RAB RKB 1 RUANG Pakai Jalusi

(1)

(2)

(3)

REKAPITULASI RENCANA ANGGARAN BIAYA

PEKERJAAN PEMBANGUNAN RUANG KELAS BARU

PEKERJAAN PEMBANGUNAN RUANG KELAS BARU (RKB-SMP)

(RKB-SMP)

SMP MAMBAUL ULUM

TAHUN ANGGARAN 2012

A A PPEEKKEERRJJAAAAN N PPEERRSSIIAAPPAAN N RRp p 11,,225500,,000000..0000 B B PPEEKKEERRJJAAAAN N TTAANNAAH H RRp p 33,,664433,,118899..2277 C C PPEEKKEERRJJAAAAN N PPOONNDDAASSI I RRp p 44,,552233,,331177..9900 D D PPEEKKEERRJJAAAAN N BBEETTOON N RRp p 1111,,119999,,006699..8800 E E PPEEKKEERRJJAAAAN N PPAASSAANNGGAAN N DDAAN N KKUUSSEEN N RRp p 1313,,889900,,334488..1177   PPEEKKEERRJJAAAAN N KKAA!!U U DDAAN N AATTAAP P RRp p 3344,,991177,,222233..6600 G G PPEEKKEERRJJAAN N ""AANNTTAAI I RRp p 99,,338822,,223300..0000 H H PPEEKKEERRJJAAAAN N BBEESSI I DDAAN N KKAACCA A RRp p 55,,110088,,993311..5544 II PPEEKKEERRJJAAAAN N PPEENNGGEECCAATTAAN N RRp p 77,,113333,,666655..6600 J

J PEKERJAAN INSTPEKERJAAN INSTA"ASI "ISTRIK A"ASI "ISTRIK Rp Rp 2,287,058.002,287,058.00 K

K PPEEKKEERRJJAAAAN N ""AAIINN##""AAIIN N RRp p 333344,,440055..8888

JUMLAH BIA

JUMLAH BIAYYA A Rp Rp 93,669,4393,669,439!69!6

TERBILANG "IBULATKAN TERBILANG "IBULATKAN

Sembilan Puluh Juta Ribu

Sembilan Puluh Juta Ribu RupiahRupiah

B$%&$'$($, 13 Ap)*+ 2012 B$%&$'$($, 13 Ap)*+ 2012

Kp-+-SP ABAU"

SP ABAU" U"UU"U

SU"ARSIH, SP# SU"ARSIH, SP#

(4)

HARGA SA

HARGA SATUAN BAH

TUAN BAHAN DAN

AN DAN UP

UPAH

AH

N NOO JJEENNIIS S BBAAHHAANN SSAATT HHAARRGGA A SSAATTUUAANN 1 1 TTaannaahh uurruugg MM33 Rp Rp 50,000.0050,000.00 2 2 PPaassiirr UUrruugg MM33 Rp Rp 75,000.0075,000.00 3 3 BBaattu u kkaallii MM3 3 RRp p 8877,,000000..0000 4 4 BBaattu u bbllaahh MM3 3 RRp p 8877,,000000..0000 5 5 PP! ! 440 0 kkg g ssaakk Rp Rp 50,000.0050,000.00 " " aappuur r bbuubbuukk M3 M3 RRp p 338800,,880000..0000 7 7 PPaassiir r ppaassaanngg MM3 3 RRp p 8855,,000000..0000 8

8 BBaattuu kk$$rraall MM33 Rp Rp 118,118,000.00000.00 %

% BBssi i bbtt$$n n pp$$ll$$ss kkgg Rp Rp 18,000.0018,000.00 1

100 kkaa&&aat t bbnn''rraatt kkgg Rp Rp 21,"00.0021,"00.00 1

111 aa((u u ppaappaan n ))bbkkiissttiinngg** MM33 Rp Rp 2,200,000.002,200,000.00 1

122 aa((u u bbaall$$k k ""++115 5 kkllaas s kkuuaat t  MM33 Rp Rp 3,080,000.003,080,000.00 1 133 ppll((&&$$$$'' llbbrr Rp Rp 143,000.00143,000.00 1 144 --iinn((aakk lliittrr Rp Rp 5,000.005,000.00 1 155 ppaakkuu kkgg Rp Rp 17,000.0017,000.00 1 1"" BBaa--bbuu babattaanngg Rp Rp 15,000.0015,000.00 1 177 BBaattaa --rraahh bb Rp Rp 750.00750.00 1 188 ll--kkaa((uu kkgg Rp Rp 70,000.0070,000.00 1%

1% a(a(u u lalas s kuakuat t   bal$bal$k k 2+3, 2+3, 5+7, 5+7, 8+12 8+12 M3M3 Rp Rp 3,520,000.003,520,000.00 2

200 aa((u u llaas s uuaat t   ppaappaan n 33++3300 MM33 Rp Rp 3,833,300.003,833,300.00 2

211 aa((u u llaas s kkuuaat t   ppaappaan n 22++2200 MM33 Rp Rp 3,343,100.003,343,100.00 2

222 //nnttnng g kkaarraanng g ppiillaanng g ll$$kkaall bbhh Rp Rp 4,400.004,400.00 2

233 //nnttnng g bbuubbuunng g kkaarraanng g ppiillaanng g ll$$kkaall bbhh Rp Rp ",300.00",300.00 2 244 ttrrnniitt llbbrr Rp Rp 17,000.0017,000.00 2 255 ppaakkuu ttrrnniitt kkgg Rp Rp 1%,"00.001%,"00.00 2 2"" kkaa((u u kkaa--ppr r 11++5 5 - - ))lliisstt** MM3 3 RRp p 55,,885500,,000000..0000 2

277 rraa--iik k llaannttaai i 330 0   330 0 -- MM22 Rp Rp 4%,500.004%,500.00 2

288 --nn&&aarrnnaa kkgg Rp Rp 4,400.004,400.00 2

2%% nnggssl l ppiinnttu u   hhiinnaa ppaassaanngg Rp Rp 44,000.0044,000.00 3

300 nnggssl l nn''lla a   hhiinnaa ppaassaanngg Rp Rp 38,500.0038,500.00 3

311 uunni i ttaannaa- - 2 2   ppuuttaarr sstt Rp Rp 110,110,000.00000.00 3

322 //rrnn''l l pprrnnkkl l bbiiaassa a nn''llaa sstt Rp Rp 10,700.0010,700.00 3

333 //rrnn''l l pprrnnkkl l ppiinnttuu sstt Rp Rp 48,%50.0048,%50.00 3

344 aak k aannggiin n ssiikkuuttaann ppaassaanngg Rp Rp 21,450.0021,450.00 3 355 PPllaa--iir r tt--bb$$kk kkgg Rp Rp 20,000.0020,000.00 3 3"" !!aatttt--bb$$kk kkgg Rp Rp 30,800.0030,800.00 3 377 MMnnii kkgg Rp Rp 2",300.002",300.00 3 388 PPllaa--iirr kkaa((uu kkgg Rp Rp 20,350.0020,350.00 3 3% !% !aar r ''aassaar r kaka((uu kkgg Rp Rp "2,500.00"2,500.00 4 400 !!aattkkaa((uu--$$ kkgg Rp Rp 70,500.0070,500.00 4 411 aabbl l 66  1 1   22..5 5 -- M M RRp p 22,,550000..0000 4

422 PPiippa a ppaarraall$$n n 55++"" llr r RRp p "",,550000..0000 4

43 3 aakkllaarr bbh h Rp Rp 22"",,770000..0000 4

44 4 ss$$llaatt$$rr bbh h RRp p 44,,000000..0000 4

455 99aass ::$$pp bbhh RRpp 88,,880000..0000 4

4"" ;;iittiinng g ppllaa<<$$nn'' bh bh RRp p 88,,880000..0000 4 47 T 7 T ::$$s s PP==!! bh bh RRp p 11,,220000..0000 4 488 tt$$p p kk$$nnttaakk bh bh RRp p 22"",,770000..0000 4 4%% PPaannl l bb$$ sst t RRp p 222233,,770000..0000 5 500 MM!!B B 110 0 --pp 0b0bh h RRp p 5533,,550000..0000 5

511 MMiinniiss&&iitth h 332 2 aa--pp sst t RRp p 225500,,""0000..0000 5

522 llnnrr llss RpRp """",,330000..0000 5

533 99aa--ppu u TT9 9 220 0 &&aattt t ssttaarra a pphhiilliippss bbh h RRp p 88%%,,440000..0000 5

544 99aa--ppu u aarr--aattuur r ppiiaarr bbhh Rp Rp 14,500.0014,500.00 5

555 aaa a bbnniinng g 5 5 ---- MM22 Rp Rp "",550.00"",550.00 5

5"" rrttaas s //$$ss$$kk 99bbr r Rp Rp 8,000.008,000.00 5

577 nnssttaallaassi i 9iis9sttrriikk BBhh Rp Rp 80,000.0080,000.00

/

(5)

HARGA SATUAN BAHAN DAN UPAH

58 Buis Bt$n U>20 - Bh Rp 20,000.00

5% aklar Tunggal Bh Rp 28,000.00

"0 aklar /an'a Bh Rp 45,000

"1 9a-puPiar Bh Rp 1",000.00

NO JENIS UPAH SAT HARGA SATUAN

1 Man'$r lapangan r Rp 52,000.00 2 pala tukang r Rp 50,000.00 3 Tukang ka(u r Rp 45,000.00 4 Tukang batu r Rp 45,000.00 5 Tukang bsi r Rp 45,000.00 " Tukang listrik r Rp 45,000.00 7 Pkra r Rp 40,000.00

/

(6)

1.17"4705882

Rp 1,250.00

4125

(7)

(8)

PERHITUNGAN KUANTITAS PEKERJAAN$BREAK "%&N

NAMA PR%YEK ' PEMBANGUNAN RUANG KELAS BARU (RKB-SMP)

PEKERJAAN ' RUANG KELAS BARU (RKB) %LUME 1 KELAS ( !  9 *)

L%KASI ' SMP MAMBAUL ULUM PRAJEKAN

TAHUN ANGGAR ' 2012 I PEKERJAAN PERSIAPAN

1 Uitst + Pngukuran  32.00 -?

S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ ()

(- +--% %+ 2.00 9.00 7.00 # 32.00

total 32.00

II PEKERJAAN TANAH

1 G-+*-% p$%&-(*  35.44 -3 -. P$%&-(* B-: K-+* 32.00 S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ () "*% A %+;;& 1.00 7.00 1.00 1.00 7.00 "*% B %+;;& 1.00 7.00 1.00 1.00 7.00 "*% 1 %+;;& 1.00 9.00 1.00 1.00 9.00 "*% 2 %+;;& 1.00 9.00 1.00 1.00 9.00 32.00 Total 32.00 . P$%&-(* )$++-< 3.44 S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ () =+*+*%< -%<%-% %+;;& 1.00 43.00 0.40 0.20 3.44 43.00 Total 3.44 2 U)<-% :-%- =  11.81 3 3 PEADATAN > 0.23 11.00 10.5 26.57 3 4 U)<-% P-(*) -'- p  2.46 3 T8p+ R* K* () P5 () L+7/ /(7) "* (#) .*+ () P$%&-(* B-: K-+* %+;;& 1.00 32.00 1.00 0.05 1.60 p$%&-(* )$++-< %+;;& 1.00 43.00 0.40 0.05 0.86 Total 2.46 5 U)<-% P-(*) B-'- "  4.05 3 T8p+ R* K* () P5 () L+7/ /(7) "* (#) .*+ () R. K+-( %+;;& 1.00 9.00 7.00 0.05 3.15 T)-( %+;;& 1.00 9.00 2.00 0.05 0.90 Total 4.05

III PEKERJAAN PASANGAN

1 Pasangan batu k$s$ng+ansta-ping @ 6.40 3

S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ ()

P$%&-(* B-: K-+* %+;;& 1.00 32.00 1.00 0.20 6.40

Total 6.40

2 Pasangan p$n'asi batu  10.91 3

S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ () P$%&-(* B-: K-+* %0.5&12p 1.00 32.00 0.55 0.80 7.04

p$%&-(* )$++-< %0.5&12p 1.00 43.00 0.30 0.60 3.87

Total 10.91

3 Pasangan Bata Mrah Biasa @ 105.14 2

S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ ()

B-%<%-% U:-- +-( ):$#+$-%< =(% 105.14

Total 105.14

a. Pasangan Bata Mra  124.22 2

(9)

"*% B %+; 1.00 6.00 4.00 # 24.00 "*% A %+; 1.00 6.00 4.00 # 24.00 "*% 1 %+; 1.00 8.00 4.00 # 32.00 "*% 2 %+; 1.00 8.00 4.00 # 32.00 GE?E" %+; 2.00 3.50 1.75 12.22 31.50 Total 124.22 . "$-%< =(%  19.08 2 S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ () P#1 %+; 1.00 1.52 2.62 # 3.98 J#1 %+; 5.00 2.04 1.48 # 15.10 3.56 Total 19.08

IV PEKERJAAN PLESTER & LANTAI KERAMIK

1 Plstran Biasa 1p @ 3p 210.27 2 3 P+(:)-% B:$% 1p@   1.60 2 -. =$+$ S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ () :)-( %+; 10.00 0.20 0.20 4.00 1.60 Total 1.60 . -+$=  S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ () <'+ %+; # # Total

-4 Pasangan kra-ik lantai 3030 @ 81.00 -2

S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ () R. K+-( %+; 1.00 9.00 7.00 # 63.00 T)-( %+; 1.00 9.00 2.00 # 18.00 total 81.00 5 K)-*= 30;30 =-(-)#(+-(-)#:)-(  # 2 S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ () :)-( +-=-%< %+; 1.00 # # # # :)-( &p-% %+; 1.00 # # # # :)-p +-%:-* %+; 1.00 # # # # total

-6 Bnangan alur+tali air @ 48.99 1

-. A+) =(% S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ () P#1 %+ 3.00 8.28 # # 24.84 J#1 %+ 4.00 6.04 # # 24.15 Total 48.99 7 B%-%<-% (&:  272.00 1 S+./ R* K* () P5 () L+7/ /(7) "* (#) .*+ () =$+$ :-- %+ 28.00 4.00 # # 112.00 =$+$ :)-( %+ 40.00 4.00 # # 160.00 Total 272.00 8 P+*%=$$+ :  7 @  162.00 1 S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () "*% D %+ 2.00 6.00 # # 12.00 "*% C %+ 2.00 7.00 # # 14.00 "*% B %+ 2.00 7.00 # # 14.00 "*% A %+ 2.00 7.00 # # 14.00 "*% 1 %+ 2.00 27.00 # # 54.00 "*% 2 %+ 2.00 27.00 # # 54.00

(10)

Total 162.00  PEKERJAAN BET%N 1 S+$$ 1520 S1  0.%" -3 S+./ R* K* () P5 () L+7/ (7) T55 (:) .*+ () "*% B %+;;& 1.00 7.00 0.15 0.20 0.21 "*% A %+;;& 1.00 7.00 0.15 0.20 0.21 "*% 1 %+;;& 1.00 9.00 0.15 0.20 0.27 "*% 2 %+;;& 1.00 9.00 0.15 0.20 0.27 total 0.96 2 K$+$ (:)=:) 15  0.96 3 S+./ R* K* () P5 () L+7/ (7) T55 (:) .*+ () "*% B %+;;& 4.00 0.15 0.20 4.00 0.48 "*% A %+;;& 4.00 0.15 0.20 4.00 0.48 total 0.96 3 K$+$ p)-=:*( 151@ 0.18 3 S+./ R* K* () P5 () L+7/ (7) T55 (:) .*+ () "*% B %+;;& 1.00 0.15 0.15 4.00 0.09 "*% A %+;;& 1.00 0.15 0.15 4.00 0.09 total 0.18 5 R*%< B-+$= 1515   0.72 3 S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () "*% B %+;; 1.00 7.00 0.15 0.15 0.16 "*% A %+;; 1.00 7.00 0.15 0.15 0.16 "*% 1 %+;; 1.00 9.00 0.15 0.15 0.20 "*% 2 %+;; 1.00 9.00 0.15 0.15 0.20 32.00 Total 0.72 6 R--: -'- =)-*= T5 @  4.05 3 S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () R. K+-( %+; 1.00 9.00 7.00 0.05 3.15 T)-( %+; 1.00 9.00 2.00 0.05 0.90 Total 4.05 7 B:$% )--: =+*+*%< <&%< 135 :10 1.76 3 S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () +% (:-p-= %+;; 1.00 22.00 1.00 0.08 1.76 Total 1.76 8 C$) =$%($+ 1520  0.14 3 S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () =$%($+ %+;;& 4.00 1.20 0.15 0.20 0.14 Total 0.14 8 C$) =$+$ :)-( 15  0.27 3 S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () =$%($+ %+;;& 4.00 3.00 0.15 0.15 0.27 Total 0.27 VI PEKERJAAN KAYU 1 K(% p*%: =- =-p) 615  0.18 3 S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () P#1 %+;; 1.00 9.20 0.15 0.06 0.08 Total 0.08 2 K(% %&+- =- =-p) 615  0.76 -3 S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () J#1 %+;; 5.00 14.68 0.15 0.06 0.66 Total 0.66

(11)

S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ ()

P#1 % 2.00 # 0.66 2.00 2.64

#

Total 2.64

4 Pasang :aun An'la aa @ 4.80 2

S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ ()

J#1 %+; 10.00 0.60 0.80 # 4.80

ota .

Pasang kaa Bning t5 -- @ 8.06 2

S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ ()

J#1 %+; 15.00 0.64 0.84 # 8.06

Total 8.06

Pasang Aalusi Mati usn a(u Mranti 7.83 2

S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () P#1 %+; 1.00 0.66 0.50 # 0.33 J#1 %+; 25.00 0.60 0.50 7.50 Total 7.83 5 P-(-%< +*( =-@- =- =-p) 12  14.00  S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () J#1 -:-( %+ 5.00 2.80 # # 14.00 Total 14.00 6 P-(-%< )-%<=- p+-$%& =- =-p)  98.00 2 S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () R. K+-( %+; 1.00 8.00 7.00 # 56.00 :)-( (-p*%< %+; 2.00 9.00 1.00 # 18.00 :)-( +-=-%< %+; 1.00 8.00 1.00 # 8.00 :)-( &p-% %+; 1.00 8.00 2.00 # 16.00 Total 98.00 7 P-(-%< :)%*: 100;100  110.00 2 S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () R. K+-( %+; 1.00 9.00 7.00 # 63.00 :)-( (-p*%< %+; 2.00 10.00 1.00 # 20.00 :)-( +-=-%< %+; 1.00 9.00 1.00 # 9.00 :)-( &p-% %+; 1.00 9.00 2.00 # 18.00 Total 110.00 8 P-(-%< +*( p+-$%& =- =-p) 15  108.00  S+./ R* K* () P5 () L+7/ /(7) 55 (:) ;.*+ () R. K+-( %+; 1.00 30.00 # # 30.00 :)-( (-p*%< %+; 2.00 18.00 # # 36.00 :)-( +-=-%< %+; 1.00 20.00 # # 20.00 :)-( &p-% %+; 1.00 22.00 # # 22.00 Total 108.00 VII PEKERJAAN ATAP

1 A:-p G%:%<  117.28 2 S+./ R* K* () P5 () L+7/ /(7) 7+/ (5) .*+ () +-( -:-p :-- %+; 1.00 9.50 10.40 # 98.80 +-( -:-p :)-( %+; 1.00 8.00 2.31 # 18.48 total 117.28 2 P-(-%< K&-#K&-  0.93 3 S+./ R* K* () P5 () L+7/ /(7) 7+/ (5) ;.*+ () =&-#=&- %+.. 2.00 13.00 0.08 0.11 0.23 <$)&*%< %+.. 5.00 10.50 0.08 0.13 0.55

(12)

I*=-:-% -%<*% %+.. 6.00 3.50 0.06 0.12 0.15 total 0.93 3 P-(-%< U(= &-% R  117.28 2 4 P-(-%< p-p-% ):  11.00  S+./ R* K* () P5 () L+7/ /(7) 55 (:) ;.*+ () %$= %+ 1.00 11.00 # # 11.00 # # # total 11.00 5 P-(-%< +*(p+-%= =- =-p) 325  22.00  S+./ R* K* () P5 () L+7/ /(7) 55 (:) ;.*+ () =- 325 %+ 2.00 11.00 # # 22.00 4.00 10.40 41.60 total 22.00 6 P-(-%< <%:%<  117.28 2 7 P-(-%< <%:%<   11.00  VIII PEKERJAAN BESI & KACA

1 P-(-%< =-@- %*%< :  5   4.90 2 S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () PATEN %+; 5.00 0.48 0.68 1.63 D-% %&+- %+; 10.00 0.48 0.68 # 3.26 ENTI"ASI %+; Total 4.90 2 K%@* :-%-  1.00  3 ngsl pintu R! 4 2.00  pF#2 S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () P#1 % 2.00 # # # 2.00 Total 2.00 4 ngsl n'la R! 10.00  S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () J#1 % 10.00 # # # 10.00 Total 10.00 5 /rn'l n'la  10.00  S+./ R* K* () P5 () L+7/ /(7) T55 (:) .*+ () J#1 % 10.00 # # # 10.00 Total 10.00 " /rn'l pintu  2.00 

7 ak angin + ikutan  10.00 

% H-%&+ p*%:  1.00 p(

IX PEKERJAAN CAT & PLITUR

1 Cat tembok  211.87 2

2 Cat Plafond  110.00 2

3 Cat Kayu  44.42 2

luas permukaan total 34.69 m2

luas permukaan yang tidak dicat 6.83 m2

S+./ R* K* () P5 () L+7/ /(7) 55 (:) .*+ () P#1 %+; 1.00 7.36 0.15 # 1.10 J#1 %+; 5.00 7.64 0.15 # 5.73 Total 6.83 @-: &-% p*%:  (+*-) %&+- 10.40 2 S+./ R* K* () P5 () L+7/ /(7) () .*+ () P#1 %+; 2.00 1.40 2.00 # 5.60

(13)

P#2 %+; # 0.50 2.00 # # J#1 %+; 10.00 0.60 0.80 # 4.80 kaca V=n(lxb) 45.00 0.48 0.68 14.69 # Total 10.40 @-: +*(: p+-%= 325 6.16 2 S+./ R* K* () P5 () L+7/ /(7) () .*+ () +*(: p+-%= %+; 1.00 22.00 0.28 # 6.16 Total 6.16

4 Meni rangka plafond  98.00 2

5 Cat Lis plafond kayu  10.80 2

S+./ R* K* () P5 () L+7/ /(7) 55 (:) ;.*+ () +*( p+-$%& %+; 2.00 108.00 0.05 # 10.80 total 10.80 6 Cat plinkol  11.34 2 S+./ R* K* () P5 () L+7/ /(7) 55 (:) ;.*+ () )-%< %+; 1.00 162.00 0.07 # 11.34 total 11.34

X PEKERJAAN INSTALASI AIR

1 aluran air !u"an # buis beton $%2& cm 68.00 1

2 'ak kontrol pas% 'ata mera! 6.00 

XI PEKERJAAN INSTALASI LISTRIK

1 Lampu (L%1 ) 2& *att 6.00 

2 Lampu L 15 *att + selasar , 4.00 

3 (itik instalasi 10.00 ::=

4 (itik stop kontak 1.00 ::=

5 aklar tunggal Br$$ 1.00 

6 aklar gan'a Br$$ 1.00 

(14)

(15)

(16)

K:)-%<-%

$'p+-%= &*+-==-% (=+*+*%< -%<%-% &<-% -)-= 1.5 &-)* -( -%<%-% (+- +-)

K:)-%<-%

12 p-=-* )( :)-p(* 0.80.3

1.10 0.55 0.3

(17)

:*%<<* -%<%-% =)-%< +-( (%:-)- p-=-* 4  1.75 +- p*%: 1.00 5.00 6.00 p-%-%< =$+$ :$:-+ k$l$- 15+15 2.00 k1 # 2.00 p-%-%< =$+$ :$:-+ # # # -+-%< =( + lbar t$tal p1 11 1.01 11.11 pF1 3 0.87 2."1 pF2 3 0.87 2."1

(18)

RE 30 #R;C #R;C #R;C RE 8 #R;C #R;C #R;C &*:-- 10 =- *+-%< p-%-%< :$:-+ =- 615 9.20 # # # 920 &*:-- 10 =- *+-%< p-%-%< :$:-+ =- 615 73.40 # # !340

(19)

+-)7@$(40 2,932.00

(20)

n panang t$tal ikatan angin -:-p :*%<=-: -&* +*(p+-%= p-%-%< 27, 3 -+) &* =)-%<* = p#1 1 (:  3 %<(+ 8.00 5.20 2.00 5.72 1.00 8.60 =-%:  +- p*%: &*=-+* +- (*(* -%< &*@-:

(21)

45

(22)

(23)

(24)

ANALISA HARGA SATUAN

PEKERJAAN PEBANGUNAN RKB#SP

TAHUN 2012

N% URAIAN HARGA SAT B: Up: JML HARGA

Rp Rp Rp Rp a b c d e f  1 Up-  0.625 $)<) P=)-  Rp 40,000 Rp 25,000 0.062 $)<) -%&$)  Rp 52,000 Rp 3,224 SUBJU"AH Rp 28,224 Rp 2<,224 Rp 2<,220 2 Up-  0.192 $)<) P=)-  Rp 40,000 Rp 7,680 0.019 $)<) -%&$)  Rp 52,000 Rp 988 SUBJU"AH Rp 8,668 Rp <,66< Rp <,660 3 1.200 3 :-%- )<  Rp 50,000 Rp 60,000 0.250 $)<) P=)-  Rp 40,000 Rp 10,000 0.010 $)<) -%&$)  Rp 52,000 Rp 520 SUBJU"AH Rp 70,520 Rp !0,=20 Rp !0,=20 4 B--%  1.200 L P-(*) )<  Rp 75,000 Rp 90,000 Up-  0.300 $)<) P=)-  Rp 40,000 Rp 12,000 0.010 $)<) -%&$)  Rp 52,000 Rp 520 SUB JU"AH Rp 90,000 Rp 12,520 >>> >>> = B--%  1.200 L B-: +- 1520  Rp 87,000 Rp 104,400 0.300 L P-(*) )<  Rp 75,000 Rp 22,500 Up-  0.780 $)<) P=)-  Rp 40,000 Rp 31,200 0.390 $)<) T=-%< -:  Rp 40,000 Rp 15,600 0.039 $)<) Kp-+- :=-%< -:  Rp 45,000 Rp 1,755 0.039 $)<) -%&$)  Rp 52,000 Rp 2,028 SUB JU"AH Rp 126,900 Rp 50,583 >>> >>> 6 B--%  1.250 L B-: +- 1520  Rp 87,000 Rp 108,750 1.755 (-= S% p@  Rp 50,000 Rp 87,750 0.186 L =-p)  Rp 380,800 Rp 70,890 0.525 L P-(*) p-(-%<  Rp 85,000 Rp 44,625 Up-  1.500 $)<) P=)-  Rp 40,000 Rp 60,000 0.600 $)<) T=-%< -:  Rp 40,000 Rp 24,000 0.060 $)<) Kp-+- :=-%< -:  Rp 45,000 Rp 2,700 0.075 $)<) -%&$)  Rp 52,000 Rp 3,900 SUB JU"AH Rp 312,015 Rp 90,600 >>> >>> ! B--%  70.000  B-: -:- )-  Rp 750 Rp 52,500 18.950 =< S% p@  Rp 1,250 Rp 23,688 0.038 L P-(*) p-(-%<  Rp 85,000 Rp 3,230 Up-  0.320 $)<) P=)-  Rp 40,000 Rp 12,800 0.100 $)<) T=-%< -:  Rp 40,000 Rp 4,000 0.010 $)<) Kp-+- :=-%< -:  Rp 45,000 Rp 450 0.015 $)<) -%&$)  Rp 52,000 Rp 780 SUB JU"AH Rp 79,418 Rp 18,030 Rp 9!,44< Rp 9!,440 < B--%  70.000  B-: -:- )-  Rp 750 Rp 52,500 0.114 M-= S% p@  Rp 50,000 Rp 5,675 0.017 L =-p)  Rp 380,800 Rp 6,436 0.050 L P-(*) p-(-%<  Rp 85,000 Rp 4,246 Up-  0.320 $)<) P=)-  Rp 40,000 Rp 12,800 0.100 $)<) T=-%< -:  Rp 40,000 Rp 4,000 P+*7  H/  1 *3_{P++/ G T:} 1 *3_{P+5/5 : +*7} 1 *3_{P+*# :} 1 *3_{U/5 p/} 1 *3_{P5 7 ..5 (*p+5)} 1 *3_{P5 7  ?*p/ 1 p? ' = p} 1 *2_{P5 7 7 *+/: (//*) +7 1$2 7 ?*p/ 1 p? ' 3 p} 1 *2_{P5 7 *+/: (+*7.) +7 1$2 7 ?*p/ 1 p? ' 4 p}

(25)

N% URAIAN HARGA SAT B: Up: JML HARGA Rp Rp Rp Rp a b c d e f  P+*7  H/5 0.010 $)<) Kp-+- :=-%< -:  Rp 45,000 Rp 450 0.015 $)<) -%&$)  Rp 52,000 Rp 780 SUB JU"AH Rp 68,856 Rp 18,030 Rp 41,=3= Rp 41,=30 9 B--%  6.480 =< S% p@  Rp 1,250 Rp 8,100 0.019 L P-(*) p-(-%<  Rp 85,000 Rp 1,615 Up-  0.200 $)<) P=)-  Rp 40,000 Rp 8,000 0.150 $)<) T=-%< -:  Rp 40,000 Rp 6,000 0.015 $)<) Kp-+- :=-%< -:  Rp 45,000 Rp 675 0.010 $)<) -%&$)  Rp 52,000 Rp 520 SUB JU"AH Rp 9,715 Rp 15,195 Rp 24,910 Rp 24,910 10 B--%  5.200 =< S% p@  Rp 1,250 Rp 6,500 0.020 L P-(*) p-(-%<  Rp 85,000 Rp 1,700 Up-  0.200 $)<) P=)-  Rp 40,000 Rp 8,000 0.150 $)<) T=-%< -:  Rp 40,000 Rp 6,000 0.015 $)<) Kp-+- :=-%< -:  Rp 45,000 Rp 675 0.010 $)<) -%&$)  Rp 52,000 Rp 520 SUB JU"AH Rp 8,200 Rp 15,195 Rp 23,39= Rp 23,390 11 1 *@ B+5 1P? ' 3 P B--%  0.106 =< S% p@  Rp 1,250 Rp 132 0.009 L P-(*) p-(-%<  Rp 85,000 Rp 765 Up-  0.060 $)<) T=-%< -:  Rp 40,000 Rp 2,400 SUB JU"AH Rp 897 Rp 2,400 Rp 3,29! Rp 3,290 12 B--%  12.000  K)-*= 30 ; 30 p$+$(  Rp 4,125 Rp 49,500 11.380 =< S%  p@   Rp 1,250 Rp 14,225 0.042 L P-(*) p-(-%<  Rp 85,000 Rp 3,570 1.500 =< S% '-)%-  Rp 4,400 Rp 6,600 Up-  0.350 $)<) p=)-  Rp 40,000 Rp 14,000 0.620 $)<) T=-%< -:  Rp 40,000 Rp 24,800 0.035 $)<) Kp-+- :=-%< -:  Rp 45,000 Rp 1,575 0.030 $)<) -%&$)  Rp 52,000 Rp 1,560 SUB JU"AH Rp 73,895 Rp 41,935 >>> >>> 13 B--%  6.900 =< S%  p@  Rp 1,250 Rp 8,625 0.591 L P-(*) p-(-%<  Rp 85,000 Rp 50,235 0.760 L B-: p@- 23 =$)-+  R p 118,000 Rp 89,680 Up-  0.825 $)<) P=)-  Rp 40,000 Rp 33,000 0.125 $)<) T=-%<  Rp 40,000 Rp 5,000 0.013 $)<) Kp-+- :=-%<  Rp 45,000 Rp 563 0.040 $)<) -%&$)  Rp 52,000 Rp 2,080 SUB JU"AH Rp 148,540 Rp 40,643 >>> >>> 14 B--%  0.270 L K- :)%:-%<   Rp 594,000 2.000 =< P-= *-(- 2 # 5  Rp 17,000 Rp 34,000 0.600 +: *%-= =*(:*%<  Rp 5,000 Rp 3,000 200.000 K< B(* :$% p$+$(  Rp 18,000  3.000 K< K-'-: :$%  Rp 21,600 Rp 64,800 323.000 K< PC  Rp 1,250 Rp 403,750 0.520 L P-(*) :$%  Rp 85,000 Rp 44,200 0.780 L K$)-+ :$%  Rp 118,000 Rp 92,040 Up-  4.850 $)<) P=)-  Rp 40,000 Rp 194,000 0.350 $)<) T=-%< -:  Rp 40,000 Rp 14,000 1.560 $)<) T=-%< =-  Rp 37,200 Rp 58,032 1.400 $)<) T=-%< (*  Rp 36,000 Rp 50,400 0.331 $)<) Kp-+- :=-%<  Rp 45,000 Rp 14,895 0.170 $)<) -%&$)  Rp 52,000 Rp 8,840 SUB JU"AH  Rp 340,167 >>> >>> 1 *2_{P++/ +*7. //* ?*p/ 1 p? ' 3 p +7 1= **} 1 *2_{P++/ +*7. ?*p/ 1 p? ' 4 p +7 1= **} 1 *2_{P5  +/* 30  30 ?* (p..)} 1 *3_{P++/ 7+. /7 ?*p/ 1 p? ' 3 p ' = /} 1 *3_{M+*7 S.. B+. B+/5 (200 K5 B+  B+5)}

(26)

N% URAIAN HARGA SAT B: Up: JML HARGA Rp Rp Rp Rp a b c d e f  P+*7  H/5 1= B--%  0.400 L K- :)%:-%<   Rp 880,000 4.000 =< P-= *-(- 2 # 5  Rp 17,000 Rp 68,000 2.000 +: *%-= =*(:*%<  Rp 5,000 Rp 10,000 150.000 K< B(* :$% p$+$(  Rp 18,000  4.500 K< K-'-: :$%  Rp 21,600 Rp 97,200 323.000 K< PC  Rp 1,250 Rp 403,750 0.520 L P-(*) :$%  Rp 85,000 Rp 44,200 0.780 L K$)-+ :$%  Rp 118,000 Rp 92,040 20.000 :< - Rp 15,000 Rp 300,000 Up-  7.300 $)<) P=)-  Rp 40,000 Rp 292,000 0.350 $)<) T=-%< -:  Rp 40,000 Rp 14,000 3.300 $)<) T=-%< =-  Rp 37,200 Rp 122,760 2.100 $)<) T=-%< (*  Rp 36,000 Rp 75,600 0.570 $)<) Kp-+- :=-%<  Rp 45,000 Rp 25,650 0.250 $)<) -%&$)  Rp 52,000 Rp 13,000 SUB JU"AH  Rp 543,010 >>> >>> 16 B--%  0.400 L K- :)%:-%<   Rp 880,000 4.000 =< P-= *-(- 2 # 5  Rp 17,000 Rp 68,000 2.000 +: *%-= =*(:*%<  Rp 5,000 Rp 10,000 300.000 K< B(* :$% p$+$(  Rp 18,000  4.500 K< K-'-: :$%  Rp 21,600 Rp 97,200 323.000 K< PC  Rp 1,250 Rp 403,750 0.520 L P-(*) :$%  Rp 85,000 Rp 44,200 0.780 L K$)-+ :$%  Rp 118,000 Rp 92,040 20.000 :< - Rp 15,000 Rp 300,000 Up-  7.300 $)<) P=)-  Rp 40,000 Rp 292,000 0.350 $)<) T=-%< -:  Rp 40,000 Rp 14,000 3.300 $)<) T=-%< =-  Rp 37,200 Rp 122,760 2.100 $)<) T=-%< (*  Rp 36,000 Rp 75,600 0.570 $)<) Kp-+- :=-%<  Rp 45,000 Rp 25,650 0.250 $)<) -%&$)  Rp 52,000 Rp 13,000 SUB JU"AH  Rp 543,010 >>> >>> 1! B--%  0.320 L K- :)%:-%<   Rp 704,000 3.200 =< P-= *-(- 2 # 5  Rp 17,000 Rp 54,400 1.600 +: *%-= =*(:*%<  Rp 5,000 Rp 8,000 150.000 K< B(* :$% p$+$(  Rp 18,000  2.250 K< K-'-: :$%  Rp 21,600 Rp 48,600 323.000 K< PC  Rp 1,250 Rp 403,750 0.520 L P-(*) :$%  Rp 85,000 Rp 44,200 0.780 L K$)-+ :$%  Rp 118,000 Rp 92,040 0.120 L B-+$= =-   Rp 158,400 2.800 +) P+'$$& :-+ 9   Rp 143,000 Rp 400,400 32.000 :< D$+=% =- Rp 15,000 Rp 480,000 Up-  5.800 $)<) P=)-  Rp 40,000 Rp 232,000 0.350 $)<) T=-%< -:  Rp 40,000 Rp 14,000 2.800 $)<) T=-%< =-  Rp 37,200 Rp 104,160 1.050 $)<) T=-%< (*  Rp 36,000 Rp 37,800 0.420 $)<) Kp-+- :=-%<  Rp 45,000 Rp 18,900 0.185 $)<) -%&$)  Rp 52,000 Rp 9,620 SUB JU"AH  Rp 416,480 >>> >>> 1< B--%  1.200 L K- =+-( II    Up-  6.000 $)<) P=)-  Rp 40,000 Rp 240,000 18.000 $)<) T=-%< =-  Rp 37,200 Rp 669,600 2.000 $)<) Kp-+- :=-%< =-  Rp 45,000 Rp 90,000 0.300 $)<) -%&$)  Rp 52,000 Rp 15,600 SUBJU"AH   >>> >>> 19 B--%  1.100 L K- =+-( II -+$=    15.000 =< B(* (:)*p  Rp 13,000 Rp 195,000 1 *3_{M+*7 K..* B+. B+/5 P/ (1=0 K5 B+  B+5)} 1 *3_{M+*7 K..* B+. B+/5 (300 K5 B+  B+5)} 1 *3_{M+*7 B. B+. B+/5 P/ (1=0 K5 B+  B+5)} 1 *3_{P++/ + p $ +#+ 8 + II} 1 *3_{P++/ # - # 8 + II}

(27)

N% URAIAN HARGA SAT B: Up: JML HARGA Rp Rp Rp Rp a b c d e f  P+*7  H/5 0.800 =< P-=  Rp 17,000 Rp 13,600 Up-  4.000 $)<) P=)-  Rp 40,000 Rp 160,000 12.000 $)<) T=-%< =-  Rp 37,200 Rp 446,400 1.200 $)<) Kp-+- :=-%< =-  Rp 45,000 Rp 54,000 0.200 $)<) -%&$)  Rp 52,000 Rp 10,400 SUB JU"AH  Rp 670,800 >>> >>> 20 B--%  0.012 L K- +$=-+ =+-( II (=   Rp 42,240 0.150 =< P-=  Rp 17,000 Rp 2,550 Up-  0.100 $)<) P=)-  Rp 40,000 Rp 4,000 0.100 $)<) T=-%< =-  Rp 37,200 Rp 3,720 0.010 $)<) Kp-+- :=-%< =-  Rp 45,000 Rp 450 0.005 $)<) -%&$)  Rp 52,000 Rp 260 SUB JU"AH Rp 44,790 Rp 8,430 Rp =3,220 Rp =3,220 21 1 *D P++/ p 8 + II 3$2= B--%  0.008 L K- =+-( II p-p-%   Rp 30,666 0.050 =< P-=  Rp 17,000 Rp 850 Up-  0.100 $)<) P=)-  Rp 40,000 Rp 4,000 0.200 $)<) T=-%< =-  Rp 37,200 Rp 7,440 0.020 $)<) Kp-+- :=-%< =-  Rp 45,000 Rp 900 0.005 $)<) -%&$)  Rp 52,000 Rp 260 SUB JU"AH Rp 31,516 Rp 12,600 Rp 44,116 Rp 44,110 22 1 *@ Pp R+/ 3$20 B--%  0.006 L K- =+-( II p-p-%   Rp 20,059 0.050 =< P-=  Rp 17,000 Rp 850 Up-  0.010 ) P=)-  B) T-= T)-  Rp 40,000 Rp 400 0.100 ) T=-%< K-  Rp 37,200 Rp 3,720 0.100 ) Kp-+- T=-%< K-  Rp 45,000 Rp 4,500 0.050 ) -%&$)  Rp 52,000 Rp 2,600 SUB JU"AH Rp 20,909 Rp 10,820 Rp 31,!29 Rp 31,!20 23 1 *@ P++/ 5++5 /5 p5 . B--%  25.000  G%:%< K-)-%< p*+-%<  Rp 4,400 Rp 110,000 Up- . 0.150 $)<) P=)-  Rp 40,000 Rp 6,000 0.075 $)<) T=-%<  Rp 40,000 Rp 3,000 0.008 $)<) Kp-+- :=-%<  Rp 45,000 Rp 360 0.008 $)<) -%&$)  Rp 52,000 Rp 416 SUB JU"AH Rp 110,000 Rp 9,776 >>> >>> 24 1 *@ P++/ 5++5 77*5 /5 p5 B--%  5.000  G%:%< ''%< =-)-%<p* Rp 6,300 Rp 31,500 8.000 =< S%  p@   Rp 1,250 Rp 10,000 0.032 L P-(*) p-(-%<  Rp 85,000 Rp 2,720 Up-  0.400 $)<) P=)-  Rp 40,000 Rp 16,000 0.200 $)<) T=-%<  Rp 40,000 Rp 8,000 0.020 $)<) Kp-+- :=-%<  Rp 45,000 Rp 900 0.002 $)<) -%&$)  Rp 52,000 Rp 104 SUB JU"AH Rp 44,220 Rp 25,004 Rp 69,224 Rp 69,220 2= B--%  1.100 E:)%*:  Rp 17,000 Rp 18,700 0.012 L K- +$=-+ =+-( II   Rp 42,240 0.060 =< P-=  Rp 17,000 Rp 1,020 Up-  0.180 $)<) P=)-  Rp 40,000 Rp 7,200 0.032 $)<) T=-%< =-  Rp 37,200 Rp 1,190 0.032 $)<) Kp-+- :=-%< =-  Rp 45,000 Rp 1,440 0.001 $)<) -%&$)  Rp 52,000 Rp 52 SUB JU"AH Rp 61,960 Rp 9,882 Rp !1,<42 Rp !1,<40 26 1 *D  1$= 8 K+ II (p.#) B--%  0.0010 L K- K+-( II P-p-%   Rp 5,850 1 *2_{P++/  8 =$! # /+5 8 2$3} 1 *2_{P++/ P.# E+/ /5 8 + II} 2

(28)

N% URAIAN HARGA SAT B: Up: JML HARGA Rp Rp Rp Rp a b c d e f  P+*7  H/5 0.010 =< P-=  Rp 17,000 Rp 170 Up-  0.050 $)<) P=)-  Rp 40,000 Rp 2,000 0.050 $)<) T=-%< =-  Rp 37,200 Rp 1,860 0.005 $)<) Kp-+- :=-%< =-  Rp 45,000 Rp 225 0.003 $)<) -%&$)  Rp 52,000 Rp 156 SUB JU"AH Rp 6,020 Rp 4,241 Rp 10,261 Rp 10,260 2! 1 *D  1$2 8 + II B--%  0.0005 L K- K+-( II P-p-%   Rp 2,925 0.010 =< P-=  Rp 17,000 Rp 170 Up-  0.050 $)<) P=)-  Rp 40,000 Rp 2,000 0.050 $)<) T=-%< =-  Rp 37,200 Rp 1,860 0.005 $)<) Kp-+- :=-%< =-  Rp 45,000 Rp 225 0.003 $)<) -%&$)  Rp 52,000 Rp 156 SUB JU"AH Rp 3,095 Rp 4,241 Rp !,336 Rp !,330 2< B--%  0.040 L K- K+-( II P-p-%   Rp 153,332 Up-  1.000 $)<) P=)-  Rp 40,000 Rp 40,000 2.500 $)<) T=-%<  Rp 37,200 Rp 93,000 0.250 $)<) Kp-+- :=-%<  Rp 45,000 Rp 11,250 0.050 $)<) -%&$)  Rp 52,000 Rp 2,600 SUB JU"AH Rp 153,332 Rp 146,850 >>> >>> 29  B--%  0.025 L K- K+-( II P-p-%   Rp 95,833 0.670 K-@- 5   Rp 66,550 Rp 44,589 Up-  2.000 $)<) P=)-  Rp 40,000 Rp 80,000 6.000 $)<) T=-%<  Rp 37,200 Rp 223,200 0.100 $)<) Kp-+- :=-%<  Rp 45,000 Rp 4,500 0.020 $)<) -%&$)  Rp 52,000 Rp 1,040 SUB JU"AH Rp 140,421 Rp 308,740 >>> >>> 30 B--%  1.100 K-@- 5   Rp 66,550 Rp 73,205 Up-  0.015 $)<) P=)-  Rp 40,000 Rp 600 0.150 $)<) T=-%< =-  Rp 37,200 Rp 5,580 0.015 $)<) Kp-+- :=-%<  Rp 45,000 Rp 675 0.00100 $)<) -%&$)  Rp 52,000 Rp 52 SUB JU"AH Rp 73,205 Rp 6,907 Rp <0,112 Rp <0,110 31 1 7: P+*5 E5+ K5  J+#+ 1.000  E%<(+ =%*%<-% Rp 38,500 0.010 $)<) P=)-  Rp 40,000 Rp 400 0.100 $)<) T=-%< =-  Rp 37,200 Rp 3,720 0.010 $)<) Kp-+- :=-%<  Rp 45,000 Rp 450 0.001 $)<) -%&$)  Rp 52,000 Rp 26 SUB JU"AH Rp 38,500 Rp 4,596 Rp 43,096 Rp 43,090 32 1 S+ P+*5 E5+ K5  P 1.000  E%<(+ =%*%<-% Rp 44,000 0.015 $)<) P=)-  Rp 40,000 Rp 600 0.150 $)<) T=-%< =-  Rp 37,200 Rp 5,580 0.015 $)<) Kp-+- :=-%<  Rp 45,000 Rp 675 0.001 $)<) -%&$)  Rp 52,000 Rp 52 SUB JU"AH Rp 44,000 Rp 6,907 Rp =0,90! Rp =0,900 33 1 7: P+*5 K? T* B+/ K# T+/75 2  P/ 1.000 (:+ K%@* T-%- B(-) K&- T)-%< 2 ; P:-) Rp 110,000 Rp 110,000 0.010 $)<) P=)-  Rp 40,000 Rp 400 0.500 $)<) T=-%< =-  Rp 37,200 Rp 18,600 0.010 $)<) Kp-+- :=-%<  Rp 45,000 Rp 450 0.005 $)<) -%&$)  Rp 52,000 Rp 260 SUB JU"AH Rp 110,000 Rp 19,710 >>> >>> 1 *2_{P++/ # p # +#+ p 8 + II} 1 *2_{P++/ # +#+ ? 8 + II} 2 1 *2_{P5 ? 7+5 +7 = **} 2

(29)

N% URAIAN HARGA SAT B: Up: JML HARGA Rp Rp Rp Rp a b c d e f  P+*7  H/5 34 1 + P+*5 H A5 () 1.000  H-= -%<*% Rp 21,450 Rp 21,450 0.020 $)<) P=)-  Rp 40,000 Rp 800 0.200 $)<) T=-%< =-  Rp 37,200 Rp 7,440 0.020 $)<) Kp-+- :=-%<  Rp 45,000 Rp 900 0.010 $)<) -%&$)  Rp 52,000 Rp 520 SUB JU"AH Rp 21,450 Rp 9,660 Rp 31,110 Rp 31,110 3= 1 7: P+*5 G/+#+ B (K+?) 1.000  G)%&+ B*-(- K@*+ Rp 10,700 Rp 10,700 0.020 $)<) P=)-  Rp 40,000 Rp 800 0.200 $)<) T=-%< =-  Rp 37,200 Rp 7,440 0.020 $)<) Kp-+- :=-%<  Rp 45,000 Rp 900 0.001 $)<) -%&$)  Rp 52,000 Rp 52 SUB JU"AH Rp 10,700 Rp 9,192 Rp 19,<92 Rp 19,<90 36 1 M2 P5 J M K+ K8 . + II B--% 0.060 L K- +$=-+ =+-( II p-p-%   Rp 200,586 0.150 =< P-= *-(-  Rp 17,000 Rp 2,550 Up- 0.500 $)<) P=)-  Rp 40,000 Rp 20,000 2.000 $)<) T=-%< =-  Rp 37,200 Rp 74,400 0.200 $)<) Kp-+- :=-%<  Rp 45,000 Rp 9,000 0.025 $)<) -%&$)  Rp 52,000 Rp 1,300 SUB JU"AH Rp 203,136 Rp 104,700 >>> >>> 3! B--%  0.100 =< P+-) &*%&*%<  Rp 20,000 Rp 2,000 0.100 +) K):-( G$($=  Rp 3,500 Rp 350 0.100 =< @-: &-(-)  Rp 30,800 Rp 3,080 0.260 =< C-: p%:p 2;  Rp 30,800 Rp 8,008 Up-  0.020 $)<) P=)-  Rp 40,000 Rp 800 0.063 $)<) T=-%<  Rp 40,000 Rp 2,520 0.0063 $)<) Kp-+- :=-%<  Rp 45,000 Rp 284 0.0025 $)<) -%&$)  Rp 52,000 Rp 130 SUB JU"AH Rp 13,438 Rp 3,734 Rp 1!,1!2 Rp 1!,1!0 3< B--%  0.200 =< C-: %*  Rp 26,300 Rp 5,260 0.150 =< P+-*)  Rp 20,350 Rp 3,053 0.170 =< C-: &-(-)  Rp 62,500 Rp 10,625 0.260 =< C-: p%:p 2 ;  Rp 70,500 Rp 18,330 Up-  0.070 $)<) P=)-  Rp 40,000 Rp 2,800 0.009 $)<) T=-%<  Rp 40,000 Rp 360 0.006 $)<) Kp-+- :=-%<  Rp 45,000 Rp 270 0.0025 $)<) -%&$)  Rp 52,000 Rp 130 SUB JU"AH Rp 37,268 Rp 3,560 Rp 40,<2< Rp 40,<20 39 1 U P+*5 T S.p K. 1.000  S:$p K$%:-=  Rp 26,700 Rp 26,700 0.250 $)<) T=-%< "*(:)*=  Rp 36,000 Rp 9,000 0.020 $)<) -%&$)  Rp 52,000 Rp 1,040 SUB JU"AH Rp 26,700 Rp 10,040 Rp 36,!40 Rp 36,!40 40 1 7: p5  / B--% 1.000  *%(:-+-(* +*(:)*=  Rp 79,000 Rp 79,000 Up- 0.250 $)<) T=-%< "*(:)*=  Rp 36,000 Rp 9,000 0.020 $)<) -%&$)  Rp 52,000 Rp 1,040 SUB JU"AH Rp 79,000 Rp 10,040 Rp <9,040 Rp <9,040 41 1 7: P5 L*p TL 20  B--% 1.000  "-p T"  Rp 89,400 Rp 89,400 Up- 0.250 ) T=-%< "*(:)*=  Rp 36,000 Rp 9,000 0.020 ) -%&$)  Rp 52,000 Rp 1,040 SUB JU"AH Rp 89,400 Rp 10,040 Rp 99,440 Rp 99,440 1 *2_{P++/ ? ##5 7/ ( 1 p p*/, 1 p ? #/, 2 p ? p+p)} 1 *2_{P++/ ? 8 7/ ( 1 p p*/, 1 p ? #/, 2 p ? p+p )}

(30)

N% URAIAN HARGA SAT B: Up: JML HARGA Rp Rp Rp Rp a b c d e f  P+*7  H/5 42 1 7: P5 L*p P/ 20  B--% 1.000  "-p p*-)  Rp 14,500 Rp 14,500 Up- 0.250 $)<) T=-%< "*(:)*=  Rp 36,000 Rp 9,000 0.020 $)<) -%&$)  Rp 52,000 Rp 1,040 SUB JU"AH Rp 14,500 Rp 10,040 Rp 24,=40 Rp 24,=40 43 1 BH P5 S+/ T55 B--% 1.000  S-=+-) T%<<-+  Rp 26,700 Rp 26,700 Up- 0.250 $)<) T=-%< "*(:)*=  Rp 36,000 Rp 9,000 0.020 $)<) -%&$)  Rp 52,000 Rp 1,040 Rp 26,700 Rp 10,040 Rp 36,!40 Rp 36,!40 44 1 BH P5 S+/ G# B--% 1.000  S-=+-) G-%&-  Rp 38,000 Rp 38,000 Up- 0.250 $)<) T=-%< "*(:)*=  Rp 36,000 Rp 9,000 0.020 $)<) -%&$)  Rp 52,000 Rp 1,040 SUB JU"AH Rp 38,000 Rp 10,040 Rp 4<,040 Rp 4<,040 4= 1 *D P5 B B+. U - 20 ?* B--%  1.100  B*( :$% U # 20 @  Rp 16,500 Rp 18,150 20.000  B-:- )-  Rp 750 Rp 15,000 3.920 =< S% PC  Rp 1,250 Rp 4,900 0.056 L P-(*) p-(-%<  Rp 85,000 Rp 4,760 0.024  P-(*) )<  Rp 75,000 Rp 1,800 Up-  0.140 $)<) P=)-  Rp 40,000 Rp 5,600 0.070 $)<) T=-%< -:  Rp 40,000 Rp 2,800 0.007 $)<) Kp-+- :=-%<  Rp 45,000 Rp 315 0.007 $)<) -%&$)  Rp 52,000 Rp 364 SUB JU"AH Rp 44,610 Rp 9,079 Rp =3,6<9 Rp =3,6<0 46 1 7: P5 B K./. 30  30 ?* 55 3= C* B--%  85.000  B-:- )-  Rp 750 Rp 63,750 44.000 =< S% PC 50 =<  Rp 1,250 Rp 55,000 0.040 L P-(*)  Rp 85,000 Rp 3,400 Up-  3.200 $)<) P=)-  Rp 40,000 Rp 128,000 1.015 $)<) T=-%< -:  Rp 40,000 Rp 40,600 0.002 $)<) Kp-+- :=-%<  Rp 45,000 Rp 90 0.016 $)<) -%&$)  Rp 52,000 Rp 832 SUB JU"AH Rp 122,150 Rp 169,522 >>> >>>

(31)

RENCANA ANGGARAN BIAYA

PEMBANGUNAN RUANG KELAS BARU (RKB - SMP)

SMP NU 04 B%N"%&%S%

TAHUN ANGGARAN 2012

N% URAIAN PEKERJAAN %LUME HARGA BAHAN JUMLAH I JUMLAH II

1 2 3 4 5 6 A PEKERJAAN PERSIAPAN 1 P%< )-% -% p-(. B$'p -% 1 ( Rp 250,000 Rp 250,000 2 P -:-% D*) (* : 1 ( Rp 700,000 Rp 700,000 3 P -:-% -% -%<#-% -%< -)* -  1 ( Rp 300,000 Rp 300,000 Rp 1,2=0,00000 B PEKEERJAAN TANAH 1 G-+*-% :-%- p$%&-(* 35.44 Rp 28,220 Rp 1,000,117 2 U)< :-%- =-+* 11.81 Rp 8,660 Rp 102,303 3 U)< p-(*) -'- p$% -(* 2.46 Rp 102,520 Rp 252,199 4 U)< T-%- %<-% p- -:-% 26.57 Rp 70,520 Rp 1,873,364 5 U)< P-(*) -'- -%:-* 4.05 Rp 102,520 Rp 415,206 Rp 3,643,1<92! C PEKERJAAN P%N"ASI 1 P-(. B-: --%(:-p%<  $($%<-% 6.40 Rp 177,480 Rp 1,135,872 2 P-(. B-: p$% -(* -% :)-( 10.91 Rp 310,490 Rp 3,387,446 Rp 4,=23,31!90 " PEKERJAAN BET%N 1 C$) &$= =-=* =(% p*%: 1  Rp 8,000 Rp 8,000 2 C$) (+$$ :$% 1520 0.96 Rp 4,258,200 Rp 4,087,872 3 C$) =$+$ (:)=:) :$% 1520 0.96 Rp 4,258,200 Rp 4,087,872 4 C$) $ $ p)- :*( 1515 0.18 Rp 4,258,200 Rp 766,476 5 C$) )*%< - :$% 1515 0 Rp 4,258,200 Rp # 6 C$) $ $ :)-( 1515 0.27 Rp 4,258,200 Rp 1,149,714 7 R- -:-% -%:-* 5.81 Rp 189,180 Rp 1,099,136 Rp11,199,069<0 E PEKERJAAN PASANGAN "AN KUSEN

1 P-(. B-: -:- : $  Rp 41,530 Rp 4,366,323 2 P-(. K(% p*%: :-- 0.18 Rp 4,711,200 Rp 861,207 3 P-(. K(% J%&+- 5- 0.76 Rp 4,711,200 Rp 3,583,339 4 P-(. P+(:)-% :$=  Rp 23,390 Rp 4,918,290 = B%-%<-% 48.99  Rp 3,290 Rp 161,189 Rp13,<90,34<1! F PEKERJAAN KAYU "AN ATAP

1 P-(. R-%< -  -#  - - 812 0.93 Rp 4,751,400 Rp 4,399,796 2 P-(. U( -% )%< 57, 23  Rp 53,220 Rp 6,241,642 3 P-(. P-p-% ):) 220 11.00 Rp 31,720 Rp 348,920 4 P-(. G%:%< -)-%< p* -%< $ -  Rp 119,770 Rp 14,046,626 5 P-(. G%:%<  %< -)-%< p* -%< $ 11.00 Rp 69,220 Rp 761,420 6 P-(. "*(p -% 330 22.00 Rp 44,110 Rp 970,420 7 P-(. P+-$%& :)%*: 98.00 Rp 71,840 Rp 7,040,320 9 P-(. "*(: :)%*:  Rp 10,260 Rp 1,108,080 Rp34,91!,22360 G PEKERJAAN LANTAI 1 P-(. K)-* -%:-* 30 ; 30 @ 63.00 Rp 115,830 Rp 7,297,290 2 P-(. K)* -%:-* :)-( 18.00 Rp 115,830 Rp 2,084,940 Rp 9,3<2,23000 H PEKERJAAN BESI "AN KACA

1 P-(. D-% p*%: p-%*+ :-- 2.64 Rp 300,180 Rp 792,475 2 P-(. D-% %  - p-%* -@- 5  4.80 Rp 449,160 Rp 2,155,968 3 P-(. J-+(* F%:*+-(* =(% %&+- 7.83 Rp 44,110 Rp 345,381 4 P-(. K-@- p-:% p$+$( 5  8.06 Rp 80,110 Rp 646,007 5 P-(. S+$: p*%: 2 ; p:-) 1  Rp 129,710 Rp 129,710 6 P-(. E%<(+ p*%: 2 (: Rp 50,900 Rp 101,800 7 P-(. G)%  p*%: 2 Rp 19,890 Rp 39,780 8 P-(. E%<( %  - 9 (: Rp 43,090 Rp 387,810 9 P-(. G)%  %  - 10 Rp 19,890 Rp 198,900 10 P-(. H- -%<*% (* :-% 10 (: Rp 31,110 Rp 311,100 Rp =,10<,931=4 3 3 3 3 3 3 3 3 3 3 3 3 3 2 3 3 2 3 2 2 2 2 2 2 2 2 2 2 2 3 2

(32)

RENCANA ANGGARAN BIAYA

PEMBANGUNAN RUANG KELAS BARU (RKB - SMP)

SMP NU 04 B%N"%&%S%

TAHUN ANGGARAN 2012

N% URAIAN PEKERJAAN %LUME HARGA BAHAN JUMLAH I JUMLAH II

1 2 3 4 5 6 I PEKERJAAN PENGECATAN 1 %<@-: :$=  Rp 17,170 Rp 3,637,863 2 %<@-: :)%*: 98.00 Rp 17,170 Rp 1,682,660 3 %<@-: - (% -% *(p -% 44.42 Rp 40,820 Rp 1,813,143 Rp !,133,66=60

J PEKERJAAN INSTALASI LISTRIK

1 P%- %<-% *(:)* 1 ( Rp 580,338 Rp 580,338 2 P-(. T*:* -p 10 Rp 89,040 Rp 890,400 3 P-(. "-p T" 1 ; 20 '-:: 6 Rp 99,440 Rp 596,640 4 p-(. "-p -)-:) 4 Rp 24,540 Rp 98,160 5 P-(. S:$p $%:- 1 Rp 36,740 Rp 36,740 6 P-(. S=-+-) :%<<-+ 1  Rp 36,740 Rp 36,740 7 P-(. S=-+-) <-%&- 1  Rp 48,040 Rp 48,040 Rp 2,2<!,0=<00 L PEKERJAAN LAIN-LAIN 1 P )(* -% (*(-#(*(- p )--% 1 ( Rp 334,406 Rp 334,406 Rp 334,40=<< Jum a Rp93,669,439.76 Te! an # at an =

Sem an Pu u Juta R u Rup a

B$% $'$($, 13 Ap) 2012

Kp-+- K: P% :

- SP --+ U+ P -%<%-% RKB

SU"ARSIH, SP# E""Y SU&IKNY%, SP#

2 2 2

(33)

+-( +-%:-* :)-( +-=-%<  25  +-( +-%:-* :)-(  22  +-( +-( +-%:-*  63  PANJANG 5 32 * P-%-%< T)-( =- 17  P-% -%< :)-(  - -%<  27 3.15 2.35 5.5 128 16.2 144.2 0.16 0.55 144.2 2.55 2.55 5.1