RAB BU EKA TRUCUK

NO PEKERJAAN BIAYA
1 BIAYA PERSIAPAN Rp4,000,000
2 PEKERJAAN TANAH DAN PONDASI Rp21,000,000
3 KONSTRUKSI BETON Rp26,000,000
4 COR RABAT LANTAI Rp7,500,000
5 MATERIAL PEKERJAAN KUSEN DAN PINTU JENDELA Rp18,000,000
6 MATERIAL PEKERJAAN DINDING Rp17,000,000
7 MATERIAL PEKERJASN ATAP Rp19,000,000
8 MATERIAL INSTALASI LISTRIK Rp7,500,000
9 MATERIAL PEKERJAAN SANITASI Rp7,500,000
Rp127,500,000

NB : BIAYA SUDAH TERMASUK BUAT SUMUR DAN PASABG LISTRIK 9000 kva

DP Rp38,250,000
TERMIN 1 Rp31,875,000
TERMIN 2 Rp31,875,000 89 150000
TERMIN 3 Rp25,500,000

Rp127,500,000
13350000
 pengeluaran

no material jumlah satuan transfer 1

1 batu 1 Rp 1,150,000 Rp 1,150,000
2 bata 6 Rp 750,000 Rp 4,500,000
3 split 1 Rp 1,150,000 Rp 1,150,000
4 besi 1 Rp 10,800,000 Rp 10,800,000
5 semen 1 Rp 2,800,000 Rp 2,800,000
6 pasir 2 Rp 1,150,000 Rp 2,300,000
7 kayu 1 Rp 5,000,000 Rp 5,000,000
8 tukang kayu 1 Rp 1,000,000 Rp 1,000,000
9 upah tukang 1 Rp 3,750,000 Rp 3,750,000
10 bis 10 Rp 120,000 Rp 1,200,000
11 hurug 1 Rp 350,000 Rp 350,000
12 baja 1 Rp 8,900,000 Rp 8,900,000
13 Rp -
Rp 42,900,000

dp 30 % Rp 38,250,000
38250000
 REKAP UPAH TUKANG
PROYEK MBAK EKA TRUCUK
Minggu ke-1
NO NAMA HARI UPAH JUMLAH MINGGU SENIN SELASA
1 MAS SUMAR 4 Rp130,000 Rp620,000 + cek lokasi
2 MAS SAR 4 Rp120,000 Rp480,000
3 MBAH PUR 4 Rp110,000 Rp440,000
4 MAS SIS 4 Rp110,000 Rp440,000
5 MAS NARDI 4 Rp110,000 Rp440,000
6 TOYING 4 Rp110,000 Rp440,000
7 MAS JOYO 4 Rp110,000 Rp440,000
8 MAS BAMBANG 4 Rp110,000 Rp440,000
9 SUWAR
TOTAL Rp3,740,000

Minggu ke-2
NO NAMA HARI UPAH JUMLAH MINGGU SENIN SELASA
1 MAS SUMAR 7 Rp130,000 Rp910,000 1 1 1
2 MAS SAR 7 Rp120,000 Rp840,000 1 1 1
3 MBAH PUR 7 Rp110,000 Rp770,000 1 1 1
4 MAS SIS 7 Rp110,000 Rp770,000 1 1 1
5 MAS NARDI 7 Rp110,000 Rp770,000 1 1 1
6 TOYING 6 Rp110,000 Rp660,000 1 1
7 MAS JOYO 6 Rp110,000 Rp660,000 1 1
8 MAS BAMBANG 7 Rp110,000 Rp770,000 1 1 1
9 SUWAR 6 Rp120,000 Rp720,000 1 1
TOTAL Rp6,870,000

Minggu ke-3
NO NAMA HARI UPAH JUMLAH MINGGU SENIN SELASA
1 MAS SUMAR 6 Rp130,000 Rp780,000 1 1
2 MAS SAR 5 Rp120,000 Rp600,000 1
3 MBAH PUR 6 Rp110,000 Rp660,000 1 1
4 MAS SIS 6 Rp110,000 Rp660,000 1 1
5 MAS NARDI 6 Rp110,000 Rp660,000 1 1
6 TOYING 5 Rp110,000 Rp550,000 1
7 MAS JOYO 6 Rp110,000 Rp660,000 1 1
8 MAS BAMBANG 6 Rp110,000 Rp660,000 1 1
9 SUWAR 6 Rp120,000 Rp720,000 1 1
TOTAL Rp5,950,000

Minggu ke-4
NO NAMA HARI UPAH JUMLAH MINGGU SENIN SELASA
1 MAS SUMAR 5 Rp130,000 Rp650,000 1 1
2 MAS SAR 6 Rp120,000 Rp720,000 1 1
3 MAS SIS 6 Rp110,000 Rp660,000 1 1
4 TOYING 5.5 Rp110,000 Rp605,000 1 1
5 MAS JOYO 5.5 Rp110,000 Rp605,000 1 1
6 MAS SUWAR 6 Rp120,000 Rp720,000 1 1
7 PAK ALI 4 Rp125,000 Rp500,000
8 PAK TOTOK 3 Rp120,000 Rp360,000
9 MAS DWI 4 Rp120,000 Rp480,000

TOTAL Rp5,300,000
RABU KAMIS JUMAT SABTU
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1

RABU KAMIS JUMAT SABTU

1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1

RABU KAMIS JUMAT SABTU

1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
1 1 1 1

RABU KAMIS JUMAT SABTU

1 1 0.5 0.5
1 1 1 1
1 1 1 1
1 1 1 0.5
1 1 1 0.5
1 1 1 1
1 1 1 1
1 1 1
1 1 1 1