Pekerjaan
Lokasi
: Kecamatan Kalidawir
Kabupaten
: Tulung Agung
Tahun Anggaran
: 2010
NO
URAIAN PEKERJAAN
BIAYA
PEKERJAAN PERSIAPAN
Rp
II
#REF!
III
#REF!
IV
#REF!
#REF!
VI
VII
PEKERJAAN PEMASANGAN BATU MUKA PADA TANGGUL( Dari Dam Betak s/d Hil #REF!
VIII
Rp
1,789,782,000.00
IX
PEKERJAAN LAIN-LAIN
Rp
1,900,968,315.40
Rp
JUMLAH
#REF!
PPN 10 %
#REF!
TOTAL
#REF!
DIBULATKAN
#REF!
TERBILANG :
#VALUE!
97,711,315.40
121,065,195.49
Spesifikasi
: Normalisasi Sungai
Lokasi
: Kecamatan Rejoso
Kabupaten
: Pasuruan
Tahun Anggaran
; 2012
NO
I
URAIAN PEKERJAAN
SATUAN
KUANTITAS
HARGA SATUAN
JUMLAH HARGA
PEKERJAAN PERSIAPAN
1
ls
1.00
Rp 28,848,140.90
Rp
28,848,140.90
ls
1.00
Rp 22,800,000.00
Rp
22,800,000.00
Direksi Keet
m2
36.00
Rp 1,267,214.00
Rp
45,619,704.00
m2
1.50
Rp
Rp
443,470.50
Rp
97,711,315.40
295,647.00
Sub Total I
m3
95,100.00
Rp
Rp
1,789,782,000.00
Sub Total II
18,820.00
Rp
1,789,782,000.00
Rp 13,475,000.00
Rp
13,475,000.00
Rp
13,475,000.00
Jumlah Keseluruhan Rp
1,900,968,315.40
DIBULATKAN
1,900,960,000.00
ls
1.00
Terbilang :
Satu Milyar Sembilan Ratus Juta Sembilan Ratus Enam Puluh Ribu Rupiah
Rp
Kuantitas
(Orang)
1.0000
1,500,000.00
2
3
8
8
1.0000
1.0000
1,000,000.00
1,000,000.00
Administrator
1.0000
1,000,000.00
Jumlah
unit
unit
1
1
3,000,000.00
3,000,000.00
unit
unit
2
2
500,000.00
200,000.00
unit
ls
1
1
3,000,000.00
1,000,000.00
1
2
3
4
5
6
Uraian
Peralatan
Bulldozer
Excavator
Dump Truck
Concrete Mixer
Pemadat beroda Ban kap. 10 Ton
Peralatan lain-lain
Harga Satuan
(Rp.)
Jumlah
HSPK Mobilisasi dan Demobilisasi
: ls
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
1
2
3
Bangunan Sementara
Base Camp / Barak
Bengkel
Gudang
m2
36.0000
300,000.00
m2
m2
20.0000
20.0000
300,000.00
300,000.00
Jumlah
: Direksi Keet
: m2
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
Tenaga
Mandor
org/hr
0.0500
64,700.00
2
3
Kepala Tukang
Tukang Kayu
org/hr
org/hr
0.3000
2.0000
57,000.00
55,600.00
Pekerja
org/hr
1.2000
42,200.00
Jumlah
Bahan
Dolken Kayu Gelam 8-10/400cm
batang
1.2500
19,200.00
2
3
4
m3
kg
kg
0.1800
0.8500
1.1000
4,583,000.00
13,000.00
15,100.00
5
6
zak
m3
0.7000
0.1500
57,300.00
96,000.00
7
8
Pasir Beton
Batu Pecah mesin 2/3
m3
m3
0.1000
0.1500
96,000.00
190,000.00
buah
lembar
30.0000
0.2500
850.00
71,500.00
m2
buah
0.0800
0.1500
52,900.00
95,500.00
Ls
lembar
1.0000
0.0600
50,000.00
64,950.00
Jumlah
9
10
11
12
13
14
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
Tenaga
Mandor
org/hr
0.0100
64,700.00
2
3
Kepala Tukang
Tukang Kayu
org/hr
org/hr
0.0500
0.5000
57,000.00
55,600.00
Pekerja
org/hr
0.5000
42,200.00
Jumlah Tenaga
Bahan
1
2
Triplek 12mm
Paku
lbr
kg
1.0000
0.2500
210,000.00
13,000.00
Cat kayu
kg
1.0000
30,000.00
Jumlah Bahan
Peralatan
1
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0050
64,700.00
2
3
Pekerja
Operator/mekanik
org/hr
org/hr
0.0500
0.0196
42,200.00
57,000.00
Pembantu Operator/Mekanik
org/hr
0.0196
45,600.00
Jumlah Tenaga
Bahan
Jumlah Bahan
C
1
Peralatan
Excavator
unit / jam
0.0196
231,000.00
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
I
A
1
Galian
Tenaga
Operator/mekanik
2
B
Pekerja
Peralatan
Excavator
II
A
Pengakutan
Tenaga
1
2
Supir
Pembantu Supir
B
1
Peralatan
Dump Truck 5 ton 145 HP
III
A
Perataan
Tenaga
1
2
B
1
Operator/mekanik
Pekerja
Peralatan
Bulldozer 110 HP
org/hr
0.0196
57,000.00
org/hr
0.0500
42,200.00
bh
0.0196
231,000.00
org/hr
org/hr
0.0280
0.0280
55,600.00
45,600.00
unit / jam
0.0280
86,890.00
org/hr
org/hr
0.0131
0.0500
57,000.00
42,200.00
unit / jam
0.0131
225,000.00
Jumlah
Harga Satuan Pekerjaan (dibulatkan)
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
I
A
1
2
Galian
Tenaga
Operator/mekanik
Pekerja
B
1
Peralatan
Excavator
II
A
Pengangkutan
Tenaga
1
2
Supir
Pembantu Supir
B
1
Peralatan
Dump Truck 5 ton 145 HP
III
Perataan
A
1
Tenaga
Operator/mekanik
2
3
B
Operator/mekanik
Pekerja
Peralatan
org/hr
org/hr
0.0196
0.0500
57,000.00
42,200.00
bh
0.0196
231,000.00
org/hr
org/hr
0.0280
0.0280
55,600.00
45,600.00
unit / jam
0.0280
118,800.00
org/hr
0.0131
57,000.00
org/hr
org/hr
0.0098
0.0500
57,000.00
42,200.00
1
2
Bulldozer 110 HP
Water Tank Truck 68 HP
unit / jam
unit / jam
0.0131
0.0625
287,550.00
152,500.00
3
C
unit/hari
0.0098
175,000.00
m3
0.0800
20,000.00
Jumlah
Harga Satuan Pekerjaan (dibulatkan)
Jumlah
Harga Satuan Pekerjaan (dibulatkan)
: Gebalan Rumput
: m2
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
2
Tenaga
Mandor
Pekerja
org/hr
org/hr
0.0100
0.0500
64,700.00
42,200.00
Jumlah Tenaga
Bahan
Bahan Rumput
m2
1.0000
5,000.00
Jumlah Bahan
C
1
2
Peralatan
Cerucuk Bambu
Gerobak
bh
bh /hr
0.0200
0.0050
300.00
14,000.00
Jumlah Peralatan
: Geotextile
: m2
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0050
64,700.00
2
3
Operator/Mekanik
Tukang
org/hr
org/hr
0.0100
0.0150
57,000.00
55,600.00
Pekerja
org/hr
0.1500
42,200.00
Jumlah Tenaga
B
1
Bahan
Geotextile
m2
1.2000
25,000.00
Jumlah Bahan
C
1
Peralatan
Crane
unit / jam
0.0100
277,000.00
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0390
64,700.00
2
3
Kepala Tukang
Tukang Batu
org/hr
org/hr
0.0390
0.3900
57,000.00
55,600.00
Pekerja
org/hr
0.7800
42,200.00
Jumlah Tenaga
B
1
Bahan
Batu Kali
m3
1.2000
125,700.00
m3
0.4320
68,250.00
Jumlah Bahan
2
C
Pasir Urug
Peralatan
Jumlah Peralatan
: Pasangan Ijuk
: m2
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0150
64,700.00
Pekerja
org/hr
0.1500
42,200.00
Jumlah Tenaga
kg
6.0000
Bahan
Ijuk
4,000.00
Jumlah Bahan
C
1
Peralatan
-
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0800
64,700.00
2
3
Kepala Tukang
Tukang Batu
org/hr
org/hr
0.0400
0.4000
57,000.00
55,600.00
Pekerja
org/hr
0.8000
42,200.00
Jumlah Tenaga
m3
1.2000
125,000.00
m3
0.1200
68,250.00
Jumlah Bahan
bh /hr
0.0100
14,000.00
Jumlah Peralatan
B
1
2
Bahan
Batu Pecah 5 - 7cm
Pasir Urug
Peralatan
Gerobak
: m3
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
2
B
Tenaga
Mandor
Operator/Mekanik
org/hr
0.0223
64,700.00
org/hr
0.1000
57,000.00
Jumlah Tenaga
Bahan
-
Jumlah Bahan
Peralatan
Stamper M.80
jam
0.1000
23,417.00
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.1750
64,700.00
2
3
Kepala Tukang
Tukang Batu
org/hr
org/hr
0.1750
0.7500
57,000.00
55,600.00
Pekerja
org/hr
1.5000
42,200.00
Jumlah Tenaga
B
1
Bahan
Batu Kali
m3
1.2000
125,700.00
m3
zak
0.5200
4.2600
96,000.00
57,300.00
Jumlah Bahan
unit / hr
0.1670
88,000.00
bh
bh
0.1670
0.0110
10,000.00
35,800.00
2
3
C
1
Pasir Pasang
Semen Portland (50kg)
Peralatan
Molen
2
3
Ember
Kotak Adukan
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
Tenaga
1
2
Mandor
Kepala Tukang
org/hr
org/hr
0.0100
0.0150
64,700.00
57,000.00
3
4
Tukang Batu
Pekerja
org/hr
org/hr
0.1500
0.2000
55,600.00
42,200.00
Jumlah Tenaga
B
1
2
Bahan
Semen Portland (50kg)
Pasir Pasang
zak
#N/A
0.1763
0.0214
57,300.00
96,000.00
Jumlah Bahan
C
1
Peralatan
-
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
I
A
Pembetonan (m3)
Tenaga
1
2
Mandor
Kepala Tukang
org/hr
org/hr
0.8300
0.0280
64,700.00
57,000.00
3
4
Tukang Batu
Pekerja
org/hr
org/hr
0.2750
1.6500
55,600.00
42,200.00
zak
6.8000
57,300.00
m3
m3
liter
0.5431
0.5258
215.0000
B
1
2
3
4
C
1
Bahan
Semen Portland (50kg)
Pasir Beton
Kerikil / Coral
Air
96,000.00
137,500.00
1,300.00
Peralatan
-
II
Pembesian (kg)
A
1
Tenaga
Mandor
2
3
Tukang Besi
Pekerja
B
1
2
Bahan
Besi Beton Tulangan (polos)
Kawat Bindrad
C
1
Peralatan
org/hr
0.0004
64,700.00
org/hr
org/hr
0.0007
0.0070
55,600.00
42,200.00
kg
kg
60.0000
0.0150
10,400.00
10,000.00
III
A
1
Bekisting (m2)
Tenaga
Mandor
org/hr
0.0600
64,700.00
2
3
Kepala Tukang
Tukang Kayu
org/hr
org/hr
0.3300
3.3000
57,000.00
55,600.00
org/hr
3.0000
42,200.00
lbr
m3
kg
0.3500
0.2800
0.2500
150,000.00
358,280.25
13,000.00
4
B
1
2
3
C
1
Pekerja
Bahan
Multiplex 12mm
Dolken Kayu Galam 8cm
Paku
Peralatan
Jumlah Harga
: Pasangan Bronjong
: m3
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0150
64,700.00
2
3
Kepala Tukang
Tukang Batu
org/hr
org/hr
0.0600
0.3000
57,000.00
55,600.00
Pekerja
org/hr
0.8500
42,200.00
Jumlah Tenaga
B
1
Bahan
Batu Kali
m3
1.2000
125,700.00
bh
0.6667
262,500.00
Jumlah Bahan
bh
bh
0.0100
0.0100
14,500.00
23,700.00
2
C
Bronjong 3 x 1 x 0,5m
Peralatan
1
2
Jumlah Peralatan
: m3
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0150
64,700.00
2
3
Kepala Tukang
Tukang Batu
org/hr
org/hr
0.0600
0.3000
57,000.00
55,600.00
Pekerja
org/hr
0.8500
42,200.00
Jumlah Tenaga
m2
1.2000
85,000.00
B
1
Bahan
Batu Tempel hitam
Bronjong 3 x 1 x 0,5m
bh
0.6667
262,500.00
Jumlah Bahan
C
1
Peralatan
Tang Pemotong Kawat
bh
0.0100
14,500.00
bh
0.0100
Bodem
23,700.00
Jumlah Peralatan
: m'
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Ongkos kerja Konstruksi
kg
1,748.7000
2
3
kg
m2
499.1100
51.7600
1,300.00
6,400.00
57,000.00
Jumlah Tenaga
Bahan
Bahan Konstruksi
- Besi Siku
kg
22.95
16,280.00
- Besi Kanal
-Plat Bronz
kg
kg
905.8
25.64
16,280.00
16,280.00
-Besi Plat
-Besi Plat Strip
kg
kg
542.62
195.78
16,280.00
16,280.00
-Besi Beton
-Pipa
Bahan Bantu Konstruksi
kg
kg
57.92
10,300.00
9,250.00
kg
kg
217.1
96
9,300.00
41,250.00
-Besi cor
-Roda gigi
kg
Ps
186
3
Bahan lain-lain
-Mur baut 1/2", 5/8",7/8"
kg
20
12,900.00
-Spei
-Seal karet
bh
m
7
6.67
17,500.00
30,000.00
-Niplle
-Splite pen
-Gembok
-Drucklager kecil/besar
bh
bh
bh
6
1
1
3,000.00
31,300.00
12,900.00
bh
4.0000
9,300.00
1,850,000.00
423,500.00
Jumlah Bahan
Peralatan
1
2
Pemasangan
Transpport
kg
kg
2247.81
2247.81
1100
600.00
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
Tenaga
1
2
Mandor
Tukang Pipa
org/hr
org/hr
0.0126
0.0126
64,700.00
55,600.00
Pekerja
org/hr
0.1260
42,200.00
Jumlah Tenaga
m'
1.0000
175,000.00
B
1
2
Bahan
Pipa Galvanis dia. 4" (sdg)
Accessories (5%)
Jumlah Bahan
C
1
Peralatan
Gergaji Besi
bh
0.0100
27,800.00
Jumlah Peralatan
: m2
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0100
64,700.00
2
3
Kepala Tukang
Tukang Kayu
org/hr
org/hr
0.0500
0.5000
57,000.00
55,600.00
Pekerja
org/hr
0.5000
42,200.00
Jumlah Tenaga
lbr
1.2000
210,000.00
kg
kg
0.4100
2.2500
13,000.00
30,000.00
B
1
Bahan
Triplek 12mm
2
3
Paku
Cat kayu
Peralatan
Jumlah Bahan
1
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
Galian
A
1
2
Tenaga
Mandor
Pekerja
org/hr
org/hr
0.0250
0.7500
64,700.00
42,200.00
Jumlah Tenaga
C
1
2
Bahan
Peralatan
Cangkul
Linggis
Jumlah Bahan
bh
bh
0.0100
0.0100
15,000.00
45,300.00
Jumlah Peralatan
: Jalan Inspeksi
: m2
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
2
3
Tenaga
Mandor
Operator/mekanik
Pekerja
org/hr
org/hr
0.1850
2.2500
64,700.00
57,000.00
org/hr
0.0850
42,200.00
Jumlah Tenaga
m3
1.2000
55,000.00
B
1
Bahan
Sirtu
Peralatan
Walles
Jumlah Bahan
jam
0.0500
81,400.00
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0375
64,700.00
2
3
Kepala Tukang
Tukang Batu
org/hr
org/hr
0.0375
0.0375
57,000.00
55,600.00
Pekerja
org/hr
0.6150
42,200.00
Jumlah Tenaga
m2
1.2000
85,000.00
m3
zak
0.1520
0.2260
96,000.00
57,300.00
Jumlah Bahan
B
1
2
3
C
1
Bahan
Batu Tempel Hitam
Pasir Pasang
Semen Portland (50kg)
Peralatan
Molen
unit / hr
0.1670
88,000.00
2
3
Ember
Karung Penahan Air
bh
bh
0.1670
3.0000
10,000.00
4,800.00
Kotak Adukan
bh
0.0110
35,800.00
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0040
64,700.00
2
3
Kepala Tukang
Tukang Batu
org/hr
org/hr
0.0080
0.0800
57,000.00
55,600.00
Pekerja
org/hr
0.0800
42,200.00
Jumlah Tenaga
zak
0.1050
57,300.00
m3
0.0080
96,000.00
Jumlah Bahan
B
1
2
C
Bahan
Semen Portland (50kg)
Pasir Pasang
Peralatan
Jumlah Peralatan
: m3
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0060
64,700.00
2
3
Kepala Tukang
Tukang Batu
org/hr
org/hr
0.0020
0.0200
57,000.00
55,600.00
Pekerja
org/hr
1.1500
42,200.00
Jumlah Tenaga
zak
4.6000
57,300.00
m3
0.6400
96,000.00
Jumlah Bahan
unit / hr
0.0500
88,000.00
B
1
2
C
1
Bahan
Semen Portland (50kg)
Pasir Beton
Peralatan
Molen
Jumlah Peralatan
D
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
Tenaga
1
2
Mandor
Kepala Tukang
org/hr
org/hr
0.0750
0.0600
64,700.00
57,000.00
3
4
Tukang Batu
Pekerja
org/hr
org/hr
0.6000
1.5000
55,600.00
42,200.00
Jumlah Tenaga
B
1
2
3
Bahan
Batu Belah 15/20cm
Semen Portland (50kg)
Pasir Pasang
m3
1.1000
85,250.00
zak
m3
3.2600
0.5200
57,300.00
96,000.00
Jumlah Bahan
Peralatan
Jumlah Peralatan
: m2
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0750
64,700.00
2
3
Kepala Tukang
Tukang Batu
org/hr
org/hr
0.0600
0.6000
57,000.00
55,600.00
Pekerja
org/hr
1.5000
42,200.00
Jumlah Tenaga
m2
1.0000
40,200.00
m3
zak
m3
0.7500
3.2600
0.5200
68,250.00
57,300.00
96,000.00
B
1
2
3
4
Bahan
Keramik Lantai 30x30
Pasir Urug
Semen Portland (50kg)
Pasir Pasang
Jumlah Bahan
C
Peralatan
Jumlah Peralatan
: m2
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.0150
64,700.00
2
3
Kepala Tukang
Tukang Batu
org/hr
org/hr
0.0100
0.1000
57,000.00
55,600.00
Pekerja
org/hr
0.3000
42,200.00
Jumlah Tenaga
zak
0.2300
57,300.00
m3
bh
0.0430
70.0000
96,000.00
336.00
B
1
2
3
Bahan
Semen Portland (50kg)
Pasir Pasang
Bata Merah
Jumlah Bahan
C
1
Peralatan
-
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.3000
64,700.00
2
3
Kepala Tukang
Tukang Kayu
org/hr
org/hr
2.0000
18.0000
57,000.00
55,600.00
Pekerja
org/hr
6.0000
42,200.00
Jumlah Tenaga
Bahan
1
2
m3
kg
0.0250
0.0300
Lem Kayu
kg
0.5000
C
1
4,391,000.00
13,000.00
9,000.00
Jumlah Bahan
Peralatan
-
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
Tenaga
1
2
Mandor
Kepala Tukang
org/hr
org/hr
0.0300
0.2000
64,700.00
57,000.00
3
4
Tukang Kayu
Pekerja
org/hr
org/hr
2.0000
0.6000
55,600.00
42,200.00
Jumlah Tenaga
Bahan
1
2
m3
lbr
0.0250
1.0000
3
5
Paku
Lem Kayu
kg
kg
0.0300
0.5000
C
1
5,500,000.00
75,000.00
13,000.00
9,000.00
Jumlah Bahan
Peralatan
-
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
Mandor
org/hr
0.2000
64,700.00
2
3
Kepala Tukang
Tukang Kayu
org/hr
org/hr
1.2000
12.0000
57,000.00
55,600.00
Pekerja
org/hr
4.0000
42,200.00
Jumlah Tenaga
B
2
3
4
Bahan
Kayu klas II Balok 8/12
Besi Strip tb. 5mm
Paku 12cm
m3
1.1000
kg
kg
15.0000
5.6000
5,200,000.00
15,100.00
13,000.00
Jumlah Bahan
Peralatan
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
2
3
4
Tenaga
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
org/hr
0.0050
64,700.00
org/hr
org/hr
org/hr
0.0100
0.1000
0.1000
57,000.00
55,600.00
42,200.00
Jumlah Tenaga
Bahan
1
2
bh
m3
8.3333
0.0140
2,400.00
5,200,000.00
3
5
m3
kg
0.0570
0.2500
5,500,000.00
13,000.00
Jumlah Bahan
C
1
2
Peralatan
Palu
Gergaji Kayu
bh
bh
0.0100
0.0100
15,000.00
27,800.00
Jumlah Peralatan
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
1
2
3
4
5
6
56
41
139
435,430.00
433,040.00
m3
m2
0
14
60,590.00
1,502,080.00
367,250.00
m3
6,936,640.00
7
D
E
7. Penutup Atap
m2
77
420,650.00
: Pembuatan Pelimpah
: m2
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
1
2
m3
m3
25
#REF!
3
4
Plesteran
Karung Penahan Air
m2
bh
101
200
33,940.00
587,920.00
30,440.00
15,000.00
: ls
Kode Pekerjaan
No.
Uraian
Satuan
Kuantitas
Harga Satuan
(Rp.)
A
1
Tenaga
CAD Drafter
2
3
Design Engineer
Operator Printer
org/hari
1.2500
35,000.00
org/hari
org/hari
0.2500
0.0800
100,000.00
30,000.00
Jumlah Tenaga
B
1
2
C
1
2
3
Bahan
Kertas HVS
Tinta Printer (black)
Peralatan
Komputer
Scanner A4
Printer
m2
set
0.3000
0.0500
673.00
60,000.00
Jumlah Bahan
unit/hari
0.0200
50,000.00
unit/hari
unit/hari
0.0200
0.0100
20,000.00
20,000.00
Jumlah Peralatan
Biaya per file
1
2
Shop Drawing
As Built Drawing
file
file
50
50
72,750.00
72,750.00
2,000.0000
150.00
bh
50.0000
8,000.00
Jumlah Tenaga
lembar
50.0000
15,000.00
Jumlah
(Rp.)
12,000,000.00
8,000,000.00
8,000,000.00
8,000,000.00
36,000,000.00
3,000,000.00
3,000,000.00
1,000,000.00
400,000.00
3,000,000.00
1,000,000.00
11,400,000.00
47,400,000.00
Jumlah
(Rp.)
10,800,000.00
6,000,000.00
6,000,000.00
22,800,000.00
22,800,000.00
Jumlah
(Rp.)
3,235.00
17,100.00
111,200.00
50,640.00
182,175.00
24,000.00
824,940.00
11,050.00
16,610.00
40,110.00
14,400.00
9,600.00
28,500.00
25,500.00
17,875.00
4,232.00
14,325.00
50,000.00
3,897.00
1,085,039.00
1,267,214.00
Jumlah
(Rp.)
647.00
2,850.00
27,800.00
21,100.00
52,397.00
210,000.00
3,250.00
30,000.00
243,250.00
0.00
0.00
295,647.00
Jumlah
(Rp.)
323.50
2,110.00
1,117.65
894.12
4,445.26
0.00
0.00
4,529.41
4,529.41
8,974.68
8,970.00
Jumlah
(Rp.)
1,117.65
2,110.00
4,529.41
7,757.06
1,556.80
1,276.80
2,432.92
5,266.52
745.10
2,110.00
2,941.18
5,796.27
18,819.85
18,820.00
Jumlah
(Rp.)
1,117.65
2,110.00
4,529.41
7,757.06
1,556.80
1,276.80
3,326.40
6,160.00
745.10
558.82
2,110.00
3,758.82
9,531.25
1,715.69
1,600.00
20,019.68
33,936.74
33,940.00
33,940.00
33,940.00
Jumlah
(Rp.)
647.00
2,110.00
2,757.00
5,000.00
5,000.00
6.00
70.00
70.00
7,827.00
7,830.00
Jumlah
(Rp.)
323.50
570.00
834.00
6,330.00
8,057.50
30,000.00
30,000.00
2,770.00
2,770.00
40,827.50
40,830.00
Jumlah
(Rp.)
2,523.30
2,223.00
21,684.00
32,916.00
59,346.30
150,840.00
29,484.00
180,324.00
0.00
0.00
239,670.30
239,670.00
Jumlah
(Rp.)
970.50
6,330.00
7,300.50
24,000.00
24,000.00
0.00
0.00
31,300.50
31,300.00
Jumlah
(Rp.)
5,176.00
2,280.00
22,240.00
33,760.00
63,456.00
150,000.00
8,190.00
158,190.00
140.00
140.00
221,786.00
221,790.00
Jumlah
(Rp.)
1,444.97
5,700.00
7,144.97
0.00
0.00
2,341.70
2,341.70
9,486.67
9,490.00
1 : 4 (Tubuh Pelimpah)
Jumlah
(Rp.)
11,322.50
9,975.00
41,700.00
63,300.00
126,297.50
150,840.00
49,920.00
244,098.00
444,858.00
14,696.00
1,670.00
393.80
16,759.80
587,915.30
587,920.00
Jumlah
(Rp.)
647.00
855.00
8,340.00
8,440.00
18,282.00
10,101.99
2,053.44
12,155.43
0.00
0.00
30,437.43
30,440.00
Jumlah
(Rp.)
m3
53,701.00
1,596.00
15,290.00
69,630.00
389,640.00
52,137.60
72,297.50
279,500.00
0.00
933,792.10
25.88
38.92
295.40
624,000.00
150.00
0.00
624,510.20
3,882.00
18,810.00
183,480.00
126,600.00
52,500.00
100,318.47
3,250.00
0.00
488,840.47
2,047,142.77
2,047,140.00
Jumlah
(Rp.)
970.50
3,420.00
16,680.00
35,870.00
56,940.50
150,840.00
175,000.00
325,840.00
145.00
237.00
382.00
383,162.50
383,160.00
Jumlah
(Rp.)
970.50
3,420.00
16,680.00
35,870.00
56,940.50
102,000.00
175,000.00
277,000.00
145.00
237.00
382.00
334,322.50
334,320.00
Jumlah
(Rp.)
2,273,310.00
3,194,304.00
2,950,320.00
8,417,934.00
373,626.00
14,746,424.00
417,419.20
8,833,853.60
3,187,298.40
596,576.00
2,019,030.00
3,960,000.00
1,729,800.00
5,550,000.00
258,000.00
122,500.00
200,100.00
18,000.00
31,300.00
12,900.00
1,694,000.00
43,750,827.20
2,472,591.00
1,348,686.00
3,821,277.00
55,990,038.20
55,990,040.00
Jumlah
(Rp.)
815.22
700.56
5,317.20
6,832.98
175,000.00
8,750.00
183,750.00
278.00
278.00
190,860.98
190,860.00
Jumlah
(Rp.)
647.00
2,850.00
27,800.00
21,100.00
52,397.00
252,000.00
5,330.00
67,500.00
324,830.00
0.00
0.00
377,227.00
377,230.00
Jumlah
(Rp.)
1,617.50
31,650.00
33,267.50
0.00
0.00
150.00
453.00
453.00
33,720.50
33,720.00
Jumlah
(Rp.)
11,969.50
128,250.00
3,587.00
143,806.50
66,000.00
66,000.00
4,070.00
4,070.00
213,876.50
213,880.00
Jumlah
(Rp.)
2,426.25
2,137.50
2,085.00
25,953.00
32,601.75
102,000.00
14,592.00
12,949.80
129,541.80
14,696.00
1,670.00
14,400.00
393.80
31,159.80
193,303.35
193,300.00
Jumlah
(Rp.)
258.80
456.00
4,448.00
3,376.00
8,538.80
6,016.50
768.00
6,784.50
0.00
0.00
15,323.30
15,320.00
Jumlah
(Rp.)
388.20
114.00
1,112.00
48,530.00
50,144.20
263,580.00
61,440.00
325,020.00
4,400.00
4,400.00
379,564.20
379,560.00
Jumlah
(Rp.)
4,852.50
3,420.00
33,360.00
63,300.00
104,932.50
93,775.00
186,798.00
49,920.00
330,493.00
0.00
0.00
435,425.50
435,430.00
Jumlah
(Rp.)
4,852.50
3,420.00
33,360.00
63,300.00
104,932.50
40,200.00
51,187.50
186,798.00
49,920.00
328,105.50
0.00
0.00
433,038.00
433,040.00
Jumlah
(Rp.)
970.50
570.00
5,560.00
12,660.00
19,760.50
13,179.00
4,128.00
23,520.00
40,827.00
0.00
0.00
60,587.50
60,590.00
Jumlah
(Rp.)
19,410.00
114,000.00
1,000,800.00
253,200.00
1,387,410.00
109,775.00
390.00
4,500.00
114,665.00
0.00
0.00
1,502,075.00
1,502,080.00
Jumlah
(Rp.)
1,941.00
11,400.00
111,200.00
25,320.00
149,861.00
137,500.00
75,000.00
390.00
4,500.00
217,390.00
0.00
0.00
367,251.00
367,250.00
Jumlah
(Rp.)
12,940.00
68,400.00
667,200.00
168,800.00
917,340.00
5,720,000.00
226,500.00
72,800.00
6,019,300.00
0.00
0.00
6,936,640.00
6,936,640.00
Jumlah
(Rp.)
323.50
570.00
5,560.00
4,220.00
10,673.50
20,000.00
72,800.00
313,500.00
3,250.00
409,550.00
150.00
278.00
428.00
420,651.50
420,650.00
Jumlah
(Rp.)
24,565,218.88
17,538,120.00
8,437,763.40
426,590.72
5,249,838.75
11,258,166.72
32,507,832.00
99,983,530.47
99,983,530.00
Jumlah
(Rp.)
848,500.00
#REF!
3,078,092.80
3,000,000.00
#REF!
#REF!
Jumlah
(Rp.)
43,750.00
25,000.00
2,400.00
71,150.00
201.90
3,000.00
3,201.90
1,000.00
400.00
200.00
1,600.00
72,750.00
3,637,500.00
3,637,500.00
7,275,000.00
300,000.00
400,000.00
700,000.00
750,000.00
JENIS BAHAN
SATUAN
HARGA SATUAN
BAHAN
1
liter
Rp
Air
liter
Rp
40,000.00
1,300.00
Arang Aktif
kg
Rp
30,000.00
Asbes Gelombang 4
lbr
Rp
30,000.00
lbr
Rp
16,800.00
Bahan Rumput
m2
Rp
5,000.00
m'
Rp
108,600.00
m'
Rp
190,000.00
Bambu
btg
Rp
15,600.00
10
Bata Merah
bh
Rp
336.00
11
buah
Rp
850.00
12
m3
Rp
85,250.00
13
Batu Kali
m3
Rp
125,700.00
14
m3
Rp
200,000.00
15
m3
Rp
190,000.00
16
m3
Rp
175,000.00
17
m3
Rp
125,000.00
18
m3
Rp
190,000.00
19
m2
Rp
85,000.00
20
Baut 12mm
bh
Rp
3,500.00
21
Baut Penjepit
bh
Rp
3,500.00
22
bh
Rp
36,900.00
23
bh
Rp
1,379,300.00
24
kg
Rp
10,400.00
25
kg
Rp
15,000.00
26
kg
Rp
15,100.00
27
lbr
Rp
84,000.00
28
kg
Rp
15,100.00
29
btg
Rp
10,000.00
30
Bronjong 3 x 1 x 0,5m
bh
Rp
262,500.00
31
Bubungan Genteng
bh
Rp
1,750.00
32
bh
Rp
54,000.00
33
Cat Dinding
m2
Rp
3,150.00
34
Cat Kayu
kg
Rp
30,000.00
35
358,280.25
36
37
m3
Rp
batang
Rp
19,200.00
Drum
bh
Rp
125,000.00
38
bh
Rp
5,000.00
39
Engsel Jendela
bh
Rp
5,400.00
40
Engsel Pintu
bh
Rp
24,000.00
41
bh
Rp
350,000.00
42
bh
Rp
3,500,000.00
43
bh
Rp
832,000.00
44
bh
Rp
1,500,000.00
45
lembar
Rp
71,500.00
46
Gemuk
kg
Rp
25,000.00
47
Genteng
bh
Rp
600.00
48
bh
Rp
2,400.00
49
Geomembran k = 10-9cm/s
m2
Rp
120,000.00
50
Geotextile
m2
Rp
25,000.00
51
Geotextile k = 10-9cm/s
m2
Rp
100,000.00
52
bh
Rp
48,000.00
53
Ijuk
kg
Rp
4,000.00
54
bh
Rp
9,000.00
55
Kaca
m2
Rp
42,000.00
56
m2
Rp
52,900.00
57
Kawat Bindrad
kg
Rp
10,000.00
58
Kawat Bronjong
kg
Rp
9,000.00
59
Kawat Ikat
kg
Rp
9,300.00
KETERANGAN
JENIS BAHAN
SATUAN
HARGA SATUAN
60
Kayu klas I
m3
Rp
19,200,000.00
61
Kayu klas II
m3
Rp
5,200,000.00
62
m3
Rp
5,200,000.00
63
m3
Rp
5,200,000.00
64
m3
Rp
5,500,000.00
65
m3
Rp
5,500,000.00
66
m3
Rp
5,500,000.00
67
m3
Rp
5,500,000.00
68
m3
Rp
4,391,000.00
69
m3
Rp
4,583,000.00
70
m3
Rp
4,583,000.00
71
m3
Rp
4,583,000.00
72
m3
Rp
4,583,000.00
73
m3
Rp
4,583,000.00
74
m3
Rp
4,583,000.00
75
m3
Rp
4,583,000.00
76
m2
Rp
40,200.00
77
Kerikil / Coral
m3
Rp
137,500.00
78
Kertas HVS
m2
Rp
673.00
79
Kertas Kalkir
m2
Rp
896.00
80
Kunci Tanam
buah
Rp
95,500.00
81
lembar
Rp
64,950.00
82
Las Listrik
m2
Rp
10,000.00
83
Lem Kayu
kg
Rp
9,000.00
84
Lem PVC
kg
Rp
58,800.00
85
Multiplex 12mm
lbr
Rp
150,000.00
86
set
Rp
10,000.00
87
Olie
ltr
Rp
13,800.00
88
Paku
kg
Rp
13,000.00
89
Paku 12cm
kg
Rp
13,000.00
90
Paku Asbes
bh
Rp
150.00
91
kg
Rp
13,000.00
92
Pasir
m3
Rp
68,970.00
93
Pasir Beton
m3
Rp
96,000.00
94
Pasir Pasang
m3
Rp
96,000.00
95
Pasir Urug
m3
Rp
68,250.00
96
Pelampung
bh
Rp
75,000.00
97
Pintu Teakwood
m2
Rp
125,000.00
98
m'
Rp
175,000.00
99
m'
Rp
200,000.00
100
m'
Rp
150,000.00
101
m'
Rp
155,000.00
102
m'
Rp
329,100.00
103
m'
Rp
436,850.00
104
m'
Rp
12,000.00
105
m'
Rp
18,750.00
106
m'
Rp
27,600.00
107
m'
Rp
90,000.00
108
lbr
Rp
75,000.00
109
Pompa Otomatis
bh
Rp
3,500,000.00
110
Pupuk Kandang
Kg
Rp
500.00
111
bh
Rp
377,400.00
112
bh
Rp
43,200.00
113
Selot Kancing
bh
Rp
3,000.00
114
zak
Rp
46,600.00
115
zak
Rp
57,300.00
116
Sirtu
m3
Rp
55,000.00
117
Sling Baja
m'
Rp
2,000.00
118
Solar
ltr
Rp
5,160.00
119
set
Rp
60,000.00
KETERANGAN
JENIS BAHAN
120
Triplek 12mm
121
122
SATUAN
HARGA SATUAN
lbr
Rp
210,000.00
Ls
Rp
50,000.00
Peralatan tulis
set
Rp
500,000.00
123
Rim
Rp
72,500.00
124
set
Rp
500,000.00
125
Triplek 4mm
lbr
Rp
85,200.00
unit / jam
Rp
325,000.00
unit/hari
Rp
175,000.00
Asphalt Finisher 30 HP
unit / jam
Rp
2,050,000.00
unit / jam
Rp
65,000.00
unit / jam
Rp
25,500.00
Bor Listrik
unit/hari
Rp
30,000.00
Bodem
bh
Rp
23,700.00
Bulldozer 100 HP
unit / jam
Rp
225,000.00
Bulldozer 110 HP
unit / jam
Rp
287,550.00
10
Cangkul
bh
Rp
15,000.00
11
Cerucuk Bambu
bh
Rp
300.00
12
unit / jam
Rp
87,500.00
13
unit / jam
Rp
11,000.00
14
unit / jam
Rp
12,700.00
15
unit / jam
Rp
14,500.00
16
Concrete Vibrator 4 HP
unit / jam
Rp
22,000.00
17
Crane
unit / jam
Rp
277,000.00
18
Crusher 30 t / h 140 HP
unit / jam
Rp
360,000.00
19
Crusher 30 t / h 200 HP
unit / jam
Rp
430,650.00
20
unit / jam
Rp
86,890.00
21
unit / jam
Rp
118,800.00
22
unit / jam
Rp
75,000.00
23
Ember
bh
Rp
10,000.00
24
Excavator
unit / jam
Rp
231,000.00
25
unit / jam
Rp
83,150.00
26
Gergaji Besi
bh
Rp
27,800.00
27
Gergaji Kayu
bh
Rp
27,800.00
28
Gergaji Pipa
bh
Rp
25,000.00
29
Gerobak
bh /hr
Rp
14,000.00
30
bh
Rp
20,000.00
31
Kereta dorong
unit /hr
Rp
11,000.00
32
Kotak Adukan
bh
Rp
35,800.00
33
Kunci Pipa
bh
Rp
25,000.00
34
Linggis
bh
Rp
45,300.00
35
unit / jam
Rp
303,900.00
36
Loader Wheeled 80 HP
unit / jam
Rp
250,000.00
37
unit/hari
Rp
308,000.00
38
unit / jam
Rp
73,250.00
39
Molen
unit / hr
Rp
88,000.00
40
unit / jam
Rp
140,000.00
41
unit / jam
Rp
135,000.00
42
unit / jam
Rp
150,000.00
43
Palu
bh
Rp
15,000.00
44
Pesawat ukur
unit / hr
Rp
53,700.00
45
unit / jam
Rp
13,490.00
46
unit / jam
Rp
180,000.00
47
Pompa air
unit / hr
Rp
55,000.00
48
unit / jam
Rp
141,550.00
49
Screening Plant 80 HP
unit / jam
Rp
85,800.00
50
Stamper M.80
jam
Rp
23,417.00
51
bh
Rp
14,500.00
52
Timbris
unit
Rp
38,650.00
53
Tustel
unit / hr
Rp
38,500.00
KETERANGAN
JENIS BAHAN
54
55
Walles
56
57
SATUAN
HARGA SATUAN
unit / jam
Rp
173,250.00
81,400.00
jam
Rp
unit / jam
Rp
6,875.00
set
Rp
2,250,000.00
58
set
Rp
1,750,000.00
59
set
Rp
750,000.00
60
unit / jam
Rp
175,000.00
61
unit / jam
Rp
152,500.00
UPAH KERJA
1
Buruh terlatih
org/hr
Rp
42,200.00
Juru ukur
org/hr
Rp
89,500.00
Kepala tukang
org/hr
Rp
57,000.00
Mandor
org/hr
Rp
64,700.00
Operator/mekanik
org/hr
Rp
57,000.00
Pembantu Operator/Mekanik
org/hr
Rp
45,600.00
Pekerja
org/hr
Rp
42,200.00
Pembantu operator
org/hr
Rp
45,600.00
Pembantu supir
org/hr
Rp
45,600.00
10
Pengawas listrik
org/hr
Rp
75,000.00
11
Supir
org/hr
Rp
55,600.00
12
Tukang
org/hr
Rp
55,600.00
13
Tukang batu
org/hr
Rp
55,600.00
14
Tukang besi
org/hr
Rp
55,600.00
15
Tukang catt
org/hr
Rp
55,600.00
16
Tukang kayu
org/hr
Rp
55,600.00
17
Tukang listrik
org/hr
Rp
55,600.00
18
org/hr
Rp
57,000.00
19
Tukang pipa
org/hr
Rp
55,600.00
20
Tukang gambar
org/hr
Rp
65,000.00
20
Tukang plitur
org/hr
Rp
55,600.00
KETERANGAN
1.20
0.80 m3
0.90
( Fa ) :
0.85
( T1 ) :
( T2 ) :
0.40 menit
0.20 menit
( Ts ) :
0.60 menit
- Menggali
- Memuat
Q1 =
V x Fb x Fa x 60
Ts x Fk
0.80 x
0.60
Q1 =
II.
0.85 x
60
1.20
M3/Jam
Faktor Bak
Faktor Efisien alat
Waktu Siklus
Jarak angkut :
- Isi
0.50
- Kosong
1.20
12.00 m3
( Fb ) :
( Fa ) :
1.25
1.00
Km
( T1 ) :
1.00 menit
( T2 ) :
( Ts ) :
0.50 menit
1.50 menit
Q1 =
Jarak angkut :
4.00
- Isi
- Kosong
Jarak angkut :
- Isi
- Kosong
Jarak angkut :
- Isi
- Kosong
III.
51.00
0.90 x
7.00
9.00
Km
Q1 =
( T1 ) :
( T2 ) :
8.00 menit
4.00 menit
( Ts ) :
12.00 menit
Km
( T1 ) :
( T2 ) :
14.00 menit
7.00 menit
( Ts ) :
21.00 menit
Km
( T1 ) :
18.00 menit
( T2 ) :
( Ts ) :
9.00 menit
27.00 menit
Q1 =
Q1 =
Q1 =
Q1 =
Q1 =
12.00 x
1.50
500.00
12.00 x
1.25 x
x
1.25 x
x
62.50
M3/Jam
35.71
12.00 x
27.00
27.78
60
1.00 x
60
M3/Jam
12.00
12.00 x
21.00
1.00 x
1.20
1.25 x
x
1.20
1.00 x
1.20
60
1.00 x
1.20
60
M3/Jam
1.25 x
x
M3/Jam
Kecepatan rata-2
Lebar efektif pemadat
(V) :
(b) :
1.00 km/jam
1.20 m
( Fa ) :
(n) :
0.85
2.00 trip
(T) :
0.20 m
1.00 x 1,000 x
Q1 =
IV.
102.00
M3/Jam
JENIS : BULDOSER
-
1.20
1.20 m3
Faktor pisau
Faktor Efisien alat
( Fb ) :
( Fa ) :
0.90
0.85
Waktu Siklus
- Mendorong
( T1 ) :
0.40 menit
( T2 ) :
( Ts ) :
0.20 menit
0.60 menit
- Mundur
V x Fb x Fa x 60
Ts x Fk
Q1 =
1.20 x
0.60
Q1 =
76.50
0.90 x
x
M3/Jam
0.85 x
1.20
60
V
1
2
3
URAIAN
NORMALISASI
Galian sedimentasi
Pasangan batu muka
Pasangan bronjong
PANJANG
LEBAR
TINGGI
95100.00
1.13
10.00
1.00
1.00
1.00
1.00
2.55
2.55
KOEF.
1.00
11.00
11.00
JUMLAH
95100.00
31.56
280.50