DAFTAR HARGA MATERIAL

No Nama Material Satuan Harga Satuan Ket

1 Pasir Urug m 3
Rp 80,000.00
2 Batu Kali m 3
Rp 150,000.00
3 Pasir Pasang m3 Rp 100,000.00
4 Tonasa Semen Portland 50 Kg zak Rp 51,240.00
5 Bekisting m2 Rp 101,704.29
6 Besi Beton Polos Ø 10 Lnjr Rp 32,462.24
7 Besi Beton Polos Ø 6 Lnjr Rp 26,464.36
8 Kawat Beton Kg Rp 11,200.00
9 Beton 1 : 2 : 3 m3 Rp 556,603.60
 DAFTAR UPAH
No Nama Pekerja Satuan Harga Satuan
1 Mandor Oh Rp 85,000.00
2 Kepala Tukang Oh Rp 75,000.00
3 Tukang Oh Rp 70,000.00
4 Pekerja Oh Rp 60,000.00
5 Tukang Batu Oh Rp 70,000.00
6 Tukang Besi Oh Rp 70,000.00
 DAFTAR ANALISA HARGA SATUAN

I. PEKERJAAN PONDASI
I.I PEKERJAAN PERSIAPAN
Analisa 001 1 m2 Pembersihan Lapangan
Material Koefisien Satuan Nama Pekerja Harga Satuan Sub Total
0.1 Oh Pekerja Rp 60,000.00 Rp 6,000.00
0.05 Oh Mandor Rp 85,000.00 Rp 4,250.00

Alat
I.II PEKERJAAN GALIAN
Analisa 001 1 m3 Galian Tanah Biasa Sedalam 1 Meter
Material Koefisien Satuan Nama Pekerja Harga Satuan Sub Total
0.4 Oh Pekerja Rp 60,000.00 Rp 24,000.00
0.04 Oh Mandor Rp 85,000.00 Rp 3,400.00

Alat
Analisa 002 1 m3 Urugan Kembali Galian Tanah
Material Koefisien Satuan Nama Pekerja Harga Satuan Sub Total
0.192 Oh Pekerja Rp 60,000.00 Rp 11,520.00
0.019 Oh Mandor Rp 85,000.00 Rp 1,615.00

Alat
Analisa 003 1 m3 Pemadatan Tanah
Material Koefisien Satuan Nama Pekerja Harga Satuan Sub Total
0.5 Oh Pekerja Rp 60,000.00 Rp 30,000.00
0.05 Oh Mandor Rp 85,000.00 Rp 4,250.00

Alat
I.III PEKERJAAN PONDASI BATU KALI
Analisa 001 1 m3 Urugan Pasir
Material Koefisien Satuan Nama Material Harga Satuan Sub Total
1.2 m3 Pasir Urug Rp 80,000.00 Rp 96,000.00

Upah Koefisien Satuan Nama Pekerja Harga Satuan Sub Total

0.3 Oh Pekerja Rp 60,000.00 Rp 18,000.00
0.01 Oh Mandor Rp 85,000.00 Rp 850.00

Alat
Analisa 002 1 m3 Pasangan Batu Kosong
Material Koefisien Satuan Nama Material Harga Satuan Sub Total
1.2 m3 Batu Kali Rp 150,000.00 Rp 180,000.00
0.3 m3 Pasir Urug Rp 80,000.00 Rp 24,000.00

Upah Koefisien Satuan Nama Pekerja Harga Satuan Sub Total

 0.78 Oh Pekerja Rp 60,000.00 Rp 46,800.00
0.39 Oh Tukang Batu Rp 70,000.00 Rp 27,300.00
0.039 Oh Kepala Tukang Rp 75,000.00 Rp 2,925.00
0.039 Oh Mandor Rp 85,000.00 Rp 3,315.00

Alat
Analisa 003 1 m3 Pasangan Batu Kali
Material Koefisien Satuan Nama Material Harga Satuan Sub Total
1.1 m3 Batu Kali Rp 150,000.00 Rp 165,000.00
4.04 zak Tonasa Semen Portland 50kg Rp 51,240.00 Rp 207,009.60
0.485 m3 Pasir Pasang Rp 100,000.00 Rp 48,500.00

Upah Koefisien Satuan Nama Pekerja Harga Satuan Sub Total

0.6 Oh Tukang Rp 70,000.00 Rp 42,000.00
0.06 Oh Kepala Tukang Rp 75,000.00 Rp 4,500.00
1.5 Oh Pekerja Rp 60,000.00 Rp 90,000.00
0.075 Oh Mandor Rp 85,000.00 Rp 6,375.00

I.IV PEKERJAAN SLOOF

Analisa 001 1 m3 Sloof 15/20
Material Koefisien Satuan Nama Material Harga Satuan Sub Total
13.3333 m2 Bekisting Rp 101,704.29 Rp 1,356,053.81
11.1111 lnjr Besi Beton Polos Ø 10 Rp 32,462.24 Rp 360,691.19
8.0717 lnjr Besi Beton Polos Ø 6 Rp 26,464.36 Rp 213,612.37
2.004 kg Kawat Beton Rp 11,200.00 Rp 22,444.80
1 m3 Beton 1 : 2 : 3 Rp 556,603.60 Rp 556,603.60

Upah Koefisien Satuan Nama Pekerja Harga Satuan Sub Total

4.85 oh Pekerja Rp 60,000.00 Rp 291,000.00
1.4 oh Tukang Besi Rp 70,000.00 Rp 98,000.00
0.331 oh Kepala Tukang Rp 75,000.00 Rp 24,825.00
0.17 oh Mandor Rp 85,000.00 Rp 14,450.00
Rp 10,250.00
Total

Rp 10,250.00

Rp 27,400.00
Total

Rp 27,400.00

Rp 13,135.00
Total

Rp 13,135.00

Rp 34,250.00
Total

Rp 34,250.00

Rp 114,850.00
Total

Rp 96,000.00
Total

Rp 18,850.00

Rp 284,340.00
Total

Rp 204,000.00
Total
Rp 80,340.00

Rp 563,384.60
Total

Rp 420,509.60
Total

Rp 142,875.00

Rp 2,937,680.78
Total

Rp 2,509,405.78
Total

Rp 428,275.00
 Volume
No Nama Pekerjaan Kode Panjang Lebar Tinggi Volume Satuan Total
1 Pembersihan Lapangan A
B

2 Pekerjaan Galian A 11.5 0.55 0.95 6.00875 m3

B 9.85 0.55 0.95 5.146625 m3
C 12 0.55 0.95 6.27 m3
D 4.15 0.8 0.95 3.154 m3
E 3 0.8 0.95 2.28 m3
F 1.7 0.8 0.95 1.292 m3
G 1.7 0.8 0.95 1.292 m3
H 3 0.8 0.95 2.28 m3
I 3.5 0.8 0.95 2.66 m3
J 4 0.8 0.95 3.04 m3
K 2.7 0.8 0.95 2.052 m3
L 2.5 0.8 0.95 1.9 m3
M 2.7 0.8 0.95 2.052 m3
N 2 0.8 0.95 1.52 m3
O 2.7 0.8 0.95 2.052 m3
P 3 0.8 0.95 2.28 m3
Q 2.5 0.8 0.95 1.9 m3
R 3.5 0.8 0.95 2.66 m3
S 1.5 0.8 0.95 1.14 m3
T 3.35 0.8 0.95 2.546 m3
U 3.5 0.8 0.95 2.66 m3
V 4.15 0.8 0.95 3.154 m3
W 1.5 0.8 0.95 1.14 m3
X 2.5 0.8 0.95 1.9 m3
62.379375
3 Urugan Kembali A 11.5 0.55 0.95 6.00875 m3
B 9.85 0.55 0.95 5.146625 m3
C 12 0.55 0.95 6.27 m3
D 4.15 0.8 0.95 3.154 m3
E 3 0.8 0.95 2.28 m3
F 1.7 0.8 0.95 1.292 m3
G 1.7 0.8 0.95 1.292 m3
H 3 0.8 0.95 2.28 m3
I 3.5 0.8 0.95 2.66 m3
J 4 0.8 0.95 3.04 m3
K 2.7 0.8 0.95 2.052 m3
L 2.5 0.8 0.95 1.9 m3
M 2.7 0.8 0.95 2.052 m3
N 2 0.8 0.95 1.52 m3
O 2.7 0.8 0.95 2.052 m3
 P 3 0.8 0.95 2.28 m3
Q 2.5 0.8 0.95 1.9 m3
R 3.5 0.8 0.95 2.66 m3
S 1.5 0.8 0.95 1.14 m3
T 3.35 0.8 0.95 2.546 m3
U 3.5 0.8 0.95 2.66 m3
V 4.15 0.8 0.95 3.154 m3
W 1.5 0.8 0.95 1.14 m3
X 2.5 0.8 0.95 1.9 m3
62.379375
4 Pemadatan Tanah A 11.5 0.55 0.95 6.00875 m3
B 9.85 0.55 0.95 5.146625 m3
C 12 0.55 0.95 6.27 m3
D 4.15 0.8 0.95 3.154 m3
E 3 0.8 0.95 2.28 m3
F 1.7 0.8 0.95 1.292 m3
G 1.7 0.8 0.95 1.292 m3
H 3 0.8 0.95 2.28 m3
I 3.5 0.8 0.95 2.66 m3
J 4 0.8 0.95 3.04 m3
K 2.7 0.8 0.95 2.052 m3
L 2.5 0.8 0.95 1.9 m3
M 2.7 0.8 0.95 2.052 m3
N 2 0.8 0.95 1.52 m3
O 2.7 0.8 0.95 2.052 m3
P 3 0.8 0.95 2.28 m3
Q 2.5 0.8 0.95 1.9 m3
R 3.5 0.8 0.95 2.66 m3
S 1.5 0.8 0.95 1.14 m3
T 3.35 0.8 0.95 2.546 m3
U 3.5 0.8 0.95 2.66 m3
V 4.15 0.8 0.95 3.154 m3
W 1.5 0.8 0.95 1.14 m3
X 2.5 0.8 0.95 1.9 m3
62.379375
5 Urugan Pasir A 11.5 0.55 0.05 0.31625 m3
B 9.85 0.55 0.05 0.270875 m3
C 12 0.55 0.05 0.33 m3
D 4.15 0.8 0.05 0.166 m3
E 3 0.8 0.05 0.12 m3
F 1.7 0.8 0.05 0.068 m3
G 1.7 0.8 0.05 0.068 m3
H 3 0.8 0.05 0.12 m3
I 3.5 0.8 0.05 0.14 m3
J 4 0.8 0.05 0.16 m3
 K 2.7 0.8 0.05 0.108 m3
L 2.5 0.8 0.05 0.1 m3
M 2.7 0.8 0.05 0.108 m3
N 2 0.8 0.05 0.08 m3
O 2.7 0.8 0.05 0.108 m3
P 3 0.8 0.05 0.12 m3
Q 2.5 0.8 0.05 0.1 m3
R 3.5 0.8 0.05 0.14 m3
S 1.5 0.8 0.05 0.06 m3
T 3.35 0.8 0.05 0.134 m3
U 3.5 0.8 0.05 0.14 m3
V 4.15 0.8 0.05 0.166 m3
W 1.5 0.8 0.05 0.06 m3
X 2.5 0.8 0.05 0.1 m3
3.283125
6 Pas. Batu Kosong A 11.5 0.5 0.2 1.15 m3
B 9.85 0.5 0.2 0.985 m3
C 12 0.5 0.2 1.2 m3
D 4.15 0.8 0.2 0.664 m3
E 3 0.8 0.2 0.48 m3
F 1.7 0.8 0.2 0.272 m3
G 1.7 0.8 0.2 0.272 m3
H 3 0.8 0.2 0.48 m3
I 3.5 0.8 0.2 0.56 m3
J 4 0.8 0.2 0.64 m3
K 2.7 0.8 0.2 0.432 m3
L 2.5 0.8 0.2 0.4 m3
M 2.7 0.8 0.2 0.432 m3
N 2 0.8 0.2 0.32 m3
O 2.7 0.8 0.2 0.432 m3
P 3 0.8 0.2 0.48 m3
Q 2.5 0.8 0.2 0.4 m3
R 3.5 0.8 0.2 0.56 m3
S 1.5 0.8 0.2 0.24 m3
T 3.35 0.8 0.2 0.536 m3
U 3.5 0.8 0.2 0.56 m3
V 4.15 0.8 0.2 0.664 m3
W 1.5 0.8 0.2 0.24 m3
X 2.5 0.8 0.2 0.4 m3
12.799
7 Pas. Batu Kali A 11.5 0.2625 3.01875 m3
B 9.85 0.2625 2.585625 m3
C 12 0.2625 3.15 m3
D 4.15 0.315 1.30725 m3
E 3 0.315 0.945 m3
 F 1.7 0.315 0.5355 m3
G 1.7 0.315 0.5355 m3
H 3 0.315 0.945 m3
I 3.5 0.315 1.1025 m3
J 4 0.315 1.26 m3
K 2.7 0.315 0.8505 m3
L 2.5 0.315 0.7875 m3
M 2.7 0.315 0.8505 m3
N 2 0.315 0.63 m3
O 2.7 0.315 0.8505 m3
P 3 0.315 0.945 m3
Q 2.5 0.315 0.7875 m3
R 3.5 0.315 1.1025 m3
S 1.5 0.315 0.4725 m3
T 3.35 0.315 1.05525 m3
U 3.5 0.315 1.1025 m3
V 4.15 0.315 1.30725 m3
W 1.5 0.315 0.4725 m3
X 2.5 0.315 0.7875 m3
27.386625
8 Pekerjaan Sloof 15/20 A 11.5 0.15 0.2 0.345 m3
B 9.85 0.15 0.2 0.2955 m3
C 12 0.15 0.2 0.36 m3
D 4.15 0.15 0.2 0.1245 m3
E 3 0.15 0.2 0.09 m3
F 1.7 0.15 0.2 0.051 m3
G 1.7 0.15 0.2 0.051 m3
H 3 0.15 0.2 0.09 m3
I 3.5 0.15 0.2 0.105 m3
J 4 0.15 0.2 0.12 m3
K 2.7 0.15 0.2 0.081 m3
L 2.5 0.15 0.2 0.075 m3
M 2.7 0.15 0.2 0.081 m3
N 2 0.15 0.2 0.06 m3
O 2.7 0.15 0.2 0.081 m3
P 3 0.15 0.2 0.09 m3
Q 2.5 0.15 0.2 0.075 m3
R 3.5 0.15 0.2 0.105 m3
S 1.5 0.15 0.2 0.045 m3
T 3.35 0.15 0.2 0.1005 m3
U 3.5 0.15 0.2 0.105 m3
V 4.15 0.15 0.2 0.1245 m3
W 1.5 0.15 0.2 0.045 m3
X 2.5 0.15 0.2 0.075 m3
2.775
 RAB
No Nama Pekerjaan Volume Satuan Harga Satuan Sub Total
1 Pekerjaan Galian 62.379375 m3 Rp 27,400.00 Rp 1,709,194.88
2 Pekerjaan Urugan Kembali 62.379375 m3 Rp 13,135.00 Rp 819,353.09
3 Pekerjaan Pemadatan Tanah 62.379375 m3 Rp 34,250.00 Rp 2,136,493.59
4 Pas. Pasir Urug 3.283125 m3 Rp 114,850.00 Rp 377,066.91
5 Pas. Batu Kosong 12.799 m3 Rp 284,340.00 Rp 3,639,267.66
6 Pas. Batu Kali 27.386625 m3 Rp 563,384.60 Rp 15,429,202.77
7 Pekerjaan Sloof 15/20 2.775 m3 Rp 2,937,680.78 Rp 8,152,064.16
 Total

Rp 32,262,643.06