Koordinator
RENCANA ANGGARAN BIAYA
(RAB)
PEKERJAAN : PENGADAAN DAN PEMASANGAN PJU
LOKASI : HATIVE KECIL
PROVINSI : MALUKU
TAHUN ANGGARAN : 2019
I PEKERJAAN UMUM
510
IV PEKERJAAN PEMASANGAN
HARGA SATUAN
JUMLAH HARGA (Rp)
(Rp)
Rp 750,000.00 Rp 750,000.00
Rp 630,000.00 Rp 630,000.00
Rp 750,000.00 Rp 750,000.00
Rp 510,000.00 Rp 510,000.00
510 Rp 2,640,000.00
Rp 2,875,000.00 Rp 25,875,000.00
Rp 6,691,850.00 Rp 60,226,650.00
Rp 149,500.00 Rp 1,345,500.00
Rp 776,250.00 Rp 6,986,250.00
Rp 71,300.00 Rp 28,234,800.00
Rp 14,145.00 Rp 1,145,745.00
Rp 17,595.00 Rp 479,815.65
Rp 922,300.00 Rp 922,300.00
Rp 922,300.00 Rp 922,300.00
Rp 867,100.00 Rp 1,734,200.00
HARGA SATUAN
JUMLAH HARGA (Rp)
(Rp)
Rp 59,800.00 Rp 538,200.00
Rp 88,550.00 Rp 177,100.00
Rp 117,300.00 Rp 117,300.00
Rp 59,800.00 Rp 493,350.00
Rp 347,300.00 Rp 1,389,200.00
Rp 64,400.00 Rp 225,400.00
Rp 7,647.00 Rp 15,294.00
Rp 806,725.00 Rp 1,613,450.00
Rp 106,250.00 Rp 956,250.00
Rp 2,500,000.00 Rp 2,500,000.00
Rp 805,000.00 Rp 2,012,500.00
Rp 137,910,604.65
HARGA SATUAN
JUMLAH HARGA (Rp)
(Rp)
Rp 25,378.00 Rp 234,746.50
Rp 25,378.00 Rp 617,192.96
Rp 83,317.00 Rp 1,042,462.30
Rp 27,719.00 Rp 173,243.75
Rp 346,307.00 Rp 20,778.42
Rp 4,444,980.00 Rp 4,444,980.00
Rp 2,462,243.00 Rp 2,092,906.55
Rp 91,254.00 Rp 172,470.06
Rp 866,740.00 Rp 2,426,872.00
Rp 150,000.00 Rp 337,500.00
Rp 11,563,152.54
Rp 729,358.00 Rp 6,564,222.00
Rp 5,422.00 Rp 2,385,680.00
Rp 1,094,368.00 Rp 1,094,368.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 11,044,270.00
ANALISA HARGA SATUAN
PEKERJAAN : PENGADAAN DAN PEMASANGAN PJU
LOKASI : HATIVE KECIL
A PEKERJAAN PENGUKURAN
1 A.2.2.1.4. Pengukuran dan Pemasangan 1 M’ Bouwplank
B PEKERJAAN TANAH
1 A.2.3.1.1. Penggalian 1 M3 Tanah Biasa Sedalam 1 m
A. Tenaga
B. Bahan
C. Peralatan ;
D. Jumlah (A+B+C)
A. Tenaga
B. Bahan
C. Peralatan ;
D. Jumlah (A+B+C)
A. Tenaga
B. Bahan
C. Peralatan ;
D. Jumlah (A+B+C)
A. Tenaga
B. Bahan
C. Peralatan
D. Jumlah (A+B+C)
A. Tenaga
B. Bahan
D. Jumlah (A+B+C)
1 A.A.4.1.1.4. Membuat 1 m3 Lantai Kerja Beton Mutu f'c = 7,4 MPa (K-100), Slump (3-6) cm, w/c : 0.87
A. Tenaga
B. Bahan
C. Peralatan ;
D. Jumlah ( A+B+C )
2 A.A.4.1.1.5. Membuat 1 m3 Beton Mutu f'c = 14,5 MPa (K-175), Slump (120 ± 20) cm
A. Tenaga
B. Bahan
C. Peralatan ;
D. Jumlah ( A+B+C )
A. Tenaga
B. Bahan
C. Peralatan ;
A. Tenaga
B. Bahan
C. Peralatan ;
Jumlah Harga Peralatan
D. Jumlah (A+B+C)
A. Tenaga
B. Bahan
C. Peralatan ;
D. Jumlah (A+B+C)
E. Overhead + Profit 15% X D
F Harga Satuan Pekerjaan ( D + E )
E PEKERJAAN DINDING
1 A.4.4.1.8. Memasang 1 M2 Dinding Bata Merah (22 x 11 x 5) cm, Tebal 1/2 Bata, Campuran 1 Pc : 3 Pp
F PEKERJAAN PLESTERAN
Harga Satuan
No Kebutuhan Kode Satuan Koefisien
(Rp)
1 Besi Profil Kg 17.248 Rp 38,946.48
Harga Satuan
No Kebutuhan Kode Satuan Koefisien
(Rp)
Harga Satuan
No Kebutuhan Kode Satuan Koefisien
(Rp)
Jumlah Harga
Rp 9,500.00
Rp 12,000.00
Rp 1,450.00
Rp 875.00
Rp 23,825.00
Rp 36,600.00
Rp 500.20
Rp 21,350.00
Rp 58,450.20
Rp -
Rp 82,275.20
Rp 12,341.28
Rp 94,616.48
Jumlah Harga
Rp 71,250.00
Rp 4,375.00
Rp 75,625.00
Rp -
Rp -
Rp 75,625.00
Rp 11,343.75
Rp 86,968.75
Jumlah Harga
Rp 142,500.00
Rp 5,600.00
Rp 148,100.00
Rp -
Rp -
Rp 148,100.00
Rp 22,215.00
Rp 170,315.00
Jumlah Harga
Rp 47,500.00
Rp 8,750.00
Rp 56,250.00
Rp -
Rp -
Rp 56,250.00
Rp 8,437.50
Rp 64,687.50
Jumlah Harga
Rp 23,750.00
Rp 4,375.00
Rp 28,125.00
Rp 97,785.00
Rp 97,785.00
Rp -
Rp 125,910.00
Rp 18,886.50
Rp 144,796.50
Jumlah Harga
Rp 33,250.00
Rp 6,125.00
Rp 39,375.00
Rp 283,200.00
Rp 283,200.00
Rp -
Rp 322,575.00
Rp 48,386.25
Rp 370,961.25
Jumlah Harga
Rp 142,500.00
Rp 90,000.00
Rp 10,875.00
Rp 13,125.00
Rp 256,500.00
Rp 345,000.00
Rp 226,570.00
Rp 109,330.00
Rp 680,900.00
Rp -
Rp 937,400.00
Rp 140,610.00
Rp 1,078,010.00
Jumlah Harga
Rp 74,100.00
Rp 46,800.00
Rp 5,655.00
Rp 6,825.00
Rp 133,380.00
Rp 345,000.00
Rp 101,952.00
Rp 446,952.00
Rp -
Rp 580,332.00
Rp 87,049.80
Rp 667,381.80
Jumlah Harga
Rp 114,000.00
Rp 24,000.00
Rp 2,900.00
Rp 10,500.00
Rp 151,400.00
Rp 319,700.00
Rp 136,080.44
Rp 532,138.15
Rp 10,000.00
Rp 997,918.59
Rp -
Rp 1,149,318.59
Rp 172,397.79
Rp 1,321,716.38
Jumlah Harga
Rp 156,750.00
Rp 33,000.00
Rp 4,060.00
Rp 14,525.00
Rp 208,335.00
Rp 453,140.00
Rp 114,135.71
Rp 533,174.44
Rp 10,750.00
Rp 1,111,200.16
Rp -
Rp 1,319,535.16
Rp 197,930.27
Rp 1,517,465.43
Jumlah Harga
Rp 156,750.00
Rp 33,000.00
Rp 4,060.00
Rp 14,525.00
Rp 208,335.00
Rp 515,690.00
Rp 104,824.64
Rp 542,501.11
Rp 10,750.00
Rp 1,173,765.75
Rp -
Rp 1,382,100.75
Rp 207,315.11
Rp 1,589,415.87
Jumlah Harga
Rp 6,650.00
Rp 8,400.00
Rp 1,015.00
Rp 700.00
Rp 16,765.00
Rp 117,705.00
Rp 3,751.50
Rp 121,456.50
Rp -
Rp 138,221.50
Rp 20,733.23
Rp 158,954.73
Jumlah Harga
Rp 49,400.00
Rp 31,200.00
Rp 3,770.00
Rp 4,550.00
Rp 88,920.00
Rp 76,000.00
Rp 7,503.00
Rp 781.00
Rp 84,284.00
Rp -
Rp 173,204.00
Rp 25,980.60
Rp 199,184.60
Jumlah Harga
Rp 49,400.00
Rp 31,200.00
Rp 3,770.00
Rp 4,550.00
Rp 88,920.00
Rp 85,500.00
Rp 7,503.00
Rp 781.00
Rp 93,784.00
Rp -
Rp 98,334.00
Rp 14,750.10
Rp 113,084.10
Jumlah Harga
Rp 62,700.00
Rp 39,600.00
Rp 4,785.00
Rp 5,775.00
Rp 112,860.00
Rp 76,000.00
Rp 11,204.00
Rp 1,562.00
Rp 45,750.00
Rp 53,200.00
Rp 97,000.00
Rp 284,716.00
Rp -
Rp 290,491.00
Rp 43,573.65
Rp 334,064.65
Jumlah Harga
Rp 17,100.00
Rp 2,400.00
Rp 2,400.00
Rp 2,400.00
Rp 870.00
Rp 1,575.00
Rp 26,745.00
Rp 3,800.00
Rp 280.10
Rp 1,562.00
Rp 33,630.00
Rp 11,254.50
Rp 5,560.00
Rp 1,280.04
Rp 6,295.50
Rp 63,662.14
Rp -
Rp 65,237.14
Rp 9,785.57
Rp 75,022.71
Jumlah Harga
Rp 28,215.00
Rp 3,960.00
Rp 3,960.00
Rp 3,960.00
Rp 1,450.00
Rp 2,625.00
Rp 44,170.00
Rp 5,700.00
Rp 560.20
Rp 1,562.00
Rp 40,356.00
Rp 1,250.50
Rp 7,645.00
Rp 1,920.06
Rp 10,492.50
Rp 69,486.26
Rp -
Rp 72,111.26
Rp 10,816.69
Rp 82,927.95
Jumlah Harga
Rp 28,500.00
Rp 12,000.00
Rp 1,450.00
Rp 2,625.00
Rp 44,575.00
Rp 96,250.00
Rp 19,974.30
Rp 8,410.00
Rp 124,634.30
Rp -
Rp 127,259.30
Rp 19,088.90
Rp 146,348.20
Jumlah Harga
Rp 28,500.00
Rp 12,000.00
Rp 1,450.00
Rp 2,625.00
Rp 44,575.00
Rp 96,250.00
Rp 15,985.00
Rp 9,040.75
Rp 121,275.75
Rp -
Rp 123,900.75
Rp 18,585.11
Rp 142,485.86
Jumlah Harga
Rp 28,500.00
Rp 18,000.00
Rp 2,175.00
Rp 2,625.00
Rp 51,300.00
Rp 10,808.64
Rp 4,835.75
Rp 15,644.39
Rp -
Rp 66,944.39
Rp 10,041.66
Rp 76,986.05
Jumlah Harga
Rp 28,500.00
Rp 18,000.00
Rp 2,175.00
Rp 2,625.00
Rp 51,300.00
Rp 8,673.60
Rp 5,046.00
Rp 13,719.60
Rp -
Rp 65,019.60
Rp 9,752.94
Rp 74,772.54
Jumlah Harga
Rp 19,000.00
Rp 12,000.00
Rp 1,450.00
Rp 1,750.00
Rp 34,200.00
Rp 4,517.50
Rp 4,517.50
Rp -
Rp 38,717.50
Rp 5,807.63
Rp 44,525.13
Jumlah Harga
Rp 5,700.00
Rp 7,200.00
Rp 8,700.00
Rp 525.00
Rp 22,125.00
Rp 11,741.50
Rp 11,741.50
Rp -
Rp 33,866.50
Rp 5,079.98
Rp 38,946.48
Jumlah Harga
Rp 2,660.00
Rp 5,040.00
Rp 609.00
Rp 525.00
Rp 8,834.00
Rp 7,750.00
Rp 2,555.00
Rp 10,305.00
Rp -
Rp 19,139.00
Rp 2,870.85
Rp 22,009.85
Jumlah
(Rp)
Rp 671,748.80
Rp 3,796.26
Rp 675,545.06
Jumlah
(Rp)
Rp 1,367,488.63
Rp 7,728.10
Rp 25,000.00
Rp 1,400,216.73
Jumlah
(Rp)
Rp 1,607,398.92
Rp 9,083.91
Rp 30,000.00
Rp 1,646,482.82
ANALISA HARGA SATUAN
PEKERJAAN PENGADAAN DAN PEMASANGAN PJU
LOKASI HATIVE KECIL
A PEKERJAAN PENGUKURAN
H PEKERJAAN PINTU
1 PEKERJAAN PINTU P1
Jumlah Ten
2 PEKERJAAN PINTU P2
Jumlah Ten
Jumlah Ten
ALISA HARGA SATUAN
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Overhead + Profit 15 %
Harga Satuan Pekerjaan
PEKERJAAN PENGADAAN DAN PEMASANGAN PJU
LOKASI HATIVE KECIL
PEKPEKERJAAN PLUMBING
Rp 5,000.00 5,000.00
Rp 1,500.00 1,500.00
6,500.00
Overhead + Profit 15 % 975.00
Harga Satuan Pekerjaan 7,475.00
Rp 35,500.00 35,500.00
Rp 1,500.00 1,500.00
37,000.00
Overhead + Profit 15 % 5,550.00
Harga Satuan Pekerjaan 42,550.00
Rp 155,000.00 155,000.00
Rp 8,500.00 8,500.00
163,500.00
Overhead + Profit 15 % 24,525.00
Harga Satuan Pekerjaan 188,025.00
Rp 25,000.00 25,000.00
Rp 2,500.00 2,500.00
27,500.00
HARGA JUMLAH
BAHAN (Rp)
Overhead + Profit 15 % 4,125.00
Harga Satuan Pekerjaan 31,625.00
HARGA JUMLAH
BAHAN (Rp)
Rp 5,000.00 60,000.00
Rp 8,400.00 12,000.00
Rp 100.00 400.00
Rp 1,500.00 3,000.00
Rp 30,000.00 30,000.00
105,400.00
Overhead + Profit 15 % 15,810.00
Harga Satuan Pekerjaan 121,210.00
Err:509 Err:509
Err:509 Err:509
Rp 95,000.00 3,420.00
Rp 120,000.00 7,200.00
Rp 145,000.00 870.00
Rp 175,000.00 315.00
Jumlah Err:509
Dibulatkan Err:509
DAFTAR HARGA SATUAN BAHAN MEKANIKAL/ELEKTRIKAL
SATUAN /
NO JENIS BARANG / JASA HARGA SATUAN
UNIT
BAHAN KABEL
. Kabel NYA 2.5 mm m' Rp 5,000.00
. Kabel NYY 1 x 70 mm m' Rp 82,000.00
. Tray Kabel 300 x 100 mm m' Rp 85,000.00
. Tray Kabel 200 x 100 mm m' Rp 68,000.00
BAHAN LISTRIK
. Downlight + PLC 18 watt + Batt bh Rp 155,000.00
. Stop Kontak bh Rp 53,000.00
. Saklar Ganda bh Rp 25,000.00
. Klem bh Rp 100.00
. Pipa Konduit Clipsal 20 mm ljr Rp 8,400.00
. Dos bh Rp 1,500.00
Upah Pekerja
. Ongkos Pasang Lampu bh Rp 8,500.00
. Ongkos Pasang Stop Kontak bh Rp 3,000.00
. Ongkos Pasang Saklar bh Rp 2,500.00
. Ongkos Pasang Instalasi bh Rp 30,000.00
. Ongkos Pasang Kabel Ls Rp 1,500.00
DAFTAR HARGA UPAH & BAHAN
Harga Satuan
No. Uraian Bahan Satuan
(Rp)
QUARY Naik/Turun
1 2 3 4 5 6
A UPAH
1 Mandor Org/Hari 175,000.00 - -
2 Kepala Tukang Org/Hari 145,000.00 - -
3 Tukang Kayu Org/Hari 120,000.00 - -
4 Tukang Batu Org/Hari 120,000.00 - -
5 Tukang Besi Org/Hari 120,000.00 - -
6 Tukang Cat Org/Hari 120,000.00 - -
7 Pekerja Org/Hari 95,000.00 - -
B BAHAN
1 Bata Merah Bh 1,300.00 50.00 25.00
2 Batu Belah M3 250,000.00 30,000.00 -
3 Batu Pecah/Kerikil (maks. 30 mm) M3 650,000.00 30,000.00 -
4 Pasir Pasang M3 175,000.00 30,000.00 -
5 Pasir Beton M3 178,000.00 30,000.00 -
6 Pasir Urug M3 200,000.00 30,000.00 -
7 Tanah Timbunan M3 150,000.00 30,000.00 -
8 Besi Beton Polos/Ulir Kg 11,200.00 10.00 -
9 Kawat Beton Kg 25,000.00 10.00 -
10 Paku Campur Kg 27,000.00 10.00 -
11 Paku / Sekrup Kg 32,000.00 10.00 -
12 Paku 5 - 10 cm Kg 25,000.00 10.00 -
13 Paku 5 - 12 cm Kg 28,000.00 10.00 -
14 Besi Profil (Baja Siku 50x50x4 mm) Kg 10,200.00 10.00 -
15 Solar Liter 7,700.00 50.00 -
16 Minyak Pelumas Liter 25,500.00 50.00 -
17 Air Ltr 50.00 -
18 Kuas Bh 9,700.00 10.00 -
19 Minyak Bekisting Ltr 7,800.00 10.00 -
20 Kayu Kelas III M3 1,850,000.00 50,000.00 -
HARGA
ONGKOS UPAH
No. KEBUTUHAN UPAH/BAHAN SAT
DASAR ANGKUT
QUARY Naik/Turun
1 2 3 4 5 6
21 Papan Kayu Kelas II 3/25 M3 3,000,000.00 50,000.00 -
22 Kayu 5/7 M3 3,000,000.00 50,000.00 -
23 Balok Kayu Kelas II M3 3,000,000.00 50,000.00 -
24 Dolken Kayu Ø8 - 10 cm Panj. 4 m Batang 47,800.00 500.00 200.00
25 Plywood tebal 9 mm Lembar 150,000.00 1,500.00 500.00
26 PC (1 zak = 50 kg) Kg 1,360.00 20.00 10.00
27 Kawat Las kg 45,000.00 100.00 -
28 Oli/ Pelumas Ltr 35,000.00 500.00 -
29 Solar Ltr 6,500.00 500.00 -
GA SATUAN UPAH & BAHAN
RETRIBUSI
UPAH
ASTEK GALIAN C BULATKAN
HARGA
- - - 175,000.00 175,000.00
- - - 145,000.00 145,000.00
- - - 120,000.00 120,000.00
- - - 120,000.00 120,000.00
- - - 120,000.00 120,000.00
- - - 120,000.00 120,000.00
- - - 95,000.00 95,000.00
-
- - - 1,375.00 1,375.00
- - 7,500.00 287,500.00 287,500.00
- - 19,500.00 699,500.00 699,500.00
- - 5,250.00 210,250.00 210,250.00
- - 5,340.00 213,340.00 213,340.00
- - 6,000.00 236,000.00 236,000.00
- - 4,500.00 184,500.00 184,500.00
- - - 11,210.00 11,210.00
- - - 25,010.00 25,010.00
- - - 27,010.00 27,010.00
- - - 32,010.00 32,010.00
- - - 25,010.00 25,010.00
- - - 28,010.00 28,010.00
- - - 10,210.00 10,210.00
- - - 7,750.00 7,750.00
- - - 25,550.00 25,550.00
- - 50.00 50.00
- - - 9,710.00 9,710.00
- - - 7,810.00 7,810.00
- - - 1,900,000.00 1,900,000.00
RETRIBUSI
UPAH
ASTEK GALIAN C BULATKAN
HARGA
PONDASI 1,358.05
SLOOF 597.42