MUSHOLLA AN-NUR

JL. Batas Barat Rt.005 / 010 Kel. Baru, Pasar Rebo Jakarta timur
PENGEMBANGAN & RENOVASI MUSHOLLA
2008 2009
RENCANA ANGGARAN BIAYA TAHAP II

NO
I

JENIS PEKERJAAN

HARGA
SAT. (Rp.)

VOL

SATUAN

JUMLAH (Rp)

96

M2

130,000.00

12,480,000.00

2,500

BH

2,500.00

6,250,000.00

33

Lembar

55,000.00

1,803,278.69

34

Lembar

55,000.00

1,878,415.30

M3

2,160,000.00

6,480,000.00

41.60

80,000.00

3,328,000.00

99.20

80,000.00

7,936,000.00

65.80

80,000.00

5,264,000.00

21.60

M2

55,000.00

1,188,000.00

24.90

M2

55,000.00

1,369,500.00

5.64

M2

55,000.00

310,200.00

10.00
5.00
3.00
3.00
5.00
10.00
10.00
1.00
1.00
1.00
1.00

Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
BH
BH
BH
SET
LS

16,000.00
25,000.00
55,000.00
3,500.00
3,000.00
3,000.00
25,000.00
700,000.00
50,000.00
80,000.00
100,000.00

160,000.00
125,000.00
165,000.00
10,500.00
15,000.00
30,000.00
250,000.00
700,000.00
50,000.00
80,000.00
100,000.00

Material & Jasa Rangka - Atap

Total (Rp)
22,411,693.99

1 Rangka Atap Baja Ringan

8M x 17 M
2 Genteng Morando
3 Gipsum Plafon bawah
2.928
4 Gipsum Plafon Atas
2.928
5 Kaya Plafon
2.928
Material & Jasa Pintu, Jendela dan Ventilasi

II

1 Pintu Alumunium Keliling

3 buah x (2.2+2) *2
2 buah x (2.1 + 2) * 2
2 Jendela Alumunium Keliling
8 buah x (1.5+0.5) *2
14 buah x (0.9 + 1.5) * 2
3 Ventilasi Alumunium Keliling
47 buah x (0.4+0.3) * 2
4 Kaca Pintu
3 buah x (2.2x2)
2 buah x (2.1x 2)
5 Kaca Jendela
8 buah x (1.5x0.5)
14 buah x (0.9 x1.5)
6 Kaca Ventilasi
47 buah x (0.4x0.3)
III Material Tempat Wudhu & Peturasan
1 Pipa Paralon 1/2 inch
2 Pipa Paralon 3/4 inch
3 Pipa Paralon 3 inch wavin
4 Knee 3 inch
5 Knee 3/4 inch
6 Knee 1/2 inch
7 Kran Air
8 Tangki Air 500 l
9 Stop Kran
10 Radar Air Otomatis
11 Lain - lain (lem, solasi, dll)
IV Material Pagar, Tangga
1 Tangga Luar
a Batu Bata
b Besi Pagar
(7 +14 ) M * 0.8 M
2 Pagar Balkon
2 * 2 * 2 * 1/2
a Batu Bata
(7 +14 +14) M * 0.8 M
b Besi Pagar
V

19,395,700.00

1,685,500.00

17,143,600.00
640.00
12.00

BH
M

340.00
350,000.00

217,600.00
4,200,000.00

1,400.00

BH

340.00

476,000.00

35.00

350,000.00

12,250,000.00

5.00
1.00
125.00
1.00

FIL
FIL
SACK
LS

350,000.00
850,000.00
54,000.00
1,500,000.00

1,750,000.00
850,000.00
6,750,000.00
1,500,000.00

144.00

OH

65,000.00

9,360,000.00

216.00

OH

50,000.00

10,800,000.00

Material Finishing
1
2
3
4

10,850,000.00

Cat
Aquaprof
Semen
Amplas, Peralatan lain - lain

VI Jasa Tukang & Kenek Pekerjaan III, IV, V

1 Tukang
2 org x 3 bulan x 6 hari x 4 minggu
2 Kenek
3 org x 3 bulan x 6 hari x 4 minggu
JUMLAH
BIAYA TAK TERDUGA

TOTAL BIAYA

20,160,000.00

2.50%

91,646,493.99
2,291,162.35

93,937,656.34