Uraian Pekerjaan
Pekerjaan Persiapan
1. Papan Nama Proyek
2. Pembuatan Bouwplank
3. Biaya Administrasi dan Dokumentasi
4. Pengadaan Air dan Listrik
Volume Kerja
Jml
Satuan
1
96
1
1
M2
M2
LS
LS
Harga Satuan
(Rp.)
310,400
3,100
388,000
613,000
Sub Total I
II
Pekerjaan Beton
1. Pek. Beton Kolom 20/30
2. Pek. Balok Linter
3. Pek. Ring Balk
69.065
7.82
23.986
37.259
M3
M3
M3
M3
23,000
140,000
349,000
2,300
6.788
1.62
3.43
M3
M3
M3
1,380,300
1,158,000
1,112,600
Pekerjaan Lantai
1. Urugan Pasir
2. Pekerjaan Keramik 30 x 30
3. Rabat Beton 1 : 35
75
675
100
500.8
75
250
M2
M2
M2
M2
M2
ML
33,000
32,000
34,900
18,340
27,160
3,800
2,475,000
21,600,000
3,490,000
9,184,672
2,037,000
950,000
39,736,672
50
250
6
M3
M2
M2
36,800
69,800
751,700
Sub Total V
VI
9,369,476
1,875,960
3,816,218
15,061,654
Sub Total IV
V
1,588,495
1,094,800
8,371,114
85,696
11,140,105
310,400
297,600
388,000
613,000
1,609,000
Sub Total II
III
Harga Total
(Rp.)
1,840,000
17,450,000
4,510,200
23,800,200
2.274
10.43
7.15
10.24
6
M3
M2
M2
M2
Bh
2,425,000
120,000
75,000
92,000
12,600
5,514,450
1,251,600
536,250
942,080
75,600
5.2
50
ML
Bh
67,000
1,200
Sub Total VI
VII Pekerjaan Rangka Atap dan Genting
1. Rangka Atap
2. Genteng Plentong
3. Bubungan
4. Lispang
8,728,380
264
256
36
56
M2
M2
ML
ML
110,000
14,000
14,500
28,000
309
309
M2
M2
26,000
8,000
6
12
18
6
36
20
36
28.858
Bh
Ps
Ps
Ps
Bh
Bh
Bh
M2
43,600
7,200
72,750
16,000
6,700
6,000
7,200
43,000
261,600
86,400
1,309,500
96,000
241,200
120,000
259,200
1,240,894
3,614,794
121.458
748.8
300
384
M2
M2
M2
M2
5,500
13,000
19,000
3,000
Sub Total X
XI
8,034,000
2,472,000
10,506,000
Sub Total IX
X
29,040,000
3,584,000
522,000
1,568,000
34,714,000
IX
348,400
60,000
668,019
9,734,400
5,700,000
1,152,000
17,254,419
25
10
12
5
5
Ttk
Ttk
Bh
Bh
LS
53,300
53,300
33,500
45,600
268,500
Sub Total XI
1,332,500
533,000
402,000
228,000
1,342,500
3,838,000
Jumlah Total
PEMBULATAN
170,003,224
170,000,000
Tasikmalaya, Agustus 2013
Kepala Sekolah,
1,609,000
11,140,105
Pekerjaan Beton
Rp.
15,061,654
39,736,672
Pekerjaan Lantai
Rp.
23,800,200
8,728,380
34,714,000
Pekerjaan Plafon
Rp.
10,506,000
3,614,794
17,254,419
3,838,000
Jumlah Rp.
170,003,224
PEMBULATAN
.
Rp.
170,000,000
BAB III
RENCANA ANGGARAN BIAYA
PEMBANGUNAN RUANG KELAS BARU (2 RUANG )
No.
Uraian Pekerjaan
Pekerjaan Persiapan
1. Papan Nama Proyek
2. Pembuatan Bouwplank
3. Biaya Administrasi dan Dokumentasi
4. Pengadaan Air dan Listrik
Volume Kerja
Jml
Satuan
1
96
1
1
M2
M2
LS
LS
Harga Satuan
(Rp.)
310,400
3,100
388,000
613,000
Sub Total I
II
Pekerjaan Beton
1. Pek. Beton Kolom 20/30
2. Pek. Balok Linter
3. Pek. Ring Balk
69.065
7.82
23.986
37.259
M3
M3
M3
M3
23,000
140,000
349,000
2,300
6.788
1.62
3.43
M3
M3
M3
1,380,300
1,158,000
1,112,600
75
675
100
500.8
75
250
M2
M2
M2
M2
M2
ML
33,000
32,000
34,900
18,340
27,160
3,800
2,475,000
21,600,000
3,490,000
9,184,672
2,037,000
950,000
39,736,672
2.274
10.43
7.15
10.24
6
5.2
50
M3
M2
M2
M2
Bh
ML
Bh
2,425,000
120,000
75,000
92,000
12,600
67,000
1,200
Sub Total VI
VII
9,369,476
1,875,960
3,816,218
15,061,654
Sub Total IV
VI
1,588,495
1,094,800
8,371,114
85,696
11,140,105
310,400
297,600
388,000
613,000
1,609,000
Sub Total II
III
Harga Total
(Rp.)
5,514,450
1,251,600
536,250
942,080
75,600
348,400
60,000
8,728,380
79.31
M2
110,000
8,724,189
8,724,189
Jumlah Total
85,000,000
Tasikmalaya, 13 November 2012
Kepala Sekolah,
Pekerjaan Persiapan .
Rp.
1,609,000
Rp.
11,140,105
Pekerjaan Beton
Rp.
15,061,654
Rp.
39,736,672
Rp.
8,728,380
Rp.
8,724,189
Jumlah
Rp.
85,000,000