7. Lebar jalan lama ( bahu + perkerasan + bahu ) ( 1.30 + 7.00 + 0.75 ) meter
11. Jarak rata-rata Base Camp ke lokasi pekerjaan ---> L= 20.50 Kilometer
0.00 Km = a C 1.00 Km = b
A B
20.0 Km = c
Base Camp --------->
D
Kalkulasi Jarak Rata-Rata =
20 ....................................
di copi dari KODE KOTA tabel dibawah ini di copi dari KODE BULAN tabel dibawah ini
11.
12.
File : 620886140.xlsx
LIST OF
MATERIALS BASIC PRICE
24. Pipe Galvanis Dia. 3" M24 Batang 205,479 Lokasi Pekerjaan
continued
File : 620886140.xlsx
LIST OF
MATERIALS BASIC PRICE
next page
49. Steel Pile/TP. Baja d40 M49 M' 1,249,843 Lokasi Pekerjaan
M' Pile Dia 60 cm
50. Prestress Pile Concrete/TP Beton M50 M3 982,020 Pelabuhan terdekat
M3
51. Wire Welded/Kawat Las M51 Dos 145,145 Lokasi Pekerjaan
continued
File : 620886140.xlsx
LIST OF
MATERIALS BASIC PRICE
next page
57. Dolken 10 Cm, L =4.00 meter M57 Btg 33,329 Stot Bekisting
Dolken 20 Cm, L =4.00 meter M57a Btg Cerucuk
1 (0=tnp ; 1=dgn) Bekisting
58. Concrete/Beton K-500 M58a M3 2,693,188 Termasuk Bekisting
Concrete/Beton K-400 M58b M3 2,197,034 Termasuk Bekisting
Concrete/Beton K-350 M58c M3 1,834,340 Termasuk Bekisting
Concrete/Beton K-300 M58d M3 1,756,557 Termasuk Bekisting
Concrete/Beton K-250 M58e M3 1,763,043 Termasuk Bekisting
Concrete/Beton K-175 M58f M3 1,280,646 Termasuk Bekisting
Concrete/Beton K-125 M58g M3 975,358 Termasuk Bekisting
Concrete/Beton Bo M58h M3 982,875 Termasuk Bekisting
continued
File : 620886140.xlsx
LIST OF
MATERIALS BASIC PRICE
next page
71 Anchorage kg 178,870
File : 620886140.xlsx
BULAN YANG BERSANGKUTAN : JEMBER
Des-17
NO JENIS UPAH /BAHAN Sat JEMBER
1 2 3 21
2 Pekerja OH 77550.3
3 Tukang OH 92056.52
4 Mandor OH 107397.66
5 Operator OH 132009.62
6 Pembantu Operator OH 110753.83
7 Sopir / Driver OH 135957.75
8 Pembantu Sopir / Driver OH 111551.53
9 Mekanik OH 148532.23
10 Pembantu Mekanik OH 120822.36
11 Kepala Tukang OH 101006.33
12 Pemasak Aspal OH 92056.52
13 Pasir Beton (Kasar) M3 293735.87
14 Pasir Halus (untuk HRS) M3 285343.42
15 Pasir Pasang (Sedang) M3 225547.19
16 Pasir Urug M3 162603.79
17 Pasir Urug (ada unsur lempung) M3 142671.71
18 Sirtu M3 153162.28
19 Bahan Tanah Timbunan M3 117494.35
20 Bahan Timbunan Pilihan M3 126160.63
21 Batu Belah / Kerakal M3 419622.67
22 Batu Kali M3 377660.41
23 Gravel M3 172597.42
24 Kapur M3 627763.14
25 Filler Cement Kg 1756.12
26 Aspal Minyak (Drum) kg 11731.98
27 Aspal Minyak (Curah) kg 11571.17
28 Asbuton Curah Kg 10324.89
29 Aspal Emulsi Kg 10948.03
30 Aspal Emulsi ( CRS-1 /R-65 ) Kg 11726.95
31 Aspal Modifikasi ( BNA ) Kg 14063.73
32 Aspal Modifikasi ( JAP- 57 ) Kg 16235.44
33 Aspal Modifikasi ( Retona ) Kg 11919.74
34 Aspal Modifikasi (starbit ) Kg 16074.69
35 Aspal Modifikasi ( STR - 55 ) Kg 12047.05
36 Bensin Liter 11372.09
37 Solar Liter 12793.6
38 Kerosen / Minyak Tanah Liter 14333.58
39 Bunker Oil Liter 4264.53
40 Minyak Fluks Liter 8292.15
41 Minyak Pelumas / Olie Liter 50984.15
42 Thinner Liter 40958.95
43 Semen / PC (50kg) Zak 82116.62
44 Semen / PC (kg) Kg 2832.45
45 Chipping M3 203681.02
46 Chipping (kg) Kg 243.2
47 Besi Beton kg 13408.83
48 Baja Bergelombang Kg 15836.72
49 Baja Prategang Kg 21076.81
50 Baja Struktur (H Beam 400 x 400 x 13 x 2 Kg 31091.2
51 Baja Tulangan (Polos) U25 Kg 11535.12
52 Baja Tulangan (Polos) U32 Kg 11595.74
53 Baja Tulangan (Polos) U36 Kg 11649.3
54 Baja Tulangan (Ulir) D16 Kg 11628.34
55 Baja Tulangan (Ulir) D19 Kg 11630.67
56 Baja Tulangan (Ulir) D24 Kg 11688.82
57 Baja Tulangan (Ulir) D32 Kg 11711.69
58 Baja Tulangan (Ulir) D36 Kg 11824.04
59 Kawat Beton Kg 21557.34
60 Kawat Bronjong Kg 19912.34
61 Paku Kg 18398.54
62 Pipa Baja D10" Kg 17932.75
63 Pipa Galvanis Dia 1,5" M¹ 89435.08
64 Pipa Galvanis Dia 2" M¹ 93869.87
65 Pipa Galvanis Dia 3" M¹ 205478.94
66 Pipa Porus M¹ 47304.5
67 Pipa Drainase Baja Dia 3" M¹ 268453.06
68 Pipa PVC Dia 4" M¹ 158783.67
69 Agregat Pecah Mesin 0-5 mm M3 261248.02
70 Agregat Pecah Mesin 20-30 mm M3 264740.32
71 Agregat Pecah Mesin 5-10 & 10-20 mm M3 273992.25
72 Bahan Agr.Base Kelas A M3 171457.45
73 Bahan Agr.Base Kelas B M3 157718.34
74 Bahan Agr.Base Kelas C M3 156230.43
75 Bahan Agr.Base Kelas C2 M3 153254.61
76 Bahan Agr.Base Kelas S M3 153254.61
77 Additive (Additive Cement CMB") Liter 174085.33
78 Anchorage Buah 178870.15
79 Anti Pengelupasan Liter 173246.73
80 Arbocell Kg 161400.8
81 Assetilline Botol 156958.58
82 Bahan pengawet: kreosot Liter 155477.84
83 Batu Bara Kg 152516.35
84 Beton K-125 M3 940358.38
85 Beton K-175 M3 987971.46
86 Beton K-250 M3 1047487.82
87 Beton K-300 M3 1166520.52
88 Beton K-350 M3 1202230.33
89 Beton K-400 M3 1249843.42
90 Beton K-500 M3 1424157.39
91 Casing M2 12890.48
92 Cat kg 62313.97
93 Cat Anti Karat Kg 56505.09
94 Cat Marka (NonThermoplas) Kg 50333.36
95 Cat Marka (Thermoplastic) Kg 54135.9
96 Cerucuk diameter 10 - 15cm M¹ 30079.18
97 Curing Compound Liter 50582.12
98 Ducting (Kabel prestress) M¹ 175601.25
99 Ducting (Strand prestress) M¹ 152311.96
100 Elastomer Buah 63809.73
101 Elastomer jenis 1 (35x30 x3,6Cm) Buah 512691.87
102 Elastomer jenis 2 (40 x35x3,9 Cm) Buah 571921.52
103 Elastomer jenis 3 (45x40 x4,5 Cm) Buah 749610.48
104 Expansion Cap M2 9121.37
105 Expansion Join Baja Siku M¹ 2013808.18
106 Expansion Join Tipe Rubber M¹ 1495904.1
107 Expansion Joint Tipe Torma M¹ 1709130.85
108 Expansion Tipe Joint Asphaltic Plug M¹ 2088200.62
109 Gebalan Rumput M2 16168.01
110 Geotextile Woven (4mx150mx0,7mm) 53/ M2 30505.52
111 Geotextile Non Woven (4mx50mx0,4mm) M3 40532.4
112 Glass Bead Kg 42763.81
113 Joint Sealent Kg 43474.56
114 Joint Socket Pile 16x16x16 Set 81381.54
115 Joint Socket Pile 35x35 Set 734447.69
116 Kawat Las Dos 161680.05
117 Kayu Acuan M3 4531924.87
118 Kayu Perancah M3 2796409.12
119 Kerb Pracetak Type 1 (peninggi) Buah 39102.24
120 Kerb Pracetak Type 2 (penghalang/ BarrierBuah 63206.37
121 Marmer Nama Jembatan Buah 458990.12
122 Mata Kucing Buah 148536.14
123 Matras Concrete ( Tebal = 10cm ) M2 139157.98
124 Mini Pile 16x16x16 M¹ 131650.17
125 Mini Timber Pile Buah 33329.16
126 Multipleks 12 mm Lbr 150901.38
127 Oxygen ( Isi 6 M3) Botol 204697.68
128 Paving Block (Model Bata 8 Cm) M2 88203.24
129 PCI Girder L=16m, H=0.90m (K500) Buah 71657689.18
130 PCI Girder L=20m, H=1.25m (K500) Buah 94750034.19
131 PCI Girder L=25m, H=1.60m (K500) Buah 162111200
132 PCI Girder L=30m, H=1.70m (K500) Buah 249634002
133 PCI Girder L=35m, H=2.10m (K500) Buah 318940851
134 PCI Girder L=40m, H=2.10m (K500) Buah 383720659
135 Pelat Rambu (Eng. Grade) Buah 296362.72
136 Pelat Rambu (High I. Grade) Buah 337754.16
137 Pemantul Cahaya (Reflector) Buah 47422.77
138 Plastik Filter M2 19901.16
139 Polytene 125 mikron Kg 26297.97
140 Rel Pengaman M¹ 563633.16
141 Strip Bearing Buah 302275.78
142 Tiang Pancang Baja Diameter 400 M¹ 1249843.42
143 Tiang Pancang Beton Ø 400 (K600 Kelas A M¹ 982019.83
144 Box Culvert (gorong-gorong persegi) prec Buah 16069415.35
145 Box Culvert type DUB 200x200 Buah 21247338.07
146 Box Culvert type uk 300x200 Buah 19539325.77
147 Saluran U Tipe DS 1 (80x80x120) Buah 2481831.93
148 U-gutter Tipe DS 2 uk 80x100 Buah 2326717.43
1 BANGKALAN
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
1 Pekerja OH 73,916.00 74,724.16 74,860.63
2 Tukang OH 99,441.00 100,528.21 100,711.81
3 Mandor OH 124,359.00 125,719.57 125,949.17
4 Operator OH 146,300.00 147,900.01 148,170.12
5 Pembantu Operator OH 102,897.00 104,022.70 104,212.68
6 Sopir / Driver OH 122,392.00 123,730.54 123,956.51
7 Pembantu Sopir / Driver OH 101,390.00 102,498.99 102,686.19
8 Mekanik OH 146,300.00 147,900.01 148,170.12
9 Pembantu Mekanik OH 113,394.00 114,633.91 114,843.27
10 Kepala Tukang OH 117,049.00 118,329.13 118,545.24
11 Pemasak Aspal OH 86,399.00 87,344.03 87,503.55
1 Pasir Beton (Kasar) M3 315,152.00 318,598.85 319,180.71
2 Pasir Halus (untuk HRS) M3 270,667.00 273,627.28 274,127.01
3 Pasir Pasang (Sedang) M3 243,450.00 246,112.59 246,562.07
4 Pasir Urug M3 214,350.00 216,694.95 217,090.71
5 Pasir Urug (ada unsur lempung) M3 174,865.00 176,777.46 177,100.31
6 Sirtu M3 183,326.00 185,331.21 185,669.68
7 Bahan Tanah Timbunan M3 174,865.00 176,777.46 177,100.31
8 Bahan Timbunan Pilihan M3 177,685.00 179,628.71 179,956.77
9 Batu Belah / Kerakal M3 353,881.00 357,752.17 358,405.54
10 Batu Kali M3 204,971.00 207,212.89 207,591.33
11 Gravel M3 149,085.00 150,716.06 150,991.31
12 Kapur M3 643,051.00 650,084.85 651,272.12
13 Filler Cement Kg 1,692.00 1,710.75 1,713.87
14 Aspal Minyak (Drum) kg 10,182.00 10,293.83 10,312.63
15 Aspal Minyak (Curah) kg 10,016.00 10,125.57 10,144.07
16 Asbuton Curah Kg 8,237.00 8,326.66 8,341.87
17 Aspal Emulsi Kg 11,084.00 11,205.44 11,225.90
18 Aspal Emulsi ( CRS-1 /R-65 ) Kg 11,084.00 11,205.44 11,225.90
19 Aspal Modifikasi ( BNA ) Kg 11,705.00 11,833.34 11,854.95
20 Aspal Modifikasi ( JAP- 57 ) Kg 14,666.00 14,826.05 14,853.13
21 Aspal Modifikasi ( Retona ) Kg 10,660.00 10,776.88 10,796.56
22 Aspal Modifikasi (starbit ) Kg 14,520.00 14,679.26 14,706.07
23 Aspal Modifikasi ( STR - 55 ) Kg 10,808.00 10,926.68 10,946.63
24 Bensin Liter 10,551.00 10,665.96 10,685.44
25 Solar Liter 11,869.00 11,999.20 12,021.12
26 Kerosen / Minyak Tanah Liter 13,298.00 13,443.55 13,468.10
27 Bunker Oil Liter 4,176.00 4,221.94 4,229.65
28 Minyak Fluks Liter 7,913.00 7,999.47 8,014.08
29 Minyak Pelumas / Olie Liter 52,504.00 53,078.38 53,175.32
30 Thinner Liter 35,000.00 35,382.84 35,447.46
31 Semen / PC (50kg) Zak 74,528.00 75,343.40 75,481.00
32 Semen / PC (kg) Kg 2,277.00 2,302.37 2,306.57
33 Chipping M3 192,915.00 195,025.46 195,381.64
34 Chipping (kg) Kg 226.00 228.10 228.52
35 Besi Beton kg 12,716.00 12,854.64 12,878.11
36 Baja Bergelombang Kg 16,313.00 16,491.59 16,521.71
37 Baja Prategang Kg 20,635.00 20,860.23 20,898.33
38 Baja Struktur (H Beam 400 x 400 x 13 Kg 30,790.00 31,126.52 31,183.37
39 Baja Tulangan (Polos) U25 Kg 10,294.00 10,406.91 10,425.91
40 Baja Tulangan (Polos) U32 Kg 10,346.00 10,459.60 10,478.71
41 Baja Tulangan (Polos) U36 Kg 10,396.00 10,509.84 10,529.04
42 Baja Tulangan (Ulir) D16 Kg 10,377.00 10,490.18 10,509.34
43 Baja Tulangan (Ulir) D19 Kg 10,379.00 10,492.37 10,511.53
44 Baja Tulangan (Ulir) D24 Kg 10,431.00 10,544.83 10,564.09
45 Baja Tulangan (Ulir) D32 Kg 10,450.00 10,564.20 10,583.49
46 Baja Tulangan (Ulir) D36 Kg 10,552.00 10,667.49 10,686.97
47 Kawat Beton Kg 19,662.00 19,877.29 19,913.59
48 Kawat Bronjong Kg 20,635.00 20,860.23 20,898.33
49 Paku Kg 18,920.00 19,127.34 19,162.28
50 Pipa Baja D10" Kg 16,529.00 16,710.03 16,740.54
51 Pipa Galvanis Dia 1,5" M¹ 87,089.00 88,041.15 88,201.94
52 Pipa Galvanis Dia 2" M¹ 91,203.00 92,200.57 92,368.96
53 Pipa Galvanis Dia 3" M¹ 192,006.00 194,106.46 194,460.96
54 Pipa Porus M¹ 45,944.00 46,446.90 46,531.73
55 Pipa Drainase Baja Dia 3" M¹ 249,060.00 251,783.81 252,243.65
56 Pipa PVC Dia 4" M¹ 147,313.00 148,924.20 149,196.18
57 Agregat Pecah Mesin 0-5 mm M3 276,798.00 279,825.95 280,337.01
58 Agregat Pecah Mesin 20-30 mm M3 332,859.00 336,499.56 337,114.12
59 Agregat Pecah Mesin 5-10 & 10-20 mm M3 220,867.00 223,283.05 223,690.83
60 Bahan Agr.Base Kelas A M3 209,824.00 212,118.89 212,506.29
61 Bahan Agr.Base Kelas B M3 207,063.00 209,327.86 209,710.16
62 Bahan Agr.Base Kelas C M3 204,302.00 206,536.82 206,914.02
63 Bahan Agr.Base Kelas C2 M3 201,541.00 203,745.78 204,117.89
64 Bahan Agr.Base Kelas S M3 201,541.00 203,745.78 204,117.89
65 Additive (Additive Cement CMB") Liter 220,867.00 223,283.05 223,690.83
66 Anchorage Buah 224,922.00 227,381.86 227,797.13
67 Anti Pengelupasan Liter 219,803.00 222,207.45 222,613.27
68 Arbocell Kg 208,813.00 211,097.08 211,482.61
69 Assetilline Botol 206,065.00 208,319.49 208,699.94
70 Bahan pengawet: kreosot Liter 203,318.00 205,541.89 205,917.28
71 Batu Bara Kg 200,570.00 202,764.30 203,134.61
72 Beton K-125 M3 1,038,076.00 1,049,430.32 1,051,346.92
73 Beton K-175 M3 1,082,249.00 1,094,086.93 1,096,085.08
74 Beton K-250 M3 1,142,987.00 1,155,489.76 1,157,600.06
75 Beton K-300 M3 1,247,899.00 1,261,549.21 1,263,853.21
76 Beton K-350 M3 1,281,029.00 1,295,041.67 1,297,406.83
77 Beton K-400 M3 1,325,203.00 1,339,698.28 1,342,145.00
78 Beton K-500 M3 1,380,420.00 1,395,519.04 1,398,067.71
79 Casing M2 12,947.00 13,088.32 13,112.22
80 Cat kg 57,812.00 58,444.66 58,551.40
81 Cat Anti Karat Kg 53,522.00 54,107.51 54,206.33
82 Cat Marka (NonThermoplas) Kg 47,851.00 48,374.56 48,462.91
83 Cat Marka (Thermoplastic) Kg 51,324.00 51,885.44 51,980.20
84 Cerucuk diameter 10 - 15cm M¹ 31,450.00 31,793.86 31,851.93
85 Curing Compound Liter 48,137.00 48,663.43 48,752.31
86 Ducting (Kabel prestress) M¹ 221,578.00 224,001.72 224,410.82
87 Ducting (Strand prestress) M¹ 199,971.00 202,158.55 202,527.76
88 Elastomer Buah - - -
89 Elastomer jenis 1 (35x30 x3,6Cm) Buah 471,588.00 476,746.09 477,616.78
90 Elastomer jenis 2 (40 x35x3,9 Cm) Buah 526,539.00 532,297.95 533,270.10
91 Elastomer jenis 3 (45x40 x4,5 Cm) Buah 691,391.00 698,953.54 700,230.05
92 Expansion Cap M2 8,792.00 8,888.30 8,904.53
93 Expansion Join Baja Siku M¹ 1,923,278.00 1,944,315.20 1,947,866.15
94 Expansion Join Tipe Rubber M¹ 1,383,771.00 1,398,907.01 1,401,461.87
95 Expansion Joint Tipe Torma M¹ 1,581,594.00 1,598,893.72 1,601,813.82
96 Expansion Tipe Joint Asphaltic Plug M¹ 1,933,279.00 1,954,425.64 1,957,995.06
97 Gebalan Rumput M2 13,298.00 13,443.55 13,468.10
98 Geotextile Woven (4mx150mx0,7mm) 5 M2 28,074.00 28,381.08 28,432.91
99 Geotextile Non Woven (4mx50mx0,4mm M3 36,927.00 37,330.85 37,399.03
100 Glass Bead Kg 39,125.00 39,552.93 39,625.16
101 Joint Sealent Kg 39,784.00 40,219.55 40,293.00
102 Joint Socket Pile 16x16x16 Set 76,931.00 77,772.61 77,914.65
103 Joint Socket Pile 35x35 Set 692,380.00 699,953.47 701,231.81
104 Kawat Las Dos 137,257.00 138,758.39 139,011.81
105 Kayu Acuan M3 4,589,946.00 4,640,151.89 4,648,626.30
106 Kayu Perancah M3 2,245,453.00 2,270,014.55 2,274,160.33
107 Kerb Pracetak Type 1 (peninggi) Buah 36,112.00 36,506.78 36,573.45
108 Kerb Pracetak Type 2 (penghalang/ Barr Buah 58,198.00 58,835.08 58,942.53
109 Marmer Nama Jembatan Buah 425,280.00 429,931.51 430,716.70
110 Mata Kucing Buah 137,257.00 138,758.39 139,011.81
111 Matras Concrete ( Tebal = 10cm ) M2 126,898.00 128,286.08 128,520.37
112 Mini Pile 16x16x16 M¹ 121,587.00 122,917.32 123,141.80
113 Mini Timber Pile Buah 29,265.00 29,585.00 29,639.04
114 Multipleks 12 mm Lbr 153,333.00 155,010.53 155,293.63
115 Oxygen ( Isi 6 M3) Botol 206,285.00 208,541.69 208,922.56
116 Paving Block (Model Bata 8 Cm) M2 81,279.00 82,168.16 82,318.23
117 PCI Girder L=16m, H=0.90m (K500) Buah 64,603,640.00 65,310,290.99 65,429,568.69
118 PCI Girder L=20m, H=1.25m (K500) Buah 87,300,000.00 88,254,909.23 88,416,091.22
119 PCI Girder L=25m, H=1.60m (K500) Buah 152,300,000.00 153,965,895.48 154,247,086.97
120 PCI Girder L=30m, H=1.70m (K500) Buah 234,800,000.00 237,368,301.10 237,801,812.34
121 PCI Girder L=35m, H=2.10m (K500) Buah 300,200,000.00 303,483,662.65 304,037,921.91
122 PCI Girder L=40m, H=2.10m (K500) Buah 360,800,000.00 364,746,520.60 365,412,665.64
123 Pelat Rambu (Eng. Grade) Buah 274,404.00 277,405.86 277,912.50
124 Pelat Rambu (High I. Grade) Buah 312,806.00 316,227.16 316,804.69
125 Pemantul Cahaya (Reflector) Buah 43,448.00 43,923.52 44,003.74
126 Plastik Filter M2 17,914.00 18,109.91 18,142.98
127 Polytene 125 mikron Kg 23,849.00 24,109.51 24,153.54
128 Rel Pengaman M¹ 522,915.00 528,635.08 529,600.54
129 Strip Bearing Buah 279,890.00 282,951.76 283,468.52
130 Tiang Pancang Baja Diameter 400 M¹ 971,815.00 982,445.40 984,239.67
131 Tiang Pancang Beton Ø 400 (K600 Kela M¹ 850,339.00 859,639.73 861,209.71
132 Box Culvert (gorong-gorong persegi) p Buah 13,969,847.00 14,122,652.67 14,148,445.20
133 Box Culvert type DUB 200x200 Buah 18,884,141.00 19,090,700.44 19,125,566.23
134 Box Culvert type uk 300x200 Buah 16,966,742.00 17,152,328.13 17,183,653.82
135 Saluran U Tipe DS 1 (80x80x120) Buah 1,932,588.00 1,953,726.65 1,957,294.79
136 U-gutter Tipe DS 2 uk 80x100 Buah 1,811,801.00 1,831,618.74 1,834,963.87
2 SAMPANG
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
3 PAMEKASAN
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
4 SUMENEP
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
5 PACITAN
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
6 PONOROGO
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
7 MADIUN
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
8 BLITAR
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
9 KEDIRI
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
10 TULUNGAGUNG
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
11 TRENGGALEK
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
12 SURABAYA
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
13 SIDOARJO
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
14 MOJOKERTO
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
15 GRESIK
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
16 JOMBANG
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
17 PASURUAN
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
18 PROBOLINGGO
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
19 LUMAJANG
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
20 MALANG
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
21 JEMBER
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
1 Pekerja OH 71,948.00 72,734.91 72,867.75
2 Tukang OH 85,406.00 86,340.39 86,498.08
3 Mandor OH 99,639.00 100,728.94 100,912.90
4 Operator OH 122,473.00 123,812.65 124,038.77
5 Pembantu Operator OH 102,753.00 103,876.72 104,066.43
6 Sopir / Driver OH 126,136.00 127,515.62 127,748.51
7 Pembantu Sopir / Driver OH 103,493.00 104,624.88 104,815.96
8 Mekanik OH 137,802.00 139,309.31 139,563.74
9 Pembantu Mekanik OH 112,094.00 113,320.05 113,527.01
10 Kepala Tukang OH 93,709.00 94,734.47 94,907.49
11 Pemasak Aspal OH 85,406.00 86,340.39 86,498.08
1 Pasir Beton (Kasar) M3 272,516.00 275,496.72 275,999.87
2 Pasir Halus (untuk HRS) M3 264,730.00 267,625.38 268,114.15
3 Pasir Pasang (Sedang) M3 209,253.00 211,542.12 211,928.47
4 Pasir Urug M3 150,857.00 152,507.11 152,785.64
5 Pasir Urug (ada unsur lempung) M3 132,365.00 133,812.69 134,057.08
6 Sirtu M3 142,098.00 143,651.86 143,914.22
7 Bahan Tanah Timbunan M3 109,006.00 110,198.69 110,399.95
8 Bahan Timbunan Pilihan M3 117,047.00 118,326.85 118,542.95
9 Batu Belah / Kerakal M3 389,308.00 393,566.74 394,285.52
10 Batu Kali M3 350,378.00 354,210.07 354,856.97
11 Gravel M3 160,129.00 161,880.21 162,175.85
12 Kapur M3 582,412.00 588,782.99 589,858.30
13 Filler Cement Kg 1,629.00 1,647.08 1,650.08
14 Aspal Minyak (Drum) kg 10,884.00 11,003.50 11,023.59
15 Aspal Minyak (Curah) kg 10,735.00 10,852.67 10,872.49
16 Asbuton Curah Kg 9,579.00 9,683.78 9,701.46
17 Aspal Emulsi Kg 10,157.00 10,268.22 10,286.98
18 Aspal Emulsi ( CRS-1 /R-65 ) Kg 10,880.00 10,998.78 11,018.87
19 Aspal Modifikasi ( BNA ) Kg 13,048.00 13,190.46 13,214.55
20 Aspal Modifikasi ( JAP- 57 ) Kg 15,063.00 15,227.32 15,255.13
21 Aspal Modifikasi ( Retona ) Kg 11,059.00 11,179.60 11,200.02
22 Aspal Modifikasi (starbit ) Kg 14,913.00 15,076.56 15,104.09
23 Aspal Modifikasi ( STR - 55 ) Kg 11,177.00 11,299.00 11,319.64
24 Bensin Liter 10,551.00 10,665.96 10,685.44
25 Solar Liter 11,869.00 11,999.20 12,021.12
26 Kerosen / Minyak Tanah Liter 13,298.00 13,443.55 13,468.10
27 Bunker Oil Liter 3,956.00 3,999.73 4,007.04
28 Minyak Fluks Liter 7,693.00 7,777.26 7,791.46
29 Minyak Pelumas / Olie Liter 47,301.00 47,818.36 47,905.69
30 Thinner Liter 38,000.00 38,415.65 38,485.81
31 Semen / PC (50kg) Zak 76,184.00 77,017.69 77,158.35
32 Semen / PC (kg) Kg 2,628.00 2,656.58 2,661.43
33 Chipping M3 188,967.00 191,033.71 191,382.60
34 Chipping (kg) Kg 226.00 228.10 228.52
35 Besi Beton kg 12,440.00 12,576.23 12,599.20
36 Baja Bergelombang Kg 14,693.00 14,853.36 14,880.48
37 Baja Prategang Kg 19,554.00 19,768.07 19,804.17
38 Baja Struktur (H Beam 400 x 400 x 13 Kg 28,845.00 29,160.63 29,213.89
39 Baja Tulangan (Polos) U25 Kg 10,702.00 10,818.86 10,838.62
40 Baja Tulangan (Polos) U32 Kg 10,758.00 10,875.72 10,895.58
41 Baja Tulangan (Polos) U36 Kg 10,808.00 10,925.95 10,945.91
42 Baja Tulangan (Ulir) D16 Kg 10,788.00 10,906.30 10,926.21
43 Baja Tulangan (Ulir) D19 Kg 10,790.00 10,908.48 10,928.40
44 Baja Tulangan (Ulir) D24 Kg 10,844.00 10,963.02 10,983.04
45 Baja Tulangan (Ulir) D32 Kg 10,866.00 10,984.47 11,004.53
46 Baja Tulangan (Ulir) D36 Kg 10,970.00 11,089.84 11,110.10
47 Kawat Beton Kg 20,000.00 20,218.77 20,255.69
48 Kawat Bronjong Kg 18,474.00 18,675.91 18,710.02
49 Paku Kg 17,069.00 17,256.11 17,287.62
50 Pipa Baja D10" Kg 16,637.00 16,819.24 16,849.96
51 Pipa Galvanis Dia 1,5" M¹ 82,974.00 83,881.72 84,034.92
52 Pipa Galvanis Dia 2" M¹ 87,089.00 88,041.15 88,201.94
53 Pipa Galvanis Dia 3" M¹ 190,635.00 192,719.99 193,071.96
54 Pipa Porus M¹ 43,887.00 44,367.19 44,448.22
55 Pipa Drainase Baja Dia 3" M¹ 249,060.00 251,783.81 252,243.65
56 Pipa PVC Dia 4" M¹ 147,313.00 148,924.20 149,196.18
57 Agregat Pecah Mesin 0-5 mm M3 242,375.00 245,026.16 245,473.66
58 Agregat Pecah Mesin 20-30 mm M3 245,615.00 248,301.61 248,755.09
59 Agregat Pecah Mesin 5-10 & 10-20 mm M3 254,199.00 256,979.05 257,448.38
60 Bahan Agr.Base Kelas A M3 159,071.00 160,811.02 161,104.71
61 Bahan Agr.Base Kelas B M3 146,324.00 147,925.02 148,195.18
62 Bahan Agr.Base Kelas C M3 144,944.00 146,529.50 146,797.11
63 Bahan Agr.Base Kelas C2 M3 142,183.00 143,738.46 144,000.97
64 Bahan Agr.Base Kelas S M3 142,183.00 143,738.46 144,000.97
65 Additive (Additive Cement CMB") Liter 161,509.00 163,275.73 163,573.92
66 Anchorage Buah 165,948.00 167,763.44 168,069.83
67 Anti Pengelupasan Liter 160,731.00 162,489.20 162,785.96
68 Arbocell Kg 149,741.00 151,378.83 151,655.29
69 Assetilline Botol 145,620.00 147,212.44 147,481.29
70 Bahan pengawet: kreosot Liter 144,246.00 145,823.64 146,089.96
71 Batu Bara Kg 141,498.00 143,046.05 143,307.30
72 Beton K-125 M3 872,425.00 881,968.03 883,578.79
73 Beton K-175 M3 916,599.00 926,624.64 928,316.96
74 Beton K-250 M3 971,815.00 982,445.40 984,239.67
75 Beton K-300 M3 1,082,249.00 1,094,086.93 1,096,085.08
76 Beton K-350 M3 1,115,379.00 1,127,579.38 1,129,638.71
77 Beton K-400 M3 1,159,553.00 1,172,235.99 1,174,376.87
78 Beton K-500 M3 1,321,274.00 1,335,726.17 1,338,165.63
79 Casing M2 11,959.00 12,090.06 12,112.14
80 Cat kg 57,812.00 58,444.66 58,551.40
81 Cat Anti Karat Kg 52,423.00 52,996.48 53,093.27
82 Cat Marka (NonThermoplas) Kg 46,697.00 47,207.97 47,294.19
83 Cat Marka (Thermoplastic) Kg 50,225.00 50,774.40 50,867.13
84 Cerucuk diameter 10 - 15cm M¹ 27,906.00 28,211.45 28,262.98
85 Curing Compound Liter 46,928.00 47,441.29 47,527.93
86 Ducting (Kabel prestress) M¹ 162,916.00 164,697.51 164,998.30
87 Ducting (Strand prestress) M¹ 141,309.00 142,854.34 143,115.24
88 Elastomer Buah 59,200.00 59,847.54 59,956.85
89 Elastomer jenis 1 (35x30 x3,6Cm) Buah 475,654.00 480,856.93 481,735.13
90 Elastomer jenis 2 (40 x35x3,9 Cm) Buah 530,605.00 536,408.79 537,388.44
91 Elastomer jenis 3 (45x40 x4,5 Cm) Buah 695,457.00 703,064.38 704,348.40
92 Expansion Cap M2 8,462.00 8,554.99 8,570.61
93 Expansion Join Baja Siku M¹ 1,868,327.00 1,888,763.34 1,892,212.83
94 Expansion Join Tipe Rubber M¹ 1,387,837.00 1,403,017.85 1,405,580.21
95 Expansion Joint Tipe Torma M¹ 1,585,660.00 1,603,004.56 1,605,932.16
96 Expansion Tipe Joint Asphaltic Plug M¹ 1,937,345.00 1,958,536.48 1,962,113.40
97 Gebalan Rumput M2 15,000.00 15,164.07 15,191.77
98 Geotextile Woven (4mx150mx0,7mm) 5 M2 28,302.00 28,611.32 28,663.57
99 Geotextile Non Woven (4mx50mx0,4mm M3 37,604.00 38,015.60 38,085.02
100 Glass Bead Kg 39,674.00 40,108.45 40,181.70
101 Joint Sealent Kg 40,334.00 40,775.07 40,849.54
102 Joint Socket Pile 16x16x16 Set 75,502.00 76,328.26 76,467.66
103 Joint Socket Pile 35x35 Set 681,390.00 688,843.10 690,101.15
104 Kawat Las Dos 150,000.00 151,640.74 151,917.68
105 Kayu Acuan M3 4,204,531.00 4,250,520.81 4,258,283.64
106 Kayu Perancah M3 2,594,392.00 2,622,769.69 2,627,559.71
107 Kerb Pracetak Type 1 (peninggi) Buah 36,277.00 36,674.24 36,741.22
108 Kerb Pracetak Type 2 (penghalang/ Barr Buah 58,640.00 59,281.65 59,389.92
109 Marmer Nama Jembatan Buah 425,832.00 430,489.71 431,275.93
110 Mata Kucing Buah 137,806.00 139,312.98 139,567.41
111 Matras Concrete ( Tebal = 10cm ) M2 129,105.00 130,517.14 130,755.51
112 Mini Pile 16x16x16 M¹ 122,140.00 123,475.52 123,701.03
113 Mini Timber Pile Buah 30,921.00 31,259.63 31,316.72
114 Multipleks 12 mm Lbr 140,000.00 141,531.36 141,789.84
115 Oxygen ( Isi 6 M3) Botol 189,910.00 191,987.24 192,337.87
116 Paving Block (Model Bata 8 Cm) M2 81,831.00 82,726.37 82,877.45
117 PCI Girder L=16m, H=0.90m (K500) Buah 66,481,011.00 67,208,196.88 67,330,940.77
118 PCI Girder L=20m, H=1.25m (K500) Buah 87,905,124.00 88,866,652.36 89,028,951.59
119 PCI Girder L=25m, H=1.60m (K500) Buah 150,400,000.00 152,045,112.80 152,322,796.32
120 PCI Girder L=30m, H=1.70m(K500) Buah 231,600,000.00 234,133,298.70 234,560,901.78
121 PCI Girder L=35m, H=2.10m(K500) Buah 295,900,000.00 299,136,628.18 299,682,948.35
122 PCI Girder L=40m, H=2.10m(K500) Buah 356,000,000.00 359,894,017.00 360,551,299.80
123 Pelat Rambu (Eng. Grade) Buah 274,953.00 277,960.45 278,468.10
124 Pelat Rambu (High I. Grade) Buah 313,354.00 316,781.75 317,360.29
125 Pemantul Cahaya (Reflector) Buah 43,997.00 44,478.11 44,559.34
126 Plastik Filter M2 18,463.00 18,665.43 18,699.52
127 Polytene 125 mikron Kg 24,398.00 24,665.03 24,710.07
128 Rel Pengaman M¹ 522,915.00 528,635.08 529,600.54
129 Strip Bearing Buah 280,439.00 283,506.35 284,024.13
130 Tiang Pancang Baja Diameter 400 M¹ 1,159,553.00 1,172,235.99 1,174,376.87
131 Tiang Pancang Beton Ø 400 (K600 Kela M¹ 911,077.00 921,042.57 922,724.69
132 Box Culvert (gorong-gorong persegi) p Buah 14,908,532.00 15,071,605.61 15,099,131.24
133 Box Culvert type DUB 200x200 Buah 19,712,393.00 19,928,011.87 19,964,406.86
134 Box Culvert type uk 300x200 Buah 18,127,770.00 18,326,056.40 18,359,525.70
135 Saluran U Tipe DS 1 (80x80x120) Buah 2,302,540.00 2,327,725.76 2,331,976.94
136 U-gutter Tipe DS 2 uk 80x100 Buah 2,158,631.00 2,182,242.90 2,186,228.38
22 SITUBONDO
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
23 BANYUWANGI
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
88 Elastomer Buah - - -
108 Kerb Pracetak Type 2 (penghalang/ Barr Buah 58,640.00 59,281.65 59,389.92
117 PCI Girder L=16m, H=0.90m (K500) Buah 66,481,011.00 67,208,196.88 67,330,940.77
118 PCI Girder L=20m, H=1.25m (K500) Buah 87,905,124.00 88,866,652.36 89,028,951.59
119 PCI Girder L=25m, H=1.60m (K500) Buah 150,800,000.00 152,449,488.10 152,727,910.14
120 PCI Girder L=30m, H=1.70m(K500) Buah 232,400,000.00 234,942,049.30 235,371,129.42
131 Tiang Pancang Beton Ø 400 (K600 Kela M¹ 911,077.00 921,042.57 922,724.69
133 Box Culvert type DUB 200x200 Buah 19,712,393.00 19,928,011.87 19,964,406.86
24 NGAWI
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
25 LAMONGAN
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
26 BOJONEGORO
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
27 TUBAN
NO JENIS UPAH /BAHAN Sat Jul-16 Aug-16 Sep-16
1 2 3 A B C
3,330,404,100 5,774,800.75
1,587,300,000 727,486.35
91,000,000 67,937.72
2,545,400,000 939,304.13
245,690,830 216,090.45
240,601,200 209,996.24
1,570,708,000 682,634.80
253,085,400 303,476.69
329,011,100 513,492.36
1,162,200,000 579,614.37
358,810,000 520,225.68
793,650,000 597,052.79
1,859,000,000 741,348.28
685,861,500 336,979.76
1,454,375,000 566,347.19
863,200,000 344,907.70
1,328,600,000 507,926.83
987,500,000 470,495.62
1,008,800,000 435,665.19
10,123,500 51,707.39
1,771,597,800 917,091.40
40,363,494 56,491.51
151,092,100 280,430.40
193,042,790 106,494.01
21,000,000 55,304.83
44,290,000 42,009.09
1,138,884,300 1,531,840.72
1,126,745,241 483,552.29
1,742,400,000 773,909.07
1,107,248,700 335,766.14
1,075,613,000 526,357.31
22,145,000 122,720.61
2,847,210,700 952,980.62
330,625,570 125,111.61
460,500,000 577,785.80
352,000,000 669,668.70
6,257,536,300 1,780,997.69
18,820,076,600 6,239,854.87
37,013,738,100 9,279,431.88
404,200,000 571,503.85
1,658,673,740 679,919.62
5,819,413,600 1,556,878.81
1,265,427,000 756,408.50
610,049,660 817,978.45
511,700,000 573,093.15
511,700,000 546,899.75
40,545,358 89,720.38
22,000,000 54,518.51
798,620,689 683,891.33
2,927,039,000 1,161,388.08
1,138,884,300 717,919.23
632,713,500 336,326.54
330,625,570 545,805.18
AMOUNT AND AVERAGE DISTANCE
FROM QUARRY
km km
PETA LOKASI QUARRY
Km +00
km 000+000
Km +000
km ke
,00 km
Catatan : Harga Royalty sudah ditambah biaya retribusi sebesar Rp. ,-/m3
LOKASI PROYEK :
Total Jarak Lokasi Sumber Quarry . . . . . . . . . . . . . . . s/d Lokasi Proyek
ROYALTY QUARRY
No. DESCRIPTION UNIT AMOUNT DISTANCE REMARKS
(IDR) ( Km )
File : 620886140.xlsx
SPECIFICATION OF GRAVITY
Faktor Pengembangan
- Pasir Fkpsr 1.18
- Tanah Fktnh 1.20
- Sirtu Fksir 1.40
- Aggregate Fkagr 1.10
- Gravel Fkgra 1.60
- Boulder Fkbou 1.80
- Aspal Fkasp #NAME?
- Steel Bar Fkstl 1.05
Faktor Kehilangan Bahan
Fhpsr
Fhtnh
Fhsir
Fhagr #NAME?
Fhgra
Fhbou
Fhstl
Fhasp #NAME?
File : 620886140.xlsx
Bip
Bil
File : 620886140.xlsx
BASIC UNIT PRICES ANALYSIS OF MATERIALS
Description : M01 - Sand
Location : Quarry
Direction : Base Camp
I. ASSUMPTION
1 Mechanizing Work
2 Existing Road Condition : Fair
3 Jarak Quarry ke Location Base Camp L 20.00 Km
4 Unit Price of Sand at Quarry RpM01 1.00 M3 50,000.00
5 Basic Unit Price of Excavator (Operating) RpE10 1.00 hour 559,456.60
6 Basic Unit Price of Dump Truck (Operating) RpE08 1.00 hour 291,788.58
III. ANALYSIS
EXCAVATOR (E10)
Bucket Capacity V 0.93 M3
Bucket Factor Fb 0.95 -
Efficiency Factor Fa 0.83 -
Cycle Time Ts1
- Excavated/ Loading T1 1.00 minute
- Others T2 0.50 minute
Ts1 1.50 minute
Prod.Cap / hour =
V x Fb x Fa x 60 Q1 29.33 M3 / hour
Ts1
Operational Cost of Excavator / Cu.m = (1 : Q1) x RpE10
Rp1 19,073 Rupiah
continued
File : 620886140.xlsx
BASIC UNIT PRICES ANALYSIS OF MATERIALS
Description : M01 - Sand
Location : Quarry
Direction : Base Camp
Prod.Cap / hour =
V x Fa x 60 Q2 3.86 M3 / hour
Ts2
Operational Cost of Dump Truck / Cu.m = (1 : Q2) x RpE09
Rp2 75,587 Rupiah
File : 620886140.xlsx
NIT PRICES ANALYSIS OF MATERIALS
next page
UNIT PRICE
(Rp.)
File : 620886140.xlsx
BASIC UNIT PRICES ANALYSIS OF MATERIALS
Description : M02 - Buolder
Location : Quarry
Direction : Site Location
I. ASSUMPTION
1 Mechanizing Work
2 Existing Road Condition : Fair
3 Average Distance From Quarry to Site L 20.00 Km
4 Basic Unit Price of Boulder at Quarry RpM02 1.00 M3 50,000
5 Basic Unit Price of Excavator (Operating) RpE10 1.00 hour 559,457
6 Basic Unit Price of Dump Truck (Operating) RpE08 1.00 hour 291,789
III. ANALYSIS
EXCAVATOR (E10)
Bucket Capacity V 0.93 M3
Bucket Factor Fb 0.53 -
Efficiency Factor Fa 0.83 -
Cycle Time Ts1
- Excavated/ Loading T1 1.00 minute
- Others T2 0.50 minute
Ts1 1.50 minute
Prod.Cap / hour =
V x Fb x Fa x 60 Q1 16.296 M3 / hour
Ts1
Operational Cost of Excavator / Cu.m = (1 : Q1) x RpE10
Rp1 34,332 Rupiah
continued
File : 620886140.xlsx
BASIC UNIT PRICES ANALYSIS OF MATERIALS
Description : M02 - Buolder
Location : Quarry
Direction : Site Location
Prod.Cap / hour =
V x Fa x 60 Q2 3.24 M3 / hour
Ts2
Operational Cost of Dump Truck / Cu.m = (1 : Q2) x RpE09
Rp2 90,126 Rupiah
File : 620886140.xlsx
NIT PRICES ANALYSIS OF MATERIALS
next page
UNIT PRICE
(Rp.)
File : 620886140.xlsx
BASIC UNIT PRICES ANALYSIS OF MATERIALS
Description : M06 - Stone
Location : Quarry
Direction : Site Location
I. ASSUMPTION
1 Mechanizing Work
2 Existing Road Condition : Fair
3 Average Distance From Quarry to Site L 20.00 Km
4 Basic Unit Prices of Boulder at Quarry RpM06 1.00 M3 50,000.00
5 Basic Unit Price of Excavator (Operating) RpE10 1.00 hour 559,456.60
6 Basic Unit Price of Dump Truck (Operating) RpE08 1.00 hour 291,788.58
7 Basic Unit Price of Wheel Loader (Operating) RpE15 1.00 hour 581,890.40
8 Basic Salary of Labour RpL01 1.00 hour 13,953.64
II. METHOD OF WORK
1 Excavator are exceed of Boulder
2 Labour are breaking of Boulder.
3 Stone are loading to Dump truck by Wheel Loader at Quarry
4 Stone is transported by Dump Truck to site.
III. ANALYSIS
continued
File : 620886140.xlsx
BASIC UNIT PRICES ANALYSIS OF MATERIALS
Description : M06 - Stone
Location : Quarry
Direction : Site Location
Prod.Cap / hour =
V x Fa x 60 Q3 4.13 M3 / hour
Ts2
Operational Cost of Dump Truck / Cu.m = (1 : Q3) x RpE09
Rp3 70,684 Rupiah
3.d MANPOWER
File : 620886140.xlsx
NIT PRICES ANALYSIS OF MATERIALS
next page
UNIT PRICE
(Rp.)
File : 620886140.xlsx
BASIC UNIT PRICES ANALYSIS OF MATERIALS
Description : M07 - Gravel
Location : Quarry
Direction : Base Camp
I. ASSUMPTION
1 Mechanizing Work
2 Existing Road Condition : Fair
3 Average Distance From Quarry to Site L 20.00 Km
4 Basic Unit Price of Gravel at Quarry RpM07 1.00 M3 50,000.00
5 Basic Unit Price of Excavator (Operating) RpE10 1.00 hour 559,456.60
6 Basic Unit Price of Dump Truck (Operating) RpE08 1.00 hour 291,788.58
III. ANALYSIS
EXCAVATOR (E10)
Bucket Capacity V 0.93 M3
Bucket Factor Fb 0.59 -
Efficiency Factor Fa 0.83 -
Cycle Time Ts1
- Excavated/ Loading T1 1.00 minute
- Others T2 0.50 minute
Ts1 1.50 minute
Prod.Cap / hour =
V x Fb x Fa x 60 Q1 18.33 M3 / hour
Ts1
Operational Cost of Excavator / Cu.m = (1 : Q1) x RpE10
Rp1 30,517 Rupiah
File : 620886140.xlsx
BASIC UNIT PRICES ANALYSIS OF MATERIALS
Description : M07 - Gravel
Location : Quarry
Direction : Base Camp
Prod.Cap / hour =
V x Fa x 60 Q2 3.81 M3 / hour
Ts2
Operational Cost of Dump Truck / Cu.m = (1 : Q2) x RpE09
Rp2 76,684 Rupiah
File : 620886140.xlsx
NIT PRICES ANALYSIS OF MATERIALS
next page
UNIT PRICE
(Rp.)
File : 620886140.xlsx
continued
I. ASSUMPTION
1 Mechanizing Work
2 Existing Road Condition : Fair
3 Jarak Quarry ke lokasi Base Camp L 20.00 Km
4 Harga UNIT Sirtu di Quarry RpM16 1.00 M3 50,000.00
5 Basic Unit Price of Excavator (Operating) RpE10 1.00 hour 559,456.60
6 Basic Unit Price of Dump Truck (Operating) RpE08 1.00 hour 291,788.58
III. ANALYSIS
EXCAVATOR (E10)
Bucket Capacity V 0.93 M3
Bucket Factor Fb 0.68 -
Efficiency Factor Fa 0.83 -
Cycle Time Ts1
- Excavated/ Loading T1 1.00 minute
- Others T2 0.50 minute
Ts1 1.50 minute
Prod.Cap / hour =
V x Fb x Fa x 60 Q1 20.95 M3 / hour
Ts1
Operational Cost of Excavator / Cu.m = (1 : Q1) x RpE10
Rp1 26,702 Rupiah
File : 620886140.xlsx
BASIC UNIT PRICES ANALYSIS OF MATERIALS
Description : M16 - Sirtu
Location : Quarry
Direction : Site Location
Prod.Cap / hour =
V x Fa x 60 Q2 3.58 M3 / hour
Ts2
Operational Cost of Dump Truck / Cu.m = (1 : Q2) x RpE09
Rp2 81,524 Rupiah
File : 620886140.xlsx
NIT PRICES ANALYSIS OF MATERIALS
next page
UNIT PRICE
(Rp.)
File : 620886140.xlsx
continued
I. ASSUMPTION
1 Mechanizing Work
2 Existing Road Condition : Fair
3 Average Distance From Quarry to Site L 20.00 Km
4 Basic Unit Price of Sandy Clay at Quarry RpM44 1.00 M3 50,000.00
5 Basic Unit Price of Excavator (Operating) RpE10 1.00 hour 559,456.60
6 Basic Unit Price of Dump Truck (Operating) RpE08 1.00 hour 291,788.58
III. ANALYSIS
EXCAVATOR (E10)
Bucket Capacity V 0.93 M3
Bucket Factor Fb 0.68 -
Efficiency Factor Fa 0.83 -
Cycle Time Ts1
- Excavated/ Loading T1 1.00 minute
- Others T2 0.50 minute
Ts1 1.50 minute
Prod.Cap / hour =
V x Fb x Fa x 60 Q1 20.95 M3 / hour
Ts1
Operational Cost of Excavator / Cu.m = (1 : Q1) x RpE10
Rp1 26,702 Rupiah
File : 620886140.xlsx
BASIC UNIT PRICES ANALYSIS OF MATERIALS
Description : M44 - Sandy Clay
Location : Quarry
Direction : Site Location
Prod.Cap / hour =
V x Fa x 60 Q2 3.63 M3 / hour
Ts2
Operational Cost of Dump Truck / Cu.m = (1 : Q2) x RpE09
Rp2 80,381 Rupiah
File : 620886140.xlsx
NIT PRICES ANALYSIS OF MATERIALS
next page
UNIT PRICE
(Rp.)
File : 620886140.xlsx
- Others T4 1.00 minute
Ts2 82.15 minute
continued
File : 620886140.xlsx
File : 620886140.xlsx
File : 620886140.xlsx