Professional Documents
Culture Documents
ISTANSI
PEKERJAAN
ANGGARAN
: TAHUN 2013
LOKASI
NO.
Rp.
403,700,000.00
Rp.
235,950,000.00
Rp.
328,616,200.00
Rp.
498,753,200.00
RUMAH KOMPOS
Rp.
22,000,000.00
Rp.
1,489,019,400.00
Terbilang : satu milyar empat ratus delapan puluh sembilan juta sembilan belas ribu empat ratus rupiah,-
Mengetahui,
Dibuat Oleh,
Konsultan Perencana
AMIRUDDIN ACHMAD, ST
Direktur
Mengetahui,
Kepala Badan Lingkungan Hidup Gowa
NO.
I.
Pekerjaan Persiapan
Rp.
3,250,000.00
II.
Rp.
106,663,305.06
III.
Rp.
29,842,514.47
IV.
Rp.
45,379,215.88
V.
Pekerjaan Taman
Rp.
255,878,717.00
VI.
Pekerjaan Mekanikal
Rp.
9,775,041.44
VII.
Rp.
2,623,254.80
Real Cost
Rp.
453,412,048.65
PPN 10%
Rp.
45,341,204.86
Rp.
498,753,253.51
Dibulatkan
Rp.
498,753,200.00
Terbilang : EMPAT RATUS SEMBILAN PULUH DELAPAN JUTA TUJUH RATUS LIMA PULUH TIGA RIBU DUA RATUS RUPIAH,-
Dibuat Oleh,
Konsultan Perencana
CV. CIPTA HIRARCHY KONSULTAN
AMIRUDDIN ACHMAD, ST
Direktur
KODE
VOL.
SAT.
HARGA SAT.
JML. HARGA
ANALISA
I.
1.
2.
3.
4.
5.
Pekerjaan Persiapan
Pengukuran & Pas. Bowplank
P3K (Pertolongan Pertama Pada Kecelakaan)
Administrasi, Dokumentasi Dan Quality Kontrol
Alat Bantu Kerja
Pekerjaan Pembersihan Lokasi
II.
1.
2.
3.
4.
5.
6.
1.000
1.000
1.000
1.000
1.000
ls
ls
ls
ls
ls
250,000.00
250,000.00
500,000.00
750,000.00
1,500,000.00
Jumlah (I)
250,000.00
250,000.00
500,000.00
750,000.00
1,500,000.00
3,250,000.00
A6.1
A6.9
A6.11
B6.9
B6.2
53.910
17.970
7.815
15.630
39.388
m3
m3
m3
m3
m3
43,750.00
2,175.00
113,500.00
275,730.00
571,590.00
2,358,549.38
39,084.53
887,002.50
4,309,659.90
22,513,558.28
E6.5
E6.17
E6.21
E6.35
E6.36
C6.3
D6.4
D6.27
SPL.4
3.517
527.513
35.168
75.400
156.300
186.360
250.080
250.080
250.080
m3
Kg
m2
M'
M'
m2
m2
m2
m2
741,970.00
16,095.00
106,830.00
80,657.00
95,953.00
86,885.00
40,621.20
21,022.50
36,037.00
Jumlah (II)
2,609,323.00
8,490,313.69
3,756,944.03
6,081,537.80
14,997,453.90
16,191,888.60
10,158,549.70
5,257,306.80
9,012,132.96
106,663,305.06
III.
1.
2.
3.
4.
5.
6.
A6.1
A6.9
A6.11
E6.5
SPL.5
A6.11
5.058
1.265
1.897
16.691
151.800
18.975
m3
m3
m3
m3
m2
m2
43,750.00
2,175.00
113,500.00
741,970.00
97,925.00
113,500.00
Jumlah (III)
221,287.50
2,750.29
215,281.13
12,384,518.06
14,865,015.00
2,153,662.50
29,842,514.47
IV.
1.
2.
3.
4.
5.
6.
7.
8.
9.
A6.1
A6.9
A6.11
B6.9
B6.2
E6.5
SPL.6
SPL.7
-
17.360
5.787
2.464
4.928
22.400
0.552
103.700
46.000
1.000
m3
m3
m3
m3
m3
m3
M'
Bh
Set
43,750.00
2,175.00
113,500.00
275,730.00
571,590.00
741,970.00
212,050.00
141,650.00
1,250,000.00
Jumlah (IV)
759,500.00
12,586.00
279,664.00
1,358,797.44
12,803,616.00
409,567.44
21,989,585.00
6,515,900.00
1,250,000.00
45,379,215.88
NO.
URAIAN PEKERJAAN
V.
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.
Pekerjaan Taman
Pek. Timbunan t. 25 cm
Rumput Gajah Mini
Beringin Dollar 1,50 - 2,00 m
Serut 1,50 - 2,00 m
Agave
klomentia
Ketapang Kencana t.2,00 - 2,50 m
Kamboja Plumeria t. 2,50 - 3,00 m
Lilis Paris Putih
Amarilis
Pandanus
Keladi Raja
Nolina
Helicolinia
Krokot Merah
Krokot Putih
Adam Hawa
Sambang Dara
Song of india
Irish
Osmoxylon
Puring
Nanas Merah
Pandang bali Cabang t. 1,50 - 2,00 m
Nampo
Pohon Mangga 5 Rasa T. 1,500 - 2,00 m
Pohon Rambutan Lengkeng Gowa T. 1,500 - 2,00 m
VI.
1.
2.
3.
4.
5.
6.
7.
Pekerjaan Mekanikal
Pipa 3/4 Maspion (turun disumur)
Selang Air 3/4 Serat
Kran Air 3/4"
Saringan Katup Otomatis
Pipa 4" Maspion
Pompa Air (setara Zhimizu tipe PS. 130 Bit)
Bak Kontrol 1m x 1m ( 2 Buah )
Galian Tanah
Pasangan Batu Bata 1 : 3
Pleteran 1 : 3
Pek. Penutup Saluran Lama t. 10 cm
- Beton K. 175
- Besi Polos
- Bekisting 2 x Pakai
Pek. Penutup Saluran (grill besi diameter 12 jarak 8 cm)
8.
9.
KODE
VOL.
A6.16
-
697.990
1645.700
2.000
1.000
15.000
30.000
2.000
2.000
700.000
700.000
500.000
50.000
5.000
450.000
500.000
500.000
500.000
30.000
50.000
500.000
150.000
300.000
20.000
4.000
50.000
4.000
3.000
G6.26
G6.35
G6.32
-
4.000
50.000
1.000
1.000
23.000
1.000
A6.1
C6.2
D6.3
SAT.
m3
m2
Phn
Phn
Pbg
Pbg
Phn
Phn
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Phn
Pbg
Phn
Phn
HARGA SAT.
JML. HARGA
118,300.00
45,000.00
5,000,000.00
7,000,000.00
100,000.00
65,000.00
450,000.00
1,500,000.00
15,000.00
10,000.00
15,000.00
150,000.00
350,000.00
15,000.00
2,500.00
2,500.00
2,500.00
75,000.00
50,000.00
7,500.00
25,000.00
30,000.00
75,000.00
750,000.00
25,000.00
450,000.00
450,000.00
Jumlah (VI)
82,572,217.00
74,056,500.00
10,000,000.00
7,000,000.00
1,500,000.00
1,950,000.00
900,000.00
3,000,000.00
10,500,000.00
7,000,000.00
7,500,000.00
7,500,000.00
1,750,000.00
6,750,000.00
1,250,000.00
1,250,000.00
1,250,000.00
2,250,000.00
2,500,000.00
3,750,000
3,750,000.00
9,000,000.00
1,500,000.00
3,000,000.00
1,250,000.00
1,800,000.00
1,350,000.00
255,878,717.00
M'
M'
Bh
Bh
M'
Bh
21,865.00
10,000.00
29,475.00
15,000.00
90,470.00
650,000.00
87,460.00
500,000.00
29,475.00
15,000.00
2,080,810.00
650,000.00
1.600
8.000
8.000
M3
M2
M2
43,750.00
89,738.10
42,226.88
70,000.00
717,904.80
337,815.04
E6.5
E6.17
E6.25
-
1.300
110.500
10.790
2.000
M3
Kg
M2
M2
741,970.00
16,095.00
189,390.00
250,000.00
964,561.00
1,778,497.50
2,043,518.10
500,000.00
9,775,041.44
E6.5
-
0.840
1.000
M'
ls
741,970.00
2,000,000.00
JumlahI (VII)
623,254.80
2,000,000.00
2,623,254.80
NO.
I.
Pekerjaan Persiapan
Rp.
4,740,000.00
II.
Pekerjaan Pembongkaran
Rp.
7,885,315.20
III.
Pekerjaan Pedestrian
Rp.
57,583,502.72
IV.
Rp.
21,034,209.20
V.
Rp.
28,131,159.65
VI.
Pekerjaan Taman
Rp.
92,926,926.05
VII.
Rp.
2,201,340.00
Real Cost
Rp.
214,502,452.83
PPN 10%
Rp.
21,450,245.28
Rp.
235,952,698.11
Dibulatkan
Rp.
235,950,000.00
Terbilang : DUA RATUS TIGA PULUH LIMA JUTA SEMBILAN RATUS LIMA PULUH RIBU RUPIAH,-
Dibuat Oleh,
Konsultan Perencana
CV. CIPTA HIRARCHY KONSULTAN
AMIRUDDIN ACHMAD, ST
Direktur
KODE
VOL.
SAT.
HARGA SAT.
JML. HARGA
ANALISA
I.
1.
2.
3.
4.
5.
6.
Pekerjaan Persiapan
Pengukuran & Pas. Bowplank
P3K (Pertolongan Pertama Pada Kecelakaan)
Administrasi, Dokumentasi Dan Quality Kontrol
Alat Bantu Kerja (tracle)
Pek. Pembersihan Lokasi
Pek. Subur Bor
1.000
1.000
1.000
1.000
1.000
1.000
II.
1.
2.
3.
4.
5.
6.
7.
Pekerjaan Pembongkaran
Pek. Pembongkaran Kansting
Pek. Pembongkaran Pedestrian (jalan keramik)
Pek. Pembongkaran Tanaman Lama
Pek. Pembongkaran Aspal Lama
Pek. Bongkar dan Pasang 3 Reklame
Pek. Pembongkran dan pasang Kembali Patung
Pek. Bongkaran Dudukan Patung
III.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
18.
Pekerjaan Pedestrian
Pek. Galian Tanah (Pondasi)
Pek. Urugan Kembali
Pek. Pasir Urug (Bawah Pondasi)
Pek. Pondasi Bt. Kosong
Pek. Pondasi Bt. Kali 1 : 4
Pek. Plesteran 1 : 3
Pek. Acian
Pek. Lantai Kerja
Pek. Batu Alam Undersheet (atas) 25 x 25
Pek. Batu Alam Undersheet Dinding 10 x 20
Pek. Dinding Batu Alam Acak
Pek. Dinding Batu Sikat
Pek. Lantai Pedistrian Batu sikat
Pek. Lantai Pedistrian Batu Acak
Pek. Lantai Pedistrian Batu Andesit
Pek. Lis Plesteran 1 : 2
Pek. Cat Mowilex Luar
Pek. Merapikan kembali ex bongkaran dgn beton t. 10 cm
IV.
1.
2.
3.
4.
V.
1.
2.
3.
4.
5.
6.
ls
ls
ls
ls
ls
ls
250,000.00
250,000.00
500,000.00
2,000,000.00
240,000.00
1,500,000.00
Jumlah (I)
250,000.00
250,000.00
500,000.00
2,000,000.00
240,000.00
1,500,000.00
4,740,000.00
51.800
41.73
1.000
132.300
1.000
1.000
1.000
m'
m2
ls
m2
ls
ls
ls
15,000.00
12,000.00
250,000.00
25,000.00
50,000.00
2,000,000.00
1,000,000.00
Jumlah (II)
777,007.20
500,808.00
250,000.00
3,307,500.00
50,000.00
2,000,000.00
1,000,000.00
7,885,315.20
A6.4
A6.9
A6.11
B6.9
B6.2
D6.3
D6.27
E6.1
SPL.2
SPL.2
SPL.2
SPL.2
SPL.2
SPL.2
SPL.2
SPL.4
E6.5
17.507
4.377
2.580
5.160
29.245
54.550
46.950
3.202
18.375
14.000
17.500
8.750
13.300
11.638
9.450
226.900
34.830
3.890
m3
m3
m3
m3
m3
m2
m2
m3
m2
m2
m2
m2
m2
m2
m2
m'
m2
m2
58,200.00
2,175.00
113,500.00
275,730.00
571,590.00
42,226.88
21,022.50
609,013.13
314,977.50
314,977.50
270,977.50
193,977.50
193,977.50
270,977.50
193,977.50
20,000.00
36,037.00
741,970.00
Jumlah (III)
1,018,878.30
9,519.16
292,830.00
1,422,766.80
16,716,149.55
2,303,476.30
987,006.38
1,949,999.12
5,787,837.55
4,409,685.00
4,742,106.25
1,697,303.13
2,579,900.75
3,153,525.04
1,833,087.38
4,538,000.00
1,255,168.71
2,886,263.30
57,583,502.72
E6.5
SPL.6
SPL.7
-
0.360
72.000
30.000
1.000
m3
M'
Bh
Set
741,970.00
212,050.00
141,650.00
1,250,000.00
Jumlah (IV)
267,109.20
15,267,600.00
4,249,500.00
1,250,000.00
21,034,209.20
A6.1
A6.9
A6.11
B6.9
B6.2
3.060
0.765
1.020
2.040
14.94
m3
m3
m3
m3
m3
43,750.00
2,175.00
113,500.00
275,730.00
571,590.00
133,875.00
1,663.88
115,770.00
562,489.20
8,542,355.39
E6.5
E6.17
E6.20
0.675
57.375
1.688
m3
Kg
m2
741,970.00
16,095.00
144,280.00
500,829.75
923,450.63
243,472.50
NO.
URAIAN PEKERJAAN
KODE
VOL.
SAT.
E6.5
E6.17
E6.22
1.125
151.875
9.000
m3
Kg
m2
741,970.00
16,095.00
289,390.00
835,013.04
2,444,428.13
2,604,510.00
E6.5
E6.17
E6.24
0.600
69.000
4.980
m3
Kg
m2
741,970.00
16,095.00
369,390.00
445,182.00
1,110,555.00
1,839,562.20
SPL.2
SPL.2
SPL.4
19.200
11.100
13.100
m2
m2
m2
270,977.50
193,977.50
36,037.00
Jumlah (V)
5,202,768.00
2,153,150.25
472,084.70
28,131,159.65
VI.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
Pekerjaan Taman
Pek. Timbunan
Rumput Gajah Mini
Adam Hawa
Kertas Belimbing tinggi 75-100 cm
Agave
Sikas 50 - 70 Cm
Osmoxylon
Sansiefera
Nanas Merah
Sambang Dara
Asoka Daun Kecil
Siklot Sedang
Sansifera Tiger
Sansifera Tanduk Rusa
Hamparan Koral Putih
Hamparan Pasir Putih
Susun Batu Kali Sedang 15 -20
A6.16
-
66.64
122.500
300.000
9.000
15.000
5.000
150.000
200.000
12.000
120.000
1200.000
16.000
25.000
25.000
60.000
20.000
4.300
m3
m2
Pbg
Phn
Pbg
Phn
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
krg
krg
M3
118,300.00
45,000.00
2,500.00
400,000.00
100,000.00
5,000,000.00
25,000.00
30,000.00
100,000.00
75,000.00
10,000.00
150,000.00
75,000.00
75,000.00
125,000.00
125,000.00
135,000.00
Jumlah (VI)
7,883,926.05
5,512,500.00
750,000.00
3,600,000.00
1,500,000.00
25,000,000.00
3,750,000.00
6,000,000.00
1,200,000.00
9,000,000.00
12,000,000.00
2,400,000.00
1,875,000.00
1,875,000.00
7,500,000.00
2,500,000.00
580,500.00
92,926,926.05
VII.
1.
2.
3.
4.
5.
G6.26
G6.35
1.000
1.000
50.000
1.000
1.000
ls
Ls
M'
M'
Bh
1,000,000.00
650,000.00
10,000.00
21,865.00
29,475.00
JumlahI (VII)
1,000,000.00
650,000.00
500,000.00
21,865.00
29,475.00
2,201,340.00
7.
7.
HARGA SAT.
JML. HARGA
PEKERJAAN
SUB PEKERJAAN
ANGGARAN
: TAHUN 2013
LOKASI
NO.
I.
Pekerjaan Persiapan
Rp.
II.
Pekerjaan Pembongkaran
Rp.
7,038,000.00
III
Pekerjaan Kansteen
Rp.
IV.
Rp.
41,488,371.30
18,303,014.50
V.
Pekerjaan Taman
Rp.
125,490,040.00
VI
Rp.
100,501,286.41
VII.
Rp.
2,701,340.00
Real Cost
Rp.
298,742,052.21
PPN 10%
Rp.
29,874,205.22
Rp.
328,616,257.43
Dibulatkan
Rp.
328,616,200.00
Terbilang :TIGA RATUS DUA PULUH DELAPAN JUTA ENAM RATUS ENAM BELAS RIBU DUA RATUS RUPIAH,-
Dibuat Oleh,
Konsultan Perencana
CV. CIPTA HIRARCHY KONSULTAN
AMIRUDDIN ACHMAD, ST
Direktur
PEKERJAAN
SUB PEKERJAAN
ANGGARAN
: TAHUN 2013
LOKASI
NO.
KODE
VOL.
SAT.
HARGA SAT.
JML. HARGA
ANALISA
I.
Pekerjaan Persiapan
1.
1.000
ls
220,000.00
220,000.00
2.
1.000
ls
250,000.00
250,000.00
3.
1.000
ls
500,000.00
500,000.00
4.
1.000
ls
500,000.00
500,000.00
5.
1.000
ls
250,000.00
250,000.00
6.
1.000
ls
1,500,000.00
1,500,000.00
Jumlah (I)
3,220,000.00
II.
Pekerjaan Pembongkaran
1.
1.000
ls
1,500,000.00
1,500,000.00
2.
121.200
m'
15,000.00
1,818,000.00
3.
6.000
Buah
200,000.00
1,200,000.00
4.
60.800
m2
25,000.00
1,520,000.00
5.
1.000
ls
1,000,000.00
1,000,000.00
Jumlah (II)
7,038,000.00
Pekerjaan Galian
A6.1
16.331
m3
43,750.00
714,476.88
2.
B6.9
5.065
m3
275,730.00
1,396,627.60
3.
B6.2
23.477
m3
571,590.00
13,419,447.07
4.
SPL.2
18.150
m2
317,177.50
5,756,771.63
5.
SPL.2
21.750
m2
193,977.50
4,219,010.63
6.
SPL.2
14.075
m2
314,977.50
4,433,308.31
7.
169.580
m'
20,000.00
3,391,600.00
8.
SPL.4
61.600
m2
36,037.00
2,219,879.20
9.
69.850
m'
85,000.00
5,937,250.00
Jumlah (III)
41,488,371.30
E6.5
0.300
m3
741,970.00
222,591.00
2.
SPL.6
62.670
m'
212,050.00
13,289,173.50
3.
SPL.7
25.000
Bh
141,650.00
3,541,250.00
4.
1.000
Set
1,250,000.00
1,250,000.00
Jumlah (IV)
18,303,014.50
V.
Pekerjaan Taman
1.
A6.16
38.800
m3
118,300.00
4,590,040.00
2.
40.000
m2
45,000.00
1,800,000.00
3.
Siklot
14.000
Pbg
150,000.00
2,100,000.00
4.
Agave Sedang
25.000
Pbg
100,000.00
2,500,000.00
5.
Sambang Dara
200.000
Pbg
75,000.00
15,000,000.00
6.
Karambosa Kuning
500.000
Pbg
45,000.00
22,500,000.00
7.
Karambosa Hijau
500.000
Pbg
45,000.00
22,500,000.00
8.
300.000
Pbg
15,000.00
4,500,000.00
9.
5.000
Phn
10,000,000.00
Jumlah (V)
50,000,000.00
125,490,040.00
URAIAN PEKERJAAN
NO.
KODE
VOL.
SAT.
HARGA SAT.
JML. HARGA
VI
1.
Pekerjaan Galian
A6.1
6.400
m3
43,750.00
2.
A6.9
2.133
m3
2,175.00
4,640.00
B6.9
1.620
m3
275,730.00
446,682.60
B6.2
7.375
m3
571,590.00
4,215,756.33
3.
4.
5.
280,000.00
E6.5
3.136
m3
741,970.00
2,326,892.12
- Besi
E6.17
376.320
Kg
16,095.00
6,056,870.40
- Bekisting
E6.20
14.112
m2
144,280.00
2,036,079.36
E6.5
2.160
m2
741,970.00
1,602,655.20
- Besi
E6.17
172.800
Kg
16,095.00
2,781,216.00
- Bekisting
E6.22
12.960
m2
289,390.00
3,750,494.40
1.000
ls
65,000,000.00
65,000,000.00
1.000
ls
12,000,000.00
12,000,000.00
Jumlah (VI)
100,501,286.41
6.
Relief Ombak
1.000
Ls
650,000.00
650,000.00
2.
50.000
M'
10,000.00
500,000.00
3.
G6.26
1.000
M'
21,865.00
21,865.00
4.
G6.35
1.000
Bh
29,475.00
29,475.00
5.
Pek. Pembersihan
1.000
ls
1,500,000.00
JumlahI (VII)
1,500,000.00
2,701,340.00
NO.
I.
Pekerjaan Persiapan
Rp.
1,100,000.00
II.
Pekerjaan Pondasi
Rp.
3,727,087.16
III.
Rp.
7,111,015.53
IV.
Pekerjaan Atap
Rp.
7,063,493.39
V.
Rp.
1,072,956.03
Real Cost
Rp.
20,074,552.11
PPN 10%
Rp.
2,007,455.21
Rp.
22,082,007.33
Dibulatkan
Rp.
22,000,000.00
Mengetahui,
Pejabat Pembuat Komitmen (PPK)
Badan Lingkungan Hidup Daerah Gowa
Dibuat Oleh,
Konsultan Perencana
CV. CIPTA HIRARCHY KONSULTAN
AMIRUDDIN ACHMAD, ST
Direktur
Mengetahui,
Kepala Badan Lingkungan Hidup Gowa
NO.
KODE
VOL.
SAT.
HARGA SAT.
JML. HARGA
ANALISA
I.
1.
2.
3.
4.
Pekerjaan Persiapan
Pengukuran & Pas. Bowplank
P3K (Pertolongan Pertama Pada Kecelakaan)
Administrasi, Dokumentasi Dan Quality Kontrol
Alat Bantu Kerja
II.
1.
2.
3.
5.
6.
8.
Pekerjaan Pondasi
Pek. Galian Tanah (Pondasi)
Pek. Urugan Kembali
Pek. Pasir Urug (Bawah Pondasi)
Pek. Pondasi Bt. Kosong
Pek. Pondasi Bt. Kali 1 : 4
Pek. Timbunan Tanah
1.00
1.00
1.00
1.00
ls
ls
ls
ls
250,000.00
200,000.00
250,000.00
400,000.00
Jumlah (I)
250,000.00
200,000.00
250,000.00
400,000.00
1,100,000.00
A6.1
A6.9
A6.11
B6.9
B6.2
A6.16
6.73
2.24
0.90
1.80
3.29
8.00
M3
M3
M3
M3
M3
M3
43,750.00
2,175.00
113,500.00
275,730.00
571,590.00
118,300.00
Jumlah (II)
294,525.00
4,880.70
102,150.00
496,314.00
1,882,817.46
946,400.00
3,727,087.16
E6.5
E6.17
E6.21
F6.13
C6.2
D6.4
D6.27
0.410
61.500
3.403
0.46
14.45
28.90
28.90
M3
Kg
M2
M3
M2
M2
M2
741,970.00
16,095.00
106,830.00
5,111,924.00
89,738.10
40,621.20
21,022.50
Jumlah (III)
304,207.70
989,842.50
363,542.49
2,375,204.37
1,296,715.55
1,173,952.68
607,550.25
7,111,015.53
IV.
1.
2.
3.
4.
5.
6.
Pekerjaan Atap
Pek. Kuda-Kuda Kayu Kls II
Pek. Gording Kls II
Pek. Balok Atas 5/10 Kls II
Pek. Atap Seng Gelombang
Pekerjaan Nok Seng
Pekerjaan Lisplank Woodplank
F6.13
F6.15
F6.15
F6.18
SPL.1
F6.32
0.146
0.420
0.090
49.000
7.000
20.800
M3
M3
M3
M2
M'
M'
5,111,924.00
4,617,095.00
4,617,095.00
48,480.00
27,090.00
67,300.00
Jumlah (IV)
743,784.94
1,939,179.90
415,538.55
2,375,520.00
189,630.00
1,399,840.00
7,063,493.39
V.
1.
2.
H6.8
-
23.15
1.00
M2
ls
35,555.00
250,000.00
JumlahI (V)
822,956.03
250,000.00
1,072,956.03
NO.
I.
Pekerjaan Persiapan
Rp.
3,800,000.00
II.
Pekerjaan Pembongkaran
Rp.
13,547,280.91
III.
Pekerjaan Pedestrian
Rp.
74,479,049.31
IV.
Rp.
32,904,734.72
V.
Rp.
21,099,035.01
VI.
Pekerjaan Taman
Rp.
162,836,130.00
VII.
Pek. Sclupture
Rp.
55,178,797.98
VIII.
Rp.
3,201,340.00
Real Cost
Rp.
367,046,367.92
PPN 10%
Rp.
36,704,636.79
Rp.
403,751,004.72
Dibulatkan
Rp.
403,700,000.00
Mengetahui,
Pejabat Pembuat Komitmen (PPK)
Badan Lingkungan Hidup Daerah Gowa
Dibuat Oleh,
Konsultan Perencana
CV. CIPTA HIRARCHY KONSULTAN
AMIRUDDIN ACHMAD, ST
Direktur
Mengetahui,
Kepala Badan Lingkungan Hidup Gowa
KODE
VOL.
SAT.
HARGA SAT.
JML. HARGA
ANALISA
I.
1.
2.
3.
4.
5.
6.
Pekerjaan Persiapan
Pengukuran & Pas. Bowplank
P3K (Pertolongan Pertama Pada Kecelakaan)
Administrasi, Dokumentasi Dan Quality Kontrol
Alat Bantu Kerja
Pek. Pembersihan Lokasi
Pek. Subur Bor
II.
1.
2.
3.
4.
5.
6.
7.
8.
Pekerjaan Pembongkaran
Pek. Pembongkaran Pos Timbangan
Pek. Pembongkaran Tugu KKN
Pek. Pembongkaran Kansting
Pek. Pembongkaran Pedestrian (jalan keramik)
Pek. Pembongkaran Aspal Lama
Pek. Pembongkaran Keramik Tugu Adipura
Pek. Pembongkaran Tanaman Existing
Pek. Perapihan ex Bongkaran dengan Beton K.175 t.12 cm
III.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
18.
18.
1.00
1.00
1.00
1.00
1.00
1.00
ls
ls
ls
ls
ls
ls
350,000.00
200,000.00
500,000.00
750,000.00
500,000.00
1,500,000.00
Jumlah (I)
350,000.00
200,000.00
500,000.00
750,000.00
500,000.00
1,500,000.00
3,800,000.00
E6.5
1.00
1.00
121.20
74.10
28.21
27.70
1.00
6.60
ls
ls
m'
m2
M2
M2
ls
M3
1,000,000.00
325,000.00
15,000.00
12,000.00
25,000.00
15,000.00
3,500,000.00
741,970.00
Jumlah (II)
1,000,000.00
325,000.00
1,818,000.00
889,200.00
705,250.00
415,500.00
3,500,000.00
4,894,330.91
13,547,280.91
Pekerjaan Pedestrian
Pek. Galian Tanah (Pondasi)
Pek. Urugan Kembali
Pek. Pasir Urug (Bawah Pondasi)
Pasir Urug Bawah Lantai Batu Alam
Pek. Pondasi Bt. Kosong
Pek. Pondasi Bt. Kali 1 : 4
Pek. Plesteran 1 : 3
Pek. Lantai Kerja t. 5 cm
Pek. Batu Alam Undersheet (atas) 25 x 25
Pek. Batu Alam Undersheet Dinding 10 x 20
Pek. Dinding Batu Alam Acak
Pek. Dinding Batu Sikat
Pek. Lantai Pedistrian Batu sikat bunga teratai
Pek. Lantai Pedistrian Batu Acak
Pek. Lantai Pedistrian Batu Undersheet 30 x 30
Pek. Lantai Pedistrian Batu sikat
Pek. Lis Plesteran 1 : 2
Pek. Cat
A6.1
A6.9
A6.11
A6.11
B6.9
B6.2
D6.3
E6.1
SPL.2
SPL.2
SPL.2
SPL.2
SPL.2
SPL.2
SPL.2
SPL.2
D6.2
SPL.4
15.26
3.82
5.37
9.75
10.73
36.81
40.40
3.25
31.46
15.96
18.62
1.71
6.84
12.72
19.68
19.68
398.80
59.82
M3
M3
M3
M3
M3
M3
M2
M3
M2
M2
M2
M2
M2
M2
M2
M2
M'
M2
43,750.00
2,175.00
113,500.00
113,500.00
275,730.00
571,590.00
42,226.88
609,013.13
314,977.50
317,177.50
270,977.50
193,977.50
193,977.50
270,977.50
193,977.50
270,977.50
20,000.00
36,037.00
Jumlah (III)
667,625.00
8,297.63
608,927.50
1,106,454.75
2,958,582.90
21,039,084.72
1,705,965.95
1,978,988.15
9,909,979.59
5,062,152.90
5,045,601.05
331,701.53
1,326,806.10
3,446,833.80
3,817,477.20
5,332,837.20
7,976,000.00
2,155,733.34
74,479,049.31
IV.
1.
2.
3.
4.
E6.5
SPL.6
SPL.7
-
0.58
115.20
48.00
1.00
M3
M'
BH
Set
741,970.00
212,050.00
141,650.00
1,250,000.00
Jumlah (IV)
427,374.72
24,428,160.00
6,799,200.00
1,250,000.00
32,904,734.72
V.
1.
2.
3.
4.
5.
SPL.2
SPL.2
E6.1
SPL.4
-
43.68
11.51
3.61
25.20
1.00
M2
M2
M3
M2
ls
317,177.50
316,077.50
609,013.13
36,037.00
500,000.00
Jumlah (V)
13,854,313.20
3,638,052.03
2,198,537.38
908,132.40
500,000.00
21,099,035.01
NO.
VI.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
13.
14.
15.
16.
17.
18.
19.
URAIAN PEKERJAAN
Pekerjaan Taman
Pek. Timbunan dari Luar
Rumput Gajah Mini
Serut / Kolasa Besar Tinggi 2,50 - 3,00 m
Beringin Dollar tinggi 2,00 - 2,50 m
Cemara Udang 1,50 - 2,00 m
Sikas 50 - 70 Cm
Sikas 1,00 -1,25 Cm
Lily Paris Putih
Amarilis
Sansiefera
Sambang Dara
Keladi Raja
Agave
Krokot Merah
Krokot Putih
Osmoxylon
Karambosa Kuning
Adam Hawa
Azoka
Song of india
1.
2.
3.
4.
5.
6.
7.
VIII.
1.
2.
3.
4.
5.
KODE
VOL.
SAT.
HARGA SAT.
JML. HARGA
A6.16
-
221.10
54.00
2.00
1.00
1.00
3.00
2.00
500.00
500.00
100.00
100.00
30.00
25.00
250.00
250.00
150.00
100.00
300.00
1,000.00
30.00
M3
M2
Phn
Phn
Phn
Phn
Phn
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
118,300.00
45,000.00
15,000,000.00
10,000,000.00
7,500,000.00
5,000,000.00
10,000,000.00
15,000.00
10,000.00
30,000.00
75,000.00
150,000.00
100,000.00
2,500.00
2,500.00
25,000.00
45,000.00
2,500.00
10,000.00
50,000.00
Jumlah (VI)
26,156,130.00
2,430,000.00
30,000,000.00
10,000,000.00
7,500,000.00
15,000,000.00
20,000,000.00
7,500,000.00
5,000,000.00
3,000,000.00
7,500,000.00
4,500,000.00
2,500,000.00
625,000.00
625,000.00
3,750,000.00
4,500,000.00
750,000.00
10,000,000.00
1,500,000.00
162,836,130.00
A6.16
B6.9
B6.2
A6.11
7.150
2.300
7.700
1.150
M3
M3
M3
M3
118,300.00
275,730.00
571,590.00
113,500.00
845,845.00
634,179.00
4,401,243.00
130,525.00
E6.5
E6.17
E6.20
0.250
20.000
0.750
M3
Kg
M2
741,970.00
16,095.00
144,280.00
185,492.50
321,900.00
108,210.00
E6.5
E6.17
E6.22
0.304
36.480
3.040
M3
Kg
M2
741,970.00
16,095.00
289,390.00
225,558.88
587,145.60
879,745.60
E6.5
E6.17
E6.21
SPL.2
SPL.2
SPL.5
0.384
57.600
3.187
7.700
8.250
4.900
1.000
M3
Kg
M2
M2
M2
M2
ls
741,970.00
16,095.00
154,980.00
270,978
317,177.50
97,925.00
2,000,000.00
284,916.48
927,072.00
493,952.26
2,086,526.75
2,616,714.38
479,832.50
2,000,000.00
1.000
ls
A6.1
B6.9
B6.2
SPL.2
E6.1
-
7.72
3.16
5.61
4.00
17.76
0.91
13.50
M3
M3
M3
BH
M2
M2
M2
43,750.00
275,730.00
571,590.00
2,000,000.00
270,977.50
609,013.13
125,000.00
Jumlah (VII)
337,750.00
871,306.80
3,206,619.90
8,000,000.00
4,812,560.40
554,201.94
1,687,500.00
55,178,797.98
G6.26
G6.35
-
1.00
50.00
1.00
1.00
1.00
ls
M'
M'
Bh
ls
650,000.00
10,000.00
21,865.00
29,475.00
2,000,000.00
JumlahI (VIII)
650,000.00
500,000.00
21,865.00
29,475.00
2,000,000.00
3,201,340.00
18,500,000.00
18,500,000.00
KOEFESIEN
SATUAN
HARGA
SATUAN
KEBUTUHAN
ANALISA
A6.1
A6.4
A6.9
A6.11
A6.16
@ Rp
@ Rp
55,000.00
100,000.00
Rp
Rp
Rp
41,250.00
2,500.00
43,750.00
@ Rp
@ Rp
55,000.00
100,000.00
Rp
Rp
Rp
55,000.00
3,200.00
58,200.00
@ Rp
@ Rp
55,000.00
100,000.00
Rp
Rp
Rp
1,375.00
800.00
2,175.00
@ Rp
@ Rp
@ Rp
80,000.00
55,000.00
100,000.00
Rp
Rp
Rp
Rp
96,000.00
16,500.00
1,000.00
113,500.00
@ Rp
@ Rp
@ Rp
84,000.00
55,000.00
100,000.00
Rp
Rp
Rp
Rp
100,800.00
16,500.00
1,000.00
118,300.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
135,000.00
1,130.00
130,000.00
75,000.00
55,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
162,000.00
184,190.00
67,600.00
112,500.00
33,000.00
4,800.00
7,500.00
571,590.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
135,000.00
80,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
162,000.00
34,560.00
42,900.00
29,250.00
3,120.00
3,900.00
275,730.00
PEKERJAAN PONDASI
B6.2
Memasang 1 M3 pondasi batu kali, campuran 1PC : 4PP
1.200
M3 Batu Kali
163.000
Kg Semen Portland
0.520
M3 Pasir pasang
1.500
Oh Tukang batu
0.600
Oh Pekerja
0.060
Oh Kepala Tukang Batu
0.075
Oh Mandor
B6.9
JUMLAH
HARGA
PEKERJAAN DINDING
C6.2
C6.3
Memasang 1 M2 dinding bata merah uk. (5x11x22) cm tebal 1/2 bt. camp. 1PC : 3PP
70.000
Bh Batu merah
@ Rp
600.00
Rp
14.370
Kg Semen Portland
@ Rp
1,130.00
Rp
0.040
M3 Pasir pasang
@ Rp
130,000.00
Rp
0.300
Oh Pekerja
@ Rp
55,000.00
Rp
0.100
Oh Tukang batu
@ Rp
75,000.00
Rp
0.010
Oh Kepala Tukang Batu
@ Rp
80,000.00
Rp
0.015
Oh Mandor
@ Rp
100,000.00
Rp
Rp
Memasang1 M2 dinding bata merah uk. (5x11x22) cm tebal 1/2 bt. camp. 1PC : 4PP
70.000
Bh Batu merah
@ Rp
600.00
Rp
11.500
Kg Semen Portland
@ Rp
1,130.00
Rp
0.043
M3 Pasir pasang
@ Rp
130,000.00
Rp
0.300
Oh Pekerja
@ Rp
55,000.00
Rp
0.100
Oh Tukang batu
@ Rp
75,000.00
Rp
0.010
Oh Kepala Tukang Batu
@ Rp
80,000.00
Rp
0.015
Oh Mandor
@ Rp
100,000.00
Rp
Rp
42,000.00
16,238.10
5,200.00
16,500.00
7,500.00
800.00
1,500.00
89,738.10
42,000.00
12,995.00
5,590.00
16,500.00
7,500.00
800.00
1,500.00
86,885.00
PEKERJAAN PLESTERAN
D6.2
Memasang 1 M2 plesteran 1PC : 2PP, tebal 15 mm
10.224
Kg Semen Portland
0.020
M3 Pasir pasang
0.300
Oh Pekerja
0.150
Oh Tukang batu
0.015
Oh Kepala Tukang Batu
0.015
Oh Mandor
D6.3
D6.4
D6.27
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
1,130.00
130,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,553.12
2,600.00
16,500.00
11,250.00
1,200.00
1,500.00
44,603.12
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
1,130.00
130,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,786.88
2,990.00
16,500.00
11,250.00
1,200.00
1,500.00
42,226.88
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
1,130.00
130,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,051.20
3,120.00
16,500.00
11,250.00
1,200.00
1,500.00
40,621.20
Memasang 1 M2 acian
3.250
Kg Semen Portland
0.150
Oh Pekerja
0.100
Oh Tukang batu
0.010
Oh Kepala Tukang Batu
0.008
Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
1,130.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
3,672.50
8,250.00
7,500.00
800.00
800.00
21,022.50
PEKERJAAN BETON
E6.1
Membuat 1 M3 lantai kerja beton mutu f'c=7,4 Mpa (K 100), slump (3-6) cm, w/c=0,87
230.000
Kg Semen Portland
@ Rp
1,130.00
Rp
893.000
Kg Pasir beton (Kg)
@ Rp
85.63
Rp
1,027.000
Kg split/chipping 2-3 cm(Kg)
@ Rp
150.00
Rp
200.000
Ltr Air
@ Rp
150.00
Rp
1.200
Oh Pekerja
@ Rp
55,000.00
Rp
0.200
Oh Tukang batu
@ Rp
75,000.00
Rp
0.020
Oh Kepala Tukang Batu
@ Rp
80,000.00
Rp
0.060
Oh Mandor
@ Rp
100,000.00
Rp
Rp
E6.5
Membuat 1 M3 beton mutu f'c=14,5 Mpa (K 175), slump (12 2) cm, w/c=0,66
326.000
Kg Semen Portland
@ Rp
1,130.00
Rp
760.000
Kg Pasir beton (Kg)
@ Rp
85.63
Rp
1,029.000
Kg split/chipping 2-3 cm(Kg)
@ Rp
150.00
Rp
215.000
Ltr Air
@ Rp
150.00
Rp
1.650
Oh Pekerja
@ Rp
55,000.00
Rp
0.275
Oh Tukang batu
@ Rp
75,000.00
Rp
0.028
Oh Kepala Tukang Batu
@ Rp
80,000.00
Rp
0.083
Oh Mandor
@ Rp
100,000.00
Rp
Rp
E6.17
Pembesian 1 Kg dengan besi polos atau besi ulir
10.500
Kg Besi beton polos
@ Rp
14,000.00
Rp
0.150
Kg Kawat beton
@ Rp
23,600.00
Rp
0.070
Oh Pekerja
@ Rp
55,000.00
Rp
0.070
Oh Tukang besi
@ Rp
80,000.00
Rp
0.007
Oh Kepala Tukang Besi
@ Rp
80,000.00
Rp
0.004
Oh Mandor
@ Rp
100,000.00
Rp
Untuk Pembesian 10 Kg Rp
Untuk Pembesian Polos 1 Kg Rp
259,900.00
76,463.13
154,050.00
30,000.00
66,000.00
15,000.00
1,600.00
6,000.00
609,013.13
368,380.00
65,075.00
154,350.00
32,250.00
90,750.00
20,625.00
2,240.00
8,300.00
741,970.00
147,000.00
3,540.00
3,850.00
5,600.00
560.00
400.00
160,950.00
16,095.00
E6.35
E6.36
E6.20
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
2,140,000.00
17,500.00
14,000.00
23,600.00
1,130.00
137,000.00
240,000.00
55,000.00
80,000.00
80,000.00
80,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,280.00
175.00
42,000.00
10,620.00
4,520.00
822.00
2,160.00
9,900.00
1,600.00
1,600.00
1,600.00
480.00
900.00
80,657.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
2,140,000.00
17,500.00
14,000.00
23,600.00
1,130.00
137,000.00
240,000.00
55,000.00
80,000.00
80,000.00
80,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,420.00
350.00
50,400.00
1,180.00
6,215.00
1,233.00
3,600.00
16,335.00
2,640.00
2,640.00
2,640.00
800.00
1,500.00
95,953.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
2,140,000.00
17,500.00
6,500.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
85,600.00
5,250.00
650.00
28,600.00
19,500.00
2,080.00
2,600.00
144,280.00
2,140,000.00
Rp
42,800.00
17,500.00
6,500.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,250.00
650.00
28,600.00
19,500.00
2,080.00
2,600.00
101,480.00
2,140,000.00
17,500.00
6,500.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
96,300.00
5,250.00
650.00
28,600.00
19,500.00
2,080.00
2,600.00
154,980.00
E6.21
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
E6.22
@ Rp
2,140,000.00
Rp
48,150.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
17,500.00
6,500.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,250.00
650.00
28,600.00
19,500.00
2,080.00
2,600.00
106,830.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
2,140,000.00
17,500.00
6,500.00
3,100,000.00
120,000.00
20,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
85,600.00
7,000.00
1,300.00
46,500.00
42,000.00
40,000.00
36,300.00
24,750.00
2,640.00
3,300.00
289,390.00
2,140,000.00
Rp
42,800.00
17,500.00
6,500.00
3,100,000.00
Rp
Rp
Rp
7,000.00
1,300.00
23,250.00
120,000.00
Rp
21,000.00
20,000.00
Rp
20,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
36,300.00
24,750.00
2,640.00
3,300.00
182,340.00
2,140,000.00
17,500.00
6,500.00
3,100,000.00
120,000.00
20,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
85,600.00
7,000.00
1,300.00
55,800.00
42,000.00
40,000.00
36,300.00
24,750.00
2,640.00
3,300.00
298,690.00
2,140,000.00
Rp
42,800.00
17,500.00
6,500.00
3,100,000.00
Rp
Rp
Rp
7,000.00
1,300.00
27,900.00
120,000.00
Rp
21,000.00
@ Rp
20,000.00
Rp
20,000.00
@ Rp
@ Rp
@ Rp
@ Rp
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
36,300.00
24,750.00
2,640.00
3,300.00
186,990.00
E6.23
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
Btg
0.660
0.330
0.033
0.033
Oh
Oh
Oh
Oh
E6.24
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
E6.25
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
2,140,000.00
17,500.00
6,500.00
3,100,000.00
120,000.00
20,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
85,600.00
7,000.00
1,300.00
46,500.00
42,000.00
120,000.00
36,300.00
24,750.00
2,640.00
3,300.00
369,390.00
2,140,000.00
Rp
42,800.00
17,500.00
6,500.00
3,100,000.00
Rp
Rp
Rp
7,000.00
1,300.00
23,250.00
120,000.00
Rp
21,000.00
20,000.00
Rp
60,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
36,300.00
24,750.00
2,640.00
3,300.00
222,340.00
2,140,000.00
17,500.00
6,500.00
3,100,000.00
120,000.00
20,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
64,200.00
7,000.00
1,300.00
62,000.00
42,000.00
60,000.00
36,300.00
24,750.00
2,640.00
3,300.00
303,490.00
2,140,000.00
Rp
32,100.00
17,500.00
6,500.00
3,100,000.00
Rp
Rp
Rp
7,000.00
1,300.00
31,000.00
120,000.00
Rp
21,000.00
20,000.00
Rp
30,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
36,300.00
24,750.00
2,640.00
3,300.00
189,390.00
PEKERJAAN KAYU
F6.13
Memasang 1 M3 konstruksi Kuda-Kuda Konvensional
1.100
M3 Balok Kayu
15.000
Kg Besi Strip tebal 5 mm
5.600
Kg Paku
4.000
Oh Pekerja
12.000
Oh Tukang Kayu
1.200
Oh Kepala Tukang kayu
0.200
Oh Mandor
F6.15
F6.18
SPL.1
F6.32
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
3,100,000.00
16,500.00
17,500.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,410,000.00
465,000.00
924.00
220,000.00
900,000.00
96,000.00
20,000.00
5,111,924.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
3,100,000.00
16,500.00
17,500.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,410,000.00
465,000.00
495.00
132,000.00
540,000.00
57,600.00
12,000.00
4,617,095.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
50,000.00
65,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
35,000.00
1,300.00
6,600.00
4,500.00
480.00
600.00
48,480.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
35,000.00
65,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,500.00
2,600.00
8,250.00
4,500.00
640.00
600.00
27,090.00
30,000.00
150,000.00
60,000.00
80,000.00
100,000.00
100,000.00
5,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
33,000.00
7,500.00
6,000.00
9,600.00
1,200.00
5,000.00
5,000.00
67,300.00
@ Rp
9,500.00
@ Rp
@ Rp
@ Rp
@ Rp
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,400.00
3,325.00
1,980.00
4,500.00
480.00
180.00
21,865.00
@ Rp
48,000.00
@ Rp
@ Rp
@ Rp
@ Rp
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
57,600.00
16,800.00
4,455.00
10,125.00
1,080.00
410.00
90,470.00
G6.32
G6.35
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
20,000.00
125.00
550.00
7,500.00
800.00
500.00
29,475.00
210,000.00
211,000.00
212,000.00
170,000.00
100,000.00
1,130.00
130,000.00
55,000.00
75,000.00
80,000.00
100,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
231,000.00
232,100.00
233,200.00
187,000.00
110,000.00
13,277.50
4,550.00
34,100.00
26,250.00
2,800.00
3,000.00
314,977.50
316,077.50
317,177.50
270,977.50
193,977.50
SPL.2
20,000.00
5,000.00
55,000.00
75,000.00
80,000.00
100,000.00
H6.8
SPL.3
Mengecat 1 M2 bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 2 lapis cat penutup
0.200
Kg Cat meni
@ Rp
21,000.00
Rp
0.150
Kg Dempul
@ Rp
25,000.00
Rp
0.170
Kg Cat dasar
@ Rp
55,000.00
Rp
0.260
Kg Cat kayu
@ Rp
50,000.00
Rp
0.070
Oh Pekerja
@ Rp
55,000.00
Rp
0.009
Oh Tukang cat
@ Rp
75,000.00
Rp
0.006
Oh Kepala Tukang Cat
@ Rp
80,000.00
Rp
0.0025
Oh Mandor
@ Rp
100,000.00
Rp
Rp
Melabur 1 M2 bidang Batu Alam dengan Coating
0.360
Ltr Coating
@ Rp
50,000.00
Rp
0.040
Oh Pekerja
@ Rp
55,000.00
Rp
0.063
Oh Tukang cat
@ Rp
75,000.00
Rp
0.063
Oh Kepala Tukang Cat
@ Rp
80,000.00
Rp
0.0025
Oh Mandor
@ Rp
100,000.00
Rp
Rp
4,200.00
3,750.00
9,350.00
13,000.00
3,850.00
675.00
480.00
250.00
35,555.00
18,000.00
2,200.00
4,725.00
5,040.00
250.00
30,215.00
SPL.4
Mengecat 1 M2 tembok baru (1 lapis plamir, 1 lapis cat dasar, dan 2 lapis cat penutup), (Interior)
0.100
Kg Plamur tembok
@ Rp
21,000.00
Rp
2,100.00
0.100
Kg Cat dasar
@ Rp
12,000.00
Rp
1,200.00
0.260
Kg Cat tembok Kw. 1 (Interior)
@ Rp
50,000.00
Rp
13,000.00
0.060
Oh Pekerja
@ Rp
55,000.00
Rp
3,300.00
0.189
Oh Tukang cat
@ Rp
75,000.00
Rp
14,175.00
0.0189
Oh Kepala Tukang Cat
@ Rp
80,000.00
Rp
1,512.00
0.0075
Oh Mandor
@ Rp
100,000.00
Rp
750.00
Rp
36,037.00
SPL.4
Mengecat 1 M2 tembok baru (1 lapis plamir, 1 lapis cat dasar, dan 2 lapis cat penutup), (Eksterior)
0.100
Kg Plamur tembok
@ Rp
21,000.00
Rp
2,100.00
0.100
Kg Cat dasar
@ Rp
12,000.00
Rp
1,200.00
0.260
Kg Cat tembok Kw. 1 (Exterior)
@ Rp
12,000.00
Rp
3,120.00
0.060
Oh Pekerja
@ Rp
55,000.00
Rp
3,300.00
0.189
Oh Tukang cat
@ Rp
75,000.00
Rp
14,175.00
0.0189
Oh Kepala Tukang Cat
@ Rp
80,000.00
Rp
1,512.00
0.0075
Oh Mandor
@ Rp
100,000.00
Rp
750.00
Rp
26,157.00
H6.22
Mengecat 1 M2 permukaan baja lapis seng (galbani) secara manual sistem 1 lapis
cat mutakhir dengan tebal 200 m
0.300
Kg Cat meni
@ Rp
21,000.00
0.006
Oh Pekerja
@ Rp
55,000.00
0.060
Oh Tukang cat
@ Rp
75,000.00
0.012
Oh Kepala Tukang Cat
@ Rp
80,000.00
0.006
Oh Mandor
@ Rp
100,000.00
PEKERJAAN SALURAN
SPL.5
Mengerjakan 1 M2 Pasangan Paving Block
50.000
Bh Paving Block K300, Uk. 10 x 20 Tbl 8 cm
@ Rp
0.250
Oh Tukang Batu
@ Rp
0.025
Oh Kepala Tukang Batu
@ Rp
0.125
Oh Pekerja
@ Rp
0.003
Oh Mandor
@ Rp
SPL.6
SPL.7
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
1,400.00
75,000.00
80,000.00
55,000.00
100,000.00
200,000.00
55,000.00
100,000.00
75,000.00
80,000.00
1 BH TIANG PAGAR PAGAR BRC 1,5" (termasuk baut, u-clip, angkur dan cup
1.2000 m'
Pipa BRC 1,5"
@ Rp
108,000.00
0.100 Bh
Pekerja
@ Rp
55,000.00
0.020 Bh
Mandor
@ Rp
80,000.00
0.050 Oh
Tukang Batu
@ Rp
75,000.00
0.010 Oh
Kepala Tukang Batu
@ Rp
80,000.00
Rp
Rp
Rp
Rp
Rp
Rp
6,300.00
330.00
4,500.00
960.00
600.00
12,690.00
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
18,750.00
2,000.00
6,875.00
300.00
97,925.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp
200,000.00
5,500.00
2,000.00
3,750.00
800.00
212,050.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp
129,600.00
5,500.00
2,000.00
3,750.00
800.00
141,650.00
Dibuat Oleh,
Konsultan Perencana
CV. CIPTA HIRARCHY KONSULTAN
AMIRUDDIN ACHMAD, ST
Direktur
HARGA BAHAN
BAHAN BATU, PASIR, CIPPING DAN BATU MERAH
Batu Kali
Pasir pasang
Pasir beton
Pasir beton (Kg)
Pasir urug
split/chipping 2-3 cm
split/chipping 2-3 cm(Kg)
Tanah Timbunan
Batu merah
Paving Block K225, Uk. 10 x 20 Tbl 8 cm
Air
BAHAN SEMEN
Semen PC 50kg (zak)
Semen Portland
BAHAN BESI
Besi beton polos
Kawat beton
Paku biasa 2" - 5"
Besi Strep
Paku Seng
Woodplank T. 8
Paku sekrup 2" - 3"
BAHAN PLAPON DAN ATAP
Multipleks 1.22 x 2.44 x 9 mm
Seng Gelombang
Seng Plat
BAHAN KERAMIK
Batu Alam Undersheet 25/25
Batu Alam Undersheet 30/30
Batu Alam Undersheet 10/20
Batu Alam Acak
Batu Koral Alam Sikat
BAHAN KAYU
Kayu klas II (balok)
Kayu klas II (papan)
Kayu klas III (balok)
Kayu klas III (papan)
Dolken kayu 8-10/400 cm
Bambu, Uk. Besar
BAHAN CAT
Cat tembok Kw. 1 (Interior)
Cat tembok Kw. 1 (Exterior)
Cat tembok Metrolite
Cat kayu
Cat Besi
Minyak bekisting
Cat meni
Plamur tembok
Lem kayu
Kertas amplas
Dempul
Minyak cat
Cat dasar
Cat dasar Kayu
Coating
SAT
M3
M3
M3
Kg
M3
M3
Kg
M3
Bh
Bj
Ltr
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
HARGA
135,000.00
130,000.00
137,000.00
85.63
80,000.00
240,000.00
150.00
84,000.00
600.00
1,400.00
150.00
Zak
Kg
Rp.
Rp.
56,500.00
1,130.00
Kg
Kg
Kg
Kg
Kg
M'
Kg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
14,000.00
23,600.00
17,500.00
16,500.00
65,000.00
30,000.00
150,000.00
Lbr
Lbr
Lbr
Rp.
Rp.
Rp.
120,000.00
50,000.00
35,000.00
M2
M2
M2
M2
M2
Rp.
Rp.
Rp.
Rp.
Rp.
210,000.00
211,000.00
212,000.00
170,000.00
100,000.00
M3
M3
M3
M3
Btg
Btg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,100,000.00
3,780,000.00
2,085,000.00
2,140,000.00
20,000.00
20,000.00
Kg
Kg
Kg
Kg
Kg
Ltr
Kg
Kg
Kg
Lbr
Kg
Kg
Kg
Kg
Ltr
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
50,000.00
20,000.00
50,000.00
51,000.00
6,500.00
21,000.00
21,000.00
25,000.00
4,000.00
25,000.00
30,000.00
12,000.00
55,000.00
50,000.00
BAHAN PIPA
Pompa Air (setara Zhimizu tipe PS. 130 Bit)
Pipa PVC AW 1/2''
Pipa PVC AW 1''
Pipa PVC AW 1 1/2''
Pipa PVC AW 3/4''
Pipa PVC AW 2''
Pipa PVC AW 3''
Pipa PVC AW 4''
Slang Air Serat 3/4"
Lem pipa
Kran Air 3/4
Seal Tape
TANAMAN
Agave
Adam Hawa
Amarilis
Asoka Daun Kecil
Beringin Dollar 1,50 - 2,00 m
Beringin Dollar tinggi 2,00-2,50 m
Cemara Udang
Helicolinia
Irish
klomentia
Krokot Merah
Krokot Putih
Keladi Raja
Karambosa Kuning
Ketapang Kencana t.2,00 - 2,50 m
Kamboja Plumeria t. 2,50 - 3,00 m
Lily Paris Putih
Nolina
Nampo
Nanas Merah
Osmoxylon
Osmoxylon
Pandang bali Cabang t. 150 - 200
Pandanus
Puring
Palm Lontara tinggi Batang 2 - 2,5 m
Rumput Gajah Mini
Serut /Kolasa 1,50 - 2,00 m
Serut / Kolasa 2,50 - 3,00 m
Siklot
Sikas 50 -70 Cm
Sikas 1,00 -1,25 Cm
Sansiefera
Sambang Dara
Song of india
Sansifera Tiger
Sansifera Tanduk Rusa
Song of india
Pohon Mangga 5 Rasa T. 1,500 - 2,00 m
Pohon Rambutan Lengkeng Gowa T. 1,500 - 2,00 m
M'
M'
M'
M'
M'
M'
M'
M'
Klg
Bh
Roll
Pbg
Pbg
Pbg
Pbg
Phn
Phn
Phn
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Phn
Phn
Pbg
Phn
Pbg
Pbg
Pbg
Pbg
Phn
Pbg
Pbg
Phn
M2
Phn
Phn
Pbg
Phn
Phn
Pbg
Pbg
Pbg
Pbg
Pbg
Pbg
Phn
Phn
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
650,000.00
7,800.00
12,000.00
11,000.00
9,500.00
13,000.00
37,000.00
48,000.00
10,000.00
75,000.00
20,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
2,500.00
10,000.00
10,000.00
5,000,000.00
10,000,000.00
7,500,000.00
15,000.00
7,500.00
65,000.00
2,500.00
2,500.00
150,000.00
45,000.00
450,000.00
1,500,000.00
15,000.00
350,000.00
25,000.00
75,000.00
25,000.00
25,000.00
750,000.00
15,000.00
30,000.00
8,500,000.00
45,000.00
7,000,000.00
15,000,000.00
150,000.00
5,000,000.00
10,000,000.00
30,000.00
75,000.00
50,000.00
75,000.00
75,000.00
100,000.00
450,000.00
450,000.00
II.
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
80,000.00
75,000.00
90,000.00
80,000.00
80,000.00
80,000.00
80,000.00
80,000.00
80,000.00
100,000.00
55,000.00
Dibuat Oleh,
Konsultan Perencana
CV. CIPTA HIRARCHY KONSULTAN
AMIRUDDIN ACHMAD, ST
Direktur
25
#REF!
encana
ARCHY KONSULTAN
CHMAD, ST