REKAPIT RENCANA REN CANA ANGGARAN ANGGAR AN BIAY BIAYA
NO.
URAIAN PEKERJAAN
1
2
I
PEKERJAAN PERSIAPAN
II
PEKE PE KERJ RJAA AAN N TIM TIMBU BUNA NAN N TAN TANAH AH (44 (44,5 ,5 M x 171. 171.3 3 M) M)
III
PEKE PE KERJ RJAA AAN N ADM ADMIN INIS ISTR TRAS ASII & ASBU ASBUIL ILD D DRAWIN DRAWING G
SUB TOTAL PAJAK PAJAK PERT PER TAMBAHAN NILAI (10%) TOTAL DIBULATKAN Terbilang :
LASI EKERJAAN KONSTRUKSI
TOTAL BIAYA ( R" )
3
14,74!,3!4.!4 4,"#3,#,237." 3,75!,!!!.!!
5,134,17,541.73 513,417,54.17 5,64,5!4,1!5.!0 5,64,5!4,100.00
LASI EKERJAAN KONSTRUKSI
TOTAL BIAYA ( R" )
3
14,74!,3!4.!4 4,"#3,#,237." 3,75!,!!!.!!
5,134,17,541.73 513,417,54.17 5,64,5!4,1!5.!0 5,64,5!4,100.00
RENCANA ANGGARAN BIAYA
N# I
URAIAN PEKERJAAN
$OL
SAT
SATUAN
PEKE PEKERJ RJA AAN PER PERSI SIA APAN
1 M$%' *+ D-$%'
1.!!
L
7,22.#5
L
",!!
3.! 3.!! !
M2
73, 73,53 532 2
4 A/ K/ *+ P3K
1.!!
L
14,75!,!!!
5 P+/+ *+ P-++ T T6
1.!!
'
1",41!,25!
P+/++ & K'-+ K/
1.!!
' '
11,!!!,!!!
7 P6+ +- 6/$
1.!!
B0
"13,537
2 P-%/0+ D+ P-++ L0+ 3 P-% P-% + + D/ D/ K K,, G G* *+ + B0 B0+ + *+ *+ B+ B+ '' K/ K/
S& T#' I II PEKERJAA PEKERJAAN N TIMBUNA TIMBUNAN N TANA TANAH H (44,5 (44,5 M * 11.+ 11.+ M)
1 U/+ T+0 *+ P-*++
1",!57.13
-3
12,173
2 G G' '+ + T+ +0 0
1"5.23 1"5 .23
-3
55,!! 55, !!! !
3 P$+* % '
#13.44
-3
717,5!!
2!
B0
24,5!!
2,!3
B
4",5!!
4 P-++ P6 R-%+ A/ 8 29 5 P. P-++ :/$;$ . 1!12 ;-
S& T#' III III PEKERJAA PEKERJAAN N ADMINIST ADMINISTRAS RASII ASBUILD DRA-ING DRA-ING
1 D$-+ K+ *+ G-%/ %'* */<+
1.!!
LS
2,!!!,!!!
2
1.!!
LS
1,75!,!!!
P-%/0+ A0/
S& T#' I$
JUMLAH (IIIIII)
JUMLAH HARGA (R".)
73,17",3! 27,4#7,15# 14,75!,!!! 1",41!,25! 11,!!!,!!! "13,537 146,40,+04
3,!"!,547,"5 1!,737,375 5#3,41,4! ,37!,!!! 1,2"2,3#",5!!
4,!/+,6/6,+/
2,!!!,!!! 1,75!,!!!
+,50,000
5,1+4,16,541.+
ANALISA HARGA SATUAN PEKERJAAN
Pekerjaan :Pembuatan Papan Nama Proyek Satuan Buah Volume Uraian 1.000 Triplex 4 mm 0."00 #ayu #la$ %%% 0."50 Paku 0.'50 Pekerja 0.150 Tukan* 1.000 Pen*e-atan 1.000 Biaya Penuli$an
Satuan arga Satuan (R mlah Harga (R Lbr 54,!0.00 54,!0.00 &' ',"(0,''.00 )5,1)).)0 #* 1),000.00 4,000.00 + !0,000.00 "4,500.00 + 0,000.00 1",000.00 L$ 0,000.00 0,000.00 L$ 0,000.00 0,000.00 Jumlah !"#$"%&%'
Pekerjaan :Pembuatan irek$i #eet /an u/an* Bahan Satuan &" Volume Uraian Satuan arga Satuan (R mlah Harga (R 0.1'0 #ayu #la$ %%% &' ',"(0,''.00 4"!,0."( 0.!00 Paku #* 1),000.00 11,"00.00 1.'00 Sen* elomban* Lbr 45,)"5.00 5(,'1".50 0.450 Triplek$ ' mm Lbr 51,5'5.00 "',"11.') ".000 Pekerja + !0,000.00 140,000.00 0.0)0 &an/or + 100,000.00 ),000.00 1.000 Tukan* + 0,000.00 0,000.00 0."00 #epala Tukan* + 0,000.00 1),000.00 Jumlah %"#$"&!$ Pekerjaan :Penye/iaan ir #erja Satuan LS Volume Uraian 500.000 ir Ber$ih 5.000 rum Penampun*
Pekerjaan :Peneran*an 2 #e$elamatan #erja Satuan LS. Volume Uraian 1.000 Peneran*an 1.000 3ambu3ambu #' 1.000 Tena*a Pen*amanan 1.000 a$ilita$ #'
Satuan arga Satuan (R mlah Harga (R &' "5,000.00 1",500,000.00 Bh 450,000.00 ","50,000.00 Jumlah ***
Satuan arga Satuan (R mlah Harga (R L$ ",000,000.00 ",000,000.00 L$ 1,000,000.00 1,000,000.00 L$ ),000,000.00 ),000,000.00 L$ ",000,000.00 ",000,000.00
Jumlah Pekerjaan :Pember$ihan /an Pematan*an Lahan Satuan &" Volume Uraian 0.1"0 Pekerja 0.01" &an/or
***
Satuan arga Satuan (R mlah Harga (R + !0,000.00 ,400.00 + 100,000.00 1,"00.00 Jumlah #%''&''
Pekerjaan :Pen*ukuran 2 Po$itionin* Satuan l$6kali Volume Uraian 0.100 Pekerja 1.000 Pembantu Sur7eyor 1.000 Sur7eyor 0.100 Tukan* #ayu 0.050 Paku 0.005 #ayu #a$o #ela$ %% 0.005 #ayu #ela$ %%% '.000 8aterpa$$ '.000 Theo/olite )0 ura$i Pekerjaan
Satuan arga Satuan (R mlah Harga (R + !0,000.00 !,000.00 + 0,000.00 0,000.00 + 1"0,000.00 1"0,000.00 + 0,000.00 ,000.00 k* 1),000.00 00.00 &' ',"(0,''.00 1),454.1! &' ',500,000.00 1!,500.00 9am ',!50.00 11,"50.00 9am "0,''.'' )",500.00 Jumlah ""#$'+&! kali '"',504.1! ***
Pekerjaan :Pen*ukuran 2 Po$itionin* Pekerjaan :&obili$a$i 2 emobili$a$i Satuan LS. Volume Uraian &obili$a$i lat 1".000 ump Tru-k 1.000 Bull/oer ".000 ;x-a7ator 1.000
Pekerjaan alian Tanah Satuan &' Volume 0.!50 Pekerja 0.0"5 &an/or
Pekerjaan Satuan Volume 1."00 0."0( 0.0)0 0.00 0.00 0.00 0."1(
Uraian
Timbunan Tanah Pilihan &' Uraian Tanah Pilihan Pekerja &an/or ;x-a7ator
Satuan arga Satuan (R mlah Harga (R Trip unit 15),))).)! 1,0,000.00 unit !5,000.00 !5,000.00 unit ')0,000.00 !"0,000.00 unit "00,000.00 "00,000.00 unit 1'','''.'' 1'','''.'' ',0,'''.'' Trip ',0,'''.'' ',0,'''.'' Jumlah #%!%#%%%&%
Satuan arga Satuan (R mlah Harga (R + !0,000.00 5",500.00 + 100,000.00 ",500.00 Jumlah $$#'''&''
Satuan arga Satuan (R mlah Harga (R &' 0,000.00 (),000.00 + !0,000.00 14,)0".00 + 100,000.00 ),000.00 9am ')0,000.00 ",!00.00 9am "00,000.00 1,)00.00 9am !5,000.00 !,000.00 9am 15),))).)! '4,"!0.' Jumlah !%#!&,"
Pekerjaan Satuan Volume 1."00 1.500 0.0!5 0.0!5 0.)00 4.000 0.45
Pa$an*an Batu Talu/ $p 1 : ' &' Uraian Batu #ali 6 unun* 15 "5 #*6=nit Pekerja &an/or #epala tukan* Tukan* Semen Pa$ir Pa$an*
Pekerjaan Satuan Volume 0."50 0.100 1.000 1.000
Pema$an*an Pipa P /ia. "@ Buah Uraian Pipa P Pekerja lat bantu %juk
Satuan arga Satuan (R mlah Harga (R &' 1!5,000.00 "10,000.00 + !0,000.00 105,000.00 + 100,000.00 !,500.00 + 0,000.00 ),000.00 + 0,000.00 4,000.00 >ak )1,000.00 "44,000.00 &' "00,000.00 (!,000.00 Jumlah !#$''&''
Satuan arga Satuan (R mlah Harga (R Bt* 50,000.00 1",500.00 + !0,000.00 !,000.00 L$ 5,000.00 5,000.00 L$ Jumlah +#$''&''
Pekerjaan Peman-an*an kayu -ero-ok /ia 101" -m Satuan Bt* $#2
U3
1.000 #ayu -ero-ok /ia 101" -m 1.000 lat paman-an* 0.100 Pekerja 0.0"5 Tukan* kayu 0.0"5 #epala Tukan* 0.005 &an/or
S'
Bt* Set + + + +
H3 S' (R") J7 H3 (R")
35,!!!.!!
35,!!!.!!
45!,!!!.!!
45!,!!!.!!
7!,!!!.!!
7,!!!.!!
#!,!!!.!!
2,!!!.!!
#!,!!!.!!
2,!!!.!!
1!!,!!!.!!
5!!.!!
J7
4!6,500.00
Pekerjaan :/mini$tra$i, okumenta$i 2 $ Built raAin* Satuan LS. Volume Uraian Satuan arga Satuan (R mlah Harga (R 1.000 /mini$tra$i Laporan L$ ",000,000.00 ",000,000.00 1.000 okumenta$i L$ 1.000 Shop raAin* 2 $built raAin* L$ Jumlah #'''#'''&''
Pekerjaan : Pember$ihan khir Satuan LS. Volume Uraian "5.000 Pekerja 1.000 lat Bantu
Satuan arga Satuan (R mlah Harga (R + !0,000.00 1,!50,000.00 L$ Jumlah !#$'#'''&''
ANALISA HARGA SATUAN PEKERJAAN
J28 P2923:
;
M#&88 < D2#&8
S' P2&=3
;
LS
N$ A
K%0+
S+ I+* H/ S+ R6.
A'
1 Ex;=$/
T/6
2
7,5!!,!!!
2 B''*$>/
T/6
2
7,5!!,!!!
3 ?%/$ R$''/
T/6
2
7,5!!,!!!
4 T+*- R$''/
T/6
2
7,5!!,!!!
B
J-'0 A'
J28 P2923:
;
1 M P2&2387 L7
S' P2&=3
;
M
N$ A
K%0+
S+ I+* H/ S+ R6.
B0+ 1 J-'0 H/ B0+
B
T+ K/ 1 P/
@H
!.25
!,!!!
2 M+*$/
@H
!.!25
"5,!!!
J-'0 H/ T+ :
J-'0 H/ B0+ T+ K/ (AB)
J28 P2923:
;
1 M> P28 B#?"
S' P2&=3
;
M>
N$ A
K%0+
S+ I+* H/ S+ R6.
B0+ 1 K K' II (K 57)
M3
!.!12
3,"!!,!!!
2 P 5 ;- 12 ;-
K
!.!2
1,!!!
3 P6+ K K' III
M3
!.!!7
3,!!!,!!!
J-'0 H/ B0+
B
T+ K/ 1 P/
@H
!.1
!,!!!
2 T+ K
@H
!.1
#!,!!!
3 K6' T+ K
@H
!.!1
"!,!!!
4 M+*$/
@H
!.!!5
"5,!!!
J-'0 H/ T+ C
J7 H3 B7 T2 K23: (AB)
J28 P2923:
;
M2 1 M+ T7 B8
S' P2&=3
;
M+
N$ A
K%0+
S+ I+* H/ S+ R6.
B0+ 1 J-'0 H/ B0+
B
T+ K/ 1 P/
@H
!.75
!,!!!
2 M+*$/
@H
!.!25
"5,!!!
J-'0 H/ T+ C
J7 H3 B7 T2 K23: (AB)
J28 P2923:
;
M23 K2& 1 M+ G
S' P2&=3
;
M+
N$ A
K%0+
S+ I+* H/ S+ R6.
B7
1 J-'0 H/ B0+ B
T2 K23:
1 P/
@H
!.25
!,!!!
2 M+*$/
@H
!.!!#3
"5,!!!
J-'0 H/ T+ C
J7 H3 B7 T2 K23: (AB)
J28 P2923:
;
M23 "<' 1 M+ T
S' P2&=3
;
M+
N$ A
K%0+
S+ I+* H/ S+ R6.
B7
1 T+0 U/
M3
1.2
5!,!!!
1 P/
@H
!.3
!,!!!
2 M+*$/
@H
!.!1
"5,!!!
J-'0 H/ B0+ B
T2 K23:
J-'0 H/ T+ C
A'
1 ?%/$/ R$''/
-
!.!1
45!,!!!
2 B''*$>/
-
!.!!5
275,!!!
4 T+*- R$''/
-
!.!47
!,!!!
J-'0 A' :
J-'0 H/ B0+ T+ K/ A' (AB:)
J28 P2923:
;
M28 1 M+ P#<8
S' P2&=3
;
M+
N$ A
K%0+
S+ I+* H/ S+ R6.
B7
1 B B'0 152! K
M3
1.2
325,!!!
2 S-+ (P:)
K
13
1,3!!
3 P/ P+ (PP)
M3
!.544
15!,!!!
1 P/
@H
1.5
!,!!!
2 T+ B
@H
!.75
#!,!!!
3 K6' T+
@H
!.!75
"!,!!!
4 M+*$/
@H
!.!75
"5,!!!
J-'0 H/ B0+ B
T2 K23:
J-'0 H/ T+ :
J-'0 H/ B0+ T+ K/ (AB)
J28 P2923:
;
P28 G2#'2*'2
S' P2&=3
;
M
N$ A
K%0+
S+ I+* H/ S+ R6.
B7
1 G$x'
M2
1.1
45,!!!
1 P/
@H
!.!2
!,!!!
2 M+*$/
@H
!.1#
"5,!!!
LS
1
#!,!!!
J-'0 H/ B0+ B
T2 K23:
J-'0 H/ T+ C
A' B'
J-'0 A' D
J-'0 H/ B0+ T+ K/ (AB)
J28 P2923:
;
P" N P3#=29
S' P2&=3
;
M
N$ A
K%0+
S+ I+* H/ S+ R6.
B0+ 1 S-+
KG
1.#
1,3!!
2 K$/'K/'
M3
!.!45
25!,!!!
3 P/ B$+
M3
!.!27
15!,!!!
4 P' S+
M
1.4
2,!!!
5 P
KG
!.
1,!!!
K K' II
M3
!.!35
7 : K
KG
1.5
5,5!!
1 M+*$/
@H
1.!!5
"5,!!!
2 P/
@H
2.1
!,!!!
3 + B
@H
!.!175
#!,!!!
4 T+ :
@H
1
#!,!!!
5 T+ K
@H
1
#!,!!!
3,!!!,!!!
J-'0 H/ B0+ B
T+ K/
J-'0 H/ T+ C
J7 H3 B7 T2 K23: (AB)
J28 P2923:
;
P29. P293 < P2
S' P2&=3
;
M
N$ A
K%0+
S+ I+* H/ S+ R6.
A' & B0+ 1 W/ P
0/
1
15!,!!!
2 T0$*$'
0/
1
3!!,!!!
1 S/=$/
@H
1
15!,!!!
2 P/
@H
1
!,!!!
3 A' B+ J-'0 H/ B0+ B
T+ K/
J-'0 H/ T+
:
J-'0 H/ B0+ T+ K/ (AB) (6'++ 15! 0/)
J28 P2923:
;
P2923: P28'23 1
S' P2&=3
;
M
N$ A
K%0+
S+ I+* H/ S+ R6.
A' & B0+ 1 P: 9S-+ T R$*9 5!
-3
7.77
5,!!!
2 P/ 6+
!.!23
15!,!!!
1 P/
@H
!.3
!,!!!
2 T+ B
@H
!.15
#!,!!!
3 K6' T+ B
@H
!.!15
"!,!!!
4 M+*$/
@H
!.!15
"5,!!!
J-'0 H/ B0+ B
T+ K/ @+$ K/
J-'0 H/ T+ :
J-'0 H/ B0+ T+ K/ (AB)
J28 P2923:
;
P28 @23@9
S' P2&=3
;
BTG
N$ A
K%0+
S+ I+* H/ S+ R6.
B0+ 1 :/;
%
1
1,!!!
J-'0 H/ B0+ B
T+ K/ @+$ K/ 1 P/
@H
!.17"
!,!!!
2 T+
@H
!.!357
#!,!!!
3 M+*$/
@H
!.!17#5
"5,!!!
J-'0 H/ T+ C
J7 H3 B7 T2 K23: (AB)
8
J-'0 H/ R6.
15,!!!,!!! 15,!!!,!!! 15,!!!,!!! 15,!!!,!!!
!,!!!,!!!
J-'0 H/ R6.
15,!!! 2,375 17,375 17,375
9
J-'0 H/ R6.
4,#!! 32! 21,!!! #,12!
,!!! #,!!! "!! 475 15,375 /+,4!5
S2< 1 M2'23
J-'0 H/ R6.
45,!!! 2,375 47,375 4,+5
J-'0 H/ R6.
!
15,!!! 7#" 15,7#" 15,/!
7 U3
J-'0 H/ R6.
!,!!! !,!!!
1#,!!! "5!
1#,"5!
4,5!! 1,375 31,!2! 3,#"5 115,/45
' B27, C"3 1 PC ; + PP
J-'0 H/ R6.
3"!,!!! 17,#!! #1,!! 4#,4!!
"!,!!! !,!!! ,75! 7,125 13,#75 /1,5
J-'0 H/ R6.
4",5!! 4",5!!
1,2!! 17,1!! 1#,3!! #!,!!! #!,!!! 14,/00
J-'0 H/ R6.
21,#4! 11,25! 4,!5! #,#!! ",!! 1!5,!!! "#,25! 33,7"!
"5,475 12,!!! 1,4!! #!,!!! #!,!!! 3#2,#75 1!,665
8 T'9 T2'"
J-'0 H/ R6.
15!,!!! 3!!,!!!
45!,!!!
15!,!!! !,!!! 21!,!!!
!!,000,000
PC; +PP. TEBAL 15MM
J-'0 H/ R6.
5!5,44! 3,45! 5!#,#"!
1#,!!! 12,!!! 1,35! 1,425 32,775 541,665
J-'0 H/ R6.
1,!!! 1,!!!
1!,713 2,#5 1," 15,25 +1,65
HARGA STANDAR BAHAN BANGUNAN
H3 N#
J28 B3
S' (R".)
1
2
3
4
1
B B'0 152! K
-3
325,!!!
2
B B'0 1 2 ;- (S$+ :/0/)
-3
25!,!!!
3
T+0 U/
-3
5!,!!!
4
P/ P+
-3
15!,!!!
5
S-+ P:T R$*
>
5,!!!
A' B+
,!!!
7
K + P/+;0
-3
3,!!!,!!!
#
S+ P' !,2! x "! ;-
"
P6+ K' II
-3
3,!!!,!!!
1!
B'$ K' II
-3
3,"!!,!!!
11
P B 5 ;-
1,!!!
12
P B # 15 ;-
1,!!!
13
P/ BR: C1,# $/
-
535,!!!
14
: K
5,5!!
14
K :/;
%
1,!!!
15
G$x'
-2
45,!!!
-/
2,!!!
HARGA STANDAR UPAH DAN SE-A PAKAI PERALATAN
H/ N$
J+ B0+
S+
K (R6.)
I UPAH KERJA
1 P/
@H
!,!!!
2 T+
@H
#!,!!!
3 K6' T+
@H
"!,!!!
4 M+*$/ L6++
@H
"5,!!!
5 S/=$/
@H
15!,!!!
1 B'*$>/ 1!! 15! HP
-
275,!!!
2 ?%/$/ R$''/
-
45!,!!!
3 W/6
0/
15!,!!!
4 T0$*$'
0/
3!!,!!!
5 M$$/ G/*/
J-
45!,!!!
T+*- R$''/
-
!,!!!
II PERALATAN
HARGA SATUAN
N-
URAIAN
SATUAN
TENAGA 1 " ' 4 5 ) !
#epala Tukan* &an/or Pekerja Pembantu Sur7eyor Sur7eyor Tukan* Satpam
+ + + + + + +
0,000.00 100,000.00 !0,000.00 0,000.00 1"0,000.00 0,000.00 !0,000.00
m' m' m' Bh m' #* m' m' m' Bt* >ak Lembar Liter &' Lembar Lembar bt*
"5,000.00 1!5,000.00 1!5,000.00 450,000.00 1),000.00 "40,000.00 "00,000.00 50,000.00 )1,000.00 45,)"5.00 1",!00.00 0,000.00 51,5'5.00 54,!0.00 '5,000.00
.ATERIAL 1 " ' 4 5 ) ! ( 10 11 1" 1' 14 15 1) 1!
ir Batu #o$on* )0100 k*6unit Batu #ali 6 unun* 15 "5 #*6=nit rum 6 Tan*ki Penampun* ir #ayu #ela$ %%% Paku Papan #ela$ %%% Pa$ir Beton Pa$ir Pa$an* Pipa P "@ Semen P? C50 #*D Sen* elomban* B9LS "0 Solar Tanah Triplek$ ' mm Triplek$ 4 mm #ayu -eo-ok /ia 101" -m
PERALATAN
1 " ' 4 5 ) !
ump Tru-k ;x-a7ator Bul/oer Theo/olite
9am 9am 9am 9am 9am 9am $et 9am
15),))).)! ')0,000.00 !5,000.00 "0,''.'' "00,000.00 ',!50.00 450,000.00 1'''''.''''
1"0
N#
URAIAN PEKERJAAN
BOBOT 1
I
PEKERJAAN PERSIAPAN
1
M$%' *+ D-$%'
2
P-%/0+ D+ P-++ L0+
1.42 !.711132
3
P-%+ D/ K, G*+ B0+ *+ B+' K/
!.53
4
A/ K/ *+ P3K
5
P+/+ *+ P-++ T T6
!.3#
P+/++ & K'-+ K/
!.21 !.!1337!#
7
P6+ +- 6/$
!.!2 !.!177"
II
PEKERJAAN TIMBUNAN TANAH (44,5 M * 11.+ M)
1
U/+ T+0 *+ P-*++
2
G'+ T+0
3
P$+* % '
4
P-++ P6 R-%+ A/ 8 29
5
P. P-++ :/$;$ . 1!12 ;-
III
PEKERJAAN ADMINISTRASI ASBUILD DRA-ING
1
D$-+ K+ *+ G-%/ %'* */<+
2
P-%/0+ A0/
100
!.15 !.!74!2
!.2" !.!17"2"1
0
)0
!.11 !.21 11.35
40
!.12 25.13
"0
!.!4 !.!!24311 !.!3
T@TAL () REN:ANA ISIK PER MINGGU REN:ANA K@MULATI
1!!.!! 0 1
!.#371773 "
!.#371773