DAFTAR HARGA BAHAN DAN UPAH

KEGIATAN : PEKERJAAN RABAT BETON + TALUD + DRAINASE

LOKASI : LEBBAE DESA TIMUSU
TAHUN : 2017

NO NAMA BAHAN SATUAN HARGA SATUAN Pajak (10%) Pajak (1,5 % )

A BAHAN LOKAL
1 Batu Kali M3 125,000.00 11,400 1,700
2 Pasir Pasangan M3 117,500.00 10,700 1,600
3 Pasir Beton M3 117,500.00 10,700 1,600
4 Chipping 2 -3 M3 350,000.00 31,800 4,800
5 Timbunan Sirtu Kls C M3 75,000.00 6,800 1,000

B BAHAN PABRIKASI
1 Semen Tonasa 40 Kg Zak 53,000.00 4,800 700
2 Besi Ø 12 Batang 105,000.00 9,500 1,400
4 Kawat Kg 25,000.00 2,300 300

C KAYU
1 Kayu Kls IV perancah M3 1,500,000.00 136,400 20,500
2 Paku Kg 25,000.00 2,300 300

D HARGA UPAH
1 PEKERJA OH 110,000.00
2 TUKANG OH 140,000.00

E ALAT
1 MOLEN Hari 300,000.00 27,300 4,100
2 GEROBAK Buah 500,000.00 45,500 6,800
3 SEKOP Buah 85,000.00 7,700 1,200
4 PAPAN PROYEK Buah 150,000.00
5 PRASASTI Buah 350,000.00
HARGA RAB

138,100.00 #REF! 552,400.00 150000

129,800.00 519,200.00
129,800.00 13636.3636363636
386,600.00
82,800.00 331,200.00

58,500.00
115,900.00
27,600.00

1,656,900.00
27,600.00

110,000.00
140,000.00

331,400.00
552,300.00
93,900.00
150,000.00
350,000.00
 DAFTAR ANALISA PEKERJAAN RABAT
PEKERJAAN : PEKERJAAN RABAT BETON
: DESA TIMUSU KEC.LILIRIAJA KAB. SOPPENG

TAHUN ANGGARAN : 2017

LOKASI : LEBBAE

A. PEKERJAAN RABAT
1 M3 PENIMBUNAN BADAN JALAN / BAWAH RABAT
Bahan 1.2 OH Timbunan Sirtu Rp 82,800.00 Rp 99,360.00
Tenaga 0.30 OH Pekerja Rp 110,000.00 Rp 33,000.00
Rp 132,360.00

1 M3 BETON STRUKTUR KLS 175

Bahan 8.150 Zak Semen Portland 40 Kg Rp 58,500.00 Rp 476,775.00
0.540 M3 Pasir Rp 129,800.00 Rp 70,092.00
0.760 M3 Batu Pecah Rp 386,600.00 Rp 293,816.00
0.125 Hari Molen Rp 331,400.00 Rp 41,425.00
Tenaga 1.650 OH Pekerja Rp 110,000.00 Rp 181,500.00
0.280 OH Tukang Batu Rp 140,000.00 Rp 39,200.00
Rp 1,102,808.00

1 M2 PASANG BEKISTING COR RABAT

Bahan 0.050 M3 Kayu Kelas IV Rp 1,656,900.00 Rp 82,845.00
0.300 kg Paku Biasa 2" - 5" Rp 27,600.00 Rp 8,280.00
Tenaga 0.520 OH Pekerja Rp 110,000.00 Rp 57,200.00
0.260 OH Tukang Kayu Rp 140,000.00 Rp 36,400.00
Rp 184,725.00

B. PEKERJAAN BAHU JALAN

1 M3 TIMBUNAN BAHU JALAN
Bahan 1.2 OH Timbunan Sirtu Rp 82,800.00 Rp 99,360.00
Tenaga 0.30 OH Pekerja Rp 110,000.00 Rp 33,000.00
Rp 132,360.00

1 M3 PEMADATAN
Tenaga 0.50 OH Pekerja Rp 110,000.00 Rp 55,000.00
Rp 55,000.00

C. PEKERJAAN TALUD
1 M3 GALIAN TANAH
Tenaga 0.750 OH Pekerja Rp 110,000.00 Rp 82,500.00
Rp 82,500.00

1 M3 PASANGAN PONDASI BATU KALI 1 Pc : 4 Ps

Bahan 1.200 M3 Batu Kali Rp 138,100.00 Rp 165,720.00
4.075 Zak Semen Portland 40 Kg Rp 58,500.00 Rp 238,387.50
0.520 M3 Pasir Pasang Rp 129,800.00 Rp 67,496.00
Tenaga 1.500 OH Pekerja Rp 110,000.00 Rp 165,000.00
0.750 OH Tukang Batu Rp 140,000.00 Rp 105,000.00
Rp 741,603.50

1 M2 PLASTERAN SIAR 1 Pc : 2 Ps
Bahan 0.158 Zak Semen Portland 40 Kg Rp 58,500.00 Rp 9,243.00
0.012 M3 Pasir Pasang Rp 129,800.00 Rp 1,557.60
Tenaga 0.300 OH Pekerja Rp 110,000.00 Rp 33,000.00
0.150 OH Tukang Batu Rp 140,000.00 Rp 21,000.00
Rp 64,800.60

D. PEKERJAAN DRAINASE
1 M3 GALIAN TANAH
Tenaga 0.750 OH Pekerja Rp 110,000.00 Rp 82,500.00
Rp 82,500.00

1 M3 PASANGAN PONDASI BATU KALI 1 Pc : 3 Ps

Bahan 1.200 M3 Batu Kali Rp 138,100.00 Rp 165,720.00
5.050 Zak Semen Portland 40 Kg Rp 58,500.00 Rp 295,425.00
0.485 M 3
Pasir Pasang Rp 129,800.00 Rp 62,953.00
Tenaga 1.500 OH Pekerja Rp 110,000.00 Rp 165,000.00
0.750 OH Tukang Batu Rp 140,000.00 Rp 105,000.00
Rp 794,098.00
 1 M2 PLASTERAN 1 Pc : 3 Ps
Bahan 0.195 Zak Semen Portland 40 Kg Rp 58,500.00 Rp 11,378.25
0.023 M3 Pasir Pasang Rp 129,800.00 Rp 2,985.40
Tenaga 0.300 OH Pekerja Rp 110,000.00 Rp 33,000.00
0.150 OH Tukang Batu Rp 140,000.00 Rp 21,000.00
Rp 68,363.65

1 M2 PEKERJAAN ACIAN
Bahan 0.056 Zak Semen Portland 40 Kg Rp 58,500.00 Rp 3,290.63
Tenaga 0.200 OH Pekerja Rp 110,000.00 Rp 22,000.00
0.100 OH Tukang Batu Rp 140,000.00 Rp 14,000.00
Rp 39,290.63
8.15
1 Material 112,442,100
Gerobak 1 Buah 552,300 552,300
Prasasti 1 Buah 350,000 350,000
Sekop 2 Buah 93,900 187,800
Batu Kali 35 M3 138,100 4,833,500
Batu Pecah 76 M3 386,600 29,381,600
Molen 12 Hari 331,400 3,976,800
Pasir 72 M3 129,800 9,345,600
Semen Portland 40 Kg 1013 Zak 58,500 59,260,500
Timbunan Latrik 55 M3 82,800 4,554,000
2 Upah 51,610,000
Tukang 96 OH 140,000 13,440,000
Pekerja 347 OH 110,000 38,170,000
JUMLAH 164,052,100

Biaya Umum 6,500,000

HARGA JUMLAH
N0 URAIAN VOLUME
SATUAN HARGA

1 Honor TPBJ 3,450,000

Ketua 1 Keg 650,000 650,000
Sekretaris 1 Keg 550,000 550,000
 RENCANA ANGGARAN BIAYA
DESA TIMUSU KECAMATAN LILIRIAJA
TAHUN ANGGARAN 2020

1 . Bidang : Pembangunan Desa

2 . Kegiatan : Pekerjaan Rabat Beton Dan Drainase Lobo
3 . Waktu Pelaksanaan : 90 Hari

Rincian Pendanaan :
HARGA JUMLAH
N0 URAIAN VOLUME
SATUAN HARGA
1 2 3 4 5

I PEKERJAAN RABAT 116,456,900.00

A Pekerjaan Timbunan Bawah Rabat 41.369 M3
1 Timbunan Latrik 49.000 M3 82,800.00 4,057,200.00
2 Pekerja 12.000 OH 110,000.00 1,320,000.00

B Pekerjaan Kontruksi Beton 101.059 M3

1 Semen Portland 40 Kg 823.00 Zak 58,500.00 48,145,500.00
2 Pasir 54.00 M3 129,800.00 7,009,200.00
3 Batu Pecah 77.00 M3 386,600.00 29,768,200.00
4 Molen 12.00 Hari 331,400.00 3,976,800.00
6 Pekerja 166.00 OH 110,000.00 18,260,000.00
7 Tukang Batu 28.00 OH 140,000.00 3,920,000.00

III PEKERJAAN DRAINASE 46,460,400.00

A Pekerjaan Galian Tanah 41.09 M 3

1 Pekerja 31.00 OH 110,000.00 3,410,000.00

B Pekerjaan Pasangan Batu ( 1 : 3 ) 29.250 M3

1 Batu Kali 35.00 M3 138,100.00 4,833,500.00
2 Semen Portland 40 Kg 147.00 Zak 58,500.00 8,599,500.00
3 Pasir Pasang 14.00 M3 129,800.00 1,817,200.00
4 Pekerja 44.00 OH 110,000.00 4,840,000.00
5 Tukang Batu 22.00 OH 140,000.00 3,080,000.00

C Pekerjaan Plasteran ( 1 : 3 ) 187.20 M2

1 Semen Portland 40 Kg 36.00 Zak 58,500.00 2,106,000.00
2 Pasir Pasang 4.00 M3 129,800.00 519,200.00
3 Pekerja 56.00 OH 110,000.00 6,160,000.00
4 Tukang Batu 28.00 OH 140,000.00 3,920,000.00

D Pekerjaan Acian 187.20 M2

1 Semen Portland 40 Kg 10.00 Zak 58,500.00 585,000.00
3 Pekerja 37.00 OH 110,000.00 4,070,000.00
4 Tukang Batu 18.00 OH 140,000.00 2,520,000.00

IV PERLENGKAPAN 1,134,800.00
1 Gerobak 1.000 Buah 552,300.00 552,300.00
2 Sekop 2.000 Buah 93,900.00 187,800.00
3 Prasasti 1.000 Buah 350,000.00 350,000.00
4 Tali 1.00 Ls 44,700.00 44,700.00

JUMLAH ( I + II + III ) 164,052,100.00

Timusu, Januari 2020

Kepala Desa Timusu Panitia Pelaksana

( FIRDAUS.S.Sos) ( MASTANG )
 4% 6,562,084.00
Biaya Umum 6,500,000

Honor TPBJ 3,450,000

Ketua 1 Keg 650,000 650,000
Sekretaris 1 Keg 550,000 550,000
 TAKE OF SHEET

Desa : TIMUSU Jenis Prasarana : Rabat

NO Sketsa Dimensi Volume Analisa Perhitungan Volume

PEKERJAAN RABAT
1 Timbunan Bawah Rabat 41.369 M3

t
L = 3.00 V = (a x t x p ) 15.00 M3
t = 0.05
P = 100
L
L = 2.50 V = (a x t x p ) 26.37 M3
t = 0.05
P = 211

L = 1.00 V = (a x t x p ) - M3
t = 0.05
P = 0

2 Volume Rabat 101.059 M3

t L = 2.50 V = (a x t x p ) 32.50 M3
t = 0.13
P = 100
L
L = 2.50 V = (a x t x p ) 68.56 M3
t = 0.13
P = 211

L = 1.00 V = (a x t x p ) - M3
t = 0.13
P = 0

PEKERJAAN TALUD
I Volume Galian Tanah 97.515 M3
1 Galian Tanah
a a = 0.60 V = (a+b) x h/2 x L 97.52 M3
b = 0.50 = 97.515
h = 0.30
h L = 591.00

b
II Pasangan Batu Kali 53.523 M3
1 Volume Pas. Batu
a

a = 0.25 V1 = (a+b2) x h/2 x L 26.42 M3 ###

b1 = 0.50
b2 = 0.40 V2 = t x b1x L 27.10 M3 ###
h t = 0.20
I h = 0.30
L = 271.00
b2
a = 0.25 V1 = (a+b2) x h/2 x L 41.60 M3
t I b1 = 0.50
I b2 = 0.40 V2 = t x b1x L 32.00 M3
b1 t = 0.20
h = 0.40
L = 320.00

III Plasteran 357.050 M2

1 Volume Pas. Batu
a

a = 0.25 V = (a + h ) x L 149.05 M3
h = 0.30
L = 271.00
h
I
a = 0.25 V = (a + h ) x L 208.00 M3
 b2 h = 0.40
L = 320.00
t I
I
b1

PEKERJAAN DRAINASE
I Galian 41.090 M3

0.3

1
L = 0.7 M
T = 0.5 M V =L X T X P 41.090 M3
P = 117 M

II Pasangan Batu 29.250 M3

A1 = ( 0.9 + 0.8 ) 0.60 / 2.0

= 0.51 m2
25 40 25
A2 = ( 0.65 + 0.40 ) 0.40 / 2.0
= 0.21 m2

A A3 = ( 0.20 x 0.250 )
40 = 0.05 m2

20 A = A1 - A2 - A3
= 0.25 m2
b 25 b 30 25
2 2 P = 117 Vol = A x P
= 0.25 x 117 29.25 M3

III Plasteran 187.20 M2

25 40 25 b = 0.25 + 0.4 + 0.3 + 0.4 + 0.25

= 1.6

A = b x P
1.6 x 117 187.2 M2 ###
40

20

b 25 b 30 25
2 2 P = 117
232.05

311

158.9
73.15
151.95

168
117.4

158.9
117.4
117.4

158.9
117.4