0summary Pekerjaan Tanahfin

REKAPITULASI ANALISA HARGA SATUAN (PEKERJAAN TANAH)
Bendungan Pamukulu
Analisa
Uraian Pekerjaan Sat Harga Satuan Ket
No.
PEKERJAAN GALIAN
B-01-01 Crearing and grubbing m2 8,436.45
B-01-02 : Pembersihan Daerah Genangan m2 3,793.00
Galian Tanah Biasa, 2.2m3 TS, 11 ton DT

(spoil/ stock/timbunan) dengan jarak hauling;
B-01-04 L= 1,000m m3 78,748.22
Galian Batu Lapuk, 2.2m3 TS, 11 ton DT
Galian Batu Lapuk Mekanis
B-01-05 L= 1,000m m3 110,904.73
Galian Batu (Dengan peledakan), 2.2m3 Track Shovel, 11 ton DT
di bawa ke (spoil/ stock/timbunan)
B-01-06 Hauling Jarak L= 500m
Galian Batu Keras dengan Mekanis m3 134,590.71
Galian Batu Keras dengan blasting m3 172,164.98
Galian Peledakan Batu dengan blasting

B-01-07 Bench 3m m3 94,323.00
B-01-08 Bench 5m m3 62,458.59
PEKERJAAN TIMBUNAN
B-01-33 :Timbunan, riprap, termasuk Pemasangan m3 262,146.14
B-01-36 : Timbunan Bendungan, Material inti (kedap air) Impervious m3 198,012.00
B-01-37 : Timbunan Filter & Transisi (Intercepter) m3 334,477.00
B-01-38 : Timbunan Random (Semi-impervious) dari stock Pile m3 92,413.00
B-01-39 : Timbunan Random (semi impervious) Langsung dari Hasil Galian m3 68,732.00
B-01-40 : Timbunan Random (semi impervious) Langsung dari Borrow Area m3 164,375.00
B-01-41 : Timbunan Rip-Rap m3 289,925.00
B-01-42 x m3 63,862.00
B-01-43 : Uji Timbunan (trial embankment) LS 217,599,565.62
B-01-44 : ProduksiMaterial Filter dengan Grizzly Crusher m3 81,304.69
Timbunan Zone 2A 403,822.00
Timbunan Zone 2B 403,752.00
Timbunan Zone CS2B 470,952.00
Timbunan Zone 3A 383,435.00
Timbunan Zone 3B dari Quarry 221,103.00

Timbunan Zone 3B dari Stock Pile
Timbunan Zone 3C 221,103.00
Timbunan Zone 3C Quarry
Timbunan Zone 3D 131,073.07
Lapis Pondasi Atas 446,270.00

Lapis Pondasi Bawah 422,790.00
Penetrasi Hotmix 2,937,000.00 146,850.00
Bahu Jalan 422,790.00
Summary Pekerjaan Tanah

HARGA SATUAN PEKERJAAN TANAH
No.
Item Pekerjaan Sat
1. EARTHWORKS
B-01-01 Clearing and grubbing m2
B-01-02 Site clearance, reservoir area m2
B-01-03 Land levelling m2
B-01-04 Excavation, common, 11t DT, 500m m3
B-01-08 Excavation, weathered, 11t DT, 500m m3
B-01-12 Excavation, rock, 11t DT, 500m m3
B-01-16 Removal of overburden, in quarry site m3
B-01-17 Excavation , 20t DT, from quarry, 3000m m3
B-01-18 Embank material hauling from quarry, 3000m, 3B, 3C (Comp) m3
B-01-19 Embank material hauling from quarry, 3000m, 3D (Comp) m3
B-01-20 Blasting, rock, for excavation, H=3m bench m3
B-01-21 Blasting, rock, for embankment, H=5m bench (Comp) m3
B-01-22 Hauling tunnel rock, 2nd, 8t DT, 500m m3
B-01-25 Transport, sand, from river (B), 25km m3
B-01-26 Transport, sand, from river (B), 30km m3
B-01-27 Embankment, 2A, fine filter, from crushing plant m3
B-01-28 Embankment, 2B, coarse filter, from crushing plant m3
B-01-29 Embankment, 3A, Transition, from crushing plant m3
B-01-30 Embankment, 3B, rockfill, from quarry m3
B-01-31 Embankment, 3C, rockfill, from quarry m3
B-01-32 Embankment, 3C, rockfill, from stockpile m3
B-01-33 Embankment, 3C, rockfill, from direct transport from excavation m3
B-01-34 Embankment, 3D, riprap m3
B-01-35 Backfill m3
B-01-36 Road embankment m3
B-01-37 Testing and measurement for embankment trial LS
(Trial embankment is included in cofferdam embankment)
B-01-38 Slope compaction, zone 2B m2
B-01-39 Bituminous asphalt membrance, Zone 2B, slope compaction m2
B-01-40 Embankment, random material m3
B-01-41 Embankment, impervious material m3
B-01-42 Embankment, 3C, rockfill from dam excavation m3
B-01-43 Demolishing temporary shotcrete m3
1-0-B
RGA SATUAN PEKERJAAN TANAH
Harga Satuan (Rp)
3,349
660
369
33,826
36,947
41,369
48,441
47,441
50,919
57,525
64,500
128,573
132,395
140,212
147,741
39,320
69,437
57,884
57,884
80,808
46,178
40,410
45,198
49,131
116,204
133,688
423,110
183,950
153,986
108,499
108,499
51,679
4,437
139,343
48,922
51,045
29,795,618
0
8,359
46,008
48,922
47,430
4,437
136,883
1-0-B
ANALISA HARGA SATUAN
PEKERJAAN PEMBANGUNAN BENDUNGAN PAMUKULU KAB. TAKALAR
B.1.1 PEKERJAAN TANAH

a. AHSP Pembersihan dan Pengupasan permukaan tanah
T.01 1 M2 Pembersihan
N0. Uraian Pekerjaan Kode Satuan Kuantitas
A TENAGA :
1 Pekerja L.01 OH 0.060
2 Mandor L.04 OH 0.006
Jumlah Harga Ten
B BAHAN
Jumlah Har
C PERALATAN
Jumlah Harga
D Jumlah harga tenaga, bahan dan peralatan
E Overhead & profit (15% x D )
F Harga satuan pekerjaan (D+E)
T.01a 1 M2 Clearing & Grubbing

A TENAGA :
Jumlah Harga Ten
B BAHAN
Jumlah Har
C PERALATAN
Buldozer E.04 Unit/Jam 0.0019
Jumlah Harga
Page 4 B.1.1
b. AHSP Uitzet trase saluran dan pasang profil melintang penampang

T.04 1 M1 Kupasan
Uitzet trase
Permukaan
saluran

A TENAGA :
2 Pembantu Juru Ukur L.06 OH 0.004
3 Juru Ukur L.05 OH 0.004
Jumlah Harga Ten
B BAHAN
Jumlah Har
C PERALATAN
1 Theodolith E.23 sewa hari 0.004
2 Waterpass E.24 sewa hari 0.004
Jumlah Harga
F Harga satuan pekerjaan pe-m1 (D+E)
T.05 1 M1 Kupasan
Pasang Profil
Permukaan
melintang galian tanah
A TENAGA :
2 Tukang kayu L.03 OH 0.020
4 Pembantu Juru Ukur L.06 OH 0.020
5 Juru Ukur L.05 OH 0.020
Jumlah Harga Ten
B BAHAN
1 Kaso 4/6 cm M.13.c m3 0.0025
2 Papan 2/20 M.13.d m3 0.0042
3 Paku M.16 kg 0.200
Jumlah Har
C PERALATAN
1 Waterpass E.24 sewa hari 0.004
Jumlah Harga
F Harga satuan pekerjaan pe-m1 (D+E)
Page 5 B.1.1
NALISA HARGA SATUAN
NGUNAN BENDUNGAN PAMUKULU KAB. TAKALAR
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 5,400.00
130,000.00 780.00
Jumlah Harga Tenaga Kerja 6,180.00
Jumlah Harga Bahan 0.00
Jumlah Harga Peralatan 0.00

6,180.00
927.00
7,107.00
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 5,400.00
130,000.00 780.00
602,104.03 1,156.04
Jumlah Harga Peralatan 1,156.04
7,336.04
1,100.41
8,436.45
Page 6 B.1.1
NALISA HARGA SATUAN
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 1,080.00
125,000.00 500.00
200,000.00 800.00
250,000.00 1,000.00
150,000.00 600.00
3,980.00
597.00
4,577.00
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 5,400.00
105,000.00 2,100.00
130,000.00 780.00
125,000.00 2,500.00
200,000.00 4,000.00
4,850,000.00 12,125.00
4,700,000.00 19,740.00
19,500.00 3,900.00
Jumlah Harga Bahan 35,765.00
150,000.00 600.00
51,145.00
7,671.75
58,816.75
Page 7 B.1.1
B.1.2 GALIAN TANAH BIASA
T.06.c 1 M3 Galian Tanah Biasa, diangkut ke stockpile (secara mekanis)
A TENAGA :
2 Mandor L.04 OH 0.0106
Jumlah Harga Ten
B BAHAN
Jumlah Har
C PERALATAN
1 Excavator E.03 Unit/Jam 0.0295
2 Dump Truck E.04 Unit/Jam 0.0806
3 Bulldozer E.04 Unit/Jam 0.0191
Jumlah Harga
Page 8 B.1.2
NALISA HARGA SATUAN
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 9,529.28
130,000.00 1,376.45
588,867.30 17,385.61
356,102.02 28,691.65
602,104.03 11,493.73
68,476.71
10,271.51
78,748.22
Page 9 B.1.2
T.08 1 M3 Galian Batu Keras (secara mekanis)
A TENAGA :
2 Mandor L.04 OH 0.0057
Jumlah Harga Tena
B BAHAN
Jumlah Harg
C PERALATAN
2 Rock Breaker E37 Unit/Jam 0.1310
3 Bulldozer E7 Unit/Jam 0.0191
4 Dump Truck E15 Unit/Jam 0.0947
Jumlah Harga P
Page 10 B.1.3
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 5,172.32
130,000.00 747.11
588,867.30 22,601.29
330,523.41 43,282.83
602,104.03 11,493.73
356,102.02 33,738.12

117,035.40
17,555.31
134,590.71
Page 11 B.1.3
B.1.3 1 M3 Galian Batu Lapuk (secara mekanis)
A TENAGA :
2 Mandor L.04 OH 0.0122
Jumlah Harga Tenag
B BAHAN
Jumlah Harga
C PERALATAN
2 Bulldozer E.04 Unit/Jam 0.0191
Jumlah Harga P
Page 12 B.1.4
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 10,990.71
130,000.00 1,587.55
588,867.30 26,947.69
993,721.99 18,969.43
356,102.02 37,943.52

96,438.89
14,465.83
110,904.73
Page 13 B.1.4
B.1.4 1 M3 Galian Batu Keras dengan blasting benchcut 3 m
A TENAGA :
2 Mandor L.04 OH 0.0027
3 Master Blasting L.04 OH 0.0008
4 Tukang Bor L.04 OH 0.0033
Jumlah Harga Tena

B BAHAN
1 Dynamite M.1 kg 0.0730
2 ANFO M.2 kg 0.2120
3 Detonator M.3 bh 0.1060
4 Bit,65mm,crawler M.4 bh 0.0017
5 Rod,38mm,3m M.5 bh 0.0011
6 Shank for 38mm M.6 bh 0.0007
7 Sleeve for 38mm M.7 bh 0.0007
8 Bit 36mm M.8 bh 0.0005
9 Taper rod, 2m M.9 bh 0.0005
Jumlah Harg
C PERALATAN
1 Excavator PC 320 E.03 Unit/Jam 0.0384
2 Rock Breaker Unit/Jam 0.0912
3 Bulldozer Unit/Jam 0.0191
4 Dump Truck Unit/Jam 0.0350
5 Crawler drill,10m3/min Unit/Jam 0.0400
6 Air compressor,14.3m3/min Unit/Jam 0.0400
7 Leg drill,30kg Unit/Jam 0.0400
8 Air compressor,5m3/min Unit/Jam 0.0400
Jumlah Harga P
Page 14 B.1.5
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 609.03
130,000.00 347.10
130,000.00 107.90
105,000.00 346.50
55,000.00 4,015.00
50,000.00 10,600.00
38,000.00 4,028.00
5,228,223.00 8,802.43
6,535,279.00 7,337.34
4,836,106.00 3,257.78
1,307,056.00 880.48
1,011,661.00 459.85
1,048,259.00 476.48
659,192.69 25,300.44
330,798.41 30,168.81
787,600.72 15,034.72
361,007.80 12,635.27
182,220.70 7,288.83
198,273.64 7,930.95
57,292.81 2,291.71
194,751.56 7,790.06
149,708.68
22,456.30
172,164.98
Page 15 B.1.5
Proyek
No. : B - 01 - 02 Remarks 100 m2
Item Pekerjaan : Pembersihan Daerah Genangan
Satuan Pembayara : m2 Equivalent Rp. 3,793.00
No. Uraian UNIT Quantity Harga Satuan Jumlah

(Rp) (Rp)
A TENAGA KERJA
1 Mandor Lokal O/H 0.006 130,000.00 780.00
2 Pekerja O/H 0.057 90,000.00 5,130.00
3
4
5
6
7
Sub JUMLAH BIAYA Tenaga 5,910.00
B MATERIAL
1 Minyak Tanah Liter 7.960 13,600.00 108,256.00
2
3
4
5
6
7
8
9
10 Lain Lain Ls 3,247.68
Sub JUMLAH BIAYA Material 111,503.68
C PERALATAN
1 Chain Saw Jam 2.000 27,500.00 55,000.00
2 Excavator,0.6m3 Jam 0.250 588,867.30 147,216.82
3
4
5
6
7
8
9
10 Alat Bantu Ls 10,110.84
Sub JUMLAH BIAYA Peralatan 212,327.66
D SUB TOTAL 329,741.34
E PROFIT & OVERHEAD 15% x D 49,461.20
F JUMLAH HARGA 379,202.54
HARGA SATUAN: F/remarks (vol) 3,792.03
1-2
T.14 TIMBUNAN TANAH DAN PEMADATAN

T.14a 1 M3 Timbunan Tanah atau Urugan tanah kembali (termasuk pemadatan)
A TENAGA :
Jumlah Harga Ten
B BAHAN
Jumlah Har
C PERALATAN
2 Buldozer E.04 Unit/Jam 0.0191
3 Dump Truck Unit/Jam 0.0806
4 Vibrator Roller 1 ton E.02 Unit/Jam 0.0178
3 Water Tank Truck E.07 Unit/Jam 0.0078
Jumlah Harga
Page 17 T.1 - T.5

T.14b 1 M3 Timbunan Tanah Dari Borrow area, Jarak 0 s/d 5 km
A TENAGA :
Jumlah Harga Ten
B BAHAN
1 Tanah Timbunan I.5 m3 1.200
Jumlah Har
C PERALATAN
Jumlah Harga
Page 18 T.1 - T.5

T.14c 1 M3 Timbunan Tanah Dari Borrow area, Jarak 16 s/d 45 km

A TENAGA :
Jumlah Harga Ten
B BAHAN
Jumlah Har
C PERALATAN
5 Roller Vibro E.02 Unit/Jam 0.0178
Jumlah Harga
Page 19 T.1 - T.5

T.14d 1 M3 Timbunan
TimbunanTanah
Kembali
Dari( Borrow
bacfill ) area, Jarak 16 s/d 45 km
A TENAGA :
Jumlah Harga Ten
B BAHAN
Jumlah Har
C PERALATAN
Bulldozer D 65 E.3 Jam 0.0048
Excavator PC-200 E.1 Jam 0.0368
Vibro Roller E.4 Jam 0.0178
Damp Truck E.2 Jam 0.0773
Water Tanker E.6 Jam 0.0078
Jumlah Harga
Page 20 T.1 - T.5

T.14e 1 M3 Filter ( sand and gravel)
A TENAGA :
2 Mandor L.04 OH 0.0036
Jumlah Harga Ten
B BAHAN
1 Sirtu M.12 m3 1.200
Jumlah Har
C PERALATAN
Jumlah Harga
F Harga satuan pekerjaan per-m3 (D+E)
Page 21 T.1 - T.5

T.14f 1 M3 Filter (Pasir)

A TENAGA :
2 Mandor L.04 OH 0.0036
Jumlah Harga Ten
B BAHAN
1 Sirtu M.20.a m3 1.200
Jumlah Har
C PERALATAN
Jumlah Harga
F Harga satuan pekerjaan per-m3 (D+E)
Page 22 T.1 - T.5

T.14.g 1 M3 Lapisan Sub Base Course ( jalan inspeksi dan jalan akses )
A TENAGA :
1 Pekerja L.01 hari 0.036
2 Mandor L.04 hari 0.004
Jumlah Harga Ten
B BAHAN
1 Sirtu M.12 m3 1.200
Jumlah Har
C PERALATAN
2 Motor Grader E.05 jam 0.0119
3 Roller Vibro E.02 jam 0.0178
4 Water Tanker E.07 jam 0.0078
Jumlah Harga
Page 23 T.1 - T.5

P.12a 1 M2 Penanaman Rumput Lempengan

A TENAGA :
1 Pekerja L.01 hari 0.100
2 Mandor L.04 hari 0.010
Jumlah Harga Ten
B BAHAN
1 Lempengan rumput M.07 m2 1.100
Jumlah Har
C PERALATAN
Jumlah Harga
F Harga satuan pekerjaan per -m2 (D+E)
Page 24 T.1 - T.5

NALISA HARGA SATUAN
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 8,514.29
130,000.00 1,229.84
588,867.30 17,385.61
602,104.03 11,493.73
300,791.85 24,235.23
115,335.60 2,050.41
398,363.10 3,098.38

68,007.48
10,201.12
78,208.60
Page 25 T.1 - T.5

NALISA HARGA SATUAN
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 8,514.29
130,000.00 1,229.84
0.00 0.00
588,867.30 17,385.61
300,791.85 15,039.59

42,169.33
6,325.40
48,494.72
Page 26 T.1 - T.5

NALISA HARGA SATUAN
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 8,514.29
130,000.00 1,229.84
588,867.30 17,385.61
300,791.85 216,742.01
0.00 0.00
0.00 0.00
0.00 0.00
243,871.75
36,580.76
280,452.51
Page 27 T.1 - T.5

NALISA HARGA SATUAN
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 3,200.00
130,000.00 462.22
993,722 4,742.36
588,867 21,665.80
0 0.00
300,792 23,241.50
0 0.00

53,311.88
7,996.78
61,308.67
Page 28 T.1 - T.5

NALISA HARGA SATUAN
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 3,200.00
130,000.00 462.22
190,300.00 228,360.00
787,600.72 15,034.72
398,363.10 3,098.38
550,221.60 9,781.72
259,937.04
38,990.56
298,927.60
Page 29 T.1 - T.5

NALISA HARGA SATUAN
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 3,200.00
130,000.00 462.22
162,000.00 194,400.00
787,600.72 15,034.72
398,363.10 3,098.38
550,221.60 9,781.72
225,977.04
33,896.56
259,873.60
Page 30 T.1 - T.5

NALISA HARGA SATUAN
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 3,200.00
130,000.00 462.22
162,000.00 194,400.00
784,946.96 9,303.74
550,221.60 9,781.72
398,363.10 3,098.38
220,246.06
33,036.91
253,282.97
Page 31 T.1 - T.5

NALISA HARGA SATUAN
hal.219
Harga Satuan
Jumlah (Rp)
(Rp.)
90,000.00 9,000.00
130,000.00 1,300.00
3,000.00 3,300.00

13,600.00
2,040.00
15,640.00
Page 32 T.1 - T.5

Proyek : Bendungan Pamukulu
No.
Item Pekerjaan : Timbunan Bendungan, Material inti (ked
Satuan Pembayaran : m3
Jumlah Biaya
Item No. Uraian sat Volume Harga Satuan
B-01-36 Timbunan , Inti dari Borrow Area per 1 m3

1 Galian Tanah Biasa, 2.2m3 TS, 11 ton DT jarak 1000 m m3 1.00 48,494.72
2 Penghamparan material di Timbunan dengan Bulldozer 21 ton m3 1 44,939.00
3 Penyiraman Material di Timbunan m3 1 31,869.00
4 Pemadatan Material Timbunan m3 1 46,881.00
Total
Biaya langsung termasuk keuntungan & overhead % 15
Harga Satuan m3 198,012
B-01-36(2) Penghamparan material di Timbunan dengan Bulldozer 21 ton per 100.0 m3
1 TENAGA KERJA
1.1 Mandor O/H 0.50 130,000.00
1.2 Pekerja O/H 3.00 90,000.00
Sub Total
2 MATERIAL
Sub Total
3 PERALATAN
3.1 Bulldozer,21t Jam 3.00 993,721.99
Excavator,0.6m3 jam 2.00 588,867.30
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3 44,939
1-37
No.
B-01-36 (3) Penyiraman Material di Timbunan per 100.0 m3
1 TENAGA KERJA
1.1 Mandor O/H 0.30 130,000.00
1.2 Pekerja O/H 2.00 90,000.00
Sub Total
2 Material Cost
Pengambilan air dari sungai
Pompa kapasitas 100 l/menit jam 1.0 200,000
Sub Total
3 PERALATAN
3.1 Water Tank Truck 6000 lit jam 5.00 397,263.10
Sprinkler,5.5-6.5kl Jam 5.00 156,322.54
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
B-01-36 (4) Pemadatan Material Timbunan per 200.0 m3
1 TENAGA KERJA
1.1 Mandor O/H 2.00 130,000.00
1.2 Pekerja O/H 8.00 90,000.00
Sub Total
2 Material Cost
2.1 Spot Lighting Facilities m3 200.0 5,000
2.3 Miscellaneous m3 200.0 3,500
Sub Total
3 PERALATAN
3.1 Vibrat roller,8-10t Jam 6.00 465,618.25
3.3 Tamping roller, 13.5-20.7t Jam 10.00 390,239.88
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
1-37
No.
1-37
: Timbunan Bendungan, Material inti (kedap air) Impervious
Jumlah Biaya
Jumlah Harga Keterangan
48,495 B-01-04
44,939 B-01-36(2)
31,869 B-01-36 (3)
46,881 B-01-36 (4)
172,184
25,828
65,000
270,000
335,000
2,981,166
1,177,735
4,158,901
4,493,901
1-37
39,000
180,000
219,000
200,000
200,000
1,986,315
781,613
2,767,928
3,186,928
260,000
720,000
980,000
1,000,000
700,000
1,700,000
2,793,710
3,902,399
6,696,109
9,376,109
1-37
1-37
No.
Item Pekerjaan : Timbunan Filter & Transi
Item No. Uraian sat Volume
B-01-37 Timbunan , Zone Filter per 1

Harga Material di Borrow Area (sungai) m3 1.00
B-01-37 (1) Fasilitas Grizly m3 1
B-01-37 (2) Pengangkutan Material dari Borrow area ke Grizzly m3 1
B-01-37 (3) Pemasangan Crusher Sekunder & Cralified m3 1
B-01-37 (4) Loading Material dengan Wheel Loader m3 1
B-01-37 (5) Hauling Material Dump Truck, 20 ton ke Stock Pile m3 1
B-01-37 (6) Penghamparan material di stock pile dengan Bulldozer 7 ton m3 1
B-01-37 (7) Loading dan Hauling Material dari stock pile ke timbunan m3 1
B-01-37 (8) Penghamparan Material di Timbunan m3 1
B-01-37(9) Pemadatan Material Timbunan m3 1
Total
Indirect Cost incl Overhead and Profit % 10
Harga Satuan m3
B-01-37 (1) FASILITAS GRIZZLY per 10,000
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H 90
1.2 t14 Pekerja O/H 270
1.3 t31 Tenaga Terampil O/H 720
t15 Tukang Beton
Sub Total
2 M00 MATERIAL
2.1 M0148 Beton Tipe D m3 3.00
2.2 M0143 Beton Tipe A m3 10.00
2.3 m12 Besi Tulangan Ulir ton 1.20
2.4 m57b Besi Struktur kg 132.00
2.5 m28 Multiplex 120 x240 cm t=12 mm m2 3.00
2.6 m20 Kayu Balok Kelas II m3 2.00
2.7 Bahan Bantu dan lain lain % 5.00
Sub Total
3 A00 PERALATAN
3.2 a07 Excavator,0.6m3 Jam 26.00
3.3 a17 Dump truck,11t Jam 23.00
3.4 a42 Vibrat roller,8-10t Jam 10.00
3.5 a26 Truck crane,20t Jam 10.00
3.7 a148 Mesin Las Jam 26.00
Sub Total
1 - 37
No.
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
1 - 37
No.
B-01-37 (2) Pengangkutan Material dari Borrow area ke Grizzly per 100.0
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H 1.00
1.2 t14 Pekerja O/H 2.00
Sub Total
2 m00 MATERIAL
2.1
Sub Total
3 A00 PERALATAN
3.1 a12 Tractor shovel,1.6m3 Jam 3.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
Operaional Grizzly per 228,889
1 t00 TENAGA KERJA

1.2 t04 Mekanik O/H 1,302
1.3 t07 Operator Alat Berat O/H 1,302
1.4 t14 Pekerja O/H 3,906
Sub Total
2 M0000 Material Cost

2.1 Peralatan ton 228,889
2.2 Spare Parts ton 228,889
2.3 Miscellaenous ton 228,889
Sub Total
3 E0000 Equipment Cost

3.1 a127 Cone crusher,50t/hr Jam 15
3.2 a124 Belt conveyor,600mm Jam 0.70
3.3 a125 Grizzly feeder,100t/hr Jam 0.70
3.4 a71 Diesel generator,300KAV hari 5,214
Sub Total
4 Subletting Cost
Sub Total
1 - 37
No.
5 Total (1 ~ 4)
6 Harga Satuan m3
1 - 37
No.
B-01-37 (3) Pemasangan Crusher Sekunder & Cralified per 190,741
1 t00 TENAGA KERJA

1.2 t14 Pekerja O/H 2,700
1.3 t31 Tenaga Terampil O/H 7,200
1.4 t05 Tukang Listrik O/H 270
1.5 t04 Mekanik O/H 270
1.6 t07 Operator Alat Berat O/H 270
Sub Total
2 M00 MATERIAL
2.1 M0148 Beton Type D m3 5
2.2 M0143 Beton Tipe A m3 20
2.3 m12 Besi Tulangan Ulir ton 2.50
2.4 m57b Besi Struktur kg 4
2.5 m28 Multiplex 120 x240 cm t=12 mm m2 12
2.6 m20 Kayu Balok Kelas II m3 10
2.7 a148 Mesin Las % 10.0
Sub Total
3 a00 PERALATAN
3.1 a02 Bulldozer,21t Jam 72.00
3.5 a25 Truck with crane, 2.9ton Jam 72.00
3.6 a27 Truck crane,30t Jam 90.00
3.7 a67 Diesel generator,50KAV hari 90.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
B-01-37 (4) Loading Material dengan Wheel Loader per 277.6
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H 0.10
Sub Total
1 - 37
No.
Sub Total
3 a00 PERALATAN
3.1 a14 Wheel loader,1.2m3 Jam 4.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
1 - 37
No.
B-01-37 (5) Hauling Material Dump Truck, 20 ton ke Stock Pile per 100.0
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H 0.10
Sub Total
Sub Total
3 a00 PERALATAN
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
B-01-37 (6) Penghamparan material di stock pile dengan Bulldozer 7 ton per 174.2
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H 0.50
Sub Total
2 M0000 MATERIAL
Sub Total
3 a00 PERALATAN
3.1 a04a Bulldozer, 7 t Jam 5.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
1 - 37
No.
B-01-37 (7) Loading dan Hauling Material dari stock pile ke timbunan per 200.0
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H 0.40
Sub Total
Sub Total
3 a00 PERALATAN
a16 Dump truck,20t Jam 6.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
B-01-37 (8) Penghamparan Material di Timbunan per 115.6
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H 0.50
Sub Total
Sub Total
3 a00 PERALATAN
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
1 - 37
No.
B-01-37(9) Pemadatan Material Timbunan per 115.6
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H 0.50
Sub Total

2.1 Water Spraying Facility m3 115.6
2.2 Spot Lighting Facilities m3 115.6
2.3 Miscellaneous m3 115.6
Sub Total
3 a00 PERALATAN
3.3 a21a Water Tank Truck 6000 lit jam 1.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
1 - 37
: Bendungan Pamukulu
: Timbunan Filter & Transisi (Intercepter)
Jumlah Biaya
Harga Satuan Jumlah Harga Keterangan
m3
162,000.00 162,000
15,557 15,557
10,242 10,242
7,423 7,423
5,447 5,447
10,443 10,443
10,443 10,443
27,898 27,898
24,053 24,053
30,564 30,564
304,070
30,407
334,477
ton
130,000.00 11,700,000
90,000.00 24,300,000
90,000.00 64,800,000
100,800,000
1,346,455.00 4,039,365
1,398,839.00 13,988,390
17,170,152.00 20,604,182
25,033.26 3,304,390
64,000.00 192,000
4,850,000.00 9,700,000
51,828,327.00 2,591,416
54,419,743
588,867.30 153,105
356,102.02 81,903
465,618.25 46,562
634,489.28 63,449
35,000.00 9,100
354,119
1 - 37
155,573,862
15,557
1 - 37
m3
130,000.00 130,000
90,000.00 180,000
310,000
238,065.36 714,196
714,196
1,024,196
10,242
ton
130,000.00 84,630,000
130,000.00 169,260,000
90,000.00 117,180,000
90,000.00 351,540,000
722,610,000
0 0
0 0
0 0
730,738.80 10,961,082
109,488.50 76,642
117,455.80 82,219
722,373.22 3,766,453,985
3,777,573,928
1 - 37
4,500,183,928
19,661
1 - 37
m3
130,000.00 117,000,000
90,000.00 243,000,000
90,000.00 648,000,000
170,000.00 45,900,000
130,000.00 35,100,000
90,000.00 24,300,000
1,113,300,000
694.00 3,470
653.00 13,060
17,170,152 42,925,380
25,033.26 100,133
64,000.00 768,000
4,850,000.00 48,500,000
35,000.00 3,500
92,313,543
993,721.99 71,547,983
588,867.30 42,398,445
356,102.02 38,459,018
465,618.25 16,762,257
68,839.34 4,956,433
151,281.59 13,615,343
250,665.31 22,559,878
210,299,357
1,415,912,900
7,423
m3
130,000.00 13,000
90,000.00 18,000
31,000
1 - 37
370,304.19 1,481,217
1,481,217
0
1,512,217
5,447
1 - 37
m3
130,000.00 13,000
90,000.00 18,000
31,000
611,846.70 2,447,387
2,447,387
2,478,387
24,784
m3
130,000.00 65,000
90,000.00 360,000
425,000
278,822.50 1,394,113
1,394,113
1,819,113
10,443
1 - 37
m3
130,000.00 52,000
90,000.00 90,000
142,000
588,867.30 1,766,602
611,846.70 3,671,080
5,437,682
5,579,682
27,898
m3
130,000.00 65,000
90,000.00 360,000
425,000
588,867.30 2,355,469
2,355,469
2,780,469
24,053
1 - 37
m3
130,000.00 65,000
90,000.00 540,000
605,000
0 0
0 0
0 0
465,618.25 1,396,855
378,028.97 1,134,087
397,263.10 397,263
2,928,205
3,533,205
30,564
1 - 37
Proyek : Bendungan
No. : B - 01 - 38
Item Pekerjaan : Timbunan R
Item No. Uraian sat
B-01-38 Timbunan Random (semi impervious) dari Stock Pile per
B-01-38 (1) Pengangkutan material hasil Galian dari stock pile, hauling 2000m, 20t DT m3
B-01-38 (2) Penghamparan material di Timbunan dengan Bulldozer D8 m3
B-01-38 (3) Penyiraman Material di Timbunan m3
B-01-38 (4) Pemadatan Material Timbunan m3
Total
Indirect Cost incl Overhead and Profit %
Harga Satuan m3
B-01-38 (2) Penghamparan material di Timbunan dengan Bulldozer D8 per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
Sub Total
2 M0000 MATERIAL
Sub Total
3 a00 PERALATAN
3.1 a02 Bulldozer,21t Jam
a07 Excavator,0.6m3 jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
B-01-38 (3) Penyiraman Material di Timbunan per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
Sub Total

Pompa kapasitas 100 l/menit jam
Sub Total
1 - 38
Proyek : Bendungan
No. : B - 01 - 38
3 a00 PERALATAN
3.1 a21a Water Tank Truck 6000 lit jam
a83 Sprinkler,5.5-6.5kl Jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
1 - 38
Proyek : Bendungan
No. : B - 01 - 38
B-01-38 (4) Pemadatan Material Timbunan per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
Sub Total

2.2 Spot Lighting Facilities m3
2.3 Miscellaneous m3
Sub Total
3 a00 PERALATAN
3.1 a42 Vibrat roller,8-10t Jam
a44 Tamping roller, 13.5-20.7t Jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
1 - 38
: B - 01 - 38
: Timbunan Random (Semi-impervious) dari stock Pile
Jumlah Biaya
Volume Harga Satuan Jumlah Harga
1 m3
1 10,242 10,242
1 24,126 24,126
1 7,970 7,970
1 38,021 38,021
80,359
15 12,054
92,413
200.0 m3
0.50 130,000.00 65,000

3.00 90,000.00 270,000
335,000
3.33 993,721.99 3,312,407

2.00 588,867.30 1,177,735
4,490,142
4,825,142
24,126
350.0 m3
0.30 130,000.00 39,000

2.00 90,000.00 180,000
219,000
1.0 200,000 200,000
200,000
1 - 38
: B - 01 - 38
4.00 397,263.10 1,589,052

5.00 156,322.54 781,613
2,370,665
2,789,665
7,970
1 - 38
: B - 01 - 38
200.0 m3
0.50 130,000.00 65,000

6.00 90,000.00 540,000
605,000
200.0 5,000 1,000,000

200.0 3,500 700,000
1,700,000
3.00 465,618.25 1,396,855

10.00 390,239.88 3,902,399
5,299,254
7,604,254
38,021
1 - 38
Analisa B-01-24
B-01-38 (2)
B-01-38 (3)
B-01-38 (4)
1 - 38
1 - 38
1 - 38
No. : B - 01 - 39
Item Pekerjaan : Timbunan Random (semi impervious) L
Jumlah Biaya
3C Timbunan , Random dari Hasil Galian per 1 m3
3C-1 Penghamparan material di Timbunan dengan Bulldozer 21 ton m3 1 29,462

3C-2 Penyiraman Material di Timbunan m3 1 5,942
3C-3 Pemadatan Material Timbunan m3 1 24,363
Total
3C-3 Penghamparan material di Timbunan dengan Bulldozer 21 ton per 200.0 m3
1 TENAGA KERJA
1.1 Mandor O/H 0.50 130,000.00
1.2 Pekerja O/H 3.00 90,000.00
Sub Total
2 MATERIAL
Sub Total
3 PERALATAN
3.1 Bulldozer,21t Jam 5.00 993,721.99
Excavator,0.6m3 jam 1.00 588,867.30
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
1 - 39
No. : B - 01 - 39
3C-4 Penyiraman Material di Timbunan per 350.0 m3
1 TENAGA KERJA
1.1 Mandor O/H 0.30 130,000.00
1.2 Pekerja O/H 2.00 90,000.00
Sub Total
2 Material Cost
Pompa kapasitas 100 l/menit jam 1.0 200,000
Sub Total
3 PERALATAN
3.1 Water Tank Truck 6000 lit jam 3.00 397,263.10
Sprinkler,5.5-6.5kl Jam 3.00 156,322.54
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
3C-5 Pemadatan Material Timbunan per 200.0 m3
1 TENAGA KERJA
1.1 Mandor O/H 0.50 130,000.00
1.2 Pekerja O/H 6.00 90,000.00
Sub Total
2 Material Cost
2.1 Spot Lighting Facilities m3 200.0 5,000
2.3 Miscellaneous m3 200.0 3,500
Sub Total
3 PERALATAN
3.1 Vibrat roller,8-10t Jam 3.00 465,618.25
3.3 Tamping roller, 13.5-20.7t Jam 3.00 390,239.88
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
1 - 39
No. : B - 01 - 39
1 - 39
: Timbunan Random (semi impervious) Langsung dari Hasil Galian
Jumlah Biaya
Jumlah Harga Keterangan
29,462
5,942
24,363
59,767
8,965
65,000
270,000
335,000
4,968,610
588,867
5,557,477
5,892,477
1 - 39
39,000
180,000
219,000
200,000
200,000
1,191,789
468,968
1,660,757
2,079,757
65,000
540,000
605,000
1,000,000
700,000
1,700,000
1,396,855
1,170,720
2,567,575
4,872,575
1 - 39
1 - 39
No. : B - 01 - 40
Item Pekerjaan : Timbunan Random (semi impervious) Langsung dari Borrow Area
Item No. Uraian sat Volume
B-01-40 Timbunan , Material Random Langsung dari Borrow Area per 1

B-01-04 Galian Tanah Biasa, 2.2m3 TS, 11 ton DT jarak 1000 m m3 1.00
B-01-40 (1) Penghamparan material di Timbunan dengan Bulldozer 21 ton m3 1
B-01-40 (2) Penyiraman Material di Timbunan m3 1
B-01-40 (3) Pemadatan Material Timbunan m3 1
Total
Harga Satuan m3
B-01-40 (1) Penghamparan material di Timbunan dengan Bulldozer 21 ton per 200.0
1 TENAGA KERJA
1.1 Mandor O/H 0.50
1.2 Pekerja O/H 3.00
Sub Total
2 MATERIAL
Sub Total
3 PERALATAN
3.1 Bulldozer,21t Jam 8.00
Excavator,0.6m3 jam 2.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
1 - 40
No. : B - 01 - 40
B-01-40 (2) Penyiraman Material di Timbunan per 350.0
1 TENAGA KERJA
1.1 Mandor O/H 0.30
Sub Total
2 Material Cost
Pompa kapasitas 100 l/menit jam 1.0
Sub Total
3 PERALATAN
3.1 Water Tank Truck 6000 lit jam 5.00
Sprinkler,5.5-6.5kl Jam 5.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
B-01-40 (3) Pemadatan Material Timbunan per 200.0
1 TENAGA KERJA
1.1 Mandor O/H 0.50
Sub Total
2 Material Cost
Sub Total
3 PERALATAN
3.1 Vibrat roller,8-10t Jam 3.00
3.3 Tamping roller, 13.5-20.7t Jam 10.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
1 - 40
No. : B - 01 - 40
1 - 40
Jumlah Biaya
Harga Satuan Jumlah Harga Ket
m3
48,494.72 48,495 B-01-04
47,313 47,313
9,106 9,106
38,021 38,021
142,935
21,440
164,375
m3
130,000.00 65,000
90,000.00 270,000
335,000
993,721.99 7,949,776
588,867.30 1,177,735
9,127,511
9,462,511
47,313
1 - 40
m3
130,000.00 39,000
90,000.00 180,000
219,000
200,000 200,000
200,000
397,263.10 1,986,315
156,322.54 781,613
2,767,928
3,186,928
9,106
m3
130,000.00 65,000
90,000.00 540,000
605,000
5,000 1,000,000
3,500 700,000
1,700,000
465,618.25 1,396,855
390,239.88 3,902,399
5,299,254
7,604,254
38,021
1 - 40
1 - 40
No. : B - 01 - 41
Item Pekerjaan : Timbunan Rip-Rap
Jumlah Biaya
B-01-41 Timbunan , Rip Rap dari Borrow Area per 1 m3
B-01-41 (1) Pemilihan material Rip-Rap m3 1 62,459

B-01-41 (2) Pemilihan Material hasil Blasting m3 1 48,335
B-01-41 (3) Pengangkutan Galian batu, hauling 1000m, 20t DT m3 1 10,242
B-01-41 (4) Pemasangan Material Rip-Rap m3 1 131,073
Total
B-01-41 (2) Pemilihan Rip Rap per 40 m3
1 TENAGA KERJA
1.1 Mandor O/H 1 130,000.00
1.2 Pekerja O/H 2 90,000.00
Sub Total
2 MATERIAL
Batu Boulder m3 0.025 175,000
Sub Total
3 PERALATAN
3.2 Excavator,1.2m3 Jam 2.00 809,512.18
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
1 - 41
Jumlah Biaya
Jumlah Harga Ket
62,459 Anallisa B-01-32

48,335
10,242 Anallisa B-01-24
131,073 Anallisa B-01-36
252,109
37,816
130,000
180,000
310,000
4,375
4,375
1,619,024
1,619,024
1,933,399
1 - 41
Proyek : Bendungan Paselloreng
No. : B - 01 - 42
Item Pekerjaan : Timbunan Rip-Rap dari Hasil Galian
Jumlah Biay
3D Timbunan ,Rip-Rap, dari stock pile per 1 m3
3D-3 Pengangkutan Galian batu, hauling 1000m, 20t DT m3 1 10,242

3D-4 Pemasangan Rip Rap m3 1 45,290
Total
3B-2 Pemilihan Material di Quarry per 40 m3
1 TENAGA KERJA
1.1 Mandor O/H 1 130,000.00
1.2 Pekerja O/H 5 90,000.00
Sub Total
2 MATERIAL
Sub Total
3 PERALATAN
3.1 Bulldozer,21t Jam 1.00 993,721.99
3.2 Excavator,1.2m3 Jam 1.00 809,512.18
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
3C-5 Pemasangan Rip Rap per 200.0 m3
1 TENAGA KERJA
1.1 Mandor O/H 4.00 130,000.00
1.2 Pekerja O/H 40.00 90,000.00
Sub Total
2 Material Cost
1 - 42
Proyek : Bendungan Paselloreng
No. : B - 01 - 42
Item Pekerjaan : Timbunan Rip-Rap dari Hasil Galian
2.2 Fasilitas Penerangan m3 200.0 5,000

2.3 Alat Bantu m3 200.0 3,500
Sub Total
3 PERALATAN
3.1 Excavator,1.2m3 Jam 4.00 809,512.18
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
1 - 42
: Timbunan Rip-Rap dari Hasil Galian
Jumlah Biaya
Jumlah Harga
10,242 Anallisa B-01-24

45,290 Anallisa B-01-36
55,532
8,330
130,000
450,000
580,000
993,722
809,512
1,803,234
0
2,383,234
520,000
3,600,000
4,120,000
1 - 42
: Timbunan Rip-Rap dari Hasil Galian
1,000,000
700,000
1,700,000
3,238,049
3,238,049
0
9,058,049
1 - 42
Proyek
No. : B - 01 - 44 Remarks 500 m3
Item Pekerjaan : ProduksiMaterial Filter dengan Grizzly Crusher 81,304.69
Satuan Pembayara: m3 Equivalent Rp. 81,304.69
No. Uraian Sat Volume Harga Satuan Jumlah

(Rp) (Rp)
A TENAGA KERJA
1 Mandor O/H 1.969 130,000.00 255,970.00
2 Pekerja O/H 12.210 90,000.00 1,098,900.00
3
4
5
6
7
Sub JUMLAH BIAYA Material 1,354,870.00
B MATERIAL
1
2
3
4
5
6
7
8
9
10 Bahan Bantu Ls 0.00
Sub JUMLAH BIAYA Peralatan 0.00
C PERALATAN
1 Tractor shovel,1.6m3 Jam 32.727 238,065.36 7,791,164.87
2 Dump truck,8t Jam 79.365 300,791.85 23,872,345.26
3 Bulldozer,11t Jam 1.572 453,357.38 712,677.81
4
5
6
7
8
9
10 Alat Bantu Ls 1,618,809.40
Sub JUMLAH BIAYA Peralatan 33,994,997.34
D SUB TOTAL 35,349,867.34
E PROFIT & OVERHEAD 15% x D 5,302,480.10
F JUMLAH HARGA 40,652,347.44
1 - 44
No. : B - 01 - 43
Item Pekerjaan : Uji Timbunan (trial embankment)
Item
Uraian sat Volume Harga Satuan (Rp)
No.
B-01-43 Uji Timbunan untuk Bendungan dan

Cofferdam untuk semua jenis timbunan
A. Test pit dan tes kepadatan timbunan
Test Pit titik 20.000 400,000.00

Tes Kepadatan titik 20.000 400,000.00
sub total
B. Material Timbunan (termasuk hauling )
Zone inti !A m3 60.000 198,012.00
Zone semi kedap air 1B m3 60.000 0.00
Zone 2A m3 480.000 164,375.00
Zone 2B m3 480.000
Zone CS2B m3 480.000
Zone 3A m3 480.000
Zone 3B m3 480.000
Zone 3B m3 480.000
sub total
C. Peralatan
Vibration roller: 15 ton jam 32.500 681,844.93
Vibration roller: 1 - 5ton ton jam 32.500 115,203.60
Hand Stamper hari 5.000 161,431.56
Water Tank, 6000 lit jam 32.500 156,322.54
Buldozer, 21 t jam 32.500 993,721.99
Backhoe Kapsitas 0.6 m3 jam 18.000 588,867.30
sub total
D. Personil
Tenaga Laborat OH 7.000 130,000.00
Mandor OH 7.000 130,000.00
Pekerja OH 7.000 77,000.00
E. Biaya Survey
Surveyor OH 7.000 250,000.00
Pembantu surveyor OH 28.000 130,000.00
Sub-Total (LS)
Overhead + Profit 15 %
Total
1 -43
Jumlah Harga (Rp)
8,000,000.00
8,000,000.00
16,000,000.00
11,880,720.00
0.00
78,900,000.00
90,780,720.00
22,159,960.33
3,744,117.06
807,157.78
5,080,482.55
32,295,964.54
10,599,611.33
74,687,293.58
910,000.00
910,000.00
539,000.00
2,359,000.00
1,750,000.00
3,640,000.00
5,390,000.00
189,217,013.58
28,382,552.04
217,599,565.62
1 -43
Ponre Ponre Dam Irrigation Sub-Project
Item - 4/18 "Timbunan, Zone 2A, Filter Halus"

Item No. Uraian Specification sat Volume
2A Timbunan , Zone 2A, Fine Filter per 1
2A-1 Peledakan (Blasting), 5m bench cut m3 1

2A-2 Galian batu, hauling 1000m, 20t DT m3 1
2A-3 Fasilitas Grizly m3 1
2A-4 Pengangkutan Material dari Stockpiled Material ke Grizzly m3 1
2A-5 Crushing dan Classifying Material m3 1
2A-6 Pemasangan dan Pembongkaran Primary Crusher & Classifier m3 1
2A-7 Operaional Stone Crusher m3 1
2A-8 Pemasangan Crusher Sekunder & Cralified m3 1
2A-9 Operasional Crusher Sekunder m3 1
2A-10 Loading Material dengan Wheel Loader m3 1
2A-11 Hauling Material Dump Truck, 20 ton ke Stock Pile m3 1
2A-12 penghamparan material di stock pile dengan Bulldozer 7 ton m3 1
2A-13 Pencampuran Material di Stock Pile m3 1
2A-14 Loading dan Hauling Material dari stock pile ke timbunan m3 1
2A-15 Penghamparan Material di Timbunan m3 1
2A-16 Pemadatan Material Timbunan m3 1
Total
Harga Satuan m3
2A-3 FASILITAS GRIZZLY per 10,000
1 TENAGA KERJA
1.1 Mandor O/H 90
1.2 Pekerja O/H 270
1.3 Tenaga Terampil O/H 720
Tukang Beton O/H 90
Sub Total
2 MATERIAL
2.1 Beton Tipe D #REF! 3
2.2 Beton Tipe A #REF! 10
2.3 Besi Tulangan Ulir ton 1.20
2.4 Besi Struktur kg 132.0
2.5 Multiplex 120 x240 cm t=12 mm m2 3
2.6 Kayu Balok Kelas II m3 2
Sub Total
3 PERALATAN
3.2 Excavator,0.6m3 Jam 26.00
3.3 Dump truck,11t Jam 23.00
3.5 Truck crane,20t Jam 10.00
3.7 #N/A Jam 26.00
Hazama - Brantas Joint Operation 87/191 2A/381370570.xlsx

Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

2A-4 Pengangkutan Material dari Stockpiled Material ke Grizzly per 100.0
1 TENAGA KERJA
1.1 Mandor O/H 1.00
Sub Total
2 MATERIAL
2.1
Sub Total
3 PERALATAN
3.1 Tractor shovel,1.6m3 Jam 3.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2A-5 Crushing dan Classifying Material per 0
1 TENAGA KERJA
Sub Total
2 MATERIAL
3 PERALATAN
Sub Total
4 Subletting Cost
4.1 Pemasangan dan Pembongkaran Primary Crusher & Classifier m3 1
4.2 Operaional Stone Crusher m3 1
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

2A-6 Pemasangan dan Pembongkaran Primary Crusher & Classifier per 50,000
1 TENAGA KERJA
1.1 Mandor O/H 900
1.2 Pekerja O/H 2,700
1.3 Tenaga Terampil O/H 7,200
1.4 Tukang Listrik O/H 270
1.5 Mekanik O/H 270
1.6 Operator Alat Berat O/H 270
Sub Total
2 MATERIAL
2.1 Beton Type D #REF! 5
2.4 Besi Struktur kg 4
2.7 Mesin Las Jam 10.0
Sub Total
3 PERALATAN
3.6
3.7
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2A-7 Operaional Stone Crusher per 228,889
1 TENAGA KERJA
1.1 Mandor O/H 651
1.2 Mekanik O/H 1,302
1.3 Operator Alat Berat O/H 1,302
Sub Total
2 Material Cost
2.1 Peralatan ton 228,889
2.2 Spare Parts ton 228,889
2.3 Miscellaenous ton 228,889
Sub Total
3 Equipment Cost
3.1 Cone crusher,50t/hr Jam 15

3.2 Belt conveyor,600mm Jam 0.70

3.3 Grizzly feeder,100t/hr Jam 0.70
3.4 Diesel generator,300KAV hari 5,214
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

2A-8 Pemasangan Crusher Sekunder & Cralified per 190,741
1 TENAGA KERJA
1.1 Mandor O/H 900
1.5 Mekanik O/H 270
Sub Total
2 MATERIAL
2.7 Mesin Las % 10.0
Sub Total
3 PERALATAN
3.5 Truck with crane, 2.9ton Jam 72.00
3.7 Diesel generator,50KAV hari 90.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2A-9 Operasional Crusher Sekunder per 260,629
1 TENAGA KERJA
1.1 Mandor O/H 651
Sub Total
2 Material Cost
Sub Total
3 PERALATAN


Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

2A-10 Loading Material dengan Wheel Loader per 277.6
1 TENAGA KERJA
1.1 Mandor O/H 0.10
Sub Total
2 Material Cost
Sub Total
3 PERALATAN
3.1 Wheel loader,1.2m3 Jam 4.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2A-11 Hauling Material Dump Truck, 20 ton ke Stock Pile per 100.0
1 TENAGA KERJA
1.1 Mandor O/H 0.10
Sub Total
2 Material Cost
Sub Total
3 PERALATAN
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

2A-12 penghamparan material di stock pile dengan Bulldozer 7 ton per 174.2
1 TENAGA KERJA
1.1 Mandor O/H 0.50
Sub Total
2 MATERIAL
Sub Total
3 PERALATAN
3.1 Bulldozer, 7 t Jam 5.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2A-13 Pencampuran Material di Stock Pile per 315.3
1 TENAGA KERJA
1.1 Mandor O/H 0.30
Sub Total
2 Material Cost
Sub Total
3 PERALATAN
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

2A-14 Loading dan Hauling Material dari stock pile ke timbunan per 200.0
1 TENAGA KERJA
1.1 Mandor O/H 0.40
Sub Total
2 Material Cost
Sub Total
3 PERALATAN
Dump truck,20t Jam 6.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2A-15 Penghamparan Material di Timbunan per 115.6
1 TENAGA KERJA
1.1 Mandor O/H 0.50
Sub Total
2 Material Cost
Sub Total
3 PERALATAN
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2A-16 Pemadatan Material Timbunan per 115.6
1 TENAGA KERJA
1.1 Mandor O/H 0.50
Sub Total
2 Material Cost


Sub Total
3 PERALATAN
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

Jumlah Biaya
Harga Satuan Jumlah Harga Keterangan
m3
62,459 62,459
78,748 78,748
15,100 15,100
10,242 10,242
27,636 27,636
7,480 7,480
19,661 19,661
7,480 7,480
17,401 17,401
5,447
10,443 10,443
10,443 10,443
17,503 17,503
27,898 27,898
24,053 24,053
30,564 30,564
367,111
36,711
403,822
ton
130,000.00 11,700,000
90,000.00 24,300,000
90,000.00 64,800,000
105,000.00 9,450,000
110,250,000
1,358,250.82 4,074,752
201,913.06 2,019,131
17,170,152.00 20,604,182
25,033.26 3,304,390
64,000.00 192,000
4,850,000.00 9,700,000
4,850,000.00 242,500
40,136,955
993,721.99 258,368
588,867.30 153,105
356,102.02 81,903
465,618.25 46,562
634,489.28 63,449
35,000.00 9,100

612,487
150,999,442
15,100

m3
130,000.00 130,000
90,000.00 180,000
310,000
238,065.36 714,196
714,196
1,024,196
10,242
ton
27,636 27,636 See 3/15-13-1

19,661 19,661 See 3/15-13-2
47,297
47,297
47,297

m3 ###
130,000.00 117,000,000
90,000.00 243,000,000
90,000.00 648,000,000
170,000.00 45,900,000
130,000.00 35,100,000
90,000.00 24,300,000
1,113,300,000
1,358,251 6,791,254
201,913 4,038,261
11,300,000.00 28,250,000
25,033.26 100,133
64,000.00 768,000
4,850,000.00 48,500,000
35,000.00 3,500
88,451,148
993,721.99 71,547,983
588,867.30 42,398,445
356,102.02 38,459,018
465,618.25 16,762,257
151,281.59 10,892,275
180,059,978
1,381,811,126
27,636
ton
130,000.00 84,630,000
130,000.00 169,260,000
90,000.00 117,180,000
90,000.00 351,540,000
722,610,000
0 0
0 0
0 0
730,738.80 10,961,082

109,488.50 76,642
117,455.80 82,219
722,373.22 3,766,453,985
3,777,573,928
4,500,183,928
19,661

m3
130,000.00 117,000,000
90,000.00 243,000,000
90,000.00 648,000,000
170,000.00 45,900,000
130,000.00 35,100,000
90,000.00 24,300,000
1,113,300,000
1,358,250.82 6,791,254
201,913.06 4,038,261
17,170,152.00 42,925,380
25,033.26 100,133
64,000.00 768,000
4,850,000.00 48,500,000
35,000.00 3,500
103,126,528
993,721.99 71,547,983
588,867.30 42,398,445
356,102.02 38,459,018
465,618.25 16,762,257
68,839.34 4,956,433
151,281.59 13,615,343
250,665.31 22,559,878
210,299,357
1,426,725,885
7,480
ton
130,000.00 84,630,000
130,000.00 169,260,000
90,000.00 117,180,000
90,000.00 351,540,000
722,610,000
730,738.80 46,036,544

117,455.80 82,219
722,373.22 3,766,453,985
3,812,572,748
4,535,182,748
17,401

m3
130,000.00 13,000
90,000.00 18,000
31,000
370,304.19 1,481,217
1,481,217
1,512,217
5,447
m3
130,000.00 13,000
90,000.00 18,000
31,000
65,980.20 263,921
263,921
294,921
2,949

m3
130,000.00 65,000
90,000.00 360,000
425,000
278,822.50 1,394,113
1,394,113
1,819,113
10,443
m3
130,000.00 39,000
90,000.00 180,000
219,000
588,867.30 5,299,806
5,299,806
5,518,806
17,503

m3
130,000.00 52,000
90,000.00 90,000
142,000
588,867.30 1,766,602
611,846.70 3,671,080
5,437,682
5,579,682
27,898
m3
130,000.00 65,000
90,000.00 360,000
425,000
588,867.30 2,355,469
2,355,469
2,780,469
24,053
m3
130,000.00 65,000
90,000.00 540,000
605,000
0 0

0 0
0 0
465,618.25 1,396,855
378,028.97 1,134,087
397,263.10 397,263
2,928,205
3,533,205
30,564

Item - 4/19 "Timbunan, Zone 2B, Filter Kasar"

Item No. Uraian Specification sat Volume
2B Timbunan , Zone 2B, Coarse Filter per 1
2B-1 Peledakan (Blasting), 5m bench cut m3 1

2B-2 Galian batu, hauling 1000m, 20t DT m3 1
2B-3 Fasilitas Grizly m3 1
2B-4 Pengangkutan Material dari Stockpiled Material ke Grizzly m3 1
2B-5 Crushing dan Classifying Material m3 1
2B-6 Pemasangan dan Pembongkaran Primary Crusher & Classifier m3 1
2B-7 Operaional Stone Crusher m3 1
2B-10 Loading Material dengan Wheel Loader m3 1
2B-11 Hauling Material Dump Truck, 20 ton ke Stock Pile m3 1
2B-12 penghamparan material di stock pile dengan Bulldozer 7 ton m3 1
2B-13 Pencampuran Material di Stock Pile m3 1
2B-14 Loading dan Hauling Material dari stock pile ke timbunan m3 1
2B-15 Penghamparan Material di Timbunan m3 1
2B-16 Pemadatan Material Timbunan m3 1
Total
Harga Satuan m3
2B-3 FASILITAS GRIZZLY per 15,000
1 TENAGA KERJA
1.1 Mandor Lokal O/H 90
1.2 Pekerja O/H 270
1.3 Tenaga Terampil O/H 720
Tukang Beton O/H 27
Sub Total
2 MATERIAL
2.1 Beton Tipe D #REF! 3
2.4 Besi Struktur kg 132.0
Sub Total
3 PERALATAN
Sub Total
Hazama - Brantas Joint Operation 109/191 2B./381370570.xlsx

4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

2B-4 Pengangkutan Material dari Stockpiled Material ke Grizzly per 100.0
1 TENAGA KERJA
1.1 Mandor O/H 1.00
Sub Total
2 MATERIAL
2.1
Sub Total
3 PERALATAN
3.1 Tractor shovel,1.6m3 Jam 3.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2B-5 Crushing dan Classifying Material per 130,000
1 TENAGA KERJA
Sub Total
2 MATERIAL
3 PERALATAN
Sub Total
4 Subletting Cost
4.1 Pemasangan dan Pembongkaran Primary Crusher & Classifier m3 1
4.2 Operaional Stone Crusher m3 1
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

2B-6 Pemasangan dan Pembongkaran Primary Crusher & Classifier per 123,000
1 TENAGA KERJA
1.1 Mandor O/H 900
1.5 Mekanik O/H 270
Sub Total
2 MATERIAL
Sub Total
3 PERALATAN
3.6
3.7
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2B-7 Operaional Stone Crusher per 135,000
1 TENAGA KERJA
1.1 Mandor O/H 651
Sub Total
2 Material Cost
2.1
2.2
2.3
Sub Total
3 Equipment Cost

3.2 Belt conveyor,600mm Jam 0.70

Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

2B-8 Loading Material dengan Wheel Loader per 80.0
1 TENAGA KERJA
1.1 Mandor O/H 0.10
Sub Total
2 Material Cost
Sub Total
3 PERALATAN
3.1 Wheel loader,1.2m3 Jam 4.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2B-9 Hauling Material Dump Truck, 20 ton ke Stock Pile per 30.0
1 TENAGA KERJA
1.1 Mandor O/H 0.10
Sub Total
2 Material Cost
Sub Total
3 PERALATAN
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

2B-10 penghamparan material di stock pile dengan Bulldozer 7 ton per 50.0
1 TENAGA KERJA
1.1 Mandor O/H 0.50
Sub Total
2 MATERIAL
Sub Total
3 PERALATAN
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2B-13 Pencampuran Material di Stock Pile per 315.3
1 TENAGA KERJA
1.1 Mandor O/H 0.30
Sub Total
2 Material Cost
Sub Total
3 PERALATAN
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

2B-14 Loading dan Hauling Material dari stock pile ke timbunan per 120.0
1 TENAGA KERJA
1.1 Mandor O/H 0.40
Sub Total
2 Material Cost
Sub Total
3 PERALATAN
Dump truck,20t Jam 4.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2B-15 Penghamparan Material di Timbunan per 115.6
1 TENAGA KERJA
1.1 Mandor O/H 0.50
Sub Total
2 Material Cost
Sub Total
3 PERALATAN
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2B-16 Pemadatan Material Timbunan per 200.0
1 TENAGA KERJA
1.1 Mandor O/H 0.50
Sub Total
2 Material Cost


Sub Total
3 PERALATAN
3.3 Tamping roller, 13.5-20.7t Jam 5.00
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

Jumlah Biaya
Harga Satuan Jumlah Harga
(Rp) (Rp)
m3
78,748 78,748
10,242 10,242
9,619 9,619
10,242 10,242
11,266 11,266
44,601 44,601
33,335 33,335
18,903 18,903
23,429 23,429
23,429 23,429
13,768 13,768
31,393 31,393
10,912 10,912
31,202 31,202
351,089
52,663
403,752
ton
130,000.00 11,700,000
90,000.00 24,300,000
90,000.00 64,800,000
105,000.00 2,835,000
103,635,000
1,358,251 4,074,752
201,913 2,019,131
17,170,152.00 20,604,182
25,033.26 3,304,390
64,000.00 192,000
4,850,000.00 9,700,000
0
39,894,455
993,721.99 268,305
588,867.30 158,994
356,102.02 128,197
465,618.25 83,811
634,489.28 114,208
35,000.00 9,450
762,965

144,292,420
9,619

m3
130,000.00 130,000
90,000.00 180,000
310,000
238,065.36 714,196
714,196
1,024,196
10,242
ton
11,266 11,266 See 3/15-13-1

33,335 33,335 See 3/15-13-2
44,601
44,601
44,601

m3
130,000.00 117,000,000
90,000.00 243,000,000
90,000.00 648,000,000
170,000.00 45,900,000
130,000.00 35,100,000
90,000.00 24,300,000
1,113,300,000
#REF! #REF!
#REF! #REF!
17,170,152.00 42,925,380
25,033.26 100,133
64,000.00 768,000
4,850,000.00 48,500,000
35,000.00 3,500
92,313,543
993,721.99 71,547,983
588,867.30 42,398,445
356,102.02 38,459,018
465,618.25 16,762,257
151,281.59 10,892,275
180,059,978
1,385,673,521
11,266
ton
130,000.00 84,630,000
130,000.00 169,260,000
90,000.00 117,180,000
90,000.00 351,540,000
722,610,000
730,738.80 10,961,082

109,488.50 76,642
117,455.80 82,219
722,373.22 3,766,453,985
3,777,573,928
4,500,183,928
33,335

m3
130,000.00 13,000
90,000.00 18,000
31,000
370,304.19 1,481,217
1,481,217
1,512,217
18,903
m3
130,000.00 13,000
90,000.00 18,000
31,000
65,980.20 263,921
263,921
294,921
9,831

m3
130,000.00 65,000
90,000.00 270,000
335,000
278,822.50 836,468
836,468
1,171,468
23,429
m3
130,000.00 39,000
90,000.00 180,000
219,000
588,867.30 4,122,071
4,122,071
4,341,071
13,768

m3
130,000.00 52,000
90,000.00 90,000
142,000
588,867.30 1,177,735
611,846.70 2,447,387
3,625,122
3,767,122
31,393
m3
130,000.00 65,000
90,000.00 360,000
425,000
278,822.50 836,468
836,468
1,261,468
10,912
m3
130,000.00 65,000
90,000.00 540,000
605,000
0 0

0 0
0 0
465,618.25 1,396,855
378,028.97 1,890,145
390,239.88 1,951,199
397,263.10 397,263
5,635,462
6,240,462
31,202

Item - 4/20 "Timbunan, Zone 3A, Transisi"

Item No. Uraian Specification sat
3A Timbunan , Zone 3A, Transisi Material per
3A-1 Peledakan (Blasting), 5m bench cut m3

3A-2 Galian batu, hauling 3000m, 20t DT m3
3A-3 Fasilitas Grizly m3
3A-4 Pengangkutan Material dari Stockpiled Material ke Grizzly m3
3A-5 Crushing dan Classifying Material m3
3A-6 Pemasangan dan Pembongkaran Primary Crusher & Classifier m3
3A-7 Operaional Stone Crusher m3
3A-10 Loading Material dengan Wheel Loader m3
3A-11 Hauling Material Dump Truck, 20 ton ke Stock Pile m3
3A-12 penghamparan material di stock pile dengan Bulldozer 7 ton m3
3A-13 Pencampuran Material di Stock Pile m3
3A-14 Loading dan Hauling Material dari stock pile ke timbunan m3
3A-15 Penghamparan Material di Timbunan m3
3A-16 Pemadatan Material Timbunan m3
Total
Harga Satuan m3
3A-3 FASILITAS GRIZZLY per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
1.3 t31 Tenaga Terampil O/H
t15 Tukang Beton O/H
Sub Total
2 M00 MATERIAL
2.1 M0148 Beton Tipe D #REF!
2.2 M0143 Beton Tipe A #REF!
2.3 m12 Besi Tulangan Ulir ton
2.4 m57b Besi Struktur kg
2.5 m28 Multiplex 120 x240 cm t=12 mm m2
2.6 m20 Kayu Balok Kelas II m3
2.7 Bahan Bantu dan lain lain %
Sub Total
3 A00 PERALATAN
3.2 a07 Excavator,0.6m3 Jam
3.3 a17 Dump truck,11t Jam
3.5 a26 Truck crane,20t Jam
Sub Total

4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

3A-4 Pengangkutan Material dari Stockpiled Material ke Grizzly per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
Sub Total
2 m00 MATERIAL
2.1
Sub Total
3 A00 PERALATAN
3.1 a12 Tractor shovel,1.6m3 Jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
3A-5 Crushing dan Classifying Material per
1 t00 TENAGA KERJA
Sub Total
2 MATERIAL
3 A00 PERALATAN
Sub Total
4 Subletting Cost
4.1 Pemasangan dan Pembongkaran Primary Crusher & Classifier m3
4.2 Operaional Stone Crusher m3
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

3A-6 Pemasangan dan Pembongkaran Primary Crusher & Classifier per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
1.3 t31 Tenaga Terampil O/H
1.4 t05 Tukang Listrik O/H
1.5 t04 Mekanik O/H
1.6 t07 Operator Alat Berat O/H
Sub Total
2 m00 MATERIAL
2.1 M0148 Beton Type D #REF!
2.2 M0143 Beton Tipe A #REF!
2.3 m12 Besi Tulangan Ulir ton
2.4 m57b Besi Struktur kg
2.5 m28 Multiplex 120 x240 cm t=12 mm m2
2.6 m20 Kayu Balok Kelas II m3
2.7 a148 Mesin Las Jam
Sub Total
3 a00 PERALATAN
3.5 a27 Truck crane,30t Jam
3.6
3.7
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
3A-7 Operaional Stone Crusher per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t04 Mekanik O/H
1.3 t07 Operator Alat Berat O/H
1.4 t14 Pekerja O/H
Sub Total

2.1
2.2
2.3
Sub Total
3 E0000 Equipment Cost

3.1 a127 Cone crusher,50t/hr Jam

3.2 a124 Belt conveyor,600mm Jam
3.3 a125 Grizzly feeder,100t/hr Jam
3.4 a71 Diesel generator,300KAV hari
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

3A-8 Loading Material dengan Wheel Loader per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
Sub Total
Sub Total
3 a00 PERALATAN
3.1 a14 Wheel loader,1.2m3 Jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
3A-9 Hauling Material Dump Truck, 20 ton ke Stock Pile per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
Sub Total
Sub Total
3 a00 PERALATAN
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
3A-10 penghamparan material di stock pile dengan Bulldozer 7 ton per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
Sub Total
2 M0000 MATERIAL

Sub Total
3 a00 PERALATAN
3.1 a04a Bulldozer, 7 t Jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

3A-13 Pencampuran Material di Stock Pile per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
Sub Total
Sub Total
3 a00 PERALATAN
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
3A-14 Loading dan Hauling Material dari stock pile ke timbunan per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
Sub Total
Sub Total
3 a00 PERALATAN
a16 Dump truck,20t Jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

3A-15 Penghamparan Material di Timbunan per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
Sub Total
Sub Total
3 a00 PERALATAN
3.1 a04a Bulldozer, 7 t Jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
3A-16 Pemadatan Material Timbunan per
1 t00 TENAGA KERJA

1.1 t03 Mandor O/H
1.2 t14 Pekerja O/H
Sub Total

2.1 Water Spraying Facility m3
Sub Total
3 a00 PERALATAN
3.3 a44 Tamping roller, 13.5-20.7t Jam
3.4 a21a Water Tank Truck 6000 lit jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

Jumlah Biaya
(Rp) (Rp)
1 m3
1 62,459 62,459
1 10,242 10,242
1 2,660 2,660
1 9,311 9,311
1 19,847 19,847
1 68,061 68,061
1 48,214 48,214
1 5,601 5,601
1 5,857 5,857
1 5,857 5,857
1 9,038 9,038
1 24,954 24,954
1 10,912 10,912
1 50,409 50,409
333,422
15 50,013
383,435
55,000 ton
90 130,000.00 11,700,000
270 90,000.00 24,300,000
720 90,000.00 64,800,000
27 105,000.00 2,835,000
103,635,000
3 1,358,251 4,074,752
10 201,913 2,019,131
1.20 17,170,152.00 20,604,182
132.0 25,033.26 3,304,390
3 64,000.00 192,000
2 4,850,000.00 9,700,000
5.0 1,994,723
41,889,178
27.00 993,721.99 268,305

27.00 588,867.30 158,994
36.00 356,102.02 128,197
18.00 465,618.25 83,811
18.00 634,489.28 114,208
753,515

146,277,693
2,660

110.0 m3
1.00 130,000.00 130,000

2.00 90,000.00 180,000
310,000
3.00 238,065.36 714,196
714,196
1,024,196
9,311
228,889 ton
1 19,847 19,847
1 48,214 48,214
68,061
68,061
68,061

40,000 m3
900 130,000.00 117,000,000

1,460 90,000.00 131,400,000
1,825 90,000.00 164,250,000
270 170,000.00 45,900,000
270 130,000.00 35,100,000
270 90,000.00 24,300,000
517,950,000
5 1,358,251 6,791,254
20 201,913 4,038,261
2.50 17,170,152.00 42,925,380
4 25,033.26 100,133
12 64,000.00 768,000
10 4,850,000.00 48,500,000
10.0 35,000.00 3,500
103,126,528
70.00 993,721.99 69,560,539

70.00 588,867.30 41,220,711
100.00 356,102.02 35,610,202
34.00 465,618.25 15,831,021
70.00 151,281.59 10,589,711
172,812,184
793,888,712
19,847
80,000 ton
500 130,000.00 65,000,000

1,200 130,000.00 156,000,000
1,200 90,000.00 108,000,000
3,000 90,000.00 270,000,000
599,000,000

10 730,738.80 7,307,388
0.70 109,488.50 76,642
0.70 117,455.80 82,219
4,500 722,373.22 3,250,679,504
3,258,145,753
3,857,145,753
48,214

270.0 m3
0.10 130,000.00 13,000

0.20 90,000.00 18,000
31,000
4.00 370,304.19 1,481,217
1,481,217
1,512,217
5,601
100.0 m3
0.10 130,000.00 13,000

0.20 90,000.00 18,000
31,000
4.00 65,980.20 263,921
263,921
294,921
2,949
200.0 m3
0.50 130,000.00 65,000

3.00 90,000.00 270,000
335,000

3.00 278,822.50 836,468
836,468
1,171,468
5,857

350.0 m3
0.30 130,000.00 39,000

2.00 90,000.00 180,000
219,000
5.00 588,867.30 2,944,336
2,944,336
3,163,336
9,038
200.0 m3
0.40 130,000.00 52,000

1.00 90,000.00 90,000
142,000
2.00 588,867.30 1,177,735

6.00 611,846.70 3,671,080
4,848,815
4,990,815
24,954

115.6 m3
0.50 130,000.00 65,000

4.00 90,000.00 360,000
425,000
3.00 278,822.50 836,468
836,468
1,261,468
10,912
200.0 m3
0.50 130,000.00 65,000

6.00 90,000.00 540,000
605,000
200.0 0 0
200.0 0 0
200.0 0 0
3.00 465,618.25 1,396,855

10.00 378,028.97 3,780,290
10.00 390,239.88 3,902,399
1.00 397,263.10 397,263
9,476,807
10,081,807
50,409

Item - 4/21 "Timbunan, Zone 3B, Rockfill" Langsung dari Quarry

1
Item No. Uraian
3B Timbunan , Zone 3A, Transisi Material
3B-1 Peledakan (Blasting), 5m bench cut

3B-2 Pemilihan Material di Quary
3B-3 Pengangkutan Galian batu, hauling 1000m, 20t DT
3B-4 Penghamparan material di Timbunan dengan Bulldozer 32 ton
3B-5 Penyiraman Material di Timbunan
3B-6 Pemadatan Material Timbunan
Total
Indirect Cost incl Overhead and Profit
Harga Satuan
3B-2 Pemilihan Material di Quarry
1 t00 TENAGA KERJA

1.1 t03 Mandor
1.2 t14 Pekerja
Sub Total
2 M00 MATERIAL
Sub Total
3 A00 PERALATAN
3.1 a02 Bulldozer,21t
3.2 a07 Excavator,0.6m3
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan
2A-10 Penghamparan material di Timbunan dengan Bulldozer 32 ton
1 t00 TENAGA KERJA

1.1 t03 Mandor
1.2 t14 Pekerja
Sub Total
2 M0000 MATERIAL

Sub Total
3 a00 PERALATAN
3.1 a01 Bulldozer,32t
a07 Excavator,0.6m3
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan

2A-13 Penyiraman Material di Timbunan
1 t00 TENAGA KERJA

1.1 t03 Mandor
1.2 t14 Pekerja
Sub Total
Sub Total
3 a00 PERALATAN
3.1 a21a Water Tank Truck 6000 lit
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan
2A-16 Pemadatan Material Timbunan
1 t00 TENAGA KERJA

1.1 t03 Mandor
1.2 t14 Pekerja
Sub Total

2.1 Water Spraying Facility
2.2 Spot Lighting Facilities
2.3 Miscellaneous
Sub Total
3 a00 PERALATAN
3.1 a42 Vibrat roller,8-10t
3.3 a44 Tamping roller, 13.5-20.7t
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan

Jumlah Biaya
Specification sat Volume Harga Satuan Jumlah Harga
(Rp) (Rp)
per 1 m3
m3 1 62,459 62,459
m3 1 54,677 54,677
m3 1 10,242 10,242
m3 1 24,069 24,069
m3 1 22,053 22,053
m3 1 27,503 27,503
201,003
% 15 20,100
m3 221,103
per 1,000 m3
O/H 90 130,000.00 11,700,000

O/H 170 90,000.00 15,300,000
27,000,000
Jam 16.00 993,721.99 15,899,552

Jam 20.00 588,867.30 11,777,346
27,676,898
54,676,898
m3 54,677
per 200.0 m3
O/H 0.50 130,000.00 65,000

O/H 3.00 90,000.00 270,000
335,000

Jam 3.00 1,100,321.73 3,300,965

jam 2.00 588,867.30 1,177,735
4,478,700
4,813,700
m3 24,069

per 100.0 m3
O/H 0.30 130,000.00 39,000

O/H 2.00 90,000.00 180,000
219,000
jam 5.00 397,263.10 1,986,315
P 1,986,315
2,205,315
m3 22,053
per 200.0 m3
O/H 0.50 130,000.00 65,000

O/H 6.00 90,000.00 540,000
605,000
m3 200.0 0 0
m3 200.0 0 0
m3 200.0 0 0
Jam 8.00 465,618.25 3,724,946

Jam 3.00 390,239.88 1,170,720
4,895,666
5,500,666
m3 27,503

Item - 4/21 "Timbunan, Zone 3B, Rockfill" Langsung dari Quarry

Item No. Uraian Specification sat
3B Timbunan , Zone 3A, Transisi Material per
3B-1 Peledakan (Blasting), 5m bench cut m3

3B-2 Pemilihan Material di Quary m3
3B-3 Pengangkutan Galian batu, hauling 1000m, 20t DT m3
3B-4 Penghamparan material di Timbunan dengan Bulldozer 32 ton m3
3B-5 Penyiraman Material di Timbunan m3
3B-6 Pemadatan Material Timbunan m3
Total
Harga Satuan m3
3B-2 Pemilihan Material di Quarry per
1 TENAGA KERJA
1.1 Mandor O/H
1.2 Pekerja O/H
Sub Total
2 MATERIAL
Sub Total
3 PERALATAN
3.1 Bulldozer,21t Jam
3.2 Excavator,0.6m3 Jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2A-10 Penghamparan material di Timbunan dengan Bulldozer 32 ton per
1 TENAGA KERJA
1.1 Mandor O/H
1.2 Pekerja O/H
Sub Total
2 MATERIAL
Hazama - Brantas Joint Operation 151/191 3.C/381370570.xlsx

Sub Total
3 PERALATAN
3.1 Bulldozer,32t Jam
Excavator,0.6m3 jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

2A-13 Penyiraman Material di Timbunan per
1 TENAGA KERJA
1.1 Mandor O/H
1.2 Pekerja O/H
Sub Total
2 Material Cost
Sub Total
3 PERALATAN
3.1 Water Tank Truck 6000 lit jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3
2A-16 Pemadatan Material Timbunan per
1 TENAGA KERJA
1.1 Mandor O/H
1.2 Pekerja O/H
Sub Total
2 Material Cost
2.1 Water Spraying Facility m3
Sub Total
3 PERALATAN
3.1 Vibrat roller,8-10t Jam
3.3 Tamping roller, 13.5-20.7t Jam
Sub Total
4 Subletting Cost
Sub Total
5 Total (1 ~ 4)
6 Harga Satuan m3

Jumlah Biaya
(Rp) (Rp)
1 m3
1 62,459 62,459
1 54,677 54,677
1 10,242 10,242
1 24,069 24,069
1 22,053 22,053
1 27,503 27,503
201,003
15 20,100
221,103
1,000 m3
90 130,000.00 11,700,000
170 90,000.00 15,300,000
27,000,000
16.00 993,721.99 15,899,552

20.00 588,867.30 11,777,346
27,676,898
54,676,898
54,677
200.0 m3
0.50 130,000.00 65,000

3.00 90,000.00 270,000
335,000

3.00 1,100,321.73 3,300,965

2.00 588,867.30 1,177,735
4,478,700
4,813,700
24,069

100.0 m3
0.30 130,000.00 39,000

2.00 90,000.00 180,000
219,000
5.00 397,263.10 1,986,315
1,986,315
2,205,315
22,053
200.0 m3
0.50 130,000.00 65,000

6.00 90,000.00 540,000
605,000
200.0 0 0
200.0 0 0
200.0 0 0
8.00 465,618.25 3,724,946

3.00 390,239.88 1,170,720
4,895,666
5,500,666
27,503


No. : B - 01 - 33 Remarks 40 m2
Item Pekerjaan :Timbunan, riprap, termasuk Pemasangan 262,146.14
per m3 131,073.07
Satuan Pembayaran m2

(Rp) (Rp)
A T00 TENAGA KERJA
1 T03 Mandor O/H 1.000 130,000.00 130,000.00
2 T07 Operator Alat Berat O/H 0.000 90,000.00 0.00
3 T08 Asisten operator O/H 0.000 170,000.00 0.00
4 T31 Tenaga Terampil O/H 2.000 90,000.00 180,000.00
5 T14 Pekerja O/H 4.000 90,000.00 360,000.00
6
7
Sub JUMLAH BIAYA Tenaga 670,000.00
B M00 MATERIAL
1 Hasil Blasting Material m3 0.000 62,458.59 0.00
2
3
4
5
6
7
8
9
10 Bahan Bantu Ls 0.00
Sub JUMLAH BIAYA Material 0.00
C A00 PERALATAN
1 A03 Bulldozer,15t Jam 1.200 602,104.03 722,524.84
2 a09a Excavator,1.2m3 Jam 3.000 809,512.18 2,428,536.53
3 a16 Dump truck,20t Jam 8.000 611,846.70 4,894,773.61
4
5
6
7
8
9
D SUB TOTAL 9,118,126.73
1-36
Proyek
No. : B - 01 - 31 Remarks 520 m3
Item Pekerjaan : Peledakan (Blasting), 3m bench cut 94,323.00
Satuan Pembayar : m3 Equivalent Rp. 94,323.00
No. Uraian Sat Volume Harga Satuan Jumlah Ket

(Rp) (Rp)
A TENAGA KERJA
1 Mandor O/H 2.564 130,000.00 333,320.00
2 Operator Alat Berat O/H 5.128 90,000.00 461,520.00
3 Asisten operator O/H 5.128 170,000.00 871,760.00
4 Master Blasting O/H 5.000 200,000.00 1,000,000.00
5 Tukang Bor O/H 1.538 105,000.00 161,490.00
6 Pekerja O/H 11.666 90,000.00 1,049,940.00
7
Sub JUMLAH BIAYA Tenaga 3,878,030.00

B MATERIAL
1 Dynamite kg 20.000 55,000.00 1,100,000.00
2 ANFO kg 180.000 50,000.00 9,000,000.00
3 Detonator buah 74.405 38,000.00 2,827,390.00
4 Bit,65mm,crawler buah 1.376 5,228,223.00 7,194,034.85
4 Rod,38mm,3m buah 0.918 6,535,279.00 5,999,386.12
5 Shank for 38mm buah 0.734 4,836,106.00 3,549,701.80
6 Sleeve for 38mm buah 0.551 1,307,056.00 720,187.86
7 Bit 36mm buah 0.250 1,011,661.00 252,915.25
8 Taper rod, 2m buah 0.250 1,048,259.00 262,064.75
9
10
11
12
13 Bahan Bantu Ls 927,170.42 (3%)
C PERALATAN
1 Crawler drill,10m3/min Jam 25.000 120,743.77 3,018,594.15
2 Air compressor,14.3m3/min hari 3.846 902,609.14 3,471,434.74
3 Leg hammer,30kg hari 0.769 57,292.81 44,058.17
4 Air compressor,5m3/min hari 0.385 194,751.56 74,979.35
5
6
7
8
9
10 Alat Bantu Ls 330,453.32 (5%)
D SUB TOTAL 42,650,400.78


1-31
Proyek
No. : B - 01 - 32 Remarks 1,100.0 m3
Item Pekerjaan : Peledakan (Blasting), 5m bench cut 62,458.59
Satuan Pembaya: m3 Equivalent Rp. 62,458.59

(Rp) (Rp)
A TENAGA KERJA
1 Mandor O/H 2.482 130,000.00 322,660.00
2 Operator Alat Berat O/H 4.963 90,000.00 446,670.00
3 Asisten operator O/H 4.963 170,000.00 843,710.00
4 Master Blasting O/H 10.000 200,000.00 2,000,000.00
5 Tukang Bor O/H 3.076 105,000.00 322,980.00
6 Pekerja O/H 18.039 90,000.00 1,623,510.00
7
B MATERIAL
1 Dynamite kg 35.000 55,000.00 1,925,000.00
2 ANFO kg 315.000 50,000.00 15,750,000.00
3 Detonator buah 74.074 38,000.00 2,814,812.00
4 Bit,65mm,crawler buah 1.852 5,228,223.00 9,682,669.00
5 Rod,38mm,3m buah 1.235 6,535,279.00 8,071,069.57
6 Shank for 38mm buah 0.741 4,836,106.00 3,583,554.55
7 Sleeve for 38mm buah 0.741 1,307,056.00 968,528.50
8 Bit 36mm buah 0.500 1,011,661.00 505,830.50
9 Taper rod, 2m buah 0.500 1,048,259.00 524,129.50
10
11
12
13
14 Bahan Bantu Ls 1,314,767.81
C PERALATAN
1 Crawler drill,10m3/min Jam 32.258 120,743.77 3,894,952.40
2 Air compressor,14.3m3/min hari 4.963 902,609.14 4,479,649.14
3 Leg hammer,30kg hari 1.538 57,292.81 88,116.34
4 Air compressor,5m3/min hari 0.769 194,751.56 149,763.95
5
6
7
8
9
D SUB TOTAL 59,742,997.35
1-32
CODE
T00 TENAGA KERJA Satuan
T01 Mandor Lokal O/H
T02 Mandor, terowongan O/H
T03 Mandor O/H
T04 Mekanik O/H
T05 Tukang Listrik O/H
T06 Pembantu Tukang Listrik O/H
T07 Operator Alat Berat O/H
T08 Asisten operator O/H
T09 Operator Batching Plant O/H
T10 Sopir,dump truck O/H
T11 Sopir Biasa O/H
T12 Tukang Bor O/H
T13 Tukang Kayu O/H
T14 Pekerja O/H
T15 Tukang Beton O/H
T16 Juru Bor O/H
T17 Tenaga Terowongan O/H
T18 Tukang Pipa O/H
T19 Tukang Bata O/H
T20 Tukang Batu O/H
T21 Tukang Besi O/H
T22 Tukang Cat O/H
T23 Tukang Las O/H
T24 Master Blasting O/H
T25 Tukang Blasting O/H
T26 Pekerja Besi Tulangan O/H
T27 Tukang Besi O/H
T28 Tukang Bor O/H
T29 Juru Grouting O/H
T30 Pekerja Aspal O/H
T31 Tenaga Terampil O/H
T32 Tenaga Semi Terampil O/H
T33 Satpam O/H
M00 MATERIAL
M01 Minyak Tanah Liter
M02 Minyak Diesel Industri Liter
M03 Minyak Pelumas Liter
m03a Minyak Premium Liter
M04 Semen ton
M05 Semen 50 kg zak
M06 Aditif Beton 25 kg zak
M07 Adiittif Accelerator 0.9 ltr liter
M08 Bitumen 80/100 kg
M09 Bitumen MC30 Liter
M10 Emulsion,Kl70 Liter
M11 Besi Tulangan Polos ton
M12 Besi Tulangan Ulir ton
M13 Kawat ikat beton kg
M14 Paku kg
M15 Dynamite kg
M16 ANFO kg
M17 Detonator buah
M18 Kayu Balok Kelas I m3
M19 Papan Kayu kelas I m3
M20 Kayu Balok Kelas II m3
M21 Papan Kayu kelas II m3
M22 Kayu Balok Kelas III m3
M23 Papan Kayu kelas III m3
M24 Kayu Bulat m3
M25 Plywood t = 4 mm m2
M26 Triplex 120 x 240 cm t = 6 mm m2
M27 Multiplex 120 x240 cm t=9 mm m2
M28 Multiplex 120 x240 cm t=12 mm m2
M29 Batu kali m3
M30 Batu Kali Belah m3
M31 Batu Gunung m3
M32 Batu Pecah 7-10 cm m3
M36 Batu Pecah 0,5 - 1 cm m3
M37 Abu Batu m3
M38 Pipa PVC (AW) 1/2" 22mm m
M39 Pipa PVC (AW) 3/4" 26mm m
M40 Pipa PVC (AW) 1" 32mm m
M41 Pipa PVC (AW) 1 1/4" 42mm m
M42 Pipa PVC (AW)1 1/2" 48mm m
M44 Pipa PVC (AW) 2- 1/2" 76mm m
M50 Sambungan PVC 4" bh
M51 Sambungan PVC 8" bh
M52 Besi Plat SUS 304 kg
M53 Besi Plat SS 400 kg
M54 Besi Canal SS 400 kg
M55 Besi Beam SS 400 kg
M56 Besi Round S 45 C kg
M57 Baut HTB kg
m57b Besi Struktur kg
M58 Wire mesh 5 mm m2
M59 Bambu batang
M60 Rumput untuk gebalan m2
M61 Bronjong , 200x 100x50cm buah
M62 Waterstop Tembaga m
M63 Waterstop PVC 240 mm m
M64 Waterstop PVC 300 mm m
M65 Rock bolt, 25mm, 2m m
M66 Rock bolt, 25mm, 2.5m m
M67 Rock bolt, 25mm, 3m m
M68 Tembaga kg
M69 Tembaga, t=1mm m2
M70 Asphalt Bitumen lit
M71 Packer untuk grouting buah
M72 Bitumenious Felstrip 6 mm m2
M73 Chemical fiber, 300mmW x 50mm thick, ｍ
M74 Bit,65mm,crawler buah
M75 Rod,38mm,3m buah
M76 Shank for 38mm buah
M77 Sleeve for 38mm buah
M78 Bit 36mm buah
M79 Bit 48mm buah
M80 Taper rod, 2m buah
M81 Insert bit, 36mm, 1.7m buah
M82 Cross bit, 45mm buah
M83 Diamond bit, 46mm carat
M84 Diamond reamer, 46mm carat
M85 Diamond bit, 66mm carat
M86 Diamond reamer, 66mm carat
M87 Boring rod,40mm,1.5m buah
M88 Boring rod,40mm,3.0m buah
M89 Tube core barrel, 46mm buah
M90 Tube core barrel, 54mm buah
M91 Tube core barrel,64mm buah
M92 Double core,46mm buah
M95 Packer, 46mm buah
M96 Injection hose m
M97 Return hose m
M98 Injection branch buah
M99 Elastic packin buah
M100 Outer tube, expansion buah
M101 Injection tube, expansion buah
M102 Paxker holder buah
M103 Cooling pipe, 25mm m
M104 Grout pipe, 40mm m
M105 Riser pipe, 20mm m
M106 Grout outlet buah
M107 Coupling buah
M108 Dry capsel, 28mm, 600mm buah
M109 Ventilation pipe, 500mm m
M112 Copper kg
M113 Copper, t=1mm m2
M114 Bituminous felt strip, t=1mm m2
M115 Polyurethane filler, t=12mm m2
M116 Neoprene rod, 12mm dia. m
M117 Bituminous fibre sheet joint filler, 12mm m2
M118 Bituminous paint lit
M119 Bituminous felt strip, t=6mm m2
M120 Rubber waterstop, 230mm m
M121 Hyperlon waterstop, 300mm, 10mm m
M122 Hyperlon stripe, t=6mm m2
M123 Hypalon cover m2
M124 Asphalt joint filler t=12mm m2
M125 Neoprene sylinder, 12mm m2
M126 Polyethirene form, 12mm m2
M127 Mastic filler kg
M128 Rubber waterstop, M230ED, t=10mm m
M129 Rubber waterstop, M300EB, t=12.5mm m
m130 Pipa Galvanis , 150 mm m
M131 Pipa Galvanis , 100 mm m
M132 Pipa Galvanis , 60 mmm m
m133 Mortar m3
m134 Pasir beton m3
A00 PERALATAN
A01 Bulldozer,32t Jam
a04a Bulldozer, 7 t Jam
A05 Bulldozer w/ripper,32t Jam
A06 Bulldozer w/ripper,21t Jam
A07 Excavator,0.6m3 Jam
A08 Excavator 0.35m3 Jam
A09 Excvataor,0.2m3 Jam
a09a Excavator,1.2m3 Jam
A10 Tractor shovel,3.2m3 Jam
A13 Wheel loader,2.3m3 Jam
A14 Wheel loader,1.2m3 Jam
A15 Side dump loader,1.5m3 Jam
A16 Dump truck,20t Jam
a21a Water Tank Truck 6000 lit jam
A22 Truck, 8t Jam
A23 Truck, 6t Jam
A24 Truck, 4t Jam
A25 Truck with crane, 2.9ton Jam
A26 Truck crane,20t Jam
A27 Truck crane,30t Jam
A28 Wheel crane,4.8t Jam
a28a Chain Saw Jam
A29 Crawler drill,7m3/min Jam
A30 Crawler drill,10m3/min Jam
A31 Jack hammer,20kg Jam
A32 Leg hammer,30kg hari
A33 Leg hammer,40kg hari
A34 Pick hammer,7kg hari
A35 Motor grader,3.7m hari
A36 Macadam rollere,10-12t Jam
A37 Tandem roller,8-10t Jam
A38 Tire roller, 6-8t Jam
A39 Tire roller,8-20t Jam
A40 Vibrat roller,0.8-1.1t Jam
A41 Vibrat roller,3-5t Jam
A44 Tamping roller, 13.5-20.7t Jam
A45 Rammer,60-100kg Jam
A46 Compactor,90kg hari
A47 Concrete plant,0.75m3*2 jam
A48 Cement silo,200t Jam
A49 Cement silo,300t hari
A50 Agitator truck,3.0-3.2m3 hari
A51 Conc.pump car,40-45m3/hr Jam
A52 Conc.pump car,40-45m3/hr, boom Jam
A53 Asphalt plant,60-80t/hr Jam
A54 Asphalt finisher,2.4-3.6m Jam
A55 Asphalt finisher, 2.4 - 4.5 m Jam
A56 Asphalt sprayer,200 lit hari
A57 Asphalt distributor,4kl hari
A58 Air compressor,2m3/min hari
A61 Air compressor,10.5-11m3 hari
A62 Air compressor,14.3m3/min hari
A64 Water pump,80mm,20m jam
A67 Diesel generator,50KAV hari
A73 Concrete mixer,0.2m3,pan jam
A74 Concrete bucket,1.0m3 jam
A75 Concrete vibrator,45mm jam
A76 Concrete vibrator,60mm jam
A77 Form vibrator,0.2kw jam
A78 Belt conveyor, 5m, 350mm hari
A79 Belt conveyor, 10m, 350mm hari
A80 Mortar mixer,0.1m3 hari
A81 Mortar spray,0.8-1.2m3/hr Jam
A82 Conc.spray gun,6m3/hr Jam
A83 Sprinkler,5.5-6.5kl Jam
A84 Line marker 15cm Jam
A85 Winch, 22 kW hari
A86 Boring mashine,5.5kw hari
A87 Boring mashine,11kw hari
A88 Grout pump,30-70,3.7kw hari
A89 Grout pump,37-100,7.5kw hari
A90 Grout pump,200,11kw hari
A91 Grout mixer,200*2,2.2kw hari
A94 P-F recorder hari
A95 Measur water tank,100 lit hari
A96 Agitator tank,1000 lit hari
A97 Grout hopper,150 lit hari
A98 Turbine pump,50mm, volute, sand hari
A99 Volute pump,100mm hari
A100 Vent fan,100m3/min hari
A101 Air compressor,12m3,75kw Jam
A102 Vent fan,300m3/min,30kw hari
A103 Guide shell hari
A104 Spray mashine,5-10m3/hr Jam
A105 Spray mashine,10-15m3/hr Jam
A106 Agent supply equipment, for spray hari
A107 Dust collector,150m3/min hari
A108 Dust collector,300m3/min hari
A109 Side dump wheel 2.3m3 Jam
A110 Drill jumbo, 2-boom, 150kg, wheel hari
A111 Venti fan, 1250m3/min, 75x 2= 150kW sand hari
A112 Jaw crusher,25t/hr Jam
A113 Impact crusher,20t/hr Jam
A114 Stone crusher,20t/hr Jam
A115 Rod mill,20t/hr Jam
A116 Screen,20/5mm Jam
A117 Classifier Jam
A118 Belt conveyor,600mm Jam
A120 Grizzly feeder,25t/hr Jam
A121 Screen,40mm (quarry) Jam
A122 Jaw crusher,100t/hr Jam
A123 Screen,100mm Jam
A125 Grizzly feeder,100t/hr Jam
A127 Cone crusher,50t/hr Jam
A129 Screen,5mm Jam
A130 Belt conveyor,500mm hari
A131 Belt conveyor,450mm hari
A132 Apron feeder,100t/hr (Crusher-run, chipping) Jam
A135 Screen,5/2.5mm Jam
A137 Apron feeder,20t/hr (Washing and screen) Jam
A138 Apron feeder Jam
A140 Screen,5mm Jam
A141 Classifire (Aggregat) Jam
A142 Grizzry feeder Jam
A143 Jaw crusher Jam
A145 Jaw crusher Jam
A147 Stone crusher Jam
A148 Mesin Las Jam
Harga Satuan (Rp)
130,000.00
130,000.00
130,000.00
130,000.00
170,000.00
105,000.00
90,000.00
170,000.00
125,000.00
170,000.00
145,000.00
125,000.00
105,000.00
90,000.00
105,000.00
125,000.00
90,000.00
105,000.00
105,000.00
105,000.00
105,000.00
105,000.00
105,000.00
200,000.00
125,000.00
90,000.00
105,000.00
105,000.00
125,000.00
90,000.00
90,000.00
80,000.00
105,000.00
13,600
10,050
35,000
8,450
1,200,000
60,000
115,000
50,000
22,800
17,700
17,700
15,160,618
17,170,152
39,130
25,800
55,000
50,000
38,000
10,300,000
10,550,000
4,850,000
4,700,000
2,900,000
3,475,000
3,000,000
48,000
38,576
50,799
64,000
147,000
175,000
181,500
200,200
222,200
273,600
273,600
262,000
273,600
7,000
8,300
10,700
22,800
25,000
32,800
45,900
106,200
228,300
408,300
575,000
650,000
24,000
50,000
48,544
25,033
25,033
27,033
38,300
35,000
25,033
42,222
28,000
11,000
295,000
700,528
132,000
154,000
164,689
188,216
219,129
143,029
1,063,943
58,008
15,000,000.00
330,000.00
235,270.00
5,228,223.00
6,535,279.00
4,836,106.00
1,307,056.00
1,011,661.00
1,212,948.00
1,048,259.00
1,699,172.00
1,180,334.00
1,437,761.00
1,307,056.00
1,437,761.00
1,307,056.00
1,061,329.00
1,516,185.00
1,359,338.00
1,633,820.00
1,908,301.00
9,672,213.00
11,109,974.00
13,005,205.00
11,763,502.00
261,411.00
261,411.00
954,151.00
392,117.00
418,258.00
941,080.00
6,535,279.00
37,967.00
57,261.00
26,764.00
85,021.00
27,510.00
71,950.00
124,233.00
149,004.00
522,822.00
113,029.00
1,063,943.00
261,411.00
138,050.00
50,788.00
167,801.00
125,477.00
1,568,467.00
552,075.00
718,881.00
1,568,467.00
1,568,467.00
141,162.00
50,788.00
167,801.00
125,477.00
1,082,242.00
1,490,044.00
99,386.40
74,539.80
66,500.00
22,800,000.00
205,000.00
1,100,322
993,722
602,104
453,357
278,823
524,306
466,683
588,867
192,989
140,538
809,512
322,043
283,442
238,065
596,385
370,304
125,032
611,847
356,102
300,792
137,899
125,692
65,980
397,263
138,478
111,836
76,757
68,839
634,489
151,282
304,246
27,500
204,099
120,744
163,741
57,293
96,991
105,788
13,196
201,343
141,637
121,394
58,722
115,204
378,029
465,618
681,845
390,240
161,432
67,937
53,114
307,523
393,462
507,168
134,380
224,113
348,815
342,327
252,374
225,366
58,283
198,274
194,752
400,940
581,945
902,609
1,003,449
29,504
55,643
90,723
250,665
341,992
480,052
541,910
722,373
834,759
143,837
184,019
31,298
35,629
39,258
138,462
190,386
355,165
233,303
203,574
156,323
28,297
712,090
399,228
645,641
186,764
268,473
357,186
137,738
203,106
273,143
1,212,068
19,025
54,699
30,916
90,625
111,221
28,894
76,995
424,967
269,919
602,688
1,089,827
874,531
1,998,261
2,481,074
754,033
4,067,591
2,103,594
393,474
190,724
476,592
560,317
112,746
118,654
708,142
505,872
104,435
88,404
635,594
106,059
109,489
117,456
572,020
730,739
123,713
106,059
1,180,460
843,167
151,557
222,294
123,713
123,713
421,381
121,471
136,720.10
245,735.60
176,521.40
145,174.70
143,631.40
622,848.60
194,462.40
212,946.80
219,090.30
695,769.80
35,000.00
DAFTAR HARGA DASAR BAHAN DAN UPAH
Harga Satuan
No Uraian Satuan
(Rp)
I UPAH TENAGA KERJA

1 Pekerja OH L.01 90,000.00
2 Tukang ( kayu, batu, cat, listrik, pipa, besi ) OH L.02 105,000.00
3 Kepala Tukang ( kayu, batu, cat, listrik, pipa, besi ) OH L.03 115,000.00
4 Mandor OH L.04 130,000.00
5 Juru ukur, Operator, Mekanik Alat Berat OH L.05 170,000.00
6 Pembantu Juru ukur, Operator, Mekanik Alat Berat OH L.06 125,000.00
7 Sopir Dump Truck OH L.07 145,000.00
8 Sopir Pembantu Dump Truck OH L.08 125,000.00
9 Penjaga Malam OH L.09 105,000.00
10 Drafter CAD / Manual OH L.10 125,000.00
11 Desain Engineer OH L.11 650,000.00
12 Ahli Muda OH L.12 550,000.00
13 Ahli Madya OH L.13 650,000.00
14 Ahli Utama OH L.14 1,000,000.00
15 Oprator Computer OH L.15 105,000.00
II BAHAN / MATERIAL
A KELOMPOK AIR, TANAH, BATU DAN SEMEN

1 Air ltr M.01 100.00
2 Semen PC (50 Kg) kg M.02 1,240.00
3 Pasir Beton / Pasangan jarak 0 s/d 15 km m3 M.03 110,000.00
4 Pasir Beton / Pasangan jarak 16 s/d 45 km m3 M.04 243,500.00
5 Pasir Urug m3 M.05 180,400.00
6 Tanah Timbunan dari Brw. Area m3 M.06a 80,000.00
7 Lempengan Rumput m2 M.07 3,000.00
8 Batu kali /belah m3 M.08 147,000.00
9 Split 3-5 m3 M.09.a 273,600.00
10 Split 2-3 m3 M.09.b 262,000.00
11 Split 1-2 m3 M.09.c 288,000.00
12 Batu gunung m3 M.10 150,000.00
13 Batu merah bh M.11 575.00
14 Sirtu m3 M.12 162,000.00
15 Kerikil m3 M.13 282,000.00
B KELOMPOK KAYU
1 Balok Kayu Klas I m3 M.13.a 10,300,000.00
2 Papan Kayu Klas I m3 M.13.b 10,550,000.00
3 Balok Kayu Klas II m3 M.13.c 4,850,000.00
4 Papan Kayu Klas II m3 M.13.d 4,700,000.00
5 Balok Kayu Klas III m3 M.13.e 2,900,000.00
6 Papan Kayu Klas III m3 M.13.f 3,475,000.00
7 Multiflexlek 18 mm lembar M.14 300,000.00
8 Multiflexlek 18 mm lembar M.14 300,000.00
9 Triplek 4 mm lembar M.15.a 100,500.00
10 Triplek 3 mm lembar M.15.b 71,000.00
C KELOMPOK LOGAM
1 Paku Biasa kg M.16 19,500.00
2 Paku Seng kg M.16a 26,000.00
3 Paku asbes kg M.17 46,000.00
4 Kawat Beton kg M.18 39,130.00
Page 178 Daf. HargaDasar1

Harga Satuan
No Uraian Satuan
(Rp)
5 Kawat Las kg M18a 28,000.00
6 Besi beton Polos kg M.19 15,160.62
Besi beton Ulir kg M.19 17,170.15
7 Wire Mesh kg M.19 15,000.00
8 Besi Siku 70.70.7 m M.20.a 60,166.67
9 Besi Siku 50.50.5 m M.20.b 38,500.00
10 Besi Siku 40.40.4 m M.20.c 24,500.00
11 Baja plat setrip / Gauge plat L = 1m bh M.21 300,000.00
12 Baja plat setrip / Gauge plat L = 5 m bh M.21a 1,500,000.00
13 Kawat Bronjong kg M.22 15,000.00
Pintu Under Sluice
14 Gate Leaf untuk Pintu Under Sluice unit H.01 250,000,000.00
15 Guide Frame unit H.02 150,000,000.00
16 Gate Hoist unit H.03 230,000,000.00
17 Control Cabinet unit 200,000,000.00
Pintu Penguras (Scoring Gate)
18 Gate Leaf unit H.4 250,000,000.00
20 Gate Hoist unit H.6 230,000,000.00
21 Control Cabinet unit H.7 200,000,000.00
22 Water level Measuring unit H.8 150,000,000.00

Harga Satuan
No Uraian Satuan
(Rp)
Skot Balok (Stoplog Undersluice)
23 Gate Leaf unit H.9 150,000,000.00
25 Lifting Beam unit H.11 46,080,000.00
Pintu Intake Pengambilan (Intake Gate)
26 Gate Leaf unit H.12 250,000,000.00
28 Gate Hoist unit H.14 230,000,000.00
29 Control Cabinet unit H.15 90,000,000.00
Skot balok Untuk Intake (Intake Stoplog)
30 Gate Leaf unit H.16 88,700,000.00
32 Lifting Beam unit H.18 21,550,000.00
Intake Trashrak
33 Screen Bars unit H.19 60,000,000.00
Electirik Equipment
35 Diesel Engine Generator unit H.21 350,000,000.00
36 Distribution Board and Line unit H.22 200,000,000.00
37 Lighting Fixture unit H.23 200,000,000.00
38 Maintenance Equipment & Tools unit H.24 100,000,000.00
39 Sare Parts unit H.25 100,000,000.00
Pintu Sorong
40 Err:509 unit H.26 27,840,079.51
41 Pintu Sorong Type 6A B2,00 x h1,30 unit H.27 58,599,704.57
42 Seng Gelombang BJLS 30 mm lbr M.24 62,100.00

43 Guadrail m M25 500,000.00
44 Tangga besi (Steel ladder) kg M26 120,000.00
45 Steel Wire m M27 50,000.00
46 Err:509 bh M28 23,184,000.00
D KELOMPOK PIPA
1 Pipa besi GIP dia. 32 mm - 6,00 m m M.24.a 151,666.67
2 Pipa besi GIP dia. 50 mm - 6,00 m m M.24.b 170,183.33
3 Pipa PVC AW merk Wavin dia. 2" - 4,00 m m M.25.a 33,125.00
4 Pipa PVC AW merk Wavin dia. 3" - 4,00 m m M.25.b 79,250.00
5 Pipa PVC AW merk Wavin dia. 4" - 4,00 m m M.25.c 120,250.00
6 Pipa PVC AW merk Wavin dia. 3/4" - 4,00 m m M.25.d 7,125.00
7 Pipa Peton Bertulang Dia. 1.20 m m M.25.e 1,000,000.00
8 Pipa Peton Bertulang Dia. 1.00 m m M.25.f 740,000.00
9 Pipa Peton Bertulang Dia. 0.80 m m M.25.g 530,000.00
10 Pipa Peton Bertulang Dia. 0.60 m m M.25.h 462,000.00
III KELOMPOK PERALATAN Merk Sewa/Jam
1 Agitator Truck Isuzu Jam E1 566,569.84
2 Agitator Truck Isuzu Jam E2 337,522.16
3 Air Compressor Atlas Copo Jam E3 198,273.64
4 Asphalt Finisher Caterpillar Jam E4 384,620.22
5 Batching Plant - Jam E5 675,548.73
6 Bulldozer Komatsu Jam E6 453,357.38
9 Bulldozer Komatsu Jam E9 1,100,321.73

Harga Satuan
No Uraian Satuan
(Rp)
10 Concrete Mixer - Jam E10 78,435.07
11 Concrete Vibrator - Jam E11 67,189.06
12 Concrete Pump Mobile - Jam E12 598,647.05
13 Crawler Drill Furukawa Jam E13 182,220.70
14 Dumptruck Hino Jam E14 300,791.85
17 Excavator Komatsu Jam E17 588,867.30
18 Excavator Komatsu Jam E18 809,512.18
19 Generator Airman/Silent Jam E19 250,665.31
23 Generator Airman/Silent Jam E23 1,015,980.66
24 Jack Hammer - Jam E24 59,484.25
25 Motor Grader Caterpillar Jam E25 784,946.96
26 Mobile Crane Tadano Jam E26 634,489.28
27 Shotcrete Machine Aliva Jam E27 91,373.82
28 Stamper Mikasa Jam E28 67,937.47
29 Submersible Pump Gronfoss Jam E29 90,264.77
30 Virator Roller BOMAG Jam E30 115,203.60
34 Water Tank Jam E34 397,263.10
35 Water Pump Jam E35 58,093.98
30 Wheel Loader Caterpillar Jam E36 370,304.19
31 Wheel Loader Caterpillar Jam E37 596,384.72
32 Welding Machine / mesin las Jam E38 20,000.00
33 Theodotith sw-hari E39 250,000.00
34 Waterpass sw-hari E40 150,000.00
35 Kamera sw-hari E41 250,000.00
36 Keranjang bh E42 15,000.00
37 Kereta dorong bh E43 575,000.00
38 Tang pemotong kawat bh E44 25,000.00

Harga Satuan
No Uraian Satuan
(Rp)
39 Palu bh E45 30,000.00
40 Kotak adukan bh E46 25,000.00
41 Ember bh E47 10,000.00
42 Gergaji bh E48 30,000.00
43 Gunting pemotong baja bh E49 50,000.00
44 Kunci pembengkok tulangan bh E50 25,000.00
45 Pahat beton bh E51 250,000.00
46 Cetok bh E52 5,000.00
47 Kuas bh E53 10,000.00
48 Linggis bh E54 25,000.00
49 Tusuk bambu bh E55 2,000.00
50 Kayu kasut bh E56 2,500.00
51 Alat las listrik/las diesel sw-hari E57 385,000.00
52 Bor lisrik sw-hari E58 25,000.00
53 Komputer sw-hari E59 25,000.00
IV LAIN - LAIN
1 Bensin-industri liter M.26 8,450.00
2 Solar-industri liter M.27 10,050.00
3 Minyak tanah kg M.28 13,600.00
4 Pelumas liter M.29 33,000.00
5 Cat dasar kayu (meni) kg M.30 25,000.00
6 Cat kayu (Avian) kg M.31 57,000.00
7 Cat tembok (metrolite) kg M.32 32,500.00
8 Cat besi (Avian) ltr M.33 57,000.00
9 Minyak cat kg M.34 20,000.00
10 Minyak bekisting kg M.35 40,000.00
11 Dempul lbr M.36 30,000.00
12 Amplas / kertas gosok m M.37 3,000.00
13 Water Stop Rubber 300 mm m M.38 194,300.00
14 Water Stop Rubber 200 mm m M.38a 96,700.00
15 Joint Filler m2 M.38b 156,250.00
16 Asbes gelombang 7 kaki lembar M.39 64,000.00
17 Asbes plat 3 mm lembar M.40 52,500.00
18 Flafon Eternit 100 x 100 lbr M.41 24,000.00
19 Pimtu doble teakwood set M.42 600,000.00
20 Jendela kaca set M.43 600,000.00
21 Karung plastik / bagor bh M.44 3,500.00
22 Karung goni / terpal m2 M.45 2,000.00
23 Geotextile m2 M.46 50,000.00
24 Lem pipa bh M.47 15,000.00
25 CD copy solf file foto image bh M.48 75,000.00
26 Cetak foto lbr M.49 2,000.00
27 Album foto bh M.50 80,000.00
28 Kertas HVS 80 gr uk. A4/Legal/Letter/B5 rim M.51 40,000.00
29 Kertas Kalkir 80 gr rol M.52 450,000.00
30 Alat tulis ls M.53 10,000.00
31 Copy katkir A1 ke kalkir lembar M.54 7,000.00
32 Copy reduksi kalkir dari A2 ke kertas A4 lembar M.55 17,000.00
33 Copy reduksi kalkir dari A1 ke A2 lembar M.56 13,000.00
34 Blue/black print - A1 lembar M.57 2,500.00
37 Menjilid A1 exmp. M.60 20,000.00
Harga Satuan
No Uraian Satuan
(Rp)
40 Plashtic / alas beton cor m2 M.63 3,000.00
41 Joint Filler m2 M.64 250,000.00
42 Biaya pemeliharaan Ls M.65 50,000.00
43 Peralatan lain Ls M.66 5,000.00
44 Macam bahan lain untuk air minum Ls M.67 10,000,000.00
45 Biaya personil untuk instalasi air minum Ls M.68 120,000,000.00
46 Peralatan lain untuk air minum Ls M.69 7,500,000.00
47 Pemeliharaan untuk instalasi air minum Ls M.70 60,000,000.00
48 Air minum Ls M.71 80,000,000.00
49 Pompa tenggelam Unit M.72 75,000,000.00
50 Macam bahan listrik Ls M.73 200,000,000.00
51 Biaya personil untuk instalasi listrik Ls M.74 60,000,000.00
52 Pemeliharaan sistem suplai listrik Ls M.75 375,000,000.00
53 Generator Unit M.76 750,000,000.00
54 Type stasiun Ls M.77 25,000,000.00
55 Handy talky Ls M.78 24,000,000.00

Harga Satuan
No Uraian Satuan
(Rp)
56 Pemeliharaan suplay telfon Ls M.79 15,000,000.00
57 Bahan laboratorium Ls M.80 24,000,000.00
58 Biaya personil laboratorium Ls M.81 324,000,000.00
59 Peralatan uji dan perlengkapan Ls M.82 80,000,000.00
60 Triaxial Compression Test Ls M.83 16,000,000.00
61 Block Shearing Test Ls M.84 40,000,000.00
62 Obat obatan Ls M.85 60,000,000.00
63 Juru rawat untuk kesehatan Ls M.86 108,000,000.00
64 Sewa ambulance Ls M.87 36,000,000.00
65 Peralatan macam - macam untuk kesehatan Ls M.88 15,000,000.00
66 Dokter/ Biaya rumah sakit Ls M.89 50,000,000.00
67 Sewa mobil & sopir untuk staff bulan M.90 12,000,000.00
68 Pembelian sepeda motor Unit M.91 20,000,000.00
69 Pemeliharaan ringan kendaraan Ls M.92 19,800,000.00
70 Pajak motor Ls M.93 3,600,000.00
71 Asuransi motor Ls M.94 1,200,000.00
72 Bahan macam - macam untuk survey Ls M.97 120,000,000.00
73 Biaya personil survey Ls M.98 576,000,000.00
74 Peralatan survey Ls M.99 150,000,000.00
75 Asuransi mobil Ls M.100 240,000,000.00
76 Asuransi tenaga Ls M.101 120,000,000.00
77 Hardisc external bh M.102 650,000.00
78 Cetak foto Lbr M.103 1,500.00
79 Album foto bh M.104 50,000.00
80 Tustel bh M.105 15,000,000.00
81 Camera bh M.106 5,000,000.00
82 Shooting dan Editing bh M.107 40,000,000.00
83 Mobilisasi peralatan konstruksi (pemakaian umum) Ls M.108 86,000,000.00
84 Peralatan konstruksi (pekerjaan beton) Ls M.109 140,000,000.00
85 Staff kontraktor Ls M.110 25,000,000.00
86 Staff lokal kontraktor Ls M.111 36,000,000.00
87 Kantor dan rumah generator (316 m2) Ls M.117 948,000,000.00
88 Perumahan (126,3 m2) Bh M.118 115,000,000.00
89 Fasilitas air, listrik dan telepon serta generator Ls M.119 300,000,000.00
90 Pemasangan Pintu Gerbang dan Balok Halang Ls M.120 48,000,000.00
91 Kistdam / Pasir uk: 43x65 Bh M.124 11,250.00
92 Kerangka kayu untuk 1m³ kistdam m³ M.125 260,475.00
93 Sewa Tanah Selama 3 Tahun ± 2 Ha Ls M.127 300,000,000.00
94 Mobilisasi alat & Demob alat bor Ls M.128 22,295,000.00
95 Pemasangan & Pembongkaran alat bor Ls M.129 1,670,000.00
96 Biaya pengeboran & Sewa alat Ls M.130 1,200,000.00
97 Biaya Alat Bantu Ls M.131 5,000.00
98 Selang m M.132 50,000.00
99 Bearing Pad ( 200 x 200 x 20) bh M133 175,000.00
100 Bearing Pad ( 300 x 350 x 36) bh M134 575,000.00
Sumber :
- Standar Harga Bahan & Upah Kerja ( triwulan I - 2017 )
Balai Pengembangan Sumber Daya Lokal. Unit Pelaksana Teknis (UPTD)
Dinas Tata Ruang dan Pemukiman Sulsel

DASAR BAHAN DAN UPAH
N BENDUNGAN PAMUKULU KAB. TAKALAR
Keterangan
Rp.60000/zak
jarak dari lokasi
Quary
0 s/d 45 km
jarak dari lokasi

Quary
15 s/d 60 km
15 s/d 60 km
15 s/d 60 km
dari Quarry

Keterangan

Keterangan
PT. Barata
Indonesia
Harga sudah
termasuk PPN 10%
1004300/btg
1321100/btg
169400/btg
348700/btg
532400/btg
38500/btg
Spesifikasi/Model
7 m3
5 m3
53 m3/min (185 cfm)
CAT AP 255
batcher 0.5 m3
D3 <100HP
D5 (100-150 HP)
D65 (150-250 HP)
D85 (>250 HP)

Keterangan
350 - 500
1 - 1.6 m3
-
50 RPM / 45 m
HINO Dutro 110
Dutro 130
Dutro 320
PC 200
PC 300
50 KVA
100 KVA
150 KVA
200 KVA
400 KVA
B-40
135 HP
30 t
4 m3/jam
90 kg
6 Inchi (30 Kw)
1 ton
5 ton
10 ton
21 ton
3000 - 500 lit
2 lit/det
1 - 1.6 m3
2.3 m3

Keterangan
450000/lbr

Keterangan

Keterangan

0summary Pekerjaan Tanahfin

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

0summary Pekerjaan Tanahfin

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI ANALISA HARGA SATUAN (PEKERJAAN TANAH)

Galian Tanah Biasa, 2.2m3 TS, 11 ton DT

Galian Peledakan Batu dengan blasting

B-01-33 :Timbunan, riprap, termasuk Pemasangan m3 262,146.14

B-01-36 : Timbunan Bendungan, Material inti (kedap air) Impervious m3 198,012.00

B-01-37 : Timbunan Filter & Transisi (Intercepter) m3 334,477.00

B-01-38 : Timbunan Random (Semi-impervious) dari stock Pile m3 92,413.00

B-01-41 : Timbunan Rip-Rap m3 289,925.00

B-01-43 : Uji Timbunan (trial embankment) LS 217,599,565.62

B-01-44 : ProduksiMaterial Filter dengan Grizzly Crusher m3 81,304.69

Timbunan Zone 2A 403,822.00

Timbunan Zone 2B 403,752.00

Timbunan Zone CS2B 470,952.00

Timbunan Zone 3A 383,435.00

Timbunan Zone 3B dari Quarry 221,103.00

Lapis Pondasi Atas 446,270.00

Summary Pekerjaan Tanah

Harga Satuan (Rp)

B.1.1 PEKERJAAN TANAH

N0. Uraian Pekerjaan Kode Satuan Kuantitas

T.01a 1 M2 Clearing & Grubbing

N0. Uraian Pekerjaan Kode Satuan Kuantitas

b. AHSP Uitzet trase saluran dan pasang profil melintang penampang

N0. Uraian Pekerjaan Kode Satuan Kuantitas

N0. Uraian Pekerjaan Kode Satuan Kuantitas

Jumlah Harga Bahan 0.00

Jumlah Harga Peralatan 0.00

Jumlah Harga Bahan 0.00

Jumlah Harga Bahan 0.00

B.1.2 GALIAN TANAH BIASA

T.06.c 1 M3 Galian Tanah Biasa, diangkut ke stockpile (secara mekanis)

N0. Uraian Pekerjaan Kode Satuan Kuantitas

Jumlah Harga Bahan 0.00

Jumlah Harga Bahan 0.00

Jumlah Harga Peralatan 111,115.96

Jumlah Harga Bahan 0.00

Jumlah Harga Peralatan 83,860.64

Jumlah Harga Tena

Jumlah Harga Tenaga Kerja 1,410.53

No. Uraian UNIT Quantity Harga Satuan Jumlah

T.14 TIMBUNAN TANAH DAN PEMADATAN

N0. Uraian Pekerjaan Kode Satuan Kuantitas

Page 17 T.1 - T.5

T.14b 1 M3 Timbunan Tanah Dari Borrow area, Jarak 0 s/d 5 km

N0. Uraian Pekerjaan Kode Satuan Kuantitas

Page 18 T.1 - T.5

T.14c 1 M3 Timbunan Tanah Dari Borrow area, Jarak 16 s/d 45 km

Page 19 T.1 - T.5

Page 20 T.1 - T.5

T.14e 1 M3 Filter ( sand and gravel)

N0. Uraian Pekerjaan Kode Satuan Kuantitas

Page 21 T.1 - T.5

T.14f 1 M3 Filter (Pasir)

Page 22 T.1 - T.5

Page 23 T.1 - T.5

P.12a 1 M2 Penanaman Rumput Lempengan

N0. Uraian Pekerjaan Kode Satuan Kuantitas

Page 24 T.1 - T.5

Jumlah Harga Bahan 0.00

Jumlah Harga Peralatan 58,263.35

Page 25 T.1 - T.5

Jumlah Harga Peralatan 32,425.20

Page 26 T.1 - T.5