DIVISI I : UMUM
1.2 Mobilisasi dan Demobilisasi Ls 0.50 123,883,692.32 61,941,846.16 - - - - - - 0.50 123,883,692.32
Jumlah Harga Pekerjaan DIVISI 1 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan) 61,941,846.16 - -
Jumlah Harga Pekerjaan DIVISI 3 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan) 68,330,175.09 2,431,241.09 34,484,319.06
Jumlah Harga Pekerjaan DIVISI 6 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan) 31,588,366.09 - 3,158,836.61
Jumlah Harga Pekerjaan DIVISI 7 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan) 2,810,008,623.52 696,472,179.53 428,100,991.01
(A) Jumlah Harga Pekerjaan ( termasuk Biaya Umum dan Keuntungan ) 2,983,271,896.19 700,975,445.30 467,231,982.11
(B) Pajak Pertambahan Nilai ( PPn ) = 10% x (A) 298,327,189.62 70,097,544.53 46,723,198.21
(C) JUMLAH TOTAL HARGA PEKERJAAN = (A) + (B) 3,281,599,085.81 771,072,989.83 513,955,180.33
(D) DIBULATKAN 3,281,599,000.00 771,073,000.00 513,955,000.00
KONTRAK AKHIR
Jembatan 1
Jumlah Harga
(Rupiah)
f = (d x e)
61,941,846.16 61,941,846.16
61,941,846.16
8,380,000.00 8,380,000.00
19,008,000.00 19,008,000.00
- -
848,517.12 848,517.12
1,610,580.00 1,610,580.00
6,430,000.00 6,430,000.00
36,277,097.12
2,497,920.00 2,497,920.00
2,383,954.56 2,383,954.56
7,105,200.00 7,105,200.00
11,987,074.56
1,102,437.21 1,102,437.21
27,327,092.27 27,327,092.27
28,429,529.48
329,155,112.35 329,155,112.35
95,466,386.40 95,466,386.40
1,646,160.00 1,646,160.00
- -
1,021,073,400.00 1,021,073,400.00
302,892,300.00 302,892,300.00
433,296,552.00 433,296,552.00
287,754,600.00 287,754,600.00
- -
18,798,776.70 18,798,776.70
25,438,000.00 25,438,000.00
36,630,000.00 36,630,000.00
34,708,000.00 34,708,000.00
20,448,400.00 20,448,400.00
2,600,000.00 2,600,000.00
3,240,000.00 3,240,000.00
26,707,200.00 26,707,200.00
198,171,854.10 198,171,854.10
24,540,943.20 24,540,943.20
8,887,714.80 8,887,714.80
Jembatan 1
Jumlah Harga
(Rupiah)
f = (d x e)
166,749,905.00 166,749,905.00
6,050,100.00 6,050,100.00
25,051,713.00
9,072,694.50
3,078,379,812.05
3,217,015,359.37
321,701,535.94
3,538,716,895.31
3,538,717,000.00
ANALISA HARGA SATUAN MATA PEMBAYARAN UTAMA
NAMA PAKET KEGIATAN : PEMBANGUNAN JEMBATAN TPU SARIMULYA
NO. MATA PEMBAYARAN :
JENIS PEKERJAAN : Cerucuk Bambu
SATUAN PENGUKURAN : M'
PERKIRA
JUMLAH
AN HARGA SATUAN
NO. KOMPONEN SATUAN HARGA
KUANTIT ( Rp. )
( Rp. )
AS
A TENAGA
1 Pekerja OH 0.10 105,000.00 10,500.00
2 Tukang OH 0.03 120,000.00 3,600.00
3 Mandor OH 0.01 150,000.00 1,500.00
JUMLAH HARGA TENAGA 15,600.00
B BAHAN
1 Dolken Bambu M' 1.03 3,000.00 3,090.00
PERKIRA
JUMLAH
AN HARGA SATUAN
NO. KOMPONEN SATUAN HARGA
KUANTIT ( Rp. )
( Rp. )
AS
A TENAGA
1 Pekerja Jam 5.42 15,000.00 81,325.30
2 Tukang Jam 2.71 16,875.00 45,745.48
3 Mandor Jam 0.90 21,250.00 19,201.81
JUMLAH HARGA TENAGA 146,272.59
B BAHAN
1 Beton K-250 Ready Mix m3 0.20 850,000.00 166,897.11
2 Baja Tulangan kg 39.27 9,800.00 384,844.94
Casing BorePile m' 0.21 400,000.00 82,442.75
JUMLAH HARGA BAHAN 634,184.80
C PERALATAN
1 Crane jam 0.90 279,000.00 252,108.43
2 Alat Bantu Ls 1.00 5,000.00 5,000.00
JUMLAH HARGA PERALATAN 257,108.43
PERKIRA
JUMLAH
AN HARGA SATUAN
NO. KOMPONEN SATUAN HARGA
KUANTIT ( Rp. )
( Rp. )
AS
A TENAGA
1 Pekerja OH 1.50 105,000.00 157,500.00
2 Tukang OH 0.75 120,000.00 90,000.00
3 Kepala Tukang OH 0.08 135,000.00 10,125.00
4 Mandor OH 0.08 150,000.00 11,250.00
JUMLAH HARGA TENAGA 268,875.00
B BAHAN
1 Batu Belah m3 1.20 320,000.00 384,000.00
2 Semen portland Kg 136.00 1,300.00 176,800.00
3 Pasir Pasang m3 0.54 266,000.00 144,704.00
PERKIRA
JUMLAH
AN HARGA SATUAN
NO. KOMPONEN SATUAN HARGA
KUANTIT ( Rp. )
( Rp. )
AS
A TENAGA
1 Pekerja OH 0.30 105,000.00 31,500.00
2 Tukang OH 0.15 120,000.00 18,000.00
3 Kepala Tukang OH 0.02 135,000.00 2,025.00
4 Mandor OH 0.02 150,000.00 2,250.00
JUMLAH HARGA TENAGA 53,775.00
B BAHAN
1 Semen mortar pasangan Kg 16.00 5,000.00 80,000.00
PERKIRA
JUMLAH
AN HARGA SATUAN
NO. KOMPONEN SATUAN HARGA
KUANTIT ( Rp. )
( Rp. )
AS
A TENAGA
1 Pekerja OH 0.20 105,000.00 21,000.00
2 Tukang OH 0.10 120,000.00 12,000.00
3 Kepala Tukang OH 0.01 135,000.00 1,350.00
4 Mandor OH 0.01 150,000.00 1,500.00
JUMLAH HARGA TENAGA 35,850.00
B BAHAN
1 Semen mortar Acian Kg 3.60 3,500.00 12,600.00
JUMLAH HARGA BAHAN 12,600.00
C PERALATAN
PERKIRA
JUMLAH
AN HARGA SATUAN
NO. KOMPONEN SATUAN HARGA
KUANTIT ( Rp. )
( Rp. )
AS
A TENAGA
1 Pekerja Jam 0.17 15,000.00 2,512.49
2 Mandor Jam 0.04 21,250.00 889.84
JUMLAH HARGA TENAGA 3,402.34
B BAHAN
1 Tanah Merah m3 1.20 180,000.00 216,000.00
2
JUMLAH HARGA PERALATAN 33,285.00
A TENAGA
1 Pekerja Jam 0.70 15,000.00 10,500.00
2 Tukang Jam 0.35 16,875.00 5,906.25
3 Mandor Jam 0.35 21,250.00 7,437.50
JUMLAH HARGA TENAGA 23,843.75
B BAHAN
1 Pipa PVC AW Dia 2" m' 1.20 38,000.00 45,600.00
accessories % 0.20 45,600.00 9,120.00
7.1 (6) Beton Mutu sedang, fc' = 25 Mpa atau K-300 Ready Mix m3
Overtaping 1.00 18.60
Kerb pedestrian 2.00 18.60
7.1 (8) Beton Mutu rendah, fc' = 15 Mpa atau K-175 Site Mix m3 2.00 10.00
7.1 (10) Beton Mutu rendah, fc' = 10 Mpa atau K-125 Site Mix m3
7.2.(2)c UNIT VOIDED SLAB L = 18,6 M bh
7.2.(3)g Erection Void Slab L- 18,6 bh
7.2.(2)d UNIT VOIDED SLAB L = 12,6 M bh
7.2.(3)h Erection Voided Slab L = 12.6 m bh
7.3 (3) Baja Tulangan ( Ulir ) kg
Plat Injak
Overtaping
Wing wall
Abutment & pile cap
Kerb pedestrian
Beton LC K-300 m3
pile cap 2.00 10.00
5.10
37.20
39.43
1.20 0.05 1.20
9.00
9.00
2,284.96
7,320.26
2,657.88
14,752.32
760.00
27,775.42
16.00 80.00
15.00 120.00
13.00 26.00
12.00 36.00
262.00 18.00
322.45
-
14.00
18.00
20.00
14.00
2.00
12.00
6.00 270.00
6.00 180.00
6.00 270.00
6.00 180.00
3.00 186.00 30.60
3.00 162.00 27.00
1,248.00
0.89 67.28
0.75 27.90
1.20 3.10 70.68
4.00 50.40
2.60 (23.40) 1.2
3.70 (33.30)
159.56
4.50 66.60
1.15 3.85 8.86
5.67 73.71
1.40 4.90 13.72
162.89
4.50
9.00
13.50
4.00
8.00
12.00
16.00
67.00
108
Bored Pile
1 0.50 0.50 16.00 16.00 5 - Tul. Atas 16
D 50cm
Bored Pile
1 0.50 0.50 15.00 15.00 8 - Tul. Atas 16
D 50cm
Bored Pile
1 0.50 0.50 13.00 13.00 2 - Tul. Atas 16
D 50cm
Bored Pile
1 0.50 0.50 12.00 12.00 3 - Tul. Atas 16
D 50cm
18.93888 12.50262
100.00 60.00
0.9424778 237.41027 753.80 380.61
1,903.05
0.925
1.85
2,868.08 1,132.80
4,000.88 169.80
18.93888 12.50262
151.00 90.00
0.9424778 222.572128 1,132.80 358.51
2,868.08
0.925
1.85
628.64 246.54
875.18 171.43
18.93888 12.50262
33.00 19.00
0.9424778 192.895845 246.54 314.32
628.64
0.925
1.85
876.66 342.30
1,218.96 172.45
18.93888 12.50262
46.00 27.00
0.9424778 178.057703 342.30 292.22
876.66
0.925
1.85
330.00 196.00
Dimensi Plat
Tebal Plat Jumlah
No. Type Plat Panjang (L1) Lebar (L2) Lokasi Pembesian
(mm) (mm) (m) (unit)
1 plat injak 8.00 3.00 0.30 2 Panjang (L1) / Atas
Panjang (L1) / Bawah
Pendek (L2) / Atas
Pendek (L2) / Bawah
sengkang extra
Lantai Kerja t= - m
Pasir Urug t= - m
Diameter Posisi Besi Pemasangan Besi Panjang Besi
Lokasi Besi Tump. Lap. Tump. Langsung Tump. Lap. Tump. Langsung
Pembesian
(mm) (bh) (bh) (bh) (bh) (bh) (bh) (bh) (m)
A6 19 90 90 90 90 - - - 5.00
A12 16 59 59 59 59 - - - 2.76
A11 16 3 3 3 3 - - - 9.54
A7 13 25 25 25 25 - - - 20.52
A9 19 12 12 12 12 - - - 9.28
A10 13 90 90 90 90 - - - 1.36
A16 13 12 12 12 12 - - - 9.16
A14 16 4 4 4 4 - - - 9.22
A13 16 60 60 60 60 - - - 0.87
A15 13 4 4 4 4 - - - 9.16
Ekstra - - - - - -
A8 19 0.30 0.30 0.30 7.33 15.67 7.33
A1 19 90 90 90 90 - - - 4.50
A3 19 30 30 30 30 - - - 9.66
A5 13 6 6 6 6 - - - 9.42
A2 19 90 90 90 90 - - - 4.20
A4 19 30 30 30 30 - - - 9.66
ikat Hor - - - - - - -
Panjang Besi / Unit Panjang Besi / Grup Total
Unit Berat Total Berat
Tump. Lap. Tump. Langsung Tump. Lap. Tump. Panjang
(m) (m) (m) (m) (m) (m) (m) (m) (kg/m) (kg)
0.00 0.00 0.00 495.04 0.00 0.00 0.00 495.04 2.23 1101.74
0.00 0.00 0.00 450.00 0.00 0.00 0.00 450.00 2.23 1001.50
0.00 0.00 0.00 162.84 0.00 0.00 0.00 162.84 1.58 257.00
0.00 0.00 0.00 28.62 0.00 0.00 0.00 28.62 1.58 45.17
0.00 0.00 0.00 513.00 0.00 0.00 0.00 513.00 1.04 534.49
0.00 0.00 0.00 111.36 0.00 0.00 0.00 111.36 2.23 247.84
0.00 0.00 0.00 122.40 0.00 0.00 0.00 122.40 1.04 127.53
0.00 0.00 0.00 109.92 0.00 0.00 0.00 109.92 1.04 114.52
0.00 0.00 0.00 36.88 0.00 0.00 0.00 36.88 1.58 58.21
0.00 0.00 0.00 52.20 0.00 0.00 0.00 52.20 1.58 82.38
0.00 0.00 0.00 36.64 0.00 0.00 0.00 36.64 1.04 38.17
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10.02 10.02 10.02 0.00 73.45 156.92 73.45 303.82 2.23 676.17
0.00 0.00 0.00 405.00 0.00 0.00 0.00 405.00 2.23 901.35
0.00 0.00 0.00 289.80 0.00 0.00 0.00 289.80 2.23 644.97
0.00 0.00 0.00 56.52 0.00 0.00 0.00 56.52 1.04 58.89
0.00 0.00 0.00 378.00 0.00 0.00 0.00 378.00 2.23 841.26
0.00 0.00 0.00 289.80 0.00 0.00 0.00 289.80 2.23 644.97
5.02 5.02 5.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7376.16
Volume
Bekisting Besi
Beton Rata- Rata
(m3) (m2) (kg)
6,065.10 117.78
26.71 12.50
227.00 9.00
#REF!