RINCIAN UPAH DAN BAHAN

PEMBANGUNAN PLAT DEUKER DAN PENGERASAN JALAN

ORONG SELONG, DESA DETE, KECAMATAN LAPE
TAHUN ANGGARAN 2019

PPh 22 (1,5%),
NO URAIAN SAT VOLUME HARGA SATUANMOBILISASI
JUMLAH HARGA PPN 10 % JUMLAH TOTAL
pph 21 (5%)
1 PEKERJA 75.1 60,000 4,505,580 225,279 4,730,859
2 Mandor 2.9 115,100 338,031 16,902 354,933
3 Tukang Batu 11.2 102,500 1,151,203 57,560 1,208,763
4 Tukang Kayu 0.98 102,500 99,938 4,997 104,934
5 Tukang Besi 0.8 102,500 80,719 4,036 84,755
6 PASIR PASANG 6.0 116,700 695,999 63,273 9,491 768,762
7 sirtu 202.7 90,000 18,246,060 - 273,691 18,519,751
8 PASIR BETON 0.4 95,000 38,475 3,498 525 42,497
9 SEMEN 1,848.4 1,400 2,587,746 235,250 35,287 2,858,283
10 BATU BELAH 12.6 100,000 1,260,000 114,545 17,182 1,391,727
11 Kayu Klas III 0.2 5,350,000 1,284,000 116,727 17,509 1,418,236
12 Paku 5 cm - 12 cm 2.4 15,000 36,000 3,273 491 39,764
13 Besi beton polos 117.8 12,500 1,471,875 133,807 20,071 1,625,753
14 Kawat Beton 1.7 18,000 30,375 2,761 414 33,551
15 Koral (maksimum 30 mm) 0.6 265,000 160,988 14,635 2,195 177,818
16 Kayu Klas II balok 0.1 3,675,000 330,750 30,068 4,510 365,328
17 Plywood 9 mm 2.1 115,000 241,500 21,955 3,293 266,748
18 Dolken Kayu (8/10) panjang 4 m' 24.0 24,300 583,200 53,018 7,953 644,171
19 PAPAN NAMA PROYEK 1 150,000 150,000 13,636 163,636
Pengukuran dan Pemasangan
20 Bowplank 1 100,000.00 100,000 100,000.00
21 Air Kerja 1 100,000.00 100,000 100,000.00
JUMLAH 33,492,438 806,446 701,386 35,000,270
TOTAL 35,000,270
DIBULATKAN 35,000,000