2022-11 - Kabul

NO URAIAN PEKERJAAN
PEKERJAAN PEMBANGUNAN EMBUNG KETAPANG
A Pekerjaan Persiapan
1 Mobilisasi dan Demobilisasi Alat
2 SMK3
3 Pencegahan Covid-19
B Saluran Embung Exit ke Embung Ketapang

1 Stripping/kosrekan
2 Galian tanah biasa
3 Pasangan Batu Kali 1 Pc : 4 PS
4 Plesteran
5 Timbunan Tanah kembali
6 Suling-Suling, Dia. 1.5 inch
7 Buangan Tanah Galian sejauh 1 Km
C Saluran Embung Ketapang ke Sungai Ketapang ( Outlet)

4 Pengadaan Saluran Precast U-ditch 2x1x1,2m (K-350)
5 Pemasangan Saluran Precast U-ditch 2x1x1,2m (K-350)
7 Pengadaan Pancang Dolken Dia. 10-15 cm, L = 4.0 m
8 Pemancangan Pancang Dolken Dia. 10-15 cm, L = 4.0 m
9 Pintu Air 0.8 x 1 m
10 Pembesian
11 Bekisting
12 Beton K-100
13 Beton K-225
D Saluran Kolektor Drain Embung Ketapang

5 Pemasangan Saluran Precast U-ditch 1x1x1,2m (K-350)
7 Pintu Air 1 x 1 m
8 Pembesian
9 Bekisting
10 Suling-suling Dia. 1.5 "
11 Beton K-100
12 Beton K-225
13 Beton K-300
E Pembangunan Embung Ketapang

2 Timbunan Tanah kembali dipadatkan
4 Pemasangan paving block abu-abu tebal 8 cm
5 Pemasangan Kansteen
6 Pengadaan U-Dicth 0.3 X 0.3 X 1.2m (K-350)
7 Pemasangan U-Dicth 0.3 X 0.3 X 1.2m (K-350)
8 Beton K-225
9 Beton K-100
10 Pembesian
11 Bekisting
12 Pengadaan IPR (Interlocking Permeable Revetment)
13 Pemasangan IPR (Interlocking Permeable Revetment)
14 Pasangan Rip - Rap
15 Geotextille non woven 150 gr
16 Pemasangan Batu Alam
17 Handrail
18 Pengadaan dan Pemasangan Lampu Taman
19 Pengadaan dan Pemasangan Kursi Taman
F Pekerjaan Playground
3 Timbunan Tanah kembali dipadatkan
4 Urugan Pasir tebal 5 cm
5 Beton K-100
6 Beton K-225
7 Bekisting
8 Acian
9 Angkur Bolt M16
10 Base Plate tebal = 12 mm
11 Kolom WF 300
12 Kolom WF 150
13 Pipa Besi 1.5 inchi
14 Pemasangan paving block Abu-abu tebal 8 cm
15 Pemasangan paving block warna tebal 8 cm
17 Pemasangan grass block
18 Pemasangan koral sikat
19 Gebalan rumput
20 Tanaman kecil
21 Geotextille non woven 150 gr
24 Tempat sampah, per jarak 15 m
25 Pembuatan Gazebo
26 Instalasi Penyiraman
27 Mainan anak-anak
28 Nomenklatur
29 Gapura
30 Fasum (Musholla dan MCK)
31 Instalasi Listrik
32 Asphalt
33 Base Course
G Rumah Pompa
2 Timbunan tanah dipadatkan
3 Timbunan pasir
4 Pasangan batu
5 Beton K-125
6 Beton K-225
7 Bekisting
8 Pembesian
9 Kolom H Beam 250.250.14.9
10 Balok Baja I Beam 250.125.6.79
11 Angkur Bolt m 16 u/ Pedestal
12 Mur Baut m 16
13 Plat Simpul t=10 mm
14 Pasangan Bata Merah 1/2 Bata (1 : 4)
15 Plesteran Dinding Tebal 1,5 Cm (1 : 4)
16 Acian
17 Pengecatan Dinding
18 Pek. Pasangan Bata Sumur Resapan
19 Pek. Plesteran Sumur Resapan
20 Pek. Keramik Lantai
21 Pek. Keramik Dinding Kamar mandi
22 Pek. Keramik L. Kamar mandi
23 Kloset Jongkok
24 Pekerjaan Pemasangan Kusen dan Pintu Almunium
25 Pek. Rangka Hollow Plafond
26 Pek. Pemasangan Gypsum
27 Pek. Pengecatan Gypsum
28 Pek. Rangka Atap Baja Ringan
29 Pekerjaan Atap Galvalum
30 Pek. Pemasangan Toren Air
31 Instalasi Pipa Air Bersih 3/4 " inch
32 Instalasi Pipa Air Bersih 1/2 " inch
33 Instalasi Kran Air
34 Pemasangan Floor Drain
35 Pek. Instalasi Bioipal
36 Pek. Pemasangan Bata Sumur Resapan
37 Pek. Instalasi Pipa 4" Inch
38 Pek. Instalasi Ijuk
39 Pek. Resapan Pipa 3' Inch
40 Intalasi Lampu
41 Pemindahan dan Pemasangan Pompa
H Pekerjaan akses jalan

1 Pemasangan paving block Abu-abu tebal = 8 cm
4 Pemasangan U-Dicth 0.3 X 0.3 X 1.2m (K-350)
5 Beton K-100
6 Lampu Penerangan
8 Beton K-225
10 Pembesian
16 Pemasangan Batu Alam
14 Pemasangan paving block Abu-abu tebal 8 cm
11 Bekisting
30 Fasum (Musholla dan MCK)
12 Pengadaan IPR (Interlocking Permeable Revetment)
17 Handrail
33 Base Course
4 Pemasangan paving block abu-abu tebal 8 cm
17 Pemasangan grass block
9 Beton K-100
1 Pemasangan paving block Abu-abu tebal = 8 cm
19 Gebalan rumput
32 Asphalt
13 Pipa Besi 1.5 inchi
2 SMK3
11 Kolom WF 300
1 Mobilisasi dan Demobilisasi Alat
25 Pembuatan Gazebo
HARGA SATUAN JUMLAH HARGA
SATUAN VOLUME
Rp Rp
289,198,800.00
Ls 1.00 118,800,000.00 118,800,000.00 1%
Ls 1.00 129,836,300.00 129,836,300.00 1%
Ls 1.00 40,562,500.00 40,562,500.00 0%
0%
0%
87,582,370.74
m² 603.15 22,500.00 13,570,818.75 0%
m³ 163.19 20,200.00 3,296,508.70 0%
m² 57.37 887,339.09 50,904,868.92 0%
m³ 28.40 168,374.32 4,781,830.57 0%
m³ 88.8565 21,700.00 1,928,186.05 0%
Buah 75.00 109,500.00 8,212,500.00 0%
m³ 74.34 65,750.00 4,887,657.75 0%
0%
150,976,289.60
m² 60.00 22,500.00 1,350,000.00 0%
m³ 59.19 20,200.00 1,195,638.00 0%
m³ 33.75 65,750.00 2,219,062.50 0%
unit 9.50 6,999,100.00 66,491,450.00 0%
m' 9.50 123,000.00 1,168,500.00 0%
m³ 25.44 21,700.00 552,048.00 0%
btg 49.00 10,900.00 534,100.00 0%
m' 196.00 39,300.00 7,702,800.00 0%
unit 1.00 23,732,000.00 23,732,000.00 0%
Kg 1,032.75 30,600.00 31,602,150.00 0%
m² 34.90 112,500.00 3,925,800.00 0%
m³ 3.28 934,000.00 3,067,629.60 0%
m³ 6.89 1,079,900.00 7,435,111.50 0%
0%
2,490,641,565.91
m² 603.15 22,500.00 13,570,818.75 0%
m³ 2,806.31 20,200.00 56,687,522.60 0%
m³ 1,461.25 65,750.00 96,076,871.90 1%
unit 494.05 4,212,600.00 2,081,235,030.00 12%
m' 494.05 52,700.00 26,036,435.00 0%
m³ 1,345.07 21,700.00 29,187,971.26 0%
unit 1.00 23,732,000.00 23,732,000.00 0%
Kg 2,300.85 30,600.00 70,406,010.00 0%
m² 346.04 112,500.00 38,929,500.00 0%
m' 16.00 109,500.00 1,752,000.00 0%
m³ 10.74 934,000.00 10,028,358.00 0%
m³ 2.16 1,079,900.00 2,328,264.40 0%
m³ 35.28 1,152,800.00 40,670,784.00 0%
0%
9,708,362,989.76
m2
11,163.10 22,500.00 251,169,770.12 1%
m³ 32,058.90 20,200.00 647,589,734.55 4%
m³ 418.24 21,700.00 9,075,812.34 0%
m³ 31,640.66 65,750.00 2,080,373,233.91 12%
m2 1,176.00 265,200.00 311,875,200.00 2%
m' 784.00 114,800.00 90,003,200.00 1%
m' 405.00 565,600.00 229,068,000.00 1%
m' 405.00 58,100.00 23,530,500.00 0%
m³ 2,086.52 1,079,900.00 2,253,231,220.16 13%
m³ 246.70 934,000.00 230,415,465.00 1%
kg 56,224.33 30,600.00 1,720,464,583.68 10%
m2 3,513.14 112,500.00 395,227,800.00 2%
m' 760.00 491,600.00 373,616,000.00 2%
m' 760.00 13,200.00 10,032,000.00 0%
m³ 356.00 221,700.00 78,925,200.00 0%
m² 1,336.60 11,700.00 15,638,220.00 0%
m2 1,416.25 351,400.00 497,670,250.00 3%
m' 393.00 921,600.00 362,188,800.00 2%
bh 24.00 5,344,500.00 128,268,000.00 1%
unit 40.00 5,131,500.00 205,260,000.00 1%
` 0%
3,335,750,989.04
m2 11,072.91 22,500.00 249,140,445.12 1%
m³ 12.08 20,200.00 244,016.00 0%
m³ 1.34 21,700.00 29,034.60 0%
m³ 0.92 279,800.00 256,296.80 0%
m³ 0.67 934,000.00 625,780.00 0%
m³ 28.67 1,079,900.00 30,958,144.48 0%
m2 107.81 112,500.00 12,128,287.50 0%
m2 11.52 57,128.50 658,120.32 0%
bh 128.00 38,470.30 4,924,198.40 0%
m2 0.36 1,893,800.00 681,768.00 0%
Kg 3,520.00 35,773.10 125,921,312.00 1%
Kg 1,792.00 35,773.10 64,105,395.20 0%
Kg 752.33 203,902.60 153,401,635.25 1%
m2 1,714.71 265,200.00 454,741,092.00 3%
m2 280.55 289,500.00 81,218,067.00 0%
m' 468.96 114,800.00 53,836,608.00 0%
m2 1,135.32 212,500.00 241,255,500.00 1%
m2 280.55 349,600.00 98,078,881.60 1%
m2 3,714.20 56,600.00 210,223,889.80 1%
m2 273.00 271,100.00 74,010,300.00 0%
m2 3,714.20 11,700.00 43,456,175.10 0%
unit 15.00 5,131,500.00 76,972,500.00 0%
unit 13.00 5,344,500.00 69,478,500.00 0%
unit 26.20 1,391,800.00 36,465,160.00 0%
unit 3.00 37,320,000.00 111,960,000.00 1%
Ls 1.00 97,177,600.00 97,177,600.00 1%
Ls 1.00 83,500,000.00 83,500,000.00 0%
Set 2.00 27,500,000.00 55,000,000.00 0%
Ls 1.00 18,938,516.00 18,938,516.00 0%
Ls 1.00 390,282,641.47 390,282,641.47 2%
Ls 1.00 7,593,900.00 7,593,900.00 0%
ton 207.21 838,500.00 173,748,603.60 1%
m3 753.50 417,700.00 314,738,620.80 2%
0%
385,491,423.44
m³ 2,815.69 20,200.00 56,876,976.06 0%
m³ 3.94 21,700.00 85,583.38 0%
m³ 1.70 279,800.00 474,870.96 0%
m³ 4.10 947,292.50 3,884,801.74 0%
m³ 0.52 1,013,300.00 522,579.08 0%
m³ 38.12 1,079,900.00 41,161,321.53 0%
m2 44.35 112,500.00 4,989,199.50 0%
Kg 618.78 30,600.00 18,934,603.52 0%
Kg 2,607.00 35,773.10 93,260,471.70 1%
Kg 782.98 35,773.10 28,009,615.28 0%
Unit 24.00 38,470.30 923,287.20 0%
Unit 60.00 18,670.30 1,120,218.00 0%
Kg 4.92 35,773.10 176,030.48 0%
m2 89.91 141,395.10 12,712,211.30 0%
m2 179.81 171,796.47 30,890,929.21 0%
m2 179.81 57,128.50 10,272,344.14 0%
m2 179.81 30,859.73 5,548,925.08 0%
m2 5.53 183,832.00 1,016,443.89 0%
m2 5.53 182,253.72 1,007,717.27 0%
m2 10.60 300,132.75 3,181,317.11 0%
m2 12.56 328,773.50 4,129,395.16 0%
m2 2.57 300,132.75 770,680.88 0%
unit 1.00 709,335.00 709,335.00 0%
unit 2.00 5,518,422.00 11,036,843.99 0%
m2 10.60 211,003.83 2,236,577.33 0%
m2 10.60 48,347.20 512,465.82 0%
m2 10.60 30,859.73 327,103.88 0%
m2 38.09 387,875.36 14,773,008.74 0%
m2 38.09 157,806.00 6,010,357.12 0%
Unit 1.00 745,800.00 745,800.00 0%
m' 8.00 74,186.20 593,489.60 0%
m' 12.00 59,930.20 719,162.40 0%
Unit 4.00 122,155.00 488,620.00 0%
Unit 1.00 103,422.00 103,422.00 0%
Unit 1.00 5,000,800.00 5,000,800.00 0%
m2 2.39 183,832.00 438,696.68 0%
m' 8.00 212,255.45 1,698,043.60 0%
m³ 1.00 970,365.00 970,365.00 0%
m' 4.00 202,454.45 809,817.80 0%
Titik 8.00 416,449.00 3,331,592.00 0%
Ls 1.00 15,036,400.00 15,036,400.00 0%
0%
760,305,215.20
m2 845.20 265,200.00 224,147,040.00 1%
m' 211.30 114,800.00 24,257,240.00 0%
m' 659.94 565,600.00 373,260,932.80 2%
m' 659.94 58,100.00 38,342,397.80 0%
m3 33.00 934,000.00 30,819,104.60 0%
unit 13.00 5,344,500.00 69,478,500.00 0%
JUMLAH TOTAL 17,208,309,643.69 101%

PPN 11% 1,892,914,060.81
TOTAL 19,101,223,704.50
PEMBULATAN 19,101,224,000.00
m³ 2,086.52 1,079,900.00 2,253,231,220.16 13%

unit 494.05 4,212,600.00 2,081,235,030.00 12%
m³ 31,640.66 65,750.00 2,080,373,233.91 12%
kg 56,224.33 30,600.00 1,720,464,583.68 10%
m³ 32,058.90 20,200.00 647,589,734.55 4%
m2 1,416.25 351,400.00 497,670,250.00 3%
m2 1,714.71 265,200.00 454,741,092.00 3%
m2 3,513.14 112,500.00 395,227,800.00 2%
Ls 1.00 390,282,641.47 390,282,641.47 2%
m' 760.00 491,600.00 373,616,000.00 2%
m' 659.94 565,600.00 373,260,932.80 2%
m' 393.00 921,600.00 362,188,800.00 2%
m3 753.50 417,700.00 314,738,620.80 2%
m2 1,176.00 265,200.00 311,875,200.00 2%
m2 11,163.10 22,500.00 251,169,770.12 1%
m2 11,072.91 22,500.00 249,140,445.12 1%
m2 1,135.32 212,500.00 241,255,500.00 1%
m³ 246.70 934,000.00 230,415,465.00 1%
m' 405.00 565,600.00 229,068,000.00 1%
m2 845.20 265,200.00 224,147,040.00 1%
m2 3,714.20 56,600.00 210,223,889.80 1%
unit 40.00 5,131,500.00 205,260,000.00 1%
ton 207.21 838,500.00 173,748,603.60 1%
Kg 752.33 203,902.60 153,401,635.25 1%
Ls 1.00 129,836,300.00 129,836,300.00 1%
bh 24.00 5,344,500.00 128,268,000.00 1%
Kg 3,520.00 35,773.10 125,921,312.00 1%
Ls 1.00 118,800,000.00 118,800,000.00 1%
unit 3.00 37,320,000.00 111,960,000.00 1%
15,039,111,100.26
80% Rata Analisa
HARGA SATUAN JUMLAH HARGA HARGA SATUAN
Rp Rp Rp
231,359,040.00
95,040,000.00 95,040,000.00 99,792,000.00
103,869,040.00 103,869,040.00 109,062,492.00
32,450,000.00 32,450,000.00 34,072,500.00
70,065,896.59
18,000.00 10,856,655.00 6,961.00
16,160.00 2,637,206.96 29,013.43
709,871.27 40,723,895.13 851,596.16
134,699.45 3,825,464.46 43,325.43
17,360.00 1,542,548.84 29,976.07
87,600.00 6,570,000.00 86,500.00
52,600.00 3,910,126.20 51,500.00
120,781,031.68
18,000.00 1,080,000.00 6,961.00
16,160.00 956,510.40 29,013.43
52,600.00 1,775,250.00 51,500.00
5,599,280.00 53,193,160.00 7,812,500.00
98,400.00 934,800.00 86,500.00
17,360.00 441,638.40 29,976.07
8,720.00 427,280.00 9,000.00
31,440.00 6,162,240.00 28,500.00
18,985,600.00 18,985,600.00 16,500,000.00
24,480.00 25,281,720.00 22,137.52
90,000.00 3,140,640.00 96,500.00
747,200.00 2,454,103.68 716,500.00
863,920.00 5,948,089.20 841,500.00
1,992,513,252.73
18,000.00 10,856,655.00 6,961.00
16,160.00 45,350,018.08 29,013.43
52,600.00 76,861,497.52 51,500.00
3,370,080.00 1,664,988,024.00 3,906,250.00
42,160.00 20,829,148.00 43,250.00
17,360.00 23,350,377.01 29,976.07
18,985,600.00 18,985,600.00 16,500,000.00
24,480.00 56,324,808.00 22,137.52
90,000.00 31,143,600.00 96,500.00
87,600.00 1,401,600.00 86,500.00
747,200.00 8,022,686.40 716,500.00
863,920.00 1,862,611.52 841,500.00
922,240.00 32,536,627.20 926,500.00
7,930,898,391.81
18,000.00 200,935,816.09 6,961.00
16,160.00 518,071,787.64 29,013.43
17,360.00 7,260,649.87 29,976.07
52,600.00 1,664,298,587.13 51,500.00
212,160.00 249,500,160.00 249,248.61
91,840.00 72,002,560.00 158,991.67
452,480.00 183,254,400.00 351,562.50
46,480.00 18,824,400.00 49,737.50
863,920.00 1,802,584,976.13 841,500.00
747,200.00 184,332,372.00 716,500.00
24,480.00 1,376,371,666.94 22,137.52
90,000.00 316,182,240.00 96,500.00
393,280.00 298,892,800.00 412,944.00
10,560.00 8,025,600.00 11,088.00
177,360.00 63,140,160.00 186,228.00
9,360.00 12,510,576.00 27,496.58
281,120.00 398,136,200.00 295,176.00
737,280.00 289,751,040.00 774,144.00
4,275,600.00 102,614,400.00 4,489,380.00
4,105,200.00 164,208,000.00 4,310,460.00
2,668,600,791.23
18,000.00 199,312,356.10 6,961.00
16,160.00 195,212.80 29,013.43
17,360.00 23,227.68 29,976.07
223,840.00 205,037.44 235,032.00
747,200.00 500,624.00 716,500.00
863,920.00 24,766,515.58 841,500.00
90,000.00 9,702,630.00 96,500.00
45,702.80 526,496.26 47,987.94
30,776.24 3,939,358.72 32,315.05
1,515,040.00 545,414.40 1,590,792.00
28,618.48 100,737,049.60 30,049.40
28,618.48 51,284,316.16 30,049.40
163,122.08 122,721,308.20 171,278.18
212,160.00 363,792,873.60 249,248.61
231,600.00 64,974,453.60 249,248.61
91,840.00 43,069,286.40 158,991.67
170,000.00 193,004,400.00 178,500.00
279,680.00 78,463,105.28 293,664.00
45,280.00 168,179,111.84 47,544.00
216,880.00 59,208,240.00 227,724.00
9,360.00 34,764,940.08 27,496.58
4,105,200.00 61,578,000.00 4,310,460.00
4,275,600.00 55,582,800.00 5,216,232.00
1,113,440.00 29,172,128.00 1,169,112.00
29,856,000.00 89,568,000.00 31,348,800.00
77,742,080.00 77,742,080.00 81,629,184.00
66,800,000.00 66,800,000.00 70,140,000.00
22,000,000.00 44,000,000.00 23,100,000.00
15,150,812.80 15,150,812.80 15,908,353.44
312,226,113.17 312,226,113.17 327,837,418.83
6,075,120.00 6,075,120.00 6,378,876.00
670,800.00 138,998,882.88 704,340.00
334,160.00 251,790,896.64 350,868.00
308,393,138.76
16,160.00 45,501,580.85 29,013.43
17,360.00 68,466.70 29,976.07
223,840.00 379,896.77 235,032.00
757,834.00 3,107,841.39 851,596.16
810,640.00 418,063.26 811,500.00
863,920.00 32,929,057.23 841,500.00
90,000.00 3,991,359.60 96,500.00
24,480.00 15,147,682.82 22,137.52
28,618.48 74,608,377.36 30,049.40
28,618.48 22,407,692.22 30,049.40
30,776.24 738,629.76 32,315.05
14,936.24 896,174.40 15,683.05
28,618.48 140,824.39 30,049.40
113,116.08 10,169,769.04 161,982.67
137,437.18 24,712,743.37 43,325.43
45,702.80 8,217,875.31 47,987.94
24,687.78 4,439,140.07 29,625.34
147,065.60 813,155.12 161,982.67
145,802.98 806,173.81 43,325.43
240,106.20 2,545,053.69 252,111.51
263,018.80 3,303,516.13 276,169.74
240,106.20 616,544.70 252,111.51
567,468.00 567,468.00 595,841.40
4,414,737.60 8,829,475.20 4,635,474.48
168,803.07 1,789,261.87 177,243.22
38,677.76 409,972.65 40,611.65
24,687.78 261,683.10 29,625.34
310,300.29 11,818,406.99 325,815.30
126,244.80 4,808,285.70 132,557.04
596,640.00 596,640.00 626,472.00
59,348.96 474,791.68 62,316.41
47,944.16 575,329.92 50,341.37
97,724.00 390,896.00 102,610.20
82,737.60 82,737.60 86,874.48
4,000,640.00 4,000,640.00 4,200,672.00
147,065.60 350,957.35 161,982.67
169,804.36 1,358,434.88 178,294.58
776,292.00 776,292.00 815,106.60
161,963.56 647,854.24 170,061.74
333,159.20 2,665,273.60 349,817.16
12,029,120.00 12,029,120.00 12,630,576.00
608,244,172.16
212,160.00 179,317,632.00 249,248.61
91,840.00 19,405,792.00 158,991.67
452,480.00 298,608,746.24 351,562.50
46,480.00 30,673,918.24 49,737.50
747,200.00 24,655,283.68 716,500.00
4,275,600.00 55,582,800.00 5,216,232.00
Ketapang
JUMLAH TOTAL 13,930,855,714.95 JUMLAH TOTAL
PPN 11% 1,532,394,128.64 PPN 11%
TOTAL 15,463,249,843.60 TOTAL
PEMBULATAN 15,463,250,000.00 PEMBULATAN
863,920.00 1,802,584,976.13 841,500.00

3,370,080.00 1,664,988,024.00 3,906,250.00
52,600.00 1,664,298,587.13 51,500.00
24,480.00 1,376,371,666.94 22,137.52
16,160.00 518,071,787.64 29,013.43
281,120.00 398,136,200.00 295,176.00
212,160.00 363,792,873.60 249,248.61
90,000.00 316,182,240.00 96,500.00
312,226,113.17 312,226,113.17 327,837,418.83
393,280.00 298,892,800.00 412,944.00
452,480.00 298,608,746.24 351,562.50
737,280.00 289,751,040.00 774,144.00
334,160.00 251,790,896.64 350,868.00
212,160.00 249,500,160.00 249,248.61
18,000.00 200,935,816.09 6,961.00
18,000.00 199,312,356.10 6,961.00
170,000.00 193,004,400.00 178,500.00
747,200.00 184,332,372.00 716,500.00
452,480.00 183,254,400.00 351,562.50
212,160.00 179,317,632.00 249,248.61
45,280.00 168,179,111.84 47,544.00
4,105,200.00 164,208,000.00 4,310,460.00
670,800.00 138,998,882.88 704,340.00
163,122.08 122,721,308.20 171,278.18
103,869,040.00 103,869,040.00 109,062,492.00
4,275,600.00 102,614,400.00 4,489,380.00
28,618.48 100,737,049.60 30,049.40
95,040,000.00 95,040,000.00 99,792,000.00
29,856,000.00 89,568,000.00 31,348,800.00
12,031,288,880.21
JUMLAH HARGA
Rp
242,926,992.00
99,792,000.00
109,062,492.00
34,072,500.00
71,997,548.50
4,198,509.75
4,734,803.83
48,854,368.62
1,230,442.13
2,663,568.67
6,487,500.00
3,828,355.50
136,580,165.85
417,660.00
1,717,305.15
1,738,125.00
74,218,750.00
821,750.00
762,591.22
441,000.00
5,586,000.00
16,500,000.00
22,862,520.37
3,367,464.00
2,353,272.60
5,793,727.50
2,296,849,955.72
4,198,509.75
81,420,776.73
75,254,127.80
1,929,882,812.50
21,367,662.50
40,319,846.64
16,500,000.00
50,935,105.30
33,392,860.00
1,384,000.00
7,693,060.50
1,814,274.00
32,686,920.00
8,174,175,716.38
77,706,345.32
930,138,710.76
12,537,197.55
1,629,493,863.83
293,116,366.73
124,649,469.73
142,382,812.50
20,143,687.50
1,755,805,233.60
176,758,758.75
1,244,667,106.45
339,017,624.00
313,837,440.00
8,426,880.00
66,297,168.00
36,751,929.66
418,043,010.00
304,238,592.00
107,745,120.00
172,418,400.00
2,819,802,409.92
77,078,517.27
350,482.28
40,107.98
215,289.31
480,055.00
24,123,787.92
10,403,375.50
552,821.07
4,136,326.66
572,685.12
105,773,902.08
53,848,531.97
128,857,373.61
427,389,086.05
69,925,700.87
74,560,733.83
202,654,620.00
82,386,260.54
176,588,067.43
62,168,652.00
102,127,882.25
64,656,900.00
67,811,016.00
30,630,734.40
94,046,400.00
81,629,184.00
70,140,000.00
46,200,000.00
15,908,353.44
327,837,418.83
6,378,876.00
145,948,827.02
264,380,441.47
339,249,823.97
81,692,890.36
118,223.66
398,891.61
3,492,355.58
418,506.78
32,074,499.56
4,279,624.46
13,698,205.94
78,338,796.23
23,528,076.83
775,561.25
940,983.12
147,865.60
14,563,149.50
7,790,397.03
8,628,769.08
5,326,968.08
895,634.60
239,554.95
2,672,306.37
3,468,691.93
647,371.94
595,841.40
9,270,948.95
1,878,724.96
430,471.29
314,019.72
12,409,327.34
5,048,699.98
626,472.00
498,531.26
604,096.42
410,440.80
86,874.48
4,200,672.00
386,555.45
1,426,356.62
815,106.60
680,246.95
2,798,537.28
12,630,576.00
600,546,280.40
210,664,926.16
33,594,939.99
232,009,453.13
32,823,666.28
23,642,278.85
67,811,016.00
14,682,128,892.73 2,526,180,750.96
1,615,034,178.20
16,297,163,070.94
16,297,163,000.00
1,755,805,233.60
1,929,882,812.50
1,629,493,863.83
1,244,667,106.45
930,138,710.76
418,043,010.00
427,389,086.05
339,017,624.00
327,837,418.83
313,837,440.00
232,009,453.13
304,238,592.00
264,380,441.47
293,116,366.73
77,706,345.32
77,078,517.27
202,654,620.00
176,758,758.75
142,382,812.50
210,664,926.16
176,588,067.43
172,418,400.00
145,948,827.02
128,857,373.61
109,062,492.00
107,745,120.00
105,773,902.08
99,792,000.00
94,046,400.00
12,437,335,721.49
NO
A.
B
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
C.
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
31
32
33
34
35
36
37
38
39
40
D.
1
2
3
4
5
6
7
D.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
E.
1
URAIAN PEKERJAAN
PEKERJAAN PENINGKATAN DRAINASE BESUKI

Pekerjaan Persiapan
Mobilisasi dan Demobilisasi Alat
Pencegahan Covid-19
SMK3
PEKERJAAN PENINGKATAN JALUR PIPA DRAINASE KE KALI PORONG

Pengadaan dan Pemasangan PIPA HDPE DN.450, PN16, SDR11
Pengadaan dan Pemasangan Air Valve 'Ø 450 mm
Pengadaan dan Pemasangan Pipa Baja 'Ø 450 mm
Pemasangan / Penyambungan Pipa Ø 450 mm, dan Kelengkapannya (Inlet Pompa)
Pemasangan / Penyambungan Pipa Ø 450 mm, dan Kelengkapannya (Outlet Jalur Pipa)
Bend/Elbow 45 deg. Ø 450 mm (GS-ASTM A53 A)
Bend/Elbow 45 deg. Ø 450 mm (PE-PN 16)
Stub End dia. 450 mm (PE-PN 16)
Galian tanah menggunakan alat berat
Timbunan Hasil Galian Kembali Dipadatkan
Base Course, Agregat Class A
Base Course, Agregat Class B
Urugan Pasir
Penghamparan ATB tb. 4 cm
Pemasangan Thrust Block Beton K- 250 (fc 20 Mpa)
Beton K-100
Pemasangan dan Perakitan Baja Profil( Besi WF dan Plat )
Pembetonan K-250 Pondasi Jembatan
Pekerjaan Pembuatan Lantai Plat Expanded Metal
Bongkar aspal lapis penetrasi
RUMAH POMPA
Galian tanah biasa
Timbunan tanah dipadatkan
Timbunan pasir
Pasangan batu
Beton K-125
Beton K-225
Bekisting
Pembesian
Kolom H Beam 250.250.14.9
Balok Baja I Beam 250.125.6.79
Angkur Bolt m 16 u/ Pedestal
Mur Baut m 16
Plat Simpul t=10 mm
Pasangan Bata Merah 1/2 Bata (1 : 4)
Plesteran Dinding Tebal 1,5 Cm (1 : 4)
Acian
Pengecatan Dinding
Pek. Pasangan Bata Sumur Resapan
Pek. Plesteran Sumur Resapan
Pek. Keramik Lantai
Pek. Keramik Dinding Kamar mandi
Pek. Keramik L. Kamar mandi
Kloset Jongkok
Pekerjaan Pemasangan Kusen dan Pintu Almunium
Pek. Rangka Hollow Plafond
Pek. Pemasangan Gypsum
Pek. Pengecatan Gypsum
Pek. Rangka Atap Baja Ringan
Pekerjaan Atap Galvalum
Pek. Pemasangan Toren Air
Instalasi Pipa Air Bersih 3/4 " inch
Instalasi Kran Air
Pemasangan Floor Drain
Pek. Instalasi Bioipal
Pek. Pemasangan Bata Sumur Resapan
Pek. Instalasi Pipa 4" Inch
Pek. Instalasi Ijuk
Pek. Resapan Pipa 3' Inch
Intalasi Lampu
Perkuatan Tebing
Galian tanah biasa
Timbunan tanah kembali
Pembuangan galian tanah dengan jarak angkut 1 Km
Pengadaan Pancang Dolken Dia. 10 - 15 cm
Pemancangan Pancang Dolken Dia. 10 - 15 cm
Geotextille Non Woven, 150 gr
Pasangan Bronjong, 2.00 X 1.0 X 0.50, mesh 10X12 Dia. 2.7 mm
Pembangunan Workshop Alat Berat

Pekerjaan Persiapan
Pekerjaan Bouwplank
Pekerjaan Galian Pondasi Footplate
Pekerjaan Pasir Urug Pondasi Footplate tebal 10 Cm
Pekerjaan Beton FootPlate K-225
Pekerjaan Bekisting Sloof
Pekerjaan Sloof Beton K-225
Pekerjaan Bekisting Pedestal
Pekerjaan Pedestal Kolom Beton K-225 Pipa Baja 10" inch
Angkur Bolt M19
Pekerjaan Urugan Tanah Setinggi Sloof
Besi pondasi plat tebal 2 cm
Besi plat atas tebal 1.5 cm
Besi Galvanis kolom diameter 10 inch
Besi Galvanis rangka atap diameter 4 inch
Besi Canal C lebar 15 cm
Dinding galvalum tebal 0.3 mm
Atap galvalum tebal 0,3 mm
Pekerjaan Lain - lain

Kistdan dan Dewatering
Sub Total
80%
HARGA SATUAN JUMLAH HARGA HARGA SATUAN
SATUAN VOLUME
Rp Rp Rp
160,132,500.00
LS 1.00 56,100,000.00 56,100,000.00 44,880,000.00
LS 1.00 40,562,500.00 40,562,500.00 32,450,000.00
LS 1.00 63,470,000.00 63,470,000.00 50,776,000.00
5,119,770,943.59
m' 1018.7 4,051,400.00 4,127,161,180.00 3,241,120.00
unit 2 20,717,537.97 41,435,075.94 16,574,030.38
m' 128.931 2,327,767.38 300,121,376.22 1,862,213.90
unit 2 7,848,922.13 15,697,844.25 6,279,137.70
unit 2 7,848,922.13 15,697,844.25 6,279,137.70
Bh 16.00 3,772,890.00 60,366,240.00 3,018,312.00
Bh 2 9,100,190.00 18,200,380.00 7,280,152.00
Bh 28 10,512,260.00 294,343,280.00 8,409,808.00
m3 565.19 20,300.00 11,473,255.50 16,240.00
m3 453.52 117,900.00 53,469,812.29 94,320.00
m3 5.88 193,583.64 1,138,271.83 154,866.92
m3 7.35 177,475.96 1,304,448.30 141,980.77
m3 0.60 158,180.00 94,908.00 126,544.00
m2 1.47 160,859.52 236,463.50 128,687.62
m3 15.00 1,866,555.35 27,998,330.25 1,493,244.28
m3 0.30 1,101,800.00 330,540.00 881,440.00
Kg 2,689.04 42,685.50 114,782,989.12 34,148.40
m3 2.97 1,866,555.35 5,538,069.72 1,493,244.28
m2 16.96 1,643,653.00 27,871,752.65 1,314,922.40
m3 36.75 68,268.89 2,508,881.76 54,615.11
312,507,092.13
m³ 9.38 102,121.80 957,788.54 81,697.44
m³ 36.92 117,900.00 4,352,541.95 94,320.00
m³ 1.70 158,180.00 268,459.93 126,544.00
m³ 4.10 887,339.09 3,638,935.64 709,871.27
m³ 0.52 1,422,385.00 733,552.39 1,137,908.00
m³ 4.29 1,281,265.71 5,498,992.55 1,025,012.57
m2 44.35 296,258.60 13,138,606.75 237,006.88
Kg 668.79 34,600.00 23,140,077.70 27,680.00
Kg 2,607.00 42,685.50 111,281,098.50 34,148.40
Kg 782.98 42,685.50 33,421,884.96 34,148.40
Unit 24.00 38,470.30 923,287.20 30,776.24
Unit 60.00 18,670.30 1,120,218.00 14,936.24
Kg 4.92 42,685.50 210,044.67 34,148.40
m2 89.91 141,395.10 12,712,211.30 113,116.08
m2 179.81 170,326.20 30,626,558.41 136,260.96
m2 179.81 57,128.50 10,272,344.14 45,702.80
m2 179.81 30,859.73 5,548,925.08 24,687.78
m2 5.53 141,395.10 781,801.79 113,116.08
m2 5.53 170,326.20 941,767.63 136,260.96
m2 10.60 300,132.75 3,181,317.11 240,106.20
m2 12.56 328,773.50 4,129,395.16 263,018.80
m2 2.57 300,132.75 770,680.88 240,106.20
unit 1.00 709,335.00 709,335.00 567,468.00
Unit 2.00 1,766,600.00 3,533,200.00 1,413,280.00
m2 10.60 211,003.83 2,236,577.33 168,803.07
m2 10.60 48,347.20 512,465.82 38,677.76
m2 10.60 30,859.73 327,103.88 24,687.78
m2 38.09 320,746.58 12,216,274.91 256,597.26
m2 54.96 162,481.00 8,930,037.00 129,984.80
Unit 1.00 2,748,460.00 2,748,460.00 2,198,768.00
m' 8.00 74,186.20 593,489.60 59,348.96
m' 12.00 59,930.20 719,162.40 47,944.16
Unit 4.00 122,155.00 488,620.00 97,724.00
Unit 1.00 61,578.00 61,578.00 49,262.40
Unit 1.00 4,783,460.00 4,783,460.00 3,826,768.00
m2 2.39 141,395.10 337,425.27 113,116.08
m' 8.00 284,426.45 2,275,411.60 227,541.16
m³ 0.25 970,365.00 242,591.25 776,292.00
m' 4.00 202,454.45 809,817.80 161,963.56
Titik 8.00 416,449.00 3,331,592.00 333,159.20
6,043,532,771.73
m³ 17,887.50 20,300.00 363,116,250.00 16,240.00
m³ 2,182.50 21,100.00 46,050,750.00 16,880.00
m³ 15,705.00 41,944.51 658,738,603.04 33,555.61
m 2,250.00 13,100.00 29,475,000.00 10,480.00
m' 9,000.00 23,100.00 207,900,000.00 18,480.00
m2 20,250.00 10,636.36 215,386,363.64 8,509.09
m³ 10,130.00 446,482.31 4,522,865,805.05 357,185.85
1.512 1,044,122,636.16
m 2
453.74 231,088.00 104,854,862.80 184,870.40
m' 86.17 148,340.50 12,782,130.03 118,672.40
m³ 2.24 90,750.00 203,280.00 72,600.00
m³ 0.90 202,070.00 181,054.72 161,656.00
m³ 1.79 1,281,265.71 2,296,028.15 1,025,012.57
m2 102.54 296,258.60 30,377,171.81 237,006.88
m³ 17.66 1,281,265.71 22,629,394.67 1,025,012.57
m2 20.16 296,258.60 5,972,573.38 237,006.88
m³ 2.69 1,281,265.71 3,444,042.23 1,025,012.57
bh 56.00 38,470.30 2,154,336.80 30,776.24
m³ 25.85 90,750.00 2,345,978.25 72,600.00
Kg 395.99 42,685.50 16,903,150.66 34,148.40
Kg 666.11 42,685.50 28,433,115.47 34,148.40
m 74.40 792,915.00 58,992,876.00 634,332.00
m 112.46 338,904.00 38,114,499.46 271,123.20
m 112.46 243,260.00 27,357,992.64 194,608.00
m 123.28 448,318.00 55,266,849.77 358,654.40
Kg 97.44 42,685.50 4,159,275.12 34,148.40
m2 1,436.60 66,493.00 95,523,843.80 53,194.40
m 2
8,002.80 66,493.00 532,130,180.40 53,194.40
321,071,855.00
LS 1.00 321,071,855.00 321,071,855.00 256,857,484.00
Sub Total 13,001,137,798.61
JUMLAH TOTAL 13,001,137,798.61 JUMLAH TOTAL

PPN 11% 1,430,125,157.85 PPN 11%
TOTAL 14,431,262,956.46 TOTAL
PEMBULATAN 14,431,263,000.00 PEMBULATAN
Rata Analisa
JUMLAH HARGA HARGA SATUAN JUMLAH HARGA
Rp Rp Rp
128,106,000.00 134,511,300.00
44,880,000.00 47,124,000.00 47,124,000.00
32,450,000.00 34,072,500.00 34,072,500.00
50,776,000.00 53,314,800.00 53,314,800.00
4,095,816,754.87 3,794,782,624.43
3,301,728,944.00 2,900,000.00 2,954,230,000.00
33,148,060.75 17,402,731.90 34,805,463.79
240,097,100.98 1,955,324.60 252,101,956.03
12,558,275.40 6,593,094.59 13,186,189.17
12,558,275.40 6,593,094.59 13,186,189.17
48,292,992.00 3,169,227.60 50,707,641.60
14,560,304.00 7,644,159.60 15,288,319.20
235,474,624.00 8,830,298.40 247,248,355.20
9,178,604.40 29,013.43 16,397,957.64
42,775,849.83 99,036.00 44,914,642.32
910,617.46 162,610.26 956,148.33
1,043,558.64 149,079.81 1,095,736.57
75,926.40 132,871.20 79,722.72
189,170.80 135,122.00 198,629.34
22,398,664.20 1,567,906.49 23,518,597.41
264,432.00 925,512.00 277,653.60
91,826,391.30 35,855.82 96,417,710.86
4,430,455.78 1,567,906.49 4,651,978.57
22,297,402.12 1,380,668.52 23,412,272.23
2,007,105.41 57,345.87 2,107,460.68
250,005,673.70 243,590,310.66
766,230.83 29,013.43 272,113.64
3,482,033.56 109,976.07 4,060,012.37
214,767.95 132,871.20 225,506.34
2,911,148.51 851,596.16 3,492,355.58
586,841.91 811,500.00 418,506.78
4,399,194.04 841,500.00 3,611,586.73
10,510,885.40 248,857.22 11,036,429.67
18,512,062.16 22,137.52 14,805,313.77
89,024,878.80 35,855.82 93,476,122.74
26,737,507.97 35,855.82 28,074,383.37
738,629.76 32,315.05 775,561.25
896,174.40 15,683.05 940,983.12
168,035.74 35,855.82 176,437.53
10,169,769.04 161,982.67 14,563,149.50
24,501,246.73 43,325.43 7,790,397.03
8,217,875.31 47,987.94 8,628,769.08
4,439,140.07 29,625.34 5,326,968.08
625,441.43 118,771.88 656,713.50
753,414.10 143,074.01 791,084.81
2,545,053.69 252,111.51 2,672,306.37
3,303,516.13 276,169.74 3,468,691.93
616,544.70 252,111.51 647,371.94
567,468.00 595,841.40 595,841.40
2,826,560.00 1,483,944.00 2,967,888.00
1,789,261.87 177,243.22 1,878,724.96
409,972.65 40,611.65 430,471.29
261,683.10 25,922.17 274,767.26
9,773,019.92 269,427.13 10,261,670.92
7,144,029.60 136,484.04 7,501,231.08
2,198,768.00 2,308,706.40 2,308,706.40
474,791.68 62,316.41 498,531.26
575,329.92 50,341.37 604,096.42
390,896.00 102,610.20 410,440.80
49,262.40 51,725.52 51,725.52
3,826,768.00 4,018,106.40 4,018,106.40
269,940.21 118,771.88 283,437.22
1,820,329.28 238,918.22 1,911,345.74
194,073.00 815,106.60 203,776.65
647,854.24 170,061.74 680,246.95
2,665,273.60 349,817.16 2,798,537.28
4,834,826,217.39 7,865,085,492.69
290,493,000.00 29,013.43 518,977,798.88
36,840,600.00 29,976.07 65,422,772.96
526,990,882.43 51,500.00 808,807,500.00
23,580,000.00 9,000.00 20,250,000.00
166,320,000.00 28,500.00 256,500,000.00
172,309,090.91 27,496.58 556,805,757.67
3,618,292,644.04 556,596.41 5,638,321,663.19
835,298,108.93 877,063,014.38
83,883,890.24 194,113.92 88,078,084.75
10,225,704.03 124,606.02 10,736,989.23
162,624.00 76,230.00 170,755.20
144,843.78 169,738.80 152,085.96
1,836,822.52 1,076,263.20 1,928,663.65
24,301,737.45 248,857.22 25,516,824.32
18,103,515.74 1,076,263.20 19,008,691.52
4,778,058.70 248,857.22 5,016,961.64
2,755,233.78 1,076,263.20 2,892,995.47
1,723,469.44 32,315.05 1,809,642.91
1,876,782.60 76,230.00 1,970,621.73
13,522,520.53 35,855.82 14,198,646.56
22,746,492.38 35,855.82 23,883,817.00
47,194,300.80 666,048.60 49,554,015.84
30,491,599.56 284,679.36 32,016,179.54
21,886,394.11 204,338.40 22,980,713.82
44,213,479.81 376,587.12 46,424,153.81
3,327,420.10 35,855.82 3,493,791.10
76,419,075.04 55,854.12 80,240,028.79
425,704,144.32 55,854.12 446,989,351.54
256,857,484.00 269,700,358.20
256,857,484.00 269,700,358.20 269,700,358.20
10,400,910,238.89 13,184,733,100.36
Besuki
10,400,910,238.89 JUMLAH TOTAL 13,184,733,100.36
1,144,100,126.28 PPN 11% 1,450,320,641.04
11,545,010,365.17 TOTAL 14,635,053,741.40
11,545,010,000.00 PEMBULATAN 14,635,054,000.00
ANALISA HARGA SATUAN
JENIS PEKERJAAN Stripping/kosrekan

SATUAN PENGUKURAN : m2
HARGA SATUAN : Rp 6,961.00
HARGA
NO. URAIAN SATUAN VOLUME TOTAL
SATUAN ( Rp )
A Tenaga
L01.1 Pekerja Jam 0.0127 14,583.33 184.63
L03 Mandor Jam 0.0025 29,148.84 73.81
L04 Operator Jam 0.0105 29,148.84 306.86
L05 Pembantu Operator Jam 0.0105 21,857.17 230.10
SUB TOTAL 795.39
B. Bahan
SUB TOTAL
C. Peralatan
E04 Bulldozer 100-150 HP Jam 0.0025 211,092.00 534.49
E15 Wheel Loader 1.0-1.6 M3 Jam 0.0026 272,856.00 710.61
E09 Dump Truck 10-12 T Jam 0.0054 107,196.00 577.90
SUB TOTAL 1,823.00
D. Bahan Bakar & Pelumas

M64 Minyak Pelumas / Oli Liter 0.0176 50,530.80 888.56
M65 Minyak Bensin Liter - 13,719.60 -
M66 Minyak Solar Liter 0.1758 16,044.00 2,821.27
SUB TOTAL 3,709.84
E Jumlah Harga Tenaga, Bahan Dan Peralatan ( E=A+B+C+D ) 6,328.23

F OVERHEAD & PROFIT 10% x E 632.82
G HARGA SATUAN PEKERJAAN ( E + F ) 6,961.05
Catatan : 1. Satuan dapat berdasarkan atas Jam Operasi untuk Tenaga Kerja dan Peralatan, Volume dan/atau Ukuran
Berat untuk Bahan/Material.
2. Kuantitas satuan adalah kuantitas setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor
mata pembayaran.
3. Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan (tetapi tidak termasuk PPN
yang dibayar dari kontrak) dan biaya-biaya lainnya.
NAMA MATA PEMBAYARAN : Galian Biasa

HARGA
SATUAN
A Tenaga
L01.1 Pekerja Jam 0.0734 14,583.33 1,070.71
L03 Mandor Jam - 29,148.84 -
L04 Operator Jam 0.1109 29,148.84 3,231.50
L05 Pembantu Operator Jam 0.1109 21,857.17 2,423.13
SUB TOTAL 6,725.33
B. Bahan
SUB TOTAL -
C. Peralatan
E10 Excavator 100-160 HP Jam 0.0245 180,048.00 4,406.37
E09 Dump Truck 10-12 T Jam 0.0864 107,196.00 9,260.52
SUB TOTAL 13,666.89

M64 Minyak Pelumas / Oli Liter 0.0284 50,530.80 1,433.17
SUB TOTAL 5,983.63

F OVERHEAD & PROFIT 10% x E 2,637.58
mata pembayaran.
NAMA MATA PEMBAYARAN : 12.02 (1)

NOMOR MATA PEMBAYARAN : Pasangan Batu Kali (Stone Masonry)
HARGA
SATUAN ( Rp )
A Tenaga
L01.1 Pekerja Jam 7.0000 14,583.33 102,083.33
L02.3 Tukang Batu Jam 1.4000 21,857.17 30,600.04
L03 Mandor Jam 1.4000 29,148.84 40,808.37
L04 Operator Jam 0.4819 29,148.84 14,047.63
SUB TOTAL 198,072.96
B. Bahan
M16 Batu Kali / Belah m3 1.2100 179,306.00 216,960.26
M73 Semen kg 179.0250 1,500.00 268,537.50
M68 Pasir Beton m3 0.2718 286,066.00 77,742.64
C. Peralatan
E06 Concrete Mixer 0.3-0.6 M3 Jam 0.4819 10,872.00 5,239.52
SUB TOTAL 5,239.52

SUB TOTAL 7,625.45

G HARGA SATUAN PEKERJAAN ( E + F ) : 851,596.16
mata pembayaran.
NAMA MATA PEMBAYARAN : Plesteran Dinding Spesi 1 : 4

NOMOR MATA PEMBAYARAN : 16.01.(4).4
SATUAN PENGUKURAN : M2
HARGA
SATUAN ( Rp )
A Tenaga
L01.1 Pekerja Jam 0.2000 14,583.33 2,916.67
L02.3 Tukang Batu Jam 0.1000 21,857.17 2,185.72
L03 Mandor Jam 0.0500 29,148.84 1,457.44
L04 Operator Jam 0.0500 29,148.84 1,457.44
SUB TOTAL 9,110.13
B. Bahan
M73 Semen kg 10.0000 1,500.00 15,000.00

M69 Pasir Pasang m3 0.0180 263,180.00 4,737.24
SUB TOTAL 19,737.24
C. Peralatan
SUB TOTAL 7,277.11

M66 Minyak Solar Liter 16,044.00 -
M65 Minyak Bensin Liter 0.2008 13,719.60 2,754.94
SUB TOTAL 3,262.28

mata pembayaran.
NAMA MATA PEMBAYARAN : Timbunan Ex Tanah Galian

HARGA
SATUAN
A Tenaga
L01.1 Pekerja Jam 0.0488 14,583.33 712.13
L03 Mandor Jam 0.0098 29,148.84 284.68
L04 Operator Jam 0.0374 29,148.84 1,091.26
SUB TOTAL 2,906.35
B. Bahan
SUB TOTAL -
C. Peralatan
E04 Bulldozer 100-150 HP Jam 0.0130 211,092.00 2,748.79
E19 Vibratory Roller 5-8 T. Jam 0.0098 179,184.00 1,749.97
E23 Water Tanker 3000-4500 L. Jam 0.0146 55,884.00 818.67
Alat Bantu Ls 0.9727 600.00 583.64
E09 Dump Truck 10-12 T Jam 0.0185 107,196.00 1,988.17
E10 Excavator 100-160 HP Jam 0.0053 180,048.00 946.02
SUB TOTAL 8,835.26

SUB TOTAL 15,509.36

mata pembayaran.
NAMA MATA PEMBAYARAN : Baja Tulangan Ulir

NOMOR MATA PEMBAYARAN : 10.02 (2)
SATUAN PENGUKURAN : kg
HARGA SATUAN : Rp 22,137.52 7,368.00
HARGA
SATUAN ( Rp )
A Tenaga
L01.1 Pekerja Jam 0.0340 14,583.33 496.50
L02.2 Tukang Besi Jam 0.0113 21,857.17 248.05
L03 Mandor Jam 0.0113 29,148.84 330.80
L04 Operator Jam 0.0053 29,148.84 154.57
SUB TOTAL 1,345.81
B. Bahan
M14 Baja Tulangan Ulir kg 1.0019 17,500.00 17,533.41
M63 Kawat Bindrat kg 0.0034 25,000.00 85.11
SUB TOTAL 17,618.52
C. Peralatan
E11 Flat Bed Truck 3-4 M3 Jam 0.0053 48,720.00 258.34
E55 Bar Bender Jam 0.0016 45,408.00 73.62
E56 Bar Cutter Jam 0.0016 45,408.00 73.62
SUB TOTAL 405.57

M66 Minyak Solar Liter 0.0358 16,044.00 574.25
SUB TOTAL 755.11

mata pembayaran.
NAMA MATA PEMBAYARAN : Paving Block 21x10.5x8 pada Trotoir

NOMOR MATA PEMBAYARAN : 12.18
HARGA
SATUAN ( Rp )
A Tenaga
L01.1 Pekerja Jam 1.0000 14,583.33 14,583.33
L02.1 Tukang Jam 0.2000 21,857.17 4,371.43
L03 Mandor Jam 0.2000 29,148.84 5,829.77
L04 Operator Jam 0.2000 29,148.84 5,829.77
SUB TOTAL 34,985.74
B. Bahan
M70 Pasir Urug m3 0.0600 178,088.99 10,685.34
M154 Conblok 8x10.5x21 Abu-abu m2 1.1000 160,000.00 176,000.00
C. Peralatan
E25 Tamper Jam 0.2000 8,462.73 1,692.55
Alat Bantu Ls 1.0000 120.00 120.00
Alat Bantu Ls 1.0000 290.12 290.12
SUB TOTAL 2,102.67

M66 Minyak Solar Liter - 16,044.00 -
SUB TOTAL 2,815.90

mata pembayaran.
NAMA MATA PEMBAYARAN : Kerb Beton Type A, termasuk pondasi

NOMOR MATA PEMBAYARAN : 16.04.5.5
SATUAN PENGUKURAN : m'
HARGA
SATUAN ( Rp )
A Tenaga
L01.1 Pekerja Jam 2.0303 14,583.33 29,608.43
L02.3 Tukang Batu Jam 0.2436 21,857.17 5,325.17
L03 Mandor Jam 0.1624 29,148.84 4,734.45
L04 Operator Jam 0.1412 29,148.84 4,116.16
SUB TOTAL 46,870.71
B. Bahan
M118 Baja Plat kg 0.8325 13,045.00 10,859.83
M26 Beton Kelas B (K=350 kg/cm2) m3 0.0788 926,500.00 72,961.88
SUB TOTAL 83,821.71
C. Peralatan
E20 Concrete Vibrator Jam 0.0600 9,970.00 598.20
E11 Flat Bed Truck 3-4 M3 Jam 0.0812 40,600.00 3,297.20
Alat bantu Ls 1.0000 10,000.00 10,000.00
SUB TOTAL 13,895.40

SUB TOTAL 4,002.54

mata pembayaran.
NAMA MATA PEMBAYARAN Pengadaan IPR (Interlocking Permeable Revetment)

HARGA
SATUAN ( Rp )
A Tenaga
SUB TOTAL -
B. Bahan
Pengadaan IPR (Interlocking Permeable Revetment) m' 375,403.64
C. Peralatan
SUB TOTAL -
SUB TOTAL -

mata pembayaran.
NAMA MATA PEMBAYARAN Pemasangan IPR (Interlocking Permeable Revetment)

HARGA
SATUAN ( Rp )
A Tenaga
SUB TOTAL -
B. Bahan
Pemasangan IPR (Interlocking Permeable Revetment) m' 10,080.00
SUB TOTAL 10,080.00
C. Peralatan
SUB TOTAL -
SUB TOTAL -

mata pembayaran.
NAMA MATA PEMBAYARAN Pasangan Rip - Rap

HARGA
SATUAN ( Rp )
A Tenaga
SUB TOTAL -
B. Bahan
Pasangan Rip - Rap m³ 169,298.18
C. Peralatan
SUB TOTAL -
SUB TOTAL -

mata pembayaran.
NAMA MATA PEMBAYARAN : Fabric Mat

NOMOR MATA PEMBAYARAN : 4.08 (2)
HARGA
SATUAN ( Rp )
A Tenaga
L01.1 Pekerja Jam 0.2918 14,583.33 4,255.68
L02.1 Tukang Jam 0.0584 21,857.17 1,275.66
L03 Mandor Jam 0.0195 29,148.84 567.08
L04 Operator Jam 0.0195 29,148.84 567.08
SUB TOTAL 7,090.72
B. Bahan
M199 Geotextile N200 m2 1.1673 9,500.00 11,089.09
SUB TOTAL 11,089.09
C. Peralatan
E11 Flat Bed Truck 3-4 M3 Jam 0.0195 40,600.00 789.85
Alat Bantu Ls 0.9727 500.00 486.36
SUB TOTAL 1,276.22

M65 Minyak Bensin Liter 13,719.60 -
SUB TOTAL 5,540.86

mata pembayaran.
NAMA MATA PEMBAYARAN : Dinding Setengah Bata Spesi 1 : 4

NOMOR MATA PEMBAYARAN : 16.01.(4).2
SATUAN PENGUKURAN : M2
HARGA
SATUAN ( Rp )
A Tenaga
L01.1 Pekerja Jam 1.2048 14,583.33 17,570.28
L02.3 Tukang Batu Jam 0.6024 21,857.17 13,166.97
L03 Mandor Jam 0.3012 29,148.84 8,779.77
L04 Operator Jam 0.3012 29,148.84 8,779.77
SUB TOTAL 54,880.28
B. Bahan
M130 Bata Merah bh 63.0000 550.00 34,650.00

M73 Semen kg 15.5300 1,500.00 23,295.00
M69 Pasir Pasang m3 0.1296 263,180.00 34,108.13
SUB TOTAL 92,053.13
C. Peralatan

Alat Bantu Ls 1.00000 500.00 500.00
SUB TOTAL 3,228.92

M66 Minyak Solar Liter 16,044.00 -
SUB TOTAL 1,223.35

NAMA MATA PEMBAYARAN Pemasangan Batu Alam

HARGA
SATUAN ( Rp )
A Tenaga
SUB TOTAL -
B. Bahan
Pemasangan Batu Alam m2 1.0000 268,341.82 268,341.82
C. Peralatan
SUB TOTAL -
SUB TOTAL -

mata pembayaran.
NAMA MATA PEMBAYARAN Bronjong

HARGA
SATUAN ( Rp )
A Tenaga
L01.1 Pekerja Jam 3.5000 14,583.33 51,041.67
L02.3 Tukang Batu Jam 0.7000 21,857.17 15,300.02
L03 Mandor Jam 0.7000 29,148.84 20,404.19
L04 Operator Jam 0.2410 29,148.84 7,023.82
SUB TOTAL 99,036.48
B. Bahan
Kawat Bronjong Bh 1.0000 190,000.00 190,000.00

Batu Kali / Belah m3 1.2100 179,306.00 216,960.26
C. Peralatan
SUB TOTAL -
SUB TOTAL -

mata pembayaran.
104 1
154 A.
155
156
157
159 B
160 1
161 2
162 3
163 4
164 5
165 6
166 7
167 8
168 9
169 10
170 11
171 12
172 13
173 14
174 15
176 17
177 18
178 19
179 20
182 C.
184 2
185 3
189 7
195 13
197 15
199 17
200 18
201 19
202 20
203 21
204 22
206 24
207 25
208 26
209 27
210 28
211 29
212 30
213 31
214 32
216 34
217 35
218 36
219 37
220 38
221 39
222 40
224 D.
226 2
227 3
228 4
229 5
230 6
231 7
233 D.
234 1
235 2
236 3
237 4
238 5
239 6
240 7
241 8
242 9
243 10
244 11
245 12
246 13
247 14
248 15
249 16
250 17
251 18
252 19
253 20
255 E.
256 1
Stripping/kosrekan
Pasangan Batu Kali 1 Pc : 4 PS
Plesteran
Timbunan Tanah kembali
Suling-Suling, Dia. 1.5 inch
Buangan Tanah Galian sejauh 1 Km
Pengadaan Saluran Precast U-ditch 2x1x1,2m (K-350)
Pemasangan Saluran Precast U-ditch 2x1x1,2m (K-350)
Pengadaan Pancang Dolken Dia. 10-15 cm, L = 4.0 m
Pemancangan Pancang Dolken Dia. 10-15 cm, L = 4.0 m
Pintu Air 0.8 x 1 m
Pembesian
Bekisting
Beton K-100
Beton K-225
Pengadaan Saluran Precast U-ditch 1x1x1,2m (K-350)
Pemasangan Saluran Precast U-ditch 1x1x1,2m (K-350)
Pintu Air 1 x 1 m
Beton K-300
Pemasangan paving block abu-abu tebal 8 cm
Pemasangan Kansteen
Pengadaan Saluran Precast U-Dicth 0.3 X 0.3 X 1.2m (K-350)
Pemasangan U-Dicth 0.3 X 0.3 X 1.2m (K-350)
Pengadaan IPR (Interlocking Permeable Revetment)
Pemasangan IPR (Interlocking Permeable Revetment)
Pasangan Rip - Rap
Geotextille non woven 150 gr
Pemasangan Batu Alam
Handrail
Pengadaan dan Pemasangan Lampu Taman
Pengadaan dan Pemasangan Kursi Taman
Urugan Pasir tebal 5 cm
Acian
Angkur Bolt M16
Base Plate tebal = 12 mm
Kolom WF 300
Kolom WF 150
Pipa Besi 1.5 inchi
Pemasangan grass block
Pemasangan koral sikat
Gebalan rumput
Tanaman kecil
Geotextille non woven 150 gr
Pengadaan dan Pemasangan Kursi Taman
Pengadaan dan Pemasangan Lampu Taman
Tempat sampah, per jarak 15 m
Pembuatan Gazebo
Instalasi Penyiraman
Mainan anak-anak
Nomenklatur
Gapura
Fasum (Musholla dan MCK)
Instalasi Listrik
Asphalt
Base Course
Timbunan pasir
Kolom H Beam 250.250.14.9
Balok Baja I Beam 250.125.6.79
Angkur Bolt m 16 u/ Pedestal
Mur Baut m 16
Plat Simpul t=10 mm
Pasangan Bata Merah 1/2 Bata (1 : 4)
Acian
Pengecatan Dinding
Pek. Pasangan Bata Sumur Resapan
Pek. Keramik Lantai
Pek. Keramik Dinding Kamar mandi
Pek. Keramik L. Kamar mandi
Kloset Jongkok
Pekerjaan Pemasangan Kusen dan Pintu Almunium
Pek. Rangka Hollow Plafond
Pek. Pemasangan Gypsum
Pek. Pengecatan Gypsum
Pek. Rangka Atap Baja Ringan
Pekerjaan Atap Galvalum
Pek. Pemasangan Toren Air
Instalasi Kran Air
Pemasangan Floor Drain
Pek. Instalasi Bioipal
Pek. Pemasangan Bata Sumur Resapan
Pek. Instalasi Pipa 4" Inch
Pek. Instalasi Ijuk
Pek. Resapan Pipa 3' Inch
Intalasi Lampu
Pemindahan dan Pemasangan Pompa
Lampu Penerangan
Galian tanah biasa Ketapang
Pekerjaan Persiapan Besuki
Mobilisasi dan Demobilisasi Alat Besuki
Pencegahan Covid-19 Besuki
SMK3 Besuki
PEKERJAAN PENINGKATAN JALUR PIPA DRAINASE KE KALI PORONG Besuki
Pengadaan dan Pemasangan PIPA HDPE DN.450, PN16, SDR11 Besuki
Pengadaan dan Pemasangan Air Valve 'Ø 450 mm Besuki
Pengadaan dan Pemasangan Pipa Baja 'Ø 450 mm Besuki
Pemasangan / Penyambungan Pipa Ø 450 mm, dan Kelengkapannya (Inlet Pompa) Besuki
Pemasangan / Penyambungan Pipa Ø 450 mm, dan Kelengkapannya (Outlet Jalur Pipa) Besuki
Bend/Elbow 45 deg. Ø 450 mm (GS-ASTM A53 A) Besuki
Bend/Elbow 45 deg. Ø 450 mm (PE-PN 16) Besuki
Stub End dia. 450 mm (PE-PN 16) Besuki
Galian tanah menggunakan alat berat Besuki
Timbunan Hasil Galian Kembali Dipadatkan Besuki
Base Course, Agregat Class A Besuki
Base Course, Agregat Class B Besuki
Urugan Pasir Besuki
Penghamparan ATB tb. 4 cm Besuki
Pemasangan Thrust Block Beton K- 250 (fc 20 Mpa) Besuki
Pemasangan dan Perakitan Baja Profil( Besi WF dan Plat ) Besuki
Pembetonan K-250 Pondasi Jembatan Besuki
Pekerjaan Pembuatan Lantai Plat Expanded Metal Besuki
Bongkar aspal lapis penetrasi Besuki
RUMAH POMPA Besuki
Timbunan tanah dipadatkan Besuki
Timbunan pasir Besuki
Bekisting Besuki
Plat Simpul t=10 mm Besuki
Plesteran Dinding Tebal 1,5 Cm (1 : 4) Besuki
Pengecatan Dinding Besuki
Pek. Pasangan Bata Sumur Resapan Besuki
Pek. Plesteran Sumur Resapan Besuki
Pek. Keramik Lantai Besuki
Pek. Keramik Dinding Kamar mandi Besuki
Pek. Keramik L. Kamar mandi Besuki
Pekerjaan Pemasangan Kusen dan Pintu Almunium Besuki
Pek. Rangka Hollow Plafond Besuki
Pek. Pemasangan Gypsum Besuki
Pek. Pengecatan Gypsum Besuki
Pek. Rangka Atap Baja Ringan Besuki
Pekerjaan Atap Galvalum Besuki
Pek. Pemasangan Toren Air Besuki
Instalasi Pipa Air Bersih 3/4 " inch Besuki
Instalasi Pipa Air Bersih 1/2 " inch Besuki
Pemasangan Floor Drain Besuki
Pek. Instalasi Bioipal Besuki
Pek. Pemasangan Bata Sumur Resapan Besuki
Pek. Instalasi Pipa 4" Inch Besuki
Pek. Instalasi Ijuk Besuki
Pek. Resapan Pipa 3' Inch Besuki
Intalasi Lampu Besuki
Perkuatan Tebing Besuki
Timbunan tanah kembali Besuki
Pembuangan galian tanah dengan jarak angkut 1 Km Besuki
Pengadaan Pancang Dolken Dia. 10 - 15 cm Besuki
Pemancangan Pancang Dolken Dia. 10 - 15 cm Besuki
Geotextille Non Woven, 150 gr Besuki
Pasangan Bronjong, 2.00 X 1.0 X 0.50, mesh 10X12 Dia. 2.7 mm Besuki
Pembangunan Workshop Alat Berat Besuki
Pekerjaan Persiapan Besuki
Pekerjaan Bouwplank Besuki
Pekerjaan Galian Pondasi Footplate Besuki
Pekerjaan Pasir Urug Pondasi Footplate tebal 10 Cm Besuki
Pekerjaan Beton FootPlate K-225 Besuki
Pekerjaan Bekisting Sloof Besuki
Pekerjaan Sloof Beton K-225 Besuki
Pekerjaan Bekisting Pedestal Besuki
Pekerjaan Pedestal Kolom Beton K-225 Pipa Baja 10" inch Besuki
Angkur Bolt M19 Besuki
Pekerjaan Urugan Tanah Setinggi Sloof Besuki
Besi pondasi plat tebal 2 cm Besuki
Besi plat atas tebal 1.5 cm Besuki
Besi Galvanis kolom diameter 10 inch Besuki
Besi Galvanis rangka atap diameter 4 inch Besuki
Besi Canal C lebar 15 cm Besuki
Dinding galvalum tebal 0.3 mm Besuki
Atap galvalum tebal 0,3 mm Besuki
Pekerjaan Lain - lain Besuki
Kistdan dan Dewatering Besuki
m2 Rp 6,961
m3 Rp 851,596
M2 Rp 43,325
M3 Rp 29,976
M3 Rp 86,500
M3 Rp 51,500
Bh Rp 7,812,500
m' Rp 86,500
btg Rp 9,000
m' Rp 28,500
unit Rp 16,500,000
Kg Rp 22,138
m2 Rp 96,500
m3 Rp 716,500
m3 Rp 841,500
Bh Rp 3,906,250
m' Rp 43,250
Unit Rp 20,625,000
m3 Rp 926,500
m2 Rp 249,249
m Rp 158,992
Bh Rp 351,563
m' Rp 49,738
m' Rp 412,944
m' Rp 11,088
m³ Rp 186,228
m² Rp 27,497
m2 Rp 295,176
m' Rp 774,144
bh Rp 5,216,232
unit Rp 4,310,460
m³ Rp 235,032
m2 Rp 47,988
bh Rp 32,315
m2 Rp 1,590,792
Kg Rp 30,049
Kg Rp 30,049
Kg Rp 171,278
m2 Rp 178,500
m2 Rp 293,664
m2 Rp 47,544
m2 Rp 227,724
m2 Rp 9,828
unit Rp 4,310,460
unit Rp 4,489,380
unit Rp 1,169,112
unit Rp 31,348,800
Ls Rp 81,629,184
Ls Rp 70,140,000
Set Rp 23,100,000
Ls Rp 15,908,353
Ls Rp 327,837,419
Ls Rp 6,378,876
ton Rp 704,340
m3 Rp 350,868
m³ Rp 235,032
Kg Rp 30,049
Kg Rp 30,049
Unit Rp 32,315
Unit Rp 15,683
Kg Rp 30,049
m2 Rp 161,983
m2 Rp 47,988
m2 Rp 29,625
m2 Rp 154,419
m2 Rp 252,112
m2 Rp 276,170
m2 Rp 252,112
unit Rp 595,841
unit Rp 4,635,474
m2 Rp 177,243
m2 Rp 40,612
m2 Rp 29,625
m2 Rp 325,815
m2 Rp 132,557
Unit Rp 626,472
m' Rp 62,316
m' Rp 50,341
Unit Rp 102,610
Unit Rp 86,874
Unit Rp 4,200,672
m2 Rp 154,419
m' Rp 178,295
m³ Rp 815,107
m' Rp 170,062
Titik Rp 349,817
Ls Rp 12,630,576
unit Rp 5,216,232
m3 Rp 29,013
Ls
Ls
Ls
KETAPANG
HARGA ATAS PERHITUNGAN AHS
JUMLAH TOTAL Rp 17,208,309,644 100.00% JUMLAH TOTAL Rp 14,682,128,893
PPN 11 % Rp 1,892,914,061 PPN 11 % Rp 1,615,034,178
TOTAL Rp 19,101,223,704 TOTAL Rp 16,297,163,071
PEMBULATAN Rp 19,101,224,000 PEMBULATAN Rp 16,297,163,000
BESUKI
HARGA ATAS PERHITUNGAN AHS
JUMLAH TOTAL Rp 13,001,137,799 100.00% JUMLAH TOTAL Rp 13,184,733,100
PPN 11 % Rp 1,430,125,158 PPN 11 % Rp 1,450,320,641
TOTAL Rp 14,431,262,956 TOTAL Rp 14,635,053,741
PEMBULATAN Rp 14,431,263,000 PEMBULATAN Rp 14,635,054,000
DEVIASI
85.32% JUMLAH TOTAL Rp 2,526,180,751
DEVIASI
101.41% JUMLAH TOTAL -Rp 183,595,302
Lampiran Penawaran - Ketapang
NO URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA
PEKERJAAN PEMBANGUNAN EMBUNG KETAPANG
A Pekerjaan Persiapan Rp 242,926,992

1 Mobilisasi dan Demobilisasi Alat Ls 1.00 Rp 99,792,000 Rp 99,792,000
2 SMK3 Ls 1.00 Rp 109,062,492 Rp 109,062,492
3 Pencegahan Covid-19 Ls 1.00 Rp 34,072,500 Rp 34,072,500
B Saluran Embung Exit ke Embung Ketapang Rp 71,997,548

1 Stripping/kosrekan m² 603.15 Rp 6,961 Rp 4,198,510
2 Galian tanah biasa m³ 163.19 Rp 29,013 Rp 4,734,804
3 Pasangan Batu Kali 1 Pc : 4 PS m² 57.37 Rp 851,596 Rp 48,854,369
4 Plesteran m³ 28.40 Rp 43,325 Rp 1,230,442
5 Timbunan Tanah kembali m³ 88.86 Rp 29,976 Rp 2,663,569
6 Suling-Suling, Dia. 1.5 inch Buah 75.00 Rp 86,500 Rp 6,487,500
7 Buangan Tanah Galian sejauh 1 Km m³ 74.34 Rp 51,500 Rp 3,828,356
C Saluran Embung Ketapang ke Sungai Ketapang ( Outlet) Rp 136,580,166

1 Stripping/kosrekan m² 60.00 Rp 6,961 Rp 417,660
2 Galian tanah biasa m³ 59.19 Rp 29,013 Rp 1,717,305
3 Buangan Tanah Galian sejauh 1 Km m³ 33.75 Rp 51,500 Rp 1,738,125
4 Pengadaan Saluran Precast U-ditch 2x1x1,2m (K-350) unit 9.50 Rp 7,812,500 Rp 74,218,750
5 Pemasangan Saluran Precast U-ditch 2x1x1,2m (K-350) m' 9.50 Rp 86,500 Rp 821,750
6 Timbunan Tanah kembali m³ 25.44 Rp 29,976 Rp 762,591
7 Pengadaan Pancang Dolken Dia. 10-15 cm, L = 4.0 m btg 49.00 Rp 9,000 Rp 441,000
8 Pemancangan Pancang Dolken Dia. 10-15 cm, L = 4.0 m m' 196.00 Rp 28,500 Rp 5,586,000
9 Pintu Air 0.8 x 1 m unit 1.00 Rp 16,500,000 Rp 16,500,000
10 Pembesian Kg 1,032.75 Rp 22,138 Rp 22,862,520
11 Bekisting m² 34.90 Rp 96,500 Rp 3,367,464
12 Beton K-100 m³ 3.28 Rp 716,500 Rp 2,353,273
13 Beton K-225 m³ 6.89 Rp 841,500 Rp 5,793,728
D Saluran Kolektor Drain Embung Ketapang Rp 2,296,849,956

1 Stripping/kosrekan m² 603.15 Rp 6,961 Rp 4,198,510
2 Galian tanah biasa m³ 2,806.31 Rp 29,013 Rp 81,420,777
3 Buangan Tanah Galian sejauh 1 Km m³ 1,461.25 Rp 51,500 Rp 75,254,128
4 Pengadaan Saluran Precast U-ditch 1x1x1,2m (K-350) unit 494.05 Rp 3,906,250 Rp 1,929,882,813
5 Pemasangan Saluran Precast U-ditch 1x1x1,2m (K-350) m' 494.05 Rp 43,250 Rp 21,367,663
6 Timbunan Tanah kembali m³ 1,345.07 Rp 29,976 Rp 40,319,847
7 Pintu Air 1 x 1 m unit 1.00 Rp 16,500,000 Rp 16,500,000
8 Pembesian Kg 2,300.85 Rp 22,138 Rp 50,935,105
9 Bekisting m² 346.04 Rp 96,500 Rp 33,392,860
10 Suling-suling Dia. 1.5 " m' 16.00 Rp 86,500 Rp 1,384,000
11 Beton K-100 m³ 10.74 Rp 716,500 Rp 7,693,061
12 Beton K-225 m³ 2.16 Rp 841,500 Rp 1,814,274
13 Beton K-300 m³ 35.28 Rp 926,500 Rp 32,686,920
E Pembangunan Embung Ketapang Rp 8,174,175,716

1 Stripping/kosrekan m2 11,163.10 Rp 6,961 Rp 77,706,345
2 Timbunan Tanah kembali dipadatkan m³ 418.24 Rp 29,976 Rp 12,537,198
3 Buangan Tanah Galian sejauh 1 Km m³ 31,640.66 Rp 51,500 Rp 1,629,493,864
4 Pemasangan paving block abu-abu tebal 8 cm m2 1,176.00 Rp 249,249 Rp 293,116,367
5 Pemasangan Kansteen m' 784.00 Rp 158,992 Rp 124,649,470
6 Pengadaan U-Dicth 0.3 X 0.3 X 1.2m (K-350) m' 405.00 Rp 351,563 Rp 142,382,813
7 Pemasangan U-Dicth 0.3 X 0.3 X 1.2m (K-350) m' 405.00 Rp 49,738 Rp 20,143,688
8 Beton K-225 m³ 2,086.52 Rp 841,500 Rp 1,755,805,234
9 Beton K-100 m³ 246.70 Rp 716,500 Rp 176,758,759
10 Pembesian kg 56,224.33 Rp 22,138 Rp 1,244,667,106
11 Bekisting m2 3,513.14 Rp 96,500 Rp 339,017,624
12 Pengadaan IPR (Interlocking Permeable Revetment) m' 760.00 Rp 412,944 Rp 313,837,440
13 Pemasangan IPR (Interlocking Permeable Revetment) m' 760.00 Rp 11,088 Rp 8,426,880
14 Pasangan Rip - Rap m³ 356.00 Rp 186,228 Rp 66,297,168
15 Geotextille non woven 150 gr m² 1,336.60 Rp 27,497 Rp 36,751,930
16 Pemasangan Batu Alam m2 1,416.25 Rp 295,176 Rp 418,043,010
17 Handrail m' 393.00 Rp 774,144 Rp 304,238,592
18 Pengadaan dan Pemasangan Lampu Taman bh 24.00 Rp 4,489,380 Rp 107,745,120
19 Pengadaan dan Pemasangan Kursi Taman unit 40.00 Rp 4,310,460 Rp 172,418,400
`
F Pekerjaan Playground Rp 2,819,802,410
1 Stripping/kosrekan m2 11,072.91 Rp 6,961 Rp 77,078,517
2 Galian tanah biasa m³ 12.08 Rp 29,013 Rp 350,482
3 Timbunan Tanah kembali dipadatkan m³ 1.34 Rp 29,976 Rp 40,108
4 Urugan Pasir tebal 5 cm m³ 0.92 Rp 235,032 Rp 215,289
5 Beton K-100 m³ 0.67 Rp 716,500 Rp 480,055
6 Beton K-225 m³ 28.67 Rp 841,500 Rp 24,123,788
7 Bekisting m2 107.81 Rp 96,500 Rp 10,403,376
8 Acian m2 11.52 Rp 47,988 Rp 552,821
9 Angkur Bolt M16 bh 128.00 Rp 32,315 Rp 4,136,327
10 Base Plate tebal = 12 mm m2 0.36 Rp 1,590,792 Rp 572,685
11 Kolom WF 300 Kg 3,520.00 Rp 30,049 Rp 105,773,902
12 Kolom WF 150 Kg 1,792.00 Rp 30,049 Rp 53,848,532
13 Pipa Besi 1.5 inchi Kg 752.33 Rp 171,278 Rp 128,857,374
14 Pemasangan paving block Abu-abu tebal 8 cm m2 1,714.71 Rp 249,249 Rp 427,389,086
15 Pemasangan paving block warna tebal 8 cm m2 280.55 Rp 249,249 Rp 69,925,701
17 Pemasangan grass block m2 1,135.32 Rp 178,500 Rp 202,654,620
18 Pemasangan koral sikat m2 280.55 Rp 293,664 Rp 82,386,261
19 Gebalan rumput m2 3,714.20 Rp 47,544 Rp 176,588,067
20 Tanaman kecil m2 273.00 Rp 227,724 Rp 62,168,652
21 Geotextille non woven 150 gr m2 3,714.20 Rp 27,497 Rp 102,127,882
22 Pengadaan dan Pemasangan Kursi Taman unit 15.00 Rp 4,310,460 Rp 64,656,900
23 Pengadaan dan Pemasangan Lampu Taman unit 13.00 Rp 5,216,232 Rp 67,811,016
24 Tempat sampah, per jarak 15 m unit 26.20 Rp 1,169,112 Rp 30,630,734
25 Pembuatan Gazebo unit 3.00 Rp 31,348,800 Rp 94,046,400
26 Instalasi Penyiraman Ls 1.00 Rp 81,629,184 Rp 81,629,184
27 Mainan anak-anak Ls 1.00 Rp 70,140,000 Rp 70,140,000
28 Nomenklatur Set 2.00 Rp 23,100,000 Rp 46,200,000
29 Gapura Ls 1.00 Rp 15,908,353 Rp 15,908,353
30 Fasum (Musholla dan MCK) Ls 1.00 Rp 327,837,419 Rp 327,837,419
31 Instalasi Listrik Ls 1.00 Rp 6,378,876 Rp 6,378,876
32 Asphalt ton 207.21 Rp 704,340 Rp 145,948,827
33 Base Course m3 753.50 Rp 350,868 Rp 264,380,441
G Rumah Pompa Rp 339,249,824

2 Timbunan tanah dipadatkan m³ 3.94 Rp 29,976 Rp 118,224
3 Timbunan pasir m³ 1.70 Rp 235,032 Rp 398,892
4 Pasangan batu m³ 4.10 Rp 851,596 Rp 3,492,356
5 Beton K-125 m³ 0.52 Rp 811,500 Rp 418,507
6 Beton K-225 m³ 38.12 Rp 841,500 Rp 32,074,500
7 Bekisting m2 44.35 Rp 96,500 Rp 4,279,624
8 Pembesian Kg 618.78 Rp 22,138 Rp 13,698,206
9 Kolom H Beam 250.250.14.9 Kg 2,607.00 Rp 30,049 Rp 78,338,796
10 Balok Baja I Beam 250.125.6.79 Kg 782.98 Rp 30,049 Rp 23,528,077
11 Angkur Bolt m 16 u/ Pedestal Unit 24.00 Rp 32,315 Rp 775,561
12 Mur Baut m 16 Unit 60.00 Rp 15,683 Rp 940,983
13 Plat Simpul t=10 mm Kg 4.92 Rp 30,049 Rp 147,866
14 Pasangan Bata Merah 1/2 Bata (1 : 4) m2 89.91 Rp 161,983 Rp 14,563,149
15 Plesteran Dinding Tebal 1,5 Cm (1 : 4) m2 179.81 Rp 43,325 Rp 7,790,397
16 Acian m2 179.81 Rp 47,988 Rp 8,628,769
17 Pengecatan Dinding m2 179.81 Rp 29,625 Rp 5,326,968
18 Pek. Pasangan Bata Sumur Resapan m2 5.53 Rp 161,983 Rp 895,635
19 Pek. Plesteran Sumur Resapan m2 5.53 Rp 43,325 Rp 239,555
20 Pek. Keramik Lantai m2 10.60 Rp 252,112 Rp 2,672,306
21 Pek. Keramik Dinding Kamar mandi m2 12.56 Rp 276,170 Rp 3,468,692
22 Pek. Keramik L. Kamar mandi m2 2.57 Rp 252,112 Rp 647,372
23 Kloset Jongkok unit 1.00 Rp 595,841 Rp 595,841
24 Pekerjaan Pemasangan Kusen dan Pintu Almunium unit 2.00 Rp 4,635,474 Rp 9,270,949
25 Pek. Rangka Hollow Plafond m2 10.60 Rp 177,243 Rp 1,878,725
26 Pek. Pemasangan Gypsum m2 10.60 Rp 40,612 Rp 430,471
27 Pek. Pengecatan Gypsum m2 10.60 Rp 29,625 Rp 314,020
28 Pek. Rangka Atap Baja Ringan m2 38.09 Rp 325,815 Rp 12,409,327
29 Pekerjaan Atap Galvalum m2 38.09 Rp 132,557 Rp 5,048,700
30 Pek. Pemasangan Toren Air Unit 1.00 Rp 626,472 Rp 626,472
31 Instalasi Pipa Air Bersih 3/4 " inch m' 8.00 Rp 62,316 Rp 498,531
33 Instalasi Kran Air Unit 4.00 Rp 102,610 Rp 410,441
34 Pemasangan Floor Drain Unit 1.00 Rp 86,874 Rp 86,874
35 Pek. Instalasi Bioipal Unit 1.00 Rp 4,200,672 Rp 4,200,672
36 Pek. Pemasangan Bata Sumur Resapan m2 2.39 Rp 161,983 Rp 386,555
37 Pek. Instalasi Pipa 4" Inch m' 8.00 Rp 178,295 Rp 1,426,357
38 Pek. Instalasi Ijuk m³ 1.00 Rp 815,107 Rp 815,107
39 Pek. Resapan Pipa 3' Inch m' 4.00 Rp 170,062 Rp 680,247
40 Intalasi Lampu Titik 8.00 Rp 349,817 Rp 2,798,537
41 Pemindahan dan Pemasangan Pompa Ls 1.00 Rp 12,630,576 Rp 12,630,576
H Pekerjaan akses jalan Rp 600,546,280

1 Pemasangan paving block Abu-abu tebal = 8 cm m2 845.20 Rp 249,249 Rp 210,664,926
3 Pengadaan U-Dicth 0.3 X 0.3 X 1.2m (K-350) m' 659.94 Rp 351,563 Rp 232,009,453
4 Pemasangan U-Dicth 0.3 X 0.3 X 1.2m (K-350) m' 659.94 Rp 49,738 Rp 32,823,666
5 Beton K-100 m3 33.00 Rp 716,500 Rp 23,642,279
6 Lampu Penerangan unit 13.00 Rp 5,216,232 Rp 67,811,016
JUMLAH TOTAL Rp 14,682,128,893

PPN 11 % Rp 1,615,034,178
TOTAL Rp 16,297,163,071
PEMBULATAN Rp 16,297,163,000
Lampiran Penawaran - Besuki
PEKERJAAN PENINGKATAN DRAINASE BESUKI

A. Pekerjaan Persiapan Rp 134,511,300
Mobilisasi dan Demobilisasi Alat LS 1.00 Rp 47,124,000 Rp 47,124,000
Pencegahan Covid-19 LS 1.00 Rp 34,072,500 Rp 34,072,500
SMK3 LS 1.00 Rp 53,314,800 Rp 53,314,800
B PEKERJAAN PENINGKATAN JALUR PIPA DRAINASE KE KALI PORONG Rp 3,794,782,624

1 Pengadaan dan Pemasangan PIPA HDPE DN.450, PN16, SDR11 m' 1,018.70 Rp 2,900,000 Rp 2,954,230,000
2 Pengadaan dan Pemasangan Air Valve 'Ø 450 mm unit 2.00 Rp 17,402,732 Rp 34,805,464
3 Pengadaan dan Pemasangan Pipa Baja 'Ø 450 mm m' 128.93 Rp 1,955,325 Rp 252,101,956
4 Pemasangan / Penyambungan Pipa Ø 450 mm, dan Kelengkapan unit 2.00 Rp 6,593,095 Rp 13,186,189
5 Pemasangan / Penyambungan Pipa Ø 450 mm, dan Kelengkapannyunit 2.00 Rp 6,593,095 Rp 13,186,189
6 Bend/Elbow 45 deg. Ø 450 mm (GS-ASTM A53 A) Bh 16.00 Rp 3,169,228 Rp 50,707,642
7 Bend/Elbow 45 deg. Ø 450 mm (PE-PN 16) Bh 2.00 Rp 7,644,160 Rp 15,288,319
8 Stub End dia. 450 mm (PE-PN 16) Bh 28.00 Rp 8,830,298 Rp 247,248,355
9 Galian tanah menggunakan alat berat m3 565.19 Rp 29,013 Rp 16,397,958
10 Timbunan Hasil Galian Kembali Dipadatkan m3 453.52 Rp 99,036 Rp 44,914,642
11 Base Course, Agregat Class A m3 5.88 Rp 162,610 Rp 956,148
12 Base Course, Agregat Class B m3 7.35 Rp 149,080 Rp 1,095,737
13 Urugan Pasir m3 0.60 Rp 132,871 Rp 79,723
14 Penghamparan ATB tb. 4 cm m2 1.47 Rp 135,122 Rp 198,629
15 Pemasangan Thrust Block Beton K- 250 (fc 20 Mpa) m3 15.00 Rp 1,567,906 Rp 23,518,597
16 Beton K-100 m3 0.30 Rp 925,512 Rp 277,654
17 Pemasangan dan Perakitan Baja Profil( Besi WF dan Plat ) Kg 2,689.04 Rp 35,856 Rp 96,417,711
18 Pembetonan K-250 Pondasi Jembatan m3 2.97 Rp 1,567,906 Rp 4,651,979
19 Pekerjaan Pembuatan Lantai Plat Expanded Metal m2 16.96 Rp 1,380,669 Rp 23,412,272
20 Bongkar aspal lapis penetrasi m3 36.75 Rp 57,346 Rp 2,107,461
C. RUMAH POMPA Rp 243,590,311

1 Galian tanah biasa m³ 9.38 Rp 29,013 Rp 272,114
2 Timbunan tanah dipadatkan m³ 36.92 Rp 109,976 Rp 4,060,012
3 Timbunan pasir m³ 1.70 Rp 132,871 Rp 225,506
4 Pasangan batu m³ 4.10 Rp 851,596 Rp 3,492,356
5 Beton K-125 m³ 0.52 Rp 811,500 Rp 418,507
6 Beton K-225 m³ 4.29 Rp 841,500 Rp 3,611,587
7 Bekisting m2 44.35 Rp 248,857 Rp 11,036,430
8 Pembesian Kg 668.79 Rp 22,138 Rp 14,805,314
9 Kolom H Beam 250.250.14.9 Kg 2,607.00 Rp 35,856 Rp 93,476,123
10 Balok Baja I Beam 250.125.6.79 Kg 782.98 Rp 35,856 Rp 28,074,383
11 Angkur Bolt m 16 u/ Pedestal Unit 24.00 Rp 32,315 Rp 775,561
12 Mur Baut m 16 Unit 60.00 Rp 15,683 Rp 940,983
13 Plat Simpul t=10 mm Kg 4.92 Rp 35,856 Rp 176,438
14 Pasangan Bata Merah 1/2 Bata (1 : 4) m2 89.91 Rp 161,983 Rp 14,563,149
15 Plesteran Dinding Tebal 1,5 Cm (1 : 4) m2 179.81 Rp 43,325 Rp 7,790,397
16 Acian m2 179.81 Rp 47,988 Rp 8,628,769
17 Pengecatan Dinding m2 179.81 Rp 29,625 Rp 5,326,968
18 Pek. Pasangan Bata Sumur Resapan m2 5.53 Rp 118,772 Rp 656,714
19 Pek. Plesteran Sumur Resapan m2 5.53 Rp 143,074 Rp 791,085
20 Pek. Keramik Lantai m2 10.60 Rp 252,112 Rp 2,672,306
21 Pek. Keramik Dinding Kamar mandi m2 12.56 Rp 276,170 Rp 3,468,692
22 Pek. Keramik L. Kamar mandi m2 2.57 Rp 252,112 Rp 647,372
23 Kloset Jongkok unit 1.00 Rp 595,841 Rp 595,841
24 Pekerjaan Pemasangan Kusen dan Pintu Almunium Unit 2.00 Rp 1,483,944 Rp 2,967,888
25 Pek. Rangka Hollow Plafond m2 10.60 Rp 177,243 Rp 1,878,725
26 Pek. Pemasangan Gypsum m2 10.60 Rp 40,612 Rp 430,471
27 Pek. Pengecatan Gypsum m2 10.60 Rp 25,922 Rp 274,767
28 Pek. Rangka Atap Baja Ringan m2 38.09 Rp 269,427 Rp 10,261,671
29 Pekerjaan Atap Galvalum m2 54.96 Rp 136,484 Rp 7,501,231
30 Pek. Pemasangan Toren Air Unit 1.00 Rp 2,308,706 Rp 2,308,706
33 Instalasi Kran Air Unit 4.00 Rp 102,610 Rp 410,441
34 Pemasangan Floor Drain Unit 1.00 Rp 51,726 Rp 51,726
35 Pek. Instalasi Bioipal Unit 1.00 Rp 4,018,106 Rp 4,018,106
36 Pek. Pemasangan Bata Sumur Resapan m2 2.39 Rp 118,772 Rp 283,437
37 Pek. Instalasi Pipa 4" Inch m' 8.00 Rp 238,918 Rp 1,911,346
38 Pek. Instalasi Ijuk m³ 0.25 Rp 815,107 Rp 203,777
39 Pek. Resapan Pipa 3' Inch m' 4.00 Rp 170,062 Rp 680,247
40 Intalasi Lampu Titik 8.00 Rp 349,817 Rp 2,798,537
D. Perkuatan Tebing Rp 7,865,085,493

2 Timbunan tanah kembali m³ 2,182.50 Rp 29,976 Rp 65,422,773
3 Pembuangan galian tanah dengan jarak angkut 1 Km m³ 15,705.00 Rp 51,500 Rp 808,807,500
4 Pengadaan Pancang Dolken Dia. 10 - 15 cm m 2,250.00 Rp 9,000 Rp 20,250,000
5 Pemancangan Pancang Dolken Dia. 10 - 15 cm m' 9,000.00 Rp 28,500 Rp 256,500,000
6 Geotextille Non Woven, 150 gr m2 20,250.00 Rp 27,497 Rp 556,805,758
7 Pasangan Bronjong, 2.00 X 1.0 X 0.50, mesh 10X12 Dia. 2.7 mm m³ 10,130.00 Rp 556,596 Rp 5,638,321,663
E. Pembangunan Workshop Alat Berat Rp 877,063,014

1 Pekerjaan Persiapan m2 453.74 Rp 194,114 Rp 88,078,085
2 Pekerjaan Bouwplank m' 86.17 Rp 124,606 Rp 10,736,989
3 Pekerjaan Galian Pondasi Footplate m³ 2.24 Rp 76,230 Rp 170,755
4 Pekerjaan Pasir Urug Pondasi Footplate tebal 10 Cm m³ 0.90 Rp 169,739 Rp 152,086
5 Pekerjaan Beton FootPlate K-225 m³ 1.79 Rp 1,076,263 Rp 1,928,664
6 Pekerjaan Bekisting Sloof m2 102.54 Rp 248,857 Rp 25,516,824
7 Pekerjaan Sloof Beton K-225 m³ 17.66 Rp 1,076,263 Rp 19,008,692
8 Pekerjaan Bekisting Pedestal m2 20.16 Rp 248,857 Rp 5,016,962
9 Pekerjaan Pedestal Kolom Beton K-225 Pipa Baja 10" inch m³ 2.69 Rp 1,076,263 Rp 2,892,995
10 Angkur Bolt M19 bh 56.00 Rp 32,315 Rp 1,809,643
11 Pekerjaan Urugan Tanah Setinggi Sloof m³ 25.85 Rp 76,230 Rp 1,970,622
12 Besi pondasi plat tebal 2 cm Kg 395.99 Rp 35,856 Rp 14,198,647
13 Besi plat atas tebal 1.5 cm Kg 666.11 Rp 35,856 Rp 23,883,817
14 Besi Galvanis kolom diameter 10 inch m 74.40 Rp 666,049 Rp 49,554,016
15 Besi Galvanis rangka atap diameter 4 inch m 112.46 Rp 284,679 Rp 32,016,180
18 Besi Canal C lebar 15 cm Kg 97.44 Rp 35,856 Rp 3,493,791
19 Dinding galvalum tebal 0.3 mm m2 1,436.60 Rp 55,854 Rp 80,240,029
20 Atap galvalum tebal 0,3 mm m2 8,002.80 Rp 55,854 Rp 446,989,352
F. Pekerjaan Lain - lain Rp 269,700,358

1 Kistdan dan Dewatering LS 1.00 Rp 269,700,358 Rp 269,700,358
JUMLAH TOTAL Rp 13,117,477,450

PPN 11 % Rp 1,442,922,520
TOTAL Rp 14,560,399,970
PEMBULATAN Rp 14,560,400,000

2022-11 - Kabul

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

2022-11 - Kabul

Diunggah oleh

Hak Cipta:

Format Tersedia

NO URAIAN PEKERJAAN

PEKERJAAN PEMBANGUNAN EMBUNG KETAPANG

B Saluran Embung Exit ke Embung Ketapang

C Saluran Embung Ketapang ke Sungai Ketapang ( Outlet)

D Saluran Kolektor Drain Embung Ketapang

E Pembangunan Embung Ketapang

H Pekerjaan akses jalan

JUMLAH TOTAL 17,208,309,643.69 101%

m³ 2,086.52 1,079,900.00 2,253,231,220.16 13%

863,920.00 1,802,584,976.13 841,500.00

PEKERJAAN PENINGKATAN DRAINASE BESUKI

PEKERJAAN PENINGKATAN JALUR PIPA DRAINASE KE KALI PORONG

Pembangunan Workshop Alat Berat

Pekerjaan Lain - lain

Sub Total 13,001,137,798.61

JUMLAH TOTAL 13,001,137,798.61 JUMLAH TOTAL

JENIS PEKERJAAN Stripping/kosrekan

SUB TOTAL 795.39

SUB TOTAL 1,823.00

D. Bahan Bakar & Pelumas

SUB TOTAL 3,709.84

E Jumlah Harga Tenaga, Bahan Dan Peralatan ( E=A+B+C+D ) 6,328.23

ANALISA HARGA SATUAN

NAMA MATA PEMBAYARAN : Galian Biasa

SUB TOTAL 6,725.33

SUB TOTAL 13,666.89

D. Bahan Bakar & Pelumas

SUB TOTAL 5,983.63

E Jumlah Harga Tenaga, Bahan Dan Peralatan ( E=A+B+C+D ) 26,375.85

NAMA MATA PEMBAYARAN : 12.02 (1)

SUB TOTAL 198,072.96

SUB TOTAL 563,240.40

SUB TOTAL 5,239.52

D. Bahan Bakar & Pelumas

SUB TOTAL 7,625.45

E Jumlah Harga Tenaga, Bahan Dan Peralatan ( E=A+B+C+D ) 774,178.33

ANALISA HARGA SATUAN

NAMA MATA PEMBAYARAN : Plesteran Dinding Spesi 1 : 4

SUB TOTAL 9,110.13

M73 Semen kg 10.0000 1,500.00 15,000.00

SUB TOTAL 19,737.24

E06 Concrete Mixer 0.3-0.6 M3 Jam 0.80321 9,060.00 7,277.11

SUB TOTAL 7,277.11

D. Bahan Bakar & Pelumas

SUB TOTAL 3,262.28

E Jumlah Harga Tenaga, Bahan Dan Peralatan ( E=A+B+C+D ) 39,386.75

ANALISA HARGA SATUAN

NAMA MATA PEMBAYARAN : Timbunan Ex Tanah Galian

SUB TOTAL 2,906.35

SUB TOTAL 8,835.26

D. Bahan Bakar & Pelumas

SUB TOTAL 15,509.36

E Jumlah Harga Tenaga, Bahan Dan Peralatan ( E=A+B+C+D ) 27,250.97

ANALISA HARGA SATUAN

NAMA MATA PEMBAYARAN : Baja Tulangan Ulir

SUB TOTAL 1,345.81

SUB TOTAL 17,618.52

SUB TOTAL 405.57

D. Bahan Bakar & Pelumas

SUB TOTAL 755.11

E Jumlah Harga Tenaga, Bahan Dan Peralatan ( E=A+B+C+D ) 20,125.02

ANALISA HARGA SATUAN

NAMA MATA PEMBAYARAN : Paving Block 21x10.5x8 pada Trotoir

SUB TOTAL 34,985.74