Sheet1RENCANA ANGGARAN BIAYA PEMBANGUNAN RUANG PERPUSTAKAANKEGIATAN SUBSIDI PENGEMBANGAN PENDIDIKAN TAHUN ANGGARAN 2010/2011SMA NU WIDASARI KAB. INDRAMAYU - JAWA BARATNO.URAIAN PEKERJAANVOLUMEANALISAHARGA SATUANJUMLAHJUMLAHUPAHBAHANJUMLAHJUMLAHTOTAL(Rp)(Rp)(3x5)(3x6)(7+8)123456789I. PEKERJAAN PERSIAPAN1Biaya perijinan bangunan126.00M2Ls2,250.000.00283,500.000.00283,500.002Pek. Pas bowplank32.00M'A.47,685.0024,305.00245,920.00777,760.001,023,680.00JUMLAH283,500.000.001,307,180.00PEKERJAAN TANAH DAN PASIR1Pek. Galian tanah pondasi37.53M3B.113,880.000.00520,916.400.00520,916.402Urg. Kembali bekas galian tanah9.38M3B.96,653.000.0062,405.140.0062,405.143Urg. Tanah peninggian lantai T.20 cm32.40M3B.4a10,963.2019,000.00355,207.68615,600.00970,807.684Pek. Urg. Pasir alas lantai T.1016.20M3B.119,470.0061,000.00153,414.00988,200.001,141,614.005Pek. Urg. Pasir alas pondasi T.5 cm8.10M3B.119,470.0061,000.0076,707.00494,100.00570,807.00JUMLAH1,168,650.222,097,900.003,266,550.22III. PEKERJAAN PASANGAN1Pas. Batu kosong (Aanstamping)8.67M3C.1442,588.00127,000.00369,237.961,101,090.001,470,327.962Pek. Pondasi batu belah 1Pc:5Ps (batu kali)13.52M3C.675,225.00241,470.001,017,042.003,264,674.404,281,716.403Pek. Lantai kerja (beton tumbuk) 1 Pc:3Ps:5Kr8.10M3G.164,385.00287,400.00521,518.502,327,940.002,849,458.504Pas. Bata dinding 1 Pc: 5 Ps176.83M2D.4c14,755.0026,067.002,609,126.654,609,427.617,218,554.265Plesteran dinding + Acian 1 Pc:5Ps255.31M2E.4d19,025.006,020.004,857,272.751,536,966.206,394,238.95JUMLAH9,374,197.8612,840,098.2122,214,296.07IV. PEKERJAAN BETON K. 1751Pek. Sloof 15/202.43M3G.4a+G.25a.1+G.29a667,099.461,786,924.051,621,051.694,342,225.445,963,277.132Pek. Kolom 15/201.96M3G.4a+G.25a.6+G.29f853,345.052,182,910.501,672,556.304,278,504.585,951,060.883Pek. Kolom 12/120.15M3G.4a+G.25a.5+G.29e774,313.082,049,882.62116,146.96307,482.39423,629.364Pek. Balok 15/150.35M3G.4a+G.25a.5+G.29e774,313.082,049,882.62271,009.58717,458.92988,468.505Pek. Ring balk 15/201.71M3G.4a+G.25a.13+G.29m667,099.461,786,924.051,140,740.083,055,640.134,196,380.206Pek. Balok konsol selasar 15/200.47M3G.4a+G.25a.15+G.29o708,121.931,857,124.03332,817.31872,848.291,205,665.607Pek. Balok sanwering 10/300.54M3G.4a+G.25a.18+G.29r671,535.561,797,805.05362,629.20970,814.731,333,443.93JUMLAH5,516,951.1114,544,974.4820,061,925.59V. PEKERJAAN LANTAI1Pas. Lantai keramik putih polos 30 x 30162.00M2M.4724,883.6034,347.504,031,143.205,564,295.009,595,438.20JUMLAH4,031,143.205,564,295.009,595,438.20VI. PEKERJAAN KUSEN KAYU BORNEO1Pek. Kusen pintu, jendela, ventilasi 6/151.49M3F.41,004,100.004,081,000.001,496,109.006,080,690.007,576,799.002Pek. Daun jendela6.15M2F.11a114,880.00149,750.00706,512.00920,962.501,627,474.503Pek. Daun pintu panil multiplek5.88M2F.20b108,410.00174,025.00637,450.801,023,267.001,660,717.804Pek. Jalusi 2/158.86M2F.17b105,175.00257,162.50931,850.502,278,459.753,210,310.25JUMLAH3,771,922.3010,303,379.2514,075,301.55VII. PEKERJAAN ATAP / PENUTUP ATAP1Kuda-kuda, gording 8/12, Gapit 6/12 Ky. Borneo3.22M3F.29663,400.003,874,700.002,136,148.0012,476,534.0014,612,682.002Ikatan angin ky. Borneo 5/100.12M3F.29663,400.003,874,700.0079,608.00464,964.00544,572.003Pek. Rangka atap252.00M2F.327,685.0042,962.501,936,620.0010,826,550.0012,763,170.004Pek. Papan lisplank 3/30 cm ky. Borneo65.20M'F.50a13,325.0045,387.50868,790.002,959,265.003,828,055.005Pek. Atap genteng press252.00M2H.18,236.0017,875.002,075,472.004,504,500.006,579,972.006Pas. Bumbungan genteng Ex. Jtw20.00M'H.420,994.0016,660.00419,880.00333,200.00753,080.00JUMLAH7,516,518.0031,565,013.0039,081,531.00VIII. PEKERJAAN PLAFOND1Pek. Rangka plafond ky. borneo205.20M2F.4019,150.0042,575.003,929,580.008,736,390.0012,665,970.002Pek. Plafond Eternit 1x1 m205.20M2I.3a4,085.5011,527.50838,344.602,365,443.003,203,787.60JUMLAH4,767,924.6011,101,833.0015,869,757.60IX. PEKERJAAN BESI DAN KACA1Pemas. Kunci tanam double slaag2.00BhL.120,985.0061,000.0041,970.00122,000.00163,970.002Pek. Pemas. Engsel pintu12.00BhL.57,162.6024,162.6085,951.20289,951.20375,902.403Pek. Pemas. Engsel jendela32.00BhL.5a4,773.5011,000.00152,752.00352,000.00504,752.004Pek. Pemas. Grendel pintu4.00BhL.114,985.009,250.0019,940.0037,000.0056,940.005Pek. Pemas. Grendel jendela16.00BhL.114,985.009,250.0079,760.00148,000.00227,760.006Pek. Pemas. Kait jendela32.00BhL.87,162.609,500.00229,203.20304,000.00533,203.207Pas. Kaca polos 5 mm9.83M2L.177,162.6056,000.0070,408.36550,480.00620,888.368Pas. Plat aisan kai kuda-kuda8.00BhLs0.0010,000.000.0080,000.0080,000.009Pas. Salang-salang4.00BhLs0.0010,000.000.0040,000.0040,000.0010Pas. Mur baut D. 12-25 (balok gapit)64.00BhLs0.004,500.000.00288,000.00288,000.00JUMLAH679,984.762,211,431.202,891,415.96X. PEKERJAAN CAT1Pengecatan dinding tembok379.58M2N.113,521.008,120.001,336,501.183,082,189.604,418,690.782Pengecatan plafond205.20M2N.163,896.008,410.00799,459.201,725,732.002,525,191.203Pengecatan kusen, lisplank49.72M2N.86,597.5023,005.00328,027.701,143,808.601,471,836.304Pengecatan daun pintu dan jendela17.28M2N.86,597.5023,005.00114,004.80397,526.40511,531.205Pekerjaan jalusi31.84M2N.86,597.5023,005.00210,064.40732,479.20942,543.606Residu kuda-kuda, rangka atap371.89M2N.103,282.004,062.501,220,542.981,510,803.132,731,346.11JUMLAH4,008,600.268,592,538.9312,601,139.19JUMLAH I + II + III + IV + V + VI + VII + VIII + IX + X140,964,535.37MENGETAHUI/MENYETUJUI:INDRAMAYU, 20 NOPEMBER 2010KOMITE SEKOLAH:KEPALA SEKOLAH,DRS. H. UMAEDIMARKATAB SUDIHARTO, S.HI

Sheet2

Sheet3