Professional Documents
Culture Documents
Page 1 of 28
RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN MASJID AS~SALAAM
LEMBAH CODE, JETISHARJO, DAERAH ISTIMEWA JOGJAKARTA
Harga
1 Pemipaan
- Sparing pipa air kotor PVC AW 4" 8.40 m' 74,830.00 628,572.00
- Sparing air bekas Pipa PVC 3" AW 14.00 m' 45,690.00 639,660.00
Page 2 of 28
ANALISA HARGA SATUAN PEKERJAAN
No U r a i a n
Page 3 of 28
No U r a i a n
Page 4 of 28
No U r a i a n
1 M3 kolom praktis
- Beton site mix (1 pc: 2 ps : 3pk) 1.00 m x Rp. 532,300 = Rp.
- Besi beton bjtp 24 103.95 kg x Rp. 7,580 = Rp.
- Bekisting 13.33 m x Rp. 10,200 = Rp.
- Upah cor 1.00 m x Rp. 125,000 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
1 M3 PLAT BETON
- Beton site mix (1 pc: 2 ps : 3pk) 1.00 m x Rp. 532,300 = Rp.
- Besi beton bjtp 24 103.95 kg x Rp. 7,580 = Rp.
- Bekisting 8.33 m x Rp. 94,400 = Rp.
- Upah cor 1.00 m x Rp. 145,000 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
Page 5 of 28
HARGA SATUAN PEKERJAAN
Juml Hrg
( Rp )
6,000.00
37,800.00
127.50
2,000.00
-
45,927.50
45,920.00
62,500.00
1,875.00
72,000.00
600.00
1,125.00
8,500.00
510.00
5,400.00
8,000.00
12,000.00
172,510.00
172,510.00
3,000.00
200.00
3,200.00
3,200.00
21,000.00
21,000.00
21,000.00
6,750.00
6,750.00
6,750.00
72,000.00
5,000.00
300.00
77,300.00
77,300.00
132,000.00
5,000.00
137,000.00
137,000.00
Page 6 of 28
Juml Hrg
( Rp )
110,000.00
102,000.00
65,280.00
33,750.00
311,030.00
311,030.00
290,000.00
60,375.00
45,000.00
60,666.67
1,800.00
457,841.67
457,840.00
532,300.00
332,729.77
174,844.74
428,685.87
1,468,560.38
1,468,580.00
532,300.00
579,870.00
181,053.71
2,405,500.00
3,698,723.71
3,698,740.00
532,300.00
1,120,783.13
732,450.00
2,385,533.13
2,385,550.00
532,300.00
456,869.10
165,943.55
786,666.67
1,941,779.32
1,941,790.00
532,300.00
357,927.09
165,943.55
786,666.67
1,842,837.31
1,842,850.00
Page 7 of 28
Juml Hrg
( Rp )
532,300.00
658,377.14
208,311.38
390,720.00
1,789,708.52
1,789,720.00
532,300.00
787,945.76
135,966.00
125,000.00
1,581,211.76
1,581,230.00
532,300.00
787,945.76
786,666.67
145,000.00
2,251,912.43
2,251,930.00
532,300.00
724,214.86
1,888,000.00
145,000.00
3,289,514.86
3,289,530.00
352,242.60
3,500.00
355,742.60
355,760.00
Page 8 of 28
REKAP RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN MASJID AS~SALAAM
LEMBAH CODE, JETISHARJO, DAERAH ISTIMEWA JOGJAKARTA
Page 9 of 28
RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN MASJID AS~SALAAM
LEMBAH CODE, JETISHARJO, DAERAH ISTIMEWA JOGJAKARTA
Harga
Page 10 of 28
PEKERJAAN PEMBANGUNAN MASJID AS~SALAAM
LEMBAH CODE, JETISHARJO, DAERAH ISTIMEWA JOGJAKARTA
Juml Hrg
No Uraian ( Rp )
1 M Pembersihan Lokasi
- Pekerja 0.1 oh x Rp. 30000 = Rp. 3000
- Mandor 0.005 oh x Rp. 35000 = Rp. 175
- Jasa
Jumlah = Jumlah = Rp. 3175
Dibulatkan = Dibulatkan = Rp. 3170
1 M Plesteran ( 1 Pc : 5 Ps ) ; t = 1,5 cm
- Semen Portland ( 1 0.086 zak x Rp. 30000 = Rp. 2580
- Pasir Pasang 0.022 m x Rp. 60000 = Rp. 1320
- Upah Plester + Acia 1 m x Rp. 9000 = Rp. 9000
- Peralatan bantu ( ste 1 m x Rp. 300 = Rp. 300
Jumlah = Jumlah = Rp. 13200
Dibulatkan = Dibulatkan = Rp. 13200
PEKERJAAN KAYU
1M3 Pekerjaan Kuda-kuda Kayu
Kayu Sengon 1.1 m 1750000 1925000
Bahan : 1925000
Tukang kayu 24 org 30000 720000
Pekerja 8 org 30000 240000
Kep. tukang 2.4 org 35000 84000
Mandor 0.4 org 35000 14000
Upah : 1058000
Total
1 M3 kolom praktis
- Beton site mix (1 pc: 1 m x Rp. 441970 = Rp. 441970
- Besi beton bjtp 24 82.34319 kg x Rp. 5820 = Rp. 479237.4
- Bekisting 13.33 m x Rp. 7700 = Rp. 102641
- Upah cor 1 m x Rp. 125000 = Rp. 125000
Jumlah = Rp. 1148848
Dibulatkan = Rp. 1148860
1 M3 PLAT BETON
- Beton site mix (1 pc: 1 m x Rp. 441970 = Rp. 441970
- Besi beton bjtp 24 200.64 kg x Rp. 40620 = Rp. 8149997
- Bekisting 10 m x Rp. 108650 = Rp. 1086500
- Upah cor 1 m x Rp. 145000 = Rp. 145000
Jumlah = Rp. 9823467
Dibulatkan = Rp. 9823480
1 M3 sloof 15/20
- Beton site mix (1 pc: 2 ps : 3pk) 1 m x Rp. 441,970.00 = Rp. 441,970.00
- Besi beton bjtp 24 192.171 kg x Rp. 5,820.00 = Rp. 1,118,433.28
- Bekisting 13.3333 m x Rp. 44,730.00 = Rp. 596,400.00
- Upah cor 1 m x Rp. 125,000.00 = Rp. 125,000.00
Jumlah = Rp. 2,281,803.28
Dibulatkan = Rp. 2,281,820.00
1 M3 kolom praktis
- Beton site mix (1 pc: 2 ps : 3pk) 1 m x Rp. 441,970.00 = Rp. 441,970.00
- Besi beton bjtp 24 82.3432 kg x Rp. 5,820.00 = Rp. 479,237.39
- Bekisting 13.33 m x Rp. 7,700.00 = Rp. 102,641.00
- Upah cor 1 m x Rp. 125,000.00 = Rp. 125,000.00
Jumlah = Rp. 1,148,848.39
Dibulatkan = Rp. 1,148,860.00
1 M3 PLAT BETON
- Beton site mix (1 pc: 2 ps : 3pk) 1 m x Rp. 441,970.00 = Rp. 441,970.00
- Besi beton bjtp 24 200.64 kg x Rp. 6,070.00 = Rp. 1,217,884.80
- Bekisting 10 m x Rp. 108,650.00 = Rp. 1,086,500.00
- Upah cor 1 m x Rp. 145,000.00 = Rp. 145,000.00
Jumlah = Rp. 2,891,354.80
Dibulatkan = Rp. 2,891,370.00
Juml Hrg
No U r a i a n ( Rp )
1 M Pembersihan Lokasi
- Pekerja 0.100 oh x Rp. 30,000 = Rp. 3,000.00
- Mandor 0.005 oh x Rp. 35,000 = Rp. 175.00
- Jasa
Jumlah = Jumlah = Rp. 3,175.00
Dibulatkan = Dibulatkan = Rp. 3,170.00
1 M3 kolom praktis
- Beton site mix (1 pc: 2 ps : 3pk) 1.00 m x Rp. 441,970 = Rp. 441,970.00
- Besi beton bjtp 24 - kg x Rp. 5,820 = Rp. -
- Bekisting 13.33 m x Rp. 7,700 = Rp. 102,641.00
- Upah cor 1.00 m x Rp. 125,000 = Rp. 125,000.00
Jumlah = Rp. 669,611.00
Dibulatkan = Rp. 669,630.00
Page 27 of 28
RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN MASJID AS~SALAAM TAHAP 2
LEMBAH CODE, JETISHARJO, DAERAH ISTIMEWA JOGJAKARTA
Harga
No Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga
( Rp ) ( Rp )
I PEKERJAAN PENDAHULUAN
1 Uniset dan bouwplank 48.03 m' 39,420.00 1,893,342.60
Sub Jumlah 5,330,163.60
II PEKERJAAN TANAH DAN PASIR
1 Galian tanah 20.17 m 17,600.00 355,037.76
2 Urug tanah kembali 6.72 m 6,420.00 43,169.36
3 Urug pasir bawah pondasi 2.88 m 71,000.00 204,607.80
Sub Jumlah 1,811,739.20
III PEKERJAAN PASANGAN DAN PLESTERAN
1 Pasangan batu belah camp 1pc:5psr 10.81 m 269,960.00 2,917,390.23
Sub Jumlah 2,917,390.23
Page 28 of 28