TAKE OFF SHEET

DESA SUNGAI NYAMUK KECAMATAN SEBATIK TIMUR

No Uraian Panjang Lebar
PEKERJAAN REHAB JEMBATAN JERAMBAH 116M
1 Pekerjaan Persiapan & Pembongkaran Lantai
116.00 2.00

2 Pekerjaan Balok Siku 5/10 2.50 0.05

Jumlah
DIAMBIL 50% DARI EXSITING

3 Pekerjaan Gelagar Induk 10/10 1.80 0.10

Jumlah

4 Pekerjaan Gelagar Anak 5/10 464.00 0.05

Jumlah
DIAMBIL 50% DARI EXSITING

5 Pekerjaan Lantai papan 3/20 116.00 2.00

DIAMBIL 50% DARI EXSITING

6 Pekerjaan Balok Gapit 5/10 116.00 0.05

Jumlah

7 Pekerjaan Baut D19

Suai 58.00 2.00
Gelagar Induk 58.00 2.00
Balok Gapit 116.00 4.00

8 Pekerjaan Pengecatan Balok Gapit 130.00 0.20

TIMUR
Tinggi Volume

232.00 m2

0.10 0.013 m3 80
58.00 0.725 m3 65
0% DARI EXSITING 0.36 m3 42.5

0.10 0.02 6
58.00 1.044 m3 12

0.10 2.32 86
4.00 9.280 m3
0% DARI EXSITING 4.64 m3

232.00 m2
0% DARI EXSITING 116.00 m2

0.10 0.58 m3
2.00 1.16 m3

116.00 Bh
116.00 Bh
29.00 Bh
261.00 Bh

26.00 m2
 ANALISIS HARGA SATUAN
PEKERJAAN BERDASARKAN PED. AHSP BID. PU PERMEN PU NO 28/PRT/

A.4.6.1 HARGA SATUAN PEKERJAAN KAYU

1 M3 Mengerjakan Balok Tiang

No Uraian Kode Satuan Koefisien

A TENAGA
Pekerja L.01 OH 5.000
Tukang kayu L.03 OH 1.100
Mandor L.04 OH 0.150
B BAHAN
kayu Ulin M³ 1.100
1 M3 Mengerjakan Balok Siku 5/10
No Uraian Kode Satuan Koefisien

A TENAGA
Pekerja L.01 OH 5.000
Tukang kayu L.03 OH 1.100
Mandor L.04 OH 0.150
B BAHAN
kayu Ulin M³ 1.100
1 M3 Mengerjakan Gelagar Induk 10/10
No Uraian Kode Satuan Koefisien

A TENAGA
Pekerja L.01 OH 5.000
Tukang kayu L.03 OH 4.750
Mandor L.04 OH 0.350
B BAHAN
Kayu ulin M³ 1.100

1 M3 Mengerjakan Gelagar Anak 5/10

No Uraian Kode Satuan Koefisien

A TENAGA
Pekerja L.01 OH 3.000
Tukang kayu L.03 OH 2.000
Mandor L.04 OH 0.183
B BAHAN
Kayu Ulin M³ 1.100

1 M2 Mengerjakan Lantai Papan tebal 3 cm

No Uraian Kode Satuan Koefisien
No Uraian Kode Satuan Koefisien

A TENAGA
Pekerja L.01 OH 0.280
Tukang kayu L.03 OH 0.600
Mandor L.04 OH 0.014
B BAHAN
Kayu Ulin M³ 0.025
Paku ulin Kg 5.000
1 M3 Mengerjakan Balok Gapit 5/10
No Uraian Kode Satuan Koefisien

A TENAGA
Pekerja L.01 OH 2.300
Tukang kayu L.03 OH 1.000
Mandor L.04 OH 0.110
B BAHAN
Kayu Ulin M³ 1.100
1 M2 Mengecat Balok Gapit 3x sapu
No Uraian Kode Satuan Koefisien

A TENAGA
Pekerja L.01 OH 0.070
Tukang Cat L.03 OH 0.009
Mandor L.04 OH 0.025
B BAHAN
Cat Gloteks Kg 0.200
Tiner Kg 0.260
 SATUAN
PU PERMEN PU NO 28/PRT/M/2016

Volume Jumlah Volume

-
-
- -

Volume Jumlah Volume

3.63 balok 10/10 1.15

0.73 0.80 balok 5/10 #REF!
0.11 papan

0.73 0.80

Volume Jumlah Volume

5.22
4.96
1.04 0.37

1.15

Volume Jumlah Volume

27.84
9.28 18.56
1.70

4.64 5.10

Volume Jumlah Volume

Volume Jumlah Volume

64.96
232.00 139.20
3.25

2.95
116.00
580.00

Volume Jumlah Volume

2.67
1.16
1.16 0.13

1.28

Volume Jumlah Volume

1.82
0.23
0.65
26.00

5.20
6.76
Harga Upah dan Bahan Bangunan (Wil 2)

Upah Kerja(Wil 2)
Mandor Lapangan(Wil 2) Hari
Mekanik(Wil 2) Hari
Mekanik Pembantu(Wil 2) Hari
Kepala Tukang Besi, Kayu, Batu(Wil 2) Hari
Tukang Besi, Kayu, Batu(Wil 2) Hari
Operator (Wil 2) Hari
Operator Pembantu(Wil 2) Hari
Sopir(Wil 2) Hari
Pembantu Sopir (Wil 2) Hari
Buruh Lapangan/Pekerja(Wil 2) Hari

Bahan Bangunan Beton(Wil 2)

Abu Batu (Wil 2) M3
Aspal(Wil 2) Ltr
Batu Bata Merah(Wil 2) Bj
Batu Batako(Wil 2) Bj
Batu Gunung/Batu Kali(Wil 2) M3
Batu Palimanan (Wil 2) M2
Batu Pecah 0.5 - 1 cm (Luar Nunukan)(Wil 2) M3
Batu Pecah 1 - 2 cm (Luar Nunukan)(Wil 2) M3
Batu Pecah 2 - 3 cm (Luar Nunukan)(Wil 2) M3
Batu Pecah 3 - 5 cm (Luar Nunukan)(Wil 2) M3
Batu Pecah 5 - 7 cm (Luar Nunukan)(Wil 2) M3
Baut Baja/Skrup(Wil 2) Kg
Bensin Industri(Wil 2) Liter
Besi Baut 1/2"(Wil 2) Kg
Besi Klem "U"(Wil 2) Bh
Floor Drain(Wil 2) Bh
Kawat Bronjong(Wil 2) Kg
Kerikil Sungai(Wil 2) M3
Lapis Penutup Stabilisasi Tanah(Wil 2) M2
Lapis Perkuat Geogrid (Secugrid 40/40 Q1)(Wil 2) M2
Lapis Perkuat Geokomposit (Combigrid 40/40 Q1/51 6 RK 5C)(Wil 2) M2
Lapis Stabilisasi Tanah(Wil 2) M3
Minyak Pelumas(Wil 2) Liter
Pasir Beton (Luar Nunukan) (Wil 2) M3
Batu Gunung 0.5-12 Kg(Wil 2) M3
Batu Gunung 25-30 Kg(Wil 2) M3
Batu Gunung 250-350 Kg(Wil 2) M3
Pasir Pasangan(Wil 2) M3
Pasir Urug/Pasir Timbunan(Wil 2) M3
Semen(Wil 2) Kg
Semen Putih(Wil 2) Kg
Sirtu(Wil 2) M3
Solar Industri(Wil 2) Liter
Tanah Timbunan(Wil 2) M3
Tear Aspal(Wil 2) Kg
Tiang Pancang Beton ( 20 x 20 ) (Wil 2) M'
Tiang Pancang Beton ( 25 x 25 )(Wil 2) M'
Tiang Pancang Beton ( 30 x 30 )(Wil 2) M'
Tiang Pancang Beton Bulat D 35(Wil 2) M'
Tiang Pancang Beton Bulat D 40(Wil 2) M'
Tiang Pancang Beton Bulat D 50(Wil 2) M'
Tiang Pancang Beton Bulat D 60(Wil 2) M'

BAHAN KAYU(Wil 2)
Kayu Bangkirai (Sejenis)(Wil 2) M3
Kayu Nyatoh (Wil 2) M3
Kayu Kapur (Wil 2) M3
Kayu Lambersiring(Wil 2) Lbr
Kayu Laut Dia. 10 mm - 15 mm / 4 m(Wil 2) Btg
Kayu Meranti (Wil 2) M3
Kayu Ulin (Wil 2) M3
Lem Kayu(Wil 2) Kg

BAHAN BESI / LOGAM(Wil 2)

Baja Jembatan (Wil 2) Kg
Baja Profil C(Wil 2) Kg
Baja Profil WF(Wil 2) Kg
Baja Siku L(Wil 2) Kg
Baut Baja(Wil 2) Kg
Besi Baja Profil C 125.50.20.2,3(Wil 2) Kg
Besi Baja Profil L 75.75.1.2(Wil 2) Kg
Besi Baja Profil WF 200.100.5,5.8(Wil 2) Kg
Besi Beton 10 mm-12mm(Wil 2) Btg
Besi Beton 12 mm-12mm(Wil 2) Btg
Besi Beton 14 mm-12mm(Wil 2) Btg
Besi Beton 16 mm-12mm(Wil 2) Btg
Besi Beton 19 mm-12mm(Wil 2) Btg
Besi Beton 20 mm-12mm(Wil 2) Btg
Besi Beton 5 mm-12 mm(Wil 2) Btg
Besi Beton 6 mm-12 mm(Wil 2) Btg
Besi Holo(Wil 2) M'
Besi Plat Tebal 1 mm(Wil 2) Lbr
Besi Plat Tebal 1,2 mm(Wil 2) Lbr
Besi Plat Tebal 1,5 mm(Wil 2) Lbr
Besi Plat Tebal 3 mm(Wil 2) Lbr
Besi Tulangan Beton Polos(Wil 2) Kg
Besi Tulangan Beton Ulir(Wil 2) Kg
Kawat Ayam(Wil 2) M²
Kawat Baja (Bindrat)(Wil 2) Kg
Kawat Duri(Wil 2) Rol
Kawat Harmonika 4 x 4 cm(Wil 2) M²
Kawat Nyamuk Hitam(Wil 2) M²
Kawat Nyamuk Putih(Wil 2) M²
Nako Besi (6 Daun)(Wil 2) psg
Nako Besi (8 Daun)(Wil 2) psg
Paku Biasa (Wil 2) Kg
Paku Genteng Metal(Wil 2) Kg
Paku Gipsum/sirap/plywood(Wil 2) Kg
Paku Payung (Seng)(Wil 2) Kg
Paku Ulin(Wil 2) Kg
Rangka Aluminium(Wil 2) M'
Tepung Gypsum(Wil 2) Kg
BAHAN LANTAI(Wil 2)
Batu Alam(Wil 2) Kotak
Granit Tile Esenza 30 x 30 cm(Wil 2) Kotak
Keramik Essenza 40 x 40 cm(Wil 2) Kotak
Paving Biasa(Wil 2) Bh
Paving Warna(Wil 2) Bh
Tegel Kramik 20 x 20 cm(Wil 2) Kotak
Tegel Kramik 30 x 30 cm(Wil 2) Kotak
Tegel Kramik 40 x 40 cm(Wil 2) Kotak
Tegel Kramik 60 x 60 cm(Wil 2) Kotak
Tegel Mozaik 20 x 20 cm (Wil 2) Kotak
Tegel Mozaik 20 x 25 cm (Wil 2) Kotak
Tegel Mozaik 30 x 30 cm (Wil 2) Kotak
Kuku Keramik 20 cm(Wil 2) Pcs
Kuku Keramik 10 cm(Wil 2) Pcs

BAHAN ATAP(Wil 2)
Atap Multi Roof(Wil 2) Lbr
Atap Sakura Roof(Wil 2) Lbr
Atap Surya Roof(Wil 2) Lbr
Atap Zincalum(Wil 2) Lbr
Bubungan Multi Roof (Biasa)(Wil 2) Lbr
Bubungan Multi Roof (Raja)(Wil 2) Lbr
Bubungan Sakura Roof (Biasa)(Wil 2) Lbr
Bubungan Sakura Roof (Raja)(Wil 2) Lbr
Bubungan Surya Roof(Wil 2) Lbr
Seng Gelombang (6 Kaki) BJLS(Wil 2) Lbr
Seng Gelombang (8 Kaki) BJLS(Wil 2) Lbr
Seng Plat (Lebar 40 cm)(Wil 2) M¹
Seng Plat (Lebar 60 cm)(Wil 2) M¹
Seng Plat 0.90 x 1.80 cm(Wil 2) Lbr

BAHAN LANGIT - LANGIT(Wil 2)

Gypsum Board (Wil 2) Lbr
Gypsum Lem(Wil 2) Kg
Gypsum List(Wil 2) M'
Plywood (Multifleks) 12 mm(Wil 2) Lbr
Plywood (Multifleks) 16 mm(Wil 2) Lbr
Plywood (Multifleks) 3 mm(Wil 2) Lbr
Plywood (Multifleks) 4 mm(Wil 2) Lbr
Plywood (Multifleks) 6 mm(Wil 2) Lbr
Plywood (Multifleks) 9 mm(Wil 2) Lbr

BAHAN KACA(Wil 2)
Kaca Buram T. 3 mm(Wil 2) M2
Kaca Buram T. 5 mm(Wil 2) M2
Kaca Polos T. 3 mm(Wil 2) M2
Kaca Polos T. 5 mm(Wil 2) M2
Kaca Riben T. 3 mm(Wil 2) M2
Kaca Riben T. 5 mm(Wil 2) M2

KUNCI & PENGGANTUNG(Wil 2)

Engsel Pintu 3''(Wil 2) Psg
Engsel Pintu 4''(Wil 2) Psg
Grendel Besar(Wil 2) Psg
Grendel Kecil(Wil 2) Psg
Grendel Tanam(Wil 2) Psg
Hak Angin(Wil 2) Psg
Handle Jendela(Wil 2) Psg
Kunci Tanam ( Ses ) 2 x Putar(Wil 2) Psg
Kunci Tanam (Exelusive) 1 x Putar(Wil 2) Psg
Kunci Tanam (Exelusive) 2 X Putar(Wil 2) Psg
Kunci Tanam Biasa 1 x Putar(Wil 2) Psg
Kunci Tanam Biasa 2 x Putar(Wil 2) Psg

HAK FINISHING(Wil 2)
Amplas Kayu/Besi(Wil 2) Lbr
Angkur(Wil 2) Bh
Cat Air (Wil 2) Kg
Cat Kilap Altek(Wil 2) Ltr
Cat Kilap Glotek(Wil 2) Kg
Cat Meny(Wil 2) Kg
Cat Nippon Paint (Dempul)(Wil 2) Kg
Cat Nippon Paint (Pewarna)(Wil 2) Kg
Cat Tembok Dulux Dalam ICI(Wil 2) Kg
Cat Tembok Dulux Luar(Wil 2) Kg
Cat Tembok Mowi Lex Dalam(Wil 2) Kg
Cat Tembok Mowi Lex Luar(Wil 2) Kg
Cat Tembok/Altex(Wil 2) Kg
Cat Tembok/Metrolite(Wil 2) Kg
Cat Tembok/Paragon/Aries Putih(Wil 2) Kg
Dempul/Plamir(Wil 2) Kg
Godler/Residu(Wil 2) Liter
Kapur (Wil 2) Kg
Meni Kayu(Wil 2) Kg
Minyak Cat(Wil 2) Kg
Plitur/Sirlak(Wil 2) Ons/Kg
Seal Tape(Wil 2) Bh
Talang Air Plastik (4 m)(Wil 2) Btg
Tear Oli(Wil 2) Liter
Tiner A Biasa(Wil 2) Ltr
Tiner A Special(Wil 2) Ltr
Tiner B Special(Wil 2) Ltr

BAHAN SANITASI(Wil 2)
Bak Cuci Alumunium 1 Lubang(Wil 2) Bh
Bak Cuci Alumunium 2 Lubang(Wil 2) Bh
Closet Duduk Porselin (Wil 2) Bh
Closet Duduk Porselin (Toto)(Wil 2) Bh
Closet Jongkok Porselin(Wil 2) Bh
Closet Jongkok Porselin (Toto)(Wil 2) Bh
Uranior Proselin(Wil 2) Set
Wastefel Proselin (Wil 2) Set

ALAT BERAT DAN PERALATAN LAINNYA(Wil 2)

Air Compressor(Wil 2) Jam
Asphalt Finisher(Wil 2) Jam
Asphatl Sprayer(Wil 2) Jam
Bulldozer(Wil 2) Jam
Concrete Mixer (Molen)(Wil 2) Jam
Concrete Vibrator(Wil 2) Jam
Dump Truck Kap. 6 Ton / 3 - 4 M³(Wil 2) m3
Excavator PC 200 - 6 (Wil 2) Jam
Jack Hummer(Wil 2) Jam
Mesin Las(Wil 2) Jam
Motor Grader GD 5 10 R-1(Wil 2) Jam
Plate Stamper Kap. 0,2 Ton(Wil 2) Jam
PTR (Pneumatic Tire Roller)(Wil 2) Jam
Tandem Roller Kap. 8 Ton(Wil 2) Jam
Vibrator Roller Kap. 8 Ton(Wil 2) Jam
Wheel Loader WA-180-35 TD SPEC, Kap. Bak. 1,6 M³(Wil 2) Jam

PIPA DAN ACCESORIS(Wil 2)

Pipa HDPE PN 10 SDR 17 - 160 mm(Wil 2) Bh
Pipa HDPE PN 10 SDR 17 - 110 mm(Wil 2) Bh
Pipa HDPE PN 10 SDR 17 - 90 mm(Wil 2) Bh
Pipa HDPE PN 10 SDR 17 - 63 mm(Wil 2) Bh
Gate Valvve -200 mm(Wil 2) Bh
Gate Valvve -160 mm(Wil 2) Bh
Gate Valvve -110 mm(Wil 2) Bh
Gate Valvve -90 mm(Wil 2) Bh
Gate Valvve -63 mm(Wil 2) Bh
Air Valve 160 mm(Wil 2) Bh
Air Valve 110 mm(Wil 2) Bh
Air Valve 90 mm(Wil 2) Bh
Air Valve 63 mm(Wil 2) Bh
Stub Flange - 200 mm(Wil 2) Bh
Stub Flange - 160 mm(Wil 2) Bh
Stub Flange 110 mm(Wil 2) Bh
Stub Flange -90 mm(Wil 2) Bh
Stub Flange 63 mm(Wil 2) Bh
Tee HDPE 160 mm(Wil 2) Bh
Tee HDPE110 mm(Wil 2) Bh
Tee HDPE 90 mm(Wil 2) Bh
Tee HDP 63 mm(Wil 2) Bh
Elbow HDPE 160 mm(Wil 2) Bh
Elbow HDPE110 mm(Wil 2) Bh
Elbow HDPE 90 mm(Wil 2) Bh
Elbow HDP 63 mm(Wil 2) Bh
Tee Reducer 160 x110 mm(Wil 2) Bh
Tee Reducer160 x 90 mm(Wil 2) Bh
Tee Reducer 110 x 90 mm(Wil 2) Bh
Tee Reducer 110 x 63 mm(Wil 2) Bh
Tee Reducer 90 x 63 mm(Wil 2) Bh
Reducer 200 x 160 mm(Wil 2) Bh
Reducer 160 x 110 mm(Wil 2) Bh
Reducer 160 x 90 mm(Wil 2) Bh
Reducer 110 x 90 mm(Wil 2) Bh
Reducer 110 x 63 mm(Wil 2) Bh
Reducer 90 x 63 mm(Wil 2) Bh
Sambungan Rumah SR 90 mm (lengkap) (Wil 2) Bh
Sambungan Rumah SR 63 mm(lengkap) (Wil 2) Bh
End Cup HDPE 200 mm(Wil 2) Bh
End Cup HDPE 160 mm(Wil 2) Bh
End Cup HDPE 110 mm(Wil 2) Bh
End Cup HDPE 90 mm(Wil 2) Bh
End Cup HDPE 63 mm(Wil 2) Bh
Pipa Galvanis 110 mm(Wil 2) Bh
Pipa Galvanis 90 mm(Wil 2) Bh
 Wilayah 2 (SEBATIK , SEBATIK
BARAT,SEBATIK TIMUR,SEBATIK
TENGAH, SEBATIK UTARA)

Rp 185,000
Rp 185,000
Rp 125,000
Rp 165,000
Rp 150,000
Rp 185,000
Rp 125,000
Rp 150,000
Rp 125,000
Rp 125,000

Rp 796,000
Rp 23,000
Rp 1,150
Rp 2,000
Rp 539,000
Rp 276,000
Rp 740,000
Rp 740,000
Rp 740,000
Rp 740,000
Rp 740,000
Rp 36,000
Rp 13,000
Rp 36,000
Rp 51,000
Rp 567,000
Rp 42,000
Rp 538,000
Rp 76,000
Rp 218,000
Rp 218,000
Rp 76,000
Rp 61,000
Rp 575,000
Rp 537,000
Rp 740,000
Rp 740,000
Rp 338,000
Rp 251,000
Rp 2,000 Rp 100,000
Rp 7,000
Rp 442,000
Rp 20,000
Rp 117,000
Rp 20,000
Rp 250,000
Rp 303,000
Rp 303,000
Rp 5,673,000
Rp 7,185,000
Rp 10,400,000
Rp 12,669,000

Rp 5,818,000
Rp 4,364,000
Rp 4,364,000
Rp 480,000
Rp 36,000
Rp 5,091,000
Rp 10,182,000
Rp 39,000

Rp 29,000
Rp 29,000
Rp 22,000
Rp 87,000
Rp 36,000
Rp 18,000
Rp 113,000
Rp 15,000
Rp 93,000
Rp 141,000
Rp 210,000
Rp 243,000
Rp 326,000
Rp 436,000
Rp 41,000
Rp 48,000
Rp 41,000
Rp 700,000
Rp 815,000
Rp 930,000
Rp 1,193,000
Rp 23,000
Rp 27,000
Rp 22,000
Rp 25,000
Rp 255,000
Rp 71,000
Rp 23,000
Rp 23,000
Rp 148,000
Rp 198,000
Rp 20,000
Rp 41,000
Rp 20,000
Rp 29,000
Rp 29,000
Rp 509,000
Rp 13,000

Rp 255,000
Rp 436,000
Rp 124,000
Rp 4,000
Rp 5,000
Rp 95,000
Rp 102,000
Rp 80,000
Rp 211,000
Rp 800,000
Rp 945,000
Rp 1,091,000

Rp 113,000
Rp 47,000
Rp 61,000
Rp 65,000
Rp 65,000
Rp 71,000
Rp 44,000
Rp 55,000
Rp 52,000
Rp 64,000
Rp 79,000
Rp 22,000
Rp 29,000
Rp 51,000

Rp 109,000
Rp 22,000
Rp 25,000
Rp 255,000
Rp 327,000
Rp 80,000
Rp 95,000
Rp 109,000
Rp 196,000

Rp 233,000
Rp 349,000
Rp 182,000
Rp 233,000
Rp 204,000
Rp 262,000

Rp 22,000
Rp 29,000
Rp 22,000
Rp 15,000
Rp 95,000
Rp 44,000
Rp 15,000
Rp 262,000
Rp 204,000
Rp 262,000
Rp 95,000
Rp 138,000

Rp 6,000
Rp 44,000
Rp 87,000
Rp 80,000
Rp 80,000
Rp 51,000
Rp 80,000
Rp 55,000
Rp 243,000
Rp 364,000
Rp 233,000
Rp 276,000
Rp 29,000
Rp 41,000
Rp 95,000
Rp 58,000
Rp 47,000
Rp 22,000
Rp 51,000
Rp 87,000
Rp 262,000
Rp 6,000
Rp 80,000
Rp 51,000
Rp 39,000
Rp 44,000
Rp 35,000

Rp 364,000
Rp 582,000
Rp 3,127,000
Rp 3,229,000
Rp 436,000
Rp 451,000
Rp 364,000
Rp 364,000

Rp 9,000
Rp 2,909,000
Rp 873,000
Rp 1,455,000
Rp 1,207,000
Rp 1,018,000
Rp 170,000
Rp 1,164,000
Rp 727,000
Rp 727,000
Rp 1,455,000
Rp 727,000
Rp 2,182,000
Rp 1,164,000
Rp 1,091,000
Rp 513,000

Rp 475,185
Rp 231,385
Rp 157,785
Rp 81,885
Rp 8,620,000
Rp 5,476,000
Rp 3,200,000
Rp 2,582,500
Rp 2,144,000
Rp 7,160,000
Rp 4,470,000
Rp 3,180,000
Rp 2,460,000
Rp 627,300
Rp 455,100
Rp 269,063
Rp 239,850
Rp 169,125
Rp 1,000,620
Rp 648,720
Rp 566,100
Rp 351,900
Rp 1,168,920
Rp 575,280
Rp 410,040
Rp 246,840
Rp 1,530,000
Rp 1,438,200
Rp 770,100
Rp 698,700
Rp 591,600
Rp 1,363,230
Rp 953,700
Rp 1,091,400
Rp 399,330
Rp 362,100
Rp 308,040
Rp 2,166,025
Rp 2,132,400
Rp 1,154,640
Rp 684,420
Rp 344,250
Rp 218,280
Rp 108,120
Rp 2,452,430
Rp 1,540,674
1 Batu Gunung/Batu Kali 240,000.00 48,000.00
2 Batu Gunung 0,5-12 kg 240,000.00 48,000.00
3 Batu Gunung 25-350 kg 441,000.00 88,200.00
4 Batu Pecah 381,592.97 76,318.59
5 Krikil Sungai 240,000.00 48,000.00
6 Pasir beton (luar nunukan) 345,000.00 69,000.00
7 Pasir Pasang 90,000.00 18,000.00
8 Pasir urug/Timbunan 20,000.00 4,000.00
9 Sirtu 157,000.00 31,400.00
10 Tanah Timbunan 20,000.00 4,000.00
 RENCANA ANGGARAN BIAYA BAHAN
Propinsi : Kalimantan Utara Lokasi : RT. 11
Kabupaten : Nunukan Program : Dana Desa T.A 2020
Kecamatan : Sebatik Timur Jenis Kegiatan : Rehab Jembatan Jerambah
Desa : Sungai Nyamuk Ukuran/dimensi : P=126m - L=2m

Harga
Harga Satuan
No. URAIAN Volume Satuan Dari Dana Dari Total
(Rp) PPh (Rp) PPN (Rp) PPD (Rp)
Desa (Rp) Swadaya (Rp)
I BAHAN
1 Baut Baja Diameter 19mm 130.50 Kg 36,000 4,698,000 70,470 469,800 5,238,270
2 Paku Ulin 5" 58.00 Kg 29,000 1,682,000 25,230 168,200 1,875,430
3 Balok Ulin 10/10-4m 1.15 M3 - - - -
4 Balok Ulin 5/10-4m 7.18 M3 7,500,000 53,831,250 807,469 5,383,125 60,021,844
5 Papan Ulin 3/20-4m 2.95 M3 7,500,000 22,098,000 331,470 2,209,800 24,639,270
6 Cat Kilap Glotek 5.20 Kg 80,000 416,000 416,000
7 Tiner B Special 6.76 Kg 35,000 236,600 236,600
10 - - - -
`Sub Total Bahan (1) 82,961,850 1,244,428 8,296,185 92,427,414
II ALAT

`Sub Total Alat (2) - - - - - -

III UPAH
1 Pekerja 106.13 Hok 125,000 13,266,625 13,266,625
2 Tukang 164.91 Hok 150,000 24,736,575 24,736,575
3 Mandor 6.20 Hok 185,000 1,146,628 1,146,628
4 Upah Pengumpul Balok 10/10-4m 57.42 Hok 150,000 8,613,000 8,613,000
5 Honor Tim PPHP 1.00 Ls 1,650,000 1,650,000 1,650,000
6 Honor TPK 1.00 Ls 1,650,000 1,650,000 1,650,000
`Sub Total Upah (3) 51,062,828 - - - - 51,062,828
IV LAIN-LAIN
1 Papan Nama Kegiatan 1.00 Bh 250,000 250,000 250,000
2 Prasasti 1.00 Bh 550,000 550,000 550,000
3 Jasa Pembuatan Desain dan RAB 2% 1.00 Ls 2,869,805 2,869,805 2,869,805
`Sub Total Upah (4) 3,669,805 - - - - 3,669,805
Sub Total 1 + 2 + 3 + 4 137,694,483 1,244,428 8,296,185 - 147,160,047

Desa Sungai Nyamuk, 13 Januari 2020

Diketahui Oleh : Disusun Oleh
Sekretaris Desa Kasi / Kaur
Selaku Selaku
Pelaksana Pengelolaan Keuangan Desa Pelaksana Kegiatan Anggaran

(………………………………………….) (……………………………….)

Disetujui Oleh :
Kepala Desa Sungai Nyamuk
Selaku
Pemegang Kekuasaan Pengelolaan Keuangan Desa

(Zulkifli S.I.Kom)
###

REKAPITULASI ANGGARAN BIAYA

Propinsi : Kalimantan Utara

Kabupaten : Nunukan
Kecamatan : Sebatik Timur
Desa : Sungai Nyamuk

No. RAB : 03
Bidang : Pembangunan Desa
Pekerjaan : Rehab Jembatan Jerambah
Ukuran / Dimensi : 116 m'
Unit : 1

NO URAIAN PEKERJAAN DANA DESA SWADAYA BOBOT (%)

I BAHAN 92,427,414 62.81

II PERALATAN - - -

III UPAH 51,062,828 34.70

VI LAIN LAIN 3,669,805 2.49

Jumlah 147,160,047 - 100.00

Pembulatan 147,160,000
 Tuan
NOTA NO. 01 Toko

BANYAKNYA NAMA BARANG HARGA JUMLAH

50 Zak Semen 75,000 3,750,000

Jumlah Rp. 3,750,000

Tuan
NOTA NO. 02 Toko

BANYAKNYA NAMA BARANG HARGA JUMLAH

6 m3 Krikil 500,000 3,000,000

Jumlah Rp. 3,000,000

Tuan
NOTA NO. 03 Toko

BANYAKNYA NAMA BARANG HARGA JUMLAH

10 m3 Pasir Beton 400,000 4,000,000

Jumlah Rp. 4,000,000

Tuan
NOTA NO. 04 Toko

BANYAKNYA NAMA BARANG HARGA JUMLAH

10 Lbr Papan 2/20 70,000 700,000
3 Btg Kayu 5/5 70,000 210,000

Jumlah Rp. 910,000