Rab Bendungan Logung Agustus 2014

SMK N 7 (STM PEMBANGUNAN) SEMARANG
XI TKJIJ 2
RENCANA ANGGARAN BIAYA (RAB)
Pekerjaan : Bangunan Terjunan

Lokasi : Gunung Pati
T.A : 2018/2019
NO JENIS PEKERJAAN SATUAN VOLUME

I PEKERJAAN PERSIAPAN
1 Pembersihan Lahan m² 38.50
2 Pemasangan Bouwplank buah 28.00
SUB TOTAL I
II PEKERJAAN TANAH
1 Galian Tanah m³ 5.00
2 Urugan Pasir m³ 4.00
SUB TOTAL II
III PEKERJAAN PASANGAN
1 Pondasi Batu Kali Kosong m³ 1.35
2 Pondasi Batu Kali 1 Pc: 3 Ps m³ 7.60
3 Pek.Lantai Terjunan (Pas. Batu Kali 1Pc:3Ps) m³ 1.65
SUB TOTAL III
IV PEKERJAAN PRASARANA
1 Pengalihan Aliran m³ 50.00
SUB TOTAL IV
V PEKERJAAN STRIPING
1 Striping I m³ 28.60
SUB TOTAL V
TOTAL
MARANG
RAB)
HARGA SATUAN JUMLAH BOBOT (%) DURASI MINGGU 1 MINGGU 2
13,900.000 535,150.000 3.787 1.000 3.787

138,440.500 3,876,334.000 27.428 2.000 13.714
4,411,484.000 31.215
29,500.000 147,500.000 1.044 3.000 0.348

152,900.000 611,600.000 4.328 2.000
759,100.000 5.371
282,900.000 381,915.000 2.702 3.000 0.901

706,300.000 5,367,880.000 37.982 1.000 37.982
706,300.000 1,165,395.000 8.246 3.000 2.749
6,915,190.000 48.930
29,500.000 1,475,000.000 10.437 1.000 10.437

1,475,000.000 10.437
20,000.000 572,000.000 4.047 1.000 4.047

572,000.000 4.047
14,132,774.000
MINGGU 3 MINGGU 4 MINGGU 5
13.714
0.348 0.348
2.164 2.164
0.901 0.901
SMK NEGERI
Pekerjaan : Pembuatan Rumah Tinggal Type 36

T.A : 2018/2019
NO JENIS PEKERJAAN JUMLAH BOBOT (%)

I PEKERJAAN PERSIAPAN 4411484.00 28.265
II PEKERJAAN TANAH 759100.00 4.864
III PEKERJAAN PONDASI 6915190.00 44.306
IV PEKERJAAN BETON 2950000.00 18.901
V PEKERJAAN PASANGAN DINDING 572000.00 3.665
PROGRES MINGGU INI 100.000.000
15607774.00
PROGRES SD MINGGU INI
SMK NEGERI 7 (STM PEMBANGUNAN) SEMARANG
XI TKJIJ 2
DURASI MINGGU 1 MINGGU 2 MINGGU 3 MINGGU 4 MINGGU 5

1 28.26
2 2.43 2.43
3 14.77 14.77 14.77
2 9.45 9.45
3 1.22 1.22
XI TKJIJ 2
REKAPITULASI

T.A : 2018/2019
NO JENIS PEKERJAAN JUMLAH

I PEKERJAAN PERSIAPAN 4411484.00
II PEKERJAAN TANAH 759100.00
III PEKERJAAN PASANGAN 6915190.00
IV PEKERJAAN PRASARANA 2950000.00
V PEKERJAAN STRIPING 572000.00
TOTAL 15607774.00
XI TKJIJ 2
RENCANA ANGGARAN BIAYA (RAB)

Lokasi : Jl. Kauman II Mranggen Rt.03/05
T.A : 2018/2019
NO JENIS PEKERJAAN SATUAN VOLUME

I PEKERJAAN PERSIAPAN
1 Pembersihan Lahan m² 38.50
2 Pemasangan Bouwplank buah 28.00
SUB TOTAL I
II PEKERJAAN TANAH
1 Galian Tanah m³ 5.00
2 Urugan Pasir m³ 4.00
SUB TOTAL II
III PEKERJAAN PASANGAN
1 Pondasi Batu Kali Kosong m³ 1.35
2 Pondasi Batu Kali 1 Pc: 3 Ps m³ 7.60
3 Pek.Lantai Terjunan (Pas. Batu Kali 1Pc:3Ps) m³ 1.65
SUB TOTAL III
IV PEKERJAAN PRASARANA
1 Pengalihan Aliran m³ 50.00
SUB TOTAL IV
V PEKERJAAN STRIPING
1 Striping I m³ 28.60
SUB TOTAL V
TOTAL
AN) SEMARANG
IAYA (RAB)
HARGA SATUAN JUMLAH
13900.00 535150.00
138440.50 3876334.00
4411484.00
29500.00 147500.00
152900.00 611600.00
759100.00
282900.00 381915.00
706300.00 5367880.00
706300.00 1165395.00
6915190.00
29500.00 1475000.00
1475000.00
2950000.00
20000.00 572000.00
572000.00
15607774.00
TABEL -
RINGKASAN ANALISA HARGA SATUAN POKOK KEGIATAN (AHSPK)
BENDUNGAN LOGUNG KABUPATEN KUDUS
INDRA KARYA REVISI

No. Harga Satuan
Jenis Pekerjaan Satuan
Analisa (Rp)
A PEKERJAAN PERSIAPAN
A.00 Mobilisasi dan Demobilisasi LS 383,700,000.00
A.01 Barak Kerja (70 m2) LS 94,145,000.00
A.02 Kantor Lapangan (200 m2) LS 443,450,100.00
A.03 Penyediaan Air Bersih dan Sanitasi LS 106,205,000.00
A.04 Penyediaan Sarana Penerangan Kantor LS 404,800,000.00
A.05 Penyediaan Sarana Telekomunikasi LS 87,312,500.00
A.06 Penyediaan Sarana & Prasarana Laboratorium LS 408,479,500.00
A.07 Penyediaan Sarana Kesehatan LS 227,700,000.00
A.08 Jalan masuk ke lokasi ( Pemeliharaan,perbaikan , dll.) LS 5,889,015,000.00
A.09 Dokumentasi Foto dan film Kemajuan Pekerjaan LS 308,343,200.00
A.10 Pencegahan HIV AID LS 537,900,000.00
A.11 Pemantauan Lingkungan LS 419,760,000.00
B PEKERJAAN PENGELAKAN SUNGAI

B.01a Dewatering LS 310,961,700.00
C PEKERJAAN TANAH
C.01 Pembersihan lapangan m2 13,900.00
Pembersihan / Penebangan pohon m2 27,600.00
C.02 Pengupasan (minimum 0,15 m / tebal top soil) m2 21,200.00
C.03 Galian Tanah biasa m3 29,500.00
C.04 Penggalian Batu Lapuk (dengan alat berat) m3 63,900.00
C.05 Penggalian Batu Keras (dengan alat berat) m3 109,500.00
C.07 Timbunan inti (material kedap) m3 125,600.00
C.08 Timbunan Filter Halus (material pasir) m3 296,800.00
C.09 Timbunan Filter Kasar (material kerikil) m3 330,100.00
C.10 Timbunan Batu (dari stock pile) m3 293,800.00
C.11 Timbunan Riprap (material batu) m3 295,500.00
C.12 Timbunan tanah dipadatkan m3 20,200.00
C.13 Lapisan Kerikil m3 164,800.00
C.14 Urugan Pasir m3 152,900.00
C.15 Timbunan Random Tanah dari stockpile m3 48,600.00
C.16 Gebalan Rumput m2 14,000.00
C.17 Timbunan Sirtu m3 182,500.00
C.18 Timbunan Random (pengangkutan dari borrow area m3 79,100.00
ke stockpile, stockpile ke lokasi timbunan)
D PEKERJAAN BETON
D.01a Beton K-350 m3 1,228,400.00
D.01 Beton K-300 m3 1,162,100.00
D.02 Beton K-250 m3 1,117,400.00
D.03 Beton K-225 m3 1,090,900.00
D.04 Beton K-175 m3 1,033,000.00
D.05a Beton K-125 m3 958,100.00
D.05b Beton K100 / Lantai kerja m3 893,100.00
D.06 Tulangan Beton (pemotongan, pembengkokan dan pemasangan) Kg 15,378.00
D.07 Bekisting tipe non expose F1 (termasuk perancah dan pembongkaran) m2 155,300.00
D.08 Bekisting tipe expose F2 (termasuk perancah dan pembongkaran) m2 186,400.00
D.09 Bekisting tipe expose F4 (termasuk perancah dan pembongkaran) m2 192,600.00
TABEL -
INDRA KARYA REVISI

No. Harga Satuan
Analisa (Rp)
TABEL -
INDRA KARYA REVISI

No. Harga Satuan
Analisa (Rp)
E PEKERJAAN PASANGAN
E.01 Pasangan Batu Kali (1Pc : 3Ps) m3 706,300.00
E.02 Pasangan Batu Kali (1Pc : 4Ps) m3 670,200.00
E.03 Pasangan Batu Bata (1Pc : 4Ps) m3 216,000.00
E.04 Plesteran t=15 mm (1Pc : 3Ps) m2 42,000.00
E.05 Pasangan Batu Kali Kosong m3 282,900.00
E.06 Bronjong ukuran 1,00X2,00X0,50 m3 m3 588,431.25
E.07 Siaran (1PC : 2 Ps) m2 37,000.00
F PEKERJAAN JALAN
F.01 Lapisan Permukaan / Surface Course (penetrasi makadam aspal) m3 1,382,800.00
Lapisan penetrasi batu belah 10/15 m3 1,455,400.00
F.02 Lapis Pondasi / Base Course, Agregat Class A m3 274,800.00
F.03 Lapis Pondasi / Base Course, Agregat Class B m3 272,800.00
F.04 Lapis Pondasi / Base Course, Agregat Class C m3 301,900.00
F.02 Berm (Agregat Klas A) t = 30 Cm m2 274,800.00
F.05 Lapisan HRS m2 101,000.00
F.06 Lapisan ATB m3 2,955,600.00
G PEKERJAAN DRILLING DAN GROUTING
G.01 Pemboran Lubang Consolidation, Blanket dan Curtain Grouting m' 496,700.00
G.06 Pemboran Inti untuk Pilot & Check Hole m' 422,800.00
G.10 Material Grouting ( Semen ) ton 1,763,600.00
G.12 Water Pressure Test untuk Pilot & Check Hole test 272,200.00
G.14 Backfill Grouting m3 1,304,900.00
G.15 Shotcrete with Steel Wire Mesh 100 x 100 x 4 mm m2 397,200.00
G.16 Rock Bolt D=22, L=3 m m' 189,800.00
H INSTRUMENTASI
H.01 Hydraulic piezometer unit 35,097,500.00
H.01a Stand Pipe Piezometer unit 89,950,000.00
H.02 Seepage Water Measuring Device (V-notch weir) unit 51,894,200.00
H.03 Multilayer Settlement Gauges unit 80,978,000.00
H.05 Crest Settlement Survey Point unit 2,178,000.00
H.06 Observation Holes unit 16,879,500.00
H.07 Automatic Water Level Recorder (AWLR) unit 58,080,000.00
H.08 Papan Duga Air unit 315,700.00
H.09 Inklinometer unit 342,442,000.00
I HIDROMEKANIKAL
I.01 Intake Trashrack @((3 m x 0.750 m) x 2 bh) set 88,204,800.00
I.02 Fix Wheel Gate ( 1 x 1) set 786,555,000.00
I.03 Sleeve valve dia. 0.3 m set 27,582,500.00
I.04 Butterfly Valve, dia. 0,10 m set 5,500,000.00
I.05 Hollow Jet Valve, dia. 0,80 m set 113,025,000.00
I.05a Butterfly Valve, dia. 0,20 m Set 25,025,000.00
I.05b Butterfly Valve, dia. 0,15 m Set 12,512,500.00
I.06 Butterfly Valve, dia. 1.20 m set 117,425,000.00
I.06a Butterfly Valve, dia. 0,80 m set 100,925,000.00
I.06b Butterfly Valve, dia. 0.40 m set 50,050,000.00
I.07 Pipa Baja Saluran Utama, dia. 1,00 m tebal 10 mm set 23,302,700.00
I.09 Pipa Baja Saluran Utama, dia. 0,50 m tebal 10 mm set 18,941,100.00
I.11 Pintu 1,50 x 2,50 m set 359,105,000.00
I.11 Pintu 4,00 x 4,00 m lengkap dg giude frame set 2,066,530,000.00
TABEL -
INDRA KARYA REVISI

No. Harga Satuan
Analisa (Rp)
TABEL -
INDRA KARYA REVISI

No. Harga Satuan
Analisa (Rp)
J PEKERJAAN GEDUNG
J.01 Pemasangan Kuda-kuda Kayu Kruing m3 9,301,900.00
J.02 Pemasangan Reng Meranti / Usuk Kamper m2 104,800.00
J.03 Pemasangan Lisplank Kayu Kamper t=3 cm m' 110,000.00
J.04 Pemasangan Atap Asbes Gelombang Kecil m2 41,200.00
J.05 Pemasangan Wuwung Asbes Gelombang m' 74,300.00
J.06 Kusen Pintu / Jendela Kayu Meranti m3 10,035,500.00
J.07 Daun Pintu Teakwood m2 615,200.00
J.08 Daun Pintu Triplek m2 577,800.00
J.09 Pemasangan Kaca Mati t=5 mm m2 107,900.00
J.10 Gording / Nock m3 9,174,100.00
J.11 Pemasangan Kaca Mati Rayban t=5 mm m2 120,000.00
J.12 Pengecatan Tembok m2 52,300.00
J.13 Pemasangan Tegel Plin Abu-abu 15x20 cm campuran 1Pc : 2Ps m2 225,200.00
J.14 Pemasangan Tegel Teraso 30 x 30 cm m2 150,400.00
J.15 Pemasangan Tegel Keramik 30 x 30 cm m2 159,000.00
J.16 Pemasangan Kran Air bh 24,300.00
J.17 Kloset jongkok Porselin bh 412,600.00
J.18 Bak Mandi batu bata Volume 0,30m3 bh 1,088,000.00
J.19 Besi Baja Profil WF < 200 mm kg 40,300.00
J.20 Rangka Kuda-kuda L. 50.50.5 kg 46,800.00
J.21 List Plafon 15x15 cm m2 22,100.00
J.21a Plafon Eternit Rangka Kayu Meranti m2 242,000.00
J.22 Pemasangan Wastafel bh 522,000.00
J.24 Grendel bh 22,600.00
J.25 Engsel Kuningan bh 29,200.00
J.26 Kunci Tanam Besar 2x Putar bh 198,000.00
J.27 Gudang Lapangan ( 140 m2 ) LS 91,004,900.00
J.28 Tandon Air LS 27,175,077.49
J.29 Tangki Bahan Bakar LS 21,089,090.00
M.01 Kantor Utama Bendungan (420 m2) LS 827,476,100.00
J.34 Rumah Dinas Type 1 (60 m2) (1 Unit) LS 117,692,000.00
J.35 Rumah Dinas Type 2 (45 m2) (1 Unit) LS 92,882,000.00
J.37 Gardu Pandang (40 m2) LS 84,461,000.00
J.38 Pos Jaga (9 m2) LS 15,719,000.00
J.39 Mushola (60 m3) LS 117,411,000.00
J.40 Rumah Genset (16 m2) LS 31,169,000.00
J.41 Bengkel Peralatan (120 m2) LS 220,919,000.00
J.41a Rumah Instrumentasi (31.76 m2) LS 62,823,000.00
J.42 Rumah tangki Bahan Bakar (90 m³) LS 167,607,000.00
K PEKERJAAN LAIN-LAIN
K.01 PVC Water Stop, l=300 mm m' 169,800.00
K.02 Dowel Bar dia. 25, L=1 m bh 67,600.00
K.03 Anchor Bar D25 L=2,00 m m' 141,600.00
Anchor Bar D50 m' 233,500.00
K.04 Handrail, Galvanis Pipe dia. 3" (termasuk cat) m' 182,300.00
K.05 Pipa PVC Perforated dia. 6" m' 181,000.00
TABEL -
INDRA KARYA REVISI

No. Harga Satuan
Analisa (Rp)
K.06 Besi Plat, 2,5 mm ton 15,814,800.00
K.07 Tiang Pancang (pengadaan tiang pancang) m' 114,100.00
K.08 Baja WF 150.150 kg 26,100.00
K.02 Dowel Bar dia. 25, L=2 m bh 67,600.00
K.10 Buis beton dia. 0,70 m (pengadaan dan pemasangan) m' 236,500.00
TABEL -
INDRA KARYA REVISI

No. Harga Satuan
Analisa (Rp)
K.11 Tangga (pipa galvanis) dia. 16 mm m' 104,000.00
K.12 Pintu Plat besi t+C139=5 mm (0,8 x 2 m) bh 10,463,000.00
K.13 Buis beton dia. 1,20 m (pengadaan dan pemasangan) m' 230,200.00
K.14 Geotextile, t=2 mm m2 27,800.00
K.15 Weep Hole Pipa PVC dia. 2" m' 50,500.00
K.16 Pancang Dolken m' 114,100.00
K.18 Elastomerik bh 550,000.00
K.19 Pengadaan dan Pemasangan Fasilitas AC bh 4,537,500.00
K.20 Pengadaan dan Pemasangan Fasilitas Closet Duduk bh 1,444,000.00
K.21 Joint Filler t=1 cm bh 153,400.00
L PEKERJAAN LISTRIK
L.01 Instalasi Jaringan Tegangan Menengah 20 KV/220 V LS 246,477,700.00
L.03 Instalasi Penerangan Jalan dan Puncak Bendung LS 386,685,800.00
RENCANA ANGGARAN BIAYA ( R A B )
KEGIATAN : PEMBANGUNAN BENDUNGAN LOGUNG KABUPATEN KUDUS
TAHUN ANGGARAN : 2014
HARGA BIAYA
NO URAIAN SATUAN VOLUME SATUAN PEKERJAAN
(Rp.) (Rp.)
A. PEKERJAAN PERSIAPAN
a Mobilisasi dan Demobilisasi Ls 1.00 383,700,000.00 383,700,000.00
b Jalan masuk ke lokasi ( Pemeliharaan,perbaikan , dll.) Ls 1.00 5,889,015,000.00 5,889,015,000.00
c Kantor Direksi, Konsultan ( 200 m2 ) unit 1.00 443,450,100.00 443,450,100.00
Kantor Kontraktor ( 200 m2 ) unit 1.00 443,450,100.00 443,450,100.00
d Gudang Lapangan & Mushola ( 140 m2 ) unit 1.00 91,004,900.00 91,004,900.00
e Barak Kerja ( 70 m2 ) unit 1.00 94,145,000.00 94,145,000.00
f Gedung Poliklinik ( 31,75 m2 ) unit 1.00 62,823,000.00 62,823,000.00
g Bengkel Peralatan (120 m2 ) unit 1.00 220,919,000.00 220,919,000.00
h Penyedia Sarana & Prasarana Laboratorium unit 1.00 408,479,500.00 408,479,500.00
i Penyediaan Air Bersih dan Sanitasi Ls 1.00 106,205,000.00 106,205,000.00
j Penyediaan Sarana Penerangan Kantor Ls 1.00 404,800,000.00 404,800,000.00
k Penyediaan Sarana Telekomunikasi Ls 1.00 87,312,500.00 87,312,500.00
l Penyediaan Sarana Kesehatan Ls 1.00 227,700,000.00 227,700,000.00
m Dokumentasi Foto dan film Kemajuan Pekerjaan LS 1.00 308,343,200.00 308,343,200.00
n Program Pencegahan HIV AID LS 1.00 537,900,000.00 537,900,000.00
o Pemantauan Lingkungan LS 1.00 419,760,000.00 419,760,000.00
p Penyelenggaraan K3 Konstruksi LS 1.00 480,000,000.00 480,000,000.00
q Pembuatan laporan pelaksanaan pekerjaan LS 1.00 423,500,000.00 423,500,000.00
r Survey pengukuran, working drawing dan as build drawing LS 1.00 663,400,000.00 663,400,000.00
s Mebeler dan peralatan Kantor LS 1.00 300,000,000.00 300,000,000.00
11,995,907,300.00
B. PEKERJAAN JALAN
ACCES ROAD ( termasuki Houlling road )

1 Acces Road Panjang 3.590 m
a Pengupasan (minimum 0,15 m / tebal top soil) m2 43,075.00 21,200.00 913,190,000.00
b Galian tanah biasa m3 154,195.00 29,500.00 4,548,752,500.00
c Timbunan tanah dipadatkan ( random dari stockpile ) m3 7,773.00 48,600.00 377,767,800.00
d Beton K250 m3 216.00 1,117,400.00 241,358,400.00
e Beton K100 / Lantai kerja m3 17.00 893,100.00 15,182,700.00
f Baja tulangan ulir U 32 kg 31,545.00 15,378.00 485,099,010.00
g Begisting non Expose F1 m2 544.00 155,300.00 84,483,200.00
2 Drainase
a Galian tanah untuk selokan m3 4,629.00 29,500.00 136,555,500.00
b Pasangan Batu Kali (1Pc : 4Ps) m3 4,067.00 670,200.00 2,725,703,400.00
c Plesteran t=15 mm (1Pc : 3Ps) m2 8,112.00 42,000.00 340,704,000.00
3 Pekerjaan Pendukung
a Marka Jalan m2 177.00 158,200.00 28,001,400.00
b Rambu jalan bh 10.00 322,100.00 3,221,000.00
c Patok pengarah bh 120.00 94,708.00 11,364,960.00
d Patok kilometer bh 2.00 373,309.00 746,618.00
9,912,130,488.00
C PENGELAK SUNGAI
I Dewatering thn 4.00 319,995,500.00 1,279,982,000.00
II Primary Cofferdam. U/S

a Galian tanah biasa m3 18,514.00 29,500.00 546,162,918.88
b Timbunan tanah dipadatkan ( random dari stockpile) m3 123,429.00 48,600.00 5,998,649,400.00
6,544,812,318.88
III Primary Cofferdam. D/S
b Timbunan tanah dipadatkan ( random dari stockpile) m3 45,034.00 48,600.00 2,188,652,400.00
2,462,648,259.88
IV Main Coffer Dam. ( MCD )
a Pembersihan Lapangan Inlet/Outlet Open Channel &MCD m2 25,867.00 13,900.00 359,551,300.00
b Galian tanah biasa, m3 13,901.00 29,500.00 410,079,536.88
c Penggalian Batu Lapuk (dengan alat berat) m3 11,120.00 63,900.00 710,568,063.90
d Penggalian Batu Keras (dengan alat berat) m3 4,170.00 109,500.00 456,615,041.06
Tmbunan :
a Core / Inti. Kedap air m3 28,273.00 125,600.00 3,551,088,800.00
b Filter / Saringan halus. m3 3,540.00 296,800.00 1,050,670,702.98
HARGA BIAYA
(Rp.) (Rp.)
c Filter / Saringan kasar. m3 1,523.00 330,100.00 502,740,741.93
d Timbunan batu m3 4,705.00 293,800.00 1,382,327,531.00
e Riprap m3 5,624.00 295,500.00 1,661,891,704.50
f Timbunan Random ( Pengangkutan dr Borrow area ke - m3 176,179.00 79,100.00 13,935,759,164.19
stock pile - lokasi timbunan 24,021,292,586.44
V Saluran Pengelak
1 Inlet
a Galian tanah biasa. m3 12,248.00 29,500.00 361,316,000.00
b Penggalian Batu Lapuk (dengan alat berat) m3 12,861.00 63,900.00 821,818,151.73
C Penggalian Batu Keras (dengan alat berat) m3 11,023.00 109,500.00 1,207,018,087.61
d Beton K-225 m3 407.00 1,090,900.00 443,996,913.63
e Besi beton kg 8,469.00 15,378.00 130,236,300.99
f Bekisting expose type F2 m2 496.00 186,400.00 92,454,750.43
g Pasangan Batu Kali (1Pc : 4Ps) m3 41.00 670,200.00 27,474,849.00
h Siaran (1PC : 2 Ps) m2 80.00 37,000.00 2,960,000.00
2 Outlet
a Galian tanah biasa. m3 7,168.00 29,500.00 211,455,985.98
b Penggalian Batu Lapuk (dengan alat berat) m3 5,256.00 63,900.00 335,858,122.14
c Penggalian Batu Keras (dengan alat berat) m3 2,150.00 109,500.00 235,425,203.39
d Timbunan tanah dipadatkan ( random dari stockpile) m3 3,444.00 48,600.00 167,378,449.78
e Beton K-225 m3 1,202.00 1,090,900.00 1,311,261,800.00
f Besi beton kg 189,437.00 15,378.00 2,913,162,240.48
g Bekisting expose type F2 m2 8,198.00 186,400.00 1,528,107,131.03
3 Diversion Conduit .
a. Galian tanah biasa, m3 22,941.00 29,500.00 676,759,619.01
b. Penggalian Batu Lapuk (dengan alat berat) m3 16,059.00 63,900.00 1,026,170,344.36
c. Penggalian Batu Keras (dengan alat berat) m3 5,735.00 109,500.00 627,982,500.00
d Concrete Conduit ( K350 ) m3 6,889.00 1,228,400.00 8,462,447,600.00
e Besi beton kg 757,891.00 15,378.00 11,654,847,798.00
f Bekisting expose type F2 m2 17,756.00 186,400.00 3,309,718,400.00
g Filling Grouting ton 9,044.00 1,763,600.00 15,949,998,400.00
h Backfill Grouting m3 11.00 1,304,900.00 14,353,685.79
i Beton Plugging ( K225 ) m3 156.00 1,090,900.00 170,180,400.00
j Bekisting expose type F4 m2 47.00 192,600.00 9,052,200.00
51,691,434,933.35
VI Rumah kontrol / Control Room
a Galian tanah biasa m3 900.00 29,500.00 26,550,103.25
b Timbunan tanah dipadatkan ( random dari stockpile) m3 555.00 48,600.00 26,972,829.90
c Beton lantai dasar Besement EL. 91.00 ( K225 ) m3 1,837.00 1,090,900.00 2,003,980,027.30
d Beton lantai 1 EL. 94.20 ( K225 ) m3 1,870.00 1,090,900.00 2,039,983,000.00
e Besi beton kg 398,169.00 15,378.00 6,123,042,882.00
f Bekisting expose type F2 m2 1,646.00 186,400.00 306,814,400.00
10,527,343,242.45
D SPILLWAY / BANGUNAN PELIMPAH
I Pekerjaan Tanah
a Pembersihan Lapangan areal spillway. m2 24,845.00 13,900.00 345,345,500.00
b Galian tanah biasa. m3 215,392.00 29,500.00 6,354,063,941.04
c Penggalian Batu Lapuk (dengan alat berat) m3 117,486.00 63,900.00 7,507,355,388.43
d Penggalian Batu Keras (dengan alat berat) m3 78,323.00 109,500.00 8,576,368,500.00
e Timbunan tanah dipadatkan ( random dari stockpile) m3 44,868.00 48,600.00 2,180,584,814.77
24,963,718,144.25
II Ambang Pelimpah.
a Beton K-225 m3 38,918.00 1,090,900.00 42,455,640,955.41
b Bekisting expose type F4 m3 27,297.00 195,900.00 5,347,483,275.58
c Besi beton kg 1,660,744.00 15,378.00 25,538,921,268.14
d Beton plat lantai plunge pool ( K225 ) m3 2,403.00 1,090,900.00 2,621,427,649.13
e Beton / Lantai kerja(1Pc : 3Ps : 5Kr) m3 1,729.00 916,500.00 1,584,624,834.00
77,548,097,982.26
III Jembatan (2 unit)
a Beton Lantai Kerja (1pc : 3ps 5:kr) m3 12.00 916,500.00 10,998,000.00
b Beton K-225 m3 125.00 1,090,900.00 136,362,500.00
c Besi Tulangan Ulir kg 25174.00 15,378.00 387,125,772.00
d Lapisan penetrasi/laston m2 218.00 147,780.00 32,216,040.00
e Bekisting expose type F2 m2 249.00 189,500.00 47,185,026.25
f Elastomeric bearing pad bh 8.00 550,000.00 4,400,000.00
g Pipa sandaran 3" galvanis termasuk cat m' 194.00 182,300.00 35,366,200.00
HARGA BIAYA
(Rp.) (Rp.)
653,653,538.25
HARGA BIAYA
(Rp.) (Rp.)
IV Lain-lain
a Water stop m' 22,745.00 169,800.00 3,862,101,000.00
b Pipa PVC dia. 6" ( drainase spillway ) m' 1,265.00 181,000.00 228,965,000.00
c Gebalan rumput m2 12,032.00 14,000.00 168,448,000.00
d Angkur dia 25 - 200 panjang 2.50 m kg 15,419.00 141,600.00 2,183,330,400.00
e Shotcrete tebal 6 cm m2 27,604.00 397,200.00 10,964,307,462.76
f Dowel Bar dia. 25, L=1 m bh 4,548.00 67,600.00 307,444,800.00
g Joint Filler t=1 cm m' 34,117.00 153,400.00 5,233,547,800.00
22,948,144,462.76
E MAIN DAM
I Large Scale Sample 2.00 150,000,000.00 300,000,000.00
II Galian tanah
a Galian tanah biasa, m3 48,571.00 29,500.00 1,432,844,389.38
b Penggalian Batu Lapuk (dengan alat berat) m3 34,000.00 63,900.00 2,172,600,215.66
c Penggalian Batu Keras (dengan alat berat) m3 14,571.00 109,500.00 1,595,524,814.81
5,200,969,419.85
III Timbunan
a Core / Inti. Kedap air m3 189,827.00 125,600.00 23,842,271,514.00
b Filter / Saringan halus. m3 69,564.00 296,800.00 20,646,596,007.30
c Filter / Saringan kasar. m3 21,852.00 330,100.00 7,213,345,596.12
d Timbunan batu m3 13,611.00 293,800.00 3,998,911,033.69
e Riprap m3 41,258.00 295,500.00 12,191,739,000.00
f Timbunan Random ( Pengangkutan dari Borrow area ke - m3 1,122,605.00 79,100.00 88,798,055,500.00
stock pile, stockpile - kelokasi timbunan
g Pemboran Lubang Curtain Grouting m' 94,560.00 496,700.00 46,967,952,000.00
h Pemboran Lubang Blanket Grouting m' 9,456.00 496,700.00 4,696,795,200.00
i Pemboran Inti untuk Pilot & Check Hole m' 6,304.00 422,800.00 2,665,331,200.00
j Material Grouting ( Semen ) ton 15,602.00 1,763,600.00 27,515,687,200.00
k Water Pressure Test untuk Pilot & Check Hole test 1,260.00 272,200.00 342,972,000.00
l Backfill Grouting m3 1,300.00 1,304,900.00 1,696,370,000.00
m Gebalan rumput m2 29,100.00 14,000.00 407,400,000.00
240,983,426,251.11
IV Perkerasan puncak bendungan
a Lapis penetrasi Makadam 5 cm m2 2,992.00 82,968.00 248,240,256.00
b Lapis penetrasi batu belah 10/15 m2 2,992.00 181,924.50 544,318,104.00
c Urugan Pasir m3 299.00 330,100.00 98,699,900.00
d Kanstin buah 2,152.00 18,777.00 40,408,104.00
e Patok pengaman buah 220.00 195,400.00 42,988,000.00
974,654,364.00
V Jalan inspeksi di lereng hilir Bendungan
a Timbunan tanah dipadatkan ( random dari stockpile) m3 13,200.00 48,600.00 641,520,000.00
b Lapis penetrasi Makadam 50 mm m2 1,200.00 82,968.00 99,561,600.00
c Lapis penetrasi batu belah 10/15 m2 1,200.00 181,924.50 218,309,400.00
d Urugan Pasir m3 120.00 330,100.00 39,612,000.00
e Pasangan Batu Kali (1Pc : 4Ps) m3 206.80 670,200.00 138,597,360.00
f Siaran (1PC : 2 Ps) m2 1,800.00 37,000.00 66,600,000.00
g Lubang pengering PVC 50 mm ( 2" ) m 300.00 50,500.00 15,150,000.00
1,219,350,360.00
VI Drainase Kaki Bendungan
1 Drainase Rembesan
a Galian tanah biasa, m3 586.00 29,500.00 17,287,000.00
b Beton K225 m3 189.00 1,090,900.00 206,180,100.00
c Besi beton kg 8,316.00 15,378.00 127,883,448.00
d Pipa PVC dia 50 mm ( 2 " ) m' 20.00 50,500.00 1,010,000.00
e Pipa beton U R = 25 cm bh 150.00 58,344.00 8,751,600.00
f Begisting non Expose F1 m2 702.00 155,300.00 109,020,600.00
2 Drainase air hujan
a Galian tanah biasa, m3 2,624.00 29,500.00 77,407,893.18
b Timbunan tanah dipadatkan ( random dari stockpile) m3 186.00 48,600.00 9,039,794.40
c Beton K225 m3 216.00 1,090,900.00 235,634,400.00
d Besi beton kg 9,073.00 15,378.00 139,524,594.00
e Pipa beton U R = 25 CM bh 243.00 58,344.00 14,177,592.00
f Begisting non Expose F1 m2 1,386.00 155,300.00 215,245,644.70
g Pipa PVC dia 50 mm ( 2 " ) m 33.00 50,500.00 1,666,500.00
h Timbunan batu m3 43,638.00 293,800.00 12,820,844,400.00
HARGA BIAYA
(Rp.) (Rp.)
13,983,673,566.28
HARGA BIAYA
(Rp.) (Rp.)
F BANGUNAN PENGAMBILAN / INTAKE
I Inlet Work
a Pembersihan Lapangan area Intake m2 1,322.00 13,900.00 18,375,800.00
b Galian tanah biasa m3 1,286.00 29,500.00 37,937,041.30
c Penggalian Batu Lapuk (dengan alat berat) m3 898.00 63,900.00 57,382,404.48
d Penggalian Batu Keras (dengan alat berat) m3 299.00 109,500.00 32,740,981.80
e Beton apron K225 ( Pot. E - E dan F - F ) m3 194.00 1,090,900.00 211,631,327.30
f Buis beton dia 0.70 m bh 12.00 236,500.00 2,838,000.00
g Angkur dia 25 mm m 24.00 141,600.00 3,398,400.00
h Pipa udara dia 0.50 m tebal 10 mm m 53.00 18,941,100.00 1,003,878,300.00
i Beton K225 ( Pot. A - A dan Pot B - B ) m3 1,018.00 1,090,900.00 1,110,536,200.00
j Besi beton kg 137,417.00 15,378.00 2,113,198,626.00
4,591,917,080.88
II Pipa Intake dia 1.00 m
a Galian tanah biasa m3 76.00 29,500.00 2,242,000.00
b Penggalian Batu Lapuk (dengan alat berat) m3 53.00 63,900.00 3,386,789.46
c Penggalian Batu Keras (dengan alat berat) m3 17.00 109,500.00 1,861,186.10
d Beton pembungkus pipa dia 1.00 m ( K225 ) m3 107.00 1,090,900.00 116,726,300.00
e Besi beton kg 6,619.00 15,378.00 101,786,982.00
f Pipa baja dia 1.00 m tebal 10 mm m 25.00 23,302,700.00 582,567,500.00
g Bekisting expose type F2 m2 124.00 186,400.00 23,113,600.00
h Grouting ( filling Grouting ) ton 640.00 1,763,600.00 1,128,698,356.48
i Backfill Grouting m3 8.00 1,304,900.00 10,434,155.78
1,970,816,869.82
III Valve House.
1 Struktur Bawah
b. Timbunan tanah dipadatkan ( random dari stockpile) m3 244.00 48,600.00 11,858,400.00
c. Beton K-225 m3 1,582.00 1,090,900.00 1,725,805,436.35
d. Besi beton kg 174,038.00 15,378.00 2,676,356,287.11
2 Struktur Atas
a Beton K 225 kolom , plat atap , lisplank dll m3 151.00 1,090,900.00 164,720,445.50
b. Besi beton kg 15,895.00 15,378.00 244,433,310.00
4,899,283,878.96
IV Jembatan Penghubung
1 Struktur Bawah
Abutment
a Beton K225 m3 688.00 1,090,900.00 750,539,200.00
b Beton Plat injak K225 m3 8.00 1,090,900.00 8,727,200.00
c Besi beton. kg 1,480.00 15,378.00 22,759,440.00
d Beton / Lantai kerja(1Pc : 3Ps : 5Kr) m3 6.00 893,100.00 5,358,600.00
2 Struktur Atas
a Beton plat lantai K225 m3 31.00 1,090,900.00 33,817,900.00
b Trotoar K225 m3 18.00 1,090,900.00 19,636,200.00
c Besi beton. kg 5,405.00 15,378.00 83,118,090.00
d Bekisting expose type F2 m2 125.00 186,400.00 23,300,000.00
e Elastomeric bearing Pad. 65x400x16 Buah 8.00 550,000.00 4,400,000.00
f Anchor rod , D = 50 mm, L = 75 Cm. Buah 16.00 233,500.00 3,736,000.00
g Handrail, Galvanis Pipe dia. 3" (termasuk cat) m 104.00 182,300.00 18,959,200.00
h Expantion Joint. m 2.00 607,753.00 1,215,506.00
i Steel Drain pipe 75 mm. m 20.00 129,861.00 2,597,220.00
j Besi L 75 X 75 x 7 kg 333.00 40,300.00 13,419,900.00
k Besi U 120 x55x7 kg 563.00 40,300.00 22,688,900.00
l Pengaspalan Jembatan (ATB) m2 156.00 177,336.00 27,664,416.00
m Shear connector canal ( 125 x 65 x 6 x 8) kg 657.00 40,300.00 26,477,100.00
3 Intermediate Stiffener
Plat bawah
a Plat PL. 16 x 400 kg 1,397.00 15,814.80 22,093,275.60
b Plat PL. 25 x 400 kg 2,669.00 15,814.80 42,209,701.20
c Plat PL. 30 x 400 kg 3,846.00 15,814.80 60,823,720.80
Plat atas
a Plat PL. 16 x 300 kg 2,276.00 15,814.80 35,994,484.80
b Plat PL. 20 x 300 kg 1,954.00 15,814.80 30,902,119.20
c Plat PL. 10 x 1700 kg 13,659.00 15,814.80 216,014,353.20
HARGA BIAYA
(Rp.) (Rp.)
Stiffener diafragma
a Plat PL. 140 x 8 x 1650 kg 4,003.00 15,814.80 63,306,644.40
b Plat PL. 120 x 8 x 1650 kg 3,611.00 15,814.80 57,107,242.80
4 Batang diagonal L. 70 X 70 X 7 kg 697.00 16,722.30 11,655,446.24
5 Batang horisontal L. 70 X 70 X 7 kg 573.00 16,722.30 9,581,880.48
6 Plat strip kg 20.00 15,814.80 316,296.00
1,618,420,036.72
VII Pembersihan Lapangan area genangan termasuk tebang pohon m2 160,840.00 27,600.00 4,439,184,000.00
4,439,184,000.00
VIII Penataan Greenbelt Ha 32.00 15,000,000.00 480,000,000.00
G PEKERJAAN ELEKTRIKAL & MEKANIKAL

I Saringan sampah pengambilan 2 @ 2.1 m x 28m unit 1.00 1,107,248,000.00 1,107,248,000.00
II Pintu pengambilan dan alat angkat
a Daun pintu 1.5 m x 2.5 m T unit 1.00 359,105,000.00 359,105,000.00
b Kerangka pengarah unit 1.00 302,308,000.00 302,308,000.00
c Alat angkat , kontrol dan sistem storage lifting equipment unit 1.00 1,047,851,000.00 1,047,851,000.00
1,709,264,000.00
III Pipa conduit keluaran dia 1.0 m - dia 0.4 m
a Pipa conduit pengambilan dia 1.0 m unit 1.00 890,954,000.00 890,954,000.00
b Conduit transsition of dia 1.0 m to 1.1 m 4 m L unit 1.00 608,538,000.00 608,538,000.00
c Pipa conduit pengeluaran dia 1.0 m unit 1.00 2,266,048,800.00 2,266,048,800.00
d Pipa conduit transisi dia 1.0 m - 1.0 m x 1.0 m square unit 1.00 127,759,400.00 127,759,400.00
e Gorong - gorong baja 1.0 m x 1.0 m 4 m L unit 1.00 295,863,900.00 295,863,900.00
f Pipa conduit irigasi dia 1.0 m unit 1.00 114,311,000.00 114,311,000.00
g Pipa conduit PDAM DIA 0.4 m unit 1.00 22,862,200.00 22,862,200.00
4,326,337,300.00
IV Pintu sorong bonet ( Bonette slide gate )
a Daun pintu , selinder dan batang torak . unit 1.00 43,707,100.00 43,707,100.00
b Bonnet 1.0 m x 1.0 m unit 1.00 66,681,400.00 66,681,400.00
c Alat angkat hidrolis & kontrol unit 1.00 268,967,200.00 268,967,200.00
d Katup pengaman dia 1000 mm unit 1.00 448,278,700.00 448,278,700.00
e Hollo Jet Valve dia 900 mm unit 1.00 1,064,661,900.00 1,064,661,900.00
f Alat angkat rantai jalan ( manually travelling chain hoist ) unit 1.00 123,276,600.00 123,276,600.00
g Katup Sluice dia 400 mm ( 2 sets ) unit 1.00 282,415,500.00 282,415,500.00
2,297,988,400.00
V Pintu Conduit pengelak
a Daun pintu 4 m x 4 m set 1.00 2,066,530,000.00 2,066,530,000.00
b Kerangka pengarah unit 1.00 225,820,400.00 225,820,400.00
c Spare parts and tools unit 1.00 210,130,600.00 210,130,600.00
2,502,481,000.00
H INSTRUMENTASI
a Hydraulic piezometer unit 12.00 35,097,500.00 421,170,000.00
b Stand pipe piezometer unit 18.00 89,950,000.00 1,619,100,000.00
c Seepage Water Measuring Device (V-notch weir) unit 2.00 51,894,200.00 103,788,400.00
d Inclinometer/Settlement Gauge (ISG) unit 2.00 342,442,000.00 684,884,000.00
e Crest Settlement Point unit 11.00 1,815,000.00 19,965,000.00
f Surface Settlement Point Down Stream unit 16.00 1,815,000.00 29,040,000.00
g Bench Mark ( BM ) bh 2.00 195,400.00 390,800.00
h Patok geser bh 5.00 710,200.00 3,551,000.00
i Alat ukur hujan otomatis (ARR), Alat ukur tinggi muka air unit 1.00 300,912,000.00 300,912,000.00
Otomatis (AWLR) dan Klimatologi
j Total Stress Cell unit 9.00 137,750,000.00 1,239,750,000.00
k Observation Whell unit 5.00 16,879,500.00 84,397,500.00
l Papan Duga Air bh 2.00 316,500.00 633,000.00
4,507,581,700.00
I PEMBANGKIT LISTRIK
Pekerjaan Sipil
a Galian tanah biasa, m3 1,539.00 29,500.00 45,400,500.00
b Penggalian Batu Lapuk (dengan alat berat) m3 660.00 63,900.00 42,174,000.00
c Beton K-125 m3 26.00 980,500.00 25,493,000.00
d Beton K-225 m3 559.00 1,090,900.00 609,813,100.00
e Besi Tulangan Ulir kg 25.00 15,378.00 384,450.00
f Bekisting expose type F2 m2 1,478.00 189,500.00 280,081,000.00
g Pintu Harmonika m2 21.00 24,750,000.00 519,750,000.00
h Pintu Aluminium set 2.00 4,950,000.00 9,900,000.00
HARGA BIAYA
(Rp.) (Rp.)
i Jendela Aluminium set 12.00 825,000.00 9,900,000.00
1,542,896,050.00
HARGA BIAYA
(Rp.) (Rp.)
J PEMBANGUNAN FASILITAS
a Gudang Lapangan ( 140 m2 ) unit 1.00 91,004,900.00 91,004,900.00
b Tandon Air unit 1.00 27,175,077.49 27,175,077.49
c Tangki Bahan Bakar unit 1.00 21,089,090.00 21,089,090.00
d Kantor Utama Bendungan (420 m2) unit 1.00 827,476,100.00 827,476,100.00
e Rumah Dinas Type 1 (60 m2) (1 Unit) unit 1.00 117,692,000.00 117,692,000.00
f Rumah Dinas Type 2 (45 m2) (1 Unit) unit 1.00 92,882,000.00 92,882,000.00
g Gardu Pandang (40 m2) unit 1.00 84,461,000.00 84,461,000.00
h Pos Jaga (9 m2) 2 unit unit 1.00 15,719,000.00 15,719,000.00
i Mushola (60 m3) unit 1.00 117,411,000.00 117,411,000.00
j Rumah Genset (16 m2) unit 1.00 31,169,000.00 31,169,000.00
k Bengkel Peralatan (120 m2) unit 1.00 220,919,000.00 220,919,000.00
l Rumah Instrumen (31.76 m2) unit 1.00 62,823,000.00 62,823,000.00
m Instalasi Jaringan Tegangan Menengah 20 KV/220 V Ls 1.00 246,477,700.00 246,477,700.00
n Instalasi Penerangan Jalan dan Puncak Bendung Titik 70.00 5,550,000.00 388,500,000.00
o Patok Batas aset Tanah Bendungan ( beton K 175 ) bh 30.00 959,000.00 28,770,000.00
p Landscape m2 50,000.00 12,500.00 625,000,000.00
2,998,568,867.49
K PEMBANGUNAN JALAN
a Lapis pondasi agregat klas C m3 1,458.00 301,900.00 440,170,200.00
b Lapis pondasi agregat klas A m3 3,280.00 274,800.00 901,344,000.00
c Lapis pondasi agregat klas B m3 6,560.00 272,800.00 1,789,568,000.00
d Lapis resap pengikat ltr 26,921.00 11,313.00 304,557,273.00
e Asphalt Treated ( ATB ) m3 1,094.00 2,955,600.00 3,233,426,400.00
6,669,065,873.00
Biaya konstruksi 552,872,292,274.61

Pajak (10%) 55,287,229,227
Total biaya 608,159,521,502.07
Dibulatkan 608,159,000,000.00
Perincian Harga Operasi per Jam
Model, Kapasitas, Flywheel Usia Nilai Sisa
Operasi Harga beli Nilai Susut Bunga, Biaya
Berat atau Power Guna (10%) Nilai Biaya Bahan Gaji Harga Total
Diameter Pajak & Penyu Spare Part Bahan Bakar
No. Jenis Alat Depre siasi Perbaikan Pelumas Pegawai
Asuransi sutan
(HP) (Tahun) (Jam) US$ (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
(1) (2) (3) (4) (5) (6) (7) (8) (9)=3%x(8) (10)=10%x(8)-(9)
(11)=((8)-(9)-(10))/((5)x(6))
(12) (13)=(9)/(6) (!4) (15) (16) (17) (18) (19 )
1. Agitator Truck, 3.2 m

3
3,2 m 3
110 5 2,000 38,329 571,725,000 17,151,750 55,457,325 49,912 20,582 8,576 16,637 11,091 157,740 11,220 14,688 290,500
2. Air compressor, 250 CFM 250 CFM 260 5 2,000 9,361 139,630,000 4,188,900 13,544,110 12,190 5,027 2,094 4,063 2,709 372,840 26,520 9,375 434,900
5. ARC Welder, 250 A 250 Ampere 0 5 2,000 4,941 73,702,860 2,211,086 7,149,177 6,434 2,653 1,106 2,145 1,430 - - 9,375 23,200
6. Asphalt Sprayer, 200 liter 200 liter 35 5 2,000 10,559 157,500,000 4,725,000 15,277,500 13,750 5,670 2,363 4,583 3,056 50,190 3,570 9,375 92,600
7. Asphalt Sprayer, 800 liter 800 liter 70 5 2,000 21,118 315,000,000 9,450,000 30,555,000 27,500 11,340 4,725 9,167 6,111 100,380 7,140 9,375 175,800
8. Batching Plant, 30 m3/jam 20 m3/jam 0 6 2,000 240,322 3,584,750,000 107,542,500 347,720,750 260,791 125,466 53,771 104,316 69,544 - - 20,000 633,900
9. Buldozer, 15 ton 15 ton 110 5 2,000 225,000 2,587,500,000 77,625,000 250,987,500 225,889 93,150 38,813 75,296 50,198 157,740 11,220 14,688 667,000
10. Buldozer, 21 ton 21 ton 220 5 2,000 235,000 2,702,500,000 81,075,000 262,142,500 235,928 97,290 40,538 78,643 52,429 315,480 22,440 14,688 857,500
11. Car Mix, 5 m3/jam 5 m3/jam 110 8 2,000 50,351 751,052,063 22,531,562 72,852,050 40,979 25,348 11,266 21,856 14,570 157,740 11,220 14,688 297,700
12. Concrete Mixer, 0,25 m3 0,25 m3 7 4 2,000 1,647 24,568,390 737,052 2,383,134 2,681 921 369 715 477 10,038 714 9,375 25,300
13. Concrete Mixer, 0,5 m3 0,5 m3 10 4 2,000 31,677 472,500,000 14,175,000 45,832,500 51,562 17,719 7,088 13,750 9,167 14,340 1,020 9,375 124,100
14. Concrete Pump Truck, 30 m3/jam 30 m3/jam 105 4 2,000 28,889 430,916,122 12,927,484 41,798,864 47,024 16,159 6,464 12,540 8,360 150,570 10,710 14,688 266,600
15. Concrete Vibrator, 45 mm 45 mm 5 1 2,000 890 13,272,000 398,160 1,287,384 5,793 796 199 386 257 7,170 510 9,375 24,500
16. Crane Truck Hydraulic, 20 ton 20 ton 230 5 2,000 105,512 1,573,854,600 47,215,638 152,663,896 137,398 56,659 23,608 45,799 30,533 329,820 23,460 14,688 662,000
17. Diesel Generator, 100 kVA 100 kVA 133 4 2,000 16,938 252,659,400 7,579,782 24,507,962 27,571 9,475 3,790 7,352 4,902 190,722 13,566 9,375 266,800
18. Diesel Generator, 45 kVA 45 kVA 60 5 2,000 12,713 189,630,000 5,688,900 18,394,110 16,555 6,827 2,844 5,518 3,679 85,825 6,105 9,375 136,800
19. Diesel generator, 60 kVA 60 kVA 80 5 2,000 13,560 202,272,000 6,068,160 19,620,384 17,658 7,282 3,034 5,886 3,924 114,433 8,140 14,688 175,100
20. Drill Pneumatic Crawler, 5 ton 353 CFM & 65 mm 0 5 2,000 31,129 464,340,660 13,930,220 45,041,044 40,537 16,716 6,965 13,512 9,008 - - 9,375 96,200
21. Drill Leg Air, 22 kg 88 CFM & 86 mm 0 3 2,000 1,779 26,530,140 795,904 2,573,424 3,860 1,061 398 772 515 - - 9,375 16,000
22. Dump Truck, 6 ton 6 ton 100 4 2,000 11,062 165,000,000 4,950,000 16,005,000 18,006 6,188 2,475 4,802 3,201 155,350 10,200 14,688 215,000
23. Dump Truck, 10 ton 10 ton 125 6 2,000 43,576 650,000,000 19,500,000 63,050,000 47,288 22,750 9,750 18,915 12,610 179,250 12,750 14,688 318,000
24. Giant breaker 0,7 m3 135 4 2,000 95,000 1,092,500,000 32,775,000 105,972,500 119,219 40,969 16,388 31,792 21,195 193,590 13,770 14,688 451,700
25. Excavator/Backhoe, 0.9 m3 0,7 m3 135 5 2,000 95,000 1,092,500,000 32,775,000 105,972,500 95,375 39,330 16,388 31,792 21,195 193,590 13,770 14,688 426,200
26. Excavator/Backhoe, 1.2 m3 1,2 m3 178 5 2,000 116,000 1,334,000,000 40,020,000 129,398,000 116,458 48,024 20,010 38,819 25,880 255,252 18,156 14,688 537,300
27. Excavator/Tracktor Shovel, 1.2 m3 1,2 m3 178 5 2,000 81,280 1,212,400,000 36,372,000 117,602,800 105,843 43,646 18,186 35,281 23,521 255,252 18,156 14,688 514,600
28. Hand Tamper 80 kg 6 4 1,000 1,140 17,010,000 510,300 1,649,970 3,712 1,276 510 990 660 8,604 612 9,375 25,800
29. Jack Hammer 25 kg 0 4 1,000 2,676 39,921,630 1,197,649 3,872,398 8,713 2,994.12 1,198 2,323 1,549 - - 14,688 31,500
30. Mesin pembengkok besi Maksimum 45 mm 0 5 2,000 5,796 86,449,222 2,593,477 8,385,575 7,547 3,112 1,297 2,516 1,677 - - 9,375 25,600
31. Mesin pemotong besi Maksimum 45 mm 0 5 2,000 5,029 75,011,325 2,250,340 7,276,099 6,548 2,700 1,125 2,183 1,455 - - 9,375 23,400
32. Motor Grader, 3.1 m 3,1 m 103 5 2,000 155,000 1,782,500,000 53,475,000 172,902,500 155,612 64,170 26,738 51,871 34,581 147,702 10,506 14,688 505,900
33. Tandem Roller 8 - 10 ton 80 7 2,000 85,677 1,278,000,000 38,340,000 123,966,000 79,692 43,817 19,170 37,190 24,793 114,720 8,160 14,688 342,300
34. Three Wheel Roller, 10 ton 10 - 12 ton 66 5 2,000 24,134 360,000,000 10,800,000 34,920,000 31,428 12,960 5,400 10,476 6,984 157,740 6,732 14,688 246,500
35. Truck Flat Bed, 4 ton 4 ton 180 5 2,000 16,471 245,688,240 7,370,647 23,831,759 21,449 8,845 3,685 7,150 4,766 258,120 18,360 14,688 337,100
36. Vibrator Roller, 10 ton 10 ton 109 4 2,000 72,000 828,000,000 24,840,000 80,316,000 90,356 31,050 12,420 24,095 16,063 195,383 25,942 14,688 410,000
37. Water tank truck & pump, 5000 liter 5000 liter 180 5 2,000 8,485 126,565,600 3,796,968 12,276,863 11,049 4,556 1,898 3,683 2,455 258,120 18,360 14,688 314,900
38. Wheel Loader, 1.5 m3 1,5 m3 108 5 2,000 77,637 1,158,060,000 34,741,800 112,331,820 101,099 41,690 17,371 33,700 22,466 154,872 11,016 14,688 397,000
Catatan:
1. Data of April 2012 8. Susut = Harga Susut / Usia Guna
2. Susut = 3% x Harga Beli 9. Harga BBM (Solar) = Rp 11,950 /liter
3. Spare Part = 6% x (Harga Beli - Nilai Susut) / Lama Operasi 10. Harga Pelumas = Rp 34,000 /liter
4. Biaya Perbaikan = 4% x (Harga Beli - Nilai Susut) / Lama Operasi 11. Operator = Rp 75,000 /org-hari 100,000
5. Suku Bunga Bank = 12% 12. Ass. Operator = Rp 42,500 /org-hari 66,667
6. Bahan bakar = 0.12 x HP x Harga bahan bakar (Solar)
7. Bahan bakar = 0.22 x HP x Harga bahan bakar (Premium)
8. Pelumas, dll = 0.003 x HP x Harga Pelumas
9. Kurs Dollar 1US$ = Rp. 11,500
STANDAR HARGA SATUAN DASAR (SHSD)
SEWA ALAT
Harga Sewa
No. Jenis Alat Satuan
(Rp)
1. Agitator Truck, 3.2 m3 Rp/jam 290,500.00

2. Air compressor, 250 CFM Rp/jam 434,900.00
3. Air compressor, 365 CFM Rp/jam 621,000.00
4. Air Compressor, 60 CFM Rp/jam 123,200.00
5. ARC Welder, 250 A Rp/jam 23,200.00
6. Asphalt Sprayer, 200 liter Rp/jam 92,600.00
7. Asphalt Sprayer, 800 liter Rp/jam 175,800.00
8. Concrete batching plant 30 m3 Rp/jam 633,900.00
9. Buldozer, 15 ton Rp/jam 667,000.00
10. Buldozer, 21 ton Rp/jam 857,500.00
11. Car Mix, 5 m3/jam Rp/jam 297,700.00
12. Concrete Mixer, 0,25 m3 Rp/jam 25,300.00
13. Concrete Mixer, 0,5 m3 Rp/jam 124,100.00
14. Concrete Pump Truck, 30 m3/jam Rp/jam 266,600.00
15. Concrete Vibrator, 45 mm Rp/jam 24,500.00
16. Crane Truck Hydroulik, 20 ton Rp/jam 662,000.00
17. Diesel Generator, 100 kVA Rp/jam 266,800.00
18. Diesel Generator, 45 kVA Rp/jam 136,800.00
19. Diesel generator, 60 kVA Rp/jam 175,100.00
20. Drill Pneumatic Crawler, 5 ton Rp/jam 96,200.00
21. Drill Leg Air, 22 kg Rp/jam 16,000.00
22. Dump Truck, 6 ton Rp/jam 215,000.00
23. Dump Truck, 10 ton Rp/jam 318,000.00
24. Excavator/Backhoe, 0.9 m3 Rp/jam 451,700.00
25. Excavator/Backhoe, 1,2 m3 Rp/jam 537,300.00
26. Excavator/Tracktor Shovel, 1.2 m3 Rp/jam 514,600.00
27. Giant breaker Rp/jam 451,700.00
28. Hand Tamper 80 kg Rp/jam 25,800.00
29. Jack Hammer 25Kg Rp/jam 31,500.00
30. Mesin pembengkok besi Rp/jam 25,600.00
31. Mesin pemotong besi Rp/jam 23,400.00
32. Motor Grader, 3,1 m Rp/jam 505,900.00
33. Tandem roller 10 ton Rp/jam 342,300.00
34. Three Wheel Roller, 10 ton Rp/jam 246,500.00
35. Truck Flat Bed, 4 ton Rp/jam 337,100.00
36. Vibrator Roller, 10 ton Rp/jam 410,000.00
37. Water Tank Truck, 5000 liter Rp/jam 314,900.00
38. Wheel Loader, 1.5 m3 Rp/jam 397,000.00
39. Pompa, 3" - H=5 m Rp/jam 12,500.00
40. Pompa, 4" - H=5 m Rp/jam 15,500.00
41. Aspalt Mixing Plant Rp/jam 3,471,705.00
42. Aspalt Finisher Rp/jam 490,200.00
43. Penomatic Tyre Roller Rp/jam 336,240.00
44. Chain saw Rp/jam 17,500.00
STANDAR HARGA SATUAN
UPAH KERJA, BAHAN DAN PERALATAN
BALAI BESAR WILAYAH SUNGAI PEMALI JUANA
TAHUN ANGGARAN 2014
DI KABUPATEN KUDUS
No Jenis Upah Kerja / Bahan / Peralatan Satuan Daftar Harga KETERANGAN

( Rp )
I UPAH KERJA
1 Mandor Oh 57,500
2 Pekerja Oh 42,500
3 Kepala tukang Oh 57,500 45,000
4 Tukang batu Oh 57,500 40,000
5 Tukang kayu Oh 57,500 42,500
6 Tukang besi Oh 57,500
7 Tukang cat Oh 57,500
8 Tukang listrik Oh 57,500
9 Tukang las Oh 57,500
10 Penganyam besi Oh
11 Tukang aspal Oh 42,500
12 Penjaga api Oh 42,500
13 Operator Oh 75,000
14 Asisten operator Oh 42,500
15 Mekanik terampil Oh 75,000
16 Driver Oh 75,000
17 Juru ukur Oh 75,000
18 Site Engineer Ob 4,500,000
19 Foreman Ob 3,500,000
20 Legdrill operator Ob 3,000,000
21 Mechanic Ob 3,000,000
22 Bore Master Ob 3,000,000
23 Asisten Bore Master Ob 2,500,000
24 Grouting Skill Ob 3,000,000
25 Nozzleman Ob 3,000,000
26 Shotmachine operator Ob 3,000,000
27 Air compresor operator Ob 3,000,000
28 Concrete technician Ob 2,500,000
29 Pekerja Khusus Ob 1,750,000
II BAHAN
1 Pasir urug m3 100,000
2 Pasir beton / cor ( hitam ) m3 300,000 190,000
3 Pasir pasang m3 147,500
4 Sirtu m3 115,000
5 Tanah urug m3
6 Batu belah ( kali / gunung ) m3 140,000
7 Batu bata merah bh 625
8 Batu pecah 5/7 m3 162,500
9 Batu pecah 3/5 m3 177,500
10 Batu pecah 2/3 m3 200,000
11 Semen portland 40 kg zak 53,000
12 Semen portland 50 kg zak 66,000 63,750
13 Semen warna kg 12,000
14 Keramik 30X30cm M2 50,000
15 Keramik 20X20cm M2 50,000
16 Besi tulangan beton ( polos ) kg 10,500
17 Besi tulangan beton ( ulir ) kg 12,500
18 Besi plat kg 13,000
19 Besi profil kg 13,750
20 Kawat ikat beton kg 16,750
20 Kayu jati balok m3 23,500,000
21 Kayu jati papan m3 28,000,000
22 Kayu kamper balok m3 6,800,000
23 Kayu kamper papan m3 7,450,000
24 Kayu kruing balok m3 6,400,000
25 Kayu kruing papan m3 6,900,000
( Rp )
26 Kayu tahun / balau balok m3 6,600,000
27 Kayu meranti balok m3 4,150,000
28 Kayu meranti papan m3 4,750,000
29 Kayu bekisting m3 2,200,000
( Rp )
30 Triplek 120 x 240 cm tebal 3mm lbr 55,000
31 Triplek 120 x 240 cm tebal 4 mm lbr 68,000
32 Kayu dolken/gelam Ø 10 cm panj. 4 m btg 31,000
33 Paku reng / usuk / triplek / seng kg 18,000
34 Paku asbes gelombang kg 21,000
35 Paku payung kg 21,000
36 Geotextile non Woven t=2mm m 17,500
37 Klosed Jongkok Keramik bh 140,000
38 Klosed Duduk Keramik bh 1,100,000
39 Teer / aspal kg 10,625
40 Buis Beton dia. 100, L=50 cm bh 150,000
41 Buis Beton dia. 50, L=50 cm bh 90,000
42 Pipa PVC Ø 1" m 8,000
43 Pipa PVC Ø 2" m 25,000
44 Pipa PVC Ø 4" m 75,833
45 Pipa PVC Ø 6" m 160,833
46 Cat kayu kg 56,500
47 Cat besi kg 45,000
49 Cat meni kg 16,500
50 Cat tembok kg 19,500
51 Cross bit, dia. 50 mm Pcs 278,300
52 Concrete Additive kg 17,500
53 Aspal Curah kg 10,469
54 Agregat Klas A m3 154,400
55 Agregat Klas B m3 137,900
56 Agregat Kasar m3 247,500
57 Agregat Halus m3 220,000
58 Filler kg 950
59 Dolken Jati lokal dia 15 - 20 cm L = 2 m btg 75,000
60 Rumput m2 5,000
61 Batu pecah mesin 1 - 2 cm ( beton ) m3 200,000
62 Multipleks 1,20x2,40m/12 mm lbr 160,000
63 Minyak Begisting Ltr 10,000
64 Mur baut Kuda -kuda Kg 15,000
65 Asbes gelombang 3,00 m x 1,05 m x 4 mm lbr 69,250
ANALISA HARGA SATUAN POKOK KEGIATAN
(AHSPK)
No. : A.00
Jenis Pekerjaan : MOBILISASI DAN DEMOBILISASI
Harga Satuan : Rp. 383,700,000.0
Satuan : Ls
HARGA SATUAN JUMLAH

NO URAIAN SATUAN KUANTITAS
Rp. Rp.
A MOBILISASI ALAT & PERSONIL

1 Excavator bh 12 4,000,000.0 48,000,000.0
2 Wheel Loader bh 6 3,000,000.0 18,000,000.0
3 Dump truck bh 35 900,000.0 31,500,000.0
4 Buldozer bh 2 4,000,000.0 8,000,000.0
5 Motor Grader bh 2 3,000,000.0 6,000,000.0
6 Vibro roller bh 2 4,000,000.0 8,000,000.0
7 Water tanker bh 2 900,000.0 1,800,000.0
8 Concrete Mixer bh 4 1,000,000.0 4,000,000.0
9 Vibrator Roller bh 3 4,000,000.0 12,000,000.0
10 Concrete pump bh 6 1,000,000.0 6,000,000.0
11 Water Pump 70-100 Mm bh 2 1,500,000.0 3,000,000.0
12 Compressor 4000-6500 L\M bh 2 3,000,000.0 6,000,000.0
13 Boring Machine Unit 2 1,000,000.0 2,000,000.0
14 Grouting Machine Unit 4 1,000,000.0 4,000,000.0
15 Crawler Crane cap. 22 ton Unit 1 4,000,000.0 4,000,000.0
16 Batching Plant Unit 1 12,000,000.0 12,000,000.0
17 Stone Crusher Unit 1 12,000,000.0 12,000,000.0
18 Bar Bender Unit 2 300,000.0 600,000.0
19 Bar Bender Unit 2 300,000.0 600,000.0
20 Tamper bh 6 75,000.0 450,000.0
21 Emergency Genset 150 kVA bh 1 450,000.0 450,000.0
22 Engine Pump bh 6 75,000.0 450,000.0
23 Concrete Pump Truck bh 2 1,500,000.0 3,000,000.0
B DEMOBILISASI ALAT & PERSONIL

1 Excavator bh 12 4,000,000.0 48,000,000.0
2 Wheel Loader bh 6 3,000,000.0 18,000,000.0
3 Dump truck bh 35 900,000.0 31,500,000.0
4 Buldozer bh 2 4,000,000.0 8,000,000.0
5 Motor Grader bh 2 3,000,000.0 6,000,000.0
6 Vibro roller bh 2 4,000,000.0 8,000,000.0
7 Water tanker bh 2 900,000.0 1,800,000.0
8 Concrete Mixer bh 4 1,000,000.0 4,000,000.0
9 Vibrator Roller bh 3 4,000,000.0 12,000,000.0
10 Concrete pump bh 6 1,000,000.0 6,000,000.0
11 Water Pump 70-100 Mm bh 2 1,500,000.0 3,000,000.0
12 Compressor 4000-6500 L\M bh 2 3,000,000.0 6,000,000.0
13 Boring Machine Unit 2 1,000,000.0 2,000,000.0
14 Grouting Machine Unit 4 1,000,000.0 4,000,000.0
15 Crawler Crane cap. 22 ton Unit 1 4,000,000.0 4,000,000.0
16 Batching Plant Unit 1 12,000,000.0 12,000,000.0
17 Stone Crusher Unit 1 12,000,000.0 12,000,000.0
18 Bar Bender Unit 2 300,000.0 600,000.0
19 Bar Bender Unit 2 300,000.0 600,000.0
20 Tamper bh 6 75,000.0 450,000.0
21 Emergency Genset 150 kVA bh 1 450,000.0 450,000.0
22 Engine Pump bh 6 75,000.0 450,000.0
23 Concrete Pump Truck bh 2 1,500,000.0 3,000,000.0
Jumlah 383,700,000.0
Biaya umum dan keuntungan 10 %
Jumlah (termasuk biaya umum dan keuntungan) sebelum PPN 383,700,000.0
Jumlah dibulatkan 383,700,000.0
An. Har. Sat Pek. Persiapan A - 33/195

(AHSPK)
No. :
Jenis Pekerjaan : Patok geser
Harga Satuan : Rp. 710,200
Satuan : bh
Harga Satuan Jumlah Harga

No. Item Pekerjaan Satuan Volume
(Rp) (Rp)
I TENAGA
1. Tukang Batu org/hr 0.09 57,500 5,031
2. Mandor org/hr 0.04 57,500 2,396
3. Pekerja org/hr 0.10 42,500 4,427
Sub Total I 11,854
II BAHAN
1 Beton K175 m3 0.375 1,033,000.00 387,375
2 Besi Tulangan Kg 9.900 15,378.00 152,242
3 Bekisting m2 0.480 192,600.00 92,448
4 Cat Kg 0.050 19,500.00 975
Sub Total II 632,065
III PERALATAN
1 Concrete mixer jam 0.020 25,300 506
2 Concrete Vibrator Jam 0.020 24,500 490
3 Alat bantu ls 1.000 750 750
Sub Total III 1,746
Biaya Langsung (Sub Total I s/d III) 645,665

IV OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsung) 64,567
V JUMLAH 710,232
VI HARGA SATUAN PEKERJAAN (Rp/bh) 710,200
(AHSPK)
No. :
Jenis Pekerjaan : Patok Batas aset Tanah Bendungan
Satuan : bh

(Rp) (Rp)
I TENAGA
1. Tukang Batu org/hr 0.09 10,500 919
2. Mandor org/hr 0.04 177,500 7,396
3. Pekerja org/hr 0.10 200,000 20,833
Sub Total I 29,148
II BAHAN
1 Beton K175 m3 0.500 1,033,000.00 516,500
2 Besi Tulangan Kg 13.200 15,378.00 202,990
3 Bekisting m2 0.640 192,600.00 123,264
III PERALATAN
1 Concrete mixer jam 0.020 0 0
2 Concrete Vibrator Jam 0.020 0 0
3 Alat bantu ls 1.000 0 0
Sub Total III 0

V JUMLAH 959,092
(AHSPK)
No. :
Jenis Pekerjaan : Bench Mark ( BM )
Satuan : bh

(Rp) (Rp)
I TENAGA
2. Mandor org/hr 0.055 57,500 3,182
3. Pekerja org/hr 0.63 42,500 26,563
Sub Total I 42,472
II BAHAN
1 Beton K175 m3 0.012 1,033,000.00 12,783
2 Besi Tulangan Kg 1.238 15,378.00 19,030
3 Bekisting m2 0.060 192,600.00 11,556
4 Mur Kuningan bh 1.00 25,000.00 25,000
Sub Total II 68,370
III PERALATAN
1 Concrete mixer jam 1.328 25,300 33,598
2 Concrete Vibrator Jam 1.328 24,500 32,536
3 Alat bantu ls 1.000 750 750
Sub Total III 66,884

V JUMLAH 195,499
(AHSPK)
No. : A.02
Jenis Pekerjaan : Kantor Lapangan (200 m²)
Harga Satuan : Rp. 443,450,100
Satuan : LS

(Rp) (Rp)
1. Pembersihan Lahan (ref.C.01) m2 220.000 13,900 3,058,000

2. Pengupasan (ref.C.02) m2 220.000 21,200 4,664,000
3. Pekerjaan Pondasi :
- Pasangan Batu Kali (1PC : 3Ps) (ref. E01) m3 6.640 706,300 4,689,832
- Beton K-175 (ref.D.04) m3 2.760 1,033,000 2,851,080
- Bekisting (ref.D.07) m2 1.440 155,300 223,632
- Timbunan Tanah (ref.C.15) m3 149.870 20,200 3,027,374
4. Pekerjan Dinding :
- Pasangan Batu Bata (1PC : 4Ps) (ref. E03) m3 40.000 216,000 8,640,000
- Beton K-175 (ref.D.04) m3 2.100 1,033,000 2,169,300
- Bekisting (ref.D.07) m2 1.092 155,300 169,588
- Plesteran (1PC : 3 PS) (ref.E.04) m2 938.000 42,000 39,396,000
- Pengecatan Tembok (ref.J.12) m2 938.000 52,300 49,057,400
- Keramik 30 x 30 cm (ref.J.15) m2 200.000 159,000 31,800,000
5. Pekerjaan Atap :
- Kuda-kuda WF 150.150 (ref.J.19) kg 2,657.210 40,300 107,085,563
- Gording 8/12 (ref.J.10) m3 1.212 9,174,100 11,119,009
- Rangka Kuda-kuda L. 50.50.5 (ref.J.20) kg 76.885 46,800 3,598,218
- Nock 8/12 (ref.J.10) m3 0.211 9,174,100 1,935,735
- Atap Asbes Gelombang Kecil (ref.J.04) m2 122.470 41,200 5,045,764
5. Plafon Eternit (ref.J.21a) m2 264.000 242,000 63,888,000
6. Pekerjaan Pintu dan Jendela :
- Kusen Pintu 1 (ref.J.06) m3 0.555 10,035,500 5,569,703
- Kusen Pintu 2 (ref.J.06) m3 0.042 10,035,500 421,491
- Kusen Pintu 3 (ref.J.06) m3 0.116 10,035,500 1,164,118
- Kusen Jendela 1 (ref.J.06) m3 1.050 10,035,500 10,537,275
- Kusen Jendela 2 (ref.J.06) m3 0.022 10,035,500 220,781
- Daun Pintu Teakwood (Pintu 1) (ref. J.07) m2 18.900 615,200 11,627,280
- Kaca Rayban Polos Tebal 5 mm (ref. J.11) m2 2.520 120,000 302,400
- Daun Pintu Teakwood (Pintu 3) (ref .J.07) m2 4.320 615,200 2,657,664
- Kaca Rayban Polos Tebal 5 mm (ref .J.11) m2 23.520 120,000 2,822,400
- Kaca Rayban Polos Tebal 5 mm (ref .J.11) m2 0.360 120,000 43,200
7. Pekerjaan Lain-lain :
- Wastafel (ref.J.22) bh 2.000 522,000 1,044,000
- Kloset Jongkok (ref.J17) bh 2.000 412,600 825,200
- Kran Air (ref.J.16) bh 4.000 24,300 97,200
- Bak Mandi batu bata Vol. 0,30m3 (ref.J.23) bh 1.000 1,088,000 1,088,000
- Grendel (ref.J.24) bh 6.000 22,600 135,600
- Engsel (ref.J.25) stel 21.000 29,200 613,200
- Kunci Tanam Besar Kuda Terbang 2 (J.26) bh 14.000 198,000 2,772,000
-Pemasangan Air Conditioner 1 PK bh 5.000 3,755,300 18,776,500
I Biaya Langsung (Sub Total ) 403,136,506

II OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsung) 40,313,651
III JUMLAH 443,450,157
IV HARGA SATUAN PEKERJAAN (Rp/m³) 443,450,100
(AHSPK)
No. : A.01
Jenis Pekerjaan : Barak Kerja (70 m2)
Satuan : LS
BBWS
(Rp) (Rp)

- Galian Tanah (ref.C.03) m3 63.000 29,500 1,858,500
-Pasangan Batu Kosong (ref.E.05) m2 10.500 282,900 2,970,450
- Beton K-175 (ref.D.04) m3 0.950 1,033,000 981,350
- Bekisting (ref.D.07) m2 0.490 155,300 76,097
-Besi Beton Polos (ref.D.06) ton 0.200 15,378 3,076
- Pasangan Batu Bata (1PC : 4Ps) (re f. E.03) m3 13.620 216,000 2,941,920
- Beton K-175 (ref.D.04) m3 1.330 1,033,000 1,373,890
- Bekisting (ref.D.07) m2 0.690 155,300 107,157
-Besi Beton Polos (ref.D.06) ton 0.270 15,378 4,152
- Plesteran (1PC : 3 Ps) (ref.E.04) m2 2.710 42,000 113,820
- Pengecatan Tembok (ref.J.12) m2 2.710 52,300 141,733
4. Pekerjaan Atap :
- Kuda-kuda Kayu Meranti (ref.J01) m3 1.740 9,301,900 16,185,306
- Kayu Usuk Kamper/Reng Meranti (ref. J02) m3 1.400 104,800 146,720
- Listplank Kayu Kamper (ref.J.03) m3 0.340 110,000 37,400
- Wuwung Asbes Gelombang Kecil (ref. J05) m' 31.000 74,300 2,303,300
5. Pekerjaan Pintu dan Jendela
Pintu Tipe PJ. 1
- Pintu (ref.J.07) m2 2.120 615,200 1,304,224
- Jendela (ref.J.09) m2 3.980 107,900 429,442
Pintu Tipe PJ. 2
- Pintu (ref.J.07) m2 2.120 615,200 1,304,224
- Jendela (ref.J.09) m2 2.850 107,900 307,515
Pintu Tipe P. 1
- Pintu (ref.J.07) m2 1.650 615,200 1,015,080
Pintu Tipe P. 2
- Pintu (ref.J.07) m2 1.400 615,200 861,280
Jendela Tipe J. 2
- Jendela (ref.J.09) m2 4.280 107,900 461,812
Jendela Tipe J. 1
- Jendela (ref.J.09) m2 1.490 107,900 160,771
Jendela Tipe B. 1
- Jendela (ref.J.09) m2 0.660 107,900 71,214
6. Pekerjaan Lantai
- Timbunan Tanah (ref.C15) m3 10.700 48,600 520,020
- Tegel Plain Abu-abu (ref.J.13) m2 55.000 225,200 12,386,000
- Tegel Porselin (ref.J.15) m2 15.740 159,000 2,502,660
- Tegel Traso (ref.J14) m2 9.700 150,400 1,458,880
7. Pekerjaan Plafon (ref.J.21) m2 107.270 242,000 25,959,340
8. Pekerjaan Lain-lain
- Bak Mandi (1,00 x 0,60 x 0,80) (ref J.18) buah 1.000 1,088,000 1,088,000
- Kloset Jongkok (ref.J.17) buah 1.000 412,600 412,600
I Biaya Langsung (Sub Total ) 85,586,413

IV HARGA SATUAN PEKERJAAN (Rp/m³) 94,145,000
(AHSPK)
No. : A.03
Jenis Pekerjaan : Penyedia Air Bersih dan Sanitasi
Satuan : LS
IKA
(Rp) (Rp)
I PERALATAN DAN PEMASANG
1. Pemboran dia 10" m 60.000 750,000 45,000,000

2. Pipa Galvanis dia. 4" + pemasangan m 60.000 162,500 9,750,000
3. Pipa Galvanis dia. 3" + pemasangan m 60.000 137,500 8,250,000
4. Pembuatan Saringan ls 1.000 300,000 300,000
5. Pompa Sentrifugal q = 50 liter/detik buah 2.000 6,000,000 12,000,000
6. Sistem penampungan/reservoir bawah 10 m3 ls 1.000 7,500,000 7,500,000
7. Sistem perpipaan dll ls 1.000 7,500,000 7,500,000
8. Sistem Sanitasi ls 1.000 6,250,000 6,250,000
II Biaya Langsung (Sub Total ) 96,550,000

III OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsung) 9,655,000
IV JUMLAH 106,205,000
V HARGA SATUAN PEKERJAAN (Rp/m³) 106,205,000
(AHSPK)
No. : A.05
Jenis Pekerjaan : Penyedia Sarana Telekomunikasi
Satuan : LS

(Rp) (Rp)
I PERALATAN
1. Truseiver unit 20 675,000 13,500,000

2. Drycell bateray bh 50,000 1,000 50,000,000
Sub Total I 63,500,000
II PENYAMBUNGAN
1. Biaya Penyambungan % 25.000 63,500,000.00 15,875,000
Sub Total II 15,875,000
III LAIN-LAIN
Sub Total III 0
Biaya Langsung (Sub Total I s/d III) 79,375,000

IV OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsung) 7,937,500
V JUMLAH 87,312,500
VI HARGA SATUAN PEKERJAAN (Rp/Ls) 87,312,500
(AHSPK)
No. : A.06
Jenis Pekerjaan : Penyedia Sarana & Prasarana Laboratorium ( Mektan & Concrete )
Satuan : LS

(Rp) (Rp)
I KONSTRUKSI
1. Gedung m2 70.000 1,344,929 94,145,000.00
II PERALATAN TEST
1. Embankment Test LS 1.000 0

2. Concreting Test LS 1.000 0
Sub Total II 0
III OPERASIONAL
1. Juru Laborat org/bln 36.000 3,500,000 126,000,000

2. Pembantu Juru Laborat org/bln 36.000 3,000,000 108,000,000
3. Pekerja khusus org/bln 36.000 1,200,000 43,200,000
Sub Total III 277,200,000

V JUMLAH 408,479,500
VI HARGA SATUAN PEKERJAAN (Rp/m2) 408,479,500
(AHSPK)
No. : A.04
Jenis Pekerjaan : Penyediaan Sarana Penerangan Kantor
Satuan : LS

(Rp) (Rp)
I PERALATAN DAN PEMASANGAN
1. Pengadaan Generator, 15 kVA unit 1.000 300,000,000 300,000,000

2. Pengadaan Sistem Penerangan ls 1.000 3,000,000 3,000,000
3. Perlengkapan lainnya ls 1.000 60,000,000 60,000,000
4. Biaya penyambungan dan lain-lain ls 1.000 5,000,000 5,000,000
II Biaya Langsung (Sub Total ) 368,000,000

III OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsung) 36,800,000
IV JUMLAH 404,800,000
V HARGA SATUAN PEKERJAAN (Rp/Ls) 404,800,000
(AHSPK)
No. : A.07
Jenis Pekerjaan : Penyediaan Sarana Kesehatan
Satuan : LS

(Rp) (Rp)
I TENAGA
1 Perawat org-bln 1.00 2,250,000.00 2,250,000.00

2 Dokter org-bln 0.05 5,000,000.00 250,000.00
Sub Total I 2,500,000.00
II BAHAN
1. Obat-obatan Ls 1.00 1,500,000.00 1,500,000.00
Sub Total II 1,500,000.00
III PERALATAN
Alat bantu medis ls 1.00 15,000,000.00 15,000,000.00
Sub Total III 15,000,000.00

Biaya Langsung (Sub Total I s/d III) 207,000,000.00
IV OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsung) 20,700,000.00
V JUMLAH 227,700,000.00
VI HARGA SATUAN PEKERJAAN (Selama 4 Tahun) 227,700,000.00
(AHSPK)
No. : A.08
Jenis Pekerjaan : Jalan masuk ke lokasi ( Pemeliharaan,perbaikan , dll.)
Harga Satuan : Rp. 5,889,015,000
Satuan : LS
Harga Satuan Total Biaya

No. Jenis Pekerjaan Satuan Volume
(Rp) (Rp)
I Ruas Jalan menuju lokasi Bendungan ( 15 Km )

1 Pekerjaan Jalan
- Lapisan Penetrasi, t = 5 cm (ref. F.01) m3 1,125.00 1,382,800 1,555,650,000
- Lapis Pondasi Atas / Base Course, t = 20 cm (ref.F.02) m3 4,500.00 274,800 1,236,600,000
- Lapis Pondasi Bawah / Sub-Base Course, t = 30 (ref.F.03) m3 6,750.00 272,800 1,841,400,000
II Pemeliharaan Jalan Selama 4 Tahun Masa Pelaksanaan

1 - Pemeliharaan Tahunan Ls 1.00 720,000,000 720,000,000
III Biaya Langsung (Sub Total I s/d V) 5,353,650,000

V JUMLAH 5,889,015,000
VI HARGA SATUAN PEKERJAAN (Selama 4 Tahun) 5,889,015,000
VII HARGA SATUAN PEKERJAAN (Rp/LS) 5,889,015,000
(AHSPK)
No. : A.09
Macam Pekerjaan : Dokumentasi Foto dan Film Kemajuan Pekerjaan
Harga Satuan : Rp. 308,343,200.00
Kuantitas Pekerjaan : LS

(Rp) (Rp)
I TENAGA
1. Juru Foto/Editor org-bln 1.00 3,000,000.00 3,000,000.00
Sub Total I 3,000,000.00
II BAHAN
1. CD - RW Handy Cam buah 2.00 12,000.00 24,000.00
2. Kertas Foto lbr 20.00 6,000.00 120,000.00
3. Album bh 4.00 75,000.00 300,000.00
Sub Total II 444,000.00
III PERALATAN
1. Handy cam bh 1.00 5,000,000.00 5,000,000.00

2. Camera SLR bh 1.00 10,000,000.00 10,000,000.00
3 Foto udara kali 5.00 20,000,000.00 100,000,000.00
Sub Total III 115,000,000.00

V JUMLAH 308,343,200.00
VI HARGA SATUAN PEKERJAAN (Selama 4 Tahun) 308,343,200.00
(AHSPK)
No. : A.10
Jenis Pekerjaan : Pencegahan HIV AID
Satuan : LS
BBWS
(Rp) (Rp)
I TENAGA
1 Nara Sumber org-bln 12.000 2,000,000 24,000,000
2 Tenaga Penyuluh Medis org-bln 12.000 1,750,000 21,000,000
3 Operator Komputer org-bln 12.000 1,250,000 15,000,000
4 Evaluator dan Pembuatan Laporan org-bln 12.000 1,500,000 18,000,000
II BAHAN
1 Leaflet Lbr 1,200.000 3,000 3,600,000
2 Sticker Lbr 200.000 2,000 400,000
3 Poster Lbr 75.000 10,000 750,000
4 Banner Spanduk Lbr 20.000 80,000 1,600,000
5 CD Keping 100.000 10,000 1,000,000
6 Snak 100 x 1 x 12bln Dus 1,200.000 10,000 12,000,000
7 Penggandaan Laporan Bulanan Set 180.000 75,000 13,500,000
Sub Total Ii 32,850,000
III PERALATAN
1 Sewa LCD/ End Focus Kali 12.000 200,000 2,400,000
2 Sewa Kendaraan Roda 4 Minibus Kali 12.000 750,000 9,000,000
Biaya Langsung (Sub Total I s/d III) x 4 Tahun Anggaran 489,000,000

V JUMLAH 537,900,000
VI HARGA SATUAN PEKERJAAN (Selama 4 Tahun) 537,900,000
(AHSPK)
No. : A.11
Jenis Pekerjaan : Pemantauan Lingkungan
Satuan : LS
BBWS
(Rp) (Rp)
I TENAGA
1 Ahli Lingkungan org-bln 4.000 4,500,000 18,000,000
2 Tenaga Pemantau/Pengambilan Uji Sample :
- Kualitas Air org-bln 8.000 1,750,000 14,000,000
- Polusi Udara org-bln 8.000 1,750,000 14,000,000
- Kebisingan org-bln 8.000 1,750,000 14,000,000
- Pengujian Laboraturium sample 40.000 250,000 10,000,000
3 Evaluasi dan Pembuatan Laporan org-bln 4.000 1,500,000 6,000,000
3 Operator Komputer org-bln 4.000 1,250,000 5,000,000
II BAHAN
1 Poster Lbr 40.000 10,000 400,000
2 Baner Lbr 40.000 80,000 3,200,000
3 CD Keping 20.000 10,000 200,000
4 Penggandaan Laporan Bulanan Set 40.000 75,000 3,000,000
III PERALATAN
1 Sewa Peralatan Uji Kali 8.000 200,000 1,600,000
2 Sewa Kendaraan Kali 8.000 750,000 6,000,000
Biaya Langsung (Sub Total I s/d III) X 4 Tahun Anggaran 95,400,000

V JUMLAH 104,940,000
VI HARGA SATUAN PEKERJAAN (Selama 4 Tahun) 419,760,000
(AHSPK)
No. : B.01a
Jenis Pekerjaan : Dewatering
Satuan : pertahun

(Rp) (Rp)
I TENAGA
1. Mekanik Terampil org/hr 1.00 75,000 75,000
2. Tukang Listrik org/hr 1.00 57,500 57,500
3. Mandor org/hr 1.00 57,500 57,500
4. Pekerja org/hr 5.00 42,500 212,500
Sub Total I 402,500
II BAHAN
Sub Total II 0
III PERALATAN
1. Pompa, 4" - H=5 m jam 24.00 15,500 372,000
Biaya Langsung (Sub Total I s/d III) x 365 hari 282,692,500

V JUMLAH 310,961,750
VI HARGA SATUAN PEKERJAAN (Rp/thn) 310,961,700
(AHSPK)
No. : C.05
Jenis Pekerjaan : Galian Batu Keras ( dengan alat berat ) termasuk pembuangan jarak 0,00-3000m
Satuan : m³
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0834 57,500 4,796
2. Pekerja org/hr 0.1601 42,500 6,802
Sub Total I 11,598
II BAHAN
Sub Total II 0
III PERALATAN
1. Air Compressor, 250 CFM jam 0.0667 434,900 29,017
2 Jack Hammer 25Kg jam 0.0334 31,500 1,051
3 Giant breaker jam 0.0695 451,700 31,393
4 Excavator/Backhoe, 1,2 m3 jam 0.0259 537,300 13,934
5 Buldozer, 15 ton jam 0.0043 667,000 2,881
6 Dump Truck, 10 ton jam 0.0306 318,000 9,731

V JUMLAH 109,565
VI HARGA SATUAN PEKERJAAN (Rp/m³) 109,500
(AHSPK)
No. : C.02
Jenis Pekerjaan : Pengupasan (minimum 0,15 m tebal top soil)
Satuan : m²
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0056 57,500 322
2. Pekerja org/hr 0.0133 42,500 565
Sub Total I 887
II BAHAN
Sub Total II 0
III PERALATAN
1. Buldozer, 15 ton jam 0.0083 667,000 5,558
2. Excavator/Backhoe, 1,2 m3 jam 0.0042 537,300 2,239
3. Dump Truck, 10 ton jam 0.0333 318,000 10,600

V JUMLAH 21,213
VI HARGA SATUAN PEKERJAAN (Rp/m²) 21,200
(AHSPK)
No. : C.01
Jenis Pekerjaan : Pembersihan lapangan
Satuan : m²
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0500 57,500 2,875
2. Pekerja org/hr 0.1000 42,500 4,250
Sub Total I 7,125
II BAHAN
Sub Total II 0
III PERALATAN
1. Buldozer, 15 ton jam 0.0083 667,000 5,558
Sub Total III 5,558

V JUMLAH 13,952

(AHSPK)
No. : C.01
Jenis Pekerjaan : Pembersihan Lapangan area genangan
( termasuk tebang pohon dan pembuangan )
Satuan : m²
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0500 57,500 2,875
2. Pekerja org/hr 0.1000 42,500 4,250
Sub Total I 7,125
II BAHAN
Sub Total II 0
III PERALATAN
1. Chain saw jam 0.1667 17,500 2,917

V JUMLAH 27,631
(AHSPK)
No. : C.03
Jenis Pekerjaan : Galian Tanah biasa termasuk pembuangan jarak 0,00-3,000m
Satuan : m³
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0213 57,500 1,225
2. Pekerja org/hr 0.0085 42,500 361
Sub Total I 1,586
II BAHAN
Sub Total II 0
III PERALATAN
1. Buldozer, 15 ton jam 0.0046 667,000 3,035

V JUMLAH 29,504
(AHSPK)
No. : C.04
Jenis Pekerjaan : Galian Batu Lapuk (dengan alat berat) termasuk pembuangan jarak 0,00-3,000m
Satuan : m³
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0298 57,500 1,711
2. Pekerja org/hr 0.0858 42,500 3,647
Sub Total I 5,357
II BAHAN
Sub Total II 0
III PERALATAN
1 Air Compressor, 250 CFM jam 0.0584 434,900 25,389
2 Jack Hammer 25Kg jam 0.0350 31,500 1,103
2 Buldozer, 15 ton jam 0.0022 667,000 1,441

V JUMLAH 63,953
ANALISA HARGA SATUAN POKOK KEGIATAN ANALISA HARGA SATUAN POKOK KEGIATAN
(AHSPK) (AHSPK)
No. : C.07
Jenis Pekerjaan : Timbunan Inti termasuk Slurr
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0600 57,500 3,450
2. Pekerja org/hr 0.6000 42,500 25,500
Sub Total I 28,950
II BAHAN
Sub Total II 0
III PERALATAN
a Borrow area :
b Stock Pile :
c Embankment area :
1 Buldozer, 15 ton jam 0.0113 667,000 7,504
2 Vibrator Roller, 10 ton jam 0.0400 410,000 16,400
3 Motor Grader, 3,1 m jam 0.0048 505,900 2,428
4 Water Tank Truck, 5000 liter jam 0.0375 314,900 11,809
5. Tamping rammer jam 0.0113 140,000 1,575

IV OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsu 11,426
V JUMLAH 125,690
(AHSPK)
No. : C.08
Jenis Pekerjaan : Timbunan Filter Halus ( material Pasir )
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0147 57,500 845
2. Pekerja org/hr 0.0353 42,500 1,500
Sub Total I 2,346
II BAHAN
1. Agregat halus m3 1.1000 220,000 242,000
III PERALATAN
a. Stock Pile :
b. Embankment area :
3. Buldozer, 15 ton jam 0.0043 667,000 2,868
4. Vibrator Roller, 10 ton jam 0.0152 410,000 6,232
5. Tamping rammer 80 kg jam 0.0238 25,800 614

V JUMLAH 296,881
(AHSPK)
No. : C.09
Jenis Pekerjaan : Timbunan Filter Kasar ( material kerikil )
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0147 57,500 845
2. Pekerja org/hr 0.0353 42,500 1,500
Sub Total I 2,346
II BAHAN
1. Agregat Kasar m3 1.1000 247,500 272,250
III PERALATAN
a Stock Pile :
b Embankment area :
1 Buldozer, 15 ton jam 0.0043 667,000 2,868
3 Tamping rammer 80 kg jam 0.0238 25,800 614

V JUMLAH 330,156
(AHSPK)
No. : C.12
Jenis Pekerjaan : Urugan Kembali (dipadatkan)
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0135 57,500 777
2 Pekerja org/hr 0.0270 42,500 1,149
Sub Total I 1,927
II BAHAN
Sub Total II 0
III PERALATAN
3. Tamping rammer 80 kg jam 0.3333 25,800 8,600

V JUMLAH 20,210
(AHSPK)
No. : C.10
Jenis Pekerjaan : Timbunan Batu (dari stock pile)
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0159 57,500 914
2. Pekerja org/hr 0.0381 42,500 1,619
Sub Total I 2,534
II BAHAN
1 Batu riprap m3 1.100 200,000 220,000

III PERALATAN
a Stock Pile :
b Embankment area :
2 Buldozer, 15 ton jam 0.0056 667,000 3,735

V JUMLAH 293,891
(AHSPK)
No. : C.11
Jenis Pekerjaan : Timbunan riprap ( material batu )
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0159 57,500 914
2. Pekerja org/hr 0.0381 42,500 1,619
Sub Total I 2,534
II BAHAN
1 Batu riprap m3 1.100 200,000 220,000

III PERALATAN
a Stock Pile :
b Embankment area :

V JUMLAH 295,541
(AHSPK)
No. : C.13
Jenis Pekerjaan : Lapisan Kerikil / Sirtu
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0139 57,500 799
2 Pekerja org/hr 0.0278 42,500 1,182
Sub Total I 1,981
II BAHAN
1. Sirtu m3 1.1000 115,000 126,500
III PERALATAN
a Stock Pile :
b Embankment area :
2 Tamping rammer 80 kg jam 0.0238 25,800 614

V JUMLAH 164,840
(AHSPK)
No. : C.14
Jenis Pekerjaan : Urugan Pasir
Satuan : m²

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0147 57,500 845
2. Pekerja org/hr 0.0294 42,500 1,250
Sub Total I 2,095
II BAHAN
1. Pasir Urug m3 1.1000 100,000 110,000
III PERALATAN
a Stock Pile :
b Embankment area :
1 Buldozer, 15 ton jam 0.0078 667,000 5,203

V JUMLAH 152,955
(AHSPK)
No. : C.15
Jenis Pekerjaan : Timbunan Random dari Stock Pile
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0048 57,500 276
2 Pekerja org/hr 0.0600 42,500 2,550
Sub Total I 2,826
II BAHAN
Sub Total II 0
III PERALATAN

3 Buldozer, 15 ton jam 0.0090 667,000 6,003

V JUMLAH 48,654
(AHSPK)
No. : C.16
Jenis Pekerjaan : Gebalan Rumput
Satuan : m²

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0038 57,500 216
2 Pekerja org/hr 0.0375 42,500 1,594
Sub Total I 1,809
II BAHAN
1. Gebalan Rumput m2 1.1000 10,000 11,000
Sub Total II 11,000
III PERALATAN
Sub Total III 0

V JUMLAH 14,090
(AHSPK)
No. : C.18
Jenis Pekerjaan : Timbunan Random (pengangkutan dari borrow area ke stock pile, stock pile ke lokasi
timbunan)
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0048 57,500 276

2. Pekerja org/hr 0.0600 42,500 2,550
Sub Total I 2,826
II BAHAN
Sub Total II 0
III PERALATAN
a Borrow area
b Stock Pile :
c Embankment area :
1 Buldozer, 15 ton jam 0.0090 667,000 6,003
3 Motor Grader, 3,1 m jam 0.0032 505,900 1,619

V JUMLAH 79,123
V HARGA SATUAN PEKERJAAN (Rp/m³) 79,100
(AHSPK)
No. : C.17
Jenis Pekerjaan : Timbunan Sirtu
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0139 57,500 799

2. Pekerja org/hr 0.0278 42,500 1,182
Sub Total I 1,981
II BAHAN
1 Sirtu m3 1.100 115,000 126,500
III PERALATAN
a River Deposit :
b Stock Pile :
c Embankment area :
1 Buldozer, 15 ton jam 0.0043 667,000 2,868

V JUMLAH 182,572
(AHSPK)
No. : D.01
Jenis Pekerjaan : Beton K-300
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0830 57,500 4,773
2. Kepala Tukang org/hr 0.0280 57,500 1,610
4. Pekerja org/hr 1.6500 42,500 70,125
Sub Total I 92,320
II BAHAN
1. Batu Pecah 1-2 cm m³ 0.8000 200,000 160,000
2. Pasir Beton / Cor m³ 0.4813 300,000 144,390
3. Semen portland 50 kg zak 8.2600 69,300 572,418
4. Concrete Additive kg 0.8000 17,500 14,000
III PERALATAN
1. Car Mix, 5 m3/jam jam 0.0625 297,700 18,606

2. Diesel Generator, 100 kVA jam 0.0625 266,800 16,675
3 Concrete Pump Truck, 30 m3/jam jam 0.0521 266,600 13,897
4 Concrete Vibrator, 45 mm jam 0.1779 24,500 4,358
5 Concrete batching plant 40 m3 jam 0.0313 633,900 19,809

V JUMLAH 1,162,120
VI HARGA SATUAN PEKERJAAN (Rp/m³) 1,162,100
(AHSPK)
No. : D.01a
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.1050 57,500 6,038
4. Pekerja org/hr 2.1000 42,500 89,250
Sub Total I 117,425
II BAHAN
1. Batu Pecah 1-2 cm m³ 0.7407 200,000 148,148
2. Pasir Beton / Cor m³ 0.4764 300,000 142,929
III PERALATAN
1. Car Mix, 5 m3/jam jam 0.0625 297,700 18,606


V JUMLAH 1,228,452
(AHSPK)
No. : D.02
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0830 57,500 4,773
4. Pekerja org/hr 1.6500 42,500 70,125
Sub Total I 92,320
II BAHAN
1. Batu Pecah 1-2 cm m³ 0.8000 200,000 160,000
2. Pasir Beton / Cor m³ 0.4700 300,000 141,000
III PERALATAN
1 Car Mix, 5 m3/jam jam 0.0650 297,700 19,351

2 Diesel Generator, 100 kVA jam 0.0650 266,800 17,342

V JUMLAH 1,117,405
(AHSPK)
No. : D.03
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0830 57,500 4,773

4. Pekerja org/hr 1.6500 42,500 70,125
Sub Total I 92,320
II BAHAN
1. Batu Pecah 2 - 3 cm m3 0.7700 200,000 154,000

2. Pasir Beton / Cor m3 0.4700 300,000 141,000
III PERALATAN
1 Car Mix, 5 m3/jam jam 0.0650 297,700 19,351

V JUMLAH 1,090,985
(AHSPK)
No. : D.04
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0830 57,500 4,773

4. Pekerja org/hr 1.6500 42,500 70,125
Sub Total I 92,320
II BAHAN
1. Batu Pecah Mesin 2 - 3 cm m3 0.7700 200,000 154,000

2. Pasir Beton / Cor m3 0.5053 300,000 151,590
III PERALATAN
1 Car Mix, 5 m3/jam jam 0.0650 297,700 19,351


V JUMLAH 1,033,065
(AHSPK)
No. : D.05b
Jenis Pekerjaan : Beton K100 / Lantai Kerja
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0060 57,500 345

4. Pekerja org/hr 1.2000 42,500 51,000
Sub Total I 63,995
II BAHAN
1. Batu Pecah Mesin 2 - 3 cm m3 0.7610 200,000 152,200

2. Pasir Beton / Cor m3 0.6380 300,000 191,400
III PERALATAN
1 Car Mix, 5 m3/jam jam 0.0625 297,700 18,606


(AHSPK)
No. : D.06
Jenis Pekerjaan : Tulangan Beton (pemotongan, pembengkokan dan pemasangan)
Satuan : ton

(Rp) (Rp)
I TENAGA
1. Kepala Tukang org/hr 0.0004 57,500 22

2. Tukang Besi org/hr 0.0009 57,500 50
3. Pekerja org/hr 0.0088 42,500 372
Sub Total I 444
II BAHAN
1. Besi Beton kg 1,100.0000 12,500 13,750,000

2. Kawat Beton (bendrat) kg 10.0000 16,750 167,500
III PERALATAN
1. Mesin pembengkok besi jam 0.0200 25,600 512

2. Mesin pemotong besi jam 0.0100 23,400 234
3. Truck Flat Bed, 4 ton jam 0.1500 337,100 50,565
4. Crane Truck Hydroulik, 15 ton jam 0.0165 662,000 10,923

V JUMLAH 15,378,196
VI HARGA SATUAN PEKERJAAN (Rp/kg) 15,378.0
(AHSPK)
No. : D.07
JENIS PEKERJAAN : Bekisting Tipe Non Expose F1 (termasuk perancah dan pembongkarannya)
HARGA SATUAN : Rp. 155,300
SATUAN PEKERJAAN : M2

No. Item Pekerjaan Uraian Volume
(Rp) (Rp)
I TENAGA
1 Mandor org/hr 0.0220 57,500.00 1,265.00
2 Tukang org/hr 0.5200 57,500.00 29,900.00
3 Pekerja org/hr 0.2000 42,500.00 8,500.00
Sub Total I 39,665.00
II BAHAN
1 Paku 2" dan 3" kg 0.4000 18,000.00 7,200.00
2 Papan Kayu Kls.4 m3 0.0300 2,200,000.00 33,000.00
3 Kayu kruing balok 5/7cm m3 0.0180 6,600,000.00 59,400.00
III PERALATAN
1 Alat bantu ( 5% dari sub Total I ) % 5.0000 39,665.00 1,983.25
Sub Total III 1,983.25
Biaya Langsung (Sub Total I s/d III) 141,248.25

IV OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsung) 14,124.83
V JUMLAH 155,373.08
VI HARGA SATUAN PEKERJAAN (Rp/ton) 155,300.00
(AHSPK)
No. ;
JENIS PEKERJAAN ; Bekisting Tipe Expose F2 (termasuk perancah dan pembongkarannya)
HARGA SATUAN ; Rp. 186,400
SATUAN PEKERJAAN ; M2

(Rp) (Rp)
I TENAGA
1 Mandor org/hr 0.0220 57,500.00 1,265.00
2 Tukang org/hr 0.5200 57,500.00 29,900.00
3 Pekerja org/hr 0.2000 42,500.00 8,500.00
II BAHAN
1 Paku 2" dan 3" kg 0.4000 18,000.00 7,200.00
2 Papan Kayu Kls.4 lembar 0.3500 160,000.00 28,000.00
set 0.0280 10,000.00 280.00
III PERALATAN
1 Alat bantu ( 5% dari sub Total I )
% 5.0000 39,665.00 1,983.25

V JUMLAH 186,481.08
(AHSPK)
No. : D.09
JENIS PEKERJAAN : Bekisting Tipe Expose F4 (termasuk perancah dan pembongkarannya)
HARGA SATUAN : Rp. 192,600
SATUAN PEKERJAAN : M2

(Rp) (Rp)
I TENAGA
1 Mandor org/hr 0.0220 57,500.00 1,265.00
2 Tukang org/hr 0.5200 57,500.00 29,900.00
3 Pekerja org/hr 0.2000 42,500.00 8,500.00
II BAHAN
1 Paku 2" dan 3" kg 0.4000 18,000.00 7,200.00
2 Multipleks 12 mm dengan lapisan Polyfilm lembar 0.4200 160,000.00 33,600.00
4 Minyak bekisting set 0.0280 10,000.00 280.00
III PERALATAN
1 Alat bantu ( 5% dari sub Total I ) 5.0000 39,665.00 1,983.25

V JUMLAH 192,641.08
(AHSPK)
No. : F 04
Jenis Pekerjaan : Lapis Pondasi Atas / Base Course, Agregat Class C
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0338 57,500 1,941

2. Pekerja org/hari 0.1014 42,500 4,308
Sub Total I 6,249
II BAHAN
1. Agregat Base Kelas C m3 1.2000 160,000 192,000
III PERALATAN
1. Wheel Loader, 1.5 m3 jam 0.0338 397,000 13,399

3. Motor Grader, 3,1 m jam 0.0063 505,900 3,162
5. Water Tank Truck, 5000 liter jam 0.1041 314,900 32,789

V JUMLAH 301,990
(AHSPK)
No. : E.01
Jenis Pekerjaan : Pasangan Batu Kali (1Pc : 3Ps)
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0750 57,500 4,313

2. Kepala Tukang org/hari 0.0750 57,500 4,313
3. Tukang Batu org/hari 0.7500 57,500 43,125
4. Pekerja org/hari 1.5000 42,500 63,750
Sub Total I 115,500
II BAHAN

2 Batu belah (Kali/Gunung) m3 1.1000 140,000 154,000
3 Pasir Pasang m3 0.4850 147,500 71,538
III PERALATAN
1 Concrete Mixer, 0,25 m3 jam 0.8333 25,300 21,082

V JUMLAH 706,301
(AHSPK)
No. : E.03
Jenis Pekerjaan : Pasangan Batu Bata (1Pc : 4Ps)
Satuan : m2
2
(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0300 57,500 1,725

4. Pekerja org/hari 0.6000 42,500 25,500
Sub Total I 39,875
II BAHAN

2. Batu Bata Merah bh 140.000 625 87,500
3. Pasir Pasang m3 0.0930 147,500 13,718
III PERALATAN
1. Concrete Mixer, 0,25 m3 jam 0.7334 25,300 18,554

V JUMLAH 216,090
VI HARGA SATUAN PEKERJAAN (Rp/m2) 216,000
(AHSPK)
No. : E.02
Jenis Pekerjaan : Pasangan Batu Kali (1Pc : 4Ps)
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0750 57,500 4,313

4. Pekerja org/hari 1.5000 42,500 63,750
Sub Total I 115,500
II BAHAN

2 Batu belah (Kali/Gunung) m3 1.2000 140,000 168,000
3 Pasir Pasang m3 0.5200 147,500 76,700
III PERALATAN
1 Concrete Mixer, 0,25 m3 jam 0.917 25,300 23,191

V JUMLAH 670,240
(AHSPK)
No. : E.04
Jenis Pekerjaan : Plesteran t=15 mm (1Pc : 3Ps)
Satuan : m²

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0150 57,500 863

2 Tukang Batu org/hari 0.0150 57,500 863
4. Pekerja org/hari 0.3000 42,500 12,750
Sub Total I 23,100
II BAHAN

2 Pasir Pasang m3 0.0230 147,500 3,393
Sub Total II 14,688
III PERALATAN
1. Concrete Mixer, 0,25 m3 jam 0.0165 25,300 417
Sub Total III 417

V JUMLAH 42,026
(AHSPK)
No. : E.05
Jenis Pekerjaan : Pasangan Batu Kali Kosong
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0390 57,500 2,243

4. Pekerja org/hari 0.7800 42,500 33,150
Sub Total I 60,060
II BAHAN
1 Pasir urug m3 0.4320 100,000 43,200
2 Batu belah ( kali / gunung ) m3 1.1000 140,000 154,000
III PERALATAN
Sub Total III 0

V JUMLAH 282,986
(AHSPK)
No. : E.06
Jenis Pekerjaan : Bronjong
Satuan : m³

(Rp) (Rp)
I TENAGA:
1. Mandor org/hari 0.025 57,500 1,438

2 Pekerja org/hari 2.000 42,500 85,000
Sub Total I 86,438
II BAHAN
1. Batu Belah m3 1.100 135,000 148,500
2. Kawat Bronjong Galvanis Ø2,70 mm unit 1.000 300,000.0 300,000
( 2x1x0,50 ) m', Pabrikasi

(AHSPK)
No. : E.07
Jenis Pekerjaan : Siaran (1PC : 2 Ps)
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0150 57,500 863

2. Kepala Tukang org/hari 0.0150 57,500 863
4. Pekerja org/hari 0.3000 42,500 12,750
Sub Total I 23,100
II BAHAN
1 Semen portland 50 kg zak 0.1268 69,300 8,787
2 Pasir Pasang m3 0.0120 147,500 1,770
Sub Total II 10,557

III PERALATAN
Sub Total III 0

V JUMLAH 37,023
(AHSPK)
No. : F.01
Jenis Pekerjaan : Lapisan penetrasi batu belah 10/15
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0270 57,500 1,553

2. Pekerja org/hari 0.0811 42,500 3,447
Sub Total I 4,999
II BAHAN
1. Batu belah 10/15 m3 1.7273 160,000 276,368

2. Asphalt Curah kg 90.2479 10,469 944,783
III PERALATAN

3. Three Wheel Roller, 10 ton jam 0.0588 246,500 14,494
4. Asphalt Sprayer, 800 liter jam 0.3333 175,800 58,594

V JUMLAH 1,455,420
(AHSPK)
No. : F.02
Jenis Pekerjaan : Lapis Pondasi Atas / Base Course, Agregat Class A
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0338 57,500 1,941

2. Pekerja org/hari 0.1014 42,500 4,308
Sub Total I 6,249
II BAHAN
1. Agregat Base Kelas A m3 1.2000 154,400 185,280
III PERALATAN


V JUMLAH 274,822
(AHSPK)
No. : F.03
Jenis Pekerjaan : Lapis Pondasi Bawah/Sub-Base Course, Agregat Class B
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0338 57,500 1,941

2. Pekerja org/hari 0.1014 42,500 4,308
Sub Total I 6,249
II BAHAN
1. Agregat Base Klas B m3 1.2000 137,900 165,480
III PERALATAN


V JUMLAH 272,818
ANALISA HARGA SATUAN PEKERJAAN
(AHSP)
No. : F 05
Macam Pekerjaan : HRS, Surface course-a (4cm)
Kuantitas Pekerjaan : 1 m2
Satuan Pengukuran : m2
Harga Satuan : Rp 101,000
Analisa :
HARGA
NO. MACAM PEKERJAAN SAT. KUANTITAS SATUAN JML.HARGA
(Rp) (Rp)
I TENAGA
1. Mandor jam 0.0021 57,500 122
2. Pekerja jam 0.0145 42,500 616
Sub Total I 738
II BAHAN
1. Agregat Kasar m3 0.0189 247,500.00 4,678
2. Agregat Halus m 3
0.0272 220,000.00 5,984
3. Aspal kg 5.4823 10,468.75 57,393
4. Filler kg 5.2899 950.00 5,025
Sub Total II 73,080
III PERALATAN
1. Wheel Loader, 1.5 m3 jam 0.0019 397,000 744
2. Asphalt Mixing Plant jam 0.0021 3,471,705 7,377
4. Asphalt Finisher jam 0.0026 490,200 1,287
5. Tandem Roller jam 0.0021 342,300 727
6. P. Tyre Roller jam 0.0016 336,240 546

V JUMLAH 101,084
ANALISA HARGA SATUAN PEKERJAAN
(AHSP)
No. : F 06
Macam Pekerjaan : ATB, Surface course-b (6cm)
Satuan Pengukuran : m2
Analisa :
HARGA
NO. MACAM PEKERJAAN SAT. KUANTITAS SATUAN JML.HARGA
(Rp) (Rp)
I TENAGA
1. Mandor jam 0.0686 57,500 3,946
2. Pekerja jam 0.6868 42,500 29,187
Sub Total I 29,187
II BAHAN
1. Agregat Kasar m3 0.8957 247,500.00 221,686
2. Agregat Halus m3 0.7022 220,000.00 154,484
3. Aspal kg 150.8600 10,468.75 1,579,316
4. Filler kg 112.8600 950.00 107,217
III PERALATAN
2. Asphalt Mixing Plant jam 0.0686 3,471,705 238,246
4. Asphalt Finisher jam 0.0859 490,200 42,096
5. Tandem Roller jam 0.0753 342,300 25,758
6. P. Tyre Roller jam 0.0574 336,240 19,292

V JUMLAH 2,955,693
Vii HARGA SATUAN PEKERJAAN (Rp/m2) 177,336
(AHSPK)
No. : G.01
Jenis Pekerjaan : Pemboran untuk injeksi semen ( Grouting ) Hole dia 56mm
Satuan : m

(Rp) (Rp)
I TENAGA
1. Site Engineer org/bulan 0.0021 4,500,000 9,375

2. Bore Master org/bulan 0.0083 3,500,000 29,167
3. Assistant Bore Master org/bulan 0.0083 2,500,000 20,833
4. Mechanic org/bulan 0.0042 3,000,000 12,500
5. Driver org/bulan 0.0042 1,750,000 7,292
6. Pekerja khusus org/bulan 0.0083 1,750,000 14,583
Sub Total I 93,750
II BAHAN
1. Drilling rod 40.50 mm x 3.00 m bh 0.0001 3,550,000 355

2. Core tube Single dia 56mmx1,50m bh 0.0001 12,500,000 1,250
3. Metal core bit dia 56mm bh 0.0143 1,500,000 21,429
4. Chuck piece & chuck bolt set 0.0002 750,000 150
5. Hydraulic piston set 0.0002 500,000 100
6. Water pipe diameter 1 1/4" x 6 m bh 0.0044 225,000 990
7. Water hose & accessories 1 1/4" m 0.0050 500,000 2,500
8. Pipe wrench bh 0.0001 750,000 75
9. Water swivel bh 0.0001 12,500,000 1,250
10. Rubber piston for pump bh 0.0036 150,000 540
11. Diesel spareparts set 0.0013 1,500,000 1,950
12. Bahan bakar kendaraan crew lt 1.2500 10,700 13,375
13. Bahan bakar peralatan lt 1.5000 11,950 17,925
14. Pelumas lt 0.0067 34,000 227
15. Kayu meranti balok m3 0.0410 4,150,000 170,150
III PERALATAN
1. Drilling machine jam 0.3125 198,000 61,875

2. Drilling pump jam 0.3125 165,000 51,563
3. Kendaraan crew bulan 0.0027 4,500,000 12,150

V JUMLAH 496,763
VI HARGA SATUAN PEKERJAAN (Rp/m) 496,700
(AHSPK)
No. : G.06
Jenis Pekerjaan : Pemboran inti untuk pilot & check hole dia 65 mm
Satuan : m

(Rp) (Rp)
I TENAGA

2. Bore Master org/bulan 0.0083 3,500,000 29,167
3. Assistant Bore Master org/bulan 0.0083 2,500,000 20,833
5. Driver org/bulan 0.0042 1,750,000 7,292
Sub Total I 110,417
II BAHAN
1. Drilling rod 40.50 mm x 3.00 m bh 0.0001 3,550,000 355

2. Core tube barrel ( double ) dia 65mmx1,50m bh 0.0001 17,500,000 1,750
3. Metal core bit dia 65mm bh 0.0238 1,750,000 41,667
4. Chuck piece & chuck bolt set 0.0002 750,000 150
5. Hydraulic piston set 0.0002 500,000 100
6. Water pipe diameter 1 1/4" x 6 m bh 0.0044 225,000 990
7. Water hose & accessories 1 1/4" m 0.0110 500,000 5,500
8. Pipe wrench bh 0.0001 750,000 75
9. Water swivel bh 0.0001 12,500,000 1,250
10. Rubber piston for pump bh 0.0036 150,000 540
12. Bahan bakar kendaraan crew lt 1.2500 10,700 13,375
14. Pelumas lt 0.0067 34,000 227
15 Core box nos 0.2000 250,000 50,000
III PERALATAN
1. Drilling machine jam 0.3438 198,000 68,063

2. Drilling pump jam 0.3438 165,000 56,719
3. Kendaraan crew bulan 0.0030 4,500,000 13,365

V JUMLAH 422,858
(AHSPK)
No. : G.10
Jenis Pekerjaan : Ijeksi semen ( Grouting )
Satuan : ton

(Rp) (Rp)
I TENAGA
2 Grouting skill org/bulan 0.0067 3,000,000 20,000
3 Pekerja khusus org/bulan 0.0067 1,750,000 11,667
4 Mechanic org/bulan 0.0057 3,000,000 17,143
5. Driver org/bulan 0.0067 1,750,000 11,667
Sub Total I 86,190
II BAHAN
1. Semen portland ton 1.1000 1,320,000 1,452,000
III PERALATAN
1 Grouting Pump Jam 0.0036 99,000 354
2 Grouting Mixer Jam 0.0036 80,000 286
3 Double injection pipe dia. 33 mmx1,5m Jam 0.0014 1,000,000 1,389
4 Mechanical packer & accessories Jam 0.0014 3,500,000 4,861
5 Packer rubber bh 0.1000 200,000 20,000
6 Pipe wrench set 0.0001 750,000 75
7 Water pipe diameter 1 1/4" x 6 m bh 0.0014 225,000 313
8 Water hose & accessories 1 1/4" m 0.0028 500,000 1,389
9 Rubber piston bh 0.0111 150,000 1,667
10 Diesel spareparts set 0.0019 1,500,000 2,778
11 Bahan bakar peralatan lt 1.5000 11,950 17,925
12 Bahan bakar kendaraan crew lt 1.2500 10,700 13,375
13 Pelumas lt 0.0167 34,000 567
14 Flow meter Jam 0.0007 150,000 104
15 Pressure gauge Jam 0.0005 75,000 35

V JUMLAH 1,763,637
VI HARGA SATUAN PEKERJAAN (Rp/ton) 1,763,600
(AHSPK)
No. : G.11
Jenis Pekerjaan : Water Pressure Test
Satuan : tes

(Rp) (Rp)
I TENAGA
2 Grouting skill org/bulan 0.0133 3,000,000 40,000
3 Pekerja khusus org/bulan 0.0167 1,750,000 29,167
4 Mechanic org/bulan 0.0114 3,000,000 34,286
5 Driver org/bulan 0.0067 1,750,000 11,667
Sub Total I 179,405

II BAHAN
Sub Total II -
III PERALATAN
1 Grouting Pump Jam 0.0036 99,000 354
2 Water supply pump Jam 0.0036 66,000 236
3 Double injection pipe dia. 33 mmx1,5m Jam 0.0007 41,667 29
4 Mechanical packer & accessories Jam 0.0007 145,833 101
5 Packer rubber bh 0.0667 200,000 13,333
6 Pipe wrench set 0.0001 750,000 75
7 Water pipe diameter 1 1/4" x 6 m bh 0.0014 225,000 313
8 Water hose & accessories 1 1/4" m 0.0028 500,000 1,389
9 Rubber piston bh 0.0111 150,000 1,667
10 Diesel spareparts set 0.0014 1,500,000 2,083
12 Pelumas lt 0.0167 34,000 567
13 Flow meter Jam 0.0005 150,000 69
14 Pressure gauge Jam 0.0005 75,000 35

V JUMLAH 272,200
VI HARGA SATUAN PEKERJAAN (Rp/m') 272,200
(AHSPK)
No. : G.14
Jenis Pekerjaan : Backfill Grouting
Satuan : m3

(Rp) (Rp)
I TENAGA
1. Site Engineer org/bulan 4,500,000 0

2. Grouting skill org/bulan 0.0133 3,000,000 40,000
4. Mechanic org/bulan 3,000,000 0
5. Driver org/bulan 1,750,000 0
Sub Total I 69,167
II BAHAN
1. Backfill grout assembly set 0.0044 5,000,000 22,000

2. Mechanical packer & accessories set 0.0022 3,500,000 7,700
3. Packer rubber nos 0.0500 200,000 10,000
4. Water hose & accessories 1 1/4" nos 0.1111 500,000 55,550
5. Pipe wrench m 0.0044 750,000 3,300
7. Rubber piston for pump nos 0.0356 150,000 5,340
9. Portland cement ton 0.4345 1,320,000 573,540
10 Sieve sand m3 0.8690 300,000 260,700
13. Pelumas lt 0.5333 34,000 18,132
III PERALATAN
1. Grouting pump bulan 0.0267 2,500,000 66,750

2. Water supply pump bulan 0.0267 2,500,000 66,750
3. Kendaraan crew bulan 0.0000 4,500,000 0
4. Flow meter bulan 0.0000 150,000 0
5. Pressure gauge bulan 0.0000 75,000 0

V JUMLAH 1,304,982
(AHSPK)
No. : G.15
Jenis Pekerjaan : Shotcrete with steel wire mesh 100 x 100 x 4mm ( tebal 6 cm )
Satuan : m2

(Rp) (Rp)
I TENAGA

2. Foreman org/bulan 0.0046 3,500,000 16,042
3. Nozzleman org/bulan 0.0046 3,000,000 13,750
4. Shotmachine operator org/bulan 0.0055 3,000,000 16,500
5. Air compresor operator org/bulan 0.0073 3,000,000 22,000
6. Concrete technician org/bulan 0.0046 2,500,000 11,458
8. Driver org/bulan 0.0023 1,750,000 4,010
Sub Total I 111,833
II BAHAN
1. Portland cement ton 0.0242 1,320,000 31,878

2. Fine aggregrat (sand) m3 0.0607 225,000 13,662
3. Coarse aggregrat (gravel) m3 0.0369 200,000 7,383
4. Accelaterator ton 0.0014 10,000,000 13,800
5. Safety measures set 0.0002 500,000 115
6. Pressure hose 1 1/4" diameter m 0.0009 250,000 230
7. Steel bar 13 mm diameter m 0.3835 3,000 1,151
8. Mesh clip bh 4.6000 1,000 4,600
9. Air water jet with nozzle set 0.0001 5,000,000 575
10. PVC pipe dia. 2" m 0.2000 13,667 2,733
11. Steel wire mesh 100 x 100 x 4 mm m2 1.0000 100,000 100,000
13. Bahan bakar truck pengangkut lt 1.6667 11,950 19,917
14 Pelumas lt 0.0383 34,000 1,303
III PERALATAN
1. Plant, warehouse etc Jam 0.0140 633,900 8,889

2. Air compressor 17m3/min Jam 0.0140 123,200 1,728
3. Shotcrete machine Jam 0.0100 198,000 1,983
4. Generator set 30 kVA Jam 0.0140 136,800 1,918
5 Concrete mixer 0,25m3 Jam 0.0120 25,300 304
6 Dump Truck 6 ton Jam 0.0130 202,800 2,641
7 Water tank truck 5,000ltr Jam 0.0120 314,900 3,785
8 Water supply pump ( Submersible 2") Jam 0.0120 66,000 793

V JUMLAH 397,205
(AHSPK)
No. : G.16
Jenis Pekerjaan : Rock Bolt D = 22, L = 3 m
Satuan : m

(Rp) (Rp)
I TENAGA

2. Foreman org/bulan 0.0000 3,500,000 0
3. Legdrill operator org/bulan 0.0083 3,000,000 25,000
5. Driver org/bulan 0.0000 1,750,000 0
Sub Total I 78,125
II BAHAN
1. Hexagon rod 46 x 3000 nos 0.0006 4,500,000 2,700

2. Cross bit 46 nos 0.0033 1,500,000 4,950
3. Anchorage steel bar 25 m 3.0000 50,000 150,000
4. Face plate 150 x 150 x 10 nos 1.0000 20,000 20,000
5. Locked nut nos 1.0000 20,000 20,000
6. Resin capsule tube 1.0000 150,000 150,000
7. Drilling accesoris set 0.0003 2,500,000 750
9 Pelumas lt 0.2000 34,000 6,800
III PERALATAN
1. Legdrill bulan 0.0067 3,000,000 20,100

2. Air compressor bulan 0.0033 15,000,000 49,500
3 Water supply pump bulan 0.0033 2,500,000 8,250

V JUMLAH 189,885
(AHSPK)
No. : H.01
Jenis Pekerjaan : Hydraulic piezometer
Satuan : set

(Rp) (Rp)
I BAHAN
1. Pneumatic Piezometer Set 1 29,006,250 29,006,250

mata piezometer/ceramic
twin tubing,
quick release coupling,
switch terminal
steel terminal cabinet with switched teminal panel futted inside,
alat baca piezometer,
gas presure regulator,
spare nut and olive set 1/8"
straight coupling,
colour adhesive tapes,
tube cutter,
bentonit powder
II PEMASANGAN
(10% dari Sub Total I) % 10.0000 29,006,250.00 2,900,625
III PERALATAN
Sub Total III 0

V JUMLAH 35,097,563
VI HARGA SATUAN PEKERJAAN (Rp/set) 35,097,500
(AHSPK)
No. : H.01a
Jenis Pekerjaan : Stand Pipe Piezometer
Satuan : set

(Rp) (Rp)
I BAHAN
1. Stand Pipe Piezometer Set 1 74,338,876 74,338,876
II PEMASANGAN
(10% dari Sub Total I) % 10.0000 74,338,875.60 7,433,888
III PERALATAN
Sub Total III 0

V JUMLAH 89,950,039
(AHSPK)
No. : H.02
Jenis Pekerjaan : Seepage Water Measuring Device (V-Notch Weir)
Satuan : set

(Rp) (Rp)
I BAHAN
1. V-Notch Weir, semua konstruksi stainless bh 1.0000 42,887,813 42,887,813
steel, tebal 5 mm, dilengkapi dengan plat
baffle, pengatur dan skala pengukuran. Range
0-50 liter/detik
II PEMASANGAN
(10% dari Sub Total I) % 10.0000 42,887,812.80 4,288,781
III PERALATAN
Sub Total III 0

V JUMLAH 51,894,253
(AHSPK)
No. : H.03
Jenis Pekerjaan : Multilayer Settlement Gauges
Satuan : set

(Rp) (Rp)
I BAHAN
1. Datum Magnet bh 2.0000 600,000 1,200,000

2. Telescope Access Tube through the fill supplied in m 69.0000 300,000 20,700,000
2 metre lenghts
3. End Cap bh 4.0000 186,000 744,000

4. Circular Plate Mounted Magnet placed at 5 metre bh 14.0000 1,320,000 18,480,000
intervals through the fill materials
5. Magnet Settlement Probe, with 50 metre long pcs 1.0000 25,800,000 25,800,000
tape graduated in metres, milimetres
II PEMASANGAN
(10% dari Sub Total I) % 10.0000 66,924,000.00 6,692,400
III PERALATAN
Sub Total III 0

V JUMLAH 80,978,040
(AHSPK)
No. : H.05
Jenis Pekerjaan : Crest Settlement Survey Point
Satuan : set

(Rp) (Rp)
I BAHAN
1. Crest Settlement Survey Point bh 1.0000 1,800,000 1,800,000
II PEMASANGAN
(10% dari Sub Total I) % 10.0000 1,800,000 180,000
III PERALATAN
Sub Total III 0

V JUMLAH 2,178,000
VI HARGA SATUAN PEKERJAAN (Rp/Set) 2,178,000
(AHSPK)
No. : H.06
Jenis Pekerjaan : Observation Holes
Satuan : set

(Rp) (Rp)
I BAHAN
1. Porous Siotted Tube, 38 mm l.d. 48 mm o.d. slot ukuran bh 2.0000 650,000 1,300,000
1.5 mm, flush jointed , 3 meter panjang
2. PVC Tube, 38 mm l.d., 48 mm o.d., flush jointed 3 meter bh 12.0000 275,000 3,300,000
3. Push-on End Cap bh 4.0000 150,000 600,000

4. Water Level Meter 30 m flat tape graduated every day bh 1.0000 8,750,000 8,750,000
II PEMASANGAN
(10% dari Sub Total I) % 10.0000 13,950,000 1,395,000
III PERALATAN
Sub Total III 0

V JUMLAH 16,879,500
(AHSPK)
No. : H.07
Jenis Pekerjaan : Autometic Water Level recorder (AWLR)
Satuan : set

(Rp) (Rp)
I BAHAN
1. Automatic Water Level Recorder (AWLR) buah 1.0000 48,000,000 48,000,000
II PEMASANGAN
(10% dari Sub Total I) % 10.0000 48,000,000.00 4,800,000
III PERALATAN
Sub Total III 0

V JUMLAH 58,080,000
(AHSPK)
No. : H.08
Jenis Pekerjaan : Papan Duga Air
Satuan : set

(Rp) (Rp)
I TENAGA
1. Mandor org/hr 0.0200 57,500 1,150

2. Pekerja org/hr 0.2500 42,500 10,625
Sub Total I 11,775
II BAHAN
1. Steel Enamated, Staff Gauge, W=0,50 m m' 1.0000 274,550 274,550
III PERALATAN
1 Alat Bantu % 6.0000 11,775 707
Sub Total III 707

V HARGA SATUAN PEKERJAAN (Rp/set) 315,735
VI HARGA SATUAN PEKERJAAN (Rp/set) 315,700
(AHSPK)
No. : H.09
Jenis Pekerjaan : Inklinometer
Harga Satuan : Rp. 342,442,375 219472
Satuan : set

(Rp) (Rp)
A INCLINOMETER & CASSING

1 INCLINOMETER Set 1.0000
- Inclinometer data logger set 1.0000 55,770,000.00 55,770,000.00
- Digital Inclinometer probe ( Biaxial,Digital sensor ) set 1.0000 64,350,000.00 64,350,000.00
- Inclinometer cable 50 m roll 1.0000 21,450,000.00 21,450,000.00
- Inclinometer calibration frame set 1.0000 19,305,000.00 19,305,000.00
- Pully and cable stop set 1.0000 4,719,000.00 4,719,000.00
- Inclinometer software set 1.0000 17,160,000.00 17,160,000.00
2 CASSING ( ABS )
- Inclinometer cassing @ 16m x 1ttk per batang 3m btg 6.0000 1,140,000.00 6,840,000.00
- End Cap ( Bottom cap, Top cap ) , dll ls 1.0000 7,055,000.00 7,055,000.00
Sub Total I 196,649,000.00
II PEMASANGAN & TRAINING Ls 1.0000 60,500,000.00 60,500,000.00
Sub Total II 60,500,000.00
III INTERNATIONAL AND LOCAL SHIPPING ls 1.0000 54,162,250.00 54,162,250.00
Sub Total III 54,162,250.00

V JUMLAH 342,442,375
(AHSPK)
No. : I.01
Jenis Pekerjaan : Intake Trashrack (1 x 1 )
Satuan : set

(Rp) (Rp)
1 Balok Penyangga kg 403.0000 50,000 20,150,000

2 Balok dasar kg 63.7500 50,000 3,187,500
3 Plat kisi kg 129.5000 50,000 6,475,000
4 Batang pengikat kg 21.0000 50,000 1,050,000
5 Baut pengikat anti karat buah 8.0000 50,000 400,000
6 Mur-Baut penahan anti karat buah 8.0000 125,000 1,000,000
7 Pipa penyekat buah 106.0000 25,000 2,650,000
8 Pengecatan anti karat m2 18.7500 2,250,000 42,187,500
9 Transportasi kg 617.2500 5,000 3,086,250
Biaya Langsung (Sub Total I) 80,186,250

IV HARGA SATUAN PEKERJAAN (Rp/Set) 88,204,900
(AHSPK)
No. : I.02
Jenis Pekerjaan : Fix Whell Gate (1 x 1 )
Satuan : set

(Rp) (Rp)
1. Balok utama Kg 443 50,000 22,150,000

2. Balok atas dan bawah Kg 304 50,000 15,200,000
3. Balok samping Kg 365 50,000 18,250,000
4. Balok penunjang tengah Kg 221 50,000 11,050,000
5. Balok penunjang tengah Kg 265 50,000 13,250,000
6. Plat d.pintu (dm) Kg 424 50,000 21,200,000
7. Sheave + dudukannya Kg 53 150,000 7,950,000
8. Karet perapat (m) m 5 250,000 1,250,000
9. Mur baut (anti karat) pcs 24 125,000 3,000,000
10. Roda utama Kg 148 150,000 22,200,000
11. Poros roda (d.50) Kg 15 250,000 3,750,000
12. Roda samping (d.80) Kg 4 150,000 600,000
13. Rumah roda samping Kg 10 85,000 850,000
14. Sill beam (I 400x300) Kg 205 50,000 10,250,000
15. Plat pelapis sill beam (stainless steal) Kg 10 150,000 1,500,000
16. Track frame Kg 408 50,000 20,400,000
17. Balok peluncur Kg 327 50,000 16,350,000
18. Lintle beam Kg 205 50,000 10,250,000
19. Plat stainless steal perapat (dm) pd lintle b Kg 10 150,000 1,500,000
20. Plat stainless steal perapat (dm) samping Buah 21 150,000 3,150,000
21. Embedded part (LS) ls 1 15,000,000 15,000,000
22. Hoist deck :
Balok Kg 635 50,000 31,750,000
Balok penunjang Kg 570 50,000 28,500,000
Checker plate (dm) Kg 393 50,000 19,650,000
23. Drump (d 0,5 m x 1 m) Kg 154 75,000 11,550,000
24. Motor listrik (5 kW) Buah 1 25,000,000 25,000,000
25. Wire rope (d. 25 galvanis) m m 25 250,000 6,250,000
26. Hooke Buah 1 12,500,000 12,500,000
27. Gear box Buah 2 17,500,000 35,000,000
28. Transportasi Kg 65,150 5,000 325,750,000
Sub Total I 715,050,000

(AHSPK)
No. : I.03
Jenis Pekerjaan : Katup Pintas (Sluice Valve) dia. 200 mm
Satuan : set

(Rp) (Rp)
1. Sluice valve d. 200 Buah 1.00 50,000,000 50,000,000

2. Piping (LS) ls 1.00 10,000,000 10,000,000
3. Alat pengoperasian (LS) manual ls 1.00 12,500,000 12,500,000
4. Transportasi Kg 150.00 5,000 750,000

(AHSPK)
No. : I.04
Jenis Pekerjaan : Butterfly valve, dia. 0,10 m
Satuan : set

(Rp) (Rp)
1. Butterfly valve (d. 0,10 m) Buah 1.00 5,000,000 5,000,000

II OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsung) 500,000
(AHSPK)
No. : I.04
Jenis Pekerjaan : Butterfly Valve, dia 0,10 m
Satuan : set

(Rp) (Rp)

2. Pipa GSP (d. 0,10 m) Buah 1.00 7,513,333 7,513,333
3. Bypass valve d. 100 mm (butt.fly d.100) Buah 1.00 750,000 750,000

(AHSPK)
No. : I.05
Jenis Pekerjaan : Hollow Jet Valve, dia. 0.80 m
Satuan : set

(Rp) (Rp)
1. Hollow Jet valve (d. 0,80 m) Buah 1.00 102,000,000 102,000,000

2. Bypass valve d. 0,8 Buah 1.00 750,000 750,000
Sub Total I 102,750,000

(AHSPK)
No. : I.05
Satuan : set

(Rp) (Rp)


(AHSPK)
No. : I.05
Satuan : set

(Rp) (Rp)


(AHSPK)
No. : I.05b
Satuan : set

(Rp) (Rp)

(AHSPK)
No. : I.05
Satuan : set

(Rp) (Rp)


(AHSPK)
No. : I.06
Jenis Pekerjaan : Butterfly Valve, dia. 0,70 m
Satuan : set

(Rp) (Rp)
1 Butterfly Valve (Ø 0,70 m) buah 1.0000 91,000,000 91,000,000

2 Bypass Valve Ø 100 mm buah 1.0000 750,000 750,000

(AHSPK)
No. : I.06
Satuan : set

(Rp) (Rp)


(AHSPK)
No. : I.06
Satuan : set

(Rp) (Rp)


(AHSPK)
No. : I.07
Jenis Pekerjaan : Pipa Baja Saluran Utama, dia. 1,0 m tebal 10 mm
Satuan : set

(Rp) (Rp)
I BAHAN :
1 Pipa baja (Ø 1,0 M) m 1.0000 10,500,000 10,500,000
2 Pekerjaan pengelasan m 0.6283 1,925,000 1,209,478
3 Ring penguat kg 4.9400 55,000 271,700
4 Bellmouth( Ø 1.0m) kg 5.3700 66,000 354,420
5 Sadel beton(1,5mx0,5mx0,5m) m3 0.0600 1,228,400 73,704
6 Expansion joint buah 1.0000 8,250,000 8,250,000
7 Biaya transportasi % 5.0000 10,500,000 525,000

(AHSPK)
No. : I.08
Jenis Pekerjaan : Pipa Baja Saluran irigasi, dia. 0,8 m tebal 10 mm
Satuan : set

(Rp) (Rp)
1 Pipa baja (Ø 0,3 M) m 1.0000 5,572,000 5,572,000

2 Pekerjaan pengelasan m 1.0500 1,750,000 1,837,500
3 Ring penguat kg 4.9400 50,000 247,000
4 Bellmouth( Ø 1.0m) kg 5.3700 60,000 322,200
5 Sadel beton(1,5mx0,5mx0,5m) m3 0.0600 2,250,000 135,000
6 Expansion joint buah 1.0000 7,500,000 7,500,000
7 Biaya transportasi % 5.0000 5,572,000 278,600

(AHSPK)
No. : I.09
Jenis Pekerjaan : Pipa Baja dia. 0,5 m tebal 10 mm
Satuan : set

(Rp) (Rp)
I BAHAN :
1 Pipa baja (Ø 0,5 M) m 1.0000 5,950,560.00 5,950,560.00
2 Pekerjaan pengelasan m 1.0500 1,925,000.00 2,021,250.00
3 Ring penguat kg 4.9400 55,000.00 271,700.00
4 Bellmouth( Ø 0,50m) kg 5.3700 66,000.00 354,420.00
5 Sadel beton(1,5mx0,5mx0,5m) m3 0.0600 1,228,400.00 73,704.00
6 Expansion joint buah 1.0000 8,250,000.00 8,250,000.00
7 Biaya transportasi % 5.0000 5,950,560.00 297,528.00

(AHSPK)
No. : I.11
Jenis Pekerjaan : Pintu (4,00 x 4,00) m
Satuan : set

(Rp) (Rp)
1 BAHAN
Besi siku kg 3,972.20 13,750 54,617,793

Besi plate kg 977.45 13,000 12,706,891
Besi plate strip kg 592.71 13,000 7,705,242
Besi beton kg 187.17 10,500 1,965,305
Pipa kg 10.40 9,900 102,945
Bahan bantu konstruksi % 18.91 4,372,000 826,581
Besi bulat st 60 kg 2,125.93 14,520 30,868,535
Bronze kg 239.16 50,820 12,154,318
Besi cor kg 374.34 14,960 5,600,183
Mur baut 1/2",5/8",7/8" kg 51.99 21,200 1,102,234
Paku keling 1/2",5/8",7/8" kg 155.98 16,000 2,495,625
Nipple buah 10.40 6,600 68,630
Split pen buah 20.80 68,860 1,432,073
Gembok buah 16.64 25,000 415,938
Druckager kecil/besar buah 10.40 931,700 9,688,224
Na f + ring buah 10.40 242,000 2,516,422
Sub Total I 144,266,937
2 ONGKOS KERJA
Kerja konstruksi kg 5,739.94 2,860 16,416,221

Kerja mesin kg 1,331.00 14,080 18,740,480
Sandblasting & cat m2 128.11 57,000 7,302,199
3 PEMASANGAN kg 6,426.23 1,100 7,068,858
4 TRANSPORT kg 6,426.23 1,000 6,426,234

(AHSPK)
No. : J.01
Jenis Pekerjaan : Pemasangan Kuda-kuda Kayu Kruing
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.2000 57,500 11,500

3. Tukang Kayu org/hari 12.0000 57,500 690,000
4. Pekerja org/hari 4.0000 42,500 170,000
Sub Total I 940,500
II BAHAN
1. Kayu Kruing balok m³ 1.1000 6,400,000 7,040,000

2. Paku usuk kg 5.6000 18,000 100,800
3. Besi plat strip kg 15.0000 13,000 195,000
4. Baut mur Kuda-kuda kg 12.0000 15,000 180,000
III PERALATAN
Sub Total III 0

V JUMLAH 9,301,930
(AHSPK)
No. : J.02
Jenis Pekerjaan : Pemasangan Reng Kruing / Usuk Kamper
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0060 57,500 345

4. Pekerja org/hari 0.1200 42,500 5,100
Sub Total I 13,035
II BAHAN
1. Kayu Kamper balok m³ 0.0070 6,800,000 47,600

2. Kayu Kruing balok m³ 0.0050 6,400,000 32,000
3. Paku usuk kg 0.1500 18,000 2,700
Sub Total II 82,300
III PERALATAN
Sub Total III 0

V JUMLAH 104,869
(AHSPK)
No. : J.03
Jenis Pekerjaan : Pemasangan Lisplank Kayu Kamper Tebal 3x30 cm
Satuan : m

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0050 57,500 288

4. Pekerja org/hari 0.1000 42,500 4,250
Sub Total I 17,188
II BAHAN
1. Kayu kamper papan m³ 0.0110 7,450,000 81,950

2. Paku 2"-5" kg 0.0500 18,000 900
Sub Total II 82,850
III PERALATAN
Sub Total III 0

V JUMLAH 110,041
(AHSPK)
No. : J.04
Jenis Pekerjaan : Pemasangan Atap Asbes Gelombang 3,00 m x 1,05 m x 4 m
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0070 57,500 403

4. Pekerja org/hari 0.1400 42,500 5,950
Sub Total I 10,780
II BAHAN
1. Asbes gelombang 3,00 m x 1,05 m x 4 m m2 0.3500 69,250 24,238

2. Paku asbes gelombang kg 0.1200 21,000 2,520
Sub Total II 26,758
III PERALATAN
Sub Total III 0

V JUMLAH 41,291
(AHSPK)
No. : J.05
Jenis Pekerjaan : Pemasangan Bubung Asbes Gelombang
Satuan : m

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0020 57,500 115

4 Pekerja org/hari 0.4000 42,500 17,000
Sub Total I 12,765
II BAHAN
1. Bubugan psg 1.0000 50,000 50,000

2. Paku skrup 1/2" buah 2.0000 2,400 4,800
Sub Total II 54,800
III PERALATAN
Sub Total III 0

V JUMLAH 74,322
(AHSPK)
No. : J.06
Jenis Pekerjaan : Kusen Pintu / Jendela Kayu Kruing
Satuan : m³

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.300 57,500 17,250

3. Tukang Kayu org/hari 18.000 57,500 1,035,000
4. Pekerja org/hari 6.000 42,500 255,000
II BAHAN
1. Kayu Kruing balok m³ 1.2000 6,400,000 7,680,000

2 Paku 2'-5' kg 1.2500 18,000 22,500
3 Lem kayu kg 0.5000 20,000 10,000
III PERALATAN
Sub Total III 0

V JUMLAH 10,035,575
(AHSPK)
No. : J.07
Jenis Pekerjaan : Daun Pintu Taekwood 3 mm
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0400 57,500 2,300

4. Pekerja org/hari 0.8000 42,500 34,000
Sub Total I 188,100
II BAHAN
1. Kayu kamper papan m2 0.0256 7,450,000 190,720

2. Teakwood 120 x 240cmx 3mm lbr 2.0000 85,000 170,000
3. Lem kayu kg 0.5000 20,000 10,000
4. Paku reng kg 0.0300 18,000 540
III PERALATAN
Sub Total III 0

V JUMLAH 615,296
(AHSPK)
No. : J.08
Jenis Pekerjaan : Daun Pintu Triplek 4 mm
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0400 57,500 2,300

4. Pekerja org/hari 0.8000 42,500 34,000
Sub Total I 188,100
II BAHAN
1. Kayu kamper papan m3 0.0256 7,450,000 190,720

2. Tripleks 120 x 240 cmx4mm lbr 2.0000 68,000 136,000
3. Lem kayu kg 0.5000 20,000 10,000
4. Paku reng kg 0.0300 18,000 540
III PERALATAN
Sub Total III 0

V JUMLAH 577,896
(AHSPK)
No. : J.09
Jenis Pekerjaan : Pemasangan Kaca Mati tebal 5 mm
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0008 57,500 46

4. Pekerja org/hari 0.0150 42,500 638
Sub Total I 10,171
II BAHAN
1. Kaca Bening Tebal 5mm m2 1.1000 80,000 88,000
Sub Total II 88,000
III PERALATAN
Sub Total III 0

V JUMLAH 107,988
(AHSPK)
No. : J.10
Jenis Pekerjaan : Gording/Nock
Satuan : m3

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.1200 57,500 6,900

4. Pekerja org/hari 2.4000 42,500 102,000
Sub Total I 564,300
II BAHAN
1. Kayu Kamper Balok m3 1.100 6,800,000 7,480,000

2 Besi strip kg 15.000 13,000 195,000
3 Paku 2'-5' kg 5.600 18,000 100,800
III PERALATAN
Sub Total III 0

V JUMLAH 9,174,110
(AHSPK)
No. : J.11
Jenis Pekerjaan : Pemasangan Kaca Mati Rayban tebal 5 mm
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0008 57,500 46

4. Pekerja org/hari 0.0150 42,500 638
Sub Total I 10,171
II BAHAN
1. Kaca Rayband Tebal 5 mm m2 1.1000 90,000 99,000
Sub Total II 99,000
III PERALATAN
Sub Total III 0

V JUMLAH 120,088
VI HARGA SATUAN PEKERJAAN (Rp/m ) 2
120,000
(AHSPK)
No. : J.12
Jenis Pekerjaan : Pengecatan Tembok
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0025 57,500 144

3. Tukang cat org/hari 0.0630 57,500 3,623
4. Pekerja org/hari 0.0200 42,500 850
Sub Total I 4,979
II BAHAN
1. Cat dinding/tembok kg 0.3600 110,000 39,600

2. Kertas Gosok lbr 0.2000 3,750 750
3. Plamur kg 0.1000 12,000 1,200
4. Kuas buah 0.1000 11,000 1,100
Sub Total II 42,650
III PERALATAN
Sub Total III 0

V JUMLAH 52,391
(AHSPK)
No. : J.13
Jenis Pekerjaan : Pemasangan Tegel Plint Abu-abu 15x20 cm campuran 1PC : 2Ps
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0140 57,500 805

3. Tukang batu org/hari 0.1350 57,500 7,763
4. Pekerja org/hari 0.2700 42,500 11,475
Sub Total I 20,848
II BAHAN
1. Pasir Pasang m3 0.0020 135,000 270

2. Semen PC (@50 kg) zak 0.0050 66,000 330
3. Plint polos 15/20 cm m 2 1.0000 183,333.33 183,333
III PERALATAN
Sub Total III 0

V JUMLAH 225,259
(AHSPK)
No. : J.14
Jenis Pekerjaan : Pemasangan Tegel Teraso 30x30 cm
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0350 57,500 2,013

4. Pekerja org/hari 0.7000 42,500 29,750
Sub Total I 53,900
II BAHAN
1. Pasir Pasang m3 0.0450 135,000 6,075

2. Kapur Pasangan m3 0.0160 350,000 5,600
3. Semen PC (@50 kg) zak 0.2000 66,000 13,200
4. Teraso 30x30 cm m2 1.0000 58,000 58,000
Sub Total II 82,875
III PERALATAN
Sub Total III 0

V JUMLAH 150,453
(AHSPK)
No. : J.15b No.

Jenis Pekerjaan : Pemasangan Keramik 20x20 cm Jenis Pekerjaan
Harga Satuan : Rp. 154,700 Harga Satuan
Satuan : m2 Satuan

No. Item Pekerjaan Satuan Volume No.
(Rp) (Rp)
I TENAGA I
1. Mandor org/hari 0.0350 57,500 2,013 1.

2. Kepala Tukang org/hari 0.0350 57,500 2,013 2.
3. Tukang batu org/hari 0.3500 57,500 20,125 3.
4. Pekerja org/hari 0.7000 42,500 29,750 4.
Sub Total I 53,900
II BAHAN II
1. Pasir Pasang m3 0.0045 135,000 608 1.

2. Semen Warna (@40 kg) kg 1.6200 12,000 19,440 2.
3. Semen PC (@50 kg) Zak 0.2080 66,000 13,728 3.
4. Keramik 20x20cm m2 1.0600 50,000 53,000 4.
Sub Total II 86,776
III PERALATAN III
Sub Total III 0

IV OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsung) 14,068 IV
V JUMLAH 154,743 V
VI HARGA SATUAN PEKERJAAN (Rp/m2) 154,700 VI
(AHSPK)
: J.15
Jenis Pekerjaan : Pemasangan Tegel Keramik 30x30 cm
Satuan : m2

Item Pekerjaan Satuan Volume
(Rp) (Rp)
TENAGA
Mandor org/hari 0.0350 57,500 2,013

Kepala Tukang org/hari 0.0350 57,500 2,013
Tukang batu org/hari 0.3500 57,500 20,125
Pekerja Biasa org/hari 0.7000 42,500 29,750
Sub Total I 53,900
MATERIAL
Pasir Pasang m3 0.0450 135,000 6,075

Semen Warna (@40 kg) kg 1.5000 12,000 18,000
Semen PC (@50 kg) Zak 0.2000 66,000 13,200
Tegel Keramik 30x30cm m2 1.0683 50,000 53,415
Sub Total II 90,690
PERALATAN
Sub Total III 0

OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsung) 14,459
JUMLAH 159,049
HARGA SATUAN PEKERJAAN (Rp/m2) 159,000
(AHSPK)
No. : J.15c
Jenis Pekerjaan : Pemasangan List Keramik 5x20 cm
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0050 57,500 288

4. Pekerja org/hari 0.0900 42,500 3,825
Sub Total I 9,805
II BAHAN
1. Pasir Pasang m3 0.0300 135,000 4,050

2. Semen Warna (@40 kg) kg 0.0250 12,000 300
3. Semen PC (@50 kg) Zak 0.0228 66,000 1,505
4. Keramik List bh 10.6000 5,400 57,240
Sub Total II 63,095
III PERALATAN
Sub Total III 0

V JUMLAH 69,404
(AHSPK)
No. : J.15d
Jenis Pekerjaan : Pemasangan Air Conditioner 2 PK
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0400 57,500 2,300

3. Tukang Listrik org/hari 1.5000 57,500 86,250
4. Pekerja org/hari 1.3000 42,500 55,250
Sub Total I 163,925
II BAHAN
1. AC dan perlengkapannya bh 1.0000 4,000,000 4,000,000
III PERALATAN
Sub Total III 0

V JUMLAH 4,580,318
(AHSPK)
No. : J.15e
Jenis Pekerjaan : Pemasangan Air Conditioner 1 PK
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0400 57,500 2,300

3. Tukang Listrik org/hari 1.5000 57,500 86,250
4. Pekerja org/hari 1.3000 42,500 55,250
Sub Total I 163,925
II BAHAN
1. AC dan perlengkapannya bh 1.0000 3,250,000 3,250,000
III PERALATAN
Sub Total III 0

V JUMLAH 3,755,318
(AHSPK)
No. : J.16
Jenis Pekerjaan : Pemasangan Kran Air dia 3/4"
Satuan : buah

(Rp) (Rp)
I TENAGA
1 Mandor org/hari 0.0050 57,500 288

2 Kepala Tukang org/hari 0.0100 57,500 575
3 Tukang ledeng org/hari 0.1000 57,500 5,750
4 Pekerja org/hari 0.0100 42,500 425
Sub Total I 7,038
II BAHAN
1. Kran Air dia 3/4" bh 1.0000 15,000 15,000

2. Rol TBA bh 0.0250 4,000 100
Sub Total II 15,100
III PERALATAN
Sub Total III 0

V JUMLAH 24,351
VI HARGA SATUAN PEKERJAAN (Rp/buah) 24,300
(AHSPK)
No. : J.17
Jenis Pekerjaan : Kloset Jongkok Porselin
Satuan : buah

(Rp) (Rp)
I TENAGA
1 Mandor org/hari 0.1600 57,500 9,200

2 Kepala Tukang org/hari 1.5000 57,500 86,250
3 Tukang batu org/hari 1.5000 57,500 86,250
4 Pekerja org/hari 1.0000 42,500 42,500
Sub Total I 224,200
II BAHAN
1. Kloset Jongkok Keramik bh 1.0000 140,000 140,000

2 Semen PC (@50 kg) zak 0.1200 66,000 7,920
3 Pasir Beton / Cor m3 0.0100 300,000 3,000
III PERALATAN
Sub Total III 0

V JUMLAH 412,632
(AHSPK)
No. : J.18
Jenis Pekerjaan : Bak Mandi batu bata volume 0,30 m3
Satuan : buah

(Rp) (Rp)
I TENAGA
1 Mandor org/hari 0.0300 57,500 1,725
3 Tukang batu org/hari 3.0000 57,500 172,500
4 Pekerja org/hari 6.0000 42,500 255,000
Sub Total I 446,475
II BAHAN
1. Batu Bata bh 150.000 625 93,750

2. Semen PC (@50 kg) zak 2.4000 66,000 158,400
3. Porselin 11x11cm bh 360.000 484 174,240
4. Pasir pasang m 3 0.300 147,500 44,250
5 Semen nat kg 6.000 12,000 72,000
III PERALATAN
Sub Total III 0

V JUMLAH 1,088,027
VI HARGA SATUAN PEKERJAAN (Rp/buah) 1,088,000
(AHSPK)
No. : J.19
Jenis Pekerjaan : Besi Baja Profil WF < 200 mm
Satuan : kg
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.1400 57,500 8,050

3. Tukang besi org/hari 0.0770 57,500 4,428
4. Pekerja org/hari 0.1960 42,500 8,330
Sub Total I 20,842
II BAHAN
1. Baja Konstruksi/Profil WF kg 1.1000 13,750 15,125

2. Elektroda kg 0.0200 35,000 700
Sub Total II 15,825
III PERALATAN
Sub Total III 0

V JUMLAH 40,334
VI HARGA SATUAN PEKERJAAN (Rp/kg) 40,300
(AHSPK)
No. : J.20
Jenis Pekerjaan : Rangka Kuda-kuda L, 50/50 x 5
Satuan : kg
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.1400 57,500 8,050

3. Tukang besi org/hari 0.0770 57,500 4,428
4. Pekerja org/hari 0.1960 42,500 8,330
Sub Total I 20,842
II BAHAN
1. Besi Siku 50/50 x 5 btg 0.0917 230,000 21,091

2. Elektroda kg 0.0200 35,000 700
Sub Total II 21,791
III PERALATAN
Sub Total III 0

V JUMLAH 46,896
(AHSPK)
No. : J.21
Jenis Pekerjaan : Plafon Gypsum
Satuan : m2
BBWS
(Rp) (Rp)
I PEKERJA
1. Mandor org/hari 0.0750 57,500 4,313

4. Pekerja org/hari 0.1500 42,500 6,375
Sub Total I 24,775
II MATERIAL
1 Metal Furing m' 3.6000 65,000 234,000

2 Kawat Seng polos Kg 0.1500 16,000 2,400
3 Ramset / Dina bolt Bh 1.0000 24,000 24,000
4 Gypsum Board 4"x8" tebal 9 mm lbr 0.3500 64,000 22,400
III PERALATAN
Sub Total III 0

V JUMLAH 338,333
338,300
(AHSPK)
No. : J.21
Jenis Pekerjaan : List Plafon 15x15 cm
Satuan : m2
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0010 57,500 58

4. Pekerja org/hari 0.0210 42,500 893
Sub Total I 2,273
II BAHAN
1 List Gypsum 15/15 m 1.0000 12,500 12,500

2 Paku kg 0.3000 18,000 5,400
Sub Total II 17,900
III PERALATAN
Sub Total III 0

V JUMLAH 22,190
22,100
(AHSPK)
No. : J.21a
Jenis Pekerjaan : Plafon Eternit Rangka Kayu Meranti
Satuan : m2
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0100 57,500 575

4. Pekerja org/hari 0.2000 42,500 8,500
Sub Total I 28,050
II BAHAN
1. Eternit m2 1.0000 125,000 125,000

2. Kayu Meranti Balok m3 0.0155 4,150,000 64,325
3. Paku Reng kg 0.1500 18,000 2,700
III PERALATAN
Sub Total III 0

V JUMLAH 242,083
(AHSPK)
No. : J.22
Jenis Pekerjaan : Pemasanngan Wastafel Gantung bulat
Satuan : buah
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.1000 57,500 5,750

4 Pekerja org/hari 1.2000 42,500 51,000
Sub Total I 73,713
II MATERIAL
1. Wastafel buah 1.0000 300,000 300,000

2. Perlengkapan (30% harga barang) % 30.0000 300,000 90,000
3. Semen PC (@50 kg) zak 0.1200 66,000 7,920
4. Pasir Beton / Cor m3 0.0100 300,000 3,000
III PERALATAN
Sub Total III 0

V JUMLAH 522,096
(AHSPK)
No. : J.24
Jenis Pekerjaan : Grendel
Satuan : buah
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0075 57,500 431

4 Pekerja org/hari 0.0150 42,500 638
Sub Total I 10,556
II BAHAN
1. Grendel bh 1.0000 10,000 10,000
Sub Total II 10,000
III PERALATAN
Sub Total III 0

V JUMLAH 22,612
(AHSPK)
No. : J.25
Jenis Pekerjaan : Engsel Kuningan
Satuan : buah
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0075 57,500 431

4 Pekerja org/hari 0.0150 42,500 638
Sub Total I 10,556
II BAHAN
1. Engsel Nylon bh 1.0000 16,000 16,000
Sub Total II 16,000
III PERALATAN
Sub Total III 0

V JUMLAH 29,212
(AHSPK)
No. : J.26
Jenis Pekerjaan : Kunci Tanam 2x Putar
Satuan : buah
BBWS
(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0050 57,500 288

4 Pekerja org/hari 0.0100 42,500 425
Sub Total I 30,038
II BAHAN
1. Kunci Tanam 2x Putar bh 1.0000 150,000 150,000
III PERALATAN
Sub Total III 0

V JUMLAH 198,041
(AHSPK)
No. : J.27
Jenis Pekerjaan : Gudang Lapangan (15 x 8 m2)
Satuan : LS
BBWS
(Rp) (Rp)

- Pasangan Batu Kali (1PC : 3Ps) (ref.E.01) m3 6.640 706,300 4,689,832
- Beton K-175 (ref.D.04) m3 2.760 1,033,000 2,851,080
- Bekisting (ref.D.07) m2 1.440 155,300 223,632
- Gebalan Rumput (ref.C.16) m3 149.870 14,000 2,098,180
- Pasangan Batu Bata (1PC : 4Ps) (ref.E.03) m3 38.000 216,000 8,208,000
- Beton K-175 (ref.D.04) m3 2.100 1,033,000 2,169,300
- Bekisting (ref.D.07) m2 1.090 155,300 169,277
- Pengecatan Tembok (J.12) m2 166.000 52,300 8,681,800
5. Pekerjaan Atap :
- Pemasangan Kuda-kuda Kayu Kruing (ref.J.01) m3 0.700 9,301,900 6,511,330
- Gording 8/12 (ref.J.10) m3 1.210 9,174,100 11,100,661
- Nock 8/12 (ref.J.10) m3 0.210 9,174,100 1,926,561
- Kusen Pintu (ref.J.06) m3 0.360 10,035,500 3,612,780
- Daun Pintu Triplek (ref.J.08) m2 10.000 577,800 5,778,000
- Kaca Rayban Polos Tebal 5 mm (jendela) (ref.J.12) m2 4.500 52,300 235,350
- Grendel (ref.J.25) buah 1.000 29,200 29,200
- Engsel (ref.J.26) stel 22.000 198,000 4,356,000

I OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsung) 8,273,175
II JUMLAH 91,004,922
III HARGA SATUAN PEKERJAAN (Rp/bh) 91,004,900
(AHSPK)
No. : J.28
Jenis Pekerjaan : Tandon air
Satuan : LS

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.2000 57,500 11,500.00

2. Tukang Las org/hari 0.5000 57,500 28,750.00
3. Pekerja org/hari 1.5000 42,500 63,750.00
II BAHAN
1. Beton K 175 (ref. D.04) m3 13.6185 1,033,000.00 14,067,910.50

2. Tulangan beton (ref.D.06) ton 2.7843 15,378.00 42,816.20
3. Tangga besi ton 0.0300 8,000,000.00 240,000.00
4. Bekisting (ref.D.07) m2 64.5000 155,300.00 10,016,850.00
5. Cat meni besi kg 5.6700 18,000.00 102,060.00
6. Elektroda kg 0.7051 35,000.00 24,679.20
Sub Total II 24,494,315.90
III PERALATAN
1. ARC. Welder, 300 A jam 0.2000 23,200.00 4,640.00

2. Electron Dryer, 100 kg jam 0.3000 135,300.00 40,590.00
3. Diesel Generator, 45 kVA jam 0.2000 136,800.00 27,360.00
4. Truck Flat Bed, 4 ton jam 0.1000 337,100.00 33,710.00

V HARGA SATUAN PEKERJAAN (Rp/LS) 27,175,077.49
VI HARGA SATUAN PEKERJAAN (Rp/LS) 27,175,000.00
(AHSPK)
No. : J.29
Jenis Pekerjaan : Tangki Bahan Bakar
Satuan : LS

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 4.0000 57,500 230,000

2. Tukang Las org/hari 10.0000 57,500 575,000
3. Pekerja org/hari 30.0000 42,500 1,275,000
II BAHAN
1. Plat baja tebal 5 mm ton 0.4400 13,000,000 5,720,000

2. Tangga besi, dia. 16 mm ton 0.1000 8,000,000 800,000
3. Dudukan tangki ton 0.9200 8,000,000 7,360,000
4. Cat meni besi kg 4.0000 16,500 66,000
5. Elektroda kg 29.1400 35,000 1,019,900
III PERALATAN
1. ARC. Welder, 300 A jam 4.0000 23,200 92,800

2. Electron Dryer, 100 kg jam 6.0000 135,300 811,800
4. Truck Flat Bed, 4 ton jam 2.0000 337,100 674,200

V HARGA SATUAN PEKERJAAN (Rp/LS) 21,089,090
VI HARGA SATUAN PEKERJAAN (Rp/LS) 21,089,000
(AHSPK)
No. : J.30
Jenis Pekerjaan : Atap Baja Ringan + Genteng Penutup
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0095 57,500 546

2. Tukang Besi org/hari 0.2470 57,500 14,203
4 Pekerja org/hari 0.2500 42,500 10,625
Sub Total I 32,101
II BAHAN
1. Main Truss C-75-75 m 2.8000 14,870.00 41,636

2. Roof Bottom/Reng R 33-0.45 m 5.1000 8,500.00 43,350
3 Self Drilling Screw dia. 6x20 mm bh 25.0000 375.00 9,375
4 Self Drilling Screw dia. 4x16 mm bh 35.0000 350.00 12,250
5 Dinabolt dia. 12x120 mm bh 1.0000 1,500.00 1,500
6 Genteng Penutup Merk Multi m2 1.0000 124,070.00 124,070
III PERALATAN
Sub Total III 0

V HARGA SATUAN PEKERJAAN (Rp/m') 290,710
(AHSPK)
No. : J.31
Jenis Pekerjaan : Kusen Aluminium
Satuan : m

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0021 57,500 121

4 Pekerja org/hari 0.0430 42,500 1,828
Sub Total I 4,668
II BAHAN
1. Kusen Aluminium 4" m 1.1000 70,000 77,000

2. Skrup bh 4.0000 800 3,200
3 Sealant tube 0.0600 60,000 3,600
Sub Total II 83,800
III PERALATAN
Sub Total III 0

(AHSPK)
No. : J.32
Jenis Pekerjaan : Daun Pintu/Jendela Kaca
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0050 57,500 288

4 Pekerja org/hari 0.0850 42,500 3,613
Sub Total I 9,305
II BAHAN
1 Kusen Aluminium 2" m 4.4000 35,000 154,000

2 Kaca Kabur 5 mm m2 1.1000 89,000 97,900
3 Sealant tube 0.2700 19,000 5,130
4 Skrup bh 4.0000 800 3,200
III PERALATAN
Sub Total III 0

(AHSPK)
No. : J.33
Jenis Pekerjaan : Kantor Proyek (420 m2)
Satuan : Unit
BBWS
(Rp) (Rp)

- Beton K-175 (ref.D.04) m3 38.400 1,033,000 39,667,200
- Bekisting (ref.D.07) m2 30.720 155,300 4,770,816
- Beton K-175 (ref.D.04) m3 19.200 1,033,000 19,833,600
- Bekisting (ref.D.07) m2 15.360 155,300 2,385,408
- Plesteran (1PC : 3 PS) (ref.E.04) m2 1,200.000 42,000 50,400,000
- Pengecatan Tembok (J.12) m2 1,200.000 52,300 62,760,000
5 Pekerjaan Penutup Lantai dan Dinding
- Lantai keramik 30/30 cm, merk Roman / setara m2 362 159,000 57,558,000
- Keramik dinding 20/25 cm, merk Roman / setara m2 40 154,700 6,188,000
- Keramik lantai 20/20 cm, merk Roman / setara m2 16 154,700 2,475,200
6 Pekerjaan Rangka, Penutup Dinding & Plafon
- Rangka metal furring + Penutup plafond gypsum 9 mm m2 462 338,300 156,294,600
- Pasang list plafond gypsum 15/15 m 480 22,100 10,608,000
7 Pekerjaan Atap
- Rangka Baja Ringan + Genteng Penutup (ref.J.30) m2 603.750 290,700 175,510,125
8 Pekerjaan Pintu dan Jendela :
- Kusen Pintu/Jendela Aluminium (ref.J.31) m 267.750 97,300 26,052,075
- Daun Pintu/Jendela Kaca (ref.J.32) m2 70.000 292,900 20,503,000
- Kaca Rayban Polos Tebal 5 mm (jendela) (ref.J.12) m2 122.500 120,000 14,700,000
9 Pekerjaan Lain-lain :
- Engsel (ref.J.25) stel 22.000 29,200 642,400
- Kunci Tanam (ref.J.26) stel 4.000 198,000 792,000
10 Pemasangan AC bh 4.000 4,537,500 18,150,000
11 Pemasangan Closet Duduk bh 2.000 1,444,000 2,888,000
I Biaya Langsung (Sub Total I s/d III) 773,204,893.26

II OVER HEAD DAN KEUNTUNGAN (10 % dari Biaya Langsung) 0
III HARGA SATUAN PEKERJAAN (Rp/unit) 773,204,893
IV HARGA SATUAN PEKERJAAN (Rp/unit) 773,204,000
(AHSPK)
No. : J.34
Jenis Pekerjaan : Rumah Dinas Type 1 (60 m2)
Satuan : Unit
BBWS
(Rp) (Rp)

- Beton K-175 (ref.D.04) m3 5.486 1,033,000 5,666,743
- Bekisting (ref.D.07) m2 4.389 155,300 681,545
- Beton K-175 (ref.D.04) m3 2.743 1,033,000 2,833,371
- Bekisting (ref.D.07) m2 2.194 155,300 340,773
- Keramik dinding 20/25 cm, merk Roman / setara m2 6 154,700 884,000
- Keramik lantai 20/20 cm, merk Roman / setara m2 2 154,700 353,600
6 Pekerjaan Rangka, Penutup Dinding & Plafon 0
7 Pekerjaan Atap
- Engsel (ref.J.25) stel 12.000 29,200 350,400
10 Pemasangan AC bh 2.000 4,537,500 9,075,000

(AHSPK)
No. : J.35
Jenis Pekerjaan : Rumah Dinas Type 2 (45 m2)
Satuan : Unit
BBWS
(Rp) (Rp)
1. Pembersihan Lahan (ref.C.01) m2 57.150 13,900 794,385

- Beton K-175 (ref.D.04) m3 4.114 1,033,000 4,250,057
- Bekisting (ref.D.07) m2 3.291 155,300 511,159
- Gebalan Rumput (ref.C.16) m3 56.201 14,000 786,818
- Beton K-175 (ref.D.04) m3 2.057 1,033,000 2,125,029
- Bekisting (ref.D.07) m2 1.646 155,300 255,579
7 Pekerjaan Atap
- Engsel (ref.J.25) stel 12.000 29,200 350,400
10 Pemasangan AC bh 2.000 4,537,500 9,075,000

(AHSPK)
No. : J.36
Jenis Pekerjaan : Klinik Umum (45,5 m2)
Harga Satuan : #REF!
Satuan : Unit
BBWS
(Rp) (Rp)

- Beton K-175 (ref.D.04) m3 4.160 1,033,000 4,297,280
- Bekisting (ref.D.07) m2 3.328 155,300 516,838
- Beton K-175 (ref.D.04) m3 2.080 1,033,000 2,148,640
- Bekisting (ref.D.07) m2 1.664 155,300 258,419
5 Pekerjaan Penutup Lantai dan Dinding 0
- Keramik dinding 20/25 cm, merk Roman / seta m2 4 154,700 670,367
- List keramik dinding 6/20 cm m 2 #REF! #REF!
6 Pekerjaan Rangka, Penutup Dinding & Plafon 0 0
- Rangka metal furring + Penutup plafond gyps m2 50 338,300 16,931,915
7 Pekerjaan Atap 0
- Engsel (ref.J.25) stel 12.000 29,200 350,400
10 Pemasangan AC bh 1.000 4,537,500 4,537,500
I Biaya Langsung (Sub Total I s/d III) #REF!

III HARGA SATUAN PEKERJAAN (Rp/unit) #REF!
IV HARGA SATUAN PEKERJAAN (Rp/unit) #REF!
(AHSPK)
No. : J.37
Jenis Pekerjaan : Gardu Pandang (40 m2)
Satuan : Unit
BBWS
(Rp) (Rp)

- Beton K-175 (ref.D.04) m3 3.698 1,033,000 3,819,804
- Bekisting (ref.D.07) m2 2.958 155,300 459,412
- Beton K-175 (ref.D.04) m3 1.849 1,033,000 1,909,902
- Bekisting (ref.D.07) m2 1.479 155,300 229,706
7 Pekerjaan Atap
- Engsel (ref.J.25) stel 8.000 29,200 233,600
10 Pemasangan AC bh 2.000 4,537,500 9,075,000

(AHSPK)
No. : J.38
Jenis Pekerjaan : Pos Jaga ( 9 m2 ) 2 Unit
Satuan : Unit
BBWS
(Rp) (Rp)

2. Pengupasan (ref.C.02) m2 10.979 21,200 232,758
- Beton K-175 (ref.D.04) m3 0.790 1,033,000 816,483
- Bekisting (ref.D.07) m2 0.632 155,300 98,199
- Pasangan Batu Bata (1PC : 4Ps) (ref.E.03) m3 2.470 216,000 533,520
- Beton K-175 (ref.D.04) m3 0.395 1,033,000 408,242
- Bekisting (ref.D.07) m2 0.316 155,300 49,100
5 Pekerjaan Penutup Lantai
- Pemasangan Tegel Teraso 30 x 30 cm m2 7 150,400 1,120,655
- Pasang list plafond gypsum 15/15 m 10 22,100 218,348
7 Pekerjaan Atap
- Kusen Pintu/Jendela Aluminium (ref.J.31) m 7.650 97,300 744,345
- Daun Pintu/Jendela Kaca (ref.J.32) m2 2.000 292,900 585,800
- Engsel (ref.J.25) stel 2.000 29,200 58,400

(AHSPK)
No. : J.39
Jenis Pekerjaan : Mushola (60 m3)
Satuan : Unit
BBWS
(Rp) (Rp)

- Beton K-175 (ref.D.04) m3 5.269 1,033,000 5,443,221
- Bekisting (ref.D.07) m2 4.215 155,300 654,662
- Beton K-175 (ref.D.04) m3 2.635 1,033,000 2,721,611
- Bekisting (ref.D.07) m2 2.108 155,300 327,331
7 Pekerjaan Atap
- Engsel (ref.J.25) stel 8.000 29,200 233,600
10 Pemasangan AC bh 2.000 4,537,500 9,075,000

(AHSPK)
No. : J.40
Jenis Pekerjaan : Rumah Genset (16 m2)
Satuan : Unit
BBWS
(Rp) (Rp)

- Beton K-175 (ref.D.04) m3 2.405 1,033,000 2,484,526
- Bekisting (ref.D.07) m2 1.124 155,300 174,577
- Pasangan Batu Bata (1PC : 4Ps) (ref.E.03) m3 4.391 216,000 948,480
- Beton K-175 (ref.D.04) m3 0.703 1,033,000 725,763
- Bekisting (ref.D.07) m2 0.562 155,300 87,288
- Pemasangan Tegel Teraso 30 x 30 cm m2 20.000 150,400 3,008,000
- Rangka metal furring + Penutup plafond gypsum 9 mm m2 16.906 338,300 5,719,225
- Pasang list plafond gypsum 15/15 m 17.564 22,100 388,174
7 Pekerjaan Atap 0
- Engsel (ref.J.25) stel 8.000 29,200 233,600

(AHSPK)
No. : J.41
Jenis Pekerjaan : Bengkel Peralatan (120 m2)
Satuan : Unit
BBWS
(Rp) (Rp)

- Beton K-175 (ref.D.04) m3 10.539 1,033,000 10,886,443
- Bekisting (ref.D.07) m2 8.431 155,300 1,309,324
- Beton K-175 (ref.D.04) m3 5.269 1,033,000 5,443,221
- Bekisting (ref.D.07) m2 4.215 155,300 654,662
7 Pekerjaan Atap 0
- Engsel (ref.J.25) stel 60.000 29,200 1,752,000
- Kunci Tanam (ref.J.26) stel 22.000 198,000 4,356,000

(AHSPK)
No. : J.41a
Jenis Pekerjaan : Rumah Instrumen (31.76 m2)
Satuan : Unit
BBWS
(Rp) (Rp)

- Beton K-175 (ref.D.04) m3 2.940 1,033,000 3,037,020
- Bekisting (ref.D.07) m2 2.350 155,300 364,955
- Beton K-175 (ref.D.04) m3 1.470 1,033,000 1,518,510
- Bekisting (ref.D.07) m2 1.170 155,300 181,701
- Pemasangan Tegel Keramik 30 x 30 cm m2 28 159,000 4,401,120
- Pasang list plafond gypsum 15/15 m 37 22,100 811,070
7 Pekerjaan Atap 0
- Engsel (ref.J.25) stel 8.000 29,200 233,600
10 Pemasangan AC bh 1.000 4,537,500 4,537,500

(AHSPK)
No. : J.42
Jenis Pekerjaan : Rumah tangki Bahan Bakar ( 90 m³ )
Satuan : Unit
BBWS
(Rp) (Rp)

- Beton K-175 (ref.D.04) m3 7.904 1,033,000 8,164,832
- Bekisting (ref.D.07) m2 6.323 155,300 981,993
- Beton K-175 (ref.D.04) m3 3.952 1,033,000 4,082,416
- Bekisting (ref.D.07) m2 3.162 155,300 490,996
7 Pekerjaan Atap 0
- Kaca Rayban Polos Tebal 5 mm (jendela) (ref.J.12) m2 11.250 120,000 1,350,000
- Engsel (ref.J.25) stel 60.000 29,200 1,752,000
- Kunci Tanam (ref.J.26) stel 22.000 198,000 4,356,000

(AHSPK)
No. : K.01
Jenis Pekerjaan : PVC Water Stop, lebar 300 mm
Satuan : m´

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0075 57,500 431

2. Pekerja org/hari 0.0938 42,500 3,987
Sub Total I 4,418
II BAHAN
1. PVC Waterstop (b=300 mm) m' 1.0000 150,000 150,000
III PERALATAN
Sub Total III 0

IV OVER HEAD DAN KEUNTUNGAN ( 10 % dari Biaya Langsung ) 15,442
V HARGA SATUAN PEKERJAAN (Rp/m´) 169,860
(AHSPK)
No. : K.02
Jenis Pekerjaan : Dowel Bar dia. 25, L=1m
Satuan : buah

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0094 57,500 541

3. Pekerja org/hari 0.0938 42,500 3,987
Sub Total I 5,608
II BAHAN
1. Besi Ulir dia. 25 mm kg 3.8304 12,500 47,879

2. Pipa PVC dia. 1" m 1.0000 8,000 8,000
Sub Total II 55,879
III PERALATAN
Sub Total III 0

(AHSPK)
No. : K.03
Jenis Pekerjaan : Anchor rod D 25mm L-2,00m
Satuan : m'

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0156 57,500 897

3. Pekerja org/hari 0.1563 42,500 6,643
Sub Total I 9,788
II BAHAN
1. Cross Bit dia. 30 mm buah 0.0029 13,400 39

2. Steel, Taper Rod, dia.25 mm buah 0.0020 4,700 9
3. Besi Beton kg 6.6880 12,500 83,600
4. Semen PC (@50 kg) zak 0.0052 66,000 343
5. Pasir Beton m3 0.0005 300,000 150
Sub Total II 84,141
III PERALATAN
1. Drill Leg Air, 22 kg jam 0.2500 16,000 4,000


V HARGA SATUAN PEKERJAAN (Rp/buah) 141,602
(AHSPK)
No. : K.03
Jenis Pekerjaan : Anchor rod D 50mm
Satuan : m'

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0156 57,500 897

3. Pekerja org/hari 0.1563 42,500 6,643
Sub Total I 9,788
II BAHAN
1. Cross Bit dia. 56 mm buah 0.0029 13,400 39

2. Steel, Taper Rod, dia.50 mm buah 0.0020 4,700 9
3. Besi Beton kg 13.3760 12,500 167,200
4. Semen PC (@50 kg) zak 0.0052 66,000 343
5. Pasir Beton m3 0.0005 300,000 150
III PERALATAN
1. Drill Leg Air, 22 kg jam 0.2500 16,000 4,000


(AHSPK)
No. : K.04
Jenis Pekerjaan : Handrail, Galvanis Pipe dia. 3” (termasuk cat)
Satuan : m´

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0267 57,500 1,535

3. Pekerja org/hari 0.6000 42,500 25,500
Sub Total I 69,200
II BAHAN
1. Pipa Galvanis 3" m 1.1000 73,333 80,667

2. Meni kg 0.0752 18,000 1,354
3. Cat kg 0.1504 34,000 5,114
4. Thinner A ltr 0.0200 15,000 300
5. Elektroda kg 0.0620 35,000 2,170
Sub Total II 89,604
III PERALATAN
1. ARC Welder,250 A jam 0.3000 23,200 6,960

(AHSPK)
No. : K.05
Jenis Pekerjaan : Pipa PVC Perforated dia. 6”
Satuan : m´

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0050 57,500 288

2. Pekerja org/hari 0.0825 42,500 3,506
Sub Total I 3,794
II BAHAN
1. Pipa PVC dia 6 " m 1.0000 160,833 160,833
III PERALATAN
Sub Total III 0

(AHSPK)
No. : K.06
Jenis Pekerjaan : Besi Plat
Satuan : ton

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0267 57,500 1,535

3. Pekerja org/hari 0.6000 42,500 25,500
Sub Total I 69,200
II BAHAN
1. Besi Plat ton 1.1000 13,000,000 14,300,000

2. Elektroda kg 0.0930 35,000 3,255
III PERALATAN
1. ARC Welder,250 A jam 0.2000 23,200 4,640
Sub Total III 4,640

V HARGA SATUAN PEKERJAAN (Rp/ton) 15,814,805
(AHSPK)
No. : K.06
Jenis Pekerjaan : Besi Profil
Satuan : ton

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0267 57,500 1,535

3. Pekerja org/hari 0.6000 42,500 25,500
Sub Total I 69,200
II BAHAN
1. Besi Profil ton 1.1000 13,750,000 15,125,000

2. Elektroda kg 0.0930 35,000 3,255
III PERALATAN
1. ARC Welder,250 A jam 0.2000 23,200 4,640
Sub Total III 4,640

V HARGA SATUAN PEKERJAAN (Rp/ton) 16,722,305
(AHSPK)
No. : K.08
Jenis Pekerjaan : Baja WF 150 x 150
Satuan : kg

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0016 57,500 92

2. Tukang Besi org/hari 0.0039 57,500 224
3. Pekerja org/hari 0.0171 42,500 727
Sub Total I 1,043
II BAHAN
1. Baja WF 150 x 150 kg 1.1000 14,500 15,950

2. Elektroda kg 0.0620 35,000 2,170
Sub Total II 18,120
III PERALATAN
1. ARC Welder,250 A jam 0.2000 23,200 4,640
Sub Total III 4,640

V HARGA SATUAN PEKERJAAN (Rp/kg) 26,183
(AHSPK)
No. : K.09
Jenis Pekerjaan : Dowel Bar dia. 25, L= 1 m
Satuan : buah

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0094 57,500 541

3. Pekerja org/hari 0.0938 42,500 3,987
Sub Total I 5,608
II BAHAN
1. Besi Beton kg 3.9800 10,500 41,790
Sub Total II 41,790
III PERALATAN
Sub Total III 0

(AHSPK)
No. : K.10
Jenis Pekerjaan : Buis Beton d 70 cm, pj. 1,00 m
Satuan : buah

(Rp) (Rp)
I TENAGA
1 Pekerja org/hr 0.380 42,500 16,150

2 Tukang batu org/hr 0.190 57,500 10,925
3 Kepala tukang batu org/hr 0.019 57,500 1,093
4 Mandor org/hr 0.019 57,500 1,093
Sub Total I 29,260
II BAHAN
1. Buis Beton d 70 cm, pj.0,5 m bh 1.000 150,000 150,000

2 Batu bata m3 0.550 11,400 6,270
3 Semen PC kg 10.300 1,320 13,596
4 Pasir Pasang m3 0.061 147,500 8,998
5 Pasir uruk m3 0.069 100,000 6,900
III PERALATAN
Sub Total III 0

(AHSPK)
No. : K.11
Jenis Pekerjaan : Tangga (Pipa Galvanis) dia. 16 mm
Satuan : m'

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0267 57,500 1,535

3. Pekerja org/hari 0.6000 42,500 25,500
Sub Total I 69,200
II BAHAN
1. Tangga (Pipa Galvanis) dia. 16 mm m 1.1000 15,663 17,229

2. Cat Meni kg 0.0752 18,000 1,354
3. Elektroda kg 0.0620 35,000 2,170
Sub Total II 20,753
III PERALATAN
1. ARC Welder, 250 A jam 0.2000 23,200 4,640
Sub Total III 4,640

(AHSPK)
No. : K.12
Jenis Pekerjaan : Pintu Plat Besi t = 5 mm (0,8 x 2 m)
Satuan : buah

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0267 57,500 1,535

3. Pekerja org/hari 0.6000 42,500 25,500
Sub Total I 69,200
II BAHAN
1. Pintu Plat Besi t = 5 mm buah 10.0000 936,000 9,360,000

2. Meni kg 0.6840 18,000 12,312
3. Cat kg 1.3680 34,000 46,512
4. Elektroda kg 0.5638 35,000 19,733
III PERALATAN
1. ARC Welder, 250 A jam 0.2000 23,200 4,640
Sub Total III 4,640

V HARGA SATUAN PEKERJAAN (Rp/buah) 10,463,637
VI HARGA SATUAN PEKERJAAN (Rp/buah) 10,463,000
(AHSPK)
No. : K.13
Jenis Pekerjaan : Buis Beton dia.100 L=1,00 m
Satuan : buah

(Rp) (Rp)
I TENAGA
1 Pekerja org/hr 0.3800 42,500 16,150

3 Kepala tukang batu org/hr 0.0190 57,500 1,093
4 Mandor org/hr 0.0190 57,500 1,093
Sub Total I 29,260
II BAHAN
1. Buis Beton dia.100 L=50 m bh 1.0000 150,000 150,000

2 Batu bata m3 0.550 11,400 6,270
3 Semen PC kg 10.300 1,320 13,596
4 Pasir Pasang m3 0.061 0 0
5 Pasir uruk m3 0.069 147,500 10,178
III PERALATAN
Sub Total III 0

(AHSPK)
No. : K.14
Jenis Pekerjaan : Geotextile, t=2 mm
Satuan : m2

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0182 57,500 1,048

2. Pekerja org/hari 0.1003 42,500 4,263
Sub Total I 5,311
II BAHAN
1. Geotextile non Woven t=2mm m2 1.0000 20,000 20,000
Sub Total II 20,000
III PERALATAN
Sub Total III 0

(AHSPK)
No. : K.15
Jenis Pekerjaan : Weep Hole Pipa PVC dia. 2"
Satuan : m

(Rp) (Rp)
I TENAGA
1 Pekerja org/hr 0.0540 42,500 2,295

3 Kepala tukang batu org/hr 0.0090 57,500 518
4 Mandor org/hr 0.0027 57,500 155
Sub Total I 8,143
II BAHAN
1 Pipa PVC Tipe C Dia 2" m' 1.2000 13,667 16,400

2 Ijuk kg 0.7704 7,000 5,393
3 Koral Beton Split m3 0.0800 200,000 16,000
Sub Total II 37,793
III PERALATAN
Sub Total III 0

V JUMLAH 50,529
(AHSPK)
No. : K.16
Jenis Pekerjaan : Pancang Dolken
Satuan : m'

(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0430 57,500 2,473

4. Pekerja org/hari 1.5000 42,500 63,750
Sub Total I 68,753
II BAHAN
1 Dolken Kayu Gelam Dia 15-20 Cm/ 400c btg 1.0000 40,000 40,000
Sub Total II 40,000
III PERALATAN
Sub Total III 0

V JUMLAH 114,125
(AHSPK)
No. : K.19
Jenis Pekerjaan : Pengadaan dan Pemasangan Fasilitas Air Conditioner
Harga Satuan : Rp 4,537,500
Satuan : bh

(Rp) (Rp)
I TENAGA
Sub Total I 0
II BAHAN
1 Pengadaan Air Conditioner 3/4 PK bh 1.0000 3,750,000.00 3,750,000
III PERALATAN
1. Biaya Instalasi dan Pemasangan % 10.0000 375,000

V JUMLAH 4,537,500
VI HARGA SATUAN PEKERJAAN (Rp/m') 4,537,500
(AHSPK)
No. : K.20
Jenis Pekerjaan : Pengadaan dan Pemasangan Fasilitas Closet Duduk
Satuan : bh

(Rp) (Rp)
I TENAGA
1 Pekerja org/hr 3.3000 42,500 140,250
3 Kepala tukang batu org/hr 0.0010 57,500 58
4 Mandor org/hr 0.1600 57,500 9,200
Sub Total I 212,758
II BAHAN
1 Closet duduk bh 1.0000 1,100,000.00 1,100,000
III PERALATAN
Sub Total III 0

V JUMLAH 1,444,033
(AHSPK)
No. : K.21
Jenis Pekerjaan : Joint Filler t=1 cm
Satuan : m2
Harga Satuan Jumlah

No. Keterangan Satuan Volume
(Rp) (Rp)
I TENAGA
1. Mandor org/hari 0.0300 57,500 1,725

2. Pekerja Biasa org/hari 0.3000 42,500 12,750
Sub Total I 14,475
II BAHAN
1. Rubber Joint Filler (t=1 cm) m2 1.0000 125,000 125,000
III PERALATAN
0
Sub Total III 0

V JUMLAH 153,422.50
VI HARGA SATUAN PEKERJAAN (Rp/m') 153,400.00
(AHSPK)
No. : L.01
Jenis Pekerjaan : Instalasi Jaringan Tegangan Menengah 20 KV/220 V 3 phasa 4 Conductor ;
Transformator 50 KVA 3 Phasa 4 Conductor
Satuan : Ls

(Rp) (Rp)
I Penarikan Jaringan 20 KV
1 Conductor AAA C 70 mm2 M 330.00 40,500.00 13,365,000
2 GSW 70 mm M 110.00 35,000.00 3,850,000
3 Concrete Pole 11 m/200daN termasuk Insulator dan Accessories Set 3.00 3,540,000 10,620,000
SUB TOTAL I 27,835,000

II Pemasasangan Transformator 50 KVA 3 phasa 20 KV/ 220 V
1 Transformator 50 KVA 3 phasa 50 KVA 20 KV/ 220 V Set 1.00 56,000,000 56,000,000
2 Concrete Pole 12 m/200 daN - E termasuk Accessories Bh 2.00 4,250,000 8,500,000
3 Fuse Cut out 20 KV, 100 A lengkap fuse link Bh 3.00 1,280,000 3,840,000
4 Lightning Arrester 20 KV, 10 KA Bh 3.00 890,000 2,670,000
5 Cross Arm UNP 100x50x6x2000mm Galvanis Bh 2.00 300,000 600,000
6 Kabel NYY 1 x 150 mm2 M 40.00 176,250 7,050,000
7 Kabel NYY 1 x 70 mm2 M 120.00 87,750 10,530,000
8 Kabel Schoen CU 70 mm2 Bh 16.00 9,000 144,000
9 Kabel Schoen CU 150 mm2 Bh 3.00 11,000 33,000
10 Rak Trafo (Breaket) 3 Pole Komplit Unit 1.00 550,000 550,000
11 Papan Jati/Kulim 50x200x220 u/dudukan pengaman Lbr 3.00 725,000 2,175,000
12 Pondasi Trafo Tiang Portal ( Cor Beton 1:2:3 Besi dia 12 mm Ls 1.00 2,859,700 2,859,700
13 Schoor untuk pengaman trafo Komplit Set 1.00 350,000 350,000
14 Grounding Arrester & Body dan Nol Trafo Set 3.00 900,000 2,700,000
15 Pipa Galvanis 3 " 6 m Bh 1.00 318,000 318,000
16 Bochten 3" Galvanis Bh 12.00 51,000 612,000
17 Flans u/pasang pipa ke Panel Bh 3.00 40,000 120,000
18 Klem/Band Pole ( u/ satu set trafo tiang portal ) Set 1.00 9,000 9,000
19 Copper Conductor 35 mm2 kg 3.00 15,000 45,000
20 Joint Sleeve 70 mm2 Bh 8.00 30,000 240,000
21 Connector CU AL 35-70 mm2 Bh 12.00 60,000 720,000
22 Plat tanda bahaya Bh 1.00 170,000 170,000
23 Box Lemari Bagi Moun Plat 1x1.25x0.35 M 3 phasa 4 Rute Komplit Set 1.00 14,500,000 14,500,000
SUB TOTAL II 114,735,700

III Beaya Penyambungan dan Pengetesan Comissioning sampai dengan Sertifikat
Layak Operasi (SLO)
1 Biaya Penyambungan LS 1.00 40,000,000 40,000,000
2 Langganan Bulanan selama Tahun Anggaran Berjalan dgn beban minima Bl 10.00 2,400,000 24,000,000
3 Biaya Pengetesan Commisioning sampai dengan Sertifikasi layak LS 1.00 17,500,000 17,500,000
operasional (SLO)
SUB TOTAL III 81,500,000
Biaya Langsung 224,070,700
V JUMLAH 246,477,770

(AHSPK)
No. : L.02
Jenis Pekerjaan : Instalasi Penerangan Gedung
Harga Satuan : Rp 0
Satuan : Ls
Harga Satuan Jumlah

(Rp) (Rp)
I Instalasi Penerangan Gedung
a. Kantor Proyek Ls 1.0000 0

b. Rumah Dinas 60 Ls 1.0000 0
c. Rumah Dinas 45 Ls 1.0000 0
d. Klinik Umum Ls 1.0000 0
e. Gardu Pandang Ls 1.0000 0
f. Pos Jaga Ls 1.0000 0
g. Mushola Ls 1.0000 0
h. Rumah Genset Ls 1.0000 0
i. Gudang Material Ls 1.0000 0
j. Bengkel Peralatan Ls 1.0000 0
k. Rumah Jaga Ls 1.0000 0
Sub Total III 0
Jumlah 0
Biaya umum dan keuntungan 10 % 0
Jumlah (termasuk biaya umum dan keuntungan) sebelum PPN 0
Jumlah Dibulatkan 0
(AHSPK)
No. : L.03
Jenis Pekerjaan : Instalasi Penerangan Jalan dan Puncak Bendungan
Satuan : Ls
Harga Satuan Jumlah

(Rp) (Rp)
I Instalasi Penerangan Jalan dan Puncak Bendungan
a. Panel Lighting set 3.000 12,000,000 36,000,000

b. Tiang Lampu PJU one lamp (Hexagon) ea 51.000 2,050,000 104,550,000
c. Mercury lamp, c/w Balast, capasitor, d ea 51.000 1,100,000 56,100,000
d. MCB 1P, 220V, 4 A, 6kA ea 51.000 50000 2,550,000
e. Terminal Blok 6pole set 51.000 125000 6,375,000
f. Kabel NYY 3x2.5 mm2 set 51.000 100000 5,100,000
g. Delivery Cost to Site Project lot 1.000 40000000 40,000,000
h. Kabel LVTC 2x16 mm2 m 2244.000 13200 29,620,800
i. Installasi kabel m 2244.000 2,200 4,936,800
j. Intallasi Tiang dan Lampu set 51.000 1,175,000 59,925,000
Jumlah 351,532,600
Biaya umum dan keuntungan 10 % 35,153,260
Jumlah (termasuk biaya umum dan keuntungan) sebelum PPN 386,685,860
Jumlah Dibulatkan 386,685,800
(AHSPK)
No. : M.01
Jenis Pekerjaan : Kantor Utama Bendungan (420 m²)
Satuan : LS

(Rp) (Rp)

- Galian tanah pondasi (ref. C.03) m3 184.80 29,500 5,451,600
- Pasangan Batu kosong Stampeng (ref. E05) m3 58.21 282,900 16,467,609
- Pasangan Batu Kali (1PC : 3Ps) (ref. E01) m3 93.00 706,300 65,685,900
- Beton K-175 (ref.D.04) m3 17.60 1,033,000 18,180,800
- Pembesian (ref. D.06) Ton 1.936 15,378 29,772
- Bekisting (ref.D.07) m2 111.00 155,300 17,238,300
- Timbunan Tanah (ref.C.12) m3 105.00 20,200 2,121,000
- Pasangan Batu Bata 1PC : 4Ps (ref. E03) m3 91.26 216,000 19,712,160
- Beton K-175 (ref.D.04) m3 6.54 1,033,000 6,759,952
- Bekisting (ref.D.07) m2 91.22 155,300 14,166,466
- Pembesian (ref. D.06) Ton 0.564 15,378 8,673
- Plesteran (1PC : 3 PS) (ref.E.04) m2 1,035.00 42,000 43,470,000
- Pengecatan Tembok (ref.J.12) m2 1,967.00 52,300 102,874,100
- Keramik Lantai KW I 30 x 30 cm (ref. J15A) m2 436.00 159,000 69,324,000
- Keramik dinding Motif KW I Kamar Mandi dan Dapur (ref. J 15 B) m2 115.60 154,700 17,883,320
- Keramik Lantai Kamar mandi KW I 30 x 30 cm (ref. J15A) m2 52.00 159,000 8,268,000
5. Pekerjaan Atap :
- Kuda-kuda Kayu Kruing 8/15 (ref.J.01B) m3 2.494 9,301,900 23,198,939
- Pemasangan Gording dan jurai Kayu Kruing 8/15 (ref.J.01B) m3 1.354 9,174,100 12,421,731
- Pasang Usuk (ref.J.01C) m2 540.00 104,800 56,592,000
- Bubungan asbes gelombang (ref. J05) m' 58.80 74,300 4,368,840
- Lisplang kayu kamper m' 91.60 110,000 10,076,000
- Pengecatan Lisplang m2 27.48 32,000 879,360
5. Plafon Eternit Rangka Kayu Meranti m2 487.20 242,000 117,902,400

- Kusen Pintu Almunium 4" Type 1 bh 6.00 1,647,200 9,883,200
- Kusen Pintu Almunium 4" Type 2 bh 5.00 1,277,600 6,388,000
- Kusen Jendela 4" bh 12.00 1,714,400 20,572,800
- Kusen Almunium 4" untuk KM bh 5.00 860,000 4,300,000
- Daun Pintu Type 1 Komplit Engsel Assessouris lain dan kunci Set 6.00 4,800,000 28,800,000
Kaca 6 mm dark blue termasuk bouven list
- Daun Pintu Type 2 Komplit Engsel Assessouris lain dan kunci Set 5.00 2,850,000 14,250,000
Kaca 6 mm dark blue termasuk bouven list
- Daun Jendela Almunium Komplit Engsel Assessouris lain Set 12.00 2,780,000 33,360,000
kaca 5 mm dark blue termasuk bouven list
- Daun Pintu Komplit untuk KM Set 5.00 780,000 3,900,000
a. Wastafel (ref.J.22) buah 2.00 522,000 1,044,000
b. Kloset Duduk KW I (ref.K20) buah 3.00 1,444,000 4,332,000
c. Kran Air buah 9.00 24,300 218,700
d. Urinal buah 2.00 1,375,000 2,750,000
e. Kitchen Zink Komplit kran dan Dudukan Set 1.00 700,000 700,000
f. Affur Kamarmandi Bh 3.00 95,000 285,000
g. Affur Penguras Bak KM bh 3.00 55,000 165,000
h. Pipa saluran air bersih 3/4" m 46.00 8,500 391,000
i. Pipa Sanitasi 1.5" m 22.00 45,000 990,000
j. Pipa Sanitasi 3" m 20.00 92,000 1,840,000
k. Pipa Sanitasi 4" m 18.00 140,000 2,520,000
l. Septitank untuk 15 Personil komplit Peresapan Set 1.00 5,500,000 5,500,000
m. Pengadaan dan Pemasangan Fasilitas Air Conditioner Unit 5.00 4,537,500 22,687,500
n. Kaca Cermin/Miror 5 mm untuk kamar mandi termasuk assesouris m2 2.40 425,000 1,020,000
Biaya sudah termasuk Over Head Profit 10 % 827,476,122

Pembulatan 827,476,100
(AHSPK)
No. : A.02
Jenis Pekerjaan : Kantor Lapangan (200 m²)
Satuan : LS

(Rp) (Rp)
1. Pembersihan Lahan (ref.C.01) m2 220.000 13,900.00 3,058,000.00

- Pasangan Batu Kali (1PC : 3Ps) m3 6.640 706,300.00 4,689,832.00

- Beton K-175 (ref.D.04) m3 2.760 1,033,000.00 2,851,080.00
- Bekisting (ref.D.07) m2 1.440 155,300.00 223,632.00

- Timbunan Tanah (ref.C.15) m3 149.870 20,200.00 3,027,374.00
- Pasangan Batu Bata 1PC : 4Ps (ref.E03 ) m3 40.000 216,000.00 8,640,000.00
- Beton K-175 (ref.D.04) m3 2.100 1,033,000.00 2,169,300.00
- Bekisting (ref.D.07) m2 1.092 155,300.00 169,587.60
- Plesteran (1PC : 3 PS) (ref.E.04) m2 938.000 42,000.00 39,396,000.00

- Pengecatan Tembok (J.12) m2 938.000 52,300.00 49,057,400.00
- Keramik 30 x 30 cm (J.15) m2 200.000 159,000.00 31,800,000.00
5. Pekerjaan Atap :
- Kuda-kuda WF 150.150 (ref.J.19) kg 2,657.210 40,300.00 107,085,563.00
- Gording 8/12 (ref.J.10) m3 1.212 9,174,100.00 11,119,009.20
- Atap Asbes Gelombang Kecil (ref.J.04 ) m2 122.470 41,200.00 5,045,764.00
6 Plafon Eternit (ref.J.21) m2 264.000 138,100.00 36,458,400.00
- Kusen Pintu 1 (ref.J.06) m3 0.555 10,035,500.00 5,569,702.50
- Kusen Pintu 2 (ref.J.06) m3 0.042 10,035,500.00 421,491.00
- Kusen Pintu 3 (ref.J.06) m3 0.116 10,035,500.00 1,164,118.00
- Kusen Jendela 1 (ref.J.06) m3 1.050 10,035,500.00 10,537,275.00
- Kusen Jendela 2 (ref.J.06) m3 0.022 10,035,500.00 220,781.00
- Daun Pintu Teakwood (Pintu 1) (ref.J.07) m2 18.900 615,200.00 11,627,280.00
- Kaca Rayban Polos Tebal 5 mm (ref.J.11) m2 2.520 120,000.00 302,400.00
- Wastafel (ref.J.22) buah 2.000 522,000.00 1,044,000.00
- Kloset Jongkok (ref.J17) buah 2.000 412,600.00 825,200.00
- Kran Air (ref.J.16) buah 4.000 24,300.00 97,200.00
- Bak Mandi (0,60 x 0,60 x 0,80) (ref .J18 ) buah 1.000 1,088,000.00 1,088,000.00
- Grendel (ref.J.24) buah 6.000 22,600.00 135,600.00
- Engsel (ref.J.25) stel 21.000 29,200.00 613,200.00
'- Kunci Tanam Besar 2x Putar buah 14.000 198,000.00 2,772,000.00
Biaya sudah termasuk Over Head Profit 10 % 341,209,189

Pembulatan 341,209,100

Rab Bendungan Logung Agustus 2014

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

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

Rab Bendungan Logung Agustus 2014

Diunggah oleh

Hak Cipta:

Format Tersedia

SMK N 7 (STM PEMBANGUNAN) SEMARANG

Pekerjaan : Bangunan Terjunan

NO JENIS PEKERJAAN SATUAN VOLUME

HARGA SATUAN JUMLAH BOBOT (%) DURASI MINGGU 1 MINGGU 2

13,900.000 535,150.000 3.787 1.000 3.787

29,500.000 147,500.000 1.044 3.000 0.348

282,900.000 381,915.000 2.702 3.000 0.901

29,500.000 1,475,000.000 10.437 1.000 10.437

20,000.000 572,000.000 4.047 1.000 4.047

Pekerjaan : Pembuatan Rumah Tinggal Type 36

NO JENIS PEKERJAAN JUMLAH BOBOT (%)

DURASI MINGGU 1 MINGGU 2 MINGGU 3 MINGGU 4 MINGGU 5

Pekerjaan : Bangunan Terjunan

NO JENIS PEKERJAAN JUMLAH

Pekerjaan : Bangunan Terjunan

NO JENIS PEKERJAAN SATUAN VOLUME

HARGA SATUAN JUMLAH

INDRA KARYA REVISI

B PEKERJAAN PENGELAKAN SUNGAI

INDRA KARYA REVISI

INDRA KARYA REVISI

INDRA KARYA REVISI

INDRA KARYA REVISI

INDRA KARYA REVISI

INDRA KARYA REVISI

ACCES ROAD ( termasuki Houlling road )

II Primary Cofferdam. U/S

G PEKERJAAN ELEKTRIKAL & MEKANIKAL

Biaya konstruksi 552,872,292,274.61

1. Agitator Truck, 3.2 m

1. Agitator Truck, 3.2 m3 Rp/jam 290,500.00

No Jenis Upah Kerja / Bahan / Peralatan Satuan Daftar Harga KETERANGAN

HARGA SATUAN JUMLAH

A MOBILISASI ALAT & PERSONIL

B DEMOBILISASI ALAT & PERSONIL

An. Har. Sat Pek. Persiapan A - 33/195

Harga Satuan Jumlah Harga

Sub Total I 11,854

Sub Total III 1,746

Biaya Langsung (Sub Total I s/d III) 645,665

Harga Satuan Jumlah Harga

Sub Total I 29,148

Sub Total II 842,754

Sub Total III 0

Biaya Langsung (Sub Total I s/d III) 871,902

Harga Satuan Jumlah Harga

Sub Total I 42,472

Sub Total III 66,884

Biaya Langsung (Sub Total I s/d III) 177,726

Harga Satuan Jumlah Harga

1. Pembersihan Lahan (ref.C.01) m2 220.000 13,900 3,058,000

I Biaya Langsung (Sub Total ) 403,136,506

1. Pengupasan (ref.C.02) m2 77.000 21,200 1,632,400

I Biaya Langsung (Sub Total ) 85,586,413

I PERALATAN DAN PEMASANG

1. Pemboran dia 10" m 60.000 750,000 45,000,000

II Biaya Langsung (Sub Total ) 96,550,000

Harga Satuan Jumlah Harga

1. Truseiver unit 20 675,000 13,500,000

Sub Total I 63,500,000

1. Biaya Penyambungan % 25.000 63,500,000.00 15,875,000

Sub Total II 15,875,000