TOKO: ………………………………
KSM : ………………………
DESA : ………………………
KECAMATAN : ………………………
KABUPATEN : ………………………
Dibuat Oleh:
(…………………………………….)
TOKO/CAP
1 Pekerja
2 Tukang Batu
3 Tukang Besi
4 Tukang Cat
5 Tukang Gali
6 Tukang Kayu
7 Tukang Las
8 Kepala Tukang
13 Mandor
KEBUTUHAN BAHAN UNTUK SATU UNIT JAMBAN + TANGKI SPTIK INDIVIDU
30.00
VOLUME
NO BAHAN VOLUME VOLUME 1 SATUAN HARGA (Rp) VOLUME 30 30 VOLUME PAKAI 1
BELANJA unit JUMLAH 1 unit unit PAKAI UNIT
- Kayu Belian balok 8/8cm 2 Batang 8.00 m' 53,750.00 430,000.00 240.00 240 8.00
- Kayu Kelas I Balok 8/8cm 8 Batang 30.90 m' 23,750.00 733,875.00 927.00 960 32.00
- Baut Pondasi 4/8-20cm 4.00 Buah 10,000.00 40,000.00 120.00 120 4.00
- Kayu Kelas II Uk. 4/6cm 5 Batang 19.20 m' 14,112.00 270,978.62 576.06 600 20.00
- Kayu Kelas III 0.06 m3 3,528,000.00 211,680.00 1.80 2 0.06
- Papan Lisplang Kayu Klas II Uk. 2/15 cm 3 Batang 11.40 m' 12,500.00 142,500.00 342.00 360 12.00
- Seng Gelombang 6 Keping 5.64 Lembar 47,000.00 265,174.00 169.26 180 6.00
- Paku seng 0.16 kg 45,000.00 7,254.00 4.84 5 0.17
- Semen 10.86 Zak 110,000.00 1,194,308.40 325.72 330 11.00
- Pasir 1.28 m3 230,000.00 293,259.21 38.25 39 1.30
- Kerikil 1-2 0.29 m3 450,000.00 129,396.75 8.63 9 0.30
- Besi Tulangan Dia. 6 mm 12.80 Kg 16,000.00 204,793.60 383.99 384 12.80
- Papan Mal 0.09 m3 2,100,000.00 182,700.00 2.61 3 0.09
- Paku 4.80 kg 15,000.00 72,055.50 144.11 144 4.80
- Keramik 3.00 Kotak 90,000.00 270,000.00 90.00 90 3.00
- Kawat Simpai 8.17 Kg 30,000.00 245,022.00 245.02 245 8.17
- Waring 16.33 m2 8,000.00 130,678.40 490.04 490 16.33
- cat Tembok 8.49 Kg 50,000.00 424,704.80 254.82 255 8.50
- Cat kilap 0.85 Kg 30,000.00 25,482.29 25.48 26 0.87
- Klosed Jongkok 1 Buah 160,000.00 160,000.00 30.00 30 1.00
- Pipa PVC 2'' 0.25 Batang 80,000.00 20,000.00 7.50 8 0.27
- Pipa PVC 1/2" 0.25 Batang 65,000.00 16,250.00 7.50 8 0.27
- Flourdrain + Pemasangan 1 Buah 15,000.00 15,000.00 30.00 30 1.00
- Pintu PVC 1 Buah 225,000.00 225,000.00 30.00 30 1.00
- Bak Air 1 Buah 197,000.00 197,000.00 30.00 30 1.00
- Kran Air 1 Buah 34,000.00 34,000.00 30.00 30 1.00
- Fitting Lampu 1 Buah 28,000.00 28,000.00 30.00 30 1.00
- Kabel Lampu 3.00 m 2,400.00 7,200.00 90.00 90 3.00
- Batako 194 194 Buah 193.50 buah 6,000.00 1,161,000.00 5,805.00 5,820 194.00
- Pipa 4" 1 Batang 0.75 batang 185,000.00 138,750.00 22.50 30 1.00
- Pipa 1" 1 Batang 0.75 Batang 70,000.00 52,500.00 22.50 30 1.00
- Media Bio Filter 1 Ls 200,000.00 200,000.00 30.00 30 1.00
- Ijuk 1 Ls 49,000.00 49,000.00 30.00 30 1.00
- Batu Pecah 10-15 dan Kerikil 0.16 m3 550,000.00 88,000.00 4.80 5 0.17
JUMLAH HARGA BAHAN 7,665,562.58 ###
B UPAH 3,260,000.00 1 Unit 3,383,458.15 3,383,458.15 ###
11,049,020.73 ###
A. UPAH
1 Pekerja Org/hari L. 01 55,000.00 55,000.00
Tukang Gali / Batu / Tembok / Kayu /Besi / Cat / Pipa /
2 Org/hari L. 02 65,000.00 65,000.00
Cor / Semen / Listrik / Pancang
3 Kepala Tukang Org/hari L. 03 85,000.00 85,000.00
4 Mandor Org/hari L. 04 -
B. BAHAN PENGISI
1 Batu pecah 10-15 cm M³ 550,000.00 550,000.00
2 Batu pecah 1-2 cm M³ 450,000.00 450,000.00
3 Pasir Kasar M³ 230,000.00 230,000.00
4 Semen PC Zak 105,000.00 5,000.00 110,000.00
5 Semen PC Kg 2,200.00
6 Bataco 20 x 40 x 7 cm ( press ) Bh 6,000.00
7 Keramik 20 x 20 cm Kotak 90,000.00
C. BAHAN KAYU
1 Ky. Belian Uk. 8/8 - 4 M M³ 8,600,000.00 53,750.00 m
2 Ky. klas I uk. 8/8- 4 M ( Tdk ketam ) M³ 3,800,000.00 23,750.00 m
3 Ky. klas I Bengkirai uk. 8/8 - 4 M ( ketam ) M³ 3,800,000.00 23,750.00 m
4 Ky. klas II Mabang uk. 4/6 - 4 M ( tdk ketam ) M³ 3,528,000.00 14,000.00 m
5 Ky klas III uk. 5/8- 4 M ( tdk ketam) M³ 3,528,000.00 14,000.00 m
6 Papan kayu klas I ketam M³ 3,150,000.00 12,500.00 m
7 Papan mal klas III M³ 2,100,000.00 6,250.00 m
8 Kayu cerucuk /dolken ø 6 - 8 - Pj. 4 M Btg - 9000 btg
9 Kayu cerucuk /dolken ø 8 - 10 - Pj. 4 M Btg - 12000 btg
D. BAHAN CAT
1 Amplas Lbr 3,000.00
2 Cat kilat setara Avian Kg 30,000.00
3 Plamur Kg 31,500.00
4 Cat Dasar Kg 40,000.00
5 Cat tembok Akhir Interior Kg 50,000.00
6 Cat tembok Akhir Eksterior (weather shield) Kg 50,000.00
7 Thiner Ltr 30,000.00
8 Meni Kg 52,000.00
9 Oker / Semen Warna Kg 14,000.00
10 Kuas 4" Bh 10,000.00
E. BAHAN BESI DAN ALUMINIUM
1 Besi Tulangan Beton dia 6 mm Kg 16,000.00 40,000.00
2 Kawat baja/bendrat Kg 25,000.00
3 Kawat simpai Kg 30,000.00
4 Baut dia 4/8 " pj = 20 cm Btg 10,000.00
5 Besi Profil Kg 17,000.00
6 Waring glg 400,000.00 8,000 m
F. BAHAN PENGGANTUNG
1 Pintu PVC untuk WC Bh 225,000.00
2 Paku campuran 1" - 5 " Kg 15,000.00
3 Paku seng Kg 45,000.00
4 Piting Lampu Bh 28,000.00
6 Kabel Listrik M' 120,000.00
G. BAHAN ATAP
1 Seng Gelombang Bjls 0,20 Lbr 47,000.00 47,000.00
H. BAHAN TRIPLEK
I. BAHAN SANITASI
1 Bak Air Fiber Bh 197,000.00
2 Floordrain PVC Bh 15,000.00
3 Pipa PVC dia 1/2" Btg 65,000.00
4 Pipa PVC dia 1" Btg 70,000.00
5 Pipa PVC dia 2" btg 80,000.00
6 Pipa PVC dia 4" Btg 185,000.00 185,000.00
7 L bow 4'' bh
8 L bow 2" bh
9 L bow 1" bh
10 L bow 1/2" bh
11 T 4'' bh
12 T 2" bh
13 T 1" bh
14 T 1/2" bh 30,000.00
15 Kran Dinding Bh 34,000.00
16 Kloset jongkok Bh 160,000.00
17 Bio Filter Ls 200,000.00
18 Ijuk Ls 49,000.00
SINTANG 2019
KEBUTUHAN BAHAN UNTUK SATU UNIT JAMBAN + TANGKI SPTIK INDIVIDU
32.00
A BAHAN VOLUME VOLUME 1 unit SATUAN HARGA (Rp) JUMLAH 1 unit VOLUME 32 unit 32 VOLUME VOLUME PAKAI
BELANJA PAKAI 1 UNIT
- Kayu Belian balok 8/8cm 2 Batang 8.00 m' 53,750.00 430,000.00 256.00 256 8.00
- Kayu Kelas I Balok 8/8cm 8 Batang 30.90 m' 23,750.00 733,875.00 988.80 1,024 32.00
- Baut Pondasi 4/8-20cm 4.00 Buah 10,000.00 40,000.00 128.00 128 4.00
- Kayu Kelas II Uk. 4/6cm 5 Batang 19.20 m' 14,112.00 270,978.62 614.46 640 20.00
- Kayu Kelas III 0.06 m3 3,528,000.00 211,680.00 1.92 2 0.06
- Papan Lisplang Kayu Klas II Uk. 2/15 cm 3 Batang 11.40 m' 12,500.00 142,500.00 364.80 384 12.00
- Seng Gelombang 6 Keping 5.64 Lembar 47,000.00 265,174.00 180.54 192 6.00
- Paku seng 0.16 kg 45,000.00 7,254.00 5.16 5 0.16
- Semen 10.86 Zak 110,000.00 1,194,308.40 347.44 352 11.00
- Pasir 1.28 m3 - - 40.80 41 1.28
- Kerikil 1-2 0.29 m3 450,000.00 129,396.75 9.20 10 0.31
- Besi Tulangan Dia. 6 mm 12.80 Kg 16,000.00 204,793.60 409.59 410 12.81
- Papan Mal 0.09 m3 2,100,000.00 182,700.00 2.78 3 0.09
- Paku 4.80 kg 15,000.00 72,055.50 153.72 154 4.81
- Keramik 3.00 Kotak 90,000.00 270,000.00 96.00 96 3.00
- Kawat Simpai 8.17 Kg 30,000.00 245,022.00 261.36 262 8.19
- Waring 16.33 m2 8,000.00 130,678.40 522.71 523 16.34
- cat Tembok 8.49 Kg 50,000.00 424,704.80 271.81 272 8.50
- Cat kilap 0.85 Kg 30,000.00 25,482.29 27.18 28 0.88
- Klosed Jongkok 1 Buah 160,000.00 160,000.00 32.00 32 1.00
- Pipa PVC 2'' 0.25 Batang 80,000.00 20,000.00 8.00 8 0.25
- Pipa PVC 1/2" 0.25 Batang 65,000.00 16,250.00 8.00 8 0.25
- Flourdrain + Pemasangan 1 Buah 15,000.00 15,000.00 32.00 32 1.00
- Pintu PVC 1 Buah 225,000.00 225,000.00 32.00 32 1.00
- Bak Air 1 Buah 197,000.00 197,000.00 32.00 32 1.00
- Kran Air 1 Buah 34,000.00 34,000.00 32.00 32 1.00
- Fitting Lampu 1 Buah 28,000.00 28,000.00 32.00 32 1.00
- Kabel Lampu 3.00 m 2,400.00 7,200.00 96.00 96 3.00
- Batako 194 194 Buah 193.50 buah 5,500.00 1,064,250.00 6,192.00 6,192 193.50
- Pipa 4" 1 Batang 0.75 batang 185,000.00 138,750.00 24.00 32 1.00
- Pipa 1" 1 Batang 0.75 Batang 70,000.00 52,500.00 24.00 32 1.00
- Media Bio Filter 1 Ls 200,000.00 200,000.00 32.00 32 1.00
- Ijuk 1 Ls 50,000.00 50,000.00 32.00 32 1.00
- Batu Pecah 10-15 dan Kerikil 0.16 m3 550,000.00 88,000.00 5.12 5 0.16
JUMLAH HARGA BAHAN 7,276,553.37 232,849,707.69
B UPAH 2,965,000.00 1 Unit 3,080,482.91 3,080,482.91 98,575,453.04
KEBUTUHAN BAHAN UNTUK SATU UNIT JAMBAN + TANGKI SPTIK INDIVIDU
30.00
VOLUME VOLUME 1 VOLUME 30 VOLUME VOLUME PAKAI
A BAHAN BELANJA unit SATUAN HARGA (Rp) JUMLAH 1 unit 30 unit PAKAI 1 UNIT
- Kayu Belian balok 8/8cm 2 Batang 8.00 m' 53,750.00 430,000.00 240.00 240 8.00
- Kayu Kelas I Balok 8/8cm 8 Batang 30.90 m' 23,750.00 733,875.00 927.00 960 32.00
- Baut Pondasi 4/8-20cm 4.00 Buah 10,000.00 40,000.00 120.00 120 4.00
- Kayu Kelas II Uk. 4/6cm 5 Batang 19.20 m' 14,112.00 270,978.62 576.06 600 20.00
- Kayu Kelas III 0.06 m3 3,528,000.00 211,680.00 1.80 2 0.06
- Papan Lisplang Kayu Klas II Uk. 2/15 cm 3 Batang 11.40 m' 12,500.00 142,500.00 342.00 360 12.00
- Seng Gelombang 6 Keping 5.64 Lembar 47,000.00 265,174.00 169.26 180 6.00
- Paku seng 0.16 kg 45,000.00 7,254.00 4.84 5 0.17
- Semen 10.86 Zak 110,000.00 1,194,308.40 325.72 330 11.00
- Pasir 1.28 m3 230,000.00 293,259.21 38.25 39 1.30
- Kerikil 1-2 0.29 m3 450,000.00 129,396.75 8.63 9 0.30
- Besi Tulangan Dia. 6 mm 12.80 Kg 16,000.00 204,793.60 383.99 384 12.80
- Papan Mal 0.09 m3 2,100,000.00 182,700.00 2.61 3 0.09
- Paku 4.80 kg 15,000.00 72,055.50 144.11 144 4.80
- Keramik 3.00 Kotak 90,000.00 270,000.00 90.00 90 3.00
- Kawat Simpai 8.17 Kg 30,000.00 245,022.00 245.02 245 8.17
- Waring 16.33 m2 8,000.00 130,678.40 490.04 490 16.33
- cat Tembok 8.49 Kg 50,000.00 424,704.80 254.82 255 8.50
- Cat kilap 0.85 Kg 30,000.00 25,482.29 25.48 26 0.87
- Klosed Jongkok 1 Buah 160,000.00 160,000.00 30.00 30 1.00
- Pipa PVC 2'' 0.25 Batang 80,000.00 20,000.00 7.50 8 0.27
- Pipa PVC 1/2" 0.25 Batang 65,000.00 16,250.00 7.50 8 0.27
- Flourdrain + Pemasangan 1 Buah 15,000.00 15,000.00 30.00 30 1.00
- Pintu PVC 1 Buah 225,000.00 225,000.00 30.00 30 1.00
- Bak Air 1 Buah 197,000.00 197,000.00 30.00 30 1.00
- Kran Air 1 Buah 34,000.00 34,000.00 30.00 30 1.00
- Fitting Lampu 1 Buah 28,000.00 28,000.00 30.00 30 1.00
- Kabel Lampu 3.00 m 2,400.00 7,200.00 90.00 90 3.00
- Batako 194 194 Buah 193.50 buah 6,000.00 1,161,000.00 5,805.00 5,820 194.00
- Pipa 4" 1 Batang 0.75 batang 185,000.00 138,750.00 22.50 30 1.00
- Pipa 1" 1 Batang 0.75 Batang 70,000.00 52,500.00 22.50 30 1.00
- Media Bio Filter 1 Ls 200,000.00 200,000.00 30.00 30 1.00
- Ijuk 1 Ls 49,000.00 49,000.00 30.00 30 1.00
- Batu Pecah 10-15 dan Kerikil 0.16 m3 550,000.00 88,000.00 4.80 5 0.17
JUMLAH HARGA BAHAN 7,665,562.58 ###
B UPAH 3,260,000.00 1 Unit 3,383,458.15 3,383,458.15 ###
11,049,020.73 ###
Volume 30 Unit Vulume 32 Unit
Upah Unit 30 32
3,260,000.00 2,965,000.00
2,500,000.00 2,500,000.00
Operasional 760,000.00 465,000.00
22,800,000.00 14,880,000.00
Harga Satuan Harga Satuan Harga Satuan Harga RAB 30 Unit Harga RAB 32 Unit
TOKO DESA RAB (dalam Nota) Desa Nanga Serawai Desa Tanjung Raya
30 32
37,500.00 53,750.00 12,900,000.00 13,760,000.00
20,000.00 23,750.00 22,800,000.00 24,320,000.00
5,000.00 10,000.00 6,000,000.00 6,400,000.00
3,000,000.00 3,528,000.00 6,350,400.00 6,773,760.00
10,000.00 12,500.00 4,500,000.00 4,800,000.00
200,000.00 230,000.00 8,970,000.00
200,000.00 450,000.00 4,050,000.00 4,500,000.00
1,500,000.00 2,100,000.00 5,481,000.00 5,846,400.00
150,000.00 197,000.00 5,910,000.00 6,304,000.00
4,500.00 6,000.00 34,920,000.00 37,152,000.00
200,000.00 200,000.00 6,000,000.00 6,400,000.00
49,000.00 49,000.00 1,470,000.00 1,568,000.00
550,000.00 2,750,000.00 2,750,000.00
122,101,400.00 120,574,160.00
97,800,000.00 94,880,000.00
17,500,000.00 17,500,000.00
237,401,400.00 232,954,160.00
Harga TOKO 30 Unit Harga TOKO 32 Unit
UPAH
Unit 30 32
UPAH 3,260,000.00 2,965,000.00
Operasional
Harga Satuan Harga Satuan Harga Satuan Harga RAB 30 Unit Harga RAB 32 Unit
TOKO DESA RAB (dalam Desa Nanga Serawai Desa Tanjung Raya
Nota)
30 32
3,500.00 10,000.00 1,200,000.00 1,280,000.00
42,000.00 47,000.00 8,460,000.00 9,024,000.00
42,000.00 45,000.00 225,000.00 225,000.00
75,000.00 110,000.00 36,300,000.00 38,720,000.00
33,000.00 16,000.00 6,144,000.00 6,560,000.00
17,000.00 15,000.00 2,160,000.00 2,310,000.00
70,000.00 90,000.00 8,100,000.00 8,640,000.00
19,000.00 30,000.00 7,350,000.00 7,860,000.00
5,000.00 8,000.00 3,920,000.00 4,184,000.00
11,000.00 50,000.00 12,750,000.00 13,600,000.00
57,000.00 30,000.00 780,000.00 840,000.00
150,000.00 160,000.00 4,800,000.00 5,120,000.00
65,000.00 80,000.00 640,000.00 640,000.00
25,000.00 65,000.00 520,000.00 520,000.00
15,000.00 15,000.00 450,000.00 480,000.00
230,000.00 225,000.00 6,750,000.00 7,200,000.00
150,000.00 197,000.00 5,910,000.00 6,304,000.00
10,000.00 34,000.00 1,020,000.00 1,088,000.00
7,000.00 28,000.00 840,000.00 896,000.00
8,000.00 2,400.00 216,000.00 230,400.00
170,000.00 185,000.00 5,550,000.00 5,920,000.00
42,000.00 70,000.00 2,100,000.00 2,240,000.00
116,185,000.00 123,881,400.00
97,800,000.00 94,880,000.00
17,500,000.00 17,500,000.00
231,485,000.00 236,261,400.00
Harga TOKO 30 Unit Harga TOKO 32 Unit
30 32
420,000.00 448,000.00 780,000.00 832,000.00
7,560,000.00 8,064,000.00 900,000.00 960,000.00
210,000.00 210,000.00 15,000.00 15,000.00
24,750,000.00 26,400,000.00 11,550,000.00 12,320,000.00
12,672,000.00 13,530,000.00 (6,528,000.00) (6,970,000.00)
2,448,000.00 2,618,000.00 (288,000.00) (308,000.00)
6,300,000.00 6,720,000.00 1,800,000.00 1,920,000.00
4,655,000.00 4,978,000.00 2,695,000.00 2,882,000.00
2,450,000.00 2,615,000.00 1,470,000.00 1,569,000.00
2,805,000.00 2,992,000.00 9,945,000.00 10,608,000.00
1,482,000.00 1,596,000.00 (702,000.00) (756,000.00)
4,500,000.00 4,800,000.00 300,000.00 320,000.00
520,000.00 520,000.00 120,000.00 120,000.00
200,000.00 200,000.00 320,000.00 320,000.00
450,000.00 480,000.00 - -
6,900,000.00 7,360,000.00 (150,000.00) (160,000.00)
4,500,000.00 4,800,000.00 1,410,000.00 1,504,000.00
300,000.00 320,000.00 720,000.00 768,000.00
210,000.00 224,000.00 630,000.00 672,000.00
720,000.00 768,000.00 (504,000.00) (537,600.00)
5,100,000.00 5,440,000.00 450,000.00 480,000.00
1,260,000.00 1,344,000.00 840,000.00 896,000.00
Total 25,773,000.00 27,454,400.00
Angkutan 11,500,000.00 11,500,000.00
sisa 14,273,000.00 15,954,400.00
12,500,000.00 15,500,000.00
97,800,000.00 94,880,000.00
17,500,000.00 17,500,000.00
205,712,000.00 208,807,000.00
11,500,000.00 11,500,000.00
14,273,000.00 15,954,400.00
78,799,400.00 75,220,560.00
67,299,400.00 63,720,560.00
99,840,000.00
172,800,000.00 8
75,000.00 240 256
4,065,600,000.00 18,000,000.00 19,200,000.00
(2,676,480,000.00) 18,300,000.00 19,520,000.00
(44,352,000.00)
172,800,000.00 6,750,000.00 7,200,000.00
706,090,000.00
768,810,000.00
2,705,040,000.00
(19,656,000.00)
9,600,000.00
960,000.00
2,560,000.00
-
(4,800,000.00)
45,120,000.00
23,040,000.00
20,160,000.00
(48,384,000.00)
14,400,000.00
26,880,000.00
6,040,103,000.00
DAFTAR SURVEY HARGA BAHAN/MATERIAL
TOKO: ………………………………
KSM : ………………………
DESA : ………………………
KECAMATAN : ………………………
KABUPATEN : ………………………
Dibuat Oleh:
(…………………………………….)
TOKO/CAP
UPAH
Unit 30 32
UPAH 3,260,000.00 2,965,000.00
Operasional
Harga Satuan Harga Satuan Harga Satuan Harga RAB 30 Unit Harga RAB 32 Unit
TOKO DESA RAB (dalam Desa Nanga Serawai Desa Tanjung Raya
Nota)
30 32
3,500.00 10,000.00 1,200,000.00 1,280,000.00
42,000.00 47,000.00 8,460,000.00 9,024,000.00
42,000.00 45,000.00 225,000.00 225,000.00
75,000.00 110,000.00 36,300,000.00 38,720,000.00
33,000.00 16,000.00 6,144,000.00 6,560,000.00
17,000.00 15,000.00 2,160,000.00 2,310,000.00
70,000.00 90,000.00 8,100,000.00 8,640,000.00
19,000.00 30,000.00 7,350,000.00 7,860,000.00
5,000.00 8,000.00 3,920,000.00 4,184,000.00
11,000.00 50,000.00 12,750,000.00 13,600,000.00
57,000.00 30,000.00 780,000.00 840,000.00
150,000.00 160,000.00 4,800,000.00 5,120,000.00
65,000.00 80,000.00 640,000.00 640,000.00
25,000.00 65,000.00 520,000.00 520,000.00
15,000.00 15,000.00 450,000.00 480,000.00
230,000.00 225,000.00 6,750,000.00 7,200,000.00
150,000.00 197,000.00 5,910,000.00 6,304,000.00
10,000.00 34,000.00 1,020,000.00 1,088,000.00
7,000.00 28,000.00 840,000.00 896,000.00
8,000.00 2,400.00 216,000.00 230,400.00
170,000.00 185,000.00 5,550,000.00 5,920,000.00
42,000.00 70,000.00 2,100,000.00 2,240,000.00
116,185,000.00 123,881,400.00
97,800,000.00 94,880,000.00
17,500,000.00 17,500,000.00
231,485,000.00 236,261,400.00
Harga TOKO 30 Unit Harga TOKO 32 Unit
30 32
420,000.00 448,000.00 780,000.00 832,000.00
7,560,000.00 8,064,000.00 900,000.00 960,000.00
210,000.00 210,000.00 15,000.00 15,000.00
24,750,000.00 26,400,000.00 11,550,000.00 12,320,000.00
12,672,000.00 13,530,000.00 (6,528,000.00) (6,970,000.00)
2,448,000.00 2,618,000.00 (288,000.00) (308,000.00)
6,300,000.00 6,720,000.00 1,800,000.00 1,920,000.00
4,655,000.00 4,978,000.00 2,695,000.00 2,882,000.00
2,450,000.00 2,615,000.00 1,470,000.00 1,569,000.00
2,805,000.00 2,992,000.00 9,945,000.00 10,608,000.00
1,482,000.00 1,596,000.00 (702,000.00) (756,000.00)
4,500,000.00 4,800,000.00 300,000.00 320,000.00
520,000.00 520,000.00 120,000.00 120,000.00
200,000.00 200,000.00 320,000.00 320,000.00
450,000.00 480,000.00 - -
6,900,000.00 7,360,000.00 (150,000.00) (160,000.00)
4,500,000.00 4,800,000.00 1,410,000.00 1,504,000.00
300,000.00 320,000.00 720,000.00 768,000.00
210,000.00 224,000.00 630,000.00 672,000.00
720,000.00 768,000.00 (504,000.00) (537,600.00)
5,100,000.00 5,440,000.00 450,000.00 480,000.00
1,260,000.00 1,344,000.00 840,000.00 896,000.00
Total 25,773,000.00 27,454,400.00
Angkutan 11,500,000.00 11,500,000.00
sisa 14,273,000.00 15,954,400.00
12,500,000.00 15,500,000.00
1,773,000.00 454,400.00
97,800,000.00 94,880,000.00
17,500,000.00 17,500,000.00
205,712,000.00 208,807,000.00
11,500,000.00 11,500,000.00
14,273,000.00 15,954,400.00
78,799,400.00 75,220,560.00
67,299,400.00 63,720,560.00
99,840,000.00
172,800,000.00 8
75,000.00 240 256
4,065,600,000.00 18,000,000.00 19,200,000.00
(2,676,480,000.00) 18,300,000.00 19,520,000.00
(44,352,000.00)
172,800,000.00 6,750,000.00 7,200,000.00
706,090,000.00
768,810,000.00
2,705,040,000.00
(19,656,000.00)
9,600,000.00
960,000.00
2,560,000.00
-
(4,800,000.00)
45,120,000.00
23,040,000.00
20,160,000.00
(48,384,000.00)
14,400,000.00
26,880,000.00
6,040,103,000.00
1 2 3 4 5 6 7 8 9 10
TOTAL
TOTAL Volume Harga Satuan Di Harga satuan
BAHAN TOKO Satuan Volume
RAB 32 Lapangan RAB Selisih Harga Per TOTAL HARGA DI TOTAL HARGA Selisih Harga Per
Toko Unit 1 Unit (6 - LAPANGAN (3 x RAB 32 Unit
5) 5) (4 x 6) (9 - 8)
- Baut Pondasi 4/8-20cm Buah 128 128 3,500 10,000 6,500 448,000 1,280,000 832,000
- Seng Gelombang Lembar 192 192 42,000 47,000 5,000 8,064,000 9,024,000 960,000
- Paku seng kg 5 5 42,000 45,000 3,000 210,000 225,000 15,000
- Semen Zak 256 352 75,000 110,000 35,000 19,200,000 38,720,000 19,520,000
- Besi Tulangan Dia. 6 mm Kg 410 410 33,000 16,000 (17,000) 13,530,000 6,560,000 (6,970,000)
- Paku kg 154 154 17,000 15,000 (2,000) 2,618,000 2,310,000 (308,000)
- Keramik Kotak 96 96 70,000 90,000 20,000 6,720,000 8,640,000 1,920,000
- Kawat Simpai Kg 262 262 19,000 30,000 11,000 4,978,000 7,860,000 2,882,000
- Waring m2 523 523 5,000 8,000 3,000 2,615,000 4,184,000 1,569,000
- cat Tembok Kg 272 272 11,000 50,000 39,000 2,992,000 13,600,000 10,608,000
- Cat kilap Kg 28 28 57,000 30,000 (27,000) 1,596,000 840,000 (756,000)
- Klosed Jongkok Buah 32 32 150,000 160,000 10,000 4,800,000 5,120,000 320,000
- Pipa PVC 2'' Batang 8 8 65,000 80,000 15,000 520,000 640,000 120,000
- Pipa PVC 1/2" Batang 8 8 25,000 65,000 40,000 200,000 520,000 320,000
- Flourdrain + Pemasangan Buah 32 32 15,000 15,000 - 480,000 480,000 -
- Pintu PVC Buah 32 32 230,000 225,000 (5,000) 7,360,000 7,200,000 (160,000)
- Bak Air Buah 32 32 150,000 197,000 47,000 4,800,000 6,304,000 1,504,000
- Kran Air Buah 32 32 10,000 34,000 24,000 320,000 1,088,000 768,000
- Fitting Lampu Buah 32 32 7,000 28,000 21,000 224,000 896,000 672,000
- Kabel Lampu m 96 96 8,000 2,400 (5,600) 768,000 230,400 (537,600)
- Pipa 4" batang 32 32 170,000 185,000 15,000 5,440,000 5,920,000 480,000
- Pipa 1" Batang 32 32 42,000 70,000 28,000 1,344,000 2,240,000 896,000
Kuas 0 0 0 - - - - - -
Oker 0 0 0 - - - - - -
L bow 4" 0 0 0 - - - - - -
Total 89,227,000 123,881,400 34,654,400
Angkutan 11,500,000
Sisa 23,154,400
1 2 3 4 5 6 7 8 9 10
TOTAL TOTAL
Volume Volume Harga Satuan Di Harga satuan
BAHAN NON TOKO Satuan
Di RAB 32 Lapangan RAB Selisih Harga Per TOTAL HARGA DI TOTAL HARGA Selisih Harga Per
Lapangan Unit 1 Unit (6 - LAPANGAN (3 x RAB 32 Unit
5) 5) (4 x 6) (9 - 8)
- Kayu Belian balok 8/8cm m' 256 256 - 53,750 53,750 - 13,760,000
- Kayu Kelas I Balok 8/8cm m' 1024 1024 - 23,750 23,750 - 24,320,000
- Kayu Kelas II Uk. 4/6cm m' 640 640 - 10,000 10,000 - 6,400,000
- Kayu Kelas III m3 1.92 1.92 - 3,528,000 3,528,000 - 6,773,760
- Papan Lisplang Kayu Klas II Uk. 2/15 cm m' 384 384 - 12,500 12,500 - 4,800,000
- Pasir m3 41 41 SWADAYA SWADAYA -
- Kerikil 1-2 m3 10 10 450,000 450,000 - 4,500,000 4,500,000
- Papan Mal m3 2.784 2.784 - 2,100,000 2,100,000 - 5,846,400
- Bak Air Buah 32 32 197,000 197,000 - 6,304,000 6,304,000 -
- Batako buah 6192 6192 4,500 6,000 1,500 27,864,000 37,152,000 9,288,000
- Media Bio Filter Ls 32 32 200,000 200,000 - 6,400,000 6,400,000 -
- Ijuk Ls 32 32 49,000 49,000 - 1,568,000 1,568,000 -
- Batu Pecah 10-15 dan Kerikil m3 5 5 550,000 550,000 - 2,750,000 2,750,000
UPAH Unit 32 32 2,500,000 2,965,000 465,000 80,000,000 94,880,000 14,880,000
OPERASIONAL Ls 1 1 -
TOTAL 122,136,000 215,454,160 31,418,000
1 2 3 4 5 6 7 8 9 10
TOTAL
TOTAL
Volume Harga Satuan Di Harga satuan Selisih Harga TOTAL HARGA TOTAL HARGA Selisih Harga
BAHAN TOKO Satuan Volume
RAB 30 Lapangan RAB Per 1 Unit DI LAPANGAN RAB Per 30 Unit
Toko
Unit (6 - 5) (3 x 5) (4 x 6) (9 - 8)
- Baut Pondasi 4/8-20cm Buah 120 120 3,500 10,000 6,500 420,000 1,200,000 780,000
- Seng Gelombang Lembar 180 180 42,000 47,000 5,000 7,560,000 8,460,000 900,000
- Paku seng kg 5 5 42,000 45,000 3,000 210,000 225,000 15,000
- Semen Zak 240 330 75,000 110,000 35,000 18,000,000 36,300,000 18,300,000
- Besi Tulangan Dia. 6 mm Kg 384 384 33,000 16,000 (17,000) 12,672,000 6,144,000 (6,528,000)
- Paku kg 144 144 17,000 15,000 (2,000) 2,448,000 2,160,000 (288,000)
- Keramik Kotak 90 90 70,000 90,000 20,000 6,300,000 8,100,000 1,800,000
- Kawat Simpai Kg 245 245 19,000 30,000 11,000 4,655,000 7,350,000 2,695,000
- Waring m2 490 490 5,000 8,000 3,000 2,450,000 3,920,000 1,470,000
- cat Tembok Kg 255 255 11,000 50,000 39,000 2,805,000 12,750,000 9,945,000
- Cat kilap Kg 26 26 57,000 30,000 (27,000) 1,482,000 780,000 (702,000)
- Klosed Jongkok Buah 30 30 150,000 160,000 10,000 4,500,000 4,800,000 300,000
- Pipa PVC 2'' Batang 8 8 65,000 80,000 15,000 520,000 640,000 120,000
- Pipa PVC 1/2" Batang 8 8 25,000 65,000 40,000 200,000 520,000 320,000
- Flourdrain + Pemasangan Buah 30 30 15,000 15,000 - 450,000 450,000 -
- Pintu PVC Buah 30 30 230,000 225,000 (5,000) 6,900,000 6,750,000 (150,000)
- Bak Air Buah 30 30 150,000 197,000 47,000 4,500,000 5,910,000 1,410,000
- Kran Air Buah 30 30 10,000 34,000 24,000 300,000 1,020,000 720,000
- Fitting Lampu Buah 30 30 7,000 28,000 21,000 210,000 840,000 630,000
- Kabel Lampu m 90 90 8,000 2,400 (5,600) 720,000 216,000 (504,000)
- Pipa 4" batang 30 30 170,000 185,000 15,000 5,100,000 5,550,000 450,000
- Pipa 1" Batang 30 30 42,000 70,000 28,000 1,260,000 2,100,000 840,000
Kuas 0 0 0 - - - - - -
Oker 0 0 0 - - - - - -
L bow 4" 0 0 0 - - - - - -
Total 83,662,000 116,185,000 32,523,000
Angkutan 11,500,000
Klosed 1,500,000
Sisa 19,523,000
1 2 3 4 5 6 7 8 9 10
TOTAL
TOTAL
Volume Harga Satuan Di Harga satuan
BAHAN NON TOKO Satuan Volume Selisih Harga TOTAL HARGA TOTAL HARGA Selisih Harga
RAB 30 Lapangan RAB
Toko Unit Per 1 Unit DI LAPANGAN RAB Per 30 Unit
(6 - 5) (3 x 5) (4 x 6) (9 - 8)
- Kayu Belian balok 8/8cm m' 240 240 53,750 53,750 - 12,900,000
- Kayu Kelas I Balok 8/8cm m' 960 960 23,750 23,750 - 22,800,000
- Kayu Kelas II Uk. 4/6cm m' 600 600 10,000 10,000 - 6,000,000
- Kayu Kelas III m3 2 2 3,528,000 3,528,000 - 6,350,400
- Papan Lisplang Kayu Klas II Uk. 2/15 cm m' 360 360 12,500 12,500 - 4,500,000
- Pasir m3 39 39 180,000 230,000 50,000 7,020,000 8,970,000 1,950,000
- Kerikil 1-2 m3 9 9 250,000 450,000 200,000 2,250,000 4,050,000 1,800,000
- Papan Mal m3 3 3 2,100,000 2,100,000 - 5,481,000
- Bak Air Buah 30 30 197,000 197,000 - 5,910,000 5,910,000 -
- Batako buah 5,820 5,820 4,500 6,000 1,500 26,190,000 34,920,000 8,730,000
- Media Bio Filter Ls 30 30 200,000 200,000 - 6,000,000 6,000,000 -
- Ijuk Ls 30 30 49,000 49,000 - 1,470,000 1,470,000 -
- Batu Pecah 10-15 dan Kerikil m3 5 5 550,000 550,000 - 2,750,000 2,750,000
UPAH Unit 30 30 2,500,000 3,260,000 760,000 75,000,000 97,800,000 22,800,000
OPERASIONAL Ls - - -
TOTAL 123,840,000 219,901,400 38,030,000