Volume
Harga Satuan
No. URAIAN VOLUME Dari Satuan
(Rp.)
Jumlah Total (Rp.)
Total
Dana Desa
1 PEKERJAAN PERSIAPAN
1.1 Papan Proyek ; 1 1 Unit 400,000 400,000
1.2 Prasasti 1 1 Unit 400,000 400,000
Sub Total 1) 800,000 0% #DIV/0!
2 BAHAN
- -
2.1 Batu Pecah 20/15 88.20 88 88 M3 165,000 14,520,000 9,240
2.2 Pasir Pasang 112.58 113 113 M3 150,000 16,950,000
2.3 Kerikil Sungai (bersih) 89.06 89 89 M3 265,000 23,585,000
2.4 Semen PC (40 Kg) 1,139.43 1,139 1,139 Zak 65,000 74,035,000
2.5 Besi Ø 12 mm / 10 m 25.00 25 25 Btg 95,000 2,375,000
2.7 Besi Ø 8 mm / 10 m 5.00 5 5 Btg 20,000 100,000
2.9 Papan Bekisting 22.31 22 22 Lbr 65,000 1,430,000
2.10 Paku 5-10 cm 2.12 2 2 Kg 18,000 36,000
2.11 Minyak Bekisting 1.95 2 2 Kg 10,000 20,000
2.12 Kayu Klas Lat 2/2 1.50 2 2 Btg 45,000 90,000
2.13 Kawat Beton 5.00 3 2 Kg 22,000 66,000
2.14 Cerucuk Bambu - 40 40 Btg 22,000 880,000
2.15 Pipa PVC Ø 2" 1.45 8 8 Btg 46,000 368,000
1,492.15 Sub Total 2) 134,455,000 71%
3 PERALATAN
3.1 Gerobak Sorong 2 2 Bh 500,000 1,000,000
3.2 Meter Uk 100 M 1 1 Bh 90,000 90,000
3.3 Meter Uk 5 M 2 2 Bh 30,000 60,000
3.4 Benang 4 4 Bh 10,000 40,000
3.5 Palu 2 2 Bh 50,000 100,000
3.6 Cangkul 3 3 Bh 75,000 225,000
3.7 Raskam Plastik 4 4 Bh 11,000 44,000
3.8 Sekrup 2 2 Bh 75,000 150,000
Sub Total 3) 1,709,000 1%
4 UPAH
4.1 Pekerja 256.00 256 256 OH 90,000 23,040,000 64
4.2 Tukang 124.00 124 124 OH 100,000 12,400,000
4.3 Kepala Tukang 40.00 39 39 OH 100,000 3,900,000
4.4 Mandor 1 1 OH 100,000 100,000
Sub Total 4) 39,440,000 21% 36,117
TOTAL BIAYA 176,404,000 93%
12,352,000 7%
Total Anggaran 188,756,000 100%
Rp314,593.33 600
Rp62,918.67 Rp314,593.33
Rp377,512.00
Rp37,751.20
Rp415,263.20 Rp692.11
FATKUR HAKIM, A. Md
22
2.1276595745
4255.319148936
48000
10212.76595745
4000
505,641
300,000,000
(111,244,000)
RENCANA ANGGARAN BIAYA PEMBUATAN EMBUNG
Volume
Harga Satuan
No. URAIAN VOLUME Dari Satuan
(Rp.)
Jumlah Total (Rp.)
Total
Dana Desa
1 PEKERJAAN PERSIAPAN
1.1 Papan Proyek ; 1 1 Unit 400,000 400,000
1.2 Prasasti 1 1 Unit 400,000 400,000
Sub Total 1) 800,000 0% #DIV/0!
2 BAHAN
- -
2.1 gunung batu 88.20 88 88 M3 250,000 22,000,000 9,240
2.2 Pasir Pasang 112.58 113 113 M3 291,667 32,958,333
2.3 Kerikil Sungai (bersih) 89.06 89 89 M3 250,000 22,250,000
2.4 Semen PC (40 Kg) 1,139.43 1,139 1,139 Zak 70,000 79,730,000
2.5 Besi Ø 12 mm / 10 m - 1,000 1,000 Btg 95,000 95,000,000
2.7 Besi Ø 8 mm / 10 m 5.00 1,000 1,000 Btg 40,000 40,000,000
2.9 Papan Bekisting 22.31 22 22 Lbr 65,000 1,430,000
2.10 Paku 5-10 cm 2.12 2 2 Kg 18,000 36,000
2.11 Minyak Bekisting 1.95 2 2 Kg 10,000 20,000
2.12 Kayu Klas Lat 2/2 1.50 2 2 Btg 45,000 90,000
2.13 Kawat Beton 5.00 3 2 Kg 22,000 66,000
2.14 Cerucuk Bambu - 40 40 Btg 22,000 880,000
2.15 Pipa PVC Ø 2" 1.45 8 8 Btg 46,000 368,000
1,467.15 Sub Total 2) 294,828,333 80%
3 PERALATAN
3.1 Gerobak Sorong 2 2 Bh 500,000 1,000,000
3.2 Meter Uk 100 M 1 1 Bh 90,000 90,000
3.3 Meter Uk 5 M 2 2 Bh 30,000 60,000
3.4 Benang 4 4 Bh 10,000 40,000
3.5 Palu 2 2 Bh 50,000 100,000
3.6 Cangkul 3 3 Bh 75,000 225,000
3.7 Raskam Plastik 4 4 Bh 11,000 44,000
3.8 Sekrup 2 2 Bh 75,000 150,000
Sub Total 3) 1,709,000 0%
4 UPAH
4.1 Pekerja 256.00 256 256 OH 100,000 25,600,000 64
4.2 Tukang 124.00 124 124 OH 130,000 16,120,000
4.3 Kepala Tukang 40.00 39 39 OH 150,000 5,850,000
4.4 Mandor 1 1 OH 200,000 200,000
Sub Total 4) 47,770,000 13% 43,745
TOTAL BIAYA 345,107,333 93%
24,162,000 7%
Total Anggaran 369,269,333 100%
Rp615,448.89 600
Rp123,089.78 Rp615,448.89
Rp738,538.67
Rp73,853.87
Rp812,392.53 Rp1,353.99
FATKUR HAKIM, A. Md
22
2.1276595745
8510.638297872
48000
10212.76595745
4000
612,436
300,000,000
69,269,333
RENCANA ANGGARAN BIAYA PEMBUATAN EMBUNG
Volume
Harga Satuan
No. URAIAN VOLUME Dari Satuan
(Rp.)
Jumlah Total (Rp.)
Total
Dana Desa
1 PEKERJAAN PERSIAPAN
1.1 Papan Proyek ; 1 1 Unit 400,000 400,000
1.2 Prasasti 1 1 Unit 400,000 400,000
Sub Total 1) 800,000 0% #DIV/0!
2 BAHAN
- -
2.1 gunung batu 88.20 88 88 M3 250,000 22,000,000 9,240
2.2 Pasir Pasang 112.58 113 113 M3 291,667 32,958,333
2.3 Kerikil Sungai (bersih) 89.06 89 89 M3 250,000 22,250,000
2.4 Semen PC (40 Kg) 1,139.43 1,139 1,139 Zak 70,000 79,730,000
2.5 Besi Ø 12 mm / 10 m - 1,000 1,000 Btg 95,000 95,000,000
2.7 Besi Ø 8 mm / 10 m 5.00 1,000 1,000 Btg 40,000 40,000,000
2.9 Papan Bekisting 22.31 22 22 Lbr 65,000 1,430,000
2.10 Paku 5-10 cm 2.12 2 2 Kg 18,000 36,000
2.11 Minyak Bekisting 1.95 2 2 Kg 10,000 20,000
2.12 Kayu Klas Lat 2/2 1.50 2 2 Btg 45,000 90,000
2.13 Kawat Beton 5.00 3 2 Kg 22,000 66,000
2.14 Cerucuk Bambu - 40 40 Btg 22,000 880,000
2.15 Pipa PVC Ø 2" 1.45 8 8 Btg 46,000 368,000
1,467.15 Sub Total 2) 294,828,333 80%
3 PERALATAN
3.1 Gerobak Sorong 2 2 Bh 500,000 1,000,000
3.2 Meter Uk 100 M 1 1 Bh 90,000 90,000
3.3 Meter Uk 5 M 2 2 Bh 30,000 60,000
3.4 Benang 4 4 Bh 10,000 40,000
3.5 Palu 2 2 Bh 50,000 100,000
3.6 Cangkul 3 3 Bh 75,000 225,000
3.7 Raskam Plastik 4 4 Bh 11,000 44,000
3.8 Sekrup 2 2 Bh 75,000 150,000
Sub Total 3) 1,709,000 0%
4 UPAH
4.1 Pekerja 256.00 256 256 OH 100,000 25,600,000 64
4.2 Tukang 124.00 124 124 OH 130,000 16,120,000
4.3 Kepala Tukang 40.00 39 39 OH 150,000 5,850,000
4.4 Mandor 1 1 OH 200,000 200,000
Sub Total 4) 47,770,000 13% 43,745
TOTAL BIAYA 345,107,333 93%
24,162,000 7%
Total Anggaran 369,269,333 100%
Rp615,448.89 600
Rp123,089.78 Rp615,448.89
Rp738,538.67
Rp73,853.87
Rp812,392.53 Rp1,353.99
FATKUR HAKIM, A. Md
22
2.1276595745
8510.638297872
48000
10212.76595745
4000
612,436
300,000,000
69,269,333
RENCANA ANGGARAN BIAYA PEMBUATAN EMBUNG
Volume
Harga Satuan
No. URAIAN VOLUME Dari Dana Satuan
(Rp.)
Jumlah Total (Rp.)
Total
Desa
1 PEKERJAAN PERSIAPAN
1.1 Papan Proyek ; 1 1 Unit 400,000 400,000
1.2 Prasasti 1 1 Unit 400,000 400,000
Sub Total 1) 800,000
2 BAHAN
- -
2.1 gunung batu 88.20 88 88 M3 250,000 22,000,000
2.2 Pasir Pasang 112.58 113 113 M3 291,667 32,958,333
2.3 Kerikil Sungai (bersih) 89.06 89 89 M3 250,000 22,250,000
2.4 Semen PC (40 Kg) 1,139.43 1,139 1,139 Zak 70,000 79,730,000
2.5 Besi Ø 12 mm / 10 m - 1,000 1,000 Btg 95,000 95,000,000
2.7 Besi Ø 8 mm / 10 m 5.00 1,000 1,000 Btg 40,000 40,000,000
2.9 Papan Bekisting 22.31 22 22 Lbr 65,000 1,430,000
2.10 Paku 5-10 cm 2.12 2 2 Kg 18,000 36,000
2.11 Minyak Bekisting 1.95 2 2 Kg 10,000 20,000
2.12 Kayu Klas Lat 2/2 1.50 2 2 Btg 45,000 90,000
2.13 Kawat Beton 5.00 3 2 Kg 22,000 66,000
2.14 Cerucuk Bambu - 40 40 Btg 22,000 880,000
2.15 Pipa PVC Ø 2" 1.45 8 8 Btg 46,000 368,000
1,467.15 Sub Total 2) 294,828,333
3 PERALATAN
3.1 Gerobak Sorong 2 2 Bh 500,000 1,000,000
3.2 Meter Uk 100 M 1 1 Bh 90,000 90,000
3.3 Meter Uk 5 M 2 2 Bh 30,000 60,000
3.4 Benang 4 4 Bh 10,000 40,000
3.5 Palu 2 2 Bh 50,000 100,000
3.6 Cangkul 3 3 Bh 75,000 225,000
3.7 Raskam Plastik 4 4 Bh 11,000 44,000
3.8 Sekrup 2 2 Bh 75,000 150,000
Sub Total 3) 1,709,000
4 UPAH
4.1 Pekerja 256.00 256 256 OH 100,000 25,600,000
4.2 Tukang 124.00 124 124 OH 130,000 16,120,000
4.3 Kepala Tukang 40.00 39 39 OH 150,000 5,850,000
4.4 Mandor 1 1 OH 200,000 200,000
Sub Total 4) 47,770,000
TOTAL BIAYA 345,107,333
24,162,000
Total Anggaran 369,269,333
Rp615,448.89
Rp123,089.78
Rp738,538.67
Rp73,853.87
Rp812,392.53
FATKUR HAKIM, A. Md
3771.42857142857
0% #DIV/0!
9,240 22
2.1276595745
8510.638297872
48000
10212.76595745
80%
4000
0%
64
7%
100% 300,000,000
69,269,333
600
Rp615,448.89
Rp1,353.99
RENCANA ANGGARAN BIAYA PEMBUATAN EMBUNG
Volume
Harga Jumlah Total
No. URAIAN VOLUME Dari Satuan
Satuan (Rp.) (Rp.)
Total
APBN
1 PEKERJAAN PERSIAPAN
1.1 Papan Proyek ; 1 1 Unit 400,000 400,000
1.2 Prasasti 1 1 Unit 400,000 400,000
Sub Total 1) 800,000
2 BAHAN
- -
2.1 Batu Belah 15/20 750.00 750 750 M3 165,000 123,750,000
2.2 Pasir Pasang 450.00 450 450 M3 15,500 6,975,000
2.3 Kerikil Sungai (bersih) 135.00 135 135 M3 265,000 35,775,000
2.4 Semen PC (40 Kg) 2,015.00 2,015 2,015 Zak 65,000 130,975,000
2.5 Besi Ø 12 mm / 10 m 125.00 125 125 Btg 95,000 11,875,000
2.7 Besi Ø 8 mm / 10 m 150.00 150 150 Btg 40,000 6,000,000
2.9 Papan Bekisting 2.00 2 2 m3 2,150,000 4,300,000
2.10 Paku 5-10 cm 8.00 8 8 Kg 25,000 200,000
2.11 Minyak Bekisting 10.00 10 10 Kg 10,000 100,000
2.12 Kayu Klas Lat 2/2 1.50 2 2 m3 2,400,000 4,800,000
2.13 Kawat Beton 5.00 5 5 Kg 22,000 110,000
2.14 Cerucuk Bambu 350.00 350 350 Btg 22,000 7,700,000
2.15 Pipa PVC Ø 2" 350.00 350 350 Btg 46,000 16,100,000
3,651.50 Sub Total 2) 348,660,000
3 PERALATAN
3.1 Gerobak Sorong 2 2 Bh 500,000 1,000,000
3.2 Meter Uk 100 M 1 1 Bh 90,000 90,000
3.3 Meter Uk 5 M 2 2 Bh 30,000 60,000
3.4 Benang 4 4 Bh 10,000 40,000
3.5 Palu 2 2 Bh 50,000 100,000
3.6 Cangkul 3 3 Bh 75,000 225,000
3.7 Raskam Plastik 4 4 Bh 11,000 44,000
3.8 Sekrup 2 2 Bh 75,000 150,000
Sub Total 3) 1,709,000
4 UPAH
4.1 Pekerja 256.00 256 256 OH 90,000 23,040,000
4.2 Tukang 124.00 124 124 OH 100,000 12,400,000
4.3 Kepala Tukang 40.00 39 39 OH 100,000 3,900,000
4.4 Mandor 1 1 OH 100,000 100,000
Sub Total 4) 39,440,000
TOTAL BIAYA 390,609,000
27,347,000
Total Anggaran 417,956,000
Mengetahui, Gunungasri, 15 Oktober 2019
Kepala Desa Gunungsari Dibuat Oleh :
Ketua Panitia
Kabupaten : OKUS
Kecamatan : Buay rawan
Desa : Suka jaya
Volume
No. URAIAN VOLUME
Total
1 PEKERJAAN PERSIAPAN
1.1 Papan Proyek ; 1
1.2 Prasasti 1
2 BAHAN
-
2.1 gunung batu - -
2.2 Pasir Pasang #VALUE! #VALUE!
2.3 Kerikil Sungai (bersih) M2 #VALUE!
2.4 Semen PC (40 Kg) - -
2.5 Besi Ø 12 mm / 10 m - 1,000
2.7 Besi Ø 8 mm / 10 m 5.00 1,000
2.9 Papan Bekisting - -
2.10 Paku 5-10 cm - -
2.11 Minyak Bekisting #VALUE! #VALUE!
2.12 Kayu Klas Lat 2/2 Kayu Klas III #VALUE!
2.13 Kawat Beton 5.00 3
2.14 Cerucuk Bambu - 40
2.15 Pipa PVC Ø 2" - -
#VALUE!
3 PERALATAN
3.1 Gerobak Sorong 2
3.2 Meter Uk 100 M 1
3.3 Meter Uk 5 M 2
3.4 Benang 4
3.5 Palu 2
3.6 Cangkul 3
3.7 Raskam Plastik 4
3.8 Sekrup 2
4 UPAH
4.1 Pekerja 256.00 256
4.2 Tukang 124.00 124
4.3 Kepala Tukang 40.00 39
4.4 Mandor -
Total An
PEMBUATAN EMBUNG
Volume
Harga Satuan Jumlah Total
Dari Dana Satuan
(Rp.) (Rp.)
Desa
-
- M3 230,000 -
#VALUE! M3 165,000 #VALUE!
#VALUE! M3 170,000 #VALUE!
- Zak 70,000 -
1,000 Btg 95,000 95,000,000
1,000 Btg 40,000 40,000,000
- Lbr 65,000 -
- Kg 18,000 -
#VALUE! Kg 10,000 #VALUE!
#VALUE! Btg 45,000 #VALUE!
2 Kg 22,000 66,000
40 Btg 22,000 880,000
- Btg 46,000 -
Sub Total 2) #VALUE!
2 Bh 500,000 1,000,000
1 Bh 90,000 90,000
2 Bh 30,000 60,000
4 Bh 10,000 40,000
2 Bh 50,000 100,000
3 Bh 75,000 225,000
4 Bh 11,000 44,000
2 Bh 75,000 150,000
Sub Total 3) 1,709,000
256 OH 80,000 20,480,000
124 OH 100,000 12,400,000
39 OH 120,000 4,680,000
- OH 100,000 -
Sub Total 4) 37,560,000
TOTAL BIAYA #VALUE!
4,000
Total Anggaran #VALUE!
RENCANA ANGGARAN BIAYA PEMBUATAN EMBUNG
Volume
Harga Satuan
No. URAIAN VOLUME Dari Dana Satuan
(Rp.)
Total
Desa
1 PEKERJAAN PERSIAPAN
1.1 Papan Proyek ; 1 1 Unit 400,000
1.2 Prasasti 1 1 Unit 400,000
Sub Total 1)
2 BAHAN
-
2.1 gunung batu - - M3 230,000
2.2 Pasir Pasang #REF! #REF! M3 165,000
2.3 Kerikil Sungai (bersih) 89.06 89 89 M3 170,000
2.4 Semen PC (40 Kg) 1,139.43 1,139 1,139 Zak 70,000
2.5 Besi Ø 12 mm / 10 m - 1,000 1,000 Btg 95,000
2.7 Besi Ø 8 mm / 10 m 5.00 1,000 1,000 Btg 40,000
2.9 Papan Bekisting 22.31 22 22 Lbr 65,000
2.10 Paku 5-10 cm 2.12 2 2 Kg 18,000
2.11 Minyak Bekisting 1.95 2 2 Kg 10,000
2.12 Kayu Klas Lat 2/2 1.50 2 2 Btg 45,000
2.13 Kawat Beton 5.00 3 2 Kg 22,000
2.14 Cerucuk Bambu - 40 40 Btg 22,000
2.15 Pipa PVC Ø 2" 1.45 8 8 Btg 46,000
1,266.37 Sub Total 2)
3 PERALATAN
3.1 Gerobak Sorong 2 2 Bh 500,000
3.2 Meter Uk 100 M 1 1 Bh 90,000
3.3 Meter Uk 5 M 2 2 Bh 30,000
3.4 Benang 4 4 Bh 10,000
3.5 Palu 2 2 Bh 50,000
3.6 Cangkul 3 3 Bh 75,000
3.7 Raskam Plastik 4 4 Bh 11,000
3.8 Sekrup 2 2 Bh 75,000
Sub Total 3)
4 UPAH
4.1 Pekerja 256.00 256 256 OH 80,000
4.2 Tukang 124.00 124 124 OH 100,000
4.3 Kepala Tukang 40.00 39 39 OH 120,000
4.4 Mandor - - OH 100,000
Sub Total 4)
TOTAL BIAYA
Total Anggaran
Desa………., 12
Dibuat
Desa………
(SOI
BIAYA PEMBUATAN EMBUNG
400,000
400,000
800,000
-
-
#REF!
15,130,000
79,730,000
95,000,000
40,000,000
1,430,000
36,000
20,000
90,000
66,000
880,000
368,000
#REF!
1,000,000
90,000
60,000
40,000
100,000
225,000
44,000
150,000
1,709,000
20,480,000
12,400,000
4,680,000
-
37,560,000
#REF!
#REF!
#REF!
(SOIP)
3771.42857142857
#REF! #REF!
9,240 -
2.1276595745
8510.638297872
48000
10212.76595745
#REF!
4000
#REF!
64
#REF!
#REF! 300,000,000
#REF!
ANALISA PERHITUNGAN TALUD
Kebutuhan
ANALISA Volume Satuan
Bahan Tenaga Kerja
#NAME?
#NAME?
#NAME?
#NAME?
#REF!
5.99
#NAME? 8.88
#NAME? 6.17 -
-
#NAME?
10.8333333333
#REF!
-
Kabupaten Err:520 Jenis Prasarana : Embung Desa
Kecamatan Err:520
TAKE OF SHEET Lokasi : Kp. Babakan Sinar Baru
A. VOLUME PASANGAN
No Dimensi Perhitungan Volume Volume Satuan
Banyaknya = 142.00 bh
6.00 Panjang per buah = 0.35 m' Total Panjang Pipa 8.42
Jumlah = 1 Sisi
B. VOLUME BETON
No Dimensi Perhitungan Volume Volume Satuan
D. VOLUME PEMBESIAN
Diameter (Ф) Berat Besi Jumlah Panjang / Total
No Dimensi Total Besi (Kg)
Besi (Kg/m) Batang Batang Panjang
4 Ф10
3.7
0.20
Ф8 - 20 0.15
4 Ф10
70.00 12 #NAME? 4.00 70.14 280.56 #NAME?
Ф8 - 20 0.15
0.2 8 #NAME? 467.67 0.84 392.84 #NAME?
4 Ф10
70.00 12 #NAME? 4.00 70.14 280.56 #NAME?
Ф8 - 20 0.15
0.2 8 #NAME? 351.00 0.84 294.84 #NAME?
Ø 12 Ø8 Ø 10
URAIAN
Kg Kg
a. Kolom 169.50 127.54
b. Sloof Atas #NAME? #NAME?
c. Sloof Bawah #NAME? #NAME?
e. Tiang Sandaran
Jumlah #NAME? #NAME? -
Dibulatkan
: Embung Desa
: Kp. Babakan Sinar Baru
225
Volume Satuan
m3 212
21.2 180
90
m3 212
21.2
m3
1.355
m3
M3
m2
Batang
Volume Satuan
m3 3.5
m3 3.5
m3
m3 3.5
m3
m3
835.840
83.584
#NAME?
#NAME?
#NAME?
#NAME?
Kabupaten : PEKERJAAN BUKA JALAN Jenis Prasarana : Saluran
Kecamatan : PENGUPASAN TANAH DAN PEMBERSIHAN Take Of Sheet Lokasi : Teungoh
Desa : Teungoh Ukuran : 58
M3
M3
Volume
No. URAIAN VOLUME Dari Satuan Harga Satuan (Rp.)
Total Dana
Desa
1 PEKERJAAN PERSIAPAN
1.1 Papan Proyek ; 1 1 Unit 400,000
1.2 Prasasti 1 1 Unit 400,000
Sub Total 1)
2 BAHAN
89.06
2.1 gunung batu - - - M3 230,000
2.2 Pasir Pasang - - - M3 165,000
2.3 Kerikil Sungai (bersih) - - - M3 170,000
2.4 Semen PC (40 Kg) - - - Zak 70,000
2.5 Besi Ø 12 mm / 10 m 1,000 1,000 Btg 95,000
2.7 Besi Ø 8 mm / 10 m 5.00 1,000 1,000 Btg 40,000
2.9 Papan Bekisting 2.81 3 3 Lbr 65,000
2.10 Paku 5-10 cm - - - Kg 18,000
2.11 Minyak Bekisting - - - Kg 10,000
2.12 Kayu Klas Lat 2/2 - - - Btg 45,000
2.13 Kawat Beton 5.00 3 2 Kg 22,000
2.14 Cerucuk Bambu 40 40 Btg 22,000
2.15 Pipa PVC Ø 2" - - - Btg 46,000
12.81 Sub Total 2)
3 PERALATAN
3.1 Gerobak Sorong 2 2 Bh 500,000
3.2 Meter Uk 100 M 1 1 Bh 90,000
3.3 Meter Uk 5 M 2 2 Bh 30,000
3.4 Benang 4 4 Bh 10,000
3.5 Palu 2 2 Bh 50,000
3.6 Cangkul 3 3 Bh 75,000
3.7 Raskam Plastik 4 4 Bh 11,000
3.8 Sekrup 2 2 Bh 75,000
Sub Total 3)
4 UPAH
4.1 Pekerja 256.00 256 256 OH 80,000
4.2 Tukang 124.00 124 124 OH 100,000
4.3 Kepala Tukang 40.00 39 39 OH 120,000
4.4 Mandor - - OH 100,000
Sub Total 4)
TOTAL BIAYA
Total Anggaran
600,000.00
0% #DIV/0!
400,000
400,000
800,000 9,240 -
-
-
-
- 2.1276595745
-
95,000,000 36170.21276596
40,000,000
195,000
- 48000
-
- 10212.76595745
66,000 0%
880,000 4000
-
136,141,000
1,000,000
90,000
60,000
40,000
100,000
225,000 0%
44,000
150,000
1,709,000 -
20,480,000
12,400,000 7% 11,355 158,974
4,680,000 7%
-
37,560,000 21%
176,210,000 100% 300,000,000
(123,790,000)
332,000
176,542,000
b Panjang 58 Meter
Volume = 58 x 3.25 x 2.5 = 471.25 M3
Total Volume Galian 471 M3
Produktivitas Alat (TP) = 60.70 M3/Jam
45
PERHITUNGAN JALAN TASIRTU
45
45