RENCANA ANGGARAN BIAYA
PROGRAM : PENINGKATAN MUTU
KEGIATAN : PEMBANGUNAN RUANG KELAS BARU
LOKASI : MI DARUL MUTTAQIEN
NO URAIAN PEKERJAAN VOLUME SAT
I PEKERJAAN TANAH & URUGAN
1 Uitzet / Pasang Bouwplank 20.500 ls
2 Galian Tanah Pondasi 103,728 m3
3 Urugan Tanah Kembali 66,864 m3
4 Urugan Sirtu 250,370 m3
5 Urugan Pasir Bawah Pondasi T = 10 cm 33,432 m3
6 Urugan Pasir Bawah Lantai T = 10 cm 86,800 m3
II PEKERJAAN PASANGAN
1 Aanstanpeng 13,600 m3
2 Pasangan Pondasi Batu Kali 1:3:10 35,640 m3
3 Pasangan Bata Merah 1:2 (Tasram) 98,000 m2
4 Pasangan Bata Merah 1:3:10 160,720 m2
5 Pasangan Bata Merah 1:3:10 (Gewel) 89,400 m2
III PEKERJAAN BETON
1 Sloof 12/20 25,592 m3
2 Sloof Teras 12/12 15,343 m3
3 Kolom 15/25 18,805 m3
4 Kolom Praktis 12/12 0,131 m3
5 Ring Balok 12/15 0,944 m3
6 Ring Gewel 12/15 0,570 m3
7 Konsol Beton Depan 1,071 m3
8 Konsol Beton Belakang 1,462 m3
9 Balok Latei 12/2 1,864 m3
IV PEKERJAAN PLESTERAN DAN BENANGAN
1 Plesteran 1:3:8 319,440 m2
2 Plesteran 1:3:8 (Gewel) 88,400 m2
3 Plesteran 1:2 (Tasram) 70,000 m2
4 Plesteran Beton 1:3 88,586 m2
5 Benangan 1:2 191,020 m2
V PEKERJAAN KUDA-KUDA RANGKA ATAP
1 Pasang Kuda-Kuda 8/15 & 8/12 Ky. Kruing 1,120 m3
2 Pasang Gapit 2x6/12 Ky. Meranti 1,190 m3
3 Pasang Gording, Sekur 8/12, Nok 8/15 Ky. Kruing 1,012 m3
4 Pasang Ikatan Angin 6/12 Ky. Meranti 0,132 m3
5 Pasang Usuk 5/7, Reng 2/3 Ky. Kruing 289,600 m2
6 Pasang Lisplank 3/30 Ky. Kamper (Samping) 98,600 m2
7 Pasang Lisplank 3/25 Ky. Kamper 30,000 m2
8 Pasang KPapan Reuter Ky. Meranti 2/20 78,000 m2
9 Pasang papan Kompres Ky. Kamper Lps, Seng 11,240 m2
VI PEKERJAAN PENUTUP ATAP
1 pasang Genteng Karang Pilang 500,600 m2
2 Pasang Bubungan Sejenis 16,000 m2
VII PEKERJAAN LANGIT-LANGIT
1 Pasang Rangka Plafond 4/6 Ky. Kruing 227,566 m2
2 Pasang Eternit 227,556 m2
3 Pasang List Eternit 1/5 Ky. Kamper 191,200 m2
VIII PEKERJAAN KUSEN, PINTU & JENDELA
1 Pasang Kusen 6/15 Ky. Kamper 20.500 ls
2 Pasang Jalusi BW. Gewel 2/20 ky. Kamper 103,728 m3
3 Pasang Daun Pintu Panil Ky. Kamper 66,864 m3
4 Pasang Daun Jendela Ky. Kamper 250,370 m3
5 Pasang Kaca Bening 5 mm 33,432 m3
IX PEKERJAAN PENGGANGTUNG & PENGUNCI
1 Pasang Kunci Tanam 2 x Putar Setara Nylon/Yale 20.500 ls
2 Pasang Engsel Pintu 103,728 m3
3 Pasang Engsel Jendela 66,864 m3
4 Pasang Grendel Jendela 250,370 m3
5 Pasang Grendel Pintu Tanam 33,432 m3
6 Pasang Hak Angin Jendela 86,800 m3
X PEKERJAAN LANTAI
1 Pasang Keramik Lantai 30/30 20.500 ls
XI PEKERJAAN PENGECATAN
1 Cat Tembok 20.500 ls
2 Cat Kayu 103,728 m3
3 Cat Eternit 66,864 m3
4 Plituran Kayu 250,370 m3
5 Pengetiran 33,432 m3
6 Finishing 86,800 m3
XII PEKERJAAN INSTALASI LISTRIK
1 Penyambungan Listrik Dari Panel Terdekat 20.500 ls
2 Pasang Titik Lampu 103,728 m3
3 Pasang Lampu PL 20 watt 66,864 m3
4 Pasang Stop Kontak 250,370 m3
XII PEKERJAAN SALURAN AIR
1 Galian Tanah 20.500 ls
2 Urugan Pasir Bawah Rabat 103,728 m3
3 Pasang Saluran Buis Beton U 30 66,864 m3
4 Rabat Beton Keliling Bangunan T=7 cm 250,370 m3
5 Pembuatan Bak Kontrol 30x30x40 33,432 m3
HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
2,075,000.00 42,537,500.00
85,000.00 8,816,880.00
11,500.00 768,936.00
97,700.00 24,461,149.00
98,900.00 3,306,424.80
89,900.00 7,707,560.00
25,694,209.80
152,700.00 2,076,720.00
321,700.00 11,456,388.00
120,000.00 11,760,000.00
89,000.00 14,304,080.00
97,400.00 8,707,560.00
28,313,748.00
3,041,500.00 77,838,068.00
3,041,500.00 46,665,734.50
4,047,000.00 76,103,835.00
4,000,000.00 524,000.00
3,041,500.00 2,871,176.00
5,000,000.00 2,850,000.00
3,098,000.00 3,317,958.00
3,098,000.00 4,529,276.00
3,041,500.00 5,669,356.00
85,369,403.50
45,000.00 5,374,800.00
35,000.00 3,094,000.00
35,000.00 1,450,000.00
68,000.00 2,022,624.00
20,000.00 1,820,400.00
10,761,824.00
7,458,000.00 8,352,960.00
7,458,000.00 8,875,020.00
7,184,100.00 7,270,309.20
7,458,000.00 984,456.00
95,400.00 27,627,840.00
86,000.00 8,479,600.00
79,200.00 2,376,000.00
37,400.00 2,917,200.00
247,600.00 2,783,024.00
69,666,409.20
77,300.00 38,696,380.00
63,200.00 1,011,200.00
39,707,580.00 0
95,400.00 21,709,796.40
13,200.00 3,003,871.20
8,500.00 1,625,200.00
26,338,867.60
2,075,000.00 42,537,500.00
85,000.00 8,816,880.00
11,500.00 768,936.00
97,700.00 24,461,149.00
98,900.00 3,306,424.80
26,338,867.60
2,075,000.00 42,537,500.00
85,000.00 8,816,880.00
11,500.00 768,936.00
97,700.00 24,461,149.00
98,900.00 3,306,424.80
89,900.00 7,707,560.00
26,338,867.60
2,075,000.00 42,537,500.00
26,338,867.60
2,075,000.00 42,537,500.00
85,000.00 8,816,880.00
11,500.00 768,936.00
97,700.00 24,461,149.00
98,900.00 3,306,424.80
89,900.00 7,707,560.00
26,338,867.60
2,075,000.00 42,537,500.00
85,000.00 8,816,880.00
11,500.00 768,936.00
97,700.00 24,461,149.00
26,338,867.60
2,075,000.00 42,537,500.00
85,000.00 8,816,880.00
11,500.00 768,936.00
97,700.00 24,461,149.00
98,900.00 3,306,424.80