No URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
Jumlah
PPN 10%
Total
Pembulatan
JUMLAH HARGA
(Rp.)
7,250,000.00
34,077,614.34
236,415,624.05
125,944,425.05
168,605,313.63
31,127,609.48
40,607,246.81
16,500,000.00
116,312,250.00
500,000.00
777,340,083.35
77,734,008.34
855,074,091.69
855,000,000.00
JOKSAN TABUN
Direktur
RENCANA ANGGARAN BIAYA (RAB)
SATUAN KERJA : DINAS PARIWISATA DAN EKONOMI KREATIF PROVINSI NTT
PEKERJAAN : PEMBANGUNAN MCK
VOLUME : 3 UNIT
LOKASI : KOTA KUPANG
TAHUN ANGGARAN : 2019
1,000,000 1,000,000.00
750,000 750,000.00
1,500,000 1,500,000.00
1,000,000 1,000,000.00
500,000 500,000.00
1,000,000 1,000,000.00
1,500,000 1,500,000.00
Sub jumlah 7,250,000.00
86,681.25 7,993,744.88
28,893.75 666,145.41
297,562.50 8,998,290.00
102,206.25 16,419,434.06
Sub jumlah 34,077,614.34
227,475.75 7,493,051.21
629,446.75 74,642,313.40
95,694.38 78,804,317.81
49,043.13 48,464,421.07
27,334.06 27,011,520.56
Sub jumlah 236,415,624.05
5,660,242.50 46,300,783.65
5,660,242.50 40,329,227.81
5,660,242.50 25,969,192.59
785,013.00 13,345,221.00
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
Sub jumlah 125,944,425.05
100,000.00 19,877,000.00
400,000.00 79,508,000.00
75,000.00 11,322,000.00
50,000.00 6,090,000.00
131,646.25 41,629,177.18
24,109.75 10,179,136.45
Sub jumlah 168,605,313.63
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
134,791.50 2,729,527.88
140,863.50 28,398,081.60
Sub jumlah 31,127,609.48
31,130.50 9,844,086.71
31,130.50 30,763,160.10
Sub jumlah 40,607,246.81
25,000.00 1,500,000.00
55,000.00 8,250,000.00
75,000.00 4,500,000.00
25,000.00 600,000.00
25,000.00 150,000.00
1,500,000.00 1,500,000.00
Sub jumlah 16,500,000.00
37,000.00 111,000.00
1,500,000.00 40,500,000.00
1,250,000.00 18,750,000.00
3,250,000.00 29,250,000.00
10,000,000.00 10,000,000.00
1,237,500.00 1,237,500.00
3,963,750.00 3,963,750.00
12,500,000.00 12,500,000.00
Sub jumlah 116,312,250.00
500,000.00 500,000.00
Sub jumlah 500,000.00
REKAPITULASI
No URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
Jumlah
PPN 10%
Total
Pembulatan
TERBILANG : SATU MILYAR EMPAT RATUS DELAPAN PULUH TIGA JUTA DUA BELAS RIBU
JUMLAH HARGA
(Rp.)
9,750,000.00
132,380,877.19
364,378,829.43
203,418,407.00
423,541,113.03
128,381,627.70
54,723,683.34
18,275,000.00
13,343,827.00
1,348,193,364.69
134,819,336.47
1,483,012,701.15
1,483,012,700.00
1,000,000 1,000,000.00
1,250,000 1,250,000.00
2,500,000 2,500,000.00
1,500,000 1,500,000.00
500,000 500,000.00
1,500,000 1,500,000.00
1,500,000 1,500,000.00
Sub jumlah 9,750,000.00
86,681.25 10,055,025.00
28,893.75 1,675,837.50
297,562.50 17,853,750.00
102,206.25 78,693,702.19
297,562.50 24,102,562.50
Sub jumlah 132,380,877.19
227,475.75 15,752,695.69
629,446.75 231,522,316.78
95,694.38 11,483,325.00
49,043.13 67,820,763.61
27,334.06 37,799,728.35
Sub jumlah 364,378,829.43
urt & Pantri)
5,660,242.50 64,951,282.69
5,660,242.50 86,035,686.00
5,660,242.50 41,568,820.92
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
785,013.00 10,862,617.39
Sub jumlah 203,418,407.00
100,000.00 64,827,586.21
400,000.00 259,310,344.83
75,000.00 16,080,000.00
50,000.00 21,250,000.00
131,646.25 49,367,343.75
24,109.75 12,705,838.25
Sub jumlah 423,541,113.03
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
785,013.00 21,195,351.00
134,791.50 72,787,410.00
140,863.50 34,398,866.70
Sub jumlah 128,381,627.70
31,130.50 11,673,937.50
31,130.50 43,049,745.84
Sub jumlah 54,723,683.34
25,000.00 1,500,000.00
55,000.00 7,150,000.00
60,000.00 1,500,000.00
75,000.00 2,625,000.00
25,000.00 250,000.00
25,000.00 250,000.00
5,000,000.00 5,000,000.00
Sub jumlah 18,275,000.00
2,500,000.00 12,500,000.00
843,827.00 843,827.00
Sub jumlah 13,343,827.00
REKAPITULASI
No URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
IX PEKERJAAN PENGECATAN
XI PEKERJAAN LAIN-LAIN
Jumlah
PPN 10%
Total
Pembulatan
TERBILANG : LIMA RATUS DUA PULUH LIMA JUTA EMPAT RATUS SEM
ENAM RIBU LIMA RATUS RUPIAH
Menyetujui,
Konsultan Perencana
CV. SAINS GROUP CONSULTANT CV. SAINS G
IGNATIUS DAPA, BE
Direktur
OVINSI NTT
JUMLAH HARGA
(Rp.)
8,450,000.00
18,740,954.50
86,651,438.31
53,983,982.67
48,500,000.00
118,135,150.01
Err:509
Err:509
22,516,646.28
9,782,500.00
Err:509
Err:509
Err:509
Err:509
Err:509
ADRIAN S. PAKAN, ST
Team Leader
RENCANA ANGGARAN BIAYA (RAB)
SATUAN KERJA : DINAS PARIWISATA DAN EKONOMI KREATIF PROVINSI NTT
PEKERJAAN : REHABILITASI GEDUNG LABORATORIUM KESLING
LOKASI : KOTA KUPANG
TAHUN ANGGARAN : 2016
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan dan Pembongkaran ls 1.00
2 Pek. Pengukuran dan Bauwplank ls 1.00
3 Penyediaan air kerja ls 1.00
4 Papan nama proyek ls 1.00
5 Administrasi dan Dokumentasi ls 1.00
IX PEKERJAAN PENGECATAN
1 Pek. Cat plafond m2 208.40
2 Pek. Cat tembok m2 514.90
No URAIAN PEKERJAAN SAT. VOLUME
XI PEKERJAAN LAIN-LAIN
1 Pekerjaan pagar BRC
- Pek. Galian tanah pondasi m3 37.21
- Pek. Urugan tanah bekas galian m3 9.30
- Pek. Urugan pasir bawah pondasi m3 4.25
- Cor beton sloof 15 x 20 cm m 3
1.59
- Pasangan aanstamping batu karang/kali m3 8.50
- Pasangan pondasi batu karang/kali 1 pc : 5 psr m3 19.72
- Plesteran pondasi campuran 1 pc : 5 psr m 2
15.95
- Pekerjaan acian bidang plesteran seluruhnya m2 15.95
- Pekerjaan Pagar BRC t=1,2 M m2 63.78
- Pek. Cat tembok m2 15.95
5,000,000 5,000,000.00
750,000 750,000.00
1,200,000 1,200,000.00
500,000 500,000.00
1,000,000 1,000,000.00
Sub jumlah 8,450,000.00
86,681.25 3,971,402.60
28,893.75 330,950.22
297,562.50 1,363,317.31
102,206.25 4,445,971.88
297,562.50 8,629,312.50
Sub jumlah 18,740,954.50
227,475.75 2,501,296.05
629,446.75 20,187,186.04
95,694.38 24,636,448.65
49,043.13 25,252,237.74
27,334.06 14,074,269.83
Sub jumlah 86,651,438.31
5,660,242.50 15,559,836.83
5,660,242.50 15,155,299.29
5,660,242.50 2,898,044.16
5,660,242.50 11,669,877.62
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
5,660,242.50 8,700,924.77
Sub jumlah 53,983,982.67
6,000,000.00 6,000,000.00
2,500,000.00 10,000,000.00
2,250,000.00 11,250,000.00
1,250,000.00 3,750,000.00
1,500,000.00 15,000,000.00
500,000.00 1,000,000.00
500,000.00 1,500,000.00
Sub jumlah 48,500,000.00
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
200,000.00 47,908,045.98
120,000.00 28,744,827.59
75,000.00 4,117,500.00
50,000.00 3,302,000.00
131,646.25 27,435,078.50
24,109.75 6,627,697.95
Sub jumlah 118,135,150.01
785,013.00 5,259,587.10
134,791.50 16,781,541.75
140,863.50 1,338,203.25
Err:509 Err:509
250,000.00 1,920,000.00
Sub jumlah Err:509
Err:509 Err:509
250,000.00 250,000.00
60,000.00 900,000.00
27,000.00 405,000.00
250,000.00 250,000.00
3,000,000.00 9,000,000.00
20,000.00 60,000.00
250,000.00 2,000,000.00
40,000.00 440,000.00
Err:509 Err:509
1,500,000.00 1,500,000.00
6,500,000.00 6,500,000.00
Sub jumlah Err:509
31,130.50 6,487,596.20
31,130.50 16,029,050.08
Sub jumlah 22,516,646.28
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
25,000.00 450,000.00
150,000.00 7,500,000.00
60,000.00 360,000.00
75,000.00 900,000.00
22,500.00 247,500.00
25,000.00 25,000.00
25,000.00 300,000.00
Sub jumlah 9,782,500.00
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
86,681.25 3,224,975.91
28,893.75 268,747.99
297,562.50 1,265,235.75
5,660,242.50 9,025,256.67
227,475.75 1,934,453.78
629,446.75 12,411,840.16
49,043.13 781,992.71
27,334.06 435,841.63
125,000.00 7,972,500.00
31,130.50 496,375.82
Err:509 Err:509
785,013.00 392,506.50
86,681.25 37,446.30
297,562.50 26,780.63
13,500.00 324,000.00
991,875.00 589,173.75
475,000.00 12,910,500.00
475,000.00 7,068,000.00
275,000.00 2,524,500.00
208,333.33 8,020,833.33
250,000.00 525,000.00
95,000.00 2,850,000.00
2,000,000.00 2,000,000.00
350,000.00 350,000.00
38,691.75 177,672.52
5,000,000.00 5,000,000.00
611,700.00 611,700.00
Sub jumlah Err:509
REKAPITULASI
No URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
A PUSKESMAS SIKUMANA
1 REHAB BANGUNAN
2 SELASAR DEPAN RAWAT INAP
3 PEKERJAAN PAGAR
4 PEKERJAAN LAIN-LAIN
B PUSKESMAS ALAK
II PEKERJAAN TANAH DAN URUGAN
III PEKERJAAN PASANGAN DAN PLESTERAN
IV PEKERJAAN BETON CAMPURAN 1 PC : 2 PSR : 3 KRL
V PEKERJAAN PINTU DAN JENDELA
VI PEKERJAAN ATAP DAN PLAFOND
VII PEKERJAAN LANTAI KERAMIK
VIII PEKERJAAN SANITAIR
IX PEKERJAAN PENGECATAN
X PEKERJAAN INSTALASI LISTRIK
XI PEKERJAAN LAIN-LAIN
Jumlah
PPN 10%
Total
Pembulatan
TERBILANG : SATU MILYAR ENAM RATUS DUA PULUH DELAPAN JUTA
TUJUH PULUH RIBU RUPIAH
Menyetujui,
Konsultan Perencana
CV. SAINS GROUP CONSULTANT CV. SAINS G
IGNATIUS DAPA, BE
Direktur
AS SIKUMANA DAN PUSKESMAS ALAK
JUMLAH HARGA
(Rp.)
43,873,000.00
Err:509
Err:509
247,783,516.45
7,500,000.00
12,084,271.88
96,152,260.89
17,957,119.33
81,250,000.00
171,776,442.76
Err:509
7,500,000.00
18,957,540.59
17,380,000.00
75,192,895.07
Err:509
Err:509
Err:509
Err:509
H DELAPAN JUTA ENAM RATUS
AH
ADRIAN S. PAKAN, ST
Team Leader
RENCANA ANGGARAN BIAYA (RAB)
SATUAN KERJA : DINAS KESEHATAN KOTA KUPANG
PEKERJAAN : REHABILITASI GEDUNG RAWAT INAP PUSKESMAS SIKUMANA DAN PUSK
LOKASI : KOTA KUPANG
TAHUN ANGGARAN : 2016
I PEKERJAAN PERSIAPAN
1 Pek. Pembongkaran dan Pembersihan awal dan akhir ls 1.00
2 Pek. Pengukuran dan Bauwplank ls 1.00
3 Penyediaan air kerja ls 1.00
4 Papan nama proyek bh 2.00
5 Administrasi dan Dokumentasi ls 1.00
A PUSKESMAS SIKUMANA
1 REHAB BANGUNAN
I PEKERJAAN PASANGAN DAN PLESTERAN
1 Plesteran dinding biasa campuran 1 pc : 5 psr m2 117.00
2 Pekerjaan acian bidang plesteran seluruhnya m 2
117.00
3 Pekerjaan Meja beton ls 1.00
V PEKERJAAN SANITAIR
1 Kloset duduk bh 2.00
2 Floor drain bh 2.00
3 Westafel bh 1.00
4 Kran air bh 3.00
5 Bak air sudut bh 2.00
VI PEKERJAAN PENGECATAN
1 Pek. Cat plafond m2 566.30
2 Pek. Cat tembok seluruh bangunan m2 1,755.88
IV PEKERJAAN PENGECATAN
1 Pek. Cat tembok m2 112.00
3 PEKERJAAN PAGAR
I PEKERJAAN TANAH DAN URUGAN
1 Pek. Galian tanah pondasi m3 124.40
2 Pek. Urugan tanah bekas galian m3 62.20
3 Pek. Urugan pasir bawah pondasi m3 12.44
XI PEKERJAAN PENGECATAN
1 Pek. Cat tembok m2 497.60
30,000,000 30,000,000.00
2,873,000 2,873,000.00
5,000,000 5,000,000.00
500,000 1,000,000.00
5,000,000 5,000,000.00
Sub jumlah 43,873,000.00
49,043.13 5,738,046.21
27,334.06 3,198,085.31
5,000,000.00 5,000,000.00
Sub jumlah 13,936,131.52
5,000,000.00 45,000,000.00
3,500,000.00 14,000,000.00
3,000,000.00 12,000,000.00
2,500,000.00 17,500,000.00
1,750,000.00 3,500,000.00
750,000.00 3,750,000.00
Sub jumlah 95,750,000.00
200,000.00 88,919,540.23
120,000.00 53,351,724.14
75,000.00 2,503,500.00
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
50,000.00 6,298,000.00
131,646.25 74,550,968.74
24,109.75 14,376,161.73
Sub jumlah 239,999,894.84
785,013.00 18,882,310.20
134,791.50 56,379,240.71
140,863.50 943,785.45
Err:509 Err:509
Sub jumlah Err:509
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
3,000,000.00 6,000,000.00
20,000.00 40,000.00
250,000.00 250,000.00
40,000.00 120,000.00
400,000.00 800,000.00
Sub jumlah 7,210,000.00
31,130.50 17,629,130.59
31,130.50 54,661,422.34
Sub jumlah 72,290,552.93
25,000.00 650,000.00
150,000.00 30,000,000.00
60,000.00 720,000.00
75,000.00 1,050,000.00
22,500.00 247,500.00
25,000.00 175,000.00
25,000.00 425,000.00
Sub jumlah 33,267,500.00
Err:509
86,681.25 7,551,670.50
28,893.75 1,258,611.75
297,562.50 1,296,182.25
102,206.25 36,037,923.75
Sub jumlah 46,144,388.25
227,475.75 1,981,768.73
629,446.75 34,273,375.54
49,043.13 2,746,415.28
27,334.06 1,530,707.50
Sub jumlah 40,532,267.05
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
785,013.00 78,501.30
Err:509 Err:509
Err:509 Err:509
Sub jumlah Err:509
31,130.50 3,486,616.00
Sub jumlah 3,486,616.00
Err:509
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
86,681.25 10,783,147.50
28,893.75 1,797,191.25
297,562.50 3,701,677.50
Sub jumlah 16,282,016.25
227,475.75 7,074,495.83
629,446.75 58,727,381.78
95,694.38 23,808,760.50
49,043.13 24,403,861.49
27,334.06 13,601,429.50
50,000.00 2,050,000.00
275,000.00 1,056,000.00
150,000.00 1,800,000.00
275,000.00 2,200,000.00
650,000.00 2,600,000.00
Sub jumlah 137,321,929.09
5,660,242.50 15,843,018.76
5,660,242.50 12,226,123.80
5,660,242.50 20,376,873.00
5,660,242.50 15,843,018.76
Sub jumlah 64,289,034.32
800,000.00 14,400,000.00
Sub jumlah 14,400,000.00
31,130.50 15,490,536.80
Sub jumlah 15,490,536.80
247,783,516.45
5,000,000.00 5,000,000.00
1,750,000.00 1,750,000.00
750,000.00 750,000.00
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
7,500,000.00
RENCANA ANGGARAN BIAYA (RAB
SATUAN KERJA : DINAS KESEHATAN KOTA KUPANG
PEKERJAAN : REHABILITASI GEDUNG RAWAT INAP PUSKESMAS SIKUMANA DAN P
LOKASI : KOTA KUPANG
TAHUN ANGGARAN : 2016
B PUSKESMAS ALAK
II PEKERJAAN TANAH DAN URUGAN
1 Pek. Galian tanah pondasi m3 24.00
2 Pek. Urugan tanah bekas galian m3 12.00
3 Pek. Urugan pasir bawah pondasi m3 2.40
4 Pek. Urugan sirtu peninggian lantai rawat inap m 3
87.50
IX PEKERJAAN PENGECATAN
1 Pek. Cat plafond m2 285.22
2 Pek. Cat tembok m2 323.75
XI PEKERJAAN LAIN-LAIN
1 Pekerjaan pembuatan bak sampah unit 1.00
2 Pekerjaan canopy
- Pek. Galian tanah pondasi m3 29.40
- Pek. Urugan tanah bekas galian m3 14.70
- Pek. Urugan pasir bawah pondasi m3 2.94
- Pek. Urugan peninggian lantai m3 29.40
- Pasangan aanstamping batu karang m 3
5.88
- Pasangan pondasi batu karang 1 pc : 5 psr m3 47.04
- Rabat lantai m3 1.47
No URAIAN PEKERJAAN SAT. VOLUME
86,681.25 2,080,350.00
28,893.75 346,725.00
297,562.50 714,150.00
102,206.25 8,943,046.88
Sub jumlah 12,084,271.88
227,475.75 3,721,503.27
629,446.75 71,158,955.09
95,694.38 6,636,404.91
49,043.13 9,397,644.57
27,334.06 5,237,753.06
Sub jumlah 96,152,260.89
5,660,242.50 6,155,513.72
5,660,242.50 4,584,796.43
5,660,242.50 4,924,410.98
5,660,242.50 2,292,398.21
Sub jumlah 17,957,119.33
8,000,000.00 8,000,000.00
5,000,000.00 20,000,000.00
3,500,000.00 14,000,000.00
3,000,000.00 6,000,000.00
2,500,000.00 32,500,000.00
750,000.00 750,000.00
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
Sub jumlah 81,250,000.00
200,000.00 75,203,376.62
120,000.00 45,122,025.97
75,000.00 2,062,500.00
50,000.00 3,300,000.00
131,646.25 37,548,143.43
24,109.75 8,540,396.74
Sub jumlah 171,776,442.76
785,013.00 6,881,816.46
134,791.50 32,018,372.91
140,863.50 7,057,261.35
Err:509 Err:509
Sub jumlah Err:509
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
Err:509 Err:509
250,000.00 250,000.00
60,000.00 900,000.00
250,000.00 250,000.00
3,000,000.00 6,000,000.00
20,000.00 40,000.00
250,000.00 500,000.00
40,000.00 160,000.00
400,000.00 800,000.00
Sub jumlah 7,500,000.00
31,130.50 8,879,041.21
31,130.50 10,078,499.38
Sub jumlah 18,957,540.59
25,000.00 475,000.00
150,000.00 15,000,000.00
60,000.00 420,000.00
75,000.00 900,000.00
22,500.00 135,000.00
25,000.00 125,000.00
25,000.00 325,000.00
Sub jumlah 17,380,000.00
5,000,000.00 5,000,000.00
86,681.25 2,548,428.75
28,893.75 424,738.13
297,562.50 874,833.75
102,206.25 3,004,863.75
227,475.75 1,337,557.41
629,446.75 29,609,175.12
785,013.00 1,153,969.11
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
134,791.50 3,962,870.10
49,043.13 1,081,401.02
27,334.06 602,716.08
55,000.00 3,826,900.00
55,000.00 2,695,000.00
37,500.00 2,394,000.00
37,500.00 4,410,000.00
95,000.00 5,586,000.00
34,534.50 395,765.37
4,500,000.00 4,500,000.00
31,130.50 686,427.53
38,691.75 348,248.97
750,000.00 750,000.00
Sub jumlah 75,192,895.07
REKAPITULASI
No URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
IV PEKERJAAN TAMAN
V PEKERJAAN PENGECATAN
Jumlah
PPN 10%
Total
Pembulatan
JUMLAH HARGA
(Rp.)
3,500,000.00
57,771,418.86
333,749,912.05
21,057,838.82
2,712,400.47
12,470,000.00
557,000.00
431,818,570.19
43,181,857.02
475,000,427.21
475,000,000.00
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan awal ls 1.00
2 Pek. Pengukuran dan Bauwplank ls 1.00
3 Penyediaan air kerja ls 1.00
4 Papan nama proyek ls 1.00
5 Administrasi dan Dokumentasi ls 1.00
IV PEKERJAAN TAMAN
No URAIAN PEKERJAAN SAT. VOLUME
V PEKERJAAN PENGECATAN
1 Pek. Cat kanstin m2 87.13
500,000 500,000.00
500,000 500,000.00
1,000,000 1,000,000.00
500,000 500,000.00
1,000,000 1,000,000.00
Sub jumlah 3,500,000.00
86,681.25 5,226,463.31
28,893.75 871,077.22
297,562.50 5,980,530.15
102,206.25 45,693,348.19
Sub jumlah 57,771,418.86
227,475.75 9,143,797.23
629,446.75 88,415,442.31
48,085.81 8,379,433.69
49,043.13 4,273,127.92
27,334.06 2,381,616.87
162,063.75 144,521,969.70
297,562.50 32,504,700.91
785,013.00 13,465,720.50
785,013.00 4,184,315.54
140,863.50 13,015,787.40
170,000.00 13,464,000.00
Sub jumlah 333,749,912.05
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
129,087.50 5,043,138.82
65,000.00 9,514,700.00
500,000.00 6,500,000.00
Sub jumlah 21,057,838.82
31,130.50 2,712,400.47
Sub jumlah 2,712,400.47
25,000.00 175,000.00
55,000.00 11,000,000.00
185,000.00 1,295,000.00
Sub jumlah 12,470,000.00
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
557,000.00 557,000.00
Sub jumlah 557,000.00
REKAPITULASI
No URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
Jumlah
PPN 10%
Total
Pembulatan
JUMLAH HARGA
(Rp.)
5,950,000.00
268,694,361.87
593,817,263.49
41,709,067.57
816,150,000.00
1,000,000.00
1,727,320,692.92
172,732,069.29
1,900,052,762.21
1,900,000,000.00
JOKSAN TABUN
Direktur
RENCANA ANGGARAN BIAYA (RAB)
SATUAN KERJA : DINAS PARIWISATA DAN EKONOMI KREATIF PROVINSI NTT
PEKERJAAN : TEMPAT PARKIR
VOLUME : 200 M2
LOKASI : KOTA KUPANG
TAHUN ANGGARAN : 2019
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan dan Pembongkaran ls 1.00
2 Pek. Pengukuran dan Bauwplank ls 1.00
3 Penyediaan air kerja ls 1.00
4 Papan nama proyek ls 1.00
5 Administrasi dan Dokumentasi ls 1.00
IV PEKERJAAN BETON
1 Cor beton dekker m3 7.20
2 Rabat beton pengunci paving block m 3
1.22
No URAIAN PEKERJAAN SAT. VOLUME
VI PEKERJAAN LAIN-LAIN
1 Pembersihan akhir ls 1.00
YA (RAB)
1,700,000 1,700,000.00
750,000 750,000.00
1,500,000 1,500,000.00
500,000 500,000.00
1,500,000 1,500,000.00
Sub jumlah 5,950,000.00
162,063.75 160,512,799.91
102,206.25 75,921,102.14
297,562.50 29,471,482.69
48,085.81 2,788,977.13
Sub jumlah 268,694,361.87
86,681.25 394,746.41
297,562.50 1,178,347.50
13,500.00 2,376,000.00
5,660,242.50 48,191,304.65
475,000.00 96,140,000.00
475,000.00 54,340,000.00
275,000.00 19,602,000.00
208,333.33 84,583,333.33
250,000.00 3,850,000.00
400,000.00 151,724,137.93
166,807.50 63,271,810.34
65,000,000.00 65,000,000.00
1,000,000.00 1,000,000.00
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
38,691.75 1,566,009.89
31,130.50 599,573.43
Sub jumlah 593,817,263.49
5,660,242.50 40,753,746.00
785,013.00 955,321.57
Sub jumlah 41,709,067.57
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
50,000.00 400,000.00
175,000.00 35,000,000.00
2,500,000.00 5,000,000.00
3,500,000.00 10,500,000.00
5,500,000.00 44,000,000.00
### 106,250,000.00
15,000,000.00 15,000,000.00
### 600,000,000.00
Sub jumlah 816,150,000.00
1,000,000.00 1,000,000.00
Sub jumlah 1,000,000.00
ANALISA HARGA SATUAN PEKERJAAN
SATUAN KERJA : DINAS PARIWISATA DAN EKONOMI KREATIF PROVINSI NTT
LOKASI : KOTA KUPANG
TAHUN ANGGARAN : 2019
b Bahan :
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Urugan pasir dibawah lantai
Satuan : m3
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.3000 60,000.00
- Mandor Org/Hari 0.0100 75,000.00
b Bahan :
- Pasir urug m3 1.2000 200,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Sirtu/tanah urug m3 1.2000 60,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Memasang batu kosong (aanstamping)
Satuan : m3
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.7800 60,000.00
- Mandor Org/Hari 0.0390 75,000.00
- Tukang Org/Hari 0.3900 65,000.00
- Kepala tukang Org/Hari 0.0390 70,000.00
b Bahan :
- Batu karang m3 1.2000 100,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Beton rabat camp. 1 Pc : 3 Psr : 5 Krl
Satuan : m3
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 1.6500 60,000.00
- Mandor Org/Hari 0.0080 75,000.00
- Tukang Org/Hari 0.2500 65,000.00
- Kepala tukang Org/Hari 0.0250 70,000.00
b Bahan :
- Portland Cement (PC) @ 40 kg Zak 4.3600 47,000.00
- Pasir pasang m3 0.5200 255,000.00
- Batu kerikil cor m3 0.8700 250,000.00
c Alat :
- Alat bantu/Beton molen Ls 1.0000 10,000.00
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Portland Cement (PC) @ 40 kg Zak 8.4000 47,000.00
- Pasir pasang m3 0.5200 255,000.00
- Batu kerikil cor m3 0.8700 250,000.00
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Kayu klas III m3 0.3200 2,500,000.00
- Tripleks 12 mm Lbr 2.8000 175,000.00
- Dolken kayu galam Btg 32.0000 6,500.00
- Paku 5 - 12 cm Kg 3.2000 20,000.00
- Minyak bagesting Ltr 1.8000 3,000.00
- Besi beton polos Kg 157.5000 13,000.00
- Kawat ikat beton Kg 2.2500 20,000.00
- Portland Cement (PC) @ 40 kg Zak 8.4000 47,000.00
- Pasir beton m3 0.5400 255,000.00
- Kerikil beton/split m3 0.8100 250,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pasang dinding batu batako tebal 10 cm camp. 1 Pc : 3 Psr
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.3000 60,000.00
- Tukang batu Org/Hari 0.1000 65,000.00
- Kepala Tukang Org/Hari 0.0100 70,000.00
- Mandor Org/Hari 0.0150 75,000.00
b Bahan :
- Batu batako Bh 12.5000 2,500.00
- Portland Cement (PC) @ 40 kg Zak 0.3790 47,000.00
- Pasir pasang m3 0.3640 255,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Batu batako Bh 12.5000 2,500.00
- Portland Cement (PC) @ 40 kg Zak 0.3125 47,000.00
- Pasir pasang m3 0.0400 255,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pasang dinding batu bata merah tebal 10 cm camp. 1 Pc : 3 Psr
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.3000 60,000.00
- Tukang batu Org/Hari 0.1000 65,000.00
- Kepala Tukang Org/Hari 0.0100 70,000.00
- Mandor Org/Hari 0.0150 75,000.00
b Bahan :
- Batu bata merah 5 x 11 x 22 cm Bh 70.0000 1,000.00
- Portland Cement (PC) @ 40 kg Zak 0.3593 47,000.00
- Pasir pasang m3 0.0400 255,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Plesteran 1 Pc : 5 Psr
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.3000 60,000.00
- Tukang batu Org/Hari 0.1500 65,000.00
- Kepala Tukang Org/Hari 0.0150 70,000.00
- Mandor Org/Hari 0.0150 75,000.00
b Bahan :
- Portland Cement (PC) @ 40 kg Zak 0.1296 47,000.00
- Pasir pasang m3 0.0260 255,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Portland Cement (PC) @ 40 kg Zak 0.1944 47,000.00
- Pasir pasang m3 0.0230 255,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Portland Cement (PC) @ 40 kg Zak 0.0813 47,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pek. Tali air dan benangan sudut
Satuan : m1
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Kepala tukang Org/Hari 0.0600 70,000.00
- Tukang batu Org/Hari 0.0150 65,000.00
b Bahan :
- Portland Cement (PC) @ 40 kg Kg 7.8500 1,175.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Kayu balok klas II m3 1.1000 4,000,000.00
- Besi begel/strip Kg 15.0000 13,000.00
- Paku 7-12 Kg 5.6000 20,000.00
c Alat :
- Alat bantu
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Kayu balok klas II m3 1.1000 4,000,000.00
- Besi begel/strip Kg 15.0000 13,000.00
- Paku 7-12 Kg 3.0000 20,000.00
c Alat :
- Alat bantu
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan lisplank (uk. 3 x 20 cm)
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.1000 60,000.00
- Tukang kayu Org/Hari 0.2000 65,000.00
- Kepala Tukang Org/Hari 0.0200 70,000.00
- Mandor Org/Hari 0.0050 75,000.00
b Bahan :
- Kayu papan klas II m3 0.0108 4,000,000.00
- Paku 5 -7 cm Kg 0.1000 20,000.00
c Alat :
- Alat bantu
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Seng gelombang 0.20 Lbr 0.8500 39,000.00
- Paku seng Kg 0.1000 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Seng gelombang 0.30 Lbr 0.8500 60,000.00
- Paku seng Kg 0.1000 25,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan penutup bubungan/jurai luar seng plat
Satuan : m1
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.0125 60,000.00
- Tukang kayu Org/Hari 0.0450 65,000.00
- Kepala Tukang Org/Hari 0.0040 70,000.00
- Mandor Org/Hari 0.0010 75,000.00
b Bahan :
- Seng plat 0,30 mm m1 1.0000 25,000.00
- Paku seng Kg 0.0500 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Alluminium foil m2 1.0000 4,500.00
- Paku 1 cm - 2,5 cm Kg 0.0030 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Seng plat 0,30 mm m1 1.0000 30,000.00
- Usuk m3 0.0070 4,000,000.00
- Paku 5 - 7 cm Kg 0.0350 20,000.00
- Paku seng Kg 0.0500 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan rangka dan talang air hujan
Satuan : m1
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.0125 60,000.00
- Tukang kayu Org/Hari 0.0450 65,000.00
- Kepala Tukang Org/Hari 0.0040 70,000.00
- Mandor Org/Hari 0.0010 75,000.00
b Bahan :
- Rangka usuk m3 0.0070 4,000,000.00
- Seng plat 0,30 mm m1 1.0000 25,000.00
- Talang PVC kotak # 15 cm m1 1.0000 20,000.00
- Paku seng Kg 0.0500 20,000.00
- Paku biasa Kg 0.1000 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Atap asbes m2 1.1000 95,000.00
- Paku sekrup bh 10.0000 1,500.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan pasang asbes bubungan
Satuan : m1
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.0300 60,000.00
- Tukang kayu Org/Hari 0.0700 65,000.00
- Kepala Tukang Org/Hari 0.0070 70,000.00
- Mandor Org/Hari 0.0040 75,000.00
b Bahan :
- Asbes bubungan m1 1.1000 45,500.00
- Paku sekrup bh 10.0000 1,500.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Kayu balok klas I (Bayam) m3 1.1000 12,500,000.00
- Angkur kusen besi Kg 1.2500 13,000.00
- Lem kayu Kg 1.0000 30,000.00
c Alat :
- Alat bantu elekrikal Ls 1.0000 2,000.00
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Kayu balok klas I lokal (Jati) m3 1.1000 5,000,000.00
- Angkur/paku 12 cm Kg 1.2500 20,000.00
- Lem kayu Kg 1.0000 30,000.00
c Alat :
- Alat bantu elektrikal Ls 1.0000 2,000.00
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan kusen dan rangka dinding sekat
Satuan : m3
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 7.0000 60,000.00
- Tukang kayu Org/Hari 21.0000 65,000.00
- Kepala Tukang Org/Hari 2.1000 70,000.00
- Mandor Org/Hari 0.3500 75,000.00
b Bahan :
- Kayu balok klas II (Meranti) m3 1.1000 4,000,000.00
- Angkur/paku 12 cm Kg 1.2500 20,000.00
- Lem kayu Kg 1.0000 30,000.00
c Alat :
- Alat bantu elektrikal Ls 1.0000 2,000.00
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Kayu papan klas I (Jati) m3 0.0240 5,000,000.00
- Lem kayu Kg 0.3000 30,000.00
c Alat :
- Alat bantu eletrikal Ls 1.0000 1,000.00
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
c Alat :
- Alat bantu elektrikal Ls 1.0000 1,000.00
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan daun pintu teakwood lapis Alluminium
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.7000 60,000.00
- Tukang kayu Org/Hari 0.0350 65,000.00
- Kepala Tukang Org/Hari 2.1000 70,000.00
- Mandor Org/Hari 0.2100 75,000.00
b Bahan :
- Rangka Kayu papan klas I (Jati) m3 0.0250 5,000,000.00
- Teak wood 90 x 220 cm Lbr 1.0000 95,000.00
- Tripleks lapis alumanium 90 x 220 cm Lbr 1.0000 85,000.00
- paku halus Kg 0.0300 20,000.00
- Lem kayu Kg 0.6000 30,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Rangka Kayu papan klas I (Jati) m3 0.0250 5,000,000.00
- Teak wood 90 x 220 cm m2 1.9800 95,000.00
- paku halus Kg 0.0300 20,000.00
- Lem kayu Kg 0.6000 30,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Rangka Kayu papan klas I (Jati) m3 0.0256 5,000,000.00
- Triplex 9 mm 120 x 240 cm Lbr 0.7500 175,000.00
- Teakwood 4 mm 120 x 240 cm Lbr 0.7500 95,000.00
- Lem Wiber Kg 0.5000 30,000.00
- Paku halus Kg 0.1200 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan daun pintu tripleks lapis Alluminium
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.7000 60,000.00
- Tukang kayu Org/Hari 0.0350 65,000.00
- Kepala Tukang Org/Hari 2.1000 70,000.00
- Mandor Org/Hari 0.2100 75,000.00
b Bahan :
- Rangka Kayu papan klas II m3 0.0250 4,000,000.00
- Tripleks 90 x 220 cm Lbr 1.0000 35,000.00
- Tripleks lapis alumanium 90 x 220 cm Lbr 1.0000 85,000.00
- paku halus Kg 0.0300 20,000.00
- Lem kayu Kg 0.6000 95,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- papan kayu klas I lokal/jati m2 0.0240 5,000,000.00
- Lem kayu Kg 0.3000 30,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan memasang jendela nako dan tralis
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.2000 60,000.00
- tukang besi Org/Hari 0.2000 65,000.00
- Kepala Tukang Org/Hari 0.0200 70,000.00
- Mandor Org/Hari 0.0010 75,000.00
b Bahan :
- Jendela nako (rangka + Kaca 5 mm) m2 1.1000 95,500.00
- Paku skrup 1 - 2,5 cm bh 10.0000 1,200.00
- Besi strip m1 7.0000 7,500.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Rolling door alluminium m2 1.0000 875,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Papan kayu m3 0.0600 4,000,000.00
- Paku 1 - 2,5 cm kg 0.1500 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan memasang kawat nyamuk
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.1000 60,000.00
- tukang besi Org/Hari 0.1000 65,000.00
- Kepala Tukang Org/Hari 0.0100 70,000.00
- Mandor Org/Hari 0.0050 75,000.00
b Bahan :
- Kawat nyamuk m2 1.1000 20,500.00
- Pengelasan cm 11.1100 2,139.00
- Baja strip (0,2 x 2 cm) kg 1.7160 13,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- kayu Usuk klas II m3 0.0120 4,000,000.00
- tripleks 4 mm lbr 0.3400 60,000.00
- Paku 5 - 10 cm Kg 0.0600 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- List plafond m' 1.0000 50,000.00
- Paku halus 2 cm Kg 0.0300 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan memasang plafond/dinding teakwood
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.0210 60,000.00
- Tukang kayu Org/Hari 0.0210 65,000.00
- Kepala Tukang Org/Hari 0.0020 70,000.00
- Mandor Org/Hari 0.0010 75,000.00
b Bahan :
- Teakwood 4 mm Lbr 0.3500 95,000.00
- Paku halus 2 cm Kg 0.0300 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan memasang langit - langit akustik (uk. 60 x 120 cm)
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.0210 60,000.00
- Tukang kayu Org/Hari 0.1000 65,000.00
- Kepala Tukang Org/Hari 0.0100 70,000.00
- Mandor Org/Hari 0.0050 75,000.00
b Bahan :
- Akustik Lbr 1.5000 150,000.00
- Paku tripleks Kg 0.0500 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Tripleks lapis alluminium Lbr 0.5100 85,000.00
- Paku halus 2 cm Kg 0.1000 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan memasang plafon/dinding gypsum board
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.1000 60,000.00
- Tukang kayu Org/Hari 0.0500 65,000.00
- Kepala Tukang Org/Hari 0.0050 70,000.00
- Mandor Org/Hari 0.0050 75,000.00
b Bahan :
- Gypsum boar 9 mm 240 x 120 cm Lbr 0.3640 75,000.00
- rangka hollow m2 1.0000 75,000.00
- Paku gypsum Kg 0.1100 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Lis gypsum profil 8 cm m1 1.0500 15,000.00
- Paku 3-5 cm Kg 0.0500 20,000.00
- Perekat/lem Kg 0.2500 10,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- List kayu profil lebar 5 cm m1 1.0500 12,500.00
- Paku list 2 - 4 cm Kg 0.0100 20,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan memasang Lis sponing kusen
Satuan : m1
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.0250 60,000.00
- Tukang kayu Org/Hari 0.0250 65,000.00
- Kepala Tukang Org/Hari 0.0025 70,000.00
- Mandor Org/Hari 0.0025 75,000.00
b Bahan :
- Papan jati m3 0.0020 5,000,000.00
- Paku halus Kg 0.0500 20,000.00
- Lem wiber Kg 0.1000 30,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Karpet dinding m2 1.0500 22,500.00
- Lem aica aibon Kg 0.3500 30,000.00
c Alat :
- Alat bantu Ls 1.0000 100.00
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- keramik 40 x 40 Bh 6.6000 9,600.00
- Portland Cement (PC) @ 40 kg Zak 0.2450 47,000.00
- Pasir pasang m3 0.0450 255,000.00
- Semen warna Kg 1.3000 4,500.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pasang lantai keramik (uk. 40 x 40 cm) motif kasar
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.2500 60,000.00
- Tukang batu Org/Hari 0.1250 65,000.00
- Kepala Tukang Org/Hari 0.0130 70,000.00
- Mandor Org/Hari 0.0130 75,000.00
b Bahan :
- keramik 40 x 40 motif kasar Bh 6.6000 10,400.00
- Portland Cement (PC) @ 40 kg Zak 0.2450 47,000.00
- Pasir pasang m3 0.0450 255,000.00
- Semen warna Kg 1.3000 4,500.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Keramik 20/25 m2 1.0000 60,000.00
- Portland Cement (PC) @ 40 kg Kg 9.3000 1,175.00
- Pasir pasang m3 0.0180 255,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan meni kayu/besi
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.0600 60,000.00
- Tukang batu Org/Hari 0.0030 65,000.00
- Kepala Tukang Org/Hari 0.1000 70,000.00
- Mandor Org/Hari 0.0100 75,000.00
b Bahan :
- Meni kayu/besi Kg 0.1800 40,000.00
- Minyak cat Ltr 0.0300 20,000.00
- Kwas biasa Bh 0.0800 8,500.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Dompul kayu Kg 0.0700 25,000.00
- Amplas Lbr 0.2000 5,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Amplas Lbr 0.2000 5,000.00
- Cat kilap kayu/besi Kg 0.2840 60,000.00
- Minyak cat Ltr 0.0500 20,000.00
- Kwas biasa Bh 0.0800 8,500.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pekerjaan cat tembok/plafon
Satuan : m2
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.0600 60,000.00
- Tukang batu Org/Hari 0.0030 65,000.00
- Kepala Tukang Org/Hari 0.1000 70,000.00
- Mandor Org/Hari 0.0100 75,000.00
b Bahan :
- Plamir tembok Kg 0.1400 10,000.00
- Amplas Lbr 0.2000 5,000.00
- Cat tembok (emulsion) Kg 0.3500 35,000.00
- Kwas roll Bh 0.0500 17,500.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Besi Holow m' 12.0000 37,500.00
- Kawat las Kg 1.2000 35,000.00
c Alat :
- Alat bantu ls 1.0000 1,000.00
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
Jenis Pekerjaan : Pasang kanstin
Satuan : m1
No. Uraian Pekerjaan Satuan Kuantitas Biaya Satuan
(Rp)
a Upah :
- Pekerja Org/Hari 0.3500 60,000.00
- Tukang batu Org/Hari 0.1500 65,000.00
- Kepala Tukang Org/Hari 0.0150 70,000.00
- Mandor Org/Hari 0.0170 75,000.00
b Bahan :
- pasangan batako bh 2.5000 2,500.00
- Portland Cement (PC) @ 40 kg Zak 0.0313 47,000.00
- Pasir pasang m3 0.0040 255,000.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
b Bahan :
- Cat seng (belmas) Kg 0.2500 16,500.00
- Kwas biasa Bh 0.0800 8,500.00
c Alat :
d Jumlah
PROFIT & OVERHEAD 15%
TOTAL
HARGA SATUAN PEKERJAAN
Jumlah
(Rp)
45,000.00
1,875.00
46,875.00
7,031.25
53,906.25
Jumlah
(Rp)
72,000.00
3,375.00
75,375.00
11,306.25
86,681.25
Jumlah
(Rp)
25,125.00
25,125.00
3,768.75
28,893.75
Jumlah
(Rp)
18,000.00
750.00
240,000.00
258,750.00
38,812.50
297,562.50
Jumlah
(Rp)
15,000.00
1,875.00
72,000.00
88,875.00
13,331.25
102,206.25
Jumlah
(Rp)
15,000.00
1,875.00
180,000.00
196,875.00
29,531.25
226,406.25
Jumlah
(Rp)
18,000.00
750.00
93,500.00
112,250.00
16,837.50
129,087.50
Jumlah
(Rp)
46,800.00
2,925.00
25,350.00
2,730.00
120,000.00
197,805.00
29,670.75
227,475.75
Jumlah
(Rp)
90,000.00
5,625.00
39,000.00
4,200.00
110,000.00
159,800.00
138,720.00
547,345.00
82,101.75
629,446.75
Jumlah
(Rp)
99,000.00
600.00
16,250.00
1,750.00
204,920.00
132,600.00
217,500.00
10,000.00
682,620.00
102,393.00
785,013.00
Jumlah
(Rp)
99,000.00
600.00
16,250.00
1,750.00
394,800.00
132,600.00
217,500.00
862,500.00
129,375.00
991,875.00
Jumlah
(Rp)
318,000.00
17,875.00
84,500.00
68,250.00
18,550.00
19,875.00
800,000.00
490,000.00
208,000.00
64,000.00
5,400.00
2,047,500.00
45,000.00
394,800.00
137,700.00
202,500.00
4,921,950.00
738,292.50
5,660,242.50
Jumlah
(Rp)
18,000.00
6,500.00
700.00
1,125.00
31,250.00
17,813.00
92,820.00
168,208.00
25,231.20
193,439.20
Jumlah
(Rp)
18,000.00
6,500.00
700.00
1,875.00
31,250.00
14,687.50
10,200.00
83,212.50
12,481.88
95,694.38
Jumlah
(Rp)
18,000.00
6,500.00
700.00
1,125.00
70,000.00
16,887.10
10,200.00
123,412.10
18,511.82
141,923.92
Jumlah
(Rp)
18,000.00
9,750.00
1,050.00
1,125.00
6,091.20
6,630.00
42,646.20
6,396.93
49,043.13
Jumlah
(Rp)
18,000.00
9,750.00
1,050.00
1,125.00
9,136.80
5,865.00
44,926.80
6,739.02
51,665.82
Jumlah
(Rp)
12,000.00
6,500.00
700.00
750.00
3,818.75
23,768.75
3,565.31
27,334.06
Jumlah
(Rp)
4,200.00
975.00
9,223.75
14,398.75
2,159.81
16,558.56
Jumlah
(Rp)
240,000.00
780,000.00
84,000.00
15,000.00
4,400,000.00
195,000.00
112,000.00
5,826,000.00
873,900.00
6,699,900.00
Jumlah
(Rp)
144,000.00
468,000.00
50,400.00
9,000.00
4,400,000.00
195,000.00
60,000.00
5,326,400.00
798,960.00
6,125,360.00
Jumlah
(Rp)
6,000.00
13,000.00
1,400.00
375.00
43,200.00
2,000.00
65,975.00
9,896.25
75,871.25
Jumlah
(Rp)
1,500.00
4,875.00
560.00
75.00
33,150.00
2,000.00
42,160.00
6,324.00
48,484.00
Jumlah
(Rp)
1,500.00
4,875.00
560.00
75.00
51,000.00
2,500.00
60,510.00
9,076.50
69,586.50
Jumlah
(Rp)
750.00
2,925.00
280.00
75.00
25,000.00
1,000.00
30,030.00
4,504.50
34,534.50
Jumlah
(Rp)
5,100.00
16,575.00
1,785.00
322.50
4,500.00
60.00
28,342.50
4,251.38
32,593.88
Jumlah
(Rp)
1,350.00
3,250.00
560.00
75.00
30,000.00
28,000.00
700.00
1,000.00
64,935.00
9,740.25
74,675.25
Jumlah
(Rp)
750.00
2,925.00
280.00
75.00
28,000.00
25,000.00
20,000.00
1,000.00
2,000.00
80,030.00
12,004.50
92,034.50
Jumlah
(Rp)
1,800.00
4,550.00
490.00
300.00
104,500.00
15,000.00
126,640.00
18,996.00
145,636.00
Jumlah
(Rp)
1,800.00
4,550.00
490.00
300.00
50,050.00
15,000.00
72,190.00
10,828.50
83,018.50
Jumlah
(Rp)
420,000.00
1,365,000.00
147,000.00
26,250.00
13,750,000.00
16,250.00
30,000.00
2,000.00
15,756,500.00
2,363,475.00
18,119,975.00
Jumlah
(Rp)
420,000.00
1,365,000.00
147,000.00
26,250.00
5,500,000.00
25,000.00
30,000.00
2,000.00
7,515,250.00
1,127,287.50
8,642,537.50
Jumlah
(Rp)
420,000.00
1,365,000.00
147,000.00
26,250.00
4,400,000.00
25,000.00
30,000.00
2,000.00
6,415,250.00
962,287.50
7,377,537.50
Jumlah
(Rp)
48,000.00
156,000.00
16,800.00
3,000.00
120,000.00
9,000.00
1,000.00
353,800.00
53,070.00
406,870.00
Jumlah
(Rp)
60,000.00
195,000.00
21,000.00
3,750.00
200,000.00
15,000.00
1,000.00
495,750.00
74,362.50
570,112.50
Jumlah
(Rp)
42,000.00
2,275.00
147,000.00
15,750.00
125,000.00
95,000.00
85,000.00
600.00
18,000.00
530,625.00
79,593.75
610,218.75
Jumlah
(Rp)
42,000.00
2,275.00
147,000.00
15,750.00
125,000.00
188,100.00
600.00
18,000.00
538,725.00
80,808.75
619,533.75
Jumlah
(Rp)
72,000.00
3,900.00
252,000.00
27,000.00
128,000.00
131,250.00
71,250.00
15,000.00
2,400.00
702,800.00
105,420.00
808,220.00
Jumlah
(Rp)
42,000.00
2,275.00
147,000.00
15,750.00
100,000.00
35,000.00
85,000.00
600.00
57,000.00
484,625.00
72,693.75
557,318.75
Jumlah
(Rp)
48,000.00
156,000.00
16,800.00
3,000.00
120,000.00
9,000.00
352,800.00
52,920.00
405,720.00
Jumlah
(Rp)
600.00
6,500.00
350.00
375.00
95,500.00
2,500.00
22,000.00
127,825.00
19,173.75
146,998.75
Jumlah
(Rp)
12,000.00
13,000.00
1,400.00
75.00
105,050.00
12,000.00
52,500.00
196,025.00
29,403.75
225,428.75
Jumlah
(Rp)
60,000.00
65,000.00
7,000.00
3,750.00
875,000.00
1,010,750.00
151,612.50
1,162,362.50
Jumlah
(Rp)
40,200.00
130,000.00
14,000.00
25,125.00
240,000.00
3,000.00
452,325.00
67,848.75
520,173.75
Jumlah
(Rp)
6,000.00
6,500.00
700.00
375.00
22,550.00
23,764.29
22,308.00
82,197.29
12,329.59
94,526.88
Jumlah
(Rp)
16,800.00
52,000.00
5,600.00
1,050.00
48,000.00
20,400.00
1,200.00
145,050.00
21,757.50
166,807.50
Jumlah
(Rp)
1,260.00
1,365.00
140.00
75.00
50,000.00
600.00
53,440.00
8,016.00
61,456.00
Jumlah
(Rp)
1,260.00
1,365.00
140.00
75.00
33,250.00
600.00
36,690.00
5,503.50
42,193.50
Jumlah
(Rp)
1,260.00
6,500.00
700.00
375.00
225,000.00
1,000.00
234,835.00
35,225.25
270,060.25
Jumlah
(Rp)
3,000.00
325.00
3,500.00
750.00
43,350.00
2,000.00
52,925.00
7,938.75
60,863.75
Jumlah
(Rp)
6,000.00
3,250.00
350.00
375.00
27,300.00
75,000.00
2,200.00
114,475.00
17,171.25
131,646.25
Jumlah
(Rp)
720.00
65.00
840.00
90.00
15,750.00
1,000.00
2,500.00
20,965.00
3,144.75
24,109.75
Jumlah
(Rp)
3,000.00
3,250.00
350.00
225.00
13,125.00
200.00
20,150.00
3,022.50
23,172.50
Jumlah
(Rp)
1,500.00
1,625.00
175.00
187.50
10,000.00
1,000.00
3,000.00
17,487.50
2,623.13
20,110.63
Jumlah
(Rp)
1,200.00
65.00
1,400.00
75.00
23,625.00
10,500.00
100.00
36,965.00
5,544.75
42,509.75
Jumlah
(Rp)
15,000.00
8,125.00
910.00
975.00
63,360.00
11,515.00
11,475.00
5,850.00
117,210.00
17,581.50
134,791.50
Jumlah
(Rp)
15,000.00
8,125.00
910.00
975.00
68,640.00
11,515.00
11,475.00
5,850.00
122,490.00
18,373.50
140,863.50
Jumlah
(Rp)
16,200.00
8,775.00
980.00
1,050.00
60,000.00
10,927.50
4,590.00
102,522.50
15,378.38
117,900.88
Jumlah
(Rp)
3,600.00
195.00
7,000.00
750.00
7,200.00
600.00
680.00
20,025.00
3,003.75
23,028.75
Jumlah
(Rp)
360.00
19.50
700.00
75.00
1,750.00
1,000.00
3,904.50
585.68
4,490.18
Jumlah
(Rp)
3,000.00
487.50
8,750.00
1,687.50
1,000.00
17,040.00
1,000.00
680.00
33,645.00
5,046.75
38,691.75
Jumlah
(Rp)
3,600.00
195.00
7,000.00
750.00
1,400.00
1,000.00
12,250.00
875.00
27,070.00
4,060.50
31,130.50
Jumlah
(Rp)
67,218.00
47,450.00
16,800.00
11,250.00
450,000.00
42,000.00
1,000.00
635,718.00
95,357.70
731,075.70
Jumlah
(Rp)
9,000.00
9,750.00
1,050.00
1,125.00
120,000.00
140,925.00
21,138.75
162,063.75
Jumlah
(Rp)
21,000.00
9,750.00
1,050.00
1,275.00
6,250.00
1,468.75
1,020.00
41,813.75
6,272.06
48,085.81
Jumlah
(Rp)
6,000.00
3,250.00
7,000.00
75.00
4,125.00
680.00
21,130.00
3,169.50
24,299.50
DAFTAR HARGA SATUAN UPAH DAN BAHAN
Keterangan
Keterangan
Keterangan
Keterangan
Keterangan
Keterangan
Keterangan