ANALISA HARGA

PROYEK : JATIM EXPO

PEKERJAAN : SALURAN DRAINAGE
LOKASI : Jl. Ahmad Yani Surabaya (Ex. Pabrik Kulit Wonocolo)

1.25
Harga Satuan Jumlah Harga Harga Satuan Jumlah Harga
No Uraian Vol Unit
(Rp) (Rp) (Rp) (Rp)

1 PEKERJAAN SALURAN TERTUTUP PRECAST (1.50 X 2.0)/

- Beton precast 1 unit 2,351,250.00 2,351,250.00 1.25 2,939,062.50 2,939,062.50
- Beton tutup 1 unit 879,937.50 879,937.50 1.25 1,099,921.88 1,099,921.88
- Pasir 0.28 m3 48,000.00 13,440.00 1.25 60,000.00 16,800.00
- Lantai kerja 0.14 m3 249,770.00 34,967.80 1.25 312,212.50 43,709.75
- Transport bahan 1 unit 358,000.00 358,000.00 1.25 447,500.00 447,500.00
- Gali tanah manual 6.16 m3 15,000.00 92,400.00 1.25 18,750.00 115,500.00
- Urugan pasir bawah lantai kerja 0.28 m3 10,000.00 2,800.00 1.25 12,500.00 3,500.00
- Upah pasang 1 m' 265,000.00 265,000.00 1.25 331,250.00 331,250.00
- Urugan tanah kembali 2.05 m3 6,000.00 12,300.00 1.25 7,500.00 15,375.00
- Upah turunkan bahan 1 m' 150,000.00 150,000.00 1.25 187,500.00 187,500.00
4,160,095.30 1.25 5,200,119.13

2 PEKERJAAN SALURAN TERBUKA PRECAST (1.50 X 2.0)/m

- Beton precast 1 unit 2,351,250.00 2,351,250.00 1.25 2,939,062.50 2,939,062.50
- Pasir 0.28 m3 48,000.00 13,440.00 1.25 60,000.00 16,800.00
- Lantai kerja 0.14 m3 249,770.00 34,967.80 1.25 312,212.50 43,709.75
- Transport bahan 1 unit 358,000.00 358,000.00 1.25 447,500.00 447,500.00
- Gali tanah manual 6.16 m3 15,000.00 92,400.00 1.25 18,750.00 115,500.00
- Urugan pasir bawah lantai kerja 0.28 m3 10,000.00 2,800.00 1.25 12,500.00 3,500.00
- Upah pasang 1 m' 265,000.00 265,000.00 1.25 331,250.00 331,250.00
- Urugan tanah kembali 2.05 m3 6,000.00 12,300.00 1.25 7,500.00 15,375.00
- Upah turunkan bahan 1 m' 150,000.00 150,000.00 1.25 187,500.00 187,500.00
3,280,157.80 1.25 4,100,197.25

3 PEKERJAAN BAK KONTROL (1.50 X 1.50 X 2.0)/unit

- Lantai Kerja 0.4 m3 249,770.00 99,908.00 1.25 312,212.50 124,885.00
- Pasir 0.8 m3 48,000.00 38,400.00 1.25 60,000.00 48,000.00
- Beton Pelat bawah t = 15 cm 0.49 m3 1,664,260.00 815,487.40 1.25 2,080,325.00 1,019,359.25
- Beton Dinding t = 15 cm 2.03 m3 2,005,400.00 4,070,962.00 1.25 2,506,750.00 5,088,702.50
- Beton Pelat Atas t = 15 cm 0.49 m3 1,853,090.00 908,014.10 1.25 2,316,362.50 1,135,017.63
- Gali Tanah manual 6.16 m3 15,000.00 92,400.00 1.25 18,750.00 115,500.00
- Urugan Pasir bawah lantai kerja 0.8 m3 10,000.00 8,000.00 1.25 12,500.00 10,000.00
- Urug tanah kembali 2.05 m3 6,000.00 12,300.00 1.25 7,500.00 15,375.00
6,045,471.50 1.25 7,556,839.38

4 PEK. SUMUR RESAPAN/UNIT

- Lantai Kerja 1.2 m3 249,770.00 299,724.00 1.25 312,212.50 374,655.00
- Pasir 1.2 m3 48,000.00 57,600.00 1.25 60,000.00 72,000.00
- Beton t = 30 cm 6.75 m3 2,310,620.00 15,596,685.00 1.25 2,888,275.00 19,495,856.25
- PVC dia 12" (Kelas D) 35 m' 137,921.25 4,827,243.75 1.25 172,401.56 6,034,054.69
- Tutup sumur resapan 1 bh 1,650,000.00 1,650,000.00 1.25 2,062,500.00 2,062,500.00
- Kerikil dll 1 Ls 6,000,000.00 6,000,000.00 1.25 7,500,000.00 7,500,000.00
- Galian tanah 32.4 m3 15,000.00 486,000.00 1.25 18,750.00 607,500.00
- Urugan Pasir bawah lantai kerja 1.2 m3 10,000.00 12,000.00 1.25 12,500.00 15,000.00
- Sumur Bor dia 40 cm 35 m' 150,000.00 5,250,000.00 1.25 187,500.00 6,562,500.00
34,179,252.75 1.25 42,724,065.94
RENCANA ANGGARAN BIAYA
PROYEK : JATIM EXPO
PEKERJAAN : SALURAN DRAINAGE
LOKASI : Jl. Ahmad Yani Surabaya (Ex. Pabrik Kulit Wonocolo) 1.25
1.25
Harga Satuan Jumlah Harga Harga Satuan Jumlah Harga
No Uraian Vol Unit
(Rp) (Rp) (Rp) (Rp)

A LAHAN UTARA

1 Pekerjaan Saluran Tertutup Precast (1.5 x 2.0)m 312 m' 4,160,095.30 1,297,949,733.60 1.25 5,200,119.13 1,622,437,167.00

2 Pekerjaan Saluran Terbuka Precast (1.5 x 2.0)m 208 m' 3,280,157.80 682,272,822.40 1.25 4,100,197.25 852,841,028.00

3 Pekerjaan Bak Kontrol (1.50 X 1.50 X 2.0)m 17 unit 6,045,471.50 102,773,015.50 1.25 7,556,839.38 128,466,269.38

4 Pekerjaan Sumur Resapan 5 unit 34,179,252.75 170,896,263.75 1.25 42,724,065.94 213,620,329.69

Sub Total A 2,253,891,835.25 1.25 2,817,364,794.06

B LAHAN SELATAN

1 Pekerjaan Saluran Tertutup Precast (1.5 x 2.0)m 366 m' 4,160,095.30 1,522,594,879.80 1.25 5,200,119.13 1,903,243,599.75

2 Pekerjaan Saluran Terbuka Precast (1.5 x 2.0)m 244 m' 3,280,157.80 800,358,503.20 1.25 4,100,197.25 1,000,448,129.00

3 Pekerjaan Bak Kontrol (1.50 X 1.50 X 2.0)m 18 unit 6,045,471.50 108,818,487.00 1.25 7,556,839.38 136,023,108.75

4 Pekerjaan Sumur Resapan 6 unit 34,179,252.75 205,075,516.50 1.25 42,724,065.94 256,344,395.63

Sub Total B 2,636,847,386.50 1.25 3,296,059,233.13

TOTAL 4,890,739,221.75 1.25 6,113,424,027.19
RENCANA ANGGARAN BIAYA
PROYEK : JATIM EXPO
PEKERJAAN : SALURAN DRAINAGE (Batu Kali)
LOKASI : Jl. Ahmad Yani Surabaya (Ex. Pabrik Kulit Wonocolo) 1.22

Jumlah Harga Jumlah Harga

No Uraian
(Rp) (Rp)

1 Pekerjaan Persiapan 3,419,942.00 1.22 4,172,329.24

2 Pekerjaan Saluran Lahan Utara 437,892,432.00 1.22 534,228,767.04

3 Pekerjaan Saluran Lahan Selatan 500,059,240.90 1.22 610,072,273.90

Sub Total 941,371,614.90 1.22 1,148,473,370.18

PPN 10% 94137161.49 1.22 114,847,337.02

Total 1,035,508,776.39 1.22 1,263,320,707.20

Dibulatkan 1,035,508,800.00 1.22 1,263,320,700.00

ANALISA HARGA
PROYEK : JATIM EXPO
PEKERJAAN : SALURAN DRAINAGE
LOKASI : Jl. Ahmad Yani Surabaya (Ex. Pabrik Kulit Wonocolo)

1.22
Harga Satuan Jumlah Harga Harga Satuan Jumlah Harga
No Uraian Vol Unit
(Rp) (Rp) (Rp) (Rp)

1 PEKERJAAN SALURAN TERTUTUP BATU KALI (1.50 X 2.0)/m'

- Pasangan batu kali 1.776 m3 170,000.00 301,920.00 1.22 207,400.00 368,342.40
- Beton tutup 0.225 m3 1,750,000.00 393,750.00 1.22 2,135,000.00 480,375.00
- Gali tanah manual 7.455 m3 15,000.00 111,825.00 1.22 18,300.00 136,426.50
- Urugan tanah kembali 2.55 m3 6,000.00 15,300.00 1.22 7,320.00 18,666.00
822,795.00 1.22 1,003,809.90

2 PEKERJAAN SALURAN TERBUKA BATU KALI (1.50 X 2.0)/m'

- Pasangan batu kali 2.22 m3 170,000.00 377,400.00 1.22 207,400.00 460,428.00
- Gali tanah manual 7.455 m3 15,000.00 111,825.00 1.22 18,300.00 136,426.50
- Urugan tanah kembali 2.55 m3 6,000.00 15,300.00 1.22 7,320.00 18,666.00
504,525.00 1.22 615,520.50

3 PEKERJAAN BAK KONTROL (1.50 X 1.50 X 2.0)/unit

- Pasangan Batu Kali bawah t = 15 cm 0.49 m3 170,000.00 83,300.00 1.22 207,400.00 101,626.00
- Pasangan Batu Kali dinding t = 15 cm 1.624 m3 170,000.00 276,080.00 1.22 207,400.00 336,817.60
- Beton Pelat Atas t = 15 cm 0.49 m3 1,750,000.00 857,500.00 1.22 2,135,000.00 1,046,150.00
- Gali Tanah manual 4.62 m3 15,000.00 69,300.00 1.22 18,300.00 84,546.00
- Urug tanah kembali 1.5375 m3 6,000.00 9,225.00 1.22 7,320.00 11,254.50
1,295,405.00 1.22 1,580,394.10

4 PEK. SUMUR RESAPAN/UNIT

- Lantai Kerja 0.9 m3 249,770.00 224,793.00 1.22 304,719.40 274,247.46
- Pasir 0.9 m3 48,000.00 43,200.00 1.22 58,560.00 52,704.00
- Pasangan bata kosongan 2.07 m3 217,600.00 450,432.00 1.22 265,472.00 549,527.04
- Pasangan batu kali 9.064 m3 170,000.00 1,540,880.00 1.22 207,400.00 1,879,873.60
- PVC dia 12" (Kelas D) 35 m' 137,921.25 4,827,243.75 1.22 168,263.93 5,889,237.38
- Tutup sumur resapan 0.2 m3 1,750,000.00 350,000.00 1.22 2,135,000.00 427,000.00
- Kerikil dll 1 Ls 3,500,000.00 3,500,000.00 1.22 4,270,000.00 4,270,000.00
- Galian tanah 24.3 m3 10,000.00 243,000.00 1.22 12,200.00 296,460.00
- Urugan Pasir bawah lantai kerja 0.9 m3 10,000.00 9,000.00 1.22 12,200.00 10,980.00
- Sumur Bor dia 40 cm 35 m' 150,000.00 5,250,000.00 1.22 183,000.00 6,405,000.00
16,438,548.75 1.22 20,055,029.48
RENCANA ANGGARAN BIAYA
PROYEK : JATIM EXPO
PEKERJAAN : SALURAN DRAINAGE
LOKASI : Jl. Ahmad Yani Surabaya (Ex. Pabrik Kulit Wonocolo) 1.25
1.25
Harga Satuan Jumlah Harga Harga Satuan Jumlah Harga
No Uraian Vol Unit
(Rp) (Rp) (Rp) (Rp)

A LAHAN UTARA

1 Pekerjaan Saluran Tertutup Batu Kali (1.5 x 2.0)m 305.15 m' 822,795.00 251,075,894.25 1.22 1,003,809.90 306,312,590.99

2 Pekerjaan Saluran Terbuka Batu Kali (1.5 x 2.0)m 176.56 m' 504,525.00 89,078,934.00 1.22 615,520.50 108,676,299.48

3 Pekerjaan Bak Kontrol (1.50 X 1.50 X 2.0)m 12 unit 1,295,405.00 15,544,860.00 1.22 1,580,394.10 18,964,729.20

4 Pekerjaan Sumur Resapan 5 unit 16,438,548.75 82,192,743.75 1.22 20,055,029.48 100,275,147.38

Sub Total A 437,892,432.00 1.22 534,228,767.04

B LAHAN SELATAN

1 Pekerjaan Saluran Tertutup Batu Kali (1.5 x 2.0)m 305.77 m' 822,795.00 251,586,027.15 1.22 1,003,809.90 306,934,953.12

2 Pekerjaan Saluran Terbuka Batu Kali (1.5 x 2.0)m 261.05 m' 504,525.00 131,706,251.25 1.22 615,520.50 160,681,626.53

3 Pekerjaan Bak Kontrol (1.50 X 1.50 X 2.0)m 14 unit 1,295,405.00 18,135,670.00 1.22 1,580,394.10 22,125,517.40

4 Pekerjaan Sumur Resapan 6 unit 16,438,548.75 98,631,292.50 1.22 20,055,029.48 120,330,176.85

Sub Total B 500,059,240.90 1.22 610,072,273.90

TOTAL 937,951,672.90 1.22 1,144,301,040.94