ANALISA HARGA SATUAN

PROYEK : LANJUTAN PEMBUATAN TALUD PENAHAN TANAH AKIBAT GALIAN TANAH PADA DAERAH RUNWAY 14
LOKASI : BANDAR UDARA HAJI MUHAMMAD SIDIK - MUARA TEWEH
TAHUN : 2018
ANGGARAN

Jumlah Harga
Kode Nama Bahan / Upah / Alat Sat Koef. Harga Satuan JUMLAH
Upah Bahan Alat
Pek. Pembuatan Direksi Keet/ Kantor Sementara dan Gudang (M2)
Cerucuk Dia 8-10 cm Buah 1.2500 24,500.00 - 30,625.00 - 30,625.00
Kayu Kelas III M3 0.1800 4,150,000.00 - 747,000.00 - 747,000.00
Paku Kg 0.8500 26,000.00 - 22,100.00 - 22,100.00
Besi Beton Kg 1.1000 15,600.00 - 17,160.00 - 17,160.00
Semen Kg 35.0000 1,420.00 - 49,700.00 - 49,700.00
Pasir Pasang M3 0.1500 260,000.00 - 39,000.00 - 39,000.00
Pasir beton M3 0.1000 275,000.00 - 27,500.00 - 27,500.00
Agregat Pecah 20 - 30 MM M3 0.1500 550,000.00 - 82,500.00 - 82,500.00
Batu Bata Buah 30.0000 3,400.00 - 102,000.00 - 102,000.00
Seng Lmbr 0.2500 220,500.00 - 55,125.00 - 55,125.00
Kaca Polos M2 0.0800 75,000.00 - 6,000.00 - 6,000.00
Kunci Tanam Buah 0.1500 90,000.00 - 13,500.00 - 13,500.00
Multiplek 9 MM Lmbr 0.0600 168,000.00 - 10,080.00 - 10,080.00
Pekerja Jam 6.0000 10,000.00 60,000.00 - - 60,000.00
Tukang Jam 12.0000 15,000.00 180,000.00 - - 180,000.00
Kepala tukang Jam 2.4000 20,000.00 48,000.00 - - 48,000.00
Mandor Jam 0.4000 25,000.00 10,000.00 - - 10,000.00
Jumlah 298,000.00 1,202,290.00 - 1,500,290.00

Pek. Papan Nama Proyek (Buah)

Kayu Kelas III M3 0.0035 4,150,000.00 - 14,525.00 - 14,525.00
Paku Kg 0.6000 26,000.00 - 15,600.00 - 15,600.00
Multiplek 9 MM Lmbr 0.4000 168,000.00 - 67,200.00 - 67,200.00
Cat kayu Kg 1.5000 41,500.00 - 62,250.00 - 62,250.00
Semen Kg 16.8000 1,420.00 - 23,856.00 - 23,856.00
Pasir Beton M³ 0.0270 275,000.00 - 7,425.00 - 7,425.00
Agregat Pecah 20 - 30 MM M³ 0.0410 550,000.00 - 22,550.00 - 22,550.00
Kepala Tukang Jam 8.0000 20,000.00 160,000.00 - - 160,000.00
Tukang Jam 16.0000 15,000.00 240,000.00 - - 240,000.00
Pekerja Jam 16.0000 10,000.00 160,000.00 - - 160,000.00
Mandor Jam 8.0000 25,000.00 200,000.00 - - 200,000.00
Jumlah 760,000.00 213,406.00 - 973,406.00

Pek. Mobilisasi dan Demobilisasi (Ls)

Concrete Mixer Unit 5.0000 1,500,000.0 - - 7,500,000.00 7,500,000.00
Excavator Unit 1.0000 7,500,000.0 - - 7,500,000.00 7,500,000.00
Dump Truck Unit 10.0000 3,000,000.0 - - 30,000,000.00 30,000,000.00
Concrete Vibrator Unit 2.0000 500,000.00 - - 1,000,000.00 1,000,000.00
Total station Unit 1.0000 200,000.00 - - 200,000.00 200,000.00
Waterpass Unit 1.0000 200,000.00 - - 200,000.00 200,000.00
Mesin Pompa Air Unit 5.0000 500,000.00 - - 2,500,000.00 2,500,000.00
Jumlah - - 48,900,000.00 48,900,000.00
Jumlah Mobilisasi dan Demobilisasi 97,800,000.00

Pek. Pengukuran Sebelum dan Sesudah Pekerjaan (M2)

Surveyor Jam 0.0320 25,000.00 800.00 - - 800.00
Asisten Surveyor Jam 0.0320 15,000.00 480.00 - - 480.00
Pekerja Jam 0.1280 10,000.00 1,280.00 - - 1,280.00
Waterpass Jam 0.0160 20,000.00 - - 320.00 320.00
Total Station Jam 0.0160 55,000.00 - - 880.00 880.00
Jumlah 2,560.00 - 1,200.00 3,760.00

Pekerjaan Galian Tanah

Pekerja. Jam 0.0970 10,000.00 969.70 - - 969.70
Mandor. Jam 0.0242 25,000.00 606.06 - - 606.06
Excavator Jam 0.0242 650,000.00 - - 15,757.58 15,757.58
Dump Truck Jam 0.0970 375,000.00 - - 36,363.64 36,363.64
Jumlah 1,575.76 - 52,121.21 53,696.97
 ANALISA HARGA SATUAN
PROYEK : LANJUTAN PEMBUATAN TALUD PENAHAN TANAH AKIBAT GALIAN TANAH PADA DAERAH RUNWAY 14
LOKASI : BANDAR UDARA HAJI MUHAMMAD SIDIK - MUARA TEWEH
TAHUN : 2018
ANGGARAN

Jumlah Harga
Kode Nama Bahan / Upah / Alat Sat Koef. Harga Satuan JUMLAH
Upah Bahan Alat
Pekerjaan Bekisting Sloof & Kolom (M2)
Multiplek 9 MM Lmbr 0.4167 168,000.00 - 70,000.00 - 70,000.00
Kayu Kelas III M3 0.0430 4,150,000.00 - 178,450.00 - 178,450.00
Paku Kg 0.6000 26,000.00 - 15,600.00 - 15,600.00
Pekerja Jam 0.4667 10,000.00 4,666.67 - - 4,666.67
Tukang Jam 0.9333 15,000.00 14,000.00 - - 14,000.00
Kepala Tukang Jam 0.4667 20,000.00 9,333.33 - - 9,333.33
Mandor Jam 0.2333 25,000.00 5,833.33 - - 5,833.33
Alat Bantu LS 1.0000 10,000.00 - - 10,000.00 10,000.00
Jumlah 33,833.33 264,050.00 10,000.00 307,883.33

Pekerjaan Sloof & Kolom 25 x 25 cm Beton Mutu K175

Semen Kg 342.3000 1,420.00 - 486,066.00 - 486,066.00
Pasir beton M3 0.5700 275,000.00 - 156,750.00 - 156,750.00
Agregat Pecah Mesin 20-30 mm M3 0.8948 550,000.00 - 492,130.43 - 492,130.43
Air Liter 215.0000 50.00 - 10,750.00 - 10,750.00
Pekerja Jam 3.0522 10,000.00 30,522.09 - - 30,522.09
Tukang Jam 9.1566 15,000.00 137,349.40 - - 137,349.40
Mandor Jam 0.7631 25,000.00 19,076.31 - - 19,076.31
Concrete Mixer Jam 0.7631 150,000.00 - - 114,457.83 114,457.83
Con. Vibrator Jam 0.1372 75,000.00 - - 10,290.00 10,290.00
Mesin Pompa Air Jam 0.0432 75,000.00 - - 3,237.95 3,237.95
Alat Bantu LS 1.0000 10,000.00 - - 10,000.00 10,000.00
Jumlah 186,947.79 1,145,696.43 137,985.78 1,470,630.01

Pembesian Sloof & Kolom dengan Besi Polos

Besi beton Kg 1.1000 15,600.00 - 17,160.00 - 17,160.00
Kawat Beton Kg 0.0025 35,300.00 - 88.25 - 88.25
Pekerja Jam 0.1050 10,000.00 - 1,050.00 - 1,050.00
Tukang Jam 0.0350 15,000.00 525.00 - - 525.00
Mandor Jam 0.0350 25,000.00 875.00 - - 875.00
Alat Bantu LS 1.0000 250.00 - - 250.00 250.00
Jumlah 1,400.00 18,298.25 250.00 19,948.25

Pekerjaan Pasangan Batu Campuran 1 : 3

Batu Pasang M3 1.1829 326,100.00 - 385,729.71 - 385,729.71
Semen (PC) Kg 232.0000 1,420.00 - 329,440.00 - 329,440.00
Pasir Pasang M3 0.4830 260,000.00 - 125,580.00 - 125,580.00
Air Liter 72.0000 50.00 - 3,600.00 - 3,600.00
Pekerja Jam 11.4458 10,000.00 114,457.83 - - 114,457.83
Tukang Jam 2.2892 15,000.00 34,337.35 - - 34,337.35
Mandor Jam 0.7631 25,000.00 19,076.31 - - 19,076.31
Concrete Mixer Jam 0.7631 150,000.00 - - 114,457.83 114,457.83
Mesin Pompa Air Jam 0.0442 75,000.00 - - 3,313.25 3,313.25
Alat Bantu LS 1.0000 10,000.00 - - 10,000.00 10,000.00
Jumlah 167,871.49 844,349.71 127,771.08 1,139,992.28

Pekerjaan Urugan Tanah Kembali (M3)

Pekerja Jam 2.0000 10,000.00 20,000.00 - - 20,000.00
Mandor Jam 0.3333 25,000.00 8,333.33 - - 8,333.33
Alat Bantu LS 1.0000 5,000.00 - - 5,000.00 5,000.00
Jumlah 28,333.33 - 5,000.00 33,333.33

Pasangan Pipa PVC Drainase Ø2" Untuk 25 M'

Pipa PVC 2" M' 25.0000 29,400.00 - 735,000.00 - 735,000.00
Pekerja Jam 9.0000 10,000.00 90,000.00 - - 90,000.00
Mandor Jam 4.2000 25,000.00 105,000.00 - - 105,000.00
Alat Bantu LS 1.0000 50,000.00 - - 50,000.00 50,000.00
Jumlah 195,000.00 735,000.00 50,000.00 980,000.00
Jumlah Per M' 39,200.00

Pasangan Lapisan Ijuk tebal 10 cm untuk resapan (M2)

Ijuk Kg 3.7000 21,000.00 - 77,700.00 - 77,700.00
Pekerja Jam 1.3333 10,000.00 13,333.33 - - 13,333.33
Mandor Jam 0.3333 25,000.00 8,333.33 - - 8,333.33
Alat Bantu LS 1.0000 5,000.00 - - 5,000.00 5,000.00
Jumlah 21,666.67 77,700.00 5,000.00 104,366.67
 ANALISA HARGA SATUAN
PROYEK : LANJUTAN PEMBUATAN TALUD PENAHAN TANAH AKIBAT GALIAN TANAH PADA DAERAH RUNWAY 14
LOKASI : BANDAR UDARA HAJI MUHAMMAD SIDIK - MUARA TEWEH
TAHUN : 2018
ANGGARAN

Jumlah Harga
Kode Nama Bahan / Upah / Alat Sat Koef. Harga Satuan JUMLAH
Upah Bahan Alat
Pekerjaan Cerucuk Ø8-10 kayu galam (Buah)
Cerucuk Dia 8-10 cm Buah 1.0000 24,500.00 - 24,500.00 - 24,500.00
Pekerja Jam 0.0411 10,000.00 410.96 - - 410.96
Mandor Jam 0.0137 25,000.00 342.47 - - 342.47
Excavator Jam 0.0137 650,000.00 - - 8,904.11 8,904.11
Alat Bantu LS 1.0000 1,000.00 - - 1,000.00 1,000.00
Jumlah 753.42 24,500.00 9,904.11 35,157.53

Pekerjaan Papan Cerucuk (30x30x2) cm (M3)

Papan Cerucuk Buah 612.0000 2,700.00 - 1,652,400.00 - 1,652,400.00
Paku Kg 6.0000 26,000.00 - 156,000.00 - 156,000.00
Pekerja Jam 19.0938 10,000.00 190,937.50 - - 190,937.50
Mandor Jam 9.5469 25,000.00 238,671.88 - - 238,671.88
Alat Bantu LS 1.0000 50,000.00 - - 50,000.00 50,000.00
Jumlah 429,609.38 1,808,400.00 50,000.00 2,288,009.38

Pekerjaan Gebalan Rumput (M2)

Rumput M2 1.1000 27,000.00 - 29,700.00 - 29,700.00
Pekerja Jam 0.8232 10,000.00 8,232.00 - - 8,232.00
Mandor Jam 0.2826 25,000.00 7,065.00 - - 7,065.00
Alat Bantu LS 1.0000 10,000.00 - - 10,000.00 10,000.00
Jumlah 15,297.00 29,700.00 10,000.00 54,997.00