PONDOK PESANTREN

TAHFIDZ FAHIMUL QUR’AN

DESA SUNGAI ULAK KEC. NALO TANTAN KAB. MERANGIN PROV. JAMBI
Alamat Jl, Swadaya Masyarakat Rt.013/Rw.001 Telp.085266502569 Kode Pos 37317

RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN GEDUNG WORKSHOP - BLK KOMUNITAS

PEMBERI TUGAS : KEMENTERIAN KETENAGAKERJAAN RI
KEJURUAN : TEKNIK INFORMATIKA
TAHUN ANGGARAN : 2021

HARGA JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT. SATUAN HARGA
( Rp. ) ( Rp. )

A PEKERJAAN PERSIAPAN
1 Papan Proyek 1.00 unit 1.000.000 1.000,000
2 Pek. Laporan & Dokumentasi 1.00 ls 5.000.000 5.000.000
5
Sub Total A 6.000.000

B PEKERJAAN PONDASI & TANAH

3
1 Pek. Galian Tanah Pondasi 98.19 m 36,740 3.558.834
2 Pek. Urug Tanah Kembali 32.73 m3 13,400 3.228.936
3 Pek. Urug Tanah Peninggian Peil Lantai (t = 10 cm) 19.55 m3 183,900 3.973.164
4 Pek. Pasir Urug
- Bawah Pondasi 14.45 m3 110,000 3.000.000
- Bawah Lantai 15.06 m3 110,000 5.000.000
5 Pek. Pondasi Tapak P1 (90x90x20)

3
- Beton K-225 2.92 m 1,230,825 4,824.834
- Pembesian 443.67 kg 11,300 19.228.936
- Bekisting 19.44 m2 770.000 16,.385.600
3
6 Pek. Pondasi Batu Belah P2 23.02 m 730,825 17.729.815
7 Pek. Sloof Beton S1 (15/30), S2 (15/25)
3
- Beton K-225 4.35 m 1,230,285 4.714.060
- Pembesian 735.09 kg 11,300 19,228,936

- Bekisting 57.99 m2 117,052 5,973,164

106,838,283

Sub Total B
 C PEKERJAAN STRUKTUR
C.1 STRUKTUR BETON

1 Pek. Kolom Beton K1 (25/25)

- Beton K-225 6.41 m3 1,230,825 8,505,001

- Pembesian 1,072.36 kg 11,316 19,382,764

- Bekisting 102.60 m2 295,290 27,213,926

2 Pek. Kolom Praktis KP (11/11)

3
- Beton K-175 0.51 m 1,124,383 1,214,334
- Pembesian 164.31 kg 11,316 12,192,814

HARGA JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT. SATUAN HARGA
( Rp. ) ( Rp. )
2
- Bekisting 18.48 m 295,290 9,504,352
3 Pek. Balok Beton B1,B2 (20/30)

3
- Beton K-225 2.81 m 1,230,825 8,098,647
- Pembesian 417.87 kg 11,316 19,510,542

2
- Bekisting 37.44 m 295,290 13,110,876
4 Pek. Beton Balok Lintel BL (12/15), RB (12/15)

3
- Beton K-175 1.74 m 1,124,383 2,023,889
- Pembesian 375.98 kg 11,316 4,619,870

2
- Bekisting 37.85 m 295,290 10,234,751
5 Pek. Ramp Beton T = 10 cm

3
- Beton K-175 0.35 m 1,124,383 7,793,534
- Pembesian 42.24 kg 11,316 19,877,988

2
- Bekisting 0.69 m 295,290 4, 403,750
6 Pek. Kolom Sopi Sopi 25/25)

3
- Beton K-225 1.38 m 1,230,865 923,119
- Pembesian 139.00 kg 11,316 19,951,902

2
- Bekisting 22.05 m 295,290 8,941,088
7 Pek. Balok B3 Sopi Sopi (15/20)

3
- Beton K-175 1.38 m 1,124,383 2,079,408
 - Pembesian 214.34 kg 11,316 8,405,602

2
- Bekisting 18.40 m 295,290 6,782,665
8 Pek. Plat Beton Topi Topi (10/60)

3
- Beton K-225 0.92 m 1,230,825 4,085,510
- Pembesian 176.99 kg 11,316 8,064,265

2
- Bekisting 10.71 m 295,290 6,614,350
C.2 PEKERJAAN ATAP

Rangka Atap

1 L 40.40.4 261.54 kg 165,000 33,912,450

2 2 X L 50,50,5 996.55 kg 65,000 13,359,450
3 Kuda Kuda 2 x C 100.50.20.2,3 98.08 kg 85,000 6,273,000
4 Gording C 125.50.20.2,3 1,196.58 kg 65,000 9,100,000
5 L 50,50,5 dudukan gording 27.90 kg 1,000 900,000
6 Trekstang Ø12 56.96 kg 2,800 1,636,000
7 Ikatan angin Ø16 174.72 kg 5,100 3,350,000
8 Pelat sambung T 10mm 160.14 kg 25,000 6,375,000
9 Angkur Ø16 x 300 mm 48.00 bh 35,000 2,250,000
10 Bout M12 x 30 mm dudukan gording 148.00 bh 1,000 1,500,000
10 Bout M12 x 30 mm dudukan gording 656.00 bh 350 980,000
11 Cat Sincromat Rangka baja 34.57 m2 120,000 3,600,000
Penutup

2
1 Atap Spandek t = 0.35 mm 212.16 m 65,000 1,572,000
2 Pasang Aluminium Foil, Glaswool, Roofmesh 140.00 m2 42,500 3,952,500
3 Listplank GRC 71.40 m' 245,000 7,056,000
4 Plashing/ban banan atap (plester, aci, waterprofing) 6.00 m1 11,500 4,225,000
Sub Total C 100,041,400

HARGA JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT. SATUAN HARGA
( Rp. ) ( Rp. )
D PEKERJAAN PLAFOND
2
1 Plafond Gipsum 9 mm + Rangka Hollow 4/4 ; t = 0.35 136.87 m 97,000 16,239,530
2
2 Plafond Calsiboard 4,5 mm + Rangka 61.60 m 68,000 6,625,080
3 Lis Gipsum 5 cm 116.65 m' 45,000 8,268,250

Sub Total D 31,132,860

E PEKERJAAN PASANGAN
2
1 Pasangan Dinding Bata 280.59 m 66,440 18,658,501
 3
2 Plester + Acian 555.94 m 45,440 26,545,965
3 Pasangan Rolaag Bata 48.80 m' 381,840 8,560,432
3
4 Pekerjaan Lapis cor Beton t = 5 cm bawah lantai keramik 7.53 m 460,045 14,401,800
3
5 Pekerjaan Rabat Beton t = 5 cm keliling bang lbr = 100 cm 2.78 m 115,104 3,146,436
3
6 Pekerjaan Meja Beton Wastafel t = 8 cm 0.12 m 115,104 4,434,812
2
7 Pasangan Keramik Lantai 40/40 Polished 137.03 m 875,100 8, 870,510
2
8 Pasangan Keramik Lantai 30/30 UnPolished (rabat) 50.44 m 123,246 16,810,754
9 Pasangan Keramik Lantai 20/20 Unpolished 3.22 m2 257,496 15,389,792
10 Pasangan Plint Keramik Lantai 40/10 polished 97.40 m' 156,780 4,576,611
2
11 Pasangan Keramik Bak & Meja Wastafel 20/20 Polished 1.58 m 48,168 4,691,563
2
12 Pasangan Keramik Dinding 30/60 Polished 5.24 m 1,464,989 4,593,031
13 Pasangan keramik dinding 40 x40 cm Kolom Entrace 5.12 m2 618,750 4,273,188
14 Pek. Logo & Tulisan 1.00 ls 656,418 6,001,905
15 Tali Air 27.50 m1 618 476,611
16 List Profil Dinding 27.90 m1 41,000 6,991,760
17 Pasang Papan Nama (terpasang) 1.00 ls 1,200,000 1,200,000

18 Pasang Prasasti Granit (40/60) 1.00 ls 8,691,563 8,691,563

Sub Total E 158,315,234

F PEKERJAAN KUSEN PINTU & JENDELA

1 Kusen/Pintu type P1 1.00 unt 6,330,040 6,330,040
2 Kusen/Pintu type P2 5.00 unt 4,174,360 12,523,080
3 Kusen/Pintu type P3 (Spandrel) 1.00 unt 4,461,080 4,461,080
4 Kusen/Jendela type J1 9.00 unt 3,909,000 7,818,000
5 Kusen/Jendela type J2 4.00 unt 3,445,920 13,013,280
6 Kusen/Jendela type BV 1.00 unt 3,404,520 3,404,520
7 Tralis Jendela type J1 (ukuran sesuai gbr juknis 2021) 9.00 unt 350,000 8,327,500
Sub Total F 55,877,500

G PEKERJAAN PENGECATAN
2
1 Pek. Pengecatan Dinding Interior 277.97 m 25,391 6,298,999
2
2 Pek. Pengecatan Dinding Exterior 277.97 m 21,360 5,298,989
2
3 Pek. Pengecatan Plafond 198.47 m 21,360 4,054,128
2
4 Pek. Pengecatan Listplank 21.42 m 21,360 4,072,910,
Sub Total G 19,725,026
H PEKERJAAN PLUMBING & SANITAIR
1 Instalasi Pipa PVC AW 4" 16.00 m' 180,519 2,888,304
2 Instalasi Pipa PVC AW 2" 12.00 m' 103,218 1,238,616
3 Instalasi Pipa PVC AW 3/4" 20.00 m' 98,180 1,963,600
4 Instalasi Pipa PVC AW 1/2" 15.00 m' 79,323 1,189,845

HARGA JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT. SATUAN HARGA
 ( Rp. ) ( Rp. )
5 Septic Tank dan Rembesan 1.00 unit 4,407,413 4,407,413
6 Pemasangan Closed Jongkok 1.00 bh 627,947 627,947
7 Pemasangan Kran Air 2.00 bh 216,452 432,904
8 Pemasangan Wastafel + Kran 2.00 bh 875,074 1,750,148
9 Pemasangan Cermin Wastafel 140 x 100 1.00 unit 1,171,266 1,171,266
Sub Total H 15,670,043

I PEKERJAAN LISTRIK
1 Penyambungan Daya Listrik 5,500.00 VA 1,000 5,500,000
2 Perijinan Sertifikat Layak Operasi (SLO) 5,500.00 VA 1,000 5,500,000
3 Panel Listrik 1.00 unt 467,280 467,280
4 Pek. Instalasi Kabel Feeder NYY 4x10 mm2 2.00 m' 1,506,600 3,013,200
5 Pek. Instalasi Penerangan & Power NYM 3x2,5 mm2 + conduit 63.00 ttk 241,760 5,956,160
6 Pek. Instalasi Power AC 2.00 ttk 1,800,000 3,600,000
7 Pemasangan Lampu TKI 2x36W 13.00 bh 317,400 5,078,400
8 Pemasangan Lampu Baret Kotak 18/22W 8.00 bh 95,274 666,918
9 Pemasangan Lampu E27ESS 8 Watt + DL 4'' 4.00 bh 2,908,080 8,724,240
10 Pemasangan Saklar Engkle 4.00 bh 105,360 526,800
11 Pemasangan Saklar Double 5.00 bh 118,440 473,760
12 Pemasangan Stop Kontak Single 8.00 bh 198,240 1,784,160
13 Pemasangan Stop Kontak Ganda 16.00 bh 228,660 3,658,560
14 Pemasangan Stop Kontak AC 2.00 bh 318,480 636,960
15 Pemasangan AC split wall 2 PK 2.00 unit 6,540,000 13,080,000
16 Grounding (max 2 Ohm) 1.00 lot 1,850,000 1,850,000
Sub Total I 60,516,468

TOTAL 780,869,096