26.pemasangan Paving Block
26.pemasangan Paving Block
A. UPAH
1 Mandor Rp. 50,000.00 /Oh
2 Kepala Tukang Rp. 60,000.00 /Oh
3 Tukang Rp. 50,000.00 /Oh
4 Pekerja Rp. 40,000.00 /Oh
B. BAHAN
1 Koral Rp. 150,000.00 / M3
2 Batu Kali Rp. 70,000.00 / M3
3 pasir Urug Rp. 75,000.00 / M3
4 Pasir Pasang Rp. 112,000.00 / M3
5 Kayu Kelas IV Rp. 1,800,000.00 / M3
6 Semen Tipe I Rp. 1,300.00 / Kg
7 Batu Pata Rp. 650.00 / buah
8 Semen Putih Rp. 2,200.00 / Kg
9 Paving Block Rp. 1,300.00 / Bh
DAFTAR ANALISA
Rp 40,000.00 Rp 21,040.00
Rp 50,000.00 Rp 2,600.00
Rp 23,640.00
Rp 75,000.00 Rp 90,000.00
Rp 40,000.00 Rp 12,000.00
Rp 50,000.00 Rp 500.00
Rp 102,500.00
Rp 150,000.00 Rp 165,000.00
Rp 1,300.00 Rp 211,900.00
Rp 112,000.00 Rp 58,240.00
Rp 50,000.00 Rp 30,000.00
Rp 60,000.00 Rp 3,600.00
Rp 40,000.00 Rp 60,000.00
Rp 40,000.00 Rp 3,000.00
Rp 531,740.00
Rp 1,300.00 Rp 11,076.00
Rp 112,000.00 Rp 1,904.00
Rp 50,000.00 Rp 7,500.00
Rp 60,000.00 Rp 900.00
Rp 40,000.00 Rp 8,000.00
Rp 50,000.00 Rp 500.00
Rp 29,880.00
Rp 1,300.00 Rp 6,760.00
Rp 112,000.00 Rp 2,240.00
Rp 50,000.00 Rp 7,500.00
Rp 60,000.00 Rp 900.00
Rp 40,000.00 Rp 8,000.00
Rp 50,000.00 Rp 500.00
Rp 25,900.00
Rp 650.00 Rp 45,500.00
Rp 1,300.00 Rp 24,635.00
Rp 112,000.00 Rp 4,256.00
Rp 50,000.00 Rp 5,000.00
Rp 60,000.00 Rp 600.00
Rp 40,000.00 Rp 12,800.00
Rp 50,000.00 Rp 7,500.00
Rp 100,291.00
Rp 1,300.00 Rp 45,500.00
Rp 75,000.00 Rp 13,350.00
Rp 50,000.00 Rp 17,500.00
Rp 60,000.00 Rp 6,000.00
Rp 40,000.00 Rp 28,800.00
Rp 50,000.00 Rp 17,500.00
Rp 128,650.00
RENCANA ANGGARAN BIAYA
I PEKERJAAN PERSIAPAN
1 Pek. Pas. Bowplan/pengukuran 1.00 Unit Ls
2 Pembuatan Papan nama Proyek 1.00 Unit Ls
3 PPPK 1.00 Unit Ls
4 Pengadaan Air Kerja 1.00 Unit Ls
5 Administrasi dan Dokumentasi 1.00 Unit Ls
IV PEKERJAAN LAIN-LAIN
1 Pek. Pembersihan Akhir 1.00 Unit Ls
REKAPITULASI
I PEKERJAAN PERSIAPAN
II PEKERJAAN TANAH / PASIR
III PEKERJAAN BATU / PASANGAN
IV PEKERJAAN LAIN-LAIN
SUB JUMLAH
PPN 10 %
TOTAL JUMLAH
DIBULATKAN
Terbilang : Seratus empat belas ribu sembilan ratus delapan puluh tujuh ribu rupiah
BIAYA
750,000.00 750,000.00
400,000.00 400,000.00
300,000.00 300,000.00
1,500,000.00 1,500,000.00
750,000.00 750,000.00
3,700,000.00
23,640.00 273,514.80
102,500.00 103,525.00
377,039.80
25,900.00 235,949.00
128,650.00 96,487,500.00
100,291.00 292,849.72
29,880.00 757,756.80
25,900.00 615,384.00
500,000.00 500,000.00
25,000.00 1,067,500.00
99,956,939.52
500,000.00 500,000.00
500,000.00
Rp 3,700,000.00
Rp 377,039.80
Rp 99,956,939.52
Rp 500,000.00
Rp 104,533,979.32
Rp 10,453,397.93
TAL JUMLAH Rp 114,987,377.25
Rp 114,987,000.00
RENCANA ANGGARAN BIAYA
0.48
0.53 0.53 19.66 19.66 19.57 19.57 19.57 0.92
0.53 1.07 20.72 40.38 59.95 79.51 99.08 100.00