RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN TPQ DARUL KHIKMAH

LOKASI : DS. WARU KEC. WIRADESA KAB. PEKALONGAN
T.A. : 2023
HARGA SATUAN JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT. ANALISA
(Rp.) (Rp.)

I PEKERJAAN PERSIAPAN
1 Pek. Uitzet dan Pemasangan bowplank 1.00 ls taksir 500,000.00 500,000.00
2 Pek. Pembersihan lokasi 1.00 ls taksir 500,000.00 500,000.00
Sub Total 1,000,000.00
II PEKERJAAN TANAH & URUGAN
1 Pek. Galian pondasi 56.34 m3 A.2.3.1.1 68,750.00 3,873,375.00
2 Pek. Urugan tanah kembali 28.17 m3 A.2.3.1.9 22,916.67 645,562.50
3 Pek. Urugan pasir bawah pondasi 2.98 m3 A.2.3.1.11 257,262.50 767,671.30
4 Pek. Urugan pasir bawah lantai 11.06 m3 A.2.3.1.11 257,262.50 2,845,323.25
Sub Total 8,131,932.05
III PEKERJAAN PASANGAN & PLESTERAN
1 Pek. Pas. Pondasi batu belah 1:6 14.93 m3 A.3.2.1.4 832,029.00 12,423,025.00
2 Pek. Pas. Batu bata 1:6 dinding 1/2 bata 332.21 m2 A.4.4.1.11 144,603.80 48,038,105.38
3 Pek. Plesteran dinding 1/2 bata 1:6 664.41 m2 A,4,4,2.6 55,068.64 36,588,155.10
4 Pek. Acian 664.41 m2 A,4,4,2.27 33,253.00 22,093,625.73
5 Pek. Sponengan sudut 90.50 m1 A,4,4,2.20 34,826.00 3,151,753.00
Sub Total 122,294,664.21
IV PEKERJAAN BETON
1 Pek. Lantai kerja t=5 cm (bawah footplat) 1.33 m3 A.4.1.1.4 988,702.68 1,310,031.04
2 Pek. Pondasi footplat 150/150
- Bekisting 21.00 m2 A.4.1.1.20 181,566.00 3,812,886.00
- Besi tulangan 1,284.77 kg A.4.1.1.17 16,435.10 21,115,251.53
- Beton K.225 7.88 m3 A.4.1.1.12.4 1,240,264.77 9,767,085.05
3 Pek. Pondasi footplat 100/100
- Bekisting 5.60 m2 A.4.1.1.20 181,566.00 1,016,769.60
- Besi tulangan 261.37 kg A.4.1.1.17 16,435.10 4,295,682.62
- Beton K.225 1.40 m3 A.4.1.1.12.4 1,240,264.77 1,736,370.68
4 Pek. Kolom 30/30 (K1)
- Bekisting (2x pakai) 133.20 m2 A.4.1.1.22.2.1 148,759.60 19,814,778.72
- Besi tulangan 1,868.75 kg A.4.1.1.17 16,435.10 30,713,093.14
- Beton K.225 9.99 m3 A.4.1.1.12.4 1,240,264.77 12,390,245.04
5 Pek. Kolom 20/40 (K2)
- Bekisting (2x pakai) 22.80 m2 A.4.1.1.22.2.1 148,759.60 3,391,718.88
- Besi tulangan 239.91 kg A.4.1.1.17 16,435.10 3,942,897.09
- Beton K.225 1.52 m3 A.4.1.1.12.4 1,240,264.77 1,885,202.45
7 Pek. Kolom praktis
- Bekisting (2x pakai) 3.72 m2 A.4.1.1.22.2.1 148,759.60 553,385.71
- Besi tulangan 49.23 kg A.4.1.1.17 16,435.10 809,169.38
- Beton K.175 0.22 m3 A.4.1.1.5 1,159,647.26 258,833.27
8 Pek. Sloof 15/30 (SL1)
- Bekisting (2x pakai) 33.18 m2 A.4.1.1.21.1 114,364.80 3,794,624.06
- Besi tulangan 361.40 kg A.4.1.1.17 16,435.10 5,939,677.78
- Beton K.225 2.49 m3 A.4.1.1.12.4 1,240,264.77 3,086,398.88
9 Pek. Balok 25/50 (B1)
- Bekisting 37.50 m2 A.4.1.1.23.2 190,102.00 7,128,825.00
- Besi tulangan 574.97 kg A.4.1.1.17 16,435.10 9,449,612.39
- Beton K.225 3.75 m3 A.4.1.1.12.4 1,240,264.77 4,650,992.88
10 Pek. Balok 15/35 (B2)
- Bekisting 30.60 m2 A.4.1.1.23.2 190,102.00 5,817,121.20
- Besi tulangan 308.45 kg A.4.1.1.17 16,435.10 5,069,439.12
- Beton K.225 1.89 m3 A.4.1.1.12.4 1,240,264.77 2,344,100.41
11 Pek. Balok 15/30 (B3)
- Bekisting 16.88 m2 A.4.1.1.23.2 190,102.00 3,207,971.25
 HARGA SATUAN JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT. ANALISA
(Rp.) (Rp.)
- Besi tulangan 187.71 kg A.4.1.1.17 16,435.10 3,085,020.52
- Beton K.225 1.01 m3 A.4.1.1.12.4 1,240,264.77 1,255,768.08
12 Pek. Plat lantai t=12 cm K-225
- Bekisting 110.60 m2 A.4.1.1.24.2 265,485.00 29,362,641.00
- Besi tulangan 929.04 kg A.4.1.1.17 16,435.10 15,268,865.30
- Beton K.225 13.27 m3 A.4.1.1.12.4 1,240,264.77 16,460,794.01
 HARGA SATUAN JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT. ANALISA
(Rp.) (Rp.)
13 Pek. Balok lateui 15/20 (BL1)
- Bekisting (2x pakai) 27.78 m2 A.4.1.1.23.2.1 139,704.40 3,880,289.71
- Besi tulangan 259.04 kg A.4.1.1.17 16,435.10 4,257,420.96
- Beton K.175 1.52 m3 A.4.1.1.5 1,159,647.26 1,756,865.60
14 Pek. Ring balok 15/20 (RB1)
- Bekisting (2x pakai) 41.48 m2 A.4.5.2 139,704.40 5,794,239.99
- Besi tulangan 283.67 kg A.4.1.1.17 16,435.10 4,662,086.71
- Beton K.225 1.66 m3 A.4.1.1.12.4 1,240,264.77 2,057,599.25
15 Pek. Beton tangga
- Bekisting (2x pakai) 11.25 m2 A.4.5.2.3 139,704.40 1,571,674.50
- Besi tulangan 202.50 kg A.4.1.1.17 16,435.10 3,328,107.75
- Beton K.225 2.25 m3 A.4.1.1.12.4 1,240,264.77 2,790,595.73
16 Pek. Canopy beton t=10 cm K-225
- Bekisting 23.40 m2 A.4.1.1.23.2 190,102.00 4,448,386.80
- Besi tulangan 117.00 kg A.4.1.1.17 16,435.10 1,922,906.70
- Beton K.225 2.34 m3 A.4.1.1.12.4 1,240,264.77 2,902,219.56
17 Pek. Plat dak atap t=10 cm K-225
- Bekisting 5.00 m2 A.4.1.1.24.2 265,485.00 1,327,425.00
- Besi tulangan 35.00 kg A.4.1.1.17 16,435.10 575,228.50
- Beton K.225 0.50 m3 A.4.1.1.12.4 1,240,264.77 620,132.38
Sub Total 274,630,431.21
V PEKERJAAN PENUTUP LANTAI
1 Pek. Keramik lantai 40x40 235.00 m2 A.4.4.3.35.2 160,242.28 37,656,935.80
Sub Total 37,656,935.80
VI PEKERJAAN KAYU DAN ATAP
1 Pek. Kusen pintu&jendela kayu kampas 0.90 m1 A.4.6.1.3 11,797,857.50 10,643,555.12
2 Pek. Daun pintu kaca rangka kayu kampas 7.38 m2 A.4.6.1.6.3 600,556.00 4,432,103.28
3 Pek. Daun jendela kaca alumunium warna 13.20 m2 A.4.6.1.6.3 600,556.00 7,927,339.20
4 Pek. Kaca bening tebal 5 mm 35.39 m2 A.4.6.2.17 152,385.75 5,392,626.92
5 Pek. Pas. Kunci slot pintu 3.00 bh A.4.6.2.2 155,815.00 467,445.00
6 Pek. Pas. Engsel pintu 12.00 bh A.4.6.2.5 42,322.50 507,870.00
7 Pek. Pas. Engsel jendela 22.00 bh A.4.6.2.6 25,575.00 562,650.00
8 Pek. Grendel pintu 3.00 bh taksir 25,000.00 75,000.00
9 Pek. Grendel jendela 22.00 bh taksir 20,000.00 440,000.00
10 Pek. Kuda-kuda kayu Kampas 6/12 1.58 m3 A.4.6.1.13.3 10,338,460.00 16,359,744.52
10 Pek. Murplat & gording Kayu Kampas 6/12 0.78 m3 A.4.6.1.15.3 9,473,310.00 7,400,549.77
11 Pek. Rangka Atap Kayu Kampas 142.53 m2 A.4.6.1.16.4 130,652.50 18,621,735.63
12 Pek. Pas. Genteng Press Jtw 142.53 m2 A.4.5.2.3 113,861.00 16,228,464.37
13 Pek. Pas. Bubungan genteng Press Jtw 31.10 m2 A.4.5.2.4 114,510.00 3,561,261.00
14 Pek. Jurai talang 23.40 m1 A.4.2.1.18 238,675.25 5,585,000.85
15 Pek. Woodplank 27.00 m1 taksir 50,000.00 1,350,000.00
Sub Total 99,555,345.66
VII PEKERJAAN PLAFOND
1 Pek. Plafond Kalsiboard + rangka kayu Lokal (sengon) 234.60 m2 an. Hit 149,885.46 35,163,128.92
2 Pek. Pas. List gypsum 12 cm 110.60 m1 A.4.5.1.11 37,961.00 4,198,486.60
Sub Total 39,361,615.52
VIII PEKERJAAN PENGECATAN
1 Pek. Cat dinding 664.41 m2 A.4.7.1.10.1 23,271.60 15,461,883.76
2 Pek. Cat plafond 234.60 m2 A.4.7.1.11.3 24,431.00 5,731,512.60
3 Pek. Cat kayu 76.49 m2 A.4.7.1.4 38,489.00 2,943,946.63
Sub Total 24,137,342.99
IX PEKERJAAN INSTALASI LISTRIK
1 Pek. Pas. Instalasi lampu 24.00 ttk taksir 150,000.00 3,600,000.00
2 Pek. Pas. Instalasi stop kontak listrik 8.00 ttk taksir 150,000.00 1,200,000.00
3 Pek. Pasang lampu SL 18 watt 24.00 bh taksir 150,000.00 3,600,000.00
4 Pek. Pas. Stop kontak listrik 8.00 bh taksir 18,000.00 144,000.00
5 Pek. Saklar ganda 12.00 bh taksir 18,000.00 216,000.00
Sub Total 8,760,000.00
X PEKERJAAN LAIN-LAIN
1 Pek. Railling hollow finish cat 17.00 m' taksir 600,000.00 10,200,000.00
 HARGA SATUAN JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT. ANALISA
(Rp.) (Rp.)
Sub Total 10,200,000.00

JUMLAH 625,728,267.44
DIBULATKAN 625,720,000.00

Terbilang : Enam Ratus Dua Puluh Lima Juta Tujuh Ratus Dua Puluh Ribu Rupiah