Rab Pembangunan Masjid 605l5p

RENCANA ANGGARAN BIAYA ( RAB ) TAHAP-2 REKAPITULASI LOKASI : JL. CIBEUREUM, DS. WANTILAN, KEC. CIPEUNDEUY SUBANG, JABAR NO

URAIAN PEKERJAAN

JUMLAH

KETERANGAN

I

Pek. Tambah Tahap -1

#REF!

II

Pek. Jalan ( 1535 m2 )

#REF!

III

Mes. Karyawan ( 338 ) m2

#REF!

IV

Pek. M & E

#REF!

#REF!

TOTAL ( Rp )

Page 1 of 5

RENCANA ANGGARAN BIAYA ( RAB ) PEMBANGUNAN MASJID NURUL IMAN GONDOL Jl. Raya Gilimanuk-Seririt, Bd. Gondol. Ds. Penyabangan. Gerokgak. Buleleng. Bali

NO

I

URAIAN PEKERJAAN

SAT.

VOLUME

HARGA

JUMLAH

PEK. PERSIAPAN & PEMBONGKARAN 2 3 4

Pengukuran Pembongkaran bangunan lama Pembuangan Puing Perataan tanah + pemadatan

ls m2 m3 m2

1 225 52 225

500,000 15,000 50,000 15,000

60 60 113.225 11.20 12 225 4.40 8.16

5,000 50,000 50,000 2,800,000 2,750,000 10,000 2,750,000 2,750,000

3.42 4.32 2.63 52.50 2.63

2,800,000 2,800,000 120,000 40,000 500,000

SUB TOTAL

II 1 2 3 4 4 5 6 7 III 1 2 3

4 5

PEK. PONDASI / SLOOF Bowplang Galian Tanah untuk basement tempat wudlu Galian tanah pondasi + Sloof Pondasi telapak P1 ( 200x200x35 ) = 8 bh Pondasi telapak P2 ( 150x150x30 ) = 18 bh Pemadatan lantai dasar + sirtu Sloof S-1; 20/50 ; beton K225 = Sloof S-2; 20/40 ; beton K225 SUB TOTAL PEK. STRUKTUR , basement ( -3.00 ) Kolom K2 ( 20x30 ) T= 5.7 m ( 10 bh ) Balok Bo ; 20/40 ; beton K225 pasir urug T=5 cm Wiremesh M-5 Cor lantai T=5 cm

14 15 16 17 18 19 20

PEK. STRUKTUR LT-1 Kolom K1 ( 40x40 ) T= 6.45 m ( 8 bh ) Kolom K2 ( 20x30 ) T= 5.7 m pasir urug T=5 cm Wiremesh M-5 Cor lantai T=12 cm, diatas T. Wudlu Cor lantai T= cm Pondasi tangga Struktur tangga 2 unit PEK. STRUKTUR LT-2 ( +5.00 ) Balok B-1 ( 30x70 ) Balok B-2 ( 25x50 ) Balok B-3 ( 20x40 ) Plat lantai-2 , T=15 cm + 5.00 Plat lantai-dak Entrance , T=10 cm + 6.00 Kolom K1' ( 40x40 ) T= 4.5 m Kolom K2' ( 20x30 ) T= 4.5 m

20 21 22 23 24 25 26

PEK. STRUKTUR LT-DAK ATAP ( +9.50 ) Balok B-1 ( 20x60 ) Balok B-2 ( 20x40 ) Plat lantai-dak , T=10 cm + 9.50 Plat Kubah , T=8 cm Balok lingkar di kubah bawah 12/50 Balok lingkar di kubah atas 12 x 40 Kolom penyangga kubah 12x40

6 7 8 9 10 11 12 13

m1 m3 m3 m3 m3 m2 m3 m3

60 60 110.825

m3 m3 m3 m2 m3

m3 m3 m3 m2 m3 m3 m3 m3

8.26 6.16 11.25 225.00 7.80 8.63 0.75 5.40

2,800,000 2,800,000 120,000 40,000 2,350,000 500,000 2,800,000 2,800,000

m3 m3 m3 m3 m3 m3 m3

5.04 5.00 6.24 22.50 3.75 5.76 4.86

2,800,000 2,800,000 2,800,000 2,350,000 2,350,000 2,800,000 2,800,000

m3 m3 m2 m3 m3 m3 m3

7.44 8.56 22.65 12.00 1.51 1.51 0.38

2,800,000 2,800,000 2,500,000 2,800,000 3,500,000 2,800,000 2,800,000

226.50 25.12 25.12

500,000.00 3,375,000.00 2,587,500.00 3,375,000.00 9,837,500.00 300,000.00 3,000,000.00 5,661,250.00 31,360,000.00 33,412,500.00 2,250,000.00 12,100,000.00 22,440,000.00 110,523,750.00 9,576,000.00 12,096,000.00 315,000.00 2,100,000.00 1,312,500.00 23,116,800.00 17,236,800.00 1,350,000.00 9,000,000.00 18,330,000.00 4,312,500.00 2,100,000.00 15,120,000.00 14,112,000.00 14,000,000.00 17,472,000.00 52,875,000.00 8,812,500.00 16,128,000.00 13,608,000.00 20,832,000.00 23,968,000.00 56,625,000.00 33,600,000.00 5,275,200.00 4,220,160.00 1,075,200.00

RENCANA ANGGARAN BIAYA ( RAB ) PEMBANGUNAN MASJID NURUL IMAN GONDOL Jl. Raya Gilimanuk-Seririt, Bd. Gondol. Ds. Penyabangan. Gerokgak. Buleleng. Bali

NO

URAIAN PEKERJAAN

SAT.

VOLUME

HARGA

SUB TOTAL IV 1

2 3 4 5 6 7 V 1

2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 VI 1

2 3 4 VII 1

2 3 4 5 6 7 8 9

VIII 1

2 3 4

PEK. PASANGAN Pasang bata Plester aci kolom praktis Acian beton expose Ring balk lengkung pintu + jendela Rolak tangga entrance Rolak keliling bangunan

m2 m1 m2 m1 m1

290 580 386.6666667 212.4 80.5 120 60

280

150,000

386 212 81 120 60

40,000 40,000 40,000 35,000 35,000

270.5 37.5 75 135 54 481 120 275 348 232 481 36 150 225 36

271 38 75 135 54 481 120 275 348 232 481 36 150 225 36 251

190,000 225,000 35,000 750,000 200,000 98,000 45,000 15,000 18,500 16,000 15,000 375,000 350,000 75,000 400,000 26,000

4,250,000 2,700,000 95,000 120,000

PEK. Finishing Pas. Granite tile 60x60 lantai, ex, china Pas. Granite tile 60x30 tangga Pas. Step nozing tangga10x60 Pas. Marmer 100x100 hijau dinding depan Pas. Granite tile 60x60 krem dinding T=1.2 m Plafond gypsum board drop ceiling plafond List Plafond Cat tembok luar Dulux weather shield Cat tembok dalam Vinilex Cat Plafond Vinilex Railing tangga stenlisteel Profil GRC lisplang Ornamen GRC + 9.50 kelileing kisi GRC jendela Waterproofing

m2 m2 m2 m2 m2 m2 m1 m1 m2 m2' m2 m1 m1 m1 m2 m2

PINTU & JENDELA Pintu Kaca Entrance double daun Floor Hings + kunci + Handle Pjg = 1m kesen aluminum putih frame kaca dalam T= 10 cm + san blass

unit unit m1 m2

49 77

3 3 49 77

TEMPAT WUDLU / TOILET Pasang bata plester Aci Pasang keramik dinding 33x50 Pasang keramik lantai 30x30 Border keramik 5x33 Penebalan + profil dindng Toilet jongkok kaca cermin 100 x 240 cm Pintu Toilet Grill Saluran air

m2 m2 m2 m1 m1 bh bh bh m1

111 52.5 74 63 45.00 4.00 4.00 4.00 22.00

111 53 74 63 45 4 4 4 22

110,000 165,000 155,000 25,000 20,000 250,000 450,000 400,000 75,000

SELASAR SAMPING Galian tanah Pondasi telapak 100x100x20 cm Kolom 15x25 balok 15x30

m3 m2 m3 m3

18.00 3.60 0.68 2.4

18 4 1 2

50,000 2,400,000 2,400,000 2,400,000

JUMLAH 397,493,460.00 42,000,000.00 15,440,000.00 8,496,000.00 3,220,000.00 4,200,000.00 2,100,000.00 75,456,000.00 51,395,000.00 8,437,500.00 2,625,000.00 101,250,000.00 10,800,000.00 47,138,000.00 5,400,000.00 4,125,000.00 6,438,000.00 3,712,000.00 7,215,000.00 13,500,000.00 52,500,000.00 16,875,000.00 14,400,000.00 6,526,000.00 345,810,500.00 12,750,000.00 8,100,000.00 4,655,000.00 9,240,000.00 34,745,000.00 12,210,000.00 8,662,500.00 11,470,000.00 1,575,000.00 900,000.00 1,000,000.00 1,800,000.00 1,600,000.00 1,650,000.00 40,867,500.00 900,000.00 8,640,000.00 1,620,000.00 5,760,000.00

RENCANA ANGGARAN BIAYA ( RAB ) PEMBANGUNAN MASJID NURUL IMAN GONDOL Jl. Raya Gilimanuk-Seririt, Bd. Gondol. Ds. Penyabangan. Gerokgak. Buleleng. Bali

NO

URAIAN PEKERJAAN

SAT.

VOLUME

HARGA

5 6 7 8 9 10 11 12 13

plat beton T= 10 cm Water proofing plat beton pasang bata Plester + aci Expose plafon beton + lisplang Expose kolom beton Profil lengkung antar kolom Pasang keramik 20x20 di motif Cat tembok

m3 m2 m2 m2 m2 m2 m1 m2 m2

6.00 60.00 27 27.00 60.00 15 45 60 102.00

6 60 27 27 60 15 45 60 102

2,400,000 55,000 65,000 40,000 30,000 30,000 150,000 95,000 16,000

IX

JEMBATAN PENYEBRANGAN Galian tanah pondasi Pondasi telapak 150x150x25 cm Kolom beton 20x30 Balok baja WF 250 pagar Reling besi kotak 10x10 mm + pipa 2 in Penutup atap Poly carbonate + rangka pipa 2 in Cor lantai beton T= 10 cm Pasang keramik 20x20 cat tembok cat besi

M3 M3 M3 M1 M1 M1 M3 M2 M2 M2

9 0.675 1.2 18 15 8 1.44 12 24 16

9 1 1 18 15 8 1 12 24 16

50,000 2,800,000 2,800,000 445,000 350,000 450,000 2,400,000 95,000 17,000 22,000

Renovasi Menara ( tinggi = 19 meter ) Galian tanah Pondasi plat menara 2x2x 35 cm Kolom 20x30 Kolom 20x20 Balok 20x30 + bordes elv. 10.75 Balok 20x20 pasang Hebel Plester aci pasang GRC Ornamen Profill pasang GRC Ornamen Sege delapan pasang Ornamen Kubah menara / stenlissteel Pepangkal petir Cat menera Wether shield Scaffolding lat bantu Reling tengah

m3 m3 m3 m3 m3 m3 m2 m2 m1 bh unit unit m2 ls m1

32 5.6 2.4 1.68 1.905 0.9 114 114 45 20 1 1 114 1 6

32 6 2 2 2 1 114 114 45 20 1 1 114 1 6

50,000 2,800,000 2,800,000 3,200,000 3,200,000 3,200,000 75,000 65,000 225,000 200,000 4,500,000 450,000 17,000 6,000,000 450,000

PEK. MEKANIKAL + ELECTRICAL ELEKTRIKAL Instalsi titik lampu Instalsi Stop kontak Instalsi Saklar pasang lampu Down Ligh 4 in Pasang lamu Kotak pasang lampu Fitting SL 18 wat pasang lampu Baret 30x30 selasar + Jembatan Pasang lampu Sorot listrik + MCB Stop kontak

TTK TTK TTK BH BH BH BH BH BH BH

60 12 10 26 8 14 6 5 1 12

60 12 10 26 8 14 6 5 1 12

125,000 125,000 125,000 65,000 120,000 65,000 110,000 350,000 2,500,000 35,000

1 2 3 4 5 6 7 8 9 10 X

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 XI

1 2 3 4 5 6 7 8 9 10

JUMLAH 14,400,000.00 3,300,000.00 1,755,000.00 1,080,000.00 1,800,000.00 450,000.00 6,750,000.00 5,700,000.00 1,632,000.00 53,787,000.00 450,000.00 1,890,000.00 3,360,000.00 8,010,000.00 5,250,000.00 3,600,000.00 3,456,000.00 1,140,000.00 408,000.00 352,000.00 27,916,000.00 1,600,000.00 15,680,000.00 6,720,000.00 5,376,000.00 6,096,000.00 2,880,000.00 8,550,000.00 7,410,000.00 10,125,000.00 4,000,000.00 4,500,000.00 450,000.00 1,938,000.00 6,000,000.00 2,700,000.00 84,025,000.00 7,500,000.00 1,500,000.00 1,250,000.00 1,690,000.00 960,000.00 910,000.00 660,000.00 1,750,000.00 2,500,000.00 420,000.00

RENCANA ANGGARAN BIAYA ( RAB ) PEMBANGUNAN MASJID NURUL IMAN GONDOL Jl. Raya Gilimanuk-Seririt, Bd. Gondol. Ds. Penyabangan. Gerokgak. Buleleng. Bali

NO

URAIAN PEKERJAAN

11 12

Saklar Lampu taman + tiang T= 120 cm

13 14 15 16 17 18 19 20 21 22 23

MEKANIKAL Tang tegak PVC 4 in + asesories Pipa air bersih PVC 1. 1/2 in Pipa air bersih PVC 1/2 in kran Wudlu type kotak kran biasa PVC 3 in pipa air kotor PVC 4 in pipa air kotor ke septik tank Septik tank + sumur resapan Tangki air bersih 2000 ltr Pompa Jetpump 350 watt Pompa trnsfer 100 watt

XII 1 2

3 XIII

1 2 3 4 5

SAT.

PEK. LUAR BANGUNAN Saluran keliling Uk. 30x40 cm, Cor Bibir saluran Bak kontrol 30x30 + Tutup PEK. TAMAN PASANG Rumput di area selasar + makam Pohon + bunga Palm T= 5 m Steping injakan Kansteen pembatas / botolan

VOLUME

BH BH

10 12

M1 M1 M1 BH BH M1 M1 UNIT UNIT UNIT UNIT

180 65 45 12 4 20 16 1 1 1 1

HARGA

10 12 180 65 45 12 4 20 16 1 1 1 1

35,000 125,000

350,000.00 1,500,000.00 20,990,000.00

70,000 20,000 15,000 125,000 35,000 55,000 70,000 7,500,000 1,200,000 1,650,000 540,000

m1 m1 bh

55 55 6.0

110,000 37,500 275,000

M2 M2 M2 M1

75 15 14 45

3,000 15,000 250,000 37,500

12,600,000.00 1,300,000.00 675,000.00 1,500,000.00 140,000.00 1,100,000.00 1,120,000.00 7,500,000.00 1,200,000.00 1,650,000.00 540,000.00 29,325,000.00 6,050,000.00 2,062,500.00 1,650,000.00 9,762,500.00 225,000.00 225,000.00 3,500,000.00 1,687,500.00 5,637,500.00 1,249,977,310.00 30,000,000.00

TOTAL ( Rp ) XII

BIAYA LAIN LAIN

Total luas mesjid dua lantai

450 m2

Daya tampung jemaah

1100 Jemaah

Biaya Banguan Per m2 ( Rp. )

2,780,000.00

JUMLAH

TOTAL (Rp)

1,279,977,310.00

Dibulatkan (Rp)

1,280,000,000.00