| RENCANA ANGGARAN BIAYA KONSTRUKSI | |||||||
| PROJECT MASJID AL-HIDAYAH | |||||||
| Deskripsi Project | Masjid | ||||||
| Luas Bangunan | 885,0 | m2 | |||||
| Lantai Dasar | 507,5 | m2 | |||||
| Lantai Mezanine | 377,5 | m2 | |||||
| Luas Tanah (average) | 650,3 | m2 | |||||
| URAIAN PEKERJAAN | MASJID | ||||||
| Volume | Sat | Biaya Satuan | Total Biaya | ||||
| I. PEKERJAAN PERSIAPAN | 2.535.750 | ||||||
| 1 | Pembersihan lokasi | 650,3 | m2 | 2.500 | 1.625.625 | ||
| 2 | Pengukuran | 650,3 | m2 | 500 | 325.125 | ||
| 3 | Bouwplank | 90,0 | m | 6.500 | 585.000 | ||
| II. PEKERJAAN TANAH DAN PONDASI | 43.612.203 | ||||||
| 1 | Galian pondasi batu kali l:70cm t:100cm | 134,5 | m3 | 8.500 | 1.142.995 | ||
| 2 | Galian pondasi telapak l:120cm t:150cm | 43,2 | m3 | 8.500 | 367.200 | ||
| 3 | Urugan tanah kembali 0,5m di atas jalan | 253,8 | m3 | 75.000 | 19.031.250 | ||
| 4 | Urugan pasir bawah lantai tebal 5cm | 12,7 | m3 | 165.000 | 2.093.438 | ||
| 5 | Pondasi batu kali | 107,6 | m3 | 195.000 | 20.977.320 | ||
| III. PEKERJAAN BETON | 2.040.092.000 | ||||||
| 1 | Beton cakar ayam ukuran 100:100 20mm | 24,0 | titik | 235.000 | 5.640.000 | ||
| 2 | Sloof beton basement 20/40 20mm 8 tulangan | 0,0 | m | 460.000 | - | ||
| 3 | Kolom struktur basement 30/30 20mm 8 tulangan | 0,0 | m | 560.000 | - | ||
| 4 | Kolom praktis basement 20/30 16mm 6 tulangan | 0,0 | m | 295.000 | - | ||
| 5 | Balok anak/gawang basement 20/30 16mm 6 tulangan | 0,0 | m | 295.000 | - | ||
| 6 | Beton tangga basement 16mm tebal 12cm | 0,0 | m2 | 850.000 | - | ||
| 7 | Cordag basement 20mm 20x20cm tebal 12cm | 0,0 | m2 | 1.000.000 | - | ||
| 8 | Sloof beton lt.1 20/40 20mm 8 tulangan | 192,1 | m | 460.000 | 88.366.000 | ||
| 9 | Ringbalk lt.1 20/40 20mm 8 tulangan | 180,6 | m | 660.000 | 119.196.000 | ||
| 10 | Ringbalk balkon lt.1 30/40 20mm 8 tulangan | 116,0 | m | 700.000 | 81.200.000 | ||
| 11 | Kolom struktur lt.1 20/40 20mm 8 tulangan | 108,0 | m | 560.000 | 60.480.000 | ||
| 12 | Kolom praktis lt.1 20/30 16mm 6 tulangan | 238,5 | m | 295.000 | 70.357.500 | ||
| 13 | Balok anak/gawang lt.1 20/30 16mm 6 tulangan | 74,5 | m | 395.000 | 29.427.500 | ||
| 14 | Beton tangga lt.1 16mm tebal 12cm | 18,0 | m2 | 850.000 | 15.300.000 | ||
| 15 | Cordag mezanin 20mm 20x20cm tebal 12cm | 467,5 | m2 | 1.100.000 | 514.250.000 | ||
| 16 | Ringbalk lt.2 20/40 10mm 8 tulangan | 180,6 | m | 760.000 | 137.256.000 | ||
| 17 | Kolom struktur lt.2 20/40 20mm 8 tulangan | 108,0 | m | 660.000 | 71.280.000 | ||
| 18 | Kolom praktis lt.2 20/30 16mm 6 tulangan | 103,5 | m | 395.000 | 40.882.500 | ||
| 19 | Balok anak/gawang lt.2 20/30 16mm 6 tulangan | 74,5 | m | 495.000 | 36.877.500 | ||
| 20 | Beton tangga lt.2 16mm tebal 12cm | 0,0 | m2 | 1.000.000 | - | ||
| 21 | Cordag lt.2 20mm 20x20cm tebal 12cm | 458,5 | m2 | 1.250.000 | 573.125.000 | ||
| 22 | Cordag kubah utama 20mm 10x10cm tebal 14cm | 153,9 | m | 1.650.000 | 253.869.000 | ||
| 23 | Kolom menara 20/30 16mm 6 tulangan | 47,0 | m | 295.000 | 13.865.000 | ||
| IV. PEKERJAAN ATAP | - | ||||||
| 1 | Rangka atap baja ringan > 0,95 | 0,0 | m2 | 125.000 | - | ||
| 2 | Genteng morando glazur | 0,0 | m2 | 38.500 | - | ||
| 3 | Nok genteng morando glazur | 0,0 | unit | 4.500 | - | ||
| 4 | Lisplang GRC | 0,0 | m | 56.000 | - | ||
| V. PEKERJAAN DINDING | 175.342.500 | ||||||
| 1 | Pasang bata merah basement | 0,0 | m2 | 65.000 | - | ||
| 2 | Plesteran basement | 0,0 | m2 | 10.000 | - | ||
| 3 | Acian basement | 0,0 | m2 | 6.500 | - | ||
| 4 | Profilan dan lubang angin basement | 0,0 | titik | 30.000 | - | ||
| 5 | Pasang bata merah lt.1 | 432,2 | m2 | 75.000 | 32.416.875 | ||
| 6 | Plesteran lt.1 | 864,5 | m2 | 11.000 | 9.508.950 | ||
| 7 | Acian lt.1 | 864,5 | m2 | 7.500 | 6.483.375 | ||
| 8 | Profilan lt.1 | 31,5 | m2 | 250.000 | 7.875.000 | ||
| 9 | Pasang bata merah lt.2 | 145,8 | m2 | 85.000 | 12.393.000 | ||
| 10 | Plesteran lt.2 | 291,6 | m2 | 12.000 | 3.499.200 | ||
| 11 | Acian lt.2 | 291,6 | m2 | 8.500 | 2.478.600 | ||
| 12 | Profilan lt.2 | 189,0 | m2 | 350.000 | 66.150.000 | ||
| 13 | Tiang profil lt.1 | 22,5 | m2 | 385.000 | 8.662.500 | ||
| 13 | Profil Besi Holo | 103,5 | m2 | 250.000 | 25.875.000 | ||
| VI. PEKERJAAN KUSEN, PINTU, JENDELA | 33.832.000 | ||||||
| 1 | Kusen kayu oven basement | 0,0 | lbg | 1.000.000 | - | ||
| 2 | Pintu slide kaca basement | 0,0 | m2 | 176.000 | - | ||
| 3 | Kaca bening basement 5mm | 0,0 | m2 | 95.000 | - | ||
| 4 | Pintu panel kayu oven basement | 0,0 | unit | 894.500 | - | ||
| 5 | Kunci pintu std Belucci basement | 0,0 | unit | 187.000 | - | ||
| 6 | Kusen dan pintu PVC KM/WC std basement | 0,0 | unit | 192.000 | - | ||
| 7 | Kusen alumunium lt.1 | 15,0 | lbg | 750.000 | 11.250.000 | ||
| 8 | Pintu kaca lt.1 | 12,0 | lbg | 980.000 | 11.760.000 | ||
| 9 | Kaca bening lt.1 5mm | 0,0 | m2 | 95.000 | - | ||
| 10 | Pintu panel kayu oven lt.1 | 3,0 | unit | 894.500 | 2.683.500 | ||
| 11 | Kunci pintu std Belucci lt.1 | 3,0 | unit | 187.000 | 561.000 | ||
| 12 | Kusen dan pintu PVC KM/WC std lt.1 | 8,0 | unit | 192.000 | 1.536.000 | ||
| 13 | Kusen alumunium lt.2 | 3,0 | lbg | 1.000.000 | 3.000.000 | ||
| 14 | Pintu kaca lt.2 | 2,0 | lbg | 980.000 | 1.960.000 | ||
| 15 | Kaca bening lt.2 5mm | 0,0 | m2 | 95.000 | - | ||
| 16 | Pintu panel kayu oven lt.2 | 1,0 | unit | 894.500 | 894.500 | ||
| 17 | Kunci pintu std Belucci lt.2 | 1,0 | unit | 187.000 | 187.000 | ||
| 18 | Kusen dan pintu PVC KM/WC std lt.2 | 0,0 | unit | 192.000 | - | ||
| VII. PEKERJAAN PLAFON | 4.418.300 | ||||||
| 1 | Plafon gypsum rangka holo | 0,0 | m2 | 114.500 | - | ||
| 2 | List plafon gypsum | 192,1 | m | 23.000 | 4.418.300 | ||
| VIII. PEKERJAAN KERAMIK | 592.407.500 | ||||||
| 1 | Keramik utama basement 60x60 corak | 0,0 | m2 | 75.000 | - | ||
| 2 | Keramik teras basement 40x40 corak | 0,0 | m2 | 50.000 | - | ||
| 3 | Keramik tangga basement 60x60 corak | 0,0 | m2 | 60.000 | - | ||
| 4 | Keramik lantai KM/WC basement 20x20 | 0,0 | m2 | 50.000 | - | ||
| 5 | Keramik dinding KM/WC basement 20x25 | 0,0 | m2 | 50.000 | - | ||
| 6 | Keramik tempat wudhu 20x20 | 0,0 | m2 | 70.000 | - | ||
| 7 | Granit lt.1 | 427,0 | m2 | 583.000 | 248.941.000 | ||
| 8 | Granit teras lt.1 | 39,0 | m2 | 583.000 | 22.737.000 | ||
| 9 | Granit tangga lt.1 | 36,0 | m2 | 583.000 | 20.988.000 | ||
| 10 | Keramik lantai KM/WC lt.1 | 14,5 | m2 | 60.000 | 870.000 | ||
| 11 | Keramik dinding KM/WC lt.1 | 36,8 | m2 | 80.000 | 2.944.000 | ||
| 12 | Granit mezanin | 377,5 | m2 | 633.000 | 238.957.500 | ||
| 13 | Granit teras mezanin | 90,0 | m2 | 633.000 | 56.970.000 | ||
| 14 | Granit tangga mezanin | 0,0 | m2 | 633.000 | - | ||
| IX. PEKERJAAN SANITASI | 46.400.000 | ||||||
| 1 | Closet duduk std TOTO | 8,0 | unit | 1.750.000 | 14.000.000 | ||
| 2 | Floor drain | 8,0 | unit | 25.000 | 200.000 | ||
| 3 | Kran shower | 8,0 | unit | 125.000 | 1.000.000 | ||
| 4 | Kran air stainless | 16,0 | unit | 35.000 | 560.000 | ||
| 5 | Bak kontrol | 8,0 | titik | 185.000 | 1.480.000 | ||
| 6 | Septic tank dan rembesan | 8,0 | titik | 2.650.000 | 21.200.000 | ||
| 7 | Pipa drainase 3" | 40,0 | m | 75.000 | 3.000.000 | ||
| 8 | Pipa septictank 4" | 40,0 | m | 86.500 | 3.460.000 | ||
| 9 | Pipa air bersih 1/2" | 40,0 | m | 37.500 | 1.500.000 | ||
| X. PEKERJAAN INSTALASI LISTRIK | 3.260.000 | ||||||
| 1 | Titik lampu (saklar, dudukan lampu, kabel) | 28,0 | titik | 35.000 | 980.000 | ||
| 2 | Stop kontak (socket, kabel) | 28,0 | titik | 35.000 | 980.000 | ||
| 3 | Box sikring induk, MCB, dan kabel induk | 1,0 | titik | 95.000 | 95.000 | ||
| 4 | Box sikring cabang, MCB, dan kabel cabang | 0,0 | titik | 95.000 | - | ||
| 5 | Arde meteran listrik, split, dan kabel | 1,0 | titik | 65.000 | 65.000 | ||
| 6 | Penangkal petir + ground | 4,0 | titik | 285.000 | 1.140.000 | ||
| XI. PEKERJAAN FINISHING | 30.190.041 | ||||||
| 1 | Plamir dinding dalam | 578,0 | m2 | 1.000 | 578.025 | ||
| 2 | Cat tembok std Vinilex | 1156,1 | m2 | 7.500 | 8.670.375 | ||
| 3 | Cat batu alam/bata hias | 0,0 | m2 | 10.500 | - | ||
| 4 | Cat waterproof cordag atap | 612,4 | m2 | 10.600 | 6.491.016 | ||
| 5 | Cat profilan | 578,0 | m2 | 25.000 | 14.450.625 | ||
| XII. PEKERJAAN LAIN-LAIN | 21.400.000 | ||||||
| 1 | Sumber listrik tenaga surya | 0,0 | set | 25.000.000 | - | ||
| 2 | Water torn dan instalasi | 5,0 | set | 2.500.000 | 12.500.000 | ||
| 3 | Pembuatan landscape taman | 0,0 | m2 | 200.000 | - | ||
| 4 | Pemasangan instalasi PDAM | 1,0 | set | 3.500.000 | 3.500.000 | ||
| 5 | Carport | 0,0 | m2 | 100.000 | - | ||
| 6 | Relling tangga | 12,0 | m | 450.000 | 5.400.000 | ||
| REKAPITULASI RENCANA ANGGARAN BIAYA KONSTRUKSI | |||||||
| Jenis Pekerjaan | Total Biaya Masjid | ||||||
| I. | PEKERJAAN PERSIAPAN | Rp | 2.535.750 | ||||
| II. | PEKERJAAN TANAH DAN PONDASI | Rp | 43.612.203 | ||||
| III. | PEKERJAAN BETON | Rp | 2.040.092.000 | ||||
| IV. | PEKERJAAN ATAP | Rp | - | ||||
| V. | PEKERJAAN DINDING | Rp | 175.342.500 | ||||
| VI. | PEKERJAAN KUSEN, PINTU, JENDELA | Rp | 33.832.000 | ||||
| VII. | PEKERJAAN PLAFON | Rp | 4.418.300 | ||||
| VIII. | PEKERJAAN KERAMIK | Rp | 592.407.500 | ||||
| IX. | PEKERJAAN SANITASI | Rp | 46.400.000 | ||||
| X. | PEKERJAAN INSTALASI LISTRIK | Rp | 3.260.000 | ||||
| XI. | PEKERJAAN FINISHING | Rp | 30.190.041 | ||||
| XII. | PEKERJAAN LAIN-LAIN | Rp | 21.400.000 | ||||
| Total | Rp | 2.993.490.294 | |||||
| Hpp/m2 MASJID | |||||||
| Rp 3.382.475 | |||||||
RAB
Langganan:
Postingan (Atom)