Perhitungan Harga Analisa

Jalan Beton (Umum)
1 Segmen --> 2,2 m x 5,5 m Wiremesh M6

BJ = 34.760 Kg/lembar
Beton = 3.025 m3 3.065 Kg/m2
Wiremesh = 1.000 lembar
= 34.760 Kg
Dowel P25 = 8.00 potong (0,45 m) >>> 13.871 kg

Tump. Dowel = 4.00 potong (2,1 m) >>> 5.179 kg
Tie Bar D16 = 8.00 potong (0,7 m) >>> 8.838 kg
Begel P8 = 8.00 potong (0,41 m) >>> 1.294 kg
Tump. WM P8 = 8.00 potong (0,5 m) >>> 1.578 kg
Total 30.760 Kg
Beton - 1 m3 = 1.000 m3
Wiremesh = 11.491 Kg
Besi = 10.169 Kg
Harga
Beton = 1,000,000 /m3 >>> Rp 1,000,000.00
Wiremesh = 11,000 /Kg >>> Rp 126,400.00
TOTAL >>> Rp 1,126,400.00
Beton = 1,000,000 /m3 >>> Rp 1,000,000.00

Wiremesh = 11,000 /Kg >>> Rp 126,400.00
Besi = 11,000 /Kg >>> Rp 111,855.97
Upah Beton = 60,000 /m3 >>> Rp 60,000.00
Upah Besi = 1,250 /Kg >>> Rp 12,710.91
Upah Bekisting = 140,000 /M2 >>> Rp 112,000.00
Upah WM = 2,500 /M2 >>> Rp 10,000.00
Upah Plastik = 4,500 /M2 >>> Rp 18,000.00
TOTAL >>> Rp 1,450,966.87
Bor Beton
Asumsi Bor - 1 m (Ukuran 600 mm)
Beton = 0.283 m3
Besi Tulangan
D19 = 12.00 Pcs (1 m) >>> 26.707 kg
Ø10 = 7.00 Pcs (1,885 m) >>> 8.135 kg
Total 34.841 Kg
Beton - 1 m' = 0.283 m3

Besi Tulangan = 34.841 Kg
Beton = 1,000,000 /m3 >>> Rp 282,743.34

Besi = 11,000 /Kg >>> Rp 383,256.47
TOTAL >>> Rp 665,999.81
Upah Bor = 220,000 /m' >>> 220,000

TOTAL >>> Rp 885,999.81
Jalan Beton (Edit)
1 Segmen --> 5 x 5,5 Wiremesh M6

Beton = 5.500 m3 3.065 Kg/m2
= 69.520 Kg

Tump. Dowel = 4.00 potong (5 m) >>> 12.330 kg
Total 61.320 Kg
Beton - 1 m3 = 1.000 m3
Besi = 11.149 Kg
Harga
Beton = 1,000,000 /m3 >>> Rp 1,000,000.00
Wiremesh = 11,000 /Kg >>> Rp 139,040.00
TOTAL >>> Rp 1,139,040.00
Beton = 1,000,000 /m3 >>> Rp 1,000,000.00

Wiremesh = 11,000 /Kg >>> Rp 139,040.00
Besi = 11,000 /Kg >>> Rp 122,639.11
Upah Beton = 60,000 /m3 >>> Rp 60,000.00
Upah Besi = 1,250 /Kg >>> Rp 13,936.26
Upah WM = 2,500 /M2 >>> Rp 12,500.00
Upah Plastik = 1,000 /M2 >>> Rp 5,000.00
TOTAL >>> Rp 1,409,115.37
Jalan Beton (Umum)
1 Segmen --> 2,5 m x 5,5 m Wiremesh M6

Beton = 3.025 m3 3.065 Kg/m2
= 34.760 Kg

Tump. Dowel = 4.00 potong (2,1 m) >>> 5.179 kg
Total 33.465 Kg
Beton - 1 m3 = 1.000 m3
Besi = 11.063 Kg
Harga
Beton = 1,000,000 /m3 >>> Rp 1,000,000.00
Wiremesh = 11,300 /Kg >>> Rp 129,847.27
TOTAL >>> Rp 1,129,847.27
Beton = 1,000,000 /m3 >>> Rp 1,000,000.00

Wiremesh = 11,300 /Kg >>> Rp 129,847.27
Besi = 10,000 /Kg >>> Rp 110,627.82
Upah Beton = 57,500 /m3 >>> Rp 57,500.00
Upah Besi = 1,250 /Kg >>> Rp 13,828.48
Upah WM = 2,500 /M2 >>> Rp 10,000.00
Upah Plastik = 4,500 /M2 >>> Rp 18,000.00
TOTAL >>> Rp 1,359,803.57
Bor Beton
Beton = 0.283 m3
Besi Tulangan
D19 = 12.00 Pcs (1 m) >>> 26.707 kg
Ø10 = 7.00 Pcs (1,885 m) >>> 8.135 kg
Total 34.841 Kg
Beton - 1 m' = 0.283 m3

Beton = 1,000,000 /m3 >>> Rp 282,743.34

Besi = 11,000 /Kg >>> Rp 383,256.47
TOTAL >>> Rp 665,999.81
Upah Bor = 220,000 /m' >>> 220,000

TOTAL >>> Rp 885,999.81
Jalan Beton (Edit)
1 Segmen --> 5 x 5,5 Wiremesh M6

Beton = 5.500 m3 3.065 Kg/m2
= 69.520 Kg

Tump. Dowel = 4.00 potong (5 m) >>> 12.330 kg
Total 61.320 Kg
Beton - 1 m3 = 1.000 m3
Besi = 11.149 Kg
Harga
Beton = 1,000,000 /m3 >>> Rp 1,000,000.00
Wiremesh = 11,000 /Kg >>> Rp 139,040.00
TOTAL >>> Rp 1,139,040.00
Beton = 1,000,000 /m3 >>> Rp 1,000,000.00

Wiremesh = 11,000 /Kg >>> Rp 139,040.00
Besi = 11,000 /Kg >>> Rp 122,639.11
Upah Beton = 60,000 /m3 >>> Rp 60,000.00
Upah Besi = 1,250 /Kg >>> Rp 13,936.26
Upah WM = 2,500 /M2 >>> Rp 12,500.00
Upah Plastik = 1,000 /M2 >>> Rp 5,000.00
TOTAL >>> Rp 1,409,115.37
Tiang Pancang TP-25 (250mm x 250mm x 4m)
Harga Tiang = Rp 152,000.00 /m'

Ongkos Pancang = Rp 37,500.00 /m'
TOTAL = Rp 189,500.00 /m'
RAB Tiang = Rp 280,800.00 /m' (Non-PPN)

RAB pancang = Rp 110,036.04 /m'
TOTAL = Rp 390,836.04 /m'

Bor Beton
Beton = 0.283 m3
Besi Tulangan
D19 = 12.00 Pcs (1 m) >>> 26.707 kg
Ø10 = 7.00 Pcs (1,885 m) >>> 8.135 kg
Total 34.841 Kg
Beton - 1 m' = 0.283 m3

Beton = 1,000,000 /m3 >>> Rp 282,743.34

Besi = 11,000 /Kg >>> Rp 383,256.47
TOTAL >>> Rp 665,999.81
Upah Bor = 225,000 /m' >>> 225,000

Upah Besi = 2,000 /Kg >>> 69,683
Upah Cor = 170,000 /m3 >>> 48,066
TOTAL >>> Rp 342,749.36

TOTAL = Rp 189,500.00 /m'

TOTAL = Rp 390,836.04 /m'

Bor Beton
Beton = 0.283 m3
Besi Tulangan
D19 = 12.00 Pcs (1 m) >>> 26.707 kg
Ø10 = 7.00 Pcs (1,885 m) >>> 8.135 kg
Total 34.841 Kg
Beton - 1 m' = 0.283 m3/m'

Beton = 1,000,000 /m3 >>> Rp 282,743.34 /m'

Besi = 10,300 /Kg >>> Rp 358,867.42 /m'
TOTAL >>> Rp 641,610.76 /m'
Upah Bor = 330,000 /m' >>> 330,000 /m'

Aksesoris = 10,000,000 /LS >>> 32,051 /m' (312 m)
Mob/Demob = 4,000,000 /LS >>> 12,821 /m' (312 m)
TOTAL >>> Rp 374,871.79 /m'
HARGA TOTAL >>> Rp 1,016,482.56 /m'

HARGA KONTRAK >>> Rp 2,395,406.22 /m'
PROFIT >>> Rp 1,378,923.66 /m'

Bor Beton
Beton = 0.071 m3
Besi Tulangan
D19 = 8.00 Pcs (1 m) >>> 17.805 kg
Ø10 = 7.00 Pcs (0,942 m) >>> 4.065 kg
Total 21.870 Kg
Beton - 1 m' = 0.071 m3/m'

Beton = 1,000,000 /m3 >>> Rp 70,685.83 /m'

Besi = 10,300 /Kg >>> Rp 225,258.13 /m'
TOTAL >>> Rp 295,943.96 /m'
Upah Bor = 320,000 /m' >>> 320,000 /m'

Aksesoris = 10,000,000 /LS >>> 21,097 /m' (474 m)
Mob/Demob = 4,000,000 /LS >>> 8,439 /m' (474 m)
TOTAL >>> Rp 349,535.86 /m'
HARGA TOTAL >>> Rp 645,479.83 /m'

HARGA KONTRAK >>> Rp 1,095,987.42 /m'
PROFIT >>> Rp 450,507.59 /m'


TOTAL = Rp 189,500.00 /m'

TOTAL = Rp 390,836.04 /m'

CCSP - Calvary
Asumsi Tiang - 1 m = 1 m2
Harga Tiang = 520,000.00 /m2
Jasa Pasang = 120,000.00 /m2

Handling Crane = 20,000.00 /m2
Mob/Demob = 55,000,000.00 >>> 75,136.61 /m2
(untuk 732 m2)
TOTAL = Rp 735,136.61 /m2
KONTRAK = Rp 967,207.87 /m2
PROFIT = Rp 232,071.26 /m2
CCSP - Sandhi Artha
Harga Tiang = 520,000.00 /m2
Jasa Pasang = 170,765.03 /m2

Handling Crane = - /m2
Mob/Demob = 40,000,000.00 >>> 54,644.81 /m2
(untuk 732 m2)
TOTAL = Rp 745,409.84 /m2
KONTRAK = Rp 967,207.87 /m2
PROFIT = Rp 221,798.03 /m2
Ongkos Pancang - PT. SANDHI ARTHA
Pancang 1500 m = Rp 187,500,000.00 (LS)

Diskon = Rp 62,500,000.00 (LS)
TOTAL = Rp 125,000,000.00 /m'
Pancang 732 m = Rp 170,765.03 /m'


TOTAL = Rp 189,500.00 /m'

TOTAL = Rp 390,836.04 /m'

CCSP - Calvary
Harga Tiang = - /m2
Jasa Pasang = 120,000.00 /m2

Handling Crane = 20,000.00 /m2
Mob/Demob = 55,000,000.00 >>> 75,136.61 /m2
(untuk 732 m2)
TOTAL = Rp 215,136.61 /m2
KONTRAK = Rp - /m2
PROFIT = Rp - /m2
CCSP - Sandhi Artha
Harga Tiang = - /m2
Jasa Pasang = 170,765.03 /m2

Mob/Demob = 40,000,000.00 >>> 54,644.81 /m2
(untuk 732 m2)
TOTAL = Rp 225,409.84 /m2
KONTRAK = Rp - /m2
PROFIT = Rp - /m2
Ongkos Pancang - PT. SANDHI ARTHA
Pancang 1500 m = Rp 187,500,000.00 (LS)

Diskon = Rp 62,500,000.00 (LS)
TOTAL = Rp 125,000,000.00 (LS)
Pancang 732 m = Rp 170,765.03 /m'

Ongkos Pancang - PT. CALVARY
Pancang 1000 m = Rp 120,000,000.00 (LS)

Mob/Demob = Rp 55,000,000.00 (LS)
TOTAL = Rp 175,000,000.00 (LS)
Pancang 600 m = Rp 291,666.67 /m' = /m2
CCSP - CALVARY (awal)
Harga Tiang = 610,500.00 /m2 (Harga + PPN)
Jasa Pasang = 291,666.67 /m2

TOTAL = Rp 902,166.67 /m2
CCSP - CALVARY
Harga Tiang = 610,500.00 /m2
Jasa Pasang = 291,666.67 /m2

TOTAL = Rp 1,172,816.67 /m2 (+ profit 30%)


TOTAL = Rp 189,500.00 /m'

TOTAL = Rp 390,836.04 /m'

Bor Beton
Beton = 0.283 m3
Besi Tulangan
D19 = 12.00 Pcs (1 m) >>> 26.707 kg
Ø10 = 7.00 Pcs (1,885 m) >>> 8.135 kg
Total 34.841 Kg
Beton - 1 m' = 0.283 m3

Beton = 1,000,000 /m3 >>> Rp 282,743.34

Besi = 11,000 /Kg >>> Rp 383,256.47
Upah Bor = 330,000 /m' >>> Rp 330,000.00
TOTAL >>> Rp 995,999.81
HARGA KONTRAK >>> Rp 1,619,514.92

SISA >>> Rp 623,515.11
U-Ditch DS-4a (dengan tutup)
Panjang hitung - M'
Harga U-Ditch = 1,399,000.00 /pcs (80.100.120.15 cm)

Harga Cover = 203,000.00 /pcs (80.13.50 cm)
PPN
U-Ditch = 153,890.000 /pcs
Harga U-Ditch = 1,552,890.00 /pcs
Harga Total
U-Ditch = 1,294,075.00 /M'
Cover = 406,000.00 /M'
Ongkos Pasang = 33,333.33 /M' <<< Rp 40,000.00 /pcs
TOTAL = 1,733,408.33 /M'
HARGA KONTRAK >>> Rp 1,811,151.00 /M'

SISA >>> Rp 77,742.67
Pekerjaan Bronjong
Panjang hitung - M3
Harga Bronjong = 260,000.00 /M3 (2x1x0,5 m)

Harga Geotex = 3,000,000.00 /Roll >>> 15,000.00 /M3
(1 M3 perlu 2 M2 Geotex)
Harga Total
Bronjong = 260,000.00 /M3
Geotex = 15,000.00 /M3
Batu = 256,800.00 /M3
Langsir Material = 20,000.00 /M3
Ongkos Pasang = 65,000.00 /M3
TOTAL = 616,800.00 /M' 62.12%
HARGA KONTRAK >>> Rp 992,954.00 /M'

SISA >>> Rp 376,154.00
Pekerjaan Bronjong
Panjang hitung - M3

Harga Total
Bronjong = 260,000.00 /M3
Geotex = 15,000.00 /M3
Batu = 230,000.00 /M3
Langsir Material = - /M3
TOTAL = 585,000.00 /M' 58.92%

SISA >>> Rp 407,954.00

TOTAL = Rp 189,500.00 /m'

TOTAL = Rp 390,836.04 /m'

Bor Beton
Volume total = 470.00 m'

Beton = 0.283 m3
Besi Tulangan
D22 = 16.00 Pcs (1 m) >>> 47.742 kg
Ø10 = 7.00 Pcs >>> 8.135 kg
Total 55.876 Kg
Beton - 1 m' = 0.283 m3

Beton = 1,000,000 /m3 >>> Rp 282,743.34 /m'

Besi = 10,500 /Kg >>> Rp 586,701.00 /m'
Upah Bor = 350,000 /m' >>> Rp 350,000.00 /m'
Mob. Alat = 9,000,000 /alat >>> Rp 19,148.94 /m'
Lain-lain = 17,500,000 /alat >>> Rp 37,234.04 /m'
TOTAL >>> Rp 1,275,827.32 /m'
HARGA KONTRAK >>> Rp 1,493,125.30

SISA >>> Rp 217,297.98 85.45%
U-Ditch DS-4a (dengan tutup)
Panjang hitung - M'
Harga U-Ditch = 1,399,000.00 /pcs (80.100.120.15 cm)

Harga Cover = 203,000.00 /pcs (80.13.50 cm)
PPN
U-Ditch = 153,890.000 /pcs
Harga U-Ditch = 1,552,890.00 /pcs
Harga Total
U-Ditch = 1,294,075.00 /M'
Cover = 406,000.00 /M'
Ongkos Pasang = 33,333.33 /M' <<< Rp 40,000.00 /pcs
TOTAL = 1,733,408.33 /M'
HARGA KONTRAK >>> Rp 1,811,151.00 /M'

SISA >>> Rp 77,742.67
Pekerjaan Bronjong
Panjang hitung - M3

Harga Total
Bronjong = 260,000.00 /M3
Geotex = 15,000.00 /M3
Batu = 256,800.00 /M3
Langsir Material = 20,000.00 /M3
TOTAL = 616,800.00 /M' 62.12%

SISA >>> Rp 376,154.00
Pekerjaan Bronjong
Panjang hitung - M3

Harga Total
Bronjong = 260,000.00 /M3
Geotex = 15,000.00 /M3
Batu = 230,000.00 /M3
Langsir Material = - /M3
TOTAL = 585,000.00 /M' 58.92%

SISA >>> Rp 407,954.00

Perhitungan Harga Analisa

Uploaded by

Copyright:

Available Formats

Perhitungan Harga Analisa

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Perhitungan Harga Analisa

Uploaded by

Copyright:

Available Formats

Jalan Beton (Umum)

1 Segmen --> 2,2 m x 5,5 m Wiremesh M6

Dowel P25 = 8.00 potong (0,45 m) >>> 13.871 kg

Beton = 1,000,000 /m3 >>> Rp 1,000,000.00

Asumsi Bor - 1 m (Ukuran 600 mm)

Beton - 1 m' = 0.283 m3

Beton = 1,000,000 /m3 >>> Rp 282,743.34

Upah Bor = 220,000 /m' >>> 220,000

1 Segmen --> 5 x 5,5 Wiremesh M6

Dowel P32 = 17.00 potong (0,3 m) >>> 32.196 kg

Beton = 1,000,000 /m3 >>> Rp 1,000,000.00

1 Segmen --> 2,5 m x 5,5 m Wiremesh M6

Dowel P32 = 9.00 potong (0,45 m) >>> 15.605 kg

Beton = 1,000,000 /m3 >>> Rp 1,000,000.00

Asumsi Bor - 1 m (Ukuran 600 mm)

Beton - 1 m' = 0.283 m3

Beton = 1,000,000 /m3 >>> Rp 282,743.34

Upah Bor = 220,000 /m' >>> 220,000

1 Segmen --> 5 x 5,5 Wiremesh M6

Dowel P32 = 17.00 potong (0,3 m) >>> 32.196 kg

Beton = 1,000,000 /m3 >>> Rp 1,000,000.00

Harga Tiang = Rp 152,000.00 /m'

TOTAL = Rp 189,500.00 /m'

Tiang Pancang TP-25 (250mm x 250mm x 4m)

RAB Tiang = Rp 280,800.00 /m' (Non-PPN)

TOTAL = Rp 390,836.04 /m'

Asumsi Bor - 1 m (Ukuran 600 mm)

Beton - 1 m' = 0.283 m3

Beton = 1,000,000 /m3 >>> Rp 282,743.34

Upah Bor = 225,000 /m' >>> 225,000

Harga Tiang = Rp 152,000.00 /m'

TOTAL = Rp 189,500.00 /m'

Tiang Pancang TP-25 (250mm x 250mm x 4m)

RAB Tiang = Rp 280,800.00 /m' (Non-PPN)

TOTAL = Rp 390,836.04 /m'

Asumsi Bor - 1 m (Ukuran 600 mm)

Beton - 1 m' = 0.283 m3/m'

Beton = 1,000,000 /m3 >>> Rp 282,743.34 /m'

Upah Bor = 330,000 /m' >>> 330,000 /m'

HARGA TOTAL >>> Rp 1,016,482.56 /m'

PROFIT >>> Rp 1,378,923.66 /m'

Asumsi Bor - 1 m (Ukuran 300 mm)

Beton - 1 m' = 0.071 m3/m'

Beton = 1,000,000 /m3 >>> Rp 70,685.83 /m'

Upah Bor = 320,000 /m' >>> 320,000 /m'

HARGA TOTAL >>> Rp 645,479.83 /m'

PROFIT >>> Rp 450,507.59 /m'

Harga Tiang = Rp 152,000.00 /m'

TOTAL = Rp 189,500.00 /m'

Tiang Pancang TP-25 (250mm x 250mm x 4m)

RAB Tiang = Rp 280,800.00 /m' (Non-PPN)

TOTAL = Rp 390,836.04 /m'

Harga Tiang = 520,000.00 /m2

Jasa Pasang = 120,000.00 /m2

PROFIT = Rp 232,071.26 /m2

CCSP - Sandhi Artha

Harga Tiang = 520,000.00 /m2

Jasa Pasang = 170,765.03 /m2

PROFIT = Rp 221,798.03 /m2

Ongkos Pancang - PT. SANDHI ARTHA