D Jumlah (A+B+C)
E Overhead & Profit 11% X D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 11% X D
F Harga Satuan Pekerjaan (D+E)
0.11
Jumlah Harga
(Rp.)
75,000.00
4,750.00
79,750.00
79,750.00
7,975.00
87,725.00
Jumlah Harga
(Rp.)
150,000.00
11,400.00
161,400.00
161,400.00
16,140.00
177,540.00
ITEM PEMBAYARAN NO.
JENIS PEKERJAAN : Galian untuk Selokan Drainase dan Saluran Air
SATUAN PEMBAYARAN : m3
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. MATERIAL
Panjang Saluran dengan Volume Beton per M3 2.50 m'
1. Semen Kg 370.8000 1,900.00
2. Pasir Beton M3 0.5250 280,000.00
3. Aggregat Kasar M3 0.7425 275,000.00
5. Formworks Ls 0.2000 150,000.00
6 Paku Kg 1.2000 20,000.00
7 Besi Beton Kg 45.0000 11,500.00
8 Kawat beton kg 0.0250 20,000.00
Sub Total Material
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
1. Compressor (E05) Jam 0.0558 250,000.00
2. Jack Hammer (E26) Jam 0.0558 57,142.86
3. Wheel Loader (E15) Jam 0.0558 398,571.43
4. Excavator (E10) Jam 0.0558 488,071.43
5 Dump Truck (E08) Jam 0.3460 286,428.57
Alat bantu Ls 1.0000 0.00
B. BAHAN
C. PERALATAN
1. Compressor (E05) Jam 0.0738 250,000.00
2. Jack Hammer (E26) Jam 0.0738 57,142.86
3. Wheel Loader (E15) Jam 0.0738 398,571.43
4. Excavator (E10) Jam 0.0738 488,071.43
5 Dump Truck (E08) Jam 0.3677 286,428.57
Alat bantu Ls 1.0000 0.00
A. TENAGA
1. Pekerja (L01) Jam 0.0207 14,285.71
2. Mandor (L03) Jam 0.0052 27,142.86
B. BAHAN
C. PERALATAN
1. Excavator (E10) Jam 0.0052 488,071.43
2. Bulldozer (E04) Jam 0.014502 486,071.43
3. Alat bantu Ls 1.0000 0.00
A. TENAGA
B. BAHAN
C. PERALATAN
1. Excavator (E10) Jam 0.0058 488,071.43
2. Bulldozer (E04) Jam 0.014502 486,071.43
3. Alat bantu Ls 1.0000 0.00
A. TENAGA
C. PERALATAN
A. TENAGA
B. BAHAN
1. Bahan pilihan (M09) (M09) M3 1.1100 25,000.00
C. PERALATAN
1. Wheel Loader (E15) Jam 0.0085 398,571.43
2. Dump Truck (E08) Jam 0.6073 286,428.57
3. Motor Grader (E13) Jam 0.0040 428,571.43
3. Tandem (E17) Jam 0.0161 250,000.00
4. Water Tanker (E23) Jam 0.0070 203,928.57
5. Alat Bantu Ls 1.0000 0.00
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
2 Membuat 1 m3 beton mutu f’c = 9,8 MPa (K125), slump (12 +2) cm, w/c = 0,78
A TENAGA KERJA
1 Pekerja OH 1.650 100,000.00
2 Tukang batu OH 0.275 150,000.00
3 Kepala tukang OH 0.028 180,000.00
4 Mandor OH 0.083 190,000.00
Jumlah Harga Tenaga Kerja
B BAHAN
1 Semen portland kg 276.000 1,900.00
2 Pasir beton m3 0.591 280,000.00
3 Kerikil max. 30 m m3 0.750 275,000.00
4 Air m3 215.000
Jumlah Harga Bahan
C PERALATAN
Membuat 1 m3 beton mutu f’c = 21,7 MPa (K 250), slump (12 +2) cm, w/c = 0,56
A TENAGA KERJA
1 Pekerja OH 1.6500 100,000.00
2 Tukang batu OH 0.2750 150,000.00
3 Kepala tukang OH 0.0280 180,000.00
4 Mandor OH 0.0830 190,000.00
Jumlah Harga Tenaga Kerja
B BAHAN
1 Semen portland kg 384.0000 1,900.00
2 Pasir beton m3 0.4943 280,000.00
3 Kerikil max. 30 m m3 0.7696 275,000.00
4 Air m3 215.0000
Jumlah Harga Bahan
C PERALATAN
Membuat 1 m3 beton mutu f’c =31,2 MPa (K 350), slump (12 +2) cm, w/c = 0,49
A TENAGA KERJA
1 Pekerja OH 2.1000 100,000.00
2 Tukang batu OH 0.3500 150,000.00
3 Kepala tukang OH 0.0350 180,000.00
4 Mandor OH 0.1050 190,000.00
Jumlah Harga Tenaga Kerja
B BAHAN
1 Semen portland kg 448.0000 1,900.00
2 Pasir beton m3 0.4764 280,000.00
3 Kerikil max. 30 m m3 0.7407 275,000.00
4 Air lt 215.0000
Jumlah Harga Bahan
C PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
B. BAHAN
C. PERALATAN
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
1. Wheel Loader E15 Jam 0.0096 398,571.43
2. AMP E01 Jam 0.0201 4,355,630.42
3. Genset E12 Jam 0.0201 260,000.00
4. Dump Truck E08 Jam 0.3698 286,428.57
5. Asp. Finisher E02 Jam 0.0137 1,122,853.03
6. Tandem Roller E17 Jam 0.0135 250,000.00
7 P. Tyre Roller E18 Jam 0.0058 302,890.71
8 Alat Bantu Ls 1.0000 0.00
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
C. PERALATAN
1. Wheel Loader E15 Jam 0.0096 398,571.43
2. AMP E01 Jam 0.0201 4,355,630.42
3. Genset E12 Jam 0.0201 260,000.00
4. Dump Truck E08 Jam 0.3698 286,428.57
5. Asphalt Finisher E02 Jam 0.0092 1,122,853.03
6. Tandem Roller E17 Jam 0.0090 250,000.00
7 P. Tyre Roller E18 Jam 0.0052 302,890.71
8 Alat Bantu Ls 1.0000 0.00
A. TENAGA
B. BAHAN
C. PERALATAN
1. Wheel Loader E15 Jam 0.0096 398,571.43
2. AMP E01 Jam 0.0201 4,355,630.42
3. Genset E12 Jam 0.0201 260,000.00
4. Dump Truck E08 Jam 0.3698 286,428.57
5. Asphalt Finisher E02 Jam 0.0110 1,122,853.03
6. Tandem Roller E17 Jam 0.0108 250,000.00
7 P. Tyre Roller E18 Jam 0.0046 302,890.71
8 Alat Bantu Ls 1.0000 0.00
A. TENAGA
B. BAHAN
C. PERALATAN
1. Wheel Loader E15 Jam 0.0096 398,571.43
2. AMP E01 Jam 0.0201 4,355,630.42
3. Genset E12 Jam 0.0201 260,000.00
4. Dump Truck E08 Jam 0.3698 286,428.57
5. Asphalt Finisher E02 Jam 0.0110 1,122,853.03
6. Tandem Roller E17 Jam 0.0108 250,000.00
7 P. Tyre Roller E18 Jam 0.0046 302,890.71
8 Alat Bantu Ls 1.0000 0.00
(Rp.) (Rp.)
A. TENAGA
C. PERALATAN
(Rp.) (Rp.)
A. TENAGA
B. BAHAN
C. PERALATAN
1. Crane 1 (E31) 0.9036 190,439.56
2 Crane 2 (E31) 0.9036 190,439.56
3 Alat Bantu LS 1.0000 0.00
(Rp.) (Rp.)
A. TENAGA
1. Pekerja (L01) jam 18.0000 14,410.71
2. Tukang (L02) jam 5.0000 21,553.57
3. Mandor (L03) jam 1.0000 28,696.43
B. BAHAN
C. PERALATAN
1. Crane 1 (E31) 0.9036 190,439.56
2 Crane 2 (E31) 0.9036 190,439.56
3 Alat Bantu LS 1.0000 0.00
A. TENAGA
B. BAHAN
C. PERALATAN
1. Crane 1 jam 0.9036 190,439.56
2 Crane 2 jam 0.9036 190,439.56
3 Jack Hidraulik jam 1.0000 0.00
3 Alat Bantu LS 1.0000 0.00
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
(Rp.) (Rp.)
A. TENAGA
B. BAHAN
C. PERALATAN
1. Compressor E05 Jam 1.0417 250,000.00
2. Jack Hammer E26 Jam 1.0417 57,142.86
3. Wheel Loader E15 Jam 0.0101 398,571.43
4. Dump Truck E08 Jam 0.6098 286,428.57
5 Alat bantu Ls 1.0000 0.00
A. TENAGA
C. PERALATAN
431.83
205.12
636.96
0.00
3,688.41
37,836.17
0.00
41,524.58
42,161.53
4,637.77
46,799.30
JUMLAH
HARGA
(Rp.)
57,372.35
17,211.70
3,114.50
77,698.55
704,520.00
147,000.00
204,187.50
30,000.00
24,000.00
517,500.00
500.00
1,627,707.50
42,541.59
11,388.06
28,686.17
0.00
82,615.83
1,788,021.88
196,682.41
1,984,704.28
793,882.00
JUMLAH
HARGA
(Rp.)
730.01
693.51
1,423.51
0.00
12,470.34
95,769.78
0.00
108,240.12
109,663.63
12,063.00
121,726.63
JUMLAH
HARGA
(Rp.)
6,374.71
1,513.99
7,888.70
0.00
13,944.67
3,187.35
22,231.78
27,223.98
99,113.69
0.00
165,701.47
173,590.16
19,094.92
192,685.08
JUMLAH
HARGA
(Rp.)
8,431.06
2,002.38
10,433.44
0.00
18,442.95
4,215.53
29,403.33
36,005.90
105,323.02
0.00
193,390.72
203,824.16
22,420.66
226,244.82
JUMLAH
HARGA
(Rp.)
296.12
140.65
436.77
37,500.00
37,500.00
2,529.20
7,049.23
0.00
9,578.42
47,515.19
5,226.67
52,741.87
JUMLAH
HARGA
(Rp.)
822.54
156.28
978.83
95,000.00
95,000.00
2,810.22
7,049.23
0.00
9,859.45
105,838.27
11,642.21
117,480.48
JUMLAH
HARGA
(Rp.)
849.52
230.58
1,080.11
453,099.34
453,099.34
3,385.95
144,441.30
4,016.06
2,962.96
2,866.47
0.00
157,672.74
611,852.18
67,303.74
679,155.92
JUMLAH
HARGA
(Rp.)
35,009.15
17,428.66
52,437.81
27,750.00
27,750.00
3,389.69
173,961.21
1,700.68
4,026.13
1,433.23
0.00
184,510.94
264,698.75
29,116.86
293,815.61
JUMLAH
HARGA
(Rp.)
11,474.47
38,726.33
2,725.19
52,925.99
892,392.00
144,060.00
204,600.00
700,000.00
64,000.00
2,005,052.00
97,891.57
99,934.03
7,780.41
0.00
205,606.00
2,263,583.99
248,994.24
2,512,578.23
JUMLAH
HARGA
(Rp.)
11,474.47
23,666.09
2,725.19
37,865.75
802,370.00
151,523.08
204,600.00
350,000.00
32,000.00
1,540,493.08
97,891.57
99,934.03
7,780.41
0.00
205,606.00
1,783,964.82
196,236.13
1,980,200.96
JUMLAH
HARGA
(Rp.)
19,506.60
29,259.90
18,531.27
67,297.76
591,014.00
143,155.38
248,943.75
87,500.00
8,000.00
1,078,613.13
204,819.28
7,780.41
0.00
212,599.68
1,358,510.58
149,436.16
1,507,946.75
SNI 2013
A.4.1.1.2
165,000.00
41,250.00
5,040.00
15,770.00
227,060.00
524,400.00
165,600.00
206,148.15
0.00
896,148.15
0.00
1,123,208.15
123,552.90
1,246,761.04
SNI 2013
A.4.1.1.8
165,000.00
41,250.00
5,040.00
15,770.00
227,060.00
729,600.00
138,400.00
211,648.15
0.00
1,079,648.15
0.00
1,306,708.15
143,737.90
1,450,446.04
SNI 2013
A.4.1.1.12
210,000.00
52,500.00
6,300.00
19,950.00
288,750.00
851,200.00
133,400.00
203,703.70
0.00
1,188,303.70
0.00
1,477,053.70
162,475.91
1,639,529.61
JUMLAH
HARGA
(Rp.)
29.76
11.31
41.07
4,060.67
798.60
4,859.27
32.80
17.09
49.89
4,950.23
544.53
5,494.76
JUMLAH
HARGA
(Rp.)
29.76
11.31
41.07
8,487.20
1,297.80
9,785.00
41.67
52.08
93.75
9,919.82
1,091.18
11,011.00
JUMLAH
HARGA
(Rp.)
29.76
11.31
41.07
10,609.00
721.00
11,330.00
41.67
52.08
93.75
11,464.82
1,261.13
12,725.95
JUMLAH
HARGA
(Rp.)
2,868.62
545.04
3,413.65
45,927.39
63,152.15
18,753.00
785,375.00
913,207.54
3,814.88
87,462.46
5,220.88
105,918.90
15,426.42
3,380.98
1,757.51
0.00
222,982.02
1,139,603.22
125,356.35
1,264,959.57
JUMLAH
HARGA
(Rp.)
29.76
11.31
41.07
10,403.00
10,403.00
41.67
52.08
93.75
10,537.82
1,159.16
11,696.98
JUMLAH
HARGA
(Rp.)
2,868.62
545.04
3,413.65
20,295.62
49,292.09
43,312.21
18,952.50
618,000.00
749,852.42
3,814.88
87,462.46
5,220.88
105,918.90
10,284.28
2,253.99
1,562.23
0.00
216,517.61
969,783.69
106,676.21
1,076,459.89
JUMLAH
HARGA
(Rp.)
2,868.62
545.04
19,000,000.00
3,413.65 50,000,000.00
3,500,000.00
848,680.89
3,814.88
87,462.46
5,220.88
105,918.90
12,341.13
2,704.78
1,406.00
0.00
218,869.04
1,070,963.59
117,805.99
1,188,769.58
JUMLAH
HARGA
(Rp.)
2,868.62
545.04
3,413.65
53,682.56
56,043.34
17,955.00
721,000.00
848,680.89
3,814.88
87,462.46
5,220.88
105,918.90
12,341.13
2,704.78
1,406.00
0.00
218,869.04
1,070,963.59
117,805.99
1,188,769.58
JUMLAH
HARGA
(Rp.)
0.00
20,000,000.00
20,000,000.00
0.00
20,000,000.00
2,200,000.00
22,200,000.00
JUMLAH
HARGA
(Rp.)
259,392.86
107,767.86
28,696.43
395,857.14
8,380,057.22
3,549,000.00
7,959,515.63
4,320,000.00
11,250,000.00
35,458,572.84
172,083.94
172,083.94
0.00
344,167.87
36,198,597.86
3,981,845.76
40,180,443.62
JUMLAH
HARGA
(Rp.)
259,392.86
107,767.86
28,696.43
395,857.14
11,732,080.10
4,968,600.00
11,143,321.88
5,760,000.00
0.00
33,604,001.98
172,083.94
172,083.94
0.00
344,167.87
34,344,026.99
3,777,842.97
38,121,869.96
JUMLAH
HARGA
(Rp.)
259,392.86
107,767.86
28,696.43
395,857.14
0.00
172,083.94
172,083.94
0.00
0.00
344,167.87
740,025.02
81,402.75
821,427.77
JUMLAH
HARGA
(Rp.)
11,574.87
38,952.24
2,881.17
53,408.28
409,984.61
33,285.65
108,434.07
500,000.00
26,400.00
1,078,104.33
26,984.70
97,353.69
6,087.04
0.00
130,425.42
1,261,938.03
138,813.18
1,400,751.21
JUMLAH
HARGA
(Rp.)
57,874.35
25,968.16
11,524.67
95,367.18
199,800.00
241,500.00
130,376.05
571,676.05
120,481.93
0.00
120,481.93
787,525.16
86,627.77
874,152.93
JUMLAH
HARGA
(Rp.)
8,646.43
4,849.55
2,152.23
15,648.21
130,650.00
38,325.00
18,900.00
187,875.00
18,750.00
21,482.14
0.00
40,232.14
243,755.36
26,813.09
270,568.45
JUMLAH
HARGA
(Rp.)
6,332.71
3,788.64
1,261.05
11,382.40
59,850.00
228,014.06
12,247.94
0.00
12,247.94
251,644.40
27,680.88
279,325.29
JUMLAH
HARGA
(Rp.)
180,133.93
29,892.11
210,026.04
0.00
260,416.67
59,523.81
4,037.82
174,663.01
0.00
498,641.30
708,667.34
77,953.41
786,620.75
JUMLAH
HARGA
(Rp.)
24,210.00
12,070.00
8,035.00
44,315.00
84,666.67
18,750.00
103,416.67
3.507874
0.00
0.00
147,731.67
16,250.48
163,982.15
UPAH : OH Per Jam
Pekerja 100,000.00 14,285.71
Tukang 150,000.00 21,428.57
Kepala Tukang 180,000.00 25,714.29
Mandor 190,000.00 27,142.86
Material :
Agregat A 360,000.00 m3
Urugan Pilihan 75,000.00 m3
Semen 95,000.00 zak
Pasir Beton 280,000.00 m3
Pasir pasang 270,000.00 m3
Aggregat Kasar 275,000.00 m3
Formworks 225,000.00 m2
Paku 20,000.00 kg
Besi Beton 11,500.00 kg
Kawat beton 20,000.00 kg
Kayu klass 3 1,750,000.00 m3