(EE)
KABUPATEN : KEEROM
R E KAPI T U LAS I
A. PEKERJAAN PENDAHULUAN
I. PEKERJAAN TANAH
VI PEKERJAAN PENGECATAN
D. PEKERJAAN AKHIR
A. REAL COST
B. PPN 10 % = A x 10%
D. DIBULATKAN
TERBILANG : DUA MILIAR DUA RATUS SEPULUH JUTA RUPI
KEEROM,
DI BUAT OLEH
KONSULTAN PERENCANA
DIREKTUR
###
ENGINEERING ESTIMATE
(EE)
SI KHUSUS (DAK)
00,- (DUA MILIAR DUA RATUS SEPULUH JUTA RUPIAH RUPIAH)
R E KAPI T U LAS I
Rp 60,864,800.00
Rp 1,919,311,564.09
Rp 86,005,552.00
Rp 233,228,268.00
Rp 1,130,509,725.55
Rp 182,244,285.73
Rp 135,259,237.52
Rp 76,434,057.30
Rp 57,922,500.00
Rp 17,707,938.00
Rp 59,718,530.52
Rp 29,000,000.00
Rp 2,009,176,364.09###
Rp 200,917,636.41###
Rp 2,210,094,000.50###
Rp ###
2,210,000,000.00
DUA MILIAR DUA RATUS SEPULUH JUTA RUPIAH ###
###
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOLUME
( Rp )
A. PEKERJAAN PENDAHULUAN
I. PEKERJAAN TANAH
3 Pek. Dak Beton Ruang Sel (10 Cm) K.175 M3 3.00 Rp 9,591,365.64
VI PEKERJAAN PENGECATAN
C. PEKERJAAN AKHIR
###
JUMLAH HARGA
( Rp )
Rp 20,000,000.00
Rp 10,304,000.00
Rp 29,560,800.00
Rp 1,000,000.00
Rp 60,864,800.00
Rp 12,840,960.00
Rp 2,051,392.00
Rp 71,113,200.00
Rp 86,005,552.00
Rp 192,147,912.00
Rp 38,946,960.00
Rp 2,133,396.00
Rp 233,228,268.00
Rp 77,314,596.43
Rp 109,582,083.17
Rp 27,833,254.72
Rp 193,913,031.00
Rp 79,085,165.56
Rp 1,131,267.60
Rp 25,540,560.00
Rp 294,421,135.35
Rp 28,891,793.66
Rp 15,390,747.50
Rp 277,406,090.57
Rp 1,130,509,725.55
Rp 50,664,157.60
Rp 14,226,795.00
Rp 15,723,382.13
Rp 16,312,500.00
Rp 30,000,000.00
Rp 10,000,000.00
Rp 30,450,000.00
Rp 3,262,500.00
Rp 11,604,951.00
Rp 182,244,285.73
Rp 13,960,781.25
Rp 8,351,391.00
Rp 6,746,600.00
Rp 28,774,096.93
Rp 10,000,000.00
Rp 54,331,200.00
Rp 13,095,168.33
Rp 135,259,237.52
Rp 12,568,500.00
Rp 367,500.00
Rp 8,253,900.00
Rp 34,724,157.30
Rp 20,520,000.00
Rp 76,434,057.30
Rp 44,842,500.00
Rp 1,312,500.00
Rp 45,000.00
Rp 11,722,500.00
Rp 57,922,500.00
Rp 6,888,060.00
Rp 1,072,800.00
Rp 4,277,250.00
Rp 3,361,680.00
Rp 2,108,148.00
Rp 25,301,640.00
Rp 1,807,260.00
Rp 2,271,780.00
Rp 17,707,938.00
Rp 5,061,600.00
Rp 995,200.00
Rp 1,320,767.71
Rp 995,200.00
Rp 407,875.00
Rp 298,764.00
Rp 2,872,370.00
Rp 4,914,480.00
Rp 29,347,130.95
Rp 13,505,142.86
Rp 59,718,530.52
10,000,000.00
10,000,000.00
9,000,000.00
Rp 29,000,000.00
ANALISA HARGA SATUAN
STANDAR NASIONAL INDONESIA
(SNI)
PEKERJAAN PENDAHULUAN
HARGA SATUAN
NO. URAIAN PEKERJAAN KUANTITAS SATUAN
( Rp )
PEKERJAAN TANAH
HARGA SATUAN
NO. URAIAN PEKERJAAN KUANTITAS SATUAN
( Rp )
1M3 Galian Tanah Biasa sedalam 1M SNI 2835:2008 (6.1)
1
- Pekerja 0.4000 Oh 150,000.00
- Mandor 0.0400 Oh 260,000.00
PEKERJAAN PONDASI
PEKERJAAN DINDING
PEKERJAAN PLESTERAN
PEKERJAAN KAYU
1 MEMBUAT DAN MEMASANG 1 M3 KUSEN PINTU DAN KUSEN JENDELA. KAYU KELAS II - SNI 3434:2008
- Kayu Kls1, Balok 1.2000 M3 5,000,000.00
Paku Campur 1.2500 Kg 45,000.00
- Pekerja 6.0000 Oh 150,000.00
- Tukang Kayu 18.0000 Oh 210,000.00
- Kepala Tukang 1.8000 Oh 240,000.00
- Mandor 0.3000 Oh 260,000.00
2 MEMBUAT DAN MEMASANG 1 M2 DAUN PINTU PANEL. KAYU - SNI 3434:2008 (6.5)
- Kayu Kls1, Papan 0.0400 M3 5,000,000.00
- Lem Kayu 0.5000 Kg 45,000.00
- Pekerja 1.0000 Oh 150,000.00
- Tukang Kayu 3.0000 Oh 210,000.00
- Kepala Tukang 0.3000 Oh 240,000.00
- Mandor 0.0500 Oh 260,000.00
4 1M2 Pasang Pintu Tripleks Rangkap, Rangka Kayu Kls1 - SNI 3434:2008 (6.11)
HARGA SATUAN
NO. URAIAN PEKERJAAN KUANTITAS SATUAN
( Rp )
- Kayu Kls1, Papan 0.0196 M3 5,000,000.00
- Paku Biasa 1/2"- 1" 0.0300 Kg 45,000.00
- Lem Kayu 0.3000 Ltr 72,000.00
- Tripleks 3 mm 1.0000 Lbr 209,000.00
- Pekerja 0.6000 Oh 150,000.00
- Tukang Kayu 2.0000 Oh 210,000.00
- Kepala Tukang 0.2000 Oh 240,000.00
- Mandor 0.0300 Oh 260,000.00
5 1M2 Pasang Pintu Tripleks Rangkap, Lapis Seng Plat Rangka Kayu Kls1
Kayu Kls1, Papan 0.0196 M3 5,000,000.00
Paku Biasa 1/2"- 1" 0.0300 Kg 45,000.00
Lem Kayu 0.3000 Ltr 72,000.00
Tripleks 3 mm 1.0000 Lbr 209,000.00
Seng Plat 1.0000 Lbr 80,000.00
Pekerja 0.6000 Oh 150,000.00
Tukang Kayu 2.0000 Oh 210,000.00
Kepala Tukang 0.2000 Oh 240,000.00
Mandor 0.0300 Oh 260,000.00
HARGA SATUAN
NO. URAIAN PEKERJAAN KUANTITAS SATUAN
( Rp )
20 1 M3 Kolom Kayu
Kayu Balok 1.1000 M3 5,000,000.00
Paku Biasa 0.1000 Kg 45,000.00
Pekerja 2.0000 Oh 150,000.00
Tukang Kayu 1.0000 Oh 210,000.00
Kepala Tukang Kayu 1.5000 Oh 240,000.00
Mandor 0.2500 Oh 260,000.00
PEKERJAAN BETON
JUMLAH HARGA
( Rp )
60,000.00
900.00
35,000.00
21,000.00
15,000.00
2,400.00
1,300.00
135,600.00
15,000.00
13,000.00
28,000.00
JUMLAH HARGA
( Rp )
SNI 2835:2008 (6.1)
60,000.00
10,400.00
70,400.00
6.9)
28,800.00
4,940.00
33,740.00
(6.10)
75,000.00
13,000.00
88,000.00
1)
1,200,000.00
45,000.00
2,600.00
1,247,600.00
5)
1,200,000.00
45,000.00
2,600.00
1,247,600.00
1,000,000.00
652,800.00
JUMLAH HARGA
( Rp )
520,000.00
225,000.00
126,000.00
14,400.00
15,600.00
2,553,800.00
NI 2836:2008 (6.9)
1,100,000.00
200,000.00
117,000.00
81,900.00
9,360.00
10,140.00
1,518,400.00
JUMLAH HARGA
( Rp )
1:4
204,000.00
60,000.00
25,000.00
75,000.00
21,000.00
2,400.00
6,500.00
393,900.00
h 1:3
1,200,000.00
969,600.00
485,000.00
225,000.00
126,000.00
14,400.00
19,500.00
3,039,500.00
62,016.00
13,000.00
30,000.00
31,500.00
3,600.00
2,600.00
142,716.00
31,104.00
19,000.00
30,000.00
31,500.00
3,600.00
2,600.00
117,804.00
51,840.00
26,000.00
37,500.00
42,000.00
4,800.00
3,250.00
165,390.00
56,400.00
35,000.00
45,000.00
42,000.00
JUMLAH HARGA
( Rp )
4,800.00
5,980.00
189,180.00
I. 03-2837-2008 (6.15)
24,960.00
20,000.00
30,000.00
31,500.00
3,600.00
2,600.00
112,660.00
JUMLAH HARGA
( Rp )
41,664.00
28,000.00
37,500.00
42,000.00
4,800.00
3,250.00
157,214.00
20,736.00
22,000.00
30,000.00
31,500.00
3,600.00
2,600.00
110,436.00
m
44,640.00
18,000.00
39,000.00
42,000.00
4,800.00
3,380.00
151,820.00
15,600.00
31,500.00
24,000.00
1,500.00
2,080.00
74,680.00
USEN PINTU DAN KUSEN JENDELA. KAYU KELAS II - SNI 3434:2008 (6.2)
6,000,000.00
56,250.00
900,000.00
3,780,000.00
432,000.00
78,000.00
11,246,250.00
AUN PINTU PANEL. KAYU - SNI 3434:2008 (6.5)
200,000.00
22,500.00
150,000.00
630,000.00
72,000.00
13,000.00
1,087,500.00
Klas 1
300,000.00
6,750.00
75,000.00
420,000.00
48,000.00
6,500.00
856,250.00
5,500,000.00
252,000.00
600,000.00
2,520,000.00
288,000.00
52,000.00
9,212,000.00
5,500,000.00
135,000.00
360,000.00
1,512,000.00
172,800.00
31,200.00
7,711,000.00
70,000.00
35,000.00
11,250.00
15,000.00
21,000.00
2,400.00
1,300.00
155,950.00
60,000.00
4,500.00
22,500.00
52,500.00
6,000.00
19,500.00
165,000.00
m Tebal 3 mm
78,375.00
1,350.00
10,500.00
21,000.00
2,400.00
910.00
114,535.00
JUMLAH HARGA
( Rp )
43,000.00
2,700.00
15,000.00
21,000.00
2,400.00
1,300.00
85,400.00
18,000.00
900.00
4,200.00
16,800.00
1,920.00
364.00
42,184.00
85,400.00
5,500,000.00
4,500.00
750,000.00
2,100,000.00
300,000.00
19,500.00
8,674,000.00
5,500,000.00
4,500.00
1,500,000.00
1,575,000.00
300,000.00
19,500.00
8,899,000.00
35,000.00
4,500.00
90,000.00
378,000.00
43,200.00
7,800.00
558,500.00
125,000.00
26,880.00
93,750.00
9,000.00
42,000.00
252,000.00
19,200.00
10,400.00
578,230.00
JUMLAH HARGA
( Rp )
60,800.00
93,750.00
9,000.00
42,000.00
252,000.00
19,200.00
3,640.00
480,390.00
48,000.00
450.00
6,000.00
168,000.00
19,200.00
10,400.00
252,050.00
12,000.00
450.00
6,000.00
168,000.00
19,200.00
10,400.00
216,050.00
97,500.00
4,500.00
300,960.00
90,000.00
252,000.00
43,200.00
7,800.00
795,960.00
ood rangkap
97,500.00
179,740.00
6,750.00
22,500.00
94,500.00
10,800.00
1,950.00
413,740.00
5,500,000.00
4,500.00
300,000.00
210,000.00
360,000.00
65,000.00
6,439,500.00
5,500,000.00
JUMLAH HARGA
( Rp )
9,000.00
180,000.00
225,000.00
168,000.00
240,000.00
65,000.00
6,387,000.00
JUMLAH HARGA
( Rp )
5,500,000.00
45,000.00
300,000.00
210,000.00
360,000.00
65,000.00
6,480,000.00
50,000.00
9,000.00
30,000.00
105,000.00
12,000.00
5,200.00
211,200.00
1,032,000.00
520,000.00
1,305,000.00
247,500.00
52,500.00
6,000.00
20,800.00
3,183,800.00
30,012.33
2,325.00
1,050.00
1,470.00
168.00
104.00
35,129.33
225,000.00
13,500.00
78,000.00
54,600.00
6,240.00
6,760.00
384,100.00
100,000.00
9,000.00
15,000.00
52,500.00
6,000.00
1,300.00
183,800.00
JUMLAH HARGA
( Rp )
200,000.00
18,000.00
75,000.00
99,000.00
69,300.00
7,920.00
8,580.00
477,800.00
JUMLAH HARGA
( Rp )
150,000.00
18,000.00
100,000.00
48,000.00
69,300.00
7,920.00
1,560.00
394,780.00
1,440,000.00
453,000.00
1,143,000.00
247,500.00
57,750.00
6,720.00
21,580.00
3,369,550.00
3,369,550.00
3,835,092.86
1,838,000.00
9,042,642.86
3,369,550.00
6,258,290.93
3,553,020.00
13,180,860.93
3,369,550.00
1,443,815.64
4,778,000.00
9,591,365.64
3,369,550.00
1,854,647.99
3,947,800.00
9,171,997.99
3,369,550.00
1,854,647.99
5,224,197.99
3,369,550.00
9,705,064.12
3,841,000.00
16,915,614.12
3,369,550.00
4,039,873.46
5,761,500.00
13,170,923.46
3,369,550.00
3,835,092.86
BIAYA UPAH DAN MATERIAL
NO URAIAN SAT U P A H
HARGA KEEROM
No BAHAN MATERIAL LOKAL SAT. BERAT(Kg) HARGA KEEROM (Rp)
(Rp)
1 2 3 4 5 6 7
U P A H
KET.
KET.
8
KET.
KET.
PEMERINTAH KABUPATEN TOLIKARA
0
0
PROGRAM :
PENINGKATAN EFESIENSI PERDAGANGAN DALAM NEGERI
PEKERJAAN :
PEMBANGUNAN RUMAH TOKO DISTRIK KARUBAGA
SUMBER DANA :
DANA BAGI HASIL ( D B H )
LOKASI :
DISTRIK KARUBAGA - KABUPATEN TOLIKARA
as 228
10 Pekerjaan Kuda-kuda
Kuda-Kuda 1 6 46.3 0.05 0.1
Kuda-Kuda 2 5 36.8 0.05 0.1
Kuda-Kuda 3 1 41.8 0.05 0.1
balok crosing 4 3 0.05 0.1
balok apit
k4 3 53.96 0.05 0.1
k5 10 39.94 0.05 0.1
11 k6 2 11.54 0.05 0.1
369
Pek. Gording 9 0.05 0.1
7 0.05 0.1
5 0.05 0.1
4.5 0.05 0.1
1.4 19.6
0.52
M3
0.00
182.40
7.30
189.70
57
25.65
1.71
75.24
48
5.5 4 3
11 7.25 6 24.25
WC 28.8
492.29
32.1
3.0464 4.1888 1.3432 11.6725 0.3162 20.5671
8.32
8.55 41.1342
3.078
J1 J2 Pintu 1 pintu 2 pintu 3 V1 V2 V3
1.35 2.7 4.42 2.34 1.89 0.495 0.35 0.045
2.7 37.8 8.84 30.42 5.67 1.98 0.7 3.6 91.71
5 7.2
329.28
0.01
34.4
1.389
0.92
0.209
0.06 5 5
2 4.15 8.3
0.8094 2 8.2 16.4
1.997 2 1.25 2.5
0.1154 2 2.5 5
5.4998
0.345 2.5 2.5
0.31 39.7
0.275
0.24
0.205
0.17
0.135
0.1
0.065
1.845
92.25
0.045 0.09225 0.02
0.035
0.025
0.0225
0.1275
1.9725
0.56
0.036
0.596
108.75
143.55
37.21
20.5
13.78
323.79
0.05
0.264
0.0585
0.429 13 6.6
0.0516 2 5.16
0.0805 7 2.3
0.3645 81 0.9 3.645
1.3981 103 14.96 1540.88
33.8
7.5
0
0
0
TABEL
Ø PEMBESIAN
kg/m'
6 mm - 12 m 0.22
8 mm - 12 m 0.39
10 mm - 12 m 0.62
12 mm - 12 m 0.89
14 mm - 12 m 1.04
16 mm - 12 m 1.58
19 mm - 12 m 2.23
TABEL
PEMBESIAN LONJOR
2.66
4.73
7.44
10.65
12.50
18.96
26.71
ANALISA KOEFISIEN BESI
BESI BERAT (Kg/m) PANJANG ( m) BERAT (11m) HARGA SATUAN (Rp) per kg
16 1.578 11 17.358
12 0.888 11 9.768
10 0.617 11 6.787
8 0.395 11 4.345
6 0.222 11 2.442
PERHITUNGAN BEKISTING
LUAS BEKISTING/M3 = 10.000 m2
JADI 1 M3 BETON MEMBUTUHKAN:
BESI POKOK Æ 10 71.04 Kg
BEGEL Æ 8 38.13 Kg 109.17
BEKISTING 10.00 m2
Cor Ring Balok 15 / 15
BESI POKOK = : 10 mm
BEGEL : 6 mm
SELIMUT BETON 0.02 m
TINGGI BETON 15 cm
LEBAR BETON 15 cm
PERHITUNGAN BEKISTING
LUAS BEKISTING/M3 = 13.333 m2
JADI 1 M3 BETON MEMBUTUHKAN:
BESI POKOK 109.69 Kg
BEGEL 26.84 Kg 136.5262
BEKISTING 13.00 m2
PERHITUNGAN BEKISTING
LUAS BEKISTING/M3 = 9.167 m2
JADI 1 M3 BETON MEMBUTUHKAN:
BESI POKOK 111.00 Kg
BEGEL 67.15 Kg 178.150
BEKISTING 9.00 m2
Cor Kolom 12 / 12
BESI POKOK = : 12 mm
BEGEL : 6 mm
SELIMUT BETON 0.02 m
TINGGI BETON 12 cm
LEBAR BETON 12 cm
PERHITUNGAN BEKISTING
LUAS BEKISTING/M3 = 16.667 m2
JADI 1 M3 BETON MEMBUTUHKAN:
BESI POKOK 246.67 Kg
BEGEL 29.60 Kg 276.2667
BEKISTING 16.00 m2
Cor dinding beton 10 / 100 Cm2
BESI POKOK = : 10 mm
BEGEL : 8 mm
SELIMUT BETON 0.02 m
TINGGI BETON 100 cm
LEBAR BETON 10 cm
PERHITUNGAN BEKISTING
LUAS BEKISTING/M3 = 11.000 m2
JADI 1 M3 BETON MEMBUTUHKAN:
BESI POKOK 82.27 Kg
BEGEL 53.30 Kg 135.5653
BEKISTING 11.00 m2
PERHITUNGAN BEKISTING
LUAS BEKISTING/M3 = 10.002 m2
JADI 1 M3 BETON MEMBUTUHKAN:
BESI POKOK 0.13 Kg
BEGEL 52.67 Kg 52.79
BEKISTING 10.00 m2