ANALISA HARGA SHEET PILE

INPUT :
1. TYPE SHEET PILE

: KSP-IIA

2.

PANJANG AREA SHEET PILE (M')

: 500.00

3.

PANJANG SHEET PILE YG DIGUNAKAN (M')

: 16

4.

SIFAT KONSTRUKSI

: Permanen

5.
6.

HARGA BELI SSP (Rp./Kg)

: 0
:

7.
8.

KAP. PRODUKSI PEMANCANGAN (Bh/Hari)

HARGA SEWA ALAT (RP./Jam)

: 20

- Crawler Crane 35/45 Ton

Rp.175,000.00

1.

- Vibro Hammer 60 KVA

Rp.25,000.00

2.

- Genset 150 KVA

Rp.20,000.00

3.

9.

10.

Rp.0.00
OUTPUT :

HARGA BBM (Rp./Ltr)

- Diesel Oil

Rp.1,800.00

- Lubricant

Rp.10,000.00

10. JAM KERJA (Jam/Hari)

4.

: 8

A SHEET PILE
HARGA UPAH PEKERJA (Rp./Day)
- Mandor

Rp.50,000.00

- Operator Heavy

Rp.60,000.00

- Skill Worker

Rp.40,000.00

- Common Labour

Rp.20,000.00

BERAT SSP (Kg/M')

43.20

JUMLAH SHEET PILE (Bh)

:
:

1,250.00

:
:

Rp.0.00

- Harga Meterial SSP/M'

- Harga Pemancangan/M'

Rp.9,070.50

OUTPUT :

TOTAL BERAT (Ton)

HARGA SATUAN SSP
- Harga Meterial SSP/Kg

864.00

Rp.0.00

KSP-IA
KSP-II
KSP-IIA
KSP-III
KSP-IIIA

4
6
12
13
16

KSP-IV
KSP-IVA
KSP-VL
KSP-VIL

18

KSP-Z25
KSP-Z32
KSP-Z38
KSP-Z45
KSP-F
KSP-FA

Permanen
Temporary
- DT 22 Ton

8
10

UNIT PRICE ANALYSIS

NAME OF BIDDER
ITEM NUMBER
UNIT OF WORK
QUANTITY OF WORK
DAILY/HOURLY OUTPUT

NO.
1
2
2
2
2
2
2
2
2
2
2
2
2
2
2

A.
1
2
3
4
B.
1
2
3
C.
1
2
3
4
D.
E.
F.
G.

DESCRIPTION
Labour
Foreman
Operator (Heavy)
Skill Worker
Common Labour
Sub Total
Material
SSP Type : KSP-IIA
Diesel oil
Lubricant
Sub Total
Equipment
Crawler Crane 45 Ton
Vibro Hammer 60KVA
Genset 200 KVA
Others
Sub Total
Sub Total = (A + B + C)
Overhead and Profit
Total
Unit Price = ( D + E )

:
:
:
:
:

PT PEMBANGUNAN PERUMAHAN (PERSERO)

Steel Sheet Pile
Lin.m
20,000

UNIT
Day
Day
Day
Day

QUANTITY

Unit Price
(Rp)

Amount
(Rp)

63
125
375
188

50,000
60,000
40,000
20,000

3,150,000.00
7,500,000.00
15,000,000.00
3,760,000.00
29,410,000.00

Kg
ltr
ltr

864,000
17,500
450

0
1,800
10,000

0.00
31,500,000.00
4,500,000.00
36,000,000.00

Hr
Hr
Hr
Ls

500
500
500
1

175,000
25,000
20,000
6,000,000

87,500,000.00
12,500,000.00
10,000,000.00
6,000,000.00
116,000,000.00
181,410,000.00
0.00
181,410,000.00
9,070.50

W. Pelak

62.50
1
2
6
3

SPESIFIKASI TEKNIS STEEL SHEET PILE

t
h
W

U Type
Sectional
Area

Dimension
Section Width W
Number
mm
KSP-IA
KSP-II
KSP-IIA
KSP-III
KSP-IIIA
KSP-IV
KSP-IVA
KSP-VL
KSP-VIL

400
400
400
400
400
400
400
500
500

Height
h
mm

Weight

Thickness
t
mm

Per Pile
cm2

Per Pile
kg/m

8.0
10.5
9.2
13.0
13.1
16.0
16.2
24.3
27.6

45.2
61.2
55.0
76.4
74.4
96.9
94.2
133.8
153.0

35.5
48.0
43.2
60.0
58.4
76.1
74.0
105.0
120.0

85
100
120
130
150
160
180
200
225

Moment of Inertia

Per Linear
Meter
of Wall
kg/m2
88.8
120
108
150
146
190
185
210
240

Per Pile
cm4
598
1,190
1,450
2,320
2,840
4,110
4,910
7,960
11,400

Per Linear
Meter
of Wall
cm4/m
4,500
8,700
10,600
17,400
22,800
34,400
40,600
63,000
86,000

Section Modulus
Per Pile
cm3
88
146
162
232
253
334
374
520
680

Per Linear
Meter
of Wall
cm3/m
529
870
880
1,340
1,520
2,150
2,250
3,150
3,820
t1

t2
h

W
t1

Z Type
Sectional
Area

Dimension

Section Width W
Number
mm
KSP-Z25
KSP-Z32
KSP-Z38
KSP-Z45

400
400
400
400

Height
h
mm

Thickness Thickness
t1
t2
mm
mm

85
100
120
130

8.0
10.5
9.2
13.0

45.2
61.2
55.0
76.4

Weight

Moment of Inertia

Section Modulus

Per Pile
cm2

Per Pile
kg/m

Per Linear
Meter
of Wall
kg/m2

Per Pile
cm4

Per Linear
Meter
of Wall
cm4/m

Per Pile
cm3

Per Linear
Meter
of Wall
cm3/m

45.2
61.2
55.0
76.4

35.5
48.0
43.2
60.0

88.8
120
108
150

598
1,190
1,450
2,320

4,500
8,700
10,600
17,400

88
146
162
232

529
870
880
1,340

W
h

Flat Type

Sectional
Area

Dimension
Section Width W
Number
mm
KSP-F
KSP-FA

400
400

Height
h
mm
44.5
44.5

Weight

Thickness
t
mm

Per Pile
cm2

Per Pile
kg/m

9.5
12.7

69.07
77.50

54.2
60.8

Per Linear
Meter
of Wall
kg/m2
136
152

Moment of Inertia
Per Pile
cm4
190
196

Per Linear
Meter
of Wall
cm4/m
525
520

Section Modulus
Per Pile
cm3
47.8
48.3

Per Linear
Meter
of Wall
cm3/m
120
117