DESA : TLOGOWARU
KEC. : MERAKURAK KEGIATAN : REHAB KANTOR DESA
KAB. : TUBAN VOLUME : 14,4 X 8 M
PROP. : JAWA TIMUR SUMBER DANA : CSR SI
Pasang bata kumbung tbl. 1/2 bata (An.D.04) 198.9 m2 92,001.8 18,297,318.0
camp. 1Pc : 4Ps
2 PEKERJAAN PLESTERAN Rp. 19,520,803.2
Plesteran tbl. 1,5 cm camp. 1Pc : 5Ps (SNI DT 91-0010-2007-04) 301.9 m2 37,868.4 11,430,955.2
Acian (SNI DT 91-0010-2007-11) 301.9 m2 26,800.0 8,089,848.0
3 PEKERJAAN BETON Rp. 28,601,505.5
Rabat beton 1Pc : 3Ps : 5Krl tb 5 cm (SNI DT 91-0008-2007-01) 2.995 m3 765,724.0 2,293,343.4
Kolom praktis beton bertulang K-175 (SNI DT 91-0008-2007-35) 0.394 m3 2,653,346.9 1,044,755.4
(uk 15/15)
Kolom beton bertulang K-225 15/25 (SNI DT 91-0008-2007-40) 2.363 m3 3,439,477.1 8,125,764.7
Beton ring balok K-175 15/15 (SNI DT 91-0008-2007-44) 2.052 m3 2,654,529.4 5,447,094.4
Beton balok Latay K-175 15/15 (SNI DT 91-0008-2007-44) 0.324 m3 2,654,529.4 860,067.5
Beton Kuda-Kuda balok K-175 20/30 (SNI DT 91-0008-2007-50) 4.08 m3 2,654,529.4 10,830,480.1
4 PEKERJAAN KAYU (KY. KAMPER) Rp. 17,590,238.2
Pasang gordeng (SNI DT 91-0011-2007-09) 0.346 m3 8,590,800.0 2,968,980.5
Pasang usuk dan reng (genteng (SNI DT 91-0011-2007-11) 129 m2 113,322.0 14,621,257.7
beton/monier)
25,503,545.1
4.114
3,076,396.0
###
bop 232,000,432.2
- (93,000,000)
0.25 0.056
n
0.8 0.8
Ø10-15
Ø10-15
0.15
0.12
1 Ø10-15 0.15 Beugel Ø6-15
11 0.2 0.15
0.12
Ø10-15 Tul. Pokok
Beugel 4Ø10
Ø6-20
Beugel Ø6-15
4Ø8
12
Ø6-20 Tul. Pokok 4Ø8
1 0.25
sloof
Tul. Pokok 4Ø10
2
5
0.061344
Tul. Pokok 4Ø10 Tul. P
gel Ø6-15
Pokok
gel 4Ø10
Ø6-20
Pokok 4Ø8
yokong Kuda-Kuda
Beugel Ø6-15
4 7 28 3.5 98
3.5 6 21 3.5 73.5
40000 3.5 2 7 3.5 24.5
13800 4.5 3 13.5 3.5 47.25
7851.8 3.5 2 7 3.5 24.5
2.4 2 4.8 1 4.8
3.5 6 21 0.9 18.9
8000 291.45 294
22350 21 1.5 31.5
92001.8
6220.8
4747.6
12000
14900
37868.4
3900
8000
14900
26800
20475 3.5 4 6 84
645 2.7 3.7 0 0
84
8000
5215
34335
4 3.5 60
10500 4.5 3.5 32
125 2.7 4 0
92
4000
3725
18350
7656000
37500
142500
576000
178800
8590800
67900
26847
3125
8000
7450
113322
28,800.00
-
8,000.00
14,900.00
51,700.00
0
68870
3125
24000
14900
110895
5652
1600
1550
200
5040
1490
15532
6552
136
5040
1490
13218
53235
12000
16650
8217
28000
46190
164292
20000
122925
765724
29,906,937
920,187.12 14,429,255
391,200.00
124,844.00
211,662.94
-
22,000.00
-
122,925.00
872,631.94
1,027,840.00
40,000.00
40,000.00
447,000.00
343,840.00
-
104,000.00
-
193,700.00
2,196,380.00
1027840
40000
40000
343840
521500
608000
0
132000
0
245850
0
2959030
8190
202.5
0
560
0
521.5
9474 29,906,937
33,000.00
14,000.00
5,300.00
3,800.00
250.00
-
37,250.00
-
22,350.00
-
115,950.00
33,000.00
14,000.00
5,300.00
250.00
-
37,250.00
-
22,350.00
-
112,150.00
17,500.00
-
3,725.00
-
74.50
-
21,299.50
17,400.00
-
3,725.00
-
74.50
-
21,199.50
14,400.00
-
3,725.00
-
74.50
-
18,199.50
100,033,234.17
0
100,033,234.17
20 0 m3 Pondasi Footplat Beton Bertulang K-225
(SNI DT 91-0008-2007-24)
Cor beton 1Pc : 2Ps : 3Krl K-225 1.000 m3 920,187.12 -
Begesting pondasi 1.000 m3 968,930.00 -
Besi beton polos 120 kg 120.000 Kg 9,474.00 -
Jumlah
- - 642,480.00
- - 18,750.00
- - 10,000.00
Jumlah (1) -
-
- - 104,000.00
- - -
- - 193,700.00
- -
Jumlah (2) -
Jumlah (1+2) - 968,930.00
- - 867,348.00
- - 22,500.00
- - 15,000.00
Jumlah (1) -
-
- - 124,800.00
- - -
- - 193,700.00
- -
Jumlah (2) -
Jumlah (1+2) - 1,223,348.00
- - 1,027,968.00
- - 40,000.00
- - 40,000.00
- - 447,000.00
- - 343,840.00
- - 950,000.00
Jumlah (1) -
-
- - 132,000.00
- - -
- - 245,850.00
- - -
Jumlah (2) - 3,226,658.00
Jumlah (1+2) -
28,862,670
-
28,862,182
(488)
3,820,356
3,820,356
25,042,314
28,862,670
RINCIAN RENCANA ANGGARAN BIAYA
DESA TLOGOWARU KECAMATAN MERAKURAK KABUPATEN TUBAN
TAHUN ANGGARAN 2018
Kegiatan : REHAB KANTOR DESA
Volume Kegiatan : 14,4 X 8 m
Waktu Pelaksanaan : 90 Hari
Harga Jumlah Total
NO URAIAN Volume Satuan
Satuan (Rp) Rp
1 2 3 4 5 6=3x5
BIAYA KONSTRUKSI 93,000,000
I Belanja Bahan Konstruksi 62,907,500
1 - Semen 204.00 sak 48,000 9,792,000
2 - Pasir Pasang 16.00 m3 182,600 2,921,600
3 - Batu Pecah 10.00 m3 277,700 2,777,000
5 - Pasir Cor 6.00 m3 230,000 1,380,000
6 - Batu Kumbung 9,944 bj 800 7,955,200
7 - Cat dinding paragon 108.00 kg 15,700 1,695,600
8 - Plamir dinding 30.00 kg 16,000 480,000
9 - Kertas gosok 141.00 lbr 3,100 437,100
10 - Rol 3.00 bj 20,000 60,000
12 - Besi Beton 1,213.00 kg 7,800 9,461,400
13 - Bendrat 18.00 kg 13,500 243,000
14 - Kayu papan begesting 1.00 m3 3,212,000 3,212,000
15 - Paku 24.00 kg 12,500 300,000
16 - Minyak begesting 4.00 ltr 25,000 100,000
17 - Kayu meranti usuk 5/7 0.50 m3 3,725,000 1,862,500
18 - Multiplek 9 mm 9.00 lbr 122,800 1,105,200
19 - Dolken 10.00 btg 38,000 380,000
20 - Balok kayu kamper 0.30 m3 6,960,000 2,088,000
21 - Besi setrip 5.00 kg 9,500 47,500
22 - Usuk kayu kamper 5/7 1.80 m3 4,850,000 8,730,000
23 - Reng kayu kamper 3/4 0.70 m3 4,710,000 3,297,000
24 - Genteng Beton 1,548.00 bj 2,400 3,715,200
25 - Genteng Bubungan 50.00 bj 6,200 310,000
26 - Kabel NYA 1 x 2,5 mm 80.00 m' 3,300 264,000
27 - Pipa paralon 5/8 8.00 Ljr 14,000 112,000
28 - Isolator 4.00 Bh 10,600 42,400
29 - Fiting plafon 4.00 Bh 800 3,200
30 - T dos PVC 8.00 Bh 250 2,000
31 - Stop kontak 4.00 bh 17,500 70,000
32 - Saklar ganda 2.00 bh 17,400 34,800
33 - Saklar tunggal 2.00 bh 14,400 28,800
II Belanja Tenaga Kerja 30,092,500
1 - Tukang 148.00 OH 80,000 11,840,000
2 - Tukang Listrik 5.00 OH 74,500 372,500
3 - Pekerja 240.00 OH 74,500 17,880,000
TOTAL BIAYA 93,000,000
Tlogowaru, Juni 2018
Disetujui/Mengesahkan Disusun Oleh
Kepala Desa Tlogowaru Tim Pelaksana Kegiatan
The following features in this workbook are not supported by earlier versions
of Excel. These features may be lost or degraded when opening this workbook
in an earlier version of Excel or if you save this workbook in an earlier file
format.
Some formulas in this workbook are linked to other workbooks that are 202
closed. When these formulas are recalculated in earlier versions of Excel
without opening the linked workbooks, characters beyond the 255-character
limit cannot be returned.
analisa'!N395:N396
analisa'!H612:H615
analisa'!H628
analisa'!H639:H642
analisa'!H653:H656
analisa'!H663
analisa'!H667:H670
analisa'!H685:H687
analisa'!H701:H703
analisa'!H714:H716
analisa'!H727:H729
analisa'!H740:H742
93 juta'!J104
93 juta'!I105:I109
93 juta'!G112:G113
Some cells or styles in this workbook contain formatting that is not supported 128
by the selected file format. These formats will be converted to the closest
format available.
Version
Excel 97-2003
Excel 97-2003
Excel 97-2003
Excel 97-2003
Excel 97-2003