RENCANA ANGGARAN BIAYA

PROYEK PEMBANGUNAN SEKOLAH SD

LuasM2 :10 x 5 m
No URAIAN PEKERJAAN VOL SAT H.SATUAN MATERIAL UPAH JUMLAH
A. PEKERJAAN LANTAI 1
I PEKERJAAN PERSIAPAN
1 Direksi keet 1 ls Rp 4,500,000 Rp 3,750,000 Rp 750,000 Rp 4,500,000
2 Keamanan 1 ls Rp 2,500,000 Rp - Rp 2,500,000 Rp 2,500,000
3 Pembersihan Lahan 1 ls Rp 2,500,000 Rp 500,000 Rp 2,000,000 Rp 2,500,000
4 Mobilisasi 1 ls Rp 5,000,000 Rp - Rp 5,000,000 Rp 5,000,000
5 Listrik Kerja 1 ls Rp 5,000,000 Rp - Rp 5,000,000 Rp 5,000,000
6 Pek.Bowplank dan Pengukuran 35 M¹ Rp 602,000 Rp 600,000 Rp 2,000 Rp 21,070,000
Sub Total Rp 40,570,000
II PEKERJAAN GALIAN
1 Galian Tanah Pondasi 2.53 M³ Rp 45,000 Rp 45,000 Rp 113,906
2 Urugan Tanah Kembali 0.34 M³ Rp 5,000 Rp 5,000 Rp 1,688
3 Urug Pasir Bawah Pondasi 0.17 M³ Rp 4,503,375 Rp 4,500,000 Rp 3,375 Rp 759,945
Sub Total Rp 875,538
III PEKERJAAN SLOOF 20x25 11 M³
1 Semen tiga roda 81 zak Rp 55,000 Rp 55,000 Rp 4,455,000
2 Pasir 7 M³ Rp 220,000 Rp 220,000 Rp 1,540,000
3 Batu Split 10 M³ Rp 230,000 Rp 230,000 Rp 2,300,000
4 Papan Bekisting Cor 2/20 132 lbr Rp 21,500 Rp 20,000 Rp 1,500 Rp 2,838,000
5 Kaso kayu Meranti 4/6 22 btg Rp 25,200 Rp 25,000 Rp 200 Rp 554,400
6 Besi Ø. 8 ( Sengkang jarak 0.15 ) 83 btg Rp 26,500 Rp 25,000 Rp 1,500 Rp 2,199,500
7 Besi Ø. 12 (Tulangan Utama) 62 btg Rp 65,250 Rp 63,500 Rp 1,750 Rp 4,045,500
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000 Rp 200,000
Sub Total Rp 18,132,400
IV PEKERJAAN PONDASI 0.844 M³
1 Semen tiga roda 7.0 zak Rp 55,000 Rp 55,000 Rp 385,000
2 Pasir 0.60 M³ Rp 220,000 Rp 220,000 Rp 132,000
3 Batu Split 0.80 M³ Rp 230,000 Rp 230,000 Rp 184,000
4 Papan Bekisting Cor 2/20 5 lbr Rp 21,500 Rp 20,000 Rp 1,500 Rp 107,500
5 Kaso kayu Meranti 4/6 5 btg Rp 25,200 Rp 25,000 Rp 200 Rp 126,000
6 Besi Ø. 12 ex.Sii (Tulangan Utama) 8.0 btg Rp 65,250 Rp 63,500 Rp 1,750 Rp 522,000
7 Kawat beton + paku 1 ls Rp 150,000 Rp 100,000 Rp 50,000 Rp 150,000
Sub Total Rp 1,606,500
V PEKERJAAN BETON STRUKTUR
A. Pekerjaan Kolom Praktis ( 10 x 10 ) 0.56 M³
1 Semen tiga roda 5.0 zak Rp 55,000 Rp 55,000 Rp 275,000
2 Pasir 0.40 M³ Rp 220,000 Rp 220,000 Rp 88,000
3 Batu Split 0.60 M³ Rp 230,000 Rp 230,000 Rp 138,000
4 Papan Bekisting Cor 2/20 14 lbr Rp 21,500 Rp 20,000 Rp 1,500 Rp 301,000
5 Kaso kayu Meranti 4/6 0 btg Rp 25,200 Rp 25,000 Rp 200 Rp -
6 Besi Ø. 6 ex. Sii ( Sengkang jarak 0.15 ) 9.0 btg Rp 26,500 Rp 25,000 Rp 1,500 Rp 238,500
7 Besi Ø. 10 ex. Sii (Tulangan Utama) 26.0 btg Rp 44,600 Rp 43,000 Rp 1,600 Rp 1,159,600
8 Kawat beton + paku 1 ls Rp 150,000 Rp 100,000 Rp 50,000 Rp 150,000
Sub Total Rp 2,350,100
B. Pekerjaan Kolom Struktur K1 ( 10 X 25 ) 1 M³
1 Semen tiga roda 8 zak Rp 55,000 Rp 55,000 Rp 440,000
2 Pasir 0.7 M³ Rp 220,000 Rp 220,000 Rp 154,000
3 Batu Split 1.0 M³ Rp 230,000 Rp 230,000 Rp 230,000
4 Papan Bekisting Cor 2/20 39 lbr Rp 21,500 Rp 20,000 Rp 1,500 Rp 846,563
5 Kaso kayu Meranti 4/6 37 btg Rp 25,200 Rp 25,000 Rp 200 Rp 932,400
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 19 btg Rp 26,500 Rp 25,000 Rp 1,500 Rp 503,500
8 Besi Ø. 16 ex.Sii (Tulangan Utama) 13 btg Rp 56,750 Rp 55,000 Rp 1,750 Rp 742,909
9 Kawat beton + paku 1 ls Rp 150,000 Rp 100,000 Rp 50,000 Rp 150,000
Sub Total Rp 3,999,372
C.Pekerjaan Ring Balk ( 10 x 15 ) 0.30 M³
1 Semen tiga roda 3 zak Rp 55,000 Rp 55,000 Rp 165,000
2 Pasir 0.2 M³ Rp 220,000 Rp 220,000 Rp 44,000
3 Batu Split 0.3 M³ Rp 230,000 Rp 230,000 Rp 69,000
4 Papan Bekisting Cor 2/20 10 lbr Rp 21,500 Rp 20,000 Rp 1,500 Rp 215,000
5 Kaso kayu Meranti 4/6 5 btg Rp 25,200 Rp 25,000 Rp 200 Rp 126,000
6 Besi Ø. 6 ex. Sii ( Sengkang jarak 0.15 ) 6 btg Rp 26,500 Rp 25,000 Rp 1,500 Rp 159,000
7 Besi Ø. 12 ex. Sii (Tulangan Utama) 16 btg Rp 65,250 Rp 63,500 Rp 1,750 Rp 1,044,000
8 Kawat beton + paku 1 ls Rp 150,000 Rp 100,000 Rp 50,000 Rp 150,000
Sub Total Rp 1,972,000
D. Pekerjaan Balok ( B1) 12.5 X 30 1.13 M³
1 Semen tiga roda 9 zak Rp 55,000 Rp 55,000 Rp 495,000
2 Pasir 0.8 M³ Rp 220,000 Rp 220,000 Rp 176,000
3 Batu Split 1.1 M³ Rp 230,000 Rp 230,000 Rp 253,000
4 Papan Bekisting Cor 2/20 15 lbr Rp 21,500 Rp 20,000 Rp 1,500 Rp 322,500
5 Kaso kayu Meranti 4/6 10 btg Rp 25,200 Rp 25,000 Rp 200 Rp 252,000
6 Besi Ø.8 ex. Sii ( Sengkang jarak 0.15 ) 12 btg Rp 26,500 Rp 25,000 Rp 1,500 Rp 318,000
7 Besi Ø. 16 ex. Sii (Tulangan Utama) 18 btg Rp 56,750 Rp 55,000 Rp 1,750 Rp 1,021,500
8 Kawat beton + paku 1 ls Rp 150,000 Rp 100,000 Rp 50,000 Rp 150,000
Sub Total Rp 2,988,000
VI PEKERJAAN BETON NON STRUKTUR

LANTAI 1 Page 1
 Pekerjaan Kanopi beton 0.126 M³
1 Semen tiga roda 1 zak Rp 55,000 Rp 55,000 Rp 55,000
2 Pasir 0.1 M³ Rp 220,000 Rp 220,000 Rp 22,000
3 Batu Split 0.2 M³ Rp 230,000 Rp 230,000 Rp 46,000
4 Triplek cor 9mm 4 lbr Rp 21,500 Rp 20,000 Rp 1,500 Rp 86,000
5 Kaso kayu Meranti 4/6 15 btg Rp 25,200 Rp 25,000 Rp 200 Rp 378,000
6 Besi Ø. 8 ex. Sii 8 btg Rp 26,500 Rp 25,000 Rp 1,500 Rp 212,000
7 Kawat beton + paku 1 ls Rp 150,000 Rp 100,000 Rp 50,000 Rp 150,000
Sub Total Rp 675,000
Pekerjaan Pagar/Railing 0.113 M³
1 Semen tiga roda 1 zak Rp 55,000 Rp 55,000 Rp 55,000
2 Pasir 0.1 M³ Rp 220,000 Rp 220,000 Rp 22,000
3 Batu Split 0.2 M³ Rp 230,000 Rp 230,000 Rp 46,000
4 Papan Bekisting Cor 2/20 4 lbr Rp 21,500 Rp 20,000 Rp 1,500 Rp 80,625
5 Kaso kayu Meranti 4/6 3 btg Rp 25,200 Rp 25,000 Rp 200 Rp 75,600
6 Besi Ø. 8 ex. Sii 2 btg Rp 26,500 Rp 25,000 Rp 1,500 Rp 57,818
7 Kawat beton + paku 1 ls Rp 150,000 Rp 100,000 Rp 50,000 Rp 150,000
Sub Total Rp 487,043
VII PEKERJAAN DINDING
PASANGAN DINDING 120 M²
1 Bata 9600 bh Rp 450 Rp 450 Rp 4,320,000
2 Semen tiga roda 40 Zak Rp 55,000 Rp 55,000 Rp 2,178,000
3 Pasir Pasang 10 M³ Rp 220,000 Rp 220,000 Rp 2,112,000
4 Pemasangan Dinding 120 M² Rp 15,000 Rp 15,000 Rp 1,800,000
Sub Total Rp 10,410,000
PLESTERAN DINDING 264 M²
1 Semen tiga roda 54 Zak Rp 55,000 Rp 55,000 Rp 2,976,600
2 Pasir pasang 8 M³ Rp 220,000 Rp 220,000 Rp 1,719,168
3 Pemasangan Plester 264 M² Rp 8,500 Rp 8,500 Rp 2,244,000
Sub Total Rp 6,939,768
ACIAN DINDING 264 M² Rp -
1 Semen tiga roda 54 Zak Rp 55,000 Rp 55,000 Rp 2,983,570
2 Pemasangan Acian 264 M² Rp 8,500 Rp 8,500 Rp 2,244,000
Sub Total Rp 5,227,570
VIII PEK.LANTAI DAN FINISHING
LANTAI TERAS/CORIDOOR 7 M²
1 Lantai Keramik 40X40 ex Roman 7 M² Rp 80,000 Rp 80,000 Rp 560,000
2 Semen tiga roda 2.18 Zak Rp 55,000 Rp 55,000 Rp 119,778
3 Pasir pasang 0.78 M³ Rp 220,000 Rp 220,000 Rp 171,094
4 Jasa Pemasangan Lantai 7 M² Rp 21,000 Rp 21,000 Rp 138,600
Sub Total Rp 989,472
LANTAI KELAS A 22.5 M²
1 Lantai Keramik 40X40 ex Roman 7 M² Rp 80,000 Rp 560,000 Rp 560,000
2 Semen tiga roda 2.18 Zak Rp 55,000 Rp 119,778 Rp 119,778
3 Pasir pasang 0.78 M³ Rp 220,000 Rp 171,094 Rp 171,094
4 Jasa Pemasangan Lantai 7 M² Rp 21,000 Rp 21,000 Rp 138,600
Sub Total Rp 989,472
LANTAI KELAS B 23 M²
1 Lantai Keramik 40X40 ex Roman 16 M² Rp 80,000 Rp 1,280,000 Rp 1,280,000
2 Semen tiga roda 5 Zak Rp 55,000 Rp 275,000 Rp 275,000
3 Pasir pasang 2 M³ Rp 220,000 Rp 440,000 Rp 440,000
Sub Total Rp 1,995,000
FINISH CAT
1 Cat Dinding Dalam ex ICI 120 M² Rp 29,000 Rp 25,000 Rp 4,000Rp 3,480,000
2 Cat Dinding Luar ex ICI 120 M² Rp 35,000 Rp 30,000 Rp 5,000Rp 4,200,000
3 Plitur Pintu + Jendela 2 ls Rp 3,000,000 Rp 2,000,000 Rp 1,000,000Rp 6,000,000
4 Cat Plafond ex Vinilex 50 M² Rp 5,500 Rp 5,000 Rp 500Rp 275,000
5 Nat Keramik 1 ls Rp 500,000 Rp 500,000 Rp 500,000
6 Railing Tangga+Void 33 M¹ Rp 17,500 Rp 16,500 Rp 1,000 Rp 577,500
Sub Total Rp 15,032,500
IX PEKERJAAN PLAFOND
PEKERJAAN PLAFOND
1 Plafond Gypsum 9 mm 20 LBR Rp 55,000 Rp 55,000 Rp 1,100,000
2 Hollow 35 btg Rp 20,000 Rp 20,000 Rp 704,000
3 Dempul Canstein + Paku Gypsum 1 ls Rp 150,000 Rp 150,000 Rp 150,000
4 Pasang Plafond 50 M² Rp 35,000 Rp 35,000 Rp 1,750,000
Sub Total Rp 3,704,000
X PEKERJAAN PINTU & JENDELA
1 Kusen+ Daun Pintu Utama (PU) 2 unit Rp 1,950,000 Rp 1,700,000 Rp 250,000 Rp 3,900,000
2 Kusen+ Daun + Kaca Jendela (J1) 3 unit Rp 1,450,000 Rp 1,300,000 Rp 150,000 Rp 4,350,000
3 Kusen+ Daun + Kaca Jendela (J2) 4 unit Rp 2,675,000 Rp 2,475,000 Rp 200,000 Rp 10,700,000
4 Kunci Pintu Utama + Handle Engsel 2 unit Rp 1,500,000 Rp 3,000,000 Rp 200,000 Rp 3,000,000
5 hak angin,grendel + Engsel jendela ex standar 7 unit Rp 150,000 Rp 1,050,000 Rp 350,000 Rp 1,050,000
Sub Total Rp 23,000,000
XIII PEK. INSTALASI LISTRIK
1 Lampu Pijar Biasa 6 ttk Rp 30,000 Rp 25,000 Rp 5,000 Rp 180,000
2 Lampu Tl 40 w 4 ttk Rp 315,000 Rp 300,000 Rp 15,000 Rp 1,260,000
3 Lampu exterior Pet beton 4 ttk Rp 60,000 Rp 50,000 Rp 10,000 Rp 240,000
5 Stop Kontak 8 ttk Rp 30,000 Rp 25,000 Rp 5,000 Rp 240,000
6 Saklar Tunggal ex Broco 2 ttk Rp 30,000 Rp 25,000 Rp 5,000 Rp 60,000
7 Saklar Double ex Broco 6 ttk Rp 40,500 Rp 35,000 Rp 5,500 Rp 243,000

LANTAI 1 Page 2
8 Box MCB 1 bh Rp 280,000 Rp 280,000 Rp 280,000
9 KABEL Ex ETERNA 1 LS Rp 6,000,000 Rp 6,000,000 Rp 6,000,000
Sub Total Rp 8,503,000
XV PEKERJAAN ATAP M²
1 Rangka Baja ringan 168 M² Rp 160,000 Rp 140,000 Rp 15,000 Rp 26,880,000
2 Genteng Zincalum 168 M² Rp 90,000 Rp 80,000 Rp 7,500 Rp 15,120,000
3 NOK (KM2) 24 BH Rp 20,000 Rp 20,000 Rp 5,000 Rp 480,000
4 Lisplang Kamper Medan 3/30 10 lbr Rp 200,000 Rp 200,000 Rp 7,500 Rp 2,000,000
5 Paku 5,7 + Baut + Plat 1 ls Rp 200,000 Rp 250,000 Rp 200,000
Sub Total Rp 44,680,000

XVI PEKERJAAN LAIN LAIN

TANGGA PUTAR - FABRIKASI 1 ls Rp 3,000,000 Rp 2,500,000 Rp 2,500,000
Sub Total Rp 5,000,000
MATERIAL UPAH JUMLAH
TOTAL BIAYA Rp 41,231,322 Rp 20,539,825 Rp 200,126,734

LANTAI 1 Page 3