Harga
Harga
Harga
819,749,335
845,102,406.82
ENGINEER'S ESTIMATE
Pekerjaan : Rehabilitasi Asrama SLB Negeri Langgur
Lokasi : Langgur, Maluku Tenggara
Tahun Anggaran : 2023
I PEKERJAAN PERSIAPAN
1 Pembersihan Awal Lokasi Ls 1.00 1,750,000.00 1,750,000
2 Sewa Gudang Unit 1.00 3,541,000.00 3,541,000
3 Manajemen Keselamatan Kontruksi
- Spanduk K3 Bh 1.00 500,000.00 500,000
- Topi Pelindung (Safety Helmet) Bh 10.00 64,350.00 643,500
- Sarung Tangan (Safety Gloves) Psg 30.00 12,800.00 384,000
- Sepatu boot Psg 10.00 168,500.00 1,685,000
- Rompi Keselamatan (Safety Vest) Bh 10.00 77,500.00 775,000
- Peralatan K3 Ls 1.00 1,650,000.00 1,650,000
II PEKERJAAN BONGKARAN
4 Pek. Bongkar Rangka dan Penutup Atap Ls 1.00 3,000,000.00 3,000,000
5 Pek. Bongkar Rangka dan Penutup Plafond Ls 1.00 3,000,000.00 3,000,000
6 Pek. Bongkar Dinding Ls 1.00 2,200,000.00 2,200,000
7 Angkut dan buag puing bongkaran Ls 1.00 1,100,000.00 1,100,000
III PEKERJAAN ATAP DAN PLAFOND
1 Rangka Atap Baja Ringan M2 367.55 438,645.08 161,223,997
2 Penutup Atap, Spandek M2 367.55 142,667.85 52,437,568
4 Listplank M 117.50 34,500.00 4,053,750
5 Rangka Plafond Hollow Galvanis M2 294.02 158,878.25 46,713,383
6 Penutup Plafond Gypsum 9mm M2 294.02 95,563.85 28,097,683
7 List Plafond M 255.50 40,468.50 10,339,702
IV PEKERJAAN PINTU-JENDELA
1 Ganti Daun Pintu KM + Kunci 2 slak, Kayu Kls.1 Bh 8.00 1,800,000.00 14,400,000
2 Ganti Kusen Kamar Mandi, Kayu Kls. 1 Bh 8.00 1,530,000.00 12,240,000
V PEKERJAAN LISTRIK
1 Pas. Titik Lampu SL, LED 16 Wat Ttk 27.00 1,106,576.00 29,877,552
2 Pas. Titik Stop Kontak 2 lubang Ttk 18.00 783,656.00 14,105,808
VI PEKERJAAN PENGECATAN
1 Cat Dinding Interior M2 346.33 49,973.25 17,307,186
2 Cat Dinding Eksterior M2 281.98 80,310.25 22,645,804
3 Cat Pintu-Jendela M2 67.82 80,310.25 5,446,721
VII PEMBANGUNAN RUANG DAPUR
A Pek. Tanah
1 Galian Pondasi Menerus M3 1.80 122,475.00 220,455
2 Urugan Tanah Bawah Lantai M3 3.92 416,415.00 1,632,347
3 Urugan Pasir Bawah Lantai M3 0.39 483,690.00 189,606
B Pek. Pasangan Dan Plester
1 Pas. Pondasi Batu Kali/Belah, Ad 1:3 M3 1.92 1,440,927.00 2,766,580
2 Pas. Dinding Batako, Ad 1:4 M2 27.54 299,320.62 8,243,290
3 Plester Dinding M2 55.08 105,107.01 5,789,294
C Pek. Struktur dan Beton -
2 Kolom 16/16, 165.17 kg/m3
- Beton M3 0.35 2,243,197.24 792,477
- Besi Kg 53.43 24,930.28 1,332,114
- Bekesting M2 10.21 465,983.45 4,758,623
3 Sloof 15/20, 165.17 kg/m3
- Beton M3 0.36 2,243,197.24 807,551
- Besi Kg 62.69 24,930.28 1,562,829
- Bekesting M2 3.60 465,983.45 1,677,540
4 Balok 15/20, 165.17 kg/m3
- Beton M3 0.36 2,243,197.24 807,551
- Besi Kg 62.69 24,930.28 1,562,829
- Bekesting M2 7.80 465,983.45 3,634,671
5 Plat Meja Beton, T = 10cm
- Beton M3 0.14 2,243,197.24 323,020
- Besi Kg 13.39 24,930.28 333,866
- Bekesting M2 3.36 465,983.45 1,565,704
D Pek. Lantai -
1 Rabat Lantai M3 0.55 2,236,987.24 1,227,659
2 Pas. Lantai Keramik Polos 40/40 M2 7.84 362,968.75 2,845,675
3 Pas. Keramik Meja Beton M2 1.44 362,968.75 522,675
E Pek. Pintu dan Jendela -
1 Pas. Kusen Pintu + Jendela, Kayu Kelas 1 M3 0.05 16,787,987.50 870,289
2 Pas. Daun Pintu + Kunci 2 slak, Kayu Kls.1 Bh 1.00 1,800,000.00 1,800,000
2 Pas. Daun Jendela, Kayu Kls.1 + Kaca 5mm Bh 2.00 1,300,000.00 2,600,000
3 Pas. Teralis Besi Hollow 4/4 M2 5.04 1,032,838.00 5,205,504
F Pek. Instalasi Listrik -
1 Pas. Titik Lampu SL, LED 16 Wat Ttk 29.00 1,106,576.00 32,090,704
2 Pas. Titik Stop Kontak Ttk 8.00 783,656.00 6,269,248
G Pek. Instalasi Air Bersih -
1 PipaCuci
Bak PVC 3/4" M 5.00 72,208.50 361,043
3 Piring Stainles Bh 1.00 3,226,911.50 3,226,912
+ Kran Air
H leher angsa
Pek. Pengecatan -
1 Acian Dinding M2 55.08 61,145.50 3,367,894
2 Cat Dinding Interior M2 55.08 49,973.25 2,752,527
3 Cat Dinding Eksterior M2 55.08 80,310.25 4,423,489
4 Cat Pintu-Jendela M2 6.06 80,310.25 486,680
VIII INSTALASI AIR BERSIH & TANDON
1 Besi Siku 10x10 Kg 503.92 24,930.28 12,562,950
2 Besi Siku 6x6 Kg 1,014.83 24,930.28 25,299,867
3 Plat Besi, T = 10mm Kg 9.72 24,930.28 242,343
4 Angkur D16 + Mur + Ring Bh 16.00 205,000.00 3,280,000
5 Galian Tanah M3 2.05 122,475.00 251,074
6 Sloof 15/20
- Beton M3 0.15 2,243,197.24 331,096
- Besi Kg 49.66 24,930.28 1,238,018
- Bekesting M2 3.28 465,983.45 1,528,426
8 Profil Tank 800 Liter Bh 2.00 2,500,000.00 5,000,000
9 Instalasi Air Bersih, Pipa AW 1/2" M 42.00 72,208.50 3,032,757
10 Kayu Alas Tangki, Kayu 5/10 Kls.1 Bh 14.00 180,000.00 2,520,000
11 Keran Air Bh 7.00 262,545.00 1,837,815
IX PEKERJAAN AKHIR
1 Pembersihan Akhir Lokasi Ls 1.00 2,140,000.00 2,140,000
2 As Build Drawing Ls 1.00 2,515,500.00 2,515,500
X PERABOT -
1 Tempat Tidur (Single Bed) Bh 1.00 2,750,000.00 2,750,000
2 Kasur (Single Bed) Bh 24.00 1,950,000.00 46,800,000
3 Sprei, 100x200 Bh 40.00 300,000.00 12,000,000
4 Bantal Kepala Bh 20.00 350,000.00 7,000,000
5 Bantal Guling Bh 20.00 400,000.00 8,000,000
6 Sarung Bantal Kepala Bh 26.00 200,000.00 5,200,000
7 Sarung Bantal Guling Bh 26.00 200,000.00 5,200,000
8 Selimut Kain Halus, 120x150 Bh 20.00 452,000.00 9,040,000
9 Lemari Pakaian / Lemari Besi Bh 4.00 5,800,000.00 23,200,000
10 Lemari Pendingin Low Watt Unit 1.00 6,250,000.00 6,250,000
11 TV 43" Bh 1.00 6,500,000.00 6,500,000
12 Mesin Cuci + Inverter, Max 400 Watt Unit 1.00 8,000,000.00 8,000,000
Jumlah 746,888,146
PPN 11% 82,157,696
TOTAL 829,045,842
-
1,500,000.00
3,500,000.00
-
500,000.00
65,000.00
12,500.00
170,000.00
75,000.00
10,928,500 1,500,000.00
-
3,500,000.00
3,000,000.00
2,000,000.00
9,300,000 1,000,000.00
-
442,990.35
144,633.20
35,000.00
160,965.50
96,387.25
302,866,084 41,428.75
-
1,850,000.00
26,640,000 1,450,000.00
-
1,124,125.00
43,983,360 802,125.00
-
50,536.75 300
76,526.75 50
45,399,711 76,526.75
-
-
122,618.75
420,497.50
463,047.50
-
1,463,990.25
307,183.86
106,699.53
-
-
2,273,866.25
24,390.35
467,434.75
-
2,273,866.25
24,390.35
467,434.75
-
2,273,866.25
24,390.35
467,434.75
-
2,273,866.25
24,390.35
467,434.75
-
2267656.25
365,815.00
365,815.00
-
16674137.5
1,850,000.00
1,250,000.00
###
-
1,124,125.00
802,125.00
-
72599.5
3,363,267.00
-
61910.25
50536.75
76526.75
106,050,646 76526.75
-
24390.35
24390.35
24390.35
220,000.00
122618.75
-
2273866.25
24390.35
467434.75
2,400,000.00
72599.5
195,000.00
57,124,345 262228.75
-
2,000,000.00
4,655,500 2,500,000.00
-
2,500,000.00
2,000,000.00
500,000.00
400,000.00
450,000.00
250,000.00
250,000.00
450,000.00
5,500,000.00
6,500,000.00
6,000,000.00
139,940,000 7,500,000.00
DAFTAR TINGKAT KOMPONEN DALAM NEGERI
Pekerjaan : Rehabilitasi Asrama SLB Negeri Langgur
Lokasi : Langgur, Maluku Tenggara
Tahun Anggaran : 2023
I PEKERJAAN PERSIAPAN
1 Pembersihan Awal Lokasi 1,500,000
2 Sewa Gudang 3,500,000
3 Manajemen Keselamatan Kontruksi
- Spanduk K3 500,000
- Topi Pelindung (Safety Helmet) 643,500
- Sarung Tangan (Safety Gloves) 384,000
- Sepatu boot 1,685,000
- Rompi Keselamatan (Safety Vest) 775,000
- Peralatan K3 1,650,000
II PEKERJAAN BONGKARAN
4 Pek. Bongkar Rangka dan Penutup Atap 3,500,000
5 Pek. Bongkar Rangka dan Penutup Plafond 3,000,000
6 Pek. Bongkar Dinding 2,000,000
7 Angkut dan buag puing bongkaran 1,000,000
III PEKERJAAN ATAP DAN PLAFOND
1 Rangka Atap Baja Ringan 161,223,997 Kanal C
2 Penutup Atap, Spandek 52,437,568 Spandek
4 Listplank 4,053,750 Calsiboard
5 Rangka Plafond Hollow Galvanis 46,713,383 Hollow Galvanum
6 Penutup Plafond Gypsum 9mm 28,097,683 Papan Gypsum
7 List Plafond 10,339,702 Kayu
IV PEKERJAAN PINTU-JENDELA
1 Ganti Daun Pintu KM + Kunci 2 slak, Kayu Kls.1 14,800,000 Kayu
2 Ganti Kusen Kamar Mandi, Kayu Kls. 1 11,600,000 Kayu
V PEKERJAAN LISTRIK
1 Pas. Titik Lampu SL, LED 16 Wat 29,877,552 Lampu SL
2 Pas. Titik Stop Kontak 2 lubang 14,105,808 Stop Kontak
VI PEKERJAAN PENGECATAN
1 Cat Dinding Interior 17,307,186 Cat Tembok
2 Cat Dinding Eksterior 22,645,804 Cat Tembok
3 Cat Pintu-Jendela 5,446,721 Cat Minyak
VII PEMBANGUNAN RUANG DAPUR
A Pek. Tanah
1 Galian Pondasi Menerus 220,455
2 Urugan Tanah Bawah Lantai 1,632,347
3 Urugan Pasir Bawah Lantai 189,606
B Pek. Pasangan Dan Plester
1 Pas. Pondasi Batu Kali/Belah, Ad 1:3 2,766,580 Batu/Pasir
2 Pas. Dinding Batako, Ad 1:4 8,243,290 Batu/Pasir
3 Plester Dinding 5,789,294 Semen PC
C Pek. Struktur dan Beton -
2 Kolom 16/16, 165.17 kg/m3
- Beton 792,477 Semen PC
- Besi 1,332,114 Besi
- Bekesting 4,758,623 Kayu
3 Sloof 15/20, 165.17 kg/m3
- Beton 807,551 Semen PC
- Besi 1,562,829 Besi
- Bekesting 1,677,540 Kayu
4 Balok 15/20, 165.17 kg/m3
- Beton 807,551 Semen PC
- Besi 1,562,829 Besi
- Bekesting 3,634,671 Kayu
5 Plat Meja Beton, T = 10cm
- Beton 323,020 Semen PC
- Besi 333,866 Besi
- Bekesting 1,565,704 Kayu
D Pek. Lantai -
1 Rabat Lantai 1,227,659 Semen PC
2 Pas. Lantai Keramik Polos 40/40 2,845,675 Keramik 40x40
3 Pas. Keramik Meja Beton 522,675 Keramik 40x40
E Pek. Pintu dan Jendela -
1 Pas. Kusen Pintu + Jendela, Kayu Kelas 1 870,289 Kayu
2 Pas. Daun Pintu + Kunci 2 slak, Kayu Kls.1 1,850,000 Kayu
2 Pas. Daun Jendela, Kayu Kls.1 + Kaca 5mm 2,500,000 Kayu
3 Pas. Teralis Besi Hollow 4/4 5,205,504 Besi Hollow
F Pek. Instalasi Listrik -
1 Pas. Titik Lampu SL, LED 16 Wat 32,090,704 Lampu SL
2 Pas. Titik Stop Kontak 6,269,248 Stop Kontak
G Pek. Instalasi Air Bersih -
1 Pipa PVC 3/4" 361,043 Pipa PVC
3 Bak Cuci Piring Stainles + Kran Air leher angsa 3,226,912
H Pek. Pengecatan -
1 Acian Dinding 3,367,894 Semen PC
2 Cat Dinding Interior 2,752,527 Cat Tembok
3 Cat Dinding Eksterior 4,423,489 Cat Tembok
4 Cat Pintu-Jendela 486,680 Cat Minyak
VIII INSTALASI AIR BERSIH & TANDON
1 Besi Siku 10x10 12,562,950 Besi Siku
2 Besi Siku 6x6 25,299,867 Besi Siku
3 Plat Besi, T = 10mm 242,343 Besi Plat
4 Angkur D16 + Mur + Ring 3,520,000 Besi
5 Galian Tanah 251,074
6 Sloof 15/20
- Beton 331,096 Semen PC
- Besi 1,238,018 Besi
- Bekesting 1,528,426 Kayu
8 Profil Tank 800 Liter 5,000,000
9 Instalasi Air Bersih, Pipa AW 1/2" 3,032,757 Pipa PVC
10 Kayu Alas Tangki, Kayu 5/10 Kls.1 2,730,000 Kayu
11 Keran Air 1,837,815
IX PEKERJAAN AKHIR
1 Pembersihan Akhir Lokasi 2,000,000
2 As Build Drawing 2,500,000
X PERABOT -
1 Tempat Tidur (Single Bed) 2,750,000 Kayu
2 Kasur (Single Bed) 46,800,000
3 Sprei, 100x200 12,000,000
4 Bantal Kepala 7,000,000
5 Bantal Guling 8,000,000
6 Sarung Bantal Kepala 8,000,000
7 Sarung Bantal Guling 8,000,000
8 Selimut Kain Halus, 120x150 9,000,000
9 Lemari Pakaian / Lemari Besi 23,200,000
10 Lemari Pendingin Low Watt 6,250,000
11 Smart TV 43" + Braket 6,500,000
12 Mesin Cuci + Inverter, Max 400 Watt 8,000,000
752,361,646
INGKAT KOMPONEN DALAM NEGERI
ASUMSI NILAI
% TKDN KET
KEUANGAN TKDN
10,637,500
100.00 1,500,000.00
100.00 3,500,000.00
-
100.00 500,000.00
100.00 643,500.00
100.00 384,000.00
100.00 1,685,000.00
100.00 775,000.00
100.00 1,650,000.00
-
100.00 3,500,000.00
100.00 3,000,000.00
100.00 2,000,000.00
100.00 1,000,000.00
-
64.67 http://tkdn.kemenperin.go.id/sertifikat.php?id=TaD9-8BJxtzQdV7 104,263,559.06
61.39 http://tkdn.kemenperin.go.id/sertifikat.php?id=MQ7QIPIdZZaUA 32,191,423.16
61.39 http://tkdn.kemenperin.go.id/sertifikat.php?id=MQ7QIPIdZZaUA 2,488,597.13
61.59 http://tkdn.kemenperin.go.id/sertifikat.php?id=Wxacjs4DLDGa3k 28,770,772.63
31.23 http://tkdn.kemenperin.go.id/sertifikat.php?id=btcEMKBwMy7LQq 8,774,906.46
100.00 10,339,701.75
### -
100.00 14,800,000.00
100.00 11,600,000.00
### -
66.85 http://tkdn.kemenperin.go.id/sertifikat.php?id=RpQCPI2ghyiinzN0 19,973,143.51
33.13 http://tkdn.kemenperin.go.id/sertifikat.php?id=_EfucKiDL3hmUo 4,673,254.19
-
71.63 http://tkdn.kemenperin.go.id/sertifikat.php?id=S4mNWbXMJl9Iql 12,397,137.12
72.87 http://tkdn.kemenperin.go.id/sertifikat.php?id=y1XfiIIa7CTCDeeQ 16,501,997.36
32.07 http://tkdn.kemenperin.go.id/sertifikat.php?id=WD-TLqK_o6jgZz 1,746,763.57
### -
-
100.00 220,455.00
100.00 1,632,346.80
100.00 189,606.48
-
100.00 2,766,579.84
100.00 8,243,289.87
79.92 http://tkdn.kemenperin.go.id/sertifikat.php?id=D9qd_1vm8g7rYa 4,626,803.85
-
-
79.92 http://tkdn.kemenperin.go.id/sertifikat.php?id=D9qd_1vm8g7rYa 633,347.40
52.81 https://tkdn.kemenperin.go.id/sertifikat.php?id=3ybYgQutK-XcAU9 703,489.58
100.00 4,758,622.99
-
79.92 http://tkdn.kemenperin.go.id/sertifikat.php?id=D9qd_1vm8g7rYa 645,394.77
52.81 https://tkdn.kemenperin.go.id/sertifikat.php?id=3ybYgQutK-XcAU9 825,330.04
100.00 1,677,540.42
-
79.92 http://tkdn.kemenperin.go.id/sertifikat.php?id=D9qd_1vm8g7rYa 645,394.77
52.81 https://tkdn.kemenperin.go.id/sertifikat.php?id=3ybYgQutK-XcAU9 825,330.04
100.00 3,634,670.91
-
79.92 http://tkdn.kemenperin.go.id/sertifikat.php?id=D9qd_1vm8g7rYa 258,157.91
52.81 https://tkdn.kemenperin.go.id/sertifikat.php?id=3ybYgQutK-XcAU9 176,314.76
100.00 1,565,704.39
-
79.92 http://tkdn.kemenperin.go.id/sertifikat.php?id=D9qd_1vm8g7rYa 981,144.75
51.93 http://tkdn.kemenperin.go.id/sertifikat.php?id=WBwGMBa9Lil 1,477,759.03
51.93 http://tkdn.kemenperin.go.id/sertifikat.php?id=WBwGMBa9Lil 271,425.13
-
100.00 870,289.27
100.00 1,850,000.00
100.00 2,500,000.00
64.30 3,347,138.76
https://tkdn.kemenperin.go.id/sertifikat.php?id=Be_TAUcQJqxYP_7wWyA-Ao53B-zRLUltMnbmf3wsKUI,
-
66.85 http://tkdn.kemenperin.go.id/sertifikat.php?id=RpQCPI2ghyiinzN0 21,452,635.62
33.13 http://tkdn.kemenperin.go.id/sertifikat.php?id=_EfucKiDL3hmUo 2,077,001.86
-
89.43 http://tkdn.kemenperin.go.id/sertifikat.php?id=4Gz7r3jEyA8xW 322,880.31
14.50 467,902.17
https://tkdn.kemenperin.go.id/sertifikat.php?id=d05Hb0iOWs5VsivlimSgL-Y0qBokVen5Er5kfHdYDXI,
-
79.92 http://tkdn.kemenperin.go.id/sertifikat.php?id=D9qd_1vm8g7rYa 2,691,621.00
71.63 http://tkdn.kemenperin.go.id/sertifikat.php?id=S4mNWbXMJl9Iql 1,971,634.81
72.87 http://tkdn.kemenperin.go.id/sertifikat.php?id=y1XfiIIa7CTCDeeQ 3,223,396.12
32.07 http://tkdn.kemenperin.go.id/sertifikat.php?id=WD-TLqK_o6jgZz 156,078.31
### -
51.94 6,525,196.31
https://tkdn.kemenperin.go.id/sertifikat.php?id=OGiGNVQyO35ze_xEUrzG9Dr_4wx-4oSzwBsFP0HNBDU
51.94 13,140,751.02
https://tkdn.kemenperin.go.id/sertifikat.php?id=OGiGNVQyO35ze_xEUrzG9Dr_4wx-4oSzwBsFP0HNBDU
43.13 104,522.56
https://tkdn.kemenperin.go.id/sertifikat.php?id=Wg9oH6g-nVR7L-NZHefb_xq90ZMXYS1XuQEGQaZHhRk
52.81 https://tkdn.kemenperin.go.id/sertifikat.php?id=3ybYgQutK-XcAU9 1,858,912.00
100.00 251,073.75
-
79.92 http://tkdn.kemenperin.go.id/sertifikat.php?id=D9qd_1vm8g7rYa 264,611.85
52.81 https://tkdn.kemenperin.go.id/sertifikat.php?id=3ybYgQutK-XcAU9 653,797.05
100.00 1,528,425.72
44.67 2,233,500.00
https://tkdn.kemenperin.go.id/sertifikat.php?id=oOfz9jQjNvTwmQ8FhlFULOcQpLo7tASI2jpbSlVXCRY,
89.43 http://tkdn.kemenperin.go.id/sertifikat.php?id=4Gz7r3jEyA8xW 2,712,194.59
100.00 2,730,000.00
94.90 http://tkdn.kemenperin.go.id/sertifikat.php?id=-g5st8P_ObTbeLtD 1,744,086.44
4,500,000.00 -
100.00 2,000,000.00
100.00 2,500,000.00
### -
100.00 2,750,000.00
60.26 28,201,680.00
https://tkdn.kemenperin.go.id/sertifikat.php?id=Ni5ugM_N2oZEvvvt6E34Nj8z_ETGkn2CcJt7pt49Nds,
80.98 9,717,600.00
https://tkdn.kemenperin.go.id/sertifikat.php?id=SeWEzATKYb4j-3KT5zV4Ssfe9tJj54xTCcUJqgiph2E,
47.55 3,328,500.00
https://tkdn.kemenperin.go.id/sertifikat.php?id=9u6HVnhs_ERFvfKJa-gX-Nc--yDS9yVglUdpqcF25jo,
45.67 3,653,600.00
https://tkdn.kemenperin.go.id/sertifikat.php?id=9u6HVnhs_ERFvfKJa-gX-Nc--yDS9yVglUdpqcF25jo,
77.87 6,229,600.00
https://tkdn.kemenperin.go.id/sertifikat.php?id=SeWEzATKYb4j-3KT5zV4Ssfe9tJj54xTCcUJqgiph2E,
78.83 6,306,400.00
https://tkdn.kemenperin.go.id/sertifikat.php?id=SeWEzATKYb4j-3KT5zV4Ssfe9tJj54xTCcUJqgiph2E,
84.22 7,579,800.00
https://tkdn.kemenperin.go.id/sertifikat.php?id=FOeeTiF1gavAgvfoTZW7x6SIcBaceer-zUislLRE9Oo,
60.89 14,126,480.00
https://tkdn.kemenperin.go.id/sertifikat_perush.php?id=vvHMuYwgtXOQjIzxlMwkyC_RoRTh2k8hZn2ofWvQxLM,
59.17 https://e-katalog.lkpp.go.id/katalog/produk/detail/62584244 3,698,125.00
20.23 1,314,950.00
https://tkdn.kemenperin.go.id/sertifikat.php?id=hVDerWHK0hMXQLvs1iE1ejn6kpQ1HuKquc3tuViy2-E,
26.45 2,116,000.00
https://tkdn.kemenperin.go.id/sertifikat_perush.php?id=N7rMEySK5SHtS5vkKRu-cLH-ZH6byYvuS8_rPUj_JRg,
493,617,849.17
TOTAL SIMULASI % TKDN DALAM KEUANGAN 65.61
ANALISA HARGA SATUAN
SESUAI PERMENPU NO 1 TAHUN 2022
HARGA
NO 1.7.1.a SAT KOEF
SATUAN
1 Penggalian 1 m3 Tanah Biasa Sedalam s.d. 1 m
Pekerja OH 0.750 135,000
Tenaga Kerja
Mandor OH 0.025 210,000
Jumlah
Keuntungan Mak. 15% 15%
Jumlah + Keuntungan
BETON
NO A.4.1.1.9 SAT KOEF HARGA
SATUAN
16 Pembuatan 1 m3 Beton Mutu f’c = 24,0 Mpa (K275)
Pekerja OH 1.650 135,000
Tukang OH 0.275 165,000
Tenaga Kerja
Kepala Tukang OH 0.028 185,000
Tenaga Kerja
JUMLAH HARGA
101,250
5,250
106,500
15,975
122,475
JUMLAH HARGA
67,500
10,500
78,000
11,700
89,700
JUMLAH HARGA
13,500
2,100
346,500
362,100
54,315
416,415
JUMLAH HARGA
40,500
2,100
378,000
420,600
63,090
483,690
JUMLAH HARGA
105,300
64,350
7,215
8,190
475,200
136,080
796,335
119,450
915,785
JUMLAH HARGA
202,500
123,750
13,875
15,750
475,200
205,920
215,985
1,252,980
187,947
1,440,927
JUMLAH HARGA
70,200
42,900
4,810
5,460
110,250
7,800
650
242,070
36,311
278,381
JUMLAH HARGA
89,100
54,450
6,105
6,930
98,000
10,400
1,300
36,750
52,668
49,500
405,203
60,780
465,983
JUMLAH HARGA
89,100
54,450
6,105
6,930
98,000
10,400
1,300
44,100
52,668
49,500
412,553
61,883
474,436
JUMLAH HARGA
216,000
264,000
29,600
33,600
1,890,000
86,800
2,520,000
378,000
2,898,000
JUMLAH HARGA
945
1,155
130
84
18,900
465
21,679
3,252
24,930
JUMLAH HARGA
81,000
33,000
3,700
6,300
238,000
39,072
39,270
440,342
66,051
506,393
JUMLAH HARGA
40,500
16,500
1,850
3,150
46,800
21,349
130,130
260,279
39,042
299,321
JUMLAH HARGA
40,500
24,750
2,775
3,150
10,982
9,240
91,397
13,710
105,107
JUMLAH HARGA
27,000
16,500
1,850
2,100
5,720
53,170
7,976
61,146
JUMLAH HARGA
222,750
45,375
5,088
17,430
714,560
263,340
660,539
16,125
1,945,206
291,781
2,236,987
JUMLAH HARGA
222,750
45,375
5,088
17,430
652,960
268,730
674,059
16,125
1,902,516
285,377
2,187,894
JUMLAH HARGA
222,750
45,375
5,180
17,430
619,520
281,435
663,758
16,125
1,871,573
280,736
2,152,309
JUMLAH HARGA
222,750
45,375
5,180
17,430
434,720
334,565
643,156
16,125
1,719,301
257,895
1,977,196
JUMLAH HARGA
5,400
840
5,400
810
6,210
JUMLAH HARGA
225,450
275,550
31,450
16,800
32,400
156,060
134,400
26,010
898,120
134,718
1,032,838
JUMLAH HARGA
94,500
57,750
6,475
7,350
113,400
17,600
17,325
1,225
315,625
47,344
362,969
JUMLAH HARGA
94,500
57,750
6,475
7,350
128,100
17,600
17,325
1,225
330,325
49,549
379,874
JUMLAH HARGA
99,090
121,110
13,505
7,770
138,371
1,585
381,431
57,215
438,645
JUMLAH HARGA
20,250
12,375
14,800
12,600
63,125
909
124,059
18,609
142,668
JUMLAH HARGA
33,750
41,250
4,625
2,730
54,000
1,800
138,155
20,723
158,878
JUMLAH HARGA
13,500
8,250
9,250
1,050
45,649
5,400
83,099
12,465
95,564
JUMLAH HARGA
6,750
8,250
925
630
18,375
260
35,190
5,279
40,469
JUMLAH HARGA
945,000
3,465,000
388,500
73,500
9,570,000
32,500
123,750
14,598,250
2,189,738
16,787,988
JUMLAH HARGA
135,000
495,000
55,500
10,500
348,000
396,500
61,875
1,502,375
225,356
1,727,731
JUMLAH HARGA
108,000
396,000
44,400
8,400
208,800
56,482
16,800
37,125
876,007
131,401
1,007,408
JUMLAH HARGA
280,060
118,800
228,000
44,550
59,600
41,580
2,400
14,850
33,500
94,100
44,800
962,240
144,336
1,106,576
JUMLAH HARGA
324,160
118,800
228,000
44,550
59,600
41,580
2,400
14,850
33,500
183,000
1,050,440
157,566
1,208,006
JUMLAH HARGA
139,660
118,800
228,000
44,550
59,600
41,580
2,400
14,850
32,000
681,440
102,216
783,656
JUMLAH HARGA
up) Interior
2,700
10,395
1,110
630
1,800
7,450
19,370
43,455
6,518
49,973
JUMLAH HARGA
up) Exterior
2,700
10,395
1,110
630
1,800
12,000
31,200
10,000
69,835
10,475
80,310
JUMLAH HARGA
2,700
10,395
1,110
630
46,725
390
46,550
108,500
16,275
124,775
JUMLAH HARGA
4,860
9,900
1,110
420
36,000
10,500
62,790
9,419
72,209
JUMLAH HARGA
1,350
66,000
7,400
1,050
121,500
31,000
228,300
34,245
262,545
JUMLAH HARGA
1,350
66,000
7,400
1,050
163,000
940,500
31,000
1,210,300
181,545
1,391,845
JUMLAH HARGA
27,000
66,000
3,700
4,200
30,938
100,980
176,400
1,560
54,351
465,129
69,769
534,898
JUMLAH HARGA
135,000
495,000
55,500
10,500
98,000
1,300
61,875
857,175
128,576
985,751
JUMLAH HARGA
121,500
74,250
8,325
9,450
100,100
16,368
6,930
4,753
341,676
51,251
392,927
JUMLAH HARGA
3
45,000
165,000
18,500
3,500
52,267
20,625
304,892
45,734
350,625
JUMLAH HARGA
81,000
33,000
3,700
6,300
800,000
17,072
17,325
958,397
143,760
1,102,157
JUMLAH HARGA
135,000
165,000
18,500
10,500
1,750,000
10,560
3,850
2,093,410
314,012
2,407,422
JUMLAH HARGA
67,500
181,500
1,850
33,600
2,350,000
141,000
2,775,450
416,318
3,191,768
JUMLAH HARGA
162,000
239,250
27,750
12,600
2,100,000
250,000
10,560
3,850
2,806,010
420,902
3,226,912
JUMLAH HARGA
10,800
6,600
740
1,680
3,430
21,805
5,980
216,000
267,035
40,055
307,090
DAFTAR HARGA UPAH DAN BAHAN
B PERABOT
1 Bantal Guling Bh 400,000
2 Bantal Kepala Bh 350,000
3 Kasur Busa (Single Bed) Bh 1,950,000
4 Kursi Meja Makan (Futura/Chitos) Bh 800,000
5 Kursi tunggu 3 dudukan, full metal chrome Unit 2,475,000
6 Kursi Siswa Bh 1,115,000
7 Lemari Pakaian (Lemari Besi) Bh 5,800,000
8 Lemari Pendingin Unit 6,250,000
9 Meja Makan, 100x200, T=76 cm (Kayu Kls.1) Bh 4,500,000
10 Mesin Cuci + Inverter, Max 400 Watt Unit 8,000,000
11 Meja Siswa Bh 1,350,000
12 Papan Tulis Bh 1,500,000
13 Selimut Kain Halus, 120x150 Bh 450,000
14 Sarung Bantal Guling Bh 200,000
15 Sarung Bantal Kepala Bh 200,000
16 Seprei (Single Bed) Bh 300,000
17 Tempat Tidur (Single Bed - Kayu Kls.1) Unit 2,750,000
18 Tempat Tidur (Tingkat, Single Bed - Kayu Kls.1) Unit 3,950,000
19 TV 43" + Bracket Unit 6,500,000
C BAHAN/MATERIAL
1 Air Liter 75
2 Atap Spandek 4m Lbr 252,500
3 Atap Spandek M 63,125
4 Baja ringan canai dingin C75 Staf 158,500
5 Bak Cuci Piring Stainles Bh 940,500
6 Batako Bh 2,600
7 Bata Merah Bh 1,700
8 Batu Kali/Belah M3 396,000
9 Batu Pecah 1/2 dan 2/3 cm (Split Stone) M3 643,800
10 Batu Pecah 1-2 dan 2/3cm (Split Stone) Kg 644
11 Besi Hollow 20/40 M 28,900
12 Besi Hollow 40/40 M 36,300
13 Besi Hollow 60/40 M 40,500
14 Besi Polos/Ulir Kg 18,000
15 Besi Siku M 43,000
16 Besi strip Kg 47,000
17 Cat Besi Kg 116,000
18 Cat Dasar Kg 74,500
19 Cat Tembok Exterior Kg 120,000
20 Cat Tembok Interior Kg 74,500
21 Dolken Kayu 8- 10 Panjang 4 m Btg 24,750
22 Fitting Downlight Bh 44,800
23 Floor Drain Unit 225,000
24 Floordeck M2 200,000
25 Gembok Bh 113,500
26 Glasblock Bh 32,000
27 Gypsum Board Lbr 119,500
28 Hollow Plafond M 18,000
29 Kabel 2x1,5 M 9,500
30 Kaca Polos 5mm M2 84,000
31 Kait Jendela Bh 8,400
32 Kawat Beton Kg 31,000
33 Kayu Kelas 1 M3 8,700,000
34 Kayu Kelas 2 M3 2,450,000
35 Kayu Lapis 9mm Lbr 184,000
36 Keramik 20/40 Bh 7,700
37 Keramik 40/40 Dos 108,000
38 Keramik 40/40 Anti Slip Dos 122,000
39 Klem Kabel Bh 100
40 Kloset Duduk Unit 2,350,000
41 Kran air Bh 121,500
42 Kran air leher angsa Bh 163,000
43 Kunci Pintu 2 slak Bh 396,500
44 L Bow Bh 14,900
45 Lampu SL Philips 15 Watt Bh 94,100
46 Lampu TL Philips 18 Watt Bh 183,000
47 Las Dop Bh 13,860
48 Lem Kuning Kg 143,500
49 Lem Kayu Kg 123,750
50 Lem Wallpaper Kg 44,500
51 Listplank M 34,500
52 List Plafond M 17,500
53 Mangkok Kabel Bh 14,850
54 Meni Besi Ltr 120,780
55 Mesin Cuci, 7 Kg, Max 350 Watt Unit 6,500,000
56 Minyak Bekisting Liter 6,500
57 Minyak Cat (Tinher) Liter 35,000
58 Paku Biasa Kg 26,000
59 Panel Pompa Unit 1,200,000
60 Pasir Pasang M3 385,000
61 Pasir Pasang Kg 385
62 Pasir Urug M3 315,000
63 Peralatan P3K Bh 1,650,000
64 Pipa GIP 2" M 60,000
65 Pipa PVC 3/4 " M 30,000
66 Pipa Listrik 5/8" Btg 39,600
67 Plamir Kg 18,000
68 Plywood tebal 9 mm Lbr 150,480
69 Profil Tank 800 Liter Bh 2,500,000
70 Reng Staf 83,000
71 Rompi Keselamatan (Safety Vest) Bh 77,500
72 Saklar Bh 33,500
73 Sarung Tangan Psg 12,800
74 Sealtape Bh 31,000
75 Sekrup Bh 750
76 Semen PC Sak 88,000
77 Semen PC Kg 1,760
78 Semen Warna Kg 2,450
79 Seng Plat M 44,500
80 Seng Gelombang Lbr 84,150
81 Sepatu Boot Psg 168,500
82 Silicone Sealant 300 ml Tube 217,500
83 Spanduk + Frame M2 100,000
84 Stop Kontak Bh 32,000.00
85 Stop Kran Bh 300,000.00
86 Tanah Urug M3 247,500
87 Tee Dus Bh 14,850
88 Topi Pelindung (Safety Helmet) Bh 64,350
89 Urinoir Bh 1,750,000.00
90 Wastafel lengkap Unit 1,750,000
Floordeck
PENGUMPULAN BESI, BEKESTING DAN BETON
Siram dan
Besi Beton Beton K275 Bakesting
Bongkar
Netto 109.54 kg 1.00 2,236,987.24 278,380.50 6,210.00
Netto 132.23 kg 1.00 2,236,987.24 278,380.50 6,210.00
Netto 119.03 kg 1.00 2,236,987.24 465,983.45 6,210.00
Netto 160.64 kg 1.00 2,236,987.24 465,983.45 6,210.00
Netto 157.47 kg 1.00 2,236,987.24 465,983.45 6,210.00
Netto 147.38 kg 1.00 2,236,987.24 474,435.95 6,210.00
Netto 165.17 kg 1.00 2,236,987.24 474,435.95 6,210.00
Netto 95.59 kg 1.00 2,236,987.24 474,435.95 6,210.00
I, BEKESTING DAN BETON
Jlh Tiang T/P Tiang Jlh Besi Panjang (m) PK / PS LK / TS Jlh Berat besi /m
Kolom 15/15 Tulang besi 12 4 3.45 4 55.2 55.2 0.89
Begel besi 8 23 0.48 11.04 0.39
42.72 Kg
19.968 Kg
62.688 Kg
0.36 M3
3.6 M2
42.72 Kg
19.968 Kg
62.688 Kg
0.36 M3
7.8 M2
7.44 Kg
5.952 Kg
13.392 Kg
0.144 M3
2.88
0.48
3.36 M2
24.92 Kg
11.648 Kg
36.568 Kg
0.21 M3
2.1 M2
503.923448 Kg
1014.82503 Kg
9.72083333 Kg
2.05 M3
2.05 M3
0.1476 M3
29.192 Kg
20.4672 Kg
49.6592 Kg
3.28 M2