RENCANA ANGGARAN BIAYA

Proyek : Rencana Pembangunan Ruang Kelas Baru

Lokasi : MA Argayasa Jalatrang

No. Uraian Pekerjaan Sat Vol. Harga Sat Total

Harga
I PEKERJAAN PERSIAPAN
1 Pekerjaan pembersihan m2 48 5,000.00 240,000.00
2 Gudang bahan Ls 1 825,000.00 825,000.00
3 Air kerja/Listrik kerja Ls 1 880,000.00 880,000.00
5 Keamanan Proyek Ls 1 495,000.00 495,000.00
Sub.Total Pek.Persiapan : 2,440,000.00

II PEKERJAAN TANAH & PONDASI

1 Pasang bouwplank papan 2/20 kaso 5/7 kayu borneo m' 72 20,800.00 1,497,600.00
2 Galian tanah untuk pondasi termasuk pembuangan di lokasi m3 63.375 45,800.00 2,902,575.00
3 Pemadatan tanah pondasi dengan stamper m2 42.25 16,500.00 697,125.00
4 Urugan pasir bawah pondasi tebal 7 cm m3 2.9575 275,550.00 814,939.13
5 Lantai Kerja bawah pondasi tebal 5 cm m3 2.1125 843,535.00 1,781,967.69
Sub.Total Pek.Tanah & Pondasi : 7,694,206.81

III PEKERJAAN STRUKTUR

1 Beton Pilecap
- Beton K225 m3 48.6 925,650.00 44,986,590.00
- Besi dia. 13 mm kg 6831.36 8,541.50 58,350,061.44
- Besi dia. 10 mm kg 355.2 8,541.50 3,033,940.80
- Begisting m2 280.8 110,396.00 30,999,196.80
2 Beton Tie Beam -
- Beton K225 m3 0 925,650.00 -
- Besi dia. 13 mm kg 3300.84 8,541.50 28,194,124.86
- Besi Ø 8 mm kg 1099.32 8,541.50 9,389,841.78
- Begisting m2 236.88 110,396.00 26,150,604.48
3 Beton kolom lantai dasar -
- Beton K225 m3 0 925,650.00 -
- Besi dia. 13 mm kg 3807.5 8,541.50 32,521,761.25
- Besi Ø 8 mm kg 1445.5 8,541.50 12,346,738.25
- Besi Ø 6 mm kg 89.5 8,541.50 764,464.25
- Begisting m2 444.6 113,099.80 50,284,171.08
4 Beton kolom lantai atas -
- Beton K225 m3 0 925,650.00 -
- Besi dia. 13 mm kg 3807.5 8,541.50 32,521,761.25
- Besi Ø 8 mm kg 1445.5 8,541.50 12,346,738.25
- Besi Ø 6 mm kg 89.5 8,541.50 764,464.25
- Begisting m2 444.6 113,099.80 50,284,171.08
5 Beton balok lt. atas -
- Beton K225 m3 0 925,650.00 -
- Besi dia. 13 mm kg 5624.1 8,541.50 48,038,250.15
- Besi Ø 8 mm kg 1668.3 8,541.50 14,249,784.45
- Begisting m2 452.25 123,220.24 55,726,353.54
6 Beton balok dak atap + ring balok -
- Beton K225 m3 0 925,650.00 -
- Besi dia. 13 mm kg 500.08 8,541.50 4,271,433.32
- Besi Ø 8 mm kg 349.88 8,541.50 2,988,500.02
- Begisting m2 68.96 123,220.24 8,497,267.75
7 Beton plat lantai t = 12 cm -
- Beton K225 m3 25.92 925,650.00 23,992,848.00
- Besi Ø 8 mm kg 1911.84 8,541.50 16,329,981.36
- Begisting m2 196.4 123,220.24 24,200,455.14
8 Beton tangga lt. dasar ke lt. atas, K225 -
- Beton K225 m3 2.99 925,650.00 2,767,693.50
- Besi beton Dia. 13 - 150 kg 331.68 8,541.50 2,833,044.72
- Besi beton Dia. 8 - 200 kg 93.76 8,541.50 800,851.04
- Begisting m2 23.58 123,220.24 2,905,533.26
No. Uraian Pekerjaan Sat Vol. Harga Sat Total
Harga
9 Beton Lintel (lantai 1 &2), K225 m3 6.3 3,649,645.52 22,992,766.76
10 Beton janggutan uk. 100x400 mm pada lt. atas m3 14.4 3,649,645.52 52,554,895.45
Sub.Total Pek.Beton/Struktur : 676,088,288.27

IV PEKERJAAN KAP / KUDA - KUDA + ATAP.

1 Rangka atap baja ringan Zincalum m2 245.96 115,566.00 28,424,613.36
2 Nok m' 26 110,770.00 2,880,020.00
3 Genteng m2 364 161,783.60 58,889,230.40
3 Genteng tepi m2 26 177,961.96 4,627,010.96
4 Lapisan bawah atap genteng/Alumunium foil m2 364 11,000.00 4,004,000.00
5 Rangka lisplank + listplank GRC lt. atap m' 78 65,065.00 5,075,070.00
Sub.Total Pek.Kap/Kuda - Kuda + Atap : 103,899,944.72

V PEKERJAAN PASANGAN DAN PLESTERAN

1 Pas. Bata 1 : 3 m2 37.8 114,822.40 4,340,286.72
2 Pas. Bata Ringan ex Primacon m2 837 102,960.00 86,177,520.00
3 Plester bata + Acian 1 : 3 m2 75.6 68,587.20 5,185,192.32
4 Plesteran Ex. MU + acian m2 1674 80,518.00 134,787,132.01
5 Plesteran Ex. MU diatas plafond m2 64.8 57,145.00 3,702,996.00
6 Rooster beton m2 14 302,500.00 4,235,000.00
7 Railling tangga besi hollow 20x20 mm , tiang Hollow 40x40 m' 9 561,000.00 5,049,000.00
+ dinabolt dan hand railing kayu kamper 40/60 mm finish cat -
Finishing Tampak Depan -
8 Finish Tampak Depan m2 495 62,500.00 30,937,500.00
Sub.Total Pek.Pasangan & Plesteran : 274,414,627.05

VI PEKERJAAN PINTU DAN JENDELA

Finish duco standard, harga include hardware dan biaya install
Lantai 1
1 PJ1 : Pintu double swing ( kayu ) unit 3 4,308,061.99 12,924,185.97
7 J1 : Jendela unit 9 3,500,000.00 31,500,000.00
Lantai 2
1 PJ1 : Pintu double swing ( kayu ) unit 3 4,308,061.99 12,924,185.97
2 J1 : Jendela unit 9 3,500,000.00 31,500,000.00
8 Openingan Pintu & Jendela Alumunium Lt.1 & 2 m' 168 45,000.00 7,560,000.00
Sub.Total Pek.Pintu dan Jendela : 96,408,371.93

VII PEKERJAAN PLAFOND

1 Plafond Gypsum board + rangka metal furing m2 458 75,350.00 34,510,300.00
2 Plafond Tritisan Kalsiboard + rangka metal furing m2 26 165,000.00 4,290,000.00
3 Plafon Exposed bawah tangga ( skim coat ) m2 6.03 79,807.20 481,237.42
4 List plafond profil gypsum ( L1 ) finish cat m' 256 20,350.00 5,209,600.00
5 Manhole 60 x 60cm bh 6 82,500.00 495,000.00
Sub.Total Pek.Plafond : 44,986,137.42

VIII PEKERJAAN PENGECATAN.

1 Cat Dinding Eksterior m2 607.5 26,367.00 16,017,952.50
2 Cat Dinding Interior m2 630 14,025.00 8,835,750.00
3 Cat Listplank m' 74 26,367.00 1,951,158.00
4 Cat Plafond m2 458 14,025.00 6,423,450.00
5 Cat Plafond tritisan m2 26 26,367.00 685,542.00
6 Cat Plafond Expose dalam & bawah tangga m2 6.03 14,025.00 84,570.75
7 Cat Plafond Expose luar m2 6.52 26,367.00 171,912.84
Sub.Total Pek.Pengecatan : 34,170,336.09

IX PEKERJAAN FINISHING LANTAI

1 Pemadatan Tanah Lantai Dasar m2 216 16,500.00 3,564,000.00
2 Urug pasir padat bawah lantai dasar t = 7 cm m3 151.2 275,550.00 41,663,160.00
3 Lantai kerja 5 cm - readymix K175; Tanpa tulangan m3 10.8 910,250.00 9,830,700.00
4 Keramik Lantai 40 x 40 cm m2 432 133,564.93 57,700,051.20
5 Plint keramik 10 x 40 cm m' 256 46,719.48 11,960,185.60
6 Keramik Tangga uk. 40x40 cm + Stepnosing m2 8 158,900.68 1,271,205.47
Sub.Total Pek.Finishing Lantai 125,989,302.27
No. Uraian Pekerjaan Sat Vol. Harga Sat Total
Harga

X PEKERJAAN LISTRIK.
1 Instalasi penerangan+Fitting TL ex. Artolite titik 8 250,700.00 2,005,600.00
2 Saklar ganda bh 8 29,891.31 239,130.50
3 Saklar hotel bh 1 21,925.28 21,925.28
4 Outlet stop kontak bh 12 28,130.40 337,564.79
5 Panel listrik (MCB ex. Merlin Gerin/Schneider) bh 2 990,000.00 1,980,000.00
6 Kabel toevour dari meter Listrik ke box panel m' 20 74,250.00 1,485,000.00
7 Pantekan Arde + kabel BC 5 mm ttk 1 385,000.00 385,000.00
Sub.Total Pek.Listrik : 6,454,220.56

Total I 1,372,545,435.12

Cipaku, 1 Oktober 2016

Dibuat oleh:
Kepala MA Argayasa

Ading, M.Pd.I
NIP. 19680720 199103 1 003