2 Lantai beton
Mengecor 5.04 m3 A.4.1.1.5 Rp 938,010.00 Rp 4,727,570.40
Pembesian 396.80 kg A.4.1.1.17a Rp 15,037.00 Rp 5,966,681.60
3 Lantai luar
Mengecor 2.63 m3 A.4.1.1.17a Rp 938,010.00 Rp 2,468,842.32
Pembesian 233.12 kg A.4.1.1.24 Rp 15,037.00 Rp 3,505,425.44
Bekisting 7.52 m2 A.4.1.1.21 Rp 151,830.00 Rp 1,141,761.60
SUB TOTAL Rp 31,876,326.40
A.5 PEKERJAAN PASANGAN
1 Pasangan dinding bata 1:4 18.84 m2 A.4.4.1.3 Rp 473,660.00 Rp 8,923,754.40
2 Pasangan dinding batu alam 18.84 m2 A.4.4.3.58 Rp 214,740.00 Rp 4,045,701.60
3 Plesteran 76.08 m2 A.4.4.2.3 Rp 57,780.00 Rp 4,395,902.40
4 Pengecatan 76.08 m2 A.4.7.1.10 Rp 18,650.00 Rp 1,418,892.00
SUB TOTAL Rp 18,784,250.40
A.6 PEKERJAAN SANITASI
1 Pasang pipa pvc Ø 4'' 8.00 m1 A.5.1.1.32 Rp 127,740.00 Rp 1,021,920.00
2 Pasang pipa pvc Ø 3/4'' 8.00 m1 A.5.1.1.26 Rp 21,680.00 Rp 173,440.00
3 Pasang Popmpa air simber sible 2.00 bh Ls Rp 6,000,000.00 Rp 12,000,000.00
4 Pasang kran air mancur 2.00 bh ls Rp 500,000.00 Rp 1,000,000.00
SUB TOTAL Rp 14,195,360.00
JUMLAH. A Rp 78,844,220.30
B PEMBANGUNAN PATUNG SINGA
B.1 PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi dan bongkaran 28.30 Ls ls Rp 50,000.00 Rp 1,415,000.00
SUB TOTAL Rp 1,415,000.00
B.2 PEKERJAAN TANAH
1 Galian tanah 5.65 m3 A.4.1.1.18a Rp 145,210.00 Rp 820,726.92
2 Urugan pasir 0.94 m3 A.4.1.1.27 Rp 86,480.00 Rp 81,464.16
SUB TOTAL Rp 902,191.08
B.3 PEKERJAAN PONDASI
1 Pasang aanstampeng 1.88 m3 A.4.2.1.17 453,560.00 Rp 854,507.04
2 Pasang pondasi batu kali 1:4 5.18 m3 A.4.2.1.8 706,100.00 Rp 3,658,304.10
SUB TOTAL Rp 4,512,811.14
B.4 PEKERJAAN BETON
1 Umpak beton
Mengecor 5.04 m3 A.4.1.1.5 Rp 938,010.00 Rp 4,727,570.40
Pembesian 396.80 kg A.4.1.1.17a Rp 15,037.00 Rp 5,966,681.60
2 Lantai beton
Mengecor 1.32 m3 A.4.4.1.12 Rp 938,010.00 Rp 1,234,421.16
Pembesian 116.56 kg A.4.4.2.4 Rp 15,037.00 Rp 1,752,712.72
Harga Satuan Jumlah
No. Jenis Pekerjaan Volume Satuan Analisa
( Rp ) ( Rp )
Bekisting 3.76 m2 A.4.4.2.1 Rp 67,800.00 Rp 254,928.00
3 Pembuatan patung singa 1.00 bh ls Rp 25,000,000.00 Rp 25,000,000.00
SUB TOTAL Rp 13,936,313.88
B.5 PEKERJAAN PASANGAN
1 Pasangan dinding bata 1:4 25.20 m2 A.4.4.3.11 Rp 690,440.00 Rp 17,399,088.00
2 Plesteran 25.20 m2 A.4.5.1.6 Rp 115,170.00 Rp 2,902,284.00
3 Pengecatan 25.20 m2 XV.A.8.4.5.4 Rp 540.00 Rp 13,608.00
SUB TOTAL Rp 20,314,980.00
JUMLAH. B Rp 41,081,296.10
C PEMBANGUNAN GAZEBU
C.1 PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi dan bongkaran 18.00 Ls ls Rp 50,000.00 Rp 900,000.00
SUB TOTAL Rp 900,000.00
C.2 PEKERJAAN TANAH
1 Galian tanah 8.64 m3 A.4.4.1.3 Rp 236,830.00 Rp 2,046,211.20
2 Urugan pasir 1.44 m3 A.4.4.1.13 Rp 117,380.00 Rp 169,027.20
SUB TOTAL Rp 2,215,238.40
C.3 PEKERJAAN PONDASI
1 Pasang aanstampeng 2.88 m3 A.4.4.2.14 65,020.00 Rp 187,257.60
2 Pasang pondasi batu kali 1:4 7.92 m3 A.4.4.2.2 60,840.00 Rp 481,852.80
SUB TOTAL Rp 669,110.40
C.4 PEKERJAAN BETON
1 Sloof
Mengecor 0.72 m3 A.4.1.1.5 Rp 938,010.00 Rp 675,367.20
Pembesian 103.54 kg A.4.1.1.17a Rp 15,037.00 Rp 1,556,870.83
Bekisting 9.60 m2 A.4.1.1.21 Rp 151,830.00 Rp 1,457,568.00
2 Rabat lantai
Mengecor 1.80 m3 A.4.4.3.9 Rp 938,010.00 Rp 1,688,418.00
2 Rabat lantai
Mengecor 4.50 m3 A.4.6.1.2b Rp 938,010.00 Rp 4,221,045.00
Pembesian 558.00 kg A.4.1.1.17a Rp 15,037.00 Rp 8,390,646.00
SUB TOTAL Rp 16,320,725.21
Harga Satuan Jumlah
No. Jenis Pekerjaan Volume Satuan Analisa
( Rp ) ( Rp )
D.4 PEKERJAAN BESI
1 Pembuatan prusutan 1.00 bh LS Rp 35,000,000.00 Rp 35,000,000.00
2 Pembuatan ayunan 2.00 bh LS Rp 1,750,000.00 Rp 3,500,000.00
3 Pasang kursi taman 2.00 bh LS Rp 1,250,000.00 Rp 2,500,000.00
SUB TOTAL Rp 41,000,000.00
JUMLAH. D Rp 60,281,394.01
E PERKERASAN SIRKULASI
E.1 PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi dan bongkaran 150.00 Ls ls Rp 50,000.00 Rp 7,500,000.00
SUB TOTAL Rp 7,500,000.00
E.2 PEKERJAAN TANAH
1 Galian tanah 30.00 m3 A.2.3.1.1 Rp 63,250.00 Rp 1,897,500.00
2 Urugan pasir 15.00 m3 A.2.3.1.11 Rp 163,300.00 Rp 2,449,500.00
SUB TOTAL Rp 4,347,000.00
E.3 PEKERJAAN BETON
1 Jalan setapak
Mengecor 15.00 m3 A.4.1.1.5 Rp 938,010.00 Rp 14,070,150.00
Pembesian 1860.00 kg A.4.1.1.17a Rp 15,037.00 Rp 27,968,820.00
Bekisting 15.00 m2 A.4.1.1.21 Rp 151,830.00 Rp 2,277,450.00
SUB TOTAL Rp 44,316,420.00
JUMLAH. E Rp 56,163,420.00
F PEMBANGUNAN TUGU PENANDA
F.1 PEKERJAAN TANAH
1 Galian tanah 5.00 m3 A.2.3.1.1 Rp 63,250.00 Rp 316,250.00
2 Urugan pasir 0.50 m3 A.2.3.1.11 Rp 163,300.00 Rp 81,650.00
SUB TOTAL Rp 397,900.00
F.2 PEKERJAAN BETON
1 Tugu
Mengecor 6.00 m3 A.4.1.1.5 Rp 938,010.00 Rp 5,628,060.00
Pembesian 843.20 kg A.4.1.1.17a Rp 15,037.00 Rp 12,679,198.40
Bekisting 72.00 m2 A.4.1.1.25 Rp 507,680.00 Rp 36,552,960.00
SUB TOTAL Rp 54,860,218.40
F.3 PEKERJAAN PENGECATAN -
1 Pengecatan tugu 48.00 m2 A.4.7.1.10 18,650.00 Rp 895,200.00
SUB TOTAL Rp 895,200.00
JUMLAH. F Rp 56,153,318.40
G PEMBANGUNAN PAPAN NAMA TAMN SINGO MERTO
G.1 PEKERJAAN TANAH
1 Galian tanah 6.00 m3 A.2.3.1.1 Rp 63,250.00 Rp 379,500.00
2 Urugan pasir 0.40 m3 A.2.3.1.11 Rp 163,300.00 Rp 65,320.00
SUB TOTAL Rp 444,820.00
G.2 PEKERJAAN BETON
1 Foot plat
Mengecor 0.80 m3 A.4.1.1.5 Rp 938,010.00 Rp 750,408.00
Pembesian 75.72 kg A.4.1.1.17a Rp 15,037.00 Rp 1,138,641.74
Bekisting 2.32 m2 A.4.1.1.20 Rp 143,890.00 Rp 333,824.80
2 Sloof
Mengecor 0.30 m3 A.4.1.1.5 Rp 938,010.00 Rp 281,403.00
Pembesian 39.71 kg A.4.1.1.17a Rp 15,037.00 Rp 597,119.27
Bekisting 3.00 m2 A.4.1.1.21 Rp 151,830.00 Rp 455,490.00
3 Pilar
Mengecor 1.26 m3 A.4.1.1.5 Rp 938,010.00 Rp 1,181,892.60
Pembesian 166.78 kg A.4.1.1.17a Rp 15,037.00 Rp 2,507,900.93
Bekisting 21.00 m2 A.4.1.1.22 Rp 344,380.00 Rp 7,231,980.00
SUB TOTAL Rp 14,478,660.34
G.3 PEKERJAAN BESI
1 Pasang huruf stainlees (taman singo merto) 900.00 cm ls 9,500.00 Rp 8,550,000.00
SUB TOTAL Rp 8,550,000.00
G.4 PEKERJAAN PENGECATAN -
1 Pengecatan pilar 21.00 m2 A.4.7.1.10 18,650.00 Rp 391,650.00
SUB TOTAL Rp 391,650.00
JUMLAH. G Rp 23,865,130.34
H PEMBANGUNAN RUKO
H.1 PEKERJAAN PERSIAPAN
1 Pembersihan lokasi 40.00 m2 A.2.2.1.9 13,800.00 Rp 552,000.00
2 Pengukuran dan pemasangan bowplank 34.00 m1 A.2.2.1.4 50,570.00 Rp 1,719,380.00
SUB TOTAL Rp 2,271,380.00
H.2 PEKERJAAN TANAH
1 Galian tanah 16.64 m3 A.2.3.1.1 63,250.00 Rp 1,052,480.00
2 Urugan sirtu 24.00 m3 A.2.3.1.14 188,600.00 Rp 4,526,400.00
Harga Satuan Jumlah
No. Jenis Pekerjaan Volume Satuan Analisa
( Rp ) ( Rp )
3 Urugan pasir 2.08 m3 A.2.3.1.11 163,300.00 Rp 339,664.00
SUB TOTAL Rp 5,918,544.00
H.3 PEKERJAAN PONDASI
1 Pasang aanstampeng 4.16 m3 A.3.2.1.9 398,940.00 Rp 1,659,590.40
2 Pasang pondasi batu kali 1:4 18.20 m3 A.3.2.1.2 767,590.00 Rp 13,970,138.00
SUB TOTAL Rp 15,629,728.40
H.4 PEKERJAAN BETON
1 Foot plat
Mengecor 0.51 m3 A.4.1.1.5 938,010.00 Rp 480,261.12
Pembesian 52.91 kg A.4.1.1.17a 15,037.00 Rp 795,557.55
Begesting 2.56 m2 A.4.1.1.20 143,890.00 Rp 368,358.40
2 Kolom pedestail Rp -
Mengecor 1.28 m3 A.4.1.1.5 938,010.00 Rp 1,200,652.80
Pembesian 90.30 kg A.4.1.1.17a 15,037.00 Rp 1,357,901.25
Begesting 12.80 m2 A.4.1.1.22 344,380.00 Rp 4,408,064.00
3 Sloof 20/30 Rp -
Mengecor 1.56 m3 A.4.1.1.5 938,010.00 Rp 1,463,295.60
Pembesian 206.49 kg A.4.1.1.17a 15,037.00 Rp 3,105,020.20
Begesting 15.60 m2 A.4.1.1.21 151,830.00 Rp 2,368,548.00
4 Kolom 30/40 Rp -
Mengecor 3.84 m3 A.4.1.1.5 938,010.00 Rp 3,601,958.40
Pembesian 344.45 kg A.4.1.1.17a 15,037.00 Rp 5,179,464.58
Begesting 44.80 m2 A.4.1.1.22 344,380.00 Rp 15,428,224.00
5 Kolom 15/15 Rp -
Mengecor 0.27 m3 A.4.1.1.5 938,010.00 Rp 253,262.70
Pembesian 61.44 kg A.4.1.1.17a 15,037.00 Rp 923,873.28
Begesting 7.20 m2 A.4.1.1.22 344,380.00 Rp 2,479,536.00
6 Balok induk Rp -
Mengecor 4.32 m3 A.4.1.1.5 938,010.00 Rp 4,052,203.20
Pembesian 578.45 kg A.4.1.1.17a 15,037.00 Rp 8,698,122.58
Begesting 39.60 m2 A.4.1.1.23 358,730.00 Rp 14,205,708.00
7 Balok anak Rp -
Mengecor 1.60 m3 A.4.1.1.5 938,010.00 Rp 1,500,816.00
Pembesian 248.88 kg A.4.1.1.17a 15,037.00 Rp 3,742,408.56
Begesting 20.00 m2 A.4.1.1.23 358,730.00 Rp 7,174,600.00
8 Plat atap Rp -
Mengecor 8.40 m3 A.4.1.1.5 938,010.00 Rp 7,879,284.00
Pembesian 868.00 kg A.4.1.1.17a 15,037.00 Rp 13,052,116.00
Begesting 70.00 m2 A.4.1.1.24 468,580.00 Rp 32,800,600.00
SUB TOTAL Rp 136,519,836.21
H.5 PEKERJAAN BESI DAN ALUMUNIUM
1 Pasang pintu harmonika 12.00 m2 ls 1,500,000.00 Rp 18,000,000.00
2 Pasang kusen alumunium 17.50 m1 A.4.2.1.11a 170,540.00 Rp 2,984,450.00
3 Pasang Huruf Stainlees (taman desa) 540.00 cm Ls 9,500.00 Rp 5,130,000.00
4 Pasang tangga besi 1.00 bh ls Rp 500,000.00 Rp 500,000.00
SUB TOTAL Rp 26,614,450.00
JUMLAH. H Rp 266,684,605.61