NO
: Olakile
: Boawae
: Nagekeo
:NTT
JUMLAH
HARGA
URAIAN KEGIATAN
Lokasi
: Lingkungan Wolowawo
Program
: PPIP 2012
Jenis Kegiatan
Ukuran/Dimensi
: 800 M
BOBOT
(%)
(Rp)
OKTOBER
2
3
WAKTU PELAKSANAA
NOVEMBER
2
3
0.17
0.17
0.17
0.17
0.17
0.17
0.52
0.52
0.52
0.52
5.97
5.97
5.97
6.65
10.63
6.14
16.77
6.14
22.90
5,000,000.00
2.00
0.17
PEKERJAAN PERSIAPAN
3,112,000.00
1.24
1.24
6,465,600.00
2.59
0.52
104,459,230.40
41.78
PEKERJAAN BETON
130,963,331.49
52.39
Jumlah
250,000,161.89
100.00
Bobot/minggu
Bobot Kumulatif
1.93
1.93
0.68
2.61
0.68
3.30
0.68
3.98
Dibuat Oleh :
FM Teknik
Ketua OMS
Paulus pedha
RDESAAN ( PPIP )
AGEKEO
AAN
WAKTU PELAKSANAAN
MBER
4
1
0.17
0.17
DESEMBER
2
3
0.17
0.17
0.17
JANUARI
2
3
Ket
4
100
50
5.97
6.14
29.04
Dibuat Oleh :
5.97
6.14
35.18
5.97
6.14
41.31
5.97
SERAH TERIMA
MASA
INFRASTRUKTUR
PEMELIHARAAN
26.19
26.19
32.33
73.64
26.36
100.00
Kader Desa
Xaverius Molo
:
:
:
:
URAIAN
NTT
Nagekeo
Boawae
Olakile
PEKERJAAN
No. RAB
Program
Jenis Kegiatan
Ukuran/Dimensi
:
: PPIP 2012
: Rabat Beton & Duiker 2 Unit
: 800 M
SATUAN VOLUME
HARGA SATUAN
( Rp )
I OPERASIONAL O M S
1 Administrasi dan Dokumentasi
Ls
1.00
5,000,000.00
Jumlah
II
1
2
3
PEKERJAAN PERSIAPAN
Pembuatan Papan Program
Pembuatan Tugu Program
Penyediaan Alat Bantu
Ls
Ls
Ls
1.00
2.00
1.00
212,000.00
200,000.00
1,500,000.00
Ls
1.00
1,000,000.00
Jumlah
48.00
129,000.00
22.80
12,000.00
Jumlah
IV
4
5
6
7
M
M2
M2
M2
240.00
120.00
12.72
8.48
263,400.00
263,400.00
498,160.00
388,990.00
Jumlah
V PEKERJAAN BETON
1 Pekerjaan Rabat Beton
2 Pekerjaan Beton Bertulang Untuk Plat Duiker
M
M
180.00
2.64
701,693.75
1,764,566.85
Jumlah
JUMLAH TOTAL
DIBULATKAN
Diperiksa Oleh
FM Teknik
Ketua OMS
Anselmus Lenga
Diverifikasi oleh
TAMK
Yohanes A. R. Sakawatu, ST
Mengetahui Oleh
SATKER Kab. Nagekeo
SAAN ( PPIP )
KEO
JUMLAH HARGA
( Rp )
5,000,000.00
5,000,000.00
212,000.00
400,000.00
1,500,000.00
1,000,000.00
3,112,000.00
6,192,000.00
273,600.00
6,465,600.00
63,216,000.00
31,608,000.00
6,336,595.20
3,298,635.20
104,459,230.40
126,304,875.00
4,658,456.49
130,963,331.49
250,000,161.89
250,000,000.00
uat Oleh
M.Si
I
49
Kader Desa
Xaverius Molo
Mengetahui Oleh
SATKER Kab. Nagekeo
DRA
Panjang :
415 m
833
261.45 M3
Luas Luar
0.63
Luas Dalam
0.25
Luas Drainase
0.38
157.70 M3
83.00 m2
166.00 m2
207.50 m2
207.50 m2
83.00 m2
747.00 M2
Galian Tanah
698.26
Plesteran
375.06
1,792.00 M2
1
0.2
0.6
0.2
0.4
0.5
0.2
0.8
DUIKER
0.35
0.2
Pas. Pondasi
0.15
0.15
leuning
p:
0.2
1.40
0.2
0.6
1.2
0.2
0.2
0.4
Beton bertulang
0.5
0.7
0.5
1.10
1.7
Panjang :
Vol. Galian :
6.00
11.40
m
m3
2.40 m3
2.70 m3
0.84 m3
0.42
6.36 m3
1.32
m3
b
c
A
5.94
6.36
Plesteran :
2.80 m2
0.84 m2
0.6 m2
4.24
m2
0
e
1.00
DUIKER
Galian
Pondasi
pas batu
Plat Beton
plester Lening
Talud
Galian
Pas Batu
5.28 m3
0.2 m3
0.45
3.36
0.24
1.17
1.8
0.2475
7.27 m3
0.72 m3
2.98 m2
0.2 m3
0.2
0.1
0.2
0.5 m3
0.30
1.00
1.30 m2
Plesteran
351.45 kg
Besi Beton
Diameter (Dim)
Kg/Staf
14.00
12.44
12.00
10.68
10.00
8.00
8.00
4.66
6.00
2.46
Total besi
Jrk (m)
0.20
0.15
M
9.00
9.00
9.00
9.00
9.00
43.93 batang
28.25
32.91
43.93
75.42
142.87
14.64 btg/duiker
L (m)
6.00
9.42
10.97
7.32
25.14
47.62
Luas Trapesium :
L = 1/2 x t x (Jumlah sisi sejajar)
Total
6.98
DRAINASE
Panjang :
Galian Tanah
418 m
436.81 M3
771
828
0.63
252
Luas Luar
1.05
Luas Dalam
0.53
Luas Drainase
0.52
217.36 M3
83.60 m2
137
250.80 m2
292
313.50 m2
313.50 m2
83.60 m2
1,045.00 M2
Plesteran
57
167.20 M2
1.2
0.2
0.8
0.6
0.70
0.2
t : 0.5
l : 0.3
0.2
0.20
6.00
250,000,486.34
0.25
0.75
0.2
0.95
1.8
0.63
0.25
0.38
0.15
0.80
12-15
varian
1,8 4,
1,10 9
1,10
7
7
15
sketsa tulangan
2.4
Tulangan Pokok
Dueker 2 x 2 x 5
12-15
4.9
25
7
4,
9
Jumlah
Tulangan Bagi
2.3
25
12-15
7
2.3
II
Jumlah
Jumlah Total = ( I + II )
Deuker 2x2x5
plat =
pxIxt
= 0.3 x 2.4 x 5
=
3.6
2.40
0.20
0.30
dmen (A)=
(a+b)
xpx2
0.4 +0.8 1.2 x 5 x
x
2
2
2
xT
1.5
0.20
A1
A
7.2
0.50
pxlxtx2
= 5 x 0.5 x 0.8x 2
=
4
Pondasi (B)
B
0.80
A1 = p x l x t x 2
= 5 x 0.2 x 0.3x 2
=
0.6
2.
8
0.8
2.00
0.4
1.5 M3
Lening
volume =p x l x b
=
0.224
7
715
Panjang
Jumlah
Total
Potongan
Panjang
Potongan ( M' ) (Jarak 15
cm)
Potongan (M)
7
7
25
7
7
25
5 = (3 x 4)
12
5.29
16.00
12
5.29
16.00
10.58
32.00
84.64
84.64
Berat
Bruto (Kg)
Standard
7 = (5 x 6)
0.887
75.08
0.887
75.08
169.28
150.15
12
2.19
33.33
73.00
0.887
64.75
12
2.19
33.33
73.00
0.887
64.75
4.38
66.67
14.96
98.67
Deuker 1.5 x 1.5 x 5
plat =
pxIxt
= 0.2 x 1.2 x 5
=
1.2
Abudmen (A)=
(a+b)
xT
146.00
315.28
xpx2
0.2 +0.5
x
2
2.25
0.6 x 5 x 2
=
Pondasi (B) =p
xlxtx2
= 5 x 0.5 x 0.5 x 2
=
2.5
0.20
Berat
1 M' (Kg)
A1 = p x l x t x 2
= 0.15 x 0.2 x 5 x 2
=
0.3
A + B+A1
=
5.05
xlxt
= 5 x 0.8 x 0.15
129.50
279.65
m3
0.6
Ket (Staff)
7 = (5/12 p. besi)
7.05
7.05
14.11
6.08
6.08
12.17
26.27
: Kabupaten Nagekeo
Program
Pekerjaan
: Duiker
Lokasi
: Lingkungan Wolowawo
Tahun Anggaran
: 2012
Item pekerjaan
Satuan
: M3
Kwantitas
NO.
A
URAIAN
22.80
TOTAL
SATUAN
TENAGA KERJA
- Pekerja
- Mandor
HARGA
SATUAN
(Rp)
Koefisien
HOK
HOK
0.400
0.040
30,000.00
-
JUMLAH A
BAHAN
JUMLAH B
PERALATAN
- Alat Bantu
Set
JUMLAH C
D
JUMLAH A + B + C
TOTAL
:
:
:
:
:
:
Satuan
: M3
Kwantitas
NO.
A
URAIAN
UPAH
- Pekerja
- Tukang Batu
- Mandor
Kabupaten Nagekeo
Pembangunan Infrastruktur Perdesaan
Duiker
Lingkungan Wolowawo
2012
Pasangan Batu 1 : 5
12.72
SATUAN
HOK
HOK
HOK
TOTAL
KOEFISIEN
1.50
0.60
0.08
HARGA
SATUAN
(Rp)
30,000.00
35,000.00
-
- Kepala Tukang
JUMLAH A
BAHAN
- Semen Portland
HOK
0.06
Zak
2.72
58,000.00
- Pasir Pasang
0.54
100,000.00
1.10
200,000.00
3
3
JUMLAH B
C
PERALATAN
- Alat Bantu
Set
JUMLAH C
D
JUMLAH A + B + C
TOTAL JUMLAH
:
:
:
:
:
:
:
Kwantitas
NO.
A
URAIAN
UPAH
- Pekerja
- Tukang
- Mandor
- Kepala Tukang
JUMLAH A
Kabupaten Nagekeo
Pembangunan Infrastruktur Perdesaan
Duiker
Lingkungan Wolowawo
2012
Plesteran 1 : 3
M2
8.48
SATUAN
HOK
HOK
HOK
HOK
TOTAL
KOEFISIEN
HARGA
SATUAN
(Rp)
0.2000
0.1500
0.0100
0.0150
30,000.00
35,000.00
-
0.019
6.480
100,000.00
58,000.00
BAHAN
Pasir
Semen
M3
Zak
JUMLAH B
C
PERALATAN
- Concrete mixer
- Alat Bantu
jam
Set
JUMLAH C
D
JUMLAH A + B + C
TOTAL JUMLAH
Pemerintah
Program
Pekerjaan
Lokasi
Tahun Anggaran
Item pekerjaan
:
:
:
:
:
:
Satuan
Kwantitas
: M3
:
NO.
A
URAIAN
Kabupaten Nagekeo
Pembangunan Infrastruktur Perdesaan
Duiker
Lingkungan Wolowawo
2012
Campuran Beton 1 : 2 : 3
SATUAN
UPAH
- Pekerja
- Tukang
- Mandor
- Kepala Tukang
JUMLAH A
BAHAN
TOTAL
KOEFISIEN
HARGA
SATUAN
(Rp)
HOK
HOK
HOK
HOK
2.0000
0.3500
1.0000
0.0350
30,000.00
35,000.00
-
Kerikil
M3
0.8100
280,000.00
Pasir
Semen
M3
Zak
0.5400
6.7200
100,000.00
58,000.00
Kg
Kg
85.7852
1.0000
10,000.00
15,000.00
HOK
HOK
HOK
HOK
0.0070
0.0070
0.0003
0.0007
30,000.00
35,000.00
-
M3
Kg
0.0400
0.3000
2,200,000.00
15,000.00
HOK
HOK
HOK
HOK
0.5200
0.2600
0.0260
0.03
30,000.00
35,000.00
-
jam
Set
1.00
-
31,250.00
-
2.64
JUMLAH A + B + C
TOTAL JUMLAH
12
AN
Rp
273,600.00
HARGA
SATUAN ANALISA
(Rp)
12,000.00
-
9.12
0.91
12,000.00
12,000.00
12,000.00
AN
Rp
6,336,595.20
HARGA
SATUAN ANALISA
(Rp)
45,000.00
21,000.00
-
19.08
7.63
0.95
66,000.00
0.76
157,760.00
34.60
54,400.00
6.92
220,000.00
13.99
432,160.00
498,160.00
498,160.00
AN
UAN
Rp
3,298,635.20
HARGA
SATUAN ANALISA
(Rp)
6,000.00
5,250.00
11,250.00
1,900.00
375,840.00
377,740.00
388,990.00
388,990.00
1.70
1.27
0.08
0.13
0.16
54.95
Rp
4,658,456.49
HARGA
SATUAN ANALISA
(Rp)
60,000.00
12,250.00
72,250.00
5.28
0.92
2.64
0.0924
226,800.00
2.14
54,000.00
389,760.00
1.43
17.74
857,851.85
15,000.00
210.00
245.00
88,000.00
4,500.00
15,600.00
9,100.00
1,661,066.85
31,250.00
31,250.00
1,764,566.85
1,764,566.85
226.47
2.64
0.02
0.02
0.00
0.001848
0.11
0.79
1.37
0.69
0.07
0.06864
2.64
250,000,161.89
250,000,161.89
DRAINASE
Panjang :
1650 m
Galian Tanah
635.25 M3
=
=
=
0.36
0.14
0.22
358.88 M3
Plesteran
=
=
=
=
=
247.50
495.00
660.00
660.00
247.50
m2
m2
m2
m2
m2
2,310.00 M2
495.00 M2
0.7
0.15
0.4
0.15
0.3
0.4
0.15
0.6
DUIKER
0.35
0.2
Pas. Pondasi
0.15
0.15
lening
0.2
p:
1.40
0.2
0.6
1.2
0.2
0.2
0.4
Beton bertulang
0.5
0.7
0.5
1.10
1.7
Panjang :
Vol. Galian :
6.00
11.4 m3
2.4 m3
3.36 m3
0.72 m3
0.84 m3
- m3
7.32 m3
1.32
m3
b
c
A
Plesteran :
2.80 m2
0.84 m2
0.6 m2
4.24
m2
12.00
Besi
6
8
10
12
16
19
22
25
1.00
Kg/m
1 btg 12 m (kg) harga/staf harga/kg
jmlh (btg)
0.220
2.64
0.393
4.72
0.620
7.44 72,000.00
9,677.42
79.34
0.887
10.64 120000.00 11,273.96
55.46
1.580
18.96
200000 10,548.52
31.13
2.230
26.76
2.980
35.76
3.850
46.2
RABAT BETON
3.00
2.60
0.12
0.32
0.2
0.2
Panjang :
0m
Galian Tanah :
0 m3
0 m3
Vol. Rabat :
m3
CROSSWAY
0.12
0.25
1
5
0.37
Lebar :
3.00
m
0.2
Galian Tanah :
3.75
m3
0.74
m3
Vol. Rabat :
1.56
m3
Luas Trapesium :
L = 1/2 x t x (Jumlah sisi sejajar)
DUIKER
0.5
0.70
0.5
0.5
5.30
7.80
0.80
1.20
0.4
0.7
1.00
1.50
4.75
1.50
0.3
0.2
4.75
1.50
Galian Tanah :
Galian pondasi plat duiker :
Galian pondasi tembok penyokong :
12.3
19.04
65.40
Pas. Batu :
Timbunan tanah :
Pas Beton Bertulang :
Plat duiker
Tembok penyokong
Total pas. Beton bertulang :
1.17
96.327
27.2
124.70 m3
137.8125 m3
3.18 m3
0.225
3.40 m3
0.7
plesteran :
Lening duiker
atas
Depan/blkng
samping
Pengaman duiker
atas
Depan
samping
Jumlah
pondasi duiker
atas
depan
pondasi tembok penyokong
atas
samping
Jumlah
Total
2.34
7.80
1.80
11.94
0.45
3
3
6.45
18.39 m2
8.2
47.56
55.76
8.34
176.4
184.74
240.50 m2
0.55
t : 0.5
l : 0.3
0.2
jrk memnjng
per duiker
pnjng besi
0.15
56.00
jrk melintang
0.2
42.00
Jumlah
98.00
10.89
17.82
2.6
2.50
0.5
0.25
0.25
5.3
0.5
0.1
0.20
1.20
6.30
1.50
0.30
2.5
0.70
1.00
4.75
1.50
4.50
14.00
17.00
A
0.7
0.3
3.50
1.00
B
3.10
6.95
17.00
0.5
5.50
0.9333333
6.00
6.93
batang/9m
3.50
0.3
0.5
6.30
0.1
0.20
1.20
0.3
4.10
5.50
0.7
PLAT DUIKER
Plat Tebal 20
( 500 X 100 )
Besi diameter 12 6.6666667
Besi diameter 10 33.333333
Besi diameter 12
Besi diameter 10
2.34
8.34
0.8 153.40644
1 191.7581 kg
Bakesting
P
L
5
1
7 bh
27 bh
16.38 m'
225.18 m'
0.888
0.616667
0,20
Pas.
1,10
1,50
0,40
0,40
0,50
0,40
0,10
0,30
P
L
T
kg/m'
kg/m'
500
100
0.15
14.545 kg
138.861 kg
Jrak
15
2.98
###
0,40
0,50
Format 5.1
Tahun Anggaran
2012
Propinsi
Nusa Tenggara Timur
Kabupaten
Nagekeo
Kecamatan
Boawae
Desa
Olakile
Jenis Prasarana
Duiker
Lokasi
Dusun Wolowawo
Judul Gambar
Konstruksi Duiker
Dibuat Oleh
OMS Kelurahan Olakile
Diperiksa Oleh
Fasilitator Teknik
( Patrianus Jema, SH )
Lembar ke
dari
0.35
Format 5.1Program
1.40
Tahun Anggaran
2012
Lening
0,15
0,50
0,20
0,60
1.20
Pas. Batu 1 : 5
Propinsi
Nusa Tenggara Timur
Kabupaten
Nagekeo
Kecamatan
Boawae
0,20
0,20
0,20
0,50
Desa/Kelurahan
Olakile
0,20
Jenis Prasarana
Konstruksi Duiker
0,50
0,70
1,70
Potongan
BB
N0 Scale
A
0,50
0,30
Lokasi
Lingkungan Wolowawo
Lening
Beton Bertulang 1:2:3
Judul Gambar
Konstruksi Duiker
Pas. Batu 1 : 5
Dibuat Oleh
OMS Kelurahan Olakile
0,30
0,20
B
5,00
3,40
1.20
Anselmus Lenga
0,60
Diperiksa Oleh
Fasilitator Teknik
0,20
0,20
0,30
1,40
5,00
Denah
Duiker Potongan
A
A
N0 Scale
N0 Scale
N0 Scale
Potongan
A
A
N0 Scale
Format 5.1
3,00
Rabat Beton 1:3:5
Potongan
A
A
N0 Scale
B
3,00
Tahun Anggaran
2011
Propinsi
Nusa Tenggara Timur
Kabupaten
Nagekeo
Kecamatan
Aesesa Selatan
Desa
Langedhawe
Jenis Prasarana
Rabat Beton
Lokasi
Desa Langedhawe
Judul Gambar
Konstruksi Rabat Beton
Dibuat Oleh
OMS Desa Langedhawe
0,10
Denah
Rabat
Beton
N0 Scale
0,20
Marianus Kely Ae
Diperiksa Oleh
Fasilitator Teknik
Potongan
B
B
N0 Scale
( Patrianus Jema, SH )
Lembar ke
dari
Format 5.1
Rencana
Duiker
Dusun
Tasikapa
Lokasi Rabat
Beton
Marianus Kely Ae
Diperiksa Oleh
Fasilitator Teknik
Patrianus Jema, SH
Lembar ke
dari
0,15
1,10
0,70
0,15
0,20
0,30
pot. bak
pembagi
air
N0 Scale
0,20
0,40
1,10
Lokasi
Seso
Judul Gambar
bak pembagi air
Dibuat Oleh
OMS Desa Seso
enah N0
bakScale
pembagi air
Urugan Tanah
0,40
0,75
(Hendrik Dolu)
Diperiksa Oleh
Fasilitator Teknik
Aanstamping
0,15
0,20
0,15 0,20
0,30
0,20
0,15
1,00
1,10
(Yohanes Mari)
Lembar ke
dari
RABAT BETON
0.50
1.25
1.25
0.09
0.26
0.05
0.10
0.02
3m
Panjang :
Vol. Urugan Pasir
Vol.Pas.Batu 5/7
Vol. Pas.Batu 10/15
Vol. Rabat :
800 m
48 m3
120.00
m3
240.00 m3
180.00
m3
BAT BETON
Program :
Kelurahan :
Kecamatan:
Kabupaten:
Propinsi :
TAMK
:
Fasilitator :
PPIP 2012
Olakile
Boawae
Nagekeo
NTT
Yohanes A. R. Sakawatu, ST
Vinsensius M.R.B. Seba, ST
Ketua OMS :
Kader Desa:
Kades
:
Anselmus Lenga
Piter Lamalouk
Anggela Wea
Leonardus Loku, Amd
Nip : 19741110 200801 1 024
Pekerjaan :
Ukuran
:
Lokasi
:
Propinsi
Kabupaten
Kecamatan
Kelurahan
:
:
:
:
NTT
Nagekeo
Boawae
Olakile
No. RAB :
Program PPIP 2012
Pekerjaan : Rabat Beton & Du
Ukuran
: 800 m
VOLUME
NO
URAIAN
Dari
Dana
I OPERASIONAL OMS
1 Administrasi & Documentasi
Satuan
HARGA
SATUAN
(Rp)
Dari
Swadaya
Total
1.00
Ls
5,000,000.00
Sub Total 1)
1.00
II PEK. PERSIAPAN
1
2
3
4
1.00
2.00
1.00
1.00
1.00
2.00
1.00
1.00
Ls
Ls
Ls
Ls
212,000.00
200,000.00
1,500,000.00
1,000,000.00
Sub Total 2)
301.99
159.71
1,088.29
144.00
226.47
2.64
1.55
0.79
158.74
M3
M3
Zak
M3
kg
kg
M3
301.99
159.71
1088.29
144.00
226.47
2.64
1.55
0.79
158.74
200,000.00
100,000.00
58,000.00
200,000.00
10,000.00
15,000.00
2,200,000.00
15,000.00
280,000.00
Sub Total 3)
84.11
84.11
Jam
31,250.00
Sub Total 4)
628.77
55.53
Hok
Hok
30,000.00
35,000.00
Sub Total 5)
III BAHAN
1
2
3
4
5
6
7
8
9
M3
IV ALAT
2 Concret Mixer
V UPAH
1 Pekerja
2 Tukang
628.77
55.53
TOTAL BIAYA
SUMBER DANA
Di Periksa Oleh
FM Teknik
Dibuat Oleh
Ketua OMS
Anselmus Lenga
Kader De
Piter Lamal
Diverifikasi oleh
TAMK
Mengetahui Oleh
SATKER Kab. Nagekeo
Yohanes A. R. Sakawatu, ST
AN ( PPIP )
O
JUMLAH
TOTAL
(Rp)
5,000,000.00
5,000,000.00
212,000.00
400,000.00
1,500,000.00
1,000,000.00
3,112,000.00
60,398,400.00
15,970,640.00
63,120,796.80
28,800,000.00
2,264,728.89
39,600.00
3,400,320.00
11,880.00
44,446,752.00
###
2,628,375.00
2,628,375.00
18,863,018.40
1,943,650.80
20,806,669.20
###
###
-
Oleh
Kader Desa
Piter Lamalouk
NTT
Nagekeo
Boawae
Olakile
TOTAL HARGA
NO
PEKERJAAN
(RP)
1
2
4
5
OPERASIONAL O M S
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH & URUGAN
PEKERJAAN PAS. BATU & PLESTERAN
PEKERJAAN BETON
5,000,000.00
3,112,000.00
6,465,600.00
104,459,230.40
130,963,331.49
250,000,161.89
250,000,161.89
DIBULATKAN
###
Diperiksa Oleh :
Dibuat Oleh
FM Teknik
Ketua OMS
Kader Desa
Anselmus Lenga
Piter Lamalouk
Propinsi
Kabupaten
Kecamatan
:NTT
: Nagekeo
: Boawae
Desa
Olakile
NO
URAIAN
SAT
SPL I
I. Upah
1
Pekerja
2
Tukang Batu
3
Kepala Tukang
4
Mandor
II. Bahan
1
Batu Pecah 2/3
2
Batu pecah 5/7
3
Batu Gunung 10/15
4
Besi 10'
5
Besi 12'
6
Kawat ikat
7
8
9
Pasir pasangan
Papan Perancah
Paku
10 S e m e n
III. Alat
1
Concrete Mixer
2
Exavator
3
Alat Bantu
4
Mobilisasi/Demobilisasi Exavator
HARGA SATUAN
HASIL SURVEY
SPL II
SPL III
Hok
Hok
Hok
Hok
M3
M3
M3
Kg
Kg
Kg
M3
M3
Kg
Zak
Jam
Jam
Ls
Ls
Diverifikasi oleh
Di Periksa Oleh
TAMK
FM Teknik
Yohanes A. R. Sakawatu, ST
ERDESAAN ( PPIP )
NAGEKEO
DAN ALAT
ATUAN
REALISASI
PELAKSANAA KETERANGAN
N
30,000.00
35,000.00
40,000.00
45,000.00
280,000.00
200,000.00
200,000.00 Harga Sudah
10,000.00
10,000.00
15,000.00
100,000.00
2,200,000.00
15,000.00
58,000.00
Termasuk
Ongkos
Angkut
31,250.00
625,000.00
1,000.00
12,000,000.00
Dibuat Oleh
Ketua OMS
Anselmus Lenga
:
:
:
:
:
:
Satuan
Kwantitas
: M3
:
180.00
NO.
A
URAIAN
UPAH
- Pekerja
- Tukang
Kabupaten Nagekeo
Pembangunan Infrastruktur Perdesaan
Jalan Rabat
Kelewae
2012
Rabat Beton 1 : 3 : 5
SATUAN
HOK
HOK
TOTAL
KOEFISIEN
1.65
0.25
HARGA
SATUAN
(Rp)
30,000.00
35,000.00
Rp126,304,875.00
HARGA
SATUAN ANALISA
(Rp)
49,500.00
8,750.00
JUMLAH A
BAHAN
- Semen
58,250.00
Kg
5.45
58,000.00
316,100.00
- Pasir
0.52
100,000.00
52,000.00
0.87
280,000.00
243,600.00
- Papan Perancah
0.01
2,200,000.00
17,600.00
JUMLAH B
PERALATAN
- Concrete mixer
JUMLAH C
3
3
629,300.00
Jam
0.45
31,250.00
14,143.75
14,143.75
JUMLAH A + B + C
701,693.75
TOTAL JUMLAH
701,693.75
NO.
URAIAN PEKERJAAN
An.3
An.4
An.7
An.8
An.9
JUMLAH
SATUAN
HA
@ Rp
@ Rp
25,000.00 @ Rp
36,000.00 @ Rp
JUMLAH
@ Rp
@
@
@
@
@
@
@
###
###
18,500.00
25,000.00
36,000.00
36,000.00
33,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
25,000.00
36,000.00
JUMLAH
= Rp
= Rp
25,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
@ Rp
@ Rp
25,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
@ Rp
@ Rp
@ Rp
25,000.00
25,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
1 M3 Urugan Pasir
1.2000 M3 Pasir Urug
0.3000 Oh Pekerja
0.0100 Oh Mandor
@ Rp
@ Rp
@ Rp
100,000.00
25,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
1 M3 Urugan Tanah
1.2000 M3 Tanah Urug
0.3000 Oh Pekerja
0.0100 Oh Mandor
@ Rp
@ Rp
@ Rp
25,000.00
25,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
1 M3 Urugan Tanah
1.2000 M3
0.3000 Oh
0.0100 Oh
@ Rp
@ Rp
@ Rp
25,000.00
25,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
80,000.00
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
HARGA
1 M3 Urugan Tanah
1.2000 M3
0.2500 Oh
0.0250 Oh
Urug
Tanah Urug
Pekerja
Mandor
Humus
Tanah Urug
Pekerja
Mandor
0.3000
0.7800
0.3900
0.0390
0.0390
NO.
M3
Oh
Oh
Oh
Oh
Pasir Urug
Pekerja
Tukang Batu
Kepala Tukang
Mandor
URAIAN PEKERJAAN
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
HARGA
An.11 1 M
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
JUMLAH
SATUAN
2
3
100,000.00
25,000.00
31,000.00
36,000.00
36,000.00
JUMLAH
HAR
120,000.00
150,000.00
1,100.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
650.00
150,000.00
1,100.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
An.13 1 M2 Pas. Tembok Batu Merah Tebal 1/2 Bata, Camp. 1 pc : 5 psr
70.0000 Bh Batu Bata
@ Rp
650.00
3
0.0450 M Pasir Pasang
@ Rp
150,000.00
9.6800 Kg Porland Cement
@ Rp
1,100.00
0.3200 Oh Pekerja
@ Rp
25,000.00
0.0150 Oh Mandor
@ Rp
36,000.00
0.1000 Oh Tukang Batu
@ Rp
31,000.00
0.0100 Oh Kepala Tukang
@ Rp
36,000.00
JUMLAH
An.14 1 M2 Plesteran Traasram Camp. 1 Pc : 3 Psr tbl. 15 mm
0.0230 M3 Pasir Pasang
@ Rp
150,000.00
0.1944 Zak Porland Cement
@ Rp
1,100.00
0.2000 Oh Pekerja
@ Rp
25,000.00
0.0100 Oh Mandor
@ Rp
36,000.00
0.1500 Oh Tukang Batu
@ Rp
31,000.00
0.0150 Oh Kepala Tukang
@ Rp
36,000.00
JUMLAH
An.15 1 M2 Plesteran Camp. 1 Pc : 5 Psr tbl. 15 mm
0.0260 M3 Pasir Pasang
@ Rp
150,000.00
0.1296 Zak Porland Cement
@ Rp
1,100.00
0.2000 Oh Pekerja
@ Rp
25,000.00
0.0100 Oh Mandor
@ Rp
36,000.00
0.1500 Oh Tukang Batu
@ Rp
31,000.00
0.0150 Oh Kepala Tukang
@ Rp
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
An.16 1 M2 Acian PC
2.4000 Kg Porland Cement
0.1000 Oh Pekerja
@ Rp
@ Rp
1,100.00
25,000.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
0.0050 Oh Mandor
0.0750 Oh Tukang Batu
0.0075 Oh Kepala Tukang
@ Rp
@ Rp
@ Rp
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
###
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
###
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
M3
Oh
Oh
Oh
Oh
NO.
URAIAN PEKERJAAN
HARGA
1
An.19 1 M3 Membuat
8.4000
0.5400
0.8100
2.0000
1.0000
0.3500
0.0350
2
Beton Camp. 1 Pc : 2 Ps : 3 Kr
Zak Semen Porland
Oh Pasir Beton
Oh Koral Beton/Batu Pecah 2/3 cm
Oh Pekerja
Oh Mandor
Oh Tukang Batu
Oh Kepala Tukang
An.20 1 Kg Pembesian
1.0500
0.0150
0.0070
0.0003
0.0070
0.0007
JUMLAH
SATUAN
HA
3
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,100.00
150,000.00
270,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
9,200.00
17,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
###
23,500.00
12,500.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
###
23,500.00
12,500.00
25,000.00
12,500.00
25,000.00
36,000.00
33,000.00
M3
Kg
Ltr
M3
Btg
Oh
Oh
Oh
Kayu Terentang
Paku Biasa ( 2-5 cm)
Minyak Bekisting
Balok Kayu Borneo
Kayu Dolken Dia. 8-10/4 m
Pekerja
Mandor
Tukang Kayu
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
36,000.00
JUMLAH
= Rp
= Rp
@
@
@
@
@
@
@
@
@
###
23,500.00
12,500.00
25,000.00
12,500.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
An.24 1M3 Pekerjaan Beton Bertulang Kolom Praktis 10/10, Sengkang 8-20 ; 4 10, selim
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
329.7100 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
2
20.0000 M Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
1 M3 Pekerjaan Beton Bertulang Kolom Praktis/Balok Latei 10/12, Sengkang 8-20 ;
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
281.3800 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
2
20.0000 M Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
3
1 M Pekerjaan Beton Bertulang Kolom Praktis/Balok Latei 10/15, Sengkang 8-20 ;
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
305.4100 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
20.0000 M2 Pasang Bekisting untuk Kolom/Sloof
@ Rp
86,246.00 = Rp
JUMLAH
= Rp
NO.
URAIAN PEKERJAAN
HARGA
JUMLAH
SATUAN
3
HA
4
; 4 12, sel
= Rp
= Rp
= Rp
= Rp
1 M3 Pekerjaan Beton Bertulang Kolom Struktur 15/20, Sengkang 8-20 ; 4 12, sel
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
,
407,050.00 = Rp
10,343.00
111,069.00
JUMLAH
3
1 M Pekerjaan Beton Bertulang Kolom Struktur 15/25, Sengkang 8-20
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
,
407,050.00
131.8300 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00
21.3333 M2 Pasang Bekisting untuk Kolom
@ Rp
111,069.00
JUMLAH
= Rp
= Rp
= Rp
; 4 12, sel
= Rp
= Rp
= Rp
= Rp
1 M3 Pekerjaan Beton Bertulang Kolom Struktur 20/20, Sengkang 8-20 ; 4 12, sel
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
,
407,050.00 = Rp
123.6100 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
20.0000 M2 Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
1 M3 Pekerjaan Beton Bertulang Kolom Struktur 20/20, Sengkang 8-15 ; 6 12, sel
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
,
407,050.00 = Rp
178.3598 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
2
20.0000 M Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
3
1 M Pekerjaan Beton Bertulang Kolom Struktur 20/25,Sengkang 10-20 ; 4 12, se
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
120.8700 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
2
18.0000 M Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
1 M3 Pekerjaan Beton Bertulang Kolom Struktur 20/30, Sengkang 10-20 ; 4 12, se
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
106.0100 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
2
16.6667 M Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
407,050.00 = Rp
10,343.00 = Rp
111,069.00 = Rp
JUMLAH
= Rp
3
1 M Pekerjaan Beton Bertulang Kolom Struktur 25/25, Sengkang 10-20 ; 4 12, se
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
101.7900 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
16.0000 M2 Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
NO.
URAIAN PEKERJAAN
HARGA
JUMLAH
SATUAN
3
HA
4
@ Rp
111,069.00
JUMLAH
= Rp
= Rp
1 M3 Pekerjaan Beton Bertulang Kolom Struktur 30/30, Sengkang 8-15 ; 8 12, sel
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
110.8419 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
13.3333 M2 Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
3
1 M Pekerjaan Beton Bertulang Kolom Struktur 30/35, Sengkang 10-15 ; 4 12, se
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
98.4670 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
12.3810 M2 Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
1 M3 Pekerjaan Beton Bertulang Kolom Struktur 30/40, Sengkang 10-15 ; 4 12, se
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
89.7390 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
2
11.6667 M Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
3
1 M Pekerjaan Plat Beton Bertulang 250/80 T=15cm, Sengkang 12-15 ; 10-15, se
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
215.7873 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
2
5.3000 M Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
3
1 M Pekerjaan Plat Beton Bertulang 165/80 T=15cm, Sengkang 12-15 ; 10-15, se
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
170.7905 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
5.0321 M2 Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
1 M3 Pekerjaan Plat Beton Bertulang 530/80 T=15cm, Sengkang 12-15 ; 10-15, se
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
393.7917 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
2
7.1174 M Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
3
1 M Pekerjaan Plat Beton Bertulang 170/55 T=12cm, Sengkang 12-15 ; 10-15, se
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
221.3088 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
5.7478 M2 Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
1 M3 Pekerjaan Plat Beton Bertulang 295/55 T=12cm, Sengkang 12-15 ; 10-15, se
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
Kg
Pembesian
dengan
Besi
Polos
atau
Besi
Beru
326.7929
@ Rp
10,343.00 = Rp
5.9368 M2 Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
1 M3 Pekerjaan Plat Beton Bertulang 150/270 T=10cm, 12-15 ; 10-15
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
104.9156 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
2
6.1241 M Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
3
1 M Pekerjaan Plat Beton Bertulang 150/135 T=10cm, 12-15 ; 10-15
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
96.1622 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
4.8398 M2 Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
1 M3 Pekerjaan Plat Expose Beton Bertulang 554/60 T=20cm, 12-15 ; 10-15
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Kr
@ Rp
407,050.00 = Rp
400.1751 Kg Pembesian dengan Besi Polos atau Besi Beru@ Rp
10,343.00 = Rp
2
7.0183 M Pasang Bekisting untuk Kolom
@ Rp
111,069.00 = Rp
JUMLAH
= Rp
NO.
URAIAN PEKERJAAN
HARGA
JUMLAH
SATUAN
HA
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,100.00
150,000.00
270,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
12,500.00
18,500.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
An.29
An.29
An.31
### = Rp
25,000.00 = Rp
36,000.00 = Rp
33,000.00 = Rp
36,000.00 = Rp
JUMLAH
= Rp
2
1 M Daun Pintu Double Taekwood tbl. 2,8 mm Rangka Kayu Jati
0.0196 M3 Papan Kayu Jati
@ Rp
### = Rp
0.3000 Kg Paku Halus
@ Rp
23,500.00 = Rp
0.3000 Ltr Lem Kayu
@ Rp
50,000.00 = Rp
1.0000 Lbr Taekwood
@ Rp
90,000.00 = Rp
0.6000 Oh Pekerja
@ Rp
25,000.00 = Rp
0.0300 Oh Mandor
@ Rp
36,000.00 = Rp
2.0000 Oh Tukang Kayu
@ Rp
33,000.00 = Rp
2.0000 Oh Kepala Tukang
@ Rp
36,000.00 = Rp
JUMLAH
= Rp
2
1 M Daun Pintu Double Taekwood tbl. 2,8 mm +Formika Rangka Kayu Jati
0.0196 M3 Papan Kayu Jati
@ Rp
### = Rp
0.3000 Kg Paku Halus
@ Rp
10,343.00 = Rp
0.8000 Ltr Lem Kayu
@ Rp
50,000.00 = Rp
0.5000 Lbr Taekwood
@ Rp
90,000.00 = Rp
0.5000 Lbr Formika
@ Rp
115,000.00 = Rp
0.8000 Oh Pekerja
@ Rp
25,000.00 = Rp
0.0400 Oh Mandor
@ Rp
36,000.00 = Rp
2.5000 Oh Tukang Kayu
@ Rp
33,000.00 = Rp
0.2500 Oh Kepala Tukang
@ Rp
36,000.00 = Rp
JUMLAH
= Rp
2
1M Pasangan Kaca Mati tbl. 3 mm
1.1000 M2 Kaca Polos tbl 3 mm
@ Rp
92,500.00 = Rp
4.4000 M List Kayu 1,5/3 cm
@ Rp
17,500.00 = Rp
0.0050 Kg Paku Halus
@ Rp
23,500.00 = Rp
0.0150 Oh Pekerja
@ Rp
25,000.00 = Rp
0.0008 Oh Mandor
@ Rp
36,000.00 = Rp
0.1500 Oh Tukang Kayu
@ Rp
33,000.00 = Rp
0.0150 Oh Kepala Tukang
@ Rp
36,000.00 = Rp
JUMLAH
= Rp
2
1 M Pasangan Kaca Mati tbl. 5 mm
1.1000 M2 Kaca Polos tbl 5 mm
@ Rp
115,000.00 = Rp
4.4000 M List Kayu 1,5/3 cm
@ Rp
17,500.00 = Rp
0.0050 Kg Paku Halus
@ Rp
23,500.00 = Rp
0.0150 Oh Pekerja
@ Rp
25,000.00 = Rp
0.0008 Oh Mandor
0.1500 Oh Tukang Kayu
0.0150 Oh Kepala Tukang
NO.
URAIAN PEKERJAAN
@ Rp
@ Rp
@ Rp
HARGA
= Rp
= Rp
= Rp
= Rp
JUMLAH
SATUAN
36,000.00
33,000.00
36,000.00
JUMLAH
HA
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
An.33 1 M2 Pasangan Daun Pintu dan Jendela Panil Kaca Mati tbl.
0.6000 M2 Kaca Polos tbl 5 mm
@ Rp
3
0.0200 M Papan Kayu Jati
@ Rp
0.8000 Oh Pekerja
@ Rp
0.0400 Oh Mandor
@ Rp
2.0000 Oh Tukang Kayu
@ Rp
0.2000 Oh Kepala Tukang
@ Rp
An.34 1 M2 Pasangan Daun Jendela Panil Kaca Mati tbl. 3 mm
0.6000 M2 Kaca Polos tbl 3 mm
@ Rp
0.0200 M3 Papan Kayu Jati
@ Rp
0.8000 Oh Pekerja
@ Rp
0.0400 Oh Mandor
@ Rp
2.0000 Oh Tukang Kayu
@ Rp
0.2000 Oh Kepala Tukang
@ Rp
An.35 1 M2 Pasangan Jelusi
0.0220 M3 Papan Kayu Kelas II 2/11 cm
0.0150 Kg Paku
0.5000 Oh Pekerja
0.0250 Oh Mandor
2.0000 Oh Tukang Kayu
0.2000 Oh Kepala Tukang
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
Rp
Rp
Rp
Rp
350,000.00 = Rp
17,500.00 = Rp
23,500.00 = Rp
25,000.00 = Rp
36,000.00 = Rp
33,000.00 = Rp
36,000.00 = Rp
JUMLAH
= Rp
5 mm Kayu Jati
115,000.00 = Rp
### = Rp
25,000.00 = Rp
36,000.00 = Rp
33,000.00 = Rp
36,000.00 = Rp
JUMLAH
= Rp
92,500.00
###
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
###
18,500.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
###
23,500.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
17,500.00
23,500.00
25,000.00
36,000.00
=
=
=
=
Rp
Rp
Rp
Rp
@ Rp
@ Rp
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
###
18,500.00
10,000.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
###
18,500.00
10,000.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
NO.
URAIAN PEKERJAAN
HARGA
JUMLAH
SATUAN
HA
1
2
2
An.38. 1 M Pasangan Atap Seng Gelombang BJLS 0,30
0.7000 Lbr Seng Gelombang BJLS 0,30
0.0200 Kg Paku Seng
0.1200 Oh Pekerja
0.0060 Oh Mandor
0.0600 Oh Tukang Kayu
0.0060 Oh Kepala Tukang
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
65,000.00
250.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
50,000.00
250.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
20,000.00
250.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
Rp
Rp
Rp
Rp
15,000.00
250.00
25,000.00
36,000.00
=
=
=
=
Rp
Rp
Rp
Rp
@ Rp
@ Rp
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
@
@
@
@
@
@
@
@
###
53,000.00
23,500.00
18,500.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
25,000.00
8,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
NO.
URAIAN PEKERJAAN
HARGA
JUMLAH
SATUAN
Cat Besi/Seng
Pekerja
Mandor
Tukang Cat
Kepala Tukang
HA
An.45. 1 M2 Cat Dinding/Plafond Baru ( 1 lapis Plamir, 1 lapis Cat Dasar, 2 lapis Cat Penutup)
0.1000 Kg Cat Dasar
@ Rp
12,000.00
0.1000 Kg Plamur Dinding
@ Rp
25,000.00
0.2600 Kg Cat Penutup 2x
@ Rp
12,000.00
0.0200 Oh Pekerja
@ Rp
25,000.00
0.0025 Oh Mandor
@ Rp
36,000.00
0.0630 Oh Tukang Cat
@ Rp
31,000.00
0.0063 Oh Kepala Tukang
@ Rp
36,000.00
JUMLAH
An.46. 1 M2 Cat Atap Seng
0.3000 Kg
0.0060 Oh
0.0060 Oh
0.0600 Oh
0.1200 Oh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
30,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
An.47. 1 M2 Politur
0.1500
2.0000
0.0025
0.0600
0.0160
Ltr
Lbr
Oh
Oh
Oh
Oh
Politur
Ampelas
Pekerja
Mandor
Tukang Cat
Kepala Tukang
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
35,000.00
5,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
An.48. 1 M2 Vernis
0.1500
0.1000
0.0500
0.0100
0.1600
0.0025
0.1600
0.0160
Ltr
Lbr
Kg
Bh
Oh
Oh
Oh
Oh
Vernis
Ampelas
Dempul
Kwas Biasa 4"
Pekerja
Mandor
Tukang Cat
Kepala Tukang
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
35,000.00
6,500.00
20,000.00
8,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,650.00
150,000.00
1,100.00
10,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,111.11
150,000.00
1,100.00
10,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,900.00
150,000.00
1,100.00
10,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
NO.
URAIAN PEKERJAAN
HARGA
JUMLAH
SATUAN
HA
@ Rp
@ Rp
1,650.00
150,000.00
= Rp
= Rp
Porland Cement
Semen Warna
Pekerja
Mandor
Tukang Batu
Kepala Tukang
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
1,100.00
10,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,111.11
150,000.00
1,100.00
10,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,900.00
150,000.00
1,100.00
10,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,300.00
150,000.00
1,100.00
10,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,090.91
150,000.00
1,100.00
10,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
###
###
90,000.00
23,500.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
1.5600
0.1900
0.0800
0.0300
0.0040
0.0040
Kg
Kg
Oh
Oh
Oh
Oh
NO.
URAIAN PEKERJAAN
HARGA
JUMLAH
SATUAN
HA
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
25,000.00
###
250.00
25,000.00
36,000.00
33,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
=
An.59. 1 Bh Memasang
1.0000
0.0100
6.0000
1.0000
0.1600
1.5000
1.5000
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
190,000.00
150,000.00
1,100.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
760,000.00
45,600.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
12,500.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
15,833.33
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
9,166.67
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
7,500.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
Closed Jongkok
Bh Closed Jongkok Porselen
M3 Pasir Pasang
Kg Porland Cement
Oh Pekerja
Oh Mandor
Oh Tukang Batu
Oh Kepala Tukang
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
NO.
URAIAN PEKERJAAN
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
9,666.67
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
HARGA
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
JUMLAH
SATUAN
HA
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
241,666.67
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
An.67.
1 M1 Pipa PVC Type AW Diameter 1/2"
1.2000 M Pipa PVC
0.0540 Oh Pekerja
0.0027 Oh Mandor
0.0900 Oh Tukang Besi
0.0090 Oh Kepala Tukang
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
10,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
An.68.
1M1 Pipa PVC Type AW Diameter 3/4"
1.2000 M Pipa PVC
0.0810 Oh Pekerja
0.0041 Oh Mandor
0.1350 Oh Tukang Besi
0.0135 Oh Kepala Tukang
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
12,500.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
8,750.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
7,500.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
12,000.00
25,000.00
36,000.00
31,000.00
36,000.00
An.71.
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
JUMLAH
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
33,750.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
33,750.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
725,000.00
57,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
AW Diameter 4"
Pipa PVC
Pekerja
Mandor
Tukang Besi
Kepala Tukang
NO.
URAIAN PEKERJAAN
HARGA
JUMLAH
SATUAN
HA
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
400,000.00
48,000.00
10,000.00
150,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
35,000.00
8,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
25,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
@ Rp
@ Rp
125,000.00
25,000.00
76.
Rp
Rp
Rp
Rp
Rp
Rp
= Rp
= Rp
0.0050 Oh Mandor
0.5000 Oh Tukang Kayu
0.0100 Oh Kepala Tukang
@ Rp
@ Rp
@ Rp
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
15,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
10,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
10,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
8,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
NO.
URAIAN PEKERJAAN
HARGA
JUMLAH
SATUAN
HA
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
7,525.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
An. 84. 1 M2 Pelaburan bidang kayu dengan cat Residu dan Ter
0.3500 Bh Residu dan Ter
0.0100 Oh Pekerja
0.0600 Oh Mandor
0.1500 Oh Tukang Kayu
0.0150 Oh Kepala Tukang
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
10,000.00
25,000.00
36,000.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
70.0000
0.7800
0.3900
0.0390
0.0390
M2
Oh
Oh
Oh
Oh
Bata Merah
Pekerja
Tukang Batu
Kepala Tukang
Mandor
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
650.00
25,000.00
31,000.00
36,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
Koral
Batu / Koral
Pekerja
Mandor
@ Rp
@ Rp
@ Rp
125,000.00
25,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
@ Rp
@ Rp
@ Rp
162,950.00
31,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
= Rp
650.00
1,100.00
36,000.00
1,111.11
10,000.00
25,000.00
31,000.00
36,000.00
36,000.00
JUMLAH
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
= Rp
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
20,000.00
20,000.00
5,000.00
25,000.00
31,000.00
36,000.00
36,000.00
JUMLAH
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
= Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
725,000.00
57,000.00
25,000.00
31,000.00
36,000.00
36,000.00
JUMLAH
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
= Rp
Larantuka
DISETUJUI OLEH :
PEJABAT PEMBUAT KOMITMEN
DINAS KESEHATAN DAN KB
KABUPATEN FLORES TIMUR
NIKODEMUS KOPONG
NIP 620 012 266
Mei 2008
DISUSUN OLEH
KONSULTAN PERENCANA
CV. FERRY PRATAMA
20
21
22
23
NO.
1
24
25
26
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
1,100.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
###
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
###
18,500.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
###
18,500.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
URAIAN PEKERJAAN
JUMLAH
HARGA
HARGA
DASAR
SAT
2
1 M2 Pasang Daun Pintu Panel Kayu Klas I
0.0400 M3 Papan Kayu Klas I
3.5000 O.h Tukang
0.3500 O.h Kepala Tukang
1.0000 O.h Pekerja
0.0500 O.h Mandor
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
###
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
###
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp Err:509
@ Rp
31,000.00
@ Rp
36,000.00
= Rp
= Rp
= Rp
28
29
30
31
@ Rp
@ Rp
25,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
###
18,500.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
###
18,500.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
###
18,500.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
###
18,500.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
371,900.00
###
5,746.33
26,760.00
10,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
NO.
1
32
33
URAIAN PEKERJAAN
1M
2
Pekerjaan Gording Kayu Kls I
1.1000 M3 Balok Kayu Klas I 5/10
0.8000 Kg Paku Biasa
18.0000 O.h Tukang
1.8000 O.h Kepala Tukang
6.0000 O.h Pekerja
0.3000 O.h Mandor
HARGA
HARGA
DASAR
SAT
3
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
###
18,500.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
4
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
0.0088
0.0600
0.1000
0.0100
0.1000
0.0500
34
35
36
37
38
39
M3
Kg
O.h
O.h
O.h
O.h
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
###
18,500.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
53,000.00
18,500.00
23,500.00
###
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
65,000.00
250.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
30,000.00
250.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1 M2
1 M2
17,500.00
25,000.00
31,000.00
36,000.00
36,000.00
JUMLAH
Pasang Daun Jendela Kaca Polos 5 mm Rangka Kayu Kelas I
0.0350 M3 Papan Kayu Klas I
@ Rp
###
2
#REF! M Kaca Polos 5 mm
@ Rp Err:509
0.2500 Kg Lem Aica Aibon
@ Rp Err:509
2.0000 O.h Tukang
@ Rp
31,000.00
0.2000 O.h Kepala Tukang
@ Rp
36,000.00
0.8000 O.h Pekerja
@ Rp
25,000.00
0.0400 O.h Mandor
@ Rp
36,000.00
JUMLAH
Pasang Daun Pintu Double Taekwood 4 mm Rangka Kayu Kelas I
0.7440 Lbr Teacwood
@ Rp
120,000.00
0.0194 M3 Papan Kayu Klas II
@ Rp
###
0.5000 Kg Lem Aibon
@ Rp Err:509
0.1500 O.h Tukang
@ Rp
31,000.00
0.5000 O.h Kepala Tukang
@ Rp
36,000.00
0.0150 O.h Pekerja
@ Rp
25,000.00
0.0150 O.h Mandor
@ Rp
36,000.00
JUMLAH
NO.
URAIAN PEKERJAAN
HARGA
HARGA
DASAR
3
SAT
4
40
41
42
43
44
45
46
@
@
@
@
@
@
@
@
Rp
53,000.00 = Rp
Rp
23,500.00 = Rp
Rp Err:509
= Rp
Rp
### = Rp
Rp
31,000.00 = Rp
Rp
36,000.00 = Rp
Rp
25,000.00 = Rp
Rp
36,000.00 = Rp
JUMLAH
= Rp
2
1 M Pekerjaan Pengecatan Tembok Baru ( 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup
0.1000 Kg Plamir
@ Rp
25,000.00 = Rp
0.1000 Kg Cat Dasar
@ Rp
6,500.00 = Rp
0.2600 Kg Cat Penutup
@ Rp
12,000.00 = Rp
0.0000 Bh Kuas Cat
@ Rp
8,000.00 = Rp
0.0630 O.h Tukang Cat
@ Rp
31,000.00 = Rp
0.0063 O.h Kepala Tukang
@ Rp
36,000.00 = Rp
0.0200 O.h Pekerja
@ Rp
25,000.00 = Rp
0.0025 O.h Mandor
@ Rp
36,000.00 = Rp
JUMLAH
= Rp
2
1 M Pek. Pengecatan Menie
0.2000 Kg Menie Kayu
@ Rp
20,000.00 = Rp
0.0350 O.h Tukang Cat
@ Rp
31,000.00 = Rp
0.0013 O.h Kepala Tukang
@ Rp
36,000.00 = Rp
0.0233 O.h Pekerja
@ Rp
25,000.00 = Rp
0.0008 O.h Mandor
@ Rp
36,000.00 = Rp
JUMLAH
= Rp
1 M2 Pekerjaan Teak Oil/Politur
0.3600 Ltr Teac Oil / Politur
@ Rp
35,000.00 = Rp
2.0000 Ltr Kertas Amplas
@ Rp
5,000.00 = Rp
0.0100 Bh Kuas Cat
@ Rp
8,000.00 = Rp
0.0630 O.h Tukang Cat
@ Rp
31,000.00 = Rp
0.0630 O.h Kepala Tukang
@ Rp
36,000.00 = Rp
0.0400 O.h Pekerja
@ Rp
25,000.00 = Rp
0.0025 O.h Mandor
@ Rp
36,000.00 = Rp
JUMLAH
= Rp
2
1 M Pekerjaan Mendempul dan Menggosok kayu
0.0800 Kg Dempul Jadi
@ Rp
20,000.00 = Rp
0.0200 Kg Minyak Cat
@ Rp
20,000.00 = Rp
1.0000 Lbr Kertas Amplas
@ Rp
5,000.00 = Rp
0.0400 O.h Tukang Cat
@ Rp
31,000.00 = Rp
0.0040 O.h Kepala Tukang
@ Rp
36,000.00 = Rp
0.0400 O.h Pekerja
@ Rp
25,000.00 = Rp
0.0025 O.h Mandor
@ Rp
36,000.00 = Rp
JUMLAH
= Rp
2
1 M Pekerjaan Pengecatan Bidang Kayu Baru (1 lapis menie,1 lapis plamir,1 lapis cat dasar, 2
0.2000 Kg Cat Meni
@ Rp
22,500.00 = Rp
0.1500 Kg Plamir
@ Rp
25,000.00 = Rp
0.1700 Kg Cat Dasar
@ Rp
22,500.00 = Rp
0.2600 Kg Cat Penutup 2 Kali
@ Rp
47,500.00 = Rp
0.0090 O.h Tukang Cat
@ Rp
31,000.00 = Rp
0.0060 O.h Kepala Tukang
@ Rp
36,000.00 = Rp
0.0700 O.h Pekerja
@ Rp
25,000.00 = Rp
0.0025 O.h Mandor
@ Rp
36,000.00 = Rp
JUMLAH
= Rp
2
1 M Pek. Lantai Keramik 30x30 cm
11.3800 Kg Semen Portland
@ Rp
1,100.00 = Rp
3
0.0420 M Pasir Pasang
@ Rp
150,000.00 = Rp
11.8700 Bh Tegel Keramik 30 x 30 cm
@ Rp
4,090.91 = Rp
1.5000 Kg Semen Warna
@ Rp
10,000.00 = Rp
0.1250 O.h. Tukang
@ Rp
31,000.00 = Rp
0.0125 O.h. Kepala Tukang
@ Rp
36,000.00 = Rp
0.6000 O.h. Pekerja
@ Rp
25,000.00 = Rp
0.0300 O.h. Mandor
@ Rp
36,000.00 = Rp
JUMLAH
NO.
1
47
48
49
50
51
52
URAIAN PEKERJAAN
1 M2 Pek. Lantai
25.0000
11.3800
0.0420
1.5000
0.1250
0.0125
0.6000
0.0300
2
Keramik 20x20 cm
Bh Keramik 20 x 20
Kg Semen Portland
M3 Pasir pasang
Kg Semen Warna
Org Tukang batu
Org Kepala tukang
Org Pekerja
Org Mandor
HARGA
HARGA
DASAR
SAT
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,900.00
1,100.00
150,000.00
10,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,100.00
150,000.00
10,000.00
1,363.64
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1 M2 Pasang Dinding
50.0000 Bh
19.3000 Kg
0.0180 M3
1.5000 Kg
0.1250 Org
0.0125 Org
0.6000 Org
0.0300 Org
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,111.11
1,100.00
150,000.00
10,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
25,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
47,500.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1 M2 Pasang Dinding
25.0000 Bh
19.3000 Kg
0.0180 M3
1.5000 Kg
0.1250 Org
0.0125 Org
0.6000 Org
0.0300 Org
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,900.00
1,100.00
150,000.00
10,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Keramik 15x15 cm
Keramik 15 x 15
Semen Portland
Pasir Pasang
Semen Warna
Tukang batu
Kepala tukang
Pekerja
Mandor
Keramik 20x20 cm
Keramik 20 x 20
Semen Portland
Pasir Pasang
Semen Warna
Tukang batu
Kepala tukang
Pekerja
Mandor
1.0000
6.0000
0.0100
1.5000
1.5000
1.0000
0.1600
NO.
1
53
54
55
56
57
58
Bh Kloset Jongkok
Kg Semen Portland
M3 Pasir Pasang
O.h. Tukang
O.h. Kepala Tukang
O.h. Pekerja
O.h. Mandor
URAIAN PEKERJAAN
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
190,000.00
1,100.00
150,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
HARGA
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
HARGA
DASAR
SAT
2
1 bh Pek. Memasang Bak Alumunium
1.0000 Bh Bak Alumunium
0.5000 O.h. Tukang
0.0500 O.h. Kepala Tukang
0.3000 O.h. Pekerja
0.0300 O.h. Mandor
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
725,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
25,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
400,000.00
12% x hagra pipa
@ Rp
1,100.00
@ Rp
150,000.00
@ Rp
31,000.00
@ Rp
36,000.00
@ Rp
25,000.00
@ Rp
36,000.00
JUMLAH
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
12,500.00
35% x hagra pipa
@ Rp
31,000.00
@ Rp
36,000.00
@ Rp
25,000.00
@ Rp
36,000.00
JUMLAH
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
@
35,000.00
3,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
12,000.00
35% x hagra pipa
@ Rp
31,000.00
@ Rp
36,000.00
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60
NO.
61
62
63
64
65
1 bh Pasang Kait
1.0000
0.1500
0.0150
0.0150
0.0008
Angin
Bh Kait Angin
O.h. Tukang
O.h. Kepala Tukang
O.h. Pekerja
O.h. Mandor
URAIAN PEKERJAAN
@ Rp
@ Rp
25,000.00
36,000.00
JUMLAH
= Rp
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
7,525.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
125,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
HARGA
HARGA
DASAR
SAT
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
10,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
###
18,500.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
8,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
17,857.00
=
=
Rp
#REF! =
Rp
79,307.00 =
Rp
14,592.56 =
JUMLAH
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
650.00
1,100.00
150,000.00
1,111.11
10,000.00
25,000.00
31,000.00
36,000.00
36,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Hujan
Pek. Galian Tanah Saluran
@
Pek. Urugan Bekas Galian 1/4 x galian
Pek. Urugan Pasir Dibawah Saluran @
Pek. Pas. Dinding Tembok 1pc:3psr
@
Pek. Plesteran 1pc:3psr
@
@
@
@
@
@
@
@
@
@
=
=
=
=
=
=
=
=
=
66
67
68
69
NO.
70
71
1 M2
= Rp
= Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
47,500.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
15,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
10,000.00
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
125,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
Rp
Rp
Rp
Rp
URAIAN PEKERJAAN
HARGA
HARGA
DASAR
SAT
@ Rp
@ Rp
@ Rp
162,950.00
31,000.00
36,000.00
JUMLAH
=
=
=
=
Rp
Rp
Rp
Rp
@
@
@
@
@
31,000.00
36,000.00
25,000.00
36,000.00
JUMLAH
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
DISETUJUI OLEH
PEJABAT PEMBUAT KOMITMEN
DINAS KESEHATAN DAN KB
KABUPATEN FLORES TIMUR
NIKODEMUS KOPONG
NIP 620 012 266
Rp
Rp
Rp
Rp
Rp
Larantuka
Mei 2008
DISUSUN OLEH
KONSULTAN PERENCANA
CV. FERRY PRATAMA
JAAN
RANA DAN
JUMLAH
HARGA
4
KET.
5
SNI
370.00
2,500.00
180.00
360.00
3,300.00
###
An.2
10,000.00
1,440.00
###
SNI
Pek. Tanah
Hal. 4
An.3
15,625.00
2,232.00
###
SNI
Pek. Tanah
Hal.5
An.4
15,625.00
2,232.00
###
30,000.00
6,250.00
900.00
###
###
7,500.00
360.00
###
An.5
SNI
Pek. Tanah
Hal.8
An.6
SNI
Pek. Tanah
Hal.7
An.7
30,000.00
7,500.00
360.00
###
An.8
30,000.00
7,500.00
360.00
###
An.9
96,000.00
SNI
JUMLAH
HARGA
4
KET.
5
SNI
### Pek. Pondasi
78,000.00
Hal. 6
4,482.50
37,500.00
2,700.00
18,600.00
2,160.00
###
45,500.00
6,000.00
15,807.00
8,000.00
540.00
3,100.00
360.00
###
45,500.00
6,750.00
10,648.00
8,000.00
540.00
3,100.00
360.00
###
0.10
An. 11
SNI
Pek. Dinding
Hal. 10
An.12
SNI
Pek. Dinding
Hal. 10
An.13
SNI
3,450.00 Pek. Plesteran
213.84
Hal. 5
5,000.00
360.00
4,650.00
540.00
###
An.14
SNI
3,900.00 Pek. Plesteran
142.56
Hal. 6
5,000.00
360.00
4,650.00
540.00
###
2,640.00
2,500.00
An.15
180.00
2,325.00
270.00
7,915.00
###
###
10,800.00
###
72,000.00
###
###
###
10,800.00
###
72,000.00
###
JUMLAH
HARGA
4
9,240.00
81,000.00
###
50,000.00
36,000.00
10,850.00
1,260.00
###
9,660.00
255.00
175.00
10.80
217.00
25.20
###
60,750.00
7,050.00
1,250.00
7,500.00
180.00
8,580.00
936.00
###
54,000.00
9,400.00
2,500.00
375.00
25,000.00
7,500.00
216.00
10,890.00
An. 16
SNI
Pek. Kayu
Hal. 5
An.17
SNI
Pek. Kayu
Hal. 5
An.18
KET.
5
SNI
Pek. Beton
Hal. 10
An. 19
SNI
Pek. Beton
Hal. 15
An. 20
SNI
Pek. Beton
Hal. 17
An. 21
SNI
Pek. Beton
Hal. 17
1,188.00
###
An. 22
54,000.00
9,400.00
2,500.00
450.00
25,000.00
8,000.00
216.00
10,890.00
1,188.00
###
An. 23
JUMLAH
HARGA
4
KET.
5
ut 2,0 cm
###
###
###
###
mut 2,5 cm
###
###
###
###
, selimut 2 cm
###
###
###
###
###
###
###
20 ; 4 12, selimut 2,5 cm
###
###
###
###
###
###
###
###
-20 ; 4 12, selimut 2,5 cm
###
###
###
###
JUMLAH
HARGA
4
KET.
5
###
###
; 10-15
###
###
###
###
JUMLAH
HARGA
4
KET.
5
5,995.00
78,000.00
###
41,250.00
2,880.00
7,750.00
900.00
###
500.00
7,400.00
8,000.00
216.00
10,890.00
1,188.00
###
###
25,000.00
1,800.00
82,500.00
9,000.00
###
###
7,050.00
15,000.00
90,000.00
15,000.00
1,080.00
66,000.00
72,000.00
###
###
3,102.90
40,000.00
45,000.00
57,500.00
20,000.00
1,440.00
82,500.00
9,000.00
###
SNI
Pek. Beton
Hal. 4
An. 25
SNI
Pek. Kayu
Hal. 7
An. 26
SNI
Pek. Kayu
Hal. 12
An. 27
SNI
Pek. Kayu
Hal. 14
An. 28
SNI
Pek. Kayu
Hal. 14
An. 29
SNI
###Pek. Kunci dan Kaca
77,000.00
Hal. 10
117.50
375.00
27.00
4,950.00
540.00
###
An. 29
SNI
###Pek. Kunci dan Kaca
77,000.00
Hal. 10
117.50
375.00
27.00
4,950.00
540.00
###
JUMLAH
HARGA
4
An. 30
KET.
5
SNI
###Pek. Kunci dan Kaca
77,000.00
Hal. 10
117.50
375.00
27.00
4,950.00
540.00
###
An. 30
69,000.00
###
20,000.00
1,440.00
66,000.00
7,200.00
###
An. 31
55,500.00
###
20,000.00
1,440.00
66,000.00
7,200.00
###
An. 32
71,500.00
277.50
12,500.00
900.00
66,000.00
7,200.00
###
An. 33
81,200.00
1,410.00
3,750.00
2,700.00
8,250.00
900.00
###
18,375.00
117.50
525.00
36.00
SNI
Pek. Kayu
Hal. 25
An. 34
SNI
Pek. Kayu
Hal. 29
693.00
72.00
###
###
14,800.00
###
###
7,200.00
###
43,200.00
###
###
14,800.00
###
###
7,200.00
###
43,200.00
###
JUMLAH
HARGA
4
An. 35
SNI
Pek. Kayu
Hal. 17
An. 36
SNI
Pek. Kayu
Hal. 16
An. 37
KET.
5
SNI
45,500.00 Pek. Penutup Atap
5.00
Hal. 19
3,000.00
216.00
1,980.00
216.00
###
An. 38
35,000.00
SNI
15.00 Pek. Penutup Atap
3,000.00
Hal. 19
216.00
1,980.00
216.00
###
An. 39
SNI
22,000.00 Pek. Penutup Atap
10.00
Hal. 19
3,750.00
216.00
2,310.00
288.00
###
An. 40
SNI
2,310.00
288.00
###
An. 41
SNI
60,950.00 Pek. Pengecatan
20,670.00
Hal. 12
1,410.00
1,110.00
6,750.00
486.00
13,200.00
1,440.00
###
An. 42
SNI
2,500.00 Pek. Pengecatan
80.00
Hal. 7
= Rp
500.00
360.00
6,200.00
720.00
###
Penutup)
An. 43
SNI
4,500.00 Pek. Pengecatan
3,000.00
Hal. 7
3,825.00
12,350.00
1,750.00
90.00
279.00
216.00
###
An. 44
JUMLAH
KET.
HARGA
4
SNI
216.00
1,860.00
4,320.00
### An. 46
SNI
1,000.00
80.00
4,000.00
90.00
4,960.00
576.00
### An. 48
SNI
50,000.00
2,700.00
10,230.00
15,000.00
15,000.00
1,080.00
13,950.00
1,620.00
### An. 50
SNI
47,500.00 Pek. Penutup Lantai
2,700.00 dan Dinding
10,230.00 Hal. 35
15,000.00
15,000.00
1,080.00
13,950.00
1,620.00
###
JUMLAH
HARGA
4
An. 51
KET.
5
SNI
5,824.50 Pek. Penutup Lantai
450.00 dan Dinding
1,716.00 Hal. 14
1,900.00
2,000.00
1,080.00
124.00
144.00
### An. 52
SNI
15,000.00
15,500.00
1,080.00
10,850.00
1,260.00
###
An. 54
SNI
36,800.00 Pek. Penutup Lantai
6,300.00 dan Dinding
12,518.00 Hal. 24
15,000.00
15,500.00
1,080.00
10,850.00
1,260.00
###
SNI
49,090.91 Pek. Penutup Lantai
5,850.00 dan Dinding
15,565.00 Hal. 27
20,000.00
15,500.00
1,080.00
10,850.00
1,260.00
###
51,675.00
22,750.00
90,000.00
2,350.00
5,000.00
360.00
19,800.00
2,160.00
###
An. 56
SNI
Pek. Kayu
Hal. 28
An. 57
JUMLAH
HARGA
4
6,250.00
32,500.00
12.50
375.00
18.00
412.50
46.80
###
###
1,500.00
6,600.00
25,000.00
5,760.00
46,500.00
54,000.00
###
KET.
5
An. 58
SNI
Pek. Sanitasi
Hal. 4
An. 59
###
2,736.00
82,500.00
5,760.00
34,100.00
36.00
###
SNI
Pek. Sanitasi
Hal. 4
15,000.00
1,350.00
972.00
2,790.00
324.00
###
SNI
Pek. Sanitasi
Hal. 13
19,000.00
1,350.00
972.00
2,790.00
324.00
###
11,000.00
1,350.00
972.00
2,790.00
324.00
###
9,000.00
2,700.00
194.40
5,580.00
648.00
###
An. 60
SNI
Pek. Sanitasi
Hal. 13
An. 62
SNI
Pek. Sanitasi
Hal. 14
An. 63
SNI
Pek. Sanitasi
Hal. 14
An. 64
11,600.00
2,700.00
194.40
5,580.00
648.00
###
JUMLAH
HARGA
4
###
3,375.00
244.80
6,975.00
810.00
###
12,000.00
1,350.00
97.20
2,790.00
324.00
###
SNI
Pek. Sanitasi
Hal. 14
An. 65
KET.
5
SNI
Pek. Sanitasi
Hal. 15
An. 66
SNI
Pek. Sanitasi
Hal. 15
An. 67
15,000.00
2,025.00
147.60
4,185.00
486.00
###
SNI
Pek. Sanitasi
Hal. 16
10,500.00
2,025.00
147.60
4,185.00
486.00
###
SNI
Pek. Sanitasi
Hal. 16
9,000.00
900.00
64.80
1,860.00
216.00
12,040.80
SNI
Pek. Sanitasi
Hal. 16
14,400.00
1,350.00
97.20
2,790.00
324.00
SNI
Pek. Sanitasi
Hal. 17
An. 68
An. 69
An. 70
###
40,500.00
2,025.00
147.60
4,185.00
486.00
###
40,500.00
2,025.00
147.60
4,185.00
486.00
###
###
57,000.00
750.00
54.00
9,300.00
1,080.00
###
JUMLAH
HARGA
4
An. 71
SNI
Pek. Sanitasi
Hal. 18
An. 72
SNI
Pek. Sanitasi
Hal. 18
An. 73
SNI
Pek. Sanitasi
Hal. 18
An. 74
KET.
5
###
48,000.00
60,000.00
1,500.00
30,000.00
3,600.00
44,950.00
5,400.00
###
35,000.00
200.00
250.00
180.00
3,100.00
360.00
###
25,000.00
250.00
180.00
3,100.00
360.00
###
SNI
Pek. Sanitasi
Hal. 6
An. 75
SNI
Pek. Sanitasi
Hal. 19
SNI
Pek. Sanitasi
Hal. 20
An. 77
###
SNI
250.00Pek. Kunci dan Kaca
180.00
15,500.00
360.00
###
Hal. 4
An. 78
SNI
15,000.00Pek. Kunci dan Kaca
25,000.00
Hal. 5
540.00
23.25
5,400.00
###
An.79
10,000.00
SNI
250.00Pek. Kunci dan Kaca
18.00
Hal. 6
3,100.00
360.00
###
An. 80
10,000.00
250.00
18.00
3,100.00
360.00
###
An. 81
8,000.00
250.00
18.00
3,100.00
360.00
###
An. 82
JUMLAH
HARGA
4
KET.
5
SNI
7,525.00
375.00Pek. Kunci dan Kaca
Hal. 7
27.00
4,650.00
540.00
###
An. 83
SNI
3,500.00
250.00 Pek. Laburan
Hal. 8
2,160.00
4,650.00
540.00
###
An. 84
45,500.00
19,500.00
12,090.00
1,404.00
1,404.00
###
###
7,500.00
360.00
###
SNI
Hal. 10
An.10
SNI
Pek. Tanah
Hal.7
An.7
SNI
### Pek. Lapisan Ijuk
Hal. 7
31,000.00
540.00
###
An. 85
SNI
260.00 Pek. Bak Mandi
Hal. 7
###
10,800.00
###
60,000.00
###
93,000.00
10,800.00
10,800.00
###
An. 87
SNI
1,600.00 Pek. Pengecatan
Hal. 6
400.00
5,000.00
1,000.00
1,240.00
90.00
144.00
9,330.00
An. 88.
SNI
### Pek. Pengecatan
Hal. 18
57,000.00
1,000.00
1,240.00
90.00
144.00
###
An. 89.
Mei 2008
UN OLEH
N PERENCANA
Y PRATAMA
. SAKAWATU, ST
Perwakilan
LI TUPEN, MKM
UTAMA MUDA
0 223 671
#REF!
#VALUE!
540.00
5,000.00
360.00
#VALUE!
###
###
72,000.00
###
10,800.00
###
###
2,775.00
62,000.00
7,200.00
12,500.00
900.00
###
###
2,775.00
62,000.00
7,200.00
12,500.00
900.00
###
HARGA
SATUAN
4
###
###
12,600.00
25,000.00
1,800.00
###
###
###
12,600.00
25,000.00
1,800.00
###
Err:509
15,500.00
1,800.00
12,500.00
27.00
Err:509
###
14,800.00
###
64,800.00
###
10,800.00
###
###
2,775.00
62,000.00
7,200.00
12,500.00
900.00
###
###
2,775.00
62,000.00
7,200.00
12,500.00
900.00
###
9,100.00
1,850.00
24,800.00
2,880.00
7,000.00
504.00
46,134.00
18,595.00
60,778.00
11,492.67
53,520.00
10,000.00
###
HARGA
SATUAN
4
###
14,800.00
###
64,800.00
###
10,800.00
###
49,280.00
1,110.00
3,100.00
360.00
2,500.00
1,800.00
58,150.00
18,402.78
1,387.50
235.00
30,475.00
15,500.00
1,800.00
7,000.00
504.00
75,304.28
45,500.00
3,000.00
1,860.00
216.00
3,000.00
216.00
53,792.00
33,000.00
1,500.00
930.00
108.00
1,500.00
108.00
37,146.00
18,375.00
525.00
651.00
72.00
36.00
19,659.00
###
#REF!
Err:509
62,000.00
7,200.00
20,000.00
1,440.00
#REF!
89,280.00
63,050.00
Err:509
4,650.00
18,000.00
375.00
540.00
Err:509
HARGA
SATUAN
4
1
#REF!
5,292.00
1,146.00
29,150.00
3,525.00
Err:509
61,750.00
4,650.00
18,000.00
375.00
540.00
Err:509
apis cat penutup).
2,500.00
650.00
3,120.00
1,953.00
226.80
500.00
90.00
9,039.80
4,000.00
1,085.00
48.00
583.33
30.00
5,746.33
12,600.00
10,000.00
80.00
1,953.00
2,268.00
1,000.00
90.00
27,991.00
1,600.00
400.00
5,000.00
1,240.00
144.00
1,000.00
90.00
9,474.00
pis cat dasar, 2 lapis cat penutup).
4,500.00
3,750.00
3,825.00
12,350.00
279.00
216.00
1,750.00
90.00
1
26,760.00
12,518.00
6,300.00
48,559.09
15,000.00
3,875.00
450.00
15,000.00
1,080.00
###
20,405.00
20,405.00
HARGA
SATUAN
4
47,500.00
12,518.00
6,300.00
15,000.00
3,875.00
450.00
15,000.00
1,080.00
###
#REF!
#VALUE!
#VALUE!
4,500.00
3,100.00
360.00
2,500.00
1,620.00
#REF!
55,555.56
21,230.00
2,700.00
15,000.00
3,875.00
450.00
15,000.00
1,080.00
###
5,000.00
1,395.00
162.00
583.33
30.00
7,170.33
4,750.00
4,650.00
540.00
375.00
27.00
10,342.00
47,500.00
21,230.00
2,700.00
15,000.00
3,875.00
450.00
15,000.00
1,080.00
###
20,405.00
0.03
1.65
0.0032
0.1
7,580.00
1.5
#REF!
#REF!
#REF!
###
6,600.00
1,500.00
46,500.00
54,000.00
25,000.00
5,760.00
###
HARGA
SATUAN
4
###
15,500.00
1,800.00
7,500.00
1,080.00
###
25,000.00
3,100.00
360.00
250.00
180.00
28,890.00
###
48,000.00
6,600.00
1,500.00
2,790.00
324.00
1,350.00
972.00
###
12,500.00
4,375.00
2,790.00
324.00
1,350.00
972.00
22,311.00
35,000.00
75.00
310.00
36.00
1,350.00
97.20
36,868.20
12,000.00
4,200.00
2,790.00
324.00
1,350.00
97.20
20,761.20
7,525.00
4,650.00
540.00
375.00
27.00
13,117.00
###
18,600.00
2,160.00
1,500.00
108.00
###
HARGA
SATUAN
10,000.00
6,200.00
720.00
500.00
360.00
17,780.00
###
1,850.00
###
64,800.00
###
10,800.00
###
8,000.00
4,650.00
540.00
375.00
9.00
13,574.00
7,142.80
1,785.70
#REF!
79,307.00
29,185.12
#REF!
260.00
###
45,000.00
###
60,000.00
###
93,000.00
10,800.00
10,800.00
0.3
1
###
###
24,700.00
558.00
432.00
3,500.00
180.00
29,370.00
15,000.00
4,650.00
540.00
375.00
27.00
20,592.00
10,000.00
4,650.00
540.00
375.00
27.00
15,592.00
###
6,250.00
900.00
###
HARGA
ei 2008
EH
NCANA
TAMA
AWATU, ST
KILAN
SATUAN
###
4,650.00
540.00
###
2,906.25
337.50
11,250.00
810.00
15,303.75
0.1250
0.0125
0.6000
0.0300
PROPINSI
LOKASI
Jenis Bahan/Material/Alat
Satuan
Harga di Quarry /
Sumber
(Rp.)
Jarak Angkut
(dari
lokasi material ke lokasi
pekerjaan)
(KM)
BAHAN/MATERIAL
Semen Pc @ 40 Kg
Zak
62,000.00
70.0
75.00
Pasir Pasang
M3
65,000.00
20.0
3.00
Pasir Urug
M3
M3
75,000.00
5.0
2.50
140,000.00
M3
100,000.00
60.0
2.50
500,000.00
Paku 5 - 12 cm
Kg
1.00
Papan Bekisting
M3
1.00
Air
Tangki
1.00
UPAH
Satuan
Tukang
O/h
30,000.00
30,000.00
Pekerja
O/h
25,000.00
25,000.00
3.00
Jumlah
(Rp)
195,000.00
-
250,000.00
ALAT
1
Concrete Mixer
Satuan
Jam
Harga
Jumlah
(Rp)
(Rp)
25,000.00
25,000.00
Dibuat oleh :
Kepala Desa
OMS Desa
Nangahale
Nangahale
A
S
E
D
A
L
A
KNEAPNGAHALE
*
*
( Bernadus Vinsensius )
Jumaldi
AN
Dibulatkan
9 = 4+ (7 / 6)
(Rp)
10
Bajawa
62,000.00 Rp
62,000.00
Boawae
130,000.00 Rp
130,000.00
Lokal
Rp
Lokal
131,000.00 Rp
131,000.00
Naru-Bajawa
300,000.00 Rp
300,000.00
Rp
Rp
250,000.00 Rp
250,000.00
:
:
:
:
NTT
Nagekeo
Boawae
Olakile
No. RAB :
Program PPIP 2012
Pekerjaan : Rabat Beton & Du
Ukuran
: 800 m
VOLUME
NO
URAIAN
Dari
Dana
I OPERASIONAL OMS
1 Administrasi & Documentasi
Satuan
HARGA
SATUAN
(Rp)
Dari
Swadaya
Total
0.40
Ls
5,000,000.00
Sub Total 1)
0.40
II PEK. PERSIAPAN
1
2
3
4
1.00
2.00
1.00
1.00
1.00
2.00
1.00
1.00
Ls
Ls
Ls
Ls
200,000.00
1,500,000.00
Sub Total 2)
301.99
159.71
1,088.29
99.66
226.47
2.64
1.55
0.79
158.74
301.99
159.71
1088.29
99.66
226.47
2.64
1.55
0.79
158.74
M3
M3
Zak
M3
kg
kg
M3
M3
M3
200,000.00
100,000.00
0.00
200,000.00
0.00
0.00
0.00
0.00
0.00
Sub Total 3)
Ls
Jam
1,000.00
31,250.00
Sub Total 4)
Hok
Hok
0.00
0.00
Sub Total 5)
III BAHAN
1
2
3
4
5
6
7
8
9
IV ALAT
1 Alat Bantu
2 Concret Mixer
V UPAH
1 Mandor
2 Pekerja
0.00
0.00
TOTAL BIAYA
SUMBER DANA
Di Periksa Oleh
FM Teknik
Dibuat Oleh
Ketua OMS
Anselmus Lenga
Kader De
Piter Lamal
Diverifikasi oleh
TAMK
Mengetahui Oleh
SATKER Kab. Nagekeo
Yohanes A. R. Sakawatu, ST
AN ( PPIP )
O
I)
JUMLAH
TOTAL
(Rp)
2,000,000.00
2,000,000.00
200,000.00
1,500,000.00
1,700,000.00
60,398,400.00
15,970,640.00
19,931,000.00
96,300,040.00
###
###
-
Oleh
Kader Desa
Piter Lamalouk