REKAPITULASI

RENCANA ANGGARAN BIAYA

Pekerjaan : Pembangunan Ruang Kelas Baru
Lokasi : Desa Gaprang Kecamatan Kanigoro Kabupaten Blitar

No. Uraian Pekerjaan Jumlah

I PEKERJAAN PERSIAPAN 5,893,119.33

II PEKERJAAN TANAH 15,278,889.75

III PEKERJAAN PONDASI 33,280,941.29

IV PEKERJAAN BETON 296,261,059.58

V PEKERJAAN PASANGAN 61,047,974.26

VI PEKERJAAN PINTU DAN JENDELA 21,578,366.51

VII PEKERJAAN FINISHING LANTAI 30,329,516.74

VIII PEKERJAAN FINISHING CAT 17,867,817.21

IX PEKERJAAN INSTALASI AIR 12,314,658.79

X PEKERJAAN INSTALASI LISTRIK 6,181,578.79

JUMLAH Rp 500,033,922.26
PEMBULATAN Rp 500,000,000.00
 RENCANA ANGGARAN BIAYA
Pekerjaan : Pembangunan Ruang Kelas Baru
Lokasi : Desa Gaprang Kecamatan Kanigoro Kabupaten Blitar

No. Uraian Pekerjaan Satuan Kode Volume Harga Satuan (Rp) Jumlah
Analisa

I PEKERJAAN PERSIAPAN
1 Pebersihan lapangan + Pembersihan Akhir m2 A.004 183.00 8,000.00 1,463,963.40
2 Pengukuran dan Bowplank m1 A.002 52.67 84,100.00 4,429,155.94
0.00 5,893,119.33
II PEKERJAAN TANAH 0.00
1 Galian tanah Pondasi m3 B.002 40.44 80,000.00 3,235,065.79
2 Timbunan Tanah Peninggi Lokasi m3 B.006 75.76 141,200.00 10,697,326.96
3 Urug pasir pondasi t= 5cm m3 B.004 1.09 189,000.00 206,130.85
4 Urug tanah kembali m3 B.003 28.51 40,000.00 1,140,366.16
0.00 15,278,889.75
III PEKERJAAN PONDASI 0.00
1 Pasangan Bata Merah 1 Bata, 1 Pc : 3 Ps (Rollag) m2 D.001 140.26 237,275.00 33,280,941.29
0.00 33,280,941.29
IV PEKERJAAN BETON 0.00
1 Rabat Lantai M3 G.001 9.70 955,765.56 9,266,233.99
2 Foot Plat m3 G.010 2.73 1,018,848.89 2,777,991.85
Pembesian kg G.002 399.93 15,776.50 6,309,432.56
Bekisting 2 x Pakai m2 G.004 12.33 123,570.00 1,523,991.90
3 Kolom Pedestal 30/40 m3 G.010 4.11 1,018,848.89 4,185,156.80
Pembesian kg G.002 671.78 15,776.50 10,598,404.56
Bekisting 2 x Pakai m2 G.006 48.83 214,585.00 10,477,208.33
4 Sloof 20/30 m3 G.010 3.84 1,018,848.89 3,912,281.92
Pembesian kg G.002 737.26 15,776.50 11,631,407.13
Bekisting 2 x Pakai m2 G.005 38.40 129,820.00 4,984,963.37
4 Sloof 15/20 m3 G.010 0.67 1,018,848.89 682,611.69
Pembesian kg G.002 123.95 15,776.50 1,955,448.29
Bekisting 2 x Pakai m2 G.008 13.73 254,585.00 3,496,213.26
5 Kolom 30/40 m3 G.010 4.48 1,018,848.89 4,564,328.91
Pembesian kg G.002 649.98 15,776.50 10,254,434.30
Bekisting 2 x Pakai m2 G.006 52.27 214,585.00 11,215,362.28
6 Kolom 15/25 m3 G.010 0.50 1,018,848.89 509,411.71
Pembesian kg G.002 105.42 15,776.50 1,663,108.29
Bekisting 2 x Pakai m2 G.006 10.67 214,585.00 2,288,849.44
7 Balok 25/50 m3 G.010 4.08 1,018,848.89 4,160,195.62
Pembesian kg G.002 889.16 15,776.50 14,027,821.76
Bekisting 2 x Pakai m2 G.007 32.99 219,835.00 7,252,908.11
8 Balok 20/40 m3 G.010 6.19 1,018,848.89 6,303,120.88
Pembesian kg G.002 1243.49 15,776.50 19,617,902.82
Bekisting 2 x Pakai m2 G.007 53.45 219,835.00 11,750,619.76
9 Lisplank 8/60 m3 G.010 0.76 1,018,848.89 774,305.80
Pembesian kg G.002 129.49 15,776.50 2,042,967.81
Bekisting 2 x Pakai m2 G.007 22.80 219,835.00 5,012,112.69
10 Balok Latey 15/20 m3 G.010 0.64 1,018,848.89 652,046.99
Pembesian kg G.002 74.95 15,776.50 1,182,469.13
Bekisting 2 x Pakai m2 G.007 8.53 219,835.00 1,875,878.44
11 Plat Canopy t= 10cm elv. +2.85 m3 G.010 0.48 1,018,848.89 489,035.24
Pembesian kg G.002 71.31 15,776.50 1,125,031.95
Bekisting 2 x Pakai m2 G.008 5.97 254,585.00 1,520,683.05
12 Plat Bordes dan Tangga m3 G.010 2.66 1,018,848.89 2,710,070.29
Pembesian kg G.002 749.45 15,776.50 11,823,627.91
Bekisting 2 x Pakai m2 G.008 22.17 254,585.00 5,643,159.75
13 Plat Atap t= 12cm elv. +4.00 m3 G.010 19.69 1,018,848.89 20,060,225.56
Pembesian kg G.002 2165.80 15,776.50 34,168,772.94
Bekisting 2 x Pakai m2 G.008 164.08 254,585.00 41,771,262.49
0.00 296,261,059.58
V PEKERJAAN PASANGAN 0.00
1 Pasangan Bata Merah 1/2 Bata, 1 Pc : 4 Ps m2 D.002 192.42 110,650.00 21,291,109.54
2 Plesteran Dinding m2 E.001 473.52 52,635.00 24,923,803.89
3 Acian m2 E.003 473.52 31,325.00 14,833,060.83
0.00 61,047,974.26
VI PEKERJAAN PINTU DAN JENDELA 0.00
No. Uraian Pekerjaan Satuan Kode Volume Harga Satuan (Rp) Jumlah
Analisa

1 Kusen Pintu dan Jendela Kayu Kruing m3 F.001 0.65 15,019,000.00 9,826,185.41
2 Daun pintu polywood m2 F.003 2.24 747,050.00 1,673,350.17
3 Daun Jendela Kayu Kruing m2 F.002 8.53 588,700.00 5,023,447.74
4 Engsel 4 inch Bh L.002 2.67 103,375.00 275,659.77
5 Engsel 3 Inch Bh L.003 21.33 83,375.00 1,778,622.20
6 Handel pintu Bh L.007 1.33 208,375.00 277,826.39
7 Grendel Pintu Bh L.004 1.33 25,945.00 34,592.47
8 Grendel Jendela Bh L.005 14.67 44,945.00 659,176.85
9 Hak Angin Jendela Bh L.006 21.33 20,775.00 443,188.92
10 Kaca mati m2 L.008 15.96 99,375.00 1,586,316.59
0.00 21,578,366.51
VII PEKERJAAN FINISHING LANTAI 0.00
1 Pasang Lantai Keramik 40 x 40 cm m2 M.001 166.00 182,712.50 30,329,516.74
0.00 30,329,516.74
No. Uraian Pekerjaan Satuan Kode Volume Harga Satuan (Rp) Jumlah
Analisa

VIII PEKERJAAN FINISHING CAT 0.00

1 Cat Dinding m2 N.002 473.52 25,235.50 11,949,551.69
2 Cat Plafon m2 N.007 164.08 23,588.50 3,870,304.32
3 Cat Kayu m2 N.005 47.51 43,110.00 2,047,961.20
0.00 17,867,817.21
IX PEKERJAAN INSTALASI AIR 0.00
1 Pintu Kamar Mandi bh K.006 2.67 506,862.50 1,351,599.54
2 Kran air bh J.004 8.00 53,750.00 429,989.25
3 Sal air bersih PVC 3/4" m1 J.005 23.33 39,800.00 928,643.45
4 Sal air kotor PVC 3" m1 J.006 10.67 67,475.00 719,715.34
5 Sal air kotor PVC 4" m1 J.007 10.67 96,837.50 1,032,907.51
6 Closed Jongkok + Asesoris bh J.001 2.67 405,750.00 1,081,972.95
7 Avour lantai KM bh M470 3.33 65,000.00 216,661.25
8 Saptiktank + Resapan unit M456 0.67 9,830,000.00 6,553,169.50
0.00 12,314,658.79
X PEKERJAAN INSTALASI LISTRIK 0.00
1 Instalasi Titik Lampu titik P.004 24.00 157,900.00 3,789,505.26
2 Instalasi Stop kontak titik P.001 5.33 220,150.00 1,174,103.98
3 Pasang Fitting Lampu bh P.009 8.00 29,500.00 235,994.10
4 Pasang Lampu Hemat Energi 18 watt bh P.005 12.00 51,500.00 617,984.55
5 Saklar Tunggal bh P.007 4.00 44,000.00 175,995.60
6 Saklar Ganda bh P.008 4.00 47,000.00 187,995.30
6,181,578.79

TOTAL Rp 500,033,922.26
DIBULATKAN Rp 500,000,000.00