Rekap2_1RENCANA ANGGARAN BIAYA ( RAB ) TAHAP-2REKAPITULASILOKASI : JL. CIBEUREUM, DS. WANTILAN, KEC. CIPEUNDEUYSUBANG, JABARNOURAIAN PEKERJAANJUMLAHKETERANGANIPek. Tambah Tahap -10.0IIPek. Jalan ( 1535 m2 )0.0IIIMes. Karyawan ( 338 ) m20.0IVPek. M & E0.0TOTAL ( Rp )0.0DIBULATKAN921,800,000.00Jakarta, 16 juli 2008PT. TRIBAHAGIA CIPTAMANDIRIAJI NUR

Page &P of &N

TAHAP-I MODIVRENCANA ANGGARAN BIAYA ( RAB )PEMBANGUNAN MESJID JAMI' AL-ISHLAHYAYASAN ISLAM AL-ISHLAH DESA BOBOS, DUKU PUNTANG, CIREBONNOURAIAN PEKERJAANSAT.VOLUMEHARGAJUMLAHIPEK. PERSIAPAN & PEMBONGKARANPengukuranls1500,000500,000.002Pembongkaran bangunan lamam222515,0003,375,000.003Pembuangan Puingm35250,0002,587,500.004Perataan tanah + pemadatanm222515,0003,375,000.00SUB TOTAL9,837,500.000.00.0IIPEK. PONDASI / SLOOF0.01Bowplangm160605,000300,000.002Galian Tanah untuk basement tempat wudlum3606050,0003,000,000.003Galian tanah pondasi + Sloofm3110.825113.22550,0005,661,250.004Pondasi telapak P1 ( 200x200x35 ) = 8 bhm311.202,800,00031,360,000.004Pondasi telapak P2 ( 150x150x30 ) = 18 bhm3122,750,00033,412,500.005Pemadatan lantai dasar + sirtum222510,0002,250,000.006Sloof S-1; 20/50 ; beton K225 =m34.402,750,00012,100,000.007Sloof S-2; 20/40 ; beton K225m38.162,750,00022,440,000.00SUB TOTAL110,523,750.00IIIPEK. STRUKTUR , basement ( -3.00 )0.01Kolom K2 ( 20x30 ) T= 5.7 m ( 10 bh )m33.422,800,0009,576,000.002Balok Bo ; 20/40 ; beton K225m34.322,800,00012,096,000.003pasir urug T=5 cmm32.63120,000315,000.004Wiremesh M-5m252.5040,0002,100,000.005Cor lantai T=5 cmm32.63500,0001,312,500.00PEK. STRUKTUR LT-10.06Kolom K1 ( 40x40 ) T= 6.45 m ( 8 bh )m38.262,800,00023,116,800.007Kolom K2 ( 20x30 ) T= 5.7 mm36.162,800,00017,236,800.008pasir urug T=5 cmm311.25120,0001,350,000.009Wiremesh M-5m2225.0040,0009,000,000.0010Cor lantai T=12 cm, diatas T. Wudlum37.802,350,00018,330,000.0011Cor lantai T= cmm38.63500,0004,312,500.0012Pondasi tanggam30.752,800,0002,100,000.0013Struktur tangga 2 unitm35.402,800,00015,120,000.00PEK. STRUKTUR LT-2 ( +5.00 )0.014Balok B-1 ( 30x70 )m35.042,800,00014,112,000.0015Balok B-2 ( 25x50 )m35.002,800,00014,000,000.0016Balok B-3 ( 20x40 )m36.242,800,00017,472,000.0017Plat lantai-2 , T=15 cm + 5.00m322.502,350,00052,875,000.0018Plat lantai-dak Entrance , T=10 cm + 6.00m33.752,350,0008,812,500.0019Kolom K1' ( 40x40 ) T= 4.5 mm35.762,800,00016,128,000.0020Kolom K2' ( 20x30 ) T= 4.5 mm34.862,800,00013,608,000.000.0PEK. STRUKTUR LT-DAK ATAP ( +9.50 )0.020Balok B-1 ( 20x60 )m37.442,800,00020,832,000.0021Balok B-2 ( 20x40 )m38.562,800,00023,968,000.0022Plat lantai-dak , T=10 cm + 9.50m2226.5022.652,500,00056,625,000.0023Plat Kubah , T=8 cmm312.002,800,00033,600,000.0024Balok lingkar di kubah bawah 12/50m325.121.513,500,0005,275,200.0025Balok lingkar di kubah atas 12 x 40m325.121.512,800,0004,220,160.0026Kolom penyangga kubah 12x40m30.382,800,0001,075,200.00SUB TOTAL397,493,460.00IVPEK. PASANGAN0.01Pasang batam2290280150,00042,000,000.002Plester aci5800.03kolom praktism1386.666666666738640,00015,440,000.004Acian beton exposem2212.421240,0008,496,000.005Ring balk lengkung pintu + jendelam180.58140,0003,220,000.006Rolak tangga entrancem112012035,0004,200,000.007Rolak keliling bangunan606035,0002,100,000.0075,456,000.00VPEK. Finishing0.01Pas. Granite tile 60x60 lantai, ex, chinam2270.5271190,00051,395,000.002Pas. Granite tile 60x30 tanggam237.538225,0008,437,500.003Pas. Step nozing tangga10x60m2757535,0002,625,000.004Pas. Marmer 100x100 hijau dinding depanm2135135750,000101,250,000.005Pas. Granite tile 60x60 krem dinding T=1.2 mm25454200,00010,800,000.006Plafond gypsum boardm248148198,00047,138,000.007drop ceiling plafondm112012045,0005,400,000.008List Plafondm127527515,0004,125,000.009Cat tembok luar Dulux weather shieldm234834818,5006,438,000.0010Cat tembok dalam Vinilexm2'23223216,0003,712,000.0011Cat Plafond Vinilexm248148115,0007,215,000.0012Railing tangga stenlisteelm13636375,00013,500,000.0013Profil GRC lisplangm1150150350,00052,500,000.0014Ornamen GRC + 9.50 kelileingm122522575,00016,875,000.0015kisi GRC jendelam23636400,00014,400,000.0016Waterproofingm225126,0006,526,000.00345,810,500.00VIPINTU & JENDELA0.01Pintu Kaca Entrance double daununit34,250,00012,750,000.002Floor Hings + kunci + Handle Pjg = 1munit32,700,0008,100,000.003kesen aluminum putih framem1494995,0004,655,000.004kaca dalam T= 10 cm + san blassm27777120,0009,240,000.0034,745,000.00VIITEMPAT WUDLU / TOILET0.01Pasang bata plester Acim2111111110,00012,210,000.002Pasang keramik dinding 33x50m252.553165,0008,662,500.003Pasang keramik lantai 30x30m27474155,00011,470,000.004Border keramik 5x33m1636325,0001,575,000.005Penebalan + profil dindngm145.004520,000900,000.006Toilet jongkokbh4.004250,0001,000,000.007kaca cermin 100 x 240 cmbh4.004450,0001,800,000.008Pintu Toiletbh4.004400,0001,600,000.009Grill Saluran airm122.002275,0001,650,000.0040,867,500.000.0VIIISELASAR SAMPING0.01Galian tanahm318.001850,000900,000.002Pondasi telapak 100x100x20 cmm23.6042,400,0008,640,000.003Kolom 15x25m30.6812,400,0001,620,000.004balok 15x30m32.422,400,0005,760,000.005plat beton T= 10 cmm36.0062,400,00014,400,000.006Water proofing plat betonm260.006055,0003,300,000.007pasang batam2272765,0001,755,000.008Plester + acim227.002740,0001,080,000.009Expose plafon beton + lisplangm260.006030,0001,800,000.0010Expose kolom betonm2151530,000450,000.0011Profil lengkung antar kolomm14545150,0006,750,000.0012Pasang keramik 20x20 di motifm2606095,0005,700,000.0013Cat tembokm2102.0010216,0001,632,000.0053,787,000.00IXJEMBATAN PENYEBRANGAN0.01Galian tanah pondasiM39950,000450,000.002Pondasi telapak 150x150x25 cmM30.67512,800,0001,890,000.003Kolom beton 20x30M31.212,800,0003,360,000.004Balok baja WF 250M11818445,0008,010,000.005pagar Reling besi kotak 10x10 mm + pipa 2 inM11515350,0005,250,000.006Penutup atap Poly carbonate + rangka pipa 2 inM188450,0003,600,000.007Cor lantai beton T= 10 cmM31.4412,400,0003,456,000.008Pasang keramik 20x20M2121295,0001,140,000.009cat tembokM2242417,000408,000.0010cat besiM2161622,000352,000.0027,916,000.00XRenovasi Menara ( tinggi = 19 meter )0.01Galian tanahm3323250,0001,600,000.002Pondasi plat menara 2x2x 35 cmm35.662,800,00015,680,000.003Kolom 20x30m32.422,800,0006,720,000.004Kolom 20x20m31.6823,200,0005,376,000.005Balok 20x30 + bordes elv. 10.75m31.90523,200,0006,096,000.006Balok 20x20m30.913,200,0002,880,000.007pasang Hebelm211411475,0008,550,000.008Plester acim211411465,0007,410,000.009pasang GRC Ornamen Profillm14545225,00010,125,000.0010pasang GRC Ornamen Sege delapanbh2020200,0004,000,000.0011pasang Ornamen Kubah menara / stenlissteelunit114,500,0004,500,000.0012Pepangkal petirunit11450,000450,000.0013Cat menera Wether shieldm211411417,0001,938,000.0014Scaffolding lat bantuls116,000,0006,000,000.0015Reling tengahm166450,0002,700,000.0084,025,000.00XIPEK. MEKANIKAL + ELECTRICAL0.0ELEKTRIKAL1Instalsi titik lampuTTK6060125,0007,500,000.002Instalsi Stop kontakTTK1212125,0001,500,000.003Instalsi SaklarTTK1010125,0001,250,000.004pasang lampu Down Ligh 4 inBH262665,0001,690,000.005Pasang lamu KotakBH88120,000960,000.006pasang lampu Fitting SL 18 watBH141465,000910,000.007pasang lampu Baret 30x30 selasar + JembatanBH66110,000660,000.008Pasang lampu SorotBH55350,0001,750,000.009Panel listrik + MCBBH112,500,0002,500,000.0010Stop kontakBH121235,000420,000.0011SaklarBH101035,000350,000.0012Lampu taman + tiang T= 120 cmBH1212125,0001,500,000.000.020,990,000.00MEKANIKAL0.013Tang tegak PVC 4 in + asesoriesM118018070,00012,600,000.0014Pipa air bersih PVC 1. 1/2 inM1656520,0001,300,000.0015Pipa air bersih PVC 1/2 inM1454515,000675,000.0016kran Wudlu type kotakBH1212125,0001,500,000.0017kran biasaBH4435,000140,000.0018PVC 3 in pipa air kotorM1202055,0001,100,000.0019PVC 4 in pipa air kotor ke septik tankM1161670,0001,120,000.0020Septik tank + sumur resapanUNIT117,500,0007,500,000.0021Tangki air bersih 2000 ltrUNIT111,200,0001,200,000.0022Pompa Jetpump 350 wattUNIT111,650,0001,650,000.0023Pompa trnsfer 100 wattUNIT11540,000540,000.0029,325,000.00XIIPEK. LUAR BANGUNAN0.01Saluran keliling Uk. 30x40 cm,m155110,0006,050,000.002Cor Bibir saluranm15537,5002,062,500.003Bak kontrol 30x30 + Tutupbh6.0275,0001,650,000.009,762,500.00XIIIPEK. TAMAN0.01PASANG Rumput di area selasar + makamM2753,000225,000.002Pohon + bungaM21515,000225,000.003Palm T= 5 mM214250,0003,500,000.004Steping injakanM14537,5001,687,500.005Kansteen pembatas / botolan5,637,500.00TOTAL ( Rp )1,249,977,310.00XIIBIAYA LAIN LAIN30,000,000.0030,000,000TOTAL (Rp)1,279,977,310.00Dibulatkan (Rp)1,280,000,000.00Total luas mesjid dua lantai 450 m2Daya tampung jemaah 1100 JemaahBiaya Banguan Per m2 ( Rp. ) 2,780,000.00