REKAPITULASI RENCANA ANGGARAN BIAYA

PEKERJAAN PEMBANGUNAN UNIT SEKOLAH BARU (USB) SMK

SMK INDUSTRI MUHAMMADIYAH TEMPURREJO NGAWI

NO URAIAN PEKERJAAN JUMLAH HARGA

1 PEKERJAAN PERSIAPAN Rp 23,140,000.00

2 PEKERJAAN TANAH Rp 53,392,991.60

3 PEKERJAAN BETON Rp 697,094,015.00

4 PEKERJAAN PASANGAN Rp 1,072,952,980.00

5 PEKERJAAN PLAFOUND Rp 52,080,750.00

6 PEKERJAAN ATAP Rp 291,196,550.00

7 PEKERJAAN KUSEN, PINTU DAN JENDELA Rp 224,151,000.00

8 PEKERJAAN SANITASI Rp 41,290,000.00

9 PEKERJAAN PENGECATAN Rp 126,103,840.00

10 PEKERJAAN INSTALASI LISTRIK Rp 53,277,000.00

11 PEKERJAAN PLUMBING Rp 64,144,719.90

12 PEKERJAAN LAIN-LAIN Rp 101,178,541.80

JUMLAH Rp 2,800,002,388.30

DIBULATKAN Rp 2,800,000,000.00
 REKAPITULASI RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN UNIT SEKOLAH BARU (USB) SMK
SMK INDUSTRI MUHAMMADIYAH TEMPURREJO

NO URAIAN PEKERJAAN SAT VOL HARGA SATUAN JUMLAH HARGA

I PEKERJAAN PERSIAPAN
1 Pengukuran dan bouwplank M' 176 Rp 15,000.00 2,640,000.00
2 Pembersihan lapangan Ls 1 Rp 1,500,000.00 1,500,000.00
3 Alat bantu Ls 1 Rp 4,500,000.00 4,500,000.00
4 Pagar proyek Ls 1 Rp 4,500,000.00 4,500,000.00
5 Air kerja Ls 1 Rp 1,500,000.00 1,500,000.00
6 Listrik kerja 2200 watt Ls 1 Rp 4,500,000.00 4,500,000.00
7 Jaga malam Ls 1 Rp 4,000,000.00 4,000,000.00
Jumlah Sub I 23,140,000.00
II PEKERJAAN TANAH
1 Galian tanah pondasi + footplate M3 184.32 Rp 45,000.00 8,294,400.00
2 Urugan pasir bawah pondasi M3 5.53 Rp 125,000.00 691,250.00
3 Urugan pasir bawah lantai M3 77.28 Rp 125,000.00 9,660,000.00
4 Pemadatan tanah M3 1.288 Rp 5,700.00 7,341.60
5 Urugan tanah u/ peninggi pell M3 772 Rp 45,000.00 34,740,000.00
Jumlah Sub II 53,392,991.60
III PEKERJAAN BETON
1 Cor lantai kerja, t = 5 Cm M3 4.05 Rp 35,500.00 143,775.00
2 Cor beton lantai , t = 5 Cm M3 77.28 Rp 35,500.00 2,743,440.00
3 Beton bertulang struktur footplat 1.5 x 1.5 m, k-225 M3 55.48 Rp 1,000,000.00 55,480,000.00
4 Beton bertulang Sloof 20/40, k-225 M3 37.6 Rp 1,500,000.00 56,400,000.00
5 Beton bertulang struktur kolom lt.I 50/60, k-250 M3 48.2 Rp 1,500,000.00 72,300,000.00
6 Beton bertulang struktur kolom lt.II 50/60, k-250 M3 48.2 Rp 1,500,000.00 72,300,000.00
7 Beton bertulang struktur balok lt. II, k-250 M3 58.8 Rp 1,500,000.00 88,200,000.00
8 Beton bertulang struktur balok anak lt. II, k-250 M3 19.04 Rp 1,500,000.00 28,560,000.00
9 Beton bertulang Struktur balok atap, K-250 M3 13.44 Rp 1,500,000.00 20,160,000.00
10 Beton bertulang Struktur plat dach lt. II, k-250 M3 100 Rp 1,500,000.00 150,000,000.00
11 Beton bertulang struktur plat talang , k-250 M3 22.4 Rp 1,500,000.00 33,600,000.00
12 Beton bertulang kolom praktis lt.I, k -175 M3 6.6 Rp 1,300,000.00 8,580,000.00
13 Beton bertulang kolom praktis lt.II, k -175 M3 7.5 Rp 1,300,000.00 9,750,000.00
14 Beton bertulang kolom rinkbalk atas kusen, k-175 lt.I M3 6.72 Rp 1,300,000.00 8,736,000.00
15 Beton bertulang kolom rinkbalk atas kusen, k-175 lt.II M3 6.72 Rp 1,300,000.00 8,736,000.00
16 Beton bertulang plat tangga, k-225 M3 17.22 Rp 1,300,000.00 22,386,000.00
17 Beton bertulang gelagar jl penghubung, k-225 M3 3.09 Rp 1,300,000.00 4,017,000.00
18 Atap galfalump Jl. Penghubung lt.2 M3 18 Rp 65,000.00 1,170,000.00
19 Beton bertulang gelagar jl .penghubung, k-225 M3 1.8 Rp 1,300,000.00 2,340,000.00
20 Atap galfalump Jl. Penghubung lt.2 M2 18 Rp 65,000.00 1,170,000.00
21 Kolom baja IWF 200 atap keras lt. I M3 367.2 Rp 19,000.00 6,976,800.00
22 balokbaja IWF 150 atap keras lt. I M3 1,000.00 Rp 19,000.00 19,000,000.00
23 Kaca polos temperet 12 mm M2 28.26 Rp 250,000.00 7,065,000.00
24 Rallling Jaan penghubung holo 4/4 dan 2/4 M2 43.2 Rp 400,000.00 17,280,000.00
 Jumlah Sub III 697,094,015.00

NO URAIAN PEKERJAAN SAT VOL HARGA SATUAN JUMLAH HARGA

IV PEKERJAAN PASANGAN
1 Pasangan batu kali, Pc : 8Ps M3 328.44 Rp 250,000.00 82,110,000.00
2 Pasangan asstampeng batu kali M3 54.74 Rp 250,000.00 13,685,000.00
3 Pasngan batu kali entrance, 1Ps : 8 Ps M3 7.28 Rp 450,000.00 3,276,000.00
4 Pasangan batu bata Lt 1, 1Ps : 8Ps M2 1,000.00 Rp 95,000.00 95,000,000.00
5 Pasangan batu bata KM/WC Lt I, 1Ps : 5Ps M2 288 Rp 98,000.00 28,224,000.00
6 Pasangan batu bata Lt II, 1Ps : 8Ps M2 1,000 Rp 95,000.00 95,000,000.00
7 Pasangan batu bata KM/WC Lt II, 1Ps : 5Ps M2 288 Rp 98,000.00 28,224,000.00
8 Pasangan batu bata hek selasar Lt II, 1Ps : 8Ps M2 1440 Rp 95,000.00 136,800,000.00
9 Plesteran batu bata Lt 1, Pc : 8 Ps M2 2,968 Rp 25,800.00 76,574,400.00
10 Plesteran batu bata KM/WC Lt I, 1Ps : 5Ps M2 475 Rp 27,000.00 12,825,000.00
11 Plesteran Lt II, 1Ps : 8Ps M2 2,000 Rp 25,800.00 51,600,000.00
12 Plesteran batu bata KM/WC Lt II, 1Ps : 5Ps M2 576 Rp 27,000.00 15,552,000.00
13 Plesteran batu bata hek selasar Lt II, 1Ps : 8Ps M2 288 Rp 25,800.00 7,430,400.00
14 Plesteran plat lufel lt. 2, 1Pc : 5Ps M2 115.2 Rp 25,800.00 2,972,160.00
15 Pas. Keramik 40/40 KW 1 lt I M2 300 Rp 115,000.00 34,500,000.00
16 Pas. Keramik 40/40 KW 1 lt II M2 300 Rp 115,000.00 34,500,000.00
17 Pas. Keramik 40/40 KW 1 Tenaga Utama M2 159.9 Rp 115,000.00 18,388,500.00
18 Stepnosing tangga M' 378 Rp 65,000.00 24,570,000.00
19 Pas. Keramik lantai KM/WC 30/30 Motif textur M2 462 Rp 112,000.00 51,744,000.00
20 Pas. Keramik lantai KM/WC 30/30 Motif textur gelap M2 34.76 Rp 112,000.00 3,893,120.00
21 Pas. Keramik dinding KM/WC 25/45 wrn terang M2 250.56 Rp 115,000.00 28,814,400.00
22 Pasang partisi rangka alumunium u/green hause M' 331.8 Rp 70,000.00 23,226,000.00
23 Kontruksi baja IWF 150 kolom dan kuda-kuda Kg 1,000.00 Rp 15,000.00 15,000,000.00
24 Plendes tebal 10 mm BH 12 Rp 54,000.00 648,000.00
25 Angkur besi dia. 16mm BH 48 Rp 25,000.00 1,200,000.00
26 Kaca temperet bening 12 mm M2 175 Rp 210,000.00 36,750,000.00
27 Pintu alumunium kaca blok Unit 1 Rp 950,000.00 950,000.00
28 Pasang partisi rangka alumunium bagian depan M' 196.55 Rp 70,000.00 13,758,500.00
29 Kaca berwarna warni 5 mm M2 110.3 Rp 250,000.00 27,575,000.00
30 Pasang alumunium Compost Seven M2 78 Rp 650,000.00 50,700,000.00
31 Rangka besi holo 4/4 M' 78 Rp 450,000.00 35,100,000.00
32 Logo SMK Ahmad Dahlan Unit 1 Rp 4,500,000.00 4,500,000.00
33 Tulisan sesuai bestek Unit 1 Rp 5,000,000.00 5,000,000.00
34 Krepyak alumunium M2 36.75 Rp 350,000.00 12,862,500.00
Jumlah Sub IV 1,072,952,980.00
V PEKERJAAN PLAFOUND
1 Plafound Gipsump rangka metal furing lt. 4 M2 350 Rp 110,000.00 38,500,000.00
2 List plafound gipsump 15 Cm M' 543.23 Rp 25,000.00 13,580,750.00
Jumlah Sub V 52,080,750.00
NO URAIAN PEKERJAAN SAT VOL HARGA SATUAN JUMLAH HARGA
VI PEKERJAAN ATAP
1 a. Rangka atap siku 70.70.7 dan 60.60.6 Kg 750.00 Rp 15,000.00 11,250,000.00
2 b. Gording Canal 150.50.5.2.3 Kg 3,000.00 Rp 15,000.00 45,000,000.00
3 c. Sagrod dia. 10 mm Kg 453.23 Rp 13,000.00 5,891,990.00
4 d. Restang dia 12 mm Kg 283.12 Rp 13,000.00 3,680,560.00
5 e. Angkur kuda-kuda dia. 16 mm BH 176 Rp 25,000.00 4,400,000.00
6 f. Plendes tebaol 12 mm Kg 44 Rp 54,000.00 2,376,000.00
1 Pasang usuk bangkiral 5/7, reng 3/3 kayu jati M2 1,000 Rp 93,500.00 93,500,000.00
2 Rulter 2/20 kayu kamper M' 116 Rp 90,000.00 10,440,000.00
3 Genteng Multiroof M2 750 Rp 115,000.00 86,250,000.00
4 Kerpus sekwalitas genteng M' 116 Rp 88,000.00 10,208,000.00
5 liplank kayu kamfer 3/30 M' 280 Rp 65,000.00 18,200,000.00
Jumlah Sub VI 291,196,550.00
VII PEK, KUSEN, PINTU DAN JENDELA
1 Kusen pintu dan jendela aluminium 4" silver M 125.00 Rp 80,000.00 10,000,000.00
2 Daun pintu frem aluminium BH 113 Rp 450,000.00 50,850,000.00
3 Daun pintu frem aluminium KM/WC BH 54 Rp 450,000.00 24,300,000.00
4 Daun jendela aluminium BH 136 Rp 450,000.00 61,200,000.00
5 Bauven frem aluminium BH 250 Rp 225,000.00 56,250,000.00
6 Selot pintu dua putar BH 111 Rp 35,000.00 3,885,000.00
7 Engsel pintu ex GDO BH 203 Rp 25,000.00 5,075,000.00
8 Engsel jendela ex GDO BH 331 Rp 15,000.00 4,965,000.00
9 Grendel KM/WC BH 54 Rp 12,500.00 675,000.00
10 Hak angin BH 662 Rp 10,500.00 6,951,000.00
Jumlah Sub VII 224,151,000.00
VIII PEKERJAAN SANITASI
1 Closet duduk ex TOTO BH 12 Rp 500,000.00 6,000,000.00
2 CLoset jongkok ex TOTO BH 14 Rp 450,000.00 6,300,000.00
3 Wastafel meja ex TOTO BH 36 Rp 500,000.00 18,000,000.00
4 Kran air 3/4" SAN-E1 BH 51 Rp 75,000.00 3,825,000.00
5 Floor drain Stainless BH 57 Rp 45,000.00 2,565,000.00
6 Jetwasher Unit 12 Rp 250,000.00 3,000,000.00
7 Shower Unit 8 Rp 200,000.00 1,600,000.00
Jumlah Sub VIII 41,290,000.00
IX PEKERJAAN PENGECATAN
1 Cat dinding Merk Catylac R I M2 3,544 Rp 13,500.00 47,844,000.00
2 Cat dinding Merk Catylac R II M2 1,500.00 Rp 13,500.00 20,250,000.00
3 Cat dinding Merk Catylac R III M2 1,500.00 Rp 14,000.00 21,000,000.00
4 Cat dinding Merk Catylac R IV M2 1,500 Rp 14,000.00 21,000,000.00
5 Cat Plafond Merk Catylac M2 864 Rp 13,500.00 11,664,000.00
6 Cat list plafond Merk Catylac M' 543.23 Rp 8,000.00 4,345,840.00
 Jumlah Sub IX 126,103,840.00

NO URAIAN PEKERJAAN SAT VOL HARGA SATUAN JUMLAH HARGA

X PEKERJAAN INSTALASI LISTRIK
1 Titik lampu Ttk 168 Rp 60,000.00 10,080,000.00
2 Titik stop kontak Ttk 144 Rp 60,000.00 8,640,000.00
3 Lampu downlaigh 22 watt Unit 8 Rp 60,000.00 480,000.00
4 Lampu sl 22 watt + fitting Unit 219 Rp 55,000.00 12,045,000.00
5 Saklar ganda Ex.Panasonic BH 192 Rp 45,000.00 8,640,000.00
6 Saklar tunggal Ex.Panasonic BH 100 Rp 45,000.00 4,500,000.00
7 Stop kontak Ex Panasonic BH 144 Rp 43,000.00 6,192,000.00
8 MCB ( panel pembagi ) BH 6 Rp 450,000.00 2,700,000.00
Jumlah Sub X 53,277,000.00
XI PEKERJAAN PLUMBING
1 Pipa ex. Maspion AW 2 dia 3/4 distribusi M' 343.45 Rp 15,462.00 5,310,423.90
2 Pipa Maspion AW dia, 4" dari septkank dan drainasa M' 294.12 Rp 65,400.00 19,235,448.00
3 Pipa Maspion AW dia, 3" dari floor drain dan wastafe M' 165.3 Rp 62,000.00 10,248,600.00
4 Septictank + peresapan Unit 2 Rp 3,200,000.00 6,400,000.00
5 Pipa dia. Dari roof drain M' 256.12 Rp 65,400.00 16,750,248.00
6 Tandon Air 4000 lt Unit 2 Rp 3,100,000.00 6,200,000.00
Jumlah Sub XI 64,144,719.90
XII PEKERJAAN LAIN-LAIN
1 Galian tanah pondasi kali M3 36.82 Rp 45,000.00 1,656,900.00
2 Urugan pasir bawah pondasi M3 2.76 Rp 125,000.00 345,000.00
3 Urugan pasir bawah lantai M3 5.45 Rp 125,000.00 681,250.00
4 Pasang pondasi batu kali 1Pc : 6 Psr M3 25 Rp 450,000.00 11,250,000.00
5 Pasangan batu bata 1 Pc : 6 Pcs M3 150 Rp 95,000.00 14,250,000.00
6 Rabat beton bawah lantai M3 6.54 Rp 232,170.00 1,518,391.80
7 Beton bertulang sloof praktis M3 2.3 Rp 2,500,000.00 5,750,000.00
8 Beton bertulang kolom praktis M3 3.31 Rp 2,500,000.00 8,275,000.00
9 Beton bertulang rinkbalik praktis M3 2.3 Rp 2,500,000.00 5,750,000.00
10 Beton bertulang plat dach t = 10 Cm M3 8 Rp 2,500,000.00 20,000,000.00
11 Pasang keramik 40/40 ex, Asia Tile M2 54 Rp 115,000.00 6,210,000.00
12 Plesteran dinding & beton 1 Pc : Psr M2 250 Rp 25,800.00 6,450,000.00
13 Sponengan M' 200 Rp 6,000.00 1,200,000.00
14 Pek. Kusen pintu fream alumunium 4" M' 21.6 Rp 70,000.00 1,512,000.00
15 Pek. Kusen jendela fream alumunium 4" M' 22 Rp 70,000.00 1,540,000.00
16 Pas. pintu fream kaca blok Unit 7 Rp 850,000.00 5,950,000.00
17 Pek. Pengecetan ex. Catylac M2 250 Rp 13,500.00 3,375,000.00
18 Pek. Titik lampu Ttk 11 Rp 120,000.00 1,320,000.00
19 Pek. Titik stop kontak Ttk 5 Rp 120,000.00 600,000.00
20 Pas. Lampu fitting lengkap Unit 8 Rp 85,000.00 680,000.00
21 Stopkontak ex. Panasonic BH 6 Rp 45,000.00 270,000.00
22 Saklar ganda Ex.Panasonic BH 6 Rp 45,000.00 270,000.00
23 CLoset jongkok ex TOTO BH 4 Rp 450,000.00 1,800,000.00
24 Kran air 3/4" SAN-E1 BH 4 Rp 75,000.00 300,000.00
25 Floor drain Stainless BH 5 Rp 45,000.00 225,000.00
Jumlah Sub XII 101,178,541.80
Jumlah Total 2,800,002,388.3
Dibulatkan 2,800,000,000.00