Upload
anon446051391
View
223
Download
0
Embed Size (px)
Citation preview
7/24/2019 Rab K. Mandi Jumran.xlsx
1/97
DAFTAR HARGA DASAR UPAH D
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR DINAS
PEKERJAAN : PEMBANGUNAN KM/WC GURU/SISWA
LOKASI : SMPN SATAP 2 ABUKI DESA SAMBA OUSU KEC. PADANGGUN
T. A : 2015
NO. URAIAN KEGIATAN
1 2
I. DAFTAR HARGA SATUAN DASAR (HSD) UPAH
1 Pekerj
2 T!k"#
$ Ke%& T!k"#
' M"()r
II. DAFTAR HARGA SATUAN DASAR (HSD) BAHAN
1 B*! K&+/B*! G!"!"#
2 B*! Mer,
$ B*! Pe-, 2 $ C
' Ker+k+& S!"#+
5 P+r Ur!# / T+!""
T+!"" P+&+,"
3 P+r Be*)"
4 P+r P"#
P%" K6! 7K& II8
10 B&)k K6! 7K& II8
11 P%"/B&)k K6! 7Bek+*+"#8
12 See" 50 K#
1$ See" Wr"
1' K9* Be*)"
15 Se"# BWG $' BJLS 0;20
1 Pk! Se"#
13 Pk! C%!r
14 C* Dr K6!/Te)k
1 C* Te)k.
20 C* K6! / K+&%
21
7/24/2019 Rab K. Mandi Jumran.xlsx
2/97
NO. URAIAN KEGIATAN
1 2
23 M+"6k Bek+*+"#
24 Re+(!
2 Ker* A%e&
$0 K- Be"+"# 5
$1 Ker+k 20 = 20 - A"*+ S&+%
$2 Le e&e"*
$$ P+"*! P
7/24/2019 Rab K. Mandi Jumran.xlsx
3/97
N BAHAN
PENDIDIKAN
I
SATUANJUMLAH HARGA
( Rp )
4 5
/O R% 1;''.00
/O R% 3;403.50
/O R% 4';'44.25
/O R% 3;403.50
R% 2'5;453.50
B, R% 552.$
R% 25;23.50
R% 22;5'0.1$
R% 251;025.5$
R% 3;4'1.25
R% 252;442.00
R% 2$5;422.50
R% 2;5$;'0.$
R% 1;22;5.50
R% 424;315.$
k R% 45;23.50
K# R% 2$;4$.5
K# R% 52;3$.'
Lr R% 43;40.25
K# R% $5;122.50
K# R% 24;04.00
K# R% 12;0'2.00
K# R% $2;1$.35
K# R% 50;'3.05
K#. R% 5';14.00
K# R% 2$;040.50
K# R% 15;25$.20
k R% 45;23.50
k R% 45;23.50
&*r R% 25;043.50
M$
M$
M$
M$
M$
M$
M$
M$
M$
M$
7/24/2019 Rab K. Mandi Jumran.xlsx
4/97
SATUANJUMLAH HARGA
( Rp )
4 5
&*r R% 12;5'$.35
K# R% 1';$1$.$
Lr R% ;340.5
R% 1'$;1'2.2
B, R% $;512.25
B, R% 102;454.35
Se* R% 1;20';200.00
B, R% 120;'20.00
B, R% 15;052.50
B, R% 2;4$.40
B, R% $;512.25
B, R% 25;043.50
K# R% 14;0$.00
R% ;32$.'5
R% 24;400.'5
B, R% 5;$14.55
Re* R% 0.21
e; .... N)@eer 2015
DI BUAT OLE :
SULTAN PERENCANA
RCAPADA KONSULTAN
Y U S U P
D+rek*!r
M2
M1
M1
7/24/2019 Rab K. Mandi Jumran.xlsx
5/97
DAFTAR ANALISA HARGA SATUAN
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR DINAS PENDIDIKAN
PEKERJAAN : PEMBANGUNAN KM/WC GURU/SISWA
LOKASI : SMPN SATAP 2 ABUKI DESA SAMBA OUSU KEC. PADANGGUNI
T. A : 2015
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
1 1.000
A T!"#" K$%"
Pekerj O, 0.100
T!k"# K6! O, 0.100
Ke%& T!k"# O, 0.010
M"()r O, 0.005
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
K6! B&)k 5/3 M$ 0.003
Pk! 2 $ K# 0.020
K6! P%" $/20 M$ 0.00
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
2 1.000
A T!"#" K$%"
Pekerj O, 0.350
M"()r O, 0.025
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
3 1.000
A T!"#" K$%"
Pekerj O, 0.500
M"()r O, 0.050
M1PENGUKURAN DAN PEMASANGAN BO,PLANK
M3PENGGALIAN TANAH BIASA SEDALAM 1 METER
M3PENGURUKAN KEMBALI BEKAS GALIAN TANAH
7/24/2019 Rab K. Mandi Jumran.xlsx
6/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
4 1.000
A T!"#" K$%"
Pekerj O, 0.$00
M"()r O, 0.010
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"P+r Ur!# M$ 1.200
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
5 1.000
A T!"#" K$%"
Pekerj O, 0.$00
M"()r O, 0.010
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
T", Ur!# 1.200
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
M3PENGURUKAN DENGAN PASIR URUG
M3 PENGURUKAN DENGAN TANAH URUG
7/24/2019 Rab K. Mandi Jumran.xlsx
7/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
- 1.000
A T!"#" K$%"
Pekerj O, 0.340
T!k"# B*! O, 0.$0
Ke%& T!k"# O, 0.0$
M"()r O, 0.0$
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
B*! K&+ M$ 1.200
P+r Ur!# M$ 0.'$2
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
1.000
A T!"#" K$%"
Pekerj O, 1.500
T!k"# B*! O, 0.350
Ke%& T!k"# O, 0.035
M"()r O, 0.035
H"$#" T!"#" K$%" K$%"B B"&"! K$%"
B*! G!"!"# M$ 1.200
See" P)r*&"( k 2.320
P+r P"# M$ 0.5''
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
/ 1.000
A T!"#" K$%"Pekerj O, 1.50
T!k"# O, 0.235
Ke%& T!k"# O, 0.024
M"()r O, 0.04$
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
See" P)r*&"( k '.'0
P+r Be*)" M$ 0.430
M3 PEMASANGAN BATU KOSONG (ANSTAMPING)
M3 PEMASANGAN BATU GUNUNG AMP. 1 SP 5 PP
M3 MEMBUAT BETON TUMBUK 1 P 3 P 5 K$
7/24/2019 Rab K. Mandi Jumran.xlsx
8/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
Ker+k+& S!"#+ 7Mk $0 8 M$ 0.520
A+r L*r 215.000
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
1.000
A T!"#" K$%"
Pekerj O, '.450
T!k"# B*! O, 0.$50
T!k"# K6! O, 1.50
T!k"# Be+ O, 1.$00
Ke%& T!k"# O, 0.$$1
M"()r O, 0.130
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
P%" K6! 7Bek+*+"#8 M$ 0.230
Pk! + 2 5 K# 2.000
M+"6k ek+*+"# L*r 0.00
Be+ e*)" %)&) (+ 10 K# 3.$43
Be+ e#e& %)&) (+ K# $5.$1K9* e*)" K# $.000
See" %)r*&"( k .'0
P+r e*)" M$ 0.520
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
M3MEMBUAT SLOOF 15620 DENGAN TULANGAN 4 BATANG DIA 10 BEUGEL DIA - JAR
7/24/2019 Rab K. Mandi Jumran.xlsx
9/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
10 1.000
A T!"#" K$%"
Pekerj O, 0.00
T!k"# *! O, 0.020
T!k"# k6! O, 0.020
T!k"# e+ O, 0.020
Ke%& *!k"# O, 0.00
M"()r O, 0.00$
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
P%" K6! 7Bek+*+"#8 M$ 0.002
Pk! + 2 5 K# 0.010
Be+ e*)" %)&) (+. 10 L*r $.'$
Be+ e#e& %)&) (+. K# 0.240
K9* e*)" K# 0.125
See" %)r*&"( k 0.034
P+r e*)" M$ 0.00
K)r& e*)" M$ 0.00
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
11 1.000
A T!"#" K$%"
Pekerj O, 0.100
T!k"# B*! O, 0.0$$
T!k"# K6! O, 0.0$$
T!k"# Be+ O, 0.0$$
Ke%& T!k"# O, 0.010
M"()r O, 0.005
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
P%" K6! 7Bek+*+"#8 M$ 0.00$
Pk! + 2 5 K# 0.020
Be+ e*)" %)&) (+ 12 K# $.'$
Be+ e#e& %)&) (+. K# 0.050
K9* e*)" K# 0.050
M1MEMBUAT KOLOM PENGUAT BETON 11 7 11 ( K88 P$"*9: )
M1MEMBUAT RINGBALOK BETON BERTULANG 10 7 15 M
7/24/2019 Rab K. Mandi Jumran.xlsx
10/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
See" %)r*&"( K# 0.110
P+r e*)" M$ 0.00
K)r& e*)" M$ 0.015
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
12 1.000
A T!"#" K$%"
T!k"# B*! O, 0.$500
T!k"# K6! O, 1.0'00
T!k"# Be+ O, 1.0500
Ke%& T!k"# O, 0.2'50
Pekerj O, $.0000
M"()r O, 0.1225
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
K6! P%"/B&)k Bek+*+"# 0.$200
Pk! 5 3 - K# 1.5000
M+"6k Beke*+"# L*r 0.'000
Be+ Be*)" P)&) D+ 12 K# 110.0000
K9* Be*)" K# 2.2500
See" P)r*&"( k 0.122
P+r Be*)" 0.5200
B*! Pe-, 2/$ 0.3400
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
13 1.000
A T!"#" K$%"
Pekerj O, 0.$00
T!k"# B*! O, 0.100
Ke%& T!k"# O, 0.010
M"()r O, 0.015
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
B* Mer, B, 35.000
See" P)r*&"( k 0.$3
M3PLAT BETON BERTULANG 1 LAPIS TEBAL /;10 M (110 KG + BEKISTING)
M$
M$
M$
M2PASANG DINDING BATA MERAH AMP. 1 SP 2 PP
7/24/2019 Rab K. Mandi Jumran.xlsx
11/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
P+r P"# M$ 0.0$4
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
14 1.000
A T!"#" K$%"
Pekerj O, 0.$00
T!k"# B*! O, 0.100
Ke%& T!k"# O, 0.010
M"()r O, 0.015
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
B* Mer, B, 30.000
See" P)r*&"( k 0.1'
P+r P"# M$ 0.0'5
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
15 1.000
A T!"#" K$%"
Pekerj O, 0.$00
T!k"# B*! O, 0.150
Ke%& T!k"# O, 0.015
M"()r O, 0.015
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
See" P)r*&"( k 0.20'
P+r P"# M$ 0.020
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
1- 1.000
A T!"#" K$%"
Pekerj O, 0.$00
T!k"# B*! O, 0.150
Ke%& T!k"# O, 0.015
M"()r O, 0.015
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
See" P)r*&"( k 0.10'
M2PASANG DINDING BATA MERAH AMP. 1 SP 5 PP
M2PASANG PLESTERAN AMP. 1 SP 2 PP T < 15 MM.
M2PASANG PLESTERAN AMP. 1 SP 5 PP T < 15 MM.
7/24/2019 Rab K. Mandi Jumran.xlsx
12/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
P+r P"# M$ 0.02
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
1 1.000
A T!"#" K$%"
Pekerj O, 0.200
T!k"# B*! O, 0.100
Ke%& T!k"# O, 0.010
M"()r O, 0.010
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
See" P)r*&"( k 0.05
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
M2PASANG AIAN.
7/24/2019 Rab K. Mandi Jumran.xlsx
13/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
1/ 1.000
A T!"#" K$%"
Pekerj O, 0.120
T!k"# K6! O, 0.00
Ke%& T!k"# O, 0.00
M"()r O, 0.00
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
Se"# Ge&)"# BJL.S 20 MM Lr 0.300
Pk! Se"# K# 0.025
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
1 1.000
A T!"#" K$%"
Pekerj O, $.0000
T!k"# K6! O, 5.0000
Ke%& T!k"# O, 2.0000
M"()r O, 0.'000
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
B&)k K6! K& II M$ 1.100
Be!#e&/B!* (+. 12 . B, 15.000
Pk! 12 C K# 5.00
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
20 1.000
A T!"#" K$%"
Pekerj O, 2.'00
T!k"# K6! O, 3.200
Ke%& T!k"# O, 0.320
M"()r O, 0.120
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
B&)k K6! K& II M$ 1.100
Pk! 12 C K# $.000
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
M2PASANG ATAP SENG GELOMBANG BJL.S 20 MM
M3PASANG KUDA;KUDA6BALOK BUBUNGAN KAYU -612 KLAS II
M3GORDING6BALOK JEPIT6SKOR ANGIN -612 KAYU KLAS II
7/24/2019 Rab K. Mandi Jumran.xlsx
14/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
21 1.000
A T!"#" K$%"
Pekerj O, 0.100
T!k"# K6! O, 0.200
Ke%& T!k"# O, 0.020
M"()r O, 0.005
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
P%" K6! K& I M$ 0.00
Pk! 5 (" 3 C K# 0.00
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
22 1.000
A T!"#" K$%"
Pekerj O, 0.0150
T!k"# K6! O, 0.1500
Ke%& T!k"# O, 0.0150
M"()r O, 0.0004
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
K- Be"+"# Te& 5 2 1.100
Se&"* K# 0.050
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
M1PASANG LISPLANK UK. 2 = (2 = 20) M KAYU KLAS I
M2PASANG KAA TEBAL 5 MM
7/24/2019 Rab K. Mandi Jumran.xlsx
15/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
23 1.000
A T!"#" K$%"
Pekerj O, 0.030T!k"# C* O, 0.00
Ke%& T!k"# O, 0.00
M"()r O, 0.00$
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
C* Me"+ K# 0.200
P&!r K6! k 0.150
C* Dr K# 0.130
C* Pe"!*!% K# 0.20
K! ' B, 0.010
Pe"#e"-er K# 0.0$0
A%e& Lr 0.200
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
24 1.000
A T!"#" K$%"
Pekerj O, 0.10
T!k"# C* O, 0.10
Ke%& T!k"# O, 0.01
M"()r O, 0.00$
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
ERNIS
M2PENGEATAN TEMBOK BARU (1 L"p: P"'$ 1 L"p: "9 D""$ 2 L"p: "9 P!'9'p
7/24/2019 Rab K. Mandi Jumran.xlsx
16/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
P&!r Te)k k 0.100
C* Dr K# 0.100
C* Pe"!*!% K# 0.20H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
2- 1.000
A T!"#" K$%"
Pekerj O, 0.100
M"()r O, 0.00
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
Kr)&+!/Re+(! L*r 0.$50
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
2 1.000
A T!"#" K$%"
Pekerj O, 0.250
T!k"# B*! O, 0.120
Ke%& T!k"# O, 0.012
M"()r O, 0.013
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
Ker+k 20 = 20 C A"*+ S&+% B, 25.000
See" P)r*&"( k 0.1'
P+r P"# M$ 0.0'2
See" Wr" K# 0.$50
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
2/ 1.000
A T!"#" K$%"
Pekerj O, 0.2'4
T!k"# B*! O, 0.200
Ke%& T!k"# O, 0.020
M"()r O, 0.010
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
Ker+k 20 = 20 C B, 25.000
See" P)r*&"( k 0.1'
M2 KARBOLIUM 6 RESIDU KAYU ATAP 2 =
M2PASANG LANTAI KERAMIK UK. 20 = 20 M ANTI SLIP
M2PASANG DINDING KERAMIK 20 M = 20 M
7/24/2019 Rab K. Mandi Jumran.xlsx
17/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
P+r P"# M$ 0.014
See" Wr" K# 0.$50
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
2 1.000
A T!"#" K$%"
Pekerj O, 0.0$
T!k"# O, 0.00
Ke%& T!k"# O, 0.00
M"()r O, 0.002
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
P+% P
7/24/2019 Rab K. Mandi Jumran.xlsx
18/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
Se&*%e 0.025
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
32 1.000 BUAH PASANG FLOOR DRAIN
A T!"#" K$%"
Pekerj O, 0.010
T!k"# O, 0.100
Ke%& T!k"# O, 0.010
M"()r O, 0.005
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
>&))r Dr+" B, 1.000
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
7/24/2019 Rab K. Mandi Jumran.xlsx
19/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
33 1.000 BUAH PASANG LOSET JONGKOK PORSLEN
A T!"#" K$%"
Pekerj O, 1.000
T!k"# O, 1.500
Ke%& T!k"# O, 0.150
M"()r O, 0.10
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
K&)e* J)"#k)k Ter) B, 1.000
See" P)r*&"( k 0.120
P+r P"# 0.010
H"$#" B"&"! K$%"
J'"& H"$#" P*$%""! ( A + B )
34 1.000 UNIT SEPTITANK 1.5 = 1 = 15 M + REMBESANNYA ( RUMAH KAPASITAS KEIL)
A P*$%""!
G&+" T", 2.300
P+r Ur!# 0.225
L"*+ Perj 0.230
P"#" B*! Mer, P&e*er" 1/2 PC : 2 PS 3.500
P&* Be*)" Pe"!*!% F B&)k 0.150
P+% P
7/24/2019 Rab K. Mandi Jumran.xlsx
20/97
NO. URAIAN KEGIATAN SAT. KOEFISIE
( 1 ) ( 2 ) ( 3 ) ( 4 )
Ke%& T!k"# O, 0.0$5
M"()r O, 0.0'$
H"$#" T!"#" K$%" K$%"
B B"&"! K$%"
G&+" T", 0.500
B*! Mer, B, '5.000
P+r P"# L)k& 7A6k"8 0.05
See" k 0.1$0
H"$#" P*$%""!
J'"& H"$#" P*$%""! ( A + B )
M$
M$
7/24/2019 Rab K. Mandi Jumran.xlsx
21/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 1;''.00 R% ;1''.0
R% 3;403.50 R% 3;40.35
R% 4';'44.25 R% 4''.44
R% 3;403.50 R% $4'.0'
Rp 15054.2
R% 424;315.$ R% 5;401.01
R% 24;04.00 R% 51.
R% 424;315.$ R% ';32.2
Rp 11335.2-
Rp 2-3/.53
R% 1;''.00 R% ';04'.50
R% 3;403.50 R% 1;20.1
Rp 4/004.-
Rp ;
Rp 4/004.-
R% 1;''.00 R% $0;32$.00
R% 3;403.50 R% $;4'0.$4
7/24/2019 Rab K. Mandi Jumran.xlsx
22/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
Rp 345-3.3/
Rp ;
Rp 345-3.3/
R% 1;''.00 R% 14;'$$.40
R% 3;403.50 R% 34.04
Rp 1201.//
R% 251;025.5$ R% $01;2$0.'
Rp 301230.-4
Rp 320432.51
R% 1;''.00 R% 14;'$$.40
R% 3;403.50 R% 34.04
Rp 1201.//
R% 3;4'1.25 R% 113;'0.50
Rp 1140.50
Rp 13--11.3/
7/24/2019 Rab K. Mandi Jumran.xlsx
23/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 1;''.00 R% '3;23.44
R% 3;403.50 R% 2;5'.$
R% 4';'44.25 R% $;25.0'
R% 3;403.50 R% 2;5.'
Rp /413.34
R% 2'5;453.50 R% 25;02.00
R% 251;025.5$ R% 104;''$.0$
Rp 40342.03
Rp 4/-45.3
R% 1;''.00 R% 2;1.00
R% 3;403.50 R% 53;05.$
R% 4';'44.25 R% ;$$.2
R% 3;403.50 R% 5;30.5
Rp 1-1/1./1
R% 2'5;453.50 R% 25;02.00
R% 45;23.50 R% 2$2;00.20
R% 2$5;422.50 R% 124;243.''
Rp -55325.-4
Rp /11.45
R% 1;''.00 R% 101;$45.0
R% 3;403.50 R% 21;122.0
R% 4';'44.25 R% 2;$5.3
R% 3;403.50 R% ;$35.02
Rp 13124/.--
R% 45;23.50 R% '21;$.5
R% 252;442.00 R% 220;003.$'
7/24/2019 Rab K. Mandi Jumran.xlsx
24/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 22;5'0.1$ R% 113;400.43
R% 0.21 R% 12;'5.15
Rp 2123.01
Rp 0331.--
R% 1;''.00 R% 24;01$.10
R% 3;403.50 R% 2;442.$
R% 3;403.50 R% 11;41.30
R% 3;403.50 R% ;4'.35
R% 4';'44.25 R% 23;5.1
R% 3;403.50 R% 1$;053.24
Rp 5/55//.0-
R% 424;315.$ R% 22$;35$.1
R% 24;04.00 R% 5;1.00
R% 12;5'$.35 R% 3;52.25
R% 14;0$.00 R% 1;'$$;30.
R% 14;0$.00 R% '$;02.35R% 52;3$.' R% 154;210.42
R% 45;23.50 R% 551;021.45
R% 252;442.00 R% 1$1;'4.'
Rp 3205/0.4-
Rp 313-/.52
15 M
7/24/2019 Rab K. Mandi Jumran.xlsx
25/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 1;''.00 R% $;4.3
R% 3;403.50 R% 1;5$.15
R% 3;403.50 R% 1;5$.15
R% 3;403.50 R% 1;5$.15
R% 4';'44.25 R% 50.$
R% 3;403.50 R% 2$0.'2
Rp 032.5-
R% 424;315.$ R% 1;53.'$
R% 24;04.00 R% 240.4
R% 12;5'$.35 R% '$;100.$$
R% 14;0$.00 R% 5;053.'
R% 52;3$.' R% ;52.12
R% 45;23.50 R% ;3.$
R% 252;442.00 R% 1;513.2
R% 22;5'0.1$ R% 2;0$4.4
Rp --12.01
Rp 544.5
R% 1;''.00 R% ;1''.0
R% 3;403.50 R% 2;5$'.5
R% 3;403.50 R% 2;5$'.5
R% 3;403.50 R% 2;5$'.5
R% 4';'44.25 R% 4''.44
R% 3;403.50 R% $4'.0'
Rp 14.4-
R% 424;315.$ R% 2;'4.15
R% 24;04.00 R% 51.
R% 12;5'$.35 R% '$;100.$$
R% 14;0$.00 R% 0$.15
R% 52;3$.' R% 2;$.45
7/24/2019 Rab K. Mandi Jumran.xlsx
26/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 45;23.50 R% ;$42.3$
R% 252;442.00 R% 2;235.'
R% 22;5'0.1$ R% $;$4.10
Rp -445.1
Rp 22.--
R% 3;403.50 R% 2;442.$
R% 3;403.50 R% 3;43.40
R% 3;403.50 R% 40;'3.44
R% 4';'44.25 R% 20;.2
R% 1;''.00 R% 14';$$4.00
R% 3;403.50 R% ;'04.2
Rp 401/5-./4
R% 424;315.$ R% 25;144.2
R% 24;04.00 R% '2;1'3.00
R% 12;5'$.35 R% 5;013.50
R% 14;0$.00 R% 1;4;$0.00
R% 52;3$.' R% 114;54.12
R% 45;23.50 R% 11;020.''
R% 252;442.00 A
R% 25;23.50 A
Rp 242/-1./
Rp 2/30/1/./2
R% 1;''.00 R% 14;'$$.40
R% 3;403.50 R% 3;40.35
R% 4';'44.25 R% 4''.44
R% 3;403.50 R% 1;152.11
Rp 2/111.55
R% 552.$ R% '1;'.35
R% 45;23.50 R% $2;$23.35
7/24/2019 Rab K. Mandi Jumran.xlsx
27/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 2$5;422.50 R% 4;1.2
Rp /25/.-
Rp 110/0.30
R% 1;''.00 R% 14;'$$.40
R% 3;403.50 R% 3;40.35
R% 4';'44.25 R% 4''.44
R% 3;403.50 R% 1;152.11
Rp 2/111.55
R% 552.$ R% $4;305.10
R% 45;23.50 R% 1;51$.0
R% 2$5;422.50 R% 10;12.01
Rp -5/30.1
Rp 342.25
R% 1;''.00 R% 14;'$$.40
R% 3;403.50 R% 11;521.1$
R% 4';'44.25 R% 1;23.$2
R% 3;403.50 R% 1;152.11
Rp 3234.3-
R% 45;23.50 R% 13;''1.$
R% 2$5;422.50 R% ';31.'5
Rp 2215/.0/
Rp 54532.44
R% 1;''.00 R% 14;'$$.40
R% 3;403.50 R% 11;521.1$
R% 4';'44.25 R% 1;23.$2
R% 3;403.50 R% 1;152.11
Rp 3234.3-
R% 45;23.50 R% 4;4'$.'
7/24/2019 Rab K. Mandi Jumran.xlsx
28/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 2$5;422.50 R% ;1$1.$
Rp 145.03
Rp 434.3
R% 1;''.00 R% 12;24.20
R% 3;403.50 R% 3;40.35
R% 4';'44.25 R% 4''.44
R% 3;403.50 R% 34.04
Rp 215/2.1
R% 45;23.50 R% 5;5''.$'
Rp 5544.34
Rp 212.25
7/24/2019 Rab K. Mandi Jumran.xlsx
29/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 1;''.00 R% 3;$3$.52
R% 3;403.50 R% ';04.'5
R% 4';'44.25 R% 50.$
R% 3;403.50 R% '0.45
Rp 124.4
R% 43;40.25 R% 1;''.$4
R% $5;122.50 R% 434.0
Rp -2342.44
Rp 522.1/
R% 1;''.00 R% 14';$$4.00
R% 3;403.50 R% $4';0$3.50
R% 4';'44.25 R% 14;3.50
R% 3;403.50 R% $0;32$.00
Rp -/05.00
R% 1;22;5.50 R% 1;34';25.'5
R% 25;043.50 R% $3;$12.50
R% 24;04.00 R% 153;$'4.40
Rp 231/5/-.5
Rp 30/---1.5
R% 1;''.00 R% 1'3;'30.'0
R% 3;403.50 R% 55$;01'.00
R% 4';'44.25 R% 0;4$1.5'
R% 3;403.50 R% ;21.0
Rp 0532./4
R% 1;22;5.50 R% 1;34';25.'5
R% 24;04.00 R% 4';2'.00
Rp 1/-21.45
Rp 2-352.2
7/24/2019 Rab K. Mandi Jumran.xlsx
30/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 1;''.00 R% ;1''.0
R% 3;403.50 R% 15;$1.50
R% 4';'44.25 R% 1;4.33
R% 3;403.50 R% $4'.0'
Rp 235.0
R% 2;5$;'0.$ R% 21;34.3
R% 24;04.00 R% 1;45.44
Rp 2345.55
Rp 4055.4-
R% 1;''.00 R% 21.
R% 3;403.50 R% 11;521.1$
R% 4';'44.25 R% 1;23.$2
R% 3;403.50 R% 53.1
Rp 13-.4
R% 1'$;1'2.2 R% 153;'5.'
R% 102;454.35 R% 5;1'2.'
Rp 1-25.42
Rp 1-3-.1
7/24/2019 Rab K. Mandi Jumran.xlsx
31/97
7/24/2019 Rab K. Mandi Jumran.xlsx
32/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 45;23.50 R% 4;52.35
R% 12;0'2.00 R% 1;20'.20
R% $2;1$.35 R% 4;'3.54Rp 1/213.53
Rp 25044.02
R% 1;''.00 R% ;1''.0
R% 3;403.50 R% '0.45
Rp --05.45
R% 1';$1$.$ R% 5;00.44
Rp 500.//
Rp 11-15.32
R% 1;''.00 R% 15;$1.50
R% 3;403.50 R% ;21.0
R% 4';'44.25 R% 1;01$.4
R% 3;403.50 R% 0.0
Rp 2-552.35
R% $;512.25 R% 43;40.25
R% 45;23.50 R% 12;315.4
R% 2$5;422.50 R% ;0'.55
R% 2$;4$.5 R% 4;$'.24
Rp 11//21.05
Rp 14533.41
R% 1;''.00 R% 15;2$4.1
R% 3;403.50 R% 15;$1.50
R% 4';'44.25 R% 1;4.33
R% 3;403.50 R% 34.04
Rp 3305.5
R% $;512.25 R% 43;40.25
R% 45;23.50 R% 12;315.4
7/24/2019 Rab K. Mandi Jumran.xlsx
33/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 2$5;422.50 R% ';2''.41
R% 2$;4$.5 R% 4;$'.24
Rp 1131-1.31
Rp 14-21.2-
R% 1;''.00 R% 2;212.0
R% 3;403.50 R% ';04.'5
R% 4';'44.25 R% 50.$
R% 3;403.50 R% 15$.2
Rp 4/1.05
R% ;32$.'5 R% 4;04.1'
R% ;32$.'5 R% 2;$5$.21
Rp 10421.35
Rp 102.40
R% 1;''.00 R% ';33.1$
R% 3;403.50 R% 10;$.01
R% 4';'44.25 R% 1;1'0.5
R% 3;403.50 R% $03.2$
Rp 1-3.-
R% 24;400.'5 R% $';50.5'
R% 24;400.'5 R% 10;040.1
Rp 44-40.0
Rp -1434.--
R% 1;''.00 R% 1'.'
R% 3;403.50 R% $0;32$.00
R% 4';'44.25 R% $;$3.5$
R% 3;403.50 R% $4'.0'
Rp 35101.03
R% 2;4$.40 R% 2;4$.40
7/24/2019 Rab K. Mandi Jumran.xlsx
34/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% $;512.25 R% 43.41
Rp 2-/1.-1
Rp -20/2.-3
R% 1;''.00 R% 1'.'
R% 3;403.50 R% 3;40.35
R% 4';'44.25 R% 4''.44
R% 3;403.50 R% $4'.0'
Rp 524.13
R% 15;052.50 R% 15;052.50
Rp 15052.50
Rp 245-.-3
7/24/2019 Rab K. Mandi Jumran.xlsx
35/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 1;''.00 R% 1;''.00
R% 3;403.50 R% 115;211.25
R% 4';'44.25 R% 12;3$.2'
R% 3;403.50 R% 12;24.20
Rp 201-1.-
R% 120;'20.00 R% 120;'20.00
R% 45;23.50 R% 10;2$5.30
R% 2$5;422.50 R% 2;$54.2$
Rp 133013.3
Rp 334-33.-1
R% '4;00'. R% 12;12.
R% 251;025.5$ R% 5;'40.3'
R% 0$;$31. R% 2'$;10.$5
R% 110;430.$0 R% 4$1;523.23
R% '01;45.4' R% 0;234.5$
R% 24;400.'5 R% 25;20'.05
R% ;32$.'5 R% ';0$'.03
R% '4;00'. R% 12;001.13
R% $20;'$2.51 R% 2';0$2.''
R% 24;400.'5 R% 53;00.0
R% $';5$.$4 R% $$;43.$2
Rp 112--
Rp 112--.4
R% 1;''.00 R% 52;22.100
R% 3;403.50 R% 2;442.25
7/24/2019 Rab K. Mandi Jumran.xlsx
36/97
HARAGA JUMLAH
SATUAN HARAGA
( RP ) ( RP )
( 5 ) ( - )
R% 4';'44.25 R% 2;53.04
R% 3;403.50 R% $;$02.32$
Rp /531.54
R% '4;00'. R% 2';002.$''
R% 552.$ R% 2';441.450
R% 2$5;422.50 R% 1$;20.00
R% 45;23.50 R% 11;05'.55
Rp 3145
Rp 15/51-.35
DI BUAT OLEH
KONSULTAN PERENCANA
>. ARAPADA KONSULTAN
Y U S U P
D+rek*!r
7/24/2019 Rab K. Mandi Jumran.xlsx
37/97
REKAPITULAS
ENGINEERING ESTI
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR DINAS KESE
PEKERJAAN : PEMBANGUNAN KM/WC GURU/SISWA
LOKASI : SMPN SATAP 2 ABUKI DESA SAMBA OUSU KEC. PADANGGUNI
T. A : 2015
NO. URAIAN PEKERJAAN
1 2
I. PEKERJAAN PERSIAPANII PEKERJAAN TANA DAN PONDASI
III PEKERJAAN BETON
I< PEKERJAAN PASANGAN BATU DAN PLASTERAN.
< PEKERJAAN ATAP
ON
7/24/2019 Rab K. Mandi Jumran.xlsx
38/97
@$. H. MARTAYA. SH MPH
NIP. 1500 130$ 1 005
7/24/2019 Rab K. Mandi Jumran.xlsx
39/97
7/24/2019 Rab K. Mandi Jumran.xlsx
40/97
SUHADIONO ST
D+rek*!r
7/24/2019 Rab K. Mandi Jumran.xlsx
41/97
USULAN RENANA ANGGAR
( U R A B )
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR DINAS PEND
PEKERJAAN : PEMBANGUNAN KM/WC GURU/SISWA
LOKASI : SMPN SATAP 2 ABUKI DESA SAMBA OUSU KEC. PADANGGUNI
T. A : 2015
NO. URAIAN SAT.
(1) (2) (3)
I. PEKERJAAN PERSIAPAN
1.2 Pe"#!k!r" (" P"#" B)9%&"k
1.' P%" N Pr)6ek L
1. A(+"+*r+ (" ()k!e"*+ L
S' J'"&II PEKERJAAN TANAH DAN PONDASI
2.1 G&+" T", P)"(+
2.2 B*! K))"# 7A"*%+"#8
2.$ P)"(+ B*! G!"!"# 1 : '
2.' Ur!#" Ke&+ Bek G&+"
2.5 Ur!#" T", B9, L"*+
2. Ur!#" P+r B9, L"*+
2.3 Ur!#" P+r B9, P)"(+
S' J'"&
III PEKERJAAN BETON
$.1 K)&) Prk*+
$.2 S&)e 11 = 1$ C% 1 : 2 : $ 7125 K# Be#+*+"#8
$.$ R+"# B&k 11 = 12 C% 1 : 2 : $ 7110 K# Be#+*+"#8
$.' Be*)" R* B9, &"*+ 1 : $ : 5 7 T H 5 C 8
S' J'"&
I> PEKERJAAN PASANGAN BATU DAN PLASTERAN.
'.1 D+"(+"# B*! B* 1 : 2'.2 D+"(+"# B*! B* 1 : 5
'.$ P&*er" D+"(+"# 1 : 2
'.' P&*er" D+"(+"# 1 : 5
'.5 A-+" P)"(+ De"#" A+r See"
S' J'"&
> PEKERJAAN ATAP
5.1 B&)k K!(K!( 5/3 K6! K& II
5.2 B&)k N)k B!!"#" 5/3 K6! K& II
M1
M$
M$
M$
M$
M$
M$
M$
M1
M$
M1
M$
M2
M2
M2
M2
M2
M$
M$
7/24/2019 Rab K. Mandi Jumran.xlsx
42/97
5.$ B&)k G)r(+"# 5/3 K6! K& II
5.' A*% Se"# Bj&. 20 C
5.5 L+* P&"k P%" K6! K& II 2/20 C
S' J'"&
>I PEKERJAAN LANTAI KERAMIK.
.1 P. Ker+k L"*+ K/W- 20 = 20 M)*+ Kr
.2 P. Ker+k D+"(+"# K/W- 20 = 20
S' J'"&
>II PEKERJAAN KUSEN PINTU DAN JENDELA
3.1 P. K!e"; P+"*! PIII PEKERJAAN INSTALASI AIR BERSIH C SANITASI
4.1 P+% P
7/24/2019 Rab K. Mandi Jumran.xlsx
43/97
N BIAYA
IKAN
>OLUME HARGA SATUAN JML HARGA
(4) (5) (-)
4.00 R% 2;$4.5$ R% 211;11.2'
1.00 R% 250;000.00 R% 250;000.00
1.00 R% 150;000.00 R% 150;000.00
Rp -1111-.24
$.00 R% '4;00'. R% 1'';01'.0
1.40 R% '43;'5.$3 R% 433;31.
2.$ R% 413;13.'5 R% 2;1'5;1'$.$0
1.00 R% $';5$.$4 R% $';5$.$4
2.3' R% 1$;11.$4 R% $3';134.5
1.4$ R% $20;'$2.51 R% 545;10.33
1.20 R% $20;'$2.51 R% $4';51.01
Rp 45452/.3
''.00 R% 35;''.53 R% $;$'1;51.20
0. R% $;31;$4.52 R% $;35$;'5'.4'
''.00 R% 3;322. R% $;503;3.45
1.20 R% 0$;$31. R% 1;03;40.42
Rp 11-/23.1
3.50 R% 110;430.$0 R% 4$1;523.2353.50 R% $;'2.25 R% 5;'01;3.54
15.00 R% 5';5$2.'' R% 413;4.
115.00 R% '3;$'.$ R% 5;''5;13.3
$.$0 R% 23;123.25 R% 4;51.1
Rp 125/5/3.3
0.12 R% $;04;1.35 R% $30;$.'1
0.01 R% 2;$;352.2 R% 23;313.'0
7/24/2019 Rab K. Mandi Jumran.xlsx
44/97
0.0 R% 2;$;352.2 R% 2$0;34.$$
$3.25 R% 35;22.14 R% 2;40';$$.34
2'.' R% '3;055.' R% 1;13$;5$.0
Rp 4-021.
1$.33 R% 1'5;$3$.'1 R% 2;001;31.40
$2.52 R% 1';21.2 R% ';355;050.$3
Rp -5-/42.1
$.00 R% 1;20';200.00 R% $;12;00.00
1.01 R% 13;$3.13 R% 134;531.3
Rp 3111.-
4.00 R% 13;02.'0 R% 1'$;21.14
3.00 R% 2;042.$ R% '$';534.''
$.00 R% $$';$$.1 R% 1;00$;00.4'
.00 R% 2';53.$ R% 1'3;'5.34
'.00 R% 1;'$'. R% 2'5;3$4.$
22.00 R% 154;51.$5 R% $;'43;$5.1
1.00 R% 1;312;.' R% 1;312;.'
Rp 1425.
1$0.00 R% 25;0''.02 R% $;255;322.04
2.4 R% '0;'3$.'2 R% 2;5'5;'34.'
25.40 R% $$;231.43 R% 454;'1'.2$
2.2 R% 11;15.$2 R% 32$;'4.5$
Rp 3/30/3.33
1.00 R% 550;000.00 R% 550;000.00
Rp 550000.00
7/24/2019 Rab K. Mandi Jumran.xlsx
45/97
PERHITUNGAN VOLUME PEKERJAAN
PEMBANGUNAN KM/WC GURU/SISWA
SMPN SATAP 2 ABUKI DESA SAMBA OUSU KEC. PADANGGUNI
I. PONDASI GARIS
PANJANG PONDASI TOTAL = 30.00 METER
A. Galian = Tinggi !"
= L#$a% a!a& $"
= L#$a% $a'a(
= (a+t)x Panjang
= ).*)
V1 = 3.00
B. U%+gan Pa&i% = Tinggi !"
= L#$a% $"
= (a+t)x Panjang
= ).),
V2 = 1.20
C. Pa&. Ba!+ K-&-ng = Tinggi !"
= L#$a% $"
= (a+t)x Panjang= ).)
V3 = 1.80
D. Pa&. Ba!+ Kali * , = L#$a% A!a& a"
= L#$a% Ba'a( $"
= Tinggi !"
= (a+b)/2 X t
= ).)0
V4 = 2.3
!"AS #ANG"NAN ( ! ) = 18.2
= U%+gan Tana( Ba'a( Lan!ai
).*1 L
= U%+gan Pa&i% Ba'a( Lan!ai
).* L
M2
$3
M2
$3
M2
$3
M2
$3
$2
7/24/2019 Rab K. Mandi Jumran.xlsx
46/97
B#!-n Ra$a! Lan!ai T = 1 C3
).)1 L
II S!O%& PONDASI
PONDASI GARIS = 30.00
PANJANG SLOE4 S*" = 30.00
A. Sl-#5 S*" = L#$a% a"
= Tinggi !"
= ( a x t )
= ).)*
V1 = 0.40
III. 'O!O$ !ANAI IK)&) K1 = 2.)) B( Di3#n&i
K)&) K2 = B( Di3#n&i
K)&) K$ = B( Di3#n&i
K)&) K' = B( Di3#n&i
K)&) K5 = B( Di3#n&i
'1 2#*
A. BETON = Di3#n&i ).**
= ).** ).*2
= ).),
= 0.0
B. PLASTERAN6 ACIAN DAN PENGECATAN
= ).** 7 ).*2
= )., 2.8)
= *.2,
= 2.,9
'2 0.00 #*
A. BETON = Di3#n&i ).))
= ).)) ).))
= ).))
= 0.00
M*
M*
M2
$3
M:
$3
M2
M2
M:
$3
7/24/2019 Rab K. Mandi Jumran.xlsx
47/97
B. PLASTERAN6 ACIAN DAN PENGECATAN
= ).)) 7 ).))
= ).)) ).))
= ).))
= ).))
'3 0.00 #*
A. BETON = Di3#n&i ).))
= ).)) ).))
= ).))
= 0.00
B. PLASTERAN6 ACIAN DAN PENGECATAN
= ).)) 7 ).))
= ).)) ).))
= ).))
= 0.00
'4 , 0.00#*
A. BETON Di3#n&i
= ).)) ).))
= ).))
= 0.00
Panjang= 0
B. PLASTERAN6 ACIAN DAN PENGECATAN
= ).)) 7 ).))
= ).)) ).))
= ).))
= 0.00
'- , 0.00#*
A. BETON Di3#n&i = ).)) ).))
= ).))
= 0.00
Panjang= 0
B. PLASTERAN6 ACIAN DAN PENGECATAN
= ).)) 7 ).))
M2
M2
M:
$3
M2
$2
M:
$3
$1
M2
$2
M:
$3
$1
7/24/2019 Rab K. Mandi Jumran.xlsx
48/97
= ).)) ).))
= ).))
= 0.00
R%'API"!ASI
#%ON = K* = ).)8K2 = ).))
K: = ).))
K, = ).))
K1 = ).))
a*= 0.0
&INISING = K* = 2.,9
K2 = ).))
K: = ).))
K, = ).))
K1 = ).))
a*= 2.48
IV. P!A !%V%!
Pat !
= L+a& A" =
= T#$al !" == ( A x t )
V= 0.3-
V. #A!O' RING DAN #A!O' !%V%!
Bal-; T#%a& BT = M#!#% Di3#n&i
Bal-; Pla! BP* = M#!#% Di3#n&i
Bal-; La!#< BL = M#!#% Di3#n&i
Ring Bal-; RB = M#!#% Di3#n&i
Bal-; T#%a& BT = 1.1)
L#$a% a" =
Tinggi (" =
= a ( "
= ).)2
M2
$2
M:
M*
M2
7/24/2019 Rab K. Mandi Jumran.xlsx
49/97
#= 0.05
Bal-; Pla! BP* = ).))
L#$a% a" =
Tinggi (" =
= a ( "= ).)*
#P1= 0.00
Bal-; La!#< BL = ).))
L#$a% a" =
Tinggi (" =
= a ( "
= ).)*
#!= 0.00
Ring Bal-; RB = ).))
L#$a% a" =
Tinggi (" =
= a ( "
= ).)2
R#= 0.00
$3
M*
M2
$3
M*
M2
$3
M*
M2
$3
7/24/2019 Rab K. Mandi Jumran.xlsx
50/97
>>>
= ).21
= ).,)
= ).,)
= ).*)
= ).,)
= ).*1
= ).,)
= ).*1
= ).:1
= ).:1
= 2.8,
= *.9:
M*
M*
M*
M*
M*
M*
M*
M*
M*
M*
M:
M:
7/24/2019 Rab K. Mandi Jumran.xlsx
51/97
= ).0*
= ).**
= ).*2
).** ).*2 Tinggi 2.8)
Tinggi
Tinggi
Tinggi
Tinggi
).*2 Tinggi 2.8)
2.8)
7 ).** 7 ).*2
).)) Tinggi ).))
).))
M:
M*
M*
M* M*
M* M*
M* M*
M* M*
M* M*
M* M*
M* M*
7/24/2019 Rab K. Mandi Jumran.xlsx
52/97
7 ).)) 7 ).))
).)) Tinggi ).))
).))
7 ).)) 7 ).))
).)) ).)) Tinggi ).))
).))
7 ).)) 7 ).))
).)) ).)) Tinggi ).)) ).))
7 ).)) 7 ).))
M* M*
M* M*
M*
M*
7/24/2019 Rab K. Mandi Jumran.xlsx
53/97
).:1
2.* ).:1
).)9
).*2 ).*: S&)e 12 = 15 C% 1 : 2 : $
).*2 ).*2 B&)k L*e6 11 = 12 C% 1 : 2 :
).** ).*2 B&)k Le@e& 11 = 12 C%. 1 : 2 :
).*2 ).*1 B&)k Ter 12 = 1$ C%. 1 : 2 :R+"# B&k 12 = 1' C% 1 : 2 : $
P&* Le@e& T H 4 C
).*2
).*:
M:
M:
M:
M:
M:
$3
M2
M2
M2
M2
M2
M2
M2
M*
M*
M*
M*
M*
M*
M*
7/24/2019 Rab K. Mandi Jumran.xlsx
54/97
).*2
).*2
).**
).*2
).*2
).*1
M*
M*
M*
M*
M*
M*
7/24/2019 Rab K. Mandi Jumran.xlsx
55/97
7/24/2019 Rab K. Mandi Jumran.xlsx
56/97
7/24/2019 Rab K. Mandi Jumran.xlsx
57/97
7/24/2019 Rab K. Mandi Jumran.xlsx
58/97
7/24/2019 Rab K. Mandi Jumran.xlsx
59/97
7/24/2019 Rab K. Mandi Jumran.xlsx
60/97
PERITUNGAN I. KUSEN PINTU JENDELA
1 TPE P1 H '.00 B!,
2 TPE P H 1.00 B!,
$ TPE J H 1.00 B!,
' TPE J2 H 2.00 B!,
5 TPE J$ H 5.00 B!,
TPE KO H 2.00 B!,
3 TPE < H 1.00 B!,
4 TPE 8. K"' K'! < 0.04
P!#9"! K'! < P"!%"!# 21.40 M9$
L'" B'*""! ( D:": D"$: G""$ ) 1./
P:!9' P"! K"' ( D:": D"$: G""$ ) 1.-4
2 TYPE P < 1.00 BUAH
K6! K!e" H P"j"# B!,
A"# A* H 0.34 1
T+"# H 2.25 2
J!&, 8. K"' K'! < 0.04
P!#9"! K'! < P"!%"!# 5.2/ M9$
L'" B'*""! ( D:": D"$: G""$ ) 1.-P:!9' P"! K"' ( D:": D"$: G""$ ) 1.53
3 TYPE J < 1.00 BUAH
K6! K!e" H P"j"# B!,
A"# A* H 1.15 1.00
A"# B9, H 1.25 1.00
T+"# Je"(e& H 1.'5 $.00
J!&, 8. K"' K'! < 0.05
P!#9"! K'! < P"!%"!# -.5 M9$
L'" B'*""! ( D:": D"$: G""$ ) 1.-
J!@" K"" B:!#*": K"' ( D:": D"$: G""$ ) 0.-/
4 TYPE J2 < 2.00 BUAH
K6! K!e" H P"j"# B!,
A"# A* H 1.15 1
M3
M2
M2
7/24/2019 Rab K. Mandi Jumran.xlsx
62/97
A"# B9, H 1.15 1
T+"# Je"(e& H 1.5 $
J!&, 8. K"' K'! < 0.0-
P!#9"! K'! < P"!%"!# 1-.30 M9$
L'" B'*""! ( D:": D"$: G""$ ) 2.24
J!@" K"" B:!#*": K"' ( D:": D"$: G""$ ) 0.3
5 TYPE J3 < 5.00 BUAH
K6! K!e" H P"j"# B!,
A"# A* H 1.$5 1
A"# B9, H 1.$5 1
T+"# Je"(e& H 1.5 '
J!&, 8. K"' K'! < 0.0-P!#9"! K'! < P"!%"!# 45.5 M9$
L'" B'*""! ( D:": D"$: G""$ ) 2.-3
J!@" >!9:": K"' ( D:": D"$: G""$ ) 0.5-
J!@" K"" B:!#*": K"' ( D:": D"$: G""$ ) 0./3
- TYPE KO < 2.00 BUAH
K6! K!e" H P"j"# B!,
A"# A* H 1.30 1
A"# Te"#, H 1.55 $
A"# B9, H 1.30 1
T+"# Je"(e& H 1.5 $
J!&, H
>8. K"' K'! < 0.0
P!#9"! K'! < P"!%"!# 2./0 M9$
L'" B'*""! ( D:": D"$: G""$ ) 3.24
L'" K"" M"9: ( D:": D"$: G""$ ) 0.31
TYPE > < 1.00 BUAH
K6! K!e" H P"j"# B!,
A"# A* H 0.35 1
A"# B9, H 0.35 1
T+"# H 0.'0 2
J!&, H
>8. K"' K'! < 0.02
P!#9"! K'! < P"!%"!# 2.30 M9$
M3
M2
M2
M3
M2
M2
M2
M3
M2
M2
M3
7/24/2019 Rab K. Mandi Jumran.xlsx
63/97
L'" B'*""! ( D:": D"$: G""$ ) 0.3/
L'" K"" M"9: ( D:": D"$: G""$ ) 0.2
/ TYPE >O < 3.00 BUAH
K6! K!e" H P"j"# B!,
A"# A* H 0.20 1
A"# B9, H 0.20 1
T+"# H 0.'0 2
J!&, H
>8. K"' K'! < 0.01
P!#9"! K'! < P"!%"!# 44.40 M9$
L'" B'*""! ( D:": D"$: G""$ ) 0.10
M2
M2
M3
M2
7/24/2019 Rab K. Mandi Jumran.xlsx
64/97
TOTAL >OLUME KAYU
1.
7/24/2019 Rab K. Mandi Jumran.xlsx
65/97
2.00 2.00
2.00 '.00
2.00 10.00
1.00
D+e"+
7/24/2019 Rab K. Mandi Jumran.xlsx
66/97
7/24/2019 Rab K. Mandi Jumran.xlsx
67/97
0.05 0.1' H 0.01
0.05 0.1' H 0.01
0.05 0.1' H 0.0'
< 0.11
< -.03
< 4.4
2.00 D"'! < 3.0
D+e"+
7/24/2019 Rab K. Mandi Jumran.xlsx
68/97
< 0.3/
1.00 D"'! < 0.2
D+e"+
7/24/2019 Rab K. Mandi Jumran.xlsx
69/97
H 1.15
H 2.4
H 1.4
H $.0H .5'
H 1.5$
H 1.$
H $.30
H 4.$2
H 2.41
H '.1
H 0.23
M$
M2
M1
M2
M2
M2
M2
M2
M2
M2
M2
M2
7/24/2019 Rab K. Mandi Jumran.xlsx
70/97
PERHITUNGAN VOLUME PEKERJAAN
PEMBANGUNAN KM/WC GURU/SISWA
SMPN SATAP 2 ABUKI DESA SAMBA OUSU KEC. PADANGGUNI
VII. DINDING #A" $%RA = 24.-0 M#!#%
1Pa6. #at $7a* a9. 1 - = Tinggi a"
= T#$al $"
= a7$"
= :.,)
V1= 83.30
B+;aan = L+a& B+;aan a"
= T#$al $"
= a7$"
V2= 35.05
V: Pa6angan = V1 ;
= ,,.2*
Pa6t7an< A>an Dan Pngatan = 88.42
VIII. Pa6. #at $7a* a9. 1 2 = 24.-0 $t7
1Pa6. #at a = Tinggi a"
= T#$al $"
= a7$"
= ).:)
V1= .3-
B+;aan = L+a& B+;aan a"
= T#$al $"
= a7$"
V2= 1.00
V: Pa6angan = V1 ;
= .3-
M2
$2
$2
M2
$2
M2
M2
$2
M2
7/24/2019 Rab K. Mandi Jumran.xlsx
71/97
Pa6t7an< A>an Dan Pngatan = 12.0 M2
7/24/2019 Rab K. Mandi Jumran.xlsx
72/97
= :.,) M#!#%
= *.)) M#!#%
= :0.)0
= *.)) M#!#%
V2
= ).:) M#!#%
= *.)) M#!#%
= *.))
= *.)) M#!#%
V2
M2
M2
7/24/2019 Rab K. Mandi Jumran.xlsx
73/97
7/24/2019 Rab K. Mandi Jumran.xlsx
74/97
PERHITUNGAN VOLUME PEKERJAAN
PEMBANGUNAN KM/WC GURU/SISWA
SMPN SATAP 2 ABUKI DESA SAMBA OUSU KEC. PADANGGUNI
IX. '"DA;'"DA
* KUDA?KUDA K* = *.)) BUAH
2 KUDA?KUDA K2 = *.)) BUAH
: KUDA?KUDA K: = *.)) BUAH
, KUDA?KUDA K, = *.)) BUAH
1 KUDA?KUDA K1 = *.)) BUAH
KUDA?KUDA K = *.)) BUAH
1'"DA;'"DA '1 = 1.00 #"AJ#ni& Bal-; Pan@ang B+a(
Bal-; Tiang = 2.11 *.))
Bal-; Gai! = *.91 2.))
= ).91 2.))
Bal-; S;--% = *.1) 2.))
).01 2.))
Bal-; T#;an = ,.:) 2.))
Bal-; Ta%i; = -.- *.))"$!A
V:. '?a;'?a '1 =
R6>? 'a@ = Panjang 2.20
2'"DA;'"DA '2 = 1.00 #"A
J#ni& Bal-; Pan@ang B+a(
Bal-; Tiang = 2.*1 *.))
Bal-; Gai! = *.91 2.))
Bal-; S;--% = *.21 *.))
Bal-; T#;an = ,.*1 *.))
Bal-; Ta%i; = 4.-0 *.))
"$!A
V:. '?a;'?a '1a =
R6>? 'a@ = Panjang 1-.-
3'"DA;'"DA '3 = 1.00 #"A
J#ni& Bal-; Pan@ang B+a(
Bal-; Tiang = *.,* *.))
7/24/2019 Rab K. Mandi Jumran.xlsx
75/97
Bal-; Gai! = ).80 2.))
Bal-; S;--% = ).1 *.))
Bal-; T#;an = 2.91 *.))
Bal-; Ta%i; = 2.1) *.))
"$!A
V:. '?a;'?a '1b =
R6>? 'a@ = Panjang 8.50
4'"DA;'"DA '4 = 1.00 #"A
J#ni& Bal-; Pan@ang B+a(
Bal-; Tiang = :.*9 *.))
Bal-; Gai! = 2., 2.))
= *.21 2.))
Bal-; S;--% = *.)) 2.))= ).81 2.))
Bal-; T#;an = ).:1 2.))
Bal-; Ta%i; = :.)) *.))
"$!A
V:. '?a;'?a '2 =
R6>? 'a@ = Panjang 1.80
-'"DA;'"DA '- = 1.00 #"AJ#ni& Bal-; Pan@ang B+a(
Bal-; Tiang = 2.:1 *.))
Bal-; Gai! = *.,9 2.))
= ).9 2.))
Bal-; S;--% = *.,1 *.))
= *.)) *.))
Bal-; T#;an = ,.:1 *.))
Bal-; Ta%i; = :.1) *.))
"$!A
V:. '?a;'?a '2a =
R6>? 'a@ = Panjang 1.5
'"DA;'"DA ' = 1.00 #"A
J#ni& Bal-; ).81 Pan@ang B+a(
Bal-; Tiang = *.81 *.))
Bal-; Gai! = ).91 2.))
Bal-; S;--% = *.:1 *.))
Bal-; T#;an = 2.:1 *.))
7/24/2019 Rab K. Mandi Jumran.xlsx
76/97
Bal-; Ta%i; = 2.)) *.))
"$!A
V:. '?a;'?a '2b =
R6>? 'a@ = Panjang 5.1-
A. VO!"$% '"DA;'"DA
KUDA?KUDA K* = ).2)
KUDA?KUDA K2 = ).**
KUDA?KUDA K: = ).)
KUDA?KUDA K, = ).*:
KUDA?KUDA K1 = ).*2
KUDA?KUDA K = ).)8
"$!A= 0.5
#. !"AS R%SID" 'A" '"DA;'"DA
KUDA?KUDA K* = 0.80
KUDA?KUDA K2 = 1.8
KUDA?KUDA K: = :.2)
KUDA?KUDA K, = .,*
KUDA?KUDA K1 = .**
KUDA?KUDA K = :.20"$!A= 34.48
VI. AAP
P% AAP !"AS
!a6 Ata9 = 15.5-
a. A!a G#n!#ng M#!al = *80.01
$. Ka? Panjang
V:
. Ka
7/24/2019 Rab K. Mandi Jumran.xlsx
77/97
V-l+3#
:ta V:
R6>? Panjang
V:
G-%ing /*2 = K-#n P#3a;aian
Di$+la!;an
V-l+3#
:ta V:
R6>? Panjang
V:
#. Bal-; N-; = Pan@ang
Di A3$il Da%i Ga3$a% -.-0V:
R6>? Panjang
V:
5. Talang Ai%/@+%ai ala3 = Pan@ang
J+%ai L+a% Di A3$il Da%i Ga3$a% "
J+%ai Dala3 Di A3$il Da%i Ga3$a% "
J+3la(V:
R6>? Panjang
V:
g. Bal-; Angin /*2 Ka? Panjang
V:
(. Li&! Plan Ka
7/24/2019 Rab K. Mandi Jumran.xlsx
78/97
*,,:,:))).))
1.81
,.1)
2.1)
:.))
:.1)
*.))
Di3#n&i V-l+3#
= ).) ).*2 = ).)2
= ).) ).*2 = ).):
= ).) ).*2 = ).)*
= ).) ).*2 = ).)2
= ).) ).*2 = ).)*
= ).) ).*2 = ).)
= ).) ).*2 = ).),0.20
0.20
= 5.5
Di3#n&i V-l+3#
= ).) ).*2 = ).)2
= ).) ).*2 = ).):
= ).) ).*2 = ).)*
= ).) ).*2 = ).):
= ).) ).*2 = ).):
0.11
0.11
= -.
Di3#n&i V-l+3#
= ).) ).*2 = ).)*
M:
M:
M:
M:
M:
M:
M:
M:
$3
$1 $2
M:
M:
M:
M:
M:
M:
M:
$1 $2
M:
7/24/2019 Rab K. Mandi Jumran.xlsx
79/97
= ).) ).*2 = ).)*
= ).) ).*2 = ).))
= ).) ).*2 = ).)2
= ).) ).*2 = ).)2
0.0
0.0
= 3.20
Di3#n&i V-l+3#
= ).) ).*2 = ).)2
= ).) ).*2 = ).),
= ).) ).*2 = ).)2
= ).) ).*2 = ).)*= ).) ).*2 = ).)*
= ).) ).*2 = ).)*
= ).) ).*2 = ).)2
0.13
0.13
= .41
Di3#n&i V-l+3#
= ).) ).*2 = ).)2
= ).) ).*2 = ).)2
= ).) ).*2 = ).)*
= ).) ).*2 = ).)*
= ).) ).*2 = ).)*
= ).) ).*2 = ).):
= ).) ).*2 = ).):
0.12
0.12
= .11
Di3#n&i V-l+3#
= ).) ).*2 = ).)*
= ).) ).*2 = ).)*
= ).) ).*2 = ).)*
= ).) ).*2 = ).)2
M:
M:
M:
M:
$3
$3
$1 $2
M:
M:
M:
M:
M:
M:
M:
$3
$3
$1 $2
M:
M:
M:
M:
M:
M:
M:
$3
$3
$1 $2
M:
M:
M:
M:
7/24/2019 Rab K. Mandi Jumran.xlsx
80/97
= ).) ).*2 = ).)*
0.0
0.0
= 3.25
>>>
= = 2.9
= :.))
= ).):).)1: = ).)),1
= = 0.81
= -35.8-
= 8.38
= = 2.))
= 2.))
M:
$3
$3
$1 $2
*/).:1 * M* M*
M*
M:/M#!#% A!a
$3
$2
*/).1 * M* M*
M*
7/24/2019 Rab K. Mandi Jumran.xlsx
81/97
= ).)1).)82 = ).)*
= = 1.2
= 3-5.50
= 8.38
= = *.21
= *.21
= ).)).*2*.21 = ).)*
= = 1.2
= 224.54
= 80.58
= 0.04
= -.-0
= 1.58
= :8.00
= *.81
= 1,.8,= 0.35
= -4.4
= 15.1
= :.))
= .1) >>>
0.1)
= 0.0
= 5.-0
= 3.42
).2) 2.)) S+&+n
= ,:.))
= ,.:)
= 2-.80
M:/M#!#% A!a
$3
$2
*/).9 * M* M*
M*
M:/M#!#% A!a
$3
$2
$3
$2
M*
M*
M*
$3
$2
M*
M*
M*
$3
$2
M*
M:
$2
7/24/2019 Rab K. Mandi Jumran.xlsx
82/97
PERITUNGAN
7/24/2019 Rab K. Mandi Jumran.xlsx
83/97
H
H
P+% C)"(!+* P
7/24/2019 Rab K. Mandi Jumran.xlsx
84/97
--./
LUAS SATUAN
( 3 ) ( 4 )
.0
13.1$
5.44
11.
1.20
1.5$
2.1
4.$
4.$
--./
--./
0.00
1.00 B, S*)% K)"*k C&)e E=.Br)-)
4.00 B, Sk&r G"( E=. Br)-)
4.00 B, Ke& N 2=2;5 E*err"
50.00 >+**+"# D)9" L+#,* 7 Ke-+& 8
25.00
5.00 B,
2.00 B, I"*&+ T+*+k '.00 B,
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M1
M1
M1
7/24/2019 Rab K. Mandi Jumran.xlsx
85/97
3.00 B,
1.00 B,
22.00
1$.00 T+*+k
.0
5.44
11.
1.5$
4.$
4.$4-.2
13.1$
2.1
1.20
1.5$
.00
'.45
1.50
1.40 2.3 '.05
3.5 $.20 '.4
5.'4 1.20 4.45
3.5
M1
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M1
M1
M1
M2
M2
M2
7/24/2019 Rab K. Mandi Jumran.xlsx
86/97
B, 5.00
B, 2.00
B, 50.00
B, 4.00
B, 3.00
B, 1.00
T+*+k 1$.00
7/24/2019 Rab K. Mandi Jumran.xlsx
87/97
7/24/2019 Rab K. Mandi Jumran.xlsx
88/97
DA4TAR PEKERJAAN 4ISIK
DINAS KESEHATAN KABUPATEN KONAWE UTARA
TAHUN ANGGARAN 2)*1
PROGRAM PENINGKATAN SARANA DAN PRASARANA
PEKERJAAN
LOKASI TERSEBAR
NO. "RAIAN '%GIAAN
1 2
* P#ngaaan R+3i& Pa%a3#i& P+&;. Lana'#
2 Pbangnan P6B6a6 #a7 An?:
3 Pbangnan P6B6a6 #a7 Cangg? Ra@a
4 Pbangnan P6B6a6 #a7 O*:
P#3$. S+3+% B-% P+&;#&3a& T#!#'a!+
8 P#3$. S+3+% B-% P+&;#&3a& Ma!ana(i
9 R#(a$. B#%a! G#+ng P+&;#&3a& T#!#'a!+
P#3$. In&!ala&i P#ng#l-laan Ai% Li3$a(
S"# O
7/24/2019 Rab K. Mandi Jumran.xlsx
89/97
PARATUR DINAS KESEHATAN
VO! SA"ANPAG" DPA PPN/PP
( RP ) ( RP )
3 4 -
1.00 PBt R9 210
7/24/2019 Rab K. Mandi Jumran.xlsx
90/97
R%A! OSD%SGN
OSPGCSAN
PAG" ( RP ) P%RNANAAN
( - ; ) ( ) ( x 8 ) ( )
8 5 10
R9 184
7/24/2019 Rab K. Mandi Jumran.xlsx
91/97
OS S"#. P%RN OA!
P%NGCSAN S"#. P%NGCSAN ANGGARAN
( X 10 ) ( 5 + 11 ) ( -+5+11 )
11 12 13
R9 8
7/24/2019 Rab K. Mandi Jumran.xlsx
92/97
S"$#%R DANA
14
DA';PAD ) ? *)) *)) ? 21) 21) ?1)) 1)) ? *M
DA';PAD
DA';PAD 1.1) 1.)) ,.1)
DA';PAD
DA';PAD
DA';PAD
DA"
7/24/2019 Rab K. Mandi Jumran.xlsx
93/97
* MILFARD
,
7/24/2019 Rab K. Mandi Jumran.xlsx
94/97
PEMERINTAH KABUPATEN KONA,E
DINAS PENDIDIKANJ&" : I")&)! N##(!e U",
U N A A H A
GAMBAR RENANA KERJA
PROGRAM
PENINGKATAN SARANA DAN PRASARANA APARATUR
LINGKUP DINAS PENDIDIKAN KABUPATEN KONAWE
TAUN ANGGARAN 2015
PEKERJAAN
PEMBANGUNAN KM/WC GURU/SISWA
KABUPATEN KONAWE
LOKASI
SMPN SATAP 2 ABUKI DESA SAMBAOSU
KECAMATAN PADANGGUNIKABUPATEN KONAWE
7/24/2019 Rab K. Mandi Jumran.xlsx
95/97
KONSULTAN PERENANA
7/24/2019 Rab K. Mandi Jumran.xlsx
96/97
7/24/2019 Rab K. Mandi Jumran.xlsx
97/97