TOTAL
PERHITUNGAN SMK3
500,000.00
500,000.00
1,000,000.00
1,000,000.00
1,000,000.00
1,250,000.00
500,000.00
875,000.00
400,000.00
70,000.00
80,000.00
500,000.00
600,000.00
3,750,000.00
400,000.00
800,000.00
250,000.00
1,500,000.00
600,000.00
3,750,000.00
1,750,000.00
15,000,000.00
500,000.00
3,000,000.00
3,000,000.00
2,500,000.00
3,500,000.00
250,000.00
250,000.00
150,000.00
250,000.00
500,000.00
49,975,000.00
ANALISA HARGA SATUAN
A TENAGA
1 Pekerja L.01 OH 1.3920 85,000.00
2 Mandor L.04 OH 0.1392 125,000.00
B BAHAN
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 0.7500 85,000.00
2 Mandor L.04 OH 0.0250 125,000.00
B BAHAN
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 0.5000 85,000.00
2 Mandor L.04 OH 0.0500 125,000.00
B BAHAN
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 0.3300 85,000.00
2 Mandor L.04 OH 0.0100 125,000.00
B BAHAN
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 0.3000 85,000.00
2 Mandor L.04 OH 0.0100 125,000.00
B BAHAN
1 Pasir urug m³ 1.2000 175,000.00
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 0.0700 85,000.00
2 Tukang besi L.02 OH 0.0700 110,000.00
3 Kepala Tukang L.03 OH 0.0070 120,000.00
4 Mandor L.04 OH 0.0040 125,000.00
B BAHAN
1 Besi beton (polos/ulir) Kg 10.5000 12,000.00
Kawat Beton Kg 0.1500 20,000.00
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 0.5200 85,000.00
2 Tukang kayu L.02 OH 0.2600 110,000.00
B BAHAN
1 Kayu Kelas III M3 0.0400 1,000,000.00
2 Paku 5-12 cm Kg 0.3000 15,000.00
3 Minyak Bekisting Liter 0.1000 10,000.00
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 1.6500 85,000.00
2 Tukang batu L.02 OH 0.2500 110,000.00
3 Kepala Tukang L.03 OH 0.0250 120,000.00
4 Mandor L.04 OH 0.0800 125,000.00
B BAHAN
1 Kerikil m³ 0.8700 250,000.00
2 Pasir beton m³ 0.5200 190,000.00
3 Semen @ 40 kg zak 5.4500 60,000.00
C PERALATAN
D JUMLAH HARGA, BAHAN DAN PERALATAN ( A+B+C )
E OVERHEAD & PROFIT 15% x D
F HARGA SATUAN PEKERJAAN ( D+E )
A TENAGA
1 Pekerja L.01 OH 2.1000 85,000.00
2 Tukang batu L.02 OH 0.3500 110,000.00
3 Kepala Tukang L.03 OH 0.0350 120,000.00
4 Mandor L.04 OH 0.1050 125,000.00
B BAHAN
1 Batu Pecah 2-3 cm m³ 0.8100 250,000.00
2 Pasir beton m³ 0.5400 190,000.00
3 Semen @ 40 kg zak 8.4000 60,000.00
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 0.3260 85,000.00
2 Tukang pipa L.02 OH 0.1630 110,000.00
3 Mandor L.04 OH 0.0330 125,000.00
B BAHAN
C PERALATAN
1 Sewa tripot/ tracel & handle crane 2 T Hari 0.0390 300,000.00
Analisa Send Pemasangan Accessories Pipa PVC, GIP, HDPE untuk dia 150 mm
HARGA SATUAN
NO. URAIAN KODE SATUAN KOEFISIEN
(Rp.)
A TENAGA
1 Pekerja L.01 OH 0.1060 85,000.00
2 Tukang pipa L.02 OH 0.0530 110,000.00
3 Mandor L.04 OH 0.0110 125,000.00
B BAHAN
C PERALATAN
1 Sewa tripot/ tracel & handle crane 2 T Hari 0.0280 300,000.00
A TENAGA
1 Pekerja L.01 OH 0.0400 85,000.00
2 Tukang pipa L.02 OH 0.0200 110,000.00
4 Mandor L.04 OH 0.0040 125,000.00
B BAHAN
1 Solar Ltr 1.0330 #N/A
2 Minyak pelumas Ltr 0.1380 35,000.00
C PERALATAN
1 Sewa tripot/ handle crane 2 T Hari 0.0190 #N/A
2 Welding Machine Jam 0.0590 45,000.00
3 Data Logger Welding Equipment Jam 0.0590 25,000.00
A TENAGA
1 Pekerja L.01 OH 0.1000 85,000.00
2 Tukang pipa L.02 OH 0.0500 110,000.00
3 Mandor L.04 OH 0.0100 125,000.00
B BAHAN
C PERALATAN
1 Sewa tripot/ tracel & handle crane 2 T Hari 0.0270 300,000.00
D JUMLAH HARGA, BAHAN DAN PERALATAN ( A+B+C )
E OVERHEAD & PROFIT 15% x D
F HARGA SATUAN PEKERJAAN ( D+E )
A TENAGA
1 Pekerja L.01 OH 0.0700 85,000.00
2 Tukang pipa L.02 OH 0.0350 110,000.00
3 Mandor L.04 OH 0.0070 125,000.00
B BAHAN
C PERALATAN
1 Sewa tripot/ tracel & handle crane 2 T Hari 0.0250 300,000.00
A TENAGA
1 Pekerja L.01 OH 1.4290 85,000.00
2 Tukang pipa L.02 OH 0.7150 110,000.00
3 Mandor L.04 OH 0.1430 125,000.00
B BAHAN
C PERALATAN
1 Sewa tripot/ tracel & handle crane 2 T Hari 0.0900 300,000.00
A TENAGA
1 Pekerja L.01 OH 1.4290 85,000.00
2 Tukang pipa L.02 OH 0.7150 110,000.00
3 Mandor L.04 OH 0.1430 125,000.00
B BAHAN
C PERALATAN
1 Sewa tripot/ tracel & handle crane 2 T Hari 0.1000 300,000.00
B BAHAN
C PERALATAN
B BAHAN
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 0.4000 85,000.00
2 Tukang pipa L.02 OH 0.2000 110,000.00
4 Mandor L.04 OH 0.0400 125,000.00
B BAHAN
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 0.1330 85,000.00
2 Tukang pipa L.02 OH 0.0670 110,000.00
4 Mandor L.04 OH 0.0130 125,000.00
B BAHAN
1 Solar Ltr 2.4490 #N/A
2 Minyak pelumas Ltr 0.3270 35,000.00
C PERALATAN
1 Sewa tripot/ handle crane 2 T Hari 0.0420 #N/A
2 Welding Machine Jam 0.1390 45,000.00
3 Data Logger Welding Equipment Jam 0.1390 25,000.00
A TENAGA
1 Pekerja L.01 OH 0.0620 85,000.00
2 Tukang pipa L.02 OH 0.0310 110,000.00
4 Mandor L.04 OH 0.0060 125,000.00
B BAHAN
1 Minyak Solar Ltr 1.5040 11,500.00
2 Minyak pelumas Ltr 0.2010 35,000.00
C PERALATAN
1 Sewa tripot/ handle crane 2 T Hari 0.0190 300,000.00
2 Welding Machine Jam 0.0850 45,000.00
3 Data Logger Welding Equipment Jam 0.0850 25,000.00
A TENAGA
1 Pekerja L.01 OH 0.0080 85,000.00
4 Mandor L.04 OH 0.0008 125,000.00
B BAHAN
Air test (air bersih) m³ 0.0490 #N/A
Bahan bakar liter 0.0600 #N/A
Oli liter 0.0020 #N/A
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 0.0080 85,000.00
4 Mandor L.04 OH 0.0008 125,000.00
B BAHAN
Air test (air bersih) m³ 0.0180 60,000.00
Bahan bakar liter 0.0600 11,500.00
Oli liter 0.0020 35,000.00
C PERALATAN
B BAHAN
Air test (air bersih) m³ 0.0080 60,000.00
Bahan bakar liter 0.0600 11,500.00
Oli liter 0.0020 35,000.00
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 0.0200 85,000.00
2 Tukang cat L.02 OH 0.2000 110,000.00
3 Kepala Tukang L.03 OH 0.0200 120,000.00
4 Mandor L.04 OH 0.0025 125,000.00
B BAHAN
1 Meni besi Kg 0.1000 30,000.00
2 Kwas Bh 0.0100 20,000.00
C PERALATAN
A TENAGA
1 Pekerja L.01 OH 0.0400 85,000.00
2 Tukang Las Konstruksi L.03 OH 0.0200 110,000.00
3 Kepala Tukang L.03 OH 0.0020 120,000.00
4 Mandor L.04 OH 0.0020 125,000.00
B BAHAN
Kawat Las Listrik Kg 0.4000 125,000.00
Minyak solar Liter 0.3000 11,500.00
Minyak Pelumas Liter 0.0400 35,000.00
C PERALATAN
1 Sewa Mesin Las Jam 0.1700 15,000.00
A TENAGA
1 Pekerja L.01 OH 0.4000 85,000.00
2 Tukang cat L.02 OH 0.8000 110,000.00
3 Kepala Tukang L.03 OH 0.0800 120,000.00
4 Mandor L.04 OH 0.0200 125,000.00
B BAHAN
1 Cat dasar Kg 0.1100 45,000.00
2 Cat antara Kg 0.1700 45,000.00
3 Cat penutup Kg 0.0800 45,000.00
4 Kwas Bh 0.0100 20,000.00
5 Pengenceran L 0.0100 20,000.00
C PERALATAN
A TENAGA
1 Pekerja L.01 Jam 0.1606 85,000.00
2 Mandor L.04 Jam 0.0201 125,000.00
B BAHAN
1 Lolos screen2 ukuran (9.5-19,0) M3 0.1316 235,000.00
Lolos screen2 ukuran (5-9,5) M3 0.2981 235,000.00
Lolos screen2 ukuran (0-5) M3 0.2416 235,000.00
Semen (M05) Kg 9.9750 1,500.00
Aspal (M10) Kg 49.4400 16,000.00
C PERALATAN
1 Wheel Loader E 15 Jam 0.0030 425,000.00
2 AMP E 01 Jam 0.0201 7,500,000.00
3 Genset E 12 Jam 0.0201 75,000.00
4 Dump Truck E 08 Jam 0.1250 225,000.00
5 Asphail Finisher E 02 Jam 0.0092 415,000.00
6 Tandem Roller E 17 Jam 0.0090 210,000.00
7 P. Tyre Roller E 18 Jam 0.0052 325,000.00
8 Alat Bantu Ls 1.0000 5,000.00
A TENAGA
1 Pekerja L.01 Jam 0.1606 85,000.00
2 Mandor L.04 Jam 0.0201 125,000.00
B BAHAN
1 Lolos screen2 ukuran (9.5-19,0) M3 0.3415 235,000.00
Lolos screen2 ukuran (0-5) M3 0.3067 235,000.00
Semen (M05) Kg 9.2700 1,500.00
Aspal (M10) Kg 57.1200 16,000.00
C PERALATAN
1 Wheel Loader E 15 Jam 0.0030 425,000.00
2 AMP E 01 Jam 0.0201 7,500,000.00
3 Genset E 12 Jam 0.0201 75,000.00
4 Dump Truck E 09 Jam 0.0607 225,000.00
5 Asphail Finisher E 02 Jam 0.0092 415,000.00
6 Tandem Roller E 17 Jam 0.0090 210,000.00
7 P. Tyre Roller E 18 Jam 0.0052 325,000.00
8 Alat Bantu Ls 1.0000 5,000.00
A TENAGA
1 Pekerja L.01 Jam 0.1205 85,000.00
2 Mandor L.04 Jam 0.0201 125,000.00
B BAHAN
1 Lolos screen2 ukuran (9.5-19,0) M3 0.2950 235,000.00
Lolos screen2 ukuran (0-5) M3 0.3470 235,000.00
Semen (M05) Kg 9.7760 1,500.00
Aspal (M10) Kg 62.2200 16,000.00
C PERALATAN
1 Wheel Loader E 15 Jam 0.0012 425,000.00
2 AMP E 01 Jam 0.0201 7,500,000.00
3 Genset E 12 Jam 0.0201 75,000.00
4 Dump Truck E 09 Jam 0.0206 225,000.00
5 Asphail Finisher E 02 Jam 0.0229 415,000.00
6 Tandem Roller E 17 Jam 0.0135 210,000.00
7 P. Tyre Roller E 18 Jam 0.0058 325,000.00
8 Alat Bantu Ls 1.0000 5,000.00
A TENAGA
1 Pekerja L.01 Jam 0.1205 85,000.00
2 Mandor L.04 Jam 0.0201 125,000.00
B BAHAN
1 Aggregat Kelas A M26 M3 1.2586 325,000.00
C PERALATAN
1 Wheel Loader E 15 Jam 0.0094 425,000.00
4 Dump Truck E 09 Jam 0.0327 225,000.00
5 Motor Grader E 13 Jam 0.0043 410,000.00
6 Tandem Roller E 17 Jam 0.0134 210,000.00
7 Water Tanker E 23 Jam 0.0141 115,000.00
8 Alat Bantu Ls 1.0000 5,000.00
B BAHAN
BBM M.136b Liter 2.5000 11,500.00
C PERALATAN
1 Jack Hammer E.14.a sewa-hari 0.2500 55,000.00
JUMLAH HARGA
(Rp.)
118,320.00
17,400.00
135,720.00
20,358.00
156,078.00
JUMLAH HARGA
(Rp.)
63,750.00
3,125.00
-
-
JUMLAH HARGA
(Rp.)
42,500.00
6,250.00
48,750.00
7,312.50
56,062.50
JUMLAH HARGA
(Rp.)
28,050.00
1,250.00
29,300.00
4,395.00
33,695.00
JUMLAH HARGA
(Rp.)
25,500.00
1,250.00
210,000.00
236,750.00
35,512.50
272,262.50
JUMLAH HARGA
(Rp.)
5,950.00
7,700.00
840.00
500.00
126,000.00
3,000.00
143,990.00
21,598.50
165,588.50
16,558.85
JUMLAH HARGA
(Rp.)
44,200.00
28,600.00
3,120.00
3,250.00
40,000.00
4,500.00
1,000.00
124,670.00
18,700.50
143,370.50
JUMLAH HARGA
(Rp.)
140,250.00
27,500.00
3,000.00
10,000.00
217,500.00
98,800.00
327,000.00
824,050.00
123,607.50
947,657.50
JUMLAH HARGA
(Rp.)
178,500.00
38,500.00
4,200.00
13,125.00
202,500.00
102,600.00
504,000.00
1,043,425.00
156,513.75
1,199,938.75
JUMLAH HARGA
(Rp.)
27,710.00
17,930.00
4,125.00
11,700.00
15,825.00
2,373.75
18,198.75
JUMLAH HARGA
(Rp.)
9,010.00
5,830.00
1,375.00
8,400.00
24,615.00
3,692.25
28,307.25
JUMLAH HARGA
(Rp.)
3,400.00
2,200.00
500.00
#N/A
4,830.00
#N/A
2,655.00
1,475.00
#N/A
#N/A
#N/A
JUMLAH HARGA
(Rp.)
8,500.00
5,500.00
1,250.00
8,100.00
9,350.00
1,402.50
10,752.50
JUMLAH HARGA
(Rp.)
5,950.00
3,850.00
875.00
7,500.00
8,375.00
1,256.25
9,631.25
JUMLAH HARGA
(Rp.)
121,465.00
78,650.00
17,875.00
27,000.00
44,875.00
6,731.25
51,606.25
JUMLAH HARGA
(Rp.)
121,465.00
78,650.00
17,875.00
30,000.00
47,875.00
7,181.25
55,056.25
JUMLAH HARGA
(Rp.)
80,665.00
52,250.00
11,875.00
64,125.00
9,618.75
73,743.75
JUMLAH HARGA
(Rp.)
43,010.00
27,830.00
6,375.00
34,205.00
5,130.75
39,335.75
JUMLAH HARGA
(Rp.)
34,000.00
22,000.00
5,000.00
27,000.00
4,050.00
31,050.00
JUMLAH HARGA
(Rp.)
11,305.00
7,370.00
1,625.00
#N/A
11,445.00
#N/A
6,255.00
3,475.00
#N/A
#N/A
#N/A
JUMLAH HARGA
(Rp.)
5,270.00
3,410.00
750.00
17,296.00
7,035.00
5,700.00
3,825.00
2,125.00
45,411.00
6,811.65
52,222.65
JUMLAH HARGA
(Rp.)
680.00
100.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
JUMLAH HARGA
(Rp.)
680.00
100.00
1,080.00
690.00
70.00
2,620.00
393.00
3,013.00
JUMLAH HARGA
(Rp.)
680.00
100.00
480.00
690.00
70.00
2,020.00
303.00
2,323.00
JUMLAH HARGA
(Rp.)
1,700.00
22,000.00
2,400.00
312.50
3,000.00
200.00
29,612.50
4,441.88
34,054.37
JUMLAH HARGA
(Rp.)
3,400.00
2,200.00
240.00
250.00
50,000.00
3,450.00
1,400.00
2,550.00
63,490.00
9,523.50
73,013.50
JUMLAH HARGA
(Rp.)
34,000.00
88,000.00
9,600.00
2,500.00
4,950.00
7,650.00
3,600.00
200.00
200.00
150,700.00
22,605.00
173,305.00
JUMLAH HARGA
(Rp.)
13,651.00
2,512.50
30,926.00
70,053.50
56,776.00
14,962.50
791,040.00
1,275.00
150,750.00
1,507.50
28,125.00
3,818.00
1,890.00
1,690.00
5,000.00
1,173,977.00
176,096.55
1,350,073.55
JUMLAH HARGA
(Rp.)
13,651.00
2,512.50
80,252.50
72,074.50
13,905.00
913,920.00
1,275.00
150,750.00
1,507.50
13,657.50
3,818.00
1,890.00
1,690.00
5,000.00
1,275,903.50
191,385.53
1,467,289.02
JUMLAH HARGA
(Rp.)
10,242.50
2,512.50
69,325.00
81,545.00
14,664.00
995,520.00
510.00
150,750.00
1,507.50
4,635.00
9,503.50
2,835.00
1,885.00
5,000.00
1,350,435.00
202,565.25
1,553,000.25
JUMLAH HARGA
(Rp.)
10,242.50
2,512.50
409,045.00
3,995.00
7,357.50
1,763.00
2,814.00
1,621.50
5,000.00
444,351.00
66,652.65
511,003.65
JUMLAH HARGA
(Rp.)
102,000.00
15,000.00
28,750.00
13,750.00
159,500.00
23,925.00
183,425.00
DAFTAR KUANTITAS HARGA
KESIMPULAN
VI SMKK
JUMLAH
PPN 10 %
TOTAL
DIBULATKAN
Terbilang : Empat Milyar Seratus Empat Belas Juta Delapan Ratus Tujuh Belas Ribu Lima Ratus Dua Puluh D
AFTAR KUANTITAS HARGA
338,400.00 1,553,256,000.00
216,000.00 216,432,000.00
349,000.00 140,298,000.00
750,000.00 100,500,000.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Jumlah - I 2,010,486,000.00
156,078.00 376,108,960.50
52,222.65 239,701,963.50
56,062.50 129,925,348.31
156,078.00 82,104,831.90
52,222.65 52,327,095.30
56,062.50 28,362,803.63
730,135.00 184,326,961.56
18,198.75 7,315,897.50
730,135.00 92,163,480.78
1,199,938.75 843,556.94
28,307.25 934,139.25
9,631.25 38,525.00
51,606.25 103,212.50
2,000.00 9,180,000.00
2,000.00 2,004,000.00
4,000.00 1,608,000.00
3,013.00 13,829,670.00
3,013.00 3,019,026.00
3,013.00 1,211,226.00
Jumlah - II 1,225,108,698.67
349,000.00 2,094,000.00
- -
750,000.00 1,500,000.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
730,135.00 2,751,148.68
28,307.25 198,150.75
10,752.50 32,257.50
39,335.75 236,014.50
51,606.25 51,606.25
1,199,938.75 189,590.32
34,054.37 64,158.43
Sub - Jumlah I 7,116,926.44
349,000.00 4,188,000.00
- -
750,000.00 1,500,000.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
730,135.00 3,668,198.24
-
28,307.25 198,150.75
10,752.50 32,257.50
39,335.75 472,029.00
51,606.25 51,606.25
1,199,938.75 189,590.32
34,054.37 128,316.87
Sub - Jumlah II 10,428,148.93
Jumlah - III 17,545,075.36
-
Jumlah - IV -
511,003.65 38,325,273.75
1,173,977.00 101,255,516.25
1,467,289.02 101,242,942.38
1,553,000.25 71,438,011.50
183,425.00 9,629,812.50
1,199,938.75 62,996,784.38
Jumlah - V 384,888,340.76
49,975,000.00 49,975,000.00
Jumlah - VI 49,975,000.00
KESIMPULAN
2,010,486,000.00
1,225,108,698.67
17,545,075.36
52,740,087.05
384,888,340.76
49,975,000.00
3,740,743,201.84
374,074,320.18
4,114,817,522.02
4,114,817,522.00
a Delapan Ratus Tujuh Belas Ribu Lima Ratus Dua Puluh Dua Rupiah
PEKERJAAN BAK PELEPAS TEKAN (BPT)
Unit Perlengkapan
1 Manhole 60 x 60 cm, lengkap gembok 1.000 unit 250,000.00
2 Ventilasi pipa besi 1.000 unit 350,000.00
Pekerjaan Pengecatan
1 Cat tembok 11.040 m² 40,000.00
2 Cat besi 0.720 m² 173,305.00
Sub. Jumlah - b
KESIMPULAN:
KONTRAK SEMULA
Jumlah Harga
Rp.
1,238,478.93
156,550.94
272,925.36
1,690,526.11
395,702.58
1,904,302.80
-
5,185,933.76
4,493,231.47
3,623,815.03
1,550,000.00
947,348.37
681,009.88
218,388.85
177,942.38
131,376.81
22,667,533.25
2,094,000.00
-
-
3,000,000.00
-
-
-
-
169,843.50
226,458.00
687,787.17
-
-
KONTRAK SEMULA
Jumlah Harga
Rp.
3,750,000.00
-
1,047,000.00
-
-
84,921.75
169,843.50
860,099.03
4,188,000.00
-
-
-
9,000,000.00
-
-
84,921.75
622,759.50
2,920,540.00
250,000.00
350,000.00
441,600.00
124,779.60
30,072,553.80
KESIMPULAN:
22,667,533.25
30,072,553.80
52,740,087.05
DAFTAR UPAH DAN BAHAN
I. Harga Upah
1 Pekerja hari 85,000.00
2 Mandor hari 125,000.00
3 Tukang hari 110,000.00
Tukang Batu hari 110,000.00
Tukang Besi hari 110,000.00
Tukang Kayu hari 110,000.00
Tukang Pipa hari 110,000.00
Tukang Las Konstruksi hari 110,000.00
Tukang Cat hari 110,000.00
4 Kepala Tukang hari 120,000.00
5 Operator/ masinis hari 120,000.00
6 Pembantu Operator/ masinis hari 85,000.00
7 Tukang Las hari 110,000.00