Lampiran II.
| RENCANA ANGGARAN BIAYA (RAB) PEMBANGUNAN MASJID “AMANAH “ TLOGOREJO, BULAKAN, SUKOHARJO |
|
| |||||||
|
| ||||||||
|
| ||||||||
| NO | Jenis Pekerjaan | Volume | Satuan | Harga | Jumlah |
|
| ||
| Rp | Rp. |
|
| ||||||
| I | Pekerjaan Persiapan | | | | |
|
| ||
| 1 | Peralatan dan perlengkapan kerja | 1 | ls | 250.000,00 | 250.000.00 |
|
| ||
| 2 | Pengukuran dan Bouwpank | 32 | M’ | 11.500.00 | 368.000.00 |
|
| ||
| 3 | Pengurugan | | 64 | M’ | 600.000.00 | 600.000.00 |
|
| |
| 4 | Gudang Semen | 4 | M2 | 72.500.00 | 290.000.00 |
|
| ||
Sub total I : 1.508.000.00 |
|
| |||||||
| II | Pekerjaan Pondasi | | | | | |
|
| |
| 1 | Galian tanah | 19.34 | M3 | 9.000.00 | 174.060.00 |
|
| ||
| 2 | Urugan pasir | 3.62 | M3 | 92.000.00 | 333.040.00 |
|
| ||
| 3 | Beton Lantai kerja | 0.58 | M3 | 278.200.00 | 161.356.00 |
|
| ||
| 4 | Pasangan pondasi batu kali 1:5 | 26.85 | M3 | 263.80.00 | 7.083.030.00 |
|
| ||
| 5 | Plesteran pondasi 1:5 bagian luar | 3.03 | M3 | 20.900.00 | 167.827.00 |
|
| ||
| 6 | Urugan kembali bekas Galian dan pemadatanya | 4.402 | M3 | 3.000.00 | 13.206.00 |
|
| ||
| | | | | | | 7.932.519.00 |
|
| |
| Sub total II : 7.932.519.00 |
|
| |||||||
| III | Pekejaan Struktur Beton | | | | | |
|
| |
| 1 | Beton Sloof 20/35 & 15/20, ad. 1:2:3 | 2.72 | M3 | 1.388.980.00 | 3.778.025.00 |
|
| ||
| 2 | Kolom Lantai Bawah beton Bertulang ad. 1:2:3 | 3.27 | M3 | 1.483.900.00 | 4.852.353.00 |
|
| ||
| 3 | Kolom lantai atas Beton bertulang ad. 1:2:3 | 1.77 | M3 | 1.483.900.00 | 2.626.503.00 |
|
| ||
| 4 | Balok Lantai dan lisplank beton bertulang ad. 1:2:3 | 3.59 | M3 | 1.586.020.00 | 10.451.871.80 |
|
| ||
| 5 | Balok atap dan Lisplank beton bertulang ad. 1:2:3 | | 3.58 | M3 | 1.586.020.00 | 10.436.011.60 |
|
| |
| 6 | Beton plat lantai tb.12 cm ad. 1:11/2:21 | | 5.81 | M3 | 1.686.220.00 | 3.796.938.20 |
|
| |
| 7 | Beton plat atap & kubah tb 10 cm | 7.8 | M3 | 1.983.300.00 | 15.469.740.00 |
|
| ||
| 8 | Tangga beton bertulang ad. 1:2:3 | | 2.21 | M3 | 1.665.300.00 | 3.680.313.00 |
|
| |
| 9 | Waterproofing & finishing Atap & kubah | 78 | M2 | 46.500.00 | 3.627.000.00 |
|
| ||
| Sub total III : 64.718.756.00 |
|
| |||||||
| IV | Pekerjaan Dinding | | | | |
|
| ||
| 1 | Pasangan dinding bata trasram 1:3 | | 26.65 | M2 | 45.300.00 | 1.207.245.00 |
|
| |
| 2 | Pasangan dinding bata 1:5 | 140.6 | M2 | 42.500.00 | 5.975.500.00 |
|
| ||
| 3 | Plesteran Dinding trasram 1:3 | | 53.3 | M2 | 12.940.00 | 689.702.00 |
|
| |
| 4 | Plesteran dinding 1:5 | 281.2 | M2 | 12.320.00 | 3.464.384.00 |
|
| ||
| 5 | Plesteran profil kolom beton dan lisplank | | 37.8 | M’ | 27.500.00 | 1.864.500.00 |
|
| |
| 6 | Pasangan dinding keramik 15/25 | | 45.92 | M2 | 63.100.00 | 2.897.552.00 |
|
| |
| 7 | Pasangan glass block R.Wudhu dan tangga | 2.4 | M2 | 121.500.00 | 291.600.00 |
|
| ||
Sub Total IV : 16.390.483.00 |
|
| |||||||
| | | | | | | |
|
| |
| V | Pekerjaan Pintu dan jendela | | | | | |
|
| |
| 1 | Kusen pintu/jendela kayu kamper | 1.09 | M3 | 3.031.000.00 | 3.303.790.00 |
|
| ||
| 2 | Pintu kaca kayu kamper | 3 | Buah | 222.000.00 | 666.000.00 |
|
| ||
| 3 | Pintu double formica rangka kamper | 1 | Buah | 401.000.00 | 401.000.00 |
|
| ||
| 4 | Jendela kayu kamper Smd | | 14 | Buah | 184.000.00 | 2.576.000.00 |
|
| |
| 5 | Riling tangga dan balkom | 20.8 | M’ | 175.000.00 | 3.640.000.00 |
|
| ||
| 6 | Riling teras atas | | 4.9 | M’ | 275.200.00 | 1.348.480.00 |
|
| |
| 7 | Kaca bening 5 mm | 22.18 | M2 | 70.000.00 | 1.552.600.00 |
|
| ||
| 8 | Engsel pintu dan jendela Nylon Hings | | 34 | Buah | 7.500.00 | 255.000.00 |
|
| |
| 9 | Grendel Jendela | 14 | Buah | 21.500.00 | 301.000.00 |
|
| ||
| 10 | Rel Marathon | 2 | Buah | 155.000.00 | 310.000.00 |
|
| ||
| 11 | Kunci pintu dorong | | 2 | Buah | 175.000.00 | 350.0000.00 |
|
| |
| 12 | Kunci pintu biasa | | 1 | Buah | 225.000.00 | 225.000.00 |
|
| |
| 13 | Kunci pintu WC | 1 | Buah | 75.000.00 | 75.000.00 |
|
| ||
Sub Total V : 15.003.870.00 |
|
| |||||||
| VI | Pekerrjaan Plafond | | | | |
|
| ||
| 1 | Rangka Plafond kayu meranti | 92.88 | M2 | 57.900.00 | 5.377.752.00 |
|
| ||
| 2 | Plafond Gypsum Board 10 mm | 92.88 | M2 | 19.500.00 | 1.811.160.00 |
|
| ||
| 3 | List Profil Kayu Kamper | 147.7 | M’ | 3.750.00 | 996.975.00 |
|
| ||
| Sub Total VI : 8.185.887.00 |
|
| |||||||
| VII | INSTALASI LISTRIK | | | | |
|
| ||
| 1 | Stop Kontak Broco | | 8 | Buah | 4.000.00 | 32.000.00 |
|
| |
| 2 | Sakelar Broco | | 4 | Buah | 4.000.00 | 16.000.00 |
|
| |
| 3 | Fiting Broco | | 15 | Buah | 5.000.00 | 75.000.00 |
|
| |
| 4 | Kabel 2,5X3 | 2 | Rol | 125.000.00 | 250.000.00 |
|
| ||
| | 2,5X2 | 1 | Rol | 85.000.00 | 85.000.00 |
|
| ||
| 5 | Klem | | 5 | Buah | 2.500.00 | 12.500.00 |
|
| |
| 6 | Lampu Philips | | 15 | Buah | 25.000.00 | 375.000.00 |
|
| |
| 7 | Kipas Angin Nasional | 5 | Buah | 275.000.00 | 1.375.000.00 |
|
| ||
| 8 | Tenaga | 25 | Titik | 175.000.00 | 437.500.00 |
|
| ||
| Sub Total VII : 2.658.000.00 |
|
| |||||||
| VIII | Instalasi Air Bersih | | | | |
|
| ||
| 1 | Pantek Pompa Jet Pam | 1 | Buah | 900.000.00 | 900.000.00 |
|
| ||
| 2 | Mesin Pompa Air | 1 | Buah | 450.000.00 | 450.000.00 |
|
| ||
| 3 | Pipa Wavim P VC aw 1” | 5 | Btg | 15.000.00 | 75.000.00 |
|
| ||
| 4 | Pipa Wavim P VC aw ¾” | 10 | Btg | 16.000.00 | 160.000.00 |
|
| ||
| 5 | Pipa Wavim P VC aw 4” | | 4 | Btg | 50.000.00 | 200.000.00 |
|
| |
| 6 | Pipa Wavim P VC aw 1¼” | 4 | Btg | 33.000.00 | 132.000.00 | |
| ||
| 7 | Pipa Wavim P VC D 2” | | 8 | Btg | 88.000.00 | 704.000.00 |
|
| |
| 8 | Tenaga | 80 | Mc | 5.000.00 | 400.000.00 | |
| ||
| Sub Total VIII : 2.211.000.00 |
|
| |||||||
| | | | | | | |
| ||
| IX | Penggantung | | | | |
|
| ||
| 1 | kunci + handuk | 3 | bh | 75,000,00 | 225,000,00 |
|
| ||
| 2 | Engset 4" | 18 | psg | 8,000,00 | 144,000,00 |
|
| ||
| 3 | Tenaga | 4 | Mc | 10.000.00 | 400,000,00 |
|
| ||
| Sub Total IX : 769.000.00 |
|
| |||||||
| X | Pengecatan | | | | |
|
| ||
| 1 | cat Dinding | 3 | pl | 345,000,00 | 1.035,000,00 |
|
| ||
| 2 | Cat Plavon | | 1 | Kg | 115,000,00 | 115.000.00 |
|
| |
| 3 | Cat Kusen | | 6 | Kg | 168,000,00 | 168.000.00 |
|
| |
| 4 | Cat Pintu Jendela Lisplang | 15 | kg | 28,000,00 | 420,000,00 | |
| ||
| 5 | Tenaga | | 60 | M2 | 20,000,00 | 1,200,000,00 |
|
| |
| Sub Total X : 2.938.000.00 |
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
Total Anggaran Bangunan Rp 122.315.515.00
Bulakan, 09 Oktober 2009
PANITIA PEMBANGUNAN MASJID
“ AMANAH “
TLOGOREJO, BULAKAN, SUKOHARJO
Ketua Sekretaris
