Rencana Pekerjaan Tahap 1

No Bahan Satuan Volume Harga Satuan Jumlah Harga

1 2 3 4 5 6
A Bahan Toko 20,701,000
1 Besi Beton Φ 12 mm SNI Btg 48.00 95,000 4,560,000
2 Besi Beton Φ 10 mm SNI Btg - -
3 Besi Beton Φ 8 mm SNI Btg 40.00 43,000 1,720,000
4 Paku 7 inch Kg 5.00 20,000 100,000
5 Paku 5 inch Kg 20,000 -
6 Paku 4 inch Kg 5.00 20,000 100,000
7 Paku 3 ½ inch Kg 5.00 20,000 100,000
8 Paku 2 inch Kg 5.00 20,000 100,000
9 Paku Seng Kg 5.00 30,000 150,000
10 Bendrat Kg 3.00 25,000 75,000
11 Semen Zak 70.00 65,000 4,550,000
12 Semen Putih Zak 35,000 -
13 Pintu Buah 4.00 500,000 2,000,000
14 Pintu WC Buah 1.00 253,000 253,000
15 Closet Jongkok Buah 1.00 153,000 153,000
16 Engsel Pintu Dos 4.00 30,000 120,000
17 Engsel Jendela Dos 8.00 25,000 200,000
18 Kunci Pintu Dos 150,000 -
19 Grendel Jendela Dos 8.00 15,000 120,000
20 Tripleks Lmbr 50,000 -
21 Tehel 25 x 40 Dos 70,000 -
22 Tehel 40 x 40 Dos 15.00 85,000 1,275,000
23 Tehel 60 x 60 Dos 160,000 -
24 Kalsiboard Lmbr 10.00 58,000 580,000
25 Cat Tembok 25 Kg Buah 1.00 650,000 650,000
26 Kuas roll Buah 1.00 45,000 45,000
27 Pipa WC Buah 1.00 100,000 100,000
28 Seng Plat M 10.00 15,000 150,000
29 Seng Lmbr 72.00 50,000 3,600,000
B Bahan Non Toko 19,299,000
1 Timbunan Ret 150,000 -
2 Batu Pondasi (Batu Pecah) Ret 460,000 -
3 Pasir Kasar Ret 400,000 -
4 Pasir Halus Ret 2.00 400,000 800,000
5 Kerikil Ret 1.00 350,000 350,000
6 Batako Bh 3,000.00 1,700 5,100,000
7 Batu Bata Bh 1,300 -
8 Loster Sayap Bh 100,000 -
9 Loster Profil Bh 1.00 20,000 20,000
10 Konsen Pintu Unit 4.00 300,000 1,200,000
11 Konsen Jendela Unit 8.00 250,000 2,000,000
12 Kayu Papan Bakesting Lmbr 1.00 29,000 29,000
13 Jendela Buah 8.00 400,000 3,200,000
14 Kayu Btng 55,000 -
15 Papan Lmbr 60,000 -
16 Papan Lisplank Lmbr 10.00 60,000 600,000
17 Papan cor Lmbr 10.00 30,000 300,000
18 Balok 5/5 m3 750,000 -
19 Balok 5/7 m3 1,800,000 -
20 Balok 5/10 m3 1,800,000 -
 21 Balok 6/8 Btng 30.00 70,000 2,100,000
22 Balok 8/10 m3 2.00 1,800,000 3,600,000
23 Balok 8/12 m3 1,800,000 -
C Upah 10,000,000
1 Tukang Orng 1.00 10,000,000 10,000,000
TOTAL 50,000,000

PARAF
Asisten Administrasi Perencanaan Tim Teknis

TEGUH IMAN NUGROHO

Nama Pemilik : Tn. RUSMAN
NIK : 7271043005660002
Alamat : Jl. Datu Masuci, RT/RW: 002/003
Kelurahan : Kayumalue Pajeko
Kecamatan : Palu Utara
Kota : Palu
Provinsi : Sulawesi Tengah
No Bahan Satuan Volume Harga Satuan Jumlah Harga
1 2 3 4 5 6
A Bahan Toko 20,701,000
1 Besi Beton Φ 12 mm SNI Btg 48.00 95,000 4,560,000
2 Besi Beton Φ 8 mm SNI Btg 40.00 43,000 1,720,000
3 Paku 7 inch Kg 5.00 20,000 100,000
4 Paku 4 inch Kg 5.00 20,000 100,000
5 Paku 3 ½ inch Kg 5.00 20,000 100,000
6 Paku 2 inch Kg 5.00 20,000 100,000
7 Paku Seng Kg 5.00 30,000 150,000
8 Bendrat Kg 3.00 25,000 75,000
9 Semen Zak 70.00 65,000 4,550,000
10 Pintu Buah 4.00 500,000 2,000,000
11 Pintu WC Buah 1.00 253,000 253,000
12 Closet Jongkok Buah 1.00 153,000 153,000
13 Engsel Pintu Dos 4.00 30,000 120,000
14 Engsel Jendela Dos 8.00 25,000 200,000
15 Grendel Jendela Dos 8.00 15,000 120,000
16 Tehel 40 x 40 Dos 15.00 85,000 1,275,000
17 Kalsiboard Lmbr 10.00 58,000 580,000
18 Cat Tembok 25 Kg Buah 1.00 650,000 650,000
19 Kuas roll Buah 1.00 45,000 45,000
20 Pipa WC Buah 1.00 100,000 100,000
21 Seng Plat M 10.00 15,000 150,000
22 Seng Lmbr 72.00 50,000 3,600,000
B Bahan Non Toko 19,299,000
1 Pasir Halus Ret 2.00 400,000 800,000
2 Kerikil Ret 1.00 350,000 350,000
3 Batako Bh 3,000.00 1,700 5,100,000
4 Loster Profil Bh 1.00 20,000 20,000
5 Konsen Pintu Unit 4.00 300,000 1,200,000
6 Konsen Jendela Unit 8.00 250,000 2,000,000
7 Kayu Papan Bakesting Lmbr 1.00 29,000 29,000
8 Jendela Buah 8.00 400,000 3,200,000
9 Papan Lisplank Lmbr 10.00 60,000 600,000
10 Papan cor Lmbr 10.00 30,000 300,000
11 Balok 6/8 Btng 30.00 70,000 2,100,000
12 Balok 8/10 m3 2.00 1,800,000 3,600,000
C Upah 10,000,000
1 Tukang Orng 1.00 10,000,000 10,000,000
TOTAL 50,000,000