REKAPITULASI RENCANA ANGGARAN BIAYA PEKERJAAN PEMBANGUNAN RUANG KELAS BARU (RKB-SMP)
SMP MAMBAUL ULUM TAHUN ANGGARAN 2012
A
PEKERJAAN PERSIAPAN
Rp
1,250,000.00
B
PEKERJAAN TANAH
Rp
3,643,189.27
C
PEKERJAAN PONDASI
Rp
4,523,317.90
D
PEKERJAAN BETON
Rp
11,199,069.80
E
PEKERJAAN PASANGAN DAN KUSEN
Rp
13,890,348.17
PEKERJAAN KA!U DAN ATAP
Rp
34,917,223.60
G
PEKERJAN "ANTAI
Rp
9,382,230.00
H
PEKERJAAN BESI DAN KACA
Rp
5,108,931.54
I
PEKERJAAN PENGECATAN
Rp
7,133,665.60
J
PEKERJAAN INSTA"ASI INSTA"ASI "ISTRIK
Rp
2,287,058.00
K
PEKERJAAN "AIN#"AIN
Rp
334,405.88
Rp
93,669,439!6 93,669,439!6
JUMLAH BIAY BIAYA
TERBILANG "IBULATKAN Sembilan Puluh Juta Ribu Rupiah B$%&$'$($, 13 Ap)*+ 2012 Kp-+SP ABAU" U"U
SU"ARSIH, SP#
REKAPITULASI RENCANA ANGGARAN BIAYA PEKERJAAN PEMBANGUNAN RUANG KELAS BARU (RKB-SMP)
SMP MAMBAUL ULUM TAHUN ANGGARAN 2012
A
PEKERJAAN PERSIAPAN
Rp
1,250,000.00
B
PEKERJAAN TANAH
Rp
3,643,189.27
C
PEKERJAAN PONDASI
Rp
4,523,317.90
D
PEKERJAAN BETON
Rp
11,199,069.80
E
PEKERJAAN PASANGAN DAN KUSEN
Rp
13,890,348.17
PEKERJAAN KA!U DAN ATAP
Rp
34,917,223.60
G
PEKERJAN "ANTAI
Rp
9,382,230.00
H
PEKERJAAN BESI DAN KACA
Rp
5,108,931.54
I
PEKERJAAN PENGECATAN
Rp
7,133,665.60
J
PEKERJAAN INSTA"ASI INSTA"ASI "ISTRIK
Rp
2,287,058.00
K
PEKERJAAN "AIN#"AIN
Rp
334,405.88
Rp
93,669,439!6 93,669,439!6
JUMLAH BIAY BIAYA
TERBILANG "IBULATKAN Sembilan Puluh Juta Ribu Rupiah B$%&$'$($, 13 Ap)*+ 2012 Kp-+SP ABAU" U"U
SU"ARSIH, SP#
HARGA SATUAN SATUAN BAHAN BAH AN DAN UPAH UPAH
NO
1 2 3 4 5 " 7 8 % 10 11 12 13 14 15 1" 17 18 1% 20 21 22 23 24 25 2" 27 28 2% 30 31 32 33 34 35 3" 37 38 3% 40 41 42 43 44 45 4" 47 48 4% 50 51 52 53 54 55 5" 57
JENIS BAHAN
Tanah urug Pasir Urug Batu kali Batu blah P! 40 kg apur bubuk Pasir pasang Batu k$ral Bsi bt$n p$l$s ka&at bn'rat a(u papan )bkisting* a(u bal$k "+15 klas kuat pl(&$$' -in(ak paku Ba-bu Bata -rah l- ka(u a(u a(u las las kuat kuat bal$k bal$k 2+3, 5+7, 8+12 a(u las uat papan 3+30 a(u las kuat papan 2+20 /ntng karang pilang l$kal /ntng bubung karang pilang l$kal trnit paku trnit ka(u ka-pr 1+5 - )list* ra-ik lantai 30 30 -n &arna ngsl pintu hina ngsl n'la hina uni tana- 2 putar /rn'l prnkl biasa n'la /rn'l prnkl pintu ak angin sikutan Pla-ir t-b$k !at t-b$k Mni Pla-ir ka(u !a !ar 'asar ka(u !at ka(u -$ abl 6 1 2.5 Pipa paral$n 5+" a aklar s s$lat$r 9as :$p ;iting pla<$n' T :$s P=! t$p k$ntak Panl b$ M!B 10 -p Minis&ith 32 a-p lnr 9a-pu T9 20 &att stara philips 9a-pu ar-atur piar aa bning 5 -rtas /$s$k nstalasi 9istrik
SAT
M3 M3 M3 M3 sak M3 M3 M3 kg kg M3 M3 lbr litr kg batang b kg M3 M3 M3 bh bh lbr kg M3 M2 kg pasang pasang st st st pasang kg kg kg kg kg kg M lr bh bh bh bh bh bh st 0bh st ls bh bh M2 9br Bh
/ HARGA SATUAN Rp Rp
50,000.00 75,000.00
Rp Rp
87,000.00 87,000.00
Rp
50,000.00
Rp Rp
380,800.00 85,000.00
Rp Rp Rp
118,000.00 118,000.00 18,000.00 21,"00.00
Rp Rp Rp Rp
2,200,000.00 3,080,000.00 143,000.00 5,000.00
Rp Rp Rp
17,000.00 15,000.00 750.00
Rp Rp Rp Rp
70,000.00 3,520,000.00 3,833,300.00 3,343,100.00
Rp Rp Rp
4,400.00 ",300.00 17,000.00
Rp
1%,"00.00
Rp
5,850,000.00
Rp Rp
4%,500.00 4,400.00
Rp Rp Rp Rp Rp Rp
44,000.00 38,500.00 110,000.00 110,000.00 10,700.00 48,%50.00 21,450.00
Rp Rp
20,000.00 30,800.00
Rp Rp Rp Rp
2",300.00 20,350.00 "2,500.00 70,500.00
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
2,500.00 ",500.00 2",700.00 4,000.00 8,800.00 8,800.00 1,200.00 2",700.00 223,700.00 53,500.00 250,"00.00 "",300.00 8%,400.00
Rp
14,500.00
Rp Rp Rp
"",550.00 8,000.00 80,000.00
HARGA SATUAN BAHAN DAN UPAH 58 5% "0 "1
Buis Bt$n U>20 aklar Tunggal aklar /an'a 9a-pu Piar
NO
1 2 3 4 5 " 7
JENIS UPAH
Man'$r lapangan pala tukang Tukang ka(u Tukang batu Tukang bsi Tukang listrik Pkra
Bh Bh Bh Bh
SAT
Rp Rp Rp
20,000.00 28,000.00 45,000
Rp
1",000.00
/ HARGA SATUAN
r r
Rp Rp
52,000.00 50,000.00
r r r r r
Rp Rp Rp Rp Rp
45,000.00 45,000.00 45,000.00 45,000.00 40,000.00
1.17"4705882
Rp 1,250.00
4125
Rp 2,750.00
PERHITUNGAN KUANTITAS PEKERJAAN$BREAK "%&N NAMA PR%YEK PEKERJAAN
' PEMBANGUNAN RUANG KELAS BARU (RKB-SMP) ' RUANG KELAS BARU (RKB) %LUME 1 KELAS ( ! 9 *) L%KASI ' SMP MAMBAUL ULUM PRAJEKAN TAHUN ANGGAR ' 2012 I 1
PEKERJAAN PERSIAPAN Uitst + Pngukuran
32.00 -?
S+./
R*
K* () P5 () L+7/ /(7)
(- +--%
%+
2.00
9.00
"* (#)
7.00
# total
II 1
PEKERJAAN TANAH G-+*-% p$%&-(* -. P$%&-(* B-: K-+*
S+./
R*
"*% A "*% B "*% 1 "*% 2
%+;;& %+;;& %+;;& %+;;&
1.00 1.00 1.00 1.00
7.00 7.00 9.00 9.00
"* (#)
1.00 1.00 1.00 1.00
32.00
1.00 1.00 1.00 1.00 Total
S+./
R*
=+*+*%< -%<%-%
%+;;&
U)<-% :-%- =
3
PEADATAN
4
U)<-% P-(*) -'- p
K* () P5 () L+7/ /(7)
1.00
>
0.23
T8p+
32.00
43.00 43.00
"* (#)
0.40
0.20 Total
%+;;& %+;;&
U)<-% P-(*) B-'- "
T8p+
%+;;& %+;;&
11.00
10.5
26.57 3
K* () P5 () L+7/ /(7)
1.00 1.00
32.00 43.00
"* (#)
1.00 0.40
0.05 0.05
K* () P5 () L+7/ /(7)
1.00 1.00
9.00 9.00
"* (#)
7.00 2.00
0.05 0.05 Total
PEKERJAAN PASANGAN Pasangan batu k$s$ng+ansta-ping @ S+./
R*
P$%&-(* B-: K-+*
%+;;&
S+./
P$%&-(* B-: K-+* p$%&-(* )$++-<
%0.5&12p %0.5&12p
3.15 0.90
K* () P5 () L+7/ /(7)
1.00
32.00
"* (#)
1.00
0.20
.*+ ()
6.40 6.40
K* () P5 () L+7/ /(7)
1.00 1.00
32.00 43.00
"* (#)
0.55 0.30
0.80 0.60
.*+ ()
7.04 3.87 10.91
105.14 2
Pasangan Bata Mrah Biasa @ R*
B-%<%-% U:--
K* () P5 () L+7/ /(7)
"* (#)
+-( ):$#+$-%< =(%
a. Pasangan Bata Mra
.*+ ()
105.14 Total
S+./
.*+ ()
10.91 3 R*
S+./
1.60 0.86 2.46
6.40 3
Total 3
.*+ ()
4.05
Total
Pasangan p$n'asi batu
3.44 3.44
4.05 3 R*
R. K+-( T)-(
.*+ ()
11.81 3
Total
2
7.00 7.00 9.00 9.00
2.46 3 R*
P$%&-(* B-: K-+* p$%&-(* )$++-<
III 1
.*+ ()
3.44
2
5
32.00 32.00
35.44 -3 32.00
K* () P5 () L+7/ /(7)
. P$%&-(* )$++-<
.*+ ()
105.14
124.22 2 R*
K* () P5 () L+7/ /(7)
"* (#)
.*+ ()
"*% B "*% A "*% 1 "*% 2 GE?E"
. "$-%< =(%
%+; %+; %+; %+; %+;
1.00 1.00 1.00 1.00 2.00
6.00 6.00 8.00 8.00 3.50 31.50
4.00 4.00 4.00 4.00 1.75
# # # # Total
19.08 2
S+./
R*
P#1 J#1
%+; %+;
K* () P5 () L+7/ /(7)
1.00 5.00
1.52 2.04
IV
PEKERJAAN PLESTER & LANTAI KERAMIK
1 3
Plstran Biasa 1p @ 3p P+(:)-% B:$% 1p@ -. =$+$
"* (#)
2.62 1.48
3.56
# # Total
R*
:)-(
%+;
K* () P5 () L+7/ /(7)
10.00
0.20
"* (#)
0.20
4.00
S+./
R*
<'+
%+;
K* () P5 () L+7/ /(7)
"* (#)
#
Pasangan kra-ik lantai 3030 @ S+./
R*
R. K+-( T)-(
%+; %+;
K)-*= 30;30 =-(-)#(+-(-)#:)-( S+./ R* :)-( +-=-%< %+; :)-( &p-% %+; :)-p +-%:-* %+;
S+./
R*
P#1 J#1
%+ %+
K* () P5 () L+7/ /(7)
1.00 1.00
9.00 9.00
"* (#)
7.00 2.00
# #
#
K* () P5 () L+7/ /(7)
1.00 1.00 1.00
# # #
"* (#)
# # #
# # #
.*+ ()
# # # -
1
K* () P5 () L+7/ /(7)
3.00 4.00
8.28 6.04
"* (#)
# #
# #
.*+ ()
24.84 24.15 48.99
272.00 1
S+./
R*
=$+$ :-=$+$ :)-(
%+ %+
P+*%=$$+ : 7 @
63.00 18.00
2
K* () P5 () L+7/ /(7)
28.00 40.00
4.00 4.00
"* (#)
# #
# # Total
8
.*+ ()
81.00
Total B%-%<-% (&:
#
81.00 -2
48.99
Bnangan alur+tali air @ -. A+) =(%
.*+ ()
-
total
7
1.60
total
6
.*+ ()
1.60
Total
5
3.98 15.10 19.08
Total
4
.*+ ()
210.27 2 1.60 2
S+./
. -+$=
24.00 24.00 32.00 32.00 12.22 124.22
.*+ ()
112.00 160.00 272.00
162.00 1
S+./
R*
"*% D "*% C "*% B "*% A "*% 1 "*% 2
%+ %+ %+ %+ %+ %+
K* () P5 () L+7/ /(7)
2.00 2.00 2.00 2.00 2.00 2.00
6.00 7.00 7.00 7.00 27.00 27.00
# # # # # #
T55 (:)
# # # # # #
.*+ ()
12.00 14.00 14.00 14.00 54.00 54.00
Total
PEKERJAAN BET%N
1
S+$$ 1520 S1
162.00
0.%" -3
S+./
R*
"*% B "*% A "*% 1 "*% 2
%+;;& %+;;& %+;;& %+;;&
K* () P5 ()
1.00 1.00 1.00 1.00
L+7/ (7)
7.00 7.00 9.00 9.00
T55 (:)
0.15 0.15 0.15 0.15
0.20 0.20 0.20 0.20 total
2
K$+$ (:)=:) 15
0.96
S+./
R*
"*% B "*% A
%+;;& %+;;&
K$+$ p)-=:*( 151 @
K* () P5 ()
4.00 4.00
0.18
S+./
R*
"*% B "*% A
%+;;& %+;;&
L+7/ (7)
0.15 0.15
T55 (:)
0.20 0.20
4.00 4.00
6
R*%< B-+$= 1515
K* () P5 ()
1.00 1.00
0.72
S+./
R*
"*% B "*% A "*% 1 "*% 2
%+;; %+;; %+;; %+;;
R--: -'- =)-*= T5 @
L+7/ (7)
0.15 0.15
T55 (:)
0.15 0.15
S+./
R*
R. K+-( T)-(
%+; %+;
4.00 4.00
1.00 1.00 1.00 1.00
7.00 7.00 9.00 9.00 32.00
T55 (:)
0.15 0.15 0.15 0.15
0.15 0.15 0.15 0.15 Total
B:$% )--: =+*+*%< <&%< 135 :10
K* () P5 () L+7/ /(7)
1.00 1.00
S+./
R*
+% (:-p-=
%+;;
1.76
9.00 9.00
T55 (:)
7.00 2.00
0.05 0.05
C$) =$%($+ 1520
S+./
R*
=$%($+
%+;;&
1.00
22.00
T55 (:)
1.00
0.08
C$) =$+$ :)-( 15
K* () P5 () L+7/ /(7)
4.00 0.27
S+./
R*
=$%($+
%+;;&
1.20
T55 (:)
0.15
0.20
PEKERJAAN KAYU
1
K(% p*%: =- =-p) 615
K* () P5 () L+7/ /(7)
4.00
S+./
R*
P#1
%+;;
0.18
3.00
T55 (:)
0.15
0.15
K(% %&+- =- =-p) 615 S+./
R*
J#1
%+;;
K* () P5 () L+7/ /(7)
1.00
9.20
T55 (:)
0.15
0.06
Pasang :aun Pintu Panil a-pr @
.*+ ()
1.76 1.76
.*+ ()
0.14 0.14 .*+ ()
0.27 0.27
.*+ ()
0.08
0.08
0.76 -3 K* () P5 () L+7/ /(7)
5.00
14.68
T55 (:)
0.15
0.06
Total 3
3.15 0.90
3
Total 2
.*+ ()
3
Total VI
0.16 0.16 0.20 0.20 0.72
3
Total 8
.*+ ()
3
K* () P5 () L+7/ /(7)
0.14
0.09 0.09 0.18
4.05
Total 8
.*+ ()
3
Total 7
0.48 0.48 0.96
3
K* () P5 () L+7/ /(7)
4.05
.*+ ()
3
total 5
0.21 0.21 0.27 0.27 0.96
3
total 3
.*+ ()
2.64 2
2.00
.*+ ()
0.66
0.66
S+./
R*
P#1
%
K* () P5 () L+7/ /(7)
2.00
#
T55 (:)
0.66
2.00
.*+ ()
2.64 #
Total 4
2.64
4.80 2
Pasang :aun An'la aa @ S+./
R*
J#1
%+;
K* () P5 () L+7/ /(7)
10.00
0.60
T55 (:)
0.80
#
ota
.
S+./
R*
J#1
%+;
K* () P5 () L+7/ /(7)
15.00
0.64
T55 (:)
0.84
# Total
Pasang Aalusi Mati usn a(u Mranti S+./
R*
P#1
%+;
1.00
0.66
0.50
J#1
%+;
25.00
0.60
0.50
P-(-%< +*( =-@- =- =-p) 12 S+./
R*
J#1 -:-(
%+
K* () P5 () L+7/ /(7)
T55 (:)
#
S+./
R*
R. K+-( :)-( (-p*%< :)-( +-=-%< :)-( &p-%
%+; %+; %+; %+;
P-(-%< :)%*: 100;100
K* () P5 () L+7/ /(7)
5.00
2.80
T55 (:)
#
#
K* () P5 () L+7/ /(7)
1.00 2.00 1.00 1.00
8.00 9.00 8.00 8.00
T55 (:)
7.00 1.00 1.00 2.00
# # # #
1
S+./
R*
R. K+-( :)-( (-p*%< :)-( +-=-%< :)-( &p-%
%+; %+; %+; %+;
K* () P5 () L+7/ /(7)
1.00 2.00 1.00 1.00
9.00 10.00 9.00 9.00
T55 (:)
7.00 1.00 1.00 2.00
# # # #
14.00 14.00
.*+ ()
56.00 18.00 8.00 16.00 98.00
P-(-%< +*( p+-$%& =- =-p) 15 S+./
R*
R. K+-( :)-( (-p*%< :)-( +-=-%< :)-( &p-%
%+; %+; %+; %+;
108.00
.*+ ()
63.00 20.00 9.00 18.00 110.00
K* () P5 () L+7/ /(7)
1.00 2.00 1.00 1.00
30.00 18.00 20.00 22.00
55 (:)
# # # #
# # # #
;.*+ ()
30.00 36.00 20.00 22.00 108.00
PEKERJAAN ATAP
A:-p G%:%<
117.28
S+./
R*
+-( -:-p :-+-( -:-p :)-(
%+; %+;
2
K* () P5 () L+7/ /(7)
1.00 1.00
9.50 8.00
7+/ (5)
10.40 2.31
# # total
2
.*+ ()
110.00 2
Total VII
0.33
98.00 2
Total 8
.*+ ()
14.00
Total 7
8.06 8.06
7.50 7.83
Total P-(-%< )-%<=- p+-$%& =- =-p)
.*+ ()
7.83 2
Total
6
4.80
8.06 2
Pasang kaa Bning t5 -- @
5
.*+ ()
P-(-%< K&-#K&-
0.93
S+./
R*
=&-#=&<$)&*%<
%+.. %+..
98.80 18.48 117.28
3
K* () P5 () L+7/ /(7)
2.00 5.00
.*+ ()
13.00 10.50
0.08 0.08
7+/ (5)
0.11 0.13
;.*+ ()
0.23 0.55
I*=-:-% -%<*%
%+..
6.00
3.50
0.06
0.12 total
3
P-(-%< U(= &-% R
117.28
4
P-(-%< p-p-% ):
11.00
S+./
R*
%$=
%+
2
K* () P5 () L+7/ /(7)
1.00
11.00
55 (:)
# #
# # total
5
P-(-%< +*(p+-%= =- =-p) 325 S+./
R*
=- 325
%+
22.00
VIII
1
P-(-%< <%:%< P-(-%< <%:%<
K* () P5 () L+7/ /(7)
2.00 4.00
117.28 11.00
11.00 10.40
55 (:)
#
#
P-(-%< =-@- %*%< : 5
22.00 41.60 22.00
S+./
R*
PATEN D-% %&+ENTI"ASI
%+; %+; %+;
4.90 2 K* () P5 () L+7/ /(7)
5.00 10.00
0.48 0.48
T55 (:)
0.68 0.68
#
K%@* :-%- ngsl pintu R! 4
1.00 2.00
S+./
R*
P#1
%
ngsl n'la R!
10.00
S+./
R*
J#1
%
/rn'l n'la
#
T55 (:)
#
#
S+./
R*
J#1
%
10.00
#
T55 (:)
#
#
IX
PEKERJAAN CAT & PLITUR
1 2 3
Cat tembok Cat Plafond Cat Kayu luas permukaan total luas permukaan yang tidak dicat
10.00
211.87 110.00 44.42 34.69 6.83
.*+ ()
10.00 10.00
K* () P5 () L+7/ /(7)
2.00 10.00 1.00
/rn'l pintu ak angin + ikutan H-%&+ p*%:
2.00
2.00
#
T55 (:)
#
# Total
" 7 %
.*+ ()
K* () P5 () L+7/ /(7)
10.00
1.63 3.26
pF#2
K* () P5 () L+7/ /(7)
2.00
.*+ ()
4.90
Total 5
;.*+ ()
PEKERJAAN BESI & KACA
Total 4
11.00 # 11.00
2
Total 2 3
;.*+ ()
total 6 7
0.15 0.93
.*+ ()
10.00 10.00
p(
2 2 2 m2 m2
S+./
R*
P#1
%+;
K* () P5 () L+7/ /(7)
1.00
7.36
0.15
55 (:)
#
1.10
J#1
%+;
5.00
7.64
0.15
#
5.73
Total @-: &-% p*%: (+*-) %&+S+./
R*
P#1
%+;
10.40
6.83
2
K* () P5 () L+7/ /(7)
2.00
.*+ ()
1.40
2.00
()
#
.*+ ()
5.60
P#2 J#1
%+; %+;
kaca
V=n(lxb)
# 10.00
0.50 0.60
2.00 0.80
45.00
0.48
0.68
# # 14.69
Total
@-: +*(: p+-%= 325
6.16
S+./
R*
+*(: p+-%=
%+;
Meni rangka plafond Cat Lis plafond kayu
2
K* () P5 () L+7/ /(7)
1.00
98.00 10.80
S+./
R*
+*( p+-$%&
%+;
22.00
()
0.28
#
108.00
55 (:)
0.05
# total
6
Cat plinkol
11.34
S+./
R*
)-%<
%+;
162.00
55 (:)
0.07
# total
X
1 2
XI
1 2 3 4 5 6 -
PEKERJAAN INSTALASI AIR
aluran air !u"an # buis beton $%2& cm 'ak kontrol pas% 'ata mera!
68.00 6.00
1
6.00 4.00 10.00 1.00 1.00 1.00 80.00
::= ::=
PEKERJAAN INSTALASI LISTRIK
Lampu (L%1 ) 2& *att Lampu L 15 *att + selasar , (itik instalasi (itik stop kontak aklar tunggal Br$$ aklar gan'a Br$$ Kabel .// 4)6 mm2 antar panel
6.16 6.16
;.*+ ()
10.80 10.80
2
K* () P5 () L+7/ /(7)
1.00
.*+ ()
2 2
K* () P5 () L+7/ /(7)
2.00
#
10.40
Total 4 5
# 4.80
;.*+ ()
11.34 11.34
K:)-%<-% $'p+-%= &*+-==-% (=+*+*%< -%<%-% &<-% -)-= 1.5 &-)* -( -%<%-% (+- +-)
K:)-%<-%
12 p-=-* )( :)-p(* 0.80.3 1.10 0.55 0.3
+-( ):$#+$-%< =$(%#p-( :)-()- -:- )-
:*%<<* -%<%-% =)-%< +-( (%:-)- p-=-* 4 1.75
+- p*%: 1.00 5.00 6.00
p-%-%< =$+$ :$:-+ 2.00 # 2.00
k$l$- 15+15 k1
p-%-%< =$+$ :$:-+ # # # -
+-%< =( + p1 pF1 pF2
lbar
11 3 3
t$tal 1.01 0.87 0.87
11.11 2."1 2."1
RE RE
&*:-- 10 =- *+-%< p-%-%< :$:-+ =- 615 9.20 # # # 920 &*:-- 10 =- *+-%< p-%-%< :$:-+ =- 615 73.40 # # !340
30 8
#R;C #R;C
#R;C #R;C
#R;C #R;C
+-)7@$(40 2,932.00
n panang t$tal g$r'ing
n panang t$tal ikatan angin
-:-p :*%<=-: -&* +*(p+-%= p-%-%< 27, 3 -+)
&* =)-%<* = p#1 1 (: 3 %<(+
8.00 2.00 1.00
5.20 5.72 8.60
=-%: +- p*%: &*=-+* +- (*(* -%< &*@-:
45
0."
0."
ANALISA HARGA SATUAN PEKERJAAN PEBANGUNAN RKB#SP TAHUN 2012 N%
URAIAN
a
b
1 1 *3 P++/ G T: Up- 0.625 $)<) P=)0.062 $)<) -%&$) SUB JU"AH 2 1 *3 P+5/5 : +*7 Up- 0.192 $)<) P=)0.019 $)<) -%&$) SUB JU"AH 3 1 *3 P+*# : 1.200 3 :-%- )< 0.250 $)<) P=)0.010 $)<) -%&$) SUB JU"AH 4 1 *3 U/5 p/ B--% 1.200 L P-(*) )< Up- 0.300 $)<) P=)0.010 $)<) -%&$) SUB JU"AH
HARGA SAT
B:
Up:
JML HARGA
Rp
Rp
Rp
Rp
c
d
e
f
P+*7 H/
Rp 25,000 Rp 3,224 Rp 28,224
Rp 2<,224
Rp 2<,220
Rp Rp Rp
Rp
Rp
Rp 40,000 Rp 52,000
Rp 40,000 Rp 52,000
Rp 50,000 Rp 40,000 Rp 52,000
Rp 75,000
7,680 988 8,668
Rp 60,000 Rp 10,000 Rp 520 Rp 70,520
<,66<
Rp !0,=20
<,660
Rp !0,=20
Rp 90,000
Rp 40,000 Rp 52,000
Rp 12,000 Rp 520 Rp 12,520
>>>
>>>
Rp 126,900
Rp 31,200 Rp 15,600 Rp 1,755 Rp 2,028 Rp 50,583
>>>
>>>
6 1 *3 P5 7 ?*p/ 1 p? ' = p B--% 1.250 L B-: +- 1520 Rp 87,000 Rp 108,750 1.755 (-= S% p@ Rp 50,000 Rp 87,750 0.186 L =-p) Rp 380,800 Rp 70,890 0.525 L P-(*) p-(-%< Rp 85,000 Rp 44,625 Up- 1.500 $)<) P=) Rp 40,000 0.600 $)<) T=-%< -: Rp 40,000 0.060 $)<) Kp-+- :=-%< -: Rp 45,000 0.075 $)<) -%&$) Rp 52,000 SUB JU"AH Rp 312,015
Rp 60,000 Rp 24,000 Rp 2,700 Rp 3,900 Rp 90,600
>>>
>>>
! 1 *2 P5 7 7 *+/: (//*) +7 1$2 7 B--% 70.000 B-: -:- )- Rp 750 18.950 =< S% p@ Rp 1,250 0.038 L P-(*) p-(-%< Rp 85,000 Up- 0.320 $)<) P=) Rp 40,000 0.100 $)<) T=-%< -: Rp 40,000 0.010 $)<) Kp-+- :=-%< -: Rp 45,000 0.015 $)<) -%&$) Rp 52,000 SUB JU"AH
Rp 12,800 Rp 4,000 Rp 450 Rp 780 Rp 18,030
= 1 *3 P5 7 ..5 (*p+5) B--% 1.200 L B-: +- 1520 0.300 L P-(*) )< Up- 0.780 $)<) P=) 0.390 $)<) T=-%< -: 0.039 $)<) Kp-+- :=-%< -: 0.039 $)<) -%&$) SUB JU"AH
Rp 90,000
Rp 87,000 Rp 75,000 Rp Rp Rp Rp
Rp 104,400 Rp 22,500
40,000 40,000 45,000 52,000
?*p/ 1 p? ' 3 p Rp 52,500 Rp 23,688 Rp 3,230
Rp 79,418
< 1 *2 P5 7 *+/: (+*7.) +7 1$2 7 ?*p/ 1 p? ' 4 p B--% 70.000 B-: -:- )- Rp 750 Rp 52,500 0.114 M-= S% p@ Rp 50,000 Rp 5,675 0.017 L =-p) Rp 380,800 Rp 6,436 0.050 L P-(*) p-(-%< Rp 85,000 Rp 4,246 Up- 0.320 $)<) P=) Rp 40,000 Rp 12,800 0.100 $)<) T=-%< -: Rp 40,000 Rp 4,000
Rp 9!,44<
Rp 9!,440
N%
URAIAN
a
b
0.010 $)<) 0.015 $)<)
Kp-+- :=-%< -: -%&$) SUB JU"AH
HARGA SAT
B:
Up:
JML HARGA
Rp
Rp
Rp
Rp
c
d
e
f
P+*7 H/5
Rp 68,856
Rp 450 Rp 780 Rp 18,030
Rp 41,=3=
Rp 41,=30
Rp 8,000 Rp 6,000 Rp 675 Rp 520 Rp 15,195
Rp 24,910
Rp 24,910
Rp 8,000 Rp 6,000 Rp 675 Rp 520 Rp 15,195
Rp 23,39=
Rp 23,390
Rp Rp
Rp
Rp
Rp 45,000 Rp 52,000
9 1 *2 P++/ +*7. //* ?*p/ 1 B--% 6.480 =< S% p@ 0.019 L P-(*) p-(-%< Up- 0.200 $)<) P=) 0.150 $)<) T=-%< -: 0.015 $)<) Kp-+- :=-%< -: 0.010 $)<) -%&$) SUB JU"AH
p? ' 3 p +7 1= ** Rp 1,250 Rp 85,000 Rp Rp Rp Rp
Rp Rp
40,000 40,000 45,000 52,000 Rp
10 1 *2 P++/ +*7. ?*p/ 1 p? ' 4 p +7 1= ** B--% 5.200 =< S% p@ Rp 1,250 Rp 0.020 L P-(*) p-(-%< Rp 85,000 Rp Up- 0.200 $)<) P=) Rp 40,000 0.150 $)<) T=-%< -: Rp 40,000 0.015 $)<) Kp-+- :=-%< -: Rp 45,000 0.010 $)<) -%&$) Rp 52,000 SUB JU"AH Rp 11 1 *@ B+5 1P? ' 3 P B--% 0.106 =< S% p@ 0.009 L P-(*) p-(-%< Up- 0.060 $)<) T=-%< -: SUB JU"AH
8,100 1,615
Rp 1,250 Rp Rp 85,000 Rp
9,715
6,500 1,700
8,200
132 765
Rp 40,000
12 1 *2 P5 +/* 30 30 ?* (p..) B--% 12.000 K)-*= 30 ; 30 p$+$( Rp 11.380 =< S% p@ Rp 0.042 L P-(*) p-(-%< Rp 1.500 =< S% '-)% Rp Up- 0.350 $)<) p=) Rp 0.620 $)<) T=-%< -: Rp 0.035 $)<) Kp-+- :=-%< -: Rp 0.030 $)<) -%&$) Rp SUB JU"AH
Rp
4,125 1,250 85,000 4,400
897
2,400 2,400
3,29!
3,290
Rp 49,500 Rp 14,225 Rp 3,570 Rp 6,600
40,000 40,000 45,000 52,000 Rp 73,895
Rp 14,000 Rp 24,800 Rp 1,575 Rp 1,560 Rp 41,935
>>>
>>>
13 1 *3 P++/ 7+. /7 ?*p/ 1 p? ' 3 p ' = / B--% 6.900 =< S% p@ Rp 1,250 Rp 8,625 0.591 L P-(*) p-(-%< Rp 85,000 Rp 50,235 0.760 L B-: p@- 23 =$)-+ R p 118,000 Rp 89,680 Up- 0.825 $)<) P=) Rp 40,000 0.125 $)<) T=-%< Rp 40,000 0.013 $)<) Kp-+- :=-%< Rp 45,000 0.040 $)<) -%&$) Rp 52,000 SUB JU"AH Rp 148,540
Rp 33,000 Rp 5,000 Rp 563 Rp 2,080 Rp 40,643
>>>
>>>
14 1 *3 M+*7 S.. B+. B+/5 (200 K5 B+ B+5) B--% 0.270 L K- :)%:-%< Rp 594,000 2.000 =< P-= *-(- 2 # 5 Rp 17,000 Rp 34,000 0.600 +: *%-= =*(:*%< Rp 5,000 Rp 3,000 200.000 K< B(* :$% p$+$( Rp 18,000 3.000 K< K-'-: :$% Rp 21,600 Rp 64,800 323.000 K< PC Rp 1,250 Rp 403,750 0.520 L P-(*) :$% Rp 85,000 Rp 44,200 0.780 L K$)-+ :$% Rp 118,000 Rp 92,040 Up- 4.850 $)<) P=) Rp 40,000 0.350 $)<) T=-%< -: Rp 40,000 1.560 $)<) T=-%< =- Rp 37,200 1.400 $)<) T=-%< (* Rp 36,000 0.331 $)<) Kp-+- :=-%< Rp 45,000 0.170 $)<) -%&$) Rp 52,000 SUB JU"AH
Rp 194,000 Rp 14,000 Rp 58,032 Rp 50,400 Rp 14,895 Rp 8,840 Rp 340,167
>>>
>>>
N%
URAIAN
a
b
HARGA SAT
B:
Up:
JML HARGA
Rp
Rp
Rp
Rp
c
d
e
f
P+*7 H/5
1= 1 *3 M+*7 K..* B+. B+/5 P/ (1=0 K5 B+ B+5) B--% 0.400 L K- :)%:-%< Rp 880,000 4.000 =< P-= *-(- 2 # 5 Rp 17,000 Rp 68,000 2.000 +: *%-= =*(:*%< Rp 5,000 Rp 10,000 150.000 K< B(* :$% p$+$( Rp 18,000 4.500 K< K-'-: :$% Rp 21,600 Rp 97,200 323.000 K< PC Rp 1,250 Rp 403,750 0.520 L P-(*) :$% Rp 85,000 Rp 44,200 0.780 L K$)-+ :$% Rp 118,000 Rp 92,040 20.000 :< - Rp 15,000 Rp 300,000 Up- 7.300 $)<) P=) Rp 40,000 Rp 292,000 0.350 $)<) T=-%< -: Rp 40,000 Rp 14,000 3.300 $)<) T=-%< =- Rp 37,200 Rp 122,760 2.100 $)<) T=-%< (* Rp 36,000 Rp 75,600 0.570 $)<) Kp-+- :=-%< Rp 45,000 Rp 25,650 0.250 $)<) -%&$) Rp 52,000 Rp 13,000 SUB JU"AH Rp 543,010
>>>
>>>
16 1 *3 M+*7 K..* B+. B+/5 (300 K5 B+ B+5) B--% 0.400 L K- :)%:-%< Rp 880,000 4.000 =< P-= *-(- 2 # 5 Rp 17,000 Rp 68,000 2.000 +: *%-= =*(:*%< Rp 5,000 Rp 10,000 300.000 K< B(* :$% p$+$( Rp 18,000 4.500 K< K-'-: :$% Rp 21,600 Rp 97,200 323.000 K< PC Rp 1,250 Rp 403,750 0.520 L P-(*) :$% Rp 85,000 Rp 44,200 0.780 L K$)-+ :$% Rp 118,000 Rp 92,040 20.000 :< - Rp 15,000 Rp 300,000 Up- 7.300 $)<) P=) Rp 40,000 0.350 $)<) T=-%< -: Rp 40,000 3.300 $)<) T=-%< =- Rp 37,200 2.100 $)<) T=-%< (* Rp 36,000 0.570 $)<) Kp-+- :=-%< Rp 45,000 0.250 $)<) -%&$) Rp 52,000 SUB JU"AH
Rp 292,000 Rp 14,000 Rp 122,760 Rp 75,600 Rp 25,650 Rp 13,000 Rp 543,010
>>>
>>>
1! 1 *3 M+*7 B. B+. B+/5 P/ (1=0 K5 B+ B+5) B--% 0.320 L K- :)%:-%< Rp 704,000 3.200 =< P-= *-(- 2 # 5 Rp 17,000 Rp 54,400 1.600 +: *%-= =*(:*%< Rp 5,000 Rp 8,000 150.000 K< B(* :$% p$+$( Rp 18,000 2.250 K< K-'-: :$% Rp 21,600 Rp 48,600 323.000 K< PC Rp 1,250 Rp 403,750 0.520 L P-(*) :$% Rp 85,000 Rp 44,200 0.780 L K$)-+ :$% Rp 118,000 Rp 92,040 0.120 L B-+$= =- Rp 158,400 2.800 +) P+'$$& :-+ 9 Rp 143,000 Rp 400,400 32.000 :< D$+=% =- Rp 15,000 Rp 480,000 Up- 5.800 $)<) P=) Rp 40,000 Rp 232,000 0.350 $)<) T=-%< -: Rp 40,000 Rp 14,000 2.800 $)<) T=-%< =- Rp 37,200 Rp 104,160 1.050 $)<) T=-%< (* Rp 36,000 Rp 37,800 0.420 $)<) Kp-+- :=-%< Rp 45,000 Rp 18,900 0.185 $)<) -%&$) Rp 52,000 Rp 9,620 SUB JU"AH Rp 416,480
>>>
>>>
1< 1 *3 P++/ + p $ +#+ 8 + II B--% 1.200 L K- =+-( II Up- 6.000 $)<) P=) Rp 40,000 18.000 $)<) T=-%< =- Rp 37,200 2. 000 $)<) Kp-+- :=-%< =- Rp 45,000 0.300 $)<) -%&$) Rp 52,000 SUB JU"AH
>>>
>>>
19 1 *3 P++/ # - # 8 + II B--% 1.100 L K- =+-( II -+$= 15.000 =< B(* (:)*p
Rp Rp Rp Rp
Rp 13,000 Rp 195,000
240,000 669,600 90,000 15,600
HARGA SAT
B:
Up:
JML HARGA
Rp
Rp
Rp
Rp
b
c
d
e
f
P-=
Rp 17,000
Rp 13,600
P=)T=-%< =- Kp-+- :=-%< =- -%&$) SUB JU"AH
N%
URAIAN
a
0.800 Up- 4.000 12.000 1.200 0.200
=< $)<) $)<) $)<) $)<)
20 1 *2 P++/ 8 =$! # /+5 8 B--% 0.012 L K- +$=-+ =+-( II (= 0.150 =< P-= Up- 0.100 $)<) P=) 0.100 $)<) T=-%< =- 0.010 $)<) Kp-+- :=-%< =- 0.005 $)<) -%&$) SUB JU"AH
Rp Rp Rp Rp
40,000 37,200 45,000 52,000
Rp 160,000 Rp 446,400 Rp 54,000 Rp 10,400 Rp 670,800
>>>
P+*7 H/5
>>>
2$3 Rp 42,240 Rp 17,000 Rp 2,550 Rp Rp Rp Rp
40,000 37,200 45,000 52,000
4,000 3,720 450 260 8,430
Rp =3,220
Rp =3,220
21 1 *D P++/ p 8 + II 3$2= B--% 0.008 L K- =+-( II p-p-% Rp 30,666 0.050 =< P-= Rp 17,000 Rp 850 Up- 0.100 $)<) P=) Rp 40,000 Rp 4,000 0.200 $)<) T=-%< =- Rp 37,200 Rp 7,440 0.020 $)<) Kp-+- :=-%< =- Rp 45,000 Rp 900 0.005 $)<) -%&$) Rp 52,000 Rp 260 SUB JU"AH Rp 31,516 Rp 12,600
Rp 44,116
Rp 44,110
22 1 *@ Pp R+/ 3$20 B--% 0.006 L K- =+-( II p-p-% 0.050 =< P-= Up- 0.010 ) P=)- B) T-= T)- 0.100 ) T=-%< K- 0.100 ) Kp-+- T=-%< K- 0.050 ) -%&$) SUB JU"AH
Rp 31,!29
Rp 31,!20
Rp 44,790
Rp 20,059 Rp 17,000 Rp 850
Rp Rp Rp Rp
40,000 37,200 45,000 52,000 Rp 20,909
23 1 *@ P++/ 5++5 /5 p5 . B--% 25.000 G%:%< K-)-%< p*+-%< Up- 0.150 $)<) P=) 0.075 $)<) T=-%< 0.008 $)<) Kp-+- :=-%< 0.008 $)<) -%&$) SUB JU"AH
Rp . Rp Rp Rp Rp
24 1 *@ P++/ 5++5 77*5 /5 p5 B--% 5.000 G%:%< ''%< =-)-%
4,400
Rp 400 Rp 3,720 Rp 4,500 Rp 2,600 Rp 10,820
Rp 110,000
40,000 40,000 45,000 52,000 Rp 110,000
Rp Rp Rp Rp Rp
6,000 3,000 360 416 9,776
>>>
>>>
6,300 Rp 31,500 1,250 Rp 10,000 85,000 Rp 2,720 40,000 40,000 45,000 52,000 Rp 44,220
2= 1 *2 P++/ P.# E+/ /5 8 + II B--% 1.100 2 E:)%*: Rp 17,000 0.012 L K- +$=-+ =+-( II 0.060 =< P-= Rp 17,000 Up- 0.180 $)<) P=) Rp 40,000 0.032 $)<) T=-%< =- Rp 37,200 0.032 $)<) Kp-+- :=-%< =- Rp 45,000 0.001 $)<) -%&$) Rp 52,000 SUB JU"AH 26 1 *D 1$= 8 K+ II (p.#) B--% 0.0010 L K- K+-( II P-p-%
Rp Rp Rp Rp Rp
Rp 16,000 Rp 8,000 Rp 900 Rp 104 Rp 25,004
Rp 69,224
Rp 69,220
Rp Rp Rp Rp Rp
Rp !1,<42
Rp !1,<40
Rp 18,700 Rp 42,240 Rp 1,020
Rp 61,960
Rp
5,850
7,200 1,190 1,440 52 9,882
HARGA SAT
B:
Up:
JML HARGA
Rp
Rp
Rp
Rp
b
c
d
e
f
P+*7 H/5
P-=
Rp 17,000
P=)T=-%< =- Kp-+- :=-%< =- -%&$) SUB JU"AH
N%
URAIAN
a
0.010 Up- 0.050 0.050 0.005 0.003
=< $)<) $)<) $)<) $)<)
2! 1 *D 1$2 8 + II B--% 0.0005 L K- K+-( II P-p-% 0.010 =< P-= Up- 0.050 $)<) P=)0.050 $)<) T=-%< =- 0.005 $)<) Kp-+- :=-%< =- 0.003 $)<) -%&$) SUB JU"AH
Rp Rp Rp Rp
Rp
170
40,000 37,200 45,000 52,000 Rp
6,020
Rp Rp 17,000 Rp
2,925 170
Rp Rp Rp Rp
40,000 37,200 45,000 52,000 Rp
3,095
2< 1 *2 P++/ # p # +#+ p 8 + II B--% 0.040 L K- K+-( II P-p-% Rp 153,332 Up- 1.000 $)<) P=) Rp 40,000 2.500 $)<) T=-%< Rp 37,200 0.250 $)<) Kp-+- :=-%< Rp 45,000 0.050 $)<) -%&$) Rp 52,000 SUB JU"AH Rp 153,332
Rp Rp Rp Rp Rp
2,000 1,860 225 156 4,241
Rp 10,261
Rp 10,260
Rp Rp Rp Rp Rp
2,000 1,860 225 156 4,241
Rp
Rp
!,336
!,330
Rp 40,000 Rp 93,000 Rp 11,250 Rp 2,600 Rp 146,850
>>>
>>>
29 1 *2 P++/ # +#+ ? 8 + II B--% 0.025 L K- K+-( II P-p-% Rp 95,833 0.670 2 K-@- 5 Rp 66,550 Rp 44,589 Up- 2.000 $)<) P=) Rp 40,000 Rp 80,000 6.000 $)<) T=-%< Rp 37,200 Rp 223,200 0.100 $)<) Kp-+- :=-%< Rp 45,000 Rp 4,500 0.020 $)<) -%&$) Rp 52,000 Rp 1,040 SUB JU"AH Rp 140,421 Rp 308,740
>>>
>>>
30 1 *2 P5 ? B--% 1.100 2 Up- 0.015 $)<) 0.150 $)<) 0.015 $)<) 0.00100 $)<)
7+5 +7 = ** K-@- 5
Rp 66,550
P=)T=-%< =- Kp-+- :=-%< -%&$) SUB JU"AH
Rp Rp Rp Rp
40,000 37,200 45,000 52,000 Rp 73,205
31 1 7: P+*5 E5+ K5 J+#+ 1.000 E%<(+ =%*%<-% 0.010 0.100 0.010 0.001
$)<) $)<) $)<) $)<)
P=)T=-%< =- Kp-+- :=-%< -%&$) SUB JU"AH
Rp Rp Rp Rp
$)<) $)<) $)<) $)<)
P=)T=-%< =- Kp-+- :=-%< -%&$) SUB JU"AH
Rp 38,500
Rp Rp Rp Rp
$)<) $)<) $)<) $)<)
P=)T=-%< =- Kp-+- :=-%< -%&$) SUB JU"AH
40,000 37,200 45,000 52,000 Rp 44,000
Rp Rp Rp Rp
600 5,580 675 52 6,907
Rp <0,112
Rp <0,110
Rp Rp Rp Rp Rp
400 3,720 450 26 4,596
Rp 43,096
Rp 43,090
Rp Rp Rp Rp Rp
600 5,580 675 52 6,907
Rp =0,90!
Rp =0,900
Rp 44,000
33 1 7: P+*5 K? T* B+/ K# T+/75 2 P/ 1.000 (:+ K%@* T-%- B(-) K&- T)-%< 2 ; P:-) Rp 110,000 0.010 0.500 0.010 0.005
Rp Rp Rp Rp Rp
Rp 38,500
40,000 37,200 45,000 52,000
32 1 S+ P+*5 E5+ K5 P 1.000 E%<(+ =%*%<-% 0.015 0.150 0.015 0.001
Rp 73,205
40,000 37,200 45,000 52,000 Rp 110,000
Rp 110,000 Rp 400 Rp 18,600 Rp 450 Rp 260 Rp 19,710
>>>
>>>
N%
URAIAN
a
b
HARGA SAT
B:
Up:
JML HARGA
Rp
Rp
Rp
Rp
c
d
e
f
P+*7 H/5
Rp 21,450
Rp 21,450
Rp 21,450
Rp Rp Rp Rp Rp
Rp 31,110
Rp 31,110
Rp 10,700
Rp 10,700
Rp 10,700
Rp Rp Rp Rp Rp
Rp 19,<92
Rp 19,<90
34 1 + P+*5 H A5 () 1.000 H-= -%<*% 0.020 0.200 0.020 0.010
$)<) $)<) $)<) $)<)
P=)T=-%< =- Kp-+- :=-%< -%&$) SUB JU"AH
Rp Rp Rp Rp
40,000 37,200 45,000 52,000
3= 1 7: P+*5 G/+#+ B (K+?) 1.000 G)%&+ B*-(- K@*+ 0.020 0.200 0.020 0.001
$)<) $)<) $)<) $)<)
P=)T=-%< =- Kp-+- :=-%< -%&$) SUB JU"AH
Rp Rp Rp Rp
40,000 37,200 45,000 52,000
800 7,440 900 520 9,660
800 7,440 900 52 9,192
36 1 M2 P5 J M K+ K8 . + II B--% 0.060 L K- +$=-+ =+-( II p-p-% Rp 200,586 0.150 =< P-= *-( Rp 17,000 Rp 2,550 Up- 0.500 2.000 0.200 0.025
$)<) $)<) $)<) $)<)
P=)T=-%< =- Kp-+- :=-%< -%&$) SUB JU"AH
Rp Rp Rp Rp
40,000 37,200 45,000 52,000 Rp 203,136
Rp 20,000 Rp 74,400 Rp 9,000 Rp 1,300 Rp 104,700
>>>
>>>
3! 1 *2 P++/ ? ##5 7/ ( 1 p p*/, 1 p ? #/, 2 p ? p+p) B--% 0.100 =< P+-) &*%&*%< Rp 20,000 Rp 2,000 0.100 +) K):-( G$($= Rp 3,500 Rp 350 0.100 =< @-: &-(-) Rp 30,800 Rp 3,080 0.260 =< C-: p%:p 2; Rp 30,800 Rp 8,008 Up- 0.020 $)<) P=) Rp 40,000 Rp 800 0.063 $)<) T=-%< Rp 40,000 Rp 2,520 0.0063 $)<) Kp-+- :=-%< Rp 45,000 Rp 284 0.0025 $)<) -%&$) Rp 52,000 Rp 130 SUB JU"AH Rp 13,438 Rp 3,734 Rp 1!,1!2
Rp 1!,1!0
3< 1 *2 P++/ ? 8 7/ ( 1 p p*/, 1 p ? #/, 2 p ? p+p ) B--% 0.200 =< C-: %* Rp 26,300 Rp 5,260 0.150 =< P+-*) Rp 20,350 Rp 3,053 0.170 =< C-: &-(-) Rp 62,500 Rp 10,625 0.260 =< C-: p%:p 2 ; Rp 70,500 Rp 18,330 Up- 0.070 $)<) P=) Rp 40,000 Rp 2,800 0.009 $)<) T=-%< Rp 40,000 Rp 360 0.006 $)<) Kp-+- :=-%< Rp 45,000 Rp 270 0.0025 $)<) -%&$) Rp 52,000 Rp 130 SUB JU"AH Rp 37,268 Rp 3,560 Rp 40,<2<
Rp 40,<20
39 1 U P+*5 T S.p K. 1.000 S:$p K$%:-= 0.250 $)<) 0.020 $)<)
T=-%< "*(:)*= -%&$) SUB JU"AH
40 1 7: p5 / B--% 1.000 *%(:-+-(* +*(:)*= Up- 0.250 $)<) T=-%< "*(:)*= 0.020 $)<) -%&$) SUB JU"AH 41 1 7: P5 B--% 1.000 Up- 0.250 0.020
Rp 26,700
Rp 26,700
Rp 36,000 Rp 52,000 Rp 26,700
Rp 79,000
Rp 9,000 Rp 1,040 Rp 10,040
Rp 36,!40
Rp 36,!40
Rp 9,000 Rp 1,040 Rp 10,040
Rp <9,040
Rp <9,040
Rp 9,000 Rp 1,040 Rp 10,040
Rp 99,440
Rp 99,440
Rp 79,000
Rp 36,000 Rp 52,000 Rp 79,000
L*p TL 20
"-p T"
Rp 89,400
) )
T=-%< "*(:)*= -%&$) SUB JU"AH
Rp 36,000 Rp 52,000
Rp 89,400
Rp 89,400
N%
URAIAN
a
b
42 1 7: P5 L*p P/ 20 B--% 1.000 "-p p*-) Up- 0.250 $)<) T=-%< "*(:)*= 0.020 $)<) -%&$) SUB JU"AH 43 1 BH P5 S+/ T55 B--% 1.000 S-=+-) T%<<-+ Up- 0.250 $)<) T=-%< "*(:)*= 0.020 $)<) -%&$)
44 1 BH P5 S+/ G# B--% 1.000 S-=+-) G-%&Up- 0.250 $)<) T=-%< "*(:)*= 0.020 $)<) -%&$) SUB JU"AH 4= 1 *D P5 B B--% 1.100 20.000 3.920 =< 0.056 L 0.024 Up- 0.140 $)<) 0.070 $)<) 0.007 $)<) 0.007 $)<)
HARGA SAT
B:
Up:
JML HARGA
Rp
Rp
Rp
Rp
c
d
e
f
P+*7 H/5
Rp 14,500
Rp 14,500 Rp 9,000 Rp 1,040 Rp 10,040
Rp 24,=40
Rp 24,=40
Rp 26,700
Rp 26,700
Rp 36,000 Rp 52,000
Rp 9,000 Rp 1,040 Rp 26,700 Rp 10,040
Rp 36,!40
Rp 36,!40
Rp 9,000 Rp 1,040 Rp 10,040
Rp 4<,040
Rp 4<,040
Rp Rp Rp Rp Rp
Rp =3,6<9
Rp =3,6<0
Rp 36,000 Rp 52,000 Rp 14,500
Rp 38,000
Rp 38,000
Rp 36,000 Rp 52,000 Rp 38,000
B+. U - 20 ?* B*( :$% U # 20 @ B-:- )- S% PC P-(*) p-(-%< P-(*) )<
Rp 16,500 Rp 750 Rp 1,250 Rp 85,000 Rp 75,000
P=)T=-%< -: Kp-+- :=-%< -%&$) SUB JU"AH
Rp Rp Rp Rp
Rp 18,150 Rp 15,000 Rp 4,900 Rp 4,760 Rp 1,800
40,000 40,000 45,000 52,000
46 1 7: P5 B K./. 30 30 ?* 55 3= C* B--% 85.000 B-:- )- Rp 750 44.000 =< S% PC 50 =< Rp 1,250 0.040 L P-(*) Rp 85,000 Up- 3.200 $)<) P=) Rp 40,000 1.015 $)<) T=-%< -: Rp 40,000 0.002 $)<) Kp-+- :=-%< Rp 45,000 0.016 $)<) -%&$) Rp 52,000 SUB JU"AH
Rp 44,610
5,600 2,800 315 364 9,079
Rp 63,750 Rp 55,000 Rp 3,400
Rp 122,150
Rp 128,000 Rp 40,600 Rp 90 Rp 832 Rp 169,522
>>>
>>>
RENCANA ANGGARAN BIAYA PEMBANGUNAN RUANG KELAS BARU (RKB - SMP)
SMP NU 04 B%N"%&%S% TAHUN ANGGARAN 2012 N% 1
URAIAN PEKERJAAN
A 1 2 3
PEKERJAAN PERSIAPAN P%< )-% -% p-(. B$'p -% P -:-% D*) (* : P -:-% -% -%<#-% -%< -)* -
B 1 2 3 4 5
PEKEERJAAN TANAH G-+*-% :-%- p$%&-(* U)< :-%- =-+* U)< p-(*) -'- p$% -(* U)< T-%%<-% p- -:-% U)< P-(*) -'- -%:-*
2
%LUME HARGA BAHAN 3 4 1 ( 1 ( 1 (
Rp Rp Rp
JUMLAH I 5
250,000 Rp 700,000 Rp 300,000 Rp
JUMLAH II 6
250,000 700,000 300,000 Rp 1,2=0,00000
35.44 11.81 2.46 26.57 4.05
3 Rp 3 Rp 3 Rp 3 Rp 3 Rp
28,220 Rp 1,000,117 8,660 Rp 102,303 102,520 Rp 252,199 70,520 Rp 1,873,364 102,520 Rp 415,206 Rp 3,643,1<92!
C PEKERJAAN P%N"ASI 1 P-(. B-: --%(:-p%< $($%<-% 2 P-(. B-: p$% -(* -% :)-(
6.40 3 Rp 10.91 3 Rp
177,480 310,490
Rp 1,135,872 Rp 3,387,446 Rp 4,=23,31!90
" 1 2 3 4 5 6 7
PEKERJAAN BET%N C$) &$= =-=* =(% p*%: C$) (+$$ :$% 1520 C$) =$+$ (:)=:) :$% 1520 C$) $ $ p)- :*( 1515 C$) )*%< :$% 1515 C$) $ $ :)-( 1515 R- -:-% -%:-*
E 1 2 3 4 =
PEKERJAAN PASANGAN "AN KUSEN 2 Rp 41,530 P-(. B-: -:- : $ 3 0.18 Rp 4,711,200 P-(. K(% p*%: :-0.76 3 Rp 4,711,200 P-(. K(% J%&+- 5- 2 Rp 23,390 P-(. P+(:)-% :$= 48.99 Rp 3,290 B%-%<-%
F 1 2 3 4 5 6 7 9
PEKERJAAN KAYU "AN ATAP P-(. R-%< - -# - - 812 P-(. U( -% )%< 57, 23 P-(. P-p-% ):) 220 P-(. G%:%< -)-%< p* -%< $ P-(. G%:%< %< -)-%< p* -%< $ P-(. "*(p -% 330 P-(. P+-$%& :)%*: P-(. "*(: :)%*:
1 0.96 0.96 0.18 0 0.27 5.81
3 3 3 3 3 3
Rp Rp Rp Rp Rp Rp Rp
8,000 Rp 8,000 4,258,200 Rp 4,087,872 4,258,200 Rp 4,087,872 4,258,200 Rp 766,476 4,258,200 Rp # 4,258,200 Rp 1,149,714 189,180 Rp 1,099,136 Rp11,199,069<0
Rp 4,366,323 Rp 861,207 Rp 3,583,339 Rp 4,918,290 Rp 161,189 Rp13,<90,34<1!
0.93 11.00 11.00 22.00 98.00
3 Rp 4,751,400 53,220 2 Rp 31,720 2 Rp 119,770 2 Rp 69,220 2 Rp 44,110 2 Rp 71,840 2 Rp 2 Rp 10,260
Rp 4,399,796 Rp 6,241,642 Rp 348,920 Rp 14,046,626 Rp 761,420 Rp 970,420 Rp 7,040,320 Rp 1,108,080 Rp34,91!,22360
G PEKERJAAN LANTAI 1 P-(. K)-* -%:-* 30 ; 30 @ 2 P-(. K)* -%:-* :)-(
63.00 2 Rp 18.00 2 Rp
115,830 115,830
Rp 7,297,290 Rp 2,084,940 Rp 9,3<2,23000
H 1 2 3 4 5 6 7 8 9 10
PEKERJAAN BESI "AN KACA P-(. D-% p*%: p-%*+ :-P-(. D-% % - p-%* -@- 5 P-(. J-+(* F%:*+-(* =(% %&+P-(. K-@- p-:% p$+$( 5 P-(. S+$: p*%: 2 ; p:-) P-(. E%<(+ p*%: P-(. G)% p*%: P-(. E%<( % P-(. G)% % P-(. H- -%<*% (* :-%
2.64 4.80 7.83 8.06 1 2 2 9 10 10
2 Rp 2 Rp 3 Rp 2 Rp Rp (: Rp
Rp Rp Rp Rp (: (:
300,180 449,160 44,110 80,110 129,710 50,900 19,890 43,090 19,890 31,110
Rp 792,475 Rp 2,155,968 Rp 345,381 Rp 646,007 Rp 129,710 Rp 101,800 Rp 39,780 Rp 387,810 Rp 198,900 Rp 311,100 Rp =,10<,931=4
RENCANA ANGGARAN BIAYA PEMBANGUNAN RUANG KELAS BARU (RKB - SMP)
SMP NU 04 B%N"%&%S% TAHUN ANGGARAN 2012 N% 1
%LUME HARGA BAHAN 3 4
URAIAN PEKERJAAN 2
I 1 2 3
PEKERJAAN PENGECATAN %<@-: :$= %<@-: :)%*: %<@-: - (% -% *(p -%
J 1 2 3 4 5 6 7
PEKERJAAN INSTALASI LISTRIK P%- %<-% *(:)* P-(. T*:* -p P-(. "-p T" 1 ; 20 '-:: p-(. "-p -)-:) P-(. S:$p $%:P-(. S=-+-) :%<<-+ P-(. S=-+-) <-%&-
2 98.00 2 44.42 2
Rp Rp Rp
17,170 17,170 40,820
JUMLAH I 5
JUMLAH II 6
Rp 3,637,863 Rp 1,682,660 Rp 1,813,143 Rp !,133,66=60
1 ( Rp 10 Rp 6 Rp 4 Rp 1 Rp 1 Rp 1 Rp
580,338 Rp 89,040 Rp 99,440 Rp 24,540 Rp 36,740 Rp 36,740 Rp 48,040 Rp
580,338 890,400 596,640 98,160 36,740 36,740 48,040 Rp 2,2
L PEKERJAAN LAIN-LAIN 1 P )(* -% (*(-#(*(- p )--%
1 (
Rp
334,406 Rp
334,406 Rp
Jum a
Te!
an
Rp93,669,439.76
# at an =
Sem
an Pu u
Juta R
334,40=<<
u Rup a
Kp-+ SP --+ U+
B$% $'$($, 13 Ap) 2012 K:- P-% : P -%<%-% RKB
SU"ARSIH, SP#
E""Y SU&IKNY%, SP#
+-( +-%:-* :)-( +-=-%< 25 +-( +-%:-* :)-( 22 +-( +-( +-%:-* 63 PANJANG 5 32 * P-%-%< T)-( =- 17 P-% -%< :)-( - -%< 27
3.15
2.35
5.5
128 0.16 0.55 144.2
16.2
144.2
2.55
2.55
5.1
