SATUAN JUMLAH
NO URAIAN PEKERJAAN VOLUME
(Rp.) (Rp.)
1 2 3 4 5
I PEKERJAAN PERSIAPAN
II PEKERJAAN TANAH
1 Pas. Dinding Habel uk 100 x 200 x 600 mm + Prime Mortar + Angkur 1,021.00 M² 399,335.02 407,721,055.42
2 Pek. Plesteran ad 1 : 3 untuk kolom 146.52 M² 67,586.40 9,902,759.33
3 Pek. Plesteran Dinding ad 1 : 3 + Acian 1,992.00 M² 67,586.40 134,632,108.80
4 Pek. Profil Beton Dinding Atas Ad 1:3 + Acian 39.00 M 67,586.40 2,635,869.60
5 Pek. Pasangan Roester Beton Minimalis Uk 20 x 20 cm 11.00 M² 171,900.00 1,890,900.00
6 Pek. Pasangan Glass Block Uk 20 x 20 cm 0.80 M² 1,111,374.38 889,099.50
7 Pek. Lantai Keramik Uk 40 x 40 cm Dalam Masjid 85.00 M² 215,560.00 18,322,600.00
8 Pek. Lantai Keramik Uk 40 x 40 cm Anti Slip Teras 84.00 M² 215,560.00 18,107,040.00
9 Pek. Lantai Keramik Uk 40 x 40 cm Anti Slip WC/KM 6.48 M² 215,560.00 1,396,828.80
10 Pek. Lantai Keramik Uk 40 x 40 cm Anti Slip Tempat Wudhu 5.00 M² 215,560.00 1,077,800.00
11 Pek. Plint Uk 10 x 40 cm Dalam Masjid 63.50 M 45,000.00 2,857,500.00
11 Pek. Dinding Keramik Uk 25 x 40 Tempat Wudhu 24.00 M² 243,186.00 5,836,464.00
12 Pek. Dinding Keramik Uk 25 x 40 WC/KM Tinggi 2 m 36.00 M² 243,186.00 8,754,696.00
13 Pek. Pasangan Cone Block warna Tebal 8 cm 23.00 M² 334,854.23 7,701,647.31
14 Pek. Huruf Stainless Steel 201 MASJID Ar- Rahman Tinggi 18 cm 15.00 Bh 270,000.00 4,050,000.00
15 Pek, Logo Ansaf Akrilik + LED Tinggi 23 cm Tebal : 10 mm 1.00 Bh 3,000,000.00 3,000,000.00
1 Pek. Plafond PVC + Rangka Plafond Besi Hollow uk 20.40.1.4 142.00 M² 266,427.50 37,832,705.00
2 Pek.List Plafond PVC BringHome 48.00 M 38,007.50 1,824,360.00
3 Pek. Pas. Rangka Baja Ringan c.75.75 (Masjid) 152.00 M² 205,691.60 31,265,123.20
4 Pek. Pas. Rangka Baja Ringan c.75.75 (Canopy) 174.00 M² 205,691.60 35,790,338.40
5 Pek. Pas. Rangka Baja Ringan c.75.75 ( WC/KM) 16.80 M² 205,691.60 3,455,618.88
6 Pek, Pas Atap Roofing Zincallume t : 0,4 (Masjid) 152.00 M² 186,050.00 28,279,600.00
7 Pek, Pas Atap Roofing Zincallume t : 0,4 (Canopy) 174.00 M² 186,050.00 32,372,700.00
8 Pek, Pas Atap Roofing Zincallume t : 0,4 (WC/KM) 16.80 M² 186,050.00 3,125,640.00
9 Pek Nok Atap Roofing Zincallume 30.00 M 188,900.00 5,667,000.00
10 Pek. Pas Lisplank Klasiboard 8 x 200 x 3000 mm Motif Urat Kayu 48.00 M 80,000.00 3,840,000.00
11 Pek. Tiang Atap Canopy Besi Galvanis Dia 2 " + Kaki Pondasi Cor Beton 5.00 Bh 500,000.00 2,500,000.00
1 Pek. Instalasi titik lampu & Stop kontak + Accesoris 33.00 Ttk 150,000.00 4,950,000.00
2 Pek. Stop kontak 6.00 Bh 75,000.00 450,000.00
3 Pek. Saklar tunggal 4.00 Bh 50,000.00 200,000.00
4 Pek. Saklar ganda 4.00 Bh 100,000.00 400,000.00
5 Supply & install Fitting Lampu Downlight LED 5 Wat ex Philips 10.00 Bh 125,000.00 1,250,000.00
6 Supply & install Fitting Lampu Hias Plafond LED 2x22 Watt uk 25 x 25 cm 2.00 bh 850,000.00 1,700,000.00
7 Supply & install Fitting Lampu SL 18 Watt 7.00 Bh 65,000.00 455,000.00
8 Pek. Pemasangan MCB 2 Ampre AC 4.00 Unit 150,000.00 600,000.00
9 Pek. Panel box MCB 1.00 Unit 1,000,000.00 1,000,000.00
VAT 10 % Rp 120,876,735.88
Grand Total 1,329,644,094.69
Roundown 1,329,640,000.00
Terbilang : Enam Ratus Enam Puluh Delapan Juta Enam Ratus Tujuh Puluh Ribu Rupiah
ENGINEERING ESTIMATE
RENCANA ANGGARAN BIAYA (RAB)
SATUAN JUMLAH
NO URAIAN PEKERJAAN VOLUME
(Rp.) (Rp.)
1 2 3 4 5
I PEKERJAAN PERSIAPAN
II PEKERJAAN TANAH
1 Pas. Dinding Habel uk 100 x 200 x 600 mm + Prime Mortar + Angkur 1,204.68 M² 399,335.02 481,070,911.89
2 Pek. Plesteran ad 1 : 3 untuk kolom 146.52 M² 67,586.40 9,902,759.33
3 Pek. Plesteran Dinding ad 1 : 3 + Acian 1,979.84 M² 67,586.40 133,810,258.18
4 Pek. Lantai Granit Uk 60 x 60 cm Kantor 1,020.00 M² 324,653.60 331,146,672.00
5 Pek. Lantai Granit Uk 60 x 60 cm Anti Slip Teras 36.00 M² 324,653.60 11,687,529.60
6 Pek. Lantai Keramik Uk 40 x 40 cm Anti Slip WC/KM 20.00 M² 215,560.00 4,311,200.00
7 Pek. Dinding Keramik Uk 25 x 40 WC/KM Tinggi 2 m 61.60 M² 243,186.00 14,980,257.60
8 Pek. Huruf Stainless Steel 201 Tinggi 22 cm 35.00 Bh 330,000.00 11,550,000.00
9 Pek, Logo Ansaf Akrilik + LED Tinggi 33 cm Tebal : 10 mm 1.00 Bh 5,000,000.00 5,000,000.00
10 Pek. Pemasangan WPC Kayu Dinding Depan Kantor Uk 290x 10 x 8 12.05 M2 1,200,000.00 14,460,000.00
11 Pek. Grill Tutup Drainase Bahan frame siku 30×30 jari jari behel 10mm 17.36 M² 700,000.00 12,152,000.00
12 Pek. Bak Kontrol Drainase Dalam 2.00 Unit 1,000,000.00 2,000,000.00
13 Rumput Sintetis t : 30 mm 86.80 M² 600,000.00 52,080,000.00
1 Pek. Plafond PVC + Rangka Plafond Besi Hollow uk 20.40.1.4 785.11 M² 266,427.50 209,174,894.53
2 Pek.List Plafond PVC BringHome 315.80 M 38,007.50 12,002,768.50
3 Pek. Pas. Rangka Baja Ringan c.75.75 1,183.08 M² 205,691.60 243,349,618.13
4 Pek, Pas Atap Roofing Zincallume t : 0,4 1,183.08 M² 186,050.00 220,112,034.00
5 Pek Nok Atap Roofing Zincallume 86.14 M 188,900.00 16,271,846.00
6 Pek. Pas Lisplank Klasiboard 8 x 200 x 3000 mm Motif Urat Kayu 118.91 M 80,000.00 9,512,800.00
VAT 10 % Rp 311,904,907.87
Grand Total Rp 3,430,953,986.59
Roundown Rp 3,430,950,000.00
Cost / M2 Rp 3,651,500.64
Terbilang : Tiga Milyar Enam Ratus Lima Juta Enam Ratus Dua Puluh Ribu Rupiah