evaluasi-harga-geotextilexlsx

PROYEK : ACCESS ROAD PLTA UPPER CISOKAN

NO. PAKET KONTRAK : 058.PJ/120/PIKITRING JBN/2009

JENIS PEKERJAAN : Pemasangan Geotextile Non Woven (dipasang miring)

SATUAN PEMBAYARAN : m2

HARGA SATUAN

(Rp)

JUMLAH

HARGA

(Rp)

HARGA

SATUAN

(Rp)

JUMLAH

HARGA

(Rp)

HARGA SATUAN

(Rp)

JUMLAH

HARGA

(Rp)

A

1 Mandor Org/jam 0.100 12,500.00 1,250.00 11,880.00 1,188.00 11,880.00 1,188.00

2 Tukang Jahit Org/jam 0.100 15,000.00 1,500.00 9,460.00 946.00 14,256.00 1,425.60

3 Pekerja Org/jam 0.400 6,250.00 2,500.00 6,380.00 2,552.00 6,380.00 2,552.00

JUMLAH HARGA UPAH 5,250.00 4,686.00 5,165.60

B

1 Geotextile non woven m2 1.100 28,175.00 30,992.50 - 48,000.00 52,800.00

2 Benang m' 0.25 489.00 122.25 - 489.00 122.25

3 Pasir m3 0.250 180,000.00 45,000.00 77,000.00 19,250.00 77,000.00 19,250.00

JUMLAH HARGA MATERIAL 76,114.75 19,250.00 72,172.25

C

1 Mesin jahit m2 0.0002 5,000,000.00 1,201.92 - 5,000,000.00 1,201.92

2 Genset 5 Kva (+BBM) m2 0.0001 26,224,000.00 2,101.28 85,000.00 6.81 10,000,000.00 801.28

3 Excavator jam 0.0188 427,000.00 8,011.66 335,500.00 6,294.87 335,500.00 6,294.87

4 Alat bantu ls 1 1,000.00 1,000.00 2,000.00 2,000.00 2,000.00 2,000.00

JUMLAH HARGA PERALATAN 12,314.86 8,301.68 10,298.08

D JUMLAH A+B+C 93,679.61 87,635.93

E OVERHEAD & PROFIT ( 10% x D) 9,367.96 8,763.59

F HARGA SATUAN PEKERJAAN (D+E) 103,047.57 96,399.52

ANALISIS HARGA SATUAN PEKERJAAN

UPAH

MATERIAL

PERALATAN

HARGA REFERENSI

NO URAIAN SATUAN VOLUME

HARGA KONTRAKTOR HARGA KONTRAK