Jumlah Rp 2,500,000
Harga Satuan
URAIAN Volume Satuan Jumlah Total Rp Jumlah
Rp
a b c d e=bxd f
- Pembangunan Jaringan
Irigasi Desa (300 M)
1. BAHAN
1.1 Batu Kali 180 m3 Rp 240,000 Rp 43,200,000 Rp 43,200,000
1.2 Pasir Pasangan 90 m3 Rp 130,000 Rp 11,700,000 Rp 11,700,000
1.3 Semen 570 Zak Rp 80,000 Rp 45,600,000 Rp 45,600,000
1.4 Balok 3/5 0.5 m3 Rp 2,900,000 Rp 1,450,000 Rp 1,450,000
1.5 Paku 2 kg Rp 25,500 Rp 51,000 Rp 51,000
1.6 Benang 10 roll Rp 15,000 Rp 150,000 Rp 150,000
1.7
Sub Total 1) Rp 102,151,000 Rp 102,151,000
2. ALAT
2.1 Lori-Lori 1 Bh Rp 450,000 Rp 450,000 Rp 450,000
2.2 Skop 2 Bh Rp 85,000 Rp 170,000 Rp 170,000
2.3
Sub Total 2) Rp 620,000 Rp 620,000
3. UPAH
3.1 Operasional TPK 4% 1 OK Rp 9,594,000 Rp 9,594,000 Rp 9,594,000
3.2 Upah 723 OK Rp 110,000 Rp 79,530,000 Rp 79,530,000
Jumlah Rp 15,056,000
Jumlah Rp 35,000,000
Jumlah Rp 14,000,000
Jumlah Rp 1,750,000
Harga Satuan
URAIAN Volume Satuan Jumlah Total Rp Jumlah
Rp
a b c d e=bxd f
- Pembangunan Pasar Desa
1. BAHAN
1.1 Batu Kali 9 m3 Rp 240,000 Rp 2,160,000 Rp 2,160,000
1.2 Tanah Timbunan 150 m3 Rp 75,000 Rp 11,250,000 Rp 11,250,000
Pilihan/Cadas
1.3 Pasir Timbunan/ Urug 8 m3 Rp 122,000 Rp 976,000 Rp 976,000
1.4 Pasir Pasangan 20 m3 Rp 130,000 Rp 2,600,000 Rp 2,600,000
1.5 Pasir Beton 4 m3 Rp 160,000 Rp 640,000 Rp 640,000
1.6 Batu Bata 10000 Bh Rp 750 Rp 7,500,000 Rp 7,500,000
1.7 Semen 140 Zak Rp 80,000 Rp 11,200,000 Rp 11,200,000
1.8 Semen Warna 10 Kg Rp 5,000 Rp 50,000 Rp 50,000
1.9 Kayu Kelas III 3 m3 Rp 2,900 Rp 8,700 Rp 8,700
1.10 Paku 12 kg Rp 25,500 Rp 306,000 Rp 306,000
1.11 Kalsi Board 9 mm 15 Lbr Rp 92,000 Rp 1,380,000 Rp 1,380,000
1.12 Dolken Kayu 60 Btg Rp 11,500 Rp 690,000 Rp 690,000
1.13 Besi Beton Ø 10 34 Btg Rp 90,000 Rp 3,060,000 Rp 3,060,000
1.14 Besi Beton Ø 6 30 Btg Rp 65,000 Rp 1,950,000 Rp 1,950,000
1.15 Kawat Beton 10 Kg Rp 28,000 Rp 280,000 Rp 280,000
1.16 Plamir 20 Kg Rp 25,000 Rp 500,000 Rp 500,000
1.17 Cat Tembok Envi 50 Kg Rp 22,000 Rp 1,100,000 Rp 1,100,000
1.18 Cat Meni 10 Kg Rp 25,000 Rp 250,000 Rp 250,000
1.19 Kuas Roll 6 Bh Rp 20,000 Rp 120,000 Rp 120,000
1.20 Cat Kayu Glotek 5 Kg Rp 64,000 Rp 320,000 Rp 320,000
1.21 Tegel Keramik 56 Dos Rp 150,000 Rp 8,400,000 Rp 8,400,000
1.22 Atap Muti roof 100 Lbr Rp 95,000 Rp 9,500,000 Rp 9,500,000
1.23 Kayu Profil 15 Btg Rp 15,000 Rp 225,000 Rp 225,000
1.24 Baut Atap 2 Kg Rp 40,000 Rp 80,000 Rp 80,000
1.25 Kunci Tanam 5 Set Rp 125,000 Rp 625,000 Rp 625,000
1.26 Engsel Pintu 10 Bh Rp 20,000 Rp 200,000 Rp 200,000
1.27 Engsel Jendela 20 Bh Rp 10,000 Rp 200,000 Rp 200,000
1.28 Hak Angin 20 Psg Rp 10,000 Rp 200,000 Rp 200,000
1.29 Grendel Jendela 10 Bh Rp 10,000 Rp 100,000 Rp 100,000
1.30 Grendel Pintu 10 Psg Rp 10,000 Rp 100,000 Rp 100,000
1.31 Kusen Pintu 3 Bh Rp 300,000 Rp 900,000 Rp 900,000
1.32 Kusen Jendela 4 Bh Rp 300,000 Rp 1,200,000 Rp 1,200,000
1.33 Pintu Panil 5 Bh Rp 750,000 Rp 3,750,000 Rp 3,750,000
1.34 Kabel Listrik 3 Rol Rp 180,000 Rp 540,000 Rp 540,000
1.35 Pipa Listrik 5 Btg Rp 25,000 Rp 125,000 Rp 125,000