1

LANTAI 1

A PEKERJAAN PERSIAPAN

1 Pembersihan Lokasi 1.000 ls 50,000.00 50,000.00

2 Bouplank 162.000 m 35,000.00 5,670,000.00

Jumlah 5,720,000.00

B PEKERJAAN TANAH PONDASI

1 Galian tanah pondasi 61.920 m3 74,280.00 4,599,417.60

2 Galian tanah pondasi foot plat 38.025 m3 74,280.00 2,824,497.00

3 Timbunan tanah 144.973 m3 72,600.00 10,525,054.32

4 Pemadatan tanah 483.244 m3 37,000.00 17,880,028.00

5 Urugan Pasir Bawah pondasi foot plat t=10cm 1.032 m3 99,600.00 102,787.20

6 Pasangan Batu pondasi 43.860 m3 639,730.00 28,058,557.80

Jumlah 63,990,341.92

C PEKERJAAN BETON BERTULANG

1 Rabat Beton Bawah Foot Plat t=5cm 1.268 m3 479,610.00 607,905.68

2 Beton Foot plat pondasi - tipe K 300 10.140 m3 3,930,088.26 39,851,094.97

3 Beton Sloof 20/40- tipe K 300 13.760 m3 3,930,088.26 54,078,014.48

4 Beton Kolom 40/40 17.280 m3 4,938,966.60 85,345,342.91

5 Beton Kolom 15/15 0.540 m3 3,930,088.26 2,122,247.66

6 Beton Balok 20/40 13.760 m3 4,938,966.60 67,960,180.46

7 Beton plat lantai 56.346 m3 3,930,088.26 221,444,753.18

Sewa scaffolding

8 Bondek plat lantai 469.550 m2 167,000.00 78,414,850.00

9 Beton Tangga 3.806 m3 3,930,088.26 14,956,343.89

Jumlah 564,780,733.22

RENCANA ANGGARAN BIAYA PEKERJAAN

PEKERJAAN PEMBANGUNAN ASRAMA PESANTREN

No Deskripsi Pekerjaan/ Work Description Volume Satuan Harga Satuan Total Biaya

2

D PEKERJAAN PASANGAN DINDING

1 Pasangan dinding bata 481.250 m2 122,524.50 58,964,915.63

2 Plesteran 962.500 m2 52,294.00 50,332,975.00

3 Acian 962.500 m2 25,600.00 24,640,000.00

Jumlah 133,937,890.63

E PEKERJAAN RABAT BETON LANTAI / CEMENT FLOOR WORK

1 Rabat Beton Lantai t=10cm 46.806 m3 479,610.00 22,448,817.50

2 Keramik Lantai kamar asrama 244.200 m2 195,423.80 47,722,491.06

3 Keramik Lantai teras 43.160 m2 195,423.80 8,434,491.05

4 Keramik Lantai kantin 99.960 m2 195,423.80 19,534,562.68

5 Keramik lantai toilet 13.500 m2 195,423.80 2,638,221.25

6 Keramik dinding toilet 72.000 m2 195,423.80 14,070,513.33

7 Keramik lantai wudhu dan tempat jemur 31.770 m2 195,423.80 6,208,614.01

8 Plin lantai kamar 138.900 m 33,800.50 4,694,889.45

Jumlah 125,752,600.33

F PEKERJAAN PINTU/FRAME AND DOOR WORK

1 Kusen dan pintu P1 Utama panel kayu 21.6 m2 1,100,000.00 23,760,000.00

2 Kusen dan jendela kayu 35.28 m2 750,000.00 26,460,000.00

Jumlah 50,220,000.00

G PEKERJAAN PASANGAN PLAFOND

1 Pasangan plafond gipsum 483.244 m2 82,325.60 39,783,352.25

2 list plafond 138.9 m2 21,090.00 2,929,401.00

Jumlah 42,712,753.25

H PEKERJAAN PENGECATAN

1 Pengecatan dinding 481.250 m2 18,559.00 8,931,518.75

2 Pengecatan dinding luar 108.500 m2 18,559.00 2,013,651.50

3 Pengecatan plafond 483.244 m2 18,559.00 8,968,525.40

Jumlah 19,913,695.65

3

I PEKERJAAN SANITAIR

1 Shower mandi 3.000 bh 350,000.00 1,050,000.00

2 Kloset duduk 3.000 bh 1,500,000.00 4,500,000.00

3 kran air 20.000 bh 50,000.00 1,000,000.00

4 Kitchen zink 2.000 bh 500,000.00 1,000,000.00

5 Pipa air bersih 1.000 Ls 1,000,000.00 1,000,000.00

6 Pipa Air Kotor 1.000 Ls 1,000,000.00 1,000,000.00

7 Septictank 1.000 Ls 2,000,000.00 2,000,000.00

Jumlah 11,550,000.00

J PEKERJAAN LISTRIK/ELECTRICAL WORKS

1 Titik LampuTL kamar asrama 6.000 titik 75,000.00 450,000.00

2 Titik lampu toilet 9.000 m 75,000.00 675,000.00

3 Titik lampu teras 4.000 bh 75,000.00 300,000.00

4 Titik lampu kantin 4.000 bh 75,000.00 300,000.00

5 Kabel NYM Eterna 6.000 Roll 750,000.00 4,500,000.00

6 Panel 2.000 bh 2,000,000.00 4,000,000.00

7 Stop kantak 12.000 bh 50,000.00 600,000.00

8 Saklar 14.000 bh 50,000.00 700,000.00

Jumlah 11,525,000.00

TOTAL 1,030,103,014.99

4

LANTAI 2

A PEKERJAAN BETON BERTULANG/ CONCRETE BEAM AND FOOT PLAT WORKS

1 Beton Kolom 40/40 17.280 m3 4,938,966.60 85,345,342.91

2 Beton Kolom 15/15 0.540 m3 3,930,088.26 2,122,247.66

3 Beton Balok 20/40 13.760 m3 3,930,088.26 54,078,014.48

4 Beton plat lantai talang 16.173 m3 3,930,088.26 63,562,496.48

Jumlah 205,108,101.52

B PEKERJAAN PASANGAN DINDING

1 Pasangan dinding bata 549.150 m2 122,524.50 67,284,329.18

2 Plesteran 1,098.300 m2 52,294.00 57,434,500.20

3 Acian 1,098.300 m2 25,600.00 28,116,480.00

Jumlah 152,835,309.38

C PEKERJAAN RABAT BETON LANTAI / CEMENT FLOOR WORK

1 Keramik Lantai kamar asrama 244.200 m2 195,423.80 47,722,491.06

2 Keramik Lantai balkon 43.160 m2 195,423.80 8,434,491.05

3 Keramik Lantai ruang guru 99.960 m2 195,423.80 19,534,562.68

4 Keramik lantai toilet 13.500 m2 195,423.80 2,638,221.25

5 Keramik dinding toilet 72.000 m2 195,423.80 14,070,513.33

6 Keramik lantai wudhu dan tempat jemur 31.770 m2 195,423.80 6,208,614.01

7 Plin lantai kamar 138.900 m 33,800.50 4,694,889.45

Jumlah 103,303,782.82

D PEKERJAAN PINTU/FRAME AND DOOR WORK

1 Kusen dan pintu P1 Utama panel kayu 25.2 m2 1,100,000.00 27,720,000.00

2 Kusen dan jendela kayu 42 m2 750,000.00 31,500,000.00

Jumlah 59,220,000.00

Total BiayaNo Deskripsi Pekerjaan/ Work Description Volume Satuan Harga Satuan

5

E PEKERJAAN PASANGAN PLAFOND

1 Pasangan plafond gipsum 483.244 m2 82,325.60 39,783,352.25

2 list plafond 138.9 m2 21,090.00 2,929,401.00

Jumlah 42,712,753.25

F PEKERJAAN PENGECATAN

1 Pengecatan dinding 549.150 m2 18,559.00 10,191,674.85

2 Pengecatan dinding luar 108.500 m2 18,559.00 2,013,651.50

3 Pengecatan plafond 483.244 m2 18,559.00 8,968,525.40

Jumlah 21,173,851.75

G PEKERJAAN SANITAIR

1 Shower mandi 3.000 bh 350,000.00 1,050,000.00

2 Kloset duduk 4.000 bh 1,500,000.00 6,000,000.00

3 kran air 20.000 bh 50,000.00 1,000,000.00

4 Kitchen zink 1.000 bh 500,000.00 500,000.00

5 Pipa air bersih 1.000 Ls 1,000,000.00 1,000,000.00

6 Pipa Air Kotor 1.000 Ls 1,000,000.00 1,000,000.00

Jumlah 10,550,000.00

H PEKERJAAN LISTRIK/ELECTRICAL WORKS

1 Titik LampuTL kamar asrama 6.000 titik 75,000.00 450,000.00

2 Titik lampu ruang guru 8.000 titik 75,000.00 600,000.00

3 Titik lampu toilet 9.000 m 75,000.00 675,000.00

4 Titik lampu teras 4.000 bh 75,000.00 300,000.00

5 Titik lampu kantin 4.000 bh 75,000.00 300,000.00

6 Kabel NYM Eterna 8.000 Roll 750,000.00 6,000,000.00

7 Panel 1.000 bh 2,000,000.00 2,000,000.00

8 Stop kantak 22.000 bh 50,000.00 1,100,000.00

9 Saklar 22.000 bh 50,000.00 1,100,000.00

Jumlah 12,525,000.00

I PEKERJAAN ATAP

1 Rangka atap baja ringan 424.477 m2 130,000.00 55,181,945.00

2 Atap genteng metal 424.477 m2 89,000.00 37,778,408.50

Jumlah 92,960,353.50

6

J PEKERJAAN LAINNYA

1 Railing Balkon 40.080 m2 450,000.00 18,036,000.00

2 Railing Tangga 14.400 m2 450,000.00 6,480,000.00

3 Kanopi 51.450 m 450,000.00 23,152,500.00

4 Pasangan dinding Batu alam 30.500 m2 122,524.50 3,736,997.25

5 Plesteran 61.000 m2 52,294.00 3,189,934.00

6 Pasangan batu alam 61.000 m2 256,000.00 15,616,000.00

Jumlah 70,211,431.25

TOTAL 770,600,583.46

TOTAL 1,800,703,598.45

Luas Lantai 1 482.5

Luas Lantai 2 482.5

Total 965

Harga estimasi per m2 1,866,014.09