1 CM-4a Detention Basin Side weir Tanpa trashrack Gambar terlampir Box culvert 1,0x1,0 m (2 buah) 100x100 cm (2 buah)
2 CM-4b Detention Basin Side weir Tanpa trashrack Gambar terlampir Box culvert 1,0x1,0 m (2 buah) 100x100 cm (2 buah)
3 CM-4c Detention Basin Side weir Tanpa trashrack Gambar terlampir Box culvert 1,0x1,0 m (2 buah) 100x100 cm (2 buah)
Saluran Struktur Pengambilan Struktur Inlet Struktur Outlet
Sub Proyek Pekerjaan
Dari Warga Pelimpah Pintu Saluran Trashrack Saluran Trashrack Flap gate
Perkuatan Tebing dan
BB-2 0,4 x 0,4 m
Peninggian Tanggul
BB-4a Kolam Detention Sal. Irigasi √ U-ditch B=1,0 m 1,0 x 1,4 m Box Culvert B=1,0; H=1,0 1,0 x 1,4 m 1,0 x 1,0 m
BB-4c Kolam Detention Sal. Irigasi √ B=1,0 m U-ditch B=1,0 m 1,0 x 2,1 m Box Culvert B=1,0; H=1,4 1,0 x 2,0 m 1,0 x 1,0 m
BB-4e Kolam Detention Sal. Drainase U-ditch B=1,0 m 1,0 x 1,4 m Box Culvert B=1,0; H=1,4 1,0 x 2,0 m 1,0 x 1,0 m
II SUNGAI BABAKAN
II.A Sub Proyek BB - 2
1 Fabrikasi Flap Gate Fiberglass ( 0,4 m x 0,4 m) Set 1 Rp 17,052,000.00 Rp 17,052,000.00
- Pemasangan Pintu Flap Gate (0,4 m x 0,4 m) Set 1 Rp 1,848,000.00 Rp 1,848,000.00
Jumlah Rp 18,900,000.00
II.B Sub Proyek BB - 4a
1 Fabrikasi Trashrack Galvanis B= 1 m, H= 1,4 m Set 2 Rp 6,122,465.00 Rp 12,244,930.00
- Pemasangan Trashrack (B= 1m, H= 1,4 m) Set 2 Rp 1,168,667.00 Rp 2,337,334.00
2 Fabrikasi Flap Gate Fiberglass ( 1 m x 1 m) Set 1 Rp 34,378,000.00 Rp 34,378,000.00
- Pemasangan Pintu Flap Gate (1 m x 1 m) Set 1 Rp 3,422,000.00 Rp 3,422,000.00
Jumlah Rp 52,382,264.00
II.C Sub Proyek BB - 4c
1 Fabrikasi Pintu Sorong Spindle Tunggal B= 1m, H= 1 m Set 1 Rp 37,214,111.00 Rp 37,214,111.00
- Pemasangan Pintu Sorong Spindle Tunggal (B= 1m, H= 1 m) Set 1 Rp 3,640,230.00 Rp 3,640,230.00
2 Fabrikasi Trashrack Galvanis B= 1 m, H= 2,1 m Set 1 Rp 8,456,530.00 Rp 8,456,530.00
- Pemasangan Trashrack (B= 1m, H= 2,1 m) Set 1 Rp 1,632,877.00 Rp 1,632,877.00
3 Fabrikasi Trashrack Galvanis B= 1 m, H= 2,0 m Set 1 Rp 8,420,230.00 Rp 8,420,230.00
- Pemasangan Trashrack (B= 1 m, H= 2,0 m) Set 1 Rp 1,630,082.00 Rp 1,630,082.00
4 Fabrikasi Flap Gate Fiberglass ( 1 m x 1 m) Set 1 Rp 34,378,000.00 Rp 34,378,000.00
- Pemasangan Pintu Flap Gate (1 m x 1 m) Set 1 Rp 3,422,000.00 Rp 3,422,000.00
Jumlah Rp 98,794,060.00
II. D Sub Proyek BB - 4e
1 Fabrikasi Trashrack Galvanis B= 1 m, H= 1,4 m Set 1 Rp 6,122,463.00 Rp 6,122,463.00
- Pemasangan Trashrack (B= 1m, H= 1,4 m) Set 1 Rp 1,168,667.00 Rp 1,168,667.00
2 Fabrikasi Trashrack Galvanis B= 1 m, H= 2,0 m Set 1 Rp 8,420,229.00 Rp 8,420,229.00
- Pemasangan Trashrack (B= 1m, H= 2,0 m) Set 1 Rp 1,630,082.00 Rp 1,630,082.00
3 Fabrikasi Flap Gate Fiberglass ( 1 m x 1 m) Set 1 Rp 34,378,245.00 Rp 34,378,245.00
- Pemasangan Pintu Flap Gate (1 m x 1 m) Set 1 Rp 3,421,915.00 Rp 3,421,915.00
Jumlah Rp 55,141,601.00
II.E Sub Proyek BB - 4g
1 Fabrikasi Pintu Sorong Spindle Tunggal B= 1m, H= 1 m Set 1 Rp 37,214,111.00 Rp 37,214,111.00
- Pemasangan Pintu Sorong Spindle Tunggal (B= 1m, H= 1 m) Set 1 Rp 3,640,233.00 Rp 3,640,233.00
2 Fabrikasi Trashrack Galvanis B= 1,85 m, H= 2,55 m Set 1 Rp 15,038,600.00 Rp 15,038,600.00
- Pemasangan ,Trashrack (B= 1,85 m, H= 2,55 m) Set 1 Rp 2,555,943.00 Rp 2,555,943.00
3 Fabrikasi Flap Gate Fiberglass ( 0,3 m x 0,3 m) Set 1 Rp 12,651,408.00 Rp 12,651,408.00
- Pemasangan Pintu Flap Gate (0,3 m x 0,3 m) Set 1 Rp 1,598,500.00 Rp 1,598,500.00
Jumlah Rp 72,698,795.00
II.F Sub Proyek BB - 5a
1 Fabrikasi Flap Gate Fiberglass ( 1 m x 1 m) Set 1 Rp 34,378,245.00 Rp 34,378,245.00
- Pemasangan Pintu Flap Gate (1 m x 1 m) Set 1 Rp 3,421,915.00 Rp 3,421,915.00
Jumlah Rp 37,800,160.00
Jumlah Sungai Babakan (IIA+IIB+IIC+IID+IIE+IIF) Rp 335,716,880.00
C Bahan Bantu
1 Kawat Las RD 26 Kg 33.7 27,500.00 926,750.00
2 Sarung Tangan Pendek Stl 23.6 16,000.00 377,440.00
3 Batu Gerinda 4" Bh 40.0 5,500.00 220,000.00
4 Batu Gerinda Cutting 4" Bh 40.0 4,000.00 160,000.00
5 Olie Bor Ltr 0.5 35,000.00 17,500.00
6 Bensin Ltr 15.0 7,600.00 114,000.00
7 Cat anti karat Kg 1.0 63,500.00 63,500.00
8 Kwas Kecil Bh 2.0 8,000.00 16,000.00
7 Sikat Kawat Bh 2.0 41,300.00 82,600.00
8 Kain Majun Kg 1.0 6,250.00 6,250.00
Jumlah Harga Bahan 6,436,652.50
Harga Satuan
No Uraian Satuan Koefisien Jumlah Harga (Rp)
(Rp)
1 2 4 5 6 7
A Tenaga Kerja
1 Pekerja OH 5.12 75,000.00 384,000.00
2 Tukang las OH 2.56 100,000.00 256,000.00
3 Tukang OH 0.26 98,000.00 25,480.00
4 Mandor OH 0.52 103,000.00 53,560.00
Jumlah Harga Tenaga Kerja 719,040.00
B Bahan
1 Dynabol dla 12 x 120 mm Bh 20.00 2,700.00 54,000.00
2 Batu Gerinda 4" Bh 10.00 30,000.00 300,000.00
3 Campuran beton fc'= 19,3 Mpa m³ 0.15 1,012,398.10 155,909.31
4 Pasangan bata, mortar tipe N m³ 0.00 - -
Jumlah Harga Bahan 509,909.31
C Peralatan
1 Trashrack **) koef 0.07 15,038,600.00 1,052,702.00
2 Tackle/Tripod tinggi 4- 5m Sewa/hari 1.15 36,400.00 41,932.80
3 Mesin las listrik 500A, diesel Sewa/hari 0.00 120,400.00 -
Jumlah Harga Peralatan 1,094,634.80
D Jumlah Harga (A+B+C) 2,323,584.11
E Overhead + Profit 10% xD 232,358.41
F Harga Satuan Pekerjaan (D+E) 2,555,942.52
Dibulatkan 2,555,943.00
ANALISA HARGA SATUAN PEKERJAAN
Pekerjaan : Fabrikasi Trashrack Galvanis B= 1 m, H= 2,1 m
Satuan / Unit : 1 Set
Harga Satuan : Rp 8,456,530.00
Lokas :
Harga Satuan
No Uraian Satuan Koefisien Jumlah (Rp)
(Rp)
1 2 3 5 6 7
A Tenaga Kerja
1 Mandor OH 4.29 103,000.00 441,870.00
3 Tukang Las Listrik/Welder OH 4.29 100,000.00 429,000.00
4 Operator Gerinda OH 4.29 126,000.00 540,540.00
9 Helper /Pekerja OH 12.87 75,000.00 965,250.00
Jumlah Harga Tenaga Kerja 2,376,660.00
B Bahan Utama Satuan Qty Harga Satuan (Rp) Jumlah (Rp)
-
1 Plate strip Galvanis 5mmx38mmx6m m 11.13 53,333.33 593,600.00
2 Plate strip Galvanis 3mmx30mmx6m m 32.50 33,000.00 1,072,500.00
C Bahan Bantu
1 Kawat Las RD 26 Kg 14.3 27,500.00 393,250.00
2 Sarung Tangan Pendek Stl 7.0 16,000.00 112,000.00
3 Batu Gerinda 4" Bh 28.6 5,500.00 157,300.00
4 Batu Gerinda Cutting 4" Bh 35.8 4,000.00 143,000.00
5 Olie Bor Ltr 0.4 35,000.00 12,512.50
6 Bensin Ltr 7.2 7,600.00 54,340.00
7 Cat anti karat Kg 0.7 63,500.00 45,402.50
8 Kwas Kecil Bh 3 8,000.00 22,880.00
7 Sikat Kawat Bh 3 41,300.00 118,118.00
8 Kain Majun Kg 0.7 6,250.00 4,468.75
Jumlah Harga Bahan 2,729,371.75
Harga Satuan
No Uraian Satuan Koefisien Jumlah Harga (Rp)
(Rp)
1 2 4 5 6 7
A Tenaga Kerja
1 Pekerja OH 3.66 75,000.00 274,560.00
2 Tukang las OH 1.83 100,000.00 183,040.00
3 Tukang OH 0.19 98,000.00 18,218.20
4 Mandor OH 0.37 103,000.00 38,295.40
Jumlah Harga Tenaga Kerja 514,113.60
B Bahan
1 Dynabol dla 12 x 120 mm Bh 12.00 2,700.00 32,400.00
2 Batu Gerinda 4" Bh 7.15 30,000.00 214,500.00
3 Campuran beton fc'= 19,3 Mpa m³ 0.11 1,012,398.10 111,475.15
4 Pasangan bata, mortar tipe N m³ 0.00 - -
Jumlah Harga Bahan 358,375.15
C Peralatan
1 Trashrack **) Koef 0.07 8,456,530.00 591,957.10
2 Tackle/Tripod tinggi 4- 5m Sewa/hari 0.55 36,400.00 19,987.97
3 Mesin las listrik 500A, diesel Sewa/hari 0.00 120,400.00 -
Jumlah Harga Peralatan 611,945.07
D Jumlah Harga (A+B+C) 1,484,433.82
E Overhead + Profit 10% xD 148,443.38
F Harga Satuan Pekerjaan (D+E) 1,632,877.20
Dibulatkan 1,632,877.00
ANALISA HARGA SATUAN PEKERJAAN
Pekerjaan : Fabrikasi Trashrack Galvanis B= 1 m, H= 2,0 m
Satuan / Unit : 1 Set
Harga Satuan : Rp 8,420,229.00
Lokas :
Harga Satuan
No Uraian Satuan Koefisien Jumlah (Rp)
(Rp)
1 2 3 5 6 7
A Tenaga Kerja
1 Mandor OH 4.29 103,000.00 441,870.00
3 Tukang Las Listrik/Welder OH 4.29 100,000.00 429,000.00
4 Operator Gerinda OH 4.29 126,000.00 540,540.00
9 Helper /Pekerja OH 12.87 75,000.00 965,250.00
Jumlah Harga Tenaga Kerja 2,376,660.00
B Bahan Utama Satuan Qty Harga Satuan (Rp) Jumlah (Rp)
-
1 Plate strip Galvanis 5mmx38mmx6m m 11.13 53,333.33 593,600.00
2 Plate strip Galvanis 3mmx30mmx6m m 31.50 33,000.00 1,039,500.00
C Bahan Bantu
1 Kawat Las RD 26 Kg 14.3 27,500.00 393,250.00
2 Sarung Tangan Pendek Stl 7.0 16,000.00 112,000.00
3 Batu Gerinda 4" Bh 28.6 5,500.00 157,300.00
4 Batu Gerinda Cutting 4" Bh 35.8 4,000.00 143,000.00
5 Olie Bor Ltr 0.4 35,000.00 12,512.50
6 Bensin Ltr 7.2 7,600.00 54,340.00
7 Cat anti karat Kg 0.7 63,500.00 45,402.50
8 Kwas Kecil Bh 3 8,000.00 22,880.00
7 Sikat Kawat Bh 3 41,300.00 118,118.00
8 Kain Majun Kg 0.7 6,250.00 4,468.75
Jumlah Harga Bahan 2,696,371.75
Harga Satuan
No Uraian Satuan Koefisien Jumlah Harga (Rp)
(Rp)
1 2 4 5 6 7
A Tenaga Kerja
1 Pekerja OH 3.66 75,000.00 274,560.00
2 Tukang las OH 1.83 100,000.00 183,040.00
3 Tukang OH 0.19 98,000.00 18,218.20
4 Mandor OH 0.37 103,000.00 38,295.40
Jumlah Harga Tenaga Kerja 514,113.60
B Bahan
1 Dynabol dla 12 x 120 mm Bh 12.00 2,700.00 32,400.00
2 Batu Gerinda 4" Bh 7.15 30,000.00 214,500.00
3 Campuran beton fc'= 19,3 Mpa m³ 0.11 1,012,398.10 111,475.15
4 Pasangan bata, mortar tipe N m³ 0.00 - -
Jumlah Harga Bahan 358,375.15
C Peralatan
1 Trashrack **) Koef 0.07 8,420,229.00 589,416.03
2 Tackle/Tripod tinggi 4- 5m Sewa/hari 0.55 36,400.00 19,987.97
3 Mesin las listrik 500A, diesel Sewa/hari 0.00 120,400.00 -
Jumlah Harga Peralatan 609,404.00
D Jumlah Harga (A+B+C) 1,481,892.75
E Overhead + Profit 10% xD 148,189.28
F Harga Satuan Pekerjaan (D+E) 1,630,082.03
Dibulatkan 1,630,082.00
ANALISA HARGA SATUAN PEKERJAAN
Pekerjaan : Fabrikasi Trashrack Galvanis B= 1 m, H= 1,4 m
Satuan / Unit : 1 Set
Harga Satuan : Rp 6,122,463.00
Lokas :
Harga Satuan
No Uraian Satuan Koefisien Jumlah (Rp)
(Rp)
1 2 3 5 6 7
A Tenaga Kerja
1 Mandor OH 3 103,000.00 309,000.00
3 Tukang Las Listrik/Welder OH 3 100,000.00 300,000.00
4 Operator Gerinda OH 3 126,000.00 378,000.00
9 Helper /Pekerja OH 9 75,000.00 675,000.00
Jumlah Harga Tenaga Kerja 1,662,000.00
B Bahan Utama Satuan Qty Harga Satuan (Rp) Jumlah (Rp)
-
1 Plate strip Galvanis 5mmx38mmx6m m 11.13 53,333.33 593,600.00
2 Plate strip Galvanis 3mmx30mmx6m m 22.05 33,000.00 727,650.00
C Bahan Bantu
1 Kawat Las RD 26 Kg 10.0 27,500.00 275,000.00
2 Sarung Tangan Pendek Stl 7.0 16,000.00 112,000.00
3 Batu Gerinda 4" Bh 20.0 5,500.00 110,000.00
4 Batu Gerinda Cutting 4" Bh 25.0 4,000.00 100,000.00
5 Olie Bor Ltr 0.3 35,000.00 8,750.00
6 Bensin Ltr 5.0 7,600.00 38,000.00
7 Cat anti karat Kg 0.5 63,500.00 31,750.00
8 Kwas Kecil Bh 2.0 8,000.00 16,000.00
7 Sikat Kawat Bh 2.0 41,300.00 82,600.00
8 Kain Majun Kg 0.5 6,250.00 3,125.00
Jumlah Harga Bahan 2,098,475.00
Harga Satuan
No Uraian Satuan Koefisien Jumlah Harga (Rp)
(Rp)
1 2 4 5 6 7
A Tenaga Kerja
1 Pekerja OH 2.56 75,000.00 192,000.00
2 Tukang las OH 1.28 100,000.00 128,000.00
3 Tukang OH 0.13 98,000.00 12,740.00
4 Mandor OH 0.26 103,000.00 26,780.00
Jumlah Harga Tenaga Kerja 359,520.00
B Bahan
1 Dynabol dla 12 x 120 mm Bh 12.00 2,700.00 32,400.00
2 Batu Gerinda 4" Bh 5.00 30,000.00 150,000.00
3 Campuran beton fc'= 19,3 Mpa m³ 0.08 1,012,398.10 77,954.65
4 Pasangan bata, mortar tipe N m³ 0.00 - -
Jumlah Harga Bahan 260,354.65
C Peralatan
1 Trashrack **) Koef 0.07 6,122,463.00 428,572.41
2 Tackle/Tripod tinggi 4- 5m Sewa/hari 0.38 36,400.00 13,977.60
3 Mesin las listrik 500A, diesel Sewa/hari 0.00 120,400.00 -
Jumlah Harga Peralatan 442,550.01
D Jumlah Harga (A+B+C) 1,062,424.66
E Overhead + Profit 10% xD 106,242.47
F Harga Satuan Pekerjaan (D+E) 1,168,667.13
Dibulatkan 1,168,667.00
ANALISA HARGA SATUAN PEKERJAAN
Jenis Pekerjaan : Fabrikasi Flap Gate Fiberglass ( 1 m x 1 m)
Satuan / Unit : 1 set
Harga Satuan : Rp 34,378,245.00
Lokasi :
No Uraian Satuan Koefisien Harga Satuan (Rp) Jumlah (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 Mandor OH 2 103,000.00 206,000.00
2 Tukang OH 2 98,000.00 196,000.00
3 Tukang Cat OH 1 98,000.00 98,000.00
4 Tukang Gerinda OH 2 98,000.00 196,000.00
5 Pekerja ( Pembantu Tukang ) OH 2 75,000.00 150,000.00
Jumlah Harga Tenaga Kerja 846,000.00
B Bahan Utama Satuan Qty Harga Satuan (Rp) Jumlah (Rp)
-
1 Resin Carbon Fiber Kg 206.10 110,000.00 22,671,000.00
2 Kobalt 35 ML Polyester Fiberglass Btl 5.00 25,000.00 125,000.00
3 Katalis Kg 4.00 73,500.00 294,000.00
4 Serat Fiber (MAT) Kg 206.40 19,500.00 4,024,800.00
5 Gelcoat Kg 0.50 69,900.00 34,950.00
6 Mirror Glaze Wax (130rb/311gr) Kg 0.50 418,000.00 209,000.00
7 Aseton Ltr 0.50 31,000.00 15,500.00
8 Pigmen (pewarna) gr 250.0 1,250.00 312,500.00
9 Penjernih ( MMA) Ltr 0.5 120,000.00 60,000.00
10 Engsel Pintu Stainless Stell SS 304 Set 1.0 508,000.00 508,000.00
11 Karet Seal m 6.5 175,000.00 1,137,500.00
Jumlah Harga Bahan 29,392,250.00
C Bahan Bantu
1 Dempul Kg 1.0 35,000.00 35,000.00
2 Cat Primer Kg 1.0 63,500.00 63,500.00
3 Cat Finish Kg 1.0 40,000.00 40,000.00
4 Sarung Tangan Pendek Stl 6.0 16,000.00 96,000.00
5 Batu Gerinda 4" Bh 4.0 5,500.00 22,000.00
6 Batu Gerinda Cutting 4" Bh 4.0 4,000.00 16,000.00
7 Amplas Lbr 9.0 3,000.00 27,000.00
Jumlah Harga Bahan 299,500.00
2 Tackle/Tripod tinggi 4- 5m
Sewa/hari 0.38 50,000.00 19,200.00
2 Tackle/Tripod tinggi 4- 5m
Sewa/hari 0.38 50,000.00 19,200.00
2 Tackle/Tripod tinggi 4- 5m
Sewa/hari 50,000.00 -
Harga Satuan
No Uraian Satuan Koefisien Jumlah (Rp)
(Rp)
1 2 3 5 6 7
A Tenaga Kerja
1 Mandor OH 5 103,000.00 515,000.00
2 Tukang OH 5 98,000.00 490,000.00
3 Tukang Las Listrik/Welder OH 2 100,000.00 200,000.00
4 Tukang Cat OH 2 98,000.00 196,000.00
5 Operator Sandblasting OH 1 126,000.00 126,000.00
6 Tukang Gerinda OH 2 98,000.00 196,000.00
7 Tukang Skrap OH 2 98,000.00 196,000.00
8 Operator Bubut OH 2 126,000.00 252,000.00
9 Helper /Pekerja OH 30 75,000.00 2,250,000.00
Jumlah Harga Tenaga Kerja 4,421,000.00
B Bahan Utama Satuan Qty Harga Satuan (Rp) Jumlah (Rp)
-
1 Pelat SUS304 (12x1000x1000mm) Kg 99.54 50,000.00 4,977,000.00
2 Baja UNP 100 P = 5,2 m Kg 32.76 16,300.00 533,988.00
3 Drat Stang S45C ø 2,5" , P= 1,5m Kg 40.95 45,405.41 1,859,351.35
4 Karet Seal L m 3.15 350,000.00 1,102,500.00
5 Baut Kuningan 10x20 mm Bh 20.00 13,000.00 260,000.00
6 Pelat Kuningan Penjepit Seal 10x20mm m 3.15 212,500.00 669,375.00
7 Pelat Skoneng SUS 304 Kg 1.05 50,000.00 52,500.00
8 Mur Baut + Ring M.22 x 75 ( st 60/ HTB ) Bh 1.00 16,300.00 16,300.00
9 M+B M SUS 304 M16 x 50 Bh 1.00 30,000.00 30,000.00
10 Gear box assy. Spindle tunggal+Stir Bh 1.00 11,500,000.00 11,500,000.00
12 UNP 150X75X6,5X2500mm SS400 (4 bh) Kg 136.50 16,300.00 2,224,950.00
13 UNP UNP 80X45X6X130mm SS400 (2 bh) Kg 12.3 16,300.00 200,245.50
C Bahan Bantu
1 Kawat Las RD 26 Kg 5.0 27,500.00 137,500.00
2 Cat Primer Kg 1.0 30,000.00 30,000.00
3 Cat Finish Kg 1.0 40,000.00 40,000.00
4 Pasir Sandblast Kg 3.0 15,600.00 46,800.00
5 Sarung Tangan Pendek Stl 12.0 16,000.00 192,000.00
6 Batu Gerinda 4" Bh 20.0 5,500.00 110,000.00
7 Batu Gerinda Cutting 4" Bh 20.0 4,000.00 80,000.00
8 Olie Bor Ltr 0.3 35,000.00 8,750.00
9 Bensin Ltr 5.0 7,600.00 38,000.00
9 Sikat Kawat Bh 2.0 41,300.00 82,600.00
10 Kain Majun Kg 1.0 6,250.00 6,250.00
Jumlah Harga Bahan 24,198,109.85
D Peralatan Satuan Koefisien Harga Satuan (Rp) Jumlah (Rp)
1 Mesin Las 500 A Sewa / Hari 2 120,400.00 240,800.00
2 Peralatan Sandblasting Sewa / Hari 1 541,100.00 541,100.00
3 Peralatan Painting Sewa / Hari 2 120,400.00 240,800.00
4 Mesin Skrap Sewa / Hari 2 249,200.00 498,400.00
5 Mesin Gerinda 4" Sewa / Hari 5 7,700.00 38,500.00
6 Mesin Bor Sewa / Hari 5 10,500.00 52,500.00
7 Lever Block 1 - 3 ton Sewa / Hari 2 14,700.00 29,400.00
8 Compressor Sandblast Sewa / Hari 1 1,250,000.00 1,250,000.00
9 Compressor Cat Sewa / Hari 2 50,000.00 100,000.00
10 Genset Sewa / Hari 2 602,700.00 1,205,400.00
11 Tri Port / Box Gawang Sewa / Hari 5 36,400.00 182,000.00
12 Mesin Bubut Sewa / Hari 2 416,500.00 833,000.00
Jumlah Harga Peralatan 5,211,900.00
Harga Satuan
No Uraian Satuan Koefisien Jumlah Harga (Rp)
(Rp)
1 2 4 5 6 7
A Tenaga Kerja
1 Pekerja OH 2.56 75,000.00 192,000.00
2 Tukang las OH 1.28 100,000.00 128,000.00
3 Tukang OH 0.13 98,000.00 12,740.00
4 Mandor OH 0.26 103,000.00 26,780.00
Jumlah Harga Tenaga Kerja 359,520.00
B Bahan
1 Besi pengaku kg 7.68 16,301.25 125,193.60
2 Kawat las listrik RB 26 kg 1.71 30,000.00 51,300.00
3 Campuran beton fc'= 19,3 Mpa m³ 0.08 1,012,398.10 77,954.65
4 Pasangan bata, mortar tipe N m³ 0.15 195,686.50 30,135.72
Jumlah Harga Bahan 284,583.97
C Peralatan
1 Pintu air **) Koef 0.07 37,214,111.00 2,604,987.77
2 Tackle/Tripod tinggi 4- 5m Sewa/hari 0.38 36,400.00 13,977.60
3 Mesin las listrik 500A, diesel Sewa/hari 0.38 120,400.00 46,233.60
Jumlah Harga Peralatan 2,665,198.97
D Jumlah Harga (A+B+C) 3,309,302.94
E Overhead + Profit 10% x D 330,930.29
F Harga Satuan Pekerjaan (D+E) 3,640,233.24
3,640,233.00
DAFTAR HARGA SATUAN PEKERJAAN
KAB. BREBES
Pekerjaan : Pengendalian Banjir Sungai Cimanuk, Cisanggarum, Babakan
Lokasi : BBWS Cimanuk-Cisanggarum
Tahun Anggaran : 2022
I UPAH
1 Pekerja OH 75,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
2 Pembantu Tukang OH 90,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
3 Tukang OH 98,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
4 Mandor OH 103,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
5 Mekanik OH 98,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
6 Operator terlatih OH 126,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
7 Pembantu Operator OH 90,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
8 Tukang Las Konstruksi OH 100,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
9 Tukang Cat OH 98,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
10 Tukang Kayu/Batu OH 98,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
11 Pekerja OH 75,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
III PERALATAN
1 Mesin Las 500 A Sewa / Hari 120,400.00
2 Mesin Las 250 A Sewa / Hari 41,300.00
3 Manual Gas Cutting Sewa / Hari 17,220.00
4 Automatic Gas Cutting Sewa / Hari 31,500.00
5 Peralatan Sandblasting Sewa / Hari 541,100.00
6 Peralatan Painting Sewa / Hari 120,400.00
7 Mesin Bubut Kecil Sewa / Hari 124,600.00
8 Mesin Bubut Besar Sewa / Hari 416,500.00
9 Mesin Skrap Sewa / Hari 249,200.00
10 Mesin Frais Sewa / Hari 311,500.00
11 Mesin Bor Radial Sewa / Hari 218,400.00
12 Mesin Bor Magnet Sewa / Hari 13,300.00
13 Mesin Gerinda 4" Sewa / Hari 7,700.00
14 Mesin Gerinda 7" Sewa / Hari 13,300.00
15 Lever Block 1 - 3 ton Sewa / Hari 14,700.00
16 Chain Block 3 - 5 Ton Sewa / Hari 30,100.00
17 Mesin Genset Sewa / Hari 602,700.00
18 Tri Port / Box Gawang Sewa / Hari 36,400.00
19 Mesin Bor Tangan Sewa / Hari 10,500.00
20 Tool Kits Sewa / Hari 10,500.00
21 Mesin Gerinda Cutting 14" Sewa / Hari 23,100.00
22 Jack Hammer 1600 Bpm, 45 J Sewa / Hari 192,500.00
23 Truck Crane 3 Ton Sewa / Hari 4,361,000.00
24 Truck Sewa / Hari 6,246,800.00
25 Compressor Sandblast PDS 185s Sewa / Hari 1,250,000.00 AIRMAN (Toped)
25 Compresor Cat Sewa / Hari 50,000.00 Kaskus
26 Sewa Concrete Pump Beton Sewa / Hari 5,071,000,00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
26 Sewa Pontoon Sewa / Hari 435,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
27 Sewa Vibrator Sewa / Hari 304,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
27 Sewa Alat Perakitan Baja Sewa / Hari 83,000.00 SK KADIN PUPR BREBES NO 050/00247 Tgl 5 JANUARI 2021
28 Pompa Air Bensin 5 kw Sewa / Hari 95,200.00