RENCANA ANGGARAN BIAYA

PEMBANGUNAN MESJID AN-NAHL

Jenis Pekerjaan : Masjid An-Nahl
Spesifikasi/ HARGA TOTAL HARGA
No Uraian Pekerjaan Satuan Volume KETERANGAN
Rekomendasi Merk Sat. Bahan Sat. Upah Bahan Upah Upah+Bahan

I PEKERJAAN PENDAHULUAN
1 Persiapan dan mobilisasi alat kerja LS 1.00 25,000,000 - 25,000,000 25,000,000
2 Pengukuran & pemasangan bowplank M1 72.00 25,000 10,000 1,800,000 720,000 2,520,000
3 Pembuatan Direksi Keet/gudang kerja M2 30.00 750,000 100,000 22,500,000 3,000,000 25,500,000
Sub Total I 53,020,000
II PEKERJAAN TANAH DAN PONDASI
1 Gali tanah untuk pondasi M3 56.14 - 50,000 - 2,807,000 2,807,000
2 Timbunan tanah elevasi M3 93.60 95,000 25,000 8,892,000 2,340,000 11,232,000
3 Urug pasir bawah pondasi dan sloof 10 cm M3 5.66 125,000 25,000 707,500 141,500 849,000
4 Lantai kerja bawah pondasi 5 cm ad. 1 : 3 : 5 M3 2.83 850,000 150,000 2,405,500 424,500 2,830,000
5 Cor Pondasi Tapak1, 80 x 80 x 30 Beton K-250, test kubus M3 6.14 1,250,000 250,000 7,680,000 1,536,000 9,216,000
6 Cor Sloof uk. 20 x 30 (6-D13, D.8-150) Beton K-250, test kubus M3 5.40 1,250,000 250,000 6,750,000 1,350,000 8,100,000
Sub Total II 35,034,000
III PEKERJAAN KOLOM DAN DINDING
1 Cor Kolom (K1) uk. 20x20 Beton K-250, test kubus M3 6.54 1,300,000 250,000 8,496,800 1,634,000 10,130,800
2 Cor balok atas jendela uk. 12x12 Beton K-250, test kubus M3 0.35 1,300,000 250,000 455,000 87,500 542,500
3 Pasangan bata dinding 1/2 bt spc 1:4 M2 181.60 85,000 12,000 15,436,000 2,179,200 17,615,200
4 Pasangan bata ornamen lengkung teras spc 1:4 M2 34.3 85,000 25,000 2,917,200 858,000 3,775,200
5 Plester aci dinding M2 363.20 100,000 22,000 36,320,000 7,990,400 44,310,400
Sub Total III 76,374,100
IV PEKERJAAN BALOK ATAS dan TERAS
1 Cor ring balok uk. 20x30 (6-D13, d8-150) Beton K-250, test kubus M3 1.92 1,300,000 250,000 2,496,000 480,000 2,976,000
2 Cor balok teras 15x30 (6-D16, d8-150) Beton K-250, test kubus M3 5.45 1,300,000 250,000 7,085,520 1,362,600 8,448,120
3 Cor plat atap teras 12cm (D10-200 2 lapis) Beton K-250, test kubus M3 6.72 - - -
Sub Total IV 11,424,120
V PEKERJAAN STRUKTUR ATAP BAJA RINGAN
- ex. Gunung Garuda
1 Balok 2 CNP 200.75.2,3 kg 216.64 13,200 2,000 2,859,648 433,280 3,292,928
- finishing cat
- ex. Taso
2 Rangka atap baja ringan C75 - tebal 0.75 mm M2 115.45 140,000 15,000 16,163,000 1,731,750 17,894,750
- jarak 1 m
3 Genteng Metal Pasir t. 0,4 mm (TCT) ex. Multiroof M2 115.45 60,000 10,000 6,927,000 1,154,500 8,081,500
4 Listplank GRC 9 mm x 20 cm (incl.rangka) M1 40.00 28,500 8,500 1,140,000 340,000 1,480,000
Sub Total V 30,749,178

1 of 3
 Jenis Pekerjaan : Masjid An-Nahl
Spesifikasi/ HARGA TOTAL HARGA
No Uraian Pekerjaan Satuan Volume KETERANGAN
Rekomendasi Merk Sat. Bahan Sat. Upah Bahan Upah Upah+Bahan
VI PEKERJAAN KUBAH
Pasang kubah enamel komplit set (Galvalume)
1 Unit 1.00 3,250,000 1,000,000 3,250,000 1,000,000 4,250,000
dia. 1,5m
Pasang penangkal petir radius min. 100 m (incl. Kabel BC,
2 ex. Thomas R125 Unit 1.00 2,500,000 500,000 2,500,000 500,000 3,000,000
grounding, as grounding, aksesoris)
Sub Total VI 7,250,000
VII PEKERJAAN JENDELA PINTU
1 Pasang kusen jendela UPVC putih Lubang 18.00 2,250,000 150,000 40,500,000 2,700,000 43,200,000
2 Pasang Boven light UPVC putih + Kaca 5mm Lubang 5.00 850,000 100,000 4,250,000 500,000 4,750,000
- kayu kamper oven
3 Pasang daun jendela kayu + Kaca 5mm Daun 18.00 750,000 100,000 13,500,000 1,800,000 15,300,000
- finishing cat
4 Pasang kusen pintu UPVC putih Unit 5.00 2,150,000 150,000 10,750,000 750,000 11,500,000
- kayu jati
5 Pasang pintu panil kayu sliding dua daun Daun 6.00 2,000,000 200,000 12,000,000 1,200,000 13,200,000
- finishing cat duco
- kayu jati
6 Pasang pintu panil kayu single swing Unit 2.00 1,500,000 3,000,000 - 3,000,000
- finishing cat duco
Sub Total VII 90,950,000
VIII PEKERJAAN LANTAI DAN PLAFON
1 Urugan sirtu padat 10 cm M3 15.60 212,500 110,000 3,315,000 1,716,000 5,031,000
2 Beton tumbuk lantai 8 cm M3 12.48 850,000 150,000 10,608,000 1,872,000 12,480,000
- ex. Roman dGalilei
3 Pasang keramik lantai uk. 60x60 156.00 460,000 45,000 71,760,000 7,020,000 78,780,000
- golongan A M2
- warna marble white
4 Pasang keramik tangga teras uk. 20x60 38.00 184,000 65,000 6,992,000 2,470,000 9,462,000
5 Pasang plafon pvc rangka hollow galvanis 40 x 40 M2 64.00 135,000 65,000 8,640,000 4,160,000 12,800,000
6 Pasangan rollag bata utk tangga teras
Sub Total VIII 118,553,000
IX PEKERJAAN TEMPAT WUDHU DAN TOILET
1 Pasangan pondasi batu kali M3 9.72 650,000 120,000 6,318,000 1,166,400 7,484,400
2 Cor sloof uk. 20x25 keliling Beton K-250, test kubus M3 1.98 1,250,000 250,000 2,475,000 495,000 2,970,000
3 Pasangan dinding batako 1/2 bt spc 1:4 M2 41.90 76,000 15,000 3,184,400 628,500 3,812,900
4 Pasang GRC kerawangan M2 5.00 260,000 80,000 1,300,000 400,000 1,700,000
5 Cor kolom praktis 12x12 Beton K-250, test kubus M3 0.24 1,200,000 200,000 290,304 48,384 338,688
6 Plester aci dinding M2 83.80 100,000 22,000 8,380,000 1,843,600 10,223,600
7 Pasang Boven light UPVC putih + Kaca 5mm Unit 2.00 850,000 100,000 1,700,000 200,000 1,900,000
- ex. Toto CE7
8 Pasang kloset jongkok Unit 2.00 650,000 120,000 1,300,000 240,000 1,540,000
- warna putih
Pasang kusen dan pintu, incl. Handle dan kunci slot, tanam ex. - pintu panel kayu
9 Unit 2.00 4,150,000 300,000 8,300,000 600,000 8,900,000
Solid - kusen UPVC
10 Cor ring balok 13x20 Beton K-250, test kubus M3 0.58 1,300,000 250,000 748,800 144,000 892,800
11 Beton atap tempat wudhu Beton K-250, test kubus M2 4.80 1,300,000 250,000 6,240,000 1,200,000 7,440,000
12 Urug pasir bawah lantai 10 cm M3 3.00 125,000 25,000 375,000 75,000 450,000
13 Lantai kerja bawah lantai 5 cm M3 1.50 850,000 150,000 1,275,000 225,000 1,500,000
Pasang keramik unpolished lantai KM/tempat - Asia Tile/ Mulia
14 M2 46.75 200,000 40,000 9,350,000 1,870,000 11,220,000
wudhu uk. 30 x 30 cm2 - warna marble grey
Pasang keramik glossy setengah dinding - Asia Tile/ Mulia
15 M2 11.25 340,000 50,000 3,825,000 562,500 4,387,500
uk. 30 x 60 cm2 - warna marble white
16 Finishing dak atap dan kolom M2 32.00 150,000 20,000 4,800,000 640,000 5,440,000

2 of 3
 Jenis Pekerjaan : Masjid An-Nahl
Spesifikasi/ HARGA TOTAL HARGA
No Uraian Pekerjaan Satuan Volume KETERANGAN
Rekomendasi Merk Sat. Bahan Sat. Upah Bahan Upah Upah+Bahan
17 Instalasi air bersih dan kotor + Aksesoris (kran dll) Ls 1.00 3,000,000 300,000 3,000,000 300,000 3,300,000
18 Septicktank 2x1.5x1.5 + Piping Ls 1.00 3,250,000 1,000,000 3,250,000 1,000,000 4,250,000
Sub Total IX 77,749,888
X PEKERJAAN LISTRIK
Instalasi titik nyala lampu lampu LED Downlight Panel 15 W - ex. Philips
1 Titik 30.00 165,000 40,000 4,950,000 1,200,000 6,150,000
(kabel NYM 2x2,5 mm) - kabel ex. Eterna
Instalasi titik daya stop kontak dan saklar lampu kabel NYM 3x2,5 - ex. Broco
2 Titik 15.00 185,000 40,000 2,775,000 600,000 3,375,000
mm - kabel ex. Eterna
3 Panel listrik Titik 1.00 2,000,000 200,000 2,000,000 200,000 2,200,000
Sub Total X 11,725,000
XI PEKERJAAN DRAINASE
1 Gali tanah untuk saluran M3 17.28 - 50,000 - 864,000 864,000
Pembuatan saluran beton site mix 30x50x8cm (wiremesh M6-
2 ad. 1 : 2 : 3 M3 5.61 950,000 150,000 5,326,080 840,960 6,167,040
150)
Sub Total XI 7,031,040
XII EKERJAAN FINISHING
1 Pengecatan dasar dan finishing dinding dan dak teras M2 363.20 26,500 12,000 9,624,800 4,358,400 13,983,200
2 Pasang paving block warna 6cm (tiga sisi 2m) M2 80.00 120,000 15,000 9,600,000 1,200,000 10,800,000
3 Pembersihan Lokasi Ls 1.00 - 1,500,000 - 1,500,000 1,500,000
Sub Total XII 26,283,200
TOTAL BIAYA 442,483,552 103,659,974 546,143,526

Jakarta, 20 Maret 2020

3 of 3