HASIL PERHITUNGAN SENDIRI ( HPS )

REKAPITULASI

KEGIATAN : MAGANG DAN PELATIHAN MEUBEL, GULA MERAH, BATU MERAH

PEKERJAAN : PENGADAAN MESIN PERALATAN MEUBEL KAYU, BATU MERAH, GULA MERAH, DAN MAGANG
LOKASI : MORAID, MAYAMUK, SALAWATI, DAN SLEMAN KABUPATEN SORONG

NO URAIAN VOLUME SATUAN HARGA SATUAN JUMLAH HARGA

1. MEUBEL KAYU 15.00 paket Rp 17,000,000.00 Rp 255,000,000.00

2. BATU MERAH 15.00 paket Rp 5,200,000.00 Rp 78,000,000.00

3. GULA MERAH 15.00 paket Rp 5,700,000.00 Rp 85,500,000.00

4. MAGANG 14.00 paket Rp 4,800,000.00 Rp 67,200,000.00

TOTAL HARGA 485,700,000.00

Terbilang :
EMPAT RATUS DELAPAN PULUH LIMA JUTA TUJUH RATUS RIBU RUPIAH
 RENCANA ANGGARAN BIAYA ( RAB )
HASIL PERHITUNGAN SENDIRI ( HPS )

KEGIATAN : MAGANG DAN PELATIHAN MEUBEL, GULA MERAH, BATU MERAH

PEKERJAAN : PENGADAAN MESIN PERALATAN MEUBEL KAYU, BATU MERAH, GULA MERAH, DAN MAGANG
LOKASI : MORAID, MAYAMUK, SALAWATI, DAN SLEMAN KABUPATEN SORONG

HARGA DASAR PROFIT&HARGA HARGA AWAL PPN 10% HPS

NO URAIAN
( Rp. ) ( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )

1. MEUBEL KAYU
a. Genset 4 Kw 6,400,000.00 960,000.00 7,360,000.00 736,000.00 8,096,000.00
b. Kompresor 1 HP 2,400,000.00 360,000.00 2,760,000.00 276,000.00 3,036,000.00
c. Skap 580 Watt 1,100,000.00 165,000.00 1,265,000.00 126,500.00 1,391,500.00
d. Sirce 800 Watt 1,400,000.00 210,000.00 1,610,000.00 161,000.00 1,771,000.00
e. Boor Wiit. 811 900,000.00 135,000.00 1,035,000.00 103,500.00 1,138,500.00
f. Gurinda 700,000.00 105,000.00 805,000.00 80,500.00 885,500.00
g. Spray Gank 539,000.00 80,850.00 619,850.00 61,985.00 681,835.00
JUMLAH HARGA ( angka pembulatan) 17,000,000.00
2. BATU MERAH
a. Alat Cetak 2,511,000.00 376,650.00 2,887,650.00 288,765.00 3,176,415.00
b. Gerobak Dorong 1,000,000.00 150,000.00 1,150,000.00 115,000.00 1,265,000.00
c. Pacul 300,000.00 45,000.00 345,000.00 34,500.00 379,500.00
d. Sekop 300,000.00 45,000.00 345,000.00 34,500.00 379,500.00
JUMLAH HARGA ( angka pembulatan) 5,200,000.00
3. GULA MERAH
a. Wajan (dia. 1 meter) 1,700,000.00 255,000.00 1,955,000.00 195,500.00 2,150,500.00
b. Jerigen 20 Liter 556,000.00 83,400.00 639,400.00 63,940.00 703,340.00
c. Jerigen 5 Liter 200,000.00 30,000.00 230,000.00 23,000.00 253,000.00
d. Sabit 650,000.00 97,500.00 747,500.00 74,750.00 822,250.00
e. Cetakan 1,400,000.00 210,000.00 1,610,000.00 161,000.00 1,771,000.00
JUMLAH HARGA ( angka pembulatan) 5,700,000.00
5. MAGANG
a. Magang Bambu
a.1 Pisau Raut 300,000.00 45,000.00 345,000.00 34,500.00 379,500.00
a.2 Tang 247,000.00 37,050.00 284,050.00 28,405.00 312,455.00
a.3 Gergaji 500,000.00 75,000.00 575,000.00 57,500.00 632,500.00
a.4 Parang 250,000.00 37,500.00 287,500.00 28,750.00 316,250.00
a.5 Boor 320,000.00 48,000.00 368,000.00 36,800.00 404,800.00
a.6 Meteran 150,000.00 22,500.00 172,500.00 17,250.00 189,750.00
a.7 Gunting 100,000.00 15,000.00 115,000.00 11,500.00 126,500.00
b. Magang Kelapa
b.1 Gergaji 500,000.00 75,000.00 575,000.00 57,500.00 632,500.00
b.2 Bor duduk 320,000.00 48,000.00 368,000.00 36,800.00 404,800.00
b.3 Pisau 300,000.00 45,000.00 345,000.00 34,500.00 379,500.00
b.4 Gurinda 810,000.00 121,500.00 931,500.00 93,150.00 1,024,650.00
JUMLAH HARGA ( angka pembulatan) 4,800,000.00