REKAPITULASI RAB

RENCANA ANGGARAN BIAYA PEMBANGUNAN KAMPUS STAI SYEKH JANGKUNG KAYEN -

PATI

NO. URAIAN PEKERJAAN TOTAL HARGA (Rp)

I GEDUNG KAMPUS 3 LANTAI 15,156,000,000.00

II GEDUNG PERPUSTAKAAN 3 LANTAI 11,012,000,000.00
III GEDUNG SERBAGUNA 8,106,000,000.00
IV GEDUNG RUANG KELAS 2 LT 3,892,000,000.00
V GEDUNG RUANG DOSEN 2 LT 2,723,000,000.00
VI GEDUNG KANTOR YAYASAN 3,041,000,000.00
VII GEDUNG ASRAMA 4LT 19,084,000,000.00
VIII PAGAR KELILING 4,307,000,000.00

JUMLAH 67,321,000,000.00
PPN 11% 7,405,310,000.00

JUMLAH TOTAL 74,726,310,000.00

DIBULATKAN 74,726,000,000.00

Terbilang : Tujuh puluh satu milyar tujuh ratus delapan puluh satu juta rupiah.--
 RENCANA ANGGARAN BIAYA
NAMA KEGIATAN : PEMBANGUNAN KAMPUS STAI SYEKH JANGKUNG, KAYEN
NAMA PEKERJAAN : PEKERJAAN GEDUNG KAMPUS 3 LANTAI
LOKASI : KAYEN, KAB. PATI - JAWA TENGAH
TH. ANGGARAN : 2022

NO URAIAN PEKERJAAN VOL SAT JUMLAH HRG

a b c d f
I PEKERJAAN PERSIAPAN
1 Uitzet dengan WaterPass / Theodolite 50.00 M' 850,000.00 42,500,000.00
2 Pembuatan Bowplank 184.00 M' 65,000.00 11,960,000.00
3 Mobilisasi dan Demobilisasi 1.00 M' 30,000,000.00 30,000,000.00
4 Administrasi / Dokumentasi 1.00 Ls 10,000,000.00 10,000,000.00
5 Direksi Keet 1.00 Ls 30,000,000.00 30,000,000.00
6 Sistem Penerangan dan Air Bersih 1.00 Ls 20,000,000.00 20,000,000.00
7 Keselamatan Kerja dan Kesehatan 1.00 Ls 20,000,000.00 20,000,000.00
SUB JUMLAH I 164,460,000.00
II PEKERJAAN TANAH
1 Pemancangan mini pile 25x25 t=6m 384.00 M' 150,000.00 57,600,000.00
2 Galian Pondasi Pile Cap dan Tie Beam 196.27 M3 171,355.00 33,631,845.85
3 Pembuangan tanah bekas galian 67.61 M3 71,275.00 4,818,902.75
4 Urugan Pasir (Bawah Lantai Kerja Pile cap) 17.54 M3 240,550.00 4,219,247.00
5 Lantai Kerja (LC fc' 8,3 MPa) 35.08 M3 1,250,000.00 43,850,000.00
6 Urugan Kembali 128.66 M3 104,550.00 13,451,403.00
7 Pas. Ddg Batas Peninggian Elevasi ke +/- 0.00 903.84 M2 145,000.00 131,056,800.00
8 Urugan Sirtu Padat 83.10 M3 250,000.00 20,775,000.00
9 Urugan Tanah t=1,3 m 2,700.00 M3 145,000.00 391,500,000.00
10 Pemadatan Tanah (per 20 cm) 360.25 M3 90,000.00 32,422,500.00
SUB JUMLAH II 733,325,698.60
III PEKERJAAN STRUKTUR BAWAH
1 Beton Pile Cap PC1 fc' 25 Mpa 10.50 M3 1,350,000.00 14,175,000.00
2 Bekisting Pile Cap PC1 28.00 M2 265,000.00 7,420,000.00
3 Tulangan Pile Cap PC1 1,050.00 Kg 21,500.00 22,575,000.00
4 Beton Pile Cap PC2 fc' 25 Mpa 8.40 M3 1,350,000.00 11,340,000.00
5 Bekisting Pile Cap PC2 42.00 M2 265,000.00 11,130,000.00
6 Tulangan Pile Cap PC2 1,260.00 Kg 21,500.00 27,090,000.00
7 Beton Sloof BS1 fc' 25 Mpa 22.44 M3 1,350,000.00 30,294,000.00
8 Bekisting Sloof BS1 205.70 M2 275,000.00 56,567,500.00
9 Tulangan Sloof BS1 3,366.00 Kg 21,500.00 72,369,000.00
10 Beton Sloof BS2 fc' 25 Mpa 14.94 M3 1,350,000.00 20,169,000.00
11 Bekisting Sloof BS2 186.70 M2 275,000.00 51,342,500.00
12 Tulangan Sloof BS2 2,240.40 Kg 21,500.00 48,168,600.00
SUB JUMLAH III 372,640,600.00
IV PEKERJAAN STRUKTUR ATAS
LANTAI 1
1 Beton Kolom K1 fc' 25 Mpa 24.00 M3 1,350,000.00 32,400,000.00
2 Bekisting Kolom K1 216.00 M2 485,000.00 104,760,000.00
3 Tulangan Kolom K1 7,526.40 Kg 21,500.00 161,817,600.00
4 Beton Kolom K2 fc' 25 Mpa 9.00 M3 1,350,000.00 12,150,000.00
5 Bekisting Kolom K2 120.00 M2 485,000.00 58,200,000.00
6 Tulangan Kolom K2 3,672.00 Kg 21,500.00 78,948,000.00
7 Beton Balok B1 fc' 25 Mpa 55.86 M3 1,350,000.00 75,411,000.00
8 Bekisting Balok B1 348.46 M2 485,000.00 169,003,100.00
9 Tulangan Balok B1 16,758.00 Kg 21,500.00 360,297,000.00
10 Beton Balok B2 fc' 25 Mpa 26.34 M3 1,350,000.00 35,559,000.00
11 Bekisting Balok B2 188.77 M2 485,000.00 91,553,450.00
12 Tulangan Balok B2 7,902.00 Kg 21,500.00 169,893,000.00
13 Beton Balok B3 fc' 25 Mpa 8.29 M3 1,350,000.00 11,191,500.00
14 Bekisting Balok B3 77.39 M2 485,000.00 37,534,150.00
15 Tulangan Balok B3 2,487.60 Kg 21,500.00 53,483,400.00
NO URAIAN PEKERJAAN VOL SAT JUMLAH HRG
a b c d f
19 Beton Pelat Lantai 1 fc' 25 Mpa 100.08 M3 1,350,000.00 135,108,000.00
20 Bekisting Pelat Lantai 1 834.00 M2 580,000.00 483,720,000.00
21 Tulangan Pelat Lantai 1 25,020.00 Kg 21,500.00 537,930,000.00
22 Beton Pelat Tangga fc' 25 Mpa 8.18 M3 1,350,000.00 11,043,000.00
23 Bekisting Tangga 24.55 M2 426,700.00 10,475,485.00
24 Tulangan Tangga 2,046.00 Kg 21,500.00 43,989,000.00
Jumlah 2,674,466,685.00
LANTAI 2
1 Beton Kolom K1 fc' 25 Mpa 19.20 M3 1,350,000.00 25,920,000.00
2 Bekisting Kolom K1 172.80 M2 485,000.00 83,808,000.00
3 Tulangan Kolom K1 6,021.12 Kg 21,500.00 129,454,080.00
4 Beton Kolom K2 fc' 25 Mpa 7.20 M3 1,350,000.00 9,720,000.00
5 Bekisting Kolom K2 96.00 M2 485,000.00 46,560,000.00
6 Tulangan Kolom K2 2,937.60 Kg 21,500.00 63,158,400.00
7 Beton Balok B1 fc' 25 Mpa 55.86 M3 1,350,000.00 75,411,000.00
8 Bekisting Balok B1 335.16 M2 485,000.00 162,552,600.00
9 Tulangan Balok B1 16,758.00 Kg 21,500.00 360,297,000.00
10 Beton Balok B2 fc' 25 Mpa 26.34 M3 1,350,000.00 35,559,000.00
11 Bekisting Balok B2 188.77 M2 485,000.00 91,553,450.00
12 Tulangan Balok B2 7,902.00 Kg 21,500.00 169,893,000.00
13 Beton Balok B3 fc' 25 Mpa 8.29 M3 1,350,000.00 11,191,500.00
14 Bekisting Balok B3 77.39 M2 485,000.00 37,534,150.00
15 Tulangan Balok B3 2,487.60 Kg 21,500.00 53,483,400.00
19 Beton Pelat Lantai 2 fc' 25 Mpa 100.08 M3 1,350,000.00 135,108,000.00
20 Bekisting Pelat Lantai 2 834.00 M2 580,000.00 483,720,000.00
21 Tulangan Pelat Lantai 2 25,020.00 Kg 21,500.00 537,930,000.00
22 Beton Pelat Tangga fc' 25 Mpa 8.18 M3 1,350,000.00 11,043,000.00
23 Bekisting Tangga 24.55 M2 426,700.00 10,475,485.00
24 Tulangan Tangga 2,046.00 Kg 21,500.00 43,989,000.00
Jumlah 2,578,361,065.00
LANTAI 3
1 Beton Kolom K1 fc' 25 Mpa 19.20 M3 1,350,000.00 25,920,000.00
2 Bekisting Kolom K1 172.80 M2 485,000.00 83,808,000.00
3 Tulangan Kolom K1 6,021.12 Kg 21,500.00 129,454,080.00
4 Beton Kolom K2 fc' 25 Mpa 7.20 M3 1,350,000.00 9,720,000.00
5 Bekisting Kolom K2 96.00 M2 485,000.00 46,560,000.00
6 Tulangan Kolom K2 2,937.60 Kg 21,500.00 63,158,400.00
7 Beton Balok B1 fc' 25 Mpa 32.76 M3 1,350,000.00 44,226,000.00
8 Bekisting Balok B1 196.56 M2 485,000.00 95,331,600.00
9 Tulangan Balok B1 9,828.00 Kg 21,500.00 211,302,000.00
13 Beton Pelat Lantai Atap fc' 25 Mpa 16.24 M3 1,350,000.00 21,924,000.00
14 Bekisting Pelat Lantai Atap 222.00 M2 580,000.00 128,760,000.00
15 Tulangan Pelat Lantai Atap 4,060.00 Kg 21,500.00 87,290,000.00
Jumlah 947,454,080.00
SUB JUMLAH IV 6,200,281,830.00
V PEKERJAAN STRUKTUR BAJA (STRUKTUR ATAP)
1 Kuda-Kuda Rafter WF 200X100X5.5X8 14,336.00 Kg 42,500.00 609,280,000.00
2 Purlin CNP 100X50X20X3.2 6,264.83 Kg 42,500.00 266,255,275.00
3 Dudukan Purlin 206.08 Kg 42,500.00 8,758,400.00
4 Sagrod Ø10 + Cat Zincromat 341.81 Kg 42,500.00 14,526,925.00
5 Wind Bracing Ø12 + Cat Zincromat 492.20 Kg 42,500.00 20,918,500.00
6 Base plate t=16mm 585.20 Kg 42,500.00 24,871,000.00
7 Cover plate 145.60 Kg 42,500.00 6,188,000.00
8 End plate 1.22 Kg 42,500.00 51,850.00
9 Voute 191.15 Kg 42,500.00 8,123,875.00
NO URAIAN PEKERJAAN VOL SAT JUMLAH HRG
a b c d f
10 Anchor bolt M-20 h=50cm 528.00 Bh 72,500.00 38,280,000.00
11 Bolt HTB M-16 1,408.00 Bh 25,500.00 35,904,000.00
12 Usuk dan Reng Galvalum 972.00 M2 150,000.00 145,800,000.00
SUB JUMLAH V 1,178,957,825.00
VI PEKERJAAN PENUTUP ATAP
1 Pas. Atap Genteng 2,138.40 M2 135,000.00 288,684,000.00
2 Pas. Wuwung Genteng 178.20 M' 157,000.00 27,977,400.00
3 List Plank kayu Kamper 3/30 cm 409.20 M' 171,500.00 70,177,800.00
SUB JUMLAH VI 386,839,200.00
VII PEKERJAAN PASANGAN DAN PLESTERAN
LANTAI 1
1 Pas. Dinding Bata Ringan 814.87 M2 172,500.00 140,565,075.00
2 Kolom Praktis 8.32 M3 2,500,000.00 20,800,000.00
3 Balok Latei 2.75 M3 2,500,000.00 6,875,000.00
4 Plesteran (1 Pc : 5 Ps) 2,291.69 M2 75,000.00 171,876,750.00
5 Plesteran Transram (1 Pc : 2 Ps) 36.82 M2 90,000.00 3,313,800.00
6 Acian 2,291.69 M2 46,500.00 106,563,585.00
7 Plesteran Skoning 425.60 M' 25,000.00 10,640,000.00
8 Rolag Trap Tangga Pelataran 28.00 M' 350,000.00 9,800,000.00
9 Railling Tangga dan Teras/Balkon 89.00 M' 765,000.00 68,085,000.00
Jumlah 538,519,210.00
LANTAI 2
1 Pas. Dinding Bata Ringan 814.87 M2 172,500.00 140,565,075.00
2 Kolom Praktis 8.32 M3 2,500,000.00 20,800,000.00
3 Balok Latei 2.75 M3 2,500,000.00 6,875,000.00
4 Plesteran (1 Pc : 5 Ps) 2,291.69 M2 75,000.00 171,876,750.00
5 Plesteran Transram (1 Pc : 2 Ps) 36.82 M2 90,000.00 3,313,800.00
6 Acian 2,291.69 M2 46,500.00 106,563,585.00
7 Plesteran Skoning 425.60 M' 25,000.00 10,640,000.00
8 Railling Tangga dan Teras/Balkon 93.00 M' 765,000.00 71,145,000.00
Jumlah 531,779,210.00
LANTAI 3
1 Pas. Dinding Bata Ringan 814.87 M2 172,500.00 140,565,075.00
2 Kolom Praktis 8.32 M3 2,500,000.00 20,800,000.00
3 Balok Latei 2.75 M3 2,500,000.00 6,875,000.00
4 Plesteran (1 Pc : 5 Ps) 2,291.69 M2 75,000.00 171,876,750.00
5 Plesteran Transram (1 Pc : 2 Ps) 36.82 M2 90,000.00 3,313,800.00
6 Acian 2,291.69 M2 46,500.00 106,563,585.00
7 Plesteran Skoning 425.60 M' 25,000.00 10,640,000.00
8 Railling Tangga dan Teras/Balkon 89.00 M' 765,000.00 68,085,000.00
Jumlah 528,719,210.00
SUB JUMLAH VII 1,599,017,630.00
VIII PEKERJAAN LANTAI
LANTAI 1
1 Pas. Keramik Lantai (40 x 40 cm) 775.04 M2 350,000.00 271,264,000.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 54.60 M2 295,000.00 16,107,000.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 73.64 M2 560,500.00 41,275,220.00
4 Pas. Keramik Plint Lantai 383.88 M' 29,250.00 11,228,490.00
Jumlah 339,874,710.00
LANTAI 2
1 Pas. Keramik Lantai (40 x 40 cm) 775.04 M2 350,000.00 271,264,000.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 54.60 M2 295,000.00 16,107,000.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 73.64 M2 560,500.00 41,275,220.00
4 Pas. Keramik Plint Lantai 383.88 M' 29,250.00 11,228,490.00
Jumlah 339,874,710.00
NO URAIAN PEKERJAAN VOL SAT JUMLAH HRG
a b c d f
LANTAI 3
1 Pas. Keramik Lantai (40 x 40 cm) 775.04 M2 350,000.00 271,264,000.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 54.60 M2 295,000.00 16,107,000.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 73.64 M2 560,500.00 41,275,220.00
4 Pas. Keramik Plint Lantai 383.88 M' 29,250.00 11,228,490.00
Jumlah 339,874,710.00
SUB JUMLAH VIII 1,019,624,130.00
IX PEKERJAAN KUSEN
LANTAI 1
1 Pintu P1 8.00 Bh 3,650,000.00 29,200,000.00
2 Pintu P2 4.00 Bh 1,850,000.00 7,400,000.00
4 Jendela J1 8.00 Bh 1,300,000.00 10,400,000.00
5 Jendela J2 16.00 Bh 1,485,000.00 23,760,000.00
6 Jendela J3 4.00 Bh 1,850,000.00 7,400,000.00
7 Jendela BV 4.00 Bh 1,250,000.00 5,000,000.00
8 Kisi Teras 15.00 Bh 3,650,000.00 54,750,000.00
Jumlah 137,910,000.00
LANTAI 2
1 Pintu P1 8.00 Bh 2,035,000.00 16,280,000.00
2 Pintu P2 4.00 Bh 880,000.00 3,520,000.00
3 Jendela J1 8.00 Bh 1,300,000.00 10,400,000.00
4 Jendela J2 16.00 Bh 1,485,000.00 23,760,000.00
5 Jendela J3 4.00 Bh 1,850,000.00 7,400,000.00
6 Jendela BV 4.00 Bh 1,250,000.00 5,000,000.00
7 Kisi Teras 15.00 Bh 3,650,000.00 54,750,000.00
Jumlah 121,110,000.00
LANTAI 3
1 Pintu P1 8.00 Bh 2,035,000.00 16,280,000.00
2 Pintu P2 4.00 Bh 880,000.00 3,520,000.00
3 Jendela J1 8.00 Bh 1,300,000.00 10,400,000.00
4 Jendela J2 16.00 Bh 1,485,000.00 23,760,000.00
5 Jendela J3 4.00 Bh 1,850,000.00 7,400,000.00
6 Jendela BV 4.00 Bh 1,250,000.00 5,000,000.00
7 Kisi Teras 15.00 Bh 3,650,000.00 54,750,000.00
Jumlah 121,110,000.00
SUB JUMLAH IX 380,130,000.00
X PEKERJAAN PLAFOND
LANTAI 1
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 784.00 M2 115,000.00 90,160,000.00
2 Pasang List Plafond Gypsum 5/5 cm 196.00 M' 22,500.00 4,410,000.00
Jumlah 94,570,000.00
LANTAI 2
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 784.00 M2 115,000.00 90,160,000.00
2 Pasang List Plafond Gypsum 5/5 cm 196.00 M' 22,500.00 4,410,000.00
Jumlah 94,570,000.00
LANTAI 3
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 831.04 M2 115,000.00 95,569,600.00
2 Pasang List Plafond Gypsum 5/5 cm 214.60 M' 22,500.00 4,828,500.00
Jumlah 100,398,100.00
SUB JUMLAH X 289,538,100.00
XI PEKERJAAN PENGECATAN
LANTAI 1
1 Cat Dinding Exterior 359.52 M2 50,500.00 18,155,760.00
2 Cat Dinding Interior 1,358.87 M2 45,800.00 62,236,246.00
3 Cat Balok Kolom 371.97 M2 35,000.00 13,018,950.00
4 Cat Plafond 784.00 M2 42,000.00 32,928,000.00
5 Cat List Plafond 38.81 M2 42,000.00 1,630,020.00
Jumlah 127,968,976.00
NO URAIAN PEKERJAAN VOL SAT JUMLAH HRG
a b c d f
LANTAI 2
1 Cat Dinding Exterior 359.52 M2 50,500.00 18,155,760.00
2 Cat Dinding Interior 1,358.87 M2 45,800.00 62,236,246.00
3 Cat Balok Kolom 371.97 M2 35,000.00 13,018,950.00
4 Cat Plafond 784.00 M2 42,000.00 32,928,000.00
5 Cat List Plafond 38.81 M2 42,000.00 1,630,020.00
Jumlah 127,968,976.00
LANTAI 3
1 Cat Dinding Exterior 359.52 M2 50,500.00 18,155,760.00
2 Cat Dinding Interior 1,358.87 M2 45,800.00 62,236,246.00
3 Cat Balok Kolom 351.13 M2 35,000.00 12,289,550.00
4 Cat Plafond 831.04 M2 42,000.00 34,903,680.00
5 Cat List Plafond 42.49 M2 42,000.00 1,784,580.00
Jumlah 129,369,816.00
SUB JUMLAH XI 385,307,768.00
XII PEKERJAAN PLUMBING DAN SANITAIR
LANTAI 1
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 44.00 M' 42,500.00 1,870,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 124.80 M' 68,500.00 8,548,800.00
3 Perlengkapan sambungan 1.00 Ls 600,000.00 600,000.00
4 Urinoir 6.00 Bh 3,254,500.00 19,527,000.00
5 Kloset duduk 10.00 Bh 3,950,000.00 39,500,000.00
6 Jet Washer lengkap dg asesoris 10.00 Bh 406,000.00 4,060,000.00
7 Wastafel, kran + kaca 6.00 Bh 2,650,250.00 15,901,500.00
8 Kran Air 1/2" 16.00 Bh 305,000.00 4,880,000.00
9 Pompa air 2.00 Bh 3,250,000.00 6,500,000.00
10 Tandon Air kapasitas 10.000 L 2.00 Bh 25,000,000.00 50,000,000.00
11 Sumur Resapan 2.00 Bh 25,000,000.00 50,000,000.00
12 Septic Tank 2.00 Bh 25,000,000.00 50,000,000.00
13 Bak Kontrol 2.00 Bh 750,000.00 1,500,000.00
14 Avour 4.00 Bh 291,250.00 1,165,000.00
Jumlah 254,052,300.00
LANTAI 2
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 16.00 M' 42,500.00 680,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 24.80 M' 68,500.00 1,698,800.00
3 Perlengkapan sambungan 1.00 Ls 600,000.00 600,000.00
4 Urinoir 6.00 Bh 3,254,500.00 19,527,000.00
5 Kloset duduk 10.00 Bh 3,950,000.00 39,500,000.00
6 Jet Washer lengkap dg asesoris 10.00 Bh 406,000.00 4,060,000.00
7 Wastafel, kran + kaca 6.00 Bh 2,650,250.00 15,901,500.00
8 Kran Air 1/2" 16.00 Bh 305,000.00 4,880,000.00
9 Avour 2.00 Bh 291,250.00 582,500.00
Jumlah 87,429,800.00
LANTAI 3
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 16.00 M' 42,500.00 680,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 24.80 M' 68,500.00 1,698,800.00
3 Instalasi Pipa air hujan PVC Tipe D-4" 201.60 M' 68,500.00 13,809,600.00
4 Instalasi Talang Air Hujan PVC 6" 81.00 M' 1,784,500.00 144,544,500.00
5 Perlengkapan sambungan 1.00 Ls 600,000.00 600,000.00
6 Urinoir 6.00 Bh 3,254,500.00 19,527,000.00
7 Kloset duduk 10.00 Bh 3,950,000.00 39,500,000.00
8 Jet Washer lengkap dg asesoris 10.00 Bh 406,000.00 4,060,000.00
9 Wastafel, kran + kaca 6.00 Bh 2,650,250.00 15,901,500.00
10 Kran Air 1/2" 16.00 Bh 305,000.00 4,880,000.00
11 Avour 2.00 Bh 291,250.00 582,500.00
Jumlah 245,783,900.00
SUB JUMLAH XII 587,266,000.00
NO URAIAN PEKERJAAN VOL SAT JUMLAH HRG
a b c d f
XIII PEKERJAAN ELEKTRIKAL
LANTAI 1
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Meteran PLN 1.00 Bh 2,000,000.00 2,000,000.00
3 Lampu TL LED 2x28 Watt 48.00 Bh 455,000.00 21,840,000.00
4 Lampu Bulb LED 36.00 Bh 152,500.00 5,490,000.00
5 Saklar Tunggal 4.00 Bh 75,000.00 300,000.00
6 Saklar Ganda 30.00 Bh 85,000.00 2,550,000.00
7 Stop Kontak 80.00 Bh 65,000.00 5,200,000.00
8 Stop Kontak AC 22.00 Bh 125,000.00 2,750,000.00
9 Instalasi Titik Lampu dan Stop kontak 164.00 Titik 247,600.00 40,606,400.00
10 Instalasi Titik Stop kontak AC 22.00 Titik 247,600.00 5,447,200.00
11 WIFI 2.00 Bh 3,000,000.00 6,000,000.00
12 Panel pembagi 1.00 Ls 20,000,000.00 20,000,000.00
13 Panel ATS 1.00 ls 18,000,000.00 18,000,000.00
Jumlah 134,683,600.00
LANTAI 2
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Lampu TL LED 2x28 Watt 48.00 Bh 455,000.00 21,840,000.00
3 Lampu Bulb LED 36.00 Bh 152,500.00 5,490,000.00
4 Saklar Tunggal 4.00 Bh 75,000.00 300,000.00
5 Saklar Ganda 30.00 Bh 85,000.00 2,550,000.00
6 Stop Kontak 80.00 Bh 65,000.00 5,200,000.00
7 Stop Kontak AC 22.00 Bh 125,000.00 2,750,000.00
8 Instalasi Titik Lampu dan Stop kontak 164.00 Titik 247,600.00 40,606,400.00
9 Instalasi Titik Stop kontak AC 22.00 Titik 247,600.00 5,447,200.00
10 WIFI 2.00 Bh 3,000,000.00 6,000,000.00
11 Panel ATS 1.00 ls 10,500,000.00 10,500,000.00
Jumlah 105,183,600.00
LANTAI 3
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Lampu TL LED 2x28 Watt 48.00 Bh 455,000.00 21,840,000.00
3 Lampu Bulb LED 36.00 Bh 152,500.00 5,490,000.00
4 Saklar Tunggal 4.00 Bh 75,000.00 300,000.00
5 Saklar Ganda 30.00 Bh 85,000.00 2,550,000.00
6 Stop Kontak 80.00 Bh 65,000.00 5,200,000.00
7 Stop Kontak AC 22.00 bb 125,000.00 2,750,000.00
8 Instalasi Titik Lampu dan Stop kontak 164.00 Titik 247,600.00 40,606,400.00
9 Instalasi Titik Stop kontak AC 22.00 Titik 247,600.00 5,447,200.00
10 WIFI 2.00 Bh 3,000,000.00 6,000,000.00
11 Instalasi Penangkal Petir 2.00 Ls 12,500,000.00 25,000,000.00
12 Panel ATS 1.00 ls 10,500,000.00 10,500,000.00
Jumlah 130,183,600.00
SUB JUMLAH XIII 370,050,800.00
XIV PENGADAAN MEUBELAIR & PENDUKUNG LAINNYA
1 Kursi Kuliah 720.00 Bh 465,000.00 334,800,000.00
2 Meja Dosen 30.00 Bh 1,560,000.00 46,800,000.00
3 Almari arsip 24.00 Bh 1,850,000.00 44,400,000.00
4 Satu set Unit AC 1,5 PK + instalasi out dor 66.00 Unit 7,500,000.00 495,000,000.00
5 Set Proyektor + layar tripot 24.00 Unit 7,500,000.00 180,000,000.00
6 Whiteboard lengkap 24.00 Bh 1,500,000.00 36,000,000.00
7 Genset 30 KVA (silent type) 1.00 unit 110,000,000.00 110,000,000.00
SUB JUMLAH XIV 1,247,000,000.00
NO URAIAN PEKERJAAN VOL SAT JUMLAH HRG
a b c d f
XV PEKERJAAN LAIN-LAIN
1 Quality Control / Uji Bahan 1.00 Ls 15,000,000.00 15,000,000.00
2 Pembersihan Lokasi 1.00 Ls 25,000,000.00 25,000,000.00
SUB JUMLAH XV 40,000,000.00
XVI PEKERJAAN LANSEKAP
1 Taman, Gazebo dan Fasum 162.00 M2 1,250,000.00 202,500,000.00
SUB JUMLAH XVI 202,500,000.00
JUMLAH TOTAL 15,156,939,581.60
DIBULATKAN 15,156,000,000.00

Terbilang : Enam belas milyar delapan ratus sembilan belas juta rupiah.--
 RENCANA ANGGARAN BIAYA
NAMA KEGIATAN : PEMBANGUNAN KAMPUS STAI SYEKH JANGKUNG, KAYEN
NAMA PEKERJAAN : PEKERJAAN GEDUNG PERPUSTAKAAN 3 LANTAI
LOKASI : KAYEN, KAB. PATI - JAWA TENGAH
TH. ANGGARAN : 2022

NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG

a b c d e f
I PEKERJAAN PERSIAPAN
1 Uitzet dengan WaterPass / Theodolite 106.00 M' 850,000.00 90,100,000.00
2 Pembuatan Bowplank 106.00 M' 65,000.00 6,890,000.00
3 Mobilisasi dan Demobilisasi 1.00 M' 30,000,000.00 30,000,000.00
4 Administrasi / Dokumentasi 1.00 Ls 10,000,000.00 10,000,000.00
5 Direksi Keet 1.00 Ls 30,000,000.00 30,000,000.00
6 Sistem Penerangan dan Air Bersih 1.00 Ls 20,000,000.00 20,000,000.00
7 Keselamatan Kerja dan Kesehatan 1.00 Ls 20,000,000.00 20,000,000.00
SUB JUMLAH I 206,990,000.00
II PEKERJAAN TANAH
1 Pemancangan mini pile 25x25 t=6m 396.00 M' 150,000.00 59,400,000.00
2 Galian Pondasi Pile Cap dan Tie Beam 19.44 M3 171,355.00 3,331,141.20
3 Pembuangan tanah bekas galian 19.44 M3 71,275.00 1,385,586.00
4 Urugan Pasir (Bawah Lantai Kerja Pile cap) 2.50 M3 240,550.00 601,375.00
5 Lantai Kerja (LC fc' 8,3 MPa) 89.18 M3 1,250,000.00 111,475,000.00
6 Urugan Kembali 84.18 M3 104,550.00 8,801,019.00
7 Pas. Ddg Batas Peninggian Elevasi ke +/- 0.00 78.50 M2 145,000.00 11,382,500.00
8 Urugan Tanah t=1,3 m 2,080.00 M3 145,000.00 301,600,000.00
9 Pemadatan Tanah (per 20 cm) 2,080.00 M3 90,000.00 187,200,000.00
SUB JUMLAH II 685,176,621.20
III PEKERJAAN STRUKTUR BAWAH
1 Beton Pile Cap PC1 fc' 25 Mpa 16.80 M3 1,350,000.00 22,680,000.00
2 Bekisting Pile Cap PC1 44.80 M2 265,000.00 11,872,000.00
3 Tulangan Pile Cap PC1 1,680.00 Kg 21,500.00 36,120,000.00
4 Beton Pile Cap PC2 fc' 25 Mpa 0.70 M3 1,350,000.00 945,000.00
5 Bekisting Pile Cap PC2 3.50 M2 265,000.00 927,500.00
6 Tulangan Pile Cap PC2 105.00 Kg 21,500.00 2,257,500.00
7 Beton Sloof BS1 fc' 25 Mpa 33.36 M3 1,350,000.00 45,036,000.00
8 Bekisting Sloof BS1 305.80 M2 275,000.00 84,095,000.00
9 Tulangan Sloof BS1 5,004.00 Kg 21,500.00 107,586,000.00
SUB JUMLAH III 311,519,000.00
IV PEKERJAAN STRUKTUR ATAS
LANTAI 1
1 Beton Kolom K1 fc' 25 Mpa 25.60 M3 1,350,000.00 34,560,000.00
2 Bekisting Kolom K1 288.00 M2 485,000.00 139,680,000.00
3 Tulangan Kolom K1 8,028.16 Kg 21,500.00 172,605,440.00
4 Beton Kolom K2 fc' 25 Mpa 0.90 M3 1,350,000.00 1,215,000.00
5 Bekisting Kolom K2 18.00 M2 485,000.00 8,730,000.00
6 Tulangan Kolom K2 282.24 Kg 21,500.00 6,068,160.00
7 Beton Balok B1 fc' 25 Mpa 14.40 M3 1,350,000.00 19,440,000.00
8 Bekisting Balok B1 101.76 M2 485,000.00 49,353,600.00
9 Tulangan Balok B1 4,320.00 Kg 21,500.00 92,880,000.00
10 Beton Balok B2 fc' 25 Mpa 19.68 M3 1,350,000.00 26,568,000.00
11 Bekisting Balok B2 141.04 M2 485,000.00 68,404,400.00
12 Tulangan Balok B2 5,904.00 Kg 21,500.00 126,936,000.00
13 Beton Balok B3 fc' 25 Mpa 11.40 M3 1,350,000.00 15,390,000.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
14 Bekisting Balok B3 106.40 M2 485,000.00 51,604,000.00
15 Tulangan Balok B3 3,420.00 Kg 21,500.00 73,530,000.00
22 Beton Pelat Tangga fc' 25 Mpa 8.18 M3 1,350,000.00 11,043,000.00
23 Bekisting Tangga 24.55 M2 426,700.00 10,475,485.00
24 Tulangan Tangga 2,046.00 Kg 21,500.00 43,989,000.00
Jumlah 952,472,085.00
LANTAI 2
1 Beton Kolom K1 fc' 25 Mpa 19.20 M3 1,350,000.00 25,920,000.00
2 Bekisting Kolom K1 172.80 M2 485,000.00 83,808,000.00
3 Tulangan Kolom K1 6,021.12 Kg 21,500.00 129,454,080.00
4 Beton Balok B1 fc' 25 Mpa 14.40 M3 1,350,000.00 19,440,000.00
5 Bekisting Balok B1 101.76 M2 485,000.00 49,353,600.00
6 Tulangan Balok B1 4,320.00 Kg 21,500.00 92,880,000.00
7 Beton Balok B2 fc' 25 Mpa 19.68 M3 1,350,000.00 26,568,000.00
8 Bekisting Balok B2 141.04 M2 485,000.00 68,404,400.00
9 Tulangan Balok B2 5,904.00 Kg 21,500.00 126,936,000.00
10 Beton Balok B3 fc' 25 Mpa 10.32 M3 1,350,000.00 13,932,000.00
11 Bekisting Balok B3 96.32 M2 485,000.00 46,715,200.00
12 Tulangan Balok B3 3,096.00 Kg 21,500.00 66,564,000.00
13 Beton Pelat Lantai 2 fc' 25 Mpa 62.55 M3 1,350,000.00 84,442,500.00
14 Bekisting Lantai 2 521.27 M2 580,000.00 302,336,600.00
15 Tulangan Lantai 2 1,538.10 Kg 21,500.00 33,069,150.00
16 Beton Pelat Tangga fc' 25 Mpa 8.18 M3 1,350,000.00 11,043,000.00
17 Bekisting Tangga 24.55 M2 426,700.00 10,475,485.00
18 Tulangan Tangga 2,046.00 Kg 21,500.00 43,989,000.00
Jumlah 1,235,331,015.00
LANTAI 3
1 Beton Kolom K1 fc' 25 Mpa 19.20 M3 1,350,000.00 25,920,000.00
2 Bekisting Kolom K1 172.80 M2 485,000.00 83,808,000.00
3 Tulangan Kolom K1 6,021.12 Kg 21,500.00 129,454,080.00
7 Beton Balok B1 fc' 25 Mpa 14.40 M3 1,350,000.00 19,440,000.00
8 Bekisting Balok B1 101.76 M2 485,000.00 49,353,600.00
9 Tulangan Balok B1 4,320.00 Kg 21,500.00 92,880,000.00
10 Beton Balok B2 fc' 25 Mpa 19.68 M3 1,350,000.00 26,568,000.00
11 Bekisting Balok B2 141.04 M2 485,000.00 68,404,400.00
12 Tulangan Balok B2 5,904.00 Kg 21,500.00 126,936,000.00
13 Beton Pelat Lantai Atap fc' 25 Mpa 52.50 M3 1,350,000.00 70,875,000.00
14 Bekisting Lantai Atap 525.00 M2 580,000.00 304,500,000.00
15 Tulangan Lantai Atap 13,125.00 Kg 21,500.00 282,187,500.00
Jumlah 1,280,326,580.00
SUB JUMLAHI IV 3,468,129,680.00
V PEKERJAAN PASANGAN DAN PLESTERAN
LANTAI 1
1 Pas. Dinding Bata Ringan 706.50 M2 172,500.00 121,871,250.00
2 Kolom Praktis 2.16 M3 2,500,000.00 5,400,000.00
3 Balok Latei 10.00 M3 2,500,000.00 25,000,000.00
4 Plesteran (1 Pc : 5 Ps) 1,179.00 M2 75,000.00 88,425,000.00
5 Plesteran Transram (1 Pc : 2 Ps) 234.00 M2 90,000.00 21,060,000.00
6 Acian 1,413.00 M2 46,500.00 65,704,500.00
7 Plesteran Skoning 400.00 M' 25,000.00 10,000,000.00
8 Rolag Trap Tangga Pelataran 16.00 M' 350,000.00 5,600,000.00
9 Railling Tangga dan Teras/Balkon 18.00 M' 765,000.00 13,770,000.00
10 Pekerjaan Pemasangan ACP 75.80 M2 926,500.00 70,228,700.00
Jumlah 427,059,450.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
LANTAI 2
1 Pas. Dinding Bata Ringan 438.00 M2 172,500.00 75,555,000.00
2 Kolom Praktis 2.16 M3 2,500,000.00 5,400,000.00
3 Balok Latei 10.00 M3 2,500,000.00 25,000,000.00
4 Plesteran (1 Pc : 5 Ps) 714.00 M2 75,000.00 53,550,000.00
5 Plesteran Transram (1 Pc : 2 Ps) 162.00 M2 90,000.00 14,580,000.00
6 Acian 876.00 M2 46,500.00 40,734,000.00
7 Plesteran Skoning 400.00 M' 25,000.00 10,000,000.00
8 Railling Tangga dan Teras/Balkon 45.00 M' 765,000.00 34,425,000.00
9 Pekerjaan Pemasangan ACP 23.00 M2 926,500.00 21,309,500.00
Jumlah 280,553,500.00
LANTAI 3
1 Pas. Dinding Bata Ringan 456.00 M2 172,500.00 78,660,000.00
2 Kolom Praktis 2.16 M3 2,500,000.00 5,400,000.00
3 Balok Latei 10.00 M3 2,500,000.00 25,000,000.00
4 Plesteran (1 Pc : 5 Ps) 750.00 M2 75,000.00 56,250,000.00
5 Plesteran Transram (1 Pc : 2 Ps) 162.00 M2 90,000.00 14,580,000.00
6 Acian 912.00 M2 46,500.00 42,408,000.00
7 Plesteran Skoning 400.00 M' 25,000.00 10,000,000.00
8 Railling Tangga dan Teras/Balkon 45.00 M' 765,000.00 34,425,000.00
9 Pekerjaan Pemasangan ACP 23.00 M2 926,500.00 21,309,500.00
Jumlah 288,032,500.00
SUB JUMLAHI V 995,645,450.00
VI PEKERJAAN LANTAI
LANTAI 1
1 Pas. Keramik Lantai (60 x 60 cm) 521.75 M2 525,000.00 273,918,750.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 23.25 M2 295,000.00 6,858,750.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 48.00 M2 560,500.00 26,904,000.00
4 Pas. Keramik Plint Lantai 240.40 M' 29,250.00 7,031,700.00
Jumlah 314,713,200.00
LANTAI 2
1 Pas. Keramik Lantai (60 x 60 cm) 501.75 M2 525,000.00 263,418,750.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 23.25 M2 295,000.00 6,858,750.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 48.00 M2 560,500.00 26,904,000.00
4 Pas. Keramik Plint Lantai 145.40 M' 29,250.00 4,252,950.00
Jumlah 301,434,450.00
LANTAI 3
1 Pas. Keramik Lantai (60 x 60 cm) 501.75 M2 525,000.00 263,418,750.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 23.25 M2 295,000.00 6,858,750.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 48.00 M2 560,500.00 26,904,000.00
4 Pas. Keramik Plint Lantai 154.40 M' 29,250.00 4,516,200.00
Jumlah 301,697,700.00
SUB JUMLAHI VI 917,845,350.00
VII PEKERJAAN KUSEN
LANTAI 1
1 Pintu P1 1.00 Bh 4,100,000.00 4,100,000.00
2 Pintu P2 3.00 Bh 2,850,000.00 8,550,000.00
3 Pintu P3 - Bh 2,200,000.00 -
4 Pintu P4 2.00 Bh 2,200,000.00 4,400,000.00
5 Jendela J1 22.00 Bh 2,350,000.00 51,700,000.00
6 Jendela J2 4.00 Bh 3,800,000.00 15,200,000.00
7 Jendela J3 - Bh 2,650,000.00 -
8 Jendela BV 2.00 Bh 1,485,000.00 2,970,000.00
Jumlah 86,920,000.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
LANTAI 2
1 Pintu P1 - Bh 4,100,000.00 -
2 Pintu P2 - Bh 2,850,000.00 -
3 Pintu P3 2.00 Bh 2,200,000.00 4,400,000.00
4 Pintu P4 2.00 Bh 2,200,000.00 4,400,000.00
3 Jendela J1 22.00 Bh 2,200,000.00 48,400,000.00
4 Jendela J2 4.00 Bh 2,200,000.00 8,800,000.00
5 Jendela J3 1.00 Bh 3,800,000.00 3,800,000.00
6 Jendela BV 2.00 Bh 1,485,000.00 2,970,000.00
Jumlah 72,770,000.00
LANTAI 3
1 Pintu P1 - Bh 4,100,000.00 -
2 Pintu P2 1.00 Bh 2,850,000.00 2,850,000.00
3 Pintu P3 2.00 Bh 2,200,000.00 4,400,000.00
4 Pintu P4 2.00 Bh 2,200,000.00 4,400,000.00
3 Jendela J1 22.00 Bh 2,200,000.00 48,400,000.00
4 Jendela J2 4.00 Bh 2,200,000.00 8,800,000.00
5 Jendela J3 1.00 Bh 3,800,000.00 3,800,000.00
6 Jendela BV 2.00 Bh 1,485,000.00 2,970,000.00
Jumlah 75,620,000.00
SUB JUMLAHI VII 235,310,000.00
VIII PEKERJAAN PLAFOND
LANTAI 1
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 545.00 M2 115,000.00 62,675,000.00
2 Pasang List Plafond Gypsum 5/5 cm 240.40 M' 22,500.00 5,409,000.00
Jumlah 68,084,000.00
LANTAI 2
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 525.00 M2 115,000.00 60,375,000.00
2 Pasang List Plafond Gypsum 5/5 cm 145.40 M' 22,500.00 3,271,500.00
Jumlah 63,646,500.00
LANTAI 3
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 525.00 M2 115,000.00 60,375,000.00
2 Pasang List Plafond Gypsum 5/5 cm 154.40 M' 22,500.00 3,474,000.00
Jumlah 63,849,000.00
SUB JUMLAHI VIII 195,579,500.00
IX PEKERJAAN PENGECATAN
LANTAI 1
1 Cat Dinding Exterior 73.60 M2 50,500.00 3,716,800.00
2 Cat Dinding Interior 166.80 M2 45,800.00 7,639,440.00
3 Cat Balok Kolom 217.60 M2 35,000.00 7,616,000.00
4 Cat Plafond 545.00 M2 42,000.00 22,890,000.00
5 Cat List Plafond 12.02 M2 42,000.00 504,840.00
Jumlah 42,367,080.00
LANTAI 2
1 Cat Dinding Exterior 73.60 M2 50,500.00 3,716,800.00
2 Cat Dinding Interior 71.80 M2 45,800.00 3,288,440.00
3 Cat Balok Kolom 204.80 M2 35,000.00 7,168,000.00
4 Cat Plafond 525.00 M2 42,000.00 22,050,000.00
5 Cat List Plafond 7.27 M2 42,000.00 305,340.00
Jumlah 36,528,580.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
LANTAI 3
1 Cat Dinding Exterior 73.60 M2 50,500.00 3,716,800.00
2 Cat Dinding Interior 80.80 M2 45,800.00 3,700,640.00
3 Cat Balok Kolom 204.80 M2 35,000.00 7,168,000.00
4 Cat Plafond 525.00 M2 42,000.00 22,050,000.00
5 Cat List Plafond 7.72 M2 42,000.00 324,240.00
6 Pekerjaan Waterproofing plat atap dak 525.00 M2 215,000.00 112,875,000.00
Jumlah 149,834,680.00
SUB JUMLAHI IX 228,730,340.00
X PEKERJAAN PLUMBING DAN SANITAIR
LANTAI 1
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 100.00 M' 42,500.00 4,250,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 100.00 M' 68,500.00 6,850,000.00
3 Perlengkapan sambungan 1.00 Ls 600,000.00 600,000.00
4 Urinoir 2.00 Bh 3,254,500.00 6,509,000.00
5 Kloset duduk 6.00 Bh 3,950,000.00 23,700,000.00
6 Jet Washer lengkap dg asesoris 6.00 Bh 406,000.00 2,436,000.00
7 Wastafel, kran + kaca 2.00 Bh 2,650,250.00 5,300,500.00
8 Kran Air 1/2" 16.00 Bh 305,000.00 4,880,000.00
9 Pompa air 1.00 Bh 3,250,000.00 3,250,000.00
10 Tandon Air kapasitas 10.000 L 1.00 Bh 25,000,000.00 25,000,000.00
11 Sumur Resapan 1.00 Bh 25,000,000.00 25,000,000.00
12 Septic Tank 11.00 Bh 25,000,000.00 275,000,000.00
13 Bak Kontrol 1.00 Bh 750,000.00 750,000.00
14 Avour 6.00 Bh 291,250.00 1,747,500.00
Jumlah 385,273,000.00
LANTAI 2
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 20.00 M' 42,500.00 850,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 20.00 M' 68,500.00 1,370,000.00
3 Perlengkapan sambungan 1.00 Ls 600,000.00 600,000.00
4 Urinoir 2.00 Bh 3,254,500.00 6,509,000.00
5 Kloset duduk 6.00 Bh 3,950,000.00 23,700,000.00
6 Jet Washer lengkap dg asesoris 6.00 Bh 406,000.00 2,436,000.00
7 Wastafel, kran + kaca 2.00 Bh 2,650,250.00 5,300,500.00
8 Kran Air 1/2" 8.00 Bh 305,000.00 2,440,000.00
9 Avour 6.00 Bh 291,250.00 1,747,500.00
Jumlah 44,953,000.00
LANTAI 3
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 20.00 M' 42,500.00 850,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 20.00 M' 68,500.00 1,370,000.00
3 Instalasi Pipa air hujan PVC Tipe D-4" 96.00 M' 68,500.00 6,576,000.00
4 Perlengkapan sambungan 1.00 Ls 600,000.00 600,000.00
5 Urinoir 2.00 Bh 3,254,500.00 6,509,000.00
6 Kloset duduk 6.00 Bh 3,950,000.00 23,700,000.00
7 Jet Washer lengkap dg asesoris 6.00 Bh 406,000.00 2,436,000.00
8 Wastafel, kran + kaca 2.00 Bh 2,650,250.00 5,300,500.00
9 Kran Air 1/2" 8.00 Bh 305,000.00 2,440,000.00
10 Avour 6.00 Bh 291,250.00 1,747,500.00
Jumlah 51,529,000.00
SUB JUMLAHI X 481,755,000.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
XI PEKERJAAN ELEKTRIKAL
LANTAI 1
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Meteran PLN 1.00 Bh 2,000,000.00 2,000,000.00
3 Lampu TL LED 30.00 Bh 455,000.00 13,650,000.00
4 Lampu Fitting LED 7.00 Bh 152,500.00 1,067,500.00
5 Saklar Tunggal 7.00 Bh 75,000.00 525,000.00
6 Saklar Ganda 11.00 Bh 85,000.00 935,000.00
7 Stop Kontak 15.00 Bh 65,000.00 975,000.00
8 Stop Kontak AC 12.00 Bh 125,000.00 1,500,000.00
9 Instalasi Titik Lampu dan Stop kontak 53.00 Titik 247,600.00 13,122,800.00
10 Instalasi Titik Stop kontak AC 12.00 Titik 247,600.00 2,971,200.00
11 WIFI 2.00 Bh 3,000,000.00 6,000,000.00
12 Panel pembagi 1.00 Ls 20,000,000.00 20,000,000.00
13 Panel ATS 1.00 ls 18,000,000.00 18,000,000.00
Jumlah 85,246,500.00
LANTAI 2
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Lampu TL LED 32.00 Bh 455,000.00 14,560,000.00
3 Lampu Fitting LED 3.00 Bh 152,500.00 457,500.00
4 Saklar Tunggal 3.00 Bh 75,000.00 225,000.00
5 Saklar Ganda 5.00 Bh 85,000.00 425,000.00
6 Stop Kontak 18.00 Bh 65,000.00 1,170,000.00
7 Stop Kontak AC 23.00 Bh 125,000.00 2,875,000.00
8 Instalasi Titik Lampu dan Stop kontak 61.00 Titik 247,600.00 15,103,600.00
9 Instalasi Titik Stop kontak AC 23.00 Titik 247,600.00 5,694,800.00
10 WIFI 2.00 Bh 3,000,000.00 6,000,000.00
11 Panel ATS 1.00 ls 18,000,000.00 18,000,000.00
Jumlah 69,010,900.00
LANTAI 3
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Lampu TL LED 32.00 Bh 455,000.00 14,560,000.00
3 Lampu Fitting LED 5.00 Bh 152,500.00 762,500.00
4 Saklar Tunggal 3.00 Bh 75,000.00 225,000.00
5 Saklar Ganda 9.00 Bh 85,000.00 765,000.00
6 Stop Kontak 28.00 Bh 65,000.00 1,820,000.00
7 Stop Kontak AC 23.00 Bh 125,000.00 2,875,000.00
8 Instalasi Titik Lampu dan Stop kontak 91.00 Titik 247,600.00 22,531,600.00
9 Instalasi Titik Stop kontak AC 23.00 titik 247,600.00 5,694,800.00
10 WIFI 2.00 Bh 3,000,000.00 6,000,000.00
11 Instalasi Penangkal Petir 4.00 Ls 12,500,000.00 50,000,000.00
12 Panel ATS 1.00 ls 18,000,000.00 18,000,000.00
Jumlah 127,733,900.00
SUB JUMLAHI XI 281,991,300.00
XII PENGADAAN MEUBELAIR & PENDUKUNG LAINNYA
1 Satu set Unit AC 2 PK + instalasi out dor 35.00 Unit 7,850,000.00 274,750,000.00
2 Meja + kursi Kantor 45.00 Bh 1,500,000.00 67,500,000.00
3 Meja baca 40.00 Bh 2,500,000.00 100,000,000.00
4 Kursi baca 160.00 Bh 350,000.00 56,000,000.00
5 Almari Arsip 25.00 Bh 1,500,000.00 37,500,000.00
6 Rak buku perpustakaan 2 muka 40.00 Bh 2,550,000.00 102,000,000.00
SUB JUMLAHI XII 637,750,000.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
XIII PEKERJAAN LAIN-LAIN
1 Quality Control / Uji Bahan 1.00 Ls 15,000,000.00 15,000,000.00
2 Pembersihan Lokasi 1.00 Ls 25,000,000.00 25,000,000.00
SUB JUMLAHI XIII 40,000,000.00
XIV PEKERJAAN LANSEKAP
1 Pekerjaan Taman, Gazebo, Kanopi Parkir dan Fasum 1,600.00 M2 1,250,000.00 2,000,000,000.00
2 Pekerjaan Pembuatan Signate (Perpustakaan STIBI) 1.00 Ls 55,000,000.00 55,000,000.00
3 Pekerjaan Paving Abu-Abu (K-500) + Sand Bedding 5 cm Tb. 10 cm
1,055.00 M2 245,000.00 258,475,000.00
4 Pekerjaan Kanstin Trotoar Uk. 28x15x13cm 150.00 M2 85,000.00 12,750,000.00
SUB JUMLAHI XIV 2,326,225,000.00
JUMLAH TOTAL 11,012,647,241.20
DIBULATKAN 11,012,000,000.00

Terbilang : Dua belas milyar tiga ratus tiga juta rupiah.--

 RENCANA ANGGARAN BIAYA
NAMA KEGIATAN : PEMBANGUNAN KAMPUS STAI SYEKH JANGKUNG, KAYEN
NAMA PEKERJAAN : PEKERJAAN GEDUNG SERBAGUNA
LOKASI : KAYEN, KAB. PATI - JAWA TENGAH
TH. ANGGARAN : 2022

NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG

a b c d e f
I PEKERJAAN PERSIAPAN
1 Uitzet dengan WaterPass / Theodolite 1.00 Ls 15,000,000.00 15,000,000.00
2 Pembuatan Bowplank 120.00 M' 65,000.00 7,800,000.00
3 Administrasi / Dokumentasi 1.00 Ls 10,000,000.00 10,000,000.00
4 Direksi Keet 1.00 Ls 30,000,000.00 30,000,000.00
5 Sistem Penerangan dan Air Bersih 1.00 Ls 20,000,000.00 20,000,000.00
6 Keselamatan Kerja dan Kesehatan 1.00 Ls 20,000,000.00 20,000,000.00
SUB JUMLAH I 102,800,000.00
II PEKERJAAN TANAH
1 Pembuatan Lubang Strous Pile Ø30 kedalaman 4m 62.00 Titik 150,000.00 9,300,000.00
2 Galian Pondasi Pile Cap dan Tie Beam 248.87 M3 171,355.00 42,645,118.85
3 Pembuangan tanah bekas galian 311.09 M3 71,275.00 22,172,939.75
4 Urugan Pasir (Bawah Lantai Kerja Pile cap) 3.91 M3 240,550.00 940,550.50
5 Lantai Kerja (LC fc' 8,3 MPa) 40.51 M3 1,250,000.00 50,637,500.00
6 Urugan Kembali 210.93 M3 104,550.00 22,052,731.50
7 Pas. Dinding Batas Peninggian Elevasi ke +/- 0.00 33.00 M2 145,000.00 4,785,000.00
8 Urugan Sirtu Padat 15.69 M3 250,000.00 3,922,500.00
9 Pemadatan Tanah (per 20 cm) 95.59 M3 90,000.00 8,603,100.00
SUB JUMLAH II 165,059,440.60
III PEKERJAAN STRUKTUR BAWAH
1 Beton Strous Pile fc' 25 Mpa 21.91 M3 1,350,000.00 29,578,500.00
2 Bekisting Strous Pile 58.43 M2 265,000.00 15,483,950.00
3 Tulangan Strous Pile 2,191.26 Kg 21,500.00 47,112,090.00
4 Beton Pile Cap PC1 fc' 25 Mpa 15.75 M3 1,350,000.00 21,262,500.00
5 Bekisting Pile Cap PC1 42.00 M2 265,000.00 11,130,000.00
6 Tulangan Pile Cap PC1 1,729.82 Kg 21,500.00 37,191,130.00
7 Beton Pile Cap PC2 fc' 25 Mpa 14.44 M3 1,350,000.00 19,494,000.00
8 Bekisting Pile Cap PC2 42.35 M2 275,000.00 11,646,250.00
9 Tulangan Pile Cap PC2 1,496.27 Kg 21,500.00 32,169,805.00
10 Beton Sloof BS1 fc' 25 Mpa 42.60 M3 1,350,000.00 57,510,000.00
11 Bekisting Sloof BS1 213.00 M2 275,000.00 58,575,000.00
12 Tulangan Sloof BS1 5,125.75 Kg 21,500.00 110,203,625.00
13 Beton Sloof BS2 fc' 25 Mpa 9.18 M3 1,350,000.00 12,393,000.00
14 Bekisting Sloof BS2 45.90 M2 265,000.00 12,163,500.00
15 Tulangan Sloof BS2 793.51 Kg 21,500.00 17,060,465.00
SUB JUMLAH III 492,973,815.00
IV PEKERJAAN STRUKTUR ATAS
LANTAI 1
1 Beton Kolom K1 fc' 25 Mpa 14.00 M3 1,350,000.00 18,900,000.00
2 Bekisting Kolom K1 126.00 M2 485,000.00 61,110,000.00
3 Tulangan Kolom K1 2,756.57 Kg 21,500.00 59,266,255.00
4 Beton Kolom K2 fc' 25 Mpa 22.40 M3 1,350,000.00 30,240,000.00
5 Bekisting Kolom K2 224.00 M2 485,000.00 108,640,000.00
6 Tulangan Kolom K2 4,018.91 Kg 21,500.00 86,406,565.00
7 Beton Balok B1 fc' 25 Mpa 14.56 M3 1,350,000.00 19,656,000.00
8 Bekisting Balok B1 72.80 M2 485,000.00 35,308,000.00
9 Tulangan Balok B1 1,958.53 Kg 21,500.00 42,108,395.00
10 Beton Balok B2 fc' 25 Mpa 39.48 M3 1,350,000.00 53,298,000.00
11 Bekisting Balok B2 263.20 M2 485,000.00 127,652,000.00
12 Tulangan Balok B2 5,486.58 Kg 21,500.00 117,961,470.00
13 Beton Balok B3 fc' 25 Mpa 5.40 M3 1,350,000.00 7,290,000.00
14 Bekisting Balok B3 54.00 M2 485,000.00 26,190,000.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
15 Tulangan Balok B3 869.73 Kg 21,500.00 18,699,195.00
19 Beton Pelat Lantai 1 fc' 25 Mpa 90.00 M3 1,350,000.00 121,500,000.00
20 Bekisting Lantai 1 763.20 M2 580,000.00 442,656,000.00
21 Tulangan Lantai 1 22,500.00 Kg 21,500.00 483,750,000.00
22 Beton Pelat Tangga fc' 25 Mpa 29.01 M3 1,350,000.00 39,163,500.00
23 Bekisting Tangga 255.28 M2 426,700.00 108,927,976.00
24 Tulangan Tangga 5,801.79 Kg 21,500.00 124,738,485.00
Jumlah 2,133,461,841.00
LANTAI 2
1 Beton Kolom K1 fc' 25 Mpa 11.20 M3 1,350,000.00 15,120,000.00
2 Bekisting Kolom K1 100.80 M2 485,000.00 48,888,000.00
3 Tulangan Kolom K1 2,205.25 Kg 21,500.00 47,412,875.00
4 Beton Kolom K2 fc' 25 Mpa 3.84 M3 1,350,000.00 5,184,000.00
5 Bekisting Kolom K2 38.40 M2 485,000.00 18,624,000.00
6 Tulangan Kolom K2 742.50 Kg 21,500.00 15,963,750.00
7 Beton Balok B4 fc' 25 Mpa 19.80 M3 1,350,000.00 26,730,000.00
8 Bekisting Balok B4 165.00 M2 485,000.00 80,025,000.00
9 Tulangan Balok B4 1,980.00 Kg 21,500.00 42,570,000.00
Jumlah 300,517,625.00
SUB JUMLAH IV 2,433,979,466.00
V PEKERJAAN STRUKTUR BAJA (STRUKTUR ATAP)
1 Kuda-Kuda Rafter WF 200X100X5.5X8 10,521.85 Kg 42,500.00 447,178,625.00
2 Kuda-Kuda Rafter WF 250X125X6X9 6,439.34 Kg 42,500.00 273,671,950.00
3 Purlin CNP 150X65X20X3.2 4,435.22 Kg 42,500.00 188,496,850.00
4 Purlin UNP 100X50X6 468.33 Kg 42,500.00 19,904,025.00
5 Dudukan Purlin 99.65 Kg 42,500.00 4,235,125.00
6 Sagrod Ø10 + Cat Zincromat 446.82 Kg 42,500.00 18,989,850.00
7 Wind Bracing Ø12 + Cat Zincromat 443.52 Kg 42,500.00 18,849,600.00
8 Base plate t=16mm 135.65 Kg 42,500.00 5,765,125.00
9 Cover plate 107.11 Kg 42,500.00 4,552,175.00
10 End plate 1,071.15 Kg 42,500.00 45,523,875.00
11 Voute 535.57 Kg 42,500.00 22,761,725.00
12 Anchor bolt M-20 h=50cm 72.00 Bh 72,500.00 5,220,000.00
13 Bolt HTB M-16 1,368.00 Bh 25,500.00 34,884,000.00
14 Bolt HTB M-20 216.00 Bh 42,000.00 9,072,000.00
15 Usuk dan Reng Galvalum 442.96 M2 150,000.00 66,444,000.00
SUB JUMLAH V 1,165,548,925.00
VI PEKERJAAN PENUTUP ATAP
1 Pas. Atap Genteng 442.96 M2 135,000.00 59,799,600.00
2 Pas. Wuwung Genteng 5.40 M' 157,000.00 847,800.00
3 List Plank kayu Kamper 3/30 cm 120.00 M' 171,500.00 20,580,000.00
4 Atap High Performance uPVC with UV Protection 62.70 M2 282,000.00 17,681,400.00
SUB JUMLAH VI 98,908,800.00
VII PEKERJAAN PASANGAN DAN PLESTERAN
LANTAI 1
1 Pas. Dinding Bata Ringan 760.68 M2 172,500.00 131,217,300.00
2 Kolom Praktis 3.78 M3 2,500,000.00 9,450,000.00
3 Balok Latei 1.38 M3 2,500,000.00 3,450,000.00
4 Plesteran (1 Pc : 5 Ps) 1,521.36 M2 75,000.00 114,102,000.00
5 Acian 1,521.36 M2 46,500.00 70,743,240.00
6 Plesteran Skoning 288.10 M' 25,000.00 7,202,500.00
7 Rolag Trap Tangga Pelataran 18.80 M' 350,000.00 6,580,000.00
8 Railling Tangga dan Balkon 51.30 M' 765,000.00 39,244,500.00
9 Pas. Batu Alam 14.32 M2 438,000.00 6,272,160.00
Jumlah 388,261,700.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
LANTAI 2
1 Pas. Dinding Bata Ringan 227.80 M2 172,500.00 39,295,500.00
2 Balok Latei 0.66 M3 2,500,000.00 1,650,000.00
3 Plesteran (1 Pc : 5 Ps) 455.61 M2 75,000.00 34,170,750.00
4 Acian 455.61 M2 46,500.00 21,185,865.00
5 Plesteran Skoning 75.36 M' 25,000.00 1,884,000.00
6 Looster/GRC Karawangan 16.00 M2 354,250.00 5,668,000.00
Jumlah 103,854,115.00
SUB JUMLAH VII 492,115,815.00
VIII PEKERJAAN LANTAI
LANTAI 1
1 Pas. Keramik Lantai (40 x 40 cm) 389.00 M2 350,000.00 136,150,000.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 48.00 M2 295,000.00 14,160,000.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 51.20 M2 560,500.00 28,697,600.00
4 Pas. Keramik Plint Lantai 476.25 M' 29,250.00 13,930,312.50
Jumlah 192,937,912.50
LANTAI 2
1 Pas. Keramik lantai (60 x 120 cm) homogenous 1,184.84 M2 975,000.00 1,155,219,000.00
2 Pas. Keramik Plint Lantai 109.40 M' 29,250.00 3,199,950.00
Jumlah 1,158,418,950.00
SUB JUMLAH VIII 1,351,356,862.50
IX PEKERJAAN KUSEN
LANTAI 1
1 Pintu P1 2.00 Bh 4,380,000.00 8,760,000.00
2 Pintu P2 12.00 Bh 2,820,000.00 33,840,000.00
3 Pintu P3 16.00 Bh 2,820,000.00 45,120,000.00
4 Jendela J1 34.00 Bh 2,580,000.00 87,720,000.00
5 Jendela J2 1.00 Bh 2,580,000.00 2,580,000.00
6 Jendela BV 4.00 Bh 2,100,000.00 8,400,000.00
Jumlah 186,420,000.00
LANTAI 2
1 Pintu P4 2.00 Bh 5,580,000.00 11,160,000.00
2 Jendela J3 12.00 Bh 2,820,000.00 33,840,000.00
Jumlah 45,000,000.00
SUB JUMLAH IX 231,420,000.00
X PEKERJAAN PLAFOND
LANTAI 1
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 437.00 M2 115,000.00 50,255,000.00
2 Pasang List Plafond Gypsum 5/5 cm 476.25 M' 22,500.00 10,715,625.00
Jumlah 60,970,625.00
LANTAI 2
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 789.89 M2 115,000.00 90,837,350.00
2 Pasang List Plafond Gypsum 5/5 cm 109.40 M' 22,500.00 2,461,500.00
Jumlah 93,298,850.00
SUB JUMLAH X 154,269,475.00
XI PEKERJAAN PENGECATAN
LANTAI 1
1 Cat Dinding Exterior 404.00 M2 50,500.00 20,402,000.00
2 Cat Dinding Interior 1,117.36 M2 45,800.00 51,175,088.00
3 Cat Balok Kolom 558.68 M2 35,000.00 19,553,800.00
4 Cat Plafond 437.00 M2 42,000.00 18,354,000.00
5 Cat List Plafond 23.81 M2 42,000.00 1,000,020.00
Jumlah 110,484,908.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
LANTAI 2
1 Cat Dinding Exterior 227.80 M2 50,500.00 11,503,900.00
2 Cat Dinding Interior 227.80 M2 45,800.00 10,433,240.00
3 Cat Balok Kolom 113.90 M2 35,000.00 3,986,500.00
4 Cat Plafond 789.89 M2 42,000.00 33,175,380.00
5 Cat List Plafond 5.47 M2 42,000.00 229,740.00
Jumlah 59,328,760.00
SUB JUMLAH XI 169,813,668.00
XII PEKERJAAN PLUMBING DAN SANITAIR
LANTAI 1
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 70.00 M' 42,500.00 2,975,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 161.00 M' 68,500.00 11,028,500.00
3 Perlengkapan sambungan 1.00 Ls 600,000.00 600,000.00
4 Kloset duduk 16.00 Bh 3,950,000.00 63,200,000.00
5 Jet Washer lengkap dg asesoris 16.00 Bh 406,000.00 6,496,000.00
6 Kran Air 1/2" 32.00 Bh 305,000.00 9,760,000.00
7 Pompa air 1.00 Bh 3,250,000.00 3,250,000.00
8 Tandon Air 1.00 Bh 50,000,000.00 50,000,000.00
9 Sumur Resapan 1.00 Bh 50,000,000.00 50,000,000.00
10 Septic Tank 1.00 Bh 50,000,000.00 50,000,000.00
11 Bak Kontrol 1.00 Bh 750,000.00 750,000.00
12 Avour 16.00 Bh 291,250.00 4,660,000.00
SUB JUMLAH XII 252,719,500.00
XIII PEKERJAAN ELEKTRIKAL
LANTAI 1
1 MCB lengkap 2.00 Set 4,500,000.00 9,000,000.00
2 Meteran PLN 1.00 Bh 2,000,000.00 2,000,000.00
3 Lampu Bulb LED 58.00 Bh 455,000.00 26,390,000.00
4 Saklar Tunggal 16.00 Bh 75,000.00 1,200,000.00
5 Saklar Ganda 22.00 Bh 85,000.00 1,870,000.00
6 Stop Kontak 32.00 Bh 65,000.00 2,080,000.00
7 Stop Kontak AC 15.00 Bh 125,000.00 1,875,000.00
8 Instalasi Titik Lampu dan Stop kontak 128.00 Titik 247,600.00 31,692,800.00
9 Instalasi Titik Stop kontak AC 15.00 Titik 247,600.00 3,714,000.00
10 WIFI 2.00 Bh 3,000,000.00 6,000,000.00
11 Panel pembagi 1.00 Ls 20,000,000.00 20,000,000.00
12 Panel ATS 1.00 ls 18,000,000.00 18,000,000.00
Jumlah 85,821,800.00
LANTAI 2
1 MCB lengkap 2.00 Set 4,500,000.00 9,000,000.00
2 Lampu TL LED 54.00 Bh 455,000.00 24,570,000.00
3 Lampu Bulb LED 4.00 Bh 455,000.00 1,820,000.00
4 Saklar Tunggal 1.00 Bh 75,000.00 75,000.00
5 Saklar Ganda 5.00 Bh 85,000.00 425,000.00
6 Stop Kontak 20.00 Bh 65,000.00 1,300,000.00
7 Stop Kontak Standing AC 6.00 Bh 247,600.00 1,485,600.00
8 Instalasi Titik Lampu dan Stop kontak 84.00 Titik 247,600.00 20,798,400.00
9 Instalasi Titik Stop kontak Standing AC 6.00 Titik 247,600.00 1,485,600.00
10 WIFI 2.00 Bh 3,000,000.00 6,000,000.00
11 Instalasi Penangkal Petir 2.00 Ls 12,500,000.00 25,000,000.00
Jumlah 91,959,600.00
SUB JUMLAH XIII 177,781,400.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
XIV PENGADAAN MEUBELAIR & PENDUKUNG LAINNYA
1 Standing Floor AC 5 PK (lnclude instalation) 6.00 Unit 66,500,000.00 399,000,000.00
2 Genset 20 KVA (silent type) 1.00 Unit 75,000,000.00 75,000,000.00
3 Spring bed 180 x 200 Cm 11.00 Unit 5,500,000.00 60,500,000.00
4 Almari 11.00 Bh 775,000.00 8,525,000.00
5 Nakas/meja samping 22.00 Bh 350,000.00 7,700,000.00
6 Sofa kecil 11.00 Set 2,500,000.00 27,500,000.00
7 Cermin/tolet 11.00 Bh 150,000.00 1,650,000.00
SUB JUMLAH XIV 579,875,000.00
XV PEKERJAAN LAIN-LAIN
1 Quality Control / Uji Bahan 1.00 Ls 15,000,000.00 15,000,000.00
2 Pembersihan Lokasi 1.00 Ls 25,000,000.00 25,000,000.00
3 Perkerasan Parkiran paving block abu², K-300 t=6 cm 175.00 M2 245,000.00 42,875,000.00
4 Pemsangan kanstin abu2 k-300 53.00 M' 85,000.00 4,505,000.00
SUB JUMLAH XV 87,380,000.00
XVI PEKERJAAN LANSEKAP
1 Fasilitas Umum dan Taman 120.00 M2 1,250,000.00 150,000,000.00
SUB JUMLAH XVI 150,000,000.00
JUMLAH TOTAL 8,106,002,167.10
DIBULATKAN 8,106,000,000.00

Terbilang : Delapan milyar sembilan ratus empat puluh tujuh juta rupiah.--
 RENCANA ANGGARAN BIAYA
NAMA KEGIATAN : PEMBANGUNAN KAMPUS STAI SYEKH JANGKUNG, KAYEN
NAMA PEKERJAAN : PEKERJAAN GEDUNG RUANG KELAS 2 LANTAI
LOKASI : KAYEN, KAB. PATI - JAWA TENGAH
TAHUN ANGGARAN : 2022

NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG

a b c d e f
I PEKERJAAN PERSIAPAN
1 Uitzet dengan WaterPass / Theodolite 35.00 M' 15,000,000.00 525,000,000.00
2 Pembuatan Bowplank 128.80 M' 65,000.00 8,372,000.00
3 Administrasi / Dokumentasi 1.00 Ls 5,000,000.00 5,000,000.00
4 Direksi Keet 1.00 Ls 10,000,000.00 10,000,000.00
5 Sistem Penerangan dan Air Bersih 1.00 Ls 10,000,000.00 10,000,000.00
6 Keselamatan Kerja dan Kesehatan 1.00 Ls 10,000,000.00 10,000,000.00
SUB JUMLAH I 568,372,000.00
II PEKERJAAN TANAH
1 Pemancangan mini pile 25x25 t=6m 268.80 M' 150,000.00 40,320,000.00
2 Galian Pondasi Pile Cap dan Tie Beam 137.39 M3 171,355.00 23,542,463.45
3 Pembuangan tanah bekas galian 47.33 M3 71,275.00 3,373,445.75
4 Urugan Pasir (Bawah Lantai Kerja Pile cap) 12.28 M3 240,550.00 2,953,954.00
5 Lantai Kerja (LC fc' 8,3 MPa) 24.56 M3 1,250,000.00 30,700,000.00
6 Urugan Kembali 90.06 M3 104,550.00 9,415,773.00
7 Pas. Ddg Batas Peninggian Elevasi ke +/- 0.00 632.69 M2 145,000.00 91,740,050.00
8 Urugan Sirtu Padat 58.17 M3 250,000.00 14,542,500.00
9 Urugan Tanah t=1,3 m 1,890.00 M3 145,000.00 274,050,000.00
10 Pemadatan Tanah (per 20 cm) 252.18 M3 90,000.00 22,696,200.00
SUB JUMLAH II 513,334,386.20
III PEKERJAAN STRUKTUR BAWAH
1 Beton Pile Cap PC1 fc' 25 Mpa 7.35 M3 1,350,000.00 9,922,500.00
2 Bekisting Pile Cap PC1 19.60 M2 265,000.00 5,194,000.00
3 Tulangan Pile Cap PC1 735.00 Kg 21,500.00 15,802,500.00
4 Beton Pile Cap PC2 fc' 25 Mpa 5.88 M3 1,350,000.00 7,938,000.00
5 Bekisting Pile Cap PC2 29.40 M2 265,000.00 7,791,000.00
6 Tulangan Pile Cap PC2 882.00 Kg 21,500.00 18,963,000.00
7 Beton Sloof BS1 fc' 25 Mpa 15.71 M3 1,350,000.00 21,208,500.00
8 Bekisting Sloof BS1 143.99 M2 275,000.00 39,597,250.00
9 Tulangan Sloof BS1 2,356.20 Kg 21,500.00 50,658,300.00
10 Beton Sloof BS2 fc' 25 Mpa 10.46 M3 1,350,000.00 14,121,000.00
11 Bekisting Sloof BS2 130.69 M2 275,000.00 35,939,750.00
12 Tulangan Sloof BS2 1,568.28 Kg 21,500.00 33,718,020.00
SUB JUMLAH III 260,853,820.00
IV PEKERJAAN STRUKTUR ATAS
LANTAI 1
1 Beton Kolom K1 fc' 25 Mpa 6.40 M3 1,350,000.00 8,640,000.00
2 Bekisting Kolom K1 57.60 M2 485,000.00 27,936,000.00
3 Tulangan Kolom K1 2,006.66 Kg 21,500.00 43,143,190.00
4 Beton Kolom K2 fc' 25 Mpa 2.88 M3 1,350,000.00 3,888,000.00
5 Bekisting Kolom K2 38.40 M2 485,000.00 18,624,000.00
6 Tulangan Kolom K2 1,173.77 Kg 21,500.00 25,236,055.00
7 Beton Balok B1 fc' 25 Mpa 16.13 M3 1,350,000.00 21,775,500.00
8 Bekisting Balok B1 119.04 M2 485,000.00 57,734,400.00
9 Tulangan Balok B1 4,838.40 Kg 21,500.00 104,025,600.00
10 Beton Balok B2 fc' 25 Mpa 10.68 M3 1,350,000.00 14,418,000.00
11 Bekisting Balok B2 97.94 M2 485,000.00 47,500,900.00
12 Tulangan Balok B2 3,205.44 Kg 21,500.00 68,916,960.00
13 Beton Balok B3 fc' 25 Mpa 4.10 M3 1,350,000.00 5,535,000.00
14 Bekisting Balok B3 54.72 M2 485,000.00 26,539,200.00
15 Tulangan Balok B3 880.55 Kg 21,500.00 18,931,825.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
19 Beton Pelat Lantai 1 fc' 25 Mpa 24.58 M3 1,350,000.00 33,183,000.00
20 Bekisting Lantai 1 204.80 M2 580,000.00 118,784,000.00
21 Tulangan Lantai 1 6,389.76 Kg 21,500.00 137,379,840.00
22 Beton Pelat Tangga fc' 25 Mpa 2.05 M3 1,350,000.00 2,767,500.00
23 Bekisting Tangga 6.14 M2 426,700.00 2,619,938.00
24 Tulangan Tangga 511.50 Kg 21,500.00 10,997,250.00
Jumlah 798,576,158.00
LANTAI 2
1 Beton Kolom K1 fc' 25 Mpa 6.40 M3 1,350,000.00 8,640,000.00
2 Bekisting Kolom K1 57.60 M2 485,000.00 27,936,000.00
3 Tulangan Kolom K1 2,006.66 Kg 21,500.00 43,143,190.00
4 Beton Kolom K2 fc' 25 Mpa 3.46 M3 1,350,000.00 4,671,000.00
5 Bekisting Kolom K2 46.08 M2 485,000.00 22,348,800.00
6 Tulangan Kolom K2 1,408.53 Kg 21,500.00 30,283,395.00
7 Beton Balok B2 fc' 25 Mpa 5.04 M3 1,350,000.00 6,804,000.00
8 Bekisting Balok B2 37.20 M2 485,000.00 18,042,000.00
9 Tulangan Balok B2 1,141.17 Kg 21,500.00 24,535,047.50
Jumlah 186,403,432.50
SUB TOTAL IV 984,979,590.50
V PEKERJAAN STRUKTUR BAJA (STRUKTUR ATAP)
1 Kuda-Kuda Rafter WF 200x100x5,5x8 1,689.60 Kg 42,500.00 71,808,000.00
2 Purlin CNP 100x50x20x3.2 1,768.17 Kg 42,500.00 75,147,225.00
3 Dudukan Purlin 23.18 Kg 42,500.00 985,150.00
4 Sagrod Ø10 + Cat Zincromat 35.61 Kg 42,500.00 1,513,425.00
5 Wind Bracing Ø12 + Cat Zincromat 49.83 Kg 42,500.00 2,117,775.00
6 Base plate t=16mm 65.84 Kg 42,500.00 2,798,200.00
7 Cover plate 17.16 Kg 42,500.00 729,300.00
8 End plate 0.14 Kg 42,500.00 5,950.00
9 Voute 107.52 Kg 42,500.00 4,569,600.00
10 Anchor bolt M-20 h=50cm 75.00 Bh 72,500.00 5,437,500.00
11 Bolt HTB M-16 198.00 Bh 25,500.00 5,049,000.00
12 Usuk dan Reng Galvalum 288.15 M2 150,000.00 43,222,500.00
SUB TOTAL V 213,383,625.00
VI PEKERJAAN PENUTUP ATAP
1 Pas. Atap Genteng 390.00 M2 135,000.00 52,650,000.00
2 Pas. Wuwung Genteng 30.00 M' 157,000.00 4,710,000.00
3 List Plank kayu Kamper 3/30 cm 86.00 M' 171,500.00 14,749,000.00
SUB TOTAL VI 72,109,000.00
VII PEKERJAAN PASANGAN DAN PLESTERAN
LANTAI 1
1 Pas. Dinding Bata Ringan 234.01 M2 172,500.00 40,366,725.00
2 Kolom Praktis 2.34 M3 2,500,000.00 5,850,000.00
3 Balok Latei 0.69 M3 2,500,000.00 1,725,000.00
4 Plesteran (1 Pc : 5 Ps) 651.93 M2 75,000.00 48,894,750.00
5 Plesteran Transram (1 Pc : 2 Ps) 13.15 M2 90,000.00 1,183,500.00
6 Acian 651.93 M2 46,500.00 30,314,745.00
7 Plesteran Skoning 120.00 M' 25,000.00 3,000,000.00
8 Rolag Trap Tangga Pelataran 8.00 M' 350,000.00 2,800,000.00
9 Railling Tangga 8.00 M' 765,000.00 6,120,000.00
Jumlah 140,254,720.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
LANTAI 2
1 Pas. Dinding Bata Ringan 234.01 M2 172,500.00 40,366,725.00
2 Kolom Praktis 2.34 M3 2,500,000.00 5,850,000.00
3 Balok Latei 0.69 M3 2,500,000.00 1,725,000.00
4 Plesteran (1 Pc : 5 Ps) 651.93 M2 75,000.00 48,894,750.00
5 Plesteran Transram (1 Pc : 2 Ps) 13.15 M2 90,000.00 1,183,500.00
6 Acian 651.93 M2 46,500.00 30,314,745.00
7 Plesteran Skoning 120.00 M' 25,000.00 3,000,000.00
8 Railling Tangga 3.00 M' 765,000.00 2,295,000.00
Jumlah 133,629,720.00
SUB TOTAL VII 273,884,440.00
VIII PEKERJAAN LANTAI
LANTAI 1
1 Pas. Keramik Lantai (40 x 40 cm) 196.80 M2 350,000.00 68,880,000.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 19.50 M2 295,000.00 5,752,500.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 26.30 M2 560,500.00 14,741,150.00
4 Pas. Keramik Plint Lantai 98.30 M' 29,250.00 2,875,275.00
Jumlah 92,248,925.00
LANTAI 2
1 Pas. Keramik Lantai (40 x 40 cm) 196.80 M2 350,000.00 68,880,000.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 19.50 M2 295,000.00 5,752,500.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 26.30 M2 560,500.00 14,741,150.00
4 Pas. Keramik Plint Lantai 98.30 M' 29,250.00 2,875,275.00
Jumlah 92,248,925.00
SUB TOTAL VIII 184,497,850.00
IX PEKERJAAN KUSEN
LANTAI 1
1 Pintu P1 2.00 Bh 6,600,000.00 13,200,000.00
2 Pintu P2 2.00 Bh 2,650,000.00 5,300,000.00
4 Jendela J1 2.00 Bh 2,160,000.00 4,320,000.00
5 Jendela J2 4.00 Bh 2,940,000.00 11,760,000.00
6 Jendela J3 1.00 Bh 2,650,000.00 2,650,000.00
7 Jendela BV 3.00 Bh 1,500,000.00 4,500,000.00
Jumlah 41,730,000.00
LANTAI 2
1 Pintu P1 2.00 Bh 6,600,000.00 13,200,000.00
2 Pintu P2 2.00 Bh 1,560,000.00 3,120,000.00
3 Jendela J1 2.00 Bh 2,160,000.00 4,320,000.00
4 Jendela J2 4.00 Bh 2,940,000.00 11,760,000.00
5 Jendela J3 1.00 Bh 2,650,000.00 2,650,000.00
6 Jendela BV 3.00 Bh 1,500,000.00 4,500,000.00
Jumlah 39,550,000.00
SUB TOTAL IX 81,280,000.00
X PEKERJAAN PLAFOND
LANTAI 1
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 204.80 M2 115,000.00 23,552,000.00
2 Pasang List Plafond Gypsum 5/5 cm 146.80 M' 22,500.00 3,303,000.00
Jumlah 26,855,000.00
LANTAI 2
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 216.80 M2 115,000.00 24,932,000.00
2 Pasang List Plafond Gypsum 5/5 cm 161.60 M' 22,500.00 3,636,000.00
Jumlah 28,568,000.00
SUB TOTAL X 55,423,000.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
XI PEKERJAAN PENGECATAN
LANTAI 1
1 Cat Dinding Exterior 110.00 M2 50,500.00 5,555,000.00
2 Cat Dinding Interior 377.35 M2 45,800.00 17,282,630.00
3 Cat Balok Kolom 114.49 M2 35,000.00 4,007,150.00
4 Cat Plafond 204.80 M2 42,000.00 8,601,600.00
5 Cat List Plafond 10.38 M2 42,000.00 435,960.00
Jumlah 35,882,340.00
LANTAI 2
1 Cat Dinding Exterior 110.00 M2 50,500.00 5,555,000.00
2 Cat Dinding Interior 377.35 M2 45,800.00 17,282,630.00
3 Cat Balok Kolom 114.49 M2 35,000.00 4,007,150.00
4 Cat Plafond 216.80 M2 42,000.00 9,105,600.00
5 Cat List Plafond 11.43 M2 42,000.00 480,060.00
Jumlah 36,430,440.00
SUB TOTAL XI 72,312,780.00
XII PEKERJAAN PLUMBING DAN SANITAIR
LANTAI 1
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 22.00 M' 42,500.00 935,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 62.40 M' 68,500.00 4,274,400.00
3 Perlengkapan sambungan 1.00 Ls 600,000.00 600,000.00
4 Urinoir 3.00 Bh 3,254,500.00 9,763,500.00
5 Kloset duduk 5.00 Bh 3,950,000.00 19,750,000.00
6 Jet Washer lengkap dg asesoris 5.00 406,000.00 2,030,000.00
7 Wastafel, kran + kaca 3.00 Bh 2,650,250.00 7,950,750.00
8 Kran Air 1/2" 8.00 Bh 305,000.00 2,440,000.00
9 Pompa air 1.00 Bh 3,250,000.00 3,250,000.00
10 Tandon Air 1.00 Bh 15,000,000.00 15,000,000.00
11 Sumur Resapan 1.00 Bh 15,000,000.00 15,000,000.00
12 Septic Tank 1.00 Bh 15,000,000.00 15,000,000.00
13 Bak Kontrol 1.00 Bh 750,000.00 750,000.00
14 Avour 2.00 Bh 291,250.00 582,500.00
Jumlah 97,326,150.00
LANTAI 2
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 8.00 M' 42,500.00 340,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 12.40 M' 68,500.00 849,400.00
3 Instalasi Pipa air hujan PVC Tipe D-4" 48.00 M' 68,500.00 3,288,000.00
4 Instalasi Talang Air Hujan PVC 6" 30.40 M' 1,784,500.00 54,248,800.00
5 Perlengkapan sambungan 1.00 Ls 600,000.00 600,000.00
6 Urinoir 3.00 Bh 3,254,500.00 9,763,500.00
7 Kloset duduk 5.00 Bh 3,950,000.00 19,750,000.00
8 Jet Washer lengkap dg asesoris 5.00 406,000.00 2,030,000.00
9 Wastafel, kran + kaca 3.00 Bh 2,650,250.00 7,950,750.00
10 Kran Air 1/2" 8.00 Bh 305,000.00 2,440,000.00
11 Avour 2.00 Bh 291,250.00 582,500.00
Jumlah 101,842,950.00
SUB TOTAL XII 199,169,100.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
XIII PEKERJAAN ELEKTRIKAL
LANTAI 1
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Meteran PLN 1.00 Bh 2,000,000.00 2,000,000.00
3 Lampu TL LED 2x28 Watt 12.00 Bh 455,000.00 5,460,000.00
4 Lampu Bulb LED 14.00 Bh 152,500.00 2,135,000.00
5 Saklar Tunggal 2.00 Bh 75,000.00 150,000.00
6 Saklar Ganda 11.00 Bh 85,000.00 935,000.00
7 Stop Kontak 18.00 Bh 65,000.00 1,170,000.00
8 Stop Kontak AC 8.00 Bh 125,000.00 1,000,000.00
9 Instalasi Titik Lampu dan Stop kontak 44.00 Titik 247,600.00 10,894,400.00
10 Instalasi Titik Stop kontak AC 8.00 Titik 247,600.00 1,980,800.00
11 WIFI 1.00 Bh 3,000,000.00 3,000,000.00
Jumlah 33,225,200.00
LANTAI 2
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Lampu TL LED 2x28 Watt 12.00 Bh 455,000.00 5,460,000.00
3 Lampu Bulb LED 14.00 Bh 152,500.00 2,135,000.00
4 Saklar Tunggal 2.00 Bh 75,000.00 150,000.00
5 Saklar Ganda 11.00 Bh 85,000.00 935,000.00
6 Stop Kontak 18.00 Bh 65,000.00 1,170,000.00
7 Stop Kontak AC 8.00 Bh 125,000.00 1,000,000.00
8 Instalasi Titik Lampu dan Stop kontak 44.00 Titik 247,600.00 10,894,400.00
9 Instalasi Titik Stop kontak AC 8.00 Titik 247,600.00 1,980,800.00
10 WIFI 1.00 Bh 3,000,000.00 3,000,000.00
11 Instalasi Penangkal Petir 2.00 Ls 12,500,000.00 25,000,000.00
Jumlah 56,225,200.00
SUB TOTAL XIII 89,450,400.00
XIV PENGADAAN MEUBELAIR & PENDUKUNG LAINNYA
1 Kursi Kuliah 180.00 Bh 465,000.00 83,700,000.00
2 Meja Dosen 6.00 Bh 1,560,000.00 9,360,000.00
3 Almari arsip 6.00 Bh 1,850,000.00 11,100,000.00
4 Satu set Unit AC 1,5 PK + instalasi out dor 16.00 Unit 7,500,000.00 120,000,000.00
5 Set Proyektor + layar tripot 6.00 Unit 7,500,000.00 45,000,000.00
6 Whiteboard lengkap 6.00 Bh 1,500,000.00 9,000,000.00
SUB JUMLAH XIV 278,160,000.00
XV PEKERJAAN LAIN-LAIN
1 Quality Control / Uji Bahan 1.00 Ls 10,000,000.00 10,000,000.00
2 Pembersihan Lokasi 1.00 Ls 10,000,000.00 10,000,000.00
SUB JUMLAH XV 20,000,000.00
XVI PEKERJAAN LANSEKAP
1 Taman 20.00 M2 1,250,000.00 25,000,000.00
SUB JUMLAH XVI 25,000,000.00
JUMLAH TOTAL 3,892,209,991.70
DIBULATKAN 3,892,000,000.00

Terbilang : Empat milyar dua ratus satu juta rupiah.--

 RENCANA ANGGARAN BIAYA
NAMA KEGIATAN : PEMBANGUNAN KAMPUS STAI SYEKH JANGKUNG, KAYEN
NAMA PEKERJAAN : PEKERJAAN GEDUNG RUANG DOSEN 2 LANTAI
LOKASI : KAYEN, KAB. PATI - JAWA TENGAH
TH. ANGGARAN : 2022

NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG

a b c d e f
I PEKERJAAN PERSIAPAN
1 Uitzet dengan WaterPass / Theodolite 1.00 Ls 15,000,000.00 15,000,000.00
2 Pembuatan Bowplank 80.00 M' 65,000.00 5,200,000.00
3 Administrasi / Dokumentasi 1.00 Ls 5,000,000.00 5,000,000.00
4 Direksi Keet 1.00 Ls 10,000,000.00 10,000,000.00
5 Sistem Penerangan dan Air Bersih 1.00 Ls 10,000,000.00 10,000,000.00
6 Keselamatan Kerja dan Kesehatan 1.00 Ls 10,000,000.00 10,000,000.00
SUB JUMLAH I 55,200,000.00
II PEKERJAAN TANAH
1 Pembuatan Lubang Strous Pile Ø30 kedalaman 4m 22.00 Titik 150,000.00 3,300,000.00
2 Galian Pondasi Pile Cap dan Tie Beam 41.65 M3 171,355.00 7,136,935.75
3 Pembuangan tanah bekas galian 19.07 M3 71,275.00 1,359,214.25
4 Urugan Pasir (Bawah Lantai Kerja Pile cap) 0.95 M3 240,550.00 228,522.50
5 Lantai Kerja (LC fc' 8,3 MPa) 23.98 M3 1,250,000.00 29,975,000.00
6 Urugan Kembali 22.58 M3 104,550.00 2,360,739.00
7 Pas. Dinding Batas Peninggian Elevasi ke +/- 0.00 113.40 M2 145,000.00 16,443,000.00
8 Urugan Sirtu Padat 21.68 M3 250,000.00 5,420,000.00
9 Pemadatan Tanah (per 20 cm) 22.58 M3 90,000.00 2,032,200.00
SUB JUMLAH II 68,255,611.50
III PEKERJAAN STRUKTUR BAWAH
1 Beton Strous Pile fc' 25 Mpa 7.78 M3 1,350,000.00 10,503,000.00
2 Bekisting Strous Pile 20.73 M2 265,000.00 5,493,450.00
3 Tulangan Strous Pile 777.54 Kg 21,500.00 16,717,110.00
4 Beton Pile Cap PC1 fc' 25 Mpa 3.15 M3 1,350,000.00 4,252,500.00
5 Bekisting Pile Cap PC1 10.50 M2 265,000.00 2,782,500.00
6 Tulangan Pile Cap PC1 259.00 Kg 21,500.00 5,568,500.00
7 Beton Pile Cap PC2 fc' 25 Mpa 3.50 M3 1,350,000.00 4,725,000.00
8 Bekisting Pile Cap PC2 14.00 M2 265,000.00 3,710,000.00
9 Tulangan Pile Cap PC2 281.73 Kg 21,500.00 6,057,195.00
10 Beton Sloof BS1 fc' 25 Mpa 6.72 M3 1,350,000.00 9,072,000.00
11 Bekisting Sloof BS1 61.60 M2 275,000.00 16,940,000.00
12 Tulangan Sloof BS1 786.81 Kg 21,500.00 16,916,415.00
13 Beton Sloof BS2 fc' 25 Mpa 5.70 M3 1,350,000.00 7,695,000.00
14 Bekisting Sloof BS2 71.20 M2 275,000.00 19,580,000.00
15 Tulangan Sloof BS2 762.24 Kg 21,500.00 16,388,160.00
SUB JUMLAH III 146,400,830.00
IV PEKERJAAN STRUKTUR ATAS
LANTAI 1
1 Beton Kolom K1 fc' 25 Mpa 6.40 M3 1,350,000.00 8,640,000.00
2 Bekisting Kolom K1 57.60 M2 485,000.00 27,936,000.00
3 Tulangan Kolom K1 2,006.66 Kg 21,500.00 43,143,190.00
4 Beton Kolom K2 fc' 25 Mpa 2.88 M3 1,350,000.00 3,888,000.00
5 Bekisting Kolom K2 38.40 M2 485,000.00 18,624,000.00
6 Tulangan Kolom K2 1,173.77 Kg 21,500.00 25,236,055.00
7 Beton Balok B1 fc' 25 Mpa 16.13 M3 1,350,000.00 21,775,500.00
8 Bekisting Balok B1 119.04 M2 485,000.00 57,734,400.00
9 Tulangan Balok B1 4,838.40 Kg 21,500.00 104,025,600.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
10 Beton Balok B2 fc' 25 Mpa 10.68 M3 1,350,000.00 14,418,000.00
11 Bekisting Balok B2 97.94 M2 485,000.00 47,500,900.00
12 Tulangan Balok B2 3,205.44 Kg 21,500.00 68,916,960.00
13 Beton Balok B3 fc' 25 Mpa 4.10 M3 1,350,000.00 5,535,000.00
14 Bekisting Balok B3 54.72 M2 485,000.00 26,539,200.00
15 Tulangan Balok B3 880.55 Kg 21,500.00 18,931,825.00
19 Beton Pelat Lantai 1 fc' 25 Mpa 24.58 M3 1,350,000.00 33,183,000.00
20 Bekisting Lantai 1 204.80 M2 580,000.00 118,784,000.00
21 Tulangan Lantai 1 6,389.76 Kg 21,500.00 137,379,840.00
22 Beton Pelat Tangga fc' 25 Mpa 2.05 M3 1,350,000.00 2,767,500.00
23 Bekisting Tangga 6.14 M2 426,700.00 2,619,938.00
24 Tulangan Tangga 511.50 Kg 21,500.00 10,997,250.00
Jumlah 798,576,158.00
LANTAI 2
1 Beton Kolom K1 fc' 25 Mpa 6.40 M3 1,350,000.00 8,640,000.00
2 Bekisting Kolom K1 57.60 M2 485,000.00 27,936,000.00
3 Tulangan Kolom K1 2,006.66 Kg 21,500.00 43,143,190.00
4 Beton Kolom K2 fc' 25 Mpa 3.46 M3 1,350,000.00 4,671,000.00
5 Bekisting Kolom K2 46.08 M2 485,000.00 22,348,800.00
6 Tulangan Kolom K2 1,408.53 Kg 21,500.00 30,283,395.00
7 Beton Balok B2 fc' 25 Mpa 10.08 M3 1,350,000.00 13,608,000.00
8 Bekisting Balok B2 74.40 M2 485,000.00 36,084,000.00
9 Tulangan Balok B2 2,282.33 Kg 21,500.00 49,070,095.00
Jumlah 235,784,480.00
SUB JUMLAH IV 1,034,360,638.00
V PEKERJAAN STRUKTUR BAJA (STRUKTUR ATAP)
1 Kuda-Kuda Rafter WF 200X100X5.5X8 1,536.00 Kg 42,500.00 65,280,000.00
2 Purlin CNP 100X50X20X3.2 1,648.64 Kg 42,500.00 70,067,200.00
3 Dudukan Purlin 22.08 Kg 42,500.00 938,400.00
4 Sagrod Ø10 + Cat Zincromat 33.91 Kg 42,500.00 1,441,175.00
5 Wind Bracing Ø12 + Cat Zincromat 48.83 Kg 42,500.00 2,075,275.00
6 Base plate t=16mm 62.70 Kg 42,500.00 2,664,750.00
7 Cover plate 15.60 Kg 42,500.00 663,000.00
8 End plate 0.13 Kg 42,500.00 5,525.00
9 Voute 102.40 Kg 42,500.00 4,352,000.00
10 Anchor bolt M-20 h=50cm 72.00 Bh 72,500.00 5,220,000.00
11 Bolt HTB M-16 192.00 Bh 25,500.00 4,896,000.00
12 Usuk dan Reng Galvalum 268.80 M2 150,000.00 40,320,000.00
SUB JUMLAH V 197,923,325.00
VI PEKERJAAN PENUTUP ATAP
1 Pas. Atap Genteng 268.80 M2 135,000.00 36,288,000.00
2 Pas. Wuwung Genteng 20.00 M' 157,000.00 3,140,000.00
3 List Plank kayu Kamper 3/30 cm 68.80 M' 171,500.00 11,799,200.00
SUB JUMLAH VI 51,227,200.00
VII PEKERJAAN PASANGAN DAN PLESTERAN
LANTAI 1
1 Pas. Dinding Bata Ringan 234.01 M2 172,500.00 40,366,725.00
2 Kolom Praktis 2.34 M3 2,500,000.00 5,850,000.00
3 Balok Latei 0.69 M3 2,500,000.00 1,725,000.00
4 Plesteran (1 Pc : 5 Ps) 651.93 M2 75,000.00 48,894,750.00
5 Plesteran Transram (1 Pc : 2 Ps) 13.15 M2 90,000.00 1,183,500.00
6 Acian 651.93 M2 46,500.00 30,314,745.00
7 Plesteran Skoning 120.00 M' 25,000.00 3,000,000.00
8 Rolag Trap Tangga Pelataran 8.00 M' 350,000.00 2,800,000.00
9 Railling Tangga 8.00 M' 765,000.00 6,120,000.00
Jumlah 140,254,720.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
LANTAI 2
1 Pas. Dinding Bata Ringan 234.01 M2 172,500.00 40,366,725.00
2 Kolom Praktis 2.34 M3 2,500,000.00 5,850,000.00
3 Balok Latei 0.69 M3 2,500,000.00 1,725,000.00
4 Plesteran (1 Pc : 5 Ps) 651.93 M2 75,000.00 48,894,750.00
5 Plesteran Transram (1 Pc : 2 Ps) 13.15 M2 90,000.00 1,183,500.00
6 Acian 651.93 M2 46,500.00 30,314,745.00
7 Plesteran Skoning 120.00 M' 25,000.00 3,000,000.00
8 Railling Tangga 3.00 M' 765,000.00 2,295,000.00
Jumlah 133,629,720.00
SUB JUMLAH VII 273,884,440.00
VIII PEKERJAAN LANTAI
LANTAI 1
1 Pas. Keramik Lantai (60 x 60 cm) 196.80 M2 525,000.00 103,320,000.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 19.50 M2 295,000.00 5,752,500.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 26.30 M2 560,500.00 14,741,150.00
4 Pas. Keramik Plint Lantai 98.30 M' 29,250.00 2,875,275.00
Jumlah 126,688,925.00
LANTAI 2
1 Pas. Keramik Lantai (60 x 60 cm) 196.80 M2 525,000.00 103,320,000.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 19.50 M2 295,000.00 5,752,500.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 26.30 M2 560,500.00 14,741,150.00
4 Pas. Keramik Plint Lantai 98.30 M' 29,250.00 2,875,275.00
Jumlah 126,688,925.00
SUB JUMLAH VIII 253,377,850.00
IX PEKERJAAN KUSEN
LANTAI 1
1 Pintu P1 2.00 Bh 4,380,000.00 8,760,000.00
2 Pintu P2 2.00 Bh 2,220,000.00 4,440,000.00
4 Jendela J1 2.00 Bh 1,560,000.00 3,120,000.00
5 Jendela J2 4.00 Bh 1,800,000.00 7,200,000.00
6 Jendela J3 1.00 Bh 2,220,000.00 2,220,000.00
7 Jendela BV 3.00 Bh 1,500,000.00 4,500,000.00
Jumlah 30,240,000.00
LANTAI 2
1 Pintu P1 2.00 Bh 4,380,000.00 8,760,000.00
2 Pintu P2 2.00 Bh 1,560,000.00 3,120,000.00
3 Jendela J1 2.00 Bh 1,680,000.00 3,360,000.00
4 Jendela J2 4.00 Bh 1,680,000.00 6,720,000.00
5 Jendela J3 1.00 Bh 2,220,000.00 2,220,000.00
6 Jendela BV 3.00 Bh 1,800,000.00 5,400,000.00
Jumlah 29,580,000.00
SUB JUMLAH IX 59,820,000.00
X PEKERJAAN PLAFOND
LANTAI 1
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 204.80 M2 115,000.00 23,552,000.00
2 Pasang List Plafond Gypsum 5/5 cm 146.80 M' 22,500.00 3,303,000.00
Jumlah 26,855,000.00
LANTAI 2
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 216.80 M2 115,000.00 24,932,000.00
2 Pasang List Plafond Gypsum 5/5 cm 161.60 M' 22,500.00 3,636,000.00
Jumlah 28,568,000.00
SUB JUMLAH X 55,423,000.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
XI PEKERJAAN PENGECATAN
LANTAI 1
1 Cat Dinding Exterior 110.00 M2 50,500.00 5,555,000.00
2 Cat Dinding Interior 377.35 M2 45,800.00 17,282,630.00
3 Cat Balok Kolom 114.49 M2 35,000.00 4,007,150.00
4 Cat Plafond 204.80 M2 42,000.00 8,601,600.00
5 Cat List Plafond 10.38 M2 42,000.00 435,960.00
Jumlah 35,882,340.00
LANTAI 2
1 Cat Dinding Exterior 110.00 M2 50,500.00 5,555,000.00
2 Cat Dinding Interior 377.35 M2 45,800.00 17,282,630.00
3 Cat Balok Kolom 114.49 M2 35,000.00 4,007,150.00
4 Cat Plafond 216.80 M2 42,000.00 9,105,600.00
5 Cat List Plafond 11.43 M2 42,000.00 480,060.00
Jumlah 36,430,440.00
SUB JUMLAH XI 72,312,780.00
XII PEKERJAAN PLUMBING DAN SANITAIR
LANTAI 1
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 22.00 M' 42,500.00 935,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 62.40 M' 68,500.00 4,274,400.00
3 Perlengkapan sambungan 1.00 Ls 600,000.00 600,000.00
4 Urinoir 3.00 Bh 3,254,500.00 9,763,500.00
5 Kloset duduk 5.00 Bh 3,950,000.00 19,750,000.00
6 Jet Washer lengkap dg asesoris 5.00 Bh 406,000.00 2,030,000.00
7 Wastafel, kran + kaca 3.00 Bh 2,650,250.00 7,950,750.00
8 Kran Air 1/2" 8.00 Bh 305,000.00 2,440,000.00
9 Pompa air 1.00 Bh 3,250,000.00 3,250,000.00
10 Tandon Air 1.00 Bh 25,000,000.00 25,000,000.00
11 Sumur Resapan 1.00 Bh 30,000,000.00 30,000,000.00
12 Septic Tank 1.00 Bh 35,000,000.00 35,000,000.00
13 Bak Kontrol 1.00 Bh 750,000.00 750,000.00
14 Avour 2.00 Bh 291,250.00 582,500.00
Jumlah 142,326,150.00
LANTAI 2
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 8.00 M' 42,500.00 340,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 12.40 M' 68,500.00 849,400.00
3 Instalasi Pipa air hujan PVC Tipe D-4" 48.00 M' 68,500.00 3,288,000.00
4 Instalasi Talang Air Hujan PVC 6" 30.40 M' 148,800.00 4,523,520.00
5 Perlengkapan sambungan 1.00 Ls 500,000.00 500,000.00
6 Urinoir 3.00 Bh 3,254,500.00 9,763,500.00
7 Kloset duduk 5.00 Bh 3,950,000.00 19,750,000.00
8 Jet Washer lengkap dg asesoris 5.00 Bh 406,000.00 2,030,000.00
9 Wastafel, kran + kaca 3.00 Bh 2,650,250.00 7,950,750.00
10 Kran Air 1/2" 8.00 Bh 305,000.00 2,440,000.00
11 Avour 2.00 Bh 291,250.00 582,500.00
Jumlah 52,017,670.00
SUB JUMLAH XII 194,343,820.00
XIII PEKERJAAN ELEKTRIKAL
LANTAI 1
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Meteran PLN 1.00 Bh 2,000,000.00 2,000,000.00
3 Lampu TL LED 2x28 Watt 12.00 Bh 455,000.00 5,460,000.00
4 Lampu Bulb LED 14.00 Bh 152,500.00 2,135,000.00
5 Saklar Tunggal 2.00 Bh 75,000.00 150,000.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
6 Saklar Ganda 11.00 Bh 85,000.00 935,000.00
7 Stop Kontak 18.00 Bh 65,000.00 1,170,000.00
8 Stop Kontak AC 5.00 Bh 125,000.00 625,000.00
9 Instalasi Titik Lampu dan Stop kontak 44.00 Titik 247,600.00 10,894,400.00
10 Instalasi Titik Stop kontak AC 5.00 Titik 247,600.00 1,238,000.00
11 WIFI 1.00 Bh 3,000,000.00 3,000,000.00
Jumlah 32,107,400.00
LANTAI 2
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Lampu TL LED 2x28 Watt 12.00 Bh 455,000.00 5,460,000.00
3 Lampu Bulb LED 14.00 Bh 152,500.00 2,135,000.00
4 Saklar Tunggal 2.00 Bh 75,000.00 150,000.00
5 Saklar Ganda 11.00 Bh 85,000.00 935,000.00
6 Stop Kontak 18.00 Bh 65,000.00 1,170,000.00
7 Stop Kontak AC 5.00 Bh 125,000.00 625,000.00
8 Instalasi Titik Lampu dan Stop kontak 44.00 Titik 247,600.00 10,894,400.00
9 Instalasi Titik Stop kontak AC 5.00 Titik 247,600.00 1,238,000.00
10 WIFI 1.00 Bh 3,000,000.00 3,000,000.00
11 Instalasi Penangkal Petir 2.00 Ls 12,500,000.00 25,000,000.00
Jumlah 55,107,400.00
SUB JUMLAH XIII 87,214,800.00
XIV PENGADAAN MEUBELAIR & PENDUKUNG LAINNYA
1 Satu set Unit AC 1,5 PK + instalasi out dor 10.00 Unit 7,500,000.00 75,000,000.00
2 Meja Kantor 25.00 Bh 750,000.00 18,750,000.00
3 Kursi Kantor 25.00 Bh 500,000.00 12,500,000.00
4 Almari Arsip 10.00 Bh 1,950,000.00 19,500,000.00
5 Whiteboard lengkap 2.00 Bh 1,500,000.00 3,000,000.00
SUB JUMLAH XIV 128,750,000.00
XV PEKERJAAN LAIN-LAIN
1 Quality Control / Uji Bahan 1.00 Ls 10,000,000.00 10,000,000.00
2 Pembersihan Lokasi 1.00 Ls 10,000,000.00 10,000,000.00
SUB JUMLAH XV 20,000,000.00
XVI PEKERJAAN LANSEKAP
1 Taman 20.00 M2 1,250,000.00 25,000,000.00
SUB JUMLAH XVI 25,000,000.00
JUMLAH TOTAL 2,723,494,294.50
DIBULATKAN 2,723,000,000.00

Terbilang : Dua milyar sembilan ratus sembilan puluh satu juta rupiah.--
 RENCANA ANGGARAN BIAYA
NAMA KEGIATAN : PEMBANGUNAN KAMPUS STAI SYEKH JANGKUNG, KAYEN
NAMA PEKERJAAN : PEKERJAAN GEDUNG KANTOR YAYASAN
LOKASI : KAYEN, KAB. PATI - JAWA TENGAH
TH. ANGGARAN : 2022

NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG

a b c d e f

I PEKERJAAN PERSIAPAN
1 Uitzet dengan WaterPass / Theodolite 1.00 Ls 15,000,000.00 15,000,000.00
2 Pembuatan Bowplank 80.00 M' 65,000.00 5,200,000.00
3 Administrasi / Dokumentasi 1.00 Ls 10,000,000.00 10,000,000.00
4 Direksi Keet 1.00 Ls 30,000,000.00 30,000,000.00
5 Sistem Penerangan dan Air Bersih 1.00 Ls 10,000,000.00 10,000,000.00
6 Keselamatan Kerja dan Kesehatan 1.00 Ls 10,000,000.00 10,000,000.00
SUB JUMLAH I 80,200,000.00
II PEKERJAAN TANAH
1 Pembuatan Lubang Strous Pile Ø30 kedalaman 4m 42.00 Titik 150,000.00 6,300,000.00
2 Galian Pondasi Pile Cap dan Tie Beam 21.00 M3 171,355.00 3,598,455.00
3 Pembuangan tanah bekas galian 32.88 M3 71,275.00 2,343,522.00
4 Urugan Pasir (Bawah Lantai Kerja Pile cap) 2.10 M3 240,550.00 505,155.00
5 Lantai Kerja (LC fc' 8,3 MPa) 30.60 M3 1,250,000.00 38,250,000.00
6 Urugan Kembali 37.50 M3 104,550.00 3,920,625.00
7 Pas. Ddg Batas Peninggian Elevasi ke +/- 0.00 11.70 M2 145,000.00 1,696,500.00
8 Urugan Sirtu Padat 37.50 M3 250,000.00 9,375,000.00
9 Pemadatan Tanah (per 20 cm) 37.50 M3 90,000.00 3,375,000.00
10 Pemasangan Pondasi Batu Kali (Area Ruko) 10.08 M3 1,320,000.00 13,305,600.00
SUB JUMLAH II 82,669,857.00
III PEKERJAAN STRUKTUR BAWAH
1 Beton Strous Pile fc' 25 Mpa 11.88 M3 1,350,000.00 16,038,000.00
2 Bekisting Strous Pile 158.34 M2 265,000.00 41,960,100.00
3 Tulangan Strous Pile 1,187.52 Kg 21,500.00 25,531,680.00
4 Beton Pile Cap PC1 fc' 25 Mpa 15.40 M3 1,350,000.00 20,790,000.00
5 Bekisting Pile Cap PC1 61.60 M2 265,000.00 16,324,000.00
6 Tulangan Pile Cap PC1 1,239.63 Kg 21,500.00 26,652,045.00
7 Beton Pile Cap PC2 fc' 25 Mpa 3.50 M3 1,350,000.00 4,725,000.00
8 Bekisting Pile Cap PC2 14.00 M2 265,000.00 3,710,000.00
9 Tulangan Pile Cap PC2 1,050.00 Kg 21,500.00 22,575,000.00
10 Beton Sloof BS1 fc' 25 Mpa 6.72 M3 1,350,000.00 9,072,000.00
11 Bekisting Sloof BS1 61.60 M2 275,000.00 16,940,000.00
12 Tulangan Sloof BS1 2,016.00 Kg 21,500.00 43,344,000.00
13 Beton Sloof BS2 fc' 25 Mpa 5.70 M3 1,350,000.00 7,695,000.00
14 Bekisting Sloof BS2 71.20 M2 275,000.00 19,580,000.00
15 Tulangan Sloof BS2 762.24 Kg 21,500.00 16,388,160.00
SUB JUMLAH III 291,324,985.00
IV PEKERJAAN STRUKTUR ATAS
LANTAI 1
1 Beton Kolom K1 fc' 25 Mpa 6.40 M3 1,350,000.00 8,640,000.00
2 Bekisting Kolom K1 57.60 M2 485,000.00 27,936,000.00
3 Tulangan Kolom K1 2,006.66 Kg 21,500.00 43,143,190.00
4 Beton Kolom K2 fc' 25 Mpa 2.88 M3 1,350,000.00 3,888,000.00
5 Bekisting Kolom K2 38.40 M2 485,000.00 18,624,000.00
6 Tulangan Kolom K2 1,173.77 Kg 21,500.00 25,236,055.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
7 Beton Balok B1 fc' 25 Mpa 16.13 M3 1,350,000.00 21,775,500.00
8 Bekisting Balok B1 119.04 M2 485,000.00 57,734,400.00
9 Tulangan Balok B1 4,838.40 Kg 21,500.00 104,025,600.00
10 Beton Balok B2 fc' 25 Mpa 10.68 M3 1,350,000.00 14,418,000.00
11 Bekisting Balok B2 97.94 M2 485,000.00 47,500,900.00
12 Tulangan Balok B2 3,205.44 Kg 21,500.00 68,916,960.00
13 Beton Balok B3 fc' 25 Mpa 4.10 M3 1,350,000.00 5,535,000.00
14 Bekisting Balok B3 54.72 M2 485,000.00 26,539,200.00
15 Tulangan Balok B3 880.55 Kg 21,500.00 18,931,825.00
19 Beton Pelat Lantai 1 fc' 25 Mpa 24.58 M3 1,350,000.00 33,183,000.00
20 Bekisting Lantai 1 204.80 M2 580,000.00 118,784,000.00
21 Tulangan Lantai 1 7,372.80 Kg 21,500.00 158,515,200.00
22 Beton Pelat Tangga fc' 25 Mpa 2.05 M3 1,350,000.00 2,767,500.00
23 Bekisting Tangga 6.14 M2 426,700.00 2,619,938.00
24 Tulangan Tangga 491.04 Kg 21,500.00 10,557,360.00
Jumlah 819,271,628.00
LANTAI 2
1 Beton Kolom K1 fc' 25 Mpa 6.40 M3 1,350,000.00 8,640,000.00
2 Bekisting Kolom K1 57.60 M2 485,000.00 27,936,000.00
3 Tulangan Kolom K1 2,006.66 Kg 21,500.00 43,143,190.00
4 Beton Kolom K2 fc' 25 Mpa 3.46 M3 1,350,000.00 4,671,000.00
5 Bekisting Kolom K2 46.08 M2 485,000.00 22,348,800.00
6 Tulangan Kolom K2 1,408.53 Kg 21,500.00 30,283,395.00
7 Beton Balok B2 fc' 25 Mpa 10.08 M3 1,350,000.00 13,608,000.00
8 Bekisting Balok B2 74.40 M2 485,000.00 36,084,000.00
9 Tulangan Balok B2 2,282.33 Kg 21,500.00 49,070,095.00
10 Beton Pelat Lantai Atap fc' 25 Mpa 9.70 M3 1,350,000.00 13,095,000.00
11 Bekisting Lantai Atap 88.95 M2 580,000.00 51,591,000.00
12 Tulangan Lantai Atap 2,910.96 Kg 21,500.00 62,585,640.00
Jumlah 363,056,120.00
SUB JUMLAH IV 1,182,327,748.00
V PEKERJAAN STRUKTUR BAJA (STRUKTUR ATAP)
1 Rangka Baja Ringan Galvalum 0.5 399.53 M2 230,500.00 92,091,665.00
SUB JUMLAH V 92,091,665.00
VI PEKERJAAN PENUTUP ATAP
1 Pas. Atap Genteng 399.53 M2 135,000.00 53,936,550.00
2 Pas. Wuwung Genteng 6.40 M' 157,000.00 1,004,800.00
3 List Plank kayu Kamper 3/30 cm 104.00 M' 171,500.00 17,836,000.00
SUB JUMLAH VI 72,777,350.00
VII PEKERJAAN PASANGAN DAN PLESTERAN
LANTAI 1
1 Pas. Dinding Bata Ringan 234.01 M2 172,500.00 40,366,725.00
2 Kolom Praktis 2.34 M3 2,500,000.00 5,850,000.00
3 Balok Latei 0.69 M3 2,500,000.00 1,725,000.00
4 Plesteran (1 Pc : 5 Ps) 651.93 M2 75,000.00 48,894,750.00
5 Plesteran Transram (1 Pc : 2 Ps) 13.15 M2 90,000.00 1,183,500.00
6 Acian 651.93 M2 46,500.00 30,314,745.00
7 Plesteran Skoning 500.00 M' 25,000.00 12,500,000.00
8 Rolag Trap Tangga Pelataran 8.00 M' 350,000.00 2,800,000.00
9 Railling Tangga 8.00 M' 765,000.00 6,120,000.00
Jumlah 149,754,720.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
LANTAI 2
1 Pas. Dinding Bata Ringan 234.01 M2 172,500.00 40,366,725.00
2 Kolom Praktis 2.34 M3 2,500,000.00 5,850,000.00
3 Balok Latei 0.69 M3 2,500,000.00 1,725,000.00
4 Plesteran (1 Pc : 5 Ps) 651.93 M2 75,000.00 48,894,750.00
5 Plesteran Transram (1 Pc : 2 Ps) 13.15 M2 90,000.00 1,183,500.00
6 Acian 651.93 M2 46,500.00 30,314,745.00
7 Plesteran Skoning 500.00 M' 25,000.00 12,500,000.00
8 Railling Tangga 16.00 M' 765,000.00 12,240,000.00
Jumlah 153,074,720.00
SUB JUMLAH VII 302,829,440.00
VIII PEKERJAAN LANTAI
LANTAI 1
1 Pas. Keramik Lantai (40 x 40 cm) 196.80 M2 350,000.00 68,880,000.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 19.50 M2 295,000.00 5,752,500.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 26.30 M2 560,500.00 14,741,150.00
4 Pas. Keramik Plint Lantai 98.30 M' 29,250.00 2,875,275.00
Jumlah 92,248,925.00
LANTAI 2
1 Pas. Keramik Lantai (40 x 40 cm) 196.80 M2 350,000.00 68,880,000.00
2 Pas. Keramik Lantai WC (30 x 30 cm) 19.50 M2 295,000.00 5,752,500.00
3 Pas. Keramik Dinding WC (30 x 60 cm) 26.30 M2 560,500.00 14,741,150.00
4 Pas. Keramik Plint Lantai 98.30 M' 29,250.00 2,875,275.00
Jumlah 92,248,925.00
SUB JUMLAH VIII 184,497,850.00
IX PEKERJAAN KUSEN
LANTAI 1
1 Pintu P1 2.00 Bh 4,380,000.00 8,760,000.00
2 Pintu P2 2.00 Bh 2,220,000.00 4,440,000.00
4 Jendela J1 2.00 Bh 1,560,000.00 3,120,000.00
5 Jendela J2 4.00 Bh 1,800,000.00 7,200,000.00
6 Jendela J3 1.00 Bh 2,220,000.00 2,220,000.00
7 Jendela BV 3.00 Bh 1,500,000.00 4,500,000.00
Jumlah 30,240,000.00
LANTAI 2
1 Pintu P1 2.00 Bh 4,380,000.00 8,760,000.00
2 Pintu P2 2.00 Bh 1,560,000.00 3,120,000.00
3 Jendela J1 2.00 Bh 1,680,000.00 3,360,000.00
4 Jendela J2 4.00 Bh 1,680,000.00 6,720,000.00
5 Jendela J3 1.00 Bh 2,220,000.00 2,220,000.00
6 Jendela BV 3.00 Bh 150,000.00 450,000.00
Jumlah 24,630,000.00
SUB JUMLAH IX 54,870,000.00
X PEKERJAAN PLAFOND
LANTAI 1
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 204.80 M2 115,000.00 23,552,000.00
2 Pasang List Plafond Gypsum 5/5 cm 146.80 M' 22,500.00 3,303,000.00
Jumlah 26,855,000.00
LANTAI 2
1 Pasang Plafon Gypsum t.9mm rangka Hollow 4/4 216.80 M2 115,000.00 24,932,000.00
2 Pasang List Plafond Gypsum 5/5 cm 161.60 M' 22,500.00 3,636,000.00
Jumlah 28,568,000.00
SUB JUMLAH X 55,423,000.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
XI PEKERJAAN PENGECATAN
LANTAI 1
1 Cat Dinding Exterior 110.00 M2 50,500.00 5,555,000.00
2 Cat Dinding Interior 377.35 M2 45,800.00 17,282,630.00
3 Cat Balok Kolom 114.49 M2 35,000.00 4,007,150.00
4 Cat Plafond 204.80 M2 42,000.00 8,601,600.00
5 Cat List Plafond 10.38 M2 42,000.00 435,960.00
Jumlah 35,882,340.00
LANTAI 2
1 Cat Dinding Exterior 110.00 M2 50,500.00 5,555,000.00
2 Cat Dinding Interior 377.35 M2 45,800.00 17,282,630.00
3 Cat Balok Kolom 114.49 M2 35,000.00 4,007,150.00
4 Cat Plafond 216.80 M2 42,000.00 9,105,600.00
5 Cat List Plafond 11.43 M2 42,000.00 480,060.00
Jumlah 36,430,440.00
SUB JUMLAH XI 72,312,780.00
XII PEKERJAAN PLUMBING DAN SANITAIR
LANTAI 1
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 22.00 M' 42,500.00 935,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 62.40 M' 68,500.00 4,274,400.00
3 Perlengkapan sambungan 1.00 Ls 600,000.00 600,000.00
4 Urinoir 3.00 Bh 3,254,500.00 9,763,500.00
5 Kloset duduk 5.00 Bh 3,950,000.00 19,750,000.00
6 Jet Washer lengkap dg asesoris 5.00 Bh 406,000.00 2,030,000.00
7 Wastafel, kran + kaca 3.00 Bh 2,650,250.00 7,950,750.00
8 Kran Air 1/2" 8.00 Bh 305,000.00 2,440,000.00
9 Pompa air 1.00 Bh 3,250,000.00 3,250,000.00
10 Tandon Air 1.00 Bh 20,000,000.00 20,000,000.00
11 Sumur Resapan 1.00 Bh 20,000,000.00 20,000,000.00
12 Septic Tank 1.00 Bh 20,000,000.00 20,000,000.00
13 Bak Kontrol 1.00 Bh 750,000.00 750,000.00
14 Avour 2.00 Bh 291,250.00 582,500.00
Jumlah 112,326,150.00
LANTAI 2
1 Instalasi Pipa air bersih PVC Tipe AW-3/4" 8.00 M' 42,500.00 340,000.00
2 Instalasi Pipa air kotor PVC Tipe D-4" 12.40 M' 68,500.00 849,400.00
3 Instalasi Pipa air hujan PVC Tipe D-4" 48.00 M' 68,500.00 3,288,000.00
4 Instalasi Talang Air Hujan PVC 6" 30.40 M' 1,784,500.00 54,248,800.00
5 Perlengkapan sambungan 1.00 Ls 600,000.00 600,000.00
6 Urinoir 3.00 Bh 3,254,500.00 9,763,500.00
7 Kloset duduk 5.00 Bh 3,950,000.00 19,750,000.00
8 Jet Washer lengkap dg asesoris 5.00 Bh 406,000.00 2,030,000.00
9 Wastafel, kran + kaca 3.00 Bh 2,650,250.00 7,950,750.00
10 Kran Air 1/2" 8.00 Bh 305,000.00 2,440,000.00
11 Avour 2.00 Bh 291,250.00 582,500.00
Jumlah 101,842,950.00
SUB JUMLAH XII 214,169,100.00
XIII PEKERJAAN ELEKTRIKAL
LANTAI 1
1 MCB lengkap 2.00 Set 4,500,000.00 9,000,000.00
2 Meteran PLN 1.00 Bh 2,000,000.00 2,000,000.00
3 Lampu TL LED 18.00 Bh 455,000.00 8,190,000.00
4 Lampu Bulb LED 14.00 Bh 152,500.00 2,135,000.00
5 Saklar Tunggal 8.00 Bh 75,000.00 600,000.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
6 Saklar Ganda 12.00 Bh 85,000.00 1,020,000.00
7 Stop Kontak 30.00 Bh 65,000.00 1,950,000.00
8 Stop Kontak AC 2.00 Bh 125,000.00 250,000.00
9 Instalasi Titik Lampu dan Stop kontak 82.00 Titik 247,600.00 20,303,200.00
10 Instalasi Titik Stop kontak AC 2.00 Titik 247,600.00 495,200.00
11 WIFI 2.00 Bh 3,000,000.00 6,000,000.00
Jumlah 51,943,400.00
LANTAI 2
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Lampu TL LED 2x28 Watt 24.00 Bh 455,000.00 10,920,000.00
3 Lampu Bulb LED 11.00 Bh 152,500.00 1,677,500.00
4 Saklar Tunggal 7.00 Bh 75,000.00 525,000.00
5 Saklar Ganda 14.00 Bh 85,000.00 1,190,000.00
6 Stop Kontak 40.00 Bh 65,000.00 2,600,000.00
7 Stop Kontak AC 13.00 Bh 125,000.00 1,625,000.00
8 Instalasi Titik Lampu dan Stop kontak 96.00 Titilk 247,600.00 23,769,600.00
9 Instalasi Titik Stop kontak AC 13.00 Titilk 247,600.00 3,218,800.00
10 WIFI 2.00 Bh 3,000,000.00 6,000,000.00
11 Instalasi Penangkal Petir 2.00 Ls 12,500,000.00 25,000,000.00
Jumlah 81,025,900.00
SUB JUMLAH XIII 132,969,300.00
XIV PENGADAAN MEUBELAIR & PENDUKUNG LAINNYA
1 Satu set Unit AC 1,5 PK + instalasi out dor 15.00 Unit 7,500,000.00 112,500,000.00
2 Meja Kantor 26.00 Bh 750,000.00 19,500,000.00
3 Kursi Kantor 26.00 Bh 500,000.00 13,000,000.00
4 Almari Arsip 13.00 Bh 1,950,000.00 25,350,000.00
5 Whiteboard lengkap 2.00 Bh 1,500,000.00 3,000,000.00
SUB JUMLAH XIV 173,350,000.00
XV PEKERJAAN LAIN-LAIN
1 Quality Control / Uji Bahan 1.00 Ls 10,000,000.00 10,000,000.00
2 Pembersihan Lokasi 1.00 Ls 15,000,000.00 15,000,000.00
SUB JUMLAH XV 25,000,000.00
XVI PEKERJAAN LANSEKAP
1 Taman 20.00 M2 1,250,000.00 25,000,000.00
SUB JUMLAH XVI 25,000,000.00
JUMLAH TOTAL 3,041,813,075.00
DIBULATKAN 3,041,000,000.00

Terbilang : Tiga milyar tiga ratus dua belas juta rupiah.--

 RENCANA ANGGARAN BIAYA
NAMA KEGIATAN : PEMBANGUNAN KAMPUS STAI SYEKH JANGKUNG, KAYEN
NAMA PEKERJAAN : PEKERJAAN GEDUNG ASRAMA/HOTEL STIBI 4 LANTAI
LOKASI : KAYEN, KAB. PATI - JAWA TENGAH
TH. ANGGARAN 2022

NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG

a b c d e f
I PEKERJAAN PERSIAPAN
1 Uitzet dengan waterPass / Theodolite 107.00 M' 980,000.00 104,860,000.00
2 Pembuatan Bowplang 107.00 M' 107,275.00 11,478,425.00
3 Mobilisasi dan Demobilisasi 1.00 M' 30,000,000.00 30,000,000.00
4 Administrasi / Dokumentasi 1.00 Ls 10,000,000.00 10,000,000.00
5 Direksi Keet 1.00 Ls 30,000,000.00 30,000,000.00
6 Sistem Penerangan dan Air Bersih 1.00 Ls 20,000,000.00 20,000,000.00
7 Keselamatan Kerja dan Kesehatan 1.00 Ls 20,000,000.00 20,000,000.00
SUB JUMLAH I 226,338,425.00
II PEKERJAAN TANAH
1 Pemancangan Mini pile 25x25 t=6m 700.00 M' 150,000.00 105,000,000.00
2 Galian Pondasi Pile Cap dan Tie Beam 116.75 M3 171,355.00 20,005,696.25
3 Pembuangan tanah bekas galian 116.75 M3 71,275.00 8,321,356.25
4 Urugan pasir ( Bawah Lantai Kerja Pile Cap ) 2.70 M3 240,550.00 649,485.00
5 Lantai Kerja ( LC fc 8,3 Mpa ) 89.58 M3 1,250,000.00 111,975,000.00
6 Urugan Kembali 84.18 M3 104,550.00 8,801,019.00
7 Pas. Ddg Batas Peninggian Elevasi ke +/- 0.00 78.50 M2 145,000.00 11,382,500.00
8 Urugan Tanah t=1,5 m 1,429.94 M3 145,000.00 207,341,300.00
9 Pemadatan Tanah ( per 20 cm ) 1,429.94 M3 90,000.00 128,694,600.00
SUB JUMLAH II 602,170,956.50
III PEKERJAAN STRUKTUR BAWAH
1 Beton Pile Cap PC 1 fc' 25 Mpa 18.90 M2 1,350,000.00 25,515,000.00
2 Bekisting Pile Cap PC1 31.50 M2 265,000.00 8,347,500.00
3 Tulangan Pile Cap PC1 3,780.00 Kg 21,500.00 81,270,000.00
4 Beton Sloop BS1 fc'25 Mpa 38.52 M3 1,350,000.00 52,002,000.00
5 Bekisting BS1 449.40 M2 275,000.00 123,585,000.00
6 Tulangan BS1 7,704.00 Kg 21,500.00 165,636,000.00
SUB JUMLAH III 456,355,500.00
IV PEKERJAAN STRUKTUR ATAS
LANTAI 1
1 Beton Kolom K 1 fc' 25 Mpa 31.68 M3 1,350,000.00 42,768,000.00
2 Bekisting Kolom K 1 316.80 M2 485,000.00 153,648,000.00
3 Tulangan Kolom K 1 7,920.00 Kg 21,500.00 170,280,000.00
4 Beton Balok B 1 fc' 25 Mpa 6.24 M3 1,350,000.00 8,424,000.00
5 Bekisting Balok B 1 44.35 M2 485,000.00 21,509,750.00
6 Tulangan Balok B 1 1,559.25 Kg 21,500.00 33,523,875.00
7 Beton Balok B 2 fc' 25 Mpa 10.80 M3 1,350,000.00 14,580,000.00
8 Bekisting Balok B 2 87.48 M2 485,000.00 42,427,800.00
9 Tulangan Balok B 2 2,700.00 Kg 21,500.00 58,050,000.00
10 Beton Balok B 3 fc' 25 Mpa 109.74 M3 1,350,000.00 148,149,000.00
11 Bekisting Balok B 3 99.12 M2 485,000.00 48,073,200.00
12 Tulangan Balok B 3 27,435.00 Kg 21,500.00 589,852,500.00
13 Beton Balok B 4 fc' 25 Mpa 9.99 M3 1,350,000.00 13,486,500.00
14 Bekisting Balok B 4 109.27 M2 485,000.00 52,995,950.00
15 Tulangan Balok B 4 2,498.44 Kg 21,500.00 53,716,460.00
16 Beton Plat Tangga fc' 25 Mpa 4.33 M3 1,350,000.00 5,845,500.00
17 Bekisting Tangga 13.76 M2 426,700.00 5,871,392.00
18 Tulangan Tangga 1,086.60 Kg 21,500.00 23,361,900.00
19 Beton Plat Lantai 1 fc' 25 Mpa 81.30 M3 1,350,000.00 109,755,000.00
20 Bekisting Pelat Lantai 1 712.50 M2 580,000.00 413,250,000.00
21 Penulangan Pelat Lantai 1 16,260.00 Kg 21,500.00 349,590,000.00
Jumlah 2,359,158,827.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
LANTAI 2
1 Beton Kolom K 1 fc' 25 Mpa 23.04 M3 1,350,000.00 31,104,000.00
2 Bekisting Kolom K 1 230.40 M2 485,000.00 111,744,000.00
3 Tulangan Kolom K 1 5,760.00 Kg 21,500.00 123,840,000.00
4 Beton Balok B 1 fc' 25 Mpa 6.24 M3 1,350,000.00 8,424,000.00
5 Bekisting Balok B 1 69.30 M2 485,000.00 33,610,500.00
6 Tulangan Balok B 1 1,559.25 Kg 21,500.00 33,523,875.00
7 Beton Balok B 2 fc' 25 Mpa 10.80 M3 1,350,000.00 14,580,000.00
8 Bekisting Balok B 2 87.48 M2 485,000.00 42,427,800.00
9 Tulangan Balok B 2 2,700.00 Kg 21,500.00 58,050,000.00
10 Beton Balok B 3 fc' 25 Mpa 109.74 M3 1,350,000.00 148,149,000.00
11 Bekisting Balok B 3 99.12 M2 485,000.00 48,073,200.00
12 Tulangan Balok B 3 27,435.00 Kg 21,500.00 589,852,500.00
13 Beton Balok B 4 fc' 25 Mpa 9.99 M3 1,350,000.00 13,486,500.00
14 Bekisting Balok B 4 109.27 M2 485,000.00 52,995,950.00
15 Tulangan Balok B 4 2,498.44 Kg 21,500.00 53,716,460.00
16 Beton Plat Tangga fc' 25 Mpa 4.33 M3 1,350,000.00 5,845,500.00
17 Bekisting Tangga 13.76 M2 426,700.00 5,871,392.00
18 Tulangan Tangga 1,083.60 Kg 21,500.00 23,297,400.00
19 Beton Plat Lantai 1 fc' 25 Mpa 81.30 M3 1,350,000.00 109,755,000.00
20 Bekisting Pelat Lantai 2 712.50 M2 580,000.00 413,250,000.00
21 Penulangan Pelat Lantai 2 16,260.00 Kg 21,500.00 349,590,000.00
Jumlah 2,271,187,077.00
LANTAI 3
1 Beton Kolom K 1 fc' 25 Mpa 19.20 M3 1,350,000.00 25,920,000.00
2 Bekisting Kolom K 1 20.20 M2 485,000.00 9,797,000.00
3 Tulangan Kolom K 1 21.20 Kg 21,500.00 455,800.00
4 Beton Balok B 1 fc' 25 Mpa 22.20 M3 1,350,000.00 29,970,000.00
5 Bekisting Balok B 1 23.20 M2 485,000.00 11,252,000.00
6 Tulangan Balok B 1 1,559.25 Kg 21,500.00 33,523,875.00
7 Beton Balok B 2 fc' 25 Mpa 10.80 M3 1,350,000.00 14,580,000.00
8 Bekisting Balok B 2 87.48 M2 485,000.00 42,427,800.00
9 Tulangan Balok B 2 2,700.00 Kg 21,500.00 58,050,000.00
10 Beton Balok B 3 fc' 25 Mpa 109.74 M3 1,350,000.00 148,149,000.00
11 Bekisting Balok B 3 99.12 M2 485,000.00 48,073,200.00
12 Tulangan Balok B 3 27,435.00 Kg 21,500.00 589,852,500.00
13 Beton Balok B 4 fc' 25 Mpa 9.99 M3 1,350,000.00 13,486,500.00
14 Bekisting Balok B 4 109.27 M2 485,000.00 52,995,950.00
15 Tulangan Balok B 4 2,498.44 Kg 21,500.00 53,716,460.00
16 Beton Plat Tangga fc' 25 Mpa 4.33 M3 1,350,000.00 5,845,500.00
17 Bekisting Tangga 13.76 M2 426,700.00 5,871,392.00
18 Tulangan Tangga 1,083.60 Kg 21,500.00 23,297,400.00
19 Beton Plat Lantai 1 fc' 25 Mpa 71.25 M3 1,350,000.00 96,187,500.00
20 Bekisting Pelat Lantai 2 712.50 M2 580,000.00 413,250,000.00
21 Penulangan Pelat Lantai 2 14,250.00 Kg 21,500.00 306,375,000.00
Jumlah 1,983,076,877.00
LANTAI 4
1 Beton Kolom K 1 fc' 25 Mpa 19.20 M3 1,350,000.00 25,920,000.00
2 Bekisting Kolom K 1 20.20 M2 485,000.00 9,797,000.00
3 Tulangan Kolom K 1 21.20 Kg 21,500.00 455,800.00
4 Beton Balok B 1 fc' 25 Mpa 22.20 M3 1,350,000.00 29,970,000.00
5 Bekisting Balok B 1 23.20 M2 485,000.00 11,252,000.00
6 Tulangan Balok B 1 1,559.25 Kg 21,500.00 33,523,875.00
7 Beton Balok B 2 fc' 25 Mpa 10.80 M3 1,350,000.00 14,580,000.00
8 Bekisting Balok B 2 91.80 M2 485,000.00 44,523,000.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
9 Tulangan Balok B 2 2,700.00 Kg 21,500.00 58,050,000.00
10 Beton Balok B 3 fc' 25 Mpa 116.82 M3 1,350,000.00 157,707,000.00
11 Bekisting Balok B 3 106.20 M2 485,000.00 51,507,000.00
12 Tulangan Balok B 3 29,205.00 Kg 21,500.00 627,907,500.00
13 Beton Balok B 4 fc' 25 Mpa 3.75 M3 1,350,000.00 5,062,500.00
14 Bekisting Balok B 4 45.00 M2 485,000.00 21,825,000.00
15 Tulangan Balok B 4 937.50 Kg 21,500.00 20,156,250.00
16 Beton Plat Lantai 1 fc' 25 Mpa 71.25 M3 1,350,000.00 96,187,500.00
17 Bekisting Pelat Lantai 2 712.50 M2 580,000.00 413,250,000.00
18 Penulangan Pelat Lantai 2 14,250.00 Kg 21,500.00 306,375,000.00
Jumlah 1,928,049,425.00
SUB JUMLAH IV 8,541,472,206.00
V PEKERJAAN PASANGAN DAN PLESTERAN
LANTAI 1
1 Pas. Dinding Bata ringan 347.88 M2 172,500.00 60,009,300.00
2 Kolom Praktis 4.50 M3 2,500,000.00 11,250,000.00
3 Balok Latei 10.00 M3 2,500,000.00 25,000,000.00
4 Plesteran ( 1 Pc : 5 Ps ) 695.76 M2 75,000.00 52,182,000.00
5 Plesteran Transram ( 1 Pc : 2 Ps ) 1.29 M2 90,000.00 116,100.00
6 Acian 695.76 M2 46,500.00 32,352,840.00
7 Plesteran Skoning 440.00 M' 25,000.00 11,000,000.00
8 Rolag Trap Tangga Pelataran 52.00 M' 350,000.00 18,200,000.00
9 Ralling Tangga 6.90 M' 765,000.00 5,278,500.00
10 Pas. Curtain Wall 84.00 M' 600,000.00 50,400,000.00
Jumlah 265,788,740.00
LANTAI 2
1 Pas. Dinding Bata ringan 1,743.74 M2 172,500.00 300,795,150.00
2 Kolom Praktis 9.90 M3 2,500,000.00 24,750,000.00
3 Balok Latei 20.00 M3 2,500,000.00 50,000,000.00
4 Plesteran ( 1 Pc : 5 Ps ) 3,487.48 M2 75,000.00 261,561,000.00
5 Plesteran Transram ( 1 Pc : 2 Ps ) 1.29 M2 90,000.00 116,100.00
6 Acian 3,487.48 M2 46,500.00 162,167,820.00
7 Plesteran Skoning 840.00 M' 25,000.00 21,000,000.00
8 Ralling Tangga 6.90 M' 765,000.00 5,278,500.00
9 Pekerjaan Pemasangan ACP 15.00 M2 926,500.00 13,897,500.00
10 Pas. Curtain Wall 52.00 M' 600,000.00 31,200,000.00
Jumlah 870,766,070.00
LANTAI 3
1 Pas. Dinding Bata ringan 1,743.74 M2 172,500.00 300,795,150.00
2 Kolom Praktis 9.90 M3 2,500,000.00 24,750,000.00
3 Balok Latei 20.00 M3 2,500,000.00 50,000,000.00
4 Plesteran ( 1 Pc : 5 Ps ) 3,487.48 M2 75,000.00 261,561,000.00
5 Plesteran Transram ( 1 Pc : 2 Ps ) 1.29 M2 90,000.00 116,100.00
6 Acian 912.00 M2 46,500.00 42,408,000.00
7 Plesteran Skoning 840.00 M' 25,000.00 21,000,000.00
8 Ralling Tangga 6.90 M' 765,000.00 5,278,500.00
9 Pekerjaan Pemasangan ACP 15.00 M2 926,500.00 13,897,500.00
10 Pas. Curtain Wall 52.00 M' 600,000.00 31,200,000.00
Jumlah 751,006,250.00
LANTAI 4
1 Pas. Dinding Bata ringan 1,743.74 M2 172,500.00 300,795,150.00
2 Kolom Praktis 9.90 M3 2,500,000.00 24,750,000.00
3 Balok Latei 20.00 M3 2,500,000.00 50,000,000.00
4 Plesteran ( 1 Pc : 5 Ps ) 3,487.48 M2 75,000.00 261,561,000.00
5 Plesteran Transram ( 1 Pc : 2 Ps ) 1.29 M2 90,000.00 116,100.00
6 Acian 3,487.48 M2 46,500.00 162,167,820.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
7 Plesteran Skoning 840.00 M' 25,000.00 21,000,000.00
8 Ralling Tangga 45.00 M' 765,000.00 34,425,000.00
9 Pekerjaan Pemasangan ACP 15.00 M2 926,500.00 13,897,500.00
10 Pas. Curtain Wall 52.00 M' 600,000.00 31,200,000.00
Jumlah 899,912,570.00
SUB JUMLAH V 2,787,473,630.00
VI PEKERJAAN LANTAI
LANTAI 1
1 Pas. Keramik Lantai ( 60 x 60 cm ) 150.00 M2 525,000.00 78,750,000.00
2 Pas. Keramik Lantai WC ( 30 x 30 cm ) 59.34 M2 295,000.00 17,505,300.00
3 Pas. Keramik Dinding wc ( 30 x 60 cm ) 1.29 M2 560,500.00 723,045.00
4 Pas. Keramik Plint Lantai 36.97 M' 29,250.00 1,081,372.50
Jumlah 98,059,717.50
LANTAI 2
1 Pas. Keramik Lantai ( 60 x 60 cm ) 653.16 M2 525,000.00 342,909,000.00
2 Pas. Keramik Lantai WC ( 30 x 30 cm ) 59.34 M2 295,000.00 17,505,300.00
3 Pas. Keramik Dinding wc ( 30 x 60 cm ) 1.29 M2 560,500.00 723,045.00
4 Pas. Keramik Plint Lantai 328.94 M' 29,250.00 9,621,495.00
Jumlah 370,758,840.00
LANTAI 3
1 Pas. Keramik Lantai ( 60 x 60 cm ) 653.16 M2 525,000.00 342,909,000.00
2 Pas. Keramik Lantai WC ( 30 x 30 cm ) 59.34 M2 295,000.00 17,505,300.00
3 Pas. Keramik Dinding wc ( 30 x 60 cm ) 1.29 M2 560,500.00 723,045.00
4 Pas. Keramik Plint Lantai 328.94 M' 29,250.00 9,621,495.00
Jumlah 370,758,840.00
LANTAI 4
1 Pas. Keramik Lantai ( 60 x 60 cm ) 653.16 M2 525,000.00 342,909,000.00
2 Pas. Keramik Lantai WC ( 30 x 30 cm ) 59.34 M2 295,000.00 17,505,300.00
3 Pas. Keramik Dinding wc ( 30 x 60 cm ) 1.29 M2 560,500.00 723,045.00
4 Pas. Keramik Plint Lantai 328.94 M' 29,250.00 9,621,495.00
Jumlah 370,758,840.00
SUB JUMLAH VI 1,210,336,237.50
VII PEKERJAAN KUSEN
LANTAI 1
1 Pintu P1 1.00 Bh 6,960,000.00 6,960,000.00
2 Pintu P2 6.00 Bh 4,620,000.00 27,720,000.00
3 Pintu P3 - Bh 4,620,000.00 -
4 Pintu P4 2.00 Bh 4,620,000.00 9,240,000.00
5 Pintu P5 ( LIFT ) 2.00 Bh 2,220,000.00 4,440,000.00
6 Jendela J1 - Bh 4,080,000.00 -
Jumlah 48,360,000.00
LANTAI 2
1 Pintu P1 - Bh 6,960,000.00 -
2 Pintu P2 - Bh 4,620,000.00 -
3 Pintu P3 18.00 Bh 4,620,000.00 83,160,000.00
4 Pintu P4 18.00 Bh 4,620,000.00 83,160,000.00
5 Pintu P5 ( LIFT ) 2.00 Bh 2,760,000.00 5,520,000.00
6 Jendela J1 65.00 Bh 2,220,000.00 144,300,000.00
Jumlah 316,140,000.00
LANTAI 3
1 Pintu P1 - Bh 6,960,000.00 -
2 Pintu P2 - Bh 4,620,000.00 -
3 Pintu P3 18.00 Bh 4,620,000.00 83,160,000.00
4 Pintu P4 18.00 Bh 4,620,000.00 83,160,000.00
5 Pintu P5 ( LIFT ) 2.00 Bh 2,760,000.00 5,520,000.00
6 Jendela J1 65.00 Bh 2,220,000.00 144,300,000.00
Jumlah 316,140,000.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
LANTAI 4
1 Pintu P1 - Bh 6,960,000.00 -
2 Pintu P2 - Bh 4,620,000.00 -
3 Pintu P3 18.00 Bh 4,620,000.00 83,160,000.00
4 Pintu P4 18.00 Bh 4,620,000.00 83,160,000.00
5 Pintu P5 ( LIFT ) 2.00 Bh 2,760,000.00 5,520,000.00
6 Jendela J1 65.00 Bh 2,220,000.00 144,300,000.00
Jumlah 316,140,000.00
SUB JUMLAH VII 996,780,000.00
VIII PEKERJAAN PLAFOND
LANTAI 1
1 Pasangan Plafond Gypsum t.9mm rangka Hollow 4/4 209.34 M2 115,000.00 24,074,100.00
2 Pasangan List Plafond Gypsum 5/5 cm 36.97 M' 22,500.00 831,825.00
Jumlah 24,905,925.00
LANTAI 2
1 Pasangan Plafond Gypsum t.9mm rangka Hollow 4/4 712.50 M2 115,000.00 81,937,500.00
2 Pasangan List Plafond Gypsum 5/5 cm 328.94 M' 22,500.00 7,401,150.00
Jumlah 89,338,650.00
LANTAI 3
1 Pasangan Plafond Gypsum t.9mm rangka Hollow 4/4 712.50 M2 115,000.00 81,937,500.00
2 Pasangan List Plafond Gypsum 5/5 cm 328.94 M' 22,500.00 7,401,150.00
Jumlah 89,338,650.00
LANTAI 4
1 Pasangan Plafond Gypsum t.9mm rangka Hollow 4/4 712.50 M2 115,000.00 81,937,500.00
2 Pasangan List Plafond Gypsum 5/5 cm 328.94 M' 22,500.00 7,401,150.00
Jumlah 89,338,650.00
SUB JUMLAH VIII 292,921,875.00
IX PEKERJAAN PENGECATAN
LANTAI 1
1 Cat Dinding Exterior 695.76 M2 50,500.00 35,135,880.00
2 Cat Dinding Interior 695.76 M2 45,800.00 31,865,808.00
3 Cat Balok Kolom 81.30 M2 35,000.00 2,845,500.00
4 Cat Plafond 209.34 M2 42,000.00 8,792,280.00
5 Cat List Plafond 1.85 M2 42,000.00 77,700.00
Jumlah 78,717,168.00
LANTAI 2
1 Cat Dinding Exterior 1,743.74 M2 50,500.00 88,058,870.00
2 Cat Dinding Interior 1,743.74 M2 45,800.00 79,863,292.00
3 Cat Balok Kolom 201.60 M2 35,000.00 7,056,000.00
4 Cat Plafond 712.50 M2 42,000.00 29,925,000.00
5 Cat List Plafond 16.45 M2 42,000.00 690,900.00
Jumlah 205,594,062.00
LANTAI 3
1 Cat Dinding Exterior 1,743.74 M2 50,500.00 88,058,870.00
2 Cat Dinding Interior 1,743.74 M2 45,800.00 79,863,292.00
3 Cat Balok Kolom 316.80 M2 35,000.00 11,088,000.00
4 Cat Plafond 712.50 M2 42,000.00 29,925,000.00
5 Cat List Plafond 16.45 M2 42,000.00 690,900.00
Jumlah 209,626,062.00
LANTAI 4
1 Cat Dinding Exterior 1,743.74 M2 50,500.00 88,058,870.00
2 Cat Dinding Interior 1,743.74 M2 45,800.00 79,863,292.00
3 Cat Balok Kolom 316.80 M2 35,000.00 11,088,000.00
4 Cat Plafond 712.50 M2 42,000.00 29,925,000.00
5 Cat List Plafond 16.45 M2 42,000.00 690,900.00
6 Pekerjaan Waterproofing 712.50 M2 88,500.00 63,056,250.00
Jumlah 272,682,312.00
SUB JUMLAH IX 766,619,604.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
X PEKERJAAN PLUMBING DAN SANITAIR
LANTAI 1
1 Instalasi Pipa Air Bersih PVC Tipe AW-3/4" 100.00 M' 42,500.00 4,250,000.00
2 Instalasi Pipa Air Kotor PVC Tipe D-4" 150.00 M' 68,500.00 10,275,000.00
3 Perlengkapan Sambungan 1.00 Ls 3,000,000.00 3,000,000.00
4 Kloset Duduk 2.00 Bh 3,950,000.00 7,900,000.00
5 Jet Washer lengkap dg asesoris 2.00 Bh 406,000.00 812,000.00
6 Kran Air 1/2" 2.00 Bh 305,000.00 610,000.00
7 Pompa Air 1.00 Bh 3,250,000.00 3,250,000.00
8 Tandon Air 1.00 Bh 25,000,000.00 25,000,000.00
9 Sumur Resapan 1.00 Bh 25,000,000.00 25,000,000.00
10 Septic Tank 1.00 Bh 25,000,000.00 25,000,000.00
11 Bak Kontrol 1.00 Bh 750,000.00 750,000.00
12 Avour 2.00 Bh 291,250.00 582,500.00
Jumlah 106,429,500.00
LANTAI 2
1 Instalasi Pipa Air Bersih PVC Tipe AW-3/4" 115.00 M' 42,500.00 4,887,500.00
2 Instalasi Pipa Air Kotor PVC Tipe D-4" 161.00 M' 68,500.00 11,028,500.00
3 Perlengkapan Sambungan 1.00 Ls 3,000,000.00 3,000,000.00
4 Kloset Duduk 18.00 Bh 3,950,000.00 71,100,000.00
5 Jet Washer lengkap dg asesoris 18.00 Bh 406,000.00 7,308,000.00
6 Kran Air 1/2" 18.00 Bh 305,000.00 5,490,000.00
7 Avour 18.00 Bh 291,250.00 5,242,500.00
Jumlah 108,056,500.00
LANTAI 3
1 Instalasi Pipa Air Bersih PVC Tipe AW-3/4" 115.00 M' 42,500.00 4,887,500.00
2 Instalasi Pipa Air Kotor PVC Tipe D-4" 161.00 M' 68,500.00 11,028,500.00
3 Perlengkapan Sambungan 1.00 Ls 3,000,000.00 3,000,000.00
4 Kloset Duduk 18.00 Bh 3,950,000.00 71,100,000.00
5 Jet Washer lengkap dg asesoris 18.00 Bh 406,000.00 7,308,000.00
6 Kran Air 1/2" 18.00 Bh 305,000.00 5,490,000.00
7 Avour 18.00 Bh 291,250.00 5,242,500.00
Jumlah 108,056,500.00
LANTAI 4
1 Instalasi Pipa Air Bersih PVC Tipe AW-3/4" 115.00 M' 42,500.00 4,887,500.00
2 Instalasi Pipa Air Kotor PVC Tipe D-4" 161.00 M' 68,500.00 11,028,500.00
3 Instalasi Pipa Air Hujan PVC Tipe D - 4" 128.00 Ls 68,500.00 8,768,000.00
4 Perlengkapan Sambungan 1.00 Ls 3,000,000.00 3,000,000.00
5 Kloset Duduk 18.00 Bh 3,950,000.00 71,100,000.00
6 Jet Washer lengkap dg asesoris 18.00 Bh 406,000.00 7,308,000.00
7 Kran Air 1/2" 18.00 Bh 305,000.00 5,490,000.00
8 Avour 18.00 Bh 291,250.00 5,242,500.00
Jumlah 116,824,500.00
SUB JUMLAH X 439,367,000.00
XI PEKERJAAN ELEKTRIKAL
LANTAI 1
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Meteran PLN 1.00 Bh 2,000,000.00 2,000,000.00
3 Lampu TL LED 15.00 Bh 455,000.00 6,825,000.00
4 Lampu Fitting LED 16.00 Bh 152,500.00 2,440,000.00
5 Lampu Downlight LED 8.00 Bh 318,000.00 2,544,000.00
6 Saklar Tunggal 5.00 Bh 75,000.00 375,000.00
7 Saklar Ganda 10.00 Bh 85,000.00 850,000.00
8 Stop Kontak 12.00 Bh 65,000.00 780,000.00
9 Stop Kontak AC 18.00 Bh 125,000.00 2,250,000.00
10 Instalasi Titik Lampu dan Stop kontak 39.00 Titik 247,600.00 9,656,400.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
11 Instalasi Titik Stop kontak AC 18.00 Titik 247,600.00 4,456,800.00
12 WIFI 1.00 Bh 3,000,000.00 3,000,000.00
13 Kipas Exhaust Kamar Mandi 2.00 Bh 850,500.00 1,701,000.00
14 Satu set Unit AC 1,5 PK + instalasi out dor 18.00 Bh 6,750,000.00 121,500,000.00
15 Panel Listrik induk 1.00 .Ls 22,500,000.00 22,500,000.00
16 Panel pembagi 1.00 Ls 20,000,000.00 20,000,000.00
17 Panel ATS 1.00 ls 18,000,000.00 18,000,000.00
Jumlah 223,378,200.00
LANTAI 2
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Lampu Fitting LED 62.00 Bh 152,500.00 9,455,000.00
3 Lampu Downlight LED 115.00 Bh 318,000.00 36,570,000.00
4 Saklar Tunggal 46.00 Bh 75,000.00 3,450,000.00
5 Saklar Ganda 69.00 Bh 85,000.00 5,865,000.00
6 Stop Kontak 69.00 Bh 65,000.00 4,485,000.00
7 Stop Kontak AC 18.00 Bh 125,000.00 2,250,000.00
8 Instalasi Titik Lampu dan Stop kontak 177.00 Titik 247,600.00 43,825,200.00
9 Instalasi Titik Stop kontak AC 18.00 Titik 247,600.00 4,456,800.00
10 WIFI 4.00 Bh 3,000,000.00 12,000,000.00
11 Kipas Exhaust Kamar Mandi 18.00 Bh 850,500.00 15,309,000.00
12 Satu set Unit AC 1,5 PK + instalasi out dor 18.00 Bh 6,750,000.00 121,500,000.00
13 Panel pembagi 1.00 Bh 20,000,000.00 20,000,000.00
Jumlah 283,666,000.00
LANTAI 3
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Lampu Fitting LED 62.00 Bh 152,500.00 9,455,000.00
3 Lampu Downlight LED 115.00 Bh 318,000.00 36,570,000.00
4 Saklar Tunggal 46.00 Bh 75,000.00 3,450,000.00
5 Saklar Ganda 69.00 Bh 85,000.00 5,865,000.00
6 Stop Kontak 69.00 Bh 65,000.00 4,485,000.00
7 Stop Kontak AC 18.00 Bh 125,000.00 2,250,000.00
8 Instalasi Titik Lampu dan Stop kontak 177.00 Titik 247,600.00 43,825,200.00
9 Instalasi Titik Stop kontak AC 18.00 Titik 247,600.00 4,456,800.00
10 WIFI 4.00 Bh 3,000,000.00 12,000,000.00
11 Kipas Exhaust Kamar Mandi 18.00 Bh 850,500.00 15,309,000.00
12 Satu set Unit AC 1,5 PK + instalasi out dor 18.00 Bh 6,750,000.00 121,500,000.00
13 Panel pembagi 1.00 ls 20,000,000.00 20,000,000.00
Jumlah 283,666,000.00
LANTAI 4
1 MCB lengkap 1.00 Set 4,500,000.00 4,500,000.00
2 Lampu Fitting LED 62.00 Bh 152,500.00 9,455,000.00
3 Lampu Downlight LED 115.00 Bh 318,000.00 36,570,000.00
4 Saklar Tunggal 46.00 Bh 75,000.00 3,450,000.00
5 Saklar Ganda 69.00 Bh 85,000.00 5,865,000.00
6 Stop Kontak 69.00 Bh 65,000.00 4,485,000.00
7 Stop Kontak AC 18.00 Bh 125,000.00 2,250,000.00
8 Instalasi Titik Lampu dan Stop kontak 177.00 Titik 247,600.00 43,825,200.00
9 Instalasi Titik Stop kontak AC 18.00 Titik 247,600.00 4,456,800.00
10 WIFI 4.00 Bh 3,000,000.00 12,000,000.00
11 instalasi Penangkal Petir 4.00 Ls 15,000,000.00 60,000,000.00
12 Kipas Exhaust Kamar Mandi 18.00 Bh 850,500.00 15,309,000.00
13 Satu set Unit AC 1,5 PK + instalasi out dor 18.00 Bh 6,750,000.00 121,500,000.00
14 Panel pembagi 1.00 ls 20,000,000.00 20,000,000.00
Jumlah 343,666,000.00
SUB JUMLAH XI 1,134,376,200.00
NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG
a b c d e f
XII PENGADAAN MEUBELAIR & PENDUKUNG LAINNYA
1 Ranjang Susun lengkap (kasur,bantal & guling) 77.00 Unit 5,850,000.00 450,450,000.00
2 Meja belajar 77.00 Unit 750,000.00 57,750,000.00
3 Kursi 77.00 Unit 350,000.00 26,950,000.00
4 Almari pakaian 77.00 Unit 775,000.00 59,675,000.00
SUB JUMLAH XII 594,825,000.00
XIII PEKERJAAN LAIN - LAIN
1 Quality Control / Uji Bahan 1.00 Ls 15,000,000.00 15,000,000.00
2 Pembersihan lokasi 1.00 Ls 25,000,000.00 25,000,000.00
SUB JUMLAH XIII 40,000,000.00
XIV PEKERJAAN LANSEKAP
1 Pek. Taman, Gazebo, Kanopi Parkir dan Fasum 712.50 M2 1,250,000.00 890,625,000.00
2 Pekerjaan Pembuatan Signate ( Hotel STIBI ) 1.00 Ls 55,000,000.00 55,000,000.00
3 Pekerjaan Paving Abu - Abu ( K - 500 ) + Sand 167.50 M2 245,000.00 41,037,500.00
4 Pekerjaan Kanstin Trotoar k. 28 x 15 x 13 cm 100.00 M2 85,000.00 8,500,000.00
SUB JUMLAH XIV 995,162,500.00
JUMLAH TOTAL 19,084,199,134.00
DIBULATKAN 19,084,000,000.00

Terbilang : Dua puluh satu milyar dua ratus empat puluh enam juta rupiah.--
 RENCANA ANGGARAN BIAYA
NAMA KEGIATAN : PEMBANGUNAN KAMPUS STAI SYEKH JANGKUNG, KAYEN
NAMA PEKERJAAN : PEKERJAAN PAGAR KELILING DAN MAIN GATE
LOKASI : KAYEN, KAB. PATI - JAWA TENGAH
TH. ANGGARAN : 2022

NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH HRG

a b c d e f

I PEKERJAAN PERSIAPAN
1 Uitzet dengan WaterPass / Theodolite 1.00 Ls 50,000,000.00 50,000,000.00
2 Pembuatan Bowplank 1,180.00 M' 107,275.00 126,584,500.00
3 Administrasi / Dokumentasi 1.00 Ls 10,000,000.00 10,000,000.00
4 Direksi Keet 1.00 Ls 50,000,000.00 50,000,000.00
5 Sistem Penerangan dan Air Bersih 1.00 Ls 20,000,000.00 20,000,000.00
6 Keselamatan Kerja dan Kesehatan 1.00 Ls 20,000,000.00 20,000,000.00
SUB JUMLAH I 276,584,500.00
II PEKERJAAN TANAH
1 Galian Tanah 890.61 M3 171,355.00 152,610,476.55
2 Urugan Kembali 327.31 M3 104,550.00 34,220,260.50
SUB JUMLAH II 186,830,737.05
III PEKERJAAN PONDASI DAN BETON
1 Pemasangan Pondasi Batu Kali 1:5 399.78 M3 995,500.00 397,980,990.00
2 Beton Sloof BS1 fc' 25 Mpa 102.77 M3 1,350,000.00 138,732,750.00
3 Bekisting Sloof BS1 1,027.62 M2 275,000.00 282,595,500.00
4 Tulangan Sloof BS1 10,892.22 Kg 21,500.00 234,182,730.00
5 Beton Kolom K1 fc' 25 Mpa 44.21 M3 1,350,000.00 59,676,750.00
6 Bekisting Kolom K1 1,068.72 M2 485,000.00 518,329,200.00
7 Tulangan Kolom K1 5,397.68 Kg 21,500.00 116,050,012.50
8 Beton Kolom Pedestal KP fc' 25 Mpa 24.71 M3 1,350,000.00 33,351,750.00
9 Bekisting Kolom Pedestal KP 494.52 M2 485,000.00 239,842,200.00
10 Tulangan Kolom Pedestal KP 2,807.22 Kg 21,500.00 60,355,230.00
SUB JUMLAH III 2,081,097,112.50
IV PEKERJAAN PAGAR PRECAST & MAIN GATE
1 Dinding Precast T = 240 Cm 1,180.00 M' 855,250.00 1,009,195,000.00
2 Main Gate, lebar 10 M 1.00 Ls 625,000,000.00 625,000,000.00
SUB JUMLAH IV 1,634,195,000.00
V PEKERJAAN PENGECATAN
1 Cat Dinding Exterior 2,360.00 M2 50,500.00 119,180,000.00
SUB JUMLAH V 119,180,000.00
VI PEKERJAAN LAIN-LAIN
1 Pembersihan Lokasi 1.00 Ls 10,000,000.00 10,000,000.00
SUB JUMLAH XIV 10,000,000.00
JUMLAH TOTAL 4,307,887,349.55
DIBULATKAN 4,307,000,000.00

Terbilang : Empat milyar lima ratus tujuh puluh satu juta rupiah.--