1 m3
1.1
2.72
0.544
1.5
0.6
0.06
0.075
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
K. Tukang
Mandor
@
@
@
@
40,000
60,000
60,000
50,000
=
=
=
=
1 m3 Plesteran 1 Pc : 3 Ps , tebal 15 mm
0.1296 zak semen
50,000
0.019 m3 Pasir
200,000
0.2
0.15
0.015
0.01
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
K. Tukang
Mandor
@
@
@
@
40,000
60,000
60,000
50,000
16,000
2,000
18,000
187,000
136,000
108,800
60,000
36,000
3,600
3,750
6,480
3,800
=
=
=
=
8,000
9,000
900
500
599,830
59
45
=
117 =
45 =
600
162
97,172,460
Vol Galian
1*1*600
600
Vol Pas. 0.15*0.65*600 58.5
0.15*0.5*600
45
117
162
@
@
40,000 =
50,000 =
1 m'
Pengukuran dan pemasangan bouwplank
0.012 m3
Kayu 5/7
@
1,700,000 =
0.02 kg
Paku 2'-5'
@
10,000 =
0.1
0.1
0.01
0.005
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
K. Tukang
Mandor
@
@
@
@
Pekerjaan Tanah
1 m3 Galian tanah biasa sedalam 1 m
0.4 Oh
Pekerja
@
0.04 Oh
Mandor
@
40,000
60,000
60,000
50,000
4,000
2,500
6,500
20,400
200
=
=
=
=
4,000
6,000
600
250
31,450
40,000 =
50,000 =
16,000
2,000
18,000
@
@
40,000 =
50,000 =
7,680
950
8,630
1 m3
1.2
0.3
0.01
@
@
@
166,667 =
40,000 =
50,000 =
200,000
12,000
500
212,500
Pekerjaan Pasangan
1 m3
Pasang pondasi batu kosong
1.2 m3
Batu belah 15/20
@
0.3 m3
Pasir urug
170,000 =
166,667
204,000
50,000
Urugan Pasir
m3
Pasir urug
Oh
Pekerja
Oh
Mandor
0.78
0.39
0.039
0.039
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
K. Tukang
Mandor
1 m3
1.1
2.72
0.544
1.5
0.6
0.06
0.075
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
K. Tukang
Mandor
@
@
@
@
@
@
@
@
40,000
60,000
60,000
50,000
=
=
=
=
170,000
50,000
166,667
40,000
60,000
60,000
50,000
187,000
136,000
90,667
=
=
=
=
1m 3
Pekerjaan Rabat beton (1 Pc : 3 Ps : 5 Kr)
4.36 zak
Semen
@
50,000 =
0.52 m3
Pasir beton
@
166,667 =
0.87 m3
1.65
0.25
0.025
0.08
Oh
Oh
Oh
Oh
Koral beton
Pekerja
Tukang batu
K. Tukang
Mandor
@
@
@
@
200,000 =
60,000
60,000
60,000
50,000
31,200
23,400
2,340
1,950
312,890
=
=
=
=
60,000
36,000
3,600
3,750
517,017
218,000
86,667
174,000
99,000
15,000
1,500
4,000
598,167
NO
URAIAN
VOLUME
Pekerjaan Persiapan
Pembersihan Lahan
646.4
Pengukuran dan pemasangan bouwplank
240
TOTAL I
II Pekerjaan Tanah
Galian tanah biasa sedalam 1 m
140
Urugan tanah kembali
80
Urugan Pasir
9
TOTAL II
III Pekerjaan Pasangan
Pasang pondasi batu kosong
12.6
Pasang pondasi batu kali 1 Pc : 3 Ps
8.1
Pekerjaan Rabat beton (1 Pc : 3 Ps : 5 Kr)
9
TOTAL III
TOTAL I + II + III
SATUAN
HARGA SATUAN
JUMLAH
SUMBER DANA
P2kP
SWADAYA
m2
m'
6,500
31,450
4,201,600
7,548,000
11,749,600
m3
m3
m3
18,000
8,630
212,500
2,520,000
690,400
1,912,500
5,122,900
m3
m3
m3
312,890
517,017
598,167
3,942,414
4,187,835
5,383,500
13,513,749
30,386,249
4,201,600 202*3.2
7,548,000 200*1.2
1,912,500
2,520,000 (0.35*1*200)*2
690,400 (0.2*1*200)*2
0.9*0.05*200
3,942,414
4,187,835
5,383,500
0.9*0.07*200
0.27*0.15*200
0.9*0.05*200
15,426,249
14,960,000
URAIAN
Pekerjaan Persiapan
1m2
Pembersihan lahan
0.1 Oh
Pekerja
0.05 Oh
Mandor
HARGA SATUAN
@
@
40,000
50,000
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
K. Tukang
Mandor
@
@
@
@
Pekerjaan Tanah
1 m3 Galian tanah biasa sedalam 1 m
0.4 Oh
Pekerja
@
0.04 Oh
Mandor
@
SATUAN
JUMLAH
646.4
646.4
m2
m2
64.64
32.32
2,585,600
1,616,000
4,201,600
2,585,600
1,616,000
4,201,600
20,400
200
240
240
m'
m'
2.88
4.8
4,896,000
48,000
40,000
60,000
60,000
50,000
4,000
6,000
600
250
31,450
240
240
240
240
m'
m'
m'
m'
24
24
2.4
1.2
960,000
1,440,000
144,000
60,000
7,548,000
4,896,000
48,000
960,000
1,440,000
144,000
60,000
7,548,000
40,000
50,000
16,000
2,000
18,000
140
140
m3
m3
56
5.6
2,240,000
280,000
2,520,000
2,240,000
280,000
2,520,000
614,400
76,000
690,400
@
@
40,000
50,000
7,680
950
8,630
80
80
m3
m3
15.36
1.52
614,400
76,000
690,400
1 m3 Urugan Pasir
1.2 m3
Pasir urug
166,667
200,000
m3
1,800,000
0.3 Oh
0.01 Oh
@
@
40,000
50,000
12,000
500
212,500
9
9
m3
m3
10.8
0
2.7
0.09
Pekerjaan Pasangan
1 m3
Pasang pondasi batu kosong
1.2 m3
Batu belah 15/20
@
0.3 m3
Pasir urug
170,000
166,667
204,000
50,000
12.6
12.6
m3
m3
15.12
3.78
40,000
60,000
60,000
50,000
31,200
23,400
2,340
1,950
312,890
12.6
12.6
12.6
12.6
m3
m3
m3
m3
9.828
4.914
0.4914
0.4914
2,570,400
630,000
393,120
294,840
29,484
24,570
3,942,414
0.78
0.39
0.039
0.039
Oh
Oh
Oh
Oh
Pekerja
Mandor
Pekerja
Tukang batu
K. Tukang
Mandor
@
@
@
@
SUMBER DANA
P2kP
SWADAYA
4,000
2,500
6,500
1 m'
Pengukuran dan pemasangan bouwplank
0.012 m3
Kayu 5/7
@
1,700,000
0.02 kg
Paku 2'-5'
@
10,000
0.1
0.1
0.01
0.005
VOLUME
108,000
4,500
1,912,500
1,800,000
108,000
4,500
1,912,500
2,570,400
630,000
393,120
294,840
29,484
24,570
3,942,414
1.1 m3
2.72 zak
0.544 m3
Bt. Belah
semen
Pasir pasang
@
@
@
170,000
50,000
166,667
187,000
136,000
90,667
8.1
8.1
8.1
m3
m3
m3
8.91
22.032
4.4064
1.5
0.6
0.06
0.075
Pekerja
Tukang batu
K. Tukang
Mandor
@
@
@
@
40,000
60,000
60,000
50,000
60,000
36,000
3,600
3,750
517,017
8.1
8.1
8.1
8.1
m3
m3
m3
m3
12.15
4.86
0.486
0.6075
218,000
86,667
174,000
9
9
9
m3
m3
m3
99,000
15,000
1,500
4,000
598,167
9
9
9
9
m3
m3
m3
m3
1m 3
4.36
0.52
0.87
1.65
0.25
0.025
0.08
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
K. Tukang
Mandor
@
@
@
@
60,000
60,000
60,000
50,000
1,514,700
1,101,600
734,400
486,000
291,600
29,160
30,375
4,187,835
1,514,700
1,101,600
734,400
486,000
291,600
29,160
30,375
4,187,835
39.24
4.68
7.83
1,962,000
780,000
1,566,000
14.85
2.25
0.225
0.72
891,000
135,000
13,500
36,000
5,383,500
30,386,249
1,962,000
780,000
1,566,000
891,000
135,000
13,500
36,000
5,383,500
15,426,249
14,960,000