RENCANA ANGGARAN BIAYA (RAB)

PEMBANGUNAN DERMAGA
Harga Satuan
No Uraian Pekerjaan Satuan Volume
(Rp)
I Pekerjaan Persiapan
1 Pembersihan lapangan M2 51.00 15,400.00
2 Pengukuran dan pemasangan Bouwplank M1 1.00 55,554.47
3 Papan Proyek Set 1.00 150,000.00
4 Mobilisasi Demobilisasi Peralatan dan Bahan Ls 1.00 2,000,000.00
TOTAL
II Pekerjaan Talud
1 Galian M3 65.16 77,000.00
3 [Link] Kali M3 141.45 1,021,869.42
4 Timbunan Tanah M3 81.78 172,172.00
5 Pasir Urug M3 13.92 332,393.60
6 Beton K 250 M3 3.48 1,113,868.86
TOTAL
III Pekerjaan Tiang Pancang,Balok,Pemangku Balok,
Cor Lantai dan Cor Plat Lantai Trestle/Kepala Dermaga
1 [Link] Pancang
- Beton K 250 M3 6.73 1,113,868.86
- Tul. Utama 8 ø 12 Kg 1,195.28 16,358.38
- [Link] ø8 - 15 Kg 290.62 16,358.38
- Bekisting M2 67.32 218,082.55
2 Pek. Balok Trestle
- Beton K 200 M3 2.36 1,113,868.86
- Tul. Utama 6 ø 12 Kg 418.67 16,358.38
- [Link] ø8 - 15 Kg 93.65 16,358.38
- Bekisting M2 23.58 218,082.55
3 Pek. Balok Kepala Dermaga
- Beton K 200 M3 1.59 1,113,868.86
- Tul. Utama 6 ø 12 Kg 282.31 16,358.38
- [Link] ø8 - 15 Kg 63.16 16,358.38
- Bekisting M2 15.90 218,082.55
4 Pek. Balok Gapit
- Beton K 200 M3 2.36 1,113,868.86
- Tul. Utama 6 ø 12 Kg 418.67 16,358.38
[Link] ø8 - 15 Kg 93.65 16,358.38
Bekisting M2 23.58 218,082.55
5 Pek. Pemangku Balok
- Beton K 200 M3 0.22 1,113,868.86
- Tul. Utama 6 ø 12 Kg 112.50 16,358.38
[Link] ø8 - 15 Kg 75.00 16,358.38
- Bekisting M2 19.44 218,082.55
6 Pek. Rabat Beton K 125 M3 3.60 977,482.69
7 Pek. Cor Plat Lantai Trestle K 175 M3 6.00 1,048,644.54
0 Kg 709.32 16,358.38
Pek. Plesteran Plat Lantai Trestle M3 60.00 69,954.28
9 Pek. Cor Plat Lantai Kepala Dermaga K 175 M3 7.00 1,048,644.54
0 Kg 817.98 16,358.38
0 M2 68.90 69,954.28
TOTAL
IV Pekerjaan bollard
Bollard Bh 6.03 1,048,644.54
TOTAL
V Pekejaan Fender karet Bh 3.00 2,600,000.00
Beton K 175 M3 0.06 1,048,644.54

VI Pekerjaan Lain-Lain
1 Pembersihan akhir Ls 1.00 200,000.00
TOTAL
JUMLAH TOTAL
PPN
HARGA SESUDA PAJAK
DIBULATKAN
Jumlah Haraga
(Rp)

785,400.00
55,554.47
150,000.00
2,000,000.00
2,990,954.47

5,017,320.00
144,544,962.26
14,080,226.16
4,626,918.91
3,876,263.63
172,145,690.97

7,498,565.17
19,552,845.49
4,754,025.18
14,681,317.27

2,626,502.77
6,848,723.96
1,532,007.46
5,142,386.53

1,771,051.49
4,618,096.31
1,033,214.34
3,467,512.54

2,626,502.77
6,848,723.96
1,532,007.46
5,142,386.53

240,595.67
1,840,267.81
1,226,845.21
4,239,524.77
3,518,937.69
 6,291,867.27
11,603,330.03
4,197,256.80
7,336,317.23
13,380,861.44
4,819,849.89
148,371,523.03

6,322,068.23
6,322,068.23
7,800,000.00
62,918.67
7,862,918.67

200,000.00
200,000.00
337,893,155.37
33,789,315.54
371,682,470.91
371,680,000.00
 HARGA SATUAN

NO URAIAN SATUAN HARGA SATUAN

A UPAH TENAGA
1 Mandor Org/hari 100,000.0
2 Mekanik Org/hari 135,000.0
3 Mekanik pembantu Org/hari 90,000.0
4 Kepala tukang Org/hari 135,000.0
5 Tukang Org/hari 120,000.0
6 Operator Org/hari 120,000.0
7 Pembantu operator Org/hari 90,000.0
8 Supir Org/hari 100,000.0
9 Pembantu supir Org/hari 90,000.0
10 Pekerja Org/hari 90,000.0

B BAHAN BANGUNAN / MATERIAL

1 Batu kali / gunung m3 243,810.0
2 Batu pecah 0,5 - 1 cm / split m3 448,000.0
3 Batu pecah 1 -2 cm m3 448,000.0
4 Batu pecah 2 -3 cm m3 448,000.0
5 Batu pecah 3 -5 cm m3 448,000.0
6 Batu pecah 5 -7 cm m3 448,000.0
7 Kerikil m3 243,810.0
8 Kerikil sungai pilihan/koral beton m3 243,810.0
9 Tanah timbunan m3 107,100.0
10 Pasir m3 243,810.0
11 Sirtu m3 206,500.0
12 Semen kg 1,638.0
13 Bronjong pabrikan 2 x 1 x 0,5 kg 395,850.0
14 Bronjong pabrikan PVC coated 2 x 1 x 0,6 unit 495,600.0
15 Kawat bronjong unit 22,400.0
16 Elastomer kg 952,910.0
17 Expansion joint type siku bh 308,140.0
18 Aspal m 12,390.0
19 Asbuton butir tipe 50/30 kg 1,680.0
20 CPHMA kemasan kantong kg 1,134.0
21 Semen warna kg 13,860.0
22 Nat (mortar flex) kg 24,290.0
23 Pasir urug m3 228,480.0
24 Pasir pasang m3 243,810.0
25 Pasir beton / cor m3 243,810.0
26 Pasir Plester m3 243,810.0
27 Tanah hitam m3 215,670.0
28 Abu batu m3 253,120.0
29 Batu bata 12 bh 1,400.0
30 Batu bata 9 bh 700.0
31 Batako 9 bh 2,800.0
32 Batako 10 bh 4,200.0
33 Batako 12 bh 6,650.0
34 Paving blok m2 102,200.0
35 Paving blok 20 x 10 x 8 cm m2 156,800.0
36 Paving blok 6 x 10 x 21 cm m2 156,800.0
37 Kapur pasang 62,860.0
38 Seng gelombang BJLS 0,20 lbr 45,500.0
39 Seng gelombang BJLS 0,18 lbr 40,600.0
40 Genteng metal (multi roof) 0,3 mm lbr 44,870.0
41 Genteng metal (sakura roof) 0,22 mm lbr 29,260.0
42 Atap galvalume Spandek 0,20 mm m2 45,990.0
43 Atap galvalume Spandek 0,30 mm m2 49,420.0
44 Seng plat lebar 90 cm m' 46,900.0
45 Seng plat lebar 40 cm m' 18,200.0
46 Seng plat lebar 30 cm m' 11,900.0
47 Nok genteng metal (multi roof) 0,3 mm m' 32,200.0
48 Nok genteng metal (sakura roof) 0,22 mm m' 24,850.0
49 Nok galvalume spandek 0,3 mm m' 22,470.0
50 Balok 6/16 x 4 m (Kayu kls I) m3 3,219,300.0
51 Balok 6/16 x 4 m (Kayu kls II) m3 2,222,150.0
52 Balok 8/12 x 4 m (Kayu kls II) m3 2,222,150.0
53 Balok 6/10 x 4 m (Kayu kls II) m3 2,222,150.0
54 Balok 5/7 x 4 m (Kayu kls II) m3 2,222,150.0
55 Balok 5/7 x 4 m (Kayu kls III) m3 1,436,540.0
56 Reng 2/3 x 4 m (Kayu kls II) m3 2,222,150.0
57 Kayu bekesting (kayu kls III) m3 1,436,540.0
58 Papan (Kayu kls II) m3 2,222,150.0
59 Papan mal (Kayu kls III) m3 1,436,540.0
60 Papan lembar seri 8 cm lbr 22,470.0
61 Papan lembar seri 10 cm lbr 26,950.0
62 List profil kayu 10 cm btg 58,800.0
63 List profil kayu 3 cm btg 23,030.0
64 List profil kayu 5 cm btg 26,950.0
65 Dolken kayu galam ø 8 - 10 cm x 4 m btg 6,300.0
66 Tegel keramik Uk. 10 x 20 cm dos 58,380.0
67 Tegel keramik Uk. 10 x 30 cm dos 58,380.0
68 Tegel keramik Uk. 10 x 40 cm dos 58,380.0
69 Tegel keramik Uk. 20 x 20 cm dos 58,380.0
70 Tegel Wafel Uk. 20 x 20 cm dos 58,380.0
71 Tegel keramik Uk. 20 x 25 cm dos 62,860.0
72 Tegel keramik Uk. 25 x 40 cm dos 62,860.0

73 Tegel keramik Uk. 20 x 40 cm dos 62,860.0

74 Tegel keramik Uk. 30 x 30 cm dos 62,860.0
75 Tegel keramik Uk. 40 x 40 cm dos 62,860.0
76 Tegel keramik Uk. 40 x 40 cm Kasar dos 80,780.0
77 Tegel keramik Uk. 50 x 50 cm dos 85,330.0
78 Keramik granit tile Uk. 60 x 60 cm (China) dos 161,630.0
79 Plint granit tile Uk. 10 x 60 cm bh 31,430.0
80 Plint granit tile Uk. 10 x 40 cm bh 27,930.0
81 Stop nosing granit lantai 10 x 60 cm bh 26,950.0
82 Kuku tegel Uk. 10 cm bh 2,310.0
83 Batu andesit 20 x 40 cm m2 282,870.0
84 Batu marmo bakar 20 x 40 cm m2 269,360.0
85 Besi beton polos Uk. Ø 4 mm kg 12,250.0
86 Besi beton polos Uk. Ø 6 mm kg 12,250.0
87 Besi beton polos Uk. Ø 8 mm kg 12,250.0
88 Besi beton polos Uk. Ø 10 mm kg 12,250.0
89 Besi beton polos Uk. Ø 12 mm kg 12,250.0
90 Besi beton polos Uk. Ø 14 mm kg 12,250.0
91 Besi beton polos Uk. Ø 16 mm kg 12,250.0
92 Besi beton polos Uk. Ø 19 mm kg 12,250.0
93 Besi beton polos Uk. Ø 20 mm kg 12,250.0
94 Besi profil kg 17,500.0
95 Besi WF kg 20,300.0
96 Besi hollow galvalume 20 x 40 x 2 mm x 6 m btg 23,380.0
97 Besi hollow embos 20 x 20 x 2 mm x 6 m btg 85,330.0
98 Besi hollow embos 20 x 40 x 2 mm x 6 m btg 87,990.0
99 Besi hollow embos 40 x 40 x 2 mm x 6 m btg 100,590.0
100 Besi hollow embos 50 x 50 x 2 mm x 6 m btg 166,110.0
101 Pipa penguapan septicktank bh 26,950.0
102 Besi plat 5 mm m2 309,400.0
103 Besi plat 3 mm m2 115,010.0
104 Besi plat 2 mm m2 84,350.0
105 Besi plat 1,4 mm m2 61,390.0
106 Besi plat 1,2 mm m2 57,540.0
107 Besi plat 1,2 mm m2 57,540.0
108 Besi siku Uk. 30 x 2 mm - 6 m m' 10,080.0
109 Besi siku Uk. 40 x 2 mm - 6 m m' 20,230.0
110 Besi siku Uk. 40 x 3 mm - 6 m m' 23,240.0
111 Besi siku Uk. 50 x 3 mm - 6 m m' 41,160.0
112 Besi strip tebal 5 mm kg 5,880.0
113 Truss canal TS C75.75 btg 70,070.0
114 Truss canal TS C75.100 btg 112,280.0
115 Reng - Kanal U tebal 0,6 mm btg 33,670.0
116 Braket L bh 26,950.0
117 Kawat ikat beton / bendrat kg 26,950.0
118 Kawat duri (50 m) 4 kg roll 71,820.0

119 Kawat jaringan/ayakan m' 26,950.0

120 Kawat harmonika m2 31,430.0
121 Kawat bronjong roll 987,630.0
122 Kawat las listrik kg 29,680.0
123 Tripleks Uk. 122 x 244 cm x 3 mm lbr 49,420.0
124 Tripleks Uk. 122 x 244 cm x 5 mm lbr 76,370.0
125 Tripleks lapis kulit jeruk lbr 112,280.0
126 Teakwood 90 cm x 210 cm x 3 mm lbr 98,770.0
127 Teakwood 122 cm x 244 cm x 3 mm lbr 103,320.0
128 Gypsumboard 120 x 240 x 5 mm lbr 76,370.0
129 Gypsumboard 120 x 240 x 9 mm lbr 134,680.0
130 Kalsiboard GRC 120 x 240 x 4 mm lbr 71,820.0
131 Kalsiboard GRC 120 x 240 x 6 mm lbr 130,200.0
132 Listplank GRC 30 cm lbr 80,780.0
133 Listplank GRC 20 cm lbr 58,380.0
134 List profil gypsum (besar) btg 31,430.0
135 List profil gypsum (kecil) btg 24,290.0
136 Canal C 45 m' 19,810.0
137 Profil L 45 m' 12,180.0
138 Stiffener / braket bh 3,220.0
139 Braket T 20 bh 2,380.0
140 Bak mandi fibber glass 70 x 70 x 66 cm bh 359,100.0
141 Kran air 1/2 inci bh 31,430.0
142 Kran air stainlees bh 60,200.0
143 Sealtape bh 4,550.0
144 Shower basuh bh 69,580.0
145 Floor drain plastik bh 17,990.0
146 Floor drain stainlees bh 41,370.0
147 Roof drain kg 58,380.0
148 Cat kayu kg 67,340.0
149 Meni kayu kg 67,340.0
150 Meni besi / seng kg 31,430.0
151 Minyak Cat kg 53,900.0
152 Plamur kayu / tembok kg 39,550.0
153 Dumpul jadi kg 31,430.0
154 Afduner / Thiner ltr 40,460.0
155 Politur ltr 67,340.0
156 Residu / ter kg 19,810.0
157 Thiner ltr 31,430.0
158 Cat tembok lankote aquamate (eksterior) kg 52,080.0
159 Cat tembok paragon (interior) 5 kg 98,770.0
160 Cat tembok aries gold 5 kg 67,340.0
161 Plamur tembok kg 31,430.0
162 Dumpul tembok kg 89,810.0
163 Polimer mortar kg 28,770.0
164 Meny seng kg 49,420.0

165 Meny besi kg 31,430.0

166 Meny kayu kg 31,430.0
167 Cat setara glotex / avian kg 69,160.0
168 Kunci tanam antik set 190,820.0
169 Kunci pintu tanam biasa set 85,330.0
170 Kunci pintu tanam kualitas baik set 170,590.0
171 Kunci tanam putar WC/KM set 69,580.0
172 Handle stainless steel 30 cm set 166,110.0
173 Handle jendela alumunium bh 4,550.0
174 Hak angin jendela kualitas baik psg 22,470.0
175 Hak angin jendela kualitas biasa psg 17,990.0
176 Kait angin jendela bh 22,470.0
177 Grendel pintu bh 17,990.0
178 Grendel jendela bh 8,960.0
179 Pegangan pintu dan jendela bh 13,510.0
180 Hengsel kupu-kupu psg 25,620.0
181 Hengsel pintu nilon psg 22,470.0
182 Hengsel pintu kualitas baik psg 43,120.0
183 Hengsel jendela kualitas baik psg 26,950.0
184 Hengsel jendela nilon psg 19,810.0
185 Paku beton 1" - 2" bh 490.0
186 Paku tripleks kg 31,430.0
187 Paku biasa 1/2" - 1" kg 22,470.0
188 Paku biasa 2" - 5" kg 24,780.0
189 Paku biasa 2,5" - 3,5" kg 17,990.0
190 Paku biasa 4" - 10" kg 26,950.0
191 Paku payung dos 44,870.0
192 Paku gypsum kg 58,380.0
193 Paku seng kepala kecil kg 49,420.0
194 Paku seng kepala besar kg 53,900.0
195 Paku genteng metal kg 31,430.0
196 Paku sekrup 3" - 5" dos 8,960.0
197 Screw 12 - 14 x 20 bh 1,400.0
198 Screw 10 - 16 x 16 bh 980.0
199 Screw 1" bh 490.0
200 Paku sekrup (Kg) kg 10,850.0
201 Paku sekrup (bh) bh 490.0
202 Sekrup genteng metal kg 31,430.0
203 Sekrup baja ringan bh 980.0
204 Sekrup fixer (bh) bh 980.0
205 Sekrup fixer (kg) kg 17,990.0
206 Baut mur bh 980.0
207 Eterna 2 x 1,5 mm m' 11,270.0
208 Eterna 2 x 2,5 mm m' 13,510.0
209 Eterna 3 x 2,5 mm m' 15,260.0
210 Saklar double (setara broco) bh 35,910.0

211 Saklar tunggal (setara broco) bh 22,470.0

212 Stop kontak (setara broco) bh 35,910.0
213 Box sekring 1 fase bh 6,300.0
214 Box sekring 2 fase bh 13,510.0
215 Sealtip kabel bh 8,960.0
216 Klem biasa bh 45,500.0
217 Lampu philips SL 23 watt bh 44,870.0
218 Lampu philips SL 18 watt bh 40,460.0
219 Lampu philips SL 10 watt bh 31,430.0
220 Lampu philips SL 8 watt bh 32,340.0
221 Downlight 4" bh 89,810.0
222 Downlight 3" bh 67,340.0
223 Lampu TL 20 watt philips bh 48,090.0
224 Lampu TL 40 watt philips bh 73,710.0
225 Kaca bening 3 mm m2 143,640.0
226 Kaca bening 5 mm m2 188,510.0
227 Kaca rayben 3 mm m2 162,540.0
228 Kaca rayben 5 mm m2 197,540.0
229 Sealent (lem kaca) (tube) tube 31,430.0
230 Sealent (lem kaca) (kg) kg 35,910.0
231 Karet kaca kg 23,030.0
232 Kloset duduk monoblok (komplit) bh 2,334,360.0
233 Kloset duduk standar Ex. INA bh 1,616,090.0
234 Kloset jongkok standar Ex. INA bh 248,290.0
235 Tanki air 1100 liter bh 1,346,730.0
236 Wastafel standar Ex. KIA set 413,910.0
237 Wastafel biasa Ex. KIA set 264,880.0
238 Water drain + acessories set 76,370.0
239 Kwas no. 1" bh 5,390.0
240 Kwas no. 2" bh 8,120.0
241 Kwas no. 3" bh 13,510.0
242 Kwas no. 4" bh 16,170.0
243 Kwas no. 5" bh 19,810.0
244 Kwas roll bh 26,950.0
245 Kertas pasir / amplas roll 4,550.0
246 Lem kayu kg 23,100.0
247 Cornice adhesive kg 27,650.0
248 Perban gypsum roll 16,100.0
249 Pisau dumpul set 13,510.0
250 Soda api kg 13,510.0
251 Pipa HDPE ø 1/2" m' 6,359.5
252 Pipa PVC ø 2" m' 25,403.6
253 Pipa PVC ø 3" m' 52,806.2
254 Pipa PVC ø 4" m' 77,346.2
255
256

257 Air Ltr 30.0

258 Minyak bekisting Ltr 10,000.0
259
260
261
262
263
Luwuk, Februari 2021
Dibuat Oleh:
KET
uwuk, Februari 2021
Dibuat Oleh:
 Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
I Pekerjaan Persiapan
1 Pembersihan lapangan M2 51.00 0.100 6.00
2 Pengukuran dan pemasangan Bouwplank M1 1.00 0.100 4.00
3 Papan Proyek Set 1.00
5 Pembuatan 1 buah kotak adukan ukuran 40 cm x 50 cm x 25 M3 1.00
Total

Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
II Pekerjaan Talud
1 Galian M3 65.16 0.5 12
3 [Link] Kali M3 141.45 1.5 14
4 Timbunan Tanah M3 81.78 0.5 8
5 Pasir Urug M3 4.74 0.3 6
6 Beton K 125 M3 3.48 1.65 6
Total

Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
1 [Link] Pancang
- Beton K 250 M3 6.73 1.65 8
- Tul. Utama 8 ø 12 Kg 1,195.28 0.07 8
- [Link] ø8 - 15 Kg 290.62 0.07 6
- Bekisting M2 67.32 0.66 6
Total

Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
2 Balok Lantai Trestle
- Beton K 200 M3 2.36 1.65 6
- Tul. Utama 6 ø 12 Kg 418.67 0.07 6
- [Link] ø8 - 15 Kg 93.65 0.07 4
- Bekisting M2 23.58 0.66 4
Total

Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
2 Balok Lantai Kepala Dermaga
- Beton K 200 M3 1.59 1.65 4
- Tul. Utama 6 ø 12 Kg 49.24 0.7 6
- [Link] ø8 - 15 Kg 10.80 0.7 4
- Bekisting M2 2.37 0.66 3
 Total

Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
3 Balok Gapit
- Beton K 200 M3 2.36 1.65 4
- Tul. Utama 6 ø 12 Kg 418.67 0.07 6
[Link] ø8 - 15 Kg 93.65 0.07 4
Bekisting M2 23.58 0.66 4
Total

Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
4 Pemangku Balok
- Beton K 200 M3 0.22 1.65 4
- Tul. Utama 6 ø 12 Kg 112.50 0.07 4
[Link] ø8 - 15 Kg 75.00 0.07 4
- Bekisting M2 19.44 0.66 4
Total

Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
5 Rabat Beton K 125 M3 3.60 1.65 4
Total

Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
6 Cor Plat Lantai Trestle K 175 M3 6.00 1.65 8
Tul. Utama ø12 - 15 Kg 709.32 0.07 6
Pek. Plesteran Plat Lantai Trestle M3 60.00 0.3 3
Total

Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
7 Cor Plat Lantai Kepala Dermaga K 175 M3 5.28 1.65 6
Tul. Utama ø12 - 15 Kg 624.98 0.07 6
Pek. Plesteran Plat Lantai Kepala Dermaga M2 52.80 0.3 4
Total

Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
IV Pekerjaan bollard
Beton K 175 Bh 4.00 1.65 6
Total
 Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
V Pekejaan Fender karet Bh 3.00 1.65 3
Beton K 175 M3 0.10 1.65 3
Total

Koefisien Jumlah
No Uraian Pekerjaan Satuan Volume
Pekerja Pekerja
VI Pekerjaan Lain-Lain
1 Pembersihan akhir Ls 1.00 2
TOTAL HARI
Durasi
(Hari)

0.85
0.03
1.00
1.00
2.88

Durasi
(Hari)

3
15
5
0.24
1
24

Durasi
(Hari)

1.39
10
3
7.41
22.64

Durasi
(Hari)

1
5
2
4
11

Durasi
(Hari)

1
6
2
1
 9

Durasi
(Hari)

1
5
2
4
11

Durasi
(Hari)

0
2
1
3
7

Durasi
(Hari)
1

Durasi
(Hari)
1
8
6
16

Durasi
(Hari)
1
7
4
13

Durasi
(Hari)

1
1
Durasi
(Hari)
2
0
2

Durasi
(Hari)

1
121.04
 Jumlah Haraga Bulan I Bulan II Bulan III Bulan IV BLN V
No Uraian Pekerjaan DURASI (HARI)Bobot KET
(Rp) Mgg I Mgg II Mgg III Mgg IV Mgg I Mgg II Mgg III Mgg IV Mgg I Mgg II Mgg III Mgg IV Mgg I Mgg II Mgg III Mgg IV Mgg I Mgg II
I Pekerjaan 2,990,954.47 2.88 0.89 0.89
II Pekerjaan 172,145,690.97 24.00 50.95 8.48 14.87 14.87 12.73
III Pekerjaan 148,371,523.03 89.64 43.91 3.36 3.36 3.36 3.36 3.36 3.36 3.36 3.36 3.36 3.66 3.66 3.66 2.69
IV Pekerjaan 6,322,068.23 1.00 1.87 1.87
V Pekejaan F 7,862,918.67 2.00 2.33 2.33
VI Pekerjaan 200,000.00 1.00 0.06 0.06
JUMLAH TOTAL 337,893,155.37 120.52 100
JUMLAH BOBOT 9.37 14.87 14.87 12.73 3.36 3.36 3.36 3.36 3.36 3.36 3.36 3.36 3.36 3.66 3.66 3.66 2.69 4.26
BOBOT RENCANA 9.37 24.24 39.11 51.84 55.20 58.56 61.92 65.28 68.64 72.00 75.36 78.72 82.08 85.74 89.40 93.06 92.09 100.00
 REKAPITULASI BIAYA MINGGGUAN RAB

NO JENIS PEKERJAAN Nilai(Rp) BIAYA MINGGUAN RAB

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
Pekerjaan Persiapan Rp 2,990,954.47 100%
I
Pekerjaan Talud 16% 30% 30% 24%
II Rp 172,145,690.97
Pekerjaan Tiang Pancang,Balok,Pemangku Balok, 7.9% 7.9% 7.9% 7.9% 7.9% 7.9% 7.9% 7.9% 7.9%
III Rp 148,371,523.03 7.9% 7.9% 7.9% 5.2%
Pekerjaan bollard
IV Rp 6,322,068.23 100%
Pekejaan Fender karet 100%
V Rp 7,862,918.67
Pekerjaan Lain-Lain
VI Rp 200,000.00 100%

Total (%) Rp 337,893,155

Upah kerja per/ minggu Rp 2,990,954 Rp 51,643,707 Rp 51,643,707

Rp 27,543,311 Rp 41,314,966

Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 7,715,319

Rp 6,322,068

Rp 7,862,919

Jumlah biaya dalam per / minggu Rp 30,534,265 Rp 51,643,707 Rp 51,643,707 Rp 41,314,966 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 11,721,350 Rp 7,715,319 Rp 200,000
Rp175,136,645.44 Rp162,756,510
Total Biaya Rp 337,893,155