ProgresRENCANA ANGGARAN BIAYA (RAB)PROYEK : PEMBANGUNAN SMP ISLAM AL-AZHAR 28PEMILIK : YAYASAN PESANTREN ISLAM AL-AZHARCIBINONG - BOGORA.PEKERJAAN PERSIAPANSAT.HARGAJUMLAHBOBOTMINGGU LALUMINGGU INIS.D MINGGU INIHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGAKONTRAKVOLUMEBOBOTVOLUMEBOBOTVOLUMEBOBOTSATUANHARGASATUANHARGA(Rp)(Rp)(%)(%)(%)(%)(Rp)(Rp)(Rp)(Rp)I.PEKERJAAN LAPANGAN1Perijinan Awal kerja, Kamtip,retribusi dll ( tdk termasuk IMB)1.00ls11,000,000.0011,000,000.00750,000.0010,000,000.0012,000,000.0012,000,000.0012,000,000.0012,000,000.002Direksi keet & bedeng/los kerja uk. 4x6x248.00m2825,000.0039,600,000.00750,000.00520,212.9424,970,221.18520,212.9424,970,221.183Air kerja dan listrik kerja12.00bln825,000.009,900,000.00750,000.00750,000.001,250,000.0015,000,000.001,250,000.0015,000,000.004Papan bouwplank dan pengukuran250.00m'82,500.0020,625,000.0045,000.0075,000.0045,892.3611,473,089.0945,892.3611,473,089.095Foto Proyek sesuai tahap prosentase3.00set192,500.00577,500.00150,000.00175,000.00500,000.001,500,000.00500,000.001,500,000.006Pembersihan awal lokasi site ( bangunan & halaman)3,500.00m25,500.0019,250,000.005,000.008,000.0028,000,000.008,000.0028,000,000.007Pagar Pengaman sementara, seng+rangka kaso 4x7+pondasi unpak + cat200.00m'158,789.5931,757,917.50158,789.5931,757,917.508Mob & demobilisasi alat bantu, retribusi/ijin mobilisasi bahan & alat berat7.00bln1,650,000.0011,550,000.001,000,000.001,500,000.001,500,000.0010,500,000.001,500,000.0010,500,000.00SUB TOTAL I112,502,500.00135,201,227.77135,201,227.77B.PEKERJAAN STRUKTUR/KONSTRUKSISAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGApoerp1SATUANHARGA(Rp)(Rp)(Rp)(Rp)besi1,946,969.76(Rp)(Rp)bekisting137,891.20II.PEKERJAAN TANAH DAN PONDASI STRUKTUR BAWAHbeton729,353.421Tiang pancang 20x20 K.300 dalam sd 15m (by subkon+jaminan struktur)1,980.00m450,000.00891,000,000.0015,000.001,800.00375,000.00450,000.00891,000,000.002,814,214.37325,000.00643,500,000.002Lantai kerja pondasi plat 1 : 3 : 515.75m3570,000.008,977,500.0015.00475,000.00633,909.889,984,080.59p2633,909.889,984,080.593Poer pondasi P1 (60x60x60),ad.1:2:3, bks rgn, bs 200kg K.3005.78m33,420,000.0019,767,600.00115,000.005.502,850,000.002,814,214.3716,266,159.081,946,969.762,814,214.3716,266,159.084Poer pondasi P2 (60x60x200) ad.1:2:3, bks rgn,bs 200kg K.30028.88m33,420,000.0098,769,600.0027.502,850,000.002,975,087.4485,920,525.18298,764.262,975,087.4485,920,525.185Poer pondasi P3 (1/2x80x80x60)ad.1:2:3, bks rgn, bs 200kg K.3004.73m33,420,000.0016,176,600.004.502,850,000.002,975,087.4414,072,163.58729,353.422,975,087.4414,072,163.586Tie beam T3 (20x30) ad.1:2:3, bks rgn, bs 250kg K.3003.68m33,420,000.0012,585,600.003.502,850,000.003,680,692.8713,544,949.782,975,087.443,680,692.8713,544,949.787Tie beam T4 (20x40) ad.1:2:3, bks rgn,bs 250kg K.30014.49m33,420,000.0049,555,800.00650,000.0013.802,850,000.003,680,589.3753,331,739.963,680,589.3753,331,739.968Tie beam T5 (25x45) ad.1:2:3, bks rgn,bs 250kg K.30022.58m33,420,000.0077,223,600.00375,000.0021.502,850,000.003,992,138.6790,142,491.1516.66666666673,992,138.6790,142,491.159Tie beam T9 (25x55) ad.1:2:3, bks rgn,bs 250kg K.30013.13m33,420,000.0044,904,600.003,865,000.0012.502,850,000.003,994,208.7652,443,961.0712.53,994,208.7652,443,961.0710Sloof 15x25 ad. 1:2:3 bs. 250 bks rgn K2255.78m33,420,000.0019,767,600.003,865,000.005.502,850,000.003,888,640.3822,476,341.407.27272727273,888,640.3822,476,341.4011Stek Kolom bwh lt. 0,00 50x50, 30x30 ad. 1:2:3 bs. 25015.75m33,420,000.0053,865,000.0015.002,850,000.003,660,931.4257,659,669.876.253,660,931.4257,659,669.8712Stek Kolom praktis 15/15, bs. 150 kg7.09m32,820,000.0019,993,800.0021,000.006.752,350,000.002,820,000.0019,993,800.002,500,000.0017,725,000.00Urugan peninggian piel lantai bangunan, padat stamper1,000.00m374,319.3174,319,313.5074,319.3174,319,313.50SUB TOTAL II1,312,587,300.001,401,155,195.161,151,386,395.16III.PEKERJAAN BETON BERTULANG STRUKTUR ATASa.Struktur Lantai - 1 :1Plat susut lantai ad.1:2:3, bs 50 kg K.175126.00m3750,000.0094,500,000.00120.00625,000.001,109,806.55139,835,625.691,109,806.55139,835,625.692Kolom struktur K1.50X50, bs. 250 kg bks rgn K.30045.68m33,420,000.00156,225,600.0043.502,850,000.003,660,931.42167,231,347.293,660,931.42167,231,347.293Kolom Teras Kt.25X25, bs. 250 kg bks rgn K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.3311.11111111113,826,820.3119,095,833.334Kolom praktis 15/15, 15x20, bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.003,865,000.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.005Balok dinding P3 20x30 bs. 250 bks brt K.3006.09m33,420,000.0020,827,800.003,865,000.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.156Balok teras P3A 30x35+10x50 bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.089.52380952383,738,312.7041,233,589.087Balok anak P4 20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.7214.28571428573,939,649.1851,727,593.728Balok dinding P5 20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.9012.53,918,379.5463,791,218.909Balok dinding P6 15x25 bs. 150 bks brt K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.2610Balok portal.P10A 30x65 bs. 250 bks brt K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.425.12820512823,665,802.5663,528,358.4211Beton plat lantai-2 =12cm bs. 200 kg bks brt K.225126.00m33,180,000.00400,680,000.00120.002,650,000.003,964,291.12499,500,681.318.33333333333,964,291.12499,500,681.3112Cor beton Tangga t=12cm bs.200 kg bks brt K.2258.93m33,180,000.0028,397,400.003,865,000.008.502,650,000.003,964,291.1235,401,119.713,964,291.1235,401,119.71959,285,400.003,865,000.001,148,280,909.851,148,280,909.85b.Struktur Lantai - 2 :1Kolom struktur K2.45X45, bs. 250 kg bks rgn K.30037.28m33,420,000.00127,497,600.0035.502,850,000.003,660,931.42136,479,523.353,660,931.42136,479,523.352Kolom Teras Kt.25X25, bs. 250 kg bks rgn K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.333,826,820.3119,095,833.333Kolom praktis 15/15, 15x20, bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.004Balok dinding P3 20x30 bs. 250 bks brt K.3006.09m33,420,000.0020,827,800.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.155Balok teras P3A 30x35+10x50 bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.083,738,312.7041,233,589.086Balok anak P4 20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.723,939,649.1851,727,593.727Balok dinding P5 20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.903,918,379.5463,791,218.908Balok dinding P6 15x25 bs. 150 bks brt K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.269Balok portal.P10A 30x65 bs. 250 bks brt K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.423,665,802.5663,528,358.4210Beton plat lantai-3 (plafon expose lt.2)=12cm bs. 200 kg bks brt K.225126.00m33,180,000.00400,680,000.00120.002,650,000.003,964,291.12499,500,681.313,964,291.12499,500,681.3111Cor beton Tangga t=12cm bs.200 kg bks brt K.2258.93m33,180,000.0028,397,400.008.502,650,000.003,964,291.1235,401,119.713,964,291.1235,401,119.71836,057,400.00977,693,460.24977,693,460.24c.Struktur Lantai - 3 :1Kolom struktur K3.45X45, bs. 250 kg bks rgn K.30037.28m33,420,000.00127,497,600.0035.502,850,000.003,660,931.42136,479,523.353,660,931.42136,479,523.352Kolom Teras Kt.25X25, bs. 250 kg bks rgn K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.333,826,820.3119,095,833.333Kolom praktis 15/15, 15x20, bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.004Balok dinding P3 20x30 bs. 250 bks brt K.3006.09m33,420,000.0020,827,800.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.155Balok teras P3A 30x35+10x50 bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.083,738,312.7041,233,589.086Balok anak P4 20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.723,939,649.1851,727,593.727Balok dinding P5 20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.903,918,379.5463,791,218.908Balok dinding P6 15x25 bs. 150 bks brt K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.269Balok portal.P10A 30x65 bs. 250 bks brt K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.423,665,802.5663,528,358.4210Beton plat lantai-4 (plafon expose lt.3)=12cm bs. 200 kg bks brt K.225126.00m33,180,000.00400,680,000.00120.002,650,000.003,964,291.12499,500,681.313,964,291.12499,500,681.3111Cor beton Tangga t=12cm bs.200 kg bks brt K.2258.93m33,180,000.0028,397,400.008.502,650,000.003,964,291.1235,401,119.713,964,291.1235,401,119.71836,057,400.00977,693,460.24977,693,460.24d.Struktur Lantai - 4 :1Kolom struktur K4.30X30, bs. 250 kg bks rgn K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,660,931.4263,443,941.523,660,931.4263,443,941.522Kolom Teras Kt.25X25, bs. 250 kg bks rgn K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.333,826,820.3119,095,833.333Kolom praktis 15/15, 15x20, bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.004Balok dinding P3 20x30 bs. 250 bks brt K.3006.09m33,420,000.0020,827,800.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.155Balok teras P3A 30x35+10x50 bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.083,738,312.7041,233,589.086Balok anak P4 20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.723,939,649.1851,727,593.727Balok dinding P5 20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.903,918,379.5463,791,218.908Balok dinding P6 15x25 bs. 150 bks brt K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.269Balok portal.P10A 30x65 bs. 250 bks brt K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.423,665,802.5663,528,358.4210Ring balok 15x30 bs. 250 bks brt K.30017.33m33,180,000.0055,109,400.0016.502,650,000.003,939,649.1868,274,120.283,939,649.1868,274,120.28393,860,400.00438,030,197.66438,030,197.66SUB TOTAL III3,025,260,600.003,541,698,027.983,541,698,027.98TOTAL PEK. PERSIAPAN & STRUKTUR/KONSTRUKSI (A+B)4,450,350,400.005,078,054,450.913,541,698,027.98C.PEKERJAAN ARSITEKTUR & FINISHINGSAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGASATUANHARGA(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)IV.PEKERJAAN PASANGAN & PLESTERAN, ACIAN EXPOSEa.Pekerjaan Dinding & Acian expose Lt.11Pasangan dinding bata Lt.1. ad. 1 : 41,050.00m114,000.00119,700,000.0089,000.0095,000.0073,207.4476,867,810.0473,207.4476,867,810.042Plesteran dinding bata Lt.1 ad. 1 : 5 teb. 1,52,100.00m66,000.00138,600,000.0045,000.0055,000.0029,335.5161,604,564.9629,335.5161,604,564.963Plesteran kolom,balok expose Lt.1 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian dinding lt.12,100.00m42,000.0088,200,000.0045,000.0035,000.0017,656.5737,078,801.6217,656.5737,078,801.625Acian kolom, balok lt.1500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106Plesteran + acian kolom teras expose Lt.1+ list band kolom19.00tiang600,000.0011,400,000.00175,000.00500,000.00200,000.003,800,000.00200,000.003,800,000.007List band jendela bentuk kotak 150x900x50 cor beton teb.10 cm expose4.00blok15,000,000.0060,000,000.00175,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00242,847,216.28471,900,000.00250,847,216.28b.Pekerjaan Dinding & Acian expose Lt.21Pasangan dinding bata Lt.2. ad. 1 : 4900.00m114,000.00102,600,000.0095,000.0073,207.4465,886,694.3273,207.4465,886,694.322Plesteran dinding bata Lt.2 ad. 1 : 5 teb. 1,51,800.00m66,000.00118,800,000.0055,000.0029,335.5152,803,912.8229,335.5152,803,912.823Plesteran kolom,balok expose Lt.2 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian dinding lt.21,800.00m42,000.0075,600,000.0035,000.0017,656.5731,781,829.9617,656.5731,781,829.965Acian kolom, balok lt.2500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106List band jendela bentuk kotak 150x900x50 cor beton teb.10 cm expose4.00blok15,000,000.0060,000,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00213,968,476.76411,000,000.00221,968,476.76c.Pekerjaan Dinding & Acian expose Lt.31Pasangan dinding bata Lt.3. ad. 1 : 4900.00m114,000.00102,600,000.0095,000.0073,207.4465,886,694.3273,207.4465,886,694.322Plesteran dinding bata Lt.3 ad. 1 : 5 teb. 1,51,800.00m66,000.00118,800,000.0055,000.0029,335.5152,803,912.8229,335.5152,803,912.823Plesteran kolom,balok expose Lt.3 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian dinding lt.31,800.00m42,000.0075,600,000.0035,000.0017,656.5731,781,829.9617,656.5731,781,829.965Acian kolom, balok lt.3500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106List band jendela bentuk kotak 150x900x50 cor beton teb.10 cm expose4.00blok15,000,000.0060,000,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00213,968,476.76411,000,000.00221,968,476.76d.Pekerjaan Dinding & Acian expose Lt.41Pasangan dinding bata Lt.4. ad. 1 : 4900.00m114,000.00102,600,000.0095,000.0073,207.4465,886,694.3273,207.4465,886,694.322Plesteran dinding bata Lt.4 ad. 1 : 5 teb. 1,51,800.00m66,000.00118,800,000.0055,000.0029,335.5152,803,912.8229,335.5152,803,912.823Plesteran kolom,balok expose Lt.4 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian dinding lt.41,800.00m42,000.0075,600,000.0035,000.0017,656.5731,781,829.9617,656.5731,781,829.965Acian kolom, balok lt.4500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106List band jendela bentuk kotak 150x900x50 cor beton teb.10 cm expose4.00blok15,000,000.0060,000,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00213,968,476.76411,000,000.00221,968,476.76425,000.00SUB TOTAL IV1,704,900,000.00916,752,646.58884,752,646.58V.PEKERJAAN KUSEN , TERALIS & PENGUNCI(LENGKAP DGN ENGSEL, KONCI,GRENDEL,KAIT ANGIN)a.Kusen lantai 1 :1Pintu Jendela (PJ1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)3.00unit7,800,000.0023,400,000.008,750,000.006,500,000.005,889,750.0017,669,250.005,889,750.0017,669,250.002Pintu Jendela (PJ2)rgk.ky.solid kamper smrnd oven fin. Melamik (lengkap)1.00unit7,800,000.007,800,000.00225,000.006,500,000.005,889,750.005,889,750.005,889,750.005,889,750.003Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)5.00unit7,800,000.0039,000,000.001,250,000.006,500,000.005,455,400.0027,277,000.008.25,455,400.0027,277,000.004Pintu Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik (lengkap)3.00unit4,500,000.0013,500,000.00800,000.003,750,000.003,400,000.0010,200,000.000.0633,400,000.0010,200,000.005Pintu teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik (lengkap)3.00unit4,200,000.0012,600,000.00875,000.003,500,000.003,200,000.009,600,000.003,200,000.009,600,000.006Pintu Solid (P3)rgk.kykamper smrnd oven fin.Melamik (lengkap)4.00unit4,500,000.0018,000,000.00175,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.007Pintu km/wc (P4)rgk.aluminium fin.Melamik (lengkap)11.00unit3,300,000.0036,300,000.00250,000.002,750,000.002,864,000.0031,504,000.002,636,000.0028,996,000.008Pintu teralis (P5)rgk.besi hollow fin.cat (lengkap)3.00unit2,100,000.006,300,000.001,750,000.001,750,000.002,500,000.007,500,000.00784929.3563579282,500,000.007,500,000.009Pintu teralis (P6)rgk.besi hollow fin.cat (lengkap)3.00unit3,000,000.009,000,000.00350,000.002,500,000.002,500,000.007,500,000.002,500,000.007,500,000.0010Pintu teralis (P7)rgk.besi hollow fin.cat (lengkap)3.00unit4,200,000.0012,600,000.00750,000.003,500,000.004,286,100.0012,858,300.004,286,100.0012,858,300.0011Jendela+kaca 1 daun (J1) rgk.aluminium fin.coating serat kayu (lengkap)4.00unit2,100,000.008,400,000.00750,000.001,750,000.002,235,500.008,942,000.002,010,500.008,042,000.0012Jendela+kaca 2 daun (J2) rgk.aluminium fin.coating serat kayu (lengkap)35.00unit4,200,000.00147,000,000.00550,000.003,500,000.003,165,000.00110,775,000.007.12,810,000.0098,350,000.0014Jendela+kaca 3 daun (J3) rgk.aluminium fin.coating serat kayu (lengkap)4.00unit5,400,000.0021,600,000.0075,000.004,500,000.004,097,500.0016,390,000.00943,627,500.0014,510,000.0015Bovenlight+kaca 1 daun (BV1) rgk.aluminium fin.coating serat kayu (lgkap)5.00unit900,000.004,500,000.0075,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.0016Bovenlight+kaca 2 daun (BV2) rgk.aluminium fin.coating serat kayu (lgkap)3.00unit1,800,000.005,400,000.00150,000.001,500,000.001,215,000.003,645,000.001,040,000.003,120,000.0017Bovenlight+kaca 3 daun (BV3) rgk.aluminium fin.coating serat kayu (lgkap)7.00unit2,400,000.0016,800,000.002,000,000.001,712,500.0011,987,500.001,477,500.0010,342,500.00382,200,000.00125,000.00299,525,300.00279,042,300.00b.Kusen lantai 2 :1Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)7.00unit7,800,000.0054,600,000.006,500,000.005,455,400.0038,187,800.005,455,400.0038,187,800.002Pintu Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik (lengkap)2.00unit4,500,000.009,000,000.003,750,000.003,400,000.006,800,000.003,400,000.006,800,000.003Pintu teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik (lengkap)2.00unit4,200,000.008,400,000.003,500,000.003,200,000.006,400,000.003,200,000.006,400,000.004Pintu Solid (P3)rgk.kykamper smrnd oven fin.Melamik (lengkap)4.00unit4,500,000.0018,000,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.005Pintu km/wc (P4)rgk.aluminium fin.Melamik (lengkap)10.00unit3,300,000.0033,000,000.002,750,000.002,864,000.0028,640,000.002,636,000.0026,360,000.006Pintu teralis (P6)rgk.besi hollow fin.cat (lengkap)2.00unit3,000,000.006,000,000.002,500,000.002,500,000.005,000,000.002,500,000.005,000,000.007Pintu teralis (P7)rgk.besi hollow fin.cat (lengkap)1.00unit4,200,000.004,200,000.003,500,000.004,286,100.004,286,100.004,286,100.004,286,100.008Jendela+kaca 2 daun (J2) rgk.aluminium fin.coating serat kayu (lengkap)58.00unit4,200,000.00243,600,000.003,500,000.003,165,000.00183,570,000.002,810,000.00162,980,000.009Bovenlight+kaca 1 daun (BV1) rgk.aluminium fin.coating serat kayu (lgkap)5.00unit900,000.004,500,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.0010Bovenlight+kaca 2 daun (BV2) rgk.aluminium fin.coating serat kayu (lgkap)2.00unit1,800,000.003,600,000.001,500,000.001,215,000.002,430,000.001,040,000.002,080,000.00384,900,000.00293,101,400.00269,281,400.00c.Kusen lantai 3 :1Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)7.00unit7,800,000.0054,600,000.006,500,000.005,455,400.0038,187,800.005,455,400.0038,187,800.002Pintu Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik (lengkap)2.00unit4,500,000.009,000,000.003,750,000.003,400,000.006,800,000.003,400,000.006,800,000.003Pintu teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik (lengkap)2.00unit4,200,000.008,400,000.003,500,000.003,200,000.006,400,000.003,200,000.006,400,000.004Pintu Solid (P3)rgk.kykamper smrnd oven fin.Melamik (lengkap)4.00unit4,500,000.0018,000,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.005Pintu km/wc (P4)rgk.aluminium fin.Melamik (lengkap)10.00unit3,300,000.0033,000,000.002,750,000.002,864,000.0028,640,000.002,636,000.0026,360,000.006Pintu teralis (P6)rgk.besi hollow fin.cat (lengkap)2.00unit3,000,000.006,000,000.002,500,000.002,500,000.005,000,000.002,500,000.005,000,000.007Pintu teralis (P7)rgk.besi hollow fin.cat (lengkap)1.00unit4,200,000.004,200,000.003,500,000.004,286,100.004,286,100.004,286,100.004,286,100.008Jendela+kaca 2 daun (J2) rgk.aluminium fin.coating serat kayu (lengkap)58.00unit4,200,000.00243,600,000.003,500,000.003,165,000.00183,570,000.002,810,000.00162,980,000.009Bovenlight+kaca 1 daun (BV1) rgk.aluminium fin.coating serat kayu (lgkap)5.00unit900,000.004,500,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.0010Bovenlight+kaca 2 daun (BV2) rgk.aluminium fin.coating serat kayu (lgkap)2.00unit1,800,000.003,600,000.001,500,000.001,215,000.002,430,000.001,040,000.002,080,000.00384,900,000.00293,101,400.00269,281,400.00d.Kusen lantai 4 :1Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)8.00unit7,800,000.0062,400,000.006,500,000.005,455,400.0043,643,200.005,455,400.0043,643,200.002Pintu teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik (lengkap)2.00unit4,200,000.008,400,000.003,500,000.003,200,000.006,400,000.003,200,000.006,400,000.003Pintu Solid (P3)rgk.kykamper smrnd oven fin.Melamik (lengkap)4.00unit4,500,000.0018,000,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.004Pintu km/wc (P4)rgk.aluminium fin.Melamik (lengkap)10.00unit3,300,000.0033,000,000.002,750,000.002,864,000.0028,640,000.002,636,000.0026,360,000.005Pintu teralis (P6)rgk.besi hollow fin.cat (lengkap)2.00unit3,000,000.006,000,000.002,500,000.002,500,000.005,000,000.002,500,000.005,000,000.006Pintu teralis (P7)rgk.besi hollow fin.cat (lengkap)1.00unit4,200,000.004,200,000.003,500,000.004,286,100.004,286,100.004,286,100.004,286,100.007Jendela+kaca 2 daun (J2) rgk.aluminium fin.coating serat kayu (lengkap)58.00unit4,200,000.00243,600,000.003,500,000.003,165,000.00183,570,000.002,810,000.00162,980,000.008Bovenlight+kaca 1 daun (BV1) rgk.aluminium fin.coating serat kayu (lgkap)5.00unit900,000.004,500,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.009Bovenlight+kaca 2 daun (BV2) rgk.aluminium fin.coating serat kayu (lgkap)2.00unit1,800,000.003,600,000.001,500,000.001,215,000.002,430,000.001,040,000.002,080,000.00383,700,000.00291,756,800.00267,936,800.00SUB TOTAL V1,535,700,000.001,177,484,900.001,085,541,900.00VI.PEKERJAAN LANTAIa.Pekerjaan Lantai Keramik Lt. 1 :1Pas. lantai keramik Ruangan Utama & tangga Lt.1 KW.I 40x40675.00m203,500.00137,362,500.00285,000.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas. lantai keramik kasar /warna gelap selasar, r. toilet Lt.1 KW.I 30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan Keramik lt. km/wc kasar KW.I 20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan Keramik dinding km/wc kasar KW.I 20/25200.00m203,500.0040,700,000.00285,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan lantai keramik border & plin KW.1 10x40300.00m82,500.0024,750,000.00285,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan lantai keramik border & plin KW.1 10x30100.00m82,500.008,250,000.00175,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan lantai stap nosing tangga KW.1 10x40 + plin60.00m165,000.009,900,000.00175,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67b.Pekerjaan Lantai Keramik Lt. 2 :1Pas. lantai keramik Ruangan Utama & tangga Lt.2 KW.I 40x40675.00m203,500.00137,362,500.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas. lantai keramik kasar /warna gelap selasar, r. toilet Lt.2 KW.I 30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan Keramik lt. km/wc kasar KW.I 20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan Keramik dinding km/wc kasar KW.I 20/25200.00m203,500.0040,700,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan lantai keramik border & plin KW.1 10x40300.00m82,500.0024,750,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan lantai keramik border & plin KW.1 10x30100.00m82,500.008,250,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan lantai stap nosing tangga KW.1 10x40 + plin60.00m165,000.009,900,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67c.Pekerjaan Lantai Keramik Lt. 3 :1Pas. lantai keramik Ruangan Utama & tangga Lt.3 KW.I 40x40675.00m203,500.00137,362,500.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas. lantai keramik kasar /warna gelap selasar, r. toilet Lt.3 KW.I 30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan Keramik lt. km/wc kasar KW.I 20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan Keramik dinding km/wc kasar KW.I 20/25200.00m203,500.0040,700,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan lantai keramik border & plin KW.1 10x40300.00m82,500.0024,750,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan lantai keramik border & plin KW.1 10x30100.00m82,500.008,250,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan lantai stap nosing tangga KW.1 10x40 + plin60.00m165,000.009,900,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67d.Pekerjaan Lantai Keramik Lt. 4 :1Pas. lantai keramik Ruangan Utama & tangga Lt.4 KW.I 40x40675.00m203,500.00137,362,500.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas. lantai keramik kasar /warna gelap selasar, r. toilet Lt.4 KW.I 30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan Keramik lt. km/wc kasar KW.I 20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan Keramik dinding km/wc kasar KW.I 20/25200.00m203,500.0040,700,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan lantai keramik border & plin KW.1 10x40300.00m82,500.0024,750,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan lantai keramik border & plin KW.1 10x30100.00m82,500.008,250,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan lantai stap nosing tangga KW.1 10x40 + plin60.00m165,000.009,900,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67SUB TOTAL VI1,107,700,000.00683,758,410.70683,758,410.70VII.PEKERJAAN DAK ATAP1Pasang rangka atap baja ringan, modul 90 cm + aluminium foil925.00m185,000.00171,125,000.00425,000.00185,000.00145,000.00134,125,000.00145,000.00134,125,000.002Pasang Penutup atap genteng keramik925.00m159,500.00147,537,500.0095,000.00145,000.00135,000.00124,875,000.00135,000.00124,875,000.003Pasang Genteng karpusan175.00m159,500.0027,912,500.0085,000.00145,000.00125,000.0021,875,000.00125,000.0021,875,000.004Pasang talang seng20.00m181,500.003,630,000.00165,000.00137,000.002,740,000.00137,000.002,740,000.00SUB TOTAL VII350,205,000.00283,615,000.00283,615,000.00VIIIPEKERJAAN PENGECATAN1Plamir + Cat dinding lt.1,2,3,4, 3 lapis Ex. Dulux7,500.00m60,500.00453,750,000.0030,000.0055,000.0027,373.26205,299,478.5027,373.26205,299,478.502Plamir + Cat plafong gypsum lt.1,2,3,4, 3 lapis Ex. Dulux4,400.00m49,500.00217,800,000.0045,000.0020,286.8289,262,013.9720,286.8289,262,013.973Cat list band kusen kotak (variasi warna) 3 lapis600.00m60,500.0036,300,000.00175,000.0055,000.0027,373.2616,423,958.2827,373.2616,423,958.284Plamir + Cat duco list plank / kanopy beton (variasi warna), 3 lapis600.00m60,500.0036,300,000.00175,000.0055,000.0027,373.2616,423,958.2827,373.2616,423,958.28SUB TOTAL VIII744,150,000.00327,409,409.03327,409,409.03TOTAL PEKERJAAN ARSITEKTUR & FINISHING- 03,389,020,366.313,265,077,366.31D.PEKERJAAN MEKANIKAL & ELEKTRIKALSAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGASATUANHARGA(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)IX.PEK. SANITAIR & PLUMBING ( MEKANIKAL)1Saluran air besih PVC 1" ,1/2 " WAVIN + assessoris600.00m'82,500.0049,500,000.0075,000.0075,000.0017,173.4910,304,096.5117,173.4910,304,096.512Saluran Air bekas wash tafel PVC 2" WAVIN + assessoris300.00m'165,000.0049,500,000.00150,000.00150,000.0037,393.1011,217,929.6837,393.1011,217,929.683Saluran Air bekas km/wc & air talang PVC 3" WAVIN + assessoris400.00m'192,500.0077,000,000.00175,000.00175,000.0061,098.8424,439,536.9761,098.8424,439,536.974Saluran air closet PVC 4 " + assessoris200.00m'247,500.0049,500,000.00225,000.00225,000.0064,584.9812,916,996.2464,584.9812,916,996.245Saluran air AC66.00titik247,500.0016,335,000.00225,000.0096,325.896,357,508.5557,795.533,814,505.136Closet jongkok TOTO KW.1 (lengkap)40.00bh1,375,000.0055,000,000.001,500,000.001,250,000.001,237,500.0049,500,000.00650,000.0026,000,000.007Closet duduk TOTO KW.1 (lengkap)1.00bh3,850,000.003,850,000.002,500,000.003,500,000.002,117,104.002,117,104.001,650,000.001,650,000.008Tempat sabun+ gantungan handuk TOTO KW.141.00set825,000.0033,825,000.00750,000.00750,000.0050,000.002,050,000.0050,000.002,050,000.009Washtafel + cermin TOTO KW.1 (lengkap)25.00unit3,850,000.0096,250,000.003,000,000.003,500,000.001,744,176.0043,604,400.001,308,132.0032,703,300.0010Urinoir TOTO KW.1 (lengkap)24.00bh2,750,000.0066,000,000.00750,000.002,500,000.001,741,705.0041,800,920.001,741,705.0041,800,920.0011Kichenzink + kran leher angsa TOTO KW.13.00bh825,000.002,475,000.00125,000.00750,000.00750,000.002,250,000.00750,000.002,250,000.0012Kran / shower TOTO KW.180.00bh275,000.0022,000,000.00250,000.00250,000.00275,000.0022,000,000.00250,000.0020,000,000.0013Bak air/ bak madi8.00unit825,000.006,600,000.00750,000.00701,250.005,610,000.00637,500.005,100,000.0014Water torn + assessoris kap. 2000 lt4.00unit3,850,000.0015,400,000.001,750,000.003,500,000.003,465,000.0013,860,000.003,150,000.0012,600,000.0015Septiktank & Resapan (BIOFIL) & ASSESSORIS2.00unit8,250,000.0016,500,000.004,500,000.007,500,000.007,012,500.0014,025,000.006,375,000.0012,750,000.0016Bak kontrol12.00bh385,000.004,620,000.00150,000.00350,000.00423,500.005,082,000.00385,000.004,620,000.0017Saluran drainase 1/2 dia. 30 buis beton + kansteen210.00m'137,500.0028,875,000.001,500,000.00125,000.00151,250.0031,762,500.00125,000.0026,250,000.0018Selasar / rabat beton keliling teras + batu sikat & trap210.00m'357,500.0075,075,000.003,500,000.00325,000.00339,625.0071,321,250.00276,250.0058,012,500.0019Ground tank Kap. 3x3x3m struktur beton cor finishing keramik9.00m23,135,000.0028,215,000.002,850,000.003,166,350.0028,497,150.002,850,000.0025,650,000.0020Pompa Ground tank Outlet & inlet kap. 500w + assessoris2.00unit16,500,000.0033,000,000.0015,000,000.0014,850,000.0029,700,000.0012,000,000.0024,000,000.0021Pompa Utama Ground tank & Pompa Hydrant + instalasi/ assessoris2.00unit50,000,000.00100,000,000.0050,000,000.0040,000,000.0080,000,000.0035,000,000.0070,000,000.0024Alat pemadam api ringan (APAR) + box lengkap dgn assessoris12.00unit1,925,000.0023,100,000.001,750,000.001,604,460.0019,253,520.001,604,460.0019,253,520.0026Pantek deep wall / sumur dalam 60 m1.00ls25,000,000.0025,000,000.004,500,000.0025,000,000.0022,000,000.0022,000,000.0022,000,000.0022,000,000.00SUB TOTAL IX877,620,000.00549,669,911.95469,383,304.53X.PEK. INSTALASI LISTRIK (ELEKTRIKAL)1Titik lampu LT.1,2,3,4 (kabel NYM,5 besar)360.00titik247,500.0089,100,000.00185,000.00225,000.00270,156.2397,256,241.00256,648.4192,393,428.952Instalasi Stop kontak AC ( kabel NYM, NYY 5 besar)66.00titik385,000.0025,410,000.00185,000.00350,000.00323,187.4721,330,373.02307,028.1020,263,854.373Instalasi Stop kontak Power standar 400W (kabel NYM,NYY 5 besar)120.00titik247,500.0029,700,000.00225,000.00270,156.2332,418,747.00256,648.4130,797,809.654Instalasi Power & kabel Data + assessoris ( lab. Komputer) 1000 W/10 A20.00set1,650,000.0033,000,000.001,500,000.001,320,000.0026,400,000.001,200,000.0024,000,000.005Instalasi Power & kabel Data + assessoris ( lab. Biologi) 1000 W/10 A20.00set1,650,000.0033,000,000.001,500,000.001,320,000.0026,400,000.001,200,000.0024,000,000.006Instalasi Power & kabel Data + assessoris ( lab. Fisika) 1000 W/10 A20.00set1,650,000.0033,000,000.001,500,000.001,320,000.0026,400,000.001,200,000.0024,000,000.007Instalasi Power & kabel Data utk LCD Proyektor 1000 W/10 A15.00set1,650,000.0024,750,000.0075,000.001,500,000.001,320,000.0019,800,000.001,200,000.0018,000,000.008Instalasi Power & kabel Data utk Sound system + speaker luar3.00set2,750,000.008,250,000.002,500,000.002,200,000.006,600,000.002,000,000.006,000,000.009Kabel Tray + assessoris400.00m137,500.0055,000,000.00125,000.00221,478.0088,591,200.00221,478.0088,591,200.0010Stop Kontak AC 10 A ex. Panasonic66.00bh40,590.002,678,940.0040,590.002,678,940.0011Stop kontak biasa60.00bh137,500.008,250,000.0075,000.00125,000.0040,590.002,435,400.0040,590.002,435,400.0012Saklar ganda60.00bh137,500.008,250,000.0075,000.00125,000.0036,740.002,204,400.0036,740.002,204,400.0013Sakelar tunggal40.00bh137,500.005,500,000.00125,000.00125,000.0030,690.001,227,600.0030,690.001,227,600.0014Stop kontak antenna TV & Telp.+ kabel jaringan12.00set1,650,000.0019,800,000.00125,000.001,500,000.001,320,000.0015,840,000.001,200,000.0014,400,000.0015Box panel Induk ( lengkap dgn MCB & assessoris)1.00bh27,500,000.0027,500,000.00750,000.0025,000,000.0022,000,000.0022,000,000.0021,250,000.0021,250,000.0016Box panel Sub Distribusi Power, Lampu,AC,Pompa ( lengkap dgn MCB )16.00bh3,850,000.0061,600,000.00125,000.003,500,000.003,080,000.0049,280,000.002,500,000.0040,000,000.0017Lampu TL 2x 36 W Philips185.00bh247,500.0045,787,500.00225,000.00225,000.00376,970.0069,739,450.00250,000.0046,250,000.0018Lampu baret 18W watt Philips160.00bh137,500.0022,000,000.0075,000.00125,000.00271,260.0043,401,600.00257,697.0041,231,520.0019Lampu taman (lengkap dengan instalasi)10.00unit1,705,000.0017,050,000.001,750,000.001,550,000.00985,200.009,852,000.00935,940.009,359,400.0020Lampu sorot (lengkap dengan instalasi)5.00bh1,705,000.008,525,000.001,750,000.001,550,000.00985,200.004,926,000.00935,940.004,679,700.0021Exhause Fan (lengkap dengan instalasi)25.00bh825,000.0020,625,000.00750,000.00701,250.0017,531,250.00637,500.0015,937,500.0022Ventilasi /Wall fan (lengkap dgn Instalasi)25.00bh825,000.0020,625,000.00750,000.00701,250.0017,531,250.00637,500.0015,937,500.0023Kipas Angin gantung ( lengkap dgn Instalasi)4.00bh825,000.003,300,000.00750,000.00701,250.002,805,000.00637,500.002,550,000.0024Box dan kabel BC 16 mm2 untukarde20.00m385,000.007,700,000.00350,000.00350,000.00161,000.003,220,000.00161,000.003,220,000.0025Bak kontrol arde1.00bh220,000.00220,000.00250,000.00200,000.00200,000.00200,000.00200,000.00200,000.0026Kawat Bc 50 mm2 untuk penangkal petir & arde150.00m'385,000.0057,750,000.00125,000.00350,000.00212,700.0031,905,000.00212,700.0031,905,000.0027Tiang Splizer 1 " + asesoris8.00bh1,650,000.0013,200,000.00150,000.001,500,000.001,200,000.009,600,000.001,200,000.009,600,000.0028Pentanahan / arde dan box arde1.00bh1,650,000.001,650,000.001,500,000.001,500,000.001,500,000.001,500,000.001,500,000.001,500,000.0029Kabel Feder NYFGBY(4x1c x 120mm) + BC 95mm200.00m'690,000.00138,000,000.00650,000.00583,100.00116,620,000.00583,100.00116,620,000.0030Kabel Tufur /Tegangan Menengah 20kV NYFGBY 3 x 1c x 240mm200.00m'880,000.00176,000,000.00875,000.00659,600.00131,920,000.00659,600.00131,920,000.0031Penyambungan daya PLN 190 KVA1.00ls50,730,000.0050,730,000.003,500,000.0035,931,250.0045,000,000.0045,000,000.0045,000,000.0045,000,000.00SUB TOTAL X1,045,272,500.00946,614,451.02888,153,252.97REKAPITULASI RENCANA ANGGARAN BIAYAPROYEK : PEMBANGUNAN SMP ISLAM AL-AZHAR 28PEMILIK : YAYASAN PESANTREN ISLAM AL-AZHARCIBINONG - BOGORNO.URAIANPROSENTASEJUMLAH HARGAJUMLAH HARGAJUMLAH HARGAA.PEKERJAAN PERSIAPAN &B.PEKERJAAN KONSTRUKSI :51.09%I.PEKERJAAN LAPANGAN1.43%Rp112,502,500.0011,815,897,900.00135,201,227.77135,201,227.77II.PEKERJAAN TANAH DAN PONDASI STRUKTUR BAWAH12.18%Rp1,312,587,300.0011,815,897,900.001,401,155,195.161,151,386,395.16III.PEKERJAAN BETON BERTULANG STRUKTUR ATAS37.47%Rp3,025,260,600.0011,815,897,900.003,541,698,027.983,541,698,027.98SUB TOTAL / HARGA SATUAN4,400.00m1,011,443.274,450,350,400.005,078,054,450.914,828,285,650.91C.PEKERJAAN ARSITEKTUR :34.55%IV.PEKERJAAN PASANGAN & PLESTERAN, ACIAN EXPOSE9.36%Rp1,704,900,000.0011,815,897,900.00916,752,646.58884,752,646.58V.PEKERJAAN KUSEN , TERALIS & PENGUNCI11.49%Rp1,535,700,000.0011,815,897,900.001,177,484,900.001,085,541,900.00VI.PEKERJAAN LANTAI7.23%Rp1,107,700,000.0011,815,897,900.00683,758,410.70683,758,410.70VII.PEKERJAAN DAK ATAP3.00%Rp350,205,000.0011,815,897,900.00283,615,000.00283,615,000.00VIIIPEKERJAAN PENGECATAN3.46%Rp744,150,000.00- 0327,409,409.03327,409,409.03SUB TOTAL / HARGA SATUAN4,400.00m1,236,967.055,442,655,000.003,389,020,366.313,265,077,366.31D.PEKERJAAN MEKANIKAL ELEKTRIKAL (ME) :14.36%IXPEK. SANITAIR & PLUMBING ( MEKANIKAL)4.97%Rp877,620,000.00- 0549,669,911.95469,383,304.53XPEK. INSTALASI LISTRIK (ELEKTRIKAL)9.40%Rp1,045,272,500.00- 0946,614,451.02888,153,252.97- 0SUB TOTAL / HARGA SATUAN4,400.00m437,021.021,922,892,500.001,496,284,362.971,357,536,557.50JUMLAH TOTAL100.00%Rp.11,815,897,900.009,963,359,180.199,450,899,574.71DIBULATKANRp.5,100,000,000.00PEMBULATAN9,963,000,000.009,450,899,000.00Rp.- 0

rab bibitRENCANA ANGGARAN BIAYA (RAB)PROYEK : PEMBANGUNAN SMP ISLAM AL-AZHAR 28PEMILIK : YAYASAN PESANTREN ISLAM AL-AZHARCIBINONG - BOGORA.PEKERJAAN PERSIAPANSAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGASATUANHARGA(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)I.PEKERJAAN LAPANGAN1Perijinan Awal kerja, Kamtip,retribusi dll ( tdk termasuk IMB)1.00ls11,000,000.0011,000,000.00750,000.0010,000,000.0012,000,000.0012,000,000.0012,000,000.0012,000,000.002Direksi keet & bedeng/los kerja uk. 4x6x248.00m2825,000.0039,600,000.00750,000.00520,212.9424,970,221.18520,212.9424,970,221.183Air kerja dan listrik kerja12.00bln825,000.009,900,000.00750,000.00750,000.001,250,000.0015,000,000.001,250,000.0015,000,000.004Papan bouwplank dan pengukuran250.00m'82,500.0020,625,000.0045,000.0075,000.0045,892.3611,473,089.0945,892.3611,473,089.095Foto Proyek sesuai tahap prosentase3.00set192,500.00577,500.00150,000.00175,000.00500,000.001,500,000.00500,000.001,500,000.006Pembersihan awal lokasi site ( bangunan & halaman)3,500.00m25,500.0019,250,000.005,000.008,000.0028,000,000.008,000.0028,000,000.007Pagar Pengaman sementara, seng+rangka kaso 4x7+pondasi unpak + cat200.00m'158,789.5931,757,917.50158,789.5931,757,917.508Mob & demobilisasi alat bantu, retribusi/ijin mobilisasi bahan & alat berat7.00bln1,650,000.0011,550,000.001,000,000.001,500,000.001,500,000.0010,500,000.001,500,000.0010,500,000.00SUB TOTAL I112,502,500.00135,201,227.77135,201,227.77B.PEKERJAAN STRUKTUR/KONSTRUKSISAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGApoerp1SATUANHARGA(Rp)(Rp)(Rp)(Rp)besi1,946,969.76(Rp)(Rp)bekisting137,891.20II.PEKERJAAN TANAH DAN PONDASI STRUKTUR BAWAHbeton729,353.421Tiang pancang 20x20 K.300 dalam sd 15m (by subkon+jaminan struktur)1,980.00m450,000.00891,000,000.0015,000.001,800.00375,000.00450,000.00891,000,000.002,814,214.37325,000.00643,500,000.002Lantai kerja pondasi plat 1 : 3 : 515.75m3570,000.008,977,500.0015.00475,000.00633,909.889,984,080.59p2633,909.889,984,080.593Poer pondasi P1 (60x60x60),ad.1:2:3, bks rgn, bs 200kg K.3005.78m33,420,000.0019,767,600.00115,000.005.502,850,000.002,814,214.3716,266,159.081,946,969.762,814,214.3716,266,159.084Poer pondasi P2 (60x60x200) ad.1:2:3, bks rgn,bs 200kg K.30028.88m33,420,000.0098,769,600.0027.502,850,000.002,975,087.4485,920,525.18298,764.262,975,087.4485,920,525.185Poer pondasi P3 (1/2x80x80x60)ad.1:2:3, bks rgn, bs 200kg K.3004.73m33,420,000.0016,176,600.004.502,850,000.002,975,087.4414,072,163.58729,353.422,975,087.4414,072,163.586Tie beam T3 (20x30) ad.1:2:3, bks rgn, bs 250kg K.3003.68m33,420,000.0012,585,600.003.502,850,000.003,680,692.8713,544,949.782,975,087.443,680,692.8713,544,949.787Tie beam T4 (20x40) ad.1:2:3, bks rgn,bs 250kg K.30014.49m33,420,000.0049,555,800.00650,000.0013.802,850,000.003,680,589.3753,331,739.963,680,589.3753,331,739.968Tie beam T5 (25x45) ad.1:2:3, bks rgn,bs 250kg K.30022.58m33,420,000.0077,223,600.00375,000.0021.502,850,000.003,992,138.6790,142,491.1516.66666666673,992,138.6790,142,491.159Tie beam T9 (25x55) ad.1:2:3, bks rgn,bs 250kg K.30013.13m33,420,000.0044,904,600.003,865,000.0012.502,850,000.003,994,208.7652,443,961.0712.53,994,208.7652,443,961.0710Sloof 15x25 ad. 1:2:3 bs. 250 bks rgn K2255.78m33,420,000.0019,767,600.003,865,000.005.502,850,000.003,888,640.3822,476,341.407.27272727273,888,640.3822,476,341.4011Stek Kolom bwh lt. 0,00 50x50, 30x30 ad. 1:2:3 bs. 25015.75m33,420,000.0053,865,000.0015.002,850,000.003,660,931.4257,659,669.876.253,660,931.4257,659,669.8712Stek Kolom praktis 15/15, bs. 150 kg7.09m32,820,000.0019,993,800.0021,000.006.752,350,000.002,820,000.0019,993,800.002,500,000.0017,725,000.00Urugan peninggian piel lantai bangunan, padat stamper1,000.00m374,319.3174,319,313.5074,319.3174,319,313.50SUB TOTAL II1,312,587,300.001,401,155,195.161,151,386,395.16III.PEKERJAAN BETON BERTULANG STRUKTUR ATASa.Struktur Lantai - 1 :1Plat susut lantai ad.1:2:3, bs 50 kg K.175126.00m3750,000.0094,500,000.00120.00625,000.001,109,806.55139,835,625.691,109,806.55139,835,625.692Kolom struktur K1.50X50, bs. 250 kg bks rgn K.30045.68m33,420,000.00156,225,600.0043.502,850,000.003,660,931.42167,231,347.293,660,931.42167,231,347.293Kolom Teras Kt.25X25, bs. 250 kg bks rgn K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.3311.11111111113,826,820.3119,095,833.334Kolom praktis 15/15, 15x20, bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.003,865,000.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.005Balok dinding P3 20x30 bs. 250 bks brt K.3006.09m33,420,000.0020,827,800.003,865,000.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.156Balok teras P3A 30x35+10x50 bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.089.52380952383,738,312.7041,233,589.087Balok anak P4 20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.7214.28571428573,939,649.1851,727,593.728Balok dinding P5 20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.9012.53,918,379.5463,791,218.909Balok dinding P6 15x25 bs. 150 bks brt K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.2610Balok portal.P10A 30x65 bs. 250 bks brt K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.425.12820512823,665,802.5663,528,358.4211Beton plat lantai-2 =12cm bs. 200 kg bks brt K.225126.00m33,180,000.00400,680,000.00120.002,650,000.003,964,291.12499,500,681.318.33333333333,964,291.12499,500,681.3112Cor beton Tangga t=12cm bs.200 kg bks brt K.2258.93m33,180,000.0028,397,400.003,865,000.008.502,650,000.003,964,291.1235,401,119.713,964,291.1235,401,119.71959,285,400.003,865,000.001,148,280,909.851,148,280,909.85b.Struktur Lantai - 2 :1Kolom struktur K2.45X45, bs. 250 kg bks rgn K.30037.28m33,420,000.00127,497,600.0035.502,850,000.003,660,931.42136,479,523.353,660,931.42136,479,523.352Kolom Teras Kt.25X25, bs. 250 kg bks rgn K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.333,826,820.3119,095,833.333Kolom praktis 15/15, 15x20, bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.004Balok dinding P3 20x30 bs. 250 bks brt K.3006.09m33,420,000.0020,827,800.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.155Balok teras P3A 30x35+10x50 bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.083,738,312.7041,233,589.086Balok anak P4 20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.723,939,649.1851,727,593.727Balok dinding P5 20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.903,918,379.5463,791,218.908Balok dinding P6 15x25 bs. 150 bks brt K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.269Balok portal.P10A 30x65 bs. 250 bks brt K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.423,665,802.5663,528,358.4210Beton plat lantai-3 (plafon expose lt.2)=12cm bs. 200 kg bks brt K.225126.00m33,180,000.00400,680,000.00120.002,650,000.003,964,291.12499,500,681.313,964,291.12499,500,681.3111Cor beton Tangga t=12cm bs.200 kg bks brt K.2258.93m33,180,000.0028,397,400.008.502,650,000.003,964,291.1235,401,119.713,964,291.1235,401,119.71836,057,400.00977,693,460.24977,693,460.24c.Struktur Lantai - 3 :1Kolom struktur K3.45X45, bs. 250 kg bks rgn K.30037.28m33,420,000.00127,497,600.0035.502,850,000.003,660,931.42136,479,523.353,660,931.42136,479,523.352Kolom Teras Kt.25X25, bs. 250 kg bks rgn K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.333,826,820.3119,095,833.333Kolom praktis 15/15, 15x20, bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.004Balok dinding P3 20x30 bs. 250 bks brt K.3006.09m33,420,000.0020,827,800.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.155Balok teras P3A 30x35+10x50 bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.083,738,312.7041,233,589.086Balok anak P4 20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.723,939,649.1851,727,593.727Balok dinding P5 20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.903,918,379.5463,791,218.908Balok dinding P6 15x25 bs. 150 bks brt K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.269Balok portal.P10A 30x65 bs. 250 bks brt K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.423,665,802.5663,528,358.4210Beton plat lantai-4 (plafon expose lt.3)=12cm bs. 200 kg bks brt K.225126.00m33,180,000.00400,680,000.00120.002,650,000.003,964,291.12499,500,681.313,964,291.12499,500,681.3111Cor beton Tangga t=12cm bs.200 kg bks brt K.2258.93m33,180,000.0028,397,400.008.502,650,000.003,964,291.1235,401,119.713,964,291.1235,401,119.71836,057,400.00977,693,460.24977,693,460.24d.Struktur Lantai - 4 :1Kolom struktur K4.30X30, bs. 250 kg bks rgn K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,660,931.4263,443,941.523,660,931.4263,443,941.522Kolom Teras Kt.25X25, bs. 250 kg bks rgn K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.333,826,820.3119,095,833.333Kolom praktis 15/15, 15x20, bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.004Balok dinding P3 20x30 bs. 250 bks brt K.3006.09m33,420,000.0020,827,800.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.155Balok teras P3A 30x35+10x50 bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.083,738,312.7041,233,589.086Balok anak P4 20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.723,939,649.1851,727,593.727Balok dinding P5 20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.903,918,379.5463,791,218.908Balok dinding P6 15x25 bs. 150 bks brt K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.269Balok portal.P10A 30x65 bs. 250 bks brt K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.423,665,802.5663,528,358.4210Ring balok 15x30 bs. 250 bks brt K.30017.33m33,180,000.0055,109,400.0016.502,650,000.003,939,649.1868,274,120.283,939,649.1868,274,120.28393,860,400.00438,030,197.66438,030,197.66SUB TOTAL III3,025,260,600.003,541,698,027.983,541,698,027.98TOTAL PEK. PERSIAPAN & STRUKTUR/KONSTRUKSI (A+B)4,450,350,400.005,078,054,450.913,541,698,027.98C.PEKERJAAN ARSITEKTUR & FINISHINGSAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGASATUANHARGA(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)IV.PEKERJAAN PASANGAN & PLESTERAN, ACIAN EXPOSEa.Pekerjaan Dinding & Acian expose Lt.11Pasangan dinding bata Lt.1. ad. 1 : 41,050.00m114,000.00119,700,000.0089,000.0095,000.0073,207.4476,867,810.0473,207.4476,867,810.042Plesteran dinding bata Lt.1 ad. 1 : 5 teb. 1,52,100.00m66,000.00138,600,000.0045,000.0055,000.0029,335.5161,604,564.9629,335.5161,604,564.963Plesteran kolom,balok expose Lt.1 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian dinding lt.12,100.00m42,000.0088,200,000.0045,000.0035,000.0017,656.5737,078,801.6217,656.5737,078,801.625Acian kolom, balok lt.1500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106Plesteran + acian kolom teras expose Lt.1+ list band kolom19.00tiang600,000.0011,400,000.00175,000.00500,000.00200,000.003,800,000.00200,000.003,800,000.007List band jendela bentuk kotak 150x900x50 cor beton teb.10 cm expose4.00blok15,000,000.0060,000,000.00175,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00242,847,216.28471,900,000.00250,847,216.28b.Pekerjaan Dinding & Acian expose Lt.21Pasangan dinding bata Lt.2. ad. 1 : 4900.00m114,000.00102,600,000.0095,000.0073,207.4465,886,694.3273,207.4465,886,694.322Plesteran dinding bata Lt.2 ad. 1 : 5 teb. 1,51,800.00m66,000.00118,800,000.0055,000.0029,335.5152,803,912.8229,335.5152,803,912.823Plesteran kolom,balok expose Lt.2 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian dinding lt.21,800.00m42,000.0075,600,000.0035,000.0017,656.5731,781,829.9617,656.5731,781,829.965Acian kolom, balok lt.2500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106List band jendela bentuk kotak 150x900x50 cor beton teb.10 cm expose4.00blok15,000,000.0060,000,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00213,968,476.76411,000,000.00221,968,476.76c.Pekerjaan Dinding & Acian expose Lt.31Pasangan dinding bata Lt.3. ad. 1 : 4900.00m114,000.00102,600,000.0095,000.0073,207.4465,886,694.3273,207.4465,886,694.322Plesteran dinding bata Lt.3 ad. 1 : 5 teb. 1,51,800.00m66,000.00118,800,000.0055,000.0029,335.5152,803,912.8229,335.5152,803,912.823Plesteran kolom,balok expose Lt.3 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian dinding lt.31,800.00m42,000.0075,600,000.0035,000.0017,656.5731,781,829.9617,656.5731,781,829.965Acian kolom, balok lt.3500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106List band jendela bentuk kotak 150x900x50 cor beton teb.10 cm expose4.00blok15,000,000.0060,000,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00213,968,476.76411,000,000.00221,968,476.76d.Pekerjaan Dinding & Acian expose Lt.41Pasangan dinding bata Lt.4. ad. 1 : 4900.00m114,000.00102,600,000.0095,000.0073,207.4465,886,694.3273,207.4465,886,694.322Plesteran dinding bata Lt.4 ad. 1 : 5 teb. 1,51,800.00m66,000.00118,800,000.0055,000.0029,335.5152,803,912.8229,335.5152,803,912.823Plesteran kolom,balok expose Lt.4 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian dinding lt.41,800.00m42,000.0075,600,000.0035,000.0017,656.5731,781,829.9617,656.5731,781,829.965Acian kolom, balok lt.4500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106List band jendela bentuk kotak 150x900x50 cor beton teb.10 cm expose4.00blok15,000,000.0060,000,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00213,968,476.76411,000,000.00221,968,476.76425,000.00SUB TOTAL IV1,704,900,000.00916,752,646.58884,752,646.58V.PEKERJAAN KUSEN , TERALIS & PENGUNCI(LENGKAP DGN ENGSEL, KONCI,GRENDEL,KAIT ANGIN)a.Kusen lantai 1 :1Pintu Jendela (PJ1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)3.00unit7,800,000.0023,400,000.008,750,000.006,500,000.005,889,750.0017,669,250.005,889,750.0017,669,250.002Pintu Jendela (PJ2)rgk.ky.solid kamper smrnd oven fin. Melamik (lengkap)1.00unit7,800,000.007,800,000.00225,000.006,500,000.005,889,750.005,889,750.005,889,750.005,889,750.003Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)5.00unit7,800,000.0039,000,000.001,250,000.006,500,000.005,455,400.0027,277,000.008.25,455,400.0027,277,000.004Pintu Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik (lengkap)3.00unit4,500,000.0013,500,000.00800,000.003,750,000.003,400,000.0010,200,000.000.0633,400,000.0010,200,000.005Pintu teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik (lengkap)3.00unit4,200,000.0012,600,000.00875,000.003,500,000.003,200,000.009,600,000.003,200,000.009,600,000.006Pintu Solid (P3)rgk.kykamper smrnd oven fin.Melamik (lengkap)4.00unit4,500,000.0018,000,000.00175,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.007Pintu km/wc (P4)rgk.aluminium fin.Melamik (lengkap)11.00unit3,300,000.0036,300,000.00250,000.002,750,000.002,864,000.0031,504,000.002,636,000.0028,996,000.008Pintu teralis (P5)rgk.besi hollow fin.cat (lengkap)3.00unit2,100,000.006,300,000.001,750,000.001,750,000.002,500,000.007,500,000.00784929.3563579282,500,000.007,500,000.009Pintu teralis (P6)rgk.besi hollow fin.cat (lengkap)3.00unit3,000,000.009,000,000.00350,000.002,500,000.002,500,000.007,500,000.002,500,000.007,500,000.0010Pintu teralis (P7)rgk.besi hollow fin.cat (lengkap)3.00unit4,200,000.0012,600,000.00750,000.003,500,000.004,286,100.0012,858,300.004,286,100.0012,858,300.0011Jendela+kaca 1 daun (J1) rgk.aluminium fin.coating serat kayu (lengkap)4.00unit2,100,000.008,400,000.00750,000.001,750,000.002,235,500.008,942,000.002,010,500.008,042,000.0012Jendela+kaca 2 daun (J2) rgk.aluminium fin.coating serat kayu (lengkap)35.00unit4,200,000.00147,000,000.00550,000.003,500,000.003,165,000.00110,775,000.007.12,810,000.0098,350,000.0014Jendela+kaca 3 daun (J3) rgk.aluminium fin.coating serat kayu (lengkap)4.00unit5,400,000.0021,600,000.0075,000.004,500,000.004,097,500.0016,390,000.00943,627,500.0014,510,000.0015Bovenlight+kaca 1 daun (BV1) rgk.aluminium fin.coating serat kayu (lgkap)5.00unit900,000.004,500,000.0075,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.0016Bovenlight+kaca 2 daun (BV2) rgk.aluminium fin.coating serat kayu (lgkap)3.00unit1,800,000.005,400,000.00150,000.001,500,000.001,215,000.003,645,000.001,040,000.003,120,000.0017Bovenlight+kaca 3 daun (BV3) rgk.aluminium fin.coating serat kayu (lgkap)7.00unit2,400,000.0016,800,000.002,000,000.001,712,500.0011,987,500.001,477,500.0010,342,500.00382,200,000.00125,000.00299,525,300.00279,042,300.00b.Kusen lantai 2 :1Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)7.00unit7,800,000.0054,600,000.006,500,000.005,455,400.0038,187,800.005,455,400.0038,187,800.002Pintu Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik (lengkap)2.00unit4,500,000.009,000,000.003,750,000.003,400,000.006,800,000.003,400,000.006,800,000.003Pintu teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik (lengkap)2.00unit4,200,000.008,400,000.003,500,000.003,200,000.006,400,000.003,200,000.006,400,000.004Pintu Solid (P3)rgk.kykamper smrnd oven fin.Melamik (lengkap)4.00unit4,500,000.0018,000,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.005Pintu km/wc (P4)rgk.aluminium fin.Melamik (lengkap)10.00unit3,300,000.0033,000,000.002,750,000.002,864,000.0028,640,000.002,636,000.0026,360,000.006Pintu teralis (P6)rgk.besi hollow fin.cat (lengkap)2.00unit3,000,000.006,000,000.002,500,000.002,500,000.005,000,000.002,500,000.005,000,000.007Pintu teralis (P7)rgk.besi hollow fin.cat (lengkap)1.00unit4,200,000.004,200,000.003,500,000.004,286,100.004,286,100.004,286,100.004,286,100.008Jendela+kaca 2 daun (J2) rgk.aluminium fin.coating serat kayu (lengkap)58.00unit4,200,000.00243,600,000.003,500,000.003,165,000.00183,570,000.002,810,000.00162,980,000.009Bovenlight+kaca 1 daun (BV1) rgk.aluminium fin.coating serat kayu (lgkap)5.00unit900,000.004,500,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.0010Bovenlight+kaca 2 daun (BV2) rgk.aluminium fin.coating serat kayu (lgkap)2.00unit1,800,000.003,600,000.001,500,000.001,215,000.002,430,000.001,040,000.002,080,000.00384,900,000.00293,101,400.00269,281,400.00c.Kusen lantai 3 :1Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)7.00unit7,800,000.0054,600,000.006,500,000.005,455,400.0038,187,800.005,455,400.0038,187,800.002Pintu Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik (lengkap)2.00unit4,500,000.009,000,000.003,750,000.003,400,000.006,800,000.003,400,000.006,800,000.003Pintu teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik (lengkap)2.00unit4,200,000.008,400,000.003,500,000.003,200,000.006,400,000.003,200,000.006,400,000.004Pintu Solid (P3)rgk.kykamper smrnd oven fin.Melamik (lengkap)4.00unit4,500,000.0018,000,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.005Pintu km/wc (P4)rgk.aluminium fin.Melamik (lengkap)10.00unit3,300,000.0033,000,000.002,750,000.002,864,000.0028,640,000.002,636,000.0026,360,000.006Pintu teralis (P6)rgk.besi hollow fin.cat (lengkap)2.00unit3,000,000.006,000,000.002,500,000.002,500,000.005,000,000.002,500,000.005,000,000.007Pintu teralis (P7)rgk.besi hollow fin.cat (lengkap)1.00unit4,200,000.004,200,000.003,500,000.004,286,100.004,286,100.004,286,100.004,286,100.008Jendela+kaca 2 daun (J2) rgk.aluminium fin.coating serat kayu (lengkap)58.00unit4,200,000.00243,600,000.003,500,000.003,165,000.00183,570,000.002,810,000.00162,980,000.009Bovenlight+kaca 1 daun (BV1) rgk.aluminium fin.coating serat kayu (lgkap)5.00unit900,000.004,500,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.0010Bovenlight+kaca 2 daun (BV2) rgk.aluminium fin.coating serat kayu (lgkap)2.00unit1,800,000.003,600,000.001,500,000.001,215,000.002,430,000.001,040,000.002,080,000.00384,900,000.00293,101,400.00269,281,400.00d.Kusen lantai 4 :1Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)8.00unit7,800,000.0062,400,000.006,500,000.005,455,400.0043,643,200.005,455,400.0043,643,200.002Pintu teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik (lengkap)2.00unit4,200,000.008,400,000.003,500,000.003,200,000.006,400,000.003,200,000.006,400,000.003Pintu Solid (P3)rgk.kykamper smrnd oven fin.Melamik (lengkap)4.00unit4,500,000.0018,000,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.004Pintu km/wc (P4)rgk.aluminium fin.Melamik (lengkap)10.00unit3,300,000.0033,000,000.002,750,000.002,864,000.0028,640,000.002,636,000.0026,360,000.005Pintu teralis (P6)rgk.besi hollow fin.cat (lengkap)2.00unit3,000,000.006,000,000.002,500,000.002,500,000.005,000,000.002,500,000.005,000,000.006Pintu teralis (P7)rgk.besi hollow fin.cat (lengkap)1.00unit4,200,000.004,200,000.003,500,000.004,286,100.004,286,100.004,286,100.004,286,100.007Jendela+kaca 2 daun (J2) rgk.aluminium fin.coating serat kayu (lengkap)58.00unit4,200,000.00243,600,000.003,500,000.003,165,000.00183,570,000.002,810,000.00162,980,000.008Bovenlight+kaca 1 daun (BV1) rgk.aluminium fin.coating serat kayu (lgkap)5.00unit900,000.004,500,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.009Bovenlight+kaca 2 daun (BV2) rgk.aluminium fin.coating serat kayu (lgkap)2.00unit1,800,000.003,600,000.001,500,000.001,215,000.002,430,000.001,040,000.002,080,000.00383,700,000.00291,756,800.00267,936,800.00SUB TOTAL V1,535,700,000.001,177,484,900.001,085,541,900.00VI.PEKERJAAN LANTAIa.Pekerjaan Lantai Keramik Lt. 1 :1Pas. lantai keramik Ruangan Utama & tangga Lt.1 KW.I 40x40675.00m203,500.00137,362,500.00285,000.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas. lantai keramik kasar /warna gelap selasar, r. toilet Lt.1 KW.I 30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan Keramik lt. km/wc kasar KW.I 20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan Keramik dinding km/wc kasar KW.I 20/25200.00m203,500.0040,700,000.00285,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan lantai keramik border & plin KW.1 10x40300.00m82,500.0024,750,000.00285,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan lantai keramik border & plin KW.1 10x30100.00m82,500.008,250,000.00175,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan lantai stap nosing tangga KW.1 10x40 + plin60.00m165,000.009,900,000.00175,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67b.Pekerjaan Lantai Keramik Lt. 2 :1Pas. lantai keramik Ruangan Utama & tangga Lt.2 KW.I 40x40675.00m203,500.00137,362,500.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas. lantai keramik kasar /warna gelap selasar, r. toilet Lt.2 KW.I 30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan Keramik lt. km/wc kasar KW.I 20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan Keramik dinding km/wc kasar KW.I 20/25200.00m203,500.0040,700,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan lantai keramik border & plin KW.1 10x40300.00m82,500.0024,750,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan lantai keramik border & plin KW.1 10x30100.00m82,500.008,250,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan lantai stap nosing tangga KW.1 10x40 + plin60.00m165,000.009,900,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67c.Pekerjaan Lantai Keramik Lt. 3 :1Pas. lantai keramik Ruangan Utama & tangga Lt.3 KW.I 40x40675.00m203,500.00137,362,500.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas. lantai keramik kasar /warna gelap selasar, r. toilet Lt.3 KW.I 30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan Keramik lt. km/wc kasar KW.I 20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan Keramik dinding km/wc kasar KW.I 20/25200.00m203,500.0040,700,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan lantai keramik border & plin KW.1 10x40300.00m82,500.0024,750,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan lantai keramik border & plin KW.1 10x30100.00m82,500.008,250,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan lantai stap nosing tangga KW.1 10x40 + plin60.00m165,000.009,900,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67d.Pekerjaan Lantai Keramik Lt. 4 :1Pas. lantai keramik Ruangan Utama & tangga Lt.4 KW.I 40x40675.00m203,500.00137,362,500.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas. lantai keramik kasar /warna gelap selasar, r. toilet Lt.4 KW.I 30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan Keramik lt. km/wc kasar KW.I 20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan Keramik dinding km/wc kasar KW.I 20/25200.00m203,500.0040,700,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan lantai keramik border & plin KW.1 10x40300.00m82,500.0024,750,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan lantai keramik border & plin KW.1 10x30100.00m82,500.008,250,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan lantai stap nosing tangga KW.1 10x40 + plin60.00m165,000.009,900,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67SUB TOTAL VI1,107,700,000.00683,758,410.70683,758,410.70VII.PEKERJAAN DAK ATAP1Pasang rangka atap baja ringan, modul 90 cm + aluminium foil925.00m185,000.00171,125,000.00425,000.00185,000.00145,000.00134,125,000.00145,000.00134,125,000.002Pasang Penutup atap genteng keramik925.00m159,500.00147,537,500.0095,000.00145,000.00135,000.00124,875,000.00135,000.00124,875,000.003Pasang Genteng karpusan175.00m159,500.0027,912,500.0085,000.00145,000.00125,000.0021,875,000.00125,000.0021,875,000.004Pasang talang seng20.00m181,500.003,630,000.00165,000.00137,000.002,740,000.00137,000.002,740,000.00SUB TOTAL VII350,205,000.00283,615,000.00283,615,000.00VIIIPEKERJAAN PENGECATAN1Plamir + Cat dinding lt.1,2,3,4, 3 lapis Ex. Dulux7,500.00m60,500.00453,750,000.0030,000.0055,000.0027,373.26205,299,478.5027,373.26205,299,478.502Plamir + Cat plafong gypsum lt.1,2,3,4, 3 lapis Ex. Dulux4,400.00m49,500.00217,800,000.0045,000.0020,286.8289,262,013.9720,286.8289,262,013.973Cat list band kusen kotak (variasi warna) 3 lapis600.00m60,500.0036,300,000.00175,000.0055,000.0027,373.2616,423,958.2827,373.2616,423,958.284Plamir + Cat duco list plank / kanopy beton (variasi warna), 3 lapis600.00m60,500.0036,300,000.00175,000.0055,000.0027,373.2616,423,958.2827,373.2616,423,958.28SUB TOTAL VIII744,150,000.00327,409,409.03327,409,409.03TOTAL PEKERJAAN ARSITEKTUR & FINISHING- 03,389,020,366.313,265,077,366.31D.PEKERJAAN MEKANIKAL & ELEKTRIKALSAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGASATUANHARGA(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)IX.PEK. SANITAIR & PLUMBING ( MEKANIKAL)1Saluran air besih PVC 1" ,1/2 " WAVIN + assessoris600.00m'82,500.0049,500,000.0075,000.0075,000.0017,173.4910,304,096.5117,173.4910,304,096.512Saluran Air bekas wash tafel PVC 2" WAVIN + assessoris300.00m'165,000.0049,500,000.00150,000.00150,000.0037,393.1011,217,929.6837,393.1011,217,929.683Saluran Air bekas km/wc & air talang PVC 3" WAVIN + assessoris400.00m'192,500.0077,000,000.00175,000.00175,000.0061,098.8424,439,536.9761,098.8424,439,536.974Saluran air closet PVC 4 " + assessoris200.00m'247,500.0049,500,000.00225,000.00225,000.0064,584.9812,916,996.2464,584.9812,916,996.245Saluran air AC66.00titik247,500.0016,335,000.00225,000.0096,325.896,357,508.5557,795.533,814,505.136Closet jongkok TOTO KW.1 (lengkap)40.00bh1,375,000.0055,000,000.001,500,000.001,250,000.001,237,500.0049,500,000.00650,000.0026,000,000.007Closet duduk TOTO KW.1 (lengkap)1.00bh3,850,000.003,850,000.002,500,000.003,500,000.002,117,104.002,117,104.001,650,000.001,650,000.008Tempat sabun+ gantungan handuk TOTO KW.141.00set825,000.0033,825,000.00750,000.00750,000.0050,000.002,050,000.0050,000.002,050,000.009Washtafel + cermin TOTO KW.1 (lengkap)25.00unit3,850,000.0096,250,000.003,000,000.003,500,000.001,744,176.0043,604,400.001,308,132.0032,703,300.0010Urinoir TOTO KW.1 (lengkap)24.00bh2,750,000.0066,000,000.00750,000.002,500,000.001,741,705.0041,800,920.001,741,705.0041,800,920.0011Kichenzink + kran leher angsa TOTO KW.13.00bh825,000.002,475,000.00125,000.00750,000.00750,000.002,250,000.00750,000.002,250,000.0012Kran / shower TOTO KW.180.00bh275,000.0022,000,000.00250,000.00250,000.00275,000.0022,000,000.00250,000.0020,000,000.0013Bak air/ bak madi8.00unit825,000.006,600,000.00750,000.00701,250.005,610,000.00637,500.005,100,000.0014Water torn + assessoris kap. 2000 lt4.00unit3,850,000.0015,400,000.001,750,000.003,500,000.003,465,000.0013,860,000.003,150,000.0012,600,000.0015Septiktank & Resapan (BIOFIL) & ASSESSORIS2.00unit8,250,000.0016,500,000.004,500,000.007,500,000.007,012,500.0014,025,000.006,375,000.0012,750,000.0016Bak kontrol12.00bh385,000.004,620,000.00150,000.00350,000.00423,500.005,082,000.00385,000.004,620,000.0017Saluran drainase 1/2 dia. 30 buis beton + kansteen210.00m'137,500.0028,875,000.001,500,000.00125,000.00151,250.0031,762,500.00125,000.0026,250,000.0018Selasar / rabat beton keliling teras + batu sikat & trap210.00m'357,500.0075,075,000.003,500,000.00325,000.00339,625.0071,321,250.00276,250.0058,012,500.0019Ground tank Kap. 3x3x3m struktur beton cor finishing keramik9.00m23,135,000.0028,215,000.002,850,000.003,166,350.0028,497,150.002,850,000.0025,650,000.0020Pompa Ground tank Outlet & inlet kap. 500w + assessoris2.00unit16,500,000.0033,000,000.0015,000,000.0014,850,000.0029,700,000.0012,000,000.0024,000,000.0021Pompa Utama Ground tank & Pompa Hydrant + instalasi/ assessoris2.00unit50,000,000.00100,000,000.0050,000,000.0040,000,000.0080,000,000.0035,000,000.0070,000,000.0024Alat pemadam api ringan (APAR) + box lengkap dgn assessoris12.00unit1,925,000.0023,100,000.001,750,000.001,604,460.0019,253,520.001,604,460.0019,253,520.0026Pantek deep wall / sumur dalam 60 m1.00ls25,000,000.0025,000,000.004,500,000.0025,000,000.0022,000,000.0022,000,000.0022,000,000.0022,000,000.00SUB TOTAL IX877,620,000.00549,669,911.95469,383,304.53X.PEK. INSTALASI LISTRIK (ELEKTRIKAL)1Titik lampu LT.1,2,3,4 (kabel NYM,5 besar)360.00titik247,500.0089,100,000.00185,000.00225,000.00270,156.2397,256,241.00256,648.4192,393,428.952Instalasi Stop kontak AC ( kabel NYM, NYY 5 besar)66.00titik385,000.0025,410,000.00185,000.00350,000.00323,187.4721,330,373.02307,028.1020,263,854.373Instalasi Stop kontak Power standar 400W (kabel NYM,NYY 5 besar)120.00titik247,500.0029,700,000.00225,000.00270,156.2332,418,747.00256,648.4130,797,809.654Instalasi Power & kabel Data + assessoris ( lab. Komputer) 1000 W/10 A20.00set1,650,000.0033,000,000.001,500,000.001,320,000.0026,400,000.001,200,000.0024,000,000.005Instalasi Power & kabel Data + assessoris ( lab. Biologi) 1000 W/10 A20.00set1,650,000.0033,000,000.001,500,000.001,320,000.0026,400,000.001,200,000.0024,000,000.006Instalasi Power & kabel Data + assessoris ( lab. Fisika) 1000 W/10 A20.00set1,650,000.0033,000,000.001,500,000.001,320,000.0026,400,000.001,200,000.0024,000,000.007Instalasi Power & kabel Data utk LCD Proyektor 1000 W/10 A15.00set1,650,000.0024,750,000.0075,000.001,500,000.001,320,000.0019,800,000.001,200,000.0018,000,000.008Instalasi Power & kabel Data utk Sound system + speaker luar3.00set2,750,000.008,250,000.002,500,000.002,200,000.006,600,000.002,000,000.006,000,000.009Kabel Tray + assessoris400.00m137,500.0055,000,000.00125,000.00221,478.0088,591,200.00221,478.0088,591,200.0010Stop Kontak AC 10 A ex. Panasonic66.00bh40,590.002,678,940.0040,590.002,678,940.0011Stop kontak biasa60.00bh137,500.008,250,000.0075,000.00125,000.0040,590.002,435,400.0040,590.002,435,400.0012Saklar ganda60.00bh137,500.008,250,000.0075,000.00125,000.0036,740.002,204,400.0036,740.002,204,400.0013Sakelar tunggal40.00bh137,500.005,500,000.00125,000.00125,000.0030,690.001,227,600.0030,690.001,227,600.0014Stop kontak antenna TV & Telp.+ kabel jaringan12.00set1,650,000.0019,800,000.00125,000.001,500,000.001,320,000.0015,840,000.001,200,000.0014,400,000.0015Box panel Induk ( lengkap dgn MCB & assessoris)1.00bh27,500,000.0027,500,000.00750,000.0025,000,000.0022,000,000.0022,000,000.0021,250,000.0021,250,000.0016Box panel Sub Distribusi Power, Lampu,AC,Pompa ( lengkap dgn MCB )16.00bh3,850,000.0061,600,000.00125,000.003,500,000.003,080,000.0049,280,000.002,500,000.0040,000,000.0017Lampu TL 2x 36 W Philips185.00bh247,500.0045,787,500.00225,000.00225,000.00376,970.0069,739,450.00250,000.0046,250,000.0018Lampu baret 18W watt Philips160.00bh137,500.0022,000,000.0075,000.00125,000.00271,260.0043,401,600.00257,697.0041,231,520.0019Lampu taman (lengkap dengan instalasi)10.00unit1,705,000.0017,050,000.001,750,000.001,550,000.00985,200.009,852,000.00935,940.009,359,400.0020Lampu sorot (lengkap dengan instalasi)5.00bh1,705,000.008,525,000.001,750,000.001,550,000.00985,200.004,926,000.00935,940.004,679,700.0021Exhause Fan (lengkap dengan instalasi)25.00bh825,000.0020,625,000.00750,000.00701,250.0017,531,250.00637,500.0015,937,500.0022Ventilasi /Wall fan (lengkap dgn Instalasi)25.00bh825,000.0020,625,000.00750,000.00701,250.0017,531,250.00637,500.0015,937,500.0023Kipas Angin gantung ( lengkap dgn Instalasi)4.00bh825,000.003,300,000.00750,000.00701,250.002,805,000.00637,500.002,550,000.0024Box dan kabel BC 16 mm2 untukarde20.00m385,000.007,700,000.00350,000.00350,000.00161,000.003,220,000.00161,000.003,220,000.0025Bak kontrol arde1.00bh220,000.00220,000.00250,000.00200,000.00200,000.00200,000.00200,000.00200,000.0026Kawat Bc 50 mm2 untuk penangkal petir & arde150.00m'385,000.0057,750,000.00125,000.00350,000.00212,700.0031,905,000.00212,700.0031,905,000.0027Tiang Splizer 1 " + asesoris8.00bh1,650,000.0013,200,000.00150,000.001,500,000.001,200,000.009,600,000.001,200,000.009,600,000.0028Pentanahan / arde dan box arde1.00bh1,650,000.001,650,000.001,500,000.001,500,000.001,500,000.001,500,000.001,500,000.001,500,000.0029Kabel Feder NYFGBY(4x1c x 120mm) + BC 95mm200.00m'690,000.00138,000,000.00650,000.00583,100.00116,620,000.00583,100.00116,620,000.0030Kabel Tufur /Tegangan Menengah 20kV NYFGBY 3 x 1c x 240mm200.00m'880,000.00176,000,000.00875,000.00659,600.00131,920,000.00659,600.00131,920,000.0031Penyambungan daya PLN 190 KVA1.00ls50,730,000.0050,730,000.003,500,000.0035,931,250.0045,000,000.0045,000,000.0045,000,000.0045,000,000.00SUB TOTAL X1,045,272,500.00946,614,451.02888,153,252.97REKAPITULASI RENCANA ANGGARAN BIAYAPROYEK : PEMBANGUNAN SMP ISLAM AL-AZHAR 28PEMILIK : YAYASAN PESANTREN ISLAM AL-AZHARCIBINONG - BOGORNO.URAIANPROSENTASEJUMLAH HARGAJUMLAH HARGAJUMLAH HARGAA.PEKERJAAN PERSIAPAN &B.PEKERJAAN KONSTRUKSI :51.09%I.PEKERJAAN LAPANGAN1.43%Rp112,502,500.0011,815,897,900.00135,201,227.77135,201,227.77II.PEKERJAAN TANAH DAN PONDASI STRUKTUR BAWAH12.18%Rp1,312,587,300.0011,815,897,900.001,401,155,195.161,151,386,395.16III.PEKERJAAN BETON BERTULANG STRUKTUR ATAS37.47%Rp3,025,260,600.0011,815,897,900.003,541,698,027.983,541,698,027.98SUB TOTAL / HARGA SATUAN4,400.00m1,011,443.274,450,350,400.005,078,054,450.914,828,285,650.91C.PEKERJAAN ARSITEKTUR :34.55%IV.PEKERJAAN PASANGAN & PLESTERAN, ACIAN EXPOSE9.36%Rp1,704,900,000.0011,815,897,900.00916,752,646.58884,752,646.58V.PEKERJAAN KUSEN , TERALIS & PENGUNCI11.49%Rp1,535,700,000.0011,815,897,900.001,177,484,900.001,085,541,900.00VI.PEKERJAAN LANTAI7.23%Rp1,107,700,000.0011,815,897,900.00683,758,410.70683,758,410.70VII.PEKERJAAN DAK ATAP3.00%Rp350,205,000.0011,815,897,900.00283,615,000.00283,615,000.00VIIIPEKERJAAN PENGECATAN3.46%Rp744,150,000.00- 0327,409,409.03327,409,409.03SUB TOTAL / HARGA SATUAN4,400.00m1,236,967.055,442,655,000.003,389,020,366.313,265,077,366.31D.PEKERJAAN MEKANIKAL ELEKTRIKAL (ME) :14.36%IXPEK. SANITAIR & PLUMBING ( MEKANIKAL)4.97%Rp877,620,000.00- 0549,669,911.95469,383,304.53XPEK. INSTALASI LISTRIK (ELEKTRIKAL)9.40%Rp1,045,272,500.00- 0946,614,451.02888,153,252.97- 0SUB TOTAL / HARGA SATUAN4,400.00m437,021.021,922,892,500.001,496,284,362.971,357,536,557.50JUMLAH TOTAL100.00%Rp.11,815,897,900.0011,815,897,900.009,963,359,180.199,450,899,574.71DIBULATKANRp.5,100,000,000.00PEMBULATAN9,963,000,000.009,450,899,000.00Rp.- 0

DRAFTRENCANA PENYEDIAAN DANAGEDUNG SMP 1SLAM AL-HAZAR 28 CIBINONGJln.SIMPANG TIGA KARADENAN -CIBINONG - BOGORNoURAIANSAT.HARGAJUMLAHBOBOTTAHUN 2012TAHUN 2013KETERANGANVOLUMEPEK.SATUANHARGADESEMBERJANUARIFebruariMARETAPRILMEIJUNI(Rp)(Rp)1234567891011121314151617181920212223242526272829303181522293643506471HARI KALENDER1234567910MINGGU KE406474065440661406684067540682406894070340710TANGGALAPEKERJAAN PERSIAPAN112,502,5000.9520.2380.2380.2380.2381Perijinan Awal kerja, Kamtip,retribusi dll ( tdk termasuk IMB)1.00ls11,000,000.0011,000,000.002Direksi keet & bedeng/los kerja uk. 4x6x248.00m2825,000.0039,600,000.003Air kerja dan listrik kerja12.00bln825,000.009,900,000.004Papan bouwplank dan pengukuran250.00m'82,500.0020,625,000.005Foto Proyek sesuai tahap prosentase3.00set192,500.00577,500.006Pembersihan awal lokasi site ( bangunan & halaman)3,500.00m25,500.0019,250,000.007Pagar Pengaman sementara, seng+rangka kaso 4x7+pondasi unpak + cat200.00m'- 0- 08Mob & demobilisasi alat bantu, retribusi/ijin mobilisasi bahan & alat berat7.00bln1,650,000.0011,550,000.00BPEKERJAAN STRUKTURIPEKERJAAN TANAH DAN PONDASI STRUKTUR BAWAH1Tiang pancang 20x20 K.300 dalam sd 15m (by subkon+jaminan struktur)1,980.0m450,000.00891,000,000.00891,000,000.007.5411.2571.2571.2571.2571.2571.2572Lantai kerja pondasi plat 1 : 3 : 515.75m3570,000.008,977,500.008977500.000.0760.0150.0150.0150.0150.0153Poer pondasi P1 (60x60x60),ad.1:2:3, bks rgn, bs 200kg K.3005.78m33,420,000.0019,767,600.004Poer pondasi P2 (60x60x200) ad.1:2:3, bks rgn,bs 200kg K.30028.88m33,420,000.0098,769,600.005Poer pondasi P3 (1/2x80x80x60)ad.1:2:3, bks Batako, bs 200kg K.3004.73m33,420,000.0016,176,600.00134,713,800.001.1400.2280.2280.2280.2280.2286Tie beam T3 (20x30) ad.1:2:3, bks rgn, bs 250kg K.3003.68m33,420,000.0012,585,600.007Tie beam T4 (20x40) ad.1:2:3, bks rgn,bs 250kg K.30014.49m33,420,000.0049,555,800.008Tie beam T5 (25x45) ad.1:2:3, bks rgn,bs 250kg K.30022.58m33,420,000.0077,223,600.004Tie beam T9 (25x55) ad.1:2:3, bks Batako,bs 250kg K.30013.13m33,420,000.0044,904,600.00184269600.001.5600.3120.3120.3120.3120.3125Sloof 15x25 ad. 1:2:3 bs. 250 bks rgn K2255.78m33,420,000.0019,767,600.0019,767,600.000.1670.0420.0420.0420.0426Stek Kolom bwh lt. 0,00 50x50, 30x30 ad. 1:2:3 bs. 25015.75m33,420,000.0053,865,000.0053,865,000.000.4560.0410.0410.0410.0410.0410.0410.0410.0410.0410.0410.0417Stek Kolom praktis 15/15, bs. 150 kg7.09m32,820,000.0019,993,800.0019,993,800.000.1698Urugan peninggian piel lantai bangunan, padat stamper1,000.00m3- 000.000IIPEKERJAAN BETON BERTULANG STRUKTUR ATASa.Struktur Lantai - 1 :1Plat susut lantai ad.1:2:3, bs 50 kg K.175126.00m3750,000.0094,500,000.0094,500,000.000.8000.2670.2670.2672Kolom struktur K1.50X50, bs. 250 kg bks rgn K.30045.68m33,420,000.00156,225,600.003Kolom Teras Kt.25X25, bs. 250 kg bks rgn K.3004.99m33,420,000.0017,065,800.002Kolom struktur K1.50X50,kt,25x25, bs. 250 kgbks brt, K.3007.09m33,420,000.0024,247,800.00197,539,200.001.6720.5570.5570.5575Balok dinding P3 20x30 bs. 250 bks brt K.3006.09m33,420,000.0020,827,800.006Balok teras P3A 30x35+10x50 bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.007Balok anak P4 20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.008Balok dinding P5 20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.009Balok dinding P6 15x25 bs. 150 bks brt K.3005.78m33,420,000.0019,767,600.003Balok portal.P10A 30x65,P3,P3a, P4,P5,P6 bs. 250 bks brt K.30017.33m33,420,000.0059,268,600.00238,168,800.002.0160.5040.5040.5040.5044Beton plat lantai-2 =12cm bs. 200 kg bks brt K.225126.00m33,180,000.00400,680,000.00400,680,000.003.3910.8480.8480.8480.8485Cor beton Tangga t=12cm bs.200 kg bks brt K.2258.93m33,180,000.0028,397,400.0028,397,400.000.2400.240b.Struktur Lantai - 2 :1Kolom struktur K1.50X50,kt,25x25, bs. 250 kg brt, brt, K.30037.28m33,420,000.00127,497,600.00168,811,200.001.4290.4760.4760.4762Kolom Teras Kt.25X25, bs. 250 kg bks rgn K.3004.99m33,420,000.0017,065,800.003Kolom praktis 15/15, 15x20, bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.002Balok portal.P10A 30x65,P3,P3a, P4,P5,P6 bs. 250 bks brt K.3006.09m33,420,000.0020,827,800.00238,168,800.002.0160.5040.5040.5040.5045Balok teras P3A 30x35+10x50 bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.006Balok anak P4 20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.007Balok dinding P5 20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.008Balok dinding P6 15x25 bs. 150 bks brt K.3005.78m33,420,000.0019,767,600.009Balok portal.P10A 30x65 bs. 250 bks brt K.30017.33m33,420,000.0059,268,600.003Beton plat lantai-3 (plafon expose lt.2)=12cm bs. 200 kg bks brt K.225126.00m33,180,000.00400,680,000.00400,680,000.003.3910.8480.8480.8480.8484Cor beton Tangga t=12cm bs.200 kg bks brt K.2258.93m33,180,000.0028,397,400.0028,397,400.000.2400.240c.Struktur Lantai - 3 :1Kolom struktur K1.50X50,kt,25x25, bs. 250 kg brt, brt, K.30037.28m33,420,000.00127,497,600.00168,811,200.001.4290.3570.3570.3572Kolom Teras Kt.25X25, bs. 250 kg bks rgn K.3004.99m33,420,000.0017,065,800.003Kolom praktis 15/15, 15x20, bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.004Balok portal.P10A 30x65,P3,P3a, P4,P5,P6 bs. 250 bks brt K.3006.09m33,420,000.0020,827,800.00238,168,800.002.0160.5040.5040.5040.5045Balok teras P3A 30x35+10x50 bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.006Balok anak P4 20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.007Balok dinding P5 20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.008Balok dinding P6 15x25 bs. 150 bks brt K.3005.78m33,420,000.0019,767,600.009Balok portal.P10A 30x65 bs. 250 bks brt K.30017.33m33,420,000.0059,268,600.0010Beton plat lantai-4 (plafon expose lt.3)=12cm bs. 200 kg bks brt K.225126.00m33,180,000.00400,680,000.00400,680,000.003.3910.8480.8480.8480.84811Cor beton Tangga t=12cm bs.200 kg bks brt K.2258.93m33,180,000.0028,397,400.0028,397,400.000.2400.240d.Struktur Lantai - 4 :1Kolom struktur K1.50X50,kt,25x25, bs. 250 kg brt, brt, K.30017.33m33,420,000.0059,268,600.00100,582,200.000.8510.2840.2840.2842Kolom Teras Kt.25X25, bs. 250 kg bks rgn K.3004.99m33,420,000.0017,065,800.003Kolom praktis 15/15, 15x20, bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.004Balok portal.P10A 30x65,P3,P3a, P4,P5,P6 bs. 250 bks brt K.3006.09m33,420,000.0020,827,800.00238,168,800.002.0160.6720.6720.6725Balok teras P3A 30x35+10x50 bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.006Balok anak P4 20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.007Balok dinding P5 20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.008Balok dinding P6 15x25 bs. 150 bks brt K.3005.78m33,420,000.0019,767,600.009Balok portal.P10A 30x65 bs. 250 bks brt K.30017.33m33,420,000.0059,268,600.0010Ring balok 15x30 bs. 250 bks brt K.30017.33m33,180,000.0055,109,400.0055,109,400.000.4660.1550.1550.155cPEKERJAAN ARSITEKTUR & FINISHINGIPEKERJAAN PASANGAN & PLESTERAN, ACIAN EXPOSEaPekerjaan Dinding & Acian expose Lt.11,050.00m114,000.00119,700,000.00471,900,000.003.9940.9980.9980.9980.9982Plesteran dinding bata Lt.1 ad. 1 : 5 teb. 1,52,100.00m66,000.00138,600,000.003Plesteran kolom,balok expose Lt.1 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.004Acian dinding lt.12,100.00m42,000.0088,200,000.005Acian kolom, balok lt.1500.00m42,000.0021,000,000.006Plesteran + acian kolom teras expose Lt.1+ list band kolom19.00tiang600,000.0011,400,000.007List band jendela bentuk kotak 150x900x50 cor beton teb.10 cm expose4.00blok15,000,000.0060,000,000.00b.Pekerjaan Dinding & Acian expose Lt.2411,000,000.003.4780.8700.8700.8700.8701Pasangan dinding bata Lt.2. ad. 1 : 4900.00m114,000.00102,600,000.002Plesteran dinding bata Lt.2 ad. 1 : 5 teb. 1,51,800.00m66,000.00118,800,000.003Plesteran kolom,balok expose Lt.2 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.004Acian dinding lt.21,800.00m42,000.0075,600,000.005Acian kolom, balok lt.2500.00m42,000.0021,000,000.006List band jendela bentuk kotak 150x900x50 cor beton teb.10 cm expose4.00blok15,000,000.0060,000,000.00c.Pekerjaan Dinding & Acian expose Lt.3411,000,000.003.4780.8700.8700.8700.8701Pasangan dinding bata Lt.3. ad. 1 : 4900.00m114,000.00102,600,000.002Plesteran dinding bata Lt.3 ad. 1 : 5 teb. 1,51,800.00m66,000.00118,800,000.003Plesteran kolom,balok expose Lt.3 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.004Acian dinding lt.31,800.00m42,000.0075,600,000.005Acian kolom, balok lt.3500.00m42,000.0021,000,000.006List band jendela bentuk kotak 150x900x50 cor beton teb.10 cm expose4.00blok15,000,000.0060,000,000.00d.Pekerjaan Dinding & Acian expose Lt.4411,000,000.003.4780.8700.8700.8700.8701Pasangan dinding bata Lt.4. ad. 1 : 4900.00m114,000.00102,600,000.002Plesteran dinding bata Lt.4 ad. 1 : 5 teb. 1,51,800.00m66,000.00118,800,000.003Plesteran kolom,balok expose Lt.4 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.004Acian dinding lt.41,800.00m42,000.0075,600,000.005Acian kolom, balok lt.4500.00m42,000.0021,000,000.006List band jendela bentuk kotak 150x900x50 cor beton teb.10 cm expose4.00blok15,000,000.0060,000,000.00IIPEKERJAAN KUSEN , TERALIS & PENGUNCI(LENGKAP DGN ENGSEL, KONCI,GRENDEL,KAIT ANGIN)a.Kusen lantai 1 :382,200,000.003.2351.6171.6171Pintu Jendela (PJ1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)3.00unit7,800,000.0023,400,000.002Pintu Jendela (PJ2)rgk.ky.solid kamper smrnd oven fin. Melamik (lengkap)1.00unit7,800,000.007,800,000.003Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)5.00unit7,800,000.0039,000,000.004Pintu Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik (lengkap)3.00unit4,500,000.0013,500,000.005Pintu teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik (lengkap)3.00unit4,200,000.0012,600,000.006Pintu Solid (P3)rgk.kykamper smrnd oven fin.Melamik (lengkap)4.00unit4,500,000.0018,000,000.007Pintu km/wc (P4)rgk.aluminium fin.Melamik (lengkap)11.00unit3,300,000.0036,300,000.008Pintu teralis (P5)rgk.besi hollow fin.cat (lengkap)3.00unit2,100,000.006,300,000.009Pintu teralis (P6)rgk.besi hollow fin.cat (lengkap)3.00unit3,000,000.009,000,000.0010Pintu teralis (P7)rgk.besi hollow fin.cat (lengkap)3.00unit4,200,000.0012,600,000.0011Jendela+kaca 1 daun (J1) rgk.aluminium fin.coating serat kayu (lengkap)4.00unit2,100,000.008,400,000.0012Jendela+kaca 2 daun (J2) rgk.aluminium fin.coating serat kayu (lengkap)35.00unit4,200,000.00147,000,000.0014Jendela+kaca 3 daun (J3) rgk.aluminium fin.coating serat kayu (lengkap)4.00unit5,400,000.0021,600,000.0015Bovenlight+kaca 1 daun (BV1) rgk.aluminium fin.coating serat kayu (lgkap)5.00unit900,000.004,500,000.0016Bovenlight+kaca 2 daun (BV2) rgk.aluminium fin.coating serat kayu (lgkap)3.00unit1,800,000.005,400,000.0017Bovenlight+kaca 3 daun (BV3) rgk.aluminium fin.coating serat kayu (lgkap)7.00unit2,400,000.0016,800,000.00b.Kusen lantai 2 :384,900,000.003.2571.6291.6291Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)7.00unit7,800,000.0054,600,000.002Pintu Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik (lengkap)2.00unit4,500,000.009,000,000.003Pintu teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik (lengkap)2.00unit4,200,000.008,400,000.004Pintu Solid (P3)rgk.kykamper smrnd oven fin.Melamik (lengkap)4.00unit4,500,000.0018,000,000.005Pintu km/wc (P4)rgk.aluminium fin.Melamik (lengkap)10.00unit3,300,000.0033,000,000.006Pintu teralis (P6)rgk.besi hollow fin.cat (lengkap)2.00unit3,000,000.006,000,000.007Pintu teralis (P7)rgk.besi hollow fin.cat (lengkap)1.00unit4,200,000.004,200,000.008Jendela+kaca 2 daun (J2) rgk.aluminium fin.coating serat kayu (lengkap)58.00unit4,200,000.00243,600,000.009Bovenlight+kaca 1 daun (BV1) rgk.aluminium fin.coating serat kayu (lgkap)5.00unit900,000.004,500,000.0010Bovenlight+kaca 2 daun (BV2) rgk.aluminium fin.coating serat kayu (lgkap)2.00unit1,800,000.003,600,000.00c.Kusen lantai 3 :384,900,000.003.2571.6291.6291Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)7.00unit7,800,000.0054,600,000.002Pintu Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik (lengkap)2.00unit4,500,000.009,000,000.003Pintu teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik (lengkap)2.00unit4,200,000.008,400,000.004Pintu Solid (P3)rgk.kykamper smrnd oven fin.Melamik (lengkap)4.00unit4,500,000.0018,000,000.005Pintu km/wc (P4)rgk.aluminium fin.Melamik (lengkap)10.00unit3,300,000.0033,000,000.006Pintu teralis (P6)rgk.besi hollow fin.cat (lengkap)2.00unit3,000,000.006,000,000.007Pintu teralis (P7)rgk.besi hollow fin.cat (lengkap)1.00unit4,200,000.004,200,000.008Jendela+kaca 2 daun (J2) rgk.aluminium fin.coating serat kayu (lengkap)58.00unit4,200,000.00243,600,000.009Bovenlight+kaca 1 daun (BV1) rgk.aluminium fin.coating serat kayu (lgkap)5.00unit900,000.004,500,000.0010Bovenlight+kaca 2 daun (BV2) rgk.aluminium fin.coating serat kayu (lgkap)2.00unit1,800,000.003,600,000.00d.Kusen lantai 4 :383,700,000.003.2471.6241.6241Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik (lengkap)8.00unit7,800,000.0062,400,000.002Pintu teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik (lengkap)2.00unit4,200,000.008,400,000.003Pintu Solid (P3)rgk.kykamper smrnd oven fin.Melamik (lengkap)4.00unit4,500,000.0018,000,000.004Pintu km/wc (P4)rgk.aluminium fin.Melamik (lengkap)10.00unit3,300,000.0033,000,000.005Pintu teralis (P6)rgk.besi hollow fin.cat (lengkap)2.00unit3,000,000.006,000,000.006Pintu teralis (P7)rgk.besi hollow fin.cat (lengkap)1.00unit4,200,000.004,200,000.007Jendela+kaca 2 daun (J2) rgk.aluminium fin.coating serat kayu (lengkap)58.00unit4,200,000.00243,600,000.008Bovenlight+kaca 1 daun (BV1) rgk.aluminium fin.coating serat kayu (lgkap)5.00unit900,000.004,500,000.009Bovenlight+kaca 2 daun (BV2) rgk.aluminium fin.coating serat kayu (lgkap)2.00unit1,800,000.003,600,000.00IIIPEKERJAAN LANTAIa.Pekerjaan Lantai Keramik Lt. 1 :276,925,000.002.3440.4690.4690.4690.4690.4691Pas. lantai keramik Ruangan Utama & tangga Lt.1 KW.I 40x40675.00m203,500.00137,362,500.002Pas. lantai keramik kasar /warna gelap selasar, r. toilet Lt.1 KW.I 30x30225.00m203,500.0045,787,500.003Pasangan Keramik lt. km/wc kasar KW.I 20/2050.00m203,500.0010,175,000.004Pasangan Keramik dinding km/wc kasar KW.I 20/25200.00m203,500.0040,700,000.005Pasangan lantai keramik border