II PEKERJAAN TALUD
1 Galian tanah pondasi di daerah pasang surut m3 259.35 109,290.00 28,344,361.50
2 Cerucuk kayu laut dia 4" L = 4 m m1 2,470.00 53,580.00 132,342,600.00
3 Lantai kerja 1 : 3 : 5 m3 12.35 666,200.00 8,227,570.00
4 Balok grid, beton bertulang 25 x 40 cm m3 49.40 3,858,637.86 190,616,710.16
5 Balok penutup atas, beton bertulang 30 x 30 cm m3 22.23 3,760,129.91 83,587,687.95
6 Balok pondasi beton cor 50 x 70 cm m3 86.45 2,885,954.63 249,490,777.37
7 Pasangan batu kali 1 : 3 m3 148.20 1,003,884.00 148,775,608.80
8 Plesteran/siar batu kali 1 : 3 m2 148.20 77,380.00 11,467,716.00
9 Saluran pipa air PVC dia 2" unit 61.75 37,500.00 2,315,625.00
10 Dewatering ls 1.00 12,738,000.00 12,738,000.00
867,906,656.79
:
Jumlah : 1,971,581,296.79
PPN 10 % : 197,158,129.68
Total : 2,168,739,426.47
Dibulatkan 2,168,739,000.00
Yogyakarta, 2020
(………………………………………)
DODY SETYANTO ADE WAHYU
Ditetapkan oleh,
DIREKTUR MUADZ
BEKTI EDIANTO
Analisa Harga Satuan
Total 18,425.00
Total 100,210.00
3. 1 kg pembesian
No Uraian Sat Koef Harga sat. (Rp) Jlh harga (Rp)
I Bahan :
1 besi beton kg 1.100 13,600.00 14,960.00
2 kawat beton kg 0.010 15,150.00 151.50
Jumlah 15,111.50
II Alat :
1 bar bender jam 0.009 15,000.00 141.97
2 bar cutter jam 0.009 15,000.00 141.97
Jumlah 283.93
III Upah
1 pekerja hr 0.020 105,000.00 2,100.00
2 tukang hr 0.015 130,000.00 1,950.00
3 kepala tukang hr 0.004 140,000.00 560.00
Jumlah 4,610.00
Total 20,005.43
7. 1 m3 parit beton
No Uraian sat koef harga sat (Rp) Jlh harga (Rp)
1 beton ready mix K 225 m3 1.000 914,000.00 914,000.00
2 besi beton kg 60.318 20,005.43 1,206,687.65
3 bekisting, 3 kali pakai m2 12.800 92,534.73 1,184,444.59
4 pengecoran m3 1.000 75,000.00 75,000.00
5 vibrator hr 0.125 150,000.00 18,750.00
3,398,882.24
Total 224,100.00
Total 502,337.50
10. 1 m3 base coarse class B
No Uraian Sat Koef Harga sat. (Rp) Jlh harga (Rp)
I Bahan :
1 base coarse class B m3 1.150 330,000.00 379,500.00
Jumlah 379,500.00
II Alat :
1 motor grader jam 0.085 225,000.00 19,125.00
2 vibro roller jam 0.075 349,500.00 26,212.50
Jumlah 45,337.50
III Upah
1 pekerja hr 0.300 105,000.00 31,500.00
Jumlah 31,500.00
Total 456,337.50
Total 11,485,046.53
Total 12,550.00
Total 21,150.00
14. 1 m3 galian tanah
No Uraian Sat Koef Harga sat. (Rp) Jumlah harga (Rp)
I Bahan :
1 - - - - -
0.00
II Alat :
1 - - - - -
Jumlah 0.00
III Upah :
1 pekerja hr 0.500 105,000.00 52,500.00
2 mandor hr 0.050 130,000.00 6,500.00
59,000.00
Total 109,290.00
Total 666,200.00
Jumlah 90,933.70
II Alat :
1 -
Jumlah 0.00
III Upah
1 pekerja hr 0.120 105,000.00 12,600.00
2 mandor hr 0.050 130,000.00 6,500.00
3 tukang hr 0.150 130,000.00 19,500.00
4 kepala tukang hr 0.150 140,000.00 21,000.00
5 tukang (bongkar cetakan) hr 0.120 55,000.00 6,600.00
Jumlah 66,200.00
Total 157,133.70
18. 1 m2 cetakan beton (bekisting) untuk pondasi beton
No Uraian Sat Koef Harga sat. (Rp) Jumlah harga (Rp)
I Bahan :
1 Kayu m3 0.043 3,400,000.00 144,500.00
2 Plywood lbr 0.295 116,000.00 34,214.20
3 Paku kg 0.400 11,475.00 4,590.00
Jumlah 183,304.20
II Alat :
1 -
Jumlah 0.00
III Upah
1 pekerja hr 0.200 105,000.00 21,000.00
2 mandor hr 0.010 130,000.00 1,300.00
3 tukang hr 0.500 130,000.00 65,000.00
4 kepala tukang hr 0.050 140,000.00 7,000.00
Jumlah 94,300.00
Total 277,604.20
Jumlah 111,054.20
II Alat :
1 -
Jumlah 0.00
III Upah
1 pekerja hr 0.200 105,000.00 21,000.00
2 mandor hr 0.010 130,000.00 1,300.00
3 tukang hr 0.500 130,000.00 65,000.00
4 kepala tukang hr 0.050 140,000.00 7,000.00
Jumlah 94,300.00
Total 205,354.20
Total 1,003,884.00
Total 77,380.00
Total 53,580.00
26. 1 unit saluran pipa air dari PVC dia 2"
No Uraian Sat Koef Harga sat. (Rp) Jumlah harga (Rp)
I Bahan :
1 pipa PVC m1 0.500 57,200.00 28,600.00
2 ijuk ls 1.000 3,000.00 3,000.00
Jumlah 31,600.00
II Alat :
1 - - - - -
Jumlah 0.00
III Upah :
1 pekerja hr 0.050 105,000.00 5,250.00
2 mandor hr 0.005 130,000.00 650.00
Jumlah 5,900.00
Total 37,500.00
27. Dewatering
No Uraian Sat Koef Harga sat. (Rp) Jumlah harga (Rp)
I Bahan :
1 - - - - 0.00
Jumlah 0.00
II Alat :
1 pompa submersible 2" unit 4.000 200,000.00 800,000.00
Jumlah 800,000.00
III Upah :
1 pekerja hr 1.500 105,000.00 157,500.00
2 tukang hr 0.750 130,000.00 97,500.00
4 mandor hr 0.05 130,000.00 6,500.00
Jumlah 261,500.00
Total 354,268.00
Daftar harga bahan upah dan alat
I Bahan
1 Beton Ready mix K 300 m3 996,800.00
2 Beton Ready mix K 225 m3 914,000.00
3 Semen 40 kg zak 48,000.00
4 Pasir pasang m3 117,000.00
5 Cat thermoplastic kg 25,500.00
6 Tinner ltr 20,915.00
7 Glass bead drop on kg 30,000.00
8 Kerikil m3 130,000.00
9 Base coarse klass B m3 330,000.00
10 Base coarse klass A m3 370,000.00
11 PavingBlock K 350 t = 10 cm bh 4,500.00
12 Batu bata bh 610.00
13 Besi beton kg 13,600.00
14 Kawat beton kg 15,150.00
15 RCP dia. 60 cm m' 760,500.00
16 Paku kg 11,600.00
17 Plywood 9 mm lbr 126,000.00
18 Kayu bekisting m3 3,400,000.00
19 Kayu laut dia. 4" m' 16,500.00
20 Batu Kali m3 250,000.00
21 Kansteen
22 Kayu Bowplank
II Upah
1 Pekerja hr 105,000.00
2 Tukang hr 130,000.00
3 Kepala tukang hr 140,000.00
4 Mandor hr 130,000.00
III Alat
1 Vibrator hr 150,000.00
2 Motor grader jam 225,000.00
3 Vibro roller jam 349,500.00
4 Excavator jam 674,300.00
5 Molen hr 125,000.00
6 Bar bender jam 15,000.00
7 Bar cutter jam 15,000.00
8 Dump truck jam 309,600.00
9 Pompa Submersible hr 200,000.00