Professional Documents
Culture Documents
RAB Dengan Tanah Galian Dibeli FIX!!!
RAB Dengan Tanah Galian Dibeli FIX!!!
SATUAN
NO BAHAN / MATERIAL SPESIFIKASI BAHAN SAT
HARGA
A. Agregat Kasar, Bahan Perekat & Bahan Jadinya
Bahan 1 - Hal 1
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 2
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 3
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 4
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 5
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 6
Harga Satuan Tertinggi - 2015
14 Keramik 10 x 20 dan 20 x 20 KW
1 DN Putih/polos Mulia buah 3,094.75
10 x 20 KW 1
15 Keramik Corak/Warna/ Anti slip
Mulia buah 2,920.00
20 x 20 (KM) KW 1 DN
16 Keramik Corak/Warna/Anti Slip
Mulia buah 2,822.00
Bahan 1 - Hal 7
Harga Satuan Tertinggi - 2015
20 x 20 (KM) KW 1 DN
17 Keramik
Putih polos Mulia buah 2,892.52
20 x 25 Dinding (KM) KW
18 Keramik
1 DN Corak Mulia buah 3,703.86
30 x 30 KW 1 Dn Putih
19 Keramik
Polos Mulia buah 5,836.41
30 x 30 KW 1
20 Keramik Warna/Corak (Anti Slip)
Mulia buah 7,568.09
40 x 40 KW 1 DN Putih
21 Keramik
Polos Mulia buah 11,288.00
40 x 40 KW 1 DN
22 Keramik Warna/Corak (Anti Slip)
Mulia buah 13,639.67
10 x 20 dan 20 x 20 KW
23 Keramik
1 DN Putih/polos Roman
buah 2,822.00
10 x 20 KW 1 DN
24 Keramik Corak/Warna/Anti Slip
Roman buah 3,259.41
20 x 20 (KM) KW 1 DN
25 Keramik Corak/Warna/Anti Slip
Roman buah 3,866.14
20 x 20 (KM) KW 1 Dn
26 Keramik
Putih Polos Roman buah 5,079.60
20 x 25 Dinding (KM) KW
27 Keramik
1 DN Coarak Roman
buah 3,950.80
30 x 30 KW 1 DN Polos
Keramik
28 Roman buah 9,428.05
30 x 30 KW 1 DN
29 Keramik Warna/Corak (Anti Slip)
Roman buah 7,439.82
40 x 40 KW 1 DN Polos
Keramik
30 Roman buah 11,523.17
40 x 40 KW 1 DN
31 Keramik Warna/Corak (Anti Slip)
Roman buah 8,979.09
60 x 60 (Masterina
Keramik
32 Polos) buah 30,571.67
60 x 60 (Masterina
Keramik
33 Corak) buah 37,302.14
60 x 60 (Masterina
Keramik
34 Muda) buah 50,448.42
35 Keramik 60 x 60 (Masterina Tua) buah 52,186.78
36 Keramik 60 x 60 (Roman Polos) buah 40,416.67
37 Keramik 60 x 60 (Roman Corak) buah 47,551.17
38 Keramik 60 x 60 (KIA Polos) buah 31,000.00
Bahan 1 - Hal 8
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 9
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 10
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 11
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 12
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 13
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 14
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 15
Harga Satuan Tertinggi - 2015
I. BAHAN KACA
1 Kaca Polos 2 mm (ASAHI) m2 107,706.33
Bahan 1 - Hal 16
Harga Satuan Tertinggi - 2015
K. BAHAN PERPIPAAN
Besi Pipa untuk Hydrant
1 BSP 1" btg 224,349.00
Besi Pipa untuk Hydrant
2 BSP 1.15" btg 256,802.00
Besi Pipa untuk Hydrant
3 BSP 1.5" btg 304,776.00
Besi Pipa untuk Hydrant
4 BSP 2" btg 410,601.00
Besi Pipa untuk Hydrant
5 BSP 2.5" btg 701,972.50
Besi Pipa untuk Hydrant
6 BSP 3" btg 809,208.50
Besi Pipa untuk Hydrant
7 BSP 4" btg 1,077,298.50
Besi Pipa untuk Hydrant
8 BSP 6" btg 2,225,147.00
Bahan 1 - Hal 17
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 18
Harga Satuan Tertinggi - 2015
Macam-macam
57 Sambungan Paralon 1 1/4" buah 9,877.00
Macam-macam
58 Sambungan Paralon 1 1/2" buah 13,404.50
Macam-macam
59 Sambungan Paralon 1 3/4" buah 13,404.50
Bahan 1 - Hal 19
Harga Satuan Tertinggi - 2015
Macam-macam
60 Sambungan Paralon 2" buah 21,870.50
Macam-macam
61 Sambungan Paralon 2 1/2" buah 32,453.00
Macam-macam
62 Sambungan Paralon 3"
Macam-macam buah 40,919.00
63 Sambungan
Sambungan Paralon 4" buah 60,673.00
Pipa PVC
64 Jenis AW 4" TY buah 123,462.50
65 Lem Paralon tube 14,110.00
66 Solatif Ledeng gl 5,644.00
Pipa PVC 4" Berlobang
67 Jenis AW m' 80,779.75
L. BAHAN SANITAIR
Bahan 1 - Hal 20
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 21
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 22
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 23
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 24
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 25
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 26
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 27
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 28
Harga Satuan Tertinggi - 2015
N. BAHAN MEKANIKAL
Bahan 1 - Hal 29
Harga Satuan Tertinggi - 2015
O. BAHAN ELEKTRIKAL
Kabel NYA 1 x 1.5 Prima ( 1
1 ROLL
rol = 50 m' ) 158,361.23
Kabel NYA 1 x 2.5 Prima ( 1
2 ROLL
ml = 50 m' ) 241,995.91
Kabel NYM 2 x 1.5 Prima
3 m'
( 1 ml = 50 m' ) 7,574.72
Kabel NYM 3 x 1.5 Prima
4 m'
( 1 rol = 50 m' ) 9,563.76
Kabel NYM 2 x 2.5 Prima
5 m'
( 1 ml = 50 m' ) 12,552.73
Kabel NYM 3 x 2.5 Prima
6 m'
( 1 rol = 50 m' ) 15,488.55
Kabel NYM 4 x 2.5 Prima
7 m'
( 1 ml = 50 m' ) 8,978.19
Kabel NYM 2 x 4 Prima ( 1
8 m'
rol = 50 m' ) 7,553.08
Kabel NYM 3 x 4 Prima ( 1
9 m'
rol = 50 m' ) 18,832.15
Kabel NYM 4 x 4 Prima ( 1
10 m'
rol = 50 m' ) 25,413.99
Kabel NYM 2 x 6 Supreme (
11 m'
1 rol = 50 m' ) 13,538.55
Kabel NYM 3 x 6 Supreme (
12 m'
1 rol = 50 m' ) 17,813.88
Kabel NYM 4 x 6 Supreme (
13 m'
1 ml = 50 m' ) 29,317.76
Kabel NYM 2 x 10 Supreme
14 m'
(1 rol = 50 m') 22,374.23
Kabel NYM 3 x 10 Supreme
15 m'
(1 rol = 50 m') 29,642.29
Kabel NYM 4 x 10 Supreme
16 m'
(1 rol = 50 m') 32,635.02
Kabel NYM 4 x 16 Supreme
17 m'
(1 rol = 50 m') 44,605.94
Kabel NYY 2 x 4 Supreme (
18 m'
1 rol = 50 m' ) 13,538.55
Kabel NYY 3 x 4 Supreme (
19 m'
1 rol = 50 m' ) 20,624.12
Kabel NYY 4 x 4 Supreme (
20 m'
1 ml = 50 m' ) 30,438.09
Bahan 1 - Hal 30
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 31
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 32
Harga Satuan Tertinggi - 2015
50 - 63 A, 25 KA
81 Panel MCCB 3 Pase MCCB bh
(NS100N) MG 4,334,422.68
40 - 50 A, 25 KA
Panel MCCB 3 Pase MCCB bh
82 .
(NS100N) MG 1,088,149.09
32 - 50 A, 25 KA
83 Panel MCCB 3 Pase MCCB bh
(NS100N) MG 790,160.00
32 - 50 A, 10 KA
84 Panel MCCB 3 Pase MCCB bh
(NC45H) MG 6,026,254.01
20 - 10 A, 10 KA
85 Panel MCCB 3 Pase MCCB bh
(NC45H) MG 3,970,060.15
160 - 200 A, 36 KA
86 Panel MCCB 3 Pase MCCB bh
(NS250N) MG 3,997,616.98
80 - 100 A, 26 KA
87 Panel MCCB 3 Pase MCCB bh
(NS100) MG 2,477,250.37
20 - 25 A, KA (NS100)
88 Panel MCCB 3 Pase MCCB bh
MG 397,549.25
13 - 16 A, KA (NS100)
89 Panel MCCB 3 Pase MCCB bh
MG 405,036.02
90 Panel MCCB 3 Pase MCCB 16 A, 5 KA (NC45a) MG bh
344,628.28
91 Panel MCCB 3 Pase MCCB 10 A, 5 KA (NC45a) MG bh
319,313.53
92 Panel MCCB 3 Pase MCCB 6 A, 5 KA (NC45a) MG bh
159,602.44
25 A, 25 KA (NS100N)
93 Panel MCCB 3 Pase MCCB bh
MG 87,608.99
94 Panel MCCB 3 Pase MCCB 16 A, 5 KA (NS100N) MG bh
3,761,260.37
95 Panel MCCB 3 Pase MCCB 32 A, 25 KA MG bh
3,801,558.53
80 - 100 A, 25 KA
96 Panel MCCB 3 Pase MCCB bh
(NS100) MG 585,212.25
97 Panel MCCB 3 Pase MCCB 50 - 63 A,(NS100) MG bh
549,101.94
350 - 500 A / 70 KA / 3
98 Panel MCCB 3 Pase MCCB bh
Pole NS630 bN/H/L 583,651.68
224 - 320 A / 70 KA / 3
99 Panel MCCB 3 Pase MCCB bh
Pole NS400 bN/H/L 560,944.46
175 -.250 A / 70 KA / 3
100 Panel MCCB 3 Pase MCCB bh
Pole NS250 bN/H/L 564,964.40
160 - 300 A / 70 KA / 3
101 Panel MCCB 3 Pase MCCB bh
Pole NS400 bN/H/L 569,201.63
64 - 80 A / 70 KA / 3 Pole
102 Panel MCCB 3 Pase MCCB bh
NS100 bN/H/L 549,753.82
44 - 63 A / 70 KA / 3 Pole
103 Panel MCCB 3 Pase MCCB bh
NS100 bN/H/L 639,170.30
32 - 40 A / 70 KA / 3 Pole
104 Panel MCCB 3 Pase MCCB bh
NS100 bN/H/L 651,990.65
Bahan 1 - Hal 33
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 34
Harga Satuan Tertinggi - 2015
20 A, 5 KA (NC45Na)
128 Panel MCB 1 Pase MCB bh
MG 62,860.05
10 A, 5 KA (NC45Na)
129 Panel MCB 1 Pase MCB bh
MG 64,955.39
130 Panel MCB 1 Pase MCB 6 A, 5 KA (NC45Na) MG bh
65,809.04
25 A, 5 KA (NC45Na)
131 Panel MCB 1 Pase MCB bh
MG 71,862.23
16 A, 5 KA (NC45Na)
132 Panel MCB 1 Pase MCB bh
MG 65,653.83
133 Panel MCB 1 Pase MCB 16 A, 5 KA (NC45N) MG bh
65,110.60
134 Panel MCB 1 Pase MCB 6 A, 6 KA (NC45aD) MG bh
65,809.04
135 Panel MCB 1 Pase MCB 20 A, 8 KA (NC45N) MG bh
65,809.04
136 Panel MCB 1 Pase MCB 10 A, 8 KA (NC45N) MG bh
65,809.04
137 Panel MCB 1 Pase MCB 16 A, 5 KA (NC45N) MG bh
65,809.04
138 Panel MCB 1 Pase MCB 6 A, 5 KA (NC45N) MG bh
158,857.44
139 Panel MCB 1 Pase MCB 25 A, 5 KA (NC45N) MG bh
156,529.29
50 A, 10 KA (NC100H)
140 Panel MCB 1 Pase MCB bh 656,383.09
MG
Bahan 1 - Hal 35
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 36
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 37
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 38
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 39
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 40
Harga Satuan Tertinggi - 2015
T. ALAT TUKANG
Bahan 1 - Hal 41
Harga Satuan Tertinggi - 2015
V. BAHAN PAGAR
1 Panel Beton Pracetak lbr 183,430.00
2 Kolom Beton Pracetak btg 406,368.00
Bahan 1 - Hal 42
Harga Satuan Tertinggi - 2015
X. FIRE ALARM
1 Alarm Bell unit 289,109.67
Manual Break Glass Push
2 unit
Button 573,982.10
3 Sirine unit 473,483.63
4 Smoke Detector unit 310,839.07
5 Heat Detector unit 170,249.85
Y. BIDANG PERTAMANAN
1 Aglonema batang 63,914.86
2 Bambu krisik/jepang batang 63,914.86
3 Furadan kg 28,356.87
4 Kompos/pupuk kandang karung 32,050.87
5 M atoa (2 m) batang 44,762.56
Palm (botol, ekor tupai,
6 batang
putri, dll) tinggi 2 m 135,156.87
7 Philo batang 96,695.83
Pohon pelindung (angsana,
8 mahoni, kamboja dll) tinggi batang
2m 29,117.40
Pohon perdu (kaca piring,
9 batang
puring, mawar, melati, dll) 16,948.93
10 Rumput gajah mini m2 21,294.81
Z. BIDANG PENGAIRAN
1 Batu Belah 10 - 15 cm M3 216,997.69
2 Batu Pecah 5 - 7 cm M3 282,200.00
3 Batu Pecah 0,5 - 1 cm M3 292,570.85
4 Batu Pecah tersaring A M3 241,097.57
5 Batu Pecah tersaring B M3 233,294.74
6 Timbunan Pilthan M3 198,132.62
7 Makadam M3 114,079.35
8 Kayu Damar Laut M3 7,231,248.01
9 Kayu Klas I M3 5,974,794.84
10 Kayu Klas III M3 2,671,333.42
11 Kayu Kano 4/6 BTG 72,497.18
12 Papas 2/20 x 4 LBR 91,461.02
13 Balok Kayu 6 - 8 - 10 /4 m BTG 399,327.11
Bahan 1 - Hal 43
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 44
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 45
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 46
Harga Satuan Tertinggi - 2015
Bahan 1 - Hal 47
Harga Satuan Tertinggi - 2015
Bahan Pabrikasi
Bahan 1 - Hal 48
Harga Satuan Tertinggi - 2015
HARGA
KONTRAKTUAL
261,270.17
202,290.37
263,857.00
198,000.00
227,641.34
318,180.50
328,527.83
237,988.67
32,904.52
346,635.67
383,627.38
323,354.17
311,635.81
292,312.17
339,909.90
203,500.00
292,829.53
27,161.75
97,782.30
136,584.80
2,845.52
3,880.25
8,148.53
1,267.55
995.93
1,215.81
10,144.75
14,589.74
10,864.70
13,192.85
27,937.80
22,893.48
Bahan 1 - Hal 49
Harga Satuan Tertinggi - 2015
25,997.68
34,922.25
9,079.79
54,323.50
38,802.50
36,474.35
23,643.66
27,472.17
126,133.99
147,811.66
107,353.58
123,391.95
121,529.43
90,200.00
143,569.25
93,126.00 1862.52
71,500.00
1,784,915.00
1,707,310.00
1,474,495.00
1,376,195.33
1,334,806.00
1,288,243.00
825,000.00
1,239,093.17
1,179,596.00
533,560.24
14,486.27
15,003.63
84,395.44
758.42
Bahan 1 - Hal 50
Harga Satuan Tertinggi - 2015
31,042.00
6,091.99
7,139.66
6,596.43
9,900.00
90,530.00
330,000.00
1,870.00
4,290.00
2,640.00
72,600.00
56,263.63
143,569.25
100,886.50
33,990.00 6180
152,105.80
23,798.86
36,939.98
139,689.00
72,172.65
333,701.50
209,533.50
128,979.51
99,334.40
124,168.00
38,802.50
13,968.90
11,640.75
43,458.80
42,294.73
465,630.00
698,445.00
20,177.30
27,937.80
Bahan 1 - Hal 51
Harga Satuan Tertinggi - 2015
3,104.20
6,208.40
16,297.05
71,396.60
42,682.75
48,115.10
41,906.70
38,802.50
71,396.60
72,948.70
22,505.45
31,042.00
26,385.70
103,214.65
74,500.80
67,516.35
45,010.90
4,656.30
34,922.25
27,161.75
51,219.30
75,664.88
71,784.63
124,168.00
97,006.25
23,281.50
38,802.50
27,937.80
38,802.50
114,730.00
27,500.00
16,500.00
22,000.00
59,083.27
9,754,431.13
6,710,245.67
6,880,976.67
Bahan 1 - Hal 52
Harga Satuan Tertinggi - 2015
8,883,185.67
9,623,020.00
8,844,383.17
9,465,223.17
11,666,618.33
12,419,904.20
4,314,838.00
15,957,657.47
24,991,914.20
13,180,433.20
11,418,023.65
3,880,250.00
3,104,200.00
3,259,410.00
23,436.71
47,804.68
13,037.64
15,676.21
17,073.10
32,852.78
60,531.90
195,305.92
75,276.85
5,432,350.00
5,432,350.00
24,200.00
11,000.00
38,500.00
3,321,494.00
2,444,557.50
931,260.00
23,281.50
23,281.50
294,899.00
676,715.60
Bahan 1 - Hal 53
Harga Satuan Tertinggi - 2015
3,300,000.00
3,300,000.00
2,860,000.00
2,750,000.00
1,650,000.00
1,650,000.00
24,200.00
2,310,000.00
31,042.00
88,469.70
79,933.15
24,833.60
97,006.25
117,959.60
77,605.00
228,934.75
15,521.00
79,933.15
131,928.50
6,208.40
74,242.12
93,384.68
71,396.60
138,136.90
203,325.10
144,345.30
27,937.80
35,698.30
44,234.85
38,802.50
97,006.25
Bahan 1 - Hal 54
Harga Satuan Tertinggi - 2015
147,449.50
214,189.80
280,930.10
382,592.65
441,572.45
194,012.50
259,809.90
102,438.60
182,371.75
147,449.50
137,360.85
145,121.35
82,261.30
143,569.25
204,877.20
249,888.10
189,356.20
346,583.93
1,722.83
1,427.93
3,521.02
1,099.41
4,074.26
1,650.00
4,656.30
1,263.46
5,139.00
3,880.25
5,856.07
1,552.10
1,552.10
3,404.23
3,212.00
3,104.20
Bahan 1 - Hal 55
Harga Satuan Tertinggi - 2015
3,181.77
4,074.25
6,420.05
8,324.90
12,416.80
15,003.64
3,104.20
3,585.35
4,252.75
5,587.56
4,345.88
10,370.86 114079.405
8,183.80
12,675.49
9,877.00
33,628.84
41,032.35
55,493.26
57,405.46
44,458.34
52,306.29
34,100.00
Bahan 1 - Hal 56
Harga Satuan Tertinggi - 2015
36,331.56
32,068.97
36,052.70
52,824.17
6,501.44
6,600.00
6,640.07
95,609.36
1,687,505.20
562,139.58
514,975.92
1,842.89 1675.3368
27,368.18
45,653.47
37,885.21
2,172,940.00
1,008,865.00
2,077,982.52
1,815,143.70
125,202.73
102,438.60
104,766.75
726,072.38
849,774.75
675,163.50
570,396.75
349,222.50
314,300.25
745,008.00
628,600.50
368,932.62
26,173.06
543,180.68
Bahan 1 - Hal 57
Harga Satuan Tertinggi - 2015
20,177.30
20,177.30
20,177.30
6,573.14
7,051.19
2,560.97
14,819.45
16,492.61
18,165.78
23,424.29
1,056.00
2,046.00
1,155.00
616.00
4,950.00
1,540.00
33,000.00
5,882.80
93,500.00
137,500.00
18,700.00
60,500.00
8,525,000.00
30,800.00
11,000.00
5,500.00
3,828.00
7,150.00
46,563.00
62,084.00
139,689.00
73,466.07
102,179.92
135,032.70
186,252.00
Bahan 1 - Hal 58
Harga Satuan Tertinggi - 2015
244,197.07
620,840.00
450,109.00
18,625.20
23,281.50
31,042.00
38,802.50
10,476.68
16,500.00
23,540.00
71,500.00 8,701.47
104,500.00
181,500.00 8,702.53
240,350.00
194,012.50
202,549.05
15,055.37
31,909.62
17,073.10
20,177.30
17,073.10
25,097.46
23,281.50
56,651.65
18,625.20
34,922.25
40,742.63
35,310.28
23,669.53
22,117.43
28,325.83
42,682.75
Bahan 1 - Hal 59
Harga Satuan Tertinggi - 2015
53,547.45
42,682.75
523,833.75
326,717.05
38,802.50
62,084.00
31,042.00
49,667.20
67,516.35
54,019.29
61,070.48
90,797.85
162,970.50
198,668.80
235,919.20
273,169.60
77,605.00
82,500.00
93,500.00
66,000.00
82,500.00
126,500.00
145,200.00
126,500.00
145,200.00
Bahan 1 - Hal 60
Harga Satuan Tertinggi - 2015
319,965.42
369,291.15
388,025.00
171,260.27
33,702.30
65,731.44
573,656.16
23,281.50
35,698.30
21,729.40
23,281.50
18,625.20
18,625.20
18,625.20
39,677.88
110,548.32
97,782.30
45,010.90
31,042.00
55,094.89
28,085.25
17,073.10
40,354.60
776,826.05
543,235.00
729,875.03
657,399.72
500,540.61
301,041.44
334,590.08
371,596.02
518,595.41
Bahan 1 - Hal 61
Harga Satuan Tertinggi - 2015
230,230.75
227,413.69
268,517.18
344,449.79
366,858.24
467,376.11
172,609.04
345,730.28
243,058.86
129,072.64
226,296.18
172,655.60
239,706.32
217,914.84
184,389.48
257,889.18
181,036.94
137,453.98
112,309.96
134,450.66
191,432.13
217,914.84
201,152.16
144,159.05
134,101.44
102,252.35
75,432.06
115,755.62
127,664.11
64,536.32
152,540.39
154,232.18
134,939.57
191,176.04
102,252.35
Bahan 1 - Hal 62
Harga Satuan Tertinggi - 2015
182,410.55
98,899.81
982,002.03
67,050.72
192,770.82
160,921.73
127,396.37
93,871.01
124,590.95
98,061.68
85,489.67
68,726.99
48,611.77
36,194.97
52,800.00
26,510.00
472,989.00
165,000.00
385,000.00
313,500.00
232,980.00
1,100,000.00
3,300,000.00
4,125,000.00
22,000.00
591,030.00
440,000.00
24,636.48
55,781.00
60,500.00
55,000.00
Bahan 1 - Hal 63
Harga Satuan Tertinggi - 2015
118,476.97
123,650.63
136,584.80
228,158.70
349,222.50
324,218.17
186,252.00
341,462.00
465,630.00
931,260.00 229804.866666667
151,671.21
252,784.40
314,300.25
304,754.84
366,661.90
2,264,870.88
5,812,614.50
2,028,594.70
152,283.55
35,698.30
138,136.90
217,294.00
54,323.50
24,057.55
18,625.20
18,625.20
3,492.23
2,328.15
86,917.60
24,833.60
27,937.80
Bahan 1 - Hal 64
Harga Satuan Tertinggi - 2015
9,312.60
11,640.75
7,760.50
15,521.00
1,164.08
4,656.30
12,416.80
1,552.10
40,354.60
38,802.50
1,552.10
14,300.00
19,800.00
74,415.00
100,430.00
14,630.00
246,783.90
282,482.20
335,253.60
451,661.10
772,169.75
890,129.35
1,185,028.35
2,447,661.70
152,796.48
297,227.15
512,322.34
622,521.44
1,133,033.00
Bahan 1 - Hal 65
Harga Satuan Tertinggi - 2015
232,815.00
294,899.00
337,581.75
419,067.00
395,785.50
535,474.50
752,768.50
931,260.00
1,652,986.50
1,288,243.00
10,476.68
13,192.85
19,013.23
25,609.65
29,877.93
34,146.20
62,084.00
73,724.75
117,007.39
154,592.65
46,563.00
65,964.25
63,636.10
90,021.80
Bahan 1 - Hal 66
Harga Satuan Tertinggi - 2015
107,482.93
141,241.10
172,671.13
264,245.03
424,499.35
1,109,751.50
1,366,624.05
41,130.65
175,232.09
135,184.81
49,667.20
53,547.45
76,828.95
174,611.25
240,575.50
364,743.50
5,432.35
7,372.48
8,148.53
10,864.70
14,744.95
14,744.95
Bahan 1 - Hal 67
Harga Satuan Tertinggi - 2015
24,057.55
35,698.30
45,010.90
66,740.30
135,808.75
15,521.00
6,208.40
88,857.73
77,085.05
76,248.46
88,319.15
99,314.22
112,101.97
120,587.31
42,350.00
11,935.00
53,900.00
124,168.00
175,387.30
350,774.60
534,698.45
1,345,670.70
1,737,575.95
103,990.70
62,860.05
55,099.55
81,485.25
77,993.03
256,096.50
62,084.00
249,112.05
Bahan 1 - Hal 68
Harga Satuan Tertinggi - 2015
135,808.75
90,797.85
50,443.25
158,702.23
83,425.38
363,191.40
3,676,924.90
84,589.45
1,462,078.20
884,697.00
353,102.75
311,972.10
3,084,022.70
2,775,154.80
186,029.74
298,779.25
940,122.49
1,861,992.29
1,578,485.70
127,116.99
874,751.53
2,080,590.05
3,009,521.90
931,260.00
600,662.70
1,554,428.15
Bahan 1 - Hal 69
Harga Satuan Tertinggi - 2015
1,756,201.15
69,844.50
1,375,579.67
973,911.71
7,425,000.00
14,960,000.00
92,893.19
93,126.00
90,797.85
164,522.60
276,273.80
100,886.50
138,136.90
77,605.00
100,110.45
121,839.85
107,870.95
96,230.20
69,844.50
69,844.50
141,023.81
135,808.75
835,029.80
Bahan 1 - Hal 70
Harga Satuan Tertinggi - 2015
462,525.80
29,877.93
2,910.19
2,910.19
2,910.19
7,760.50
4,656.30
15,536.52
90,021.80
251,213.59
149,001.60
130,376.40
109,423.05
162,970.50
166,074.70
128,824.30
143,569.25
100,886.50 130.5
170,731.00
143,550.00
151,525.00
110,975.15
123,391.95
4,950.00
6,600.00
10,088.65
12,804.83
27,161.75
3,931.99
7,760.50
7,760.50
Bahan 1 - Hal 71
Harga Satuan Tertinggi - 2015
14,699.94
83,347.77
55,931.48
81,865.51
23,281.50
34,060.83
40,394.95
40,873.00
52,771.40
14,341.40
6,931.68
3,346.33
10,278.01
1,400,459.83
1,400,459.83
119,511.70
133,614.08
159,428.61
175,204.15
110,667.83
274,518.37
129,431.17
66,209.48
11,000.00
11,000.00
12,429.22
15,536.52
21,273.08
23,185.27
Bahan 1 - Hal 72
Harga Satuan Tertinggi - 2015
23,782.83
24,380.39
28,682.81
31,670.60
34,538.88
40,155.93
34,299.86
29,041.34
29,758.41
30,834.02
34,060.83
39,080.33
11,114.59
11,114.59
14,102.38
18,046.27
25,455.99
28,563.30
Bahan 1 - Hal 73
Harga Satuan Tertinggi - 2015
32,387.67
38,363.26
33,582.79
23,543.80
26,292.57
30,475.48
26,770.62
53,780.27
40,873.00
35,973.02
24,380.39
19,958.45
80,670.40
197,313.82
68,719.23
12,429.22
14,221.89
18,404.80
Bahan 1 - Hal 74
Harga Satuan Tertinggi - 2015
23,543.80
27,487.69
29,041.34
35,973.02
42,665.68
37,287.65
24,141.36
34,658.39
40,036.42
42,904.70
65,731.44
40,633.98
9,202.40
7,290.21
Bahan 1 - Hal 75
Harga Satuan Tertinggi - 2015
6,095.10
99,194.71
91,784.99
66,209.48
105,170.30
74,933.84
75,889.93
65,014.36
41,351.05
495,973.56
700,936.12
63,819.25
142,218.92
141,621.36
136,243.34
1,015,849.45
2,910,109.90
55,409.97
44,002.04
83,114.96
66,817.91
83,114.96
66,003.05
124,672.43
101,041.71
86,374.37
88,004.07
60,438.77
Bahan 1 - Hal 76
Harga Satuan Tertinggi - 2015
32,524.26
35,213.27
35,469.37
17,926.76
19,556.46
22,815.87
29,334.69
239,620.96
106,006.88
106,843.46
113,655.63
1,705.00
44,000.00
50,600.00
57,200.00
66,000.00
74,800.00
83,600.00
92,716,307.68
388,884,141.67
972,211,134.11
56,849,115.92
10,079,818.55
8,108,154.88
8,371,771.30
9,437,156.03
Bahan 1 - Hal 77
Harga Satuan Tertinggi - 2015
1,486,547.06
34,035,131.72
19,688,388.50
5,106,409.00
21,515,582.70
174,197.36
266,195.50
8,332.19
10,520.13
13,808.00
17,037.40
9,876.01
8,308.39
20,715.36
27,955.39
14,892.40
19,595.26
32,249.53
24,611.65
32,606.52
35,898.52
49,066.54
14,892.40
22,686.53
33,481.90
Bahan 1 - Hal 78
Harga Satuan Tertinggi - 2015
14,735.64
29,238.46
30,411.85
26,179.27
35,741.76
55,131.63
69,915.90
1,379,506.48
2,821,717.80
235,143.15
294,071.21
360,118.24
739,348.01
78,381.05
95,624.88
843,380.10
29,314.00
32,459.58
32,138.82
133,247.79
225,737.42
131,680.16
197,560.00
14,871.70
49,770.67
68,499.35
74,462.00
78,381.05
39,190.53
47,028.63
Bahan 1 - Hal 79
Harga Satuan Tertinggi - 2015
7,838.11
5,486.67
195,952.63
454,610.09
195,952.63
164,600.21
188,921.61
595,695.98
313,524.20
1,160,039.54
148,924.00
62,704.84
658,400.82
282,171.78
1,167,509.80
1,228,699.79
47,696.03
64,753.61
100,867.87
127,040.94
170,662.71
34,532,579.77
34,362,438.57
34,142,537.04
35,233,461.57
60,775,828.04
61,869,468.74
34,621,778.96
66,957,299.10
4,832,075.33
Bahan 1 - Hal 80
Harga Satuan Tertinggi - 2015
4,767,864.95
1,196,964.00
869,176.00
6,628,879.41
4,367,066.17
4,397,378.68
2,724,975.41
437,304.18
445,539.62
379,091.11
351,244.89
175,562.69
96,369.89
4,137,386.41
4,181,714.38
643,733.48
604,012.13
642,016.85
617,038.91
621,460.84
626,121.80
604,729.20
703,087.33
717,189.71
Bahan 1 - Hal 81
Harga Satuan Tertinggi - 2015
1,813,590.05
2,733,591.11
616,028.49
628,153.50
442,193.29
436,098.19
286,362.45
286,362.45
650,329.90
286,362.45
343,014.10
650,329.90
332,925.45
331,815.70
332,242.53
331,474.24
313,888.94
288,364.66
311,840.17
143,670.14
69,146.06
60,531.90
60,531.90
Bahan 1 - Hal 82
Harga Satuan Tertinggi - 2015
69,146.06
71,450.92
72,389.94
79,048.45
72,219.21
71,621.65
72,389.94
72,389.94
72,389.94
72,389.94
174,743.18
172,182.21
722,021.40
496,245.17
507,071.07
203,133.67
1,318,594.32
283,568.67
449,203.61
218,277.00
286,719.43
104,156.26
86,645.98
849,130.63
102,945.62
130,756.66
124,975.09
66,662.70
Bahan 1 - Hal 83
Harga Satuan Tertinggi - 2015
586,693.80
82,500.00
46,723.38
14,382.79
97,316.67
25,066.42
36,189.80
48,063.36
38,004.72
34,039.11
27,009.64
16,500.00
38,500.00
15,676.21
22,156.23
3,585,351.00
710,861.80
743,455.90
291,794.80
97,130.00
97,130.00
23,540.18
27,500.00
135,526.27
77,085.05
113,536.12
76,726.51
78,160.65
145,640.00
165,000.00
69,850.00
52,771.40
14,744.95
Bahan 1 - Hal 84
Harga Satuan Tertinggi - 2015
17,717.21
19,991.05
1,787,297.47
1,738,352.00
2,041,011.50
17,073.10
1,707,310.00
1,862,520.00
1,831,478.00
24,833.60
21,729.40
1,443,453.00
1,164,075.00
1,195,117.00
1,195,893.05
1,218,398.50
1,367,788.13
1,429,328.89
1,458,042.74
1,476,512.73
1,494,943.92
1,549,383.83
1,569,095.50
1,596,916.89
1,632,498.78
1,656,129.50
1,682,491.92
1,748,463.16
1,552,100.00
1,839,238.50
1,707,310.00
1,862,520.00
2,017,730.00
298,003.20
Bahan 1 - Hal 85
Harga Satuan Tertinggi - 2015
549,443.40
1,280,606.67
1,684,028.50
2,928,036.65
8,969,896.32
14,247,346.74
56,265,953.15
25,532,045.00
222,908,659.67
7,699,968.10
1,164,075.00
1,862,520.00
3,569,830.00
1,666,955.40
1,666,955.40
1,927,708.20
1,927,708.20
1,927,708.20
1,927,708.20
Bahan 1 - Hal 86
Harga Satuan Tertinggi - 2015
3,911,292.00
5,839,000.20
19,231,822.76
22,740,453.46
3,167,060.05
3,848,276.74
4,541,444.60
6,190,706.06
5,366,075.33
7,290,213.70
10,795,165.92
15,254,038.80
997,076.80
997,076.80
1,558,774.03
1,555,669.83
Bahan 1 - Hal 87
Harga Satuan Tertinggi - 2015
1,659,970.95
2,078,261.90
2,505,865.45
2,505,865.45
2,704,379.04
2,704,379.04
3,670,095.66
4,800,784.99
5,281,485.88
7,065,159.20
91,324,011.90
11,271,226.03
26,647,306.46
2,936,402.47
4,893,771.30
8,271,140.90
2,132,585.40
Bahan 1 - Hal 88
Harga Satuan Tertinggi - 2015
3,984,240.70
7,689,103.40
9,883,772.80
2,132,585.40
3,984,240.70
7,689,103.40
9,883,772.80
18,260,456.50
388,025.00
77,605.00
223,502.40
99,334.40
107,094.90
99,334.40
107,094.90
23,281.50
107,094.90
Bahan 1 - Hal 89
Harga Satuan Tertinggi - 2015
141,241.10
40,354.60
3,104.20
66,740.30
31,042.00
108,647.00
9,312.60
9,500.00
9,900.00
62,084.00
62,084.00
190,908.30
162,970.50
108,647.00
19,401.25
53,302.22
30,475.48
45,414.45
11,114.59
12,070.68
38,802.50
201,773.00
447,004.80
785,789.43
236,274.63
764,874.88
51,629,054.40
Bahan 1 - Hal 90
Harga Satuan Tertinggi - 2015
4,366,240.45
230,418.56
7,933,512.59
318,020.63
631,380.31
520,831.99
341,922.97
187,274.83
70,306.34
70,306.34
31,192.55
35,255.95
49,238.82
148,672.55
106,365.41
32,029.14
18,643.83
23,424.29
238,697.46
310,420.00
321,827.94
265,207.33
256,624.21
217,945.88
125,487.29
7,954,372.81
6,572,274.32
2,938,466.76
79,746.90
100,607.12
439,259.82
Bahan 1 - Hal 91
Harga Satuan Tertinggi - 2015
633,737.95
52,802.44
74,242.12
93,384.68
71,396.60
138,136.90
195,455.95
37,250.40
54,323.50
59,321.26
5,975.59
166,881.79
202,083.42
287,371.32
372,985.15
176,768.67
225,985.76
439,911.70
292,043.14
138,090.34
316,054.12
403,297.66
250,974.57
143,414.04
184,482.61
292,803.67
370,486.27
418,290.95
113,753.41
148,737.74
Bahan 1 - Hal 92
Harga Satuan Tertinggi - 2015
221,639.88
297,475.49
402,754.43
522,700.72
85,070.60
40,199.39
91,263.48
126,899.70
268,901.33
507,924.73
657,314.35
28,682.81
32,159.51
17,926.76
25,097.46
340,608.35
597,558.50
776,826.05
95,935.30
137,873.04
59,647.20
72,902.14
78,225.84
50,303.56
1,434,140.40
60,299.09
34,006.51
15,536.52
131,462.87
10,158.49
609,509.67
1,139,272.44
1,434,140.40
1,673,163.80
3,096,439.50
4,720,712.15
1,207,533.80
1,328,287.18
Bahan 1 - Hal 93
Harga Satuan Tertinggi - 2015
2,915,775.06
3,553,843.37
92,349.95
115,926.35
161,340.80
262,925.74
3,167,060.05
776,826.05
65,731.44
172,748.73
34,658.39
12,277.11
44,762.56
37,483.22
56,713.73
58,452.09
6,084.23
717,070.20
597,558.50
45,527.75
21,911.00
8,536.55
68,292.40
2,328.15
286,828.08
256,096.50
77,605.00
7,760.50
Bahan 1 - Hal 94
Harga Satuan Tertinggi - 2015
209,533.50
145,897.40
192,460.40
287,138.50
131,928.50
69,844.50
62,084.00
54,323.50
93,126.00
99,334.40
107,094.90
110,199.10
145,897.40
46,563.00
3,000,000.00
2,328.15
6,674.03
6,150.20
11,827.00
9,685.10
1,959.53
325.94
2,231.14
6,518.82
5,820.38
10,864.70
15,831.42
2,134.14
4,074.26
10,399.07
63,636.10
27,223.83
Bahan 1 - Hal 95
Harga Satuan Tertinggi - 2015
23,902.34
23,436.71
318,956.55
178,491.50
7,269.00
9,747.19
6,091.99
10,205.06
20,177.30
108,900.00
385.00
154,000.00
495,000.00
46,750.00
209,000.00
121,770.00 45,201,000.00
1,650,000.00
HP
55,000.00
rlaku.
Bahan 1 - Hal 96
STANDAR HARGA SATUAN
A. HARGA SATUAN UPAH
Upah - Hal 97
Pembantu Tukang Rp 8,022.00 Rp 64,176.00
Upah - Hal 98
RINGKASAN ANALISA PERALATAN
Biaya Pemilikan
Umur Jam Harga
Eko- Kerja / Dasar Faktor Angsuran Modal Pengemba- Asuransi Biaya
No Jenis Peralatan Tenaga
nomis Tahun Pemilikan Nilai Sisa lian dll Pasti
(HDP) ( 20% * HDP ) Suku Bunga Modal Faktor
i = 16% 0.002
Pw A W B C D E F G
20% x B ix(1+i)^A/(1+i)^A-1 (B-C) x D / W (0,002xB)/W (E+F)
1 Dump Truck 320 4 2,100 388,920,282 77,784,056 0.3090313 45,786.11 370.40 46,156.51
2 Excavator 246 3 2,100 2,197,399,591 439,479,918 0.3797802 317,915.77 2092.76 320,008.53
3 Bulldozer 315 3 2,100 398,537,075 79,707,415 0.3797802 57,659.62 379.56 58,039.18
4 Motor Greder 100 3 2,100 591,698,475 118,339,695 0.3797802 85,605.86 563.52 86,169.38
5 Wheel Loader 135 2 2,100 1,056,566,765 211,313,353 0.5236364 210,764.49 1006.25 211,770.74
6 Water tank 280 4 2,100 518,560,376 103,712,075 0.3090313 61,048.15 493.87 61,542.01
7 Concrete Mixer 200 4 2,100 4,042,500 808,500 0.3090313 475.91 3.85 479.76
8 Stamper 5.5 3 2,100 10,990,000 2,198,000 0.3797802 1,590.01 10.47 1,600.48
9 Vibrator Roller 125 4 2,100 1,120,000,000 224,000,000 0.3090313 131,853.35 1066.67 132,920.02
ATAN
Biaya Operasional
Bahan Bakar Pelumas Perawatan & Operator Pembantu Biaya Biaya Alat
0,125 - 0,175 Ltr/HP Perbaikan Operator Operasi per Jam
Solar : Rp. 4500 (Ms) 0,01-0,02 ltr/HP (Rp) (Rp)
Bensin : Rp. 6500 (Mb) Rp/ltr 28000 (Mp) 12,5% - 17,5 %
H I K L M P S
0,125 x Pw x Ms 0,01 x Pw x Mp ( 12,5 x B ) / W H+I+K+L+M G+P
0.125 s 276,000.00 0.01 92,800.00 12.5 23,150.02 s 9,375.00 10,519.00 411,844.02 458,000.53
0.125 s 212,175.00 0.01 71,340.00 12.5 130,797.59 O 12,500.00 9,375.00 436,187.59 756,196.13
0.125 s 271,687.50 0.01 91,350.00 12.5 23,722.44 O 12,500.00 9,375.00 408,634.94 466,674.12
0.125 s 86,250.00 0.01 7,300.00 12.5 35,220.15 O 12,500.00 9,375.00 150,645.15 236,814.53
0.125 s 116,437.50 0.01 39,150.00 12.5 62,890.88 O 12,500.00 9,375.00 240,353.38 452,124.12
0.125 B 255,500.00 0.01 81,200.00 12.5 30,866.69 S 9,375.00 10,519.00 387,460.69 449,002.70
0.125 172,500.00 0.01 13,800.00 12.5 240.63 M 10,519.00 9,350.00 206,409.63 206,889.38
0.125 s 4,743.75 0.01 1,595.00 12.5 654.17 O 12,500.00 9,375.00 28,867.92 30,468.40
0.125 s 107,812.50 0.01 36,250.00 12.5 66,666.67 O 9,375.00 9,375.00 229,479.17 362,399.19
RENCANA ANGGARAN BIAYA
Pengendalian Banjir Sungai Tilamuta Kabupaten Boalemo
Tahung Anggaran 2019
2 Dewatering Ls ls Rp 275,000,000.0
Rp 275,000,000.0
Rp 4,893,584,338
Rp 744,269,728
Rp 5,006,362,721
Rp 33,047,816,037
Rp 930,692,677
Rp 106,373,217
Rp 1,069,998,338
Rp 289,425,939
Rp 1,163,335,489
Rp 14,310,095,109
Rp 4,576,533,369
Rp 3,083,759,527
Rp 67,661,424
Rp 14,733,293
Rp 999,635,079
Rp 3,960,795,782
Rp 51,800,000
Rp 75,591,872,068
Rp 75,591,872,068
REKAPITULASI DAFTAR KUANTITAS DAN HARGA
Satuan Kerja :
Kegiatan :
Pekerjaan : Pengendalian Banjir Sungai Tilamuta
Lokasi : Kabupaten Boalemo Provinsi Gorontalo
Tahun Anggaran : Tahung Anggaran 2019
Ls Rp 275,000,000
II. Dewatering
Jumlah Harga
A. Rp 75,591,872,068
Total
C. Rp 83,151,059,275
D. Dibulatkan Rp 78,304,700,000
KET
5
Desember 2018
ER SARI CIPTA MANDIRI
harga satuan
No uraian kode satuan koefisien (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 0.0778 Rp 64,176
2 Mandor OH 0.0156 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
1 tanah timbunan M3 1.1 Rp 183,900
Jumlah Harga Bahan
C Peralatan
1 Excavator unit 0.0285 Rp756,196
2 dump trcuk unit 0.113 Rp458,001
3 vibro roller unit 0.0178 Rp362,399
Jumlah Harga Peralatan
Jumlah harga tenaga kerja,
D bahan dan peralatan (A+B+C)
E Overhead + Profit (10%)
F Harga Satuan Pekerjaan / M3 (D+E)
harga satuan
No uraian kode satuan koefisien
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 0.0778 Rp 64,176
2 Mandor OH 0.0156 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
Jumlah Harga Bahan
C Peralatan
1 Bulldozer unit 0.009 Rp466,674
2 Dump Truck unit 0.113 Rp458,001
Jumlah Harga Peralatan
Jumlah harga tenaga kerja,
D bahan dan peralatan (A+B+C)
E Overhead + Profit (10%)
F Harga Satuan Pekerjaan / M2 (D+E)
Analisa Harga Satuan
harga satuan
No uraian kode satuan koefisien (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 0.675 Rp 64,176
2 Mandor OH 0.0675 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
Jumlah Harga Bahan
C Peralatan
1 Excavator unit 0.0372 Rp756,196
2 dump truck unit 0.148 Rp458,001
Jumlah Harga Peralatan
Jumlah harga tenaga kerja,
D bahan dan peralatan (A+B+C)
E Overhead + Profit (10%)
F Harga Satuan Pekerjaan / M3 (D+E)
harga satuan
No uraian kode satuan koefisien (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 1.800 Rp 64,176
2 Tukang batu OH 0.900 Rp 89,846
3 Mandor OH 0.068 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
1 Batu kali m3 1.200 Rp185,000
2 Pasir Pasang m3 0.520 Rp206,947
3 Semen Portland kg 163 Rp1,640
Jumlah Harga Bahan
1 Concrete Mixer unit 0.076 206,889.38
2 1 set alat bantu pasangan set 1
C Peralatan
Jumlah Harga Peralatan
Jumlah harga tenaga kerja,
D bahan dan peralatan (A+B+C)
E Overhead + Profit (10%)
F Harga Satuan Pekerjaan / M3 (D+E)
Analisa Harga Satuan
harga satuan
No uraian kode satuan koefisien (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 1.000 Rp 64,176
2 Tukang batu OH 0.500 Rp 89,846
3 Kepala Tukang Batu OH 0.050 Rp 102,682
4 Mandor OH 0.100 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
1 Batu Belah m3 1.200 Rp265,738
2 pasir m3 0.001 Rp180,000
3 Dump Truck unit 0.148 Rp458,001
Jumlah Harga Bahan
C Peralatan
Jumlah Harga Peralatan
Jumlah harga tenaga kerja,
D bahan dan peralatan (A+B+C)
E Overhead + Profit (10%)
F Harga Satuan Pekerjaan / M3 (D+E)
4.4 Plesteran
harga satuan
No uraian kode satuan koefisien (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 0.300 Rp 64,176
2 Tukang batu OH 0.150 Rp 89,846
3 Kepala Tukang Batu OH 0.015 Rp 102,682
4 Mandor OH 0.030 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
1 Pasir Pasang m3 0.016 Rp206,947
2 Semen Portland kg 5.800 Rp1,640
Jumlah Harga Bahan
1 1 set peralatan set
C Peralatan
Jumlah Harga Peralatan
Jumlah harga tenaga kerja,
D bahan dan peralatan (A+B+C)
E Overhead + Profit (10%)
F Harga Satuan Pekerjaan / M2 (D+E)
4.5 Siaran
harga satuan
No uraian kode satuan koefisien (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 0.300 Rp 64,176
2 Tukang batu OH 0.150 Rp 89,846
3 Kepala Tukang Batu OH 0.015 Rp 102,682
4 Mandor OH 0.030 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
1 Pasir Pasang m3 0.012 Rp206,947
2 Semen Portland kg 6.300 Rp1,640
Jumlah Harga Bahan
1 1 set peralatan set
2 Concrete Mixer unit 0.076 206,889.38
C Peralatan
Jumlah Harga Peralatan
Jumlah harga tenaga kerja,
D bahan dan peralatan (A+B+C)
E Overhead + Profit (10%)
F Harga Satuan Pekerjaan / M3 (D+E)
harga satuan
No uraian kode satuan koefisien (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 0.033 Rp 64,176
4 Mandor OH 0.003 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
harga satuan
No uraian kode satuan koefisien (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 0.0352 Rp 64,176
2 Mandor OH 0.0176 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
Jumlah Harga Bahan
C Peralatan
1 Excavator unit 0.037 Rp756,196
2 Dump truck unit 0.02 Rp458,001
Jumlah Harga Peralatan
Jumlah harga tenaga kerja,
D bahan dan peralatan (A+B+C)
E Overhead + Profit (10%)
F Harga Satuan Pekerjaan / M3 (D+E)
5.1 Penulangan
harga satuan
No uraian kode satuan koefisien (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 0.025 Rp 64,176
2 Tukang besi OH 0.025 Rp 89,846
3 Kepala tukang besi OH 0.003 Rp 102,682
4 Mandor OH 0.003 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
1 Besi ulir diameter 16 Kg 1.05 Rp8,703
2 Besi polos diameter 10 Kg 1.05 Rp8,701
3 kawat ikat Kg 0.021 Rp21,165
Jumlah Harga Bahan
C Peralatan
Jumlah Harga Peralatan
Jumlah harga tenaga kerja,
D bahan dan peralatan (A+B+C)
E Overhead + Profit (10%)
F Harga Satuan Pekerjaan / Kg (D+E)
harga satuan
No uraian kode satuan koefisien (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 0.360 Rp 64,176
2 Tukang kayu OH 0.180 Rp 96,264
3 Kepala tukang kayu OH 0.018 Rp 102,682
4 Mandor OH 0.036 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
1 kayu papan 3/20 kelas II m3 0.014 Rp2,600,000
2 kaso 5/7 m3 0.008 Rp4,938,500
3 paku 5 dan 7 cm kg 0.3 Rp16,932
4 minyak bekisting L 0.2 Rp48,457
Jumlah Harga Bahan
C Peralatan
Jumlah Harga Peralatan
Jumlah harga tenaga kerja,
D bahan dan peralatan (A+B+C)
E Overhead + Profit (10%)
F Harga Satuan Pekerjaan / M2 (D+E)
harga satuan
No uraian kode satuan koefisien (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 1.635 Rp 64,176
2 tukang batu OH 0.545 Rp 89,846
3 kepala tukang batu OH 0.650 Rp 102,682
4 Mandor OH 0.229 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
1 batu m3 2.2 Rp309,009
2 kawat bronjong Kg 21.1 Rp87,214
Jumlah Harga Bahan
C Peralatan
Jumlah Harga Peralatan
Jumlah harga tenaga kerja,
D
bahan dan peralatan (A+B+C)
E Overhead + Profit (10%)
F Harga Satuan Pekerjaan / M3 (D+E)
harga satuan
No uraian kode satuan koefisien (Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 pekerja OH 0.200 Rp 64,176
2 tukang listrik OH 0.040 Rp 89,846
3 kepala tukang listrik OH 0.040 Rp 102,682
4 Mandor OH 0.020 Rp 109,099
Jumlah Harga Tenaga Kerja
B Bahan
1 kawat las listrik kg 0.1 Rp 38,803
2 BBM non subsidi L 0.8 Rp 8,500
3 tiang pancang bh 1 Rp 2,750,000
Jumlah Harga Bahan
C Peralatan
1 1 set Theodolite 1 Rp 500,000
2 Mobile Crane 0.161 Rp 277,039
3 alat pancang hammer 0.04 Rp 2,500,000
4 las listrik 0.04 Rp 1,190,000
Jumlah Harga Peralatan
Jumlah harga tenaga kerja,
D bahan dan peralatan (A+B+C)
E Overhead + Profit (10%)
F Harga Satuan Pekerjaan / M (D+E)
F Harga Satuan Pekerjaan / 8M (D+E)
ngai Tilamuta Kab. Boalemo Gorontalo
atkan dari borrow jarak 2 km
16650
Rp 4,993
Rp 1,702
Rp 6,695
Rp 202,290
Rp 202,290
Rp 21,552 456
Rp 51,754 94.08
Rp 6,451 449.4382022472
Rp 58,205
Rp 267,189.97
Rp 26,719.00
Rp 293,908.97
10800
Rp 4,993
Rp 1,702
Rp 6,695
Rp 4,200 888.8888888889
Rp 51,754 94.08
Rp 55,954
Rp 62,649
Rp 6,265
Rp 68,914
ngai Tilamuta Kab. Boalemo Gorontalo
31045.8
Rp 43,319
Rp 7,364
Rp 50,683
Rp 28,130 456
Rp 67,784 54.0540540541
Rp 95,915
Rp 146,598
Rp 14,660
Rp 161,257
36800
Rp 115,517 4.4444444444
Rp 80,862 8.8888888889
Rp 7,364 118.5185185185
Rp 203,743
Rp 222,000
Rp 107,612
Rp 267,320
Rp 596,932
Rp 15,724 16.8
Rp 15,724
Rp 816,399
Rp 81,640
Rp 898,038
ngai Tilamuta Kab. Boalemo Gorontalo
1652.53
Rp 64,176 8
Rp 44,923 16
Rp 5,134 160
Rp 10,910 80
Rp 125,143
Rp 318,886
Rp 180
Rp 67,784 54.0540540541
Rp 386,850
Rp 511,993
Rp 51,199
Rp 563,193
1920
Rp 19,253 26.6666666667
Rp 13,477 53.3333333333
Rp 1,540 533.3333333333
Rp 3,273 266.6666666667
Rp 37,543
Rp 3,311
Rp 9,512
Rp 12,823
Rp 50,366
Rp 5,037
Rp 55,403
14720
Rp 19,253 26.6666666667
Rp 13,477 53.3333333333
Rp 1,540 533.3333333333
Rp 3,273 266.6666666667
Rp 37,543
Rp 2,483
Rp 10,332
Rp 12,815
Rp 15,724 16.8
Rp 15,724
Rp 66,082
Rp 6,608
Rp 72,690
5450
Rp 2,118
Rp 360
Rp 2,478
Rp -
Rp 45,800 80
Rp 45,800
Rp 48,278
Rp 4,828
Rp 53,106
25595.8
Rp 2,259 227.2727272727
Rp 1,920 454.5454545455
Rp 4,179
Rp 27,979 216.2162162162
Rp 9,160 400
Rp 37,139
Rp 41,318.41
Rp 4,131.84
Rp 45,450.25
563200
Rp 1,604 320
Rp 2,246 320
Rp 257 3200
Rp 273 3200
Rp 4,380
Rp 9,138
Rp 9,137
Rp 444
Rp 18,719
Rp 23,098.68
Rp 2,309.87
Rp 25,408.55
5120
Jumlah harga (Rp)
7
Rp 32,088 16
Rp 14,977 47.9904019196
Rp 3,419 240.2402402402
Rp 12,110 72.0720720721
Rp 62,595
Rp 750,000
Rp 750,000
Rp 452,010 800
Rp 1,375
Rp 1,250
Rp 454,635
Rp 812,594.70
Rp 81,259.47
Rp 893,854.17
20480
Rp 23,103 22.2222222222
Rp 17,328 44.4444444444
Rp 1,848 444.4444444444
Rp 3,928 222.2222222222
Rp 46,207
Rp 36,400
Rp 39,508
Rp 5,080
Rp 9,691
Rp 90,679
Rp 136,885.63
Rp 13,688.56
Rp 150,574.20
20480
Rp 2,567 200
Rp 436 2000
Rp 3,003
Rp 3,003.44
Rp 300.34
Rp 3,303.78
323.75
Jumlah harga (Rp)
7
Rp 9,434 54.4217687075
Rp 1,604 544.2176870748
Rp 11,038
Rp 21,173 456
Rp 9,160 400
Rp 30,333
Rp 41,371.13
Rp 294,245.82
Rp 335,616.95
2978.5
Rp 104,928 4.8929663609
Rp 48,966 14.6788990826
Rp 66,743 12.3076923077
Rp 24,984 34.9344978166
Rp 245,621
Rp 679,820
Rp 1,840,214
Rp 2,520,033
Rp 2,765,654.11
Rp 276,565.41
Rp 3,042,219.52
129.5
Rp 12,835 40
Rp 3,594 200
Rp 4,107 200
Rp 2,182 400
Rp 22,718
Rp 3,880
Rp 6,800
Rp 2,750,000
Rp 2,760,680
Rp 500,000
Rp 44,603 49.6894409938
Rp 100,000 200
Rp 47,600
Rp 692,203
Rp 3,475,601.77
Rp 347,560.18
Rp 3,823,161.95
Rp 30,585,295.62
JANGKA WAKTU PELAKSANAAN
No WAKTU PELAKSANAAN
Uraian Bobot Februari Maret April Mei Juni Juli Agustus September Oktober November Desember Januari
1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1
1 Mobilisasi / demobilisasi 1.323 0.331 0.331 0.331 0.331
2 dewatering 0.364 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008 0.008
3 pekerjaan tanah
timbunan tanah
dipadatkan dari borrow 6.474 0.65 0.65 0.65 0.65 0.65 0.65 0.65 0.65 0.65 0.65
jarak 2 km
stripping tanah 0.985 0.25 0.25 0.25 0.25
4 Pekerjaan pasangan
galian tanah biasa 6.623 0.83 0.83 0.83 0.83 0.83 0.83
0.83 0.83
pasangan batu 43.719 1.75 1.75 1.75 1.75 1.75
1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75 1.75
pasangan batu kosong 1.231 0.05 0.05 0.05 0.05 0.05 0.05
0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05
plesteran 1 : 3 0.141 0.006 0.006 0.006 0.006
0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006
Siaran 1 : 2 1.415 0.057 0.057
0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057
trimbisan tanah 0.383 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019 0.019
buangan hasil galian jarak 4 - 5 Km1.539 0.192 0.192 0.192 0.192 0.192 0.192 0.192 0.192
5 Pekerjaan beton
penulangan 18.931 1.893 1.893 1.893 1.893 1.893 1.893 1.893 1.893 1.893 1.893 1.893
pekerjaan beton K 225 6.054 0.505 0.505 0.505 0.505 0.505 0.505 0.505 0.505 0.505 0.505 0.505 0.505
pekerjaan bekisting 4.079 0.51 0.51 0.51 0.51 0.51 0.51 0.51 0.51
pekerjaan bongkaran cetakan 0.090 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
6 perkuatan tebing
galian pasir dan kerikil 0.019 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002
bronjong kawat pabrikasi 1.322 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07
tiang pancang pipa galvanis 5.240 0.655 0.655 0.655 0.655 0.655 0.655 0.655 0.655
geotkestile 0.069 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009
RENCANA BOBOT 0.3 0.34 0.58 1.23 0.90 1.78 3.47 3.48 3.48 3.54 3.54 3.56 4.07 2.59 2.40 2.40 2.40 4.29 4.80 4.80 4.29 4.29 4.30 4.30 4.30 4.36 4.36 4.36 2.47 2.47 1.92 0.79 0.79 0.79 0.73 0.73 0.73 0.74 0.74 0.08 0.08 0.08 0.08 0.08 0.08
BOBOT KOMULATIF RENCANA100.00 0.0 0.34 0.6 1.82 2.72 4.50 7.97 11.45 14.93 18.47 22.00 25.56 29.62 32.21 34.61 37.01 39.40 43.69 48.49 53.28 57.57 61.85 66.15 70.44 74.74 79.10 83.46 87.82 90.29 92.76 94.68 95.47 96.26 97.05 97.78 98.51 99.24 99.98 ### ### ### ### ### 101 100
BOBOT AKTUAL
BOBOT KOMULATIF AKTUAL
DEVIASI
WAKTU PELAKSANAAN
No Uraian Bobot Februari Maret April Mei Juni Juli Agustus September Oktober November
1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1
1 Mobilisasi / demobilisasi 1.323 0.22 0.22 0.22 0.22 0.22 0.220482 1.32
2 dewatering 0.364 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.36
3 pekerjaan tanah
timbunan tanah
dipadatkan dari borrow 6.474 0.92 0.92 0.92 0.92 0.92 0.92 0.92
jarak 2 km 6.4737
stripping tanah 0.985 0.49 0.49
4 Pekerjaan pasangan
galian tanah biasa 6.623 1.32 1.32 1.32 1.32 1.32
pasangan batu 43.719 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82 1.82
pasangan batu kosong 1.231 0.25 0.25 0.25 0.25 0.25
plesteran 1 : 3 0.141 0.141
Siaran 1 : 2 1.415 0.472 0.472 0.472
trimbisan tanah 0.383 0.191 0.191
buangan hasil galian jarak 4 - 5 Km1.539 0.513 0.513 0.513
5 Pekerjaan beton
penulangan 18.931 3.786 3.786 3.786 3.786 3.786
pekerjaan beton K 225 6.054 3.027 3.03
pekerjaan bekisting 4.079 0.68 0.68 0.68 0.68 0.68 0.68
pekerjaan bongkaran cetakan 0.090 0.09
6 perkuatan tebing
galian pasir dan kerikil 0.019 0.02
bronjong kawat pabrikasi 1.322 0.66 0.66
tiang pancang pipa galvanis 5.240 1.747 1.747 1.747
geotkestile 0.069 0.0685258859
RENCANA BOBOT 0.2 0.23 0.72 1.65 0.93 2.51 4.33 4.33 4.33 4.33 1.83 1.83 1.83 1.83 1.83 1.83 2.51 6.30 9.32 6.30 6.30 6.30 1.83 1.83 1.83 1.83 1.83 1.83 2.30 3.01 4.35 2.38 1.76 1.76 0.67 0.89 0.30
BOBOT KOMULATIF RENCANA100.00 0.2 0.46 1.18 2.83 3.77 6.27 10.60 14.92 19.25 23.58 25.41 27.24 29.07 30.90 32.74 34.57 37.08 43.38 52.70 59.00 65.30 71.59 73.43 75.26 77.09 78.92 80.75 82.58 84.89 87.89 92.25 94.63 96.38 98.14 98.81 99.70 100.00
BOBOT AKTUAL
BOBOT KOMULATIF AKTUAL
DEVIASI