Rab Plengsengan 600 m Swakelola

ANALISA HARGA SATUAN DINAS/KABUPATEN

:

DINAS KELAUTAN DAN PERIKANAN KAB. S

NO. JENIS PEKERJAAN

:

IIIA

URAIAN PEKERJAAN

:

Galian tanah dengan excavator ( < 3  !

SA"UAN #A"A #A"A PE#$A% PE#$ A%ARAN ARAN

:

#3

No.

I

Uraian

Kode

URAI URAIAN AN PERA PERALA LAT TAN

& Jeni' Peralatan ( P)*++ ! * "enaga 3 Ka-a'ita'  U/r E0onoi' 1 Ja o-era'i dala & tah/n 2 arga alat 4 Ka-a'ita' -rod/0'i ( tan-a ha/ling5 < 3  !

Excavator   P, P A , $ 6&

DATA LAIN

& "ing0at '/0/ 7/nga * U-ah o-erator 8 'o-ir 3 U-ah -e7ant/ o-erator 8 'o-ir  $ahan 7a0ar 7en'in 1 $ahan 7a0ar 'olar 2 #in9a0 -el/a'

I U& U* #7 #' #-

BIAYA PASTI PER JAM KERJA Nilai sisa alat = 10% x harga alat baru :



:a0tor ang'/ran odal

;

 i x ( 1 + i ) ^ A



((& = i > A! ) &! BIAYA PASTI PER JAM

a.

$ia9a -enge7alian odal

;

(B-C)xD

E

, 7.

A'/ran'i dll

$ia9a -a'ti -er ?a

;

0.002 x B

:

;

, (E=:!

G

BIAY BIAYA OPERASI PER JAM KERJA KERJ A ; 1 $ahan 7a0ar

( +.*1 ltr8-8?a! x P@ x #'



( +.+*1 ltr8-8?a! x P@ x #-

I

2 Pel/a'

;

Pera@ @ata atan dan dan Per7a er7aii0an 0an 3 Pera

;

( 15 % ) x B

K

 O-erator

;

, ( & orang8?a ! x U&



5 Pe7ant/ O-erator

;

( & orang8?a ! x U*

#

! $ia9a o-era'i -er ?a

;

(=I=K==#!

P

" "otal 7ia9a 'e@a alat 8 ?a

;

(G = P !

S

B $ia9a & 3 galian

;

#$ ( 1 )

"

PEMBULATAN BIAYA 1 M3 GALIAN

&+ Pe7/latan

;

("!=(C!

KAPASITAS PRODUKSI EXA!ATOR

No.

URAIAN

Kode

KAPASI"AS $UKE" :AK"OR $UKE" :AK"OR E::ISIENSI AA"

C :7 :a

,AK"U SIKUS #ENGGAI 8 #E#UA" AIN)AIN

"& "* "S&

:AK"OR PENGE#$ANGAN "ANA

:0

KAPASI"AS KAPASI"AS PROUKSI

;

& x 'b x 'a x !0

"S& x :0

6&

ANALISA HARGA SATUAN DINAS/KABUPATEN

:

DINAS KELAUTAN DAN PERIKANAN KAB. S

NO. JENIS PEKERJAAN

:

III.$

URAIAN PEKERJAAN

:

Galian tanah dengan excavator ( < 3  ! < P. &&+

SA"UAN #A"A #A"A PE#$A% PE#$ A%ARAN ARAN

:

#3

No.

I

Uraian

Kode

URAI URAIAN AN PERA PERALA LAT TAN

& Jeni' Peralatan ( P)&&+ !

Excavator  

* "enaga

P,

3 Ka-a'ita'

P

 U/r E0onoi'

A

1 Ja o-era'i dala & tah/n

,

2 arga alat

$

4 Ka-a'ita' -rod/0'i ( tan-a ha/ling5 < 3  !

6&

DATA LAIN

& "ing0at '/0/ 7/nga

I

* U-ah o-erator 8 'o-ir

U&

3 U-ah -e7ant/ o-erator 8 'o-ir

U*

 $ahan 7a0ar 7en'in

#7

1 $ahan 7a0ar 'olar

#'

2 #in9a0 -el/a'

#-

BIAYA PASTI PER JAM KERJA



Nilai sisa alat = 10% x harga alat baru :

:a0tor ang'/ran odal

;

 i x ( 1 + i ) ^ A



((& = i > A! ) &! BIAYA PASTI PER JAM

a.

$ia9a -enge7alian odal

;

(B-C)xD

E

, 7.

A'/ran'i dll

;

0.002 x B

:

, $ia9a -a'ti -er ?a

;

(E=:!

G

BIAY BIAYA OPERASI PER JAM KERJA KERJ A 1 $ahan 7a0ar

;

( +.*1 ltr8-8?a! x P@ x #'



2 Pel/a'

;

( +.+*1 ltr8-8?a! x P@ x #-

I

Pera@ @ata atan dan dan Per7a er7aii0an 0an 3 Pera

;

( 15 % ) x B

K

,  O-erator

;

( & orang8?a ! x U&



5 Pe7ant/ O-erator

;

( & orang8?a ! x U*

#

! $ia9a o-era'i -er ?a

;

(=I=K==#!

P

" "otal 7ia9a 'e@a alat 8 ?a

;

(G = P !

S

B $ia9a & 3 galian

;

#$ ( 1 )

"

PEMBULATAN BIAYA 1 M3 GALIAN

&+ Pe7/latan

;

("!=(C!

ANALISA HARGA SATUAN DINAS/KABUPATEN

:

DINAS KELAUTAN DAN PERIKANAN KAB. S

NO. JENIS PEKERJAAN

:

III.

URAIAN PEKERJAAN

:

Pe7/angan 8 ang0/tan tanah dengan d/- tr/c0

SA"UAN #A"A PE#$A%ARAN

:

#3

No.

I

Uraian

Kode

URAIAN PERALATAN

& Jeni' Peralatan (U#P "RUK 3) #3! * "enaga

P,

3 Ka-a'ita'

P

 U/r E0onoi'

A

1 Ja o-era'i dala & tah/n

,

2 arga alat

$

4 Ka-a'ita' -rod/0'i

6&

DATA LAIN

& "ing0at '/0/ 7/nga

I

* U-ah o-erator 8 'o-ir

U&

3 U-ah -e7ant/ o-erator 8 'o-ir

U*

 $ahan 7a0ar 7en'in

#7

1 $ahan 7a0ar 'olar

#'

2 #in9a0 -el/a'

#-

BIAYA PASTI PER JAM KERJA



Nilai sisa alat = 10% x harga alat baru :

:a0tor ang'/ran odal

;

 i x ( 1 + i ) ^ A



((& = i > A! ) &! BIAYA PASTI PER JAM

a.

$ia9a -enge7alian odal

;

(B-C)xD

E

, 7.

A'/ran'i dll

;

0.002 x B

:

, $ia9a -a'ti -er ?a

;

(E=:!

G

BIAYA OPERASI PER JAM KERJA 1 $ahan 7a0ar

;

( +.&1 ltr8-8?a! x P@ x #'



2 Pel/a'

;

( +.+&1 ltr8-8?a! x P@ x #-

I

3 Pera@atan dan Per7ai0an

;

( 15 % ) x B

K

,  O-erator

;

( & orang8?a ! x U&



5 Pe7ant/ O-erator

;

( & orang8?a ! x U*

#

! $ia9a o-era'i -er ?a

;

(=I=K==#!

P

" "otal 7ia9a 'e@a alat 8 ?a

;

(G = P !

S

B $ia9a & 3 galian

;

#$ ( 1 )

"

PEMBULATAN BIAYA 1 M3 PERATAAN

&+ Pe7/latan

;

("!=(C!

ANALISA HARGA SATUAN DINAS/KABUPATEN

:

DINAS KELAUTAN DAN PERIKANAN KAB. S

NO. JENIS PEKERJAAN

:

III.

URAIAN PEKERJAAN

:

Galian tanah dengan excavator ( < 3  ! dengan -onton.

SA"UAN #A"A PE#$A%ARAN

:

#3

No.

I

Uraian

Kode

URAIAN PERALATAN

& Jeni' Peralatan ( P)*++ !

Excavator  

* "enaga

P,

3 Ka-a'ita'

P

 U/r E0onoi'

A

1 Ja o-era'i dala & tah/n

,

2 arga alat

$

4 Ka-a'ita' -rod/0'i ( tan-a ha/ling5 < 3  !

6&

DATA LAIN

& "ing0at '/0/ 7/nga

I

* U-ah o-erator 8 'o-ir

U&

3 U-ah -e7ant/ o-erator 8 'o-ir

U*

 $ahan 7a0ar 7en'in

#7

1 $ahan 7a0ar 'olar

#'

2 #in9a0 -el/a'

#-

BIAYA PASTI PER JAM KERJA



Nilai sisa alat = 10% x harga alat baru :

:a0tor ang'/ran odal

;

 i x ( 1 + i ) ^ A



((& = i > A! ) &! BIAYA PASTI PER JAM

a.

$ia9a -enge7alian odal

;

(B-C)xD

E

, 7.

A'/ran'i dll

;

0.002 x B

:

, $ia9a -a'ti -er ?a

;

(E=:!

G

BIAYA OPERASI PER JAM KERJA 1 $ahan 7a0ar

;

( +.*1 ltr8-8?a! x P@ x #'



2 Pel/a'

;

( +.+*1 ltr8-8?a! x P@ x #-

I

3 Pera@atan dan Per7ai0an

;

( 15 % ) x B

K

,  O-erator

;

( & orang8?a !



5 Pe7ant/ O-erator

;

( & orang8?a !

#

! $ia9a o-era'i -er ?a

;

(=I=K==#!

P

" $ia9a 'e@a -onton -er?a

SP

 "otal 7ia9a 'e@a alat 8 ?a

;

( G = P = SP !

S

D $ia9a & 3 galian

;

#$ ( 1 )

"

PEMBULATAN BIAYA 1 M3 GALIAN

&& Pe7/latan

;

("!=(C!

 

IDOARJO

Koe""i#ien

Sa$%an

&1+  * +.B+  3 1  tahu, *+++  a 1,200,000,000.00 u*iah 3.!5 3$a 12.00% $tahu, 14,285.71 u*iah$a 12,142.86 u*iah$a 6,800.00 u*iah$a 6,800.00 u*iah$a 35,000.00 u*iah$a

120/000/000.00 u*iah 0.2""

1/01.2! u*iah 1/200.00 u*iah 151/001.2! u*iah

255/000.00 u*iah 131/250.00 u*iah 0/000.00 u*iah 1/25."1 u*iah 12/12.! u*iah 502/!".5" u*iah !53/!".3 u*iah 1/!3.1 u*iah

 

1&'&().)) u*iah

Koe""i#ien

 

Sa$%an

0.0 0.0 0."5

#3

0.! 0.3 0.5

,it ,it ,it

1.10 3.!5

3$a

 

IDOARJO

Koe""i#ien

Sa$%an

&1+  * +.B+  3 1  tahu, *+++  a 1,200,000,000.00 u*iah 3.!5 3$a 12.00% $tahu,

14,285.71 u*iah$a 12,142.86 u*iah$a 6,800.00 u*iah$a 6,800.00 u*iah$a 35,000.00 u*iah$a

120/000/000.00 u*iah 0.2""

1/01.2! u*iah 1/200.00 u*iah 151/001.2! u*iah

255/000.00 u*iah 131/250.00 u*iah 0/000.00 u*iah 1/25."1 u*iah

12/12.! u*iah 502/!".5" u*iah !53/!".3 u*iah 1/!3.1 u*iah

18,860.00 u*iah

 

IDOARJO

Koe""i#ien

Sa$%an

&31  * &.1+  t, 1  tahu, *+++  a 30/000/000.00 u*iah 10.50 3$a !.50% $tahu,

8,125.00 u*iah$a 10,625.00 u*iah$a 4,500.00 u*iah$a 4,500.00 u*iah$a 28,500.00 u*iah$a

3/000/000.00 u*iah 0.21

1/1.51 u*iah

30.00 u*iah

1/52.51 u*iah

1/125.00 u*iah 5"/"12.50 u*iah 2/500.00 u*iah /125.00 u*iah

10/!25.00 u*iah 1!/0".50 u*iah 23"/!1!.01 u*iah 22/!30.10 u*iah

**'(3).)) u*iah

IDOARJO

.

Koe""i#ien

Sa$%an

&1+  * +.B+  3 1  tahu, *+++  a 1,200,000,000.00 u*iah 3.!5 3$a 12.00% %$tahu,

14,285.71 u*iah$a 12,142.86 u*iah$a 6,800.00 u*iah$a

 

6,800.00 u*iah$a 35,000.00 u*iah$a

120/000/000.00 u*iah 0.2""

1/01.2! u*iah 1/200.00 u*iah 151/001.2! u*iah

255/000.00 u*iah 131/250.00 u*iah 0/000.00 u*iah 1/25."1 u*iah

10,625.00 u*iah 501/1!0."1 u*iah 50/000.00 u*iah 1/102/1!1." u*iah 31/0!.22 u*iah

31,800.00 u*iah

DA+TAR UPA, KERJA' BA,AN DAN PERALATAN TA,UN ANGGARAN *)1SESUAI DENGAN ,ARGA SATUAN SETEMPAT

NO.

JENIS UPA,  BA,AN

SATUAN

,ARGA SATUAN R/.

1

*

3

0

I.

UPA, TENAGA KERJA

3

u4a,g batu

rg $ hari

120/000.00



u4a,g 4a6u

rg $ hari

120/000.00

5

u4a,g Cat

rg $ hari

120/000.00

!

74ra

rg $ hari

100/000.00

"

tu4a,g 8uru 94ur

rg $ hari

120/000.00

rg $ hari

100/000.00

10 7ba,tu uru u4ur III. BA,AN 2

Batu ali 15$20 ;

<3

1"3/000.00

5

#, 7C 0 4g

a4

5/000.00

!

#, 7C 0 4g

g

1/125.00

"

7asir *asa,g

<3

1"3/000.00



7asir *asa,g

4g

123.5"

13 7a*a, a6u 9li,

<3

15/50/000.00

1 a6u 7a*a,

<3

/500/000.00

15 as

3

5/"00/000.00

1! 7a4u

g

2!/2.00

1" Cat ,i

>tr

2"/000.00

1
>tr

"/000.00

1 Air

>tr

250.00

III. PERALATAN 1

h?lit

s@a-hari

250/000.00

2

@atr*ass

s@a-hari

200/000.00

 DAFTAR HARGA BAHAN BANGUNAN DAN UPAH KERJA DI WILAYAH KAB. SIDOARJO SEBELUM PPN UNTUK TAHUN ANGGARAN 2015 DAFTAR HARGA BAHAN BANGUNAN TERTINGGI PERIODE JANUARI SEMESTER I TAHUN 2015

No.

Nama / Jenis Bahan

Sa!an

Ha"#a Bahan

1 Pasir Pasang

'!

 

!0/000.00

2 Sirt

'!

 

50/000.00

! P"rt#an$ %&'&nt

Kg

1())*+50

, P"rt#an$ %&'&nt ,0-g

.a-

))(*00+00

5 Pasir /&t"n

'!

,)0(000+00

) Pasir /&t"n -g

-g

!2+5*

* S&'&n 3arna

Kg

11(500+00

 /at 4&a6

'!

57(000+00

7 /at 4&a6

Kg

,2*+1,

10 B&si /&t"n

Kg

10(200+00

11 Ka3at /r"n8"ng ga#9anis : !''

'2

22,(250+00

12 Ka3at /r"n8"ng ga#9anis : !''

Kg

1()*+50

1! G&"t&;<#& 150 GR

'2

10(500+00

1, G&"t&;<#& 200 GR

'2

12(500+00

15 Air

#it&r

!2+00

1) Pa- 5 ' = 10 '

Kg

1*(250+00

1* Min>a- /&-is
#it&r

!,(500+00

1 Ka> '&ran< 4a4an 2?20

M!

)(**)(*))+00

17 Ka> '&ran< s- ,?)

M!

5(72(,0+00

20 Ka> '&ran< r&ng 2?!

M!

5(72(,0+00

21 B"ng-"tan

Ba6

150(000+00

22 E;a9at"r P%=100

Unit

1(200(000(000+00

2! E;a9at"r P%=200

Unit

1(200(000(000+00

S&3a E;a9a"rt

6r

)00(000+00

2, S&3a P"nt"n

6r

,50(000+00

25 Ba6an /a-ar /&nsin

#tr

*(,00+00

2) Ba6an /a-ar s"#ar

@r

11()00+00

2* Min>a- P&#'as

#tr

!,(500+00

PERALATAN

No.

Nama / Jenis Bahan

Sa!an

Ha"#a Bahan

UPAH 1 P&-&r8a

O6

70(000+00

2 T-ang Bat

O6

100(000+00

2 T-ang Ka>

O6

100(000+00

! T-ang /&si

O6

100(000+00

! K&4a#a T-ang

O6

110(000+00

, Man$"r

O6

120(000+00

, O4&rat"r

O6

,00(000+00

5 P&'/ant "4&rat"r

O6

200(000+00

Rekapitulasi Harga Analis DPU Pengairan Kab. Sidoar Taun !"#$

Kode

Uraian

Sat.

#

!

%

I

I..1

P&K&R'AAN P&NDAHULUAN

Pers!"!# S%s!(s!s Pe*+ers!# L%'!s Pe#&)')r!# : Se;! Dre's'ee

I..2

Pe#$%#&'e(!# r)*")# +!*+)

*2

I..3

Pe#$%#&'e(!# "%%# 'e((#& - 0,75 *

B

I..4

Pe*+)!!# $!# "e*!s!#&!# "!"!# #!*! 'e&!!#

B

I..5

D%')*e#!s

Ls

I..6

%+(s!s $!# $e*%+(s!s !#"! "%#%#

Ls

I..7

%+(s!s $!# $e*%+(s!s $e#&!# "%#%#

Ls

I..8

%+(s!s $!# $e*%+(s!s $e#&!# "%#%# !$! e*+!!#

Ls

II

P&K&R'AAN TANAH

II.1.!

!(!# !#! $e#&!# e!!%r 

II.1.+

!(!# !#! $e#&!# e!!%r  "%#%#

*3

II.2

Pe*+)!#&!#/!#&')!# !#! $e#&!# $)*" r)'

*3

II.3

!(!# !#! +!s! (!#&s)#& )#)' *+)#!#/$+)!#&

*3

II.4.!

T*+)#!# !#! +e'!s &!(!# $r!!'!# $!# $r!"'!#

*3

II.4.+

T*+)#!# !#! $!r ()!r $"!$!'!# $!# $r!"'!#

*3

II.5

T)r!" B!*+)

*2

II.6

Pe#!#!*!# T!+!(!# r)*")

*2

III

P&K&R'AAN PASANGAN

III.1

Pe*+)!!# $!# "e*+%#&'!r!# 's$!* #&& - 1 *

*2

III.2

Pe#&er#&!#/"e*%*"!!# !r

J!*

III.3

T!#& "!#!#& +%#&'%!# "3*

B&

III.4

B%#&'!r!# "!s!#&!# +!) '!( $!# $+ers'!#

*3

III.5

P!s!#&!# +!) '!( +e'!s +%#&'!r!# s"e 1 " 9 4 "sr

*3

III.6

P!s!#&!# +!) '!( $e#&!# s"e 1 " 9 4 "sr

*3

III.7

S!r!# $e#&!# s"e 1 " 9 2 "sr

*2

III.8

P(eser!# e+!( 1,5 * $e#&!# s"e 1 " 9 3 "sr

*2

III.<

Br%#%#& '!;! &!(!#s $  4 ** )'. 0,50  1,00  2,00 *

*3

III.10

Br%#%#& '!;! &!(!#s $  3 ** )'. 0,50  1,00  2,00 *

*3

III.11

Br%#%#& '!;! &!(!#s $  3 ** )'. 0,50  1,00  3,00 *

*3

III.12

"!+r'!s

III.13

Br%#%#& '!;! &!(!#s $  3 ** )'. 0,50  1,00  2,00 *

III.14

"!+r'!s Br%#%#&

I(

*3

*3

P&K&R'AAN )&T*N

I=.1.!

Be%# K.125

*3

I=.1.+

Be%# K.175

*3

Bes T)(!#&!# )#)' +e%# sr)')r

'&

I=.2

Gorong+! buis beton K.#,-

I=.3

D!*eer  0,40 e+!( 5 *

*>

I=.4

D!*eer  0,50 e+!( 5 *

*>

I=.5

D!*eer  0,60 e+!( 5 *

*>

I=.6

Pe#&!$!!# $!# "e*!s!#&!# !#& "!#!#& 0,20,24*

+

I=.7

Be'es#& '!?) er*!s)' "e*+%#&'!r!#

*2

(

P&K&R'AAN PINTU

P#) Ar T?"e A@ Bes B92750  91600  >96000

B

P#) Ar T?"e B@ Bes B91500  91060  >91<10

B

P#) Ar T?"e :C2 Bes B91000  91000  >93240

B

P#) Ar T?"e :C3 Bes B9400  9800  >92000

B

P#) Ar T?"e :C5 Bes B9200  9500  >9500

B

P#) Ar T?"e E B93000  92300  >94000  L800

B

o

'ula

Keterangan

$

-

3,000,000.00 200,000.00 200,000.00 500,000.00 1,000,000.00 115,000.00 145,000.00 850,000.00 250,000.00 3,000,000.00 5,000,000.00 7,500,000.00

22,104.28 35,765.84 40,654.83 37,640.00 16,730.00 106,612.15 102,536.50 65,<8<.00

128,870.53 31,487.50 51,387.74 114,482.45 5<7,<37.05 768,566.74 30,827.02

"er 1000 *

44,844.86

364,452.00

747,605.17 804,500.12 22,728.82

12<,140.00 171,380.00 202,400.00 <<2,675.00 206,476.80

16,500,000.00

TABEL $OLU%E PEKERJAAN KEGIATAN

REF

NAMA PEKERJAAN

REF REF

SUMBER DANA

REF

TAHUN ANGGARAN

REF

LOKASI

REF

NO

%+P

JARAK AKUMULATIF

JARAK

LUAS GALIAN

LUAS TIMBUNAN

LUAS RATA=RATA GALIAN

LUAS RATA=RATA TIMBUNAN

'

'

'2

'2

'2

'2

COLUME GALIAN

COLUME TIMBUNAN

'!

'!

1

P+0

0

0

0+!*

0+15

0+,11

0+15)

20+5!

=

2

P+1

50

50

0+,,!

0+15,

0+)*0

0+15

!!+,

*+

!

P+2

100

50

0+,5!

0+1)1

0+22*

0+2!7

11+!!

11+75

,

P+!

150

50

0+,!,

0+15)

0+,!5

0+1)0

21+*!

+00

5

P+,

200

50

0+!)5

0+1),

0+!70

0+1)1

17+50

+05

)

P+5

250

50

0+,!5

0+15

0+,!*

0+1*!

21+!

+)!

*

P+)

!00

50

0+,15

0+1*

0+,25

0+1*

21+2!

+



P+*

!50

50

0+,!

0+1)

0+!7)

0+1*2

17+1

+5

7

P+

,00

50

0+,!,

0+1*5

0+21*

0+1**

10+)

+!

10

P+7

,50

50

0+!5,

0+1*

0+!7,

0+07

17+*0

,+,5

11

P+10

500

50

0+,!,

0+1))

0+21*

0+0!

JU%LAH

&''.''

=

()).)*

,+15

+).,*

ANALISA ,ARGA SATUA 9AAN 78AAN

:

? No

A

Gaian Tana2 Bia#a 1 .0!.a.1 ,

Uraian

Kode

Satuan

Koei/i en

TENAGA Pekerja

L.01

OH

0.563

 Tukang

L.0

OH

0.0563  !U"LAH

$

$AHAN  !U"LAH

%

PE#ALATAN  !U"L

&

!u'(a) *A+$+%,

-

Harga Satuan Pekerjaan *&+E, "3

9AAN 78AAN

:

? No

A

%r!r T"e N se!r! !*"

7.01.;.1 , Uraian

Kode

Satuan

Koei/i en

TENAGA Pekerja  Tukang 2atu

L.01

OH

.

L.0

OH

0.  !U"LAH

$

$AHAN $atu ka(i

.05

*3

1.2

Pa/ir

,14,+ .15

*3

0.52

Kg

163

Port(and %e'ent

 !U"LAH %

4era(atan  !U"L

&

!u'(a) *A+$+%,

-

Harga Satuan Pekerjaan *&+E, 4er '3

9AAN 78AAN

:

? No

A

S!r!# De#&!# %r!r "e

7.03.a , Uraian

Kode

Satuan

Koei/i en

TENAGA Pekerja

L.01

OH

0.3

tukang $atu

L.0

OH

0.15  !U"LAH

$

$AHAN Pa/ir

.14.+ .15

Port(and %e'ent

*3

0.012

Kg

6.30  !U"LAH

%

PE#ALATAN  !U"L

&

!u'(a) *A+$+%,

-

Harga Satuan Pekerjaan *&+E, 4er '

9AAN 78AAN

:

? No

A

P(eser!# e+!( 1.5 *, $e#&

7.0. , Uraian

Kode

Satuan

Koei/i en

TENAGA Pekerja

L.01

OH

0.3

tukang $atu

L.0

OH

0.1  !U"LAH

$

$AHAN Pa/ir Port(and %e'ent

.14.+ .15

*3

0.03

Kg

.6  !U"LAH

%

PE#ALATAN  !U"L

&

!u'(a) *A+$+%,

-

Harga Satuan Pekerjaan *&+E, 4er '

5MANUAL6

7o(u'e ke/e(uru)an

Harga

!u'(a)

Satuan

Harga

*#4,

*#4,

418.42 35.5305

100,000.00

56,300.00

3.55305

120,000.00

6,756.00

ENAGA KE#!A

 

63,056.00

 

63,056.00

A#GA $AHAN H HA#GA ALAT 

63,056.00

r!# 1P: 9 4PP !#)!( Harga

!u'(a)

Satuan

Harga

*#4,

*#4,

61.71 166.61

100,000.00

270,000.00

55.53

120,000.00

108,000.00

ENAGA KE#!A

 

378,000.00

74.052

173,000.00

207,600.00

32.08<2

173,000.00 1,125.00

8<,<60.00 183,375.00

10805

 

A#GA $AHAN

480,<35.00

H LANGS#

C 858,<35.00 858,<35.00

se!r! !*")r!# 1P:9 2PP Harga

!u'(a)

Satuan

Harga

*#4,

*#4,

<6.80 .0

100,000.00

30,000.00

1.5

120,000.00

18,000.00

ENAGA KE#!A

1.1616

 

48,000.00

 

2,076.00 7,132.50 <,208.50

 

57,208.50

173,000.00 1,125.00

613.1 A#GA $AHAN

H HA#GA ALAT 

57,208.50 !# %r!r "e s 1P:93PP Harga

!u'(a)

Satuan

Harga

*#4,

*#4,

54.45 0.0 10.5 ENAGA KE#!A

100,000.00 120,000.00

38,400.00 23,040.00  

61,440.00

1.6335 3.03 A#GA $AHAN

173,000.00 1,125.00

5,1<0.00 8,748.00  

13,<38.00

 

75,378.00 75,378.00

H HA#GA ALAT 

USULAN TEKNIS

FRE:

FRE:

FRE:

KONSULTAN PERENCANA :

JAD7AL PELAKSANAAN PEKERJAAN KEGIATAN PEKERJAAN

LOKASI TA,UN ANGGARAN

: : : : 8RE+9

8RE+9 8RE+9 8RE+9

BOBOT NO.

URAIAN PEKERJAAN

JAD7AL PELAKSANAAN PEKERJAAN

(%) Min;1

I.

Min;*

Min;3

Min;0

Min;<

Min;(

Min;-

Min;&

/R&01

100%

1 REF REF

REF

'

REF

REF

'

REF

'

'

'

/R&01

REF

'

'

'

'

'

'

'

/R&01

1 REF

REF

'

'

'

'

'

'

! REF

REF

'

'

'

'

'

'

3 REF

REF

'

'

'

'

'

'

' 50%

REF /R&01 1 REF

REF

! REF

REF

'

3 REF

REF

'

4 REF

REF

'

NCANA A>#A#

89<>A NCANA <NEE9 N <9>A' <NEE9 N <9>A' A
'

' '

8RE+9 -

' '

' '

' '

' '

' '

' '

' '

' '

'

'

'

'

'

'

'

'

-

KETERANGAN

/ ........................201" Dibuat lh : N#9>AN 7NCANA C&. >A&NA C7A 7#DADA

IR. BISRI MUST,O+A Dir4tur 

RENANA ANGGARAN BIAYA

No

Uraian Pe=er>aan

Sa$%an

-e0er?a t/0ang

OK OK

7at/ 0ali 'een -a'ir

Meteran 5 M Ganco Ember Cetok Sekop Kereta dorong Cangku

!apan "ama !ro#ek dan !ra$a$t% !eaporan  'at (u%$ Kantor )'(K*+ okumenta$% -oto cop# Matera% d

Ter?ian :

!o%4e

,ara Sa$%an

1*.&3B &+.+4&

&++5+++.++ &*+5+++.++

3 0g 3

4.+1* &&5+D1.B1 3.BB

&435+++.++ &5&*1.++ &435+++.++

bh bh bh bh bh bh bh

1.00 1.00 6.00 1.00 2.00 3.00 2.00

10,000.00 60,000.00 10,000.00 10,000.00 100,000.00 450,000.00 100,000.00

&$ &$ &$ &$ &$

1.00 1.00 1.00 1.00 1.00

         

200,000.00 100,000.00 50,000.00 100,000.00 130,000.00

&$

1.00  

0,000.00

 Sebilan Pulu Satu 'uta Lia Ratus Tuju Pulu Satu Ribu Rupi

J%4a2 ,ara

  15*&35B*3.+1 &*5BB544.&4

&*5B&+5DD2.++ &*5B*5B*1.B1 25+35DB3.D+

&+5+++.++ 2+5+++.++ 2+5+++.++ &+5+++.++ *++5+++.++ &531+5+++.++ *++5+++.++

*++5+++.++ &++5+++.++ 1+5+++.++ &++5+++.++ &3+5+++.++ 4+5+++.++

a

REKAPITULASI !OLUME PEKERJAAN EAAN 78AAN >A#

: : N#A# #A>9AN A#A# #A>9AN A# D#A NANE/ 9EA NA<

A9N ANEEAAN

: : 201"

&>9< N.

NA
Ealia,

NCAN 79NEAN &>9<

3

7a,a,g 7asa,ga,

!00.00

7rbai4a, 7asa,ga,

121.00


7,gru4a, 7asa,ga,

!00.00


Bt, 7as.Batu 3

#iara,

7lstra,

 1 : 

1:2

1:3

3

2

2


+.31

Ealia, ta,ah : 1 (0/5x0/5)= 0/2 x 111/50 =

&.2B

#iara, Batu 7;ah 15$20 1 7; : 2 7s (,ggla+)

&.1+

+.1

(0/35x1/00) = (0/0x0/0) =

Glu ttal 0/"5 x 111.5

+.&+

7as. Batu 7;ah 15$20 1 7; :  7s

2.5

7as. Batu 4ali : 1 2

+.1+

0.2  #* 2.5 3

 

0.350 0.1!0 ).<1) !1."1

3 3 3 3

!1."1

#iara, : 1.

0/x111/50 =

!.0 #*

!.0

7ltra, : 1.

+.+

0/5x111/50 =

5.5 #*

5.5

4a6u

7bsi 4isti,g *a*a, a,

REKAPITULASI PERHITUNGAN VO KEGIATAN

: : NORMALISASI SALURAN TAMBAK  

PEKERJAAN

: : NORMALISASI SALURAN TAMBAK GAR

TAHUN ANGGARAN

: : APBD 2017

"/. !(K 

!0

!11

0.630

50

0.612

50

0.6773

50

0.21

50

0.20

50

0.071

50

0.3501

50

0.04

50

0.05

50

0.103

50

0.141

50

0.3557

50

0.30

!5

!10

''K M

0.12

!4

!7

G'&'" M2

0.604

!3

!

G'&'" M2

0.620

!2

!

&'S '('  '(' 

0.640

!1

!6

&'S !E"'M!'"G

0.10            

0.002 0.020 0.04 0.042 0.164 0.11

 Sub Jumlah

00!0000

UME GALIAN

M DI KABUPATEN PAMEKASAN

 8/&ME  G'&'" M3

 

34.1505 34.0605 34.7650 36.4050 36.4005 35.4555 1.5050 35.2350 35.270 35.5140 35.030 1.730

"##!$70

KE(E'"G'"

REKAPITULASI ,ARGA ANALISA DPU. PENGAIRAN KABUPATEN SIDOARJO TA,UN ANGGARAN *)10

KODE

URAIAN

SAT.

1

2

3

.1

7,gu4ura, b,?u,g u,tu4
B

.2

7,gu4ura, salura, u,tu4
<

.3

7,gu4ura, ba,gu,a, u,tu4
B

.

7,?,g4la, ru*u, babu

<2

.5

7,?,g4la, ru*u, babu ?a, ,ibu, 4bali

<2

b4as ?,g4la, .!

7,?,g4la, *h, 4lili,g H 0/"5 

BE

."

7,?,g4la, *h, 4lili,g H 0/"5  ?a, ,ibu,

BE

4bali b4as ?,g4la, .

sr4a, ta,ah stbal 15 ; ?a, ?ibua,g 4luar

<2

.1

7buata, ?a, *b,g4ara, 4is?a ?,ga, ti,ggi H 1 <

<3

.1a

7buata, I *b,g4. 4is?a tr*al *lasti4 ?,ga, ti,ggi H 1 <

<2

A

Ealia, ta,ah ?,ga, x;aGatr ( J 3  )

<3

.B

Ealia, ta,ah ?,ga, x;aGatr ( J 3  ) J 7C. 110

<3

.C

Ealia, ta,ah ?,ga, x;aGatr ( J 3  ) ?,ga, *,t,.

<3

.D

7bua,ga, $ a,g4uta, ta,ah ?,ga, ?u* tru;4

<3

.1

Ealia, ta,ah biasa la,gsu,g u,tu4 tibu,a, $ ?ibua,g

<3

.2

Ealia, ta,ah biasa u,tu4 tibu,a, $ ?ibua,g + 50 

<3

.2a

ibu,a, ta,ah b4as galia, ?irata4a, ?a, ?ira*i4a, (a,ual)

<3

.3

Ealia, ta,ah brbatu ?ibua,g + 50 

<3

.

Ealia, ta,ah 4ras $ ;a?as ?ibua,g + 50 

<3

.5

Ealia, ta,ah biasa ?ia,g4at H 1  u,tu4 tibu,a,

<3

.!

Ealia, ta,ah brbatu ?ia,g4at H 1  ?ibua,g

<3

."

Ealia, ta,ah 4ras $ ;a?as ?ia,g4at H 1  ?ibua,g

<3

.

7a?ata, ta,ah tibu,a, ?a, ?ira*i4a, ( 4a,is )

<3

.

ibu,a, ta,ah 4bali ?i*a?at4a, ?a, ?ira*i4a, ( 4a,is )

<3

.10

ibu,a, ta,ah ?ari luar ?i*a?at4a, ?a, ?ira*i4a, ( 4a,is )

<3

.10a

ibu,a, ta,ah sirtu ?ari luar ?i*a?at4a, ?a, ?ira*i4a, ( 4a,is )

<3

.11

7a?ata, ta,ah tibu,a, ?a, ?ira*i4a, ( a,ual )

<3

.12

ibu,a, ta,ah 4bali ?i*a?at4a, ?a, ?ira*i4a, ( a,ual )

<3

.13

ibu,a, ta,ah ?ari luar ?i*a?at4a, ?a, ?ira*i4a, ( a,ual )

<3

&.1

B,g4ara, *asa,ga, batu 4ali ?a, ?ibrsih4a,

<3

&.2

7asa,ga, batu 4ali b4as b,g4ara, ?,ga, s*si 1 7; :  7sr

<3

&.3

7asa,ga, batu 4ali ?,ga, s*si 1 7; :  7sr

<3

&.

#iara, ?,ga, s*si 1 7; : 2 7sr

<2

&.5

7lstra, tbal 1/5 ; ?,ga, s*;i 1 7; : 3 7sr

<2

&.!

Br,,g 4a@at galGa,is ? =  

<3

&.1

Bt, 4urus ;a*ura, 1 7; : 3 7sr : ! r

<3

&.A

Bt, . 125

<3

&.B

Bt, . 1"5

<3

&.C

Bt, . 225

<3

&.D

B4isti,g 4a6u trasu4 *b,g4ara,

<3

&.

Bsi tula,ga, u,tu4 bt, stru4tur

E

&.2

Bt, brtula,g .125 u,tu4 *lat *la6a,a, ?a, titia,

<3

&.

Bt, brtula,g .125 u,tu4 *,?asi li,,i,g *lat bt,

<3

KODE

URAIAN

SAT.

1

2

3

&.5

Bt, brtula,g .1"5 u,tu4 bata, ra,g ?a, bata, 4,?araa,

<3

&.1

ia,g *a,;a,g ?l4, gla ?. H 10 ;/ > H 3 / asu4 1 

BE

&.2

#t*lg 4a6u balau b,g4irai $ tahu,

<3

&.3

7,gri,ga, $ 7*aa, Air

8A<

&.

7,a,aa, abala, u*ut

&.5

ia,g *a,;a,g b,g4. ?. H 10 ;/ > H 3 / asu4 2 

&. !

Er,g-2 buis bt, ? = 0/30  (.1"5) tbal 5 ;


&. "

Er,g-2 buis bt, ? = 0/0  (.1"5) tbal 5 ;


&. 

Er,g-2 buis bt, ? = 0/50  (.1"5) tbal 5 ;


&. 

Er,g-2 buis bt, ? = 0/!0  (.1"5) tbal ! ;


&. 10

Er,g-2 buis bt, ? = 0/0  (.225) brtula,g t= ;


&. 11

Er,g-2 buis bt, ? = 1/00  (.225) brtula,g t= 10 ;


&. 12

ura* Babu

<2

&. 13

B,g4ara, Bt, Brtula,g

<3

7asa,g ata* s,g glba,g B8># 30 (*r 2)

<2

7asa,g ata* ,4 s,g B8># 30 (*r 2)


7buata, Dir4si4t

>s

#@a Dir4si4t

Bl,

D4u,tasi

>s

7brsiha, la*a,ga,

>s

7buata, ?a, 7asa,ga, 7a*a, Naa giata,

>s

7,ga,g4at #4t bal4

9,it

<2 BE

<bilisasi ?a, Dbilisasi (ta,*a *,t,)

>s

<bilisasi ?a, Dbilisasi (?,ga, *,t,)

>s

<bilisasi ?a, Dbilisasi (ta,*a *,t, a?a bata,)

>s

<bilisasi ?a, Dbilisasi (?,ga, *,t, a?a bata,)

>s

JUMLA,

DIBULATKAN



5

!"2/3.50

!"2/0.00

1/02/230.25

1/02/230.00

132/3.50

132/0.00

10/51.50

10/510.00

32/"05.!0

32/"00.00

2!/001.5

2!/000.00

5"/2.!

5"/0.00

1/"32.12

1/"30.00

13/5!.50

13/50.00

1!"/10.0

1!"/10.00

12/520.00

12/520.00

/!20.00

/!20.00

25/0.00

25/0.00

20/"0.00

20/"0.00

5"/02.00

5"/00.00

5/3!.0

5/30.00

23/!.0

23/0.00

12/312.00

12/310.00

15/50.05

15/500.00

"5/32.00

"5/30.00

12/53".00

12/530.00

13/50.05

13/500.00

!!"/150.00

!!"/150.00

!5/!30.00

!5/!30.00

"!2/"0.0

"!2/"00.00

10/"0.0

10/"00.00

22/5"0.00

22/5"0.00

5"/"00.00

5"/"00.00

121/2.0

121/20.00

1"5/""".!2

1"5/""0.00

!0/5.11

!0/0.00

3/25.11

3/20.00

"/132.13

"/130.00

!0/"2.5

!0/"0.00

!1/31.0

!1/30.00

1/0!/20.2

1/0!/20.00

1/12/00.2

1/12/00.00

1/23!/0.2

1/23!/0.00

1/25/00.2

1/25/00.00

231/2!3.10

231/2!0.00

10/"50.00

10/"50.00

5/3!/!"3.32

5/3!/!"0.00

2/533/2!.

2/533/2!0.00