RAB (2)
Rencana Anggaran Biaya (RAB)
Pekerjaan: PEMBANGUNAN PAGARSumber Dana: APBD PROPINSI SULAWESI
BARAT TA. 2011Sekolah: SMA NEGERI 1 MAMUJUAlamat: Kec.
MamujuKabupaten: MamujuProvinsi: Sulawesi Barat
HARGANO.URAIAN PEKERJAANSAT.VOL.SATUANJUMLAH(Rp.)(Rp.)123456A.
PEMBANGUNAN PAGAR TYPE A (PANJANG 74 M')IPEKERJAAN TANAH /
PONDASI1Pek. Pembongkaran Pagar Lamam10.82- 0-
01.7527.548.1252Pengukuran & Pemasangan Bowplankm'20.00- 0-
01.7524423Papan Proyekls1.00- 0- 090.1254Dokumentasi &
Pelaporanls1.00- 0- 00.12Sub Total I- 010.815IIPEKERJAAN TANAH /
PONDASI1Galian Batu (Pembongkaran Pondasi Lama)mERROR:#REF!-
0ERROR:#REF!2Galian Tanah Biasa ( Pondasi )mERROR:#REF!-
0ERROR:#REF!2Urugan Kembali bekas GalianmERROR:#REF!-
0ERROR:#REF!3Pasangan Batu KosongmERROR:#REF!- 0ERROR:#REF!4Pas.
Pondasi Batu Gunung 1 : 4mERROR:#REF!- 0ERROR:#REF!Sub Total
IERROR:#REF!ERROR:#REF!IIIPEKERJAAN BETON /
DINDINGERROR:#REF!1Beton Pondasi Poer 1 : 2 : 3mERROR:#REF!-
0ERROR:#REF!2Beton Sloof 1 : 2 : 3mERROR:#REF!-
0ERROR:#REF!ERROR:#REF!3Beton Kolom 1: 2 : 3mERROR:#REF!-
0ERROR:#REF!ERROR:#REF!4Beton Ring BalokmERROR:#REF!-
0ERROR:#REF!ERROR:#REF!5Bekisting BetonmERROR:#REF!-
0ERROR:#REF!ERROR:#REF!6Pas. Dinding Batu Bata 1 : 4mERROR:#REF!-
0ERROR:#REF!ERROR:#REF!6Plesteran Dinding 1 : 4mERROR:#REF!-
0ERROR:#REF!7Pek. AcianmERROR:#REF!- 0ERROR:#REF!Sub Total
IIERROR:#REF!ERROR:#REF!Total Jumlah AERROR:#REF!1,200,000,000.00B.
REHABILITASI PAGAR TYPE B (PANJANG 65
M')ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!IPEKERJAAN
BETON / DINDING1Beton Kolom 1: 2 : 3mERROR:#REF!-
0ERROR:#REF!2Beton Ring BalokmERROR:#REF!- 0ERROR:#REF!3Bekisting
BetonmERROR:#REF!- 0ERROR:#REF!4Pas. Dinding Batu Bata 1 :
4mERROR:#REF!- 0ERROR:#REF!6Plesteran Dinding 1 : 4mERROR:#REF!-
0ERROR:#REF!7Pek. AcianmERROR:#REF!- 0ERROR:#REF!Sub Total
IERROR:#REF!Total Jumlah BERROR:#REF!C. PEMBANGUNAN PAGAR TYPE C
(PANJANG 50 M')ERROR:#REF!IPEKERJAAN TANAH /
PONDASIERROR:#REF!1Pek. Pembongkaran Pagar LamamERROR:#REF!-
0ERROR:#REF!ERROR:#REF!2Pengukuran & Pemasangan
Bowplankm'20.00- 0- 0Sub Total IERROR:#REF!
12345IIPEKERJAAN TANAH / PONDASI1Galian Batu (Pembongkaran
Pondasi Lama)mERROR:#REF!- 0ERROR:#REF!2Galian Tanah Biasa (
Pondasi )mERROR:#REF!- 0ERROR:#REF!2Urugan Kembali bekas
GalianmERROR:#REF!- 0ERROR:#REF!3Pasangan Batu KosongmERROR:#REF!-
0ERROR:#REF!4Pas. Pondasi Batu Gunung 1 : 4mERROR:#REF!-
0ERROR:#REF!ERROR:#REF!Sub Total
IERROR:#REF!ERROR:#REF!IIIPEKERJAAN BETON /
DINDINGERROR:#REF!1Beton Sloof 1 : 2 : 3mERROR:#REF!-
0ERROR:#REF!ERROR:#REF!2Beton Kolom 1: 2 : 3mERROR:#REF!-
0ERROR:#REF!ERROR:#REF!3Beton Ring BalokmERROR:#REF!-
0ERROR:#REF!ERROR:#REF!4Bekisting BetonmERROR:#REF!-
0ERROR:#REF!182,250,000.005Pas. Dinding Batu Bata 1 :
4mERROR:#REF!- 0ERROR:#REF!ERROR:#REF!6Plesteran Dinding 1 :
4mERROR:#REF!- 0ERROR:#REF!7Pek. AcianmERROR:#REF!- 0ERROR:#REF!Sub
Total IIERROR:#REF!Total Jumlah CERROR:#REF!ERROR:#REF!Mamuju,
April 2011ERROR:#REF!ERROR:#REF!Dibuat Oleh :Konsultan PerencanaCV.
Tri Mitra Konsulindo
Kamaruddin, STCoast
Estimator186,000,000.00ERROR:#REF!93,000,000.00ERROR:#REF!279,000,000.00
XIIPEKERJAAN FURNITUE ERROR:#REF!ERROR:#REF!ERROR:#REF!1Meja
Kerja Pimpinanbh1.00ERROR:#REF!ERROR:#REF!2Meja
Kerjabh2.00ERROR:#REF!ERROR:#REF!3Meja
Gurubh6.00ERROR:#REF!ERROR:#REF!4Meja
Tamubh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!5Kursi Kerja
Pimpinanbh1.00ERROR:#REF!ERROR:#REF!6Kursi Kerja/
Gurubh6.00ERROR:#REF!ERROR:#REF!ERROR:#REF!7Kursi
Tamubh8.00ERROR:#REF!ERROR:#REF!ERROR:#REF!8Lemari
Bukubh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!9Lemari Kaca
Geserbh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!10Lemari
Arsipbh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!11Lemari
Kuncibh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!12Lemari
Lockerbh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!13Papan Tulis
Gantungbh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!14White Board
Gantungbh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!15Papan
Statistikbh2.00ERROR:#REF!ERROR:#REF!16Tungku Tiang
Benderabh1.00ERROR:#REF!ERROR:#REF!17Kotak
Sampahbh4.00ERROR:#REF!ERROR:#REF!Sub Total ( XII )ERROR:#REF!
280.259370.753012.33333333330.3333333333671233.333333333322.33333333330.66666666672233.333333333366.666666666722.33333333332233.3333333333ERROR:#REF!4.333333333367ERROR:#REF!433.333333333313342.5ERROR:#REF!1.166666666738116.66666666672528.001439.000.7530.001.66666666671.333333333367.0021.51323552.580.0074.0037000.6ERROR:#REF!0.06666666676002ERROR:#REF!0.2665537ERROR:#REF!561ERROR:#REF!24ERROR:#REF!0.056ERROR:#REF!567ERROR:#REF!500ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!1,200,000,000.00ERROR:#REF!
Rekap
R E K A P I T U L A S I
Pekerjaan: PEMBANGUNAN PAGAR KELURAHAN SIMBOROSumber Dana: APBD
PROPINSI SULAWESI BARAT TA. 2012Sekolah: SMA NEGERI 3 MAJENEAlamat:
Kelurahan Simboro Kec. SimboroKabupaten: MamujuProvinsi: Sulawesi
BaratTARGET PANJANG: 26 M'
NOITEM PEKERJAANJUMLAH
( Rp )
123
IPEKERJAAN PERSIAPAN1,502,550.00ERROR:#REF!IIPEKERJAAN TANAH /
PONDASI3,173,692.3033.008.00264.001,500,000.00396,000,000.00ERROR:#REF!IIIPEKERJAAN
BETON / DINDING9,003,127.03IVPEKERJAAN
FINISHING975,000.0027.008.00216.001,500,000.00324,000,000.00ERROR:#REF!JUMLAH14,654,369.33ERROR:#REF!ERROR:#REF!PPN
(10%)1,465,436.93ERROR:#REF!JUMLAH
TOTAL16,119,806.27ERROR:#REF!ERROR:#REF!800000000DIBULATKAN16,100,000.00182,250,000.00783,880,193.73TERBILANG
: ENAM BELAS JUTA SERATUS RIBU
RUPIAH16,119,806.27800,000,000.00121,680,000.00(166,130,193.73)783,900,000.00ERROR:#REF!Mamuju,
.....2014ERROR:#REF!
Dibuat Oleh :
Tim Perencana dan PengawasUSB - SMA NEG. BALLANama
Lengkap16,119,806.27Jabatan(16,119,806.27)
40.5
VOLUMEIPEKERJAAN TANAHPanjang Pondasi26.5M'1Galian
Tanah0.450.151.78875M32Urugan Kembali0.4471875M33Urugan Pasir bw
pondasi0.050.450.02250.59625M34Pas. Batu Kosong00.700M35Pas.
Pondasi Bt Gunung0.350.60.4750.450.213755.664375M3IIPEKERJAAN
BETON/DINDING2.51Sloef0.150.150.02250.59625M31.52Kolom0.270.150.040591.50.54675M33.753Ringbalk0.150.150.02250.59625M330LUAS
TEMBOK4Tembok 1:20.598.20M25Tembok 1:4198.230M26Plester
1:20M2187Plester 1:460M28Acian60M2
RAB
Rencana Anggaran Biaya (RAB)
Pekerjaan: PEMBANGUNAN PAGAR KELURAHAN SIMBOROSumber Dana: APBD
PROPINSI SULAWESI BARAT TA. 2012Sekolah: SMA NEGERI 3 MAJENEAlamat:
Kelurahan Simboro Kec. SimboroKabupaten: MamujuProvinsi: Sulawesi
BaratTARGET PANJANG: 26 M'
HARGANO.URAIAN
PEKERJAANSAT.VOL.SATUANJUMLAH(Rp.)(Rp.)123456IPEKERJAAN
PERSIAPAN1Pengukuran & Pemasangan
Bowplankm'26.5056,700.001,502,550.001.7524422Papan Proyekls1.00- 0-
0423Dokumentasi & Pelaporanls1.00- 0- 00.12Sub Total
I1,502,550.005.04IIPEKERJAAN TANAH / PONDASI1Galian Tanah
Biasam2.2924,000.0054,930.002Urugan Kembali bekas
Galianm0.4511,500.005,142.663Urugan Pasir Bawah
Pondasim0.60136,000.0081,090.004Pasangan Batu Kosongm- 0227,370.00-
04Pas. Pondasi Batu Gunung 1 : 4m5.66535,368.803,032,529.65Sub
Total II3,173,692.303,173,692.30IIIPEKERJAAN BETON /
DINDINGERROR:#REF!1Beton Sloof 1 : 2 :
3m0.602,270,704.001,353,907.26ERROR:#REF!2Beton Kolom 1 : 2 :
3m0.552,270,704.001,241,507.41ERROR:#REF!3Beton Ringbalk 1 : 2 :
3m0.602,270,704.001,353,907.26ERROR:#REF!4Bekisting
Betonm4.3540,480.00176,012.10ERROR:#REF!5Pas. Dinding Batu Bata 1 :
2m- 0105,652.60- 05Pas. Dinding Batu Bata 1 :
4m30.0094,928.602,847,858.00ERROR:#REF!7Plesteran Dinding 1 : 2m-
036,534.00- 06Plesteran Dinding 1 :
4m60.0031,554.001,893,240.0047Pek.
Acianm60.002,278.25136,695.000.5Sub Total
III9,003,127.039,003,127.03IVPEKERJAAN FINISHING3,001,042.341Tiang
Plat Siku 50.50.5 T = 50 cmbh99.00- 0- 02Pek. Kawat Duri m'-
013,150.00- 01Pek. Cat Tembok ( Kedap Air
)m60.0016,250.00975,000.00Sub Total IV975,000.00Total Jumlah
14,654,369.331,200,000,000.00ERROR:#REF!1,465,436.93ERROR:#REF!16,119,806.27ERROR:#REF!
XIIPEKERJAAN FURNITUE ERROR:#REF!ERROR:#REF!ERROR:#REF!1Meja
Kerja Pimpinanbh1.00ERROR:#REF!ERROR:#REF!2Meja
Kerjabh2.00ERROR:#REF!ERROR:#REF!3Meja
Gurubh6.00ERROR:#REF!ERROR:#REF!4Meja
Tamubh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!5Kursi Kerja
Pimpinanbh1.00ERROR:#REF!ERROR:#REF!6Kursi Kerja/
Gurubh6.00ERROR:#REF!ERROR:#REF!14,654,369.337Kursi
Tamubh8.00ERROR:#REF!ERROR:#REF!ERROR:#REF!8Lemari
Bukubh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!9Lemari Kaca
Geserbh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!10Lemari
Arsipbh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!11Lemari
Kuncibh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!12Lemari
Lockerbh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!13Papan Tulis
Gantungbh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!14White Board
Gantungbh1.00ERROR:#REF!ERROR:#REF!ERROR:#REF!15Papan
Statistikbh2.00ERROR:#REF!ERROR:#REF!16Tungku Tiang
Benderabh1.00ERROR:#REF!ERROR:#REF!17Kotak
Sampahbh4.00ERROR:#REF!ERROR:#REF!Sub Total ( XII )ERROR:#REF!
280.259370.753012.33333333330.3333333333671233.333333333322.33333333330.66666666672233.333333333366.666666666722.33333333332233.3333333333ERROR:#REF!4.333333333367ERROR:#REF!433.333333333313342.5ERROR:#REF!1.166666666738116.66666666672528.001439.000.7530.001.66666666671.333333333367.0021.51323552.580.0074.0037000.614,654,369.330.06666666676002ERROR:#REF!0.2665537ERROR:#REF!561ERROR:#REF!24ERROR:#REF!0.056ERROR:#REF!567ERROR:#REF!500ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!1,200,000,000.00ERROR:#REF!
Analisa (2)Analisa Harga Satuan Pekerjaan
Pekerjaan: PEMBANGUNAN PAGAR KELURAHAN SIMBOROSekolah: SMA
NEGERI 3 MAJENEAlamat: Kelurahan Simboro Kec. SimboroKabupaten:
MamujuProvinsi: Sulawesi Barat
No. KodeKeteranganSatIndekHarga Satuan (Rp)Alat (Rp)Upah
(Rp)Bahan (Rp)Jumlahabcdef = (d x e)g = (d x e)h = (d x e)i = (f +
g + h)PEK. PERSIAPAN11 M BONGKARAN
DINDING/TEMBOKaPekerjaoh6.66750,000.00333,350.00333,350.00bMandoroh0.033100,000.003,330.003,330.00TotalRp-
0336,680.00- 0336,680.00Total hargaRp336,680.00PEK. TANAHbsngunan
utamasite POS JAGApintu gerbangselasarseptikyankPOMPAtotol11 M
PEKERJAAN GALIAN TANAH BIASA SEDALAM 1
Mupahmaterialupahmateriupahmateriupahmateriupahmateriupah
materiupahmateriPEKERJAMATERIASESORISTKGLASTK
LISTKaPekerjaoh0.40050,000.0020,000.0020,000.00Rp
6,216,2000.000120000.00072,000.00010883000272,000.00087000.00Rp
7,855,500bMandoroh0.040100,000.004,000.004,000.00bouplankTotalRp-
024,000.00- 024,000.00Total hargaRp24,000.0021 M URUGAN KEMBALI
PONDASI DIHITUNG 1/4 DARI
GALIANaPekerjaoh0.19250,000.009,600.009,600.00bMandoroh0.019100,000.001,900.001,900.00TotalRp-
011,500.00- 011,500.00Total hargaRp11,500.0031 M URUGAN PASIRaPasir
urugm1.20100,000.00120,000.00120,000.00Rp
975,5840.00010,368.000174096039,168.00029,520.0010440.00Rp
1,239,176bPekerjaoh0.3050,000.0015,000.0015,000.00cMandoroh0.01100,000.001,000.001,000.00TotalRp-
016,000.00120,000.00136,000.00Total hargaRp136,000.0041 M'
PENGUKURAN DAN PEMASANGAN BOUWPLANKaBalok Kayu Kls IIIm0.012- 0- 0-
0bPaku Biasakg0.02020,000.00400.00400.00cPapan Kayu Kls IIIm0.007-
0- 0- 0dPekerjaoh0.10050,000.005,000.005,000.00eTukang
Kayuoh0.60065,000.0039,000.0039,000.00fKepala Tukang
Kayuoh0.06080,000.004,800.004,800.00gMandoroh0.075100,000.007,500.007,500.00TotalRp-
056,300.00400.0056,700.00Total hargaRp56,700.00PEK. PONDASI11 M
PAS. PONDASI BATU GUNUNG 1PC : 4PS aBatu
Gunungm1.100105,000.00115,500.00115,500.00191.3672.4620.41058.980.847224.065bPCkg163.0001,500.00244,500.00244,500.0028357.110365.123024.4651,330.08125.5133202.285cPasir
pasangm0.54490,200.0049,068.8049,068.8094.6401.2210.093924.440.41888110.810dPekerjaoh1.50050,000.0075,000.0075,000.00Rp
13,047,750168,000.001391625.00612,000.0057750.00Rp
15,277,125eTukang batuoh0.60065,000.0039,000.0039,000.00Rp
6,784,83087,360.00723645.00318,240.0030030.00Rp 7,944,105fKepala
tukang batuoh0.06080,000.004,800.004,800.00Rp
2,556,800gMandoroh0.075100,000.007,500.007,500.00Rp
3,196,000TotalRp- 0126,300.00409,068.80535,368.80Total
hargaRp535,368.8021 M PAS. PONDASI BATU GUNUNG 1PC : 5PSaBatu
Gunung
m1.100105,000.00115,500.00115,500.00bPCkg136.0001,500.00204,000.00204,000.00cPasir
pasangm0.54490,200.0049,068.8049,068.80dPekerjaoh1.50050,000.0075,000.0075,000.00eTukang
batuoh0.60065,000.0039,000.0039,000.00fKepala tukang
batuoh0.06080,000.004,800.004,800.009,600.00gMandoroh0.075100,000.007,500.007,500.0015,000.00TotalRp-
0126,300.00380,868.80507,168.80Total hargaRp507,168.8031 M PASANGAN
PONDASI BATU KOSONGaBatu
Gunungm1.200105,000.00126,000.00126,000.00108.3120.8614.1242.450.9216126.670bPasir
urugm0.300100,000.0030,000.0030,000.0027.0780.673.5310.610.230432.123cPekerjaoh0.78050,000.0039,000.0039,000.00Rp
3,520,14028,080.00ERROR:#REF!79,560.0029952.00ERROR:#REF!dTukang
batuoh0.39065,000.0025,350.0025,350.00Rp
2,288,09156,784.00ERROR:#REF!51,714.0019468.80ERROR:#REF!eKepala
tukang
batuoh0.03980,000.003,120.003,120.00fMandoroh0.039100,000.003,900.003,900.00TotalRp-
071,370.00156,000.00227,370.00Total hargaRp227,370.00
PEK. DINDING11 M PASANGAN DINDING 1/2 BATA 1PC : 2PS lt. lapis
bataaBatu Merah (5 x 11 x 22)
cmbh70.000700.0049,000.0049,000.0017413.90039311.31,751.4058476.600bPCkg18.9501,500.0028,425.0028,425.004714.192474.135188.321cPasir
pasangm0.03890,200.003,427.603,427.609.4530.9510.404dPekerjaoh0.32050,000.0016,000.0016,000.00Rp
3,980,320400,320.00Rp
4,380,640eTukangoh0.10065,000.006,500.006,500.00Rp
1,617,005162,630.00Rp 1,779,635fKepala
tukangoh0.01080,000.00800.00800.00gMandoroh0.015100,000.001,500.001,500.00TotalRp-
024,800.0080,852.60105,652.60Total hargaRp105,652.6021 M PASANGAN
DINDING 1/2 BATA 1PC : 4PSaBatu Merah
bh70.000700.0049,000.0049,000.0074379.900897.751,533.005602.0382412.680bPCkg11.5001,500.0017,250.0017,250.0012219.555147.49251.85920.3313539.226cPasir
Pasangm0.04390,200.003,878.603,878.6045.6910.550.943.4450.625dPekerjaoh0.32050,000.0016,000.0016,000.00Rp
17,001,120205200.00350,400.001280464.00Rp
18,837,184eTukangoh0.10065,000.006,500.006,500.00Rp
6,906,70583362.50142,350.00520188.50Rp 7,652,606fKepala
tukangoh0.01080,000.00800.00800.00gMandoroh0.015100,000.001,500.001,500.00TotalRp-
024,800.0070,128.6094,928.60Total hargaRp94,928.60PEK. PLESTERAN11
M PLESTERAN DINDING 1PC : 4PS Tebal 15
mmaPCkg5.2001,500.007,800.007,800.0010889.424227.76538.3811655.561bPasir
pasangm0.02090,200.001,804.001,804.0041.8820.882.0744.829cPekerjaoh0.20050,000.0010,000.0010,000.00Rp
20,941,200438,000.001035340.00Rp 22,414,540dTukang
batuoh0.15065,000.009,750.009,750.00Rp
20,417,670427,050.001009456.50Rp 21,854,177eKepala tukang
batuoh0.01580,000.001,200.001,200.00fMandoroh0.010100,000.001,000.001,000.00TotalRp-
021,950.009,604.0031,554.00Total hargaRp31,554.0021 M PLESTERAN
DINDING 1PC : 2PS Tebal 15
mmaPCkg8.5201,500.0012,780.0012,780.003498.823102.24213.343814.404bPasir
pasangm0.02090,200.001,804.001,804.008.2130.240.508.954cPekerjaoh0.20050,000.0010,000.0010,000.00Rp
4,106,600120000.00250,400.00Rp 4,477,000dTukang
batuoh0.15065,000.009,750.009,750.00Rp
4,003,935117000.00244,140.00Rp 4,365,075eKepala tukang
batuoh0.01580,000.001,200.001,200.00fMandoroh0.010100,000.001,000.001,000.00TotalRp-
021,950.0014,584.0036,534.00Total hargaRp36,534.00SUPL 1 1 m
ACIAN0.0630.00625 10 m ACIANaSemen
PCkg3.1251,500.004,687.504,687.50758.1630.3125PC @ 40 kg Ex
Tonasazak0.000361.041119.519bPekerjaoh0.02050,000.001,000.001,000.00Rp
242,6120.002Pasir
PasangERROR:#N/A0.036ERROR:#REF!ERROR:#N/AcTukangoh0.06365,000.004,095.004,095.00Rp
993,496Pekerjaorg/hr0.002ERROR:#REF!ERROR:#REF!dKepala tukang
oh0.10080,000.008,000.008,000.00Tukang
Batuorg/hr0.000fMandoroh0.050100,000.005,000.005,000.00Kepala
Tukangorg/hr0.000TotalRp-
018,095.004,687.5022,782.50Mandororg/hr0.000Total hargaRp1 m
acian2,278.25PEK. BETON11 M MEMBUAT BETON TUMBUK 1PC : 3PS :
6KraPCkg197.0001,500.00295,500.00295,500.004140.9403546.0063.04807.7267.9235.468861.060bPasir
Betonm0.47090,200.0042,394.0042,394.009.8798.460.151.9270.640.084621.141cBatu
Pecah 2-3
cmm0.940108,000.00101,520.00101,520.0019.75916.920.303.8541.280.169242.281dPekerjaoh1.65050,000.0082,500.00-
082,500.00Rp
1,734,1501485000.0026,400.00338250.00112,200.0014850.00Rp
3,710,850eTukang Batuoh0.25065,000.0016,250.0016,250.00Rp
341,575292500.005,200.0066625.0022,100.002925.00Rp 730,925fKepala
Tukangoh0.02580,000.002,000.002,000.00gMandoroh0.080100,000.008,000.008,000.00TotalRp-
0108,750.00439,414.00548,164.00Total hargaRp548,164.0021 M MEMBUAT
BETON BERTULANG 1PC : 2PS : 3Kr
SLOFKOLOMRINGBALaPCkg232.0001,500.00348,000.00348,000.005094.7204503.1206723.360100.92718.81473.2887.70278.4017980.311bPasir
betonm0.52090,200.0046,904.0046,904.0011.41910.09315.0700.231.611.060.200.6240.301cBatu
Pecah 2-3
cmm0.780108,000.0084,240.0084,240.0017.12915.14022.6040.342.421.590.290.9460.451dPembesiankg110.00015,291.001,682,010.001,682,010.002415.6002135.1003187.80047.85340.82224.4041.58132.008525.147ePekerjaoh1.65050,000.0082,500.0082,500.00Rp
1,811,700Rp 1,601,325Rp
2,390,850ERROR:#REF!255613.05168,300.0031,185.0099000.00ERROR:#REF!fTukang
batuoh0.25065,000.0016,250.0016,250.00Rp 356,850Rp 315,413Rp
470,925ERROR:#REF!50348.0333,150.006,142.5019500.00ERROR:#REF!gKepala
tukangoh0.03580,000.002,800.002,800.00hMandoroh0.080100,000.008,000.008,000.00TotalRp-
0109,550.002,161,154.002,270,704.00Total hargaRp2,270,704.00
31 KG PEMBESIAN DENGAN BESI POLOSaBesi beton
poloskg1.05013,500.0014,175.0014,175.002536.3802241.8553347.1950.24357.86235.6287.32138.68995.064bKawat
betonkg0.01515,000.00225.00225.0036.23432.026547.8170.725.113.371.251.98128.501cPekerjaoh0.00750,000.00350.00350.00Rp
845,460747,285.001,115,730.0016,747.50119286.0978,540.0029,106.0046200.00Rp
2,998,355dTukang besioh0.00765,000.00455.00455.00Rp
1,099,098971,470.501,450,449.0021,771.75155071.917102,102.0037,837.8060060.00Rp
3,897,861eKepala tukang besioh0.00180,000.0056.0056.00Rp
-fMandoroh0.000100,000.0030.0030.00TotalRp-
0891.0014,400.0015,291.00Total hargaRp15,291.0041 M PASANG
BEKISTING aPapan kayu kelas IIIm0.045- 0- 0-
031.1460.0977771251.741.220.1734.373bMinyak
bekistinglt0.1000.00000.00- 0-
00.000cPakukg0.30020,000.006,000.006,000.00207.6370.651847511.578.161.14229.156dPekerjaoh0.30050,000.0015,000.0015,000.00Rp
10,381,85832592.38578363.29408,000.005,670.00Rp 11,406,483eTukang
kayuoh0.26065,000.0016,900.0016,900.00Rp
11,696,89336720.74651622.64459,680.006,388.20Rp 12,851,305fKepala
tukang
kayuoh0.02680,000.002,080.002,080.00gMandoroh0.005100,000.00500.00500.00TotalRp-
034,480.006,000.0040,480.00Total hargaRp40,480.0051 M PASANG PAGAR
KAWAT BERDURI (tinggi 0.5 m)aKawat berdurim3.200- 0- 0-
00.150bPekerjaoh0.15050,000.007,500.00cTukang
oh0.15065,000.009,750.009,750.00dKepala tukang
batuoh0.03080,000.002,400.002,400.00eMandoroh0.010100,000.001,000.001,000.00TotalRp-
020,650.0013,150.00Total hargaRp13,150.00PEK. PENGECATAN11 M CAT
KEDAP AIR (WATERPROOFING)aCat Aqua
Sealkg0.15020,000.003,000.003,000.00bPekerjaoh0.01550,000.00750.00750.00cKepala
tukangoh0.15080,000.0012,000.0012,000.00dMandoroh0.005100,000.00500.00-
0500.00TotalRp- 0500.0015,750.0016,250.00Total hargaRp16,250.00
&8&P/&N
Harga
Daftar Harga BAHAN dan UPAH
Pekerjaan: PEMBANGUNAN PAGAR KELURAHAN SIMBOROSekolah: SMA
NEGERI 3 MAJENEAlamat: Kelurahan Simboro Kec. SimboroKabupaten:
MamujuProvinsi: Sulawesi Barat1,250.0062,500.00
NoNama BahanSatuanHarga (Rp.)volumeBAHAN DASAR 1Batu
Gunungm105,000.00299.6831,466,295.0079,000.002Batu Bata / Batu
Merahbiji700.00157,144.10110,000,870.0079,200.00525.003Batu Pecah
2-3 cmm108,000.0074.638,060,234.4075,000.00115,000.004Pasir
Pasangm90,200.00233.7221,081,943.1477,500.005Pasir
Urugm100,000.006Semen PC 50 kg
Tonasakg1,500.0097,577.51146,366,266.0570,000.001,100.00BAHAN BESI
dan ALUMUNIUM- 01Besi Beton
kg13,500.008,125.43109,693,237.50ERROR:#REF!7,113.002Besi Siku
50.50.5m'- 0161.60- 012,500.003Baut 12bh- 0276.75-
03,846.155,250.004Besi Stripbh- 0- 05,500.005Kawat
Betonkg15,000.00116.081,741,162.509,000.006 Kawat Durim- 02,490.00-
01,150.007 Upah Kerja dan Bahan Lasttk- 0- 01,500.008Paku 5 - 10
cmkg20,000.001,001.1820,023,699.109,000.009Paku 2
cmkg22,000.0022.50494,967.0012,500.0010Paku Sengkg- 0-
015,000.00BAHAN KAYU dan KACA- 01Kayu Klas II Balok m- 070.38-
01,675,000.002Kayu Klas III Balok ( Maal ) m- 0.1,200,000.003Kayu
Klas II Papanm- 03.58- 01,850,000.004Kayu Klas III Papan ( Mall )m-
031.31- 01,325,000.005Les Profil 5 cmm'- 01,619.94-
08,750.0035,000.003,000.006Tripleks 3 mmlbr- 07Kaca Bening 3 mmm-
0- 060,000.008Kaca Bening 5 mmm- 085.41- 072,500.00BAHAN CAT -
01Cat Kayu Merk Glotex atau Sejeniskg- 0223.59- 030,000.002Cat
Besikg- 0- 030,000.003Cat Meni KayuLtr- 0114.66- 08,500.004Cat
Tembok Merk Metrolite atau Sejeniskg- 01,022.39- 011,000.005Cat
Dasarkg- 0- 015,000.006Cat Aqua Sealkg20,000.00- 019,000.007Lem kg-
0- 09,500.008Plamur Tembokkg- 0393.23- 00.005,750.009Politurltr- 0-
025,000.0010Thinnerltr- 0- 07,000.0011Vernisltr- 0- 025,000.00BAHAN
FURNITURE - 01Amplasm'- 0- 02,000.002Engsel Pitabh- 0-
03,000.003Knop Tarikanbh- 0- 02,750.004Kunci Lemaribh- 0-
07,350.005Paku Ulir/Paku Tembokbh- 0- 0100.00DAFTAR HARGA
UPAHNoUraianSatuanHarga (Rp.)Harga (Rp.)1Mandoroh100,000.002Kepala
Tukang Batu/Kayu/Besi/Cetoh80,000.00- 0- 03Tukang
Batu/Kayu/Besi/Besi/Cetoh65,000.0035,000.004Pekerja
Batu/Kayu/Besi/Cetoh50,000.00ERROR:#REF!30,000.00
Sheet2
