RAB Aspal Wangon
-
Upload
kang-sakir -
Category
Documents
-
view
33 -
download
6
description
Transcript of RAB Aspal Wangon
DAFTAR HARGA SATUAN BAHAN BANGUNAN (Swakelola)TAHUN : 2 0 1 2KABUPATEN : BANJARNEGARA
NO. JENIS BAHAN SATUAN
I. BAHAN DASAR 1 BATU KALI Batu pecah 2/3 split M3
Batu belah/kali M3
2 PASIR Pasir urug/timbun M3 Pasir beton M3 Pasir pasang M3 Sirtu / krosok M3
3 TANAH Tanah Urug
4 BATU BATA Batu bata merah Bh
5 KAPUR Kapur pasang M3
6 PORTLAND CEMENT Semen Portland ( PC ) Kg Semen putih Kg
II. BAHAN PENUTUP ATAP 1 GENTENG BETON Genteng beton besar (9 buah) Bh
Genteng beton kecil (11 buah) Bh Genteng bubungan beton Bh
2 GENTENG TANAH LI Genteng Vlaam Bh Genting plentong kebumen Bh Genteng Magas Bh Genteng Morando Bh Genteng Morando Glazeur Bh Genting bubungan press plentong Bh Genteng bubungan pres bulat (magas, moran Bh Genteng bubungan pres morando glazeur Bh
3 ASBES GELOMBANG 200 x 92 x 5 mm lbr 225 x 92 m x 5 mm lbr 300 x 105 m x 5 mm lbr 210 x 105 m x 5 mm lbr Bubungan Asbes Gelombang kecil lbr Bubungan Asbes Gelombang besar lbr
4 SENG GELOMBANG BJLS 0,18 panjang 180 cm lbr BJLS 0,20 panjang 180 cm lbr BJLS 0,30 panjang 180 cm lbr
M3
BJLS 0,40 panjang 180 cm lbr
5 SENG PLAT BJLS 0,18 lebar 55 cm m' BJLS 0,20 lebar 55 cm m' BJLS 0,30 lebar 55 cm m' BJLS 0,40 lebar 55 cm m'
6 POLYCARBONAT Polycarbonat rangka besi M2 Polycarbonat rangka Stainless M2
7 GENTENG METAL Genteng Metal lapis pasir lbr Bubungan Genteng Metal lapis pasir lbr Genteng Metal lapis cat lbr Bubungan Genteng lapis cat lbr
III. BAHAN KAYU1 KAYU TAHUN Kayu tahun M3
Kaso 5x7x300 Kayu tahun btg Papan Kayu tahun M3 Papan Kayu tahun 2x20x300 lbr
2 KAYU KRUING Kayu kruing M3 Papan Kayu kruing M3
3 KAYU BANGKIRAI Kayu bengkirai M3 Papan Kayu bengkirai M3
4 BAMBU Bambu Btg
5 KAYU KERAS LOKAL Kayu Mahoni M3 Kayu Suren M3
IV. BAHAN PENUTUP DINDING / LANTAI1 TEGEL Tegel Lantai 20 x 20 cm bh
2 PAVINGBLOCK Paving Blok Natural M2 Paving Blok Warna M2
3 KERAMIK Keramik dinding polos 20 x 20 cm M2 Keramik dinding polos 20 x 25 cm M2 Keramik dinding motif 20 x 20 cm M2 Keramik dinding motif 20 x 25 cm M2 Keramik lantai polos 40 x 40 cm M2 Keramik lantai motif 40 x 40 cm M2 Keramik Lantai KM/WC Polos 20 x 20 M2 Keramik Lantai KM/WC motif 20 x 20 M2 Keramik lantai polos 30 x 30 cm M2 Keramik lantai motif 30 x 30 cm M2
4 BATU TEMPEL Batu Alam Abu-abu (susun sirih) M2 Batu Alam Hitam (susun sirih) M2 Batu alam 10 x 20 cm Bh Batu Lempeng RTM hitam 10 x 20 cm M2
5 KERAMIK HOMOGEN 30x30 M2 40x40 M2
60x60 M2
V. BAHAN CETAK1 BUIS BET Ǿ 10 CM - 100 CM Bh
Ǿ 20 CM - 100 CM Bh Ǿ 30 CM - 100 CM Bh Ǿ 50 CM - 100 CM Bh Ǿ 60 CM - 100 CM Bh Ǿ 70 CM - 100 CM Bh U 10 CM - 100 CM Bh U 15 CM - 100 CM Bh U 20 CM - 100 CM Bh U 30 CM - 100 CM Bh U 50 CM - 100 CM
2 LUBANG ANGIN Rooster Super bata (50 buah) M2 Rooster semen 12x11x24 Bh
3 BATAKO Batako Bh
VI. BAHAN BESI1 BESI BETON Besi beton polos Kg
Besi beton ulir Kg
2 BESI PLAT Besi Plat kg
3 BESI PROFIL Besi Profil kg
4 BESI SIKU L 40x40x4 Kg L 50x50x5 Kg L 60x60x6 Kg
5 KAWAT Kawat beton/bendrat Kg Kawat Las Kg Pengelasan cm Kawat nyamuk M2
6 BAJA KONSTRUKSI Baja Konstruksi Kg
VII. BAHAN LANGIT - LANGIT1 ASBES Eternit polos KERANG Lbr
2 GYPSUM 120 x 240 x 9 mm jayaboard Lbr 120 x 240 x 9 mm elephant Lbr Tepung Gypsum kg List Propil Gypsum, Tebal = 10 Cm M1 List Propil Gypsum, Tebal = 12 Cm M1
3 PLYWOOD Teak wood - 90x210 tebal 3mm lbr - 120x240 tebal 3mm lbr - 90x210 tebal 4mm lbr - 90x210 tebal 9mm lbr - 90x210 tebal 12mm lbr
- 90x210 tebal 15mm lbr - 90x210 tebal 18mm lbr
Tripleks - 120x240 tebal 3mm lbr - 120x240 tebal 4mm lbr - 120x210 tebal 6mm lbr
Multipleks - 120x240 tebal 9mm lbr - 120x240 tebal 12mm lbr - 120x240 tebal 15mm lbr - 120x240 tebal 18mm lbr
4 AKUSTIK - uk. (30 x 60) cm Lbr uk. (30 x 30) cm Lbr
5 LIST PROPIL KAYU M1
VIII. BAHAN FINISHING1 KAYU Sirlak Kg
Amplas kayu Lb Plamur kayu/dempul Kg Cat kayu (avian,prodeco,duplek) Kg Minyak cat Lt Lem Kayu Kg Plitur Kemasan Lt Menie Kg Soda api Kg Spritus Lt
2 TEMBOK Rol kuas Bh Plamur tembok Kg Cat tembok Kg Sintex 5 kg Danabrite 5 kg Catylac 5 kg Mowilex 5 kg
3 GENTENG Cat Genting tamitex Kg
4 LAIN-LAIN Kuas Cat Bh Skrap Cat Bh
IX. BAHAN KACA1 POLOS/BENING 3 mm M2
5 mm M2
2 RAY BAND 3 mm M2 5 mm M2
3 ES/BURAM 3 mm M2 5 mm M2
4 LAIN - LAIN Glass Blok 20 x 20 cm Bh Kaca Patri kuningan M2 Propil Kaca M1
X. ALAT-ALAT PENGUNCI & PENGGANTUNG1 KUNCI TANAM Union 2 x slag
Union 3 x slag Yale 2 x slag Yale 3 x slag Kuda 2 x slag Kuda 3 x slag Tessa 2 x slag Tessa 3 x slag
2 ENGSEL DAN GREND Esel pintu standart Bh Esel jendela Bh Tangan gareng / Windhak/kait angin Bh Grendel Pintu 3" Bh Grendel Jendela 2" Bh Grendel tanam/Espanolet Bh Tarikan Jendela Bh
XI. BAHAN SANITAIR1 KLOSET DUDUK Kloset duduk INA Bh
2 KLOSET JONGKOK Kloset Jongkok INA Bh
3 WASTAFEL Wastafel Gantung Standar INA Bh
4 URINOIR Urinoir Keramik standar INA Bh
5 BAK PENAMPUNG AI Bak Penampung (320 ltr) Bh Bak Penampung (1.000 ltr) Bh
6 BAK CUCI Bak cuci piring staenless Bh
7 BAK MANDI Bak mandi fiber glas 70x70x66 cm Bh
8 LAIN - LAIN Kran air 3/4" atau 1/2" Bh Seal Tape Bh Floor drain plastik Bh
XII. ALAT PENGIKAT KAYU1 Paku usuk, reng dan dudur Kg 2 Paku triplek/eternit Kg 3 Paku seng Kg 4 Paku sekrup Kg 5 Baud beugel Kg
XIII. POMPA AIR1 POMPA AIR LISTRIK Nasional
NASIONAL 9 meter Bh NASIONAL 15 meter Bh NASIONAL 30 meter Bh
XIV. BAHAN PIPA Pipa PVC SNI Ø 1/2" S.10 M1
Pipa PVC SNI Ø 3/4" S.10 M1 Pipa PVC SNI Ø 1" S.10 M1 Pipa PVC SNI Ø 1-1/4" S.10 M1 Pipa PVC SNI Ø 1-1/2" S.10 M1 Pipa PVC SNI Ø 2" S.10 M1 Pipa PVC SNI Ø 2-1/2" S.10 M1 Pipa PVC SNI Ø 3" S.10 M1 Pipa PVC SNI Ø 4" S.10 M1 Pipa PVC SNI Ø 6" AW Wavin M1 Pipa PVC SNI Ø 8" AW Wavin M1 Pipa Besi Galvanis QA Pipa Galvanis Ø 0,5" M1 Pipa Galvanis Ø 3/4" M1 Pipa Galvanis Ø 1" M1 Pipa Galvanis Ø 1 1/4" M1 Pipa Galvanis Ø 1,5" M1 Pipa Galvanis Ø 2" M1 Pipa Galvanis Ø 2,5" M1 Pipa Galvanis Ø 3" M1 Pipa Galvanis Ø 4" M1 Pipa Besi Galvanis QB Pipa Galvanis Ø 0,5" M1 Pipa Galvanis Ø 3/4" M1 Pipa Galvanis Ø 1" M1 Pipa Galvanis Ø 1 1/4" M1 Pipa Galvanis Ø 1,5" M1 Pipa Galvanis Ø 2" M1 Pipa Galvanis Ø 2,5" M1 Pipa Galvanis Ø 3" M1 Pipa Galvanis Ø 4" M1
XV. LAIN - LAIN1 Rolling door besi M2 2 Rolling door aluminium M2 3 Folding Gate standar M2 4 Pintu besi lipat M2 5 Pintu Aluminium 70 x 190 cm Bh 6 Pintu KM/WC PVC Bh 7 Railling Tangga Staenless M2 8 Awning Aluminium M2 9 Profil Alumunium M1
10 Alumunium Strip M1 11 Skrup Fixer bh 12 Sealant Tube 13 Vertical Blind M2 14 Tali ijuk kg 15 Lampu 5 - 20 Watt Bh 16 Lampu Neon 40 Watt Bh 17 Lampu pijar 25 Watt Bh 18 Adukan beton K-225 Ready mix M3 19 Stop Kontak Bh 20 Pelumas Liter 21 Kawat las listrik M1 22 Minyak Solar Liter
23 Sewa Alat Jam
Menyetujui Banjarnegara, - Januari - 2012Kabid Cipta Karya
Kasi Pembangunan dan PemeliharaanBangunan Gedung
YUSUF WINARSONO, STNIP. 19710507 199803 1 007
RESIATI WIDIASTUTI, STNIP. 19740226 200212 2 006
Mengetahui :KEPALA DINAS PEKERJAAN UMUM
KABUPATEN BANJARNEGARA
Ir. SUPRIYO, MMNIP. 19570405 197903 1 010
Toko Bangunan
------------------------------
DAFTAR HARGA SATUAN BAHAN BANGUNAN (Swakelola)
HARGA KETERANGAN HARGA
90.00 180,000.00 200,000.00 180,000.00 140,400.00 156,000.00 140,400.00
110,700.00 123,000.00 110,700.00 180,000.00 200,000.00 180,000.00 135,900.00 151,000.00 135,900.00 114,750.00 127,500.00 114,750.00
63,400.00 70,400.00 63,360.00
495.00 * 550.00 495.00
134,900.00 149,900.00 134,910.00
1,260.00 * 1,400.00 1,260.00 1,980.00 * 2,200.00 1,980.00
6,200.00 6,900.00 6,210.00 5,100.00 5,700.00 5,130.00 7,650.00 8,500.00 7,650.00
1,000.00 1,100.00 990.00 1,700.00 * 1,850.00 1,665.00 2,025.00 2,250.00 2,025.00 2,900.00 3,200.00 2,880.00 5,600.00 6,200.00 5,580.00 3,900.00 * 4,300.00 3,870.00 6,400.00 7,100.00 6,390.00 7,300.00 8,100.00 7,290.00
35,800.00 39,800.00 35,820.00 50,500.00 56,100.00 50,490.00
25,600.00 28,400.00 25,560.00 42,600.00 47,300.00 42,570.00
53,300.00 59,200.00 53,280.00 78,000.00 86,600.00 77,940.00
24,400.00 27,100.00 24,390.00 28,200.00 31,300.00 28,170.00
540,300.00 600,300.00 540,270.00 854,650.00 949,600.00 854,640.00
97,200.00 108,000.00 97,200.00 19,800.00 22,000.00 19,800.00 39,150.00 43,500.00 39,150.00 14,400.00 16,000.00 14,400.00
2,115,000.00 2,350,000.00 2,115,000.00 22,050.00 24,500.00 22,050.00 2,250,000.00 2,500,000.00 2,250,000.00 26,100.00 29,000.00 26,100.00 5,715,000.00 6,350,000.00 5,715,000.00 6,300,000.00 7,000,000.00 6,300,000.00 9,900,000.00 * ### 9,900,000.00 11,162,700.00 * ### 11,162,700.00
9,000.00 10,000.00 9,000.00
4,871,500.00 5,412,825.00 4,871,542.50 4,871,500.00 5,412,825.00 4,871,542.50
1,800.00 2,000.00 1,800.00
51,400.00 57,120.00 51,408.00 57,500.00 63,840.00 57,456.00
42,000.00 * 46,700.00 42,030.00 42,000.00 * 46,700.00 42,030.00 48,000.00 * 53,400.00 48,060.00 48,000.00 * 53,400.00 48,060.00 42,000.00 * 46,700.00 42,030.00 48,000.00 * 53,400.00 48,060.00 42,000.00 * 46,700.00 42,030.00 48,000.00 * 53,400.00 48,060.00 36,000.00 * 40,000.00 36,000.00 42,000.00 * 46,700.00 42,030.00
225,000.00 250,000.00 225,000.00 225,000.00 250,000.00 225,000.00 17,000.00 18,800.00 16,920.00 90,000.00 100,000.00 90,000.00
225,000.00 250,000.00 225,000.00 270,000.00 300,000.00 270,000.00
315,000.00 350,000.00 315,000.00
15,300.00 17,000.00 15,300.00 18,000.00 20,000.00 18,000.00 27,000.00 30,000.00 27,000.00 49,500.00 55,000.00 49,500.00 67,500.00 75,000.00 67,500.00 81,000.00 90,000.00 81,000.00 15,300.00 17,000.00 15,300.00 19,800.00 22,000.00 19,800.00 27,000.00 30,000.00 27,000.00 31,500.00 35,000.00 31,500.00
261,100.00 290,100.00 261,090.00 10,800.00 12,000.00 10,800.00
1,800.00 2,000.00 1,800.00
8,550.00 * 9,500.00 8,550.00 9,450.00 * 10,500.00 9,450.00
10,700.00 11,900.00 10,710.00
10,700.00 11,900.00 10,710.00
10,700.00 11,900.00 10,710.00 10,700.00 11,900.00 10,710.00 10,700.00 11,900.00 10,710.00
21,900.00 24,300.00 21,870.00 26,800.00 29,750.00 26,775.00
21,900.00 24,300.00 21,870.00
10,600.00 11,700.00 10,530.00
8,650.00 9,600.00 8,640.00
57,600.00 64,000.00 57,600.00 57,600.00 64,000.00 57,600.00 4,950.00 5,500.00 4,950.00 6,900.00 7,600.00 6,840.00 8,300.00 9,150.00 8,235.00
33,900.00 37,650.00 33,885.00 41,600.00 46,150.00 41,535.00 54,700.00 60,750.00 54,675.00 111,600.00 123,900.00 111,510.00 144,400.00 160,350.00 144,315.00
182,650.00 202,900.00 182,610.00 213,300.00 236,925.00 213,232.50
40,500.00 45,000.00 40,500.00 54,600.00 60,650.00 54,585.00 65,250.00 72,500.00 65,250.00
109,300.00 121,350.00 109,215.00 139,050.00 154,500.00 139,050.00 178,500.00 198,250.00 178,425.00 198,200.00 220,175.00 198,157.50
10,950.00 12,150.00 10,935.00 4,500.00 5,000.00 4,500.00 3,450.00 3,800.00 3,420.00
164,100.00 182,250.00 164,025.00 3,350.00 3,700.00 3,330.00 19,250.00 21,350.00 19,215.00 58,300.00 64,700.00 58,230.00 15,400.00 17,100.00 15,390.00 16,400.00 18,225.00 16,402.50 22,900.00 25,100.00 22,590.00 39,600.00 44,000.00 39,600.00 14,850.00 16,500.00 14,850.00 16,400.00 18,225.00 16,402.50
19,250.00 21,350.00 19,215.00 15,950.00 17,700.00 15,930.00 120,300.00 133,650.00 120,285.00
85,300.00 94,750.00 85,275.00 218,700.00 243,000.00 218,700.00
27,450.00 30,500.00 27,450.00
11,250.00 12,500.00 11,250.00 6,300.00 6,900.00 6,210.00
61,650.00 68,500.00 61,650.00 83,250.00 92,500.00 83,250.00
72,450.00 80,500.00 72,450.00 103,800.00 115,300.00 103,770.00
49,500.00 55,000.00 49,500.00 58,500.00 65,000.00 58,500.00
25,300.00 28,100.00 25,290.00 1,640,250.00 1,822,500.00 1,640,250.00 9,000.00 10,000.00 9,000.00
63,000.00 70,000.00 63,000.00
93,000.00 103,275.00 92,947.50
103,900.00 115,425.00 103,882.50
8,200.00 9,100.00 8,190.00 5,700.00 6,300.00 5,670.00 15,400.00 17,100.00 15,390.00 12,150.00 13,500.00 12,150.00 8,200.00 9,100.00 8,190.00 59,200.00 65,675.00 59,107.50 14,850.00 16,500.00 14,850.00
724,700.00 805,200.00 724,680.00
137,250.00 152,500.00 137,250.00
279,000.00 309,925.00 278,932.50
422,700.00 469,675.00 422,707.50
761,300.00 845,900.00 761,310.00 1,277,300.00 1,419,200.00 1,277,280.00
356,850.00 396,500.00 356,850.00
313,000.00 347,700.00 312,930.00
30,150.00 33,500.00 30,150.00 3,500.00 3,850.00 3,465.00 10,800.00 12,000.00 10,800.00
13,400.00 14,800.00 13,320.00 18,600.00 20,600.00 18,540.00 25,000.00 27,700.00 24,930.00 27,400.00 30,375.00 27,337.50 16,200.00 18,000.00 16,200.00
384,300.00 427,000.00 384,300.00 1,152,900.00 1,281,000.00 1,152,900.00 1,537,200.00 1,708,000.00 1,537,200.00
3,500.00 3,850.00 3,465.00
5,200.00 5,720.00 5,148.00 8,850.00 9,790.00 8,811.00 13,000.00 14,410.00 12,969.00 20,100.00 22,330.00 20,097.00 31,700.00 35,200.00 31,680.00 53,400.00 59,290.00 53,361.00 64,400.00 71,500.00 64,350.00 96,800.00 107,470.00 96,723.00 200,800.00 223,080.00 200,772.00 316,800.00 351,890.00 316,701.00
21,150.00 23,500.00 21,150.00 32,100.00 35,600.00 32,040.00 45,900.00 51,000.00 45,900.00 68,400.00 76,000.00 68,400.00 73,800.00 82,000.00 73,800.00 79,200.00 88,000.00 79,200.00 112,500.00 125,000.00 112,500.00 130,500.00 145,000.00 130,500.00 176,400.00 196,000.00 176,400.00
13,800.00 15,250.00 13,725.00 15,750.00 17,500.00 15,750.00 20,250.00 22,500.00 20,250.00 27,000.00 30,000.00 27,000.00 32,000.00 35,550.00 31,995.00 54,900.00 61,000.00 54,900.00 79,200.00 88,000.00 79,200.00 130,500.00 145,000.00 130,500.00 176,400.00 196,000.00 176,400.00
255,300.00 283,600.00 255,240.00 451,800.00 502,000.00 451,800.00 491,300.00 545,800.00 491,220.00 620,900.00 689,800.00 620,820.00 324,100.00 360,100.00 324,090.00 569,700.00 633,000.00 569,700.00 1,061,100.00 1,178,900.00 1,061,010.00 235,750.00 261,900.00 235,710.00 67,500.00 75000 67,500.00 13,200.00 14,600.00 13,140.00 175.00 190.00 171.00 11,000.00 12,150.00 10,935.00 328,100.00 364,500.00 328,050.00 22,500.00 25,000.00 22,500.00 4,200.00 4,600.00 4,140.00 102,500.00 113,800.00 102,420.00 10,200.00 11,300.00 10,170.00 584,500.00 649,400.00 584,460.00 27,000.00 30,000.00 27,000.00 31,700.00 35,200.00 31,680.00 17,600.00 19,500.00 17,550.00 6,100.00 6,675.00 6,007.50
72,000.00 80,000.00 72,000.00
Banjarnegara, - Januari - 2012
Kasi Pembangunan dan PemeliharaanKasi Pembangunan dan PemeliharaanBangunan Gedung Bangunan Gedung
RESIATI WIDIASTUTI, ST RESIATI WIDIASTUTI, STNIP. 19740226 200212 2 006 NIP. 19740226 200212 2 006
Mengetahui :KEPALA DINAS PEKERJAAN UMUM
KABUPATEN BANJARNEGARA
Ir. SUPRIYO, MMNIP. 19570405 197903 1 010
46,777.50 46,700.00 46,777.50 46,700.00 53,460.00 53,400.00 53,460.00 53,400.00 46,777.50 46,700.00 53,460.00 53,400.00 46,777.50 46,700.00 53,460.00 53,400.00 40,095.00 40,000.00 46,777.50 46,700.00
MenyetujuiKabid Cipta Karya
ARIF NURUL HUDHA, ST, MsiNIP. 19660722 199603 1 003
RENCANA ANGGARAN BIAYA
NAMA PEKERJAAN JALAN ASPAL
VOLUME PEKERJAAN 250 M X 2,5 M = 625 M2
LOKASI KELURAHAN WANGON
JENIS KEGIATAN
HARGA SATUAN (Rp )No Koefisien VOLUME SATUAN BAHAN UPAH
1 2 3 4=3 x Vol 5 6 7
A Laburan Aspal Satu Lapis 625(Burtu)
I Bahan
1 Batu Pecah 0,5 -1 cm 0.020 12.50 200,000.00
2 Pasir Beton 0.003 1.88 187,500.00
3 Kayu Bakar 0.01 7.50 100,000.004 Aspal 2.00 1,250.00 Kg 10,700.00
II Upah
1 Mandor 0.002 1.000 Hok 50,000.002 Pekerja 0.023 14.375 Hok 40,000.00
J u m l a h A
B Alat 1 Sewa Mesin Gilas 0.600 375.00 M2 1,500.002 Tempat Masak 0.006 3.75 M2 17,000.003 Sprier 0.600 375.00 M2 200.00
J u m l a h B
C Administrasi1 Pajak 1.000 1.00 Ls 14,000,000.00
J u m l a h C
Total BiayaDIBULATKAN
Dibuat Oleh :Panitia
..................................
M2
M3
M3
M3
RENCANA ANGGARAN BIAYA
JUMLAH ( Rp )
8=(4x6)atau(4x7)
2,500,000.00
351,562.50
750,000.0013,375,000.0016,976,562.50
50,000.00575,000.00625,000.00
17,601,562.50
562,500.00
63,750.0075,000.00
701,250.00
14,000,000.0014,000,000.00
32,302,812.5032,302,000.00
26,534.86
RENCANA ANGGARAN BIAYA
NAMA PEKERJAAN JALAN ASPAL
VOLUME PEKERJAAN 250 M X 2,5 M = 625 M2
LOKASI KELURAHAN WANGON
JENIS KEGIATAN
HARGA SATUAN (Rp )No Koefisien VOLUME SATUAN BAHAN UPAH
1 2 3 4=3 X Vol 5 6 7
A Laburan Aspal Dua Lapis 625.00(Burda)
I Bahan
1 Batu Pecah 2 -3 cm 0.022 13.75 200,000.00
2 Batu Pecah 0,5 -1 cm 0.004 2.50 200,000.00
3 Pasir Beton 0.003 1.88 187,500.00
4 Kayu Bakar 0.024 15.00 100,000.005 Aspal 3.40 2,125.00 Kg 10,600.00
II Upah
1 Mandor 0.002 1.000 Hok 50,000.002 Pekerja 0.030 18.750 Hok 40,000.00
J u m l a h A
B Alat
1 Sewa Mesin Gilas 0.850 531.25 M2 1,500.002 Tempat Masak 0.008 5.00 M2 17,000.003 Sprier 0.085 53.13 M2 200.00
J u m l a h B
C Administrasi
1 Pajak 1.000 1.00 Ls 14,000,000.00J u m l a h C
Total BiayaDIBULATKAN
M2
M3
M3
M3
M3
Dibuat Oleh : Panitia
..................................
RENCANA ANGGARAN BIAYA
JUMLAH ( Rp )
12=8+9+10+11
2,750,000.00
500,000.00
351,562.50
1,500,000.0022,525,000.0027,626,562.50
50,000.00750,000.00800,000.00
28,426,562.50
796,875.0085,000.0010,625.00
892,500.00
14,000,000.0014,000,000.00
43,319,062.5043,319,000.00
35,993.33
RENCANA ANGGARAN BIAYA
NAMA PEKERJAAN JALAN ASPAL
VOLUME PEKERJAAN 250 M X 2,5 M = 625
LOKASI KELURAHAN WANGON
No JENIS KEGIATAN Koefisien VOLUME SAT
A Lapis Penetrasi 3 cm 625 M2I Upah
1 Pekerja 0.1414 88.393 Hok2 Buruh terlatih 0.0043 2.679 Hok3 Operator terlatih 0.0043 2.679 Hok
II Bahan1 Alat bantu ( set @ 3 alat ) 0.0058 3.616 Set 2 Batu pecah 2 - 3 cm 0.0221 13.839 M3 3 Batu pecah 1 - 2 cm 0.0111 6.920 M3 4 Batu pecah 0.5 - 1 cm 0.0075 4.688 M3 5 Aspal bitumen 3.5000 2,187.500 Kg 6 Kayu bakar 0.0140 8.750 pkl
J u m l a h A
B Peralatan1 Mesin gilas roda besi 1.0000 625.000 M2 2 Aspal sprayer 1.0000 625.000 M2 3 Flat bed truck 3.5 ton 1.0000 625.000 M2
J u m l a h BC Aministrasi
1 Pajak 1.000 1.00 LsJ u m l a h C
T O T A L B I A Y ADIBULATKAN
Dibuat Oleh :
Panitia
..................................
RENCANA ANGGARAN BIAYA
M2
HARGA SATUAN (Rp )JUMLAH BIAYA ( Rp )
BAHAN UPAH
40,000.00 3,535,714.29 50,000.00 133,928.57 50,000.00 133,928.57
100,000.00 361,607.14 200,000.00 2,767,857.14 200,000.00 1,383,928.57 200,000.00 937,500.00 15,000.00 32,812,500.00 100,000.00 875,000.00
J u m l a h A 42,941,964.29
1,500.00 937,500.00 200.00 125,000.00 1,000.00 625,000.00
J u m l a h B 1,266,000.00
14,000,000.00 14,000,000.00J u m l a h C 14,000,000.00
T O T A L B I A Y A 58,207,964.29DIBULATKAN 58,207,000.00
RENCANA ANGGARAN BIAYA
NAMA PEKERJAAN JALAN ASPAL (lapen 5cm)
VOLUME PEKERJAAN 400 M X 2,5 M = 1000 M2
LOKASI KELURAHAN WANGON
NoJENIS KEGIATAN HARGA SATUAN (Rp )
JUMLAH BIAYA ( Rp )Koefisien VOLUME SAT BAHANUPAH
A Lapis Penetrasi 5 cm 1,000.000 M2I Upah
1 Pekerja 0.1414 141.429 Hok 40,000.00 5,657,142.86 2 Buruh terlatih 0.0043 4.286 Hok 50,000.00 214,285.71 3 Operator terlatih 0.0043 4.286 Hok 50,000.00 214,285.71
II Bahan1 Alat bantu ( set @ 3 alat ) 0.0058 5.786 Set 100,000.00 578,571.43 2 Batu pecah 3 - 5 cm 0.0400 40.000 M3 200,000.00 8,000,000.00 3 Batu pecah 2 - 3 cm 0.0221 22.143 M3 200,000.00 4,428,571.43 4 Batu pecah 1 - 2 cm 0.0111 11.071 M3 200,000.00 2,214,285.71 5 Batu pecah 0.5 - 1 cm 0.0075 7.500 M3 200,000.00 1,500,000.00 6 Aspal bitumen 4.4786 4,478.571 Kg 15,000.00 67,178,571.43 7 Kayu bakar 0.0140 14.000 pkl 100,000.00 1,400,000.00
J u m l a h A 91,385,714.29 B Peralatan
1 Mesin gilas roda besi 1.0000 1,000.000 M2 1,500.00 1,500,000.00 2 Aspal sprayer 1.0000 1,000.000 M2 200.00 200,000.00 3 Flat bed truck 3.5 ton 1.0000 1,000.000 M2 1,000.00 1,000,000.00
J u m l a h B 2,700,000.00 C Aministrasi
1 Pajak 1.000 1.00 Ls 14,000,000.00 14,000,000.00J u m l a h C 14,000,000.00
T O T A L B I A Y A 108,085,714.29 DIBULATKAN 108,085,000.00
Dibuat Oleh : Panitia
..................................
RENCANA ANGGARAN BIAYA
NAMA PEKERJAAN JALAN ASPAL
VOLUME PEKERJAAN 800 M X 2,5 M = 2400 M2
LOKASI KELURAHAN WANGON
No JENIS KEGIATAN KOEF VOLUME SAT
HARGA SATUAN (Rp )
BAHAN
A Aspal Panas/Over Panting 2,400.000 M2I Upah
1 Pekerja 0.0750 180.000 Hok2 Mandor 0.0038 9.000 Hok
II Bahan1 Aspal 1.5000 3,600.000 Kg 10,000.00 2 Pasir Beton 0.0130 31.200 M3 187,500.00 3 Kayu bakar 0.0050 12.000 M3 125,000.00
J u m l a h AB Peralatan
1 Mesin gilas roda besi 1.0000 2,400.000 M2 1,500.00 2 Aspal sprayer 1.0000 2,400.000 M2 200.00 3 Mobilisasi Mesin Gilas 1.0000 1.000 Ls 2,000,000.00
J u m l a h BC Aministrasi
1 Pajak 1.000 1.00 Ls 14,000,000.00J u m l a h C
T O T A L B I A Y ADIBULATKAN
Dibuat Oleh : Panitia
..................................
RENCANA ANGGARAN BIAYA
HARGA SATUAN (Rp ) SUMBER DANAJUMLAH BIAYA ( Rp )
UPAHAPBD SWADAYA
BAHAN UPAH BAHAN UPAH
40,000.00 7,200,000.00 50,000.00 450,000.00
36,000,000.00 5,850,000.00 1,500,000.00
J u m l a h A 51,000,000.00
3,600,000.00 480,000.00
2,000,000.00 J u m l a h B 6,080,000.00
14,000,000.00J u m l a h C 14,000,000.00
T O T A L B I A Y A 71,080,000.00 DIBULATKAN 71,079,000.00
RENCANA ANGGARAN BIAYA
NAMA PEKERJAAN JALAN ASPAL
VOLUME PEKERJAAN 250 M X 2,5 M = 625 M2
LOKASI KELURAHAN WANGON
No JENIS KEGIATAN KOEF VOLUME SAT
HARGA SATUAN (Rp )
BAHAN
A Laston (AC) 625.000 M2I Upah
1 Pekerja 0.0217 13.563 Jam2 Mandor 0.0022 1.375 Jam
II Bahan1 Batu Pecah 1/2 0.0336 21.000 M3 200,000.00 2 Batu Pecah 1/2-1 0.0149 9.313 M3 200,000.00 3 Abu Batu 4.8015 3,000.938 Kg 600.00 4 Aspal 6.6150 4,134.375 Kg 7,420.00 5 Wheel Loader 0.0015 0.938 Jam 457,063.85 6 AMP 0.0022 1.375 Jam 5,199,034.68 7 Genset 0.0022 1.375 Jam 642,312.09 8 Dump Truck 0.0348 21.750 Jam 273,172.72 9 Aspalt Finisher 0.0027 1.688 Jam 225,963.27
10 Tandem Roller 0.0016 1.000 Jam 224,554.68 12 P.Tire Roller 0.0002 0.144 Jam 240,156.00 13 Alat Bantu 1.0000 625.000 Ls 1,750.00
J u m l a h AB Aministrasi
1 Pajak 1.000 1.00 Ls 14,000,000.00J u m l a h C
T O T A L B I A Y ADIBULATKAN
Dibuat Oleh : Panitia
..................................
RENCANA ANGGARAN BIAYA
HARGA SATUAN (Rp ) SUMBER DANAJUMLAH BIAYA ( Rp )
UPAHAPBD SWADAYA
BAHAN UPAH BAHAN UPAH
40,000.00 542,500.00 50,000.00 68,750.00
4,200,000.00 1,862,500.00 1,800,562.50
30,677,062.50 428,497.36
7,148,672.69 883,179.12
5,941,506.66 381,313.02 224,554.68
34,522.43 1,093,750.00
J u m l a h A 55,287,370.95
14,000,000.00J u m l a h C 14,000,000.00
T O T A L B I A Y A 69,287,370.95 DIBULATKAN 69,287,000.00
GAMBAR DESAIN
A
A
250
2,5
Pasir Beton tebal min 5 cm
Aspal Panas
Pondasi Batu Pecah 2/3+1/2+1/2-1 min 5 cm
Tanah asli
GAMBAR DESAIN
PROVINSI
JAWA TENGAH
KABUPATEN
BANJARNEGARA
KECAMATAN
BANJARNEGARA
DESA / KELURAHAN
WANGON
Dibuat oleh :
Ketua Panitia
( )Diverifikasi & Disetujui Oleh :
( )
( )
( )
RENCANA ANGGARAN BIAYA
NAMA PEKERJAAN JALAN ASPAL
VOLUME PEKERJAAN 250 M X 2,5 M = 625 M2
LOKASI KELURAHAN WANGON
No JENIS KEGIATAN KOEF VOLUME SAT
HARGA SATUAN (Rp )
BAHAN
A Penetrasi tebal 6cm 625.000 M2I Upah
1 Pekerja 0.2900 181.250 Hok2 Mandor 0.0037 2.313 Hok
II Bahan1 Aspal 5.0500 3,156.250 Kg 8,960.00 2 Pasir Beton 0.0150 9.375 M3 187,500.00 3 Batu Pecah 2/3+1/2+1/2-1 0.0600 37.500 M3 200,000.00 4 Kayu bakar 0.0375 23.438 M3 110,000.00 5 Gilasan 1.0000 625.000 OH 7,500.00
J u m l a h AB Aministrasi
1 Pajak 1.000 1.00 Ls 14,000,000.00J u m l a h C
T O T A L B I A Y ADIBULATKAN
Dibuat Oleh : Panitia
..................................
RENCANA ANGGARAN BIAYA
HARGA SATUAN (Rp ) SUMBER DANAJUMLAH BIAYA ( Rp )
UPAHAPBD SWADAYA
BAHAN UPAH BAHAN UPAH
40,000.00 7,250,000.00 50,000.00 115,625.00
28,280,000.00 1,757,812.50 7,500,000.00 2,578,125.00 4,687,500.00
J u m l a h A 52,169,062.50
14,000,000.00J u m l a h C 14,000,000.00
T O T A L B I A Y A 66,169,062.50 DIBULATKAN 66,169,000.00