Anda di halaman 1dari 5

RENCANA ANGGARAN BIAYA ( RAB ) TAHAP-2

REKAPITULASI
LOKASI : JL. CIBEUREUM, DS. WANTILAN, KEC. CIPEUNDEUY
SUBANG, JABAR
NO

URAIAN PEKERJAAN

JUMLAH

KETERANGAN

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 MESJID JAMI' AL-ISHLAH
YAYASAN ISLAM AL-ISHLAH DESA BOBOS, DUKU PUNTANG, CIREBON

NO

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

m3
m3
m3
m2
m3

3.42
4.32
2.63
52.50
2.63

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

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

SUB TOTAL

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

4
5

6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

20
21
22
23
24
25
26

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
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
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
SUB TOTAL

m1
m3
m3
m3
m3
m2
m3
m3

60
60
110.825

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
397,493,460.00

RENCANA ANGGARAN BIAYA ( RAB )


PEMBANGUNAN MESJID JAMI' AL-ISHLAH
YAYASAN ISLAM AL-ISHLAH DESA BOBOS, DUKU PUNTANG, CIREBON

NO
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
5
6

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

SAT.

m2
m1
m2
m1
m1

VOLUME

HARGA

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
plat beton T= 10 cm
Water proofing plat beton

m3
m2
m3
m3
m3
m2

18.00
3.60
0.68
2.4
6.00
60.00

18
4
1
2
6
60

50,000
2,400,000
2,400,000
2,400,000
2,400,000
55,000

JUMLAH
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
14,400,000.00
3,300,000.00

RENCANA ANGGARAN BIAYA ( RAB )


PEMBANGUNAN MESJID JAMI' AL-ISHLAH
YAYASAN ISLAM AL-ISHLAH DESA BOBOS, DUKU PUNTANG, CIREBON

NO

URAIAN PEKERJAAN

SAT.

VOLUME

HARGA

7
8
9
10
11
12
13

pasang bata
Plester + aci
Expose plafon beton + lisplang
Expose kolom beton
Profil lengkung antar kolom
Pasang keramik 20x20 di motif
Cat tembok

m2
m2
m2
m2
m1
m2
m2

27
27.00
60.00
15
45
60
102.00

27
27
60
15
45
60
102

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
Panel listrik + MCB
Stop kontak
Saklar
Lampu taman + tiang T= 120 cm

TTK
TTK
TTK
BH
BH
BH
BH
BH
BH
BH
BH
BH

60
12
10
26
8
14
6
5
1
12
10
12

60
12
10
26
8
14
6
5
1
12
10
12
-

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

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
11
12

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

RENCANA ANGGARAN BIAYA ( RAB )


PEMBANGUNAN MESJID JAMI' AL-ISHLAH
YAYASAN ISLAM AL-ISHLAH DESA BOBOS, DUKU PUNTANG, CIREBON

NO

13
14
15
16
17
18
19
20
21
22
23
XII
1
2

3
XIII

1
2
3
4
5

URAIAN PEKERJAAN

SAT.

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

PEK. TAMAN
PASANG Rumput di area selasar + makam
Pohon + bunga
Palm T= 5 m
Steping injakan
Kansteen pembatas / botolan

HARGA

180
65
45
12
4
20
16
1
1
1
1

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

M1
M1
M1
BH
BH
M1
M1
UNIT
UNIT
UNIT
UNIT

PEK. LUAR BANGUNAN


Saluran keliling Uk. 30x40 cm,
Cor Bibir saluran
Bak kontrol 30x30 + Tutup

VOLUME

180
65
45
12
4
20
16
1
1
1
1

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

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)

1,279,977,310.00

Dibulatkan (Rp)

1,280,000,000.00