Professional Documents
Culture Documents
PEMBUKAAN BADAN JALAN RAB Jalan Onolimbu
PEMBUKAAN BADAN JALAN RAB Jalan Onolimbu
PEMBUKAAN BADAN JALAN RAB Jalan Onolimbu
I PEKERJAAN PERSIAPAN
II PEKERJAAN JALAN
2 Pasangan Batu
Pondasi V = (6*0.80*0.5)*2 = 4.80 V = 37.18 M3
PERHITUNGAN VOLUME / KUANTITAS
4 Pembesian
Besi Memanj p = (0.05+6+0.9+6+0.9+0.05)*((120/10)+1) V = 1,919.03 Kg
= 180.70 m'
Besi Melintan P = (0.05+1+0.9+1+0.9+0.05)*((600/10)+1)
= 539.85 m'
Total = 720.55 m'
V = 720.55 x 0.8878
= 639.68 Kg
5 Cor Beton 1 : 2 : 3
Pelat V = 6.00 x 1.20 x 0.20 = 1.44 V = 6.48 M3
Lantai V = 6.00 x 0.80 x 0.15 = 0.72
6 Plesteran
Dindind DP V = (1*6*2)+ ((((0.7+0.4)/2*1))*4)+((1.6*2)*2) V = 74.76 M2
= 20.60
Laoning DP V = ((0.4+0.3+0.45)*1.6*2)+((((0.3+0.5)/2)*0.4)*4)
= 4.32
IV PERALATAN
2 EXCAVATOR
Data Kerja = 5.00 jam / hari
Volume Galian = 846.50 m3 V = 846.50 M3
(……………………….) (……………………….)
ANALISA HARGA SATUAN JENIS KEGIATAN
Sub Total I
ALAT
Sub Total II
UPAH
1 Pekerja 756.000 0.0400 Dana Desa 30.24 HOK 70,000.00 2,800.00
2 Tukang 756.000 0.0008 Dana Desa 0.63 HOK 80,000.00 66.667
3 Kepala Tukang
Sub Total I
ALAT
Sub Total II
UPAH
1 Pekerja 102.00 0.750 Dana Desa 76.500 HOK 70,000.00 52,500.00
2 Tukang 102.00 0.025 Dana Desa 2.550 HOK 80,000.00 2,000.00
3 Kepala Tukang
Sub Total I
ALAT
1 Excavator 846.500 0.025 Dana Desa 21.163 Jam 600,000.00 15,000.00
Sub Total II
UPAH
1 Operator Terlatih 846.50 0.015 Dana Desa 12.698 HOK 300,000.00 4,500.00
2 Pembantu Operator 846.50 0.015 Dana Desa 12.698 HOK 100,000.00 1,500.00
Sub Total I
ALAT
Sub Total II
UPAH
1 Pekerja 151.200 1.24 Dana Desa 187.110 HOK 70,000.00 86,625.00
2 Tukang 151.200 0.03 Dana Desa 3.780 HOK 80,000.00 2,000.00
3 Kepala Tukang
Sub Total I
ALAT
Sub Total II
UPAH
1 Pekerja 30.240 0.0400 Dana Desa 1.210 HOK 70,000.00 2,800.00
2 Tukang 30.240 0.0013 Dana Desa 0.040 HOK 80,000.00 106.67
3 Kepala Tukang
Sub Total I
ALAT
Sub Total II
UPAH
1 Pekerja 40.50 0.750 Dana Desa 30.375 HOK 70,000.00 52,500.00
2 Tukang 40.50 0.025 Dana Desa 1.013 HOK 80,000.00 2,000.00
3 Kepala Tukang
1 2 3 4 5 6 7= 3 x4 8 9 10= 4 x 9
BAHAN
1 Batu 15/20 37.176 1.200 Dana Desa 44.61 M3 300,000.00 360,000.00
2 Semen PC 37.176 3.260 Dana Desa 121.19 Zak 83,097.00 270,896.22
3 Pasir pasang 37.176 0.520 Dana Desa 19.33 M3 248,111.00 129,017.72
Sub Total I
ALAT
Sub Total II
UPAH
1 Pekerja 37.176 1.500 Dana Desa 55.764 HOK 70,000.00 105,000.00
2 Tukang 37.176 0.600 Dana Desa 22.306 HOK 80,000.00 48,000.00
3 Kepala Tukang 37.176 0.060 Dana Desa 2.231 HOK 90,000.00 5,400.00
Sub Total I
ALAT
Sub Total II
UPAH
1 Pekerja 18.000 0.660 Dana Desa 11.880 HOK 70,000.00 46,200.00
2 Tukang 18.000 0.330 Dana Desa 5.940 HOK 80,000.00 26,400.00
3 Kepala Tukang 18.000 0.033 Dana Desa 0.594 HOK 90,000.00 2,970.00
1 2 3 4 5 6 7= 3 x4 8 9 10= 4 x 9
BAHAN
Besi beton (polos/ulir) 1,919.026 1.05 Dana Desa 2,014.98 Kg 13,480.94 14,154.99
Kawat beton 1,919.026 0.015 Dana Desa 28.79 Kg 27,975.94 419.64
Sub Total I
ALAT
Sub Total II
UPAH
1 Pekerja 1,919.026 0.007 Dana Desa 13.433 HOK 70,000.00 490.00
2 Tukang 1,919.026 0.007 Dana Desa 13.433 HOK 80,000.00 560.00
3 Kepala Tukang 1,919.026 0.0007 Dana Desa 1.343 HOK 90,000.00 63.00
Sub Total I
ALAT
Sub Total II
UPAH
1 Pekerja 6.480 1.650 Dana Desa 10.692 HOK 70,000.00 115,500.00
2 Tukang 6.480 0.275 Dana Desa 1.782 HOK 80,000.00 22,000.00
3 Kepala Tukang 6.480 0.0280 Dana Desa 0.181 HOK 90,000.00 2,520.00
1 2 3 4 5 6 7= 3 x4 8 9 10= 4 x 9
BAHAN
Pasir pasang 74.760 0.024 Dana Desa 1.79 M3 248,111.00 5,954.66
Semen 74.760 0.125 Dana Desa 9.35 M3 83,097.00 10,387.13
Sub Total I
ALAT
Sub Total II
UPAH
1 Pekerja 74.760 0.200 Dana Desa 14.952 HOK 70,000.00 14,000.00
2 Tukang 74.760 0.150 Dana Desa 11.214 HOK 80,000.00 12,000.00
3 Kepala Tukang 74.760 0.010 Dana Desa 0.748 HOK 90,000.00 900.00
Sub Total I
ALAT
1 Mesin Gilas 6 - 8 ton 756.00 0.0107 Dana Desa 8.100 JAM 321,000.00 3,439.29
Sub Total II
UPAH
TOTAL BIAYA
PPN (11.5%) BBGC (20 %) HARGA SAMPAI KETERANGAN
DILOKASI PEKERJAAN SUMBER BAHAN
ANGKUT TRUK ANGKUT PIKUL
Rp. Rp.
10 31 12 13
116,111.00 9,000.00 170,111.00 Sungai Moro'o
- 50,000.00 300,000.00 Setempat
116,111.00 25,300.00 267,911.00 Sungai Moro'o
116,111.00 15,000.00 206,111.00 Sungai Moro'o
116,111.00 26,000.00 272,111.00 Sungai Moro'o
- 50,000.00 300,000.00 Setempat
116,111.00 22,000.00 248,111.00 Sungai Moro'o
75,246.00 - 3,295,246.00 Setempat
75,246.00 - 1,875,246.00 Setempat
- -
5,047.00 8,050.00 83,097.00 Lahomi
- - -
100.94 1,380.00 13,480.94 Lahomi
100.94 2,875.00 27,975.94 Lahomi
105.74 1,840.00 17,945.74 Lahomi
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
DAFTAR HARGA BAHAN SAMPAI DILOKASI
Harga / Satuan
Satuan Volume
No. Uraian Keterangan
volume (Rp.)
1 Sirtu M3 170,111.00
2 Batu belah gunung uk. 15 - 20 cm M3 300,000.00
3 Batu 5/7 M3 267,911.00
4 Pasir Urug M3 206,111.00
5 Krikil sungai disaring 0,5-2 cm M3 272,111.00
6 Batu belah gunung uk. 10 - 15 cm M3 300,000.00
7 Pasir Pasangan M3 248,111.00
8 Kayu jenis keras kelas II M3 3,295,246.00
9 Kayu Sembarang M3 1,875,246.00
10 Kayu Bulat ø 7-8 cm Btg -
11 Sement Porland Berat 50 Kg Zak 83,097.00 1 zak = 50 kg
12 Semen putih 50 Kg Zak - 1 zak = 50 kg
13 Besi beton Kg 13,480.94
14 Kawat beton Kg 27,975.94
15 Paku biasa Uk. 1" s/d 4" Kg 17,945.74
16 Triplex t = 4 mm Lbr -
17 Lat plafond Btg -
18 Cat tembok 5 Kg -
19 Keramik 20 x 20 cm Ktk -
20 Keramik 20 x 25 cm Ktk -
21 Cat Meni 5 Kg -
22 Cat Kayu/Besi (Platone) 1 Kg -
23 Thiner Ltr -
24 Lem kayu Kg -
25 Seng Bjls Lbr -
26 Rabung Seng BJLS Lbr -
27 Kloset Duduk BH -
28 Kloset Jongkok BH -
29 Floor Drain BH -
30 Kran Air ø 3/4 " BH -
31 Pipa ø 3/4 " Btg -
32 Pipa ø 3 " Btg -
33 Pipa ø 4 " Btg -
34 Seal Tape Bh -
35 Tangki Air BH -
36 Ijuk Kg -
37 Lobang Angin Semen 20x20x15 cm BH -
DAFTAR HARGA UPAH TENAGA KERJA
Orang/hari
No. Uraian Keterangan
(Rp.)
1 Pekerja 70,000.00
2Tukang 80,000.00
3 Kepala tukang 90,000.00
-
RENCANA ANGGARAN BIAYA
Rincian Pendanaan
1 2 3 4 5 6
I Belanja Barang Dan Jasa
1.1 Upah Kerja
a Pekerja 432.16 OH 70,000.00 30,250,904.94
b Tukang 62.69 OH 80,000.00 5,015,008.39
c Kepala Tukang 5.10 OH 90,000.00 458,722.66
1.2 Honor Panitia Pelaksana 1.00 Ls 6,500,000.00 6,500,000.00
1.3 Biaya Dokumentasi 1.00 Ls 522,369.35 522,369.35
1.4 Biaya Pembuatan RAB ( 1.5% x Total Fisik ) 1.00 LS 3,194,299.96 3,194,299.96
1.5 Biaya Pengawasan 3 Orang 3.00 Bln 900,000.00 2,700,000.00
1.6 Mesin Gilas 6 - 8 ton 8.10 Jam 321,000.00 2,600,100.00
1.7 Mobilisasi Mesin Gilas 6-8 ton 2.00 Kali 2,500,000.00 5,000,000.00
1.8 Biaya Galian Dengan Excavator 846.50 M3 21,000.00 17,776,500.00
1.9 Mobilisasi Excavator 2.00 Kali 13,000,000.00 26,000,000.00
1.10 Sendok semen 1.00 Bh 20,000.00 20,000.00
1.11 Ember Cor 11.00 Bh 8,000.00 88,000.00
1.12 Sekop 9.00 Bh 45,000.00 405,000.00
1.13 Martil besar 10.00 Bh 60,000.00 600,000.00
1.14 Cangkul 4.00 Bh 45,000.00 180,000.00
1.15 Meteran 50 m 1.00 Bh 50,000.00 50,000.00
1.16 Flongki 11.00 Bh 30,000.00 330,000.00
1.17 Kereta Sorong 5.00 Bh 300,000.00 1,500,000.00
1.18 Trimbis 4.00 Bh 200,000.00 800,000.00
1.19 Benang tukang 1.00 Bh 4,500.00 4,500.00
SUB TOTAL II 103,995,405.30
NO URAIAN Volume Sat. Harga Satuan (Rp.) Jumlah (Rp.)
1 2 3 4 5 6
II Belanja Modal
2.1 Sirtu 36.29 M3 170,111.00 6,172,987.97
2.2 Batu belah gunung uk. 15 - 20 cm 44.61 M3 300,000.00 13,383,360.00
2.3 Batu 5/7 37.80 M3 267,911.00 10,127,035.80
2.4 Pasir Urug 56.70 M3 206,111.00 11,686,493.70
2.5 Krikil sungai disaring 0,5-2 cm 4.94 M3 272,111.00 1,344,010.65
2.6 Batu belah gunung uk. 10 - 15 cm 94.50 M3 300,000.00 28,350,000.00
2.7 Pasir Pasangan 24.64 M3 248,111.00 6,114,317.05
2.8 Kayu jenis keras kelas II 0.27 M3 3,295,246.00 889,716.42
2.9 Kayu Sembarang 0.72 M3 1,875,246.00 1,350,177.12
2.10 Sement Porland Berat 50 Kg 172.79 Zak 83,097.00 14,358,194.35
2.11 Besi beton 2014.98 Kg 13,480.94 27,163,793.80
2.12 Kawat beton 28.79 Kg 27,975.94 805,298.51
2.13 Paku biasa Uk. 1" s/d 4" 7.20 Kg 17,945.74 129,209.33
SUB TOTAL II 121,874,594.70
JUMLAH TOTAL 225,870,000.00
( RUBENO GULO )