RAB RIKO Tipe 5x7,6x6

PROGRAM IMPLEMENTASI BANTUAN DANA RUMAH (BDR)
DAFTAR HARGA SATUAN UPAH
No. Uraian Satuan Upah Ket.

1 Tukang OH 95,000.00
2 Kenek OH 74,000.00
DAFTAR HARGA SATUAN BAHAN BANGUNAN & ALAT
N0 NAMA SATUAN HARGA ( Rp ) KETERANGAN

A AGREGAT
1 Batu Belah m³ 170,000.00
2 Pasir pasang m³ 152,000.00 108.57
3 Pasir urug m³ 65,000.00
4 Split 2/3 m³ 226,000.00 125.56
5 Batu bata buah 567.00
6 Tanah Timbun m3 87,000.00
B BAHAN PEREKAT HIDROLIS

1 Semen 50 Kg 61,800.00 1,236.00
Semen 40 Kg
C BESI
1 Besi Beton kg
2 Besi F 8mm Btg
3 Besi F 10 mm Btg
4 Besi F 12 mm Btg
D KAYU
1 Balok kayu kls III m3 2,832,500.00
2 Kayu Gording 5/10 kayu lokal m3 80,000.00 5,000,000.00
3 Kayu Lokal Usuk 5/7 (lokal) m' 60,000.00
4 Usuk 3 m btg
5 Usuk 2m btg
6 Kayu Lokal Reng 2/3 (lokal) m'
7 Papan Cor ( 1"x8") 1 lembar 70,000.00 2,916,666.67
8 Kusen Pintu (0.9x2.1 m) Unit 250,000.00
9 Daun Pintu (0.9x2.1 m) Unit 550,000.00
10 Pintu PVC/ Standart kelas menengah unit 250,000.00
11 Kusen Jendela (0.6x1.5m) Unit 250,000.00
12 Daun Jendela unit 250,000.00
13 Daun Pintu Tripleks unit
E ATAP
1 Seng gelombang BJLS 20 Lmbr 51,500.00 1 Kaki = 30,48 Cm

2 Seng gelombang BJLS 20-9 kaki (9 parit) Lmbr 50,400.00 42,000.00
3 nok (standart) m' 97,335.00
4 Ranga Atap Baja Ringan + Penutup Atap m2 270,000.00
5 C - 75, 0.8 m' 14,500.00
6 C - 75, 0.6 m' 12,500.00
7 Baut (Srew driver) bh 350.00
8 Dynabolt bh 3,500.00
9 Reng m' 7,000.00
10 Talang Jurai m' 48,000.00
Kalsiboard Ling 4 (Tebal= 4mm) 73,250.00
Partisi Kalsiboard Double + RangkA m2 130,000.00
Triples 122x242x3 mm lbr 118,450.00
Rangka Plafond HOLLOW terpasang m2 103,000.00
F SANITASI
1 Pipa PVC dia. 1/2" m' 5,150.00 22,000.00
2 Perlengkapan %
3 Pipa PVC dia. 3" m' 40,943.00 90,000.00
4 Perlengkapan %
5 Pipa PVC dia. 4" m' 67,000.00 130,000.00
6 Perlengkapan %
7 Kran 1/2" buah 20,000.00
8 Seal tape buah 3,090.00
9 Bak Mandi fiber buah 257,000.00
10 Closet Jongkok kelas menengah buah 180,000.00
11 Asesoris %
12 Floor Drain buah 36,000.00
13 Septictank 2x2x2 m3 bh 2,500,000.00
14 Sumur Resapan ls
G LAIN - LAIN
1 Paku Biasa Kg 20,000.00

2 paku usuk kg 14,000.00
3 Paku (70 x D 3,55 mm) bh 1,185.00
4 paku reng kg 14,000.00
5 paku seng kg 20,000.00
6 Bendrat kg 15,000.00
7 Papan Proyek buah 5,000.00
8 benang buah 2,000.00
9 Ember buah 4,500.00
10 Strimin/ Kawat Ayam m1 30,000.00
11 Kunci Slot buah
12 Engsel Jendela buah
13 Engsel Pintu buah
14 Bambu buah 8,000.00
15 Baut 20 cm btg
16 Besi strip tebal 15mm unit
17 Roster buah
Besi Hollow 4x4 cm (2 mm) btg 93,000.00
Besi Hollow 2x4 cm (2 mm) btg 70,500.00
Paku Sekrup buah 721.00
Amplas lbr 12,360.00
Paku ripet bh 258.00
Compound zak 53,000.00
Joint Tape @ 75 m roll 46,350.00
Air ltr 5.00
Rangka partisi metalfuring m2
Sekrup kg 36,050.00
Lem Ecaibon kg
Cottontape Rol
Gypsumboard 8 mm Lbr
RISHA
Panel 1 BH 120,000.00
Panel 2 BH 110,000.00
Panel 3 BH 100,000.00
Mur, baut, ring, dan plat sambung Bh 3,700.00
Titik lampu titi 201,600.00

Stop Kontak buah 12,000.00
Sakral Tunggal buah 12,300.00
Sakral Ganda buah 17,000.00
Fitting buah 8,700.00
Box MCB 1 group buah 97,000.00
Zekering 1 group buah 30,000.00
plamur tembok kg 11,300.00
Cat tembok kg 20,000.00
Cat tembok klas menengah /kg 20,600.00
Pekerja 74,000
Tukang 95,500
Balok Kayu Kelas II 6,901,000

Balok kayu klas III 2,832,500
Bata Merah 600
Batu Belah 170,000
Besi Angker Ø 8 20,700
Besi Beton 20,700
HB 10 3,000
Kalsi tape 36,000

Kalsiboard 1200 x 2400 103,200
KalsiKompon IN-F @20 Kg 95,000
KalsiScrew CE 66
Kaso 5/7 cm
3,115,800
Kawat Beton 28,200
Kayu balok 5/7 3,115,800
Kayu Kelas III 2,832,500
Kayu papan 3/20 2,832,500
Kerikil 213
Lem Kayu 45,600
Minyak Bekisting 17,000
Paku 23,000
Paku 2”-3” 18,540
Paku 5 -12 cm 18,540
kayu kelas II begisting 3,811,000
Pasir beton 125
Pasir Pasang 175,000
Pasir Urug 103,000
Rangka atap baja ringan dan spandex 270,000
Rangka metal hollow 40.40.2mm 15,500
Semen Portland 1,236
Split 383,160
Tanah Urug 87,000
Plamur 10,000
Cat Dasar 20,600
Cat Penutup 20,600
Tripleks 118,450
Paku Tripleks 18,540
Kloset jongkok kelas biasa bh 120000
No. URAIAN PEKERJAAN KODE ANALISA SAT
A PEKERJAAN PERSIAPAN
1 Uitzet Bouwplank m
Pekerja OH
Tukang kayu OH
Kayu balok 5/7 m3
Paku 2”-3” kg
Kayu papan 3/20 m3
B PEKERJAAN TANAH
1 Galian tanah m3
Pekerja OH
2 Urugan Pasir Bawah Pondasi dan Lantai m3

Pekerja OH
3 Urugan Tanah Peninggian Lantai m3

Pekerja OH
Pasir urug m3
4 #REF! #REF!
Pekerja OH
Pasir urug m3
5 #REF! #REF!
Pekerja OH
Tanah timbun m3
C PEKERJAAN PASANGAN
1 Pasangan Batu Belah (1 SP : 5 PS) m3
Pekerja OH
Tukang batu OH
Batu belah m3
Semen Portland kg
Pasir pasang m3
2 Pasangan Aanstamping m3
Pekerja OH
Tukang batu OH
Bata merah buah
Semen Portland Kg
Pasir pasang m3
3 Pasangan Dinding Batu bata (1 SP: 5 PS ) m2

Pekerja OH
Tukang batu OH
Bata merah buah
Semen Portland Kg
Pasir pasang m3
4 Plesteran 1SP:6PP m2
Pekerja OH
Tukang batu OH
PC Kg
Pasir Pasang m3
5 Acian m2
Pekerja OH
Tukang batu OH
Semen PC Kg
6 #REF! #REF!
Pekerja OH
Tukang OH
Kalsiboard 1200 x 2400 lbr
KalsiScrew CE bh
KalsiKompon IN-F @20 Kg zak
Kalsi tape roll
7 Pasang Dinding Partisi Kalsiboard m2
#REF! #REF! #REF!

Pekerja OH
Tukang cat OH
Plamuur Kg
Cat Dasar Tembok Kg
Cat Penutup tembok Kg
D PEKERJAAN BETON
1 Coor Slooof 15/20 (1Sp:2Ps:Kr) 0
2 Coor Kolom Utama 15/15 (1Sp:2Ps:3Kr)

Coor Balok Ringbalk 15/18 (1Sp:2Ps:3Kr) 0
SLOOF 15X20 0
KOLOM 15X15 0
RING BALOK 15X18 0
3 Pekerjaan Rabat Beton m3

Pekerja OH
Tukang Batu OH
Semen portland kg
Pasir Beton kg
Kerikil (Maks 30 mm) kg
Air Liter
G PEKERJAAN KAYU
1 Kusen Pintu Kayu Lokal LS
2 Kusen Jendela Kayu Lokal LS
3 Daun Pintu Lapis Double Triplek 3 mm LS
4 Daun Jendela Kaca 3 mm LS
#REF! #REF! #REF!
H PEKERJAAN ATAP
#REF! #REF! #REF!
Pekerja OH
Tukang kayu OH
Tripleks Lembar
Paku tripleks kg
#REF! #REF! #REF!

Pekerja OH
Tukang kayu OH
Kayu 5/7 m3
Paku Biasa kg
3 Pekerjaan Rangka Atap Baja Ringan + Penutup Atap Spandek 0 m2

Pekerja OH
Tukang kayu OH
C - 75, 0.8 m'
C - 75, 0.6 m'
Baut (Srew driver) bh
Dynabolt bh
Reng m'
Talang Jurai m'
2 Bubungan Spandek 0,3 mm

3 Pekerjaan Lisplank Kalsiplank 0,8 x 20 m
Pekerja OH
Tukang batu OH
Closet jongkok Unit
Semen portland Kg
Pasir pasang M3
2 0.00 0.00
Pekerja OH
Tukang batu OH
Pipa PVC 4” M
Perlengkapan %
3 #REF! #REF!
Pekerja OH
Tukang batu OH
Pipa PVC 3” M
Perlengkapan %
4 #REF! #REF!
Pekerja OH
Tukang batu OH
Pipa PVC 1/2” M
Perlengkapan %
5 #REF! #REF!
Pekerja OH
Tukang batu OH
Kran air M
Sealtape Buah
6 #REF! #REF!
7 #REF! #REF!
H #REF!
1 #REF! LS
2 #REF! LS
3 #REF! LS
4 #REF! LS
5 #REF! LS
6 #REF! LS
7 #REF! LS
VOLUME KOEF VOLUME BAHAN HARGA SATUAN
12.00
0.10 1.20 Rp 74,000.00
0.10 1.20 Rp 95,000.00
0.01 0.14 Rp 2,832,500.00
0.02 0.24 Rp 20,000.00
0.01 0.08 Rp 2,832,500.00
TOTAL A
11.72
0.75 8.79 Rp 74,000.00
3.31
1 1.65 Rp 74,000.00
6.96
0.3 2.09 Rp 74,000.00
1.2 8.36 Rp 65,000.00
#REF!
0.3 #REF! Rp 74,000.00
1.2 #REF! Rp 65,000.00
#REF!
0.3 #REF! Rp 74,000.00
1.2 #REF! Rp 87,000.00
TOTAL B
5.31
1.5 7.96 Rp 74,000.00
0.75 3.98 Rp 95,000.00
1.20 6.37 Rp 170,000.00
163.00 864.80 Rp 1,236.00
0.52 2.76 Rp 152,000.00
3.78
0.3 1.13 Rp 74,000.00
0.1 0.38 Rp 95,000.00
70.00 264.60 Rp 567.00
11.50 43.47 Rp 1,236.00
0.04 0.16 Rp 152,000.00
22.20
0.3 6.66 Rp 74,000.00
0.1 2.22 Rp 95,000.00
70.00 1,553.65 Rp 567.00
11.50 255.24 Rp 1,236.00
0.04 0.95 Rp 152,000.00
44.39
0.3 13.32 Rp 74,000.00
0.15 6.66 Rp 95,000.00
4.42 196.03 Rp 1,236.00
0.027 1.20 Rp 152,000.00
31.84
0.2 6.37 Rp 74,000.00
0.1 3.18 Rp 95,000.00
3.25 103.49 Rp 1,236.00
#REF!
0.1 #REF! Rp 74,000.00
0.3 #REF! Rp 95,000.00
0.4 #REF! Rp 73,250.00
12 #REF! Rp 66.00
0.06 #REF! Rp 95,000.00
0.12 #REF! Rp 36,000.00
#REF!
0.020 #REF! Rp 74,000.00
0.063 #REF! Rp 95,000.00
0.100 #REF! Rp 11,300.00
0.100 #REF! Rp 20,600.00
0.260 #REF! Rp 20,600.00
TOTAL C
1.08 1 Rp 886,365.40
1.00 0.97 Rp 886,365.40

1.00 - Rp -
1.00 - Rp -
1.00 - Rp -
2.25
1.65 3.72 Rp 74,000.00
0.275 0.62 Rp 95,000.00
247 556.44 Rp 1,236.00
869 1,957.68 Rp 108.57
999 2,250.55 Rp 125.56
215 484.35 Rp 5.00
TOTAL D
1 4.00 Rp 300,000.00
1 3.00 Rp 250,000.00
1 3.00 Rp 400,000.00
1 6.00 Rp 250,000.00
1 #REF! #REF!
TOTAL E
#REF!
0.1 #REF! Rp 74,000.00
0.1 #REF! Rp 95,000.00
0.375 #REF! Rp 118,450.00
0.03 #REF! Rp 20,000.00
#REF!
0.2 #REF! Rp 74,000.00
0.3 #REF! Rp 95,000.00
0.0163 #REF! Rp 3,115,800.00
0.25 #REF! Rp 20,000.00
68.80 1
0.2 13.76 Rp 74,000.00
0.45 30.96 Rp 95,000.00
1.488 102.37 Rp 14,500.00
2.232 153.56 Rp 12,500.00
28 1,926.40 Rp 350.00
1.6 110.08 Rp 3,500.00
3.6 247.68 Rp 7,000.00
0.124 8.53 Rp 48,000.00
TOTAL F
50.40
1 50.40 Rp 74,000.00
1.5 75.60 Rp 95,000.00
1 50.40 Rp 120,000.00
6 302.40 Rp 1,236.00
0.01 0.50 Rp 152,000.00
-
0.081 - Rp 74,000.00
0.135 - Rp 95,000.00
1.2 - Rp 67,000.00
35 - Rp 804.00
#REF!
0.081 #REF! Rp 74,000.00
0.135 #REF! Rp 95,000.00
1.2 #REF! Rp 40,943.00
35 #REF! Rp 491.32
#REF!
0.036 #REF! Rp 74,000.00
0.06 #REF! Rp 95,000.00
1.2 #REF! Rp 5,150.00
35 #REF! Rp 61.80
#REF!
0.0100 #REF! Rp 74,000.00
0.4000 #REF! Rp 95,000.00
1.0000 #REF! Rp 20,000.00
0.0250 #REF! Rp 3,090.00
1.0000 #REF! #REF!
1.0000 #REF! #REF!
TOTAL G
0 1 0 #REF!
1 0 #REF!
1 0 #REF!
1 0 #REF!
1 0 #REF!
1 0 #REF!
1 0 #REF!
TOTAL H
NO. URAIAN KEBUTUHAN
JUMLAH BOBOT
A Pembayaran Upah Ker
1 Pekerja
2 Tukang
B Pembelian Bahan Mate
Kayu balok 5/7
Rp 853,410.00 1.39 Paku (2”-3”) (triplek) (b
Rp 88,800.00 Kayu papan 3/20
Rp 114,000.00 Pasir Urug
Rp 407,880.00 Pasir Pasang
Rp 4,800.00 Tanah Urug
Rp 237,930.00 Batu Belah
Rp 853,410.00 Semen Portland
Bata Merah
Pasir Beton
Rp 650,349.00 Kerikil
Rp 650,349.00 Air
Kusen Pintu
Rp 122,396.00 Kusen Jendela
Rp 122,396.00 Daun Pintu
Daun Jendela
Rp 697,712.64 Pintu PVC
Rp 154,583.04 Rangka Baja Atap + Pen
Rp 543,129.60 Panel Risha
Rangka metal hollow 40
#REF! Pipa PVC 4"
#REF! Perlengkapan Pipa PVC
#REF! Pipa PVC 3"
Perlengkapan Pipa PVC
#REF! Pipa PVC 1/2"
#REF! Perlengkapan Pipa PVC
#REF! Kalsiboard 1200 x 2400
#REF! KalsiScrew CE
KalsiKompon IN-F @20
Kalsi tape
Rp 3,537,484.57 Plamuur
Rp 588,910.50 Cat dasar tembok
Rp 378,016.88 Cat penutup tembok
Rp 1,082,322.00 Pemasangan InstalasiLis
Rp 1,068,888.47 Fitting Lampu
Rp 419,346.72 Saklar Tunggal
Saklar Ganda
Rp 348,289.20 Stop Kontak
Rp 83,916.00 Sekring Box 1 Lobang
Rp 35,910.00 MCB 4 A
Rp 150,028.20
Rp 53,728.92
Rp 24,706.08
Rp 2,045,047.30
Rp 492,729.00
Rp 210,852.50
Rp 880,919.55
Rp 315,479.73
Rp 145,066.52
Rp 2,042,480.49
Rp 985,458.00
Rp 632,557.50
Rp 242,288.43
Rp 182,176.56
Rp 901,684.07
Rp 471,269.00
Rp 302,503.75
Rp 127,911.32
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 886,365.40
Rp 861,547.17
Rp 861,547.17
Rp -
Rp -
Rp -
Rp 1,519,222.02
Rp 275,066.88
Rp 58,854.40
Rp 687,761.82
Rp 212,548.46
Rp 282,568.70
Rp 2,421.76
Rp 3,267,134.59
Rp 1,200,000.00
Rp 750,000.00
Rp 1,200,000.00
Rp 1,500,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 13,971,560.00
Rp 1,018,240.00
Rp 2,941,200.00
Rp 1,484,428.80
Rp 1,919,520.00 LUMP SUMP
Rp 674,240.00
Rp 385,280.00
Rp 1,733,760.00
Rp 409,497.60
#REF!
Rp 17,409,974.40
Rp 3,729,600.00
Rp 7,182,000.00
Rp 6,048,000.00
Rp 373,766.40
Rp 76,608.00
Rp -
Rp -
Rp -
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!
URAIAN KEBUTUHAN SATUAN Volume
Pembayaran Upah Kerja

OH #REF!
OH #REF!
Pembelian Bahan Material
Kayu balok 5/7 m3 #REF!
Paku (2”-3”) (triplek) (biasa) kg #REF!
Kayu papan 3/20 m3 0.08
Pasir Urug m3 #REF!
Pasir Pasang m3 5.58
Tanah Urug m3 #REF!
Batu Belah m3 6.37
Semen Portland kg 2,321.86
Bata Merah buah 1,818.25
Pasir Beton kg 1,957.68
kg 2,250.55
liter 484.35
Kusen Pintu unit 4.00
Kusen Jendela unit 3.00
Daun Pintu unit 3.00
Daun Jendela unit 6.00
unit #REF!
Rangka Baja Atap + Penutup Spandek m2 (LS) Rp 13,971,560.00
Panel Risha unit (LS) Rp 1,747,912.56
Rangka metal hollow 40.40.2mm m
Pipa PVC 4" m' -
Perlengkapan Pipa PVC 4" % -
Pipa PVC 3" m' #REF!
Perlengkapan Pipa PVC 3" % #REF!
Pipa PVC 1/2" m' #REF!
Perlengkapan Pipa PVC 1/2" % #REF!
Kalsiboard 1200 x 2400 lbr #REF!
KalsiScrew CE bh #REF!
KalsiKompon IN-F @20 Kg zak #REF!
roll #REF!
kg #REF!
Cat dasar tembok kg #REF!
Cat penutup tembok kg #REF!
Pemasangan InstalasiListrik LS
Fitting Lampu Unit
Saklar Tunggal Unit
Saklar Ganda Unit
Stop Kontak Unit
Sekring Box 1 Lobang Unit
Unit
RENCANA PENGELUARAN DANA PER TAHAPAN
BANTUAN PERBAIKAN RUMAH KORBAN BENCANA
Di Kabupaten/Kota
Provinsi Nusa Tenggara Barat
Tahun 2018
Nama : Napsah
Alamat : Rt 01 Lingkungan Pengempel Indah
Desa : Bertais
Kecamatan : Sandubaya
Kabupaten/Kota : Mataram
Provinsi : Nusa Tenggara Barat
No Uraian Belanja Satuan Volume Harga Satuan (Rp) Jumlah Harga (Rp)
1 2 3 4 5 6
I BERSUMBER DANA BANTUAN STIMULAN
1 Rencana Pencairan Dana Tahap I (50%)
a Coor Slooof 15/20 (1Sp:2Ps:Kr) LS 1 Rp 886,365.40 Rp 886,365.40
b Uitzet Bouwplank
Pekerja OH 1.20 Rp 74,000.00 Rp 88,800.00
Tukang kayu OH 1.20 Rp 95,000.00 Rp 114,000.00
Kayu balok 5/7 m3 0.14 Rp 2,832,500.00 Rp 407,880.00
Paku 2”-3” kg 0.24 Rp 20,000.00 Rp 4,800.00
Kayu papan 3/20 m3 0.08 Rp 2,832,500.00 Rp 237,930.00
d Pasangan Batu Belah (1 SP : 5 PS)
Pekerja OH 7.96 Rp 74,000.00 Rp 588,910.50
Tukang batu OH 3.98 Rp 95,000.00 Rp 378,016.88
Batu belah m3 6.37 Rp 170,000.00 Rp 1,082,322.00
Semen Portland kg 864.80 Rp 1,236.00 Rp 1,068,888.47
Pasir pasang m3 2.76 Rp 152,000.00 Rp 419,346.72
e ADMINISTRASI DAN PELAPORAN LS 1.00 Rp 276,000.00 Rp 276,000.00
Sub Jumlah I Rp 5,553,259.97
Terbilang :
Catatan:
1. Kelebihan biaya ditanggung oleh penerima bantuan Perbaikan Rumah
2. Kepala Keluarga (KK) yang mempunyai kepemilikan rumah lebih dari satu, maka bantuan
diberikan hanya untuk satu rumah dengan nilai sesuai ketentuan
3. Apabila Kepala Keluarga meninggal dunia, maka ahli warisnya hanya berhak mendapat
bantuan stimulan perbaikan atas satu rumah
Mengetahui, September 2018

Fasilitator Penerima Bantuan Perbaikan
........................................ ........................................
Menyetujui
PPK BPBD Kabupaten/Kota
........................................
RENCANA PENGELUARAN DANA TAHAP 1 (terminj 1)
BANTUAN PERBAIKAN RUMAH KORBAN BENCANA
Di Kabupaten Lombok Utara
Provinsi Nusa Tenggara Barat
POKMAS ………………………………
Dusun ……………………………..
Desa …………………………….
Kecamatan : Bayan
Kabupaten/Kota : Lombok Utara
Provinsi : Nusa Tenggara Barat
STIMULAN
NO URAIAN PEKERJAAN RINCIAN ITEM JUMLAH ANGGOTA VOLUME KOEFISIEN KEBUTUHAN BAHAN SAT HARGA SATUAN JUMLAH
JUMLAH BOBOT
A PEKERJAAN PERSIAPAN Rp -
3
1 Uitzet Bouwplank 17 12.00 m Rp 103,860.00
a Pekerja 0.1 1.2 OH Rp 75,000.00 Rp 7,500.00
b Tukang kayu 0.1 1.2 OH Rp 110,000.00 Rp 11,000.00
3
c Kayu balok 5/7 0.01 0.12 m Rp 4,250,000.00 Rp 42,500.00
d Paku 2" - 3" 0.02 0.24 Kg Rp 18,000.00 Rp 360.00
3
e Kayu papan 3/20 0.01 0.12 m Rp 4,250,000.00 Rp 42,500.00
B PEKERJAAN TANAH
1 Galian Tanah 17 11.72 m3 Rp 56,250.00
a Pekerja 0.75 8.7885 OH Rp 75,000.00 Rp 56,250.00
2 Urugan Kembali 17 3.31 m3 Rp 75,000.00
a Pekerja 1 3.308 OH Rp 75,000.00 Rp 75,000.00
3 Urugan Pasir Bawah Pondasi 17 6.96 m3 Rp 262,500.00
a Pekerja 0.3 2.08896 OH Rp 75,000.00 Rp 22,500.00
b Pasir urug 1.2 8.35584 m3 Rp 200,000.00 Rp 240,000.00
4 Timbunan Tanah Peninggi Lantai 17 #REF! m3 Rp 126,900.00
a Pekerja 0.3 #REF! OH Rp 75,000.00 Rp 22,500.00
b Tanah timbun 1.2 #REF! m3 Rp 87,000.00 Rp 104,400.00
5 Urugan Pasir Bawah Lantai 17 #REF! m3 Rp 262,500.00 #REF! #REF!
a Pekerja 0.3 2.08896 OH Rp 75,000.00 Rp 22,500.00
1 Pasangan Batu Belah (1 SP : 4 PS) 17 5.31 m3 Rp 739,600.00 Rp 66,707,112.60 #REF!
a Pekerja 1.5 7.95825 OH Rp 75,000.00 Rp 112,500.00
b Tukang batu 0.75 3.979125 OH Rp 110,000.00 Rp 82,500.00
c Batu belah / Pondasi 1.2 6.3666 m3 Rp 150,000.00 Rp 180,000.00
d Semen portland 163 864.7965 Kg Rp 1,200.00 Rp 195,600.00
e Pasir pasang 0.52 2.75886 m3 Rp 325,000.00 Rp 169,000.00
17 5.16 Rp 367,800.00 Rp 32,263,416.00 #REF!

Anstamping a Pekerja 0.78 4.0248 Rp 75,000.00 Rp 58,500.00
Tukang batu 0.39 2.0124 Rp 110,000.00 Rp 42,900.00
Batu belah / Pondasi 1.2 6.192 Rp 150,000.00 Rp 180,000.00
Pasir urug 0.432 2.22912 Rp 200,000.00 Rp 86,400.00
2 Pasangan Dinding Batu Bata KM/WC Campuran 1 : 4 - m2 Rp 102,300.00
a Pekerja 0.3 0 OH Rp 75,000.00 Rp 22,500.00
b Tukang batu 0.1 0 OH Rp 110,000.00 Rp 11,000.00
c Bata merah 70 0 Bh Rp 600.00 Rp 42,000.00
d Semen portland 11.5 0 Kg Rp 1,200.00 Rp 13,800.00
3
e Pasir pasang 0.04 0 m Rp 325,000.00 Rp 13,000.00
2
3 Pasangan Dinding Batu Bata (1 SP : 4 PS) 22.20 m Rp 102,300.00
a Pekerja 0.3 6.6585 OH Rp 75,000.00 Rp 22,500.00
c Bata merah 70 1553.65 Bh Rp 600.00 Rp 42,000.00
d Semen portland 11.5 255.2425 Kg Rp 1,200.00 Rp 13,800.00
3
e Pasir pasang 0.04 0.8878 m Rp 325,000.00 Rp 13,000.00
2
4 Plesteran 1 SP : 6 PP - m Rp 53,079.00
a Pekerja 0.3 0 OH Rp 75,000.00 Rp 22,500.00
c Semen portland 4.42 0 Kg Rp 1,200.00 Rp 5,304.00
3
d Pasir pasang 0.027 0 m Rp 325,000.00 Rp 8,775.00
2
5 Acian - m Rp 29,900.00
a Pekerja 0.2 0 OH Rp 75,000.00 Rp 15,000.00
c Semen portland 3.25 0 Kg Rp 1,200.00 Rp 3,900.00
6 Pasangan Penutup Gunung-gunung #REF! m2 Rp 71,500.00
b Tukang batu 0.3 #REF! OH Rp 110,000.00 Rp 33,000.00
c Kalsiboard 1200 x 2400 0.4 #REF! Lbr Rp 55,000.00 Rp 22,000.00
d Kalsi screw CE 12 #REF! Bh Rp 350.00 Rp 4,200.00
e Kalsi kompon IN-F @20 Kg 0.06 #REF! Zak Rp 60,000.00 Rp 3,600.00
f Kalsi tape 0.12 #REF! Roll Rp 10,000.00 Rp 1,200.00
7 Pengecatan #REF! m2 Rp 13,555.00
b Tukang cat 0.063 #REF! OH Rp 110,000.00 Rp 6,930.00
c Plamir 0.1 #REF! Kg Rp 3,000.00 Rp 300.00
d Cat dasar tembok 0.1 #REF! Kg Rp 9,250.00 Rp 925.00
e Cat penutup tembok 0.26 #REF! Kg Rp 15,000.00 Rp 3,900.00
D PEKERJAAN BETON
1 Pekerjaan Rabat Beton 17 2.25 m3 Rp 725,687.50
a Pekerja 1.65 3.71712 OH Rp 75,000.00 Rp 123,750.00
c Semen portland 247 556.4416 Kg Rp 1,200.00 Rp 296,400.00
d Pasir beton 869 1.40 Kg Rp 100.00 Rp 86,900.00
e Kerikil (Maks 30 mm) 0,5 - 1 cm 999 1.67 Kg Rp 187.50 Rp 187,312.50
f Air 215 484.352 Liter Rp 5.00 Rp 1,075.00
D PEKERJAAN BETON
1 Membuat 1 m3 beton, 1 Pc : 2 Ps : 3 Kr 17 1.97 m3 Rp 940,675.00 Rp 31,573,168.45 #REF!
a Semen portland 336 663.39 Kg Rp 1,200.00 Rp 403,200.00
b Pasir beton 0.54 1.0661625 m3 Rp 140,000.00 Rp 75,600.00
c Kerikil (Maks 30 mm) 0,5 - 1 cm 0.81 1.59924375 m3 Rp 337,500.00 Rp 273,375.00
d Tukang batu 0.35 0.69103125 OH Rp 110,000.00 Rp 38,500.00
e Pekerja 2 3.94875 OH Rp 75,000.00 Rp 150,000.00
2 Pembesian 17 41.46 Rp 148,400.00 Rp 85,466,231.34 #REF!

a Pekerja 0.07 0.29 Rp 75,000.00 Rp 5,250.00
b Tukang besi 0.07 0.29 Rp 110,000.00 Rp 7,700.00
c Besi Ø 12 10.5 43.53 Rp 12,500.00 Rp 131,250.00
d Kawat bendrat 0.15 0.62 Rp 28,000.00 Rp 4,200.00
17 14.55 Rp 148,400.00 Rp 17,575,249.34 #REF!
a Pekerja 0.07 0.10 Rp 75,000.00 Rp 5,250.00
b Tukang besi 0.07 0.10 Rp 110,000.00 Rp 7,700.00
c Besi Ø 8 10.5 15.27 Rp 12,500.00 Rp 131,250.00
d Kawat bendrat 0.15 0.22 Rp 28,000.00 Rp 4,200.00
Besi Angkur a Besi Angkur 17 Ls 1 1 Rp 448,000.00 Rp 448,000.00 Rp 7,616,000.00 #REF!
3 Begisting 3 x pakai
Sloof 15/20 17 7.20 Rp 230,800.00 Rp 28,249,920.00 #REF!
a Pekerja 0.52 3.74 Rp 75,000.00 Rp 39,000.00
b Tukang kayu 0.26 1.87 Rp 110,000.00 Rp 28,600.00
c Kayu kelas III 0.045 0.32 Rp 3,500,000.00 Rp 157,500.00
d Paku biasa 0.3 2.16 Rp 18,000.00 Rp 5,400.00
e Minyak Bekisting 0.1 0.72 Rp 3,000.00 Rp 300.00
Kolom Utama 15/15 17 7.70 Rp 376,850.00 Rp 49,297,632.75 #REF!
a Pekerja 0.66 5.08 Rp 75,000.00 Rp 49,500.00
d Paku biasa 0.4 3.08 Rp 18,000.00 Rp 7,200.00
f Kayu kelas II 0.015 0.12 Rp 4,000,000.00 Rp 60,000.00
g Plywood 9 mm 0.35 2.69 Rp 95,000.00 Rp 33,250.00
h Dolken (4 m) 2 15.39 Rp 25,000.00 Rp 50,000.00
Ringbalk 12/15 17 9.18 Rp 388,850.00 Rp 60,683,931.00 #REF!
a Pekerja 0.66 6.06 Rp 75,000.00 Rp 49,500.00
d Paku biasa 0.4 3.67 Rp 18,000.00 Rp 7,200.00
f Kayu kelas II 0.018 0.17 Rp 4,000,000.00 Rp 72,000.00
g Plywood 9 mm 0.35 3.21 Rp 95,000.00 Rp 33,250.00
h Dolken (4 m) 2 18.36 Rp 25,000.00 Rp 50,000.00
Skur 17 1.89 Rp 376,850.00 Rp 12,108,190.50 #REF!
a Pekerja 0.66 5.0787 0 75000 49500
b Tukang kayu 0.33 2.53935 0 110000 36300
c Kayu kelas III 0.04 0.3078 0 3500000 140000
d Paku biasa 0.4 3.078 0 18000 7200
e Minyak Bekisting 0.2 1.539 0 3000 600
f Kayu kelas II 0.015 0.115425 0 4000000 60000
g Plywood 9 mm 0.35 2.69325 0 95000 33250
h Dolken (4 m) 2 15.39 0 25000 50000
E ADMINISTRASI
1 Pemberkasan Terminj 1 17 1 Ls Rp 276,000.00 Rp 4,692,000.00 #REF!
TOTAL BIAYA Terminj 1 #REF! #REF!

DIBULATKAN #REF! #REF!
Terbilang :
Empat Ratus Tujuh Puluh Empat Juta Enam Ratus Tujuh Belas Ribu Tiga Ratus Tujuh Puluh Rupiah
Catatan :
1. Kelebihan biaya ditanggung oleh penerima bantuan Perbaikan Rumah (swadaya)
2. Kepala Keluarga (KK) yang mempunyai kepemilikan rumah lebih dari satu, maka bantuan diberikan hanya untuk satu rumah dengan nilai sesuai ketentuan
3. Apabila Kepala Keluarga meninggal dunia, maka ahli warisnya hanya berhak mendapat bantuan stimulan perbaikan atas satu rumah
Mengetahui, ..................., Januari 2019

FASILITATOR KELOMPOK MASYARAKAT
(............................................)
(............................................)
Menyetujui
PPK BPBD KABUPATEN LOMBOK UTARA
(MUHADI, SH)
TABEL PERHITUNGAN VOLUME PONDASI BATU KALI
RUMAH T 36 KONVENSIONAL
NO. PONDASI BATU KALI PERHITUNGAN VOLUME
BLOK DELATASI SKET ( PBK-1 ) JUMLAH P L.a L.b T VOLUME KET.
(m) (m) (m) (m) ( m3 )
I I 1. Galian Tanah 1 32.250 0.90 0.80 0.80 21.930
2. Timbunan / urugan Kem 1 32.250 0.30 0.80 0.80 14.190 pas. Batu kali
1 32.250 0.90 0.80 0.80 21.930 galian
7.740
3. Urugan pasir 1 32.250 0.80 - 0.10 2.580
4. Aanstamping 1 32.250 0.80 - 0.20 5.160
5. Lantai Kerja 1 0.000 0.00 - 0.00 -
6. Pas. Batu Kali 1 32.250 0.30 0.60 0.50 7.256
Total M3
Galian Tanah 21.930
Timbunan Kembal 7.740
Urugan Pasir 2.580
Aanstamping 5.160
Lantai kerja -
Pas. Batu Kali 7.256
HARGA UPAH DAN BAHAN "UD. Galang"
NO ITEM PEKERJAAN SAT HARGA SATUAN

A Bahan
1 Batu belah / Pondasi m3 Rp 150,000.00
2 Kerikil (Maks 30 mm) 0,5 - 1 cm m3 Rp 337,500.00
3
3 Pasir beton m Rp 140,000.00
4 Pasir pasang m3 Rp 325,000.00
5 Pasir urug m3 Rp 200,000.00
6 Semen portland Zak Rp 60,000.00
7 Conblok (tebal 6 cm) Bh Rp 80,000.00
8 Tanah timbun m3 Rp 87,000.00
9 Bata merah Bh Rp 600.00
10 Air Liter Rp 5.00
Minyak Bekisting Rp 3,000.00
11 Buis beton, tinggi 0,5 m Bh Rp 110,000.00
12 Kayu kelas I (merbau) m3 Rp 10,500,000.00
13 Kayu kelas II m3 Rp 4,000,000.00
14 Kayu kelas II papan m3 Rp 2,500,000.00
15 Kayu kelas II balok m3 Rp 2,250,000.00
Kayu kelas III m3 Rp 3,500,000.00
16 Kayu balok 5/7 m3 Rp 4,250,000.00
17 Kayu papan 3/20 m3 Rp 4,250,000.00
18 Kayu papan 2/20 m3 Rp 10,500,000.00
19 Kayu list m' Rp 18,000.00
20 Dolken (4 m) Btg Rp 25,000.00
21 Triplek 4 mm Lbr Rp 80,000.00
Plywood 9 mm Lbr Rp 95,000.00
22 Lem kayu Kg Rp 45,000.00
23 Paku beton / kotak Kg Rp 10,000.00
24 Paku list Kg Rp 18,000.00
25 Paku reng Kg Rp 18,000.00
26 Paku seng Kg Rp 40,000.00
27 Paku 2" - 3" Kg Rp 18,000.00
28 Paku biasa Kg Rp 18,000.00
29 Paku triplek Kg Rp 18,000.00
30 Besi Ø 12 Btg Rp 92,500.00
31 Besi Ø 8 Btg Rp 59,250.00
32 Besi Ø 6 Btg Rp 35,000.00
33 Besi Angkur Ls Rp 448,000.00
34 Kawat bendrat Kg Rp 28,000.00
35 Eternit Lbr Rp 15,000.00
36 Kalsiboard 1200 x 2400 (3 mm) Lbr Rp 55,000.00
37 Kalsi screw CE Bh Rp 350.00
38 Kalsi kompon IN-F @20 Kg Zak Rp 60,000.00
39 Kalsi tape Roll Rp 10,000.00
40 Cat dasar tembok Kg Rp 9,250.00
41 Cat penutup tembok Kg Rp 15,000.00
42 Plamir Kg Rp 3,000.00
43 Atap metal (Spandek) Lbr Rp 38,000.00
44 Bubungan seng Lbr Rp 71,000.00
45 Pipa PVC 1/2" Btg
46 Pipa PVC 1" Btg Rp 18,000.00
47 Pipa PVC 2" Btg Rp 24,000.00
48 Pipa PVC 3" Btg Rp 31,000.00
49 Pipa PVC 4" Btg Rp 52,000.00
50 Kaca 3 mm m2 Rp 75,000.00
51 Perlengkapan %
52 Kunci tanam union 2 stag Bh Rp 85,000.00
53 Kunci tanam union 1 stag Bh Rp 70,000.00
54 Gerendel Bh Rp 10,000.00
55 Engsel kupu-kupu Bh Rp 25,000.00
56 Engsel nylon Bh Rp 11,000.00
57 Hak angin Bh Rp 8,000.00
58 Closet jongkok (Porselen) Unit Rp 110,000.00
59 Bak Mandi (Fiberglass) Unit Rp 200,000.00
60 Floor drain Bh Rp 15,000.00
61 Baja ringan + atap m2 Rp 185,000.00
Ls (Ukuran 6x6 & 5x7) Rp 10,500,000.00
Canal C-75 35 btg Rp 2,975,000.00
Reng 15 btg Rp 600,000.00
Spandek 5 m 16 lbr Rp 2,800,000.00
Baut Canal (1000) 1 ktk Rp 400,000.00
Baut Spandek (500) 1 ktk Rp 200,000.00
Lisplank 3 meter 5 lbr Rp 525,000.00
Bumbungan 4 m 2 lbr Rp 280,000.00
Ongkos pasang ls Rp 2,720,000.00
62 Kran Air 1/2" Bh Rp 25,000.00

63 Sealtape Bh
64 Kusen pintu kayu lokal Unit Rp 350,000.00
65 Kusen jendela kayu lokal Unit Rp 300,000.00
66 Daun pintu kayu lokal Unit Rp 400,000.00
67 Daun jendela kayu lokal + kaca Unit Rp 300,000.00
68 Pintu kamar mandi (PVC) Unit Rp 240,000.00
69 Jendela kamar mandi Unit
70 C-75, 0,8 m' Rp 13,333.33
71 C-75, 0,6 m'
72 Baut (Screw driver) Bh
73 Dynabolt Bh
74 Reng m'
75 Talang Jurai m'
76 Fitting lampu Bh
77 Saklar tunggal Bh
78 Saklar ganda Bh
79 Stop kontak Bh
80 Sekring box 1 lubang Unit
81 MCB 4 A Unit
B Upah
1 Mandor OH Rp 105,000.00
2 Kepala tukang besi OH Rp 100,000.00
3 Kepala tukang kayu OH Rp 100,000.00
4 Tukang gali OH Rp 110,000.00
5 Tukang kayu OH Rp 110,000.00
6 Tukang batu OH Rp 110,000.00
7 Tukang besi Rp 110,000.00
8 Tukang cat OH Rp 110,000.00
9 Tukang listrik OH Rp 110,000.00
10 Tukang ledeng OH Rp 110,000.00
11 Pekerja OH Rp 75,000.00
DAFTAR HARGA SATUAN
HARGA SATUAN
NO ITEM PEKERJAAN SAT
SURVEY - 1 SURVEY - 2 TERPAKAI
A UPAH
1 Pekerja OH 80,000 80,000 80,000
2 Tukang OH 100,000 100,000 100,000
B BAHAN
1 Pasir urug m3 78,000 78,000 78,000
2 Tanah Urug m3 67,000 67,000 67,000
3 Batu Belah m3 163,000 165,000 163,000
4 Pasir pasang m3 150,000 145,000 145,000
5 Bata merah bh 750 750 750
6 Kerikil Pecah 1/2 m3 350,000 320,000 320,000
7 Semen portland zak 65,000 62,000 62,000
8 Paku 2" - 3" kg 20,000 20,000 20,000
9 Besi Ø 12 ljr 120,000 120,000 120,000
10 Besi Ø 8 ljr 54,000 56,000 54,000
11 Kawat bendrat kg 20,000 20,000 20,000
12 Kalsiboard 1200 x 2400 lbr 65,000 65,000 65,000
13 Kalsi screw CE bh 150 150 150
14 Kalsi kompon IN-F @20 Kg kg 25,000 25,000 25,000
15 Kalsi tape kg 20,000 20,000 20,000
16 Air ltr 200 200 200
17 Minyak Bekisting ltr 3,000 1,500 1,500
18 Balok Kayu kelas III m3 3,000,000 2,750,000 2,750,000
19 Papan Kayu Kls III m3 3,000,000 2,750,000 2,750,000
20 Balok Kayu kelas II m3 5,000,000 4,500,000 4,500,000
21 Triplek 6 mm lbr 150,000 150,000 150,000
22 Steger Bambu (4 m) btg 5,000 5,000 5,000
23 C - 75, 0.75 m 14,500 14,250 14,250
24 C - 75, 0.6 m 12,500 13,000 12,500
25 Baut (Srew driver) Bh 200 200 200
26 Dynabolt Bh 5,000 5,000 5,000
27 Reng m 7,000 7,000 7,000
28 Spandek 0,3 mm m 40,000 40,000 40,000
29 Bubungan Spandek 0,3 mm m 25,000 25,000 25,000
30 Kalsiplank 0,8 x 20 m 20,000 22,000 20,000
31 Kusen Pintu Kayu Lokal Bh 300,000 300,000 300,000
32 Kusen Jendela Kayu Lokal Bh 250,000 250,000 250,000
33 Daun Pintu Lapis Double Triplek 3 mm Bh 400,000 400,000 400,000
34 Daun Jendela Kaca 3 mm Bh 250,000 250,000 250,000
35 Kunci Pintu Bh 85,000 85,000 85,000
36 Engsel Pintu Psg 25,000 25,000 25,000
37 Engsel Jendela Psg 15,000 15,000 15,000
38 Grendel Jendela Bh 10,000 10,000 10,000
39 Haag Angin Bh 5,000 5,000 5,000
HITUNGAN VOLUME RUMAH RIKO TYPE (5 m x 7 m)
P L T
NO ITEM PEKERJAAN Jumlah LUAS VOLUME SAT
(m) (m) (m)
A. PEKERJAAN PERSIAPAN
1 Uitzet Bouwplank 1 12 12 m
B PEKERJAAN TANAH
1 Galian tanah 0.7 0.7 0.6 9 2.646 m3
2.7 0.7 0.4 12 9.072 m3
11.718 m3
2 Urugan Pasir Bawah Pondasi dan Lantai 36 0.7 0.05 1 1.26 m3

3.2 3.2 0.05 4 2.048 m3
3.308 m3
3 Urugan Tanah Peninggian Lantai 3.2 3.2 0.17 4 6.9632 m3

6.9632 m3
1 Pasangan Batu Belah (1 SP : 5 PS) 0.45 0.5 0.7 9 1.4175 m3
0.4 0.3 2.7 12 3.888 m3
5.3055 m3
2 Pasangan Aanstamping 36 0.7 0.15 1 3.78 m3
3 Pasangan Dinding Bata Merah 1/2 Bata (1 SP: 5 PS ) 22.195 m2

- Dinding 20.1 0.8 11.75 0.8 25.48 m2
- Opening pintu ( 0,9 x 2 m) 0.9 0.8 -4 -2.88 m2
- Skur sisi bata saja 0.3 0.15 -18 -0.405 m2
4 Plesteran Dinding (1 SP : 5 PP) 22.195 2 44.39 m2
5 Acian PC 31.8425 m2
- Dinding 0 2 0 m2
- Lantai 2.35 3.35 2 2.35 6.85 31.8425 m2
6 Pasang Dinding Partisi Kalsiboard 60.2545 m2

- Dinding 2.02 3.35 6 2.02 11.75 64.337 m2
- Opening pintu ( 0,9 x 2,35 m) 0.9 1.2 -4 -4.32 m2
- Kusen Jendela 1.15 1.2 -3 -4.14 m2
- Skur sisi bata saja 0.3 0.15 0 0 m2
- Pekerjaan Gunung-Gunung 5.15 0.85 2 4.3775 m2
D PEKERJAAN COOR BETON

1 Coor Sloof 15/20 (1Sp:2Ps:Kr) 36 0.15 0.2 1 1.08 m3
2 Coor Kolom Utama 15/15 (1Sp:2Ps:3Kr) 2.85 0.15 0.15 9 0.58 m3
3 Coor Balok Ringbalk 15/18 (1Sp:2Ps:3Kr) 36 0.15 0.18 1 0.97 m3
4 Coor Skur (1Sp:2Ps:3Kr) 0.3 0.15 0.15 47 0.32 m3
5 Pekerjaan Rabat Beton 2.2 3.2 0.08 4 2.25 m3
E PEMBESIAN
1 SLOOF 15X20
- Diameter 12 mm 23.6 48.8 86.4 158.8 140.9763 kg
- Diameter 8 mm 0.6 240 144 56.81664 kg
2 KOLOM 15X15
- Diameter 12 mm 4.15 4 9 149.4 132.6313 kg
- Diameter 8 mm 0.5 171 85.5 33.73488 kg
3 RING BALOK 15X18

- Diameter 12 mm 23.6 48.8 86.4 158.8 140.9763 kg
- Diameter 8 mm 0.58 240 139.2 54.92275 kg
4 SKUR 135 119.8476 kg
- Skur Bawah Diameter 12 mm 1 2 18 36 31.95936 kg
- Skur Atas Diameter 12 mm 1 2 24 48 42.61248 kg
- Angkur Sloof 1 33 33 29.29608 kg
- Angkur Tembok 0.5 2 18 18 15.97968 kg
F BEGISTING pakai 2 x
- Sloof 15 x 20 36 0.4 1 7.2 m2
- Kolom 15 x 15 2.85 0.6 9 7.695 m2
- Ring Balok 15 x 18 36 0.51 1 9.18 m2
- Skur 0.3 0.3 42 1.89 m2
G PEKERJAAN KAYU
1 Kusen Pintu Kayu Lokal 3 4 Unit
2 Kusen Jendela Kayu Lokal 3 3 Unit
3 Daun Pintu Lapis Double Triplek 3 mm 3 3 Unit
4 Daun Jendela Kaca 3 mm 6 6 Unit
5 Kunci Pintu 3 3 Bh
6 Engsel Pintu 3 3 Psg
7 Engsel Jendela 6 6 Psg
8 Grendel Jendela 6 6 Bh
9 Haag Angin 6 6 Bh
H PEKERJAAN ATAP
1 Pekerjaan Rangka Atap Baja Ringan + Penutup Atap Spandek 0,3 mm 8.6 8 68.8 m2
2 Bubungan Spandek 0,3 mm 8.6 8.6 m
3 Pekerjaan Lisplank Kalsiplank 0,8 x 20 25.2 2 50.4 m
I ADMINISTRASI DAN PELAPORAN

1 Administrasi Tahap I 1 1 keg.
2 Administrasi Tahap II 1 1 keg.
3 Administrasi Tahap III 1 1 keg.
HITUNGAN VOLUME RUMAH RIKO TYPE (6 m x 6 m)
NO ITEM PEKERJAAN P L T Jumlah LUAS VOLUME SAT

(m) (m) (m)
1 Uitzet Bouwplank 1 12 12 m
B PEKERJAAN TANAH
1 Galian tanah 0.7 0.7 36 17.64 m3
17.64 m3
2 Urugan Pasir Bawah Pondasi dan Lantai 36 0.7 0.05 1 1.26 m3

2.85 2.85 0.05 2 0.703875 2.406125 m3
3.666125 m3
3 Urugan Tanah Peninggian Lantai 2.85 2.85 0.17 2 2.393175 3.380825 m3

3.380825 m3
1 Pasangan Batu Belah (1 SP : 5 PS) 0.45 0.6 3 12 9.72 m3
9.72 m3
2 Pasangan Aanstamping 36 0.7 0.2 1 5.04 m3
3 Pasangan Dinding Bata Merah 1/2 Bata (1 SP: 5 PS ) 80.9475 m2

- Dinding 2.85 2.85 11 89.3475 m2
- Opening pintu ( 0,9 x 2,35 m) 0.9 2 3 5.4 m2
- jendela (1.5mX 0.5m) 0.5 1.5 4 3 m2
4 Plesteran Dinding (1 SP : 5 PP) 80.9475 2 161.895 m2
5 Acian PC 32.49 m2
- Dinding 0 2 0 m2
- Lantai 2.85 2.85 4.35 2.85 3.8475 32.49 m2
6 Pasang Dinding Kalsiboard 4.45875 m2

- Pekerjaan Gunung-Gunung 6.15 0.725 2 4.45875 m2
D PEKERJAAN COOR BETON 2.36 m3

1 Coor Sloof 15/20 (1Sp:2Ps:Kr) 36 0.15 0.2 1 1.08 m3
2 Coor Kolom Utama 15/15 (1Sp:2Ps:3Kr) 2.85 0.15 0.15 9 0.58 m3
3 Coor Balok Ringbalk 15/13 (1Sp:2Ps:3Kr) 36 0.13 0.15 1 0.70 m3
4 Pekerjaan Rabat Beton 2.2 3.2 0.08 4 2.25 m3
E PEMBESIAN
1 SLOOF 15X20
1 Diameter 12 mm 147.0131 kg
Diameter 12 mm 7 4 3 84 74.57184 kg
Diameter 12 mm 6.2 4 2 49.6 44.0329 kg
Diameter 12 mm 4 4 2 32 28.40832 kg
Diameter 8 mm 0.56 39 5 109.2 43.08595 kg
Diameter 8 mm 0.56 19 2 21.28 8.396237 kg
2 KOLOM 15X15
1 Diameter 12 mm 4 4 9 144 127.8374 kg
2 Diameter 8 mm 0.46 171 78.66 31.03609 kg
3 RING BALOK 15X13

Diameter 12 mm 7 4 3 84 74.57184 kg
Diameter 12 mm 6.2 4 2 49.6 44.0329 kg
Diameter 12 mm 4 4 2 32 28.40832 kg
Diameter 8 mm 0.42 39 5 81.9 32.31446 kg
Diameter 8 mm 0.42 19 2 15.96 6.297178 kg
4 ANGKUR BESI Ø 8 MM 37.75 14.89464 kg

- Diameter 8 mm 1 33 33 13.02048 kg
- Diameter 8 mm 0.5 11 2 4.75 4.75 1.87416 kg
a Sloof 15 x 20 36 0.4 1 7.2 m2
b Kolom 15 x 15 2.85 0.6 9 7.695 m2
c Ring Balok 13 x 15 36 0.43 1 7.74 m2
G PEKERJAAN KAYU
1 Kusen Pintu Kayu Lokal 3 3 Unit
2 Kusen Jendela Kayu Lokal 4 4 Unit
3 Daun Pintu Lapis Double Triplek 3 mm 3 3 Unit
4 Daun Jendela Kaca 3 mm 4 4 Unit
5 Kunci Pintu 3 3 Bh
6 Engsel Pintu 3 3 Psg
7 Engsel Jendela 4 4 Psg
8 Grendel Jendela 4 4 Bh
9 Haag Angin 8 8 Bh
H PEKERJAAN ATAP
1 Pekerjaan Rangka Atap Baja Ringan + Penutup Atap Spandek 0,3 mm 7.6 9 68.4 m2
2 Bubungan Spandek 0,3 mm 7.6 7.6 m
3 Pekerjaan Lisplank Kalsiplank 0,8 x 20 24.2 2 48.4 m

1 Administrasi 1 1 keg.
NO ITEM PEKERJAAN REFF
0.00
0.00
0.00
0.00
0.00 17 Pekerjaan Plafond 1
0.00
0.00
0.00
0.00 18 Pekerjaan Atap 1
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 21 Pekerjaan Listrik 1
0.00
0 0.00
0.00
0.00
0.00
0 0.00
0.00
0.00
0.00
0.00
12.6 0.00
6.88275 0.00 0.602240625
0.00
0.00
0 0.00
0.00
0.00
0.00
0 0.00
0.00
0.00
0.00
3.303125 0.00 15.903125
#REF! 0.00 #REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VOLUME VOLUME SAT
TERPAKAI
#REF! #REF! m2
#REF! #REF! m2
0 0 titik
ANALISA HARGA SATUAN
NO URAIAN PEKERJAAN RINCIAN ITEM KODE ANALISA VOLUME KOEFISIEN KEBUTUHAN BAHAN SAT HARGA SATUAN HARGA SAT. PEKERJAAN
A PEKERJAAN PERSIAPAN
1 Uitzet Bouwplank 12.00 m3 Rp 73,400.00
a Pekerja 0.1 1.20 OH Rp 80,000.00 Rp 8,000.00
b Tukang 0.1 1.20 OH Rp 100,000.00 Rp 10,000.00
3
c Balok Kayu kelas III 0.01 0.12 m Rp 2,750,000.00 Rp 27,500.00
d Paku 2" - 3" 0.02 0.24 Kg Rp 20,000.00 Rp 400.00
3
e Papan Kayu Kls III 0.01 0.12 m Rp 2,750,000.00 Rp 27,500.00
B PEKERJAAN TANAH
1 Galian Tanah 11.72 m3 Rp 60,000.00
a Pekerja 0.75 8.79 OH Rp 80,000.00 Rp 60,000.00
2 Urugan Pasir Bawah Pondasi dan Lantai 3.31 m3 Rp 117,600.00

a Pekerja 0.3 0.99 OH Rp 80,000.00 Rp 24,000.00
3 Timbunan Tanah Peninggi Lantai 6.96 m3 Rp 104,400.00
a Pekerja 0.3 2.089 OH Rp 80,000.00 Rp 24,000.00
b Tanah Urug 1.2 8.356 m3 Rp 67,000.00 Rp 80,400.00
1 Pasangan Batu Belah (1 SP : 5 PS) 5.31 m3 Rp 637,540.00
a Pekerja 1.5 7.96 OH Rp 80,000.00 Rp 120,000.00
b Tukang 0.75 3.98 OH Rp 100,000.00 Rp 75,000.00
3
c Batu Belah 1.2 6.37 m Rp 163,000.00 Rp 195,600.00
d Semen portland 2.72 14.43 zak Rp 62,000.00 Rp 168,640.00
2 Anstamping 3.78 Rp 330,696.00

a Pekerja 0.78 2.95 oh Rp 80,000.00 Rp 62,400.00
b Tukang 0.39 1.47 oh Rp 100,000.00 Rp 39,000.00
c Batu Belah 1.2 4.54 m3 Rp 163,000.00 Rp 195,600.00
d Pasir urug 0.432 1.63 m3 Rp 78,000.00 Rp 33,696.00
3 Pasangan Dinding Batu Bata (1 SP : 5 PS) 22.20 m2 Rp 163,753.20

a Pekerja 0.3 6.66 OH Rp 80,000.00 Rp 24,000.00
b Tukang 0.1 2.22 OH Rp 100,000.00 Rp 10,000.00
3
e Pasir pasang 0.45 9.99 m Rp 145,000.00 Rp 65,250.00
2
4 Plesteran 1 SP : 5 PP 44.39 m Rp 49,198.16
a Pekerja 0.3 13.32 OH Rp 80,000.00 Rp 24,000.00
b Tukang 0.15 6.66 OH Rp 100,000.00 Rp 15,000.00
c Semen portland 0.10368 4.60 zak Rp 62,000.00 Rp 6,428.16
d Pasir pasang 0.026 1.15 m3 Rp 145,000.00 Rp 3,770.00
5 Acian Pc 31.84 m2 Rp 30,030.00

a Pekerja 0.2 6.37 OH Rp 80,000.00 Rp 16,000.00
b Tukang 0.1 3.18 OH Rp 100,000.00 Rp 10,000.00
6 Rangka Dinding+Kalsiboard+Gunungan 60.25 m2 Rp 97,420.00

a Pekerja 0.1 6.03 OH Rp 80,000.00 Rp 8,000.00
b Tukang 0.3 18.08 OH Rp 100,000.00 Rp 30,000.00
c Kalsiboard 1200 x 2400 0.4 24.10 Lbr Rp 65,000.00 Rp 26,000.00
d Kalsi screw CE 12 723.05 Bh Rp 150.00 Rp 1,800.00
e Kalsi kompon IN-F @20 Kg 0.06 3.62 Zak Rp 25,000.00 Rp 1,500.00
f Kalsi tape 0.12 7.23 Roll Rp 20,000.00 Rp 2,400.00
g Balok Kayu kelas III 0.01008 0.61 m Rp 2,750,000.00 Rp 27,720.00
D PEKERJAAN BETON
1 Membuat 1 m3 beton, 1 Pc : 2 Ps : 3 Kr, K-175 2.95 m3 Rp 886,365.40
a Semen portland 6.520 19.21 zak Rp 62,000.00 Rp 404,240.00
b Pasir pasang 0.543 1.60 m3 Rp 145,000.00 Rp 78,714.29
c Kerikil Pecah 1/2 0.762 2.25 m3 Rp 320,000.00 Rp 243,911.11
d Tukang 0.275 0.81 OH Rp 100,000.00 Rp 27,500.00
e Pekerja 1.650 4.86 OH Rp 80,000.00 Rp 132,000.00
2 Pekerjaan Rabat Beton 2.25 m3 Rp 820,626.32

a Pekerja 1.650 3.72 OH Rp 80,000.00 Rp 132,000.00
b Tukang 0.275 0.62 OH Rp 100,000.00 Rp 27,500.00
e Kerikil Pecah 1/2 0.761 1.71 m3 Rp 320,000.00 Rp 243,437.04
f Air 200.000 450.56 Liter Rp 200.00 Rp 40,000.00
E PEMBESIAN
Pembesian 1 kg dengan besi polos atau besi ulir 534.43 Rp 13,387.52
a Pekerja 0.07 3.74 OH Rp 80,000.00 Rp 560.00
b Tukang 0.07 3.74 OH Rp 100,000.00 Rp 700.00
c Besi Ø 12 10.5 52.68 ljr Rp 120,000.00 Rp 11,827.52
d Kawat bendrat 0.15 8.02 kg Rp 20,000.00 Rp 300.00
145.47 Rp 13,535.36
a Pekerja 0.07 1.02 OH Rp 80,000.00 Rp 560.00
b Tukang 0.07 1.02 OH Rp 100,000.00 Rp 700.00
c Besi Ø 8 10.5 32.26 ljr Rp 54,000.00 Rp 11,975.36
F BEGISTING 2 X PAKAI
1 Sloof 15/20 7.20 M2 Rp 211,800.00
a Pekerja 0.52 3.74 OH Rp 80,000.00 Rp 41,600.00
b Tukang 0.26 1.87 OH Rp 100,000.00 Rp 26,000.00
c Papan Kayu Kls III 0.045 0.32 m3 Rp 2,750,000.00 Rp 123,750.00
d Balok Kayu kelas III 0.0052 0.04 m3 Rp 2,750,000.00 Rp 14,300.00
e Paku 2" - 3" 0.3 2.16 kg Rp 20,000.00 Rp 6,000.00
f Minyak Bekisting 0.1 0.72 ltr Rp 1,500.00 Rp 150.00
2 Kolom Utama 15/15 7.70 M2 Rp 266,600.00
a Pekerja 0.66 5.08 OH Rp 80,000.00 Rp 52,800.00
b Tukang 0.33 2.54 OH Rp 100,000.00 Rp 33,000.00
c Balok Kayu kelas III 0.04 0.31 m3 Rp 2,750,000.00 Rp 110,000.00
d Paku 2" - 3" 0.4 3.08 kg Rp 20,000.00 Rp 8,000.00
e Minyak Bekisting 0.2 1.54 ltr Rp 1,500.00 Rp 300.00
g Triplek 6 mm 0.35 2.69 lbr Rp 150,000.00 Rp 52,500.00
h Steger Bambu (4 m) 2 15.39 btg Rp 5,000.00 Rp 10,000.00
3 Ringbalk 12/15 9.18 M2 Rp 266,600.00
a Pekerja 0.66 6.06 OH Rp 80,000.00 Rp 52,800.00
b Tukang 0.33 3.03 OH Rp 100,000.00 Rp 33,000.00
d Paku 2" - 3" 0.4 3.67 kg Rp 20,000.00 Rp 8,000.00
g Triplek 6 mm 0.35 3.21 lbr Rp 150,000.00 Rp 52,500.00
4 SKUR 1.89 M2 Rp 211,800.00

a Pekerja 0.52 0.98 OH Rp 80,000.00 Rp 41,600.00
b Tukang 0.26 0.49 OH Rp 100,000.00 Rp 26,000.00
e Paku 2" - 3" 0.3 0.57 kg Rp 20,000.00 Rp 6,000.00
G PEKERJAAN KAYU
1 Kusen Pintu Kayu Lokal a Kusen Pintu Kayu Lokal Ls 4.00 1 4.00 Unit Rp 300,000.00 Rp 300,000.00
2 Kusen Jendela Kayu Lokal b Kusen Jendela Kayu Lokal Ls 3.00 1 3.00 Unit Rp 250,000.00 Rp 250,000.00
3 Daun Pintu Lapis Double Triplek 3 mm c Daun Pintu Lapis Double Triplek 3 m Ls 3.00 1 3.00 Unit Rp 400,000.00 Rp 400,000.00
4 Daun Jendela Kaca 3 mm d Daun Jendela Kaca 3 mm Ls 6.00 1 6.00 Unit Rp 250,000.00 Rp 250,000.00
5 Kunci Pintu e Kunci Pintu Ls 3.00 1 3.00 Bh Rp 85,000.00 Rp 85,000.00
6 Engsel Pintu f Engsel Pintu Ls 3.00 1 3.00 Psg Rp 25,000.00 Rp 25,000.00
7 Engsel Jendela g Engsel Jendela Ls 6.00 1 6.00 Psg Rp 15,000.00 Rp 15,000.00
8 Grendel Jendela h Grendel Jendela Ls 6.00 1 6.00 Bh Rp 10,000.00 Rp 10,000.00
9 Haag Angin i Haag Angin Ls 6.00 1 6.00 Bh Rp 5,000.00 Rp 5,000.00
H PEKERJAAN ATAP 68.80 m2 Rp 203,075.00

1 Pekerjaan Rangka Baja Ringan + Penutup Atap a Pekerja 0.20 13.76 OH Rp 80,000.00 Rp 16,000.00
b Tukang 0.45 30.96 OH Rp 100,000.00 Rp 45,000.00
c C - 75, 0.75 3.50 240.8 m Rp 14,250.00 Rp 49,875.00
d Baut (Srew driver) 10.00 688 bh Rp 200.00 Rp 2,000.00
e Dynabolt 1.00 68.8 bh Rp 5,000.00 Rp 5,000.00
f Reng 3.60 247.68 m Rp 7,000.00 Rp 25,200.00
g Spandek 0,3 mm 1.50 103.2 m Rp 40,000.00 Rp 60,000.00
8.60 Rp 69,250.00
2 Pekerjaan Bubungan Spandek a Pekerja 0.20 1.72 OH Rp 80,000.00 Rp 16,000.00
b Tukang 0.25 2.15 OH Rp 100,000.00 Rp 25,000.00
c Bubungan Spandek 0,3 mm 1.05 9.03 m Rp 25,000.00 Rp 26,250.00
50.40 Rp 70,000.00
3 Pekerjaan Lisplank Kalsiplank 0,8 x 20 a Pekerja 0.20 10.08 OH Rp 80,000.00 Rp 16,000.00
b Tukang 0.30 15.12 OH Rp 100,000.00 Rp 30,000.00
c Kalsiplank 0,8 x 20 1.10 55.44 m Rp 20,000.00 Rp 22,000.00
ANALISA HARGA SATUAN
NO URAIAN PEKERJAAN RINCIAN ITEM KODE ANALISA VOLUME KOEFISIEN KEBUTUHAN BAHAN SAT HARGA SATUAN HARGA SAT. PEKERJAAN
1 Uitzet Bouwplank 12.00 m m3 Rp 73,400.00
a Pekerja 0.1 1.20 OH Rp 80,000.00 Rp 8,000.00
b Tukang 0.1 1.20 OH Rp 100,000.00 Rp 10,000.00
3
c Balok Kayu kelas III 0.01 0.12 m Rp 2,750,000.00 Rp 27,500.00
d Paku 2" - 3" 0.02 0.24 Kg Rp 20,000.00 Rp 400.00
3
e Papan Kayu Kls III 0.01 0.12 m Rp 2,750,000.00 Rp 27,500.00
B PEKERJAAN TANAH
1 Galian tanah 17.64 m3 m3 Rp 60,000.00
a Pekerja 0.75 13.23 OH Rp 80,000.00 Rp 60,000.00
3
2 Urugan Pasir Bawah Pondasi dan Lantai 1.26 m3 m Rp 117,600.00
a Pekerja 0.3 0.38 OH Rp 80,000.00 Rp 24,000.00
3
b Pasir urug 1.2 1.51 m Rp 78,000.00 Rp 93,600.00
3
3 Urugan Tanah Peninggian Lantai 3.38 m3 m Rp 104,400.00
a Pekerja 0.3 1.014 OH Rp 80,000.00 Rp 24,000.00
b Tanah Urug 1.2 4.057 m3 Rp 67,000.00 Rp 80,400.00
1 Pasangan Batu Belah (1 SP : 5 PS) 9.72 m3 m3 Rp 637,540.00
a Pekerja 1.5 14.58 OH Rp 80,000.00 Rp 120,000.00
b Tukang 0.75 7.29 OH Rp 100,000.00 Rp 75,000.00
2 Pasangan Aanstamping 5.04 m3 Rp 330,696.00

a Pekerja 0.78 3.93 oh Rp 80,000.00 Rp 62,400.00
b Tukang 0.39 1.97 oh Rp 100,000.00 Rp 39,000.00
d Pasir urug 0.432 2.18 m3 Rp 78,000.00 Rp 33,696.00
3 Pasangan Dinding Bata Merah 1/2 Bata (1 SP: 5 PS ) 80.95 m2 m2 Rp 105,028.20

a Pekerja 0.3 24.28 OH Rp 80,000.00 Rp 24,000.00
b Tukang 0.1 8.09 OH Rp 100,000.00 Rp 10,000.00
4 Plesteran Dinding (1 SP : 5 PP) 161.90 m2 m2 Rp 49,198.16

a Pekerja 0.3 48.57 OH Rp 80,000.00 Rp 24,000.00
b Tukang 0.15 24.28 OH Rp 100,000.00 Rp 15,000.00
2
5 Acian PC 32.49 m2 m Rp 30,030.00
a Pekerja 0.2 6.50 OH Rp 80,000.00 Rp 16,000.00
b Tukang 0.1 3.25 OH Rp 100,000.00 Rp 10,000.00
6 Pasang Dinding Kalsiboard 4.46 m2 m2 Rp 97,420.00

a Pekerja 0.1 0.45 OH Rp 80,000.00 Rp 8,000.00
b Tukang 0.3 1.34 OH Rp 100,000.00 Rp 30,000.00
c Kalsiboard 1200 x 2400 0.4 1.78 Lbr Rp 65,000.00 Rp 26,000.00
d Kalsi screw CE 12 53.51 Bh Rp 150.00 Rp 1,800.00
e Kalsi kompon IN-F @20 Kg 0.06 0.27 Zak Rp 25,000.00 Rp 1,500.00
f Kalsi tape 0.12 0.54 Roll Rp 20,000.00 Rp 2,400.00
g Balok Kayu kelas III 0.01008 0.04 m Rp 2,750,000.00 Rp 27,720.00
1 Coor Sloof 15/20 (1Sp:2Ps:Kr) 1.08 m3 m3 Rp 886,365.40
d Tukang 0.275 0.30 OH Rp 100,000.00 Rp 27,500.00
e Pekerja 1.650 1.78 OH Rp 80,000.00 Rp 132,000.00
2 Coor Kolom Utama 15/15 (1Sp:2Ps:3Kr) 0.58 m3 m3 Rp 886,365.40

d Tukang 0.275 0.16 OH Rp 100,000.00 Rp 27,500.00
e Pekerja 1.650 0.95 OH Rp 80,000.00 Rp 132,000.00
3 Coor Balok Ringbalk 15/13 (1Sp:2Ps:3Kr) 0.70 m3 m3 Rp 886,365.40

d Tukang 0.275 0.19 OH Rp 100,000.00 Rp 27,500.00
e Pekerja 1.650 1.16 OH Rp 80,000.00 Rp 132,000.00
4 Pekerjaan Rabat Beton 2.25 m3 m3 Rp 820,626.32
a Pekerja 1.650 3.72 OH Rp 80,000.00 Rp 132,000.00
b Tukang 0.275 0.62 OH Rp 100,000.00 Rp 27,500.00
e Kerikil Pecah 1/2 0.761 1.71 m3 Rp 320,000.00 Rp 243,437.04
f Air 200.000 450.56 Liter Rp 200.00 Rp 40,000.00
E PEMBESIAN
1 SLOOF 15X20
Diameter 12 mm 147.01 kg Rp 13,387.52
a Pekerja 0.07 1.03 OH Rp 80,000.00 Rp 560.00
b Tukang 0.07 1.03 OH Rp 100,000.00 Rp 700.00
c Besi Ø 12 10.5 14.49 ljr Rp 120,000.00 Rp 11,827.52
Diameter 8 mm 51.48 kg Rp 13,535.36

a Pekerja 0.07 0.36 OH Rp 80,000.00 Rp 560.00
b Tukang 0.07 0.36 OH Rp 100,000.00 Rp 700.00
c Besi Ø 8 10.5 11.42 ljr Rp 54,000.00 Rp 11,975.36
2 KOLOM 15X15
Diameter 12 mm 127.84 kg Rp 13,387.52
a Pekerja 0.07 0.89 OH Rp 80,000.00 Rp 560.00
b Tukang 0.07 0.89 OH Rp 100,000.00 Rp 700.00
c Besi Ø 12 10.5 12.60 ljr Rp 120,000.00 Rp 11,827.52

a Pekerja 0.07 0.22 OH Rp 80,000.00 Rp 560.00
b Tukang 0.07 0.22 OH Rp 100,000.00 Rp 700.00
c Besi Ø 8 10.5 6.88 ljr Rp 54,000.00 Rp 11,975.36
3 RING BALOK 15X13

Diameter 12 mm 147.01 kg Rp 13,387.52
a Pekerja 0.07 1.03 OH Rp 80,000.00 Rp 560.00
b Tukang 0.07 1.03 OH Rp 100,000.00 Rp 700.00
c Besi Ø 12 10.5 14.49 ljr Rp 120,000.00 Rp 11,827.52

a Pekerja 0.07 0.27 OH Rp 80,000.00 Rp 560.00
b Tukang 0.07 0.27 OH Rp 100,000.00 Rp 700.00
c Besi Ø 8 10.5 8.56 ljr Rp 54,000.00 Rp 11,975.36
4 ANGKUR BESI Ø 8 MM 14.89 kg Rp 13,535.36

a Pekerja 0.07 0.10 OH Rp 80,000.00 Rp 560.00
b Tukang 0.07 0.10 OH Rp 100,000.00 Rp 700.00
c Besi Ø 8 10.5 3.30 ljr Rp 54,000.00 Rp 11,975.36
a Sloof 15 x 20 7.20 m2 Rp 154,050.00
a Pekerja 0.52 3.74 OH Rp 80,000.00 Rp 41,600.00
b Tukang 0.26 1.87 OH Rp 100,000.00 Rp 26,000.00
e Paku 2" - 3" 0.3 2.16 kg Rp 20,000.00 Rp 6,000.00
b Kolom 15 x 15 7.70 m2 Rp 280,100.00
a Pekerja 0.66 5.08 OH Rp 80,000.00 Rp 52,800.00
b Tukang 0.33 2.54 OH Rp 100,000.00 Rp 33,000.00
d Paku 2" - 3" 0.4 3.08 kg Rp 20,000.00 Rp 8,000.00
g Papan Kayu Kls III 0.024 0.18 lbr Rp 2,750,000.00 Rp 66,000.00
c Ring Balok 13 x 15 7.74 m2 Rp 280,100.00
a Pekerja 0.66 5.11 OH Rp 80,000.00 Rp 52,800.00
b Tukang 0.33 2.55 OH Rp 100,000.00 Rp 33,000.00
d Paku 2" - 3" 0.4 3.10 kg Rp 20,000.00 Rp 8,000.00
g Papan Kayu Kls III 0.024 0.19 lbr Rp 2,750,000.00 Rp 66,000.00
G PEKERJAAN KAYU
1 Kusen Pintu Kayu Lokal a Kusen Pintu Kayu Lokal Ls 3.00 Unit 3.00 Unit Rp 300,000.00 Rp 900,000.00
2 Kusen Jendela Kayu Lokal b Kusen Jendela Kayu Lokal Ls 4.00 Unit 4.00 Unit Rp 250,000.00 Rp 1,000,000.00
3 Daun Pintu Lapis Double Triplek 3 mm c Daun Pintu Lapis Double Triplek 3 Ls 3.00 Unit 3.00 Unit Rp 400,000.00 Rp 1,200,000.00
4 Daun Jendela Kaca 3 mm d Daun Jendela Kaca 3 mm Ls 4.00 Unit 4.00 Unit Rp 250,000.00 Rp 1,000,000.00
5 Kunci Pintu e Kunci Pintu Ls 3.00 Bh 3.00 Bh Rp 85,000.00 Rp 255,000.00
6 Engsel Pintu f Engsel Pintu Ls 3.00 Psg 3.00 Psg Rp 25,000.00 Rp 75,000.00
7 Engsel Jendela g Engsel Jendela Ls 4.00 Psg 4.00 Psg Rp 15,000.00 Rp 60,000.00
8 Grendel Jendela h Grendel Jendela Ls 4.00 Bh 4.00 Bh Rp 10,000.00 Rp 40,000.00
9 Haag Angin i Haag Angin Ls 8.00 Bh 8.00 Bh Rp 5,000.00 Rp 40,000.00
2
H PEKERJAAN ATAP 68.40 m2 m Rp 203,075.00
1 Pekerjaan Rangka Atap Baja Ringan + Penutup Atap a Pekerja 0.20 13.68 OH Rp 80,000.00 Rp 16,000.00
b Tukang 0.45 30.78 OH Rp 100,000.00 Rp 45,000.00
c C - 75, 0.75 3.50 239.4 m Rp 14,250.00 Rp 49,875.00
e Dynabolt 1.00 68.4 bh Rp 5,000.00 Rp 5,000.00
f Reng 3.60 246.24 m Rp 7,000.00 Rp 25,200.00
g Spandek 0,3 mm 1.50 102.6 m Rp 40,000.00 Rp 60,000.00
7.60 m Rp 69,250.00
2 Bubungan Spandek 0,3 mm a Pekerja 0.20 1.52 OH Rp 80,000.00 Rp 16,000.00
b Tukang 0.25 1.9 OH Rp 100,000.00 Rp 25,000.00
c Bubungan Spandek 0,3 mm 1.05 7.98 m Rp 25,000.00 Rp 26,250.00
48.40 m Rp 70,000.00
3 Pekerjaan Lisplank Kalsiplank 0,8 x 20 a Pekerja 0.20 9.68 OH Rp 80,000.00 Rp 16,000.00
b Tukang 0.30 14.52 OH Rp 100,000.00 Rp 30,000.00
c Kalsiplank 0,8 x 20 1.10 53.24 m Rp 20,000.00 Rp 22,000.00
I ADMINISTRASI DAN PELAPORAN Rp 100,000.00

1 Administrasi 1.00 keg. 1.00 keg. Rp 100,000.00 Rp 100,000.00
Rp 203,075.00
Rp 69,250.00
Rp 70,000.00
Rp 100,000.00
RENCANA ANGGARAN BIAYA STIMULAN PERBAIKAN RUMAH RIKO 5x7
RAB BSP
NAMA POKMAS : ………………………………

DUSUN : ……………………………..
DESA : …………………………….
KEGIATAN : PERBAIKAN RUMAH
SUMBER DANA : BSP
No. URAIAN PEKERJAAN KODE ANALISA VOLUME SAT HARGA SATUAN JUMLAH BOBOT
I PEMBANGUNAN RUMAH BDR

A PEKERJAAN PERSIAPAN #REF!
1 Uitzet Bouwplank 12.00 m Rp 73,400.00 Rp 880,800.00 1.39
Sub Total A Rp 880,800.00 1.39
B PEKERJAAN TANAH
1 Galian tanah 11.72 m3 Rp 60,000.00 Rp 703,080.00 1.11
2 Urugan Pasir Bawah Pondasi dan Lantai 3.31 m3 Rp 117,600.00 Rp 389,020.80 0.61
3 Urugan Tanah Peninggian Lantai 6.96 m3 Rp 104,400.00 Rp 726,958.08 1.14
Sub Total B Rp 1,819,058.88 2.86
1 Pasangan Batu Belah (1 SP : 5 PS) 5.31 m3 Rp 637,540.00 Rp 3,382,468.47 5.33
2 Pasangan Aanstamping 3.78 m3 Rp 330,696.00 Rp 1,250,030.88 1.97
3 Pasangan Dinding Batu bata (1 SP: 5 PS ) 22.20 m2 Rp 163,753.20 Rp 3,634,502.27 5.72
4 Plesteran 1SP:6PP 44.39 m2 Rp 49,198.16 Rp 2,183,906.32 3.44
5 Acian 31.84 m2 Rp 30,030.00 Rp 956,230.28 1.51
6 Pasang Dinding Partisi Kalsiboard 60.25 m2 Rp 97,420.00 Rp 5,869,993.39 9.24
Sub Total C Rp 17,277,131.61 27.20
D PEKERJAAN BETON
1 Coor Slooof 15/20 (1Sp:2Ps:Kr) 1.08 m3 Rp 886,365 Rp 957,274.63 1.51
2 Coor Kolom Utama 15/15 (1Sp:2Ps:3Kr) 0.58 m3 Rp 886,365 Rp 511,543.63 0.81
3 Coor Balok Ringbalk 15/18 (1Sp:2Ps:3Kr) 0.97 m3 Rp 886,365 Rp 861,547.17 1.36
4 Coor Skur (1Sp:2Ps:3Kr) 0.32 m3 Rp 886,365 Rp 281,199.42 0.44
5 Pekerjaan Rabat Beton 2.25 m3 Rp 820,626 Rp 1,848,706.98 2.91
Sub Total D Rp 4,460,271.83 7.02
E. PEMBESIAN
1 SLOOF 15X20
- Diameter 12 mm 140.98 kg Rp 13,388 Rp 1,887,323.01 2.97
- Diameter 8 mm 56.82 kg Rp 13,535 Rp 769,033.96 1.21
2 KOLOM 15X15
3 RING BALOK 15X18
4 SKUR Diameter 12 mm 119.85 kg Rp 13,388 Rp 1,604,462.26 2.53
Sub Total E Rp 9,123,760.54 14.36
F. BEGISTING pakai 2 x
1 - Sloof 15 x 20 7.20 m2 Rp 211,800 Rp 1,524,960.00 2.40
2 - Kolom 15 x 15 7.70 m2 Rp 266,600 Rp 2,051,487.00 3.23
3 - Ring Balok 15 x 18 9.18 m2 Rp 266,600 Rp 2,447,388.00 3.85
4 - Skur 1.89 m2 Rp 211,800 Rp 400,302.00 0.63
Sub Total F Rp 6,424,137.00 10.11
G PEKERJAAN KAYU
1 Kusen Pintu Kayu Lokal LS 4.00 Unit Rp 300,000.00 Rp 1,200,000.00 1.89
2 Kusen Jendela Kayu Lokal LS 3.00 Unit Rp 250,000.00 Rp 750,000.00 1.18
3 Daun Pintu Lapis Double Triplek 3 mm LS 3.00 Unit Rp 400,000.00 Rp 1,200,000.00 1.89
4 Daun Jendela Kaca 3 mm LS 6.00 Unit Rp 250,000.00 Rp 1,500,000.00 2.36
5 Kunci Pintu LS 3.00 Bh Rp 85,000.00 Rp 255,000.00 0.40
6 Engsel Pintu LS 3.00 Psg Rp 25,000.00 Rp 75,000.00 0.12
7 Engsel Jendela LS 6.00 Psg Rp 15,000.00 Rp 90,000.00 0.14
8 Grendel Jendela LS 6.00 Bh Rp 10,000.00 Rp 60,000.00 0.09
9 Haag Angin LS 6.00 Bh Rp 5,000.00 Rp 30,000.00 0.05
Sub Total G Rp 5,160,000.00 8.12
H PEKERJAAN ATAP
1 Pekerjaan Rangka Atap Baja Ringan + Penutup Atap Spandek 0,3 mm 68.80 m2 Rp 203,075.00 Rp 13,971,560.00 22.00
2 Bubungan Spandek 0,3 mm 8.60 m Rp 69,250.00 Rp 595,550.00 0.94
3 Pekerjaan Lisplank Kalsiplank 0,8 x 20 50.40 m Rp 70,000.00 Rp 3,528,000.00 5.55
Sub Total H Rp 18,095,110.00 28.49
I ADMINISTRASI
1 ADMINISTRASI DAN PELAPORAN LS 1.00 Ls Rp 276,000.00 Rp 276,000.00 0.43
Sub Total I Rp 276,000.00 0.43
A+B+C+D+E+F+G+H+I Rp 63,516,269.85 100.00

TOTAL BIAYA Rp 63,516,269.85
DIBULATKAN Rp 63,520,000.00
Mengetahui Dibuat Oleh :

Tim Pendamping Penerima Manfaat
( ………………………………………... ) ( ………………………………………... )
Fasilitator Teknik
RENCANA ANGGARAN BIAYA STIMULAN PERBAIKAN RUMAH RIKO 5x7
RAB BSP
NAMA POKMAS : ………………………………

DUSUN : ……………………………..
DESA : …………………………….
SUMBER DANA : BSP
KODE
No. URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN JUMLAH BOBOT
ANALISA
I PEMBANGUNAN RUMAH BDR

A. PEKERJAAN PERSIAPAN #REF!
1 Uitzet Bouwplank 12.00 m Rp 73,400.00 Rp 880,800.00 1.30
Sub Total A Rp 880,800.00 1.30
B PEKERJAAN TANAH
1 Galian tanah 17.64 m3 Rp 60,000.00 Rp 1,058,400.00 1.57
2 Urugan Pasir Bawah Pondasi dan Lantai 1.26 m3 Rp 117,600.00 Rp 148,176.00 0.22
3 Urugan Tanah Peninggian Lantai 3.38 m3 Rp 104,400.00 Rp 352,958.13 0.52
Sub Total B Rp 1,559,534.13 2.31
1 Pasangan Batu Belah (1 SP : 5 PS) 9.72 m3 Rp 637,540.00 Rp 6,196,888.80 9.18
2 Pasangan Aanstamping 5.04 m3 Rp 330,696.00 Rp 1,666,707.84 2.47
3 Pasangan Dinding Bata Merah 1/2 Bata (1 SP: 5 PS ) 80.95 m2 Rp 105,028.20 Rp 8,501,770.22 12.59
4 Plesteran Dinding (1 SP : 5 PP) 161.90 m2 Rp 49,198.16 Rp 7,964,936.11 11.80
5 Acian PC 32.49 m2 Rp 30,030.00 Rp 975,674.70 1.45
6 Pasang Dinding Kalsiboard 4.46 m2 Rp 97,420.00 Rp 434,371.43 0.64
Sub Total C Rp 25,740,349.10 38.12
1 Coor Sloof 15/20 (1Sp:2Ps:Kr) 1.08 m3 Rp 886,365.40 Rp 957,274.63 1.42
2 Coor Kolom Utama 15/15 (1Sp:2Ps:3Kr) 0.58 m3 Rp 886,365.40 Rp 511,543.63 0.76
3 Coor Balok Ringbalk 15/13 (1Sp:2Ps:3Kr) 0.70 m3 Rp 886,365.40 Rp 622,228.51 0.92
4 Pekerjaan Rabat Beton 2.25 m3 Rp 820,626.32 Rp 1,848,706.98 2.74
Sub Total D Rp 3,939,753.75 5.84
E PEMBESIAN
1 SLOOF 15X20
1 Diameter 12 mm 147.01 kg Rp 13,387.52 Rp 1,968,140.37 2.92
2 Diameter 8 mm 51.48 kg Rp 13,535.36 Rp 696,830.21 1.03
2 KOLOM 15X15
3 RING BALOK 15X13
4 ANGKUR BESI Ø 8 MM 14.89 kg Rp 13,535.36 Rp 201,604.39 0.30
Sub Total E Rp 7,488,849.20 10.79
a Sloof 15 x 20 7.20 m2 Rp 154,050.00 Rp 1,109,160.00 1.64
b Kolom 15 x 15 7.70 m2 Rp 280,100.00 Rp 2,155,369.50 3.19
c Ring Balok 13 x 15 7.74 m2 Rp 280,100.00 Rp 2,167,974.00 3.21
Sub Total F Rp 5,432,503.50 8.05
G PEKERJAAN KAYU
1 Kusen Pintu Kayu Lokal LS 3.00 Unit Rp 300,000.00 Rp 900,000.00 1.33
2 Kusen Jendela Kayu Lokal LS 4.00 Unit Rp 250,000.00 Rp 1,000,000.00 1.48
3 Daun Pintu Lapis Double Triplek 3 mm LS 3.00 Unit Rp 400,000.00 Rp 1,200,000.00 1.78
4 Daun Jendela Kaca 3 mm LS 4.00 Unit Rp 250,000.00 Rp 1,000,000.00 1.48
5 Kunci Pintu LS 3.00 Bh Rp 85,000.00 Rp 255,000.00 0.38
6 Engsel Pintu LS 3.00 Psg Rp 25,000.00 Rp 75,000.00 0.11
7 Engsel Jendela LS 4.00 Psg Rp 15,000.00 Rp 60,000.00 0.09
8 Grendel Jendela LS 4.00 Bh Rp 10,000.00 Rp 40,000.00 0.06
9 Haag Angin LS 8.00 Bh Rp 5,000.00 Rp 40,000.00 0.06
Sub Total G Rp 4,570,000.00 6.77
H PEKERJAAN ATAP
1 Pekerjaan Rangka Atap Baja Ringan + Penutup Atap Spandek 0,3 mm 68.40 m2 Rp 203,075.00 Rp 13,890,330.00 20.57
2 Bubungan Spandek 0,3 mm 7.60 m Rp 69,250.00 Rp 526,300.00 0.78
3 Pekerjaan Lisplank Kalsiplank 0,8 x 20 48.40 m Rp 70,000.00 Rp 3,388,000.00 5.02
Sub Total H Rp 17,804,630.00 26.37
1 Administrasi LS 1.00 keg. Rp 100,000.00 Rp 100,000.00 0.15
Sub Total I Rp 100,000.00 0.15
A+B+C+D+E+F+G+H+I Rp 67,516,419.68 99.70

TOTAL BIAYA Rp 67,516,419.68
DIBULATKAN Rp 67,520,000.00

( ………………………………………... ) ( ………………………………………... )
Fasilitator Teknik
REKAP UPAH DAN BAHAN 1 UNIT RUMAH KONVENSIONAL
NAMA PEMILIK : ……………………………………….

NAMA POKMAS : ……………………………………….
DUSUN : ……………………………………….
DESA : ……………………………………….
SUMBER DANA : BSP
VOLUME SAT JUMLAH HARGA (Rp.) BOBOT

NO ITEM PEKERJAAN HARGA SATUAN
TOTAL STIMULAN SWADAYA STIMULAN SWADAYA TOTAL (%)
A BAHAN
1 Pasir urug 5.60 - 5.60 m3 Rp 78,000.00 Rp - Rp 436,999.68 Rp 436,999.68 0.69%
2 Tanah Urug 8.36 - 8.36 m3 Rp 67,000.00 Rp - Rp 559,841.28 Rp 559,841.28 0.88%
3 Batu Belah 10.90 8.00 2.90 m3 Rp 163,000.00 Rp 1,304,000.00 Rp 473,123.80 Rp 1,777,123.80 2.80%
4 Pasir pasang 17.04 12.00 5.04 m3 Rp 145,000.00 Rp 1,740,000.00 Rp 731,276.37 Rp 2,471,276.37 3.89%
5 Bata merah 1553.65 1500.00 53.65 bh Rp 750.00 Rp 1,125,000.00 Rp 40,237.50 Rp 1,165,237.50 1.83%
6 Kerikil Pecah 1/2 3.96 3.50 0.46 m3 Rp 320,000.00 Rp 1,120,000.00 Rp 147,068.56 Rp 1,267,068.56 1.99%
7 Semen portland 54.97 54.00 0.97 zak Rp 62,000.00 Rp 3,348,000.00 Rp 60,343.03 Rp 3,408,343.03 5.37%
8 Paku 2" - 3" 9.72 9.00 0.72 kg Rp 20,000.00 Rp 180,000.00 Rp 14,340.00 Rp 194,340.00 0.31%
9 Besi Ø 12 52.68 52.00 0.68 ljr Rp 120,000.00 Rp 6,240,000.00 Rp 81,000.00 Rp 6,321,000.00 9.95%
11 Kawat bendrat 10.20 10.00 0.20 kg Rp 20,000.00 Rp 200,000.00 Rp 3,971.74 Rp 203,971.74 0.32%
12 Kalsiboard 1200 x 2400 24.10 24.00 0.10 lbr Rp 65,000.00 Rp 1,560,000.00 Rp 6,617.00 Rp 1,566,617.00 2.47%
13 Kalsi screw CE 723.05 720.00 3.05 bh Rp 150.00 Rp 108,000.00 Rp 458.10 Rp 108,458.10 0.17%
14 Kalsi kompon IN-F @20 Kg 3.62 3.00 0.62 kg Rp 25,000.00 Rp 75,000.00 Rp 15,381.75 Rp 90,381.75 0.14%
15 Kalsi tape 7.23 7.00 0.23 kg Rp 20,000.00 Rp 140,000.00 Rp 4,610.80 Rp 144,610.80 0.23%
16 Air 450.56 - 450.56 ltr Rp 200.00 Rp - Rp 90,112.00 Rp 90,112.00 0.14%
17 Minyak Bekisting 4.28 - 4.28 ltr Rp 1,500.00 Rp - Rp 6,426.00 Rp 6,426.00 0.01%
18 Balok Kayu kelas III 1.45 1.12 0.33 m3 Rp 2,750,000.00 Rp 3,080,000.00 Rp 906,491.74 Rp 3,986,491.74 6.28%
19 Papan Kayu Kls III 0.53 0.50 0.03 m3 Rp 2,750,000.00 Rp 1,375,000.00 Rp 79,887.50 Rp 1,454,887.50 2.29%
20 Triplek 6 mm 5.91 5.00 0.91 lbr Rp 150,000.00 Rp 750,000.00 Rp 135,937.50 Rp 885,937.50 1.39%
21 Steger Bambu (4 m) 33.75 15.00 18.75 btg Rp 5,000.00 Rp 75,000.00 Rp 93,750.00 Rp 168,750.00 0.27%
22 C - 75, 0.75 240.80 228.00 12.80 m Rp 14,250.00 Rp 3,249,000.00 Rp 182,400.00 Rp 3,431,400.00 5.40%
23 C - 75, 0.6 - - 0.00 m Rp 12,500.00 Rp - Rp - Rp - 0.00%
24 Baut (Srew driver) 1278.00 1270.00 8.00 Bh Rp 200.00 Rp 254,000.00 Rp 1,600.00 Rp 255,600.00 0.40%
25 Dynabolt 68.80 68.00 0.80 Bh Rp 5,000.00 Rp 340,000.00 Rp 4,000.00 Rp 344,000.00 0.54%
26 Reng 247.68 246.00 1.68 m Rp 7,000.00 Rp 1,722,000.00 Rp 11,760.00 Rp 1,733,760.00 2.73%
27 Spandek 0,3 mm 103.20 103.00 0.20 m Rp 40,000.00 Rp 4,120,000.00 Rp 8,000.00 Rp 4,128,000.00 6.50%
28 Bubungan Spandek 0,3 mm 9.03 9.00 0.03 m Rp 25,000.00 Rp 225,000.00 Rp 750.00 Rp 225,750.00 0.36%
29 Kalsiplank 0,8 x 20 55.44 55.00 0.44 m Rp 20,000.00 Rp 1,100,000.00 Rp 8,800.00 Rp 1,108,800.00 1.75%
30 Kusen Pintu Kayu Lokal 4.00 4.00 - Bh Rp 300,000.00 Rp 1,200,000.00 Rp - Rp 1,200,000.00 1.89%
31 Kusen Jendela Kayu Lokal 3.00 3.00 - Bh Rp 250,000.00 Rp 750,000.00 Rp - Rp 750,000.00 1.18%
32 Daun Pintu Lapis Double Triplek 3 mm 3.00 3.00 - Bh Rp 400,000.00 Rp 1,200,000.00 Rp - Rp 1,200,000.00 1.89%
33 Daun Jendela Kaca 3 mm 6.00 6.00 - Bh Rp 250,000.00 Rp 1,500,000.00 Rp - Rp 1,500,000.00 2.36%
34 Kunci Pintu 3.00 3.00 - Bh Rp 85,000.00 Rp 255,000.00 Rp - Rp 255,000.00 0.40%
35 Engsel Pintu 3.00 3.00 - Psg Rp 25,000.00 Rp 75,000.00 Rp - Rp 75,000.00 0.12%
36 Engsel Jendela 6.00 6.00 - Psg Rp 15,000.00 Rp 90,000.00 Rp - Rp 90,000.00 0.14%
37 Grendel Jendela 6.00 6.00 - Bh Rp 10,000.00 Rp 60,000.00 Rp - Rp 60,000.00 0.09%
38 Haag Angin 6.00 6.00 - Bh Rp 5,000.00 Rp 30,000.00 Rp - Rp 30,000.00 0.05%
TOTAL BAHAN ( A ) Rp 40,318,000.00 Rp 4,119,291.84 Rp 44,437,291.84 69.96%
B UPAH
1 Pekerja 111.11 80.00 31.11 OH Rp 80,000.00 Rp 6,400,000.00 Rp 2,488,659.14 Rp 8,888,659.14 13.99%
2 Tukang 99.14 36.00 63.14 OH Rp 100,000.00 Rp 3,600,000.00 Rp 6,314,318.87 Rp 9,914,318.87 15.61%
TOTAL UPAH ( B ) Rp 10,000,000.00 Rp 8,802,978.01 Rp 18,802,978.01 29.60%
C ADMINISTRASI DAN PELAPORAN

1 ADMINISTRASI DAN PELAPORAN 1.00 1.00 0.00 Bh Rp 276,000.00 Rp 276,000.00 Rp - Rp 276,000.00 0.43%
TOTAL ADMINISTRASI ( C ) Rp 276,000.00 Rp - Rp 276,000.00 0.43%
GRAND TOTAL ( A + B + C ) Rp 50,594,000.00 Rp 12,922,269.85 Rp 63,516,269.85 100.00%

DIBULATKAN Rp 50,594,000.00 Rp 12,922,000.00 Rp 63,516,000.00

( ………………………………………... ) ( ………………………………………... )
Fasilitator Teknik
REKAP UPAH DAN BAHAN 1 UNIT RUMAH KONVENSIONAL 6 M X 6 M
NAMA PEMILIK : ……………………………………….

NAMA POKMAS : BERIUK MELE
DUSUN : -
DESA : UBUNG, SUKARARA, BUNKATE DAN GEMEL
SUMBER DANA : BSP
VOLUME SAT JUMLAH HARGA (Rp.) BOBOT

TOTAL STIMULAN SWADAYA STIMULAN SWADAYA TOTAL (%)
A BAHAN
1 Pasir urug 3.69 - 3.69 m3 Rp 78,000.00 Rp - Rp 287,763.84 Rp 287,763.84 0.43%
2 Tanah Urug 4.06 - 4.06 m3 Rp 67,000.00 Rp - Rp 271,818.33 Rp 271,818.33 0.40%
3 Batu Belah 17.71 12.00 5.71 m3 Rp 163,000.00 Rp 1,956,000.00 Rp 931,056.00 Rp 2,887,056.00 4.28%
4 Pasir pasang 15.82 12.00 3.82 m3 Rp 145,000.00 Rp 1,740,000.00 Rp 553,659.29 Rp 2,293,659.29 3.40%
5 Bata merah 5666.33 5600.00 66.33 bh Rp 750.00 Rp 4,200,000.00 Rp 49,743.75 Rp 4,249,743.75 6.29%
6 Kerikil Pecah 1/2 3.51 2.50 1.01 m3 Rp 320,000.00 Rp 800,000.00 Rp 323,831.76 Rp 1,123,831.76 1.66%
7 Semen portland 86.75 80.00 6.75 zak Rp 62,000.00 Rp 4,960,000.00 Rp 418,582.75 Rp 5,378,582.75 7.96%
8 Paku 2" - 3" 8.57 4.00 4.57 kg Rp 20,000.00 Rp 80,000.00 Rp 91,480.00 Rp 171,480.00 0.25%
11 Kawat bendrat 8.37 6.00 2.37 kg Rp 20,000.00 Rp 120,000.00 Rp 47,366.43 Rp 167,366.43 0.25%
12 Kalsiboard 1200 x 2400 2.00 2.00 0.00 lbr Rp 65,000.00 Rp 130,000.00 Rp - Rp 130,000.00 0.19%
13 Kalsi screw CE 53.51 50.00 3.51 bh Rp 150.00 Rp 7,500.00 Rp 525.75 Rp 8,025.75 0.01%
14 Kalsi kompon IN-F @20 Kg 0.27 0.00 0.27 kg Rp 25,000.00 Rp - Rp 6,688.13 Rp 6,688.13 0.01%
15 Kalsi tape 0.54 0.00 0.54 kg Rp 20,000.00 Rp - Rp 10,701.00 Rp 10,701.00 0.02%
16 Air 450.56 - 450.56 ltr Rp 200.00 Rp - Rp 90,112.00 Rp 90,112.00 0.13%
17 Minyak Bekisting 3.81 - 3.81 ltr Rp 1,500.00 Rp - Rp 5,710.50 Rp 5,710.50 0.01%
18 Balok Kayu kelas III 0.82 0.71 0.11 m3 Rp 2,750,000.00 Rp 1,961,250.00 Rp 293,156.55 Rp 2,254,406.55 3.34%
19 Papan Kayu Kls III 0.66 0.65 0.01 m3 Rp 2,750,000.00 Rp 1,787,500.00 Rp 36,410.00 Rp 1,823,910.00 2.70%
20 Triplek 6 mm 0.00 - - lbr Rp 150,000.00 Rp - Rp - Rp - 0.00%
21 Steger Bambu (4 m) 30.87 - 30.87 btg Rp 5,000.00 Rp - Rp 154,350.00 Rp 154,350.00 0.23%
22 C - 75, 0.75 239.40 239.00 0.40 m Rp 14,250.00 Rp 3,405,750.00 Rp 5,700.00 Rp 3,411,450.00 5.05%
23 C - 75, 0.6 0.00 - 0.00 m Rp 12,500.00 Rp - Rp - Rp - 0.00%
24 Baut (Srew driver) 1244.00 1200.00 44.00 Bh Rp 200.00 Rp 240,000.00 Rp 8,800.00 Rp 248,800.00 0.37%
25 Dynabolt 68.40 68.00 0.40 Bh Rp 5,000.00 Rp 340,000.00 Rp 2,000.00 Rp 342,000.00 0.51%
26 Reng 246.24 246.00 0.24 m Rp 7,000.00 Rp 1,722,000.00 Rp 1,680.00 Rp 1,723,680.00 2.55%
27 Spandek 0,3 mm 102.60 102.00 0.60 m Rp 40,000.00 Rp 4,080,000.00 Rp 24,000.00 Rp 4,104,000.00 6.08%
28 Bubungan Spandek 0,3 mm 8.00 8.00 - m Rp 25,000.00 Rp 200,000.00 Rp - Rp 200,000.00 0.30%
29 Kalsiplank 0,8 x 20 53.24 53.00 0.24 m Rp 20,000.00 Rp 1,060,000.00 Rp 4,800.00 Rp 1,064,800.00 1.58%
30 Kusen Pintu Kayu Lokal 3.00 3.00 - Bh Rp 300,000.00 Rp 900,000.00 Rp - Rp 900,000.00 1.33%
31 Kusen Jendela Kayu Lokal 4.00 4.00 - Bh Rp 250,000.00 Rp 1,000,000.00 Rp - Rp 1,000,000.00 1.48%
32 Daun Pintu Lapis Double Triplek 3 mm 3.00 3.00 - Bh Rp 400,000.00 Rp 1,200,000.00 Rp - Rp 1,200,000.00 1.78%
33 Daun Jendela Kaca 3 mm 4.00 4.00 - Bh Rp 250,000.00 Rp 1,000,000.00 Rp - Rp 1,000,000.00 1.48%
34 Kunci Pintu 3.00 3.00 - Bh Rp 85,000.00 Rp 255,000.00 Rp - Rp 255,000.00 0.38%
35 Engsel Pintu 3.00 3.00 - Psg Rp 25,000.00 Rp 75,000.00 Rp - Rp 75,000.00 0.11%
36 Engsel Jendela 4.00 4.00 - Psg Rp 15,000.00 Rp 60,000.00 Rp - Rp 60,000.00 0.09%
37 Grendel Jendela 4.00 4.00 - Bh Rp 10,000.00 Rp 40,000.00 Rp - Rp 40,000.00 0.06%
38 Haag Angin 8.00 8.00 - Bh Rp 5,000.00 Rp 40,000.00 Rp - Rp 40,000.00 0.06%
B UPAH
1 Pekerja 164.46 80.00 84.46 OH Rp 80,000.00 Rp 6,400,000.00 Rp 6,756,485.24 Rp 13,156,485.24 19.48%
2 Tukang 106.76 36.00 70.76 OH Rp 100,000.00 Rp 3,600,000.00 Rp 7,076,027.12 Rp 10,676,027.12 15.81%
C ADMINISTRASI
1 ADMINISTRASI DAN PELAPORAN 1.00 1.00 0.00 Bh Rp 100,000.00 Rp 100,000.00 Rp - Rp 100,000.00 0.15%


( MUHAMMAD SYARIFUDIN, ST. ) ( MUNAWIR HARIS )

Fasilitator Teknik Ketua Pokmas
REKAP UPAH DAN BAHAN POKMAS, RUMAH KONVENSIONAL
NAMA POKMAS : ……………………………………….

JML ANGGOTA : 11
DUSUN : ……………………………………….
DESA : ……………………………………….
SUMBER DANA : BSP
VOLUME JUMLAH HARGA (Rp.)

JML
BOBOT
NO ITEM PEKERJAAN ANGGOT SAT HARGA SATUAN (%)
A TOTAL STIMULAN SWADAYA STIMULAN SWADAYA TOTAL
A BAHAN
1 Pasir urug 11 61.63 - 61.63 m3 Rp 78,000.00 Rp - Rp 4,806,996.48 Rp 4,806,996.48 0.69%
2 Tanah Urug 11 91.91 - 91.91 m3 Rp 67,000.00 Rp - Rp 6,158,254.08 Rp 6,158,254.08 0.88%
3 Batu Belah 11 119.93 88.00 31.93 m3 Rp 163,000.00 Rp 14,344,000.00 Rp 5,204,361.80 Rp 19,548,361.80 2.80%
4 Pasir pasang 11 187.48 132.00 55.48 m3 Rp 145,000.00 Rp 19,140,000.00 Rp 8,044,040.03 Rp 27,184,040.03 3.89%
5 Bata merah 11 17090.15 16,500.00 590.15 bh Rp 750.00 Rp 12,375,000.00 Rp 442,612.50 Rp 12,817,612.50 1.83%
6 Kerikil Pecah 1/2 11 43.56 38.50 5.06 m3 Rp 320,000.00 Rp 12,320,000.00 Rp 1,617,754.13 Rp 13,937,754.13 1.99%
7 Semen portland 11 604.71 594.00 10.71 zak Rp 62,000.00 Rp 36,828,000.00 Rp 663,773.35 Rp 37,491,773.35 5.37%
8 Paku 2" - 3" 11 106.89 99.00 7.89 kg Rp 20,000.00 Rp 1,980,000.00 Rp 157,740.00 Rp 2,137,740.00 0.31%
9 Besi Ø 12 11 579.43 572.00 7.43 ljr Rp 120,000.00 Rp 68,640,000.00 Rp 891,000.00 Rp 69,531,000.00 9.95%
11 Kawat bendrat 11 112.18 110.00 2.18 kg Rp 20,000.00 Rp 2,200,000.00 Rp 43,689.11 Rp 2,243,689.11 0.32%
12 Kalsiboard 1200 x 2400 11 265.12 264.00 1.12 lbr Rp 65,000.00 Rp 17,160,000.00 Rp 72,787.00 Rp 17,232,787.00 2.47%
13 Kalsi screw CE 11 7953.59 7,920.00 33.59 bh Rp 150.00 Rp 1,188,000.00 Rp 5,039.10 Rp 1,193,039.10 0.17%
14 Kalsi kompon IN-F @20 Kg 11 39.77 33.00 6.77 kg Rp 25,000.00 Rp 825,000.00 Rp 169,199.25 Rp 994,199.25 0.14%
15 Kalsi tape 11 79.54 77.00 2.54 kg Rp 20,000.00 Rp 1,540,000.00 Rp 50,718.80 Rp 1,590,718.80 0.23%
16 Air 11 4956.16 - 4956.16 ltr Rp 200.00 Rp - Rp 991,232.00 Rp 991,232.00 0.14%
17 Minyak Bekisting 11 47.12 - 47.12 ltr Rp 1,500.00 Rp - Rp 70,686.00 Rp 70,686.00 0.01%
18 Balok Kayu kelas III 11 15.95 12.32 3.63 m3 Rp 2,750,000.00 Rp 33,880,000.00 Rp 9,971,409.14 Rp 43,851,409.14 6.28%
19 Papan Kayu Kls III 11 5.82 5.50 0.32 m3 Rp 2,750,000.00 Rp 15,125,000.00 Rp 878,762.50 Rp 16,003,762.50 2.29%
20 Triplek 6 mm 11 64.97 55.00 9.97 lbr Rp 150,000.00 Rp 8,250,000.00 Rp 1,495,312.50 Rp 9,745,312.50 1.39%
21 Steger Bambu (4 m) 11 371.25 165.00 206.25 btg Rp 5,000.00 Rp 825,000.00 Rp 1,031,250.00 Rp 1,856,250.00 0.27%
22 C - 75, 0.75 11 2648.80 2,508.00 140.80 m Rp 14,250.00 Rp 35,739,000.00 Rp 2,006,400.00 Rp 37,745,400.00 5.40%
23 C - 75, 0.6 11 0.00 - 0.00 m Rp 12,500.00 Rp - Rp - Rp - 0.00%
24 Baut (Srew driver) 11 14058.00 13,970.00 88.00 Bh Rp 200.00 Rp 2,794,000.00 Rp 17,600.00 Rp 2,811,600.00 0.40%
25 Dynabolt 11 756.80 748.00 8.80 Bh Rp 5,000.00 Rp 3,740,000.00 Rp 44,000.00 Rp 3,784,000.00 0.54%
26 Reng 11 2724.48 2,706.00 18.48 m Rp 7,000.00 Rp 18,942,000.00 Rp 129,360.00 Rp 19,071,360.00 2.73%
27 Spandek 0,3 mm 11 1135.20 1,133.00 2.20 m Rp 40,000.00 Rp 45,320,000.00 Rp 88,000.00 Rp 45,408,000.00 6.50%
28 Bubungan Spandek 0,3 mm 11 99.33 99.00 0 m Rp 25,000.00 Rp 2,475,000.00 Rp 8,250.00 Rp 2,483,250.00 0.36%
29 Kalsiplank 0,8 x 20 11 609.84 605.00 4.84 m Rp 20,000.00 Rp 12,100,000.00 Rp 96,800.00 Rp 12,196,800.00 1.75%
30 Kusen Pintu Kayu Lokal 11 44.00 44.00 - Bh Rp 300,000.00 Rp 13,200,000.00 Rp - Rp 13,200,000.00 1.89%
31 Kusen Jendela Kayu Lokal 11 33.00 33.00 - Bh Rp 250,000.00 Rp 8,250,000.00 Rp - Rp 8,250,000.00 1.18%
32 Daun Pintu Lapis Double Triplek 3 mm 11 33.00 33.00 - Bh Rp 400,000.00 Rp 13,200,000.00 Rp - Rp 13,200,000.00 1.89%
33 Daun Jendela Kaca 3 mm 11 66.00 66.00 - Bh Rp 250,000.00 Rp 16,500,000.00 Rp - Rp 16,500,000.00 2.36%
34 Kunci Pintu 11 33.00 33.00 - Bh Rp 85,000.00 Rp 2,805,000.00 Rp - Rp 2,805,000.00 0.40%
35 Engsel Pintu 11 33.00 33.00 - Psg Rp 25,000.00 Rp 825,000.00 Rp - Rp 825,000.00 0.12%
36 Engsel Jendela 11 66.00 66.00 - Psg Rp 15,000.00 Rp 990,000.00 Rp - Rp 990,000.00 0.14%
37 Grendel Jendela 11 66.00 66.00 - Bh Rp 10,000.00 Rp 660,000.00 Rp - Rp 660,000.00 0.09%
38 Haag Angin 11 66.00 66.00 - Bh Rp 5,000.00 Rp 330,000.00 Rp - Rp 330,000.00 0.05%
B UPAH
1 Pekerja 11 1222.19 880.00 342.19 OH Rp 80,000.00 Rp 70,400,000.00 Rp 27,375,250.58 Rp 97,775,250.58 13.99%
2 Tukang 11 1090.58 396.00 694.58 OH Rp 100,000.00 Rp 39,600,000.00 Rp 69,457,507.54 Rp 109,057,507.54 15.61%

1 ADMINISTRASI DAN PELAPORAN 11 11.00 11.00 0.00 Bh Rp 276,000.00 Rp 3,036,000.00 Rp - Rp 3,036,000.00 0.43%
TOTAL ADMINISTRASI ( C ) Rp 3,036,000.00 Rp - Rp 3,036,000.00 0.43%


( ………………………………………... ) ( ………………………………………... )
Fasilitator Teknik
Menyetujui
PPK BPBD Kabupaten Lombok Utara
MUHADI, SH
NIP: 19680420 199303 1 016
REKAP UPAH DAN BAHAN POKMAS, RUMAH KONVENSIONAL 6 M X 6 M

JML ANGGOTA : 7
DUSUN : -
SUMBER DANA : BSP
VOLUME JUMLAH HARGA (Rp.)

JML
NO ITEM PEKERJAAN SAT HARGA SATUAN BOBOT
ANGGOT (%)
A TOTAL STIMULAN SWADAYA STIMULAN SWADAYA TOTAL
A BAHAN
1 Pasir urug 7 25.82 - 25.82 m3 Rp 78,000.00 Rp - Rp 2,014,346.88 Rp 2,014,346.88 0.43%
2 Tanah Urug 7 28.40 - 28.40 m3 Rp 67,000.00 Rp - Rp 1,902,728.31 Rp 1,902,728.31 0.40%
3 Batu Belah 7 123.98 84.00 39.98 m3 Rp 163,000.00 Rp 13,692,000.00 Rp 6,517,392.00 Rp 20,209,392.00 4.28%
4 Pasir pasang 7 110.73 84.00 26.73 m3 Rp 145,000.00 Rp 12,180,000.00 Rp 3,875,615.03 Rp 16,055,615.03 3.40%
5 Bata merah 7 39664.28 39,200.00 464.28 bh Rp 750.00 Rp 29,400,000.00 Rp 348,206.25 Rp 29,748,206.25 6.29%
6 Kerikil Pecah 1/2 7 24.58 17.50 7.08 m3 Rp 320,000.00 Rp 5,600,000.00 Rp 2,266,822.30 Rp 7,866,822.30 1.66%
7 Semen portland 7 607.26 560.00 47.26 zak Rp 62,000.00 Rp 34,720,000.00 Rp 2,930,079.22 Rp 37,650,079.22 7.96%
8 Paku 2" - 3" 7 60.02 28.00 32.02 kg Rp 20,000.00 Rp 560,000.00 Rp 640,360.00 Rp 1,200,360.00 0.25%
11 Kawat bendrat 7 58.58 42.00 16.58 kg Rp 20,000.00 Rp 840,000.00 Rp 331,565.04 Rp 1,171,565.04 0.25%
12 Kalsiboard 1200 x 2400 7 14.00 14.00 0.00 lbr Rp 65,000.00 Rp 910,000.00 Rp - Rp 910,000.00 0.19%
13 Kalsi screw CE 7 374.54 350.00 24.54 bh Rp 150.00 Rp 52,500.00 Rp 3,680.25 Rp 56,180.25 0.01%
14 Kalsi kompon IN-F @20 Kg 7 1.87 - 1.87 kg Rp 25,000.00 Rp - Rp 46,816.88 Rp 46,816.88 0.01%
15 Kalsi tape 7 3.75 - 3.75 kg Rp 20,000.00 Rp - Rp 74,907.00 Rp 74,907.00 0.02%
16 Air 7 3153.92 - 3153.92 ltr Rp 200.00 Rp - Rp 630,784.00 Rp 630,784.00 0.13%
17 Minyak Bekisting 7 26.65 - 26.65 ltr Rp 1,500.00 Rp - Rp 39,973.50 Rp 39,973.50 0.01%
18 Balok Kayu kelas III 7 5.74 4.99 0.75 m3 Rp 2,750,000.00 Rp 13,728,750.00 Rp 2,052,095.85 Rp 15,780,845.85 3.34%
19 Papan Kayu Kls III 7 4.64 4.55 0.09 m3 Rp 2,750,000.00 Rp 12,512,500.00 Rp 254,870.00 Rp 12,767,370.00 2.70%
20 Triplek 6 mm 7 0.00 - 0.00 lbr Rp 150,000.00 Rp - Rp - Rp - 0.00%
21 Steger Bambu (4 m) 7 216.09 - 216.09 btg Rp 5,000.00 Rp - Rp 1,080,450.00 Rp 1,080,450.00 0.23%
22 C - 75, 0.75 7 1675.80 1,673.00 2.80 m Rp 14,250.00 Rp 23,840,250.00 Rp 39,900.00 Rp 23,880,150.00 5.05%
23 C - 75, 0.6 7 0.00 - - m Rp 12,500.00 Rp - Rp - Rp - 0.00%
24 Baut (Srew driver) 7 8708.00 8,400.00 308.00 Bh Rp 200.00 Rp 1,680,000.00 Rp 61,600.00 Rp 1,741,600.00 0.37%
25 Dynabolt 7 478.80 476.00 2.80 Bh Rp 5,000.00 Rp 2,380,000.00 Rp 14,000.00 Rp 2,394,000.00 0.51%
26 Reng 7 1723.68 1,722.00 1.68 m Rp 7,000.00 Rp 12,054,000.00 Rp 11,760.00 Rp 12,065,760.00 2.55%
27 Spandek 0,3 mm 7 718.20 714.00 4.20 m Rp 40,000.00 Rp 28,560,000.00 Rp 168,000.00 Rp 28,728,000.00 6.08%
28 Bubungan Spandek 0,3 mm 7 56.00 56.00 - m Rp 25,000.00 Rp 1,400,000.00 Rp - Rp 1,400,000.00 0.30%
29 Kalsiplank 0,8 x 20 7 372.68 371.00 1.68 m Rp 20,000.00 Rp 7,420,000.00 Rp 33,600.00 Rp 7,453,600.00 1.58%
30 Kusen Pintu Kayu Lokal 7 21.00 21.00 - Bh Rp 300,000.00 Rp 6,300,000.00 Rp - Rp 6,300,000.00 1.33%
31 Kusen Jendela Kayu Lokal 7 28.00 28.00 - Bh Rp 250,000.00 Rp 7,000,000.00 Rp - Rp 7,000,000.00 1.48%
32 Daun Pintu Lapis Double Triplek 3 mm 7 21.00 21.00 - Bh Rp 400,000.00 Rp 8,400,000.00 Rp - Rp 8,400,000.00 1.78%
33 Daun Jendela Kaca 3 mm 7 28.00 28.00 - Bh Rp 250,000.00 Rp 7,000,000.00 Rp - Rp 7,000,000.00 1.48%
34 Kunci Pintu 7 21.00 21.00 - Bh Rp 85,000.00 Rp 1,785,000.00 Rp - Rp 1,785,000.00 0.38%
35 Engsel Pintu 7 21.00 21.00 - Psg Rp 25,000.00 Rp 525,000.00 Rp - Rp 525,000.00 0.11%
36 Engsel Jendela 7 28.00 28.00 - Psg Rp 15,000.00 Rp 420,000.00 Rp - Rp 420,000.00 0.09%
37 Grendel Jendela 7 28.00 28.00 - Bh Rp 10,000.00 Rp 280,000.00 Rp - Rp 280,000.00 0.06%
38 Haag Angin 7 56.00 56.00 - Bh Rp 5,000.00 Rp 280,000.00 Rp - Rp 280,000.00 0.06%
B UPAH
1 Pekerja 7 1151.19 560.00 591.19 OH Rp 80,000.00 Rp 44,800,000.00 Rp 47,295,396.70 Rp 92,095,396.70 19.48%
2 Tukang 7 747.32 252.00 495.32 OH Rp 100,000.00 Rp 25,200,000.00 Rp 49,532,189.81 Rp 74,732,189.81 15.81%

1 ADMINISTRASI DAN PELAPORAN 7 7.00 7.00 0.00 Bh Rp 100,000.00 Rp 700,000.00 Rp - Rp 700,000.00 0.15%



Fasilitator Teknik Ketua Pokmas
Menyetujui
PPK BPBD Kabupaten Lombok Tengah
H.LALU ERWIN RAHMAN, ST.
NIP: 197601152007011010
RENCANA PENGGUNAAN DANA 1 KK RUMAH TYPE 35 RIKO
NAMA PEMILIK : ……………………………………….

NAMA POKMAS : ……………………………………….
DUSUN : ……………………………………….
DESA : ……………………………………….
SUMBER DANA : BSP
VOLUME SAT JUMLAH HARGA (Rp.)

STIMULAN RPD-1 RPD-2 RPD-3 STIMULAN RPD-1 RPD-2 RPD-3
A BAHAN
1 Pasir urug - - - - m3 Rp 78,000.00 Rp - Rp - Rp - Rp -
2 Tanah Urug - - - - m3 Rp 67,000.00 Rp - Rp - Rp - Rp -
3 Batu Belah 8.00 9.00 - (1) m3 Rp 163,000.00 Rp 1,304,000.00 Rp 1,467,000.00 Rp - -Rp 163,000.00
4 Pasir pasang 12.00 12.00 - - m3 Rp 145,000.00 Rp 1,740,000.00 Rp 1,740,000.00 Rp - Rp -
5 Bata merah 1500.00 - 1500.00 - bh Rp 750.00 Rp 1,125,000.00 Rp - Rp 1,125,000.00 Rp -
6 Kerikil Pecah 1/2 3.50 3.50 - - m3 Rp 320,000.00 Rp 1,120,000.00 Rp 1,120,000.00 Rp - Rp -
7 Semen portland 54.00 54.00 - - zak Rp 62,000.00 Rp 3,348,000.00 Rp 3,348,000.00 Rp - Rp -
8 Paku 2" - 3" 9.00 9.00 - - kg Rp 20,000.00 Rp 180,000.00 Rp 180,000.00 Rp - Rp -
9 Besi Ø 12 52.00 52.00 - - ljr Rp 120,000.00 Rp 6,240,000.00 Rp 6,240,000.00 Rp - Rp -
11 Kawat bendrat 10.00 10.00 - - kg Rp 20,000.00 Rp 200,000.00 Rp 200,000.00 Rp - Rp -
12 Kalsiboard 1200 x 2400 24.00 - - 24 lbr Rp 65,000.00 Rp 1,560,000.00 Rp - Rp - Rp 1,560,000.00
13 Kalsi screw CE 720.00 - - 720 bh Rp 150.00 Rp 108,000.00 Rp - Rp - Rp 108,000.00
14 Kalsi kompon IN-F @20 Kg 3.00 - - 3 kg Rp 25,000.00 Rp 75,000.00 Rp - Rp - Rp 75,000.00
15 Kalsi tape 7.00 - - 7 kg Rp 20,000.00 Rp 140,000.00 Rp - Rp - Rp 140,000.00
16 Air - - - - ltr Rp 200.00 Rp - Rp - Rp - Rp -
17 Minyak Bekisting - - - - ltr Rp 1,500.00 Rp - Rp - Rp - Rp -
18 Balok Kayu kelas III 1.12 0.72 - 0.4 m3 Rp 2,750,000.00 Rp 3,080,000.00 Rp 1,980,000.00 Rp - Rp 1,100,000.00
19 Papan Kayu Kls III 0.50 0.50 - - m3 Rp 2,750,000.00 Rp 1,375,000.00 Rp 1,375,000.00 Rp - Rp -
20 Triplek 6 mm 5.00 5.00 - - lbr Rp 150,000.00 Rp 750,000.00 Rp 750,000.00 Rp - Rp -
21 Steger Bambu (4 m) 15.00 15.00 - - btg Rp 5,000.00 Rp 75,000.00 Rp 75,000.00 Rp - Rp -
22 C - 75, 0.75 228.00 - 228.00 - m Rp 14,250.00 Rp 3,249,000.00 Rp - Rp 3,249,000.00 Rp -
23 C - 75, 0.6 - - - m Rp 12,500.00 Rp - Rp - Rp - Rp -
24 Baut (Srew driver) 1270.00 - 1270.00 - Bh Rp 200.00 Rp 254,000.00 Rp - Rp 254,000.00 Rp -
25 Dynabolt 68.00 - 68.00 - Bh Rp 5,000.00 Rp 340,000.00 Rp - Rp 340,000.00 Rp -
26 Reng 246.00 - 246.00 - m Rp 7,000.00 Rp 1,722,000.00 Rp - Rp 1,722,000.00 Rp -
27 Spandek 0,3 mm 103.00 - 103.00 - m Rp 40,000.00 Rp 4,120,000.00 Rp - Rp 4,120,000.00 Rp -
28 Bubungan Spandek 0,3 mm 9.00 - 9.00 - m Rp 25,000.00 Rp 225,000.00 Rp - Rp 225,000.00 Rp -
29 Kalsiplank 0,8 x 20 55.00 - 55.00 - m Rp 20,000.00 Rp 1,100,000.00 Rp - Rp 1,100,000.00 Rp -
30 Kusen Pintu Kayu Lokal 4.00 - - 4 Bh Rp 300,000.00 Rp 1,200,000.00 Rp - Rp - Rp 1,200,000.00
31 Kusen Jendela Kayu Lokal 3.00 - - 3 Bh Rp 250,000.00 Rp 750,000.00 Rp - Rp - Rp 750,000.00
32 Daun Pintu Lapis Double Triplek 3 mm 3.00 - - 3.00 Bh Rp 400,000.00 Rp 1,200,000.00 Rp - Rp - Rp 1,200,000.00
33 Daun Jendela Kaca 3 mm 6.00 - - 6.00 Bh Rp 250,000.00 Rp 1,500,000.00 Rp - Rp - Rp 1,500,000.00
34 Kunci Pintu 3.00 - - 3.00 Bh Rp 85,000.00 Rp 255,000.00 Rp - Rp - Rp 255,000.00
35 Engsel Pintu 3.00 - - 3.00 Psg Rp 25,000.00 Rp 75,000.00 Rp - Rp - Rp 75,000.00
36 Engsel Jendela 6.00 - - 6.00 Psg Rp 15,000.00 Rp 90,000.00 Rp - Rp - Rp 90,000.00
37 Grendel Jendela 6.00 - - 6.00 Bh Rp 10,000.00 Rp 60,000.00 Rp - Rp - Rp 60,000.00
38 Haag Angin 6.00 - - 6.00 Bh Rp 5,000.00 Rp 30,000.00 Rp - Rp - Rp 30,000.00
TOTAL BAHAN ( A ) Rp 40,318,000.00 Rp 20,203,000.00 Rp 12,135,000.00 Rp 7,980,000.00
B UPAH
1 Pekerja 80.00 45.00 22.00 13.00 OH Rp 80,000.00 Rp 6,400,000.00 Rp 3,600,000.00 Rp 1,760,000.00 Rp 1,040,000.00
2 Tukang 36.00 18.00 10.00 8.00 OH Rp 100,000.00 Rp 3,600,000.00 Rp 1,800,000.00 Rp 1,000,000.00 Rp 800,000.00
TOTAL UPAH ( B ) Rp 10,000,000.00 Rp 5,400,000.00 Rp 2,760,000.00 Rp 1,840,000.00

1 ADMINISTRASI DAN PELAPORAN THP I 1.00 1.00 - - Bh Rp 104,000.00 Rp 104,000.00 Rp 104,000.00 Rp - Rp -
2 ADMINISTRASI DAN PELAPORAN THP II 1.00 - 1.00 - Bh Rp 105,000.00 Rp 105,000.00 Rp - Rp 105,000.00 Rp -
3 ADMINISTRASI DAN PELAPORAN THP III 1.00 - - 1.00 Bh Rp 67,000.00 Rp 67,000.00 Rp - Rp - Rp 67,000.00
TOTAL ADMINISTRASI ( C ) Rp 276,000.00 Rp 104,000.00 Rp 105,000.00 Rp 67,000.00
GRAND TOTAL ( A + B + C ) Rp 50,594,000.00 Rp 25,707,000.00 Rp 15,000,000.00 Rp 9,887,000.00

DIBULATKAN Rp 50,594,000.00 Rp 25,707,000.00 Rp 15,000,000.00 Rp 9,887,000.00

Tim Pendamping POKMAS .....................................................
( ………………………………………... ) ( ………………………………………... )
Fasilitator Teknik Ketua
Menyetujui
MUHADI, SH
NIP: 19680420 199303 1 016
RENCANA PENGGUNAAN DANA 1 KK RUMAH TYPE 36 RIKO
NAMA PEMILIK : ……………………………………….

DUSUN : -
SUMBER DANA : BSP
VOLUME SAT JUMLAH HARGA (Rp.)

STIMULAN RPD-1 RPD-2 RPD-3 STIMULAN RPD-1 RPD-2 RPD-3
A BAHAN
1 Pasir urug - - - - m3 Rp 78,000.00 Rp - Rp - Rp - Rp -
2 Tanah Urug - - - - m3 Rp 67,000.00 Rp - Rp - Rp - Rp -
3 Batu Belah 12.00 12.00 - - m3 Rp 163,000.00 Rp 1,956,000.00 Rp 1,956,000.00 Rp - Rp -
4 Pasir pasang 12.00 12.00 - - m3 Rp 145,000.00 Rp 1,740,000.00 Rp 1,740,000.00 Rp - Rp -
5 Bata merah 5,600.00 3,600 2,000 - bh Rp 750.00 Rp 4,200,000.00 Rp 2,700,000.00 Rp 1,500,000.00 Rp -
6 Kerikil Pecah 1/2 2.50 2.50 - - m3 Rp 320,000.00 Rp 800,000.00 Rp 800,000.00 Rp - Rp -
7 Semen portland 80.00 30.00 - 50 zak Rp 62,000.00 Rp 4,960,000.00 Rp 1,860,000.00 Rp - Rp 3,100,000.00
8 Paku 2" - 3" 4.00 4.00 - - kg Rp 20,000.00 Rp 80,000.00 Rp 80,000.00 Rp - Rp -
11 Kawat bendrat 6.00 6.00 - - kg Rp 20,000.00 Rp 120,000.00 Rp 120,000.00 Rp - Rp -
12 Kalsiboard 1200 x 2400 2.00 - - 2 lbr Rp 65,000.00 Rp 130,000.00 Rp - Rp - Rp 130,000.00
13 Kalsi screw CE 50.00 - - 50 bh Rp 150.00 Rp 7,500.00 Rp - Rp - Rp 7,500.00
14 Kalsi kompon IN-F @20 Kg - - - - kg Rp 25,000.00 Rp - Rp - Rp - Rp -
15 Kalsi tape - - - - kg Rp 20,000.00 Rp - Rp - Rp - Rp -
16 Air - - - - ltr Rp 200.00 Rp - Rp - Rp - Rp -
17 Minyak Bekisting - - - - ltr Rp 1,500.00 Rp - Rp - Rp - Rp -
18 Balok Kayu kelas III 0.71 0.71 - - m3 Rp 2,750,000.00 Rp 1,961,250.00 Rp 1,961,250.00 Rp - Rp -
19 Papan Kayu Kls III 0.65 0.65 - - m3 Rp 2,750,000.00 Rp 1,787,500.00 Rp 1,787,500.00 Rp - Rp -
20 Triplek 6 mm - - - - lbr Rp 150,000.00 Rp - Rp - Rp - Rp -
21 Steger Bambu (4 m) - - - - btg Rp 5,000.00 Rp - Rp - Rp - Rp -
22 C - 75, 0.75 239.00 - 239.00 - m Rp 14,250.00 Rp 3,405,750.00 Rp - Rp 3,405,750.00 Rp -
23 C - 75, 0.6 - - - m Rp 12,500.00 Rp - Rp - Rp - Rp -
24 Baut (Srew driver) 1,200.00 - 1200.00 - Bh Rp 200.00 Rp 240,000.00 Rp - Rp 240,000.00 Rp -
25 Dynabolt 68.00 - 68.00 - Bh Rp 5,000.00 Rp 340,000.00 Rp - Rp 340,000.00 Rp -
26 Reng 246.00 - 246.00 - m Rp 7,000.00 Rp 1,722,000.00 Rp - Rp 1,722,000.00 Rp -
27 Spandek 0,3 mm 102.00 - 102.00 - m Rp 40,000.00 Rp 4,080,000.00 Rp - Rp 4,080,000.00 Rp -
28 Bubungan Spandek 0,3 mm 8.00 - 8.00 - m Rp 25,000.00 Rp 200,000.00 Rp - Rp 200,000.00 Rp -
29 Kalsiplank 0,8 x 20 53.00 - 53.00 - m Rp 20,000.00 Rp 1,060,000.00 Rp - Rp 1,060,000.00 Rp -
30 Kusen Pintu Kayu Lokal 3.00 - - 3 Bh Rp 300,000.00 Rp 900,000.00 Rp - Rp - Rp 900,000.00
31 Kusen Jendela Kayu Lokal 4.00 - - 4 Bh Rp 250,000.00 Rp 1,000,000.00 Rp - Rp - Rp 1,000,000.00
32 Daun Pintu Lapis Double Triplek 3 mm 3.00 - - 3.00 Bh Rp 400,000.00 Rp 1,200,000.00 Rp - Rp - Rp 1,200,000.00
33 Daun Jendela Kaca 3 mm 4.00 - - 4.00 Bh Rp 250,000.00 Rp 1,000,000.00 Rp - Rp - Rp 1,000,000.00
34 Kunci Pintu 3.00 - - 3.00 Bh Rp 85,000.00 Rp 255,000.00 Rp - Rp - Rp 255,000.00
35 Engsel Pintu 3.00 - - 3.00 Psg Rp 25,000.00 Rp 75,000.00 Rp - Rp - Rp 75,000.00
36 Engsel Jendela 4.00 - - 4.00 Psg Rp 15,000.00 Rp 60,000.00 Rp - Rp - Rp 60,000.00
37 Grendel Jendela 4.00 - - 4.00 Bh Rp 10,000.00 Rp 40,000.00 Rp - Rp - Rp 40,000.00
38 Haag Angin 8.00 - - 8.00 Bh Rp 5,000.00 Rp 40,000.00 Rp - Rp - Rp 40,000.00
TOTAL BAHAN ( A ) Rp 39,900,000.00 Rp 19,544,750.00 Rp 12,547,750.00 Rp 7,807,500.00
B UPAH
1 Pekerja 80.00 40.00 23.00 17.00 OH Rp 80,000.00 Rp 6,400,000.00 Rp 3,200,000.00 Rp 1,840,000.00 Rp 1,360,000.00
2 Tukang 36.00 18.00 10.00 8.00 OH Rp 100,000.00 Rp 3,600,000.00 Rp 1,800,000.00 Rp 1,000,000.00 Rp 800,000.00
TOTAL UPAH ( B ) Rp 10,000,000.00 Rp 5,000,000.00 Rp 2,840,000.00 Rp 2,160,000.00

1 ADMINISTRASI DAN PELAPORAN 1.00 1.00 - - Bh Rp 100,000.00 Rp 100,000.00 Rp 100,000.00 Rp - Rp -
TOTAL ADMINISTRASI ( C ) Rp 100,000.00 Rp 100,000.00 Rp - Rp -
GRAND TOTAL ( A + B + C ) Rp 50,000,000.00 Rp 24,644,750.00 Rp 15,387,750.00 Rp 9,967,500.00

DIBULATKAN Rp 50,000,000.00 Rp 24,645,000.00 Rp 15,388,000.00 Rp 9,968,000.00

Tim Pendamping POKMAS PADE ANGEN

Menyetujui
PPK BPBD Kabupaten Lombok Tengah
H.LALU ERWIN RAHMAN, ST.
NIP: 197601152007011010
RENCANA PENGGUNAAN DANA TAHAP 1 POKMAS
NAMA POKMAS : ……………………………………….

JML ANGGOTA : 11
DUSUN : ……………………………………….
DESA : ……………………………………….
SUMBER DANA : BSP
JML VOLUME JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.)

NO ITEM PEKERJAAN ANGGO SAT HARGA SATUAN
TA STIMULAN RPD-1 STIMULAN RPD-1
A BAHAN
1 Pasir urug 11 0.00 0.00 m3 Rp 78,000.00 Rp - Rp -
2 Tanah Urug 11 - - m3 Rp 67,000.00 Rp - Rp -
3 Batu Belah 11 88.00 99.00 m3 Rp 163,000.00 Rp 14,344,000.00 Rp 16,137,000.00
4 Pasir pasang 11 132.00 132.00 m3 Rp 145,000.00 Rp 19,140,000.00 Rp 19,140,000.00
5 Bata merah 11 16500.00 - bh Rp 750.00 Rp 12,375,000.00 Rp -
6 Kerikil Pecah 1/2 11 38.50 38.50 m3 Rp 320,000.00 Rp 12,320,000.00 Rp 12,320,000.00
7 Semen portland 11 594.00 594.00 zak Rp 62,000.00 Rp 36,828,000.00 Rp 36,828,000.00
8 Paku 2" - 3" 11 99.00 99.00 kg Rp 20,000.00 Rp 1,980,000.00 Rp 1,980,000.00
9 Besi Ø 12 11 572.00 572.00 ljr Rp 120,000.00 Rp 68,640,000.00 Rp 68,640,000.00
10 Besi Ø 8 11 352.00 352.00 ljr Rp 54,000.00 Rp 19,008,000.00 Rp 19,008,000.00
11 Kawat bendrat 11 110.00 110.00 kg Rp 20,000.00 Rp 2,200,000.00 Rp 2,200,000.00
12 Kalsiboard 1200 x 2400 11 264.00 - lbr Rp 65,000.00 Rp 17,160,000.00 Rp -
13 Kalsi screw CE 11 7920.00 - bh Rp 150.00 Rp 1,188,000.00 Rp -
14 Kalsi kompon IN-F @20 Kg 11 33.00 - kg Rp 25,000.00 Rp 825,000.00 Rp -
15 Kalsi tape 11 77.00 - kg Rp 20,000.00 Rp 1,540,000.00 Rp -
16 Air 11 - - ltr Rp 200.00 Rp - Rp -
17 Minyak Bekisting 11 0.00 0.00 ltr Rp 1,500.00 Rp - Rp -
18 Balok Kayu kelas III 11 12.32 7.92 m3 Rp 2,750,000.00 Rp 33,880,000.00 Rp 21,780,000.00
19 Papan Kayu Kls III 11 5.50 5.50 m3 Rp 2,750,000.00 Rp 15,125,000.00 Rp 15,125,000.00
20 Triplek 6 mm 11 55.00 55.00 lbr Rp 150,000.00 Rp 8,250,000.00 Rp 8,250,000.00
21 Steger Bambu (4 m) 11 165.00 165.00 btg Rp 5,000.00 Rp 825,000.00 Rp 825,000.00
22 C - 75, 0.75 11 2508.00 - m Rp 14,250.00 Rp 35,739,000.00 Rp -
23 C - 75, 0.6 11 - - m Rp 12,500.00 Rp - Rp -
24 Baut (Srew driver) 11 13970.00 - Bh Rp 200.00 Rp 2,794,000.00 Rp -
25 Dynabolt 11 748.00 - Bh Rp 5,000.00 Rp 3,740,000.00 Rp -
26 Reng 11 2706.00 - m Rp 7,000.00 Rp 18,942,000.00 Rp -
27 Spandek 0,3 mm 11 1133.00 - m Rp 40,000.00 Rp 45,320,000.00 Rp -
28 Bubungan Spandek 0,3 mm 11 99.00 - m Rp 25,000.00 Rp 2,475,000.00 Rp -
29 Kalsiplank 0,8 x 20 11 605.00 - m Rp 20,000.00 Rp 12,100,000.00 Rp -
30 Kusen Pintu Kayu Lokal 11 44.00 - Bh Rp 300,000.00 Rp 13,200,000.00 Rp -
31 Kusen Jendela Kayu Lokal 11 33.00 - Bh Rp 250,000.00 Rp 8,250,000.00 Rp -
32 Daun Pintu Lapis Double Triplek 3 mm 11 33.00 - Bh Rp 400,000.00 Rp 13,200,000.00 Rp -
33 Daun Jendela Kaca 3 mm 11 66.00 - Bh Rp 250,000.00 Rp 16,500,000.00 Rp -
34 Kunci Pintu 11 33.00 - Bh Rp 85,000.00 Rp 2,805,000.00 Rp -
35 Engsel Pintu 11 33.00 - Psg Rp 25,000.00 Rp 825,000.00 Rp -
36 Engsel Jendela 11 66.00 - Psg Rp 15,000.00 Rp 990,000.00 Rp -
37 Grendel Jendela 11 66.00 - Bh Rp 10,000.00 Rp 660,000.00 Rp -
38 Haag Angin 11 66.00 - Bh Rp 5,000.00 Rp 330,000.00 Rp -
TOTAL BAHAN ( A ) Rp 443,498,000.00 Rp 222,233,000.00
B UPAH
1 Pekerja 11 880.00 495.00 OH Rp 80,000.00 Rp 70,400,000.00 Rp 39,600,000.00
2 Tukang 11 396.00 198.00 OH Rp 100,000.00 Rp 39,600,000.00 Rp 19,800,000.00
TOTAL UPAH ( B ) Rp 110,000,000.00 Rp 59,400,000.00

1 ADMINISTRASI DAN PELAPORAN THP I 11 11.00 11.00 Bh Rp 104,000.00 Rp 1,144,000.00 Rp 1,144,000.00
2 ADMINISTRASI DAN PELAPORAN THP II 11 11.00 - Bh Rp 105,000.00 Rp 1,155,000.00 Rp -
3 ADMINISTRASI DAN PELAPORAN THP III 11 11.00 - Bh Rp 67,000.00 Rp 737,000.00 Rp -
TOTAL ADMINISTRASI ( C ) Rp 3,036,000.00 Rp 1,144,000.00
GRAND TOTAL ( A + B + C ) Rp 556,534,000.00 Rp 282,777,000.00

DIBULATKAN Rp 556,534,000.00 Rp 282,777,000.00

( ………………………………………... ) ( ………………………………………... )
TABEL PERHITUNGAN VOLUME CETAKAN BETON SLOOF
NO. CETAKAN BETON PERHITUNGAN VOLUME

BLOK SKET SLOOF P L T LUAS KET. D-1
(m) (m) (m) ( m2 )
I -
( 15 / 20 ) 32.25 0.15 0.20 11.288 11.288
11.288
3.76 3xpakai
NO. PERHITUNGAN VOLUME

BLOK SKET SLOOF P L T VOL KET.
(m) (m) (m) ( m3 )
( 15 / 20 ) 32.25 0.15 0.20 1.935
1.935

BLOK SKET KOLOM JUMLAH P L T LUAS KET.
(m) (m) (m) ( m2 )
I
K ( 15/ 15 ) 9 0.15 0.15 2.85 15.390
5.130 3 x pakai

BLOK SKET KOLOM JUMLAH P L T VOL KET.
(m) (m) (m) ( m3 )
I K-P ( 15/ 15 ) 9 0.15 0.15 2.85 0.577
-
BLOK SKET BALOK P L T LUAS KET.
(m) (m) (m) ( m2 )
BL ( 13 / 15 ) 35.10 0.13 0.15 15.093
15.093
5.03 3 x pakai

BLOK SKET BALOK P L T VOL KET.
(m) (m) (m) ( m3 )
I BL-a ( 13 / 15 ) 35.10 0.13 0.15 0.684
0.684

BLOK SKET SKUR P L T VOL KET.
(m) (m) (m) ( m2 )
I jumlah : 46.00 0.13 0.20 0.20 3.634
0.3
3.634 1 x pakai

BLOK SKET SKUR P L T VOL KET.
(m) (m) (m) ( m3 )
I jumlah : 46.00 0.13 0.20 0.20 0.120
0.3
0.120
TABEL PERHITUNGAN VOLUME BESI
Kode
B.T.1 PEKERJAAN : SLOOF 15/20 N= 6 BH
DIAMETER PANJANG BESI JARAK JUMLAH TOTAL BERAT TOTAL
NO. BENTUK POTONGAN BESI a b c d e f g h JUMLAH BATANG BATANG PANJANG PER-M' BERAT KET.
( mm ) (m) (m) (m) (m) (m) (m) (m) (m) (m) ( cm ) ( btg ) (m) ( kg/m ) ( kg )
1 12 0.05 6.00 0.05 6.10 24 146.40 0.888 129.968

2 8 0.05 0.16 0.11 0.16 0.11 0.05 0.64 0.15 ### 240 153.60 0.395 60.604
TOTAL BERAT BESI 190.572
Kode
B.T.2 PEKERJAAN : KOLOM 15 /15 N= 9 BH
1 12 0.48 3.00 0.48 3.96 36.00 142.56 0.888 126.559
skur: 12 0.48 0.30 0.48 1.26 92.00 115.92 0.888 102.909
###
2 8 0.48 0.11 0.11 0.11 0.11 0.48 1.40 0.15 ### 180 252.00 0.395 99.429
Kode BLOK
B.T.3 PEKERJAAN : RING BALK 13/15 N= 6 BH
1 12 0.05 6.00 0.05 6.10 24 146.40 0.888 129.968
2 8 0.05 0.11 0.09 0.11 0.09 0.05 0.50 0.15 ### 240 120.00 0.395 47.347
tabel besi
berat per meter
diameter
ulir polos
6 0.222 0.22
8 0.395 0.4
9 0.5 0.5
10 0.617 0.62
12 0.888 0.89
13 1.04 1.04
16 1.578 1.57
19 2.223 2.23
22 2.985 2.98
BLOK : II
PEKERJAAN : SLOOF 15/20 N= 5 BH
( mm ) (m) (m) (m) (m) (m) (m) (m) (m) (m) ( mm ) ( btg ) (m) ( kg/m ) ( kg )
1 12 0.05 6.00 0.05 6.10 20 122.00 0.888 108.307

2 6 0.03 0.15 0.10 0.15 0.10 0.03 0.56 150 ### 200 112.00 0.222 24.857
BLOK : III
1 12 0.05 5.00 0.05 5.10 0 - 0.888 -

2 6 0.03 0.15 0.10 0.15 0.10 0.03 0.56 150 ### 0 - 0.222 -
TOTAL BERAT BESI -
BLOK IV
1 12 0.05 2.00 0.05 2.10 4 8.40 0.888 7.457

2 6 0.03 0.15 0.10 0.15 0.10 0.03 0.56 150 ### 14.5 8.12 0.222 1.802
BLOK V
1 12 0.05 1.50 0.05 1.60 4 6.40 0.888 5.682

2 6 0.03 0.15 0.10 0.15 0.10 0.03 0.56 150 ###9.33333 5.23 0.222 1.160
TOTAL BERAT BESI Ø12 251.41

BLOK : III ( DELATASI - II )
ELEVASI : - 0.25
PEKERJAAN : SLOOF 30/50 N= 6 BH P= 15.00
DIAMETER PANJANG BESI JARAK JUMLAH TOTAL BERAT
NO. BENTUK POTONGAN BESI a b c d e f g h JUMLAH BATANG BATANG PANJANG PER-M' KET.
( mm ) (m) (m) (m) (m) (m) (m) (m) (m) (m) ( mm ) ( btg ) (m) ( kg/m )
1 19 0.08 11.84 0.08 12.00 60 720.00 2.226

2 19 0.08 4.11 0.08 4.27 60 256.20 2.226
3 12 0.05 11.90 0.05 12.00 12 144.00 0.888
4 12 0.05 3.81 0.05 3.91 12 46.92 0.888
5 10 0.05 0.43 0.23 0.43 0.23 0.05 1.42 100 ### 450 639.00 0.617 Tp
6 10 0.05 0.43 0.23 0.43 0.23 0.05 1.42 120 ### 378 536.76 0.617 Lp
TOTAL BERAT BESI
REKAP D-19
D-12
D-10

ELEVASI : - 0.25
1 19 0.08 11.84 0.08 12.00 40 480.00 2.226

2 19 0.08 8.66 0.08 8.82 40 352.80 2.226
3 12 0.05 11.90 0.05 12.00 10 120.00 0.888
4 12 0.05 8.36 0.05 8.46 10 84.60 0.888
5 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 100 ### 490 597.80 0.617 Tp
6 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 120 ### 410 500.20 0.617 Lp
TOTAL BERAT BESI

ELEVASI : - 0.25
1 19 0.08 6.43 0.08 6.59 8 52.72 2.226

2 12 0.05 6.43 0.05 6.53 2 13.06 0.888
3 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 100 ### 31 37.82 0.617 Tp
4 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 120 ### 26 31.72 0.617 Lp
TOTAL BERAT BESI
TOTAL BERAT BESI ( A + B + C )
BESI DIAMETER - 19
BESI DIAMETER - 12
BESI DIAMETER - 10
ELEVASI : - 0.25
PEKERJAAN : SLOOF 15/20 N= 1 BH P= 11.35 P = 9.70
1 10 0.05 11.35 0.05 11.45 4 45.80 0.617

2 6 0.03 0.15 0.10 0.15 0.10 0.03 0.56 150 ### 76 42.56 0.222
3 10 0.05 9.70 0.05 9.80 4 39.20 0.617

4 6 0.03 0.15 0.10 0.15 0.10 0.03 0.56 150 ### 65 36.40 0.222
TOTAL BERAT BESI

REKAP D-10
D-6
BLOK : IV ( DELATASI - III )
ELEVASI : - 1.83
1 19 0.08 11.84 0.08 12.00 20 240.00 2.226

2 19 0.08 4.10 0.08 4.26 20 85.20 2.226
3 12 0.05 11.90 0.05 12.00 4 48.00 0.888
4 12 0.05 3.80 0.05 3.90 4 15.60 0.888
5 10 0.05 0.72 0.22 0.72 0.22 0.05 1.98 100 ### 150 297.00 0.617 Tp
6 10 0.05 0.72 0.22 0.72 0.22 0.05 1.98 120 ### 126 249.48 0.617 Lp
TOTAL BERAT BESI

ELEVASI : - 1.83
1 19 0.08 11.84 0.08 12.00 20 240.00 2.226

2 19 0.08 4.10 0.08 4.26 20 85.20 2.226
3 12 0.05 11.90 0.05 12.00 4 48.00 0.888
4 12 0.05 3.80 0.05 3.90 4 15.60 0.888
5 10 0.05 0.72 0.22 0.72 0.22 0.05 1.98 100 ### 150 297.00 0.617 Tp
6 10 0.05 0.72 0.22 0.72 0.22 0.05 1.98 120 ### 126 249.48 0.617 Lp
TOTAL BERAT BESI

BESI DIAMETER - 19
BESI DIAMETER - 12
BESI DIAMETER - 10

ELEVASI : - 0.25
1 19 0.08 11.84 0.08 12.00 60 720.00 2.226

2 19 0.08 1.87 0.08 2.03 20 40.60 2.226
3 12 0.05 11.90 0.05 12.00 12 144.00 0.888
4 12 0.05 8.36 0.05 8.46 4 33.84 0.888
5 10 0.05 0.43 0.23 0.43 0.23 0.05 1.42 100 ### 350 497.00 0.617 Tp
6 10 0.05 0.43 0.23 0.43 0.23 0.05 1.42 120 ### 292 414.64 0.617 Lp
TOTAL BERAT BESI
REKAP D-19
D-12
D-10

ELEVASI : - 0.25
1 19 0.08 11.84 0.08 12.00 64 768.00 2.226

2 19 0.08 4.06 0.08 4.22 64 270.08 2.226
3 12 0.05 11.90 0.05 12.00 16 192.00 0.888
4 12 0.05 3.76 0.05 3.86 16 61.76 0.888
5 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 100 ### 600 732.00 0.617 Tp
6 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 120 ### 504 614.88 0.617 Lp
TOTAL BERAT BESI

ELEVASI : - 0.25
1 19 0.08 5.18 0.08 5.34 16 85.44 2.226

2 12 0.05 5.18 0.05 5.28 4 21.12 0.888
3 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 100 ### 50 61.00 0.617 Tp
4 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 120 ### 42 51.24 0.617 Lp
TOTAL BERAT BESI
BESI DIAMETER - 19
BESI DIAMETER - 12
BESI DIAMETER - 10

ELEVASI : - 0.25
1 10 0.05 11.90 0.05 12.00 4 48.00 0.617

2 10 0.05 3.65 0.05 3.75 4 15.00 0.617
3 6 0.03 0.25 0.15 0.25 0.15 0.03 0.86 150 ### 100 86.00 0.222
TOTAL BERAT BESI

REKAP D-10
D-6

ELEVASI : - 0.25
1 10 0.05 5.74 0.05 5.84 4 23.36 0.617

2 6 0.03 0.15 0.10 0.15 0.10 0.03 0.56 150 ### 38 21.28 0.222
TOTAL BERAT BESI

BLOK : V ( DELATASI - IV )
ELEVASI : - 0.25
PEKERJAAN : SLOOF 15/20 N= 1 BH P= 7.46 P' = 20.02
1 10 0.05 7.56 0.05 7.66 4 30.64 0.617

2 6 0.03 0.15 0.10 0.15 0.10 0.03 0.56 150 ### 50 28.00 0.222
3 10 0.05 11.90 0.05 12.00 4 48.00 0.617

4 10 0.05 8.62 0.05 8.72 4 34.88 0.617
5 6 0.03 0.15 0.10 0.15 0.10 0.03 0.56 150 ### 133 74.48 0.222
TOTAL BERAT BESI

REKAP D-10
D-6
ELEVASI : - 0.25
1 19 0.08 11.84 0.08 12.00 40 480.00 2.226

2 19 0.08 4.11 0.08 4.27 40 170.80 2.226
3 12 0.05 11.90 0.05 12.00 8 96.00 0.888
4 12 0.05 3.81 0.05 3.91 8 31.28 0.888
5 10 0.05 0.43 0.23 0.43 0.23 0.05 1.42 100 ### 300 426.00 0.617 Tp
6 10 0.05 0.43 0.23 0.43 0.23 0.05 1.42 120 ### 252 357.84 0.617 Lp
TOTAL BERAT BESI
ELEVASI : - 0.25
1 19 0.08 11.84 0.08 12.00 20 240.00 2.226

2 19 0.08 7.01 0.08 7.17 10 71.70 2.226
3 12 0.05 11.90 0.05 12.00 4 48.00 0.888
4 12 0.05 6.13 0.05 6.23 2 12.46 0.888
5 10 0.05 0.43 0.23 0.43 0.23 0.05 1.42 100 ### 141 200.22 0.617 Tp
6 10 0.05 0.43 0.23 0.43 0.23 0.05 1.42 120 ### 118 167.56 0.617 Lp
TOTAL BERAT BESI
BESI DIAMETER - 19
BESI DIAMETER - 12
BESI DIAMETER - 10
ELEVASI : - 0.25
1 19 0.08 11.84 0.08 12.00 40 480.00 2.226

2 19 0.08 8.66 0.08 8.82 40 352.80 2.226
3 12 0.05 11.90 0.05 12.00 10 120.00 0.888
4 12 0.05 8.36 0.05 8.46 10 84.60 0.888
5 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 100 ### 490 597.80 0.617 Tp
6 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 120 ### 410 500.20 0.617 Lp
TOTAL BERAT BESI
ELEVASI : - 0.25
1 19 0.08 4.90 0.08 5.06 8 40.48 2.226

2 12 0.05 4.90 0.05 5.00 2 10.00 0.888
3 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 100 ### 24 29.28 0.617 Tp
4 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 120 ### 20 24.40 0.617 Lp
TOTAL BERAT BESI
BESI DIAMETER - 19
BESI DIAMETER - 12
BESI DIAMETER - 10
BLOK : VI ( DELATASI - VI)

ELEVASI : - 0.25
1 19 0.08 11.84 0.08 12.00 30 360.00 2.226

2 19 0.08 1.60 0.08 1.76 30 52.80 2.226
3 12 0.05 11.90 0.05 12.00 6 72.00 0.888
4 12 0.05 1.30 0.05 1.40 6 8.40 0.888
5 10 0.05 0.72 0.22 0.72 0.22 0.05 1.98 100 ### 189 374.22 0.617 Tp
6 10 0.05 0.72 0.22 0.72 0.22 0.05 1.98 120 ### 156 308.88 0.617 Lp
TOTAL BERAT BESI

ELEVASI : - 0.25
1 19 0.08 10.02 0.08 10.18 30 305.40 2.226

2 12 0.05 10.02 0.05 10.12 6 60.72 0.888
3 10 0.05 0.72 0.22 0.72 0.22 0.05 1.98 100 ### 147 291.06 0.617 Tp
4 10 0.05 0.72 0.22 0.72 0.22 0.05 1.98 120 ### 123 243.54 0.617 Lp
TOTAL BERAT BESI
BESI DIAMETER - 19
BESI DIAMETER - 12
BESI DIAMETER - 10

ELEVASI : - 0.25
1 19 0.08 11.84 0.08 12.00 30 360.00 2.226

2 19 0.08 4.11 0.08 4.27 30 128.10 2.226
3 12 0.05 11.90 0.05 12.00 6 72.00 0.888
4 12 0.05 3.81 0.05 3.91 6 23.46 0.888
5 10 0.05 0.53 0.23 0.53 0.23 0.05 1.62 100 ### 225 364.50 0.617 Tp
6 10 0.05 0.53 0.23 0.53 0.23 0.05 1.62 120 ### 189 306.18 0.617 Lp
TOTAL BERAT BESI

ELEVASI : - 0.25
1 19 0.08 10.03 0.08 10.19 40 407.60 2.226

4 12 0.05 10.03 0.05 10.13 8 81.04 0.888
5 10 0.05 0.53 0.23 0.53 0.23 0.05 1.62 100 ### 196 317.52 0.617 Tp
6 10 0.05 0.53 0.23 0.53 0.23 0.05 1.62 120 ### 164 265.68 0.617 Lp
TOTAL BERAT BESI

ELEVASI : - 0.25
1 19 0.08 5.13 0.08 5.29 10 52.90 2.226

4 12 0.05 5.13 0.05 5.23 2 10.46 0.888
5 10 0.05 0.53 0.23 0.53 0.23 0.05 1.62 100 ### 25 40.50 0.617 Tp
6 10 0.05 0.53 0.23 0.53 0.23 0.05 1.62 120 ### 20 32.40 0.617 Lp
TOTAL BERAT BESI
BESI DIAMETER - 19
BESI DIAMETER - 12
BESI DIAMETER - 10

ELEVASI : - 0.25
PEKERJAAN : SLOOF 15/20 N= 1 BH P= 5
1 10 0.05 5.25 0.05 5.35 4 21.40 0.617

2 6 0.03 0.15 0.10 0.15 0.10 0.03 0.56 150 ### 33 18.48 0.222
TOTAL BERAT BESI
BLOK : VII ( DELATASI - V )

ELEVASI : - 0.25
1 19 0.08 11.84 0.08 12.00 50 600.00 2.226

2 19 0.08 2.21 0.08 2.37 50 118.50 2.226
3 12 0.05 11.90 0.05 12.00 10 120.00 0.888
4 12 0.05 1.81 0.05 1.91 10 19.10 0.888
5 10 0.05 0.43 0.23 0.43 0.23 0.05 1.42 100 ### 325 461.50 0.617 Tp
6 10 0.05 0.43 0.23 0.43 0.23 0.05 1.42 120 ### 270 383.40 0.617 Lp
TOTAL BERAT BESI

ELEVASI : - 0.25
1 19 0.08 7.23 0.08 7.39 20 147.80 2.226

2 12 0.05 7.23 0.05 7.33 4 29.32 0.888
3 10 0.05 0.43 0.23 0.43 0.23 0.05 1.42 100 ### 70 99.40 0.617 Tp
4 10 0.05 0.43 0.23 0.43 0.23 0.05 1.42 120 ### 58 82.36 0.617 Lp
TOTAL BERAT BESI
BESI DIAMETER - 19
BESI DIAMETER - 12
BESI DIAMETER - 10

ELEVASI : - 0.25
1 19 0.08 11.84 0.08 12.00 40 480.00 2.226

2 19 0.08 9.06 0.08 9.22 40 368.80 2.226
3 12 0.05 11.90 0.05 12.00 10 120.00 0.888
4 12 0.05 8.76 0.05 8.86 10 88.60 0.888
5 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 100 ### 500 610.00 0.617 Tp
6 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 120 ### 415 506.30 0.617 Lp
TOTAL BERAT BESI

ELEVASI : - 0.25
1 19 0.08 10.18 0.08 10.34 8 82.72 2.226

4 12 0.05 10.18 0.05 10.28 2 20.56 0.888
5 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 100 ### 50 61.00 0.617 Tp
6 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 120 ### 42 51.24 0.617 Lp
TOTAL BERAT BESI

ELEVASI : - 0.25
1 19 0.08 5.18 0.08 5.34 8 42.72 2.226

4 12 0.05 5.18 0.05 5.28 2 10.56 0.888
5 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 100 ### 25 30.50 0.617 Tp
6 10 0.05 0.38 0.18 0.38 0.18 0.05 1.22 120 ### 21 25.62 0.617 Lp
TOTAL BERAT BESI
BESI DIAMETER - 19
BESI DIAMETER - 12
BESI DIAMETER - 10

ELEVASI : - 0.25
PEKERJAAN : SLOOF 15/20 N= 1 BH P= 16.00 P' = 12.10
1 10 0.05 11.90 0.05 12.00 4 48.00 0.617

2 10 0.05 4.60 0.05 4.70 4 18.80 0.617
3 6 0.03 0.15 0.10 0.15 0.10 0.03 0.56 150 ### 107 59.92 0.222
4 10 0.05 11.90 0.05 12.00 4 48.00 0.617

5 10 0.05 0.70 0.05 0.80 4 3.20 0.617
6 6 0.03 0.15 0.10 0.15 0.10 0.03 0.56 150 ### 81 45.36 0.222
TOTAL BERAT BESI

BESI DIAMETER - 10
BESI DIAMETER - 6
TOTAL BERAT SENGKANG 88.42
NAMA POKMAS : ……………………………………….

JML ANGGOTA : 11
DUSUN : ……………………………………….
DESA : ……………………………………….
SUMBER DANA : BSP B
O
B
JML VOLUME JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.) O
NO ITEM PEKERJAAN ANGGO SAT HARGA SATUAN T
(
%
A BAHAN )
1 Pasir urug 11 0.00 - m3 Rp 78,000.00 Rp - Rp ###
-
2 Tanah Urug 11 0.00 - m3 Rp 67,000.00 Rp - Rp ###
-
3 Batu Belah 11 88.00 - m3 Rp 163,000.00 Rp 14,344,000.00 Rp ###
-
4 Pasir pasang 11 132.00 - m3 Rp 145,000.00 Rp 19,140,000.00 Rp ###
-
5 Bata merah 11 16500.00 16,500 bh Rp 750.00 Rp 12,375,000.00 Rp 12,375,000.00
###
6 Kerikil Pecah 1/2 11 38.50 - m3 Rp 320,000.00 Rp 12,320,000.00 Rp ###
-
7 Semen portland 11 594.00 - zak Rp 62,000.00 Rp 36,828,000.00 Rp ###
-
8 Paku 2" - 3" 11 99.00 - kg Rp 20,000.00 Rp 1,980,000.00 Rp ###
-
9 Besi Ø 12 11 572.00 - ljr Rp 120,000.00 Rp 68,640,000.00 Rp ###
-
10 Besi Ø 8 11 352.00 - ljr Rp 54,000.00 Rp 19,008,000.00 Rp ###
-
11 Kawat bendrat 11 110.00 - kg Rp 20,000.00 Rp 2,200,000.00 Rp ###
-
12 Kalsiboard 1200 x 2400 11 264.00 - lbr Rp 65,000.00 Rp 17,160,000.00 Rp ###
-
13 Kalsi screw CE 11 7920.00 - bh Rp 150.00 Rp 1,188,000.00 Rp ###
-
14 Kalsi kompon IN-F @20 Kg 11 33.00 - kg Rp 25,000.00 Rp 825,000.00 Rp ###
-
15 Kalsi tape 11 77.00 - kg Rp 20,000.00 Rp 1,540,000.00 Rp ###
-
16 Air 11 0.00 - ltr Rp 200.00 Rp - Rp ###
-
17 Minyak Bekisting 11 0.00 - ltr Rp 1,500.00 Rp - Rp ###
-
18 Balok Kayu kelas III 11 12.32 - m3 Rp 2,750,000.00 Rp 33,880,000.00 Rp ###
-
19 Papan Kayu Kls III 11 5.50 - m3 Rp 2,750,000.00 Rp 15,125,000.00 Rp ###
-
20 Triplek 6 mm 11 55.00 - lbr Rp 150,000.00 Rp 8,250,000.00 Rp ###
-
21 Steger Bambu (4 m) 11 165.00 - btg Rp 5,000.00 Rp 825,000.00 Rp ###
-
22 C - 75, 0.75 11 2508.00 2,508 m Rp 14,250.00 Rp 35,739,000.00 Rp 35,739,000.00
###
23 C - 75, 0.6 11 0.00 - m Rp 12,500.00 Rp - Rp ###
-
24 Baut (Srew driver) 11 13970.00 13,970 Bh Rp 200.00 Rp 2,794,000.00 Rp 2,794,000.00
###
25 Dynabolt 11 748.00 748 Bh Rp 5,000.00 Rp 3,740,000.00 Rp 3,740,000.00
###
26 Reng 11 2706.00 2,706 m Rp 7,000.00 Rp 18,942,000.00 Rp 18,942,000.00
###
27 Spandek 0,3 mm 11 1133.00 1,133 m Rp 40,000.00 Rp 45,320,000.00 Rp 45,320,000.00
###
28 Bubungan Spandek 0,3 mm 11 99.00 99 m Rp 25,000.00 Rp 2,475,000.00 Rp 2,475,000.00
###
29 Kalsiplank 0,8 x 20 11 605.00 605 m Rp 20,000.00 Rp 12,100,000.00 Rp 12,100,000.00
###
30 Kusen Pintu Kayu Lokal 11 44.00 - Bh Rp 300,000.00 Rp 13,200,000.00 Rp ###
-
31 Kusen Jendela Kayu Lokal 11 33.00 - Bh Rp 250,000.00 Rp 8,250,000.00 Rp ###
-
32 Daun Pintu Lapis Double Triplek 3 mm 11 33.00 - Bh Rp 400,000.00 Rp 13,200,000.00 Rp ###
-
33 Daun Jendela Kaca 3 mm 11 66.00 - Bh Rp 250,000.00 Rp 16,500,000.00 Rp ###
-
34 Kunci Pintu 11 33.00 - Bh Rp 85,000.00 Rp 2,805,000.00 Rp ###
-
35 Engsel Pintu 11 33.00 - Psg Rp 25,000.00 Rp 825,000.00 Rp ###
-
36 Engsel Jendela 11 66.00 - Psg Rp 15,000.00 Rp 990,000.00 Rp ###
-
37 Grendel Jendela 11 66.00 - Bh Rp 10,000.00 Rp 660,000.00 Rp ###
-
38 Haag Angin 11 66.00 - Bh Rp 5,000.00 Rp 330,000.00 Rp ###
-
###
B UPAH
1 Pekerja 11 880.00 242 OH Rp 80,000.00 Rp 70,400,000.00 Rp 19,360,000.00
###
2 Tukang 11 396.00 110 OH Rp 100,000.00 Rp 39,600,000.00 Rp 11,000,000.00
###
TOTAL UPAH ( B ) Rp 110,000,000.00 Rp 30,360,000.00
###

1 ADMINISTRASI DAN PELAPORAN THP I 11 11.00 - Bh Rp 104,000.00 Rp 1,144,000.00 Rp ###
-
2 ADMINISTRASI DAN PELAPORAN THP II 11 11.00 11 Bh Rp 105,000.00 Rp 1,155,000.00 Rp 1,155,000.00
###
3 ADMINISTRASI DAN PELAPORAN THP III 11 11.00 - Bh Rp 67,000.00 Rp 737,000.00 Rp ###
-
TOTAL ADMINISTRASI ( C ) Rp 3,036,000.00 Rp 1,155,000.00
###

###
DIBULATKAN Rp 556,534,000.00 Rp 165,000,000.00

( ………………………………………... ) ( ………………………………………... )
NAMA POKMAS : ……………………………………….

JML ANGGOTA : 11
DUSUN : ……………………………………….
DESA : ……………………………………….
SUMBER DANA : BSP
JML VOLUME JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.)

A BAHAN
1 Pasir urug 11 0.00 - m3 Rp 78,000.00 Rp - Rp -
3 Batu Belah 11 88.00 (11) m3 Rp 163,000.00 Rp 14,344,000.00 -Rp 1,793,000.00
4 Pasir pasang 11 132.00 - m3 Rp 145,000.00 Rp 19,140,000.00 Rp -
5 Bata merah 11 16500.00 - bh Rp 750.00 Rp 12,375,000.00 Rp -
6 Kerikil Pecah 1/2 11 38.50 - m3 Rp 320,000.00 Rp 12,320,000.00 Rp -
7 Semen portland 11 594.00 - zak Rp 62,000.00 Rp 36,828,000.00 Rp -
8 Paku 2" - 3" 11 99.00 - kg Rp 20,000.00 Rp 1,980,000.00 Rp -
9 Besi Ø 12 11 572.00 - ljr Rp 120,000.00 Rp 68,640,000.00 Rp -
10 Besi Ø 8 11 352.00 - ljr Rp 54,000.00 Rp 19,008,000.00 Rp -
11 Kawat bendrat 11 110.00 - kg Rp 20,000.00 Rp 2,200,000.00 Rp -
12 Kalsiboard 1200 x 2400 11 264.00 264 lbr Rp 65,000.00 Rp 17,160,000.00 Rp 17,160,000.00
13 Kalsi screw CE 11 7920.00 7,920 bh Rp 150.00 Rp 1,188,000.00 Rp 1,188,000.00
14 Kalsi kompon IN-F @20 Kg 11 33.00 33 kg Rp 25,000.00 Rp 825,000.00 Rp 825,000.00
15 Kalsi tape 11 77.00 77 kg Rp 20,000.00 Rp 1,540,000.00 Rp 1,540,000.00
16 Air 11 - - ltr Rp 200.00 Rp - Rp -
17 Minyak Bekisting 11 0.00 - ltr Rp 1,500.00 Rp - Rp -
18 Balok Kayu kelas III 11 12.32 4 m3 Rp 2,750,000.00 Rp 33,880,000.00 Rp 12,100,000.00
19 Papan Kayu Kls III 11 5.50 - m3 Rp 2,750,000.00 Rp 15,125,000.00 Rp -
20 Triplek 6 mm 11 55.00 - lbr Rp 150,000.00 Rp 8,250,000.00 Rp -
21 Steger Bambu (4 m) 11 165.00 - btg Rp 5,000.00 Rp 825,000.00 Rp -
22 C - 75, 0.75 11 2508.00 - m Rp 14,250.00 Rp 35,739,000.00 Rp -
23 C - 75, 0.6 11 - - m Rp 12,500.00 Rp - Rp -
24 Baut (Srew driver) 11 13970.00 - Bh Rp 200.00 Rp 2,794,000.00 Rp -
26 Reng 11 2706.00 - m Rp 7,000.00 Rp 18,942,000.00 Rp -
30 Kusen Pintu Kayu Lokal 11 44.00 44 Bh Rp 300,000.00 Rp 13,200,000.00 Rp 13,200,000.00
31 Kusen Jendela Kayu Lokal 11 33.00 33 Bh Rp 250,000.00 Rp 8,250,000.00 Rp 8,250,000.00
32 Daun Pintu Lapis Double Triplek 3 mm 11 33.00 33 Bh Rp 400,000.00 Rp 13,200,000.00 Rp 13,200,000.00
33 Daun Jendela Kaca 3 mm 11 66.00 66 Bh Rp 250,000.00 Rp 16,500,000.00 Rp 16,500,000.00
34 Kunci Pintu 11 33.00 33 Bh Rp 85,000.00 Rp 2,805,000.00 Rp 2,805,000.00
35 Engsel Pintu 11 33.00 33 Psg Rp 25,000.00 Rp 825,000.00 Rp 825,000.00
36 Engsel Jendela 11 66.00 66 Psg Rp 15,000.00 Rp 990,000.00 Rp 990,000.00
37 Grendel Jendela 11 66.00 66 Bh Rp 10,000.00 Rp 660,000.00 Rp 660,000.00
38 Haag Angin 11 66.00 66 Bh Rp 5,000.00 Rp 330,000.00 Rp 330,000.00
B UPAH
2 Tukang 11 396.00 88 OH Rp 100,000.00 Rp 39,600,000.00 Rp 8,800,000.00
TOTAL UPAH ( B ) Rp 110,000,000.00 Rp 20,240,000.00

1 ADMINISTRASI DAN PELAPORAN THP I 11 11.00 - Bh Rp 104,000.00 Rp 1,144,000.00 Rp -
2 ADMINISTRASI DAN PELAPORAN THP II 11 11.00 - Bh Rp 105,000.00 Rp 1,155,000.00 Rp -
3 ADMINISTRASI DAN PELAPORAN THP III 11 11.00 11 Bh Rp 67,000.00 Rp 737,000.00 Rp 737,000.00
TOTAL ADMINISTRASI ( C ) Rp 3,036,000.00 Rp 737,000.00

DIBULATKAN Rp 556,534,000.00 Rp 108,757,000.00

( ………………………………………... ) ( ………………………………………... )
RENCANA PENGGUNAAN DANA TAHAP 1 RUMAH TYPE 36 RIKO

JML ANGGOTA : 7
DUSUN : -
SUMBER DANA : BSP
VOLUME JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.)

JML
A BAHAN
1 Pasir urug 7 - - m3 Rp 78,000.00 Rp - Rp -
5 Bata merah 7 39,200.00 25,200.00 bh Rp 750.00 Rp 29,400,000.00 Rp 18,900,000.00
7 Semen portland 7 560.00 210.00 zak Rp 62,000.00 Rp 34,720,000.00 Rp 13,020,000.00
8 Paku 2" - 3" 7 28.00 28.00 kg Rp 20,000.00 Rp 560,000.00 Rp 560,000.00
9 Besi Ø 12 7 287.00 287.00 ljr Rp 120,000.00 Rp 34,440,000.00 Rp 34,440,000.00
10 Besi Ø 8 7 210.00 210.00 ljr Rp 54,000.00 Rp 11,340,000.00 Rp 11,340,000.00
11 Kawat bendrat 7 42.00 42.00 kg Rp 20,000.00 Rp 840,000.00 Rp 840,000.00
12 Kalsiboard 1200 x 2400 7 14.00 - lbr Rp 65,000.00 Rp 910,000.00 Rp -
13 Kalsi screw CE 7 350.00 - bh Rp 150.00 Rp 52,500.00 Rp -
14 Kalsi kompon IN-F @20 Kg 7 - - kg Rp 25,000.00 Rp - Rp -
15 Kalsi tape 7 - - kg Rp 20,000.00 Rp - Rp -
16 Air 7 - - ltr Rp 200.00 Rp - Rp -
17 Minyak Bekisting 7 - - ltr Rp 1,500.00 Rp - Rp -
20 Triplek 6 mm 7 - - lbr Rp 150,000.00 Rp - Rp -
21 Steger Bambu (4 m) 7 - - btg Rp 5,000.00 Rp - Rp -
22 C - 75, 0.75 7 1,673.00 - m Rp 14,250.00 Rp 23,840,250.00 Rp -
23 C - 75, 0.6 7 - - m Rp 12,500.00 Rp - Rp -
24 Baut (Srew driver) 7 8,400.00 - Bh Rp 200.00 Rp 1,680,000.00 Rp -
26 Reng 7 1,722.00 - m Rp 7,000.00 Rp 12,054,000.00 Rp -
35 Engsel Pintu 7 21.00 - Psg Rp 25,000.00 Rp 525,000.00 Rp -
36 Engsel Jendela 7 28.00 - Psg Rp 15,000.00 Rp 420,000.00 Rp -
B UPAH
1 Pekerja 7 560.00 280.00 OH Rp 80,000.00 Rp 44,800,000.00 Rp 22,400,000.00
2 Tukang 7 252.00 126.00 OH Rp 100,000.00 Rp 25,200,000.00 Rp 12,600,000.00
TOTAL UPAH ( B ) Rp 70,000,000.00 Rp 35,000,000.00
C ADMINISTRASI
1 ADMINISTRASI DAN PELAPORAN 7 7.00 7.00 Bh Rp 100,000.00 Rp 700,000.00 Rp 700,000.00
TOTAL ADMINISTRASI ( C ) Rp 700,000.00 Rp 700,000.00

DIBULATKAN Rp 350,000,000.00 Rp 172,513,000.00



JML ANGGOTA : 7
DUSUN : -
SUMBER DANA : BSP
B
O
VOLUME JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.) B
JML O
NO ITEM PEKERJAAN ANGGO SAT HARGA SATUAN T
(
%
)
A BAHAN
1 Pasir urug 7 - - m3 Rp 78,000.00 Rp - Rp ###
-
2 Tanah Urug 7 - - m3 Rp 67,000.00 Rp - Rp ###
-
3 Batu Belah 7 84.00 - m3 Rp 163,000.00 Rp 13,692,000.00 Rp ###
-
4 Pasir pasang 7 84.00 - m3 Rp 145,000.00 ` Rp ###
-
5 Bata merah 7 39,200.00 14,000 bh Rp 750.00 Rp 29,400,000.00 Rp 10,500,000.00
###
6 Kerikil Pecah 1/2 7 17.50 - m3 Rp 320,000.00 Rp 5,600,000.00 Rp ###
-
7 Semen portland 7 560.00 - zak Rp 62,000.00 Rp 34,720,000.00 Rp ###
-
8 Paku 2" - 3" 7 28.00 - kg Rp 20,000.00 Rp 560,000.00 Rp ###
-
9 Besi Ø 12 7 287.00 - ljr Rp 120,000.00 Rp 34,440,000.00 Rp ###
-
10 Besi Ø 8 7 210.00 - ljr Rp 54,000.00 Rp 11,340,000.00 Rp ###
-
11 Kawat bendrat 7 42.00 - kg Rp 20,000.00 Rp 840,000.00 Rp ###
-
12 Kalsiboard 1200 x 2400 7 14.00 - lbr Rp 65,000.00 Rp 910,000.00 Rp ###
-
13 Kalsi screw CE 7 350.00 - bh Rp 150.00 Rp 52,500.00 Rp ###
-
14 Kalsi kompon IN-F @20 Kg 7 - - kg Rp 25,000.00 Rp - Rp ###
-
15 Kalsi tape 7 - - kg Rp 20,000.00 Rp - Rp ###
-
16 Air 7 - - ltr Rp 200.00 Rp - Rp ###
-
17 Minyak Bekisting 7 - - ltr Rp 1,500.00 Rp - Rp ###
-
18 Balok Kayu kelas III 7 4.99 - m3 Rp 2,750,000.00 Rp 13,728,750.00 Rp ###
-
19 Papan Kayu Kls III 7 4.55 - m3 Rp 2,750,000.00 Rp 12,512,500.00 Rp ###
-
20 Triplek 6 mm 7 - - lbr Rp 150,000.00 Rp - Rp ###
-
21 Steger Bambu (4 m) 7 - - btg Rp 5,000.00 Rp - Rp ###
-
22 C - 75, 0.75 7 1,673.00 1,673 m Rp 14,250.00 Rp 23,840,250.00 Rp 23,840,250.00
###
23 C - 75, 0.6 7 - - m Rp 12,500.00 Rp - Rp ###
-
24 Baut (Srew driver) 7 8,400.00 8,400 Bh Rp 200.00 Rp 1,680,000.00 Rp 1,680,000.00
###
25 Dynabolt 7 476.00 476 Bh Rp 5,000.00 Rp 2,380,000.00 Rp 2,380,000.00
###
26 Reng 7 1,722.00 1,722 m Rp 7,000.00 Rp 12,054,000.00 Rp 12,054,000.00
###
27 Spandek 0,3 mm 7 714.00 714 m Rp 40,000.00 Rp 28,560,000.00 Rp 28,560,000.00
###
28 Bubungan Spandek 0,3 mm 7 56.00 56 m Rp 25,000.00 Rp 1,400,000.00 Rp 1,400,000.00
###
29 Kalsiplank 0,8 x 20 7 371.00 371 m Rp 20,000.00 Rp 7,420,000.00 Rp 7,420,000.00
###
30 Kusen Pintu Kayu Lokal 7 21.00 - Bh Rp 300,000.00 Rp 6,300,000.00 Rp ###
-
31 Kusen Jendela Kayu Lokal 7 28.00 - Bh Rp 250,000.00 Rp 7,000,000.00 Rp ###
-
32 Daun Pintu Lapis Double Triplek 3 mm 7 21.00 - Bh Rp 400,000.00 Rp 8,400,000.00 Rp ###
-
33 Daun Jendela Kaca 3 mm 7 28.00 - Bh Rp 250,000.00 Rp 7,000,000.00 Rp ###
-
34 Kunci Pintu 7 21.00 - Bh Rp 85,000.00 Rp 1,785,000.00 Rp ###
-
35 Engsel Pintu 7 21.00 - Psg Rp 25,000.00 Rp 525,000.00 Rp ###
-
36 Engsel Jendela 7 28.00 - Psg Rp 15,000.00 Rp 420,000.00 Rp ###
-
37 Grendel Jendela 7 28.00 - Bh Rp 10,000.00 Rp 280,000.00 Rp ###
-
38 Haag Angin 7 56.00 - Bh Rp 5,000.00 Rp 280,000.00 Rp ###
-
###
B UPAH
###
2 Tukang 7 252.00 70 OH Rp 100,000.00 Rp 25,200,000.00 Rp 7,000,000.00
###
TOTAL UPAH ( B ) Rp 70,000,000.00 Rp 19,880,000.00
###
C ADMINISTRASI
1 ADMINISTRASI DAN PELAPORAN 7 7.00 - Bh Rp 100,000.00 Rp 700,000.00 Rp ###
-
TOTAL ADMINISTRASI ( C ) Rp 700,000.00 Rp ###
-

###
DIBULATKAN Rp 337,820,000.00 Rp 107,714,000.00



JML ANGGOTA : 7
DUSUN : -
SUMBER DANA : BSP

JML
A BAHAN
3 Batu Belah 7 84.00 - m3 Rp 163,000.00 Rp 13,692,000.00 Rp -
5 Bata merah 7 39,200.00 - bh Rp 750.00 Rp 29,400,000.00 Rp -
7 Semen portland 7 560.00 350 zak Rp 62,000.00 Rp 34,720,000.00 Rp 21,700,000.00
8 Paku 2" - 3" 7 28.00 - kg Rp 20,000.00 Rp 560,000.00 Rp -
9 Besi Ø 12 7 287.00 - ljr Rp 120,000.00 Rp 34,440,000.00 Rp -
10 Besi Ø 8 7 210.00 - ljr Rp 54,000.00 Rp 11,340,000.00 Rp -
11 Kawat bendrat 7 42.00 - kg Rp 20,000.00 Rp 840,000.00 Rp -
12 Kalsiboard 1200 x 2400 7 14.00 14 lbr Rp 65,000.00 Rp 910,000.00 Rp 910,000.00
13 Kalsi screw CE 7 350.00 350 bh Rp 150.00 Rp 52,500.00 Rp 52,500.00
14 Kalsi kompon IN-F @20 Kg 7 - - kg Rp 25,000.00 Rp - Rp -
15 Kalsi tape 7 - - kg Rp 20,000.00 Rp - Rp -
16 Air 7 - - ltr Rp 200.00 Rp - Rp -
18 Balok Kayu kelas III 7 4.99 - m3 Rp 2,750,000.00 Rp 13,728,750.00 Rp -
20 Triplek 6 mm 7 - - lbr Rp 150,000.00 Rp - Rp -
21 Steger Bambu (4 m) 7 - - btg Rp 5,000.00 Rp - Rp -
22 C - 75, 0.75 7 1,673.00 - m Rp 14,250.00 Rp 23,840,250.00 Rp -
23 C - 75, 0.6 7 - - m Rp 12,500.00 Rp - Rp -
26 Reng 7 1,722.00 - m Rp 7,000.00 Rp 12,054,000.00 Rp -
30 Kusen Pintu Kayu Lokal 7 21.00 21 Bh Rp 300,000.00 Rp 6,300,000.00 Rp 6,300,000.00
31 Kusen Jendela Kayu Lokal 7 28.00 28 Bh Rp 250,000.00 Rp 7,000,000.00 Rp 7,000,000.00
32 Daun Pintu Lapis Double Triplek 3 mm 7 21.00 21 Bh Rp 400,000.00 Rp 8,400,000.00 Rp 8,400,000.00
33 Daun Jendela Kaca 3 mm 7 28.00 28 Bh Rp 250,000.00 Rp 7,000,000.00 Rp 7,000,000.00
34 Kunci Pintu 7 21.00 21 Bh Rp 85,000.00 Rp 1,785,000.00 Rp 1,785,000.00
35 Engsel Pintu 7 21.00 21 Psg Rp 25,000.00 Rp 525,000.00 Rp 525,000.00
36 Engsel Jendela 7 28.00 28 Psg Rp 15,000.00 Rp 420,000.00 Rp 420,000.00
37 Grendel Jendela 7 28.00 28 Bh Rp 10,000.00 Rp 280,000.00 Rp 280,000.00
38 Haag Angin 7 56.00 56 Bh Rp 5,000.00 Rp 280,000.00 Rp 280,000.00
B UPAH
2 Tukang 7 252.00 56 OH Rp 100,000.00 Rp 25,200,000.00 Rp 5,600,000.00
TOTAL UPAH ( B ) Rp 70,000,000.00 Rp 15,120,000.00
C ADMINISTRASI
1 ADMINISTRASI DAN PELAPORAN 7 7.00 - Bh Rp 100,000.00 Rp 700,000.00 Rp -
TOTAL ADMINISTRASI ( C ) Rp 700,000.00 Rp -

DIBULATKAN Rp 350,000,000.00 Rp 69,773,000.00


TOTAL RENCANA PENGGUNAAN DANA TAHAP 1 RUMAH TYPE 36 RIKO
NAMA POKMAS : ……………………………………….

JML ANGGOTA : 13
DUSUN : ……………………………………….
DESA : ……………………………………….
SUMBER DANA : BSP

JML
A BAHAN
7 Semen portland 13 1,154.00 804.00 zak Rp 62,000.00 Rp 71,548,000.00 Rp 49,848,000.00
8 Paku 2" - 3" 13 127.00 127.00 kg Rp 20,000.00 Rp 2,540,000.00 Rp 2,540,000.00
9 Besi Ø 12 13 859.00 859.00 ljr Rp 120,000.00 Rp 103,080,000.00 Rp 103,080,000.00
10 Besi Ø 8 13 562.00 562.00 ljr Rp 54,000.00 Rp 30,348,000.00 Rp 30,348,000.00
11 Kawat bendrat 13 152.00 152.00 kg Rp 20,000.00 Rp 3,040,000.00 Rp 3,040,000.00
13 Kalsi screw CE 13 8,270.00 - bh Rp 150.00 Rp 1,240,500.00 Rp -
16 Air 13 - - ltr Rp 200.00 Rp - Rp -
20 Triplek 6 mm 13 55.00 55.00 lbr Rp 150,000.00 Rp 8,250,000.00 Rp 8,250,000.00
21 Steger Bambu (4 m) 13 165.00 165.00 btg Rp 5,000.00 Rp 825,000.00 Rp 825,000.00
22 C - 75, 0.75 13 4,181.00 - m Rp 14,250.00 Rp 59,579,250.00 Rp -
23 C - 75, 0.6 13 - - m Rp 12,500.00 Rp - Rp -
25 Dynabolt 13 1,224.00 - Bh Rp 5,000.00 Rp 6,120,000.00 Rp -
26 Reng 13 4,428.00 - m Rp 7,000.00 Rp 30,996,000.00 Rp -
27 Spandek 0,3 mm 13 1,847.00 - m Rp 40,000.00 Rp 73,880,000.00 Rp -
35 Engsel Pintu 13 54.00 - Psg Rp 25,000.00 Rp 1,350,000.00 Rp -
36 Engsel Jendela 13 94.00 - Psg Rp 15,000.00 Rp 1,410,000.00 Rp -
B UPAH
1 Pekerja 13 1,440.00 775.00 OH Rp 80,000.00 Rp 115,200,000.00 Rp 62,000,000.00
2 Tukang 13 648.00 324.00 OH Rp 100,000.00 Rp 64,800,000.00 Rp 32,400,000.00
TOTAL UPAH ( B ) Rp 180,000,000.00 Rp 94,400,000.00

1 ADMINISTRASI DAN PELAPORAN THP I 13 13.00 13.00 Bh - Rp 1,844,000.00 Rp 1,844,000.00
2 ADMINISTRASI DAN PELAPORAN THP II 13 13.00 - Bh - #REF! Rp -
3 ADMINISTRASI DAN PELAPORAN THP III 13 13.00 - Bh - #REF! Rp -
TOTAL ADMINISTRASI ( C ) #REF! Rp 1,844,000.00
GRAND TOTAL ( A + B + C ) #REF! Rp 455,290,250.00

DIBULATKAN #REF! Rp 455,290,000.00

( ………………………………………... ) ( ………………………………………... )
Menyetujui
MUHADI, SH
NIP: 19680420 199303 1 016
NAMA POKMAS : ……………………………………….

JML ANGGOTA : 13
DUSUN : ……………………………………….
DESA : ……………………………………….
SUMBER DANA : BSP

JML
A BAHAN
3 Batu Belah 13 172.00 - m3 Rp 163,000.00 Rp 28,036,000.00 Rp -
7 Semen portland 13 1,154.00 - zak Rp 62,000.00 Rp 71,548,000.00 Rp -
8 Paku 2" - 3" 13 127.00 - kg Rp 20,000.00 Rp 2,540,000.00 Rp -
9 Besi Ø 12 13 859.00 - ljr Rp 120,000.00 Rp 103,080,000.00 Rp -
10 Besi Ø 8 13 562.00 - ljr Rp 54,000.00 Rp 30,348,000.00 Rp -
13 Kalsi screw CE 13 8,270.00 - bh Rp 150.00 Rp 1,240,500.00 Rp -
16 Air 13 - - ltr Rp 200.00 Rp - Rp -
18 Balok Kayu kelas III 13 17.31 - m3 Rp 2,750,000.00 Rp 47,608,750.00 Rp -
22 C - 75, 0.75 13 4,181.00 4,181.00 m Rp 14,250.00 Rp 59,579,250.00 Rp 59,579,250.00
23 C - 75, 0.6 13 - - m Rp 12,500.00 Rp - Rp -
24 Baut (Srew driver) 13 22,370.00 22,370.00 Bh Rp 200.00 Rp 4,474,000.00 Rp 4,474,000.00
25 Dynabolt 13 1,224.00 1,224.00 Bh Rp 5,000.00 Rp 6,120,000.00 Rp 6,120,000.00
26 Reng 13 4,428.00 4,428.00 m Rp 7,000.00 Rp 30,996,000.00 Rp 30,996,000.00
27 Spandek 0,3 mm 13 1,847.00 1,847.00 m Rp 40,000.00 Rp 73,880,000.00 Rp 73,880,000.00
28 Bubungan Spandek 0,3 mm 13 155.00 155.00 m Rp 25,000.00 Rp 3,875,000.00 Rp 3,875,000.00
29 Kalsiplank 0,8 x 20 13 976.00 976.00 m Rp 20,000.00 Rp 19,520,000.00 Rp 19,520,000.00
35 Engsel Pintu 13 54.00 - Psg Rp 25,000.00 Rp 1,350,000.00 Rp -
36 Engsel Jendela 13 94.00 - Psg Rp 15,000.00 Rp 1,410,000.00 Rp -
B UPAH
2 Tukang 13 648.00 180.00 OH Rp 100,000.00 Rp 64,800,000.00 Rp 18,000,000.00
TOTAL UPAH ( B ) Rp 180,000,000.00 Rp 50,240,000.00
1 ADMINISTRASI DAN PELAPORAN THP I 13 13.00 Bh - Rp 1,844,000.00 Rp -
2 ADMINISTRASI DAN PELAPORAN THP II 13 13.00 13 Bh - #REF! #REF!
3 ADMINISTRASI DAN PELAPORAN THP III 13 13.00 - Bh - #REF! #REF!
TOTAL ADMINISTRASI ( C ) #REF! #REF!
GRAND TOTAL ( A + B + C ) #REF! #REF!


( ………………………………………... ) ( ………………………………………... )
Menyetujui
MUHADI, SH
NIP: 19680420 199303 1 016
NAMA POKMAS : ……………………………………….

JML ANGGOTA : 13
DUSUN : ……………………………………….
DESA : ……………………………………….
SUMBER DANA : BSP

JML
A BAHAN
3 Batu Belah 13 172.00 (11.00) m3 Rp 163,000.00 Rp 28,036,000.00 -Rp 1,793,000.00
5 Bata merah 13 55,700.00 - bh Rp 750.00 Rp 41,775,000.00 Rp -
7 Semen portland 13 1,154.00 350.00 zak Rp 62,000.00 Rp 71,548,000.00 Rp 21,700,000.00
8 Paku 2" - 3" 13 127.00 - kg Rp 20,000.00 Rp 2,540,000.00 Rp -
9 Besi Ø 12 13 859.00 - ljr Rp 120,000.00 Rp 103,080,000.00 Rp -
10 Besi Ø 8 13 562.00 - ljr Rp 54,000.00 Rp 30,348,000.00 Rp -
12 Kalsiboard 1200 x 2400 13 278.00 278.00 lbr Rp 65,000.00 Rp 18,070,000.00 Rp 18,070,000.00
13 Kalsi screw CE 13 8,270.00 8,270.00 bh Rp 150.00 Rp 1,240,500.00 Rp 1,240,500.00
14 Kalsi kompon IN-F @20 Kg 13 33.00 33.00 kg Rp 25,000.00 Rp 825,000.00 Rp 825,000.00
15 Kalsi tape 13 77.00 77.00 kg Rp 20,000.00 Rp 1,540,000.00 Rp 1,540,000.00
16 Air 13 - - ltr Rp 200.00 Rp - Rp -
22 C - 75, 0.75 13 4,181.00 - m Rp 14,250.00 Rp 59,579,250.00 Rp -
23 C - 75, 0.6 13 - - m Rp 12,500.00 Rp - Rp -
25 Dynabolt 13 1,224.00 - Bh Rp 5,000.00 Rp 6,120,000.00 Rp -
26 Reng 13 4,428.00 - m Rp 7,000.00 Rp 30,996,000.00 Rp -
27 Spandek 0,3 mm 13 1,847.00 - m Rp 40,000.00 Rp 73,880,000.00 Rp -
30 Kusen Pintu Kayu Lokal 13 65.00 65.00 Bh Rp 300,000.00 Rp 19,500,000.00 Rp 19,500,000.00
31 Kusen Jendela Kayu Lokal 13 61.00 61.00 Bh Rp 250,000.00 Rp 15,250,000.00 Rp 15,250,000.00
32 Daun Pintu Lapis Double Triplek 3 mm 13 54.00 54.00 Bh Rp 400,000.00 Rp 21,600,000.00 Rp 21,600,000.00
33 Daun Jendela Kaca 3 mm 13 94.00 94.00 Bh Rp 250,000.00 Rp 23,500,000.00 Rp 23,500,000.00
34 Kunci Pintu 13 54.00 54.00 Bh Rp 85,000.00 Rp 4,590,000.00 Rp 4,590,000.00
35 Engsel Pintu 13 54.00 54.00 Psg Rp 25,000.00 Rp 1,350,000.00 Rp 1,350,000.00
36 Engsel Jendela 13 94.00 94.00 Psg Rp 15,000.00 Rp 1,410,000.00 Rp 1,410,000.00
37 Grendel Jendela 13 94.00 94.00 Bh Rp 10,000.00 Rp 940,000.00 Rp 940,000.00
38 Haag Angin 13 122.00 122.00 Bh Rp 5,000.00 Rp 610,000.00 Rp 610,000.00
B UPAH
2 Tukang 13 648.00 144.00 OH Rp 100,000.00 Rp 64,800,000.00 Rp 14,400,000.00
TOTAL UPAH ( B ) Rp 180,000,000.00 Rp 35,360,000.00
1 ADMINISTRASI DAN PELAPORAN THP I 13 13.00 - Bh - Rp 1,844,000.00 Rp -
2 ADMINISTRASI DAN PELAPORAN THP II 13 13.00 - Bh - #REF! #REF!
3 ADMINISTRASI DAN PELAPORAN THP III 13 13.00 13 Bh - #REF! #REF!
TOTAL ADMINISTRASI ( C ) #REF! #REF!
GRAND TOTAL ( A + B + C ) #REF! #REF!


( ………………………………………... ) ( ………………………………………... )
Menyetujui
MUHADI, SH
NIP: 19680420 199303 1 016
HARGA BAHAN DAN MATERIAL
DUSUN SULIN, DESA LABULIA, KEC. JONGGAT
NO URAIAN BELANJA SATUAN KEBUTUHAN

A BAHAN
1 Batu Belah DUM 2
2 Pasir pasang DUM 3
3 Bata merah bh 7
4 Kerikil Pecah 1/2 DUM 1
5 Semen portland zak 50
6 Paku 2" - 3" kg 3
7 Besi Ø 12 ljr 48
8 Besi Ø 8 ljr 38
9 Kawat bendrat kg 3
10 Balok Kayu kelas III BH 4
11 Papan Kayu Kls III LEMBAR 20
RIAL
. JONGGAT
HARGA TOTAL JUMLAH HARGA
Rp 652,000.00 Rp 1,304,000.00
Rp 652,500.00 Rp 1,957,500.00
Rp 750,000.00 Rp 5,250,000.00
Rp 1,440,000.00 Rp 1,440,000.00
Rp 62,000.00 Rp 3,100,000.00
Rp 20,000.00 Rp 60,000.00
Rp 120,000.00 Rp 5,760,000.00
Rp 54,000.00 Rp 2,052,000.00
Rp 20,000.00 Rp 60,000.00
Rp 20,000.00 Rp 80,000.00
Rp 35,000.00 Rp 700,000.00
TOTAL HARGA Rp 21,763,500.00

RAB RIKO Tipe 5x7,6x6

Diunggah oleh

Informasi Dokumen

Judul Asli

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

RAB RIKO Tipe 5x7,6x6

Diunggah oleh

Hak Cipta:

Format Tersedia

PROGRAM IMPLEMENTASI BANTUAN DANA RUMAH (BDR)

DAFTAR HARGA SATUAN UPAH

No. Uraian Satuan Upah Ket.

DAFTAR HARGA SATUAN BAHAN BANGUNAN & ALAT

N0 NAMA SATUAN HARGA ( Rp ) KETERANGAN

B BAHAN PEREKAT HIDROLIS

1 Seng gelombang BJLS 20 Lmbr 51,500.00 1 Kaki = 30,48 Cm

1 Paku Biasa Kg 20,000.00

Titik lampu titi 201,600.00

Balok Kayu Kelas II 6,901,000

Kalsi tape 36,000

2 Urugan Pasir Bawah Pondasi dan Lantai m3

3 Urugan Tanah Peninggian Lantai m3

3 Pasangan Dinding Batu bata (1 SP: 5 PS ) m2

7 Pasang Dinding Partisi Kalsiboard m2

#REF! #REF! #REF!

2 Coor Kolom Utama 15/15 (1Sp:2Ps:3Kr)

3 Pekerjaan Rabat Beton m3

#REF! #REF! #REF!

3 Pekerjaan Rangka Atap Baja Ringan + Penutup Atap Spandek 0 m2

2 Bubungan Spandek 0,3 mm

1.00 0.97 Rp 886,365.40

Pembayaran Upah Kerja

Mengetahui, September 2018

17 5.16 Rp 367,800.00 Rp 32,263,416.00 #REF!

2 Pembesian 17 41.46 Rp 148,400.00 Rp 85,466,231.34 #REF!

TOTAL BIAYA Terminj 1 #REF! #REF!

Mengetahui, ..................., Januari 2019

I I 1. Galian Tanah 1 32.250 0.90 0.80 0.80 21.930

3. Urugan pasir 1 32.250 0.80 - 0.10 2.580

4. Aanstamping 1 32.250 0.80 - 0.20 5.160

5. Lantai Kerja 1 0.000 0.00 - 0.00 -

6. Pas. Batu Kali 1 32.250 0.30 0.60 0.50 7.256

NO ITEM PEKERJAAN SAT HARGA SATUAN

62 Kran Air 1/2" Bh Rp 25,000.00

2 Urugan Pasir Bawah Pondasi dan Lantai 36 0.7 0.05 1 1.26 m3

3 Urugan Tanah Peninggian Lantai 3.2 3.2 0.17 4 6.9632 m3

2 Pasangan Aanstamping 36 0.7 0.15 1 3.78 m3

3 Pasangan Dinding Bata Merah 1/2 Bata (1 SP: 5 PS ) 22.195 m2

4 Plesteran Dinding (1 SP : 5 PP) 22.195 2 44.39 m2

6 Pasang Dinding Partisi Kalsiboard 60.2545 m2

D PEKERJAAN COOR BETON

3 RING BALOK 15X18

I ADMINISTRASI DAN PELAPORAN

NO ITEM PEKERJAAN P L T Jumlah LUAS VOLUME SAT

2 Urugan Pasir Bawah Pondasi dan Lantai 36 0.7 0.05 1 1.26 m3

3 Urugan Tanah Peninggian Lantai 2.85 2.85 0.17 2 2.393175 3.380825 m3

2 Pasangan Aanstamping 36 0.7 0.2 1 5.04 m3

3 Pasangan Dinding Bata Merah 1/2 Bata (1 SP: 5 PS ) 80.9475 m2

4 Plesteran Dinding (1 SP : 5 PP) 80.9475 2 161.895 m2

6 Pasang Dinding Kalsiboard 4.45875 m2

D PEKERJAAN COOR BETON 2.36 m3

3 RING BALOK 15X13

4 ANGKUR BESI Ø 8 MM 37.75 14.89464 kg

I ADMINISTRASI DAN PELAPORAN

2 Urugan Pasir Bawah Pondasi dan Lantai 3.31 m3 Rp 117,600.00

2 Anstamping 3.78 Rp 330,696.00

3 Pasangan Dinding Batu Bata (1 SP : 5 PS) 22.20 m2 Rp 163,753.20

5 Acian Pc 31.84 m2 Rp 30,030.00

6 Rangka Dinding+Kalsiboard+Gunungan 60.25 m2 Rp 97,420.00

2 Pekerjaan Rabat Beton 2.25 m3 Rp 820,626.32

4 SKUR 1.89 M2 Rp 211,800.00

H PEKERJAAN ATAP 68.80 m2 Rp 203,075.00