FORMULIR RENCANA ANGGARAN BIAYA (RAB) R

BANTUAN PROVINSI JAWA BARAT TAHUN ANGGA

Nama LPM/BKM : LPM DESA TEMIYANG
Alamat : Blok Rancawas RT. 008 RW. 003
Desa : Desa Temiyang
Kecamatan : Kecamatan Kroya
Kabupaten : Kabupaten Indramayu

HARGA
NO URAIAN PEKERJAAN VOLUME SATUAN
(Rp)

I Pekerjaan Persiapan
Bongkar Rumah Lama 170.00 ls

II Pekerjaan Atap 9,580 M2

1 Kuda-kuda dan Rangka Atap
- Kayu rangka kuda-kuda Dolken ɸ 10 Panjang 4 392 btg 65,000
- Kayu (6cm x 12cm x 4 m) Meranti 340 btg 150,000
- Kayu Dolken ɸ 8 cm panjang 4 1,630 btg 52,000
'- Kayu Gapit (5cm x 10cm x 4 m) Meranti KLm 1,190 btg 100,000
'- Dolken Usuk ɸ 5 cm panjang 4 m jarak 0,4 m 11,706 btg 15,000
2 Penutup Atap
- Genteng 239,488 bh 1,900
- Bubungan Genteng 4,080 bh 3,500

III Pekerjaan Pondasi AD 1:5 m3

1 Galian Tanah Pondasi m3
2 Pasang Pondasi
- Batu Belah m3
- Semen @ 50 kg ( Tiga Roda ) zak
- Pasir Pasang m3

IV Pekerjaan Dinding Permanen

1 Sloof (15 cm x 15 cm) m3
- Besi Beton 10 mm btg
 - Besi Beton 6 mm btg
- Semen @ 50 kg ( Tiga Roda ) zak
- Pasir Beton m3
- Batu Split m3

2 Kolom (15 cm x 15 cm x 275 cm)

- Besi Beton 8 mm 935 btg 39,000
- Besi Beton 6 mm 779.17 btg 22,200
- Semen @ 50 kg ( Tiga Roda ) 148.26 zak 54,000
- Pasir Beton 23.87 m3 274,000
- Batu Split 35.80 m3 290,000

3 Ring Balok (10 cm x 15 cm)

- Besi Beton 8 mm 1,360 btg 39,000
- Besi Beton 6 mm 1,062.50 btg 22,200
- Semen @ 50 kg ( Tiga Roda ) 197.68 zak 54,000
- Pasir Beton 31.82 m3 274,000
- Batu Split 47.74 m3 290,000

4 Pasangan Bata Merah 1/2 Bata 1:5 (676) M2

- Pasir Pasang (30.42) m3 206,000
- Semen @ 50 kg ( Tiga Roda ) (130.87) zak 54,000
- Bata Merah 320,000 bh 650

5 Kusen Pintu dan Jendela

- Kusen Pintu Depan (200 cm x 80 cm) 170 unit 300,000
- Kusen Pintu Belakang 170 unit 300,000
- Kusen Jendela 340 unit 300,000

6 Daun Pintu dan Jendela

- Daun Pintu (200 cm x 80 cm) 170 unit 450,000
- Daun Pintu Belakang 170 unit 450,000
- Daun Jendela 50 cm x 120 cm 340 unit 300,000
 V Pekerjaan Lantai 6,120 M2
Lantai Rabat (Mutu Bo) 1:5 t= 15 cm
- Semen @ 50 kg ( Tiga Roda ) 1,500 zak 54,000
- Pasir Pasang 143.82 m3 206,000

VI Upah Kerja
- Tukang 1,360 Oh 120,000
- Pembantu Tukang 1,360 Oh 100,000

VII MCK dan lain-lain

- Closet Jongkok 170 bh 160,000
- Pintu WC 170 bh 240,000
- Pipa Paralon 3' 170 btg 61,000
- Pipa PVC 1/2 " 510 bh 21,000
- Bis beton 80 x 50 cm 170 bh 80,000
- Tutup bis beton 80 x 8 cm 170 bh 102,000
- Paku 5 340 Kg 15,500
- Paku 7 392 Kg 15,500
- Paku 10 196 Kg 15,500
- Paku 12 170 Kg 15,500
- Engsel Pintu 680 bh 19,000
- Engsel Jendela 680 bh 25,000
- Slot Jendela 340 bh 10,000
- Kunci, 340 bh 55,000
- Kawat ikat 340 Kg 24,000
VIII Biaya Administrasi 170 ls 240,000
JUMLAH
JUMLAH PEMBULATAN

Koordinator LPMD TEMIYANG

 CARINYAN

Disahkan oleh,
Koordinator Fasilitator

RUDI HARTONO
RAN BIAYA (RAB) RUTILAHU
RAT TAHUN ANGGARAN 2018
6x6

SUMBER DANA/BAHAN
TOTAL HARGA SWADAYA
(Rp) RUTILAHU MEMAKAI BAHAN
DANA TUNAI
BANGUNAN LAMA

Gotong Royong
KPB

25,480,000 25,480,000
51,000,000 51,000,000
84,760,000 84,760,000
119,000,000 119,000,000
175,590,000 175,590,000

455,026,250 453,821,764 1,204,486

14,280,000 14,280,000

- -

- -
- -
- -

- -
 - -
- -
- -
- -

36,465,000 36,465,000
17,297,500 17,297,500 16.5
8,005,878 8,005,878
6,539,832 6,539,832
10,382,580 10,382,580

53,040,000 53,040,000
23,587,500 23,587,500
10,674,504 10,674,504
8,719,776 8,719,776
13,843,440 13,843,440

(6,266,520) (6,266,520)
(7,067,174) (7,067,174)
208,000,000 208,000,000

51,000,000 51,000,000 1.6

51,000,000 51,000,000
102,000,000 102,000,000

76,500,000 76,500,000
76,500,000 76,500,000
102,000,000 102,000,000 0.6
 81,000,000 81,000,000
29,626,920 29,626,920

163,200,000 47,600,000 115,600,000 280000

136,000,000 47,600,000 88,400,000
- - 47,600,000.00

27,200,000 27,200,000
40,800,000 40,800,000
10,370,000 10,370,000
10,710,000 10,710,000
13,600,000 13,600,000
17,340,000 17,340,000
5,270,000 5,270,000
6,076,000 6,076,000
3,038,000 3,038,000
2,635,000 2,635,000
12,920,000 12,920,000
17,000,000 17,000,000
3,400,000 3,400,000
18,700,000 18,700,000
8,160,000 8,160,000
40,800,000 40,800,000
2,415,204,486 2,210,000,000 204,000,000 1,204,486 210,292,647
2,415,204,000 2,210,000,000 204,000,000 1,204,000

Diverifikasi Oleh, 3904486

Fasilitator

Anton Hermawan, SIP :…………………………………………………..

Burhan Sukarna P, SPd :…………………………………………………..

Yahya, SPd.I :…………………………………………………..

Samsul, SPd.I :…………………………………………………..

Diketahui Oleh,
Tim Teknis Kabupaten Indramayu 2,210,000,000.00

Suhartono, ST, M.Si

NIP : 197204042006041011
6x6

46290000
 48707353

2 3.2

2 1.2
1,274,000,000.00
Keterangan
Kuda - Kuda hanya 1 Kalo Tambah tinggal Kali 2 terahirnya

ANALISA EFEKTIF
Sudut Kemiringan 1,15
Panjang Lebar Kuda-Kuda Jml Kaso/Usuk 5/10
Analisa Kayu 6/12 Analisa
1 2 3 4 5
3 3 2.0 2.9 btg 2.5
4 4 2.0 2.9 btg 2.5
5 5 2.0 2.9 btg 3.0
6 6 2.5 4.0 btg 3.0
7 7 2.5 4.2 btg 4.0
11.52

ABK. 200.0 1 M3 GALIAN TANAH BIASA

0.4000 Oh Pembantu tukang 80,000.00 32,000.00
0.0400 Oh Mandor 100,000.00 4,000.00
 Sudut Kemiringan Gordeng 6/12
Kuda-kuda
Kaso/usuk 5/10 (Panjang + 1 x 5)/4
Hasil Analisa
6 = 3 x 1,15 7 = 5 x 1,15 8 = (1 +1 x 5)/4
2.30 2.88 5
2.30 2.88 6
2.30 3.45 8
2.88 3.45 9
2.88 4.60 10

36,000.00
 Genteng Bumbung Bata
Dinding
(((Panjang + 1) x (Lebar +1)) x 1,15) x 35 (Panjang + 1) x 5
Gunungan dan KM
9 = ((1 +1) x (2+1) x 1,15)) x 35 10 11
5 20 Err:508
6 25 Err:508
8 30 Err:508
9 35 Err:508
10 40 Err:508
 Bata Hitungan Bata
Dinding Bata
Gunungan dan KM + Spit Tenk Yang Ada
11 12
bh 630 bh
bh 840 bh
bh 1,050 bh
bh 1,260 bh
bh 1,470 bh
 FORMULIR
RENCANA ANGGARAN BIAYA (RAB) RUTILAHU
TAHUN ANGGARAN 2018
Nomor BNBA : ###
Nama LPM : LPM DESA TEMIYANG
Alamat : BLOK RANCAWAS RT. 008 RW. 003
Desa : TEMIYANG
Kecamatan : KROYA
Kabupaten : INDRAMAYU
2,210,000,000 259,708,000
HARGA TOTAL HARGA (Rp)
NO URAIAN PEKERJAAN VOLUME SATUAN SATUAN
(Rp) RUTILAHU SWADAYA
I Pekerjaan Persiapan
Bongkar Rumah Lama ls

II Pekerjaan Atap
1 Kuda-kuda dan Rangka Atap
- Kayu rangka kuda-kuda Dolken ɸ 10 Panjang 4 1092 Btg 65,000 70,980,000 1,300,000
- Kayu (6cm x 12cm x 4 m) Meranti 564 Btg 150,000
- Kayu Dolken ɸ 8 cm panjang 4 1630 Btg 52,000 84,760,000
- Kayu Gapit (5cm x 10cm x 4 m) Meranti 62 Btg 100,000 6,200,000
- Dolken Usuk ɸ 5 cm panjang 4 m jarak 0,4 m 11706 Btg 15,000 175,590,000 4,920,000
- Kayu (5cm x 7cm x 4 m) Meranti 90 Btg 70,000 6,300,000

2 Penutup Atap 65 M2 -
- Genteng plentong kecil Jatiwangi 140471 Bh 1,900 266,894,900 190,000

3 Bubungan Genteng Jatiwangi 5682 Bh 3,500 19,887,000 280,000

III Pekerjaan Dinding

1 Sloof (15 cm x 20 cm) di atas Batu Tapak 0.81 M3
- Besi beton Φ10 mm SNI Btg 56,500 -
- Besi beton Φ 6 mm SNI Btg 22,200 -
- Semen @ 50 kg Tigaroda Zak 54,000 - 1,080,000
- Pasir Beton M3 274,000 -
- Batu Pecah M3 290,000 -
2 Kolom (10 cm x 10 cm x 300 cm) Bh
Beton 0.24 M3
- Besi beton Φ 10 mm SNI 1018 Btg 56,500 57,517,000
- Besi beton Φ 6 mm SNI 645 Btg 22,200 14,319,000
- Semen @ 50 kg Tigaroda 927 Zak 54,000 50,058,000 1,080,000
- Pasir Beton 85 M3 274,000 23,290,000
- Batu pecah 170 M3 290,000 49,300,000
3 Dinding Permanen
Tembok 66 M2
 - Pasir pasang (cuci) 443 M3 206,000 91,258,000 2,472,000
- Semen @ 50 kg Tigaroda 2054 Zak 54,000 110,916,000 2,020,000
- Batu Bata Merah Press Terisi 319084 Bh 650 207,404,600 9,204,000
4 Ring Balok (10 cm x 15 cm)
Beton 0.405 M3
- Besi beton Φ 8 mm SNI 372 Btg 39,000 14,508,000
- Besi beton Φ 6 mm SNI 570 Btg 22,200 12,654,000
- Semen @ 50 kg Tigaroda 964 Zak 54,000 52,056,000 2,160,000
- Pasir beton 85 M3 274,000 23,290,000
- Batu pecah 128 M3 290,000 37,120,000
5 Kusen Pintu dan Jendela -
- Kusen Pintu (200 cm x 80 cm) Mahoni 216 Unit 300,000 64,800,000
- Kusen Jendela (110 cm x 50 cm ) Mahoni 306 Unit 300,000 91,800,000
7 Daun Pintu dan Jendela -
- Daun Pintu (Panel Kayu (200 cm x 80 cm) 243 Unit 450,000 109,350,000
- Daun Jendela Kaca (50 cm x 110 cm) 261 Unit 300,000 78,300,000
IV Pekerjaan Lantai -
Lantai Rabat (Mutu Bo) 1:5 t=7 cm 2.1 M3
- Semen @ 50 kg Tigaroda 1550 Zak 54,000 83,700,000 2,222,000
- Pasir pasang (cuci) 430 M3 206,000 88,580,000 1,648,000
Lantai Papan M2
Bis beton 80 x 50 cm 321 bh 80,000 25,680,000
Tutup bis beton 80 x 8 cm 157 bh 102,000 16,014,000
Kran air 211 bh 10,000 2,110,000

V MCK dan lain-lain

- Closet Jongkok INA 162 Unit 160,000 25,920,000
- Pipa PVC 3" 186 Btg 61,000 11,346,000 244,000
- Pipa PVC 1/2" 186 Btg 21,000 3,906,000 84,000
- Paku 12 220 Kg 15,500 3,410,000
- Paku 10 220 Kg 15,500 3,410,000 62,000
- Paku 7 220 Kg 15,500 3,410,000 62,000
- Paku 5 220 Kg 15,500 3,410,000 62,000
- Pintu WC 129 Unit 240,000 30,960,000
- Engsel Pintu 236 Set 19,000 4,484,000 228,000
- Engsel jendela 319 Set 25,000 7,975,000 64,000
- Slot Pintu 191 bh 10,000 1,910,000 40,000
- Slot Jendela 191 bh 7,500 1,432,500 30,000
- Kunci Pintu 236 bh 55,000 12,980,000 440,000
- Kawat Tali 390 Kg 24,000 9,360,000 96,000
- Rooster Kayu 515 Bh 30,000 15,450,000 240,000
VI Upah Kerja 1
- Tukang 1204 Oh 120,000 61,200,000 144,480,000
- Pembantu Tukang 170 Oh 100,000 34,000,000 68,000,000
- Konsumsi 170 Kali 25,000 17,000,000
;
VII Administrasi Ls 240,000 40,800,000
JUMLAH 2,210,000,000 259,708,000
Dibulatkan (Rp) 2,210,000,000 259,708,000

Indramayu, 28 Juni 2018

Diverifikasi oleh,
KETUA LPM Fasilitator

CARINYAN ANTON, SAMSUL, YAHYA, BURHAN

Disahkan Oleh, Diketahui Oleh,

Koordinator Fasilitator Kab. Indramayu Tim Teknis Kabupaten Indramayu

RUDI HARTONO, S.Pd.I SUHARTONO, ST, MT

NIP. 19720404 200604 1 011