REKAPITULASI HARGA

No. : 001/2018
Nama Proyek : PLASTIC FILM GREENHOUSE PROJECT
Nama Pekerjaan : PEKERJAAAN SIPIL
Pemilik : PT. HYDRO FARM INDONESIA
Tahun : 2018

VOLUME JUMLAH
No. URAIAN TOTAL KETERANGAN
Qtty Sat Upah Material

A. PEKERJAAN PERSIAPAN 1.00 ls 42,850,000.00 69,650,000.00 112,500,000.00

B. PEKERJAAN TANAH 1.00 ls 11,948,153.25 14,355,000.00 26,303,153.25

C. PEKERJAAN PONDASI DAN RAMNED EARTH 1.00 ls 18,173,571.68 64,545,546.61 82,719,118.29

D. PEKERJAAN DINDING 1.00 ls 7,920,000.00 13,867,425.00 21,787,425.00

E. PEKERJAAN PARIT 1.00 ls 1,258,100.00 3,046,350.00 4,304,450.00

JUMLAH 247,614,146.54
JUMLAH SETELAH PEMBULATAN 247,600,000.00

TERBILANG : Dua Ratus Empat Puluh Tujuh Juta Enam Ratus Ribu Rupiah

Balikpapan, 15 Juli 2021

Hormat kami,

UNTUNG
Pelaksana
RINCIAN ANGGARAN BIAYA (RAB)
No. : 001/2018
Nama Proyek : PLASTIC FILM GREENHOUSE PROJECT
Nama Pekerjaan : PEKERJAAAN SIPIL
Pemilik : PT. HYDRO FARM INDONESIA
Tahun : 2018

VOLUME HARGA SATUAN JUMLAH PLAN

No. URAIAN SPESIFIKASI TOTAL
Qtty Sat Upah Material Upah Material %

A. PRELIMINARY WORKS
1 Man power & Material Mobilization Man power dan material 1.00 ls 10,500,000.00 10,500,000.00 10,500,000.00 10,500,000.00 21,000,000.00 8.48%
2 Water for work, and suply Water Deep Well, Tank for Water 1200 ltr 1.00 set 9,500,000.00 4,750,000.00 9,500,000.00 4,750,000.00 14,250,000.00 5.75%
3 Electrical for work, and suply Panel DB and Genset 5 KVA 1.00 set 2,750,000.00 29,500,000.00 2,750,000.00 29,500,000.00 32,250,000.00 13.02%
4 Temporary Storage 24 m2, frame kayu, atap seng 24.00 m2 750,000.00 850,000.00 18,000,000.00 20,400,000.00 38,400,000.00 15.51%
5 Perbaikan dinding gudang smentara Multiplex 6mm, rangka kayu balok 1.00 ls 2,100,000.00 4,500,000.00 2,100,000.00 4,500,000.00 6,600,000.00 2.67%
Sub Total 42,850,000.00 69,650,000.00 112,500,000.00

B. PEKERJAAN TANAH
1 Marking, bouwplank Kayu balok, papan meranti 99.00 m1 65,000.00 145,000.00 6,435,000.00 14,355,000.00 20,790,000.00 8.40%
2 Galian Manual 46.52 m3 45,000.00 2,093,602.50 - 2,093,602.50 0.85%
3 Timbunan kembali 13.96 m3 35,000.00 488,507.25 - 488,507.25 0.20%
4 Perkerasan tanah Dengan Hand stamper 32.57 m3 90,000.00 2,931,043.50 - 2,931,043.50 1.18%
Sub Total 11,948,153.25 14,355,000.00 26,303,153.25

C. PEKERJAAN PONDASI DAN RAMNED EARTH

C.1 Pondasi Plat 1000x1000x300
1 Bekesting Triplek 9mm, balok 5.7 33.60 m2 50,000.00 95,000.00 1,680,000.00 3,192,000.00 4,872,000.00 1.97%
2 Pembesian Pondasi Besi Ø12 - 200, bendrat 496.72 kg 4,000.00 19,900.00 1,986,880.00 9,884,728.00 11,871,608.00 4.79%
3 Pengecoran pondasi Site mix sps. 1:2:3 8.57 m3 300,000.00 1,350,000.00 2,570,652.00 11,567,934.00 14,138,586.00 5.71%

C.2 Pekerjaan Kolom Beton 1000x300x300

1 Bekesting Triplek 9mm, balok 5.7 49.28 m2 50,000.00 95,000.00 2,464,000.00 4,681,600.00 7,145,600.00 2.89%
2 Pembesian Kolom Besi 4Ø12, Ø8 - 200, bendrat 166.90 kg 4,000.00 19,900.00 667,591.68 3,321,268.61 3,988,860.29 1.61%
3 Pengecoran kolom Site mix sps. 1:2:3 2.77 m3 300,000.00 1,350,000.00 831,600.00 3,742,200.00 4,573,800.00 1.85%

C.3 Pekerjaan Ramned Earth

1 Bekesting Triplek 9mm, balok 5.7 59.40 m2 50,000.00 95,000.00 2,970,000.00 5,643,000.00 8,613,000.00 3.48%
2 Pengecoran ramned earth Site mix sps. 1:2:3 16.68 m3 300,000.00 1,350,000.00 5,002,848.00 22,512,816.00 27,515,664.00 11.11%
Sub Total 18,173,571.68 64,545,546.61 82,719,118.29

D. PEKERJAAN DINDING
1 Pekerjaan dinding bata merah 49.50 m2 65,000.00 150,150.00 3,217,500.00 7,432,425.00 10,649,925.00 4.30%
2 Finishing dinding Plester aci 99.00 m2 47,500.00 65,000.00 4,702,500.00 6,435,000.00 11,137,500.00 4.50%
Sub Total 7,920,000.00 13,867,425.00 21,787,425.00

E. PEKERJAAN PARIT
1 Galian parit depan manual 4.83 m3 45,000.00 217,350.00 - 217,350.00 0.09%
2 Pasangan bata dinding parit Bata merah 11.50 m2 65,000.00 150,150.00 747,500.00 1,726,725.00 2,474,225.00 1.00%
3 Cor dasar parit Site mix, Sps. 1:4 0.98 m3 300,000.00 1,350,000.00 293,250.00 1,319,625.00 1,612,875.00 0.65%
Sub Total 1,258,100.00 3,046,350.00 4,304,450.00

RAB GREENHOUSE Page 2 of 4

 VOLUME HARGA SATUAN JUMLAH PLAN
No. URAIAN SPESIFIKASI TOTAL
Qtty Sat Upah Material Upah Material %

TOTAL 82,149,824.93 165,464,321.61 247,614,146.54 100.00%

RAB GREENHOUSE Page 3 of 4

RENCANA SCHEDULE PELAKSANAAN
No. : 001/2018
Nama Proyek : PLASTIC FILM GREENHOUSE PROJECT
Nama Pekerjaan : PEKERJAAAN SIPIL
Pemilik : PT. HYDRO FARM INDONESIA
Tahun : 2018

RENCANA WAKTU PEKERJAAN

VOLUME BOBOT
No. URAIAN DURASI BULAN KE #1 BULAN KE #2 BULAN KE #3 KETERANGAN
Qtty Sat % W - 01 W - 02 W - 03 W - 04 W - 05 W - 06 W - 07 W - 08 W - 09 W - 10 W - 11 W - 12

A. PEKERJAAN PERSIAPAN 1.00 ls 45.43% 4 0.11 0.11 0.11 0.11 100%

B. PEKERJAAN TANAH 1.00 ls 10.62% 2 0.05 0.05 80%

C. PEKERJAAN PONDASI DAN RAMNED EARTH 1.00 ls 33.41% 3 0.11 0.11 0.11 60%

D. PEKERJAAN DINDING 1.00 ls 8.80% 2 0.04 0.04 40%

E. PEKERJAAN PARIT 1.00 ls 1.74% 1 0.02 20%

0%
RENCANA 100.00% 11.4% 11.4% 11.4% 11.4% 5.3% 5.3% 11.1% 11.1% 11.1% 4.4% 4.4% 1.7%
PLAN MINGGUAN 11.4% 22.7% 34.1% 45.4% 50.7% 56.1% 67.2% 78.3% 89.5% 93.9% 98.3% 100.0%

Balikpapan, 15 Juli 2021

Hormat kami,

UNTUNG
Pelaksana