Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Rp5,496,051,000.00 Rp4,656,587,000.00
Rp4,190,928,300.00
Divisi 1. Umum
Mobilisasi
Manajemen dan Keselamatan Lalu Lintas
Sondir termasuk laporan
Divisi 2. Drainase
Beton K-250
Pipa Berlubang Banyak
Divis 7. Struktur
Beton mutu sedang K-300
Beton Mutu rendah K-125
Tulangan
Pengadaan Pancang
Pemasangan Pancang
Pembongkaran Pasangan Batu
Pembongkaran Beton
Ls
Ls
m'
1.00
1.00
24.00
25,000,000.00
10,000,000.00
25,000,000.00
10,000,000.00
4,000,000.00
m3
m'
96.00
245.00
1,300,000.00
20,000.00
124,800,000.00
4,900,000.00
m3
m3
m3
m2
4,560.14
924.31
2,135.04
2,909.00
58,000.00
57,500.00
80,000.00
25,000.00
m3
m3
kg
m'
m'
Ls
m3
587.00
38.00
64,570.00
1,632.00
1,632.00
1.00
20.00
1,250,000.00
1,100,000.00
7,000.00
240,000.00
45,000.00
m2
Bh
m'
m2
1,500.00
25.00
150.00
180.00
200,000.00
250,000.00
750,000.00
Biaya Pekerjaan
Setoran
PPn + PPh
Profit
Tukang
Profit Belum Gaji Karyawan
150,000,000.00
72,725,000.00
733,750,000.00
41,800,000.00
451,990,000.00
391,680,000.00
73,440,000.00
0.00
0.00
50,000,000.00
5,000,000.00
37,500,000.00
135,000,000.00
2,311,585,000.00
942,958,867.50
465,658,700.00
3,720,202,567.50
936,384,432.50
300,000,000.00
636,384,432.50
Gaji Karyawan
Keuntungan Bersih
150,000,000.00
PERHITUNGAN DI
RAB
HARGA REAL
39,000,000.00
77,100,000.00
129,700,000.00
173,497,160.53
222,725,000.00
604,264,831.56
1,692,660,000.00
227,500,000.00
2,311,585,000.00
7%
3,212,880,440.75
165,519,200.69
4,233,261,633.53
1,921,676,633.53
761,987,094.04
450,000,000.00
211,663,081.68
498,026,457.82
709,689,539.49
Keuntungan Kotor
Setoran
Upah Tukang + Gaji
Tetahan 5% Pemeliharaan
Keuntungan Bersih
Keuntungan Bersih Setlah
Pemeliharaan
10%
709,689,539.49