A BAHAN
1 Pasir Urug 2.16 M3 350,000 756,352.80
2 Sirtu 34.30 M3 70,000 2,401,056.00
3 Batu Kali/ Sungai 25.46 M3 250,000 6,365,100.00
4 Semen Tiga Roda @ 50 Kg 119.23 Zak 65,000 7,750,029.95
5 Pasir Pasang 15.51 M3 350,000 5,426,765.75
6 Pasir Cor 2.13 M3 350,000 746,985.00
7 Kerikil Sungai 3.10 M3 280,000 867,914.13
8 Papan Tebal 3 cm Kayu Kelas III 0.41 M3 3,500,000 1,449,000.00
9 Paku Biasa 5 - 12 cm 23.49 Kg 21,000 493,323.60
10 Minyak Bekisting 7.22 Ltr 35,000 252,763.00
11 Besi Beton 12 mm SNI 22.51 Ujung 130,000 2,926,032.88
12 Besi Beton 10 mm SNI 33.63 Ujung 90,000 3,026,708.37
13 Besi Beton 8 mm SNI 37.46 Ujung 60,000 2,247,418.83
14 Besi Beton 6 mm SNI 15.71 Ujung 40,000 628,562.44
15 Kawat beton 10.11 Kg 30,000 303,196.63
16 Balok 5/7 Kelas II 0.79 M3 5,000,000 3,962,430.00
17 Triplex 9 mm 8.16 Lbr 145,000 1,183,439.25
18 Kayu Dolken 46.64 Batang 43,520 2,029,685.76
19 Batu Bata ( 9 ) 7,382.76 Bh 500 3,691,380.00
20 Balok 8/12 Kelas II 1.00 M3 5,000,000 5,017,000.00
21 Besi strip tebal 1 Inchi 12.75 Kg 11,100 141,525.00
22 Balok 5/10 Kelas II 0.46 M3 5,000,000 2,310,000.00
23 Seng gelombang BJLS 20 48.55 Lbr 55,000 2,670,360.00
24 Seng plat BJLS 20 2.28 Lbr 60,000 136,980.00
25 Paku Seng 1.69 Kg 40,000 67,664.00
26 Lem Kayu (Fox) 3.97 Kg 40,000 158,600.00
27 Kayu Papan Kelas II 0.28 M3 5,000,000 1,378,000.00
28 Kayu kelas III 0.66 M3 3,500,000 2,293,200.00
29 Engsel Pintu 4.00 Pasang 50,000 200,000.00
30 Gerobak Dorong 1.00 Buah 625,000 625,000.00
31 Ember Cor 2.00 Buah 15,000 30,000.00
32 Sekop 2.00 Buah 90,000 180,000.00
33 Mata Gurinda 2.00 Buah 5,000 10,000.00
34 Senar 1.00 Roll 30,000 30,000.00
1 Pasir Urug 2.16 M3 350,000 756,352.80
2 Sirtu 34.30 M3 70,000 2,401,056.00
3 Batu Kali/ Sungai 25.46 M3 250,000 6,365,100.00
4 Semen Tiga Roda @ 50 Kg 119.23 Zak 65,000 7,750,029.95
5 Pasir Pasang 15.51 M3 350,000 5,426,765.75
6 Pasir Cor 2.13 M3 350,000 746,985.00
7 Kerikil Sungai 3.10 M3 280,000 867,914.13
8 Papan Tebal 3 cm Kayu Kelas III 0.41 M3 3,500,000 1,449,000.00
9 Paku Biasa 5 - 12 cm 23.49 Kg 21,000 493,323.60
10 Minyak Bekisting 7.22 Ltr 35,000 252,763.00
11 Besi Beton 12 mm SNI 22.51 Ujung 130,000 2,926,032.88
12 Besi Beton 10 mm SNI 33.63 Ujung 90,000 3,026,708.37
13 Besi Beton 8 mm SNI 37.46 Ujung 60,000 2,247,418.83
14 Besi Beton 6 mm SNI 15.71 Ujung 40,000 628,562.44
15 Kawat beton 10.11 Kg 30,000 303,196.63
16 Balok 5/7 Kelas II 0.79 M3 5,000,000 3,962,430.00
17 Triplex 9 mm 8.16 Lbr 145,000 1,183,439.25
18 Kayu Dolken 46.64 Batang 43,520 2,029,685.76
19 Batu Bata ( 9 ) 7,382.76 Bh 500 3,691,380.00
20 Balok 8/12 Kelas II 1.00 M3 5,000,000 5,017,000.00
21 Besi strip tebal 1 Inchi 12.75 Kg 11,100 141,525.00
22 Balok 5/10 Kelas II 0.46 M3 5,000,000 2,310,000.00
23 Seng gelombang BJLS 20 48.55 Lbr 55,000 2,670,360.00
24 Seng plat BJLS 20 2.28 Lbr 60,000 136,980.00
25 Paku Seng 1.69 Kg 40,000 67,664.00
26 Lem Kayu (Fox) 3.97 Kg 40,000 158,600.00
27 Kayu Papan Kelas II 0.28 M3 5,000,000 1,378,000.00
28 Kayu kelas III 0.66 M3 3,500,000 2,293,200.00
29 Engsel Pintu 4.00 Pasang 50,000 200,000.00
30 Gerobak Dorong 1.00 Buah 625,000 625,000.00
31 Ember Cor 2.00 Buah 15,000 30,000.00
32 Sekop 2.00 Buah 90,000 180,000.00
33 Mata Gurinda 2.00 Buah 5,000 10,000.00
34 Senar 1.00 Roll 30,000 30,000.00
JUMLAH 123,512,946.81
PPN 10% 12,351,294.68
TOTAL 135,864,241.49
DIBULATKAN 135,864,200.00
Diperiksa: Dibuat:
Pejabat Pembuat Komitmen Kepala Seksi Perumahan
dan Kawasan Permukiman
HARGA SATUAN
NO URAIAN KODE VOLUME SAT. JUMLAH HARGA
(Termasuk Pajak)
B TENAGA
1 Pekerja L.01 161.90 OH 132,429 21,439,745.82
2 Tukang L.02 109.27 OH 150,000 16,390,203.31
3 Kepala Tukang L.03 10.93 OH 175,000 1,912,517.11
4 Mandor L.04 8.32 OH 200,000 1,663,638.62
TOTAL 41,406,104.87
DIBULATKAN 41,406,100.00
Diperiksa: Dibuat:
Pejabat Pembuat Komitmen Kepala Seksi Perumahan
dan Kawasan Permukiman
A BAHAN
1 Pasir Urug 2.16 M3 350,000 756,352.80
2 Sirtu 34.30 M3 70,000 2,401,056.00
3 Batu Kali/ Sungai 25.46 M3 250,000 6,365,100.00
4 Semen Tiga Roda @ 50 Kg 119.23 Zak 65,000 7,750,029.95
5 Pasir Pasang 15.51 M3 350,000 5,426,765.75
6 Pasir Cor 2.13 M3 350,000 746,985.00
7 Kerikil Sungai 3.10 M3 280,000 867,914.13
8 Papan Tebal 3 cm Kayu Kelas III 0.41 M3 3,500,000 1,449,000.00
9 Paku Biasa 5 - 12 cm 23.49 Kg 21,000 493,323.60
10 Minyak Bekisting 7.22 Ltr 35,000 252,763.00
11 Besi Beton 12 mm SNI 22.51 Ujung 130,000 2,926,032.88
12 Besi Beton 10 mm SNI 33.63 Ujung 90,000 3,026,708.37
13 Besi Beton 8 mm SNI 37.46 Ujung 60,000 2,247,418.83
14 Besi Beton 6 mm SNI 15.71 Ujung 40,000 628,562.44
15 Kawat beton 10.11 Kg 30,000 303,196.63
16 Balok 5/7 Kelas II 0.79 M3 5,000,000 3,962,430.00
17 Triplex 9 mm 8.16 Lbr 145,000 1,183,439.25
18 Kayu Dolken 46.64 Batang 43,520 2,029,685.76
19 Batu Bata ( 9 ) 7,382.76 Bh 500 3,691,380.00
20 Balok 8/12 Kelas II 1.00 M3 5,000,000 5,017,000.00
21 Besi strip tebal 1 Inchi 12.75 Kg 11,100 141,525.00
22 Balok 5/10 Kelas II 0.46 M3 5,000,000 2,310,000.00
23 Seng gelombang BJLS 20 48.55 Lbr 55,000 2,670,360.00
24 Seng plat BJLS 20 2.28 Lbr 60,000 136,980.00
25 Paku Seng 1.69 Kg 40,000 67,664.00
26 Lem Kayu (Fox) 3.97 Kg 40,000 158,600.00
27 Kayu Papan Kelas II 0.28 M3 5,000,000 1,378,000.00
28 Kayu kelas III 0.66 M3 3,500,000 2,293,200.00
29 Engsel Pintu 4.00 Pasang 50,000 200,000.00
30 Gerobak Dorong 1.00 Buah 625,000 625,000.00
31 Ember Cor 2.00 Buah 15,000 30,000.00
32 Sekop 2.00 Buah 90,000 180,000.00
33 Mata Gurinda 2.00 Buah 5,000 10,000.00
34 Senar 1.00 Roll 30,000 30,000.00
JUMLAH 61,756,473.40
PPN 10% 6,175,647.34
TOTAL 67,932,120.74
DIBULATKAN 67,932,100.00
Diperiksa: Dibuat:
Pejabat Pembuat Komitmen Kepala Seksi Perumahan
dan Kawasan Permukiman
HARGA SATUAN
NO URAIAN KODE VOLUME SAT. JUMLAH HARGA
(Termasuk Pajak)
B TENAGA
1 Pekerja L.01 161.90 OH 132,429 21,439,745.82
2 Tukang L.02 109.27 OH 150,000 16,390,203.31
3 Kepala Tukang L.03 10.93 OH 175,000 1,912,517.11
4 Mandor L.04 8.32 OH 200,000 1,663,638.62
TOTAL 41,406,104.87
DIBULATKAN 41,406,100.00
Diperiksa: Dibuat:
Pejabat Pembuat Komitmen Kepala Seksi Perumahan
dan Kawasan Permukiman
BAHAN MATERIAL
No Bahan Umar Suito Jumlah Satuan
1 Batu Kali/ Sungai 24 24 M3
2 Kerikil Sungai 3 3 M3
3 Pasir Cor 19.00 19 M3
4 Sirtu 34 34 M3
5 Batu Bata 7300 7300 Buah
BAHAN KAYU
No Bahan Satuan Vol Harga Satuan Jumlah
1 Papan Mal M3 0.47 Rp 3,500,000 Rp 1,645,000
2 Kayu Kelas III M3 0.65 Rp 3,500,000 Rp 2,275,000
3 Balok 5/7 Kelas II M3 0.80 Rp 5,000,000 Rp 4,000,000
4 Balok 5/10 Kelas II M3 0.46 Rp 5,000,000 Rp 2,310,000
5 Balok 8/12 Kelas II M3 1.00 Rp 5,000,000 Rp 5,017,000
6 Kayu Papan Kelas II M3 0.28 Rp 5,000,000 Rp 1,378,000
7 Lem Kayu (Fox) Kg 3.97 Rp 40,000 Rp 158,600
8 Kayu Dolken Batang 46.64 Rp 43,520 Rp 2,029,686
9 Kayu Dolken Batang 1.26 Rp 43,520 Rp 54,835
10 Minyak Bekisting Ltr 7.22 Rp 35,000 Rp 252,763
11 Minyak Bekisting Ltr 0.25 Rp 35,000 Rp 8,715
Harga Satuan Jumlah Rab
Rp 125,000 Rp 1,250,000 Rp 1,342,000 -Rp 92,000
Rp 90,000 Rp 3,240,000 Rp 3,244,725 -Rp 4,725
Rp 130,000 Rp 2,860,000 Rp 2,926,033 -Rp 66,033
Rp 40,000 Rp 680,000 Rp 683,151 -Rp 3,151
Rp 60,000 Rp 2,220,000 Rp 2,247,419 -Rp 27,419
Rp 11,100 Rp 133,200 Rp 141,525 -Rp 8,325
Rp 13,750 Rp 385,000 Rp 393,011 -Rp 8,011
Rp 15,000 Rp 45,000 Rp 45,000 Rp -
Rp 50,000 Rp 200,000 Rp 200,000 Rp -
Rp 625,000 Rp 1,250,000 Rp 1,250,000 Rp -
Rp 30,000 Rp 300,000 Rp 312,431 -Rp 12,431
Rp 5,000 Rp 20,000 Rp 20,000 Rp -
Rp 21,000 Rp 504,000 Rp 506,365 -Rp 2,365
Rp 40,000 Rp 80,000 Rp 89,384 -Rp 9,384
Rp 72,000 Rp 432,000 Rp 461,354 -Rp 29,354
Rp 90,000 Rp 270,000 Rp 270,000 Rp -
Rp 114 Rp 42,064 Rp 42,838 -Rp 774
Rp 65,000 Rp 8,060,000 Rp 8,125,455 -Rp 65,455
Rp 30,000 Rp 60,000 Rp 60,000 Rp -
Rp 55,000 Rp 3,685,000 Rp 3,715,635 -Rp 30,635
Rp 60,000 Rp 120,000 Rp 136,980 -Rp 16,980
Rp 145,000 Rp 1,160,000 Rp 1,215,412 -Rp 55,412
Batu
Harga Satuan Jumlah Rab 1800000
Rp 250,000 Rp 6,000,000 Rp 6,365,100 -Rp 365,100 900000
Rp 280,000 Rp 840,000 Rp 867,914 -Rp 27,914 2700000
Rp 350,000 Rp 6,650,000 Rp 7,335,374 -Rp 685,374 Rp 3,300,000
Rp 70,000 Rp 2,380,000 Rp 2,401,056 -Rp 21,056
Rp 500 Rp 3,650,000 Rp 3,871,340 -Rp 221,340
Rp 660,000
Rp 3,000,000
Pasir
900000 3600000
1000000 1800000
1900000
Rp 4,750,000
BAHAN TOKO
No Bahan Umar Satuan Harga Satuan Jumlah
2 Besi Beton 10 mm SNI 33.00 Ujung Rp 90,000 Rp 2,970,000
3 Besi Beton 12 mm SNI 22.00 Ujung Rp 130,000 Rp 2,860,000
4 Besi Beton 6 mm SNI 15.00 Ujung Rp 40,000 Rp 600,000
5 Besi Beton 8 mm SNI 37.00 Ujung Rp 60,000 Rp 2,220,000
6 Besi strip tebal 1 Inchi 12.00 Kg Rp 11,100 Rp 133,200
8 Ember Cor 2.00 Buah Rp 15,000 Rp 30,000
9 Engsel Pintu 4.00 Pasang Rp 50,000 Rp 200,000
10 Gerobak Dorong 1.00 Buah Rp 625,000 Rp 625,000
11 Kawat beton 9.00 Kg Rp 30,000 Rp 270,000
12 Mata Gurinda 2.00 Buah Rp 5,000 Rp 10,000
13 Paku Biasa 5 - 12 cm 23.00 Kg Rp 21,000 Rp 483,000
14 Paku Seng 1.50 Kg Rp 40,000 Rp 60,000
16 Sekop 2.00 Buah Rp 90,000 Rp 180,000
18 Semen Tiga Roda @ 50 Kg 119.00 Zak Rp 65,000 Rp 7,735,000
19 Senar 1.00 Roll Rp 30,000 Rp 30,000
20 Seng gelombang BJLS 20 48.00 Lbr Rp 55,000 Rp 2,640,000
21 Seng plat BJLS 20 2.00 Lbr Rp 60,000 Rp 120,000
22 Triplex 9 mm 8.00 Lbr Rp 145,000 Rp 1,160,000
Rab
16 4 20.00 4.00
3 2 5.00 (2.00)
8 4 12.00 7.00
15 15.00 19.00
6000 6,000.00 1,300.00
15
Pekerjaan Kayu
No.
PEKERJAAN BETON BERTULANG & COR LANTAI Vol Harga Satuan Jumlah
1 Pemasangan Bekisting Sloof 9.2 301,640.00 2,775,088.00
2 Pemasangan Bekisting Kolom 7.752 400,280.00 3,102,970.56
3 Pemasangan Bekisting Balok 15.567 416,780.00 6,488,014.26
4 Pemasangan bekisting untuk pondasi 16.38 282,390.00 4,625,548.20
Jumlah 16,991,621.02
PEKERJAAN ATAP
1 Pemasangan Konstruksi Kuda-kuda Kayu 8/12 kelas II 0.43 8,942,220.00 3,845,154.60
2 Pemasangan Konstruksi Kuda-kuda Kayu 5/10 kelas II 0.42 8,942,220.00 3,755,732.40
3 Pemasangan Konstruksi Gordeng Kayu Kelas II 0.36 10,440,320.00 3,758,515.20
Jumlah 11,359,402.20