rab masjid 1

Harga Bahan & UpahDAFTAR HARGA SATUAN DAN UPAH KERJA

Kegiatan : Pembangunan MesjidPekerjaan : Pembangunan Mesjid Al-IkhlasLokasi : Kel. Lapuko, Kec. Moramo, Kab. Konawe SelatanTahun Anggaran : 2014

NO.URAIAN JENIS TENAGA/BAHANSATUANHARGA(Rp)1234A.UPAH KERJA1MandorOHRp77,000.002Kepala TukangOHRp97,400.003Tukang listrikOHRp83,490.004Tukang kayuOHRp83,490.005Tukang batuOHRp83,490.006Tukang besiOHRp83,490.007Tukang catOHRp83,490.008Tukang catOHRp83,490.009Tukang gypsumOHRp83,490.0010Tukang PipaOHRp83,490.0011PekerjaOHRp64,700.00

B. BAHAN DASARII.HARGA BAHAN1Tanah urugM3Rp75,000.002Pasir urugM3Rp85,000.001Tanah urugM375,000.003Pasir pasangan (PP)M3Rp160,000.002Batu gunungM3250,000.004Pasir betonM3Rp180,000.003Batu bata Buah600.005Batu gunung M3Rp250,000.004BatakoBuah7,000.006Batu bataBhRp600.005Batu suplitM3250,000.007Batu Split 2x3M3Rp230,000.006Pasir pasangM3160,000.008Batu Split 1x2M3Rp260,000.007Pasir urugM385,000.008Buis beton dia 20 cm panjang 1 mM1Rp50,000.008Pasir BetonM3180,000.009Semen portland (PC) tonasaKgRp1,692.009TasirtuM385,000.0010Semen warnaKgRp12,500.0010Semen portland Kg.1,800.0011Semen putihKgRp1,675.0011Semen warnaKg.12,500.0012Minyak BekistingLtrRp11,400.0012Kerikil kaliM3150,000.0013AirLtrRp175.0013Paku tripleksKg.33,000.0014Bahan bakar solarLtrRp11,400.0014Paku campuran 5 - 10 cmKg.20,000.0015Kapur TonasaKgRp12,200.0015Paku sengKg.35,000.0016Paving Block Internusa 10,5 x 21 x 8M2Rp120,000.0016Paku Genteng MetalKg.38,000.0017Paku sekrupKg.18,000.00C.BAHAN LANTAI18Paku BetonKg.25,000.001Tegel Keramik 60 x 60 cmBhRp73,000.0019Besi betonKg.14,000.002Tegel Keramik 40 x 40 cm BhRp45,700.0020Kawat betonKg.22,500.003Tegel Keramik 30 x 30 cm BhRp30,250.0021Kawat berduri 35mmRoll154,000.0022Papan bekistingM31,200,000.00D.BAHAN KAYU23Balok/papan kayu Klas IIaM32,200,000.001Balok kelas I ( Kayu Jati)M3Rp3,000,000.0024Balok kayu Klas IM33,000,000.002Papan kelas I (Kayu Jati)M3Rp4,702,500.0025Balok/papan Klas II bM32,100,000.003Balok kayu kelas II (Kayu Kalapi)M3Rp2,100,000.0026Triplaks 3mmLembar62,000.004Papan kayu kelas II (Kayu Kalapi)M3Rp2,200,000.0027Multipleks 9mmLembar176,000.005Balok kayu kelas III ( Kayu Maranti )M3Rp3,200,000.0028Atap Genteng Metal/Sakura RoofLembar85,000.006Papan kayu kelas III (Kayu Maranti )M3Rp3,500,000.0029AmplasLembar6,000.007Papan bekisting Kelas IV ( Kayu Silai )M3Rp1,200,000.0030Nok Sakura Roof M'48,000.008Dolken 8 - 12 cmBtgRp8,000.0031Seng Plat lembaran BJLS 20Lbr36,500.0010Tripleks tebal 3 mmLbrRp62,000.0032Seng Gelombang Besar BJLS 20Lbr60,000.0011.3333333333Teakwood 4 mm uk. 120 x 240LbrRp70,000.0033Kaca bening 5 mmM2120,000.0012.8333333333Formika 120 x 240 t 15 mmLbrRp65,000.0034Kaca Ryben 5 mmM2135,000.0014.3333333333Plywood 9 mmLbrRp143,000.0035Cat meni KayuKg.37,000.0036Cat meni besiKg.37,000.00E.BAHAN LANGIT-LANGIT37Dempul kayuKg.21,000.001Gypsum Board 120 x 240 cm, t=9mmLbrRp81,500.0038Minyak catKg.32,000.002Gypsum Board 120 x 240 cm, t=12mmLbrRp97,000.0039Cat tembok MetroliteKg.21,000.002List profil gypsumM1Rp35,000.0040Cat tembok NoDropKg.65,000.003Wall anggelBtgRp12,500.0041Batu TempelM2255,000.004Draywall screwDozRp55,000.0042Cat Atap SengKg.15,000.005Anggel bracketBijiRp600.0043Kuasbh9,000.006Paku ramsetDozRp120,000.0044ResiduKg.20,000.007Kawat gantungRollRp500,000.0045minyak bekistingltr9,000.008Paku gypsumKgRp16,700.0046Plamir tembokKg.8,500.0047Cat kayu AvianKg.37,500.00F.BAHAN ATAP48Vernis Kayu Standartltr37,500.001Atap Spandek Hi-Ten Colorbond 0.4 TCTM2Rp203,580.0049Baut/beugelKg.30,000.002Seng G. BWG 34" Bjls 2.0 mmKkRp8,700.0050Angkur besi dim 8Buah5,000.0051Closed jangkok Standart Buah115,000.00G.BAHAN BESI52Sumbat air bakBuah25,000.001Kawat betonKgRp22,500.0053Floor DrainBuah35,000.002Besi beton polos dia 6-20KgRp10,500.0054Kran air Buah45,000.003Paku campur 5 - 12 cmKgRp20,000.0055Tower 1100 LtrBuah2,000,000.004Paku sengKgRp28,200.0056Pompa Air Jet Pump SectionBuah3,500,000.005Paku tripleksKgRp26,100.0057WastafelBuah155,000.006Sekrup fixserDozRp1,300.0058kunci pintu 2x putar Buah120,000.007Besi Hollow 20x20 mmM1Rp16,000.0059Engsel pintu KuninganPasang45,000.008Pipa Stainless stell dia 1"M1Rp15,000.0060Engsel jendela kuninganPasang35,000.009Pipa Stainless stell dia 2"M1Rp28,000.0061Hak angin jendelaBh10,000.0011SealentTubeRp35,000.0062Grendel jendela Buah15,000.0012Alluminium profil daun jendela M2Rp89,000.0063Grendel PintuBuah17,000.0013Pipa Giv dia 3"M1Rp46,400.0064Pipa PVC 1/2 " AWM'7,500.0014Pipa Giv dia 4"M1Rp32,400.0065Pipa PVC 1 " AWM'10,000.0015Baja Siku 70.70.7KgRp24,800.0066Pipa PVC 2 " AWM'12,500.0016Baja C 150.50.6KgRp18,500.0067Pipa PVC 3 " AWM'20,000.0017BeugelBhRp15,000.0068Pipa PVC 4 " AWM'30,000.0018Besi strip tebal 5 mmKgRp4,000.0069Seal tapebh6,000.0021Sekrup/BautKgRp20,600.0070List Plafon kayu frofil M'4,000.0022Hollow 40x40 mmM1Rp17,700.0071List KacaM'4,500.0023Baja I 8-25KgRp8,750.0072Lapu pijar 25 WattBuah15,000.00241 set Pintu BesiUnitRp6,200,000.0073Lapu Phillips 23 WattBuah42,000.0025Rolling DoorM2Rp430,000.0074Instalasi PLNTtk230,000.00H.BAHAN CAT75Saklar gandaBuah28,000.001Cat dasar (tembok)KgRp9,600.0076Saklar tunggalBuah28,000.002Cat Penutup (cat trembok warna)KgRp24,000.0077Stop kontakBuah28,000.003Cat Penutup Anti Lumut (warna)KgRp27,000.0078Mini Circuit Briker Sekring CasBuah250,000.004Cat Whethershiled (warna)KgRp100,000.0079Panel BoxBuah1,500,000.005Minyak catLtrRp25,410.0080Tegel Keramik Lantai 20 x 20Buah2,100.006Lem fox/Lem kayuKgRp25,410.0081Tegel Plint 10 x 30Buah1,850.007Kuas biasa 3"BhRp9,000.0082Tegel Keramik Lantai 30 x 30Buah5,300.008Kuas biasa 4"BhRp15,015.0083Tegel anti slip 20/20 cmLembar2,100.009Kuas rollBhRp16,170.0084Dolken dim 8 - 12 cm Batang10,000.0010Ampelas halusLbrRp3,850.0011Ampelas kasarLbrRp3,850.00III.TAMBANG GALIAN C12Meni besiKgRp15,700.0013ResiduKgRp9,515.001Pasir/TanahM31,500.0014VernisLtrRp37,500.002BatuM34,000.0015Meni KayuKgRp16,170.003SirtuM33,000.0016PlamirKgRp8,600.00

I.BAHAN PENGGANTUNG1Kunci tanam merek anchor 2x slagBhRp82,000.002Kunci tanam Kamar Mandi 1x slagBhRp69,400.003Kunci tanam Pintu Glass TemperedBhRp250,000.004Grendel tanamBhRp7,500.005Engsel BhRp25,000.008Handel Steanless BhRp317,625.009Door closerBhRp302,500.0010Door stopBhRp34,000.0011Hak Angin AllumuniumBhRp32,000.0012Flooer HingeBhRp900,000.00

J.BAHAN KACA1Kaca bening 5 mmM2Rp115,500.002Cermin 5mmM2Rp121,000.003Lem sealentKgRp101,640.004Karet pelapis kaca M1Rp10,000.005Kaca Panasap 8mmM2Rp900,000.006Kaca Tempered 12mmM2Rp1,640,000.007Kaca Tempered 8mmM2Rp825,000.008Kaca Tempered 6mmM2Rp743,000.009SealantM1Rp27,000.00

K.BAHAN ALLUMINIUM1Profil alluminiumM1Rp90,200.002Skrup fixserBhRp1,300.003DreelingKgRp1,000.004Pintu PVCBhRp290,000.005Mur bautKgRp35,000.00

L.BAHAN INSTALASI LISTRIKInstalasi PLNTtk230,000.001Lampu TL 1 x 18 wattBhRp85,000.00Saklar gandaBuah28,000.002RME 2xTDL 36W/84/220 voltBhRp32,000.00Saklar tunggalBuah28,000.003Lampu Down Light 18 wattBhRp35,000.00Stop kontakBuah28,000.004Instalasi Penerangan/titik lampuTitikRp136,200.00Mini Circuit Briker Sekring CasBuah250,000.005Saklar panel kontrolBhRp125,000.00Panel BoxBuah1,500,000.006Single SwictBhRp40,000.00Tegel Keramik Lantai 20 x 20Buah2,100.007Double SwictBhRp45,000.00Tegel Plint 10 x 30Buah1,850.008Triple SwictBhRp50,000.00Tegel Keramik Lantai 30 x 30Buah5,300.009Stop kontak open Ex. ClipsalBhRp27,940.00Tegel anti slip 20/20 cmLembar2,100.0010Sekring boxBhRp76,000.00Dolken dim 8 - 12 cm Batang10,000.0011Panel MCBUnitRp800,000.0012Panel KWHBhRp970,000.0013Pipa instalasi listrikMRp2,500.0014Outlet data dan teleponBhRp265,000.0014Kabel 3 x 2.5 mm MRp12,535.00

M.BAHAN SANITAIR1Klosed Duduk StandartBhRp115,000.002Westafel BhRp155,000.004Urinoir BhRp170,000.005Floor drain stailess stell merk. San Ei Ex. JapanBhRp30,132.006Kran dia 1/2" merk. San Ei Ex. JapanBhRp18,414.007Kran dia 3/4" merk. San Ei Ex. JapanBhRp26,565.008Shoap HolderBhRp73,000.009Jet WasherBhRp400,000.0010Stop kran merk. San Ei Ex. JapanBtgRp53,130.0011Pipa PVC dia 3/4" AWM1Rp4,950.0012Pipa PVC dia 1/2" AWM1Rp4,042.0013Pipa PVC dia 1" AWM1Rp14,647.0014Pipa PVC dia 2" AWM1Rp18,755.0015Pipa PVC dia 3" AWM1Rp25,110.0016Pipa PVC dia 4" AWM1Rp41,937.0018Septictank dan resapanUnitRp6,240,000.0019Tangki Air Stainless Stell Kap. 1000 LtrBhRp3,500,000.00

N.BAHAN INSTALASI KEBAKARAN1Heat Detector RORBhRp74,750.002Smoke Detector RORBhRp345,000.00

O.BAHAN INSTALASI TATA SUARA1Ceiling Speaker 6 wattBhRp168,750.00

N.ALAT BERAT1BuldozerHRp4,570,000.002ExcavatorHRp6,250,000.003Dump truckHRp269,000.00

ANALISA PRINTANALISA HARGA SATUAN PEKERJAAN

Kegiatan : Pembangunan MesjidKegiatan : Pembangunan MesjidPekerjaan : Pembangunan Mesjid Al-IkhlasPekerjaan : Pembangunan Mesjid Al-IkhlasLokasi : Kel. Lapuko, Kec. Moramo, Kab. Konawe SelatanLokasi : Kel. Lapuko, Kec. Moramo, Kab. Konawe SelatanTahun Anggaran : 2014Tahun Anggaran : 2014

1Anl. SNI 1 M1 Pengukuran dan pemasangan bouwplankNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Kaso 5/7 kayu kelas IIIM3Rp3,200,000.000.012Rp38,400.002Paku campur 5 - 12 cmKgRp20,000.000.020Rp400.003Kayu papan kelas IIIM3Rp3,500,000.000.007Rp24,500.00JumlahARp63,300.00

2Anl. SNI 1M3 Galian tanah biasa sedalam 1 mNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Tenaga Kerja1PekerjaOHRp64,700.000.400Rp25,880.002MandorOHRp77,000.000.045Rp3,465.00Harga SatuanRp29,345.00

3Anl. SNI 1M3 Galian tanah biasa sedalam 2 mNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Tenaga Kerja1PekerjaOHRp64,700.000.600Rp38,820.002MandorOHRp77,000.000.045Rp3,465.00Harga SatuanRp42,285.00

4Anl. SNI 1M3 Mengurug kembali galianNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Tenaga Kerja1PekerjaOHRp64,700.000.1920Rp12,422.402MandorOHRp77,000.000.0190Rp1,463.00Harga SatuanRp13,885.40

5Anl. SNI 1M3 Urugan tanah Alas LantaiNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Tanah urugM3Rp75,000.001.200Rp90,000.00JumlahARp90,000.00

6Anl. SNI 1M3 Urugan Pasir Alas Pondasi Batu KaliNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Pasir uruganM3Rp85,000.001.200Rp102,000.00JumlahARp102,000.00

7Anl. SNI 1M3 Urugan Pasir Alas LantaiNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Pasir uruganM3Rp85,000.001.200Rp102,000.00JumlahARp102,000.00

8Anl. SNI 1M3 Urugan Pasir Alas Pondasi Alas Poer PlatNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Pasir uruganM3Rp85,000.001.200Rp102,000.00JumlahARp102,000.00

9Anl. SNI 1M3 Urugan Pasir Alas Rabat Beton KelilingNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Pasir uruganM3Rp85,000.001.200Rp102,000.00JumlahARp102,000.00

10Anl. SNI 1M3 Memasang pondasi batu gunung, campuran 1PC : 5 PsrNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Batu belah 15 cm / 20 cmM3Rp250,000.001.200Rp300,000.002Semen portland KgRp1,692.00136.000Rp230,112.003Pasir Pasangan M3Rp160,000.000.544Rp87,040.00JumlahARp617,152.00

11Anl. SNI 1M3 Memasang batu kosongNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Batu Belah 15 cm / 20 cmM3Rp250,000.001.200Rp300,000.002Pasir urugM3Rp85,000.000.432Rp36,720.00JumlahARp336,720.00

12Anl. SNI 1M3 Membuat Rabat Beton Keliling BangunanNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Semen portlandKgRp1,692.00336.000Rp568,512.002Pasir BetonM3Rp180,000.000.540Rp97,200.004Koral Beton (Maks. 30mm)M3Rp230,000.000.810Rp186,300.005AirLtrRp175.00200Rp35,000.00JumlahARp887,012.00

13Anl. SNI 1M3 Membuat Rabat Beton Lantai Bangunan No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Semen portlandKgRp1,692.00336.000Rp568,512.002Pasir BetonM3Rp180,000.000.540Rp97,200.004Koral Beton (Maks. 30mm)M3Rp230,000.000.810Rp186,300.005AirLtrRp175.00200Rp35,000.00
Basuki: Basuki:JumlahARp887,012.0014Anl. SNI 1M3 Membuat Poor Plat Beton Bertulang (150Kg Besi + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Papan Kayu kelas IIIM3Rp3,500,000.000.2Rp700,000.002Paku campur 5 - 12 cmKgRp20,000.001.5Rp30,000.003Minyak bekistingLtrRp11,400.000.4Rp4,560.004Semen portlandKgRp1,692.00336Rp568,512.005Pasir BetonM3Rp180,000.000.54Rp97,200.006Besi Beton Polos dia.16KgRp10,500.00204.23Rp2,144,415.007Besi Beton Polos dia 14KgRp10,500.0016.34Rp171,570.008Koral Beton (Maks. 30mm)M3Rp260,000.000.81Rp210,600.009AirLtrRp175.0021537,625.00JumlahARp3,964,482.00

15Anl. SNI 1M3 Membuat Lantai Kerja / Rabat beton 1 Pc : 3 Ps : 5 KrkNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Semen portlandKgRp1,692.00336.000Rp568,512.002Pasir PasanganM3Rp160,000.000.540Rp86,400.003Koral Beton (Maks. 30mm)M3Rp230,000.000.810Rp186,300.00JumlahARp841,212.00

16Anl. SNI 1M3 Membuat Kolom Bertulang 40 x 60 cm ( 143 Kg Besi + Bekisting)11.9166666667k1No.UraianSatuanHarga SatuanIndeksJumlah Harga14.9166666667k2A.Bahan17.6666666667k31Balok Kayu Kelas IIIM3Rp3,200,000.000.400Rp1,280,000.0017.75k42Paku Campur 5 - 12 cmKgRp20,000.004.000Rp80,000.0025.4166666667k53Minyak bekistingLtrRp11,400.002.000Rp22,800.0011.8333333333s14Semen portlandKgRp1,692.00323.000Rp546,516.0013s25Pasir BetonM3Rp180,000.000.520Rp93,600.0015.75s36Besi Beton PolosKgRp10,500.00143Rp1,501,500.0018.4166666667b17Koral Beton (Maks. 30mm)M3Rp230,000.000.800Rp184,000.0021.6666666667b28Plywood 9 mmLbrRp143,000.003.500Rp500,500.0014.5833333333b39AirLtrRp175.00215Rp37,625.0013.25b4JumlahARp4,246,541.0024.25b512.5p.lantai17Anl. SNI 1M3 Membuat Kolom Bertulang 40 x 40 cm ( 179 Kg Besi + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah Harga=A.Bahan232.91666666671Balok Kayu Kelas IIIM3Rp3,200,000.000.400Rp1,280,000.002Paku Campur 5 - 12 cmKgRp20,000.004.000Rp80,000.003Minyak bekistingLtrRp11,400.002.000Rp22,800.004Semen portlandKgRp1,692.00323.000Rp546,516.005Pasir BetonM3Rp180,000.000.520Rp93,600.006Besi Beton PolosKgRp10,500.00179Rp1,879,500.007Koral Beton (Maks. 30mm)M3Rp230,000.000.800Rp184,000.008Plywood 9 mmLbrRp143,000.003.500Rp500,500.009AirLtrRp175.00215Rp37,625.00JumlahARp4,624,541.00

18Anl. SNI 1M3 Membuat Kolom Bertulang 30 x 30 cm ( 212 Kg Besi + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Balok Kayu Kelas IIIM3Rp3,200,000.000.400Rp1,280,000.002Paku Campur 5 - 12 cmKgRp20,000.004.000Rp80,000.003Minyak bekistingLtrRp11,400.002.000Rp22,800.004Semen portlandKgRp1,692.00323.000Rp546,516.005Pasir BetonM3Rp180,000.000.520Rp93,600.006Besi Beton PolosKgRp10,500.00212Rp2,226,000.007Koral Beton (Maks. 30mm)M3Rp230,000.000.800Rp184,000.008Plywood 9 mmLbrRp143,000.003.500Rp500,500.009AirLtrRp175.00215Rp37,625.00JumlahARp4,971,041.00

19Anl. SNI 1M3 Membuat Kolom Bertulang 25 x 25 cm ( 213,12 Kg Besi + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Balok Kayu Kelas IIIM3Rp3,200,000.000.400Rp1,280,000.002Paku Campur 5 - 12 cmKgRp20,000.004.000Rp80,000.003Minyak bekistingLtrRp11,400.002.000Rp22,800.004Semen portlandKgRp1,692.00323.000Rp546,516.005Pasir BetonM3Rp180,000.000.520Rp93,600.006Besi Beton PolosKgRp10,500.00213Rp2,237,760.007Koral Beton (Maks. 30mm)M3Rp230,000.000.800Rp184,000.008Plywood 9 mmLbrRp143,000.003.500Rp500,500.009AirLtrRp175.00215Rp37,625.00JumlahARp4,982,801.00

20Anl. SNI 1M3 Kolom Beton Bertulang 12 x 12 cm (305 Kg + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Balok Kayu kelas IIIM3Rp3,200,000.000.400Rp1,280,000.002Paku campur 5 - 12 cmKgRp20,000.004.000Rp80,000.003Semen portlandKgRp1,692.00323.000Rp546,516.004Minyak BekistingLtrRp11,400.002.000Rp22,800.005Pasir BetonM3Rp180,000.000.520Rp93,600.006Besi Beton PolosKgRp10,500.00305Rp3,202,500.007Koral Beton (Maks. 30mm)M3Rp230,000.000.800Rp184,000.008Plywood 9mmLbrRp143,000.003.500Rp500,500.009AirLtrRp175.00215Rp37,625.00JumlahARp5,947,541.00

22Anl. SNI 1M3 Membuat Sloef Bertulang 30 x 45 cm (141,26 Kg Besi + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Balok Kayu Kelas IIIM3Rp3,200,000.000.270Rp864,000.002Paku 5 cm - 12 cmKgRp20,000.002.000Rp40,000.003Minyak BekistingLtrRp11,400.000.600Rp6,840.00- Kayu bekisting0.27004Semen portlandKgRp1,692.00323.000Rp546,516.00- Paku biasa 2" - 5"2.00005Plywood 9 mmLbrRp143,000.002.800Rp400,400.00- Minyak begisting0.60006Pasir BetonM3Rp180,000.000.520Rp93,600.00- Besi beton polos180.0007Besi Beton PolosKgRp10,500.00141Rp1,480,500.00- Kawat beton3.00008Koral Beton (Maks. 30mm)M3Rp230,000.000.800Rp184,000.00- Semen portland323.0009AirLtrRp175.00215Rp37,625.00- Pasir beton0.5200JumlahARp3,653,481.00- kerikil 0.7800

23Anl. SNI 1M3 Membuat Sloef Bertulang 20 x 30cm (156 Kg Besi + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Balok Kayu Kelas IIIM3Rp3,200,000.000.270Rp864,000.002Paku 5 cm - 12 cmKgRp20,000.002.000Rp40,000.003Minyak BekistingLtrRp11,400.000.600Rp6,840.004Semen portlandKgRp1,692.00323.000Rp546,516.005Plywood 9 mmLbrRp143,000.002.800Rp400,400.006Pasir BetonM3Rp180,000.000.520Rp93,600.007Besi Beton PolosKgRp10,500.00156Rp1,638,000.008Koral Beton (Maks. 30mm)M3Rp230,000.000.800Rp184,000.009AirLtrRp175.00215Rp37,625.00JumlahARp3,810,981.0024Anl. SNI 1M3 Membuat Sloef Bertulang 15 x 20 cm ( 189 Besi + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Balok Kayu Kelas IIIM3Rp3,200,000.000.270Rp864,000.002Paku 5 cm - 12 cmKgRp20,000.002.000Rp40,000.003Minyak bekistingLtrRp11,400.000.600Rp6,840.004Semen portlandKgRp1,692.00323.000Rp546,516.005Plywood 9 mmLbrRp143,000.002.800Rp400,400.006Pasir BetonM3Rp180,000.000.520Rp93,600.007Besi Beton PolosKgRp10,500.00189Rp1,984,500.008Koral Beton (Maks. 30mm)M3Rp230,000.000.800Rp184,000.009AirLtrRp175.00215Rp37,625.00JumlahARp4,157,481.00

25Anl. SNI 1M3 Membuat Balok uk. 25 x 40 cm (221 Kg Besi + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Balok Kayu Kelas IIIM3Rp3,200,000.000.320Rp1,024,000.002Paku 5 cm - 12 cmKgRp20,000.003.200Rp64,000.003Minyak bekistingLtrRp11,400.000.600Rp6,840.004Semen portlandKgRp1,692.00323.000Rp546,516.005Plywood 9 mmLbrRp143,000.002.800Rp400,400.006DolkenBtgRp8,000.0016.000Rp128,000.007Pasir BetonM3Rp180,000.000.540Rp97,200.008Besi Beton PolosKgRp10,500.00221Rp2,320,500.009Koral Beton (Maks. 30mm)M3Rp230,000.000.810Rp186,300.0010AirLtrRp175.00215Rp37,625.00JumlahARp4,811,381.00



28Anl. SNI 1M3 Membuat Balok uk. 10 x 50 cm (158Kg Besi + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Balok Kayu Kelas IIIM3Rp3,200,000.000.320Rp1,024,000.002Paku 5 cm - 12 cmKgRp20,000.003.200Rp64,000.003Minyak bekistingLtrRp11,400.000.600Rp6,840.004Semen portlandKgRp1,692.00323.000Rp546,516.005Plywood 9 mmLbrRp143,000.002.800Rp400,400.006DolkenBtgRp8,000.0016.000Rp128,000.007Pasir BetonM3Rp180,000.000.540Rp97,200.008Besi Beton PolosKgRp10,500.00158Rp1,659,000.009Koral Beton (Maks. 30mm)M3Rp230,000.000.810Rp186,300.0010AirLtrRp175.00215Rp37,625.00JumlahARp4,149,881.00

29Anl. SNI 1M3 Membuat Balok latei uk. 12 x 12 cm (291 Kg Besi + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Balok Kayu Kelas IIIM3Rp3,200,000.000.320Rp1,024,000.002Paku 5 cm - 12 cmKgRp20,000.003.200Rp64,000.003Minyak bekistingLtrRp11,400.000.600Rp6,840.004Semen portlandKgRp1,692.00323.000Rp546,516.005Plywood 9 mmLbrRp143,000.002.800Rp400,400.006DolkenBtgRp8,000.0016.000Rp128,000.007Pasir BetonM3Rp180,000.000.540Rp97,200.008Besi Beton PolosKgRp10,500.00291Rp3,055,500.009Koral Beton (Maks. 30mm)M3Rp230,000.000.810Rp186,300.0010AirLtrRp175.00215Rp37,625.00JumlahARp5,546,381.00

31Anl. SNI 1M3 Membuat Plat Lantai T.10 cm (150Kg + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Balok Kayu Kelas IIIM3Rp3,200,000.000.140Rp448,000.002Paku 5 cm - 12 cmKgRp20,000.003.200Rp64,000.003Minyak bekistingLtrRp11,400.000.600Rp6,840.004Semen portlandKgRp1,692.00323.000Rp546,516.005Pasir BetonM3Rp180,000.000.540Rp97,200.006Besi Beton PolosKgRp10,500.00150Rp1,575,000.007Koral Beton (Maks. 30mm)M3Rp230,000.000.810Rp186,300.008Plywood 9 mmLbrRp143,000.002.800Rp400,400.009DolkenBtgRp8,000.0016.000Rp128,000.0010AirLtrRp175.00215Rp37,625.00JumlahARp3,489,881.00

32Anl. SNI 1 Bh Pemasangan bak kontrolNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Batu gunungM3Rp250,000.000.135Rp33,750.002Semen portlandKgRp1,692.009.120Rp15,431.043Koral Beton/SuplitM3Rp230,000.000.120Rp27,600.004Pasir pasanganM3Rp160,000.000.184Rp29,440.00JumlahARp106,221.04

33Anl. SNI 1M1 Mengerjakan saluran keliling bangunan diplaster + dilicinNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Batu GunungM3Rp250,000.000.132Rp33,000.002Semen portlandKgRp1,692.000.571Rp966.133Pasir pasanganM3Rp160,000.000.086Rp13,760.00JumlahARp47,726.13

34Anl. SNI 1M2 Memasang dinding bata merah tebal 1/2 bata cam. 1 Pc : 5 PPNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Batu bataBhRp600.0070.000Rp42,000.002Semen portlandKgRp1,692.009.680Rp16,378.563Pasir pasanganM3Rp160,000.000.045Rp7,200.00JumlahARp65,578.56

35Anl. SNI 1M2 Memasang plesteran, campuran 1 PC : 5 PP, tebal 15 mmNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Semen portlandKgRp1,692.005.184Rp8,771.332Pasir pasanganM3Rp160,000.000.026Rp4,160.00JumlahARp12,931.33

36Anl. SNI 1M2 Memasang Plesteran Beton, campuran 1 PC : 5 PP, tebal 15 mmNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Semen portlandKgRp1,692.005.184Rp8,771.332Pasir pasanganM3Rp160,000.000.026Rp4,160.00JumlahARp12,931.33

37Anl. SNI 1M2 Mengerjakan acian tembok 1 PC : 8 kapurNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Cemen portlandKgRp1,692.003.250Rp5,499.002Kapur tonasaKgRp12,200.000.500Rp6,100.003AmplasLbrRp3,850.000.500Rp1,925.00JumlahARp13,524.00

38Anl. SNI 1M2 Pasang lantai Keramik ukuran 60 x 60 cmNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Tegel Keramik 60 x 60BhRp73,000.003.100Rp226,300.002Semen portlandKgRp1,692.009.600Rp16,243.203Pasir PasanganM3Rp160,000.000.045Rp7,200.004Semen warnaKgRp12,500.001.300Rp16,250.00JumlahARp265,993.20

39Anl. SNI 1M2 Pasang lantai Keramik 40 x 40 cmNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Tegel keramik 40 x40 AntiBhRp45,700.002.000Rp91,400.002Semen portlandKgRp1,692.008.190Rp13,857.483Pasir PasanganM3Rp160,000.000.018Rp2,880.004Semen warnaKgRp12,500.001.940Rp24,250.00JumlahARp132,387.48

39Anl. SNI 1M2 Pasang lantai Keramik 30 x 30 cmNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Tegel keramik 40 x40 AntiBhRp30,250.002.000Rp60,500.002Semen portlandKgRp1,692.008.190Rp13,857.483Pasir PasanganM3Rp1,675.000.018Rp30.154Semen warnaKgRp12,500.001.940Rp24,250.00JumlahARp98,637.63

40Anl. SNI 1M1 Pasangan Kusen pintu dan jendela alluminiumNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Kusen AllumuniumM1Rp90,200.001.100Rp99,220.002Skrup fixerBhRp1,300.002.000Rp2,600.003SealentTubeRp35,000.000.060Rp2,100.00JumlahARp103,920.00

41Anl. SNI 1M2 membuat dan memasang 1m2 daun pintu panel kayu kelas IINo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Papan Kayu Kelas IIM3Rp2,200,000.000.020Rp44,000.002Lem kayu KgRp25,410.000.500Rp12,705.00JumlahARp56,705.00

42Anl. SNI 1M2 Pasangan kaca bening, tebal 5 mm No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Kaca bening 5 mmM2Rp115,500.001.100Rp127,050.002Karet pelapis kacaM1Rp10,000.002.100Rp21,000.00JumlahARp148,050.00

43Anl. SNI 1M2 Pasang langit-langit gypsum board Uk. 120 x 60 cm T=9mmNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Gypsum boardLbrRp81,500.000.364Rp29,666.002Paku skrup fixserDosRp1,300.000.110Rp143.00JumlahARp29,809.00

44Anl. SNI 1M2 Pasang plafond gypsum board Uk. 120 x 60 cm T=12mmNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Gypsum boardLbrRp97,000.000.364Rp35,308.002Paku skrup fixserDosRp8,750.000.110Rp962.50JumlahARp36,270.50

45Anl. Memasang 1 Buah pasang kunci tanam kaca stainless stellNo.UraianSatuanHarga SatuanIndeksJumlah Harga1Kunci tanam kacaBhRp250,000.001.000Rp250,000.002Perlengkapan + Pekerja30%Rp75,000.001.000Rp75,000.00JumlahARp325,000.00Harga SatuanRp325,000.00

46Anl. Memasang 1 Buah pasang engsel pintu aluminiumNo.UraianSatuanHarga SatuanIndeksJumlah Harga1Engsel pintu alluminiumBhRp25,000.001.000Rp25,000.002Perlengkapan + Pekerja30%Rp7,500.001.000Rp7,500.00JumlahARp32,500.00Harga SatuanRp32,500.00

47Anl. Memasang 1 Buah pasang engsel pintu panelNo.UraianSatuanHarga SatuanIndeksJumlah Harga1EngselBhRp25,000.001.000Rp25,000.002Perlengkapan + Pekerja30%Rp7,500.001.000Rp7,500.00JumlahARp32,500.00Harga SatuanRp32,500.00

48Anl. Memasang 1 Buah pasang kunci tanam biasaNo.UraianSatuanHarga SatuanIndeksJumlah Harga1Kunci tanam biasaBhRp82,000.001.000Rp82,000.002Perlengkapan + Pekerja30%Rp24,600.001.000Rp24,600.00JumlahARp106,600.00Harga SatuanRp106,600.00

49Anl. Memasang 1 Buah pasang engsel jendela & ventilasi kaca aluminiumNo.UraianSatuanHarga SatuanIndeksJumlah Harga1Engsel jendela kc. AlluminiumBhRp25,000.001.000Rp25,000.002Perlengkapan + Pekerja30%Rp7,500.001.000Rp7,500.00JumlahARp32,500.00Harga SatuanRp32,500.00

50Anl. SNI 1M2 Pengecetan tembok (1 lap. plamir, 1 lap. cat dasar, 2 lap. cat penutup) No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1PlamirKgRp8,600.000.100Rp860.002Cat dasarKgRp9,600.000.100Rp960.003Cat penutup 2x KgRp24,000.000.360Rp8,640.00JumlahARp10,460.00

51Anl. SNI 1M2 Pengecetan plafond ( lap. cat dasar, 2 lap. cat penutup) No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1PlamirKgRp8,600.000.150Rp1,290.002Cat dasarKgRp9,600.000.170Rp1,632.003Cat penutup 2xKgRp24,000.000.260Rp6,240.00JumlahARp9,162.00

52Anl. Memasang 1 buah floor drainNo.UraianSatuanHarga SatuanIndeksJumlah Harga1Floor drainBhRp30,132.001.000Rp30,132.002Perlengkapan + Pekerja30%Rp9,039.601.000Rp9,039.60JumlahARp39,171.60Harga SatuanRp39,171.60

53Anl. Memasang 1 buah roof drainNo.UraianSatuanHarga SatuanIndeksJumlah Harga1roof drainBhRp30,132.001.000Rp30,132.002Perlengkapan + Pekerja30%Rp9,039.601.000Rp9,039.60JumlahARp39,171.60Harga SatuanA+BRp39,171.60

54Anl. Memasang 1 buah kran diameter 3/4" atau 1/2"No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Kran airBhRp26,565.001.000Rp664.132Seal tapeBhRp400,000.000.025Rp10,000.00JumlahARp10,664.13

55Anl. Memasang 1M' pipa PVC tipe AW dia 1/2"No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Pipa PVC tipe AW dia 1/2"M'Rp4,042.001.200Rp4,850.402Perlengkapan20%Rp808.400.180Rp145.51

56Anl. Memasang 1M' pipa PVC tipe AW dia 2"No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Pipa PVC tipe AW dia 2"M'Rp18,755.001.200Rp22,506.002Perlengkapan20%Rp3,751.000.180Rp675.18JumlahARp23,181.18

57Anl. Memasang 1M1 pipa PVC tipe AW dia 4"No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Pipa PVC tipe AW dia 4"M'Rp41,937.001.200Rp50,324.402Perlengkapan20%Rp8,387.400.180Rp1,509.73JumlahARp51,834.13

58Anl. SNI 1M2 Pasang List plafond gypsum board Uk. 120 x 60 cm T=12mmNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Gypsum boardLbrRp97,000.000.364Rp35,308.002Paku skrup fixserDosRp1,300.000.110Rp143.00JumlahARp35,451.00

59Anl. SNI 1M2 Pasang List BetonNo.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Balok Kayu Kelas IIIM3Rp3,200,000.000.140Rp448,000.002Paku 5 cm - 12 cmKgRp20,000.003.200Rp64,000.003Semen portlandKgRp1,692.00323.000Rp546,516.004Pasir BetonM3Rp180,000.000.540Rp97,200.005AirLtrRp175.00215Rp37,625.00JumlahARp1,193,341.0060Anl. SNI 1M3 Kubah Beton T.10 cm (150Kg + Bekisting)No.UraianSatuanHarga SatuanIndeksJumlah HargaA.Bahan1Balok Kayu Kelas IIIM3Rp3,200,000.000.140Rp448,000.002Paku 5 cm - 12 cmKgRp20,000.003.200Rp64,000.003Minyak bekistingLtrRp11,400.000.600Rp6,840.004Semen portlandKgRp1,692.00323.000Rp546,516.005Pasir BetonM3Rp180,000.000.540Rp97,200.006Besi Beton PolosKgRp10,500.00150Rp1,575,000.007Koral Beton (Maks. 30mm)M3Rp230,000.000.810Rp186,300.008Plywood 9 mmLbrRp143,000.002.800Rp400,400.009DolkenBtgRp8,000.0016.000Rp128,000.0010AirLtrRp175.00215Rp37,625.00JumlahARp3,489,881.00

RABRENCANA ANGGARAN BIAYA

Kegiatan : Pembangunan MesjidPekerjaan : Pembangunan Mesjid Al-IkhlasLokasi : Kel. Lapuko, Kec. Moramo, Kab. Konawe SelatanTahun Anggaran : 2014

NO.URAIAN PEKERJAANSAT.VOLHARGA SAT.JUMLAH SAT.(Rp)(Rp)123456A.PEKERJAAN PERSIAPAN1Pek. Pengukuran dan Pemasangan BowplankLs1Rp63,300.00Rp63,300.002Perlengkapan Adm. & Foto DokumentasiLs1.00Rp500,000.00Rp500,000.003Papan Nama ProyekLs1.00Rp80,000.00Rp80,000.00Jumlah Pekerjaan PersiapanRp643,300.00B.PEKERJAAN TANAH DAN PASIR1Pekerjaan Galian Tanah Pondasi GarisM115.85Rp29,345.00Rp3,399,618.252Pekerjaan Galian Tanah Poor PlatM89.60Rp42,285.00Rp3,788,736.003Pek. Urugan Kembali Tanah Bekas GalianM106.58Rp13,885.40Rp1,479,905.934Pek. Urugan Tanah Alas LantaiM158Rp90,000.00Rp14,220,000.005Pek. Urugan Pasir Alas Pondasi GarisM6.92Rp102,000.00Rp705,840.006Pek. Urugan Pasir Alas Pondasi Poer PlatM5.600Rp102,000.00Rp571,200.007Pek. Urugan Pasir Alas LantaiM45.40Rp102,000.00Rp4,630,800.008Pek. Urugan Pasir Alas Rabat Beton KelilingM4.03Rp102,000.00Rp411,264.00Jumlah Pekerjaan Tanah dan PasirRp29,207,364.18C.PEKERJAAN BETON + BEKISTING1Pek. Rabat Beton Lantai BangunanM40.00Rp887,012.00Rp35,480,480.002Pek. Rabat Beton Keliling BangunanM4.03Rp887,012.00Rp3,574,658.363Pek. Poor Plat Beton Bertulang M33.90Rp3,964,482.00Rp134,395,939.804Pek. Rabat Beton/Lantai Kerja Bawah Pooer Plat M2.80Rp841,212.00Rp2,355,393.605Pek. Sloef Bertulang 30 x 45 cmM24.00Rp3,653,481.00Rp87,683,544.006Pek. Sloef Bertulang 20 x 30 cmM6.00Rp3,810,981.00Rp22,865,886.008Pek. Kolom beton Bertulang 40 x 60 cmM20.16Rp4,246,541.00Rp85,610,266.569Pek. Kolom beton Bertulang 40 x 40 cmM22.40Rp4,624,541.00Rp103,589,718.4010Pek. Kolom beton Bertulang 30 x 30 cmM3.42Rp4,971,041.00Rp17,000,960.2211Pek. Kolom Beton Bertulang 25 x 25 cm M2.87Rp4,982,801.00Rp14,300,638.8712Pek. Kolom Beton Bertulang 12 x 12 cm M0.86Rp5,947,541.00Rp5,114,885.2613Pek. Balok uk. 20 x 40 cmM27.48Rp4,811,381.00Rp132,216,749.8814Pek. Balok uk. 20 x 30 cm M9.00Rp5,220,881.00Rp46,987,929.0015Pek. Balok uk. 15 x 20 cma M1.89Rp4,328,381.00Rp8,180,640.0916Pek. Balok uk. 10 x 50 cm M2.30Rp4,149,881.00Rp9,544,726.3017Pek. Balok Latei uk. 12 x 12 cmM1.09Rp5,546,381.00Rp6,056,648.0518Pek. Plat Lantai T.10 cm Camp. 1PC : 2Psr : 3KrlM34.00Rp3,489,881.00Rp118,655,954.00Jumlah Pekerjaan BetonRp833,615,018.39

D.PEKERJAAN PEMASANGAN DAN PLESTERAN1Pas. Batu KosongM19.30Rp336,720.00Rp6,498,696.002Pas. Pondasi Batu GunungM60.55Rp617,152.00Rp37,368,553.603Pas. Dinding Batu Bata Merah 1/2 Bata (1PC : 5 PP)M330.00Rp65,578.56Rp21,640,924.806Pek. Plesteran (1PC : 5PP)M714Rp12,931.33Rp9,232,968.197Pek. Acian Dinding PlesteranM714.00Rp13,524.00Rp9,656,136.008Pek. Pas. lantai Tegel keramik 60/60 cmBh340.00Rp265,993.20Rp90,437,688.009Pek. Pas. Lantai tegel keramik 40/40 cmBh109.00Rp132,387.48Rp14,430,235.3210Pek. Pas. Lantai tegel keramik 30/30 cmBh47.88Rp98,637.63Rp4,722,769.72Jumlah Pekerjaan Pemasangan dan Plesteran193,987,971.64E.PEK. KUSEN DAN DAUN PINTU/JENDELA1Pek. Kusen Pintu dan Jendela AlluminiumM392.00Rp103,920.00Rp407366402Pek. Daun Pintu taekwoodM9.40Rp56,705.00Rp533,027.003Pek. Glass 5 mmM57.00Rp121,000.00Rp6,897,000.00Jumlah Pekerjaan Kusen dan Daun Pintu/JendelaRp48,166,667.00F.PEKERJAAN BETON KUBAH ANAK DAN PLAFOND1Pek. Beton kubah UtamaM19.6Rp3,489,881.00Rp68,401,667.602Pek. Beton kubah anak M34.61Rp3,489,881.00Rp120,784,781.413Pek. Rangka Plafond Gypsum BoardM253.00Rp29,809.00Rp7,541,677.004Pek. Pasangan Plafond Gypsum BoardM253.00Rp36,270.50Rp9,176,436.505Pek. Pasangan List Plafond Gypsum BoardM225.00Rp35,451.00Rp7,976,475.006Pek. Pasangan List BetonM8.00Rp1,193,341.00Rp9,546,728.00Jumlah Pekerjaan Kuda-Kuda, Atap dan PlafondRp223,427,765.51G.PEKERJAAN PENGGANTUNG DAN PENGUNCI1Pas. Engsel Pintu PanelBh10.00Rp32,500.00Rp325,000.002Pas. Kunci Tanam BiasaBh4.00Rp106,600.00Rp426,400.006Pas. Engsel Jendela & Ventilasi Alluminium H. Uk 4"Bh1.00Rp32,500.00Rp32,500.007Pas. Hak Angin JendelaBh2.00Rp32,000.00Rp64,000.008Pas. Grendel Jendela & Ventilasi, PintuBh6.00Rp7,500.00Rp64,000.00Jumlah Pekerjaan Penggantung dan PengunciRp911,900.00H.PEKERJAAN PENGECETAN1Pekerjaan Cat Dinding 3x SapuM968.00Rp10,460.00Rp10,125,280.002Pekerjaan Cat Plafond 3x SapuM469.00Rp9,162.00Rp4,296,978.00Jumlah Pekerjaan PengecetanRp14,422,258.00I.PEKERJAAN SANITASI1Pas. Roof DrainBh112.00Rp30,132.00Rp3,374,784.002Pas. Pipa Air Bersih dia 3"M45.00Rp18,755.00Rp843,975.003Pas. Pipa Disposal Cair dia 3"M10.00Rp25,110.00Rp251,100.00Jumlah Pekerjaan SanitasiRp4,469,859.00JPEKERJAAN ELEKTRIKAL1Pek. Pas. Titik Instalasi Titik65.00Rp136,200.00Rp8,853,000.002Pek. Pas. Lampu TL 1 x 18 WBh21.00Rp85,000.00Rp1,785,000.003Pek. Pas. Light shoot 18 WBh8.00Rp65,000.00Rp520,000.004Pek. Pas. Downlight 18 WBh19.00Rp32,000.00Rp608,000.005Pek. Pas. Single SwictBh4.00Rp27,940.00Rp111,760.006Pek. Pas. Double SwictBh2.00Rp40,000.00Rp80,000.008Stop KontakBh10.00Rp27,940.00Rp279,400.009Pek. Pas. Kabel 1,5 mm (NYA)M65.24Rp12,535.00Rp817,783.4010Pek. Pas. Kabel 3,5 mm (NYA)M21.48Rp2,500.00Rp53,700.0011Pek. Pas. MCBBh1.00Rp800,000.00Rp800,000.00Jumlah Pekerjaan ElektrikalRp13,908,643.40

J.PEKERJAAN LAIN-LAIN1Pek. Saluran Keliling BangunanM109Rp47,726.13Rp5,202,148.392Pek. Pembuatan Bak KontrolBh4.00Rp106,221.04Rp424,884.164Pek. Pembersihan Akhir TapakLs1.00Rp2,000,000.00Rp2,000,000.00Jumlah Pekerjaan Lain-LainRp7,627,032.55

RekapitulasiREKAPITULASI BIAYA

Kegiatan : Pembangunan MasjidPekerjaan : Pembangunan Masjid Al-IkhlasLokasi : Kel. Lapuko, Kec. Moramo, Kab. Konawe SelatanTahun Anggaran : 2014

NO.URAIAN PEKERJAANJUMLAH HARGA(Rp)A.PEKERJAAN PERSIAPANRp643,300.00B.PEKERJAAN TANAH DAN PASIRRp29,207,364.18CPEKERJAAN BETONRp833,615,018.39DPEKERJAAN PEMASANGAN DAN PELASTERANRp193,987,971.64EPEK. KUSEN DAN DAUN PINTU/JENDELARp48,166,667.00FPEKERJAAN BETON ANAK KUBAH DAN PLAFONDRp223,427,765.51GPEKERJAAN PENGGANTUNG DAN PENGUNCIRp911,900.00HPEKERJAAN PENGECETANRp14,422,258.00IPEKERJAAN SANITASIRp4,469,859.00KPEKERJAAN ELEKTRIKALRp13,908,643.40LPEKERJAAN LAIN-LAINRp7,627,032.55REAL COSTRp1,370,387,779.6768,519,388.98IMB 2 %Rp27,407,755.59PPN 10 %Rp137,038,777.97PERENCANAAN 3 %Rp41,111,633.39PENGAWASAN 3 %Rp41,111,633.39TOTAL COSTRp1,617,057,580.01DIBULATKANRp1,617,057,000.00TERBILANG : Satu Milyar Lima ratus Tujuh Puluh Sembilan Juta Seratus Delapan Puluh Tiga Ribu Rupiah

cakaran besi2702.7Slooef 25x4010.00271.31823.442.6614.508259.16833.36.2825.423725.69.619282065.2

Sheet16.534CAnl. SNI 1M3 Membuat Poor Plat Beton Bertulang p2 campuran 1:2:3Anl. SNI 1M3 Membuat Poor Plat Beton Bertulang p2 (163.61Kg Besi + Bekisting)9.856No.UraianSatuanHarga SatuanIndeksJumlah Harga12.096A.Bahan1Papan Kayu kelas IIIM3Rp3,500,000.000.2Rp700,000.008,467,200.002Paku campur 5 - 12 cmKgRp20,000.001.5Rp30,000.00362,880.003Minyak bekistingLtrRp11,400.000.4Rp4,560.0055,157.764Semen portlandKgRp1,692.00336Rp568,512.006,876,721.155Pasir BetonM3Rp236,740.000.54Rp127,839.601,546,347.806Besi Beton Polos dia.16KgRp10,500.00204.23Rp2,144,415.0025,938,843.84Besi Beton Polos dia.16KgRp10,500.0057.06Rp599,130.005,905,025.286,517,674.246Besi Beton Polos dia 14KgRp10,500.0016.34Rp171,570.002,075,310.7228,014,154.56Beugel dia 10KgRp10,500.005.92Rp62,160.00612,648.967Koral Beton (Maks. 30mm)M3Rp260,000.000.81Rp210,600.002,547,417.608AirLtrRp175.00215Rp37,625.00455,112.00JumlahARp3,995,121.6048,324,990.87Anl. SNI 1M3 Membuat kolom pedestal p2 campuran 1:2:3No.UraianSatuanHarga SatuanIndeksJumlah Harga9.856A.Bahan1Papan Kayu kelas IIIM3Rp3,500,000.000.2Rp700,000.006,899,200.002Paku campur 5 - 12 cmKgRp20,000.001.5Rp30,000.00295,680.003Minyak bekistingLtrRp11,400.000.4Rp4,560.0044,943.364Semen portlandKgRp1,692.00336Rp568,512.005,603,254.275Pasir BetonM3Rp236,740.000.54Rp127,839.601,259,987.106Besi Beton Polos dia.16KgRp10,500.00123.63Rp1,298,115.0012,794,221.446Beugel dia 10KgRp10,500.0038Rp399,000.003,932,544.007Koral Beton (Maks. 30mm)M3Rp260,000.000.81Rp210,600.002,075,673.608AirLtrRp175.00215Rp37,625.00370,832.00JumlahARp3,376,251.6033,276,335.77Anl. SNI 1M3 Membuat Poor Plat Beton Bertulang p1 campuran 1:2:3No.UraianSatuanHarga SatuanIndeksJumlah Harga12.096A.Bahan1Papan Kayu kelas IIIM3Rp230,000.000.2Rp46,000.00556,416.002Paku campur 5 - 12 cmKgRp20,000.001.5Rp30,000.00362,880.003Minyak bekistingLtrRp11,400.000.4Rp4,560.0055,157.764Semen portlandKgRp1,692.00336Rp568,512.006,876,721.155Pasir BetonM3Rp236,740.000.54Rp127,839.601,546,347.806Besi Beton Polos dia.16KgRp10,500.00186.5Rp1,958,250.0023,686,992.006Besi Beton Polos dia 14KgRp10,500.0012.32Rp129,360.001,564,738.567Koral Beton (Maks. 30mm)M3Rp260,000.000.81Rp210,600.002,547,417.608AirLtrRp175.00215Rp37,625.00455,112.00JumlahARp3,112,746.6037,651,782.87

Anl. SNI 1M3 Membuat kolom pedestal p1 campuran 1:2:3No.UraianSatuanHarga SatuanIndeksJumlah Harga6.336A.Bahan1Papan Kayu kelas IIIM3Rp230,000.000.2Rp46,000.00291,456.002Paku campur 5 - 12 cmKgRp20,000.001.5Rp30,000.00190,080.003Minyak bekistingLtrRp11,400.000.4Rp4,560.0028,892.164Semen portlandKgRp1,692.00336Rp568,512.003,602,092.035Pasir BetonM3Rp236,740.000.54Rp127,839.60809,991.716Besi Beton Polos dia.16KgRp10,500.0095.42Rp1,001,910.006,348,101.766Beugel dia 10KgRp10,500.0031Rp325,500.002,062,368.007Koral Beton (Maks. 30mm)M3Rp260,000.000.81Rp210,600.001,334,361.608AirLtrRp175.00215Rp37,625.00238,392.00JumlahARp2,352,546.6014,905,735.26

Sheet2NOURAIANSATUANHARGA( Rp. )1234

I.UPAH KERJA

1Tukang Oh85,000.002Kepala tukangOh100,000.003PekerjaOh60,000.004MandorOh90,000.00

II.HARGA BAHAN

1Tanah urugM375,000.002Batu gunungM3250,000.003Batu bata Buah600.004BatakoBuah7,000.005Batu suplitM3250,000.006Pasir pasangM3160,000.007Pasir urugM385,000.008Pasir BetonM3180,000.009TasirtuM385,000.0010Semen portland Kg.1,800.0011Semen warnaKg.12,500.0012Kerikil kaliM3150,000.0013Paku tripleksKg.33,000.0014Paku campuran 5 - 10 cmKg.20,000.0015Paku sengKg.35,000.0016Paku Genteng MetalKg.38,000.0017Paku sekrupKg.18,000.0018Paku BetonKg.25,000.0019Besi betonKg.14,000.0020Kawat betonKg.22,500.0021Kawat berduri 35mmRoll154,000.0022Papan bekistingM31,200,000.0023Balok/papan kayu Klas IIaM32,200,000.0024Balok kayu Klas IM33,000,000.0025Balok/papan Klas II bM32,100,000.0026Triplaks 3mmLembar62,000.0027Multipleks 9mmLembar176,000.0028Atap Genteng Metal/Sakura RoofLembar85,000.0029AmplasLembar6,000.0030Nok Sakura Roof M'48,000.0031Seng Plat lembaran BJLS 20Lbr36,500.0032Seng Gelombang Besar BJLS 20Lbr60,000.0033Kaca bening 5 mmM2120,000.0034Kaca Ryben 5 mmM2135,000.0035Cat meni KayuKg.37,000.0036Cat meni besiKg.37,000.0037Dempul kayuKg.21,000.0038Minyak catKg.32,000.0039Cat tembok MetroliteKg.21,000.0040Cat tembok NoDropKg.65,000.0041Batu TempelM2255,000.0042Cat Atap SengKg.15,000.0043Kuasbh9,000.0044ResiduKg.20,000.0045minyak bekistingltr9,000.0046Plamir tembokKg.8,500.0047Cat kayu AvianKg.37,500.0048Vernis Kayu Standartltr37,500.0049Baut/beugelKg.30,000.0050Angkur besi dim 8Buah5,000.0051Closed jangkok Standart Buah115,000.0052Sumbat air bakBuah25,000.0053Floor DrainBuah35,000.0054Kran air Buah45,000.0055Tower 1100 LtrBuah2,000,000.0056Pompa Air Jet Pump SectionBuah3,500,000.0057WastafelBuah155,000.0058kunci pintu 2x putar Buah120,000.0059Engsel pintu KuninganPasang45,000.0060Engsel jendela kuninganPasang35,000.0061Hak angin jendelaBh10,000.0062Grendel jendela Buah15,000.0063Grendel PintuBuah17,000.0064Pipa PVC 1/2 " AWM'7,500.0065Pipa PVC 1 " AWM'10,000.0066Pipa PVC 2 " AWM'12,500.0067Pipa PVC 3 " AWM'20,000.0068Pipa PVC 4 " AWM'30,000.0069Seal tapebh6,000.0070List Plafon kayu frofil M'4,000.0071List KacaM'4,500.0072Lapu pijar 25 WattBuah15,000.0073Lapu Phillips 23 WattBuah42,000.0074Instalasi PLNTtk230,000.0075Saklar gandaBuah28,000.0076Saklar tunggalBuah28,000.0077Stop kontakBuah28,000.0078Mini Circuit Briker Sekring CasBuah250,000.0079Panel BoxBuah1,500,000.0080Tegel Keramik Lantai 20 x 20Buah2,100.0081Tegel Plint 10 x 30Buah1,850.0082Tegel Keramik Lantai 30 x 30Buah5,300.0083Tegel anti slip 20/20 cmLembar2,100.0084Dolken dim 8 - 12 cm Batang10,000.00

III.TAMBANG GALIAN C

1Pasir/TanahM31,500.002BatuM34,000.003SirtuM33,000.00

rab masjid 1

Documents