RENCANA ANGGARAN BIAYA PEMBANGUNAN RUANG PERPUSTAKAAN

KEGIATAN SUBSIDI PENGEMBANGAN PENDIDIKAN TAHUN ANGGARAN 2010/2011

SMA NU WIDASARI KAB. INDRAMAYU - JAWA BARAT
NO.
1
1
2

1
2
3
4
5

1
2
3
4
5

1
2
3
4
5
6
7

1
2
3
4

URAIAN PEKERJAAN
2
I. PEKERJAAN PERSIAPAN
Biaya perijinan bangunan
Pek. Pas bowplank
JUMLAH
PEKERJAAN TANAH DAN PASIR
Pek. Galian tanah pondasi
Urg. Kembali bekas galian tanah
Urg. Tanah peninggian lantai T.20 cm
Pek. Urg. Pasir alas lantai T.10
Pek. Urg. Pasir alas pondasi T.5 cm
JUMLAH
III. PEKERJAAN PASANGAN
Pas. Batu kosong (Aanstamping)
Pek. Pondasi batu belah 1Pc:5Ps (batu kali)
Pek. Lantai kerja (beton tumbuk) 1 Pc:3Ps:5Kr
Pas. Bata dinding 1 Pc: 5 Ps
Plesteran dinding + Acian 1 Pc:5Ps
JUMLAH
IV. PEKERJAAN BETON K. 175
Pek. Sloof 15/20
Pek. Kolom 15/20
Pek. Kolom 12/12
Pek. Balok 15/15
Pek. Ring balk 15/20
Pek. Balok konsol selasar 15/20
Pek. Balok sanwering 10/30
JUMLAH
V. PEKERJAAN LANTAI
Pas. Lantai keramik putih polos 30 x 30
JUMLAH
VI. PEKERJAAN KUSEN KAYU BORNEO
Pek. Kusen pintu, jendela, ventilasi 6/15
Pek. Daun jendela
Pek. Daun pintu panil multiplek
Pek. Jalusi 2/15
JUMLAH

VOLUME

ANALISA

126.00 M2
32.00 M'

Ls
A.4

HARGA SATUAN
UPAH
BAHAN
(Rp)
(Rp)
5
6

JUMLAH
(3x5)
7

JUMLAH
JUMLAH
(3x6)
8

JUMLAH
TOTAL
(7+8)
9

2,250.00
7,685.00

0.00
24,305.00

283,500.00
245,920.00
283,500.00

0.00
777,760.00
0.00

283,500.00
1,023,680.00
1,307,180.00

0.00
0.00
19,000.00
61,000.00
61,000.00

520,916.40
62,405.14
355,207.68
153,414.00
76,707.00
1,168,650.22

0.00
0.00
615,600.00
988,200.00
494,100.00
2,097,900.00

520,916.40
62,405.14
970,807.68
1,141,614.00
570,807.00
3,266,550.22

37.53
9.38
32.40
16.20
8.10

M3
M3
M3
M3
M3

B.1
B.9
B.4a
B.11
B.11

13,880.00
6,653.00
10,963.20
9,470.00
9,470.00

8.67
13.52
8.10
176.83
255.31

M3
M3
M3
M2
M2

C.14
C.6
G.1
D.4c
E.4d

42,588.00
75,225.00
64,385.00
14,755.00
19,025.00

127,000.00
369,237.96
241,470.00 1,017,042.00
287,400.00
521,518.50
26,067.00 2,609,126.65
6,020.00 4,857,272.75
9,374,197.86

1,101,090.00
3,264,674.40
2,327,940.00
4,609,427.61
1,536,966.20
12,840,098.21

1,470,327.96
4,281,716.40
2,849,458.50
7,218,554.26
6,394,238.95
22,214,296.07

667,099.46
853,345.05
774,313.08
774,313.08
667,099.46
708,121.93
671,535.56

### 1,621,051.69
### 1,672,556.30
###
116,146.96
###
271,009.58
### 1,140,740.08
###
332,817.31
###
362,629.20
5,516,951.11

4,342,225.44
4,278,504.58
307,482.39
717,458.92
3,055,640.13
872,848.29
970,814.73
14,544,974.48

5,963,277.13
5,951,060.88
423,629.36
988,468.50
4,196,380.20
1,205,665.60
1,333,443.93
20,061,925.59

M.47

24,883.60

34,347.50 4,031,143.20
4,031,143.20

5,564,295.00
5,564,295.00

9,595,438.20
9,595,438.20

F.4
F.11a
F.20b
F.17b

###
114,880.00
108,410.00
105,175.00

### 1,496,109.00
149,750.00
706,512.00
174,025.00
637,450.80
257,162.50
931,850.50
3,771,922.30

6,080,690.00
920,962.50
1,023,267.00
2,278,459.75
10,303,379.25

7,576,799.00
1,627,474.50
1,660,717.80
3,210,310.25
14,075,301.55

2.43
1.96
0.15
0.35
1.71
0.47
0.54

M3 G.4a+G.25a.1+G.29a
M3 G.4a+G.25a.6+G.29f
M3 G.4a+G.25a.5+G.29e
M3 G.4a+G.25a.5+G.29e
M3G.4a+G.25a.13+G.29m
M3 G.4a+G.25a.15+G.29o
M3 G.4a+G.25a.18+G.29r

162.00 M2

1.49
6.15
5.88
8.86

M3
M2
M2
M2

NO.

URAIAN PEKERJAAN

VOLUME

ANALISA

1
2
3
4
5
6

1
2

1
2
3
4
5
6
7
8
9
10

1
2
3
4
5
6

VII. PEKERJAAN ATAP / PENUTUP ATAP

Kuda-kuda, gording 8/12, Gapit 6/12 Ky. Borneo
3.22
Ikatan angin ky. Borneo 5/10
0.12
Pek. Rangka atap
252.00
Pek. Papan lisplank 3/30 cm ky. Borneo
65.20
Pek. Atap genteng press
252.00
Pas. Bumbungan genteng Ex. Jtw
20.00
JUMLAH
VIII. PEKERJAAN PLAFOND
Pek. Rangka plafond ky. borneo
205.20
Pek. Plafond Eternit 1x1 m
205.20
JUMLAH
IX. PEKERJAAN BESI DAN KACA
Pemas. Kunci tanam double slaag
2.00
Pek. Pemas. Engsel pintu
12.00
Pek. Pemas. Engsel jendela
32.00
Pek. Pemas. Grendel pintu
4.00
Pek. Pemas. Grendel jendela
16.00
Pek. Pemas. Kait jendela
32.00
Pas. Kaca polos 5 mm
9.83
Pas. Plat aisan kai kuda-kuda
8.00
Pas. Salang-salang
4.00
Pas. Mur baut D. 12-25 (balok gapit)
64.00
JUMLAH
X. PEKERJAAN CAT
Pengecatan dinding tembok
379.58
Pengecatan plafond
205.20
Pengecatan kusen, lisplank
49.72
Pengecatan daun pintu dan jendela
17.28
Pekerjaan jalusi
31.84
Residu kuda-kuda, rangka atap
371.89
JUMLAH
JUMLAH I + II + III + IV + V + VI + VII + VIII + IX + X

M3
M3
M2
M'
M2
M'

F.29
F.29
F.32
F.50a
H.1
H.4

M2
M2

HARGA SATUAN
UPAH
BAHAN
(Rp)
(Rp)
5
6

JUMLAH
(3x5)
7

JUMLAH
JUMLAH
(3x6)
8

JUMLAH
TOTAL
(7+8)
9

663,400.00
663,400.00
7,685.00
13,325.00
8,236.00
20,994.00

### 2,136,148.00
###
79,608.00
42,962.50 1,936,620.00
45,387.50
868,790.00
17,875.00 2,075,472.00
16,660.00
419,880.00
7,516,518.00

12,476,534.00
464,964.00
10,826,550.00
2,959,265.00
4,504,500.00
333,200.00
31,565,013.00

14,612,682.00
544,572.00
12,763,170.00
3,828,055.00
6,579,972.00
753,080.00
39,081,531.00

F.40
I.3a

19,150.00
4,085.50

42,575.00 3,929,580.00
11,527.50
838,344.60
4,767,924.60

8,736,390.00
2,365,443.00
11,101,833.00

12,665,970.00
3,203,787.60
15,869,757.60

Bh
Bh
Bh
Bh
Bh
Bh
M2
Bh
Bh
Bh

L.1
L.5
L.5a
L.11
L.11
L.8
L.17
Ls
Ls
Ls

20,985.00
7,162.60
4,773.50
4,985.00
4,985.00
7,162.60
7,162.60
0.00
0.00
0.00

61,000.00
24,162.60
11,000.00
9,250.00
9,250.00
9,500.00
56,000.00
10,000.00
10,000.00
4,500.00

41,970.00
85,951.20
152,752.00
19,940.00
79,760.00
229,203.20
70,408.36
0.00
0.00
0.00
679,984.76

122,000.00
289,951.20
352,000.00
37,000.00
148,000.00
304,000.00
550,480.00
80,000.00
40,000.00
288,000.00
2,211,431.20

163,970.00
375,902.40
504,752.00
56,940.00
227,760.00
533,203.20
620,888.36
80,000.00
40,000.00
288,000.00
2,891,415.96

M2
M2
M2
M2
M2
M2

N.11
N.16
N.8
N.8
N.8
N.10

3,521.00
3,896.00
6,597.50
6,597.50
6,597.50
3,282.00

8,120.00 1,336,501.18
8,410.00
799,459.20
23,005.00
328,027.70
23,005.00
114,004.80
23,005.00
210,064.40
4,062.50 1,220,542.98
4,008,600.26

3,082,189.60
1,725,732.00
1,143,808.60
397,526.40
732,479.20
1,510,803.13
8,592,538.93

4,418,690.78
2,525,191.20
1,471,836.30
511,531.20
942,543.60
2,731,346.11
12,601,139.19
140,964,535.37

MENGETAHUI/MENYETUJUI:
KOMITE SEKOLAH:

INDRAMAYU, 20 NOPEMBER 2010

KEPALA SEKOLAH,

DRS. H. UMAEDI

MARKATAB SUDIHARTO, S.HI