unit vol HOK lokasi Jono Oge

bahan
pembentukan jalan
1 talud 70 16,855,000
2 jalan 30,500,000
3 jembatan/ plat deker 43 11,205,000
4 PKT pembersihan jalan
5 jalan situ 57 29,440,000
6 jalan sirtu 42 22,290,000
7 Jalan Usaha Tani 70 35,560,000
8 air bersih
9 bak penanmpung air bersih 304 61,800,000
10 pipanisasi 65 26,790,000
beronjong 8,830,000
bangunan pemngamat gate valve 56 15,838,000

Jalan Usaha Tani

hok pek 80
tukang 100

68000 8840
alat upah total fisik bimtek tpk total

6,000,000 22,855,000 26.25 685,000 2,250,000 25,790,000

1,000,000 31,500,000 3.17 1,545,000 2,250,000 35,295,000
3,800,000 15,005,000 25.32 450,000 2,250,000 17,705,000
22,500,000 22,500,000 100.00 22,500,000
4,560,000 34,000,000 13.41 1,110,000 2,250,000 37,360,000
3,360,000 25,650,000 13.10 859,000 2,250,000 28,759,000
5,600,000 41,160,000 13.61 1,471,000 2,250,000 44,881,000
- #DIV/0! -
26,560,000 88,360,000 30.06 2,640,000 9,000,000 100,000,000
5,840,000 32,630,000 17.90 978,000 2,250,000 35,858,000
3,540,000 12,370,000 28.62 380,000 2,250,000 15,000,000
4,900,000 20,738,000 23.63 622,000 2,250,000 23,610,000

87,660,000 346,768,000 386,758,000

- -
- -
- -
-

25.279% ini harus 30%

76,840
 unit vol HOK lokasi Jono Oge
bahan
pembentukan jalan
1 talud 70 16,855,000
2 jalan 35,700,000
3 jembatan/ plat deker 43 11,205,000
4 PKT pembersihan jalan
5 jalan situ 80 22,700,000
6 jalan sirtu 59 17,100,000
7 Jalan Usaha Tani 96 27,400,000
8 air bersih 6,000,000
9 bak penanmpung air bersih 304 61,800,000
10 pipanisasi 65 12,340,000
beronjong 8,830,000
bangunan pemngamat gate valve 56 15,838,000

Jalan Usaha Tani

hok pek 80
tukang 100

68000 8840
alat upah total fisik bimtek tpk total

7,540,000 24,395,000 30.91 731,850 2,250,000 27,376,850

5,000,000 40,700,000 12.29 1,221,000 2,250,000 44,171,000
3,800,000 15,005,000 25.32 450,150 2,250,000 17,705,150
22,500,000 22,500,000 100.00 - 22,500,000
6,400,000 29,100,000 21.99 873,000 2,250,000 32,223,000
4,720,000 21,820,000 21.63 654,600 2,250,000 24,724,600
7,680,000 35,080,000 21.89 1,052,400 2,250,000 38,382,400
6,000,000 - - 6,000,000
26,560,000 88,360,000 30.06 2,650,800 9,000,000 100,010,800
7,480,000 19,820,000 37.74 594,600 2,250,000 22,664,600
3,975,000 12,805,000 31.04 384,150 2,250,000 15,439,150
5,460,000 21,298,000 25.64 638,940 2,250,000 24,186,940

101,115,000 336,883,000 336,883,000

- -
135,000 135,000 135,000
- -
- 50,100 - 50,100
101,064,900

30.015% ini harus 30%

76,840