Uraian Sat. Harga Sat. Aspal

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 13

Uraian

Sat.

Harga Sat.

Aspal
Aspal hotmix site
Aspal hotmix
Aspal Scrup

ton
ton
m3

1,800,000.00
1,600,000.00
270,000.00

Batu
Batu bata merah
Batu kali
Batu lime stone
Batu Macadam
Sirtu
Abu Batu

bh
m3
m3
m3
m3
m3

550.00
285,000.00
125,000.00
215,000.00
195,000.00
260,000.00

Pasir
Pasir extra beton
Pasir urug
Pasir Pasang
Pasir mundu

m3
m3
m3
m3

235,000.00
175,000.00
275,000.00
310,000.00

Semen
Semen hitam

sak

72,000.00

Beton
K-225
K-250
K-275
K-300
K-325
K-350
K-400
K-450
K-500

m3
m3
m3
m3
m3
m3
m3
m3
m3

810,000.00
826,000.00
855,000.00
875,000.00
910,000.00
937,000.00
965,000.00
995,000.00
1,025,000.00

1 M2 Gelar Aspal Scrup


Bahan
a Aspal scrup
b Oli bekas

sat
m3
ltr

koef.
0.0500
0.6667

waste
50.00
30.00

k+w
0.0750
0.8667

Harga sat.
270,000.00
3,000.00

0.0286
0.0333
0.0455
0.0286

5.00
5.00
5.00
5.00

0.0300
0.0350
0.0477
0.0300

2,100,000.00
3,500,000.00
1,500,000.00
125,000.00

0.1250
0.1250
1.0350

250,000.00
250,000.00
7,500.00

Sub Total Bahan


c Alat bantu kerja
hr
- Sewa alat perataan aspal
hr
- Sewa alat pemadatan (Fibro roda ban + air)
hr
- Sewa dump truk pengangkut aspal
hr
- Sewa kompressor
Sub Total Alat Bantu Kerja
Upah:
org
a Operator alat perata aspal
org
b Operator fibro roda karet
ls
c Pembersihan lokasi kerja

0.1250
0.1250
1.0000

Sub Total Upah


ls

a Prelim

1.0000

3.50

1.0350

koef.
0.2500

waste
50.00

k+w
0.3750

Sub Total Prelim


Jumlah
2

1 M2 Gelar Macadam Tebal 25 cm


Bahan
a Macadam

sat
m3
Sub Total Bahan

c Alat bantu kerja

Harga sat.
215,000.00

hr
- Sewa alat pemadatan (Fibro roda ban + air)
hr
- Sewa dump truk
Sub Total Alat Bantu Kerja
Upah:
org
a Operator fibro roda karet
ls
c Pembersihan lokasi kerja

0.0333
0.0455

5.00
5.00

0.1250
1.0000

0.0350
0.0477

3,500,000.00
1,500,000.00

0.1250
1.0350

250,000.00
7,500.00

Sub Total Upah


ls

a Prelim

1.0000

3.50

1.0350

koef.
0.1000

waste
50.00

k+w
0.1500

Harga sat.
195,000.00

0.0333
0.0455

5.00
5.00

0.0350
0.0477

3,500,000.00
1,500,000.00

0.1250
1.0350

250,000.00
7,500.00

Sub Total Prelim


Jumlah
3

1 M2 Gelar Sirtu Tebal 10 cm


Bahan
a Sirtu

sat
m3
Sub Total Bahan

c Alat bantu kerja


hr
- Sewa alat pemadatan (Fibro roda ban + air)
hr
- Sewa dump truk
Sub Total Alat Bantu Kerja
Upah:
org
a Operator fibro roda karet
ls
c Pembersihan lokasi kerja

0.1250
1.0000

Sub Total Upah


ls

a Prelim
Sub Total Prelim

1.0000

3.50

1.0350

Jumlah
4

1 M2 Gelar Abu Batu Tebal 5 cm


Bahan
a Abu Batu

sat
m3

koef.
0.0500

waste
50.00

k+w
0.0750

Harga sat.
260,000.00

0.0333
0.0455

5.00
5.00

0.0350
0.0477

3,500,000.00
1,500,000.00

0.1250
1.0350

250,000.00
7,500.00

Sub Total Bahan


c Alat bantu kerja
hr
- Sewa alat pemadatan (Fibro roda ban + air)
hr
- Sewa dump truk
Sub Total Alat Bantu Kerja
Upah:
org
a Operator fibro roda karet
ls
c Pembersihan lokasi kerja

0.1250
1.0000

Sub Total Upah


ls

a Prelim

1.0000

3.50

1.0350

koef.
1.0000
0.2500
3.0000

waste
20.00
20.00
5.00

k+w
1.2000
0.3000
3.1500

Sub Total Prelim


Jumlah
5

1 M3 Batu Kali
Bahan
a Batu kali
b Pasir
c Semen hitam

sat
m3
m3
sak
Sub Total Bahan

c Alat bantu kerja

Harga sat.
285,000.00
275,000.00
72,000.00

- Alat bantu kerja

ls

1.0000

5.00

1.0500

35,000.00

m3
ls

1.0000
1.0000

1.0000
1.0350

375,000.00
7,500.00

ls

1.0000

3.50

1.0350

m3

1.0000

5.00

1.0500

810,000.00

ls

1.0000

5.00

1.0350

7,500.00

m3
ls
ls

1.0000
1.0000
1.0000

1.0350
1.0350
1.0350

87,000.00
7,500.00
3,250.00

ls

1.0000

Sub Total Alat Bantu Kerja


Upah:
a Pasang batu kali
c Pembersihan lokasi kerja
Sub Total Upah
a Prelim
Sub Total Prelim
Jumlah
6

1 m3 beton K-225 (Pengecoran pakai manual)


Bahan
a Beton K-225

Sub Total Bahan


c Alat bantu kerja
Sub Total Alat Bantu Kerja
Upah:
a Pengecoran
d Pembersihan lokasi kerja
e Management & Supervisi
Sub Total Upah
e Prelim
Sub Total Prelim
Jumlah

3.50

1.0350

Jasa & PPh 13%


Total
7

1 kg Besi Beton
Bahan
a Besi beton

kg

1.0000

5.00

1.0500

9,000.00

ls

1.0000

5.00

1.0350

400.00

kg
ls
ls

1.0000
1.0000
1.0000

1.0350
1.0350
1.0350

5,000.00
300.00
350.00

ls

1.0000

Sub Total Bahan


c Alat bantu kerja
Sub Total Alat Bantu Kerja
Upah:
a Rakit besi
d Pembersihan lokasi kerja
e Management & Supervisi
Sub Total Upah
e Prelim

3.50

1.0350

Sub Total Prelim


Jumlah
Jasa & PPh 13%
Total
8

1 m2 Pekerjaan Bekisting
a Bahan :
- Triplek 18 mm kilap 1 sisi
- Rangka kayu 5/7
- Paku

lbr
m3
kg
Sub Total Bahan

0.34
0.04
0.30

5.00
5.00
5.00

0.36
0.04
0.32

160,000.00
4,650,000.00
12,000.00

b Alat bantu kerja


- Scafolding
- Jack base

ls
ls

1.00
1.00

5.00
3.00

1.05
1.03

7,500.00
1,500.00

m2
ls

1.00
1.00

5.00
5.00

1.05
1.05

45,000.00
10,000.00

Sub Alat Bantu


c Upah
- Produksi bekisting
- Distribusi bahan
Sub upah
Total

Juml. Harga
20,250.00
2,600.13
22,850.13

63,000.00
122,500.00
71,590.91
3,750.00
260,840.91
31,250.00
31,250.00
7,762.50
70,262.50
0.00
0.00
353,953.54

Juml. Harga
80,625.00
80,625.00

122,500.00
71,590.91
194,090.91
31,250.00
7,762.50
39,012.50
0.00
0.00
313,728.41

Juml. Harga
29,250.00
29,250.00

122,500.00
71,590.91
194,090.91
31,250.00
7,762.50
39,012.50
0.00
0.00

262,353.41

Juml. Harga
19,500.00
19,500.00

122,500.00
71,590.91
194,090.91
31,250.00
7,762.50
39,012.50
0.00
0.00
252,603.41

Juml. Harga
342,000.00
82,500.00
226,800.00
651,300.00

36,750.00
36,750.00
375,000.00
7,762.50
382,762.50
0.00
0.00
1,070,812.50

850,500.00

850,500.00
7,762.50
7,762.50
90,045.00
7,762.50
3,363.75
101,171.25
0.00
0.00
959,433.75

124,726.39
1,084,160.14

9,450.00

9,450.00
414.00
414.00
5,175.00
310.50
362.25
5,847.75
0.00
0.00
15,711.75
2,042.53
17,754.28

57,120.00
195,300.00
3,780.00
256,200.00

7,875.00
1,545.00
9,420.00

47,250.00
10,500.00
57,750.00
323,370.00

You might also like