Berikut kami Sampaikan Penawaran Harga untuk Pengadaan dan Pemasangan Jembatan Gantung 60 m di daerah
Pubian Provinsi Lampung Tengah dengan rincian terlampir :
BIAYA
NO BAB URAIAN PEKERJAAN
( Rp )
TERBILANG : Dua Milyar Tiga Ratus Sembilan Puluh Empat Juta Tiga Ratus Ribu Rupiah
H. AEP JUANDANA
DIREKTUR UTAMA
DAFTAR KUANTITAS DAN HARGA
Nomor Paket : -
Nama Pekerjaan : Pengadaan dan Pemasangan Jembatan Gantung 60 Meter Pubian Lapung Tengah
Lokasi / Propinsi : …..
Satuan Kerja : -
Pejabat Pembuat Komitmen : -
Tahun Anggaran : -
JUMLAH 2,157,120,000.00
H. AEP JUANDANA
DIREKTUR UTAMA
ANALISA HARGA SATUAN PEKERJAAN
Nomor Paket : …
Nama Pekerjaan : ….
Lokasi / Propinsi : ….
Satuan Kerja : -
Pejabat Pembuat Komitmen : -
Nomor Mata Pembayaran : A.01
Jenis Pekerjaan : Pengadaan dan Pemasangan Jembatan Gantung 60 Meter Pubian Lapung Tengah
Kuantutas Pekerjaan : Unit
Produksi Harian / Jam :
Harga Jumlah
No. Uraian Satuan Kuantitas Satuan Harga
Rp. Rp.
57,925,000.00
B BAHAN UTAMA
1 PROFIL IWF Kg 4,209.90 22,500.00 94,722,855.00
2 PROFIL UNP Kg 1,799.24 20,500.00 36,884,502.00
3 PROFIL PLAT Kg 8,546.98 18,500.00 158,119,071.21
4 PROFIL AS Kg 1,964.15 32,500.00 63,834,797.76
5 PROFIL WIRE MESH M2 552.00 150,000.00 82,800,000.00
6 PROFIL MUR & BAUT M.18 Bh 240.00 32,000.00 7,680,000.00
7 PROFIL MUR & BAUT M.16 Bh 300.00 28,500.00 8,550,000.00
8 PROFIL MUR & BAUT M.10 Bh 3,000.00 7,000.00 21,000,000.00
9 PROFIL SIKU Kg 5,426.50 17,000.00 92,250,454.67
565,841,680.63
C ACCESSORIES
1 WIRE ROPE Ø 2'' M 300.00 1,050,000.00 315,000,000.00
2 WIRE ROPE Ø 5/8'' M 600.00 210,000.00 126,000,000.00
3 TURN BUCKLE @ 2'' Bh 2.00 38,400,000.00 76,800,000.00
4 CROSBY THIMBLE @ 2'' Bh 4.00 10,200,000.00 40,800,000.00
5 WIRE CLIPE @ 2'' Bh 32.00 4,200,000.00 134,400,000.00
6 TURN BUCKLE @3/4'' Bh 4.00 5,250,000.00 21,000,000.00
7 CROSBY THIMBLE @ 3/4'' Bh 8.00 420,000.00 3,360,000.00
8 WIRE CLIPE @ 3/4'' Bh 168.00 450,000.00 75,600,000.00
9 KUNINGAN Kg 79.09 145,000.00 11,468,693.98
804,428,693.98
D BAHAN BANTU
1 LPG Btl 10.00 500,000.00 5,000,000.00
2 Okigen Btl 30.00 120,000.00 3,600,000.00
3 Kawat Las 7018 Kg 200.00 100,000.00 20,000,000.00
4 Kawat Las 608 Kg 100.00 135,000.00 13,500,000.00
5 Cat Primer Kg 20.00 165,000.00 3,300,000.00
6 Cat Finish Kg 20.00 185,000.00 3,700,000.00
7 Thinner Ltr 50.00 75,000.00 3,750,000.00
8 Stell grade Kg 125.00 16,500.00 2,062,500.00
9 Sarung Tangan Pendek Stl 20.00 10,000.00 200,000.00
10 Sarung Tangan Panjang Stl 10.00 85,000.00 850,000.00
11 Batu Gerinda 4" Bh 30.00 14,500.00 435,000.00
12 Olie Bor Ltr 12.50 50,000.00 625,000.00
13 Solar Ltr 250.00 19,000.00 4,750,000.00
61,772,500.00
E ALAT
1 Mesin las MCD 40.00 200,000.00 8,000,000.00
2 Mesin Bubut MCD 21.00 275,000.00 5,775,000.00
3 Peralatan Sandblast MCD 8.00 275,000.00 2,200,000.00
4 Mesin Bor Radial MCD 20.00 100,000.00 2,000,000.00
5 Mesin Compresor MCD 8.00 2,500,000.00 20,000,000.00
6 Genset MCD 20.00 4,250,000.00 85,000,000.00
6 Truck Crane MCD 20.00 2,750,000.00 55,000,000.00
7 Mesin Tarik Wire Rope MCD 10.00 1,750,000.00 17,500,000.00
195,475,000.00
Harga
No. Uraian Satuan
Rp. Keterangan
I UPAH
1 Tukang Stel MD 250,000.00
2 Tukang Las MD 225,000.00
3 Tukang Bubut MD 225,000.00
4 Tukang Cat / Sand Blast MD 200,000.00
5 Pembantu Tukang MD 175,000.00
II MATERIAL / BAHAN
II.1 BAHAN
1 Besi Pelat SS 400 Kg 18,500.00
2 Besi Pelat SUS 304 Kg 105,000.00
3 Profil L Kg 17,000.00
4 Profil UNP Kg 20,500.00
5 Profil IWF Kg 22,500.00
6 Pipa Kg 27,500.00
7 Besi As ST 60 Kg 32,500.00
8 Besi Cor Kg 32,500.00
9 Bronze Kg 145,000.00
10 Besi Beton Kg 12,500.00
11 Trush Ball Bearing 51113 Bh 155,000.00
12 Trush Ball Bearing 51120 Bh 185,000.00
13 Karet P M 475,000.00
14 Karet U M 525,000.00
15 Karet I M 175,000.00
16 Karet L M 195,000.00
17 MUR BAUT M 8 x 30 Bh 5,000.00
18 MUR BAUT M 10 x 50 Bh 7,000.00
19 MUR BAUT M 12 x 35 Bh 8,500.00
20 MUR BAUT M 12 x 50 Bh 13,500.00
21 MUR BAUT M 16 x 50 Bh 18,500.00
22 MUR BAUT STS 304 M 10 x 50 Bh 23,500.00
23 MUR BAUT M 16 x 200 Bh 28,500.00
24 MUR BAUT M 18 x 75 Bh 32,000.00
25 MUR BAUT PERZ M 8 x 18 Bh 6,000.00
26 MUR BAUT PERZ M 12 x 50 Bh 8,000.00
II.2 BAHAN BANTU
1 LPG Btl 500,000.00
2 Okigen Btl 120,000.00
3 Kawat Las 608 Kg 135,000.00
4 Kawat Las 7018 Kg 100,000.00
5 Cat Primer Kg 165,000.00
6 Cat Finish Kg 185,000.00
7 Thinner Ltr 75,000.00
8 Steel Grade (Sandblast) Kg 16,500.00
9 Majun Kg 5,500.00
10 Sarung Tangan Pendek Stl 10,000.00
11 Sarung Tangan Panjang Stl 85,000.00
12 Batu Gerinda 4" Bh 14,500.00
13 Batu Gerinda 7" Bh 35,000.00
14 Olie Bor Ltr 50,000.00
15 Solar Ltr 19,000.00
16 Oli Ltr 70,000.00
17 Stempet Kg 95,000.00
18 Wire Brush Bh 32,500.00
19 koas 4" Bh 12,000.00
III PERALATAN
1 Mesin las MCD 200,000.00
2 Mesin Bubut MCD 275,000.00
3 Peralatan Sandblast MCD 275,000.00
4 Mesin Bor Radial MCD 100,000.00
5 Mesin Gerinda MCD 70,000.00
6 Jack Hammer MCD 275,000.00
7 Pompa Air MCD 50,000.00
8 Mesin Compresor MCD 2,500,000.00
9 Genset MCD 4,250,000.00
10 Truck Crane MCD 2,750,000.00
11 Mesin Tarik Wire Rope MCD 1,750,000.00
IV ACCESSORIES
1 WIRE ROPE Ø 2'' M 1,050,000.00
2 WIRE ROPE Ø 5/8'' M 210,000.00
3 TURN BUCKLE @ 2'' BH 38,400,000.00
4 CROSBY THIMBLE @ 2'' BH 10,200,000.00
5 WIRE CLIPE @ 2'' BH 4,200,000.00
6 TURN BUCKLE @3/4'' BH 5,250,000.00
7 CROSBY THIMBLE @ 3/4'' BH 420,000.00
8 WIRE CLIPE @ 3/4'' BH 450,000.00
KONTRAKTOR PERHITUNGAN KUANTITAS PEKERJAAN KONSULTAN
A PILLON
1 Baja profil Iwf 250 x 125 x 6 x 9 P1 kg 2 4 8.00 64.00 29.60 1,894.40
-
2 Baja profil Iwf 250 x 125 x 6 x 9 G kg 2 3 2.50 15.00 29.60 444.00
G.1 kg 2 2 1.50 6.00 29.60 177.60
G.2 kg 2 2 1.10 4.40 29.60 130.24
G.3 kg 2 2 0.70 2.80 29.60 82.88
92.20
3 Bracing L. 80.80.8 B kg 2 4 3.40 27.20 8.17 222.13
B.1 kg 2 4 2.30 18.40 8.17 150.27
B.2 kg 2 4 2.10 16.80 8.17 137.20
62.40 -
4 Plate P.PL kg 2 24 0.32 0.20 0.01 0.064 3.07 78.50 241.15
P.PL.1 kg 2 4 0.30 0.25 0.01 0.075 0.60 78.50 47.10
B.PL kg 2 2 0.40 0.40 0.01 0.160 0.64 78.50 50.24
B.PL.1 kg 2 2 0.40 0.30 0.01 0.120 0.48 78.50 37.68
B.PL.2 kg 2 2 0.40 0.25 0.01 0.100 0.40 78.50 31.40
B.PL.3 kg 2 8 0.18 0.18 0.01 0.032 0.52 78.50 40.69
kg 2 8 0.18 0.25 0.01 0.045 0.720 78.50 56.52
kg 2 8 0.07 0.25 0.01 0.018 0.280 78.50 21.98
B.PL.4 kg 2 8 0.18 0.18 0.01 0.032 0.52 78.50 40.69
kg 2 8 0.18 0.25 0.01 0.05 0.720 78.50 56.52
kg 2 8 0.06 0.25 0.01 0.02 0.240 78.50 18.84
B.PL.5 kg 2 8 0.18 0.18 0.01 0.03 0.52 78.50 40.69
kg 2 8 0.18 0.25 0.01 0.05 0.72 78.50 56.52
kg 2 8 0.06 0.25 0.01 0.02 0.24 78.50 18.84
- - -
5 Roda pengantar Br kg 2 4 0.30 0.28 0.02 0.08 0.66 157.00 103.62
Br.1 kg 2 2 0.30 0.25 0.02 0.08 0.30 157.00 47.10
Br.2 kg 2 8 0.26 0.05 0.02 0.01 0.21 157.00 32.66
Br.3 kg 2 2 0.10 0.05 0.008 0.01 0.02 62.80 1.26
Br.4 kg 2 2 0.14 0.25 30.20 120.78
Kuningan Br.5 kg 2 2 0.15 0.11 - 17.19 68.78
Roda Br.6 kg 2 2 0.25 0.90 - 34.66 138.65
6 Baut HTB
baud roda dan gilder 2 44 0.06 88.00
baud gilder 2 76 0.06 152.00
baud bracing 2 48 0.06 96.00
-
7 Base plate Bs kg 2 2 0.50 0.50 0.04 0.25 1.00 314.00 314.00
Angkur Anc kg 2 32 0.02 1.00 64.00 2.46 157.75
B GELAGAR -
C HANGER
1 Baja As S45C Dia.20 mm
Var. 1 kg 2 2 0.02 8.50 34.00 2.46 83.81
Var. 2 kg 2 2 0.02 7.80 31.20 2.46 76.90
Var. 3 kg 2 2 0.02 7.25 29.00 2.46 71.48
Var. 4 kg 2 2 0.02 6.70 26.80 2.46 66.06
Var. 5 kg 2 2 0.02 6.30 25.20 2.46 62.12
Var. 6 kg 2 2 0.02 5.80 23.20 2.46 57.19
Var. 7 kg 2 2 0.02 5.35 21.40 2.46 52.75
Var. 8 kg 2 2 0.02 4.90 19.60 2.46 48.31
Var. 9 kg 2 2 0.02 4.50 18.00 2.46 44.37
Var. 10 kg 2 2 0.02 4.20 16.80 2.46 41.41
Var. 11 kg 2 2 0.02 3.80 15.20 2.46 37.47
Var. 12 kg 2 2 0.02 3.50 14.00 2.46 34.51
Var. 13 kg 2 2 0.02 3.30 13.20 2.46 32.54
Var. 14 kg 2 2 0.02 3.00 12.00 2.46 29.58
Var. 15 kg 2 2 0.02 2.80 11.20 2.46 27.61
Var. 16 kg 2 2 0.02 2.55 10.20 2.46 25.14
Var. 17 kg 2 2 0.02 2.35 9.40 2.46 23.17
Var. 18 kg 2 2 0.02 2.20 8.80 2.46 21.69
Var. 19 kg 2 2 0.02 2.50 10.00 2.46 24.65
Var. 20 kg 2 2 0.02 1.95 7.80 2.46 19.23
Var. 21 kg 1 2 0.02 1.71 3.42 2.46 8.43
2 Contra mur
As S45C kg 49 4 0.04 0.04 7.84 9.86 77.30
Plat SS400 kg 49 2 0.30 0.15 0.01 0.05 4.41 78.50 173.09
Plat SS400 kg 49 2 0.45 0.20 0.005 0.09 8.82 39.25 173.09
3 As pen
As S45C kg 49 4 0.02 0.08 15.68 2.46 38.65
Mur baut m16 x 80 kg 2 98 196.00
D Baja Kolom ikatan Wire Rope
Iwf 500 x 200 x 10 x 16 kg 2 4 1.30 10.40 89.58 931.67
P.bk kg 2 12 0.35 0.10 0.01 0.04 0.84 78.50 65.94
P.bk.1 kg 2 12 0.20 0.51 0.01 0.10 2.45 78.50 192.17
P.bk.2 kg 2 8 0.10 0.10 0.01 0.01 0.16 78.50 12.56
P.bk.3 kg 2 8 0.20 0.20 0.01 0.04 0.64 78.50 50.24
P.bk.4 kg 2 4 0.12 0.05 0.01 0.01 0.05 78.50 3.77
Bs,wr kg 2 2 0.71 0.80 0.40 0.57 2.27 314.00 713.41
Anc.wr kg 2 16 0.025 1.00 32.00 3.85 123.25
A.wr kg 2 2 0.17 0.40 1.60 71.24 113.98
Baut mur m8 2 4 0.03 8.00
25,733.55
NO NAMA BAHAN JUMLAH QTY
1 PROFIL IWF
2 PROFIL UNP
3 PROFIL PLAT
4 PROFIL AS
5 PROFIL WIRE MESH
6 PROFIL SIKU
7 KUNINGAN
8 PROFIL MUR & BAUT M18 X 60 240 BUAH
PROFIL MUR & BAUT M16 X 60 104 BUAH
9 PROFIL MUR & BAUT M16 X 80 196 BUAH
10 WIRE ROPE Ø 2'' 240 METER
11 WIRE ROPE Ø 5/8'' 540 METER
12 TURN BUCKLE @ 2'' 2 BUAH
13 CROSBY THIMBLE @ 2'' 4 BUAH
14 WIRE CLIPE @ 2'' 32 BUAH
15 TURN BUCKLE @3/4'' 4 BUAH
16 CROSBY THIMBLE @ 3/4'' 8 BUAH
17 WIRE CLIPE @ 3/4'' 168 BUAH
JUMLAH
BERAT
4,045.59
2,162.40
8,586.60
1,777.17
600.00
6,315.63
68.78
120 120
41.60 78.4
117.60 117.6
3,697.35
1,331.05
28,863.77