KOP
RENCANA ANGGARAN BIAYA PEMBANGUNAN 2 RUANG KELAS BARU
SEKOLAH/ MADRASAH ................................................
A Pekerjaan Persiapan
1 Papan Proyek 1 Unit
2 Pek. Pengukuran dan Bowplank 52 M'
3 Pek. Listrik & Air Kerja 1 ls
4 Pek. Laporan & Dokumentasi 1 ls
5 Pek. Gambar Kerja 1 pkt
B Pekerjaan Galian dan Urugan
1 Pek. Galian Tanah Pondasi 79 M3
b Bawah Lantai 20 M3
b Pembesian 560 Kg
c Bekisting 21.28 M2
b Pembesian 971 kg
c Bekisting 52 M2
b Pembesian 1,142.00 kg
c Bekisting 92 M2
b Pembesian 193 kg
c Bekisting 29 M2
b Pembesian 664 kg
c Bekisting 44 M2
b Pembesian 480 kg
c Bekisting 43 M2
b Pembesian 42 kg
c Bekisting 1 M2
ANG KELAS BARU
..............
750,000 750,000
50,000 2,600,000
1,250,000 1,250,000
1,750,000 1,750,000
3,000,000 3,000,000
15,000 1,185,000
10,000 260,000
5,000 100,000
150,000 1,500,000
150,000 3,000,000
120,000 480,000
10,000 5,600,000
25,000 532,000
405,000 9,720,000
1,200,000 6,216,000
10,000 9,710,000
5,000 260,000
1,200,000 8,292,000
10,000 11,420,000
5,000 460,000
125,000 135,000
5,000 965,000
4,000 116,000
1,200,000 3,996,000
5,000 3,320,000
4,000 176,000
1,150,000 2,875,000
10,000 4,800,000
40,000 1,720,000
1,150,000 1,150,000
10,000 420,000
40,000 40,000
D PEKERJAAN DINDING DAN PELESTERAN
1 Pasangan Dinding Hable 224 M2
4 Pas. Kaca 3 mm 10 M2
I PEKERJAAN LISTRIK
1 Pas. Instalasi Titik Cahaya 12 bh
2 Pemasangan Lampu TKI 2x36W 8 bh
3 Pemasangan Lampu Baret Kotak 22W 2 bh
4 Pemasangan Lampu E27ESS 8 Watt + Fitting 2 bh
5 Pemasangan Stop Kontak Single 4 bh
6 Pemasangan Stop Kontak Ganda 8 bh
7 Pemasangan Saklar Engkle 5 bh
8 Pemasangan Saklar Double 4 bh
9 Penyambungan Daya Listrik 5500 VA
10 Panel Listrik 1 Unit
11 Pek. Instalasi Kabel Feeder NYY 4x10 mm2 2 M'
12 Pek. Instalasi Penerangan & Power NYM 3x2,5 mm2 + conduit 21 ttk
13 Pek. Instalasi Power AC 2 ttk
14 Pemasangan Stop Kontak AC 2 bh
15 Pemasangan AC split wall 2 PK 2 unit
16 Grounding (max 2 Ohm) 1 lot
65,000 14,560,000
53,000 20,776,000
24,000 2,688,000
70,000 17,640,000
9,000 198,000
50,000 3,031,000
80,000 10,880,000
85,000 5,100,000
15,000 1,425,000
3,500,000 3,500,000
1,500,000 6,000,000
100,000 1,000,000
64,000 640,000
130,000 260,000
19,000 152,000
11,000 440,000
10,500 210,000
8,000 32,000
12,000 240,000
60,000 600,000
55,000 110,000
250,000 34,100,000
120,000 6,240,000
80,000 240,000
105,000 588,000
300,000 300,000
15,000 2,850,000
15,000 2,850,000
15,000 2,940,000
35,000 665,000
115,000 1,380,000
355,000 2,840,000
120,000 240,000
100,000 200,000
30,000 120,000
80,000 640,000
20,000 100,000
30,000 120,000
1,000 5,500,000
3,500,000 3,500,000
200,000 400,000
536,000 11,256,000
774,000 1,548,000
85,000 170,000
850,000 1,700,000
3,000,000 3,000,000
J PEKERJAAN PAGAR
1 Pek. Pagar Besi 35 M'
2 Pek. Tangga Besi 6 M'
K PEKERJAAN MEUBELER
1 Meja Guru 2 bh
2 Kursi Guru 2 bh
3 Lemari 2 bh
4 Meja Siswa 28 bh
5 Kursi Siswa 56 bh
6 Papan Tulis With Board 1 bh
7 Rak Sepatu 1 bh
8 ATK 1 Pkt
L LAIN - LAIN
1 IMB 1 dok
2 Transportasi 3 paket
3 Ketua Unit Pengelola Teknis 1 OB
4 Ketua Unit Pengelola Keuangan 1 OB
5 Anggota Pengelola Teknis 1 OB
6 Anggota Pengelola Keuangan 1 OB
M PEKERJAAN FINISHING
1 Pek. Pembersihan Area Kerja 1 Set
2 Pek. Pavingblock 21 M2
3 Pek. Prasasti 1 bh
JUMLAH TOTAL
Mengetahui: Kepala Sekolah/Madrasah, ........................, 21 Maret 2022
NAMA KEPALA, S.Pd. Bendahara Sekolah/Madrasah,
NIP. ...................................... NAMA BENDAHARA, S.Pd.
NIP. ..................................................
600,000 21,000,000
600,000 3,600,000
500,000 1,000,000
150,000 300,000
900,000 1,800,000
250,000 7,000,000
100,000 5,600,000
598,000 598,000
500,000 500,000
500,000 500,000
2,000,000 2,000,000
1,000,000 3,000,000
400,000 400,000
400,000 400,000
300,000 300,000
300,000 300,000
2,000,000 2,000,000
185,000 3,885,000
750,000 750,000
315,700,000
..............., 21 Maret 2022
ahara Sekolah/Madrasah,
A BENDAHARA, S.Pd.
.............................................