DAFTAR KUANTITAS DAN HARGA

RENCANA ANGGARAN BIAYA (RAB)

PENINGKATAN KUALITAS RUMAH SWADAYA UNTUK USAHA PONDOK WISATA
(HOMESTAY ) DAN USAHA PARIWISATA LAINNYA

Nomor BNBA :
Nama Penerima : AHMAD SLAMET
Bantuan
NIK : 3514240408700001
Alamat : Tosari RT.003/RW.003
Desa/ Kelurahan : Tosari
Kecamatan : Tosari
Kabupaten/ Kota : Pasuruan
Provinsi : Jawa Timur
Jenis Kegiatan : PENINGKATAN KUALITAS RUMAH SWADAYA UNTUK USAHA PONDOK WISATA (HOMESTAY) DAN USAHA PARIWISATA LAINNYA

Sumber Dana/Bahan Rp
NO. URAIAN PEKERJAAN KOEFISIEN VOLUME SAT HARGA SATUAN HARGA TOTAL Swadaya
Dana Bantuan
Dana Tunai Bahan Bangunan Lama
I. PEKERJAAN PERSIAPAN
1 Bowplank dan uitzet 18.90 m' Rp 53,120.00 Rp 1,003,968.00
a Tenaga
Pekerja 0.100 18.90 OH Rp 120,000.00 Rp 226,800.00
Tukang Kayu 0.100 18.90 OH Rp 150,000.00 Rp 283,500.00
b Bahan
Kayu 5/7 (glugu) 0.003 18.90 m3 Rp 5,040,000.00 Rp 285,768.00
Paku biasa 2" - 3" 0.020 18.90 Kg Rp 25,000.00 Rp 9,450.00
Kayu sengon papan 3/20 0.007 18.90 m3 Rp 1,500,000.00 Rp 198,450.00

2 Pembersihan lokasi 1.00 ls Rp 100,000.00 Rp 100,000.00

3 Perlengkapan K3 ( rambu proyek, rompi, topi proyek, masker, hand sanitizer ) 1.00 ls Rp 100,000.00 Rp 100,000.00

4 Bongkaran dinding bata 1.35 m3 Rp 800,040.00 Rp 1,080,054.00

a Tenaga
Pekerja 6.667 1.35 OH Rp 120,000.00 Rp 1,080,054.00

5 bongkaran pondasi batu kali 3.73 m3 Rp 48,000.00 Rp 178,848.00

a Tenaga
Pekerja 0.400 3.73 OH Rp 120,000.00 Rp 178,848.00

6 bongkaran atap 10.00 m2 Rp 105,600.00 Rp 1,056,000.00

a Tenaga
Pekerja 0.880 10.00 OH Rp 120,000.00 Rp 1,056,000.00

7 Bongkaran plafond 13.22 m2 Rp 18,000.00 Rp 237,960.00

a Tenaga
Pekerja 0.150 13.22 OH Rp 120,000.00 Rp 237,960.00

8 Bongkaran lantai tegel 13.22 m2 Rp 24,000.00 Rp 317,280.00

a Tenaga
Pekerja 0.200 13.22 OH Rp 120,000.00 Rp 317,280.00

9 Langsiran Material 19.07 m3 Rp 50,640.00 Rp 965,844.20

a Tenaga
Pekerja 0.422 19.07 OH Rp 120,000.00 Rp 965,844.20
Rp 5,039,954.20
II. PEKERJAAN GALIAN DAN URUGAN
1 Galian tanah pondasi menerus kedalaman 1 m 7.00 m3 Rp 90,000.00 Rp 630,000.00
a Tenaga
Pekerja 0.750 7.00 OH Rp 120,000.00 Rp 630,000.00

2 Urugan kembali galian 3.97 3 Rp 30,000.00 Rp 119,070.00

m

3 Urug sirtu peninggian elevasi 1.56 m3 Rp 140,000.00 Rp 218,260.00

a Tenaga
Pekerja 0.250 1.56 OH Rp 120,000.00 Rp 46,770.00
b Bahan
Sirtu 1.000 1.56 m3 Rp 110,000.00 Rp 171,490.00

4 Urugan pasir bawah pondasi tb= 5 cm 0.76 3 Rp 252,000.00 Rp 190,512.00

m
a Tenaga
Pekerja 0.300 0.76 OH Rp 120,000.00 Rp 27,216.00
b Bahan
Pasir urug 1.200 0.76 m3 Rp 180,000.00 Rp 163,296.00

5 Urugan pasir bawah lantai tb= 5 cm 0.78 m3 Rp 252,000.00 Rp 196,434.00

a Tenaga
Pekerja 0.300 0.78 OH Rp 120,000.00 Rp 28,062.00
b Bahan
Pasir urug 1.200 0.78 m3 Rp 180,000.00 Rp 168,372.00
Rp 1,354,276.00
III. PEKERJAAN PASANGAN DAN PLESTERAN
1 Pasangan pondasi batu kali camp 1 PC : 6 PS 3.00 m3 Rp 931,980.00 Rp 2,795,940.00
a Tenaga
Pekerja 2.000 3.00 OH Rp 120,000.00 Rp 720,000.00
Tukang Batu 0.850 3.00 OH Rp 150,000.00 Rp 382,500.00
b Bahan
Batu belah (hitam) 1.200 3.00 m3 Rp 240,000.00 Rp 864,000.00
Semen portland 117.000 3.00 kg Rp 1,500.00 Rp 526,500.00
Pasir pasang 0.561 3.00 m3 Rp 180,000.00 Rp 302,940.00

2 Pasangan dinding bata 1/2 batu camp 1 PC : 3 Ps 55.00 m2 Rp 135,755.00 Rp 7,466,525.00

a Tenaga
Pekerja 0.300 55.00 OH Rp 120,000.00 Rp 1,980,000.00
Tukang Batu 0.100 55.00 OH Rp 150,000.00 Rp 825,000.00
b Bahan
Bata merah 70.000 55.00 buah Rp 800.00 Rp 3,080,000.00
Semen portland 14.370 55.00 kg Rp 1,500.00 Rp 1,185,525.00
Pasir pasang 0.040 55.00 m3 Rp 180,000.00 Rp 396,000.00
3 Pasangan batu andesit hitam ukuran 20x40 cm 1.30 m2 Rp 257,925.00 Rp 335,302.50
a Tenaga
Pekerja 0.7 1.30 OH Rp 120,000.00 Rp 109,200.00
Tukang Batu 0.3 1.30 OH Rp 150,000.00 Rp 58,500.00
b Bahan
Batu tempel hitam 1.05 1.30 m2 Rp 100,000.00 Rp 136,500.00
Semen Portland 11.75 1.30 Kg Rp 1,500.00 Rp 22,912.50
Pasir pasang 0.035 1.30 m3 Rp 180,000.00 Rp 8,190.00

4 Pasangan Batu Sikat dinding 2.86 m2 Rp 413,925.00 Rp 1,183,825.50

a Tenaga
Pekerja 1.000 2.86 OH Rp 120,000.00 Rp 343,200.00
Tukang Batu 1.000 2.86 OH Rp 150,000.00 Rp 429,000.00
b Bahan
Batu sikat 1.000 2.86 m2 Rp 120,000.00 Rp 343,200.00
Semen Portland 11.750 2.86 Kg Rp 1,500.00 Rp 50,407.50
Pasir pasang 0.035 2.86 m3 Rp 180,000.00 Rp 18,018.00

5 Plesteran dinding camp 1 PC : 6 Ps 110.00 m2 Rp 69,984.00 Rp 7,698,240.00

a Tenaga
Pekerja 0.300 100.69 OH Rp 120,000.00 Rp 3,624,840.00
Tukang Batu 0.150 100.69 OH Rp 150,000.00 Rp 2,265,525.00
b Bahan
1. PC 4.416 100.69 Kg Rp 1,500.00 Rp 666,970.56
2. PP 0.027 100.69 m3 Rp 180,000.00 Rp 489,353.40

6 Acian dinding 85.00 2 Rp 43,875.00 Rp 3,729,375.00

m
a Tenaga
Pekerja 0.200 100.69 OH Rp 120,000.00 Rp 2,416,560.00
Tukang Batu 0.100 100.69 OH Rp 150,000.00 Rp 1,510,350.00
b Bahan
Semen PC 3.250 100.69 Kg Rp 1,500.00 Rp 490,863.75

7 Sponengan 39.00 2 Rp 9,750.00 Rp 380,250.00

m
a Tenaga
Pekerja 0.037 39.00 OH Rp 120,000.00 Rp 173,160.00
Tukang Batu 0.028 39.00 OH Rp 150,000.00 Rp 163,800.00
b Bahan
1. PC 0.5 39.00 Kg Rp 1,500.00 Rp 29,250.00
2. PP 0.002 39.00 m3 Rp 180,000.00 Rp 14,040.00

8 dinding lambrisering dari papan kayu kelas I 5.00 m2 Rp 404,000.00 Rp 2,020,000.00

a Tenaga
Pekerja 0.600 5.00 OH Rp 120,000.00 Rp 360,000.00
Tukang Kayu 1.800 5.00 OH Rp 150,000.00 Rp 1,350,000.00
b Bahan
Papan kayu 0.007 5.00 m3 Rp 6,000,000.00 Rp 210,000.00
Paku 5 dan 10 0.100 5.00 kg Rp 80,000.00 Rp 40,000.00
Paku skrup 10 cm 0.150 5.00 kg Rp 80,000.00 Rp 60,000.00

Rp 25,609,458.00
IV. PEKERJAAN BETON BERTULANG
1 Beton rapat bawah lantai tebal 5 cm camp 1pc : 2 ps : 3 kr 0.78 m3 Rp 896,960.00 Rp 699,180.32
a Tenaga
Pekerja 1.320 0.780 OH Rp 120,000.00 Rp 123,472.80
Tukang Batu 0.220 0.780 OH Rp 150,000.00 Rp 25,723.50
b Bahan
PC / Portland Cement 200.000 0.780 kg Rp 1,500.00 Rp 233,850.00
PB / Pasir Beton 0.522 0.780 m3 Rp 180,000.00 Rp 73,241.82
Kr / Krikil 0.820 0.780 m3 Rp 380,000.00 Rp 242,892.20
Air 215.000 0.780 ltr Rp 20.00 Rp -

2 Beton kolom praktis 11 / 11 camp 1 pc : 2 ps : 3 kr 22.75 m3 Rp 100,574.68 Rp 2,288,074.05

a Tenaga
Pekerja 0.180 22.75 OH Rp 120,000.00 Rp 491,400.00
Tukang Batu 0.020 22.75 OH Rp 150,000.00 Rp 68,250.00
Tukang kayu 0.020 22.75 OH Rp 150,000.00 Rp 68,250.00
Tukang besi 0.020 22.75 OH Rp 150,000.00 Rp 68,250.00
b Bahan
Kayu kelas III 0.002 22.75 m3 Rp 5,000,000.00 Rp 227,500.00
Paku 5 cm – 12 cm 0.010 22.75 kg Rp 25,000.00 Rp 5,687.50
Minyak bekisting 22.75 Liter Rp 20,000.00 Rp -
Besi beton polos 3.000 22.75 kg Rp 9,729.73 Rp 664,054.05
Kawat beton 0.450 22.75 kg Rp 25,000.00 Rp 255,937.50
Semen Portland 4.000 22.75 kg Rp 1,500.00 Rp 136,500.00
Pasir Beton 0.006 22.75 m3 Rp 180,000.00 Rp 24,570.00
Kerikil 0.009 22.75 m3 Rp 380,000.00 Rp 77,805.00

3 Beton sloof praktis 10 / 15 camp 1pc : 2ps : 3krk 18.90 m' Rp 109,389.62 Rp 2,067,463.82
a Tenaga
Pekerja 0.150 18.90 OH Rp 120,000.00 Rp 340,200.00
Tukang Batu 0.030 18.90 OH Rp 150,000.00 Rp 85,050.00
Tukang Kayu 0.030 18.90 OH Rp 150,000.00 Rp 85,050.00
Tukang Besi 0.030 18.90 OH Rp 150,000.00 Rp 85,050.00
b Bahan
Kayu klas III 0.003 18.90 m3 Rp 5,000,000.00 Rp 283,500.00
Paku 5 - 10 cm 0.020 18.90 kg Rp 25,000.00 Rp 9,450.00
Besi beton polos 3.600 18.90 kg Rp 8,000.00 Rp 544,320.00
Kawat beton 0.050 18.90 kg Rp 25,000.00 Rp 23,625.00
Semen portland 5.500 18.90 kg Rp 1,500.00 Rp 155,925.00
Pasir beton 0.009 18.90 m3 Rp 180,000.00 Rp 30,618.00
Kerikil beton (split) 0.015 18.90 m3 Rp 380,000.00 Rp 107,730.00

4 Pasang balok ring praktis 10 / 15 camp 1pc : 2ps : 3krk 18.90 m' Rp 109,389.62 Rp 2,067,463.82
a Tenaga
Pekerja 0.15 18.90 OH Rp 120,000.00 Rp 340,200.00
Tukang Batu 0.03 18.90 OH Rp 150,000.00 Rp 85,050.00
Tukang Kayu 0.03 18.90 OH Rp 150,000.00 Rp 85,050.00
Tukang Besi 0.03 18.90 OH Rp 150,000.00 Rp 85,050.00
b Bahan
Kayu klas III 0.003 18.90 m3 Rp 5,000,000.00 Rp 283,500.00
Paku 5 - 10 cm 0.02 18.90 kg Rp 25,000.00 Rp 9,450.00
Besi beton polos 3.6 18.90 kg Rp 8,000.00 Rp 544,320.00
Kawat beton 0.05 18.90 kg Rp 25,000.00 Rp 23,625.00
Semen portland 5.5 18.90 kg Rp 1,500.00 Rp 155,925.00
Pasir beton 0.009 18.90 m3 Rp 180,000.00 Rp 30,618.00
Kerikil beton (split) 0.015 18.90 m3 Rp 380,000.00 Rp 107,730.00

5 Pasang balok latiu praktis 10 / 15 camp 1pc : 2ps : 3krk 4.80 m' Rp 109,389.62 Rp 525,070.18
a Tenaga
Pekerja 0.15 4.80 OH Rp 120,000.00 Rp 86,400.00
Tukang Batu 0.03 4.80 OH Rp 150,000.00 Rp 21,600.00
Tukang Kayu 0.03 4.80 OH Rp 150,000.00 Rp 21,600.00
Tukang Besi 0.03 4.80 OH Rp 150,000.00 Rp 21,600.00
 b Bahan
Kayu klas III 0.003 4.80 m3 Rp 5,000,000.00 Rp 72,000.00
Paku 5 - 10 cm 0.02 4.80 kg Rp 25,000.00 Rp 2,400.00
Besi beton polos 3.6 4.80 kg Rp 8,000.00 Rp 138,240.00
Kawat beton 0.05 4.80 kg Rp 25,000.00 Rp 6,000.00
Semen portland 5.5 4.80 kg Rp 1,500.00 Rp 39,600.00
Pasir beton 0.009 4.80 m3 Rp 180,000.00 Rp 7,776.00
Kerikil beton (split) 0.015 4.80 m3 Rp 380,000.00 Rp 27,360.00

Rp 7,647,252.19
V. PEKERJAAN ATAP
1 Rangka atap kayu
kuda-kuda 0.24 m3 Rp 8,845,000.00 Rp 2,122,800.00
a Tenaga
Pekerja 4.000 0.24 OH Rp 120,000.00 Rp 115,200.00
Tukang kayu 12.000 0.24 OH Rp 150,000.00 Rp 432,000.00
B. Bahan
Balok kayu kamper 8/12 1.100 0.24 m3 Rp 5,500,000.00 Rp 1,452,000.00
Besi strip tebal 5 mm 15.000 0.24 kg Rp 25,000.00 Rp 90,000.00
Paku 12 cm 5.600 0.24 kg Rp 25,000.00 Rp 33,600.00

gording 0.12 m3 Rp 10,049,000.00 Rp 1,254,115.20

A. TENAGA
Pekerja 6.700 0.12 OH Rp 120,000.00 Rp 100,339.20
Tukang kayu 20.100 0.12 OH Rp 150,000.00 Rp 376,272.00
B. BAHAN
Balok kayu 1.100 0.12 m3 Rp 5,500,000.00 Rp 755,040.00
Besi strip tebal 5 mm 15.000 0.12 kg Rp 10,000.00 Rp 18,720.00
Paku 12 cm 3.000 0.12 kg Rp 25,000.00 Rp 9,360.00

usuk 19.42 m3 Rp 60,730.00 Rp 1,179,376.60

A. TENAGA
Pekerja 0.100 19.42 OH Rp 120,000.00 Rp 233,040.00
Tukang kayu 0.100 19.42 OH Rp 150,000.00 Rp 291,300.00
B. BAHAN
Kaso-kaso (5 x 7) cm 0.014 19.42 m3 Rp 5,040,000.00 Rp 1,370,275.20
Reng (2 x 3) cm 0.004 19.42 m3 Rp 5,004,000.00 Rp 349,839.65
Paku 5 cm dan 10 cm 0.250 19.42 kg Rp 25,000.00 Rp 121,375.00

2 Penutup atap asbes gelombang 19.42 m2 Rp 60,730.00 Rp 1,179,376.60

A. TENAGA
Pekerja 0.140 19.42 OH Rp 120,000.00 Rp 326,256.00
Tukang kayu 0.070 19.42 OH Rp 150,000.00 Rp 203,910.00
B. BAHAN
Asbes gel 92 x 250 0.370 19.42 bh Rp 79,000.00 Rp 567,646.60
Paku pancing 6 x 23 0.120 19.42 Kg Rp 35,000.00 Rp 81,564.00

3 Bubungan atap genteng Metal Berpasir 8.86 m' Rp 64,900.00 Rp 575,014.00

A. TENAGA
Pekerja 0.084 8.86 OH Rp 120,000.00 Rp 89,308.80
Tukang Kayu 0.125 8.86 OH Rp 150,000.00 Rp 166,125.00
B. BAHAN
Bubung stel gel. 1.100 8.86 Bh Rp 35,000.00 Rp 341,110.00
Paku skrup 3,5” 0.050 8.86 Kg Rp 35,000.00 Rp 15,505.00

4 Lisplank 2 /20 cm finishing cat 16.55 m' Rp 110,500.00 Rp 1,828,775.00

A. TENAGA
Pekerja 0.100 16.55 OH Rp 120,000.00 Rp 198,600.00
Tukang Kayu 0.200 16.55 OH Rp 150,000.00 Rp 496,500.00
B. BAHAN
papan kayu 0.011 16.55 m3 Rp 6,000,000.00 Rp 1,092,300.00
paku 5 dan 7 cm 0.100 16.55 kg Rp 25,000.00 Rp 41,375.00

5 Siku topi topi 0.06 m3 Rp 9,813,050.00 Rp 584,857.78

A. TENAGA
Pekerja 7.000 0.06 OH Rp 120,000.00 Rp 50,064.00
Tukang kayu 21.000 0.06 OH Rp 150,000.00 Rp 187,740.00
B. BAHAN
balok 6/12 1.100 0.06 m3 Rp 5,250,000.00 Rp 344,190.00
Paku 10 cm 1.250 0.06 kg Rp 25,000.00 Rp 1,862.50
Lem kayu 0.700 0.06 kg Rp 24,000.00 Rp 1,001.28

6 Kaso topi topi 4.74 m2 Rp 121,824.40 Rp 577,447.66

A. TENAGA
Pekerja 0.100 4.74 OH Rp 120,000.00 Rp 56,880.00
Tukang kayu 0.100 4.74 OH Rp 150,000.00 Rp 71,100.00
B. BAHAN
Kaso-kaso (5 x 7) cm 0.014 4.74 m3 Rp 5,040,000.00 Rp 334,454.40
Reng (2 x 3) cm 0.004 4.74 m3 Rp 5,004,000.00 Rp 85,388.26
Paku 5 cm dan 10 cm 0.250 4.74 kg Rp 25,000.00 Rp 29,625.00

7 genteng keramik topi topi 4.74 m2 Rp 79,250.00 Rp 375,645.00

A. TENAGA
Pekerja 0.150 4.74 OH Rp 120,000.00 Rp 85,320.00
Tukang kayu 0.075 4.74 OH Rp 150,000.00 Rp 53,325.00
B. BAHAN
Genteng palentong 25.000 4.74 m2 Rp 2,000.00 Rp 237,000.00

Rp 9,677,407.84
VI. PEKERJAAN PLAFOND
1 Pemasangan plafond gypsum t= 9 mm rangka 60x120 kayu kamper 13.25 m2 Rp 178,970.00 Rp 2,371,352.50
A Tenaga Kerja
1 Pekerja 0.240 13.25 OH Rp 120,000.00 Rp 381,600.00
2 Tukang kayu 0.370 13.25 OH Rp 150,000.00 Rp 735,375.00
B Bahan
1 kayu kamper balok 0.013 13.25 m3 Rp 5,250,000.00 Rp 904,312.50
2 Gypsum board 9 mm 0.360 13.25 lbr Rp 52,000.00 Rp 248,040.00
3 Kasa gypsum 0.050 13.25 roll Rp 12,000.00 Rp 7,950.00
4 Tepung gypsum 0.450 13.25 kg Rp 5,000.00 Rp 29,812.50
5 Alkasit 0.003 13.25 kg Rp 200,000.00 Rp 7,950.00
6 Paku gypsum 0.050 13.25 kg Rp 25,000.00 Rp 16,562.50
7 Paku usuk 0.120 13.25 kg Rp 25,000.00 Rp 39,750.00

2 Pemasangan list gypsum profil 21.56 m' Rp 24,435.00 Rp 526,818.60

A Tenaga Kerja
1 Pekerja 0.06 21.56 OH Rp 120,000.00 Rp 155,232.00
2 Tukang 0.06 21.56 OH Rp 150,000.00 Rp 194,040.00
B Bahan
1 list gypsum profil 1.05 21.56 m Rp 7,500.00 Rp 169,785.00
2 Tepung gypsum 0.15 21.56 kg Rp 2,400.00 Rp 7,761.60

Rp 2,898,171.10
VII. PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Lantai Keramik polished 40 x 40 cm 15.84 m2 Rp 149,850.00 Rp 2,373,624.00
A. TENAGA
 Pekerja 0.250 15.84 OH Rp 120,000.00 Rp 475,200.00
Tukang Batu 0.125 15.84 OH Rp 150,000.00 Rp 297,000.00
B. BAHAN
Keramik 40x40 cm 6.630 15.84 Bh Rp 10,000.00 Rp 1,050,192.00
Semen Portlan 9.800 15.84 Kg Rp 1,500.00 Rp 232,848.00
Pasir pasang 0.045 15.84 m3 Rp 180,000.00 Rp 128,304.00
Semen warna 0.600 15.84 Kg Rp 20,000.00 Rp 190,080.00

2 Pasang keramik polished plin 10 x 40 cm 13.35 m' Rp 29,470.00 Rp 393,424.50

A. TENAGA
Pekerja 0.075 13.35 OH Rp 120,000.00 Rp 120,150.00
Tukang Batu 0.075 13.35 OH Rp 150,000.00 Rp 150,187.50
B. BAHAN 13.35
Plint keramik 10 x 40 cm 1.750 13.35 Bh Rp 2,840.00 Rp 66,349.50
Semen Portlan 1.140 13.35 Kg Rp 1,500.00 Rp 22,828.50
Pasir pasang 0.003 13.35 m3 Rp 180,000.00 Rp 7,209.00
Semen warna 0.100 13.35 Kg Rp 20,000.00 Rp 26,700.00

3 Keramik lantai km/wc 20 x 20 Type Unpolished 2.50 m2 Rp 149,350.00 Rp 373,375.00

A. TENAGA
Pekerja 0.270 2.50 OH Rp 120,000.00 Rp 81,000.00
Tukang Batu 0.135 2.50 OH Rp 150,000.00 Rp 50,625.00
B. BAHAN Rp -
Keramik 20x20 cm 26.500 2.50 Bh Rp 2,000.00 Rp 132,500.00
Semen Portland 10.400 2.50 kg Rp 1,500.00 Rp 39,000.00
Pasir pasang 0.045 2.50 m3 Rp 180,000.00 Rp 20,250.00
Semen warna 1.000 2.50 Kg Rp 20,000.00 Rp 50,000.00

4 Keramik dinding km/wc 20 x 25 Type Polished 17.53 2 Rp 289,790.00 Rp 5,080,018.70

m
A. TENAGA
Pekerja 0.900 17.53 OH Rp 120,000.00 Rp 1,893,240.00
Tukang Batu 0.450 17.53 OH Rp 150,000.00 Rp 1,183,275.00
B. BAHAN
Keramik 20x25 cm 1.060 17.53 m2 Rp 55,000.00 Rp 1,021,999.00
Semen Portland 9.300 17.53 kg Rp 1,500.00 Rp 244,543.50
Pasir pasang 0.018 17.53 m3 Rp 180,000.00 Rp 56,797.20
Semen warna 1.940 17.53 kg Rp 20,000.00 Rp 680,164.00

Rp 8,220,442.20
VIII PEKERJAAN PINTU DAN JENDELA
1 Pasang kusen uk. 6/12 kayu jati lokal 0.07 3 Rp 9,813,050.00 Rp 727,735.79
m
A. TENAGA
Pekerja 7.000 0.07 OH Rp 120,000.00 Rp 62,294.40
Tukang kayu 21.000 0.07 OH Rp 150,000.00 Rp 233,604.00
B. BAHAN
balok 6/12 1.100 0.07 m3 Rp 5,250,000.00 Rp 428,274.00
Paku 10 cm 1.250 0.07 kg Rp 25,000.00 Rp 2,317.50
Lem kayu 0.700 0.07 kg Rp 24,000.00 Rp 1,245.89

2 Pasang daun pintu single kamar mandi kayu jati lokal ( PK ) 2.00 bh Rp 1,800,000.00 Rp 3,600,000.00

Rp 4,327,735.79
IX. PEKERJAAN PENGGANTUNG DAN PENGUNCI
1 Pasang Kunci tanam pintu KM 2.00 set Rp 127,400.00 Rp 254,800.00
A Tenaga Kerja
1 Pekerja 0.020 2.00 OH Rp 120,000.00 Rp 4,800.00
2 Tukang aluminium 0.200 2.00 OH Rp 150,000.00 Rp 60,000.00
B Bahan
1 Lockcase 1.000 2.00 bh Rp 95,000.00 Rp 190,000.00

2 pasang handle 2.00 set Rp 174,300.00 Rp 348,600.00

A Tenaga Kerja
1 Pekerja 0.015 2.00 OH Rp 120,000.00 Rp 3,600.00
2 Tukang aluminium 0.150 2.00 OH Rp 150,000.00 Rp 45,000.00
B Bahan
1 Lever Handel 1.000 2.00 set Rp 150,000.00 Rp 300,000.00

3 Pasang Engsel pintu 4.00 set Rp 92,400.00 Rp 369,600.00

A Tenaga Kerja
1 Pekerja 0.020 4.00 OH Rp 120,000.00 Rp 9,600.00
2 Tukang kayu 0.200 4.00 OH Rp 150,000.00 Rp 120,000.00
B Bahan
1 Engsel pintu 1.000 4.00 bh Rp 60,000.00 Rp 240,000.00

Rp 973,000.00
X PEKERJAAN PLUMBING
1 Saluran air bersih PVC AW
- Pipa Ø 1/2 " 15.00 m' Rp 62,000.00 Rp 930,000.00
A. TENAGA
Pekerja 0.360 15.00 OH Rp 120,000.00 Rp 648,000.00
Tukang plumbing 0.060 15.00 OH Rp 150,000.00 Rp 135,000.00
B. BAHAN
Pipa PVC 1/2" 1.200 15.00 m Rp 7,000.00 Rp 126,000.00
Perlengkapan 20%x pipa 15.00 % Rp 1,400.00 Rp 1,400.00

2 Saluran air limbah PVC AW

- Pipa Ø 4 " 5.00 m' Rp 150,095.00 Rp 750,475.00
A. TENAGA
Pekerja 0.081 5.00 OH Rp 120,000.00 Rp 48,600.00
Tukang plumbing 0.135 5.00 OH Rp 150,000.00 Rp 101,250.00
B. BAHAN
Pipa PVC 4" 1.2 5.00 m Rp 77,500.00 Rp 465,000.00
Perlengkapan 35 5.00 % Rp 27,125.00 Rp 27,125.00

- Pipa Ø 3 " 10.00 m' Rp 95,845.00 Rp 958,450.00

A. TENAGA
 Pekerja 0.081 10.00 OH Rp 120,000.00 Rp 97,200.00
Tukang plumbing 0.135 10.00 OH Rp 150,000.00 Rp 202,500.00
B. BAHAN
Pipa PVC 3" 1.200 10.00 m Rp 42,500.00 Rp 510,000.00
Perlengkapan 35.000 10.00 % Rp 14,875.00 Rp 14,875.00

3 Closet duduk 1.00 unit Rp 3,207,000.00 Rp 3,207,000.00

A. TENAGA
Pekerja 3.300 1.00 OH Rp 120,000.00 Rp 396,000.00
Tukang plumbing 1.100 1.00 OH Rp 150,000.00 Rp 165,000.00
B. BAHAN
closet duduk 1.200 1.00 m Rp 2,100,000.00 Rp 2,520,000.00
Perlengkapan 6%x closet 1.00 % Rp 126,000.00 Rp 126,000.00

4 kran air stainless 2.00 unit Rp 141,250.00 Rp 282,500.00

A. TENAGA
Pekerja 0.010 2.00 OH Rp 120,000.00 Rp 2,400.00
Tukang plumbing 0.400 2.00 OH Rp 150,000.00 Rp 120,000.00
B. BAHAN
Kran air 1.000 2.00 m Rp 80,000.00 Rp 160,000.00
Sealtape 0.025 2.00 bh Rp 2,000.00 Rp 100.00

5 Kran jet washer closet 1.00 unit Rp 167,700.00 Rp 167,700.00

A. TENAGA
Pekerja 0.010 1.00 OH Rp 120,000.00 Rp 1,200.00
Tukang plumbing 0.100 1.00 OH Rp 150,000.00 Rp 15,000.00
B. BAHAN
Jet washer 1.000 1.00 bh Rp 150,000.00 Rp 150,000.00
perlengkapan 0.010 1.00 % Rp 150,000.00 Rp 1,500.00

6 wastafel 1.00 unit Rp 1,197,960.00 Rp 1,197,960.00

A. TENAGA
Pekerja 1.200 1.00 OH Rp 120,000.00 Rp 144,000.00
Tukang plumbing 1.450 1.00 OH Rp 150,000.00 Rp 217,500.00
B. BAHAN
wastafel 1.200 1.00 bh Rp 625,500.00 Rp 750,600.00
semen portland 6.000 1.00 kg Rp 1,500.00 Rp 9,000.00
pasir pasang 0.010 1.00 m3 Rp 180,000.00 Rp 1,800.00
perlengkapan 12.000 1.00 % Rp 75,060.00 Rp 75,060.00

7 shower 1.00 unit Rp 1,032,480.00 Rp 1,032,480.00

A. TENAGA
Pekerja 0.054 1.00 OH Rp 120,000.00 Rp 6,480.00
Tukang plumbing 0.090 1.00 OH Rp 150,000.00 Rp 13,500.00
B. BAHAN
shower 1.000 1.00 bh Rp 750,000.00 Rp 750,000.00
perlengkapan 35.000 1.00 % Rp 262,500.00 Rp 9,187,500.00

8 floor drain 1.00 unit Rp 201,200.00 Rp 201,200.00

A. TENAGA
Pekerja 0.010 1.00 OH Rp 120,000.00 Rp 1,200.00
Tukang batu 0.100 1.00 OH Rp 150,000.00 Rp 15,000.00
B. BAHAN
Floor drain 1.000 1.00 bh Rp 185,000.00 Rp 185,000.00

9 Pasang bio septik 1.00 bh Rp 1,995,000.00 Rp 1,995,000.00

A. TENAGA
Pekerja 1.000 1.00 OH Rp 120,000.00 Rp 120,000.00
Tukang batu 0.500 1.00 OH Rp 150,000.00 Rp 75,000.00
B. BAHAN
bioseptik 1.000 1.00 bh Rp 1,800,000.00 Rp 1,800,000.00

10 Pasang water tank 1.00 unit Rp 2,196,000.00 Rp 2,196,000.00

A. TENAGA
Pekerja 1.800 1.00 OH Rp 120,000.00 Rp 216,000.00
Tukang 2.700 1.00 OH Rp 150,000.00 Rp 405,000.00
B. BAHAN
tandon 1.000 1.00 bh Rp 1,500,000.00 Rp 1,500,000.00
stopkran 2.000 1.00 bh Rp 75,000.00 Rp 150,000.00

11 pasang water Heater 1.00 unit Rp 1,869,300.00 Rp 1,869,300.00

A. TENAGA
Pekerja 1.200 1.00 OH Rp 120,000.00 Rp 144,000.00
Tukang 1.450 1.00 OH Rp 150,000.00 Rp 217,500.00
B. BAHAN
kabel NYM 3x2.5 mm 15.000 1.00 m' Rp 12,000.00 Rp 180,000.00
conduit pvc clylpsal dia 20 mm 15.000 1.00 m' Rp 4,600.00 Rp 69,000.00
flexibel pvc clypsal dia 20 mm 0.500 1.00 m' Rp 5,500.00 Rp 2,750.00
tee dosclypsal dia 20 mm 1.000 1.00 bh Rp 30,000.00 Rp 30,000.00
klem clypsal dia 20 mm 10.000 1.00 bh Rp 500.00 Rp 5,000.00
socket clypsal dia 20 mm 4.000 1.00 bh Rp 4,000.00 Rp 16,000.00
inbow dos MK 1.000 1.00 bh Rp 5,000.00 Rp 5,000.00
isolasi unibel 0.100 1.00 roll Rp 500.00 Rp 50.00
water heater 1.000 1.00 titik Rp 1,200,000.00 Rp 1,200,000.00

12 gentong penampung air 1.00 unit Rp 500,000.00 Rp 500,000.00

13 Tempat sampah 1.00 unit Rp 150,000.00 Rp 150,000.00
14 Tirai plastik 1.00 unit Rp 50,000.00 Rp 50,000.00
15 Gantungan Handuk 1.00 unit Rp 50,000.00 Rp 50,000.00

16 Sumur Peresapan dalam 2m 1.00 unit Rp 524,600.00 Rp 524,600.00

A. TENAGA
Pekerja 0.730 1.00 OH Rp 120,000.00 Rp 87,600.00
Tukang 1.000 1.00 OH Rp 150,000.00 Rp 150,000.00
B. BAHAN 1.00
Buis beton D. 80 cm 2.000 1.00 bh Rp 140,000.00 Rp 280,000.00
ijuk 0.015 1.00 m3 Rp 7,000.00 Rp 105.00

Rp 16,062,665.00
X.2 ELEKTRIKAL
INSTALASI LISTRIK
1 box MCB 1.00 bh Rp 618,000.00 Rp 618,000.00
A. TENAGA
Pekerja 1.000 1.00 OH Rp 120,000.00 Rp 120,000.00
Tukang listrik 1.000 1.00 OH Rp 150,000.00 Rp 150,000.00
B. BAHAN
Pipa listrik 5/8” 3.000 1.00 btg Rp 12,000.00 Rp 36,000.00
Kabel 15.000 1.00 m Rp 12,000.00 Rp 180,000.00
T Dus 1.000 1.00 bh Rp 30,000.00 Rp 30,000.00
L Bow 2.000 1.00 bh Rp 15,000.00 Rp 30,000.00
Klem biasa 24.000 1.00 bh Rp 500.00 Rp 12,000.00
MCB 1.000 1.00 bh Rp 60,000.00 Rp 60,000.00
 2 Arde Pembumian Panel 1.00 bh Rp - Rp -

3 Downlight LED 13 watt 2.00 bh Rp 128,957.69 Rp 257,915.38

A. TENAGA
Pekerja 0.015 2.00 OH Rp 120,000.00 Rp 3,600.00
Tukang listrik 0.015 2.00 OH Rp 150,000.00 Rp 4,500.00
B. BAHAN
Armatur Downlight 4" 1.000 2.00 bh Rp 75,000.00 Rp 150,000.00
Lambu LED bulb 8 watt 1.000 2.00 bh Rp 40,000.00 Rp 80,000.00
Material bantu 0.086 2.00 bh Rp 9,907.69

4 Downlight LED 18 watt 1.00 bh Rp 150,680.77 Rp 150,680.77

A. TENAGA
Pekerja 0.015 1.00 Rp 120,000.00 Rp 1,800.00
Tukang listrik 0.015 1.00 Rp 150,000.00 Rp 2,250.00
B. BAHAN Rp -
Armatur Downlight 4" 1.000 1.00 Rp 75,000.00 Rp 75,000.00
Lambu LED bulb 18 watt 1.000 1.00 Rp 60,000.00 Rp 60,000.00
Material bantu 0.086 1.00 Rp 11,630.77

5 Lampu SL 18 watt 2.00 bh Rp 36,634.62 Rp 73,269.23

A. TENAGA
Pekerja 0.015 2.00 OH Rp 120,000.00 Rp 3,600.00
Tukang listrik 0.015 2.00 OH Rp 150,000.00 Rp 4,500.00
B. BAHAN Rp -
lampu sl 18 watt 1.000 2.00 bh Rp 30,000.00 Rp 60,000.00
Material bantu 0.086 2.00 kg Rp 2,584.62

6 Lampu Spot Sodium 50 watt 3.00 bh Rp 101,803.85 Rp 305,411.54

A. TENAGA
Pekerja 0.015 3.00 OH Rp 120,000.00 Rp 5,400.00
Tukang listrik 0.015 3.00 OH Rp 150,000.00 Rp 6,750.00
B. BAHAN
lampu sport sodium 50 watt 1.000 3.00 bh Rp 90,000.00 Rp 270,000.00
Material bantu 0.086 3.00 kg Rp 7,753.85

7 Saklar Ganda 3.00 bh Rp 38,075.00 Rp 114,225.00

A. TENAGA
Pekerja 0.025 3.00 OH Rp 120,000.00 Rp 9,000.00
Tukang listrik 0.025 3.00 OH Rp 150,000.00 Rp 11,250.00
B. BAHAN
Saklar seri 1.000 3.00 bh Rp 25,000.00 Rp 75,000.00
Inbowdoos seng 1.000 3.00 bh Rp 6,325.00 Rp 18,975.00

8 Saklar tunggal 1.00 bh Rp 35,075.00 Rp 35,075.00

A. TENAGA
Pekerja 0.025 1.00 OH Rp 120,000.00 Rp 3,000.00
Tukang listrik 0.025 1.00 OH Rp 150,000.00 Rp 3,750.00
B. BAHAN
Saklar tunggal 1.000 1.00 bh Rp 22,000.00 Rp 22,000.00
Inbowdoos seng 1.000 1.00 bh Rp 6,325.00 Rp 6,325.00

9 Stop kontak dinding 2.00 bh Rp 48,075.00 Rp 96,150.00

A. TENAGA
Pekerja 0.025 2.00 OH Rp 120,000.00 Rp 6,000.00
Tukang listrik 0.025 2.00 OH Rp 150,000.00 Rp 7,500.00
B. BAHAN
stop kontak 1.000 2.00 bh Rp 35,000.00 Rp 70,000.00
Inbowdoos seng 1.000 2.00 bh Rp 6,325.00 Rp 12,650.00

10 Instalasi Penerangan NYM 3x2,5mm c/w konduit HI impact 20 mm 6.00 titik Rp 122,800.00 Rp 736,800.00
A. TENAGA
Pekerja 0.200 6.00 OH Rp 120,000.00 Rp 144,000.00
Tukang listrik 0.050 6.00 OH Rp 150,000.00 Rp 45,000.00
B. BAHAN
Kabel NYM 3 x 2.5 mm 5.000 6.00 m Rp 12,000.00 Rp 360,000.00
Pipa konduit HI Impact 20mm² 5.000 6.00 m Rp 4,600.00 Rp 138,000.00
Material bantu T doos, sock, lem 0.100 6.00 % Rp 8,300.00

11 Instalasi Stopkontak NYM 3x2,5mm c/w konduit HI impact 20 mm 2.00 titik Rp 122,800.00 Rp 245,600.00
A. TENAGA
Pekerja 0.200 2.00 OH Rp 120,000.00 Rp 48,000.00
Tukang listrik 0.050 2.00 OH Rp 150,000.00 Rp 15,000.00
B. BAHAN
Kabel NYM 3 x 2.5 mm 5.000 2.00 m Rp 12,000.00 Rp 120,000.00
Pipa konduit HI Impact 20mm² 5.000 2.00 m Rp 4,600.00 Rp 46,000.00
Material bantu T doos, sock, lem 0.100 2.00 % Rp 8,300.00

Rp 2,536,976.92

XI PEKERJAAN CAT
1 Cat dinding luar / exterior 23.99 m2 Rp 31,325.00 Rp 751,486.75
A. TENAGA
Pekerja 0.015 23.99 OH Rp 120,000.00 Rp 43,182.00
Tukang cat 0.033 23.99 OH Rp 150,000.00 Rp 118,750.50
B. BAHAN
Alkali 0.100 23.99 kg Rp 56,000.00 Rp 134,344.00
Cat dasar 0.100 23.99 kg Rp 33,750.00 Rp 80,966.25
Cat penutup 0.260 23.99 kg Rp 60,000.00 Rp 374,244.00

2 Cat dinding dalam / interior 33.00 m2 Rp 28,965.00 Rp 955,845.00

A. TENAGA
Pekerja 0.020 33.00 OH Rp 120,000.00 Rp 79,200.00
Tukang cat 0.063 33.00 OH Rp 150,000.00 Rp 311,850.00
B. BAHAN
Plamur 0.100 33.00 kg Rp 33,400.00 Rp 110,220.00
Cat dasar 0.100 33.00 kg Rp 33,750.00 Rp 111,375.00
Cat penutup 0.260 33.00 kg Rp 40,000.00 Rp 343,200.00

3 Cat plafond 13.00 m2 Rp 19,475.00 Rp 253,175.00

A. TENAGA
Pekerja 0.020 13.00 OH Rp 120,000.00 Rp 31,200.00
Tukang cat 0.022 13.00 OH Rp 150,000.00 Rp 42,900.00
B. BAHAN
Cat dasar 0.100 13.00 kg Rp 33,750.00 Rp 43,875.00
Cat penutup 0.260 13.00 kg Rp 40,000.00 Rp 135,200.00

4 cat kayu untuk kusen pintu dan jendela 14.37 m2 Rp 46,350.00 Rp 666,049.50
A. TENAGA
Pekerja 0.020 14.37 OH Rp 120,000.00 Rp 34,488.00
Tukang cat 0.030 14.37 OH Rp 150,000.00 Rp 64,665.00
B. BAHAN
tinner 0.150 14.37 L Rp 45,000.00 Rp 96,997.50
cat 0.330 14.37 L Rp 90,000.00 Rp 426,789.00
Ampelas 1.000 14.37 Lbr Rp 3,000.00 Rp 43,110.00
 5 cat untuk dinding kayu 5.00 m2 Rp 41,100.00 Rp 205,500.00
A. TENAGA
Pekerja 0.020 5.00 OH Rp 120,000.00 Rp 12,000.00
Tukang cat 0.030 5.00 OH Rp 150,000.00 Rp 22,500.00
B. BAHAN
Politur 0.150 5.00 L Rp 65,000.00 Rp 48,750.00
Politur jadi 0.330 5.00 L Rp 65,000.00 Rp 107,250.00
Ampelas 1.000 5.00 Lbr Rp 3,000.00 Rp 15,000.00

6 Coating Batu Alam 1.30 m2 Rp 48,450.00 Rp 62,985.00

A. TENAGA
Pekerja 0.040 1.30 OH Rp 120,000.00 Rp 6,240.00
Tukang cat 0.083 1.30 OH Rp 150,000.00 Rp 16,185.00
B. BAHAN
Cat Batu Alam 0.400 1.30 L Rp 78,000.00 Rp 40,560.00

Rp 2,895,041.25
XII PEKERJAAN FURNITURE
1 Spring bed 160x200 1.00 bh Rp 3,000,000.00 Rp 3,000,000.00
2 Meja Praktis 1.00 bh Rp 400,000.00 Rp 400,000.00
3 kursi+meja+pawon 1.00 bh Rp 800,000.00 Rp 800,000.00
4 lemari pakaian 1.00 bh Rp 600,000.00 Rp 600,000.00
5 tanamas hias 4.00 bh Rp 50,000.00 Rp 200,000.00
Rp 5,000,000.00

Rp 95,115,326.69

TOTAL BIAYA Rp 95,115,300.00

………,……….,2021

Diajukan Oleh,

Didampingi, Ketua KPB Penerima Bantuan

Tenaga Pendamping Perencanaan

( Munadi Amrillah, S.Tr.Par. ) (...................................................) (...................................................)

Disetujui Oleh, Diverifikasi dan disahkan Oleh

PPK Pariwisata Koordinator Pendamping Perencanaan

(Sumarno, A.Md, ST) ( Ir. Setyo Dharmodjo, MT )

NIP. 19690513 200212 1001