A. PEKERJAAN PENDAHULUAN
1 Pengukuran 1.00 Ls Rp 2,000,000.00 Rp 2,000,000.00
2 Mobilisasi dan Demobilisai Cold Milling 1.00 Ls Rp 27,500,000.00 Rp 27,500,000.00
3 Mobilisasi dan Demobilisasi Asphalt Finisher 1.00 Ls Rp 11,000,000.00 Rp 11,000,000.00
Mobilisasi dan Demobilisasi Tandem Roller 1.00 Ls Rp 2,200,000.00 Rp 2,200,000.00
Jumlah Rp 42,700,000.00
B. PEKERJAAN GALIAN
1 Pekerjaan Galian Perkerasan dengan Cold Milling 15.008 M3 Rp 701,177.40 Rp 10,522,919.83
2 Pembuangan dan Pembersihan Galian 15.008 M3 Rp 203,869.38 Rp 3,059,569.72
Jumlah Rp 13,582,489.55
E. PEKERJAAN PEMBERSIHAN
1 Pembersihan Lokasi Pekerjaan 1.00 Ls Rp 3,000,000.00 Rp 3,000,000.00
Jumlah Rp 3,000,000.00
JUMLAH Rp 181,001,052.42
PPn 10% Rp 18,100,105.24
TOTAL JUMLAH Rp 199,101,157.66
DIBULATKAN Rp 199,100,000.00
15.9
195.0975
15.5
150.81
15.9
444.08
=((2,1*17)+(2,1*9,1)+(4,5*22,5))*0,1
=(2,1*17)+(2,1*9,1)+(4,5*22,5)*1,3 293.9
'=(2,1*17)+(2,1*9,1)+(4,5*22,5)
294.74
ANALISA HARGA SATUAN
TAHUN ANGGARAN 2018
PEKERJAAN PENDAHULUAN
2 Lapis AC tb 5 cm
Bahan Agregat Kasar m3 0.2784 Rp 285,000.00 = Rp 79,329.75
Agregat Halus m3 0.1003 Rp 250,000.00 = Rp 25,062.50
Filler kg 10.7800 Rp 2,000.00 = Rp 21,560.00
Aspal Curah kg 4.2408 Rp 12,000.00 = Rp 50,889.60
Sewa Peralatan Sewa Dump Truck Jam 0.1619 Rp 350,000.00 = Rp 56,658.00
Sewa Asphalt Mixing Plant Jam 0.0121 Rp 4,500,000.00 = Rp 54,225.00
Sewa Tandem Roller Jam 0.0049 Rp 350,000.00 = Rp 1,697.50
Sewa Asphalt Finisher Jam 0.0076 Rp 1,650,000.00 = Rp 12,457.50
Sewa Wheel Loader Jam 0.0059 Rp 450,000.00 = Rp 2,632.50
Sewa Generator set Unit 0.0121 Rp 895,000.00 = Rp 10,784.75
Alat Bantu ls 0.5000 Rp 10,000.00 = Rp 5,000.00
Tenaga Kerja Pekerja oh 0.1250 Rp 80,000.00 = Rp 10,000.00
Tukang oh 0.0750 Rp 95,000.00 = Rp 7,125.00
Mandor oh 0.0280 Rp 125,000.00 = Rp 3,493.75
Jumlah = Rp 340,915.85
Overhead + Profit 10% = Rp 34,091.59
Jumlah harga per satuan pekerjaan = Rp 375,007.44
2 Lapis AC tb 5 cm
Bahan Agregat Kasar m3 0.5567 Rp 285,000.00 = Rp 158,659.50
Agregat Halus m3 0.2005 Rp 250,000.00 = Rp 50,125.00
Filler kg 21.5600 Rp 2,000.00 = Rp 43,120.00
Aspal Curah kg 8.4816 Rp 12,000.00 = Rp 101,779.20
Sewa Peralatan Sewa Dump Truck Jam 0.3238 Rp 350,000.00 = Rp 113,316.00
Sewa Asphalt Mixing Plant Jam 0.0241 Rp 4,500,000.00 = Rp 108,450.00
Sewa Tandem Roller Jam 0.0097 Rp 350,000.00 = Rp 3,395.00
Sewa Asphalt Finisher Jam 0.0151 Rp 1,650,000.00 = Rp 24,915.00
Sewa Wheel Loader Jam 0.0117 Rp 450,000.00 = Rp 5,265.00
Sewa Generator set Unit 0.0241 Rp 895,000.00 = Rp 21,569.50
Alat Bantu ls 1.0000 Rp 10,000.00 = Rp 10,000.00
Tenaga Kerja Pekerja oh 0.2500 Rp 80,000.00 = Rp 20,000.00
Tukang oh 0.1500 Rp 95,000.00 = Rp 14,250.00
Mandor oh 0.0559 Rp 125,000.00 = Rp 6,987.50
Jumlah = Rp 681,831.70
Overhead + Profit 10% = Rp 68,183.17
Jumlah harga per satuan pekerjaan = Rp 750,014.87
A TENAGA KERJA
1 Pekerja Jam Rp. 80,000.00
2 Tukang Jam Rp. 95,000.00
3 Mandor Jam Rp. 125,000.00
4 Operator Cold Milling Jam Rp. 100,000.00
5 Operator Asphalt Finisher Jam Rp. 100,000.00
6 Operator Tandem Jam Rp. 37,500.00
7 Tenaga Pembersihan Ls Rp. 200,000.00
B MATERIAL
1 Filler kg Rp. 2,000.00
2 Aggregat Kasar m³ Rp. 285,000.00
3 Aggregat Halus m³ Rp. 250,000.00
4 Aspal Kg Rp. 12,000.00
5 Kerosene Liter Rp. 11,900.00
6 Cat Marka Non Thermoplastic Kg Rp. 72,600.00
7 Perekat Primer liter Rp. 1,300,000.00
8 Tack Coat Liter Rp. 9,000.00
9 Backer Rod m' Rp. 7,000.00
10 Joint Sealant liter Rp. 320,500.00
11 Epoxy mortar kg Rp. 43,200.00
12 Sollar Liter Rp. 8,900.00
13 Cat Pilox bh Rp. 35,000.00
C PERALATAN
1 Sewa Jack Hammer Jam Rp. 60,000.00
2 Sewa Air Compressor Besar Jam Rp. 750,000.00
3 Sewa Dump Truck 3,5 m³ Jam Rp. 350,000.00
4 Sewa Wheel Loader Jam Rp. 450,000.00
5 Sewa Asphalt Mixing Plant Jam Rp. 4,500,000.00
6 Sewa Generator Set Unit Rp. 895,000.00
7 Sewa Baby Roller Jam Rp. 68,000.00
8 Sewa Asphalt Cutter Jam Rp. 26,500.00
9 Sewa Joint Filler Pump Jam Rp. 81,500.00
10 Sewa Flamethrower Jam Rp. 20,000.00
11 Sewa Cold Milling Jam Rp. 1,250,000.00
12 Sewa Asphalt Finisher Jam Rp. 1,650,000.00
13 Sewa Tandem Roller Jam Rp. 350,000.00
14 Alat Bantu Ukur Ls Rp. 750,000.00
15 Alat Bantu set Rp. 10,000.00
8000 80000 88000
9500 95000 104500
12500 125000 137500
10000 100000 110000
10000 100000 110000
3750 37500 41250
20000 200000 220000
0
0
200 2000 2200
28500 285000 313500
25000 250000 275000
1200 12000 13200
1190 11900 13090
7260 72600 79860
130000 1300000 1430000
900 9000 9900
700 7000 7700
32050 320500 352550
4320 43200 47520
890 8900 9790
3500 35000 38500
0
0
6000 60000 66000
75000 750000 825000
35000 350000 385000
45000 450000 495000
450000 4500000 4950000
89500 895000 984500
6800 68000 74800
2650 26500 29150
8150 81500 89650
2000 20000 22000
125000 1250000 1375000
165000 1650000 1815000
35000 350000 385000
75000 750000 825000
1000 10000 11000
ANALISA HARGA SATUAN
Nama Paket Pekerjaan : Pemeliharaan Landasan
Lokasi : Bandara Abdulrachman Saleh - Malang
Tahun Anggaran :
:
JENIS PEKERJAAN : PENGUKURAN
SATUAN PEMBAYARAN : LS
232,436.19
131,002.54
5,000.00
376,377.73
DAFTAR HARGA SATUAN ALAT
Nama Paket Pekerjaan : Pemeliharaan Landasan I
Lokasi : Bandara Abdulrachman Saleh - Malang
Tahun Anggaran : 2018
B MATERIAL
1 Filler kg Rp. 2,000.00
2 Aggregat Kasar m³ Rp. 285,000.00
3 Aggregat Halus m³ Rp. 250,000.00
4 Aspal Kg Rp. 12,000.00
5 Kerosene Liter Rp. 11,900.00
6 Cat Marka Non Thermoplastic Kg Rp. 72,600.00
7 Perekat Primer liter Rp. 1,300,000.00
8 Tack Coat Liter Rp. 9,000.00
9 Backer Rod m' Rp. 7,000.00
10 Joint Sealant liter Rp. 320,500.00
11 Epoxy mortar kg Rp. 43,200.00
12 Sollar Liter Rp. 8,900.00
13 Cat Pilox bh Rp. 35,000.00
C PERALATAN
1 Sewa Jack Hammer Jam Rp. 60,000.00
2 Sewa Air Compressor Besar Jam Rp. 750,000.00
3 Sewa Dump Truck 3,5 m³ Jam Rp. 350,000.00
4 Sewa Wheel Loader Jam Rp. 450,000.00
5 Sewa Asphalt Mixing Plant Jam Rp. 4,500,000.00
6 Sewa Generator Set Unit Rp. 895,000.00
7 Sewa Baby Roller Jam Rp. 68,000.00
8 Sewa Asphalt Cutter Jam Rp. 26,500.00
9 Sewa Joint Filler Pump Jam Rp. 81,500.00
10 Sewa Flamethrower Jam Rp. 20,000.00
11 Sewa Cold Milling Jam Rp. 1,250,000.00 Rp. 8,750,000.00
12 Sewa Asphalt Finisher Jam Rp. 1,650,000.00 Rp. 11,550,000.00
13 Sewa Tandem Roller Jam Rp. 350,000.00 Rp. 2,450,000.00
14 Alat Bantu Ukur Ls Rp. 750,000.00
15 Alat Bantu set Rp. 10,000.00
Rp 2,450,000.00
Rp 1,225,000.00
Rp 175,000.00
Rp 2,800,000.00
Rp 1,700,000.00
Rp 242,857.14
AT
Keterangan
Rp 250,000.00 Rp 1,750,000.00
Rp 330,000.00 Rp 2,310,000.00
Rp 122,500.00 Rp 857,500.00
Rp 4,917,500.00
215000
Rp 1,505,000.00
225000
Rp 1,575,000.00
Rp 1,500,000.00
Rp 4,500,000.00
Rp 2,925,000.00
Rp 1,425,000.00
BIAYA SEWA
No JENIS ALAT BERAT CHARGE BILA TIDAK
DIGUNAKAN / JAM
DIGUNAKAN / HARI
1 Sewa Cold Milling Rp 1,250,000.00 Rp 1,575,000.00
2 Sewa Asphalt Finisher Rp 1,650,000.00 Rp 1,750,000.00
3 Sewa Tandem Roller Rp 875,000.00 Rp 350,000.00
PEMAKAIAN ASPAL
1 TON 23
2,3 TON / M3 10
1 TON = 4.34782608695652
1 TON =
159M2
365.7
MOB / DEMOB OPERATOR BBM KETERANGAN
BBM TOTAL
Rp 5,100,000.00 Rp 33,425,000.00
Rp 40,500,000.00