Download pdf - 7d. Analisa Harga Satuan Pekerjaan

5/23/2018 7d. Analisa Harga Satuan Pekerjaan

1/7

KEGIATAN :

Rehabilitasi/Pemeliharaan Jalan (DAK)

PEKERJAAN :Pemeliharaan Jalan Kandangan - Tegong

LOKASI :

Kecamatan Kandangan


2/7

Kegiatan = Rehabilitasi/Pemeliharaan Jalan (DAK)

Pekerjaan = Pemeliharaan Jalan Kandangan - TegongLokasi = Kecamatan Kandangan

Tahun Anggaran = 2014

NO ANALISA HARGA SATUAN HARGA SATUAN

1 K 637A Pek. Lavelling Lapen m3 1.414.810,71

2 K 026 Pek. Produksi ATB ton 956.694,00

3 K 528A Pek. Penghamparan Lapis ATB (Menggunakan Alat) m3 192.106,67

4 K 721 Pek. Beton Struktur K-175 m3 946.617,01

5 K 710 Pek. Acuan Beton m2 160.850,00

6 1,50 xK 224 Pek.Galian tanah keras m3 44.700,00

7 K 224 Pek Galian tanah m3 29 800 00

HARGA SATUAN PEKERJAAN

URAIAN PEKERJAAN


3/7

7 K 224 Pek Galian tanah m3 29 800 00

KEGIATAN : = Rehabilitasi/Pemeliharaan Jalan (DAK)

PEKERJAAN : = Pemeliharaan Jalan Kandangan - Tegong

LOKASI : = Kecamatan Kandangan

TAHUN ANGGARAN = 2014

NO KODE

1 M A N D O R L 061 60.000,00Rp / hari

2 KEPALA TUKANG BATU - 55.000,00Rp / hari

3 KEPALA TUKANG KAYU - 55.000,00Rp / hari

3 KEPALA TUKANG CAT / TUKANG BESI - 55.000,00Rp / hari

4 TUKANG BATU L 073 50.000,00Rp / hari

5 TUKANG KAYU/TUKANG LAS L 079 52.500,00Rp / hari

6 TUKANG CAT - 50.000,00Rp / hari

7 TUKANG BESI - 50.000,00Rp / hari8 MEKANIK TERLATIH L 071 65.000,00Rp / hari

9 PEKERJA - 45.000,00Rp / hari

10 BURUH TAK TERLATIH L 101 40.000,00Rp / hari

11 BURUH SEMI TERLATIH L 103 45.000,00Rp / hari

12 BURUH TERLATIH L 106 50.000,00Rp / hari

13 OPERATOR TERLATIH L 081 65.000,00Rp / hari

14 OPERATOR SEMI TERLATIH L 082 57.500,00Rp / hari

15 PEMBANTU OPERATOR 50 000 00Rp / hari

HARGA SATUANUPAH TENAGA KERJA

DAFTAR HARGA SATUAN UPAH


4/7

KEGIATAN = Rehabilitasi/Pemeliharaan Jalan (DAK)

PEKERJAAN = Pemeliharaan Jalan Kandangan - Tegong

LOKASI = Kecamatan Kandangan


NO KODE

1 PASIR URUG/ISIAN/BASAHAN M.040 125.000,00Rp / m3

2 PASIR BETON M.041 175.000,00Rp / m3

3 PASIR PASANG - 125.000,00Rp / m3

4 BATU PECAH 15-20 M.020 130.000,00Rp / m3

5 BATU PECAH 10-15 M.021 135.000,00Rp / m3

6 BATU PECAH 5-7 (Pecah Tangan) M.022 115.000,00Rp / m3

7 BATU PECAH 3-5 (Pecah Mesin) M.023 135.000,00Rp / m3

8 BATU PECAH 2-3 Pecah Mesin) M.024 142.500,00Rp / m3



11 BATU PECAH 0,5-0,5 Pecah Mesin) - 160.000,00Rp / m3

12 Batu Bulat M.010 115.000,00Rp / m3

13 Kerikil dari Galian Bukit M.011 50.000,00Rp m3

14 SIRTU - ROYALTI (tidak diayak) M.042 120.000,00Rp / m3

15 Kerikil Sungai - Royalti MR.12 120.000,00Rp / m3

16 Ganti Rugi Kerikil Sungai Royalti MR 42 35 000 00Rp m3

URAIAN HARGA SATUAN

DAFTAR HARGA SATUAN BAHAN


5/7

KEGIATAN = Rehabilitasi/Pemeliharaan Jalan (DAK)

PEKERJAAN = Pemeliharaan Jalan Kandangan - Tegong

LOKASI = Kecamatan Kandangan


NO KODE

1. BULL DOZER 100 HP E 001 376.300,00Rp / Jam

2. BULL DOZER 65 HP E 003 223.000,00Rp / Jam

3. MOTOR GRADER 115 HP E 010 290.600,00Rp / Jam

4. HYDRAULIC ECAVATOR 1,3 M3 90 HP E 020 319.700,00Rp / Jam

5. CRUSHER 30 T/H 140 HP E 031 448.400,00Rp / Jam



8. SCREENING PLANT 80 HP E 040 197.100,00Rp / Jam

9. LOADER TRACKED 135 HP E 051 377.100,00Rp / Jam

10. LOADER WHEELED 115 HP E 052 299.400,00Rp / Jam

11. TRACTOR WHEELED 60 HP E 053 129.800,00Rp / Jam

12. ROLLER 3 WHEEL 8-10 TON 51 HP E 080 136.800,00Rp / Jam

13. TANDEM ROLLER 6-10 TON 40 HP E 081 185.800,00Rp / Jam

14. SELF VIBRATOR ROLLER 10 TON 35 HP E 082 150.900,00Rp / Jam

15. TOWED VIBRATOR ROLLLER 2-3 TON 6 HP E 083 63.600,00Rp / Jam

16 PNEUMATIC ROLLER 8 15 TON 95 HP E 084 284 800 00Rp / Jam

URAIAN HARGA SATUAN

DAFTAR HARGA SATUAN ALAT


6/7

41. COMPRESSSOR, AIR 150 M3 20 HP E 301 66.900,00Rp / Jam

42. GENERATOR 10 HP E 311 20.500,00Rp / Jam

43. WATER PUMP ( 5 CM ) 8 HP E 341 13.900,00Rp / Jam

44. WATER PUMP ( 15 CM ) 10 HP E 342 17.400,00Rp / Jam

45. JACKHAMMER, EQUIPMENT, ETC E 351 13.400,00Rp / Jam

46. TRACTOR EQUIPMENT, ETC E 401 137.500,00Rp / Jam

Temanggung, 19 Juni 2014

CV. RANGGA PUTRA

Herry Sussilo, ST

DIREKTUR


7/7

* 1 US $ = Rp 9.465,00 Solar Industri 4.750,00

Pelumas (Olie) 9.000,00

*)

90 %xDxJ 3,30 %xD 0,16 x HP x 0,006xHPx

$ Rp. G G (M = K + L) 4.750 9.000 60 % x K (O+P+Q+S) (M + T) (Rp./JAM)

A B C E F G H I J K L M N O P Q R S T U V W

1. Bull Dozer E. 001 89.759,63$ 849.574.930Rp 8 9.600 1.200 100 12,50 0,20483 130.513,82 23.363,31 153.877,14 0 76.000 5.400 78.308,29 1.600 0,00 159.708,29 313.585,43 376.302,52 376.300,00Rp

2. Bull Dozer E. 003 51.389,37$ 486.400.355Rp 8 9.600 1.200 65 12,50 0,20483 74.722,04 13.376,01 88.098,05 0 49.400 3.510 44.833,22 1.600 0,00 97.743,22 185.841,27 223.009,53 223.000,00Rp

3. Motor Grader E. 010 71.805,70$ 679.640.951Rp 8 12.000 1.500 115 12,50 0,20483 83.526,51 14.952,10 98.478,61 0 87.400 6.210 50.115,91 1.600 0,00 143.725,91 242.204,52 290.645,43 290.600,00Rp

4 . H yd ra ul ic E ca va to r 1 ,3 m E . 0 20 9 3. 35 1,2 0$ 883.569.108Rp 8 12.000 1.500 90 12,50 0,20483 108.588,88 19.438,52 128.027,40 0 68.400 4.860 65.153,33 1.600 0,00 138.413,33 266.440,72 319.728,87 319.700,00Rp

5. Crusher 30 t/h E. 031 140.457,67$ 1.329.431.815Rp 10 15.000 1.500 140 12,50 0,18062 144.073,18 29.247,50 173.320,68 0 106.400 7.560 86.443,91 0 0,00 200.403,91 373.724,60 448.469,51 448.400,00Rp

6. Crusher 20 t/h E. 032 104.161,07$ 985.884.496Rp 10 15.000 1.500 95 12,50 0,18062 106.842,27 21.689,46 128.531,73 0 72.200 5.130 64.105,36 0 0,00 141.435,36 269.967,10 323.960,52 323.900,00Rp

7. Crusher 10 t/h E. 033 56.023,23$ 530.259.904Rp 8 12.000 1.500 15 12,50 0,20483 65.167,88 11.665,72 76.833,60 0 11.400 810 39.100,73 0 0,00 51.310,73 128.144,33 153.773,19 153.700,00Rp

8. Screening Plant E. 040 47.929,43$ 453.652.087Rp 8 12.000 1.500 80 12,50 0,20483 55.752,93 9.980,35 65.733,28 0 60.800 4.320 33.451,76 0 0,00 98.571,76 164.305,04 197.166,05 197.100,00Rp

9. Loader Tracked E. 051 98.764,63$ 934.807.255Rp 8 12.000 1.500 135 12,50 0,20483 114.885,94 20.565,76 135.451,70 0 102.600 7.290 68.931,57 1.600 0,00 178.821,57 314.273,27 377.127,92 377.100,00Rp

10. Loader Wheeled E. 052 64.476,87$ 610.273.543Rp 8 12.000 1.500 115 12,50 0,2 0483 75.0 01,40 13.426,02 88.427,42 36.000.000 87.400 6.21 0 45.000,84 1.600 22.500,0 0 161.110,84 249.538,25 299.445 ,91 299.400,00Rp

11. Tractor Wheeled E. 053 20.256,00$ 191.723.040Rp 10 15.000 1.500 60 12,50 0,18062 20.777,41 4.217,91 24.995,32 35.000.000 45.600 3.240 12.466,45 1.600 21.875,00 83.181,45 108.176,76 129.812,11 129.800,00Rp

1 2. R ol le r 3 W he el ed 8 - 1 0 to n E . 0 80 3 9. 20 9,7 3$ 371.120.126Rp 10 15.000 1.500 51 12,50 0,18062 40.219,03 8.164,64 48.383,67 0 38.760 2.754 24.131,42 0 0,00 65.645,42 114.029,09 136.834,91 136.800,00Rp

13. Tandem Rol ler 6 - 10 ton E. 081 66.126,10$ 625.883.537Rp 10 15.000 1.500 40 12,50 0,18062 67.828,25 13.769,44 81.597,69 0 30.400 2.160 40.696,95 0 0,00 73.256,95 154.854,64 185.825,57 185.800,00Rp

1 4. S el f V ib ra to r R ol le r 1 0 t on E . 0 82 4 7. 01 0,9 0$ 444.958.169Rp 8 12.000 1.500 35 12,50 0,20483 54.684,47 9.789,08 64.473,55 0 26.600 1.890 32.810,68 0 0,00 61.300,68 125.774,23 150.929,08 150.900,00Rp

15. T owed Vibr ator Ro ller 2 -3 ton E. 083 23.287,73$ 220.418.396Rp 8 12.000 1.500 6 12,50 0,20483 27.088,98 4.849,20 31.938,18 0 4.560 324 16.253,39 0 0,00 21.137,39 53.075,57 63.690,69 63.600,00Rp

1 6. P ne um at ic R ol le r 8 - 1 5 t on E . 0 84 7 3. 04 1,4 0$ 691.336.851Rp 10 15.000 1.500 95 12,50 0,1 8062 74.9 21,56 15.209,41 90.130,97 40.000.000 72.200 5.13 0 44.952,93 1.600 25.000,0 0 147.282,93 237.413,90 284.896 ,68 284.800,00Rp

17. Vibrator Roller 600 kg E. 087 9.864,50$ 93.367.493Rp 6 7.200 1.200 7 12,50 0,24668 17.273,92 2.567,61 19.841,53 0 5.320 378 10.364,35 0 0,00 16.062,35 35.903,88 43.084,65 43.000,00Rp

18. Plate Vibrator Tamper E. 088 1.496,63$ 14.165.635Rp 6 4.500 750 4 12,50 0,24668 4.193,25 623,29 4.816,54 0 3.040 216 2.515,95 0 0,00 5.771,95 10.588,50 12.706,19 12.700,00Rp

19. Concrete Vibrator E. 089 938,93$ 8.887.004Rp 5 3.000 600 4 12,50 0,28085 3.743,87 488,79 4.232,66 0 3.040 216 2.246,32 0 0,00 5.502,32 9.734,98 11.681,98 11.600,00Rp

20. Chip Spreader E. 130 3.782,83$ 35.804.518Rp 6 3.600 600 10 12,50 0,24668 13.248,39 1.969,25 15.217,64 0 7.600 540 7.949,03 0 0,00 16.089,03 31.306,67 37.568,00 37.500,00Rp

21. Sprayer Self Propelled E. 152 15.224,40$ 144.098.946Rp 6 7.200 1.200 38 12,50 0,24668 26.659,75 3.962,72 30.622,47 2.500.000 28.880 2.052 15.995,85 1.600 1.562,50 48.490,35 79.112,81 94.935,38 94.900,00Rp

22. Aspha lt Spr aye r T owed 350 L E. 153 6 .659 ,60$ 63.033.114Rp 6 4.500 750 7 12,50 0,24668 18.658,81 2.773,46 21.432,27 2.000.000 5.320 378 11.195,29 1.600 1.250,00 18.143,29 39.575,55 47.490,66 47.400,00Rp

23. Aspha lt M ixing P lant 30 t /h E. 155 266 .886 ,57$ 2.526.081.354Rp 10 12.000 1.200 125 12,50 0,18062 342.195,61 69.467,24 411.662,85 0 1.292.000 6.750 205.317,37 0 0,00 1.504.067,37 1.915.730,21 2.298.876,26 2.298.800,00Rp

24. Aspha lt M ixing P lant 10 t /h E. 156 127 .856 ,20$ 1.210.158.933Rp 10 12.000 1.200 50 12,50 0,18062 163.934,18 33.279,37 197.213,55 0 437.000 2.700 98.360,51 0 0,00 538.060,51 735.274,06 882.328,87 882.300,00Rp

25. Aspha lt F in is he r E . 157 33.501,67$ 317.093.275Rp 7 8.400 1.200 30 12,50 0,22260 52.938,72 8.720,07 61.658,79 0 22.800 1.620 31.763,23 0 0,00 56.183,23 117.842,02 141.410,42 141.400,00Rp

26. Fuel Tank Truck E. 172 24.771,40$ 234.461.301Rp 6 7.200 1.200 115 12,50 0,20483 36.018,53 6.447,69 42.466,22 6.540.000 87.400 6.210 21.611,12 1.600 4.087,50 119.308,62 161.774,84 194.129,80 194.100,00Rp

27. W ater Tank Truck E. 182 25.208,90$ 238.602.239Rp 6 9.000 1.500 115 12,50 0,20483 29.323,74 5.249,25 34.572,99 6.540.000 87.400 6.210 17.594,24 1.600 4.087,50 115.291,74 149.864,73 179.837,68 179.800,00Rp

2 8. T ra il er T owe d E . 1 91 3 .2 94 ,6 7$ 31.184.020Rp 12 9.000 750 1 12,50 0,16519 6.181,55 1.372,10 7.553,64 4.000.000 760 54 3.708,93 1.600 2.500,00 7.022,93 14.576,57 17.491,88 17.400,00Rp

29. Low Loader Tractor E. 192 47.983,90$ 454.167.614Rp 10 7.500 750 175 12,50 0,1 8062 98.4 38,11 19.983,37 118.421,48 14.000.000 133.000 9.45 0 59.062,86 1.600 8.750,00 210.262,86 328.684,34 394.421 ,21 394.400,00Rp

30. Dump Truck 3,5 ton E. 211 22.075,20$ 208.941.768Rp 6 9.000 1.500 106 12,50 0,24668 30.925,05 4.596,72 35.521,77 6.540.000 80.560 5.724 18.555,03 1.600 4.087,50 108.926,53 144.448,30 173.337,96 173.300,00Rp

31. Dump Truck 5,0 ton E. 212 23.512,20$ 222.542.973Rp 6 9.000 1.500 145 12,50 0,24668 32.938,14 4.895,95 37.834,09 8.500.000 110.200 7.830 19.762,88 1.600 5.312,50 143.105,38 180.939,47 217.127,36 217.100,00Rp

32. Flat Bed Truck 4,0 ton E. 221 19.720,40$ 186.653.586Rp 6 9.000 1.500 80 12,50 0,24668 27.626,22 4.106,38 31.732,60 6.540.000 60.800 4.320 16.575,73 1.600 4.087,50 85.783,23 117.515,84 141.019,00 141.000,00Rp

33. Pick Up Truck E. 222 17.122,70$ 162.066.356Rp 6 9.000 1.500 61 12,50 0,24668 23.987,12 3.565,46 27.552,58 6.540.000 46.360 3.294 14.392,27 1.600 4.087,50 68.133,77 95.686,35 114.823,62 114.800,00Rp

34. Jeep 4 Wheel Drive E. 223 16.857,27$ 159.554.029Rp 6 9.000 1.500 49 12,50 0,24668 23.615,27 3.510,19 27.125,46 3.200.000 37.240 2.646 14.169,16 1.600 2.000,00 56.055,16 83.180,62 99.816,75 99.800,00Rp

35. Flat Bed Truck 5 ton E. 224 27.571,40$ 260.963.301Rp 6 9.000 1.500 110 12,50 0,24668 38.624,66 5.741,19 44.365,85 8.500.000 83.600 5.940 23.174,79 1.600 5.312,50 118.027,29 162.393,14 194.871,77 194.800,00Rp

3 6. Fl at Be d T ru ck W ith C ra ne E . 2 25 3 1. 25 4,8 0$ 295.826.682Rp 6 9.000 1.500 110 12,50 0,24668 43.784,72 6.508,19 50.292,90 8.500.000 83.600 5.940 26.270,83 1.600 5.312,50 121.123,33 171.416,23 205.699,48 205.600,00Rp

37. Motor Cycle E. 226 1.170,07$ 11.074.681Rp 5 6.000 1.200 14 12,50 0,28085 2.332,74 304,55 2.637,30 380.000 10.640 756 1.399,65 1.600 237,50 13.033,15 15.670,44 18.804,53 18.800,00Rp

38 Mobil e Workshop 4 ,0 ton E. 231 47.139,90$ 446.179.154Rp 12 14.400 1.200 80 12,50 0,24668 82.547,61 12.269,93 94.817,53 6.540.000 60.800 4.320 49.528,56 1.600 4.087,50 118.736,06 213.553,60 256.264,31 256.200,00Rp

3 9. L ub e T ru ck E . 2 32 2 5. 00 9,4 0$ 236.713.971Rp 6 7.200 1.200 82 12,50 0,24668 43.794,45 6.509,63 50.304,09 6.540.000 62.320 4.428 26.276,67 1.600 4.087,50 97.112,17 147.416,26 176.899,51 176.800,00Rp

40. Concrete Mixer 0,25 m E. 252 5.713,07$ 54.074.176Rp 5 7.500 1.500 10 12,50 0,28085 9.112,04 1.189,63 10.301,67 0 7.600 540 5.467,22 0 0,00 13.607,22 23.908,89 28.690,67 28.600,00Rp

41. Compressor air 150 m E. 301 9.401,37$ 88.983.936Rp 8 6.000 750 20 12,50 0,20483 21.871,90 3.915,29 25.787,19 1.000.000 15.200 1.080 13.123,14 1.600 625,00 30.028,14 55.815,33 66.978,39 66.900,00Rp

42. Generator E. 311 1.742,57$ 16.493.394Rp 8 4.800 600 10 12,50 0,20483 5.067,51 907,14 5.974,65 0 7.600 540 3.040,51 0 0,00 11.180,51 17.155,16 20.586,19 20.500,00Rp

43. P ump Water ( 5 cm) E. 341 790,37$ 7.480.821Rp 4 3.000 750 8 12,50 0,33271 2.986,73 329,16 3.315,89 0 6.080 432 1.792,04 0 0,00 8.304,04 11.619,93 13.943,91 13.900,00Rp

44. P ump Water ( 10 cm) E. 342 987,97$ 9.351.105Rp 4 3.000 750 10 12,50 0,33271 3.733,45 411,45 4.144,90 0 7.600 540 2.240,07 0 0,00 10.380,07 14.524,96 17.429,96 17.400,00Rp

4 5. Ja ck Ha mm er Eq ui pm en t, et c E . 3 51 1 .1 41 ,7 7$ 10.806.822Rp 5 3.750 750 6 12,50 0,28085 3.642,11 475,50 4.117,62 0 4.560 324 2.185,27 0 0,00 7.069,27 11.186,88 13.424,26 13.400,00Rp

46. T ractor Equipment, etc E. 401 9.531,43$ 90.215.017Rp 5 3.000 600 60 12,50 0,28085 38.005,33 4.961,83 42.967,16 0 45.600 3.240 22.803,20 1.600 0,00 71.643,20 114.610,36 137.532,43 137.500,00Rp

*) Khusus AMP ditambah Bahan bakar untuk pemanasan material (Referensi : DGRI Modul 3 II.12 dengan kapasitas alat 30 Ton/jam)

(13 April 2012)

D

NILAICRF

DEPRESIASIANSURANSI

+ PPNUMURPAKAI(Jam)

NO. JENIS PERALATAN KODETOTAL BIAYA MODAL TENAGA

KUDA(HP)

HARGABAN

BAHANBAKAR

UMUR DAN KAPASITAS ALAT

i (%)TOTALTAHU

N

BIAYAPEMILIKANJAM /

TAHUN

PELUMAS

PERBAIKANUMURBAN

BIAYA BANBIAYA

OPERASI

DAFTAR HARGA SATUAN PERALATAN

BIAYA SEWAPERALATAN (

Rp./JAM)

BIAYA SEWAPERALATAN +

PAJAK +JASA+OVERHEA

D

PEMBULATANBIAYA SEWA

PERALATAN +PAJAK DLL.