ANALISA K
P
E Mandor 2 3 L.061 6 50,000.00 300,000.00
K Operator trampil 2 3 L.081 6 41,000.00 246,000.00
E Sopir 1 3 L.091 3 38,000.00 114,000.00
R Buruh Tak Terampil 66 3 L.101 198 32,000.00 6,336,000.00
J Buruh Terampil 2 3 L.106 6 32,000.00 192,000.00
A PEKERJA 7,188,000.00
P
E
R
A Mesin gilas Roda 8 - 10 T 1 3 E0.80 15 311,702.65 4,675,539.75
L Sprayer Aspal 200 L 1 3 E.514 15 45,740.99 686,114.85
A Dump truck 5T - 44 HP 1 3 E.221 15 151,230.01 2,268,450.15
T
A
N PERALATAN 7,630,104.75
JUMLAH 83,200,544.75
VOLUME : 1 1400 SATUAM M2
Harga satuan : Rp 59,428.96 Per M2
Dibulatkan : Rp 59,420.00 Per M2
LAMPIRAN : SK WALIKOTA BLITAR
ANALISA K
P
E Mandor 1 4 L.061 4 50,000.00 200,000.00
K Operator trampil 3 4 L.081 12 41,000.00 492,000.00
E Sopir 2 4 L.091 8 38,000.00 304,000.00
R Buruh Tak Terampil 10 4 L.101 40 32,000.00 1,280,000.00
J Buruh Semi Terampil 2 4 L.103 8 32,000.00 256,000.00
A Buruh Terampil 2 4 L.106 8 32,000.00 256,000.00
PEKERJA 2,788,000.00
JUMLAH TOTAL HARGA BIAYA SUB JUMLAH
MATERIAL SAT KODE
VOLUME VOLUME SATUAN ( Rp ) ( Rp ) ( Rp )
M
A Krikil ayak tanpa pasir 54 m3 A. 110 54 72,000.00 3,888,000.00
T Aspal panas 6085 kg M. 061 6085 8,200.00 49,897,000.00
E minyak bakar 580 Lt M. 065 580 3,300.00 1,914,000.00
R alat bantu 2.5 Set M. 170 2.5 2,400.00 6,000.00
I
A
L MATERIAL 55,705,000.00
P
E Mesin gilas Roda 8 - 10 T 1 3 E0.84 20 311,702.65 6,234,053.00
R Sprayer Aspal 200 L 1 3 E.153 20 45,740.99 914,819.80
A Dump truck 5T - 44 HP 2 3 E.211 40 151,230.01 6,049,200.40
L Wheel Tractor 60 HP 1 3 E.053 20
A Peralatan Traktor dll 1 3 E.401 20
T
A
N PERALATAN 13,198,073.20
JUMLAH 71,691,073.20
ANALISA K
P
E Mandor 3 1 L.061 3 50,000.00 150,000.00
K Operator trampil 1 1 L.081 1 41,000.00 41,000.00
E Buruh Tak Terampil 99 1 L.101 99 32,000.00 3,168,000.00
R
J
A PEKERJA 3,359,000.00
M
A
T Batu Belah 15/20 50 m3 M.020 50 100,000.00 5,000,000.00
E Batu Pecah 5/7 20 m3 M.022 20 119,000.00 2,380,000.00
R Pasir Pasang 30 m3 M.040 30 72,000.00 2,160,000.00
I Alat bantu 4 set M.170 4 2,400.00 9,600.00
A
L MATERIAL 9,549,600.00
P
E
R
A Mesin gilas 3 Roda 8 - 10 T 1 1 E0.80 5 311,702.65 1,558,513.25
L
A
T
A
N PERALATAN 1,558,513.25
JUMLAH 14,467,113.25
VOLUME : 1 80 SATUAM M2
Harga satuan : Rp 180,838.92 Per M2
Dibulatkan : Rp 180,830.00 Per M2
LAMPIRAN : SK WALIKOTA BLITAR
ANALISA K
P
E Mandor 3 1 L.061 3 50,000.00 150,000.00
K Operator trampil 1 1 L.081 1 41,000.00 41,000.00
E Buruh Tak Terampil 75 1 L.101 75 32,000.00 2,400,000.00
R
J
A PEKERJA 2,591,000.00
M
A
T Batu Belah 15/20 37.5 m3 M.020 37.5 100,000.00 3,750,000.00
E Batu Pecah 5/7 15 m3 M.022 15 119,000.00 1,785,000.00
R Pasir Pasang 22.5 m3 M.040 22.5 72,000.00 1,620,000.00
I Alat bantu 3 set M.170 3 2,400.00 7,200.00
A
L MATERIAL 7,162,200.00
P
E
R
A Mesin gilas 3 Roda 8 - 10 T 1 1 E0.80 5 311,702.65 1,558,513.25
L
A
T
A
N PERALATAN 1,558,513.25
JUMLAH 11,311,713.25
VOLUME : 1 60 SATUAM M2
Harga satuan : Rp 188,528.55 Per M2
Dibulatkan : Rp 188,520.00 Per M2
LAMPIRAN : SK WALIKOTA BLITAR
ANALISA K
P
E Mandor 1 3 L.061 3 50,000.00 150,000.00
K Operator trampil 3 3 L.081 9 41,000.00 369,000.00
E Sopir 2 3 L.091 6 38,000.00 228,000.00
R Buruh Tak Terampil 10 3 L.101 30 32,000.00 960,000.00
J Buruh Semi Terampil 2 3 L.103 6 32,000.00 192,000.00
A Buruh Terampil 2 3 L.106 6 32,000.00 192,000.00
PEKERJA 2,091,000.00
JUMLAH TOTAL HARGA BIAYA SUB JUMLAH
MATERIAL SAT KODE
VOLUME VOLUME SATUAN ( Rp ) ( Rp ) ( Rp )
M
A
T Krikil ayak tanpa pasir 36 m3 M.110 36 72,000.00 2,592,000.00
E Aspal panas 3745 kg M.061 3745 8,200.00 30,709,000.00
R minyak bakar 580 lt M.065 580 3,300.00 1,914,000.00
I alat bantu 1.5 set M.170 1.5 2,400.00 3,600.00
A
L MATERIAL 35,218,600.00
P
E Mesin gilas Roda 8 - 10 T 1 3 E0.84 15 311,702.65 4,675,539.75
R Sprayer Aspal 200 L 1 3 E.153 15 45,740.99 686,114.85
A Dump truck 5T - 44 HP 2 3 E.211 30 151,230.01 4,536,900.30
L Wheel Tractor 60 HP 1 3 E.053 15
A Peralatan Traktor dll 1 3 E.401 15
T
A
N PERALATAN 9,898,554.90
JUMLAH 47,208,154.90
VOLUME : 1 1800 SATUAM M2
Harga satuan : Rp 26,226.75 Per M2
Dibulatkan : Rp 26,220.00 Per M2
LAMPIRAN : SK WALIKOTA BLITAR
ANALISA K
P
E Mandor 1 1 L.061 1 50,000.00 50,000.00
K Operator trampil 2 1 L.081 2 41,000.00 82,000.00
E Sopir 2 1 L.091 2 38,000.00 76,000.00
R Buruh Tak Terampil 10 1 L.101 10 32,000.00 320,000.00
J Buruh Semi Terampil 2 1 L.103 2 32,000.00 64,000.00
A Buruh Terampil 2 1 L.106 2 32,000.00 64,000.00
PEKERJA 656,000.00
JUMLAH TOTAL HARGA BIAYA SUB JUMLAH
MATERIAL SAT KODE
VOLUME VOLUME SATUAN ( Rp ) ( Rp ) ( Rp )
M
A
T Pasir Beton 43 m3 M.041 43 82,000.00 3,526,000.00
E Aspal panas 2900 kg M.061 2900 8,200.00 23,780,000.00
R minyak bakar 300 lt M.065 300 3,300.00 990,000.00
I alat bantu 0.5 set M.170 0.5 2,400.00 1,200.00
A
L MATERIAL 28,297,200.00
P
E Mesin gilas Roda 8 - 15 T 1 1 E0.84 5 311,702.65 1,558,513.25
R Sprayer Aspal 200 L 1 1 E.153 5 45,740.99 228,704.95
A Dump truck 5T - 44 HP 2 1 E.211 10 151,230.01 1,512,300.10
L
A
T
A
N PERALATAN 3,299,518.30
JUMLAH 32,252,718.30
VOLUME : 1 2400 SATUAM M2
Harga satuan : Rp 13,438.63 Per M2
Dibulatkan : Rp 13,430.00 Per M2