : 18
m2
m2
m2
No
URAIAN
Sat.
m3
m3
m2
m2
m2
m2
m'
m'
m2
Pekerjaan Jalusi
m3
m4
Pekerjaan Ventilasi
m5
bh
bh
bh
Ls
titik
titik
bh
MCB
bh
- Pekerjaan Pengecatan
Hal : 19
m2
m2
No
VII.
Sat.
m2
m2
ls
Btg
Btg
Btg
VIII.
a.
Ls
m3
m3
b.
m3
m3
c.
Rigid Beton (210 x 3.8 m2) pada Jalan sisi kiri Causeway
m3
m3
m3
d.
Hal : 20
URAIAN
m3
m3
m3
m3
No
IX.
URAIAN
Sat.
m3
m3
Unit
X.
1
XI.
1
m'
m'
Unit
Set
Unit
m3
Timbunan Kembali
m3
m3
Pekerjaan Beton
Pondasi beton
m3
Pekerjaan Kolom 20 x 20
m3
m3
m2
ls
Pekerjaan Finishing
ls
PEKERJAAN MUSHOLLA
- Pekerjaan Tanah
Urugan Tanah Timbunan dan Pemadatan
m3
m3
No
URAIAN
Sat.
m3
m2
Pekerjaan Struktur
- Pondasi Batu kali camp. 1 : 4 Type A
Galian tanah Pondasi
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m3
m3
- Sloef
Hal : 22
m3
m3
m3
m3
No
URAIAN
Sat.
- Atap
m2
Lisplank Woodplank 2 x 20
m'
m3
m3
m2
m2
Plesteran camp. 1 : 4
m2
m2
m3
Kusen Pintu P2
m3
Pintu P1
m2
Pintu Panil P2
m2
Pekerjaan Jendela
Kusen Jendela J1
m3
Jendela J1
m2
m2
Kusen Ventilasi V1
m3
Ventilasi V1
m2
Pekerjaan Plafond
Rangka Plafond Besi Hollow + Plafond Gypsumb
m2
Pengecatan
Hal : 23
Cat Tembok
m2
Cat Plafond
m2
No
URAIAN
Sat.
Cat Kayu
m2
Atap metal
m2
m'
Atap
Panel MCB
unit
Ttk lampu
titik
Instalasi KKB
titik
Pekerjaan Perlengkapan
Saklar Tunggal
Stop Kontak
titik
bh
Engsel Pintu
bh
bh
Hak Angin
bh
Engsel Jendela
bh
Grendel Jendela
bh
Hal : 24
m3
m3
m3
No
URAIAN
Sat.
m3
m3
m3
m3
m3
m2
m2
m2
m2
- Pekerjaan Lantai
Pek. Lantai Keramik WC 20 x 20 cm
m2
m2
m'
m2
m2
m'
m'
m3
m3
m2
Hal : 25
bh
bh
bh
ls
No
URAIAN
Sat.
titik
bh
m'
m'
bh
m'
ls
bh
Kloset Jongkok
bh
- Pekerjaan Pengecatan
Hal : 26
m2
m2
m2
m2
m2
NA ANGGARAN BIAYA
Volume
Harga Satuan
Jumlah Harga
1.00
Rp
1,000,000.00 Rp
1,000,000.00
1.00
Rp 12,000,000.00 Rp
12,000,000.00
Rp
151,241.81 Rp
22,686,271.50
1.00
Rp 109,000,000.00 Rp
109,000,000.00
5.00
Rp
7,248,322.00 Rp
36,241,610.00
1.00
Rp 25,000,000.00 Rp
25,000,000.00
1.00
Rp 15,000,000.00 Rp
15,000,000.00
36.00
Rp
1,131,682.17 Rp
40,740,558.12
25.00
Rp
1,131,682.17 Rp
28,292,054.25
150.00
Rp
368,591.00 Rp
55,288,650.00
Rp 20,000,000.00 Rp
20,000,000.00
150.00
1.00
Sub Total 1 Rp
365,249,143.87
Rp 40,071,500.00
Rp
1,843,289,000.00
Sub Total 2 Rp
1,843,289,000.00
Hal : 27
880.00
Rp
85,475.00 Rp
75,218,000.00
495.00
Rp
799,768.44 Rp
395,885,377.80
Volume
Harga Satuan
Jumlah Harga
781.25
Rp
632,701.10 Rp
1,013.76
Rp
310.20
Rp
52,055.46 Rp
16,147,603.44
53.46
Rp
53,517.87 Rp
2,861,065.39
220.00
Rp
52,323.80 Rp
11,511,234.90
2,735,790.43
Rp
494,297,734.38
2,773,434,906.32
Rp
85,475.00 Rp
45,301,750.00
327.94
Rp
799,768.44 Rp
262,274,062.79
413.67
Rp
632,701.10 Rp
261,726,300.53
455.80
Rp
52,055.46 Rp
23,726,878.30
132.50
Rp
53,517.87 Rp
7,091,117.93
265.00
Rp
52,323.80 Rp
13,865,805.68
437.25
Rp
293,256.24 Rp
128,226,292.69
Rp
85,475.00 Rp
20,514,000.00
148.50
Rp
799,768.44 Rp
118,765,613.34
187.32
Rp
632,701.10 Rp
118,517,570.05
206.40
Rp
52,055.46 Rp
10,744,246.78
60.00
Rp
53,517.87 Rp
3,211,072.27
120.00
Rp
52,323.80 Rp
6,278,855.40
198.00
Rp
293,256.24 Rp
58,064,736.31
Sub Total 3 Rp
Hal : 28
4,847,664,224.31
Volume
Harga Satuan
Jumlah Harga
Rp
299,566.50 Rp
1,126.40
Rp
165.00
Rp
62,933.75 Rp
10,384,068.75
110.00
Rp
799,768.44 Rp
87,974,528.40
352.00
Rp
52,055.46 Rp
18,323,521.64
2,735,790.43
Rp
Sub Total 4 Rp
934,638,493.01
3,081,594,340.35
4,132,914,952.15
Rp
4,052,489.86 Rp
75,984,184.91
45.00
Rp
4,052,489.86 Rp
182,362,043.79
592.00
Rp
722,896.00 Rp
427,954,432.00
8.00
Rp
845,389.50 Rp
6,763,116.00
17.85
Rp
4,052,489.86 Rp
72,336,944.04
42.90
Rp
4,052,489.86 Rp
173,851,815.08
564.00
Rp
722,896.00 Rp
407,713,344.00
8.00
Rp
845,389.50 Rp
6,763,116.00
17.33
Rp
4,052,489.86 Rp
70,209,386.86
41.70
Rp
4,052,489.86 Rp
168,988,827.25
548.00
Rp
722,896.00 Rp
396,147,008.00
8.00
Rp
845,389.50 Rp
6,763,116.00
Sub Total 5 Rp
Hal : 29
1,995,837,333.92
Volume
1.00
Hal : 30
Harga Satuan
Rp 172,900,000.00 Rp
Jumlah Harga
172,900,000.00
12.80
Rp
62,933.75 Rp
805,552.00
4.50
Rp
20,973.61 Rp
94,381.22
0.80
Rp
167,313.50 Rp
133,850.80
2.40
Rp
167,313.50 Rp
401,552.40
2.40
Rp
353,192.70 Rp
847,662.48
5.10
Rp
799,768.44 Rp
4,078,819.04
1.00
Rp
4,052,489.86 Rp
4,052,489.86
0.12
Rp
4,052,489.86 Rp
501,495.62
1.20
Rp
741,568.19 Rp
889,881.83
1.35
Rp
4,052,489.86 Rp
5,470,861.31
1.53
Rp
741,568.19 Rp
1,134,599.33
0.60
Rp
4,052,489.86 Rp
2,431,493.92
6.00
Rp
116,014.67 Rp
696,088.02
34.04
Rp
116,014.67 Rp
3,949,603.43
12.00
Rp
57,881.35 Rp
694,576.14
68.09
Rp
54,190.64 Rp
3,689,732.30
80.09
Rp
32,447.61 Rp
2,598,664.19
Volume
Hal : 31
Harga Satuan
Jumlah Harga
6.30
Rp
62,933.75 Rp
396,482.63
7.00
Rp
799,768.44 Rp
5,598,379.08
22.40
Rp
52,055.46 Rp
1,166,042.29
41.57
Rp
222,250.75 Rp
9,238,519.18
48.00
Rp
119,700.38 Rp
5,745,618.00
41.57
Rp
159,800.65 Rp
6,642,593.42
15.00
Rp
103,269.55 Rp
1,549,043.25
21.00
Rp
102,990.50 Rp
2,162,800.50
4.20
Rp
771,655.00 Rp
3,240,951.00
6.96
Rp
536,424.00 Rp
3,733,511.04
1.82
Rp
536,424.00 Rp
973,609.56
1.44
Rp
536,424.00 Rp
772,450.56
8.00
Rp
54,162.73 Rp
433,301.84
2.00
Rp
225,486.25 Rp
450,972.50
4.00
Rp
38,162.73 Rp
152,650.92
1.00
Rp
350,000.00 Rp
350,000.00
6.00
Rp
455,137.90 Rp
2,730,827.40
3.00
Rp
330,557.15 Rp
991,671.45
2.00
Rp
318,000.00 Rp
636,000.00
6.00
Rp
85,000.00 Rp
510,000.00
80.09
Rp
62,278.78 Rp
4,987,782.93
30.20
Rp
32,164.23 Rp
971,359.75
Volume
Harga Satuan
Jumlah Harga
29.52
Rp
54,348.78 Rp
1,604,375.99
6.30
Rp
54,348.78 Rp
342,397.31
1.00
Rp 25,000,000.00 Rp
25,000,000.00
Sub Total 6 Rp
285,752,644.48
ELABUHAN
200.00
Rp
152,000.00 Rp
30,400,000.00
50.00
Rp
152,000.00 Rp
7,600,000.00
120.00
Rp
152,000.00 Rp
18,240,000.00
Rp 130,150,000.00 Rp
130,150,000.00
1.00
Sub Total 7 Rp
186,390,000.00
Rp
741,568.19 Rp
886,173,987.05
3,585.00
Rp
2,984,065.42
Rp
10,697,874,537.87
1,560.00
Rp
741,568.19
Rp
1,156,846,376.40
4,680.00
Rp
2,984,065.42
Rp
13,965,426,174.96
159.60
Rp
293,256.24 Rp
46,803,696.54
79.80
Rp
741,568.19 Rp
59,177,141.56
239.40
Rp
3,742,115.42 Rp
895,862,432.03
355.80
Rp
62,933.75 Rp
22,391,828.25
71.16
Rp
293,256.24 Rp
20,868,114.32
71.16
Rp
741,568.19 Rp
52,769,992.40
213.48
Rp
3,742,115.42 Rp
798,866,800.29
C (15.600 M2)
i kiri Causeway
Hal : 32
Volume
Harga Satuan
Jumlah Harga
ERVOIR (FRP) 96 M3
9.00
Rp
741,568.19 Rp
6,674,113.71
3.00
Rp
2,984,065.42 Rp
8,952,196.27
1.00
Rp 495,215,520.00 Rp
495,215,520.00
264.00
Rp
175,814.30 Rp
46,414,975.20
1,275.00
Rp
75,758.88 Rp
96,592,565.63
1.00
Rp
907,225.00 Rp
907,225.00
1.00
Rp
1,697,225.00 Rp
1,697,225.00
1.00
Rp
7,404,225.00 Rp
7,404,225.00
Sub Total 9 Rp
0.67
Rp
62,933.75 Rp
42,291.48
0.11
Rp
20,973.61 Rp
2,349.04
0.14
Rp
167,313.50 Rp
23,423.89
0.56
Rp
4,052,489.86 Rp
2,269,394.32
0.14
Rp
4,052,489.86 Rp
583,558.54
0.45
Rp
3,742,115.42 Rp
1,683,951.94
2.88
Rp
202,585.84 Rp
583,447.22
1.00
Rp 13,600,000.00 Rp
13,600,000.00
1.00
Rp
2,500,000.00 Rp
Sub Total 10 Rp
Hal : 33
663,858,045.80
2,500,000.00
21,288,416.44
36.30
Rp
299,566.50 Rp
10,874,263.95
19.80
Rp
62,933.75 Rp
1,246,088.25
Volume
Hal : 34
Harga Satuan
Jumlah Harga
22.00
Rp
799,768.44 Rp
17,594,905.68
70.40
Rp
52,055.46 Rp
3,664,704.33
17.55
Rp
62,933.75 Rp
1,104,487.31
2.54
Rp
353,192.70 Rp
895,343.49
1.27
Rp
167,313.50 Rp
212,069.86
9.36
Rp
799,768.44 Rp
7,485,832.60
4.39
Rp
20,973.61 Rp
92,021.69
14.30
Rp
62,933.75 Rp
899,952.63
2.20
Rp
353,192.70 Rp
777,023.94
1.10
Rp
167,313.50 Rp
184,044.85
9.90
Rp
799,768.44 Rp
7,917,707.56
2.48
Rp
20,973.61 Rp
51,909.67
3.45
Rp
62,933.75 Rp
217,121.44
25.00
Rp
116,014.67 Rp
2,900,366.75
1.17
Rp
4,052,489.86 Rp
4,741,413.14
1.65
Rp
4,052,489.86 Rp
6,686,608.27
2.50
Rp
4,021,290.01 Rp
10,053,225.03
1.35
Rp
4,021,290.01 Rp
5,428,741.52
2.49
Rp
3,834,476.39 Rp
9,547,846.20
1.65
Rp
3,834,476.39 Rp
6,326,886.04
Volume
Hal : 35
Harga Satuan
Jumlah Harga
139.72
Rp
222,250.75 Rp
31,053,511.26
67.60
Rp
102,990.50 Rp
6,962,157.80
12.10
Rp
167,313.50 Rp
2,024,493.35
6.05
Rp
741,568.19 Rp
4,486,487.55
141.00
Rp
166,874.37 Rp
23,529,286.73
188.00
Rp
116,014.67 Rp
21,810,757.96
376.00
Rp
54,190.64 Rp
20,375,680.64
40.00
Rp
54,190.64 Rp
2,167,625.60
0.14
Rp 11,030,940.62 Rp
1,489,176.98
0.08
Rp 11,030,940.62 Rp
852,140.16
9.90
Rp
771,655.00 Rp
7,639,384.50
2.90
Rp
771,655.00 Rp
2,237,799.50
0.71
Rp 11,030,940.62 Rp
7,818,179.16
15.40
Rp
536,424.00 Rp
8,260,929.60
47.30
Rp
117,805.19 Rp
5,572,185.30
0.05
Rp 11,030,940.62 Rp
595,670.79
0.74
Rp
536,424.00 Rp
394,271.64
141.00
Rp
119,700.38 Rp
16,877,752.88
416.00
Rp
62,278.78 Rp
25,907,972.48
141.00
Rp
62,278.78 Rp
8,781,307.98
Volume
Hal : 36
Harga Satuan
Jumlah Harga
102.60
Rp
54,348.78 Rp
5,576,184.83
139.72
Rp
159,800.65 Rp
22,327,804.45
13.20
Rp
103,269.55 Rp
1,363,158.06
1.00
Rp
85,000.00 Rp
85,000.00
25.00
Rp
455,137.90 Rp
11,378,447.50
3.00
Rp
330,557.15 Rp
991,671.45
25.00
Rp
24,500.00 Rp
612,500.00
4.00
Rp
30,000.00 Rp
120,000.00
24.00
Rp
54,162.73 Rp
1,299,905.52
5.00
Rp
225,486.25 Rp
1,127,431.25
24.00
Rp
37,872.50 Rp
908,940.00
24.00
Rp
40,104.18 Rp
962,500.20
12.00
Rp
28,104.18 Rp
337,250.10
10.08
Rp
62,933.75 Rp
634,372.20
0.84
Rp
167,313.50 Rp
140,543.34
1.63
Rp
167,313.50 Rp
271,884.44
Volume
Hal : 37
Harga Satuan
Jumlah Harga
2.52
Rp
353,192.70 Rp
890,045.60
4.46
Rp
799,768.44 Rp
3,568,966.66
1.73
Rp
4,052,489.86 Rp
6,990,545.01
2.83
Rp
741,568.19 Rp
2,101,604.25
1.04
Rp
3,834,476.39 Rp
3,968,683.06
4.65
Rp
116,014.67 Rp
539,468.22
48.13
Rp
116,014.67 Rp
5,583,205.99
9.30
Rp
57,881.35 Rp
538,296.51
96.25
Rp
54,190.64 Rp
5,215,849.10
105.55
Rp
32,447.61 Rp
3,424,845.24
32.50
Rp
175,356.22 Rp
5,699,077.29
53.56
Rp
171,885.84 Rp
9,206,205.59
18.40
Rp
75,300.88 Rp
1,385,536.10
51.53
Rp
222,250.75 Rp
11,451,914.40
51.53
Rp
159,800.65 Rp
8,234,048.09
20.00
Rp
103,269.55 Rp
2,065,391.00
30.00
Rp
102,990.50 Rp
3,089,715.00
0.20
Rp 11,030,940.62 Rp
2,184,126.24
3.36
Rp
771,655.00 Rp
2,592,760.80
59.50
Rp
119,700.38 Rp
7,122,172.31
6.00
Rp
54,162.73 Rp
324,976.38
2.00
Rp
225,486.25 Rp
450,972.50
2.00
Rp
38,162.73 Rp
76,325.46
1.00
Rp
350,000.00 Rp
350,000.00
Volume
Harga Satuan
4.00
Rp
455,137.90 Rp
1,820,551.60
1.00
Rp
85,000.00 Rp
85,000.00
25.00
Rp
22,957.38 Rp
573,934.50
15.00
Rp
18,672.03 Rp
280,080.45
10.00
Rp
34,000.00 Rp
340,000.00
25.00
Rp
52,323.80 Rp
1,308,094.88
1.00
Rp
2,500,000.00 Rp
2,500,000.00
4.00
Rp
30,000.00 Rp
120,000.00
2.00
Rp
719,759.28 Rp
1,439,518.56
47.92
Rp
62,278.78 Rp
2,984,399.14
4.72
Rp
32,164.23 Rp
151,815.17
4.72
Rp
54,348.78 Rp
256,526.24
59.50
Rp
62,278.78 Rp
3,705,587.41
9.60
Rp
54,348.78 Rp
521,748.29
Sub Total 10 Rp
Hal : 38
Jumlah Harga
449,018,916.44
Uraian
Koef.
m3
0.0350
Lbr
1.4000
Paku
Kg
1.5000
Cat Kayu
Kg
16.8000
Semen PC
Kg
16.8000
Pasir beton
m3
0.0270
Koral/krikil
m3
0.0450
Tukang Batu.
Oh
0.0175
Tukang Kayu.
Oh
1.0000
Tukang Cat.
Oh
1.0000
Pekerja
Oh
2.1000
Mandor.
Oh
1.0050
Pekerja.
Oh
1.0000
Mandor.
Oh
0.0056
Jam
1.0000
Bh
0.1667
Solar
Ltr
2.0000
Bh
0.0111
Unit
7.0000
Unit
4.0000
Ekcavator 200Hp
Unit
2.0000
Buldozer D3
Unit
1.0000
Tandem Roller
Unit
1.0000
Motor grader
Unit
1.0000
Mobilisasi - Demobilisasi
ANLS.Hal : 39
Unit
1.0000
Unit
4.0000
Teodolith
Unit
1.0000
Waterpass
Unit
1.0000
Sekretaris
Ob
1.0000
Album Foto
Eks
3.0000
As Built Drawing
Eks
1.0000
Laporan Bulanan
Eks
3.0000
Laporan Harian
Eks
30.0000
Laporan Mingguan
Eks
3.0000
Bulan
1.0000
Biaya Komunikasi/dokumentasi
Bulan
1.0000
Oh
0.1000
Mandor.
Oh
0.0050
Oh
0.0100
Tukang Kayu.
Oh
0.1000
Paku
Kg
0.0200
m3
0.0700
m3
0.0120
Pekerja.
Oh
1.0000
Mandor
Oh
0.0500
Oh
0.3000
Tukang Kayu.
Oh
2.0000
Semen PC
Kg
10.5000
m3
0.0500
Pasir beton
m3
0.0300
Paku
Kg
0.3000
m3
0.2100
Lbr
1.5000
ANLS.Hal : 40
Btg
1.7000
ANLS.Hal : 41
Oh
2.0000
Pekerja.
Oh
1.0000
Oh
0.2000
Mandor.
Oh
0.0500
m3
1.2500
m3
0.1860
Semen PC
Kg
18.0000
Pasir beton
m3
0.0300
Koral/krikil
m3
0.0500
Lbr
1.5000
Lbr
1.5000
Oh
2.4000
Solar
Ltr
15.2778
Unit
0.0056
Perlengkapan Keamanan
Ls
0.0056
Ls
0.0056
Bh
1.0000
(solar cell)
Oh
0.7500
Mandor.
Oh
0.0250
Pekerja
Oh
0.2500
Mandor
Oh
0.0250
Sirtu
m3
1.2000
ANLS.Hal : 42
Oh
1.6500
Mandor
Oh
0.0800
Oh
0.0250
Tukang Batu
Oh
0.2500
Semen PC
Kg
218.0000
m3
0.8700
Pasir beton
m3
0.5200
Oh
1.6500
Kepala Tukang.
Oh
0.2750
Mandor.
Oh
0.0830
Oh
0.0283
Oh
0.0980
Oh
0.1560
Tukang Besi
Oh
0.9800
Tukang Kayu
Oh
1.5600
Semen PC
Kg
413.0000
m3
0.5672
Pasir beton
m3
0.4864
Kg
147.0000
Paku
Kg
1.8000
Kawat baja/Bindraad
Kg
2.1000
m3
0.2700
Minyak bekisting
Ltr
0.6000
ANLS.Hal : 43
Beton Bertulang (m3) K.350 untuk pekerasan area reklamasi (wire mesh
Pekerja
Oh
1.6500
Kepala Tukang.
Oh
0.2750
Mandor.
Oh
0.0830
Oh
0.0283
Oh
0.0980
Oh
0.1560
Tukang Besi
Oh
0.9800
Tukang Kayu
Oh
1.5600
Semen PC
Kg
413.0000
m3
0.7100
Pasir beton
m3
0.4864
m2
0.3500
Paku
Kg
1.8000
Kawat baja/Bindraad
Kg
0.2000
m3
0.2700
Minyak bekisting
Ltr
0.6000
Concrete Mixer
Jam
0.5000
Concrete Vibrator
Jam
0.5000
Pekerja
Oh
1.6500
Kepala Tukang.
Oh
0.2750
Mandor.
Oh
0.0830
Oh
0.0283
Oh
0.0980
Oh
0.1560
Tukang Besi
Oh
0.9800
Tukang Kayu
Oh
1.5600
Semen PC
Kg
475.0000
m3
0.8200
Pasir beton
m3
0.5400
Paku
Kg
1.8000
Kawat baja/Bindraad
Kg
2.1000
m3
0.2700
ANLS.Hal : 44
Minyak bekisting
Ltr
0.6000
Concrete Vibrator
Jam
0.5000
Concrete Mixer
Jam
0.5000
Excavator
Jam
0.5000
Pompa Air
Jam
1.0000
Pekerja
Oh
0.0200
Mandor
Oh
0.1800
Ls
1.0000
m2
1.1000
Pemasangan Geotextile
Oh
2.8800
Mandor
Oh
0.1440
Oh
0.0960
Tukang Batu
Oh
0.9600
Semen PC
Kg
163.0000
Batu Gunung/kali
m3
1.1000
Pasir pasang
m3
0.5200
Pekerja
Oh
0.7800
Mandor
Oh
0.0390
Oh
0.0390
Tukang Batu
Oh
0.3900
Ekcavator
Jam
0.0860
Loader
Jam
0.0860
m3
1.2000
ANLS.Hal : 45
Oh
0.3000
Mandor
Oh
0.0150
Oh
0.0150
Tukang Batu
Oh
0.1500
Semen PC
Kg
6.3400
Pasir pasang
m3
0.0120
Oh
0.3000
Mandor
Oh
0.0150
Oh
0.0150
Tukang Batu
Oh
0.1500
Semen PC
Kg
6.2400
Pasir pasang
m3
0.0240
Oh
0.0540
Mandor
Oh
0.0027
Oh
0.0090
Tukang Batu
Oh
0.0900
Ljr
0.3000
Pekerja
Oh
0.2400
Mandor
Oh
0.0600
Jam
0.4560
Excavator
Jam
0.0070
Motor Grader
Jam
0.0890
Vibrator Roller
Jam
0.0080
Bahan Pilihan
m3
1.2000
ANLS.Hal : 46
Oh
5.2300
Kepala Tukang.
Oh
0.0280
Mandor.
Oh
0.2590
Oh
0.2750
Oh
0.0980
Oh
0.1560
Tukang Besi
Oh
0.9800
Tukang Kayu
Oh
1.5600
Semen PC
Kg
371.0000
m3
0.7756
Pasir beton
m3
0.4986
Kg
147.0000
Paku
Kg
1.8000
Kawat baja/Bindraad
Kg
2.1000
m3
0.2700
Minyak bekisting
Ltr
0.6000
Pekerja.
Oh
0.3000
Mandor
Oh
0.0150
Oh
0.0300
Tukang Kayu
Oh
0.3000
Canal C Truss 75
m'
4.5000
m'
3.3000
L Braket
m'
2.0000
Dynabolt
bh
8.0000
lbr
25.0000
Alat Bantu
Ls
1.0000
ANLS.Hal : 47
Oh
0.1000
Mandor
Oh
0.0050
Oh
0.0250
Tukang Kayu
Oh
0.2000
Papan Woodplank
m2
1.0000
Skrup
kg
0.1000
Pekerja.
Oh
0.1660
Mandor
Oh
0.0080
Oh
0.0250
Tukang Kayu
Oh
0.2500
Paku
Kg
0.2000
Genteng Metal
Lbr
1.2000
Pekerja.
Oh
0.2500
Mandor
Oh
0.0130
Oh
0.0150
Tukang Kayu
Oh
0.1500
Paku
Kg
0.0500
Bh
1.1000
Oh
0.0700
Mandor
Oh
0.0035
Oh
0.0100
Tukang Kayu
Oh
0.1000
Paku
Kg
0.0300
Bh
0.3900
Soft Board
Lbr
0.3500
Alumunium fouring
Btg
1.1000
Oh
1.0000
ANLS.Hal : 48
Mandor
Oh
0.1600
Oh
1.5000
Tukang Batu
Oh
1.5000
Semen PC
Kg
6.0000
Pasir pasang
m3
0.0100
Bh
1.0000
Oh
2.1600
Mandor
Oh
0.1080
Oh
0.0720
Tukang Batu
Oh
0.7200
Semen PC
Kg
114.0000
Bh
166.9500
m3
0.0330
Pasir beton
m3
0.1200
Pasir pasang
m3
0.1840
Kg
4.8500
Oh
0.0360
Mandor
Oh
0.0018
Oh
0.0060
Tukang Batu
Oh
0.0600
Ljr
0.3000
Oh
0.0360
206 Mandor
Oh
0.0018
Oh
0.0060
Oh
0.0600
Ljr
0.3000
Oh
0.0360
Mandor
Oh
0.0018
Oh
0.0060
ANLS.Hal : 49
Harga Satuan
Jumlah
Rp
2,900,000.00
Rp
101,500.00
Rp
54,426.62
Rp
76,197.27
Rp
18,905.00
Rp
28,357.50
Rp
68,711.12
Rp
1,154,346.82
Rp
1,227.88
Rp
20,628.38
Rp
163,180.00
Rp
4,405.86
Rp
268,650.00
Rp
12,089.25
Rp
99,500.00
Rp
1,741.25
Rp
99,500.00
Rp
99,500.00
Rp
99,500.00
Rp
99,500.00
Rp
79,600.00
Rp
167,160.00
Rp
129,350.00
Rp
129,996.75
Rp
1,895,423.08
Jumlah
Rp
79,600.00
Rp
79,600.00
Rp
129,350.00
Rp
724.36
Rp
42,800.00
Rp
42,800.00
Rp
29,000.00
Rp
4,834.30
Rp
6,000.00
Rp
12,000.00
Rp
1,016,500.00
Rp
11,283.15
Jumlah
Rp
151,241.81
Rp
2,600,000.00
Rp
18,200,000.00
Rp
1,700,000.00
Rp
6,800,000.00
Rp
4,000,000.00
Rp
8,000,000.00
Rp
3,500,000.00
Rp
3,500,000.00
Rp
3,500,000.00
Rp
3,500,000.00
Rp
5,000,000.00
Rp
5,000,000.00
ANLS.Hal : 50
Rp
4,000,000.00
Rp
4,000,000.00
Rp
1,000,000.00
Rp
4,000,000.00
Rp
500,000.00
Rp
750,000.00
Rp
500,000.00
Rp
750,000.00
Jumlah
Rp
54,500,000.00
Jumlah
Rp
109,000,000.00
Rp
2,500,000.00
Rp
2,500,000.00
Rp
159,697.00
Rp
479,091.00
Rp
425,860.00
Rp
425,860.00
Rp
212,930.00
Rp
638,790.00
Rp
53,232.00
Rp
1,596,960.00
Rp
127,758.00
Rp
383,274.00
Rp
532,325.00
Rp
532,325.00
Rp
692,022.00
Rp
692,022.00
Rp
7,248,322.00
Jumlah
79,600.00
Rp
7,960.00
Rp
129,350.00
Rp
646.75
Rp
129,350.00
Rp
1,293.50
Rp
99,500.00
Rp
9,950.00
Rp
18,905.00
Rp
378.10
Rp
3,464,505.00
Rp
242,515.35
Rp
2,900,000.00
Rp
34,800.00
Rp
79,600.00
Rp
79,600.00
Rp
129,350.00
Rp
6,467.50
Rp
129,350.00
Rp
38,805.00
Rp
99,500.00
Rp
199,000.00
Rp
1,227.88
Rp
12,892.74
Rp
250,000.00
Rp
12,500.00
Rp
163,180.00
Rp
4,895.40
Rp
18,905.00
Rp
5,671.50
Rp
3,464,505.00
Rp
727,546.05
Rp
54,426.62
Rp
81,639.93
ANLS.Hal : 51
Rp
24,700.00
Jumlah
Rp
41,990.00
Rp
1,508,551.82
ANLS.Hal : 52
Rp
99,500.00
Rp
199,000.00
Rp
79,600.00
Rp
79,600.00
Rp
129,350.00
Rp
25,870.00
Rp
129,350.00
Rp
6,467.50
Rp
24,700.00
Rp
30,875.00
Rp
2,900,000.00
Rp
539,400.00
Rp
1,227.88
Rp
22,101.84
Rp
163,180.00
Rp
4,895.40
Rp
268,650.00
Rp
13,432.50
Rp
54,426.62
Rp
81,639.93
Rp
85,600.00
Rp
128,400.00
Rp
1,131,682.17
Jumlah
Rp
57,245.00
Rp
137,388.00
Rp
6,000.00
Rp
91,666.80
Rp
5,778,000.00
Rp
32,356.80
Rp
2,675,000.00
Rp
14,980.00
Rp
4,815,000.00
Rp
26,964.00
Jumlah
Rp
303,355.60
Rp
40,071,500.00
Rp
40,071,500.00
Rp
40,071,500.00
Jumlah
Rp
79,600.00
Rp
59,700.00
Rp
129,350.00
Rp
3,233.75
Rp
62,933.75
Jumlah
Rp
79,600.00
Rp
19,900.00
Rp
129,350.00
Rp
3,233.75
Rp
147,500.00
Rp
177,000.00
ANLS.Hal : 53
Jumlah
Rp
200,133.75
(SNI DT 91-0008-2007-01)
Rp
79,600.00
Rp
131,340.00
Rp
129,350.00
Rp
10,348.00
Rp
129,350.00
Rp
3,233.75
Rp
99,500.00
Rp
24,875.00
Rp
1,227.88
Rp
267,677.84
Rp
252,000.00
Rp
219,240.00
Rp
163,180.00
Rp
84,853.60
Rp
741,568.19
Jumlah
Rp
79,600.00
Rp
131,340.00
Rp
128,703.00
Rp
35,393.33
Rp
129,350.00
Rp
10,736.05
Rp
129,350.00
Rp
3,660.61
Rp
129,350.00
Rp
12,676.30
Rp
129,350.00
Rp
20,178.60
Rp
99,500.00
Rp
97,510.00
Rp
99,500.00
Rp
155,220.00
Rp
1,227.88
Rp
507,114.44
Rp
250,000.00
Rp
141,800.00
Rp
163,180.00
Rp
79,370.75
Rp
10,400.00
Rp
1,528,800.00
Rp
18,905.00
Rp
34,029.00
Rp
22,500.00
Rp
47,250.00
Rp
3,464,505.00
Rp
935,416.35
Rp
2,700.00
Rp
1,620.00
Rp
3,742,115.42
Jumlah
ANLS.Hal : 54
79,600.00
Rp
131,340.00
Rp
128,703.00
Rp
35,393.33
Rp
129,350.00
Rp
10,736.05
Rp
129,350.00
Rp
3,660.61
Rp
129,350.00
Rp
12,676.30
Rp
129,350.00
Rp
20,178.60
Rp
99,500.00
Rp
97,510.00
Rp
99,500.00
Rp
155,220.00
Rp
1,227.88
Rp
507,114.44
Rp
250,000.00
Rp
177,500.00
Rp
163,180.00
Rp
79,370.75
Rp
1,807,000.00
Rp
632,450.00
Rp
18,905.00
Rp
34,029.00
Rp
22,500.00
Rp
4,500.00
Rp
3,464,505.00
Rp
935,416.35
Rp
2,700.00
Rp
1,620.00
Rp
143,200.00
Rp
71,600.00
Rp
147,500.00
Rp
73,750.00
Rp
2,984,065.42
Jumlah
Rp
79,600.00
Rp
131,340.00
Rp
128,703.00
Rp
35,393.33
Rp
129,350.00
Rp
10,736.05
Rp
129,350.00
Rp
3,660.61
Rp
129,350.00
Rp
12,676.30
Rp
129,350.00
Rp
20,178.60
Rp
99,500.00
Rp
97,510.00
Rp
99,500.00
Rp
155,220.00
Rp
1,227.88
Rp
583,243.00
Rp
250,000.00
Rp
205,000.00
Rp
163,180.00
Rp
88,117.20
Rp
18,905.00
Rp
34,029.00
Rp
22,500.00
Rp
47,250.00
Rp
3,464,505.00
Rp
935,416.35
ANLS.Hal : 55
Rp
2,700.00
Rp
1,620.00
Rp
147,500.00
Rp
73,750.00
Rp
143,200.00
Rp
71,600.00
Rp
372,500.00
Rp
186,250.00
Rp
42,800.00
Rp
42,800.00
Rp
2,735,790.43
Jumlah
Rp
79,600.00
Rp
1,592.00
Rp
129,350.00
Rp
23,283.00
Rp
4,500.00
Rp
4,500.00
Rp
51,000.00
Rp
56,100.00
Rp
85,475.00
Jumlah
Rp
79,600.00
Rp
229,248.00
Rp
129,350.00
Rp
18,626.40
Rp
129,350.00
Rp
12,417.60
Rp
99,500.00
Rp
95,520.00
Rp
1,227.88
Rp
200,144.44
Rp
159,200.00
Rp
175,120.00
Rp
132,100.00
Rp
68,692.00
Rp
799,768.44
Jumlah
Rp
79,600.00
Rp
62,088.00
Rp
129,350.00
Rp
5,044.65
Rp
129,350.00
Rp
5,044.65
Rp
99,500.00
Rp
38,805.00
Rp
372,500.00
Rp
32,035.00
Rp
203,300.00
Rp
17,483.80
Rp
393,500.00
Rp
472,200.00
Rp
632,701.10
Jumlah
ANLS.Hal : 56
Rp
79,600.00
Rp
23,880.00
Rp
129,350.00
Rp
1,940.25
Rp
129,350.00
Rp
1,940.25
Rp
99,500.00
Rp
14,925.00
Rp
1,227.88
Rp
7,784.76
Rp
132,100.00
Rp
1,585.20
Rp
52,055.46
Jumlah
Rp
79,600.00
Rp
23,880.00
Rp
129,350.00
Rp
1,940.25
Rp
129,350.00
Rp
1,940.25
Rp
99,500.00
Rp
14,925.00
Rp
1,227.88
Rp
7,661.97
Rp
132,100.00
Rp
3,170.40
Rp
53,517.87
Jumlah
Rp
79,600.00
Rp
4,298.40
Rp
129,350.00
Rp
349.25
Rp
129,350.00
Rp
1,164.15
Rp
99,500.00
Rp
8,955.00
Rp
125,190.00
Rp
37,557.00
Rp
52,323.80
Jumlah
Rp
79,600.00
Rp
19,104.00
Rp
129,350.00
Rp
7,761.00
Rp
201,000.00
Rp
91,656.00
Rp
372,500.00
Rp
2,607.50
Rp
258,000.00
Rp
22,962.00
Rp
707,000.00
Rp
5,656.00
Rp
124,850.00
Rp
149,820.00
Rp
299,566.50
Jumlah
ANLS.Hal : 57
79,600.00
Rp
416,308.00
Rp
128,703.00
Rp
3,603.68
Rp
129,350.00
Rp
33,501.65
Rp
129,350.00
Rp
35,571.25
Rp
129,350.00
Rp
12,676.30
Rp
129,350.00
Rp
20,178.60
Rp
99,500.00
Rp
97,510.00
Rp
99,500.00
Rp
155,220.00
Rp
1,227.88
Rp
455,543.48
Rp
250,000.00
Rp
193,900.00
Rp
163,180.00
Rp
81,361.55
Rp
10,400.00
Rp
1,528,800.00
Rp
18,905.00
Rp
34,029.00
Rp
22,500.00
Rp
47,250.00
Rp
3,464,505.00
Rp
935,416.35
Rp
2,700.00
Rp
1,620.00
Rp
4,052,489.86
Jumlah
Rp
79,600.00
Rp
23,880.00
Rp
129,350.00
Rp
1,940.25
Rp
129,350.00
Rp
3,880.50
Rp
99,500.00
Rp
29,850.00
Rp
16,800.00
Rp
75,600.00
Rp
8,500.00
Rp
28,050.00
Rp
14,500.00
Rp
29,000.00
Rp
1,725.00
Rp
13,800.00
Rp
250.00
Rp
6,250.00
Rp
10,000.00
Rp
10,000.00
Rp
222,250.75
Jumlah
ANLS.Hal : 58
Rp
79,600.00
Rp
7,960.00
Rp
129,350.00
Rp
646.75
Rp
129,350.00
Rp
3,233.75
Rp
99,500.00
Rp
19,900.00
Rp
64,000.00
Rp
64,000.00
Rp
72,500.00
Rp
7,250.00
Rp
102,990.50
Jumlah
Rp
79,600.00
Rp
13,213.60
Rp
129,350.00
Rp
1,034.80
Rp
129,350.00
Rp
3,233.75
Rp
129,350.00
Rp
32,337.50
Rp
18,905.00
Rp
3,781.00
Rp
88,500.00
Rp
106,200.00
Rp
159,800.65
Jumlah
Rp
79,600.00
Rp
19,900.00
Rp
129,350.00
Rp
1,681.55
Rp
129,350.00
Rp
1,940.25
Rp
129,350.00
Rp
19,402.50
Rp
18,905.00
Rp
945.25
Rp
54,000.00
Rp
59,400.00
Rp
103,269.55
Jumlah
79,600.00
Rp
5,572.00
Rp
129,350.00
Rp
452.73
Rp
129,350.00
Rp
1,293.50
Rp
129,350.00
Rp
12,935.00
Rp
18,905.00
Rp
567.15
Rp
13,000.00
Rp
5,070.00
Rp
65,000.00
Rp
22,750.00
Rp
64,600.00
Rp
71,060.00
Rp
119,700.38
Rp
79,600.00
Jumlah
Rp
79,600.00
ANLS.Hal : 59
Rp
129,350.00
Rp
20,696.00
Rp
129,350.00
Rp
194,025.00
Rp
99,500.00
Rp
149,250.00
Rp
1,227.88
Rp
7,367.28
Rp
132,100.00
Rp
1,321.00
Rp
267,500.00
Rp
267,500.00
Rp
719,759.28
Jumlah
Rp
79,600.00
Rp
171,936.00
Rp
129,350.00
Rp
13,969.80
Rp
129,350.00
Rp
9,313.20
Rp
99,500.00
Rp
71,640.00
Rp
1,227.88
Rp
139,978.32
Rp
845.00
Rp
141,072.75
Rp
250,000.00
Rp
8,250.00
Rp
163,180.00
Rp
19,581.60
Rp
131,673.00
Rp
24,227.83
Rp
9,751.00
Rp
47,292.35
Rp
647,261.85
Jumlah
Rp
79,600.00
Rp
2,865.60
Rp
129,350.00
Rp
232.83
Rp
129,350.00
Rp
776.10
Rp
99,500.00
Rp
5,970.00
Rp
29,425.00
Rp
8,827.50
Rp
18,672.03
Jumlah
Rp
79,600.00
Rp
2,865.60
Rp
129,350.00
Rp
232.83
Rp
129,350.00
Rp
776.10
Rp
99,500.00
Rp
5,970.00
Rp
43,709.50
Rp
13,112.85
Rp
22,957.38
Jumlah
Rp
79,600.00
Rp
2,865.60
Rp
129,350.00
Rp
232.83
Rp
129,350.00
Rp
776.10
ANLS.Hal : 60
No.
URAIAN
SAT.
HARGA UPAH
1
Pekerja
Oh
Tukang
Oh
Pembantu Tukang.
Oh
Operator
Oh
Kepala Tukang
Oh
Mandor
Oh
Juru Gambar
Oh
Juru Ukur
Oh
Oh
10
Oh
11
Oh
12
Oh
13
Oh
14
Oh
15
Oh
16
Mekanik
Oh
17
Oh
18
Operator pancang
Oh
19
Pembantu Mekanik
Oh
20
Pembantu Operator
Oh
21
Pembantu Surveyor
Oh
22
Oh
23
Satpam
Oh
24
Surveyor
Oh
25
Tukang Batu
Oh
JUMLAH HAR
No.
URAIAN
SAT.
26
Tukang Besi.
Oh
27
Tukang Beton
Oh
28
Oh
29
Tukang Bongkar
Oh
30
Tukang Cat.
Oh
31
Tukang Gali
Oh
32
Tukang Las
Oh
33
Tukang Kayu
Oh
34
Tukang Listrik
Oh
JUMLAH HAR
No.
URAIAN
SAT.
35
Album Foto
Eks
36
As Built Drawing
EKs
37
Laporan Bulanan
Eks
38
Laporan Harian
Eks
39
Laporan Mingguan
Eks
40
Bulan
41
Biaya Komunikasi/dokumentasi
Bulan
42
Ls
43
Ls
44
Ls
JUMLAH HAR
No.
URAIAN
SAT.
HARGA BAHAN
Semen
1
Semen PC
Kg
Semen PC (50kg/zak)
Zak
Agregat Halus
m3
Agregat Kasar
m3
m3
m3
Bahan Timbunan
m3
m3
m3
10
Batu Gunung/kali
m3
11
Batu Merah
Bh
12
Bh
13
Kapur
m3
14
Pasir
m3
15
Pasir beton
m3
16
Pasir pasang
m3
17
Pasir urug
m3
18
Paving block
m2
19
Sirtu
m3
20
Tanah urug
m3
21
Besi
22
Kg
23
Kg
24
Kg
25
Kg
JUMLAH HAR
No.
URAIAN
SAT.
26
Besi Siku
Kg
27
Lem Kayu
Kg
28
Paku
Kg
29
Kawat baja/Bindraad
Kg
30
Kawat beton
Kg
31
Kawat las
Kg
32
Btg
33
Btg
34
Btg
35
Btg
36
bh
37
Ljr
38
Ljr
39
Ljr
40
Ljr
JUMLAH HAR
No.
URAIAN
SAT.
41
Ljr
42
Btg
43
m3
44
m3
45
m3
46
Btg
47
Kayu kelas II
m3
48
m3
49
m3
50
Multiplek 10 mm
Lbr
51
Multiplek 12 mm
Lbr
52
Triplek t=4 mm
Lbr
53
Minyak bekisting
Ltr
54
Engsel Pintu
bh
55
Engsel Jendela
bh
56
Grendell Pintu
bh
57
Grendell Jendela
bh
58
Hak Angin
bh
59
Kunci Tanam
bh
60
61
Stop Kontak
bh
62
T dos PVC
bh
63
Fitting
bh
64
bh
65
Saklar Tunggal
bh
66
bh
67
MCB
bh
JUMLAH HAR
No.
URAIAN
SAT.
68
Cat Dasar
kg
69
Cat Tembok
kg
70
Plamur
kg
71
kg
72
Cat Kayu
kg
73
bh
74
Semen Warna
kg
75
Keramik 20 x 20
dos
76
Keramik 20 x 25
dos
77
Keramik 30 x 30
dos
78
Keramik 40 x 40
dos
79
Atap Metal
Lbr
80
bh
81
Gypsum Board
lbr
JUMLAH HAR
No.
URAIAN
SAT.
82
Sekrup
bh
83
Multipleks 9 mm
lbr
84
Canal C Truss 75
m'
85
m'
86
L Braket
m'
87
Dynabolt
bh
88
lbr
89
Papan woodplank
m2
90
skrup
kg
91
Wiremesh (M12)
Lbr
92
Solar
Ltr
93
Air
Ltr
94
m2
95
Unit
96
Lbr
97
btg
98
m'
99
Mur Baut
pc
100
m'
101
Panel FRP
m3
102
unit
103
bh
104
bh
105
Mesin Sentrifugal 3 ph
unit
106
bh
107
bh
108
Kloset Jongkok
bh
JUMLAH HAR
No.
URAIAN
SAT.
JUMLAH HAR
No.
URAIAN
SAT.
Bulldozer
Jam
Compressor
Jam
Concrete Mixer
Jam
Concrete pump
Jam
Concrete Vibrator
Jam
Jam
Crane 25 ton
Jam
Jam
Jam
10
Jam
11
Excavator
Jam
12
Generator Set
Jam
13
Jam
14
Jack Hammer
Jam
15
Mesin las
Jam
16
Mixer Truck
Jam
17
Motor Grader
Jam
18
Tandem Roller
Jam
19
Vibrator Roller
Jam
20
Water Tanker
Jam
21
Wheel Loader
Jam
22
Blander Potong
Jam
23
Jam
24
Theodolite
Jam
25
Waterpass
Jam
JUMLAH HAR
No.
URAIAN
SAT.
Compressor (/hari)
Hari
Crane (/hari)
Hari
Hari
Hari
Excavator (/hari)
Hari
Hari
Hari
Hari
Hari
10
Theodolite (/hari)
Hari
11
Waterpass.
Hari
12
Hari
13
Alat bantu
Bulan
14
Alat bantu
Ls
JUMLAH HAR
JUMLAH HARGA
Rp
79,600.00
Rp
99,500.00
Rp
71,640.00
Rp
94,716.00
Rp
128,703.00
Rp
129,350.00
Rp
93,990.94
Rp
85,770.00
Rp
129,350.00
Rp
129,350.00
Rp
129,350.00
Rp
129,350.00
Rp
109,048.00
Rp
109,048.00
Rp
129,350.00
Rp
90,224.00
Rp
113,917.00
Rp
152,480.00
Rp
56,958.00
Rp
113,917.00
Rp
113,917.00
Rp
56,958.00
Rp
57,245.00
Rp
170,876.00
Rp
99,500.00
JUMLAH HARGA
Rp
99,500.00
Rp
94,716.00
Rp
90,224.00
Rp
90,224.00
Rp
99,500.00
Rp
94,716.00
Rp
94,716.00
Rp
99,500.00
Rp
94,242.00
JUMLAH HARGA
Rp
159,697.00
Rp
425,860.00
Rp
212,930.00
Rp
53,232.00
Rp
127,758.00
Rp
532,325.00
Rp
692,022.00
Rp
3,726,275.00
Rp
1,064,650.00
Rp
5,323,250.00
JUMLAH HARGA
Rp
1,227.88
Rp
62,000.00
Rp
269,954.00
Rp
268,650.00
Rp
255,715.00
Rp
250,000.00
Rp
124,850.00
Rp
393,500.00
Rp
390,000.00
Rp
159,200.00
Rp
845.00
Rp
2,900.00
Rp
148,000.00
Rp
119,000.00
Rp
163,180.00
Rp
132,100.00
Rp
118,450.00
Rp
64,000.00
Rp
147,500.00
Rp
130,000.00
Rp
9,751.00
Rp
10,400.00
Rp
15,800.00
Rp
16,000.00
JUMLAH HARGA
Rp
16,000.00
Rp
25,000.00
Rp
18,905.00
Rp
22,500.00
Rp
22,387.00
Rp
26,750.00
Rp
29,000.00
Rp
366,500.00
Rp
625,000.00
Rp
570,000.00
Rp
4,500.00
Rp
29,425.00
Rp
97,691.00
Rp
125,190.00
Rp
177,000.00
JUMLAH HARGA
Rp
277,000.00
Rp
24,700.00
Rp
9,800,000.00
Rp
4,350,000.00
Rp
2,885,500.00
Rp
2,086,500.00
Rp
4,350,000.00
Rp
2,900,000.00
Rp
3,464,505.00
Rp
267,500.00
Rp
301,800.00
Rp
85,600.00
Rp
2,700.00
Rp
36,000.00
Rp
28,000.00
Rp
20,000.00
Rp
16,000.00
Rp
12,500.00
Rp
173,000.00
Rp
13,000.00
Rp
30,000.00
Rp
1,500.00
Rp
17,000.00
Rp
33,500.00
Rp
24,500.00
Rp
318,000.00
Rp
85,000.00
JUMLAH HARGA
Rp
96,500.00
Rp
155,500.00
Rp
32,000.00
Rp
67,500.00
Rp
125,000.00
Rp
2,000,000.00
Rp
1,500.00
Rp
61,000.00
Rp
58,000.00
Rp
51,000.00
Rp
56,000.00
Rp
88,500.00
Rp
54,000.00
Rp
65,000.00
JUMLAH HARGA
Rp
13,000.00
Rp
131,500.00
Rp
16,800.00
Rp
8,500.00
Rp
14,500.00
Rp
1,725.00
Rp
250.00
Rp
64,000.00
Rp
72,500.00
Rp
1,807,000.00
Rp
6,000.00
Rp
500.00
Rp
51,000.00
Rp
172,900,000.00
Rp
715,000.00
Rp
280,500.00
Rp
495,000.00
Rp
2,500.00
Rp
180,000.00
Rp
4,450,000.00
Rp
753,000.00
Rp
34,000.00
Rp
175,000.00
Rp
7,250,000.00
Rp
4,300.00
Rp
30,000.00
Rp
267,500.00
JUMLAH HARGA
JUMLAH HARGA
Rp
245,400.00
Rp
114,500.00
Rp
143,200.00
Rp
20,100.00
Rp
147,500.00
Rp
368,000.00
Rp
500,000.00
Rp
160,500.00
Rp
201,000.00
Rp
240,750.00
Rp
372,500.00
Rp
272,900.00
Rp
1,058,500.00
Rp
70,000.00
Rp
277,500.00
Rp
73,500.00
Rp
258,000.00
Rp
707,000.00
Rp
707,000.00
Rp
221,500.00
Rp
203,300.00
Rp
6,000.00
Rp
42,800.00
Rp
86,000.00
Rp
19,000.00
JUMLAH HARGA
Rp
800.00
Rp
6,469,000.00
Rp
2,577,000.00
Rp
2,119,000.00
Rp
1,872,500.00
Rp
1,364,250.00
Rp
1,940,000.00
Rp
1,210,000.00
Rp
1,016,500.00
Rp
430,000.00
Rp
306,500.00
Rp
32,100,000.00
Rp
654,000.00
Rp
4,500.00
NO.
URAIAN PEKERJAAN
VOLUME
Batu
Geotextile Gunung/ka
PEK.Koefisien
li
(m2)
(m3)
GARONGKONG
Pasir
Semen
(m3)
(Zak / 50 kg)
1,650.00 m2
1.10
971.44 m3
1.10
1,815.00
1,068.58
0.52
505.15
3.26
3
1,382.24 m3
1.20
1,013.76 m3
9.50
3,166.89
9630.72
0.54
547.43
0.82
5
972.40 m2
0.01
11.67
6.34
6
245.96
6165.02
0.02
5.90
6.24
7
605.00 m2
0.30
635.25
1.20
Jumlah
1,534.79
1,815.00
1,068.58 1,070.15
20,497.41
AS PELABUHAN LAUT
Koral (m3)
Batu 100150 kg
Pipa PVC
Timbunan
pilihan
(ljr)
(m3)
1,658.68
831.28
181.500
762.30
831.28
1,658.68
181.50
762.30
No
Uraian Pekerjaan
Volume Pek.
Koef.
Timbunan
Pilihan
Semen
Pasir
(m3)
Bt. Pecah
3,119.97
1.20
1,126.40
9.50
3,743.96
###
0.54
608.26
0.82
923.65
0.27
165.00
1.20
110.00
1.10
66.00
121.00
0.52
57.20
3.26
3 Plester Siar 1:2
352.00
358.60
0.01
4.22
6.34
JUMLAH
2,231.68
3809.96
###
669.68
3,513.93
Kayu/Pap
an
304.13
304.13
No
Uraian Pekerjaan
Volume Pek.
Koef.
Semen
Pasir
Bt.
Pecah
Besi
53.93
6.52
351.59
0.54
29.27
0.76
41.10
136.50
129.60
6.52
7,360.76
844.99
0.54
70.35
0.76
98.78
136.50
17,690.40
0.04
1,704.00
0.43
0.45
24.00
1.00
0.45
Jumlah
1,196.58
99.62
139.88
25,051.16
Kayu
Kelas III
BRC
Tiang
BRC
Pintu
BRC
5.18
739.54
766.80
24.00
10.80
5.18
739.54
777.60
24.00
No
Uraian Pekerjaan
Volume Pek.
Koef.
Timbunan
Pilihan
Semen
Pasir
Bt. Pecah
1.00
1.00
4.50
0.80
2.40
1.20
1.20
1.20
2.40
5.10
1.20
1.10
0.52
3.26
7.42
0.50
0.78
126.00
0.16
70.00
3.26
0.52
6.24
0.02
Pekerjaan Pondasi
Pasangan Batu Kosong
Pasangan Pondasi Batu Gunung (Camp. 1:4)
Pekerjaan Struktur
Pekerjaan Dinding
Pekerjaan Plesteran
Pekerjaan Saluran Drainase
Pasangan Batu 1:4 Saluran drainase
5.80
40.04
80.09
7.00 m3
22.40 m2
41.57 m2
1.10
0.52
3.26
6.34
0.01
4.50
5.40
0.96
2.88
2.65
16.63
43.04
2.89
4.50
130.54
20.82
499.75
1.92
3.64
22.82
142.02
0.27
Pekerjaan Plafond
Gypsum
Pekerjaan Atap
Pekerjaan Bubungan Atap
Pasangan Listplank Kayu Klas I 2 (2/20)
Pekerjaan Pintu
Pekerjaan Jalusi
Pekerjaan Jendela Panil
Pekerjaan Ventilasi
Pekerjaan Kunci dan penggantung
Pasang Engsel
Pasang Kunci Pintu 2 x Putar
Pasang Grendel Pintu
Beugel, Mur dan Angker
Pekerjaan Instalasi Listrik
Titik Mata Lampu
Titik Stop Kontak
Central Panel Box
MCB
Pekerjaan Pengecatan
Pekerjaan Cat Tembok
Pekerjaan Cat Meni (Dasar)
Pekerjaan Cat Kayu
Pemasangan Instalasi listrik
48.00
48.00
41.57
15.00
21.00
2.00
4.00
1.00
2.00
m2
m2
m2
m1
m1
bh
bh
bh
bh
1.10
0.35
1.20
1.00
1.00
1.00
1.00
1.00
1.00
8.00
2.00
4.00
1.00
bh
bh
bh
bh
1.00
1.00
1.00
1.00
6.00
3.00
2.00
6.00
80.09
30.20
35.82
1.00
bh
bh
bh
bh
1.00
1.00
1.00
1.00
0.26
0.10
0.26
ls
Jumlah
5.40
854.79
36.04
4.50
Batu
Gunung
/kali
Besi/Kg
Papan
Bata
Merah
Alumuni
Kanal C
um
Atap
Cat
Listplank
Cat Kayu
Trus 75 Florrimg Spandek
Tembok
g
2.88
5.61
730.80
0.93
2,803.08
7.70
187.06
Pintu
Jendela /
ventilasi
52.80
16.80
49.88
15.00
21.00
2.00
4.00
1.00
2.00
20.82
9.31
16.19
730.80
0.93
2,803.08
187.06
69.60
64.88
21.00
20.82
9.31
2.00
7.00
Assesori
es
8.00
2.00
4.00
1.00
6.00
3.00
2.00
6.00
32.00
No
Uraian Pekerjaan
Volume Pek.
Koef.
Pohon
Mahoni
Pohon
Mangga
Pohon
Tanjung
Phn palem
200.00
1.00
200.00
50.00
1.00
50.00
120.00
1.00
40.00
6.00
1.00
8.00
1.00
12.00
1.00
100.00
1.00
Jumlah
40.00
40.00
6.00
290.00
40.00
40.00
6.00
Phn
Kamboja
Bonsai
Tanaman
Perdu
8.00
12.00
100.00
8.00
12.00
100.00
NO.
URAIAN PEKERJAAN
VOLUME PEK.
Koef.
2,905.96 m3
4.36
Semen
Pasir
Bt. Pecah
wiremesh
zak/kg
(m3)
(m3)
(m2)
12,669.99
0.52
1,511.10
0.87
Rigid beton Wiremesh M12 K-350 (t = 30 cm)
8,717.88 m3
8.26
2,528.19
72,009.69
0.49
4,240.38
0.71
6,190
0.35
Lapisan Sirtu dan Pemadatan tebal 20 cm
230.76
1.20
355.80
JUMLAH
3,051.26
84,679.67
5,751.48 8,717.88
3,051.26
Timbunan
Pilihan
276.91
276.91
NO.
IX
URAIAN PEKERJAAN
VOLUME PEK.
Koef.
Semen
Pasir
Bt. Pecah
Besi
zak/kg
(m3)
(m3)
(Kg)
9.00 m3
4.36
39.24
0.52
4.68
0.87
Beton Pondasi K-300
3.00
9.50
7.83
28.50
0.54
1.62
0.82
2.46
147.00
Pengadaan FRP kap. 96 m3 + Instalasi/Pemasanga
1.00
1.00
264.00
0.25
1,275.00
0.30
1.00
1.00
1.00
1.00
1.00
1.00
441.00
JUMLAH
67.74
6.30
10.29
441.00
Pipa
Pipa
HDPE 2"
AW 2"
Mesin
setrifungal
66.00
382.50
1.00
1.00
1.00
66.00
382.50
1.00
1.00
1.00
NO.
X
URAIAN PEKERJAAN
VOLUME PEK.
Koef.
Semen
Pasir
Bt. Pecah
Besi
zak/kg
(m3)
(m3)
(Kg)
0.11
1.20
0.14
1.20
Pekerjaan Beton
4.03
7.42
0.17
29.93
0.50
2.01
0.78
3.13
126.00
Pekerjaan Logo + Huruf (stainless)
1.00
1.00
Pekerjaan Finishing
1.00
1.00
JUMLAH
508.28
29.93
2.18
3.13
508.28
Timbunan
pilihan
0.13
0.13
No
XI
Uraian Pekerjaan
Volume Pek.
Koef.
Timbunan
Pilihan
Semen
Pasir
Bt. Pecah
PEKERJAAN MUSHOLLA
Pekerjaan Tanah
Urugan Tanah Timbunan dan Pemadatan
Pekerjaan Saluran Pembuangan
Pasangan Batu 1:4 Saluran drainase
Pekerjaan Atap
Konstruksi Baja Ringan Lengkap
Pasang Atap Metal
Pasang Bumbungan Atap
Lisplank Woodplank 2 x 20
Pekerjaan Lantai
36.30
1.20
22.00
1.10
0.52
3.26
0.01
6.34
70.40
4.74
2.37
19.26
1.20
1.20
1.10
0.52
3.26
1.20
6.86
3.45
25.00
10.81
139.72
139.72
13.20
67.60
1.10
70.00
7.42
0.50
0.78
126.00
0.16
m2
m2
m1
m1
4.50
1.20
1.10
1.00
43.56
11.44
71.72
0.84
446.34
2.84
10.02
62.79
8.24
3.80
80.21
5.39
8.38
Pekerjaan Dinding
Pas. Bata merah 1/2 batu
Pekerjaan Plesteran
Pekerjaan Kusen Pintu + Pintu Panil
Kusen Pintu P1
Kusen Pintu P2
Pintu P1
Pintu Panil P2
Kusen Jendela J1
Jendela J1
Kaca Mati 5mm
Kusen Ventilasi V1
Ventilasi V1
Pekerjaan Plafond
Rangka Plafond Besi Hollow + Plafond Gypsumboard
Pengecatan
Cat Tembok
Cat Plafond
Cat Kayu
Instalasi Listrik
Panel MCB
Ttk lampu
Instalasi KKB
Pekerjaan Perlengkapan
12.10 m3
6.05 m3
141.00 m2
188.00 m2
416.00 m2
1.00
1.00
2.00
2.00
7.00
7.00
47.30
2.00
2.00
141.00
141.00
416.00
141.00
102.60
1.00
25.00
3.00
1.20
4.36
0.52
6.93
9.80
0.02
70.00
3.26
0.52
6.24
0.02
bh
bh
bh
bh
bh
bh
m2
bh
bh
1.00
1.00
1.00
1.00
1.00
1.00
1.10
1.00
1.00
m2
m2
1.10
0.35
0.26
0.26
0.26
1.00
1.00
1.00
14.52
26.38
3.15
1,381.80
3.03
612.88
97.76
2,595.84
9.98
Saklar Tunggal
Stop Kontak
Assesories Pintu & Jendela
Engsel Pintu
Kunci Tanam Biasa
Hak Angin
Engsel Jendela
Grendel Jendela
25.00
4.00
1.00
1.00
24.00
5.00
24.00
24.00
12.00
1.00
1.00
1.00
1.00
1.00
Pekerjaan Struktur
Pekerjaan Dinding
Pekerjaan Plesteran
Pekerjaan Acian + Plamur Tembok
Pekerjaan Lantai
Pek. Lantai Keramik WC 20 x 20 cm
Pek.dinding keramik WC 20x25 cm
Plint keramik t=10 cm
Pekerjaan Atap
Pek. Pas. Kuda-Kuda Baja Ringan
Pek. Pasangan Atap Spandek
Pekerjaan Bubungan atapspandek
Pasangan Lesplank Kayu Klas I 2/30
Pekerjaan Kozen Pintu/Jendela/Jalusi Angin
Pekerjaan Pintu Panil
Pekerjaan Rangka Plafond + Plafond
Pekerjaan Kunci dan Penggantung
Pasangan Engsel Kuningan untuk Pintu/Jendela
0.84
1.63
2.52
4.46
1.20
1.20
105.55
1.20
1.10
0.52
3.26
7.42
0.50
0.78
126.00
0.16
70.00
3.26
0.52
6.24
0.02
3.25
32.50
53.56
18.40
25.00
20.00
5.00
51.53
51.53
20.00
30.00
2.00
2.00
59.50
4.50
1.20
1.10
1.10
1.00
1.00
1.10
6.00
1.00
5.59
52.78
96.25
1.01
1.95
2.32
14.55
41.48
2.79
4.34
172.06
27.45
600.60
2.31
343.04
2.00
2.00
1.00
1.00
4.00
1.00
1.00
1.00
25.00
15.00
10.00
25.00
1.00 ls
4.00
2.00
0.30
0.30
1.00
0.30
1.00
1.00
1.00
47.92
4.72
4.72
59.50
9.60
0.26
0.26
0.26
0.26
0.26
55.59
6,389.40
257.07
12.72
Batu
Gunung /kali
Besi/Kg
Papan
Bata Merah
Atap
Spandek
Listplank
24.20
5.68
21.19
1,750.00
1,362.06
1.73
628.75
167.67
14.52
67.60
Cat Tembok
Cat Kayu
Pintu /
Jendela
Jendela
/ventilasi
13,160.00
1.00
1.00
2.00
2.00
7.00
7.00
52.03
2.00
2.00
155.10
49.35
108.16
36.66
26.68
3.02
4.91
704.34
0.89
3,694.60
231.87
61.83
22.00
33.00
2.00
2.00
65.45
12.46
1.23
1.23
15.47
2.50
59.00
2,066.40
2.62
18,604.60
860.62
269.90
266.02
100.60
173.98
30.40
10.00
70.03
Assesories
Keramik
40x40
Keramik
20x20
Keramik
20x25
Plint Keramik
Pipa AW
3/4,1/2
Pipa PVC
977.13
1.00
25.00
3.00
25.00
4.00
24.00
5.00
24.00
24.00
12.00
812.50
1,071.20
92.00
6.00
2.00
2.00
4.00
1.00
7.50
4.50
10.00
7.50
4.00
2.00
178.00
977.13
812.50
1,071.20
92.00
12.00
7.50
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Uraian
Geotextile
Batu Gunung/batu kali
Pasir
Semen ( 50 kg )
Batu Pecah
Besi
Batu 100-150 kg
Pipa PVC 2"
Tanah Timbunan Pilihan
Kayu / Papan Kelas III
Bata Merah
Gypsum
Atap Spandek
Bumbungan
Lisplank
Cat Tembok
Cat Kayu
Wiremesh
Keramik 40x40cm
Keramik 20x20cm
Keramik Dinding 20x25cm
Plint Keramik 10x20cm
Pipa PVC AW 3/4"
Pipa PVC AW 1/2
Pipa PVC 3"
Quantity
1,815.00
1,143.77
7,892.51
124,537.33
13,233.61
28,797.65
1,658.68
45.38
4,910.30
312.86
21,407.68
66.15
232.55
14.52
121.60
194.80
39.71
3,051.26
977.13
812.50
1,071.20
92.00
7.50
4.50
7.50
Sat.
No
m2
m3
m3
zak
m3
kg
m3
ljr
m3
m3
bh
lbr
lbr
lbr
m1
klg
klg
m2
bh
bh
bh
bh
ljr
ljr
ljr
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
1,143.77
7,892.51
124,537.33
12,402.33
28,797.65
4,910.30
26
27
28
29
30
31
32
33
34
35
36
37
38
Uraian
Pendukung
Pagar BRC
Tiang Pagar BRC
Pintu Pagar BRC
Trus Kanal C
Aluminium Floorring
Pintu Genzet
Jalusi
Jendela Panil
Ventilasi
Engsel Pintu
Kunci putar 2x
Kunci Tanam
Grendel Pintu
Mata Lampu
Stop Kontak
Panel Box
Mcb
Saklar Tunggal
Instalasi KKB
Pohon Mahoni
Pohon Mangga
Pohon Tanjung
Pohon Palem
Pohon Kamboja
Quantity
sat.
739.54 bh
777.60 bh
24.00 bh
1,047.68 ljr
322.70 btg
2.00 bh
4.00 bh
1.00 bh
2.00 bh
38.00 bh
4.00 bh
5.00 bh
18.00 bh
35.00 titik
7.00 titik
3.00 bh
7.00 bh
25.00 bh
1.00 unit
290.00 btg
40.00 btg
40.00 btg
6.00 btg
8.00 btg
Bonsai
Tanaman Perdu
Box Reservoir FRP Kap. 96 m3
Pipa HDPE 2"
Pipa AW 2"
Meteran Air
Stop Kran
Mesin Sentrifungal
Pintu musholla
Jendela
Kaca 5mm
Hak Angin
Engsel Jendela
12.00 btg
100.00 btg
1.00 unit
66.00 m1
382.50 m
1.00 bh
1.00 bh
1.00 unit
4.00 bh
7.00 bh
52.03 m2
24.00
24.00
SCHEDULE PERSONIL
PEMBANGUNAN FASILITAS PELABUHAN LAUT GARONGKONG
TAHUN ANGGARAN 2015
No.
Uraian Peralatan
10 11 12 13 14 15 16
Keterangan
Site Manager
Site Engineer
Pelaksana Konstruksi /
Lapangan
Surveyor
Tenaga Ahli K3
Juru Gambar
Staff Logistik
Aktif kegiatan
pembuatan Shop
Drawing & As-Built
Drawing
NOTO PAYITNO, ST
19730416199303 1 001
Konsultan Pengawas
PT. ARTA GRAHA CIPTA
Ir. NURHAYATI
Site Engineer
ULE PERSONIL
NAME
ID
RESOURCE
SATUAN
HARGA PASAR
(HARGA YANG
DIGUNAKAN )
HARGA
2014 ( K
NAME
RESOURCE
ID
SATUAN
HARGA PASAR
(HARGA YANG
DIGUNAKAN )
HARGA
2014 ( K
B. HARGA BAHAN
1100
Semen
1102
Semen PC
Kg
Rp
1,234.05
1126
Semen PC (50kg/zak)
Zak
Rp
62,000.00
1201
Agregat Halus
m3
Rp
270,000.00
1202
Agregat Kasar
m3
Rp
270,000.00
1203
m3
Rp
257,000.00
1205
m3
Rp
252,000.00
1208
Bahan Timbunan
m3
Rp
124,000.00
1217
m3
Rp
395,000.00
1218
m3
Rp
390,000.00
10
1222
Batu Gunung/kali
m3
Rp
161,000.00
Batu Merah
Bh
11
###
12
1236
Bh
Rp
2,900.00
13
1244
Kapur
m3
Rp
148,000.00
14
1247
Pasir
m3
Rp
119,000.00
15
1249
Pasir beton
m3
Rp
164,000.00
16
1252
Pasir pasang
m3
Rp
133,000.00
17
1255
Pasir urug
m3
Rp
119,000.00
18
1256
Paving block
m2
Rp
64,000.00
19
1260
Sirtu
m3
Rp
148,000.00
20
1264
Tanah urug
m3
Rp
130,000.00
21
2000
Besi
22
2005
Kg
Rp
9,800.00
NAME
RESOURCE
ID
SATUAN
HARGA PASAR
(HARGA YANG
DIGUNAKAN )
23
2006
Kg
Rp
10,400.00
24
2111
Kg
Rp
15,800.00
25
2112
Kg
Rp
16,000.00
26
Besi Siku
Kg
Rp
16,000.00
27
Lem Kayu
Kg
Rp
25,000.00
HARGA
2014 ( K
28
2201
Paku
Kg
Rp
19,000.00
29
2302
Kawat baja/Bindraad
Kg
Rp
22,500.00
30
2303
Kawat beton
Kg
Rp
22,500.00
31
2316
Kawat las
Kg
Rp
26,750.00
32
3046
Btg
Rp
29,000.00
33
3047
Btg
Rp
366,500.00
34
Btg
Rp
625,000.00
35
Btg
Rp
570,000.00###
36
bh
Rp
4,500.00
37
3051
Ljr
Rp
29,425.00
38
3052
Ljr
Rp
97,691.00
39
3053
Ljr
Rp
125,190.00
40
3054
Ljr
Rp
177,000.00
NAME
RESOURCE
ID
SATUAN
HARGA PASAR
(HARGA YANG
DIGUNAKAN )
41
3056
Ljr
Rp
277,000.00
42
6011
Btg
Rp
24,700.00
43
6020
m3
Rp
9,800,000.00
44
6021
m3
Rp
4,350,000.00
45
6022
m3
Rp
2,900,000.00
46
6023
Btg
Rp
2,086,500.00
47
6029
Kayu kelas II
m3
Rp
4,350,000.00
48
6030
m3
Rp
2,900,000.00
49
6033
m3
Rp
3,500,000.00
50
6042
Multiplek 10 mm
Lbr
Rp
267,500.00
51
6043
Multiplek 12 mm
Lbr
Rp
301,800.00
52
6083
Triplek t=4 mm
Lbr
Rp
85,600.00
53
7022
Minyak bekisting
Ltr
Rp
2,700.00
54
Engsel Pintu
bh
Rp
36,000.00
55
Engsel Jendela
bh
Rp
28,000.00
56
Grendell Pintu
bh
Rp
20,000.00
57
Grendell Jendela
bh
Rp
16,000.00
58
Hak Angin
bh
Rp
12,500.00
59
Kunci Tanam
bh
Rp
173,000.00
60
Rp
13,000.00
61
Stop Kontak
bh
Rp
30,000.00
62
T dos PVC
bh
Rp
1,500.00
63
Fitting
bh
Rp
17,000.00
64
bh
Rp
33,500.00
HARGA
2014 ( K
NAME
RESOURCE
ID
SATUAN
HARGA PASAR
(HARGA YANG
DIGUNAKAN )
65
Saklar Tunggal
bh
Rp
24,500.00
66
bh
Rp
318,000.00
67
MCB
bh
Rp
85,000.00
68
Cat Dasar
kg
Rp
96,500.00
69
Cat Tembok
kg
Rp
155,500.00
70
Plamur
kg
Rp
32,000.00
71
kg
Rp
67,500.00
72
Cat Kayu
kg
Rp
125,000.00
73
bh
Rp
2,000,000.00
74
Semen Warna
kg
Rp
1,500.00
75
Keramik 20 x 20
dos
Rp
61,000.00
76
Keramik 20 x 25
dos
Rp
58,000.00
77
Keramik 30 x 30
dos
Rp
51,000.00
78
Keramik 40 x 40
dos
Rp
56,000.00
79
Atap Metal
Lbr
Rp
88,500.00
80
bh
Rp
54,000.00
81
Gypsum Board
lbr
Rp
65,000.00
HARGA
2014 ( K
NAME
RESOURCE
ID
SATUAN
HARGA PASAR
(HARGA YANG
DIGUNAKAN )
82
Sekrup
bh
Rp
13,000.00
83
Multipleks 9 mm
lbr
Rp
131,500.00
84
Canal C Truss 75
m'
Rp
16,800.00
85
m'
Rp
8,500.00
86
L Braket
m'
Rp
14,500.00
87
Dynabolt
bh
Rp
1,725.00
88
lbr
Rp
250.00
89
Papan woodplank
m2
Rp
64,000.00
90
skrup
kg
Rp
72,500.00
91
Wiremesh (M12)
Lbr
Rp
1,807,000.00
92
7041
Solar
Ltr
Rp
6,000.00
93
7046
Air
Ltr
Rp
500.00
94
7134
m2
Rp
51,000.00
95
Unit
Rp 172,900,000.00
96
Lbr
Rp
715,000.00
97
btg
Rp
280,500.00
98
m'
Rp
495,000.00
99
Mur Baut
pc
Rp
2,500.00
100
m'
Rp
180,000.00
101
Panel FRP
m3
Rp
4,450,000.00
102
unit
Rp
753,000.00
103
bh
Rp
34,000.00
104
bh
Rp
175,000.00
105
Mesin Sentrifugal 3 ph
unit
Rp
7,250,000.00
HARGA
2014 ( K
NAME
RESOURCE
ID
SATUAN
HARGA PASAR
(HARGA YANG
DIGUNAKAN )
106
bh
Rp
4,300.00
107
bh
Rp
30,000.00
108
Kloset Jongkok
bh
Rp
267,500.00
HARGA
2014 ( K
NAME
RESOURCE
ID
SATUAN
HARGA PASAR
(HARGA YANG
DIGUNAKAN )
606
Bulldozer
Jam
Rp
245,400.00
607
Compressor
Jam
Rp
114,500.00
608
Concrete Mixer
Jam
Rp
143,200.00
610
Concrete pump
Jam
Rp
20,100.00
612
Concrete Vibrator
Jam
Rp
147,500.00
613
Jam
Rp
368,000.00
614
Crane 25 ton
Jam
Rp
500,000.00
620
Jam
Rp
160,500.00
621
Jam
Rp
201,000.00
10
622
Jam
Rp
240,750.00
11
623
Excavator
Jam
Rp
374,500.00
12
626
Generator Set
Jam
Rp
272,900.00
13
629
Jam
Rp
1,058,500.00
14
630
Jack Hammer
Jam
Rp
70,000.00
15
632
Mesin las
Jam
Rp
277,500.00
16
636
Mixer Truck
Jam
Rp
73,500.00
17
637
Motor Grader
Jam
Rp
258,000.00
18
643
Tandem Roller
Jam
Rp
707,000.00
19
649
Vibrator Roller
Jam
Rp
707,000.00
20
651
Water Tanker
Jam
Rp
221,500.00
21
652
Wheel Loader
Jam
Rp
203,300.00
22
656
Blander Potong
Jam
Rp
6,000.00
23
665
Jam
Rp
42,800.00
HARGA
2014 ( K
NAME
RESOURCE
ID
SATUAN
HARGA PASAR
(HARGA YANG
DIGUNAKAN )
24
666
Theodolite
Jam
Rp
86,000.00
25
667
Waterpass
Jam
Rp
19,000.00
701
Compressor (/hari)
Hari
Rp
800.00
702
Crane (/hari)
Hari
Rp
6,469,000.00
703
Hari
Rp
2,577,000.00
707
Hari
Rp
2,119,000.00
709
Excavator (/hari)
Hari
Rp
1,872,500.00
710
Hari
Rp
1,364,250.00
716
Hari
Rp
1,940,000.00
718
Hari
Rp
1,210,000.00
728
Hari
Rp
1,016,500.00
10
730
Theodolite (/hari)
Hari
Rp
430,000.00
11
731
Waterpass.
Hari
Rp
306,500.00
12
735
Hari
Rp
32,100,000.00
13
801
Alat bantu
Bulan
Rp
654,000.00
14
802
Alat bantu
Ls
Rp
4,500.00
HARGA
2014 ( K
Rp
1,234.05
Rp
1,284.00
Rp
61,702.62
Rp
269,954.58
Rp
269,954.58
Rp
257,000.00
Rp
269,954.58
Rp
252,000.00
Rp
269,954.58
Rp
132,000.00
Rp
96,942.00
Rp
392,937.17
Rp
302,258.95
Rp
161,000.00
Rp
200,357.50
Rp
850.00
Rp
2,862.25
Rp
147,981.00
Rp
119,000.00
Rp
229,282.81
Rp
147,000.00
Rp
164,368.05
Rp
133,000.00
Rp
229,282.81
Rp
119,000.00
Rp
257,602.50
Rp
64,000.00
Rp
165,850.00
Rp
148,000.00
Rp
207,650.62
Rp
130,000.00
Rp
45,796.00
Rp
9,704.90
Rp
10,336.20
Rp
15,836.00
Rp
16,050.00
Rp
19,000.00
Rp
20,386.71
Rp
22,500.00
Rp
21,071.51
Rp
22,500.00
Rp
21,071.51
Rp
26,750.00
Rp
29,000.00
Rp
50,932.00
Rp
366,500.00
Rp
119,091.00
Rp
570,000.00
Rp
29,425.00
Rp
97,691.00
Rp
125,190.00
Rp
176,924.50
Rp
276,274.00
Rp
24,610.00
Rp
9,800,000.00
Rp
8,025,000.00
Rp
4,350,000.00
Rp
7,222,500.00
Rp
2,900,000.00
Rp
2,568,000.00
Rp
2,086,500.00
Rp
4,350,000.00
Rp
7,918,000.00
Rp
2,900,000.00
Rp
3,745,000.00
Rp
3,500,000.00
Rp
4,066,000.00
Rp
267,500.00
Rp
301,740.00
Rp
85,600.00
Rp
6,000.00
Rp
10,270.00
Rp
500.00
Rp
42,320.64
Rp
245,336.02
Rp
114,490.00
Rp
143,112.50
Rp
20,035.75
Rp
147,125.00
Rp
367,973.00
Rp
449,828.00
Rp
160,500.00
Rp
200,625.00
Rp
240,750.00
Rp
374,500.00
Rp
272,850.00
Rp
1,058,444.00
Rp
69,550.00
Rp
277,208.11
Rp
73,295.00
Rp
257,656.00
Rp
706,567.01
Rp
706,567.01
Rp
221,276.00
Rp
203,300.00
Rp
5,885.00
Rp
42,800.00
Rp
85,942.40
Rp
18,939.00
Rp
775.75
Rp
6,468,364.00
Rp
2,576,025.00
Rp
2,118,600.00
Rp
1,872,500.00
Rp
1,364,250.00
Rp
1,939,375.00
Rp
1,209,192.02
Rp
1,016,500.00
Rp
429,712.00
Rp
306,448.00
Rp
32,100,000.00
Rp
653,663.00
Rp
4,387.00
NAME
RESOURCE
ID
SATUAN
HARGA PASAR
(HARGA YANG
DIGUNAKAN )
606
Bulldozer
Jam
Rp
245,400.00
607
Compressor
Jam
Rp
114,500.00
608
Concrete Mixer
Jam
Rp
143,200.00
610
Concrete pump
Jam
Rp
20,100.00
612
Concrete Vibrator
Jam
Rp
147,500.00
613
Jam
Rp
368,000.00
614
Crane 25 ton
Jam
Rp
500,000.00
620
Jam
Rp
160,500.00
621
Jam
Rp
201,000.00
10
622
Jam
Rp
240,750.00
11
623
Excavator
Jam
Rp
374,500.00
12
626
Generator Set
Jam
Rp
272,900.00
13
629
Jam
Rp
1,058,500.00
14
630
Jack Hammer
Jam
Rp
70,000.00
15
632
Mesin las
Jam
Rp
277,500.00
16
636
Mixer Truck
Jam
Rp
73,500.00
17
637
Motor Grader
Jam
Rp
258,000.00
18
643
Tandem Roller
Jam
Rp
707,000.00
19
649
Vibrator Roller
Jam
Rp
707,000.00
20
651
Water Tanker
Jam
Rp
221,500.00
21
652
Wheel Loader
Jam
Rp
203,300.00
22
656
Blander Potong
Jam
Rp
6,000.00
HARGA
2014 ( K
NAME
RESOURCE
ID
SATUAN
HARGA PASAR
(HARGA YANG
DIGUNAKAN )
23
665
Jam
Rp
42,800.00
24
666
Theodolite
Jam
Rp
86,000.00
25
667
Waterpass
Jam
Rp
19,000.00
HARGA
2014 ( K
NAME
RESOURCE
ID
SATUAN
HARGA PASAR
(HARGA YANG
DIGUNAKAN )
701
Compressor (/hari)
Hari
Rp
800.00
702
Crane (/hari)
Hari
Rp
6,469,000.00
703
Hari
Rp
2,577,000.00
707
Hari
Rp
2,119,000.00
709
Excavator (/hari)
Hari
Rp
1,872,500.00
710
Hari
Rp
1,364,250.00
716
Hari
Rp
1,940,000.00
718
Hari
Rp
1,210,000.00
728
Hari
Rp
1,016,500.00
10
730
Theodolite (/hari)
Hari
Rp
430,000.00
11
731
Waterpass.
Hari
Rp
306,500.00
12
735
Hari
Rp
32,100,000.00
13
801
Alat bantu
Bulan
Rp
654,000.00
14
802
Alat bantu
Ls
Rp
4,500.00
HARGA
2014 ( K
Rp
245,336.02
Rp
114,490.00
Rp
143,112.50
Rp
20,035.75
Rp
147,125.00
Rp
367,973.00
Rp
449,828.00
Rp
160,500.00
Rp
200,625.00
Rp
240,750.00
Rp
374,500.00
Rp
272,850.00
Rp
1,058,444.00
Rp
69,550.00
Rp
277,208.11
Rp
73,295.00
Rp
257,656.00
Rp
706,567.01
Rp
706,567.01
Rp
221,276.00
Rp
203,300.00
Rp
5,885.00
Rp
42,800.00
Rp
85,942.40
Rp
18,939.00
Rp
775.75
Rp
6,468,364.00
Rp
2,576,025.00
Rp
2,118,600.00
Rp
1,872,500.00
Rp
1,364,250.00
Rp
1,939,375.00
Rp
1,209,192.02
Rp
1,016,500.00
Rp
429,712.00
Rp
306,448.00
Rp
32,100,000.00
Rp
653,663.00
Rp
4,387.00
BACK UP DATA
PERHITUNGAN VOLUME
Perhitungan
Pekerjaan Persiapan
1 Pembuatan papan nama proyek
1 buah
Lumpsum
150 Hari
Lumpsum
5 Bulan
Lumpsum
Lumpsum
8 Bangsal kerja
Volume
Volume
150 Hari
Lumpsum
(5 Bulan)
6 m'
6 m'
9 Gudang Bahan
5 m'
5 m'
(5 Bulan)
Pekerjaan Fasilitas Penerangan Jalan Pelabuhan LPJU (Solar Cell ) Area Causeway dan Trestle
BACK UP DATA
PERHITUNGAN VOLUME
Volume
Volume
p
220
l
4.00
BACK UP DATA
PERHITUNGAN VOLUME
Perhitungan
L1
1.00 +
Volume
L
= 4.50 x
Volume (a) =
1.00 +
2
Volume (b) =
L2
L3
3.00 + 0.50
tebal
0.50 x
1.50
2.50
P
220
x 0.50 x
x 1.00 x
Pemasangan
4 Blok Beton (80x80) cm
Volume
= 0.80 x
0.80 x
0.80
Volume Kontrak
Volume (buah)
Volume
L1
= 2.82 x
L2
0.50 x
P
220
Volume
L1
= 1.00 x
L2
0.18 x
P
297
BACK UP DATA
PERHITUNGAN VOLUME
1m
1m
Volume
p
220
p1
1.00 x
BACK UP DATA
PERHITUNGAN VOLUME
Perhitungan
b. Talud Pengaman Sisi Kiri Causeway Panjang 265 m' (STA 0+590 - 0+885)
1 Lapisan Geotextile non woven
Volume
p
265
l
2.00
+
2
1.00
Volume (a) =
1.00 +
2
1.42
Volume (b) =
1.42 +
2
1.92
Volume
0.5
x 1.65 x
50
Pasangan batu
165
100
60
100
142
50
192
Pasangan batu
x 0.60 x
x 0.50 x
165
100
60
142
50
100
Eksisting Pasangan batu
192
Volume
265
1.72
Volume
265
0.50
Volume
p
265
p1
1.00 x
Volume
1/2
0.50 x
200
a
t
2.00 x 1.65 x
BACK UP DATA
PERHITUNGAN VOLUME
200
165
BACK UP DATA
PERHITUNGAN VOLUME
Perhitungan
c. Talud Pengaman Sisi Kiri Causeway Panjang 120 m' (STA 0+000 - 0+120)
1 Lapisan Geotextile non woven
Volume
p
120
l
2.00
+
2
1.00
Volume (a) =
1.00 +
2
1.42
Volume (b) =
1.42 +
2
1.92
Volume
0.5
x 1.65 x
50
Pasangan batu
165
100
60
100
142
50
192
Pasangan batu
x 0.60 x
x 0.50 x
165
100
60
142
50
100
Eksisting Pasangan batu
192
Volume
120
1.72
Volume
120
0.50
Volume
p
120
p1
1.00 x
Volume
1/2
0.50 x
200
a
t
2.00 x 1.65 x
BACK UP DATA
PERHITUNGAN VOLUME
200
165
BACK UP DATA
PERHITUNGAN VOLUME
Perhitungan
IV. Pekerjaan Levelling Timbunan Tebal 30 Cm Pada Reklamasi Eksisting 1,56 Ha Section - C dan Saluran Drainase Terbuka Pa
1 Tanah timbun pilihan dan pemadatan mekanis
Volume
210 x
74.3 x
0.2
Volume
= 0.80 x
0.80 x
0.80
Volume Kontrak
Volume (buah)
Volume
Volume (a) =
Volume (a)
0.75 x
0.20 +
2
2
Volume (b) =
1.00 x
0.30
220
x 0.40 x
x
1.00
x 0.30 x
Volume
1.60 x
220 x
BACK UP DATA
PERHITUNGAN VOLUME
Volume
0.25 x
0.30 x
250
Volume
0.25 x
0.30 x
600
Volume
592
Volume
BACK UP DATA
PERHITUNGAN VOLUME
Perhitungan
Volume
0.25 x
0.30 x
238
Volume
0.25 x
0.30 x
572
Volume
564
Volume
Volume
0.25 x
0.30 x
231
Volume
0.25 x
0.30 x
556
Volume
548
Volume
Volume
6.00 x
8.00
Volume
0.80 x
0.80 x
20
Timbunan Kembali
Volume
12.80 -
Volume
0.05 x
0.80 x
20
Volume
4.00 x
0.60 x
Volume
0.15 x
0.80 x
20
Pekerjaan Tanah
BACK UP DATA
PERHITUNGAN VOLUME
Volume
0.43 x
0.60 x
20
Volume
0.20 x
0.25 x
20
Volume
0.15
0.15
5.5
Volume
0.05 x
Volume
1.50 x
24.00
3.00 x
0.3
BACK UP DATA
PERHITUNGAN VOLUME
Volume
24.0 x
0.12 - 1.35
Volume
0.15 x
0.20 x
Volume
0.30 x
20.00
Volume
1.70 x
20.00
Volume
0.30 x
20.00 x
Volume
1.70 x
20.00 x
Volume
12.00 +
68
Volume
0.60 x
14
20
Pekerjaan Plesteran
Volume (a) =
Volume (a)
0.75 x
0.20 +
2
2
Volume (b) =
0.30
x 0.40 x
x
1.00
x 0.30 x
Volume
1.60 x
Volume
8.00 x
6.00 x 0.866
Volume
8.00 x
6.00
Volume
8.00 x
6.00 x 0.866
Volume
Volume
Volume
2.10 x
1.00 x
bh
Pekerjaan Jalusi
Volume
1.20 x
1.45 x
bh
Volume
1.65 x
1.10 x
bh
Pekerjaan Ventilasi
Volume
1.20 x
0.60 x
bh
Pasang Engsel
Volume
Volume
Volume
BACK UP DATA
PERHITUNGAN VOLUME
Volume
Volume
Volume
Volume
MCB
Volume
BACK UP DATA
PERHITUNGAN VOLUME
Volume
12.00 +
Volume
15.10 x 2.00
Volume
14.76 x 2.00
Volume
0.30 x 21.00
68
Volume
Volume
Volume
Volume
1 Lumpsum
BACK UP DATA
PERHITUNGAN VOLUME
Perhitungan
Volume
250 x
55 x 0.10
Volume Eksisting
Volume Kontrak
Volume
250 x
55 x 0.30
Volume Eksisting
Volume Kontrak
Volume
200 x
78 x 0.10
Volume
200 x
78 x 0.30
Volume
p
210
l
t
3.80 x 0.20
Volume
p
210
l
t
3.80 x 0.10
Volume
p
210
l
t
3.80 x 0.30
c. Rigid Beton (210 x 3.8 m2) pada Jalan sisi kiri Causeway
1 Lapisan Sirtu tebal 20 cm
Rigid Beton
BACK UP DATA
PERHITUNGAN VOLUME
BACK UP DATA
PERHITUNGAN VOLUME
Perhitungan
Volume
= 59.3 x
12.0 x 0.50
Volume
= 59.3 x
12.0 x 0.10
Volume
= 59.3 x
12.0 x 0.10
Volume
= 59.3 x
12.0 x 0.30
Volume
6.0 x 0.15
Volume
= 0.25 x
0.3 x 8.00
Volume
5.0
Volume
= 8.00 x
Volume
264.00 m'
Volume
1,275.00 m'
Volume
1.00 Unit
Volume
1.00 Set
10
0.60 x
4.00 x 3.00
BACK UP DATA
PERHITUNGAN VOLUME
Volume
1.00 Unit
Volume
= 0.40 x
0.60 x 2.80
Timbunan Kembali
Volume
= 0.50 x
0.10 x 0.30
Volume
= 0.50 x
0.10 x 2.80
Pondasi beton
Volume
= 0.40 x
0.50 x 2.80
Pekerjaan Kolom 20 x 20
Volume
= 0.20 x
0.20 x 3.60
Volume
= 2.50 x
1.80 x 0.10
Volume
= 0.20 x
4.00 x 1.80 x
Volume
Pekerjaan Finishing
Volume
2 Pekerjaan Beton
BACK UP DATA
PERHITUNGAN VOLUME
Perhitungan
Volume
Volume
11
11 x 0.30
Volume (a) =
Volume (a)
0.75 x
0.20 +
2
2
Volume (b) =
0.60 x
0.30
44
x 0.40 x
x
1.00
x 0.30 x
Volume
1.60 x
Volume
39.00 x 0.45
Volume
39.00 x 0.07
Volume
39.00 x 0.03
Volume
39.00 x
0.24
Volume
39.00 x
0.11
Volume
44.00 x
0.33
Volume
44.00 x
0.05
Volume
44.00 x
0.03
Volume
44.00 x
0.23
Volume
44.00 x
0.06
Volume
Volume
2 Pekerjaan Struktur
Pondasi Batu kali camp. 1 : 4 Type A
0.25 x
25.00
0.20
BACK UP DATA
PERHITUNGAN VOLUME
Volume
= 0.15 x
0.20 x
39
Volume
= 0.15 x
0.25 x
44
Volume
= 0.25 x
Volume
= 0.15 x
0.15 x
60
Volume
= 0.15 x
0.20 x
83
Volume
= 0.15 x
0.25 x
44
Volume
121
0.87 x
Lisplank Woodplank 2 x 20
Volume
169
0.40
Volume
121
0.10
Volume
121
0.05
Volume
141
Volume
Plesteran camp. 1 : 4
Volume
Volume
x 4.00
Atap
- 24.00
188.0 x 2.00
0.25 x
4.00 x
4.00 x
BACK UP DATA
PERHITUNGAN VOLUME
Perhitungan
Volume
= 6.00 x
0.15 x 0.05 x
Kusen Pintu P2
Volume
= 5.15 x
0.15 x 0.05 x
Pintu P1
Volume
= 3.30 x
3.00
Pintu Panil P2
Volume
= 1.45 x
2.00
Kusen Jendela J1
Volume
= 94.50 x
0.15 x 0.05
Jendela J1
Volume
= 1.40 x
11.00
Volume
= 4.30 x
11.00
Kusen Ventilasi V1
Volume
= 2.40 x
3.00 x 0.15 x
Ventilasi V1
Volume
= 0.25 x
3.00
Volume
11.0 x
Cat Tembok
Volume
376
Cat Plafond
Cat Kayu
Pekerjaan Jendela
Pekerjaan Plafond
Rangka Plafond Besi Hollow + Plafond Gypsumboard
11.00 + 5.00 x
Pengecatan
+
40
Volume
Volume
= 67.60 +
35
Atap metal
Volume
Volume
= 33.00 x
Panel MCB
Volume
Ttk lampu
Volume
Instalasi KKB
Volume
Atap
121
0.87 x
0.40
BACK UP DATA
PERHITUNGAN VOLUME
Volume
Stop Kontak
Volume
Engsel Pintu
Volume
Volume
Hak Angin
Volume
Engsel Jendela
Volume
Grendel Jendela
Volume
Volume
= 0.80 x
0.60 x 21.00
Volume
= 0.80 x
0.05 x 21.00
Volume
= 0.05 x
5.00 x 6.50
Volume
= 0.80 x
0.15 x 21.00
Volume
= 0.43 x
0.50 x 21.00
Volume
= 0.20 x
0.25 x 34.50
Volume
= 5.45 x
6.50 x 0.08
Volume
= 0.20 x
0.15 x 34.50
Volume
= 0.30 x
Volume
= 27.50 + 20.63
Volume
= 4.65 x
2.00
Volume
= 48.13 x
2.00
Volume
Volume
= 12.50 + 20.00
Volume
= 26.78 x
2.00
Volume
= 9.20 x
2.00
15.50
Pekerjaan Lantai
BACK UP DATA
PERHITUNGAN VOLUME
Volume
= 7.00 x
8.50 x 0.87
Volume
= 7.00 x
8.50 x 0.87
Volume
Volume
Volume
= 13.20 x
0.15 x 0.05 x
Volume
= 2.10 x
0.80 x 2.00
Volume
= 7.00 x
8.50
Volume
Volume
Volume
Volume
BACK UP DATA
PERHITUNGAN VOLUME
Volume
Panel Kontrol
Volume
Volume
Volume
Volume
Volume
Volume
Volume
Kloset Jongkok
Volume
Volume
= 27.50 + 20.42
Volume
= 4.00 +
0.72
Volume
= 4.00 +
0.72
Volume
= 7.00 x
8.50
Volume
= 32.00 x
0.30
Pekerjaan Pengecatan
CK UP DATA
UNGAN VOLUME
36.00
m2
25.00
m2
CK UP DATA
UNGAN VOLUME
880
m2
CK UP DATA
UNGAN VOLUME
4.50 m'
495.00 m3
250
156.25
250
625.00
781.25 m3
0.512 m3/bh
1,013.76 m3
1,980 bh
310.20 m2
53.46 m2
CK UP DATA
UNGAN VOLUME
220 m2
CK UP DATA
UNGAN VOLUME
530
m2
265
327.94 m3
265
192.39
265
221.28
413.67 m3
455.80 m2
132.50 m2
p
265 =
265 m'
437.25 m3
CK UP DATA
UNGAN VOLUME
CK UP DATA
UNGAN VOLUME
240
m2
120
148.50 m3
120
87.12
120
100.20
187.32 m3
206.40 m2
60.00 m2
120 m'
p
120 =
198.00 m3
CK UP DATA
UNGAN VOLUME
CK UP DATA
UNGAN VOLUME
Eksisting 1,56 Ha Section - C dan Saluran Drainase Terbuka Panjang 220 M'.
=
3,120 m3
0.512 m3/bh
=
=
220
22.00
220
1,126.40 m3
2,200 bh
165 m3
22.00
44.00
66.00
110.00 m3
352.0 m2
CK UP DATA
UNGAN VOLUME
18.75 m3
45.00 m3
592.00 m'
8.00 m'
CK UP DATA
UNGAN VOLUME
17.85 m3
42.90 m3
564.00 m'
8.00 m'
17.33 m3
41.70 m3
548.00 m'
8.00 m'
48.00 m2
12.80 m3
4.50 m3
0.80 m3
2.40 m3
2.40 m3
CK UP DATA
UNGAN VOLUME
5.10 m3
1.00 m3
0.12 m3
1.20 m3
1.35 m3
CK UP DATA
UNGAN VOLUME
1.53 m3
0.60 m3
6.00 m2
34.04 m2
12.00 m2
68.09 m2
80.09 m2
6.30 m3
14.00 =
1.40
1.40
2.80
14.00 =
4.20
7.00 m3
14.00 =
22.40 m2
41.57 m2
48.00 m2
41.57 m2
15.00 m'
21.00 m'
bh
4.20 m2
bh
6.96 m2
bh
1.82 m2
bh
1.44 m2
8.00 bh
2.00 bh
4.00 bh
CK UP DATA
UNGAN VOLUME
1.00 ls
6.00 titik
3.00 titik
2.00 bh
6.00 bh
CK UP DATA
UNGAN VOLUME
80.09 m2
30.20 m2
29.52 m2
6.30 m2
CK UP DATA
UNGAN VOLUME
= 1,375.00 m3
Volume Kontrak
180.00 m3
1,195.00 m3
= 4,125.00 m3
Volume Kontrak
540.00 m3
3,585.00 m3
= 1,560.00 m3
= 4,680.00 m3
159.60 m3
79.80 m3
239.40 m3
CK UP DATA
UNGAN VOLUME
CK UP DATA
UNGAN VOLUME
355.80 m3
71.16 m3
71.16 m3
213.48 m3
9.00 m3
0.60 /balok
3.00 m3
96.00 m3
CK UP DATA
UNGAN VOLUME
2.00
0.67 m3
0.11 m3
0.14 m3
0.56 m3
0.14 m3
0.45 m3
2.88 m2
1.00 ls
1.00 ls
CK UP DATA
UNGAN VOLUME
36.30 m3
19.80 m3
44.00 =
4.40
4.40
8.80
44.00 =
13.20
22.00 m3
44.00 =
70.40 m2
17.55 m3
2.54 m3
1.27 m3
9.36 m3
4.39 m3
14.30 m3
2.20 m3
1.10 m3
9.90 m3
2.48 m3
3.45 m3
25.00 m2
CK UP DATA
UNGAN VOLUME
1.17 m3
1.65 m3
10.00 =
2.50 m3
1.35 m3
2.49 m3
1.65 m3
139.72 m2
67.60 m'
12.10 m3
6.05 m3
141.00 m2
188.00 m2
376.00 m2
10.00 =
40.00 m2
CK UP DATA
UNGAN VOLUME
3.00
0.14 m3
2.00
0.08 m3
9.90 m2
2.90 m2
0.71 m3
15.40 m2
47.30 m2
0.05 m3
0.74 m2
141.00 m2
416.00 m2
141.00 m2
102.60 m2
139.72 m2
13.20 m'
0.05
4.00
1.00 unit
25.00 titik
3.00 titik
CK UP DATA
UNGAN VOLUME
25.00 titik
4.00 bh
24.00 bh
5.00 bh
24.00 bh
24.00 bh
12.00 bh
10.08 m3
0.84 m3
1.63 m3
2.52 m3
4.46 m3
1.73 m3
2.83 m3
1.04 m3
4.65 m2
48.13 m2
9.30 m2
96.25 m2
105.55 m2
32.50 m2
53.56 m2
18.40 m'
CK UP DATA
UNGAN VOLUME
2.00
51.53 m2
51.53 m2
20.00 m'
30.00 m'
0.20 m3
3.36 m2
59.50 m2
6.00 bh
2.00 bh
2.00 bh
1.00 ls
CK UP DATA
UNGAN VOLUME
4.00 titik
1.00 bh
25.00 m'
15.00 m'
10.00 bh
25.00 m'
1.00 ls
4.00 bh
2.00 bh
47.92 m2
4.72 m2
4.72 m2
59.50 m2
9.60 m2
Uraian
Geotextile
Batu Gunung/batu kali
Pasir
Semen ( 50 kg )
Batu Pecah
Besi
Batu 100-150 kg
Pipa PVC 2"
Tanah Timbunan Pilihan
Kayu / Papan Kelas III
Bata Merah
Gypsum
Atap Spandek
Bumbungan
Lisplank
Cat Tembok
Cat Kayu
Wiremesh
Keramik 40x40cm
Keramik 20x20cm
Keramik Dinding 20x25cm
Plint Keramik 10x20cm
Pipa PVC AW 3/4"
Pipa PVC AW 1/2
Pipa PVC 3"
Quantity
1815
1143.772
7892.51381
124537.331
13233.611
28797.6465
1658.682
45.375
4910.3004
312.864
21407.68
66.15
232.549036
14.52
121.6
194.79928
39.7124
3051.258
977.13
812.5
1071.2
92
7.5
4.5
7.5
Sat.
m2
m3
m3
zak
m3
kg
m3
ljr
m3
m3
bh
lbr
lbr
lbr
m1
klg
klg
m2
bh
bh
bh
bh
ljr
ljr
ljr
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Uraian
Pendukung
Pagar BRC
Tiang Pagar BRC
Pintu Pagar BRC
Trus Kanal C
Aluminium Floorring
Pintu Genzet
Jalusi
Jendela Panil
Ventilasi
Engsel Pintu
Kunci putar 2x
Kunci Tanam
Grendel Pintu
Mata Lampu
Stop Kontak
Panel Box
Mcb
Saklar Tunggal
Instalasi KKB
Pohon Mahoni
Pohon Mangga
Pohon Tanjung
Pohon Palem
Pohon Kamboja
Bonsai
Tanaman Perdu
Box Reservoir FRP Kap. 96 m3
Pipa HDPE 2"
Pipa AW 2"
31
32
33
34
35
36
37
38
Meteran Air
Stop Kran
Mesin Sentrifungal
Pintu musholla
Jendela
Kaca 5mm
Hak Angin
Engsel Jendela
sat.
739.536
777.6
24
1047.680387
322.7
2
4
1
2
38
4
5
18
35
7
3
7
25
1
290
40
40
6
8
12
100
1
66
382.5
bh
bh
bh
ljr
btg
bh
bh
bh
bh
bh
bh
bh
bh
titik
titik
bh
bh
bh
unit
btg
btg
btg
btg
btg
btg
btg
unit
m1
m
1
1
1
4
7
52.03
24
24
bh
bh
unit
bh
bh
m2