RENCANA ANGGARAN BIAYA

THAYYIBAH GOBAL ISLAMIC SCHOOL

HARGA SAT. JUMLAH HARGA

No. PEKERJAAN SAT. VOLUME
(Rp) (Rp)

I. PEKERJAAN PERSIAPAN

1 Pengukuran & bouwplank m' 204.00 42,460.00 8,661,840.00

2 Direksi keet (4 x 6) unit 1.00 11,249,900 11,249,900.00
3 Pembersihan Lahan m2 1,190.00 10,500.00 12,495,000.00
SUB TOTAL I 32,406,740.00

II. PEKERJAAN STRUKTUR

A PEK. TANAH
1 Galian tanah Pile Cap m3 202.50 48,320.00 9,784,800.00
2 Urugan tanah kembali m3 178.50 17,640.00 3,148,740.00
3 Urugan & pemadatan tanah m3 774.59 86,200.00 66,769,227.00
4 Urug pasir bawah lantai t. 5 cm m3 43.03 213,840.00 9,202,069.80
5 Urug pasir bawah pile cap & sloof t. 5 cm m3 15.68 213,840.00 3,353,011.20
Jumlah A 92,257,848.00

B PEK. PONDASI
1 Pondasi Sumuran ttk 40.00 8,000,000.00 320,000,000.00
2 Pile cap (100x100x60cm) m3 24.00 4,372,370.00 104,936,880.00
3 Pedestal m3 7.20 4,372,370.00 31,481,064.00
4 Lantai Kerja t. 5 cm m2 2.00 800,000.00 1,600,000.00
Jumlah B 458,017,944.00

C PEK. KONSTRUKSI BETON

C.1 Lantai 1
1 Sloof (20x50cm) m3 39.20 4,702,610.00 184,342,312.00
2 Kolom Praktis (10x10) m3 1.28 3,944,580.00 5,049,062.40
3 Balok Latei m3 1.60 3,944,580.00 6,311,328.00
4 Rabat Beton Lapang m3 24.00 1,200,000.00 28,800,000.00
224,502,702.40

C.2 Lantai 2
1 Kolom Praktis m3 1.12 3,944,580.00 4,417,929.60
2 Balok Latei m3 0.85 3,944,580.00 3,352,893.00
3 Plat lantai t. 12 cm m3 103.28 4,614,150.00 476,540,183.70
484,311,006.30
C.3 Lantai 3 -
1 Kolom Prakis m3 0.95 3,944,580.00 3,747,351.00
2 Balok Latei m3 0.85 3,944,580.00 3,352,893.00
3 Plat Lantai 12 cm m3 103.28 4,614,150.00 476,540,183.70
483,640,427.70
Jumlah C 1,192,454,136.40

D PEK. KONSTRUKSI BAJA

1 Baja profil H Beam-250x250x9x14 kg 31,979.20 17,500.00 559,636,000.00
2 Baja profil WF-300x150x6.5x9 kg 45,705.00 17,500.00 799,837,500.00
3 Baja profil WF-200x100x5.7x8 kg 17,312.00 17,500.00 302,960,000.00
4 Plat Stiffner t=9mm kg 616.69 17,500.00 10,792,008.28
5 Base plat t=12mm kg 601.90 17,500.00 10,533,264.00
6 Plate Join kg 1,354.28 17,500.00 23,699,844.00
7 Angkur baut d. 22 mm L 60 cm bh 240.00 98,000.00 23,520,000.00
8 Mur baut hitam bh 2,880.00 650.00 1,872,000.00
9 Zinkcromate kg 95.00 65,000.00 6,175,000.00
Jumlah D 1,739,025,616.28

f:\RAB SD ATTOYIBAH Hal. 1

 HARGA SAT. JUMLAH HARGA
No. PEKERJAAN SAT. VOLUME
(Rp) (Rp)
SUB TOTAL II. 3,481,755,544.68

III. PEKERJAAN ARSITEKTUR

A PEK. DINDING
A.1 Lantai 1
1 Dinding bata ringan t 10 cm m2 1,397.00 132,180.00 184,655,460.00
2 Plesteran m2 2,794.00 45,000.00 125,730,000.00
3 Acian m2 2,794.00 23,500.00 65,659,000.00
4 Keramik dinding 20/25 m2 124.20 135,000.00 16,767,000.00
392,811,460.00
A.2 Lantai 2
1 Dinding bata ringan 10 cm m2 805.50 135,210.00 108,911,655.00
3 Plesteran m2 1,611.00 45,000.00 72,495,000.00
4 Acian m2 1,611.00 23,500.00 37,858,500.00
5 Keramik dinding 20/25 m2 91.80 135,000.00 12,393,000.00
231,658,155.00
A.3 Lantai 3
1 Dinding bata ringan 10 cm m2 691.60 136,220.00 94,209,752.00
2 Plesteran m2 1,383.20 45,000.00 62,244,000.00
3 Acian m2 1,383.20 23,500.00 32,505,200.00
4 Keramik dinding 20/25 m2 91.80 135,000.00 12,393,000.00
201,351,952.00
A.4 Pekerjaan Krawangan m2 210.00 950,000.00 199,500,000.00

Jumlah A 1,025,321,567.00

B PEK. LANTAI
B.1 Lantai 1
1 Kramik 40 x 40 m2 651.75 136,220.00 88,781,385.00
2 Kramik 20 x 20 m2 49.90 175,000.00 8,732,500.00
3 Kramik Tangga m2 40.00 175,000.00 7,000,000.00

104,513,885.00
B.2 Lantai 2
1 Waterproofing MU 600 m2 40.90 127,630.00 5,220,067.00
3 Kramik 40 x 40 m2 819.75 136,220.00 111,666,345.00
4 kramik 20 x 20 m2 40.90 175,000.00 7,157,500.00
5 Kramik Tangga m2 40.00 175,000.00 7,000,000.00
131,043,912.00
B.3 Lantai 3 m2
1 Waterproofing MU 600 m2 40.90 130,820.00 5,350,538.00
2 Kramik 40 x 40 m2 819.75 136,220.00 111,666,345.00
4 Kramik 20 x 20 m2 40.90 175,000.00 7,157,500.00
124,174,383.00
Jumlah B 359,732,180.00

C PEK. KUSEN LENGKAP

C.1 Lantai 1
1 PL1 (PK) unit 18.00 2,750,000.00 49,500,000.00
2 PL2 (PW) unit 7.00 1,250,000.00 8,750,000.00
3 PL3 (PP) unit 19.00 2,600,000.00 49,400,000.00
4 J1 (JK) unit 24.00 3,850,000.00 92,400,000.00
5 J2 (JM) unit 6.00 3,650,000.00 21,900,000.00
6 BV1 (BW) unit 14.00 387,420.00 5,423,880.00
227,373,880.00
C.2 Lantai 2
1 PL1 (PK) unit 18.00 2,750,000.00 49,500,000.00
2 PL2 (PW) unit 7.00 1,250,000.00 8,750,000.00
3 PL3 (PP) unit 19.00 2,600,000.00 49,400,000.00
4 J1 (JK) unit 24.00 3,850,000.00 92,400,000.00

f:\RAB SD ATTOYIBAH Hal. 2

 HARGA SAT. JUMLAH HARGA
No. PEKERJAAN SAT. VOLUME
(Rp) (Rp)
5 J2 (JM) unit 6.00 3,650,000.00 21,900,000.00
6 BV1 (BW) unit 14.00 387,420.00 6,973,560.00
Jumlah C 228,923,560.00
C.2 Lantai 2
1 PL1 (PG) unit 1.00 2,750,000.00 2,750,000.00
2 PL2 (PW) unit 4.00 1,250,000.00 5,000,000.00
3 PL3 (PP) unit 14.00 2,600,000.00 36,400,000.00
4 J1 (JK) unit 5.00 3,850,000.00 19,250,000.00
5 BV1 (BW) unit 19.00 387,420.00 7,360,980.00
Jumlah 70,760,980.00

D PEK. PENUTUP ATAP

1 Baja Ringan + Metal m2 895.00 195,000.00 174,525,000.00
2 Nok Metal m' 85.00 95,000.00 8,075,000.00
3 Listplank m' 198.00 75,000.00 14,850,000.00
Jumlah D 197,450,000.00
E PEK. PLAFOND
E.1 Lantai 1
1 Plafond gypsum t. 9 mm + rangka hollo m2 860.65 95,000.00 81,761,750.00
2 List plafond gypsum m' 580 17,500.00 10,150,000.00
91,911,750.00
E.2 Lantai 2
1 Plafond gypsum t. 9 mm + rangka hollo m2 860.65 95,000.00 81,761,750.00
2 List plafond gypsum m' 464 17,500.00 8,120,000.00
89,881,750.00
E.3 Lantai 3
1 Plafond gypsum t. 9 mm + rangka hollo m2 860.65 95,000.00 81,761,750.00
2 List plafond gypsum m' 248 17,500.00 4,340,000.00
86,101,750.00
Jumlah E 267,895,250.00
F PEK. SANITAIR
F.1 Lantai 1
1 Monoblok bh 16.00 1,450,000.00 23,200,000.00
2 Washtafel bh 9.00 850,000.00 7,650,000.00
Jumlah F 30,850,000.00
F.2 Lantai 2
1 Monoblok CW bh 12.00 1,450,000.00 17,400,000.00
2 Washtafel bh 6.00 850,000.00 5,100,000.00
Jumlah 22,500,000.00
F.2 Lantai 3
1 Monoblok CW bh 12.00 1,450,000.00 17,400,000.00
2 Washtafel bh 2.00 850,000.00 1,700,000.00
Jumlah 19,100,000.00
Jumlah F 72,450,000.00
G PEK. PENGECATAN
G.1 Lantai 1
1 Cat dinding vinilex m2 2,794.00 25,500.00 71,247,000.00
2 Cat Plafond Gypsum m2 860.65 32,000.00 27,540,800.00
98,787,800.00
G.2 Lantai 2
1 Cat dinding Vinilex m2 805.50 27,500.00 22,151,250.00
2 Cat plafond gypsum m2 860.65 33,000.00 28,401,450.00
50,552,700.00
G.3 Lantai 3
1 Cat dinding Vinilex (3x) m2 691.60 28,500.00 19,710,600.00
2 Cat Plafond Gypsum m2 860.65 34,500.00 29,692,425.00
49,403,025.00
Jumlah G 198,743,525.00
SUB TOTAL III. 2,308,916,082.00
TOTAL I S/D III. 5,823,078,366.68

f:\RAB SD ATTOYIBAH Hal. 3