ESTIMASI

RENCANA ANGGARAN BIAYA

PEKERJAAN PEMBANGUNAN MASJID JAMI NURUL FALAH
JL. PEDURENAN 1 - GUNUNG SINDUR PARUNG

No Uraian Jenis Pekerjaan Spesifikasi bahan/material Volume Sat H.Satuan Sub Total Total
A Pekerjaan Persiapan
1 Pekerjaan Uniset pengukuran Dikerjakan Manual 1.00 Ls 1,250,000 1,250,000
2 Pekerjaan Ps Bowplank Kaso exs bongkaran 1.00 Ls 2,250,000 2,250,000
3 Ps Penyekatan Ruangan Masjid Triplek & Kaso exs bongkaran 52.80 m2 85,000 4,488,000
4 Pembuatan bedeng tukang T.tidur Tukang & Penerangan 1.00 Ls 850,000 850,000
Sub Total 8,838,000
B Pekerjaan Bongkaran & Galian
1 Bongkar Kusen Pintu & Jendela DiKerjakan Manual 12.00 Unit 275,000 3,300,000
2 Bongkar Atap Genteng DiKerjakan Manual 440.00 m2 40,000 17,600,000
3 Bongkar teras dak risplang & dak dudukan kubah Dikerjakan Manual 170.00 m2 75,000 12,750,000
4 Bongkar pilar & balokan Dikerjakan Manual 519.00 m1 45,000 23,355,000
5 Bongkar dinding tembok Dikerjakan Manual 153.60 m2 55,000 8,448,000
6 Bobok gali untuk cakar ayam Dikerjakan Manual 48.00 Lubang 125,000 6,000,000
7 Bobok gali untuk sloop Dikerjakan Manual 75.00 m3 125,000 9,375,000
8 Urug kembali tanah bekas galian Dikerjakan Manual 260.00 m1 22,500 5,850,000
9 Urug bekas gudang & ruangan Dikerjakan Manual 88.80 m3 85,000 7,548,000
Sub Total 94,226,000
C Pekerjaan Coran & Pasangan
1 Urugan Pasir dibawah Pondasi sloop Pasir urug 8.20 m3 250,000 2,050,000
2 Plur Lantai kerja Ruangan dan Ruang bawah sloop Semen & Pasir 280.00 m2 95,000 26,600,000
3 Cor Cakar ayam Besi 16-13 ulir full, Beton Mutu K.250 14.90 m3 4,650,000 69,285,000
4 Cor Sloop 20x50 Besi 16-13 ulir full, Beton Mutu K.250 26.50 m3 4,700,000 124,550,000
5 Cor Pilar 30x30 Besi 16-13 ulir full, Beton Mutu K.250 21.20 m3 4,700,000 99,640,000
6 Cor Ring Balok 20x40 Besi 16-13 ulir full, Beton Mutu K.250 28.80 m3 4,700,000 135,360,000
7 Cor Kongliong 10x15 Besi 13 ulir full, Beton Mutu K.250 3.20 m3 4,700,000 15,040,000
8 Cor Dak Lt.2 Bondek (Wermes 10 full,tebal 12cm) Wermes 10 full, Tebal 12cm , Beton Mutu K.250 38.30 m3 4,700,000 180,010,000
9 Cor Balok Deple Besi 13 ulir full, Beton Mutu K.250 1.50 m3 4,650,000 6,975,000
10 Cor Topi beton Besi 16-13 ulir full, Beton Mutu K.250 3.00 bh 2,750,000 8,250,000
11 Cor Risplang Besi 13-8 ulir full, Beton Mutu K.250 1.44 m3 4,700,000 6,768,000
12 Ps Herbel Herbel 10cm, semen MU 235.00 m2 137,500 32,312,500
13 Plesteran Dan Acian Semen & Pasir, Mutu L.5 640.00 m2 135,000 86,400,000
14 Finishing Pilar opening & Risplang beton Acian 320.00 m1 95,000 30,400,000
15 Ps Kusen Pintu & rombak Pintu Lama exs Bongkaran 4.00 Unit 1,500,000 6,000,000
16 Ps Kusen Jendela & rombak Jendela Lama exs Bongkaran 10.00 Unit 1,250,000 12,500,000
17 Ps Pintu & Engsel Pintu Disesuaikan dilapangan 8.00 bh 175,000 1,400,000
18 Ps Kunci pintu & daun jendela Disesuaikan dilapangan 8.00 bh 425,000 3,400,000
19 Ps daun Jendela & Grendel daun jendela lama 30.00 bh 150,000 4,500,000
20 Ps Lubang angin diatas pintu Disesuaikan dilapangan 3.00 Unit 1,750,000 5,250,000
21 Ps Plafon givsum & Rangka Plapfon Rangka Hollow galvanis 398.00 m2 140,000 55,720,000
22 Ps List Givsum Plapon Givsum 146.00 m1 35,000 5,110,000
23 Ps Granit lantai 60/60cm Granit anti gores 60/60cm 487.50 m2 375,000 182,812,500
24 Ps Plan Granit 10/60cm Granit anti gores 10/60cm 186.00 m1 57,500 10,695,000
Sub Total 1,111,028,000
D Pekerjaan Plumbing & Listrik Lt.1 & Lt.2
1 Ps Pipa PVC 3 " Wavin 98.00 m1 85,000 8,330,000
2 Ps Pipa PVC 2 1/2 " Wavin 16.00 m1 75,000 1,200,000
3 Ps Rubah KWH / Meter Listrik Disesuaikan dilapangan 1.00 Ls 850,000 850,000
4 Ps Titik Stopkontak Kabel eterna 3x2,5 mm + Pipa 28.00 ttk 275,000 7,700,000
5 Ps Titik lampu Kabel eterna 3x2,5 mm + Pipa 106.00 ttk 290,000 30,740,000
6 Ps kabel Tufur Kabel eterna 15.00 m1 125,000 1,875,000
7 Ps Box MCB Grup BOX MCB 4.00 Unit 575,000 2,300,000
8 Ps MCB 6 Amper Disesuaikan dilapangan 12.00 bh 85,000 1,020,000
9 Ps Penangkal Petir Ditentukan Kemudian 1.00 paket 6,500,000 6,500,000
10 Ps Stopkontak Pansonic 28.00 bh 32,500 910,000
11 Ps Saklar lampu Saklar seri Panasonic 46.00 bh 35,000 1,610,000
12 Ps Lampu Dwonlaight Bohlam rilip 15 watt 106.00 bh 95,000 10,070,000
13 Ps saklar engkel Pansonic 13.00 bh 27,500 357,500
Sub Total 73,462,500
E Pekerjaan Coran & Pasangan Di Lantai 2
1 Cor Pilar 30x30 Besi 16-13 ulir full, Beton Mutu K.250 20.80 m3 4,700,000 97,760,000
2 Cor Ring balok atap Besi 16-13 ulir full, Beton Mutu K.250 23.30 m3 4,700,000 109,510,000
3 Cor Balok Penopang kubah Besi 16-13 ulir full, Beton Mutu K.250 1.90 m3 4,700,000 8,930,000
4 Cor kolom praktis & kongliong Besi 13 ulir full, Beton Mutu K.250 2.30 m3 4,600,000 10,580,000
5 Cor dak atap bondek Wermes 10 full, Tebal 12cm , Beton Mutu K.250 50.80 m3 4,600,000 233,680,000
6 Cor Balok Deple Besi 13 ulir full, Beton Mutu K.250 1.60 m3 4,600,000 7,360,000
7 Cor tangga beton Besi 13 ulir full, Beton Mutu K.250 12.60 m3 4,700,000 59,220,000
8 Ps Herbel Herbel 10cm, semen MU 372.00 m2 137,500 51,150,000
9 Plesteran Dan Acian Plester Aci 1:4 888.00 m2 135,000 119,880,000
10 Finishing opening & Pilar Acian 588.00 m1 95,000 55,860,000
11 Ps Plafon givsum & Rangka Plapfon Rangka Hollow galvanis 408.00 m2 145,000 59,160,000
12 Ps List Givsum Plapon Givsum 109.00 m1 35,000 3,815,000
13 Ps Kusen jendela Alumunium Alumunium Dacon 30.00 Lubang 1,850,000 55,500,000
14 Ps Raling tangga Hollow 2x4 & 4x6 Galvanis + cat Duco 25.00 m1 725,000 18,125,000
15 Ps Raling poid Hollow 2x4 & 4x6 Galvanis + cat Duco 18.00 m1 675,000 12,150,000
16 Ps Granit lantai 60/60cm Granit anti gores 377.00 m2 375,000 141,375,000
17 Ps Plan Granit 10/60cm Granit anti gores 140.00 m1 57,500 8,050,000
18 Ps Granit tangga & Lis Granit anti gores 42.00 m1 625,000 26,250,000
Sub Total 1,078,355,000
F Pekerjaan Kubah & Pengecatan LT.1 & 2
1 Cat Plapon vinilex 806.00 m2 32,500 26,195,000
2 Cat Dinding dalam Nippon spotles 760.00 m2 45,000 34,200,000
3 Cat Dinding Luar Nodrop 828.00 m2 45,000 37,260,000
4 Cat Duco Kusen Jendela & Kusen Pintu Lt.1 Kusen Lama exs Bongkaran 485.00 m1 80,000 38,800,000
5 Cat Duco Daun Pintu Lt.1 Pintu Lama exs Bongkaran 24.00 m2 135,000 3,240,000
6 Water Proping Dak atap waterprop 431.00 m2 42,500 18,317,500
7 Kubah Masjid GRC 1.00 Unit 450,000,000 450,000,000
8 Menara Masjid Ditentukan Kemudian 1.00 Ls 70,000,000 70,000,000
Sub Total 678,012,500
G Pekerjaan Ruang Wudhu Pria
1 Gali untuk sloop Dikerjakan Manual 37.40 m1 85,000 3,179,000
2 Cor Sloop kolom & ring balok Besi 13 ulir full, Beton Mutu K.250 10.12 m3 4,700,000 47,564,000
3 Cor Dak Atap bondek Besi 13 ulir full, Beton Mutu K.250 6.70 m3 4,600,000 30,820,000
4 Ps Herbel Herbel 10cm, semen MU 104.70 m2 137,500 14,396,250
5 Plesteran Dan Acian Plester Aci 1:4 83.76 m2 135,000 11,307,600
6 Finishing Balokan dan Risplang Acian 62.60 m1 85,000 5,321,000
7 Ps Pipa 3-4 inch Wavin 12.00 m1 95,000 1,140,000
8 Ps Pipa 1 1/2 inch Wavin 8.00 m1 45,000 360,000
9 Ps Pipa 1 inch Wavin 8.00 m1 35,000 280,000
10 Ps Pipa 1/2 inch Wavin 24.00 m1 25,000 600,000
11 Ps Granit Lantai & Dinding Ditentukan Kemudian 137.52 m2 385,000 52,945,200
12 Ps Closet duduk Toto standart 2.00 bh 2,450,000 4,900,000
13 Ps Plur Drain Setara waser 6.00 bh 350,000 2,100,000
14 Ps Kran air kran san ei 14.00 bh 375,000 5,250,000
15 Ps Kaca Cermin Disesuaikan dilapangan 1.00 bh 375,000 375,000
16 Ps Urinoir , Urinal / Tempat Kencing Disesuaikan dilapangan 4.00 bh 1,250,000 5,000,000
17 Ps Pintu Alumunium Alumunium Dacon 6.00 bh 2,500,000 15,000,000
18 Ps Titik Lampu Kabel eterna 3x2,5 mm + Pipa 11.00 ttk 290,000 3,190,000
19 Ps Titik Stopkontak Kabel eterna 3x2,5 mm + Pipa 2.00 ttk 275,000 550,000
20 Ps saklar & fiting lampu Bohlam Philip 15 watt 11.00 bh 65,000 715,000
21 Ps stopkontak Panasonic 2.00 bh 35,000 70,000
22 Cat Plapon vinilex 55.00 m2 32,500 1,787,500
23 Cat dinding Luar dan Dalam Nippon Glotek / Nodrop 83.76 m1 45,000 3,769,200
24 Water Proping Dak beton waterprop 58.30 m2 45,000 2,623,500
25 Buat Septitenk 2x3 & Rembesan Galian, Dinding Herbel 1.00 Unit 9,500,000 9,500,000
Sub Total 222,743,250
H Pekerjaan Tempat Wudhu Wanita
1 Gali untuk sloop Dikerjakan Manual 19.50 m1 85,000 1,657,500
2 Cor Sloop kolom & ring balok Besi 13 ulir full, Beton Mutu K.250 3.50 m3 4,700,000 16,450,000
3 Cor dak atap bondek Besi 13 ulir full, Beton Mutu K.250 2.95 m3 4,700,000 13,865,000
4 Ps Herbel Herbel 10cm, semen MU 56.50 m2 137,500 7,768,750
 5 Plesteran Dan Acian Plester Aci 1:4 68.40 m2 135,000 9,234,000
6 Finishing dak & risplang Acian 24.80 m1 85,000 2,108,000
7 Ps Pipa 3-4 inch Wavin 12.00 m1 95,000 1,140,000
8 Ps Pipa 1 1/2 inch Wavin 8.00 m1 45,000 360,000
9 Ps Pipa 1 inch Wavin 8.00 m1 35,000 280,000
10 Ps Pipa 1/2 inch Wavin 8.00 m1 25,000 200,000
11 Ps Granit Dinding & Lantai Ditentukan Kemudian 68.40 m2 375,000 25,650,000
11 Ps Closet duduk Toto standart 3.00 bh 2,450,000 7,350,000
12 Ps Plur Drain Setara waser 5.00 bh 350,000 1,750,000
13 Ps Kran air kran san ei 8.00 bh 375,000 3,000,000
14 Ps Kaca Cermin Ditentukan Kemudian 1.00 bh 375,000 375,000
15 Ps Pintu Alumunium Alumunium Dacon 3.00 Unit 2,500,000 7,500,000
16 Ps Saklar & Fiting lampu Bohlam Filips 15 watt 5.00 bh 65,000 325,000
17 Ps titik lampu Kabel eterna 3x2,5 mm + Pipa 5.00 ttk 290,000 1,450,000
18 Cat Plapon vinilex 24.80 m2 32,500 806,000
19 Cat dinding Luar dan Dalam nippon elastek / Nodrop 73.80 m2 45,000 3,321,000
20 Water Proping Dak beton waterprop 24.90 m2 45,000 1,120,500
21 Buat Septitenk 2x3 & Rembesan Galian, Dinding Herbel 1.00 Unit 9,500,000 9,500,000
Sub Total 115,210,750

TOTAL 3,381,876,000.00
JASA KONTRAKTOR 10.00 % 338,187,600.00
3,720,063,600.00
GRAND TOTAL 3,720,063,600.00
Terbilang : Tiga milyar Tujuh Ratus Dua Puluh Juta Enam Puluh Tiga Ribu Enam Ratus Rupiah

Bogor, Februari 2022

Ketua Panitia

H. Samubi