3.02.03.02.005.084 1 M3 Pekerjaan Galian Tanah Biasa Sedalam 1 Meter Unit 81,137.53 0.56 0.432 45,437.02 35,051.41 81,137.53 45,437.02 35,051.41 Analisa
3.02.03.02.005.085 Pekerjaan Pengecoran Unit 994,456.06 0.43 0.430 427,616.11 427,616.11 994,456.06 427,616.11 427,616.11 E-Budgeting
3.02.03.02.005.086 1 Kg Pekerjaan Pembesian Dengan Besi Polos Unit 15,621.29 36.00 36.00 562,366.44 562,366.44 15,621.29 562,366.44 562,366.44 E-Budgeting
3.02.03.02.005.087 Urugan Sirtu di bawah Pondasi Unit 378,246.33 0.05 0.05 18,912.32 18,912.32 378,246.33 18,912.32 18,912.32 E-Budgeting
3.02.03.02.005.088 1 M2 Pekerjaan Pasang Bekisting Untuk Pondasi Unit 340,857.75 1.92 0.36 654,446.88 122,708.79 340,857.75 654,446.88 122,708.79 Analisa
3.02.03.02.005.089 1 Unit Ongkos Angkut ke Lokasi (Rambu, Delineator, RPPJ) Unit 14,030.41 1.00 1.00 14,030.41 14,030.41 14,030.41 14,030.41 14,030.41 E-Budgeting
1,871,409.17 1,329,285.48
Sub Total 1,871,409.17 1,329,285.48
Tiang Arm Rambu Lalu Lintas Tipe Cremona (RPPJ) Ukuran Besar 6",2.5", 1" Panjang 7 M
I. Pengadaan bahan
700 cm (600 + 100) Pipa Galvanis Dia. 6" m 7.00 3,000,000.00 6 " 2,350,000.00 2,325,000.000 2,337,500.00 2,571,250.00 2,571,250.00 3,000,000.00 Analisa
550 cm (275+275) Pipa Galvanis Dia 2,5" m 5.50 796,583.33 2,5" 805,000.00 775,000.000 790,000.00 869,000.00 869,000.00 796,583.33 Analisa
180 cm (90+90) Pipa Galvanis Spesifikasi : Dia 1" m 1.80 98,835.00 1" 305,000.00 294,000.000 299,500.00 329,450.00 329,450.00 98,835.00 Analisa
Base Plate (400x400x12 mm) kg 15,550.00 15.56 15.56 15,550.00 241,888.89 241,888.89 E-Budgeting 2018
Rib Base Plate t=10mm kg 15,550.00 6.08 6.08 15,550.00 94,555.34 94,555.34 E-Budgeting 2018
Rib flange t=5 mm kg 15,550.00 2.84 2.84 15,550.00 44,220.31 44,220.31 E-Budgeting 2018
Plat Galvanis Penutup Pipa 6" t .1,2 mm kg 15,550.00 0.18 0.18 15,550.00 2,756.36 2,756.36 E-Budgeting 2018
Plat Galvanis Penutup Pipa 2" t.1,2 mm kg 15,550.00 0.02 0.02 15,550.00 306.26 306.26 E-Budgeting 2018
Besi Siku 30x30x3 untuk frame panel m 20,740.00 9.50 9.50 75,000.00 20,740.00 197,030.00 197,030.00 E-Budgeting 2018
Klem 3x40x450 mm bh 13,270.00 8.00 8.00 13,270.00 106,160.00 106,160.00 E-Budgeting 2018
Mur Baut untuk klem bh 7,150.00 8.00 8.00 7,150.00 57,200.00 57,200.00 E-Budgeting 2018
Rivet / Panel bh 1,500.00 22.00 22.00 1,500.00 33,000.00 33,000.00 E-Budgeting 2018
pengelasan cm 4,059.50 703.97 703.97 4,059.50 2,857,767.84 2,857,767.84 E-Budgeting 2018
1 Unit Pengadaan dan Pemasangan Pondasi Rambu Lalu Lintas RPPJ 1,871,409.17 1,329,285.48
Tiang Arm Rambu Lalu Lintas Tipe Cremona Ukuran Besar 6",2.5", 1" Panjang 7 M 8,584,390.00 7,622,988.06
Panel Rambu Petunjuk uk. 150 x 200 Cm 1,400,691.80 853,626.40
Jumlah 11,856,490.97 9,805,899.94
RIWAYAT HPS RAMBU F
3.02.03.02.005.084 1 M3 Pekerjaan Galian Tanah Biasa Sedalam 1 Meter Unit 81,137.53 0.56 0.432 45,437.02 35,051.41 81,137.53 45,437.02 35,051.41 Analisa
3.02.03.02.005.085 Pekerjaan Pengecoran Unit 994,456.06 0.43 0.430 427,616.11 427,616.11 994,456.06 427,616.11 427,616.11 E-Budgeting
3.02.03.02.005.086 1 Kg Pekerjaan Pembesian Dengan Besi Polos Unit 15,621.29 36.00 36.00 562,366.44 562,366.44 15,621.29 562,366.44 562,366.44 E-Budgeting
3.02.03.02.005.087 Urugan Sirtu di bawah Pondasi Unit 378,246.33 0.05 0.05 18,912.32 18,912.32 378,246.33 18,912.32 18,912.32 E-Budgeting
3.02.03.02.005.088 1 M2 Pekerjaan Pasang Bekisting Untuk Pondasi Unit 340,857.75 1.92 0.36 654,446.88 122,708.79 340,857.75 654,446.88 122,708.79 Analisa
3.02.03.02.005.089 1 Unit Ongkos Angkut ke Lokasi (Rambu, Delineator, RPPJ) Unit 14,030.41 1.00 1.00 14,030.41 14,030.41 14,030.41 14,030.41 14,030.41 E-Budgeting
1,871,409.17 1,329,285.48
Sub Total 1,871,409.17 1,329,285.48
I. Pengadaan bahan
600 cm ( 600 x 1 piece) Pipa Galvanis Dia. 4" m 1,525,000.00 1,450,000.000 1,487,500.00 1,636,250.00 1,636,250.00 1,636,250 Analisa
400 cm (200 x 2 piece) Pipa Galvanis Dia 2" m 595,000.00 608,000.000 601,500.00 661,650.00 661,650.00 441,100.00 Analisa
300 cm (5 piece) Pipa Galvanis Spesifikasi : Dia 1" m 305,000.00 294,000.000 299,500.00 329,450.00 329,450.00 164,725.00 Analisa
- 75 x 2 = 150 Base Plate (400x400x12 mm) kg 15,550.00 15.56 15.56 15,550.00 241,888.89 241,888.89 E-Budgeting 2018
- 50 x 3 = 150 Rib Base Plate t=10mm kg 15,550.00 6.08 6.08 15,550.00 94,555.34 94,555.34 E-Budgeting 2018
Rib flange t=5 mm kg 15,550.00 2.84 2.84 15,550.00 44,220.31 44,220.31 E-Budgeting 2018
Plat Galvanis Penutup Pipa 6" t .1,2 mm kg 15,550.00 0.18 0.18 15,550.00 2,756.36 2,756.36 E-Budgeting 2018
Plat Galvanis Penutup Pipa 2" t.1,2 mm kg 15,550.00 0.02 0.02 15,550.00 306.26 306.26 E-Budgeting 2018
Besi Siku 30x30x3 untuk frame panel m 20,740.00 9.50 9.50 20,740.00 197,030.00 197,030.00 E-Budgeting 2018
Klem 3x40x450 mm bh 13,270.00 8.00 8.00 13,270.00 106,160.00 106,160.00 E-Budgeting 2018
Mur Baut untuk klem bh 7,150.00 8.00 8.00 7,150.00 57,200.00 57,200.00 E-Budgeting 2018
Rivet / Panel bh 1,500.00 22.00 22.00 1,500.00 33,000.00 33,000.00 E-Budgeting 2018
pengelasan cm 4,059.50 703.97 703.97 4,059.50 2,857,767.84 2,857,767.84 E-Budgeting 2018
1 Unit Pengadaan dan Pemasangan Pondasi Rambu Lalu Lintas Tiang F (6 M) 1,871,409.17 1,329,285.48
Tiang Arm Rambu Lalu Lintas Spesifikasi : Tipe Cremona Ukuran Sedang 4", 2", 1" Panjang 6 M 6,445,270.00 5,969,644.73
1 M2 Daun Rambu Allumunium Composite Panel Uk. Dia. 90 Cm dan Dia. 75 1,400,691.80 853,626.40
15,400.00
Mur Baut Spesifikasi : Bahan / material untuk pengikat besi
1.3.3.01.01.32.005.00057.026 Unit 3,850.00 4.00 15,400.00 15,400.00 15,400.00
atau kayu, Material besi, ukuran 17 mm , Standar SNI
579,700.00
1.3.3.01.01.32.005.00057.027 Pipa Galvanis Dia. 2.5" t = 3,6 Unit 26,230.00 34.69 909,824.27 537,000.00 517,000.00 527,000.00 579,700.00 579,700.00 909,824.27
307,232.79
1.3.3.01.01.32.005.00057.028 Tutup pipa Galvanis Dia. 2.5" Unit 19,634.93 15.65 307,232.79 307,232.79 307,232.79
1.3.3.01.01.32.005.00057.031 1 cm Pengelasan Unit 4,063.54 40.26 40.26 163,594.06 163594.06 2,868.86 2,868.86 3,155.75 4,063.54 163,594.06 163,594.06
HARGA PASAR
Harga Satuan
Kode Nama Satuan Volume Total Profit 10% HPS 2019 Jumlah ket
Ebudgeting 2019 PSR 1 PSR 2 PSR 3 RATA-RATA
E-Budgeting Analisa E-Budgeting Analisa E-Budgeting Analisa
Analisa 1 M3 Pekerjaan Pasangan Pondasi Batu Belah 15/20 Cm, Campuran (1 Pc : 3 Pp)
Harga Satuan HARGA PASAR
Kode Nama Satuan Volume Total Profit 10% HPS 2019 Jumlah ket
Ebudgeting 2019 PSR 1 PSR 2 PSR 3 RATA-RATA
I. Bahan E-Budgeting Analisa E-Budgeting Analisa E-Budgeting Analisa
1.1.7.01.01.01.002.00002 Semen M3 63,534.00 5.05 320,846.700
1.1.7.01.01.01.004.00002 Pasir M3 293,400.00 0.49 142,299.000
1.1.7.01.01.01.005.00006 Batu Kali M3 283,000.00 1.20 339,600.000
II. Tenaga -
9.1.2.26.02.01.001.00023 Mandor M3 185,023.00 0.08 13,876.725
9.1.2.26.02.01.001.00026 Kepala Tukang Batu M3 173,978.00 0.08 13,048.350
9.1.2.26.02.01.001.00032 Tukang Batu M3 158,789.00 0.75 119,091.750
9.1.2.26.02.01.001.00040 Pekerja (buruh tidak terampil) M3 138,077.00 1.50 207,115.500
0.00
Sub Total 0.00
Panel Rambu Lalu Lintas
1 Unit Pengadaan & Pemasangan Rambu Lalu Lintas uk. 75 x 75 cm dan 60 x 75 cm
0.5625 0.45
1.3.3.01.01.32.005.00057.027 Pipa Galvanis Dia. 2.5" t = 3,6 Unit 26,230.00 34.69 909,824.27 537,000.00 517,000.00 527,000.00 579,700.00 579,700.00 909,824.27 579,700.00 Analisa
1.3.3.01.01.32.005.00057.028 Tutup pipa Galvanis Dia. 2.5" Unit 19,634.93 15.65 307,232.79 307,232.79 307,232.79 307,232.79 E-budgeting
1.3.3.01.01.32.005.00057.031 1 cm Pengelasan Unit 4,063.54 40.26 49.94 163,594.06 202,929.12 2,868.86 2,868.86 3,155.75 4,063.54 163,594.06 163,594.06 E-budgeting
PONDASI Pemasangan dan Pengadaan Tiang Rambu Pipa Bulat Galvanised 2,5" (JAK LINKO)
Analisa 1 M3 Pekerjaan Pasangan Pondasi Batu Belah 15/20 Cm, Campuran (1 Pc : 3 Pp)
Harga Satuan HARGA PASAR
Kode Nama Satuan Volume Total Kontrak 2018 Profit 10% HPS 2019 Jumlah ket
Ebudgeting 2019 PSR 1 PSR 2 PSR 3 RATA-RATA
I. Bahan E-Budgeting Analisa E-Budgeting Analisa E-Budgeting Analisa
1.1.7.01.01.01.002.00002 Semen M3 63,534.00 5.050 320,846.70
1.1.7.01.01.01.004.00002 Pasir M3 293,400.00 0.485 142,299.00
1.1.7.01.01.01.005.00006 Batu Kali M3 283,000.00 1.200 339,600.00
II. Tenaga -
9.1.2.26.02.01.001.00023 Mandor M3 185,023.00 0.075 13,876.73
9.1.2.26.02.01.001.00026 Kepala Tukang Batu M3 173,978.00 0.075 13,048.35
9.1.2.26.02.01.001.00032 Tukang Batu M3 158,789.00 0.750 119,091.75
9.1.2.26.02.01.001.00040 Pekerja (buruh tidak terampil) M3 138,077.00 1.500 207,115.50
1,155,878.03
Sub Total 0.00
Panel Rambu Lalu Lintas
1 Unit Pengadaan & Pemasangan Rambu Lalu Lintas uk. 40 x 50 cm dan 60 x 75 cm