RENCANA ANGGARAN BIAYA (RAB)

PEKERJAANLOKASI : DESA SUSUKAN KEC. SUSUKAN KAB.SEMARANGTAHUN : 2016

HARGA JUMLAH TOTALNO URAIAN PEKERJAAN ANALISA SAT VOLUME SATUAN HARGA HARGA

Rp Rp Rp1 2 3 4 5 6 7 8

A PEKERJAAN PESIAPAN1 Administrasi Hit unit 1.00 500,000.00 500,000.002 Pembersihan Lapangan Hit unit 1.00 250,000.00 250,000.00

750,000.00B PEKERJAAN TANAH

1 Galian Tanah Pondasi II.1 m3 30.00 28,250.00 847,500.00847,500.00

C PEKERJAAN PASANGAN1 Pas. Pondasi Batu Belah III.7 m3 24.30 518,100.00 12,589,830.002 Pas. Batu Bata IV.8 m2 142.00 94,787.50 13,459,825.003 Plesteran Dinding V.5 m2 284.00 28,767.00 8,169,828.004 Pas. Keramik Lantai IV.8 m2 90.00 135,784.50 12,220,605.00

46,440,088.00D PEKERJAAN BETON

1 Beton Sloof VII.15 m3 2.80 3,145,880.00 8,808,464.002 Beton Kolom VII.15 m3 3.20 3,145,880.00 10,066,816.003 Beton Balok VII.15 m3 1.60 3,145,880.00 5,033,408.004 Beton Ring Balok VII.19 m' 53.00 74,787.50 3,963,737.505 Beton Rabat VII.5 m' 4.20 900,175.00 3,780,735.00

31,653,160.50E PEKERJAAN KAYU & PLAFOND

1 Kuda-kuda Kayu Kruing VIII.7 m3 1.20 8,557,100.00 10,268,520.002 Gording, nok Kayu Kruing VIII.11 m3 1.40 7,122,005.00 9,970,807.003 Usuk, reng Kayu Kruing VIII.20 m2 143.00 104,225.00 14,904,175.004 Kusen Pintu/Jendela Kayu Kamfer VIII.27 m3 0.40 9,442,500.00 3,777,000.005 Daun Pintu/Jendela Panil Kamfer VIII.35 m2 14.80 492,825.00 7,293,810.006 Pasang Eternit Rangka Kayu Kruing VIII.38 m2 110.00 146,410.00 16,105,100.00

62,319,412.00F PEKERJAAN PENUTUP ATAP

1 Genteng Flam Kebumen IX.1 m2 143.00 75,540.00 10,802,220.002 Bubungan Genteng Kebumen IX.3 m' 11.00 87,000.00 957,000.00

11,759,220.00G PEKERJAAN CAT

1 Cat Tembok XI.4 m2 284.00 14,837.50 4,213,850.002 Cat Plafond XI.4 m2 110.00 14,837.50 1,632,125.003 Cat Kayu XI.3 m' 22.00 42,142.50 927,135.00

6,773,110.00H PEKERJAAN INSTALASI LISTRIK

1 Instalasi Titik Lampu hit bh 7.00 100,000.00 700,000.002 Saklar hit bh 2.00 15,000.00 30,000.003 Stop Kontak hit bh 2.00 15,000.00 30,000.004 Lampu SL 18 W hit bh 7.00 30,000.00 210,000.00

970,000.00

1 2 3 4 5 6 7I PEKERJAAN LAIN-LAIN

1 Kunci Pintu hit bh 1.00 100,000.00 100,000.002 Engsel Pintu hit bh 6.00 5,000.00 30,000.003 Grendel Pintu hit bh 2.00 4,000.00 8,000.004 Engsel Jendela hit bh 16.00 4,000.00 64,000.005 Grendel Jendela hit bh 16.00 3,000.00 48,000.006 Handel Jendela hit bh 8.00 3,000.00 24,000.007 Hak Angin hit bh 16.00 3,000.00 48,000.00

322,000.00

JUMLAH I 161,834,490.50

J. PENGADAAN MEUBELAIR/SARANA RUANG PERPUSTAKAAN

: PEMBANGUNAN RUANG PERPUSTAKAAN MA AL-ISLAM SUSUKAN

1 Lemari Perpustakaan hit bh 3.00 2,500,000.00 7,500,000.002 Papan Tulis hit bh 1.00 300,000.00 300,000.003 Meja Pustakawan hit bh 1.00 2,000,000.00 2,000,000.004 Kursi Pustakawan hit bh 2.00 500,000.00 1,000,000.005 Meja Baca hit bh 6.00 750,000.00 4,500,000.006 Kursi Baca hit bh 24.00 150,000.00 3,600,000.007 Papan Panjang hit bh 1.00 300,000.00 300,000.008 Tempat Sampah hit bh 1.00 50,000.00 50,000.007 Tempat Cuci Tangan hit bh 1.00 700,000.00 700,000.008 Jam Dinding hit bh 1.00 50,000.00 50,000.00

20,000,000.00

JUMLAH I 20,000,000.00

JUMLAH 181,834,490.50 PPN 10% 18,183,449.05 JUMLAH TOTAL 200,017,939.55 DIBULATKAN 200,000,000.00

REKAPITULASI RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN 1 RKB MA AL-ISLAM SUSUKANLOKASI : DESA SUSUKAN KEC. SUSUKAN KAB.SEMARANGTAHUN : 2013

NO URAIAN PEKERJAAN JUMLAH HARGA (Rp)

A PEKERJAAN PERSIAPAN 750,000.00

B PEKERJAAN TANAH 847,500.00

C PEKERJAAN PASANGAN 46,440,088.00

D PEKERJAAN BETON 31,653,160.50

E PEKERJAAN KAYU & PLAFOND 62,319,412.00

F PEKERJAAN PENUTUP ATAP 11,759,220.00

G PEKERJAAN CAT 6,773,110.00

H PEKERJAAN INSTALASI LISTRIK 970,000.00

I PEKERJAAN LAIN-LAIN 322,000.00

J PEKERJAAN MEUBELER/SARPRAS 20,000,000.00

JUMLAH Rp. 181,834,490.50

PPN 10% Rp. 18,183,449.05

JUMLAH TOTAL Rp. 200,017,939.55

DIBULATKAN Rp. 200,000,000.00

TERBILANG : DUA RATUS JUTA RUPIAH

ANALISA HARGA SATUAN PEKERJAANPembangunan Ruang Perpustakaan MA Al-Islam Susukan

NO URAIAN PEKERJAAN HARGA JUMLAH TOTALANALISIS/SATUAN SATUAN HARGA HARGA

Rp. Rp. Rp.

II.1 Galian Tanah Biasa sedalam 1 m per m30.5000 Pekerja 50,000.00 25,000.000.0500 Mandor 65,000.00 3,250.00

28,250.00

II.8 Tanah Diratakan & Dipadatkan per m30.4000 Pekerja 50,000.00 20,000.000.0400 Mandor 65,000.00 2,600.00

22,600.00

III.6 Pasangan Pondasi Batu Belah 1 PC : 6 PS per m31.1000 m3 Batu Belah 150,000.00 165,000.002.9250 zak Semen PC 51,000.00 149,175.000.5610 m3 Pasir Pasang 150,000.00 84,150.001.5000 Pekerja 50,000.00 75,000.000.6000 Tukang Batu 60,000.00 36,000.000.0600 Kepala Tukang 65,000.00 3,900.000.0750 Mandor 65,000.00 4,875.00

518,100.00

IV.7 Pasangan Batu Bata 1 PC : 4 PS per m2, tebal 1/2 Bata70.0000 bh Batu Bata 700.00 49,000.00

0.2875 zak Semen PC 51,000.00 14,662.500.0500 m3 Pasir Pasang 150,000.00 7,500.000.3200 Pekerja 50,000.00 16,000.000.1000 Tukang Batu 60,000.00 6,000.000.0100 Kepala Tukang 65,000.00 650.000.0150 Mandor 65,000.00 975.00

94,787.50

V.5 Plesteran tebal 15 mm dengan 1 PC : 6 PS per m20.0920 zak Semen PC 51,000.00 4,692.000.0230 m3 Pasir Pasang 150,000.00 3,450.000.2000 Pekerja 50,000.00 10,000.000.1500 Tukang Batu 60,000.00 9,000.000.0150 Kepala Tukang 65,000.00 975.000.0100 Mandor 65,000.00 650.00

28,767.00

IV.8 Pasang Lantai Keramik 40x40 cm per m21.0000 m2 Keramik 40x40 cm 55,000.00 55,000.00 c0.2845 zak Semen PC 51,000.00 14,509.500.0375 zak Semen warna 100,000.00 3,750.000.0420 m3 Pasir Pasang 150,000.00 6,300.000.6200 Pekerja 50,000.00 31,000.000.3500 Tukang Batu 60,000.00 21,000.000.0350 Kepala Tukang 65,000.00 2,275.000.0300 Mandor 65,000.00 1,950.00

135,784.50

VII.5 Membuat Beton Bertulang dengan 1 PC : 2 Ps : 3 Kr per m38.4000 zak Semen PC 51,000.00 428,400.000.8100 m3 Batu pecah 2/3 cm 250,000.00 202,500.000.5400 m3 Pasir Beton 150,000.00 81,000.002.0000 Pekerja 50,000.00 100,000.000.3500 Tukang Batu 60,000.00 21,000.000.0350 Kepala Tukang 65,000.00 2,275.001.0000 Mandor 65,000.00 65,000.00

900,175.00

VII.9 Pembesian dengan besi polos per kg1.0500 kg Besi polos 12,000.00 12,600.000.0150 kg Kawat bendrat 17,000.00 255.000.0070 Pekerja 50,000.00 350.000.0070 Tukang Besi 60,000.00 420.000.0007 Kepala Tukang 65,000.00 45.500.0003 Mandor 65,000.00 19.50

13,690.00

VII.13 Pasang bekisting untuk balok per m20.0400 m3 Kayu lanan terentang 3,000,000.00 120,000.000.4000 kg Paku 15,000.00 6,000.000.0180 m3 Balok kayu lanan 3,000,000.00 54,000.000.3500 lbr Plywood tebal 9 mm 125,000.00 43,750.002.0000 btg Kayu dolok DN/Dolken 35,000.00 70,000.000.3200 Pekerja 50,000.00 16,000.000.3300 Tukang Kayu 60,000.00 19,800.000.0330 Kepala Tukang 65,000.00 2,145.000.0060 Mandor 65,000.00 390.00

332,085.00

VII.14 Membuat pondasi beton bertulang (100 kg besi+ bekisting) per m30.2000 m3 Kayu lanan terentang 3,000,000.00 600,000.001.5000 kg Paku 15,000.00 22,500.00

100.0000 kg Besi polos 12,000.00 1,200,000.002.2500 kg Kawat bendrat 20,000.00 45,000.008.0750 zak Semen PC 51,000.00 411,825.000.5200 m3 Batu pecah 2/3 cm 250,000.00 130,000.000.7800 m3 Pasir Beton 150,000.00 117,000.000.3900 Pekerja 40,000.00 15,600.000.3500 Tukang Batu 50,000.00 17,500.001.0400 Tukang Kayu 50,000.00 52,000.001.0500 Tukang Besi 50,000.00 52,500.000.2450 Kepala Tukang 55,000.00 13,475.000.1650 Mandor 55,000.00 9,075.00

2,686,475.00

VII.15 Membuat sloof/kolom beton bertulang (100 kg besi+ bekisting) per m30.2700 m3 Kayu lanan terentang 3,000,000.00 810,000.002.0000 kg Paku 15,000.00 30,000.00

100.0000 kg Besi polos 12,000.00 1,200,000.003.0000 kg Kawat bendrat 20,000.00 60,000.008.0750 zak Semen PC 51,000.00 411,825.000.5200 m3 Batu pecah 2/3 cm 250,000.00 130,000.000.7800 m3 Pasir Beton 150,000.00 117,000.004.8500 Pekerja 40,000.00 194,000.000.3500 Tukang Batu 50,000.00 17,500.001.5600 Tukang Kayu 50,000.00 78,000.001.4000 Tukang Besi 50,000.00 70,000.000.3310 Kepala Tukang 55,000.00 18,205.000.1700 Mandor 55,000.00 9,350.00

3,145,880.00

VII.18 Membuat ring balok beton bertulang per m'0.0030 m3 Kayu lanan terentang 3,000,000.00 9,000.000.0200 kg Paku 15,000.00 300.003.6000 kg Besi polos 12,000.00 43,200.000.0500 kg Kawat bendrat 20,000.00 1,000.000.1375 zak Semen PC 51,000.00 7,012.500.0090 m3 Batu pecah 2/3 cm 250,000.00 2,250.000.0150 m3 Pasir Beton 150,000.00 2,250.000.1000 Pekerja 40,000.00 4,000.000.0330 Tukang Batu 50,000.00 1,650.000.0330 Tukang Kayu 50,000.00 1,650.000.0330 Tukang Besi 50,000.00 1,650.000.0100 Kepala Tukang 55,000.00 550.000.0050 Mandor 55,000.00 275.00

74,787.50

VIII.7 Kuda-kuda kayu kruing bentang 6-9 m per m31.1000 m3 Kayu kruing 6,000,000.00 6,600,000.003.0000 kg Paku 15,000.00 45,000.00

15.0000 kg Besi strip 15,000.00 225,000.006.7000 Pekerja 50,000.00 335,000.00

20.0000 Tukang Kayu 60,000.00 1,200,000.002.0000 Kepala Tukang 65,000.00 130,000.000.3400 Mandor 65,000.00 22,100.00

8,557,100.00

VIII.11 Pasang gording kayu kruing per m31.1000 m3 Kayu kruing 6,000,000.00 6,600,000.002.2000 kg Paku/baut 15,000.00 33,000.001.9400 Pekerja 50,000.00 97,000.005.8000 Tukang Kayu 60,000.00 348,000.000.5800 Kepala Tukang 65,000.00 37,700.000.0970 Mandor 65,000.00 6,305.00

7,122,005.00

VIII.20 Pek. Usuk 5/7 dan reng 2/3 kayu kruing per m20.0150 m3 Kayu kruing 6,000,000.00 90,000.000.1500 kg Paku 15,000.00 2,250.000.1000 Pekerja 50,000.00 5,000.000.1000 Tukang Kayu 60,000.00 6,000.000.0100 Kepala Tukang 65,000.00 650.000.0050 Mandor 65,000.00 325.00

104,225.00

VIII.27 Pek. Kusen pintu/jendela kayu kamper per m31.1000 m3 Kayu kamper 7,000,000.00 7,700,000.003.0000 kg Paku 15,000.00 45,000.00

56.0000 bh Angkur 3,000.00 168,000.006.0000 Pekerja 50,000.00 300,000.00

18.0000 Tukang Kayu 60,000.00 1,080,000.002.0000 Kepala Tukang 65,000.00 130,000.000.3000 Mandor 65,000.00 19,500.00

9,442,500.00

VIII.35 Pek. Daun pintu/jendela panil kayu kamper per m20.0440 m3 Kayu kamper 7,000,000.00 308,000.000.1000 kg Lem 15,000.00 1,500.001.0000 Pekerja 50,000.00 50,000.002.0000 Tukang Kayu 60,000.00 120,000.000.2000 Kepala Tukang 65,000.00 13,000.000.0050 Mandor 65,000.00 325.00

492,825.00

VIII.38 Pek. Pasang etrnit GRC dan rangka plafond kayu kruing per m21.0000 m2 Eternit GRC 1x1m 18,000.00 18,000.000.0100 m3 Kayu kruing 6,000,000.00 60,000.000.0200 kg Paku 15,000.00 300.000.2800 Pekerja 50,000.00 14,000.000.8000 Tukang Kayu 60,000.00 48,000.000.0800 Kepala Tukang 65,000.00 5,200.000.0140 Mandor 65,000.00 910.00

146,410.00

VIII.40 Pek. Pasang lisplank kayu kruing tebal 2 cm per m'0.0230 m3 Kayu kruing 6,000,000.00 138,000.000.1000 kg Paku 15,000.00 1,500.000.2800 Pekerja 50,000.00 14,000.000.8000 Tukang Kayu 60,000.00 48,000.000.0800 Kepala Tukang 65,000.00 5,200.000.0140 Mandor 65,000.00 910.00

207,610.00Untuk papan lisplank lebar 20 cm = 41,522.00

IX.1 Menutup atap dgn genteng Kebumen per m225.0000 bh Genteng Kebumen 2,500.00 62,500.00

0.1500 Pekerja 50,000.00 7,500.000.0750 Tukang Kayu 60,000.00 4,500.000.0080 Kepala Tukang 65,000.00 520.000.0080 Mandor 65,000.00 520.00

75,540.00

IX.3 Menutup bubungan genteng Kebumen per m'5.0000 bh Genteng Kerpus 7,000.00 35,000.000.2700 zak PC 51,000.00 13,770.000.0320 m3 Pasir 150,000.00 4,800.000.4000 Pekerja 50,000.00 20,000.000.2000 Tukang Kayu 60,000.00 12,000.000.0200 Kepala Tukang 65,000.00 1,300.000.0020 Mandor 65,000.00 130.00

87,000.00

X.2 Memasang talang lebar 60 cm per m'1.1000 m' Seng talang 35,000.00 38,500.000.0870 Pekerja 50,000.00 4,350.000.1500 Tukang Kayu 60,000.00 9,000.000.0150 Kepala Tukang 65,000.00 975.000.0400 Mandor 65,000.00 2,600.00

55,425.00

XI.3 Pengecatan bidang kayu baru per m20.2000 kg Cat meni 40,000.00 8,000.000.1500 kg Plamir 25,000.00 3,750.000.1700 kg Cat dasar 60,000.00 10,200.000.2600 kg Cat penutup 2x 60,000.00 15,600.000.0700 Pekerja 50,000.00 3,500.000.0090 Tukang Cat 60,000.00 540.000.0060 Kepala Tukang 65,000.00 390.000.0025 Mandor 65,000.00 162.50

42,142.50

XI.4 Pengecatan tembok baru per m20.1000 kg Plamir tembok 25,000.00 2,500.000.1000 kg Cat dasar 20,000.00 2,000.000.2600 kg Cat penutup 2x 20,000.00 5,200.000.0200 Pekerja 50,000.00 1,000.000.0630 Tukang Cat 60,000.00 3,780.000.0030 Kepala Tukang 65,000.00 195.000.0025 Mandor 65,000.00 162.50

14,837.50