c) Biaya dan waktu menyelsaikan pekerjaan tsb.

REKAPITULASI PENGUKURAN

No
1
A.
B.
C.
2
A.
B.
C.
D.
3
A.
4
A.

Uraian

Jumlah harga

DAFTAR PERALATAN
pengukuran poligon
pengukuran situasi
pengukuran Waterpas
DAFTAR BIAYA PERSONIL
TEAM LEADER
CHIEF SURVEYOR
SURVEYOR
TENAGA LAPANGAN
DAFTAR BAHAN
BAHAN
DAFTAR PERLENGKAPAN SURVAY
DATA
JUMLAH NOMINAL
=
JASA PEMBORONG 7% =
JUMLAH
=
PPN 10% =
TOTAL
=
DIBULATKAN =

Rp
Rp
Rp

44,885,000
800,100,000
44,140,000

Rp
Rp
Rp
Rp

112,500,000
81,000,000
1,026,000,000
846,000,000

Rp

27,100,000

Rp

775,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp

2,982,500,000
208,775,000
3,191,275,000
319,127,500
3,510,402,500
3,510,402,500
3,510,000,000

BREAKDOWN
A.DAFTAR BIAYA ALAT
uraian

No

pengukuran poligon
Pesawat Theodolit ( T2)
Unting unting
Payung
Patok 2/3
Meteran 50m
Rambu ukur
Statif
Data board
Alat Tuis
Alat Hitung

A.

1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11. paku payung
12 sepatu kerja
13 Helem kerja

B.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12
13

C.
1.
2.
3.
5.
6.
7.
8.
9.
10.
12
13

pengukuran situasi
Pesawat Theodolit wild( T0 )
Unting unting
Payung
Patok 2/3
Meteran 50m
Rambu ukur
Statif
Data board
Alat Tuis
Alat Hitung
paku payung
sepatu kerja
Helem kerja

pengukuran Waterpas
Water pas ( wp )
Unting unting
Payung
Meteran 50m
Rambu ukur
Statif
Data board
Alat Tuis
Alat Hitung
sepatu kerja
Helem kerja

perkiraan
kuantias

waktu
pelaksanaan

2
2
2
20
2
4
2
2
2
2
0.5
8
8

unit
bh
bh
btg
bh
bh
unit
bh
unit
unit
kg
psng
ls

90
90
90
-

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
TOTAL

100,000
10,000
25,000
5,000
150,000
40,000
50,000
15,000
10,000
200,000
10,000
300,000
20,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

18,000,000
20,000
50,000
100,000
300,000
14,400,000
9,000,000
30,000
20,000
400,000
5,000
2,400,000
160,000
44,885,000

sewa

42
42
42
420
42
48
42
42
42
42
2
128
128

unit
bh
bh
btg
bh
bh
unit
bh
unit
unit
kg
psng
ls

90
90
90
-

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
TOTAL

100,000
10,000
25,000
5,000
150,000
40,000
50,000
15,000
10,000
200,000
10,000
300,000
20,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

378,000,000
420,000
1,050,000
2,100,000
6,300,000
172,800,000
189,000,000
630,000
420,000
8,400,000
20,000
38,400,000
2,560,000
800,100,000

sewa

2
2
2
2
4
2
2
2
2
6
6

unit
bh
bh
bh
bh
unit
bh
unit
unit
psng
ls

90
90
90
-

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
TOTAL

100,000
10,000
25,000
150,000
40,000
50,000
15,000
10,000
200,000
300,000
20,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

18,000,000
20,000
50,000
300,000
14,400,000
9,000,000
30,000
20,000
400,000
1,800,000
120,000
44,140,000

sewa

Rp

889,125,000

TOTAL HARGA

Harga
satuan

Jumlah
Harga

Keterangan

sewa
sewa

sewa
sewa

sewa
sewa

B.DAFTAR BIAYA PERSONIL

No
I

II

III

IV

perkiraan
kuantitas

Uraian

waktu
pelaksanaan

harga
satuan

Jumlah
harga

TEAM LEADER
a. Pesawat Theodolit ( T2 )
b. Pesawat Theodolit wild( T0)
c. Water Pas ( wp )

1 Org
1 Org
1 Org

90
90
90

Rp
Rp
Rp
TOTAL

450,000
450,000
350,000

Rp
Rp
Rp
Rp

40,500,000
40,500,000
31,500,000
112,500,000

CHIEF SURVEYOR
a. Pesawat Theodolit ( T2 )
b. Pesawat Theodolit wild( T0 )
c. Water Pas ( wp )

1 Org
1 Org
1 Org

90
90
90

Rp
Rp
Rp
TOTAL

300,000
300,000
300,000

Rp
Rp
Rp
Rp

27,000,000
27,000,000
27,000,000
81,000,000

SURVEYOR
a. Pesawat Theodolit ( T2 )
b. Pesawat Theodolit wild( T0 )
c. Water Pas ( wp )

2 Org
42 Org
2 Org

90
90
90

Rp
Rp
Rp
TOTAL

250,000
250,000
200,000

Rp
Rp
Rp
Rp

45,000,000
945,000,000
36,000,000
1,026,000,000

TENAGA LAPANGAN
a. Pesawat Theodolit ( T2 )
b. Pesawat Theodolit wild( T0 )
c. Water Pas ( wp )

6 Org
84 Org
4 Org

90
90
90

Rp
Rp
Rp
TOTAL

100,000
100,000
100,000

Rp
Rp
Rp
Rp

54,000,000
756,000,000
36,000,000
846,000,000

TOTAL HARGA

Rp

C. DAFTAR BAHAN
No

perkiraan
kuantitas

Uraian

1 Patok BM
2 Patok CP
3 patok Kayu

47 bh
6 bh
6 btg

harga
satuan
Rp 500,000
Rp 400,000
Rp 200,000

TOTAL HARGA

Jumlah
harga
Rp
Rp
Rp

23,500,000
2,400,000
1,200,000

Rp

27,100,000

D. DAFTAR PERLENGKAPAN SURVAY

No

Uraian

Perkiran
Harga
Kuantitas
Satuan
3 lmbr Rp 75,000
4 lmbr Rp 75,000
1 ls
Rp 250,000

1. peta Topo
2. peta Dasar
3. Data kordinat
Total

Jumlah harga
Rp
Rp
Rp
Rp

225,000
300,000
250,000
775,000

2,065,500,000

BREAKDOWN
RENCANA ANGARAN BIAYA ALAT SURVAY
uraian alat

No

pengukuran poligon
Pesawat Theodolit ( T0 )
Unting unting
Payung
Patok 2/3
Meteran 50m
Rambu ukur
Statif
Data board
Alat Tuis
Alat Hitung

A.

1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11. paku payung

B.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
C.
1.
2.
3.
5.
6.
7.
8.
9.
10.

pengukuran situasi
Pesawat Theodolit wild( T2 )
Unting unting
Payung
Patok 2/3
Meteran 50m
Rambu ukur
Statif
Data board
Alat Tuis
Alat Hitung
paku payung

pengukuran poligon
Water pas ( wp )
Unting unting
Payung
Meteran 50m
Rambu ukur
Statif
Data board
Alat Tuis
Alat Hitung

perkiraan
kuantias

waktu
pelaksanaan

Harga
satuan

Jumlah
Harga

2
2
2
20
2
2
2
2
2
2
0.5

unit
bh
bh
btg
bh
bh
unit
bh
unit
unit
kg

90
90
90
-

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
TOTAL

100,000
10,000
35,000
5,000
135,000
40,000
50,000
15,000
7,500
350,000
8,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

18,000,000
20,000
70,000
100,000
270,000
7,200,000
9,000,000
30,000
15,000
700,000
4,000
35,409,000

sewa

42
42
42
420
42
42
42
42
42
42
2

unit
bh
bh
btg
bh
bh
unit
bh
unit
unit
kg

90
90
90
-

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
TOTAL

100,000
10,000
35,000
5,000
135,000
40,000
50,000
15,000
7,500
350,000
8,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

378,000,000
420,000
1,470,000
2,100,000
5,670,000
151,200,000
189,000,000
630,000
315,000
14,700,000
16,000
743,521,000

sewa

2
2
2
2
4
2
2
2
2

unit
bh
bh
bh
bh
unit
bh
unit
unit

90
90
90
-

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
TOTAL

100,000
10,000
35,000
135,000
40,000
50,000
15,000
7,500
350,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

18,000,000
20,000
70,000
270,000
14,400,000
9,000,000
30,000
15,000
700,000
42,505,000

sewa

Rp

821,435,000

TOTAL HARGA

RENCANA ANGARAN BIAYA TENEGA KERJA SURVAY

No
I

II

III

IV

Uraian Tenaga Kerja

Keterangan

perkiraan
kuantitas

waktu
pelaksanaan

harga
satuan

Jumlah
harga

TEAM LEADER
a. Pesawat Theodolit ( T0 )
b. Pesawat Theodolit wild( T2 )
c. Water Pas ( wp )

1 Org
1 Org
1 Org

90
90
90

Rp
450,000
Rp
450,000
Rp
350,000
TOTAL

Rp
Rp
Rp
Rp

40,500,000
40,500,000
31,500,000
112,500,000

CHIEF SURVEYOR
a. Pesawat Theodolit ( T0 )
b. Pesawat Theodolit wild( T2 )
c. Water Pas ( wp )

1 Org
1 Org
1 Org

90
90
90

Rp
300,000
Rp
300,000
Rp
300,000
TOTAL

Rp
Rp
Rp
Rp

27,000,000
27,000,000
27,000,000
81,000,000

SURVEYOR
a. Pesawat Theodolit ( T0 )
b. Pesawat Theodolit wild( T2 )
c. Water Pas ( wp )

2 Org
42 Org
2 Org

90
90
90

Rp
250,000
Rp
250,000
Rp
200,000
TOTAL

Rp
Rp
Rp
Rp

45,000,000
945,000,000
36,000,000
1,026,000,000

TENAGA LAPANGAN
a. Pesawat Theodolit ( T0 )
b. Pesawat Theodolit wild( T2 )
c. Water Pas ( wp )

6 Org
84 Org
4 Org

90
90
90

Rp
100,000
Rp
100,000
Rp
100,000
TOTAL

Rp
Rp
Rp
Rp

54,000,000
756,000,000
36,000,000
846,000,000

TOTAL HARGA

Rp

2,065,500,000

sewa
sewa

sewa
sewa

sewa
sewa

RENCANA ANGARAN BIAYA PERLENGKAPAN SURVAY

No

Uraian perlengkapan
ukur survay
1. peta Topo
2. peta Dasar
3. Data kordinat
Total

Perkiran
Kuantitas
3 lmbr
4 lmbr
1 ls

Rp
Rp
Rp

Harga
Satuan
74,500
75,000
250,000

Jumlah harga
Rp
Rp
Rp
Rp

223,500
300,000
250,000
773,500

DAFTAR BAHAN

No

Uraian

perkiraan

harga

kuantitas

Jumlah

satuan

harga

1 Patok BM

47 bh

Rp

500,000

Rp

23,500,000

2 Patok CP

6 bh

Rp

400,000

Rp

2,400,000

3 patok Kayu

6 btg

Rp

200,000

Rp

1,200,000

Rp

27,100,000

TOTAL HARGA

C. BIAYA DAN WAKTU PENGERJAAN.

REKAPITULASI RENCANA ANGGARAN BIAYA
No

HARGA

I
II
III

RENCANA ANGARAN BIAYA PERLENGKAPAN SURVAY

#######
RENCANA ANGARAN BIAYA ALAT SURVAY
#######
RENCANA ANGARAN BIAYA TENEGA KERJA SURVAY
#######
TOTAL HARGA
#######
KEUNTUNGAN PEMBORONG
#######
JUMLAH
#######
PPN 10 %
#######
JUMLAH
#######