SATUAN KERJA : DINAS PEKERIAAN UMUM DAN PENATAAN RUANG KOTA TUAL
PROGRAM : PEHABILITASI JEMBATAN
KEG/PEKERJAAN : REHABILITASI JEMBATAN FAIR (BETON)
VOLUME : 34,8 M'
PROV/KAB/KODYA : KOTA TUAL
LOKASI : PULAU DULLAH SELATAN
TAHUN ANGGARAN : 2017
SATUAN KERJA : DINAS PEKERIAAN UMUM DAN PENATAAN RUANG KOTA TUAL
PROGRAM : PEHABILITASI JEMBATAN
KEG/PEKERJAAN : REHABILITASI JEMBATAN FAIR (BETON)
VOLUME : 34,8 M'
PROV/KAB/KODYA : KOTA TUAL
LOKASI : PULAU DULLAH SELATAN
TAHUN ANGGARAN : 2017
SATUAN KERJA : DINAS PEKERIAAN UMUM DAN PENATAAN RUANG KOTA TUAL
PROGRAM : PEHABILITASI JEMBATAN
KEG/PEKERJAAN : REHABILITASI JEMBATAN FAIR (BETON)
VOLUME : 34,8 M'
PROV/KAB/KODYA : KOTA TUAL
LOKASI : PULAU DULLAH SELATAN
TAHUN ANGGARAN : 2017
I. PEKERJAAN TANAH
1 Galian Tanah Keras 45.00 m3 80,957.24 3,643,075.80
sub total 3,643,075.80
13 Beton Plat iNJAK t=20 cm (Mutu f’c = 26,4 MPa (K 300) 1.26 m3 1,648,694.95 2,077,355.64
Pembesian dengan besi ulir Ø12 104.41 kg 22,432.50 2,342,177.12
14 Beton Tumbuk Trotoar fc' = 7,4 Mpa (K-100) atau 1pc : 2pb : 3 kr 5.08 m3 640,499.66 3,254,250.65
Bekisting Lantai 13.92 m2 164,289.92 2,286,915.69
sub total 821,314,017.82
HARGA JUMLAH
No. URAIAN PEKERJAAN SATUAN VOLUME SATUAN HARGA
(Rp.) (Rp.)
A TENAGA
1 Pekerja L.01 Oh 0.280 66,500.00 18,620.00
2 Tukang L.02 Oh 0.028 109,900.00 3,077.20
3 Kepala tukang L.03 Oh 0.010 115,000.00 1,150.00
4 Mandor L.04 Oh 0.005 121,800.00 609.00
JUMLAH TENAGA 23,456.20
B BAHAN
1 Balok m3 0.1050 2,650,000.00 278,250.00
2 Paku Kayu Segala Ukuran kg 0.0800 22,500.00 1,800.00
3 Portland Cement (PC) kg 6.5000 1,887.50 12,268.75
4 Pasir Cor m3 0.0200 468,000.00 9,360.00
5 Koral Beton 2/3 m3 0.0300 347,000.00 10,410.00
6 Atap Seng Plat BJLS 0,3 lbr 0.5000 85,000.00 42,500.00
7 Tripleks 3 mm m2 1.1000 70,000.00 77,000.00
8 Grendel Pintu bh 1.0000 50,000.00 50,000.00
9 Engsel Pintu bh 2.0000 115,000.00 230,000.00
JUMLAH HARGA BAHAN 711,588.75
C PERALATAN
JUMLAH HARGA ALAT
HARGA JUMLAH
No. URAIAN PEKERJAAN SATUAN VOLUME SATUAN HARGA
(Rp.) (Rp.)
A TENAGA
Pekerja L.01 Oh 1.0000 66,500.00 66,500.00
Mandor L.04 Oh 0.0320 121,800.00 3,897.60
JUMLAH TENAGA 70,397.60
B BAHAN
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
A TENAGA
Pekerja L.01 Oh 0.5200 66,500.00 34,580.00
Tukang L.02 Oh 0.2600 109,900.00 28,574.00
Kepala tukang L.03 Oh 0.0260 115,000.00 2,990.00
Mandor L.04 Oh 0.0260 121,800.00 3,166.80
JUMLAH TENAGA 69,310.80
B BAHAN
Kayu Klas III M3 0.0400 1,670,000.00 66,800.00
Paku 5-10 cm Kg 0.3000 22,500.00 6,750.00
JUMLAH HARGA BAHAN 73,550.00
C PERALATAN
JUMLAH HARGA ALAT
A TENAGA
Pekerja L.01 Oh 0.6600 66,500.00 43,890.00
Tukang L.02 Oh 0.3300 109,900.00 36,267.00
Kepala tukang L.03 Oh 0.0330 115,000.00 3,795.00
Mandor L.04 Oh 0.0330 121,800.00 4,019.40
JUMLAH TENAGA 87,971.40
B BAHAN
Kayu Klas III M3 0.0400 1,670,000.00 66,800.00
Balok Kayu Klas II M3 0.0150 2,650,000.00 39,750.00
Plywood 9 mm Lbr 0.3500 187,000.00 65,450.00
Kayu dolken dia. 8-10 cm p=5 m Btg 2.0000 15,000.00 30,000.00
Paku 5-10 cm Kg 0.4000 22,500.00 9,000.00
JUMLAH HARGA BAHAN 211,000.00
C PERALATAN
JUMLAH HARGA ALAT
A TENAGA
Pekerja L.01 Oh 0.6600 66,500.00 43,890.00
Tukang L.02 Oh 0.3300 109,900.00 36,267.00
Kepala tukang L.03 Oh 0.0330 115,000.00 3,795.00
Mandor L.04 Oh 0.0330 121,800.00 4,019.40
JUMLAH TENAGA 87,971.40
B BAHAN
Kayu Klas III M3 0.0400 1,670,000.00 66,800.00
Balok Kayu Klas II M3 0.0180 2,650,000.00 47,700.00
Plywood 9 mm Lbr 0.3500 187,000.00 65,450.00
Kayu dolken dia. 8-10 cm p=4 m Btg 2.0000 15,000.00 30,000.00
Paku 5-10 cm Kg 0.4000 22,500.00 9,000.00
JUMLAH HARGA BAHAN 218,950.00
C PERALATAN
JUMLAH HARGA ALAT
A TENAGA
Pekerja L.01 Oh 0.6600 66,500.00 43,890.00
Tukang L.02 Oh 0.3300 109,900.00 36,267.00
Kepala tukang L.03 Oh 0.0330 115,000.00 3,795.00
Mandor L.04 Oh 0.0330 121,800.00 4,019.40
JUMLAH TENAGA 87,971.40
B BAHAN
Kayu Klas III M3 0.0400 1,670,000.00 66,800.00
Balok Kayu Klas II M3 0.0150 2,650,000.00 39,750.00
Plywood 9 mm Lbr 0.3500 187,000.00 65,450.00
Kayu dolken dia. 8-10 cm p=4 m Btg 6.0000 15,000.00 90,000.00
Paku 5-10 cm Kg 0.4000 22,500.00 9,000.00
JUMLAH HARGA BAHAN 271,000.00
C PERALATAN
JUMLAH HARGA ALAT
MEMBUAT 1 M3 BETON MUTU f’c = 26,4 MPa (K 300), slump (12 ± 2) cm, w/c = 0,58
A TENAGA
Pekerja L.01 Oh 1.6500 66,500.00 109,725.00
Tukang L.02 Oh 0.2750 109,900.00 30,222.50
Kepala tukang L.03 Oh 0.0280 115,000.00 3,220.00
Mandor L.04 Oh 0.0830 121,800.00 10,109.40
JUMLAH TENAGA 153,276.90
B BAHAN
Semen PC Kg 413.0000 1,887.50 779,537.50
Pasir beton Kg 681.0000 334.29 227,648.57
Kerikil (Maks 30 mm) Kg 1,021.0000 257.04 262,434.81
Air L 215.0000 50.00 10,750.00
JUMLAH HARGA BAHAN 1,280,370.89
C PERALATAN
JUMLAH HARGA ALAT
PEMBUATAN 1 M3 BETON TUMBUK fc' = 5,6 s.d 7,4 Mpa (K-80 s.d. K-100)
A TENAGA
Pekerja L.01 Oh 1.3200 66,500.00 87,780.00
Tukang L.02 Oh 0.2200 109,900.00 24,178.00
Kepala tukang L.03 Oh 0.0220 115,000.00 2,530.00
Mandor L.04 Oh 0.1320 121,800.00 16,077.60
JUMLAH TENAGA 130,565.60
B BAHAN
Semen PC Kg 220.0000 1,887.50 415,250.00
Pasir beton Kg 0.5880 334.29 196.56
Kerikil (Maks 30 mm) Kg 0.7550 257.04 194.06
Air L 215.0000 50.00 10,750.00
JUMLAH HARGA BAHAN 426,390.62
C PERALATAN
JUMLAH HARGA ALAT
A TENAGA
Pekerja L.01 Oh 0.0070 66,500.00 465.50
Tukang L.02 Oh 0.0070 109,900.00 769.30
Kepala tukang L.03 Oh 0.0007 115,000.00 80.50
Mandor L.04 Oh 0.0004 121,800.00 48.72
JUMLAH TENAGA 1,364.02
B BAHAN
Besi beton kg 1.0500 17,000.00 17,850.00
Kawat bendrat kg 0.0150 19,500.00 292.50
JUMLAH HARGA BAHAN 18,142.50
C PERALATAN
JUMLAH HARGA ALAT
A TENAGA
Pekerja L.01 Oh 0.3000 66,500.00 19,950.00
Tukang L.02 Oh 0.1500 109,900.00 16,485.00
Kepala tukang L.03 Oh 0.0150 115,000.00 1,725.00
Mandor L.04 Oh 0.0150 121,800.00 1,827.00
JUMLAH TENAGA 39,987.00
B BAHAN
Semen PC Kg 5.1840 1,887.50 9,784.80
Pasir pasang M3 0.0260 468,000.00 12,168.00
JUMLAH HARGA BAHAN 21,952.80
C PERALATAN
JUMLAH HARGA ALAT
PEMASANGAN 1 M2 ACIAN
A TENAGA
Pekerja L.01 Oh 0.2000 66,500.00 13,300.00
Tukang L.02 Oh 0.1000 109,900.00 10,990.00
Kepala tukang L.03 Oh 0.0100 115,000.00 1,150.00
Mandor L.04 Oh 0.0100 121,800.00 1,218.00
JUMLAH TENAGA 26,658.00
B BAHAN
Semen PC Kg 3.2500 1,887.50 6,134.38
JUMLAH HARGA BAHAN 6,134.38
C PERALATAN
JUMLAH HARGA ALAT
A TENAGA
Pekerja Oh 0.0200 66,500.00 1,330.00
Tukang Oh 0.0630 109,900.00 6,923.70
Kepala tukang Oh 0.0063 115,000.00 724.50
Mandor Oh 0.0030 121,800.00 365.40
JUMLAH TENAGA 9,343.60
B BAHAN
Plamur Kg 0.1000 25,000.00 2,500.00
Cat dasar lbr 0.1000 76,000.00 7,600.00
Cat penutup Kg 0.2600 76,000.00 19,760.00
JUMLAH HARGA BAHAN 29,860.00
C PERALATAN
JUMLAH HARGA ALAT
A TENAGA
Pekerja Oh 0.1350 66,500.00 8,977.50
Tukang Oh 0.2250 109,900.00 24,727.50
Kepala tukang Oh 0.0230 115,000.00 2,645.00
Mandor Oh 0.0070 121,800.00 852.60
JUMLAH TENAGA 37,202.60
B BAHAN
Pipa PVC 3" M 1.0000 91,000.00 91,000.00
Perlengkapan % 0.3500 91,000.00 31,850.00
JUMLAH HARGA BAHAN 122,850.00
C PERALATAN
JUMLAH HARGA ALAT
BATU
1 Batu Karang Belah m3 213,000.00
2 Batu Gunung m3 213,000.00
KERIKIL
1 Koral Beton m3 347,000.00
PASIR/TANAH
1 Pasir Pasangan m3 468,000.00
2 Pasir Urug m3 468,000.00
3 Sirtu m3 150,000.00
4 Tanah Timbunan Biasa m3 125,000.00
5 Air liter 50.00
BATU BATA
1 Batu Bata bh 2,000.00
2 Batako 25x15x8 cm bh 4,000.00
BAHAN KAYU
1 Balok Kayu Kelas I m3 5,550,000.00
2 Papan Kayu Klas I m3 5,550,000.00
3 Balok Kayu Kelas II m3 2,650,000.00
4 Papan Kayu Klas II m3 2,650,000.00
5 Kayu Kelas III m3 1,670,000.00
6 PapanKayu Kelas III m3 1,670,000.00
7 Kayu Nani Bulat Dia.25 cm p=3m btg 10,000.00
8 Kayu Dolken dia. 8-10 cm btg 15,000.00
SEMEN
1 Semen zak 75,500.00
2 Semen Warna kg 13,000.00
KAWAT
1 Kawat Beton kg 19,500.00
BAHAN BESI
1 Besi Tulangan Polos kg 17,000.00
BAHAN PAKU
1 Paku 5 cm kg 22,500.00
2 Paku 3 cm kg 25,000.00
3 Paku Tembak kg 35,000.00
4 Paku Sekrup bh 1,000.00
5 Paku seng kg 26,000.00
No URAIAN SATUAN HARGA
BAHAN LANGIT-LANGIT
1 Multiplex 9 mm lbr 187,000.00
2 Tripleks 3 mm lbr 70,000.00
3 Plywood 4mm lbr 90,000.00
4 Kalsiboard 4 mm lbr 80,000.00
5 Lis plafond kayu profil 5 cm M 20,000.00
BAHAN ATAP
1 Spandek Zincalume 0.25 mm m2 140,000.00
2 Seng Datar BJLS 0.30 lbr 85,000.00
BAHAN PIPA
1 Pipa GIP medium A Ф 3" m' 91,000.00
BAHAN FINISHING
1 Meni kayu kg 28,000.00
2 Meni Besi kg 35,000.00
3 Cat besi kg 28,000.00
4 Cat dasar kg 72,000.00
5 Minyak cat / Thinner liter 35,000.00
6 Dempul kg 28,500.00
7 Kertas amplas lbr 6,000.00
8 Cat tembok Dulux kg 76,000.00
9 Polytur kg 65,000.00
10 Polytur Natural Glooss kg 78,000.00
11 Plamur kg 25,000.00
12 Roll bh 20,000.00
13 Kuas bh 13,000.00
14 Minyak Bekisting kg 6,000.00
15 Lem Kayu kg 48,000.00
16 Lem PVC kg 28,000.00
BAHAN PENGGANTUNG/PENGUNCI
1 Engsel pintu kls. A psg 115,000.00
2 Engsel jendela kls. A psg 140,000.00
3 Hak angin ( kwalitas baik) psg 30,000.00
4 Grendel kls. A bh 50,000.00
5 Kunci Tanam 2 Slaag bh 250,000.00
UPAH KERJA
1 Mandor org/hari 121,800.00
2 Kepala Tukang org/hari 115,000.00
3 Tukang org/hari 109,900.00
4 Pekerja/Buruh terampil org/hari 66,500.00
DAFTAR HARGA BAHAN
Kota Tual
BATU
1 Batu Karang Belah m3 213,000.00 213,000.00 213,000.00
2 Batu Gunung m3 213,000.00 213,000.00 213,000.00
KERIKIL
1 Koral Beton m3 347,000.00 347,000.00 347,000.00
PASIR/TANAH
1 Pasir Pasangan m3 468,000.00 468,000.00 468,000.00
2 Pasir Urug m3 468,000.00 468,000.00 468,000.00
3 Sirtu m3 150,000.00 150,000.00 150,000.00
4 Tanah Timbunan Biasa m3 125,000.00 125,000.00 125,000.00
5 Air liter 50.00 50.00 50.00
BAHAN KAYU
1 Balok Kayu Kelas I m3 5,550,000.00 5,550,000.00 5,550,000.00
2 Papan Kayu Klas I m3 5,550,000.00 5,550,000.00 5,550,000.00
3 Balok Kayu Kelas II m3 2,650,000.00 2,650,000.00 2,650,000.00
4 Papan Kayu Klas II m3 2,650,000.00 2,650,000.00 2,650,000.00
5 Kayu Kelas III m3 1,670,000.00 1,670,000.00 1,670,000.00
6 PapanKayu Kelas III m3 1,670,000.00 1,670,000.00 1,670,000.00
7 Kayu Nani Bulat Dia.25 cm p=3m btg 10,000.00 10,000.00 10,000.00
8 Kayu Dolken dia. 8-10 cm btg 15,000.00 15,000.00 15,000.00
No URAIAN SATUAN HARGA BELI ONGKOS GALIAN C HARGA DI ONGKOS JUMLAH
DI QUARY ANGKUT LOKASI PIKUL HARGA
PROYEK
(1) (2) (3) (4) (5) (6) (7 = 4+5+6) (8) (9=7+8)
No URAIAN SATUAN HARGA BELI ONGKOS GALIAN C HARGA DI ONGKOS JUMLAH
DI QUARY ANGKUT LOKASI PIKUL HARGA
PROYEK
(1) (2) (3) (4) (5) (6) (7 = 4+5+6) (8) (9=7+8)
SEMEN
1 Semen zak 75,500.00 75,500.00 75,500.00
2 Semen Warna kg 13,000.00 13,000.00 13,000.00
KAWAT
1 Kawat Beton kg 19,500.00 19,500.00 19,500.00
BAHAN BESI
1 Besi Tulangan kg 17,000.00 17,000.00 17,000.00
BAHAN PAKU
1 Paku 5 - 12 cm kg 22,500.00 22,500.00 22,500.00
2 Paku 1 - 4 cm kg 25,000.00 25,000.00 25,000.00
3 Paku Tembak kg 35,000.00 35,000.00 35,000.00
4 Paku Sekrup bh 1,000.00 1,000.00 1,000.00
5 Paku seng kg 26,000.00 26,000.00 26,000.00
BAHAN LANGIT-LANGIT
1 Multiplex 9 mm lbr 187,000.00 187,000.00 187,000.00
2 Tripleks 3 mm lbr 70,000.00 70,000.00 70,000.00
3 Plywood 4mm lbr 90,000.00 90,000.00 90,000.00
4 Kalsiboard 4 mm lbr 80,000.00 80,000.00 80,000.00
5 Lis plafond kayu profil 5 cm M 20,000.00 20,000.00 20,000.00
BAHAN ATAP
1 Spandek Zincalume 0.25 mm m2 140,000.00 140,000.00 140,000.00
2 Seng Datar BJLS 0.30 lbr 85,000.00 85,000.00 85,000.00
No URAIAN SATUAN HARGA BELI ONGKOS GALIAN C HARGA DI ONGKOS JUMLAH
DI QUARY ANGKUT LOKASI PIKUL HARGA
PROYEK
(1) (2) (3) (4) (5) (6) (7 = 4+5+6) (8) (9=7+8)
BAHAN PIPA
1 Pipa GIP medium A Ф 3" m' 91,000.00 91,000.00 91,000.00
BAHAN FINISHING
1 Meni kayu kg 28,000.00 28,000.00 28,000.00
2 Meni Besi kg 35,000.00 35,000.00 35,000.00
3 Cat Meni kg 28,000.00 28,000.00 28,000.00
4 Cat kayu kg 72,000.00 72,000.00 72,000.00
5 Minyak cat [Thinner A] liter 35,000.00 35,000.00 35,000.00
6 Dempul kg 28,500.00 28,500.00 28,500.00
7 Kertas amplas lbr 6,000.00 6,000.00 6,000.00
8 Cat tembok Dulux kg 76,000.00 76,000.00 76,000.00
9 Polytur kg 65,000.00 65,000.00 65,000.00
10 Polytur Natural Glooss kg 78,000.00 78,000.00 78,000.00
11 Plamur kg 25,000.00 25,000.00 25,000.00
12 Kwas Roll bh 20,000.00 20,000.00 20,000.00
13 Kuas bh 13,000.00 13,000.00 13,000.00
14 Minyak Bekisting kg 6,000.00 6,000.00 6,000.00
15 Lem Kayu kg 48,000.00 48,000.00 48,000.00
16 Lem PVC kg 28,000.00 28,000.00 28,000.00
No URAIAN SATUAN HARGA BELI ONGKOS GALIAN C HARGA DI ONGKOS JUMLAH
DI QUARY ANGKUT LOKASI PIKUL HARGA
PROYEK
(1) (2) (3) (4) (5) (6) (7 = 4+5+6) (8) (9=7+8)
BAHAN PENGGANTUNG/PENGUNCI
1 Engsel pintu kls. A 4" psg 115,000.00 115,000.00 115,000.00
2 Engsel jendela casement psg 140,000.00 140,000.00 140,000.00
3 Hak angin ( kwalitas baik) psg 30,000.00 30,000.00 30,000.00
4 Slot rambuncis bh 50,000.00 50,000.00 50,000.00
5 Kunci Tanam 2 Slaag bh 250,000.00 250,000.00 250,000.00
UPAH KERJA
1 Mandor org/hari 121,800.00 121,800.00 121,800.00
2 Kepala Tukang org/hari 115,000.00 115,000.00 115,000.00
3 Tukang org/hari 109,900.00 109,900.00 109,900.00
4 Pekerja/Buruh terampil org/hari 66,500.00 66,500.00 66,500.00
RINCIAN ANGGARAN BIAYA
PEKERJAAN GEDUNG LANTAI 2
Satuan Kerja Err:509
Pekerjaan Err:509
Lokasi Err:509
TA Err:509
K PEKERJAAN SANITAIR
1 Pasang Pipa PVC Dia. 3/4" 16.00 m #REF! #REF!
2 Pasang Pipa PVC Dia. 1" 32.00 m #REF! #REF!
3 Pasang Pipa PVC Dia. 3" 24.00 m #REF! #REF!
4 Pasang Pipa PVC Dia. 4" 20.00 m #REF! #REF!
5 Pasang Kloset Duduk 4.00 bh #REF! #REF!
6 Pasang Urinoir 2.00 bh #REF! #REF!
7 Pasang Washtafel 2.00 bh #REF! #REF!
8 Pasang Kran Washer 4.00 bh #REF! #REF!
9 Pasang Kran air 4.00 bh #REF! #REF!
10 Pasang Floor Drain 4.00 unit #REF! #REF!
11 Pasang Water Tank Kapasitas 1,1 m3 1.00 unit #NAME? #NAME?
sub total #REF!
JUMLAH #REF!