Anda di halaman 1dari 5

RENCANA ANGGARAN BIAYA PEKERJAAN PEMBANGUNAN MASJID AL-MANNAR

MADRASAH ALIYAH NEGERI TENGGARONG


TAHUN 2012
No
I
1
2

URAIAN PEKERJAAN

SPESIFIKASI

HARGA
SAT (Rp)

VOL

SAT

1
100

Paket
m3

7,500,000
80,000

18
12
36
7.2
33.6
43
4.6
22.32
43

m3
m3
m3
m3
m3
m3
m3
m3
m3

2,600,000
2,600,000
3,200,000
3,200,000
3,250,000
3,500,000
3,500,000
3,200,000
3,500,000

565.5
1131

m2
m2

120,000
85,000

36
36
126
126

Lobang
Lobang
Lobang
Lobang

780
1088

m2
m1

90,000
22,500

48
26
12

ttk
ttk
ttk

185,000
185,000
230,000

Wavin AW 3/4
Wavin AW 1/2
Wavin AW 3
Wavin D 4
SUB TOTAL

58
27
108
26

m1
m1
m1
m1

25,000
19,000
55,000
57,500

Toto
San-Ei

9
50
24
4

Unit
Unit
Unit
Unit

230,000
75,000
45,000
450,000

PEK. PERSIAPAN
Pembersihan Lokasi
Galian Tanah
SUB TOTAL

II
1
2
3
4
5
6
7
8
9

PEK. STRUKTUR
Pondasi Cakar Ayam
Sloof
Kolom 15 x 30 K300
Kolom Praktis
Balk Lantai K300
Plat Lantai K300
Beton Tangga K300
Ring Balk
Dak Atap Beton

III
1
2

PEK. DINDING
Pasang Hebel 10 cm
Plester Aci

Besi 10
Besi 12
Besi 12
Besi 10
Besi 16
Besi 8
Besi 12
Besi 12
Besi 8
SUB TOTAL

SUB TOTAL
IV
1
2
3
4
V
1
2
VI
1
2
3

PEK. KUSEN PINTU & PINTU


Kusen Pintu
Kamper Oven
Daun Pintu Panel
Kamper Oven
Kusen Jendela
Almunium
Daun Jendela Kaca
Almunium
SUB TOTAL
PEK. PLAFON
Gypsum Rangka Hollow
List Profil 12 cm
SUB TOTAL
PEK. LISTRIK
Titik Lampu
Broco
Stop Kontak
Broco
MCB + Box
SUB TOTAL

VII
1
2
3
4

PEK. INSTALASI AIR


Air Bersih
Air Bersih
Air Kotor
Saluran WC

VIII
1
2
3
4

PEK. SANITARY
Closet Jongkok
Kran
Floor Drain
Kran Shower

San-Ei
SUB TOTAL

1,200,000
2,500,000
800,000
1,300,000

No

URAIAN PEKERJAAN

IX
1
2
3
4

PEK. KERAMIK
Keramik Lantai 60 x 60
Keramik Dinding 20 x 25
Keramik Lantai k.m. 20 x 20
Keramik Tangga

X
1
2
3
4

PEK.FINISHING [CAT]
Cat Plafon
Cat Dinding Dalam
Cat Dinding Luar
Melamik Pintu

XI
1
2
3
4

PEK. LAIN-LAIN
Penangkal Petir
Kedudukan Kubah
Poly Carbonat
Feiling Tangga + Balkon

HARGA
SAT (Rp)

SPESIFIKASI

VOL

SAT

Granito Cina
Roman kw I
Roman kw I
Granito kw I
SUB TOTAL

330
92
52.5
26

m2
m2
m2
m2

210,000
125,000
130,000
210,000

Vinilex
Vinilex
Wheater Shild

390
654
132
104

m2
m2
m2
m2

19,000
22,000
27,500
110,000

1
8
30
64

Is
m2
m2
m2

5,000,000
2,000,000
525,000
375,000

SUB TOTAL

SUB TOTAL

No
I
II
III
IV
V
VI
VII
VIII
IX
X
XI

URAIAN PEKERJAAN
PEK. PERSIAPAN
PEK. STRUKTUR
PEK. DINDING
PEK. KUSEN PINTU &
PINTU
PEK. PLAFON
PEK. LISTRIK
PEK. INSTALASI AIR
PEK. SANITARY
PEK. KERAMIK
PEK.FINISHING [CAT]
PEK. LAIN-LAIN

TOTAL

JML HARGA (Rp)


15,500,000
713,964,000
163,995,000
397,800,000
94,680,000
16,450,000
9,398,000
8,700,000
93,085,000
36,868,000
60,750,000

1,611,190,000

Ketua,

Sekretaris,

Mujahidin, S.Pd
NIP.

Rais Budiarto, S.Pd


NIP.
Mengetahui,
Kepala MAN Tenggarong

Drs. Muchsin
NIP.

D AL-MANNAR

JML HARGA
(Rp)
7,500,000
8,000,000
15,500,000
46,800,000
31,200,000
115,200,000
23,040,000
109,200,000
150,500,000
16,100,000
71,424,000
150,500,000
713,964,000
67,860,000
96,135,000
163,995,000
43,200,000
90,000,000
100,800,000
163,800,000
397,800,000
70,200,000
24,480,000
94,680,000
8,880,000
4,810,000
2,760,000
16,450,000

1,450,000
513,000
5,940,000
1,495,000
9,398,000
2,070,000
3,750,000
1,080,000
1,800,000
8,700,000

JML HARGA
(Rp)

arto, S.Pd

69,300,000
11,500,000
6,825,000
5,460,000
93,085,000
7,410,000
14,388,000
3,630,000
11,440,000
36,868,000
5,000,000
16,000,000
15,750,000
24,000,000
60,750,000

No
I
II
III
IV
V
VI
VII
VIII
IX
X
XI

URAIAN PEKERJAAN
PEK. PERSIAPAN
PEK. STRUKTUR
PEK. DINDING
PEK. KUSEN PINTU & PINTU
PEK. PLAFON
PEK. LISTRIK
PEK. INSTALASI AIR
PEK. SANITARY
PEK. KERAMIK
PEK.FINISHING [CAT]
PEK. LAIN-LAIN

TOTAL

JML HARGA
[]
15,500,000.00
713,964,000.00
163,995,000.00
397,800,000.00
94,680,000.00
16,450,000.00
9,398,000.00
8,700,000.00
93,085,000.00
36,868,000.00
60,750,000.00

1,611,190,000.00