Download - Revisi Paving Ok '16.xls
-
7/25/2019 Revisi Paving Ok '16.xls
1/16
I. II. III.
110.5 110.5
2 2 2
-
7/25/2019 Revisi Paving Ok '16.xls
2/16
64
-
7/25/2019 Revisi Paving Ok '16.xls
3/16
Kabupaten : Trenggalek
Take Of Sheet
Jenis Prasarana : Jalan Paing
Ke!a"atan : P#galan $#lu"e : 2 % 2&5 "'
(esa : )getal Tahun : 2016
*#kasi : +T. 12, 1&, 20
0.15
0.4
0.0-
1.
2.00
P % * % T
Pan/ang Jalan : 2&5.00 kuran Paing : 0.21 % 0.11 % 0.06
*ebar Jalan : 2.00
Tebal Sirtu : 0.15 0.021
Tebal Pasir a3ah : 0.10 4.2-
*ebar Paing : 1.0 kuran Kanstin : 0.15 % 0.4
P. bahu /alan kanan : 2&5.00 !#r bet#n
lebar bahu /ln : 0.50
tebal bahu /ln : 0.0
P. bahu /alan kiri : 2&5.00 0.14
lebar bahu /ln : 0.50
tebal bahu /ln : 0.0 kuran T#pi skup 7 0.06
St#per : 0.
*uas 1 bh uskup :
8 0. % 0.06 8 0.02
8 0.5 % 0. % 0.14 8 0.02
8 0.04 "2
$#lu"e Peker/aan : P % * % T
1. $#l. rugan Sirtu 8 2&5.00 % 1. % 0.15
8 2.0 "
2. $#l. rugan Pasir ba3ah 8 2&5.00 % 1. % 0.10
8 4&.50 "
. $#lu"e St#per 8 2&5.0 % 2.00 9 2 % 6
Kanstin
Stoper
Paving
Lebar Jalan :
Lebar Paving : Galian Kanstin :
Pasir urug
Sirtu
-
7/25/2019 Revisi Paving Ok '16.xls
4/16
8 5&2.0 "'
8 1,-20.6 bi/i
8 .0 "2 8 luas pengurang #lu"e paing
4. $#lu"e Paing 8 2&5.0 % 1.0 8 4&4.50 "2
8 4&4.5 .0
8 40.5 "2
5. $#lu"e ;alian Kanstin 8 5&2.00 % 0.15 % 0.0-
8 .&6 "
6. $#lu"e bekisting 8 5&2.00 % 0.1
8 1&0.42 "2
. $#lu"e Kanstin bet#n !#r 8 5&2.00 % 0.15 % 0.40
8 4.-2 "
-
7/25/2019 Revisi Paving Ok '16.xls
5/16
pa st#per
&0 1-
4 5
&0
&0
&0
/"l 6 "2 -4 "2
pesan 5 "2 -6 "2 2,112
sisa & "2 2 "2
44 bh 44 bh
0-
-
7/25/2019 Revisi Paving Ok '16.xls
6/16
-
7/25/2019 Revisi Paving Ok '16.xls
7/16
ANALISA HARGA SATUAN
Kabupaten : Trenggalek *#kasi : +T. 12, 1&, 20
Ke!a"atan : P#galan Prasarana : Jalan Paing
(esa : )getal kuran : 2 % 2&5 "'
)#. +e"buat Kanstin et#n !#r K 225 4.-2 "
Pasir bet#n 0.6500 22.0 "
atu pe!ah 1 2 !" pe!ah "esin 0.6500 22.0 "
Se"en p! 40 kg7?ak -.000 &.2 ?ak
-
7/25/2019 Revisi Paving Ok '16.xls
8/16
Kepala tukang 0.0250 0.& #h
Tukang 0.2500 &. #h
Peker/a 1.6500 5.62 #h
BUTUHAN BAHAN & TENAGA
Uraian Volume Volume Ok Sat.
1 @+ABC 1,640.00 1,640.00 bh
2 @+ABC 1,-40.00 1,-40.00 bh
@+ABC 22.0 2.00 "
4 @+ABC 6&.- 6&.00 "
5 Sirtu &.24 &.00 "
6 @+ABC 22.0 2.00 "
Se"en p! 40 kg7?ak &.2 -.00 ?ak
& @+ABC 54.1 54.00 kg
- Papan bekisting 4.6 4.&0 "
12 Kepala tukang 1&.& 1-.00 #h
11 Tukang 16.& 16&.00 #h
10 Peker/a .50 .50 #h
-
7/25/2019 Revisi Paving Ok '16.xls
9/16
RENCANA ANGGARAN BIAYA
Kabupaten: Trenggalek Prasarana : Jalan Pavingecama a : oga an o ume : x mesa : ge a o as : $ & &
a un : 2016
U R A I A N Volume Satuan
I. BAHAN
% Paving stone polos K 225 tebal ))) b( 2&%'' *+&',,&'''$''
2 Stoper-Topi .skup K 225 %&/,'$'' b( 0&''' %%&0,'&'''$''
* Pasir beton 2*$'' m* *''&''' 0&/''&'''$''
, Pasir urug 08$'' m* %%5&''' +&82'&'''$''
5 Sirtu urug 8+$'' m* %25&''' %'&8+5&'''$''
0 1atu peca( % 2 cm 3peca( mes 2*$'' m* *,'&''' +&82'&'''$''
+ Semen P4 3,' kg-ak6 **/$'' ak +'&''' 2*&+*'&'''$''
8 Paku 5,$'' kg %,&5'' +8*&'''$''
/ Papan bekisting 3ka7u ta(un6 ,$8' m* *&0'5&''' %+&*',&'''$''Sub Total %6 %2*&/%0&'''$''
II. A L A T
% Palu 2$'' b( *5&''' +'&'''$''
2 1enang 5$'' rol 5&5'' 2+&5''$''
* Timba cor %'$'' b( %2&''' %2'&'''$''
, Slang timbangan %'$'' m 5&5'' 55&'''$''
5 eteran %$'' b( 2%&''' 2%&'''$''
0 Sekop 2$'' b( 55&''' %%'&'''$''
+ Kereta 9orong %$'' b( 5''&''' 5''&'''$''
Sub Total 26 /'*&5''$''
III. U P A H% Pekera ***$5' o( 0'&''' 2'&'%'&'''$''
2 Tukang %08$'' o( +8&''' %*&%',&'''$''
* Kepala Tukang %/$'' o( 8'&''' %&52'&'''$''
Sub Total *6 *,&0*,&'''$''
Jumla( 3% ; 2 ; *6 %5/&,5*&5''$''
S %5/&,5*&5''$''
1ia7a .mum 3maksimal6 0$''> %'&%++&88* /&8+'&8''$''
Jumla( Total %''$''> %0/&*2,&*''$''
Trenggalek& %% '% 2'%0
Disetujui ;
e!ala Desa N"etal Pela#sana e"iatan
S U $ A N I HARIYANT%
No.
-
7/25/2019 Revisi Paving Ok '16.xls
10/16
RENCANA ANGGARAN BIAYA %PERASI%NAL
Propinsi : Ja
-
7/25/2019 Revisi Paving Ok '16.xls
11/16
%' Konsumsi rapat 3snack6 2'$'' kotak 22&5'' ,5'&'''
%% Papan nama kegiatan %$'' b( *''&''' *''&'''
J.LCA /&8+'&8''
+++
Trenggalek& %% '% 2'%0
!isetuui&
Kepala !esa "getal Pelaksana Kegiatan
S U $ A N I HARIYANT%
-
7/25/2019 Revisi Paving Ok '16.xls
12/16
200,000
900,000
6,500
26,000
12,500
-
7/25/2019 Revisi Paving Ok '16.xls
13/16
450,000
(307,083) +++
(2,047.22)
-
7/25/2019 Revisi Paving Ok '16.xls
14/16
Kanstin St#per Paing
0.15
0.4
Pasir rug
*ebar Paing
*ebar Jalan
*ebar Paing
*abar Jalan
JUD
oton!an "elintan! Tanpa skala
Tam#ak Ata$ Tanpa skala
-
7/25/2019 Revisi Paving Ok '16.xls
15/16
TANDA TERIMA
(Untuk Pekerj
Desa : Ngetal Masa kerja :Nopember 2014
Kecamatan : Pogalan
Kabupaten : Trenggalek Lokasi Kegiatan :RT. 20 RW. 07 Dusun Nge
Jenis Kegiatan : Jalan Paving Tanggal Kerja :3 s.d. 20 Nopember 20
No N a m aKategori
Hari Orang Kerja
Menurut Tanggal
Pk Tk KT OT 1 2 3 4 5 6 7 8 9 10 11
1 V 1 1 1 1 1 1 1 1 1 1 1
2 V 1 1 1 1 1 1 1 1 1 1 1
3 V 1 1 1 1 1 1 1 1 1 1 1
4 V 1 1 1 1 1 1 1 1 1 1 1
5 V 1 1 1 1 1 1 1 1 1 1 1
6 V 1 1 1 1 1 1 1 1 1 1 1
7 V 1 1 1 1 1 1 1 1 1 1 1
8 V 1 1 1 1 1 1 1 1 1 1 1
9 V 1 1 1 1 1 1 1 1 1 1 1
10 V 1 1 1 1 1 1 1 1 1 1 1
11 V 1 1 1 1 1 1 1 1 1 1 1
12 V 1 1 1 1 1 1 1 1 1 1 1
13 V 1 1 1 1 1 1 1 1 1 1 1
14 V 1 1 1 1 1 1 1 1 1 1 1
15 V 1 1 1 1 1 1 1 1 1 1 1
16 V 1 1 1 1 1 1 1 1 1 1 117 V 1 1 1 1 1 1 1 1 1 1 1
18 V 1 1 1 1 1 1 1 1 1 1 1
19 V 1 1 1 1 1 1 1
Jumlah
Keterangan : Mengetahui,
Pk :Pekerja Kepala Desa Ngetal
Tk :Tukang
KT :Kepala Tukang
OT :Operator Terlatih
S U M A N I
-
7/25/2019 Revisi Paving Ok '16.xls
16/16
INSENTIF PEKERJA
aan Sistim Harian)
Insentif untuk 1 (satu) hari Pekerja : Rp 60,000
Insentif untuk 1 (satu) hari Tukang: Rp 75,000
al Insentif untuk 1 (satu) hari Kepala Tukang : Rp 80,000
4 Insentif untuk 1 (satu) hari Operator Terlatih: Rp 85,000
Tanda Tangan
12 13 14 Pk Tk KT OT
1 1 1 10 24 1,440,000 1
1 1 1 10 24 1,440,000 2
1 1 1 10 24 1,440,000 3
1 1 1 10 24 1,440,000 4
1 1 1 10 24 1,440,000 5
1 1 1 10 24 1,440,000 6
1 1 1 10 24 1,440,000 7
1 1 1 10 24 1,440,000 8
1 1 1 10 24 1,440,000 9
1 1 1 10 24 1,440,000 10
1 1 1 10 24 1,440,000 11
1 1 1 10 24 1,440,000 12
1 1 1 10 24 1,800,000 13
1 1 1 10 24 1,800,000 14
1 1 1 10 24 1,800,000 15
1 1 1 10 24 1,800,000 161 1 1 10 24 1,800,000 17
1 1 1 10 24 1,800,000 18
1 1 1 6 16 1,280,000 19
288 144 16 - 29,360,000
34,634,000 5,274,000
333.5 168 19 Ngetal, .
Setuju Dibayar,
Koordinator PTPKD Bendahara Pelaksana Kegiatan
IMAM MAHFUD .
Jumlah
(hari kerja) Insentif