Gilimanuk, 1 mei 2014

Asumsi Perhitungan Cor Ready Mix K 300, Volume 500 m3 dan waktu 1 bulan

Tanpa Perhitungan sewa eksa ( Masuk kas kantor )

Kebutuhan Total
Uraian Satuan Harga Satuan Jumlah Harga
1 m3, K 300 volume beton
semen zak 51,000.00 9 459,000.00 500
Pasir m3 200,000.00 0.35 70,000.00 500
Koral m3 250,000.00 0.55 137,500.00 500
air liter 50.00 500 25,000.00 500
sewa eksavator
solar eksavator Liter 13,500.00 3 40,500.00 500
truk ready mix bulan 40,000,000.00 1 40,000,000.00 1
Mobilisasi ready mix ls 10,000,000.00 1 10,000,000.00 1
solar ready mix Liter 13,500.00 5 67,500.00 500
sewa lahan tahun 15,000,000.00 1 15,000,000.00 1
Upah angkut semen zak 1,000.00 9 9,000.00 500
Operator, sopir dan teknisi ready mix bulan 15,000,000.00 1 15,000,000.00 1
Biaya Tes jmf tes kubus dll ls 5,000,000.00 1 5,000,000.00 1
Jumlah Harga
Harga per m3 ( campur sendiri )
Harga RAP gilimanuk ( praja )
Harga beton k300 ( Cahaya Bali beton )
Jumlah Total

229,500,000.00
35,000,000.00
68,750,000.00
12,500,000.00

20,250,000.00
40,000,000.00
10,000,000.00
33,750,000.00
15,000,000.00
4,500,000.00
15,000,000.00
5,000,000.00
489,250,000.00
978,500.00
1,500,000.00
1,600,000.00
Gilimanuk, 1 mei 2014 Revisi Pak Pri 8 mei 2014

Asumsi Perhitungan Cor Ready Mix K 300, Volume 500 m3 dan waktu 1 bulan

Kebutuhan Total
Uraian Satuan Harga Satuan Jumlah Harga
1 m3, K 300 volume beton
semen zak 51,000.00 9 459,000.00 500
Pasir m3 200,000.00 0.35 70,000.00 500
Koral m3 250,000.00 0.55 137,500.00 500
air liter 50.00 500 2,000,000.00 1
sewa eksavator bulan
solar eksavator Liter 13,500.00 0.6 8,100.00 500
truk ready mix bulan 40,000,000.00 1 40,000,000.00 1
Mobilisasi ready mix ls 10,000,000.00 1 5,000,000.00 1
solar ready mix Liter 13,500.00 1 13,500.00 500
sewa lahan tahun 15,000,000.00 1 15,000,000.00 1
Upah angkut semen zak 1,000.00 9 9,000.00 500
Operator, sopir dan teknisi ready mix bulan 15,000,000.00 1 15,000,000.00 1
Biaya Tes jmf tes kubus dll ls 5,000,000.00 1 5,000,000.00
Jumlah Harga
Harga per m3 ( campur sendiri )
Harga RAP gilimanuk ( praja )
Harga beton k300 ( Cahaya Bali beton )
Jumlah Total

229,500,000.00
35,000,000.00
68,750,000.00
2,000,000.00
-
4,050,000.00
40,000,000.00
5,000,000.00
6,750,000.00
15,000,000.00
4,500,000.00
15,000,000.00
-
425,550,000.00
851,100.00
1,500,000.00
1,600,000.00
Asumsi Perhitungan Cor Ready Mix K 300, Volume 500 m3 dan waktu 1 bulan REVISI 2 19-May

Kebutuhan Total
Uraian Satuan Harga Satuan Jumlah Harga
1 m3, K 300 volume beton
semen zak 51,000.00 9 459,000.00 500
Pasir m3 200,000.00 0.35 70,000.00 500
Koral m3 250,000.00 0.55 137,500.00 500
air liter 2,000,000.00 1 2,000,000.00 1
sewa eksavator bulan 48,000,000.00
solar eksavator Liter 13,500.00 2 27,000.00 500
truk ready mix bulan 40,000,000.00 1 40,000,000.00 1
Mobilisasi ready mix ls 10,000,000.00 1 5,000,000.00 1
solar ready mix Liter 13,500.00 2 27,000.00 500
sewa lahan tahun 25,000,000.00 1 25,000,000.00 1
Upah angkut semen zak 1,000.00 9 9,000.00 500
Operator, sopir dan teknisi ready mix bulan 15,000,000.00 1 15,000,000.00 1
Biaya Tes jmf tes kubus dll ls 5,000,000.00 1 5,000,000.00
Jumlah Harga
Harga per m3 ( campur sendiri )
Harga RAP gilimanuk ( praja )
Harga beton k300 ( Cahaya Bali beton )
Jumlah Total

229,500,000.00
35,000,000.00
68,750,000.00
2,000,000.00
-
13,500,000.00
40,000,000.00
5,000,000.00
13,500,000.00
25,000,000.00
4,500,000.00
15,000,000.00
-
451,750,000.00
903,500.00
1,500,000.00
1,600,000.00