I. PEKERJAAN PENDAHULUAN
0.60 m
0.75 m
0.03 m
0.60 m
Diketahui Oleh, DIPERIKSA OLEH Dibuat Oleh:
Kepala Desa FK TPK
1 2 3
I. B A H A N
1 Semen @ 50 Kg Zak 70,000
2 Batu Bata Bh 600
3 Kayu 6/12 M3 1,800,000
4 Kayu 5/10 M3 1,800,000
5 Kayu 5/7 M3 1,800,000
6 Kayu Reng 3/4 M3 1,800,000
7 Papan Listplank 3/30 M3 2,000,000
8 Kayu / papan mal M3 1,800,000
9 Atap Seng Multi Roof Lbr 50,000
10 Besi Beton dia 12 mm Btg 90,000
11 Besi Beton dia 10 mm Btg 70,000
12 Besi Beton dia 6 mm Btg 40,000
13 Kawat Ikat Kg 25,000
14 Paku Kayu Kg 16,000
15 Paku Atap kotak 30,000
16 Kozen Pintu I Lobang 250,000
17 Daun Pintu Lobang 600,000
18 Kozen Jendela ( 100cm x 60cm ) Lobang 250,000
19 Daun Jendela ( 100cm x 60cm ) Lobang 300,000
20 Kozen Jendela ( 150cm x 60cm ) Lobang 200,000
21 Daun Jendela ( 150cm x 60cm ) Lobang 250,000
22 Batu angin-angin Lobang 55,000
23 Engsel Pintu Bh 45,000
24 Engsel Jendela Psg 17,000
25 Kunci Pintu Tanam Bh 25,000
26 Handel Jendela Bh 15,000
27 Grendel Jendela Bh 15,000
28 Grendel Pintu Bh 13,000
29 Tanah Timbun M3 20,000
30 Triplek Tebal 4 mm Lembar 85,000
31 Pipa Pralon 4" Btg 175,000
32 Elbow 4" Bh 15,000
33 Pipa PVC 3/4" Bh 30,000
34 Elbow 3/4" Bh 4,000
35 3/4 " Bh 4,000
36 Lem Pipa Kaleng 30,000
37 Kran Air 3/4" Bh 12,000
38 Kloset Jongkok Bh 165,000
39 Keramik Lantai Uk.40cmx40 cm kotak 62
40 Keramik Lantai Uk.20cmx25 cm Kotak 60,000
41 Keramik Dinding KM Uk.20cmx25 cm Kotak 60,000
42 Dempul kayu Kg 25,000
43 Amplas Lbr 5,000
44 List profil Btg 15,000
48 Papan Kegiatan + Logo Bh 350,000
49 Talang Seng Lbr 45,000
50 Talang Terpal M3 50,000
51 Pintu Fiber Bh 450,000
52 Bak Air Kecil Bh 400,000
53 Kuas Rol Bh 40,000
54 Kuas 4" Bh 15,000
55 Kuas 3" Bh 10,000
56 Dempol Keramik Bungkus 35,000
57 Bon-bon Keramik Kotak 150,000
58 Kursi meja siswa Pasang 250,000
59 Kursi siswa 1 set 700,000
60 Pasir Cor M3 200,000
61 Pasir Pasang M3 180,000
62 Pasir Urug M3 180,000
63 Kerikil M3 30,000
64 Kursi meja siswa Bh 700
65 Lemari siswa dan papan tulis Bh 3,000,000
66 Meja guru dan kursi Bh 5,000,000
II. A L A T
1 Cangkul Bh 50,000
2 Sekop Bh 89,500
3 Ember Cor Bh 10,000
4 Benang Bh 15,000
5 Sewa Molen Hari 260,000
III. U P A H
1 Kepala Tukang HOK 110,000
2 Pekerja HOK 90,000
UMARDI
Dana Propinsi 2015
RENCANA ANGGARAN BIAYA (RAB)
Propinsi : Riau No. RAB :
Kabupaten : Pelalawan Program : DP
Kecamatan : Pangkalan Lesung Jenis Kegiatan : Pembangunan Gedung MDA
Desa : Dusun Tua Ukuran Dimensi : 20 x 15 M
Volume
URAIAN Satuan HARGA SATUAN JUMLAH TOTAL ( Rp. )
Total Dari Swadaya Dari DD ( Rp. )
1 2 3 4 5 6 7 = 4x6
I. B A H A N
1 Semen @ 50 Kg 500.00 Zak 70,000 35,000,000.00
2 Batu Bata 45,000 Bh 600 27,000,000.00
3 Kayu 6/12 3.00 M3 1,800,000 5,400,000.00
4 Kayu 5/10 4.00 M3 1,800,000 7,200,000.00
5 Kayu 5/7 5.00 M3 1,800,000 9,000,000.00
6 Kayu Reng 3/4 5.00 M3 1,800,000 9,000,000.00
7 Papan Listplank 3/30 5.00 M3 2,000,000 10,000,000.00
8 Kayu / papan mal 3.00 M3 1,800,000 5,400,000.00
9 Atap Seng Multi Roof 950.00 Lbr 50,000 47,500,000.00
10 Besi Beton dia 12 mm 250.00 Btg 90,000 22,500,000.00
11 Besi Beton dia 10 mm 220.00 Btg 70,000 15,400,000.00
12 Besi Beton dia 6 mm 150.00 Btg 40,000 6,000,000.00
13 Kawat Ikat 50.00 Kg 25,000 1,250,000.00
14 Paku Kayu 100.00 Kg 16,000 1,600,000.00
15 Paku Atap 25.00 kotak 30,000 750,000.00
16 Kozen Pintu I 3.00 Lobang 250,000 750,000.00
17 Daun Pintu 5.00 Lobang 600,000 3,000,000.00
18 Kozen Jendela ( 100cm x 60cm ) 39.00 Lobang 250,000 9,750,000.00
19 Daun Jendela ( 100cm x 60cm ) 39.00 Lobang 300,000 11,700,000.00
20 Kozen Jendela ( 150cm x 60cm ) 2.00 Lobang 200,000 400,000.00
21 Daun Jendela ( 150cm x 60cm ) 2.00 Lobang 250,000 500,000.00
22 Batu angin-angin 52.00 Lobang 55,000 2,860,000.00
23 Engsel Pintu 15.00 Bh 45,000 675,000.00
24 Engsel Jendela 82.00 Psg 17,000 1,394,000.00
25 Kunci Pintu Tanam 4.00 Bh 25,000 100,000.00
26 Handel Jendela 41.00 Bh 15,000 615,000.00
27 Grendel Jendela 82.00 Bh 15,000 1,230,000.00
28 Grendel Pintu 5.00 Bh 13,000 65,000.00
29 Tanah Timbun 350.00 M3 20,000 7,000,000.00
30 Triplek Tebal 4 mm 250.00 Lembar 85,000 21,250,000.00
31 Pipa Pralon 4" 4.00 Btg 175,000 700,000.00
32 Elbow 4" 4.00 Bh 15,000 60,000.00
33 Pipa PVC 3/4" 4.00 Bh 30,000 120,000.00
34 Elbow 3/4" 4.00 Bh 4,000 16,000.00
35 3/4 " 4.00 Bh 4,000 16,000.00
36 Lem Pipa 2.00 Kaleng 30,000 60,000.00
37 Kran Air 3/4" 4.00 Bh 12,000 48,000.00
38 Kloset Jongkok 2.00 Bh 165,000 330,000.00
39 Keramik Lantai Uk.40cmx40 cm 186.00 kotak 62 11,532.00
40 Keramik Lantai Uk.20cmx25 cm 12.00 Kotak 60,000 720,000.00
41 Keramik Dinding KM Uk.20cmx25 cm 25.00 Kotak 60,000 1,500,000.00
42 Dempul kayu 4.00 Kg 25,000 100,000.00
43 Amplas 11.00 Lbr 5,000 55,000.00
44 List profil 240.00 Btg 15,000 3,600,000.00
48 Papan Kegiatan + Logo 1.00 Bh 350,000 350,000.00
49 Talang Seng 30.00 Lbr 45,000 1,350,000.00
50 Talang Terpal 150.00 M3 50,000 7,500,000.00
51 Pintu Fiber 3.00 Bh 450,000 1,350,000.00
52 Bak Air Kecil 2.00 Bh 400,000 800,000.00
53 Kuas Rol 5.00 Bh 40,000 200,000.00
54 Kuas 4" 4.00 Bh 15,000 60,000.00
55 Kuas 3" 5.00 Bh 10,000 50,000.00
56 Dempol Keramik 10.00 Bungkus 35,000 350,000.00
57 Bon-bon Keramik 2.00 Kotak 150,000 300,000.00
58 Kursi meja siswa 76.00 Pasang 250,000 19,000,000.00
59 Meja guru & kursi 5.00 Bh 2,000,000 10,000,000.00
60 Lemari siswa & papan tulis 3.00 Bh 3,000,000 9,000,000.00
62 Kursi siswa 76.00 1 set 700,000 53,200,000.00
Sub Total 1 375,135,532.00
MATERIAL NON PAJAK
1 Pasir Cor 28.00 M3 200,000 5,600,000.00
2 Pasir Pasang 64.00 M3 180,000 11,520,000.00
3 Pasir Urug 12.00 M3 180,000 2,160,000.00
4 Kerikil 22.00 M3 30,000 660,000.00
Sub Total 2 19,940,000.00
II. A L A T
1 Cangkul 2 Bh 50,000 100,000.00
2 Sekop 4 Bh 89,500 358,000.00
3 Ember Cor 12 Bh 10,000 120,000.00
4 Benang 8 Bh 15,000 120,000.00
5 Sewa Molen 10 Hari 260,000 2,600,000.00
Sub Total 3 3,298,000.00
III. U P A H
1 Kepala Tukang 300 HOK 110,000 33,000,000.00
2 Pekerja 387 HOK 90,000 34,830,000.00
Sub Total 4 67,830,000.00
IV. Operasional TPK max 5,5 %
1 1 Ls 27,134,949.98
Sub Total 5 27,134,949.98
TOTAL BIAYA 493,338,481.98
Dari DANA PROPINSI
Sumber Dana
Dari DP+Swadaya :
PEKERJAAN :
PEMILIK :
LOKASI :
I PEKERJAAN PERSIAPAN
1 1 M2 MEMBERSIHKAN LAPANGAN DAN PERATAAN
TENAGA
Kepala Tukang 0.0200 OH Rp 110,000.00 Rp 2,200.00
Pekerja 0.4000 OH Rp 90,000.00 Rp 36,000.00
Total Rp 38,200.00
BAHAN
Kayu Meranti 5/7 0.1200 M3 Rp 1,800,000.00 Rp 216,000.00
Papan Listplank 3/30 0.0070 M3 Rp 2,000,000.00 Rp 14,000.00
Paku Kayu 2"-3" 0.0200 Kg Rp 16,000.00 Rp 320.00
Total Rp 240,420.00
II PEKERJAAN TANAH
3 1 M3 GALIAN TANAH BIASA SEDALAM 1 M
TENAGA
Pekerja 0.7500 OH Rp 90,000.00 Rp 67,500.00
Total 67,500.00
4 1 M3 URUGAN KEMBALI
TENAGA
Pekerja 0.5000 OH Rp 90,000.00 Rp 45,000.00
Total Rp 45,000.00
5 1 M3 URUGAN PASIR
TENAGA
Pekerja 0.3000 OH Rp 90,000.00 Rp 27,000.00
BAHAN
Pasir Urug 1.2000 M3 Rp 180,000.00 Rp 216,000.00
Total Rp 243,000.00
6 1 M3 URUGAN TANAH
TENAGA
Pekerja 0.3000 OH Rp 90,000.00 Rp 27,000.00
BAHAN
Tanah Timbun 1.2000 M3 Rp 20,000.00 Rp 24,000.00
Total Rp 51,000.00
1 2 3 4 5
BAHAN
Batu Bata 140.0000 Bh Rp 600.00 Rp 84,000.00
Semen 23.0000 Kg Rp 70,000.00 Rp 1,610,000.00
Pasir Pasang 0.0860 M3 Rp 180,000.00 Rp 15,480.00
Total Rp 1,852,730.00
BAHAN
Semen 5.6700 Kg Rp 70,000.00 Rp 396,900.00
Pasir Pasang 0.0230 M3 Rp 180,000.00 Rp 4,140.00
Total Rp 414,540.00
BAHAN
Batu Bata Ukuran 4x7, 5x16 102.0000 Bh Rp 173.25 Rp 17,671.50
Semen 11.5000 Kg Rp 1,050.00 Rp 12,075.00
Pasir Pasang 0.0430 M3 Rp 84,000.00 Rp 3,612.00
Perancah Kayu 0.0020 M3 Rp 1,100,000.00 Rp 2,200.00
Papan Meranti 0.0010 M3 Rp 1,100,000.00 Rp 1,100.00
Total Rp 66,558.50
BAHAN
Semen Portland 8.6800 Kg Rp 70,000.00 Rp 607,600.00
Pasir Pasang 0.0280 M3 Rp 180,000.00 Rp 5,040.00
Total #REF!
V PEKERJAAN KAYU
11 1 M3 PEKERJAAN KOZEN PINTU/JENDELA KAYU KULIM
TENAGA
Pekerja 6.0000 OH Rp 90,000.00 Rp 540,000.00
Tukang Kayu 18.0000 OH Rp #REF! Rp #REF!
Kepala Tukang 2.0000 OH Rp 110,000.00 Rp 220,000.00
Mandor 0.3000 OH Rp #REF! Rp #REF!
BAHAN
Kayu Kulim 1.2000 M3 Rp 3,850,000.00 Rp 4,620,000.00
Total Rp #REF!
BAHAN
Kayu Meranti, Balok 1.1000 M3 Rp 1,100,000.00 Rp 1,210,000.00
Paku Strip 15.0000 Kg Rp 15,000.00 Rp 225,000.00
Paku Biasa 2" - 5" 0.8000 Kg Rp 13,650.00 Rp 10,920.00
Total Rp #REF!
BAHAN
Kayu Meranti, Balok 0.0140 M3 Rp 1,100,000.00 Rp 15,400.00
Paku Biasa 2" - 5" 0.1500 Kg Rp 13,650.00 Rp 2,047.50
Total Rp #REF!
BAHAN
Kayu Meranti, Balok 0.0120 M3 Rp 1,100,000.00 Rp 13,200.00
Paku Biasa 2" - 5" 0.1000 Kg Rp 13,650.00 Rp 1,365.00
Perancah Kayu 0.0020 M3 Rp 1,100,000.00 Rp 2,200.00
Papan Meranti 0.0010 M3 Rp 1,100,000.00 Rp 1,100.00
Total Rp #REF!
BAHAN
Kayu Meranti, Papan 0.0145 M3 Rp 1,100,000.00 Rp 15,950.00
Paku Biasa 2" - 5" 0.0600 Kg Rp 13,650.00 Rp 819.00
Perancah Kayu 0.0020 M3 Rp 1,100,000.00 Rp 2,200.00
Papan Meranti 0.0010 M3 Rp 1,100,000.00 Rp 1,100.00
Total Rp #REF!
BAHAN
List Kayu Profil 1.1000 M1 Rp 4,400.00 Rp 4,840.00
Paku 1" - 2" 0.0100 Kg Rp 13,650.00 Rp 136.50
Total Rp #REF!
BAHAN
Papan Meranti 0.0200 M3 Rp 1,100,000.00 Rp 22,000.00
Paku 2" - 5" 0.2000 Kg Rp 13,650.00 Rp 2,730.00
Total Rp #REF!
BAHAN
Gypsum Board (120x240x9) mm 0.3640 M2 Rp 68,250.00 Rp 24,843.00
Paku Skrup 0.1100 Kg Rp 13,650.00 Rp 1,501.50
Total Rp #REF!
Total Rp #REF!
VI PEKERJAAN BETON
20 1 M3 BETON TUMBUK 1PC : 3 PS : 5 KR
TENAGA
Pekerja 1.6500 OH Rp 90,000.00 Rp 148,500.00
Tukang Batu 0.2500 OH Rp #REF! Rp #REF!
Kepala Tukang 0.0250 OH Rp 110,000.00 Rp 2,750.00
Mandor 0.0800 OH Rp #REF! Rp #REF!
BAHAN
Semen Portland 218.0000 Kg Rp 1,050.00 Rp 228,900.00
Pasir Beton 0.5200 M3 Rp 105,000.00 Rp 54,600.00
Kerikil 0.8700 M3 Rp 42,000.00 Rp 36,540.00
Total Rp #REF!
21 1 M3 MEMBUAT BETON 1 PC : 2 PS : 3 KR
TENAGA
Pekerja 1.6500 OH Rp 90,000.00 Rp 148,500.00
Tukang Batu 0.2500 OH Rp #REF! Rp #REF!
Kepala Tukang 0.0250 OH Rp 110,000.00 Rp 2,750.00
Mandor 0.0800 OH Rp #REF! Rp #REF!
BAHAN
Semen Portland 232.0000 Kg Rp 1,050.00 Rp 243,600.00
Pasir Beton 0.5200 M3 Rp 105,000.00 Rp 54,600.00
Kerikil 0.7800 M3 Rp 42,000.00 Rp 32,760.00
Total Rp #REF!
BAHAN
Kayu Meranti 0.2000 M3 Rp 800,000.00 Rp 160,000.00
Paku Biasa 2"-5" 1.5000 Kg Rp 13,650.00 Rp 20,475.00
Minyak Bekisting 0.4000 Ltr Rp 4,200.00 Rp 1,680.00
Besi Beton Polos 225.0000 Kg Rp 9,030.00 Rp 2,031,750.00
Kawat Beton 6.1200 Kg Rp 18,900.00 Rp 115,668.00
Semen Portland 323.0000 M3 Rp 1,050.00 Rp 339,150.00
Pasir Beton 0.5200 M3 Rp 80.00 Rp 41.60
Kerikil 0.7800 M3 Rp 80.00 Rp 62.40
Total Rp 3,046,777.00
BAHAN
Kayu Meranti 0.2700 M3 Rp 800,000.00 Rp 216,000.00
Paku Biasa 2"-5" 2.0000 Kg Rp 13,650.00 Rp 27,300.00
Minyak Bekisting 0.6000 Ltr Rp 4,200.00 Rp 2,520.00
Besi Beton Polos 148.4000 Kg Rp 9,030.00 Rp 1,340,052.00
Kawat Beton 2.9680 Kg Rp 18,900.00 Rp 56,095.20
Semen Portland 323.0000 Kg Rp 1,050.00 Rp 339,150.00
Pasir Beton 0.5200 M3 Rp 80.00 Rp 41.60
Kerikil 0.7800 M3 Rp 80.00 Rp 62.40
Total Rp 2,359,171.20
BAHAN
Kayu Meranti 0.400 m3 Rp 1,100,000.00 Rp 440,000.00
Paku Biasa 2" - 5" 4.000 Kg Rp 12,600.00 Rp 50,400.00
Besi 10 113.000 Kg Rp 9,030.00 Rp 1,020,390.00
Kawat Beton 2.250 Kg Rp 18,900.00 Rp 42,525.00
Semen 323.000 Kg Rp 1,050.00 Rp 339,150.00
Pasir Beton 0.520 m3 Rp 105,000.00 Rp 54,600.00
Kayu Balok Borneo 0.150 m3 Rp 1,100,000.00 Rp 165,000.00
Plywood 9 mm 3.500 lbr Rp 120,750.00 Rp 422,625.00
Kayu Bulat/Ubar dia 8cm/4m 20.0000 Btg Rp 5,500.00 110,000.00
Total Rp 2,912,640.00
BAHAN
Kayu Meranti 0.3200 M3 Rp 1,100,000.00 Rp 352,000.00
Paku Biasa 2"-5" 3.2000 Kg Rp 12,600.00 Rp 40,320.00
Minyak Bekisting 1.6000 Ltr Rp #REF! Rp #REF!
Besi Beton Polos 113.0000 Kg Rp 9,030.00 Rp 1,020,390.00
Kawat Beton 2.2600 Kg Rp 18,900.00 Rp 42,714.00
Semen Portland 323.0000 Kg Rp 1,050.00 Rp 339,150.00
Pasir Beton 0.5200 M3 Rp 105,000.00 Rp 54,600.00
Kerikil 0.7800 M3 Rp #REF! Rp #REF!
Kayu Balok Meranti 0.1400 M3 Rp 1,100,000.00 Rp 154,000.00
Plywood 9 MM 2.8000 lbr Rp 120,750.00 Rp 338,100.00
Total Rp #REF!
26 1 M3 MEMBUAT BALOK LATEI KANOPI BETON BERTULANG 15/25 (161.25 KG BESI + BEKESTING)
TENAGA
Pekerja 3.9000 OH Rp 90,000.00 Rp 351,000.00
Tukang Batu 0.3500 OH Rp #REF! Rp #REF!
Tukang Kayu 1.0400 OH Rp #REF! Rp #REF!
Tukang Besi 1.0500 OH Rp #REF! Rp #REF!
Kepala Tukang 0.2450 OH Rp 110,000.00 Rp 26,950.00
Mandor 0.1650 OH Rp #REF! Rp #REF!
BAHAN
Kayu Meranti 0.3500 M3 Rp 1,100,000.00 Rp 385,000.00
Paku Biasa 2"-5" 3.2000 Kg Rp 12,600.00 Rp 40,320.00
Minyak Bekisting 1.6000 Ltr Rp #REF! Rp #REF!
Besi Beton Polos 161.2500 Kg Rp 9,030.00 Rp 1,456,087.50
Kawat Beton 3.2250 Kg Rp 18,900.00 Rp 60,952.50
Semen Portland 323.0000 Kg Rp 1,050.00 Rp 339,150.00
Pasir Beton 0.5200 M3 Rp 105,000.00 Rp 54,600.00
Kerikil 0.7800 M3 Rp #REF! Rp #REF!
Kayu Balok Meranti 0.1400 M3 Rp 1,100,000.00 Rp 154,000.00
Plywood 9 MM 2.8000 lbr Rp 120,750.00 Rp 338,100.00
Kayu Bulat/Ubar dia 8cm/4m 16.0000 Btg Rp 5,500.00 Rp 88,000.00
Total Rp #REF!
BAHAN
Kayu Meranti 0.3200 M3 Rp 1,100,000.00 Rp 352,000.00
Paku Biasa 2"-5" 3.2000 Kg Rp 12,600.00 Rp 40,320.00
Minyak Bekisting 1.6000 Ltr Rp #REF! Rp #REF!
Besi Beton Polos 93.5200 Kg Rp 9,030.00 Rp 844,485.60
Kawat Beton 1.8704 Kg Rp 18,900.00 Rp 35,350.56
Semen Portland 323.0000 Kg Rp 1,050.00 Rp 339,150.00
Pasir Beton 0.5200 M3 Rp 105,000.00 Rp 54,600.00
Kerikil 0.7800 M3 Rp #REF! Rp #REF!
Kayu Balok Meranti 0.1400 M3 Rp 1,100,000.00 Rp 154,000.00
Plywood 9 MM 2.8000 lbr Rp 120,750.00 Rp 338,100.00
Kayu Bulat/Ubar dia 8cm/4m 16.0000 Btg Rp 5,500.00 Rp 88,000.00
Total Rp #REF!
BAHAN
Genteng Metal 1.0100 M2 Rp 45,150.00 Rp 45,601.50
Paku Biasa 2" 5" 0.2000 Kg Rp 13,650.00 Rp 2,730.00
Total Rp #REF!
BAHAN
Perabung Genteng Metal 1.1000 Bh Rp 22,050.00 Rp 24,255.00
Papan 0.0020 M3 1,100,000.00 Rp 2,200.00
Paku Biasa 1/2" - 1" 0.0500 Kg Rp 13,650.00 Rp 682.50
Total Rp #REF!
BAHAN
Bola-bola Atap 1.1000 Bh Rp 19,950.00 Rp 21,945.00
Paku Biasa 1/2" - 1" 0.0500 Kg Rp 13,650.00 Rp 682.50
Total Rp #REF!
BAHAN
Seng Plat BJLS 20 K 0.3000 Lbr Rp 40,950.00 Rp 12,285.00
Papan 2/20 0.0035 M3 Rp 1,100,000.00 Rp 3,850.00
Karpet Talang 1.0000 M1 Rp 15,750.00 Rp 15,750.00
Paku Biasa 1/2" - 1" 0.0500 Kg Rp 13,650.00 Rp 682.50
Total Rp #REF!
BAHAN
Kayu Tambusu 0.0400 M3 Rp 4,400,000.00 Rp 176,000.00
Total Rp #REF!
BAHAN
Kayu Meranti 0.0400 M3 Rp 2,000,000.00 Rp 80,000.00
Total Rp #REF!
34 1 BH PASANG PINTU FIBER GLASS
TENAGA
Pekerja 0.0100 OH Rp 90,000.00 Rp 900.00
Tukang 0.5000 OH Rp #REF! Rp #REF!
Kepala Tukang 0.0100 OH Rp 110,000.00 Rp 1,100.00
Mandor 0.0050 OH Rp #REF! Rp #REF!
BAHAN
Pintu Fiber Glass 1.0000 Bh Rp 199,500.00 Rp 199,500.00
Total Rp #REF!
BAHAN
Kayu Meranti 0.0200 M3 Rp 1,100,000.00 Rp 22,000.00
Kaca Polos 5mm 1.0000 M2 Rp 90,300.00 Rp 90,300.00
Total Rp #REF!
BAHAN
Kaca 5 MM 1.1000 M2 Rp 90,300.00 Rp 99,330.00
Kayu Lest Profil 1.9000 M1 Rp 4,400.00 Rp 8,360.00
Total Rp #REF!
BAHAN
Kunci tanam 2 X Slg 1.0000 Bh Rp 78,750.00 Rp 78,750.00
Total Rp #REF!
BAHAN
Kunci tanam 1 X Slg 1.0000 Bh Rp 57,750.00 Rp 57,750.00
Total Rp #REF!
BAHAN
Engsel pintu 1.0000 Bh Rp 12,600.00 Rp 12,600.00
Total Rp #REF!
1 BH
40PASANG ENGSEL JENDELA KUPU - KUPU
TENAGA
Pekerja 0.0100 OH Rp 90,000.00 Rp 900.00
Tukang 0.1000 OH Rp #REF! Rp #REF!
Kepala Tukang 0.0100 OH Rp 110,000.00 Rp 1,100.00
Mandor 0.0005 OH Rp #REF! Rp #REF!
BAHAN
Engsel Jendela Kupu-kupu 1.0000 Bh Rp 10,500.00 Rp 10,500.00
Total Rp #REF!
BAHAN
Hak Angin Jendela 1.0000 Bh Rp 15,750.00 Rp 15,750.00
Total Rp #REF!
BAHAN
Handle Jendela 1.0000 Bh Rp 10,500.00 Rp 10,500.00
Total Rp #REF!
BAHAN
Handle Pintu 1.0000 Bh Rp 8,400.00 Rp 8,400.00
Total Rp #REF!
BAHAN
Grendel Jendela 1.0000 Bh Rp 13,650.00 Rp 13,650.00
Total Rp #REF!
BAHAN
Grendel Pintu 1.0000 Bh Rp 10,500.00 Rp 10,500.00
Total #REF!
BAHAN
Kloset Duduk 1.0000 Bh Rp 1,575,000.00 Rp 1,575,000.00
Semen Portland 6.0000 Kg Rp 1,000.00 Rp 6,000.00
Pasir Pasang 0.0120 M3 Rp 84,000.00 Rp 1,008.00
Total Rp #REF!
48 1 BH KLOSET JONGKOK PORSELEN
TENAGA
Pekerja 0.5000 OH Rp 90,000.00 Rp 45,000.00
Tukang 0.7500 OH Rp #REF! Rp #REF!
Kepala Tukang 0.7500 OH Rp 110,000.00 Rp 82,500.00
Mandor 0.8000 OH Rp #REF! Rp #REF!
BAHAN
Kloset Jongkok Porselen 1.0000 Bh Rp 110,250.00 Rp 110,250.00
Semen Portland 6.0000 Kg Rp 1,050.00 Rp 6,300.00
Pasir Pasang 0.0100 M3 Rp 84,000.00 Rp 840.00
Total Rp #REF!
49 1 BH MEMASANG BATHTUB
TENAGA
Pekerja 0.5000 OH Rp 90,000.00 Rp 45,000.00
Tukang 0.7500 OH Rp #REF! Rp #REF!
Kepala Tukang 0.7500 OH Rp #REF! Rp #REF!
Mandor 0.8000 OH Rp #REF! Rp #REF!
BAHAN
Bathtub 1.0000 Bh Rp 892,500.00 Rp 892,500.00
Semen Portland 6.0000 Kg Rp 1,000.00 Rp 6,000.00
Pasir Pasang 0.0130 M3 Rp 1,100,000.00 Rp 14,300.00
Total Rp #REF!
50 MEMASANG SHOWER
TENAGA
Pekerja 0.0100 OH Rp 90,000.00 Rp 900.00
Tukang Batu 0.1000 OH Rp #REF! Rp #REF!
Kepala Tukang 0.0100 OH Rp #REF! Rp #REF!
Mandor 0.0050 OH Rp #REF! Rp #REF!
BAHAN
Shower 1.0000 Bh Rp 183,750.00 Rp 183,750.00
Seal tafe 0.0800 Bh Rp 2,100.00 Rp 168.00
Total Rp #REF!
51 MEMASANG 1 BH WASTAFEL
TENAGA
Pekerja 1.2000 OH Rp 90,000.00 Rp 108,000.00
Tukang 1.4500 OH Rp #REF! Rp #REF!
Kepala Tukang 0.1500 OH Rp 110,000.00 Rp 16,500.00
Mandor 0.1000 OH Rp #REF! Rp #REF!
BAHAN
Wastafel 1.0000 Bh Rp 189,000.00 Rp 189,000.00
Perlengkapan (12% harga Wastafel) 1.0000 Ls Rp 22,680.00 Rp 22,680.00
Semen Portland 6.0000 Kg Rp 1,050.00 Rp 6,300.00
Pasir Pasang 0.0100 M3 Rp 84,000.00 Rp 840.00
Total Rp #REF!
BAHAN
Bak Cuci Piring 1.0000 Bh Rp 245,000.00 Rp 245,000.00
Perlengkapan (18% harga Bak Fiberglass) 1.0000 Ls Rp 44,100.00 Rp 44,100.00
Total Rp #REF!
MEMASANG
53 1 BH BAK MANDI FIBER GLASS
TENAGA
Pekerja 1.8000 OH Rp 90,000.00 Rp 162,000.00
Tukang 2.7000 OH Rp #REF! Rp #REF!
Kepala Tukang 0.5400 OH Rp 110,000.00 Rp 59,400.00
Mandor 0.1100 OH Rp #REF! Rp #REF!
BAHAN
Bak Fiber Glass 1.0000 Bh Rp 131,250.00 Rp 131,250.00
Perlengkapan (18% harga Bak Fiberglass) 1.0000 Ls Rp 23,625.00 Rp 23,625.00
Total Rp #REF!
TENAGA
Pekerja 0.0100 OH Rp 90,000.00 Rp 900.00
Tukang Batu 0.1000 OH Rp #REF! Rp #REF!
Kepala Tukang 0.0100 OH Rp 110,000.00 Rp 1,100.00
Mandor 0.0050 OH Rp #REF! Rp #REF!
BAHAN
Floor Drain 1.0000 Bh Rp 12,600.00 Rp 12,600.00
Total Rp #REF!
MEMASANG
55 1 BH KRAN DIA 3/4" ATAU 1/2"
TENAGA
Pekerja 0.0100 OH Rp 90,000.00 Rp 900.00
Tukang Batu 0.1000 OH Rp #REF! Rp #REF!
Kepala Tukang 0.0100 OH Rp 110,000.00 Rp 1,100.00
Mandor 0.0050 OH Rp #REF! Rp #REF!
BAHAN
Kran Air 1.0000 Bh Rp 21,000.00 Rp 21,000.00
Seal tafe 0.0250 Bh Rp 2,100.00 Rp 52.50
Total Rp #REF!
BAHAN
Pipa PVC Ø 3/4 1.20 M1 6,615.00 Rp 7,938.00
Perlengkapan 0.35 Rp 2,315.25
Total Rp #REF!
BAHAN
Pipa PVC Ø 2 1.20 M1 15,750.00 Rp 18,900.00
Perlengkapan 0.35 Rp 5,512.50
Total Rp #REF!
BAHAN
Pipa PVC Ø 3 1.20 M1 18,900.00 Rp 22,680.00
Perlengkapan 0.35 Rp 6,615.00
Total Rp #REF!
BAHAN
Pipa PVC Ø 4 1.20 M1 24,150.00 Rp 28,980.00
Perlengkapan 0.35 Rp 8,452.50
Total Rp #REF!
IX PEKERJAAN PENUTUP LANTAI
1 60
M2 PASANG LANTAI KERAMIK 20 X 20 CM
TENAGA
Pekerja 0.6200 OH Rp 90,000.00 Rp 55,800.00
Tukang 0.3500 OH Rp #REF! Rp #REF!
Kepala Tukang 0.0350 OH Rp 110,000.00 Rp 3,850.00
Mandor 0.0300 OH Rp #REF! Rp #REF!
BAHAN
Ubin Keramik 20 x 20 cm 25.0000 Bh Rp 1,974.00 Rp 49,350.00
Semen portland 11.3800 Kg Rp 1,050.00 Rp 11,949.00
Pasir Pasang 0.0420 M3 Rp 84,000.00 Rp 3,528.00
Semen warna 1.5000 Kg Rp 1,260.00 Rp 1,890.00
Total Rp #REF!
1 M2
61 PASANG DINDING KERAMIK 20 X 25 CM
TENAGA
Pekerja 0.6200 OH Rp 90,000.00 Rp 55,800.00
Tukang 0.3500 OH Rp #REF! Rp #REF!
Kepala Tukang 0.0350 OH Rp 110,000.00 Rp 3,850.00
Mandor 0.0300 OH Rp #REF! Rp #REF!
BAHAN
Ubin Keramik 20 x 25 cm 25.0000 Bh Rp 2,520.00 Rp 63,000.00
Semen portland 11.3800 Kg Rp 4,400.00 Rp 50,072.00
Pasir Pasang 0.0420 M3 Rp 1,100,000.00 Rp 46,200.00
Semen warna 1.5000 Kg Rp 5,500.00 Rp 8,250.00
Total Rp #REF!
1 62
M2 PASANG LANTAI KERAMIK 30 X 30 CM
TENAGA
Pekerja 0.6200 OH Rp 90,000.00 Rp 55,800.00
Tukang 0.3500 OH Rp #REF! Rp #REF!
Kepala Tukang 0.0350 OH Rp 110,000.00 Rp 3,850.00
Mandor 0.0300 OH Rp #REF! Rp #REF!
BAHAN
Ubin Keramik 30 x 30 cm 11.0000 Bh Rp 8,400.00 Rp 92,400.00
Semen portland 11.3800 Kg Rp 1,050.00 Rp 11,949.00
Pasir Pasang 0.0420 M3 Rp 84,000.00 Rp 3,528.00
Semen warna 1.5000 Kg Rp 1,260.00 Rp 1,890.00
Total Rp #REF!
1 63
M2 PASANG LANTAI KERAMIK 40 X 40 CM
TENAGA
Pekerja 0.6200 OH Rp 90,000.00 Rp 55,800.00
Tukang 0.3500 OH Rp #REF! Rp #REF!
Kepala Tukang 0.0350 OH Rp 110,000.00 Rp 3,850.00
Mandor 0.0300 OH Rp #REF! Rp #REF!
BAHAN
Ubin Keramik 40 x 40 cm 6.0000 Bh Rp 8,400.00 Rp 50,400.00
Semen portland 11.3800 Kg Rp 1,050.00 Rp 11,949.00
Pasir Pasang 0.0420 M3 Rp 84,000.00 Rp 3,528.00
Semen warna 1.5000 Kg Rp 1,260.00 Rp 1,890.00
Total Rp #REF!
BAHAN
Cat Menie 0.2000 Kg Rp 14,700.00 Rp 2,940.00
Plamir 0.1500 Kg Rp 8,925.00 Rp 1,338.75
Cat Dasar 0.1700 Kg Rp 14,700.00 Rp 2,499.00
Cat Penutup 2 Kali 0.2600 Kg Rp 31,500.00 Rp 8,190.00
Total Rp #REF!
BAHAN
Plamir 0.1000 Kg Rp 8,925.00 Rp 892.50
Amplas 0.1000 Lbr Rp 7,350.00 Rp 735.00
Kuas Golong 0.0100 Bh Rp 14,700.00 Rp 147.00
Cat Dasar 0.1000 Kg Rp 8,400.00 Rp 840.00
Cat Penutup 2 Kali 0.2600 Kg Rp 15,750.00 Rp 4,095.00
Perancah Kayu 0.0020 M3 Rp 1,100,000.00 Rp 2,200.00
Total Rp #REF!
BAHAN
Kuas Golong 0.0100 Bh Rp 14,700.00 Rp 147.00
Cat Penutup 2 Kali 0.2600 Kg Rp 8,400.00 Rp 2,184.00
Total Rp #REF!
67 1 M2 MENIE KAYU
TENAGA
Pekerja 0.1000 OH Rp 90,000.00 Rp 9,000.00
Mandor 0.0060 OH Rp #REF! Rp #REF!
BAHAN
Menie 0.3500 Ltr Rp 15,750.00 Rp 5,512.50
Total Rp #REF!
ALFAJRI MUKHTAR,ST
Direktur Utama
0.009625 103.8961
Tinggi /
NO URAIAN PEKERJAAN Lebar Panjang Jumlah VOLUME SATUAN
Banyak
1 2 3 4 5 6 7 8
c Pek. Galian Tanah Pondasi Setempat 0.45 0.80 0.80 15.00 4.32 M3
f Pek. Pondasi Plat setempat 1:2:3 0.15 0.70 0.70 4.00 0.29 M3
Bahan
Semen 280.00 82.32 Kg
Pasir Cor 0.57 0.17 M3
Kerikil 0.85 0.25 M3
Besi Pokok dia 10 mm 8.00 0.90 15.00 10.80 Btg
Kawat ikat 0.80 Kg
3 PEKERJAAN STRUKTUR
a Pek. KolomTeras 20/20 3.10 0.20 0.20 2.00 0.25 M3
Bahan
Semen 280.00 69.44 Kg
Pasir cor 0.57 0.14 M3
Kerikil 0.85 0.21 M3
Besi Begel dia 5 mm 15.50 0.64 2.00 3.97 Btg
Besi Pokok dia 10 mm 4.00 3.15 2.00 2.52 Btg
Kawat ikat 0.15 Kg
1 2 3 4 5 6 7 8
Pasir cor 0.57 1.24 M3
Kerikil 0.85 1.86 M3
Besi Begel dia 5 mm 0.46 455.00 41.86 Btg
Besi Pokok dia 10 mm 4.00 3.55 26.00 36.92 Btg
Kawat iakt 4.00 Kg
1 2 3 4 5 6 7 8
Papan 2/20 3.00 7.50 0.09 M3
Papan 2/10 2.00 7.50 0.03 M3
Kayu 4/6 0.80 8.00 0.02 M3
Kayu dolken p 5 m 1.00 7.50 7.50 Btg
Paku 3" 0.15 Kg
Paku 1.5" 0.30 Kg
1 2 3 4 5 6 7 8
Kerikil 0.85 0.17 M3
Besi Begel dia 5 mm 45.00 0.74 6.66 Btg
Besi Pokok dia 10 mm 4.00 13.60 5.44 Btg
Kawat ikat 0.40 Kg
4 PEKERJAAN DINDING
a Pek. Dinding Pas. 1/2 Batu 1:4 211.00 M2
Bahan
Semen 8.70 1,835.70 Kg
Pasir pasang 0.05 9.50 M3
Batu Bata 100.00 21,100.00 Bh
1 2 3 4 5 6 7 8
c Pek. Plesteran 1:4 422.00 M2
Bahan
Semen 5.00 2,110.00 Kg
Pasir pasang 0.03 11.82 M3
7 PEKERJAAN LANTAI
a Pek. Urugan Tanah Bawah Lantai
Bahan
Tanah timbun 15.05 M3
1 2 3 4 5 6 7 8
e Pek. Pas. Lantai Keramik KM 20/20 7.25 M2
Bahan
Semen 8.20 59.45 Kg
Pasir pasang 0.05 0.33 M3
Keramik 20/20 0.04 7.25 Kotak
Bon-bon Keramik 0.80 M1
1 2 3 4 5 6 7 8
10 PEKERJAAN PLAFOND
a Pek. Rangka Plafond 4/6 73.00 M2
Bahan
Kayu 4/6 207.60 0.67 M3
Paku 3" 4.00 Kg
11 PEKERJAAN CAT
a Pek. Cat Dinding 484.10 M2
Bahan
Dumpul Tembok 0.08 38.73 Kg
Kertas pasir 0.10 48.41 Lbr
1 2 3 4 5 6 7 8
Cat dasar 1 x sapu 0.08 38.73 Kg
Cat penutup 2 x sapu 0.25 121.03 Kg
Tempat cat 1.00 Bh
Kuas golong 1.00 Bh
Kuas tangan 3" 1.00 Bh
1 2 3 4 5 6 7 8
13 PEKERJAAN SANITAIR
a Pek. Pas. Closset Jongkok 1.00 Bh
b Pek. Pas. Closset Duduk 1.00 Bh
c Pek. Pas. Bathtub 1.00 Bh
d Pek. Pas. Shower 1.00 Bh
e Pek. Pas. Wastafel 1.00 Bh
f Pek. Pas. Floor Drain 2.00 Bh
g Pek. Pas. Kran Air 3/4" 2.00 Bh
h Pek. Pas. Bak Cuci Piring 2 Lobang 1.00 Bh
i Pek. Pas. Bak Air 60/60 cm 1.00 Bh
j Pek. Pas. Pipa Air Bersih Dia 3/4" 12.00 M1
Elbow 3/4" 6.00 Bh
Soket 3/4" 3.00 Bh
j Pek. Pas. Pipa Air daag atap Dia 2" 11.50 M1
Elbow 2" 4.00 Bh
k Pek. Pas. Pipa Air Kotor Dia 3" 15.00 M1
Elbow 3" 4.00 bh
Soket 3" 3.00 Bh
l Pek. Pas. Pipa Closet Dia 4" 14.00 M1
Elbow 4" 4.00 Bh
Soket 4" 2.00 Bh
Lem pipa 5.00 Bh
TempatSabun 2.00 Bh
Seal Tafe 4.00 Bh
b Pek. Resapan
Lapisan Ijuk 20.00 Kg
PasirCor 0.20 M3
Kerikil 0.20 M3
ALFAJRI MUKHTAR,ST
Direktur Utama