HARGA
NO. PERALATAN SATUAN MINIMUM
(Rp)
HARGA
MAKSIMUM KET.
(Rp)
150,000
180,000
125,000
120,000
200,000
250,000
225,000
220,000
7,000,000
100,000
120,000
100,000
175,000
60,000
90,000
35,000
40,000
300,000
70,000
90,000
40,000
40,000
40,000
50,000
30,000
30,000
55,000
55,000
70,000
DAFTAR UPAH PEKERJA
PEKERJAAN : PEMBANGUNAN RUMAH DAN TOKO BERTINGKAT
Lokasi : Jalan Estetika Raya No.1 Tembalang, Semarang
HARGA
NO. URAIAN PEKERJA SATUAN KET.
(Rp)
1 Pekerja Hr 57,000
2 Mandor Hr 78,000
10 T u k a n g c a t Hr 82,000
11 K e p . t k . c a t Hr 82,000
12 T u k a n g p l i t u r Hr 82,000
13 T u k a n g j a l a n Hr 61,000
14 T u k a n g g a l i Hr 64,000
16 T k . l e i d e n g Hr 76,000
17 M a s i n i s Hr 162,000
18 P e m b . M a s i n i s Hr 102,000
19 P e n j a g a a p i Hr 57,000
20 P e n j a g a m a l a m Hr 58,000
21 Sopir Hr 162,000
HARGA
NO. J E N I S B A H A N SAT
(Rp)
I BAHAN DASAR
1 BATU KALI Bulat Utuh m3 167,000
Bulat Belah m3 177,000
Pecah 10/15 m3 198,000
Pecah 5/7 m3 215,000
Pecah 3/5 m3 235,000
2 KERIKIL Timbun m3 122,000
Sawur / Koral m3 235,000
Beton 0,5/1 m3 252,000
Beton ,1/2 m3 280,000
Beton ,2/3 m3 270,000
Biasa m3 127,000
Tras Giling m3 220,000
3 BATU BATA ex lokal bh 520
Balok/pesagen m3 4,500,000
5 LANAN Papan m3 2,100,000
Balok/pesagen m3 2,000,000
6 BENGKIRAI Papan m3 9,800,000
Balok/pesagen m3 9,500,000
7 DOLKEN Sedang 8 x 10 x 400 cm bt 18,000
Kecil 6 x 7 x 400 cm bt 16,000
Besar 10 x 12 x 400 cm bt 29,000
Kayu cetakan m3 1,900,000
Kayu bakar m3 155,000
Bambu bt 10,000
HARGA
NO. J E N I S B A H A N SAT
(Rp)
4 UBIN PORSELIN
Lokal 11 X 11 putih dos 42,500
11 X 11 warna dos 46,000
Lokal 15 X 15 putih dos 47,000
15 X 15 warna dos 49,000
5 MOZAIK PORSELIN
10 X 20 cm m2 49,000
15 X 15 cm m2 50,000
20 X 20 cm m2 50,000
20 X 25 cm m2 53,000
6 Keramik 30 X 30 cm m2 53,000
20 X 20 cm m2 54,000
33 x 33 cm m2 53,000
25 x 25 cm m2 52,000
15 x 20 cm m2 53,000
2,250
HARGA
NO. J E N I S B A H A N SAT
(Rp)
U 10 cm - 100 cm bh 21,000
U 15 cm - 100 cm bh 27,000
U 20 cm - 100 cm bh 35,000
U 30 cm - 100 cm bh 40,000
U 50 cm - 100 cm bh
2 LUBANG ANGIN (ROSTER) PC + PASIR
10 X 20 cm bh 5,700
20 X 20 cm bh 6,500
25 X 25 cm bh 7,000
30 X 30 cm bh 7,500
15 X 25 cm bh 7,500
15 X 30 cm bh 7,700
VI . B A H A N B E S I
1 BESI BETON besi beton polos kg 10,000
besi beton prestress kg 16,500
besi beton ulir kg 12,500
VII . B A H A N P I P A
1 Pipa PVC SII SCJ , S - 12,5 (10 bar)
Pipa PVC DN 20 ( ½" ) AW JIS btg 27,000
Pipa PVC DN 25 ( ¾" ) AW JIS btg 33,000
Pipa PVC DN 32 ( 1" ) AW JIS btg 45,000
Pipa PVC DN 40 ( 1½" ) btg 65,000
Pipa PVC DN 63 ( 2" ) btg 110,000
Pipa PVC DN 90 ( 3" ) btg 200,000
Pipa PVC DN 110 ( 4" ) btg 300,000
Pipa PVC DN 160 ( 6" ) btg 625,000
Pipa PVC DN 200 ( 8" ) btg 1,000,000
Pipa PVC DN 250 ( 10" ) btg 1,400,000
Pipa PVC DN 315 ( 12" ) btg 2,050,000
VIII . B A H A N L A N G I T - L A N G I T
1 AKUSTIK-uk : 30 X 30 lbr 5,600
30 X 60 lbr 13,500
60 X 120 lbr 41,000
HARGA
NO. J E N I S B A H A N SAT
(Rp)
Tripleks
. 120 X 240 X 3 mm lbr 53,000
. 120 X 240 X 4 mm lbr 63,000
. 120 X 240 X 6 mm lbr 76,000
Multipleks
. 120 X 240 X 9 mm lbr 115,000
. 120 X 240 X 12 mm lbr 147,000
. 120 X 240 X 15 mm lbr 192,000
. 120 X 240 X 18 mm lbr 215,000
Formika ukuran pintu lbr 70,000
IX . B A H A N F I N I S H I N G
1 KAYU
Menie kg 28,000
Dempul plamur kg 28,000
Ambril/amplas lbr 3,900
Batu Apung kg 29,000
Cat dasar kg 35,000
. Emco kg 52,000
. Yunior 66 (nippon paint) kg 52,000
- Koas bh 7,600
. Deculux kg 56,000
. Siralax ons 16,000
. Spiritus ltr 12,000
. Plitur jadi ltr 39,000
2 TEMBOK
Kalkarium kg 4,300
Kapur sirih kg 4,300
Plamur kg 21,000
Cat Tembok kg 20,000
Sintex 5 kg 100,000
Danabride 5 kg 102,000
HARGA
NO. J E N I S B A H A N SAT
(Rp)
Catylac 5 kg 110,000
Mowilex 5 kg 280,000
3 BESI -
Menie kg 21,000
Cat mengkilat kg 56,000
Cat kg 37,000
Thinner A ltr 15,000
Minyak cat ltr 14,000
Thinner Super ltr 19,000
Residu (teer/aspal) drum 56,000
Fibre glass (tanki air)
kapasitas 550 liter. bh 880,000
kapasitas 1100 liter. bh 1,655,000
Lem Aica Aibon kg 38,000
HARGA
NO. J E N I S B A H A N SAT
(Rp)
X.BAHAN KACA
1 POLOS 3 mm m2 61,000
5 mm m2 72,000
2 ES KABUR 3 mm m2 72,000
5 mm m2 81,000
3 RAY BAND 3 mm m2 71,000
5 mm m2 82,000
1 KABEL LISTRIK
N YA : . 1 X 1 1/2 mm2 m' 3,100
SPLN LMK 1 X 2 1/2 mm2 m' 3,700
. 1X4 mm2 m' 5,800
1X6 mm2 m' 8,600
NYY :. 2 X 1 1/2 mm2 m' 9,250
PRIMA 2 X 2 1/2 mm2 m' 15,000
. 2X4 mm2 m' 27,000
2X6 mm2 m' 35,500
3 X 1 1/2 mm2 m' 13,200
3 X 2 1/2 mm2 m' 20,000
3X4 mm2 m' 34,500
3X6 mm2 m' 51,000
NYM :. 2 X 1 1/2 mm2 m' 7,000
PRIMA 2 X 2 1/2 mm2 m' 11,000
. 2X4 mm2 m' 21,500
3 X 1 1/2 mm2 m' 12,700
3 X 2 1/2 mm2 m' 19,500
3X4 mm2 m' 31,000
3X6 mm2 m' 44,000
2 SKAKELAR
HARGA
NO. J E N I S B A H A N SAT
(Rp)
12 LAIN - LAIN
Kran Air bh 28,000
Seal tape bh 4,000
Floor drain bh 18,000
XV . POMPA AIR.
1 POMPA AIR TANGAN
Dragon buatan Indonesia bh 295,000
2 POMPA AIR LISTRIK
Sanyo 100 watt bh 995,000
Fuji 250 watt bh 1,455,000
Shimizu . 100 watt bh 490,000
. 90 watt bh 375,000
Dab . 125 watt bh 390,000
. 175 watt bh 430,000
X VI . PAVING BLOCK
1 SQUARE Abu-abu m2 55,000
Merah/hitam m2 63,000
2 HOLLAND Abu-abu m2 58,000
Merah/hitam m2 65,000
3 UNIDECOR Abu-abu m2 50,000
HARGA
NO. J E N I S B A H A N SAT
(Rp)
Merah/hitam m2 63,000
4 UNI Abu-abu m2 63,000
Merah/hitam m2 67,000
5 TRIHEX Abu-abu m2 63,500
Merah/hitam m2 66,000
6 OLYMPIA HEXA Abu-abu m2 58,500
7 HEXAGONAL Abu-abu m2 65,000
Merah/hitam m2 57,500
8 CASTLE Abu-abu m2 64,000
9 TRAPEZ Abu-abu m2 58,000
10 TRAPEZ GRASS BLOCK
Abu-abu m2 62,000
11 STANDARD GRASS BLOCK ABU-ABU BH 8,000
12 BATACO BH 4,000
13 KANSTEEN m' 24,000
HARGA
NO. J E N I S B A H A N SAT
(Rp)
XVII. L A I N - L A I N
1 KREI 25 MM m2 48,000
2 Sliding Pintu J4 bh 210,000
3 Naco per Daun bh 12,500
4 Rolling door Besi m2 320,000
Rolling door Almunium m2 260,000
5 Awning Almunium m2 217,000
6 Kusen Almunium 4" Putih m' 83,000
7 WIDE FLANGE BEAM
150 X 75 X 5 X 7 X 12 btg 1,548,000
8 ASPAL.
Aspal Ex Pertamina isi Net 160 kg drum 1,690,000
12 LAIN-LAIN
Minyak Beton & bekisting ltr 9,700
Pintu Lipat Besi m2 410,000
Sunscreen Allumunim m2 335,000
Allumunium Foil m2 7,700
Soda api kg 12,500
Sabun kg 12,500
Air m3 18,000
Koas Alang-alang ikat 1,700
Solar (Industri) ltr 11,300
Premium (Industri) ltr 10,700
Pelumas ltr 42,500
Vynil 30x30 cm bh 6,400
UNAN
NGKAT
KET
KET
KET
KET
KET
KET
KET
KET
KET
panj : 6 m
panj : 6 m
panj : 6 m
panj : 6 m
panj : 6 m
panj : 4 m
panj : 4 m
KET
KET
panjang 4 m
panjang 4 m
panjang 4 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
KET
KET
KET
KET
KET
KET
KET
KET
KET
KET
KET
Perhitungan Human Resources
Mengambil Minggu ke 11 yang memiliki volume pekerjaan terbanyak dalam pelaksanaan proyek
jumlah Rp 14,565,887
V PEKERJAAN PLESTERAN
1 Pemasangan Plesteran 1 Pc : 3 Pp Tebal 15 mm 27.000 m2 Rp 52,338 Rp 1,413,137
2 Pemasangan Plesteran 1 Pc : 6 Pp Tebal 15 mm 344.000 m2 Rp 48,236 Rp 16,593,128
3 Pemasangan Acian 371.000 m2 Rp 28,457 Rp 10,557,547
jumlah Rp 28,563,811
VI PEKERJAAN KUSEN KAYU
1 Pembuatan & Pemasangan Kosen Pintu & Jendela Kayu klas I 0.291 m3 Rp 26,851,000 Rp 7,814,285
2 Pembuatan & Pemasangan Daun Pintu Panel, Kayu Klas I atau II 16.360 m3 Rp 708,373 Rp 11,588,974
jumlah Rp 19,403,260
VII PEKERJAAN BETON
1 Membuat Lantai Kerja Beton Mutu K(100) 0.450 m3 Rp 866,589 Rp 389,965
2 Membuat Beton Mutu K(250) 13.060 m3 Rp 4,659,540 Rp 60,851,722
3 Membuat Pondasi Beton Bertulang (150 kg Besi + Bekisting) 8.127 m3 Rp 3,769,209 Rp 30,632,836
4 Membuat Sloof Beton Bertulang (200 kg Besi + Bekisting) 4.725 m3 Rp 4,608,610 Rp 21,775,680
5 Membuat Kolom Beton Bertulang (300 kg Besi + Bekisting) 9.805 m3 Rp 8,040,786 Rp 78,839,902
6 Membuat Balok Beton Bertulang (200 kg Besi + Bekisting) 3.695 m3 Rp 6,321,926 Rp 23,359,515
7 Membuat Tangga Beton Bertulang (200 kg Besi + Bekisting) 1.643 m3 Rp 5,815,112 Rp 9,551,321
jumlah Rp 225,400,940
VIII PEKERJAAN LANGIT-LANGIT
1 Langit-langit Gypsum Board & Rangka Allumunium (Concealed) 51.100 m2 Rp 95,994 Rp 4,905,307
2 List Gypsum 113.000 m' Rp 20,485 Rp 2,314,805
jumlah Rp 7,220,112
IX PEKERJAAN SANITASI
1 Memasang Closet Duduk / Mono Blok 2.000 Unit Rp 1,779,874 Rp 3,559,747
2 Memasang Wastafel + Kran 1.000 Unit Rp 666,259 Rp 666,259
3 Pemasangan Floor Drain 2.000 bh Rp 31,053 Rp 62,106
4 Memasang Soap Holder 2.000 bh Rp 75,000 Rp 150,000
5 Memasang Paper Holder 1.000 bh Rp 80,000 Rp 80,000
6 Memasang Shower dan Kran 1.000 bh Rp 200,000 Rp 200,000
7 Memasang Kran Air 2.000 bh Rp 72,655 Rp 145,310
8 Memasang Pompa Air (Sanyo) 1.000 Unit Rp 995,000 Rp 995,000
jumlah Rp 5,858,422
X PEKERJAAN PLUMBING
1 Pemasangan Pipa PVC tipe AW Ø ½" 50.000 m' Rp 44,079 Rp 2,203,942
2 Pemasangan Pipa PVC tipe AW Ø 4" 50.000 m' Rp 44,079 Rp 2,203,942
3 Septictank + peresapan 1.000 Unit Rp 1,200,000 Rp 1,200,000
jumlah Rp 5,607,883
XI PEKERJAAN BESI DAN ALUMUNIUM
1 Memasang Railling Tangga 225.000 m' Rp 29,758 Rp 6,695,494
jumlah Rp 6,695,494
XII PEKERJAAN KUNCI DAN KACA
1 Memasang Kunci Tanam 4.000 bh Rp 176,152 Rp 704,606
2 Memasang Engsel Pintu dan Jendela 44.000 bh Rp 9,000 Rp 396,000
3 Pasang Kait Angin lt1 1.000 bh Rp 30,672 Rp 30,672
4 Pasang Grendel 27.000 bh Rp 3,000 Rp 81,000
5 Pasang Pull Handle 6.000 bh Rp 87,000 Rp 522,000
6 Pasang Handle Biasa 2.000 bh Rp 90,000 Rp 180,000
7 Pasang Kaca tebal 5 mm lt1 32.021 m2 Rp 90,110 Rp 2,885,424
jumlah Rp 4,799,702
XIII PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Pemasangan lantai Ubin Granito Uk. 40 x 40 cm 100.500 m2 Rp 347,075 Rp 34,881,068
2 Pemasangan Lantai Keramik 20 x 20 cm 7.500 m2 Rp 57,815 Rp 433,615
3 Pemasangan Dinding Keramik 20 x 25cm 24.000 m2 Rp 200,654 Rp 4,815,703
4 Pemasangan dinding marmer 20x40 15.050 m2 Rp 350,000 Rp 5,267,500
jumlah Rp 45,397,886
XIV PEKERJAAN PENGECATAN
1 Pelaburan Bidang Kayu dg Politur 16.651 m2 Rp 40,814 Rp 679,602
2 Pengecat Tembok Baru (1lap.Plamir, 1lap Cat Dasar 371.000 m2 Rp 17,286 Rp 6,412,924
3 Pengecatan Plafond 51.100 m2 Rp 17,286 Rp 883,290
jumlah Rp 7,975,815
XV PEKERJAAN INSTALASI LISTRIK
1 Lampu Spiral Kuning ( Teras ) 3.000 bh Rp 34,000 Rp 102,000
2 Lampu LED ( Dipasang Dalam Plafond ) 15.000 bh Rp 98,000 Rp 1,470,000
3 Saklar Tunggal 1.000 bh Rp 10,000 Rp 10,000
4 Saklar Ganda 7.000 bh Rp 16,000 Rp 112,000
5 Stop Kontak 4.000 bh Rp 13,500 Rp 54,000
6 Instalasi Titik Lampu 12.000 bh Rp 13,500 Rp 162,000
7 Kabel NYA 50.000 m1 Rp 3,700 Rp 185,000
jumlah Rp 2,095,000
B. LANTAI 2
XVI PEKERJAAN TANAH
1 Urugan pasir bawah lantai 2 10.883 m3 Rp 191,268 Rp 2,081,570
jumlah Rp 2,081,570
XVII PEKERJAAN DINDING
1 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata 20.250 m2 Rp 52,338 Rp 1,059,853
Camp. 1SP : 3PP
2 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata 260.000 m2 Rp 48,236 Rp 12,541,317
Camp. 1SP : 6PP
jumlah Rp 13,601,170
XVIII PEKERJAAN PLESTERAN
1 Pemasangan Plesteran 1 Pc : 3 Pp Tebal 15 mm 27.000 m2 Rp 48,236 Rp 1,302,368
2 Pemasangan Plesteran 1 Pc : 6 Pp Tebal 15 mm 196.000 m2 Rp 52,338 Rp 10,258,326
3 Pemasangan Acian 409.000 m2 Rp 28,457 Rp 11,638,913
jumlah Rp 23,199,606
XIX PEKERJAAN KAYU
1 Pembuatan & Pemasangan Kosen Pintu & Jendela Kayu klas I m3
0.821 Rp 26,851,000 Rp 22,041,234
2 Pembuatan & Pemasangan Daun Pintu Panel, Kayu Klas I atau II m2
18.080 Rp 708,373 Rp 12,807,375
3 Pemasangan konstruksi Gording, Kayu Klas II m1
2.880 Rp 69,245 Rp 199,427
4 Pemasangan Rangka Atap Genteng Beton, Kayu Klas II m2
169.000 Rp 183,986 Rp 31,093,634
5 Pembuatan&Pemasangan Konstruksi Kuda-kuda Expose, Kayu Klas I 0.87744 m3 Rp 29,190,920 Rp 25,613,281
6 Pemasangan Listplank Uk. (3x30)cm Kayu klas I atau klas II 36.900 m1 Rp 119,823 Rp 4,421,469
jumlah Rp 96,176,419
XX PEKERJAAN BETON
1 Membuat Kolom Beton Bertulang (300 kg Besi + Bekisting) 4.880 m3 Rp 8,040,786 Rp 39,239,033
2 Membuat Ring Balok Beton Bertulang 2.160 m3 Rp 6,321,926 Rp 13,655,359
jumlah Rp 52,894,392
XXI PEKERJAAN PENUTUP ATAP
1 Pemasangan Bubugan Genteng Beton 34.400 m1 Rp 93,291 Rp 3,209,210
2 Pemasangan Atap Genteng Beton 169.000 m2 Rp 104,606 Rp 17,678,346
3 Pemasangan Nok Genteng Beton 3.500 m1 Rp 106,159 Rp 371,556
4 Pasang Allumunium Foil / Sisalation 83.070 m2 Rp 24,083 Rp 2,000,608
jumlah Rp 23,259,721
XXII PEKERJAAN LANGIT-LANGIT
1 Langit-langit Gypsum Board & Rangka Allumunium (Concealed) 51.350 m2 Rp 95,994 Rp 4,929,306
4 List Gypsum 122.800 m1 Rp 20,485 Rp 2,515,558
jumlah Rp 7,444,864
XXIII PEKERJAAN SANITASI
1 Memasang Closet Duduk / Mono Blok 2.000 Unit Rp 1,779,874 Rp 3,559,747
2 Pemasangan Floor Drain 2.000 bh Rp 31,053 Rp 62,106
3 Memasang Soap Holder 2.000 bh Rp 80,000 Rp 160,000
5 Memasang Shower dan Kran 2.000 bh Rp 200,000 Rp 400,000
jumlah Rp 4,181,853
XXIV PEKERJAAN PLUMBING
1 Pemasangan Pipa PVC tipe AW Ø ½" 50.000 m' Rp 44,079 Rp 2,203,942
2 Pemasangan Pipa PVC tipe AW Ø 4" 60.000 m' Rp 44,079 Rp 2,644,730
3 Memasang rRoof Tank 1000 L 1.000 Unit Rp 1,600,000 Rp 1,600,000
jumlah Rp 6,448,672
XXV PEKERJAAN BESI DAN ALUMUNIUM
4 Pemasangan Ralling Balkon 5 x 5 10.000 m' Rp 112,641 Rp 1,126,410
6 Pemasangan Talang Datar/Jurai , Seng BJLS 28 Lebar 90 cm 27.200 m' Rp 172,717 Rp 4,697,889
jumlah Rp 5,824,299
XXVI PEKERJAAN KUNCI DAN KACA
1 Memasang Kunci Tanam 4.000 bh Rp 176,152 Rp 704,606
2 Memasang Engsel Pintu dan Jendela 27.000 bh Rp 9,000 Rp 243,000
3 Pasang Grendel 13.000 bh Rp 3,000 Rp 39,000
4 Pasang Pull Handle 2.000 bh Rp 87,000 Rp 174,000
5 Pasang Handle Biasa 5.000 bh Rp 90,000 Rp 450,000
6 Kaca tebal 3 mm 19.686 m2 Rp 90,110 Rp 1,773,912
jumlah Rp 3,384,518
XXVII PEKERJAAN PENUTUP LANTAI DAN DINDING LT2
1 Pemasangan lantai Ubin Granito Uk. 40 x 40 cm 76.500 m2 Rp 347,075 Rp 26,551,260
3 Pemasangan Lantai Keramik 20 x 20 cm 7.500 m2 Rp 57,815 Rp 433,615
4 Pemasangan Dinding Keramik 20 x 25cm 24.000 m2 Rp 200,654 Rp 4,815,703
5 Pemasangan dinding marmer 20x40 22.000 m2 Rp 350,000 Rp 7,700,000
jumlah Rp 39,500,579
XXVIII PEKERJAAN PENGECATAN LT2
1 Pelaburan Bidang Kayu dg Politur 18.901 m2 Rp 40,814 Rp 771,428
2 Pengecat Tembok Baru (1lap.Plamir, 1lap Cat Dasar 409.000 m2 Rp 17,286 Rp 7,069,774
3 Pengecatan Plafond 51.350 m2 Rp 17,286 Rp 887,611
jumlah Rp 8,728,812
XXIX PEKERJAAN INSTALASI LISTRIK LT2
1 Lampu LED ( Dipasang Dalam Plafond ) 10.000 bh Rp 34,000 Rp 340,000
2 Lampu spiral kuning ( teras ) 1.000 bh Rp 98,000 Rp 98,000
3 Saklar Tunggal 3.000 bh Rp 10,000 Rp 30,000
4 Saklar Ganda 4.000 bh Rp 16,000 Rp 64,000
5 Stop Kontak 4.000 bh Rp 13,500 Rp 54,000
6 Instalasi Titik Lampu 11.000 bh Rp 13,500 Rp 148,500
7 Kabel NYA 50.000 m' Rp 3,700 Rp 185,000
jumlah Rp 919,500
XXX PEKERJAAN LAIN-LAIN
1 Penangkal Petir 2.000 ls Rp 250,000 Rp 500,000
2 Penyambungan daya ke PLN 2200 VA 1.000 ls Rp 1,000,000 Rp 1,000,000
3 Landscape 1.000 ls Rp 50,000,000 Rp 50,000,000
jumlah Rp 51,500,000
TOTAL Rp807,048,901
JUMLAH
Rp 10,000,000
Rp 9,520,280
Rp 16,297,727
Rp 1,702,008
Rp 2,112,000
Rp 1,000,000
Rp 300,000
Rp 1,500,000
Rp 42,432,015
Rp 6,003,509
Rp 2,001,170
Rp 2,656,663
Rp 885,554
Rp 1,291,059
Rp 2,171,848
Rp 15,009,803
Rp 29,254,624
Rp 7,622,273
Rp 36,876,897
Rp 1,059,853
Rp 13,506,034
Rp 14,565,887
Rp 1,413,137
Rp 16,593,128
Rp 10,557,547
Rp 28,563,811
Rp 7,814,285
Rp 11,588,974
Rp 19,403,260
Rp 389,965
Rp 60,851,722
Rp 30,632,836
Rp 21,775,680
Rp 78,839,902
Rp 23,359,515
Rp 9,551,321
Rp 225,400,940
Rp 4,905,307
Rp 2,314,805
Rp 7,220,112
Rp 3,559,747
Rp 666,259
Rp 62,106
Rp 150,000
Rp 80,000
Rp 200,000
Rp 145,310
Rp 995,000
Rp 5,858,422
Rp 2,203,942
Rp 2,203,942
Rp 1,200,000
Rp 5,607,883
Rp 6,695,494
Rp 6,695,494
Rp 704,606
Rp 396,000
Rp 30,672
Rp 81,000
Rp 522,000
Rp 180,000
Rp 2,885,424
Rp 4,799,702
Rp 34,881,068
Rp 433,615
Rp 4,815,703
Rp 5,267,500
Rp 45,397,886
Rp 679,602
Rp 6,412,924
Rp 883,290
Rp 7,975,815
Rp 102,000
Rp 1,470,000
Rp 10,000
Rp 112,000
Rp 54,000
Rp 162,000
Rp 185,000
Rp 2,095,000
Rp 2,081,570
Rp 2,081,570
Rp 1,059,853
Rp 12,541,317
Rp 13,601,170
Rp 1,302,368
Rp 10,258,326
Rp 11,638,913
Rp 23,199,606
Rp 22,041,234
Rp 12,807,375
Rp 199,427
Rp 31,093,634
Rp 25,613,281
Rp 4,421,469
Rp 96,176,419
Rp 39,239,033
Rp 13,655,359
Rp 52,894,392
Rp 3,209,210
Rp 17,678,346
Rp 371,556
Rp 2,000,608
Rp 23,259,721
Rp 4,929,306
Rp 2,515,558
Rp 7,444,864
Rp 3,559,747
Rp 62,106
Rp 160,000
Rp 400,000
Rp 4,181,853
Rp 2,203,942
Rp 2,644,730
Rp 1,600,000
Rp 6,448,672
Rp 1,126,410
Rp 4,697,889
Rp 5,824,299
Rp 704,606
Rp 243,000
Rp 39,000
Rp 174,000
Rp 450,000
Rp 1,773,912
Rp 3,384,518
Rp 26,551,260
Rp 433,615
Rp 4,815,703
Rp 7,700,000
Rp 39,500,579
Rp 771,428
Rp 7,069,774
Rp 887,611
Rp 8,728,812
Rp 340,000
Rp 98,000
Rp 30,000
Rp 64,000
Rp 54,000
Rp 148,500
Rp 185,000
Rp 919,500
Rp 500,000
Rp 1,000,000
Rp 50,000,000
Rp 51,500,000
Rp807,048,901
REKAPITULASI
KEGIATAN : PEMBANGUNAN BANGUNAN RUMAH TINGGAL
PEKERJAAN : PEMBANGUNAN RUMAH DAN TOKO BERTINGKAT
Lokasi : Jalan Estetika Raya No.1 Tembalang, Semarang
II PEKERJAAN TANAH
1 A.2.3.1.1 Menggali Tanah Biasa Sedalam 1 m m3 122.097
2 A.2.3.1.9 Pengurugan Kembali m3 40.699
3 A.2.3.1.2 Menggali Tanah Biasa Sedalam 2 m m3 44.064
4 A.2.3.1.9 Pengurugan Kembali m3 14.688
5 A.2.3.1.11 Urugan Pasir Bawah Pondasi m3 6.750
6 A.2.3.1.11 Urugan Pasir Bawah Lantai lt 1 m3 11.355
IV PEKERJAAN DINDING
1 A.4.4.1.8 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : m2 20.250
3PP
2 A.4.4.1.11 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : m2 280.000
6PP
V PEKERJAAN PLESTERAN
1 A,4,4,2.3 Pemasangan Plesteran 1 Pc : 3 Pp Tebal 15 mm m2 27.000
2 A,4,4,2.6 Pemasangan Plesteran 1 Pc : 6 Pp Tebal 15 mm m2 344.000
3 A,4,4,2.27 Pemasangan Acian m2 371.000
IX PEKERJAAN SANITASI
1 A.5.1.1.1 Memasang Closet Duduk / Mono Blok Unit 2
2 A.5.1.1.5 Memasang Wastafel + Kran Unit 1
3 A.5.1.1.14 Pemasangan Floor Drain bh 2
4 Hitung Memasang Soap Holder bh 2
5 Hitung Memasang Paper Holder bh 1
6 Hitung Memasang Shower dan Kran bh 1
7 A.5.1.1.19 Memasang Kran Air bh 2
8 Hitung Memasang Pompa Air (Sanyo) Unit 1
X PEKERJAAN PLUMBING
1 A.5.1.1.29 Pemasangan Pipa PVC tipe AW Ø ½" m' 50.000
2 A.5.1.1.31 Pemasangan Pipa PVC tipe AW Ø 4" m' 50.000
3 Hitung Septictank + peresapan Unit 1
XX PEKERJAAN BETON
1 A.4.1.1.30 Membuat Kolom Beton Bertulang (300 kg Besi + Bekisting) m3 4.880
2 A.4.1.1.31 Membuat Ring Balok Beton Bertulang m3 2.160
30.000
70.000
9.000
1.000
200.000
1.000
1.000
122.097
40.699
44.064
14.688
6.750
11.355
42.590
18.360
20.250
280.000
27.000
344.000
371.000
0.291
16.360
0.450
13.060
8.127
4.725
9.805
3.695
1.643
51.100
113.000
2
1
2
2
1
1
2
1
50.000
50.000
1
225.000
4
44
1
27
6
2
32.021
100.500
7.500
24.000
15.050
16.651
371.000
51.100
3
15
1
7
4
12
50
10.883
20.250
260.000
27.000
196.000
409.000
0.821
18.080
2.880
169.000
0.877
36.900
4.880
2.160
34.400
169.000
3.500
83.070
51.350
122.800
2.000
2.000
2.000
2.000
50.000
60.000
1.000
10.000
27.200
4.000
27.000
13.000
2.000
5.000
19.686
76.500
10.500
7.500
24.000
22.000
18.901
409.000
51.350
10.000
1.000
3.000
4.000
4.000
11.000
50.000
2.000
1.000
1.000
PERHITUNGAN VOLUME PEKERJAAN
NO GAMBAR PERHITUNGAN
LANTAI 1
I PEKERJAAN PERSIAPAN
1 Pembersihan Lahan
Volume = Luas area
= 10 x 20
= 200 m2
II PEKERJAAN TANAH
1 Galian Tanah Untuk Pondasi
Volume = 1.44 + 1
2
= 90.585 m3
Volume = p x l x
= 5.05 x 0.6
= 1.515 m3
IV PEKERJAAN BETON
1 Footplat
Volume = 0.25 + 1.2
2
x 1.2 x
= 3.77 m3
Volume = 0.25 + 1
2
x 1.2 x
= 2.82 m3
2 Pedestal
Volume = p x l x
= 0.25 x 0.25
= 1.541 m3
Volume = 1 x 0.05
= 0.4 m3
5 Sloof
Sloof 20 x 25 Volume = b x h x
= 0.2 x 0.25
= 4.725 m3
6 Kolom
Kolom 25 x 25 Volume = p x l x
= 0.25 x 0.25
= 4.25 m3
Kolom 15 x 15 Volume = p x l x
= 0.15 x 0.15
= 0.54 m3
Kolom Pagar
Volume = 0.15 x 0.15
= 0.135 m3
8 Tangga
Volume a x o
anak = x
tangga 2
= 0.3 x 0.25
2
= 0.563 m3
Volume
tebal = l x h x
tangga
= 1.00 x 0.12
= 1.08 m3
PEKERJAAN DINDING
1 Pas. Dinding batu bata 1 : 6 ( 1/2 bata )
uk.5x11x22 Volume = Ptotal x t
= 70 x 4.00
= 280 m2
c. Desain P2
Volume = ( 0.060 x
= 0.035 x jumlah
= 0.035 x 1
= 0.035 m3
d. Desain Jendela J1
Volume = ( 0.060 x
= 0.055 x jumlah
= 0.055 x 1
= 0.055 m3
= 1.2 - 0.610
= 2.360 x jumlah
= 2.360 x 4
= 9.440 m 3
Total = 11.600 m3
c. Desain Pintu P2
Volume = 1.6 - 0.900
= 2.800 x jumlah
= 2.800 x 1
= 2.800 m 2
PEKERJAAN PLUMBING
1 Pemipaan Air Bersih
Pengadaan & pemasangan pemipaan air bersih
dari tandon air ke titik pelayanan, bahan PVC
AW klas 10 K lengkap terpasang termasuk
fitting galian, hanger, gantungan, dan bobokan.
Biasa P2 = 1 x 1 =
P3 = 1 x 1 =
Total = 2 buah
LANTAI 2
1 Pekerjaan Urugan Pasir Bawah Lantai Volume = L x h
= 108.83 x 0.1
= 10.88 m3
PEKERJAAN BETON
1 Pelat Lantai
Volume = L x h
= 108.83 x 0.12
= 13.06 m3
2 Topi-Topi
Volume = 1 x 1.5
= 0.15 m3
3 Kolom
Kolom 25 x 25 Volume = p x l x
= 0.25 x 0.25
= 4.25 m3
4 Kolom 15 x 15 Volume = p x l x
= 0.15 x 0.15
= 0.63 m3
5 Ring Balok
Ring Balok 15 x 20 Volume = b x h x
= 0.15 x 0.2
2.16 m3
PEKERJAAN DINDING
1 Pas. Dinding batu bata 1 : 6 ( 1/2 bata )
uk.5x11x22 Volume = Ptotal x t
= 65 x 4.00
= 260 m2
PEKERJAAN KUSEN
1 Kusen Pintu dan Jendela
a. Desain Pintu dan Jendela
Volume = ( 0.060 x
= 0.071 x jumlah
= 0.071 x 1
= 0.071 m3
c. Desain P2
Volume = ( 0.060 x
= 0.035 x jumlah
= 0.035 x 4
= 0.141 m3
c. Desain Jendela J2
Volume = ( 0.060 x
= 0.057 x jumlah
= 0.057 x 2
= 0.115 m3
d. Desain Jendela J3
Volume = ( 0.060 x
= 0.156 x jumlah
= 0.156 x 3
= 0.468 m3
= 1.2 - 0.610
= 2.360 x jumlah
= 2.360 x 2
= 4.720 m3
Total = 6.880 m3
b. Desain Pintu P2
Volume = 1.6 - 0.900
= 2.800 x jumlah
= 2.800 x 2
= 5.600 m 2
b. Desain Jendela J2
Volume = 1.6 - 0.900
= 2.800 x jumlah
= 2.800 x 2
= 5.600 m 2
PEKERJAAN SANITASI
1 Memasang Kloset Duduk Volume = 2 bh
2 Memasang Floor Drain Volume = 2 bh
3 Memasang Soap Holder Volume = 2 bh
5 Memasang Shower dan Kran Volume = 2 bh
PEKERJAAN PLUMBING
1 Pemipaan Air Bersih
Biasa P2 = 1 x 4 =
P3 = 1 x 1 =
Total = 5 buah
2 Engsel Pintu PJ = 12 x 1 =
P2 = 3 x 4 =
P3 = 3 x 1 =
Total = 27 buah
3 Kunci Tanam
Pull Handle PJ = 1 x 1 =
Biasa P2 = 1 x 4 =
P3 = 1 x 1 =
Total = 5 buah
4 Grendel
PJ = 8 x 1 =
P2 = 1 x 4 =
P3 = 1 x 1 =
Total = 13 buah
PEKERJAAN KAYU
1 Lisplank 3/30 Volume = 36.900 m'
Total = 0.219 x
= 0.219 x
= 0.877 kg
PEKERJAAN FINISHING
1 Cat Dinding " Mowileks " Volume = 336.000 m2
2 Cat Plafond " Mowileks " Volume = 94.500 m2
3 Cat Kusen " Mowileks " Volume = 2 x 12.706
= 25.411 m2
PEKERJAAN LAIN-LAIN
1 Pekerjaan Penangkal Petir Volume = 2 titik
KERJAAN
PERHITUNGAN
1
x 1.1 x 67.5
2
1.12
x 1.1 x 27
2
t
0.6 x 0.5
29.997 + 1.515
t x jml
1.2 x 1.8 x 17
3
3
x 67.5
x 27
x 5.05
2.43 + 0.303
1.2 x 0.1 x 17
t
0.1
t
0.1
x 67.5
x 27
4.86
0.3
x 0.8 x 67.5
2
0.3
x 0.8 x 27
2
0.5 x 5.05
11.88 + 1.01
1.2
x 0.15 + 1.2 x 0.2
2
9
1
x 0.15 + 1.0 x 0.2
2
8
t x jml
0.25 x 1.45 x 17
2.82 + 1.541
0.05 x 1 x 9
0.05 x 1 x 8
0.4
p
0.25 x 94.5
t x jml
0.25 x 4 x 17
t x jml
0.15 x 4 x 6
0.15 x 1.5 x 4
1.17 + 0.135
p
0.25 x 73.9
p
0.25 x 67.5
p x jmlh
x 1 x 15
p
0.12 x 9
1.08
4.00
1.50
20.25
27.00
2.00
2.00
2.00
0.120 ) x 10.760
jumlah
2
0.120 ) x 6.500
jumlah
1
0.120 ) x 4.800
jumlah
1
0.120 ) x 7.600
jumlah
1
0.610 x 4
jumlah
4
0.510 x 4
jumlah
1
0.900 x 4
jumlah
1
1.960 + 2.800
4 buah
2 buah
24 buah
12 buah
3 buah
3 buah
2 buah
2 buah
1 buah
1 buah
1 buah
= 0.78 m2
= 2.55 m2
= 9.81 m2
0.1
0.12
1.5 x 0.1
t x jml
0.25 x 4 x 17
t x jml
0.15 x 4 x 7
p
0.2 x 72
4.00
1.50
45.000
142.90
0.120 ) x 10.760
jumlah
0.120 ) x 4.800
jumlah
0.120 ) x 7.970
jumlah
0.120 ) x 21.670
jumlah
0.120 ) x 3.560
jumlah
0.390 x 3
jumlah
2
0.610 x 4
jumlah
2
0.900 x 4
jumlah
2
0.900 x 4
jumlah
2
5.600 + 5.600
2 buah
4 buah
1 buah
12 buah
12 buah
3 buah
1 buah
4 buah
1 buah
8 buah
4 buah
1 buah
buah
= 4.968 m2
= 0.998 m2
= 7.193 m2
= 2.822 m2
= 0.528 m2
7.03 = 0.067
7.50 = 0.072
2.00 = 0.019
3.12 = 0.030
3.20 = 0.031
jumlah
4
0.096
Contoh Perhitungan Human Resources
Bahan
1 sak portland semen 40 kg
1 Portland Cement (PC) = 3.25 x 52.80 = 172
Volume = 280 m2
Durasi = 2 minggu
Volume/Minggu = 140 m2
Bahan
1 sak portland semen 40 kg
Bata Merah 5 x 11 x 22 = 70 x 140.00 = 9800
1 Portland Cement (PC) = 8.32 x 140.00 = 1,165
Pasir Pasang = 0.049 x 140.00 = 6.86
Volume = 27.00 m2
Durasi = 1 minggu
Volume/Minggu = 27 m2
Bahan
1 sak portland semen 40 kg
1 Portland Cement (PC) = 7.776 x 27.00 = 210.0
Pasir Pasang = 0.023 x 27.00 = 0.62
Volume = 344.0 m2
Durasi = 2 minggu
Volume/Minggu = 172 m2
Bahan
1 sak portland semen 40 kg
1 Portland Cement (PC) = 4.42 x 172.00 = 759.6
Pasir Pasang = 0.03 x 172.00 = 4.6
Volume = 16.65 m2
Durasi = 2 minggu
Volume/Minggu = 8.33 m2
Bahan
Politur = 0.15 x 8.33 = 1
Politur Jadi = 0.37 x 8.33 = 3
Ampelas = 2.00 x 8.33 = 16.65
8 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 6PP
Volume = 260.00
Durasi = 2 minggu
Volume/Minggu = 130.00 m2
Bahan
Bata Merah 5 x 11 x 22 = 70 x 130.00 = 9100
Portland Semen = 8.32 x 130.00 = 1,082
Pasir Pasang = 0.049 x 130.00 = 6.4
Bahan
Portland Semen = 7.78 x 98.00 = 762.0
Pasir Pasang = 0.023 x 98.00 = 2.25
Bahan
Kayu Klas I (Jati) , Balok = 1.1 x 0.274 = 0.30
Paku Biasa 2" - 5 " = 1.25 x 0.274 = 0.34
Lem Kayu = 1 x 0.274 = 0.27
Bahan
Kayu Klas III (Terentang) = 0.4 x 2.44 = 0.976
Paku Biasa 2" - 5" = 4 x 2.44 = 9.760
Minyak Bekisting = 2 x 2.44 = 4.880
Besi Beton Polos = 315 x 2.44 = 768.6
Kawat Beton = 4.5 x 2.44 = 10.980
Portland Semen = 336 x 2.44 = 819.84
Pasir Beton = 0.54 x 2.44 = 1.318
Kerikil Beton = 0.81 x 2.44 = 1.976
Kayu Klas II Balok = 0.15 x 2.44 = 0.366
Plywood 9 mm = 3.5 x 2.44 = 8.540
Dolken diameter 8 / 4rm = 20 x 2.44 = 48.800
Bahan
Pipa PVC Ø ½" = 1.2 x 50.00 = 60
Perlengkapan 35% x pipa = 0.35 x 50.00 = 17.5
kg
= 2 orang
= 1 orang
= 1 orang
= 1 orang
Bata Camp. 1SP : 6PP
orang
orang
orang
orang
kg
m3
= 7 orang
= 3 orang
= 1 orang
= 1 orang
orang
orang
orang
orang
kg
m3
= 2 orang
= 1 orang
= 1 orang
= 1 orang
orang
orang
orang
orang
kg = 18.99
m3 sak
= 9 orang
= 5 orang
= 1 orang
= 1 orang
orang
orang
orang
orang
m3
kg
kg
= 1 orang
= 1 orang
= 1 orang
= 1 orang
orang
orang
orang
orang
Ltr
Ltr
Lbr
= 1 orang
= 1 orang
= 1 orang
= 1 orang
orang
orang
orang
orang
Buah
Kg
m3
= 7 orang
= 3 orang
= 1 orang
= 1 orang
orang
orang
orang
orang
kg
kg
= 5 orang
= 3 orang
= 1 orang
= 1 orang
orang
orang
orang
orang
m3
kg
kg
= 1 orang
= 1 orang
= 1 orang
= 1 orang
orang
orang
orang
orang
orang
orang
m3
Kg
Ltr
kg
kg
Kg
m3
m3
m3
Lbr
Btg
= 3 orang
= 1 orang
= 1 orang
= 1 orang
= 1 orang
= 1 orang
orang
orang
orang
orang
m'
Ls
orang
orang
orang
orang
Tabel Kebutuhan Tenaga Kerja di Minggu ke 11 dengan 6 hari kerja
Anggaran Tenaga
No. Tenaga Kerja Jumlah Jumlah Pekerja
Kerja
1 Pekerja 39 40 orang Rp2,280,000
2 Tukang Batu 13.20 14 orang Rp1,176,000
3 Tukang Kayu 1.55 2 orang Rp168,000
4 Tukang Besi 0.85 1 orang Rp78,000
5 Kepala Tukang 1.57 2 orang Rp174,000
6 Mandor 1.57 2 orang Rp156,000
Total ( 1 Hari Kerja ) 61 Rp4,032,000
Anggaran Untuk
No. Bahan Jumlah
Bahan Bangunan
4,797.79 kg /
1 Portland Cement ( PC ) Rp 6,360,000
120 sak
2 Bata Merah 5 x 11 x 22 18,900 buah Rp 9,828,000
3 Pasir Pasang 18.495 m3 Rp 3,883,950
4 Pasir Beton 1.318 m3 Rp 368,928
5 Kerikil Beton 1.976 kg Rp 553,392
6 Kayu Klas I (Jati) , Balok 0.461 m3 Rp 9,220,992
7 Kayu Klas III (Terentang) 0.98 kg Rp 172,752
8 Pipa PVC Ø ½" 60 m' Rp 405,000
9 Dolken diameter 8 / 4rm 48.80 btg Rp 878,400
10 Plywood 9 mm 8.540 lbr Rp 999,180
11 Minyak Bekisting 4.88 ltr Rp 47,336
12 Besi Beton Polos 768.60 kg Rp 7,686,000
13 Kawat Beton 10.98 kg Rp 164,700
14 Politur 4.35 ltr Rp 169,491
15 Lem Kayu 0.42 kg Rp 8,173
16 Paku Biasa 2" - 5 " 10.28 kg Rp 143,975
17 Air kerja dan listrik 0.006 ls Rp 6,202
Total Rp 40,896,471
Rp24,192,000
Anggaran Untuk
Bahan Bangunan
Rp 6,360,000
Rp 9,828,000
Rp 3,883,950
Rp 368,928
Rp 553,392
Rp 9,220,992
Rp 172,752
Rp 405,000
Rp 878,400
Rp 999,180
Rp 47,336
Rp 7,686,000
Rp 164,700
Rp 169,491
Rp 8,173
Rp 143,975
Rp 6,202
Rp 40,896,471
Rp 24,192,000
Rp 40,896,471
Rp 65,088,471
Anggaran Biaya (+PPN)
Rp887,750,000
KE
P
HARGA BOBOT
NO JENIS PEKERJAAN VOL. SAT. SATUAN HARGA
(%)
A. LANTAI 1
I PEKERJAAN PERSIAPAN
100.000
1 Pagar Sementara dari Seng Gelombang Tinggi 2,00 m 1.000 ls Rp 10,000,000 Rp 10,000,000 1.240
2 Pengukuran dan Pemasangan Bouwplank 70.000 m' Rp 136,004 Rp 9,520,280 1.181
3 Pembuatan Kantor Sementara dg Lantai Plesteran 9.000 m2 Rp 1,810,859 Rp 16,297,727 2.022
4 Pembuatan Gudang Semen dan Alat-alat 1.000 ls Rp 1,702,008 Rp 1,702,008 0.211
5 Membersihkan Lapangan dan Perataan 200.000 m2 Rp 10,560 Rp1,198,560 0.149
6 Air kerja dan listrik 1.000 ls Rp 1,000,000 Rp 1,000,000 0.124
7 Papan Nama Proyek 1.000 ls Rp 300,000 Rp 300,000 0.037
8 Administrasi dan Dokumentasi 1.000 ls Rp 1,500,000 Rp 1,500,000 0.186
II PEKERJAAN TANAH
1 Menggali Tanah Biasa Sedalam 1 m 122.097 m3 Rp 49,170 Rp 6,003,509 0.745
2 Pengurugan Kembali 40.699 m3 Rp 49,170 Rp 2,001,170 0.248
3 Menggali Tanah Biasa Sedalam 2 m 44.064 m3 Rp 60,291 Rp 2,656,663 0.330
4 Pengurugan Kembali 14.688 m3 Rp 60,291 Rp 885,554 0.110
5 Urugan Pasir Bawah Pondasi 6.750 m3 Rp 191,268 Rp 1,291,059 0.160
6 Urugan Pasir Bawah Lantai lt 1 11.355 m3 Rp 191,268 Rp 2,171,848 0.269
III PEKERJAAN PONDASI
1 Pemasangan Pondasi Batu Belah, 1 SP : 3 KP : 10 PP 42.590 m3 Rp 686,890 Rp 29,254,624 3.629
2 Pemasang Batu Kosong/Anstamping 18.360 m3 Rp 415,157 Rp 7,622,273 0.946
IV PEKERJAAN DINDING
1 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 3PP 20.250 m2 Rp 52,338 Rp 1,059,853 0.131
2 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 6PP 280.000 m2 Rp 48,236 Rp 13,506,034 1.675
V PEKERJAAN PLESTERAN
1 Pemasangan Plesteran 1 Pc : 3 Pp Tebal 15 mm 27.000 m2 Rp 52,338 Rp 1,413,137 0.175
2 Pemasangan Plesteran 1 Pc : 6 Pp Tebal 15 mm 344.000 m2 Rp 48,236 Rp 16,593,128 2.058
3 Pemasangan Acian 371.000 m2 Rp 28,457 Rp 10,557,547 1.310
VI PEKERJAAN KUSEN KAYU
1 Pembuatan & Pemasangan Kosen Pintu & Jendela Kayu klas I 0.291 m3 Rp 26,851,000 Rp 7,814,285 0.969
2 Pembuatan & Pemasangan Daun Pintu Panel, Kayu Klas I atau II 16.360 m3 Rp 708,373 Rp 11,588,974 1.438
VII PEKERJAAN BETON
1 Membuat Lantai Kerja Beton Mutu K(100) 0.450 m3 Rp 866,589 Rp 389,965 0.048
80.000
2 Membuat Pelat Lantai K-250 (200 kg Besi + Bekisting) 13.060 m3 Rp 4,659,540 Rp 60,851,722 7.549
3 Membuat Pondasi Beton Bertulang (150 kg Besi + Bekisting) 8.127 m3 Rp 3,769,209 Rp 30,632,836 3.800
4 Membuat Sloof Beton Bertulang (200 kg Besi + Bekisting) 4.725 m3 Rp 4,608,610 Rp 21,775,680 2.701
5 Membuat Kolom Beton Bertulang (300 kg Besi + Bekisting) 9.805 m3 Rp 8,040,786 Rp 78,839,902 9.780
6 Membuat Balok Beton Bertulang (200 kg Besi + Bekisting) 3.695 m3 Rp 6,321,926 Rp 23,359,515 2.898
7 Membuat Tangga Beton Bertulang (200 kg Besi + Bekisting) 1.643 m3 Rp 5,815,112 Rp 9,551,321 1.185
VIII PEKERJAAN LANGIT-LANGIT
1 Langit-langit Gypsum Board & Rangka Allumunium (Concealed) 51.100 m2 Rp 95,994 Rp 4,905,307 0.608
2 List Gypsum 113.000 m' Rp 20,485 Rp 2,314,805 0.287
IX PEKERJAAN SANITASI
1 Memasang Closet Duduk / Mono Blok 2.000 Unit Rp 1,779,874 Rp 3,559,747 0.442
2 Memasang Wastafel + Kran 1.000 Unit Rp 666,259 Rp 666,259 0.083
3 Pemasangan Floor Drain 2.000 bh Rp 31,053 Rp 62,106 0.008
4 Memasang Soap Holder 2.000 bh Rp 75,000 Rp 150,000 0.019
5 Memasang Paper Holder 1.000 bh Rp 80,000 Rp 80,000 0.010
6 Memasang Shower dan Kran 1.000 bh Rp 200,000 Rp 200,000 0.025
7 Memasang Kran Air 2.000 bh Rp 72,655 Rp 145,310 0.018
8 Memasang Pompa Air (Sanyo) 1.000 Unit Rp 995,000 Rp 995,000 0.123
X PEKERJAAN PLUMBING
1 Pemasangan Pipa PVC tipe AW Ø ½" 50.000 m' Rp 44,079 Rp 2,203,942 0.273
2 Pemasangan Pipa PVC tipe AW Ø 4" 50.000 m' Rp 44,079 Rp 2,203,942 0.273
3 Septictank + peresapan 1.000 Unit Rp 1,200,000 Rp 1,200,000 0.149
XI PEKERJAAN BESI DAN ALUMUNIUM
1 Memasang Railling Tangga 225.000 m' Rp 29,758 Rp 6,695,494 0.831
XII PEKERJAAN KUNCI DAN KACA
1 Memasang Kunci Tanam 4.000 bh Rp 176,152 Rp 704,606 0.087
2 Memasang Engsel Pintu dan Jendela 44.000 bh Rp 9,000 Rp 396,000 0.049
60.000
3 Pasang Kait Angin lt1 1.000 bh Rp 30,672 Rp 30,672 0.004
4 Pasang Grendel 27.000 bh Rp 3,000 Rp 81,000 0.010
Pasang Pull Handle 60.000
5 6.000 bh Rp 87,000 Rp 522,000 0.065
6 Pasang Handle Biasa 2.000 bh Rp 90,000 Rp 180,000 0.022
7 Pasang Kaca tebal 5 mm lt1 32.021 m2 Rp 90,110 Rp 2,885,424 0.358
XIII PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Pemasangan lantai Ubin Granito Uk. 40 x 40 cm 100.500 m2 Rp 347,075 Rp 34,881,068 4.327
2 Pemasangan Lantai Keramik 20 x 20 cm 7.500 m2 Rp 57,815 Rp 433,615 0.054
3 Pemasangan Dinding Keramik 20 x 25cm 24.000 m2 Rp 200,654 Rp 4,815,703 0.597
4 Pemasangan dinding marmer 20x40 15.050 m2 Rp 350,000 Rp 5,267,500 0.653
XIV PEKERJAAN PENGECATAN
1 Pelaburan Bidang Kayu dg Politur 16.651 m2 Rp 40,814 Rp 679,602 0.084
2 Pengecat Tembok Baru (1lap.Plamir, 1lap Cat Dasar 371.000 m2 Rp 17,286 Rp 6,412,924 0.796
3 Pengecatan Plafond 51.100 m2 Rp 17,286 Rp 883,290 0.110
XV PEKERJAAN INSTALASI LISTRIK
1 Lampu Spiral Kuning ( Teras ) 3.000 bh Rp 34,000 Rp 102,000 0.013
2 Lampu LED ( Dipasang Dalam Plafond ) 15.000 bh Rp 98,000 Rp 1,470,000 0.182
3 Saklar Tunggal 1.000 bh Rp 10,000 Rp 10,000 0.001
4 Saklar Ganda 7.000 bh Rp 16,000 Rp 112,000 0.014
5 Stop Kontak 4.000 bh Rp 13,500 Rp 54,000 0.007
6 Instalasi Titik Lampu 12.000 bh Rp 13,500 Rp 162,000 0.020
7 Kabel NYA 50.000 m1 Rp 3,700 Rp 185,000 0.023
B. LANTAI 2
XVI PEKERJAAN TANAH
1 Urugan pasir bawah lantai 2 10.883 m3 Rp 191,268 Rp 2,081,570 0.258
XVII PEKERJAAN DINDING
1 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 3PP 20.250 m2 Rp 52,338 Rp 1,059,853 0.131
2 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 6PP 260.000 m2 Rp 48,236 Rp 12,541,317 1.556
XVIII PEKERJAAN PLESTERAN
1 Pemasangan Plesteran 1 Pc : 3 Pp Tebal 15 mm 27.000 m2 Rp 48,236 Rp 1,302,368 0.162
2 Pemasangan Plesteran 1 Pc : 6 Pp Tebal 15 mm 196.000 m2 Rp 52,338 Rp 10,258,326 1.273
3 Pemasangan Acian 409.000 m2 Rp 28,457 Rp 11,638,913 1.444
40.000
XIX PEKERJAAN KAYU
1 Pembuatan & Pemasangan Kosen Pintu & Jendela Kayu klas I 0.821 m3 Rp 26,851,000 Rp 22,041,234 2.734
2 Pembuatan & Pemasangan Daun Pintu Panel, Kayu Klas I atau II 18.080 m3 Rp 708,373 Rp 12,807,375 1.589
3 Pemasangan konstruksi Gording, Kayu Klas II 2.880 m1 Rp 69,245 Rp 199,427 0.025
4 Pembuatan&Pemasangan Konstruksi Kuda-kuda Expose, Kayu Klas I 0.877 m3 Rp 29,190,920 Rp 25,613,281 3.177
5 Pemasangan Rangka Atap Genteng Beton, Kayu Klas II 169.000 m2 Rp 183,986 Rp 31,093,634 3.857
6 Pemasangan Listplank Uk. (3x30)cm Kayu klas I atau klas II 36.900 m1 Rp 119,823 Rp 4,421,469 0.548
XX PEKERJAAN BETON
1 Membuat Kolom Beton Bertulang (300 kg Besi + Bekisting) 4.880 m3 Rp 8,040,786 Rp 39,239,033 4.868
2 Membuat Ring Balok Beton Bertulang 2.160 m3 Rp 6,321,926 Rp 13,655,359 1.694
XXI PEKERJAAN PENUTUP ATAP
1 Pemasangan Bubugan Genteng Beton 34.400 m1 Rp 93,291 Rp 3,209,210 0.398
2 Pemasangan Atap Genteng Beton 169.000 m2 Rp 104,606 Rp 17,678,346 2.193
3 Pemasangan Nok Genteng Beton 3.500 m1 Rp 106,159 Rp 371,556 0.046
4 Pasang Allumunium Foil / Sisalation 83.070 m2 Rp 24,083 Rp 2,000,608 0.248
XXII PEKERJAAN LANGIT-LANGIT
1 Langit-langit Gypsum Board & Rangka Allumunium (Concealed) 51.350 m2 Rp 95,994 Rp 4,929,306 0.611
2 List Gypsum 122.800 m1 Rp 20,485 Rp 2,515,558 0.312
XXIII PEKERJAAN SANITASI
1 Memasang Closet Duduk / Mono Blok 2.000 Unit Rp 1,779,874 Rp 3,559,747 0.442
2 Pemasangan Floor Drain 2.000 bh Rp 31,053 Rp 62,106 0.008
3 Memasang Soap Holder 2.000 bh Rp 80,000 Rp 160,000 0.020
4 Memasang Shower dan Kran 2.000 bh Rp 200,000 Rp 400,000 0.050
XXIV PEKERJAAN PLUMBING
1 Pemasangan Pipa PVC tipe AW Ø ½" 50.000 m' Rp 44,079 Rp 2,203,942 0.273
2 Pemasangan Pipa PVC tipe AW Ø 4" 60.000 m' Rp 44,079 Rp 2,644,730 0.328
3 Memasang Roof Tank 1000 L 1.000 Unit Rp 1,600,000 Rp 1,600,000 0.198
XXV PEKERJAAN BESI DAN ALUMUNIUM
1 Pemasangan Ralling Balkon 5 x 5 10.000 m' Rp 112,641 Rp 1,126,410 0.140
2 Pemasangan Talang Datar/Jurai , Seng BJLS 28 Lebar 90 cm 27.200 m' Rp 172,717 Rp 4,697,889 0.583
20.000
XXVI PEKERJAAN KUNCI DAN KACA
1 Memasang Kunci Tanam 4.000 bh Rp 176,152 Rp 704,606 0.087
2 Memasang Engsel Pintu dan Jendela 27.000 bh Rp 9,000 Rp 243,000 0.030
3 Pasang Grendel 13.000 bh Rp 3,000 Rp 39,000 0.005
4 Pasang Pull Handle 2.000 bh Rp 87,000 Rp 174,000 0.022
5 Pasang Handle Biasa 5.000 bh Rp 90,000 Rp 450,000 0.056
6 Kaca tebal 3 mm 19.686 m2 Rp 90,110 Rp 1,773,912 0.220
XXVII PEKERJAAN PENUTUP LANTAI DAN DINDING LT2
1 Pemasangan lantai Ubin Granito Uk. 40 x 40 cm 76.500 m2 Rp 347,075 Rp 26,551,260 3.294
2 Pemasangan Lantai Keramik 20 x 20 cm 7.500 m2 Rp 57,815 Rp 433,615 0.054
3 Pemasangan Dinding Keramik 20 x 25cm 24.000 m2 Rp 200,654 Rp 4,815,703 0.597
4 Pemasangan dinding marmer 20x40 22.000 m2 Rp 350,000 Rp 7,700,000 0.955
XXVIII PEKERJAAN PENGECATAN LT2
1 Pelaburan Bidang Kayu dg Politur 18.901 m2 Rp 40,814 Rp 771,428 0.096
2 Pengecat Tembok Baru (1lap.Plamir, 1lap Cat Dasar 409.000 m2 Rp 17,286 Rp 7,069,774 0.877
3 Pengecatan Plafond 51.350 m2 Rp 17,286 Rp 887,611 0.110
XXIX PEKERJAAN INSTALASI LISTRIK LT2
1 Lampu LED ( Dipasang Dalam Plafond ) 10.000 bh Rp 34,000 Rp 340,000 0.042
2 Lampu spiral kuning ( teras ) 1.000 bh Rp 98,000 Rp 98,000 0.012
3 Saklar Tunggal 3.000 bh Rp 10,000 Rp 30,000 0.004
4 Saklar Ganda 4.000 bh Rp 16,000 Rp 64,000 0.008
5 Stop Kontak 4.000 bh Rp 13,500 Rp 54,000 0.007
6 Instalasi Titik Lampu 11.000 bh Rp 13,500 Rp 148,500 0.018
7 Kabel NYA 50.000 m' Rp 3,700 Rp 185,000 0.023
XXX PEKERJAAN LAIN-LAIN
1 Penangkal Petir 2.000 ls Rp 250,000 Rp 500,000 0.062
2 Penyambungan daya ke PLN 2200 VA 1.000 ls Rp 1,000,000 Rp 1,000,000 0.124
3 Landscape 1.000 ls Rp 50,000,000 Rp 50,000,000 6.202
PROSENTASE
Rp 806,135,461.41 1000.000
JUMLAH KOMULATIF 1
TIME SCHEDULE
KEGIATAN : PEMBANGUNAN RUMAH DAN TOKO BERTINGKAT
PEKERJAAN : PEMBANGUNAN RUMAH DAN TOKO BERTINGKAT
Lokasi : Jalan Estetika Raya No.1 Tembalang, Semarang
DURASI BULAN 1 BULAN 2 BULAN 3
minggu minggu 1 minggu 2 minggu 3 minggu 4 minggu 5 minggu 6 minggu 7 minggu 8 minggu 9 minggu 10 minggu 11
100.000
1 1.240
2 0.590 0.590
3 0.674 0.674 0.674
2 0.106 0.106
1 0.149
20 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006
1 0.037
20 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009
2 0.372 0.372
1 0.248
2 0.165 0.165
1 0.110
1 0.160
1 0.269
2 1.814 1.814
1 0.946
1 0.131
2 0.838 0.838
1 0.175
2 1.029
2
2 0.485 0.485
3 0.479 0.479
80.000 1 0.048
2 3.774 3.774
2 1.900 1.900
2 1.351 1.351
2 4.890 4.890
2 1.449 1.449
1 1.185
2
1
1
1
1
1
1
1
1
1 0.123
1 0.273
1 0.273
1 0.149
1
1
60.000
1
1
60.000
1
1
1
2
1
1
2
2 0.042 0.042
2
2
1
1
1
1
1
1
1
1 0.131
2 0.778 0.778
1
2 0.636
40.000 2
3 0.911 0.911
3 0.530 0.530
1
3 1.059 1.059
2
1
2 2.434 2.434
2
1
2
1
1
2
1
1
1
1
1
1 0.273
1 0.328
1
2
20.000 1
1
1
1
1
1
1
2
1
1
2
2 0.048
3
1
1
1
1
1
1
1
1
1
1
5
1.256 1.534 3.066 4.989 5.081 6.256 6.288 7.147 7.312 7.544 7.617
0.000
1 1.256
2 2.790
3 5.856
4 10.8455 15.926 6 22.182 7 28.470 8 35.617 9 42.929 50.474
10 58.091
11 12 13
N3 BULAN 4 BULAN 5
BOBOT PRESENTASE
minggu 12 minggu 13 minggu 14 minggu 15 minggu 16 minggu 17 minggu 18 minggu 19 minggu 20
100%
1.029
0.655 0.655
0.479
0.304 0.304
0.287
0.442
0.083
0.008
0.019
0.010
0.025
0.018
0.831
0.087
0.049
Row 189
0.004
0.010
0.065 Row 189
0.022
0.358
2.163 2.163
0.054
0.597
0.327 0.327 50%
0.398 0.398
0.055 0.055
0.013
0.182
0.001
0.014
0.007
0.020
0.023
0.258
0.162
0.636
0.722 0.722
0.911
0.530
0.025
1.059
1.929 1.929
0.548
0.847 0.847
0.398
1.096 1.096
0.046
0.248
0.442
0.008
0.020
0.050
0.198
0.070 0.070
0.583
0.087
0.030
0.005
0.022
0.056
0.220
1.647 1.647
0.054
0.597
0.478 0.478
0.048
0.292 0.292 0.292
0.110
0.042
0.012
0.004
0.008
0.007
0.018
0.023
0.062
0.124
1.240 1.240 1.240 1.240 1.240 0%
7.196 6.661 6.493 5.935 5.038 4.546 3.077 1.583 1.380
11 65.287
12 71.948
13 78.441
14 84.37715 89.414 16 93.960 17 97.037 18 98.620 100.000
19 20
DAF TAR HAR GA SAT UAN PE K E R JAAN
PEKERJAAN : PEMBANGUNAN RUMAH DAN TOKO BERTINGKAT
Lokasi : Jalan Estetika Raya No.1 Tembalang, Semarang
URAIAN PEKERJAAN
NO. KODE
1 A.4.4.1.1 Pemasangan Dinding Bata Merah ukuran (5x11x22) cm Tebal 1 bata Camp. 1SP: 2PP
2 A.4.4.1.2 Pemasangan Dinding Bata Merah Ukuran (5x11x22) cm Tebal 1 Bata Camp. 1SP : 3PP
3 A.4.4.1.3 Pemasangan Dinding Bata Merah Ukuran (5x11x22) cm Tebal 1 Bata Camp. 1SP : 4PP
4 A.4.4.1.4 Pemasangan Dinding Bata Merah Ukuran (5x11x22) cm Tebal 1 Bata Camp. 1SP : 5PP
5 A.4.4.1.5 Pemasangan Dinding Bata Merah Ukuran (5x11x22) cm Tebal 1 Bata Camp. 1SP : 6PP
6 A.4.4.1.6 Pemasangan Dinding Bata Merah Ukuran (5x11x22) cm Tebal 1 Bata Camp. 1SP : 3 KP :10PP
7 A.4.4.1.7 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 2PP
8 A.4.4.1.8 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 3PP
9 A.4.4.1.9 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 4PP
10 A.4.4.1.10 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 5PP
11 A.4.4.1.11 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 6PP
12 A.4.4.1.12 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 8PP
13 A.4.4.1.13 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 3KP : 10PP
14 A.4.4.1.14 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 1SM : 1PP
15 A.4.4.1.15 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1KP : 1SM : 2PP
3 A.4.6.1.3 Pembuatan & Pemasangan Pintu KlampStandard Kayu Klas II (Kayu Kamfer)
4 A.4.6.1.4 Pembuatan & Pemasangan Daun Pintu Klamp Sederhana Kayu Klas III
5 A.4.6.1.5 Pembuatan & Pemasangan Daun Pintu Panel, Kayu Klas I atau II
6 A.4.6.1.6 Pembuatan & Pemasangan Pintu & Jendela Kaca Kayu Klas I atau II
7 A.4.6.1.7 Pembuatan & Pemasangan Pintu & Jendela Jalusi Kayu Klas I atau II (jati)
8 A.4.6.1.8 Pembuatan&Pemasangan Pintu kayu lapis (Plywood) Rangkap rangka Kayu Klas II (lbr s/d 90 cm)
9 A.4.6.1.9 Pembuatan&Pemasangan Pintu Plywood rangkap, rangka expose kayu klas I atau II
10 A.4.6.1.10 Pembuatan & Pemasangan Jalusi mati Kosen Kayu Klas I atau II
11 A.4.6.1.11 Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I
12 A.4.6.1.12 Pembuatan&Pemasangan Pintu Teakwood Rangkap Lapis Formika,Rangka expose Kayu Klas II
13 A.4.6.1.13 Pembuatan&Memasang Konstruksi Kuda-kuda Konvensional Kayu I; II & III Bentang 6 meter
3 A.4.1.1.3 Membuat Beton mutu f'c=12,2 Mpa (K150), slum (12±2)cm, w/c = 0,72
4 A.4.1.1.4 Membuat Lantai Kerja Beton mutu f'c=7,4 MPa (K100), slum (3-6)cm, w/c = 0,87
5 A.4.1.1.5 Membuat Beton mutu f'c=14,5 MPa (K175), slum (12±2)cm, w/c = 0,66
6 A.4.1.1.6 Membuat Beton mutu f'c=16,9 MPa (K200), slum (12±2)cm, w/c = 0,61
7 A.4.1.1.7 Membuat Beton mutu f'c=19,3 MPa (K225), slum (12±2)cm, w/c = 0,58
8 A.4.1.1.8 Membuat Beton mutu f'c=21,7 MPa (K250), slum (12±2)cm, w/c = 0,56
9 A.4.1.1.9 Membuat Lantai Kerja Beton mutu f'c=24,0 MPa (K275), slum (12±2)cm, w/c = 0,53
10 A.4.1.1.10 Membuat Beton mutu f'c=26,4 MPa (K300), slum (12±2)cm, w/c = 0,52
11 A.4.1.1.11 Membuat Beton mutu f'c=28,8 MPa (K325), slum (12±2)cm, w/c = 0,49
12 A.4.1.1.12 Membuat Beton mutu f'c=31,2 MPa (K350), slum (12±2)cm, w/c = 0,48
13 A.4.1.1.17 Pembesian dg Besi Polos atau Besi Ulir
4 A.4.2.1.4 Pembuatan Pintu Besi Plat Baja tebal 2 mm rangkap, rangka baja Siku
5 A.4.2.1.5 Pengerjaan Pengelasan dengan Las Listrik
6 A.4.2.1.7 Pemasangan Pintu Rolling Door Besi
20 A.4.2.1.21 Pemasangan Rangka Besi Hollow 1 x 40.40.2mm; Modul 60x60 cm dinding plafond
5 A.4.7.1.5 Pengecatan Bidang Kayu Baru (1 lp Plamuur, 1 lp Cat dasar, 3 Lp Cat Penutup)
6 A.4.7.1.6 Pelaburan Bidang Kayu dg Teak Oil
7 A.4.7.1.7 Pelaburan Bidang Kayu dg Politur
HARGA SATUAN
PEKERJAAN
SAT
(Rp)
m' 598,752.00
m' 136,004.00
m2 1,810,858.50
m2 1,702,008.00
m2 10,560.00
m2 286,316.80
bh 487,223.00
m3 893,184.60
m3 420,852.30
m3 49,170.00
m3 60,291.00
m3 71,583.60
m3 65,445.60
m3 99,198.00
m3 79,101.00
m2 3,564.00
m3 3,564.00
m3 1/3 x Gal.tanah
m3 35,640.00
m3 191,268.00
m3 257,653.00
m2 63,492.00
m3 178,860.00
m3 852,549.50
m3 802,290.50
m3 767,442.50
m3 742,945.50
m3 709,362.50
m3 600,451.50
m3 686,889.50
m3 652,217.50
m3 415,156.50
m3 2,284,668.10
m3 791,975.80
m2 224,224.00
m2 210,982.20
m2 201,869.80
m2 197,441.20
m2 196,526.00
m2 185,282.68
m2 107,461.20
m2 101,071.52
m2 97,471.00
m2 95,210.28
m2 94,099.72
m2 91,608.00
m2 93,071.00
m2 83,342.60
m2 88,214.50
m2 195,137.36
m2 196,148.48
m2 246,730.00
m2 242,935.00
m2 62,282.48
m2 55,307.60
m2 52,338.40
m2 50,271.54
m2 49,153.76
m2 48,235.84
m2 47,748.76
m2 47,261.68
m2 48,863.76
m2 46,945.80
m2 42,857.10
m2 43,259.70
m2 73,992.07
m2 54,984.48
m2 67,200.32
m2 65,786.95
m2 64,486.05
m2 60,492.30
m2 31,548.26
m' 49,898.20
m2 38,142.72
m2 22,436.57
m2 10,742.60
m2 47,649.14
m2 28,457.00
m3 26,851,000.00
m3 11,518,100.00
m2 465,727.90
m2 465,727.90
m2 708,372.50
m2 505,395.00
m2 1,932,425.00
m2 553,817.00
m2 596,123.00
m2 1,729,002.00
m2 982,817.00
m2 639,285.90
m3 10,254,090.00
m3 29,190,920.00
m3 69,245.35
m2 156,266.00
m2 183,986.00
m2 131,155.20
m2 168,091.00
m2 173,349.00
m' 289,993.00
m' 119,823.00
m2 273,887.90
m2 348,335.90
m2 355,652.00
m2 395,917.50
m2 37,838.90
m2 120,458.14
m3 923,395.00
m3 960,619.00
m3 989,747.00
m3 866,588.80
m3 1,024,199.00
m3 1,057,155.00
m3 1,081,839.00
m3 1,098,207.00
m3 1,126,499.00
m3 1,135,211.00
m3 1,206,089.50
m3 1,217,573.50
10 kg 158,720.10
10 kg 125,640.90
10 kg 229,379.70
m2 155,034.00
m2 166,034.00
m2 348,782.50
m2 366,932.50
m2 427,982.50
m2 398,832.50
m2 326,249.00
m2 92,409.90
m3 3,769,209.40
m3 4,608,609.50
m3 8,040,785.50
m3 6,321,925.50
m3 5,786,280.50
m3 5,693,593.40
m3 5,815,111.50
m' 66,977.90
m' 92,801.50
m2 64,489.15
m2 130,537.00
m2 120,747.00
m' 114,505.60
m' 101,305.60
m' 104,605.60
m2 66,396.00
m2 60,472.50
m2 52,057.50
m2 53,344.50
m2 96,657.00
m2 82,775.00
m2 101,377.10
m' 106,158.80
m' 57,055.90
m' 46,978.80
m2 34,485.00
m' 26,253.70
m2 24,083.40
m2 28,876.10
m2 94,965.20
m2 103,796.00
m2 85,316.00
m2 43,345.50
m2 498,322.00
m2 39,838.70
m2 191,895.00
m1 14,188.90
Unit 1,779,873.70
Unit 518,364.00
Unit 685,036.00
Unit 666,259.00
Unit 1,071,437.40
Unit 1,024,705.00
Unit 1,283,947.90
buah 336,259.00
buah 31,053.00
bh 360,527.20
bh 542,701.50
bh 662,843.50
m' 33,918.87
bh 72,655.00
m' 37,613.03
m' 42,443.87
m' 65,338.53
m' 165,614.53
m' 270,756.20
m' 20,055.75
m' 22,613.25
m' 27,728.25
m' 31,291.33
m' 44,078.83
m' 76,021.18
m' 93,797.00
m' 84,634.00
m' 35,907.30
m' 92,681.82
m' 528,080.30
Kg 27,968.60
kg 26,582.60
kg 72,739.70
m2 845,725.10
cm 15,981.90
m2 550,118.80
m2 525,342.40
m2 455,435.20
m2 454,960.00
m' 112,640.99
m2 488,347.31
m2 455,793.80
m2 163,678.90
m2 338,220.56
m2 49,676.98
m2 64,204.80
m' 172,716.50
m' 65,036.40
m2 157,782.90
m2 191,178.90
Buah 213,213.00
Buah 144,006.50
Buah 212,206.50
Buah 25,679.50
Buah 16,203.00
Buah 43,756.90
Buah 30,672.40
Buah 384,334.50
Buah 39,333.80
Buah 340,866.90
Buah 296,201.40
Buah 32,671.54
m2 90,110.35
m2 103,420.35
m2 336,950.35
m2 95,297.50
m2 95,209.40
m2 124,293.50
m2 120,575.40
m2 347,075.30
m' 57,815.34
m' 34,087.24
m2 189,588.74
m2 194,043.74
m2 186,045.52
m2 185,698.50
m2 187,537.90
m2 372,238.90
m' 32,470.24
m' 78,774.74
m' 76,442.74
m2 665,514.74
m2 187,771.10
m2 338,662.50
m2 212,301.29
m2 208,607.30
m2 200,654.30
m2 208,607.30
m2 738,153.36
m2 223,195.50
m2 133,928.30
m' 40,900.20
m2 10,349.90
m2 10,349.90
m2 10,778.90
m2 39,652.80
m2 53,479.80
m2 30,851.70
m2 40,814.40
m2 7,862.80
m2 32,698.60
m2 17,285.51
m2 11,839.74
m2 6,768.74
m2 11,855.47
m2 5,976.85
m2 76,422.50
m2 22,867.90
m2 46,389.75
L.01 2 OH Pekerja
L.02 2 OH Tukang Kayu
L.02 1 OH Tukang Batu
L.03 0.3 OH Kepala Tukang
L.04 0.05 OH Mandor
B Bahan
1.25 Btg Kayu Dolken Ø 8 - 10 / 4 m
0.18 m3 Kayu
0.85 Kg Paku Biasa 2" - 5"
1.1 Kg Besi Strip
35 Kg Portland Sement
0.15 m3 Pasir pasang
0.1 m3 Pasir Beton
0.15 m3 Koral Beton
30 buah Batu bata Merah
0.25 Lbr Seng Plat
2 buah Jendela Naco
0.08 m2 Kaca Polos
0.15 buah Kunci Tanam
0.3 buah Engsel
0.06 Lbr Plywood 4 mm
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contah 10%) 10%
F Harga Satuan Pekerjaan (D+E)
Rp Rp
544,320.00
54,432.00
598,752.00
136,004.00
15,360.00
57,000.00 5,700.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 390.00
108,280.00
5,500,000.00 66,000.00
14,000.00 280.00
6,000,000.00 42,000.00
123,640.00
12,364.00
136,004.00
1,810,858.50
396,000.00
HARGA
BAHAN/UPAH JUMLAH
Rp Rp
57,000.00 114,000.00
84,000.00 168,000.00
84,000.00 84,000.00
87,000.00 26,100.00
78,000.00 3,900.00
1,250,235.00
18,000.00 22,500.00
5,500,000.00 990,000.00
14,000.00 11,900.00
12,500.00 13,750.00
1,360.00 47,600.00
210,000.00 31,500.00
280,000.00 28,000.00
270,000.00 40,500.00
520.00 15,600.00
15,000.00 3,750.00
12,500.00 25,000.00
61,000.00 4,880.00
67,500.00 10,125.00
4,500.00 1,350.00
63,000.00 3,780.00
HARGA
BAHAN/UPAH JUMLAH
Rp Rp
1,646,235.00
164,623.50
1,810,858.50
1,702,008.00
246,300.00
57,000.00 57,000.00
84,000.00 168,000.00
87,000.00 17,400.00
78,000.00 3,900.00
1,300,980.00
18,000.00 30,600.00
5,500,000.00 1,155,000.00
14,000.00 4,200.00
1,360.00 14,280.00
280,000.00 8,400.00
270,000.00 13,500.00
50,000.00 75,000.00
1,547,280.00
154,728.00
1,702,008.00
10,560.00
9,600.00
57,000.00 5,700.00
78,000.00 3,900.00
9,600.00
960.00
10,560.00
286,316.80
246,300.00
57,000.00 57,000.00
84,000.00 168,000.00
87,000.00 17,400.00
78,000.00 3,900.00
13,988.00
10,000.00 12,500.00
HARGA
BAHAN/UPAH JUMLAH
Rp Rp
8,000.00 1,488.00
260,288.00
26,028.80
286,316.80
487,223.00
27,810.00
84,000.00 25,200.00
87,000.00 2,610.00
415,120.00
6,000,000.00 216,000.00
5,500,000.00 198,000.00
14,000.00 1,120.00
442,930.00
44,293.00
487,223.00
893,184.60
811,986.00
57,000.00 760,038.00
78,000.00 51,948.00
811,986.00
81,198.60
893,184.60
HARGA
BAHAN/UPAH JUMLAH
Rp Rp
420,852.30
382,593.00
57,000.00 380,019.00
78,000.00 2,574.00
382,593.00
38,259.30
420,852.30
No. SNI KODE KOEF SAT. URAIAN PEKERJAAN
A TENAGA
L.01 1.50 OH Pekerja
L.04 0.060 OH Mandor
B BAHAN
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contah 10%)
F Harga Satuan Pekerjaan (D+E)
B BAHAN
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contah 10%)
F Harga Satuan Pekerjaan (D+E)
49,170.00
44,700.00
57,000.00 42,750.00
78,000.00 1,950.00
44,700.00
10% 4,470.00
49,170.00
60,291.00
54,810.00
57,000.00 51,300.00
78,000.00 3,510.00
54,810.00
10% 5,481.00
60,291.00
71,583.60
65,076.00
57,000.00 59,850.00
78,000.00 5,226.00
65,076.00
10% 6,507.60
71,583.60
65,445.60
59,496.00
57,000.00 57,000.00
78,000.00 2,496.00
59,496.00
10% 5,949.60
65,445.60
99,198.00
90,180.00
57,000.00 85,500.00
78,000.00 4,680.00
90,180.00
10% 9,018.00
99,198.00
79,101.00
71,910.00
57,000.00 68,400.00
78,000.00 3,510.00
71,910.00
10% 7,191.00
79,101.00
3,564.00
3,240.00
57,000.00 2,850.00
78,000.00 390.00
3,240.00
10% 324.00
3,564.00
21,549.00
19,590.00
57,000.00 18,810.00
78,000.00 780.00
19,590.00
10% 1,959.00
21,549.00
11,880.00
bali di hitung dari 1/3 kali koefisien Pekerjaan galian
32,400.00
57,000.00 28,500.00
78,000.00 3,900.00
32,400.00
10% 3,240.00
35,640.00
35,640.00
32,400.00
57,000.00 28,500.00
78,000.00 3,900.00
32,400.00
10% 3,240.00
35,640.00
191,268.00
17,880.00
57,000.00 17,100.00
78,000.00 780.00
156,000.00
130,000.00 156,000.00
173,880.00
10% 17,388.00
191,268.00
257,653.00
88,920.00
57,000.00 45,600.00
84,000.00 33,600.00
87,000.00 3,480.00
78,000.00 6,240.00
145,310.00
210,000.00 28,350.00
270,000.00 108,000.00
112,000.00 8,960.00
234,230.00
10% 23,423.00
257,653.00
57,720.00
10% 5,772.00
63,492.00
178,860.00
16,200.00
57,000.00 14,250.00
78,000.00 1,950.00
146,400.00
122,000.00 146,400.00
162,600.00
10% 16,260.00
178,860.00
B Bahan
1.2 m3 Batu Belah 15/20
91 Kg Portland Sement
0.584 m3 Pasir Pasang
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
10 A.3.2.1.10 1 m3 Pasang Pondasi Siklop, 60% Beton Camp. 1PC : 2PB : 3KR
A Tenaga
L.01 3.4 OH Pekerja
L.02 0.85 OH Tukang Batu
L.03 0.085 OH Kepala Tukang
L.04 0.15 OH Mandor
B Bahan
0.480 m3 Batu Belah 15/20 cm
126 Kg Besi Beton
194 Kg Portland Semen
0.312 m3 Pasir Beton
0.468 m3 Koral Beton
1.8 Kg Kawat Beton
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
N PEKERJAAN PONDASI
852,549.50
160,875.00
57,000.00 85,500.00
84,000.00 63,000.00
87,000.00 6,525.00
78,000.00 5,850.00
614,170.00
198,000.00 237,600.00
1,360.00 274,720.00
210,000.00 101,850.00
775,045.00
10% 77,504.50
852,549.50
802,290.50
160,875.00
57,000.00 85,500.00
84,000.00 63,000.00
87,000.00 6,525.00
78,000.00 5,850.00
568,480.00
198,000.00 237,600.00
1,360.00 221,680.00
210,000.00 109,200.00
729,355.00
10% 72,935.50
802,290.50
767,442.50
160,875.00
57,000.00 85,500.00
84,000.00 63,000.00
87,000.00 6,525.00
78,000.00 5,850.00
536,800.00
198,000.00 237,600.00
414275883.xlsx 432/206 abk 3-14
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
1,360.00 184,960.00
210,000.00 114,240.00
697,675.00
10% 69,767.50
767,442.50
742,945.50
160,875.00
57,000.00 85,500.00
84,000.00 63,000.00
87,000.00 6,525.00
78,000.00 5,850.00
514,530.00
198,000.00 237,600.00
1,360.00 159,120.00
210,000.00 117,810.00
675,405.00
10% 67,540.50
742,945.50
709,362.50
160,875.00
57,000.00 85,500.00
84,000.00 63,000.00
87,000.00 6,525.00
78,000.00 5,850.00
484,000.00
198,000.00 237,600.00
1,360.00 123,760.00
210,000.00 122,640.00
644,875.00
10% 64,487.50
709,362.50
545,865.00
10% 54,586.50
600,451.50
624,445.00
10% 62,444.50
414275883.xlsx 432/208 abk 3-14
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
686,889.50
592,925.00
10% 59,292.50
652,217.50
415,156.50
83,655.00
57,000.00 44,460.00
84,000.00 32,760.00
87,000.00 3,393.00
78,000.00 3,042.00
293,760.00
198,000.00 237,600.00
130,000.00 56,160.00
377,415.00
10% 37,741.50
415,156.50
Siklop, 60% Beton Camp. 1PC : 2PB : 3KR & 40% Batu Belah 2,284,668.10
284,295.00
57,000.00 193,800.00
84,000.00 71,400.00
87,000.00 7,395.00
78,000.00 11,700.00
1,792,676.00
198,000.00 95,040.00
10,000.00 1,260,000.00
1,360.00 263,840.00
280,000.00 87,360.00
127,000.00 59,436.00
15,000.00 27,000.00
2,076,971.00
10% 207,697.10
2,284,668.10
791,975.80
220,242.00
57,000.00 136,800.00
84,000.00 67,200.00
87,000.00 6,960.00
78,000.00 9,282.00
499,736.00
198,000.00 89,100.00
1,360.00 263,840.00
280,000.00 87,360.00
127,000.00 59,436.00
719,978.00
10% 71,997.80
791,975.80
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
B Bahan
12.500 buah Batako
12.130 kg PC
0.388 m3 Pasir Pasang
0.280 kg Besi Angkur Ø 8 mm
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
203,840.00
10% 20,384.00
224,224.00
191,802.00
10% 19,180.20
210,982.20
87,000.00 1,740.00
78,000.00 2,340.00
128,438.00
520.00 72,800.00
1,360.00 36,108.00
210,000.00 19,530.00
183,518.00
10% 18,351.80
201,869.80
179,492.00
10% 17,949.20
197,441.20
178,660.00
10% 17,866.00
196,526.00
168,438.80
10% 16,843.88
185,282.68
ta Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 2PP 107,461.20
27,540.00
57,000.00 17,100.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 1,170.00
70,152.00
520.00 36,400.00
1,360.00 25,772.00
210,000.00 7,980.00
97,692.00
10% 9,769.20
107,461.20
ta Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 3PP 101,071.52
27,540.00
57,000.00 17,100.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 1,170.00
64,343.20
520.00 36,400.00
1,360.00 19,543.20
210,000.00 8,400.00
91,883.20
10% 9,188.32
101,071.52
ta Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 4PP 97,471.00
27,540.00
57,000.00 17,100.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 1,170.00
61,070.00
520.00 36,400.00
1,360.00 15,640.00
210,000.00 9,030.00
88,610.00
10% 8,861.00
97,471.00
ta Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 5PP 95,210.28
27,540.00
57,000.00 17,100.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 1,170.00
59,014.80
520.00 36,400.00
1,360.00 13,164.80
210,000.00 9,450.00
86,554.80
10% 8,655.48
95,210.28
ta Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 6PP 94,099.72
27,540.00
57,000.00 17,100.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 1,170.00
58,005.20
520.00 36,400.00
1,360.00 11,315.20
210,000.00 10,290.00
85,545.20
10% 8,554.52
94,099.72
ta Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 8PP 91,608.00
27,540.00
57,000.00 17,100.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 1,170.00
55,740.00
520.00 36,400.00
1,360.00 8,840.00
210,000.00 10,500.00
83,280.00
10% 8,328.00
91,608.00
ta Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 3KP : 10PP 93,071.00
27,540.00
57,000.00 17,100.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 1,170.00
57,070.00
520.00 36,400.00
1,360.00 6,120.00
210,000.00 10,500.00
270,000.00 4,050.00
84,610.00
10% 8,461.00
93,071.00
ta Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 1SM : 1PP 83,342.60
27,540.00
57,000.00 17,100.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 1,170.00
48,226.00
520.00 36,400.00
177,000.00 3,186.00
210,000.00 3,780.00
270,000.00 4,860.00
75,766.00
10% 7,576.60
83,342.60
ta Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1KP : 1SM : 2PP 83,685.80
27,540.00
57,000.00 17,100.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 1,170.00
48,538.00
520.00 36,400.00
177,000.00 2,478.00
210,000.00 5,880.00
270,000.00 3,780.00
76,078.00
10% 7,607.80
83,685.80
177,397.60
10% 17,739.76
195,137.36
178,316.80
10% 17,831.68
196,148.48
224,300.00
10% 22,430.00
246,730.00
220,850.00
10% 22,085.00
242,935.00
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
A Tenaga
L.01 0.400 OH Pekerja
L.02 0.200 OH Tukang batu
L.03 0.020 OH Kepala Tukang
L.04 0.022 OH Mandor
B Bahan
6.912 Kg Portland Semen
0.035 m3 Pasir Pasang
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
B Bahan
0.009 m3 Semen Merah
0.009 m3 Kapur Padam
0.018 m3 Pasir Pasang
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
Bahan
6.34 Kg Pc
0.012 m3 PP
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
56,620.44
10% 5,662.04
62,282.48
50,279.64
10% 5,027.96
55,307.60
eran 1 Pc : 3 Pp Tebal 15 mm 52,338.40
32,175.00
57,000.00 17,100.00
84,000.00 12,600.00
87,000.00 1,305.00
78,000.00 1,170.00
15,405.36
1,360.00 10,575.36
210,000.00 4,830.00
47,580.36
10% 4,758.04
52,338.40
eran 1 Pc : 4 Pp Tebal 15 mm 50,271.54
32,175.00
57,000.00 17,100.00
84,000.00 12,600.00
414275883.xlsx 432/240 abk 5-14
file:///conversion/tmp/scratch/414275883.xlsx
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
87,000.00 1,305.00
78,000.00 1,170.00
13,526.40
1,360.00 8,486.40
210,000.00 5,040.00
45,701.40
10% 4,570.14
50,271.54
eran 1 Pc : 5 Pp Tebal 15 mm 49,153.76
32,175.00
57,000.00 17,100.00
84,000.00 12,600.00
87,000.00 1,305.00
78,000.00 1,170.00
12,510.24
1,360.00 7,050.24
210,000.00 5,460.00
44,685.24
10% 4,468.52
49,153.76
eran 1 Pc : 6 Pp Tebal 15 mm 48,235.84
32,175.00
57,000.00 17,100.00
84,000.00 12,600.00
87,000.00 1,305.00
78,000.00 1,170.00
11,675.76
1,360.00 6,005.76
210,000.00 5,670.00
43,850.76
10% 4,385.08
48,235.84
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
43,407.96
10% 4,340.80
47,748.76
eran 1 Pc : 8 Pp Tebal 15 mm 47,261.68
32,175.00
57,000.00 17,100.00
84,000.00 12,600.00
87,000.00 1,305.00
78,000.00 1,170.00
10,790.16
1,360.00 4,700.16
210,000.00 6,090.00
42,965.16
10% 4,296.52
47,261.68
eran 1 Pc : 1/2 Kp : 3 Pp Tebal 15 mm 48,863.76
33,048.00
57,000.00 20,520.00
84,000.00 10,080.00
87,000.00 1,044.00
78,000.00 1,404.00
11,373.60
1,360.00 7,833.60
270,000.00 810.00
210,000.00 2,730.00
44,421.60
10% 4,442.16
48,863.76
eran 1 Pc : 2 Kp : 8 Pp Tebal 15 mm 46,945.80
33,048.00
57,000.00 20,520.00
84,000.00 10,080.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
87,000.00 1,044.00
78,000.00 1,404.00
9,630.00
1,360.00 4,080.00
270,000.00 1,350.00
210,000.00 4,200.00
42,678.00
10% 4,267.80
46,945.80
eran 1 SM : 1 Kp : 1 Pp Tebal 15 mm 42,857.10
33,048.00
57,000.00 20,520.00
84,000.00 10,080.00
87,000.00 1,044.00
78,000.00 1,404.00
5,913.00
177,000.00 1,593.00
270,000.00 2,430.00
210,000.00 1,890.00
38,961.00
10% 3,896.10
42,857.10
eran 1 SM : 1 Kp : 2 Pp Tebal 15 mm 43,259.70
33,048.00
57,000.00 20,520.00
84,000.00 10,080.00
87,000.00 1,044.00
78,000.00 1,404.00
6,279.00
177,000.00 1,239.00
270,000.00 1,890.00
210,000.00 3,150.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
39,327.00
10% 3,932.70
43,259.70
eran 1 Pc : 2 Pp Tebal 20 mm 73,992.07
43,056.00
57,000.00 22,800.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 1,716.00
24,209.52
1,360.00 18,539.52
210,000.00 5,670.00
67,265.52
10% 6,726.55
73,992.07
eran 1Pc : 3Pp Tebal 20 mm 54,984.48
34,374.00
57,000.00 14,820.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 1,014.00
20,610.48
1,360.00 14,100.48
210,000.00 6,510.00
55,998.48
10% 5,599.85
61,598.33
eran 1 Pc : 4 Pp Tebal 20 mm 67,200.32
43,056.00
57,000.00 22,800.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 1,716.00
18,035.20
1,360.00 11,315.20
210,000.00 6,720.00
61,091.20
10% 6,109.12
67,200.32
eran 1Pc : 5Pp Tebal 20 mm 65,786.95
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
43,056.00
57,000.00 22,800.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 1,716.00
16,750.32
1,360.00 9,400.32
210,000.00 7,350.00
59,806.32
10% 5,980.63
65,786.95
eran 1Pc : 6Pp Tebal 20 mm 64,486.05
43,056.00
57,000.00 22,800.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 1,716.00
15,567.68
1,360.00 8,007.68
210,000.00 7,560.00
58,623.68
10% 5,862.37
64,486.05
eran 1 SM : 2 Kp : 2 Pp Tebal 20 mm 60,492.30
47,190.00
57,000.00 25,080.00
84,000.00 18,480.00
87,000.00 1,914.00
78,000.00 1,716.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
7,803.00
177,000.00 1,593.00
270,000.00 2,430.00
210,000.00 3,780.00
54,993.00
10% 5,499.30
60,492.30
en 1 Pc : 5Pp Tebal 15 mm 31,548.26
16,170.00
57,000.00 8,550.00
84,000.00 6,300.00
87,000.00 696.00
78,000.00 624.00
12,510.24
1,360.00 7,050.24
210,000.00 5,460.00
28,680.24
10% 2,868.02
31,548.26
eran Skoning 1 Pc : 2Pp, lebar 10 mm 49,898.20
41,952.00
57,000.00 4,560.00
84,000.00 33,600.00
87,000.00 3,480.00
78,000.00 312.00
3,410.00
1,360.00 680.00
210,000.00 2,730.00
45,362.00
10% 4,536.20
49,898.20
38,142.72
27,540.00
57,000.00 17,100.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 1,170.00
7,135.20
1,360.00 5,875.20
210,000.00 1,260.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
34,675.20
10% 3,467.52
38,142.72
hing Siar Pasangan Dinding Bata Merah (=20 m') 22,436.57
16,170.00
57,000.00 8,550.00
84,000.00 6,300.00
87,000.00 696.00
78,000.00 624.00
4,226.88
1,360.00 4,226.88
20,396.88
10% 2,039.69
22,436.57
hing Siar Pasangan Dinding Conblock ekspose (=8 m') 10,742.60
7,590.00
57,000.00 3,990.00
84,000.00 2,940.00
87,000.00 348.00
78,000.00 312.00
2,176.00
1,360.00 2,176.00
9,766.00
10% 976.60
10,742.60
hing Siar Pas.Batu Kali Adukan 1Pc : 2Pp 47,649.14
32,175.00
57,000.00 17,100.00
84,000.00 12,600.00
87,000.00 1,305.00
78,000.00 1,170.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
11,142.40
1,360.00 8,622.40
210,000.00 2,520.00
43,317.40
10% 4,331.74
47,649.14
28,457.00
21,450.00
57,000.00 11,400.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 780.00
4,420.00
1,360.00 4,420.00
25,870.00
10% 2,587.00
28,457.00
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
B Bahan
1.1 m3 Kayu Kamfer, balok
15 Kg Besi Strip
5.6 Kg Paku Biasa 2" - 5"
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
HARGA
JUMLAH
BAHAN/UPAH
URAIAN PEKERJAAN
Rp Rp
24,410,000.00
10% 2,441,000.00
26,851,000.00
masangan Kosen Pintu & Jendela Kayu klas II atau III 11,518,100.00
2,034,000.00
57,000.00 342,000.00
84,000.00 1,512,000.00
87,000.00 156,600.00
78,000.00 23,400.00
8,437,000.00
7,000,000.00 8,400,000.00
14,000.00 17,500.00
19,500.00 19,500.00
10,471,000.00
10% 1,047,100.00
11,518,100.00
HARGA
JUMLAH
BAHAN/UPAH
URAIAN PEKERJAAN
Rp Rp
14,000.00 700.00
423,389.00
10% 42,338.90
465,727.90
423,389.00
10% 42,338.90
465,727.90
643,975.00
10% 64,397.50
708,372.50
HARGA
JUMLAH
BAHAN/UPAH
URAIAN PEKERJAAN
Rp Rp
459,450.00
10% 45,945.00
505,395.00
masangan Pintu & Jendela Jalusi Kayu Klas I atau II (jati) 1,932,425.00
339,000.00
57,000.00 57,000.00
84,000.00 252,000.00
87,000.00 26,100.00
78,000.00 3,900.00
1,417,750.00
22,000,000.00 1,408,000.00
19,500.00 9,750.00
1,756,750.00
10% 175,675.00
1,932,425.00
angan Pintu kayu lapis (Plywood) Rangkap rangka Kayu Klas II (lbr s/d 90 c 553,817.00
237,300.00
57,000.00 39,900.00
84,000.00 176,400.00
87,000.00 18,270.00
78,000.00 2,730.00
266,170.00
7,600,000.00 190,000.00
14,000.00 420.00
19,500.00 9,750.00
66,000.00 66,000.00
HARGA
JUMLAH
BAHAN/UPAH
URAIAN PEKERJAAN
Rp Rp
503,470.00
10% 50,347.00
553,817.00
asangan Pintu Plywood rangkap, rangka expose kayu klas I atau II 596,123.00
271,200.00
57,000.00 45,600.00
84,000.00 201,600.00
87,000.00 20,880.00
78,000.00 3,120.00
270,730.00
7,600,000.00 194,560.00
14,000.00 420.00
19,500.00 9,750.00
66,000.00 66,000.00
541,930.00
10% 54,193.00
596,123.00
1,571,820.00
10% 157,182.00
1,729,002.00
HARGA
JUMLAH
BAHAN/UPAH
URAIAN PEKERJAAN
Rp Rp
893,470.00
10% 89,347.00
982,817.00
angan Pintu Teakwood Rangkap Lapis Formika,Rangka expose Kayu Klas II 639,285.90
288,189.00
57,000.00 48,450.00
84,000.00 214,200.00
87,000.00 22,185.00
78,000.00 3,354.00
292,980.00
7,600,000.00 190,000.00
14,000.00 420.00
19,500.00 1,560.00
66,000.00 66,000.00
70,000.00 35,000.00
581,169.00
10% 58,116.90
639,285.90
HARGA
JUMLAH
BAHAN/UPAH
URAIAN PEKERJAAN
Rp Rp
7,965,900.00
7,000,000.00 7,700,000.00
12,500.00 187,500.00
14,000.00 78,400.00
9,321,900.00
10% 932,190.00
10,254,090.00
26,537,200.00
10% 2,653,720.00
29,190,920.00
8,743,100.00
10% 874,310.00
9,617,410.00
HARGA
JUMLAH
BAHAN/UPAH
URAIAN PEKERJAAN
Rp Rp
142,060.00
10% 14,206.00
156,266.00
167,260.00
10% 16,726.00
183,986.00
HARGA
JUMLAH
BAHAN/UPAH
URAIAN PEKERJAAN
Rp Rp
14,000.00 2,800.00
119,232.00
10% 11,923.20
131,155.20
152,810.00
10% 15,281.00
168,091.00
157,590.00
10% 15,759.00
173,349.00
HARGA
JUMLAH
BAHAN/UPAH
URAIAN PEKERJAAN
Rp Rp
263,630.00
10% 26,363.00
289,993.00
108,930.00
10% 10,893.00
119,823.00
248,989.00
HARGA
JUMLAH
BAHAN/UPAH
URAIAN PEKERJAAN
Rp Rp
10% 24,898.90
273,887.90
316,669.00
10% 31,666.90
348,335.90
323,320.00
10% 32,332.00
355,652.00
HARGA
JUMLAH
BAHAN/UPAH
URAIAN PEKERJAAN
Rp Rp
359,925.00
10% 35,992.50
395,917.50
34,399.00
10% 3,439.90
37,838.90
HARGA
JUMLAH
BAHAN/UPAH
URAIAN PEKERJAAN
Rp Rp
4,800.00 14.40
109,507.40
10% 10,950.74
120,458.14
3 A.4.1.1.3 1.00 m3 Membuat Beton mutu f'c=12,2 Mpa (K150), slum (12±2)cm, w/c = 0,72
A Tenaga
L.01 1.65 OH Pekerja
L.02 0.28 OH Tukang Batu
L.03 0.03 OH Kepala Tukang
L.04 0.08 OH Mandor
B Bahan
299 Kg Portland Semen
799 kg Pasir Beton
414275883.xlsx 432/273 abk 7-14
No. SNI KODE KOEF SAT. URAIAN PEKERJAAN
4 A.4.1.1.4 1.00 m3 Membuat Lantai Kerja Beton mutu f'c=7,4 MPa (K100), slum (3-6)cm,
A Tenaga
L.01 1.200 OH Pekerja
L.02 0.200 OH Tukang Batu
L.03 0.020 OH Kepala Tukang
L.04 0.006 OH Mandor
B Bahan
230 Kg Portland Semen
893 kg Pasir Beton
1,027 kg Kerikil (maksimum 30 mm)
200 ltr Air
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
5 A.4.1.1.5 1 m3 Membuat Beton mutu f'c=14,5 MPa (K175), slum (12±2)cm, w/c = 0,66
A Tenaga
L.01 1.65 OH Pekerja
L.02 0.275 OH Tukang Batu
L.03 0.028 OH Kepala Tukang
L.04 0.083 OH Mandor
B Bahan
326 Kg Portland Semen
760 Kg Pasir Beton
1,029 Kg Kerikil (maksimum 30 mm)
215 ltr Air
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
6 A.4.1.1.6 1 m3 Membuat Beton mutu f'c=16,9 MPa (K200), slum (12±2)cm, w/c = 0,61
A Tenaga
L.01 1.650 OH Pekerja
L.02 0.275 OH Tukang Batu
L.03 0.028 OH Kepala Tukang
L.04 0.083 OH Mandor
B Bahan
352 Kg Portland Semen
731 Kg Pasir Beton
1,031 Kg Kerikil (maksimum 30 mm)
215 ltr Air
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
7 A.4.1.1.7 1 m3 Membuat Beton mutu f'c=19,3 MPa (K225), slum (12±2)cm, w/c = 0,58
A Tenaga
L.01 1.650 OH Pekerja
L.02 0.275 OH Tukang Batu
L.03 0.028 OH Kepala Tukang
L.04 0.083 OH Mandor
B Bahan
371 Kg Portland Semen
698 Kg Pasir Beton
1,047 Kg Kerikil (maksimum 30 mm)
215 ltr Air
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
8 A.4.1.1.8 1 m3 Membuat Beton mutu f'c=21,7 MPa (K250), slum (12±2)cm, w/c = 0,56
A Tenaga
L.01 1.650 OH Pekerja
L.02 0.275 OH Tukang Batu
L.03 0.028 OH Kepala Tukang
L.04 0.083 OH Mandor
B Bahan
384 Kg Portland Semen
9 A.4.1.1.9 1 m3 Membuat Lantai Kerja Beton mutu f'c=24,0 MPa (K275), slum (12±2)c
A Tenaga
L.01 1.650 OH Pekerja
L.02 0.275 OH Tukang Batu
L.03 0.028 OH Kepala Tukang
L.04 0.083 OH Mandor
B Bahan
406 Kg Portland Semen
684 kg Pasir Beton
1,026 kg Kerikil (maksimum 30 mm)
215 ltr Air
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
10 A.4.1.1.10 1 m3 Membuat Beton mutu f'c=26,4 MPa (K300), slum (12±2)cm, w/c = 0,52
A Tenaga
L.01 1.650 OH Pekerja
L.02 0.275 OH Tukang Batu
L.03 0.028 OH Kepala Tukang
L.04 0.083 OH Mandor
B Bahan
413 Kg Portland Semen
681 Kg Pasir Beton
1,021 Kg Kerikil (maksimum 30 mm)
215 ltr Air
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
11 A.4.1.1.11 1 m3 Membuat Beton mutu f'c=28,8 MPa (K325), slum (12±2)cm, w/c = 0,49
A Tenaga
L.01 2.1 OH Pekerja
L.02 0.35 OH Tukang Batu
L.03 0.035 OH Kepala Tukang
L.04 0.105 OH Mandor
B Bahan
439 Kg Portland Semen
670 Kg Pasir Beton
1,006 Kg Kerikil (maksimum 30 mm)
215 ltr Air
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
12 A.4.1.1.12 1 m3 Membuat Beton mutu f'c=31,2 MPa (K350), slum (12±2)cm, w/c = 0,48
A Tenaga
L.01 2.10 OH Pekerja
L.02 0.350 OH Tukang Batu
L.03 0.035 OH Kepala Tukang
L.04 0.105 OH Mandor
B Bahan
448 Kg Portland Semen
667 Kg Pasir Beton
1,000 Kg Kerikil (maksimum 30 mm)
215 ltr Air
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
A Tenaga
L.01 0.15 OH Pekerja
L.02 0.05 OH Tukang Kayu
L.03 0.005 OH Kepala Tukang
L.04 0.008 OH Mandor
B Bahan
0.0264 m3 Kayu Terentang
0.6 kg Paku Biasa 2" - 5"
0.5 m3 Dolken Kayu Galam diameter 8 - 10 / 4 m
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
B Bahan
0.32 m3 Kayu Klas III (Terentang)
3.2 Kg Paku Biasa 2" - 5"
1.6 Ltr Minyak Bekisting
157.5 Kg Besi Beton Polos
2.25 Kg Kawat Beton
336 Kg Portland Semen
0.54 m3 Pasir Beton
0.81 m3 Kerikil Beton
0.12 m3 Kayu Klas II Balok
2.8 Lbr Plywood 9 mm
32 Btg Dolken diameter 8 / 4rm
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
4 Kg Portland Semen
0.006 m3 Pasir Beton
0.009 m3 Kerikil Beton
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
923,395.00
126,060.00
57,000.00 94,050.00
84,000.00 23,100.00
87,000.00 2,436.00
78,000.00 6,474.00
713,390.00
1,360.00 335,920.00
200.00 173,800.00
200.00 199,800.00
18.00 3,870.00
839,450.00
83,945.00
923,395.00
960,619.00
126,060.00
57,000.00 94,050.00
84,000.00 23,100.00
87,000.00 2,436.00
78,000.00 6,474.00
747,230.00
1,360.00 375,360.00
200.00 165,600.00
200.00 202,400.00
18.00 3,870.00
873,290.00
87,329.00
960,619.00
200.00 203,400.00
18.00 3,870.00
899,770.00
89,977.00
989,747.00
787,808.00
78,780.80
866,588.80
5 MPa (K175), slum (12±2)cm, w/c = 0,66 1,024,199.00
126,060.00
57,000.00 94,050.00
84,000.00 23,100.00
87,000.00 2,436.00
78,000.00 6,474.00
805,030.00
1,360.00 443,360.00
200.00 152,000.00
200.00 205,800.00
18.00 3,870.00
931,090.00
93,109.00
1,024,199.00
961,050.00
96,105.00
1,057,155.00
983,490.00
98,349.00
1,081,839.00
200.00 138,400.00
200.00 207,800.00
18.00 3,870.00
998,370.00
99,837.00
1,098,207.00
1,024,090.00
102,409.00
1,126,499.00
4 MPa (K300), slum (12±2)cm, w/c = 0,52 1,135,211.00
126,060.00
57,000.00 94,050.00
84,000.00 23,100.00
87,000.00 2,436.00
78,000.00 6,474.00
905,950.00
1,360.00 561,680.00
200.00 136,200.00
200.00 204,200.00
18.00 3,870.00
1,032,010.00
103,201.00
1,135,211.00
1,096,445.00
109,644.50
1,206,089.50
1,106,885.00
110,688.50
1,217,573.50
158,720.10
10,791.00
57,000.00 3,990.00
84,000.00 5,880.00
87,000.00 609.00
78,000.00 312.00
133,500.00
12,500.00 131,250.00
15,000.00 2,250.00
144,291.00
14,429.10
158,720.10
125,640.90
7,719.00
57,000.00 2,850.00
84,000.00 4,200.00
87,000.00 435.00
78,000.00 234.00
106,500.00
10,000.00 105,000.00
15,000.00 1,500.00
114,219.00
11,421.90
125,640.90
229,379.70
3,777.00
57,000.00 1,425.00
84,000.00 2,100.00
87,000.00 174.00
78,000.00 78.00
204,750.00
20,000.00 204,000.00
15,000.00 750.00
208,527.00
20,852.70
229,379.70
155,034.00
55,770.00
57,000.00 29,640.00
84,000.00 21,840.00
87,000.00 2,262.00
78,000.00 2,028.00
85,170.00
2,000,000.00 80,000.00
14,000.00 4,200.00
9,700.00 970.00
140,940.00
14,094.00
155,034.00
166,034.00
55,770.00
57,000.00 29,640.00
84,000.00 21,840.00
87,000.00 2,262.00
78,000.00 2,028.00
95,170.00
2,000,000.00 90,000.00
14,000.00 4,200.00
9,700.00 970.00
150,940.00
15,094.00
166,034.00
348,782.50
70,785.00
57,000.00 37,620.00
84,000.00 27,720.00
87,000.00 2,871.00
78,000.00 2,574.00
246,290.00
2,000,000.00 80,000.00
14,000.00 5,600.00
9,700.00 1,940.00
5,500,000.00 82,500.00
115,000.00 40,250.00
18,000.00 36,000.00
317,075.00
31,707.50
348,782.50
366,932.50
70,785.00
57,000.00 37,620.00
84,000.00 27,720.00
87,000.00 2,871.00
78,000.00 2,574.00
262,790.00
2,000,000.00 80,000.00
14,000.00 5,600.00
9,700.00 1,940.00
5,500,000.00 99,000.00
115,000.00 40,250.00
18,000.00 36,000.00
333,575.00
33,357.50
366,932.50
427,982.50
70,785.00
57,000.00 37,620.00
84,000.00 27,720.00
87,000.00 2,871.00
78,000.00 2,574.00
318,290.00
2,000,000.00 80,000.00
14,000.00 5,600.00
9,700.00 1,940.00
5,500,000.00 82,500.00
115,000.00 40,250.00
18,000.00 108,000.00
389,075.00
38,907.50
427,982.50
398,832.50
70,785.00
57,000.00 37,620.00
84,000.00 27,720.00
87,000.00 2,871.00
78,000.00 2,574.00
291,790.00
2,000,000.00 60,000.00
14,000.00 5,600.00
9,700.00 1,940.00
5,500,000.00 110,000.00
115,000.00 40,250.00
18,000.00 54,000.00
5,000.00 20,000.00
362,575.00
36,257.50
398,832.50
326,249.00
70,785.00
57,000.00 37,620.00
84,000.00 27,720.00
87,000.00 2,871.00
78,000.00 2,574.00
225,805.00
2,000,000.00 60,000.00
14,000.00 5,600.00
9,700.00 1,455.00
5,500,000.00 82,500.00
115,000.00 40,250.00
18,000.00 36,000.00
296,590.00
29,659.00
326,249.00
92,409.90
13,809.00
57,000.00 8,550.00
84,000.00 4,200.00
87,000.00 435.00
78,000.00 624.00
70,200.00
2,000,000.00 52,800.00
14,000.00 8,400.00
18,000.00 9,000.00
84,009.00
8,400.90
92,409.90
3,769,209.40
566,064.00
57,000.00 302,100.00
84,000.00 23,100.00
84,000.00 109,200.00
84,000.00 88,200.00
87,000.00 22,794.00
78,000.00 20,670.00
2,860,490.00
2,000,000.00 400,000.00
14,000.00 21,000.00
9,700.00 3,880.00
10,000.00 1,575,000.00
15,000.00 33,750.00
1,360.00 456,960.00
280,000.00 151,200.00
270,000.00 218,700.00
3,426,554.00
342,655.40
3,769,209.40
4,608,609.50
643,965.00
57,000.00 322,050.00
84,000.00 23,100.00
84,000.00 131,040.00
84,000.00 117,600.00
87,000.00 28,101.00
78,000.00 22,074.00
3,545,680.00
2,000,000.00 540,000.00
14,000.00 28,000.00
9,700.00 5,820.00
10,000.00 2,100,000.00
15,000.00 45,000.00
1,360.00 456,960.00
280,000.00 151,200.00
270,000.00 218,700.00
4,189,645.00
418,964.50
4,608,609.50
8,040,785.50
802,545.00
57,000.00 401,850.00
84,000.00 23,100.00
84,000.00 138,600.00
84,000.00 176,400.00
87,000.00 35,061.00
78,000.00 27,534.00
6,507,260.00
2,000,000.00 800,000.00
14,000.00 56,000.00
9,700.00 19,400.00
10,000.00 3,150,000.00
15,000.00 67,500.00
1,360.00 456,960.00
280,000.00 151,200.00
270,000.00 218,700.00
5,500,000.00 825,000.00
115,000.00 402,500.00
18,000.00 360,000.00
7,309,805.00
730,980.50
8,040,785.50
6,321,925.50
695,025.00
57,000.00 361,950.00
84,000.00 23,100.00
84,000.00 138,600.00
84,000.00 117,600.00
87,000.00 28,971.00
78,000.00 24,804.00
5,052,180.00
2,000,000.00 640,000.00
14,000.00 44,800.00
9,700.00 15,520.00
10,000.00 2,100,000.00
15,000.00 45,000.00
1,360.00 456,960.00
280,000.00 151,200.00
270,000.00 218,700.00
5,500,000.00 770,000.00
115,000.00 322,000.00
18,000.00 288,000.00
5,747,205.00
574,720.50
6,321,925.50
5,786,280.50
566,325.00
57,000.00 302,100.00
84,000.00 23,100.00
84,000.00 109,200.00
84,000.00 88,200.00
87,000.00 23,055.00
78,000.00 20,670.00
4,693,930.00
2,000,000.00 640,000.00
14,000.00 44,800.00
9,700.00 15,520.00
10,000.00 1,575,000.00
15,000.00 33,750.00
1,360.00 456,960.00
280,000.00 151,200.00
270,000.00 218,700.00
5,500,000.00 660,000.00
115,000.00 322,000.00
18,000.00 576,000.00
5,260,255.00
526,025.50
5,786,280.50
5,693,593.40
566,064.00
57,000.00 302,100.00
84,000.00 23,100.00
84,000.00 109,200.00
84,000.00 88,200.00
87,000.00 22,794.00
78,000.00 20,670.00
4,609,930.00
2,000,000.00 480,000.00
14,000.00 44,800.00
9,700.00 15,520.00
10,000.00 1,575,000.00
15,000.00 33,750.00
1,360.00 456,960.00
280,000.00 151,200.00
270,000.00 218,700.00
5,500,000.00 880,000.00
115,000.00 322,000.00
18,000.00 432,000.00
5,175,994.00
517,599.40
5,693,593.40
5,815,111.50
643,965.00
57,000.00 322,050.00
84,000.00 23,100.00
84,000.00 131,040.00
84,000.00 117,600.00
87,000.00 28,101.00
78,000.00 22,074.00
4,642,500.00
2,000,000.00 500,000.00
14,000.00 42,000.00
9,700.00 11,640.00
10,000.00 2,100,000.00
15,000.00 45,000.00
1,360.00 456,960.00
280,000.00 151,200.00
270,000.00 218,700.00
5,500,000.00 577,500.00
115,000.00 287,500.00
18,000.00 252,000.00
5,286,465.00
528,646.50
5,815,111.50
66,977.90
16,524.00
57,000.00 10,260.00
84,000.00 1,680.00
84,000.00 1,680.00
84,000.00 1,680.00
87,000.00 522.00
78,000.00 702.00
44,365.00
2,000,000.00 4,000.00
14,000.00 140.00
10,000.00 30,000.00
15,000.00 675.00
1,360.00 5,440.00
280,000.00 1,680.00
270,000.00 2,430.00
60,889.00
6,088.90
66,977.90
92,801.50
27,285.00
57,000.00 16,929.00
84,000.00 2,772.00
84,000.00 2,772.00
84,000.00 2,772.00
87,000.00 870.00
78,000.00 1,170.00
57,080.00
2,000,000.00 6,000.00
14,000.00 280.00
10,000.00 36,000.00
15,000.00 750.00
1,360.00 7,480.00
280,000.00 2,520.00
270,000.00 4,050.00
84,365.00
8,436.50
92,801.50
A Tenaga
L.01 0.15 OH Pekerja
L.02 0.075 OH Tukang Kayu
L.03 0.0075 OH Kepala Tukang
L.04 0.008 OH Mandor
B Bahan
25 Buah Genteng Plentong
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
C PERALATAN
D Jumlah A + B + C
C PERALATAN
D Jumlah A + B + C
C PERALATAN
D Jumlah A + B + C
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
A Tenaga
L.01 0.14 OH Pekerja
L.02 0.07 OH Tukang Kayu
L.03 0.007 OH Kepala Tukang
L.04 0.007 OH Mandor
B Bahan
0.6 Lbr Asbes Gelombang
0.12 Kg Paku Pancing 60 x 230
C PERALATAN
D Jumlah A + B + C
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
A Tenaga
L.01 0.2 OH Pekerja
L.02 0.1 OH Tukang Kayu
L.03 0.01 OH Kepala Tukang
L.04 0.01 OH Mandor
B Bahan
1.02 m2 Genteng Metal
C PERALATAN
D Jumlah A + B + C
A Tenaga
L.01 0.166 OH Pekerja
L.02 0.25 OH Tukang Kayu
L.03 0.025 OH Kepala Tukang
L.04 0.008 OH Mandor
B Bahan
30 Lbr Genteng Sirap
C PERALATAN
D Jumlah A + B + C
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
16,126.50
57,000.00 8,550.00
84,000.00 6,300.00
87,000.00 652.50
78,000.00 624.00
42,500.00
1,700.00 42,500.00
58,626.50
10% 5,862.65
64,489.15
130,537.00
16,170.00
57,000.00 8,550.00
84,000.00 6,300.00
87,000.00 696.00
78,000.00 624.00
102,500.00
4,100.00 102,500.00
118,670.00
10% 11,867.00
130,537.00
57,000.00 8,550.00
84,000.00 6,300.00
87,000.00 696.00
78,000.00 624.00
93,600.00
5,200.00 93,600.00
109,770.00
10% 10,977.00
120,747.00
114,505.60
41,496.00
57,000.00 22,800.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 156.00
62,600.00
9,000.00 45,000.00
1,360.00 10,880.00
210,000.00 6,720.00
104,096.00
10% 10,409.60
114,505.60
57,000.00 22,800.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 156.00
50,600.00
6,600.00 33,000.00
1,360.00 10,880.00
210,000.00 6,720.00
92,096.00
10% 9,209.60
101,305.60
57,000.00 22,800.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 156.00
53,600.00
9,000.00 36,000.00
1,360.00 10,880.00
210,000.00 6,720.00
95,096.00
10% 9,509.60
104,605.60
57,000.00 7,980.00
414275883.xlsx 432/314 abk 8-14
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
84,000.00 6,300.00
87,000.00 696.00
78,000.00 624.00
44,760.00
71,500.00 42,900.00
15,500.00 1,860.00
60,360.00
10% 6,036.00
66,396.00
15,015.00
57,000.00 7,980.00
84,000.00 5,880.00
87,000.00 609.00
78,000.00 546.00
39,960.00
63,500.00 38,100.00
15,500.00 1,860.00
54,975.00
10% 5,497.50
60,472.50
57,000.00 7,980.00
84,000.00 5,880.00
87,000.00 609.00
78,000.00 546.00
32,310.00
87,000.00 30,450.00
15,500.00 1,860.00
47,325.00
10% 4,732.50
52,057.50
57,000.00 7,980.00
84,000.00 5,880.00
87,000.00 609.00
78,000.00 546.00
33,480.00
62,000.00 31,620.00
15,500.00 1,860.00
48,495.00
10% 4,849.50
53,344.50
96,657.00
21,450.00
57,000.00 11,400.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 780.00
66,420.00
6,000.00 66,000.00
14,000.00 420.00
87,870.00
10% 8,787.00
96,657.00
82,775.00
21,450.00
57,000.00 11,400.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 780.00
53,800.00
50,000.00 51,000.00
14,000.00 2,800.00
75,250.00
10% 7,525.00
82,775.00
101,377.10
33,261.00
57,000.00 9,462.00
84,000.00 21,000.00
87,000.00 2,175.00
78,000.00 624.00
58,900.00
1,870.00 56,100.00
14,000.00 2,800.00
92,161.00
10% 9,216.10
101,377.10
106,158.80
42,900.00
57,000.00 22,800.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 1,560.00
53,608.00
9,000.00 31,500.00
14,000.00 700.00
1,360.00 14,688.00
210,000.00 6,720.00
9,000.00 9,000.00
96,508.00
10% 9,650.80
106,158.80
57,055.90
29,169.00
57,000.00 14,250.00
84,000.00 12,600.00
87,000.00 1,305.00
78,000.00 1,014.00
22,700.00
20,000.00 22,000.00
14,000.00 700.00
51,869.00
10% 5,186.90
57,055.90
46,978.80
30,768.00
57,000.00 7,125.00
84,000.00 21,000.00
87,000.00 2,175.00
78,000.00 468.00
11,940.00
26,000.00 10,400.00
14,000.00 840.00
14,000.00 700.00
42,708.00
10% 4,270.80
46,978.80
34,485.00
12,870.00
57,000.00 6,840.00
84,000.00 5,040.00
87,000.00 522.00
78,000.00 468.00
18,480.00
26,000.00 18,200.00
14,000.00 280.00
31,350.00
10% 3,135.00
34,485.00
26,253.70
15,507.00
57,000.00 8,550.00
84,000.00 5,880.00
87,000.00 609.00
78,000.00 468.00
8,360.00
26,000.00 7,800.00
14,000.00 560.00
23,867.00
10% 2,386.70
26,253.70
24,083.40
13,809.00
57,000.00 8,550.00
84,000.00 4,200.00
87,000.00 435.00
78,000.00 624.00
8,085.00
7,700.00 8,085.00
21,894.00
10% 2,189.40
24,083.40
A Tenaga
L.01 0.03 OH Pekerja
L.02 0.07 OH Tukang Kayu
L.03 0.007 OH Kepala Tukang
L.04 0.004 OH Mandor
B Bahan
1.1 Lbr Plat Asbes
0.01 Kg Paku
C PERALATAN
D Jumlah A + B + C
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
A Tenaga
L.01 0.10 OH Pekerja
B Bahan
5.80 Lbr Akustik
0.05 Kg Paku
C PERALATAN
D Jumlah A + B + C
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
A Tenaga
L.01 0.10 OH Pekerja
L.02 0.10 OH Tukang Kayu
L.03 0.01 OH Kepala Tukang
L.04 0.005 OH Mandor
B Bahan
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
0.01 Kg Paku
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
A Tenaga
L.01 0.1 OH Pekerja
L.02 0.05 OH Tukang Kayu
L.03 0.005 OH Kepala Tukang
L.04 0.005 OH Mandor
B Bahan
0.364 Lbr Gypsum Board
0.11 Kg Paku Sekrup
C PERALATAN
D Jumlah A + B + C
PEKERJAAN LANGIT-LANGIT
ngit-langit Asbes (1,00x1,00) m, tebal 4 mm, 5 mm & 6 mm 28,876.10
8,511.00
57,000.00 1,710.00
84,000.00 5,880.00
87,000.00 609.00
78,000.00 312.00
17,740.00
16,000.00 17,600.00
14,000.00 140.00
26,251.00
10% 2,625.10
28,876.10
57,000.00 6,840.00
84,000.00 10,080.00
87,000.00 1,044.00
78,000.00 468.00
67,900.00
5,600.00 67,200.00
14,000.00 700.00
86,332.00
10% 8,633.20
94,965.20
15,360.00
57,000.00 5,700.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 390.00
79,000.00
13,500.00 78,300.00
14,000.00 700.00
94,360.00
10% 9,436.00
103,796.00
57,000.00 5,700.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 390.00
62,200.00
41,000.00 61,500.00
14,000.00 700.00
77,560.00
10% 7,756.00
85,316.00
15,360.00
57,000.00 5,700.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 390.00
24,045.00
63,000.00 23,625.00
14,000.00 420.00
39,405.00
10% 3,940.50
43,345.50
84,000.00 67,200.00
87,000.00 6,960.00
78,000.00 3,120.00
330,140.00
22,000,000.00 330,000.00
14,000.00 140.00
453,020.00
10% 45,302.00
498,322.00
10,725.00
57,000.00 5,700.00
84,000.00 4,200.00
87,000.00 435.00
78,000.00 390.00
25,492.00
65,500.00 23,842.00
15,000.00 1,650.00
36,217.00
10% 3,621.70
39,838.70
84,000.00 42,000.00
87,000.00 4,350.00
78,000.00 1,950.00
97,650.00
3,500.00 12,600.00
6,500.00 975.00
21,500.00 22,575.00
41,000.00 61,500.00
174,450.00
10% 17,445.00
191,895.00
14,188.90
7,719.00
57,000.00 2,850.00
84,000.00 4,200.00
87,000.00 435.00
78,000.00 234.00
5,180.00
4,800.00 5,040.00
14,000.00 140.00
12,899.00
10% 1,289.90
14,188.90
B Bahan
1 Buah Batchuip
0.2 - Perlengkapan 20% Harga Bathcuip
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
B Bahan
1.60 bh pipa tanah
6.80 kg Semen Portlan
0.013 m3 Pasir Pasang
0.011 m3 Pasir Urug
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
1,618,067.00
10% 161,806.70
1,779,873.70
518,364.00
325,980.00
57,000.00 57,000.00
84,000.00 126,000.00
87,000.00 130,500.00
78,000.00 12,480.00
145,260.00
135,000.00 135,000.00
1,360.00 8,160.00
210,000.00 2,100.00
471,240.00
10% 47,124.00
518,364.00
685,036.00
157,500.00
57,000.00 57,000.00
84,000.00 84,000.00
87,000.00 8,700.00
78,000.00 7,800.00
465,260.00
350,000.00 350,000.00
350,000.00 105,000.00
1,360.00 8,160.00
210,000.00 2,100.00
622,760.00
10% 62,276.00
685,036.00
666,259.00
101,430.00
57,000.00 68,400.00
84,000.00 12,180.00
87,000.00 13,050.00
78,000.00 7,800.00
504,260.00
380,000.00 380,000.00
380,000.00 114,000.00
1,360.00 8,160.00
210,000.00 2,100.00
605,690.00
10% 60,569.00
666,259.00
1,071,437.40
74,034.00
57,000.00 4,275.00
84,000.00 63,000.00
87,000.00 6,525.00
78,000.00 234.00
900,000.00
750,000.00 750,000.00
750,000.00 150,000.00
974,034.00
10% 97,403.40
1,071,437.40
1,024,705.00
623,550.00
57,000.00 171,000.00
84,000.00 378,000.00
87,000.00 4,350.00
78,000.00 70,200.00
308,000.00
275,000.00 275,000.00
275,000.00 33,000.00
931,550.00
10% 93,155.00
1,024,705.00
1,283,947.90
622,440.00
57,000.00 342,000.00
84,000.00 252,000.00
87,000.00 26,100.00
78,000.00 2,340.00
544,785.37
520.00 78,000.00
0.11 1,360.00 163,200.00
0.0121 210,000.00 63,000.00
82.6446280992 518.29 186,585.37
9,000.00 54,000.00
1,167,225.37
414275883.xlsx432/345 abk 10-14
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
10% 116,722.54
1,283,947.90
336,259.00
30,690.00
57,000.00 1,710.00
84,000.00 25,200.00
87,000.00 2,610.00
78,000.00 1,170.00
275,000.00
225,000.00 225,000.00
50,000.00 50,000.00
305,690.00
10% 30,569.00
336,259.00
31,053.00
10,230.00
57,000.00 570.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 390.00
18,000.00
18,000.00 18,000.00
28,230.00
10% 2,823.00
31,053.00
327,752.00
10% 32,775.20
360,527.20
493,365.00
10% 49,336.50
542,701.50
602,585.00
10% 60,258.50
662,843.50
33,918.87
13,527.00
57,000.00 3,078.00
84,000.00 7,560.00
87,000.00 783.00
78,000.00 2,106.00
17,308.33
11,166.67 13,400.00
11,166.67 3,908.33
30,835.33
10% 3,083.53
33,918.87
72,655.00
38,040.00
57,000.00 570.00
84,000.00 33,600.00
87,000.00 3,480.00
78,000.00 390.00
28,010.00
28,000.00 28,000.00
4,000.00 10.00
66,050.00
10% 6,605.00
72,655.00
37,613.03
13,527.00
57,000.00 3,078.00
84,000.00 7,560.00
87,000.00 783.00
78,000.00 2,106.00
20,666.67
13,333.33 16,000.00
13,333.33 4,666.67
34,193.67
10% 3,419.37
37,613.03
42,443.87
13,527.00
57,000.00 3,078.00
84,000.00 7,560.00
87,000.00 783.00
78,000.00 2,106.00
25,058.33
16,166.67 19,400.00
414275883.xlsx432/349 abk 10-14
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
16,166.67 5,658.33
38,585.33
10% 3,858.53
42,443.87
65,338.53
23,232.00
57,000.00 6,156.00
84,000.00 15,120.00
87,000.00 1,566.00
78,000.00 390.00
36,166.67
23,333.33 28,000.00
23,333.33 8,166.67
59,398.67
10% 5,939.87
65,338.53
165,614.53
29,142.00
57,000.00 7,695.00
84,000.00 18,900.00
87,000.00 2,001.00
78,000.00 546.00
121,416.67
78,333.33 94,000.00
78,333.33 27,416.67
150,558.67
10% 15,055.87
165,614.53
270,756.20
29,142.00
57,000.00 7,695.00
84,000.00 18,900.00
87,000.00 2,001.00
78,000.00 546.00
217,000.00
140,000.00 168,000.00
140,000.00 49,000.00
246,142.00
10% 24,614.20
270,756.20
20,055.75
7,770.00
57,000.00 2,052.00
84,000.00 5,040.00
87,000.00 522.00
78,000.00 156.00
10,462.50
6,750.00 8,100.00
6,750.00 2,362.50
18,232.50
10% 1,823.25
20,055.75
22,613.25
7,770.00
57,000.00 2,052.00
84,000.00 5,040.00
87,000.00 522.00
78,000.00 156.00
12,787.50
414275883.xlsx432/351 abk 10-14
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
8,250.00 9,900.00
8,250.00 2,887.50
20,557.50
10% 2,055.75
22,613.25
27,728.25
7,770.00
57,000.00 2,052.00
84,000.00 5,040.00
87,000.00 522.00
78,000.00 156.00
17,437.50
11,250.00 13,500.00
11,250.00 3,937.50
25,207.50
10% 2,520.75
27,728.25
31,291.33
11,655.00
57,000.00 3,078.00
84,000.00 7,560.00
87,000.00 783.00
78,000.00 234.00
16,791.67
10,833.33 13,000.00
10,833.33 3,791.67
28,446.67
10% 2,844.67
31,291.33
44,078.83
11,655.00
57,000.00 3,078.00
84,000.00 7,560.00
87,000.00 783.00
78,000.00 234.00
28,416.67
18,333.33 22,000.00
18,333.33 6,416.67
40,071.67
10% 4,007.17
44,078.83
76,021.18
17,443.50
57,000.00 4,617.00
84,000.00 11,340.00
87,000.00 1,174.50
78,000.00 312.00
51,666.67
33,333.33 40,000.00
33,333.33 11,666.67
69,110.17
10% 6,911.02
76,021.18
93,797.00
7,770.00
57,000.00 2,052.00
84,000.00 5,040.00
87,000.00 522.00
78,000.00 156.00
77,500.00
414275883.xlsx432/353 abk 10-14
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
50,000.00 60,000.00
50,000.00 17,500.00
85,270.00
10% 8,527.00
93,797.00
76,940.00
10% 7,694.00
84,634.00
26,208.00
8,000.00 12,800.00
1,360.00 9,248.00
210,000.00 2,730.00
130,000.00 1,430.00
,
32,643.00
10% 3,264.30
35,907.30
92,681.82
15,015.00
57,000.00 7,980.00
84,000.00 5,880.00
87,000.00 609.00
78,000.00 546.00
69,241.20
35,000.00 38,500.00
390,000.00 10,530.00
1,360.00 5,331.20
210,000.00 11,760.00
130,000.00 3,120.00
84,256.20
10% 8,425.62
92,681.82
528,080.30
40,755.00
57,000.00 21,660.00
84,000.00 15,960.00
87,000.00 1,653.00
78,000.00 1,482.00
439,318.00
180,000.00 198,000.00
414275883.xlsx432/355 abk 10-14
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
390,000.00 214,500.00
1,360.00 14,008.00
210,000.00 12,810.00
130,000.00 8,970.00
480,073.00
10% 48,007.30
528,080.30
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
C PERALATAN
D Jumlah A + B + C
1 ltr Solar
0.1 ltr Minyak Pelumas
C PERALATAN
C PERALATAN
D Jumlah A + B + C
A Tenaga
L.01 0.04 OH Pekerja
L.02 0.02 OH Tukang Besi
L.03 0.002 OH Kepala Tukang
L.04 0.002 OH Mandor
B Bahan
0.04 kg Kawat Las
1 m2 Pintu Lipat
C PERALATAN
D Jumlah A + B + C
1 m2 Sunscreen Allumunium
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
A Tenaga
L.01 1 OH Pekerja
L.02 1 OH Tukang Besi
L.03 0.1 OH Kepala Tukang
L.04 0.05 OH Mandor
B Bahan
1 m2 Rolling Allumunium
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
A Tenaga
L.01 0.043 OH Pekerja
L.02 0.043 OH Tukang Besi
L.03 0.0043 OH Kepala Tukang
L.04 0.0021 OH Mandor
B Bahan
1.1 m' Profil Allumunium
2 buah Skrup Fixer
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
A Tenaga
L.01 0.085 OH Pekerja
L.02 0.085 OH Tukang Besi
L.03 0.0085 OH Kepala Tukang
L.04 0.0042 OH Mandor
B Bahan
4.4 m' Profil Allumunium
14.6 m' Allumunium Strip
C PERALATAN
D Jumlah A + B + C
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
B Bahan
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
A Tenaga
L.01 1.67 OH Pekerja
L.02 1.67 OH Tukang Las
L.03 0.167 OH Kepala Tukang
L.04 0.083 OH Mandor
B Bahan
6.177 m' Besi Strip 2x3
27.08 cm Pengelasan
C PERALATAN
D Jumlah A + B + C
C PERALATAN
D Jumlah A + B + C
A Tenaga
L.01 0.20 OH Pekerja
L.02 0.4 OH Tukang Kayu
L.03 0.025 OH Kepala Tukang
L.04 0.01 OH Mandor
B Bahan
C PERALATAN
D Jumlah A + B + C
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
57,000.00 3,420.00
84,000.00 5,040.00
87,000.00 522.00
78,000.00 234.00
16,210.00
13,000.00 14,950.00
21,000.00 1,260.00
25,426.00
10% 2,542.60
27,968.60
26,582.60
9,216.00
57,000.00 3,420.00
84,000.00 5,040.00
87,000.00 522.00
78,000.00 234.00
14,950.00
13,000.00 14,950.00
24,166.00
10% 2,416.60
26,582.60
57,000.00 5,700.00
84,000.00 8,400.00
87,000.00 87.00
78,000.00 390.00
15,550.00
11,300.00 11,300.00
42,500.00 4,250.00
36,000
45,000 36,000
66,127.00
10% 6,612.70
72,739.70
57,000.00 59,850.00
84,000.00 88,200.00
87,000.00 9,135.00
78,000.00 4,056.00
607,600.00
13,000.00 195,000.00
12,500.00 410,000.00
52,000.00 2,600.00
768,841.00
10% 76,884.10
845,725.10
15,981.90
4,290.00
57,000.00 2,280.00
84,000.00 1,680.00
87,000.00 174.00
78,000.00 156.00
2,589.00
52,000.00 2,080.00
11,300.00 339.00
42,500.00 170.00
7,650
45,000 7,650
14,529.00
10% 1,452.90
15,981.90
550,118.80
180,108.00
57,000.00 68,400.00
84,000.00 100,800.00
87,000.00 10,440.00
78,000.00 468.00
320,000.00
320,000.00 320,000.00
500,108.00
10% 50,010.80
550,118.80
525,342.40
67,584.00
57,000.00 25,080.00
84,000.00 36,960.00
87,000.00 3,828.00
78,000.00 1,716.00
410,000.00
410,000.00 410,000.00
477,584.00
10% 47,758.40
525,342.40
455,435.20
79,032.00
57,000.00 4,560.00
84,000.00 67,200.00
87,000.00 6,960.00
78,000.00 312.00
335,000.00
335,000.00 335,000.00
414,032.00
10% 41,403.20
455,435.20
454,960.00
153,600.00
57,000.00 57,000.00
84,000.00 84,000.00
87,000.00 8,700.00
78,000.00 3,900.00
260,000.00
260,000.00 260,000.00
413,600.00
10% 41,360.00
454,960.00
112,640.99
6,600.90
57,000.00 2,451.00
84,000.00 3,612.00
87,000.00 374.10
78,000.00 163.80
95,800.00
83,000.00 91,300.00
750.00 1,500.00
50,000.00 3,000.00
102,400.90
10% 10,240.09
112,640.99
13,052.10
57,000.00 4,845.00
84,000.00 7,140.00
87,000.00 739.50
78,000.00 327.60
430,900.00
83,000.00 365,200.00
4,500.00 65,700.00
443,952.10
10% 44,395.21
488,347.31
84,000.00 7,140.00
87,000.00 783.00
78,000.00 390.00
401,200.00
83,000.00 365,200.00
5,000.00 22,500.00
50,000.00 13,500.00
414,358.00
10% 41,435.80
455,793.80
84,000.00 29,400.00
87,000.00 3,045.00
78,000.00 1,404.00
95,000.00
95,000.00 95,000.00
148,799.00
10% 14,879.90
163,678.90
338,220.56
256,473.00
57,000.00 95,190.00
84,000.00 140,280.00
87,000.00 14,529.00
78,000.00 6,474.00
51,000.24
1,250.00 7,721.25
1,598.19 43,278.99
307,473.24
10% 30,747.32
338,220.56
49,676.98
15,360.00
57,000.00 5,700.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 390.00
29,800.89
9,000.00 9,900.00
1,598.19 17,755.89
1,250.00 2,145.00
45,160.89
10% 4,516.09
49,676.98
64,204.80
30,018.00
57,000.00 11,400.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 78.00
28,350.00
12,500.00 13,750.00
200.00 2,000.00
1,800.00 12,600.00
58,368.00
10% 5,836.80
64,204.80
47,955.00
57,000.00 11,400.00
84,000.00 33,600.00
87,000.00 2,175.00
78,000.00 780.00
109,060.00
15,000.00 15,750.00
14,000.00 210.00
4,900,000.00 93,100.00
157,015.00
10% 15,701.50
172,716.50
57,000.00 8,550.00
84,000.00 25,200.00
87,000.00 2,610.00
78,000.00 624.00
22,140.00
15,000.00 15,750.00
14,000.00 140.00
12,500.00 6,250.00
59,124.00
10% 5,912.40
65,036.40
57,000.00 14,250.00
84,000.00 21,000.00
87,000.00 2,175.00
78,000.00 1,014.00
105,000.00
15,000.00 52,500.00
52,500.00 52,500.00
143,439.00
10% 14,343.90
157,782.90
57,000.00 19,950.00
84,000.00 29,400.00
87,000.00 3,045.00
78,000.00 1,404.00
120,000.00
15,000.00 60,000.00
60,000.00 60,000.00
173,799.00
10% 17,379.90
191,178.90
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
193,830.00
10% 19,383.00
213,213.00
144,006.50
42,915.00
57,000.00 285.00
84,000.00 42,000.00
87,000.00 435.00
78,000.00 195.00
88,000.00
88,000.00 88,000.00
130,915.00
10% 13,091.50
144,006.50
212,206.50
42,915.00
57,000.00 285.00
84,000.00 42,000.00
87,000.00 435.00
78,000.00 195.00
150,000.00
150,000.00 150,000.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
192,915.00
10% 19,291.50
212,206.50
25,679.50
15,345.00
57,000.00 855.00
84,000.00 12,600.00
87,000.00 1,305.00
78,000.00 585.00
8,000.00
8,000.00 8,000.00
23,345.00
10% 2,334.50
25,679.50
16,203.00
10,230.00
57,000.00 570.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 390.00
4,500.00
4,500.00 4,500.00
14,730.00
10% 1,473.00
16,203.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
43,756.90
24,279.00
57,000.00 5,700.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 39.00
15,500.00
15,500.00 15,500.00
39,779.00
10% 3,977.90
43,756.90
30,672.40
15,384.00
57,000.00 855.00
84,000.00 12,600.00
87,000.00 1,305.00
78,000.00 624.00
12,500.00
12,500.00 12,500.00
27,884.00
10% 2,788.40
30,672.40
384,334.50
49,395.00
57,000.00 2,850.00
84,000.00 42,000.00
87,000.00 4,350.00
78,000.00 195.00
300,000.00
300,000.00 300,000.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
349,395.00
10% 34,939.50
384,334.50
39,333.80
19,758.00
57,000.00 1,140.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 78.00
16,000.00
16,000.00 16,000.00
35,758.00
10% 3,575.80
39,333.80
340,866.90
9,879.00
57,000.00 570.00
84,000.00 8,400.00
87,000.00 870.00
78,000.00 39.00
300,000.00
300,000.00 300,000.00
309,879.00
10% 30,987.90
340,866.90
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
296,201.40
59,274.00
57,000.00 3,420.00
84,000.00 50,400.00
87,000.00 5,220.00
78,000.00 234.00
210,000.00
210,000.00 210,000.00
269,274.00
10% 26,927.40
296,201.40
32,671.54
24,701.40
57,000.00 1,425.00
84,000.00 21,000.00
87,000.00 2,175.00
78,000.00 101.40
5,000.00
5,000.00 5,000.00
29,701.40
10% 2,970.14
32,671.54
90,110.35
14,818.50
57,000.00 855.00
84,000.00 12,600.00
87,000.00 1,305.00
78,000.00 58.50
67,100.00
61,000.00 67,100.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
81,918.50
10% 8,191.85
90,110.35
103,420.35
14,818.50
57,000.00 855.00
84,000.00 12,600.00
87,000.00 1,305.00
78,000.00 58.50
79,200.00
72,000.00 79,200.00
94,018.50
10% 9,401.85
103,420.35
336,950.35
14,818.50
57,000.00 855.00
84,000.00 12,600.00
87,000.00 1,305.00
78,000.00 58.50
291,500.00
265,000.00 291,500.00
306,318.50
10% 30,631.85
336,950.35
No. SNI KODE KOEF SAT. URAIAN PEKERJAAN
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
A Tenaga
L.01 0.250 OH Pekerja
L.02 0.125 OH Tukang Batu
L.03 0.013 OH Kepala Tukang
L.04 0.013 OH Mandor
B Bahan
6.63 Buah Ubin Granito 40x40 cm
A Tenaga
L.01 0.090 OH Pekerja
L.02 0.090 OH Tukang Batu
L.03 0.009 OH Kepala Tukang
L.04 0.005 OH Mandor
B Bahan
5.30 Buah Ubin Plin Pc Abu-abu 15x20 cm
1.2 Kg Portland Semen
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
A Tenaga
L.01 0.090 OH Pekerja
No. SNI KODE KOEF SAT. URAIAN PEKERJAAN
B Bahan
2.65 Buah Ubin Plin Pc SWarna 15x20 cm
1.14 Kg Portland Semen
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
A Tenaga
L.01 0.70 OH Pekerja
L.02 0.350 OH Tukang Batu
L.03 0.035 OH Kepala Tukang
L.04 0.035 OH Mandor
B Bahan
106.00 Buah Keramik 10 x 10 cm / 5 x 20 cm
C PERALATAN
D Jumlah A + B + C
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
A Tenaga
No. SNI KODE KOEF SAT. URAIAN PEKERJAAN
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
B Bahan
53 Buah Keramik
9.3 Kg Portland Semen
0.018 m3 Pasir Pasang
2.75 Kg Semen Warna
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
B Bahan
1.06 buah Marmer
3.003 buah Paku 12 cm
12.44 kg Portlan Semen
0.025 m3 Pasir Pasang
0.65 kg Semen Warna
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
84,000.00 10,500.00
87,000.00 1,131.00
78,000.00 1,014.00
59,739.09
11.1111111111 3,090.91 36,689.09
86,634.09
10% 8,663.41
95,297.50
84,000.00 11,340.00
87,000.00 1,218.00
78,000.00 1,092.00
57,514.00
1,280.00 33,920.00
1,360.00 14,144.00
210,000.00 9,450.00
86,554.00
10% 8,655.40
95,209.40
57,000.00 14,820.00
84,000.00 10,920.00
87,000.00 1,131.00
78,000.00 1,014.00
85,109.09
4,090.91 48,559.09
1,360.00 13,600.00
9,000 13,500.00
210,000.00 9,450.00
112,994.09
10% 11,299.41
124,293.50
57,000.00 15,390.00
84,000.00 11,340.00
87,000.00 1,218.00
78,000.00 1,092.00
80,574.00
1,600.00 42,400.00
1,360.00 14,144.00
9,000.00 14,580.00
210,000.00 9,450.00
109,614.00
10% 10,961.40
120,575.40
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
26,895.00
57,000.00 14,250.00
84,000.00 10,500.00
87,000.00 1,131.00
78,000.00 1,014.00
288,628.00
0.4 38,333.33 254,150.00
210,000.00 9,450.00
315,523.00
10% 31,552.30
347,075.30
13,863.00
57,000.00 5,130.00
84,000.00 7,560.00
87,000.00 783.00
78,000.00 390.00
38,696.40
5,200.00 27,560.00
1,360.00 1,686.40
210,000.00 9,450.00
52,559.40
10% 5,255.94
57,815.34
13,863.00
57,000.00 5,130.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
84,000.00 7,560.00
87,000.00 783.00
78,000.00 390.00
17,125.40
5,300.00 14,045.00
1,360.00 1,550.40
9,000.00 900.00
210,000.00 630.00
30,988.40
10% 3,098.84
34,087.24
189,588.74
75,075.00
57,000.00 39,900.00
84,000.00 29,400.00
87,000.00 3,045.00
78,000.00 2,730.00
97,278.40
980.00 51,940.00
1,360.00 11,138.40
9,000.00 24,750.00
210,000.00 9,450.00
172,353.40
10% 17,235.34
189,588.74
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
75,075.00
57,000.00 39,900.00
84,000.00 29,400.00
87,000.00 3,045.00
78,000.00 2,730.00
101,328.40
490.00 51,940.00
1,360.00 11,138.40
9,000.00 28,800.00
210,000.00 9,450.00
176,403.40
10% 17,640.34
194,043.74
186,045.52
75,075.00
57,000.00 39,900.00
84,000.00 29,400.00
87,000.00 3,045.00
78,000.00 2,730.00
94,057.29
5,888.89 58,888.89
1,360.00 11,138.40
210,000.00 9,450.00
9,000.00 14,580.00
169,132.29
10% 16,913.23
186,045.52
185,698.50
75,075.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
57,000.00 39,900.00
84,000.00 29,400.00
87,000.00 3,045.00
78,000.00 2,730.00
93,741.82
4,818.18 57,191.82
1,360.00 13,600.00
210,000.00 9,450.00
9,000.00 13,500.00
168,816.82
10% 16,881.68
185,698.50
187,537.90
75,075.00
57,000.00 39,900.00
84,000.00 29,400.00
87,000.00 3,045.00
78,000.00 2,730.00
95,414.00
2,160.00 57,240.00
1,360.00 14,144.00
9,000.00 14,580.00
210,000.00 9,450.00
170,489.00
10% 17,048.90
187,537.90
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
338,399.00
10% 33,839.90
372,238.90
32,470.24
13,863.00
57,000.00 5,130.00
84,000.00 7,560.00
87,000.00 783.00
78,000.00 390.00
15,655.40
2,500.00 13,250.00
1,360.00 1,550.40
210,000.00 630.00
9,000.00 225.00
29,518.40
10% 2,951.84
32,470.24
78,774.74
13,863.00
57,000.00 5,130.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
84,000.00 7,560.00
87,000.00 783.00
78,000.00 390.00
57,750.40
5,200.00 55,120.00
1,360.00 1,550.40
210,000.00 630.00
9,000.00 450.00
71,613.40
10% 7,161.34
78,774.74
76,442.74
13,863.00
57,000.00 5,130.00
84,000.00 7,560.00
87,000.00 783.00
78,000.00 390.00
55,630.40
5,000.00 53,000.00
1,360.00 1,550.40
210,000.00 630.00
9,000.00 450.00
69,493.40
10% 6,949.34
76,442.74
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
605,013.40
10% 60,501.34
665,514.74
187,771.10
26,151.00
57,000.00 9,690.00
84,000.00 14,280.00
87,000.00 1,479.00
78,000.00 702.00
144,550.00
125,000.00 131,250.00
38,000.00 13,300.00
170,701.00
10% 17,070.10
187,771.10
338,662.50
75,075.00
57,000.00 39,900.00
84,000.00 29,400.00
87,000.00 3,045.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
78,000.00 2,730.00
232,800.00
200,000.00 210,000.00
38,000.00 22,800.00
307,875.00
10% 30,787.50
338,662.50
212,301.29
107,250.00
57,000.00 57,000.00
84,000.00 42,000.00
87,000.00 4,350.00
78,000.00 3,900.00
85,751.17
518.29 44,573.17
82.6446280992 1,360.00 12,648.00
193,001.17
10% 19,300.12
212,301.29
208,607.30
96,525.00
57,000.00 51,300.00
84,000.00 37,800.00
87,000.00 3,915.00
78,000.00 3,510.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
93,118.00
980.00 51,940.00
1,360.00 12,648.00
210,000.00 3,780.00
9,000.00 24,750.00
189,643.00
10% 18,964.30
208,607.30
200,654.30
96,525.00
57,000.00 51,300.00
84,000.00 37,800.00
87,000.00 3,915.00
78,000.00 3,510.00
85,888.00
2,000.00 52,000.00
1,360.00 12,648.00
210,000.00 3,780.00
9,000.00 17,460.00
182,413.00
10% 18,241.30
200,654.30
208,607.30
96,525.00
57,000.00 51,300.00
84,000.00 37,800.00
87,000.00 3,915.00
78,000.00 3,510.00
93,118.00
980.00 51,940.00
1,360.00 12,648.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
210,000.00 3,780.00
9,000.00 24,750.00
189,643.00
10% 18,964.30
208,607.30
201,754.30
96,525.00
57,000.00 51,300.00
84,000.00 37,800.00
87,000.00 3,915.00
78,000.00 3,510.00
86,888.00
2,000.00 53,000.00
1,360.00 12,648.00
210,000.00 3,780.00
9,000.00 17,460.00
183,413.00
10% 18,341.30
201,754.30
531,623.51
475,000.00 503,500.00
35.00 105.11
1,360.00 16,918.40
210,000.00 5,250.00
9,000.00 5,850.00
671,048.51
10% 67,104.85
738,153.36
202,905.00
10% 20,290.50
223,195.50
133,928.30
36,285.00
57,000.00 19,950.00
84,000.00 14,700.00
87,000.00 1,479.00
78,000.00 156.00
85,468.00
6,400.00 75,968.00
38,000.00 9,500.00
HARGA
BAHAN/UPAH JUMLAH
URAIAN PEKERJAAN
Rp Rp
121,753.00
10% 12,175.30
133,928.30
37,182.00
10% 3,718.20
40,900.20
No. SNI KODE KOEF SAT. URAIAN PEKERJAAN
B Bahan
0.05 Kg Soda Api
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
A Tenaga
L.01 0.15 OH Pekerja
B Bahan
0.2000 kg Cat Menie
0.1500 kg Plamuur
0.0100 bh Kuas
0.0300 kg Pengencer
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
B Bahan
0.2000 kg Cat Menie
0.1500 kg Plamuur
0.0100 bh Kuas
0.0300 kg Pengencer
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
B Bahan
0.30 Kg Kapur Sirih
0.2 lbr Amplas
0.25 ikat Alang-alang
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
57,000.00 8,550.00
78,000.00 234.00
625.00
12,500.00 625.00
9,409.00
940.90
10,349.90
8,784.00
57,000.00 8,550.00
78,000.00 234.00
625.00
12,500.00 625.00
9,409.00
940.90
10,349.90
9,799.00
979.90
10,778.90
HARGA
BAHAN/UPAH JUMLAH
Rp Rp
57,000.00 3,990.00
84,000.00 756.00
87,000.00 522.00
78,000.00 234.00
30,546.00
28,000.00 5,600.00
28,000.00 4,200.00
35,000.00 5,950.00
52,000.00 13,520.00
7,600.00 76.00
14,000.00 420.00
3,900.00 780.00
36,048.00
3,604.80
39,652.80
57,000.00 3,990.00
84,000.00 8,820.00
87,000.00 348.00
78,000.00 234.00
HARGA
BAHAN/UPAH JUMLAH
Rp Rp
35,226.00
28,000.00 5,600.00
28,000.00 4,200.00
35,000.00 5,950.00
52,000.00 18,200.00
7,600.00 76.00
14,000.00 420.00
3,900.00 780.00
48,618.00
4,861.80
53,479.80
30,851.70
13,287.00
57,000.00 2,280.00
84,000.00 5,292.00
87,000.00 5,481.00
78,000.00 234.00
14,760.00
41,000.00 14,760.00
28,047.00
2,804.70
30,851.70
40,814.40
8,946.00
57,000.00 2,280.00
84,000.00 5,040.00
87,000.00 1,392.00
78,000.00 234.00
28,158.00
39,000.00 5,850.00
39,000.00 14,508.00
3,900.00 7,800.00
HARGA
BAHAN/UPAH JUMLAH
Rp Rp
37,104.00
3,710.40
40,814.40
7,862.80
6,168.00
57,000.00 5,700.00
78,000.00 468.00
980.00
2,800.00 980.00
7,148.00
714.80
7,862.80
32,698.60
24,186.00
57,000.00 9,120.00
84,000.00 13,440.00
87,000.00 1,392.00
78,000.00 234.00
5,540.00
25,000.00 3,750.00
28,000.00 1,400.00
3,900.00 390.00
-
29,726.00
2,972.60
32,698.60
HARGA
BAHAN/UPAH JUMLAH
Rp Rp
17,285.51
7,214.10
57,000.00 1,140.00
84,000.00 5,292.00
87,000.00 548.10
78,000.00 234.00
8,500.00
21,000.00 2,100.00
12,000.00 1,200.00
20,000.00 5,200.00
15,714.10
1,571.41
17,285.51
10,763.40
1,076.34
11,839.74
6,768.74
5,723.40
57,000.00 1,596.00
84,000.00 3,528.00
87,000.00 365.40
HARGA
BAHAN/UPAH JUMLAH
Rp Rp
78,000.00 234.00
430.00
4,300.00 430.00
-
6,153.40
615.34
6,768.74
11,855.47
8,837.70
57,000.00 8,550.00
84,000.00 84.00
87,000.00 8.70
78,000.00 195.00
1,940.00
7,500.00 1,125.00
3,900.00 390.00
1,700.00 425.00
10,777.70
1,077.77
11,855.47
2,495.00
4,300.00 1,290.00
3,900.00 780.00
1,700.00 425.00
5,433.50
543.35
5,976.85
76,422.50
19,875.00
57,000.00 1,140.00
84,000.00 16,800.00
87,000.00 1,740.00
78,000.00 195.00
49,600.00
35,000.00 42,000.00
38,000.00 7,600.00
69,475.00
6,947.50
76,422.50
22,867.90
18,309.00
57,000.00 1,140.00
84,000.00 16,800.00
87,000.00 174.00
78,000.00 195.00
2,480.00
21,000.00 2,100.00
38,000.00 380.00
20,789.00
HARGA
BAHAN/UPAH JUMLAH
Rp Rp
2,078.90
22,867.90
46,389.75
35,692.50
57,000.00 14,250.00
84,000.00 18,900.00
87,000.00 1,957.50
78,000.00 585.00
6,480.00
21,000.00 2,100.00
38,000.00 380.00
2,000,000.00 4,000.00
42,172.50
4,217.25
46,389.75