REKAPITULASI TOTAL
R A B
No URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
II PEKERJAAN TANAH
III PEKERJAAN PASANGAN & BETON
IV PEKERJAAN PLESTERAN & ACIAN
V PEKERJAAN PENGECATAN
VI SALURAN
JUMLAH
PPN 10%
TOTAL JUMLAH
JUMLAH DIBULATKAN
Terbilang :
Keterangan :
Harga tersebut di atas sudah termasuk IMB, PPn, PPh dan pajak-pajak
serta Nilai Jasa lainnya yang berhubungan dengan Pekerjaan Tersebut di atas.
AAN
TAL
JUMLAH HARGA
Rp.
1,411,167.30
1,298,747.33
188,043,694.92
29,193,173.10
8,369,680.68
4,741,642.70
233,058,106.03
23,305,810.60
256,363,916.63
233,058,000.00
Ambon,
Dibuat Oleh :
Penawar,
PT/CV/Fa………………..
Nama Terang
Direktur
RENCANA ANGGARAN BIAYA / RAB
1 2 3 4
I. PEKERJAAN PERSIAPAN
1 Pembersihan Awal Ls 1.00
2 Pengukuran & Pemasangan Bouplank Ls 1.00
3 Pembuatan Papan Nama Proyek Ls 1.00
4 Dokumentasi dan Pelaporan Ls 1.00
5 Pembersihan Akhir Ls 1.00
VI. SALURAN
1 Galian Tanah Saluran M3 5.06
2 Pas. Batu kosong dasar saluran M3 0.63
3 Pas. Saluran Batu Batu Kali 1 pc : 5 psr M3 2.36
4 Rabat Beton Dasar Saluran 1 : 3: 5 t = 5 cm M3 0.35
5 Plesteran Saluran 1 : 3 M2 14.78
6 Pas. Pipa PVC Resapan dan pipa goyang 4" M 7.50
BIAYA / RAB
16,675.00 16,675.00
486,682.30 486,682.30
340,860.00 340,860.00
408,250.00 408,250.00
158,700.00 158,700.00
1,411,167.30
56,177.50 985,915.13
53,475.00 155,719.20
29,095.00 157,113.00
1,298,747.33
612,595.11 1,734,869.35
640,138.99 2,995,850.47
640,138.99 69,135,010.92
360,580.43 25,961,790.96
492,626.42 14,800,960.79
492,626.42 862,096.24
303,163.00 8,117,189.33
204,326.25 5,721,135.00
424,655.67 67,944.91
303,163.00 882,810.66
204,326.25 653,844.00
424,655.67 1,261,227.34
303,163.00 15,036,581.64
260,325.50 2,811,515.40
479,470.42 599,338.03
303,163.00 5,722,201.63
186,501.25 7,273,548.75
479,470.42 52,741.75
282,394.00 686,499.81
186,501.25 5,035,533.75
479,470.42 6,343,393.66
371,507.50 12,287,610.56
0.00
188,043,694.92
69,084.41 1,048,701.34
38,542.25 585,071.36
71,898.23 10,353,345.12
38,542.25 5,550,084.00
69,084.41 7,461,116.28
38,841.25 4,194,855.00
29,193,173.10
31,326.00 475,528.68
31,326.00 4,510,944.00
31,326.00 3,383,208.00
8,369,680.68
72,737.50 368,233.59
612,595.11 385,934.92
612,595.11 1,447,255.95
858,504.90 299,403.58
69,084.41 1,020,722.16
162,679.00 1,220,092.50
4,741,642.70
ANALISA HARGA SATUAN PEKERJAAN
I. PEKERJAAN PERSIAPAN
1.1 Pembersihan Awal Pekerjaan
No Uraian Sat Koefisien Harga Satuan (Rp)
A TENAGA
1 Pekerja OH 0.100 Rp 80,000.00
2 Mandor OH 0.050 Rp 130,000.00
Jumlah Tenaga Kerja
B BAHAN
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
III. PEKERJAAN PASANGAN & BETON
3.1 Pasangan batu kosong
No Uraian Sat Koefisien Harga Satuan (Rp)
A TENAGA
1 Pekerja OH 0.7800 Rp 80,000.00
2 Tukang Batu OH 0.3900 Rp 110,000.00
3 Kepala Tukang OH 0.0390 Rp 125,000.00
4 Mandor OH 0.0390 Rp 130,000.00
Jumlah Tenaga Kerja
B BAHAN
1 Kerikil M³ 1.200 Rp 259,600.00
2 Pasir Urug M³ 0.432 Rp 245,200.00
Jumlah Harga Bahan
C PERALATAN
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
a. Beton Kolom type Kl.1 25/25 K125 ( 153 kg/m3 )
a.1 Cor Beton Kolom K-125
No Uraian Sat Koefisien Harga Satuan (Rp)
A TENAGA
1 Pekerja OH 0.8250 Rp 80,000.00
2 Tukang Batu OH 0.1375 Rp 110,000.00
3 Kepala Tukang OH 0.0140 Rp 125,000.00
4 Mandor OH 0.0415 Rp 130,000.00
Jumlah Tenaga Kerja
B BAHAN
1 PC/ Portland cement kg 7.7760 Rp 1,300.00
2 Pasir beton M³ 0.5200 Rp 245,200.00
3 Kerikil M³ 0.7800 Rp 259,600.00
4 Air liter 0.5000 Rp 100.00
Jumlah Harga Bahan
C PERALATAN
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
a.3 Bekisting
No Uraian Sat Koefisien Harga Satuan (Rp)
A TENAGA
1 Pekerja OH 0.150 Rp 80,000.00
2 Tukang Kayu OH 0.083 Rp 110,000.00
3 Kepala Tukang OH 0.008 Rp 125,000.00
4 Mandor OH 0.008 Rp 130,000.00
Jumlah Tenaga Kerja
B BAHAN
1 Kayu Kelas II M³ 0.045 Rp 3,100,000.00
2 Paku 5 cm - 12 cm Kg 0.400 Rp 25,100.00
3 Minyak Bekisting liter 0.200 Rp 25,100.00
4 Balok Kayu Kelas II M³ 0.015 Rp 3,100,000.00
5 Tripleks 6 mm Lbr 0.350 Rp 76,200.00
Jumlah Harga Bahan
C PERALATAN
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
b.3 Bekisting
No Uraian Sat Koefisien Harga Satuan (Rp)
A TENAGA
1 Pekerja OH 0.150 Rp 80,000.00
2 Tukang Kayu OH 0.083 Rp 110,000.00
3 Kepala Tukang OH 0.008 Rp 125,000.00
4 Mandor OH 0.008 Rp 130,000.00
Jumlah Tenaga Kerja
B BAHAN
1 Kayu Kelas II M³ 0.045 Rp 3,100,000.00
2 Paku 5 cm - 12 cm Kg 0.400 Rp 25,100.00
3 Minyak Bekisting liter 0.200 Rp 25,100.00
4 Balok Kayu Kelas II M³ 0.015 Rp 3,100,000.00
5 Tripleks 6 mm Lbr 0.350 Rp 76,200.00
Jumlah Harga Bahan
C PERALATAN
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
c.3 Bekisting
No Uraian Sat Koefisien Harga Satuan (Rp)
A TENAGA
1 Pekerja OH 0.520 Rp 80,000.00
2 Tukang Kayu OH 0.260 Rp 110,000.00
3 Kepala Tukang OH 0.026 Rp 125,000.00
4 Mandor OH 0.026 Rp 130,000.00
Jumlah Tenaga Kerja
B BAHAN
1 Kayu Kelas II M³ 0.045 Rp 3,100,000.00
2 Paku 5 cm - 7cm Kg 0.300 Rp 25,100.00
3 Minyak Bekisting liter 0.100 Rp 25,100.00
Jumlah Harga Bahan
C PERALATAN
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
d.3 Bekisting
No Uraian Sat Koefisien Harga Satuan (Rp)
A TENAGA
1 Pekerja OH 0.150 Rp 80,000.00
2 Tukang Kayu OH 0.083 Rp 110,000.00
3 Kepala Tukang OH 0.008 Rp 125,000.00
4 Mandor OH 0.008 Rp 130,000.00
Jumlah Tenaga Kerja
B BAHAN
1 Kayu Kelas II M³ 0.040 Rp 3,100,000.00
2 Paku 5 cm - 12 cm Kg 0.400 Rp 25,100.00
3 Minyak Bekisting liter 0.200 Rp 25,100.00
4 Balok Kayu Kelas II M³ 0.018 Rp 3,100,000.00
5 Tripleks 6 mm Lbr 0.350 Rp 76,200.00
Jumlah Harga Bahan
C PERALATAN
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
e.3 Bekisting
No Uraian Sat Koefisien Harga Satuan (Rp)
A TENAGA
1 Pekerja OH 0.150 Rp 80,000.00
2 Tukang Kayu OH 0.083 Rp 110,000.00
3 Kepala Tukang OH 0.008 Rp 125,000.00
4 Mandor OH 0.008 Rp 130,000.00
Jumlah Tenaga Kerja
B BAHAN
1 Kayu Kelas II M³ 0.040 Rp 3,100,000.00
2 Paku 5 cm - 12 cm Kg 0.400 Rp 25,100.00
3 Minyak Bekisting liter 0.200 Rp 25,100.00
4 Balok Kayu Kelas II M³ 0.018 Rp 3,100,000.00
5 Tripleks 6 mm Lbr 0.350 Rp 76,200.00
Jumlah Harga Bahan
C PERALATAN
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
f.3 Bekisting
No Uraian Sat Koefisien Harga Satuan (Rp)
A TENAGA
1 Pekerja OH 0.200 Rp 80,000.00
2 Tukang Kayu OH 0.260 Rp 110,000.00
3 Kepala Tukang OH 0.026 Rp 125,000.00
4 Mandor OH 0.026 Rp 130,000.00
Jumlah Tenaga Kerja
B BAHAN
1 Kayu Kelas II M³ 0.040 Rp 3,100,000.00
2 Paku 5 cm - 7cm Kg 0.300 Rp 25,100.00
3 Minyak Bekisting liter 0.100 Rp 25,100.00
Jumlah Harga Bahan
C PERALATAN
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
V. Pekerjaan Pengecatan
5.1 Pengecatan Luar Pondasi dengan cat setara no drop
No Uraian Sat Koefisien Harga Satuan (Rp)
A TENAGA
1 Pekerja OH 0.040 Rp 80,000.00
2 Tukang Cat OH 0.08 Rp 110,000.00
3 Kepala Tukang OH 0.008 Rp 125,000.00
4 Mandor OH 0.004 Rp 130,000.00
Jumlah Tenaga Kerja
B BAHAN
1 Cat no drop primer 1 lapis liter 0.14 Rp 40,000.00
2 Cat no drop 2 lapis liter 0.20 Rp 40,000.00
Jumlah Harga Bahan
C PERALATAN
1 Amplas m3 0.3
2 Alat bantu ls 1
Jumlah Harga Alat
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
VI. Saluran
6.1 Galian Tanah Saluran
No Uraian Sat Koefisien Harga Satuan (Rp)
A TENAGA
1 Pekerja OH 0.750 Rp 80,000.00
2 Mandor OH 0.025 Rp 130,000.00
Jumlah Tenaga Kerja
B BAHAN
Jumlah Harga Bahan
C PERALATAN
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
C PERALATAN
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
D JUMLAH (A + B + C)
E OVERHEAD & PROFIT (15% x D)
F Harga Satuan Pekerjaan (D + E)
LISA HARGA SATUAN PEKERJAAN
Rp 8,000.00
Rp 6,500.00
Rp 14,500.00
Rp -
Rp -
Rp 14,500.00
Rp 2,175.00
Rp 16,675.00
Rp 8,000.00
Rp 11,000.00
Rp 1,250.00
Rp 8,750.00
Rp 29,000.00
Rp 372,000.00
Rp 502.00
Rp 21,700.00
Rp 394,202.00
Rp -
Rp 423,202.00
Rp 63,480.30
Rp 486,682.30
Rp 80,000.00
Rp 110,000.00
Rp 12,500.00
Rp 13,000.00
Rp 215,500.00
Rp 55,800.00
Rp 25,100.00
Rp 80,900.00
Rp -
Rp 296,400.00
Rp 44,460.00
Rp 340,860.00
Rp 220,000.00
Rp 220,000.00
Rp 30,000.00
Rp 900,000.00
Rp 135,000.00
Rp 135,000.00
Rp 400,000.00
Rp -
Rp 355,000.00
Rp 53,250.00
Rp 408,250.00
Rp 8,000.00
Rp 130,000.00
Rp 138,000.00
Rp -
Rp -
Rp 138,000.00
Rp 20,700.00
Rp 158,700.00
Rp 45,600.00
Rp 3,250.00
Rp 48,850.00
Rp -
Rp 48,850.00
Rp 7,327.50
Rp 56,177.50
Rp 40,000.00
Rp 6,500.00
Rp 46,500.00
Rp -
Rp -
Rp 46,500.00
Rp 6,975.00
Rp 53,475.00
Rp -
Rp -
Rp 25,300.00
Rp 3,795.00
Rp 29,095.00
Jumlah Harga (Rp)
Rp 62,400.00
Rp 42,900.00
Rp 4,875.00
Rp 5,070.00
Rp 115,245.00
Rp 311,520.00
Rp 105,926.40
Rp 417,446.40
Rp -
Rp 532,691.40
Rp 79,903.71
Rp 612,595.11
Rp 60,000.00
Rp 33,000.00
Rp 3,750.00
Rp 4,875.00
Rp 101,625.00
Rp 311,520.00
Rp 10,108.80
Rp 133,388.80
Rp 455,017.60
Rp -
Rp 556,642.60
Rp 83,496.39
Rp 640,138.99
Rp 311,520.00
Rp 10,108.80
Rp 133,388.80
Rp 455,017.60
Rp -
Rp 556,642.60
Rp 83,496.39
Rp 640,138.99
Rp 52,000.00
Rp 22,000.00
Rp 2,500.00
Rp 3,900.00
Rp 80,400.00
Rp 168,000.00
Rp 42,835.00
Rp 22,313.20
Rp 233,148.20
Rp -
Rp 313,548.20
Rp 47,032.23
Rp 360,580.43
Rp 66,000.00
Rp 15,125.00
Rp 1,750.00
Rp 5,395.00
Rp 88,270.00
Rp 10,108.80
Rp 127,504.00
Rp 202,488.00
Rp 340,100.80
Rp -
Rp 428,370.80
Rp 64,255.62
Rp 492,626.42
Rp 312,000.00
Rp 38,500.00
Rp 114,400.00
Rp 115,500.00
Rp 30,625.00
Rp 21,450.00
Rp 632,475.00
Rp 620,000.00
Rp 37,650.00
Rp 10,040.00
Rp 127,050.00
Rp 67,725.00
Rp 541,025.00
Rp 127,504.00
Rp 202,488.00
Rp 667,690.00
Rp -
Rp 1,300,165.00
Rp 195,024.75
Rp 1,495,189.75
Jumlah Harga (Rp)
Rp 66,000.00
Rp 15,125.00
Rp 1,750.00
Rp 5,395.00
Rp 88,270.00
Rp 10,108.80
Rp 127,504.00
Rp 202,488.00
Rp 50.00
Rp 340,100.80
Rp -
Rp 428,370.80
Rp 64,255.62
Rp 492,626.42
Rp 33,600.00
Rp 30,800.00
Rp 3,500.00
Rp 5,460.00
Rp 73,360.00
Rp 127,050.00
Rp 63,210.00
Rp 190,260.00
Rp -
Rp 263,620.00
Rp 39,543.00
Rp 303,163.00
Rp 139,500.00
Rp 10,040.00
Rp 5,020.00
Rp 46,500.00
Rp 26,670.00
Rp 154,560.00
Rp -
Rp 177,675.00
Rp 26,651.25
Rp 204,326.25
Rp 12,000.00
Rp 15,125.00
Rp 1,000.00
Rp 1,040.00
Rp 29,165.00
10108.8
Rp 127,504.00
Rp 202,488.00
Rp 50.00
Rp 340,100.80
Rp -
Rp 369,265.80
Rp 55,389.87
Rp 424,655.67
Jumlah Harga (Rp)
Rp 33,600.00
Rp 30,800.00
Rp 3,500.00
Rp 5,460.00
Rp 73,360.00
Rp 127,050.00
Rp 63,210.00
Rp 190,260.00
Rp -
Rp 263,620.00
Rp 39,543.00
Rp 303,163.00
Rp 12,000.00
Rp 9,075.00
Rp 1,000.00
Rp 1,040.00
Rp 23,115.00
Rp 139,500.00
Rp 10,040.00
Rp 5,020.00
Rp 46,500.00
Rp 26,670.00
Rp 154,560.00
Rp -
Rp 177,675.00
Rp 26,651.25
Rp 204,326.25
Rp 10,108.80
Rp 127,504.00
Rp 202,488.00
Rp 50.00
Rp 340,100.80
Rp -
Rp 369,265.80
Rp 55,389.87
Rp 424,655.67
Rp 33,600.00
Rp 30,800.00
Rp 3,500.00
Rp 5,460.00
Rp 73,360.00
Rp 127,050.00
Rp 63,210.00
Rp 190,260.00
Rp -
Rp 263,620.00
Rp 39,543.00
Rp 303,163.00
Rp 41,600.00
Rp 28,600.00
Rp 3,250.00
Rp 3,380.00
Rp 76,830.00
Rp 139,500.00
Rp 7,530.00
Rp 2,510.00
Rp 149,540.00
Rp -
Rp 226,370.00
Rp 33,955.50
Rp 260,325.50
Rp 41,600.00
Rp 28,600.00
Rp 3,250.00
Rp 3,380.00
Rp 76,830.00
Rp 10,108.80
Rp 127,504.00
Rp 202,488.00
Rp 50.00
Rp 340,100.80
Rp -
Rp 416,930.80
Rp 62,539.62
Rp 479,470.42
Rp 33,600.00
Rp 30,800.00
Rp 3,500.00
Rp 5,460.00
Rp 73,360.00
Rp 127,050.00
Rp 63,210.00
Rp 190,260.00
Rp -
Rp 263,620.00
Rp 39,543.00
Rp 303,163.00
Rp 12,000.00
Rp 9,075.00
Rp 1,000.00
Rp 1,040.00
Rp 23,115.00
Rp 124,000.00
Rp 10,040.00
Rp 5,020.00
Rp 55,800.00
Rp 26,670.00
Rp 139,060.00
Rp -
Rp 162,175.00
Rp 24,326.25
Rp 186,501.25
Rp 41,600.00
Rp 28,600.00
Rp 3,250.00
Rp 3,380.00
Rp 76,830.00
Rp 10,108.80
Rp 127,504.00
Rp 202,488.00
Rp 50.00
Rp 340,100.80
Rp -
Rp 416,930.80
Rp 62,539.62
Rp 479,470.42
Rp 33,600.00
Rp 30,800.00
Rp 3,500.00
Rp 5,460.00
Rp 73,360.00
Rp 127,050.00
Rp 45,150.00
Rp 172,200.00
Rp -
Rp 245,560.00
Rp 36,834.00
Rp 282,394.00
Rp 12,000.00
Rp 9,075.00
Rp 1,000.00
Rp 1,040.00
Rp 23,115.00
Rp 124,000.00
Rp 10,040.00
Rp 5,020.00
Rp 55,800.00
Rp 26,670.00
Rp 139,060.00
Rp -
Rp 162,175.00
Rp 24,326.25
Rp 186,501.25
Rp 41,600.00
Rp 28,600.00
Rp 3,250.00
Rp 3,380.00
Rp 76,830.00
Rp 10,108.80
Rp 127,504.00
Rp 202,488.00
Rp 50.00
Rp 340,100.80
Rp -
Rp 416,930.80
Rp 62,539.62
Rp 479,470.42
Rp 56,000.00
Rp 77,000.00
Rp 8,750.00
Rp 9,100.00
Rp 150,850.00
Rp 127,050.00
Rp 45,150.00
Rp 172,200.00
Rp -
Rp 323,050.00
Rp 48,457.50
Rp 371,507.50
Rp 16,000.00
Rp 28,600.00
Rp 3,250.00
Rp 3,380.00
Rp 51,230.00
Rp 124,000.00
Rp 7,530.00
Rp 2,510.00
Rp 134,040.00
Rp -
Rp 185,270.00
Rp 27,790.50
Rp 213,060.50
Rp 24,000.00
Rp 16,500.00
Rp 1,875.00
Rp 1,950.00
Rp 44,325.00
Rp 10,108.80
Rp 5,639.60
Rp 15,748.40
Rp -
Rp 60,073.40
Rp 9,011.01
Rp 69,084.41
Rp 16,000.00
Rp 11,000.00
Rp 1,250.00
Rp 1,040.00
Rp 29,290.00
Rp 4,225.00
Rp 4,225.00
Rp -
Rp 33,515.00
Rp 5,027.25
Rp 38,542.25
Rp 24,000.00
Rp 16,500.00
Rp 1,875.00
Rp 1,950.00
Rp 44,325.00
Rp 13,291.20
Rp 4,904.00
Rp 18,195.20
Rp -
Rp 62,520.20
Rp 9,378.03
Rp 71,898.23
Rp 16,000.00
Rp 11,000.00
Rp 1,250.00
Rp 1,040.00
Rp 29,290.00
Rp 4,225.00
Rp 4,225.00
Rp -
Rp 33,515.00
Rp 5,027.25
Rp 38,542.25
Rp 24,000.00
Rp 16,500.00
Rp 1,875.00
Rp 1,950.00
Rp 44,325.00
Rp 10,108.80
Rp 5,639.60
Rp 15,748.40
Rp -
Rp 60,073.40
Rp 9,011.01
Rp 69,084.41
Rp 16,000.00
Rp 11,000.00
Rp 1,250.00
Rp 1,300.00
Rp 29,550.00
Rp 4,225.00
Rp 4,225.00
Rp -
Rp 33,775.00
Rp 5,066.25
Rp 38,841.25
op
Jumlah Harga (Rp)
Rp 3,200.00
Rp 8,800.00
Rp 1,000.00
Rp 520.00
Rp 13,520.00
Rp 5,720.00
Rp 8,000.00
Rp 13,720.00
Rp -
Rp 27,240.00
Rp 4,086.00
Rp 31,326.00
no drop
Jumlah Harga (Rp)
Rp 3,200.00
Rp 8,800.00
Rp 1,000.00
Rp 520.00
Rp 13,520.00
Rp 5,720.00
Rp 8,000.00
Rp 13,720.00
Rp -
Rp 27,240.00
Rp 4,086.00
Rp 31,326.00
Rp 3,200.00
Rp 8,800.00
Rp 1,000.00
Rp 520.00
Rp 13,520.00
Rp 5,720.00
Rp 8,000.00
Rp 13,720.00
Rp -
Rp 27,240.00
Rp 4,086.00
Rp 31,326.00
Rp 60,000.00
Rp 3,250.00
Rp 63,250.00
Rp -
Rp -
Rp 63,250.00
Rp 9,487.50
Rp 72,737.50
Rp 26,400.00
Rp 1,300.00
Rp 27,700.00
Rp 294,240.00
Rp 294,240.00
Rp -
Rp 321,940.00
Rp 48,291.00
Rp 370,231.00
Rp 62,400.00
Rp 42,900.00
Rp 4,875.00
Rp 5,070.00
Rp 115,245.00
Rp 311,520.00
Rp 105,926.40
Rp 417,446.40
Rp -
Rp 532,691.40
Rp 79,903.71
Rp 612,595.11
Rp 62,400.00
Rp 42,900.00
Rp 4,875.00
Rp 5,070.00
Rp 115,245.00
Rp 311,520.00
Rp 105,926.40
Rp 417,446.40
Rp -
Rp 532,691.40
Rp 79,903.71
Rp 612,595.11
Rp 66,000.00
Rp 15,125.00
Rp 1,750.00
Rp 5,395.00
Rp 88,270.00
Rp 283,400.00
Rp 127,504.00
Rp 225,852.00
Rp 21,500.00
Rp 658,256.00
Rp -
Rp 746,526.00
Rp 111,978.90
Rp 858,504.90
Jumlah Harga (Rp)
Rp 24,000.00
Rp 16,500.00
Rp 1,875.00
Rp 1,950.00
Rp 44,325.00
Rp 5,639.60
Rp 10,108.80
Rp 15,748.40
Rp -
Rp 60,073.40
Rp 9,011.01
Rp 69,084.41
Rp 43,520.00
Rp 29,920.00
Rp 7,020.00
Rp 80,460.00
Rp 61,000.00
Rp 61,000.00
Rp -
Rp 141,460.00
Rp 21,219.00
Rp 162,679.00
Page 55 of 90
DAFTAR HARGA
UPAH DAN BAHAN
JUMLAH
NO. JENIS MATERIAL YANG DIPAKAI SATUAN HARGA
(Rp)
I SATUAN UPAH
. Pekerja /Hari
. Tukang Batu, Kayu, Besi dan Cat. /Hari
. Kepala Tukang /Hari
. Mandor /Hari
II SATUAN BAHAN
BAHAN BETON
BAHAN KAYU
JUMLAH
HARGA
(Rp)
80,000.00
110,000.00
125,000.00
130,000.00
220,600.00
245,200.00
245,200.00
278,100.00
256,000.00
259,600.00
1,200.00
12,800.00
67,000.00
1,300.00
15,000.00
2,900.00
75,000.00
65,000.00
65,000.00
100.00
6,100,000.00
6,100,000.00
3,100,000.00
3,100,000.00
76,200.00
91,200.00
166,200.00
116,200.00
30,000.00
12,100.00
30,100.00
66,200.00
61,200.00
34,200.00
46,200.00
35,100.00
Page 60 of 90
JUMLAH
HARGA
(Rp)
25,100.00
30,100.00
30,100.00
Page 61 of 90
JUMLAH
HARGA
(Rp)
200,000.00
27,500.00
17,500.00
25,000.00
22,500.00
25,000.00
10,000.00
185,000.00
135,000.00
125,000.00
35,000.00
2,800.00
25,100.00
6,000.00
35,100.00
30,100.00
40,000.00
65,100.00
30,100.00
35,100.00
25,100.00
14,000.00
10,000.00
4,600.00
25,100.00
7,100.00
180,000.00
25,000.00
20,000.00
25,000.00
15,000.00
48,000.00
40,000.00
45,000.00
9,400.00
4,800.00
1,500.00
16,000.00
3,500.00
65,000.00
4,000.00
Page 62 of 90
JUMLAH
HARGA
(Rp)
150,000.00
100,000.00
1,520,000.00
870,000.00
26,000.00
76,000.00
61,000.00
30.00
2,500.00
2,050,000.00
1,920,000.00
10,000.00
52,000.00
1,021,000.00
300,000.00
200,000.00
200,000.00
45,000.00
DAFTAR PERHITUNGAN HARGA BAHAN DAN UPAH KERJA
LOKASI : MALUKU TENGAH
SATUAN UPAH
SATUAN BAHAN
BAHAN BETON
. Kunci pintu tanam merk elite (complite) /Bh 200,000.00 50.00 200,050.00
. Engsel pintu 4" mutu baik /Bh 27,500.00 10.00 27,510.00
. Engsel jendela 3" mutu baik /Bh 17,500.00 10.00 17,510.00
. Grendel pintu mutu baik /Bh 25,000.00 10.00 25,010.00
. Grendel jendela mutu baik /Bh 22,500.00 10.00 22,510.00
. Kait angin jendela mutu baik /Bh 25,000.00 10.00 25,010.00
. Pegangan pintu meja beton mutu baik /Bh 10,000.00 10.00 10,010.00
. Kaca bening 5 mm /M2 180,000.00 5,000.00 185,000.00
. Kaca bening 3 mm /M2 130,000.00 5,000.00 135,000.00
. Stop door /Bh 125,000.00 10.00 125,010.00
. Sealant /Tube 35,000.00 10.00 35,010.00
. Karet /M' 2,800.00 10.00 2,810.00
Catatan :
› Harga pasar/quary didapat dari : 1. Standart harga satuan upah/bahan Kota Ambon tahun 2015
› Harga tranport didapat dari hasil survei lapangan
DISTRIBUSI
JUMLAH DIBULATKAN
GALIAN C = 20 %
6,100,000.00 6,100,000.00
6,100,000.00 6,100,000.00
3,100,000.00 3,100,000.00
3,100,000.00 3,100,000.00
76,200.00 76,200.00
91,200.00 91,200.00
166,200.00 166,200.00
116,200.00 116,200.00
30,025.00 30,000.00
DISTRIBUSI
JUMLAH DIBULATKAN
GALIAN C = 20 %
12,190.00 12,100.00
30,190.00 30,100.00
66,200.00 66,200.00
61,200.00 61,200.00
34,200.00 34,200.00
46,200.00 46,200.00
35,190.00 35,100.00
25,190.00 25,100.00
30,190.00 30,100.00
30,190.00 30,100.00
200,050.00 200,000.00
27,510.00 27,500.00
17,510.00 17,500.00
25,010.00 25,000.00
22,510.00 22,500.00
25,010.00 25,000.00
10,010.00 10,000.00
185,000.00 185,000.00
135,000.00 135,000.00
125,010.00 125,000.00
35,010.00 35,000.00
2,810.00 2,800.00
25,190.00 25,100.00
6,005.00 6,000.00
DISTRIBUSI
JUMLAH DIBULATKAN
GALIAN C = 20 %
180,000.00 180,000.00
25,010.00 25,000.00
20,010.00 20,000.00
25,010.00 25,000.00
15,010.00 15,000.00
48,050.00 48,000.00
40,050.00 40,000.00
45,010.00 45,000.00
9,460.00 9,400.00
4,810.00 4,800.00
1,510.00 1,500.00
16,010.00 16,000.00
3,510.00 3,500.00
65,010.00 65,000.00
4,000.00 4,000.00
150,000.00 150,000.00
100,000.00 100,000.00
1,520,000.00 1,520,000.00
870,000.00 870,000.00
26,000.00 26,000.00
76,000.00 76,000.00
61,000.00 61,000.00
30.00 30.00
2,500.00 2,500.00
DISTRIBUSI
JUMLAH DIBULATKAN
GALIAN C = 20 %
JUMLAH
NO JENIS PEKERJAAN HARGA
Rp
I. PEKERJAAN PERSIAPAN
1 Pembersihan Awal 16,675.00
2 Pengukuran & Pemasangan Bouplank 486,682.30
3 Pembuatan Papan Nama Proyek 340,860.00
4 Dokumentasi dan Pelaporan 408,250.00
5 Pembersihan Akhir 158,700.00
0 0
II. PEKERJAAN TANAH
1 Galian tanah untuk pondasi 985,915.13
2 Urugan tanah bekas galian/timbunan kembali 155,719.20
3 Urugan Pasir bawah lantai 157,113.00
0 0
III. PEKERJAAN PASANGAN & BETON
1 Pasangan batu kosong 1,734,869.35
2 Pasangan pondasi batu kali 1 pc : 5psr 2,995,850.47
3 Pasangan Pondasi batu kali Underlak 1pc : 5 psr 69,135,010.92
4 Pasang Dinding Batu Bata 1 batu 25,961,790.96
5 Rabat Keliling Bak 1 : 3 : 5 14,800,960.79
6 Beton bertulang camp. 1 pc : 2 kr : 3 psr
a Beton Kolom type Kl.1 25/25 K125 ( 153 kg/m3 )
- Cor Beton Kolom K-125 862,096.24
- Pembesian (153 kg/m3) 8,117,189.33
- Bekisting 5,721,135.00
b Beton Kolom type Kl.2 20/20 K125 ( 182 kg/m3 )
- Cor Beton Kolom K-125 67,944.91
- Pembesian (182 kg/m3) 882,810.66
- Bekisting 653,844.00
c Beton Sloft 15/30 K125 ( 167 kg/m3 )
- Cor Beton Kolom K-125 1,261,227.34
- Pembesian (167 kg/m3) 15,036,581.64
- Bekisting 2,811,515.40
d Beton Balok 20/25 K125 ( 151 kg/m3 )
- Cor Beton Kolom K-125 599,338.03
- Pembesian (151 kg/m3) 5,722,201.63
- Bekisting 7,273,548.75
e Beton Balok 15/15 K125 ( 221 kg/m3 )
- Cor Beton Kolom K-125 52,741.75
- Pembesian (221 kg/m3) 686,499.81
- Bekisting 5,035,533.75
f Beton Plat Dasar Bak K125 ( 25 kg/m3 )
- Cor Beton Kolom K-125 6,343,393.66
- Pembesian (25 kg/m3) 12,287,610.56
- Bekisting
0 0
IV. PEKERJAAN PLESTERAN & ACIAN
1 Plesteran pondasi luar 1 pc : 3 psr 1,048,701.34
2 Acian luar pondasi 585,071.36
3 Plesteran dinding dan beton 1 pc : 2 psr 10,353,345.12
4 Acian dinding dan beton 5,550,084.00
5 Plesteran dasar Bak 1 : 3 7,461,116.28
6 Acian 4,194,855.00
0 0
V. PEKERJAAN PENGECATAN
1 Pengecatan Luar Pondasi dengan cat setara no drop 475,528.68
2 Pengecatan dinding beton bak dengan cat setara no drop 4,510,944.00
3 Pengecatan dasar bak dengan cat setara no drop 3,383,208.00
0 0
VI. SALURAN
1 Galian Tanah Saluran 368,233.59
2 Pas. Batu kosong dasar saluran 385,934.92
3 Pas. Saluran Batu Batu Kali 1 pc : 5 psr 1,447,255.95
4 Rabat Beton Dasar Saluran 1 : 3: 5 t = 5 cm 299,403.58
5 Plesteran Saluran 1 : 3 1,020,722.16
6 Pas. Pipa PVC Resapan dan pipa goyang 4" 1,220,092.50
Jumlah 233,058,106.03
Rencana Fisik Per hari
Rencana fisik Per Hari Kumulatif
DAYA LAUT AMBON
BOBOT
MINGGU 1 M
% 1 2 3 4 5 6 7 8 9
0.37
3.48
2.45
0.03
0.38
0.28
0.54
6.45
1.21
0.26
2.46
3.12
0.02
0.29
2.16
2.72
5.27
0.45
0.25
4.44
2.38
3.20
1.80
0.00
0.00
0.20
1.94
1.45
0.16
0.17
0.62
0.13
0.44
0.52
100.00
0.004 0.108 0.251 0.141 0.141 0.141 0.392 0.694 0.321
0.004 0.112 0.362 0.503 0.644 0.785 1.177 1.870 2.192
MINGGU 2 MINGGU 3
10 11 12 13 14 15 16 17 18 19
0.02
0.321363 0.321363
7.41607 7.41607 7.41607 7.41607
1.160968 1.160968
0.81827 0.81827 0.81827
0.093517 0.093517
0.40
0.321 7.737 7.416 7.416 7.480 0.045 0.045 0.818 2.073 2.475
2.513 10.251 17.667 25.083 32.563 32.608 32.653 33.471 35.544 38.018
DURASI
3 MINGGU 4
20 21 22 23 24 25 26 27 28 29
0.02 0.02
2.897 4.533 4.936 3.975 2.914 2.026 2.472 0.709 0.620 0.549
40.916 45.449 50.384 54.360 57.273 59.299 61.771 62.479 63.099 63.648
DURASI
MINGGU 5 MINGGU 6
30 31 32 33 34 35 36 37 38 39
0.02
2.401 1.857 1.857 1.857 1.857 1.876 0.090 0.090 0.090 0.090
66.049 67.906 69.762 71.619 73.475 75.351 75.441 75.531 75.621 75.711
MINGGU 6 MINGGU 7
40 41 42 43 44 45 46 47 48 49
0.02 0.02
0.079 0.079
0.082798 0.082798
0.310493 0.310493
0.032117 0.032117 0.032117
0.090 0.079 0.098 0.083 0.083 0.310 0.310 1.620 1.620 1.639
75.801 75.880 75.979 76.062 76.144 76.455 76.765 78.385 80.005 81.644
MINGGU 8 MINGGU 9
50 51 52 53 54 55 56 57 58 59
0.02
1.58769
0.12552 0.12552
1.480796 1.480796 1.480796
1.190708 1.190708
1.067132 1.067132 1.067132
0.899959 0.899959
0.20
1.94
1.45
0.032117
0.14599 0.14599 0.14599
0.261757 0.261757
1.620 1.481 1.743 1.743 1.213 1.213 1.233 2.216 2.216 3.591
83.264 84.745 86.487 88.230 89.443 90.656 91.889 94.105 96.321 99.912
GGU 9
60
0.02
0.07
0.088
100.000