4 Acaian #REF!
pembesian 135.8182
beketing 13.6
pembesian 190.236
beketing 32.4
3 . pekerjan beton ring balk latiu uk 12 x 15 cm .camp 1:2:3 , besi Ø10, begel Ø 8 #REF!
pembesian #REF!
beketing #REF!
4 . pekerjan beton ring balk uk 12 x 15 cm .camp 1:2:3 , besi Ø10, begel Ø 8 0.612
pembesian 123.3876
beketing 10.2
5 . pekerjan beton ring balk gunung gunung uk 12 x 15 cm .camp 1:2:3 , besi Ø10, bege 0.81504
pembesian 153.39432
beketing 12.684
6 . pekerjan beton ring balk gantunguk 12 x 20 cm .camp 1:2:3 , besi Ø10, begel Ø 8 #REF!
pembesian #REF!
beketing #REF!
IV . PEKERJAAN KERAMIK
1 . Pasangan keramik lantai 40 x 40 #REF!
IX . PEKERJAAN SANITAIR
Pasang kloset jongkok 1
Pasang tempat sabun 1
Pasang floor drain 1
Pasang kran air 3/4 2
Pipa pvc 3/4'' 12
pipa pvc 1 '' 12
X . PEKERJAAN LISTRIK
pemasangan titik lampu 7
Pemasangan saklar tunggal 1
Pemasangan saklar ganda 3
pemasangan stop kontak 3
pemasangan lampu Philips 13 watt 7
KEBUTUHAN BAHAN
SAT
pekerja Tukang Semen Pasir Batu belah
0.75 Err:509
0.75 Err:509
0.33 Err:509
1.5 #REF! 0.75 #REF! 117 #REF! 0.561 #REF! 1.2 #REF!
m2
0.30 #REF! 0.100 #REF! 8.32 #REF! 0.049 #REF!
m2
0.3 #REF! 0.15 #REF! 4.416 #REF! 0.027 #REF!
m2
0.2 #REF! 0.1 #REF! 3.25 #REF!
m3
1.65 1.68 0.275 0.2805 326 332.52 0.543 0.55 0.735
kg
0.007 0.95 0.007 0.9507274
m2
0.52 7.07 0.26 3.536
m3
1.65 1.60 0.275 0.2673 326 316.87 0.543 0.53 0.735
kg
0.007 1.33 0.007 1.331652
m2
0.66 21.38 0.33 10.692
m3
1.65 #REF! 0.275 #REF! 326 #REF! 0.543 #REF! 0.735
kg
0.007 #REF! 0.007 #REF!
m2
0.66 #REF! 0.33 #REF!
m3
1.65 1.01 0.275 0.1683 326 199.51 0.543 0.33 0.735
kg
0.007 0.86 0.007 0.8637132
m2
0.66 6.73 0.33 3.366
m3
1.65 1.34 0.275 0.224136 326 265.70 0.543 0.44 0.735
kg
0.007 1.07 0.007 1.0737602
m2
0.66 8.37 0.33 4.18572
m3
1.65 #REF! 0.275 #REF! 326 #REF! 0.543 #REF! 0.735
kg
0.007 #REF! 0.007 #REF!
m2
0.66 #REF! 0.33 #REF!
m2
0.25 #REF! 0.125 #REF! 9.8 #REF! 0.045 #REF!
m2
0.27 #REF! 0.135 #REF! 10.4 #REF! 0.045 #REF!
m2
0.9 #REF! 0.45 #REF! 9.3 #REF! 0.018 #REF!
m2
0.45 #REF! 0.4 #REF!
m2
0.45 #REF! 0.4 #REF!
m'
0.05 #REF! 0.05 #REF!
m'
0.05 #REF! 0.05 #REF!
m2
0.2 #REF! 0.45 #REF!
m2
0.2 #REF! 0.1 #REF!
m'
0.15 #REF! 0.07 #REF!
m'
0.1 #REF! 0.2 #REF!
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
0.02 #REF! 0.063 #REF!
m2
0.02 #REF! 0.063 #REF!
m2
0.07 #REF! 0.105 #REF!
70 #REF!
0.7497
0.71442
#REF!
#REF!
0.44982
0.5990544
#REF!
6.3
#REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF!
GRC
keramik keramik keramik hollow gypsum
Board 4
40x40 20x20 20x25 plafond 9 mm
mm
26.5 #REF!
21.0 #REF!
#REF!
1.05 #REF!
1.05 #REF!
1.05 #REF!
0.36 #REF!
0.36
#REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF!
cat cat
meni plamir compun plamir
plafond minyak
kayu tembok d kayu
wiratek emco
kg kg kg kg kg kg
0.1 #REF!
ltr m btg/4 bh bh
#REF!
12 84 1.5 10.5 1 7 1 7
1 1
1 3
1 3
#REF! 84 10.5 7 14
#REF! 84 10.5 7 14
HITUNG TULANG
-Tulangan kg
6 8 10 12 16
berat be 0.22 0.39 0.62 0.89 1.58 0.1 panjang besi
- Begesting m2
area yang di begeting
papan cor ukuran
0.2 0.2 0.2
No. Jenis Pekerjaan Satuan
-Tulangan kg
6 8 10 12 16
berat be 0.22 0.39 0.62 0.89 1.58 0.08 panjang besi
- Begesting m2
area yang di begesting
papan cor ukuran
0.15 0.15 0.2
-Tulangan kg
6 8 10 12 16
berat be 0.22 0.39 0.62 0.89 1.58 0.08 panjang besi
- Begesting m2
area yang di begeting
papan cor ukuran
0.15 0.15 0.2
-Tulangan kg
6 8 10 12 16
berat be 0.22 0.39 0.62 0.89 1.58 0.08 panjang besi
- Begesting m2
area yang di begeting
papan cor ukuran
0.15 0.15 0.2
-Tulangan kg
6 8 10 12 16
berat be 0.22 0.39 0.62 0.89 1.58 0.08 panjang besi
- Begesting m2
area yang di begeting
papan cor ukuran
0.15 0.15 0.2
-Tulangan kg
6 8 10 12 16
berat be 0.22 0.39 0.62 0.89 1.58 0.08 panjang besi
No. Jenis Pekerjaan Satuan
0.15 ukuran begel jumlah begel
siku 0.08
- Begesting m2
area yang di begeting
papan cor ukuran
0.2 0.2 0.2
0.12
0.3
0.7
0.5
8 Pasangan dinding bata 1:6 M2
No. Jenis Pekerjaan Satuan
pengurangan
1.32
0.52
1.38 2.04
2.52
2.52
2.04
jml 3
1.32
1.32
0.52
1.38 jml 3
2.52
2.04
2.04
0.72
0.70
0.52 0.52
0.72
1.95
1.9
0.7
0.82 0.82
0.62
25 Daun boven jendela isian kaca 3 mm bening M2
0.42
0.52 0.52
1.38 2.04
2.52
2 2.04 jml : 3
0.52
1.38 2.04
2.52
2.04
1.32 2.05
0.52 0.52 0.52
3.36
1.38 2.04
0.86 3.36
2.52
2.04 jml : 3
0.52
0.70
0.72
0.52
0.72 jml : 1
1.95
PEKERJAAN SANITAIR
38 Pasang kloset jongkok
39 Pasang tempat sabun
40 Pasang kran air 3/4
PEKERJAAN LISTRIK
41 pemasangan titik lampu ttik
42 Pemasangan saklar tunggal bh
43 Pemasangan saklar ganda bh
44 pemasangan stop kontak bh
45 pemasangan lampu Philips 13 watt bh
PEKERJAAN SEPTICKTANK DAN RESAPAN
46 pipa 4" m
47 pipa 3" m
48 Passangan septictank m2
49 Plesteran & Acian m2
50 Cor Plat Septiktank 1:3:5 m3
- Beton 1:2:3
No. Jenis Pekerjaan Satuan
-Tulangan
- Begesting
besi 10
12 m 34 x 4 = 136.00
batang = 11.33
228 bh kg = 84.32
begel besi 8
0.58 227.67 = 132.05
batang = 11.00
kg = 51.50
0.97
besi 10
12 m 54 x 4 = 216.00
batang = 18.00
361 bh kg = 133.92
begel besi 8
0.4 361 = 144.40
batang = 12.03
kg = 56.32
besi 10
12 m #REF! x 4 = #REF!
batang = #REF!
#REF! bh kg = #REF!
begel besi 8
0.44 #REF! = #REF!
batang = #REF!
kg = #REF!
besi 10
12 m 34 x 4 = 136.00
batang = 11.33
228 bh kg = 84.32
begel besi 8
0.44 227.67 = 100.17
batang = 8.35
kg = 39.07
0.82
panjang lebar tinggi jumlah volume
besi 10
12 m 42.28 x 4 = 169.12
batang = 14.09
283 bh kg = 104.85
begel besi 8
0.44 282.87 = 124.46
batang = 10.37
kg = 48.54
besi 10
12 m #REF! x 4 = #REF!
batang = #REF!
panjang lebar tinggi jumlah volume
#REF! bh kg = #REF!
begel besi 8
0.54 #REF! = #REF!
batang = #REF!
kg = #REF!
#REF!
dinding kelas #REF! x 3.5 x #REF!
km #REF! x 2.5 x #REF!
gunung gunug kelas #REF! x 1.5 x 0.5 x 2 #REF!
gg km #REF! x 0.58 x 0.5 #REF!
teras samping #REF! x 0.5 x 0.5 #REF!
panjang lebar tinggi jumlah volume
#REF!
0.52
0.52
3.36
2.04
jml 3
jml 1
#REF!
#REF! x 3.5 x 1 x 2 = #REF!
panjang lebar tinggi jumlah volume
#REF! x 2.5 x 1 x 2 = #REF!
#REF! x 1.5 x 0.5 x 2 = #REF!
#REF! x 0.58 x 0.5 x 1 = #REF!
0.48 x 0 x 1 x 4 = -
0.55 x #REF! x 1 x 1 = #REF!
#REF!
pengurangan
9.9792 x 2 = 19.96
8.4456 x 2 = 16.89
3.1824 x 2 = 6.36
0.3744 x 2 = 0.75
1.33 x 2 = 2.66
46.62
panjang lebar tinggi jumlah volume
#REF!
#REF!
#REF! x #REF! = #REF!
#REF! x #REF! = #REF!
#REF!
#REF! + #REF! x 3 = #REF!
#REF! + #REF! x 4 = #REF!
#REF! + #REF! x 1 = #REF!
#REF! x 2 = #REF!
#REF!
#REF! x 6.65 x 1 = #REF!
#REF! x 3.6 x 1 = #REF!
#REF! x 1.98 x 2 = #REF!
= = #REF!
= #REF!
panjang lebar tinggi jumlah volume
= #REF!
0.42
0.68
8.4 x 0.06 x 0.12 x 3 = 0.18
12.07 x 0.06 x 0.12 x 3 = 0.26
10.24 x 0.06 x 0.12 x 3 = 0.22
2.88 x 0.06 x 0.12 x 1 = 0.02
panjang lebar tinggi jumlah volume
0.52
jml : 3
= #REF!
= #REF!
51.02
8.4 x 0.24 x 3 = 6.05
12.07 x 0.24 x 3 = 8.69
10.24 x 0.24 x 3 = 7.37
2.88 x 0.24 x 1 = 0.69
7.00
1.00
3.00
3.00
7.00
panjang lebar tinggi jumlah volume
HARGA SATUAN UPAH DAN BAHAN
PEKERJAAN PEMBANGUNAN TPS 3R
KSM "KASIH"
DESA SRIMARTANI KEC. PIYUNGAN KAB. BANTUL DIY
NO URAIAN SATUAN
UPAH
1 Tukang kayu OH
2 Tukang Cat OH
3 Tukang batu OH
4 Tukang besi OH
5 Tukang listrik OH
6 Kepala tukang batu OH
7 Kepala tukang kayu OH
8 Kepala tukang cat OH
9 Kepala tukang besi OH
10 Kepala tukang listrik OH
11 Pekerja OH
12 Mandor OH
BAHAN
1 Bohlam lampu 25 watt bh
2 Bata merah 5 x 11 x 22 Cm bh
3 genteng paris bh
4 Genteng bubung bh
5 Kloset jongkok porselen bh
6 Kran air bh
7 Seal tape bh
8 floor drain bh
9 Ubin keramik 20 x 20 cm bh
10 Ubin keramik 20 x 25 cm bh
11 Ubin keramik 30x30 cm bh
12 TL 40 watt bh
HARGA SATUAN UPAH DAN BAHAN
PEKERJAAN PEMBANGUNAN TPS 3R
KSM "KASIH"
DESA SRIMARTANI KEC. PIYUNGAN KAB. BANTUL DIY
NO URAIAN SATUAN
13 Stop kontak bh
14 Saklar tunggal bh
15 Saklar ganda bh
16 Bataco uk.18x39 cm bh
17 Terawang (Roster) bh
18 Kayu tahun Balok m3
19 Kayu tahun papan m3
20 Kawat beton kg
21 Besi Ø 6 mm btg
22 Besi Ø 8 mm btg
23 Besi Ø 10 mm btg
24 Besi Ø 12 mm btg
25 Cat meni kg
26 Plamer kg
27 Cat kayu kg
28 Plamer tembok kg
29 Cat tembok kg
30 Meni besi kg
31 PC kg
32 Semen warna kg
33 Paku plepet kg
34 Paku reng kg
35 Paku usuk kg
36 Besi profil WF kg
37 Listplank GRC 20x5mmx3m m'
38 GRC 4 mm lbr
39 eternit 1m x 1 m lbr
40 kayu lapis triplek tebal 4 mm lbr
41 kayu lapis triplek tebal 9 mm lbr
42 Minyak begesting ltr
HARGA SATUAN UPAH DAN BAHAN
PEKERJAAN PEMBANGUNAN TPS 3R
KSM "KASIH"
DESA SRIMARTANI KEC. PIYUNGAN KAB. BANTUL DIY
NO URAIAN SATUAN
43 List kayu profil m'
44 Buis beton 80cm m'
45 Pipa PVC 1" m'
46 Pipa PVC 3/4" m'
47 Pipa PVC 1/2" m'
48 Pipa PVC 3" m'
49 Pipa PVC 4" m'
50 paving 10x20x6 cm m2
51 Seng plat 60 cm m2
52 rolling door m2
53 Kaca Bening 5 mm m2
54 Batu belah 15/20 Cm putih m3
55 Pasir pasang m3
56 Pasir urug m3
57 Pasir beton m3
58 Split 2 x 3 m3
59 Kayu jati, papan (lokal) m3
60 Kayu jati, balok (lokal) m3
61 Kayu begisteng m3
62 Kayu Lokal (5 x 7) cm m3
63 Kayu lokal ( 6 x 12 ) cm m3
64 Baja ringan m2
65 atap zingalum lbr
66 nok zingalum m'
67 Tanah urug m3
68 engsel pintu bh
69 engsel jendela bh
70 grendel pintu bh
71 grendel jendela bh
72 slot pintu lengkap bh
HARGA SATUAN UPAH DAN BAHAN
PEKERJAAN PEMBANGUNAN TPS 3R
KSM "KASIH"
DESA SRIMARTANI KEC. PIYUNGAN KAB. BANTUL DIY
NO URAIAN SATUAN
73 slot pintu KM lengkap bh
74 Pintu km pvc/almn bh
75 Torn air 500lt bh
76 Pengeboran sumur / 4 m unit
BANTUL, 20
AHAN
TPS 3R
B. BANTUL DIY
HARGA
Rp 65,000.00
Rp 62,500.00
Rp 62,500.00
Rp 62,500.00
Rp 62,500.00
Rp 65,000.00
Rp 67,500.00
Rp 65,000.00
Rp 65,000.00
Rp 65,000.00
Rp 46,600.00
Rp -
Rp 25,000.00
Rp 650.00
Rp 1,500.00
Rp 5,000.00
Rp 120,000.00
Rp 14,000.00
Rp 2,500.00
Rp 14,000.00
Rp 50,000.00
Rp 50,000.00
Rp 48,000.00
Rp 65,000.00
AHAN
TPS 3R
B. BANTUL DIY
HARGA
Rp 13,000.00
Rp 12,000.00
Rp 15,000.00
Rp 2,500.00
Rp 5,000.00
Rp 1,800,000.00
Rp 1,800,000.00
Rp 14,000.00
Rp 22,000.00
Rp 35,000.00
Rp 51,000.00
Rp 79,000.00
Rp 26,000.00
Rp 26,500.00
Rp 65,000.00
Rp 39,000.00
Rp 16,400.00
Rp 26,500.00
Rp 51,000.00
Rp 5,000.00
Rp 16,000.00
Rp 16,000.00
Rp 14,500.00
Rp 17,000.00
Rp 18,000.00
Rp 78,000.00
Rp 13,000.00
Rp 73,000.00
Rp 125,000.00
Rp 15,000.00
AHAN
TPS 3R
B. BANTUL DIY
HARGA
Rp 8,000.00
Rp 65,000.00
Rp 9,000.00
Rp 6,000.00
Rp 5,000.00
Rp 19,750.00
Rp 29,000.00
Rp 70,000.00
Rp 18,000.00
Rp 375,000.00
Rp 85,000.00
Rp 110,000.00
Rp 145,000.00
Rp 120,000.00
Rp 150,000.00
Rp 285,000.00
Rp 9,000,000.00
Rp 8,500,000.00
Rp 1,625,000.00
Rp 3,428,000.00
Rp 3,472,000.00
Rp 130,000.00
Rp 47,000.00
Rp 45,500.00
Rp 50,000.00
Rp 17,000.00
Rp 14,000.00
Rp 9,500.00
Rp 6,000.00
Rp 145,000.00
AHAN
TPS 3R
B. BANTUL DIY
HARGA
Rp 130,000.00
Rp 375,000.00
Rp 1,000,000.00
Rp 700,000.00
BANTUL, 2015
MURTADLO
ANALISA HARGA SATUAN PEKERJAAN
PENGELOLAAN SAMPAH 3R
DESA SRIMARTANI KECAMATAN PIYUNGAN KABUPATEN BANTUL
A. PEKERJAAN PERSIAPAN
B. PEKERJAAN TANAH
B.1. 1 m3 Galian tanah biasa sedalam 1 meter
Upah 0.4000 OH Pekerja @ Rp. 46,600.00 Rp.
0.0400 OH Mandor @ Rp. - Rp.
Jumlah Rp.
Keuntungan 7% Rp.
D. PEKERJAAN KAYU
D.1 1 m3 Pasang kosen pintu dan jendela kayu jati lokal
1.2000 m3 Kayu jati lokal, balok @ Rp. 8,500,000.00 Rp.
Jumlah I Rp.
Upah 18.0000 OH Tukang kayu @ Rp. 65,000.00 Rp.
2.0000 OH Kepala tukang kayu @ Rp. 67,500.00 Rp.
6.0000 OH Pekerja @ Rp. 46,600.00 Rp.
0.3000 OH Mandor @ Rp. - Rp.
Jumlah II Rp.
Jumlah I + II Rp.
Keuntungan 7% Rp.
G. PEKERJAAN LANGIT-LANGIT
G.1 1 m2 Langit-langit asbes (1,00 x 1,00 ) m, tebal 5 mm
Bahan 1.1000 lbr Pelat asbes tebal 5 mm @ Rp. 13,000.00 Rp.
0.0100 kg Paku @ Rp. 16,000.00 Rp.
Jumlah I Rp.
Upah 0.0700 OH Tukang kayu @ Rp. 65,000.00 Rp.
0.0070 OH Kepala tukang kayu @ Rp. 67,500.00 Rp.
0.0300 OH Pekerja @ Rp. 46,600.00 Rp.
0.0015 OH Mandor @ Rp. - Rp.
Jumlah II Rp.
Jumlah I + II Rp.
Keuntungan 7% Rp.
H.2 Memasang 1 buah bak kontrol pasangan batu bata ukuran (45 x 45) cm, tinggi 50 cm
Bahan 0.2500 m3 Batu bata @ Rp. 1,500.00 Rp.
77.0000 kg PC @ Rp. 51,000.00 Rp.
0.1300 m3 Pasir pasang @ Rp. 70,000.00 Rp.
0.0200 m 3
Batu krikil @ Rp. 120,000.00 Rp.
2.6000 kg Besi beton @ Rp. 51,000.00 Rp.
0.0900 m 3
Pasir beton @ Rp. 110,000.00 Rp.
Jumlah I Rp.
Upah 0.4730 OH Tukang batu @ Rp. - Rp.
0.0470 OH Kepala tukang batu @ Rp. 65,000.00 Rp.
1.4200 OH Pekerja @ Rp. 46,600.00 Rp.
0.0710 OH Mandor @ Rp. - Rp.
Jumlah II Rp.
Jumlah I + II Rp.
Keuntungan 7% Rp.
I. PEKERJAAN LANTAI
J.2 1 m2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
Bahan 0.1000 kg Plamer @ Rp. 7,800.00 Rp.
0.0100 kg Cat dasar @ Rp. 3,280.00 Rp.
0.2300 kg Cat penutup 2 kali @ Rp. 3,280.00 Rp.
Jumlah Rp.
Upah 0.0630 OH Tukang cat @ Rp. 62,500.00 Rp.
0.0063 OH Kepala tukang cat @ Rp. 65,000.00 Rp.
0.0200 OH Pekerja @ Rp. 46,600.00 Rp.
0.0025 OH Mandor @ Rp. - Rp.
Jumlah Rp.
Jumlah I + II Rp.
Keuntungan 7% Rp.
J.5 Memasang 1 buah bak kontrol pasangan batu bata ukuran (30 x 30) cm, tinggi 35 cm
Bahan 0.1450 m3 Batu bata @ Rp. 650.00 Rp.
44.0000 kg PC @ Rp. 1,275.00 Rp.
0.0700 m3 Pasir pasang @ Rp. 145,000.00 Rp.
0.0700 m3 Batu krikil @ Rp. 285,000.00 Rp.
1.6000 kg Besi beton @ Rp. 9,500.00 Rp.
0.0600 m 3
Pasir beton @ Rp. 145,000.00 Rp.
Jumlah I Rp.
Upah 1.0150 OH Tukang batu @ Rp. 62,500.00 Rp.
0.0020 OH Kepala tukang batu @ Rp. 65,000.00 Rp.
3.2000 OH Pekerja @ Rp. 46,600.00 Rp.
0.0160 OH Mandor @ Rp. - Rp.
Jumlah II Rp.
Jumlah I + II Rp.
Keuntungan 7% Rp.
K. PEKERJAAN BAJA DAN BESI
K.1 1 kg Pekerjaan pasang rangka atap baja
Bahan 1.1000 kg Besi profil WF @ Rp. 17,000.00 Rp.
0.0800 kg Meni besi @ Rp. 26,500.00 Rp.
Jumlah I Rp.
Upah 0.0600 OH Tukang besi @ Rp. 62,500.00 Rp.
0.0060 OH Kepala tukang besi @ Rp. 65,000.00 Rp.
0.0060 OH Pekerja @ Rp. 46,600.00 Rp.
0.0080 OH Mandor @ Rp. - Rp.
Jumlah II Rp.
Jumlah I + II Rp.
Keuntungan 7% Rp.
L. PEKERJAAN LISTRIK
H. MULYANA
Di Periksa Oleh :
19,500.00
320.00
11,375.00
31,195.00
6,500.00
675.00
4,660.00
-
11,835.00
43,030.00
- Rp 43,030.00
18,640.00
-
18,640.00
- Rp 18,640.00
24,511.60
-
24,511.60
- Rp 24,511.60
8,947.20
-
8,947.20
- Rp 8,947.20
23,300.00
-
23,300.00
- Rp 23,300.00
-
-
13,980.00
-
13,980.00
13,980.00
- Rp 13,980.00
144,000.00
144,000.00
13,980.00
-
13,980.00
157,980.00
- Rp 157,980.00
144,000.00
144,000.00
11,650.00
-
11,650.00
155,650.00
- Rp 155,650.00
121,000.00
207,825.00
75,400.00
404,225.00
37,500.00
3,900.00
69,900.00
-
111,300.00
515,525.00
- Rp 515,525.00
31,250.00
8,287.50
6,090.00
45,627.50
9,375.00
975.00
13,980.00
-
24,330.00
69,957.50
- Rp 69,957.50
5,000.00
561.00
203.00
5,764.00
750.00
260.00
0.75
-
1,010.75
6,774.75
- Rp 6,774.75
6,630.00
2,900.00
9,530.00
9,375.00
975.00
9,320.00
-
19,670.00
29,200.00
- Rp 29,200.00
5,508.00
2,320.00
7,828.00
4,375.00
455.00
6,990.00
-
11,820.00
19,648.00
- Rp 19,648.00
12,750.00
3,770.00
11,400.00
27,920.00
1,250.00
130.00
53,590.00
-
54,970.00
82,890.00
- Rp 82,890.00
4,143.75
4,143.75
6,250.00
650.00
9,320.00
-
16,220.00
20,363.75
- Rp 20,363.75
10,200,000.00
10,200,000.00
1,170,000.00
135,000.00
279,600.00
-
1,584,600.00
11,784,600.00
- Rp 11,784,600.00
315,000.00
315,000.00
130,000.00
13,500.00
37,280.00
-
180,780.00
495,780.00
- Rp 495,780.00
360,000.00
360,000.00
162,500.00
16,875.00
46,600.00
-
225,975.00
585,975.00
- Rp 585,975.00
88,400.00
160.00
32,000.00
120,560.00
19,500.00
2,025.00
4,660.00
-
26,185.00
146,745.00
- Rp 146,745.00
18,900.00
725.00
19,625.00
13,000.00
1,350.00
4,660.00
-
19,010.00
38,635.00
- Rp 38,635.00
41,136.00
1,450.00
42,586.00
16,250.00
1,687.50
6,990.00
-
24,927.50
67,513.50
- Rp 67,513.50
8,400.00
8,400.00
1,365.00
1,350.00
978.60
-
3,693.60
12,093.60
- Rp 12,093.60
145,000.00
145,000.00
650.00
33,750.00
466.00
-
34,866.00
179,866.00
- Rp 179,866.00
130,000.00
130,000.00
325.00
33,750.00
233.00
-
34,308.00
164,308.00
- Rp 164,308.00
17,000.00
17,000.00
975.00
10,125.00
699.00
-
11,799.00
28,799.00
- Rp 28,799.00
14,000.00
14,000.00
650.00
6,750.00
466.00
-
7,866.00
21,866.00
- Rp 21,866.00
9,500.00
9,500.00
1,300.00
13,500.00
932.00
-
15,732.00
25,232.00
- Rp 25,232.00
6,000.00
6,000.00
975.00
10,125.00
699.00
-
11,799.00
17,799.00
- Rp 17,799.00
8,500.00
8,500.00
975.00
10,125.00
699.00
-
11,799.00
20,299.00
- Rp 20,299.00
428,400.00
78,300.00
230,850.00
737,550.00
21,875.00
2,275.00
93,200.00
-
117,350.00
854,900.00
- Rp 854,900.00
277,950.00
75,400.00
247,950.00
601,300.00
15,625.00
1,625.00
76,890.00
-
94,140.00
695,440.00
- Rp 695,440.00
65,000.00
4,350.00
1,500.00
70,850.00
16,900.00
1,755.00
13,980.00
-
32,635.00
103,485.00
- Rp 103,485.00
73,125.00
4,350.00
1,500.00
78,975.00
16,900.00
1,755.00
13,980.00
-
32,635.00
111,610.00
- Rp 111,610.00
65,000.00
5,800.00
3,000.00
51,420.00
43,750.00
24,000.00
192,970.00
21,450.00
2,227.50
13,980.00
-
37,657.50
230,627.50
- Rp 230,627.50
9,975.00
210.00
10,185.00
437.50
45.50
326.20
-
809.20
10,994.20
- Rp 10,994.20
37,500.00
37,500.00
4,875.00
540.00
6,990.00
-
12,405.00
49,905.00
- Rp 49,905.00
25,000.00
10,200.00
4,640.00
39,840.00
13,000.00
1,350.00
18,640.00
-
32,990.00
72,830.00
- Rp 72,830.00
14,300.00
160.00
14,460.00
4,550.00
472.50
1,398.00
-
6,420.50
20,880.50
- Rp 20,880.50
8,800.00
160.00
8,960.00
3,250.00
337.50
2,330.00
-
5,917.50
14,877.50
- Rp 14,877.50
12,499.20
41,136.00
160.00
53,795.20
1,300.00
7,425.00
9,320.00
-
18,045.00
71,840.20
- Rp 71,840.20
120,000.00
7,650.00
1,450.00
129,100.00
93,750.00
97,500.00
46,600.00
-
237,850.00
366,950.00
- Rp 366,950.00
375.00
3,927,000.00
9,100.00
2,400.00
132,600.00
9,900.00
4,081,375.00
-
3,055.00
66,172.00
-
69,227.00
4,150,602.00
- Rp 4,150,602.00
7,200.00
2,100.00
9,300.00
3,750.00
390.00
1,677.60
-
5,817.60
15,117.60
- Rp 15,117.60
6,000.00
150.00
6,150.00
6,250.00
650.00
466.00
-
7,366.00
13,516.00
- Rp 13,516.00
14,000.00
14,000.00
6,250.00
650.00
466.00
-
7,366.00
21,366.00
- Rp 21,366.00
6,000.00
1,750.00
7,750.00
3,750.00
390.00
1,677.60
-
5,817.60
13,567.60
- Rp 13,567.60
34,800.00
10,150.00
44,950.00
3,750.00
390.00
1,677.60
-
5,817.60
50,767.60
- Rp 50,767.60
23,700.00
6,912.50
30,612.50
3,750.00
390.00
1,677.60
-
5,817.60
36,430.10
- Rp 36,430.10
10,800.00
3,150.00
13,950.00
3,750.00
390.00
1,677.60
-
5,817.60
19,767.60
- Rp 19,767.60
50,000.00
14,509.50
6,090.00
7,500.00
78,099.50
21,875.00
2,275.00
28,892.00
-
53,042.00
131,141.50
- Rp 131,141.50
40,000.00
14,509.50
6,090.00
7,500.00
68,099.50
21,875.00
2,275.00
28,892.00
-
53,042.00
121,141.50
- Rp 121,141.50
47,520.00
14,509.50
6,090.00
7,500.00
75,619.50
21,875.00
2,275.00
28,892.00
-
53,042.00
128,661.50
- Rp 128,661.50
5,200.00
3,975.00
11,050.00
16,900.00
37,125.00
562.50
390.00
3,262.00
-
4,214.50
41,339.50
- Rp 41,339.50
780.00
32.80
754.40
1,567.20
3,937.50
409.50
932.00
-
5,279.00
6,846.20
- Rp 6,846.20
70,000.00
6,000.00
932.00
76,932.00
12,500.00
2,600.00
22,368.00
-
37,468.00
114,400.00
- Rp 114,400.00
65,000.00
65,000.00
16,776.00
-
16,776.00
81,776.00
- Rp 81,776.00
94.25
56,100.00
10,150.00
19,950.00
15,200.00
8,700.00
110,194.25
63,437.50
130.00
149,120.00
-
212,687.50
322,881.75
- Rp 322,881.75
18,700.00
2,120.00
20,820.00
3,750.00
390.00
279.60
-
4,419.60
25,239.60
- Rp 25,239.60
450,000.00
450,000.00
93,750.00
6,825.00
48,930.00
-
149,505.00
599,505.00
- Rp 599,505.00
4,500.00
450.00
4,950.00
15,625.00
3,250.00
23,300.00
-
42,175.00
47,125.00
- Rp 47,125.00
67,500.00
10,200.00
16,000.00
93,700.00
3,125.00
32,500.00
2,330.00
37,955.00
131,655.00
- Rp 131,655.00
25,000.00
15,000.00
1,700.00
41,700.00
466.00
1,250.00
-
1,716.00
43,416.00
- Rp 43,416.00
13,000.00
1,300.00
14,300.00
3,750.00
975.00
13,980.00
-
18,705.00
33,005.00
- Rp 33,005.00
54,000.00
17,000.00
15,000.00
86,000.00
3,125.00
3,125.00
89,125.00
- Rp 89,125.00
81,000.00
17,000.00
18,000.00
116,000.00
3,125.00
3,125.00
119,125.00
- Rp 119,125.00
Di Buat Oleh :
Kelompok Swadaya Masyarakat
"KASIH"
MURTADLO
Ketua
Di Periksa Oleh :
Lokasi H
No. Satuan Volume
Jenis Pekerjaan Satuan
1 2 3 4 5
I. PEKERJAAN PERSIAPAN
1 Pengukuran dan pemasangan bouwplank m1 Err:509 Rp 43,030.00
SUB TOTAL I
IV PEKERJAAN PASANGAN
Lokasi H
No. Satuan Volume
Jenis Pekerjaan Satuan
1 2 3 4 5
1 Pas. Batukali pondasi 1Pc : 6 Ps m3 Err:509 Rp 515,525.00
2 Pas. Dinding bata m2 Err:509 Rp 69,957.50
3 Plesteran 1:4 tebal 15 mm m2 Err:509 Rp 29,200.00
4 Acian m2 Err:509 Rp 20,363.75
5 Pasangan Keramik lantai 30x30 m2 Err:509 Rp 128,661.50
6 Pekerjaan Plafon Kantor m2 Err:509 Rp 20,880.50
7 Pekerjaan Kayu Rangka hollow m2 Err:509 Rp 71,840.20
8 Pekerjaan Kusen Pintu Jendela kayu kalimantan m3 Err:509 Rp 11,784,600.00
9 Pekerjaan list plafond kayu frofil m' Err:509 Rp 12,093.60
10 Pekerjaan Pintu Jendela panil kayu kalimantan m2 Err:509 Rp 585,975.00
11 Pekerjaan Pintu Jendela kaca kayu kalimantan m2 Err:509 Rp 495,780.00
12 Pasang slot pintu bh 3.000 Rp 179,866.00
13 Pasang slot pintu km bh 1.000 Rp 164,308.00
14 Pasang engsel pintu bh 6.000 Rp 28,799.00
15 Pasang engsel jendela bh 4.000 Rp 21,866.00
16 Pasang grendel pintu bh 6.000 Rp 25,232.00
17 pasang grendel jendela bh 2.000 Rp 17,799.00
18 pasang Hak angin jendela bh 4.000 Rp 20,299.00
19 Pekerjaan Listplank GRC m1 Err:509 Rp 38,635.00
20 Rangka atap baja ringan m2 Err:509 Rp 125,000.00
21 Penutup atap genteng multiroof m2 Err:509 Rp 49,905.00
22 Pasang bubungan nok multiroof m1 Err:509 Rp 72,830.00
SUB TOTAL IV
Lokasi H
No. Satuan Volume
Jenis Pekerjaan Satuan
1 2 3 4 5
V PEKERJAAN INSTALASI
1 Sekering box 1300 kva dan penyambungan PLN unit 1.000 Rp 2,400,000.00
Kabel listrik (dx) ( dari gardu sampai kantor) m' 350.000 Rp 8,000.00
Tingang listrik besi Ø 2 '' (t: 4 m ) btg 8.000 Rp 317,000.00
2 Instalasi titik lampu titik Err:509 Rp 47,125.00
3 Stop kontak titik Err:509 Rp 131,655.00
4 Pasang lampu 25Watt unit Err:509 Rp 43,416.00
5 Pasang saklar ganda unit Err:509 Rp 119,125.00
6 Pasang saklar tunggal unit Err:509 Rp 89,125.00
7 Pasang stopkontak unit Err:509 Rp 33,005.00
SUB TOTAL V
VI PEKERJAAN SANITASI
1 sumur bor 7 m unit Err:509 Rp 800,000.00
2 Tandon Air 500 ltr dan menara tinggi 4m unit Err:509 Rp 3,700,000.00
3 Pemasangan Kloset jongkok porselen unit 1.000 Rp 366,950.00
4 Stop Kran 1" bh Err:509 Rp 35,000.00
5 kran 1/2 " bh Err:509 Rp 13,516.00
6 Pompa Air jet pump + instalasi unit Err:509 Rp 1,850,000.00
7 pipa 4" m1 Err:509 Rp 50,767.60
8 pipa 3" m1 4.000 Rp 36,430.10
9 pipa 1" m1 20.000 Rp 19,767.60
10 pipa3/4" m1 18.000 Rp 13,516.00
11 pipa1/2" m1 Err:509 Rp 15,117.60
12 Pintu KM (Alumunium) Unit Err:509 Rp 350,000.00
13 Floordrain Unit 1.000 Rp 21,366.00
SUB TOTAL VI
X PEKERJAAN LAIN-LAIN
1 Pintu besi dorong (2x5 m ) BRC dan besi unit 1.000 Rp 1,500,000.00
2 Pekerjaan cat tembok m2 Err:509 Rp 6,846.20
3 Cat kayu m2 Err:509 Rp 41,339.50
4 Pekerjaan kaca m2 Err:509 Rp 146,745.00
5 Uji kualitas air ls 2.000 Rp 750,000.00
6 Roster bh 34.000 Rp 6,774.75
SUB TOTAL IX
Lokasi H
No. Satuan Volume
Jenis Pekerjaan Satuan
1 2 3 4 5
Total
Jumlah Total
Dibulatkan
Di ketahui oleh :
KEPALA DESA Kelo
SRIMARTANI
H. MULYANA
Di Periksa Oleh :
Mengetahui : Meny
PPK PERSAMPAHAN DIY KEPALA URUSA
PPK PERS
Harga
Jumlah
6
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Rp 871,998.00
Rp 1,493,212.45
Rp 379,474.00
Rp 830,962.80
Rp 2,091,492.63
Rp 1,868,082.75
#REF!
#REF!
#REF!
Rp 523,198.80
Rp 1,356,547.95
Err:509
Err:509
Err:509
Err:509
Harga
Jumlah
6
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Rp 539,598.00
Rp 164,308.00
Rp 172,794.00
Rp 87,464.00
Rp 151,392.00
Rp 35,598.00
Rp 81,196.00
Err:509
Err:509
Err:509
Err:509
Err:509
Harga
Jumlah
6
Rp 2,400,000.00
Rp 2,800,000.00
Rp 2,536,000.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Rp 366,950.00
Err:509
Err:509
Err:509
Err:509
Rp 145,720.40
Rp 395,352.00
Rp 243,288.00
Err:509
Err:509
Rp 21,366.00
Err:509
Rp 1,500,000.00
Err:509
Err:509
Err:509
Rp 1,500,000.00
Rp 230,341.35
Err:509
Harga
Jumlah
6
#REF!
#REF!
#REF!
Di Buat Oleh :
Kelompok Swadaya Masyarakat
"KASIH"
MURTADLO
Ketua
Periksa Oleh :
Menyetujui :
KEPALA URUSAN PERENCANAAN
PPK PERSAMPAHAN
SITI MUCHAROMAH. ST
NIP: 1984101 1 201012 2 003