Rab SDN Baloi Permai Batam Kota

REKAPITULASI
RENCANA ANGGARAN BIAYA
PROGRAM : PEMERATAAN PELAYANAN PENDIDIKAN DAN PERLUASAN KESEMPATAN BELAJAR

KEGIATAN : PEMBANGUNAN GEDUNG SEKOLAH BARU (GSB) SEKOLAH DASAR
PEKERJAAN : PEMBANGUNAN GSB SDN BALOI PERMAI BATAM KOTA
LOKASI : KEC. BATAM KOTA - KOTA BATAM
TAHUN ANGGARAN : 2012
No. URAIAN PEKERJAAN JUMLAH
I PEKERJAAN PERSIAPAN Rp 211,329,515

II GSB SDN BALOI PERMAI BATAM KOTA LANTAI 1 Rp 3,227,689,258
III GSB SDN BALOI PERMAI BATAM KOTA LANTAI 2 Rp 1,911,883,326
IV GSB SDN BALOI PERMAI BATAM KOTA LANTAI 3 Rp 2,247,831,324
JUMLAH Rp 7,598,733,423
DIBULATKAN Rp 7,598,733,000
Terbilang : ###
Batam, .....................
Konsultan Perencana
CV. ALMATRA BUANA
Ir. H. SUPRIYANTO, MT
Direktur
1/28 REKAP1
( ENGINEER ESTIMATE )

No URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

( Rp ) ( Rp )
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
1 Papan nama proyek ls 1.00 500,000.00 500,000.00

2 Direksi Keet m2 18.00 300,000.00 5,400,000.00
3 Pelaporan dan dokumentasi ls 1.00 1,800,000.00 1,800,000.00
4 Shop drawing set 3.00 1,000,000.00 3,000,000.00
5 Asbuilt drawing set 3.00 1,000,000.00 3,000,000.00
6 Pekerjaan cut and fill m3 1,584.41 60,700.00 96,173,687.00
7 Timbunan Tanah Dari Luar m3 1,266.73 74,600.00 94,498,058.00
8 Pengukuran dan kontrol leveling ha 0.46 1,000,000.00 457,770.00
9 Mobilisasi dan demobilisasi ls 1.00 5,000,000.00 5,000,000.00
10 Penyedian air dan listrik kerja ls 1.00 1,500,000.00 1,500,000.00
TOTAL I. PEKERJAAN PERSIAPAN 211,329,515.00
2/28

HARGA SATUAN JUMLAH HARGA

No. URAIAN PEKERJAAN SATUAN VOLUME
(Rp.) (Rp.)
1 2 3 4 5 6
II GSB SDN BALOI PERMAI BATAM KOTA LANTAI 1
BLOK A
A PEKERJAAN PERSIAPAN
1 Pembersihan lahan m2 363.00 1,600.00 580,800.00
2 Pengukuran dan pemasangan bowplank m' 88.00 41,100.00 3,616,800.00
SUB TOTAL A. PEKERJAAN PERSIAPAN 4,197,600.00
B PEKERJAAN TANAH DAN PONDASI

1 Pondasi Pile Cape P1 80 x 80 x 50 cm
- Pengadaan tiang pancang spun pile dia 35 cm m' 396.00 336,000.00 133,056,000.00
- Pemancangan tiang pancang spun pile dia 35 cm m' 396.00 184,000.00 72,864,000.00
- Penyambungan tiang pancang buah 22.00 102,000.00 2,244,000.00
- Pemotongan tiang pancang titik 22.00 70,000.00 1,540,000.00
- Galian tanah m3 26.40 24,100.00 636,240.00
- Urugan kembali m3 16.02 11,800.00 188,988.80
- Pasir urug t = 5 cm m3 1.10 111,600.00 122,760.00
- Lantai kerja t = 5 cm m3 1.10 741,200.00 815,320.00
- Beton K-250 m3 8.18 959,700.00 7,854,184.80
- Pembesian kg 1,644.50 12,500.00 20,556,195.00
- Bekisting m2 38.72 83,200.00 3,221,504.00
- Pemotongan tiang pancang titik 10.00 70,000.00 700,000.00
- Galian tanah m3 12.00 24,100.00 289,200.00
- Urugan kembali m3 7.28 11,800.00 85,904.00
- Pasir urug t = 5 cm m3 0.50 111,600.00 55,800.00
- Beton K-250 m3 3.72 959,700.00 3,570,084.00
- Pembesian kg 645.64 12,500.00 8,070,448.00
- Bekisting m2 17.60 83,200.00 1,464,320.00
SUB TOTAL B. PEKERJAAN TANAH DAN PONDASI 352,325,548.60
C PEKERJAAN BETON
1 Sloof type S1 20/40 cm
- Galian tanah m3 31.58 24,100.00 760,957.50
- Pasir urug t = 5 cm m3 2.11 11,800.00 24,839.00
- Beton K-250 m3 16.84 959,700.00 16,161,348.00
- Pembesian kg 2,605.91 12,500.00 32,573,902.13
- Bekisting m2 168.40 95,500.00 16,082,200.00
2 Kolom K1 25X40 cm
- Beton K-250 m3 7.92 959,700.00 7,600,824.00
- Pembesian kg 1,473.62 12,500.00 18,420,193.00
- Bekisting m2 102.96 165,600.00 17,050,176.00
3 Kolom K3 25X25 cm
- Beton K-250 m3 2.25 959,700.00 2,159,325.00
- Pembesian kg 388.21 12,500.00 4,852,650.00
- Bekisting m2 36.00 165,600.00 5,961,600.00
4 Balok B1 25/50 cm
- Beton K-250 m3 1.75 959,700.00 1,679,475.00
- Pembesian kg 272.55 12,500.00 3,406,837.50
- Bekisting m2 17.50 167,200.00 2,926,000.00
5 Balok B2 20/40 cm
- Beton K-250 m3 11.96 959,700.00 11,478,012.00
- Pembesian kg 1,196.64 12,500.00 14,957,939.00
- Bekisting m2 149.50 167,200.00 24,996,400.00
6 Balok B3 20/40 cm
- Beton K-250 m3 2.16 959,700.00 2,072,952.00
- Pembesian kg 390.78 12,500.00 4,884,807.00
Page 3 of 28


(Rp.) (Rp.)
1 2 3 4 5 6
- Bekisting m2 27.00 167,200.00 4,514,400.00

7 Balok B4 20/40 cm
- Beton K-250 m3 2.72 959,700.00 2,610,384.00
- Pembesian kg 583.97 12,500.00 7,299,600.00
- Bekisting m2 34.00 167,200.00 5,684,800.00
8 Listplank beton (LP) 10/70 cm
- Beton K-250 m3 5.39 959,700.00 5,172,783.00
- Pembesian kg 727.79 12,500.00 9,097,356.50
- Bekisting m2 115.50 167,200.00 19,311,600.00
9 Plat lantai tebal 12 cm
- Beton K-250 m3 30.12 959,700.00 28,906,164.00
- Pembesian kg 3,716.81 12,500.00 46,460,100.00
- Bekisting m2 251.00 183,060.00 45,948,060.00
10 Plat kanopi tebal 10 cm -
- Beton K-250 m3 7.30 959,700.00 7,005,810.00
- Pembesian kg 1,080.98 12,500.00 13,512,300.00
- Bekisting m2 73.00 183,060.00 13,363,380.00
11 Balok latai diatas kusen 12/12 cm -
- Beton 1:2:3 m3 0.85 859,200.00 729,976.32
- Pembesian kg 186.40 12,500.00 2,329,946.88
- Bekisting m2 14.16 95,500.00 1,352,280.00
12 Plat tangga + bordes + balok bordes (type 2) -
- Beton K-250 m3 4.47 959,700.00 4,287,219.83
- Pembesian kg 781.77 12,500.00 9,772,109.38
- Bekisting m2 40.15 183,060.00 7,349,401.35
SUB TOTAL C. PEKERJAAN BETON 422,993,026.37
D PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasangan bata (1:4) m2 392.72 73,300.00 28,786,354.01
2 Plesteran (1:4) + acian halus m2 751.46 24,700.00 18,561,047.18
3 Plesteran tali air m2 4.93 39,910.00 196,756.30
4 Acian halus kolom, acian bawah tangga + list plank beton ekspose m2 181.94 14,400.00 2,619,936.00
5 Pasangan dinding glass block m2 0.48 500,000.00 240,000.00
6 Pasangan dinding batu candi pada selasar m2 8.00 201,600.00 1,612,800.00
SUB TOTAL D. PEKERJAAN PASANGAN DAN PLESTERAN 52,016,893.49
E PEKERJAAN LANTAI/KERAMIK
1 Urugan pasir, tebal : 5 cm m3 14.38 111,600.00 1,604,250.00
2 Lantai kerja, tebal : 5 cm m3 14.38 741,200.00 10,654,750.00
3 Keramik lantai homogeneous 60 x 60 cm m2 277.00 147,300.00 40,802,100.00
4 Keramik lantai 20 x 20 cm (pada KM/WC) m2 10.50 88,400.00 928,200.00
5 Keramik dinding 20 x 25 cm (pada KM/WC) tinggi = 1,5 m m2 25.50 117,990.00 3,008,745.00
6 Plint keramik 10 x 60 cm m1 135.50 24,550.00 3,326,525.00
7 Lantai rabat beton keliling bangunan tebal 10 cm m3 5.20 741,200.00 3,854,240.00
-
SUB TOTAL E. PEKERJAAN LANTAI/KERAMIK 64,178,810.00
F PEKERJAAN PINTU DAN JENDELA

(sudah termasuk aksesories)
1 Pintu type P1 unit 2.00 4,017,600.00 8,035,200.00
2 Pintu type P2 unit 4.00 1,944,000.00 7,776,000.00
3 Jendela type J1 unit 7.00 3,241,350.00 22,689,450.00
6 Bouven type BV2 unit 2.00 231,200.00 462,400.00
SUB TOTAL F. PEKERJAAN PINTU DAN JENDELA 49,694,050.00
G PEKERJAAN PLAFOND
1 Gypsum t=9 mm rangka eka furing m2 98.00 73,600.00 7,212,800.00
2 List Plafond cornice gypsum m' 103.00 23,500.00 2,420,500.00
3 Plafond GRC tebal 3,5 mm m2 123.20 75,000.00 9,240,000.00
Page 4 of 28


(Rp.) (Rp.)
1 2 3 4 5 6
SUB TOTAL G. PEKERJAAN PLAFOND 18,873,300.00
H PEKERJAAN PENGECATAN
1 Cat dinding m2 933.40 23,900.00 22,308,245.66
2 Cat plafond m2 221.20 15,300.00 3,384,360.00
3 Cat listplank beton m2 153.30 23,900.00 3,663,870.00
SUB TOTAL H. PEKERJAAN PENGECATAN 29,356,475.66
I PEKERJAAN TANGGA
1 Railing tangga utama m' 9.00 700,000.00 6,300,000.00
2 Keramik tangga utama 30 x 30 cm unpolish ( termasuk bordes ) m2 33.00 93,150.00 3,073,950.00
3 Pekerjaan tangga selasar ( 2 tangga ) -
- Pasangan bata (1:4) m2 1.70 73,300.00 124,610.00
- Plesteran (1:4) + acian halus termasuk lantai tangga m2 5.78 24,700.00 142,766.00
- Lantai rabat beton tebal 8 cm m3 0.37 741,200.00 277,208.80
- Grill besi lebar 20 cm ( finhising cat ) m' 8.50 150,000.00 1,275,000.00
SUB TOTAL I. PEKERJAAN TANGGA 11,193,534.80
J PEKERJAAN SANITAIR
1 Kran air bh 2.00 39,900.00 79,800.00
2 Floor drain bh 1.00 36,300.00 36,300.00
3 Pasang pipa air bersih PVC 1/2 inch + acsesoris m' 30.00 9,100.00 273,000.00
4 Pasang pipa air kotor PVC 3 inch + acsesoris m' 6.00 74,800.00 448,800.00
5 Pasang pipa air limbah PVC 4 inch + acsesoris m' 6.00 80,000.00 480,000.00
6 Pasang pipa air hujan ( talang ) PVC 3 inch + acsesoris m1 50.00 74,800.00 3,740,000.00
7 Pemasangan saluran pas. bata lebar 20 cm m' 60.50 73,600.00 4,452,800.00
8 Bak kontrol 40 x 40 cm bh 3.00 79,000.00 237,000.00
SUB TOTAL J. PEKERJAAN SANITAIR 9,747,700.00
K PEKERJAAN INSTALASI LISTRIK

1 SL 25 W bh 9.00 55,000.00 495,000.00
2 Downlight 25 watt bh 3.00 100,000.00 300,000.00
3 TL 40 W + armature bh 9.00 110,000.00 990,000.00
4 Kipas angin ( lengkap dengan saklarnya ) bh 4.00 350,000.00 1,400,000.00
5 Saklar single bh 4.00 18,000.00 72,000.00
6 Saklar Double bh 3.00 23,000.00 69,000.00
7 Stop Kontak bh 7.00 26,000.00 182,000.00
8 Instalasi listrik titik 29.00 110,000.00 3,190,000.00
SUB TOTAL K. PEKERJAAN INSTALASI LISTRIK 6,698,000.00
L PEKERJAAN ATAP ENTRANCE

1 Rangka Atap baja ringan m2 45.00 155,000.00 6,975,000.00
2 Penutup atap spandek motif gelombang, tebal : 0,33 mm m2 45.00 141,200.00 6,354,000.00
3 Rabung atap spandek motif gelombang m' 6.25 88,900.00 555,625.00
4 Pasang Listplank tekstur kayu tebal 8mm, lebar 20 cm m' 19.70 29,240.00 576,028.00
5 Ornamen GRC motif melayu ls 1.00 5,000,000.00 5,000,000.00
Sub Total L. PEKERJAAN ATAP ENTRANCE 19,460,653.00

SUB TOTAL BLOK A 1,040,735,591.92
BLOK B

Page 5 of 28


(Rp.) (Rp.)
1 2 3 4 5 6
- Pemotongan tiang pancang buah 24.00 70,000.00 1,680,000.00
- Galian tanah m3 28.80 24,100.00 694,080.00
- Urugan kembali m3 17.47 11,800.00 206,169.60
- Pasir urug t = 5 cm m3 1.20 111,600.00 133,920.00
- Beton K-250 m3 8.93 959,700.00 8,568,201.60
- Pembesian kg 1,816.22 12,500.00 22,702,704.00
- Bekisting m2 42.24 83,200.00 3,514,368.00
2 Pondasi Pile Cape P2 80 x 80 x 50 cm -
- Pengadaan tiang pancang uk. 20,3 x 20,3 cm m' 162.00 336,000.00 54,432,000.00
- Pemancangan tiang pancang uk. 20,3 x 20,3 cm m' 162.00 184,000.00 29,808,000.00
- Pemotongan tiang pancang buah 9.00 70,000.00 630,000.00
- Galian tanah m3 10.80 24,100.00 260,280.00
- Urugan kembali m3 6.73 11,800.00 79,384.50
- Pasir urug t = 5 cm m3 0.45 111,600.00 50,220.00
- Beton K-250 m3 3.17 959,700.00 3,044,648.25
- Pembesian kg 581.07 12,500.00 7,263,403.20
- Bekisting m2 18.00 83,200.00 1,497,600.00
3 Timbunan tanah untuk leveling lantai m3 129.60 42,400.00 5,495,040.00
C PEKERJAAN BETON
- Galian tanah m3 36.33 24,100.00 875,553.00
- Pasir urug t = 5 cm m3 2.42 111,600.00 270,295.20
- Lantai kerja t = 5 cm m3 2.42 741,200.00 1,795,186.40
- Beton K-250 m3 19.38 959,700.00 18,595,147.20
- Pembesian kg 3,115.21 12,500.00 38,940,127.00
- Bekisting m2 193.76 95,500.00 18,504,080.00
- Galian tanah m3 2.55 24,100.00 61,455.00
- Pasir urug t = 5 cm m3 0.21 111,600.00 23,715.00
- Beton K-250 m3 1.28 959,700.00 1,223,617.50
- Pembesian kg 175.76 12,500.00 2,197,037.50
- Bekisting m2 12.75 95,500.00 1,217,625.00
3 Kolom K1 25X40 cm
- Beton K-250 m3 6.91 959,700.00 6,633,446.40
- Pembesian kg 1,674.24 12,500.00 20,928,048.00
- Bekisting m2 31.20 165,600.00 5,166,720.00
4 Kolom K3 25x25 cm
- Beton K-250 m3 0.56 959,700.00 539,831.25
- Pembesian kg 396.66 12,500.00 4,958,226.00
- Bekisting m2 9.00 165,600.00 1,490,400.00
5 Kolom KP 15/15 cm
- Beton 1:2:3 m3 1.05 959,700.00 1,010,564.10
- Pembesian kg 176.81 12,500.00 2,210,130.00
- Bekisting m2 14.04 165,600.00 2,325,024.00
6 Balok B1 25/50 cm
- Beton K-250 m3 2.63 959,700.00 2,519,212.50
- Pembesian kg 390.94 12,500.00 4,886,706.00
- Bekisting m2 26.25 167,200.00 4,389,000.00
7 Balok B2 20/40 cm
- Beton K-250 m3 12.68 959,700.00 12,168,996.00
- Pembesian kg 1,714.94 12,500.00 21,436,729.00
- Bekisting m2 158.50 167,200.00 26,501,200.00
8 Balok B3 20/40 cm
- Beton K-250 m3 2.52 959,700.00 2,418,444.00
Page 6 of 28


(Rp.) (Rp.)
1 2 3 4 5 6
- Pembesian kg 352.77 12,500.00 4,409,661.50

- Bekisting m2 31.50 167,200.00 5,266,800.00
9 Balok B4 20/40 cm
- Beton K-250 m3 2.96 959,700.00 2,840,712.00
- Pembesian kg 437.42 12,500.00 5,467,767.50
- Bekisting m2 37.00 167,200.00 6,186,400.00
10 Balok B5 15/30 cm
- Beton K-250 m3 0.15 959,700.00 140,356.13
- Pembesian kg 17.27 12,500.00 215,869.06
- Bekisting m2 2.44 167,200.00 408,553.20
- Beton K-250 m3 5.95 959,700.00 5,710,215.00
- Pembesian kg 803.31 12,500.00 10,041,366.50
- Bekisting m2 127.50 167,200.00 21,318,000.00
12 Plat lantai tebal 12 cm -
- Beton K-250 m3 35.10 959,700.00 33,685,470.00
- Pembesian kg 4,331.34 12,500.00 54,141,750.00
- Bekisting m2 292.50 183,060.00 53,545,050.00
- Beton K-250 m3 8.12 959,700.00 7,792,764.00
- Pembesian kg 1,202.41 12,500.00 15,030,120.00
- Bekisting m2 81.20 183,060.00 14,864,472.00
14 Balok latei diatas kusen 12/12 cm -
- Beton 1:2:3 m3 0.91 859,200.00 779,466.24
- Pembesian kg 199.03 12,500.00 2,487,909.38
- Bekisting m2 15.12 167,200.00 2,528,064.00
15 Plat tangga + bordes + balok bordes (type 1)
- Beton K-250 m3 5.06 959,700.00 4,859,920.80
- Pembesian kg 886.20 12,500.00 11,077,500.00
- Bekisting m2 47.74 183,060.00 8,739,284.40

1 Pasangan bata (1:4) m2 418.63 73,300.00 30,685,740.26
4 Pasangan dinding glass block m2 18.00 500,000.00 9,000,000.00
4 Keramik lantai 20 x 20 cm (pada kamar mandi) m2 40.50 88,400.00 3,580,200.00
5 Keramik dinding 20 x 25 cm tinggi = 1,75 m m2 140.88 117,990.00 16,621,841.25

1 Pintu type P1 unit 3.00 4,017,600.00 12,052,800.00
2 Pintu type P2 unit 4.00 1,944,000.00 7,776,000.00
3 Pintu type P3 unit 11.00 1,168,440.00 12,852,840.00
4 Pintu type P4 unit 1.00 641,480.00 641,480.00
7 Bouven type BV1 unit 4.00 669,800.00 2,679,200.00
Page 7 of 28


(Rp.) (Rp.)
1 2 3 4 5 6
G PEKERJAAN PLAFOND
1 Cat dinding m2 1,035.90 23,900.00 24,758,115.16
2 Cat plafond m2 308.25 15,300.00 4,716,225.00
I PEKERJAAN TANGGA
3 Pekerjaan tangga selasar ( 1 tangga )
- Pasangan bata (1:4) m2 1.04 73,300.00 76,232.00
- Grill besi lebar 20 cm ( finhising cat ) m' 5.00 150,000.00 750,000.00
J PEKERJAAN KAMAR MANDI DAN SANITAIR

1 Kloset duduk bh 3.00 692,750.00 2,078,250.00
2 Kloset jongkok bh 7.00 182,650.00 1,278,550.00
3 Urinoir bh 3.00 1,021,650.00 3,064,950.00
4 Washtafel + Aksesoris bh 6.00 629,720.00 3,778,320.00
5 Bak air fiberglass bh 3.00 400,000.00 1,200,000.00
6 Kran air bh 16.00 39,900.00 638,400.00
7 Floor drain bh 12.00 36,300.00 435,600.00
9 Pasang pipa air limbah PVC 4 inch + acsesoris m' 17.00 80,000.00 1,360,000.00
10 Pasang pipa air bekas PVC 3 inch + acsesoris m' 10.00 74,800.00 748,000.00
12 Septictank dan peresapannya unit 2.00 3,500,000.00 7,000,000.00
SUB TOTAL J. PEKERJAAN KAMAR MANDI DAN SANITAIR 34,429,570.00
K PEKERJAAN INSTALASI LISTRIK

1 SL 25 W bh 15.00 55,000.00 825,000.00
2 TL 40 W + armature bh 9.00 110,000.00 990,000.00
4 Saklar single bh 9.00 18,000.00 162,000.00
5 Saklar Double bh 2.00 23,000.00 46,000.00
6 Stop Kontak bh 9.00 26,000.00 234,000.00
SUB TOTAL K. PEKERJAAN INSTALASI LISTRIK 8,187,000.00

SUB TOTAL BLOK B 1,182,096,014.35
BLOK C
Page 8 of 28


(Rp.) (Rp.)
1 2 3 4 5 6

- Pemotongan tiang pancang buah 22.00 70,000.00 1,540,000.00
- Galian tanah m3 26.40 24,100.00 636,240.00
- Urugan kembali m3 16.02 11,800.00 188,988.80
- Pasir urug t = 5 cm m3 1.10 111,600.00 122,760.00
- Beton K-250 m3 8.18 959,700.00 7,854,184.80
- Pembesian kg 1,664.86 12,500.00 20,810,812.00
- Bekisting m2 38.72 83,200.00 3,221,504.00
- Pemotongan tiang pancang buah 8.00 70,000.00 560,000.00
- Galian tanah m3 9.60 24,100.00 231,360.00
- Urugan kembali m3 5.98 11,800.00 70,564.00
- Pasir urug t = 5 cm m3 0.40 111,600.00 44,640.00
- Beton K-250 m3 2.82 959,700.00 2,706,354.00
- Pembesian kg 516.51 12,500.00 6,456,358.40
- Bekisting m2 16.00 83,200.00 1,331,200.00
3 Timbunan tanah untuk leveling lantai m3 113.40 66,200.00 7,507,080.00
C PEKERJAAN BETON
- Galian tanah m3 30.75 24,100.00 741,075.00
- Pasir urug t = 5 cm m3 2.05 111,600.00 228,780.00
- Lantai kerja t = 5 cm m3 2.05 741,200.00 1,519,460.00
- Beton K-250 m3 16.40 959,700.00 15,739,080.00
- Pembesian kg 2,841.05 12,500.00 35,513,087.25
- Bekisting m2 164.00 95,500.00 15,662,000.00
- Galian tanah m3 0.66 24,100.00 15,906.00
- Pasir urug t = 5 cm m3 0.06 111,600.00 6,138.00
- Beton K-250 m3 0.33 959,700.00 316,701.00
- Pembesian kg 45.49 12,500.00 568,645.00
- Bekisting m2 3.30 95,500.00 315,150.00
3 Kolom K1 20X40 cm
- Beton K-250 m3 6.34 959,700.00 6,080,659.20
- Pembesian kg 1,513.87 12,500.00 18,923,344.00
- Bekisting m2 26.40 93,400.00 2,465,760.00
4 Kolom K3 25x25 cm
- Beton K-250 m3 0.50 959,700.00 479,850.00
- Pembesian kg 352.58 12,500.00 4,407,312.00
- Bekisting m2 8.00 93,400.00 747,200.00
5 Kolom KP 15/15 cm
- Beton 1:2:3 m3 0.57 859,200.00 487,166.40
- Pembesian kg 95.21 12,500.00 1,190,070.00
- Bekisting m2 7.56 93,400.00 706,104.00
6 Balok B1 25/50 cm
- Beton K-250 m3 1.75 959,700.00 1,679,475.00
- Pembesian kg 264.96 12,500.00 3,311,998.00
- Bekisting m2 17.50 167,200.00 2,926,000.00
7 Balok B2 20/40 cm
- Beton K-250 m3 11.48 959,700.00 11,017,356.00
- Pembesian kg 1,329.55 12,500.00 16,619,388.00
- Bekisting m2 143.50 167,200.00 23,993,200.00
Page 9 of 28


(Rp.) (Rp.)
1 2 3 4 5 6
8 Balok B3 20/40 cm
- Beton K-250 m3 2.52 959,700.00 2,418,444.00
- Pembesian kg 331.60 12,500.00 4,145,011.50
- Bekisting m2 31.50 167,200.00 5,266,800.00
9 Balok B4 20/40 cm
- Beton K-250 m3 2.88 959,700.00 2,763,936.00
- Pembesian kg 425.60 12,500.00 5,319,990.00
- Bekisting m2 36.00 167,200.00 6,019,200.00
- Beton K-250 m3 5.43 959,700.00 5,213,090.40
- Pembesian kg 733.45 12,500.00 9,168,157.25
- Bekisting m2 116.40 167,200.00 19,462,080.00
- Beton K-250 m3 27.13 959,700.00 26,038,580.40
- Pembesian kg 3,348.09 12,500.00 41,851,110.00
- Bekisting m2 226.10 183,060.00 41,389,866.00
- Beton K-250 m3 7.56 959,700.00 7,255,332.00
- Pembesian kg 1,119.48 12,500.00 13,993,560.00
- Bekisting m2 75.60 183,060.00 13,839,336.00
13 Balok lantai diatas kusen 12/12 cm -
- Beton 1:2:3 m3 0.91 859,200.00 779,466.24
- Pembesian kg 199.03 12,500.00 2,487,909.38
- Bekisting m2 15.12 167,200.00 2,528,064.00

1 Pasangan bata (1:4) m2 417.65 73,300.00 30,613,561.75
3 Pasang rooster m2 16.20 37,050.00 600,210.00
7 Keramik lantai 30 x 30 cm (kantin + dapur) m2 31.50 93,150.00 2,934,225.00

1 Pintu type P1 unit 1.00 4,017,600.00 4,017,600.00
2 Pintu type P2 unit 8.00 1,944,000.00 15,552,000.00
3 Pintu type P3 unit 7.00 1,168,440.00 8,179,080.00
4 Pintu type P4 unit 1.00 641,480.00 641,480.00
G PEKERJAAN PLAFOND
Page 10 of 28


(Rp.) (Rp.)
1 2 3 4 5 6
1 Cat dinding m2 1,019.60 23,900.00 24,368,320.50
2 Cat plafond m2 285.10 15,300.00 4,362,030.00
I PEKERJAAN TANGGA
1 Keramik lantai 30 x 30 cm (kantin dan koperasi) m2 31.50 93,150.00 2,934,225.00
2 Pekerjaan tangga selasar ( 1 tangga ) -
- Pasangan bata (1:4) m2 0.90 73,300.00 65,970.00
- Grill besi lebar 20 cm ( finhising cat ) m' 4.50 150,000.00 675,000.00
J PEKERJAAN PANTRY
1 Meja beton, camp. 1 : 2 : 3 m3 0.14 859,200.00 119,600.64
2 Penulangan kg 8.08 12,500.00 101,033.75
3 Bekisting m2 3.00 165,600.00 496,800.00
4 Kitchen zink unit 1.00 350,000.00 350,000.00
5 Kran Kitchen zink unit 1.00 100,000.00 100,000.00
Sub Total J. PEKERJAAN PANTRY 1,167,434.39
K PEKERJAAN PANGGUNG
1 RoolLag bata m' 15.48 -
2 Tanah urug m3 1.95 -
3 Pasir urug t = 5 cm m3 0.49 -
4 Lantai kerja, 5 cm m3 0.49 -
Sub Total K. PEKERJAAN PANGGUNG -
L PEKERJAAN KAMAR MANDI DAN SANITAIR

2 Urinoir bh 3.00 1,021,650.00 3,064,950.00
4 Kran air bh 7.00 39,900.00 279,300.00
5 Floor drain bh 7.00 36,300.00 254,100.00
7 Pasang pipa air limbah PVC 4 inch + acsesoris m' 20.00 80,000.00 1,600,000.00
8 Pasang pipa air kotor PVC 3 inch + acsesoris m' 20.00 74,800.00 1,496,000.00
10 Penyambungan Air Bersih (Pipa HDPE 2"+Water Meter+ Aksessories) bh 1.00 3,500,000.00 3,500,000.00
11 Septictank dan peresapannya unit 1.00 73,600.00 73,600.00
SUB TOTAL L. PEKERJAAN KAMAR MANDI DAN SANITAIR 24,233,280.00
M PEKERJAAN INSTALASI LISTRIK

1 SL 25 W bh 14.00 55,000.00 770,000.00
2 TL 40 W + armature bh 4.00 110,000.00 440,000.00
4 Saklar single bh 8.00 18,000.00 144,000.00
5 Saklar Double bh 1.00 23,000.00 23,000.00
6 Stop Kontak bh 7.00 26,000.00 182,000.00
8 Penyabungan daya listrik BP + UJL 3 x 20 A Ls 1.00 17,272,800.00 17,272,800.00
Page 11 of 28


(Rp.) (Rp.)
1 2 3 4 5 6
SUB TOTAL M. PEKERJAAN INSTALASI LISTRIK 23,881,800.00

SUB TOTAL BLOK C 1,004,857,651.26
TOTAL II. GSB SDN BALOI PERMAI BATAM KOTA LANTAI 1 3,227,689,257.53
Page 12 of 28


(Rp.) (Rp.)
1 2 3 4 5 6
III GSB SDN BALOI PERMAI BATAM KOTA LANTAI 2
BLOK A
A PEKERJAAN BETON
1 Kolom K1 (25/40)
- Beton K-250 m3 7.56 959,700.00 7,255,332.00
- Pembesian kg 1,464.96 12,500.00 18,312,042.00
- Bekisting m2 98.28 165,600.00 16,275,168.00
2 Kolom K3 (25/25)
- Beton K-250 m3 1.80 959,700.00 1,727,460.00
- Pembesian kg 310.57 12,500.00 3,882,120.00
- Bekisting m2 28.80 165,600.00 4,769,280.00
3 Balok B1 (25/50)
- Beton K-250 m3 2.63 959,700.00 2,519,212.50
- Pembesian kg 390.94 12,500.00 4,886,706.00
- Bekisting m2 26.25 167,200.00 4,389,000.00
4 Balok B2 (20/40)
- Beton K-250 m3 10.24 959,700.00 9,827,328.00
- Pembesian kg 1,307.15 12,500.00 16,339,412.00
- Bekisting m2 128.00 167,200.00 21,401,600.00
5 Balok B3 (20/40)
- Beton K-250 m3 2.16 959,700.00 2,072,952.00
- Pembesian kg 405.04 12,500.00 5,062,991.50
- Bekisting m2 27.00 167,200.00 4,514,400.00
6 Balok B4 20/40 cm
- Beton K-250 m3 2.72 959,700.00 2,610,384.00
- Pembesian kg 632.79 12,500.00 7,909,875.00
- Bekisting m2 34.00 167,200.00 5,684,800.00
7 Plat lantai 3 tebal 12 cm
- Plat Beton K 250 m3 30.12 959,700.00 28,906,164.00
- Pembesian kg 3,716.81 12,500.00 46,460,100.00
- Bekisting m2 251.00 183,060.00 45,948,060.00
- Beton K-250 m3 7.30 959,700.00 7,005,810.00
- Pembesian kg 1,080.98 12,500.00 13,512,300.00
- Bekisting m2 73.00 183,060.00 13,363,380.00
9 Balok latei (12/12)
- Beton 1 : 2 : 3 m3 0.85 859,200.00 729,976.32
- Pembesian kg 186.40 12,500.00 2,329,946.88
- Bekisting m2 14.16 95,500.00 1,352,280.00
10 Plate tangga + balok bordes + bordes (tangga tipe 2)
- Beton K-250 m3 4.47 959,700.00 4,287,219.83
- Pembesian kg 781.77 12,500.00 9,772,109.38
- Bekisting m2 40.15 183,060.00 7,349,401.35
11 Listplank ( 10/70 )
- Beton K-250 m3 5.39 859,200.00 4,631,088.00
Page 13


(Rp.) (Rp.)
- Pembesian kg 727.79 12,500.00 9,097,356.50
- Bekisting m2 115.50 95,500.00 11,030,250.00
SUB TOTAL A. PEKERJAAN BETON 345,215,505.25
B PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasangan bata (1:4) m2 315.21 73,300.00 23,105,222.85
4 Acian halus kolom, acian bawah tangga + list plank beton ekspose m2 68.40 14,400.00 984,960.00
Sub Total B. PEKERJAAN PASANGAN DAN PLESTERAN 40,003,389.75
C PEKERJAAN PANGGUNG
1 Rolaag bata m' 11.50 16,200.00 186,300.00
2 Tanah urug m3 1.41 11,800.00 16,593.75
3 Pasir urug t = 5 cm m3 0.56 111,600.00 62,775.00
4 Lantai kerja, 2.5 cm m3 0.28 741,200.00 208,462.50
Sub Total C. PEKERJAAN PANGGUNG 2,617,346.25
D PEKERJAAN LANTAI/KERAMIK
SUB TOTAL D. PEKERJAAN LANTAI/KERAMIK 45,473,700.00
E PEKERJAAN PINTU DAN JENDELA

1 Pintu type P1 unit 3.00 4,017,600.00 12,052,800.00
Sub Total E. PEKERJAAN PINTU DAN JENDELA 45,288,450.00
F PEKERJAAN PLAFOND
Sub Total F. PEKERJAAN PLAFOND 22,084,900.00
G PEKERJAAN PENGECATAN
1 Cat pada dinding m2 698.35 23,900.00 16,690,541.10
2 Cat pada plafond m2 258.20 15,300.00 3,950,460.00
Sub Total G. PEKERJAAN PENGECATAN 24,304,871.10
H PEKERJAAN TANGGA
Sub Total H. PEKERJAAN TANGGA 8,069,850.00
I PEKERJAAN SANITAIR
SUB TOTAL I. PEKERJAAN SANITAIR 3,740,000.00
Page 14


(Rp.) (Rp.)
J PEKERJAAN INSTALASI LISTRIK

1 SL 25 W bh 4.00 55,000.00 220,000.00
2 TL 40 W + armature bh 12.00 110,000.00 1,320,000.00
4 Saklar Double bh 4.00 23,000.00 92,000.00
5 Stop Kontak bh 6.00 26,000.00 156,000.00
SUB TOTAL J. PEKERJAAN INSTALASI LISTRIK 6,968,000.00

Sub Total BLOK A 543,766,012.35
BLOK B
A PEKERJAAN BETON
1 Kolom K1 25X40 cm
- Beton K-250 m3 8.64 959,700.00 8,291,808.00
- Pembesian kg 1,674.24 12,500.00 20,928,048.00
- Bekisting m2 31.20 165,600.00 5,166,720.00
2 Kolom K3 25x25 cm
- Beton K-250 m3 0.56 959,700.00 539,831.25
- Pembesian kg 396.66 12,500.00 4,958,226.00
- Bekisting m2 9.00 165,600.00 1,490,400.00
3 Kolom KP 15/15 cm
- Beton 1:2:3 m3 0.41 859,200.00 347,976.00
- Pembesian kg 75.90 12,500.00 948,770.00
- Bekisting m2 5.40 165,600.00 894,240.00
4 Balok B1 25/50 cm
- Beton K-250 m3 2.63 959,700.00 2,519,212.50
- Pembesian kg 390.94 12,500.00 4,886,706.00
- Bekisting m2 26.25 167,200.00 4,389,000.00
5 Balok B2 20/40 cm
- Beton K-250 m3 12.68 959,700.00 12,168,996.00
- Pembesian kg 1,714.94 12,500.00 21,436,729.00
- Bekisting m2 158.50 167,200.00 26,501,200.00
6 Balok B3 20/40 cm
- Beton K-250 m3 2.52 959,700.00 2,418,444.00
- Pembesian kg 352.77 12,500.00 4,409,661.50
- Bekisting m2 31.50 167,200.00 5,266,800.00
7 Balok B4 20/40 cm
- Beton K-250 m3 2.96 959,700.00 2,840,712.00
- Pembesian kg 437.42 12,500.00 5,467,767.50
- Bekisting m2 37.00 167,200.00 6,186,400.00
9 Balok B5 15/30 cm
- Beton K-250 m3 0.15 959,700.00 140,356.13
- Pembesian kg 17.27 12,500.00 215,869.06
- Bekisting m2 2.44 167,200.00 408,553.20
- Beton K-250 m3 35.10 959,700.00 33,685,470.00
- Pembesian kg 4,331.34 12,500.00 54,141,750.00
- Bekisting m2 292.50 183,060.00 53,545,050.00
- Beton K-250 m3 8.12 959,700.00 7,792,764.00
- Pembesian kg 1,202.41 12,500.00 15,030,120.00
- Bekisting m2 81.20 183,060.00 14,864,472.00
10 Balok latei 12/12 cm
- Beton 1 : 2 : 3 m3 0.91 859,200.00 779,466.24
- Pembesian kg 199.03 12,500.00 2,487,909.38
- Bekisting m2 15.12 167,200.00 2,528,064.00
- Beton K-250 m3 4.85 959,700.00 4,658,383.80
Page 15


(Rp.) (Rp.)
- Pembesian kg 849.45 12,500.00 10,618,125.00
- Bekisting m2 43.74 183,060.00 8,007,044.40
- Beton K-250 m3 5.95 959,700.00 5,710,215.00
- Pembesian kg 803.31 12,500.00 10,041,366.50
- Bekisting m2 127.50 167,200.00 21,318,000.00

1 Pasangan bata (1:4) m2 488.83 73,300.00 35,831,268.32
6 Pasangan dinding rooster m2 16.20 -
1 Rolaag bata m' 11.50 16,200.00 186,300.00
2 Tanah urug m3 1.41 11,800.00 16,593.75
3 Pasir urug t = 5 cm m3 0.56 111,600.00 62,775.00
4 Lantai kerja, 5 cm m3 0.56 741,200.00 416,925.00

1 Pintu type P1 unit 5.00 4,017,600.00 20,088,000.00
2 Pintu type P2 unit 2.00 1,944,000.00 3,888,000.00
3 Pintu type P3 unit 7.00 1,168,440.00 8,179,080.00
4 Pintu type P4 unit 1.00 641,480.00 641,480.00
F PEKERJAAN PLAFOND
1 Cat pada dinding m2 1,144.20 23,900.00 27,346,399.12
Page 16


(Rp.) (Rp.)
H PEKERJAAN TANGGA
I PEKERJAAN KAMAR MANDI DAN SANITAIR

2 Urinoir bh 3.00 1,021,650.00 3,064,950.00
4 Kran air bh 7.00 39,900.00 279,300.00
5 Floor drain bh 9.00 36,300.00 326,700.00
6 Pasang pipa air bersih PVC 1 inch + acsesoris m' 33.00 25,100.00 828,300.00
8 Pasang pipa air bekas PVC 3 inch + acsesoris m' 20.00 74,800.00 1,496,000.00
SUB TOTAL I. PEKERJAAN KAMAR MANDI DAN SANITAIR 16,858,280.00

1 SL 25 W bh 7.00 55,000.00 385,000.00
2 TL 40 W + armature bh 20.00 110,000.00 2,200,000.00
4 Saklar single bh 2.00 18,000.00 36,000.00
5 Saklar Double bh 6.00 23,000.00 138,000.00
6 Stop Kontak bh 12.00 26,000.00 312,000.00

Sub Total Instalasi listrik 710,731,587.00
BLOK C
A PEKERJAAN BETON
1 Kolom K1 25X40 cm
- Beton K-250 m3 8.64 959,700.00 8,291,808.00
- Pembesian kg 1,607.58 12,500.00 20,094,756.00
- Bekisting m2 31.20 165,600.00 5,166,720.00
2 Kolom K3 25x25 cm
- Beton K-250 m3 0.56 959,700.00 539,831.25
- Pembesian kg 396.66 12,500.00 4,958,226.00
- Bekisting m2 9.00 165,600.00 1,490,400.00
3 Kolom KP 15/15 cm
- Beton 1:2:3 m3 0.49 859,200.00 417,571.20
- Pembesian kg 176.81 12,500.00 2,210,130.00
- Bekisting m2 6.48 165,600.00 1,073,088.00
4 Balok B1 25/50 cm
- Beton K-250 m3 1.75 959,700.00 1,679,475.00
- Pembesian kg 264.96 12,500.00 3,311,998.00
- Bekisting m2 17.50 167,200.00 2,926,000.00
5 Balok B2 20/40 cm
- Beton K-250 m3 11.48 959,700.00 11,017,356.00
- Pembesian kg 1,329.55 12,500.00 16,619,388.00
- Bekisting m2 143.50 167,200.00 23,993,200.00
6 Balok B3 20/40 cm
- Beton K-250 m3 2.52 959,700.00 2,418,444.00
- Pembesian kg 331.60 12,500.00 4,145,011.50
- Bekisting m2 31.50 167,200.00 5,266,800.00
7 Balok B4 20/40 cm
Page 17


(Rp.) (Rp.)
- Beton K-250 m3 2.88 959,700.00 2,763,936.00
- Pembesian kg 425.60 12,500.00 5,319,990.00
- Bekisting m2 36.00 167,200.00 6,019,200.00
- Beton K-250 m3 34.98 959,700.00 33,570,306.00
- Pembesian kg 4,316.53 12,500.00 53,956,650.00
- Bekisting m2 291.50 183,060.00 53,361,990.00
- Beton K-250 m3 8.20 959,700.00 7,869,540.00
- Pembesian kg 1,214.26 12,500.00 15,178,200.00
- Bekisting m2 82.00 183,060.00 15,010,920.00
10 Balok latei 12/12 cm
- Beton 1 : 2 : 3 m3 22.00 859,200.00 18,902,400.00
- Pembesian kg 26.40 12,500.00 330,000.00
- Bekisting m2 16.02 167,200.00 2,677,875.20
- Beton K-250 m3 4.85 959,700.00 4,658,383.80
- Pembesian kg 849.45 12,500.00 10,618,125.00
- Bekisting m2 43.74 183,060.00 8,007,044.40
- Beton K-250 m3 5.43 959,700.00 5,213,090.40
- Pembesian kg 733.45 12,500.00 9,168,157.25
- Bekisting m2 116.40 167,200.00 19,462,080.00

1 Pasangan bata (1:4) m2 448.72 73,300.00 32,891,176.00
1 Rolaag bata m' 11.50 16,200.00 186,300.00
2 Tanah urug m3 1.41 11,800.00 16,593.75
3 Pasir urug t = 5 cm m3 0.56 111,600.00 62,775.00
4 Lantai kerja, 5 cm m3 0.56 741,200.00 416,925.00

1 Pintu type P1 unit 3.00 4,017,600.00 12,052,800.00
2 Pintu type P2 unit 2.00 1,944,000.00 3,888,000.00
3 Pintu type P3 unit 7.00 1,168,440.00 8,179,080.00
4 Pintu type P4 unit 1.00 641,480.00 641,480.00
Page 18


(Rp.) (Rp.)
F PEKERJAAN PLAFOND
1 Cat dinding m2 1,109.16 23,900.00 26,508,924.00
2 Cat plafond m2 291.50 15,300.00 4,459,950.00
H PEKERJAAN TANGGA
I PEKERJAAN KAMAR MANDI DAN SANITAIR

2 Urinoir bh 3.00 1,021,650.00 3,064,950.00
4 Kran air bh 7.00 39,900.00 279,300.00
5 Floor drain bh 9.00 36,300.00 326,700.00
SUB TOTAL I. PEKERJAAN KAMAR MANDI DAN SANITAIR 14,983,880.00

1 SL 25 W bh 6.00 55,000.00 330,000.00
2 TL 40 W + armature bh 12.00 110,000.00 1,320,000.00
4 Saklar single bh 2.00 18,000.00 36,000.00
5 Saklar Double bh 4.00 23,000.00 92,000.00
6 Stop Kontak bh 9.00 26,000.00 234,000.00

Sub Total Instalasi listrik 657,385,726.75
TOTAL III. GSB SDN BALOI PERMAI BATAM KOTA LANTAI 2 1,911,883,326.10
Page 19


(Rp.) (Rp.)
1 2 3 4 5 6
IV GSB SDN BALOI PERMAI BATAM KOTA LANTAI 3
BLOK A
A PEKERJAAN BETON
1 Kolom K2 25/40 cm
- Beton K-250 m3 9.25 959,700.00 8,877,225.00
- Pembesian kg 1,319.58 12,500.00 16,494,706.25
- Bekisting m2 120.25 165,600.00 19,913,400.00
2 Kolom K4 (25/25)
- Beton K-250 m3 2.31 959,700.00 2,219,306.25
- Pembesian kg 309.06 12,500.00 3,863,255.00
- Bekisting m2 37.00 165,600.00 6,127,200.00
3 Kolom KP ( Elv. + 08.00 )
- Beton 1:2:3 m3 0.09 859,200.00 73,461.60
- Pembesian kg 75.90 12,500.00 948,770.00
- Bekisting m2 1.14 165,600.00 188,784.00
4 Kolom K5 20/20 cm ( Elv. + 12.00 )
- Beton K-250 m3 0.28 959,700.00 268,716.00
- Pembesian kg 35.15 12,500.00 439,372.50
- Bekisting m2 5.60 165,600.00 927,360.00
5 Balok latai diatas kusen 12/12 cm
- Beton 1:2:3 m3 1.04 859,200.00 890,818.56
- Pembesian kg 240.26 12,500.00 3,003,300.00
- Bekisting m2 17.28 167,200.00 2,889,216.00
6 Ring balk RB1 20/30 cm ( Elv. + 12.00 )
- Beton K-250 m3 3.27 959,700.00 3,138,219.00
- Pembesian kg 432.61 12,500.00 5,407,657.50
- Bekisting m2 42.00 167,200.00 7,022,400.00
- Beton K-250 m3 5.64 959,700.00 5,412,708.00
- Pembesian kg 858.05 12,500.00 10,725,682.00
- Bekisting m2 75.20 167,200.00 12,573,440.00
- Beton K-250 m3 2.04 959,700.00 1,957,788.00
- Pembesian kg 376.63 12,500.00 4,707,929.00
- Bekisting m2 27.20 167,200.00 4,547,840.00
- Beton K-250 m3 2.94 959,700.00 2,821,518.00
- Pembesian kg 542.80 12,500.00 6,784,956.50
- Bekisting m2 39.20 167,200.00 6,554,240.00
10 Balok listplank beton LP 10/70 cm
- Beton K-250 m3 6.86 959,700.00 6,583,542.00
- Pembesian kg 926.03 12,500.00 11,575,382.75
- Bekisting m2 147.00 167,200.00 24,578,400.00
11 Plat talang beton tebal : 10 cm
- Beton K-250 m3 13.80 959,700.00 13,243,860.00
- Pembesian kg 2,043.50 12,500.00 25,543,800.00
- Bekisting m2 138.00 183,060.00 25,262,280.00

1 Pasangan bata (1:4) m2 401.35 73,300.00 29,418,845.05
4 Acian halus kolom + list plank beton ekspose m2 289.40 14,400.00 4,167,360.00
Page 20 of 28


(Rp.) (Rp.)
1 Rolaag bata m' 14.50 16,200.00 234,900.00
2 Tanah urug m3 1.88 11,800.00 22,125.00
3 Pasir urug t = 5 cm m3 0.75 111,600.00 83,700.00
4 Lantai kerja, 2.5 cm m3 0.38 741,200.00 277,950.00

1 Pintu type P1 unit 3.00 4,017,600.00 12,052,800.00
2 Pintu type P2 unit 2.00 1,944,000.00 3,888,000.00
F PEKERJAAN PLAFOND
1 Cat dinding m2 1,091.62 23,900.00 26,089,646.30
2 Cat plafond m2 368.20 15,300.00 5,633,460.00
4 Cat listplank tekstur kayu lebar 20 cm m2 18.20 23,900.00 434,980.00
H PEKERJAAN LABORATORIUM DAN SANITAIR

1 Kran air bh 4.00 39,900.00 159,600.00
2 Wastafel laboratorium ( double ) bh 2.00 629,720.00 1,259,440.00
3 Pasang pipa air bersih PVC 1 inch + acsesoris m' 41.00 25,100.00 1,029,100.00
6 Meja laboratorium -
- Dinding pas bata m2 4.32 73,300.00 316,656.00
- Plesteran (1:4) + acian halus m2 20.64 24,700.00 509,808.00
- Plat meja beton, tebal 10 cm m3 1.20 859,200.00 1,031,040.00
- Pembesian kg 180.00 12,500.00 2,250,000.00
- Bekesting m2 20.00 167,200.00 3,344,000.00
- Keramik 20 x 20 cm m2 22.18 88,400.00 1,960,712.00
SUB TOTAL H. PEKERJAAN LABORATORIUM DAN SANITAIR 18,771,876.00
I PEKERJAAN INSTALASI LISTRIK

1 SL 25 W bh 3.00 55,000.00 165,000.00
2 TL 40 W + armature bh 14.00 110,000.00 1,540,000.00
4 Saklar single bh 1.00 18,000.00 18,000.00
5 Saklar Double bh 4.00 23,000.00 92,000.00
6 Stop Kontak bh 11.00 26,000.00 286,000.00
Page 21 of 28


(Rp.) (Rp.)
SUB TOTAL I. PEKERJAAN INSTALASI LISTRIK 7,941,000.00
J PEKERJAAN ATAP UTAMA

3 Rabung atap spandek motif gelombang m' 52.00 88,900.00 4,622,800.00
4 Pasang Listplank tekstur kayu tebal 8mm, lebar 20 cm m' 91.00 29,240.00 2,660,840.00
Sub Total J. PEKERJAAN ATAP UTAMA 155,258,051.20

Sub Total BLOK A 669,818,116.86
BLOK B
A PEKERJAAN BETON
1 Kolom K1 (25/40)
- Beton K-250 m3 2.16 959,700.00 2,072,952.00
- Pembesian kg 401.90 12,500.00 5,023,689.00
- Bekisting m2 28.08 165,600.00 4,650,048.00
2 Kolom K2 25/40 cm
- Beton K-250 m3 10.36 959,700.00 9,942,492.00
- Pembesian kg 1,477.93 12,500.00 18,474,071.00
- Bekisting m2 134.68 165,600.00 22,303,008.00
3 Kolom K4 (25/25)
- Beton K-250 m3 3.01 959,700.00 2,885,098.13
- Pembesian kg 309.06 12,500.00 3,863,255.00
- Bekisting m2 36.00 165,600.00 5,961,600.00
4 Kolom KP ( Elv. + 08.00 )
- Beton 1:2:3 m3 0.60 859,200.00 514,231.20
- Pembesian kg 95.21 12,500.00 1,190,070.00
- Bekisting m2 7.77 165,600.00 1,286,712.00
5 Kolom K5 20/20 cm ( Elv. + 12.00 )
- Beton K-250 m3 0.60 959,700.00 575,820.00
- Pembesian kg 75.32 12,500.00 941,512.50
- Bekisting m2 12.00 165,600.00 1,987,200.00
6 Balok latei diatas kusen 12/12 cm
- Beton 1:2:3 m3 1.53 859,200.00 1,311,482.88
- Pembesian kg 353.72 12,500.00 4,421,525.00
- Bekisting m2 25.44 167,200.00 4,253,568.00
- Beton K-250 m3 4.08 959,700.00 3,915,576.00
- Pembesian kg 560.34 12,500.00 7,004,204.00
- Bekisting m2 54.40 167,200.00 9,095,680.00
- Beton K-250 m3 7.05 959,700.00 6,765,885.00
- Pembesian kg 1,072.57 12,500.00 13,407,102.50
- Bekisting m2 94.00 167,200.00 15,716,800.00
- Beton K-250 m3 2.53 959,700.00 2,432,839.50
- Pembesian kg 468.02 12,500.00 5,850,294.13
- Bekisting m2 33.80 167,200.00 5,651,360.00
- Beton K-250 m3 3.78 959,700.00 3,627,666.00
- Pembesian kg 697.88 12,500.00 8,723,515.50
- Bekisting m2 50.40 167,200.00 8,426,880.00
11 Balok B2 20/40 cm
- Beton K-250 m3 2.20 959,700.00 2,111,340.00
- Pembesian kg 361.50 12,500.00 4,518,703.75
- Bekisting m2 27.50 167,200.00 4,598,000.00
- Beton K-250 m3 7.93 959,700.00 7,611,380.70
- Pembesian kg 1,070.46 12,500.00 13,380,801.87
- Bekisting m2 169.95 167,200.00 28,415,640.00
Page 22 of 28


(Rp.) (Rp.)
- Beton K-250 m3 17.76 959,700.00 17,044,272.00
- Pembesian kg 2,629.90 12,500.00 32,873,760.00
- Bekisting m2 177.60 183,060.00 32,511,456.00
14 Plat beton tebal : 15 cm (dudukan tangki air)
- Beton K-250 m3 4.73 959,700.00 4,534,582.50
- Pembesian kg 466.45 12,500.00 5,830,650.00
- Bekisting m2 31.50 183,060.00 5,766,390.00

1 Pasangan bata (1:4) m2 582.28 73,300.00 42,681,028.71
2 Plesteran (1:4) + acian halus m2 1,163.29 24,700.00 28,733,260.53
1 Rolaag bata m' 17.50 16,200.00 283,500.00
2 Tanah urug m3 2.34 11,800.00 27,656.25
3 Pasir urug t = 5 cm m3 0.94 111,600.00 104,625.00
4 Lantai kerja, 5 cm m3 0.94 741,200.00 694,875.00

1 Pintu type P1 unit 5.00 4,017,600.00 20,088,000.00
2 Pintu type P2 unit 2.00 1,944,000.00 3,888,000.00
3 Pintu type P3 unit 7.00 1,168,440.00 8,179,080.00
4 Pintu type P4 unit 1.00 641,480.00 641,480.00
F PEKERJAAN PLAFOND
1 Cat dinding m2 1,480.23 23,900.00 35,377,494.61
Page 23 of 28


(Rp.) (Rp.)
H PEKERJAAN KAMAR MANDI DAN SANITAIR

2 Urinoir bh 3.00 1,021,650.00 3,064,950.00
4 Kran air bh 7.00 39,900.00 279,300.00
5 Floor drain bh 9.00 36,300.00 326,700.00
6 Tangki air fiberglass kapasitas 1000 ltr + acsesoris bh 1.00 2,000,000.00 2,000,000.00
SUB TOTAL H. PEKERJAAN KAMAR MANDI DAN SANITAIR 20,076,880.00

1 SL 25 W bh 7.00 55,000.00 385,000.00
2 TL 40 W + armature bh 20.00 110,000.00 2,200,000.00
4 Saklar single bh 2.00 18,000.00 36,000.00
5 Saklar Double bh 6.00 23,000.00 138,000.00
6 Stop Kontak bh 12.00 26,000.00 312,000.00

4 Talang atap spandek motif gelombang m' 14.40 141,200.00 2,033,280.00
6 Penangkal petir radius 50 m + instalasi ls 1.00 25,000,000.00 25,000,000.00

Sub Total BLOK B 908,633,524.12
BLOK C
A PEKERJAAN BETON
1 Kolom K2 25/40 cm
- Beton K-250 m3 8.51 959,700.00 8,167,047.00
- Pembesian kg 1,214.01 12,500.00 15,175,129.75
- Bekisting m2 110.63 165,600.00 18,320,328.00
2 Kolom K4 (25/25)
- Beton K-250 m3 2.08 959,700.00 1,997,375.63
- Pembesian kg 278.15 12,500.00 3,476,929.50
- Bekisting m2 32.40 165,600.00 5,365,440.00
3 Kolom KP ( Elv. + 08.00 )
- Beton 1:2:3 m3 0.60 859,200.00 514,231.20
- Pembesian kg 272.02 12,500.00 3,400,200.00
- Bekisting m2 7.77 165,600.00 1,286,712.00
4 Kolom K5 20/20 cm ( Elv. + 12.00 )
- Beton K-250 m3 0.28 959,700.00 268,716.00
- Pembesian kg 35.15 12,500.00 439,372.50
- Bekisting m2 5.60 165,600.00 927,360.00
5 Kolom K6 20/20 cm ( Elv. + 12.00 )
- Beton K-250 m3 0.24 959,700.00 230,328.00
- Pembesian kg 30.13 12,500.00 376,605.00
- Bekisting m2 4.80 165,600.00 794,880.00
6 Kolom K6 20/20 cm ( Elv. + 13.50 )
- Beton K-250 m3 0.24 959,700.00 230,328.00
- Pembesian kg 30.13 12,500.00 376,605.00
Page 24 of 28


(Rp.) (Rp.)
- Bekisting m2 4.80 165,600.00 794,880.00
7 Balok latei diatas kusen 12/12 cm
- Beton 1:2:3 m3 1.53 859,200.00 1,311,482.88
- Pembesian kg 353.72 12,500.00 4,421,525.00
- Bekisting m2 25.44 167,200.00 4,253,568.00
- Beton K-250 m3 2.88 959,700.00 2,763,936.00
- Pembesian kg 395.53 12,500.00 4,944,144.00
- Bekisting m2 38.40 167,200.00 6,420,480.00
- Beton K-250 m3 6.78 959,700.00 6,506,766.00
- Pembesian kg 1,031.49 12,500.00 12,893,639.00
- Bekisting m2 90.40 167,200.00 15,114,880.00
- Beton K-250 m3 1.61 959,700.00 1,540,318.50
- Pembesian kg 296.32 12,500.00 3,704,032.38
- Bekisting m2 21.40 167,200.00 3,578,080.00
- Beton K-250 m3 1.86 959,700.00 1,785,042.00
- Pembesian kg 343.40 12,500.00 4,292,523.50
- Bekisting m2 24.80 167,200.00 4,146,560.00
- Beton K-250 m3 1.35 959,700.00 1,295,595.00
- Pembesian kg 249.24 12,500.00 3,115,541.25
- Bekisting m2 18.00 167,200.00 3,009,600.00
- Beton K-250 m3 6.02 959,700.00 5,777,394.00
- Pembesian kg 812.75 12,500.00 10,159,367.75
- Bekisting m2 129.00 167,200.00 21,568,800.00
- Beton K-250 m3 12.45 959,700.00 11,948,265.00
- Pembesian kg 1,843.60 12,500.00 23,044,950.00
- Bekisting m2 124.50 183,060.00 22,790,970.00

1 Pasangan bata (1:4) m2 360.65 73,300.00 26,435,630.34
1 Rolaag bata m' 5.50 16,200.00 89,100.00
2 Tanah urug m3 0.47 11,800.00 5,531.25
3 Pasir urug t = 5 cm m3 0.19 111,600.00 20,925.00
4 Lantai kerja, 5 cm m3 0.19 741,200.00 138,975.00
5 Keramik lantai homogeneous 60 x 60 cm m2 4.85 147,300.00 714,405.00
Sub Total C. PEKERJAAN PANGGUNG 968,936.25
Page 25 of 28


(Rp.) (Rp.)
1 Pintu type P1 unit 2.00 4,017,600.00 8,035,200.00
2 Pintu type P2 unit 4.00 1,944,000.00 7,776,000.00
3 Pintu type P3 unit 7.00 1,168,440.00 8,179,080.00
4 Pintu type P4 unit 1.00 641,480.00 641,480.00
F PEKERJAAN PLAFOND
1 Cat dinding m2 960.42 23,900.00 22,954,028.44
H PEKERJAAN KAMAR MANDI DAN SANITAIR

2 Urinoir bh 3.00 1,021,650.00 3,064,950.00
4 Kran air bh 7.00 39,900.00 279,300.00
5 Floor drain bh 9.00 36,300.00 326,700.00
6 Tangki air fiberglass kapasitas 1000 ltr + acsesoris bh 1.00 2,000,000.00 2,000,000.00
SUB TOTAL H. PEKERJAAN KAMAR MANDI DAN SANITAIR 18,730,480.00

1 SL 25 W bh 7.00 55,000.00 385,000.00
2 TL 40 W + armature bh 10.00 110,000.00 1,100,000.00
4 Saklar single bh 3.00 18,000.00 54,000.00
5 Saklar Double bh 3.00 23,000.00 69,000.00
6 Stop Kontak bh 11.00 26,000.00 286,000.00


Sub Total BLOK C 669,379,683.04
TOTAL IV. GSB SDN BALOI PERMAI BATAM KOTA LANTAI 3 2,247,831,324.02
Page 26 of 28


(Rp.) (Rp.)
1 2 3 4 5 6
V PEKERJAAN EKSTERNAL
D PEKERJAAN JALAN MASUK DAN SALURAN

1 Pasangan rolag bata trap masuk m' 27.00 22,000.00 594,000.00
2 Saluran V 60
- Galian tanah m3 113.95 24,400.00 2,780,384.88
- Urugan kembali m3 37.98 11,700.00 444,405.78
- Pemasangan Saluran V 60 m' 271.31 894,940.00 242,806,171.40
- Bak kontrol 80 x 80 cm bh 8.00 339,000.00 2,712,000.00
3 Saluran U 20 keliling bangunan
- Galian tanah m3 12.84 24,400.00 313,296.00
- Urugan kembali m3 4.28 11,700.00 50,076.00
- Pemasangan Saluran U 20 m' 107.00 44,300.00 4,740,100.00
- Bak kontrol 40 x 40 cm bh 4.00 158,400.00 633,600.00
- Plat beton penutup saluran U 20 tebal 10 cm, beton 1:2:3 m3 0.72 866,300.00 623,736.00
4 Gorong - gorong dia. 80 cm m' 12.00 855,480.00 10,265,760.00
5 Grill besi penutup saluran m' 13.50 150,000.00 2,025,000.00
Sub Total D. PEKERJAAN JALAN MASUK DAN SALURAN 267,988,530.06

TOTAL V. PEKERJAAN EKSTERNAL 267,988,530.06
Page 27 of 28
No Sekolah Luas Atap satuan
1 SDN 18 Tembesi 547.81 m2
2 SMPN Kec. Batam Kota 568.98 m2
3 SDN Lanjutan Sei Pelunggut 931.08 m2
4 SDN Kec. Sei Beduk 444.75 m2
5 SMPN Dapur 12 570 m2
TOTAL 3062.62 m2

Rab SDN Baloi Permai Batam Kota

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rab SDN Baloi Permai Batam Kota

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI

RENCANA ANGGARAN BIAYA

PROGRAM : PEMERATAAN PELAYANAN PENDIDIKAN DAN PERLUASAN KESEMPATAN BELAJAR

No. URAIAN PEKERJAAN JUMLAH

I PEKERJAAN PERSIAPAN Rp 211,329,515

PROGRAM : PEMERATAAN PELAYANAN PENDIDIKAN DAN PERLUASAN KESEMPATAN BELAJAR

No URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

1 Papan nama proyek ls 1.00 500,000.00 500,000.00

TOTAL I. PEKERJAAN PERSIAPAN 211,329,515.00

PROGRAM : PEMERATAAN PELAYANAN PENDIDIKAN DAN PERLUASAN KESEMPATAN BELAJAR

HARGA SATUAN JUMLAH HARGA

II GSB SDN BALOI PERMAI BATAM KOTA LANTAI 1

SUB TOTAL A. PEKERJAAN PERSIAPAN 4,197,600.00

B PEKERJAAN TANAH DAN PONDASI

SUB TOTAL B. PEKERJAAN TANAH DAN PONDASI 352,325,548.60

PROGRAM : PEMERATAAN PELAYANAN PENDIDIKAN DAN PERLUASAN KESEMPATAN BELAJAR

HARGA SATUAN JUMLAH HARGA

- Bekisting m2 27.00 167,200.00 4,514,400.00

SUB TOTAL C. PEKERJAAN BETON 422,993,026.37

D PEKERJAAN PASANGAN DAN PLESTERAN

SUB TOTAL D. PEKERJAAN PASANGAN DAN PLESTERAN 52,016,893.49

F PEKERJAAN PINTU DAN JENDELA

SUB TOTAL F. PEKERJAAN PINTU DAN JENDELA 49,694,050.00

PROGRAM : PEMERATAAN PELAYANAN PENDIDIKAN DAN PERLUASAN KESEMPATAN BELAJAR

HARGA SATUAN JUMLAH HARGA

SUB TOTAL G. PEKERJAAN PLAFOND 18,873,300.00

SUB TOTAL H. PEKERJAAN PENGECATAN 29,356,475.66

SUB TOTAL I. PEKERJAAN TANGGA 11,193,534.80

SUB TOTAL J. PEKERJAAN SANITAIR 9,747,700.00

K PEKERJAAN INSTALASI LISTRIK

SUB TOTAL K. PEKERJAAN INSTALASI LISTRIK 6,698,000.00

L PEKERJAAN ATAP ENTRANCE

Sub Total L. PEKERJAAN ATAP ENTRANCE 19,460,653.00

SUB TOTAL A. PEKERJAAN PERSIAPAN 4,696,600.00

B PEKERJAAN TANAH DAN PONDASI

PROGRAM : PEMERATAAN PELAYANAN PENDIDIKAN DAN PERLUASAN KESEMPATAN BELAJAR

HARGA SATUAN JUMLAH HARGA

SUB TOTAL B. PEKERJAAN TANAH DAN PONDASI 372,654,999.15

PROGRAM : PEMERATAAN PELAYANAN PENDIDIKAN DAN PERLUASAN KESEMPATAN BELAJAR

HARGA SATUAN JUMLAH HARGA

- Pembesian kg 352.77 12,500.00 4,409,661.50

SUB TOTAL C. PEKERJAAN BETON 474,981,492.75

D PEKERJAAN PASANGAN DAN PLESTERAN

SUB TOTAL D. PEKERJAAN PASANGAN DAN PLESTERAN 65,645,786.94

SUB TOTAL E. PEKERJAAN LANTAI/KERAMIK 84,390,781.25

F PEKERJAAN PINTU DAN JENDELA

PROGRAM : PEMERATAAN PELAYANAN PENDIDIKAN DAN PERLUASAN KESEMPATAN BELAJAR

HARGA SATUAN JUMLAH HARGA

SUB TOTAL F. PEKERJAAN PINTU DAN JENDELA 66,901,020.00

SUB TOTAL G. PEKERJAAN PLAFOND 26,334,450.00

SUB TOTAL H. PEKERJAAN PENGECATAN 33,288,780.16

SUB TOTAL I. PEKERJAAN TANGGA 10,585,534.10

J PEKERJAAN KAMAR MANDI DAN SANITAIR

SUB TOTAL J. PEKERJAAN KAMAR MANDI DAN SANITAIR 34,429,570.00

K PEKERJAAN INSTALASI LISTRIK

SUB TOTAL K. PEKERJAAN INSTALASI LISTRIK 8,187,000.00

SUB TOTAL A. PEKERJAAN PERSIAPAN 4,247,500.00

PROGRAM : PEMERATAAN PELAYANAN PENDIDIKAN DAN PERLUASAN KESEMPATAN BELAJAR

HARGA SATUAN JUMLAH HARGA

B PEKERJAAN TANAH DAN PONDASI

SUB TOTAL B. PEKERJAAN TANAH DAN PONDASI 341,313,846.00

PROGRAM : PEMERATAAN PELAYANAN PENDIDIKAN DAN PERLUASAN KESEMPATAN BELAJAR

HARGA SATUAN JUMLAH HARGA