ANGGARAN BIAYA PENGERJAAN GAPURA BAMBU

URAIAN PENGADAAN DAN JASA

NO Vol Sat
PEKERJAAN MATERIAL (Rp) JASA (Rp) JUMLAH (RP)
1 2 3 4 5 6 7

I Pengadaan Bahan dan Alat Kerja

1 Bambu Ls 1.00 1,300,000.00 1,300,000.00
2 Tali Serat M 200.00 2,250.00 450,000.00
3 Cat Dasar KLNG 1.00 70,000.00 70,000.00
4 Cat Warna KLNG 3.00 70,000.00 210,000.00
5 Cat Kayu KLNG 1.00 75,000.00 75,000.00
6 Kuas Cat BH 5.00 20,000.00 100,000.00
7 Thinner KLNG 1.00 150,000.00 150,000.00
8 Dempul KLNG 1.00 70,000.00 70,000.00
9 Cetak Logo dan Tulisan Timbul Ls 1.00 2,050,000.00 2,050,000.00
10 Pengecoran Pondasi Ls 1.00 1,400,000.00 1,400,000.00
11 Papan LBR 5.00 20,000.00 100,000.00
12 Reng 5 x 7 BTG 5.00 30,000.00 150,000.00
13 Pen sambungan BTG 300.00 2,500.00 750,000.00
14 Amplas Kayu Lbr 5.00 16,000.00 80,000.00
15 Mata Gerinda, Bor, Jigsaw Ls 1.00 350,000.00 350,000.00
16 Baja Ringan C75 BTG 11.00 100,000.00 1,100,000.00
17 Sekrup Baja Ringan KTK 1.00 210,000.00 210,000.00
18 Sekrup GRC KTK 1.00 60,000.00 60,000.00
19 Paku Biasa KG 1.00 20,000.00 20,000.00
20 Lisplang GRC LBR 12.00 47,000.00 564,000.00
21 Besi Plat BTG 5.00 30,000.00 150,000.00
22 Besi Siku BTG 4.00 175,000.00 700,000.00
23 Bendera BH 3.00 100,000.00 300,000.00
24 Sewa Perancah Ls 1.00 1,000,000.00 1,000,000.00
25 Ongkos Angkut Bahan dan Alat Kerja Ls 1.00 1,000,000.00 1,000,000.00
-
II Upah -
1 Pengerjaan Instalasi Gapura Ls 1.00 6,500,000.00 6,500,000.00

TOTAL KESELURUHAN Rp 18,909,000

 ANGGARAN BIAYA PENGERJAAN GAPURA BAMBU

URAIAN PENGADAAN DAN JASA

NO Vol Sat
PEKERJAAN MATERIAL (Rp) JASA (Rp)

1 2 3 4 5 6

I Pengadaan Bahan dan Alat Kerja

1 Bambu Ls 1.00 1,300,000.00
2 Tali Serat M 200.00 2,250.00
3 Cat Dasar KLNG 1.00 70,000.00
4 Cat Warna KLNG 3.00 70,000.00
5 Cat Kayu KLNG 1.00 75,000.00
6 Kuas Cat BH 5.00 20,000.00
7 Thinner KLNG 1.00 150,000.00
8 Dempul KLNG 1.00 70,000.00
9 Cetak Logo dan Tulisan Timbul Ls 1.00 2,050,000.00
10 Pengecoran Pondasi Ls 1.00 1,400,000.00
11 Papan LBR 5.00 20,000.00
12 Reng 5 x 7 BTG 5.00 30,000.00
13 Pen sambungan BTG 300.00 2,500.00
14 Amplas Kayu Lbr 5.00 16,000.00
15 Baja Ringan C75 BTG 11.00 100,000.00
16 Sekrup Baja Ringan KTK 1.00 210,000.00
17 Sekrup GRC KTK 1.00 60,000.00
18 Paku Biasa KG 1.00 20,000.00
19 Lisplang GRC LBR 12.00 47,000.00
20 Besi Plat BTG 5.00 30,000.00
21 Besi Siku BTG 4.00 175,000.00
22 Bendera BH 3.00 100,000.00
23 Sewa Perancah Ls 1.00 1,500,000.00
24 Ongkos Angkut Bahan dan Alat Kerja Ls 1.00 -

II Upah
1 Pengerjaan Instalasi Gapura Ls 1.00 6,500,000.00

TOTAL KESELURUHAN
BU

AN DAN JASA

JUMLAH (RP)

1,300,000.00
450,000.00
70,000.00
210,000.00
75,000.00
100,000.00
150,000.00
70,000.00
2,050,000.00
1,400,000.00
100,000.00
150,000.00
750,000.00
80,000.00
1,100,000.00
210,000.00
60,000.00
20,000.00
564,000.00
150,000.00
700,000.00
300,000.00
1,500,000.00
-

-
-
6,500,000.00

Rp 18,059,000
 ANGGARAN BIAYA PENGERJAAN GAPURA BAMBU

URAIAN PENGADAAN DAN JASA

NO Vol Sat
PEKERJAAN MATERIAL (Rp) JASA (Rp) JUMLAH (RP)

1 2 3 4 5 6 7

I Pengadaan Bahan dan Alat Kerja

1 Bambu Ls 1.00 1,300,000.00 1,300,000.00
2 Tali Serat M 200.00 2,250.00 450,000.00
3 Cat Dasar KLNG 1.00 70,000.00 70,000.00
4 Cat Warna KLNG 3.00 70,000.00 210,000.00
5 Cat Kayu KLNG 1.00 75,000.00 75,000.00
6 Kuas Cat BH 5.00 20,000.00 100,000.00
7 Thinner KLNG 2.00 150,000.00 300,000.00
8 Dempul KLNG 1.00 70,000.00 70,000.00
9 Cetak Logo dan Tulisan Timbul Ls 1.00 2,050,000.00 2,050,000.00
10 Pengecoran Pondasi Ls 1.00 1,400,000.00 1,400,000.00
11 Papan LBR 5.00 20,000.00 100,000.00
12 Reng 5 x 7 BTG 5.00 30,000.00 150,000.00
13 Pen sambungan BTG 300.00 2,500.00 750,000.00
14 Amplas Kayu Lbr 5.00 16,000.00 80,000.00
15 Baja Ringan C75 BTG 11.00 100,000.00 1,100,000.00
16 Sekrup Baja Ringan KTK 1.00 210,000.00 210,000.00
17 Sekrup GRC KTK 1.00 60,000.00 60,000.00
18 Paku Biasa KG 1.00 20,000.00 20,000.00
19 Lisplang GRC LBR 12.00 47,000.00 564,000.00
20 Besi Plat BTG 5.00 30,000.00 150,000.00
21 Besi Siku BTG 4.00 175,000.00 700,000.00
22 Bendera BH 3.00 100,000.00 300,000.00
23 Sewa Perancah Ls 1.00 1,500,000.00 1,500,000.00
24 Pembelian Bahan Instalasi Listrik Ls 1.00 1,554,000.00 - 1,554,000.00
25 Coating / Vernis KLNG 2.00 70,000 140,000.00
-
II Upah -
1 Pengerjaan Instalasi Gapura Ls 1.00 7,500,000.00 7,500,000.00
2 Pengerjaan Instalasi Listrik Ls 1.00 750,000.00 750,000.00

TOTAL KESELURUHAN Rp 21,653,000