REKAPITULASI

RENCANA ANGGARAN BIAYA

KEGIATAN : Pembangunan Ruang Praktik Siswa Melalui Dana Alokasi Khusus (DAK)

LOKASI : Kp. Panorama RT. 03 RW. 01 , Ds. Karangwangi, Kec. Cidaun, Kab. Cianjur

TAHUN : 2021

BIAYA UPAH SUB JUMLAH

NO KEGIATAN BIAYA BAHAN (Rp)
(Rp) BIAYA (Rp)
A BIAYA FISIK       
I PEKERJAAN PERSIAPAN 12,743,750.00 1,986,812.00 14,730,562.00

II PEKERJAAN GALIAN DAN URUGAN 13,862,745.00 6,504,000.00 20,366,745.00

III PEKERJAAN PONDASI BATU KALI 57,000,000.00 23,500,000.00 80,500,000.00

IV PEKERJAAN BETON BERTULANG 150,260,000.00 57,048,000.00 207,308,000.00

V PEKERJAAN TEMBOK DINDING 53,720,000.00 44,336,000.00 98,056,000.00

VI PEKERJAAN PINTU DAN JENDELA 41,210,000.00 28,858,560.00 70,068,560.00

VII PEKERJAAN RANGKA ATAP 90,000,000.00 27,000,000.00 117,000,000.00

VIII PEKERJAAN PENUTUP ATAP 96,162,500.00 13,130,750.00 109,293,250.00

IX PEKERJAAN PLAFOND 61,900,000.00 42,200,000.00 104,100,000.00

X PEKERJAAN LANTAI 55,860,000.00 27,962,000.00 83,822,000.00

XI PEKERJAAN PENGECATAN 32,700,000.00 101,150,000.00 133,850,000.00

XII PEKERJAAN GANTUNGAN, KUNCI, DAN PAS. KACA 18,699,750.00 1,869,975.00 20,569,725.00

XIII PEKERJAAN INSTALASI LISTRIK 4,491,100.00 1,064,110.00 5,555,210.00

  JUMLAH BIAYA FISIK 688,609,845.00 376,610,207.00 1,065,220,052

  Dibulatkan 1,065,300,000

Terbilang : " Satu Miliar Enam Puluh Lima Juta Tiga Ratus Ribu Rupiah "
Cianjur, 04 Januari 2021

Kepala
SMK Al-Fatih

TABAH NURROCHMAN, S.Pd

 RINCIAN RENCANA ANGGARAN BIAYA
KEGIATAN : Pembangunan Ruang Praktik Siswa Melalui Dana Alokasi Khusus (DAK)
LOKASI : Kp. Panorama RT. 03 RW. 01 , Ds. Karangwangi, Kec. Cidaun, Kab. Cianjur
TAHUN : 2021

HARGA HARGA JML HARGA JML HARGA SUB JUMLAH

PEKERJAAN

SATUAN
VOLUME

HARGA BAHAN
SATUAN SATUAN BAHAN UPAH
ENIS PEKERJAAN + UPAH (Rp)
BAHAN UPAH ( Rp ) ( Rp )  

b c d e f g=dxe h=dxf i=g+h

ERSIAPAN                
Proyek 1.00 ls 256,750.00 68,000.00 256,750.00 68,000.00 324,750.00
ang 36.00 m2 245,600.00 37,607.00 8,841,600.00 1,353,852.00 10,195,452.00
220.00 m' 16,570.00 2,568.00 3,645,400.00 564,960.00 4,210,360.00
      JUMLAH   12,743,750.00 1,986,812.00 14,730,562.00
               
ALIAN DAN URUGAN                
untuk Pondasi 435.00 m3 435.00 8,000.00 189,225.00 3,480,000.00 3,669,225.00
Kembali 210.00 m3 1,112.00 11,000.00 233,520.00 2,310,000.00 2,543,520.00
84.00 m3 160,000.00 8,500.00 13,440,000.00 714,000.00 14,154,000.00
    JUMLAH   13,862,745.00 6,504,000.00 20,366,745.00
ONDASI BATU KALI              
Aanstamping 50.00 m3 220,000.00 70,000.00 11,000,000.00 3,500,000.00 14,500,000.00
u Belah 1 : 5 200.00 m3 230,000.00 100,000.00 46,000,000.00 20,000,000.00 66,000,000.00
    JUMLAH   57,000,000.00 23,500,000.00 80,500,000.00
ETON BERTULANG              
5/20 20.00 m3 2,633,000.00 1,001,000.00 52,660,000.00 20,020,000.00 72,680,000.00
Struktur 15/20 7.00 m3 2,630,000.00 1,001,000.00 18,410,000.00 7,007,000.00 25,417,000.00
Selasar 15/20 5.00 m3 2,430,000.00 1,001,000.00 12,150,000.00 5,005,000.00 17,155,000.00
Praktis 15/15 3.00 m3 2,700,000.00 1,025,000.00 8,100,000.00 3,075,000.00 11,175,000.00
15/15 3.00 m3 2,600,000.00 1,041,000.00 7,800,000.00 3,123,000.00 10,923,000.00
lk 15/20 10.00 m3 2,530,000.00 1,021,000.00 25,300,000.00 10,210,000.00 35,510,000.00
ayang 15/20 8.00 m3 3,230,000.00 1,076,000.00 25,840,000.00 8,608,000.00 34,448,000.00
    JUMLAH   150,260,000.00 57,048,000.00 207,308,000.00
             
             
HARGA HARGA JML HARGA JML HARGA SUB JUMLAH
PEKERJAAN

SATUAN
VOLUME

HARGA BAHAN
ENIS PEKERJAAN SATUAN SATUAN BAHAN UPAH
+ UPAH (Rp)
BAHAN UPAH ( Rp ) ( Rp )
b c d e f g=dxe h=dxf i=g+h
EMBOK DINDING              
ah 1 : 5 600.00 m2 75,000.00 30,000.00 45,000,000.00 18,000,000.00 63,000,000.00
n dan Acian 800.00 m2 10,900.00 32,920.00 8,720,000.00 26,336,000.00 35,056,000.00
    JUMLAH   53,720,000.00 44,336,000.00 98,056,000.00
INTU DAN JENDELA              
ntu dan Jendela 10.00 m3 3,100,000.00 1,500,000.00 31,000,000.00 15,000,000.00 46,000,000.00
dela kaca tanpa Kaca 56.00 m2 70,000.00 105,500.00 3,920,000.00 5,908,000.00 9,828,000.00
tu panil Double 37.00 m2 170,000.00 214,880.00 6,290,000.00 7,950,560.00 14,240,560.00
    JUMLAH   41,210,000.00 28,858,560.00 70,068,560.00
ANGKA ATAP              
tap Baja Ringan 1,000.00 m2 90,000.00 27,000.00 90,000,000.00 27,000,000.00 117,000,000.00
     JUMLAH   90,000,000.00 27,000,000.00 117,000,000.00
ENUTUP ATAP              
Atap Metal Roof 1,200.00 m2 73,000.00 7,800.00 87,600,000.00 9,360,000.00 96,960,000.00
Metal Roof 145.00 m' 40,000.00 24,100.00 5,800,000.00 3,494,500.00 9,294,500.00
GRC 425.00 m' 6,500.00 650.00 2,762,500.00 276,250.00 3,038,750.00
    JUMLAH   96,162,500.00 13,130,750.00 109,293,250.00
LAFOND              
lafond Internit 800.00 m2 57,000.00 42,000.00 45,600,000.00 33,600,000.00 79,200,000.00
Pafond Internit 800.00 m2 16,000.00 10,000.00 12,800,000.00 8,000,000.00 20,800,000.00
Plafond 1,000.00 m' 3,500.00 600.00 3,500,000.00 600,000.00 4,100,000.00
    JUMLAH   61,900,000.00 42,200,000.00 104,100,000.00
ANTAI              
amik 30 x 30 300.00 m2 65,000.00 43,500.00 19,500,000.00 13,050,000.00 32,550,000.00
ton t = 10 cm 42.00 m3 580,000.00 136,000.00 24,360,000.00 5,712,000.00 30,072,000.00
Grevel 200.00 m' 60,000.00 46,000.00 12,000,000.00 9,200,000.00 21,200,000.00
    JUMLAH   55,860,000.00 27,962,000.00 83,822,000.00
ENGECATAN              
an Dinding 2,500.00 m2 8,000.00 28,500.00 20,000,000.00 71,250,000.00 91,250,000.00
an Plafond 800.00 m2 9,500.00 31,000.00 7,600,000.00 24,800,000.00 32,400,000.00
an Kayu 300.00 m2 17,000.00 17,000.00 5,100,000.00 5,100,000.00 10,200,000.00
JUMLAH 32,700,000.00 101,150,000.00 133,850,000.00
HARGA HARGA JML HARGA JML HARGA SUB JUMLAH
PEKERJAAN

SATUAN
VOLUME

HARGA BAHAN
ENIS PEKERJAAN SATUAN SATUAN BAHAN UPAH
+ UPAH (Rp)
BAHAN UPAH ( Rp ) ( Rp )  
b c d e f g=dxe h=dxf i=g+h

ANTUNGAN, KUNCI, DAN PAS. KACA  

os t = 5 mm 100.00 m2 77,000.00 7,700.00 7,700,000.00 770,000.00 8,470,000.00
ntu 30.00 ps 42,500.00 4,250.00 1,275,000.00 127,500.00 1,402,500.00
15.00 bh 110,000.00 11,000.00 1,650,000.00 165,000.00 1,815,000.00
pala 15.00 bh 60,000.00 6,000.00 900,000.00 90,000.00 990,000.00
or 15.00 bh 65,950.00 6,595.00 989,250.00 98,925.00 1,088,175.00
tu 18.00 bh 40,000.00 4,000.00 720,000.00 72,000.00 792,000.00
ndela 120.00 ps 15,000.00 1,500.00 1,800,000.00 180,000.00 1,980,000.00
dela 240.00 bh 3,950.00 395.00 948,000.00 94,800.00 1,042,800.00
endela 150.00 bh 3,950.00 395.00 592,500.00 59,250.00 651,750.00
n 250.00 bh 8,500.00 850.00 2,125,000.00 212,500.00 2,337,500.00
    JUMLAH   18,699,750.00 1,869,975.00 20,569,725.00
NSTALASI LISTRIK              
pu 30.00 ttk 45,000.00 25,000.00 1,350,000.00 750,000.00 2,100,000.00
30.00 bh 64,000.00 6,400.00 1,920,000.00 192,000.00 2,112,000.00
jar 20.00 bh 35,000.00 3,500.00 700,000.00 70,000.00 770,000.00
30.00 bh 12,000.00 1,200.00 360,000.00 36,000.00 396,000.00
tak 18.00 bh 8,950.00 895.00 161,100.00 16,110.00 177,210.00
    JUMLAH   4,491,100.00 1,064,110.00 5,555,210.00
JUMLAH TOTAL 688,609,845.00 376,610,207.00 1,065,220,052.00
DIBULATKAN 1

Cianjur, 04 Januari
Kepala
SMK Al-Fatih
TABAH NURROCHM