RENCANA ANGGARAN BIAYA

No Uraian Pekerjaan Satuan Volume

I PEKERJAAN PERSIAPAN
1 Pengukuran Dan Pemasangan Bouwplank ls 1.00

III PEMBUATAN WC KEPSEK

1 Galian tanah pondasi M3 0.72
2 Pondasi Menerus Pasangan Batu SP 1:4 M3 0.60
3 Urugan tanah peninggian lantai M3 0.45
4 Cor Tumbuk lantai M3 0.16
5 Pasang keramik anti slip 30x30 M2 2.25
6 Sloof 15/15 M3 0.14
7 pasangan 1/2 bata M2 11.25
8 Plesteran Sp 1:4 M2 22.50
9 Acian dinding M2 22.50
10 Pengecatan dinding M2 22.50
11 Ring balok 15/15 M3 0.14
12 Kolom praktis M1 5.00
13 Rangka Atap baja ringan M2 4.00
14 Atap Alumunium M2 4.00
15 Pintu PVC Bh 1.00
16 Kloset Duduk Bh 1.00
17 Mata Kran 1/2" Bh 1.00
18 Instalasi pipa air bersih PVC 1/2" M1 5.00
19 Instalasi pipa air kotor 4" M1 5.00
20 Septictank Tradisional ukuran 1x1x1 Bh 1.00

IV PEMBUATAN KANOPY ATAP LANTAI 1-3 DAN PERBAIKAN ATAP

1 Atap Alumunium M2 168.00
2 Rangka Alumunium M2 168.00
3 Perbaikan Atap Ls 1.00
4 Perbaikan plafond Ls 1.00
5 Listplank GRC M1 177.18

(A) SUBTOTAL
(B) PPn 10%
TOTAL ( A ) + ( B )
PEMBULATAN
Harga Satuan Jumlah

500,000.00 500,000.00
500,000.00
-
102,850.00 74,052.00
969,643.00 581,785.80
36,850.00 16,582.50
986,830.00 155,425.73
151,366.00 340,573.50
4,631,225.00 625,215.38
155,208.00 1,746,090.00
80,969.00 1,821,802.50
50,300.00 1,131,750.00
54,036.00 1,215,810.00
163,547.00 22,896.58
134,510.00 672,550.00
277,024.00 1,108,096.00
219,406.00 877,624.00
850,000.00 850,000.00
1,989,860.00 1,989,860.00
159,431.00 159,431.00
54,813.00 274,065.00
149,413.00 747,065.00
5,000,000.00 5,000,000.00
19,410,674.98
-
219,406.00 36,860,208.00
277,024.00 46,540,032.00
5,000,000.00 5,000,000.00
5,000,000.00 5,000,000.00
130,116.00 23,053,952.88
116,454,192.88
136,364,867.86
13,636,486.79
150,001,354.65
150,000,000.00
 RENCANA ANGGARAN BIAYA

No Uraian Pekerjaan Satuan Volume

I PEKERJAAN PERSIAPAN
1 Pengukuran Dan Pemasangan Bouwplank ls 1.00

II PEKERJAAN PEMBUATAN WC MURID

1 Bongkaran WC lama LS 1.00
2 Galian tanah pondasi M3 2.40
3 Pondasi Menerus Pasangan Batu SP 1:4 M3 2.00
4 Urugan tanah peninggian lantai M3 2.00
5 Cor Tumbuk lantai M3 0.56
6 Pasang keramik anti slip 30x30 M2 8.00
7 Sloof 15/15 M3 0.45
8 pasangan 1/2 bata M2 35.18
9 Plesteran Sp 1:4 M2 70.36
10 Acian dinding M2 70.36
11 Pengecatan dinding M2 70.36
12 Ring balok 15/15 M1 17.00
13 Kolom praktis M1 30.00
14 Rangka Atap baja ringan M2 12.50
15 Atap Alumunium M2 12.50
16 Pintu PVC Bh 4.00
17 Kloset jongkok Bh 4.00
18 Mata Kran 1/2" Bh 5.00
19 Instalasi pipa air bersih PVC 1/2" M1 12.00
20 Instalasi pipa air kotor 4" M1 10.00

III PEMBUATAN WC KEPSEK

1 Galian tanah pondasi M3 0.72
2 Pondasi Menerus Pasangan Batu SP 1:4 M3 0.60
3 Urugan tanah peninggian lantai M3 0.45
4 Cor Tumbuk lantai M3 0.16
5 Pasang keramik anti slip 30x30 M2 2.25
6 Sloof 15/15 M3 0.14
7 pasangan 1/2 bata M2 11.25
8 Plesteran Sp 1:4 M2 22.50
9 Acian dinding M2 22.50
10 Pengecatan dinding M2 22.50
11 Ring balok 15/15 M3 0.14
12 Kolom praktis M1 5.00
13 Rangka Atap baja ringan M2 4.00
14 Atap Alumunium M2 4.00
15 Pintu PVC Bh 1.00
16 Kloset Duduk Bh 1.00
 17 Mata Kran 1/2" Bh 1.00
18 Instalasi pipa air bersih PVC 1/2" M1 5.00
19 Instalasi pipa air kotor 4" M1 5.00
20 Septictank Tradisional ukuran 1x1x1 Bh 1.00

IV PEMBUATAN KANOPY ATAP LANTAI 1-3 DAN PERBAIKAN ATAP

1 Atap Alumunium M2 168.00
2 Rangka Alumunium M2 168.00
3 Perbaikan Atap Ls 1.00
4 Perbaikan plafond Ls 1.00
5 Listplank GRC M1 173.26

(A) SUBTOTAL
(B) PPn 10%
TOTAL ( A ) + ( B )
PEMBULATAN
Harga Satuan Jumlah

500,000.00 500,000.00
500,000.00
-
750,000.00 750,000.00
102,850.00 246,840.00
969,643.00 1,939,286.00
36,850.00 73,700.00
986,830.00 552,624.80
151,366.00 1,210,928.00
4,631,225.00 2,084,051.25
155,208.00 5,460,217.44
80,969.00 5,696,978.84
50,300.00 3,539,108.00
54,036.00 3,801,972.96
163,547.00 2,780,299.00
134,510.00 4,035,300.00
277,024.00 3,462,800.00
219,406.00 2,742,575.00
850,000.00 3,400,000.00
809,643.00 3,238,572.00
159,431.00 797,155.00
54,813.00 657,756.00
149,413.00 1,494,130.00
47,964,294.29
-
102,850.00 74,052.00
969,643.00 581,785.80
36,850.00 16,582.50
986,830.00 155,425.73
151,366.00 340,573.50
4,631,225.00 625,215.38
155,208.00 1,746,090.00
80,969.00 1,821,802.50
50,300.00 1,131,750.00
54,036.00 1,215,810.00
163,547.00 22,896.58
134,510.00 672,550.00
277,024.00 1,108,096.00
219,406.00 877,624.00
850,000.00 850,000.00
1,989,860.00 1,989,860.00
 159,431.00 159,431.00
54,813.00 274,065.00
149,413.00 747,065.00
5,000,000.00 5,000,000.00
19,410,674.98
-
219,406.00 36,860,208.00
277,024.00 46,540,032.00
4,000,000.00 4,000,000.00
4,000,000.00 4,000,000.00
130,116.00 22,543,247.58
113,943,487.58
181,818,456.85
18,181,845.69
200,000,302.54
200,000,000.00
 RENCANA ANGGARAN BIAYA

No Uraian Pekerjaan Satuan Volume

I PEKERJAAN PERSIAPAN
1 Pengukuran Dan Pemasangan Bouwplank M2 161.59
2 Pembuatan Direksi Keet M2 9.00

II PEKERJAAN PONDASI
1 Galian Tanah Pondasi M3 44.42
2 Urugan Kembali M3 13.33
3 Urugan Pasir M3 3.91
4 Pondasi Menerus Pasangan Batu SP 1:4 M3 19.93
5 Cor Lantai Kerja Tbl 10 Cm M3 1.15
6 Cor Telapak 120x120x25 M3 2.88
7 Cor Kolom Pondasi 40x60x120 M3 2.30

III PEKERJAAN BETON

1 Cor Sloof 15/20 M3 2.21
2 Cor Kolom 40/60 M3 6.72
3 Cor Kolom Praktis 15/15 M1 70.00
4 Cor Kolom 25/40 M3 2.45
4 Cor Kolom 25/30 M3 2.10
5 Cor Balok 30/60 M3 13.28
6 Cor Balok 20/40 M3 6.05
7 Cor Ring Balok 15/20 M1 104.20
8 Cor Plat Lantai M3 24.68

IV PEKERJAAN LANTAI
1 Urugan Pasir M3 13.68
2 Cor Tumbuk 1:3:5 M3 19.55
3 Pasangan Keramik 40x40 Lantai I M2 195.49
4 Pasangan Keramik40x40 Lantai II M2 204.53
5 Pasang Plint Keramik 10/40 M2 24.70

V PEKERJAAN DINDING
1 Pasangan 1/2 Bata SP 1:4 M2 419.84
2 Pasangan 1/2 Bata SP 1:3 Utk Teras LT II M2 34.58
3 Plesteran SP 1:4 M2 908.84
4 Acian SP 1:4 M2 908.84
5 Cor Listplank Beton Tebal 10 Cm M3 2.13

VI Pekerjaan Tangga
 1 Cor Pondasi Telapak 60x60x15 M3 0.11
2 Cor Kolom 25/25/60 M3 0.08
3 Cor Anak Tangga M3 1.03
4 Cor Plat Bordes M3 0.22
5 Pasangan Keramik Anti Slip 30x30 M2 15.12
6 Railing Hollow 5x5 M1 79.41

VII PEKERJAAN ATAP DAN PLAFON

1 Pasang Kuda-Kuda + Rangka Atap Baja Ringan Ex .TASO M2 226.23
2 Pasang Penutup Atap Seng Gelombang M2 226.23
3 Pasang Nok Atap Seng M2 24.00
4 Pasang Rangka Plafon Gypsum RangkaMetal Furing 2/4 M2 415.84
5 Listplank GRC M2 43.20

VIII PEKERJAAN LISTRIK

1 Pasang BOX MCB Buah 2.00
2 Pasang Instalasi Titik 26.00
3 Pasang Lampu Downlight Bh 12.00
4 Pasang Saklar Tunggal Bh 12.00
5 Pasang Stop Kontak Bh 12.00

IX PEKERJAAN KUSEN, PINTU, JENDELA

1 Pasang Kusen Alumunim 4" M1 415.60
2 Pasang Pintu Panel M2 12.60
3 Pasang Jendela Kaca Tebal 3 mm M2 32.49
4 Pasang Rangka Jendela Kayu Kelas II M2 41.67
5 Pasang Ventilasi Kayu M2 10.00
5 Pasang Engsel Pintu Bh 18.00
6 Pasang Engsel Jendela Bh 180.00
7 Pasang Kunci Tanam Set 6.00
8 Pasang Tarikan Jendela Bh 90.00

X PEKERJAAN FINISHING/PENGECATAN
1 Cat Dinding M2 908.84
2 Cat Plafond M2 415.84
3 Cat Woodstain Utk Pintu Dan Jendela M2 115.94

XI PEKERJAAN AKHIR
1 Laporan Dan Dokumentasi Ls 1.00
2 Pembersihan Akhir Ls 1.00

(A) SUBTOTAL
(B) PPn 10%
TOTAL ( A ) + ( B )
Harga Satuan Jumlah

108,735.00 17,570,488.65
1,757,700.73 15,819,306.53
33,389,795.18
-
81,400.00 3,616,113.60
27,133.33 361,611.36
303,160.00 1,184,142.96
1,010,295.00 20,131,138.17
1,040,570.97 1,198,737.75
5,273,670.77 15,188,171.80
5,273,670.77 12,150,537.44
53,830,453.09
-
6,511,024.47 14,415,408.17
7,444,671.47 50,028,192.24
91,931.00 6,435,169.90
7,444,671.47 18,239,445.09
7,444,671.47 15,633,810.08
8,414,277.47 111,775,261.85
8,414,277.47 50,889,550.11
129,866.25 13,532,062.99
8,414,277.47 207,657,636.41
488,606,536.83
-
303,160.00 4,148,532.39
1,040,570.97 20,342,121.84
162,570.10 31,780,828.85
162,570.10 33,250,462.55
24,981.39 617,040.21
90,138,985.84
-
143,896.50 60,413,506.56
148,586.90 5,138,135.00
71,365.80 64,860,093.67
42,267.50 38,414,394.70
8,414,277.47 17,905,582.45
186,731,712.38
-
5,273,670.77 569,556.44
7,444,671.47 558,350.36
8,414,277.47 8,633,048.68
8,414,277.47 1,817,483.93
141,574.18 2,140,601.60
78,615.38 6,242,876.10
19,961,917.11
-
339,009.00 76,692,650.03
64,614.00 14,617,366.76
47,319.80 1,135,675.20
225,422.00 93,739,484.48
88753.44 3,834,148.61
190,019,325.09
-
40,425.00 80,850.00
150,000.00 3,900,000.00
41,151.00 493,812.00
17,325.00 207,900.00
17,325.00 207,900.00
4,890,462.00
-
161,466.88 67,105,636.37
878,583.75 11,070,155.25
174,028.25 5,654,177.84
633,740.25 26,407,956.22
880,550.00 8,805,500.00
35,483.25 638,698.50
24,937.00 4,488,660.00
161,617.50 969,705.00
35678.00 3,211,020.00
61,245,872.81
-
37,614.09 34,185,187.28
43,838.85 18,229,947.38
90,176.90 10,455,109.79
62,870,244.45
-
5000000 5,000,000.00
2000000 2,000,000.00
7,000,000.00
1,232,238,122.96
123,223,812.30
1,355,461,935.26