RENCANA ANGGARAN BIAYA

PROYEK : PONDOK PESANTREN

PEKERJAAN : ASRAMA USTADZAH
LOKASI : AMBOKEMBANG
PEMILIK : PIMPINAN CABANG MUHAMMADIYAH PEKAJANGAN

No. Jenis Pekerjaan Vol. Sat. Harga Satuan Jumlah Sub Jumlah
A PEKERJAAN TANAH DAN PASIR
1 Galian tanah pondasi staal 39.94 m3 Rp 66,500.00 Rp 2,656,010.00
Bangunan
2
Galian tanah pondasi Rollag Bata 0.66 m3 Rp 66,500.00 Rp 43,890.00

3
Galian tanah pondasi Foot Plat 15.66 m3 Rp 72,450.00 Rp 1,134,567.00
4
Urug tanah kembali ( 1/3 galian) ls Rp 1,278,155.67

5 Urug tanah penyesuaian pil lantai

53.72 m3 Rp 55,000.00 Rp 2,954,600.00
60 cm
6
Urug pasir pasang bawah foot plat 0.70 m3 Rp 293,600.00 Rp 205,520.00

7
Urug pasir pasang bawah pondasi 1.94 m3 Rp 293,600.00 Rp 569,584.00 Rp 8,842,326.67

B PEKERJAAN PONDASI
1 Pondasi batu kali 9.60 m3 Rp 695,475.00 Rp 6,676,560.00
2 Pondasi Rollag bata 0.66 m3 Rp 651,250.00 Rp 429,825.00
3 Pondasi Foot Plat 1.25 m3 Rp 3,958,025.00 Rp 4,947,531.25
4 Kolom Foot Plat 30/30 1.02 m3 Rp 5,371,525.00 Rp 5,478,955.50
5 Kolom Foot Plat 20/60 0.46 m3 Rp 5,371,525.00 Rp 2,470,901.50
6 Lantai Kerja Foot Plat 0.73 m3 Rp 975,100.00 Rp 711,823.00
7 Sloof 15/20 0.33 m3 Rp 3,485,525.00 Rp 1,150,223.25
8 Sloof 20/30 1.94 m3 Rp 3,958,025.00 Rp 7,678,568.50 Rp 29,544,388.00
C PEKERJAAN BETON
1 Kolom 30/30 lt 1 1.64 m3 Rp 5,371,525.00 Rp 8,817,895.44
2 Kolom 30/30 lt 2 0.62 m3 Rp 5,371,525.00 Rp 3,306,710.79
3 Kolom 20/60 lt 1 0.73 m3 Rp 5,371,525.00 Rp 3,919,064.64
4 Kolom 20/60 lt 2 0.55 m3 Rp 5,371,525.00 Rp 2,939,298.48
5 Kolom 15/30 lt 1 0.41 m3 Rp 4,412,800.00 Rp 1,811,013.12
6 Kolom 15/30 lt 2 0.75 m3 Rp 4,412,800.00 Rp 3,320,190.72
7 Kolom praktis 15/15 lt 1 0.77 m3 Rp 3,909,025.00 Rp 3,007,994.74
8 Kolom praktis 15/15 lt 2 0.77 m3 Rp 3,909,025.00 Rp 3,007,994.74
9 Balok lantai 25/50 4.98 m3 Rp 4,867,575.00 Rp 24,216,185.63
10 Balok lantai 20/50 0.74 m3 Rp 4,867,575.00 Rp 3,602,005.50
11 Balok lantai 20/40 1.23 m3 Rp 4,867,575.00 Rp 5,996,852.40
12 Balok lantai 15/30 0.27 m3 Rp 4,867,575.00 Rp 1,314,245.25
13 Plat Lantai 9.52 m3 Rp 4,399,825.00 Rp 41,868,734.70
14 Plat Lisplank tangga 0.08 m3 Rp 4,867,575.00 Rp 389,406.00
15 Plat Lisplank balok depan 0.21 m3 Rp 4,867,575.00 Rp 1,012,455.60
16 Balok latai 15/20 1.18 m3 Rp 3,630,075.00 Rp 4,268,968.20
17 Balok Tangga 15/30 0.11 m3 Rp 3,630,075.00 Rp 408,383.44
18 Plat Tangga 3.60 m3 Rp 4,399,825.00 Rp 15,839,370.00
19 Plat Lefel topi-topi 0.78 m3 Rp 4,399,825.00 Rp 3,431,863.50
20 Balok Ring 15/30 1.81 m3 Rp 3,630,075.00 Rp 6,566,805.68
21 Rabat beton Lantai 4.88 m3 Rp 975,100.00 Rp 4,762,388.40 Rp143,807,826.95
D PEKERJAAN PASANGAN &
PLESTERAN
1 Pas. Bata Lantai 1 146.28 m2 Rp 114,356.00 Rp 16,727,995.68
2 Pas. Bata Lantai 2 146.28 m2 Rp 120,073.80 Rp 17,564,395.46
3 Pas bata railling balkon 5.84 m2 Rp 120,073.80 Rp 700,910.80
4 Plesteran 396.76 m2 Rp 42,015.80 Rp 16,670,188.81
5 Acian 396.76 m2 Rp 20,000.00 Rp 7,935,200.00
2.25
6 Plester aci dag + water profing m2 Rp 112,015.80 Rp 252,035.55

7 Plester aci plat lefel 15.60 m2 Rp 74,418.96 Rp 1,160,935.78

8 Plester aci kolom 34.05 m2 Rp 74,418.96 Rp 2,533,816.75
9 Sponengan 3.56 m1 Rp 75,000.00 Rp 267,000.00
10 Penebalan plesteran 8.20 m2 Rp 74,418.96 Rp 610,235.47
11 Pasangan Aksesoris dinding 9.36 m2 Rp 750,000.00 Rp 7,020,000.00
12 Nat legok 14.80 m2 Rp 42,015.80 Rp 621,833.84
1.30
13 Pasangan Trap tangga depan m3 Rp 765,022.50 Rp 994,529.25

14 Pasangan Trap tangga 0.88 m3 Rp 765,022.50 Rp 673,219.80 Rp 73,732,297.19

E PEKERJAAN ATAP
1 Konstruksi atap baja ringan 98.48 m2 Rp 170,000.00 Rp 16,741,600.00
2
Penutup atap genteng Metal Roof 98.48 Rp 98,000.00 Rp 9,651,040.00
m2
3 Lisplank Kalsiplank 21.20 m1 Rp 75,000.00 Rp 1,590,000.00
4 Bubungan genteng 14.00 m1 Rp 95,000.00 Rp 1,330,000.00 Rp 29,312,640.00

F PEKERJAAN INSTALASI LISTRIK

1 Instalasi stop kontak Broco 10.80 ttk Rp 250,000.00 Rp 2,700,000.00
Instalasi titik lampu tanpa bola
2 16.00 ttk Rp 250,000.00 Rp 4,000,000.00
lampu
3 Panel Listrik 1.00 bh Rp 350,000.00 Rp 350,000.00
Rp 7,050,000.00

G PEKERJAAN KERAMIK
1 Granit putih ruang utama 60/60 130.02 m2 Rp 239,825.00 Rp 31,182,046.50
2 Plin lantai utama 10/60 60.52 m1 Rp 34,717.00 Rp 2,101,072.84
3 Keramik selasar 60/60 26.93 m2 Rp 239,825.00 Rp 6,458,007.60
4 Plin Keramik selasar 10/60 14.08 m1 Rp 34,717.00 Rp 488,815.36
5 Tali air plin 94.60 m1 Rp 25,000.00 Rp 2,365,000.00
6 Keramik Tangga motif 19.70 m2 Rp 233,772.50 Rp 4,605,318.25
7 Plin tangga 10 cm 17.46 m1 Rp 95,132.10 Rp 1,661,006.47
8 Keramik trap depan 38.88 m2 Rp 233,772.50 Rp 9,089,074.80 Rp 57,950,341.82

H PEKERJAAN PINTU & JENDELA

KAYU JATI
1 Kusen pintu jendela 98.14 m1 Rp 150,000.00 Rp 14,721,080.00
2 Daun pintu panil kayu 4.22 m2 Rp 786,300.00 Rp 3,321,331.20
3 Daun jendela kaca 5.94 m2 Rp 537,200.00 Rp 3,190,968.00
4 Roster papan 40.00 bh Rp 150,000.00 Rp 6,000,000.00
5 Engsel pintu 6.00 psg Rp 95,000.00 Rp 570,000.00
6 Engsel jendela 32.00 psg Rp 75,000.00 Rp 2,400,000.00
7 Slot Pintu 6.00 bh Rp 250,000.00 Rp 1,500,000.00
8 Kait angin jendela 28.00 bh Rp 50,000.00 Rp 1,400,000.00
9 Handel jendela 32.00 bh Rp 50,000.00 Rp 1,600,000.00
10 Grendel jendela 32.00 bh Rp 50,000.00 Rp 1,600,000.00
11 Kaca Bening 5 mm 44.00 m2 Rp 115,000.00 Rp 5,060,000.00 Rp 41,363,379.20

I PEKERJAAN PLAFOND
1 Penutup plafond gibsum 152.20 m2 Rp 120,000.00 Rp 18,264,000.00
2 List plafond gypsum 108.00 m1 Rp 18,000.00 Rp 1,944,000.00
3 Kompon dag 2.25 m2 Rp 40,000.00 Rp 90,000.00
4 Plafond tritisan Harflek+rangka 29.82 m2 Rp 144,000.00 Rp 4,294,080.00
5 Lis plafond tritisan 58.32 m1 Rp 10,000.00 Rp 583,200.00 Rp 25,175,280.00

J PEKERJAAN CAT
1 Cat tembok dalam 568.11 m2 Rp 15,830.00 Rp 8,993,170.75
2 Cat tembok luar 85.73 m2 Rp 34,330.00 Rp 2,943,225.33
3 Cat cor topi-topi 15.60 m2 Rp 34,330.00 Rp 535,548.00
4 Cat plafond Wiratex 194.27 m2 Rp 12,000.00 Rp 2,331,240.00
5 Cat Lisplank 4.24 m2 Rp 34,330.00 Rp 145,559.20
6 Catt kusen pintu jendela 98.14 m1 Rp 35,000.00 Rp 3,434,918.67
7 Cat daun jendela 66.30 m1 Rp 30,000.00 Rp 1,989,000.00
8 Cat Roster 16.00 bh Rp 75,000.00 Rp 1,200,000.00
9 Cat daun pintu 8.45 m2 Rp 70,000.00 Rp 591,360.00 Rp 22,164,021.95

K PEKERJAAN LAIN-LAIN
1 Railing Tangga 13.70 m2 Rp 510,000.00 Rp 6,987,000.00
2 Railing Balkon 8.00 m2 Rp 500,000.00 Rp 4,000,000.00 Rp 10,987,000.00

JUMLAH Rp 449,929,501.77

HARGA PER METER Rp 2,921,620.14

Bobot
%

0.59

0.01

0.25

0.28

0.66

0.05

0.13

1.48
0.10
1.10
1.22
0.55
0.16
0.26
1.71

1.96
0.73
0.87
0.65
0.40
0.74
0.67
0.67
5.38
0.80
1.33
0.29
9.31
0.09
0.23
0.95
0.09
3.52
0.76
1.46
1.06
3.72
3.90
0.16
3.71
1.76
0.06

0.26
0.56
0.06
0.14
1.56
0.14

0.22

0.15

3.72

2.15

0.35
0.30

0.60

0.89
0.08
0.00

6.93
0.47
1.44
0.11
0.53
1.02
0.37
2.02

3.27
0.74
0.71
1.33
0.13
0.53
 0.33
0.31
0.36
0.36
1.12

4.06
0.43
0.02
0.95
0.13

2.00
0.65
0.12
0.52
0.03
0.76
0.44
0.27
0.13

1.55
0.89

100.00