TOTAL BIAYA
NO URAIAN PEKERJAAN
(Rp)
1 2 3
1 PEKERJAAN PERSIAPAN 37,199,932.85
2 PEKERJAAN HYBRID SEGMEN 1 (100 M) 174,747,071.19
3 PEKERJAAN HYBRID SEGMEN 2 (100 M) 174,747,071.19
4 PEKERJAAN HYBRID SEGMEN 3 (100 M) 174,747,071.19
5 PEKERJAAN HYBRID SEGMEN 4 (100 M) 174,747,071.19
6 PEKERJAAN HYBRID SEGMEN 5 (100 M) 174,747,071.19
7 PEKERJAAN HYBRID SEGMEN 6 (50 M) 96,723,443.26
8 PEKERJAAN HYBRID SEGMEN 7 (50 M) 96,723,443.26
9 PEKERJAAN HYBRID SEGMEN 8 (50 M) 86,868,870.54
10 PEKERJAAN HYBRID SEGMEN 9 (50 M) 96,723,443.26
11 PEKERJAAN HYBRID SEGMEN 10 (50 M) 96,723,443.26
12 PEKERJAAN HYBRID SEGMEN 11 (50 M) 96,723,443.26
13 PEKERJAAN HYBRID SEGMEN 12 (50 M) 96,723,443.26
14 PEKERJAAN HYBRID SEGMEN 13 (50 M) 96,723,443.26
15 PEKERJAAN HYBRID SEGMEN 14 (50 M) 96,723,443.26
16 PEKERJAAN HYBRID SEGMEN 15 (50 M) 96,723,443.26
17 PEKERJAAN HYBRID SEGMEN 16 (50 M) 96,723,443.26
18 PEKERJAAN HYBRID SEGMEN 17 (50 M) 96,723,443.26
19 PEKERJAAN HYBRID SEGMEN 18 (50 M) 93,101,005.18
20 PEKERJAAN HYBRID SEGMEN 19 (50 M) 86,868,870.54
21 PEKERJAAN HYBRID SEGMEN 20 (50 M) 96,723,443.26
22 PEKERJAAN HYBRID SEGMEN 21 (50 M) 96,723,443.26
23 PEKERJAAN HYBRID SEGMEN 22 (50 M) 96,723,443.26
24 PEKERJAAN HYBRID SEGMEN 23 (50 M) 96,723,443.26
25 PEKERJAAN HYBRID SEGMEN 24 (50 M) 96,723,443.26
26 PEKERJAAN HYBRID SEGMEN 25 (50 M) 96,723,443.26
27 PEKERJAAN HYBRID SEGMEN 26 (50 M) 96,723,443.26
28 PEKERJAAN HYBRID SEGMEN 27 (50 M) 96,723,443.26
29 PEKERJAAN HYBRID SEGMEN 28 (50 M) 86,868,870.54
30 PEKERJAAN HYBRID SEGMEN 29 (50 M) 96,723,443.26
31 PEKERJAAN HYBRID SEGMEN 30 (50 M) 96,723,443.26
32 PEKERJAAN HYBRID SEGMEN 31 (50 M) 96,723,443.26
33 PEKERJAAN HYBRID SEGMEN 32 (50 M) 96,723,443.26
1 2 3 4
1 PEKERJAAN PERSIAPAN
1 Papan nama proyek dan papan peringatan Is 1
2 Pembersihan lokasi pekerjaan Is 1
3 Pengukuran dan pemasangan titik tetap Is 1
4 Direksi keet dan Gudang Materia Is 1
5 Penyediaan Kotak P3K buah 5
6 Pembuatan Rakit Bambu buah 20
Jumlah 1 Harga Pekerjaan ( dipindahkan ke Rekapitulasi Biaya)
5 6=(4X5)
1,532,355.43 1,532,355.43
1,540,000.00 1,540,000.00
4,505,600.00 4,505,600.00
625,030.70 625,030.70
296,700.00 1,483,500.00
1,375,672.34 27,513,446.80
37,199,932.93
7,568.63 9,082,356.00
697,631.23 69,763,123.00
81,567.63 8,613,541.73
483,422.50 48,342,250.00
7,568.63 1,801,333.94
1,800,392.23 10,802,353.38
1,448,975.23 7,244,876.15
162,055.53 16,205,553.00
481,948.60 2,891,691.60
174,747,078.80
7,568.63 9,082,356.00
697,631.23 69,763,123.00
81,567.63 8,613,541.73
483,422.50 48,342,250.00
7,568.63 1,801,333.94
1,800,392.23 10,802,353.38
1,448,975.23 7,244,876.15
162,055.53 16,205,553.00
481,948.60 2,891,691.60
174,747,078.80
7,568.63 9,082,356.00
697,631.23 69,763,123.00
81,567.63 8,613,541.73
483,422.50 48,342,250.00
7,568.63 1,801,333.94
1,800,392.23 10,802,353.38
1,448,975.23 7,244,876.15
162,055.53 16,205,553.00
481,948.60 2,891,691.60
174,747,078.80
7,568.63 9,082,356.00
697,631.23 69,763,123.00
81,567.63 8,613,541.73
483,422.50 48,342,250.00
7,568.63 1,801,333.94
1,800,392.23 10,802,353.38
1,448,975.23 7,244,876.15
162,055.53 16,205,553.00
481,948.60 2,891,691.60
174,747,078.80
7,568.63 9,082,356.00
697,631.23 69,763,123.00
81,567.63 8,613,541.73
483,422.50 48,342,250.00
7,568.63 1,801,333.94
1,800,392.23 10,802,353.38
1,448,975.23 7,244,876.15
162,055.53 16,205,553.00
481,948.60 2,891,691.60
174,747,078.80
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
697,631.23 34,881,561.50
483,422.50 24,171,125.00
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
86,868,870.48
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
0.00
162,055.53 16,205,553.00
481,948.60 1,686,820.10
93,101,009.06
697,631.23 34,881,561.50
483,422.50 24,171,125.00
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
86,868,870.48
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
697,631.23 34,881,561.50
483,422.50 24,171,125.00
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
86,868,870.48
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
7,568.63 4,541,178.00
697,631.23 34,881,561.50
81,567.63 4,306,770.86
483,422.50 24,171,125.00
7,568.63 1,006,627.79
1,800,392.23 6,301,372.81
1,448,975.23 3,622,438.08
162,055.53 16,205,553.00
481,948.60 1,686,820.10
96,723,447.13
ANALISA HARGA SATUAN PEKERJAAN
MITIGASI BENCANA EROSI MENGGUNAKAN STRUKTUR HYBRID 1.850 M
DESA KALISAPU, KECAMATAN GUNUNG JATI, KABUPATEN CIREBON - JAWA BARAT
1 Upah
Pekerja org-hari 1.00 77,000.00 77,000.00
Tukang kayu org-hari 1.00 99,000.00 99,000.00
2 Bahan
Kayu bekisting m3 0.04 7,969,500.00 318,780.00
Pipa Besi Galvanis 2" /btg - 6m btg 1.30 430,330.00 559,429.00
Multiplek lembar 1.00 265,650.00 265,650.00
Cat besi Kg 2.00 87,181.50 174,363.00
Pasir Beton m3 0.04 411,700.00 16,468.00
Portland Cement zak 0.07 86,250.00 6,037.50
Batu Pecah 1-2cm m3 0.0525 332,120.00 17,436.30
Biaya Total 1,534,163.80
1 Upah
Pekerja org-hari 20.00 77,000.00 1,540,000.00
Biaya Total 1,540,000.00
1 Upah
Juru ukur org-hari 5 104,500.00 522,500.00
Pekerja org-hari 10 77,000.00 770,000.00
2 Peralatan
Waterpass hari 5 287,500.00 1,437,500.00
Theodolite hari 5 345,000.00 1,725,000.00
Bambu L=4.5 meter Batang 2 25,300.00 50,600.00
Biaya Total 4,505,600.00
1 Upah
Mandor org-hari 0.05 110,000.00 5,500.00
Pekerja org-hari 1 77,000.00 77,000.00
Kepala tukang org-hari 0.2 104,500.00 20,900.00
Tukang kayu org-hari 2 99,000.00 198,000.00
2 Bahan
Kayu Bekesting Kaso 5/7 Meranti m3 0.019 7,969,500.00 151,420.50
Paku kg 0.300 24,610.00 7,383.00
Seng gelombang BJLS 300*70 cm lembar 1.500 67,735.00 101,602.50
Multiplek lembar 0.25 265,650.00 66,412.50
Biaya Total 628,218.50
1 Upah
Mandor org-hari 0.50 110,000.00 55,000.00
Pekerja org-hari 4 77,000.00 308,000.00
2 Bahan
Bambu L = 4.5 meter m3 40 25,300.00 1,012,000.00
Tali tambang kg 0.096 7,003.50 672.34
Biaya Total 1,375,672.34
1 Upah
Sopir org-hari 1 82,500.00 82,500.00
Kernet org-hari 1 77,000.00 77,000.00
Tukang org-hari 4 77,000.00 308,000.00
2 Bahan
Bbm lt 30 13,161.75 394,852.50
3 Alat
Pickup hari 1 500,000.00 500,000.00
Biaya Total 1,362,352.50
Biaya per 1 btng 7,568.63
1 Upah
Pekerja org-hari 4 77,000.00 308,000.00
kepala tukang org-hari 0.50 104,500.00 52,250.00
Mandor org-hari 0.25 110,000.00 27,500.00
2 Bahan
Bambu L = 4.5 meter batang 10 25,300.00 253,000.00
Tali tambang roll 0.066 7,003.50 462.23
Bambu Pengikat L = 4.5 meter batang 1.33 25,300.00 33,649.00
Bambu Stut L=1 meter batang 0.90 25,300.00 22,770.00
Biaya Total 697,631.23
1 Upah
Tukang perahu org-hari 1 82,500.00 82,500.00
Tukang org-hari 2.00 77,000.00 154,000.00
2 Bahan
bbm lt 30 13,161.75 394,852.50
3 Alat
Perahu hari 1 1,000,000.00 1,000,000.00
Biaya Total 1,631,352.50
Biaya per m3 81,567.63
1 Upah
Pekerja org-hari 3.00 77,000.00 231,000.00
Kepala tukang org-hari 0.50 104,500.00 52,250.00
Mandor org-hari 0.25 110,000.00 27,500.00
2 Bahan
Kawat kg 0.10 26,565.00 2,656.50
3
Ranting m 1.06 161,000.00 170,660.00
Biaya Total 484,066.50
Jenis pekerjaan : Angkutan Bambu Struktur Penguat dari Stockyard ke lokasi struktur
Harga satuan / buah : Rp. 7,568.63
(ANALISA HARGA PERKIRAAN SENDIRI)
Harga Satuan Jumlah Harga
No. Uraian Pekerjaan Satuan Koefisien
( Rp ) ( Rp )
1 Upah
Sopir org-hari 1 82,500.00 82,500.00
Kernet org-hari 1 77,000.00 77,000.00
Tukang org-hari 4 77,000.00 308,000.00
2 Bahan
Bbm lt 30 13,161.75 394,852.50
3 Alat
Pickup hari 1 500,000.00 500,000.00
Biaya Total 1,362,352.50
Biaya per 1 btng 7,568.63
Jenis pekerjaan : Pemancangan dan perakitan Struktur Penguat per 10 meter 2 sisi
Harga satuan / buah : Rp. 1,800,420.25
(ANALISA HARGA PERKIRAAN SENDIRI)
Harga Satuan Jumlah Harga
No. Uraian Pekerjaan Satuan Koefisien
( Rp ) ( Rp )
1 Upah
Pekerja org-hari 10 77,000.00 770,000.00
kepala tukang org-hari 2 104,500.00 209,000.00
Mandor org-hari 1 110,000.00 110,000.00
2 Bahan
Bambu L = 4.5 meter batang 12.00 25,300.00 303,600.00
Tali tambang roll 0.07 7,003.50 490.25
Bambu Pengikat L = 4.5 meter batang 7.10 25,300.00 179,630.00
Bambu Stut L=1 meter batang 1.00 25,300.00 25,300.00
Bambu Miring Silang L=4.5 meter batang 8 25,300.00 202,400.00
Biaya Total 1,800,420.25
Jenis pekerjaan : Pemancangan dan perakitan Struktur Penguat per 10 meter 1 sisi
Harga satuan / buah : Rp. 1,449,003.25
(ANALISA HARGA PERKIRAAN SENDIRI)
Harga Satuan Jumlah Harga
No. Uraian Pekerjaan Satuan Koefisien
( Rp ) ( Rp )
1 Upah
Pekerja org-hari 10 77,000.00 770,000.00
kepala tukang org-hari 2 104,500.00 209,000.00
Mandor org-hari 1 110,000.00 110,000.00
2 Bahan
Bambu L = 4.5 meter batang 6.00 25,300.00 151,800.00
Tali tambang roll 0.07 7,003.50 490.25
Bambu Pengikat L = 4.5 meter batang 3.55 25,300.00 89,815.00
Bambu Stut L=1 meter batang 0.66 25,300.00 16,698.00
Bambu Miring Silang L=4.5 meter batang 4 25,300.00 101,200.00
Biaya Total 1,449,003.25
1 Upah
Pekerja org-hari 0.07 77,000.00 5,390.00
Tukang cat org-hari 0.11 99,000.00 10,890.00
Kepala tukang org-hari 0.0040 104,500.00 418.00
Mandor org-hari 0.0025 110,000.00 275.00
2 Bahan
Cat Meni kg 0.20 33,235.00 6,647.00
Cat Kayu kg 0.17 66,470.00 11,299.90
Biaya Total 34,919.90
1 Upah
Pekerja org-hari 0.07 77,000.00 5,390.00
Tukang cat org-hari 0.11 99,000.00 10,890.00
Kepala tukang org-hari 0.0040 104,500.00 418.00
Mandor org-hari 0.0025 110,000.00 275.00
2 Bahan
Cat Meni kg 0.20 33,235.00 6,647.00
Cat Kayu kg 0.17 66,470.00 11,299.90
Biaya Total 34,919.90
REKAPITULASI RENCANA ANGGARAN BIAYA
MITIGASI BENCANA EROSI MENGGUNAKAN STRUKTUR HYBRID 1.850 M
DESA KALISAPU, KECAMATAN GUNUNG JATI, KABUPATEN CIREBON - JAWA BARAT
TAHUN ANGGARAN 2017
TOTAL BIAYA
NO URAIAN PEKERJAAN
(Rp)
1 2 3
1 PEKERJAAN PERSIAPAN 77,307,190.02
2 PEKERJAAN HYBRID SEGMEN 1 (100 M) 188,631,798.04
3 PEKERJAAN HYBRID SEGMEN 2 (100 M) 188,631,798.04
4 PEKERJAAN HYBRID SEGMEN 3 (100 M) 188,631,798.04
5 PEKERJAAN HYBRID SEGMEN 4 (100 M) 188,631,798.04
6 PEKERJAAN HYBRID SEGMEN 5 (100 M) 188,631,798.04
7 PEKERJAAN HYBRID SEGMEN 6 (50 M) 103,712,867.85
8 PEKERJAAN HYBRID SEGMEN 7 (50 M) 103,712,867.85
9 PEKERJAAN HYBRID SEGMEN 8 (50 M) 93,846,771.92
10 PEKERJAAN HYBRID SEGMEN 9 (50 M) 103,712,867.85
11 PEKERJAAN HYBRID SEGMEN 10 (50 M) 103,712,867.85
12 PEKERJAAN HYBRID SEGMEN 11 (50 M) 103,712,867.85
13 PEKERJAAN HYBRID SEGMEN 12 (50 M) 103,712,867.85
14 PEKERJAAN HYBRID SEGMEN 13 (50 M) 103,712,867.85
15 PEKERJAAN HYBRID SEGMEN 14 (50 M) 103,712,867.85
16 PEKERJAAN HYBRID SEGMEN 15 (50 M) 103,712,867.85
17 PEKERJAAN HYBRID SEGMEN 16 (50 M) 103,712,867.85
18 PEKERJAAN HYBRID SEGMEN 17 (50 M) 103,712,867.85
19 PEKERJAAN HYBRID SEGMEN 18 (50 M) 99,954,027.60
20 PEKERJAAN HYBRID SEGMEN 19 (50 M) 93,846,771.92
21 PEKERJAAN HYBRID SEGMEN 20 (50 M) 103,712,867.85
22 PEKERJAAN HYBRID SEGMEN 21 (50 M) 103,712,867.85
23 PEKERJAAN HYBRID SEGMEN 22 (50 M) 103,712,867.85
24 PEKERJAAN HYBRID SEGMEN 23 (50 M) 103,712,867.85
25 PEKERJAAN HYBRID SEGMEN 24 (50 M) 103,712,867.85
26 PEKERJAAN HYBRID SEGMEN 25 (50 M) 103,712,867.85
27 PEKERJAAN HYBRID SEGMEN 26 (50 M) 103,712,867.85
28 PEKERJAAN HYBRID SEGMEN 27 (50 M) 103,712,867.85
29 PEKERJAAN HYBRID SEGMEN 28 (50 M) 93,846,771.92
30 PEKERJAAN HYBRID SEGMEN 29 (50 M) 103,712,867.85
31 PEKERJAAN HYBRID SEGMEN 30 (50 M) 103,712,867.85
32 PEKERJAAN HYBRID SEGMEN 31 (50 M) 103,712,867.85
33 PEKERJAAN HYBRID SEGMEN 32 (50 M) 103,712,867.85
1 2 3 4
1 PEKERJAAN PERSIAPAN
1 Papan nama proyek dan papan peringatan buah 1
2 Pembersihan lokasi pekerjaan Is 1
3 Pengukuran dan pemasangan titik tetap Is 1
4 Direksi keet dan Gudang Materia m3 60
5 Penyediaan Kotak P3K buah 10
6 Pembuatan Rakit Bambu buah 20
Jumlah 1 Harga Pekerjaan ( dipindahkan ke Rekapitulasi Biaya)
5 6=(4X5)
1,538,252.62 1,538,252.62
1,540,000.00 1,540,000.00
4,519,570.00 4,519,570.00
626,437.79 37,586,267.40
297,990.00 2,979,900.00
1,457,160.00 29,143,200.00
77,307,190.02
7,578.16 9,093,792.00
751,974.30 75,197,430.00
81,653.46 8,622,605.38
561,173.25 56,117,325.00
7,578.16 1,803,602.08
1,856,481.00 11,138,886.00
1,503,536.10 7,517,680.50
162,422.27 16,242,227.00
483,041.02 2,898,246.12
188,631,794.08
7,578.16 9,093,792.00
751,974.30 75,197,430.00
81,653.46 8,622,605.38
561,173.25 56,117,325.00
7,578.16 1,803,602.08
1,856,481.00 11,138,886.00
1,503,536.10 7,517,680.50
162,422.27 16,242,227.00
483,041.02 2,898,246.12
188,631,794.08
7,578.16 9,093,792.00
751,974.30 75,197,430.00
81,653.46 8,622,605.38
561,173.25 56,117,325.00
7,578.16 1,803,602.08
1,856,481.00 11,138,886.00
1,503,536.10 7,517,680.50
162,422.27 16,242,227.00
483,041.02 2,898,246.12
188,631,794.08
7,578.16 9,093,792.00
751,974.30 75,197,430.00
81,653.46 8,622,605.38
561,173.25 56,117,325.00
7,578.16 1,803,602.08
1,856,481.00 11,138,886.00
1,503,536.10 7,517,680.50
162,422.27 16,242,227.00
483,041.02 2,898,246.12
188,631,794.08
7,578.16 9,093,792.00
751,974.30 75,197,430.00
81,653.46 8,622,605.38
561,173.25 56,117,325.00
7,578.16 1,803,602.08
1,856,481.00 11,138,886.00
1,503,536.10 7,517,680.50
162,422.27 16,242,227.00
483,041.02 2,898,246.12
188,631,794.08
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
751,974.30 37,598,715.00
561,173.25 28,058,662.50
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
93,846,771.82
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
162,422.27 16,242,227.00
483,041.02 1,690,643.57
99,954,025.54
751,974.30 37,598,715.00
561,173.25 28,058,662.50
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
93,846,771.82
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
751,974.30 37,598,715.00
561,173.25 28,058,662.50
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
93,846,771.82
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
7,578.16 4,546,896.00
751,974.30 37,598,715.00
81,653.46 4,311,302.69
561,173.25 28,058,662.50
7,578.16 1,007,895.28
1,856,481.00 6,497,683.50
1,503,536.10 3,758,840.25
162,422.27 16,242,227.00
483,041.02 1,690,643.57
103,712,865.79
ANALISA HARGA SATUAN PEKERJAAN
MITIGASI BENCANA EROSI MENGGUNAKAN STRUKTUR HYBRID 1.850 M
DESA KALISAPU, KECAMATAN GUNUNG JATI, KABUPATEN CIREBON - JAWA BARAT
1 Upah
Pekerja org-hari 1.00 77,000.00 77,000.00
Tukang kayu org-hari 1.00 99,000.00 99,000.00
2 Bahan
Kayu bekisting m3 0.04 8,004,150.00 320,166.00
Pipa Besi Galvanis 2" /btg - 6m btg 1.30 432,201.00 561,861.30
Multiplek lembar 1.00 266,805.00 266,805.00
Cat besi Kg 2.00 87,560.55 175,121.10
Pasir Beton m3 0.04 413,490.00 16,539.60
Portland Cement zak 0.07 86,625.00 6,063.75
Batu Pecah 1-2cm m3 0.0525 333,564.00 17,512.11
Biaya Total 1,540,068.86
1 Upah
Pekerja org-hari 20.00 77,000.00 1,540,000.00
Biaya Total 1,540,000.00
1 Upah
Juru ukur org-hari 5 104,500.00 522,500.00
Pekerja org-hari 10 77,000.00 770,000.00
2 Peralatan
Waterpass hari 5 288,750.00 1,443,750.00
Theodolite hari 5 346,500.00 1,732,500.00
Bambu L=4.5 meter Batang 2 25,410.00 50,820.00
Biaya Total 4,519,570.00
1 Upah
Mandor org-hari 0.05 110,000.00 5,500.00
Pekerja org-hari 1 77,000.00 77,000.00
Kepala tukang org-hari 0.2 104,500.00 20,900.00
Tukang kayu org-hari 2 99,000.00 198,000.00
2 Bahan
Kayu Bekesting Kaso 5/7 Meranti m3 0.019 8,004,150.00 152,078.85
Paku kg 0.300 24,717.00 7,415.10
Seng gelombang BJLS 300*70 cm lembar 1.500 68,029.50 102,044.25
Multiplek lembar 0.25 266,805.00 66,701.25
Biaya Total 629,639.45
1 Upah
Mandor org-hari 0.50 110,000.00 55,000.00
Pekerja org-hari 4 77,000.00 308,000.00
2 Bahan
Bambu L = 4.5 meter m3 40 25,410.00 1,016,400.00
Tali tambang kg 0.096 810,000.00 77,760.00
Biaya Total 1,457,160.00
1 Upah
Sopir org-hari 1 82,500.00 82,500.00
Kernet org-hari 1 77,000.00 77,000.00
Tukang org-hari 4 77,000.00 308,000.00
2 Bahan
Bbm lt 30 13,218.98 396,569.40
3 Alat
Pickup hari 1 500,000.00 500,000.00
Biaya Total 1,364,069.40
Biaya per 1 btng 7,578.16
1 Upah
Pekerja org-hari 4 77,000.00 308,000.00
kepala tukang org-hari 0.50 104,500.00 52,250.00
Mandor org-hari 0.25 110,000.00 27,500.00
2 Bahan
Bambu L = 4.5 meter batang 10 25,410.00 254,100.00
Tali tambang roll 0.066 810,000.00 53,460.00
Bambu Pengikat L = 4.5 meter batang 1.33 25,410.00 33,795.30
Bambu Stut L=1 meter batang 0.90 25,410.00 22,869.00
Biaya Total 751,974.30
1 Upah
Tukang perahu org-hari 1 82,500.00 82,500.00
Tukang org-hari 2 77,000.00 154,000.00
2 Bahan
bbm lt 30 13,218.98 396,569.40
3 Alat
Perahu hari 1 1,000,000.00 1,000,000.00
Biaya Total 1,633,069.40
Biaya per m3 81,653.46
1 Upah
Pekerja org-hari 4.00 77,000.00 308,000.00
Kepala tukang org-hari 0.50 104,500.00 52,250.00
Mandor org-hari 0.25 110,000.00 27,500.00
2 Bahan
Kawat kg 0.10 26,680.50 2,668.05
3
Ranting m 1.06 161,700.00 171,402.00
Biaya Total 561,820.05
Jenis pekerjaan : Angkutan Bambu Struktur Penguat dari Stockyard ke lokasi struktur
Harga satuan / buah : Rp. 7578.16
(ANALISA HARGA PERKIRAAN SENDIRI)
Harga Satuan Jumlah Harga
No. Uraian Pekerjaan Satuan Koefisien
( Rp ) ( Rp )
1 Upah
Sopir org-hari 1 82,500.00 82,500.00
Kernet org-hari 1 77,000.00 77,000.00
Tukang org-hari 4 77,000.00 308,000.00
2 Bahan
Bbm lt 30 13,218.98 396,569.40
3 Alat
Pickup hari 1 500,000.00 500,000.00
Biaya Total 1,364,069.40
Biaya per 1 btng 7,578.16
Jenis pekerjaan : Pemancangan dan perakitan Struktur Penguat per 10 meter 2 sisi
Harga satuan / buah : Rp. 1,859,721.00
(ANALISA HARGA PERKIRAAN SENDIRI)
Harga Satuan Jumlah Harga
No. Uraian Pekerjaan Satuan Koefisien
( Rp ) ( Rp )
1 Upah
Pekerja org-hari 10 77,000.00 770,000.00
kepala tukang org-hari 2 104,500.00 209,000.00
Mandor org-hari 1 110,000.00 110,000.00
2 Bahan
Bambu L = 4.5 meter batang 12.00 25,410.00 304,920.00
Tali tambang roll 0.07 810,000.00 56,700.00
Bambu Pengikat L = 4.5 meter batang 7.10 25,410.00 180,411.00
Bambu Stut L=1 meter batang 1.00 25,410.00 25,410.00
Bambu Miring Silang L=4.5 meter batang 8 25,410.00 203,280.00
Biaya Total 1,859,721.00
Jenis pekerjaan : Pemancangan dan perakitan Struktur Penguat per 10 meter 1 sisi
Harga satuan / buah : Rp. 1,506,776.10
(ANALISA HARGA PERKIRAAN SENDIRI)
Harga Satuan Jumlah Harga
No. Uraian Pekerjaan Satuan Koefisien
( Rp ) ( Rp )
1 Upah
Pekerja org-hari 10 77,000.00 770,000.00
kepala tukang org-hari 2 104,500.00 209,000.00
Mandor org-hari 1 110,000.00 110,000.00
2 Bahan
Bambu L = 4.5 meter batang 6.00 25,410.00 152,460.00
Tali tambang roll 0.07 810,000.00 56,700.00
Bambu Pengikat L = 4.5 meter batang 3.55 25,410.00 90,205.50
Bambu Stut L=1 meter batang 0.66 25,410.00 16,770.60
Bambu Miring Silang L=4.5 meter batang 4 25,410.00 101,640.00
Biaya Total 1,506,776.10
1 Upah
Pekerja org-hari 0.07 77,000.00 5,390.00
Tukang cat org-hari 0.11 99,000.00 10,890.00
Kepala tukang org-hari 0.0040 104,500.00 418.00
Mandor org-hari 0.0030 110,000.00 330.00
2 Bahan
Cat Meni kg 0.20 33,379.50 6,675.90
Cat Kayu kg 0.17 66,759.00 11,349.03
Biaya Total 35,052.93
1 Upah
Pekerja org-hari 0.07 77,000.00 5,390.00
Tukang cat org-hari 0.11 99,000.00 10,890.00
Kepala tukang org-hari 0.0040 104,500.00 418.00
Mandor org-hari 0.0025 110,000.00 275.00
2 Bahan
Cat Meni kg 0.20 33,379.50 6,675.90
Cat Kayu kg 0.17 66,759.00 11,349.03
Biaya Total 34,997.93