rab perbaikan masjid

No. Jenis Material Harga Material Sat Keterangan Min1 Alumunium 4/10 - M1

2 Ampelas 3,500 LBR 3,500

3 Ampelas Kayu 3,500 LBR 3,500

4 Bak Mandi Fiber 125,000 BH 125,000

5 Bata Merah 400 BH 400

6 Batu Belah 105,000 M3 105,000

7 Batu Tempel 60,000 M2 60,000

8 Besi Beton Rata - rata 9,000 KG 9,000

9 Bubungan Genteng 25,000 BH 25,000

10 Campuran Kedap Air 25,000 KG 25,000

11 Cat Besi Merk Seiv 40,000 KG 40,000

12 Cat Tembok Vinilex 15,000 KG 15,000

13 Clear Glass + Penguat 24,000 KG 24,000

14 Dempul Gypsum 3,000 KG 3,000

15 Engsel Jendela 35,000 PS 35,000

16 Engsel Pintu 45,000 PS 45,000

17 Floor Drain Standard 50,000 BH 50,000

18 Genteng Beton Standar 3,500 BH 3,500

19 Keramik 40 x 40 Ex. Masterina 45,000 M2 45,000

20 Granito Tile Essenza 60 x 60 Polished 110,000 M2 110,000

21 Gypsum Board 9 mm 54,000 LBR 54,000

22 Hak Angin Standard 17,500 PS 17,500

23 Handle Pintu Standard 125,000 PS 125,000

24 Jalusi Kayu Samarinda ( 1 m2 = 15 m1 ) 150,000 M1 150,000

25 Kaca 5 mm 65,000 M2 65,000

26 Karet - M1

27 Kaso - kaso 5/7 Borneo Kampung 1,800,000 M3 1,800,000

28 Kawat Beton 15,000 KG 15,000

29 Kayu 2/10 cm Kamper Samarinda 65,000 BT 65,000

30 Kayu Borneo Super 3,500,000 M3 3,500,000

31 Kayu Kamper Banjar 4,500,000 M3 4,500,000

32 Kayu Kamper Samarinda 7,500,000 M3 7,500,000

33 Kayu Stoot 15,000 BH 15,000

34 Keramik KW 1 DN 42,000 M2 42,000

35 Kloset Duduk Standard Ex. CINA 800,000 UNIT 800,000

36 Kloset Jongkok Standard 75,000 BH 75,000

37 Kunci Pintu Standard 125,000 UNIT 125,000

38 Kwas 3" 5,000 BH 5,000

39 Lem Kuning 18,000 KG 18,000

40 Lem Putih 8,000 KG 8,000

41 List Kayu Profil 11,500 BT 11,500

42 List Profil kayu 2/8 11,500 BT 11,500

43 Membrance 45,000 KG 45,000

44 Meni Besi 25,000 KG 25,000

45 Minyak Cat Thinner B 15,000 LT 15,000

46 Multiplex 12 mm 145,000 LBR 145,000

47 Multiplex 9 mm 95,000 LBR 95,000

48 Paku 2 cm 17,000 KG 17,000

49 Paku 3 cm 17,000 KG 17,000

50 Paku 4 cm 17,000 KG 17,000

51 Paku 5 s.d. 7 cm 17,000 KG 17,000

52 Paku 8 s.d. 12 cm 17,000 KG 17,000

53 Paku Gypsum 20,000 KG 20,000

54 Paku Triplek 20,000 KG 20,000

55 Papan Kamper Samarinda 7,500,000 M3 7,500,000

56 Papan Terentang 350,000 M3 350,000

57 Parket Kayu Lapis 120,000 M2 120,000

58 Injuk 2,500 KG 2,500

59 Pasir Beton 160,000 M3 120,000

60 Pasir Pasang 180,000 M3 80,000

61 Pasir Urug 110,000 M3 80,000

62 Paving Block Warna 8 cm 45,000 M2 45,000

63 PC ( 50 kg ) 53,000 ZAK 53,000

64 Pipa GIP 1,5" 150,000 BT 150,000

65 Pipa PVC 4" Jenis AW 150,000 BT 150,000

66 Reng Kayu 2/3 Borneo Super 3,500 BT 3,500

67 Rol Cat 15,000 BH 15,000

68 Sealant 9,000 KG 9,000

69 Semen Warna 4,500 KG 4,500

70 Sending Sealer 45,000 KG 45,000

71 Seng Gelombang BJLS 28 ( 80 x 180 ) 65,000 LBR 65,000

72 Slot Jendela Standard 20,000 BH 20,000

73 Split Pecah Mesin 2/3 120,000 M3 120,000

74 Teakwood 4 mm Ukuran Pintu 55,000 LBR 55,000

75 Tepian Genteng 27,500 BH 27,500

76 Tinner ND 12,000 LT 12,000

77 Under Layer 20,000 M2 20,000

78 Wastafel Standard 750,000 UNIT 750,000

79 Wood Filler ( IMPRA ) 35,000 KG 35,000

80 Stop Kran 35,000 BH 35,000

81 Solatip 2,500 BH 2,500

82 Tempat Sabun 50,000 BH 50,000

83 Grendel Pintu 35,000 BH 35,000

84 Kabel NYM 2,5 mm & 1,5 mm 315,000 ROLL 315,000

85 Pipa Listrik 10,000 BT 10,000

86 T Dus 1,000 BH 1,000

87 Stop Kontak 22,500 BH 22,500

88 Saklar Engkel 15,000 BH 15,000

89 Saklar Double 17,500 BH 17,500

90 Kabel Telepon 2,500 M1 2,500

91 Stop Kontak Telepon 35,000 BH 35,000

92 Kabel Antena 2,000 M1 2,000

93 Stop Kontak Antena 35,000 BH 35,000

94 Gantungan Lampu DL 40,000 BH 40,000

95 Box MCB 65,000 BH 65,000

96 MCB 45,000 BH 45,000

97 Lampu Taman 200,000 BH 200,000

98 Pipa PVC Wavin 4" 123,500 BT 123,500

99 Pipa PVC Wavin 3" 74,500 BT 74,500

100 Pipa PVC Wavin 2,5" 54,500 BT 54,500

101 Pipa PVC Wavin 2" 37,000 BT 37,000

102 Pipa PVC Wavin 1,25" 28,500 BT 28,500

103 Pipa PVC Wavin 1,5" 28,500 BT 28,500

104 Pipa PVC Wavin 1" 16,600 BT 16,600

105 Pipa PVC Wavin 3/4" 12,500 BT 12,500

106 Pipa PVC Wavin 1/2" 9,500 BT 9,500

107 Sambungan Rata-rata 8,000 BH 8,000

108 Shower Kran 575,000 BH 575,000

109 Zink 225,000 BH 225,000

10/3/2012 BATA PRESS Pcs 1 Rp 2,300 8/6/2012 AFDUNER BTL 1 Rp 5,000 8/4/2012 AMPLAS HALUS/KASAR MTR 1 Rp 8,000

9/11/2012 BAJA RINGAN C,0,75 M3 1 Rp 110,000 9/10/2012 BALOK KELAPA 4 MTR M3 1 Rp 1,350,000

9/7/2012 BATA MERAH JUMBO PCS 1 Rp 900 9/8/2012 BATA MERAH STANDAR PCS 1 Rp 600

8/31/2012 BATAKO PRESS BH 1 Rp 2,300 9/6/2012 BATU SPLIT GILING M3 1 Rp 190,000 9/4/2012 BATU WALES M3 1 Rp 105,000

7/17/2012 BCP 50 CM BH 1 Rp 90,000 7/29/2012 BCP 90 CM BH 1 Rp 150,000 8/28/2012 BENANG F PUTIH ROLL 1 Rp 2,000 8/30/2012 BESI D 10'' BTG 1 Rp 41,000 8/13/2012 BESI D 10'' FULL. BTG 1 Rp 53,000 7/18/2012 BESI D 6 '' BTG 1 Rp 16,000 8/13/2012 BESI D 6 '' FULL BTG 1 Rp 31,000 8/30/2012 BESI D 8 '' BTG 1 Rp 31,000 8/13/2012 BESI D 8 '' FULL BTG 1 Rp 41,000 8/15/2012 BOX MCB BH 1 Rp 3,500

8/7/2012 CAT AVIAN LEATHER 305 KLG 1 Rp 42,500 8/4/2012 CAT Q-LUC 1505 PTH PAIL 1 Rp 175,000 8/4/2012 CAT Q-LUC 1550.ABU PAIL 1 Rp 175,000 8/1/2012 CAT SHINTEX 315 GLN 1 Rp 120,000

7/25/2012 CLOSED DUDUK JEPANG SET 1 Rp 1,000,000 5/31/2012 CLOSED INA JONGKOK BH 1 Rp 115,000 7/30/2012 DOP 3 '' BH 1 Rp 4,000 7/30/2012 DOP 4 '' BH 1 Rp 5,000 8/28/2012 EMBER KECIL BH 1 Rp 5,000

8/1/2012 ENGSEL 3'' PTH PSG 1 Rp 15,000 8/28/2012 ENGSEL 4 '' COMBI BH 1 Rp 10,000 8/30/2012 ENGSEL 4'' COMED BH 1 Rp 10,000 8/31/2012 GENTENG FLATT 30x40 BH 1 Rp 3,600 8/10/2012 INBODUS BH 1 Rp 500 8/10/2012 KABEL ETERNA 2X1.5 ROLL 1 Rp 255,000 7/11/2012 KABEL ETERNA 3X1.5 ROLL 1 Rp 325,000 8/13/2012 KACA 5 MILI POLOS 25,3X85,5 LBR 1 Rp 21,500 8/13/2012 KACA 5 MILI POLOS 38X76,5 LBR 1 Rp 30,500 8/13/2012 KACA 5 MILI POLOS 48,5X108,5 LBR 1 Rp 58,000 8/13/2012 KACA 5 MILI POLOS 49X108,5 LBR 1 Rp 58,000 8/13/2012 KACA 5 MILI POLOS 49X108,5 LBR 1 Rp 58,000 8/13/2012 KACA 5 MILI POLOS 49X109 LBR 1 Rp 58,000 8/10/2012 KACA 5 MILI POLOS 81,5X116 LBR 1 Rp 98,500 8/13/2012 KACA ES 3 MILI 14X85,5 LBR 1 Rp 20,000

8/1/2012 KAWAT TALI KG 1 Rp 18,000 9/9/2012 KAYU MERAHAN M3 1 Rp 1,800,000

8/13/2012 KENI 1/2 R BH 1 Rp 2,000 8/30/2012 KENI 3'' BH 1 Rp 4,500 8/30/2012 KENI 4 '' BH 1 Rp 7,500

8/1/2012 KERAMIK ASIA TILE 30/30.OB DUS 1 Rp 47,500 8/7/2012 KERAMIK KIA 25/40 KW 1,ATLANTIC CREMA, DUS 1 Rp 57,500

8/10/2012 KERAMIK KIA 25/40 KW 1,ATLANTIC CREMA, DUS 1 Rp 57,500 8/13/2012 KERAMIK WH 20/25 PTH DUS 1 Rp 42,500 8/10/2012 KLEM KABEL DUS 1 Rp 2,500

8/7/2012 KRAN CABANG BH 1 Rp 45,000 8/10/2012 KWAS EXITO 1,1/2'' BH 1 Rp 2,500

8/7/2012 KWAS EXITO 1/2 '' BH 1 Rp 2,500 8/10/2012 KWAS EXITO 3'' BH 1 Rp 5,000 8/10/2012 KWAS EXITO 4'' BH 1 Rp 7,500

8/4/2012 LEM FOX PUTIH BKS 1 Rp 5,000 8/15/2012 MCB 4 AMP BH 1 Rp 20,000

8/4/2012 PAKU 10/5+7/5+5/5 KG 1 Rp 12,000 8/28/2012 PAKU 2 CM KG 1 Rp 20,000 8/10/2012 PAKU 4 CM KG 1 Rp 13,000

8/1/2012 PAKU SENG 7 CM KG 1 Rp 20,000 8/1/2012 PAPAN JJ 2/20*300 LBR 1 Rp 17,500 9/2/2012 PASIR LOKAL/MERAH M3 1 Rp 115,000 9/1/2012 PASIR PASANG M3 1 Rp 180,000 9/3/2012 PASIR URUG M3 1 Rp 110,000

8/13/2012 PINTU BIGES ABU BH 1 Rp 180,000 8/10/2012 PLAMIR MATEX GLN 1 Rp 41,000 8/30/2012 PRALON MASTER 3'' BTG 1 Rp 40,000

5/6/2012 PRALON PVC 5/8 BTG 1 Rp 5,000 8/28/2012 PRALON WAVIN 1/2 AW BTG 1 Rp 14,000

7/3/2012 SAKLAR ENGKEL BROCO BH 1 Rp 10,000 7/3/2012 SAKLAR SERI BROCO BH 1 Rp 13,000

8/30/2012 SEKRAP KOALA SET 1 Rp 17,500 8/4/2012 SEMEN HOLCIM ZAK 1 Rp 63,000

8/28/2012 SEMEN PUTIH KG 1 Rp 2,000 8/1/2012 SENG GELOMBANG LBR 1 Rp 38,500 8/7/2012 SHOWER NIKKEN BH 1 Rp 50,000 9/5/2012 SIRTU M3 1 Rp 100,000

8/15/2012 SPUL MESIN SERUT SET 1 Rp 5,000 7/3/2012 STOP KONTAK BROCO BH 1 Rp 11,000

8/13/2012 TEE 1/2 R BH 1 Rp 2,500 8/1/2012 TRIPLEK 3 MILI LBR 1 Rp 44,000

8/10/2012 UNIBEL BESAR DUS 1 Rp 6,000 BAMBU 6M BTG 1 Rp 6,000 PAKU 7 KG 1 Rp 12,000 PAKU 2,5 KG 1 Rp 20,000

PAKU 10 KG 1 Rp 12,000 KAYU 5/10 300 JJ BTG 1 Rp 18,500 lisplank grc 4m btg 1 Rp 55,000 keramik 20/25 dus Rp 35,000 keramik 30/30 dus Rp 36,000 keramik 40/40 DUS Rp 38,000 list dalem Rp 10,000 list luar Rp 9,000 papan gipsum Rp 31,000 cat kiloan Rp 12,000 fllor drain Rp 25,000 kitchen zink Rp 150,000 kran bebek Rp 45,000 wuwung Rp 8,000

8.33325 9

0.015 185001 1233333

+++

No. Jenis Pekerja Harga Upah Sat Keterangan Harga Upah1 Pekerja 35,000 ORG 32,500

2 Pekerja Setengah Terampil 35,000 ORG 32,500

3 Pekerja Terampil 37,500 ORG 32,500

4 Tukang Batu Setengah Terampil 45,000 ORG 40,000

5 Tukang Batu Terampil 50,000 ORG 45,000

6 Kepala Tukang Batu - ORG -

7 Tukang Kayu Setengah Terampil 45,000 ORG 45,000

8 Tukang Kayu Terampil 50,000 ORG 45,000

9 Kepala Tukang Kayu 50,000 ORG 50,000

10 Tukang Cat / Pelitur Setengah Terampil 45,000 ORG 45,000

11 Tukang Cat / Pelitur Terampil 45,000 ORG 45,000

12 Kepala Tukang Cat / Pelitur 50,000 ORG 50,000

13 Tukang Besi Beton Setengah Terampil 45,000 ORG 40,000

14 Tukang Besi Beton Terampil 50,000 ORG 45,000

15 Kepala Tukang Besi Beton 50,000 ORG 50,000

16 Tukang Besi Profil Setengah Terampil 45,000 ORG 32,500

17 Tukang Besi Profil Terampil 50,000 ORG 40,000

18 Kepala Tukang Besi Profil 50,000 ORG 45,000

19 Tukang Listrik Setengah Terampil 45,000 ORG 40,000

20 Tukang Listrik Terampil 50,000 ORG 50,000

21 Mandor 65,000 ORG 65,000

NO. URAIAN KOEF.1 2 3

A PEKERJAAN PERSIAPAN1 M2 PEKERJAAN PEMBERSIHAN LOKASI

Tukang Batu Terampil 0.0200

Pekerja Terampil 0.0400

Peralatan 1.0000

Jumlah

1 M1 PEKERJAAN PASANGAN BOWPLANK

Papan JJ 2/20*300 0.3000

Paku 5 - 7 0.0380

Ongkos Pasang 1.0000

Jumlah

1 M2 PEKERJAAN MCK SEMENTARA

Seng Gelombang BJLS 28 ( 80 x 180 ) 3.6000

Kayu Borneo Super 0.1000

Paku 5 - 7 0.6000

Pengecatan cat minyak 2x bagian luar 0.6000

Bata Merah 50.0000

PC ( 50 kg ) 0.5250

Pasir Pasang 0.0540


Jumlah

1 UNIT PEKERJAAN SEPTICTANK 2,5 x 1,5 x 2 + REMBESAN

Galian Tanah 7.5000

Lantai Kerja 0.3750

Pasangan Bata 1 PC : 3 PS + Plesteran 19.0000

Pelat Beton Penutup dan Balok 0.3750

Galian Tanah Untuk Rembesan 5.6250

Urugan Kembali Perataan Tanah 1.8750

Pipa GIP 1,5" 2.0000

Pasangan Injuk 9.0000

Urugan Kerikil 3,5 cm 1.7500

Jumlah

1 M2 PEKERJAAN PENGUKURAN KEMBALI (SITE)



Peralatan 1.0000

Jumlah

1 M2 PEKERJAAN PAGAR PENGAMAN PROYEK

Seng Gelombang BJLS 28 ( 80 x 180 ) 0.7000

Kayu Borneo Super 0.0360

Paku 5 - 7 0.2000

Pengecatan cat minyak 2x bagian luar 0.2000


Jumlah

B PEKERJAAN TANAH1 M3 PEKERJAAN GALIAN TANAH BIASA MAX. KEDALAMAN 1 M1

Pekerja Setengah Terampil 0.2500

Mandor 0.0300

Alat Bantu 1.0000

Jumlah

1 M3 PEKERJAAN STRIPING TANAH TEBAL 20 CM


Mandor 0.0050

Alat Bantu 1.0000

Jumlah

1 M3 PEKERJAAN PEMBUANGAN TANAH DALAM RADIUS 150 M


Mandor 0.0500

Alat Bantu 1.0000

Jumlah

1 M3 PEKERJAAN URUGAN TANAH KEMBALI

Pekerja 0.1920

Mandor 0.0190

Alat Bantu 1.0000

Jumlah

1 M2 PEKERJAAN PEMADATAN TANAH SETIAP 20 CM


Mandor 0.0500

Alat Bantu / Sewa Stamper 1.0000

Jumlah

1 M3 PEKERJAAN GALIAN TANAH SUMURAN MAX. KEDALAMAN 10 M1


Mandor 0.0250

Alat Bantu 1.0000

Jumlah

C PEKERJAAN PONDASI1 M3 PEKERJAAN PASANGAN AANSTAMPING

Batu Belah 1.2000

Pasir Urug 0.4000

Pekerja 1.1250

Tukang Batu Setengah Terampil 0.5625

Kepala Tukang Batu 0.0750

Mandor 0.0563

Jumlah

1 bh PEKERJAAN PONDASI CAKAR AYAM

Beton K-175 (100*100*30) 0.0900

Besi beton 10mm 1.4000

Kawat Beton 0.2000

Tukang Besi Beton Setengah Terampil 0.4000

Tukang Besi Beton Terampil 0.2000

Kepala Tukang Besi Beton 0.0100

Mandor 0.0050

Jumlah

1 M3 PEKERJAAN PASANGAN BATU BELAH 1 : 5

Batu Belah 1.2000

PC ( 50 kg ) 2.1600

Pasir Pasang 0.4000

Pekerja 2.2500

Tukang Batu setengah Terampil 1.1250


Mandor 0.0169

Jumlah

D PEKERJAAN DINDING1 M2 PEKERJAAN PASANGAN BATA MERAH 1 : 3

Bata Merah 65.0000

PC ( 50 kg ) 0.5250

Pasir Pasang 0.0540



Kepala Tukang batu 0.0158

Mandor 0.0083

Jumlah

1 M2 PEKERJAAN PASANGAN BATA PRESS

Bata Press/ Batako 12.5000

PC ( 50 kg ) 0.2500

Pasir Lokal 0.0540




Mandor 0.0083

Jumlah

1 M2 PEKERJAAN PASANGAN BATA MERAH 1 : 5

Bata Merah 70.0000

PC ( 50 kg ) 0.2592

Pasir Pasang 0.0580




Mandor 0.0083

Jumlah

1 M2 PEKERJAAN PLESTERAN DINDING 1 : 2 + ACIAN

PC ( 50 kg ) 0.2368

Pasir Pasang 0.0190




Mandor 0.0200

Jumlah

1 M2 PEKERJAAN PLESTERAN DINDING 1 : 5 + ACIAN

PC ( 50 kg ) 0.1080

Pasir Pasang 0.0190




Mandor 0.0200

Jumlah

1 M2 PEKERJAAN PLESTERAN DINDING 1 : 5 + KAMPROT HALUS

PC ( 50 kg ) 0.1080

Pasir Pasang 0.0190




Mandor 0.0200

Jumlah

1 M2 PEKERJAAN PASANGAN BATU TEMPEL + SIARAN

Batu Tempel 1.1000

PC ( 50 kg ) 0.1200

Pasir Pasang 0.0310




Mandor 0.0338

Peralatan 1.0000

Jumlah

1 M2 PEKERJAAN PASANGAN KAYU TEMPEL

Papan Kamper Samarinda 0.0300


Tukang Kayu Terampil 1.5000

Kepala Tukang Kayu 0.2000

Mandor 0.0200

Peralatan 1.0000

Jumlah

E PEKERJAAN ATAP1 M3 PEKERJAAN KUDA-KUDA BORNEO SUPER

Kayu Balok Borneo Super 1.1000

Paku 8 s.d. 12 cm 5.8000


Tukang Kayu Setengah Terampil 5.0000


Mandor 0.0050

Jumlah

1 M3 PEKERJAAN GORDENG BORNEO SUPER

Kayu Balok Borneo Super 1.1000

Paku 8 s.d. 12 cm 5.8000




Mandor 0.0050

Jumlah

1 M2 PEKERJAAN RANGKA ATAP GENTENG PLENTONG BORNEO SUPER ( HANYA RANGKA )

Kayu Kaso 5/7 Borneo Super 0.0168

Reng Kayu 2/3 Borneo Super 0.8000

Paku 5 s.d. 7 cm 0.1000




Mandor 0.0050

Jumlah

1 M2 PEKERJAAN PENUTUP ATAP GENTENG BETON CISANGKAN

Genteng Beton standar 9.0000



Mandor 0.0050

Jumlah

1 M1 PEKERJAAN BUBUNGAN GENTENG MURAH

Bubungan Genteng Beton 3.0000

PC ( 50 kg ) 0.3200

Pasir Pasang 0.0300




Mandor 0.0250

Jumlah

1 M1 PEKERJAAN TEPIAN GENTENG

Tepian Genteng 5.0000

Pekerja 0.2000

Tukang Batu setengah Terampil 0.4000


Mandor 0.0250

Alat Bantu 1.0000

Jumlah

1 M1 PEKERJAAN PASANGAN LISPLANG KAYU KAMPER MERAHAN 3/30

Kayu Kamper Merahan 0.2500

Paku 5 s.d. 7 cm 0.0100




Mandor 0.0040

Jumlah

F PEKERJAAN KERAMIK1 M2 PEKERJAAN LANTAI 40X40

Keramik WH 20/30 putih 1.0000

PC ( 50 kg ) 0.3200

Pasir Pasang 0.0300

Semen Warna 0.0130




Mandor 0.0188

Jumlah

1 M2 PEKERJAAN KERAMIK DAPUR 20X25

Keramik KIA 25/40 KW 1,ATLANTIC CREMA 1.0000

PC ( 50 kg ) 0.1600

Pasir Lokal 0.0300

Semen Warna 0.0130




Mandor 0.0188

Jumlah

1 M2 PEKERJAAN LANTAI GRANITO TILE ESSENZA UKURAN 60 X 60

Granito Tile Essenza 60 x 60 Polished 1.0000

PC ( 50 kg ) 0.2600

Pasir Pasang 0.0300

Semen Warna 0.0130




Mandor 0.0250

Alat Bantu 1.0000

Jumlah

1 M2 PEKERJAAN KERAMIK EX ROMAN

Roman Tile Variant 1.0000

PC ( 50 kg ) + Campuran Khusus 0.2600

Pasir Pasang 0.0300

Semen Warna 0.0130




Mandor 0.0250

Alat Bantu 1.0000

Jumlah

1 M2 PASANGAN LANTAI PARKET JENIS KAYU LAPIS (BAHAN JADI)

Parket Kayu Lapis 1.0000

Under Layer 1.0000

Lapisan Multiplex 9 mm 0.3472

Lem Putih 0.2000

Lem Kuning 0.2000




Mandor 0.0100

Peralatan 1.0000

Jumlah

1 M2 PASANGAN LANTAI KAYU TEMPEL


Under Layer 1.0000

Lapisan Multiplex 9 mm 0.3472




Mandor 0.0200

Peralatan 1.0000

Jumlah

1 M1 PASANGAN PLINT KERAMIK 10/30

Keramik KW 1 DN 0.5050

PC ( 50 kg ) 0.0550

Pasir Pasang 0.0100

Semen Warna 0.0040




Mandor 0.0100

Jumlah

1 M1 PASANGAN PLINT KAYU 2/10

Kayu 2/10 cm kamper samarinda 1.1000

Paku 4 cm 0.0250

Pekerja terampil 0.0250



Mandor 0.0100

Jumlah

G PEKERJAAN CAT DINDING1 M2 PEKERJAAN PENGECATAN DINDING EX. VINILEX

Cat Tembok Vinilex 0.2500

Rol Cat 0.0100

Ampelas 0.5000


Tukang Cat Setengah Terampil 0.1500

Kepala Tukang Cat 0.0250

Mandor 0.1000

Jumlah

1 M2 PEKERJAAN PENGECATAN PLAFOND EX. VINILEX

Cat Tembok Vinilex 0.2500

Rol Cat 0.0100

Ampelas 0.5000


Tukang Cat Setengah Terampil 0.3000


Mandor 0.0100

Jumlah

1 M2 PEKERJAAN PENGECATAN BESI ( 3x )

Meni Besi 0.1670

Cat Besi Merk Seiv 0.2000

Ampelas 0.4000

Minyak Cat Thinner B 0.1500

Kwas 3" 0.0500


Tukang Cat Terampil 0.3000


Mandor 0.0100

Jumlah

1 M2 PEKERJAAN SEMI MELAMIK PINTU

Wood Filler ( IMPRA ) 0.2000

Sending Sealer 0.3500

Clear Glass + Penguat 0.3500

Kwas 3" 0.0100

Tinner ND 1.4000

Ampelas Kayu 0.1000


Tukang Cat / Pelitur Terampil 0.2850

Kepala Tukang Cat / Pelitur 0.0400

Mandor 0.0200

Jumlah

1 M1 PEKERJAAN SEMI MELAMIK KUSEN & DAUN JENDELA




Kwas 3" 0.0100

Tinner ND 0.3000

Ampelas Kayu 0.0300




Mandor 0.0025

Jumlah

1 M1 PEKERJAAN SEMI MELAMIK PLINT & LIST




Kwas 3" 0.0050

Tinner ND 0.1500

Ampelas Kayu 0.0150




Mandor 0.0013

Jumlah

H PEKERJAAN PLAFOND1 M2 PEKERJAAN PASANGAN RANGKA PLAFOND KAYU BORNEO SUPER DIMENI

Kaso - kaso 5/7 Borneo Super 0.0140

Kayu 5/10 Borneo Super 0.0035

Paku 0.2200




Mandor 0.0105

Jumlah

1 M2 PEKERJAAN PASANGAN GYPSUM 9 MM

Gypsum Board 9 mm 0.3500

Dempul Gypsum 0.0500

Paku Gypsum 0.0500




Mandor 0.0150

Jumlah

1 M2 PEKERJAAN PASANGAN LABRISIRING


Paku 2 cm 0.0500




Mandor 0.0200

Jumlah

1M1 PASANGAN LIST PROFIL GYPSUM

Profil Gypsum 1.1000

Dempul Gypsum 0.5000




Mandor 0.0100

Jumlah

I PEKERJAAN KUSEN1 M3 PEKERJAAN KUSEN KAYU KAMPER SAMARINDA

Kayu Kamper Samarinda 1.1000

Paku 2.5000

Lem Fox ( Putih ) 1.0000




Mandor 0.5000

Jumlah

1 M1 PEKERJAAN KUSEN JENDELA ALUMINIUM

Alumunium 4/10

Sealant

Karet

Ongkos Pasang

Jumlah

J PEKERJAAN DAUN PINTU1 M2 PEKERJAAN PINTU PANIL KAYU KAMPER SAMARINDA

Rangka + Panil Kayu Kamper Samarinda 0.0500


List Kayu Profil 4.0000




Mandor 0.0260

Jumlah

1 M2 PEKERJAAN PINTU DOUBLE TEAK WOOD

Rangka Kayu Banjar 0.0150

Teakwood 4 mm Ukuran Pintu 2.0000


Paku Triplek 0.2000




Mandor 0.0200

Jumlah

1 M2 PEKERJAAN DAUN PINTU JALUSI

Rangka Kayu Kamper Samarinda 0.0170


Jalusi Kayu Samarinda ( 1 m2 = 15 m1 ) 0.0225

List Kayu 4.0000

Pekerja setengah Terampil 0.7000



Mandor 0.0150

Jumlah

1 M2 PEKERJAAN DAUN PINTU KACA ( TANPA KACA )



List Kayu 4.0000




Mandor 0.0140

Jumlah

K PEKERJAAN DAUN JENDELA1 M2 PEKERJAAN DAUN JENDELA KACA ( TANPA KACA )



List Kayu 4.0000




Mandor 0.0200

Jumlah

1 M2 PEKERJAAN DAUN JENDELA JALUSI



Jalusi Kayu Samarinda ( 1 m2 = 15 m1 ) 0.0225

List Kayu 4.0000




Mandor 0.0150

Jumlah

1 PS PEKERJAAN ENGSEL PINTU

Engsel Pintu 1.0000



Mandor 0.0150

Jumlah

1 PS PEKERJAAN ENGSEL JENDELA

Engsel Jendela 1.0000



Mandor 0.0150

Jumlah

1 UNIT PEKERJAAN KUNCI PINTU SWING

Kunci Pintu Standard 1.0000



Mandor 0.0400

Jumlah

1 PS PEKERJAAN HANDLE PINTU

Handle Pintu Standard 1.0000



Mandor 0.0100

Jumlah

1 BH PEKERJAAN SLOT JENDELA

Slot Jendela Standard 1.0000



Mandor 0.0200

Jumlah

1 BH PEKERJAAN GRENDEL PINTU

Slot Grendel Standard 1.0000



Mandor 0.0250

Jumlah

1 PS PEKERJAAN HAK ANGIN JENDELA

Hak Angin Standard 1.0000



Mandor 0.0250

Jumlah

1 M2 PEKERJAAN KACA 5MM

Kaca 5 mm 1.0000



Mandor 0.0250

Jumlah

L PEKERJAAN KAMAR MANDI1 BH PEKERJAAN BAK MANDI FIBER

Bak Mandi Fiber 1.0000

PC ( 50 kg ) 0.2592

Bata Merah 70.0000

Pasir Pasang 0.0580




Mandor 0.0650

Jumlah

1 BH PEKERJAAN CLOSET JONGKOK

Kloset Jongkok Standard 1.0000

PC ( 50 kg ) 0.1592

Pasir Pasang 0.0200




Mandor 0.0600

Jumlah

1 BH PEKERJAAN FLOOR DRAIN

Floor Drain Standard 1.0000

PC ( 50 kg ) 0.1592

Pasir Pasang 0.0200




Mandor 0.0300

Jumlah

1 BH PEKERJAAN STOP KRAN

Stop Kran 1.0000

Solatip 0.2500



Mandor 0.0030

Jumlah

1 BH PEKERJAAN SHOWER KRAN

Shower Kran 1.0000

Solatip 0.2500



Mandor 0.0030

Jumlah

1 BH PEKERJAAN TEMPAT SABUN

Tempat Sabun 1.0000

PC ( 50 kg ) 0.1592

Pasir Pasang 0.0200




Mandor 0.0300

Jumlah

1 UNIT PEKERJAAN KLOSET DUDUK

Kloset Duduk Standard 1.0000




Mandor 0.0400

Jumlah

1 UNIT PEKERJAAN WASTAFEL

Wastafel Standard 1.0000




Mandor 0.0400

Jumlah

1 UNIT PEKERJAAN KITCHEN ZINK

Kitzen Zink 1.0000




Mandor 0.0400

Jumlah

M PEKERJAAN LANTAI LUAR1 M2 PEKERJAAN PAVING BLOCK T = 8 CM

Paving Block Warna 8 cm 1.0100

Pasir Beton 0.1000




Mandor 0.0030

Peralatan 1.0000

Jumlah

N PEKERJAAN WATERPROOFING & SCREED1 M2 PEKERJAAN SHEET WATERPROOFING

Membrance 1.0000

PC ( 50 Kg ) 0.2368

Pasir pasang 0.0190




Mandor 0.0200

Jumlah

1 M2 PEKERJAAN PLESTERAN + ACIAN PELINDUNG WATER PROOFING 1 : 3

PC ( 50 Kg ) 0.2750

Pasir Pasang 0.3880



Mandor 0.0200

Jumlah

O PEKERJAAN LUAR BANGUNAN

1 BH PEKERJAAN BAK KONTROL 40/40

Urugan Pasir 0.0160

Galian tanah 0.6400

Pasangan bata 1.6400

Plesteran + acian 1.6400

Bekisting 0.1600

Upah pasang 1.0000

Jumlah

P PEKERJAAN BETON & LANTAI KERJA1 M3 PEKERJAAN COR BETON SITE MIX K-175

Semen PC ( 50 kg ) 5.8000

Split Pecah Mesin 2/3 0.8300

Pasir Beton 0.5400

Pekerja 2.5000



Mandor 0.0100

Peralatan 1.0000

Jumlah

1 M3 PEKERJAAN COR BETON SITE MIX K-225

Semen PC ( 50 kg ) 6.8960


Pasir Beton 0.4900

Pekerja 2.5000



Mandor 0.0100

Peralatan 1.0000

Jumlah

1 KG PEKERJAAN BESI BETON TERPASANG U-24

Besi Beton Rata - rata 1.0500

Kawat Beton 0.1000




Mandor 0.0050

Peralatan, Spanser 1.0000

Jumlah

1 KG PEKERJAAN BESI BETON TERPASANG U-39

Besi Beton Rata - rata 1.0500

Kawat Beton 0.0100




Mandor 0.0050

Peralatan, Spanser 1.0000

Jumlah

1 M2 PEKERJAAN BEKISTING DENGAN PAPAN

Kaso 5/7 Borneo Super ( 2x Pakai ) 50 % 0.0170

Papan Terentang ( 2x Pakai ) 75 % 0.0240

Paku 0.4000

Pekerja 0.1200



Mandor 0.0500

Tukang Kayu Setengah Terampil ( Bongkar ) 0.1200

Jumlah

1 M2 PEKERJAAN BEKISTING DENGAN MULTIPLEX 9 MM


Multiplex 9 mm ( 2x Pakai ) 75 % 0.3470

Paku 0.4000

Pekerja 0.1200



Mandor 0.0500


Jumlah

1 M2 PEKERJAAN BEKISTING DENGAN MULTIPLEX 12 MM


Multiplex 12 mm ( 2x Pakai ) 75 % 0.3470

Paku 0.4000

Pekerja 0.1200



Mandor 0.0500


Jumlah

1 M2 PEKERJAAN PASANGAN STOOT WERK

Kayu Stoot ( dinding 2x Pakai ) 50 % 9.0000

Papan Terentang ( 2x Pakai ) 0.0160

Paku 0.5000

Pekerja 0.1500



Mandor 0.0170

Jumlah

1 M3 PEKERJAAN LANTAI KERJA 1 PC : 3 PS : 5 KR

PC ( 50 kg ) 3.9560

Pasir Beton 0.5500


Pekerja 2.0000



Mandor 0.0100

Jumlah

Q PEKERJAAN INSTALASI LISTRIK, TELEPON & ANTENA1 TTK PEKERJAAN INSTALASI LISTRIK ( HANYA KABEL )

Kabel NYM 2,5 mm & 1,5 mm 0.1300

Pipa Listrik 0.5000

T Dus 2.0000

Tukang Listrik Setengah Terampil 0.5000

Tukang Listrik Terampil 0.5000

Jumlah

1 TTK PEKERJAAN PEMASANGAN STOP KONTAK

Stop Kontak 1.0000



Jumlah

1 TTK PEKERJAAN PEMASANGAN SAKLAR ENGKEL

Saklar Engkel 1.0000



Jumlah

1 TTK PEKERJAAN PEMASANGAN SAKLAR DOUBLE

Saklar Double 1.0000



Jumlah

1 TTK PEKERJAAN INSTALASI TELEPON ( HANYA KABEL )

Kabel Telepon 20.0000

Pipa Listrik 0.5000

T Dus 1.0000



Jumlah

1 TTK PEKERJAAN PEMASANGAN STOP KONTAK TELEPON

Stop Kontak Telepon 1.0000



Jumlah

1 TTK PEKERJAAN INSTALASI ANTENA TV ( HANYA KABEL )

Kabel Antena 20.0000

Pipa Listrik 0.5000

T Dus 1.0000



Jumlah

1 TTK PEKERJAAN PEMASANGAN STOP KONTAK ANTENA

Stop Kontak Antena 1.0000



Jumlah

1 TTK PEKERJAAN PEMASANGAN GANTUNGAN LAMPU DL

Gantungan Lampu Down Light 1.0000



Jumlah

1 BH PEKERJAAN PEMASANGAN BOX MCB

Box MCB 1.0000



Jumlah

1 BH PEKERJAAN PEMASANGAN MCB

MCB 1.0000



Jumlah

1 TTK PEKERJAAN PEMASANGAN LAMPU TAMAN

Lampu Taman 1.0000



Jumlah

R PEKERJAAN INSTALASI AIR KOTOR & BERSIH (PLUMBING)1 M1 PEKERJAAN PIPA PVC DIAMETER 1/2"

Pipa PVC dia. 1/2" 0.2500

Pekerjaan Sambungan 0.5000


Kepala Batu Kayu 0.0300

Mandor 0.0250

Jumlah

1 M1 PEKERJAAN PIPA PVC DIAMETER 3/4"

Pipa PVC dia. 3/4" 0.2500




Mandor 0.0250

Jumlah

1 M1 PEKERJAAN PIPA PVC DIAMETER 2,5"

Pipa PVC dia. 2,5" 0.2500




Mandor 0.0250

Jumlah

1 M1 PEKERJAAN PIPA PVC DIAMETER 3"

Pipa PVC dia. 3" 0.2500




Mandor 0.0250

Jumlah

1 M1 PEKERJAAN PIPA PVC DIAMETER 4"

Pipa PVC dia. 4" 0.2500




Mandor 0.0250

Jumlah

HARGA SAT. SAT. JUMLAH KETERANGAN 5 4 6 7

50,000 ORG 1,000

37,500 ORG 1,500

750 LS 750

M2 3,250

17,500 LBR 5,250

12,000 KG 456

3,500 LS 3,500

M1 9,206

65,000 LBR 234,000

17,500 M3 1,750

12,000 KG 7,200

15,000 KG 9,000

5,000 BH 250,000

41,000 ZAK 21,525

13,000 M3 702

15,000 LS 15,000

M2 539,177

12,350 M3 92,625

618,078 M3 231,779

125,129 M2 2,377,451

2,355,159 M3 883,185

12,350 M3 69,469

8,035 M3 15,066

150,000 BT 300,000

2,500 KG 22,500

110,000 M3 192,500

UNIT 4,184,574

50,000 ORG 375

37,500 ORG 563

125 LS 125

M2 1,063

65,000 LBR 45,500

17,500 M3 630

17,000 KG 3,400

15,000 KG 3,000

30,000 LS 30,000

M2 82,530

35,000 ORG 8,750

65,000 ORG 1,950

1,650 LS 1,650

M3 12,350

37,500 ORG 1,875

65,000 ORG 325

875 LS 875

M2 3,075

37,500 ORG 9,375

65,000 ORG 3,250

175 LS 175

M3 12,800

35,000 ORG 6,720

65,000 ORG 1,235

80 LS 80

M3 8,035

37,500 ORG 9,375

65,000 ORG 3,250

1,000 LS 1,000

M2 13,625

37,500 ORG 33,750

65,000 ORG 1,625

2,000 LS 2,000

M3 37,375

1 M1 PEKERJAAN PASANGAN BAMBU RUCUKAN (LEBAR 50 CM)

105,000 M3 126,000 Bambu

63,000 M3 25,200 Pekerja

35,000 ORG 39,375 Mandor

45,000 ORG 25,313

- ORG -

65,000 ORG 3,660 1 M1 ROLAGAN BATA

M3 219,547 BATA

Pekerja

Tukang Batu

739,600 M3 66,564

53,000 Btg 74,200 1.4 16.8 15,000 KG 3,000

45,000 ORG 18,000

50,000 ORG 10,000

- ORG -

65,000 ORG 325

M3 172,089

105,000 M3 126,000

63,000 ZAK 136,080

115,000 M3 46,000

35,000 ORG 78,750

45,000 ORG 50,625

- ORG -

65,000 ORG 1,099

M3 438,554

600 BH 39,000

63,000 ZAK 33,075

115,000 M3 6,210

35,000 ORG 11,263

45,000 ORG 8,123

- ORG -

65,000 ORG 540

M2 98,210

2,300 BH 28,750

63,000 ZAK 15,750

115,000 M3 6,210

35,000 ORG 6,318

45,000 ORG 8,123

- ORG -

- ORG -

M2 65,150

600 BH 42,000

63,000 ZAK 16,330

115,000 M3 6,670

35,000 ORG 11,263

45,000 ORG 8,123

- ORG -

65,000 ORG 540

M2 84,925

63,000 ZAK 14,918

115,000 M3 2,185

35,000 ORG 10,010

45,000 ORG 9,630

- ORG -

65,000 ORG 1,300

M2 38,043

63,000 ZAK 6,804

115,000 M3 2,185

35,000 ORG 7,000

45,000 ORG 9,630

- ORG -

65,000 ORG 1,300

M2 26,919

63,000 ZAK 6,804

115,000 M3 2,185

35,000 ORG 10,010

45,000 ORG 9,630

- ORG -

65,000 ORG 1,300

M2 29,929

60,000 M2 66,000

63,000 ZAK 7,560

115,000 M3 3,565

37,500 ORG 7,031

50,000 ORG 11,250

- ORG -

65,000 ORG 2,197

8,935 LS 8,935

M2 106,538

7,500,000 M3 225,000

37,500 ORG 33,750

50,000 ORG 75,000

50,000 ORG 10,000

65,000 ORG 1,300

450 LS 450

M2 345,500

3,500,000 M3 3,850,000

17,000 KG 98,600

35,000 ORG 105,000

45,000 ORG 225,000

50,000 ORG 100,000

65,000 ORG 325

M3 4,378,925

3,500,000 M3 3,850,000

17,000 KG 98,600

35,000 ORG 105,000

45,000 ORG 225,000

50,000 ORG 100,000

65,000 ORG 325

M3 4,378,925

3,500,000 M3 58,800

3,500 BT 2,800

17,000 KG 1,700

35,000 ORG 5,250

50,000 ORG 7,500

50,000 ORG 500

65,000 ORG 325

M2 76,875

3,500 BH 31,500

35,000 ORG 5,250

50,000 ORG 7,500

65,000 ORG 325

M2 44,575

8,000 BH 24,000

63,000 ZAK 20,160

115,000 M3 3,450

37,500 ORG 7,500 0

50,000 ORG 20,000

- ORG -

65,000 ORG 1,625

M1 76,735

27,500 BH 137,500

35,000 ORG 7,000

45,000 ORG 18,000

- ORG -

65,000 ORG 1,625

750 LS 750

M1 164,875

55,000 M3 13,750

17,000 KG 170

37,500 ORG 2,625

45,000 ORG 9,000

50,000 ORG 1,000

65,000 ORG 260

M1 26,805

1 M2 PEKERJAAN LANTAI 30X30

38,000 M2 38,000 Keramik WH 2 1.0000 36,000

63,000 ZAK 20,160 PC ( 50 kg ) 0.3200 63,000

115,000 M3 3,450 Pasir Pasang 0.0300 115,000

4,500 KG 59 Semen Warn 0.0130 4,500

37,500 ORG 7,031 Pekerja Teram 0.1875 37,500

50,000 ORG 18,750 Tukang Batu 0.3750 50,000

- ORG - Kepala Tukan 0.0750 -

65,000 ORG 1,222 Mandor 0.0188 65,000

M2 88,672 Jumlah

1 M2 PEKERJAAN KERAMIK DAPUR 20X20

35,000 M2 35,000 Keramik KIA 1.0000 35,000

63,000 ZAK 10,080 PC ( 50 kg ) 0.1600 63,000

115,000 M3 3,450 Pasir Lokal 0.0300 115,000

4,500 KG 59 Semen Warn 0.0130 4,500


50,000 ORG 18,750 Tukang Batu 0.3750 50,000

- ORG - Kepala Tukan 0.0750 -

65,000 ORG 1,222 Mandor 0.0188 65,000

M2 75,592 Jumlah

110,000 M2 110,000

63,000 ZAK 16,380

115,000 M3 3,450

4,500 KG 59

37,500 ORG 9,375

50,000 ORG 30,000

- ORG -

65,000 ORG 1,625

4,414 LS 4,414

M2 175,303

45,000 M2 45,000

63,000 ZAK 16,380

115,000 M3 3,450

4,500 KG 59

37,500 ORG 9,375

50,000 ORG 30,000

- ORG -

65,000 ORG 1,625

4,414 LS 4,414

M2 110,303

120,000 M2 120,000

20,000 M2 20,000

95,000 LBR 32,986

8,000 KG 1,600

18,000 KG 3,600

37,500 ORG 11,250

50,000 ORG 25,000

50,000 ORG 5,000

65,000 ORG 650

350 LS 350

M2 220,436

7,500,000 M3 225,000

20,000 M2 20,000

95,000 LBR 32,986

37,500 ORG 32,500

50,000 ORG 67,500

50,000 ORG 10,000

65,000 ORG 1,300

450 LS 450

M2 389,736

42,000 BT 21,210

63,000 ZAK 3,465

180,000 M3 1,800

4,500 KG 18

37,500 ORG 3,250

50,000 ORG 9,000

- ORG -

65,000 ORG 650

M1 39,393

65,000 BT 71,500

17,000 KG 425

37,500 ORG 938

50,000 ORG 5,000

50,000 ORG 500

65,000 ORG 650

M1 79,013

12,000 KG 3,000

15,000 BH 150

3,500 LBR 1,750

37,500 ORG 3,750

45,000 ORG 6,750

50,000 ORG 1,250

100,000 ORG 10,000

M2 26,650

12,000 KG 3,000

15,000 BH 150

3,500 LBR 1,750

37,500 ORG 7,500

45,000 ORG 13,500

50,000 ORG 1,500

- ORG -

M2 27,400

25,000 KG 4,175

40,000 KG 8,000

3,500 LBR 1,400

15,000 LT 2,250

5,000 BH 250

37,500 ORG 7,500

45,000 ORG 13,500

50,000 ORG 1,500

- ORG -

M2 38,575

35,000 KG 7,000

45,000 KG 15,750

24,000 KG 8,400

5,000 BH 50

12,000 LT 16,800

3,500 LBR 350

37,500 ORG 9,375

45,000 ORG 12,825

50,000 ORG 2,000

- ORG -

M2 72,550

35,000 KG 1,225

45,000 KG 3,375

24,000 KG 1,800

5,000 BH 50

12,000 LT 3,600

3,500 LBR 105

37,500 ORG 3,750

45,000 ORG 4,500

50,000 ORG 750

- ORG -

M1 19,155

35,000 KG 613

45,000 KG 1,688

24,000 KG 900

5,000 BH 25

12,000 LT 1,800

3,500 LBR 53

37,500 ORG 1,875

45,000 ORG 2,250

50,000 ORG 375

- ORG -

M1 9,578

1,800,000 M3 25,200

1,800,000 M3 6,300

17,000 KG 3,740

37,500 ORG 7,031

50,000 ORG 11,250

- ORG -

- ORG -

M2 53,521

54,000 LBR 18,900

3,000 KG 150

20,000 KG 1,000

37,500 ORG 7,500

50,000 ORG 7,500

- ORG -

- ORG -

M2 35,050

7,500,000 M3 187,500

17,000 KG 850

37,500 ORG 11,250

50,000 ORG 10,000

- ORG -

- ORG -

M2 209,600

7,500 BT 8,250

3,000 KG 1,500

37,500 ORG 938

50,000 ORG 2,500

- ORG -

- ORG -

M1 13,188

7,500,000 M3 8,250,000

17,000 KG 42,500

8,000 KG 8,000

37,500 ORG 150,000

50,000 ORG 750,000

- ORG -

- ORG -

M3 9,273,000

7,500,000 M3 375,000

8,000 KG 6,000

11,500 BT 46,000

37,500 ORG 22,500

50,000 ORG 130,000

- ORG -

- ORG -

M2 579,500

4,500,000 M3 67,500

55,000 LBR 110,000

8,000 KG 40

20,000 KG 4,000

37,500 ORG 11,250

50,000 ORG 75,000

- ORG -

- ORG -

M2 267,790 -

7,500,000 M3 127,500

8,000 KG 2,400

7,500,000 M1 168,750

11,500 BT 46,000

35,000 ORG 24,500

50,000 ORG 90,000

- ORG -

- ORG -

M2 459,150

7,500,000 M3 150,000

8,000 KG 4,800

11,500 BT 46,000

35,000 ORG 14,000

50,000 ORG 70,000

- ORG -

- ORG -

M2 284,800

7,500,000 M3 127,500

8,000 KG 2,400

11,500 BT 46,000

35,000 ORG 10,500

50,000 ORG 60,000

- ORG -

- ORG -

M2 246,400

7,500,000 M3 127,500

8,000 KG 2,400

150,000 M1 3,375

11,500 BT 46,000

35,000 ORG 24,500

50,000 ORG 90,000

- ORG -

- ORG -

M2 293,775

15,000 PS 15,000

50,000 ORG 15,000

- ORG -

- ORG -

PS 30,000

35,000 PS 35,000

50,000 ORG 15,000

50,000 ORG 1,000

65,000 ORG 975

PS 51,975

125,000 UNIT 125,000

50,000 ORG 40,000

50,000 ORG 2,000

65,000 ORG 2,600

UNIT 169,600

125,000 PS 125,000

50,000 ORG 10,000

50,000 ORG 1,000

65,000 ORG 650

PS 136,650

20,000 BH 20,000

50,000 ORG 5,000

50,000 ORG 1,000

65,000 ORG 1,300

BH 27,300

20,000 BH 20,000

50,000 ORG 7,500

50,000 ORG 1,250

65,000 ORG 1,625

BH 30,375

17,500 PS 17,500

50,000 ORG 5,000

50,000 ORG 1,500

65,000 ORG 1,625

PS 25,625

58,000 M2 58,000

50,000 ORG 2,500

50,000 ORG 1,750

65,000 ORG 1,625

M2 63,875

125,000 BH 125,000

63,000 ZAK 16,330

600 BH 42,000

180,000 M3 10,440

37,500 ORG 18,750

50,000 ORG 25,000

- ORG -

65,000 ORG 4,225

BH 241,745

75,000 BH 75,000

63,000 ZAK 10,030

180,000 M3 3,600

37,500 ORG 15,000

50,000 ORG 20,000

- ORG -

65,000 ORG 3,900

BH 127,530

25,000 BH 25,000

63,000 ZAK 10,030

180,000 M3 3,600

37,500 ORG 7,500

50,000 ORG 10,000

- ORG -

65,000 ORG 1,950

BH 58,080

1 BH PEKERJAAN KRAN BEBEK

35,000 BH 35,000 Stop Kran 1.0000 45,000

2,500 ZAK 625 Solatip 0.2500 2,500


50,000 ORG 1,500 Tukang Batu 0.0300 50,000

65,000 ORG 195 Mandor 0.0030 65,000

BH 38,445 Jumlah

50,000 BH 50,000 1 BH PEKERJAAN KRAN CABANG

2,500 ZAK 625 Stop Kran 1.0000 45,000

37,500 ORG 1,125 Solatip 0.2500 2,500


65,000 ORG 195 Tukang Batu 0.0300 50,000

BH 53,445 Mandor 0.0030 65,000

Jumlah

50,000 BH 50,000

53,000 ZAK 8,438

80,000 M3 1,600

37,500 ORG 7,500

50,000 ORG 10,000

- ORG -

65,000 ORG 1,950

BH 79,488

1,000,000 UNIT 1,000,000

37,500 ORG 9,375

50,000 ORG 12,500

- ORG -

65,000 ORG 2,600

UNIT 1,024,475

750,000 UNIT 750,000

37,500 ORG 9,375

50,000 ORG 12,500

- ORG -

65,000 ORG 2,600

UNIT 774,475

150,000 UNIT 150,000

37,500 ORG 9,375

50,000 ORG 12,500

- ORG -

65,000 ORG 2,600

UNIT 174,475

45,000 M2 45,450

120,000 M3 12,000

35,000 ORG 8,750

45,000 ORG 22,500

- ORG -

65,000 ORG 195

9,610 LS 9,610

M2 98,505

45,000 KG 45,000

53,000 ZAK 12,550

80,000 M3 1,520

37,500 ORG 9,295

50,000 ORG 9,630

- ORG -

65,000 ORG 1,300

M2 79,295

53,000 ZAK 14,575

80,000 M3 31,040

37,500 ORG 11,375

- ORG -

65,000 ORG 1,300

M2 58,290

110,000 M3 1,760

12,350 M3 7,904

98,210 M2 161,064

26,919 M2 44,147

72,600 M2 11,616

20,000 LS 20,000

BH 246,492

63,000 ZAK 365,400

190,000 M3 157,700

180,000 M3 97,200

35,000 ORG 87,500

45,000 ORG 22,500

- ORG -

65,000 ORG 650

8,650 LS 8,650

M3 739,600

63,000 ZAK 434,448

190,000 M3 153,900

180,000 M3 88,200

35,000 ORG 87,500

45,000 ORG 22,500

- ORG -

65,000 ORG 650

4,014 LS 4,014

M3 791,212

9,000 KG 9,450

15,000 KG 1,500

45,000 ORG 1,125

50,000 ORG 750

50,000 ORG 500

65,000 ORG 325

95 LS 95

KG 13,745

9,000 KG 9,450

15,000 KG 150

45,000 ORG 1,620

50,000 ORG 800

50,000 ORG 550

65,000 ORG 325

155 LS 155

KG 13,050

1,800,000 M3 30,600

350,000 M3 8,400

17,000 KG 6,800

35,000 ORG 4,200

50,000 ORG 7,500

50,000 ORG 7,500

65,000 ORG 3,250

45,000 ORG 5,400

M2 73,650

1,800,000 M3 30,600

95,000 LBR 32,965

17,000 KG 6,800

35,000 ORG 4,200

50,000 ORG 7,500

50,000 ORG 7,500

65,000 ORG 3,250

45,000 ORG 5,400

M2 98,215

1,800,000 M3 30,600

145,000 LBR 50,315

17,000 KG 6,800

35,000 ORG 4,200

50,000 ORG 7,500

50,000 ORG 7,500

65,000 ORG 3,250

45,000 ORG 5,400

M2 115,565

15,000 BH 135,000

350,000 M3 5,600

17,000 KG 8,500

35,000 ORG 5,250

50,000 ORG 10,000

50,000 ORG 10,000

65,000 ORG 1,105

M2 175,455

63,000 ZAK 249,228

180,000 M3 99,000

190,000 M3 176,700

35,000 ORG 70,000

45,000 ORG 22,500

- ORG -

65,000 ORG 650

M3 618,078

255,000 ROLL 33,150

10,000 BT 5,000

1,000 BH 2,000

45,000 ORG 22,500

50,000 ORG 25,000

TTK 87,650

11,000 BH 11,000

45,000 ORG 2,250

50,000 ORG 2,500

BH 15,750

10,000 BH 10,000

45,000 ORG 2,250

50,000 ORG 2,500

BH 14,750

13,000 BH 13,000

45,000 ORG 2,250

50,000 ORG 2,500

BH 17,750

2,500 M1 50,000

10,000 BT 5,000

1,000 BH 1,000

45,000 ORG 22,500

50,000 ORG 25,000

TTK 103,500

35,000 BH 35,000

45,000 ORG 2,250

50,000 ORG 2,500

BH 39,750

2,000 M1 40,000

10,000 BT 5,000

1,000 BH 1,000

45,000 ORG 22,500

50,000 ORG 25,000

BH 93,500

35,000 BH 35,000

45,000 ORG 2,250

50,000 ORG 2,500

BH 39,750

40,000 BH 40,000

45,000 ORG 2,250

50,000 ORG 2,500

BH 44,750

3,500 BH 3,500

45,000 ORG 9,000

50,000 ORG 10,000

UNIT 22,500

20,000 BH 20,000

45,000 ORG 2,250

50,000 ORG 2,500

BH 24,750

200,000 BH 200,000

45,000 ORG 22,500

50,000 ORG 25,000

BH 247,500

9,500 BT 2,375

8,000 BH 4,000

50,000 ORG 5,000

- ORG -

65,000 ORG 1,625

M1 13,000

12,500 BT 3,125

8,000 BH 4,000

50,000 ORG 5,000

- ORG -

65,000 ORG 1,625

M1 13,750

54,500 BT 13,625

8,000 BH 4,000

50,000 ORG 5,000

- ORG -

65,000 ORG 1,625

M1 24,250

74,500 BT 18,625

8,000 BH 4,000

50,000 ORG 5,000

- ORG -

65,000 ORG 1,625

M1 29,250

123,500 BT 30,875

8,000 BH 4,000

50,000 ORG 5,000

- ORG -

65,000 ORG 1,625

M1 41,000

1 M1 PEKERJAAN PASANGAN BAMBU RUCUKAN (LEBAR 50 CM)

1.0000 6,000 M1 6,000

0.0500 35,000 ORG 1,750

0.0100 65,000 ORG 650

M3 8,400

5.0000 2,300 M1 11,500

0.1000 35,000 ORG 3,500

0.1000 50,000 ORG 5,000

M3 20,000

-

-

-

-

-

M2 36,000

ZAK 20,160

M3 3,450

KG 59

ORG 7,031

ORG 18,750

ORG -

ORG 1,222

M2 86,672

M2 35,000

ZAK 10,080

M3 3,450

KG 59

ORG 7,031

ORG 18,750

ORG -

ORG 1,222

M2 75,592

BH 45,000

ZAK 625

ORG 1,125

ORG 1,500

ORG 195

BH 48,445

BH 45,000

ZAK 625

ORG 1,125

ORG 1,500

ORG 195

BH 48,445

PERHITUNGAN BETON BERTULANG

NO. URAIAN HASIL ANALISA HARGA SAT KETERANGAN

1 Hasil Analisa Pekerjaan Cor Beton Site Mix K-175 739,600 M3

2 Hasil Analisa Pekerjaan Cor Beton Site Mix K-225 791,212 M3

3 Hasil Analisa Pekerjaan Besi Beton U-24 13,745 KG

4 Hasil Analisa Pekerjaan Besi Beton U-39 13,050 KG

5 Hasil Analisa Pekerjaan Bekisting Papan 73,650 M2

6 Hasil Analisa Pekerjaan Bekisting Multiplex 9 mm 98,215 M2

7 Hasil Analisa Pekerjaan Bekisting Multiplex 12 mm 115,565 M2

8 Hasil Analisa Pekerjaan Stoot Werk 175,455 M2

A. KOLOM- Beton Site mix K-175 739,600 M3

- Besi Beton U-24 ; 50 x Hasil Analisa 687,250 M3

- Bekisting Papan ( 1 : 0,15 : 0,15 ) x ( 0,15 + 0,15 + 0,15 + 0,15 ) x HA 982,000 M3

- Stoot Werk 175,455 M3

Jumlah 2,334,180 M3

B. BALOK- Beton Site mix K-175 739,600 M3

- Besi Beton U-24 ; 75 x Hasil Analisa 1,030,875 M3

- Bekisting Papan ( 1 : 0,15 : 0,15 ) x ( 0,15 + 0,15 + 0,15 ) x Hasil Analisa 736,500 M3


Jumlah 2,682,430 M3

C. PLAT LANTAI- Beton Site mix K-175 739,600 M3

- Besi Beton U-24 ; 75 x Hasil Analisa 1,030,875 M3

- Bekisting Multiplex ( 1 : 0.12 ) x Hasil Analisa 409,229 M3


Jumlah 2,355,159 M3

D. SLOOF / PONDASI SETEMPAT- Beton Site mix K-175 739,600 M3


- Bekisting Papan ( 1 : 0,15 : 0,2 ) x ( 0,2 + 0,2 ) x Hasil Analisa 491,000 M3

Jumlah 1,917,850 M3

E. RABAT BETON- Beton Site mix K-175 739,600 M3


- Bekisting Multiplex ( 1 : 0.12 ) x Hasil Analisa M3

- Stoot Werk M3

Jumlah 1,426,850 M3

RENCANA ANGGARAN BIAYA PELAKSANAANMESJID SETIA BUDI

PERUMAHAN SETIA BUDI PASAWAHANPENGEMBANG : PT.SETIA BUDI PERSADA

NYANGKOWEK, SUKABUMI

NO. URAIAN PEKERJAAN VOLUME SAT

ANGGARAN BIAYA PEMBANGUNAN

A PEKERJAAN PENGECORAN

1 Pekerjaan Galian Tanah Pondasi Batu Kali (0.6*0.6*0 3.02 M3

2 Pekerjaan Urugan Tanah Kembali ex. Galian 3.02 M3

3 Pekerjaan pemasangan cakar ayam 14.00 bh

4 Pekerjaan Sloof 10/15 2.00 M3

5 Pekerjaan Kolom 30/30 4.41 M3

6 Pekerjaan Ring Balok Struktur 15/25 4.00 M3

7 Pekerjaan Dak Beton t = 10 cm 13.50 M3

8 Pekerjaan Lisplank t=8cm tinggi=30cm 1.08 M3

9 Bongkaran keramik lama 1.00 Ls

10 keramik lantai di bawah dak-an 135.00 M2

11 Bongkaran Dak Existing 1.00 Ls

B PEMBUATAN WC PUTRI

1 Pekerjaan persiapan (bongkaran) 1.00 Ls

2 Pasangan bata 9.00 M2

3 Plesteran + acian 18.00 M2

4 Instalasi Air + Acecories 1.00 Ls

5 Keramik Lantai dan Dinding 18.00 M2

6 Pintu Pvc 1.00 bh

C PENAMBAHAN RUANG MESJID

1 Bongkaran kusen lama 1.00 Ls

2 Kusen 5.00 M1

3 Daun Pintu 1.00 bh

D PERBAIKAN GUDANG

1 Pengecetan ulang 60.00 M2

2 Kusen 5.00 M1


E GAPURA DEPAN

1 Kolom 30*30 1.00 M3

2 Balok 15*25 0.50 M3

3 Cat 9.60 M2

F PAGAR LUAR

1 Pagar hollow 44.00 M2

F PEKERJAAN TAMBAHAN

1 Karpet Sajadah 85.00 M2

2 Mimbar 1.00 bh

3 Speaker sistem 1.00 Set

4 Pengecetan ulang ruang mesjid dalam 180.00 M2

L PEKERJAAN LUAR BANGUNAN

1 Pekerjaan Paving Depan 200.00 M2

TOTAL

TOTAL NILAI PEKERJAAN

CATATAN:

HARGA PER BULAN SEPTEMBER 2012

RENCANA ANGGARAN BIAYA PELAKSANAANMESJID SETIA BUDI



HARGA SAT SUB TOTAL JUMLAH

12,350 37,346 n.galian 14 8,035 24,298

172,089 2,409,246

1,917,850 3,835,700

2,334,180 10,293,734 n.kolom 14 2,682,430 10,729,720

2,355,159 31,794,649 area dak 135 2,355,159 2,543,572 p. lisplank 45 320,000 320,000

88,672 11,970,686

640,000 640,000

74,598,951

480,000 480,000

65,150 586,350

38,043 684,781

1,000,000 1,000,000

86,672 1,560,092

200,000 200,000

4,511,223

80,000 80,000

80,000 400,000

400,000 400,000

880,000

26,650 1,599,000

80,000 400,000

400,000 400,000

2,399,000

2,334,180 2,334,180

2,682,430 1,341,215

26,650 255,840

3,931,235

350,000 15,400,000

15,400,000

50,000 4,250,000

1,000,000 1,000,000

2,000,000 2,000,000

26,650 4,797,000 1857250

12,047,000 1391800

105,000 21,000,000

21,000,000

TOTAL 134,767,409TOTAL NILAI PEKERJAAN #REF! 134,767,409

Bandung, 16 Mei 2013Dibuat Oleh,

Aditya Rahman, A.MdSite Manager

OPNAMANMESJID SETIA BUDI



NO. URAIAN PEKERJAAN VOLUME SAT

ANGGARAN BIAYA PEMBANGUNAN

A PEKERJAAN PENGECORAN

1 Pekerjaan Galian Tanah Pondasi Batu Kali (0.6*0.6*0 3.02 M3

2 Pekerjaan Urugan Tanah Kembali ex. Galian 3.02 M3

3 Pekerjaan pemasangan cakar ayam 14.00 bh

4 Pekerjaan Sloof 10/15 2.00 M3

5 Pekerjaan Kolom 30/30 4.41 M3

6 Pekerjaan Ring Balok Struktur 15/25 4.00 M3

7 Pekerjaan Dak Beton t = 10 cm 13.50 M3

8 Pekerjaan Lisplank t=8cm tinggi=30cm 1.08 M3

9 Bongkaran keramik lama 1.00 Ls

10 keramik lantai di bawah dak-an 135.00 M2

11 Bongkaran Dak Existing 1.00 Ls

B PEMBUATAN WC PUTRI

1 Pekerjaan persiapan (bongkaran) 1.00 Ls

2 Pasangan bata 9.00 M2

3 Plesteran + acian 18.00 M2

4 Instalasi Air + Acecories 1.00 Ls

5 Keramik Lantai dan Dinding 18.00 M2

6 Pintu Pvc 1.00 bh

C PENAMBAHAN RUANG MESJID

1 Bongkaran kusen lama 1.00 Ls

2 Kusen 5.00 M1


D PERBAIKAN GUDANG

1 Pengecetan ulang 60.00 M2

2 Kusen 5.00 M1


E GAPURA DEPAN

1 Kolom 30*30 1.00 M3

2 Balok 15*25 0.50 M3

3 Cat 9.60 M2

F PAGAR LUAR

1 Pagar hollow 44.00 M2

F PEKERJAAN TAMBAHAN

1 Karpet Sajadah 85.00 M2

2 Mimbar 1.00 bh

3 Speaker sistem 1.00 Set

4 Pengecetan ulang ruang mesjid dalam 180.00 M2

L PEKERJAAN LUAR BANGUNAN

1 Pekerjaan Paving Depan 200.00 M2

TOTAL

CATATAN:

HARGA PER BULAN SEPTEMBER 2012

OPNAMANMESJID SETIA BUDI



HARGA SAT SUB TOTAL BOBOT PROSENTASEPROGRESS

XZ

12,350 37,346 0.028 100 0.028 n.galian

8,035 24,298 0.018 100 0.018

172,089 2,409,246 1.788 100 1.788

1,917,850 3,835,700 2.846 100 2.846

2,334,180 10,293,734 7.638 100 7.638 n.kolom

2,682,430 10,729,720 7.962 -

2,355,159 31,794,649 23.592 - area dak

2,355,159 2,543,572 1.887 - p. lisplank

320,000 320,000 0.237 -

88,672 11,970,686 8.882 -

640,000 640,000 0.475 -

480,000 480,000 0.356 -

65,150 586,350 0.435 -

38,043 684,781 0.508 -

1,000,000 1,000,000 0.742 -

86,672 1,560,092 1.158 -

200,000 200,000 0.148 -

80,000 80,000 0.059 -

80,000 400,000 0.297 -

400,000 400,000 0.297 -

26,650 1,599,000 1.186 -

80,000 400,000 0.297 -

400,000 400,000 0.297 -

2,334,180 2,334,180 1.732 -

2,682,430 1,341,215 0.995 -

26,650 255,840 0.190 -

350,000 15,400,000 11.427 -

50,000 4,250,000 3.154 -

1,000,000 1,000,000 0.742 -

2,000,000 2,000,000 1.484 -

26,650 4,797,000 3.559 - 1857250

1391800

105,000 21,000,000 15.582 -

TOTAL 12.318

#REF!

Bandung, 11 Juni 2013Dibuat Oleh,

Aditya Rahman, A.MdSite Manager

14

14

13545

rab perbaikan masjid

Documents