Ee Pagar BLK
Ee Pagar BLK
Ee Pagar BLK
JUMLAH HARGA
NO URAIAN PEKERJAAN
(Rp.)
1 2 3
A. JUMLAH Rp 224,327,569.87
B. PPN (10%) Rp 22,432,756.99
TOTAL JUMLAH (A+B) Rp 246,760,326.86
Dibulatkan Rp 246,760,000.00
dua ratus empat puluh enam juta tujuh ratus enam puluh ribu
Terbilang :
rupiah
IRMAN SUPARDIN
Perencana Teknis
-
- Pagu Anggaran
Rp 849,007.31
Rp 91,692,789.00 HPS
Rp 155,067,211.00
Rp 246,760,000.00
-
ENGINEER ESTIMATE (EE)
PEKERJAAN : PEMBANGUNAN PAGAR BALAI LATIHAN KERJA (BLK)
LOKASI : KAB.BUOL
TAHUN ANGGARAN : 2022
HARGA
JUMLAH HARGA
NO URAIAN PEKERJAAN VOLUME SATUAN
(Rp) (Rp)
1 2 3 4 5
I PEKERJAAN PERSIAPAN
1 Pekerjaan Papan Kegiatan 1.00 Ls 250,000.00 250,000.00
2 Pengukuran dan Pemasangan Bouwplank 240.00 m2 3,750.00 900,000.00
1,150,000.00
II PEKERJAAN TANAH DAN PASIR
1 Pek. Galian Tanah Pondasi 75.60 m3 56,250.00 4,252,500.00
2 Pek. Urugan Tanah Bekas Galian 18.90 m3 14,400.00 272,160.00
3 Pek. Urugan Pasir Bawah Pondasi 5.40 m3 119,100.00 643,140.00
5,167,800.00
III PEKERJAAN PASANGAN PLESTERAN DAN PROFIL
1 Pek. Pasangan Batu Kosong 21.60 m3 262,236.00 5,664,297.60
2 Pek. Pasangan Pondasi Batu Kali 1 : 5 59.40 m3 516,342.00 30,670,714.80
3 Pek. Pas. Dinding Batu Bata Pagar Depan 57.00 m2 102,251.40 5,828,329.80
4 Pek. Pas. Dinding Batu Bata Pagar Samping 99.00 m2 102,251.40 10,122,888.60
5 Pek. Pas. Dinding Batu Bata Pagar Belakang 49.50 m2 102,251.40 5,061,444.30
6 Pek. Acian Dinding + Kolom 456.00 m2 47,044.80 21,452,428.80
78,800,103.90
IV PEKERJAAN BETON
1 Pek. Sloof Beton Bertulang 15 X 20 3.90 m3 3,678,564.15 14,346,400.20
2 Pek. Kolom Beton Pagar 25 X 30 2.80 m3 3,965,360.26 11,103,008.73
3 Pek. Kolom Beton Pagar 15 X 20 0.81 m3 4,585,326.42 3,714,114.40
4 Pek. Ring Balk Beton Bertulang 15 X 20 4.41 m3 4,605,820.46 20,311,668.21
5 Pek. Beton Profil Pagar Depan 0.87 m3 5,940,908.78 5,168,590.64
54,643,782.18
V PEKERJAAN BESI PAGAR & ORNAMEN
1 Pek. Pagar (Besi Holo 4 x 4 cm) 67.22 m2 774,602.27 52,071,863.12
2 Pek. Pintu Pagar Besi Holo 4 x 4 cm + Roda Komplit 16.60 m 2
731,162.27 12,137,293.71
3 Pek.Besi Siku 1.00 Ls 1,500,000.00 1,500,000.00
4 Pek.Kawat Pengaman (Panjang 30 M') 8.00 Roll 128,000.00 1,024,000.00
5 Pek. Papan Nama Bahan Besi Plat Finishing Cat 1.00 Ls 850,000.00 850,000.00
67,583,156.83
VI PEKERJAAN PENGECETAN
1 Pek. Pengecetan Beton Profil 456.00 m2 18,665.00 8,511,240.00
2 Pek. Pengecetan Besi Holow 83.82 m2 18,665.00 1,564,574.96
3 Pek. Pengecetan Dinding Tembok + Kolom 456.00 m2
13,502.00 6,156,912.00
16,232,726.96
VII PEKERJAAN AKHIR
1 Pembersihan Akhir 1.00 Ls 250,000.00 250,000.00
2 Administrasi & Dokumentasi 1.00 Ls 500,000.00 500,000.00
750,000.00
239.65
46.80
231.65
14
207.15
48.19
8.3
0.120481927710843
246,760,000.00
240,000,000.00
DAFTAR ANALISA HARGA SATUAN
PEKERJAAN : PEMBANGUNAN PAGAR BALAI LATIHAN KERJA (BLK)
LOKASI : KAB.BUOL
TAHUN ANGGARAN : 2022
2.B ANL. PRAKTIS 1 M2 BONGKARAN TEGEL KERAMIK ( TEGEL TIDAK DI PAKAI LAGI)
Tenaga
0.358 Oh Pekerja Rp. 75,000.00 = Rp. 26,850.00
0.050 Oh Mandor Rp. 0.00 = Rp. 0.00
Jumlah Rp. 26,850.00
2.D ANL. PRAKTIS 10 M2 BONGKARAN ATAP GENTENG METAL ( ATAP TIDAK DIPAKAI LAGI )
Tenaga
0.500 Oh Pekerja Rp. 75,000.00 = Rp. 37,500.00
0.250 Oh Tukang Rp. 0.00 = Rp. 0.00
Jumlah Rp. 37,500.00
~ Untuk 1 M2 Bongkaran Rangka Atap Kayu ( Anl.Bongkaran Atap Genteng Metal / 10 ) = Rp. 3,750.00
2.E ANL. PRAKTIS 10 M2 BONGKARAN RANGKA ATAP KAYU ( KAYU TIDAK DIPAKAI LAGI )
Tenaga
1.000 Oh Pekerja Rp. 75,000.00 = Rp. 75,000.00
0.050 Oh Mandor Rp. 0.00 = Rp. 0.00
Jumlah Rp. 75,000.00
~ Untuk 1 M2 Bongkaran Rangka Atap Kayu ( Anl.Bongkaran Atap Genteng Metal / 10 ) = Rp. 7,500.00
16. SNI 6.8. 1 M2 PASANGAN BATU BATA TEBAL 1/2 BATA 1 PC : 2 PSR
Bahan
70.000 Buah Batu Bata Ukuran 5 x 11 x 22 Rp. 700.00 = Rp. 49,000.00
14.370 Kg Semen Portland Rp. 1,220.00 = Rp. 17,531.40
0.040 M3 Pasir Pasang Rp. 80,500.00 = Rp. 3,220.00
Tenaga
0.300 Oh Pekerja Rp. 75,000.00 = Rp. 22,500.00
0.100 Oh Tukang Rp. 90,000.00 = Rp. 9,000.00
0.010 Oh Kepala Tukang Rp. 100,000.00 = Rp. 1,000.00
0.015 Oh Mandor Rp. 0.00 = Rp. 0.00
Jumlah Rp. 102,251.40
17. SNI 6.10. 1 M2 PASANGAN BATU BATA TEBAL 1/2 BATA 1 PC : 5 PSR
Bahan
70.000 Buah Batu Bata Ukuran 5 x 11 x 22 Rp. 700.00 = Rp. 49,000.00
9.680 Kg Semen Portland Rp. 1,220.00 = Rp. 11,809.60
0.045 M 3
Pasir Pasang Rp. 80,500.00 = Rp. 3,622.50
Tenaga
0.300 Oh Pekerja Rp. 75,000.00 = Rp. 22,500.00
0.100 Oh Tukang Rp. 90,000.00 = Rp. 9,000.00
0.010 Oh Kepala Tukang Rp. 100,000.00 = Rp. 1,000.00
0.015 Oh Mandor Rp. 0.00 = Rp. 0.00
Jumlah Rp. 96,932.10
58. SNI 6.9 1 SET PASANG HAK KAIT ANGIN UNTUK JENDELA BUKA
Bahan
1.000 Psg Hak Kait Angin Rp. 7,100.00 = Rp. 7,100.00
Tenaga
0.015 Oh Pekerja Rp. 75,000.00 = Rp. 1,125.00
0.150 Oh Tukang Rp. 90,000.00 = Rp. 13,500.00
0.015 Oh Kepala Tukang Rp. 100,000.00 = Rp. 1,500.00
0.00075 Oh Mandor Rp. 0.00 = Rp. 0.00
Jumlah Rp. 23,225.00
59. SNI 6.20. 1 M2 RANGKA PLAFON KAYU KELAS II
Bahan
0.0163 M3 Kayu Kelas II Rp. 2,654,400 = Rp. 43,267
0.250 Kg Paku 7 cm - 10 cm Rp. 22,200 = Rp. 5,550
Tenaga
0.200 Oh Pekerja Rp. 75,000.00 = Rp. 15,000.00
0.300 Oh Tukang Rp. 90,000.00 = Rp. 27,000.00
0.030 Oh Kepala Tukang Rp. 100,000.00 = Rp. 3,000.00
0.010 Oh Mandor Rp. 0.00 = Rp. 0.00
Jumlah Rp. 93,816.72
60. ANALISA PRAKTIS 1 M2 PLAFON CALSIBOARD 3 MM
Bahan
0.364 M2 Calsiboard 120 x 240 x 3 mm Rp. 62,500.00 = Rp. 22,750.00
0.110 Kg Paku Sekrup Rp. 35,500.00 = Rp. 3,905.00
Tenaga
0.100 Oh Tenaga Rp. 75,000.00 = Rp. 7,500.00
0.050 Oh Pekerja Rp. 90,000.00 = Rp. 4,500.00
0.005 Oh Tukang Rp. 100,000.00 = Rp. 500.00
0.005 Oh Kepala Tukang Rp. 0.00 = Rp. 0.00
Jumlah Rp. 39,155.00
49. SNI 6.12 PELEBURAN BIDANG KAYU DENGAN CAT RESIDU DAN TER
Bahan
0.350 Ltr Residu / Ter Rp. 17,500.00 = Rp. 6,125.00
Tenaga
0.100 Oh Pekerja Rp. 12,700.00 = Rp. 1,270.00
0.006 Oh Mandor Rp. 0.00 = Rp. 0.00
Jumlah Rp. 7,395.00
1 M2 PEKERJAAN BAK KONTROL PAS. BATU BATA (45 X 45) TINGGI Rp. 130,853.40
1 2 3 4 5
- - - -
- - - -
- - - -
- - - -
37,500.00 37,500.00 - 0 35,500.00 35,550.00 1,950.00
45,000.00 45,000.00 - 0 42,600.00 42,660.00 2,340.00
60,000.00 60,000.00 - 0 56,800.00 56,880.00 3,120.00
55,000.00 55,000.00 - 0 52,100.00 52,140.00 2,860.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
85,000.00
85,000.00
85,000.00
205,000.00
95,000.00
114,250.00
800.00
125,000.00
70,000.00
87,000.00
35,500.00
36,500.00
15,000.00
65,000.00
45,000.00
2,800,000.00
1,600,000.00
7,500.00
7,000.00
12,500.00
9,230.00
47,500.00
52,200.00
58,000.00
2,350.00
3,500.00
12,000.00
26,500.00
22,000.00
21,000.00
21,500.00
21,500.00
29,900.00
22,750.00
23,500.00
25,000.00
37,500.00
32,500.00
24,800.00
76,500.00
150.00
48,750.00
84,975.00
15,500.00
21,000.00
8,750.00
500.00
500.00
5,000.00
2,000.00
45,000.00
25,000.00
14,750.00
3,500.00
2,000.00
2,300.00
66,000.00
22,500.00
253,500.00
56,000.00
1,350,000.00
104,000.00
120,000.00
56,000.00
15,500.00
345,000.00
34,500.00
5,500.00
36,400.00
81,900.00
175,500.00
291,200.00
143,000.00
188,500.00
487,500.00
110,000.00
135,000.00
84,000.00
96,000.00
11,500.00
16,900.00
13,500.00
26,500.00
24,050.00
29,250.00
35,000.00
26,650.00
18,500.00
12,000.00
12,000.00
13,275.00
16,500.00
18,500.00
4,500.00
35,000.00
4,000.00
135,000.00
78,500.00
8,000.00
25,500.00
15,000.00
25,000.00
8,000.00
7,000.00
5,000.00
17,500.00
5,000.00
7,500.00
120,000.00
40,000.00
36,400.00
30,000.00
8,350.00
150,000.00 5070
25,000.00
135,000.00
15,500.00
15,500.00
78,000.00
120,000.00
75,000.00
300,000.00
75,500.00
37,500.00
45,000.00
60,000.00
55,000.00
2.4 - - 55,000.00
195,000 - - 70,000.00
81,250 - - 70,000.00
- - 75,000.00
- - 90,000.00
- - 750.00
- - 150,000.00 tdk ada di daftar
- - 55,000.00
- - 70,000.00
- - 12,500.00
- - 38,800.00
- - 15,500.00
- - 38,500.00
- - 35,000.00
- - 2,600,000.00
- - 1,600,000.00
- - 10,500.00
- - 17,500.00
- - 12,500.00
- - 75,000.00
- - 48,000.00
- - 57,000.00
- - 40,500.00
- - 2,200.00
- - 3,500.00
0.88776 - - 14,500.00
10.65 - - 20,000.00
9152.2484 - - 21,000.00 taksiran
- - 12,500.00
- - 21,000.00
- - 21,000.00
- - 22,000.00
- - 15,000.00
- - 15,000.00
- - 19,000.00
- - 36,000.00
- - 750,000.00
- - 650,000.00
- - 45,000.00
- - 150.00
- - 42,500.00
- - 84,972.00
- - 63,000.00
- - 17,500.00
- - 2,160,000.00
- - 2,160,000.00
- - 54,000.00
- - 54,000.00
- - 15,000.00
- - 357,000.00
- - 50,000.00
- - 5,500.00
- - 32,500.00
- - 39,500.00
- - 56,300.00
- - 92,300.00
- - 45,600.00
- - 62,000.00
- - 17,500.00
- - 110,000.00
- - 120,000.00
- - 84,000.00
- - 96,000.00
- - 30,000.00
- - 15,000.00
- - 15,000.00
- - 22,000.00
- - 12,000.00
- - 30,000.00
- - 15,000.00
- - 15,000.00
- - 12,500.00
- - 12,500.00
- - 12,000.00
- - 15,000.00
- - 15,000.00
- - 3,500.00
- - 125,000.00
- - 75,000.00
- - 7,500.00
- - 25,000.00
- - 15,000.00
- - 20,000.00
- - 7,500.00
- - 7,500.00
- - 5,000.00
- - 17,500.00
- - 5,000.00
- - 25,000.00
- - 350,000.00
- - 75,000.00
- - 65,000.00
- - 120,000.00
- - 93,500.00
- - 25,000.00
- - 25,000.00
- - 25,000.00
- - 25,000.00
- - 35,000.00
- - 750,000.00
- - 125,000.00
- - 125,000.00
- - 19,000.00
- - 35,000.00
- - 55,000.00
- - 57,500.00
- - 60,000.00
tdk ada di daftar
Rp 45,000.00
Rp 55,000.00
Rp 55,000.00
Enter the amont
246,760,000.00 9
In words
dua ratus empat puluh enam juta tujuh ratus enam puluh
Rab
15 14 13 12 11 10 9
- - - - - - 2.00
ratus trilyun puluh trilyun trilyun atus milyard luh milyard milyar ratus
ratus
dua
GALIAN 120
DINDING
30
38,500.00
474.00
4,500.00
10,800.00
600.00
0.00
54,874.00
0.63 75.6
0.045 5.4
0.18 21.6
0.495 59.4
240
76.8 316.8
57
49.5
456
0.03 3.9
40 0.07 2.8
0.03 4.41
0.03 0.81