Rab Perubahan Renovasi Madrasah Al-Falah Desa Lihung
Rab Perubahan Renovasi Madrasah Al-Falah Desa Lihung
Rab Perubahan Renovasi Madrasah Al-Falah Desa Lihung
GAMBAR RENCANA
KABUPATEN
BANJAR
KECAMATAN
KARANG INTAN
DESA
LIHUNG
JENIS PRASARANA
RENOVASI MADRASAH AL-FALAH
LOKASI
RT. 02
JUDUL GAMBAR
±0.00
Digambar Oleh
Pelaksana Keg./Kader Teknis
Lembar…..Dari…..Lembar
Catatan : Gambar dibuat secara manual
GAMBAR RENCANA PRASARANA
GAMBAR RENCANA
KABUPATEN
BANJAR
KECAMATAN
KARANG INTAN
DESA
LIHUNG
JENIS PRASARANA
RENOVASI MADRASAH AL-FALAH
LOKASI
RT. 02
JUDUL GAMBAR
Digambar Oleh
Pelaksana Keg./Kader Teknis
Lembar…..Dari…..Lembar
PERHITUNGAN VOLUME
Data Lapangan
Bagian bangunan yang direnovasi:
1. Beberapa Kolom Lt. 1 dan Lt.2
2. Balok,Pagar dan Lantai Selasar Lt. 2
3. Dinding Depan,Belakang dan Samping Bangunan Lt.2+Jendela Kelas Lt.2 dan Dinding Belaka
4. Penambahan Dinding Dalam Kelas Lt.2
5. Tangga Beton
6. Talang Air Hujan
7. Cat Dinding
0 Pekerjaan Pembongkaran
A. DINDING BATA
1 PEKERJAAN KOLOM
C. PAGAR SELASAR
Pemasangan 1m2 dinding bata ringan tebal 10 cm dengan mortar
Tinggi Pagar = 100 cm =
Panjang Pagar = 2.75 + 2.51
= 1.64 + 2.17
= 22.84 m
Luas Dinding Pagar = 1 x 22.84
= 22.84 m2
= 23 m2
Lihat Analisa Harga Satuan 1 m2 dinding bata ringan tebal 10cm dgn mortar
0.671 OH Pekerja
1.3 OH Tukang batu
0.13 OH Kepala tukang
0.003 OH Mandor
8.4 biji Bata ringan tebal 10cm
0.063 Kg Mortar siap pakai
Pekerjaan Plesteran
Luas dinding = 23 m2 x
= 46 m2
Pembesian
LUAS 1
D 10 jarak 20 cm = 1200 cm /
= 60 batang x
= 192 m
= 16 batang x
= 32 batang =
= 236.8 kg =
D 10 jarak 10 cm = 180 cm /
= 18 batang x
= 72 m
= 6 batang x
= 12 batang =
= 88.8 kg =
LUAS 2
D 10 jarak 20 cm = 772 cm /
= 38.6 batang x
= 123.52 m
= 10.2933333333 batang x
= 20.5866666667 batang =
= 151.7 kg =
D 10 jarak 10 cm = 275 cm /
= 27.5 batang x
= 110 m
= 9.1666666667 batang x
= 18.3333333333 batang =
= 133.2 kg =
Maka Upah dan Bahan untuk cor beton lantai selasar 4.5 m3
Pekerja = 4.5 X 1.65
Tukang = 4.5 X 0.25
Kepala Tukang = 4.5 X 0.025
Semen = 4.5 x 218
Pasir = 4.5 x 0.52
Kerikil = 4.5 x 0.87
Total Luas Dinding Lt.2 = Luas Dinding Lt.2 - Luas Jendela Lt.2
= 96 - 10.3
= 80.228 m2
= 80.23 m3
Pekerjaan Plesteran
Luas dinding = 101.5 m2 x
= 203 m2
Lihat Analisa Harga Satuan Pembuatan dan pemasangan 1 m2 pintu dan jendel
0.8 OH Pekerja
2.4 OH Tukang kayu
0.24 OH Kepala tukang
0.04 OH Mandor
Pekerjaan bekisting
Luas bekisting = 0.15 x 2.55
= 1.53 m2 x
= 6.12 m2
Lihat Analisa Harga Satuan
1 m2 bekisting untuk kolom
0.66 OH Pekerja
0.33 OH Tukang kayu
0.033 OH Kepala tukang
0.033 OH Mandor
0.04 m3 Kayu kelas III
0.2 Liter Minyak bekisting
0.4 kg Paku 5 cm - 12 cm
0.015 m3 Balok kayu kelas II
0.35 Lbr Plywood tebal 9 mm
2 Batang Dolken kayu j 810cm -pan
Lihat Analisa Harga Satuan 1 m2 dinding bata ringan tebal 10cm dgn mortar
0.671 OH Pekerja
1.3 OH Tukang batu
0.13 OH Kepala tukang
0.003 OH Mandor
8.4 biji Bata ringan tebal 10cm
0.063 Kg Mortar siap pakai
Pekerjaan Plesteran
Luas dinding = 13.22 m2 x
= 26.44 m2
Tulangan Pijakan
Diameter Tulangan = D8-20 selimut beton 3 cm
Bentang = 3.5 m
Jumlah Tulangan = 3.5 / 0.2
Panjang Tulangan = 4D + 22
= 0.032 + 23
= 102.128 cm =
Volume = 1/4π x D2
= 0.785 x 0.008x0.008
= 0.0044 m3
Volume D10-15 = 1/4π x 0.01x0.01
= 0.0047 m3
Volume Tulangan Pijakan = 0.0044 + 0.0047
= 0.009 m3
Tulangan Plat
Arah X,D16-12.5 bentang (arah x)=1.5m, (arah y)=3.5m
Jumlah Tulangan = 3.5 / 0.125
Bagian Pijakan
Luas Penampang Segitiga = 1/2 x 0.3
= 0.0375 m2
Panjang Bentang = 1.5 m
Volume Pijakan = 0.0375 x 1.5
= 0.05625 m3
Volume Total Pijakan = Volume Pijakan x Jumlah
= 0.05625 x 9
= 0.50625 m3
Panjang = 350 cm =
Upah Tukang besi = Rp 300,000.00 per meter lari
6 PEKERJAAN LAINNYA
Pemasangan talang air
Panjang talang = 12.8 + 2
= 14.8 m
Pipa Pembuang Air = 0.35 m +
= 5.8 m =
Lihat Analisa Harga Satuan Pemasangan 1 m talang Yo. lingkaran D-15 cm, sen
0.15 OH Pekerja
0.3 OH Tukang
0.03 OH Kepala tukang
0.008 OH Mandor
1.05 m Seng pelat
0.01 kg Paku 1 cm - 2,5 cm
0.5 kg Besi strip
Panjang = 75 cm =
Lebar = 75 cm =
Tebal = 25 cm =
Volume = 0.140625 m3 x
= 1.265625 m3
= 1.3 m3
Pekerjaan Pembesian 10 kg
Panjang = 75 cm =
Lebar = 75 cm =
Tebal = 25 cm =
Jumlah = 11 buah
D 10 = panjang 1 begel
= (25+75)+(25+75)
= 200 cm +
= 205 cm =
= 0.75 / 0.15
= 5 buah
= 5 x 2.05
= 10.25 m x
= 20.5 m x
= 225.5 m
= 18.7916666667 batang =
= 139.0583333333 kg =
Bindrat = 140 x 10%
= 14 kg
121.3 m2 No Uraian
A TENAGA
0.15 m Pekerja
Mandor
embok bata
5.45 m
5.45
20 batang
148 kg
4(2.5) cm
5 (tekukan)
0.55 m
18 batang
135.5 kg
pala tukang
= 21.8295 OH = 22 hok
= 21.8295 OH = 22 hok
= 2.18295 OH = 2 hok
= 1.2474 OH = 1 hok
11 kolom = 59.95 m
0.2 m
0.2 m
x 0.2
pala Tukang
= 3.9567 OH = 4 hok
= 0.5995 OH = 0.6 hok
= 0.05995 OH = 0.06 hok
= 13.4288 zak = 13.4 zak
= 1.24696 m3 = 1.2 m3
= 1.87044 m3 = 2 m3
x 4 sisi
11 kolom
pala tukang
nyak bekisting
ku 5 cm - 12 cm
ok kayu kelas II
wood tebal 9 mm
lken kayu j 810cm -panj 4 m
= 29.04 OH = 29 hok
= 14.52 OH = 14.5 hok
= 1.452 OH = 1.4 hok
= 1.452 OH = 1.4 hok
= 1.76 m3 = 1.7 M3
= 8.8 Liter
= 17.6 kg
= 0.66 m3 = 69 batang
= 15.4 Lbr = 15.4 lembar
= 88 Batang
2.5 m
2.5
9 batang
68 kg
4(2.5) cm
5 (tekukan)
0.55 m
8.5 batang
62 kg
pala tukang
= 10.01 OH = 10 hok
= 10.01 OH = 10 hok
= 1.001 OH = 1 hok
= 0.572 OH = 0.5 hok
11 kolom = 27.5 m
0.2 m
0.2 m
x 0.2
pala Tukang
pala tukang
nyak bekisting
ku 5 cm - 12 cm
ok kayu kelas II
wood tebal 9 mm
lken kayu j 810cm -panj 4 m
+ 12.12 + 1.6 + 3
10 batang
74 kg
4(2.5) cm
5 (tekukan)
0.65 m
45 batang
333 kg
pala tukang
= 31.339 OH = 31 hok
= 31.339 OH = 31 hok
= 3.1339 OH = 3 hok
= 1.7908 OH = 2 hok
0.2 m
0.25 m
x 0.25
pala Tukang
pala tukang
ku 5 cm - 12 cm
nyak bekisting
ok kayu kelas II
wood tebal 9 mm
lken kayu ÿ (8-10) cm panjang 4 m
= 4.092 OH = 4 hok
= 2.046 OH = 2 hok
= 0.2046 OH = 0.2 hok
= 0.2046 OH = 0.2 hok
= 0.248 m3
= 2.48 kg = 2.5 kg
= 1.24 Liter
= 0.1116 m3 = 11.625 batang
= 2.17 Lbr = 2 lembar
= 12.4 Batang
5.2 batang
38.5 kg
4(2.5) cm
5 (tekukan)
0.45 m
15.5 batang
115 kg
pala tukang
= 11.8195 OH = 12 hok
= 11.8195 OH = 12 hok
= 1.18195 OH = 1 hok
= 0.6754 OH = 0.5 hok
0.15 m
0.2 m
x 0.2
pala Tukang
pala tukang
ku 5 cm - 12 cm
nyak bekisting
ok kayu kelas II
wood tebal 9 mm
lken kayu ÿ (8-10) cm panjang 4 m
1 m
+ 2.35 + 2.2 + 1.8
+ 2.08
pala tukang
2 sisi
SP : 3PP tebal 20 mm
pala tukang
= 11.96 OH = 12 hok
= 9.2 OH = 9 hok
= 0.92 OH = 1 hok
= 0.598 OH = 0.5 hok
= 476.928 Kg = 9.53856 zak
= 1.426 m3 = 1.5 m3
2 sisi
pala tukang
= 0.92 OH = 1 hok
= 2.898 OH = 3 hok
= 0.2898 OH = 0.3 hok
= 0.138 OH = 0.1 hok
= 4.6 Kg = 4.6 kg
= 4.6 Kg = 4.6 kg
= 11.96 Kg = 12 kg
1.8 m
7.72 m
1.6 m
4.5 m3
20 cm
3.2 M
2 lapis
32 batang
237 kg
10 cm
4 m
2 lapis
12 batang
89 kg
20 cm
3.2 M
2 lapis
20.5 batang
152 kg
10 cm
4 m
2 lapis
18 batang
133 kg
20 cm
3.2 M
2 lapis
8 batang
59 kg
10 cm
4 m
2 lapis
10.6 batang
78.4 kg
152 kg - 59 kg =
20.5 batang - 8 batang =
133 kg - 78.4 kg =
18 batang - 10.6 batang =
28.5 kg - 13.74 kg =
pala tukang
mik ukuran 30 cm x 30 cm
pala tukang
men Portland
2.7 m
+ 1.96 + 2.28 + 1.89
+ 2.17 + 2.08
+ 8.53 m
+ 0.7 + 1.5
2.35 m
+ 2.28 + 1.89 + 1.83
pala tukang
= 68.1065 OH = 68 hok
= 131.95 OH = 132 hok
= 13.195 OH = 13.2 hok
= 0.3045 OH = 0.3 hok
= 852.6 biji = 853 biji
= 6.3945 Kg = 6.4 kg
2 sisi
SP : 3PP tebal 20 mm
pala tukang
2 sisi
pala tukang
= 4.06 OH = 4 hok
= 12.789 OH = 13 hok
= 1.2789 OH = 1.4 hok
= 0.609 OH = 0.6 hok
= 20.3 Kg = 20.3 kg
= 20.3 Kg = 20.3 kg
= 52.78 Kg = 52.8 kg
+ 0.7 + 1.5
pala tukang
3.4 batang
25 kg
4(2.5) cm
5 (tekukan)
0.43 m
2.4 batang
10.9 kg
pala tukang
4 kolom = 10.2 m
0.15 m
0.15 m
x 0.15
pala Tukang
x 4 sisi
4 kolom
pala tukang
nyak bekisting
ku 5 cm - 12 cm
ok kayu kelas II
wood tebal 9 mm
lken kayu j 810cm -panj 4 m
= 4.0392 OH = 4 hok
= 2.0196 OH = 2 hok
= 0.20196 OH = 1.4 hok
= 0.20196 OH = 0.2 hok
= 0.2448 m3 = 0.2 M3
= 1.224 Liter = 1.2 0
= 2.448 kg = 2.4 kg
= 0.0918 m3 = 10 batang
= 2.142 Lbr = 15.4 lembar
= 12.24 Batang = 13 batang
2.55 m
6.61 m
2 dinding
pala tukang
2 sisi
SP : 3PP tebal 20 mm
pala tukang
= 6.8744 OH = 7 hok
= 5.288 OH = 5 hok
= 0.5288 OH = 0.5 hok
= 0.34372 OH = 0.3 hok
= 274.12992 Kg = 5.4825984 zak
= 0.81964 m3 = 0.8 m3
2 sisi
pala tukang
x 3.5 x 17
= 28 buah
x 1.5 x 28 = 0.00844032
x 1.5 x 28 = 0.00844032
= 10 buah
x 3.5 x 10 = 0.0017584
x 3.5 x 10 = 0.0017584
+ 0.0017584 x 2
+ (40-6) x 2
+ 34 x 2
= 106 cm = 1.06 m
x 6.12 x 8 = 0.0138745296
x 6.12 x 2 = 0.0013836096
0.015 m3
+ (40-6) x 2
+ 34 x 2
= 106 cm = 1.06 m
x 6.12 x 6 = 0.0073792512
x 6.12 x 2 = 0.0013836096
0.008 m3
pala tukang
= 27.475 OH = 27 hok
= 27.475 OH = 27 hok
= 2.7475 OH = 2.7 hok
= 1.57 OH = 1.5 hok
x 0.25 m
x 1.5
2.96 m + 1.66 m =
x 6.12
x 1.5
+ 0.612 + 0.15
ume Tulangan
pala Tukang
SP : 3PP tebal 20 mm
pala tukang
pala tukang
x 9
x 9
mik ukuran 30 cm x 30 cm
pala tukang
men Portland
= 5.1975 OH = 5 hok
= 2.59875 OH = 2.6 hok
= 0.259875 OH = 0.2 hok
= 0.259875 OH = 0.2 hok
= 7.79625 Doos = 7.8 doos
= 74.25 Kg = 1.485 zak
= 0.334125 M3 = 0.3 m3
= 3.7125 Kg = 3.7 kg
3.5 m
m
4.15 m + 1.3 m
6 m
pala tukang
ku 1 cm - 2,5 cm
pe AW diameter 4
pala tukang
+ 26.3
2 sisi
pala tukang
pala tukang
= 1.95 OH = 2 hok
= 0.975 OH = 1 hok
= 0.0975 OH = 0.1 hok
= 0.0975 OH = 0.1 hok
= 1.56 m3 = 1.5 m3
= 262.6 kg = 5.252 zak
= 0.6305 m3 = 0.6 m3
0.75 m
0.75 m
0.25 m
5 (tekukan)
2.05 m
2
11 bh
19 batang
140 kg
pala tukang
= 10.78 OH = 11 hok
= 10.78 OH = 11 hok
= 1.078 OH = 1 hok
= 0.616 OH = 0.6 hok
1.13. Pembongkaran 1 m3 beton bertulang
L.01 OH 13.334
L.04 OH 0.666
1 balok 4x6 = 0.0096 m3
1 balok 4x6 = 0.0096 m3
+ 1.6
1 balok 4x6 = 0.0096 m3
+ 1.8
1 balok 4x6 = 0.0096 m3
+ 2.75 + 2.59
= 9.5 zak
330 kg
44.5 batang
143.6 kg
19.4 batang
47.36 kg
= 20 zak
+ 1.83
= 42 zak
1 balok 4x6 = 0.0096 m3
= 5.5 zak
5 buah (arah x)
+ 27 + 4D
+ 28 + 0.032
m3
m3
m3
m3
m3
m3
m3
m3
x 40.8
+ 3.854 + 5.0995
22 + 8.8125
No. Uraian Pekerjaan Vol. Sat.
0 PEKERJAAN PERSIAPAN
1 Pembongkaran
Pekerja 217.000 hok
Mandor 11.000 hok
II. PEKERJAAN KOLOM
1 Pembesian
Besi D10 29.00 batang
Besi D8 26.50 batang
Bindrat 41.35 kg
2 Cor beton kolom
Semen 19.40 zak
Pasir 1.80 m3
Kerikil 2.80 m3
3 Bekisting
Kayu kelas III 2.50 m3
Minyak bekisting 13.20 liter
Paku 5 cm - 12 cm 26.40 kg
Balok kayu kelas II 103.13 batang
Plywood tebal 9 mm 23.10 lembar
Dolken kayu j 810cm -panj 4 m 132.00 batang
4 Upah
Pekerja 81 hok
Tukang 54 hok
Kepala tukang 5.2 hok
Mandor 3.6 hok
II. PEKERJAAN SELASAR
1 Pembesian
Besi D10 59.70 batang
Besi D8 79.90 batang
Bindrat 103.41 kg
2 Cor beton balok dan lantai
Semen 31.20 zak
Pasir 3.30 m3
Kerikil 5.50 m3
3 Bekisting
Kayu kelas III 0.32 m3
Minyak bekisting 1.94 liter
Paku 5 cm - 12 cm 3.20 kg
Balok kayu kelas II 15.00 batang
Plywood tebal 9 mm 2.60 lembar
Dolken kayu j 810cm -panj 4 m 16.00 batang
4 Keramik lantai
Ubin keramik 40.00 doos
Semen Portland 7.61 zak
Pasir pasang 1.70 m3
Semen warna 19.00 kg
5 Pas. Dinding Bata Ringan
Bata ringan tebal 10cm 194.00 biji
Mortar siap pakai 1.50 kg
Semen 9.50 zak
Pasir pasang 1.50 m3
Plamuur 4.60 kg
Cat dasar 4.60 kg
Cat penutup 12.00 kg
6 Upah
Pekerja 150 hok
Tukang 138.70 hok
Kepala tukang 13.57 hok
Mandor 7 hok
III. PEKERJAAN DINDING LT.1 DAN LT.2
1 Pekerjaan Jendela dan Pintu
Ukuran 70x100cm 4.00 Bh
Ukuran 150x100cm 5.00 Bh
Ukuran 96x190cm 3.00 Bh
Upah untuk pemasangan pintu dan jendela
Pekerja 12.60 hok
Tukang batu 38.00 hok
Kepala tukang 3.80 hok
Mandor 0.60 hok
2 Pas. Dinding Bata Ringan LT 1
Pekerja 68.00 hok
Tukang batu 132.00 hok
Kepala tukang 13.20 hok
Mandor 0.30 hok
Bata ringan tebal 10cm 853.00 BH
Mortar siap pakai 6.40 kg
3 Pekerjaan Plesteran
Pekerja 52.80 hok
Tukang batu 40.00 hok
Kepala tukang 4.00 hok
Mandor 2.60 hok
Semen 42.09 zak
Pasir pasang 6.30 m3
4 Pekerjaan Cat Dinding
Pekerja 4.00 hok
Tukang cat 13.00 hok
Kepala tukang 1.40 hok
Mandor 0.60 hok
Plamuur 20.30 kg
Cat dasar 20.30 kg
Cat penutup 52.80 kg
IV. PEKERJAAN DINDING DALAM KELAS LT.2
A. KOLOM DINDING
1 Pekerjaan Pembesian
D 10 3.40 Btg
D8 2.40 Btg
Bindrat 3.59 kg
Pekerja 2.70 hok
Tukang besi 2.70 hok
Kepala tukang 0.20 hok
Mandor 0.10 hok
2 Pekerjaan cor kolom
Pekerja 0.40 hok
Tukang Batu 0.06 hok
Kepala Tukang 0.01 hok
Semen 1.30 zak
Pasir 0.10 m3
Kerikil 0.10 m3
3 Pekerjaan bekisting
Pekerja 4.00 hok
Tukang kayu 2.00 hok
Kepala tukang 1.40 hok
Mandor 0.20 hok
Kayu kelas III 0.20 btg
Minyak bekisting 1.20 Ltr
Paku 5 cm - 12 cm 2.40 Kg
Balok kayu kelas II 9.56 Btg
Plywood tebal 9 mm 15.40 Lmbar
Dolken kayu j 810cm -panj 4 m 13.00 btg
B. DINDING
1 Pemasangan 1m2 dinding bata ringan tebal 10 cm dengan mortar
Pekerja 8.80 hok
Tukang batu 17.00 hok
Kepala tukang 1.70 hok
Mandor 0.04 hok
Bata ringan tebal 10cm 111.00 Bh
Mortar siap pakai 0.80 kg
2 Pekerjaan Plesteran
Pekerja 7.00 hok
Tukang batu 5.00 hok
Kepala tukang 0.50 hok
Mandor 0.30 hok
Semen 5.48 zak
Pasir pasang 0.80 m3
3 Pekerjaan Cat Dinding
Pekerja 0.50 hok
Tukang cat 1.60 hok
Kepala tukang 0.16 hok
Mandor 0.08 hok
Plamuur 2.60 kg
Cat dasar 2.60 kg
Cat penutup 6.80 kg
UPAH
1 Pekerja 585.00 hok 573 hok
2 Tukang 525 hok 506 hok
3 Kepala Tukang 51.8 hok 50.0 hok
4 Mandor 18.9 hok 18 hok
BAHAN
1 Batu belah 1.5 m3 1.5 m3
2 Bindrat 162.4 kg 137.0 kg
3 Semen 137.22 zak 137 zak
4 Pasir Cor 9.10 m3 9.0 m3
5 Kerikil 10.10 m3 10.0 m3
6 Kayu kelas III 3.02 m3 3.0 m3
7 Minyak bekisting 16.34 liter 16.0 liter
8 Paku 5 cm - 12 cm 32.15 kg 32.0 kg
9 Balok kayu kelas II 127.69 batang 128 batang
10 Plywood tebal 9 mm 41.10 lembar 41 lembar
11 Dolken kayu j 810cm -panj 4 m 161.00 batang 161 batang
12 Bata ringan tebal 10cm 1158.00 biji 1158 biji
13 Mortar siap pakai 8.70 kg 9 kg
14 Pasir pasang 8.60 m3 9 m3
15 Plamuur 60.60 kg 60 kg
16 Cat dasar 66.00 kg 66 kg
17 Cat penutup 157.90 kg 158 kg
18 Besi D10 65 batang 65 batang
19 Besi D16 15 batang 15 batang
20 Besi D8 113 batang 113 batang
21 Besi D19 4 batang 4 batang
22 Besi D12 2 batang 2 batang
23 Besi D16 3 batang 3 batang
24 Talang Air Hujan 14.80 m 15 m
25 Pipa Pembuang Air 6.00 m 6 m
26 Seng pelat 15.50 m 16 m
27 Paku 1 cm - 2,5 cm 0.15 kg 0.2 kg
28 Besi strip 7.40 kg 7.5 kg
29 Jendela Ukuran 70x100cm 4.00 bh 4 bh
30 Jendela Ukuran 150x100cm 5.00 bh 5 bh
31 Pintu Ukurann 96x190cm 3.00 bh 3 bh
32 Pipa PVC tipe AW diameter 4 7.000 m 7 m
33 Semen warna 22.700 kg 23 kg
34 Ubin keramik 30x30 47.800 doos 48 doos
35 Rangka Hollow (taso) 40/40 102.000 btg 102 btg
36 Kalsiboard 112,2 lmbr 113 lmbr
37 Baut 612.000 biji 612 biji
38 Paku tripleks 1,2 kg 1 kg
39 Pagar Besi 3.500 m 4 m
7850
7850 70.9 kg 9.581269 = 10 btg
7850 132.5 kg 14.72367 = 15 btg
7850 27.6 kg 3.730659 = 4 btg
7850 108.9 kg 4.063995 = 4 btg
7850 10.9 kg 1.015078 = 1 btg
7850 57.9 kg 3.048796 = 3 btg
7850 10.9 kg 1.015078 = 1 btg
26.7 kg 3.601419 = 4 btg
RENCANA ANGGARAN BIAYA (RAB)
Volume
Kategori
Uraian Satuan
Total Swadaya Dana Desa Biaya
a b c d
1. BAHAN
1 Batu belah 1.5 - 1.5 m3 I-a
2 Bindrat 137.00 - 137.00 kg I-b
3 Semen 137.00 - 137.00 zak I-b
4 Pasir Cor 9.00 - 9.00 m3 I-a
5 Kerikil 10.00 - 10.00 m3 I-a
6 Kayu kelas III 3.00 - 3.00 m3 I-b
7 Minyak bekisting 16.00 - 16.00 liter I-b
8 Paku 5 cm - 12 cm 32.00 - 32.00 kg I-b
9 Balok kayu kelas II 128.00 - 128.00 batang I-b
10 Plywood tebal 9 mm 41.00 - 41.00 lembar I-b
11 Dolken kayu j 810cm -panj 4 m 161.00 - 161.00 batang I-b
12 Bata ringan tebal 10cm 1158.00 - 1158.00 biji I-b
13 Mortar siap pakai 9.00 - 9.00 kg I-b
14 Pasir pasang 9.00 - 9.00 m3 I-b
15 Plamuur 60.00 - 60.00 kg I-b
16 Cat dasar 66.00 - 66.00 kg I-b
17 Cat penutup 158.00 - 158.00 kg I-b
18 Besi D10 65.00 - 65.00 batang I-b
19 Besi D16 15.00 - 15.00 batang I-b
20 Besi D8 113.00 - 113.00 batang I-b
21 Besi D19 4.00 - 4.00 batang I-b
22 Besi D12 2.00 - 2.00 batang I-b
23 Besi D16 3.00 - 3.00 batang I-b
24 Talang Air Hujan 15.00 - 15.00 m I-b
25 Pipa Pembuang Air 6.00 - 6.00 m I-b
26 Seng pelat 16.00 - 16.00 m I-b
27 Paku 1 cm - 2,5 cm 0.20 - 0.20 kg I-b
28 Besi strip 7.50 - 7.50 kg I-b
29 Jendela Ukuran 70x100cm 4.00 - 4.00 bh I-b
30 Jendela Ukuran 150x100cm 5.00 - 5.00 bh I-b
31 Pintu Ukurann 96x190cm 3.00 - 3.00 bh I-b
32 Pipa PVC tipe AW diameter 4 7.00 - 7.00 m I-b
33 Semen warna 23.00 - 23.00 kg I-b
34 Ubin keramik 30x30 48.00 - 48.00 doos I-b
35 Rangka Hollow (taso) 40/40 102.00 - 102.00 btg I-b
36 Kalsiboard 113.00 - 113.00 lmbr I-b
37 Baut 612.00 - 612.00 biji I-b
38 Paku tripleks 1.20 - 1.20 kg I-b
39 Pagar Besi 3.50 - 3.50 m I-b
SUB TOTAL (1)
2. ALAT
1 Sekop 4.0 4.0 - bh II-a
2 Meteran Kecil 1.0 - 1.00 bh II-a
3 Waterpass 2.0 - 2.00 bh II-a
4 Keranjang 5.0 - 5.00 bh II-a
5 Ember 4.0 - 4.00 bh II-a
6 Arco/gerobak 1.0 - 1.00 bh II-a
7 Kasutan 2.0 1 2.00 bh II-a
8 Kuas rool 2.0 - 2.00 bh II-a
9 Kuas 5" 3.0 - 3.00 bh II-a
SUB TOTAL (2)
3. UPAH
1 Pekerja 534.00 - 534.00 hok III-a
2 Tukang 505.00 - 505.00 hok III-a
3 Kepala Tukang 50.00 - 50.00 hok III-a
4 Mandor 18.00 - 18.00 hok III-a
SUB TOTAL (3)
4. LAIN-LAIN
1 Papan Nama Kegiatan 1.0 - 1.00 bh II-a
2 Prasasti 1.0 - 1.00 bh II-a
Keterangan :
Harga sudah termasuk pajak
Kategori Biaya
I-a Pembelian bahan hasil tenaga manusia
I-b Pembelian bahan hasil industri
Mengetahui, Diperiksa
Kepala Desa, Tim Penyusun R
( ) ( )
Sekdes
(RAB)
Jumlah
Harga Satuan (Rp) Swadaya Jumlah Dana Desa (Rp)
(Rp)
e f=bxe g
Rp 184,500.00 - Rp 276,750.00
Rp 28,400.00 - Rp 3,890,800.00
Rp 68,100.00 - Rp 9,329,700.00
Rp 181,400.00 - Rp 1,632,600.00
Rp 224,500.00 - Rp 2,245,000.00
Rp 6,804,150.00 - Rp 20,412,450.00
Rp 11,400.00 - Rp 182,400.00
Rp 22,700.00 - Rp 726,400.00
Rp 19,300.00 - Rp 2,470,400.00
Rp 141,800.00 - Rp 5,813,800.00
Rp 5,700.00 - Rp 917,700.00
Rp 10,300.00 - Rp 11,927,400.00
Rp 141,800.00 - Rp 1,276,200.00
Rp 209,700.00 - Rp 1,887,300.00
Rp 4,600.00 - Rp 276,000.00
Rp 32,500.00 - Rp 2,145,000.00
Rp 32,500.00 - Rp 5,135,000.00
Rp 107,800.00 - Rp 7,007,000.00
Rp 198,500.00 - Rp 2,977,500.00
Rp 51,100.00 - Rp 5,774,300.00
Rp 255,200.00 - Rp 1,020,800.00
Rp 141,800.00 - Rp 283,600.00
Rp 198,500.00 - Rp 595,500.00
Rp 36,900.00 - Rp 553,500.00
Rp 42,600.00 - Rp 255,600.00
Rp 2,300.00 - Rp 36,800.00
Rp 28,400.00 - Rp 5,680.00
Rp 38,600.00 - Rp 289,500.00
Rp 510,400.00 - Rp 2,041,600.00
Rp 1,190,800.00 - Rp 5,954,000.00
Rp 1,247,500.00 - Rp 3,742,500.00
Rp 85,100.00 - Rp 595,700.00
Rp 6,500.00 - Rp 149,500.00
Rp 132,700.00 - Rp 6,369,600.00
Rp 39,700.00 - Rp 4,049,400.00
Rp 85,100.00 - Rp 9,616,300.00
Rp 200.00 - Rp 122,400.00
Rp 17,100.00 - Rp 20,520.00
Rp 340,300.00 - Rp 1,191,050.00
- Rp 123,197,250.00
Rp 85,100.00 340400 -
Rp 28,400.00 - Rp 28,400.00
Rp 2,300.00 - Rp 4,600.00
Rp 28,400.00 - Rp 142,000.00
Rp 11,400.00 - Rp 45,600.00
Rp 623,800.00 - Rp 623,800.00
Rp 14,800.00 - Rp 29,600.00
Rp 28,400.00 - Rp 56,800.00
Rp 34,100.00 - Rp 102,300.00
340,400 Rp 1,033,100.00
Rp 100,000.00 Rp 53,400,000.00
Rp 120,000.00 Rp 60,600,000.00
Rp 130,000.00 Rp 6,500,000.00
Rp -
- Rp 120,500,000.00
Rp 150,000.00 - Rp 150,000.00
Rp 250,000.00 - Rp 250,000.00
- Rp 400,000.00
340,400 Rp 245,130,350.00
Rp 4,869,607.00
Rp 249,999,957.00
DESA (dibulatkan) Rp 250,000,000.00
aya Rp 340,400.00
A DESA + Swadaya) Rp 250,340,400.00
( )
Anggota/ Kader Teknik
Pajak harga dasar DPP PPH PPN Retribusi
Rp 14,250.00 175,000 180,412.37 5,412.37 4,000.00
Rp 465,800.00 25,000 25,773.20 773.20 2,577.32
Rp 1,109,700.00 60,000 61,855.67 1,855.67 6,185.57
Rp 80,100.00 172,500 177,835.05 5,335.05 3,500.00
Rp 145,000.00 210,000 216,494.85 6,494.85 8,000.00
Rp 2,412,450.00 6,000,000 6,185,567.01 185,567.01 618,556.70
Rp 22,400.00 10,000 10,309.28 309.28 1,030.93
Rp 86,400.00 20,000 20,618.56 618.56 2,061.86
Rp 294,400.00 17,000 17,525.77 525.77 1,752.58
Rp 688,800.00 125,000 128,865.98 3,865.98 12,886.60
Rp 112,700.00 5,000 5,154.64 154.64 515.46
Rp 1,505,400.00 9,000 9,278.35 278.35 927.84
Rp 151,200.00 125,000 128865.97938144 3865.97938 12886.597938
Rp 87,300.00 200,000 206,185.57 6,185.57 3,500.00
Rp 36,000.00 4,000 4,123.71 123.71 412.37
Rp 257,400.00 28,600 29,484.54 884.54 2,948.45
Rp 616,200.00 28,600 29,484.54 884.54 2,948.45
Rp 832,000.00 95,000 97,938.14 2,938.14 9,793.81
Rp 352,500.00 175,000 180,412.37 5,412.37 18,041.24
Rp 689,300.00 45,000 46,391.75 1,391.75 4,639.18
Rp 120,800.00 225,000 231,958.76 6,958.76 23,195.88
Rp 33,600.00 125,000 128,865.98 3,865.98 12,886.60
Rp 70,500.00 175,000 180,412.37 5,412.37 18,041.24
Rp 66,000.00 32,500 33,505.15 1,005.15 3,350.52
Rp 30,600.00 37,500 38,659.79 1,159.79 3,865.98
Rp 4,800.00 2,000 2,061.86 61.86 206.19
Rp 680.00 25,000 25,773.20 773.20 2,577.32
Rp 34,440.00 34,008 35,059.79 1,051.79 3,505.98
Rp 241,600.00 450,000 463,917.53 13,917.53 46,391.75
Rp 704,000.00 1,050,000 1,082,474.23 32,474.23 108,247.42
Rp 442,500.00 1,100,000 1,134,020.62 34,020.62 113,402.06
Rp 70,700.00 75,000 77,319.59 2,319.59 7,731.96
Rp 18,400.00 5,700 5,876.29 176.29 587.63
Rp 753,600.00 117,000 120,618.56 3,618.56 12,061.86
Rp 479,400.00 35,000 36,082.47 1,082.47 3,608.25
Rp 1,141,300.00 75,000 77,319.59 2,319.59 7,731.96
Rp 61,200.00 100 103.09 3.09 10.31
Rp 2,520.00 15,000 15,463.92 463.92 1,546.39
Rp 141,050.00 300,000 309,278.35 9,278.35 30,927.84
Rp 14,500,090.00
85,054.95
28,350.52
2,268.04
28,350.52
11,340.21
623,711.34
14,742.27
28,350.52
34,020.62