SATUAN KERJA :
KEGIATAN :
PEKERJAAN :
LOKASI :
TAHUN ANGGARAN :
NO URAIAN PEKERJAAN
1 PEKERJAAN PERSIAPAN
2 PEKERJAAN PEKERASAN
3 PEKERJAAN PEMBERSIHAN
REAL COST
PPN 10%
GRAND TOTAL
DIBULATKAN
TERBILANG : TIGA RATUS SEMBILAN BELAS JUTA DUA RATUS RIBU RUPIAH
Disetujui Oleh :
PEJABAT PELAKSANA TEKNIS KEGIATAN
XX
NIP.
LASI RENCANA ANGGARAN BIAYA
JUMLAH HARGA
Rp
2,300,000.00
287,401,398.98
500,000.00
290,201,398.98
29,020,139.90
319,221,538.87
319,200,000.00
BELAS JUTA DUA RATUS RIBU RUPIAH
SATUAN KERJ :
KEGIATAN :
PEKERJAAN :
1 2 3 4
NO URAIAN PEKERJAAN SAT VOL
1 2 3 4
E PEKERJAAN TATA UDARA
1 Pekerjaan Lantai Satu
1.1 Peralatan AC Dan Exhaust Fan
1.1.2 Peralatan AC (IO/OU) Wall Mounted 1/2 PK
1.1.3 Peralatan AC (IO/OU) Wall Mounted 1 PK
1.1.4 Peralatan AC (IO/OU) Wall Mounted 2 PK
1.1.5 Exhaust Fan
5 6 7=4x6
KODE HARGA JUMLAH HARGA
SNI SATUAN (Rp) (Rp)
5 6 7=4x6
RENCANA ANGGARAN BIAYA
SATUAN KERJA 0:
KEGIATAN 0:
PEKERJAAN 0:
LOKASI :
TAHUN ANGGARAN 0:
1 2 3 4
1 PEKERJAAN PERSIAPAN
1.1 Pek. Pembersihan lokasi Ls 1.00
1.2 Pengukuran dan Pemasangan Patok Ls 1.00
1.5 Dokumentasi dan Administrasi Ls 1.00
1.6 Papan Nama Proyek Ls 1.00
2 PEKERJAAN PEKERASAN
2.1 Pekerasan Jalan Paving Blok
2.1.1 Urugan Pasir T= 10 cm M3 85.00
2.1.2 Pemasangan Paving Blok Warna T= 8 cm K-300 M2 850.70
3 PEKERJAAN PEMBERSIHAN
3.1 Pembersihan lokasi
3.1.1 Pembersihan Lokasi Proyek Ls 1.00
CANA ANGGARAN BIAYA
1,000,000.00 1,000,000.00
500,000.00 500,000.00
500,000.00 500,000.00
300,000.00 300,000.00
Jumlah 1 2,300,000.00
138,601.01 11,781,085.56
323,992.38 275,620,313.41
Jumlah 2 287,401,398.98
500,000.00 500,000.00
Jumlah 3 500,000.00
REKAPITULASI HARGA SATUAN PEKERJAAN
HARGA
NO. JENIS ALAT SAT
(Rp)
SATUAN KERJA
KEGIATAN
PROP / KAB / KODYA
JENIS PEKERJAAN
SATUAN PEMBAYARAN
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
1
2
3
4
5
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
C. PERALATAN
A. TENAGA
B. BAHAN
1 Sirtu Bh 1.2000 146,250.00
C. PERALATAN
JUMLAH
HARGA
(Rp.)
366.71
186.74
553.46
0.00
10,179.69
52,060.40
0.00
62,240.08
62,793.54
9,419.03
72,212.57
JUMLAH
HARGA
(Rp.)
620.50
629.03
1,249.53
75,000.00
75,000.00
32,273.09
12,000.00
44,273.09
120,522.61
18,078.39
138,601.01
JUMLAH
HARGA
(Rp.)
34,255.00
1,737.20
35,992.20
0.00
12,000.00
12,000.00
47,992.20
7,198.83
55,191.03
JUMLAH
HARGA
(Rp.)
9,753.14
1,649.43
9,867.89
21,270.46
505,200.00
86,649.00
169,951.60
761,800.60
22,016.11
60,484.76
10,355.37
7,000.00
99,856.24
882,927.30
132,439.10
1,015,366.40
JUMLAH
HARGA
(Rp.)
9,753.14
1,649.43
9,867.89
21,270.46
393,048.00
58,851.00
159,738.67
611,637.67
12,120.58
10,355.37
350.00
22,825.95
655,734.08
98,360.11
754,094.19
JUMLAH
HARGA
(Rp.)
1,275.00
688.00
1,963.00
13,750.00
13,750.00
0.00
15,713.00
2,356.95
18,069.95
JUMLAH
HARGA
(Rp.)
46,750.00
37,950.00
4,620.00
5,676.00
94,996.00
62,500.00
7,500.00
1,100.00
30,625.00
101,725.00
0.00
196,721.00
29,508.15
226,229.15
JUMLAH
HARGA
(Rp.)
2,354.50
1,152.40
3,506.90
16,095.00
16,095.00
7,796.25
7,796.25
27,398.15
4,109.72
31,507.87
JUMLAH
HARGA
(Rp.)
12,750.00
23,000.00
2,800.00
1,720.00
40,270.00
240,000.00
1,462.50
241,462.50
0.00
0.00
281,732.50
42,259.88
323,992.38
JUMLAH
HARGA
(Rp.)
12,750.00
23,000.00
2,800.00
1,720.00
40,270.00
175,500.00
175,500.00
0.00
0.00
215,770.00
32,365.50
248,135.50
JENIS PEKERJAAN LAMPU JALAN
SATUAN PEMBAYARAN BH
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
1 Cover U- Ditch K- 300 80X100 M1 0.8000 520,000.00
C. PERALATAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
JENIS PEKERJAAN :
SATUAN PEMBAYARAN :
PERKIRAAN HARGA JU
NO. KOMPONEN SATUAN KUANTITAS SATUAN H
(Rp.) (
A. TENAGA
B. BAHAN
C. PERALATAN
73,950.00
111,550.00
12,180.00
14,964.00
212,644.00
4,350,000.00
6,158,000.00
1,450,000.00
3,250,000.00
1,500,000.00
2,250,000.00
560,000.00
220,000.00
800,000.00
20,538,000.00
109,829.27
109,829.27
20,860,473.27
3,129,070.99
23,989,544.26
N PRECAST
JUMLAH
HARGA
(Rp.)
45,900.00
62,790.00
7,560.00
9,288.00
125,538.00
2,000.00
97,231.20
34,840.00
134,071.20
12,000.00
25,250.00
37,250.00
296,859.20
44,528.88
341,388.08
JUMLAH
HARGA
(Rp.)
89,250.00
12,075.00
15,400.00
8,600.00
125,325.00
80,812.00
78,650.00
27,887.50
252,760.00
100,000.00
2,966.88
61,950.00
605,026.38
25,000.00
25,250.00
50,250.00
780,601.38
117,090.21
897,691.58
JUMLAH
HARGA
(Rp.)
5,100.00
1,720.00
6,820.00
45,000.00
7,700.00
9,250.00
61,950.00
0.00
68,770.00
10,315.50
79,085.50
K 80X80
JUMLAH
HARGA
(Rp.)
9,714.29
3,285.71
4,914.29
17,914.29
812,000.00
812,000.00
161,226.64
25,000.00
186,226.64
1,016,140.92
152,421.14
1,168,562.06
300 UK 80X100
JUMLAH
HARGA
(Rp.)
9,714.29
3,285.71
4,914.29
17,914.29
416,000.00
416,000.00
0.00
0.00
0.00
433,914.29
65,087.14
499,001.43
K 60X60
JUMLAH
HARGA
(Rp.)
9,714.29
3,285.71
4,914.29
17,914.29
501,600.00
501,600.00
0.00
0.00
0.00
519,514.29
77,927.14
597,441.43
300 UK 60X60
JUMLAH
HARGA
(Rp.)
9,714.29
3,285.71
4,914.29
17,914.29
260,000.00
260,000.00
0.00
0.00
0.00
277,914.29
41,687.14
319,601.43
0X60
JUMLAH
HARGA
(Rp.)
9,714.29
3,285.71
4,914.29
17,914.29
381,600.00
381,600.00
161,226.64
25,000.00
186,226.64
585,740.92
87,861.14
673,602.06
300 UK 40X100
JUMLAH
HARGA
(Rp.)
9,714.29
3,285.71
4,914.29
17,914.29
184,000.00
184,000.00
0.00
0.00
0.00
201,914.29
30,287.14
232,201.43
0X40
JUMLAH
HARGA
(Rp.)
9,714.29
3,285.71
4,914.29
17,914.29
235,800.00
235,800.00
161,226.64
25,000.00
186,226.64
439,940.92
65,991.14
505,932.06
300 UK 40X100
JUMLAH
HARGA
(Rp.)
9,714.29
3,285.71
4,914.29
17,914.29
176,000.00
176,000.00
0.00
0.00
0.00
193,914.29
29,087.14
223,001.43
0X30
JUMLAH
HARGA
(Rp.)
6,071.43
1,642.86
1,228.57
8,942.86
165,600.00
165,600.00
0.00
0.00
0.00
174,542.86
26,181.43
200,724.29
300 UK 40X100
JUMLAH
HARGA
(Rp.)
9,714.29
3,285.71
4,914.29
17,914.29
148,000.00
148,000.00
0.00
0.00
0.00
165,914.29
24,887.14
190,801.43
JUMLAH
HARGA
(Rp.)
12,750.00
23,000.00
2,800.00
1,720.00
40,270.00
300,000.00
1,462.50
301,462.50
0.00
0.00
341,732.50
51,259.88
392,992.38
DAFTAR HARGA SATUAN BAHAN DAN UPAH KERJA
KABUPATEN MAMUJU UTARA SEMESTER I TAHUN 2016
Bahan Kayu
1 Kayu Balok, kelas I M3
2 Kayu Papan, kelas I M3
3 Kayu Balok, kelas II M3
4 Kayu Balok, kelas III M3
5 Kayu Papan, kelas III M3
6 Kayu Dolken/ Galam (Bambu), ø8 s/d 10 - 4 M Btg
Bahan Besi
1 Besi Beton Kg
2 Besi Strep 30.3 mm Btg
3 Kawat Beton Kg
4 Paku Biasa 1/2" s/d 5" Kg
Bahan Langit-langit
1 Tripleks 120 x 140, tbl 3 mm (Plywood) Lbr
2 Multipleks 120 x 140, tbl 9 mm (Plywood) Lbr
0
Direktris
GA SATUAN BAHAN DAN UPAH KERJA
HARGA
41,875.00
146,250.00
62,500.00
146,250.00
229,375.00
163.84
256,620.00
190.09
187,500.00
88,000.00
1,760.00
18,750.00
1,050.00
1,875.00
2,756.00
20,350.00
250,000.00
8,670,000.00
10,200,000.00
3,125,000.00
2,000,000.00
2,000,000.00
27,500.00
35,000.00
43,199.00
25,000.00
18,750.00
65,000.00
106,600.00
33,000.00
17,760.00
32,450.00
55,000.00
40,000.00
10,120.00
1,857.14
3,200.00
GA SATUAN BAHAN DAN UPAH KERJA
HARGA
75,000.00
85,000.00
115,000.00
115,000.00
115,000.00
115,000.00
115,000.00
115,000.00
115,000.00
115,000.00
140,000.00
172,000.00
A. PEKERJAAN TANAH
Hal 63
VOLUME :
Panjang Saluran (m) = 1160 812 M3
8 Pangiang
Lebar X Tinggi Luas
1 x 0.7 = 0.7
Hal 64
VOLUME :
B. PEKERJAAN PONDASI
Hal 65
VOLUME :
Lebar X Tinggi Luas
0.175 x 0.6 = 0.105
Hal 66
VOLUME :
Hal 67
VOLUME :
Hal 68
VOL.2 1 M3 URUGAN PASIR
1 Bambalomutu
Lebar X Tinggi Luas
0.6 x 0.5 = 0.3
Hal 69
Panjang Saluran (m) = 1160 348 M3
8 Pangiang
Lebar X Tinggi Luas
0.6 x 0.5 = 0.3
Hal 70
VOL.4 1 M3 PEKERJAAN PLESTERAN + ACIAN
1 Bambalomutu
Hal 71
Lebar (m) = 0.65
Hal 72
VOL.6 1 M3 URUGAN SIRTU
1 Bambalomutu
Lebar X Tinggi Luas
0.2 x 0.15 = 0.03
Hal 73
Panjang Saluran (m) = 3848 115.44 M3
9 Sarudu
Lebar X Tinggi Luas
0.2 x 0.15 = 0.03
Hal 74
DAFTAR ANALISA HARGA SATUAN PEKERJAAN
A. PEKERJAAN TANAH
DN-1 1 M3 GALIAN TANAH BIASA SEDALAM 1 M
1. Tenaga
0.750 Oh Pekerja @ Rp. 75,000.00 Rp.
0.025 Oh Mandor @ Rp. 172,000.00 Rp.
Rp.
B. PEKERJAAN PONDASI
DN-7 1 M3 PASANGAN PONDASI BATU GUNUNG, 1 Pc : 4 Ps
1. Bahan
1.200 M3 Batu Gunung @ Rp. 187,500.00 Rp.
163.000 Kg Semen PC @ Rp. 1,760.00 Rp.
0.520 M3 Pasir Pasangan @ Rp. 146,250.00 Rp.
2. Tenaga
Hal 75
1.500 Oh Pekerja @ Rp. 75,000.00 Rp.
0.750 Oh Tukang Batu @ Rp. 115,000.00 Rp.
0.075 Oh Kepala Tk. Batu @ Rp. 140,000.00 Rp.
0.075 Oh Mandor @ Rp. 172,000.00 Rp.
Rp.
Hal 76
Rp.
C. PEKERJAAN PLESTERAN
DN-9 1 M2 PLESTERAN 1 Pc : 2 Ps, TEBAL 15 MM
1. Bahan
10.224 Kg Semen PC @ Rp. 1,760.00 Rp.
0.020 M3 Pasir Pasang @ Rp. 146,250.00 Rp.
2. Tenaga
0.3000 Oh Pekerja @ Rp. 75,000.00 Rp.
0.1500 Oh Tukang Batu @ Rp. 115,000.00 Rp.
0.0150 Oh Kepala Tukang @ Rp. 140,000.00 Rp.
0.0150 Oh Mandor @ Rp. 172,000.00 Rp.
Rp.
D. PEKERJAAN BETON
DN-13 1 M3 MEMBUAT LANTAI KERJA BETON MUTU, K 100
1. Bahan
230.000 Kg Semen PC @ Rp. 1,760.00 Rp.
893.000 Kg Pasir Beton @ Rp. 163.84 Rp.
1,027.000 Kg Kerikil Split 2/3 @ Rp. 190.09 Rp.
200.000 Ltr Air @ Rp. - Rp.
Hal 77
2. Tenaga
1.200 Oh Pekerja @ Rp. 75,000.00 Rp.
0.200 Oh Tukang Batu @ Rp. 115,000.00 Rp.
0.020 Oh Kepala Tukang @ Rp. 140,000.00 Rp.
0.060 Oh Mandor @ Rp. 172,000.00 Rp.
Rp.
Hal 78
ARGA SATUAN PEKERJAAN
56,250.00
4,300.00
60,550.00
67,500.00
7,740.00
75,240.00
18,750.00
1,433.33
20,183.33
75,000.00
22,500.00
1,720.00
99,220.00
50,250.00
37,500.00
8,600.00
96,350.00
175,500.00
18,750.00
4,300.00
198,550.00
225,000.00
286,880.00
76,050.00
Hal 79
112,500.00
86,250.00
10,500.00
12,900.00
810,080.00
225,000.00
27,000.00
58,500.00
44,850.00
5,460.00
6,708.00
Hal 80
367,518.00
17,994.24
2,925.00
22,500.00
17,250.00
2,100.00
2,580.00
65,349.24
10,982.40
3,510.00
22,500.00
17,250.00
2,100.00
2,580.00
58,922.40
13,685.76
3,363.75
22,500.00
17,250.00
2,100.00
2,580.00
61,479.51
5,720.00
15,000.00
11,500.00
1,400.00
1,720.00
35,340.00
404,800.00
146,308.48
195,221.29
-
Hal 81
90,000.00
23,000.00
2,800.00
10,320.00
872,449.77
Hal 82
JENIS PEKERJAAN : PEKERASAN JALAN BETON K- 300
SATUAN PEMBAYARAN : M3
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
1 Pekerja OH 0.0150 85,000.00
2 Mandor OH 0.0040 172,000.00
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
C. PERALATAN
A. TENAGA
C. PERALATAN
119,476.00
80,822.00
25,903.20
226,201.20
492,000.00
106,029.00
208,085.15
27,522.00
8,531.25
16,095.00
28,000.00
240,000.00
19,200.00
35,185.15
1,180,647.55
656.11
11,439.70
793.20
12,000.00
24,889.02
1,431,737.77
214,760.66
1,646,498.43
JUMLAH
HARGA
(Rp.)
9,753.14
18,143.71
2,466.97
30,363.83
563,616.00
86,649.00
196,341.60
1,908.13
848,514.73
22,016.11
88,461.06
10,355.37
7,000.00
127,832.54
1,006,711.10
151,006.66
1,157,717.76
JUMLAH
HARGA
(Rp.)
9,753.14
18,143.71
2,466.97
30,363.83
337,848.00
68,408.00
186,128.67
1,020.63
593,405.30
26,169.26
10,355.37
7,000.00
43,524.63
667,293.75
100,094.06
767,387.81
JUMLAH
HARGA
(Rp.)
1,275.00
688.00
1,963.00
7,800.00
7,800.00
0.00
9,763.00
1,464.45
11,227.45
JUMLAH
HARGA
(Rp.)
56,100.00
37,950.00
4,620.00
5,676.00
104,346.00
62,500.00
7,500.00
1,100.00
30,625.00
101,725.00
0.00
206,071.00
30,910.65
236,981.65
JUMLAH
HARGA
(Rp.)
2,354.50
1,152.40
3,506.90
16,095.00
16,095.00
10,631.25
10,631.25
30,233.15
4,534.97
34,768.12
JUMLAH
HARGA
(Rp.)
12,750.00
23,000.00
2,800.00
1,720.00
40,270.00
300,000.00
1,462.50
301,462.50
0.00
0.00
341,732.50
51,259.88
392,992.38
DAFTAR HARGA SATUAN PERALATAN
HARGA BIAYA ALAT
NO. JENIS ALAT SAT
(Rp) PER JAM
Waisai, 07 Januari 2
Disusun Oleh :
Konsultan Perenca
DAFTAR HARGA SATUAN PERALATAN
HARGA BIAYA ALAT
NO. JENIS ALAT SAT
(Rp) PER JAM
0
Direktris
ARGA SATUAN PERALATAN
BIAYA ALAT
PER HARI
1,764,725.00
2,208,355.00
1,988,220.00
4,088,420.00
1,084,055.00
2,177,980.00
1,239,650.00
467,975.00
883,760.00
963,385.00
1,017,625.00
1,294,300.00
244,560.00
74,195.00
65,350.00
216,105.00
180,080.00
170,675.00
5,431,260.00
777,345.00
1,355,415.00
778,415.00
763,770.00
824,900.00
651,810.00
495,040.00
341,680.00
78,550.00
159,520.00
207,535.00
437,205.00
103,650.00
59,780.00
74,705.00
113,320.00
577,215.00
0
Direktris
ANALISA BIAYA SEWA PERALATAN PER JAM KERJA
1 2 4 3 5 6 7 8 9 10 11 12 13 14 15 16
1. Bulldozer E 001 110 86,772.00 1,001,345,100.00 8 300 12,000 0.90 0.26061 1,500 156,576.00 0.033 22,030.00 0.0158
2. Motor grader E 010 115 111,472.00 1,286,381,250.00 8 300 12,000 0.90 0.26061 1,500 201,146.00 0.033 28,300.00 0.0158
3. Excavator hydraulic E 020 90 102,085.00 1,178,055,900.00 8 300 12,000 0.90 0.26061 1,500 184,207.00 0.033 25,917.00 0.0158
4. Pemecah batu 30 ton/jam E 031 140 234,058.00 2,701,033,600.00 10 300 15,000 0.90 0.23852 1,500 386,555.00 0.033 59,423.00 0.0158
5. Mesin penyaring E 040 80 51,720.00 596,847,300.00 8 300 12,000 0.90 0.26061 1,500 93,326.00 0.033 13,131.00 0.0158
6. Loader tracked E 051 135 107,189.00 1,236,955,650.00 8 300 12,000 0.90 0.26061 1,500 193,417.00 0.033 27,213.00 0.0158
7. Loader wheeled E 052 115 56,147.00 647,934,000.00 8 300 12,000 0.90 0.26061 1,500 101,315.00 0.033 14,255.00 0.0158
8. Tractor wheeled E 053 60 20,711.00 239,002,050.00 10 300 15,000 0.90 0.23852 1,500 34,204.00 0.033 5,258.00 0.0158
9. Mesin gilas tiga roda 6 - 8 ton E 080 51 47,726.00 550,762,050.00 10 300 15,000 0.90 0.23852 1,500 78,822.00 0.033 12,117.00 0.0158
10. Mesin gilas tandem 6 - 10 ton E 081 40 54,183.00 625,276,050.00 10 300 15,000 0.90 0.23852 1,500 89,486.00 0.033 13,756.00 0.0158
11. Mesin gilas bergetar 6 - 7 ton E 082 51 51,621.00 595,701,750.00 8 300 12,000 0.90 0.26061 1,500 93,147.00 0.033 13,105.00 0.0158
12. Mesin gilas roda karet 8 - 15 Ton E 084 95 67,090.00 774,215,400.00 10 300 15,000 0.90 0.23852 1,500 110,801.00 0.033 17,033.00 0.0158
13. Mesin Gilas Bergetar 1 Ton E 087 12 10,885.00 125,613,600.00 6 300 7,200 0.90 0.30071 1,500 22,664.00 0.033 2,763.00 0.0158
14. Stamper, Vibrator Plate E 088 4 1,631.00 18,824,400.00 6 300 4,500 0.90 0.30071 750 6,793.00 0.033 828.00 0.0158
15. Alat penggetar beton E 089 4 1,021.00 11,782,050.00 5 300 3,000 0.90 0.33438 600 5,910.00 0.033 648.00 0.0158
16. Chip spreader E 130 4 4,142.00 47,798,100.00 6 300 3,600 0.90 0.30071 600 21,560.00 0.033 2,629.00 0.0158
17. Mesin penyemprot asphal 1000 lt E 153 25 4,970.00 57,357,300.00 6 300 4,500 0.90 0.30071 1,200 12,936.00 0.033 1,577.00 0.0158
18. Mesin penyemprot asphal 400 lt E 154 6 3,931.00 45,360,000.00 6 300 4,500 0.90 0.30071 750 16,368.00 0.033 1,996.00 0.0158
19. Mesin pencampur aspal 30 ton/jam E 155 125 255,494.00 2,948,400,000.00 10 300 12,000 0.90 0.23852 1,200 527,445.00 0.033 81,081.00 0.0158
20. Mesin Penghampar 1,82 M E 157 30 30,626.00 353,422,650.00 7 300 8,400 0.90 0.27742 1,200 73,536.00 0.033 9,719.00 0.0158
21. Truk tangki Air E 182 115 25,630.00 295,770,300.00 6 300 9,000 0.90 0.30071 700 114,351.00 0.033 13,943.00 0.0158
22. Dump truck 3,5 ton E 211 106 23,475.00 270,900,000.00 6 300 9,000 0.90 0.30071 1,300 56,396.00 0.033 6,877.00 0.0158
23. Dump truck 5 ton E 212 145 25,945.00 299,403,300.00 6 300 9,000 0.90 0.30071 1,300 62,330.00 0.033 7,600.00 0.0158
24. Dump truck 8 ton E 213 175 26,932.00 310,800,000.00 10 300 9,000 0.90 0.23852 1,500 44,480.00 0.033 6,838.00 0.0158
25. Truk bak terbuka 3,5 ton E 221 80 20,503.00 236,609,100.00 6 300 9,000 0.90 0.30071 1,300 49,257.00 0.033 6,006.00 0.0158
26. Truk pickup E 222 61 17,941.00 207,034,800.00 6 300 9,000 0.90 0.30071 1,500 37,354.00 0.033 4,555.00 0.0158
27. Mobil lapangan 4 ton E 231 80 11,373.00 131,250,000.00 12 300 14,400 0.90 0.22526 1,600 16,631.00 0.033 2,707.00 0.0158
28. Pengaduk Beton 0,125 m3 E 251 6 2,948.00 34,020,000.00 5 300 7,500 0.90 0.33438 1,500 6,825.00 0.033 748.00 0.0158
29. Pengaduk Beton 0,25 m3 E 252 10 6,207.00 71,623,650.00 5 300 7,500 0.90 0.33438 1,500 14,370.00 0.033 1,576.00 0.0158
30 Pengaduk Beton 0,50 m3 E 253 20 7,370.00 85,050,000.00 5 300 7,500 0.90 0.33438 1,500 17,063.00 0.033 1,871.00 0.0158
31. Kompresor udara 210 m3/jam E 301 35 10,255.00 118,344,450.00 8 300 6,000 0.90 0.26061 750 37,010.00 0.033 5,207.00 0.0158
32. Generator E 311 10 1,858.00 21,444,150.00 8 300 4,800 0.90 0.26061 600 8,383.00 0.033 1,179.00 0.0158
33. Pompa air diameter 5 cm 30 m3/jm E 341 8 827.00 9,548,700.00 4 300 3,000 0.90 0.38629 750 4,426.00 0.033 420.00 0.0158
34. Pompa air diameter 10 cm 40 m3/jm E 342 10 1,034.00 11,930,100.00 4 300 3,000 0.90 0.38629 750 5,530.00 0.033 525.00 0.0158
35. Peralatan jackhammer dll E 351 6 2,260.00 26,082,000.00 5 300 3,750 0.90 0.33438 750 10,466.00 0.033 1,148.00 0.0158
36. Peralatan traktor dll E 401 5 10,242.00 118,196,400.00 5 300 3,000 0.90 0.33438 600 59,284.00 0.033 6,501.00 0.0158
SEWA PERALATAN PER JAM KERJA
17 18 19 20 21 22 23 24 25 26 27
22,942.00 0.0670 97,284.00 0.0060 26,136.00 49,078.00 125,261.00 174,339.00 352,945.00 1,764,725.00 Alat baru
23,984.00 0.0670 101,706.00 0.0060 27,324.00 51,308.00 160,917.00 212,225.00 441,671.00 2,208,355.00 Alat baru
18,770.00 0.0670 79,596.00 0.0060 21,384.00 40,154.00 147,366.00 187,520.00 397,644.00 1,988,220.00 Alat Baru
29,198.00 0.0670 123,816.00 0.0060 33,264.00 62,462.00 309,244.00 371,706.00 817,684.00 4,088,420.00 Alat Baru
16,685.00 0.0670 70,752.00 0.0060 19,008.00 35,693.00 74,661.00 110,354.00 216,811.00 1,084,055.00 Alat Baru
28,156.00 0.0670 119,394.00 0.0060 32,076.00 60,232.00 154,734.00 214,966.00 435,596.00 2,177,980.00 Alat Baru
23,984.00 0.0670 101,706.00 0.0060 27,324.00 51,308.00 81,052.00 132,360.00 247,930.00 1,239,650.00 Alat Baru
12,514.00 0.0670 53,064.00 0.0060 14,256.00 26,770.00 27,363.00 54,133.00 93,595.00 467,975.00 Alat Baru
10,637.00 0.0670 45,104.00 0.0060 12,118.00 22,755.00 63,058.00 85,813.00 176,752.00 883,760.00 Alat Baru
8,342.00 0.0670 35,376.00 0.0060 9,504.00 17,846.00 71,589.00 89,435.00 192,677.00 963,385.00 Alat Baru
10,637.00 0.0670 45,104.00 0.0060 12,118.00 22,755.00 74,518.00 97,273.00 203,525.00 1,017,625.00 Alat Baru
19,813.00 0.0670 84,018.00 0.0060 22,572.00 42,385.00 88,641.00 131,026.00 258,860.00 1,294,300.00 Alat Baru
2,503.00 0.0670 10,613.00 0.0060 2,851.00 5,354.00 18,131.00 23,485.00 48,912.00 244,560.00 Alat Baru
834.00 0.0670 3,538.00 0.0060 950.00 1,784.00 5,434.00 7,218.00 14,839.00 74,195.00 Alat Baru
834.00 0.0670 3,538.00 0.0060 950.00 1,784.00 4,728.00 6,512.00 13,070.00 65,350.00 Alat Baru
834.00 0.0670 3,538.00 0.0060 950.00 1,784.00 17,248.00 19,032.00 43,221.00 216,105.00 Alat Baru
5,214.00 0.0670 22,110.00 0.0060 5,940.00 11,154.00 10,349.00 21,503.00 36,016.00 180,080.00 Alat Baru
1,251.00 0.0670 5,306.00 0.0060 1,426.00 2,677.00 13,094.00 15,771.00 34,135.00 170,675.00 Alat Baru
26,070.00 0.0670 110,550.00 0.0060 29,700.00 55,770.00 421,956.00 477,726.00 1,086,252.00 5,431,260.00 Alat Baru
6,257.00 0.0670 26,532.00 0.0060 7,128.00 13,385.00 58,829.00 72,214.00 155,469.00 777,345.00 Alat Baru
23,984.00 0.0670 101,706.00 0.0060 27,324.00 51,308.00 91,481.00 142,789.00 271,083.00 1,355,415.00 Alat Baru
22,107.00 0.0670 93,746.00 0.0060 25,186.00 47,293.00 45,117.00 92,410.00 155,683.00 778,415.00 Alat Baru
30,241.00 0.0670 128,238.00 0.0060 34,452.00 64,693.00 18,131.00 82,824.00 152,754.00 763,770.00 Alat Baru
36,498.00 0.0670 154,770.00 0.0060 41,580.00 78,078.00 35,584.00 113,662.00 164,980.00 824,900.00 Alat Baru
16,685.00 0.0670 70,752.00 0.0060 19,008.00 35,693.00 39,406.00 75,099.00 130,362.00 651,810.00 Alat Baru
12,722.00 0.0670 53,948.00 0.0060 14,494.00 27,216.00 29,883.00 57,099.00 99,008.00 495,040.00 Alat Baru
16,685.00 0.0670 70,752.00 0.0060 19,008.00 35,693.00 13,305.00 48,998.00 68,336.00 341,680.00 Alat Baru
1,251.00 0.0670 5,306.00 0.0060 1,426.00 2,677.00 5,460.00 8,137.00 15,710.00 78,550.00 Alat Baru
2,086.00 0.0670 8,844.00 0.0060 2,376.00 4,462.00 11,496.00 15,958.00 31,904.00 159,520.00 Alat Baru
4,171.00 0.0670 17,688.00 0.0060 4,752.00 8,923.00 13,650.00 22,573.00 41,507.00 207,535.00 Alat Baru
7,300.00 0.0670 30,954.00 0.0060 8,316.00 15,616.00 29,608.00 45,224.00 87,441.00 437,205.00 Alat Baru
2,086.00 0.0670 8,844.00 0.0060 2,376.00 4,462.00 6,706.00 11,168.00 20,730.00 103,650.00 Alat Baru
1,668.00 0.0670 7,075.00 0.0060 1,901.00 3,569.00 3,541.00 7,110.00 11,956.00 59,780.00 Alat Baru
2,086.00 0.0670 8,844.00 0.0060 2,376.00 4,462.00 4,424.00 8,886.00 14,941.00 74,705.00 Alat Baru
1,251.00 0.0670 5,306.00 0.0060 1,426.00 2,677.00 8,373.00 11,050.00 22,664.00 113,320.00 Alat Baru
1,043.00 0.0670 4,422.00 0.0060 1,188.00 2,231.00 47,427.00 49,658.00 115,443.00 577,215.00 Alat Baru
DAFTAR HARGA BAHAN DAN UPAH KERJA
1 Semen
Tonasa 50 Kg Sak
Tonasa 50 Kg Sak
Bosowa 50 Kg Sak
Tiga Roda 40 Kg Sak
Semen Putih Panda Zak
Semen W arna Kg
Semen W arna Merk Kelinci Kg
Semen W arna Merk Prima Grout Kg
Nat Siku / Bungkus Bungkus
Planito / Bungkus Bungkus
LM 50 / Bungkus Bungkus
Putih / Sak Sak
2 Kapur Miu/Sak Sak
3 Besi Beton
-. 25 mm Btg
-. 22 mm Btg
-. 20 mm Btg
-. 19 mm Btg
-. 16 mm Btg
-. 14 mm Btg
-. 12 mm Btg
-. 10 mm Btg
-. 8 mm Btg
-. 6 mm Btg
4 Cat Tembok
Nippon Paint Dasar Luar Kaleng
Nippon Paint Luar 1 Liter Liter
Nippon Paint Luar 1,5 Liter Liter
Nippon Paint Luar 20 Liter Liter
- Virgo 20 Kg Kaleng
- Virgo 5 Kg Kaleng
- Aries 20 Kg goold Kaleng
- Aries 5 Kg Gold Kaleng
- Arta 25 Kg Kaleng
- Arta 5 Kg Kaleng
105
- Avitex 25 Kg Kaleng
- Avitex 5 Kg Kaleng
- Avitex 1 Kg Kaleng
- Kimex 1 Kg Kaleng
- Vinikex Nippon Paint 1 Kg Kaleng
Metrolite 25 Kg
5 Cat Kayu / Besi / Atap
Nippon Paint 1 Liter Liter
Nippon Paint 2,5 Liter Liter
- Avian / Kaleng kg
- Altex / Kaleng Kaleng
- Yoko / Kaleng Kaleng
- Glotex / Kaleng kg
- Aga / Kaleng (atap) 4 kg Kaleng
- Djarum / Kaleng kg
- Yoko / Kaleng (Atap) 4 kg Kaleng
Gelatik (Atap) 4 kg Kaleng
Dallas (Atap) 4 kg Kaleng
6 Multiipleks
- 3 mm/Lembar Lembar
- 6 mm/Lembar Lembar
- 9 mm/Lembar Lembar
7 Seng
- Fumira Gelombang B/C/U Kecil Lembar
- Plat 90 x 180 cm / Lbr Sang Plat Aluminium Lembar
- ASoka Jempol / Cristals Lembar
- Plat 45 Cm / M Meter
- Plat 38 Cm / M Meter
- Plat 30 Cm / M Meter
8 Kuas Buah
9 Paku
- Seri Biasa 2 Inchi s.d. 6 Inchi/kg Kg
- Seri Biasa 1 Inchi / Kg Kg
- Seri Biasa 3/4 Inchi / Kg Kg
10 Lem Pipa
- W afin 60 gr / Btl Batang
Tube
Kaleng
11 Tiner A
Spesial 1 Liter Avian Liter
106
Biasa 1 Liter ND Liter
Thiner Type A kg
Thiner Type B kg
12 Afduner B
Afduner B / kg Kaleng
Minyak Cat / Liter Avian Liter
13 Gerobak
Artec Buah
Sakai Buah
Global Buah
Arco Buah
14 Angker Baut Buah
15 Sekop
- Biasa Buah
- Cap Mata Buah
16 Sendok Tukang
- Ukuran Besar Buah
- Ukuran Kecil Buah
17 Selang
- Ukuran 5/8 Royal Meter
- Ukuran 1/2 Royal Meter
- Ukuran 3/4 Royal Buah
- Ukuran 5/8 Super Huk Roll
- Ukuran 1/2 Super Huk Roll
- Ukuran 3/4 Super Huk Roll
18 Pacul
- Cap Mata Buah
- Cap Buaya Buah
- Cap Ayam Buah
19 Tanah dan Pasir:
Pasir Timbunan M³
Pasir Pasangan Kualitas Sedang M³
Pasir Pasangan Kualitas Bagus M³
Pasir Beton/Cor M³
Sirtu M³
Tanah Timbunan M³
Tanah Timbunan Pilihan Berbutir M³
20 Kerikil
Kerikil Split 1 - 2 M³
Kerikil M³
107
Kerikil Sungai M³
21 Batu-Batuan
Utuh M³
Split 7 - 10 cm M³
Split 5 - 7 cm M³
Split 3 - 5 cm M³
Split 2 - 3 cm M³
Split 1 - 2 cm M³
Split 0.5 - 1 cm M³
22 Batu Gunung
Batu Gunung M³
Batu Alam 20 x 20 M³
Profil beton m1
Batu sugai M³
23 Batu Cetak
Batu Merah Ukuran Besar Buah
Batu Merah Ukuran Kecil Buah
Batako Press Buah
Roster Beton Kecil Buah
Roster Beton Sedang Buah
Kaca/ Lembar 5 ml Buah
5 mm / Lembar Buah
3 mm / Lembar Buah
2 mm / Lembar Buah
Roster Beton 20/20 Buah
Paving Blok Warna T= 8 cm K- 300 Buah
Paving Blok Warna T= 6 cm K- 300 Buah
Gorong-gorong Dia.100 cm Buah
Solar (Industri) Liter
Premium ( Bensin ) Liter
Kawat Las kg
Besi Baja Plat / Profil kg
Ijuk m3
Seal Tape bh
Air m3
Beton Cetak (Precast)
U- Ditch Type 80 x 80 x 100 K- 300 Buah
Cover U- Ditch Buah
U- Ditch Type 60 x 60 x 100 K- 300 Buah
Cover U- Ditch Buah
108
U- Ditch Type 40 x 60 x 100 K- 300 Buah
Cover U- Ditch Buah
U- Ditch Type 40 x 40 x 100 K- 300 Buah
Cover U- Ditch Buah
U- Ditch Type 20 x 30 x 100 K- 300 Buah
Cover U- Ditch Buah
Pot Beton Praacetak Buah
24 Kapur Pasang (Mil) M³
Halus Kg
Kasar Kg
25 Seng Gelombang Besar
BJLS 0.18 (FUMIRA) Lembar
BJLS 0.2 mm Lembar
Asoka Merah Lembar
26 Seng Plat / licin
BJLS 0,30 mm kaki
BJLS 0,28 mm kaki
BJLS 0,50 mm kaki
90 x 180 cm Lembar
27 Seng Gelombang Kecil
BJLS 0,18 mm Lembar
BJLS 0,20 mm Lembar
28 BAHAN BESI BETON
-. Besi Beton Ulir Uk. 25 mm Batang
-. Besi Beton Ulir Uk. 22 mm Batang
-. Besi Beton Ulir Uk. 20 mm Batang
-. Besi Beton Ulir Uk. 19 mm Batang
-. Besi Beton Ulir Uk. 18 mm Batang
-. Besi Beton Ulir Uk. 16 mm Batang
-. Besi Beton Ulir Uk. 14 mm Batang
-. Besi Beton Ulir Uk. 12 mm Batang
-. Besi Beton Ulir Uk. 10 mm Batang
-. Besi Beton Ulir Uk. 8 mm Batang
-. Besi Beton Ulir Uk. 6 mm Batang
29 BAHAN BESI PLAT/SIKU/PROFIL
Besi plat tebal 1 mm 120 x 240 mm Lembar
Besi plat tebal 2 mm 120 x 240 mm Lembar
Besi plat tebal 3 mm 120 x 240 mm Lembar
Besi siku 40.40,4 Tebal batang
Besi siku 50.50,5 Tebal batang
109
Besi siku 60.60.6 Tebal batang
Besi siku 70.70.7 Tebal batang
Besi siku 40.40.3 Tipis batang
Besi siku 50.50.4 Tipis batang
Besi strep 35 mm Tipis batang
Besi strep 40,4 mm batang
Besi strep 50,6 mm batang
30 BAHAN MEKANIKAL ELEKTRIKAL
Instalasi Listrik Utama :
Panel MDP Unit
MCB Box Unit
MFCA 4 Zona Sistem Unit
MFCA 6 Zona Unit
Panel Lantai Unit
Kabel Listrik :
1 x 2 1/2 mm 1 Roll Rolll
NYN ( 2 X 1 1/2 mm ) Meter
NLK 1 1/2 mm Roll
NYK 2 1/2 mm Roll
NYK 2 X 1 1/2 mm Roll
NYK 2 X 1 1/2 mm Roll
NYK 2 X 4 mm Roll
Instalatur :
Titik Lampu tk
Instalasi KKB tk
instalasi AC tk
Instalasai Exhaus Fan tk
Instalasi Telepon tk
Instalasi Titik Detektor tk
Lampu TL :
1 X 20 wat
18 wat
- Biasa Buah
- Philips Buah
Tiang Lampu buah
Tang Lampu Mercury Galvanised buah
31 PJU Solar Cell Lengan Tunggal Galvanis
Tiang PJU Bulat Galvanis H= 4 + Tiang Penyangga Solar Panel Unit
Lampu LED 40 Wat unit
Solar Panel 100 WP Polycrystalline WP
110
Batery VRLA Panasonic 2V-150 Ah
BCR 12 VDC 10 A Digital
Box Batery Powder Coating + Bracket
Kabel Instalasi Solar Panel & Batery NYYHY 2x4
Kabel Instalasi Lampu LED NYYHY 2x1.5
Aksesoris Set
32 Kawat
Kawat Beton Kg
Kawat Duri (30M) Roll
Kawat Nyamuk Dari Logam M'
Kawat Nyamuk dari Plastik M'
Kawat Saringan / Ayakan kecil M'
Kawat Brojong Roll
Ream Nyamuk M2
33 BAHAN PIPA
Pipa GIP
GIP (Pipa Besi
Pipa (Pipa Besi Gakvanisisr)
Galvanisir) GIP Dia ½" Panjang 6 m' Kuas GIP Dia
¾" Panjang 6 m'
PipaGIP
Stainless StellPanjang
Stainless6 dia.
GIP Dia.Panjang
1/2" m 2,5" Stainless dia. 2" Stainless dia. 1"
BolaDia 1"
penutup tiang 6 m' Batang
GIP 3GIP
Inch - Panjang
Dia. 6 mm
1" Panjang 6 mGIP Dia 1½" Panjang 6 m' GIP Dia 2"
Panjang 6 m' Batang
GIP Dia. 1 1/2" Panjang 6 m Batang
GIP Dia. 2" Panjang 6 m Batang
GIP Dia. 2 1/2" Panjang 6 m Batang
GIP Dia. 3" Panjang 6 m Batang
GIP Dia. 4" Panjang 6 m Batang
GIP Dia. 5" Panjang 6 m Batang
Pipa Stainless Stell
Satainless Still dia. 2,5" m1
Satainless Still dia. 2" m1
111
Satainless Still dia. 1" m1
Bola Penutup Tiang bh
Besi Hollow
Besi Hollow 40x40x2 mm Btg
Besi Hollow 40x20x2 mm Btg
34 Paku
Paku Beton Dos
Paku Beton 2.5" - 3.5" Dos
Paku Beton 4" - 6" Dos
Paku Tripleks Kg
Paku Biasa , 5 - 10 cm Kg
Paku Biasa 2.5" - 3.5" Kg
Paku Biasa 4" - 6" Kg
Paku Tindis Kecil Dos
Paku Gipsum 4 Inch dos
Paku Payung berulir 75 mm kg
Paku Seng Kg
Dynabolt Buah
Bond Breaker Plastik M2
Join Sealent Kg
35 Tanaman
Pangkas Kuning Phn
Bayam Merah Phn
Pucuk Merah Phn
Tanah Humus M3
Pupuk Kg
36 Bahan Kayu
Kayu Klas I (Bayam / Ulin )
-. Balok Gergaji Sawmil M3
-. Papan Gergaji Sawmil M3
-. Balok Gergaji Chainsaw M3
-. Papan Gergaji Chainsaw M3
Kayu Klas II (Palapi / Tipulu )
-. Lokal (Kala-Kala) M3
-. Lokal (Palapi) M3
Kayu Klas III
-. Balok M3
-. Papan M3
Minyak Bekisting Liter
112
37 ASPAL
Lapis Resap Pengikat Liter
Laston Lapis Aus (AC-W C) (Gradasi Agregat Halus Liter
Kasar)
Aspal Ton
Aditif Anti Pengelupasan Kg
Curing Compound Liter
Bahan Pengisi (Filler) Tambahan Kg
1 Pekerja
Pekerja Tidak Terampil Org/Hr
Pekerja Terampil Org/Hr
Pembantu Masinis Org/Hr
Penjaga Gudang Org/Hr
Penjaga Malam Org/Hr
2 Tukang
Tukang Kayu Org/Hr
Tukang Batu Org/Hr
Tukang Cat Org/Hr
Tukang Listrik Org/Hr
Tukang Pipa Org/Hr
Tukang Besi Org/Hr
3 Kepala Tukang
Kepala Tukang Kayu Org/Hr
Kepala Tukang Batu Org/Hr
Kepala Tukang Cat Org/Hr
Kepala Tukang Listrik Org/Hr
Kepala Tukang Pipa Org/Hr
Kepala Tukang Besi Org/Hr
Mandor Org/Hr
Waisai, 07 Januari 20
Disusun Oleh :
Konsultan Perencan
0
Direktris
113
R HARGA BAHAN DAN UPAH KERJA
HARGA (Rp)
60000
65000
57000
70000
66950
18,750
18,025
18,750
18,750
12,750
21,888
43,750
56,250
487,500
401,250
352,500
298,750
260,000
175,000
118,750
78,750
53,750
37,500
171,450
184,150
397,510
3,022,600
325,000
81,250
298,450
82,550
206,250
59,690
114
606,250
131,250
22,860
21,844
88,900
603,250
181,610
200,000
75,000
50,800
56,250
67,310
206,250
62500
118,750
67,000
83,240
68,750
118,750
175,000
56,250
81,250
68,750
21,250
18,750
15,000
12,625
18,750
37,500
37,500
15,000
10,000
68,750
43,750
115
31,250
40,000
31,250
21,250
69,850
285,600
357,000
441,000
562,500
31,875
93,750
106,250
35,000
31,250
17,500
15,000
22,500
212,925
212,925
127,500
62,500
62,500
62,500
62,500
146,250
170,000
170,000
146,250
41,875
140,000
170,000
171,990
116
220,000
194,922
196,560
218,400
245,700
263,900
275,184
292,384
187,500
200,656
171,990
546,000
650
650
4,410
5,513
8,269
210,000
229,688
203,438
177,188
5,250
6,000
6,000
82,688
7,166
7,166
105,000
15,750
165,375
5,513
88,750
1,015,000
520,000
627,000
325,000
117
477,000
230,000
393,000
220,000
276,000
185,000
80,000
50,000
56,250
33,075
56,250
58,750
68,750
32,000
42,000
52,000
65,625
57,881
44,888
643,750
600,000
565,000
477,500
427,500
268,750
193,750
143,750
106,250
93,750
75,000
-
355,000
750,000
1,000,000
121,250
250,000
118
456,250
481,250
87,500
125,000
43,199
92,273
95,708
339,900
33,750
6,798,000
7,931,000
9,630,500
412,750
10,160
535,909
691,697
844,368
903,568
1,065,587
72,930
72,930
106,590
72,930
95,370
140,250
52,500
43,750
12,750
52,080
45,887
1,114,872
4,350,000
6,158,000
14,500
119
3,250,000
1,500,000
2,250,000
56,000
22,000
800,000
25,000
106,250
12,500
12,500
28,125
937,500
12,500
218,875
250,000
375,000
500,000
562,500
668,750
798,250
1,236,000
189,803
143,299
120
72,461
70,298
178,000
143,000
75,000
406,250
406,250
37,500
18,750
22,500
18,750
3,750
31,250
31,250
43,750
12,500
12,500
27,800
12,500
12,500
45,000
35,000
18,500
8,670,000
10,200,000
8,415,000
9,945,000
2,500,000
2,500,000
2,000,000
2,000,000
5,500
121
2,792
382
24
71
18,500
4,095
HARGA (Rp)
75000
85000
115000
115000
115000
115,000
115,000
115,000
115,000
115,000
115,000
140,000
140,000
140,000
140,000
140,000
140,000
172,000
Disusun Oleh :
Konsultan Perencana
0
Direktris
122
DAFTAR ANALISA HARGA SATUAN PEKERJAAN JALAN ASPAL DAN BETON
Hal 125
Rp.
Hal 126
B. PEKERJAAN JALAN ASPAL
Hal 127
1. Peralatan
0.0300 jam Wheel Loader @ Rp. 247,930.00 Rp.
0.0130 jam Tandem Roller @ Rp. 192,677.00 Rp.
0.0040 jam P. Tyre Roller @ Rp. 258,860.00 Rp.
0.0122 jam Dump Truck @ Rp. 152,754.00 Rp.
0.0070 jam Genset @ Rp. 20,730.00 Rp.
1.0000 jam Alat Bantu @ Rp. 45,000.00 Rp.
1. Bahan
0.7724 M3 Aspal Hotmix @ Rp. 1,214,000.00 Rp.
2. Tenaga
0.0301 Oh Pekerja @ Rp. 75,000.00 Rp.
0.0060 Oh Mandor @ Rp. 172,000.00 Rp.
Rp.
Hal 128
N PEKERJAAN JALAN ASPAL DAN BETON
8,851.10
38,341.25
5,167.55
3,429.65
3,822.27
25,000.00
322,981.93
4,995.00
11,455.20
424,043.96
80,000.00
3,750.00
35,000.00
112,500.00
12,900.00
244,150.00
6,500.00
1,125.00
688.00
8,313.00
8,995.00
4,830.00
1,032.00
Hal 129
14,857.00
1,080,200.00
150,000.00
20,640.00
1,250,840.00
8,756.25
2,077.50
1,152.40
11,986.15
Hal 130
8,851.10
38,341.25
5,167.55
3,429.65
3,822.27
25,000.00
322,981.93
4,995.00
11,455.20
424,043.96
8,851.10
38,341.25
5,167.55
3,429.65
3,822.27
25,000.00
348,643.93
4,995.00
11,455.20
449,705.96
713.92
2,291.31
2,435.74
3,567.30
2,257.50
1,032.00
12,297.77
Hal 131
7,437.90
2,504.80
1,035.44
1,863.60
145.11
45,000.00
937,693.60
2,257.50
1,032.00
998,969.95
Hal 132
PERHITUNGAN BIAYA ONGKOS ANGKUT MATERIAL
1 JARAK ANGKUT 70 KM
1 . Jarak Angkut Rata-rata = 70.00 km
2 . Kapasitas Truck = 3.50 m3
= 5.00 Ton
3 . Kecepatan Rata-rata = 25.00 km/jam
4 . Biaya Sewa Dump truck 5 ton = Rp. 152,754.00 / 5 jam = Rp.
5 . Supir terampil = Rp. 115,000.00 / 5 jam = Rp.
6 . Pembantu Supir = Rp. 75,000.00 / 5 jam = Rp.
= Rp.
= Rp.
2 JARAK ANGKUT 60 KM
1 . Jarak Angkut Rata-rata = 60.00 km
2 . Kapasitas Truck = 3.50 m3
= 5.00 Ton
3 . Kecepatan Rata-rata = 25.00 km/jam
4 . Biaya Sewa Dump truck 5 ton = Rp. 152,754.00 / 5 jam = Rp.
5 . Supir terampil = Rp. 115,000.00 / 5 jam = Rp.
6 . Pembantu Supir = Rp. 75,000.00 / 5 jam = Rp.
= Rp.
3 JARAK ANGKUT 40 KM
1 . Jarak Angkut Rata-rata = 40.00 km
2 . Kapasitas Truck = 3.50 m3
= 5.00 Ton
3 . Kecepatan Rata-rata = 25.00 km/jam
4 . Biaya Sewa Dump truck 5 ton = Rp. 152,754.00 / 5 jam = Rp.
5 . Supir terampil = Rp. 115,000.00 / 5 jam = Rp.
6 . Pembantu Supir = Rp. 75,000.00 / 5 jam = Rp.
= Rp.
= Rp.
4 JARAK ANGKUT 20 KM
1 . Jarak Angkut Rata-rata = 20.00 km
2 . Kapasitas Truck = 3.50 m3
= 5.00 Ton
3 . Kecepatan Rata-rata = 25.00 km/jam
4 . Biaya Sewa Dump truck 5 ton = Rp. 152,754.00 / 5 jam = Rp.
5 . Supir terampil = Rp. 115,000.00 / 5 jam = Rp.
6 . Pembantu Supir = Rp. 75,000.00 / 5 jam = Rp.
Biaya Kendaraan/Jam = Rp. 342,754.00 = Rp.
= Rp.
= Rp.
BIAYA ONGKOS ANGKUT MATERIAL
30,550.80 / Jam
23,000.00 / Jam
15,000.00 / Jam
68,550.80 / Jam
19,585.94 x 70.00
25.00
54,841.00 / M3
13.71 x 70.00
25.00
38.00 / Kg
30,550.80 / Jam
23,000.00 / Jam
15,000.00 / Jam
68,550.80 / Jam
19,585.94 x 60.00
25.00
47,006.00 / M3
13.71 x 60.00
25.00
33.00 / Kg
30,550.80 / Jam
23,000.00 / Jam
15,000.00 / Jam
68,550.80 / Jam
19,585.94 x 40.00
25.00
31,338.00 / M3
13.71 x 40.00
25.00
22.00 / Kg
30,550.80 / Jam
23,000.00 / Jam
15,000.00 / Jam
68,550.80 / Jam
19,585.94 x 20.00
25.00
15,669.00 / M3
13.71 x 20.00
25.00
11.00 / Kg