TAKE OF SHEET

SKETSA PERHITUNGAN

I PEKERJAAN BETON DAN PEMBESIAN

1.Pondasi Footplat 1.Pondasi Footplat

a sa = jarak antar sengkang = 0.10 m ko Jlh Ø pjg 1 Jlh pjg setiap tanda
sb-f = jarak antar tulangan = 0.15 m de btg besi btg Ø6 Ø 8 Ø 10
d' = tebal selimut beton = 0.02 m a 4 6 0.84 3.36
b 4 10 1.14 4.56
b Plat c 4 10 0.72 2.88
Lx = pjg footplat = 0.6 m d 3 10 0.94 2.82
c Ly = lebar footplat = 0.40 m e 4 10 0.72 2.88
T = tebal footplat = 0.25 m f 4 10 0.50 2
d Kolom Jumlah panjang (m) 3.36 0 15.14
bx = pjg kolom = 0.30 m Berat (kg/m) 0.222 0.395 0.617
e hy = lebar kolom = 0.15 m Jumlah kg 0.746 0 9.341
D = tinggi kolom = 0.35 m Total panjang (m) 3.36 0 15.14
Total Berat (kg) 0.746 0 9.341
Kebuthn besi (batang) 0.28 0 1.262
f D bx Volume beton = 0.455 m3
hx Ly
T
Ly Lx

2. Kolom K1 15x30 2. Kolom K1 15x30

bx = lebar kolom ko Jlh pjg 1 Jlh pjg setiap tanda

Ø besi
a b c hy = panjang kolom de btg btg Ø6 Ø 8 Ø 10
H1 = tinggi kolom a 40 8 0.86 34.4
H2 = H1 - tinggi balok b 3 12 6.50
c 3 12 6.50
bx Jumlah panjang (m) 0.0 34.4 0.0
Berat (kg/m) 0.222 0.395 0.617
hy Jumlah kg 0.0 13.6 0.0
Total panjang (m) 0 206 0.0
Total Berat (kg) 0 81.53 0
Kebuthn besi (batang) 0.00 17.2 0.00
Volume beton = 1.553 m3
Begisting = 31.05 m2

2. Balok B1 15x25 2. Balok B1 15x25

sa = jarak antar sengkang bx = tebal balok ko Jlh pjg 1 Jlh pjg setiap tanda
Ø besi
a d' = tebal selimut beton hy = tinggi balok de btg btg Ø6 Ø 8 Ø 10
pb = pjg besi per btg L = pjg balok a 304 8 0.76 231
ΣB = jumlah item b 2 12 46.16
b bx tp = tebal plat c 1 12 46.29

Page 1 of 28
 d 2 12 45.74
c e 0 8 45.56 0
hy
d Jumlah panjang (m) 0 231 0
Berat (kg/m) 0.222 0.395 0.617
e Jumlah kg 0 91.26 0
Total panjang (m) 0 231 0
Total Berat (kg) 0 91.26 0
Kebuthn besi (batang) 0 19.25 0
Volume beton = 0.889 m3
Begisting = 29.64 m2

3. Balok B2 15x20 3. Balok B2 15x20

sa = jarak antar sengkang bx = tebal balok ko Jlh pjg 1 Jlh pjg setiap tanda
Ø besi
a d' = tebal selimut beton hy = tinggi balok de btg btg Ø6 Ø 8 Ø 10
pb = pjg besi per btg L = pjg balok a 80 8 0.66 52.8
ΣB = jumlah item b 2 12 12.46
b bx tp = tebal plat c 0 10 12.53 0
d 2 12 12.14
c e 0 8 11.96 0
hy
d Jumlah panjang (m) 0 52.8 0
Berat (kg/m) 0.222 0.395 0.617
e Jumlah kg 0 20.86 0
Total panjang (m) 0 52.8 0
Total Berat (kg) 0 20.86 0
Kebuthn besi (batang) 0 4.4 0
Volume beton = 0.144 m3
Begisting = 6.6 m2

4. Balok B3 10x20 4. Balok B3 10x20

sa = jarak antar sengkang bx = tebal balok ko Jlh pjg 1 Jlh pjg setiap tanda
Ø besi
a d' = tebal selimut beton hy = tinggi balok de btg btg Ø6 Ø 8 Ø 10
pb = pjg besi per btg L = pjg balok a 122 8 0.56 68.32
ΣB = jumlah item b 2 10 18.74 37.48
b bx c 0 8 18.79 0
d 2 10 18.42 36.84
c e 0 8 18.26 0
hy
d Jumlah panjang (m) 0 68.32 74.32
Berat (kg/m) 0.222 0.395 0.617
e Jumlah kg 0 26.99 45.86
Total panjang (m) 0 68.32 74.32
Total Berat (kg) 0 26.99 45.86
Kebuthn besi (batang) 0 5.693 6.193
Volume beton = 0.146 m3
Begisting = 9.15 m2

5. Balok B4 10x15 5. Balok B4 10x15

Page 2 of 28
 sa = jarak antar sengkang bx = tebal balok ko Jlh pjg 1 Jlh pjg setiap tanda
Ø besi
a d' = tebal selimut beton hy = tinggi balok de btg btg Ø6 Ø 8 Ø 10
pb = pjg besi per btg L = pjg balok a 172 6 0.44 75.68
ΣB = jumlah item b 2 8 26.1 52.2
b bx c 0 8 26.15 0
d 2 8 25.88 51.76
c e 0 8 25.76 0
hy
d Jumlah panjang (m) 75.68 104 0
Berat (kg/m) 0.222 0.395 0.617
e Jumlah kg 16.8 41.06 0
Total panjang (m) 75.68 104 0
Total Berat (kg) 16.8 41.06 0
Kebuthn besi (batang) 6.307 8.663 0
Volume beton = 0.387 m3
Begisting = 10.32 m2

6. Balok BR 15x10 6. Balok BR 15x10

sa = jarak antar sengkang bx = tebal balok ko Jlh pjg 1 Jlh pjg setiap tanda
Ø besi
a d' = tebal selimut beton hy = tinggi balok de btg btg Ø6 Ø 8 Ø 10
pb = pjg besi per btg L = pjg balok a 274 6 0.44 120.6
ΣB = jumlah item b 2 8 41.3 82.6
b bx c 0 8 41.31 0
d 2 8 41.18 82.36
c e 0 8 41.06 0
hy
d Jumlah panjang (m) 120.6 165 0
Berat (kg/m) 0.222 0.395 0.617
e Jumlah kg 26.76 65.16 0
Total panjang (m) 120.6 165 0
Total Berat (kg) 26.76 65.16 0
Kebuthn besi (batang) 10.05 13.75 0
Volume beton = 0.617 m3
Begisting = 14.39 m2

7. Plat Lantai 7. Plat Lantai

a ko Jlh pjg 1 Jlh pjg setiap tanda

Ø besi
de btg btg Ø6 Ø 8 Ø 10
b a 23 10 12.61 289.9
b 23 10 12.42 285.7
c c 23 10 6.53 150.2
d 42 0 2.25
d e 62 10 4.806 297.9
f 62 10 4.62 286.4
e g 62 10 2.63 163.1
h 16 0 6.15
f Jumlah panjang (m) 0 0 1473
Berat (kg/m) 0.222 0.395 0.617

Page 3 of 28
 g Jumlah kg 0 0 909
Total panjang (m) 0 0 1473
h Total Berat (kg) 0 0 909
Kebuthn besi (batang) 0 0 122.8
Luas void = 0 m2
Volume beton = 6.642 m3
Begisting = 55.35 m2

8. Plat Balkon 8. Plat Balkon

a ko Jlh pjg 1 Jlh pjg setiap tanda

Ø besi
de btg btg Ø6 Ø 8 Ø 10
b a 10 10 18.61 186.1
b 10 10 18.42 184.2
c c 10 0 9.07
d 62 0 0.75
d e 92 10 1.806 166.1
f 92 10 1.62 149
e g 92 0 0.67
h 5 0 9.15
f Jumlah panjang (m) 0 0 685.4
Berat (kg/m) 0.222 0.395 0.617
g Jumlah kg 0 0 422.9
Total panjang (m) 0 0 685.4
h Total Berat (kg) 0 0 422.9
Kebuthn besi (batang) 0 0 57.12
Luas void = 1.96 m2
Volume beton = 3.059 m3
Begisting = 25.49 m2

9. Plat Kantilever/Kanopy 9. Plat Kantilever/Kanopy

a x ko Jlh pjg 1 Jlh pjg setiap tanda

Ø besi
de btg btg Ø6 Ø 8 Ø 10
b a 8 8 18.53 148
b 93 8 1.58 147

Jumlah panjang (m) 0 295.2 0

Berat (kg/m) 0.222 0.395 0.617
Jumlah kg 0 116.6 0
Total panjang (m) 0 295.2 0
Total Berat (kg) 0 116.6 0
Kebuthn besi (batang) 0 24.6 0
Luas void = 0 m2
Volume beton = 2.196 m3
Begisting = 27.45 m2

10. Plat Tangga 10. Plat Tangga

a tinggi lantai = 3.0 m ko Jlh pjg 1 Jlh pjg setiap tanda

Ø besi
tinggi anak tangga = 0.25 m de btg btg Ø6 Ø 8 Ø 10

Page 4 of 28
 b lebar anak tangga = 0.25 m a 28 8 0.86 24
b 28 8 0.78 22
c 0.25 c 5 8 4.26 21
d 5 8 4.18 21
0.25
d Jumlah panjang (m) 0 88.12 0
Berat (kg/m) 0.222 0.395 0.617
Jumlah kg 0 34.81 0
Total panjang (m) 0 88.12 0
Total Berat (kg) 0 34.81 0
Kebuthn besi (batang) 0 7.343 0
Volume beton = 0.607 m3
Begisting = 3.62 m2

11. Footplat Tangga 11. Footplat Tangga

a sa = jarak antar sengkang = 0.10 m ko Jlh Ø pjg 1 Jlh pjg setiap tanda
sb-f = jarak antar tulangan = 0.15 m de btg besi btg Ø6 Ø 8 Ø 10
d' = tebal selimut beton = 0.02 m a 5 6 0.54 2.70
b 5 10 1.19 5.95
b Plat c 5 10 0.87 4.35
Lx = pjg footplat = 0.75 m d 4 10 0.94 3.76
c Ly = lebar footplat = 0.50 m e 5 10 0.87 4.35
T = tebal footplat = 0.20 m f 4 10 0.70 2.8
d Kolom Jumlah panjang (m) 2.7 0 21.21
bx = pjg kolom = 0.15 m Berat (kg/m) 0.222 0.395 0.617
e hy = lebar kolom = 0.15 m Jumlah kg 0.599 0 13.09
D = tinggi kolom = 0.50 m Total panjang (m) 2.7 0 21.21
Total Berat (kg) 0.599 0 13.09
Kebuthn besi (batang) 0.225 0 1.768
f D bx Volume beton = 0.086 m3
hx Ly
T
Ly Lx

Rekapitulasi Kebutuhan Besi, Beton dan Begistin

Jmlah berat kebuthn besi

Ø besi
(kg) (btg)
6 44.91 16.86
8 478.26 100.90
10 1,400.16 189.11
12 455.80 42.77
Total 2,379.1 349.64

Total Volume Beton Total Begisting Ba

V = 16.78 m3 V = 36.24

Total Begisting Kolom Total Begisting Pla

V = 31.05 m2 V = 80.84

Page 5 of 28
PEKERJAAN PASANGAN

P luas kusen = = 9.419

tinggi pasangan = T = 2.90
panjang pasangan = P = 33.6
Luas pasangan = L = TxP
T Luas pasangan total = luas dinding - luas kuse
= 98 m2

Luas Plesteran = 196.4 m2

Page 6 of 28
TAKE OF SHEET
PERHITUNGAN

Jlh pjg setiap tanda

Catatan
Ø 10 Ø 12

4.56 ΣB = 6 bh
2.88 pb = 12 m
2.82
2.88
2
15.14 0
0.617 0.888
9.341 0
15.14 0
9.341 0
1.262 0

Jlh pjg setiap tanda

Catatan
Ø 10 Ø 12
sa = 0.15
19.5 bx = 0.15
19.5 hy = 0.30
0.0 39.0 H1 = 6.00
0.617 0.888 d' = 0.02
0.0 34.6 H2 = 5.75
0.0 234 ΣB = 6 bh
0 207.8 pb = 12 m
0.00 19.5

Jlh pjg setiap tanda

Catatan
Ø 10 Ø 12
sa = 0.15
92.32 bx = 0.15
46.29 hy = 0.25

Page 7 of 28
 91.48 L = 45.6
d' = 0.02
ΣB = 1 bh
0 230.1 pb = 12 m
0.617 0.888 tp = 0.12
0 204.3
0 230.1
0 204.3
0 19.17

Jlh pjg setiap tanda

Catatan
Ø 10 Ø 12
sa = 0.15
24.92 bx = 0.15
0 hy = 0.20
24.28 L = 12.00
d' = 0.02
ΣB = 1 bh
0 49.2 pb = 12 m
0.617 0.888 tp = 0.12
0 43.69
0 49.2
0 43.69
0 4.1

Jlh pjg setiap tanda

Catatan
Ø 10 Ø 12
sa = 0.15
37.48 bx = 0.10
hy = 0.20
36.84 L = 18.30
d' = 0.02
ΣB = 1 bh
74.32 0 pb = 12 m
0.617 0.888 tp = 0.12
45.86 0
74.32 0
45.86 0
6.193 0

Page 8 of 28
Jlh pjg setiap tanda
Catatan
Ø 10 Ø 12
sa = 0.15
bx = 0.10
hy = 0.15
L = 25.80
d' = 0.02
ΣB = 1 bh
0 0 pb = 12 m
0.617 0.888
0 0
0 0
0 0
0 0

Jlh pjg setiap tanda

Catatan
Ø 10 Ø 12
sa = 0.15
bx = 0.15
hy = 0.10
L = 41.10
d' = 0.02
ΣB = 1 bh
0 0 pb = 12 m
0.617 0.888
0 0
0 0
0 0
0 0

Jlh pjg setiap tanda

Catatan
Ø 10 Ø 12
289.9 arah X
285.7 sa-c = 0.20
150.2 sd = 0.15
arah Y
297.9 sef = 0.20
286.4 sh = 0.15
163.1

1473 0 Lx = 12.30
0.617 0.888 Ly = 4.50

Page 9 of 28
 909 0 tp = 0.12
1473 0 d' = 0.02
909 0 ΣB = 1
122.8 0 pb = 12

Jlh pjg setiap tanda

Catatan
Ø 10 Ø 12
186.1 arah X
184.2 sa-c = 0.15
sd = 0.15
arah Y
166.1 sef = 0.20
149 sh = 0.20

685.4 0 Lx = 18.30
0.617 0.888 Ly = 1.50
422.9 0 tp = 0.12
685.4 0 d' = 0.02
422.9 0 ΣB = 1
57.12 0 pb = 12

Jlh pjg setiap tanda

Catatan
Ø 10 Ø 12
sa = 0.20
x = 0.15
sb = 0.20
0 0 Lx = 18.30
0.617 0.888 Ly = 1.50
0 0 tp = 0.08
0 0 d' = 0.02
0 0 ΣB = 1
0 0 pb = 12

Jlh pjg setiap tanda

Catatan
Ø 10 Ø 12

Page 10 of 28
 arah X
sab = 0.15
arah Y
sbc = 0.15
0 0 Lx = 0.70
0.617 0.888 Ly = 4.10
0 0 tp = 0.12
0 0 d' = 0.02
0 0 ΣB = 1
0 0 pb = 12

Jlh pjg setiap tanda

Catatan
Ø 10 Ø 12

5.95 ΣB = 1 bh
4.35 pb = 12 m
3.76
4.35
2.8
21.21 0
0.617 0.888
13.09 0
21.21 0
13.09 0
1.768 0

Rekapitulasi Kebutuhan Besi, Beton dan Begisting

Total Begisting Balok

36.24 m2

Total Begisting Plat

80.84 m2

Page 11 of 28
 m2

= 107.6 m2
luas dinding - luas kusen

Page 12 of 28
 KEBUTUHAN BAHAN, ALAT DAN TENAGA KERJA

NO. Jenis Pekerjaan Koef. Vol.

I PEKERJAAN BONGKARAN

1.1 Bongkar 1 m2 atap lama

Pekerja 0.150 x 87.95 =

1.2 Bongkar 1 m2 kaso + reng lama

Pekerja 0.150 x 87.95 =

1.3 Bongkar 1 m2 plafond lama

Pekerja 0.150 x 55.35 =

1.4 Bongkar 1 m2 rangka plafond lama

Pekerja 0.150 x 55.35 =

II PEKERJAAN BETON DAN PEMBESIAN

2.1 1 m3 Beton (1:2:3)

Semen Portland (40 Kg) 7.900 x 16.78 =
Pasir Beton 0.500 x 16.78 =
Batu pecah 2/3 0.750 x 16.78 =
Pekerja 1.650 x 16.78 =
Tukang 0.250 x 16.78 =

2.2 1 Kg Pembesian
Besi Ø 6 mm 1.000 x 16.86 =
Besi Ø 8 mm 1.000 x 100.90 =
Besi Ø 10 mm 1.000 x 189.11 =
Besi Ø 12 mm 1.000 x 42.77 =
Kawat Bendrat 0.010 x 2,379.13 =
Pekerja 0.005 x 2,379.13 =
Tukang 0.005 x 2,379.13 =

2.3 1 m2 Begesting Kolom

Papan bekesting 2/20 - 2 m 1.000 x 77.63 =
Kayu Usuk 4/6 - 4 m 1.010 x 31.05 =
Paku 5 - 12 cm 0.400 x 31.05 =
Bambu 2.000 x 31.05 =
Minyak bekisting 0.100 x 31.05 =
Pekerja 0.150 x 31.05 =
Tukang 0.150 x 31.05 =

2.4 1 m2 Begesting Balok

Papan bekesting 2/20 - 2 m 1.000 x 90.60 =
Kayu Usuk 4/6 - 4 m 1.010 x 36.24 =
Paku 5 - 12 cm 0.400 x 36.24 =
Bambu 2.000 x 36.24 =
Minyak bekisting 0.100 x 36.24 =
 Pekerja 0.150 x 36.24 =
Tukang 0.150 x 36.24 =

2.5 1 m2 Begesting dak lantai

Papan bekesting 2/20 - 2 m 1.000 x 202.10 =
Kayu Usuk 4/6 - 4 m 1.071 x 80.84 =
Paku 5 - 12 cm 0.400 x 80.84 =
Minyak bekisting 0.200 x 80.84 =
Bambu 4.000 x 80.84 =
Pekerja 0.150 x 80.84 =
Tukang 0.150 x 80.84 =

III PEKERJAAN PASANGAN

3.1 1 m2 Pasang Batu Bata Tebal 1/2 Bata (1 : 6)

Bata Merah 70.000 x 98.22 =
Semen Portland (40 Kg) 0.208 x 98.22 =
Pasir Pasang 0.049 x 98.22 =
Pekerja 0.150 x 98.22 =
Tukang 0.100 x 98.22 =

3.2 1 m2 Plesteran, tebal 15 mm (1 : 6)

Semen Portland (40 Kg) 0.111 x 196.44 =
Pasir Pasang 0.027 x 196.44 =
Pekerja 0.200 x 196.44 =
Tukang 0.150 x 196.44 =

3.3 1 m2 Acian
Semen Portland (40 Kg) 0.050 x 196.44 =
Pekerja 0.200 x 196.44 =
Tukang 0.100 x 196.44 =

IV PEKERJAAN PENUTUP ATAP

4.1 Pasang 1 m2 kaso + reng lama

Pekerja 0.150 x 87.95 =
Tukang 0.100 x 87.95 =

4.2 Pasang 1 m2 atap lama

Pekerja 0.150 x 87.95 =
Tukang 0.100 x 87.95 =

V PEKERJAAN PLAFOND

5.1 1 m2 Pasang langit-langit GRC, tebal 5 mm + rangka besi hollow

Hollow 4 x 4 Zincromate 0.415 x 55.35 =
Hollow 2 x 4 Zincromate 0.150 x 55.35 =
Calsiboard 5 mm 0.364 x 55.35 =
Paku skrup gypsum 0.110 x 55.35 =
Dynabolt 8 x 65 (250) pcs 4.000 x 55.35 =
Pekerja 0.100 x 55.35 =
Tukang 0.050 x 55.35 =
VI PEKERJAAN KUSEN DAN KACA

6.1 1 m kusen pintu jendela kaca aluminium

Kusen Alumunium 4" 1.100 x 36.30 =
Skrup fixer 2.000 x 36.30 =
Sealant 0.060 x 36.30 =
Pekerja 0.043 x 36.30 =
Tukang 0.043 x 36.30 =

6.2 1 m2 Pasang Kaca Bening Tebal 5 mm

Kaca Bening 5 mm 1.100 x 4.99 =
Karet penjepit kaca 8.500 x 4.99 =
Pekerja 0.015 x 4.99 =
Tukang 0.150 x 4.99 =

6.3 1 m2 Pasang Kaca BeningTebal 8 mm

Kaca Bening 8 mm 1.100 x 2.23 =
Karet penjepit kaca 8.500 x 2.23 =
Pekerja 0.023 x 2.23 =
Tukang 0.230 x 2.23 =

VII PEKERJAAN PENUTUP LANTAI DAN DINDING

7.1 1 m2 Pasang Lantai Keramik 40x40 cm

Keramik 40x40 cm 1.050 x 82.80 =
Semen Portland (40 Kg) 0.188 x 82.80 =
Pasir pasang 0.042 x 82.80 =
Semen Warna 0.200 x 82.80 =
Pekerja 0.250 x 82.80 =
Tukang 0.012 x 82.80 =

7.2 1 m2 Pasang Lantai Keramik 25x25 cm (Tangga)

Keramik 25x25 cm 1.050 x 4.20 =
Semen Portland (40 Kg) 0.188 x 4.20 =
Pasir pasang 0.042 x 4.20 =
Semen Warna 0.200 x 4.20 =
Pekerja 0.250 x 4.20 =
Tukang 0.012 x 4.20 =

7.3 1 m2 Pasang dinding batu tempel

Batu andesit bakar 15x30 cm 1.050 x 16.56 =
Semen Portland (40 Kg) 0.294 x 16.56 =
Pasir pasang 0.035 x 16.56 =
Pekerja 0.620 x 16.56 =
Tukang 0.350 x 16.56 =

VIII PEKERJAAN FINISHING DAN LAIN-LAIN

8.1 1 m2 Pengecetan Tembok Baru (Cat penutup 2x)

Plamir tembok 0.100 x 196.44 =
Cat Dasar 0.100 x 196.44 =
Cat Tembok 0.260 x 196.44 =
 Pekerja 0.020 x 196.44 =
Tukang 0.063 x 196.44 =

8.2 1 titk Pasang Instalasi Lampu

Kabel NYM 3x2,5 mm 10.000 x 6.00 =
PVC 5/8 " Type D - 4m 2.000 x 6.00 =
T Dos 1.000 x 6.00 =
Embow dos 1.000 x 6.00 =
Klem kabel 20.000 x 6.00 =
Saklar tunggal 1.000 x 3.00 =
Lampu Philip LED 7 W 1.000 x 2.00 =
Lampu Philip LED 15 W 1.000 x 4.00 =
Pekerja 0.010 x 6.00 =
Tukang 0.200 x 6.00 =

8.3 1 titk Instalasi stop kontak

Kabel NYM 3x2,5 mm 5.000 x 1.00 =
PVC 5/8 " Type D - 4m 1.000 x 1.00 =
T Dos 1.000 x 1.00 =
Embow dos 1.000 x 1.00 =
Stop kontak 1.000 x 2.00 =
Pekerja 0.010 x 1.00 =
Tukang 0.200 x 1.00 =

8.4 Membersihkan dan membuang 1 m2 hasil bongkaran

Pekerja Langsir Hasil Bongkaran 0.200 x 110.70 =

Rekapitulasi kebutuhan bahan dan tenaga kerja

Total
Selisih
Volume
1 Semen Portland (40 Kg) 205.65 (0.35)
2 Semen Warna 17.40 0.40
3 Pasir Beton 8.39 0.39
4 Pasir Pasang 14.35 0.35
5 Bata Merah 6,875.47 0.47
6 Batu pecah 2/3 12.59 (0.41)
7 Besi Ø 6 mm 16.86 (0.14)
8 Besi Ø 8 mm 100.90 (0.10)
9 Besi Ø 10 mm 189.11 0.11
10 Besi Ø 12 mm 42.77 (0.23)
11 Kawat Bendrat 23.79 (0.21)
12 Papan bekesting 2/20 - 2 m 370.33 0.32
13 Kayu Usuk 4/6 - 4 m 154.58 (0.42)
14 Paku 5 - 12 cm 59.25 0.25
15 Bambu 457.94 (0.06)
16 Minyak bekisting 22.90 (0.10)
17 Hollow 4 x 4 Zincromate 22.97 (0.03)
18 Hollow 2 x 4 Zincromate 8.30 0.30
19 Calsiboard 5 mm 20.15 0.15
20 Paku skrup gypsum 6.09 0.09
21 Dynabolt 8 x 65 (250) pcs 221.40 0.40
22 Kusen Alumunium 4" 39.93 (0.07)
23 Skrup fixer 72.60 (0.40)
24 Sealant 2.18 0.18
25 Kaca Bening 5 mm 5.49 0.49
26 Kaca Bening 8 mm 2.46 0.46
27 Karet penjepit kaca 61.36 0.36
28 Keramik 40x40 cm 86.94 (0.06)
29 Keramik 25x25 cm 4.41 0.41
30 Batu andesit bakar 15x30 cm 17.39 0.39
31 Plamir tembok 19.64 (0.36)
32 Cat Dasar 19.64 (0.36)
33 Cat Tembok 51.07 0.07
34 Kabel NYM 3x2,5 mm 65.00 -
35 PVC 5/8 " Type D - 4m 13.00 -
36 T Dos 7.00 -
37 Embow dos 7.00 -
38 Klem kabel 120.00 -
39 Saklar tunggal 3.00 -
40 Lampu Philip LED 7 W 2.00 -
41 Lampu Philip LED 15 W 4.00 -
42 Stop kontak 2.00 -
43 Engsel Pintu 4.00 -
44 Engsel jendela 16.00 -
45 Hak Angin Jendela 8.00 -
46 Kunci tanam 2.00 -
47 Kunci slot jendela 8.00 -
48 Pekerja 267.72 (0.28)
49 Tukang 141.04 (0.96)
50 Pekerja Langsir Hasil Bongkaran 22.14 (0.86)
Jmlh Sat.

13.19 OH

13.19 OH

8.30 OH

8.30 OH

132.56 zak
8.39 m3
12.59 m3
27.69 OH
4.20 OH

16.86 Lonjor
100.90 Lonjor
189.11 Lonjor
42.77 Lonjor
23.79 kg
11.90 OH
11.90 OH

77.63 Lbr
31.36 btg
12.42 kg
62.10 btg
3.11 ltr
4.66 OH
4.66 OH

90.60 Lbr
36.60 btg
14.50 kg
72.48 btg
3.62 ltr
 5.44 OH
5.44 OH

202.10 Lbr
86.61 btg
32.34 kg
16.17 ltr
323.36 btg
12.13 OH
12.13 OH

6,875 Bh
20.38 zak
4.81 m3
14.73 OH
9.82 OH

21.71 zak
5.30 m3
39.29 OH
29.47 OH

9.82 zak
39.29 OH
19.64 OH

13.19 OH
8.79 OH

13.19 OH
8.79 OH

22.97 btg
8.30 btg
20.15 Lembar
6.09 kg
221.40 bh
5.54 OH
2.77 OH
39.93 m
72.60 bh
2.18 tube
1.56 OH
1.56 OH

5.49 m2
42.39 m
0.07 OH
0.75 OH

2.46 m2
18.97 m
0.05 OH
0.51 OH

86.94 m2
15.53 zak
3.48 m3
16.56 kg
20.70 OH
0.99 OH

4.41 m2
0.79 zak
0.18 m3
0.84 Kg
1.05 OH
0.05 OH

17.39 m2
4.86 zak
0.58 m3
10.27 OH
5.80 OH

19.64 kg
19.64 kg
51.07 kg
 3.93 OH
12.38 OH

60.00 m
12.00 Lonjor
6.00 bh
6.00 bh
120.00 bh
3.00 bh
2.00 bh
4.00 bh
0.06 OH
1.20 OH

5.00 m
1.00 Lonjor
1.00 bh
1.00 bh
2.00 bh
0.01 OH
0.20 OH

22.14 OH

Dibulatkan
206.00 zak
17.00 kg
8.00 m3
14.00 m3
6,875.00 bh
13.00 m3
17.00 lonjor
101.00 lonjor
189.00 lonjor
43.00 lonjor
24.00 kg
370.00 btg
155.00 btg
59.00 kg
458.00 btg
23.00 kg
23.00 btg
8.00 btg
20.00 lembar
6.00 kg
221.00 bh
 40.00 m
73.00 bh
2.00 tube
5.00 m2
2.00 m2
61.00 m
87.00 m2
4.00 m2
17.00 m2
20.00 kg
20.00 kg
51.00 kg
65.00 m
13.00 lonjor
7.00 bh
7.00 bh
120.00 bh
3.00 bh
2.00 bh
4.00 bh
2.00 bh
4.00 bh
16.00 bh
8.00 bh
2.00 bh
8.00 bh
268.00 OH
142.00 OH
23.00 OH
 RENCANA ANGGARAN BIAYA

Propinsi : Jawa Timur No. RAB : 18

Kabupaten : Pasuruan Sumber Dana : DDS
Kecamatan : Tosari Nama Kegiatan : Rehab Gedung Posyandu
Desa : Baledono Ukuran / Lokasi : 55,35 m2 / Ds. Baledono

Volume Jumlah
Harga Satuan
Uraian Swa Dana Satuan Swadaya
Total (Rp)
daya Desa (Rp)
a b c d e f =(b) x (e)
I. BELANJA BARANG DAN JASA
A. Belanja Barang 0
1 Papan Proyek 1 - 1 Ls 225,900 -
2 Prasasti + Pemasangan 1 - 1 Ls 557,300 -
B. Belanja Jasa 0
1 Honor Ketua TPK 1 - 1 Orang 3,400,000 -
2 Honor Anggota TPK 2 - 2 Orang 2,825,000 -
Sub Total 1) 0
II. BELANJAN MODAL
A. Bahan 0
1 Semen Portland (40 Kg) 206 - 206 zak 61,300 -
2 Semen Warna 17 - 17 kg 15,000 -
3 Pasir Beton 8 - 8 m3 237,000 -
4 Pasir Pasang 14 - 14 m3 237,000 -
5 Bata Merah 6,875 - 6,875 bh 1,100 -
6 Batu pecah 2/3 13 - 13 m3 446,800 -
7 Besi Ø 6 mm 17 - 17 lonjor 35,900 -
8 Besi Ø 8 mm 101 - 101 lonjor 54,700 -
9 Besi Ø 10 mm 189 - 189 lonjor 76,800 -
10 Besi Ø 12 mm 43 - 43 lonjor 113,200 -
11 Kawat Bendrat 24 - 24 kg 27,100 -
12 Papan bekesting 2/20 - 2 m 370 - 370 btg 21,600 -
13 Kayu Usuk 4/6 - 4 m 155 - 155 btg 37,000 -
14 Paku 5 - 12 cm 59 - 59 kg 23,800 -
15 Bambu 458 - 458 btg 25,000 -
16 Minyak bekisting 23 - 23 kg 15,000 -
17 Hollow 4 x 4 Zincromate 23 - 23 btg 40,000 -
18 Hollow 2 x 4 Zincromate 8 - 8 btg 36,000 -
19 Calsiboard 5 mm 20 - 20 lembar 90,000 -
20 Paku skrup gypsum 6 - 6 kg 15,000 -
21 Dynabolt 8 x 65 (250) pcs 221 - 221 bh 1,300 -
22 Kusen Alumunium 4" 40 - 40 m 120,000 -
23 Skrup fixer 73 - 73 bh 800 -
24 Sealant 2 - 2 tube 90,000 -
25 Kaca Bening 5 mm 5 - 5 m2 95,000 -
26 Kaca Bening 8 mm 2 - 2 m2 120,000 -
27 Karet penjepit kaca 61 - 61 m 8,000 -
28 Keramik 40x40 cm 87 - 87 m2 100,000 -
29 Keramik 25x25 cm 4 - 4 m2 80,000 -
30 Batu andesit bakar 15x30 cm 17 - 17 m2 200,000 -
31 Plamir tembok 20 - 20 kg 21,600 -
32 Cat Dasar 20 - 20 kg 90,000 -
33 Cat Tembok 51 - 51 kg 80,000 -
34 Kabel NYM 3x2,5 mm 65 - 65 m 25,000 -
35 PVC 5/8 " Type D - 4m 13 - 13 lonjor 17,000 -
36 T Dos 7 - 7 bh 12,000 -
37 Embow dos 7 - 7 bh 12,000 -
38 Klem kabel 120 - 120 bh 750 -
39 Saklar tunggal 3 - 3 bh 30,000 -
40 Lampu Philip LED 7 W 2 - 2 bh 50,000 -
41 Lampu Philip LED 15 W 4 - 4 bh 90,000 -
42 Stop kontak 2 - 2 bh 30,000 -
43 Engsel Pintu 4 - 4 bh 75,000 -
44 Engsel jendela 16 - 16 bh 45,000 -
45 Hak Angin Jendela 8 - 8 bh 50,000 -
46 Kunci tanam 2 - 2 bh 400,000 -
47 Kunci slot jendela 8 - 8 bh 50,000 -
B. Alat Kerja 0
1 Benang 1 - 1 roll 16,000 -
2 Ember cor 6 - 6 bh 22,000 -
3 Kawat ayakan 1 - 1 m' 27,000 -
4 Keranjang 2 - 2 bh 22,000 -
5 Kuas 6 - 6 bh 16,000 -
6 Kape 2 - 2 bh 20,000 -
7 Skrape 2 - 2 bh 20,000 -
8 Amplas 2 - 2 roll 75,000 -
9 Meteran 5 m' 1 - 1 bh 22,000 -
C. Sewa Alat 0
1 - - - -
2 - - - -
D. Upah 0
1 Pekerja 268 - 268 OH 90,000 -
2 Tukang 142 - 142 OH 130,000 -
3 Pekerja Langsir Hasil Bongka 23 - 23 OH 90,000 -
Sub Total 2) 0
TOTAL BIAYA 0

Total Biaya (Dana Desa + Swadaya)

Sumber Dana Dari Dana Desa
Dari Swadaya

Baledono, ................................
Diketahui / Disetujui Dibuat Oleh
Kepala Desa Tim Penyusun RKP Des

................................. .............................
RENCANA ANGGARAN BIAYA

: Rehab Gedung Posyandu

: 55,35 m2 / Ds. Baledono

Jumlah
Dana Desa
(Rp)
g = (c) x (e)

783,200
225,900
557,300
9,050,000
3,400,000
5,650,000
9,833,200

118,254,800
12,627,800
255,000
1,896,000
3,318,000
7,562,500
5,808,400
610,300
5,524,700
14,515,200
4,867,600
650,400
7,992,000
5,735,000
1,404,200
11,450,000
345,000
920,000
288,000
1,800,000
90,000
287,300
4,800,000
58,400
180,000
475,000
240,000
 488,000
8,700,000
320,000
3,400,000
432,000
1,800,000
4,080,000
1,625,000
221,000
84,000
84,000
90,000
90,000
100,000
360,000
60,000
300,000
720,000
400,000
800,000
400,000
567,000
16,000
132,000
27,000
44,000
96,000
40,000
40,000
150,000
22,000
0
-
-
44,650,000
24,120,000
18,460,000
2,070,000
163,471,800
173,305,000

173,305,000
173,305,000
0

Baledono, .................................2018
 Dibuat Oleh
Tim Penyusun RKP Desa

.............................