CKL/Pen/VIII/2015 Sa
Lampiran : 1 (satu) Berkas
Kepada Yth.
Pejabat Pengadaan Dinas KP3 Kab. Banggai Kepulauan
Alamat :Jl. Bukit Trikora Kompl. Perkantoran Salakan
di -
Salakan.-
Penawaran ini sudah memperhatikan ketentuan dan persyaratan yang tercantum dalam Dokume
melaksanakan pekerjaan tersebut diatas..
Penawaran ini berlaku selama 45 (enam puluh lima ) Hari Kalender sejak batas akhir
Penawaran.
Dengan Disampaikannya surat penawaran ini,maka kami menyatakan sanggup dan akan tunduk
yang tercantum dalam dokumen pengadaan.
Salakan, April 2018
r : .........................................,
umen Pengadaan dan Berita Acara
: Pembangunan Pagar Kantor Dinas
Kab. Banggai Kepulauan Tahun
al yang di butuhkan
eri (TKDN),
0
0
HARGA SATUAN DAN UPAH KERJA
I. UPAH KERJA
1 Mandor Org/Hr
2 Kepala Tukang Org/Hr
3 Tukang Batu, Besi, Kayu Org/Hr
4 Pekerja Org/Hr
HARGA SATUAN
5
100,000.00
150,000.00
100,000.00
70,000.00
1,900,000.00
1,900,000.00
1,900,000.00
1,900,000.00
1,900,000.00
1,900,000.00
1,900,000.00
1,900,000.00
2,475,000.00
1,700,000.00
1,700,000.00
13,500.00
1,710.00
1,490.00
800.00
720.00
720.00
125,000.00
8,100.00
150,000.00
150,000.00
223,200.00
84,150.00
130,000.00
130,000.00
HARGA SATUAN
5
245,030.00
34,500.00
45,500.00
69,500.00
HARGA SATUAN
5
95,000.00
140,000.00
10,130.00
14,110.00
90,000.00
70,000.00
6,500.00
684,000.00
796,500.00
121,500.00
157,658.00
225,230.00
21,670.00
32,500.00
56,330.00
51,000.00
19,800.00
11,880.00
44,550.00
13,530.00
21,600.00
9,000.00
8,000.00
10,800.00
5,000.00
9,000.00
93,640.00
124,850.00
193,500.00
23,330.00
71,670.00
61,200.00
148,500.00
32,000.00
171,670.00
156,670.00
17,500.00
75,000.00
60,000.00
147,600.00
HARGA SATUAN
5
21,000.00
20,000.00
32,500.00
32,500.00
27,000.00
28,000.00
25,500.00
18,500.00
15,670.00
24,750.00
25,000.00
24,000.00
35,000.00
6,000.00
30,330.00
80,000.00
13,330.00
59,400.00
46,000.00
11,670.00
85,000.00
136,800.00
72,450.00
68,000.00
70,000.00
68,000.00
70,000.00
53,670.00
32,500.00
100,000.00
325,000.00
36,670.00
30,500.00
-
-
10,000.00
8,500.00
10,000.00
9,170.00
HARGA SATUAN
5
10,000.00
24,750.00
18,670.00
23,000.00
28,000.00
45,000.00
80,670.00
522,010.00
304,500.00
1,350.00
A.2.3.1.9 Pengurugan Kembali 1 m 3 Galian Dihitung 1/3 Kali Dari Koefisien Galian
HARGA SATUAN
No. URAIAN KODE SATUAN KOEFISIEN
(Rp).
1 2 3 4 5 6
1. Penggalian 1 m3 Tanah Biasa Sedalam 1 Meter
0.333 35,200.00
A.2.3.1.11 Pengurugan 1 m 3 Dengan Pasir Urug
HARGA SATUAN
No. URAIAN KODE SATUAN KOEFISIEN
(Rp).
1 2 3 4 5 6
A. TENAGA :
Pekerja L.01 Org/Hari 0.300 70,000.00
Mandor L.04 Org/Hari 0.010 100,000.00
JUMLAH TENAGA KERJA
B. BAHAN :
Pasir Urug - M3 1.200 130,000.00
JUMLAH HARGA BAHAN
- - - -
JUMLAH HARGA ALAT
D. Jumlah (A+B+C)
E. Overhead & Profit 10 % x D
F. Harga Satuan Pekerjaan(D + E)
JUMLAH HARGA
(Rp).
7 = (5x6)
7,000.00
10,000.00
1,500.00
500.00
19,000.00
20,400.00
1,110.00
11,900.00
33,410.00
-
-
52,410.00
5,241.00
57,651.00
JUMLAH HARGA
(Rp).
7,000.00
5,000.00
12,000.00
-
-
-
-
12,000.00
1,200.00
13,200.00
JUMLAH HARGA
(Rp).
7 = (5x6)
30,000.00
225.00
30,225.00
61,200.00
23,800.00
1,480.00
86,480.00
-
-
116,705.00
11,670.50
128,375.50
TANAH
JUMLAH HARGA
(Rp).
7 = (5x6)
28,000.00
4,000.00
32,000.00
-
-
-
-
32,000.00
3,200.00
35,200.00
JUMLAH HARGA
(Rp).
7 = (5x6)
11,733.33
JUMLAH HARGA
(Rp).
7 = (5x6)
21,000.00
1,000.00
22,000.00
156,000.00
156,000.00
-
-
178,000.00
17,800.00
195,800.00
PONDASI
JUMLAH HARGA
(Rp).
7 = (5x6)
105,000.00
60,000.00
9,000.00
7,500.00
181,500.00
137,500.00
217,600.00
70,720.00
425,820.00
-
-
607,320.00
60,732.00
668,052.00
JUMLAH HARGA
(Rp).
7 = (5x6)
54,600.00
39,000.00
5,850.00
3,900.00
103,350.00
150,000.00
39,000.00
189,000.00
-
-
292,350.00
29,235.00
321,585.00
JUMLAH HARGA
(Rp).
7 = (5x6)
140,000.00
35,000.00
5,250.00
100,000.00
280,250.00
537,600.00
70,200.00
121,500.00
729,300.00
-
-
1,009,550.00
100,955.00
1,110,505.00
JUMLAH HARGA
(Rp).
7 = (5x6)
21,000.00
33,000.00
4,950.00
600.00
59,550.00
68,000.00
6,268.00
5,400.00
25,500.00
-
-
105,168.00
-
-
164,718.00
16,471.80
181,189.80
JUMLAH HARGA
(Rp).
7 = (5x6)
21,000.00
26,000.00
3,900.00
500.00
51,400.00
34,000.00
4,701.00
2,700.00
41,401.00
-
-
92,801.00
9,280.10
102,081.10
JUMLAH HARGA
(Rp).
7 = (5x6)
22,400.00
33,000.00
4,950.00
600.00
60,950.00
34,000.00
6,268.00
30,600.00
5,400.00
76,268.00
-
-
137,218.00
13,721.80
150,939.80
JUMLAH HARGA
(Rp).
7 = (5x6)
22,400.00
33,000.00
4,950.00
600.00
60,950.00
34,000.00
6,268.00
5,400.00
25,500.00
18,784.50
48,600.00
138,552.50
-
-
199,502.50
19,950.25
219,452.75
JUMLAH HARGA
(Rp).
7 = (5x6)
490.00
700.00
105.00
30.00
1,325.00
10,636.50
349.95
10,986.45
-
-
12,311.45
1,231.15
13,542.60
JUMLAH HARGA
(Rp).
7 = (5x6)
1,110,505.00
1,992,405.36
1,064,447.97
388,092.85
4,167,358.33
JUMLAH HARGA
(Rp).
7 = (5x6)
1,110,505.00
2,174,060.17
640,655.03
471,018.23
4,396,238.43
JUMLAH HARGA
(Rp).
7 = (5x6)
1,110,505.00
2,174,060.17
572,946.57
471,018.23
4,328,529.96
JUMLAH HARGA
(Rp).
7 = (5x6)
1,110,505.00
1,361,067.72
1,119,521.19
451,791.80
4,042,885.71
JUMLAH HARGA
(Rp).
7 = (5x6)
1,110,505.00
2,012,510.54
1,119,521.19
451,791.80
4,694,328.53
JUMLAH HARGA
(Rp).
7 = (5x6)
1,110,505.00
1,701,487.77
1,492,694.92
385,351.83
4,690,039.52
JUMLAH HARGA
(Rp).
7 = (5x6)
154,000.00
220,000.00
93,000.00
9,300.00
476,300.00
15,000.00
45,000.00
74,900.00
134,900.00
-
-
611,200.00
61,120.00
672,320.00
JUMLAH HARGA
(Rp).
7 = (5x6)
199,500.00
285,000.00
184,500.00
44,000.00
713,000.00
20,000.00
15,000.00
86,100.00
13,066.67
100,000.00
234,166.67
-
-
947,166.67
94,716.67
1,041,883.33
PASANGAN DINDING
Merah (5 x 11 x 22) cm Tebal 1/2 Batu, Campuran 1 SP : 5 PP
JUMLAH HARGA
(Rp).
7 = (5x6)
21,000.00
10,000.00
1,500.00
1,500.00
34,000.00
56,000.00
15,488.00
5,850.00
77,338.00
-
-
111,338.00
11,133.80
122,471.80
PLESTERAN
JUMLAH HARGA
(Rp).
7 = (5x6)
21,000.00
15,000.00
2,250.00
1,500.00
39,750.00
12,441.60
2,990.00
15,431.60
-
-
55,181.60
5,518.16
60,699.76
JUMLAH HARGA
(Rp).
7 = (5x6)
14,000.00
15,000.00
2,250.00
1,000.00
32,250.00
6,912.00
2,860.00
9,772.00
-
-
42,022.00
4,202.20
46,224.20
JUMLAH HARGA
(Rp).
7 = (5x6)
700.00
8,000.00
1,200.00
50.00
9,950.00
4,800.00
4,800.00
-
-
14,750.00
1,475.00
16,225.00
JUMLAH HARGA
(Rp).
7 = (5x6)
2,660.00
7,500.00
1,200.00
200.00
11,560.00
1,280.00
210.00
1,490.00
-
-
13,050.00
1,305.00
14,355.00
PENUTUP LANTAI DAN PENUTUP DINDING
JUMLAH HARGA
(Rp).
7 = (5x6)
63,000.00
45,000.00
6,750.00
4,500.00
119,250.00
68,000.00
14,880.00
2,340.00
25,860.20
111,080.20
-
-
230,330.20
23,033.02
253,363.22
JUMLAH HARGA
(Rp).
7 = (5x6)
49,000.00
35,000.00
5,250.00
3,500.00
92,750.00
269,533.00
18,800.00
4,550.00
292,883.00
-
-
385,633.00
38,563.30
424,196.30
PENGECATAN
1 Lapis Plamur, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup)
JUMLAH HARGA
(Rp).
7 = (5x6)
1,400.00
6,300.00
945.00
250.00
8,895.00
600.00
1,353.00
3,517.80
5,470.80
-
-
14,365.80
1,436.58
15,802.38
JUMLAH HARGA
(Rp).
7 = (5x6)
11,760.00
14,000.00
2,100.00
840.00
28,700.00
5,850.00
1,400.00
7,250.00
-
-
35,950.00
3,595.00
39,545.00
Jumlah 248,000.00
REKAPITULASI
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR
KEGIATAN : PEMBANGUNAN GEDUNG KANTOR
PEKERJAAN : LANJUTAN PEMBANGUNAN PAGAR BPU
LOKASI : DESA LOLANTANG KEC. BUKO SELATAN
TH. ANGGARAN : 2018
JUMLAH Rp 84,545,134.52
PPN 10 % Rp 8,454,513.45
JUMLAH TOTAL Rp 92,999,647.98
DIBULATKAN Rp 93,000,000.00
Mengetahui
CAMAT BULAGI SELATAN Dibuat Oleh,
TIM TEKNIS
TOMMY B. LUASUSUN, SH
NIP. 19681107 200212 1 005 BUDIANTO BELUNG, ST
139,500,000.00
46,500,000.00
Dibuat Oleh,
TIM TEKNIS
UDIANTO BELUNG, ST
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR
KEGIATAN : PEMBANGUNAN GEDUNG KANTOR
PEKERJAAN : LANJUTAN PEMBANGUNAN PAGAR BPU
LOKASI : DESA LOLANTANG KEC. BUKO SELATAN
TH. ANGGARAN : 2 0 1 8
JADWAL WAKTU PELAKSANAAN
NO. B U L A N
DIVIS URAIAN PEKERJAAN BOBOT Bulan Ke I Bulan Ke II Bulan Ke III
I I II III IV I II III IV I II
A
Err:509 Err:509 Err:509
PEKERJAAN PERSIAPAN 0.000 0.000
PEKERJAAN TANAH DAN PASIR 0.000 0.000 0.000 0.000 0.000 0.000
PEKERJAAN PASANGAN DAN PLESTERAN 0.000 0.000 0.000 0.000
PEKERJAAN BETON BERTULANG 0.000 0.000 0.000 0.000
PEKERJAAN PENGECETAN 0.000 0.000 0.000
B PAGAR TEMBOK 78,00 M
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509
TOTAL BOBOT Err:509 Jangka Waktu Pelaksanaan 90 ( Sembilan Puluh ) Hari Kalender
RENCANA ### Err:509 0.000 0.000 0.000 0.000 0.000 Err:509 Err:509 Err:509 Err:509
KOMULATIF RENCANA ### Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Salakan, April
Penawar
0
0
0
N
100%
-
Err:509
Err:509 Err:509
0.00%
nder
Err:509 Err:509
Err:509 Err:509
0
0
A Kolom Praktis 15 x 15 cm Besi Ø 10 4 Bh Besi Ø 6 - 20
Berat 0,620 Kg / M1 Barat 0,220 Kg / M1
Tulangan Pokok Ø 10 mm
Lebar = 15 cm
Tebal = 15 cm
Jumlah Besi = 4 Batang
Luas = 0.15 x 0.15 = 0.0225 M2
Panjang = 1 M1
= 1.00 : 0.0225 = 44.44 M1
= 44.44 x 4 = 177.778 M1
Berat Besi = 0.620 x 177.778 = 110.222 Kg
Begel Ø 8
Lebar = 12 cm
Tebal = 12 cm
Bengkokan Besi = 10 cm
Panjang Beugel = 0.24 + 0.24 + 0.10 =
Jarak Besi = 0,15 cm
jumlah beugel = 44.44 : 0.2 = 222.2222 =
Tulangan Pokok Ø 12 mm
Lebar = 15 cm
Tinggi = 20 cm
Jumlah Besi = 4 Batang
Luas = 0.15 x 0.20 = 0.0300 M2
Panjang = 1 M1
= 1.00 : 0.0300 = 33.333 M1
= 33.333 x 4 = 133.333 M1
Berat Besi = 0.620 x 133.333 = 82.66667 Kg
Begel Ø 8
Lebar = 12 cm
Tinggi = 17 cm
Bengkokan Besi = 10 cm
Panjang Beugel = 0.24 + 0.34 + 0.10 =
Jarak Besi = 0,15 cm
jumlah beugel = 33.333 : 0.15 = 222.222 =
Tulangan Pokok Ø 10 mm
Lebar = 15 cm
Tinggi = 20 cm
Jumlah Besi = 4 Batang
Luas = 0.15 x 0.20 = 0.0300 M2
Panjang = 1 M1
= 1 : 0.0300 = 33.333 M1
= 33.333 x 4 = 133.333 M1
Berat Besi = 0.620 x 133.333 = 82.6667 Kg
Begel Ø 6
Lebar = 12 cm
Tinggi = 17 cm
Bengkokan Besi = 10 cm
Panjang Beugel = 0.24 + 0.34 + 0.10 =
Jarak Besi = 0,15 cm
jumlah beugel = 33.333 : 0.15 = 222.2222 =
Tulangan Pokok Ø 8 mm
Lebar = 30 cm
Tebal = 10 cm
Jumlah Besi = 6 Batang
Luas = 0.10 x 0.30 = 0.0300 M2
Panjang = 1 M1
= 1 : 0.0300 = 33.33 M1
= 33.33 x 6 = 200.00 M1
Berat Besi = 0.393 x 200.00 = 78.60 Kg
Begel Ø 6
Lebar = 27 cm
Tinggi = 7 cm
Bengkokan Besi = 10 cm
Panjang Beugel = 0.54 + 0.14 + 0.10 =
Jarak Besi = 0,20 cm
jumlah beugel = 33.33 : 0.20 = 166.6667 167
Tulangan Pokok Ø 14 mm
Lebar = 30 cm
Tebal = 30 cm
Jumlah Besi = 4 Batang
Luas = 0.30 x 0.30 = 0.0900 M2
Panjang = 1 M1
= 1 : 0.0900 = 11.11 M1
= 11.11 x 4 = 44.44 M1
Berat Besi = x 44.44 = 0.00 Kg
Tulangan Pokok Ø 12 mm
Lebar = 60 cm
Tebal = 30 cm
Jumlah Besi = 6 Batang
Luas = 0.25 x 0.60 = 0.1500 M2
Panjang = 1 M1
= 1 : 0.1500 = 6.67 M1
= 6.67 x 8 = 53.33 M1
Berat Besi = 0.887 x 53.33 = 47.31 Kg
Begel Ø 8
Lebar = 27 cm
Tinggi = 27 cm
Bengkokan Besi = 10 cm
Panjang Beugel = 0.54 + 0.54 + 0.10 =
Jarak Besi = 0,15 cm
jumlah beugel = 11.11 : 0.15 = 74.07407 75
Tulangan Pokok Ø 10 mm
Lebar = 15 cm
Tinggi = 15 cm
Jumlah Besi = 4 Batang
Luas = 0.15 x 0.15 = 0.0225 M2
Panjang = 1 M1
= 1 : 0.0225 = 44.444 M1
= 44.444 x 4 = 177.778 M1
Berat Besi = 0.620 x 177.778 = 110.2222 Kg
Begel Ø 6
Lebar = 12 cm
Tinggi = 12 cm
Bengkokan Besi = 10 cm
Panjang Beugel = 0.24 + 0.24 + 0.10 =
Jarak Besi = 0,15 cm
jumlah beugel = 44.444 : 0.20 = 222.2222 =
223.00 Bh
M1
0.680 M1
223 Bh
M1
0.680 M1
223 Bh
M1
0.78 M1
Bh
M1
393 Kg / M1
1.18 M1
Bh
M1
0.580 M1
223 Bh
M1
DAFTAR HARGA DASAR BAHAN DAN UPAH KERJA
TAHUN ANGGARAN 2015
Salakan,
Dibuat Oleh :
94,995.115 Konsultan P
175,000.00
MUHCLIS S
Direktur Caba
DASAR BAHAN DAN UPAH KERJA
HUN ANGGARAN 2015
HARGA PEM
K E T.
PELAKSANAAN BULATAN
10 11 12
94,500.00 94,500.00
112,500.00 112,500.00
90,000.00 90,000.00
63,000.00 63,000.00
1,600,000.00 1,600,000.00
1,600,000.00 1,600,000.00
1,600,000.00 1,600,000.00
1,600,000.00 1,600,000.00
1,600,000.00 1,600,000.00
1,600,000.00 1,600,000.00
1,600,000.00 1,600,000.00
1,600,000.00 1,600,000.00
2,475,000.00 2,475,000.00
1,100,000.00 1,100,000.00
1,100,000.00 1,100,000.00
13,500.00 13,500.00
1,710.00 1,710.00
1,485.00 1,490.00
810.00 810.00
720.00 720.00
720.00 720.00
120,000.00 120,000.00
8,100.00 8,100.00
136,620.00 136,620.00
136,620.00 136,620.00
223,200.00 223,200.00
84,150.00 84,150.00
150,000.00 150,000.00
150,000.00 150,000.00
245,025.00 245,030.00
31,833.33 31,830.00
46,500.00 46,500.00
65,166.67 65,170.00
92,333.33 92,330.00
140,000.00 140,000.00
12,127.50 12,130.00
14,107.50 14,110.00
90,000.00 90,000.00
70,000.00 70,000.00
6,500.00 6,500.00
684,000.00 684,000.00
796,500.00 796,500.00
121,500.00 121,500.00
157,657.50 157,658.00
225,225.00 225,230.00
21,666.67 21,670.00
32,500.00 32,500.00
56,333.33 56,330.00
51,000.00 51,000.00
19,800.00 19,800.00
11,880.00 11,880.00
44,550.00 44,550.00
13,533.33 13,530.00
21,600.00 21,600.00
9,000.00 9,000.00
8,000.00 8,000.00
10,800.00 10,800.00
5,000.00 5,000.00
9,000.00 9,000.00
93,638.04 93,640.00
124,850.72 124,850.00
193,500.00 193,500.00
23,333.33 23,330.00
71,666.67 71,670.00
61,200.00 61,200.00
148,500.00 148,500.00
32,000.00 32,000.00
171,666.67 171,670.00
156,666.67 156,670.00
17,500.00 17,500.00
75,000.00 75,000.00
60,000.00 60,000.00
147,600.00 147,600.00
21,000.00 21,000.00
20,000.00 20,000.00
32,500.00 32,500.00
32,500.00 32,500.00
27,000.00 27,000.00
28,000.00 28,000.00
25,500.00 25,500.00
18,500.00 18,500.00
15,666.67 15,670.00
24,750.00 24,750.00
25,000.00 25,000.00
24,000.00 24,000.00
35,000.00 35,000.00
6,000.00 6,000.00
30,333.33 30,330.00
81,333.33 81,330.00
13,333.33 13,330.00
59,400.00 59,400.00
46,000.00 46,000.00
11,666.67 11,670.00
85,000.00 85,000.00
136,800.00 136,800.00
72,450.00 72,450.00
68,000.00 68,000.00
70,000.00 70,000.00
68,000.00 68,000.00
70,000.00 70,000.00
53,666.67 53,670.00
32,500.00 32,500.00
100,000.00 100,000.00
325,000.00 325,000.00
36,666.67 36,670.00
30,500.00 30,500.00
- -
- -
10,000.00 10,000.00
8,500.00 8,500.00
10,000.00 10,000.00
9,166.67 9,170.00
10,000.00 10,000.00
24,750.00 24,750.00
18,666.67 18,670.00
23,000.00 23,000.00
28,000.00 28,000.00
45,000.00 45,000.00
80,666.67 80,670.00
522,012.60 522,010.00
304,495.70 304,500.00
1,350.00 1,350.00
MUHCLIS SUTAN, ST
Direktur Cabang
Panjang Pondasi 93 Meter
Jumlah Tiang 38
Lirang Pas batako 42
Panjang Sloof 2.7 113
42
PAGAR DEPAN
1 Galian Pondasi
Lebar Bawah 0.80
Tinggi 0.65
0.80 x 0.65 = 0.520
Panjang 93 x 0.52 = 48.360
2 Batu Kosong
Lebar Bawah 0.80
Tebal 0.20
0.80 x 0.20 = 0.160
Panjang 93 x 0.160 = 14.88
7 Plesteran Pondasi
Tinggi 0.20
x2 0.40
Panjang 93 x 0.400 = 37.200
Volume 37.200
8 Plesteran Tiang
Luas 0.30 + 0.30 + 0.30 = 0.900
Tinggi 1.5 x 0.900 = 1.350
Jumlah Tiang 38 x 1.350 = 51.300
PAGAR SAMPING
1 Galian Pondasi
Lebar Bawah 0.80
Tinggi 0.65
0.80 x 0.65 = 0.520
Panjang 61 x 0.52 = 31.460
2 Batu Kosong
Lebar Bawah 0.80
Tebal 0.20
0.80 x 0.20 = 0.160
Panjang 61 x 0.160 = 9.68
5 Plesteran Pondasi
Tinggi 0.20
x2 0.40
Panjang 61 x 0.400 = 24.200
6 Plesteran Tiang
Luas 0.30 + 0.30 + 0.30 = 0.900
Tinggi 1.5 x 0.900 = 1.350
Jumlah Tiang 21 x 1.350 = 28.350