1 2 3
1 Pekerja OH / OJ
2 Tukang ( Kayu, Batu, Besi, Las ) OH / OJ
3 Mandor OH / OJ
4 Kepala Tukang OH / OJ
5 Sopir OH / OJ
6
1 2 3
90,000.00 12,857.14
120,000.00 17,142.86
110,000.00 15,714.29
- -
4 5 6 7
11,000.00
11,000.00
11,000.00
150,000.00
200,000.00 100,000.00 300,000.00
180,000.00 75,000.00 255,000.00
225,000.00 75,000.00 300,000.00
250,000.00 75,000.00 325,000.00
275,000.00 75,000.00 350,000.00
350,000.00 75,000.00 425,000.00
130,000.00 75,000.00 205,000.00
228,000.00 50,000.00 278,000.00
228,000.00 50,000.00 278,000.00
3,500.00 500.00 4,000.00
220,000.00 40,000.00 260,000.00
700.00 700.00
900.00 900.00
230,000.00 230,000.00
230,000.00 230,000.00
75,000.00 75,000.00
75.00 75.00
160,000.00 160,000.00
75,000.00
110,000.00
1,650,000.00
1,650,000.00
4 5 6 7
1,650,000.00
3,500,000.00
3,500,000.00
3,500,000.00
3,500,000.00
3,500,000.00
3,500,000.00
3,500,000.00
7,500,000.00
8,500,000.00
7,500,000.00
20,000.00
18,000.00
15,000.00
17,000.00
20,000.00
22,500.00
27,500.00
75,000.00
100,000.00
4 5 6 7
125,000.00
175,000.00
170,000.00
150,000.00
36,000.00
350,000.00
25,000.00
45,000.00
70,000.00 15,000.00 85,000.00
70,000.00 15,000.00 85,000.00
1,400.00
75,000.00
1,500.00
25,000.00
245,000.00
195,000.00
138,000.00
88,000.00
55,000.00
85,000.00
100,000.00
85,000.00
60,000.00
42,500.00
45,000.00
60,000.00
38,500.00
45,000.00
50,000.00
40,000.00
37,500.00
60,000.00
295,000.00
35,000.00
47,500.00
6,500.00
6,500.00
36,000.00
137,500.00
154,000.00
198,000.00
275,000.00
522,500.00
770,000.00
255,000.00
155,000.00
25,000.00
1,200.00
15,000.00
26,000.00
40,000.00
135,000.00
420,000.00
4 5 6 7
441,900.00
26,400.00
30,000.00
20,000.00
120,000.00
135,000.00
155,000.00
6,500.00
140,000.00
55,000.00
11,000.00
9,000.00
13,000.00
18,000.00
192,000.00
7,800.00
83,000.00
40,000.00
55,000.00
75,000.00
105,000.00
175,000.00
240,000.00
260,000.00
4 5 6 7
320,000.00
375,000.00
550,000.00
450,000.00
2,090,000.00
2,640,000.00
3,630,000.00
4,290,000.00
3,135,000.00 237
462,000.00
357,500.00
9,500.00
12,650.00
10,450.00
13,750.00
19,800.00
18,000.00
25,500.00
40,000.00
35,000.00
65,000.00
40,000.00
55,000.00
27,500.00
25,000.00
60,000.00
65,000.00
51,500.00
30,500.00
5,500.00
6,000.00
30,000.00
17,500.00
17,500.00
4,000.00
45,000.00
22,500.00
2,500.00
5,000.00
7,500.00
7,500.00
10,600.00
10,148.00
36,500.00
14,000.00
60,000.00
45,000.00
155,000.00
150,000.00
32,000.00
137,500.00
50,000.00 4,500.00
55,000.00
4 5 6 7
4,500.00 0.09
4,950.00 11.1111111111
67,500.00 0.16
70,000.00 6.25
10,000.00 0.36
65,000.00 2.7777777778
2,500.00
70,000.00
3,100.00
65,000.00
77,000.00
77,000.00
80,000.00
77,000.00
95,000.00
95,000.00
1,000.00
40,000.00
55,000.00
25,000.00
50,000.00
75,000.00
110,000.00
85,000.00
100,000.00
250,000.00
15,000.00
12,000.00
50,000.00
10,000.00
15,000.00
4 5 6 7
60,000.00 313
25,000.00
12,000.00
17,500.00
170,000.00
140,000.00
180,000.00
150,000.00
45,000.00
55,000.00
24,000.00
27,500.00
2,500.00
22,500.00
100,000.00
9,500.00
50,000.00
12,500.00
185,000.00
18,500.00
27,500.00
32,500.00
65,000.00
95,000.00
125,000.00
155,000.00
215,000.00
53,750.00
3,500.00
4,000.00
5,000.00
7,500.00
10,000.00
12,000.00
14,000.00
14,500.00
17,500.00
132,500.00
22,100.00
175,000.00
230,000.00
350,000.00
265,000.00
285,000.00
375,000.00
550,000.00
750,000.00
1,000,000.00
25,000.00
30,000.00
15,600.00
17,000.00
27,000.00
4 5 6 7
25,000.00
30,000.00
75,000.00
45,000.00
12,500.00
285,000.00
200,000.00
1,750,000.00
150,000.00
750,000.00
700,000.00
1,200,000.00
375,000.00
450,000.00
2,200,000.00
3,800,000.00
25,500.00
25,500.00
35,000.00
25,000.00
175,000.00
100,000.00
50,000.00
4 5 6 7
25,000.00
27,000.00
30,000.00
32,000.00
35,000.00
50,000.00
150,000.00
100,000.00
25,000.00
25,000.00
22,000.00
57,500.00
45,000.00
60,000.00
77,000.00
85,000.00
125,000.00
240,000.00
260,000.00
260,000.00
350,000.00
250,000.00
10,000.00
2,000,000.00
1,450,000.00
900,000.00
85,000.00
65,000.00
30,000.00
360,000.00
750.00
4,000.00
12,000.00
30,000.00
67,100.00
30,000.00
1,350,000.00
850,000.00
3,000,000.00
2,000,000.00
18,000,000.00
250,000.00
15,000.00
20,000.00
1,250,000.00
220,000.00
280,000.00
60,000.00
5,000.00
4 5 6 7
PERHITUNGAN VOLUME
Pekerjaan Jalan Dengan Rabat Beton
Dimensi
No Uraian Sketsa Luas
Panjang Lebar Tinggi
1 Pekerjaan Persiapan/Pembersihan 700 3 Luas = Panjang x Lebar 2100 M2
3m
361 m
15 cm
20 cm
2.2. Pekerjaan Pondasi/Pas.Batu 30 cm 700 0.2 0.3 Luas =( Lebar x Tinggi)x 2 sisi 0.12 M2
20 cm
10cm
3 Pekerjaan Beton 1 : 3 : 5
260 cm 700 2.6 0.1 Luas =( Lebar x Tinggi) 0.26 M2
Ruang Pustu 200
200
94
Ruang Pustu 200
200
26094
cm 100 10 cm
ERHITUNGAN VOLUME
n Jalan Dengan Rabat Beton
Volume
42 M3
84 M3
182 M3
182 M3
ANALISA PERHITUNGAN HARGA BAHAN, ALAT DAN UPAH
I
Jenis Pekerjaan : JALAN RABAT BETON
D e s a : KANAAN
Kecamatan : Dumoga
Kabupaten : Bolaang Mongondow
Sub Total 3 =
Total Fisik
Papan Proyek 1.00 bh 200,000
Honor TPK 1.00 Ls 9,260,134
TOTAL BIAYA
Mengetahui :
Sangadi Kanaan, Ketua TPK,
HERLIK BAGIT Veronica Sepang
UPAH
ow
Total
(Rp) REKAPITULASI ALAT, BAHAN DAN UPAH
-
Ketua TPK,
Veronica Sepang
ANALISA HARGA SATUAN JADI
Total
(Rp)
1,800
1,800
36,000
4,400
40,400
238,000
312,000
139,000
135,000
84,000
5,500
913,500
192,000
27,000
3,300
222,300
3,600
220
787
4,607
348,500
264,000
150,120
180,000
30,000
3,300
975,920
Ketua TPK,
Veronica Sepang
Areal Persawahan
P.14 700m
P.11 550m
Kecamatan : Dumoga
P.2
0 P.19
P.1
8
P.17 P.1
6
P.15 P.10 500m DESA
100
950m
90
0 850m
80
0 750m KANAAN
0m
m m P.9 450m
JENIS PRASARANA
P.8 400m
JALAN
LO KAS I
P.7 350m
P.6 300m
JUDUL GAMBAR
25
P.5 0
m DENAH
P.4 200m
Rencana Perkerasan Jalan Rabat Beton Dibuat Oleh :
Jalan Aspal P.3 150m
DENAH
Mengetahui / Disetujui :
STA 0.00 - 700,
Pas. batu 1 : 4
POT. A - A
3% 3%
A Kecamatan : Dumoga
DESA
Muka Tanah Asli
30 KANAAN
JENIS PRASARANA
cm 260
JALAN
LO KAS I
JUDUL GAMBAR
Beton Cor 1 : 3 : 5 tebal 10
cm POTONGAN MELINTANG
1
5 …………………………………….
0
Diperiksa Oleh :
1 Timbunan Sirtu Tbl = 15
0 10cm
1 15
Muka Tanah Asli
5
Mengetahui / Disetujui :
20
DETAIL A
DETAIL A
RENCANA ANGGARAN BIAYA ( RAB )
Panjang 700 meter
PEKERJAAN : PEMBANGUNAN JALAN RABAT BETON
LOKASI : DESA KANAAN
TAHUN : 2016
1 2 3 4
Mengetahui :
Sangadi Kanaan, Ketua TPK,
1,800.00 3,780,000.00
3,780,000.00
40,400.00 1,696,800.00
222,300.00 40,458,600.00
4,606.71 8,384,218.18
-
50,539,618.18
913,500.00 76,734,000.00
76,734,000.00
975,920.00 177,617,440.00
177,617,440.00
Ketua TPK,
Veronica Sepang
REKAPAN PEKERJAAN
Rabat Beton 1& 2
PEKERJAAN : PEMBANGUNAN JALAN RABAT BETON
LOKASI : DESA KANAAN
TAHUN : 2016
NO URAIAN PEKERJAAN RB 1
1 2 3
Jumlah II 50,539,618.18
III. PEKERJAAN PONDASI
1 Pasangan Pondasi Batu Kali Sp 1 : 4 76,734,000.00
Mengetahui :
Sangadi Kanaan,
HERLIK BAGIT
KERJAAN
n 1& 2
RB 2 JUMLAH
4 5
540,000.00 4,320,000.00
540,000.00 4,320,000.00
821,736.00 2,518,536.00
5,335,200.00 45,793,800.00
1,105,611.19 9,489,829.37
7,262,547.19 57,802,165.37
16,443,000.00 93,177,000.00
16,443,000.00 93,177,000.00
23,422,080.00 201,039,520.00
23,422,080.00 201,039,520.00
3,668,000.00 ###
3,668,000.00 3,668,000.00
###
51,335,627.19 360,006,685.37
200,000.00
1,540,068.82 10,800,200.56
52,875,696.00 371,006,885.93
52,875,000.00 371,006,000.00
ta dua ratus dua puluh delapan ribu rupiah
Ketua TPK,
Veronica Sepang