Evaluasi Harga Geotextile.xlsx

(1)

ANALISA TEKNIK ANALISA TEKNIK P

PRROOYYEEKK : : AACCCCEESSS S RROOAAD D PPLLTTA A UUPPPPEER R CCIISSOOKKAANN N

NOO. . PPAAKKEET KT KOONNTTRRAAKK : 0: 05588..PPJJ//112200//PPIIKKIITTRRIINNG G JJBBNN//22000099 JENIS PEKERJ

JENIS PEKERJAANAAN : Lapi P!"#ai $a%a#a&: Lapi P!"#ai $a%a#a& S

SAATTUUAAN N PPEE$$BBAAYYAARRAANN : : &&22 NO

NO URAIANURAIAN

II AsumsiAsumsi

Ja& '()*a p() +a)i Ja& '()*a p() +a)i

,a)i '()*a p() -a" ,a)i '()*a p() -a"

$a()ia i&-"a" -()pa a"a+ $a()ia i&-"a" -()pa a"a+

1

1 UUSS  RpRp111133550000..0000

A

A MMaatteerriiaall

1

1 G(G(!!(4(4ii( ( "!"!" " !6!6(" (" iip( p( p!p!77(( T TS 5S 500 K!(

K!(i(" i(" (!(4i((!(4i( 2

2 BB((""aa""

;Di-+'a" 0325 & "' &("7a&-" 1 &2 (!('i< ;Di-+'a" 0325 & "' &("7a&-" 1 &2 (!('i< K!(

K!(i(" i(" -("a"-("a" =

= PPaaii)) K(-+a

K(-+a" (!('i( &i)i" " (!('i( &i)i" p() 1 &p() 1 & >

>!&( pai) p() 1 !&( pai) p() 1 & (!('i(& (!('i( K!(i(" pai)

K!(i(" pai)

B

B AALLAATT

1

1 $($(ii" *" *a+a+i i ""' p' p("("7a7a&-&-""a" a" ((!!('('ii P)!#'i p() *a&

P)!#'i p() *a&

A&i 1 &(i" *a+i #apa p)!#'i &a'i&a

A&i 1 &(i" *a+i #apa p)!#'i &a'i&a (a&a 2 -a"(a&a 2 -a" ,a)a 1 &(i" *a+i

,a)a 1 &(i" *a+i K

K!!((ii((""  11::??&& 2

2 G(G(""( ( ""' &(' &(""+i+i##p'p'a" a" &(&(i" *i" *a+a+i ;i ;= K= K6a6a<<

A&i ("( #apa p)!#'i &a'i&a (a&a @ -a" A&i ("( #apa p)!#'i &a'i&a (a&a @ -a" B("i" p() *a&

B("i" p() *a&

,a)a 1 -a+ ("( -a) ,a)a 1 -a+ ("( -a)

B("i" (a&a ("( -()p)!#'i @ -a" ;128 *a&< B("i" (a&a ("( -()p)!#'i @ -a" ;128 *a&< K

K!!((ii((""  11::;;? ? 4 4 8 8 4 4 22@ @ 4 4 @@<< =

= E4E4%a%a6a6a!!) ) ""' ' &(&(""+a+a&p&pa) a) papaii)) Kapaia -%'(

Kapaia -%'( 

a'!) a'!) '!)('i'!)('i  Ei("i aa  Ei("i aa

 B()a 6!&( &a()ia  B()a 6!&( &a()ia  Iia" -%'(

 Iia" -%'(

 A"( i"  !'ai  A"( i"  !'ai 

  11 44 22 44 == 44  T

(2)

C7%( i&( : C7%( i&( : P)!#'i p() *a& P)!#'i p() *a& ? ?11   44 66 C C K

K!!((ii((" " aaaa//&&==  11::??1 1 4 4 ii""66!!66(( 

 AAaa  --aa""

Aa &("*a+i #a" -("a" Aa &("*a+i #a" -("a" Aa &(&!!" Aa &(&!!" Ca"' Ca"' Pa!' Pa!' $(()a" $(()a" S('!p S('!p C C TTEENNAAGGAA

Ja& '()*a p() +a)i Ja& '()*a p() +a)i

P)!#'i 7a" #apa #i((ai'a"/*a& P)!#'i 7a" #apa #i((ai'a"/*a& J&a+ ("aa p() +a)i :

J&a+ ("aa p() +a)i :  &a"#!)  &a"#!)  'a"  'a"  p('()*a  p('()*a K!(i(" ("aa K!(i(" ("aa 

 &&aa""##!!))  pp11//??&& 

 ''aa""  pp22//??&& 

(3)

KOE SATUAN KETERNGAN 8*a& 2@ +a)i ;$01< 1.1 &2 ;$02< 0.25 & F0.=@ &2 1F.= &= 0.25 &= 0.05F@F012@9 ;?< 10 &2 ;?&< 1@0 &2 530003000.00 ;E01< 0.0002 p() &2 2 i() 1030003000.00 1@3223000.00 ) 2@3223000.00 10@30803000 ;E02< 0.0000801282051282 p() &2 ;6< 0.8 ;< ;1< 0.9 ;2< 0.8 ;=< 0.8 ;< 0.8 ;< 0.@

(4)

;C< 0.8= &("i 0.01 *a& ;?1< ;?1< 2@.@8@F@988 &= i"6!6( 50 ;E0=< 0.019 1  8*a& ;?< 10 &2 ;p1< 1 !) ;p2< 1 !) ;p=<  !) 0.1 !)/*a& 0.1 !)/*a& 0. !)/*a&

(5)

(6)

(7)

DA

UPAH

NO URAIAN KETERANGAN HARGAKONTRAKTOR H

SAT HARGA SATUAN SAT HARGA SATUAN

1 $a"#!) !)/+a)i 1003000.00 *a& 113880.00

2 T'a" !)/+a)i F03000.00 *a& 93@0.00

= T'a" Ja+i (!('i !)/+a)i T'a" p("7a&-"a" (!)i# !)/+a)i

 K(paa T'a" !)/+a)i 803000.00

5 P('()*a !)/+a)i 503000.00 *a& @3=80.00

@ Op()a!) !)/+a)i 2003000.00

MATERIAL

NO URAIAN KETERANGAN HARGA KONTRAKTOR HARGA KONTRAK

1 Ba -(a+ ;20/=0< &= 2253000.00 &= 883000.00 2 Ba -(a+ ;10/15< &= 2=03000.00 &= 883000.00 = Ba p(%a+ ;5/F< &= 2=53000.00 &= 183500.00

 Pai) &= 1803000.00 &= FF3000.00

5 G(!(4i( "!" !6(" ip( p!7( TS 50 ')a"  4 1F5 &2 2831F5.00 @ G(!(4i( "!" !6(" ip( $i)a 100/50 ')a" 5 4 100 &2 53050.00 F G(!)i# ip( $i)a)i# GH 0/0 ')a" 532 4 100 &2 @53550.00

8 Ka)"G!"i -+ 53000.00 9 Ca-(i( -+ 500.00 10 B("a" & 89.00 11 Ta"a++& ' 150.00 12 B("i" ) @3500.00 ALAT

NO URAIAN KETERANGAN HARGA KONTRAKTOR HARGA KONTRAK

1 B#!()3 110 ,P *a& =F300.00 *a& 183000.00 2 E4%a6a!) 039 &= *a& 2F3000.00 *a& ==53500.00 = >i-)! R!() *a& =F3000.00 *a& ==93000.00

(8)

5 G("( 5 K6a -+ 1030003000.00 *a& 853000.00

(9)

TAR HARGA SATUAN

RGAKONTRAK

KETERANGAN SAT HARGA SATUAN *a& 113880.00 *a& 93@0.00 *a& 1[email protected] 9350.00

*a& @3=80.00

SAT HARGA SATUAN Dia&-i #a)i +a)a -a &= 2003000.00 Dia&-i #a)i +a)a -a &= 2003000.00 Dia&-i #a)i +a)a -a p(%a+ &= 183500.00 &= FF3000.00 &2 83000.00 &2 @53550.00 -+ 23000.00 -+ @50.00 & 89.00 ' 150.00

SAT HARGA SATUAN +a)a -#!() D@5 *a& 183000.00

*a& ==53500.00 +a)a 6i-)! 8 !" *a& ==93000.00 -+ 530003000.00

(10)

-+ 1030003000.00 +a)a aa -a" p('. S!"( &a!")7  23000.00

(11)

HARGA REFERENSI

KETERANGAN ,a)a K!")a'

,a)a K!")a'

#ia&i'a" 120 #a)i pa+ $a"#!) #ia&i'a" 80 #a)i pa+ $a"#!)

KETERANGAN Ba -(a+ ;15/20< Sa"#a) KBB 201

,a)a -ai p(%a+ K!")a' ,a)a K!")a'

.(!(4i((!&(&-)a"((!)i#.-!p!.%!& ; (''aai 15 a+" 2009< ,a)a K!")a'!)

Ka)" 'apaia 50 ' Sa"#a) KBB 201 A"('a&a*.%!& ,a)a K!")a'!) ,a)a K!")a'!) KETERANGAN ,a)a '!")a' ,a)a '!")a' ,a)a '!")a' ,a)a K!")a'!)

(12)

,a)a K!")a'!)

(13)

ANALISIS HARGA

PROYEK : ACCESS ROAD PLTA UPPER CISOKAN NO. PAKET KONTRAK : 058.PJ/120/PIKITRING JBN/2009

JENIS PEKERJAAN : P(&aa"a" G(!(4i( N!" !6(" ;#ipaa" &i)i" SATUAN PE$BAYARAN : &2

NO URAIAN SATUAN VOLUME

HARGA KON

A UPAH

1 $a"#!) O)/*a& 0.100 123500.00 2 T'a" Ja+i O)/*a& 0.100 153000.00

= P('()*a O)/*a& 0.00 @3250.00

JUMLAH HARGA UPAH

B MATERIAL

1 G(!(4i( "!" !6(" &2 1.100 2831F5.00

2 B("a" & 0.25 89.00

= Pai) &= 0.250 1803000.00

JUMLAH HARGA MATERIAL

C PERALATAN

1 $(i" *a+i &2 0.0002 530003000.00 2 G("( 5 K6a ;BB$< &2 0.0001 2@3223000.00

= E4%a6a!) *a& 0.0188 2F3000.00

 Aa -a"  1 13000.00

JUMLAH HARGA PERALATAN

D JUMLAH ABC

E OVERHEAD ! PROFIT " #$% & D'

F HARGA SATUAN PEKERJAAN "DE'

HARGA SATUAN "R('

(14)

SATUAN PEKERJAAN

<

RAKTOR HARGA KONTRAK HARGA REFERENSI

13250.00 113880.00 13188.00 113880.00 13188.00 13500.00 93@0.00 9@.00 1[email protected] 1325.@0 23500.00 @3=80.00 23552.00 @3=80.00 23552.00 )*+)$,$$ -*./.,$$ )*#.),.$ =03992.50  83000.00 523800.00 122.25  89.00 122.25 53000.00 FF3000.00 193250.00 FF3000.00 193250.00 0.*##-,0) #1*+)$,$$ 0+*#0+,+) 13201.92  530003000.00 13201.92 23101.28 853000.00 @.81 1030003000.00 801.28 83011.@@ ==53500.00 @329.8F ==53500.00 @329.8F 13000.00 23000.00 23000.00 23000.00 23000.00 #+*2#-,/. /*2$#,./ #$*+1/,$/ 12*.01,.# /0*.2),12 1*2.0,1. /*0.2,)1 #$2*$-0,)0 1.*211,)+ JUMLAH HARGA "R(' HARGA SATUAN "R(' JUMLAH HARGA "R(' HARGA SATUAN "R(' JUMLAH HARGA "R('

(15)

ANALISA HA

Na&a P)!7(' : A%%( R!a# PLTA Upp() Ci!'a"

N!. Pa'( K!")a' : 058.PJ/120/PIKITRING JBN/2009

U)aia" P('()*aa" : P(&aa"a" G(!(4i( !6(" ;#ipaa"

Saa" : &2

,a)a Saa" : 

NO URAIAN SATUAN VOLUME

HARGA KON

A UPAH

1 $a"#!) O)/*a& 0.1000 123500.00

2 T'a" Ja+i O)/*a& 0.1000 153000.00

= P('()*a O)/*a& 0.000 @3250.00

B MATERIAL

1 G(!(4i( !6(" &2 1.1000 53050.00

2 B("a" & 0.2500 89.00

C PERALATAN

1 $(i" Ja+i &2 0.0002 530003000.00

2 G("( 5 '>A ;BB$< &2 0.0001 2@3223000.00 = E4%a6a!) *a& 0.022@ 2F3000.00  B#!() *a& 0.0251 =F300.00 5 >i-)! R!() *a& 0.01== =F3000.00 @ Aa Ba"  1.0000 13000.00 D Jumla3 ABC E O4er 3ea5  (r67t #$% F Har8a Satua9 Pe:er;aa9 "DE'

HARGA SATUAN "R('

(16)

GA SATUAN

aa)<

RAKTOR HARGA KONTRAK HARGA REFERENSI

13250.00 113880.00 13188.00 113880.00 13188.00 13500.00 2@[email protected] 23@1=.@0 1[email protected] 1325.@0 23500.00 @3=80.00 23552.00 @3=80.00 23552.00 )*+)$,$$ .*2)2,.$ )*#.),.$ 59355.00   83000.00 523800.00 122.25   89.00 122.25 )1*)00,+)  )+*1++,+) 13201.92   530003000.00 13000.00 23101.28 853000.00 8.50 1030003000.00 13000.00 93@52.@0 ==53500.00 F3582.=0 ==53500.00 F3582.=0 10398@.== 183000.00 10391.80 183000.00 10391.80 3@2@.@F ==93000.00 3508.F0 ==93000.00 3508.F0 13000.00 23000.00 23000.00 23000.00 23000.00 +1*)./,01 +-*)1#,2$ +.*)/+,/$ 1-*21.,$- /-*.0$,.) 1*-21,.$ /*-.0,$0 #$2*/2),.- /-*.0$,.) JUMLAH HARGA "R(' HARGA SATUAN "R(' JUMLAH HARGA "R(' HARGA SATUAN "R(' JUMLAH HARGA "R('

(17)

ANALISA H

Na&a P)!7(' : A%%( R!a# PLTA Upp() Ci!'a" N!. Pa'( K!")a' : 058.PJ/120/PIKITRING JBN/2009

U)aia" P('()*aa" : P(&aa"a" G(!)i# ;#ipaa" #("a"

Saa" : &2 ,a)aSaa" :  NO URAIAN ,ARGA KO SATUAN >OLU$E A UPAH 1 $a"#!) O)/*a& 0.2000 123500.00 2 T'a" p("7a&-"a" (!)i# O)/*a& 0.000 103000.00

= P('()*a O)/*a& 0.8000 @3250.00 B MATERIAL 1 G(!)i# &2 1.1000 @53550.00 2 Ca-( i( -+ 0.000 500.00 C PERALATAN 1 E4%a6a!) *a& 0.0==9 2F3000.00 2 B#!() *a& 0.0=FF =F3000.00 = >i-)! R!() *a& 0.01== =F3000.00  Aa Ba"  1.0000 13000.00 D Jumla3 ABC E O4er 3ea5  (r67t #$% F Har8a Satua9 Pe:er;aa9 "DE'

,ARGA SATUAN ;Rp<

(18)

ARGA SATUAN

'!"#ii a"a+ -()-a/(a+() )!%'<

NTRAKTOR ,ARGA KONTRAK ,ARGA

23500.00 113880.00 [email protected] 113880.00 3000.00  9350.00 53000.00  @3=80.00 ##*)$$,$$ +*20.,$$ F23105.00  @53550.00 20.00  @50.00 0+*#+),$$ < 13F8.89 ==53500.00 [email protected] ==53500.00 1@3F.90 183000.00 153F58.@0 183000.00 [email protected] ==93000.00 3508.F0 ==93000.00 13000.00 500.00 500.00 23000.00 2.*)./,/1 2+*#-2,)0 #+$*#12,/1 #+*$#1,21 #2+*+#2,+/ JU$LA, ,ARGA ;Rp< ,ARGA SATUAN ;Rp< JU$LA, ,ARGA ;Rp< ,ARGA SATUAN ;Rp<

(19)

REERENSIREERENSI JU$LA, ,ARGA ;Rp< [email protected] =3801.@0 5310.00 ##*+/#,.$ F23105.00 [email protected] 0+*#2#,$$ [email protected] 153F58.@0 3508.F0 23000.00 22*.-2,)0 ##0*$).,#0 ##*0$),.+ #+/*0.#,01

(20)

Na&a P)!7(' : A%%( R!a# PLTA Upp() Ci!'a" N!. Pa'( K!")a' : 058.PJ/120/PIKITRING JBN/2009

U)aia" P('()*aa" : P(&aa"a" G(!)i# ;#ipaa" #i (pi i Saa" : &= ,a)a Saa" :  NO URAIAN ,ARGA SATUAN >OLU$E A UPAH 1 $a"#!) O)/*a& 0.000 123500.00 2 T'a" p("7a&-"a" (!)i# O)/*a& 0.8000 103000.00 = P('()*a O)/*a& 1.@000 @3250.00 B MATERIAL 1 G(!)i# &2 .000 @53550.00 2 Ca-( i( -+ 0.000 500.00 = Ka)" !"i -+ .0000 53000.00  Ta"a+ +& ' 200.0000 150.00 C PERALATAN 1 E4%a6a!) *a& 0.02F1 2F3000.00 2 Aa Ba"  1.0000 13000.00 D Jumla3 ABC E O4er 3ea5  (r67t #$% F Har8a Satua9 Pe:er;aa9 "DE'

,ARGA SATUAN ;Rp<

(21)

ANALISA HARGA SATUAN

-"a" #i("'api #("a" a"a+ +& #i&a''a" '( 'a)" !"i<

ONTRAKTOR ,ARGA KONTRAK

JU$LA, ,ARGA ;Rp< SATUAN

53000.00 113800.00 3F20.00 O)/*a& 83000.00 93@0.00 [email protected] O)/*a& 103000.00 @3=80.00 103208.00 O)/*a& +2*$$$,$$ ++*-1.,$$ 288320.00  &2 20.00 -+ 203000.00 -+ =03000.00  ' 22/*--$,$$ < 11358=.12 ==53500.00 93101.02 *a& 13000.00 500.00 500.00  #+*)/2,#+ 1*.$#,$+ 20-*$+2,#+ 20*-$+,2# -##*-+),-2 ,ARGA SATUAN ;Rp< JU$LA, ,ARGA ;Rp<

(22)

,ARGA REERENSI

>OLU$E JU$LA, ,ARGA ;Rp<

0.000 113880.00 3F52.00 0.8000 9350.00 F3@0=.20 1.@000 @3=80.00 103208.00 ++*).2,+$ .000 @53550.00 288320.00 0.000 @50.00 [email protected] .0000 23000.00 83000.00 200.0000 150.00 =03000.00 2+.*--.,$$ 0.02F1 ==53500.00 93101.02 1.0000 23000.00 23000.00 ##*#$#,$+ 2.$*##$,++ 2.*$##,$+ 21.*#+#,+) ,ARGA SATUAN ;Rp<