BAB VII
ANALISA BIAYA
7.1
VII - 1
Tugas Akhir
VII - 2
Tugas Akhir
Uraian
Vol.
Satuan
Harga
Satuan (Rp)
m3
273,000.00
273,000.00
jam
jam
115,000.00
12,000.00
34,500.00
7,200.00
org/hari
org/hari
org/hari
org/hari
20,000.00
50,000.00
35,000.00
40,000.00
80,000.00
5,000.00
70,000.00
20,000.00
489,700.00
0.4
3.5
4
m3
lembar
kg
1,262,500.00
89,000.00
12,000.00
505,000.00
311,500.00
48,000.00
6
0.1
5
0.5
org/hari
org/hari
org/hari
org/hari
20,000.00
50,000.00
35,000.00
40,000.00
120,000.00
5,000.00
175,000.00
20,000.00
1,184,500.00
Biaya 1 m Beton
2 10 M2 BEKISTING
a. Bahan :
Kayu Bekisting
Papan Plywood 12 mm
Paku
b. Upah :
Pekerja
Mandor
Tukang Kayu
Kepala Tukang
2
Biaya 10 m Bekisting
2
118,450.00
Biaya 1 m Bekisting
3 100 KG PEMBESIAN
a. Bahan :
Besi
KawatBendrat
b. Upah :
Pekerja
Tukang Besi
Kepala Tukang
Biaya 100 kg Pembesian
Biaya 1 kg Pembesian
Jumlah
(Rp)
100
2
kg
kg
4,700.00
8,500.00
470,000.00
17,000.00
6.75
6.75
2.25
org/hari
org/hari
org/hari
20,000.00
35,000.00
40,000.00
135,000.00
236,250.00
90,000.00
948,250.00
9,482.50
VII - 3
Tugas Akhir
No
Uraian
Vol.
4 1 M3 BETON BERTULANG
PLAT
Beton
Besi Beton
Bekisting
Peralatan
1
32.8
1.8
1
5 1 M3 BETON BERTULANG
BALOK MELINTANG
Beton
Besi Beton
Bekisting
Peralatan
1
150.2
3
1
6 1 M3 BETON BERTULANG
BALOK MEMANJANG
Beton
Besi Beton
Bekisting
Peralatan
1
128.7
3
1
7 1 M3 BETON BERTULANG
BALOK CRANE
Beton
Besi Beton
Bekisting
Peralatan
1
119
3
1
8 1 M3 BETON BERTULANG
BALOK FENDER
Beton
Besi Beton
Bekisting
Peralatan
1
30.48
3
1
Satuan
m3
kg
m2
set
m3
kg
m2
set
m3
kg
m2
set
m3
kg
m2
set
m3
kg
m2
set
Harga
Satuan (Rp)
Jumlah
(Rp)
489,700.00
9,482.50
118,450.00
42,000.00
489,700.00
311,026.00
213,210.00
42,000.00
1,055,936.00
489,700.00
9,482.50
118,450.00
42,000.00
489,700.00
1,424,555.98
355,350.00
42,000.00
2,311,605.98
489,700.00
9,482.50
118,450.00
42,000.00
489,700.00
1,220,397.75
355,350.00
42,000.00
2,107,447.75
489,700.00
9,482.50
118,450.00
42,000.00
489,700.00
1,128,417.50
355,350.00
42,000.00
2,015,467.50
489,700.00
9,482.50
118,450.00
42,000.00
489,700.00
289,026.60
355,350.00
42,000.00
1,176,076.60
VII - 4
Tugas Akhir
No
Uraian
Vol.
Satuan
Harga
Satuan (Rp)
Jumlah
(Rp)
9 1 M3 BETON BERTULANG
POER TIANG TUNGGAL
Beton
Besi Beton
Bekisting
Peralatan
1
75,4
4
1
m3
kg
m2
set
489.700,00
9.482,50
118.450,00
42.000,00
489.700,00
714.980,50
473.800,00
42.000,00
1.720.480,50
10 1 M3 BETON BERTULANG
POER TIANG GANDA
Beton
Besi Beton
Bekisting
Peralatan
1
106
4
1
m3
kg
m2
set
489.700,00
9.482,50
118.450,00
42.000,00
489.700,00
1.005.145,00
473.800,00
42.000,00
2.010.645,00
1
289,3
1
m3
kg
set
489.700,00
9.482,50
42.000,00
489.700,00
2.743.666,55
42.000,00
3.275.366,55
kg
3.600,00
33.434.532,00
kg
3.600,00
24.970.068,00
6
1
5
5
3
org/hari
org/hari
org/hari
org/hari
org/hari
20.000,00
50.000,00
25.000,00
20.000,00
60.000,00
120.000,00
50.000,00
125.000,00
100.000,00
180.000,00
8
8
jam
jam
522.000,00
136.000,00
4.176.000,00
1.088.000,00
11 1 M3 BETON BERTULANG
PENGISI TIANG PANCANG
Beton
Besi Beton
Peralatan
VII - 5
Tugas Akhir
8
8
1
jam
jam
unit
Harga
Satuan (Rp)
47.000,00
84.000,00
360.000,00
6
1
5
5
3
org/hari
org/hari
org/hari
org/hari
org/hari
20.000,00
50.000,00
25.000,00
20.000,00
60.000,00
8
8
8
8
8
1
jam
jam
jam
jam
jam
unit
522.000,00
136.000,00
287.000,00
47.000,00
84.000,00
360.000,00
20.000,00
50.000,00
35.000,00
40.000,00
No
Uraian
Vol.
Work Boat
Generator 150 kVA
Alat Bantu
Dalam 1 Hari Pemancangan (m')
Biaya Pemancangan 1 m tiang
14 PEMANCANGAN TIANG MIRING
TIANG PANCANG
a. Upah :
Pekerja
Mandor
Operator
Pembantu Operator
Penyelam
b. Alat :
Piling Barge Driving
Ponton Kap. 1000 ton
Anchor Boat
Work Boat
Generator 150 kVA
Alat Bantu
Satuan
org/hari
org/hari
org/hari
300.000,00
20.000,00
50.000,00
35.000,00
Jumlah
(Rp)
376.000,00
672.000,00
360.000,00
9.543.000,00
104
91.759,62
120.000,00
50.000,00
125.000,00
100.000,00
180.000,00
0,00
4.176.000,00
1.088.000,00
2.296.000,00
376.000,00
672.000,00
360.000,00
9.543.000,00
74
128.959,46
120.000,00
22.500,00
70.000,00
8.000,00
0,00
300.000,00
520.500,00
56.600,00
6.500,00
29.750,00
VII - 6
Tugas Akhir
No
Uraian
Kepala Tukang
b. Alat :
Alat Bantu
Vol.
0,09
1
Harga
Satuan (Rp)
org/hari
40.000,00
Satuan
set
180.000,00
20.000,00
25.000,00
20.000,00
35.000,00
240.000,00
222.000,00
136.000,00
287.000,00
47.000,00
163.000,00
12.000,00
Jumlah
(Rp)
3.600,00
0,00
180.000,00
276.450,00
20.000,00
125.000,00
100.000,00
105.000,00
0,00
24.000,00
44.400,00
68.000,00
57.400,00
4.700,00
32.600,00
12.000,00
593.100,00
178
3.332,02
kg
7.350,00
735.000,00
0,00
20.000,00
22.500,00
35.000,00
180.000,00
992.500,00
org/hari
org/hari
org/hari
set
20.000,00
50.000,00
35.000,00
180.000,00
489.700,00
9.482,50
489.700,00
7.017,05
118.450,00
42.000,00
784.139,00
42.000,00
1.322.856,05
3
20 1 M SELIMUT BETON
Beton
Besi Beton
1
0,74
Bekisting
Peralatan
6,62
1
m
kg
2
m
set
VII - 7
Tugas Akhir
VII - 8
Tugas Akhir
Tabel 7.5
No
Uraian
I
1
2
3
4
5
6
PEKERJAAN PERSIAPAN
Pembersihan lapangan
Pengukuran dan penetapan
Mobilisasi dan demobilisasi
Direksi keet
Gudang
Penerangan
Sub Total I
II
1
2
3
4
5
6
7
8
III
1
2
3
4
5
6
7
8
9
IV
1
2
3
Harga Satuan
(Rp)
Jumlah
(Rp)
Ls
Ls
Ls
m2
m2
Ls
9.600.000,00
18.000.000,00
60.000.000,00
324.000,00
222.000,00
324.000,00
9.600.000,00
18.000.000,00
60.000.000,00
19.440.000,00
17.760.000,00
324.000,00
125.124.000,00
33.434.532,00
24.970.068,00
91.759,62
128.959,46
520.500,00
276.450,00
3.332,02
992.500,00
64.194.301.440,00
23.971.265.280,00
1.156.171.153,85
872.797.621,62
624.600.000,00
88.464.000,00
64.534.611,24
1.191.000.000,00
92.163.134.106,70
1.055.936,00
2.311.605,98
2.107.447,75
2.015.467,50
1.362.970,35
1.720.480,50
2.010.645,00
1.322.856,05
3.275.366,55
4.367.351.296,00
12.530.753.669,28
4.754.402.124,00
5.835.181.506,00
1.921.788.193,50
2.325.539.082,24
3.623.664.844,80
334.947.151,86
15.805.248.533,36
51.498.876.401,04
80 buah
60.000.000,00
12 buah
24.000.000,00
1
Ls 120.000.000,00
4.800.000.000,00
288.000.000,00
120.000.000,00
5.208.000.000,00
PEKERJAAN BETON
Plat
Balok melintang
Balok memanjang
Balok crane
Balok fender
Poer beton tiang tunggal
Poer beton tiang ganda
Selimut beton
Pengisi tiang pancang
Sub Total III
PEKERJAAN PELENGKAP
Fender
Boulder
Pemasangan Rel Crane
Sub Total IV
1
1
1
60
80
1
Sat.
4136
5420,8
2256
2895,2
1410
1351,7
1802,2
253,2
4825,5
m3
m3
m3
m3
m3
m3
m3
m3
m3
VII - 9
Tugas Akhir
7.3
VII - 10