7/25/2019 2. RAB Kali Dondong.xls
1/113
DAFTAR REKAPITULASI RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN : PEMBANGUNAN EMBUNG KALI DONDONG
TAHUN ANGGARAN : 2015
NO URAIAN PEKERJAAN JUMLAH HARGA
I PEKERJAAN PERSIAPAN 15,000,000.00
II PEKERJAAN TUBUH EMBUNG 2,460,193,81.46
III PEKERJAAN PELIMPAH 440,23,60.90
I! PEKERJAAN INTAKE 03,44,658.28
JUMLAH TOTAL ( I + II + III + IV ) 3,618,!6,!83"6#
PPN 1!$ 361,8!,6!8"36
GRAND TOTAL 3,8!,%6,6&"!1
DIBULATKAN 3,8!,%!,!!!"!!
Terbilang : tiga milyar sembilan ratus delapan puluh juta tujuh ratus sembilan puluh ribu rupiah
7/25/2019 2. RAB Kali Dondong.xls
2/113
DAFTAR KUANTITAS HARGA
PEKERJAAN : PEMBANGUNAN EMBUNG KALI DONDONG
TAHUN ANGGARAN : 2015
NO U'* P'-* S./* K/*..0N2' H' S./* J/245
A*40 (R) (R
I PEKERJAAN PERSIAPAN 17,!
1 M"#$%$&'&$()*+"#$%$&'&$ *-&"$% )' '%'/ #*-'/ L& 1.00 L& 15,000,000.000 15,0
II PEKERJAAN TUBUH EMBUNG &,#6!,1
1 P*+#*-&$' )*' +*'' /*'' +'&$' 21,34.61 A04 2,5.4 55,0
2 G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' 10,912.04
A0 28,804.84 314,3
3 14,839.51
A20 35,422.628 525,6
4 1,3.3
A29 102,450.352 141,1
5 969.16
A2 12,61.853 16,3
6 P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* A 1,295.99 02 899,518.45 1,165,
P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* A 559.02 09 69,323.964 38,
8 S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A 1,030.46 0 50,59.326 52,1
III PEKERJAAN PELIMPAH ##!,&
1 G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' 1,312.29 A0 28,804.841 3,8
2 200.16 A30 39,61.042 ,9
3 P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* A 420.32 02 899,518.454 38,0
4 P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* A 51.18 09 69,323.964 3,5
5 S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A 254.42 0 50,59.326 12,8
IV PEKERJAAN INTAKE %!3,#
1 G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' .44 A0 28,804.841 2
2 .0 A30 39,61.042 2
3 P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* A 312.80 02 899,518.454 281,3
4 S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A 165.46 0 50,59.326 8,3
5 P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* A 40.11 09 69,323.964 2,
6 B*/" B*-/%' 1P : 2 P& : 3 K- 1.53 B16 4,930,118.112 ,5
P*')'' )' *+'&'' G'/* !'%* )$'. 16; 400 ++ U$/ 2.00 E22 32,244,484.56 64,4
8 P*')'' )' *+&'' T-'&-' P*'+' I/'* -' 1 < 1,50 + #' 1.00 E2 3,89,04.826 3,8
9 P*')'' )' *+&'' E%#"= 900 >"- &/**% $* )$'. 16,00; 400 ++ U$/ 25.00 E26 5,362,191.606 134,0
10 P*')'' )' *+'&'' $' SG )$'. 16; +? 5.00 E1 2,599,658.888 194,9
11 P*')'' )' *+'&'' // #"< "/%*/ U$/ 1.00 L& 5,000,000.000 5,0
12 P*')'' )' *+'&'' '' )' /*-'&&", /$$ &). 100 +. #' 1.00 E30 500,951.560 5
TOTAL 3,618,
+2
+3
T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', +'/*-$'% )$'+#$% )'-$ '&$%'%$'
+3
T$+#' -$-'(#'/ "&", +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$-$*- )*"&$/
+3
T$+#' >$%/*- )$'. 0 50 ++ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'-
'-*'
+3
+3
+2
+2
+3
T$+#' *+#'%$ #' >$%% )*' '%'/ /*-+'& *+')'/', +'/*-$'% )'-$ '&$% +3
+3
+2
+2
+3
T$+#' *+#'%$ #' >$%% )*' '%'/ /*-+'& *+')'/', +'/*-$'% )'-$ '&$% +3
+3
+2
+2
+3
7/25/2019 2. RAB Kali Dondong.xls
3/113
#REF!
KODE SUB-KOMPONEN/PAKET PEKERJAAN
F. PEMBANGUNAN EMBUNG KALI DONDONG
### Belanja Modal Jan"an ###
Pembangunan Embung Kali Dondong
### Belanja Modal Baan Ba$% Jan"an &'&(('(((
a. ATK, Fotocopy, dll untuk Pengadaan Barang dan Jasa 1 s !!! ",###,###
b. ATK, Fotocopy, dll untuk Penga$asan % bln #,###.## ',#,###
### Belanja Modal U)a Tena"a Keja dan *ono Pen"elola Te$n+ Jan"an ###
a. (onorarium Panitia Pengadaan Barang dan Jasa )Konstruksi*
& org + 1 pkt & P !!! -,##,###
b.& org + 1 pkt & P !!! &,'##,###
### Belanja Modal Pejalanan Jan"an ###
a. Penga$as apangan 1 org + 1& Kl + % Bln 1#& ( 1##,###.## 1#,#,###
b. Penga$as Peker/aan 1 org + 1# Kl + % Bln %# ( 1##,###.## %,###,###
TOTAL ###
!0EF
Disusun dan Disiapkan le2 3
Kepala Balai 4ilaya2 5ungai 6usa Tenggara 7
I. Ma+ono' MM' MT
67P. 1&-11#81-'1##-
,ol%eKe"aan
*a"aSa%an R)0
ALOKASIDANA R).0
(onorarium Panitia Penerima (asil Peker/aan 9 Pengadaan Barangdan Jasa
7/25/2019 2. RAB Kali Dondong.xls
4/113
RIN1IAN ANGGARAN BIA2A RAB0
KEMENTERIAN 3 PEKERJAAN UMUM
PROGRAM 3 PENGELOLAAN SUMBER DA2A AIR
PEKERJAAN 3 PEMBANGUNAN EMBUNG KALI DONDONG
TA*UN ANGGARA 3 4(56
NO URAIAN KEGIATAN ,ol Sa%ana"a Sa%a %la *a"
Ke.R) R)
I. BELANJA BA*AN
A. ATK' Foo7o)8' dll %n%$ Pen"adaan Baan" dan Ja+a 4'((('(((
1 Kertas (:5 ukuran A.; %# gram .## rim ;-,# ;'8,#
" 5top
7/25/2019 2. RAB Kali Dondong.xls
5/113
REKAPITULASI ANALISA HARGA SATUAN
PEKERJAAN PEMBANGUNAN EMBUNG KALI DONDONG
ANALISA PEKERJAAN TANAH
NO ANALISA ITEM PEKERJAAN SATUANHARGA
(R
A01 P*+#*-&$' )' *+#"'-' )*' '%'/ B%%)"@*- D.6 +2
A02 P*+#*-&$' )' *+#"'-' )*' '%'/ B%%)"@*- D.3 +2
A03 P**#'' -+ #'+# 1 &() 2 + -+
A04 P*+#*-&$' )*' +*'' /*'' +'&$' +2
A05 P*'&' %'$&' /" &"$% &/-$$ +2
A06 +3
A0 G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' +3
A08 +3
A09 +3
A010 +3
A011 +3
A012 +3
A013 G'%$' P'&$- )*' '%'/ )$#' &*/*+'/ /*-+'& +*-'/'' )' +*-'$' +3
A014 G'%$' T'' K*-'& )*' /*'' +'&$' &*)'%'+ 1 + +3
A015 G'%$' T'' ')'& )*' /*'' +'&$' &*)'%'+ 1 + +3
A16 G'%$' T'' L+- )*' /*'' +'&$' &*)'%'+ 1 + +3
A1 G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 1 + +3
A18 G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 2 + +3
A19 G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 3 + +3
A20 T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', )$'/ )'-$ #"--"= '-*' +3
A21 T$+#' +'/*-$'% -')"+ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'- '-*' +3
A22 T$+#' +'/*-$'% $/$ )*' *+')'/' #$'&', )$'/ )'-$ '-*' #"-"= '-*' +3 A23 T$+#' +'/*-$'% $/$ )*' *+')'/' #$'&', +'/*-$'% )$#*%$ )'-$ %'- '-*' +3
A24 T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', +'/*-$'% )$'+#$% )'-$ '&$% '%$' +3
A25 +3
A26 +3
A2 T$+#' >$%/*- )$'. 0 50 ++ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'- '-*' +3
A28 T$+#' -$-'(#'/ "&", +'/*-$'% )$ #*%$ )'-$ %'- '-*' +3
A29 T$+#' -$-'(#'/ "&", +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*- )*"&$/ +3
A30 T$+#' *+#'%$ #' >$%% )*' '%'/ /*-+'& *+')'/', +'/*-$'% )'-$ '&$% '%$' +3
A31 T$+#' /'' )*' *+')'/' #$'&' )*' /*'' +'&$' +'/*-$'% )'-$ '&$% '%$' +3
A32 +3
A33 G'%$' #'/' %*'& )$ #' &*/*+'/ +3
A34 +3
A35 +3
Catatan: U/ ''%$&' '-' &'/' $/*+ **-'' /$+#' /'', )$'' '&&+&$ : +'/*-$'% /'' )$'+#$% )'-$ #"--"= '-*' 7' /
)'%'+ '-*'% /'' 7' /*%' )$#*#'&' "%* *+$%$ **-''.
P*''/' ( '%$' &*)$+* &'+' ( "/"-' )' #'/ )$ )'&'- *&$&/$ #'' %#*), #'. #'$, &')', "-"2 )%%., )$#' * /*+'/ /$+#' '/' *+#'')*' '-' &*+#'-'.
G'%$' /'' %+- &*)$+*/, '&$% '%$' )$'/ * /*+'/ *+#'' /*-+'&+*-'/'' )' +*-'$'
G'%$' #'/' %' )*' '%'/ )$'/ * /*+'/ *+#''(/$+#' )*' '-''/ &*+#'-'
G'%$' #'/' *-'& &") -" )$'/ * /*+'/ *+#''( /$+#' )*' '-''/ &*+#'-'
G'%$' /'' #*-#'/ 7' '&$% '%$'7' )$#' * /*+'/ *+#'' /*-+'&+*-'/'' )' +*-'$'
G'%$' #'/ #"%)*- 7' '&$% '%$'7' )$ #' &*/*+'/ /*-+'& +*-'/'' )'+*-'$'
T$+#' +'/*-$'% -')"+ )*' *+')'/' #$'&', +'/*-$'% )$'/ )'-$ -$*- )*"&$/)*' '-' '/ &*+#'-'
T$+#' >$%/*- )*' *+')'/' #$'&', +'/*-$'% )'-$ &-** %'/ )$'. 0 50 ++ +'/*-$'%)$'+#$% )'-$ -$*- )*"&$/ )*' '-' '/ &*+#'-'.
T$+#' /'' )*' *+')'/' #$'&' )*' /*'' +'&$' , +'/*-$'% )$'/ )'-$#"--"= '-*' )*' '-' '/ &*+#'-'.
G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' )*' '-' '/&*+#'-' /*-+'& +*-'/'' )' +*-'$'
G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' '/' &/" $%* )*' '-''/ &*+#'-'
7/25/2019 2. RAB Kali Dondong.xls
6/113
REKAPITULASI ANALISA HARGA SATUAN
PEKERJAAN PEMBANGUNAN EMBUNG KALI DONDONG
ANALYSIS PEKERJAAN BETON
NO ANALISA ITEM PEKERJAAN SATUANHARGA
(R
B01 +3
B02 +3
B03 +3
B04 +3
B05 P-")&$ #*/" K225 )*' '-*'/ -' 2 3 +, /7* A +3B06 P-")&$ #*/" K15 )*' '-*'/ -' +'&$++ '-*'/ 2 +, /7* +3B0 P-")&$ #*/" K15 )*' '-*'/ -' +'&$++ 40 ++, /7* D +3
B08 P-")&$ #*/" K125 )*' '-*'/ -' +'&$++ 20 ++, /7* E +3B09 P-")&$ #*/" K125 )*' '-*'/ -' +'&$++ 40 ++, /7* +3B10 B*$&/$(*/'' / #*/" )*' *")'&$ +3
02 P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* A +3
03 P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* B +3
04 P'&'' #'/ )*' '+-' 1 P : 3 P&- T7* +3
05 P'&'' #'/ )*' '+-' 1 P : 3 P&- T7* D +3 1
06 P'&'' #'/ )'-$ #*'& #"'-' )*' '+-' 1 P : 4 P&- +3
0 S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A +2
08 S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* B +2
09 P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* A +2 010 P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* B +2
011 P%*&/*-', /*#'% 20 ++ /'' '$', )*' '+-' 1 P : 4 P&-, T7* A +2
012 P%*&/*-', /*#'% 20 ++ /'' '$', )*' '+-' 1 P : 4 P&-, T7* B +2
013 P'&'' #'/ "&" #"%)*- . D$'+*/*- +$ 0,5 +, T7* A +3
014 P'&'' #'/ "&" #"%)*- . D$'+*/*- +$ 0,5 +, T7* B +3
015 +3
016P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 3 ++.
+3
01P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 4 ++.
+3
018P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 5 ++.
+3 1
019 P'&'' #'%" )"%* )*' '' 2 + #'/'
020 P'&'' $ )$ #*%'' #-"" +2 021 P'&'' $' *+'/&' %#'
022 P**-'' B'/ -' 30 40K +3
023 P**-'' B'/ -' 100 300 K +3
024 D-'$'&* L"'% $/
TAMBAHAN
025+3
026+3
P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 40 80 ++, )$'+#$% )'-$ -$*- )*"&$/ *&-** %'/ )' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'.
P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 20 40 ++, )$'+#$% )'-$ -$*- )*"&$/ *&-** %'/ )' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'.
P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 5 20 ++, )$'+#$% )'-$ -$*- )*"&$/ *&-** %'/)' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'.
P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 5 ++, )$'+#$% )'-$ -$*- )*"&$/ *&-** %'/ )' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'.
&'* +3#*/"
P'&'' #-"" )*' '='/ H H*'7 "'/*) U- 0,5 < 1,0 < 2,00 + )$'. 2, ++,/7* +'& 8 < 10 +.
P**-'' B'/ -' 30 40K, +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*-)*"&$/ )*' '-' '/ &*+#'-'.
P**-'' B'/ -' 100 300 K, +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*-)*"&$/ )*' '-' '/ &*+#'-'.
7/25/2019 2. RAB Kali Dondong.xls
7/113
REKAPITULASI ANALISA HARGA SATUAN
PEKERJAAN PEMBANGUNAN EMBUNG KALI DONDONG
ANALISA JALAN INSPEKSI
NO ANALISA ITEM PEKERJAAN SATUANHARGA
(R
D01
D02
D03 P*'&'%' '%' +'')'+, /*#'% 5 +
D04 U-' P'&$-
REKAPITULASI ANALISA HARGA SATUAN
PEKERJAAN PEMBANGUNAN EMBUNG KALI DONDONG
ANALISA LAIN9LAIN
NO ANALISA ITEM PEKERJAAN SATUAN
HARGA
(R
E01 P*')'' )' *+'&'' ')-'$% )' '&&*&"-$&, $' GSP )$'. 2,5;. +?
E02 P*')'' )' *+'&'' ='/*- &/" %'$ =*#, %*#'- 24 + +?
E03 P*')'' )' *+'&'' *%'&/"+*-$ #*'-$ ')' *+#'/', /'%' )%%. . +2 2
E04 P*')'' )' *+'&'' *
7/25/2019 2. RAB Kali Dondong.xls
8/113
REKAPITULASI ANALISA HARGA SATUAN
PEKERJAAN PEMBANGUNAN EMBUNG KALI DONDONG
ANALISA UMUM
NO ANALISA ITEM PEKERJAAN SATUANHARGA
(R
G01 M"#$%$&'&$ )' )*+"#$%$&'&$ '%'/ #*-'/ *- U$/ 9
G02 P**-'' )*='//*-$ *- '+
G03 D*='//*-$ ')' '%- &'$ / **-'' ='), &7" )%% *- '+
G04 K$& D'+ P**-$' *- +?
G05 *- + 2
G06 *- + 1
G0 *- ' 1
REKAPITULASI ANALISA HARGA SATUAN
PEKERJAAN PEMBANGUNAN EMBUNG KALI DONDONGANALISA PEKERJAAN PANTAI ; JETTY
NO ANALISA ITEM PEKERJAAN SATUANHARGA
(R
PT01 S%7 +'/*-$'% #'/ &'+'$ &$/* +3
PT02 P-")&$ #& #*/" F 50 #' PT03 T-'&"-/'&$ #& )'-$ &/"7'-) * &$/* #' PT04 P%'$ +'/*-$'% #'/ / "-* +3 PT05 P%'$ #& #*/" #' PT06 P*')'' )' *+'&'' %'$& G*"/*
7/25/2019 2. RAB Kali Dondong.xls
9/113
I 013 P*')'' )' *+'&'' P$/ %$- K-'=$% D"#%* U%$- D' # 2,50 2,60 + #' 5
7/25/2019 2. RAB Kali Dondong.xls
10/113
DAFTAR UPAH TENAGA KERJA DAN BAHAN
P'-* PEMBANGUNAN EMBUNG KALI DONDONG
P. PEMBANGUNAN EMBUNG KALI DONDONG
T5/* A*'* &!17
N" U'* S./* H' S./*
UPAH
1 P**-' OH 51,290
2 P**-' T*-%'/$ OH 5,440
3 M')"- OH 5,440
4 T' OH 5,440
5 K*'%' T' OH 8,430
6 T' B'/ OH 5,440
K*'%' T' B'/ OH 8,430
8 T' K'7 OH 5,440
9 K*'%' T' K'7 OH 8,430
10 T' B*&$ OH 5,440
11 K*'%' T' #*&$ OH 8,430
12 P*'7'+ B-"" OH 5,440
13 K*'%' P*'7'+ B-"" OH 8,430
14 T' '/ OH 5,440
15 K*'%' T' '/ OH 8,430
15 T' L'& OH 5,440
16 K*'%' T' L'& OH 8,430
16 S"$- OH 5,440
1 P*+#'/ S"$- OH 60,35
18 K*'%' J- U- OH 5,440
19 J- U- OH 5,44020 J- G'+#'- OH 5,440
21 D-$%%*- OH 52,200
22 B"- +'&/*- OH 60,500
23 K*'%' T' "- B*/" OH 110,000
24 T' "- B*/" OH 100,000
25 A&'%/$ +' OH 44,40
26 P*'' ( F'/+' OH 38,500
2 M*'$ A OH 0,000
28 M*'$ B OH 48,000
29 O*-'/"- A A%'/ B*-'/ OH 51,290
30 O*-'/"- B A%'/ R$' OH 45,000
31 O*-'/"- OH 36,00032 O*-'/"- D OH 31,350
33 P*+#'/ O*-'/"- OH 52,200
BAHAN
1 S*+* ' 102,695
2 T'' U- B$'&' 1,500
3 T'' U- P$%$' 1,500
4 P'&$- P'&' 146,625
5 P'&$- U- 114,080
6 B'/ K'%$ A%'+ 19,285
B'/ *' F 100 150 220,358
8 B'/ P*' 5( 220,358
9 B'/ P*' 5( >-"+ &/"* -&*- 220,358
+3
+3
+3
+3
+3
+3
+3
+3
7/25/2019 2. RAB Kali Dondong.xls
11/113
N" U'* S./* H' S./*
10 B'/ P*' 3(5 220,358
11 B'/ P*' 3(5 >-"+ &/"* -&*- 220,358
12 B'/ P*' 2(3 220,358
13 B'/ P*' 2(3 >-"+ &/"* -&*- 220,358
14 A-*'/*& 1 + >-"+ +''% -")/$" 326,90015 A-*'/*& 1 + >-"+ &/"* -&*- 506,418
16 A-*'/*, 80 40 ++ &$@*, >-"+ &-** %'/ 150,800
1 A-*'/*, 40 20 ++ &$@*, >-"+ &-** %'/ 9,500
18 A-*'/*, 20 05 ++ &$@*, >-"+ &-** %'/ 114,100
19 A-*'/*, 5 ++ &$@*, >-"+ &-** %'/ 311,000
20 K*-$$% A%'+ 2(3 220,300
21 "'-&* '-*'/* %'&& I 82,100
22 "'-&* '-*'/* %'&& II 4,600
23 -&*) &/"* 186,600
24 G-'*% )$'. 150 ++, *'-/ >$%% ') &') +$< >"- #'&* 1,0025 -&*) -'*% 40 ++ >"- #'&* "-&* 114,00
26 "-*/* '))$/$* %/- 44,800
2 A&'%/ E+%&$ 11,900
28 A&'%/ A 10,600
29 *%, K*-"&** %/- ,500
30 D*+% K'7 24,610
31 D*+% T*+#" 8,560
+3
+3
+3
+3
+3
+3
+3
+3
+3
+3
+3
+3
+3
+3
+3
+3
7/25/2019 2. RAB Kali Dondong.xls
12/113
N" U'* S./* H' S./*
32 A+*%'& K'7 4,80
33 B*&$ B*/" P"%"& 20,330
34 B*&$ B*/" U%$- 15,820
35 K'='/ I'/ 19,5
36 K'='/ G'%'" 2,0003 K'='/ B-"" H 2. ++ '%'$& $/ 423,020
38 K'='/ B-"" )$'%'$&$- $/ 2,000
39 D"%* D10 )*' '' 4 + #/ 10,000
40 I 18,190
41 M*/'% , =$-* +*& '&&*"-$*& 11,200
42 S/**% ''%, H #*'+ ') &/**% %'/* ') "/*-& 22,900
43 B*&$ %'/ -' 3 ++ < 1.2+ < 2.4+ %#- 1,499,200
44 S/**%, #"%/ ') / 22,900
45 S/**%, =*%)$ *%*/-")* 22,400
46 S/**%, *'+'/*) &/'>> '*,120 ++ =$)* 3 ++ /$ +? 201,500
4 P' 20,80
48 S/**%, -*$>"-*+*/ #'-, )$'. 22 ++ 12,90049 S/**%, -" #"%/, 26 ++ )$'., %*/ 2. + 141,200
50 P%7="") 6 ++ 39,00
51 P%7="") 12 ++ 6,600
52 P%7="") 18 ++ 10,800
53 P'' K'7 K%'& II 5,00,600
54 B'%" K'7 K%'& II 5,00,600
55 P'' K'7 K%'& III 4,033,900
56 B'%" K'7 K%'& III 4,033,900
5 O$% >"- /$+#*- %/- 10,880
58 G*#'%' R+/ 15,840
59 B'+# & 29,000
60 $-* ="") K'7 B''- 1,000
61 P!, $* D /7*, )$'. 1.00; '*&&"-$*& +? 10,160
62 P!, $* D /7*, )$'. 2.00; '*&&"-$*& +? 39,260
63 P!, $* D /7*, )$'. 3.00; '*&&"-$*& +? 84,600
64 P!, $* AF /7*. D$'. 4.00 ; '*&&"-$*& +? 129,950
65 P!, $* AF /7*. D$'. 8.00 ; '*&&"-$*& +? 369,660
66 P!, $* AF /7*. D$'. 12.00 ; '*&&"-$*& +? 1,123,450
6 P! $* )$'. 16.00; '*&&"-$*& +? 2,010,030
68 GSP, )$'. 1.50; '*&&"-$*& +? 50,800
69 GSP, )$'. 2.00; '*&&"-$*& +? 10,300
0 GSP, )$'. 2.50; '*&&"-$*& +? 6,4001 GSP, )$'. 3.00; '*&&"-$*& +? 18,800
2 GSP, )$'. 16,00;, /$**& 5.6 ++ +? 1,981,300
3 $/ 4,600
4 $/ 112,000
5 $/ 149,300
6 $/ 2,61,900
$//$ )$'. 1.5; $/ 20,200
8 $//$ )$'. 2.00; $/ 24,600
9 $//$ )$'. 3.00; $/ 3,300
80 G$#"%/ "$/ GI. D$'. 3,00; 5 ++ $/ 522,500
81 G$#"%/ "$/ GI. D$'. 16,00; 400 ++ $/ ,502,000
82 G'/* '%* )$'. 3,00; 5 ++ $/ 1,182,400
83 G'/* '%* )$'. 16,00; 400 ++ $/ 26,402,300
84 A$- '%* )$'. 2,00; 50 ++ $/ 1,343,600
+2
+2
+2
+2
+3
+3
+3
+3
+2
+3
E%#"= GSP )$'. 1.50; 90",=*%)*)
E%#"= GSP )$'. 2.00; 90",=*%)*)
E%#"= GSP )$'. 3.00; 90",=*%)*)
E%#"= GSP )$'. 16,00; 90",=*%)*)
7/25/2019 2. RAB Kali Dondong.xls
13/113
N" U'* S./* H' S./*
85 A$- '%* )$'. 3,00; 5 ++ $/ 2,231,900
86 P$* $&"%'/$" -"% 3,00
8 G'%'$@*) 3,00
88 '/ M*$ B*&$ 2,820
89 '/ M*$ K'7 24,190
90 '/ K'7 ,000
91 '/ B*&$ 5,90
92 '/ T*+#" 8,40
93 T$*- %/- 10,880
94 P!, ='/*-&/" */-'%%7 %'*), 24 + =$)* + 121,400
95 P!, ='/*-&/" */-'%%7 %'*), 32 + =$)* + 12,400
96 G*"/*
7/25/2019 2. RAB Kali Dondong.xls
14/113
N" U'* S./* H' S./*
110 D-$%%, '*- & 90,400
111 D-$%%, /'*- -"), 22 ++ )$'. & 1,318,300
112 P$/ %$- K-'=$% D"#%* U%$- D' # 1,90 2,00 + B' 43,660,000
113 P$/ %$- K-'=$% D"#%* U%$- D' # 2,50 2,60 + B' 49,948,000
114P$/ %$- K-'=$% T'% U%$- S'/ # 1,10 1,15 +
B' 26,196,000
115 P$/ %$- K-'=$% T'% U%$- S'/ # 1,20 1,30 + B' 28,990,000
116 P$/ %$- K-'=$% T'% U%$- S'/ # 1,90 2,00 + B' 41,214,000
11 P$/ S"-" / /*-&$*- # 0.45 0.50 + B' 664,000
118 P$/ S"-" / /*-&$*- # 0.55 0.60 + B' 699,000
119 T*--'&", ''% %'/* '+* "& 4,48,800
120 T*--'&", &/-/-* "+*%'/-* "& 298,600
121 T*--'&", ='/*- %**% '*, -')* %$* /" 100 + "& 223,900
122 T*--'&", ='/*- %**% '*, -')* %$* /" 5 + "& 112,000
123 T*--'&", ='/*- %**% +'-*-, MAR &$@* 20 < 20 + "& 149,300
124 F'/*- %**% &/'>> '* >"- $/'* "& 836,000
125 M'"$ %'/ $ "%7#', *$/ 20 25 + "& 3,00
126 %'*, )$'. 400 ++ PN 10 "& 59,20012 B"%/, / ='&*- 32 "& %& 199,100
128 H*-#$&$)' L$/*- 66,000
129 B'' T$* L 80 < 80 < 8 22,100
130 B'' T$* U 200 20,00
131 B'' P%'/ T*#'% 6 ++ 20,00
132 B'', B'/ 0.5; < 5.0 ; "& 21,800
133 B'' B%'/ ST50 %$- 20,00
134 B'' S/-$, 50 < 8 ++ 20,00
135 B'', A*- D$'. 2 ++ 18,600
136 B'', F*%)$ F$-* )"@ 24,000
13 K$ G*+#" $/ 18,00
138 B'', F*%)$ F$-* )"@ 24,000139 B-"@* 18,000
140 B'', M- B'/ 1(2;, 5(8;, (8; # 12,400
141 P' K*%$ 3(4;, 5(8;, (8; # 13,00
142 N$%* 4,800
143 S$* 15,500
144 D-%'*- K*$% ( B*&'- # 298,600
145 A*- #"%/ 20 # 2,900
146 N' R$ # 13,000
14 R")' $$ M10 # 2,1,200
148 R##*- &*'% LS 188,900
149 B'/ *' F 300 213,300150 B'/ *' F 0,5 20 100,000
151 B'/ *' F 400 450,000
152 B'/ *' F 800 00,000
153 B'/ *' F 500 500,000
154 B'/ *' F 200 250,000
155 B'/ *' F 80 150,000
156 P$' P! )$' 4; +? 36,550
15 K** )$' 3; # 83,460
158 L*+ P! 11,00
159 B$& #*/" )$' 60 + L 0,50 + # 111,580
+
3
+3
+3
+3
+3
+3
+3
Sumber: Surat keputusan Gubernur Nusa Tenggara Barat No : 499 Thn 2012 Tanggal 20 September 2012, tentang Standar HargaSatuan Upah dan Bahan, Harga Satuan okok !eg"atan dan Harga Standar Barang#Barang !ebutuhan emer"ntah ro$"ns" NTB
7/25/2019 2. RAB Kali Dondong.xls
15/113
ANALISA HARGA SA
Model, Flywheel Ec.Life Annual Purchase
No. Type of Equipment Capacity, Power Time Operation Price P
Static weight or
Diameter
(HP) (Years) (Hours) (US$) (
(1) (2) (3) (4) (5) (6) (7)
1 Agitator truck, 1.9 m3 1.9 m3 110 7 2,000 29,856
2 Agitator truck, 2.5 m3 2.5 m3 120 7 2,000 39,284
3 Air compressor, 250 CFM 250CFM 65 8 2,000 22,879
4 Air compressor, 365 CFM 365 CFM 104 8 2,000 43,154
5 ARC welding generator, 230 A 230 Ampere 5 5 2,000 4,947
6 ARC welding machine, 250 A 250 Ampere 7 kw 5 2,000 7,420
7 Asphalt kettle, 400 lit 400 lit - 5 2,000 6,184
8 Asphalt sprayer, 200 lit 200 lit 35 5 2,000 7,420
9 Batcher plant, drum 0.50 m3 23 m3/hr 53 kw 8 2,000 115,014
10 Batcher plant, drum 0.75 m3 34 m3/hr 63 kw 8 2,000 148,405
11 Boring machine, 150 m 150 m/340 kg 5 8 2,000 15,335
12 Boring machine, 250 m 250 m/476 kg 8 8 2,000 24,536
13 Bulldozer, 10 ton 10 ton (D4) 91 5 2,000 131,091
14 Bulldozer, 12 ton 12 ton (D5) 120 7 2,000 162,008
15 Bulldozer, 15 ton 15 ton (D6) 145 7 2,000 178,500
16 Bulldozer, 21 ton 21 ton (D7) 200 7 2,000 216,000 17 Bulldozer, 32 ton 32 ton (D8) 300 7 2,000 440,662
18 Bulldozer, 46 ton 46 ton (D9) 375 7 2,000 470,566
19 Bulldozer, 6 ton 6 ton (D3) 71 5 2,000 95,226
20 Classifier 600 mm (Spiral) 12 ton /hr 1.5 kw 8 2,000 37,462
21 Classifier 750 mm (Spiral) 18 ton/hr 2.2 kw 8 2,000 46,154
22 Classifier 900 mm (Spiral) 28 ton/hr 2.2 kw 8 2,000 59,487
23 Concrete mixer, 150 lit 150 lit 5 5 2,000 3,659
24 Concrete mixer, 250 lit 250 lit 8 5 2,000 5,437
25 Concrete mixer, 500 lit 500 lit 11 5 2,000 9,610
26 Concrete mixer, 1200 lit 1200 lit 18 5 2,000 17,298
27 Concrete pump truck, 20 m3/hr 20 m3/hr 105 7 2,000 50,087
28 Concrete pump truck, 30 m3/hr 30 m3/hr 105 7 2,000 61,835
29 Concrete vibrator, hand, 45 mm 45 mm 5 3 2,000 1,54630 Concrete vibrator, hand, 60 mm 60 mm 5 3 2,000 2,473
31 Crane crawler, 25 ton 25 t & 9 - 33 m 125 10 2,000 127,999
32 Crane crawler, 35 ton 35 t & 9 - 42 m 125 10 2,000 176,849
33 Crane truck, hydraulic, 20 ton 20 t &10-31 m 230 8 2,000 97,700
34 Crane truck, hydraulic, 30 ton 30 t & 11-34 m 320 8 2,000 204,056
35 Crushing plant, 10 ton/hr 10 ton/hr 30 kw 8 2,000 59,362
36 Crushing plant, 30 ton/hr 30 ton/hr 75 kw 8 2,000 116,869
37 Crushing plant, 50 ton/hr 50 ton/hr 150 kw 8 2,000 303,611
38 Diesel generator, 15 KVA 15 KVA 27 5 2,000 4,444
39 Diesel generator, 35 KVA 35 KVA 42 5 2,000 9,506
7/25/2019 2. RAB Kali Dondong.xls
16/113
Model, Flywheel Ec.Life Annual Purchase
No. Type of Equipment Capacity, Power Time Operation Price
Static weight or
Diameter
(HP) (Years) (Hours) (US$)
(1) (2) (3) (4) (5) (6) (7)
40 Diesel generator, 50 KVA 60 KVA 66 5 2,000 13,837
41 Diesel generator, 75 KVA 75 KVA 103 5 2,000 16,763
42 Drill, Hydraulic Crawler, 9 ton 158 CFM & 65 mm 115 7 2,000 97,081
43 Drill, Leg, Air, 22 kg 88 CFM & 86 mm - 3 2,000 2,671
44 Drill, Pneumatic Crawler, 2 ton 250 CFM & 50 mm - 5 2,000 33,391
45 Drill, Pneumatic Crawler, 5 ton 353 CFM & 65 mm - 5 2,000 46,747
46 Dump Truck, 10 m3 10.0 m3 275 8 2,000 55,108
47 Dump Truck, 2.4 m3 / 3.5T 3.5 m3 65 8 2,000 16,447
48 Dump Truck, 3.4 m3 / 5T 3.5 m3 125 8 2,000 19,349
49 Dump Truck, 5 m3 /8T 5.0 m3 180 8 2,000 25,246
50 Dump Truck, 6.9 m3/10 T 7.0 m3 220 8 2,000 40,885
51 Excavator & Hid. Breaker, 0.6 ton 585 kg 85 5 2,000 83,752
52 Excavator & Hid. Breaker, 0.8 ton 800 kg 120 5 2,000 107,326
53 Excavator & Hid. Breaker, 1.3 ton 1310 kg 160 5 2,000 181,333
54 Excavator & Hid. Breaker, 2.1 ton 2100 kg 200 5 2,000 207,138
55 Excavator, 0.6 m3 0.6 m3 120 5 2,000 67,326
56 Excavator, 0.8 m3 0.8 m3 160 7 2,000 125,179
57 Excavator, 1.0 m3 1.0 m3 200 7 2,000 140,984
58 Excavator, 1.2 m3 1.2 m3 270 7 2,000 180,215
59 Hammer, Jack, Air, 25 kg 100 CFM & 70 mm - 3 2,000 4,019
60 Motor grader, 2.2 m 2.2 m wide 67 5 2,000 64,309
61 Motor grader, 3.1 m 3.1 m wide 115 7 2,000 93,99062 Motor grader, 3.7 m 3.7 m wide 140 7 2,000 129,236
63 Pump, centrifugal, 100 mm 10 lit/sec, diesel 5 5 2,000 1,855
64 Pump, centrifugal, 150 mm 25 lit/sec, diesel 11 5 2,000 2,473
65 Pump, submersible, 100 mm 0.90 m3/min 7.5 kw 3 2,000 3,586
66 Pump, submersible, 150 mm 2.80 m3/min 15.0 kw 5 2,000 5,874
67 Screen Plant, 10 ton/hr 10 ton/hr 25 kw 8 2,000 20,612
68 Screen Plant, 30 ton/hr 30 ton/hr 75 kw 8 2,000 61,835
69 Tamper, hand, 59 kg 59 kg 3 3 2,000 1,855
70 Tamper, hand, 78 kg 78 kg 4 3 2,000 2,473
71 Tamping roller, 21 ton 21 ton 213 7 2,000 150,260
72 Tamping roller, 31 ton 31 ton 314 7 2,000 177,450
73 Tandem roller, 6 ton 6 - 8 ton 60 5 2,000 51,942
74 Three wheel roller, 10 ton 10 - 12 ton 66 7 2,000 60,59975 Three wheel roller, 6 ton 6 - 8 ton 60 5 2,000 34,628
76 Three wheel roller, 8 ton 8 - 10 ton 60 7 2,000 48,232
77 Tire roller, 5 ton 5 - 9 ton 80 5 2,000 66,782
7/25/2019 2. RAB Kali Dondong.xls
17/113
Model, Flywheel Ec.Life Annual Purchase T
No. Type of Equipment Capacity, Power Time Operation Price P
Static weight or
Diameter
(HP) (Years) (Hours) (US$) (U
(1) (2) (3) (4) (5) (6) (7)
78 Tire roller, 8 ton 8 - 15 ton 92 7 2,000 126,762
79 Truck flat bed, 3.5 m3 3.5 m3 125 5 2,000 14,388
80 Truck flat bed, 5.0 m3 5.0 m3 180 5 2,000 21,567
81 Vibratory plate, hand, 60 kg 60 kg, rammer 4 3 2,000 1,237
82 Vibratory plate, hand, 86 kg 86 kg, rammer 5 3 2,000 1,855
83 Vibratory roller, 10 ton 10.0 ton 111 7 2,000 89,213
84 Vibratory roller, 15 ton 15.0 ton 161 7 2,000 126,245
85 Vibratory roller, 3 ton 3.0 ton 17 5 2,000 43,903
86 Vibratory roller, 6 ton 6.0 ton 95 7 2,000 64,92787 Vibratory roller, hand, 0.6 ton 0.6 ton 5 3 2,000 6,184
88 Vibratory roller, hand, 1.0 ton 1.0 ton 9 3 2,000 14,840
89 Water tank truck & pump, 3000 lit 3000 lit 125 5 2,000 24,749
90 Water tank truck & pump, 5000 lit 5000 lit 180 5 2,000 36,030
88 Wheel loader, 1.5 m3 1.5 m3 110 5 2,000 121,950
89 Wheel loader, 1.8 m3 1.8 m3 112 5 2,000 136,913
Note :
1. Base Data of 6 Oktober 2009
2. Tire = 3% x Purchase Price
3. Spare Part = 6% x (Purchase Price - Tire Price) / Ann. Operation
4. Repair Cost = 4% x (Purchase Price - Tire Price) / Ann. Operation5. Bank Interest = 10% (in US$)
6. Exchange Rate, 1 US$ =Rp. 9,650
7/25/2019 2. RAB Kali Dondong.xls
18/113
Analysis of Hourly Consumtion of Tire, Fuel, Oil
Tire
Model, Flywheel
No. Type of Equipment Capacity, Power
Static weight or Life Time C
Diameter
(HP) (hours) (U
(1) (2) (3) (4) (5)
1 Agitator truck, 1.9 m3 1.9 m3 110 3,000
2 Agitator truck, 2.5 m3 2.5 m3 120 3,000
3 Air compressor, 250 CFM 250CFM 65
4 Air compressor, 365 CFM 365 CFM 104
5 ARC welding generator, 230 A 230 Ampere 5
6 ARC welding machine, 250 A 250 Ampere 7 kw
7 Asphalt kettle, 400 lit 400 lit - 3,000
8 Asphalt sprayer, 200 lit 200 lit 35
9 Batcher plant, drum 0.50 m3 23 m3/hr 53 kw
10 Batcher plant, drum 0.75 m3 34 m3/hr 63 kw
11 Boring machine, 150 m 150 m/340 kg 5
12 Boring machine, 250 m 250 m/476 kg 8
13 Bulldozer, 10 ton 10 ton (D4) 91
14 Bulldozer, 12 ton 12 ton (D5) 120
15 Bulldozer, 15 ton 15 ton (D6) 145
16 Bulldozer, 21 ton 21 ton (D7) 200 17 Bulldozer, 32 ton 32 ton (D8) 300
18 Bulldozer, 46 ton 46 ton (D9) 375
19 Bulldozer, 6 ton 6 ton (D3) 71
20 Classifier 600 mm (Spiral) 12 ton /hr 1.5 kw
21 Classifier 750 mm (Spiral) 18 ton/hr 2.2 kw
22 Classifier 900 mm (Spiral) 28 ton/hr 2.2 kw
22 Concrete mixer, 150 lit 150 lit 5
23 Concrete mixer, 250 lit 250 lit 8
24 Concrete mixer, 500 lit 500 lit 11
25 Concrete mixer, 1200 lit 1200 lit 18
25 Concrete pump truck, 20 m3/hr 20 m3/hr 105 3,000
26 Concrete pump truck, 30 m3/hr 30 m3/hr 105 3,000
27 Concrete vibrator, hand, 45 mm 45 mm 5
28 Concrete vibrator, hand, 60 mm 60 mm 5
29 Crane crawler, 25 ton 25 t & 9 - 33 m 125
30 Crane crawler, 35 ton 35 t & 9 - 42 m 125
31 Crane truck, hydraulic, 20 ton 20 t &10-31 m 230 3,000
32 Crane truck, hydraulic, 30 ton 30 t & 11-34 m 320 3,000
33 Crushing plant, 10 ton/hr 10 ton/hr 30 kw
34 Crushing plant, 30 ton/hr 30 ton/hr 75 kw
35 Crushing plant, 50 ton/hr 50 ton/hr 150 kw
36 Diesel generator, 15 KVA 15 KVA 27
37 Diesel generator, 35 KVA 35 KVA 42
7/25/2019 2. RAB Kali Dondong.xls
19/113
Tire
Model, Flywheel
No. Type of Equipment Capacity, Power
Static weight or Life Time
Diameter
(HP) (hours)
(1) (2) (3) (4) (5)
38 Diesel generator, 50 KVA 60 KVA 66
39 Diesel generator, 75 KVA 75 KVA 103
40 Drill, Hydraulic Crawler, 9 ton 158 CFM & 65 mm 115
41 Drill, Leg, Air, 22 kg 88 CFM & 86 mm -
42 Drill, Pneumatic Crawler, 2 ton 250 CFM & 50 mm -
43 Drill, Pneumatic Crawler, 5 ton 353 CFM & 65 mm -
44 Dump Truck, 10 m3 10.0 m3 275 2,500
44 Dump Truck, 2.4 m3 / 3.5T 3.5 m3 65 2,500
45 Dump Truck, 3.4 m3 / 5T 3.5 m3 125 2,500
46 Dump Truck, 5 m3 /8T 5.0 m3 180 2,500
47 Dump Truck, 6.9 m3/10 T 7.0 m3 220 2,500
48 Excavator & Hid. Breaker, 0.6 ton 585 kg 85
49 Excavator & Hid. Breaker, 0.8 ton 800 kg 120
50 Excavator & Hid. Breaker, 1.3 ton 1310 kg 160
51 Excavator & Hid. Breaker, 2.1 ton 2100 kg 200
52 Excavator, 0.6 m3 0.6 m3 120
53 Excavator, 0.8 m3 0.8 m3 160
54 Excavator, 1.0 m3 1.0 m3 200
55 Excavator, 1.2 m3 1.2 m3 270
56 Hammer, Jack, Air, 25 kg 100 CFM & 70 mm -
57 Motor grader, 2.2 m 2.2 m wide 67 3,000
58 Motor grader, 3.1 m 3.1 m wide 115 3,000 59 Motor grader, 3.7 m 3.7 m wide 140 3,000
60 Pump, centrifugal, 100 mm 10 lit/sec, diesel 5
61 Pump, centrifugal, 150 mm 25 lit/sec, diesel 11
62 Pump, submersible, 100 mm 0.90 m3/min 7.5 kw
63 Pump, submersible, 150 mm 2.80 m3/min 15.0 kw
64 Screen Plant, 10 ton/hr 10 ton/hr 25 kw
65 Screen Plant, 30 ton/hr 30 ton/hr 75 kw
66 Tamper, hand, 59 kg 59 kg 3
67 Tamper, hand, 78 kg 78 kg 4
68 Tamping roller, 21 ton 21 ton 213
69 Tamping roller, 31 ton 31 ton 314
70 Tandem roller, 6 ton 6 - 8 ton 60
71 Three wheel roller, 10 ton 10 - 12 ton 66 72 Three wheel roller, 6 ton 6 - 8 ton 60
73 Three wheel roller, 8 ton 8 - 10 ton 60
74 Tire roller, 5 ton 5 - 9 ton 80 3,000
7/25/2019 2. RAB Kali Dondong.xls
20/113
Tire
Model, Flywheel
No. Type of Equipment Capacity, Power
Static weight or Life Time C
Diameter
(HP) (hours) (U
(1) (2) (3) (4) (5)
75 Tire roller, 8 ton 8 - 15 ton 92 3,000
76 Truck flat bed, 3.5 m3 3.5 m3 125 2,500
77 Truck flat bed, 5.0 m3 5.0 m3 180 2,500
78 Vibratory plate, hand, 60 kg 60 kg, rammer 4
79 Vibratory plate, hand, 86 kg 86 kg, rammer 5
80 Vibratory roller, 10 ton 10.0 ton 111
81 Vibratory roller, 15 ton 15.0 ton 161
82 Vibratory roller, 3 ton 3.0 ton 17
83 Vibratory roller, 6 ton 6.0 ton 95 84 Vibratory roller, hand, 0.6 ton 0.6 ton 5
85 Vibratory roller, hand, 1.0 ton 1.0 ton 9
86 Water tank truck & pump, 3000 lit 3000 lit 125 3,000
87 Water tank truck & pump, 5000 lit 5000 lit 180 3,000
88 Wheel loader, 1.5 m3 1.5 m3 110 2,500
89 Wheel loader, 1.8 m3 1.8 m3 112 2,500
Note :
1. Base Data of 6 Oktober 2009
2. Fuel 12 x HP x Fuel Price
3. Lubricant, Oil & etc 1 x HP x Lubricant Price
4. Tire = Tire Price / Life Time5. Bensin = Rp 10,700/lit
6. Oli Pelumas = Rp 38,260/lit
7. Operator A = Rp 51,290/m.d
8. Operator B = Rp 45,000/m.d
9. Operator C = Rp 36,000/m.d
10. Ass. Operator = Rp 52,200/m.d
7/25/2019 2. RAB Kali Dondong.xls
21/113
HARGA SEWA ALAT BERAT (termasuk BBM dan Operator)
PEKERJAAN PEMBANGUNAN EMBUNG KALI DONDONG
TAHUN ANGGARAN &!17
Model,
No. Type of Equipment Capacity, Flywheel Hourly Rate
Static weight or Power (Rp,-)
Diameter
(1) (2) (3) (4) (5)
1 Agitator truck, 1.9 m3 1.9 m3 110 238,515.00
2 Agitator truck, 2.5 m3 2.5 m3 120 268,787.50
3 Air compressor, 250 CFM 250CFM 65 141,779.00
4 Air compressor, 365 CFM 365 CFM 104 232,445.40
5 ARC welding generator, 230 A 230 Ampere 5 27,464.00
6 ARC welding machine, 250 A 250 Ampere 7 kw 23,184.00
7 Asphalt kettle, 400 lit 400 lit - 21,543.50
8 Asphalt sprayer, 200 lit 200 lit 35 81,515.00
9 Batcher plant, drum 0.50 m3 23 m3/hr 53 kw 160,117.50
10 Batcher plant, drum 0.75 m3 34 m3/hr 63 kw 203,446.00
11 Boring machine, 150 m 150 m/340 kg 5 39,237.00
12 Boring machine, 250 m 250 m/476 kg 8 56,202.80
13 Bulldozer, 10 ton 10 ton (D4) 91 378,909.10
14 Bulldozer, 12 ton 12 ton (D5) 120 435,443.00
15 Bulldozer, 15 ton 15 ton (D6) 145 500,668.25
16 Bulldozer, 21 ton 21 ton (D7) 200 644,055.25
17 Bulldozer, 32 ton 32 ton (D8) 300 1,120,383.75
18 Bulldozer, 46 ton 46 ton (D9) 375 1,286,584.25
19 Bulldozer, 6 ton 6 ton (D3) 71 286,712.10
20 Classifier 600 mm (Spiral) 12 ton /hr 1.5 kw 59,564.50
21 Classifier 750 mm (Spiral) 18 ton/hr 2.2 kw 70,855.00
22 Classifier 900 mm (Spiral) 28 ton/hr 2.2 kw 88,128.50
23 Concrete mixer, 150 lit 150 lit 5 25,341.00
24 Concrete mixer, 250 lit 250 lit 8 33,235.80
25 Concrete mixer, 500 lit 500 lit 11 45,087.10
26 Concrete mixer, 1200 lit 1200 lit 18 69,394.80
27 Concrete pump truck, 20 m3/hr 20 m3/hr 105 259,325.00
28 Concrete pump truck, 30 m3/hr 30 m3/hr 105 276,309.00
29 Concrete vibrator, hand, 45 mm 45 mm 5 22,832.00
30 Concrete vibrator, hand, 60 mm 60 mm 5 24,955.00
31 Crane crawler, 25 ton 25 t & 9 - 33 m 125 372,573.25
32 Crane crawler, 35 ton 35 t & 9 - 42 m 125 430,280.25
33 Crane truck, hydraulic, 20 ton 20 t &10-31 m 230 519,967.25
34 Crane truck, hydraulic, 30 ton 30 t & 11-34 m 320 804,578.75
35 Crushing plant, 10 ton/hr 10 ton/hr 30 kw 88,032.00
36 Crushing plant, 30 ton/hr 30 ton/hr 75 kw 162,530.00
37 Crushing plant, 50 ton/hr 50 ton/hr 150 kw 404,745.00
38 Diesel generator, 15 KVA 15 KVA 27 56,832.20
39 Diesel generator, 35 KVA 35 KVA 42 90,130.20
40 Diesel generator, 50 KVA 60 KVA 66 137,173.10
41 Diesel generator, 75 KVA 75 KVA 103 203,662.30
42 Drill, Hydraulic Crawler, 9 ton 158 CFM & 65 mm 115 337,654.50
43 Drill, Leg, Air, 22 kg 88 CFM & 86 mm - 10,483.00
44 Drill, Pneumatic Crawler, 2 ton 250 CFM & 50 mm - 66,962.00
45 Drill, Pneumatic Crawler, 5 ton 353 CFM & 65 mm - 88,867.50
46 Dump Truck, 10 m3 10.0 m3 275 546,603.50
47 Dump Truck, 2.4 m3 / 3.5T 3.5 m3 65 143,156.50
48 Dump Truck, 3.5 m3 / 5T 3.5 m3 125 247,205.50
49 Dump Truck, 5 m3 /8T 5.0 m3 180 346,974.50
50 Dump Truck, 6.9 m3/10 T 7.0 m3 220 435,254.50
7/25/2019 2. RAB Kali Dondong.xls
22/113
Model,
No. Type of Equipment Capacity, Flywheel Hourly Rate
Static weight or Power (Rp,-)
Diameter
(1) (2) (3) (4) (5)
51 Excavator & Hid. Breaker, 0.6 ton 585 kg 85 292,013.2552 Excavator & Hid. Breaker, 0.8 ton 800 kg 120 389,040.75
53 Excavator & Hid. Breaker, 1.3 ton 1310 kg 160 577,101.75
54 Excavator & Hid. Breaker, 2.1 ton 2100 kg 200 686,032.75
55 Excavator, 0.6 m3 0.6 m3 120 322,634.50
56 Excavator, 0.8 m3 0.8 m3 160 452,134.25
57 Excavator, 1.0 m3 1.0 m3 200 540,607.25
58 Excavator, 1.2 m3 1.2 m3 270 711,405.75
59 Hammer, Jack, Air, 25 kg 100 CFM & 70 mm - 20,096.00
60 Motor grader, 2.2 m 2.2 m wide 67 232,953.70
61 Motor grader, 3.1 m 3.1 m wide 115 339,295.00
62 Motor grader, 3.7 m 3.7 m wide 140 431,815.50
63 Pump, centrifugal, 100 mm 10 lit/sec, diesel 5 15,921.00
64 Pump, centrifugal, 150 mm 25 lit/sec, diesel 11 26,885.6065 Pump, submersible, 100 mm 0.90 m3/min 7.5 kw 12,606.00
66 Pump, submersible, 150 mm 2.80 m3/min 15.0 kw 14,150.00
67 Screen Plant, 10 ton/hr 10 ton/hr 25 kw 37,755.50
68 Screen Plant, 30 ton/hr 30 ton/hr 75 kw 91,216.50
69 Tamper, hand, 59 kg 59 kg 3 14,149.28
70 Tamper, hand, 78 kg 78 kg 4 16,763.40
71 Tamping roller, 21 ton 21 ton 213 574,321.30
72 Tamping roller, 31 ton 31 ton 314 780,089.90
73 Tandem roller, 6 ton 6 - 8 ton 60 197,355.50
74 Three wheel roller, 10 ton 10 - 12 ton 66 205,714.60
75 Three wheel roller, 6 ton 6 - 8 ton 60 168,984.50
76 Three wheel roller, 8 ton 8 - 10 ton 60 178,634.50
77 Tire roller, 5 ton 5 - 9 ton 80 258,769.0078 Tire roller, 8 ton 8 - 15 ton 92 348,248.20
79 Truck flat bed, 3.5 m3 3.5 m3 125 245,179.00
80 Truck flat bed, 5.0 m3 5.0 m3 180 349,097.50
81 Vibratory plate, hand, 60 kg 60 kg, rammer 4 13,131.60
82 Vibratory plate, hand, 86 kg 86 kg, rammer 5 16,982.50
83 Vibratory roller, 10 ton 10.0 ton 111 320,083.60
84 Vibratory roller, 15 ton 15.0 ton 161 454,558.60
85 Vibratory roller, 3 ton 3.0 ton 17 112,471.20
86 Vibratory roller, 6 ton 6.0 ton 95 260,029.00
87 Vibratory roller, hand, 0.6 ton 0.6 ton 5 26,729.00
88 Vibratory roller, hand, 1.0 ton 1.0 ton 9 52,055.10
89 Water tank truck & pump, 3000 lit 3000 lit 125 262,452.50
90 Water tank truck & pump, 5000 lit 5000 lit 180 373,222.5088 Wheel loader, 1.5 m3 1.5 m3 110 404,688.00
89 Wheel loader, 1.8 m3 1.8 m3 112 433,690.20
90 Water pass and accessories per hari - 25,000.00
91 Theodolite T.0 + accessories, 1 set per hari - 35,000.00
92 Theodolite T.2 + accessories, 1 set per hari - 40,000.00
93 Total Station + accessories, 1 set per hari - 150,000.00
94 '$&'= '+ - 15,000.00
7/25/2019 2. RAB Kali Dondong.xls
23/113
M'$ 2& ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !1
I.2 P'-* : P*+#*-&$' )' *+#"'-' )*' '%'/ B%%)"@*- D.6
H' : R" &,&6"!%
K.'** :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 T* K'-
M')"- "( 0.0002 5,440.00 18.11
P**-' "( 0.0024 51,290.00 123.10
& B5*
3 A4.
B%%)"@*-, 15 /" '+ 0.0048 500,668.25 2,403.21
JUMLAH 2,544.41
BIAYA UMUM DAN KEUNTUNGAN 17$ 381.66
TOTAL HARGA SATUAN 2,926.0
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !&
I.2 P'-* : P*+#*-&$' )' *+#"'-' )*' '%'/ B%%)"@*- D.3H' : R" 1,%#7"!3
K.'** :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 T* K'-
M')"- "( 0.0002 5,440.00 18.11
P**-' "( 0.0024 51,290.00 123.10
& B5*
3 A4.
B%%)"@*-, 6 /" '+ 0.0048 286,12.10 1,36.22
JUMLAH 1,51.42
BIAYA UMUM DAN KEUNTUNGAN 17$ 22.61
TOTAL HARGA SATUAN 1,45.03
' 2&
#'&$& -")&$ 1+2
' 2&
#'&$& -")&$ 1+2
7/25/2019 2. RAB Kali Dondong.xls
24/113
M'$ 24 ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !3
I.2 P'-* : P**#'' -+ #'+# 1 &() 2 +H' : R" 1&1,#&%"1& ' '/2/*
K.'** : #'&$& -")&$ 1 -+
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 T* K'-
M')"- "( 0.0200 5,440.00 1,508.80
P**-' "( 2.0000 51,290.00 102,580.00
& B5*
3 A4.
'%'/ #'/ L& 1.0000 1,500.00 1,500.00
JUMLAH 105,588.80
BIAYA UMUM DAN KEUNTUNGAN 17$ 15,838.32
TOTAL HARGA SATUAN 121,42.12
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !#
I.2 P'-* : P*+#*-&$' )*' +*'' /*'' +'&$'
H' : R" &,7%%"%#
K.'** :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- "( 0.000 5,440.00 52.81
P**-' "( 0.0093 51,290.00 48.1
& BAHAN
3 PERALATAN
'$&'= '+ 0.0140 15,000.00 210.00
# LAIN9LAIN
A%'/ B'/ L& 1.0000 1,500.00 1,500.00
JUMLAH 2,241.51
BIAYA UMUM DAN KEUNTUNGAN 17$ 336.23
TOTAL HARGA SATUAN 2,5.4
' 2&
#'&$& -")&$ 1+2
7/25/2019 2. RAB Kali Dondong.xls
25/113
M'$ 2) ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !7
I.2 P'-* : P*'&' %'$&' /" &"$% &/-$$H' : R" &,7"81
K.'** :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- "( 0.0001 5,440.00 4.20
P**-' "( 0.0006 51,290.00 28.53
& BAHAN
3 PERALATAN
B%%)"@*-, 15 /" '+ 0.0045 500,668.25 2,22.9
# LAIN9LAIN
JUMLAH 2,260.0
BIAYA UMUM DAN KEUNTUNGAN 17$ 339.11
TOTAL HARGA SATUAN 2,599.81
ANALISA HARGA SATUAN
P**-'' : : PEMBANGUNAN EMBUNG KALI DONDONG
N". A'%$&' : A 9 !6
I/*+ P**-'' :
D'&'- *-$/' : 1.00 +3
H'-' S'/' : R" 78,!#3"86 ' 23
N". U-'$' S'/' K'/$/'& H'-' S'/' J+%'
1 B
7/25/2019 2. RAB Kali Dondong.xls
26/113
M'$ 2* ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !%
I.2 P'-* : G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#''
H' : R" &8,8!#"8#
K.'** :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0002 5,440.00 13.86
P**-' " 0.0018 51,290.00 94.25
& BAHAN
3 PERALATAN
'+ 0.014 452,134.25 6,646.3
'+ 0.040 24,205.50 18,293.21
# LAIN9LAIN
JUMLAH 25,04.69
BIAYA UMUM DAN KEUNTUNGAN 17$ 3,5.15
TOTAL HARGA SATUAN 28,804.84
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !8
I.2 P'-* : G'%$' /'' %+- &*)$+*/, '&$% '%$' )$'/ * /*+'/ *+#'' /*-+'& +*-'/'' )' +*-'$'
H' S./* : R" 76,##"61
R2'0 :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0050 5,440.00 3.20
P**-' " 0.0480 51,290.00 2,461.92
& BAHAN
3 PERALATAN
B%%)"@*-, 15 /" '+ 0.0500 500,668.25 25,033.41E
7/25/2019 2. RAB Kali Dondong.xls
27/113
M'$ 2+ ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !
I.2 P'-* : G'%$' #'/' %' )*' '%'/ )$'/ * /*+'/ *+#''(/$+#' )*' '-' '/ &*+#'-'
H' S./* : R" #8,6#&"61
R2'0 :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0003 5,440.00 20.18
P**-' " 0.002 51,290.00 13.20
& BAHAN
3 PERALATAN
B%%)"@*-, 15 /" '+ 0.0214 500,668.25 10,14.30
E
7/25/2019 2. RAB Kali Dondong.xls
28/113
M'$ 2 ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !11
I.2 P'-* : G'%$' /'' #*-#'/ 7' '&$% '%$'7' )$#' * /*+'/ *+#'' /*-+'& +*-'/'' )' +*-'$'
H' S./* : R" 63,36"!1
R2'0 :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0050 5,440.00 3.20
P**-' " 0.0500 51,290.00 2,564.50
& BAHAN
3 PERALATAN
E$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0050 5,440.00 3.20
P**-' " 0.0500 51,290.00 2,564.50
& BAHAN
3 PERALATAN
B%%)"@*-, 15 /" '+ 0.025 500,668.25 13,68.38E
7/25/2019 2. RAB Kali Dondong.xls
29/113
M'$ 29 ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !13
I.2 P'-* : G'%$' P'&$- )*' '%'/ )$#' &*/*+'/ /*-+'& +*-'/'' )' +*-'$'
H' S./* : R" ,!!&"&7
K.'** :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0100 5,440.00 54.40
P**-' " 0.1000 51,290.00 5,129.00
& BAHAN
3 PERALATAN
B%%)"@*-, 15 /" '+ 0.0163 500,668.25 8,160.89
E
7/25/2019 2. RAB Kali Dondong.xls
30/113
M'$ &0 ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !17
I.2 P'-* : G'%$' T'' ')'& )*' /*'' +'&$' &*)'%'+ 1 +
H' S./* : R" 8#,7%3"88
R2'0 :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.1250 5,440.00 9,430.00
P**-' " 1.2500 51,290.00 64,112.50
& BAHAN
3 PERALATAN
# LAIN9LAIN
JUMLAH 3,542.50
BIAYA UMUM DAN KEUNTUNGAN 17$ 11,031.38
TOTAL HARGA SATUAN 84,53.88
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !16
I.2 P'-* : G'%$' T'' L+- )*' /*'' +'&$' &*)'%'+ 1 +
H' S./* : R" 77,683"##
R2'0 :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0823 5,440.00 6,208.1
P**-' " 0.8230 51,290.00 42,211.6
& BAHAN
3 PERALATAN
# LAIN9LAIN
JUMLAH 48,420.38
BIAYA UMUM DAN KEUNTUNGAN 17$ ,263.06
TOTAL HARGA SATUAN 55,683.44
' 23
#'&$& -")&$ 1+3
' 23
#'&$& -")&$ 1+3
7/25/2019 2. RAB Kali Dondong.xls
31/113
M'$ &1 ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !1%
I.2 P'-* : G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 1 +
H' S./* : R" &%,33#"&8
R2'0 :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0400 5,440.00 3,01.60
P**-' " 0.4000 51,290.00 20,516.00
& BAHAN
3 PERALATAN
A%'/ #'/ 1 )'-$ /"/'% 12 235.34
# LAIN9LAIN
JUMLAH 23,68.94
BIAYA UMUM DAN KEUNTUNGAN 17$ 3,565.34
TOTAL HARGA SATUAN 2,334.28
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !18
I.2 P'-* : G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 2 +
H' S./* : R" 37,##"7%
R2'0 :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0526 5,440.00 3,968.14
P**-' " 0.5260 51,290.00 26,98.54
& BAHAN
3 PERALATAN
A%'/ #'/ 1 )'-$ /"/'% 12 309.4
# LAIN9LAIN
JUMLAH 31,256.15BIAYA UMUM DAN KEUNTUNGAN 17$ 4,688.42
TOTAL HARGA SATUAN 35,944.5
' 23
#'&$& -")&$ 1+3
' 23
#'&$& -")&$ 1+3
7/25/2019 2. RAB Kali Dondong.xls
32/113
M'$ &2 ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !1
I.2 P'-* : G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 3 +
H' S./* : R" 7!,&&6"%3
R2'0 :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.035 5,440.00 5,544.84
P**-' " 0.350 51,290.00 3,698.15
& BAHAN
3 PERALATAN
A%'/ #'/ 1 )'-$ /"/'% 12 432.43
# LAIN9LAIN
JUMLAH 43,65.42
BIAYA UMUM DAN KEUNTUNGAN 17$ 6,551.31
TOTAL HARGA SATUAN 50,226.3
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N2' A*40 A 9 !&!
I.2 P'-* : T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', )$'/ )'-$ #"--"= '-*'
H' S./* : R" 37,#&&"63
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0001 5,440.00 9.05
P**-' " 0.0012 51,290.00 61.55
& BAHAN
3 PERALATAN
a' Sto-k p"le area :
'+ 0.015 452,134.25 ,912.35
'+ 0.0480 24,205.50 11,865.86
b' %rea t"mbunan
B%%)"@*- 15 /" '+ 0.0024 500,668.25 1,201.60
!$#-'/"-7 -"%%*-, 10 /" '+ 0.0080 320,083.60 2,560.6
F'/*- /' /- +, 3000 %/- '+ 0.024 262,452.50 ,191.20
# LAIN9LAIN
JUMLAH 30,802.29
BIAYA UMUM DAN KEUNTUNGAN 17$ 4,620.34
TOTAL HARGA SATUAN 35,422.63
' 23
#'&$& -")&$ 1+3
' 23
E
7/25/2019 2. RAB Kali Dondong.xls
33/113
M'$ && ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N2' A*40 A 9 !&1
I.2 P'-* : T$+#' +'/*-$'% -')"+ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'- '-*'
H' S./* : R" 1!3,1&7"18
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0001 5,440.00 9.05
P**-' " 0.0012 51,290.00 61.55
& BAHAN
T'' /$+#' -')"+ 1.10 1,500.00 8,650.00
3 PERALATAN
a' Sto-k p"le area :
'+ 452,134.25
'+ 24,205.50
b' %rea t"mbunanB%%)"@*- 15 /" '+ 0.0024 500,668.25 1,201.60
!$#-'/"-7 -"%%*-, 10 /" '+ 0.0080 320,083.60 2,560.6
F'/*- /' /- +, 3000 %/- '+ 0.024 262,452.50 ,191.20
# LAIN9LAIN
JUMLAH 89,64.0
BIAYA UMUM DAN KEUNTUNGAN 17$ 13,451.11
TOTAL HARGA SATUAN 103,125.18
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N2' A*40 A 9 &&
I.2 P'-* : T$+#' +'/*-$'% $/$ )*' *+')'/' #$'&', )$'/ )'-$ '-*' #"-"= '-*'
H' S./* : R" #&,83"&1
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0001 5,440.00 10.56
P**-' " 0.0014 51,290.00 1.81
& BAHAN
3 PERALATAN
a' Borro. area :
E
7/25/2019 2. RAB Kali Dondong.xls
34/113
M'$ &4 ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N2' A*40 A 9 &3
I.2 P'-* : T$+#' +'/*-$'% $/$ )*' *+')'/' #$'&', +'/*-$'% )$#*%$ )'-$ %'- '-*'
H' S./* : R" 1!#,6!6"1
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0001 5,440.00 10.56
P**-' " 0.0014 51,290.00 1.81
& BAHAN
T'' /$+#' $/$ 1.10 1,500.00 8,650.00
3 PERALATAN
a' Borro. area :
E$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0002 5,440.00 18.11
P**-' " 0.0024 51,290.00 123.10
& BAHAN
3 PERALATAN
B%%)"@*- 15 /" '+ 0.0048 500,668.25 2,403.21
!$#-'/"-7 -"%%*-, 10 /" '+ 0.0090 320,083.60 2,880.5
F'/*- /' /- +, 3000 %/- '+ 0.024 262,452.50 ,191.20
# LAIN9LAIN
JUMLAH 12,616.36
BIAYA UMUM DAN KEUNTUNGAN 17$ 1,892.45
TOTAL HARGA SATUAN 14,508.81
' 23
+3
D+ /-, 5 /
' 23
7/25/2019 2. RAB Kali Dondong.xls
35/113
M'$ &) ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N2' A*40 A 9 &7
I.2 P'-* :
H' S./* : R" 3,686"&
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0001 5,440.00 9.05
P**-' " 0.0012 51,290.00 61.55
& BAHAN
3 PERALATAN
a' /"$er depos"t area :
'+ 0.015 452,134.25 ,912.35
'+ 0.0630 24,205.50 15,53.95
b'%rea t"mbunan
B%%)"@*- 15 /" '+ 0.0024 500,668.25 1,201.60
!$#-'/"-7 -"%%*-, 10 /" '+ 0.0080 320,083.60 2,560.6
F'/*- /' /- +, 3000 %/- '+ 0.024 262,452.50 ,191.20
# LAIN9LAIN
JUMLAH 34,510.3
BIAYA UMUM DAN KEUNTUNGAN 17$ 5,16.56
TOTAL HARGA SATUAN 39,686.92
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N2' A*40 A 9 &6I.2 P'-* :
H' S./* : R" 1!%,&68"3#
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0020 5,440.00 150.88
P**-' " 0.0200 51,290.00 1,025.80
& BAHAN
P'&$- - +3
3 PERALATAN
a' /"$er depos"t and sto-k p"le area
'+ 0.015 452,134.25 ,912.35
'+ 0.0480 24,205.50 11,865.86
b'S-reen plant
S-** %'/, 30 /"(- =$/ '&&*"-$*& '+ 0.048 91,216.50 6,825.03
D$*&*% **-'/"- 5 !A '+ 0.048 203,662.30 15,233.94
'+ 0.0130 404,688.00 5,260.94
'+ 0.0410 24,205.50 10,135.43
-'%rea t"mbunan
E$%/*- )*' *+')'/' #$'&', +'/*-$'% )'-$ &-** %'/ )$'. 0 50 ++ +'/*-$'% )$'+#$% )'-$ -$*-)*"&$/ )*' '-' '/ &*+#'-'.
' 23
E
7/25/2019 2. RAB Kali Dondong.xls
36/113
M'$ &* ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N2' A*40 A 9 &%
I.2 P'-* : T$+#' >$%/*- )$'. 0 50 ++ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'- '-*'
H' S./* : R" 1%&,6%1"87
R2'0 : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0020 5,440.00 150.88
P**-' " 0.0200 51,290.00 1,025.80
& BAHAN
P'&$- - +3 1.20 114080.00 136,896.00
3 PERALATAN
a' /"$er depos"t and sto-k p"le area
'+ 452,134.25
'+ 24,205.50
b'S-reen plant
S-** %'/, 30 /"(- =$/ '&&*"-$*& '+ 91,216.50
D$*&*% **-'/"- 5 !A '+ 203,662.30
'+ 404,688.00
'+ 24,205.50
- %rea T"mbunan
E
7/25/2019 2. RAB Kali Dondong.xls
37/113
M'$ &+ ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N2' A*40 A 9 &
I.2 P'-* : T$+#' -$-'(#'/ "&", +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*- )*"&$/
H' S./* : R" 1!&,#7!"37
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
engamb"lan dan pem"l"han mater"al
M')"- " 0.0004 5,440.00 32.25
P**-' " 0.0043 51,290.00 219.26
emasangan d" lokas" t"mbunan
M')"- " 0.0318 5,440.00 2,395.9
P**-' " 0.316 51,290.00 16,289.0
& BAHAN
3 PERALATAN
a' /"$er depos"t
E$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0222 5,440.00 1,62.50
P**-' " 0.221 51,290.00 11,30.99
& BAHAN
3 PERALATAN>
'+ 0.0150 452,134.25 6,82.01
T'+*- '), 8 '+ 0.4434 16,63.40 ,432.89
F'/*- /' /- +, 3000 %/- '+ 0.024 262,452.50 ,191.20
# LAIN9LAIN
JUMLAH 34,449.60
BIAYA UMUM DAN KEUNTUNGAN 17$ 5,16.44TOTAL HARGA SATUAN 39,61.04
' 23
D+ /-, 5 /
E
7/25/2019 2. RAB Kali Dondong.xls
38/113
M'$ & ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N2' A*40 A 9 31
I.2 P'-* : T$+#' /'' )*' *+')'/' #$'&' )*' /*'' +'&$' +'/*-$'% )'-$ '&$% '%$'
H' S./* : R" 1%,%%&"8#
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0111 5,440.00 836.25
P**-' " 0.1109 51,290.00 5,685.50
& BAHAN
3 PERALATAN
T'+*- '), 8 '+ 0.4434 16,63.40 ,432.89
# LAIN9LAIN
A%'/ #'/ L& 1.0000 1,500.00 1,500.00
JUMLAH 15,454.64
BIAYA UMUM DAN KEUNTUNGAN 17$ 2,318.20
TOTAL HARGA SATUAN 1,2.84
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N2' A*40 A 9 3&
I.2 P'-* :
H' S./* : R" 7#,1!"37
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0222 5,440.00 1,62.50
P**-' " 0.221 51,290.00 11,30.99
& BAHAN
3 PERALATAN
a' Borro. area or sto-k p"le
'+ 0.0150 452,134.25 6,82.01
D+ /- 5 /" '+ 0.040 24,205.50 18,293.21
b' mbankment area
T'+*- '), 8 '+ 0.4434 16,63.40 ,432.89
# LAIN9LAIN
A%'/ #'/ L& 1.0000 1,500.00 1,500.00
JUMLAH 4,051.61
BIAYA UMUM DAN KEUNTUNGAN 17$ ,05.4
TOTAL HARGA SATUAN 54,109.35
' 23
T$+#' /'' )*' *+')'/' #$'&' )*' /*'' +'&$' , +'/*-$'% )$'/ )'-$ #"--"= '-*' )*''-' '/ &*+#'-'.
' 23
E
7/25/2019 2. RAB Kali Dondong.xls
39/113
M'$ &9 ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !33
I.2 P'-* : G'%$' #'/' %*'& )$ #' &*/*+'/
H' S./* : R" &6,%8!"!
R2'0 :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0050 5,440.00 3.20
P**-' " 0.0500 51,290.00 2,564.50
& BAHAN
3 PERALATAN
E
7/25/2019 2. RAB Kali Dondong.xls
40/113
M'$ 40 ( 11&
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : A 9 !37
I.2 P'-* : G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' '/' &/" $%* )*' '-' '/ &*+#'-'
N A*40 : R" 68,3!"7
I.2 P'-* :
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0003 5,440.00 20.18
P**-' " 0.002 51,290.00 13.20
& BAHAN
3 PERALATAN
'+ 0.0285 452,134.25 12,885.83
D+ /- 5 +3 '+ 0.050 435,254.50 32,644.09
B%%)"@*-, 21 /" '+ 0.0214 644,055.25 13,82.8
# LAIN9LAIN
JUMLAH 59,40.08
BIAYA UMUM DAN KEUNTUNGAN 17$ 8,920.51
TOTAL HARGA SATUAN 68,390.59
' 23
#'&$& -")&$ 1+3
E
7/25/2019 2. RAB Kali Dondong.xls
41/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : B 9 !1
I.2 P'-* :
H' : R. 19,653.00
K.'** : K''&$/'& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0095 5,440.00 18.5
P**-' " 0.0953 51,290.00 4,885.3
& BAHAN
3 PERALATAN
a'/"$er depos"t area
'+ 0.150 452,134.25 9,123.49
D+ /-, 5 / '+ 0.0630 24,205.50 15,53.95
b'S-reen plant
S-** %'/, 30 /"(- =$/ '&&*"-$*& '+ 0.1905 91,216.50 1,36.4D$*&*% **-'/"- 5 !A '+ 0.1905 203,662.30 38,9.6
'+ 0.0130 404,688.00 5,260.94
D+ /-, 5 / '+ 0.0410 24,205.50 10,135.43
# LAIN9LAIN
JUMLAH 11,82.16
BIAYA UMUM DAN KEUNTUNGAN 17$ 25,80.82
TOTAL HARGA SATUAN 19,652.98
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : B 9 !&
I.2 P'-* :
H' : R. 129,90.00
K.'** : K''&$/'& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0114 5,440.00 862.28
P**-' " 0.1143 51,290.00 5,862.45
& BAHAN
3 PERALATAN
a'/"$er depos"t area
'+ 0.015 452,134.25 ,912.35
D+ /-, 5 / '+ 0.0630 24,205.50 15,53.95
b'S-reen plant
S-** %'/, 30 /"(- =$/ '&&*"-$*& '+ 0.2286 91,216.50 20,852.09
D$*&*% **-'/"- 5 !A '+ 0.2286 203,662.30 46,55.20
'+ 0.0130 404,688.00 5,260.94
D+ /-, 5 / '+ 0.0410 24,205.50 10,135.43
# LAIN9LAIN
JUMLAH 113,016.69
BIAYA UMUM DAN KEUNTUNGAN 17$ 16,952.50
TOTAL HARGA SATUAN 129,969.19
P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 40 80 ++, )$'+#$% )'-$ -$*- )*"&$/ * &-** %'/ )' )$$-$+ *%"'&$ **-'' )*' '-' '/ &*+#'-'.
*- +3
E
7/25/2019 2. RAB Kali Dondong.xls
42/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : B 9 !3
I.2 P'-* :
H' : R. 151,265.00
K.'** : K''&$/'& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0143 5,440.00 1,0.66
P**-' " 0.1429 51,290.00 ,326.8
& BAHAN
3 PERALATAN
a'/"$er depos"t area
'+ 0.015 452,134.25 ,912.35
D+ /-, 5 / '+ 0.0630 24,205.50 15,53.95
b'S-reen plantS-** %'/, 30 /"(- =$/ '&&*"-$*& '+ 0.285 91,216.50 26,060.55
D$*&*% **-'/"- 5 !A '+ 0.285 203,662.30 58,186.32
'+ 0.0130 404,688.00 5,260.94
D+ /-, 5 / '+ 0.0410 24,205.50 10,135.43
# LAIN9LAIN
JUMLAH 131,533.98
BIAYA UMUM DAN KEUNTUNGAN 17$ 19,30.10
TOTAL HARGA SATUAN 151,264.0
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : B 9 !#
I.2 P'-* :
H' : R. 14,946.00
K.'** : K''&$/'& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.015 5,440.00 1,31.18
P**-' " 0.146 51,290.00 8,955.23
& BAHAN
3 PERALATAN
a'/"$er depos"t area
'+ 0.015 452,134.25 ,912.35
D+ /-, 5 / '+ 0.0630 24,205.50 15,53.95
b'S-reen plant
S-** %'/, 30 /"(- =$/ '&&*"-$*& '+ 0.3492 91,216.50 31,852.80
D$*&*% **-'/"- 5 !A '+ 0.3492 203,662.30 1,118.88
'+ 0.0130 404,688.00 5,260.94
D+ /-, 5 / '+ 0.0410 24,205.50 10,135.43
# LAIN9LAIN
JUMLAH 152,126.6
BIAYA UMUM DAN KEUNTUNGAN 17$ 22,819.01
TOTAL HARGA SATUAN 14,945.
P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 5 20 ++, )$'+#$% )'-$ -$*- )*"&$/ * &-** %'/)' )$$-$+ *%"'&$ **-'' )*' '-' '/ &*+#'-'.
*- +3
E
7/25/2019 2. RAB Kali Dondong.xls
43/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : B 9 !7
I.2 P'-* : P-")&$ #*/" K225 )*' '-*'/ -' 2 3 +, /7* A
H' : R. 1,514,386.63
K.'** : K''&$/'& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.2400 5,440.00 18,105.60
K*'%' T' " 0.0400 8,430.00 3,13.20
T' " 0.4000 5,440.00 30,16.00
P**-' " 4.8000 51,290.00 246,192.00
& BAHAN
B'/ P*' 2(3 0.8200 220,358.00 180,693.56
P'&$- / #*/" 0.5400 146,625.00 9,1.50
P"-/%') *+*/ @' .0000 102,695.00 18,865.00
3 PERALATAN
"-*/* +$$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.2400 5,440.00 18,105.60
K*'%' T' " 0.0400 8,430.00 3,13.20
T' " 0.4000 5,440.00 30,16.00
P**-' " 4.8000 51,290.00 246,192.00
& BAHAN
A-*'/*, 40 80 ++ &$@*,>-"+ &-** %'/
A-*'/*, 20 40 ++ &$@*, >-"+ &-** %'/
A-*'/*, 5 20 ++ &$@*, >-"+ &-** %'/ 0.9600 151,265.00 145,214.40
P'&$- 0.4800 146,625.00 0,380.00
P"-/%') *+*/ @' 6.5000 102,695.00 66,51.50
3 PERALATAN
"-*/* +$
7/25/2019 2. RAB Kali Dondong.xls
44/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : B 9 !%
I.2 P'-* : P-")&$ #*/" K15 )*' '-*'/ -' +'&$++ 40 ++, /7* D
H' : R. 1,328,2.65
K.'** : K''&$/'& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.2400 5,440.00 18,105.60
K*'%' T' " 0.0400 8,430.00 3,13.20
T' " 0.4000 5,440.00 30,16.00
P**-' " 4.8000 51,290.00 246,192.00
& BAHAN
A-*'/*, 40 80 ++ &$@*,>-"+ &-** %'/
A-*'/*, 20 40 ++ &$@*, >-"+ &-** %'/ 0.6400 129,90.00 83,180.80
A-*'/*, 5 20 ++ &$@*, >-"+ &-** %'/ 0.3200 151,265.00 48,404.80
P'&$- 0.4800 146,625.00 0,380.00
P"-/%') *+*/ @' 6.0000 102,695.00 616,10.00
3 PERALATAN
"-*/* +$$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.2400 5,440.00 18,105.60
K*'%' T' " 0.0400 8,430.00 3,13.20
T' " 0.4000 5,440.00 30,16.00
P**-' " 4.8000 51,290.00 246,192.00
& BAHAN
A-*'/*, 40 80 ++ &$@*,>-"+ &-** %'/
A-*'/*, 20 40 ++ &$@*, >-"+ &-** %'/
A-*'/*, 5 20 ++ &$@*, >-"+ &-** %'/ 1.0000 151,265.00 151,265.00
P'&$- 0.5000 146,625.00 3,312.50
P"-/%') *+*/ @' 5.5000 102,695.00 564,822.50
3 PERALATAN
"-*/* +$
7/25/2019 2. RAB Kali Dondong.xls
45/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : B 9 !
I.2 P'-* : P-")&$ #*/" K125 )*' '-*'/ -' +'&$++ 40 ++, /7*
H' : R. 1,242,66.38
K.'** : K''&$/'& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.2400 5,440.00 18,105.60
K*'%' T' " 0.0400 8,430.00 3,13.20
T' " 0.4000 5,440.00 30,16.00
P**-' " 4.8000 51,290.00 246,192.00
& BAHAN
A-*'/*, 40 80 ++ &$@*,>-"+ &-** %'/
A-*'/*, 20 40 ++ &$@*, >-"+ &-** %'/ 0.6000 129,90.00 ,982.00
A-*'/*, 5 20 ++ &$@*, >-"+ &-** %'/ 0.4000 151,265.00 60,506.00
P'&$- 0.5000 146,625.00 3,312.50
P"-/%') *+*/ @' 5.0000 102,695.00 513,45.00
3 PERALATAN
"-*/* +$
7/25/2019 2. RAB Kali Dondong.xls
46/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : B 9 11
I.2 P'-* : B*$&/$(*/'' / #*/" )*' *-+'' '%&
H' : R. 269,8.28
K.'** : K''&$'/'& -")&$ 1 +2
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
a'orm .orks
M')"- " 0.0600 5,440.00 4,526.40
K*'%' T' K'7 " 0.0440 8,430.00
T' K'7 " 0.4400 5,440.00 33,193.60
P**-' " 0.4000 51,290.00 20,516.00
b'nstallat"on o3 3orm remo$al
M')"- " 0.0600 5,440.00 4,526.40
K*'%' T' K'7 " 0.0640 8,430.00
T' K'7 " 0.6400 5,440.00 48,281.60
P**-' " 0.4000 51,290.00 20,516.00
& BAHAN
P%7=""), 12 ++ 0.123 6,600.00 9,52.31
K'7 *-&*$ %& II 5( 0.0210 4,033,900.00 84,11.90P' 0.0300 20,80.00 626.10
K'='/ #*)-'/ 0.0600 11,200.00 62.00
O%$ %/- 0.1100 10,880.00 1,196.80
3 PERALATAN
T- >%'/ #*), 3.5 /" '+ 0.0200 245,19.00 4,903.58
# LAIN9LAIN
P%'&/$ "*,&*'-'/"-,#"%/,/ ') */ L& 1,16.11
0.5 >-"+ /"/'% 13
JUMLAH 234,589.81
BIAYA UMUM DAN KEUNTUNGAN 17$ 35,188.4
TOTAL HARGA SATUAN 269,8.28
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : B 9 1&
I.2 P'-* : S'>>"%)$ P*7'' )' P*-'7' / #*/" LC 1,5 +
H' : R. 38,30.21
K.'** : 1 &'* / 1+3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
a'orm .orks
M')"- " 0.0300 5,440.00 2,263.20
K*'%' T' K'7 " 0.0440 8,430.00 3,450.92
T' K'7 " 0.4400 5,440.00 33,193.60P**-' " 0.2600 51,290.00 13,335.40
b'nstallat"on o3 3orm remo$al
M')"- " 0.0600 5,440.00 4,526.40
K*'%' T' K'7 " 0.0320 8,430.00 2,509.6
T' K'7 " 0.3200 5,440.00 24,140.80
P**-' " 0.1600 51,290.00 8,206.40
& BAHAN
P'' '7 %& II 0.0150 4,033,900.00 60,508.50
K'7 & %& II &'>"%)$ 0.0400 4,033,900.00 161,356.00
P' 0.3300 20,80.00 6,88.10
K'='/ #*)-'/ 0.0600 19,5.00 1,186.50
O%$ %/- 0.1125 10,880.00 1,224.00
3 PERALATAN
T- >%'/ #*), 3.5 /" '+ 0.0200 245,19.00 4,903.58
# LAIN9LAIN
P%'&/$ "*,&*'-'/"-,#"%/,/ ') */ L& 1,638.46
0.5 >-"+ /"/'% 13
JUMLAH 329,330.62
BIAYA UMUM DAN KEUNTUNGAN 17$ 49,399.59
*- +2
+2
+3
*- &'* +3
+3
+3
7/25/2019 2. RAB Kali Dondong.xls
47/113
TOTAL HARGA SATUAN 38,30.21
7/25/2019 2. RAB Kali Dondong.xls
48/113
ANALISA HARGA SATUAN
P'-* : .
N A*40 : B 9 13
I.2 P'-* : B*$&/$(*/'' #*/" / 1+3 #*/"
H' : R. 2,159,302.51
K.'** : 1 &'* / 1+3 #*/"
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.3600 5,440.00 2,158.40
K*'%' T' K'7 " 0.350 8,430.00 2,999.51
T' K'7 " 3.500 5,440.00 269,320.80
P**-' " 1.4300 51,290.00 3,344.0
& BAHAN
P'' '7 %& II 0.2000 4,033,900.00 806,80.00
K'7 & %& II &'>"%)$ 0.1500 4,033,900.00 605,085.00
P' 2.000 20,80.00 56,349.00
K'='/ #*)-'/ 0.0600 19,5.00 1,186.50
O%$ %/- 0.1125 10,880.00 1,224.00
3 PERALATAN
# LAIN9LAIN
A%'/ #'/ 0,5 )'-$ /"/'% 13 L& 1.00 9,206.45
JUMLAH 1,8,654.36
BIAYA UMUM DAN KEUNTUNGAN 17$ 281,648.15
TOTAL HARGA SATUAN 2,159,302.51
ANALISA HARGA SATUAN
N A*40 : B 9 1#
I.2 P'-* : P*+#*&$' / #*/", "/" )' '&' #*&$ /%'' "%"& '/' %$-
H' : R. 23,519.15 *-
K.'** : #'&$& -")&$ 100
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.350 5,440.00 28,290.00
K*'%' T' B*&$ " 0.1200 8,430.00 9,411.60
T' B*&$ " 1.2000 5,440.00 90,528.00
P**-' " 3.500 51,290.00 192,33.50
& BAHAN
B*&$ #*/" 105.0000 15,820.00 1,661,100.00
K'='/ #*)-'/ 2.0000 19,5.00 39,550.00
3 PERALATANT- >%'/ #*) '+ 0.0150 245,19.00 3,6.69
# LAIN9LAIN
A%'/ #'/ 1 , 1 3 L& 20,248.95
JUMLAH 2,045,143.3
BIAYA UMUM DAN KEUNTUNGAN 17$ 306,1.56
TOTAL HARGA SATUAN 2,351,915.29
*- &'* +3 #*/"
+3
+3
7/25/2019 2. RAB Kali Dondong.xls
49/113
ANALISA HARGA SATUAN
P'-* :
L0 :
N A*40 : B 9 17
I.2 P'-* : P*+#*&$' / #*/", "/" )' '&' #*&$ /%'' / S/$%%+*&
H' : R" &&,76"&& '
K.'** : #'&$& -")&$ 40
N" U*0/' B
7/25/2019 2. RAB Kali Dondong.xls
50/113
7/25/2019 2. RAB Kali Dondong.xls
51/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!1I.2 P'-* : P'&'' #'/ "&" )$ #'=' >")'&$
H' : R. 33,513.94
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0390 5,440.00 2,942.16
K*'%' T' B'/ " 0.0390 8,430.00 3,058.
T' B'/ " 0.3900 5,440.00 29,421.60
P**-' " 0.800 51,290.00 40,006.20
& BAHAN
P'&$- U- 0.3000 114,080.00 34,224.00
B'/ K'%$ A%'+ 1.2000 19,285.00 215,142.00
3 PERALATAN
"-*/* +$$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.050 5,440.00 5,658.00
T' B'/ " 0.6000 5,440.00 45,264.00
K*'%' T' B'/ " 0.0600 8,430.00 4,05.80
P**-' " 1.5000 51,290.00 6,935.00
& BAHAN
P"-/%') *+*/ @' 3.2600 102,695.00 334,85.0P'&$- 0.5200 146,625.00 6,245.00
B'/ '%$ )$'+*/*- 15(30 + 1.1000 19,285.00 19,213.50
3 PERALATAN
"-*/* +$
7/25/2019 2. RAB Kali Dondong.xls
52/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!3I.2 P'-* : P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* B
H' : R. 98,993.0
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R1 UPAH
M')"- " 0.050 5,440.00 5,658.00
T' B'/ " 0.6000 5,440.00 45,264.00
K*'%' T' B'/ " 0.0600 8,430.00 4,05.80
P**-' " 3.0000 51,290.00 153,80.00
& BAHAN
P"-/%') *+*/ @' 3.2600 102,695.00 334,85.0
P'&$- 0.5200 146,625.00 6,245.00
B'/ '%$ )$'+*/*- 15(30 + 1.1000 19,285.00 19,213.50
3 PERALATAN
"-*/* +$
7/25/2019 2. RAB Kali Dondong.xls
53/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!7I.2 P'-* : P'&'' #'/ )*' '+-' 1 P : 3 P&- T7* D
H' : R. 1,04,34.22
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R1 UPAH
M')"- " 0.050 5,440.00 5,658.00
T' B'/ " 0.6000 5,440.00 45,264.00
K*'%' T' B'/ " 0.0600 8,430.00 4,05.80
P**-' " 3.0000 51,290.00 153,80.00
& BAHAN
P"-/%') *+*/ @' 4.0500 102,695.00 415,914.5
P'&$- 0.4860 146,625.00 1,259.5
B'/ '%$ )$'+*/*- 15(30 + 1.1000 19,285.00 19,213.50
3 PERALATAN
"-*/* +$
7/25/2019 2. RAB Kali Dondong.xls
54/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!%I.2 P'-* : S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A
H' : R. 50,59.33
K.'** : #'&$& -")&$ 1 +2
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R1 UPAH
M')"- " 0.013 5,440.00 1,303.54
T' B'/ " 0.1152 5,440.00 8,690.29
K*'%' T' B'/ " 0.0115 8,430.00 903.4
P**-' " 0.3456 51,290.00 1,25.01
& BAHAN
P"-/%') *+*/ @' 0.1320 102,695.00 13,555.4
P'&$- '&' 0.0090 146,625.00 1,319.63
3 PERALATAN
# LAIN9LAINA%'/ #'/ L& 1.00 500.00 500.00
JUMLAH 43,99.6
BIAYA UMUM DAN KEUNTUNGAN 17$ 6,599.65
TOTAL HARGA SATUAN 50,59.33
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!8I.2 P'-* : S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* B
H' : R. 60,89.21
K.'** : #'&$& -")&$ 1 +2
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.013 5,440.00 1,303.54
T' B'/ " 0.1152 5,440.00 8,690.29
K*'%' T' B'/ " 0.0115 8,430.00 903.4
P**-' " 0.5184 51,290.00 26,58.51
& BAHAN
P"-/%') *+*/ @' 0.1320 102,695.00 13,555.4
P'&$- '&' 0.0090 146,625.00 1,319.63
3 PERALATAN
# LAIN9LAIN
A%'/ #'/ L& 1.00 500.00 500.00
JUMLAH 52,860.18
BIAYA UMUM DAN KEUNTUNGAN 17$ ,929.03
TOTAL HARGA SATUAN 60,89.21
*- +2
+3
*- +2
+3
7/25/2019 2. RAB Kali Dondong.xls
55/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!I.2 P'-* : P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* A
H' : R. 69,323.96
K.'** : #'&$& -")&$ 1 +2
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R1 UPAH
M')"- " 0.0192 5,440.00 1,448.36
T' B'/ " 0.1920 5,440.00 14,483.55
K*'%' T' B'/ " 0.0192 8,430.00 1,505.6
P**-' " 0.3840 51,290.00 19,694.10
& BAHAN
P"-/%') *+*/ @' 0.1920 102,695.00 19,1.44
P'&$- '&' 0.0200 146,625.00 2,932.50
3 PERALATAN
# LAIN9LAINA%'/ #'/ L& 1.00 500.00 500.00
JUMLAH 60,281.1
BIAYA UMUM DAN KEUNTUNGAN 17$ 9,042.26
TOTAL HARGA SATUAN 69,323.96
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!1!I.2 P'-* : P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* B
H' : R. 80,648.0
K.'** : #'&$& -")&$ 1 +2
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0192 5,440.00 1,448.36
T' B'/ " 0.1920 5,440.00 14,483.55
K*'%' T' B'/ " 0.0192 8,430.00 1,505.6
P**-' " 0.560 51,290.00 29,541.15
& BAHAN
P"-/%') *+*/ &' 0.1920 102,695.00 19,1.44
P'&$- '&' 0.0200 146,625.00 2,932.50
3 PERALATAN
# LAIN9LAIN
A%'/ #'/ L& 1.00 500.00 500.00
JUMLAH 0,128.6
BIAYA UMUM DAN KEUNTUNGAN 17$ 10,519.31
TOTAL HARGA SATUAN 80,648.0
*- +2
+3
*- +2
+3
7/25/2019 2. RAB Kali Dondong.xls
56/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!11I.2 P'-* : P%*&/*-', /*#'% 20 ++ /'' '$', )*' '+-' 1 P : 4 P&-, T7* AH' : R. 61,44.4
K.'** : #'&$& -")&$ 1 +2
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R1 UPAH
M')"- " 0.013 5,440.00 1,303.54
T' B'/ " 0.1382 5,440.00 10,428.29
K*'%' T' B'/ " 0.0138 8,430.00 1,084.16
P**-' " 0.3456 51,290.00 1,24.92
& BAHAN
P"-/%') *+*/ &' 0.1920 102,695.00 19,1.44
P'&$- / '&'' 0.0200 146,625.00 2,932.50
3 PERALATAN
# LAIN9LAINA%'/ #'/ L& 1.00 500.00 500.00
JUMLAH 53,690.85
BIAYA UMUM DAN KEUNTUNGAN 17$ 8,053.63
TOTAL HARGA SATUAN 61,44.4
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!1&I.2 P'-* : P%*&/*-', /*#'% 20 ++ /'' '$', )*' '+-' 1 P : 4 P&-, T7* BH' : R. 2,04.91
K.'** : #'&$& -")&$ 1 +2
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.013 5,440.00 1,303.54
T' B'/ " 0.1382 5,440.00 10,428.29
K*'%' T' B'/ " 0.0138 8,430.00 1,084.16
P**-' " 0.5184 51,290.00 26,58.3
& BAHAN
P"-/%') *+*/ &' 0.1920 102,695.00 19,1.44
P'&$- / '&'' 0.0200 146,625.00 2,932.50
3 PERALATAN
# LAIN9LAIN
1 )'-$ /"/'% 1 3 620.53
JUMLAH 62,63.84
BIAYA UMUM DAN KEUNTUNGAN 17$ 9,401.08
TOTAL HARGA SATUAN 2,04.91
*- +2
+3
*- +2
+3
7/25/2019 2. RAB Kali Dondong.xls
57/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!13I.2 P'-* : P'&'' #'/ "&" #"%)*- . D$'+*/*- +$ 0,5 +, T7* AH' : R. 501,115.44
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R1 UPAH
M')"- " 0.1440 5,440.00 10,863.6
T' B'/ " 0.9600 5,440.00 2,425.08
K*'%' T' B'/ " 0.0960 8,430.00 ,529.56
P**-' " 2.8801 51,290.00 14,20.66
& BAHAN
B'/ '%$ +3 1.1000 19,285.00 19,213.50
3 PERALATAN
# LAIN9LAIN
JUMLAH 435,52.56
BIAYA UMUM DAN KEUNTUNGAN 17$ 65,362.88
TOTAL HARGA SATUAN 501,115.44
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!1#I.2 P'-* : P'&'' #'/ "&" #"%)*- . D$'+*/*- +$ 0,5 +, T7* BH' : R. 586,054.82
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.1440 5,440.00 10,863.6
T' B'/ " 0.9600 5,440.00 2,425.08
K*'%' T' B'/ " 0.0960 8,430.00 ,529.56
P**-' " 4.3202 51,290.00 221,580.99
& BAHAN
B'/ '%$ +3 1.1000 19,285.00 19,213.50
3 PERALATAN
# LAIN9LAIN
JUMLAH 509,612.89
BIAYA UMUM DAN KEUNTUNGAN 17$ 6,441.93
TOTAL HARGA SATUAN 586,054.82
*- +3
*- +3
7/25/2019 2. RAB Kali Dondong.xls
58/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!17I.2 P'-* : P'&'' #-"" )*' '='/ H H*'7 "'/*) U- 0,5 < 1,0 < 2,00 + )$'. 2, ++, /7* +'& 8 < 10 +.H' : R. 818,964.36
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R1 UPAH
M')"- " 0.0250 5,440.00 1,886.00
T' B'/ " 0.2500 5,440.00 18,860.00
P**-' " 1.2500 51,290.00 64,112.50
& BAHAN
K'='/ B-"" H $/ 1.0000 423,020.00 423,020.00
B'/ '%$ '%'+ 1.1000 19,285.00 19,213.50
3 PERALATAN
# LAIN9LAIN
1 )'-$ /"/'% 1 3 ,050.92
JUMLAH 12,142.92
BIAYA UMUM DAN KEUNTUNGAN 17$ 106,821.44
TOTAL HARGA SATUAN 818,964.36
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!16I.2 P'-* : P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 3 ++.H' : R. 66,800.1
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
P**
7/25/2019 2. RAB Kali Dondong.xls
59/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!1%I.2 P'-* : P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 4 ++.H' : R. 884,488.31
K.'** : #'&$& -")&$ 1 +3
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R1 UPAH
P**
7/25/2019 2. RAB Kali Dondong.xls
60/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!1I.2 P'-* : P'&'' #'%" )"%* )*' '' 2 +H' : R. 85,964.9 *- #'/'
K.'** : #'&$& -")&$ 1 #'/'
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R1 UPAH
M')"- " 0.0300 5,440.00 2,263.20
T' P'' " 0.0300 5,440.00 2,263.20
P**-' " 0.3000 51,290.00 15,38.00
& BAHAN
D"%* )*' '' 4 + #/ 0.5000 10,000.00 53,500.00
3 PERALATAN
# LAIN9LAIN
3 )'-$ /"/'% 1 3 1,338.5
JUMLAH 4,52.15
BIAYA UMUM DAN KEUNTUNGAN 17$ 11,212.82
TOTAL HARGA SATUAN 85,964.9
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!&!I.2 P'-* : P'&'' $ )$ #*%'' #-""H' : R. 65,440.63 *- +2
K.'** : #'&$& -")&$ 1 +2
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.0160 5,440.00 1,20.04
P**-' " 0.160 51,290.00 8,565.43
& BAHAN
I 2.5000 18,190.00 45,45.00
3 PERALATAN
# LAIN9LAIN
3 )'-$ /"/'% 1 3 1,65.42
JUMLAH 56,904.89
BIAYA UMUM DAN KEUNTUNGAN 17$ 8,535.3
TOTAL HARGA SATUAN 65,440.63
7/25/2019 2. RAB Kali Dondong.xls
61/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!&1I.2 P'-* : P'&'' $' *+'/&'H' : R. 62,416.58 *- %#'
K.'** : #'&$& -")&$ 1 %#'
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R1 UPAH
M')"- " 0.0050 5,440.00 3.20
P**-' " 0.0500 51,290.00 2,564.50
& BAHAN
P$' P! )$'.2; + 0.500 39,260.00 29,445.00
I 0.5000 18,190.00 9,095.00
K'='/ P*$'/ 0.0100 19,5.00 19.5
K-$$% 2(3 + +3 0.0500 220,300.00 11,015.00
3 PERALATAN
# LAIN9LAIN
3 )'-$ /"/'% 1 3 1,580.83
JUMLAH 54,25.28
BIAYA UMUM DAN KEUNTUNGAN 17$ 8,141.29
TOTAL HARGA SATUAN 62,416.58
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!&&
I.2 P'-* : P**-'' B'/ -' 30 40KH' : R. 521,285.26 *- +3
K.'** : #'&$& -")&$ 1 +2
N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R
1 UPAH
M')"- " 0.1440 5,440.00 10,863.6
T' " 0.9600 5,440.00 2,425.08
P**-' " 2.8801 51,290.00 14,20.66
& BAHAN
B'/ '%$ )$'+*/*- 15(30 + +3 1.1000 19,285.00 19,213.50
3 PERALATAN
D+ /-, 3.4 +3(5 / +3 0.0480 24,205.50 11,865.86
# LAIN9LAIN
1 )'-$ /"/'% 1 3 /-'&>*- +'/*-$'%, /""%& */ 13,202.6
JUMLAH 453,291.53
BIAYA UMUM DAN KEUNTUNGAN 17$ 6,993.3
TOTAL HARGA SATUAN 521,285.26
7/25/2019 2. RAB Kali Dondong.xls
62/113
ANALISA HARGA SATUAN
P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG
N A*40 : C9!&3
I.2 P'-* : P**-'' B'/
Top Related