Desa Ansiap Proposal

R E KAP ITU LAS I
PEKERJAAN : REHAB. GEDUNG KANTOR BUPATI

LO KAS I : KECAMATAN DELTA PAWAN KETAPANG
SUMBER DANA : APBD
TAHUN ANGGARAN : 2010
NO URAIAN PEKERJAAN
I. #REF!
II. #REF!
III #REF!
IV #REF!
V #REF!
VI #REF!
VII #REF!
VIII #REF!
IX #REF!
X #REF!
XI #REF!
J U M LAH ………………………………………………………………..
DIBULATKAN ………………………………………………………………..
Terbilang :
***EMPAT RATUS TUJUH PULUH DELAPAN JUTA DUA RATUS DUA PULUH TIGA RIBU R
DIPERIKSA OLEH :
KEPALA BIDANG CIPTA KARYA
A. DANIEL. BE
NIP. 19580314 197903 1 005
DISETUJUI OLEH :
Pj. KEPALA DINAS PEKERJAAN UMUM

KABUPATEN KETAPANG
Ir. H. DARMANSYAH, MM
NIP. 19580222 199210 1 001
AP ITU LAS I
JUMLAH HARGA
( Rp. )
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
LUH DELAPAN JUTA DUA RATUS DUA PULUH TIGA RIBU RUPIAH***
Ketapang, Februari 2010
DISIAPKAN OLEH :
KASI PERENCANAAN DAN

PENGENDALIAN
SELO SUTARMAN
NIP. 19560326 198002 1 002
SETUJUI OLEH :
DINAS PEKERJAAN UMUM

UPATEN KETAPANG
DARMANSYAH, MM
9580222 199210 1 001
Lampiran BA No: _______________
PROGRAM NASIONAL PENYEDIAAN AI
BERBASIS MASYARAKAT
HASIL KESEPAKA
HARGA SATUAN UPAH/B
Kabupaten : Mempawah
Kecamatan : ANJONGAN
Kelurahan/Desa : DEMA
LKM :
HARGA SATUAN
SESUAI
JENIS BAHAN SATUAN BIAYA ANGKUT
STANDAR
KABUPATEN
1 2 3 4
1 Tanah Urug ( Timbunan Biasa) M3 92,000.00

2 Tanah Urug ( Laterit Gravel ) M 3
136,800.00
3 Pasir Beton M3 194,600.00
4 Batu Balok M 3
125,000.00
5 Batu pecah uk. 10 - 15 Cm M3 330,100.00
6 Batu pecah uk. 5 - 7 Cm M 3
412,700.00
7 Batu pecah uk. 3 - 5 Cm M3 341,900.00
8 Batu pecah uk. 2 - 3 Cm M 3
383,200.00
9 Batu pecah uk. 1 - 2 Cm M3 483,400.00
10 Batu pecah uk. 0,5 - 1 Cm M 3
530,500.00
11 Debu Batu ( Stone Dust ) M3 403,400.00
12 Semen (50 Kg) Zak 88,500.00
13 Semen Putih (40 Kg) Zak 159,200.00
14 Solar Ltr 6,100.00
15 Balok Belian Ketam M3 11,971,800.00
16 Balok Belian Untuk Jembatan M 3
17 Papan belian ketam M3 20,259,800.00

18 Balok kayu Klas I tidak ketam M 3
8,058,000.00
19 Balok kayu Klas II tidak ketam M3 4,374,400.00
20 Papan Kayu Kls II Tidak ketam M 3
8,840,700.00
21 Papan Kayu Camp. (Klas III) M3 2,787,200.00
22 Kayu Bulat O 8 - 10 Cm / 4 M 1
Btg 17,600.00
23 Kayu Bakar M3
24 Keramik 20 x20 ( Polos ) Kpg 87,300.00
25 Paku Beton Kg 37,800.00
26 Washtafel Keramik Bh 412,700.00
27 Kran Air Biasa Uk 3/4 Bh 35,000.00
28 Triplek Uk 9 mm Lbr 182,800.00
29 Baut Besi Ø 1/2 - 10 Cm Btg 2,500.00
30 Baut Besi Ø 1/2 - 20 Cm Btg 4,000.00
31 Baut Besi O 1/2 - 30 Cm Btg 6,000.00
32 Baut Besi O 5/8 - 10 Cm Btg 10,200.00
33 Baut Besi O 5/8 - 20 Cm Btg 12,000.00
34 Baut Besi O 5/8 - 30 Cm Btg 15,000.00
35 Baut Besi O 3/4 - 10 Cm Btg 4,000.00
36 Baut Besi O 3/4 - 20 Cm Btg 6,000.00
37 Baut Besi O 3/4 - 30 Cm Btg 7,000.00
38 Besi Beugel Bh 20,700.00
39 Besi Beton Kg 21,300.00
40 Kawat Bindrat Kg 26,000.00
41 Kawat Simpai Kg 24,900.00
42 Tong Air Vol. 1 M3 Bh 1,709,300.00
43 Tong Air Vol. 1.5 M 3
Bh 2,770,200.00
44 Tong Air Vol. 2 M3 Bh 3,654,200.00
1 2 3 4
45 Seng Gelombang BJLS 0,2 mm lbr 56,500.00

46 Seng plat bjls30 lbr 78,800.00
47 Pipa PVC Φ = 1" x 4 m1 Btg 37,800.00
48 Pipa PVC Φ = 2" RRJ-S12,5 x 6 m 1
Btg 205,040.00
49 Pipa PVC Φ = 3" RRJ-S12,5 x 6 m1 Btg 428,780.00
50 Pipa PVC Φ = 4" RRJ-S12,5 x 6 m 1
Btg 622,930.00
51 Pipa PVC Φ = 6" x 6 m1 Btg 1,330,120.00
52 Pipa PVC Φ = 8" x 6 m 1
Btg 2,068,000.00
53 Elbow PVC Φ = 1/2" Bh 4,000.00
54 Elbow PVC Φ = 3/4" Bh 6,500.00
55 Pipa Galvanis Medium Φ 4" - 6 m1 Btg 1,307,700.00
56 Flange Pipa GIV Φ 4" Bh 300,000.00
57 Pakin Karet GIV Φ 4" Bh 35,000.00
58 Gate Valve Ø 2 " Bh 1,200,000.00
59 Gate Valve Ø 3 " Bh 1,879,000.00
60 Gate Valve Ø 4 " Bh 2,476,000.00
61 Pipa PVC AW Φ = 3/4" x 4 m1 Btg 28,300.00
62 Alat Bantu (@ 3 Set) Set 119,200.00
62 Batako uk 7 x 15 x 30 bh 2,000.00
63 Plamur kg 39,600.00
64 Cat Dasar kg 30,800.00
65 Cat Kilat kg 70,800.00
66 Lem Kayu kg 56,100.00
67
68
69
70
71
72
73
74
75
76
NO TENAGA KERJA SATUAN
1 Pekerja Tak Terlatih

2 Pekerja Agak Terlatih
3 Pekerja Terlatih
4 Tukang
5 Kepala Tukang
6 Mandor
7 Oprator Terlatih
8 Pembantu Oprator
9 Mekanik Terlatih
10 Pembantu Mekanik
11 Supir Personil
12 Supir Truck
13 Pembantu Supir
14 Penjaga Malam
15 Tenaga Ahli
:Mengetahui :Diperiksa/ Diverifikasi Oleh

*) Harga Satuan
Kades/Lurah sampai
: Dusun TFM
Kecildilokasi Kegiatan (sudah termasuk biaya Transport)
: Nama : Nama
Jabatan : Kades/Lurah Jabatan : CF/ WSS
: Tandatangan : Tandatangan
NASIONAL PENYEDIAAN AIR MINUM DAN SANITASI
BERBASIS MASYARAKAT (PAMSIMAS)
HASIL KESEPAKATAN
ARGA SATUAN UPAH/BAHAN/ALAT
REKOMENDASI HARGA TERENDAH

HARGA SATUAN HASIL SURVEY*)
YANG DIPILIH
TOTAL Kelp.Masy. -1 Kelp.Masy.-2 Kelp.Masy.-3
Nama: Nama: Nama:
HARGA
___________ ___________ ___________
HARGA SATUAN*) KETERANGAN
Almt : Almt : Almt :
___________ ___________ ___________
Telp : Telp : Telp :
____________ ____________ ____________
5 6 7 8 9
92,000.00 92,000.00 92,000.00

136,800.00 136,800.00 136,800.00
194,600.00 194,600.00 194,600.00
125,000.00 125,000.00 125,000.00
330,100.00 330,100.00 330,100.00
412,700.00 412,700.00 412,700.00
341,900.00 341,900.00 341,900.00
383,200.00 383,200.00 383,200.00
483,400.00 483,400.00 483,400.00
530,500.00 530,500.00 530,500.00
403,400.00 403,400.00 403,400.00
88,500.00 88,500.00 88,500.00
159,200.00 159,200.00 159,200.00
6,100.00 6,100.00 6,100.00
11,971,800.00 11,971,800.00 11,971,800.00
20,259,800.00 20,259,800.00 20,259,800.00

8,058,000.00 8,058,000.00 8,058,000.00
4,374,400.00 4,374,400.00 4,374,400.00
8,840,700.00 8,840,700.00 8,840,700.00
2,787,200.00 2,787,200.00 2,787,200.00
17,600.00 17,600.00 17,600.00
37,800.00 37,800.00 37,800.00
412,700.00 412,700.00 412,700.00
35,000.00 35,000.00 35,000.00
182,800.00 182,800.00 182,800.00
2,500.00 2,500.00 2,500.00
4,000.00 4,000.00 4,000.00
6,000.00 6,000.00 6,000.00
10,200.00 10,200.00 10,200.00
12,000.00 12,000.00 12,000.00
15,000.00 15,000.00 15,000.00
4,000.00 4,000.00 4,000.00
6,000.00 6,000.00 6,000.00
7,000.00 7,000.00 7,000.00
20,700.00 20,700.00 20,700.00
21,300.00 21,300.00 21,300.00
26,000.00 26,000.00 26,000.00
24,900.00 24,900.00 24,900.00
1,709,300.00 1,709,300.00 1,709,300.00
2,770,200.00 2,770,200.00 2,770,200.00
3,654,200.00 3,654,200.00 3,654,200.00
8 9
56,500.00 56,500.00 56,500.00

78,800.00 78,800.00 78,800.00
37,800.00 37,800.00 37,800.00
205,040.00 205,040.00 205,040.00
428,780.00 428,780.00 428,780.00
622,930.00 622,930.00 622,930.00
1,330,120.00 1,330,120.00 1,330,120.00
2,068,000.00 2,068,000.00 2,068,000.00
4,000.00 4,000.00 4,000.00
6,500.00 6,500.00 6,500.00
1,307,700.00 1,307,700.00 1,307,700.00
300,000.00 300,000.00 300,000.00
35,000.00 35,000.00 35,000.00
1,200,000.00 1,200,000.00 1,200,000.00
1,879,000.00 1,879,000.00 1,879,000.00
2,476,000.00 2,476,000.00 2,476,000.00
28,300.00 28,300.00 28,300.00
119,200.00
2,000.00 2,000.00 2,000.00
39,600.00 39,600.00 39,600.00
30,800.00 30,800.00 30,800.00
70,800.00 70,800.00 70,800.00
56,100.00 56,100.00 56,100.00
SATUAN BIAYA UPAH / HARI BIAYA UPAH / JAM KETERANGAN
Orang / Hari Rp. 115,000.00 Rp. 16,428.57

Orang / Hari Rp. 126,500.00 Rp. 18,071.43
Orang / Hari Rp. 138,000.00 Rp. 19,714.29
Orang / Hari Rp. 149,500.00 Rp. 21,357.14
Orang / Hari Rp. 172,500.00 Rp. 24,642.86
Orang / Hari Rp. 172,500.00 Rp. 24,642.86
Orang / Hari Rp. 172,500.00 Rp. 24,642.86
Orang / Hari Rp. 115,000.00 Rp. 16,428.57
Orang / Hari Rp. 155,250.00 Rp. 22,178.57
Orang / Hari Rp. 115,000.00 Rp. 16,428.57
Orang / Hari Rp. 138,000.00 Rp. 19,714.29
Orang / Hari Rp. 138,000.00 Rp. 19,714.29
Orang / Hari Rp. 115,000.00 Rp. 16,428.57
Orang / Hari Rp. 103,500.00 Rp. 14,785.71
Orang / Hari Rp. 400,000.00 Rp. 57,142.86
:Dibuat Oleh Dibuat Oleh

LKM : Teluk Makborek Tawahan, September
Unit Kerja Teknis (UKT) 2009
: Nama : Nama
Jabatan : Koordinator LKM Jabatan : Ketua UKT
: Tandatangan : Tandatangan
Program Penyediaan Air Minum dan Sanitasi Berbasis Masyarakat (PAMSIMAS)
REKAPITULASI DESA
Propinsi : Kalimantan Barat

Kabupaten : Kayong Utara
Kecamatan : Simpang Hilir
Desa : Durian Sebatang
No Kegiatan Volume Satuan Harga Satuan Total Harga (Rp)
I PELATIHAN
1. PELATIHAN ADMINISTRASI DAN KEUANGAN 1.00 LS 1,500,000.00 1,500,000.00
2. PELATIHAN TEKNIK 1.00 LS 1,500,000.00 1,500,000.00
3. PELATIHAN BPSPAMS 1.00 LS 1,500,000.00 1,500,000.00
4. KAMPANYE DAN PENINGKATAN PHBS 1.00 LS 2,425,000.00 2,425,000.00
II OPERASIONAL LKM 1.00 LS 14,000,000.00 14,000,000.00
III KONSTRUKSI FISIK

1. Sumur Bor 1.00 Unit 98,617,000.00 98,617,000.00
2. Bangunan Aerator 1.00 Unit 23,292,000.00 23,292,000.00

Mesin Pompa Jet Pump 1.00 Unit 2,458,000.00 2,458,000.00
Mesin Pompa Air 2.00 Unit 914,750.00 1,829,500.00
Mesin Genset + Instalasi 1.00 Unit 8,459,500.00 8,459,500.00
2. MENARA AIR
Menara Air 1.00 Unit 117,496,000.00 117,496,000.00
3. JARINGAN PIPA
Pipa P = 1050 m 1.00 77,366,000.00 77,366,000.00
4. HIDRAN UMUM
Hidrant Umum 1.00 Unit 25,738,000.00 25,738,000.00
Tabung Media + Pemasangan 3.00 Unit 5,000,000.00 15,000,000.00
TEMPAT CUCI TANGAN di SEKOLAH - Unit 3,010,000.00
JUMLAH 391,181,000.00
DIBULATKAN 391,181,000.00
TERBILANG : DUA RATUS TUJUH PULUH LIMA JUTA RUPIAH

NO. RAB
PROYEK : PAMSIMAS
JENIS : Pembangunan Instalasi Air Bersih
Jumlah Harga
Kontribusi Total Harga (Rp)
APBN APBD DESA
Inkind Incash
500,000.00 1,000,000.00 - 1,500,000.00

500,000.00 1,000,000.00 - 1,500,000.00
500,000.00 1,000,000.00 - 1,500,000.00
58,000.00 2,367,000.00 - 2,425,000.00
- - 14,000,000.00 14,000,000.00
98,617,000.00 - - - 98,617,000.00
19,244,000.00 - 4,048,000.00 - 23,292,000.00

- 2,458,000.00 - - 2,458,000.00
- 1,829,500.00 - - 1,829,500.00
- 8,459,500.00 - - 8,459,500.00
106,009,000.00 - 11,487,000.00 - 117,496,000.00
38,207,000.00 - 39,159,000.00 - 77,366,000.00
18,224,907.65 - 7,514,553.13 - 25,739,460.78

- 15,000,000.00 - - 15,000,000.00
281,859,907.65 27,747,500.00 67,575,553.13 14,000,000.00 391,182,460.78

281,859,000.00 27,747,000.00 67,575,000.00 14,000,000.00 391,182,000.00
72.05 7.09 17.27 3.58 100.00

RE

No Jenis Pekerjan Volume Satuan Koef Harga

Satuan (Rp)
Galian Tanah 105.0 m2 A.2.3.1.2.

Pekerja OH 0.9000 115,000.00
Mandor OH 0.0450 172,500.00
Pasir Alas 21 m3 SNI 2835:2008 - 6.11

Pekerja OH 0.3000 115,000.00
Mandor OH 0.0100 172,500.00
Pasir Urug m3 1.2000 92,000.00
Pipa PVC dia 2" - 6m 1050.0 m' RSNI T-15-2002

Pekerja OH 0.0540 115,000.00
Tukang Batu Halus OH 0.0900 172,500.00
Kepala Tukang Batu OH 0.0090 115,000.00
Mandor OH 0.0027 172,500.00
Pipa PVC dia 2" m' 1.0000 34,173.33
391,181,000.00
Asesories
Socket reducer PVC (RRJ) S-12,5 Ø 75 mm x 50 mm 1.00 bh 1.0000 125,500.00
Socket reducer PVC (AW Super) Ø 50 mm x 25 mm 1.00 bh 1.0000 45,000.00
Tee PVC 2" 1.00 bh 1.0000 55,000.00
Lem Pipa PVC 5.00 Kaleng 1.0000 60,000.00

Pembuangan udara pada pipa Ø 50 mm
Clame sadle Ø 50 mm x 20 mm 1.00 bh 1.0000 145,000.00
Socket drat luar Ø 20 mm 2.00 bh 1.0000 15,000.00
Socket drat dalam Ø 20 mm 2.00 bh 1.0000 15,000.00
Seal tipe 2.00 bh 1.0000 8,000.00
Air valve Ø 25 mm 1.00 bh 1.0000 1,579,000.00
Jumlah
Dibulatkan
RENCANA ANGGARAN BIAYA
Volume Jumlah Harga

Kontribusi
APBN APBD DESA APBN APBD DESA
Inkind Incash
- 94.50 -
- 4.73 -
- 6.30 -
- 0.21 -
- 25.20 -
- 56.70 -
- 94.50 -
- 9.45 -
- 2.84 -
1,050.00 35,882,000.00
1.00 125,500.00
1.00 45,000.00
1.00 55,000.00
- -
5.00 300,000.00
1.00 145,000.00
2.00 30,000.00
2.00 30,000.00
2.00 16,000.00
1.00 1,579,000.00
38,207,500.00 -
38,207,000.00 -
No RAB :
Jenis Pekerjaan : Pipa
Ukuran : 1020 m
Volume : 1 unit
Jumlah Harga
Kontribusi Total Harga
Inkind Incash Rp
10,867,500.00 - 10,867,500.00
815,062.50 - 815,062.50
724,500.00 - 724,500.00
36,225.00 - 36,225.00
2,318,400.00 - 2,318,400.00
6,520,500.00 - 6,520,500.00
16,301,250.00 - 16,301,250.00
1,086,750.00 - 1,086,750.00
489,037.50 - 489,037.50
- - 35,882,000.00
- - 125,500.00
- - 45,000.00
- - 55,000.00
- - -
- - 300,000.00
- - 145,000.00
- - 30,000.00
- - 30,000.00
- - 16,000.00
- - 1,579,000.00
- - -
39,159,225.00 - 77,366,725.00
39,159,000.00 - 77,366,000.00
RE


Satuan (Rp)
Pembersihan Lokasi 12.25 m2 A. 2.2.1.9.

Pekerja OH 0.10 115,000.00
Mandor OH 0.05 172,500.00
Galian Tanah 18.375 m3 A.2.3.1.2.

Pekerja OH 0.900 115,000.00
Mandor OH 0.045 172,500.00
Mengurug Tanah Kembali 0.9 m3 SNI 2835:2008 - 6.9

Pekerja OH 0.2500 115,000.00
Mandor OH 0.0083 172,500.00
Pasir Alas 0.9 m3 SNI 2835:2008 - 6.11

Pekerja OH 0.3000 115,000.00
Mandor OH 0.0100 172,500.00
Pasir Urug m3 1.2000 194,600.00
Pondasi Menerus dan Groundtank

Lantai Kerja 0.90 m2
Pekerja OH 0.1300 115,000.00
Tukang Batu Kasar OH 0.1000 149,500.00
Mandor OH 0.0100 172,500.00
Semen (50 Kg) Zak 0.3000 88,500.00
Pasir Beton m3 0.0630 194,600.00
Batu Split Pecah Mesin 1/2 m3 0.0830 483,400.00
Penyedian dan Pemancangan tiang pancang 324.00 m' 1.000 25,600.00

kayu bulat Dia 10 cm panjang 2 m
Beton K 250 9.21 m3 SNI 7394:2008-6.8

Pekerja OH 1.6500 115,000.00
Mandor OH 0.0830 172,500.00
Semen (50 Kg) zak 7.6800 88,500.00
Pasir Beton m3 0.4943 194,600.00
Besi Tulangan 532.51 kg SNI 7394:2008-6.17

Pekerja OH 0.0070 115,000.00
Tukang Besi Tulangan OH 0.0070 149,500.00
Kepala Tukang Besi OH 0.0007 172,500.00
Mandor OH 0.0004 172,500.00
Besi Beton U-24 Kg 1.0500 21,300.00
Kawat beton Kg 0.0150 26,000.00
Bekisting 57.00 m2 SNI DT 91-0006-2007

Pekerja OH 0.5200 115,000.00
Tukang Kayu Kasar OH 0.2600 149,500.00
Kepala Tukang Kayu OH 0.0260 172,500.00
Mandor OH 0.0260 172,500.00
Kayu Klas IV m3 0.0020 2,787,200.00
Paku 5 s/d 10 cm Kg 0.0100 37,800.00
Minyak bekisting ltr 0.1000
Kolom 25/25
Beton K 250 1.70 m3 SNI 7394:2008-6.8
Pekerja OH 1.6500 115,000.00
Mandor OH 0.0830 172,500.00
Semen (50 Kg) zak 7.6800 88,500.00
Pasir Beton m3 0.4943 194,600.00

Satuan (Rp)

Pekerja OH 0.0070 115,000.00
Mandor OH 0.0004 172,500.00
Besi Beton U-24 Kg 1.0500 21,300.00
Kawat beton Kg 0.0150 26,000.00
Bekisting 27.20 m2 SNI 7394:2008-6.22

Pekerja OH 0.6600 115,000.00
Mandor OH 0.0330 172,500.00
Triplex t. 9 mm lbr 0.3500 182,800.00
Paku 5 s/d 10 cm Kg 0.4000 37,800.00
Kayu Klas II m3 0.0150 4,374,400.00
Kayu Klas III m3 0.0400 2,787,200.00
Dolken dia 8 s/d 10 cm Kg 2.0000 17,600.00
Minyak bekisting Kg 0.2000
Slof 20/25
Beton K 250 1.20 m3 SNI 7394:2008-6.8
Pekerja OH 1.6500 115,000.00
Mandor OH 0.0830 172,500.00
Semen (50 Kg) zak 7.6800 88,500.00
Pasir Beton m3 0.4943 194,600.00
Batu Split Pecah Mesin 1/2 0.07 m3 0.7696 483,400.0000

Pekerja OH 0.0070 115,000.0000
Mandor OH 0.0004 172,500.0000
Besi Beton U-24 Kg 1.0500 21,300.0000
Kawat beton Kg 0.0150 26,000.0000
Bekisting 16.80 m2 SNI 7394:2008-6.21

Pekerja OH 0.5200 115,000.0000
Mandor OH 0.0260 172,500.0000
Kayu Klas III m3 0.0450 2,787,200.0000
Paku 5 s/d 10 cm Kg 0.3000 37,800.0000
Minyak bekisting m3 0.1000
Lantai Atas Dan Dak

Beton Lantai 2.70 m3 SNI 7394:2008-6.8
Pekerja OH 1.6500 115,000.00
Mandor OH 0.0830 172,500.00
Semen (50 Kg) zak 7.6800 88,500.00
Pasir Beton m3 0.0630 194,600.00
Satuan (Rp)
Besi Tulangan Plat Lantai Atas 150.91 kg SNI 7394:2008-6.17

Pekerja OH 0.0070 115,000.00
Mandor OH 0.0004 172,500.00
Besi Beton U-24 kg 1.0500 21,300.00
Kawat beton Kg 0.0150 26,000.00
Bekisting 18.00 m2 SNI 7394:2008-6.24

Pekerja OH 0.6600 115,000.00
Mandor OH 0.0330 172,500.00
Triplex t. 9 mm lbr 0.3500 182,800.00
Paku 5 s/d 10 cm kg 0.4000 37,800.00
Kayu Klas II m3 0.0150 4,374,400.00
Kayu Klas III m3 0.0400 2,787,200.00
Dolken dia 8 s/d 10 cm btg 6.0000 17,600.00
Ring Balok Lantai 15/25

Beton Ring Balok 15/25 0.15 m3 SNI 7394:2008-6.8
Pekerja OH 1.6500 115,000.00
Mandor OH 0.0830 172,500.00
Semen (50 Kg) Zak 7.4200 88,500.00
Pasir Beton m3 0.4986 194,600.00

Pekerja OH 0.0070 115,000.00
Mandor OH 0.0004 172,500.00
Besi Beton U-24 kg 1.0500 21,300.00
Kawat beton Kg 0.0150 26,000.00
Bekisting 7.15 m2 SNI 7394:2008-6.23

Pekerja OH 0.6600 115,000.00
Mandor OH 0.0330 172,500.00
Triplex t. 9 mm lbr 0.3500 182,800.00
Paku 5 s/d 10 cm kg 0.4000 37,800.00
Kayu Klas II m3 0.0180 4,374,400.00
Kayu Klas III m3 0.0400 2,787,200.00
Plesteran 17.60 m2 SNI 2837:2008-6.2

Pekerja OH 0.3000 115,000.00
Mandor OH 0.0150 172,500.00
Semen (50 Kg) Zak 0.2045 88,500.00
Pasir Pasang m3 0.0200 194,600.00
Tong Fiber 6 m3 1.00 Unit 1.000 8,000,000.00
Pipa 2 inch 12.00 m' A.5.1.1 29. Pemasangan 1 m’ pipa PVC tipe AW diameter 2
Pekerja OH 0.054 115,000.00
Tukang Batu Halus OH 0.090 149,500.00
Mandor OH 0.003 172,500.00
Pipa PVC dia 2" m' 1.000 34,173.33
Perlengkapan ls 0.350 119,200.00
Asesories 1.00 Ls 1.000 380,000.00
Gate Valve dia 2" 1.00 bh 1.000 1,200,000.00

Satuan (Rp)
Pekerjaan dinding Batako 8.5 m2

Pekerja OH 0.2800 115,000.00
Mandor OH 0.0150 172,500.00
Semen (50 Kg) Kg 15.1600 1,770.00
Pasir Pasang m3 0.3640 194,600.00
Batako uk 7 x 15 x 30 Bh 22.2200 2,000.00
Pintu Kayu Kls I 2.0 m2

Pekerja OH 0.8000 115,000.00
Tukang Kayu OH 2.4000 149,500.00
Kepala Tukang OH 0.2400 172,500.00
Mandor OH 0.0400 172,500.00
Kayu Kls I m3 0.0240 8,058,000.00
Lem Kayu kg 0.3000 6,500.00
Kusen Pintu dan Jendela Kayu Kls I 0.028 m3

Pekerja OH 7.0000 115,000.00
Tukang Kayu OH 21.0000 149,500.00
Kepala Tukang OH 2.1000 172,500.00
Mandor OH 0.3500 172,500.00
Kayu Kls I m3 1.1000 8,058,000.00
Paku kg 1.2500 37,800.00
Lem Kayu Kg 1.0000 6,500.00
Plesteran 17.00 m2 SNI 2837:2008-6.2

Pekerja OH 0.3000 115,000.00
Mandor OH 0.0150 172,500.00
Semen (50 Kg) Zak 0.2045 88,500.00
Pasir Pasang m3 0.0200 194,600.00
Engsel Pintu bh 4.0000 52,500.0000

Grendel 10" bh 1.0000 31,500.0000
Rangka Kayu Belian 0.29 F. 27
Tukang kayu OH 36.0000 149,500.00
Kepala tukang kayu OH 3.6000 172,500.00
Pekerja OH 12.0000 115,000.00
Mandor OH 0.6000 172,500.00
Kayu belian Ketam m3 1.1000 11,971,800.00
Kg Paku besi kg 6.0000 37,800.00
Pekerjaan Kasau Dan Reng Untuk Atap Seng 19.39 m2 F. 19

Tukang kayu OH 0.1000 149,500.00
Pekerja OH 0.1500 115,000.00
Mandor OH 0.0075 172,500.00
Kayu klas II m3 0.0120 4,374,400.00
Kg Paku besi kg 0.1000 37,800.00
Pekerjaan Atap Seng 19.39 m2 H.8

Pekerja OH 0.1200 115,000.00
Tukang Kayu OH 0.0600 149,500.00
Kepala tukang OH 0.0060 172,500.00
Mandor OH 0.0060 172,500.00
Seng gel BJLS 0,02 lbr 0.7000 56,500.00
Paku biasa ½”-1” kg 0.0200 37,800.00
Nok Atap Seng 1.2 m2

Pekerja OH 0.1500 115,000.00
Tukang Kayu OH 0.0700 149,500.00
Mandor OH 0.0060 172,500.00
Seng plat 3”x6”bjls28 lbr 0.3000 78,800.00
Paku biasa ½”-1” kg 0.0400 37,800.00
Pengecatan 1.00 Ls 1.000 550,000.00
Jumlah
Dibulatkan
Volume Jumlah Harga

Kontribusi
Inkind Incash
- 1.23 -
- 0.61 -
- 16.54 -
- 0.83 -
- 0.23 -
- 0.01 -
- 0.27 -
- 0.01 -
1.08 210,168.00
0.12 13,455.00
0.09 13,455.00
0.01 1,552.50
0.01 1,552.50
0.27 23,895.00
0.06 11,033.82
0.07 36,109.98
324.00 - - 8,294,400.00 -
15.20 1,747,977.00
2.53 378,728.35
0.26 44,493.96
0.76 131,892.81
70.75 6,261,212.16
4.55 886,083.86
7.09 3,427,222.93
3.73 428,672.16
3.73 557,273.81
0.37 64,300.82
0.21 36,743.33
559.14 11,909,630.88
7.99 207,679.68
29.64 3,408,600.00
14.82 2,215,590.00
1.48 255,645.00
1.48 255,645.00
0.11 317,740.80
0.57 21,546.00
2.81 - 322,575.00
0.47 - 69,891.25
0.05 - 8,211.00
0.14 - 24,339.75
13.06 1,155,456.00
0.84 163,519.60
1.31 632,466.24
Volume Jumlah Harga

Kontribusi
Inkind Incash
1.30 - 149,498.80
1.30 - 194,348.45
0.13 - 22,424.82
0.07 - 12,814.18
195.00 4,153,466.77
2.79 72,427.99
- 17.95 -
- 8.98 -
0.90 - 154,836.00
0.90 - 154,836.00
9.52 1,740,256.00
10.88 411,264.00
0.41 1,784,755.20
1.09 3,032,473.60
54.40 957,440.00
1.98 - 227,700.00
0.33 - 49,335.00
0.03 - 5,796.00
0.10 - 17,181.00
9.22 815,616.00
0.59 115,425.60
0.92 - 446,446.76
- 1.17 -
- 1.17 -
- 0.12 -
- 0.07 -
175.66 3,741,533.89
2.51 65,244.72
- 8.74 -
- 4.37 -
- 0.44 -
- 0.44 -
0.76 2,107,123.20
5.04 190,512.00
4.46 512,325.00
0.74 111,003.75
0.08 13,041.00
0.22 38,657.25
20.74 1,835,136.00
0.17 33,101.46
0.22 108,329.94
Volume Jumlah Harga
Kontribusi
Inkind Incash
1.06 121,484.16
1.06 157,929.41
0.11 18,222.62
0.06 10,412.93
158.46 3,375,146.88
2.26 58,855.68
11.88 1,366,200.00
5.94 888,030.00
0.59 102,465.00
0.59 102,465.00
6.30 1,151,640.00
7.20 272,160.00
0.27 1,181,088.00
0.72 2,006,784.00
108.00 1,900,800.00
0.25 28,462.50
0.04 6,166.88
0.00 724.50
0.01 2,147.63
1.11 98,500.50
0.07 14,553.30
0.12 56,235.53
0.06 7,390.29
0.06 9,607.37
0.01 1,108.54
0.00 633.45
9.64 205,321.44
0.14 3,580.39
4.72 542,685.00
2.36 352,745.25
0.24 40,701.38
0.24 40,701.38
2.50 457,457.00
2.86 108,108.00
0.13 562,985.28
0.29 797,139.20
14.30 251,680.00
5.28 607,200.00
2.64 394,680.00
0.26 45,540.00
0.26 45,540.00
3.60 318,498.05
0.35 68,499.20
1.00 8,000,000.00
angan 1 m’ pipa PVC tipe AW diameter 2”

0.65 74,520.00
1.08 161,460.00
0.11 18,630.00
0.03 5,589.00
12.00 410,080.00
1.00 380,000.00
1.00 1,200,000.00
Volume Jumlah Harga

Kontribusi
Inkind Incash
2.38 273,700.00
0.85 127,075.00
0.09 14,662.50
0.13 21,993.75
128.86 228,082.20
3.09 602,092.40
188.87 377,740.00
1.60 184,000.00
4.80 717,600.00
0.48 82,800.00
0.08 13,800.00
0.05 386,784.00
0.60 3,900.00
0.20 22,540.00
0.59 87,906.00
0.06 10,143.00
0.01 1,690.50
0.03 248,186.40
0.04 1,323.00
0.03 182.00
5.10 586,500.00
2.55 381,225.00
0.26 43,987.50
0.26 43,987.50
3.48 307,640.16
0.34 66,164.00
210,000.00 210,000.00
31,500.00 31,500.00
10.37 -
1.04 -
3.46 -
0.17 -
0.32 3,792,666.24
1.73 65,318.40
1.94 -
0.19 -
2.91 -
0.15 -
0.23 1,017,656.57
1.94 73,281.32
2.33 -
1.16 -
0.12 -
0.12 -
13.57 766,739.77
0.39 14,656.26
0.18 -
0.08 -
0.01 -
0.01 -
0.36 28,368.00
0.05 1,814.40
0.59 0.41 326,000.00 -
106,009,370.15 -
106,009,000.00 -
No RAB :
Jenis Pekerjaan : Menara Air
Ukuran : 2,0 m x 2,0 m
Volume : 1 unit
Jumlah Harga
Inkind Incash Rp
140,875.00 - 140,875.00
105,656.25 - 105,656.25
1,901,812.50 - 1,901,812.50
142,635.94 - 142,635.94
25,875.00 - 25,875.00
1,293.75 - 1,293.75
31,050.00 - 31,050.00
1,552.50 - 1,552.50
- - 210,168.00
- - 13,455.00
- - 13,455.00
- - 1,552.50
- - 1,552.50
- - 23,895.00
- - 11,033.82
- - -
- - 8,294,400.00
- - 1,747,977.00
- - 378,728.35
- - 44,493.96
- - 131,892.81
- - 6,261,212.16
- - 886,083.86
- - 3,427,222.93
- - 428,672.16
- - 557,273.81
- - 64,300.82
- - 36,743.33
- - 11,909,630.88
- - 207,679.68
- - 3,408,600.00
- - 2,215,590.00
- - 255,645.00
- - 255,645.00
- - 317,740.80
- - 21,546.00
- - 322,575.00
- - 69,891.25
- - 8,211.00
- - 24,339.75
- - 1,155,456.00
- - 163,519.60
- - 632,466.24
Jumlah Harga
Inkind Incash Rp
- - 149,498.80
- - 194,348.45
- - 22,424.82
- - 12,814.18
- - 4,153,466.77
- - 72,427.99
2,064,480.00 - 2,064,480.00
1,341,912.00 - 1,341,912.00
- - 154,836.00
- - 154,836.00
- - 1,740,256.00
- - 411,264.00
- - 1,784,755.20
- - 3,032,473.60
- - 957,440.00
- - 227,700.00
- - 49,335.00
- - 5,796.00
- - 17,181.00
- - 815,616.00
- - 115,425.60
- - 446,446.76
134,671.80 - 134,671.80
175,073.34 - 175,073.34
20,200.77 - 20,200.77
11,543.30 - 11,543.30
- - 3,741,533.89
- - 65,244.72
1,004,640.00 - 1,004,640.00
653,016.00 - 653,016.00
75,348.00 - 75,348.00
75,348.00 - 75,348.00
- - 2,107,123.20
- - 190,512.00
- - 512,325.00
- - 111,003.75
- - 13,041.00
- - 38,657.25
- - 1,835,136.00
- - 33,101.46
- - 108,329.94
Jumlah Harga
Inkind Incash Rp
- - 121,484.16
- - 157,929.41
- - 18,222.62
- - 10,412.93
- - 3,375,146.88
- - 58,855.68
- - 1,366,200.00
- - 888,030.00
- - 102,465.00
- - 102,465.00
- - 1,151,640.00
- - 272,160.00
- - 1,181,088.00
- - 2,006,784.00
- - 1,900,800.00
- - 28,462.50
- - 6,166.88
- - 724.50
- - 2,147.63
- - 98,500.50
- - 14,553.30
- - 56,235.53
- - 7,390.29
- - 9,607.37
- - 1,108.54
- - 633.45
- - 205,321.44
- - 3,580.39
- - 542,685.00
- - 352,745.25
- - 40,701.38
- - 40,701.38
- - 457,457.00
- - 108,108.00
- - 562,985.28
- - 797,139.20
- - 251,680.00
- - 607,200.00
- - 394,680.00
- - 45,540.00
- - 45,540.00
- - 318,498.05
- - 68,499.20
- - 8,000,000.00
- - 74,520.00
- - 161,460.00
- - 18,630.00
- - 5,589.00
- - 410,080.00
- - 380,000.00
- - 1,200,000.00
Jumlah Harga
Inkind Incash Rp
- - 273,700.00
- - 127,075.00
- - 14,662.50
- - 21,993.75
- - 228,082.20
- - 602,092.40
- - 377,740.00
- - 184,000.00
- - 717,600.00
- - 82,800.00
- - 13,800.00
- - 386,784.00
- - 3,900.00
- - 22,540.00
- - 87,906.00
- - 10,143.00
- - 1,690.50
- - 248,186.40
- - 1,323.00
- - 182.00
- - 586,500.00
- - 381,225.00
- - 43,987.50
- - 43,987.50
- - 307,640.16
- - 66,164.00
- - 210,000.00
- - 31,500.00
1,550,016.00 - 1,550,016.00
178,848.00 - 178,848.00
397,440.00 - 397,440.00
29,808.00 - 29,808.00
- - 3,792,666.24
- - 65,318.40
289,829.57 - 289,829.57
33,441.87 - 33,441.87
334,418.73 - 334,418.73
25,081.41 - 25,081.41
- - 1,017,656.57
- - 73,281.32
267,534.99 - 267,534.99
173,897.74 - 173,897.74
20,065.12 - 20,065.12
20,065.12 - 20,065.12
- - 766,739.77
- - 14,656.26
20,700.00 - 20,700.00
12,558.00 - 12,558.00
1,449.00 - 1,449.00
1,242.00 - 1,242.00
- - 28,368.00
- - 1,814.40
224,000.00 550,000.00
11,487,379.70 - 117,460,639.87
11,487,000.00 - 117,496,000.00
RE


Satuan (Rp)

Pekerja OH 0.1000 115,000.00
Mandor OH 0.0500 172,500.00

Pekerja OH 0.9000 115,000.00
Mandor OH 0.0450 172,500.00
Mengurug Tanah Kembali 0.9 m3 SNI 2835:2008 - 6.9

Pekerja OH 0.2500 115,000.00
Mandor OH 0.0083 172,500.00
Pasir Alas 0.17 m3 SNI 2835:2008 - 6.11

Pekerja OH 0.3000 115,000.00
Mandor OH 0.0100 172,500.00
Pasir Urug m3 1.2000 194,600.00
Pondasi Menerus
Pekerja OH 0.1300 115,000.00
Mandor OH 0.0100 172,500.00
Semen (50 Kg) Zak 0.3000 88,500.00
Pasir Beton m3 0.0630 194,600.00

Beton K 250 0.40 m3 SNI 7394:2008-6.8

Pekerja OH 1.6500 115,000.00
Mandor OH 0.0830 172,500.00
Semen (50 Kg) zak 7.6800 88,500.00
Pasir Beton m3 0.4943 194,600.00

Pekerja OH 0.0070 115,000.00
Mandor OH 0.0004 172,500.00
Besi Beton U-24 Kg 1.0500 21,300.00
Kawat beton Kg 0.0150 26,000.00

Pekerja OH 0.5200 115,000.00
Mandor OH 0.0260 172,500.00
Kayu Klas IV m3 0.0020 2,787,200.00
Paku 5 s/d 10 cm Kg 0.0100 37,800.00
Kolom 15/15
Beton K 250 0.22 m3 SNI 7394:2008-6.8
Pekerja OH 1.6500 115,000.00
Mandor OH 0.0830 172,500.00
Semen (50 Kg) zak 7.6800 88,500.00
Pasir Beton m3 0.4943 194,600.00

Satuan (Rp)

Pekerja OH 0.0070 115,000.00
Mandor OH 0.0004 172,500.00
Besi Beton U-24 Kg 1.0500 21,300.00
Kawat beton Kg 0.0150 26,000.00
Bekisting 5.76 m2 SNI 7394:2008-6.22

Pekerja OH 0.6600 115,000.00
Mandor OH 0.0330 172,500.00
Triplex t. 9 mm lbr 0.3500 182,800.00
Paku 5 s/d 10 cm Kg 0.4000 37,800.00
Kayu Klas II m3 0.0150 4,374,400.00
Kayu Klas III m3 0.0400 2,787,200.00
Dolken dia 8 s/d 10 cm Kg 2.0000 17,600.00
Minyak bekisting Kg 0.2000
Slof 15/15
Beton K 250 0.54 m3 SNI 7394:2008-6.8
Pekerja OH 1.6500 115,000.00
Mandor OH 0.0830 172,500.00
Semen (50 Kg) zak 7.6800 88,500.00
Pasir Beton m3 0.4943 194,600.00

Pekerja OH 0.0070 115,000.0000
Mandor OH 0.0004 172,500.0000
Besi Beton U-24 Kg 1.0500 21,300.0000
Kawat beton Kg 0.0150 26,000.0000
Bekisting 10.80 m2 SNI 7394:2008-6.21

Pekerja OH 0.5200 115,000.0000
Mandor OH 0.0260 172,500.0000
Kayu Klas III m3 0.0450 2,787,200.0000
Paku 5 s/d 10 cm Kg 0.3000 37,800.0000
Minyak bekisting m3 0.1000
Bak beton Penyaring 3 unit

Beton Lantai 1.11 m3 SNI 7394:2008-6.8
Pekerja OH 1.6500 115,000.00
Mandor OH 0.0830 172,500.00
Semen (50 Kg) zak 7.6800 88,500.00
Pasir Beton m3 0.0630 194,600.00
Satuan (Rp)
Besi Tulangan Plat Lantai Atas 44.21 kg SNI 7394:2008-6.17

Pekerja OH 0.0070 115,000.00
Mandor OH 0.0004 172,500.00
Besi Beton U-24 kg 1.0500 21,300.00
Kawat beton Kg 0.0150 26,000.00
Bekisting 15.75 m2 SNI 7394:2008-6.24

Pekerja OH 0.6600 115,000.00
Mandor OH 0.0330 172,500.00
Triplex t. 9 mm lbr 0.3500 182,800.00
Paku 5 s/d 10 cm kg 0.4000 37,800.00
Kayu Klas II m3 0.0150 4,374,400.00
Kayu Klas III m3 0.0400 2,787,200.00
Pipa 1/2 inch 12.00 m' 1.000 1,000.00

Penyaring Lpaisan Arang, kerang, Ijuk, kawat nyamuk 1.00 Ls 1.000 250,000.00
Pipa 1inch 18.00 m' 1.000 9,450.00

Jumlah
Dibulatkan
Volume Jumlah Harga

Kontribusi
Inkind Incash
0.40 46,000.00
0.20 34,500.00
2.21 254,247.75
0.11 19,068.58
0.23 25,875.00
0.01 1,293.75
0.05 5,830.50
0.00 291.53
0.20 39,464.88
0.02 2,526.55
0.02 2,526.55
0.00 291.53
0.00 291.53
0.05 4,486.95
0.01 2,071.91
0.01 6,780.65
64.00 -
0.66 76,279.50
0.11 16,527.23
0.01 1,941.66
0.03 5,755.64
3.09 273,231.36
0.20 38,667.58
0.31 149,559.66
0.26 29,356.10
0.26 38,162.92
0.03 4,403.41
0.01 2,516.24
38.29 815,588.93
0.55 14,222.21
1.58 181,792.00
0.79 118,164.80
0.08 13,634.40
0.08 13,634.40
0.01 16,946.18
0.03 1,149.12
- 0.36 -
- 0.06 -
- 0.01 -
- 0.02 -
1.66 146,810.88
0.11 20,776.61
0.17 80,360.42
Volume Jumlah Harga

Kontribusi
Inkind Incash
- 0.25 -
- 0.25 -
- 0.02 -
- 0.01 -
37.14 791,126.99
0.53 13,795.64
- 3.80 -
- 1.90 -
- 0.19 -
- 0.19 -
2.02 368,524.80
2.30 87,091.20
0.09 377,948.16
0.23 642,170.88
11.52 202,752.00
- 0.89 -
- 0.15 -
- 0.02 -
- 0.04 -
4.15 367,027.20
0.27 51,941.52
0.32 0.092 156,428.24
- 0.53 -
- 0.53 -
- 0.05 -
- 0.03 -
79.92 1,702,280.66
1.14 29,684.30
- 5.62 -
- 2.81 -
- 0.28 -
- 0.28 -
0.49 1,354,579.20
3.24 122,472.00
1.84 211,105.22
0.31 45,739.47
0.03 5,373.59
0.09 15,928.85
8.54 756,173.91
0.07 13,639.57
0.09 44,637.71
Volume Jumlah Harga
Kontribusi
Inkind Incash
0.31 35,591.06
0.31 46,268.38
0.03 5,338.66
0.02 3,050.66
46.42 988,812.56
0.66 17,242.88
10.40 1,195,425.00
5.20 777,026.25
0.52 89,656.88
0.52 89,656.88
5.51 1,007,685.00
6.30 238,140.00
0.24 1,033,452.00
0.63 1,755,936.00
94.50 1,663,200.00
12.00 12,000.00
1.00 250,000.00
18.00 170,100.00
19,244,032.18 -
19,244,000.00 -
No RAB :
Jenis Pekerjaan : Bangunan Aerator
Volume : 1 unit
Jumlah Harga
Inkind Incash Rp
- - 46,000.00
- - 34,500.00
- - 254,247.75
- - 19,068.58
- - 25,875.00
- - 1,293.75
- - 5,830.50
- - 291.53
- - 39,464.88
- - 2,526.55
- - 2,526.55
- - 291.53
- - 291.53
- - 4,486.95
- - 2,071.91
- - 6,780.65
1,638,400.00 - 1,638,400.00
- - 76,279.50
- - 16,527.23
- - 1,941.66
- - 5,755.64
- - 273,231.36
- - 38,667.58
- - 149,559.66
- - 29,356.10
- - 38,162.92
- - 4,403.41
- - 2,516.24
- - 815,588.93
- - 14,222.21
- - 181,792.00
- - 118,164.80
- - 13,634.40
- - 13,634.40
- - 16,946.18
- - 1,149.12
40,986.00 - 40,986.00
8,880.30 - 8,880.30
1,043.28 - 1,043.28
3,092.58 - 3,092.58
- - 146,810.88
- - 20,776.61
- - 80,360.42
Jumlah Harga
Inkind Incash Rp
28,475.62 - 28,475.62
37,018.30 - 37,018.30
4,271.34 - 4,271.34
2,440.77 - 2,440.77
- - 791,126.99
- - 13,795.64
437,184.00 - 437,184.00
284,169.60 - 284,169.60
32,788.80 - 32,788.80
32,788.80 - 32,788.80
- - 368,524.80
- - 87,091.20
- - 377,948.16
- - 642,170.88
- - 202,752.00
102,465.00 - 102,465.00
22,200.75 - 22,200.75
2,608.20 - 2,608.20
7,731.45 - 7,731.45
- - 367,027.20
- - 51,941.52
44,472.80 - 200,901.04
61,271.45 - 61,271.45
79,652.88 - 79,652.88
9,190.72 - 9,190.72
5,251.84 - 5,251.84
- - 1,702,280.66
- - 29,684.30
645,840.00 - 645,840.00
419,796.00 - 419,796.00
48,438.00 - 48,438.00
48,438.00 - 48,438.00
- - 1,354,579.20
- - 122,472.00
- - 211,105.22
- - 45,739.47
- - 5,373.59
- - 15,928.85
- - 756,173.91
- - 13,639.57
- - 44,637.71
Jumlah Harga
Inkind Incash Rp
- - 35,591.06
- - 46,268.38
- - 5,338.66
- - 3,050.66
- - 988,812.56
- - 17,242.88
- - 1,195,425.00
- - 777,026.25
- - 89,656.88
- - 89,656.88
- - 1,007,685.00
- - 238,140.00
- - 1,033,452.00
- - 1,755,936.00
- - 1,663,200.00
- - 12,000.00
- - 250,000.00
- - 170,100.00
4,048,896.48 - 23,292,928.66
4,048,000.00 - 23,292,000.00
RENC

Kecamatan :

Satuan (Rp)
Mobilisasi PeralatanDan Demobilisasi

Trasportasi Alat Bor, Pompa Ke Lokasi Dan Biaya Naik Turun 2.0 PP 1.0000 3,000,000.00
Pengeboran
Sewa Alat Bor dan Pompa 21.0 Hari 1.0000 1,186,000.00
Mendirikan Rig, Persiapan 1 Hari Dan Membongkar Rig 1Hari 1.0 Ls 1.0000 2,000,000.00
Mata Bor 6" 1.0 bh 1.0000 3,500,000.00
Mata Bor 4" 3.0 bh 1.0000 3,100,000.00
Pipa PVC 8" (Casing Luar) 6.0 m 1.0000 344,666.67
Pipa PVC 6" (Casing tengah) 12.0 m 1.0000 221,686.67
Pipa PVC 4" 84.0 m 1.0000 103,821.67
Solar 60 ltr/hari ( Bor Dan Pompa ) 1260.0 ltr 1.0000 6,100.00
Oli Mesin Bor, Pompa Dan Greece 1.0 Ls 1.0000 254,000.00
Driller 21.0 OH 0.7500 200,000.00
Asisten Driler 21.0 OH 0.0750 150,000.00
Driller 21.0 OH 0.0750 200,000.00
Pekerja 8 Orang 168.0 OH 1.2000 138,000.00
Jumlah
Dibulatkan
Volume Jumlah Harga

Kontribusi
Inkind Incash
2.00 - 6,000,000.00
21.00 - 24,906,000.00
1.00 - 2,000,000.00
1.00 - 3,500,000.00
3.00 - 9,300,000.00
6.00 - 2,068,000.00
12.00 - 2,660,240.00
84.00 - 8,721,020.00
1,260.00 - 7,686,000.00
1.00 254,000.00
15.75 3,150,000.00
1.58 236,250.00
1.58 315,000.00
201.60 27,820,800.00
98,617,310.00 -
98,617,000.00 -
No RAB :
Jenis Pekerjaan : Pembuatan Sumur Bor
Ukuran :
Volume : 1 unit
Jumlah Harga
Inkind Incash Rp
- - 6,000,000.00
- - 24,906,000.00
- - 2,000,000.00
- - 3,500,000.00
- - 9,300,000.00
- - 2,068,000.00
- - 2,660,240.00
- - 8,721,020.00
- - 7,686,000.00
- - 254,000.00
- - 3,150,000.00
- - 236,250.00
- - 315,000.00
- - 27,820,800.00
- - 98,617,310.00
- - 98,617,000.00
RENC

Kecamatan :

Satuan (Rp)
Galian Tanah
Mobilisasi Alat (PP) 1.00 Ls 1.0000 20,000,000.00
Sewa Peralatan 100 Jam (Operator) 100.00 Jam 1.0000 650,000.00
Jumlah
Dibulatkan
Volume Jumlah Harga

Kontribusi
Inkind Incash
1.00 20,000,000.00
100.00 65,000,000.00
85,000,000.00 -
85,000,000.00 -
No RAB :
Jenis Pekerjaan : Pembuatan Embung
Ukuran : 30,0 m x 50,0 m x 2,5 m
Volume : 1 unit
Jumlah Harga
Inkind Incash Rp
- - 20,000,000.00
- - 65,000,000.00
- - 85,000,000.00
- - 85,000,000.00
ANALISIS HARGA SATUAN PEKERJAAN BERDASARKAN PED. AHSP BID. PU
PERMEN PU NO 11/PRT/M/2013
A.3.2.1.3. Pemasangan 1 m3 Pondasi Batu Belah campuran 1SP : 5PP

Harga Satuan
No Uraian Kode Satuan Koefisien (Rp)
A TENAGA
Pekerja L.01 OH 1.5 115,000.00
Tukang Batu L.02 OH 0.75 149,500.00
Kepala Tukang L.03 OH 0.075 172,500.00
Mandor L.04 OH 0.075 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Batu belah m3 1 330,100.00
Semen Portlan Kg 136 -
Pasir Pasang m3 0.544 194,600.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 13,5% x D
F Harga Satuan Pekerjaan (D+E)
A. 2.2.1.4. Pengukuran dan Pemasangan 1 m’ Bouwplank

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.1 115,000.00
Tukang Kayu L.02 OH 0.1 149,500.00
Mandor L.04 OH 0.005 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Kayu balok 5/7 m3 0.12 2,787,200.00
Paku 2”-3” Kg 0.02 37,800.00
Kayu papan 3/20 m3 0.007 2,787,200.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A. 2.2.1.9. Pembersihan 1 m2 Lapangan dan Perataan
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.1 115,000.00
Mandor L.04 OH 0.05 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.2.3.1.1. Penggalian 1 m3 tanah biasa sedalam 1 m

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.75 115,000.00
Mandor L.04 OH 0.025 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
JUMLAH HARGA BAHAN

C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.2.3.1.2. Penggalian 1 m3 tanah biasa sedalam 2 m

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.9 115,000.00
Mandor L.04 OH 0.045 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
JUMLAH HARGA BAHAN

C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A. 2.2.1.5. Pembuatan 1 m2 kantor sementara lantai plesteran
Harga Satuan
A TENAGA
Pekerja L.01 OH 2 115,000.00
Tukang Kayu L.02 OH 2 149,500.00
Tukang batu L.02 OH 1 149,500.00
Mandor L.04 OH 0.05 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Dolken kayu diameter 8- Batang 1.25 17,600.00
10/400 cm
Kayu m3 0.18 2,787,200.00
Paku biasa Kg 0.08 37,800.00
Besi strip Kg 11 20,700.00
Semen Portland Kg 35 -
Pasir pasang m3 0.15 194,600.00
Pasir beton m3 0.1 194,600.00
Koral beton m3 0.15 383,200.00
Bata merah Bh 30 Err:509
Seng plat Lbr 0.25 Err:509
Jendela naco Bh 0.2 35,000.00
Kaca polos 3mm m2 0.08 Err:509
Kunci tanam Bh 0.15 Err:509
Plywood 5 mm Lbr 0.06 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A. 2.2.1.2 Pembuatan 1 m2 pagar sementara dari seng gelombang tinggi 2 meter

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.2 115,000.00
Tukang Kayu L.02 OH 0.4 149,500.00
Mandor L.04 OH 0.02 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Dolken kayu Batang 1.25 17,600.00
f 8-10/400 cm
Semen portland Kg 2.5 -
Seng gelombang Lbr 1.2 Err:509
Pasir beton m3 0.005 194,600.00
Koral beton m3 0.009 383,200.00
Kayu 5/7 m3 0.072 2,787,200.00
Paku biasa 2” – 5” Kg 0.06 37,800.00
Meni besi Liter 0.45 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.2.3.1.9. Pengurugan kembali 1 m3 galian tanah
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.5 115,000.00
Mandor L.04 OH 0.05 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
JUMLAH HARGA BAHAN

C PERALATAN
JUMLAH HARGA ALAT

D Jumlah (A+B+C)
E Overhead & Profit (Contoh 15 %) 15% x D
A.2.3.1.10. Pemadatan tanah 1 m3 tanah ( per 20 cm)

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.5 115,000.00
Mandor L.04 OH 0.05 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
JUMLAH HARGA BAHAN

C PERALATAN
JUMLAH HARGA ALAT

D Jumlah (A+B+C)
A.2.3.1.11. Pengurugan 1 m3 dengan tanah urug

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.3 115,000.00
Mandor L.04 OH 0.01 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Tanah urug 1.20 92,000.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT

D Jumlah (A+B+C)
A. 2.2.1.9. Pembersihan 1 m2 lapangan dan perataan
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.1 115,000.00
Mandor L.04 OH 0.05 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit (Contoh 15 %) 15% x D
A. 2.2.1.10. Pembuatan 1 m2 steger/perancah dari bambu

Harga Satuan
A TENAGA
Pekerja L.01 OH 1 115,000.00
Tukang Kayu L.02 OH 2 149,500.00
Mandor L.04 OH 0.05 172,500.00
TENAGA KERJA
B BAHAN
Bambu diameter 6-8/600 Batang 1.25 8,800.00
cm
Tali ijuk m3 0.186 25000
HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.2.3.1.10. Pemadatan tanah 1 m3 tanah ( per 20 cm)

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.5 115,000.00
Mandor L.04 OH 0.05 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT

D Jumlah (A+B+C)
A.2.3.1.14. Pengurugan 1 m3 sirtu padat
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.25 115,000.00
Mandor L.04 OH 0.025 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Sirtu m3 1.20 288,900.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.3.2.1.9. Pemasangan 1 m3 batu kosong (anstamping)

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.78 115,000.00
Tukang Batu L.02 OH 0.39 149,500.00
Mandor L.04 OH 0.039 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Batu belah m3 1.20 330,100.00
Pasir urug m3 0.432 194,600.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A. A.4.1.1.6 1 m3 beton mutu, f’c = 16,9 MPa (K200), slump (12±2) cm, w/c = 0,61 (Menggunakan Molen)
Harga Satuan
A TENAGA
Pekerja L.01 OH 1.65 115,000.00
Tukang Batu L.02 OH 0.275 149,500.00
Mandor L.04 OH 0.083 172,500.00
JUMLAH TENAGA
B BAHAN
Semen Portland kg 352 -
Pasir Beton kg 731 -
Kerikil kg 1031 -
Air Liter 215 421.05
JUMLAH BAHAN
C PERALATAN
Molen Sewa-hari 0.25 170,000.00
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.1.1.17 Pembesian 1 kg dengan besi polos atau besi ulir
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.07 115,000.00
Tukang Besi L.02 OH 0.07 149,500.00
Mandor L.04 OH 0.004 172,500.00
JUMLAH TENAGA
B BAHAN
Besi beton (polos/ulir) kg 1.05 21,300.00
Kawat beton kg 0.015 26,000.00
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.1.1.21 Pemasangan 1 m2 bekisting untuk sloof

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.52 115,000.00
Tukang Kayu L.02 OH 0.26 149,500.00
Mandor L.04 OH 0.026 172,500.00
JUMLAH TENAGA
B BAHAN
Kayu kelas III m3 0.045 2,787,200.00
Paku 5 cm – 10 cm kg 0.3 37,800.00
Minyak bekisting Liter 0.1 -
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.1.1.22 Pemasangan 1 m2 bekisting untuk kolom

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.66 115,000.00
Tukang Kayu L.02 OH 0.33 149,500.00
Mandor L.04 OH 0.033 172,500.00
JUMLAH TENAGA
B BAHAN
Kayu kelas III m3 0.04 2,787,200.00
Paku 5 cm – 12 cm kg 0.4 37,800.00
Balok kayu kelas II m3 0.015 4,374,400.00
Plywood tebal 9 mm Lbr 0.35 182,800.00
Dolken kayu dia 6 Batang 2,000 17,600.00

JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.1.1.23 Pemasangan 1 m2 bekisting untuk balok
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.66 115,000.00
Tukang Kayu L.02 OH 0.33 149,500.00
Mandor L.04 OH 0.033 172,500.00
JUMLAH TENAGA
B BAHAN
Kayu kelas III m3 0.04 2,787,200.00
Paku 5 cm – 12 cm kg 0.4 37,800.00
Balok kayu kelas II m3 0.018 4,374,400.00
Plywood tebal 9 mm Lbr 0.35 182,800.00
Dolken kayu dia 6 Batang 2 17,600.00

JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT

D Jumlah (A+B+C)
A.4.1.1.29 Membuat 1 m3 sloof beton bertulang (200 kg besi + bekisting)

Harga Satuan
A TENAGA
Pekerja L.01 OH 5.65 115,000.00
Tukang batu L.02 OH 0.275 149,500.00
Tukang kayu L.02 OH 2 149,500.00
Tukang besi L.02 OH 1 149,500.00
Kepala tukang L.03 OH 0.323 172,500.00
Mandor L.04 OH 0.283 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Kayu kelas III m3 0.27 2,787,200.00
Paku 5 cm – 12 cm kg 2 37,800.00
Besi beton polos kg 210 21,300.00
Kawat beton kg 3 26,000.00
Pasir Beton m3 0.54 194,600.00
Kerikil m3 0.81 383,200.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT

D Jumlah (A+B+C)
A.4.1.1.31 Membuat 1 m3 balok beton bertulang (200 kg besi + bekisting)
Harga Satuan
A TENAGA
Pekerja L.01 OH 6.35 115,000.00
Tukang batu L.02 OH 0.275 149,500.00
Tukang kayu L.02 OH 1.65 149,500.00
Tukang besi L.02 OH 1.4 149,500.00
Mandor L.04 OH 0.318 172,500.00
JUMLAH TENAGA
B BAHAN
Kayu kelas III m3 0.32 2,787,200.00
Paku 5 cm – 12 cm kg 3 37,800.00
Minyak bekisting Liter 2 -
Kawat beton kg 3 26,000.00
Pasir Beton m3 0.54 194,600.00
Kerikil m3 0.81 383,200.00
Kayu kelas II balok m3 0.14 4,374,400.00
Plywood 9 mm Lembar 2.80 182,800.00
Dolken kayu Batang 16 17,600.00

JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.1.1.35 Membuat 1 m’ kolom praktis beton bertulang (11 x 11) cm
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.18 115,000.00
Tukang batu L.02 OH 0.02 149,500.00
Tukang kayu L.02 OH 0.02 149,500.00
Tukang besi L.02 OH 0.02 149,500.00
Mandor L.04 OH 0.009 172,500.00
JUMLAH TENAGA
B BAHAN
Kayu kelas III m3 0.002 2,787,200.00
Paku 5 cm – 12 cm kg 0.01 37,800.00
Pasir Beton m3 0.006 194,600.00
Kerikil m3 0.009 383,200.00
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.1.1.36 Membuat 1 m’ ring balok beton bertulang (10 x 15) cm

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.297 115,000.00
Tukang batu L.02 OH 0.033 149,500.00
Tukang kayu L.02 OH 0.033 149,500.00
Tukang besi L.02 OH 0.033 149,500.00
Mandor L.04 OH 0.015 172,500.00
JUMLAH TENAGA
B BAHAN
Kayu kelas III m3 0.003 2,787,200.00
Paku 5 cm – 12 cm kg 0.020 37,800.00
Besi beton polos kg 3.600 21,300.00
Semen Portland kg 5.500 -
Pasir Beton m3 0.009 194,600.00
Kerikil m3 0.015 383,200.00
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.4.3.35.Pemasangan 1m2 lantai keramik ukuran 30cm x 30cm

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.7 115,000.00
Tukang Batu L.02 OH 0.35 149,500.00
Mandor L.04 OH 0.035 172,500.00
JUMLAH TENAGA
B BAHAN
Ubin keramik M2 1.1 Err:509
Semen Portland Kg 10 -
Pasir pasang M3 0.045 194,600.00
Semen warna Kg 1.5 -
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.4.3.36.Pemasangan 1m2 lantai keramik ukuran 20cm x 20cm
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.7 115,000.00
Tukang Batu L.02 OH 0.35 149,500.00
Mandor L.04 OH 0.035 172,500.00
JUMLAH TENAGA
B BAHAN
Ubin keramik 20x20 M2 1.1 -
Semen Portlan Kg 10.4 -
Pasir pasang M3 0.045 194,600.00
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.4.3.44.Pemasangan 1 m2 lantai karpet

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.17 115,000.00
Tukang Kayu L.02 OH 0.17 149,500.00
Mandor L.04 OH 0.009 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Karpet m2 1.05
Lem Kg 0.35
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.4.3.45.Pemasangan 1 m2 underlayer (pelapis bawah karpet)

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.12 115,000.00
Tukang Kayu L.02 OH 0.12 149,500.00
Mandor L.04 OH 0.006 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Underlayer m2 1.05
Lem Kg 0.35
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.4.3.54.Pemasangan 1 m2 dinding keramik 20cm x 20cm

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.9 115,000.00
Tukang Batu L.02 OH 0.45 149,500.00
Mandor L.04 OH 0.045 172,500.00
JUMLAH TENAGA
B BAHAN
Keramik artistik Bh 26.5 Err:509
Pasir Pasang M3 0.018 194,600.00
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.4.3.39.Pemasangan 1 m’ plint keramik ukuran 10cm x 20cm
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.09 115,000.00
Tukang Batu L.02 OH 0.09 149,500.00
Mandor L.04 OH 0.005 172,500.00
JUMLAH TENAGA
B BAHAN
Plint keramik Bh 5.3 Err:509
Pasir pasang M3 0.003 194,600.00
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.4.3.60.Pemasangan 1 m2 wallpaper lebar 50 cm

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.35 115,000.00
Tukang Batu L.02 OH 0.175 149,500.00
Mandor L.04 OH 0.002 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Wallpaper (0,53 x 10 m) m 2.2 15,000.00
Lem Kg 0.25 15,000.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.5.1.1. Pemasangan 1 m2 langit-langit asbes semen, tebal 4 mm, 5 mm, dan 6 mm

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.03 115,000.00
Tukang kayu L.02 OH 0.07 149,500.00
Mandor L.04 OH 0.004 172,500.00
JUMLAH TENAGA
B BAHAN
Asbes semen m2 1.10 Err:509
Paku tripleks kg 0.01 Err:509
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.5.1.5. Pemasangan 1 m2 langit-langit tripleks ukuran (120 x 240) cm, tebal 3 mm, 4 mm & 6 mm
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.1 115,000.00
Tukang kayu L.02 OH 0.1 149,500.00
Mandor L.04 OH 0.005 172,500.00
JUMLAH TENAGA
B BAHAN
Tripleks Lembar 0.375 Err:509
Paku tripleks kg 0.03 Err:509
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.5.1.7. Pemasangan 1 m2 langit-langit gypsum board ukuran (120x240x9) mm, tebal 9 mm
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.1 115,000.00
Tukang kayu L.02 OH 0.05 149,500.00
Mandor L.04 OH 0.005 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Gypsum board Lembar 0.364 Err:509
Paku skrup kg 0.11 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.5.1.9. Pemasangan 1 m’ list langit-langit kayu profil

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.05 115,000.00
Tukang Kayu L.02 OH 0.05 149,500.00
Mandor L.04 OH 0.003 172,500.00
JUMLAH KERJA
B BAHAN
List kayu profil m 1.05 Err:509
Paku kg 0.01 37,800.00
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.5.2.8. Pemasangan 1 m2 atap asbes gelombang 0,92mx2,5m x 5mm

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.14 115,000.00
Tukang Kayu L.03 OH 0.075 149,500.00
Mandor L.15 OH 0.008 172,500.00
JUMLAH TENAGA
B BAHAN
Asbes gel 92x250 Lbr 0.5 Err:509
Paku pancing 6x23 Kg 0.12 Err:509
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.5.2.10. Pemasangan 1 m2 atap asbes gelombang 0,92mx2,00m x 5mm

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.14 115,000.00
Tukang Kayu L.03 OH 0.07 149,500.00
Mandor L.15 OH 0.007 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Asbes gel 92x250 Lbr 0.6 Err:509
Paku pancing 6x23 Kg 0.12 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.5.2.22. Pemasangan 1 m’ bubung stel gelombang 0,92m
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.084 115,000.00
Tukang Kayu L.03 OH 0.125 149,500.00
Mandor L.15 OH 0.004 172,500.00
JUMLAH TENAGA
B BAHAN
Bubung stel gel. Lbr 2.4 -
Paku pancing Kg 0.03 -
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.5.2.38. Pemasangan 1 m2 atap seng gelombang

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.12 115,000.00
Tukang Kayu L.03 OH 0.06 149,500.00
Mandor L.15 OH 0.006 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Seng gel 3”x6” Lbr 0.7 Err:509
Paku biasa ½”-1” Kg 0.02 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.5.2.39. Pemasangan 1 m’nok atap seng

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.15 115,000.00
Tukang Kayu L.03 OH 0.07 149,500.00
Mandor L.15 OH 0.006 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Seng plat 3”x6”bjls28 Lbr 0.3 Err:509
Paku biasa ½”-1” Kg 0.04 37,800.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.1.2.Pembuatan dan pemasangan 1 m3 kusen pintu dan kusen jendela, kayu kelas II atau III
Harga Satuan
A TENAGA
Pekerja L.01 OH 6 115,000.00
Tukang kayu L.03 OH 18 149,500.00
Mandor L.04 OH 0.3 172,500.00
JUMLAH TENAGA
B BAHAN
Balok kayu m3 1.20 Err:509
Paku 10 cm Kg 1.25 37,800.00
Lem kayu Kg 1 15,000.00
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.1.6. Pembuatan dan pemasangan 1 m2 pintu dan jendela kaca, kayu kelas I
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.80 115,000.00
Tukang kayu L.03 OH 2.40 149,500.00
Mandor L.04 OH 0.04 172,500.00
JUMLAH TENAGA
B BAHAN
Papan kayu belian m3 0.024 20,259,800.00
Lem kayu Kg 0.3 15000
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.1.11. Pemasangan 1 m2 teakwood rangkap, rangka expose kayu kelas I

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.8 115,000.00
Tukang kayu L.03 OH 2.40 149,500.00
Mandor L.04 OH 0.04 172,500.00
JUMLAH TENAGA
B BAHAN
Papan kayu m3 0.025 20,259,800.00
Paku 1 – 2,5 cm kg 0.03 37,800.00
Lem kayu kg 0.3 15000
Teakwood 5 mm Lembar 1 Err:509
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.1.13. Pasang 1 m3 konstruksi kuda-kuda konvensional, kayu klas II atau III

Harga Satuan
A TENAGA
Pekerja L.01 OH 4 115,000.00
Tukang kayu L.03 OH 12 149,500.00
Kepala tukang L.03 OH 1 172,500.00
Mandor L.04 OH 0.2 172,500.00
JUMLAH TENAGA
B BAHAN
Balok kayu m3 1.10 4,374,400.00
Besi strip 5mm kg 15 20,700.00
Paku 12 cm kg 5.60 37,800.00
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.1.15. Pemasangan 1 m3 konstruksi gordeng, kayu kelas II dan III

Harga Satuan
A TENAGA
Pekerja L.01 OH 7 115,000.00
Tukang kayu L.03 OH 20.10 149,500.00
Kepala tukang L.03 OH 2 172,500.00
Mandor L.04 OH 0.335 172,500.00
JUMLAH TENAGA
B BAHAN
Balok kayu m3 1.10 4,374,400.00
Besi strip 5 mm kg 15 20,700.00
Paku 12 cm kg 3 37,800.00
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.1.20.Pemasangan 1 m2 rangka langit-langit (60 x 60) cm, kayu kelas II atau III
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.2 115,000.00
Tukang kayu L.03 OH 0.3 149,500.00
Mandor L.04 OH 0.01 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Kaso-kaso 5 x 7 cm m3 0.0163 4,374,400.00
Paku 7 – 10 cm kg 0.25 37,800.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.2.1. Pemasangan 1 buah kunci tanam antik

Harga Satuan
A TENAGA KERJA
Pekerja L.01 OH 0.06 115,000.00
Tukang kayu L.02 OH 0.6 149,500.00
Mandor L.04 OH 0.003 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Kunci tanam antik Bh 1 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.2.2. Pemasangan 1 buah kunci tanam biasa

Harga Satuan
A TENAGA KERJA
Pekerja L.01 OH 0.01 115,000.00
Tukang kayu L.02 OH 0.5 149,500.00
Mandor L.04 OH 0.005 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Kunci tanam biasa Bh 1 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.2.3. Pemasangan 1 buah kunci kamar mandi

Harga Satuan
A TENAGA KERJA
Pekerja L.01 OH 0.005 115,000.00
Tukang kayu L.02 OH 0.5 149,500.00
Mandor L.04 OH 0.003 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Kunci tanam KM Bh 1 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.2.5. Pemasangan 1 buah engsel pintu
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.015 115,000.00
Tukang kayu L.02 OH 0.15 149,500.00
Mandor L.04 OH 0.008 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Engsel pintu Bh 1 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.2.6. Pemasangan 1 buah engsel jendela kupu-kupu

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.01 115,000.00
Tukang kayu L.02 OH 0.1 149,500.00
Mandor L.04 OH 0.0005 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Engsel kupu-kupu Bh 1 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit (Contoh 15%) 15% x D
A.4.6.2.7. Pemasangan 1 buah engsel angin

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.1 115,000.00
Tukang kayu L.02 0.2 149,500.00
Kepala tukang L.03 0.02 172,500.00
Mandor L.04 OH 0.005 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Engsel angin Bh 1 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.2.16. Pemasangan 1 m2 kaca tebal 3 mm

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.015 115,000.00
Tukang kayu L.02 OH 0.15 149,500.00
Mandor L.04 OH 0.008 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Kaca tebal 3mm m2 1.1 Err:509
SEalant Kg 0.05
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.6.2.17. Pemasangan 1 m2 kaca tebal 5 mm
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.015 115,000.00
Tukang kayu L.02 OH 0.15 149,500.00
Mandor L.04 OH 0.008 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Kaca tebal 5 mm m2 1.1 Err:509
SEalant Kg 0.05
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.7.1.4. 1 m2 Pengecatan bidang kayu baru (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutup)
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.07 115,000.00
Tukang cat L.02 OH 0.009 149,500.00
Mandor L.04 OH 0.0003 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Cat menie Kg 0.2 Err:509
Plamuur Kg 0.15 Err:509
Cat dasar Kg 0.17 Err:509
Cat penutup Kg 0.26 Err:509
Kuas Bh 0.01 10,000.00
Pengencer Kg 0.03
Ampelas Lbr 0.2 10,000.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.7.1.7. Pelaburan 1 m2 bidang kayu dengan politur

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.04 115,000.00
Tukang cat L.02 OH 0.06 149,500.00
Mandor L.04 OH 0.003 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Politur L 0.15 Err:509
Politur jadi L 0.372 Err:509
Ampelas Lbr 2 10,000.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.7.1.10. Pengecatan 1 m2 tembok baru ( 1lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutup)
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.02 115,000.00
Tukang cat L.02 OH 0.063 149,500.00
Mandor L.04 OH 0.003 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Plamuur Kg 0.1 Err:509
Cat dasar Kg 0.1 Err:509
Cat penutup Kg 0.26 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.7.1.15. Pemasangan 1 m2 wallpaper
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.02 115,000.00
Tukang cat L.02 OH 0.2 149,500.00
Mandor L.04 OH 0.0025 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Wall paper m2 1.2 15000.00
Lem Kg 0.2 15000.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.5.1.1 2. Pemasangan 1 buah closet jongkok porslen

Harga Satuan
A TENAGA
Pekerja L.01 OH 1 115,000.00
Tukang batu L.02 OH 1.5 149,500.00
Mandor L.04 OH 0.16 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Closet jongkok Unit 1 Err:509
Semen Portland Kg 6 0.00
Pasir pasang M3 0.01 194,600.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.5.1.1 8. Pemasangan 1 buah bak mandi batu bata vol 0,30 m 3

Harga Satuan
A TENAGA
Pekerja L.01 OH 6 115,000.00
Tukang batu L.02 OH 3 149,500.00
Mandor L.04 OH 0.03 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Bata merah Bh 150 Err:509
Semen portlan Kg 120 -
Pasir pasang M3 0.3 194,600.00
Porselen 11x11 bh 360 Err:509
Semen warna Kg 6 0.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.5.1.1 12. Pemasangan 1 buah bak cuci piring stainlessteel

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.03 115,000.00
Tukang batu L.02 0.3 149,500.00
Kepala tukang L.03 0.03 172,500.00
Mandor L.04 OH 0.015 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Bak cuci piring Unit 1
Waterdrain Bh 1
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.5.1.1 14. Pemasangan 1 buah floor drain
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.01 115,000.00
Tukang batu L.02 0.1 149,500.00
Kepala tukang L.03 0.01 172,500.00
Mandor L.04 OH 0.005 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Floor drain Unit 1 Err:509
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.5.1.1 15. Pemasangan 1 buah bak kontrol pasangan bata 30x30 tinggi 35 cm
Harga Satuan
A TENAGA
Pekerja L.01 OH 2.16 115,000.00
Tukang batu L.02 OH 0.72 149,500.00
Mandor L.04 OH 0.011 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Bata merah bh 40
Semen portland Kg 44
Pasir pasang M3 0.07
Pasir beton M3 0.06
Kerikil M3 0.07
Baja tulangan Kg 1.6
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.5.1.1 19. Pemasangan 1 buah kran diameter ½” atau 3/4”

Harga Satuan
A TENAGA KERJA
Pekerja L.01 OH 0.01 115,000.00
Tukang batu L.02 OH 0.4 149,500.00
Mandor L.04 OH 0.005 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Kran air M 1
Sealtape Buah 0.025
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.5.1.1 25. Pemasangan 1 m’ pipa PVC tipe AW diameter 1/2”

Harga Satuan
A TENAGA
Pekerja L.01 OH 0.036 115,000.00
Tukang batu L.02 OH 0.06 149,500.00
Mandor L.04 OH 0.002 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Pipa PVC 1/2” M 1.2
Perlengkapan % 35
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.5.1.1 29. Pemasangan 1 m’ pipa PVC tipe AW diameter 2”
Harga Satuan
A TENAGA
Pekerja L.01 OH 0.054 115,000.00
Tukang batu L.02 OH 0.09 149,500.00
Mandor L.04 OH 0.003 172,500.00
JUMLAH TENAGA KERJA
B BAHAN
Pipa PVC 2” M 1.2
Perlengkapan % 35
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.5.1.1 32. Pemasangan 1 m’ pipa PVC tipe AW diameter 4”

Harga Satuan
(Rp)
No Uraian Kode Satuan Koefisien
A TENAGA
Pekerja L.01 OH 0.081 115,000.00
Tukang batu L.02 OH 0.135 149,500.00
Mandor L.04 OH 0.004 172,500.00
JUMLAH TENAGA
B BAHAN
Pipa PVC 3” M 1.2
Perlengkapan % 35
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.4.2.5. Pemasangan 1 m2 plesteran 1SP : 5PP tebal 15 mm

No Uraian Kode Satuan Koefisien Harga Satuan
(Rp)
A TENAGA
Pekerja L.01 OH 0.3 115,000.00
Tukang Batu L.03 OH 0.15 149,500.00
Mandor L.04 OH 0.015 172,500.00
JUMLAH TENAGA
B BAHAN
1. PC Kg 5 -
2. Pasir pasang (PP) m3 0.026 -
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
A.4.2.1.21. Pemasangan 1 m2 rangka plafond besi hollow 1x40.40.2mm, grid 60x60

(Rp)
A TENAGA
Pekerja L.01 OH 0.35 115,000.00
Tukang Besi L.02 OH 0.35 149,500.00
Mandor L.04 OH 0.018 172,500.00
JUMLAH TENAGA
B BAHAN
Besi hollow 40.40.2 M1 4 -
Assesoris Ls 100%
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
P.03a Siaran dengan mortar jenis PC-PP tipe M (mutu PP tertentu setara dengan campuran 1 PC:2 PP)
(Rp)
A TENAGA
Pekerja L.01 OH 0.300 115,000.00
Tukang Batu L.02 OH 0.150 149,500.00
Mandor L.04 OH 0.030 172,500.00
JUMLAH TENAGA
B BAHAN
Pasir Pasang M³ 0.012 194,600.00
Portland Cement Kg 6.34 -
JUMLAH BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
Jumlah
Harga
(Rp)
172,500.00
112,125.00
12,937.50
12,937.50
310,500.00
396,120.00
-
105,862.40
501,982.40
812,482.40
109,685.12
922,167.52
Jumlah
Harga
(Rp)
11,500.00
14,950.00
1,725.00
862.50
29,037.50
334,464.00
756.00
19,510.40
354,730.40
383,767.90
51,808.67
435,576.57
Jumlah
Harga
(Rp)
11,500.00
8,625.00
20,125.00
20,125.00
2,716.88
22,841.88
Jumlah
Harga
(Rp)
86,250.00
4,312.50
90,562.50
90,562.50
12,225.94
102,788.44
Jumlah
Harga
(Rp)
103,500.00
7,762.50
111,262.50
111,262.50
15,020.44
126,282.94
Jumlah
Harga
(Rp)
230,000.00
299,000.00
149,500.00
51,750.00
8,625.00
738,875.00
22,000.00
501,696.00
3,024.00
227,700.00
-
29,190.00
19,460.00
57,480.00
Err:509
Err:509
7,000.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
23,000.00
59,800.00
3,450.00
3,450.00
89,700.00
22,000.00
-
Err:509
973.00
3,448.80
200,678.40
2,268.00
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
57,500.00
8,625.00
66,125.00
-
-
-
-
66,125.00
9,918.75
76,043.75
Jumlah
Harga
(Rp)
57,500.00
8,625.00
66,125.00
-
66,125.00
8,926.88
75,051.88
Jumlah
Harga
(Rp)
34,500.00
1,725.00
36,225.00
110,400.00
110,400.00
-
146,625.00
19,794.38
166,419.38
Jumlah
Harga
(Rp)
11,500.00
8,625.00
20,125.00
20,125.00
3,018.75
23,143.75
Jumlah
Harga
(Rp)
115,000.00
299,000.00
34,500.00
8,625.00
457,125.00
11,000.00
4,650.00
15,650.00
457,125.00
61,711.88
518,836.88
Jumlah
Harga
(Rp)
57,500.00
8,625.00
66,125.00
-
66,125.00
8,926.88
75,051.88
Jumlah
Harga
(Rp)
28,750.00
4,312.50
33,062.50
346,680.00
346,680.00
379,742.50
51,265.24
431,007.74
Jumlah
Harga
(Rp)
89,700.00
58,305.00
6,727.50
6,727.50
161,460.00
396,120.00
84,067.20
480,187.20
641,647.20
86,622.37
728,269.57
enggunakan Molen)
Jumlah
Harga
(Rp)
189,750.00
41,112.50
4,830.00
14,317.50
250,010.00
-
-
-
90,526.32
90,526.32
42,500.00
42,500.00
383,036.32
51,709.90
434,746.22
Jumlah
Harga
(Rp)
8,050.00
10,465.00
1,207.50
690.00
20,412.50
22,365.00
390.00
22,755.00
43,167.50
5,827.61
48,995.11
Jumlah
Harga
(Rp)
59,800.00
38,870.00
4,485.00
4,485.00
107,640.00
125,424.00
11,340.00
-
136,764.00
244,404.00
32,994.54
277,398.54
Jumlah
Harga
(Rp)
75,900.00
49,335.00
5,692.50
5,692.50
136,620.00
111,488.00
15,120.00
-
65,616.00
63,980.00
256,204.00
512,408.00
649,028.00
87,618.78
736,646.78
Jumlah
Harga
(Rp)
75,900.00
49,335.00
5,692.50
5,692.50
136,620.00
111,488.00
15,120.00
-
78,739.20
63,980.00
35,200.00
304,527.20
-
441,147.20
59,554.87
500,702.07
Jumlah
Harga
(Rp)
649,750.00
41,112.50
233,220.00
209,300.00
55,717.50
48,817.50
1,237,917.50
752,544.00
75,600.00
-
4,473,000.00
78,000.00
-
105,084.00
310,392.00
5,794,620.00
0.00
7,032,537.50
949,392.56
7,981,930.06
Jumlah
Harga
(Rp)
730,250.00
41,112.50
246,675.00
209,300.00
57,442.50
54,855.00
1,339,635.00
891,904.00
120,960.00
-
4,473,000.00
78,000.00
-
105,084.00
310,392.00
612,416.00
511,840.00
281,600.00
7,385,196.00
0.00
8,724,831.00
1,177,852.19
9,902,683.19
Jumlah
Harga
(Rp)
20,700.00
2,990.00
2,990.00
2,990.00
1,035.00
1,552.50
32,257.50
5,574.40
378.00
-
63,900.00
11,700.00
-
1,167.60
3,448.80
86,168.80
118,426.30
15,987.55
134,413.85
Jumlah
Harga
(Rp)
34,155.00
4,933.50
4,933.50
4,933.50
1,725.00
2,587.50
53,268.00
8,361.60
756.00
-
76,680.00
1,300.00
-
1,751.40
5,748.00
94,597.00
-
147,865.00
19,961.78
167,826.78
Jumlah
Harga
(Rp)
80,500.00
52,325.00
6,037.50
6,037.50
144,900.00
Err:509
-
8,757.00
-
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
80,500.00
52,325.00
6,037.50
6,037.50
144,900.00
-
-
8,757.00
-
8,757.00
153,657.00
20,743.70
174,400.70
Jumlah
Harga
(Rp)
19,550.00
25,415.00
2,932.50
1,552.50
49,450.00
0
0
0
49,450.00
6,675.75
56,125.75
Jumlah
Harga
(Rp)
13,800.00
17,940.00
2,070.00
1,035.00
34,845.00
0
0
0
34,845.00
4,704.08
39,549.08
Jumlah
Harga
(Rp)
103,500.00
67,275.00
7,762.50
7,762.50
186,300.00
Err:509
-
3,502.80
-
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
10,350.00
13,455.00
6,037.50
862.50
30,705.00
Err:509
-
583.80
-
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
40,250.00
26,162.50
2,932.50
345.00
69,690.00
33,000.00
3,750.00
36,750.00
106,440.00
14,369.40
120,809.40
Jumlah
Harga
(Rp)
3,450.00
10,465.00
1,207.50
690.00
15,812.50
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
4 mm & 6 mm
Jumlah
Harga
(Rp)
11,500.00
14,950.00
1,725.00
862.50
29,037.50
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
11,500.00
7,475.00
862.50
862.50
20,700.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
5,750.00
7,475.00
862.50
517.50
14,605.00
Err:509
378.00
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
16,100.00
11,212.50
1,380.00
1,380.00
30,072.50
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
16,100.00
10,465.00
1,207.50
1,207.50
28,980.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
9,660.00
18,687.50
2,242.50
690.00
31,280.00
-
-
-
31,280.00
4,222.80
35,502.80
Jumlah
Harga
(Rp)
13,800.00
8,970.00
1,035.00
1,035.00
24,840.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
17,250.00
10,465.00
1,207.50
1,035.00
29,957.50
Err:509
1,512.00
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
690,000.00
2,691,000.00
310,500.00
51,750.00
3,743,250.00
Err:509
47,250.00
15,000.00
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
92,000.00
358,800.00
41,400.00
6,900.00
499,100.00
486,235.20
4,500.00
490,735.20
989,835.20
133,627.75
1,123,462.95
Jumlah
Harga
(Rp)
92,000.00
358,800.00
41,400.00
6,900.00
499,100.00
506,495.00
1,134.00
4,500.00
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
460,000.00
1,794,000.00
207,000.00
34,500.00
2,495,500.00
4,811,840.00
310,500.00
211,680.00
5,334,020.00
7,829,520.00
1,056,985.20
8,886,505.20
Jumlah
Harga
(Rp)
770,500.00
3,004,950.00
346,725.00
57,787.50
4,179,962.50
4,811,840.00
310,500.00
113,400.00
5,235,740.00
9,415,702.50
1,271,119.84
10,686,822.34
Jumlah
Harga
(Rp)
23,000.00
44,850.00
5,175.00
1,725.00
74,750.00
71,302.72
9,450.00
80,752.72
155,502.72
20,992.87
176,495.59
Jumlah
Harga
(Rp)
6,900.00
89,700.00
10,350.00
517.50
107,467.50
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
1,150.00
74,750.00
8,625.00
862.50
85,387.50
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
575.00
74,750.00
8,625.00
517.50
84,467.50
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
1,725.00
22,425.00
2,587.50
1,380.00
28,117.50
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
1,150.00
14,950.00
1,725.00
86.25
17,911.25
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
11,500.00
29,900.00
3,450.00
862.50
45,712.50
Err:509
45,712.50
6,171.19
51,883.69
Jumlah
Harga
(Rp)
1,725.00
22,425.00
2,587.50
1,380.00
28,117.50
Err:509
-
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
1,725.00
22,425.00
2,587.50
1,380.00
28,117.50
Err:509
-
Err:509
Err:509
Err:509
Err:509
s cat penutup)
Jumlah
Harga
(Rp)
8,050.00
1,345.50
1,035.00
51.75
10,482.25
Err:509
Err:509
Err:509
Err:509
100.00
-
2,000.00
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
4,600.00
8,970.00
2,760.00
517.50
16,847.50
Err:509
Err:509
20,000.00
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
2,300.00
9,418.50
1,086.75
517.50
13,322.75
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
2,300.00
29,900.00
3,450.00
431.25
36,081.25
18,000.00
3,000.00
21,000.00
57,081.25
7,705.97
64,787.22
Jumlah
Harga
(Rp)
115,000.00
224,250.00
25,875.00
27,600.00
392,725.00
Err:509
-
1,946.00
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
690,000.00
448,500.00
51,750.00
5,175.00
1,195,425.00
Err:509
-
58,380.00
Err:509
-
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
3,450.00
44,850.00
5,175.00
2,587.50
56,062.50
-
-
56,062.50
7,568.44
63,630.94
Jumlah
Harga
(Rp)
1,150.00
14,950.00
1,725.00
862.50
18,687.50
Err:509
Err:509
Err:509
Err:509
Err:509
Jumlah
Harga
(Rp)
248,400.00
107,640.00
12,420.00
1,897.50
370,357.50
-
-
-
-
-
-
-
370,357.50
49,998.26
420,355.76
Jumlah
Harga
(Rp)
1,150.00
59,800.00
6,900.00
862.50
68,712.50
-
-
-
68,712.50
9,276.19
77,988.69
Jumlah
Harga
(Rp)
4,140.00
8,970.00
1,035.00
345.00
14,490.00
-
-
-
14,490.00
1,956.15
16,446.15
Jumlah
Harga
(Rp)
6,210.00
13,455.00
1,552.50
517.50
21,735.00
-
-
-
21,735.00
2,934.23
24,669.23
Jumlah
Harga
(Rp)
9,315.00
20,182.50
2,328.75
690.00
32,516.25
-
-
-
32,516.25
4,389.69
36,905.94
Jumlah
Harga
(Rp)
34,500.00
22,425.00
2,587.50
2,587.50
62,100.00
-
-
-
62,100.00
8,383.50
70,483.50
Jumlah
Harga
(Rp)
40,250.00
52,325.00
6,037.50
3,105.00
101,717.50
-
-
101,717.50
13,731.86
115,449.36
mpuran 1 PC:2 PP)
Jumlah
Harga
(Rp)
34,500.00
22,425.00
2,587.50
5,175.00
64,687.50
2,335.20
-
2,335.20
67,022.70
9,048.06
76,070.76
menu ANALISA HARSA SATUAN
Berdasarkan SNI 2007 - 2008
HARGA UPAH JUMLAH HARGA

SUMBER DATA UNIT URAIAN SATUAN KOEFISIEN
DAN MATERIAL
Material (a) Upah (b)
PEKERJAAN TANAH :
SNI DT 91-0006-2007 M2 Stripping tanah tebal 20 cm - 6,613

Pekerja org/hr 0.050 115,000 5,750
Mandor org/hr 0.005 172,500 863
SNI 2835:2008 - 6.1 M3 Galian tanah, dalam s/d 1 m - 90,563

Pekerja org/hr 0.750 115,000 86,250
Mandor org/hr 0.025 172,500 4,313
SNI 2835:2008 - 6.9 M3 Urugan tanah kembali 1/3 dari harga galian - 30,188
Pekerja org/hr 0.250 115,000 28,750
Mandor org/hr 0.0083 172,500 1,438
SNI 2835:2008 - 6.11 M3 Pas. Urugan pasir - 36,225

Pasir Urug m3 1.200 194,600
Pekerja org/hr 0.300 115,000 34,500
Mandor org/hr 0.010 172,500 1,725
SNI 2835:2008 - 6.8 M3 Buang tanah Jarak angkut +/- 15 M - 39,675

Pekerja org/hr 0.330 115,000 37,950
Mandor org/hr 0.010 172,500 1,725
SNI DT 91-0006-2007 M3 Pas. Urugan tanah 110,400 33,063
Tanah Urug m3 1.200 92,000 110,400
Pekerja org/hr 0.250 115,000 28,750
Mandor org/hr 0.025 172,500 4,313
PEKERJAAN PONDASI :
SNI 7395-2008-6.9 M3 Aanstamping batu kali 234,067 161,460

Batu kali m3 1.200 125,000 150,000
Pasir Beton m3 0.432 194,600 84,067
Pekerja org/hr 0.780 115,000 89,700
Tukang Batu Kasar org/hr 0.390 149,500 58,305
Kepala Tukang Batu org/hr 0.039 172,500 6,728
Mandor org/hr 0.039 172,500 6,728
SNI 7395-2008-6.2 M3 Pas. pondasi batu kali 1:4 539,702 310,500

Batu kali m3 1.200 125,000 150,000
Semen (50 Kg) zak 3.260 88,500 288,510
Pasir Pasang m3 0.520 194,600 101,192
Pekerja org/hr 1.500 115,000 172,500
Mandor org/hr 0.075 172,500 12,938
PEKERJAAN BETON :
SNI 7394:2008-6.5 M3 Beton K - 175 Sitemix 1,051,118 250,010
Semen (50 Kg) zak 6.520 88,500 577,020
Pasir Beton m3 0.543 194,600 105,640
Batu Split Pecah Mesin 1/2 m3 0.762 483,400 368,458
Pekerja org/hr 1.650 115,000 189,750
Mandor org/hr 0.083 172,500 14,318

Semen (50 Kg) zak 7.040 88,500 623,040
Pasir Beton m3 0.522 194,600 101,609
Pekerja org/hr 1.650 115,000 189,750
Mandor org/hr 0.083 172,500 14,318

Semen (50 Kg) zak 7.420 88,500 656,670
Pasir Beton m3 0.499 194,600 97,022
Pekerja org/hr 1.650 115,000 189,750
Mandor org/hr 0.083 172,500 14,318

Semen (50 Kg) zak 7.680 88,500 679,680
Pasir Beton m3 0.494 194,600 96,188
Pekerja org/hr 1.650 115,000 189,750
Mandor org/hr 0.083 172,500 14,318
SNI 7394:2008-6.17 Kg Tulangan besi beton U-24 22,755 2,041
Besi Beton U-24 kg 1.0500 21,300 22,365
Kawat beton kg 0.0150 26,000 390
Pekerja org/hr 0.0070 115,000 805
Tukang Besi Tulangan org/hr 0.0070 149,500 1,047
Kepala Tukang Besi org/hr 0.0007 172,500 121
Mandor org/hr 0.0004 172,500 69
SNI 7394:2008-6.17 Kg Tulangan besi beton U-39 22,755 2,041

Besi Beton U-39 kg 1.0500 21,300 22,365
Kawat beton kg 0.0150 26,000 390
Pekerja org/hr 0.0070 115,000 805
Tukang Besi Tulangan org/hr 0.0070 149,500 1,047
Kepala Tukang Besi org/hr 0.0007 172,500 121
Mandor org/hr 0.0004 172,500 69
SNI 7394:2008-6.21 M2 Bekisting sloof beton 136,764 107,640

Kayu Klas III m3 0.045 2,787,200 125,424
Paku 5 s/d 10 cm kg 0.300 37,800 11,340
Minyak bekisting ltr 0.100 -
Pekerja org/hr 0.520 115,000 59,800
Tukang Kayu Kasar org/hr 0.260 149,500 38,870
Kepala Tukang Kayu org/hr 0.026 172,500 4,485
Mandor org/hr 0.026 172,500 4,485
SNI DT 91-0006-2007 M2 Bekisting Praktis beton 5,952 107,640

Kayu Klas IV Kayu klas IV m3 0.002 2,787,200 5,574
Paku 5 s/d 10 cm kg 0.010 37,800 378
Pekerja org/hr 0.520 115,000 59,800
Mandor org/hr 0.026 172,500 4,485
SNI 7394:2008-6.24 M2 Bekisting beton plat lantai 361,804 136,620

Triplex t. 9 mm lbr 0.350 182,800 63,980
Paku 5 s/d 10 cm kg 0.400 37,800 15,120
Kayu Klas II Balok,Kayu klas III m3 0.015 4,374,400 65,616
Kayu Klas III Kaso, Kayu klas IV m3 0.040 2,787,200 111,488
Dolken dia 8 s/d 10 cm btg 6.000 17,600 105,600
Pekerja org/hr 0.660 115,000 75,900
Mandor org/hr 0.033 172,500 5,693
SNI 7394:2008-6.22 M2 Bekisting kolom beton 291,404 136,620

Triplex t. 9 mm lbr 0.350 182,800 63,980
Paku 5 s/d 10 cm kg 0.400 37,800 15,120
Kayu Klas II Balok, Kayu klas IV m3 0.015 4,374,400 65,616
Pekerja org/hr 0.660 115,000 75,900
Mandor org/hr 0.033 172,500 5,693
SNI 7394:2008-6.23 M2 Bekisting balok beton 304,527 136,620

Triplex t. 9 mm lbr 0.350 182,800 63,980
Paku 5 s/d 10 cm kg 0.400 37,800 15,120
Kayu Klas II Balok,Kayu klas III m3 0.018 4,374,400 78,739
Pekerja org/hr 0.660 115,000 75,900
Mandor org/hr 0.033 172,500 5,693
M2 Pas. Lantai kerja beton tumbuk 1:3:5 t. 10 cm 78,932 33,350

Semen (50 Kg) zak 0.300 88,500 26,550
Pasir Beton m3 0.063 194,600 12,260
Pekerja org/hr 0.130 115,000 14,950
Mandor org/hr 0.010 172,500 1,725
PEKERJAAN DINDING
SNI 6897:2008-6.16 M2 Pas. Dinding bata beton ringan; ad 1:3 Err:509 68,368
Bata beton ringan ex Celcon bh 12.500 Err:509 Err:509
Semen (50 Kg) zak 0.606 88,500 53,666
Besi angkur d= 8 mm kg 0.280 20,700 5,796
Pasir Pasang m3 0.728 194,600 141,669
Pekerja org/hr 0.350 115,000 40,250
Mandor org/hr 0.018 172,500 3,105
SNI 6897:2008-6.17 M2 Pas. Dinding bata beton ringan; ad 1:4 Err:509 68,368
Bata beton ringan ex Celcon bh 12.500 Err:509 Err:509
Semen (50 Kg) zak 0.485 88,500 42,940
Pasir Pasang m3 0.772 194,600 150,231
Besi angkur d= 8 mm kg 0.280 20,700 5,796
Pekerja org/hr 0.350 115,000 40,250
Mandor org/hr 0.018 172,500 3,105
SNI 6897:2008-6.7 M2 Pas. Dinding batu bata; ad 1:2 Err:509 53,763

Bata Merah bh 70.000 Err:509 Err:509
Semen (50 Kg) zak 0.379 88,500 33,542
Pasir Pasang m3 0.038 194,600 7,395
Pekerja org/hr 0.300 115,000 34,500
Mandor org/hr 0.015 172,500 2,588
SNI 6897:2008-6.7 M3 Pas. Dinding batu bata; ad 1:4 Err:509 53,763

Bata Merah bh 70.000 Err:509 Err:509
Semen (50 Kg) zak 0.230 88,500 20,355
Pasir Pasang m3 0.043 194,600 8,368
Pekerja org/hr 0.300 115,000 34,500
Mandor org/hr 0.015 172,500 2,588
M2 Pas. Dinding partisi gypsumboard Rangka Kayu Err:509 270,595

Kayu Klas III Balok m3 0.028 2,787,200 78,042
Paku 8 s/d 12 cm kg 0.150 37,800 5,670
Gypsumboard t.9 mm lbr 0.860 Err:509 Err:509
Lem Kayu kg 0.560 15,000 8,400
Pekerja org/hr 0.028 115,000 3,220
Tukang Kayu Halus org/hr 0.150 149,500 22,425
Mandor org/hr 0.560 172,500 96,600
M2 Pas. Dinding partisi gypsumboard Rangka Metal Furing - 270,595

Rangka plafond Metal furing termasuk ripet m2 1.000 -
Gypsumboard t.9 mm lbr 0.860 -
Pekerja org/hr 0.028 115,000 3,220
Mandor org/hr 0.560 172,500 96,600
M2 Pas. Dinding partisi Toilet;triplek 9 mm Err:509 270,595

Kayu Klas III m3 0.028 2,787,200 78,042
Triplex t. 9 mm lbr 0.860 182,800 157,208
Paku Skrup bh 6.000 Err:509 Err:509
Lem Kayu kg 0.560 15,000 8,400
Pekerja org/hr 0.028 115,000 3,220
Mandor org/hr 0.560 172,500 96,600
PEKERJAAN PLESTERAN :
SNI 2837:2008-6.2 M2 Pas. Plester acian; ad. 1:2 t.15 mm; tanpa a 21,988 62,100
Semen (50 Kg) zak 0.204 88,500 18,096
Pasir Pasang m3 0.020 194,600 3,892
Pekerja org/hr 0.300 115,000 34,500
Mandor org/hr 0.015 172,500 2,588
SNI 2837:2008-6.4 M2 Pas. Plester acian; ad. 1:4 t.15 mm; tanpa a 15,715 62,100
Semen (50 Kg) zak 0.125 88,500 11,045
Pasir Pasang m3 0.024 194,600 4,670
Pekerja org/hr 0.300 115,000 34,500
Mandor org/hr 0.015 172,500 2,588
SNI 2837:2008-6.27 M2 Pas. Acian PC 5,753 41,400

Semen (50 Kg) zak 0.065 88,500 5,753
Pekerja org/hr 0.200 115,000 23,000
Mandor org/hr 0.010 172,500 1,725
PEKERJAAN FINISHING DINDING
SNI DT 91-0012-2007 M2 Pas. Dinding Granit Tile 400 x 400 322,064 195,788
Granite Tile 40/40 m2 1.060 285,000 302,100
Semen (50 Kg) zak 0.186 88,500 16,461
Pasir Pasang m3 0.018 194,600 3,503
Semen Warna kg 1.940 - -
Pekerja org/hr 0.600 115,000 69,000
Mandor org/hr 0.300 172,500 51,750
SNI DT 91-0012-2007 M2 Pas. Dinding Keramik 300x300 Err:509 195,788

Keramik 30/30 m2 1.060 Err:509 Err:509
Semen (50 Kg) zak 0.186 88,500 16,461
Pasir Pasang m3 0.018 194,600 3,503
Pekerja org/hr 0.600 115,000 69,000
Mandor org/hr 0.300 172,500 51,750
M Railing Tangga Besi Hollow Err:509 31,223

Besi Plat rata2 kg 15.000 15,000 225,000
Cat Besi m 1.000 Err:509 Err:509
Pekerja org/hr 0.150 115,000 17,250
Mandor org/hr 0.008 172,500 1,380
PEKERJAAN FINISHING LANTAI
M2 Pas. Rabat beton; finish acian beton 1:3:5, t. 10 cm 94,677 52,900

Semen (50 Kg) zak 0.454 88,500 40,179
Pasir Beton m3 0.054 194,600 10,508
Pekerja org/hr 0.300 115,000 34,500
Mandor org/hr 0.010 172,500 1,725
SNI 7395:2008-6.9 M2 Pas. Lantai Granit Tile 400x400 328,431 51,923

Granite Tile 40/40 m2 1.061 285,000 302,328
Semen (50 Kg) zak 0.196 88,500 17,346
Pasir Pasang m3 0.045 194,600 8,757
Pekerja org/hr 0.250 115,000 28,750
Mandor org/hr 0.013 172,500 2,243
SNI 7395:2008-6.35 M2 Pas. Lantai Keramik 300x300 Err:509 144,900

Keramik 30/30 m2 1.068 Err:509 Err:509
Semen (50 Kg) zak 0.200 88,500 17,700
Pasir Pasang m3 0.045 194,600 8,757
Pekerja org/hr 0.700 115,000 80,500
Mandor org/hr 0.035 172,500 6,038
SNI DT 91-0012-2007 M Pas. Plint Keramik 100x300 41,189 40,193

Plint Keramik 10/30 cm bh 3.333 10,000 33,333
Semen (50 Kg) zak 0.023 88,500 2,018
Pasir Pasang m3 0.030 194,600 5,838
Pekerja org/hr 0.090 115,000 10,350
Mandor org/hr 0.005 172,500 863
SNI 7395:2008-6.24 M Pas. Plint Granitetile 100x400 55,602 40,193

Plint Granitetile 10/40 cm bh 2.650 20,000 53,000
Semen (50 Kg) zak 0.023 88,500 2,018
Pasir Pasang m3 0.003 194,600 584
Pekerja org/hr 0.090 115,000 10,350
Mandor org/hr 0.005 172,500 863
PEKERJAAN LANGIT-LANGIT
M2 Pas. Rangka Plafond Metal furing 52,500 74,750
Rangka plafond Metal furing m2 1.050 50,000 52,500
Pekerja org/hr 0.200 115,000 23,000
Tukang Besi Konstruksi org/hr 0.300 149,500 44,850
Kepala Tukang Besi org/hr 0.030 172,500 5,175
Mandor org/hr 0.010 172,500 1,725
SNI 3434:2008-6.19 M2 Pas. Rangka Plafond Kayu Meranti 74,926 85,963

Kayu Klas II kaso m3 0.015 4,374,400 67,366
Paku 5 s/d 10 cm kg 0.200 37,800 7,560
Pekerja org/hr 0.200 115,000 23,000
Mandor org/hr 0.075 172,500 12,938
SNI 3434:2008-6.19 M2 Pas. Rangka Plafond Kayu 50,483 85,963

Kayu Klas III kaso m3 0.015 2,787,200 42,923
Paku 5 s/d 10 cm kg 0.200 37,800 7,560
Pekerja org/hr 0.200 115,000 23,000
Mandor org/hr 0.075 172,500 12,938
SNI 2839:2008-6.7 M2 Pas. Penutup Plafond Gypsumboard t. 9 mm Err:509 20,700
Gypsumboard t.9 mm lbr 0.364 Err:509 Err:509
Paku Skrup kg 0.110 Err:509 Err:509
Pekerja org/hr 0.100 115,000 11,500
Kepala Tukang Kayu org/hr 0.005 172,500 863
Mandor org/hr 0.005 172,500 863
SNI 2839:2008-6.5 M2 Pas. Penutup Plafond Triplex t. 4 mm Err:509 29,038

Triplex t. 4 mm lbr 0.375 Err:509 Err:509
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.005 172,500 863
SNI 2839:2008-6.8 M Pas. List Profil Gypsum t. 5 cm Err:509 17,423

List Profil 5 cm Gypsum m 1.050 Err:509 Err:509
Pekerja org/hr 0.060 115,000 6,900
Mandor org/hr 0.003 172,500 518
PEKERJAAN RANGKA & PENUTUP ATAP
M2 Rangka atap baja ringan Zingkalume 125,000 49,910

Rangka atap baja ringan m2 1.000 125,000 125,000
Pekerja org/hr 0.080 115,000 9,200
Mandor org/hr 0.004 172,500 690
SNI 3434:2008-6.13 M3 Pas. Kuda kuda Kayu Konvensional 5,334,020 2,495,500

Kayu Klas II balok m3 1.100 4,374,400 4,811,840
Besi Plat rata2 kg 15.000 20,700 310,500
Paku 8 s/d 12 cm kg 5.600 37,800 211,680
Pekerja org/hr 4.000 115,000 460,000
Tukang Kayu Kasar org/hr 12.000 149,500 1,794,000
Mandor org/hr 0.200 172,500 34,500
SNI 3434:2008-6.15 M3 Gording Kayu 5,235,740 1,497,300

Kayu Klas II Balok m3 1.100 4,374,400 4,811,840
Besi Plat rata2 kg 15.000 20,700 310,500
Paku 8 s/d 12 cm kg 3.000 37,800 113,400
Pekerja org/hr 2.400 115,000 276,000
Tukang Kayu Kasar org/hr 7.200 149,500 1,076,400
Mandor org/hr 0.120 172,500 20,700
SNI 3434:2008-6.16 M2 Rangka Atap kayu 228,170 29,038

Kayu Klas II kaso m3 0.014 4,374,400 61,242
Kayu Klas II reng (0,036 m3) m3 0.036 4,374,400 157,478
Paku 5 s/d 10 cm kg 0.250 37,800 9,450
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.005 172,500 863
SNI 02-3436-1994 M2 Penutup atap Genteng Keramik ex Jatiwangi 62,500 31,223

Genteng Keramik bh 25.000 2,500 62,500
Pekerja org/hr 0.150 115,000 17,250
Mandor org/hr 0.008 172,500 1,380
SNI 02-3436-1994 M2 Penutup atap Genteng Keramik Glazur ex KANMURI 85,550 31,223
Genteng Keramik Glazur bh 14.500 5,900 85,550
Pekerja org/hr 0.150 115,000 17,250
Mandor org/hr 0.008 172,500 1,380
SNI 02-3436-1994 M2 Bubungan Genteng Keramik 37,843 79,695

Nok Genteng Keramik bh 5.000 2,500 12,500
Semen (50 Kg) zak 0.216 88,500 19,116
Pasir Pasang m3 0.032 194,600 6,227
Pekerja org/hr 0.400 115,000 46,000
Mandor org/hr 0.002 172,500 345
SNI 02-3436-1994 M2 Bubungan Genteng Keramik Glazur 87,843 79,695

Nok Genteng Keramik Glasur bh 5.000 12,500 62,500
Semen (50 Kg) zak 0.216 88,500 19,116
Pasir Pasang m3 0.032 194,600 6,227
Pekerja org/hr 0.400 115,000 46,000
Mandor org/hr 0.002 172,500 345
SNI DT 91-0011-2007 M1 Pas. Lisplank Kayu 3/20 mm 51,024 45,713

Kayu Klas II papan uk. 3/20 m3 0.011 4,374,400 47,244
Paku 5 s/d 10 cm kg 0.100 37,800 3,780
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.005 172,500 863
M1 Pas. Fleshing seng plat Err:509 45,713

Seng Plat BJLS 30 uk. 3/20 m2 0.450 Err:509 Err:509
Paku 5 s/d 10 cm kg 0.100 37,800 3,780
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.005 172,500 863
SNI 7393:2008-6.19 M1 Pas. Talang seng plat Err:509 68,655

Seng Plat BJLS 30 uk. 3/20 m2 1.050 Err:509 Err:509
Paku 1 s/d 3 cm kg 0.010 37,800 378
Besi Plat rata2 kg 0.500 20,700 10,350
Pekerja org/hr 0.150 115,000 17,250
Mandor org/hr 0.008 172,500 1,380
PEKERJAAN PENGECATAN
PT T-38-2000-C M2 Cat dinding dalam acrylic emulsion KW.I Interior Err:509 13,237
Lapis Cat Dasar + 2
Plamir Tembok kg 0.100 Err:509 Err:509
Lapis + 2 Lapis Cat
Cat Tembok kw1 Penutup ) kg 0.100 Err:509 Err:509
Cat Tembok kw1 kg 0.260 Err:509 Err:509
Pekerja org/hr 0.020 115,000 2,300
Tukang Cat Biasa org/hr 0.063 149,500 9,419
Kepala Tukang Cat org/hr 0.006 172,500 1,087
Mandor org/hr 0.003 172,500 431
PT T-38-2000-C M2 Cat dinding dalam acrylic emulsion KW.II Interior Err:509 13,237
Lapis Cat Dasar + 2
Lapis + 2 Lapis Cat
Pekerja org/hr 0.020 115,000 2,300
Mandor org/hr 0.003 172,500 431
PT T-38-2000-C M2 Cat dinding luar weathershiled KW.I Eksterior Err:509 13,237

Lapis Cat Dasar + 2
Lapis + 2 Lapis Cat
Pekerja org/hr 0.020 115,000 2,300
Mandor org/hr 0.003 172,500 431
PT T-38-2000-C M2 Cat dinding luar weathershiled KW.II Eksterior Err:509 13,237

Lapis Cat Dasar + 2
Lapis + 2 Lapis Cat
Pekerja org/hr 0.020 115,000 2,300
Kepala Tukang Listrik org/hr 0.006 172,500 1,087
Mandor org/hr 0.003 172,500 431
PT T-38-2000-C M2 Cat plafond acrylic emulsion KW.I Interior Err:509 13,237

Lapis Cat Dasar + 2
Lapis + 2 Lapis Cat
Pekerja org/hr 0.020 115,000 2,300
Mandor org/hr 0.003 172,500 431
PT T-38-2000-C M2 Cat plafond acrylic emulsion KW.II Interior Err:509 13,237

Lapis Cat Dasar + 2
Lapis + 2 Lapis Cat
Pekerja org/hr 0.020 115,000 2,300
Mandor org/hr 0.003 172,500 431
( 1 Lapis Plamir + 1
PT T-38-2000-C M2 Cat kayu synthetic Err:509 36,168
Lapis Cat Dasar + 2
Plamir Kayu Lapis Cat Penutup ) kg 0.150 Err:509 Err:509
Meni kayu kg 0.200 Err:509 Err:509
Cat kayu/Besi Cat dasar 1x kg 0.170 Err:509 Err:509
Cat kayu/Besi Cat akhir 2x kg 0.260 Err:509 Err:509
Pekerja org/hr 0.070 115,000 8,050
Mandor org/hr 0.025 172,500 4,313
-
( 1 Lapis Plamir + 1
PT T-38-2000-C M2 Cat besi synthetic Err:509 36,168
Lapis Cat Dasar + 2
Plamir Kayu Lapis Cat Penutup ) kg 0.150 Err:509 Err:509
Meni kayu kg 0.200 Err:509 Err:509
Cat kayu/Besi Cat dasar 1x kg 0.170 Err:509 Err:509
Cat kayu/Besi Cat akhir 2x kg 0.260 Err:509 Err:509
Pekerja org/hr 0.070 115,000 8,050
Mandor org/hr 0.025 172,500 4,313
PEKERJAAN KUSEN
SNI 7393:2008-6.11 M Kusen Pintu dan Jendela Alumunium CA 133.333 Err:509 12,478
Kusen Almunium m 1.100 65,000 71,500
Pekerja org/hr 0.043 115,000 4,945
Mandor org/hr 0.002 172,500 362
SNI 7393:2008-6.11 M Kusen Pintu dan Jendela Alumunium PC 133.333 Err:509 12,478
Kusen Almunium m 1.100 65,000 71,500
Pekerja org/hr 0.043 115,000 4,945
Mandor org/hr 0.002 172,500 362
unt Kusen & Pintu PVC toilet 133.333 Err:509 28,074

Kusen & Pintu PVC toilet m 1.000 850,000 850,000
Pekerja org/hr 0.045 115,000 5,175
Mandor org/hr 0.002 172,500 388
SNI 7393:2008-6.11 M RangkaPintu Alumunium CA 133.333 Err:509 12,478
Rangka Pintu Almunium m 1.100 155,000 170,500
Pekerja org/hr 0.043 115,000 4,945
Mandor org/hr 0.002 172,500 362
SNI 7393:2008-6.11 M Rangka Pintu Alumunium PC 133.333 Err:509 12,478

Pekerja org/hr 0.043 115,000 4,945
Tukang Batu Halus org/hr 0.043 149,500 6,429
Mandor org/hr 0.002 172,500 362
M Rangka Jendela Alumunium 133.333 Err:509 28,074

Rangka Jendela Almunium m 1.050 90,000 94,500
Pekerja org/hr 0.045 115,000 5,175
Mandor org/hr 0.002 172,500 388
M Rangka Jendela Alumunium 133.333 Err:509 28,074

Pekerja org/hr 0.045 115,000 5,175
Mandor org/hr 0.002 172,500 388
SNI 3434:2008-6.1 M3 Kusen Pintu dan Jendela Kayu KW.I Err:509 4,367,125
Kayu Klas I Balok m3 1.100 Err:509 Err:509
Paku 5 s/d 10 cm kg 1.250 37,800 47,250
Lem Kayu kg 1.000 15,000 15,000
Pekerja org/hr 7.000 115,000 805,000
Tukang Kayu Halus org/hr 21.000 149,500 3,139,500
Mandor org/hr 0.350 172,500 60,375
SNI 3434:2008-6.2 M3 Kusen Pintu dan Jendela Kayu KW.II 5,311,530 3,743,250
Kayu Klas II balok m3 1.200 4,374,400 5,249,280
Paku 5 s/d 10 cm kg 1.250 37,800 47,250
Lem Kayu kg 1.000 15,000 15,000
Pekerja org/hr 6.000 115,000 690,000
Mandor org/hr 0.300 172,500 51,750
SNI 3434:2008-6.2 M3 Kusen Pintu dan Jendela Kayu KW.III 3,406,890 3,743,250
Kayu Klas III balok m3 1.200 2,787,200 3,344,640
Paku 5 s/d 10 cm kg 1.250 37,800 47,250
Lem Kayu kg 1.000 15,000 15,000
Pekerja org/hr 6.000 115,000 690,000
Mandor org/hr 0.300 172,500 51,750
SNI 3434:2008-6.6 M2 Daun Pintu dan Jendela Kayu KW.I Pintu & jendela kaca Err:509 499,100
Kayu Klas I Papan m3 0.024 Err:509 Err:509
Lem Kayu kg 0.300 15,000 4,500
Pekerja org/hr 0.800 115,000 92,000
Mandor org/hr 0.040 172,500 6,900
SNI 3434:2008-6.6 M2 Daun Pintu dan Jendela Kayu KW.II Pintu & jendela kaca 109,486 499,100
Kayu Klas II Papan m3 0.024 4,374,400 104,986
Lem Kayu kg 0.300 15,000 4,500
Pekerja org/hr 0.800 115,000 92,000
Mandor org/hr 0.040 172,500 6,900
SNI 3434:2008-6.4 M2 Daun Pintu dan Jendela Kayu KW.III Pintu & jendela kaca 130,388 202,141
Kayu Klas III Papan m3 0.040 2,787,200 111,488
Paku 5 s/d 10 cm kg 0.500 37,800 18,900
Pekerja org/hr 0.350 115,000 40,250
Mandor org/hr 0.018 172,500 3,105
SNI 3434:2008-6.5 M2 Daun Pintu Panel KW.I Err:509 623,875

Kayu Klas I papan m3 0.040 Err:509 Err:509
Lem Kayu kg 0.500 15,000 7,500
Pekerja org/hr 1.000 115,000 115,000
Mandor org/hr 0.050 172,500 8,625
SNI 3434:2008-6.5 M2 Daun Pintu Panel KW.II 182,476 623,875

Kayu Klas II papan m3 0.040 4,374,400 174,976
Lem Kayu kg 0.500 15,000 7,500
Pekerja org/hr 1.000 115,000 115,000
Mandor org/hr 0.050 172,500 8,625
SNI DT 91-0011-2007 M2 Daun Pintu Panel KW.III 118,988 623,875

Kayu Klas III papan m3 0.040 2,787,200 111,488
Lem Kayu kg 0.500 15,000 7,500
Pekerja org/hr 1.000 115,000 115,000
Mandor org/hr 0.050 172,500 8,625
SNI 3434:2008-6.8 M2 Daun Pintu double teakwood; rangka kayu KW.II tertutup Err:509 491,050
Kayu Klas II papan m3 0.025 4,374,400 109,360
Lem Kayu kg 0.500 15,000 7,500
Paku 1 s/d 3 cm kg 0.030 37,800 1,134
Triplek t. 3 mm uk. 90x220 lbr 1.000 Err:509 Err:509
Pekerja org/hr 0.700 115,000 80,500
Mandor org/hr 0.350 172,500 60,375
SNI DT 91-0011-2007 M2 Daun Pintu double triplex; rangka kayu KW.III tertutup Err:509 499,100
Kayu Klas III papan m3 0.025 2,787,200 69,680
Lem Kayu kg 0.500 15,000 7,500
Paku 1 s/d 3 cm kg 0.030 37,800 1,134
Triplex t. 4 mm uk. 90x220 lbr 2.000 Err:509 Err:509
Pekerja org/hr 0.800 115,000 92,000
Mandor org/hr 0.040 172,500 6,900
SNI 7393:2008-6.4 M2 Pintu besi plat baja t. 2 mm rangkap; rangka besi siku 503,200 304,808
Besi Plat rata2 besi siku 30.30.3 kg 15.000 10,500 157,500
Besi Plat rata2 besi plat kg 32.800 10,500 344,400
Kawat beton kg 0.050 26,000 1,300
Pekerja org/hr 1.050 115,000 120,750
Mandor org/hr 0.052 172,500 8,970
M2 Pagar Besi 263,800 304,808

Besi Plat rata2 kg 25.000 10,500 262,500
Kawat beton kg 0.050 26,000 1,300
Pekerja org/hr 1.050 115,000 120,750
Mandor org/hr 0.052 172,500 8,970
-
M2 Pagar Besi Tempa 271,300 304,808
Besi Tempa m2 1.200 225,000 270,000
Kawat beton kg 0.050 26,000 1,300
Pekerja org/hr 1.050 115,000 120,750
Mandor org/hr 0.052 172,500 8,970
PEKERJAAN KUNCI DAN PENGGANTUNG
PT T-30-2000-C BH Pas. Kunci pintu ruangan Err:509 83,375

Handle pintu bh 1.000 Err:509 Err:509
Pekerja org/hr 0.000 115,000 -
Mandor org/hr 0.000 172,500 -
PT T-30-2000-C BH Pas. Kunci tanam biasa Err:509 83,375

Mandor org/hr 0.000 172,500 -
PT T-30-2000-C BH Pas. Kunci tanam pintu Almunium Err:509 83,375

Mandor org/hr 0.000 172,500 -
PT T-30-2000-C BH Pas. Silinder pintu Almunium Err:509 83,375

Selinder bh 1.000 Err:509 Err:509
Mandor org/hr 0.000 172,500 -
BH Pas. Kunci knob pintu kamar mandi Err:509 100,050

Mandor org/hr 0.000 172,500 -
BH Pas. Door Stoper 63,000 100,050
Door Stoper bh 1.000 63,000 63,000
Mandor org/hr 0.000 172,500 -
BH Pas. Door Closer 450,000 100,050

Door closer bh 1.000 450,000 450,000
Mandor org/hr 0.000 172,500 -
M Rel pintu gantung 275,000 500,250

Rel Pintu Lipat 4 Pintu Zinkalume Lokal bh 1.000 275,000 275,000
Mandor org/hr 0.000 172,500 -
PT T-30-2000-C BH Pas. Grendel Pintu Err:509 41,688

Grendel bh 1.000 Err:509 Err:509
Mandor org/hr 0.000 172,500 -
PT T-30-2000-C BH Pas. Grendel Jendela Err:509 41,688

Grendel bh 1.000 Err:509 Err:509
Mandor org/hr 0.000 172,500 -
PT T-30-2000-C BH Pas. Slot tanam pintu doble Err:509 41,688

Slot Tanam bh 1.000 Err:509 Err:509
Mandor org/hr 0.000 172,500 -
PT T-30-2000-C BH Pas. Rel pintu lipat 4 pintu - 20,930

Rel pintu bh 1.000 -
Mandor org/hr 0.000 172,500 -
PT T-30-2000-C BH Pas. Engsel pintu Err:509 20,930

Engsel bh 1.000 Err:509 Err:509
Mandor org/hr 0.000 172,500 -
PT T-30-2000-C BH Pas. Engsel jendela Err:509 16,675

Engsel bh 1.000 Err:509 Err:509
Mandor org/hr 0.000 172,500 -
PT T-30-2000-C BH Pas. Kait angin jendela Err:509 16,675
Kait Angin bh 1.000 Err:509 Err:509
Mandor org/hr 0.000 172,500 -
PT T-30-2000-C BH Pas. Kaca polos 3 mm Err:509 46,460

Kaca Polos 3 mm m2 1.050 Err:509 Err:509
Pekerja org/hr 0.160 115,000 18,400
Mandor org/hr 0.008 172,500 1,380
PT T-30-2000-C BH Pas. Kaca polos 5 mm Err:509 46,460

Kaca Polos 5 mm m2 1.050 Err:509 Err:509
Pekerja org/hr 0.160 115,000 18,400
Mandor org/hr 0.008 172,500 1,380
PT T-30-2000-C BH Pas. Kaca 8 mm 131,250 46,460

Kaca Polos 8 mm m2 1.050 125,000 131,250
Pekerja org/hr 0.160 115,000 18,400
Mandor org/hr 0.008 172,500 1,380
PEKERJAAN SANITER
RSNI T-15-2002 BH Pas. Washtafel keramik 427,700 397,900
Wastafel bh 1.000 412,700 412,700
Seal tape bh 1.000 15,000 15,000
Pekerja org/hr 1.200 115,000 138,000
Mandor org/hr 0.100 172,500 17,250
RSNI T-15-2002 BH Pas. Kloset Duduk Keramik Err:509 565,685

Kloset duduk bh 1.000 Err:509 Err:509
Pekerja org/hr 3.300 115,000 379,500
Mandor org/hr 0.016 172,500 2,760
RSNI T-15-2002 BH Pas. Urinoir Keramik 1,217,000 565,685

Urinoir bh 1.000 1,217,000 1,217,000
Pekerja org/hr 3.300 115,000 379,500
Mandor org/hr 0.016 172,500 2,760
RSNI T-15-2002 BH Pas. Kloset Jongkok Keramik Err:509 186,185

Kloset Jongkok bh 1.000 Err:509 Err:509
Semen (50 Kg) zak 0.120 88,500 10,620
Mandor org/hr 0.016 172,500 2,760
Perlengkapan
RSNI T-15-2002 BH Pas. Bak Air Fiberglass 350,000 744,231

Bak air fibreglass bh 1.000 350,000 350,000
Pekerja org/hr 1.800 115,000 207,000
Mandor org/hr 0.110 172,500 18,975
Perlengkapan harga 0.180 119,200 21,456
RSNI T-15-2002 BH Pas. Shower spray 181,375 16,675

Shower Spray bh 1.000 181,000 181,000
Seal tape bh 0.025 15,000 375
Mandor org/hr 0.000 172,500 -
RSNI T-15-2002 BH Pas. Shower set 598,375 186,185

Shower Set bh 1.000 598,000 598,000
Seal tape bh 0.025 15,000 375
Mandor org/hr 0.016 172,500 2,760
RSNI T-15-2002 BH Pas. Tempat sabun keramik 54,620 39,100

Tempat Sabun bh 1.000 44,000 44,000
Semen (50 Kg) zak 0.120 88,500 10,620
Mandor org/hr 0.000 172,500 -
RSNI T-15-2002 BH Pas. Kitchenzink stainlees stell 1 lubang 325,000 299,000

Kitchenzink bh 1.000 250,000 250,000
Fitting, Stop valve & support set 0.300 250,000 75,000
Pekerja org/hr 1.000 115,000 115,000
Mandor org/hr 0.100 172,500 17,250
RSNI T-15-2002 BH Pas. Kran zink 299,375 16,675

Kran zink bh 1.000 299,000 299,000
Seal tape bh 0.025 15,000 375
Mandor org/hr 0.000 172,500 -
RSNI T-15-2002 BH Pas. Kran dinding 35,375 16,675

Kran dinding bh 1.000 35,000 35,000
Seal tape bh 0.025 15,000 375
Mandor org/hr 0.000 172,500 -
RSNI T-15-2002 BH Pas. Floor Drain Err:509 186,185

Floordrain bh 1.000 Err:509 Err:509
Semen (50 Kg) zak 0.120 88,500 10,620
Mandor org/hr 0.016 172,500 2,760
RSNI T-15-2002 BH Pas. Roof Drain 45,620 186,185

Roof Drain Metal bh 1.000 35,000 35,000
Semen (50 Kg) zak 0.120 88,500 10,620
Mandor org/hr 0.016 172,500 2,760
unt Pas. Meja Pantry uk. 600x 1500 mm Err:509 -

Beton K - 200 m3 0.090 1,525,300 137,277
Tulangan besi beton U-24 kg 9.000 21,300 191,700
Bekisting beton plat lantai m2 0.990 565,700 560,043
Pas. Dinding Keramik 300x300 m2 0.990 Err:509 Err:509
PEKERJAAN PIPA
RSNI T-15-2002 M1 Pipa PVC dia. 4" 41,720 32,534
Pipa PVC dia 4" m 1.200 - -
Perlengkapan m 0.350 119,200 41,720
Pekerja org/hr 0.081 115,000 9,315
Mandor org/hr 0.004 172,500 707
RSNI T-15-2002 M1 Pipa PVC dia. 3" Err:509 32,516

Pipa PVC dia 3" m 1.200 Err:509 Err:509
Perlengkapan m 0.350 119,200 41,720
Pekerja org/hr 0.081 115,000 9,315
Mandor org/hr 0.004 172,500 690
RSNI T-15-2002 M1 Pipa PVC dia. 2" 41,720 21,683
Pipa PVC dia 2" m 1.200 - -
Perlengkapan m 0.350 119,200 41,720
Pekerja org/hr 0.054 115,000 6,210
Mandor org/hr 0.003 172,500 466
RSNI T-15-2002 M1 Pipa PVC dia. 1" Err:509 14,456

Pipa PVC dia 1" m 1.200 Err:509 Err:509
Perlengkapan m 0.350 119,200 41,720
Pekerja org/hr 0.036 115,000 4,140
Mandor org/hr 0.002 172,500 311
RSNI T-15-2002 M1 Pipa PVC dia. 3/4" Err:509 14,456

Pipa PVC dia 3/4" m 1.200 Err:509 Err:509
Perlengkapan m 0.350 119,200 41,720
Pekerja org/hr 0.036 115,000 4,140
Mandor org/hr 0.002 172,500 311
RSNI T-15-2002 M1 Pipa PVC dia. 1/2" Err:509 14,456

Pipa PVC dia 1/2" m 1.200 Err:509 Err:509
Perlengkapan m 0.350 119,200 41,720
Pekerja org/hr 0.036 115,000 4,140
Mandor org/hr 0.002 172,500 311
M1 Stop kran dia. 1" Err:509 14,456
Stop kran dia 1" bh 1.000 Err:509 Err:509
Perlengkapan bh 0.350 119,200 41,720
Pekerja org/hr 0.036 115,000 4,140
Mandor org/hr 0.002 172,500 311
M1 Klep diameter 3/4" Err:509 14,456

Klep diameter 3/4" m 1.200 Err:509 Err:509
Perlengkapan m 0.350 119,200 41,720
Pekerja org/hr 0.036 115,000 4,140
Mandor org/hr 0.002 172,500 311
RSNI T-15-2002 M1 Roofdrain 52,620 186,185

Roof Drain Metal m 1.200 35,000 42,000
Semen (50 Kg) zak 0.120 88,500 10,620
Mandor org/hr 0.016 172,500 2,760
M1 Mesin Jet Pump kap.250 watt 1,140,000 211,485

Mesin Jet Pump kap.250 watt m 1.200 950,000 1,140,000
Pekerja org/hr 1.000 115,000 115,000
Tukang Listrik org/hr 0.500 149,500 74,750
Mandor org/hr 0.016 172,500 2,760
M1 Mesin pompa kap.150 watt 660,000 211,485

Mesin Pompa tekan kap. 150 watt m 1.200 550,000 660,000
Pekerja org/hr 1.000 115,000 115,000
Mandor org/hr 0.016 172,500 2,760
M1 Tangki air 1000 liter 1,759,300 211,485

Tangki air 1000 liter bh 1.000 1,709,300 1,709,300
Pelampung otomatis bh 1.000 50,000 50,000
Pekerja org/hr 1.000 115,000 115,000
Mandor org/hr 0.016 172,500 2,760
M1 Tangki air 500 liter 904,650 211,485

Tangki air 500 liter bh 1.000 854,650 854,650
Pelampung otomatis bh 1.000 50,000 50,000
Pekerja org/hr 1.000 115,000 115,000
Mandor org/hr 0.016 172,500 2,760
M1 Dudukan tangki air 735,000 211,485

Besi Plat rata2 Besi siku 50.50.5 kg 70.000 10,500 735,000
Pekerja org/hr 1.000 115,000 115,000
Mandor org/hr 0.016 172,500 2,760
UNIT Septictank Buis beton + Rembesan Err:509 -
Galian tanah, dalam s/d 1 m ukuran Ø1,2X 1,5 m m3 2.000 102,800 205,600
Pas. Urugan pasir m3 0.200 41,100 8,220
Pas. Lantai kerja beton tumbuk 1:3:5 m2 1.766 127,400 224,988
Beton K - 200 Balok & Tutup ma m3 0.203 1,525,300 309,636
Pipa PVC dia. 4" AW m' 5.400 - -
Pipa PVC dia. 1" AW m' 1.200 Err:509 Err:509
Galian tanah, dalam s/d 1 m m3 3.375 102,800 346,950
Batu Kerikil urugan m3 1.050 483,400 507,570
Pipa PVC dia. 4" AW berlobang m' 9.000 - -
Urugan tanah kembali m3 1.125 34,300 38,588
UNIT Septictank Pas. Bata kap. 3,00 m3 + Rembeuk. 2 X 1,5 X 1 m + Rembesan Err:509 -
Galian tanah, dalam s/d 1 m 3 m3 3.000 102,800 308,400
Pas. Dinding batu bata; ad 1:2 m2 10.500 Err:509 Err:509
Pas. Plester acian; ad. 1:2 m2 12.000 95,400 1,144,800
Pipa PVC dia. 4" AW perforated m' 9.000 - -
UNIT Septictank Pas. Bata + Rembesan kap. 6,00 m3 uk. 2 X 1,5 X 2 m + Rembesan Err:509 -
Galian tanah, dalam s/d 1 m 6 m3 6.000 102,800 616,800
Pas. Dinding batu bata; ad 1:2 m2 17.000 Err:509 Err:509
Pas. Plester acian; ad. 1:2 m2 20.000 95,400 1,908,000
Pipa PVC dia. 4" AW berlobang m' 9.000 - -
PEKERJAAN ELEKTRIKAL
TTK TTK Pas. Box Panel Err:509 379,500

Box panel PVC isi 4 MCB Legran bh 1.000 Err:509 Err:509
MCB 6 A bh 2.000 Err:509 Err:509
MCB 4 A bh 2.000 Err:509 Err:509
Kabel NYM 3 x 2,5 mm2 m 6.000 Err:509 Err:509
Pekerja org/hr 0.500 115,000 57,500
Mandor org/hr 0.000 172,500 -
TTK TTK Pas. Instalasi stop kontak Err:509 43,240

Isolasi bh 0.500 Err:509 Err:509
Klem bh 3.000 Err:509 Err:509
Pekerja org/hr 0.050 115,000 5,750
Mandor org/hr 0.100 172,500 17,250
TTK TTK Pas. Instalasi lampu Err:509 43,240
Pekerja org/hr 0.050 115,000 5,750
Mandor org/hr 0.100 172,500 17,250
TTK TTK Pas. Instalasi antena TV Err:509 43,240

Err:509 m 10.000 -
Pekerja org/hr 0.050 115,000 5,750
Mandor org/hr 0.100 172,500 17,250
TTK TTK Pas. Instalasi telephone Err:509 43,240

Kabel telephone 4 x 0.5 mm m 10.000 16,000 160,000
Pekerja org/hr 0.050 115,000 5,750
Mandor org/hr 0.100 172,500 17,250
BH BH Pas. Saklar engkel Err:509 39,388

Saklar tunggal bh 1.000 Err:509 Err:509
Mangkok Listrik bh 1.000 1,000 1,000
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.025 172,500 4,313
BH BH Pas. Saklar doble Err:509 39,388

Saklar ganda bh 1.000 Err:509 Err:509
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.025 172,500 4,313
BH BH Pas. Stop kontak Err:509 39,388

Stop kontak bh 1.000 Err:509 Err:509
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.025 172,500 4,313
BH BH Pas. Outlet TV Err:509 39,388

Outlet TV bh 1.000 43,500 43,500
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.025 172,500 4,313
BH BH Pas. Outlet telephone Err:509 39,388
Outlet Telephone bh 1.000 43,500 43,500
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.025 172,500 4,313
BH BH Pas. Outlet exhausefan Err:509 39,388

Outlet exhausefan bh 1.000 20,000 20,000
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.025 172,500 4,313
BH BH Pas. Down light & PLC 13 W Err:509 39,388

Down light / PLC 13 W ex bh 1.000 170,000 170,000
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.025 172,500 4,313
BH BH Pas. Fitting plafond + Lampu SL Err:509 39,388

Fitting plafond + lampu SL ex bh 1.000 75,000 75,000
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.025 172,500 4,313
BH BH Pas. Lampu TL 2 x 18 watt grille Err:509 39,388

Lampu TL 2 x 18 watt grille ex bh 1.000 250,000 250,000
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.025 172,500 4,313
BH BH Pas. Lampu TL 2 x 36 watt grille Err:509 39,388

Lampu TL 2 x 36 watt grille ex bh 1.000 375,000 375,000
Pekerja org/hr 0.100 115,000 11,500
Mandor org/hr 0.025 172,500 4,313
Klem -
Kabel Coax 3 c 75 ohm
Harga Satuan
JUMLAH Overhead & Profit Pekerjaan PEMBULATAN
c=a+b d = 13,5 % x c e=c+d
6,613 893 7,505 7,500
90,563 12,226 102,788 102,800
30,188 4,075 34,263 34,300
36,225 4,890 41,115 41,100
39,675 5,356 45,031 45,000

143,463 19,367 162,830 162,800
395,527 53,396 448,923 448,900
850,202 114,777 964,979 965,000
1,301,128 175,652 1,476,781 1,476,800

1,343,833 181,418 1,525,251 1,525,300
1,378,606 186,112 1,564,717 1,564,700
1,397,917 188,719 1,586,636 1,586,600

24,796 3,347 28,143.7 28,100
24,796 3,347 28,144 28,100
244,404 32,995 277,399 277,400
edit
113,592 15,335 128,927 128,900

498,424 67,287 565,711 565,700
428,024 57,783 485,807 485,800
edit
441,147 59,555 500,702 500,700

112,282 15,158 127,440 127,400
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509

Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 Err:509

Err:509
Err:509 Err:509 Err:509 Err:509

270,595 36,530 307,125 307,100
Err:509 Err:509 Err:509 Err:509
Err:509
84,088 11,352 95,440 95,400

77,815 10,505 88,320 88,300
47,153 6,366 53,518 53,500
517,851 69,910 587,761 587,800
edit
Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509
147,577 19,923 167,500 167,500
380,354 51,348 431,701 431,700

Err:509 Err:509 Err:509 Err:509
Err:509
edit
81,382 10,987 92,368 92,400
edit
95,794 12,932 108,726 108,700

edit
127,250 17,179 144,429 144,400
160,888 21,720 182,608 182,600
136,445 18,420 154,866 154,900

Err:509 Err:509 Err:509 Err:509
Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
174,910 23,613 198,523 198,500

7,829,520 1,056,985 8,886,505 8,886,500
6,733,040 908,960 7,642,000 7,642,000
257,208 34,723 291,931 291,900
93,723 12,653 106,375 106,400

116,773 15,764 132,537 132,500
117,538 15,868 133,406 133,400
167,538 22,618 190,156 190,200
96,736 13,059 109,795 109,800

Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509

Err:509
Err:509 Err:509 Err:509 Err:509

Err:509
Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509
Err:509
9,054,780 1,222,395 10,277,175 10,277,200
7,150,140 965,269 8,115,409 8,115,400
Err:509 Err:509 Err:509 Err:509

Err:509
608,586 82,159 690,745 690,700
332,529 44,891 377,421 377,400
Err:509 Err:509 Err:509 Err:509

Err:509
806,351 108,857 915,208 915,200

742,863 100,287 843,150 843,100
Err:509 Err:509 Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
808,008 109,081 917,089 917,100
568,608 76,762 645,370 645,400
576,108 77,775 653,882 653,900
Err:509 Err:509 Err:509 Err:509

Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509

Err:509
Err:509 Err:509 Err:509 Err:509

163,050 22,012 185,062 185,100
550,050 74,257 624,307 624,300
775,250 104,659 879,909 879,900
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509

Err:509
Err:509 Err:509 Err:509 Err:509
20,930 2,826 23,756 23,800
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509

Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509

Err:509
177,710 23,991 201,701 201,700
825,600 111,456 937,056 937,100

Err:509 Err:509 Err:509 Err:509
1,782,685 240,662 2,023,347 2,023,300
Err:509 Err:509 Err:509 Err:509

Err:509
1,094,231 147,721 1,241,952 1,242,000

198,050 26,737 224,787 224,800
784,560 105,916 890,476 890,500
93,720 12,652 106,372 106,400
624,000 84,240 708,240 708,200

316,050 42,667 358,717 358,700
52,050 7,027 59,077 59,100
Err:509 Err:509 Err:509 Err:509

Err:509
231,805 31,294 263,099 263,100

Err:509 Err:509 Err:509 Err:509
74,254 10,024 84,278 84,300
Err:509 Err:509 Err:509 Err:509

63,403 8,559 71,963 72,000
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
238,805 32,239 271,044 271,000
1,351,485 182,450 1,533,935 1,533,900

871,485 117,650 989,135 989,100
1,970,785 266,056 2,236,841 2,236,800
1,116,135 150,678 1,266,813 1,266,800
946,485 127,775 1,074,260 1,074,300

Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
edit
Err:509
edit
Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
PELATIHAN, KAMPANYE DAN PENINGKATAN PHBS
TAHUN ANGGARAN 2016
No Jenis Kegiatan Volume Satuan Jumlah

I PELATIHAN ADMINISTRASI DAN KEUANGAN
1 Persiapan
a. Penggadaan 15 Lembar 1
b. Distribusi 1 Ls 1
2 Konsumsi
a. Snack 18 Kotak 1
b. Makan Siang 18 Kotak 1
3 ATK
a. Buku Note 15 Buah 1
b. Bolpoint 15 Buah 1
c. Pensil 15 Buah 1
d. Map Plastik 15 Buah 1
e.Pengaris 15 Buah 1
4 Penggandaan Materi 15 Buah 1
5 Laporan dan Dokumentasi 1 Ls 1
6 Alat Bantu
a. Plano 12 Lembar 1
b. Spidol 8 Buah 1
c. Plester Kertas 2 Buah 1
7 Spanduk 1 Ls 1
Sub Total I
II PELATIHAN TEKNIK
1 Persiapan
2 Konsumsi
a. Snack 18 Kotak 1
3 ATK
c. Pensil 15 Buah 1
6 Alat Bantu
b. Spidol 8 Buah 1
7 Spanduk 1 Ls 1
Sub Total II
III PELATIHAN BPSPAMS
1 Persiapan
2 Konsumsi
a. Snack 14 Kotak 1
3 ATK
c. Pensil 8 Buah 1
e.Pengaris 8 Buah 1
6 Alat Bantu
b. Spidol 6 Buah 1
7 Spanduk 1 Ls 1
Sub Total III
IV KAMPANYE DAN PENINGKATAN PHBS

A Kampanye Higiene dan Sanitasi Sekolah Dasar
1 Tempat Cuci Tangan 1 Buah 1
2 Sabun Cair 3 Buah 1
3 Serbet 3 Buah 1
4 Alat Bantu
a. Plano 12 Buah 1
b. Spidol 8 Buah 1
d. Metaplane 50 Lembar 1
6 Spanduk 1 Buah 1
Sub Total IV
B Kampanye Higiene dan Sanitasi Masyarakat
1 Tempat Cuci Tangan 1 Buah 1
2 Sabun Cair 1 Buah 1
3 Serbet 2 Buah 1
4 Konsumsi 60 Orang 1
5 Alat Bantu
a. Plano 12 Buah 1
b. Spidol 8 Buah 1
c. Lakban 1 Buah 1
d. Metaplane 50 Buah 1
7 Spanduk 1 Buah 1
Sub Total V
C Media Promosi PHBS
1 Spanduk Stop BABS 5 Buah 1
2 Poster CTPS 12 Buah 1
3 Poster Promosi Kesehatan 12 Buah 1
4 Stiker Monitoring SBS 800 Buah 1
5 Peta Sanitasi 1 Ls 1
Sub Total VI
D Pelatihan Natural Leader

1 Persiapan
2 Konsumsi
a. Snack 17 Kotak 1
3 ATK
c. Pensil 12 Buah 1
6 Alat Bantu
b. Spidol 8 Buah 1
c. Lakban 1 Buah 1
d. Spray Mont 1 Buah 1
e. Metaplane 70 Lembar 1
7 Spanduk 1 Ls 1
Sub Total VII
E Pelatihan Pembuatan JSSP dan Closet
1 Konsumsi
a. Snack 17 Kotak 2
3 Spanduk 1 Buah 1
4 Alat Bantu
b. Spidol 5 Buah 1
5 Bahan Praktek
a. Semen 5 Zak 1
b. Pasir 1 M3 1
c. Besi 8" 1 Btg 1
d. Paralon 4" 1 Btg 1
e. Elbow 4" 2 Buah 1
f. Kloset 1 Buah 1
g. Cetakan Septiktank 1 Buah 1
h. Paralon 1" 1 Btg 1
i. Tee 1" 1 Buah 1
j. Papan Mal 1 Keping 1
k. Kasau 1 Keping 1
Sub Total VIII
TOTAL BIAYA
RAN BIAYA
PENINGKATAN PHBS
AN 2016
Harga Satuan Jumlah Biaya
300 4,500
50,000 50,000
-
6,000 108,000
25,000 450,000
-
6,000 90,000
3,000 45,000
2,000 30,000
5,000 75,000
2,500 37,500
50,000 750,000
100,000 100,000
-
5,000 60,000
9,000 72,000
9,000 18,000
150,000 150,000
2,040,000
300 4,500
50,000 50,000
-
6,000 108,000
25,000 450,000
-
6,000 90,000
3,000 45,000
2,000 30,000
5,000 75,000
2,500 37,500
50,000 750,000
100,000 100,000
-
5,000 75,000
9,000 72,000
9,000 18,000
150,000 150,000
2,055,000
300 2,400
50,000 50,000
-
6,000 84,000
25,000 350,000
-
6,000 48,000
3,000 24,000
2,000 16,000
5,000 40,000
2,500 20,000
50,000 400,000
100,000 100,000
-
5,000 50,000
9,000 54,000
9,000 18,000
150,000 150,000
1,406,400
85,000 85,000
21,000 63,000
11,000 33,000
5,000 60,000
9,000 72,000
9,000 18,000
1,500 75,000
100,000 100,000
150,000 150,000
656,000
85,000 85,000
21,000 21,000
11,000 22,000
6,000 360,000
5,000 60,000
9,000 72,000
25,000 25,000
1,500 75,000
100,000 100,000
150,000 150,000
970,000
200,000 1,000,000
45,000 540,000
45,000 540,000
2,000 1,600,000
400,000 400,000
4,080,000
300 3,600
50,000 50,000
-
6,000 102,000
25,000 425,000
-
6,000 72,000
3,000 36,000
2,000 24,000
5,000 60,000
2,500 30,000
50,000 600,000
100,000 100,000
-
5,000 60,000
9,000 72,000
25,000 25,000
150,000 150,000
1,500 105,000
150,000 150,000
2,064,600
6,000 204,000
25,000 850,000
100,000 100,000
150,000 150,000
5,000 60,000
9,000 45,000
9,000 18,000
-
83,000 415,000
195,000 195,000
65,000 65,000
200,000 200,000
33,000 66,000
195,000 195,000
7,800,000 7,800,000
32,000 32,000
8,000 8,000
21,000 21,000
17,000 17,000
7,770,600
REN


Satuan (Rp)

Pekerja OH 0.9000 115,000.00
Mandor OH 0.0450 172,500.00
Pasir Alas 2.05 m3 SNI 2835:2008 - 6.11

Pekerja OH 0.3000 115,000.00
Mandor OH 0.0100 172,500.00
Pasir Urug m3 1.2000 194,600.00

Pekerja OH 0.1300 115,000.00
Mandor OH 0.0100 172,500.00
Semen (50 Kg) Zak 0.3000 88,500.00
Pasir Beton m3 0.0630 194,600.00
Beton K 175 3.20 m3 SNI 7394:2008-6.5

Pekerja OH 1.6500 115,000.00
Mandor OH 0.0830 172,500.00
Semen (50 Kg) zak 6.5200 88,500.00
Pasir Beton m3 0.5429 194,600.00

Pekerja OH 0.0070 115,000.00
Mandor OH 0.0004 172,500.00
Besi Beton U-24 Kg 1.0500 21,300.00
Kawat beton Kg 0.0150 26,000.00

Pekerja OH 0.5200 115,000.00
Mandor OH 0.0260 172,500.00
Kayu Klas IV m3 0.0020 2,787,200.00
Paku 5 s/d 10 cm Kg 0.0100 37,800.00
Plesteran 15.00 m2 SNI 2837:2008-6.2

Pekerja OH 0.3000 115,000.00
Mandor OH 0.0150 172,500.00
Semen (50 Kg) Zak 0.2045 88,500.00
Pasir Pasang m3 0.0200 194,600.00
Kran Air dia 3/4" 1.00 bh 1.0000 35,000.00
Pipa dia 3/4" 8.00 m' 1.0000 28,300.00
Tong Air 4.0m3 1.00 unit 1.0000 5,500,000.00

Asesoris 1.00 Ls 1.0000 150,000.00

Satuan (Rp)
Pekerjaan dinding Batako 6 m2

Pekerja OH 0.2800 115,000.00
Mandor OH 0.0150 172,500.00
Semen (50 Kg) Kg 15.1600 1,770.00
Pasir Pasang m3 0.3640 194,600.00
Batako uk 7 x 15 x 30 Bh 22.2200 2,000.00
Rangka Kayu Belian ( Atap ) 0.27 F. 27

Tukang kayu OH 36.000 149,500.00
Pekerja OH 12.000 115,000.00
Mandor OH 0.600 172,500.00
M³ kayu belian Ketam m3 1.100 11,971,800.00
Kg Paku besi kg 6.000 37,800.00
Pekerjaan Kasau Dan Reng Untuk Atap Seng 4.47 m2 F.19

Tukang kayu OH 0.1000 149,500.00
Pekerja OH 0.1500 115,000.00
Mandor OH 0.0075 172,500.00
M³ kayu klas II m3 0.0120 4,374,400.00
Kg Paku besi kg 0.1000 37,800.00
Pekerjaan Atap Seng 4.47 m2 H.8

Pekerja OH 0.1200 115,000.00
Tukang Kayu OH 0.0600 149,500.00
Mandor OH 0.0060 172,500.00
Seng gel BJLS 0,02 lbr 0.7000 56,500.00
Paku biasa ½”-1” kg 0.0200 37,800.00
Pintu + Slot 1.00 Unit 1.0000 500,000.00
Pengecatan 1.00 Ls 1.000 338,000.00
Jumlah
Dibulatkan
Volume Jumlah Harga

Kontribusi
Inkind Incash
- - 6.50 - -
- - 0.33 - -
- - 0.62 - -
- - 0.02 - -
- - 2.46 - -
- - 0.11 - -
- - 0.09 - -
- - 0.01 - -
0.01 - -
0.26 22,567.50 -
0.05 10,420.83 -
0.07 - 34,103.87 -
- - 5.28 - -
- - 0.88 - -
- - 0.09 - -
- - 0.27 - -
20.86 - 1,846,464.00 -
1.74 - 338,048.00 -
2.44 - 1,179,066.31 -
- - 0.39 - -
- - 0.39 - -
- - 0.04 - -
- - 0.02 - -
57.77 1,230,522.30 -
0.83 21,457.80 -
- - 9.36 - -
- - 4.68 - -
- - 0.47 - -
- - 0.47 - -
0.04 100,339.20 -
0.18 6,804.00 -
- - 96.00 - -
- - 4.50 - -
- - 2.25 - -
- - 0.23 - -
- - 0.23 - -
3.07 271,447.20 -
0.30 58,380.00 -
1.00 35,000.00 -
8.00 226,400.00 -
1.00 5,500,000.00 -
1.00 150,000.00 -
Volume Jumlah Harga

Kontribusi
Inkind Incash
- - 1.68 - -
0.01 - 0.59 1,704.75 -
0.06 - 10,350.00 -
0.09 - 15,525.00 -
90.96 160,999.20 -
2.18 425,006.40 -
133.32 266,640.00 -
9.68 - 1,446,681.60 -
0.97 - 166,924.80 -
3.23 - 370,944.00 -
0.16 - 27,820.80 -
0.30 3,539,821.82 -
1.61 60,963.84 -
0.45 - 66,858.43 -
0.04 - 7,714.43 -
0.67 - 77,144.35 -
0.03 - 5,785.83 -
0.05 234,754.94 -
0.45 16,904.67 -
0.54 - 61,715.48 -
0.27 - 40,115.06 -
0.03 - 4,628.66 -
0.03 - 4,628.66 -
3.13 176,872.98 -
0.09 3,380.93 -
- - 1.00 - -
- - 1.00 - -
18,224,907.65 -
18,224,000.00 -
No RAB :
Jenis Pekerjaan : Hidran Umum
Volume : 1 unit
Jumlah Harga
Inkind Incash Rp
747,787.50 - 747,787.50
56,084.06 - 56,084.06
70,725.00 - 70,725.00
3,536.25 - 3,536.25
478,716.00 - 478,716.00
12,707.50 - 12,707.50
12,707.50 - 12,707.50
1,466.25 - 1,466.25
1,466.25 - 1,466.25
- - 22,567.50
- - 10,420.83
- - 34,103.87
607,200.00 - 607,200.00
131,560.00 - 131,560.00
15,456.00 - 15,456.00
45,816.00 - 45,816.00
- - 1,846,464.00
- - 338,048.00
- - 1,179,066.31
44,291.10 - 44,291.10
57,578.43 - 57,578.43
6,643.67 - 6,643.67
3,796.38 - 3,796.38
- - 1,230,522.30
- - 21,457.80
1,076,400.00 - 1,076,400.00
699,660.00 - 699,660.00
80,730.00 - 80,730.00
80,730.00 - 80,730.00
- - 100,339.20
- - 6,804.00
1,228,800.00 - 1,228,800.00
517,500.00 - 517,500.00
336,375.00 - 336,375.00
38,812.50 - 38,812.50
38,812.50 - 38,812.50
- - 271,447.20
- - 58,380.00
- - 35,000.00
- - 226,400.00
- - 5,500,000.00
- - 150,000.00
Jumlah Harga
Inkind Incash Rp
193,200.00 - 193,200.00
87,995.25 - 89,700.00
- - 10,350.00
- - 15,525.00
- - 160,999.20
- - 425,006.40
- - 266,640.00
- - 1,446,681.60
- - 166,924.80
- - 370,944.00
- - 27,820.80
- - 3,539,821.82
- - 60,963.84
- - 66,858.43
- - 7,714.43
- - 77,144.35
- - 5,785.83
- - 234,754.94
- - 16,904.67
- - 61,715.48
- - 40,115.06
- - 4,628.66
- - 4,628.66
- - 176,872.98
- - 3,380.93
500,000.00 - 500,000.00
338,000.00 338,000.00
7,514,553.13 - 25,739,460.78
7,514,000.00 - 25,738,000.00
Program Penyediaan Air Minum dan Sanitasi Berbasis Masyarakat (PAMSIMAS)
REKAPITULASI DESA

Kabupaten : Mempawah
Kecamatan : Anjongan
Desa : Dema
No Kegiatan Volume Satuan Harga Satuan Total Harga (Rp)
I ADMINISTRASI/OPERASIONAL
OPERASIONAL LKM 1.00 LS 8,000,000.00 8,000,000.00
II KONSTRUKSI FISIK
1. PEKERJAAN BRONCAPTERING 1.00 Unit 42,183,000.00 42,183,000.00
2. JARINGAN PIPA
Pipa P = 3.0006 m 1.00 Unit 386,148,000.00 386,148,000.00
3. RESERVOAR
Ground Reservoir 1.00 Unit 85,669,000.00 85,669,000.00
4. SAMBNGAN RUMAH 40.00 Unit 950,000.00 38,000,000.00

TEMPAT CUCI TANGAN di SEKOLAH - Unit 3,010,000.00
JUMLAH 560,000,000.00
DIBULATKAN 560,000,000.00
TERBILANG : LIMA RATUS ENAM PULUH JUTA RUPIAH

NO. RAB
PROYEK : PAMSIMAS
JENIS : Pembangunan Instalasi Air Bersih
Jumlah Harga
Kontribusi Total Harga (Rp)
APBN APBD DESA
Inkind Incash
8,000,000.00 - 8,000,000.00
42,183,000.00 - - - 42,183,000.00
386,148,000.00 - - - 386,148,000.00
85,669,000.00 - - - 85,669,000.00
38,000,000.00 - - - 38,000,000.00
560,000,000.00 - - - 560,000,000.00
560,000,000.00 - - - 560,000,000.00
Desa : Dema No RAB
Kecamatan : Anjongan Jenis Pekerjaan
Kabupaten : Mempawah Ukuran
-
Volume
No Jenis Pekerjan Volume Satuan Koef Harga Kontribusi
Satuan (Rp) APBN APBD Inkind
Pembersihan Lokasi 36 m2 A. 2.2.1.9. Pembersihan 1 m2 Lapangan dan Perataan

Pekerja m' 0.1000 115,000.00 3.60 -
Mandor bh 0.0500 172,500.00 1.80 -
Bangunan Pengalih 1.0 ls 1.0000 2,488,000.00 1.00 -

Pekerja OH 0.9000 115,000.00 1.58 -
Mandor OH 0.0450 172,500.00 0.08 -
Beton K 175 7.5 m' SNI 7394:2008-6.5

Pekerja OH 1.6500 115,000.00 12.42 -
Tukang Batu Kasar OH 0.2750 149,500.00 2.07 -
Kepala Tukang Batu OH 0.0280 172,500.00 0.21 -
Mandor OH 0.0830 172,500.00 0.62 -
Semen (50 Kg) zak 6.5200 88,500.00 49.06
Pasir Beton m' 0.5429 194,600.00 4.09
Batu Split Pecah Mesin 1/2 m3 0.7622 483,400.00 5.74

Pekerja OH 0.5200 115,000.00 11.23 -
Tukang Kayu Kasar OH 0.2600 149,500.00 5.62 -
Kepala Tukang Kayu OH 0.0260 172,500.00 0.56 -
Mandor OH 0.0260 172,500.00 0.56 -
Kayu Klas IV m3 0.0020 2,787,200.00 0.04
Paku 5 s/d 10 cm m3 0.0100 37,800.00 0.22
Plesteran 23.7 m2 SNI 2837:2008-6.2

Pekerja OH 0.3000 115,000.00 7.11 -
Tukang Batu Kasar OH 0.1500 149,500.00 3.56 -
Mandor OH 0.0150 172,500.00 0.36 -
Semen (50 Kg) zak 0.2045 88,500.00 4.85
Pasir Pasang m3 0.0200 194,600.00 0.47
Volume
Pipa Saringan
Pipa GIP Ø 100 mm- 2 m dibor 10mm x 10 mm lengkap 1.00 1.00 800,000.00 1.00
dengan flanged
All flanged ditutup
butterfly dengan
valve Ø 100las
mm ujungnya 1.00 1.00 2,900,000.00 1.00
Packing piece ND Ø 100 mm 1.00 1.00 35,000.00 1.00
Baut Flange pipa GIP (baja) 8.00 8.00 10,200.00 64.00
Pipa Penguras
Pipa GIP Ø 100 mm-1,5 m dilengkapi dengan flanged 2.00 2.00 1,450,000.00 4.00
All flanged butterfly valve Ø 100 mm 2.00 2.00 2,900,000.00 4.00
Packing piece ND Ø 100 mm 2.00 2.00 35,000.00 4.00
Baut Flange pipa GIP (baja) 16.00 16.00 10,200.00 256.00
Jumlah
Dibulatkan
Disetui Oleh :
Ketua DPMU Koordinator KKM
0 Err:509
0
A ANGGARAN BIAYA
: Lokasi :
: Broncaptering Volume : 1 unit
: 8,0 m x 1,0 m
Volume Jumlah Harga

Kontribusi Kontribusi Total Harga
Incash APBN APBD Inkind Incash Rp
414,000.00 - - 414,000.00
310,500.00 - - 310,500.00
2,488,000.00 - - 2,488,000.00
181,125.00 - - 181,125.00
13,584.38 - - 13,584.38
1,427,868.75 - - 1,427,868.75
309,371.56 - - 309,371.56
36,345.75 - - 36,345.75
107,739.19 - - 107,739.19
4,342,075.50 - - 4,342,075.50
794,941.00 - - 794,941.00
2,772,648.12 - - 2,772,648.12
1,291,680.00 - - 1,291,680.00
839,592.00 - - 839,592.00
96,876.00 - - 96,876.00
96,876.00 - - 96,876.00
120,407.04 - - 120,407.04
8,164.80 - - 8,164.80
817,650.00 - - 817,650.00
531,472.50 - - 531,472.50
61,323.75 - - 61,323.75
61,323.75 - - 61,323.75
428,886.58 - - 428,886.58
92,240.40 - - 92,240.40
Volume Jumlah Harga

800,000.00 - - 800,000.00
2,900,000.00 - - 2,900,000.00
35,000.00 - - 35,000.00
652,800.00 - - 652,800.00
5,800,000.00 - - 5,800,000.00
11,600,000.00 - - 11,600,000.00
140,000.00 - - 140,000.00
2,611,200.00 - - 2,611,200.00
42,183,692.06 - - - 42,183,692.06
42,183,000.00 - - - 42,183,000.00
Dibuat Oleh :
TFM Pelaksana Pamsimas
Err:509 Err:509
Desa : Dema No RAB
Volume
Memasang Pipa galvanis (GIP) Ø 100 mm

Pipa galvanis (GIP) Ø 100 mm 300.0 m' 1.0000 217,950.00 300.00
Loose flange 100 mm 100.0 bh 1.0000 300,000.00 100.00
Upah pengelasan loose flange Ø 100 mm 100.0 Ttk 1.0000 135,000.00 100.00
Baut flange pipa GIP (baja) 800.0 Ttk 1.0000 10,200.00 800.00
Packing piece ND Ø 100 mm 51.0 bh 1.0000 35,000.00 51.00

Pekerja OH 0.0810 115,000.00 29.16 -
Tukang Batu Halus OH 0.1350 149,500.00 48.60 -
Mandor OH 0.0041 172,500.00 1.48 -
Pipa PVC dia 4" m' 1.0000 103,821.67 360.00

Pekerja OH 0.0810 115,000.00 87.48 -
Mandor OH 0.0040 172,500.00 4.32 - -
Pipa PVC dia 3" m' 1.0000 71,463.33 1,080.00
560,000,000.00 m'
Pekerja 0 OH 0.0540 115,000.00 84.24 - -
Tukang Batu Halus 0 OH 0.0900 149,500.00 140.40 - -
Kepala Tukang Batu 0 OH 0.0090 172,500.00 14.04 - -
Mandor 0 OH 0.0027 172,500.00 4.21 - -
Pipa PVC dia 2" m' 1.0000 34,173.33 1,560.00 -
116
Pipa PVC dia 1" - 6m m' RSNI T-15-2002
Pekerja OH 0.0360 115,000.00 -
Tukang Batu Halus OH 0.0600 149,500.00 -
Kepala Tukang Batu OH 0.0060 172,500.00 -
Mandor OH 0.0018 172,500.00 -
Pipa PVC dia 2" m' 1.0000 34,173.33 -
Volume
Asesories
Flange socket PVC (RRJ) S-12,5 Ø 100 mm 1.00 bh 1.0000 550,000.00 1.00
Socket reducer PVC (RRJ) S-12,5 Ø 100 mm x 75 mm 1.00 bh 1.0000 130,000.00 1.00
Socket reducer PVC (RRJ) S-12,5 Ø 75 mm x 50 mm 1.00 bh 1.0000 90,000.00 1.00
Socket reducer PVC (AW Super) Ø 50 mm x 40 mm 1.00 bh 1.0000 45,000.00 1.00
Bend All flanged 90' Ø 100 mm 2.00 bh 1.0000 580,000.00 2.00
Packing piece ND Ø 100 mm 2.00 bh 1.0000 35,000.00 2.00
Baut flange pipa GIP (baja) 16.00 bh 1.0000 12,000.00 16.00
Angker block penahan pipa GIP Ø 100 mm 100.00 bh 1.0000 125,000.00 100.00
Cor Angker Block 100.00 Ttk 1.0000 25,000.00 100.00
Lem Pipa PVC 10.00 Kaleng 1.0000 60,000.00 10.00
Gate Valve PVC 2" 1.00 bh 1.0000 150,000.00 1.00
Pembuangan udara pada pipa Ø 40 mm

Clame sadle Ø 50 mm x 3/4" 2.00 bh 1.0000 145,000.00 2.00
Knee Ø 2" 2.00 bh 1.0000 45,000.00 2.00
Tee Ø 2" 2.00 bh 1.0000 55,000.00 2.00
Seal tipe 10.00 bh 1.0000 7,500.00 10.00
Air valve Ø 3/4 2.00 bh 1.0000 550,000.00 2.00
Jumlah
Dibulatkan
Disetui Oleh :
0 Err:509
0
NA ANGGARAN BIAYA
: Lokasi :
: Pipa Volume : 1 unit
3,300.00 m
Volume Jumlah Harga

65,385,000.00 - - 65,385,000.00
30,000,000.00 - - 30,000,000.00
13,500,000.00 - - 13,500,000.00
8,160,000.00 - - 8,160,000.00
1,785,000.00 - - 1,785,000.00
3,353,400.00 - - 3,353,400.00
7,265,700.00 - - 7,265,700.00
838,350.00 - - 838,350.00
126,000.00 - - 126,000.00
37,375,800.00 - - 37,375,800.00
10,060,200.00 - - 10,060,200.00
21,797,100.00 - - 21,797,100.00
2,515,050.00 - - 2,515,050.00
745,200.00 - - - 745,200.00
77,180,400.00 - - 77,180,400.00
9,687,600.00 - - - 9,687,600.00
20,989,800.00 - - - 20,989,800.00
2,421,900.00 - - - 2,421,900.00
- - - - -
53,310,400.00 - - - 53,310,400.00
- - - -
- - - -
- - - -
- - - -
- - - -
Volume Jumlah Harga

550,000.00 - - 550,000.00
130,000.00 - - 130,000.00
90,000.00 - - 90,000.00
45,000.00 - - 45,000.00
1,160,000.00 - - 1,160,000.00
70,000.00 - - 70,000.00
192,000.00 - - 192,000.00
12,500,000.00 - - 12,500,000.00
2,500,000.00 - - 2,500,000.00
600,000.00 - - 600,000.00
150,000.00 - - 150,000.00
290,000.00 - - 290,000.00
90,000.00 - - 90,000.00
110,000.00 - - 110,000.00
75,000.00 - - 75,000.00
1,100,000.00 - - 1,100,000.00
386,148,900.00 - - - 386,148,900.00
386,148,000.00 - - - 386,148,000.00
Dibuat Oleh :
Err:509 Err:509
Desa : Dema No RAB
Volume

Pekerja OH 0.1000 115,000.00 3.60
Mandor OH 0.0500 172,500.00 1.80
Galian Tanah 54 m3 A.2.3.1.2.

Pekerja OH 0.9000 115,000.00 48.60
Mandor OH 0.0450 172,500.00 2.43
Pasir Alas 3.6 m3 SNI 2835:2008 - 6.11

Pekerja OH 0.3000 115,000.00 1.08
Mandor OH 0.0100 172,500.00 0.04
Pasir Urug m3 1.2000 194,600.00 4.32 -

Pekerja OH 0.1300 115,000.00 4.68
Tukang Batu Kasar OH 0.1000 149,500.00 3.60
Kepala Tukang Batu OH 0.0100 172,500.00 0.36
Mandor OH 0.0100 172,500.00 0.36
Semen (50 Kg) Zak 0.3000 88,500.00 10.80
Pasir Beton m3 0.0630 194,600.00 2.27
Beton K 250 18.00 m3 SNI 7394:2008-6.8

Pekerja OH 1.6500 115,000.00 29.70
Mandor OH 0.0830 172,500.00 1.49
Semen (50 Kg) zak 7.6800 88,500.00 138.24
Pasir Beton m3 0.4943 194,600.00 8.90

Pekerja OH 0.0070 115,000.00 2.74
Tukang Besi Tulangan OH 0.0070 149,500.00 2.74
Kepala Tukang Besi OH 0.0007 172,500.00 0.27
Mandor OH 0.0004 172,500.00 0.16
Besi Beton U-24 Kg 1.0500 21,300.00 411.36
Kawat beton Kg 0.0150 26,000.00 5.88
Volume

Pekerja OH 0.5200 115,000.00 54.60
Tukang Kayu Kasar OH 0.2600 149,500.00 27.30
Kepala Tukang Kayu OH 0.0260 172,500.00 2.73
Mandor OH 0.0260 172,500.00 2.73
Kayu Klas IV m3 0.0020 2,787,200.00 0.21 -
Paku 5 s/d 10 cm Kg 0.0100 37,800.00 1.05
PONDASI KAYU BULAT

Penyedian dan Pemancangan tiang pancang 450.00 m' 1.000 37,600.00 450.00 -
Pintu Main Hole (Plat Besi t = 0,3 mm) 1.00 unit 1.000 1,800,000.00 1.00 -
Pipa 2 inch 18.00 m'

Pekerja OH 0.054 115,000.00 0.97 -
Mandor OH 0.003 172,500.00 0.05 -
Pipa PVC dia 2" m' 1.200 34,173.33 21.60
Perlengkapan ls 0.350 119,200.00
Asesories 1.00 Ls 1.000 380,000.00 1.00
Gate Valve dia 2" 1.00 bh 1.000 1,200,000.00 1.00
Box Gate Valve

Galian Tanah 0.32 A.2.3.1.2.
Pekerja OH 0.9000 115,000.00 0.29 -
Mandor OH 0.0450 172,500.00 0.01 -
Pasir Alas 0.064 m3 SNI 2835:2008 - 6.11

Pekerja OH 0.3000 115,000.00 0.02 -
Mandor OH 0.0100 172,500.00 0.00 -
Pasir Urug m3 1.2000 194,600.00 0.08 -
Beton K 175 0.259 m3 SNI 7394:2008-6.5

Pekerja OH 1.6500 115,000.00 0.43
Mandor OH 0.0830 172,500.00 0.02
Semen (50 Kg) zak 6.5200 88,500.00 1.69
Pasir Beton m3 0.5429 194,600.00 0.14
Volume

Pekerja OH 0.6064 115,000.00 1.77
Mandor OH 0.3500 172,500.00 1.02
Kayu Klas IV m3 0.0020 2,787,200.00 0.01
Paku 5 s/d 10 cm Kg 0.0100 37,800.00 0.03
Plesteran 52.50 m2 SNI 2837:2008-6.2

Pekerja OH 0.300 115,000.00 15.75
Mandor OH 0.015 172,500.00 0.79
Semen (50 Kg) Zak 0.2045 88,500.00 10.74
Pasir Pasang m3 0.020 194,600.00 1.05
Jumlah
Dibulatkan
Disetui Oleh :
0 Err:509
0
NA ANGGARAN BIAYA
: Lokasi :
: Bak Air Volume : 1 unit
: 5.0 m x 5.0 m x 2,0 m
Volume Jumlah Harga

- 414,000.00 - - - 414,000.00
- 310,500.00 - - - 310,500.00
- 5,589,000.00 - - 5,589,000.00
- 419,175.00 - - - 419,175.00
124,200.00 - - - 124,200.00
6,210.00 - - - 6,210.00
840,672.00 - - - 840,672.00
538,200.00 - - - 538,200.00
538,200.00 - - - 538,200.00
62,100.00 - - - 62,100.00
62,100.00 - - - 62,100.00
955,800.00 - - - 955,800.00
441,352.80 - - - 441,352.80
1,444,399.20 - - - 1,444,399.20
3,415,500.00 - - - 3,415,500.00
740,025.00 - - - 740,025.00
86,940.00 - - - 86,940.00
257,715.00 - - 257,715.00
12,234,240.00 - - - 12,234,240.00
1,731,384.00 - - - 1,731,384.00
6,696,701.33 - - - 6,696,701.33
315,379.68 - - 315,379.68
409,993.58 - - 409,993.58
47,306.95 - - 47,306.95
27,032.54 - - 27,032.54
8,762,070.24 - - 8,762,070.24
152,792.64 - - 152,792.64
Volume Jumlah Harga
6,279,000.00 - - - 6,279,000.00
4,081,350.00 - - - 4,081,350.00
470,925.00 - - - 470,925.00
470,925.00 - - - 470,925.00
585,312.00 - - 585,312.00
39,690.00 - - - 39,690.00
16,920,000.00 - - - 16,920,000.00
1,800,000.00 - - - 1,800,000.00
111,780.00 - - - 111,780.00
242,190.00 - - - 242,190.00
27,945.00 - - - 27,945.00
8,383.50 - - - 8,383.50
738,144.00 - - - 738,144.00
6.30
380,000.00 - - - 380,000.00
1,200,000.00 - - - 1,200,000.00
33,120.00 - - - 33,120.00
2,484.00 - - - 2,484.00
2,208.00 - - - 2,208.00
110.40 - - - 110.40
14,945.28 - - - 14,945.28
49,145.25 - - - 49,145.25
10,648.14 - - - 10,648.14
1,250.97 - - - 1,250.97
3,708.23 - - - 3,708.23
149,448.18 - - - 149,448.18
27,360.76 - - - 27,360.76
95,430.68 - - - 95,430.68
Volume Jumlah Harga
203,629.12 - - - 203,629.12
122,231.20 - - - 122,231.20
366,693.60 - - - 366,693.60
176,295.00 - - - 176,295.00
16,277.25 - - 16,277.25
1,103.76 - - - 1,103.76
1,811,250.00 - - - 1,811,250.00
1,177,312.50 - - - 1,177,312.50
135,843.75 - - - 135,843.75
135,843.75 - - - 135,843.75
950,065.20 - - - 950,065.20
204,330.00 - - - 204,330.00
85,669,369.49 - - - 85,669,369.49
85,669,000.00 - - - 85,669,000.00
Dibuat Oleh :
Err:509 Err:509
Desa : Durian Sebatang No RAB
Kecamatan : Jenis Pekerjaan
Kabupaten : Kayong Utara Ukuran
Volume

Pekerja OH 0.9000 115,000.00
Mandor OH 0.0450 172,500.00
Pasir Alas 0.4 m3 SNI 2835:2008 - 6.11

Pekerja OH 0.3000 115,000.00 0.12
Mandor OH 0.0100 172,500.00 0.00
Pasir Urug m3 1.2000 194,600.00 0.48

Pekerja OH 0.1300 115,000.00 0.52
Mandor OH 0.0100 172,500.00 0.04
Semen (50 Kg) Zak 0.3000 88,500.00 1.20
Pasir Beton m3 0.0630 194,600.00 0.25
Beton K 175 0.75 m3 SNI 7394:2008-6.5

Pekerja OH 1.6500 115,000.00 1.23
Mandor OH 0.0830 172,500.00 0.06
Semen (50 Kg) zak 6.5200 88,500.00 4.86
Pasir Beton m3 0.5429 194,600.00 0.40

Pekerja OH 0.5200 115,000.00 1.20
Mandor OH 0.0260 172,500.00 0.06
Kayu Klas IV m3 0.0020 2,787,200.00 0.005
Paku 5 s/d 10 cm Kg 0.0100 37,800.00 0.02
Kran Air dia 3/4" 2.00 bh 1.0000 35,000.00 2.00
Asesories
Tee PVC 3/4" 1.00 bh 1.0000 25,000.00 1.00
Elbow PVC 3/4" 1.00 bh 1.0000 6,500.00 1.00
Volume
Pipa Dia 3/4" 8.00 m2 RSNI T-15-2002

Pekerja OH 0.0360 115,000.00 0.29
Mandor OH 0.0018 172,500.00 0.01
Pipa PVC dia 1/2" m3 1.2000 28,300.00 9.60
Perlengkapan Kg 0.3500 119,200.00 2.80
SPAL
Pekerja OH 0.900 115,000.00
Mandor OH 0.045 172,500.00
Pasir Alas 0.064 m3 SNI 2835:2008 - 6.11

Pekerja OH 0.3000 115,000.00 0.02
Mandor OH 0.0100 172,500.00 0.00
Pasir Urug m3 1.2000 194,600.00 0.08
Box Spal
Beton K 175 0.32 m3 SNI 7394:2008-6.5
Pekerja OH 1.6500 115,000.00 0.52
Mandor OH 0.0830 172,500.00 0.03
Semen (50 Kg) zak 6.5200 88,500.00 2.06
Pasir Beton m3 0.5429 194,600.00 0.17
Pekerja OH 0.5200 115,000.00 1.00
Mandor OH 0.0260 172,500.00 0.05
Kayu Klas IV m3 0.0020 2,787,200.00 0.00
Paku 5 s/d 10 cm Kg 0.0100 37,800.00 0.02
Saluran Pembuang
Pekerja OH 0.90 115,000.00
Mandor OH 0.05 172,500.00
Pasir Alas 0.14 m3 SNI 2835:2008 - 6.11

Pekerja OH 0.30 115,000.00
Mandor OH 0.01 172,500.00
Pasir Urug m3 1.20 194,600.00 0.17
Volume
Beton K 175 0.34 m3 SNI 7394:2008-6.5

Pekerja OH 1.6500 115,000.00 0.56
Mandor OH 0.0830 172,500.00 0.03
Semen (50 Kg) zak 6.5200 88,500.00 2.22
Pasir Beton m3 0.5429 194,600.00 0.18

Pekerja OH 0.6064 115,000.00 2.43
Mandor OH 0.3500 172,500.00 1.40
Kayu Klas IV m3 0.0020 2,787,200.00 0.01
Paku 5 s/d 10 cm Kg 0.0100 37,800.00 0.04
Box Gate Valve

Pekerja OH 0.9000 115,000.00
Mandor OH 0.0450 172,500.00
Pasir Alas 0.06 m3 SNI 2835:2008 - 6.11

Pekerja OH 0.3000 115,000.00
Mandor OH 0.0100 172,500.00
Pasir Urug m3 1.2000 194,600.00 0.08
Beton K 175 0.26 m3 SNI 7394:2008-6.5
Pekerja OH 1.6500 115,000.00 0.43
Mandor OH 0.0830 172,500.00 0.02
Semen (50 Kg) zak 6.5200 88,500.00 1.69
Pasir Beton m3 0.5429 194,600.00 0.14
Disetui Oleh :
Volume

Pekerja OH 0.6064 115,000.00 1.77
Mandor OH 0.3500 172,500.00 1.02
Kayu Klas IV m3 0.0020 2,787,200.00 0.01
Paku 5 s/d 10 cm Kg 0.0100 37,800.00 0.03
Gate Valve 1.00 bh 1.0000 1,200,000.00 1.00

Jumlah
Dibulatkan
Disetui Oleh :
0 Err:509
0
NA ANGGARAN BIAYA
: Lokasi :
: Kran Umum Volume : 1 unit
: 2,0 m x 2,0 m
Volume Jumlah Harga

1.08 - - 124,200.00 124,200.00

0.05 - - - 9,315.00 9,315.00
13,800.00 - - - 13,800.00
690.00 - - - 690.00
- - 93,408.00 - 93,408.00
59,800.00 - - - 59,800.00
59,800.00 - - - 59,800.00
6,900.00 - - - 6,900.00
6,900.00 - - - 6,900.00
106,200.00 - - - 106,200.00
49,039.20 - - - 49,039.20
160,488.80 - - - 160,488.80
141,458.63 - - - 141,458.63
30,649.37 - - - 30,649.37
3,600.77 - - - 3,600.77
10,673.70 - - 10,673.70
430,168.41 - - - 430,168.41
78,754.62 - - - 78,754.62
274,685.60 - - - 274,685.60
137,540.00 - - - 137,540.00
89,401.00 - - - 89,401.00
10,315.50 - - - 10,315.50
10,315.50 - - - 10,315.50
- 12,821.12 - 12,821.12
869.40 - - - 869.40
70,000.00 - - 70,000.00
25,000.00 - - 25,000.00
6,500.00 - - 6,500.00
Volume Jumlah Harga
33,120.00 - - - 33,120.00
71,760.00 - - - 71,760.00
8,280.00 - - - 8,280.00
2,484.00 - - - 2,484.00
271,680.00 - - - 271,680.00
1.35 - - - 155,250.00 155,250.00

0.07 - - - 11,643.75 11,643.75
2,208.00 - - - 2,208.00
110.40 - - - 110.40
- - 14,945.28 - 14,945.28
59,961.00 - - - 59,961.00
12,991.55 - - - 12,991.55
1,526.28 - - - 1,526.28
4,524.33 - - - 4,524.33
182,338.32 - - - 182,338.32
33,382.24 - - - 33,382.24
116,432.80 - - - 116,432.80
114,816.00 - - - 114,816.00
74,630.40 - - - 74,630.40
8,611.20 - - - 8,611.20
8,611.20 - - - 8,611.20
10,702.85 - - - 10,702.85
725.76 - - - 725.76
0.32 - - - 36,225.00 36,225.00

0.02 - - - 2,716.88 2,716.88
0.04 - - - 4,830.00 4,830.00

0.00 - - - 241.50 241.50
- - 32,692.80 - 32,692.80
Volume Jumlah Harga
64,515.00 - - - 64,515.00
13,978.25 - - - 13,978.25
1,642.20 - - - 1,642.20
4,867.95 - - - 4,867.95
196,186.80 - - - 196,186.80
35,917.60 - - - 35,917.60
125,275.80 - - - 125,275.80
278,944.00 - - - 278,944.00
167,440.00 - - - 167,440.00
502,320.00 - - - 502,320.00
241,500.00 - - - 241,500.00
22,297.60 - - - 22,297.60
1,512.00 - - - 1,512.00
0.29 - - - 33,120.00 33,120.00

0.01 - - - 2,484.00 2,484.00
0.02 - - - 2,208.00 2,208.00

0.00 - - - 110.40 110.40
- - 14,945.28 - 14,945.28
49,145.25 - - - 49,145.25
10,648.14 - - - 10,648.14
1,250.97 - - - 1,250.97
3,708.23 - - - 3,708.23
149,448.18 - - - 149,448.18
27,360.76 - - - 27,360.76
95,430.68 - - - 95,430.68
Dibuat Oleh :
Volume Jumlah Harga
203,629.12 - - - 203,629.12
122,231.20 - - - 122,231.20
366,693.60 - - - 366,693.60
176,295.00 - - - 176,295.00
16,277.25 - - - 16,277.25
1,103.76 - - - 1,103.76
1,200,000.00 - - - 1,200,000.00
6,882,066.15 - 168,812.48 382,344.53 7,433,223.15
6,882,000.00 - 168,000.00 382,000.00 7,432,000.00
Dibuat Oleh :
Err:509 Err:509
Desa : Durian Sebatang No RAB
Kecamatan : Jenis Pekerjaan
Kabupaten : Kayong Utara Ukuran
Volume
Beton K 175
Pekerja 0.3 m' SNI 7394:2008-6.5
Mandor OH 0.0280 172,500.00 0.01
Semen (50 Kg) zak 6.5200 88,500.00 1.84
Pasir Beton m' 0.5429 194,600.00 0.15

Pekerja OH 0.5200 115,000.00 1.95
Mandor OH 0.0260 172,500.00 0.10
Kayu Klas IV m3 0.0020 2,787,200.00 0.01
Paku 5 s/d 10 cm m3 0.0100 37,800.00 0.04
Plesteran 2.3 m2 SNI 2837:2008-6.2

Pekerja OH 0.3000 115,000.00 0.68
Mandor OH 0.0150 172,500.00 0.03
Semen (50 Kg) zak 0.2045 88,500.00 0.46
Pasir Pasang m3 0.0200 194,600.00 0.05
Besi 15.414 kg SNI 7394:2008-6.17

Pekerja OH 0.0070 115,000.00 0.11
Tukang Besi Tulangan OH 0.0070 149,500.00 0.11
Kepala Tukang Besi OH 0.0007 172,500.00 0.01
Mandor OH 0.0004 172,500.00 0.01
Besi Beton U-24 kg 1.0500 21,300.00 16.18
Kawat beton kg 0.0150 26,000.00 0.23
Volume
Kran 3/4 1.00 bh 1.00 35,000.00 1.00

Pipa PVC 3/4 12.00 m' 1.00 28,300.00 12.00
Wastafel 1.00 unit RSNI T-15-2002

Pekerja OH 1.20 115,000.00 1.20
Tukang Batu Halus OH 1.45 149,500.00 1.45
Mandor OH 0.10 172,500.00 0.10
Wastafel bh 1.00 412,700.00 1.00
Seal tape bh 1.00 15,000.00 1.00
Keramik 20x20 3.10 m2 A.4.4.3.36.Pemasangan 1m2 lantai keramik ukuran 20cm x 20cm
Pekerja OH 0.7000 115,000.00 2.17
Tukang Batu OH 0.3500 149,500.00 1.09
Kepala tukang OH 0.0350 172,500.00 0.11
Mandor OH 0.0350 172,500.00 0.11
Ubin keramik 20x20 M2 1.1000 0.00 3.41
Semen Portlan Kg 10.4000 0.00 32.24
Pasir pasang M3 0.0450 8,757.00 0.14
Semen warna Kg 1.6200 0.00 5.02
Jumlah
Dibulatkan
Disetui Oleh :
0 Err:509
0
NA ANGGARAN BIAYA
: Lokasi :
: Tempat Cuci Tangan Volume : 1 unit
: 1 Unit
Volume Jumlah Harga

- - - -
53,509.50 - - 53,509.50
11,593.73 - - 11,593.73
1,362.06 - - 1,362.06
162,719.64 - - 162,719.64
29,790.48 - - 29,790.48
103,905.22 - - 103,905.22
224,250.00 - - 224,250.00
145,762.50 - - 145,762.50
16,818.75 - - 16,818.75
16,818.75 - - 16,818.75
20,904.00 - - 20,904.00
1,417.50 - - 1,417.50
77,625.00 - - 77,625.00
50,456.25 - - 50,456.25
5,821.88 - - 5,821.88
5,821.88 - - 5,821.88
40,717.08 - - 40,717.08
8,757.00 - - 8,757.00
12,408.27 - - 12,408.27
16,130.75 - - 16,130.75
1,861.24 - - 1,861.24
1,063.57 - - 1,063.57
344,734.11 - - 344,734.11
6,011.46 - - 6,011.46
Volume Jumlah Harga

35,000.00 - - 35,000.00
339,600.00 - - 339,600.00
138,000.00 - - 138,000.00
216,775.00 - - 216,775.00
25,875.00 - - 25,875.00
17,250.00 - - 17,250.00
412,700.00 - - 412,700.00
15,000.00 - - 15,000.00
249,550.00 - - 249,550.00
162,207.50 - - 162,207.50
18,716.25 - - 18,716.25
18,716.25 - - 18,716.25
- - - -
- - - -
1,221.60 - - 1,221.60
- - - -
3,010,872.20 - - - 3,010,872.20
3,010,000.00 - - - 3,010,000.00
Dibuat Oleh :
Err:509 Err:509
1 M2 Plasteran 1 Pc : 3 Ps tebal 3 Cm ( P.Pls. G.47 )
HARGA SATUAN
No. URAIAN PEKERJAAN INDEKS / KOEFISIEN (Rp.)
1 2 3 4
A. TENAGA
1 Pekerja 0.1500 OH 115,000.00
2 Tukang 0.0700 OH 149,500.00
3 Kepala Tukang 0.0070 OH 172,500.00
4 Mandor 0.0080 OH 172,500.00
Jumlah
B. BAHAN
1 Semen Portland 7.0700 Kg -
2 Pasir 0.0210 M3 194,600.00
3 Kawat Simpai 1.0000 Kg Err:509
.
C. Jumlah A + B
D. Overhead & Profit 15% x C
E. Harga Satuan Pekerjaan (C+D)
PEKERJAAN KAYU ( P.K )
1 Btg Melancip Tiang / Batang ( P.K.E 1 )

HARGA SATUAN
1 2 3 4
A. TENAGA
1 Tukang Kayu 0.2500 OH 149,500.00
2 Kepala Tukang 0.0250 OH 172,500.00
3 Pekerja 0.1000 OH 115,000.00
4 Mandor 0.0050 OH 172,500.00
Jumlah
Upah Diambil 50%
B. BAHAN
Jumlah
C. Jumlah A + B
Membuat Putting dan Lobang / Pasang ( P.K.E 4 )
No. URAIAN PEKERJAAN INDEKS / KOEFISIEN HARGA SATUAN

(Rp.)
1 2 3 4
A. TENAGA
1 Tukang Kayu 0.6000 OH 149,500.00
2 Kepala Tukang 0.0600 OH 172,500.00
Jumlah
B. BAHAN
Jumlah
C. Jumlah A + B
1 M1 Memancang Tiang Kedalam Tanah ( P.K.E 13 )
HARGA SATUAN
1 2 3 4
A. TENAGA
1 Pekerja 1.8000 OH 115,000.00
2 Tukang Kayu 0.0400 OH 149,500.00
3 Kepala Tukang 0.0040 OH 172,500.00
4 Mandor 0.0430 OH 172,500.00
Jumlah
Upah Diambil 50%
B. BAHAN
Jumlah
C. Jumlah A + B
1 M1 Menumbuk papan bendung kedalam tanah ( P.K.E 17 )

HARGA SATUAN
1 2 3 4
A. TENAGA
1 Pekerja 1.0000 OH 115,000.00
2 Tukang Kayu 0.0800 OH 149,500.00
3 Kepala Tukang 0.0080 OH 172,500.00
4 Mandor 0.0250 OH 172,500.00
Jumlah
Upah Diambil 50%
B. BAHAN
Jumlah
C. Jumlah A + B
1 M3 Meng. Kayu Secara Kasar utk Gelegar dan Lain - Lain ( P.K.F1 )
HARGA SATUAN
1 2 3 4
A. TENAGA
1 Tukang Kayu 15.0000 OH 149,500.00
2 Pekerja 5.0000 OH 115,000.00
3 Kepala Tukang 1.5000 OH 172,500.00
4 Mandor 0.0250 OH 172,500.00
Jumlah
B. BAHAN
1 Kayu Belian ( Tidak Ketam ) 1.1000 M3 Err:509
Jumlah
C. Jumlah A + B
1 M3 Meng. Kayu Belian Untuk Sandaran Jembatan,Gapit Lantai ( P.K.F3 )
HARGA SATUAN
1 2 3 4
A. TENAGA
1 Pekerja 8.0000 OH 115,000.00
2 Tukang Kayu 24.0000 OH 149,500.00
3 Kepala Tukang Kayu 2.4000 OH 172,500.00
4 Mandor 0.4000 OH 172,500.00
Jumlah
B. BAHAN
Jumlah
C. Jumlah A + B
Acuan : Harga Satuan Bahan, Upah dan Analisa Biaya Pekerjaan BOW - F.3
1 M3 Meng. Lantai Papan Spoor Plank Tebal 3cm ( P.K.F.8.1 )
HARGA SATUAN
1 2 3 4
A. TENAGA
1 Pekerja 0.2000 OH 115,000.00
3 Tukang Kayu 0.5000 OH 149,500.00
4 Mandor 0.0100 OH 172,500.00
Jumlah
B. BAHAN
1 Papan Belian Tak Ketam 0.0350 M3 Err:509
2 Paku 0.7500 Kg 37,800.00
Jumlah
C. Jumlah A + B
1 M² Meng. Kayu untuk lantai jembatan, barau tebal, 2 Cm ( P.K.F.8.1a )

HARGA SATUAN
1 2 3 4
A. TENAGA
1 Pekerja 0.2000 OH 115,000.00
3 Tukang Kayu 0.5000 OH 149,500.00
4 Mandor 0.0100 OH 172,500.00
Jumlah
B. BAHAN
2 Paku 0.7500 Kg 37,800.00
Jumlah
C. Jumlah A + B
1 M3 Meng. Lantai Papan Untuk Lantai Jembatan Tebal 2 cm ( P.K.F.8a )

HARGA SATUAN
1 2 3 4
A. TENAGA
1 Pekerja 0.2000 OH 115,000.00
3 Tukang Kayu 0.5000 OH 149,500.00
4 Mandor 0.0100 OH 172,500.00
Jumlah
B. BAHAN
2 Paku 0.7500 Kg 37,800.00
Jumlah
C. Jumlah A + B
1 M3 Pekerjaan Rangka Badan Kayu Belian ( P.K.F27 )
HARGA SATUAN
1 2 3 4
A. TENAGA
1 Tukang Kayu 36.0000 OH 149,500.00
2 Pekerja 12.0000 OH 115,000.00
3 Kepala Tukang 3.6000 OH 172,500.00
4 Mandor 0.6000 OH 172,500.00
Jumlah
B. BAHAN
2 Paku 6.0000 Kg 37,800.00
Jumlah
C. Jumlah A + B
1 M2 Pemasangan Lantai Papan Kayu Belian ( P.K.F38 )

HARGA SATUAN
No. URAIAN PEKERJAAN INDEKS / KOEFISIEN
(Rp.)
1 2 3 4
A. TENAGA
1 Tukang Kayu 0.5000 OH 149,500.00
2 Pekerja 0.2000 OH 115,000.00
3 Kepala Tukang 0.0500 OH 172,500.00
4 Mandor 0.0100 OH 172,500.00
Jumlah
B. BAHAN
1 Papan Kayu Belian ( Ketam ) 0.0200 M3 20,259,800.00
2 Paku 0.2000 Kg 37,800.00
Jumlah
C. Jumlah A + B
1 M2 Pemasangan Lantai Papan Kayu Kls II ( P.K.F38a )

HARGA SATUAN
1 2 3 4
A. TENAGA
1 Tukang Kayu 0.5000 OH 149,500.00
2 Pekerja 0.2000 OH 115,000.00
3 Kepala Tukang 0.0500 OH 172,500.00
4 Mandor 0.0100 OH 172,500.00
Jumlah
B. BAHAN
1 Papan Kayu Kls II ( Ketam ) 0.0200 M3 Err:509
2 Paku 0.2000 Kg 37,800.00
Jumlah
C. Jumlah A + B
1 M1 Pekerjaan Bubungan dengan Seng Datar Color 0,35 / 10 M1 ( P.PA.H10 )
HARGA SATUAN
No. URAIAN PEKERJAAN INDEKS / KOEFISIEN
(Rp.)
1 2 3 4
A. TENAGA
1 Pekerja 0.2500 OH 115,000.00
2 Tukang Kayu 0.2500 OH 149,500.00
3 Kepala Tukang 0.0250 OH 172,500.00
Jumlah
B. BAHAN
1 Paku 0.1200 Kg 37,800.00
2 Seng Datar Color 0,30 6.0000 Lbr Err:509
3 Papan Kayu Kls II ( Tidak Ketam ) 0.0648 M1 8,840,700.00
Jumlah
C. Jumlah A + B
1 M1 Pemasangan Pipa Pembuatan dari Talang Atap O 8 Cm BJLS-0,30 ( P.BA.H18 )

HARGA SATUAN
1 2 3 4
A. TENAGA
1 Tukang Kayu 3.7500 OH 149,500.00
2 Kepala Tukang 0.3750 OH 172,500.00
3 Pekerja 2.2500 OH 115,000.00
4 Mandor 0.1100 OH
Jumlah
B. BAHAN
1 Seng Plat BJLS-0,30 2.5000 Lbr Err:509
Jumlah
C. Jumlah A + B
JUMLAH BIAYA
(Rp.)
5
17,250.00
10,465.00
1,207.50
1,380.00
30,302.50
-
4,086.60
Err:509
Err:509
Err:509
Err:509
Err:509
JUMLAH BIAYA
(Rp.)
5
37,375.00
4,312.50
11,500.00
862.50
54,050.00
27,025.00
27,025.00
4,053.75
31,078.75
JUMLAH BIAYA
(Rp.)
5
89,700.00
10,350.00
100,050.00
100,050.00
15,007.50
115,057.50
JUMLAH BIAYA
(Rp.)
5
207,000.00
5,980.00
690.00
7,417.50
221,087.50
110,543.75
110,543.75
16,581.56
127,125.31
JUMLAH BIAYA
(Rp.)
5
115,000.00
11,960.00
1,380.00
4,312.50
132,652.50
66,326.25
66,326.25
9,948.94
76,275.19
JUMLAH BIAYA
(Rp.)
5
2,242,500.00
575,000.00
258,750.00
4,312.50
3,080,562.50
Err:509
Err:509
Err:509
Err:509
Err:509
)
JUMLAH BIAYA
(Rp.)
5
920,000.00
3,588,000.00
414,000.00
69,000.00
4,991,000.00
Err:509
Err:509
Err:509
Err:509
Err:509
JUMLAH BIAYA
(Rp.)
5
23,000.00
8,625.00
74,750.00
1,725.00
108,100.00
Err:509
28,350.00
Err:509
Err:509
Err:509
Err:509
JUMLAH BIAYA
(Rp.)
5
23,000.00
8,625.00
74,750.00
1,725.00
108,100.00
Err:509
28,350.00
Err:509
Err:509
Err:509
Err:509
JUMLAH BIAYA
(Rp.)
5
23,000.00
862.50
74,750.00
1,725.00
100,337.50
Err:509
28,350.00
Err:509
Err:509
Err:509
Err:509
JUMLAH BIAYA
(Rp.)
5
5,382,000.00
1,380,000.00
621,000.00
103,500.00
7,486,500.00
Err:509
226,800.00
Err:509
Err:509
Err:509
Err:509
JUMLAH BIAYA
(Rp.)
5
74,750.00
23,000.00
8,625.00
1,725.00
108,100.00
405,196.00
7,560.00
412,756.00
520,856.00
78,128.40
598,984.40
JUMLAH BIAYA
(Rp.)
5
74,750.00
23,000.00
8,625.00
1,725.00
108,100.00
Err:509
7,560.00
Err:509
Err:509
Err:509
Err:509
H10 )
JUMLAH BIAYA
(Rp.)
5
28,750.00
37,375.00
4,312.50
70,437.50
4,536.00
Err:509
572,877.36
Err:509
Err:509
Err:509
Err:509
.BA.H18 )
JUMLAH BIAYA
(Rp.)
5
560,625.00
64,687.50
258,750.00
-
884,062.50
Err:509
Err:509
Err:509
Err:509
Err:509
( BOW ) SEPTIKTANK / BEERVUT Uk. 1.20m x 1.20m X 2.00m
No URAIAN PEKERJAAN ANALIS SNI VOL SAT
1 Pek. Galian tanah untuk Beervut #REF! 2.88 #REF!

2 Pek. Urugan tanah kembali #REF! 0.86 #REF!
3 Meng. Rangka badan dari Kayu Belian #REF! 0.13 #REF!
4 Meng. Dinding kayu Belian #REF! 11.04 M2
5 Pek. Plesteran dinding Beervut #REF! 3.84 #REF!
JUMLAH 1 UNIT
( BOW ) PEKERJAAN STELING KAYU BELIAN UK. 1,5m x 1,5m

1 ( UNIT )
1 Galian tanah tiang tongkat #REF! 1.13 M³

2 Membeli tiang tongkat dan Keep - 0.14 M³
3 Menbuat kepala dan meruncing tiang #REF! 4.00 Btg
4 Menumbuk tiang kedalam Tanah #REF! 3.00 #REF!
5 Menbuat pen dan lobang #REF! 4.00 #REF!
6 Meng. Alas/laci, gelegar, dll #REF! 0.06 #REF!
7 Mengerjakan sandaran kayu belian #REF! 0.12 M³
8 MengerjakanLantai Papan Kayu Belian #REF! 2.25 #REF!
9 Tong Air Kap 1,6M³ - 1.00 Bh
JUMLAH 1 UNIT
( BOW ) PEKERJAAN KAMAR MANDI / WC

( 1 UNIT )
1 Pek. Beton Bak Air #REF! 0.16 #REF!

2 Keramik lantai, bak air dan dinding #REF! 12.86 #REF!
3 Klosed jongkok #REF! 1.00 Bh
4 Floor Drain #REF! 1.00 Bh
5 Pipa Buangan 1" - 0.50 Btg
6 Elbow 1" - 1.00 Bh
7 Kran Air 3/4" - 1.00 Bh
JUMLAH 1 UNIT
( BOW ) PEKERJAAN KONSUL KAYU BELIAN
1 Membeli Ky. Belian Ketam - 0.02 M³

2 Baut Besi Ǿ 1/2 - 20 Cm - 4.00 Btg
JUMLAH 1 UNIT
BOW PEKERJAAN TANGGA BETON ( UK. 4m x 2m x 5,04m )
I UNIT
1 Pek. Galian tanah untuk pondasi #REF! - M³

2 Pek. Urugan tanah kembali #REF! - M³
3 Membeli Cerucuk Ø 8 - 12 cm - - Btg
4 Meruncing Kayu Bulat ( cerucuk ) #REF! - Btg
5 Menumbuk Kedalam Tanah Kayu Bulat ( cerucuk ) #REF! - M1
6 Pek. Urugan Pasir Pasang #REF! - M³
7 Pek. Lantai Kerja #REF! - M³
8 Pek. Pondasi Telapak Dan Tiang Beton Bertulang #REF! - M³
9 Pembesian #REF! - #REF!
10 Begesting #REF! - #REF!
11 Beton Plat Tangga #REF! - M³
14 Beton Anak Tangga #REF! - M³
17 Beton Bordes #REF! - M³
20 Pek. Plesteran #REF! 19.16 M²
21 Pek. Keramik Tangga #REF! 13.34 #REF!
22 Pek. Pengecatan N. Pc.6.14 9.60 M²
23 Pek. Pagar Stainless Steel - 22.50 M¹
Sub Jumlah untuk 1 unit Tangga Beton
BOW PEKERJAAN TANGGA BETON LOBBY

I UNIT
1 Pek. Galian tanah untuk pondasi #REF! - M³

2 Pek. Urugan tanah kembali #REF! - M³
3 Membeli Cerucuk Ø 8 - 12 cm - - Btg
4 Meruncing Kayu Bulat ( cerucuk ) #REF! - Btg
5 Menumbuk Kedalam Tanah Kayu Bulat ( cerucuk ) #REF! - M1
6 Pek. Urugan Pasir Pasang #REF! - M³
7 Pek. Lantai Kerja #REF! - M³
8 Pek. Pondasi Telapak Dan Tiang Beton Bertulang #REF! - M³
10 Bekesting #REF! - #REF!
11 Beton Plat Tangga #REF! - M³
14 Beton Anak Tangga #REF! - M³
17 Beton Bordes #REF! - M³
21 Pek. Keramik Tangga #REF! 37.38 #REF!
22 Pek. Pengecatan N. Pc.6.14 20.80 M²
23 Pek. Pagar Stainless Steel - 28.60 M¹
Sub Jumlah untuk 1 unit Tangga Beton

BOW PEKERJAAN RABAT BETON
Panjang 1,00 M'
1 Galian Tanah #REF! 0.01 M³

2 Urugan Pasir ( t = 5 cm ) #REF! 0.04 M³
3 Pek.Beton #REF! 0.10 #REF!
BOW PEKERJAAN BAK KONTROL
1 Pek. Galian tanah #REF! 0.52 M³

2 Pek. Lantai Kerja #REF! 0.02 M³
3 Meng. Bak dan tutup bak #REF! 0.31 #REF!
4 Pek. Plesteran dinding #REF! 1.26 M²
5 Instalasi kotoran PVC ø 4" - 3.00 Bh
JUMLAH 1 UNIT
BOW PEKERJAAN DRAINASE
1 Galian Tanah #REF! 0.52 M³

2 Urugan Pasir ( t = 5 cm ) #REF! 0.03 M³
3 Pek.Beton Draignase #REF! 0.22 #REF!
1.20m X 2.00m
HARGA JUMLAH
SATUAN HARGA
(Rp) (Rp)
#REF! #REF!
8,116.90 6,980.53
#REF! #REF!
#REF! #REF!
#REF! #REF!
JUMLAH 1 UNIT #REF!
UK. 1,5m x 1,5m
HARGA JUMLAH
SATUAN HARGA
(Rp) (Rp)
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
JUMLAH 1 UNIT #REF!
I / WC
HARGA JUMLAH
SATUAN HARGA
(Rp) (Rp)
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
JUMLAH 1 UNIT #REF!
BELIAN
HARGA JUMLAH
SATUAN HARGA
(Rp) (Rp)
#REF! #REF!
#REF! #REF!
JUMLAH 1 UNIT #REF!

x 2m x 5,04m )
HARGA JUMLAH
SATUAN HARGA
(Rp) (Rp)
- -
- -
- -
- -
- -
- -
- -
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
20,729.99 199,007.89
424,845.00 9,559,012.50
#REF!
OBBY
HARGA JUMLAH
SATUAN HARGA
(Rp) (Rp)
- -
- -
- -
- -
- -
- -
- -
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
20,729.99 431,183.75
424,845.00 12,150,567.00
#REF!
N
HARGA JUMLAH
SATUAN HARGA
(Rp) (Rp)
- -
- -
#REF! #REF!
#REF!
HARGA JUMLAH
SATUAN HARGA
(Rp) (Rp)
- -
- -
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF!
HARGA JUMLAH
SATUAN HARGA
(Rp) (Rp)
- -
- -
#REF! #REF!
#REF! #REF!
#REF!

Desa Ansiap Proposal

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Desa Ansiap Proposal

Diunggah oleh

Hak Cipta:

Format Tersedia

R E KAP ITU LAS I

PEKERJAAN : REHAB. GEDUNG KANTOR BUPATI

KEPALA BIDANG CIPTA KARYA

Pj. KEPALA DINAS PEKERJAAN UMUM

Ketapang, Februari 2010

KASI PERENCANAAN DAN

DINAS PEKERJAAN UMUM

1 Tanah Urug ( Timbunan Biasa) M3 92,000.00

17 Papan belian ketam M3 20,259,800.00

45 Seng Gelombang BJLS 0,2 mm lbr 56,500.00

NO TENAGA KERJA SATUAN

1 Pekerja Tak Terlatih

:Mengetahui :Diperiksa/ Diverifikasi Oleh

Jabatan : Kades/Lurah Jabatan : CF/ WSS

REKOMENDASI HARGA TERENDAH

92,000.00 92,000.00 92,000.00

20,259,800.00 20,259,800.00 20,259,800.00

56,500.00 56,500.00 56,500.00

SATUAN BIAYA UPAH / HARI BIAYA UPAH / JAM KETERANGAN

Orang / Hari Rp. 115,000.00 Rp. 16,428.57

:Dibuat Oleh Dibuat Oleh

Jabatan : Koordinator LKM Jabatan : Ketua UKT

Propinsi : Kalimantan Barat

No Kegiatan Volume Satuan Harga Satuan Total Harga (Rp)

II OPERASIONAL LKM 1.00 LS 14,000,000.00 14,000,000.00

III KONSTRUKSI FISIK

2. Bangunan Aerator 1.00 Unit 23,292,000.00 23,292,000.00

TEMPAT CUCI TANGAN di SEKOLAH - Unit 3,010,000.00

TERBILANG : DUA RATUS TUJUH PULUH LIMA JUTA RUPIAH

500,000.00 1,000,000.00 - 1,500,000.00

19,244,000.00 - 4,048,000.00 - 23,292,000.00

38,207,000.00 - 39,159,000.00 - 77,366,000.00

18,224,907.65 - 7,514,553.13 - 25,739,460.78

281,859,907.65 27,747,500.00 67,575,553.13 14,000,000.00 391,182,460.78

72.05 7.09 17.27 3.58 100.00

Desa : Durian Sebatang

No Jenis Pekerjan Volume Satuan Koef Harga

Galian Tanah 105.0 m2 A.2.3.1.2.

Pasir Alas 21 m3 SNI 2835:2008 - 6.11

Pipa PVC dia 2" - 6m 1050.0 m' RSNI T-15-2002

Lem Pipa PVC 5.00 Kaleng 1.0000 60,000.00

Volume Jumlah Harga

Desa : Durian Sebatang

No Jenis Pekerjan Volume Satuan Koef Harga

Pembersihan Lokasi 12.25 m2 A. 2.2.1.9.

Galian Tanah 18.375 m3 A.2.3.1.2.

Mengurug Tanah Kembali 0.9 m3 SNI 2835:2008 - 6.9

Pasir Alas 0.9 m3 SNI 2835:2008 - 6.11

Pondasi Menerus dan Groundtank

Penyedian dan Pemancangan tiang pancang 324.00 m' 1.000 25,600.00

Beton K 250 9.21 m3 SNI 7394:2008-6.8

Besi Tulangan 532.51 kg SNI 7394:2008-6.17

Bekisting 57.00 m2 SNI DT 91-0006-2007

No Jenis Pekerjan Volume Satuan Koef Harga

Besi Tulangan 185.71 kg SNI 7394:2008-6.17

Bekisting 27.20 m2 SNI 7394:2008-6.22

Besi Tulangan 167.29 kg SNI 7394:2008-6.17

Bekisting 16.80 m2 SNI 7394:2008-6.21

Lantai Atas Dan Dak

Besi Tulangan Plat Lantai Atas 150.91 kg SNI 7394:2008-6.17

Bekisting 18.00 m2 SNI 7394:2008-6.24

Ring Balok Lantai 15/25

Besi Tulangan 9.18 kg SNI 7394:2008-6.17

Bekisting 7.15 m2 SNI 7394:2008-6.23