No Item Pekerjaan
1 Pasangan Batu Bata
Bahan
Batu Bata
Pasir
Semen
Upah
Pekerja
Tukang
K. Tukang
Mandor
Satuan
Harga
Satuan
70.000
0.050
12.000
Buah
M
Kg
400.00
100,000.00
1,000.00
28,000.00
5,000.00
12,000.00
0.300
0.100
0.010
0.015
Or/Hr
Or/Hr
Or/Hr
Or/Hr
60,000.00
70,000.00
80,000.00
70,000.00
Jumlah =
18,000.00
7,000.00
800.00
1,050.00
71,850.00
Oty
Harga
(Rp)
Satuan
Harga
Satuan
Harga
(Rp)
420.000
0.300
72.000
Buah
M
Kg
400.00 168,000.00
100,000.00 30,000.00
1,000.00 72,000.00
1.800
0.600
0.060
0.090
Or/Hr
Or/Hr
Or/Hr
Or/Hr
60,000.00 108,000.00
70,000.00 42,000.00
80,000.00
4,800.00
70,000.00
6,300.00
Jumlah = 431,100.00
Item Pekerjaan
A Bahan (SNI)
Batu Bata
Pasir
Semen
Ember
Bambu (panjang 5m)
Paku
Benang
B Tenaga Terampil
Pekerja
Tukang
K. Tukang
Mandor
Operator/Satpam
Oty x Volume (6 m)
Satuan
Harga
(Rp)
Harga Satuan
420.000
0.300
72.000
2.000
2.000
0.250
1.000
Buah
M
Kg
Buah
Buah
Kg
Buah
400.00 168,000.00
100,000.00 30,000.00
1,000.00 72,000.00
8,000.00 16,000.00
10,000.00 20,000.00
12,000.00
3,000.00
2,000.00
2,000.00
Jumlah = 311,000.00
1.800
0.600
0.060
0.090
0
Or/Hr
Or/Hr
Or/Hr
Or/Hr
Or/Hr
60,000.00 108,000.00
70,000.00 42,000.00
80,000.00
4,800.00
70,000.00
6,300.00
0
0
Jumlah = 161,100.00
C Tenaga Teknis
P. Manager
Site Manager
Kepala Teknik
Drafter
Surveyor 1
Surveyor 2
Kepala Pelaksana
Pelaksana Besi
Pelaksana Beton
Pelaksana Bekisting
Logistik
Staff Logistik
0
0
0
0
0
0
0
0
0
0
0
0
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
0
0
0
0
0
0
0
0
0
0
0
0
Jumlah =
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Bulan
Bulan
Bulan
Bulan
Bulan
Bulan
0
0
0
0
0
0
Jumlah =
0
0
0
0
0
0
0
E Biaya Kantor
Gaji Kantor
Tenaga Adm.
Listrik
Telepon
0
0
0
0
Bulan
Bulan
Bulan
Bulan
0
0
0
0
0
0
0
0
Air
Bulan
0
Jumlah =
0
0
Rp472,100.00
Rp431,100.00
n = 1.095
Rencana Anggaran Biaya
No
Item Pekerjaan
Oty
Satuan
Harga Satuan x n
70.000
0.050
12.000
Buah
M
Kg
438.04
109,510.55
1,095.11
0.300
0.100
0.010
0.015
Or/Hr
Or/Hr
Or/Hr
Or/Hr
65,706.33
76,657.39
87,608.44
76,657.39
Jumlah =
Harga
(Rp)
30,662.96
5,475.53
13,141.27
0.00
19,711.90
7,665.74
876.08
1,149.86
78,683.33
Item Pekerjaan
A Bahan (SNI)
Batu Bata
Pasir
Semen
Ember
Bambu (panjang 5m)
Paku
Tali
Benang
B Tenaga Terampil
Pekerja
Tukang
K. Tukang
Mandor
Operator/Satpam
Oty x Volume (6 m)
Satuan
Harga
Satuan
Harga
(Rp)
420.000
0.300
72.000
2.000
8.000
0.250
1.000
1.000
Buah
M
Kg
Buah
Buah
Kg
Buah
Buah
400.00 168,000.00
100,000.00 30,000.00
1,000.00 72,000.00
8,000.00 16,000.00
10,000.00 80,000.00
12,000.00
3,000.00
6,500.00
6,500.00
2,000.00
2,000.00
Jumlah = 377,500.00
1.800
0.600
0.060
0.090
0
Or/Hr
Or/Hr
Or/Hr
Or/Hr
Or/Hr
60,000.00 108,000.00
70,000.00 42,000.00
80,000.00
4,800.00
70,000.00
6,300.00
0
0
Jumlah = 161,100.00
C Tenaga Teknis
P. Manager
Site Manager
Kepala Teknik
Drafter
Surveyor 1
Surveyor 2
Kepala Pelaksana
Pelaksana Besi
Pelaksana Beton
Pelaksana Bekisting
Logistik
Staff Logistik
0
0
0
0
0
0
0
0
0
0
0
0
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
Or/Bulan
0
0
0
0
0
0
0
0
0
0
0
0
Jumlah =
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Bulan
Bulan
Bulan
Bulan
Bulan
Bulan
0
0
0
0
0
0
Jumlah =
0
0
0
0
0
0
0
E Biaya Kantor
Gaji Kantor
Tenaga Adm.
Listrik
0
0
0
Bulan
Bulan
Bulan
0
0
0
0
0
0
0
0
Telepon
Air
Bulan
Bulan
0
0
Jumlah =
0
0
0
Rp538,600.00
Rp431,100.00
n = 1.249
Rencana Anggaran Biaya
No
Item Pekerjaan
Harga
Satuan Satuan x
n
Oty
70.000
0.050
12.000
Buah
M
Kg
499.74
124,936.21
1,249.36
0.300
0.100
0.010
0.015
Or/Hr
Or/Hr
Or/Hr
Or/Hr
74,961.73
87,455.35
99,948.97
87,455.35
Jumlah =
Harga
(Rp)
34,982.14
6,246.81
14,992.35
0.00
22,488.52
8,745.53
999.49
1,311.83
89,766.67