BILL OF QUANTIY ( BQ )

KOP PERUSAHAAN

RENCANA ANGGARAN BIAYA

KEGIATAN
PEKERJAAN
LOKASI
TH . ANGGARAN

No

:
:
:
:

PENGEMBANGAN BIBIT IKAN UNGGUL

REHABILITASI KOLAM PENDEDERAN BBI BENTAKAN
DS BENTAKAN KECAMATAN BAKI
2010

Jenis Pekerjaan

Volume

Sat

Harga Sat

PEKERJAAN MERAKIT JARING

Upah
Pekerja rakit jaring

145.00

orang

50,000.00

Bahan
Jaring ukuran 1 1/4 inch.
Jaring Strimin

5.00
48.00

bh
m

490,000.00
4,500.00

Btng
Btng
m3
m3
bh
m3
rol
bh
kg
btng
ls

11,750.00
4,300.00
9,072,000.00
6,048,000.00
180,000.00
#REF!
50,000.00
490,000.00
4,500.00
12,000.00
1,000,000.00

PEKERJAAN MERAKIT KARAMBA

Upah
Tukang Las
Tukang Kayu
Pekerja

bahan
1 Besi Siku 4cm x 4cm x 3mm
2 Besi Plat 3cm x 6m x 3 mm
3 Kayu Papan bangkirai
4 Kayu Kaso bangkirai 4/6
5 Drum
6 Bandul Beton
7 Tali
8 Jaring
9 Jaring Strimin
10 bambu ori
11 Las

4.00

1,218.00
425.33
783.00
696.00
1,740.00
348.00
50.00
145.00
1,392.00
35.00
1.00

JUMLAH TOTAL
PPN 10 %
JUMLAH
DIBULATKAN
Terbilang :.

Sukoharjo,
2010
Penawar
CV / PT

Nama Terang
Direktur

Jumlah Harga

7,250,000.00

2,450,000.00
216,000.00

14,311,500.00
1,828,933.33
7,103,376,000.00
4,209,408,000.00
313,200,000.00
#REF!
2,500,000.00
71,050,000.00
6,264,000.00
420,000.00
1,000,000.00

#REF!
#REF!
#REF!
#REF!
-

2010

116

DAFTAR ANALISA PEKERJAAN

:
:
:
:

KEGIATAN
PEKERJAAN
LOKASI
SUMBER DANA
A.

BELANJA MODAL KONSTRUKSI TUGU PERINGATAN

FASILITASI PERCEPATAN PENYELESAIAN TAPAL BATAS WILAYAH ADMINISTRASI DAERAH
KABUPATEN SUKOHARJO - KOTA SURAKARTA
APBD KAB. SUKOHARJO TA. 2011

PEKERJAAN PERSIAPAN
1 Bt.38
Bahan

: 1m3

Membuat beton tumbuk 1pc:3ps:6kr

Semen portland

197.000 Kg

x Rp

1,200.00 = Rp

Pasir beton

0.470 m3

x Rp

#REF! = Rp

236,400.00
#REF!

Kerikil

0.940 m3

x Rp

#REF! = Rp

#REF!
=

Tenaga

Pekerja

1.650 Oh

x Rp

33,500.00 = Rp

55,275.00

Tukang batu

0.250 Oh

x Rp

39,000.00 = Rp

9,750.00

Kepala tukang

0.025 Oh

x Rp

43,000.00 = Rp

1,075.00

Mandor

0.080 Oh

x Rp

43,000.00 = Rp

3,440.00
=
=

2 PEKERJAAN BESI
a

Bs.1

: 1 Kg

Bahan

Besi profil

Pasang besi profil

1.150 Kg

x Rp

11250 = Rp

12,937.50
=

Tenaga

Pekerja

0.060 Oh

x Rp

32,000.00 = Rp

1,920.00

Tukang las

0.006 Oh

x Rp

34,000.00 = Rp

204.00

Kepala tukang

0.006 Oh

x Rp

41,000.00 = Rp

246.00

Mandor

0.003 Oh

x Rp

41000 = Rp

123.00
=

Bahan

: 1 kg pasangan besi plat

Bahan

Besi Plat

1.150 kg

x Rp

3,956.00 = Rp

4,549.40
=

Tenaga

Pekerja

0.8000 Oh

x Rp

32,000.00 = Rp

25,600.00

Tukang Las

2.4000 Oh

x Rp

41,000.00 = Rp

98,400.00

Kepala tukang

0.2400 Oh

x Rp

41,000.00 = Rp

9,840.00

0.040 Oh

x Rp

41000 = Rp

1,640.00

Mandor

ANALISA PEKERJAAN

YELESAIAN TAPAL BATAS WILAYAH ADMINISTRASI DAERAH

Rp

#REF!

Rp

69,540.00

Rp

#REF!

Rp

12,937.50

Rp

2,493.00

Rp

4,549.40

Rp

135,480.00

DAFTAR HARGA UPAH DAN BAHAN

KEGIATAN
PEKERJAAN
LOKASI
TAHUN
NO

:
:
:
:

PEMELIHARAAN KESEHATAN DAN PENCEGAHAN PENYAKIT MENULAR TERNAK

PEMBANGUNAN POSKESWAN
JLN DR. MUWARDI NO 14 SUKOHARJO
2011

URAIAN

2
A. UPAH
1 Pekerja
2 Tukang batu
3 Tukang Besi
4 Tukang Las
5 Tukang kayu
6 Kep. Tukang
7 Mandor
B. BAHAN
1 Jaring 1 1/4 Inch.
2 Jaring Strimin
3 Besi Siku 4 cm x 4 cm tebal 3mm
4 Besi Plat Lebar 3 cm, tebal 3 cm
5 Drum Plastik
6 Bambu ori
7 kayu bangkirai papan
8 Tali
9 kayu Kruing Balok
10 Bandul beton

Disetujui
KEPALA UPTD PENGUJIAN DAN DEMONTRASI
DINAS PERTANIAN KABUPATEN SUKOHARJO
SELAKU PEJABAT PEMBUAT KOMITMEN

Ir.NETTY HARJIANTI
NIP.19610408 198701 2 002

Mengetahui
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN SUKOHARJO

Ir. A.A.B. HARYANTO, M. Eng.SC.M.H

NIP : 19591210 19910 3 005

SATUAN UPAH /
BAHAN
3
hari
hari
hari
hari
hari
hari
hari
Kg
Kg
kg
kg
Bh
btg
m3
rol
btng
kg

DAN BAHAN

NCEGAHAN PENYAKIT MENULAR TERNAK

HARGA UPAH /
BAHAN
4
33,500.00
39,000.00
39,000.00
39,000.00
43,000.00
43,000.00
43,000.00
490,000.00
4,500.00
11,750.00
4,300.00
180,000.00
12,000.00
9,072,000.00
50,000.00
6,048,000.00
1,200.00

Sukoharjo,
Direncanakan
CV D 'LIMA

2011

BAROTO SUGENG R, ST
Direktur

Mengetahui
KEPALA DINAS PERTANIAN
KABUPATEN SUKOHARJO
SELAKU PENGGUNA ANGGARAN

Ir. GIYARTI, MM
NIP: 19571026 198503 2 004

DAFTAR HARGA BAHAN UNTUK PEKERJAAN GEDUNG PROYEK

NO

URAIAN

SATUAN

2010

INDEKS

SURVEY

SURVEY + 20%

BM

1
A

UPAH PROYEK
1

Pekerja

org/hari

32,000.00

33,500.00

33,500.00

Tukang batu / cat / besi

org/hari

37,000.00

39,000.00

39,000.00

Tukang las

org/hari

34,000.00

34,000.00

Tukang kayu

org/hari

41,000.00

43,000.00

43,000.00

Kepala tukang

org/hari

41,000.00

43,000.00

43,000.00

Mandor

org/hari

41,000.00

43,000.00

43,000.00

UPAH SWAKELOLA
1

Pekerja

org/hari

29,000.00

30,450.00

Tukang batu / cat / besi

org/hari

33,600.00

35,230.00

Tukang las

org/hari

30,900.00

34,000.00

Tukang kayu

org/hari

37,200.00

39,100.00

Kepala tukang

org/hari

37,200.00

39,100.00

Mandor

org/hari

37,200.00

39,100.00

set

46,500.00

47,880.00

BAHAN
1

Alat bantu

Air

Almunium foil

m2

Amplas

lbr

3,100.00

3,100.00

Asbes datar ( 60 x 200 )

lbr

38,640.00

16,800.00

Asbes gelombang ( 105 x 180 ) kecil

lbr

48,400.00

48,400.00

Asbes gelombang ( 105 x 180 ) besar

lbr

64,260.00

66,000.00

Asbes gelombang ( 2.5 x 0.92 ) m, 5 mm

lbr

96,000.00

72,600.00

Asbes gelombang ( 3.0 x 1.05 ) m, 4 mm

lbr

69,600.00

72,600.00

10

Asbes gelombang ( 2.4 x 1.05 ) 4 mm besar

lbr

85,680.00

78,000.00

11

Asbes gelombang ( 2.4 x 1.05 ) 4 mm kecil

lbr

64,600.00

57,600.00

12

Asbes gelombang ( 2.1 x 1.05 ) 4 mm besar

lbr

74,970.00

74,670.00

13

Asbes gelombang ( 2.1 x 1.05 ) 4 mm kecil

lbr

56,500.00

50,400.00

14

Bak cuci piring stainles steel

bh

222,000.00

180,000.00

15

Bambu ori

btg

12,000.00

12,500.00

16

Bata merah

biji

375.00

375.00

17

Batu candi

m2

96,000.00

96,000.00

18

Batu kali / belah

m3

112,500.00

122,500.00

drum

1,000.00

1,000.00

19,600.00

19,600.00

m3
19

Batu kambang

kg

120,000.00
10,500.00

10,500.00

1,000.00
3,100.00

375.00
120,000.00

NO

URAIAN

SATUAN

2010

INDEKS

SURVEY

SURVEY + 20%

BM

20

Besi beton

kg

11,250.00

9,450.00

9,450.00

21

Besi propil INP / WF < 500

kg

17,000.00

17,500.00

17,500.00

22

Besi propil INP / WF > 500

kg

19,200.00

19,200.00

23

Besi L (siku) / propil

kg

11,250.00

11,750.00

24

Besi strip 2x3

m'

3,600.00

3,600.00

25

Besi strip 2x3 plat

kg

4,300.00

4,300.00

26

Bindrat / kawat beton

kg

18,000.00

18,000.00

27

Bubungan stel gelombang

Lbr

22,200.00

30,000.00

28

Buis beton 100 cm - 50 cm

1/2 m'

126,000.00

130,000.00

130,000.00

29

Buis beton 90 cm - 50 cm

1/2 m'

84,000.00

92,000.00

92,000.00

30

Buis beton 80 cm - 50 cm

72,000.00

75,600.00

75,600.00

31

Buis beton 60 cm

1/2 m'
m'

100,800.00

105,800.00

105,800.00

32

Buis beton 50 cm

m'

84,000.00

88,200.00

88,200.00

33

Buis beton 40 cm

56,700.00

59,500.00

59,500.00

34

Buis beton 30cm

m'
m'

44,100.00

46,300.00

46,300.00

35

Buis beton 20cm

m'

30,000.00

31,500.00

31,500.00

36

Buis beton 15 cm

25,200.00

25,200.00

25,200.00

37

Buis beton U 30 cm

m'
m'

31,500.00

33,000.00

33,000.00

38

Buis beton U 20 cm

m'

20,160.00

21,200.00

21,200.00

39

Cat kayu / besi

kg

45,000.00

45,000.00

45,000.00

40

Cat tembok

kg

18,900.00

18,900.00

18,900.00

41

Dempul

kg

18,900.00

18,900.00

42

Engsel jendela kupu-kupu

bh

4,410.00

6,000.00

43

Engsel kuning

bh

5,670.00

8,000.00

44

Engsel pintu kupu-kupu

bh

6,000.00

7,000.00

45

Eternit sekelas kerang super

10,800.00

10,500.00

46

Eternit sekelas Astrico 1x1

m2

13,860.00

13,860.00

46

Fiber glass 250 liter ( bak air )

bh

466,200.00

408,000.00

47

Fiber glass 500 liter ( bak air )

bh

793,800.00

720,000.00

48

Fiber glass 1000 liter ( bak air )

bh

1,380,000.00

1,380,000.00

49

Floor drain plastik

bh

7,200.00

60,000.00

50

Genteng glasur mantili besar

biji

5,000.00

5,000.00

51

Genteng glasur mantili kecil

biji

3,700.00

3,700.00

52

Genteng kaca tipis

biji

9,000.00

7,200.00

53

Genteng kaca sedang

biji

11,100.00

12,000.00

10

11,750.00

15,000.00

20,000.00

24,000.00

NO

URAIAN

SATUAN

2010

INDEKS

SURVEY

SURVEY + 20%

BM

54

Genteng kaca tebal

biji

13,200.00

12,000.00

55

Genteng kodok kebumen

biji

1,600.00

1,600.00

56

Genteng mantili besar kebumen

biji

2,100.00

2,160.00

57

Genteng mantili kecil kebumen

biji

1,600.00

1,600.00

58
59
60

Genteng polentong kebumen

Genteng press beton polos tipe nusantara
Genteng press mantili besar

1,400.00
2,600.00
1,000.00

61

Genteng press mantili kecil

62

Genteng polentong mojolaban

63
64

Grendel
Glass block

biji
biji
biji
biji
biji
biji
biji
biji
biji
biji
biji
bh
bh

2,500.00
21,420.00

1,400.00
3,000.00
780.00
600.00
1,000.00
625.00
480.00
570.00
750.00
550.00
600.00
2,500.00
21,420.00

65

Gypsum board

lbr

90,000.00

78,000.00

66

Ijuk

m3

540,000.00

18,000.00

67

Kaca bening 3 mm

m2

54,000.00

60,000.00

68

Kaca bening 5 mm

m2

75,600.00

75,600.00

69

Kaca nako rayban 5 mm

daun

78,000.00

36,000.00

70

Kaca nako biasa 5 mm

daun

78,000.00

30,000.00

71

Kaca rayban 5 mm

88,200.00

90,000.00

72

Kait angin

bh

7,200.00

2,400.00

73

Kapur padam / kawur

m3

197,500.00

197,500.00

74

Kawat harmonika

m2

20,400.00

20,400.00

75

Kayu bangkirai balok

m3

8,694,000.00

8,694,000.00

76

Kayu Bangkirai reng

m3

76
77

700.00

550.00

7,800,000.00

Kayu bangkirai papan

9,072,000.00

Kayu glugu

m3

3,600,000.00

3,600,000.00

78

Kayu jati balok kelas II

m3

13,124,160.00

15,600,160.00

79

Kayu jati balok kelas III

m3

10,710,000.00

10,800,000.00

80

Kayu jati papan kelas II

m3

16,800,000.00

19,200,000.00

m
81

Kayu jati papan kelas III

16,800,000.00

m3

9,072,000.00

14,400,000.00

11

13,200,000.00

197,500.00

NO

URAIAN

SATUAN

2010

m3

INDEKS

SURVEY

SURVEY + 20%

BM

14,400,000.00

82

Kayu kamper balok

m3

8,568,000.00

8,568,000.00

83

Kayu kamfer papan

m3

9,702,000.00

9,120,000.00

m3

6,960,000.00

84

Kayu kruing balok

5,418,000.00

5,418,000.00

85

Kayu kruing papan

m3

6,048,000.00

6,048,000.00

86

Kayu meranti balok

m3

4,536,000.00

4,536,000.00

87

Kayu meranti papan

m3

5,166,000.00

5,166,000.00

88

Kayu sengon balok

m3

1,890,000.00

2,100,000.00

89

Kayu sengon papan

1,953,000.00

1,953,000.00

90

Kayu tahun begesting

m3

1,575,000.00

1,575,000.00

91

Keramik anti slip

m2

42,850.00

42,850.00

92

Keramik putih polos

m2

32,760.00

30,000.00

93

Keramik lantai KM 20/20

m2

42,000.00

38,400.00

94

Keramik warna pola 30/30

44,100.00

39,600.00

95

Keramik warna pola 40/40

m2

54,000.00

39,600.00

96

Keramik dinding 20/25

m2

43,200.00

39,600.00

97
98
99
100
101
102
103

Keramik dinding 20/20

Kerpus press beton
Kerpus press mantili
Kerpus press tipe soka kebumen
Kloset jongkok sekelas INA
Kloset duduk keramik
Kloset duduk / monoblok

m2
biji
biji
biji
bh
bh
bh

42,850.00
4,320.00
4,500.00
6,000.00
120,000.00
480,000.00
1,638,000.00

39,600.00
4,800.00
5,400.00
6,000.00
102,000.00
360,000.00
900,000.00

104
105
106
107
108

Kran 3/4

bh
bh
bh
bh
m'
m'
m'
m'
m'
m'
m'
m'

25,200.00
7,600.00
126,000.00
69,300.00
94,500.00

12,000.00
7,600.00
90,000.00
54,000.00
94,500.00
84,000.00
88,200.00
66,000.00
88,200.00
78,000.00
81,900.00
60,000.00

Kuas 3"
Kunci tanam biasa
Kunci tanam biasa kamar mandi
Kusen aluminium 4" coklat

109 Kusen aluminium 3" coklat

110 Kusen aluminium 4" putih
111 Kusen aluminium 3" putih

88,200.00
88,200.00
81,900.00

12

1,575,000.00

7,600.00

NO

URAIAN

SATUAN

2010

INDEKS

SURVEY

SURVEY + 20%

BM

112 Lem kayu

113 List gipsum kecil

kg
m'

14,400.00
11,400.00

14,400.00
8,400.00

114 List gipsum sedang

115 List kayu profil
116 List keramik dinding 5/20

m'
m'
bh
bh
bh
kg
ltr

15,600.00
5,400.00
3,600.00

12,000.00
7,200.00
2,900.00
3,600.00
3,000.00
19,800.00
11,400.00

117 Meni
118 Minyak cat
119 Minyak bekisting
120 Multiplek 9 mm
121 Multiplek 12 mm
122 Nok stel gelombang
123 Olie
124 Owning aluminium
125 Paku eternit

ltr
lbr
lbr
lbr
liter
liter
m2
kg

18,900.00
11,400.00
11,400.00
120,000.00
180,000.00
42,000.00
25,800.00
192,000.00
24,000.00

11,400.00
120,000.00
140,000.00
30,000.00
18,200.00
27,500.00
270,000.00
15,600.00

126 Paku pancing 60 x 200

kg

19,000.00

12,000.00

127 Paku reng / usuk

kg

14,500.00

14,500.00

128 Paku sekrup

bh

300.00

300.00

19,800.00

27,500.00

14,500.00

129 Paku sekrup gipsum

kg

18,000.00

24,000.00

130 Pasir pasang / cor / beton

m3

127,500.00

132,500.00

132,500.00

131 Pasir urug

m3

88,750.00

88,750.00

88,750.00

132 Paving abu-abu tebal 6 cm

m2

26,000.00

30,000.00

27,300.00

133 Paving abu-abu tebal 8 cm

134 P.C. (Portland Cement) 40 kg
135 P.C. (Portland Cement)

m2
zak
kg

31,500.00
47,760.00
1,194.00

42,000.00
48,000.00
1,200.00

33,000.00
48,000.00

136 Pintu besi lipat 2 mm

m2

540,000.00

600,000.00

137 Pintu folding gate

m2

510,000.00

960,000.00

138 Pintu lipat 0.8 mm

139 Pipa galvanis GI medium A 1" (6 m)

m2
lonjor

510,000.00
245,340.00

1
140 Pipa galvanis GI medium A 1 /2" (6 m)

lonjor

409,200.00

141 Pipa galvanis GI medium A 2" (6 m)

lonjor

505,920.00

142 Pipa galvanis GI medium A 3" (6 m)

lonjor

1,134,000.00

510,000.00
245,340.00
245,700.00
409,200.00
368,550.00
504,000.00
495,180.00
820,000.00
836,010.00

13

600,000.00
215,000.00

258,000.00

300,000.00

360,000.00

410,000.00

492,000.00

700,000.00

840,000.00

NO

URAIAN

143 Pipa galvanis GI medium A 4" (6 m)

SATUAN
3

2010
4

lonjor

841,740.00

lonjor
lonjor
lonjor
lonjor
lonjor
lonjor
lonjor
lonjor
lonjor
lonjor
lonjor
lonjor
lonjor

103,440.00
134,460.00
239,400.00
201,600.00

3
152 Pipa PVC /4" (AW - SCJ) 4 m

lonjor

1
153 Pipa PVC /2" (AW - SCJ) 4 m

lonjor
kg

144
145
146
147

Pipa galvanis GI medium B 3/4" (6 m)

pipa galvanis GI medium B 1" (6 m)
pipa galvanis GI medium B 2" (6 m)
Pipa PVC 4" (AW - SCJ) 4 m

148 Pipa PVC 2" (AW - SCJ) 4 m

1
149 Pipa PVC 1 /2" (AW - SCJ) 4 m
1
150 Pipa PVC 1 /4" (AW - SCJ) 4 m
151 Pipa PVC 1" (AW - SCJ) 4 m

154 Plamur

INDEKS

SURVEY
6

SURVEY + 20%

BM

1,134,000.00
1,231,020.00
100,800.00
126,000.00
245,000.00
201,600.00
183,120.00
58,800.00
42,000.00
89,880.00
39,600.00
58,380.00
34,800.00
27,600.00
24,780.00

1,000,000.00

1,200,000.00

75,000.00
95,000.00
185,000.00
185,900.00

90,000.00
114,000.00
222,000.00
223,080.00

56,850.00

68,220.00

44,545.00

53,454.00

38,790.00
25,830.00

46,548.00
30,996.00

18,000.00

18,000.00

18,870.00

22,644.00

13,200.00

13,200.00

13,720.00

16,464.00

11,000.00

11,000.00

52,920.00

45,360.00
33,000.00
27,600.00

kg

33,000.00
25,000.00

11,000.00

16,800.00

155 Plywood

Lbr

67,410.00

67,410.00

156 Politur

Ltr

37,800.00

36,000.00

Ltr

37,800.00

157 Reng jati 2/3

m'

3,250.00

3,600.00

158 Reng Bk 2/3

m'

3,200.00

3,200.00

159 Reng kruing 2/3

m'

2,750.00

2,750.00

160 Reng jati

m3

5,670,000.00

6,000,000.00

161 Reng BK

m3

5,292,000.00

162 Reng kruing

m3

4,536,000.00

163 Residu

ltr

4,000.00

4,500.00

164 Rolling door almunium

m2

390,000.00

390,000.00

165 Rolling door besi

m2

270,000.00

300,000.00

6,000,000.00
4,080,000.00
5,333,333.33
4,583,333.33

m2

258,000.00

166 Seal tape

167 Semen putih / warna

bh
Kg

1,260.00
3,150.00

2,400.00
3,150.00

168 Seng BJLS 30 lebar 90 cm

m'

39,100.00

42,000.00

14

dihit dr m'

4,536,000.00
dihit dr m'
4,500.00

NO

URAIAN

SATUAN

2010

INDEKS

SURVEY

SURVEY + 20%

BM

169 Seng BJLS 30 lebar 60 cm

170 Seng gelombang 3" x 6" BJLS 20, 3 x 0.8

m'
lbr

26,500.00
72,000.00

28,800.00
72,000.00

171
172
173
174
175
176
177
178
179

lbr
lbr
bh
bh
kg
m3
m3
Kg
ltr

57,600.00
5,600.00
121,500.00
56,700.00
69,300.00
96,810.00
103,425.00
13,500.00
14,400.00

57,600.00
5,600.00
132,000.00
60,000.00
72,000.00
100,900.00
105,000.00
13,200.00
14,400.00

2
180 Split cor beton ( pecah mesin /3 )

m3

202,500.00

130,000.00

181 Tanah kualitas baik / padas

m3

28,500.00

29,500.00

182 Teakblok 6 mm

lbr

135,000.00

81,900.00

Seng gelombang 3" x 6" BJLS 20, 2.4 x 0.8

Seng plat 3" x 6" bjls.28
Slood anchor
Slood kuda terbang
Sirlak
Sirtu lokal
Sirtu woro
Soda api
Spirtus

lbr
183 Teakblok 9 mm

135,000.00

lbr

160,200.00

126,000.00

lbr
184 Teakblok 18 mm

160,200.00

lbr

233,100.00

204,000.00

lbr

213,600.00

185 Teakwood 3 mm

lbr

102,000.00

96,000.00

186 Tegel abu-abu 20/20

m2

21,500.00

21,500.00

187 Tegel wafel 20/20

m2

21,500.00

21,500.00

188 Triplek 3 mm

lbr

45,600.00

45,600.00

189 Triplek 4 mm

lbr

57,960.00

57,960.00

190 Urinoir keramik standar

bh

1,262,000.00

1,262,000.00

191 Vernis

Ltr

33,600.00

33,600.00

192 Wastafel

bh

163,800.00

16,800.00

193 Wastafel gantung keramik

bh

300,000.00

204,000.00

Sukoharjo,

2008

Diperiksa,

Direncana,

KASUBDIN CIPTA KARYA

KASI PERENCANAAN

DPU KAB. SUKOHARJO

15

100,900.00

29,500.00

NO

URAIAN

SATUAN

2010

INDEKS

SURVEY

SURVEY + 20%

BM

Ir. S U D A R T O

TRIMAN, S.T.

NIP 110 040 814

NIP. 500 092 302

Mengetahui,
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN SUKOHARJO

Ir. A.A.B. HARYANTO, M.Eng. Sc., MH

Pembina Tingkat I
NIP 110 045 716

16

N GEDUNG PROYEK
yang dipakai analis
9
31,000.00
36,000.00
31,000.00
40,000.00
40,000.00
40,000.00
0.00
28,014.00
32,411.60
28,428.00
35,972.00
35,972.00
35,972.00
0.00
44,049.60
920.00
18,032.00
2,852.00
15,456.00
44,528.00
60,720.00
66,792.00
66,792.00
71,760.00
52,992.00
68,696.40
46,368.00
165,600.00
11,500.00
345.00
88,320.00
110,400.00
0.00
9,660.00

Harga Asli
33,500.00
39,000.00
34,000.00
43,000.00
43,000.00
43,000.00

30
2880
2480
3200
3200
3200
0
2241.12
2592.93
2274.24
2877.76
2877.76
2877.76
0
3523.97
73.6
1442.56
228.16
1236.48
3562.24
4857.6
5343.36
5343.36
5740.8
4239.36
5495.71
3709.44
13248
920
27.6
7065.6
8832
0
772.8

30,450.00
35,230.00
30,900.00
39,100.00
39,100.00
39,100.00
47,880.00
1,000.00
19,600.00
3,100.00
16,800.00
48,400.00
66,000.00
72,600.00
72,600.00
78,000.00
57,600.00
74,670.00
50,400.00
180,000.00
12,500.00
375.00
96,000.00
120,000.00
10,500.00

17

6%
30,970.00
33,120.00
28,520.00
36,800.00
36,800.00
36,800.00
0.00
25,772.88
29,818.67
26,153.76
33,094.24
33,094.24
33,094.24
0.00
40,525.63
846.40
16,589.44
2,623.84
14,219.52
40,965.76
55,862.40
61,448.64
61,448.64
66,019.20
48,752.64
63,200.69
42,658.56
152,352.00
10,580.00
317.40
81,254.40
101,568.00
0.00
8,887.20

yang dipakai analis

9
10,000.00
16,100.00
17,664.00
10,810.00
3,312.00
3,956.00
13,500.00
27,600.00
119,600.00
84,640.00
69,552.00
97,336.00
81,144.00
54,740.00
42,596.00
28,980.00
23,184.00
30,360.00
19,504.00
41,400.00
17,000.00
17,000.00
5,520.00
7,360.00
6,440.00
9,660.00
12,751.20
375,360.00
662,400.00
1,269,600.00
22,080.00
4,600.00
3,404.00
6,624.00
11,040.00

800
1288
1413.12
864.8
264.96
316.48
1080
2208
9568
6771.2
5564.16
7786.88
6491.52
4379.2
3407.68
2318.4
1854.72
2428.8
1560.32
3312
1360
1360
441.6
588.8
515.2
772.8
1020.1
30028.8
52992
101568
1766.4
368
272.32
529.92
883.2

9,450.00
17,500.00
19,200.00
11,750.00
3,600.00
4,300.00
15,000.00
30,000.00
130,000.00
92,000.00
75,600.00
105,800.00
88,200.00
59,500.00
46,300.00
31,500.00
25,200.00
33,000.00
21,200.00
45,000.00
18,900.00
18,900.00
6,000.00
8,000.00
7,000.00
10,500.00
13,860.00
408,000.00
720,000.00
1,380,000.00
24,000.00
5,000.00
3,700.00
7,200.00
12,000.00

18

9,200.00
14,812.00
16,250.88
9,945.20
3,047.04
3,639.52
12,420.00
25,392.00
110,032.00
77,868.80
63,987.84
89,549.12
74,652.48
50,360.80
39,188.32
26,661.60
21,329.28
27,931.20
17,943.68
38,088.00
15,640.00
15,640.00
5,078.40
6,771.20
5,924.80
8,887.20
11,731.10
345,331.20
609,408.00
1,168,032.00
20,313.60
4,232.00
3,131.68
6,094.08
10,156.80

yang dipakai analis

9
11,040.00
1,472.00
1,987.20
1,472.00
1,288.00
2,760.00
920.00
0.00
0.00
690.00
0.00
0.00
0.00

552.00
0.00

2,300.00
19,706.40
71,760.00
16,560.00
55,200.00
69,552.00
33,120.00
27,600.00
82,800.00
2,208.00
181,700.00
18,768.00
7,998,480.00
0.00

8,346,240.00
3,312,000.00
14,352,147.20
9,936,000.00
17,664,000.00
0.00

13,248,000.00

883.2
117.76
158.98
117.76
103.04
220.8
73.6
0
0
55.2
0
0
0
44.16
0
184
1576.51
5740.8
1324.8
4416
5564.16
2649.6
2208
6624
176.64
14536
1501.44
639878.4
0
667699.2
264960
1148171.78
794880
1413120
0
1059840

12,000.00
1,600.00
2,160.00
1,600.00
1,400.00
3,000.00
1,000.00
750.00

600.00
2,500.00
21,420.00
78,000.00
18,000.00
60,000.00
75,600.00
36,000.00
30,000.00
90,000.00
2,400.00
197,500.00
20,400.00
8,694,000.00
2,000,000.00
3,600,000.00
15,600,160.00
10,800,000.00
19,200,000.00
14,400,000.00

19

10,156.80
1,354.24
1,828.22
1,354.24
1,184.96
2,539.20
846.40
0.00
0.00
634.80
0.00
0.00
0.00
507.84
0.00
2,116.00
18,129.89
66,019.20
15,235.20
50,784.00
63,987.84
30,470.40
25,392.00
76,176.00
2,031.36
167,164.00
17,266.56
7,358,601.60
0.00
7,678,540.80
3,047,040.00
13,203,975.42
9,141,120.00
16,250,880.00
0.00
12,188,160.00

yang dipakai analis

9
0.00

7,882,560.00
8,390,400.00
0.00

4,984,560.00
5,564,160.00
4,173,120.00
4,752,720.00
1,932,000.00
1,796,760.00
1,470,000.00
39,422.00
27,600.00
35,328.00
36,432.00
36,432.00
36,432.00
36,432.00
4,416.00
4,968.00
5,520.00
93,840.00
331,200.00
828,000.00
11,040.00
7,000.00
82,800.00
49,680.00
86,940.00
0.00

81,144.00
0.00

81,144.00
0.00

75,348.00
0.00

0
630604.8
671232
0
398764.8
445132.8
333849.6
380217.6
154560
143740.8
117600
3153.76
2208
2826.24
2914.56
2914.56
2914.56
2914.56
353.28
397.44
441.6
7507.2
26496
66240

8,568,000.00
9,120,000.00
5,418,000.00
6,048,000.00
4,536,000.00
5,166,000.00
2,100,000.00
1,953,000.00
1,575,000.00
42,850.00
30,000.00
38,400.00
39,600.00
39,600.00
39,600.00
39,600.00
4,800.00
5,400.00
6,000.00
102,000.00
360,000.00
900,000.00

883.2
560
6624
3974.4
6955.2
0
6491.52
0
6491.52
0
6027.84
0

12,000.00
7,600.00
90,000.00
54,000.00
94,500.00
88,200.00
88,200.00
81,900.00

20

0.00
7,251,955.20
7,719,168.00
0.00
4,585,795.20
5,119,027.20
3,839,270.40
4,372,502.40
1,777,440.00
1,653,019.20
1,352,400.00
36,268.24
25,392.00
32,501.76
33,517.44
33,517.44
33,517.44
33,517.44
4,062.72
4,570.56
5,078.40
86,332.80
304,704.00
761,760.00
10,156.80
6,440.00
76,176.00
45,705.60
79,984.80
0.00
74,652.48
0.00
74,652.48
0.00
69,320.16
0.00

yang dipakai analis

9

13,248.00
7,728.00
11,040.00
6,624.00
3,312.00
0.00
0.00

18,216.00
10,488.00
11,000.00
110,400.00
128,800.00
27,600.00
25,300.00
0.00

248,400.00
14,352.00
11,040.00
13,000.00
276.00
22,080.00
125,000.00
82,000.00
25,116.00
30,360.00
44,000.00
1,250.00
552,000.00
552,000.00
469,200.00
225,712.80
0.00

339,066.00
0.00

452,640.00
0.00

754,400.00
0.00

1059.84
618.24
883.2
529.92
264.96
0
0
1457.28
839.04
880
8832
10304
2208
2024
0
19872
1148.16
883.2
1040
22.08
1766.4
10000
6560
2009.28
2428.8
3520
100
44160
44160
37536
18057.02
0
27125.28
0
36211.2
0
60352
0

14,400.00
8,400.00
12,000.00
7,200.00
3,600.00
19,800.00
11,400.00
11,400.00
120,000.00
140,000.00
30,000.00
27,500.00
270,000.00
15,600.00
12,000.00
14,500.00
300.00
24,000.00
132,500.00
88,750.00
27,300.00
33,000.00
48,000.00
1,200.00
600,000.00
600,000.00
510,000.00
245,340.00
368,550.00
492,000.00
820,000.00

21

12,188.16
7,109.76
10,156.80
6,094.08
3,047.04
0.00
0.00
16,758.72
9,648.96
10,120.00
101,568.00
118,496.00
25,392.00
23,276.00
0.00
228,528.00
13,203.84
10,156.80
11,960.00
253.92
20,313.60
115,000.00
75,440.00
23,106.72
27,931.20
40,480.00
1,150.00
507,840.00
507,840.00
431,664.00
207,655.78
0.00
311,940.72
0.00
416,428.80
0.00
694,048.00
0.00

yang dipakai analis

9

1,043,280.00
0.00

82,800.00
104,880.00
204,240.00
185,472.00
0.00

54,096.00
0.00
0.00

49,177.68
0.00

32,016.00
25,392.00
0.00

16,560.00
12,144.00
10,000.00
0.00

62,017.20
34,776.00
0.00

3,312.00
2,944.00
2,530.00
5,520,000.00
0.00

4,906,360.00
0.00

4,216,360.00
0.00

4,140.00
358,800.00
276,000.00
0.00

2,208.00
2,898.00
38,640.00

83462.4
0
6624
8390.4
16339.2
14837.76
0
4327.68
0
0
3934.21
0
2561.28
2031.36
0
1324.8
971.52
800
0
4961.38
2782.08
0
264.96
235.52
202.4
441600
0
392508.8
0
337308.8
0
331.2
28704
22080
0
176.64
231.84
3091.2

1,134,000.00
90,000.00
114,000.00
222,000.00
201,600.00
58,800.00
53,454.00
34,800.00
27,600.00
18,000.00
13,200.00
11,000.00
67,410.00
37,800.00
3,600.00
3,200.00
2,750.00
6,000,000.00
5,333,000.00
4,583,000.00
4,500.00
390,000.00
300,000.00
2,400.00
3,150.00
42,000.00

22

959,817.60
0.00
76,176.00
96,489.60
187,900.80
170,634.24
0.00
49,768.32
0.00
0.00
45,243.47
0.00
29,454.72
23,360.64
0.00
15,235.20
11,172.48
9,200.00
0.00
57,055.82
31,993.92
0.00
3,047.04
2,708.48
2,327.60
5,078,400.00
0.00
4,513,851.20
0.00
3,879,051.20
0.00
3,808.80
330,096.00
253,920.00
0.00
2,031.36
2,666.16
35,548.80

yang dipakai analis

9

26,496.00
66,240.00
52,992.00
5,152.00
121,440.00
55,200.00
66,240.00
92,828.00
96,600.00
12,144.00
13,248.00

2119.68
5299.2
4239.36
412.16
9715.2
4416
5299.2
7426.24
7728
971.52
1059.84

28,800.00
72,000.00
57,600.00
5,600.00
132,000.00
60,000.00
72,000.00
100,900.00
105,000.00
13,200.00
14,400.00

24,376.32
60,940.80
48,752.64
4,739.84
111,724.80
50,784.00
60,940.80
85,401.76
88,872.00
11,172.48
12,188.16

119,000.00
27,140.00
124,200.00

9520
2171.2
9936
0
11790.72
0
15720.96
0
7065.6
1582.4
1582.4
3356.16
4265.86
92883.2
2472.96
1236.48
15014.4

130,000.00
29,500.00
135,000.00

109,480.00
24,968.80
114,264.00
0.00
135,593.28
0.00
180,791.04
0.00
81,254.40
18,197.60
18,197.60
38,595.84
49,057.34
1,068,156.80
28,439.04
14,219.52
172,665.60

0.00

147,384.00
0.00

196,512.00
0.00

88,320.00
19,780.00
19,780.00
41,952.00
53,323.20
1,161,040.00
30,912.00
15,456.00
187,680.00

160,200.00
213,600.00
96,000.00
21,500.00
21,500.00
45,600.00
57,960.00
1,262,000.00
33,600.00
16,800.00
204,000.00

23

yang dipakai analis

9

24

BACK UP PERHITUNGAN VOLUME

KEGIATAN
PEKERJAAN
LOKASI
TH . ANGGARAN
No

:
:
:
:

Jenis Pekerjaan
RUMUS PERHITUNGAN

Pj
d

n
f

Volume
g=dxexf

Sat

pekerjaan perakitan
1 Pekerjaan besi
besi siku memanjang

33.00

5.00 =

165.00

besi siku melintang

7.00

12.00 =

84.00
249.00

m
m

besi Plat penumpu

0.50

176.00 =

88.00
88.00

Jumlah besi siku yang dibutuhkan

Jumlah Total
Jumlah Besi Plat
Jumlah total

=
=
=
=

berat besi siku

2 Pekerjaan Kayu
kayu memanjang

249.00
42.00
88.00
14.67

:
x
:
x

6.00
29.00
6.00
29.00

=
=
=
=

42.00
1,218.00
14.67
425.33

btng
btng
btng
btng

jmlh btg
42.00
14.67

x
x

108.86 =
42.39
=

4,572.29
621.72
5,194.01

kg
kg
kg

4.00 =

12.00

12.00 =
=
2.00 =

84.00
96.00
66.00

6.00 =

42.00
108.00

3.00

Kayu melintang

7.00 x
Jumlah
33.00 x

kayu papan memanjang

kayu papan melintang

7.00

m'

m'

batang kayu kaso yang dibutuhkan

Jumlah total

=
=

96.00
24.00

:
x

4 =
29 =

24.00 btng
696.00 btng

batang kayu papan yang dibutuhkan

Jumlah total

=
=

108.00
27.00

:
x

4 =
29 =

27.00 btng
783.00 btng

12 x

29 =

5
48
60
10

29
29
29
29

3 pekerjaan beton
jumlah beton dipakai

4 Kebutuhan Jaring
jaring ukuran 1 1/4
jaring strimin
5 Drum
6 tali

=
=
=
=

x
x
x
x

=
=
=
=

348 bh

145 bh
1392 m'
1740 bh
290 rol