DOKUMEN
HARGA PERKIRAAN SENDIRI (HPS)
DAN SPESIFIKASI TEKNIS
PAKET PEKERJAAN :
DESAIN TPA SAMPAH KABUPATEN
MUNA BARAT
LOKASI :
DESA BUNGKOLO, KECAMATAN BARANGKA
SUMBER DANA APBN
TAHUN ANGGARAN 2018
REKAPITULASI
RENCANA ANGGARAN BIAYA
PEMBANGUNAN TPA KAB. MUNA BARAT
SATKER : PENGEMBANGAN SISTEM PENYEHATAN LINGKUNGAN PERMUKIMAN PROV. SULAWESI TENGGARA
KEGIATAN : PENINGKATAN PRASARANA DAN SARANA PERSAMPAHAN
PEKERJAAN : DED TPA KABUPATEN MUNA BARAT PROVINSI SULAWESI TENGGARA
LOKASI : DESA BUNGKOLO, KECAMATAN BARANGKA
SUMBER DANA/TA : APBN TAHUN ANGGARAN 2018
Dengan Huruf :
SEPULUH MILYAR TUJUH RATUS EMPAT PULUH DUA JUTA DUA RATUS TIGA PULUH DUA RIBU RUPIAH
RENCANA ANGGARAN BIAYA
PEMBANGUNAN TPA KAB. MUNA BARAT
SATKER : PENGEMBANGAN SISTEM PENYEHATAN LINGKUNGAN PERMUKIMAN PROV. SULAWESI TENGGARA
KEGIATAN : PENINGKATAN PRASARANA DAN SARANA PERSAMPAHAN
PEKERJAAN : DED TPA KABUPATEN MUNA BARAT PROVINSI SULAWESI TENGGARA
LOKASI : DESA BUNGKOLO, KECAMATAN BARANGKA
SUMBER DANA/TA : APBN TAHUN ANGGARAN 2018
SUB PEKERJAAN : PEKERJAAN PERSIAPAN DAN PEMBERSIHAN AREA KERJA
1 Pekerjaan Persiapan
- Penyediaan Prasarana keselamatan Kerja
- Kotak P3K 1.00 Ls 300,000.00 300,000.00
- Helm Pekerja 30.00 bh 30,000.00 900,000.00
- Helm Pelaksana 3.00 bh 35,000.00 105,000.00
- Helm Direksi 2.00 bh 35,000.00 70,000.00
- Rompi sevetee 50.00 bh 100,000.00 5,000,000.00
- Sepatu Bot 50.00 bh 50,000.00 2,500,000.00
- Masker 50.00 bh 15,000.00 750,000.00
- Kaos Tangan 50.00 psg 15,000.00 750,000.00
- Base Camp 42.00 m2 100,000.00 4,200,000.00
- Kantor Direksi 36.00 m2 100,000.00 3,600,000.00
- Gudang, dan lain-lain 60.00 m2 50,000.00 3,000,000.00
- Mutual Check Awal 1.00 kali 3,000,000.00 3,000,000.00
- Mutual Check Termyn 3.00 kali 2,000,000.00 6,000,000.00
- Mutual Check Bulanan 6.00 kali 2,000,000.00 12,000,000.00
- Back Up Laporan Harian, Mingguan, Bulanan, Data Quantity 1.00 Ls 10,000,000.00 10,000,000.00
- As Buid drawing 1.00 Ls 7,500,000.00 7,500,000.00
- Mobilisiasi dan demobilisasi 2.00 kali 5,000,000.00 10,000,000.00
NO URAIAN PEKERJAAN Kode Analisa VOLUME SAT. HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
A.3
RENCANA ANGGARAN BIAYA
PEMBANGUNAN TPA KAB. MUNA BARAT
HARGA SATUAN
NO URAIAN PEKERJAAN Kode Analisa VOLUME SAT.
(Rp)
349,386,461.83
303,981,317.96
390,136,617.51
1,043,504,397.30
RENCANA ANGGARAN BIAYA
PEMBANGUNAN TPA KAB. MUNA BARAT
SATKER : PENGEMBANGAN SISTEM PENYEHATAN LINGKUNGAN PERMUKIMAN PROV. SULAWESI TENGGARA
KEGIATAN : PENINGKATAN PRASARANA DAN SARANA PERSAMPAHAN
PEKERJAAN : DED TPA KABUPATEN MUNA BARAT PROVINSI SULAWESI TENGGARA
LOKASI : DESA BUNGKOLO, KECAMATAN BARANGKA
SUMBER DANA/TA : APBN TAHUN ANGGARAN 2018
SUB PEKERJAAN : PEKERJAAN DRAINASE JALAN UTAMA
A.5a
RENCANA ANGGARAN BIAYA
PEMBANGUNAN TPA KAB. MUNA BARAT
SATKER : PENGEMBANGAN SISTEM PENYEHATAN LINGKUNGAN PERMUKIMAN PROV. SULAWESI TENGGARA
KEGIATAN : PENINGKATAN PRASARANA DAN SARANA PERSAMPAHAN
PEKERJAAN : DED TPA KABUPATEN MUNA BARAT PROVINSI SULAWESI TENGGARA
LOKASI : DESA BUNGKOLO, KECAMATAN BARANGKA
SUMBER DANA/TA : APBN TAHUN ANGGARAN 2018
SUB PEKERJAAN : PEKERJAAN DRAINASE JALAN OPERASI, KELILING BLOK LANDFILL + DUICKER
4 - Pekerjaan Duicker
- Pelat beton bertulang di titik M14 SNI 1.36 m3 6,800,800.00 9,228,685.60
NO URAIAN PEKERJAAN VOLUME SAT. HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
7 - Pekerjaan Wetland
- Lantai (tulangan 400 kg/m3) 24.453 m3 7,711,200.00 188,561,973.60
- Dinding (tulangan 400 kg/m3) 11.295 m3 7,072,300.00 79,881,628.50
A.8
- Kolom 40x40 (tulangan 300 kg/m3) 0.96 m3 9,253,000.00 8,882,880.00
- Acian 312.75 m2 10,146.68 3,173,372.61
- Sloof Beton 40x25 (tulangan 550 kg/m3) 2.808 m3 9,894,900.00 27,784,879.20
- Pek. Kolom Beton bertulang 15/15 0.62 m3 6,486,400.00 4,006,162.80
- Pek. Balok pinggang Beton bertulang 15/20 0.7182 m3 6,800,800.00 4,884,334.56
A.8
RENCANA ANGGARAN BIAYA
PEMBANGUNAN TPA KAB. MUNA BARAT
SATKER : PENGEMBANGAN SISTEM PENYEHATAN LINGKUNGAN PERMUKIMAN PROV. SULAWESI TENGGARA
KEGIATAN : PENINGKATAN PRASARANA DAN SARANA PERSAMPAHAN
PEKERJAAN : DED TPA KABUPATEN MUNA BARAT PROVINSI SULAWESI TENGGARA
LOKASI : DESA BUNGKOLO, KECAMATAN BARANGKA
SUMBER DANA/TA : APBN TAHUN ANGGARAN 2018
SUB PEKERJAAN : PEKERJAAN SUMUR PANTAU
NO URAIAN PEKERJAAN Kode Analisa VOLUME SAT. HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
B.1
RENCANA ANGGARAN BIAYA
PEMBANGUNAN TPA KAB. MUNA BARAT
SATKER : PENGEMBANGAN SISTEM PENYEHATAN LINGKUNGAN PERMUKIMAN PROV. SULAWESI TENGGARA
KEGIATAN : PENINGKATAN PRASARANA DAN SARANA PERSAMPAHAN
PEKERJAAN : DED TPA KABUPATEN MUNA BARAT PROVINSI SULAWESI TENGGARA
LOKASI : DESA BUNGKOLO, KECAMATAN BARANGKA
SUMBER DANA/TA : APBN TAHUN ANGGARAN 2018
SUB PEKERJAAN : PEKERJAAN POS JAGA TPA DAN PENCATATAN MANUAL + PENERANGAN GENSET + ALAT KOMUNIKASI
I PEKERJAAN PERSIAPAN
1 Pengukuran + Bowplank SNI 36.30 M1 62,400.00 2,265,120.00
2 Pek. Papan Proyek - 1.00 Ls 500,000.00 500,000.00
3 Administrasi Pelaporan - 1.00 Ls 500,000.00 500,000.00
4 Air Kerja - 1.00 Ls 1,000,000.00 1,000,000.00
II PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi SNI 11.81 M3 37,400.00 441,694.00
2 Urugan Tanah Kembali SNI 2.95 M3 17,900.00 52,805.00
3 Pasir Urug Alas Pondasi SNI 0.89 M3 255,700.00 227,573.00
4 Pasangan Batu Kosong SNI 2.36 M3 567,900.00 1,340,244.00
5 Pasangan Pondasi Batu Kali 1:4 SNI 19.13 M3 960,300.00 18,370,539.00
III PEKERJAAN STRUKTUR BETON
1 Pek. Kolom (15x15cm) + Begisting SNI 0.56 M3 6,486,400.00 3,632,384.00
2 Pek. Sloef (15x15cm) + Begisting SNI 0.51 M3 9,894,900.00 5,046,399.00
3 Ring Balk (15x15cm) + Begisting SNI 0.51 M3 6,800,800.00 3,468,408.00
IV PEKERJAAN PASANGAN & PLESTERAN
1 Pas. Batu Merah Biasa 1 : 4 SNI 63.00 M2 125,300.00 7,893,900.00
2 Plesteran Transram 1 : 2 SNI 6.27 M2 54,400.00 341,088.00
3 Plesteran Biasa 1 : 4 SNI 82.02 M2 45,400.00 3,723,708.00
V PEKERJAAN PENGECATAN
1 Cat Tembok SNI 88.34 M2 16,800.00 1,484,112.00
2 Cat Plafond SNI 14.22 M2 16,800.00 238,896.00
3 Cat Kayu Kilap Kusen Pintu dan Jendela SNI 3.31 M2 51,500.00 170,465.00
4 Cat Listplank SNI 0.13 M2 51,500.00 6,695.00
5 Cat Atap Seng Gelombang SNI 43.52 M2 198,700.00 8,647,424.00
VI PEKERJAAN LANTAI
1 Pekerjaan Urugan Tanah Lantai SNI 3.56 M3 152,500.00 542,900.00
2 Pekerjaan Urugan Pasir Lantai SNI 0.71 M3 255,700.00 181,547.00
3 Lantai Keramik 30X30 Cm SNI 12.78 M2 501,700.00 6,411,726.00
4 Lantai Keramik 20X20 Cm (Kasar) SNI 1.44 M2 504,400.00 726,336.00
5 Dinding Keramik 20X20 Cm SNI 22.34 M2 413,700.00 9,242,058.00
6 Rabat Lantai 1 : 3 : 5, keliling bangunan tebal = 10 Cm SNI 0.92 M2 808,200.00 743,544.00
VII PEKERJAAN KOSEN,PINTU & JENDELA
1 Kusen Pintu dan Jendela Kayu Klas I (5/14) SNI 0.13 M3 7,914,500.00 1,028,885.00
2 Pasang Pintu Panel SNI 2.73 M2 478,500.00 1,306,305.00
3 Pasang Kaca Jendela, Tebal 3 mm SNI 0.88 M2 234,400.00 206,272.00
4 Engsel Pintu SNI 4.00 Bh 36,400.00 145,600.00
5 Kunci Tanam biasa 2 x putar (pintu) SNI 1.00 Bh 222,600.00 222,600.00
6 Kunci Tanam Kamar Mandi 1 x putar SNI 1.00 Bh 159,700.00 159,700.00
7 Pegangan Pintu / Door Holder SNI 2.00 Bh 176,000.00 352,000.00
VIII PEKERJAAN PLAFOND
1 Plafond Tripleks 3 mm (60 x 120 cm) + Rangka SNI 23.37 M2 48,900.00 1,142,793.00
2 List Plafond (Kayu Profil 3x4) SNI 36.84 M1 30,800.00 1,134,672.00
IX PEKERJAAN INSTALASI LISTRIK
1 Titik Mata Lampu SNI 3.00 Ttk 211,700.00 635,100.00
2 Titik Stop Kontak SNI 1.00 Ttk 222,700.00 222,700.00
3 Titik Saklar SNI 1.00 Ttk 222,700.00 222,700.00
4 Saklar Ganda - 1.00 Bh 22,100.00 22,100.00
5 Stop Kontak - 1.00 Bh 15,100.00 15,100.00
6 Lampu SL - 18 Watt - 1.00 Bh 37,000.00 37,000.00
7 Lampu Pijar 25 Watt - 2.00 Bh 8,100.00 16,200.00
IX PEKERJAAN SANITASI
1 Kloset Jongkok (Toto / KIA) SNI 1.00 Bh 827,000.00 827,000.00
2 Bak Air KM Viber Volume 0,3 m3 SNI 1.00 Bh 3,128,700.00 3,128,700.00
3 Kran Air SNI 1.00 Bh 46,900.00 46,900.00
4 PVC Dia. 3" SNI 5.00 M1 94,400.00 472,000.00
5 PVC Dia. 3/4 SNI 15.00 m1 25,700.00 385,500.00
6 Septictank SNI 1.00 Unit 10,336,900.00 10,336,900.00
7 Alat Bantu Instalasi - 1.00 Ls 50,000.00 50,000.00
8 Mesin pompa air - 1.00 Unit 350,000.00 350,000.00
X PEKERJAAN KONSTRUKSI KAP & ATAP
1 Kuda-Kuda Kayu Klas II SNI 0.21 M3 4,551,200.00 955,752.00
2 Gording Kayu Klas II SNI 0.06 M3 4,551,200.00 273,072.00
3 Pekerjaan Listplank Kayu Klas I SNI 0.13 M1 68,000.00 8,840.00
4 Atap Seng Gelombang SNI 43.52 M2 127,300.00 5,540,096.00
5 Bubungan Nok Seng Plat SNI 6.00 M2 66,100.00 396,600.00
XI PENGADAAN GENSET DAN PENERANGAN
1 Pengadaan Genset 5000 Watt - 1.00 Unit 7,500,000.00 7,500,000.00
2 Pengadaan Lampu sorot 1000 Watt - 1.00 Unit 3,500,000.00 3,500,000.00
3 Lampu penerangan + instalasi - 1.00 Ls 2,500,000.00 2,500,000.00
XII PENGADAAN ALAT KOMUNIKASI
1 Pengadaan Handy talky (HT) - 7.00 Unit 3,500,000.00 24,500,000.00
I GALIAN TANAH
1 Galian Tanah SNI 35.58 M3 37,400.00 1,330,692.00
2 Urugan Kembali Tanah Galian SNI 8.89 M3 17,900.00 159,220.50
4 Urugan Pasir SNI 2.09 M3 255,700.00 534,413.00
II PEKERJAAN BATU DAN BETON
1 Pas. Batu Kosong SNI 6.27 M3 567,900.00 3,560,733.00
2 Pas. Pondasi Batu Kali 1: 4 SNI 19.68 M3 960,300.00 18,894,862.80
3 Pas. Tembok Bata Merah 1 : 4 SNI 82.29 M2 125,300.00 10,310,686.40
4 Plesteran Transram 1 : 3 SNI 2.22 M2 52,200.00 115,884.00
5 Plesteran Biasa 1 : 4 SNI 112.81 M2 45,400.00 5,121,347.00
6 Pek. Beton Bertulang 1Pc : 2Ps :3Kr
- Slooef 20/30 SNI 2.40 M3 9,894,900.00 23,747,760.00
- Kolom 35/35 SNI 7.88 M3 9,253,000.00 72,940,242.38
- Ring Balk 20/30 SNI 2.40 M3 6,800,800.00 16,321,920.00
- Slooef 15/15 SNI 0.28 M3 9,894,900.00 2,782,940.63
- Kolom 15/15 SNI 0.41 M3 6,486,400.00 2,626,992.00
- Ring Balk 15/15 SNI 0.39 M3 6,800,800.00 2,677,815.00
7 Pondasi Beton Bertulang (150 Kg besi + bekisting ) SNI 3.56 M3 4,016,600.00 14,315,162.40
8 Pek.Acian Tembok SNI 115.03 M2 10,146.68 1,167,121.29
III PEKERJAAN KAYU (PINTU & JENDELA)
1 Pekerjaan Urugan Tanah Lantai SNI 32.42 M3 152,500.00 4,944,088.12
2 Pekerjaan Urugan Pasir Lantai SNI 21.61 M3 255,700.00 5,526,571.95
3 Rabat Lantai 1 : 3 : 5, (tebal = 5 Cm) SNI 5.67 M2 808,200.00 4,586,130.90
4 Pek. Beton Lantai ( T.20 cm - 1Pc : 2 Ps :3 Krl ) SNI 22.70 M3 991,700.00 22,509,606.60
5 Pek.Rabat Btn Depan Bangunan (T.15 cm - 1Pc : 3Ps : 5Krl) SNI 1.32 M3 808,200.00 1,066,419.90
6 Pas. Tegel Keramik 20 x 20 (Dinding+Lantai km) SNI 11.67 M2 504,400.00 5,885,087.00
7 Pas. Tegel Keramik 30 x 30 (Lantai R. Peralatan) SNI 8.58 M2 501,700.00 4,303,331.75
IV PEKERJAAN KAYU (PINTU & JENDELA)
1 Pek. Kusen Pintu / Jendela ( Kls . I ) SNI 0.10 M3 7,914,500.00 775,621.00
2 Pek. Kaca Mati 3 mm SNI 0.52 M2 234,400.00 121,302.00
3 Pek.Pintu Panil Kls.I SNI 0.21 M3 583,000.00 122,954.70
4 Pek. Jalusi Datar Kls I SNI 0.05 M2 574,400.00 27,791.77
V PEKERJAAN ATAP & PLAFOND
1 Pek. Kuda-Kuda Kayu SNI 0.91 M3 4,551,200.00 4,141,592.00
2 Pek. Gordingn 5/10 (Kls II) SNI 1.40 M3 4,551,200.00 6,371,680.00
3 Skor Angin 5/10 (Kls II) SNI 0.03 M3 4,551,200.00 127,433.60
4 Pas. Atap Seng BJLS 0.20 ( BWG 33 ) SNI 203.42 M2 127,300.00 25,895,366.00
5 Pas. Nok Seng SNI 0.11 M' 66,100.00 7,376.76
6 Pek. Rang , Plafond / pengg.Kls.II SNI 147.62 M2 76,500.00 11,293,121.25
7 Pek. Plafond Tripleks SNI 147.62 M2 48,900.00 7,218,740.25
8 List Plafond Pinggir dlm dan luar 1 x 3 Cm (Profil ) SNI 116.80 M' 30,800.00 3,597,440.00
9 Pas. List Plank 2 * 2/20 ( Kayu Kls I ) SNI 54.40 M' 74,000.00 4,025,600.00
VI PEKERJAAN KUNCI & PENGGANTUNG
1 Kunci Silinder 2 x Putar ( Yale ) SNI 2.00 Bh 222,200.00 444,400.00
2 Pas. Engsel Pintu H SNI 6.00 Ps 36,400.00 218,400.00
3 grendel pintu SNI 2.00 Ps 36,400.00 72,800.00
4 Angker & Bougel Baut - 14.00 Ls 25,000.00 350,000.00
VII PEKERJAAN PENGECATAN
1 Cat Kayu SNI 9.26 M2 51,500.00 476,766.40
2 Cat Tembok & Plafon SNI 280.41 M2 16,800.00 4,710,972.00
3 Residu Kuda-Kuda & Gording SNI 215.44 M2 24,300.00 5,235,192.00
4 Cat Atap SNI 203.42 M2 198,700.00 40,419,554.00
VIII PEKERJAAN ELEKTRIKAL
1 Pas. Lampu TL 1 x 40 Watt - 1.00 Bh 150,100.00 150,100.00
2 Pas. Lampu TL 2 x 25 Watt - 2.00 Bh 328,200.00 656,400.00
3 Pas. Lampu Pijar 25 watt - 1.00 Bh 8,100.00 8,100.00
4 Pas. Stop Kontak SNI 1.00 Bh 222,700.00 222,700.00
5 Pas. Saklar Ganda SNI 2.00 Bh 222,700.00 445,400.00
6 Pas. Box Sekring/ Arde - 1.00 Bh 1,000,000.00 1,000,000.00
7 Pas. Titik Instalasi SNI 1.00 ttk 211,700.00 211,700.00
Sub Total B.3 (Rp) 343,777,532.35
B.3
RENCANA ANGGARAN BIAYA
PEMBANGUNAN TPA KAB. MUNA BARAT
I PEKERJAAN PERSIAPAN
1 Pembersihan SNI 33.83 M2 13,700.00 463,471.00
2 Pengukuran + Bowplank SNI 26.46 M1 62,400.00 1,651,104.00
3 Pek. Papan Proyek - 1.00 Ls 500,000.00 500,000.00
4 Penyediaan P3K - 1.00 Ls 1,000,000.00 1,000,000.00
5 Dokumentasi dan Pelaporan - 1.00 Ls 2,500,000.00 2,500,000.00
6 Air Kerja - 1.00 Ls 1,000,000.00 1,000,000.00
II PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi SNI 11.43 M3 37,400.00 427,482.00
2 Urugan Tanah Kembali SNI 4.06 M3 17,900.00 72,674.00
3 Pasir Urug Alas Pondasi SNI 0.93 M3 255,700.00 237,801.00
4 Pasangan Batu Kosong SNI 1.76 M3 567,900.00 999,504.00
5 Pasangan Pondasi Batu Gunung 1:4 SNI 10.99 M3 960,300.00 10,553,697.00
6 Pasangan Pondasi Batu Bata 1 : 4 SNI 3.52 M2 125,300.00 441,056.00
III PEKERJAAN STRUKTUR BETON
1 Pek. Kolom (15x15cm) SNI 1.09 M3 6,486,400.00 7,070,176.00
2 Pek. Sloef (15x15cm) SNI 0.60 M3 9,894,900.00 5,936,940.00
3 Ring Balk (15x15cm) SNI 0.72 M3 6,800,800.00 4,896,576.00
IV PEKERJAAN PASANGAN & PLESTERAN
1 Pas. Batu Transram 1 : 2 (tinggi = 30 cm) SNI 11.31 M2 137,000.00 1,549,470.00
2 Pas. Batu Biasa 1 : 4 SNI 23.58 M2 125,300.00 2,954,574.00
3 Plesteran Transram 1 : 2 SNI 11.31 M2 54,400.00 615,264.00
4 Plesteran Biasa 1 : 4 SNI 149.67 M2 45,400.00 6,795,018.00
5 Acian SNI 160.97 M2 10,146.68 1,633,310.27
V PEKERJAAN PENGECATAN
1 Cat Tembok SNI 160.97 M2 16,800.00 2,704,296.00
2 Cat Plafond SNI 63.08 M2 16,800.00 1,059,744.00
3 Cat Kayu Kilap Kusen Pintu dan Jendela SNI 6.31 M2 51,500.00 324,965.00
4 Cat Listplank SNI 33.50 M2 51,500.00 1,725,250.00
5 Cat Atap Seng Gelombang SNI 95.84 M2 198,700.00 19,043,408.00
VI PEKERJAAN LANTAI
1 Pekerjaan Urugan Tanah Lantai SNI 12.73 M3 152,500.00 1,941,325.00
2 Pekerjaan Urugan Pasir Lantai SNI 1.44 M3 255,700.00 368,208.00
3 Lantai Keramik 20X20 Cm SNI 27.92 M2 504,400.00 14,082,848.00
4 Lantai Keramik 30X30 Cm SNI 0.85 M2 501,700.00 426,445.00
5 Dinding Keramik 20X20 Cm SNI 4.44 M2 413,700.00 1,836,828.00
6 Pasangan Rabat Lantai tebal (1 : 2 : 3 t= 5 Cm) SNI 1.44 M2 991,700.00 1,428,048.00
VII PEKERJAAN KOSEN,PINTU & JENDELA
1 Kusen Pintu dan Jendela Kayu Klas I (5/14) SNI 0.31 M3 7,914,500.00 2,453,495.00
2 Pasang Pintu Panil SNI 0.40 M2 583,000.00 233,200.00
3 Pasang Daun Jendela Kaca SNI 5.69 M2 388,900.00 2,212,841.00
4 Pasang Daun Jendela Jalusi Kaca SNI 2.16 M2 388,900.00 840,024.00
5 Pasang Kaca Jendela + Jendela Jalusi Kaca, Tebal 5 mm SNI 9.32 M2 293,800.00 2,738,216.00
6 Pasang Kaca Jalusi Mati, Tebal 5 mm SNI 1.31 M2 293,800.00 384,878.00
7 Engsel Pintu SNI 6.00 Bh 36,400.00 218,400.00
8 Engsel Jendela SNI 8.00 Bh 44,000.00 352,000.00
9 Kait Angin Jendela + Jendela Jalusi Kaca SNI 8.00 Bh 37,400.00 299,200.00
10 Grendel Jendela SNI 4.00 Bh 29,800.00 119,200.00
11 Kunci Tanam biasa 2 x putar (pintu) SNI 2.00 Bh 222,600.00 445,200.00
12 Kunci Tanam Kamar Mandi 1 x putar SNI 1.00 Bh 159,700.00 159,700.00
13 Pegangan Pintu / Door Holder SNI 3.00 Bh 176,000.00 528,000.00
VIII PEKERJAAN PLAFOND
1 Rangka Plafond SNI 101.44 M2 76,500.00 7,760,160.00
2 Plafond Tripleks 3 mm (60 x 120 cm) SNI 101.44 M2 48,900.00 4,960,416.00
3 List Plafond (Kayu Profil 3x4) SNI 62.19 M1 30,800.00 1,915,452.00
IX PEKERJAAN INSTALASI LISTRIK
1 Titik Mata Lampu SNI 8.00 Ttk 211,700.00 1,693,600.00
2 Titik Stop Kontak SNI 1.00 Ttk 222,700.00 222,700.00
3 Titik Saklar SNI 5.00 Ttk 222,700.00 1,113,500.00
4 Saklar Tunggal - 1.00 Bh 15,100.00 15,100.00
5 Saklar Ganda - 4.00 Bh 22,100.00 88,400.00
6 Stop Kontak - 1.00 Bh 15,100.00 15,100.00
7 Lampu SL - 18 Watt - 1.00 Bh 37,000.00 37,000.00
8 Lampu TL 1 x 40 Watt - 2.00 Bh 150,100.00 300,200.00
9 Lampu Pijar 25 Watt - 6.00 Bh 8,100.00 48,600.00
10 Penghubung/Dos - 3.00 Bh 10,000.00 30,000.00
11 Stan Lampu TL - 2.00 Bh 25,000.00 50,000.00
12 Stan Lampu SL - 1.00 Bh 10,000.00 10,000.00
13 Stan Lampu Pijar - 2.00 Bh 5,000.00 10,000.00
14 Panel MCB + Assesories - 1.00 Ls 500,000.00 500,000.00
15 Penyambungan Daya Listrik PLN (900 watt) - 1.00 Ls 3,500,000.00 3,500,000.00
B.4
X PEKERJAAN SANITASI
1 Kloset Jongkok (Toto / KIA) SNI 1.00 Bh 827,000.00 827,000.00
2 Bak Air KM Viber Volume 0,3 m3 SNI 1.00 Bh 3,128,700.00 3,128,700.00
3 Kran Air SNI 2.00 Bh 46,900.00 93,800.00
4 PVC Dia. 2" SNI 400.00 M1 57,600.00 23,040,000.00
5 PVC Dia. 3/4 SNI 30.00 M1 25,700.00 771,000.00
6 Septictank BOW 1.00 Unit 10,336,900.00 10,336,900.00
7 Alat Bantu Instalasi - 1.00 Ls 150,000.00 150,000.00
8 Sumur Bor - 1.00 Ls 5,000,000.00 5,000,000.00
9 Mesin Air Bersih - 1.00 Bh 500,000.00 500,000.00
XI PEKERJAAN KONSTRUKSI KAP & ATAP
1 Kuda-Kuda Kayu Klas II SNI 0.78 M3 4,551,200.00 3,549,936.00
2 Gording Kayu Klas II SNI 0.51 M3 4,551,200.00 2,321,112.00
3 Pekerjaan Listplank Kayu Klas I SNI 6.80 M2 89,100.00 605,880.00
4 Nok/ Nok Seng SNI 3.41 M1 66,100.00 225,401.00
5 Talang Jurai Atap Seng Licin SNI 0.19 M1 66,100.00 12,559.00
6 Atap Seng Gelombang BJLS 28 SNI 95.84 M2 127,300.00 12,200,432.00
XII PEKERJAAN LAIN - LAIN
1 Pekerjaan Pembersihan Akhir 1.00 Ls 3,500,000.00 3,500,000.00
2 As Build Drawing 1.00 Ls 2,500,000.00 2,500,000.00
Sub Total B.4. (Rp) 198,256,784.27
B.4
RENCANA ANGGARAN BIAYA
PEMBANGUNAN TPA KAB. MUNA BARAT
HARGA SATUAN
NO URAIAN PEKERJAAN Kode Analisa VOLUME SAT.
(Rp)
I PEKERJAAN PERSIAPAN
1 Pengukuran + Bowplank SNI 97.00 M1 62,400.00
2 Pek. Papan Proyek - 1.00 Ls 500,000.00
3 Penyediaan P3K - 1.00 Ls 2,000,000.00
4 Dokumentasi dan Pelaporan - 1.00 Ls 2,500,000.00
5 Air Kerja - 1.00 Ls 1,000,000.00
6 As Build Drawing - 1.00 Ls 2,500,000.00
II PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi SNI 6.91 M3 37,400.00
2 Urugan Tanah Kembali SNI 1.73 M3 17,900.00
3 Pasir Urug Alas Pondasi SNI 0.52 M3 255,700.00
4 Pasangan Batu Kosong SNI 1.78 M3 567,900.00
5 Pasangan Pondasi Batu Gunung 1:4 SNI 2.80 M3 960,300.00
III PEKERJAAN STRUKTUR BETON
1 Pek. Kolom (15x15cm) SNI 0.47 M3 6,486,400.00
2 Pek. Sloef (15x12cm) SNI 0.33 M3 9,894,900.00
3 Ring Balk (15x12cm) SNI 0.33 M3 6,800,800.00
IV PEKERJAAN PASANGAN & PLESTERAN
1 Pas. Batu Transram 1 : 2 (tinggi = 30 cm) SNI 5.55 M2 137,000.00
2 Pas. Batu Biasa 1 : 4 SNI 49.95 M2 125,300.00
3 Plesteran Transram 1 : 2 SNI 11.10 M2 54,400.00
4 Plesteran Biasa 1 : 4 SNI 99.90 M2 45,400.00
5 Acian SNI 111.00 M2 10,146.68
V PEKERJAAN PENGECATAN
1 Cat Tembok SNI 111.00 M2 16,800.00
2 Cat Plafond SNI 36.00 M2 16,800.00
3 Cat Kayu Kilap Kusen Pintu dan Jendela SNI 5.47 M2 51,500.00
4 Cat Listplank SNI 6.72 M2 51,500.00
5 Cat Atap Seng Gelombang SNI 19.28 M2 198,700.00
VI PEKERJAAN LANTAI
1 Pekerjaan Urugan Tanah Lantai SNI 2.88 M3 152,500.00
2 Pekerjaan Urugan Pasir Lantai SNI 1.60 M3 255,700.00
3 Lantai Keramik 30X30 Cm SNI 16.00 M2 501,700.00
4 Lantai Keramik 20X20 Cm (Kasar) SNI 1.50 M2 504,400.00
5 Dinding Keramik 20X20 Cm SNI 6.00 M2 413,700.00
6 Rabat Lantai 1 : 2 : 3, keliling bangunan tebal = 10 Cm SNI 2.40 M2 991,700.00
VII PEKERJAAN KOSEN,PINTU & JENDELA
1 Kusen Pintu dan Jendela Kayu Klas I (5/14) SNI 0.16 M3 7,914,500.00
2 Pasang Pintu Panil SNI 1.44 M2 583,000.00
3 Pasang Daun Jendela Kaca SNI 1.11 M2 388,900.00
4 Pasang Pintu Aluminium SNI 1.08 M2 255,000.00
5 Pasang Daun Jendela Jalusi Kaca SNI 0.52 M2 388,900.00
6 Pasang Kaca Jendela + Jendela Jalusi Kaca, Tebal 5 mm SNI 1.63 M2 293,800.00
7 Pasang Kaca Jalusi Mati dan jendela Mati, Tebal 5 mm SNI 1.79 M2 293,800.00
8 Engsel Pintu SNI 4.00 Bh 36,400.00
9 Engsel Jendela + Jalusi SNI 4.00 Bh 44,000.00
10 Kait Angin Jendela + Jendela Jalusi Kaca SNI 8.00 Bh 37,400.00
11 Grendel Jendela + Jalusi SNI 4.00 Bh 29,800.00
12 Kunci Tanam biasa 2 x putar (pintu) SNI 1.00 Bh 222,600.00
13 Kunci Tanam Kamar Mandi 1 x putar SNI 1.00 Bh 159,700.00
14 Pegangan Pintu / Door Holder SNI 2.00 Bh 176,000.00
VIII PEKERJAAN PLAFOND
1 Rangka Plafond SNI 36.00 M2 76,500.00
2 Plafond Tripleks 3 mm (60 x 120 cm) SNI 56.50 M2 48,900.00
3 List Plafond (Kayu Profil 3x4) SNI 56.00 M1 30,800.00
IX PEKERJAAN INSTALASI LISTRIK
1 Titik Mata Lampu SNI 3.00 Ttk 211,700.00
2 Titik Stop Kontak SNI 1.00 Ttk 222,700.00
3 Titik Saklar SNI 2.00 Ttk 222,700.00
4 Saklar Tunggal - 1.00 Bh 15,100.00
5 Saklar Ganda - 1.00 Bh 22,100.00
6 Stop Kontak - 1.00 Bh 15,100.00
7 Lampu SL - 18 Watt - 1.00 Bh 37,000.00
B.5
8 Lampu Pijar 25 Watt - 2.00 Bh 8,100.00
9 Fitting Lampu - 3.00 Bh 10,000.00
IX PEKERJAAN SANITASI
1 Kloset Jongkok (Toto / KIA) SNI 1.00 Bh 827,000.00
2 Bak Air KM Viber Volume 0,3 m3 SNI 1.00 Bh 3,128,700.00
3 Kran Air SNI 1.00 Bh 46,900.00
4 PVC Dia. 2" SNI 5.00 M1 57,600.00
5 PVC Dia. 3/4 SNI 20.00 M1 25,700.00
6 Septictank BOW 1.00 Unit 10,336,900.00
7 Alat Bantu Instalasi - 1.00 Ls 150,000.00
X PEKERJAAN KONSTRUKSI KAP & ATAP
1 Kuda-Kuda Kayu Klas II SNI 0.26 M3 4,551,200.00
2 Gording Kayu Klas II SNI 0.32 M3 4,551,200.00
3 Pekerjaan Listplank Kayu Klas I SNI 6.00 M2 89,100.00
4 Nok/ Nok Seng SNI 4.37 M1 66,100.00
5 Atap Seng Gelombang BJLS 28 SNI 38.56 M2 127,300.00
Sub Total B.5 (Rp)
B.5
RENCANA ANGGARAN BIAYA
MBANGUNAN TPA KAB. MUNA BARAT
JUMLAH HARGA
(Rp)
6,052,800.00
500,000.00
2,000,000.00
2,500,000.00
1,000,000.00
2,500,000.00
258,359.20
30,913.30
132,964.00
1,008,590.40
2,688,840.00
3,064,824.00
3,295,001.70
2,264,666.40
760,350.00
6,258,735.00
603,840.00
4,535,460.00
1,126,280.92
1,864,800.00
604,800.00
281,808.00
346,080.00
3,830,936.00
439,200.00
409,120.00
8,027,200.00
756,600.00
2,482,200.00
2,380,080.00
1,257,614.05
839,520.00
429,734.50
275,400.00
202,228.00
477,425.00
525,902.00
145,600.00
176,000.00
299,200.00
119,200.00
222,600.00
159,700.00
352,000.00
2,754,000.00
2,762,850.00
1,724,800.00
635,100.00
222,700.00
445,400.00
15,100.00
22,100.00
15,100.00
37,000.00
B.5
16,200.00
30,000.00
827,000.00
3,128,700.00
46,900.00
288,000.00
514,000.00
10,336,900.00
150,000.00
1,183,566.87
1,445,461.12
534,600.00
288,857.00
4,909,197.20
99,820,104.66
B.5
RENCANA ANGGARAN BIAYA
PEMBANGUNAN TPA KAB. MUNA BARAT
SATKER : PENGEMBANGAN SISTEM PENYEHATAN LINGKUNGAN PERMUKIMAN PROV. SULAWESI TENGGARA
KEGIATAN : PENINGKATAN PRASARANA DAN SARANA PERSAMPAHAN
PEKERJAAN : DED TPA KABUPATEN MUNA BARAT PROVINSI SULAWESI TENGGARA
LOKASI : DESA BUNGKOLO, KECAMATAN BARANGKA
SUMBER DANA/TA : APBN TAHUN ANGGARAN 2018
SUB PEKERJAAN : BANGUNAN INSTALASI PENGELOLAAN SAMPAH TERPADU
A PEK. PONDASI
1 Galian tanah untuk pondasi m3 9.60 25,500.00 244,800.00
2 Batu pecah t=15 cm m2 8.00 52,000.00 416,000.00
3 Rabat beton (lean concrete) m3 0.40 456,000.00 182,400.00
4 Pondasi plat beton m3 2.00 1,000,000.00 2,000,000.00
5 Sloof beton 15x20 m3 5.40 1,250,000.00 6,750,000.00
6 Kolom beton 30x30 m3 1.19 1,250,000.00 1,485,000.00
5 Urugan tanah bekas galian m3 5.00 12,000.00 60,000.00
D PEK. BIODIGESTER
PEK. BIODIGESTER
1 Pengukuran +bowplank m' 5.00 25,500.00 127,500.00
2 Galian tanah m3 12.00 25,000.00 300,000.00
3 Pasir tebal 10 cm m3 1.80 100,000.00 180,000.00
4 Lean Concrete 5 cm m3 1.00 500,000.00 500,000.00
5 Beton 10 cm m3 1.50 1,250,000.00 1,875,000.00
6 Pasang batu bata m2 8.00 50,000.00 400,000.00
7 Plesteran+acian m2 18.00 25,000.00 450,000.00
8 Pipa-pipa PVC 2" m' 18.50 40,000.00 740,000.00
9 Pipa-pipa PVC 4" m' 22.00 60,000.00 1,320,000.00
Acesoris/lem dll ls 1.00 200,000.00 200,000.00
Tutup biodigster ls 1.00 150,000.00 150,000.00
Buang tanah bekas galian m3 7.00 15,000.00 105,000.00
6,347,500.00
Pek. Bak Kontrol
1 Lean Concrete 5 cm m3 0.85 500,000.00 425,000.00
2 Pasang batu bata m2 4.00 50,000.00 200,000.00
3 Plesteran+acian m2 8.00 25,000.00 200,000.00
4 Tutup bak kontrol bh 3.00 125,000.00 375,000.00
1,200,000.00
Pek. Saluran Penyaring & Resapan
1 Galian tanah m3 3.00 25,000.00 75,000.00
2 Pasang batu bata m2 6.00 50,000.00 300,000.00
3 Plesteran m2 12.00 25,000.00 300,000.00
4 Batu kerikil M3 1.50 100,000.00 150,000.00
5 Pipa-pipa 3" m' 4.00 50,000.00 200,000.00
6 Sumur resapan ls 1.00 1,500,000.00 1,500,000.00
7 Buang tanah bekas galian m3 5.00 15,000.00 75,000.00
2,600,000.00
SUB TOTAL - D 10,147,500.00
E PEK. KOMPOSTING
Pek. Pondasi
1 Galian tanah untuk pondasi m3 5.00 25,000.00 125,000.00
2 Pondasi batu kali m3 4.00 370,000.00 1,480,000.00
3 Sloof beton 15x20 m3 0.56 1,000,000.00 562,500.00
2,167,500.00
Pek. Dinding
1 Pasang dinding batu bata m2 60.00 50,000.00 3,000,000.00
2 Kolom praktis + Ring balk m3 1.35 1,000,000.00 1,350,000.00
3 Plesteran+acian m2 120.00 25,000.00 3,000,000.00
4 Cat dinding m2 120.00 10,000.00 1,200,000.00
8,550,000.00
SUB TOTAL - E 10,717,500.00
I PEKERJAAN PENDAHULUAN
1 Pengukuran + Bowplank SNI 36.30 M1 62,400.00 2,265,120.00
2 Pek. Papan Proyek - 1.00 Ls 500,000.00 500,000.00
3 Penyediaan P3K - 1.00 Ls 1,000,000.00 1,000,000.00
4 Dokumentasi dan Pelaporan - 1.00 Ls 2,500,000.00 2,500,000.00
5 Air Kerja - 1.00 Ls 1,000,000.00 1,000,000.00
II PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi SNI 17.86 M3 49,100.00 876,926.00
2 Urugan Tanah Kembali SNI 8.93 M3 17,900.00 159,847.00
3 Pasir Urug Alas Pondasi SNI 0.67 M3 255,700.00 171,319.00
4 Pasangan Batu Kosong SNI 2.01 M3 567,900.00 1,141,479.00
5 Pasangan Pondasi Batu Gunung 1:4 SNI 8.32 M3 960,300.00 7,989,696.00
III PEKERJAAN STRUKTUR BETON
1 Pek. Kolom (15x15cm) SNI 12.77 M3 6,486,400.00 82,831,328.00
2 Pek. Sloef (15x15cm) SNI 0.29 M3 9,894,900.00 2,869,521.00
3 Ring Balk (15x15cm) SNI 0.11 M3 6,800,800.00 748,088.00
4 Plat Samping (35x310) t.10 cm SNI 0.22 M3 6,800,800.00 1,496,176.00
5 Plat Lantai t.10 cm SNI 0.29 M3 4,016,600.00 1,164,814.00
IV PEKERJAAN PASANGAN & PLESTERAN
1 Pas. Batu Merah Biasa 1 : 4 SNI 19.80 M2 125,300.00 2,480,940.00
2 Plesteran Transram 1 : 2 SNI 19.20 M2 137,000.00 2,630,400.00
3 Profil 1: 2 - 5.00 M1 50,000.00 250,000.00
4 Acian SNI 19.20 M2 10,146.68 194,816.16
V PEKERJAAN PENGECATAN
1 Cat Tembok SNI 24.00 M2 16,800.00 403,200.00
2 Cat Listplank SNI 6.41 M2 51,500.00 330,115.00
3 Cat Atap Seng Gelombang SNI 9.72 M2 198,700.00 1,931,364.00
VI PEKERJAAN LANTAI
1 Pekerjaan Urugan Tanah Lantai SNI 5.06 M3 152,500.00 771,650.00
2 Pekerjaan Urugan Pasir Lantai SNI 0.56 M3 255,700.00 143,192.00
3 Dinding Keramik 10X20 Cm SNI 10.80 M2 413,700.00 4,467,960.00
4 Rabat Lantai 1 : 2 : 3 SNI 0.49 M2 991,700.00 485,933.00
VII PEKERJAAN KONSTRUKSI KAP & ATAP
1 Kuda-Kuda Kayu Klas II SNI 0.05 M3 4,551,200.00 227,560.00
2 Gording Kayu Klas II SNI 0.09 M3 4,551,200.00 409,608.00
3 Pekerjaan Listplank Kayu Klas I (2x2/20) SNI 0.12 M2 74,000.00 8,880.00
4 Atap Seng Gelombang BJLS 28 SNI 9.72 M2 127,300.00 1,237,356.00
VIII PEKERJAAN LAIN-LAIN
1 Pekerjaan Pembersihan SNI 18.00 M2 13,700.00 246,600.00
Sub Total B.9 (Rp) 122,933,888.16
RENCANA ANGGARAN BIAYA
PEMBANGUNAN TPA KAB. MUNA BARAT
SATKER : PENGEMBANGAN SISTEM PENYEHATAN LINGKUNGAN PERMUKIMAN PROV. SULAWESI TENGGARA
KEGIATAN : PENINGKATAN PRASARANA DAN SARANA PERSAMPAHAN
PEKERJAAN : DED TPA KABUPATEN MUNA BARAT PROVINSI SULAWESI TENGGARA
LOKASI : DESA BUNGKOLO, KECAMATAN BARANGKA
SUMBER DANA/TA : APBN TAHUN ANGGARAN 2018
SUB PEKERJAAN : PEKERJAAN KOLAM IKAN DAN LANDSCAPE TAMAN
NO URAIAN PEKERJAAN Kode Analisa VOLUME SAT. HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
1 Pekerjaan Konstruksi
- Konstruksi baja siku - 1.00 unit 15,000,000.00 15,000,000.00
- Konstruksi pondasi beton K.225 - 0.48 m3 11,570,900.00 5,554,032.00
- Instalasi pipa inlet 3/4" - 60.00 m 25,700.00 1,542,000.00
- Air Valve 3/4" - 1.00 bh 15,000.00 15,000.00
- Pembuatan Sumur Bor 4" - 20.00 m 650,000.00 13,000,000.00
- Pengadaan Genset - 1.00 bh 3,000,000.00 3,000,000.00
- Pengadaan Mesin air celup - 1.00 bh 10,000,000.00 10,000,000.00
- Pengadaan Tangki Kap. 2000 ltr - 2.00 bh 3,500,000.00 7,000,000.00
6 - Perlengkapan dan peralatan operasional pekerja TPA dan tamu - 25.00 unit 1,100,000.00 27,500,000.00
- Pakaian kerja
- Helm
- Sepatu boot
- Kacamata safety
- Sarung tangan
- Masker
- Sekop
- Cangkul
- Perlengkapan dan peralatan lainnya
D.1
RESUME HARGA SATUAN ANALISA SNI
WILAYAH KAB. MUNA BARAT
No JENIS PEKERJAAN SATUAN HARGA SAT. (Rp)
I. PEKERJAAN PERSIAPAN
1 1 M' Pagar kawat duri dengan tiang dolken + sepatu beton m1 779,800.00
2 1 M' Pagar kawat duri dengan tiang balok + sepatu beton m1 769,300.00
3 1 M' Pengukuran dan Pemasangan Bowplank m1 62,400.00
4 1 M2 Membersihkan lapangan dan perataan m2 13,700.00
II. PEKERJAAN TANAH
1 1 M3 Galian Tanah Biasa sedalam 1 Meter m3 37,400.00
2 1 M3 Galian Tanah Biasa sedalam 2 Meter m3 49,100.00
3 1 m3 Urugan Tanah Kembali m3 17,900.00
4 1 m3 Pemadatan Tanah m3 46,700.00
5 1 m3 Urugan (SNI)
- 1 m3 Urugan Pasir (SNI) m3 255,700.00
- 1 m3 Urugan Tanah (SNI) m3 152,500.00
- 1 m3 Urugan Sirtu (SNI) m3 225,100.00
- 1 m3 Urugan Tanah Subur (SNI) m3 623,800.00
- 1 m3 Urugan Tanah Batu Kapur m3 80,500.00
- 1 m3 Urugan Gravel (SNI) m3 327,000.00
6 1 m3 Pemasangan Lapisan Ijuk m3 65,700.00
III. PEKERJAAN PONDASI
1 1 m3 Pasangan Pondasi Batu Kali/batu Bela 1 Pc : 4 Ps m3 960,300.00
2 1 m3 Pasangan Pondasi Batu Kali 1 Pc : 5 Ps m3 918,900.00
3 1 m3 Pasangan Pondasi Batu Kosong m3 567,900.00
IV. PEKERJAAN DINDING BATA MERAH
1 1 m2 Pasangan Batu Merah tebal 1 bata, 1 Pc : 3 Ps m2 269,600.00
2 1 m2 Pasangan Batu Merah tebal 1/2 bata, 1 Pc : 2 Ps m2 137,000.00
3 1 m2 Pasangan Batu Merah tebal 1/2 bata, 1 Pc : 3 Ps m2 130,100.00
4 1 m2 Pasangan Batu Merah tebal 1/2 bata, 1 Pc : 4 Ps m2 125,300.00
5 1 m2 Pasangan Batu Merah tebal 1/2 bata, 1 Pc : 5 Ps m2 122,100.00
V. PEKERJAAN PLESTERAN
1 1 m2 Plesteran, 1 Pc : 2 Ps, tebal 15 mm m2 54,400.00
2 1 m2 Plesteran, 1 Pc : 3 Ps, tebal 15 mm m2 52,200.00
3 1 m2 Plesteran, 1 Pc : 4 Ps, tebal 15 mm m2 45,400.00
4 1 m2 Plesteran, 1 Pc : 5 Ps, tebal 15 mm m2 48,500.00
5 1 m2 Plesteran siar adukan, 1 Pc : 2 Ps m2 34,200.00
VI. PEKERJAAN KAYU
1 1 m3 Pasang kusen pintu dan jendela kayu kelas I m3 7,914,500.00
2 1 m3 Pasang kusen pintu dan jendela kayu kelas II m3 5,082,000.00
3 1 m2 Pasang pintu panel kayu Kls II m2 478,500.00
4 1 m2 Pasang pintu panel kayu Bayam (kelas I) m2 583,000.00
5 1 m2 Pasang pintu dan jendela kaca Kayu Kls II m2 388,900.00
6 1 m2 Pasang pintu dan jendela jalusi Kayu Kls II m2 617,100.00
7 1 m2 Pasang jalusi mati kusen kayu Kelas I m2 574,400.00
8 1 m2 Pasang jalusi mati kusen kayu Kelas II m2 417,600.00
8 1 m2 Pasang pintu teakwood rangkap m2 520,500.00
9 1 m3 Pasang Konstruksi kuda-kuda kayu m3 7,576,200.00
10 1 m3 Pasang Konstruksi kuda-kuda kayu m3 4,551,200.00
10 1 m2 Pasang rangka langit-langit (1,00 x 1,00)m kayu Kls II m2 76,500.00
11 1 m' Pasang Lisplang Ukuran (3 x 20 cm) kayu Kls I m1 68,000.00
12 1 m' Pasang Lisplang Ukuran (3 x 30 cm) kayu Kls I m1 89,100.00
13 1 m' Pasang Lisplang 2 x (2 x 20cm) m1 74,000.00
14 1 m' Pasang List plafond kayu profil m1 30,800.00
I. PEKERJAAN PERSIAPAN
Analisa Biaya Konstruksi Pekerjaan Persiapan ( ABKPP )
6.3 1 M' Pagar kawat duri dengan tiang dolken + sepatu beton
6.3.1 Bahan
1.000 Btg Dolken Kayu d. 8 / 4 m @ Rp. 30,500.00 = Rp
2.000 Kg Semen Portland @ Rp. 1,560.00 = Rp
25.000 Kg Kawat Duri @ Rp. 25,000.00 = Rp
0.005 m3 Pasir Beton @ Rp. 258,174.00 = Rp
0.009 m3 Koral Beton @ Rp. 115,000.00 = Rp
0.060 Kg Paku Biasa 2"-5" @ Rp. 18,150.00 = Rp
Jumlah I = Rp
6.3.2 Tenaga
0.300 Oh Pekerja @ Rp. 75,000.00 = Rp
0.200 Oh Tukang @ Rp. 100,000.00 = Rp
0.020 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.020 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.3 1 M' Pagar kawat duri dengan tiang balok + sepatu beton
6.3.1 Bahan
0.012 m3 Balok Kls. II 8/8 @ Rp. 1,750,000.00 = Rp
2.000 Kg Semen Portland @ Rp. 1,560.00 = Rp
25.000 Kg Kawat Duri @ Rp. 25,000.00 = Rp
0.005 m3 Pasir Beton @ Rp. 258,174.00 = Rp
0.009 m3 Koral Beton @ Rp. 115,000.00 = Rp
0.060 Kg Paku Biasa 2"-5" @ Rp. 18,150.00 = Rp
Jumlah I = Rp
6.3.2 Tenaga
0.300 Oh Pekerja @ Rp. 75,000.00 = Rp
0.200 Oh Tukang @ Rp. 100,000.00 = Rp
0.020 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.020 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.4 1 M' Pengukuran dan Pemasangan Bowplank
6.4.1 Bahan
0.012 m3 Kayu kelas III, balok 5/7 @ Rp. 1,980,000.00 = Rp
0.020 Kg Paku Biasa @ Rp. 18,150.00 = Rp
0.007 m3 Kayu Papan kelas III 3/20 @ Rp. 1,920,000.00 = Rp
Jumlah I = Rp
6.4.2 Tenaga
0.100 Oh Pekerja @ Rp. 75,000.00 = Rp
0.100 Oh Tukang @ Rp. 100,000.00 = Rp
0.010 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.005 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.8 1 M2 Membersihkan lapangan dan perataan
6.8.1 Tenaga
0.100 Oh Pekerja @ Rp. 75,000.00 = Rp
0.050 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
II. PEKERJAAN TANAH
Analisa Biaya Konstruksi Pekerjaan Tanah ( ABKPT )
6.35.2 Tenaga
0.150 Oh Pekerja @ Rp. 75,000.00 = Rp
0.070 Oh Tukang @ Rp. 100,000.00 = Rp
0.010 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.010 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
VI. PEKERJAAN KAYU
Analisa Biaya Konstruksi Pekerjaan Kayu ( BKPK )
6.2 1 m3 Pasang kusen pintu dan jendela kayu kelas I
6.2.1 Bahan
1.100 m3 Kayu kamper, kelas I @ Rp. 4,250,000.00 = Rp
Jumlah I = Rp
6.2.2 Tenaga
6.000 Oh Pekerja @ Rp. 75,000.00 = Rp
18.000 Oh Tukang @ Rp. 100,000.00 = Rp
2.000 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.300 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
Analisa Biaya Konstruksi Pekerjaan Kayu ( BKPK )
6.2 1 m3 Pasang kusen pintu dan jendela kayu kelas II
6.2.1 Bahan
1.200 m3 Kayu kamper, kelas II @ Rp. 1,750,000.00 = Rp
Jumlah I = Rp
6.2.2 Tenaga
6.000 Oh Pekerja @ Rp. 75,000.00 = Rp
18.000 Oh Tukang @ Rp. 100,000.00 = Rp
2.000 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.300 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.7 1 m2 Pasang pintu panel kayu Kls II
6.7.1 Bahan
0.040 m3 Kayu Kelas II Papan @ Rp. 1,875,000.00 = Rp
Jumlah I = Rp
6.7.2 Tenaga
1.000 Oh Pekerja @ Rp. 75,000.00 = Rp
2.500 Oh Tukang @ Rp. 100,000.00 = Rp
0.250 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.050 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.8 1 m2 Pasang pintu panel kayu Bayam (kelas I)
6.8.1 Bahan
0.040 m3 Kayu Kelas I Papan @ Rp. 4,250,000.00 = Rp
Jumlah I = Rp
6.8.2 Tenaga
1.000 Oh Pekerja @ Rp. 75,000.00 = Rp
2.500 Oh Tukang @ Rp. 100,000.00 = Rp
0.250 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.050 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.10 1 m2 Pasang pintu dan jendela kaca Kayu Kls II
6.10.1 Bahan
0.035 m3 Kayu Kelas II Papan @ Rp. 1,875,000.00 = Rp
Jumlah I = Rp
6.10.2 Tenaga
0.800 Oh Pekerja @ Rp. 75,000.00 = Rp
2.000 Oh Tukang @ Rp. 100,000.00 = Rp
0.200 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.040 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.12 1 m2 Pasang pintu dan jendela jalusi Kayu Kls II
6.12.1 Bahan
0.064 m3 Kayu Kelas II Papan @ Rp. 1,875,000.00 = Rp
Jumlah I = Rp
6.12.2 Tenaga
1.000 Oh Pekerja @ Rp. 75,000.00 = Rp
3.000 Oh Tukang @ Rp. 100,000.00 = Rp
0.300 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.300 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.17 1 m2 Pasang jalusi mati kusen kayu Kelas I
6.17.1 Bahan
0.060 m3 Kayu Kelas I Papan @ Rp. 4,250,000.00 = Rp
0.150 Kg Paku Biasa @ Rp. 18,150.00 = Rp
Kayu Kls I = Rp
6.17.2 Tenaga
0.500 Oh Pekerja @ Rp. 75,000.00 = Rp
2.000 Oh Tukang @ Rp. 100,000.00 = Rp
0.200 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.030 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.17 1 m2 Pasang jalusi mati kusen kayu Kelas II
6.17.1 Bahan
0.060 m3 Kayu Kelas II Papan @ Rp. 1,875,000.00 = Rp
0.150 Kg Paku Biasa @ Rp. 18,150.00 = Rp
Kayu Kls II = Rp
6.17.2 Tenaga
0.500 Oh Pekerja @ Rp. 75,000.00 = Rp
2.000 Oh Tukang @ Rp. 100,000.00 = Rp
0.200 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.030 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.19 1 m2 Pasang pintu teakwood rangkap
6.19.1 Bahan
0.0196 m3 Kayu papan kelas II @ Rp. 1,875,000.00 = Rp
0.3000 Kg Paku biasa 1/2" - 1" @ Rp. 18,150.00 = Rp
0.3000 Lt Lem Kayu @ Rp. 30,150.00 = Rp
1.000 Lbr Teakwood 4' x 8' x 4mm @ Rp. 150,000.00 = Rp
Jumlah I = Rp
6.19.2 Tenaga
0.600 Oh Pekerja @ Rp. 75,000.00 = Rp
2.000 Oh Tukang @ Rp. 100,000.00 = Rp
0.200 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.030 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.29 1 m3 Pasang Konstruksi kuda-kuda kayu
6.29.1 Bahan
1.100 m3 Kayu balok kelas I @ Rp. 4,250,000.00 = Rp
15.000 Kg Besi Strip @ Rp. 35,600.00 = Rp
0.800 Kg Paku biasa 1/2" - 1" @ Rp. 18,150.00 = Rp
Kayu Bayam kls I = Rp
6.29.2 Tenaga
4.000 Oh Pekerja @ Rp. 75,000.00 = Rp
12.000 Oh Tukang @ Rp. 100,000.00 = Rp
1.200 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.200 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.29 1 m3 Pasang Konstruksi kuda-kuda kayu
6.29.1 Bahan
1.100 m3 Kayu balok kelas II @ Rp. 1,750,000.00 = Rp
15.000 Kg Besi Strip @ Rp. 35,600.00 = Rp
0.800 Kg Kayu balok kelas I @ Rp. 18,150.00 = Rp
Kayu kls II = Rp
6.29.2 Tenaga
4.000 Oh Pekerja @ Rp. 75,000.00 = Rp
12.000 Oh Tukang @ Rp. 100,000.00 = Rp
1.200 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.200 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.40 1 m2 Pasang rangka langit-langit (1,00 x 1,00)m kayu Kls II
6.40.1 Bahan
0.012 m3 Kayu Kelas II Balok @ Rp. 1,750,000.00 = Rp
0.100 kg Paku biasa 1/2" - 1" @ Rp. 18,150.00 = Rp
Jumlah I = Rp
6.40.2 Tenaga
0.150 Oh Pekerja @ Rp. 75,000.00 = Rp
0.250 Oh Tukang @ Rp. 100,000.00 = Rp
0.025 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.075 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.1.2 Tenaga
0.060 Oh Pekerja @ Rp. 75,000.00 = Rp
0.006 Oh Tukang @ Rp. 100,000.00 = Rp
0.006 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.0003 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.1b 1 kg Pasang Rangka Atap Baja Profil C
6.1.1 Bahan
1.100 Kg Baja Profil C @ Rp. 12,200.00 = Rp
0.080 Kg Cat Meni @ Rp. 40,150.00 = Rp
Jumlah I = Rp
6.1.2 Tenaga
0.060 Oh Pekerja @ Rp. 75,000.00 = Rp
0.006 Oh Tukang @ Rp. 100,000.00 = Rp
0.006 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.0003 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.1c 1 kg Pasang Rangka Baja Ringan
6.1.1 Bahan
1.100 Kg Baja Ringan @ Rp. 10,000.00 = Rp
0.080 Kg Cat Meni @ Rp. 40,150.00 = Rp
Jumlah I = Rp
6.1.2 Tenaga
0.060 Oh Pekerja @ Rp. 75,000.00 = Rp
0.006 Oh Tukang @ Rp. 100,000.00 = Rp
0.006 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.0003 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.2 1 m2 Pasang pintu besi baja
6.2.1 Bahan
1.000 m2 Pintu besi baja @ Rp. 607,638.89 = Rp
Jumlah I = Rp
6.2.2 Tenaga
1.050 Oh Pekerja @ Rp. 75,000.00 = Rp
1.050 Oh Tukang @ Rp. 100,000.00 = Rp
0.105 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.00525 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.9 1 m2 Pasang pintu aluminium
6.9.1 Bahan
1.000 m2 Pintu Aluminium @ Rp. 35,000.00 = Rp
Jumlah I = Rp
6.9.2 Tenaga
1.050 Oh Pekerja @ Rp. 75,000.00 = Rp
1.050 Oh Tukang @ Rp. 100,000.00 = Rp
0.105 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.00520 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.13 1 m2 Pasang Kawat Raam
6.13.1 Bahan
1.100 m2 Kawat Ram @ Rp. 24,750.00 = Rp
0.020 Kg Paku 1/2" - 1" @ Rp. 18,150.00 = Rp
0.0018 m3 Kayu Kls. II Papan @ Rp. 1,875,000.00 = Rp
Jumlah I = Rp
6.13.2 Tenaga
0.100 Oh Pekerja @ Rp. 75,000.00 = Rp
0.100 Oh Tukang @ Rp. 100,000.00 = Rp
0.010 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.0005 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
X. PEKERJAAN LANGIT-LANGIT
Analisa Biaya Konstruksi Pekerjaan Langit-Langit ( BKPLL )
6.4 1 m2 langit-langit asbes (1,00 x 1,00)m, tebal 3,5 mm
6.4.1 Bahan
1.100 Lbr Asbes @ Rp. 96,000.00 = Rp
0.010 Kg Paku Biasa @ Rp. 18,150.00 = Rp
Jumlah I = Rp
6.4.2 Tenaga
0.030 Oh Pekerja @ Rp. 75,000.00 = Rp
0.070 Oh Tukang @ Rp. 100,000.00 = Rp
0.010 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.035 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
6.13 1 m2 langit-langit teakwood & tripleks (60 x 120)cm, tebal 3 mm
6.13.1 Bahan
0.375 Lbr tripleks @ Rp. 66,000.00 = Rp
0.030 Kg Paku Biasa @ Rp. 18,150.00 = Rp
Jumlah I = Rp
6.13.2 Tenaga
0.060 Oh Pekerja @ Rp. 75,000.00 = Rp
0.100 Oh Tukang @ Rp. 100,000.00 = Rp
0.010 Oh Kepala Tukang @ Rp. 120,000.00 = Rp
0.035 Oh Mandor @ Rp. 100,000.00 = Rp
Jumlah II = Rp
Jumlah I+II = Rp
Keuntungan 10% = Rp
Total = Rp
Dibulatkan ke Bawah = Rp
30,500.00
3,120.00
625,000.00
1,290.87
1,035.00
1,089.00
662,034.87
22,500.00
20,000.00
2,400.00
2,000.00
46,900.00
708,934.87
70,893.49
779,828.36
779,800.00
21,000.00
3,120.00
625,000.00
1,290.87
1,035.00
1,089.00
652,534.87
22,500.00
20,000.00
2,400.00
2,000.00
46,900.00
699,434.87
69,943.49
769,378.36
769,300.00
23,760.00
363.00
13,440.00
37,563.00
7,500.00
10,000.00
1,200.00
500.00
19,200.00
56,763.00
5,676.30
62,439.30
62,400.00
7,500.00
5,000.00
12,500.00
1,250.00
13,750.00
13,700.00
30,000.00
4,000.00
34,000.00
3,400.00
37,400.00
37,400.00
39,450.00
5,200.00
44,650.00
4,465.00
49,115.00
49,100.00
14,400.00
1,900.00
16,300.00
1,630.00
17,930.00
17,900.00
37,500.00
5,000.00
42,500.00
4,250.00
46,750.00
46,700.00
209,008.80
209,008.80
22,500.00
1,000.00
23,500.00
232,508.80
23,250.88
255,759.68
255,700.00
115,200.00
115,200.00
22,500.00
1,000.00
23,500.00
138,700.00
13,870.00
152,570.00
152,500.00
181,200.00
181,200.00
22,500.00
1,000.00
23,500.00
204,700.00
20,470.00
225,170.00
225,100.00
543,600.00
543,600.00
22,500.00
1,000.00
23,500.00
567,100.00
56,710.00
623,810.00
623,800.00
49,725.00
49,725.00
22,500.00
1,000.00
23,500.00
73,225.00
7,322.50
80,547.50
80,500.00
273,808.80
273,808.80
22,500.00
1,000.00
23,500.00
297,308.80
29,730.88
327,039.68
327,000.00
46,560.00
46,560.00
11,250.00
2,000.00
13,250.00
59,810.00
5,981.00
65,791.00
65,700.00
327,991.40
254,280.00
103,570.48
685,841.88
112,500.00
60,000.00
7,200.00
7,500.00
187,200.00
873,041.88
87,304.19
960,346.07
960,300.00
327,991.40
212,160.00
107,553.96
647,705.36
112,500.00
60,000.00
7,200.00
8,000.00
187,700.00
835,405.36
83,540.54
918,945.90
918,900.00
357,808.80
52,252.20
410,061.00
58,500.00
39,000.00
4,800.00
4,000.00
106,300.00
516,361.00
51,636.10
567,997.10
567,900.00
101,500.00
51,402.00
18,124.83
171,026.83
48,750.00
20,000.00
2,400.00
3,000.00
74,150.00
245,176.83
24,517.68
269,694.52
269,600.00
50,750.00
29,562.00
7,568.61
87,880.61
24,000.00
10,000.00
1,200.00
1,500.00
36,700.00
124,580.61
12,458.06
137,038.67
137,000.00
50,750.00
22,417.20
7,966.96
81,134.16
24,000.00
10,000.00
1,200.00
2,000.00
37,200.00
118,334.16
11,833.42
130,167.58
130,100.00
50,750.00
17,940.00
8,564.48
77,254.48
24,000.00
10,000.00
1,200.00
1,500.00
36,700.00
113,954.48
11,395.45
125,349.93
125,300.00
50,750.00
15,100.80
7,966.96
73,817.76
24,000.00
10,000.00
1,200.00
2,000.00
37,200.00
111,017.76
11,101.78
122,119.54
122,100.00
13,291.20
3,385.96
16,677.16
15,000.00
15,000.00
1,800.00
1,000.00
32,800.00
49,477.16
4,947.72
54,424.87
54,400.00
10,108.80
3,983.48
14,092.28
15,000.00
15,000.00
2,400.00
1,000.00
33,400.00
47,492.28
4,749.23
52,241.51
52,200.00
8,112.00
398.35
8,510.35
15,000.00
15,000.00
1,800.00
1,000.00
32,800.00
41,310.35
4,131.03
45,441.38
45,400.00
6,739.20
3,983.48
10,722.68
15,000.00
15,000.00
2,400.00
1,000.00
33,400.00
44,122.68
4,412.27
48,534.95
48,500.00
6,739.20
3,983.48
10,722.68
11,250.00
7,000.00
1,200.00
1,000.00
20,450.00
31,172.68
3,117.27
34,289.95
34,200.00
4,675,000.00
4,675,000.00
450,000.00
1,800,000.00
240,000.00
30,000.00
2,520,000.00
7,195,000.00
719,500.00
7,914,500.00
7,914,500.00
2,100,000.00
2,100,000.00
450,000.00
1,800,000.00
240,000.00
30,000.00
2,520,000.00
4,620,000.00
462,000.00
5,082,000.00
5,082,000.00
75,000.00
75,000.00
75,000.00
250,000.00
30,000.00
5,000.00
360,000.00
435,000.00
43,500.00
478,500.00
478,500.00
170,000.00
170,000.00
75,000.00
250,000.00
30,000.00
5,000.00
360,000.00
530,000.00
53,000.00
583,000.00
583,000.00
65,625.00
65,625.00
60,000.00
200,000.00
24,000.00
4,000.00
288,000.00
353,625.00
35,362.50
388,987.50
388,900.00
120,000.00
120,000.00
75,000.00
300,000.00
36,000.00
30,000.00
441,000.00
561,000.00
56,100.00
617,100.00
617,100.00
255,000.00
2,722.50
257,722.50
37,500.00
200,000.00
24,000.00
3,000.00
264,500.00
522,222.50
52,222.25
574,444.75
574,400.00
112,500.00
2,722.50
115,222.50
37,500.00
200,000.00
24,000.00
3,000.00
264,500.00
379,722.50
37,972.25
417,694.75
417,600.00
36,750.00
5,445.00
9,045.00
150,000.00
201,240.00
45,000.00
200,000.00
24,000.00
3,000.00
272,000.00
473,240.00
47,324.00
520,564.00
520,500.00
4,675,000.00
534,000.00
14,520.00
5,223,520.00
300,000.00
1,200,000.00
144,000.00
20,000.00
1,664,000.00
6,887,520.00
688,752.00
7,576,272.00
7,576,200.00
1,925,000.00
534,000.00
14,520.00
2,473,520.00
300,000.00
1,200,000.00
144,000.00
20,000.00
1,664,000.00
4,137,520.00
413,752.00
4,551,272.00
4,551,200.00
21,000.00
1,815.00
22,815.00
11,250.00
25,000.00
3,000.00
7,500.00
46,750.00
69,565.00
6,956.50
76,521.50
76,500.00
30,600.00
907.50
31,507.50
7,500.00
20,000.00
2,400.00
500.00
30,400.00
61,907.50
6,190.75
68,098.25
68,000.00
46,750.00
907.50
47,657.50
8,250.00
22,000.00
2,640.00
500.00
33,390.00
81,047.50
8,104.75
89,152.25
89,100.00
42,500.00
1,089.00
43,589.00
7,500.00
10,000.00
1,200.00
5,000.00
23,700.00
67,289.00
6,728.90
74,017.90
74,000.00
23,100.00
907.50
24,007.50
1,575.00
2,100.00
240.00
100.00
4,015.00
28,022.50
2,802.25
30,824.75
30,800.00
517,920.00
134,250.48
89,700.00
741,870.48
123,750.00
25,000.00
3,000.00
8,000.00
159,750.00
901,620.48
90,162.05
991,782.53
991,700.00
549,120.00
144,577.44
80,500.00
774,197.44
123,750.00
25,000.00
3,000.00
8,000.00
159,750.00
933,947.44
93,394.74
1,027,342.18
1,027,300.00
340,080.00
134,250.48
100,050.00
574,380.48
123,750.00
25,000.00
3,600.00
8,000.00
160,350.00
734,730.48
73,473.05
808,203.53
808,200.00
13,072.50
377.25
13,449.75
123,750.00
25,000.00
3,000.00
8,000.00
159,750.00
173,199.75
17,319.98
190,519.73
190,500.00
57,600.00
7,260.00
3,000.00
37,500.00
105,350.00
91,500.00
80,000.00
382,210.00
24,000.00
33,000.00
3,960.00
600.00
61,560.00
443,770.00
44,377.00
488,147.00
244,073.50
244,000.00
384,000.00
27,225.00
6,000.00
1,867,500.00
56,587.50
503,880.00
134,250.48
89,700.00
3,069,142.98
292,500.00
35,000.00
104,000.00
105,000.00
29,400.00
16,500.00
582,400.00
3,651,542.98
365,154.30
4,016,697.28
4,016,600.00
518,400.00
36,300.00
9,000.00
6,785,250.00
75,450.00
524,160.00
139,413.96
93,150.00
8,181,123.96
423,750.00
27,500.00
156,000.00
140,000.00
38,760.00
28,300.00
814,310.00
8,995,433.96
899,543.40
9,894,977.36
9,894,900.00
768,000.00
72,600.00
30,000.00
3,921,750.00
113,175.00
524,160.00
139,413.96
93,150.00
281,250.00
1,053,500.00
400,000.00
7,396,998.96
528,750.00
27,500.00
165,000.00
210,000.00
48,360.00
35,300.00
1,014,910.00
8,411,908.96
841,190.90
9,253,099.86
9,253,000.00
614,400.00
58,080.00
24,000.00
1,960,875.00
56,587.50
524,160.00
139,413.96
93,150.00
225,000.00
842,800.00
640,000.00
5,178,466.46
397,500.00
27,500.00
130,000.00
105,000.00
31,800.00
26,500.00
718,300.00
5,896,766.46
589,676.65
6,486,443.11
6,486,400.00
384,000.00
27,225.00
6,000.00
4,980,000.00
138,325.00
524,160.00
139,413.96
93,150.00
6,292,273.96
397,500.00
27,500.00
130,000.00
105,000.00
31,440.00
26,500.00
717,940.00
7,010,213.96
701,021.40
7,711,235.36
7,711,200.00
614,400.00
58,080.00
24,000.00
1,867,500.00
56,587.50
503,880.00
134,250.48
89,700.00
225,000.00
842,800.00
640,000.00
5,056,197.98
637,500.00
35,000.00
280,000.00
105,000.00
50,400.00
18,500.00
1,126,400.00
6,182,597.98
618,259.80
6,800,857.78
6,800,800.00
460,800.00
58,080.00
24,000.00
4,980,000.00
138,325.00
524,160.00
139,413.96
93,150.00
307,200.00
842,800.00
480,000.00
6,417,928.96
4,500.00
2,000.00
2,000.00
2,000.00
720.00
300.00
11,520.00
6,429,448.96
642,944.90
7,072,393.86
7,072,300.00
5,760.00
363.00
54,000.00
622.50
138,325.00
14.04
3,872.61
202,957.15
75,000.00
3,000.00
3,000.00
3,000.00
1,200.00
1,000.00
86,200.00
289,157.15
28,915.72
318,072.87
318,000.00
9,758,200.00
1,014.00
167,813.10
9,927,027.10
450,000.00
100,000.00
12,000.00
30,000.00
592,000.00
10,519,027.10
1,051,902.71
11,570,929.81
11,570,900.00
460,800.00
58,080.00
24,000.00
2,490,000.00
138,325.00
524,160.00
139,413.96
93,150.00
307,200.00
842,800.00
480,000.00
3,927,928.96
4,500.00
2,000.00
2,000.00
2,000.00
720.00
300.00
11,520.00
3,939,448.96
393,944.90
4,333,393.86
4,333,300.00
92,400.00
7,030.00
99,430.00
9,000.00
6,000.00
720.00
600.00
16,320.00
115,750.00
11,575.00
127,325.00
127,300.00
39,600.00
703.00
40,303.00
11,250.00
7,000.00
960.00
600.00
19,810.00
60,113.00
6,011.30
66,124.30
66,100.00
13,420.00
3,212.00
16,632.00
4,500.00
600.00
720.00
30.00
5,850.00
22,482.00
2,248.20
24,730.20
24,700.00
13,420.00
3,212.00
16,632.00
4,500.00
600.00
720.00
30.00
5,850.00
22,482.00
2,248.20
24,730.20
24,700.00
11,000.00
3,212.00
14,212.00
4,500.00
600.00
720.00
30.00
5,850.00
20,062.00
2,006.20
22,068.20
22,000.00
607,638.89
607,638.89
78,750.00
105,000.00
12,600.00
525.00
196,875.00
804,513.89
80,451.39
884,965.28
884,900.00
35,000.00
35,000.00
78,750.00
105,000.00
12,600.00
520.00
196,870.00
231,870.00
23,187.00
255,057.00
255,000.00
27,225.00
363.00
3,375.00
30,963.00
7,500.00
10,000.00
1,200.00
50.00
18,750.00
49,713.00
4,971.30
54,684.30
54,600.00
105,600.00
181.50
105,781.50
2,250.00
7,000.00
1,200.00
3,500.00
13,950.00
119,731.50
11,973.15
131,704.65
131,700.00
24,750.00
544.50
25,294.50
4,500.00
10,000.00
1,200.00
3,500.00
19,200.00
44,494.50
4,449.45
48,943.95
48,900.00
178,000.00
150,900.00
1,991.74
330,891.74
75,000.00
150,000.00
180,000.00
16,000.00
421,000.00
751,891.74
75,189.17
827,080.91
827,000.00
367,000.00
110,100.00
150,900.00
1,991.74
629,991.74
75,000.00
100,000.00
12,000.00
10,000.00
197,000.00
826,991.74
82,699.17
909,690.91
909,600.00
453,000.00
54,360.00
150,900.00
1,991.74
660,251.74
90,000.00
145,000.00
18,000.00
10,000.00
263,000.00
923,251.74
92,325.17
1,015,576.91
1,015,500.00
2,003,000.00
360,540.00
2,363,540.00
135,000.00
270,000.00
64,800.00
11,000.00
480,800.00
2,844,340.00
284,434.00
3,128,774.00
3,128,700.00
290,000.00
3,018,000.00
59,752.20
429,000.00
15,150.00
3,811,902.20
450,000.00
300,000.00
36,000.00
30,000.00
816,000.00
4,627,902.20
462,790.22
5,090,692.42
5,090,600.00
108,750.00
1,106,600.00
13,942.18
8,050.00
19,920.00
15,490.44
1,272,752.62
15,000.00
2,000.00
240.00
200.00
17,440.00
1,290,192.62
129,019.26
1,419,211.88
1,419,200.00
22,500.00
6,562.50
29,062.50
2,700.00
6,000.00
720.00
180.00
9,600.00
38,662.50
3,866.25
42,528.75
42,500.00
10,725.00
3,128.13
13,853.13
2,700.00
6,000.00
720.00
180.00
9,600.00
23,453.13
2,345.31
25,798.44
25,700.00
30,225.00
8,815.63
39,040.63
4,050.00
8,000.00
1,080.00
270.00
13,400.00
52,440.63
5,244.06
57,684.69
57,600.00
49,725.00
14,503.12
64,228.13
6,075.00
13,500.00
1,620.00
410.00
21,605.00
85,833.13
8,583.31
94,416.44
94,400.00
82,725.00
24,128.13
106,853.13
6,075.00
13,500.00
1,620.00
410.00
21,605.00
128,458.13
12,845.81
141,303.94
141,300.00
440,000.00
140,000.00
580,000.00
6,075.00
13,500.00
1,620.00
410.00
21,605.00
601,605.00
60,160.50
661,765.50
661,700.00
495,000.00
157,500.00
652,500.00
6,075.00
13,500.00
1,620.00
410.00
21,605.00
674,105.00
67,410.50
741,515.50
741,500.00
577,500.00
183,750.00
761,250.00
6,075.00
13,500.00
1,620.00
410.00
21,605.00
782,855.00
78,285.50
861,140.50
861,100.00
30,100.00
175.00
30,275.00
750.00
10,000.00
1,200.00
500.00
12,450.00
42,725.00
4,272.50
46,997.50
46,900.00
92,785.00
92,785.00
750.00
50,000.00
1,200.00
500.00
52,450.00
145,235.00
14,523.50
159,758.50
159,700.00
150,000.00
150,000.00
750.00
50,000.00
1,200.00
500.00
52,450.00
202,450.00
20,245.00
222,695.00
222,600.00
84,350.00
84,350.00
375.00
50,000.00
600.00
250.00
51,225.00
135,575.00
13,557.50
149,132.50
149,100.00
150,000.00
150,000.00
750.00
50,000.00
1,200.00
100.00
52,050.00
202,050.00
20,205.00
222,255.00
222,200.00
15,100.00
15,100.00
1,125.00
15,000.00
1,800.00
75.00
18,000.00
33,100.00
3,310.00
36,410.00
36,400.00
15,100.00
15,100.00
750.00
10,000.00
1,200.00
50.00
12,000.00
27,100.00
2,710.00
29,810.00
29,800.00
15,100.00
15,100.00
1,500.00
20,000.00
2,400.00
1,000.00
24,900.00
40,000.00
4,000.00
44,000.00
44,000.00
15,100.00
15,100.00
1,500.00
15,000.00
2,400.00
75.00
18,975.00
34,075.00
3,407.50
37,482.50
37,400.00
100,000.00
100,000.00
3,750.00
50,000.00
6,000.00
250.00
60,000.00
160,000.00
16,000.00
176,000.00
176,000.00
194,150.00
194,150.00
1,500.00
15,000.00
2,400.00
80.00
18,980.00
213,130.00
21,313.00
234,443.00
234,400.00
249,150.00
249,150.00
1,125.00
15,000.00
1,800.00
75.00
18,000.00
267,150.00
26,715.00
293,865.00
293,800.00
71,500.00
286,207.00
8,365.31
3,787.50
369,859.81
46,500.00
35,000.00
4,200.00
3,000.00
88,700.00
458,559.81
45,855.98
504,415.79
504,400.00
69,500.00
286,207.00
7,966.96
3,787.50
367,461.46
46,500.00
35,000.00
4,200.00
3,000.00
88,700.00
456,161.46
45,616.15
501,777.61
501,700.00
73,500.00
286,207.00
7,966.96
3,787.50
371,461.46
46,500.00
35,000.00
4,800.00
3,000.00
89,300.00
460,761.46
46,076.15
506,837.61
506,800.00
71,500.00
233,895.00
3,585.13
3,787.50
312,767.63
45,000.00
10,000.00
5,400.00
3,000.00
63,400.00
376,167.63
37,616.76
413,784.40
413,700.00
8,030.00
10,522.50
6,825.50
14,339.00
39,717.00
5,250.00
900.00
720.00
250.00
7,120.00
46,837.00
4,683.70
51,520.70
51,500.00
14,052.50
14,052.50
7,500.00
-
-
600.00
8,100.00
22,152.50
2,215.25
24,367.75
24,300.00
900.50
1,403.00
4,167.80
6,471.30
1,500.00
6,300.00
756.00
250.00
8,806.00
15,277.30
1,527.73
16,805.03
16,800.00
4,015.00
201.00
9,100.00
4,216.00
1,500.00
20,000.00
2,400.00
1,000.00
24,900.00
29,116.00
2,911.60
32,027.60
32,000.00
-
9,100.00
9,100.00
450.00
6,000.00
1,440.00
600.00
8,490.00
17,590.00
1,759.00
19,349.00
19,300.00
4,416.50
2,800.00
7,216.50
37,500.00
80,000.00
36,000.00
20,000.00
173,500.00
180,716.50
18,071.65
198,788.15
198,700.00
100,000.00
7,500.00
500.00
108,000.00
10,800.00
118,800.00
118,800.00
148,800.00
17,417.40
37,500.00
12,440.00
3,720.00
2,500.00
222,377.40
22,237.74
244,615.14
244,600.00
28,000.00
10,000.00
17,000.00
2,500.00
8,000.00
6,000.00
1,000.00
10,000.00
60,000.00
50,000.00
192,500.00
19,250.00
211,750.00
211,700.00
24,000.00
7,500.00
34,000.00
2,500.00
12,000.00
1,500.00
1,000.00
10,000.00
60,000.00
50,000.00
202,500.00
20,250.00
222,750.00
222,700.00
191,250.00
169,175.00
100,000.00
12,000.00
450,000.00
922,425.00
92,242.50
1,014,667.50
10,146.68
89,760.00
2,504,661.60
20,900.88
13,692.00
565,760.00
29,100.00
143,796.50
292,800.00
4,408,170.00
599,040.00
3,044.00
301,695.75
424,800.00
9,397,220.73
939,722.07
10,336,942.81
10,336,900.00
Analisa EI-311
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
1. Whell Loader (E15) Jam 0.0178 196,117.54 3,500.54
2. Motor Grader (E13) Jam 0.0020 216,880.45 435.50
3. Vibro Roller (E19) Jam 0.0067 144,106.08 964.57
4 Water Tanker (E23) Jam 0.0211 142,728.22 3,009.33
5 Alat Bantu Ls 1.0000 500.00 500.00
A. TENAGA
B. BAHAN
C. PERALATAN
1. Wheel Loader (E15) Jam 0.0178 196,117.54 3,500.54
2. Dump Truck (E08) Jam 0.0301 130,375.59 3,926.98
3. Motor Grader (E13) Jam 0.0044 216,880.45 952.66
3. Vibro Roller (E19) Jam 0.0084 144,106.08 1,205.71
4. Water Tanker (E23) Jam 0.0211 142,728.22 3,009.33
5. Alat Bantu Ls 1.0000 500.00 500.00
HARGA SAT.
No BAHAN / MATERIAL SATUAN
(Rp.)
I BAHAN DASAR
1 SEMEN PC kg 1,560.00
50 kg zak 78,000.00
2 SEMEN PUTIH kg 2,525.00
3 BATU SPLIT/KERIKIL UNTUK BETON DIAMETER 2-3 CM m3 268,174.00
4 BATU 5-7 CM UNTUK SUBBASE JALAN DILOKASI PEKERJAAN m3 228,174.00
5 BATU DIAMETER 7-20 CM DILOKASI PEKERJAAN m3 115,000.00
6 BATU DIAMETER 50-70 CM DILOKASI PEKERJAAN m3 100,000.00
7 BATU KALI m3 298,174.00
8 BATU GUNUNG m3 148,174.00
9 BATA MERAH bh 725.00
10 BATAKO BESAR 8 x 20 x 30 bh 3,500.00
11 VAVING BLOK bh 3,100.00
12 PASIR BETON m3 258,174.00
13 PASIR URUG m3 174,174.00
14 PASIR PASANG m3 199,174.00
15 TANAH URUG m3 75,000.00
16 TANAH SUBUR m3 130,000.00
17 BATU KAPUR m3 110,000.00
18 KRIKIL BIASA m3 298,174.00
19 KRIKIL BETON m3 115,000.00
20 SIRTU m3 65,174.00
21 IJUK m3 38,800.00
22 ASPHALT kaleng 1,920,000.00
23 OXIGEN tabung 350,000.00
24 ACETYLENE tabung 550,000.00
25 GEMUK DLL. kg 35,000.00
26 AIR KERJA Ltr 25.00
II BAHAN BESI + BETON
1 BESI BETON U24 kg 12,450.00
2 KAWAT BESI BETON kg 25,150.00
3 KAWAT BRONJONG kg 25,000.00
4 KAWAT DURI kg 25,000.00
5 KAWAT RAM M2 24,750.00
6 PAKU BIASA kg 18,150.00
7 PAKU SENG kg 35,150.00
8 BAUT kg 30,150.00
9 BAJA PROFIL DAN PLAT kg 12,200.00
10 BAJA RINGAN kg 10,000.00
11 PLAT BESI BAJA t = 5 mm m2 607,638.89
12 BESI SIKU ( L ) 40x40x4 cm m 96,000.00
13 BESI STRIP m 35,600.00
14 ALUMINIUM SHEET 0,30 MM m2 35,000.00
15 ELECTRODE (KAWAT LAS) kg 35,000.00
16 BUIS BETON DIAMETER 35 CM PANJANG 1,00 M bh 93,600.00
17 BUIS BETON DIAMETER 40 CM PANJANG 1,00 M bh 164,500.00
18 BUIS BETON DIAMETER 50 CM PANJANG 1,00 M bh 216,500.00
19 BUIS BETON DIAMETER 100 CM PANJANG 1,00 M bh 433,000.00
20 STEGER WORK bh 5,000.00
III BAHAN KAYU
1 KAYU BESI BALOK m3 4,250,000.00
2 KAYU BESI PAPAN m3 4,250,000.00
3 KAYU BALOK KELAS I m3 4,250,000.00
4 KAYU PAPAN KELAS I m3 4,250,000.00
5 KAYU BALOK KELAS II m3 1,750,000.00
6 KAYU PAPAN KELAS II m3 1,875,000.00
7 KAYU BALOK KELAS III m3 1,980,000.00
8 KAYU PAPAN KELAS III m3 1,920,000.00
9 KAYU PERANCAH m3 1,350,000.00
10 KAYU DOLKEN btg 30,500.00
11 KAYU FORMATIE / PENJAGA JARAK bh 20,000.00
12 PAPAN TERENTANG m3 1,920,000.00
13 LIST KAYU UNTUK PLAPON (PROFIL) m1 22,000.00
14 LIST KAYU UNTUK PLAPON (POLOS) m1 5,500.00
15 LIST KAYU UNTUK DAUN JENDELA m1 5,000.00
IV BAHAN LANGIT - LANGIT
1 TRIPLEK 3 MM lbr 66,000.00
2 TRIPLEK 4 MM (UKURAN PINTU) lbr 80,000.00
3 TRIPLEK 9 MM lbr 151,000.00
4 PLYWOOD t = 9 mm lbr 301,000.00
5 TEAKWOOD t = 4 mm lbr 150,000.00
6 GYPSUM lbr 96,000.00
7 ETERNIT 3 MM UK. 100 X 100 lbr 96,000.00
V BAHAN LANTAI
1 KERAMIK MULIA 30X30 KW 1 m2 69,500.00
2 KERAMIK MULIA 40X40 KW 1 m2 73,500.00
3 KERAMIK LANTAI TOILET 20X20 m2 71,500.00
4 KERAMIK LANTAI TOILET 25X25 m2 71,500.00
5 KERAMIK DINDING TOILET 20X20 m2 71,500.00
6 KERAMIK DINDING TOILET 25X25 m2 71,500.00
VI BAHAN PENUTUP ATAP
1 GENTENG METAL 2 x 5 lbr 96,500.00
2 SENG BJLS. 28 Lbr / 8 Kaki 132,000.00
3 BUBUNGAN seng plat lbr 51,000.00
VII BAHAN KUNCI
1 KACA BENING 3 MM m2 176,500.00
2 KACA BENING 5 MM m 2
226,500.00
3 KACA BENING 10 MM m2 453,000.00
4 KACA RAYBAND 5 MM m2 254,500.00
5 ENGSEL PINTU BH 15,100.00
6 ENGSEL JENDELA BH 15,100.00
7 KUNCI TANAM BIASA 1 KALI PUTAR BH 84,350.00
8 KUNCI TANAM BIASA 2 KALI PUTAR BH 150,000.00
9 DOOR HOLDER BH 100,000.00
10 GRENDEL BH 15,100.00
VIII BAHAN SANITASI dan LINDI
1 KLOSET JONGKOK BH 178,000.00
2 KLOSET DUDUK BH 603,000.00
3 WASHTAFEL BH 453,000.00
4 URINOIR BH 367,000.00
5 BAK MANDI FIBERGLASS BH 2,003,000.00
6 KRAN AIR 3/4" - 1/2" BH 30,100.00
7 Pipa PVC - AW'A Dia. 12" x 400 cm m1 525,000.00
8 Pipa PVC - AW'A Dia. 10" x 400 cm m1 450,000.00
9 Pipa PVC - AW'A Dia. 8" x 400 cm m1 400,000.00
10 Pipa PVC - AW'A Dia. 6" x 400 cm m1 150,000.00
11 Pipa PVC - AW'A Dia. 5" x 400 cm m1 125,000.00
12 Pipa PVC - AW'A Dia. 4" x 400 cm m1 68,937.50
13 Pipa PVC - AW'A Dia. 3" x 400 cm m1 41,437.50
14 Pipa PVC - AW'A Dia. 2" x 400 cm m1 25,187.50
15 Pipa PVC - AW'A Dia. 1/2" x 400 cm m1 18,750.00
16 Pipa PVC - AW'A Dia. 3/4" x 400 cm m1 8,937.50
17 Pipa GIP Dia. 2" x 400 cm m1 12,500.00
18 PIPA GIP 1/2" m1 18,750.00
19 Elbow PVC Dia. 12" Bh 2,500,000.00
20 Elbow PVC Dia. 10" Bh 2,000,000.00
21 Elbow PVC Dia. 8" Bh 1,800,000.00
22 Elbow PVC Dia. 2" Bh 50,000.00
23 Elbow PVC Dia. 1,5" Bh 35,000.00
24 Tee PVC Dia.12" Bh 2,500,000.00
25 Tee PVC Dia. 8" Bh 1,800,000.00
26 Tee PVC Dia. 2" Bh 50,000.00
27 Check Valve sistem manual 10" Bh 2,500,000.00
28 GEOMEMBRANE + PEMASANGAN m2 115,000.00
29 GEOTEXTILE + PEMASANGAN m2 40,000.00
30 POLYLOCK m1 330,000.00
IX BAHAN MINYAK
1 OLIE ltr 34,250.00
2 SOLAR liter 14,725.00
3 AIR m3 10,000.00
4 TINNER kg 30,150.00
5 SPIRITUS ltr 11,000.00
6 MINYAK TANAH ltr 14,628.00
7 MINYAK BEGISTING liter 15,000.00
8 MINYAK CAT TERPENTIN ltr 7,400.00
X BAHAN FINISING
1 CAT TEMBOK DASAR kg 14,030.00
2 CAT TEMBOK PENUTUP kg 16,030.00
3 PLAMIR TEMBOK kg 9,005.00
4 CAT KAYU DASAR kg 40,150.00
5 CAT KAYU PENUTUP kg 55,150.00
6 CAT MENI KAYU kg 40,150.00
7 CAT MENI BESI kg 40,150.00
8 PLAMIR KAYU kg 70,150.00
9 CAT ANTI KARAT UNTUK BAJA ltr 35,000.00
10 ROL CAT bh 30,100.00
11 AMPELAS lbr 5,100.00
12 LEM KAYU Ltr 30,150.00
13 KUAS bh 20,100.00
14 DEMPUL KAYU ltr 70,150.00
15 RUMPUT GAJAH m2 55,000.00
16 RUMPUT JEPANG m2 25,000.00
15 ECENG GONDOK / GENJER m2 3,500.00
XI BAHAN INSTALASI
1 SEAL TAPE BH 7,000.00
2 LAMPU PIJAR 25 WATT BH 8,100.00
3 LAMPU SL 18 Watt BH 37,000.00
4 LAMPU TL 2 X 25 BH 328,200.00
5 LAMPU TL 40 WATT BH 150,100.00
6 SAKELAR TUNGGAL BH 15,100.00
7 SAKELAR DOUBLE BH 22,100.00
8 STOP KONTAK BH 15,100.00
9 PAGAR BRC 120 X 240 BH 300,000.00
UPAH
No KLASIFIKASI SATUAN
(Rp.)
1 PEKERJA OH 75,000.00
2 TUKANG BESI/BETON/BATU/KAYU OH 100,000.00
3 KEPALA TUKANG OH 120,000.00
4 MANDOR OH 100,000.00
5 TUKANG LAS OH 100,000.00
6 OPERATOR ALAT BERAT OH 350,000.00
7 MEKANIK OH 150,000.00
8 JURU UKUR OH 100,000.00
9 JURU GAMBAR OH 75,000.00
10 KEPALA TUKANG CAT/POLITUR OH 120,000.00
11 TUKANG CAT OH 100,000.00