PEKERJAAN
KEGIATAN
No. U R A I A N PEKERJAAN
1 2
A Pekerjaan Tahap Awal
- Pekerjaan Persiapan
1 Pembuatan Papan Proyek dan Plakat Kegiatan
2 Mobilisasi
3 Bowplang
Jumlah
B Pekerjaan Tanah
1 Pembersihan Lahan Pekerjaan
6 Galian tanah untuk Septictank
7 Galian tanah untuk Bak penampung
11 Kerikil
12 Pasir Ayak
15 Pasir Halus
16 Buangan Tanah
Jumlah
C Pekerjaan Struktur
c2 Bak Penampung
1 Pek. Sloof bertulang Tipe SL1 20x25 Cm bertulang
a. Pekerjaan Beton 1 semen : 2 psr : 3 krikil
b. Pekerjaan Tulangan Beton
c. Pekerjaan Bekisting
2 Pek. Kolom bertulang Tipe K 25x25 Cm bertulang
a. Pekerjaan Beton 1 semen : 2 psr : 3 krikil
b. Pekerjaan Tulangan Beton
c. Pekerjaan Bekisting
3 Pek. lantai bertulang
a. Pekerjaan Beton 1 semen : 2 psr : 3 krikil
b. Pekerjaan Tulangan Beton
3 Pek. Pondasi Batu kali
a. Pekerjaan Pondasi batu kali 1 semen : 2 psr
Jumlah
c3 Septictank 7 unit
1 Pek. Sloof bertulang Tipe SL1 20x25 Cm bertulang
a. Pekerjaan Beton 1 semen : 2 psr : 3 krikil
b. Pekerjaan Tulangan Beton
c. Pekerjaan Bekisting
2 Pek. Kolom bertulang Tipe K 25x25 Cm bertulang
a. Pekerjaan Beton 1 semen : 2 psr : 3 krikil
b. Pekerjaan Tulangan Beton
c. Pekerjaan Bekisting
3 Pek. lantai bertulang
a. Pekerjaan Beton 1 semen : 2 psr : 3 krikil
b. Pekerjaan Tulangan Beton
3 Pek. Pondasi Batu kali
a. Pekerjaan Pondasi batu kali 1 semen : 2 psr
Jumlah
Jumlah
D Pekerjaan dinding
d3 Bak Penampung
1 pekerjaan dinding
a. Pasangan bata merah tebal 1/2 bata, campuran 1PC,5PS
b. Plesteran Dinding tebal 1 cm
Jumlah
d4 septictank
a. Pasangan bata merah tebal 1/2 bata, campuran 1PC,5PS
b. Plesteran Dinding tebal 1 cm
E Pekerjaan Mekanikal
2 Pipa PVC Type AW 4"
2 Pipa PVC Type AW 2"
Pipa PVC Type AW 1/2"
3 Terpal
4 Keni drat soket dll
Jumlah
F Pengadaan Alat
Alat ukur sludge dan deteksi kualitas air buangan
G Pekerjaan Lain-Lain
Pemberesan Lokasi Dan Penanaman Rumput
Total
0.38
ENCANA ANGARAN BIAYA
0.47
0.86
ANGGARAN BIAYA
GOLAHAN LIMBAH CAIR
0.22
VOLUME SAT HARGA SATUAN JUMLAH HARGA 1.18
3 4 5 6 0.01
0.06
(0.05)
1.00 paket 700,000.00 700,000.00
1.00 ls 7,500,000.00 7,500,000.00
1.00 ls 850,000.00 850,000.00
9,050,000.00
PEKERJAAN :
KEGIATAN :
SUMBER DANA :
TAHUN ANGGARA: 2016
UNIT KERJA :
LOKASI :
1 2
UPAH
No.
V. ALAT-ALAT PERTUKANGAN
66 Papan nama proyek ukuran standar
67 Dokumentasi photo dan as built drawing
68 Pengukuran profil jalan
HARGA SATUAN
( Rp. )
3 4
hr 82,663.00
hr 112,236.00
hr 112,776.00
hr 112,236.00
hr 112,776.00
hr 112,776.00
hr 111,576.00
hr 112,236.00
hr 111,576.00
hr 106,236.00
hr 111,576.00
hr 109,836.00
hr 111,576.00
hr 106,236.00
hr 105,576.00
hr 96,000.00
hr 112,236.00
hr 106,236.00
hr 112,776.00
AN BAHAN
HARGA SATUAN
SATUAN
( Rp. )
3 4
m3 135,278.00
kg 96.63
m3 100,000.00
m3 290,000.00
m3 186,703.00
m3 96,311.00
m3 82,520.00
m3 113,135.00
m3 212,470.00
m3 195,120.00
m3 181,570.00
bh 798.00
m3 113,030.00
m3 292,700.00
kg 216.81
m3 156,850.00
Zak 68,970.00
kg 8,250.00
Zak 87,000.00
kg 1,579.40
m2 109,440.00
m2 100,980.00
m3 862,471.00
m3 893,367.00
m3 929,870.00
m3 964,842.00
m3 990,756.00
m3 1,008,217.00
m3 1,038,526.00
m1 96,000.00
m1 266,700.00
m1 373,400.00
m1 586,800.00
m1 960,300.00
m1 1,600,000.00
kg 13,250.00
bh 330,000.00
bh 396,000.00
bh 225,000.00
bh 330,000.00
bh 125,000.00
bh 10,000.00
psg 22,500.00
ls 9,000,000.00
unit 937,500.00
unit 2,475,000.00
unit 6,050,000.00
unit 2,700,000.00
unit 18,532,600.00
unit 5,560,700.00
unit 18,532,600.00
unit 5,560,700.00
gln 187,550.00
gln 175,450.00
bh 38,500.00
bh 11,000.00
bh 10,450.00
bh 18,500.00
bh 20,000.00
kg 42,350.00
ltr 19,665.00
ltr 33,270.00
lbr 4,436.00
kg 20,250.00
kg 49,500.00
kg 49,500.00
kg 24,330.00
ltr 16,500.00
bh 350,000.00
paket 500,000.00
m2 2,500.00
m3 1,996,500.00
m3 6,365,000.00
m3 4,455,000.00
m3 5,687,000.00
m3 6,365,000.00
m3 6,050,000.00
m3 6,352,000.00
m3 8,293,000.00
m3 9,018,000.00
m3 2,403,500.00
m3 1,705,000.00
m3 1,815,000.00
m1 4,510.00
m1 5,690.00
m1 7,640.00
m1 22,385.00
m3 5,147,000.00
m3 6,352,000.00
m3 6,352,000.00
m3 5,147,000.00
btg 29,600.00
m2 14,000.00
lbr 92,400.00
lbr 64,130.00
lbr 96,250.00
lbr 84,150.00
m1 12,100.00
m1 13,310.00
m1 18,150.00
lbr 47,300.00
lbr 58,300.00
lbr 55,000.00
lbr 30,300.00
lbr 104,500.00
lbr 39,050.00
lbr 81,070.00
m2 27,500.00
m2 55,000.00
rol 102,850.00
rol 242,000.00
lbr 137,500.00
lbr 176,000.00
lbr 203,500.00
lbr 323,400.00
lbr 107,800.00
lbr 121,000.00
lbr 88,000.00
lbr 107,800.00
bh 1,430.00
bh 2,200.00
bh 2,420.00
bh 2,100.00
bh 2,600.00
bh 3,000.00
m2 51,900.00
m2 57,200.00
m2 57,200.00
m2 53,350.00
m2 57,200.00
m2 58,960.00
m2 51,900.00
m2 53,350.00
m2 57,250.00
m2 54,550.00
m2 57,200.00
m2 71,500.00
bh 58,400.00
bh 80,400.00
bh 107,900.00
bh 146,400.00
btg 8,250.00
btg 12,500.00
btg 14,850.00
btg 19,250.00
btg 49,500.00
btg 60,500.00
btg 82,500.00
btg 99,000.00
btg 121,000.00
btg 150,150.00
btg 181,500.00
btg 23,500.00
btg 29,833.00
btg 41,333.00
btg 54,417.00
btg 81,500.00
btg 213,667.00
btg 38,667.00
btg 55,833.00
btg 80,060.00
btg 113,020.00
btg 305,833.00
btg 225,000.00
btg 275,000.00
btg 363,000.00
btg 475,000.00
btg 770,000.00
bh 71,500.00
bh 99,000.00
bh 137,500.00
bh 181,500.00
bh 302,500.00
bh 5,232.50
bh 26,325.00
bh 3,399.50
bh 13,351.00
bh 68,900.00
kg 11,847.00
m2 205,420.00
m2 215,050.00
btg 300,000.00
btg 600,000.00
kg 14,980.00
kg 16,635.00
kg 14,980.00
kg 15,965.00
kg 14,760.00
btg 85,000.00
btg 64,000.00
btg 95,000.00
kg 13,750.00
btg 50,000.00
kg 18,571.00
Unit 440,000.00
tube 25,000.00
Unit 36,400.00
Unit 416,790.00
m1 173,662.50
bh 10,000.00
kg 60,000.00
m2 60,500.00
m2 94,380.00
m2 121,000.00
m2 211,200.00
m2 594,000.00
bh 105,875.00
bh 27,700.00
m' 85,000.00
kg 19,250.00
kg 17,210.00
kg 17,210.00
bh 400.00
bh 650.00
bh 800.00
kg 22,600.00
kg 19,250.00
kg 19,250.00
bh 8,250.00
btg 109,010.00
btg 115,610.00
btg 126,280.00
btg 152,790.00
Bh 61,000.00
Bh 385,000.00
Bh 181,500.00
bh 1,243,334.00
bh 1,851,300.00
bh 1,089,000.00
bh 250,000.00
bh 325,000.00
Unit 125,000.00
bh 792,000.00
bh 1,467,070.00
bh 1,760,440.00
bh 5,868,280.00
bh 20,000.00
bh 75,000.00
bh 90,000.00
m1 6,050.00
bh 24,750.00
ltr 35,000.00
ltr 7,500.00
jam 36,300.00
Unit 2,500,000.00
bh 120,000.00
lbr 25,000.00
bh 5,000.00
bh 200,000.00
bh 150,000.00
ANALISA HARGA SATUAN PEKERJAAN
3 Bekisting Pondasi dan sloof beton biasa dengan papan ukuran 3/20 cm
0.0260 Mandor 112,776.00 2,932.18
0.5200 Pekerja 82,663.00 42,984.76
0.2600 Tukang Kayu 112,236.00 29,181.36
0.0260 Kepala Tukang 112,776.00 2,932.18
6,010.74 27,650.00
Jumlah
Keuntungan Max 10 %
Harga Satuan
5 Pekerjaan Tangga Besi Siku 5 tebal 4 mm /6 meter
0.0520 Mandor 112,776.00 5,864.35
0.1050 Kepala Tukang 111,576.00 11,715.48
1.0500 Tukang las 112,776.00 118,414.80
1.0500 Pekerja 82,663.00 86,796.15
3.0000 batang Besi Siku 5x5x0.4 155,000.00 465,000.00
0.0500 kg Kawat Las 60,000.00 3,000.00
222,790.78 468,000.00
Jumlah
Keuntungan Max 10 %
Harga Satuan
V Rumah pompa 60X60X50
1 Galian tanah untuk Pondasi 80x80X20cm
0.5630 Pekerja 12,100.00 6,812.30
0.0563 Mandor 107,800.00 6,069.14
12,881.44 -
Jumlah
Keuntungan Max 10 %
Harga Satuan
2 Pasangan bata merah tebal 1 bata, campuran 1PC,5PS
0.0300 Mandor 112,776.00 3,383.28
0.0200 Kepala Tukang 112,776.00 2,255.52
0.2000 Tukang Batu 112,236.00 22,447.20
0.6000 Pekerja 82,663.00 49,597.80
140.0000 bh Bata Merah 798.00 111,720.00
22.2000 kg Semen Portland 1,579.40 35,062.68
0.1020 Pasir Pasang 135,278.00 13,798.36
77,683.80 160,581.04
Jumlah
Keuntungan Max 10 %
Harga Satuan
Jumlah Upah &
Bahan
14,775.00
14,775.00
1,477.50
16,252.50
84,570.00
84,570.00
8,457.00
93,027.00
145,926.66
145,926.66
14,592.67
160,519.33
31,000.40
31,000.40
3,100.04
34,100.44
588,668.63
588,668.63
58,866.86
647,535.49
3,452,792.10
3,452,792.10
345,279.21
3,798,071.31
3,452,792.10
3,452,792.10
345,279.21
3,798,071.31
166,518.47
166,518.47
16,651.85
183,170.32
883,398.79
883,398.79
88,339.88
971,738.66
142,054.22
142,054.22
14,205.42
15,625.96
160,354.45
160,354.45
16,035.45
176,389.90
118,669.95
118,669.95
11,867.00
130,536.95
### 2,076.00
167,661.29
167,661.29
16,766.13
184,427.42
58960 2358.4
332,849.13
332,849.13
33,284.91
366,134.04
127,311.40
127,311.40
12,731.14
140,042.54
621,404.66
621,404.66
62,140.47
683,545.12
135000
22500
194,865.24
194,865.24
19,486.52
214,351.76
825000
885,147.20
885,147.20
88,514.72
973,661.92
495000
538,647.20
538,647.20
53,864.72
592,511.92
33,660.74
33,660.74
3,366.07
37,026.82
690,790.78
690,790.78
69,079.08
759,869.86
12,881.44
12,881.44
1,288.14
14,169.58
238,264.84
238,264.84
23,826.48
262,091.32