org
org
ls
0.4
0.4
1
7,200.00
10,000.00
25,000.00
42,200.00
4,220.00
46,420.00
46,400.00
15,000.00
33,560.00
4,000.00
17,000.00
25,000.00
Jumlah
Keuntungan
Total
Dibulatkan
15,000.00
1,678.00
280.00
255.00
125.00
17,338.00
1,733.80
19,071.80
19,000.00
13,321.35
20,937.50
2,716.88
4,000.00
Jumlah
Keuntungan
Total
Dibulatkan
3,996.41
6,281.25
6,792.20
4,800.00
21,869.86
2,186.99
24,056.84
24,050.00
36,500.00
17,250.00
26,500.00
Jumlah
Keuntungan
Total
Dibulatkan
43,800.00
2,587.50
265.00
46,652.50
4,665.25
51,317.75
51,310.00
0.1
m2
m3
ls
hari
hari
1
0.05
0.07
0.015
0.005
18,000.00
25,000.00
25,000.00
m3
org
org
1.2000
0.1500
0.0100
Pekerjaan membongkar
1 M3 MEMBONGKAR DINDING BATA
(Jika Bongkaran dipakai lagi)
Pekerja setengah terampil
Mandor
TOTAL
Keuntungan Max
TOTAL HARGA
1 M3 Pekerjaan membongkar Aspal
Pekerja setengah terampil
Tk. Aspal setengah terampil
Kepala Tk. Aspal
Mandor
TOTAL
Keuntungan Max
TOTAL HARGA
Dibulatkan
org
org
2.000
0.090
16,500.00
25,000.00
33,000.00
2,250.00
35,250.00
3,525.00
38,775.00
org
org
org
org
4.0000
6.0000
0.6000
0.2000
16,500.00
22,000.00
25,250.00
26,500.00
66,000.00
132,000.00
15,150.00
5,300.00
218,450.00
21,845.00
240,295.00
240,290.00
0.246
0.01
1
hari
hari
ls
18,000.00
25,000.00
419.00
4,428.00
250.00
419.00
5,097.00
509.70
5,606.70
5,600.00
1.2
0.013
0.258
1
m3
Hari
Hari
ls
36,500.00
25,000.00
18,000.00
300.00
43,800.00
325.00
4,644.00
300.00
5,269.00
526.90
5,795.90
5,800.00
0.192
0.0192
1.000
18,000.00
25,000.00
500.00
3,456.00
480.00
500.00
4,436.00
443.60
4,879.60
4,900.00
JUMLAH
org
org
ls
0.1
Pekerjaan Beton
3.956
0.55
0.93
1.102
0.184
0.018
0.055
1
zak
m3
m3
hari
hari
hari
hari
ls
23,500.00
70,000.00
60,000.00
18,000.00
20,000.00
22,500.00
25,000.00
6,000.00
92,966.00
38,500.00
55,800.00
19,836.00
3,680.00
405.00
1,375.00
6,000.00
218,562.00
21,856.20
240,418.20
240,400.00
1
0.017
0.167
m3
hari
hari
419.00
25,000.00
18,000.00
419.00
425.00
3,006.00
3,850.00
385.00
4,235.00
4,200.00
1.2
3.808
0.468
0.04
0.007
0.067
0.804
1
m3
zak
m3
hari
hari
hari
hari
ls
65,000.00
23,500.00
50,000.00
25,000.00
22,500.00
20,000.00
18,000.00
300.00
78,000.00
89,488.00
23,400.00
1,000.00
157.50
1,340.00
14,472.00
300.00
208,157.50
20,815.75
228,973.25
229,000.00
JUMLAH
1.2
0.067
0.667
1
m3
hari
hari
ls
50,000.00
25,000.00
18,000.00
180.00
60,000.00
1,675.00
12,006.00
180.00
73,861.00
7,386.10
81,247.10
81,200.00
1.124
3.956
0.55
0.055
0.018
0.184
1.102
1
0.06
1.034
1
m3
zak
m3
hari
hari
hari
hari
jam
jam
jam
ls
33,560.00
23,500.00
70,000.00
25,000.00
22,500.00
20,000.00
18,000.00
35,000.00
75,000.00
14,982.00
2,397.00
37,721.44
92,966.00
38,500.00
1,375.00
405.00
3,680.00
19,836.00
35,000.00
4,500.00
15,491.39
2,397.00
251,871.83
25,187.18
277,059.01
277,000.00
JUMLAH
Pekerjaan Pengecatan
1 M2 PENGECATAN BETON ICI EKSTERIOR
Cat tembok ICI
Alkali ICI sebelum pengecatan
Rol Cat
Ampelas
Pekerja setengah terampil
Tukang Cat setengah terampil
Kepala Tukang Cat
Mandor
Steger Werk
TOTAL
Keuntungan Max
TOTAL HARGA
dibulatkan
1 M2 PENGECATAN BESI (3x)
Meni Besi
Cat besi merk seiv
Amplas besi
Minyak cat thiner B
Kwas 3"
Pekerja terampil
Tk. Cat terampil
Kepala Tk. Cat
Mandor
TOTAL
Keuntungan Max
TOTAL HARGA
di bulatkan
lt
lt
bh
lbr
org
org
org
org
lot
0.2500
0.1250
0.0100
0.5000
0.1600
0.2800
0.0300
0.0100
0.0250
47,100.00
25,700.00
15,000.00
2,300.00
18,000.00
22,000.00
25,250.00
26,500.00
26,350.00
11,775.00
3,212.50
150.00
1,150.00
2,880.00
6,160.00
757.50
265.00
658.75
27,008.75
2,700.88
29,709.63
29,700.00
kg
kg
lbr
ltr
bh
org
org
org
org
0.1670
0.2000
0.4000
0.1500
0.0500
0.2000
0.3000
0.0300
0.0100
6,900.00
21,000.00
2,300.00
11,500.00
6,000.00
19,500.00
23,500.00
25,250.00
26,500.00
1,152.30
4,200.00
920.00
1,725.00
300.00
3,900.00
7,050.00
757.50
265.00
20,269.80
2,026.98
22,296.78
22,290.00
Pekerjaan Atap
1 m2 Pek. Pemasangan metal sheet
metal sheet lebar 700 mm
upah
Jumlah
Keuntungan Max
Jumlah
m2
ls
Pek. Baja
1 kg pek. Konstruksi pipa baja diameter 6''
pipa baja diameter 6''
pekerja terampil
Tukang besi profil terampil
Kepala tukang besi profil
Mandor
Peralatan (Oksigen, solar, elpiji, kawat las, dll)
Jumlah
Keuntungan Max
Jumlah
bh
zak
m3
org
org
org
org
1.00
1.00
32,738.10
6,547.62
32,738.10
6,547.62
39,285.71
3,928.57
43,214.29
43,200.00
70.000
0.525
0.054
0.429
0.214
0.021
0.011
135.00
23,500.00
50,000.00
16,500.00
20,000.00
22,500.00
25,000.00
9,450.00
12,337.50
2,700.00
7,078.50
4,280.00
472.50
275.00
36,593.50
3,659.35
40,252.85
40,200.00
23,500.00
50,000.00
16,500.00
20,000.00
22,500.00
25,000.00
3,760.00
950.00
4,719.00
4,280.00
472.50
500.00
14,681.50
1,468.15
16,149.65
16,150.00
0.1600
0.0190
0.2860
0.2140
0.0210
0.0200
zak
m3
org.
org.
org.
org.
1.0500
0.0600
0.0040
0.0010
0.0002
0.1250
kg
org
org
org
org
lot
6,000.00
21,000.00
23,750.00
26,750.00
25,000.00
6,000.00
6,300.00
1,260.00
95.00
26.75
5.00
750.00
8,436.75
843.68
9,280.43
9,200.00
1.0500
0.0600
0.0040
0.0010
0.0002
0.1250
kg
org
org
org
org
lot
6,000.00
21,000.00
23,750.00
26,750.00
25,000.00
6,000.00
6,300.00
1,260.00
95.00
26.75
5.00
750.00
8,436.75
843.68
9,280.43
9,200.00
4,500.00
675.00
4,500.00
675.00
5,175.00
517.50
bh
ls
1
1
Jumlah
5,692.50
5,700.00
kg
ls
1
1
5,500.00
825.00
5,500.00
825.00
6,325.00
632.50
6,957.50
6,900.00
zak
m3
m3
ls
org
org
org
org
7.896
0.81
0.49
1
3
0.5
0.05
0.01
23,500.00
60,000.00
70,000.00
20,000.00
18,000.00
20,000.00
22,500.00
25,000.00
185,556.00
48,600.00
34,300.00
20,000.00
54,000.00
10,000.00
1,125.00
250.00
353,831.00
kg
kg
Ls
org
org
org
org
1.05
0.01
1
0.025
0.015
0.01
0.005
2,900.00
6,600.00
275.00
20,000.00
22,000.00
24,250.00
25,000.00
3,045.00
66.00
275.00
500.00
330.00
242.50
125.00
4,583.50
lbr
ls
kg
liter
hari
hari
hari
hari
0.36
1
0.2
0.05
0.009
0.045
0.446
0.179
92,600.00
300.00
5,500.00
5,394.00
25,000.00
23,000.00
20,000.00
18,000.00
33,336.00
300.00
1,100.00
269.70
225.00
1,035.00
8,920.00
3,222.00
48,407.70
m3
ls
kg
liter
hari
hari
hari
hari
0.016
1
0.2
0.05
0.009
0.045
0.446
0.179
1,375,000.00
300.00
5,500.00
5,394.00
25,000.00
23,000.00
20,000.00
18,000.00
22,000.00
300.00
1,100.00
269.70
225.00
1,035.00
8,920.00
3,222.00
37,071.70
1 m3 pondasi beton
BETON SITE MIX K-225
BESI BETON U.24
BEKISTING MULTIPLEK 12 MM
JUMLAH
m3
kg
m2
1
1.03
4
353,831.00
4,583.50
48,407.70
353,831.00
4,721.01
193,630.80
552,182.81
m3
kg
m2
1
1.03
5.00
353,831.00
4,583.50
37,071.70
353,831.00
4,721.01
185,358.50
1 m3 kolom beton 40 cm x 40 cm
BETON SITE MIX K-225
BESI BETON U.24
BEKISTING MULTIPLEK PAPAN
JUMLAH
543,910.51
zak
m3
m3
ls
org
org
org
org
6.800
0.830
0.540
1.000
3.000
0.500
0.050
0.010
23,500.00
60,000.00
70,000.00
20,000.00
18,000.00
20,000.00
22,500.00
25,000.00
159,800.00
49,800.00
37,800.00
20,000.00
54,000.00
10,000.00
1,125.00
250.00
332,775.00
m3
kg
m2
1
1.03
6.6666667
332,775.00
4,583.50
37,071.70
332,775.00
4,721.01
247,144.67
584,640.67
m3
kg
m2
m2
1
1.03
6.6666667
1.6666667
332,775.00
4,583.50
37,071.70
125,000.00
332,775.00
4,721.01
247,144.67
208,333.33
584,640.67