RENCANA ANGGARAN BIAYA

PEMBANGUNAN PONDOK PESANTREN

No Item Pekerjaan Volume Sat Harga Satuan

1 PEKERJAAN SIPIL,ARS,ME 1 LS 2,641,594,667

2 PEKERJAAN BAJA 1 LS 1,554,540,602

SUB TOTAL
FEE MANAGEMENT 5%
FEE KONSULTAN 10%
PPH / PPN

TOTAL
Total

2,641,594,667

1,554,540,602

4,196,135,269
209,806,763
419,613,527
-

4,825,555,559
 Proyek : Pembangunan sekolah alquran
lokasi : diweek jombang
Item Pekerjaan : Sipil, Arsitektur, ME

No Item Pekerjaan Volume Sat Harga Satuan

A PEKERJAAN PERSIAPAN
1 Pembuatan Direksi Keet & gudang 1 ls 20,000,000
2 Listrik Kerja 1 ls 8,000,000
3 Air Kerja 1 ls 5,000,000
3 Pembersihan Lahan 480 m2 9,900.00
4 Uitzet - Bowplank 92 m' 136,923.05

B PEKERJAAN TANAH
1 Galian Pondasi 51.84 m3 77,550.00
2 Galian Sloof 200.400 32 m3 77,550.00
3 Buang tanah 42 m3 60,000.00
4 Urug Kembali 41.84 m3 56,100.00
5 Urugan sirtu padat 183 m3 150,000.00

C PEKERJAAN PONDASI
1 Strouss h: 6m @:2 288 m' 524,329.05
2 Lantai Kerja pondasi setempat 34.56 m2 62,340
2 Pondasi Setempat 10.368 m3 4,446,994.61
3 Kolom Pedestal 420x220 n:24 3.3264 m3 4,446,994.61

D PEKERJAAN BETON
1 Cor Lantai 1 h: 15 cm k 250 besi d 10mm double 54.9 m3 4,746,240.81
2 Cor Lantai 2 h: 15 cm k 250 besi d 10mm double 54.9 m3 4,746,240.81
3 Cor roof top h: 12 cm k 250 besi d 8mm double 43.92 m3 4,746,240.81
4 Sloof 200.400 15.2 m3 4,461,731.31
5 Pek.kolom praktis 192 m'
6 Pek balok latei 380 m' 78,576.41

E PEKERJAAN PASANGAN
1 Pasangan 1/2 bata 1:4 1466 m2 252,584.86
Plester & Aci 2932 m2 106,885.68
3 Pekerjaan keramik lt dasar 366 m2 120,958.00
4 Pekerjaan keramik lt satu 366 m2 120,958.00
5 Pekerjaan keramik lt dua 366 m2 120,958.00
6 Pekerjaan keramik kamar mandi 52.5 m2 120,958.00
7 Pekerjaan keramik dinding kamar mandi 51 m2 120,958.00
8 Pek. Partisi kamar mandi 30 m2 200,000.00
9 Pek. Partisi
10 pekerjaan cat dinding 2932 m2 26,000.00
11 Plafond bawah kamar mandi kalsiboard 52.5 m2 97,208.10

F PEKERJAAN PINTU & JENDELA

 JENDELA LANTAI 1
uk 6 x 3,5 kaca 1 cm 1 pcs 9,702,000
uk 5 x 3,5 kaca 1 cm 1 pcs 8,085,000
uk 6 x 2,5 kaca 1 cm 3 pcs 6,930,000
uk 4 x 2,5 kaca 1 cm 1 pcs 4,620,000
uk 4 x 4 kaca 1 cm 1 pcs 7,392,000
uk 6 x 0,9 kaca 1 cm 2 pcs 2,494,800
PINTU LANTAI 1
P1 uk 1,6 x 2,5 5 pcs 5,500,000
p2 uk toilet 4 pcs 350,000

JENDELA LANTAI 2
uk 6 x 3,5 kaca 1 cm 1 pcs 9,702,000
uk 5 x 3,5 kaca 1 cm 4 pcs 8,085,000
uk 6 x 2,5 kaca 1 cm 3 pcs 6,930,000
uk 4 x 2,5 kaca 1 cm 1 pcs 4,620,000
uk 6 x 0,9 kaca 1 cm 2 pcs 2,494,800
uk 4 x 3,5 kaca 1 cm 1 pcs 6,468,000
PINTU LANTAI 2
P1 uk 1,6 x 2,5 5 pcs 5,500,000
p2 uk toilet 4 pcs 350,000

JENDELA LANTAI 3
uk 6 x 3,5 kaca 1 cm 1 pcs 9,702,000
uk 6,6 x 4 kaca 1 cm 1 pcs 12,196,800
uk 3,2 x 3,5 kaca 1 cm 1 pcs 5,174,400
uk 6 x 2,5 kaca 1 cm 3 pcs 6,930,000
uk 4 x 2,5 kaca 1 cm 1 pcs 4,620,000
uk 7 x 3,5 kaca 1 cm 1 pcs 11,319,000
uk 6 x 0,9 kaca 1 cm 2 pcs 2,494,800
uk 4 x 3,5 kaca 1 cm 1 pcs 6,468,000
PINTU LANTAI 3
P1 uk 1,6 x 2,5 5 pcs 5,500,000
p2 uk toilet 4 pcs 350,000

G PEKERJAAN SANITASI
1 Pasang bak mandi 12 pcs 300,000.00
2 Pasang kloset jongkok eksamerican standart 12 pcs 350,000.00
3 kran air 12 pcs 52,000.00
4 kitchen zink 1 pcs 500,000.00
5 Instalasi air bersih pvc 2" 160 m' 46,000.00
6 Instalasi air kotor 64 m' 113,700.00
7 Floor drain 12 pcs 33,000.00
8 Septictank bioteck 1 pcs 4,000,000.00
9 Tandon air 1m3 2 pcs 1,250,000.00
10 Pompa air ex shimitzu 1 pcs 2,849,900.00

G PEKERJAAN INSTALASI LISTRIK

 1 MCB 10 A 10KA 1 pcs 233,000.00
2 MCCB 40A 3 pcs 475,000.00
3 Saklar Ganda 23 pcs 39,200.00
4 Stopkontak 23 pcs 34,700.00
5 Titik lampu TL 1x 36wat 45 pcs 420,000.00
6 Inst.listrik nym 4x4 230 m' 70,000.00

H PEKERJAAN LAIN-LAIN
1 TULISAN PAPAN NAMA 1 ls 10,000,000
2 Railling kecil finish cat 50.4 m2 400,000
lt 1 0
lt 2 27.45
lt 3 22.95
3 Railling besar 123.6 m2 600,000
lt 1 0
lt 2 60
lt 3 63.6
4 Railling Utama depan 144 780,000
5 Kolam 1 ls 10,000,000

TOTAL PEKERJAAN SIPIL

 Total

20,000,000.00
8,000,000.00
5,000,000.00
4,752,000.00
12,596,920.60

4,020,192.00
2,481,600.00
2,520,000.00
2,347,224.00
27,450,000.00

151,006,767.28
2,154,470.40
46,106,440.12
14,792,482.87

260,568,620.49
260,568,620.49
208,454,896.39
67,818,315.92
-
29,859,035.80

370,289,404.76
313,388,813.76
44,270,628.00
44,270,628.00
44,270,628.00
6,350,295.00
6,168,858.00
6,000,000.00

76,232,000.00
5,103,425.25
 9,702,000.00 21 M2 462,000 9,702,000
8,085,000.00 17.5 M2 462,000 8,085,000
20,790,000.00 15 M2 462,000 6,930,000
4,620,000.00 10 M2 462,000 4,620,000
7,392,000.00 16 M2 462,000 7,392,000
4,989,600.00 5.4 M2 462,000 2,494,800

27,500,000.00
1,400,000.00

9,702,000.00 21 M2 462,000 9,702,000

32,340,000.00 17.5 M2 462,000 8,085,000
20,790,000.00 15 M2 462,000 6,930,000
4,620,000.00 10 M2 462,000 4,620,000
4,989,600.00 5.4 M2 462,000 2,494,800
6,468,000.00 14 M2 462,000 6,468,000

27,500,000.00
1,400,000.00

9,702,000.00 21 M2 462,000 9,702,000

12,196,800.00 26.4 M2 462,000 12,196,800
5,174,400.00 11.2 M2 462,000 5,174,400
20,790,000.00 15 M2 462,000 6,930,000
4,620,000.00 10 M2 462,000 4,620,000
11,319,000.00 24.5 M2 462,000 11,319,000
4,989,600.00 5.4 M2 462,000 2,494,800
6,468,000.00 14 M2 462,000 6,468,000

27,500,000.00
1,400,000.00

3,600,000.00
4,200,000.00
624,000.00
500,000.00
7,360,000.00
7,276,800.00
396,000.00
4,000,000.00
2,500,000.00
2,849,900.00
2.1
 233,000.00
1,425,000.00
901,600.00
798,100.00
18,900,000.00
16,100,000

10,000,000
20,160,000

74,160,000

112,320,000
10,000,000

2,641,594,667
11 23.1 2500000
108,225
 Proyek : Pembangunan sekolah alquran
lokasi : diweek jombang
Item Pekerjaan : Baja

No Item Pekerjaan Volume Sat Harga Satuan Total

A PEKERJAAN KOLOM
1 WF 300.150.6,5.9 ex GG 11626.56 kg 18,500 215,091,360
2 WF 300.150.6,5.9 ex GG u baja ringan 3699.36 kg 18,500 68,438,160
3 Base Plate 12mm 157.248 kg 18,500 2,909,088
4 Plat Rib 84.24 kg 18,500 1,558,440
5 Angkur 4xM19x750 96 pcs 50,000 4,800,000

B PEKERJAAN BALOK LT 1
1 Balok Induk WF 250.125.6.9 5796.218 kg 18,500 107,230,036
2 Balok Anak WF 150.75.5.7 3375.273 kg 18,500 62,442,545
3 Pelat 10 mm 1165 kg 18,500 21,552,500
4 Bondeks + Scafolding 352 m2 250,000 88,000,000

C PEKERJAAN BALOK LT 2
1 Balok Induk WF 250.125.6.9 5796.218 kg 18,500 107,230,036
2 Balok Anak WF 150.75.5.7 3375.273 kg 18,500 62,442,545
3 Pelat 10mm 1165 kg 18,500 21,552,500
4 Bondeks 352 m2 250,000 88,000,000

D PEKERJAAN BALOK ROOF TOP

1 Balok Induk WF 200 4177.455 kg 18,500 77,282,909
2 Balok Anak WF 150 3375.273 kg 18,500 62,442,545
3 Pelat 8mm 935 kg 18,500 17,297,500
4 Bondeks 352 m2 250,000 88,000,000

E PEKERJAAN TANGGA
1 Tangga Utama 3 pcs 25,000,000 75,000,000
2 Tangga kecil 3 pcs 19,000,000 57,000,000
3 Tangga monyet 1 pcs 5,000,000 5,000,000
4 aceesoris pipa hitam 1" 60.9 kg 18,500 1,126,650

F PEKERJAN FINISHING
1 Cat 41,029 kg 5,000 205,143,785

G PEKERJAAN ATAP BAJA RINGAN

1 kencana truss + genteng 460 m2 250,000 115,000,000

TOTAL 1,554,540,602
baja GG 12,700

KPPS 12,500 KARAWANG