ENGINEER'S ESTIMATE

REKAPITULASI BIAYA
TAMBATAN PERAHU SEMI PERMANEN DESA MAJIKO TONGONE

NO JENIS PEKERJAAN JUMLAH HARGA (RP)

I PEKERJAAN PERSIAPAN 31,350,000.00

II PEKERJAAN DERMAGA SEMI PERMANEN 937,421,112.98

III PEKERJAAN AKSESORIES 38,178,666.05

JUMLAH 1,006,949,779.03
PPN 10% 100,694,977.90
JUMLAH 1,107,634,977.90
DIBULATKAN 1,107,630,000.00

TERBILANG : SATU MILYAR SERATUS TUJUH JUTA ENAM RATUS TIGA PULUH RIBU RUPIAH

Maba, April 2014

DISETUJUI OLEH, KONSULTAN PERENCANA

PEJABAT PELAKSANA TEKNIS KEGIATAN CV. KARYA ABDI NUSANTARA

________________________ Andi Muh. Ihsan, ST

Team Leader

DIKETAHUI OLEH :
PEJABAT PEMBUAT KOMITMEN
DINAS PERHUBUNGAN
KABUPATEN HALMAHERA TIMUR

_________________________
 RENCANA ANGGARAN BIAYA
RAB
TAMBATAN PERAHU SEMI PERMANEN DESA MAJIKO TONGO

NO URAIAN JENIS PEKERJAAN SATUAN

(a) (b) ('c)

I PEKERJAAN PERSIAPAN
1 Mobilisasi & Demobilisasi Alat & Tenaga + Akomodasi Tenaga Dihitung
2 MC.0 - MC.100 (Perhitungan, penggambaran, dokumentasi, pelaporan) Dihitung
3 Pengadaan, Pemasangan Papan Proyek Ls
4 Pemasangan plakat proyek Ls
II PEKERJAAN DERMAGA SEMI PERMANEN
A PEKERJAAN COUSE WAY
B PEKERJAAN KONSTRUKSI TRESTEL
1 Pek. Tiang pancang beton K.225 Uk.30x30 fin. Pasta semen M¹
2 Pek. Pemancangan tiang M¹
3 Pekerjaan Gelagar melintang, Balok beton K.225. uk. 25x30. Fin. Pasta semen M³
4 Pekerjaan Gelagar memanjang, Balok beton K.225. uk. 25x30. Fin. Pasta semen M³
5 Pekerjaan Poer Beton K.225, + Angkur 10Ø13 + Aci Semen licin M³
6 Pekerjaan Anak Tangga Beton K.225, Uk. ( Lihat detail) M³
7 Pekerjaan Bolder Beton K.225, Uk. ( Lihat detail) + Aci Semen licin M³
8 Pekerjaan Beton Kansten (tak bertulang) K.225, Uk. 10x25 Finish Aci Semen licin M³
9 Pek. Balok lantai Kls. IB/IIA Uk. 10x15 M³
10 Pek. Balok Balok jepit Kls. IB/IIA Uk. 5x10 M³
11 Pek. Pemasangan Papan lantai Kls. IB/IIA Uk. 5x15 M²
12 Pengadaan Papan lantai Kls. IB/IIA Uk. 5x15 M³
13 Pengadaan Angkur Baut Ø19 Bh
C PEKERJAAN KONSTRUKSI DERMAGA
1 Pek. Tiang pancang beton K.225Uk.30x30 fin. Pasta semen M¹
2 Pek. Pemancangan tiang M¹
3 Pekerjaa Gelagar melintang, Balok beton K.225. uk. 25x30. Fin. Pasta semen M³
4 Pekerjaa Gelagar memanjang, Balok beton K.225. uk. 25x30. Fin. Pasta semen M³
5 Pekerjaan Poer Beton K.225, Uk. ( Lihat detail) + Angkur 10Ø13 + Aci Semen M³
6 Pekerjaan Bolder Beton K.225, Uk. ( Lihat detail) + Aci Semen licin M³
 7 Pekerjaan Beton Kansten (tak bertulang) K.225, Uk. 10x25 Finish Aci Semen licin M³
8 Pek. Balok lantai Kls. IB/IIA Uk. 10x15 M³
9 Pek. Balok balok jepit Kls. IB/IIA Uk. 5x10 M³
10 Pek. Pemasangan Papan lantai Kls. IB/IIA Uk. 5x15 M²
11 Pengadaan Papan lantai Kls. IB/IIA Uk. 5x15 M³
12 Pengadaan Angkur Baut Ø19 Bh
III PEKERJAAN AKSESORIES
1 Lampu Solar Panel (Spesifikasi ditentukan ) Ls
2 Pengadaan Fender (Ban Bekas) Bh
3 Pengecetan Beton Kansten M²

Catatan : Item Pekerjaan Direksi Keet, sudah Include ke dalam pekerjaan Persiapan
NCANA ANGGARAN BIAYA
RAB
SEMI PERMANEN DESA MAJIKO TONGONE

HARGA SAT JML.HARGA

VOLUME
(Rp) (Rp)
(d) ('e) (f=dxe)
SUB TOTAL (I) 31,350,000.00
23,300,000.00 1.00 23,300,000.00
7,050,000.00 1.00 7,050,000.00
500,000.00 1.00 500,000.00
500,000.00 1.00 500,000.00
SUB TOTAL (II) 937,421,112.98
-
724,742,742.57
677,756.14 426.00 288,724,114.58
236,875.00 148.00 35,057,500.00
7,556,898.75 6.84 51,689,187.45
7,556,898.75 16.65 125,822,364.19
9,626,452.97 5.55 53,426,813.98
7,556,898.75 2.52 19,043,384.85
5,636,740.42 0.07 398,235.71
3,032,323.75 5.55 16,829,396.81
4,777,000.00 8.33 39,768,525.00
4,777,000.00 1.11 5,302,470.00
167,300.00 277.50 46,425,750.00
2,600,000.00 13.88 36,075,000.00
15,000.00 412.00 6,180,000.00
212,678,370.41
677,756.14 150.00 101,663,420.63
236,875.00 40.00 9,475,000.00
7,556,898.75 2.54 19,202,079.72
7,556,898.75 3.92 29,619,264.65
9,626,452.97 1.50 14,439,679.45
5,636,740.42 0.18 995,589.28
 3,032,323.75 0.99 3,008,065.16
4,777,000.00 1.88 8,987,256.72
4,777,000.00 0.17 832,153.40
167,300.00 76.72 12,834,921.40
2,600,000.00 3.84 9,973,340.00
15,000.00 109.84 1,647,600.00
SUB TOTAL (III) 38,178,666.05
17,500,000.00 2.00 35,000,000.00
100,000.00 9.00 900,000.00
29,196.00 78.05 2,278,666.05
 ANALISA HARGA SATUAN PEKERJAAN

Mobilisasi & Demobilisasi Alat & Tenaga + Akomodasi Tenaga

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I TENAGA
1 Pekerja Trip 16.0000 500,000.00
2 Staf Teknis Trip 2.0000 500,000.00
3 Site Engginering Trip 2.0000 500,000.00

II PERALATAN
1 Concret Mixer Trip 2.0000 500,000.00
2 Takal + Rakit Trip 2.0000 100,000.00
III PERLENGKAPAN
1 Direksi keet, Gudang bahan, Dapur Umum (Bikin/Sewa) SB 1.0000 9,000,000.00
2 MCK + Air Bersih Ls 1.0000 1,000,000.00
3 Listrik Kerja Ls 1.0000 2,100,000.00
Jumlah
Overhead + Profit 10%
Total Jumlah

MC.0 - MC.100 (Perhitungan, penggambaran, dokumentasi, pelaporan)

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I TENAGA
1 Surveyor Oh 4.0000 150,000.00
2 Staft Teknik Oh 14.0000 150,000.00
3 Pekerja Oh 4.0000 150,000.00
II BAHAN
1 Patok Bantu Ls 1.0000 500,000.00
II PERALATAN
1 Sewa Komputer Sh 14.0000 100,000.00
2 Sewa Alat ukur Sh 4.0000 250,000.00
3 Sewa Kamera Sh 14.0000 25,000.00
4 ATK Ls 1.0000 500,000.00
Jumlah
Overhead + Profit 10%
Total Jumlah

1 M³ Galian Tanah
Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I TENAGA
1 Pekerja Oh 0.8000 75,000.00
2 Mandor Oh 0.0800 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah
1 M³ Urugan Kembali (SNI 6.9)
Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I TENAGA
1 Pekerja Oh 0.1920 75,000.00
2 Mandor Oh 0.0192 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah
1 m3 Pemadatan Tanah
Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I TENAGA
1 Pekerja Oh 0.500 75,000.00
2 Mandor Oh 0.050 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 M³ Urugan Tanah (SNI 6.11)

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Pasir/Tanah/Sirtu Urug M³ 1.2000 200,000.00

II TENAGA
1 Pekerja Oh 0.3000 75,000.00
2 Mandor Oh 0.0100 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 M³ Urugan Pasir (SNI 6.11)

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Pasir/Tanah/Sirtu Urug M³ 1.2000 200,000.00

II TENAGA
1 Pekerja Oh 0.3000 75,000.00
2 Mandor Oh 0.0100 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 M³ Pasangan Batu Kosong (SNI 6.14)

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Batu Belah 15/20 M³ 1.2000 325,000.00
2 Pasir Urug M³ 0.3000 200,000.00

II TENAGA
1 Pekerja Oh 0.7800 75,000.00
2 Tukang Batu Oh 0.3900 85,000.00
3 Kepala Tukang Oh 0.0390 95,000.00
4 Mandor Oh 0.0390 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah
1 M² Plesteran 1 Pc : 3 Ps t = 15 mm (SNI 6.3)
Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Semen / PC (@ 50 Kg) Zak 0.1300 140,000.00
2 Pasir Pasang M³ 0.0190 325,000.00

II TENAGA
1 Pekerja Oh 0.2000 75,000.00
2 Tukang Batu Oh 0.1500 85,000.00
3 Kepala Tukang Oh 0.0150 95,000.00
4 Mandor Oh 0.0100 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 M³ Pekerjaan Rabat Beton 1 Pc : 3 Ps : 5 Kr (SNI 6.1)

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Semen / PC (@ 50 Kg) Zak 4.3600 140,000.00
2 Pasir Beton M³ 0.5200 370,000.00
3 Batu Beton / Gravel 2/3 Cm M³ 0.8700 550,000.00

II TENAGA
1 Pekerja Oh 1.6500 75,000.00
2 Tukang Batu Oh 0.2500 85,000.00
3 Kepala Tukang Oh 0.0250 95,000.00
4 Mandor Oh 0.0800 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 M³ Pekerjaan Pondasi Beton cyclop (40% Batu Kepala 5-10) 1 Pc : 2 Ps : 3 Kr (SNI 6.1)
Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Semen / PC (@ 50 Kg) Zak 5.6000 140,000.00
2 Pasir Beton M³ 0.3120 370,000.00
3 Batu Beton / Gravel 2/3 Cm M³ 0.5220 550,000.00
4 Batu Pecah 5/10 Cm M³ 0.4400 300,000.00

II TENAGA
1 Pekerja Oh 1.6500 75,000.00
2 Tukang Batu Oh 0.2500 85,000.00
3 Kepala Tukang Oh 0.0250 95,000.00
4 Mandor Oh 0.0800 105,000.00
 Jumlah
Overhead + Profit 10%
Total Jumlah
1 M¹ Tiang Pancang Beton Mutu fc=19.,Mpa (K.225), slimp (12±2)cm, w/c=0.58 + Pembesian 13.25 Kg (Uk.0,30x0,30)
Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Paku Campuran Kg 0.3600 28,700.00
2 Minyak Bekisting/Oli Bekas Ltr 0.1800 10,000.00
3 Besi Beton Kg 13.2516 25,000.00
4 Ikat Beton (Bendrat) Kg 0.4050 25,000.00
5 Semen / PC (@ 50 Kg) Zak 0.6678 140,000.00
6 Pasir Beton M³ 0.0449 370,000.00
7 Batu Beton / Gravel 2/3 Cm M³ 0.0698 550,000.00
8 Balok Kayu Kls.III (Balok Belkisting) M³ 0.0135 1,800,000.00
9 Papan Kayu Kls. III (Papan Bekisting) M³ 0.0167 1,800,000.00
10 Kayu Dolken Btg 0.3600 25,000.00

II TENAGA
1 Pekerja Oh 0.6570 75,000.00
2 Tukang Batu Oh 0.0315 85,000.00
3 Tukang Kayu Oh 0.2970 85,000.00
4 Tukang Besi Oh 0.1890 85,000.00
5 Kepala Tukang Oh 0.0513 95,000.00
6 Mandor Oh 0.0225 105,000.00

III PERALATAN
1 Conc. Mixer Jam 0.1291 62,500.00
2 Solar Ltr 0.1800 17,500.00
3 Oli Ltr 0.0072 75,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

Pekerjaan pemancangan tiang dengan sistim manual

Asumsi :
- Transport tiang pancang ke titik pemancangan dengan rakit
- Positioning tiang ke titik pemancangan dengan takal
- Penetrasi dilakukan dengan alat bantu alcon
- dilakukan pada tanah/pasir yang lembek ≤0.2kg/cm²
- Dilakukan oleh 1 grup dengan 4 pekerja, Tukang, kepala tukang dan Mandor
- kemampuan rata2 2 titik pancang/hari

1 M¹ Penetrasi tiang pancang baja atau kotak 30x30 cm

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I TENAGA
1 Pekerja Oh 0.5000 75,000.00
2 Tukang Batu Oh 0.1250 85,000.00
3 Kepala Tukang Oh 0.1250 95,000.00
4 Mandor Oh 0.1250 105,000.00
II ALAT BANTU
1 Alcon + BBM Jam 1.7500 75,000.00
2 Rakit 5 Ton 0.50% 0.0050 4,000,000.00
3 Takal 0.50% 0.0050 2,500,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah
1 M³ Pekerjaan Balok Gelagar Beton Mutu fc=19,Mpa (K.225), slimp (12 ±2)cm, w/c=0.58 + Pembesian 161.28 Kg
Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Paku Campuran Kg 3.2000 28,700.00
2 Minyak Bekisting/Oli Bekas Ltr 1.6000 10,000.00
3 Besi Beton Kg 161.2800 25,000.00
4 Ikat Beton (Bendrat) Kg 3.0000 25,000.00
5 Semen / PC (@ 50 Kg) Zak 6.4600 140,000.00
6 Pasir Beton M³ 0.5200 370,000.00
7 Batu Beton / Gravel 2/3 Cm M³ 0.7800 550,000.00
8 Balok Kayu Kls.III (Balok Belkisting) M³ 0.1400 1,800,000.00
9 Papan Kayu Kls. III (Papan Bekisting) M³ 0.1860 1,800,000.00
10 Kayu Dolken Btg 8.0000 25,000.00

II TENAGA
1 Pekerja Oh 5.9600 75,000.00
2 Tukang Batu Oh 0.3500 85,000.00
3 Tukang Kayu Oh 2.8000 85,000.00
4 Tukang Besi Oh 1.4000 85,000.00
5 Kepala Tukang Oh 0.4550 95,000.00
6 Mandor Oh 0.2080 105,000.00

III PERALATAN
1 Conc. Mixer Jam 1.4343 62,500.00
2 Solar Ltr 2.0000 17,500.00
3 Oli Ltr 0.0800 75,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 M³ Pekerjaan Poer Beton K.225 + Angkur 10Ø13 Kr (SNI 6.44)

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Paku Campuran Kg 3.0000 28,700.00
2 Minyak Bekisting/Oli Bekas Ltr 1.2000 10,000.00
3 Besi Beton Kg 257.9670 25,000.00
4 Ikat Beton (Bendrat) Kg 3.0000 25,000.00
5 Semen / PC (@ 50 Kg) Zak 6.4600 140,000.00
6 Pasir Beton M³ 0.5200 370,000.00
7 Batu Beton / Gravel 2/3 Cm M³ 0.7800 550,000.00
8 Balok Kayu Kls.III (Balok Belkisting) M³ 0.1050 1,800,000.00
9 Papan Kayu Kls. III (Papan Bekisting) M³ 0.1860 1,800,000.00
10 Kayu Dolken Btg - 25,000.00

II TENAGA
1 Pekerja Oh 5.6000 75,000.00
2 Tukang Batu Oh 0.3500 85,000.00
 3 Tukang Kayu Oh 2.3000 85,000.00
4 Tukang Besi Oh 1.4000 85,000.00
5 Kepala Tukang Oh 0.4050 95,000.00
6 Mandor Oh 0.2020 105,000.00

III PERALATAN
1 Conc. Mixer Jam 1.4343 62,500.00
2 Solar Ltr 2.0000 17,500.00
3 Oli Ltr 0.0800 75,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 m³ Bolder Beton Mutu fc=19.,Mpa (K.225), slimp (12±2)cm, w/c=0.58 + Pembesian 13.25 Kg (Uk.Ø30cm )
Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Paku Campuran Kg 4.0000 28,700.00
2 Minyak Bekisting/Oli Bekas Ltr 2.0000 10,000.00
3 Besi Beton Kg 97.0100 25,000.00
4 Ikat Beton (Bendrat) Kg 4.5000 25,000.00
5 Semen / PC (@ 50 Kg) Zak 7.4200 140,000.00
6 Pasir Beton M³ 0.4990 370,000.00
7 Batu Beton / Gravel 2/3 Cm M³ 0.7760 550,000.00
8 Balok Kayu Kls.III (Balok Belkisting) M³ - -
9 Pipa Ø 30 m¹ 0.5000 133,333.33
10 Kayu Dolken Btg - -

II TENAGA
1 Pekerja Oh 7.3000 75,000.00
2 Tukang Batu Oh 0.3500 85,000.00
3 Tukang Kayu Oh 3.3000 85,000.00
4 Tukang Besi Oh 2.1000 85,000.00
5 Kepala Tukang Oh 0.5700 95,000.00
6 Mandor Oh 0.2500 105,000.00

III PERALATAN
1 Conc. Mixer Jam 1.4343 62,500.00
2 Solar Ltr 2.0000 17,500.00
3 Oli Ltr 0.0800 75,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 m³ Beton Kansten Mutu fc=19.,Mpa (K.225), slimp (12±2)cm, w/c=0.58

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)
 I BAHAN
1 Paku Campuran Kg 4.0000 28,700.00
2 Minyak Bekisting/Oli Bekas Ltr 2.0000 10,000.00
3 Besi Beton Kg - -
4 Ikat Beton (Bendrat) Kg - -
5 Semen / PC (@ 50 Kg) Zak 7.4200 140,000.00
6 Pasir Beton M³ 0.4990 370,000.00
7 Batu Beton / Gravel 2/3 Cm M³ 0.7760 550,000.00
8 Balok Kayu Kls.III (Balok Belkisting) M³ - -
9 Pipa Ø 30 m¹ - -
10 Kayu Dolken Btg - -

II TENAGA
1 Pekerja Oh 7.3000 75,000.00
2 Tukang Batu Oh 0.3500 85,000.00
3 Tukang Kayu Oh 3.3000 85,000.00
4 Tukang Besi Oh 2.1000 85,000.00
5 Kepala Tukang Oh 0.5700 95,000.00
6 Mandor Oh 0.2500 105,000.00

III PERALATAN
1 Conc. Mixer Jam 1.4343 62,500.00
2 Solar Ltr 2.0000 17,500.00
3 Oli Ltr 0.0800 75,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 M³ Pek. Kayu Gelagar jembatan/Balok Lantai dikerjakan secara kasar (Termasuk upah menggergaji 14M ²)
Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Balok Kayu Kls. II M³ 1.1000 2,600,000.00

II TENAGA
1 Pekerja Oh 6.0000 75,000.00
2 Tukang Kayu Oh 15.0000 85,000.00
3 Kepala Tukang Oh 1.8000 95,000.00
4 Mandor Oh 0.2000 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah
1 M² Pek. Lantai jembatan dari papan yang tidak memerlukan pemasangan yang rapat
Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I TENAGA
1 Pekerja Oh 1.4000 75,000.00
2 Tukang Kayu Oh 0.5000 85,000.00
3 Kepala Tukang Oh 0.0500 95,000.00
4 Mandor Oh 0.0100 105,000.00

II BAHAN
1 Paku Galvanis Kg 0.4000 35,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 M² Pengecatan Kayu Baru (SNI 6.9)

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Cat Meni Kg 0.2000 20,000.00
2 Plamur Kg 0.1500 37,500.00
3 Minyak Cat Ltr 0.1700 45,000.00
4 Cat Penutup Kg 0.3500 70,000.00

II TENAGA
1 Pekerja Oh 0.0700 75,000.00
2 Tukang Cat Oh 0.1050 85,000.00
3 Kepala Tukang Oh 0.0040 95,000.00
4 Mandor Oh 0.0025 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 M² Pengecatan Tembok/Dinding/Plafond (SNI 6.14)

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Pasta semen Kg 0.1000 2,800.00
2 Cat Dasar Kg 0.1000 30,000.00
3 Cat Watershield Kg 0.2600 70,000.00

II TENAGA
1 Pekerja Oh 0.0200 75,000.00
 2 Tukang Cat Oh 0.0630 85,000.00
3 Kepala Tukang Oh 0.0063 95,000.00
4 Mandor Oh 0.0025 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 Bh Pasang Kran Air Ø ½-¾" (SNI 6.35)

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Kran Air Ø ¾" Bh 1.0000 65,000.00
2 Seal Tape Bh 0.0250 10,000.00

II TENAGA
1 Pekerja Oh 0.0100 75,000.00
2 Tukang Batu Oh 0.1000 85,000.00
3 Kepala Tukang Oh 0.0100 95,000.00
4 Mandor Oh 0.0050 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 Bh Pasang Water Tank 1500 Ltr

Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 Water Tank Kap. 1500 Lt Bh 1.0000 2,500,000.00
2 Accessories Lengkap Bh 0.1000 2,500,000.00

II TENAGA
1 Pekerja Oh 0.0100 75,000.00
2 Tukang Batu Oh 0.1000 85,000.00
3 Kepala Tukang Oh 0.0100 95,000.00
4 Mandor Oh 0.0050 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah

1 kg pembesian
Harga Satuan
No Uraian Satuan Kuantitas
(Rp.)

I BAHAN
1 besi tulangan Kg 1.1000 25,000.00
 2 kawat baja Kg 0.0025 25,000.00

II TENAGA
1 Pekerja Oh 0.2100 75,000.00
2 tukangg Oh 0.0700 85,000.00
3 mandor Oh 0.0700 105,000.00

Jumlah
Overhead + Profit 10%
Total Jumlah
ARGA SATUAN PEKERJAAN

Jumlah
(Rp.)

10,000,000.00
8,000,000.00
1,000,000.00
1,000,000.00

1,200,000.00
1,000,000.00
200,000.00
12,100,000.00
9,000,000.00
1,000,000.00
2,100,000.00
23,300,000.00
-
23,300,000.00

Jumlah
(Rp.)

3,300,000.00
600,000.00
2,100,000.00
600,000.00
500,000.00
500,000.00
3,250,000.00
1,400,000.00
1,000,000.00
350,000.00
500,000.00
7,050,000.00
-
7,050,000.00

Jumlah
(Rp.)

68,400.00
60,000.00
8,400.00

68,400.00
-
68,400.00
Jumlah
(Rp.)

16,416.00
14,400.00
2,016.00

16,416.00
-
16,416.00
Jumlah
(Rp.)

42,750.00
37,500.00
5,250.00

42,750.00
-
42,750.00

Jumlah
(Rp.)

240,000.00
240,000.00

23,550.00
22,500.00
1,050.00

263,550.00
-
263,550.00

Jumlah
(Rp.)

240,000.00
240,000.00

23,550.00
22,500.00
1,050.00

263,550.00
-
263,550.00

Jumlah
(Rp.)

450,000.00
390,000.00
60,000.00

99,450.00
58,500.00
33,150.00
 3,705.00
4,095.00

549,450.00
54,945.00
604,395.00
 Jumlah
(Rp.)

24,375.00
18,200.00
6,175.00

30,225.00
15,000.00
12,750.00
1,425.00
1,050.00

54,600.00
-
54,600.00

Jumlah
(Rp.)

1,281,300.00
610,400.00
192,400.00
478,500.00

155,775.00
123,750.00
21,250.00
2,375.00
8,400.00

1,437,075.00
-
1,437,075.00

c : 2 Ps : 3 Kr (SNI 6.1)
Jumlah
(Rp.)

1,186,540.00
784,000.00
115,440.00
287,100.00

155,775.00
123,750.00
21,250.00
2,375.00
8,400.00
1,342,315.00
-
1,342,315.00
cm, w/c=0.58 + Pembesian 13.25 Kg (Uk.0,30x0,30)
Jumlah
(Rp.)

565,499.70
10,332.00
1,800.00
331,290.00
10,125.00
93,492.00
16,616.70
38,412.00
24,300.00
30,132.00
9,000.00

100,498.50
49,275.00
2,677.50
25,245.00
16,065.00
4,873.50
2,362.50

11,757.94
8,067.94
3,150.00
540.00

677,756.14
-
677,756.14

Jumlah
(Rp.)

73,125.00
37,500.00
10,625.00
11,875.00
13,125.00
163,750.00
131,250.00
20,000.00
12,500.00

236,875.00
-
236,875.00
mp (12 ±2)cm, w/c=0.58 + Pembesian 161.28 Kg
Jumlah
(Rp.)

6,527,440.00
91,840.00
16,000.00
4,032,000.00
75,000.00
904,400.00
192,400.00
429,000.00
252,000.00
334,800.00
200,000.00

898,815.00
447,000.00
29,750.00
238,000.00
119,000.00
43,225.00
21,840.00

130,643.75
89,643.75
35,000.00
6,000.00

7,556,898.75
-
7,556,898.75

)
Jumlah
(Rp.)

8,671,874.22
86,100.00
12,000.00
6,449,174.22
75,000.00
904,400.00
192,400.00
429,000.00
189,000.00
334,800.00
-

823,935.00
420,000.00
29,750.00
 195,500.00
119,000.00
38,475.00
21,210.00

130,643.75
89,643.75
35,000.00
6,000.00

9,626,452.97
-
9,626,452.97

=0.58 + Pembesian 13.25 Kg (Uk.Ø30cm )

Jumlah
(Rp.)

4,389,446.67
114,800.00
20,000.00
2,425,250.00
112,500.00
1,038,800.00
184,630.00
426,800.00
-
66,666.67
-

1,116,650.00
547,500.00
29,750.00
280,500.00
178,500.00
54,150.00
26,250.00

130,643.75
89,643.75
35,000.00
6,000.00

5,636,740.42
-
5,636,740.42

c=0.58
Jumlah
(Rp.)
 1,785,030.00
114,800.00
20,000.00
-
-
1,038,800.00
184,630.00
426,800.00
-
-
-

1,116,650.00
547,500.00
29,750.00
280,500.00
178,500.00
54,150.00
26,250.00

130,643.75
89,643.75
35,000.00
6,000.00

3,032,323.75
-
3,032,323.75

Jumlah
(Rp.)

2,860,000.00
2,860,000.00

1,917,000.00
450,000.00
1,275,000.00
171,000.00
21,000.00

4,777,000.00
-
4,777,000.00
Jumlah
(Rp.)

153,300.00
105,000.00
42,500.00
4,750.00
1,050.00

14,000.00
14,000.00

167,300.00
-
167,300.00

Jumlah
(Rp.)

41,775.00
4,000.00
5,625.00
7,650.00
24,500.00

14,817.50
5,250.00
8,925.00
380.00
262.50

56,592.50
-
56,592.50

Jumlah
(Rp.)

21,480.00
280.00
3,000.00
18,200.00

7,716.00
1,500.00
 5,355.00
598.50
262.50

29,196.00
-
29,196.00

Jumlah
(Rp.)

65,250.00
65,000.00
250.00

10,725.00
750.00
8,500.00
950.00
525.00

75,975.00
-
75,975.00

Jumlah
(Rp.)

2,750,000.00
2,500,000.00
250,000.00

10,725.00
750.00
8,500.00
950.00
525.00

2,760,725.00
-
2,760,725.00

Jumlah
(Rp.)

27,562.50
27,500.00
 62.50

29,050.00
15,750.00
5,950.00
7,350.00

56,612.50
-
56,612.50
 HARGA JASA DAN BARANG
KOTA LABUHA, KABUPATEN HALMAHERA SELATAN

NO UPAH SATUAN LOKASI

1 Pekerja Org/Hari 75,000.00
2 Tukang Kayu/Batu/Besi Org/Hari 85,000.00
3 Kepala Tukang Org/Hari 95,000.00
4 Mandor Org/Hari 105,000.00

NO BAHAN SATUAN LOKASI

1 Batu Gunung/Kali M3 300,000.00
2 Batu Bulat 15 Cm M3 325,000.00
3 Batu Pecah 5/10 Cm M3 300,000.00
4 Batu Beton / Gravel 2/3 Cm M3 550,000.00
5 Pasir/Tanah/Sirtu Urug M3 200,000.00
6 Pasir Pasang M3 325,000.00
7 Pasir Beton M3 370,000.00
8 Pasir Halus M3 370,000.00
9 Semen / PC (@ 50 Kg) Zak 140,000.00
10 Kayu Terentang Ptng 15,000.00
11 Balok Kayu Kls. I M3 4,200,000.00
12 Papan Kayu Kls. I M3 4,200,000.00
13 Balok Kayu Kls. II M3 2,600,000.00
14 Papan Kayu Kls. II M3 2,600,000.00
15 Balok Kayu Kls.III (Balok Belkisting) M3 1,800,000.00
16 Papan Kayu Kls. III (Papan Bekisting) M4 1,800,000.00
17 Kayu Dolken Btg 25,000.00
18 Besi Beton / Ulir Kg 25,000.00
19 Besi Ulir Kg 25,000.00
20 Ikat Beton (Bendrat) Kg 25,000.00
21 Paku Campuran Kg 28,700.00
22 Paku Tripleks Kg 25,000.00
23 Paku Beton Bh 17,500.00
24 Paku Galvanis Kg 35,000.00
25 Mur / Baut / Angkur Baut Bh 15,000.00
26 Playwood 6mm Lembar 170,000.00
27 Kertas Amplas Lembar 12,000.00
28 Amplas Kayu / Besi Lember 12,500.00
29 Dumpul Kg 37,500.00
30 Plamir Tembok / Apluss Kg 22,500.00
31 Minyak cat Kgl 45,000.00
32 Politur Kgl 75,000.00
33 Cat Meni Kgl 20,000.00
34 Cat Besi / Kayu Kgl 42,000.00
35 Cat Dasar / Alkali Sealer Kgl 30,000.00
36 Cat Watershield Kgl 70,000.00
37 Water Proof 1 Kg 85,000.00
38 Pompa Air /ALCON + BBM 5 Ltr Bh 2,500,000.00
40 Titik Air Bersih Bh 245,000.00
41 Floor Drain Bh 75,000.00
42 Kran Air Bh 65,000.00
43 Pipa PVC Ø 1/2" AW Btg 35,998.92
44 Pipa PVC Ø 3/4" AW Btg 43,577.64
45 Pipa PVC Ø 1 " AW Btg 54,945.72
46 Pipa PVC Ø 2" AW Btg 104,207.40
47 Pipa PVC Ø 3" AW Btg 284,202.00
48 Pipa PVC Ø 4" AW Btg 378,936.00
49 Water Tank Kap. 1500 Lt Unit 2,500,000.00
50 Minyak Bekisting/Oli Bekas Ltr 10,000.00
51 Solar Ltr 17,500.00
52 Bensin Ltr 17,500.00
53 Minyak Tanah Ltr 8,500.00
54 Pelumas / Oli Ltr 75,000.00
55 Gemuk / Fat Kg 75,000.00
56 Cermin M2 250,000.00
57 Alcon + BBM Jam 75,000.00
58 Rakit 5 Ton Unit 4,000,000.00
59 Takal bh 2,500,000.00
60 Concret Mixer Jam 62,500.00
61 Fender ( Ban bekas ) Bh 200,000.00
62 Penyambungan Listrik / Pengadaan Genset 3 Kwh Unit 3,000,000.00
 Hitung Pembesian

Tiang Pancang 30 x 30
11.11 Unit P Koef Jml P Bb Tb
Ø 13 8 11.11 1.05 93.33 1.0414203 97.20
Ø8 111.11 0.75 1.05 87.50 0.394384 34.51
131.71

Tiang Pancang 25 x 30
13.33 Unit P Koef Jml P Bb Tb
Ø 13 4 13.33 1.05 56.00 1.0414203 58.32
Ø 13 3.3333333 13.33 1.05 46.67 1.0414203 48.60
Ø8 133.33 0.6751 1.05 94.51 0.394384 37.27
144.19

0.25 0.1 0.025

0.5 0.15 0.075
3 0.1

Poer beton 50x50 x30+angkur 13.33333

13.33 Unit P Koef Jml P Bb Tb
Ø 13 8 1.20 1.05 10.08 1.0414203 10.50
Ø 13 10 0.57 1.05 5.94 1.0414203 6.18

16.68

bolder Ø30 0.07065

14.15 Unit P Koef Jml P Bb Tb
Ø 13 4 14.15 1.05 59.45 1.0414203 61.91
Ø8 141.54 0.43 1.05 63.91 0.394384 25.20
87.11
 0.00100

( 0.25 x 3.14 x Ø besi ² ) x p x bj

RUMUS BERAT BESI PER METER

Ø 6 0.25 x 3.14 x 0.006 x 0.006 x 1 x 7,850.00 = 0.22184

Ø 8 0.25 x 3.14 x 0.008 x 0.008 x 1 x 7,850.00 = 0.39438

Ø 10 0.25 x 3.14 x 0.010 x 0.01 x 1 x 7,850.00 = 0.61623

Ø 12 0.25 x 3.14 x 0.012 x 0.012 x 1 x 7,850.00 = 0.88736

Ø 13 0.25 x 3.14 x 0.013 x 0.013 x 1 x 7,850.00 = 1.04142

Ø 14 0.25 x 3.14 x 0.014 x 0.014 x 1 x 7,850.00 = 1.20780

RUMUS LUAS LINGKARAN

Ø 30 0.25 x 3.14 x 0.030 x 0.03 x 1 x 100.00 = 0.07065

Ø 19 0.25 x 3.14 x 0.019 x 0.019 x 1 x 7,850.00 = 2.22457

 12 10.64837 125000 11,738.89

(BOLDER)
 KODE TITIK 1 2 3 4 5 6 7 8 9 10 11 12
A 3 3..5 4 4 4.5 5 5.5 5.5 6 6 5.5 5.5
B 3 3..6 4 4 4.5 5 5.5 5.5 6 6 5.5 5.5
C
D
E
F
G
JUMLAH 6 0 8 8 9 10 11 11 12 12 11 11

DATA : TRESTEL
UNIT TITIK 1 TIANG PANCANG
A
C = 3 B
D = 3

E = 3
F = 3 2 PEMANCANGAN
G = 3

JUMLAH TITIK = 66.00 m¹

3 GELAGAR MELINTANG
PEMANCANGAN = 66.00 m¹
TRESTEL = 2.00 X
= 132.00 m¹ Uk 0.25 x 0.3

4 GELAGAR MEMANJANG

PEMANCANGAN = 23.00 m¹
DERMAGA = 2.00 X Uk 0.25 x 0.3
= 46.00 0

5 POER

Uk 0.5 x 0.5
6 BOLDER

7 BALOK LANTAI

Uk 0.1 x 0.15

8 PEM. PAPAN LANTAI

8 PENGADAAN PAPAN LANTAI

8 PENGADAAN ANGKUR BAUT

BALOK LANTAI

BALOK JEPIT

9 BALOK TANGGA
 ANAK TANGGA

TOTAL TANGGA TANGGA

7 BALOK JEPIT

Uk 0.05 x 0.1

8 Beton Kansten

Uk 0.1 x 0.25
 TABEL PERHITUNGAN KONSTRUKSI

13 14 15 16 17 18 19 20 21 22 23 24 25 26 27
5 5.5 5.5 5.5 6 6 6 6.5 6.5 6.5 6.5 6.5 6.5 6.5 6.5
5 5.5 5.5 5.5 6 6 6 6.5 6.5 6.5 6.5 6.5 6.5 6.5 6.5

10 11 11 11 12 12 13 13 13 13 13 13 13

DERMAGA
1 TIANG PANCANG
= 37 A
= 37 B
74 TITIK C
426.00 m¹ D
E
= 74 F
= 2 x G
148 m¹

U = 38
P = 2.4 x 2 PEMANCANGAN
JP 91.2 m¹
H = 0.075 x
V 6.84 m³
3 GELAGAR MELINTANG
= 111
2x
222 m¹
= 0.075 x Uk 0.25 x 0.3
16.65 m³

4 GELAGAR MEMANJANG
U = 74
x 0.3 = 0.075 x
5.55 m³ Uk 0.25 x 0.3
 U = 2 5 POER
H = 0.07065
T = 0.5 x Uk 0.5 x 0.5 x
0.07 m³

6 BOLDER
P = 111
U = 5
H = 0.015 x
= 8.325 m³

7 BALOK LANTAI
P = 111
L = 2.5 x
= 277.5 m² Uk 0.08 x 0.15

PAPAN LANTAI
L = 277.5
T = 0.05 x 8 PEM. PAPAN LANTAI
= 13.875 m²

ANGKUR BAUT
U = 38
U = 5x
= 190 bh
8 PENGADAAN PAPAN LANTAI
U = 111
U = 2x
= 222 bh

TOTAL = 412 bh 8 PENGADAAN ANGKUR BAUT

BALOK LANTAI

H = 0.72 BALOK JEPIT

U = 0.25
U = 5x
0.9
H = 0.045
U = 6
U = 6x 7 BALOK JEPIT
1.62

2.52 Uk 0.05 x 0.1

P = 111 8 Beton Kansten

U = 2
H = 0.005 x
= 1.11 m³

Uk 0.1 x 0.25

P = 111
L = 2x
= 222 m¹

= 0.025

= 5.55 m³
8 CAT
STRUKSI

28 29 30 31 32 33 34 35 36 37 38 39 40

TOTAL TIANG TRESTEL

7 7 7 7 7 7 7 7 7 7.5 7.5 7.5 7.5
7 7 7 7 7 7 7 7 7 7.5 7.5 7.5 7.5
6 6 6 - 7.5 7.5

14 14 14 20 20 20 14 14 14 15 426.00 15 22.5 22.5

UNIT PANJANG = 426.00

= 7
= 7
= 6
= -
= -
= -
= -
20 TITIK
150.00 m¹

= 20
= 2 x
40 m¹

U = 7
P = 4.84 x
JP.a 33.88 m¹
JP = 33.88
H = 0.075 x
V 2.541 m³

= 17.42
3x
52.26 m¹
= 0.075 x
 3.9195 m³
V = 3.9195 m³

U = 20
0.3 = 0.075 x
1.5 m³

U = 5
H = 0.07065
T = 0.5 x
0.18 m³

P = 17.42 P = 0
U = 9 U = 5
H = 0.012 x H = 0.012 x
= 1.88136 m³ = 0 m³
V = 1.88136 m³

P = 17.42 P = 2.4
L = 4.9 x L = 2.4 x
= 85.358 m² = 1.5 m²
= 8.64 m²
V = 76.718 m²

L = 76.718
T = 0.05 x
= 3.8359 m²

B = 7 U = 3
U = 9x U = 4 x
= 63 bh = 12 bh

U = 17.42
U = 2x
= 34.84 bh

TOTAL = 109.84 bh
 P = 17.42
U = 2
H = 0.005 x
= 0.1742 m³

P = 17.42
L = 2x 4.84
= 39.68 m¹

= 0.025

= 0.992 m¹

P = 222.992
0.1
0.25 0.35 x
78.0472
41 42 43 44

TOTAL TIANG DERMAGA

7.5 7.5 7.5 7.5
7.5 7.5 7.5 7.5
7.5 7.5 7.5 7.5

22.5 22.5 22.5 22.5 150.00

UNIT PANJANG = 150.00 m¹