17
TOTAL PENDAPATAN
TOTAL R/L
SUMMARY
SEKAR VALLEY
Harga satuan
Jumlah Harga
hrg jual/unit
375,000,000.00 6,374,375,000.00
-
TOTAL PENDAPATAN 6,374,375,000.00
550,000.00 825,000,000.00
825,000,000.00
15,000.00 22,500,000.00
95,000.00 28,500,000.00
75,000.00 11,250,000.00
125,000.00 37,500,000.00
75,000.00 11,250,000.00
1,800,000.00 32,400,000.00
1,750,000.00 31,500,000.00
2,500,000.00 45,000,000.00
125,000.00 37,500,000.00
200,000.00 13,598,666.67
270,998,666.67
TOTAL (HPT) 1,095,998,666.67
100,000,000.00 100,000,000.00
2,560,000.00 3,046,101,333.33
125,000.00 31,871,875.00
3,177,973,208.33
### 159,359,375.00
159,359,375.00
TOTAL(HPB) 3,337,332,583.33
4,433,331,250.00
### 44,333,312.50
750,000.00 12,748,750.00
### 254,975,000.00
15,000,000.00 15,000,000.00
282,723,750.00
40,000,000.00 480,000,000.00
1,000,000.00 12,000,000.00
1,500,000.00 18,000,000.00
510,000,000.00
Total OHC 792,723,750.00
6,374,375,000.00
5,270,388,312.50
###
21%
harga tanah 550,000.00 /m2 INDEKS AWAL TARGET PENERIMAAN PENJUALAN 6,374,375,000.00 100%
luas tanah 1,457.00 m2 3
BUDGET BIAYA HPP YANG DIKELUARKAN 4,565,630,916.67 71.62%
jumlah kavling 17.00 unit 1 Lahan 1,457.00 550,000.00 801,350,000.00 12.57%
tanah efektif 70% 1,019.90 m2 2 Fasum 437.10 750,000.00 327,825,000.00 5.14%
3 Konstruksi rumah 1,189.88 2,560,000.00 3,046,101,333.33 47.79%
rencana 4 Perijinan 1,457.00 20,000.00 29,140,000.00 0.46%
luas bangunan 70 m2 5 Sertifikasi 17.00 2,500,000.00 42,495,833.33 0.67%
luas kapling 60 m2 6 Pajak Transaksi 5.0% 318,718,750.00 5.00%
rencana anggaran konstruksi 2,560,000 /m2
harga jual harga standar brosur TARGET LABA KOTOR YANG DIHARAPKAN 1,808,744,083.33 28.38%
bangunan 3,942,400.00 m2
kapling/m2 1,650,000.00 m2
375,000,000.00 BUDGET BIAYA ADUM KANTOR 12 bulan 299,975,000.00 4.71%
7 Inventaris kantor 1 15,000,000.00 15,000,000.00 0.24%
bunga 9.00% 8 Marketing dan Promosi 4.00% 254,975,000.00 4.00%
bulan 180 9 Biaya Umum dan Administrasi 2,500,000.00 12 30,000,000.00 0.47%
Analisa TARGET MARKET cicilan kpr Rp2,662,449.78
target market by penghasilan 8,652,961.80
TARGET LABA BERSIH YANG DIHARAPKAN 1,508,769,083.33 23.67%
MODAL
Lahan 100% 801,350,000.00
harga jual harga standar brosur TARGET LABA KOTOR YANG DIHARAPKAN #DIV/0! #DIV/0!
bangunan 3,942,400.00 m2
kapling/m2 - m2
- BUDGET BIAYA ADUM KANTOR 24 bulan #DIV/0! #DIV/0!
7 Inventaris kantor 1 15,000,000.00 15,000,000.00 #DIV/0!
bunga 9.00% 8 Marketing dan Promosi 4.00% #DIV/0! #DIV/0!
bulan 180.00 9 Biaya Umum dan Administrasi 2,500,000.00 24 60,000,000.00 #DIV/0!
Analisa TARGET MARKET cicilan kpr Rp0.00
target market by penghasilan -
TARGET LABA BERSIH YANG DIHARAPKAN #DIV/0! #DIV/0!
MODAL
Lahan 100% -
Fasum 100% -
Return On Investment #DIV/0! kali
Konstruksi rumah 100% #DIV/0!
Perijinan 100% -
Profit Margin #DIV/0!
Sertifikasi 100% #DIV/0!
harga jual harga standar brosur TARGET LABA KOTOR YANG DIHARAPKAN
bangunan 3,556,000.00 m2 321,500,000.00
kapling/m2 1,125,000.00 m2 BUDGET BIAYA ADUM KANTOR 24
7 Inventaris kantor
bunga 9.00% 8 Marketing dan Promosi
bulan 180.00 9 Biaya Umum dan Administrasi 5,000,000.00
Analisa TARGET MARKET cicilan kpr Rp2,608,693.65
target market by penghasilan 8,478,254.38
TARGET LABA BERSIH YANG DIHARAPKAN
MODAL
Lahan 100% 9,600,000,000.00
64,300,000,000.00 100%
59,795,000,000.00 92.99%
300,000.00 9,600,000,000.00 14.93%
1,200,000.00 15,360,000,000.00 23.89%
2,540,000.00 30,480,000,000.00 47.40%
20,000.00 640,000,000.00 1.00%
2,500,000.00 500,000,000.00 0.78%
5.0% 3,215,000,000.00 5.00%
4,505,000,000.00 7.01%
7% Rp1,997,807,017.54
7% Rp1,997,807,017.54
I PEKERJAAN PERSIAPAN
1 Uitset dan bowplank 23.000 m' Rp 56,400.00 Rp 1,297,200.00
2 Mobilisasi & demobilisasi 1.000 ls Rp 1,000,000.00 Rp 1,000,000.00
Rp 2,297,200.00
II PEKERJAAN TANAH & PONDASI
1 Galian tanah pondasi 19.980 m3 Rp 2,533.25 Rp 50,614.34
2 Urugan tanah kembali 4.995 m3 Rp 28,050.00 Rp 140,109.75
3 Urug tanah ex. galian dibawah lantai 12.600 m3 #REF! #REF!
4 Pondasi batu kali 1:6, bangunan 15.601 m3 #REF! #REF!
5 Pondasi batu kali 1:6, pagar 9.750 m3 #REF! #REF!
6 Rollag bata 3.000 m' #REF! #REF!
#REF!
III PEKERJAAN BETON
1 Sloof 12/15 ( 4ø8 /ø6 - 20 ) 1.050 m3 #REF! #REF!
2 Kolom Praktis 12/12 ( 4ø8 /ø6 - 20 ) 1.210 m3 #REF! #REF!
3 Ring balk 12/12 (4Ø8 /Ø6-20 ) 0.780 m3 #REF! #REF!
4 Ring Gewel 12/12 (4Ø8 /Ø6-20 ) 0.360 m3 #REF! #REF!
5 Balok latai 12/12 (4Ø8 /Ø6-20 ) 0.290 m3 #REF! #REF!
6 Balok gantung 12/25 (6Ø10 /Ø6-15 ) 0.230 m3 #REF! #REF!
7 Plat atap teras t. 8cm ( besi Ø8-20 ) 0.440 m3 #REF! #REF!
8 Meja Dapur (Ø6-20 ) 0.050 m3 #REF! #REF!
9 Talang datar t.10cm, (Ø8-20 ) 0.530 m3 #REF! #REF!
10 Balok gantung 10/12 (4Ø10 /Ø6-15 ), dibawah tralis teras 0.040 m3 #REF! #REF!
11 Beton Rabat lantai 33.990 m2 #REF! #REF!
#REF!
IV PEKERJAAN PASANGAN
1 Dinding bata 1 : 6 37.553 m3 #REF! #REF!
2 Plesteran 1 : 6 dan acian 289.800 m2 #REF! #REF!
3 Profil benangan lisplank GRC, lebar 30 cm 21.850 m' #REF! #REF!
4 Penebalan plesteran, tebal 5cm lebar 9cm 15.400 m' #REF! #REF!
5 Penebalan plesteran, tebal 5cm lebar 14cm 18.240 m' #REF! #REF!
6 Penebalan plesteran, tebal 5cm lebar 7cm 17.960 m' #REF! #REF!
#REF!
V PEKERJAAN PLAFOND & ATAP
1 Rangka atap Galvalum, C 0.65mm dan 0.75mm 40.520 m2 #REF! #REF!
2 Penutup atap genteng beton flat, ex. lokal, finish cat black 49.260 m2 #REF! #REF!
3 Penutup nok genteng beton bubung ex Lokal, finish cat black 5.700 m' #REF! #REF!
4 Plafond Gypsum + Rangka hollow 4x4 & 2x4 + shadow line 41.780 m2 #REF! #REF!
5 Lisplank lebar 20 cm, Kalsiplank atau setara 13.100 m' #REF! #REF!
6 Flashing pasangan bata 17.720 m' #REF! #REF!
#REF!
VI PEKERJAAN KUSEN, PINTU & JENDELA
1 Kusen dan Pintu PVC + aksesories pintu P2 (KM/WC ) ex. Maspion 1.000 unit #REF! #REF!
2 Kusen alumunium 4" powder coating u/ jendela 39.420 m #REF! #REF!
3 Daun Pintu P1, PJ1 dan PJ2 4.000 bh #REF! #REF!
4 Daun Jendela Sliding Aluminium J1 (64 x 231) + aksesoris 2.000 bh #REF! #REF!
5 Daun Jendela Kupu-kupu Aluminium PJ1 & PJ2 + aksesoris 4.000 bh #REF! #REF!
6 Daun Jendela Sliding Aluminium J2 (64 x 159) + aksesoris 2.000 bh #REF! #REF!
7 Handle pintu utama ex. Bossini 1.000 set #REF! #REF!
8 Engsel pintu 4x3x3mm, 2BB, ex. GERBER 12.000 bh #REF! #REF!
9 Lock set pintu komplit set, ex. Mego 4.000 set #REF! #REF!
10 Teralis Ornamen, uk. 185x100cm, besi tuang fin cat 1.000 unit Rp 650,000.00 Rp 650,000.00
#REF!
VII PEKERJAAN KERAMIK
1 Lantai Keramik Lantai (49 x 49), PLATINUM (LEXUS CREAM) 29.000 m2 #REF! #REF!
2 Lantai Keramik teras (40 x 40), PLATINUM (CLARIN BONE) 2.430 m2 #REF! #REF!
3 lantai keramik KM/WC (30 X 30), ASIA TILE (OSCAR CREAM) 2.560 m2 #REF! #REF!
4 Keramik dinding KM/WC 20/25, ASIA TILE (METRO DARK GREEN) 10.160 m2 #REF! #REF!
5 Keramik Meja Dapur (20 X 33), ex. ASIA TILE (MOSAIC BASIC) 1.610 m2 #REF! #REF!
6 Keramik dinding Dapur (20 X 33),ASIA TILE (MOSAIC GREY) 1.260 m2 #REF! #REF!
#REF!
VIII PEKERJAAN PENGECATAN
1 Cat tembok dalam, ex. CATYLAC GARDENA 45006 104.290 m2 #REF! #REF!
2 Cat tembok luar warna putih ex. CATYLAC MARIGOLD 44505 17.220 m2 #REF! #REF!
3 Cat tembok luar warna cream ex. CATYLAC GARDENA 45006 85.510 m2 #REF! #REF!
4 Cat plafond ex. CATYLAC GARDENA 45006 41.780 m2 #REF! #REF!
5 Cat Lisplank Atap warna putih ex. CATYLAC PUTIH 101 2.620 m2 #REF! #REF!
#REF!
IX PEKERJAAN SANITAIR
1 Instalasi Air Bersih, PVC AW Ø 3/4" 28.000 m' #REF! #REF!
2 Instalasi Air Hujan, PVC D Ø 2 1/2" (vertikal) 24.000 m' #REF! #REF!
3 Instalasi Air Kotor, PVC D Ø 4" (horisontal) 30.000 m' #REF! #REF!
5 Instalasi Sparing Pipa air kotor, PVC D Ø 1 1/2" 1.000 unit #REF! #REF!
6 Instalasi Pipa hawa, PVC D Ø 1 1/2" 1.000 unit #REF! #REF!
7 Kran dinding, Ø1/2" ex. Dupon BG13NC atau setara 1.000 bh #REF! #REF!
8 Kran kitchen sink dia 1/2" ex. Lokal 1.000 bh #REF! #REF!
9 Kran taman, Ø1/2" ex. Lokal 1.000 bh #REF! #REF!
10 Floor drain cover, ex Lokal Venus 9921 atau setara 1.000 bh #REF! #REF!
11 Tempat sabun ex. lokal Teresia Ivory atau setara 1.000 bh #REF! #REF!
12 Closet Duduk ex. Duty type C-09/T-09 1.000 bh #REF! #REF!
13 Shower spray closet ex.Dupon CO500G NC (pastel Ivory) 1.000 bh #REF! #REF!
14 Kitchen sink ex. ROYAL, PAULINA 89 cm, SB 21 E 1.000 bh #REF! #REF!
15 Bak mandi Fiber finish keramik 1.000 unit #REF! #REF!
16 Bak kontrol 40x40 + tutup, pas bata 6.000 unit #REF! #REF!
18 Septitank BIO FILTER caps 1 - 3 org, ex. Bio seven 1.000 unit Rp 1,500,000.00 Rp 1,500,000.00
#REF!
X PEKERJAAN INSTALASI LISTRIK
1 Instalasi listrik Lampu + Fitting 10.000 ttk Rp 85,000.00 Rp 850,000.00
2 Instalasi Saklar Tunggal 2.000 ttk Rp 85,000.00 Rp 170,000.00
3 Instalasi Saklar Ganda 1.000 ttk Rp 85,000.00 Rp 85,000.00
4 Instalasi Saklar Triple 2.000 ttk Rp 85,000.00 Rp 170,000.00
5 Instalasi Stop kontak 5.000 ttk Rp 85,000.00 Rp 425,000.00
6 Line Telpon -Berker 1.000 ttk Rp 90,000.00 Rp 90,000.00
7 Line Antena TV 1.000 ttk Rp 90,000.00 Rp 90,000.00
8 MCB ( Dua Group ) + kabel power 1.000 unit Rp 90,000.00 Rp 90,000.00
9 Grounding BC 10 1.000 unit Rp 100,000.00 Rp 100,000.00
Rp 2,070,000.00
XI PEKERJAAN LAIN - LAIN
Perkerasan carport, lantai rabat t. 5cm finish keramik (40x40), PLATINUM
1 16.500 m2 #REF! #REF!
(AZTECA DARK BROWN)
3 Pembersihan akhir 1.000 ls #REF! #REF!
#REF!
Grand Total #REF!
hrg/m2 #REF!
J
U
N
I
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
#REF!
###
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
#REF!
###
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
#REF!
###
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
#REF!
###
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
#REF!
###
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
#REF!
###
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
#REF!
###
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
###
#REF!
#REF!
###
#REF! ###
###
#REF!
#REF!
###
#REF!
###
UMAH TYPE 70/ 60
PEKERJAAN BETON
Pond.Strouse dia 25 cm -3 M (11 ttk ) K175 m1 2.481 33.00 74,849.97
Sloof 15/20 (campuran 1:2:3) Bangunan induk K175 m3 2.489 1.26 1,967,081.54
Sloof 15/20 (campuran 1:2:3) Pagar K175 m3 1.245 0.63 1,967,081.54
Kolom praktis 12/12 (campuran 1:2:3) Bangunan Induk K175 m3 1.719 0.87 1,967,081.54
Kolom praktis 12/12 (campuran 1:2:3) Pagar K175 m3 0.316 0.16 1,967,081.54
Ring balk 12/35 (campuran 1:2:3) Bangunan induk K175 m3 1.289 0.60 2,138,570.70
Ring balk 12/15 (campuran 1:2:3) Pagar K175 m3 0.644 0.30 2,138,570.70
Ring Gewel 12/15 (campuran 1:2:3) K175 m3 1.911 0.89 2,138,570.70
Plat dag Teras & Plat level jendela T.10 cm (campuran 1:2:3) K175 m3 2.276 1.06 2,138,570.70
Kolom Teras 15/15 M3 0.126 0.06 1,967,081.54
Lantai Rabat t 5 cm (campuran 1:3:5) Mutu B0 m2 1.417 52.77 26,732.13
Waterprofing coating m2 0.154 5.73 26,732.13
16.066
PEKERJAAN PASANGAN
Dinding Trasram 1:3 m2 0.947 14.16 66,578.14
Dinding batu bata 1:6 m2 12.564 215.70 58,003.69
Plesteran + acian 1:6 m2 4.095 205.18 19,872.57
Benangan m' 0.691 128.70 5,346.43
Benangan Tali Air Kusen Jendela m' 0.446 83.00 5,346.43
18.742
PEKERJAAN PLAFOND DAN ATAP
Atap Geteng beton Flat ex Jawa Beton doff Dark Brown m2 6.361 73.87 85,744.58
Geteng Bubung ex Jawa Beton m' 0.605 6.00 100,371.60
Geteng Bubung Lisplank ex Jawa Beton m' 0.355 7.45 47,512.58
Rangka Atap Baja Ringan (68,59) m2 8.596 65.27 131,138.77
Talang datar BJLS 30 + papan m' 0.296 3.00 98,354.08
Rangka plafond Hollow Galvalum +Gypsump board 9 mm m2 4.707 65.44 71,621.94
Lisplank / Woodplank m' 0.921 20.20 45,394.19
21.841
PEKERJAAN KUSEN, PINTU DAN ALUMINIUM
Upah Pasang Pintu KM/WC WPC + Kunci Silinder dan Engsel( Material Supply by LN ) bh 0.152 1.00 151,313.96
Kusen Pintu Kayu Nyatoh Finish Melamin Imfra Cocoa Browm m3 2.291 0.29 7,868,326.16
Kusen Jendela Kayu Nyatoh Finish Melamin Imfra Cocoa Brown m3 1.659 0.21 7,868,326.16
Daun Pintu Kaca Kayu Nyatoh Finish Melamin Imfra Cocoa Browm bh 0.591 1.00 588,106.94
Upah Pasang Daun Pintu Solid Kayu Nyatoh Finish Melamin Imfra ( Material Supply by LN ) bh 0.304 3.00 100,875.98
Daun Jendela Kayu Nyatoh Finish Melamin Imfra Cocoa Browm bh 2.019 4.00 502,564.11
kaca 5 mm Bening m2 0.845 12.11 69,503.55
Engsel Pintu ex Dekson 4x3x3 mm 2BB SSS ( 3 Bh ) set 0.345 4.00 85,946.33
Engsel Jendela ex Dekson 4x3x2 mm SSS ( 2 Bh ) set 0.144 4.00 35,810.97
Window stay ex Dekson set 0.159 4.00 39,543.38
Spring knip ex Dekson set 0.154 4.00 38,433.75
Handel Pintu Utama,mortise ,cylinder dan escutheon-PH 0611 (di Toko NIKO) set 0.479 1.00 476,901.27
Selot Pintu P1 ex Dekson R. Keluarga,KT 1,KT2 dan dapur LHSR0058 set 1.184 3.00 392,911.93
Selot KM/WC Kunci bulat cylinder P2 set 0.148 1.00 147,278.93
10.474
PEKERJAAN CAT
Cat tembok catylax putih 1501 m2 2.813 198.34 14,122.64
Cat tembok catylax Light stone 46158 m2 0.111 7.85 14,122.64
Cat Plafond Catylax putih m2 0.928 65.44 14,122.64
3.852
PEKERJAAN SANITAIR
Instalasi air bersih PVC "AW" WAVIN dia 1/2" m' 1.102 53.33 20,578.70
Instalasi air kotor PVC "D" WAVIN dia 3" m' 0.086 3.00 28,436.94
Instalasi air kotor PVC "D" WAVIN dia 4" m' 1.198 36.00 33,147.85
Talang tegak PVC "D" WAVIN dia2.1/2" m' 0.243 9.00 26,833.01
Kran air untuk Taman dia 1/2"Lokal bh 0.075 2.00 37,324.11
Kran air untuk Bak mandi dia 1/2"ex Lokal bh 0.048 1.00 48,117.84
Floor drain Ina bh 0.081 1.00 80,196.40
Tempat sabun keramik bh 0.081 1.00 80,196.40
Closet Duduk ex TOTO CW660/SW660 JP WHITE bh 1.672 1.00 1,664,453.61
Jet Sprey bh 0.152 1.00 151,313.96
Bak mandi bata merah finish. Keramik bh 0.152 1.00 151,313.96
Septitank BIO FILTER caps 1 - 3 org unit 1.672 1.00 1,664,453.61
Kitchen Zink Ex VIVESS bh 0.456 1.00 453,941.89
Kran Kitchen Zink dia 1/2" EX Wasser bh 0.070 1.00 69,503.55
Bak kontrol bh 0.322 6.00 53,464.27
7.408
PEKERJAAN KERAMIK / BATU ALAM
Pasang Krmk Lt.Utama 60/60 Luxury Granito (Mat.Supply by LN ) m2 2.721 44.77 60,525.59
Krmk lt.KM 40/40 PLATINUM CYRCA GREY A m2 0.280 2.60 107,180.72
Krmk Dinding.KM20/40 ROMAN W40208 TWINKLE BROWN m2 0.689 5.30 129,474.32
Krmk Dinding.KM20/40 ROMAN W40206 TWINKLE WHITE m2 1.386 10.90 126,599.35
Pasang Krmk Meja Dapur 60/60 Luxury Granito (Mat.Supply by LN ) m2 0.091 1.50 60,525.59
Krmk Dinding Dapur 20/50 PLATINUM GRO0VE DECOR m2 0.164 1.20 136,485.20
Krmk Dinding Dapur 20/50 PLATINUM GRO0VE-GOMES GREY EMBOSSED m2 0.164 1.20 136,485.20
Krmk Terras Depan 40/40 PATINUM CLARIN GREY m2 0.314 3.10 100,875.98
Krmk Terras belakang 40/40 PALTINUM CLARIN GREY m2 0.334 3.30 100,875.98
Batu Andesit Lantai carport m2 0.307 1.90 160,897.18
Keramik carport 40/40 CENTRO ALSAGE ROSSO m2 1.452 14.00 103,297.00
Batu Amanjiwo kasar 30/60 m2 1.586 8.60 183,594.28
9.489
TOTAL HARGA
-
721,767.61
106,928.53
213,857.07
160,392.80
1,202,946.02
194,408.18
218,673.90
24,301.02
1,121,266.74
399,468.87
1,220,770.80
3,993,881.66
331,534.95
7,504,306.12
2,470,049.16
2,478,522.74
1,239,261.37
1,711,360.94
314,733.05
1,283,142.42
641,571.21
1,903,327.92
2,266,884.94
125,893.22
1,410,654.70
153,175.13
15,998,576.79
942,546.79
12,511,395.16
4,077,453.37
688,085.12
443,753.42
18,663,233.87
6,333,952.12
602,229.58
353,968.76
8,559,427.47
295,062.23
4,686,939.97
916,962.63
21,748,542.75
151,313.96
2,281,814.59
1,652,348.49
588,106.94
302,627.93
2,010,256.46
841,687.96
343,785.33
143,243.89
158,173.53
153,734.99
476,901.27
1,178,735.78
147,278.93
10,430,010.05
2,801,083.76
110,862.70
924,185.35
3,836,131.81
1,097,462.03
85,310.81
1,193,322.45
241,497.09
74,648.22
48,117.84
80,196.40
80,196.40
1,664,453.61
151,313.96
151,313.96
1,664,453.61
453,941.89
69,503.55
320,785.60
7,376,517.44
2,709,730.48
278,669.88
686,213.87
1,379,932.92
90,788.38
163,782.24
163,782.24
312,715.53
332,890.72
305,704.65
1,446,158.00
1,578,910.78
9,449,279.68
DAFTAR ANALISA HARGA SATUAN BAHAN DAN UPAH TENAGA KERJA
NAMA PROYEK :
PEKERJAAN :
LOKASI PROYEK :
3 1 m3 Galian tanah
0.750 pekerja a Rp. 80,000.00 = Rp.
0.003 mandor a Rp. 100,000.00 = Rp.
1
1 m3 Pasang batu bata 1:1:3 :
Upah : 1.500 Tukang batu a Rp. 95,000.00 = Rp.
4.500 Pekerja a Rp. 80,000.00 = Rp.
0.225 Mandor a Rp. 100,000.00 = Rp.
24 1 m2 Plesteran d = 15 mm 1 : 3
Upah : 0.070 Tukang batu a Rp. 95,000.00 = Rp.
0.140 Pekerja a Rp. 80,000.00 = Rp.
0.007 Mandor a Rp. 100,000.00 = Rp.
25 1 m2 Plesteran d = 15 mm 1 : 4 :
Upah : 0.070 Tukang batu a Rp. 95,000.00 = Rp.
0.140 Pekerja a Rp. 80,000.00 = Rp.
0.007 Mandor a Rp. 100,000.00 = Rp.
26 1 m2 Plesteran d = 15 mm 1 : 5 :
Upah : 0.070 Tukang batu a Rp. 95,000.00 = Rp.
0.140 Pekerja a Rp. 80,000.00 = Rp.
0.007 Mandor a Rp. 100,000.00 = Rp.
27 1 m2 Plesteran d = 15 mm 1 : 7
Upah : 0.070 Tukang batu a Rp. 95,000.00 = Rp.
0.140 Pekerja a Rp. 80,000.00 = Rp.
0.007 Mandor a Rp. 100,000.00 = Rp.
Bahan : 0.087 zak semen a Rp. 60,000.00 = Rp.
0.022 m3 pasir a Rp. 195,000.00 = Rp.
29 1 m1 Benangan sudut
Upah : 0.105 Tukang batu a Rp. 95,000.00 = Rp.
0.280 Pekerja a Rp. 80,000.00 = Rp.
0.014 Mandor a Rp. 100,000.00 = Rp.
30 1 m1 Ban-banan profil :
Upah : 0.105 Tukang batu a Rp. 95,000.00 = Rp.
0.280 Pekerja a Rp. 80,000.00 = Rp.
0.014 Mandor a Rp. 100,000.00 = Rp.
31 1 m2 Plesteran Tekstur
Upah : 0.085 Tukang batu a Rp. 95,000.00 = Rp.
0.250 Pekerja a Rp. 80,000.00 = Rp.
0.013 Mandor a Rp. 100,000.00 = Rp.
BATU ALAM
32 1 m2 Pasang Batu Palimanan 1 : 4 :
Upah : 0.140 Tukang batu a Rp. 95,000.00 = Rp.
0.280 Pekerja a Rp. 80,000.00 = Rp.
0.014 Mandor a Rp. 100,000.00 = Rp.
Upah + bahan :
1.000 m2 keramik 30x30 polos a Rp. 121,530.42 = Rp.
Upah + bahan :
1.000 m2 keramik 40x40 motif a Rp. 66,318.75 = Rp.
Bahan + Upah :
55 1 m2 Begesting /10 m2 :
Upah : 0.500 Tukang kayu a Rp. 95,000.00 = Rp.
0.050 Kepala tukang a Rp. 95,000.00 = Rp.
0.200 Pekerja a Rp. 80,000.00 = Rp.
0.010 Mandor a Rp. 100,000.00 = Rp.
Pembesian :
6.750 Pekerja a Rp. 80,000.00 = Rp.
6.750 Tukang besi a Rp. 95,000.00 = Rp.
2.250 Kepala tukang besi a Rp. 95,000.00 = Rp.
110 kg besi beton a Rp. 8,250.00 = Rp.
2.000 kg kawat beton/bendrat a Rp. 27,500.00 = Rp.
Cetakan beton/begesting :
0.500 Tukang kayu a Rp. 95,000.00 = Rp.
0.050 Kepala tukang a Rp. 95,000.00 = Rp.
0.200 Pekerja a Rp. 80,000.00 = Rp.
0.010 Mandor a Rp. 100,000.00 = Rp.
0.400 m3 papan begesting a Rp. 1,600,000.00 = Rp.
4.000 kg paku a Rp. 20,000.00 = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Cor beton = Rp.
Pembesian = Rp.
Begesting = Rp.
Upah :
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
66 1 m3 Beton bertulang 1pc:2Ps:3kr pek. kolom 10/10 :
Bahan : 7.500 zak Semen PC a Rp. 60,000.00 = Rp.
0.540 m3 Pasir cor a Rp. 175,000.00 = Rp.
0.820 m3 Krikil 2/2 a Rp. 175,000.00 = Rp.
208.27 kg Besi beton dia. (6mm+8mm) a Rp. 8,250.00 = Rp.
2.000 kg Kawat bendrat a Rp. 27,500.00 = Rp.
0.140 m3 Kayu begesting a Rp. 1,600,000.00 = Rp.
1.400 kg Paku a Rp. 20,000.00 = Rp.
Upah :
Cor beton = Rp.
Pembesian = Rp.
Begesting = Rp.
Upah :
Cor beton = Rp.
Pembesian = Rp.
Begesting = Rp.
Upah :
Cor beton = Rp.
Pembesian = Rp.
Begesting = Rp.
KAYU :
69 1 m3 Kuda-kuda bentang 7 m :
Upah : 18.000 Tukang kayu a Rp. 95,000.00 = Rp.
6.000 Pekerja a Rp. 80,000.00 = Rp.
0.300 Mandor a Rp. 100,000.00 = Rp.
ATAP :
84 1 m2 Pas. genteng beton ( type Garuda ) :
Bahan : 9.000 bj Genteng beton polos a Rp. 2,900.00 = Rp.
1.000 m2 Cat genteng a Rp. 73,500.00 = Rp.
90 1 m2 Lisplank :
Upah : 0.800 Tukang kayu a Rp. 95,000.00 = Rp.
0.080 Kepala tukang a Rp. 95,000.00 = Rp.
0.280 Pekerja a Rp. 80,000.00 = Rp.
0.140 Mandor a Rp. 100,000.00 = Rp.
Bahan : 0.250 ljr Pipa PVC D 3" Maspion a Rp. 42,200.00 = Rp.
1.250 klem Pengikat a Rp. 7,000.00 = Rp.
FINISHING / CAT :
105 1 m2 Pek. plamur dinding :
Bahan : 0.210 kg Plamur a Rp. 22,000.00 = Rp.
0.200 lb Kertas gosok a Rp. 6,000.00 = Rp.
PINTU / JENDELA :
121 1 m2 Pintu/jendela kayu jati kaca 3 mm :
Upah : 4.000 Tukang kayu a Rp. 95,000.00 = Rp.
0.400 Kepala tukang a Rp. 95,000.00 = Rp.
1.000 Pekerja a Rp. 80,000.00 = Rp.
0.100 Mandor a Rp. 100,000.00 = Rp.
INSTALASI AIR :
135 1 unit Pasang Kloset Jongkok :
Upah : 0.280 Tukang batu a Rp. 95,000.00 = Rp.
Pekerja a Rp. 80,000.00 = Rp.
0.034 Mandor a Rp. 100,000.00 = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian a Rp. = Rp.
14.200 m' Bor Strauss Dia. 30 cm a Rp. 22,500.00 = Rp.
Cor beton a Rp. = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
161 Beton bertulang /m3 1pc:2Ps:3kr -> Plat meja dapur t = 8 cm :
Bahan : 7.500 zak Semen PC a Rp. 60,000.00 = Rp.
0.540 m3 Pasir cor a Rp. 175,000.00 = Rp.
0.820 m3 Krikil 2/2 a Rp. 560,000.00 = Rp.
96.775 kg Besi beton dia. (8mm) a Rp. 8,250.00 = Rp.
1.000 kg Kawat bendrat a Rp. 27,500.00 = Rp.
0.144 m3 Kayu begesting a Rp. 1,600,000.00 = Rp.
2.500 kg Paku a Rp. 20,000.00 = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
164 Beton bertulang /m3 1pc:2Ps:3kr -> KOLOM STRUKTUR 15/35 :
Bahan : 7.500 zak Semen PC a Rp. 60,000.00 = Rp.
0.540 m3 Pasir cor a Rp. 175,000.00 = Rp.
0.820 m3 Krikil 2/2 a Rp. 560,000.00 = Rp.
59.664 kg Besi beton dia. 10mm a Rp. 8,250.00 = Rp.
136.982 kg Besi beton dia. 14mm a Rp. 9,250.00 = Rp.
2.000 kg Kawat bendrat a Rp. 27,500.00 = Rp.
0.140 m3 Kayu begesting a Rp. 1,600,000.00 = Rp.
1.400 kg Paku a Rp. 20,000.00 = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
Pembesian :
4.725 Pekerja a Rp. 80,000.00 = Rp.
4.725 Tukang besi a Rp. 95,000.00 = Rp.
Cetakan beton/begesting :
0.350 Tukang kayu a Rp. 95,000.00 = Rp.
0.140 Pekerja a Rp. 80,000.00 = Rp.
0.007 Mandor a Rp. 100,000.00 = Rp.
Upah :
Pembesian = Rp.
Begesting = Rp.
Cor beton = Rp.
ENAGA KERJA
Pake !!
42,000.00
250.00
Sub Total = Rp. 5,281.25 a1 5,300
5,312.50
6,250.00
1,100.00
Sub Total = Rp. 12,662.50
600.00
1,995.00
15,000.00
Sub Total = Rp. 17,595.00
Upah + Bahan = Rp. 30,257.50 a2 30,300
60,000.00
300.00
Sub Total = Rp. 60,300.00 a3 60,300
26,800.00
1,250.00
Sub Total = Rp. 28,050.00 a6 28,100
48,000.00
3,000.00
Sub Total = Rp. 51,000.00
136,800.00
Sub Total = Rp. 136,800.00
Upah + Bahan = Rp. 187,800.00 a7 187,800
96,000.00
6,000.00
Sub Total = Rp. 102,000.00
249,600.00
12,540.00
Sub Total = Rp. 262,140.00
Upah + Bahan = Rp. 364,140.00 a8 364,200
57,000.00
144,000.00
9,000.00
Sub Total = Rp. 210,000.00
249,600.00
136,620.00
108,225.00
Sub Total = Rp. 494,445.00
Upah + Bahan = Rp. 704,445.00 a9 704,500
57,000.00
144,000.00
9,000.00
Sub Total = Rp. 210,000.00
249,600.00
115,200.00
109,200.00
Sub Total = Rp. 474,000.00
Upah + Bahan = Rp. 684,000.00 684,000
57,000.00
144,000.00
8,500.00
Sub Total = Rp. 209,500.00
275,000.00
Sub Total = Rp. 275,000.00
Upah + Bahan = Rp. 484,500.00 a10 484,500
57,000.00
144,000.00
9,000.00
Sub Total = Rp. 210,000.00
262,500.00
216,000.00
73,710.00
Sub Total = Rp. 552,210.00
Upah + Bahan = Rp. 762,210.00 a11 762,300
57,000.00
144,000.00
9,000.00
Sub Total = Rp. 210,000.00
262,500.00
189,600.00
79,170.00
Sub Total = Rp. 531,270.00 m3
Upah + Bahan = Rp. 741,270.00 741,300
57,000.00
144,000.00
9,000.00
Sub Total = Rp. 210,000.00
262,500.00
139,800.00
82,485.00
Sub Total = Rp. 484,785.00 m3
Upah + Bahan = Rp. 694,785.00 694,800
57,000.00
144,000.00
9,000.00
Sub Total = Rp. 210,000.00
262,500.00
132,600.00
83,460.00
Sub Total = Rp. 478,560.00 m3
Upah + Bahan = Rp. 688,560.00 a12 688,600
57,000.00
144,000.00
9,000.00
Sub Total = Rp. 210,000.00
262,500.00
129,000.00
83,850.00
Sub Total = Rp. 475,350.00 m3
Upah + Bahan = Rp. 685,350.00 a13 685,400
57,000.00
144,000.00
9,000.00
Sub Total = Rp. 210,000.00
262,500.00
139,800.00
82,485.00
Sub Total = Rp. 484,785.00 m3
Upah + Bahan = Rp. 694,785.00 a14 694,800
57,000.00
144,000.00
9,000.00
Sub Total = Rp. 210,000.00
262,500.00
132,600.00
83,460.00
Sub Total = Rp. 478,560.00 m3
Upah + Bahan = Rp. 688,560.00 a15 688,600
(Upah + Bahan)/m1 86,070.00
142,500.00
360,000.00
22,500.00
Sub Total = Rp. 525,000.00
250,000.00
-
9,765.00
61,425.00
Sub Total = Rp. 321,190.00 m3
Upah + Bahan = Rp. 846,190.00 846,200
142,500.00
360,000.00
22,500.00
Sub Total = Rp. 525,000.00
83,200.00
6,493.50
25,500.00
Sub Total = Rp. 115,193.50 m3
Upah + Bahan = Rp. 640,193.50 640,200
6,650.00
11,200.00
700.00
Sub Total = Rp. 18,550.00
12,900.00
3,334.50
Sub Total = Rp. 16,234.50 m2
Upah + Bahan = Rp. 34,784.50 34,800
6,650.00
11,200.00
700.00
Sub Total = Rp. 18,550.00
10,980.00
3,705.00
Sub Total = Rp. 14,685.00 m2
Upah + Bahan = Rp. 33,235.00 a16 33,300
6,650.00
11,200.00
700.00
Sub Total = Rp. 18,550.00
9,120.00
3,900.00
Sub Total = Rp. 13,020.00 m2
Upah + Bahan = Rp. 31,570.00
6,650.00
11,200.00
700.00
Sub Total = Rp. 18,550.00
7,200.00
4,290.00
Sub Total = Rp. 11,490.00 m2
Upah + Bahan = Rp. 30,040.00
6,650.00
11,200.00
700.00
Sub Total = Rp. 18,550.00
5,220.00
4,290.00
Sub Total = Rp. 9,510.00 m2
Upah + Bahan = Rp. 28,060.00 a17 28,100
9,975.00
22,400.00
1,400.00
Sub Total = Rp. 33,775.00
150.00
3,315.00
Sub Total = Rp. 3,465.00 m2
Upah + Bahan = Rp. 37,240.00 a18 37,300
9,975.00
22,400.00
1,400.00
Sub Total = Rp. 33,775.00
10,800.00
643.50
Sub Total = Rp. 11,443.50 m2
Upah + Bahan = Rp. 45,218.50 a22 45,300
8,075.00
20,000.00
1,250.00
Sub Total = Rp. 29,325.00
7,200.00
4,290.00
= Rp. 11,490.00 m2
Upah + Bahan = Rp. 40,815.00 a23 40,900
13,300.00
22,400.00
1,400.00
Sub Total = Rp. 37,100.00
8,820.00
2,716.35
140,250.00
Sub Total = Rp. 151,786.35
Upah + Bahan = Rp. 188,886.35 b1 188,900
13,300.00
22,400.00
1,400.00
Sub Total = Rp. 37,100.00
9,120.00
3,900.00
144,000.00
Sub Total = Rp. 157,020.00
Upah + Bahan = Rp. 194,120.00 b2 194,200
13,300.00
22,400.00
1,400.00
Sub Total = Rp. 37,100.00
8,820.00
2,710.50
132,000.00
Sub Total = Rp. 143,530.50
Upah + Bahan = Rp. 180,630.50 180,700
13,300.00
22,400.00
1,400.00
Sub Total = Rp. 37,100.00
7,200.00
4,290.00
140,250.00
Sub Total = Rp. 151,740.00
Upah + Bahan = Rp. 188,840.00 b3 188,900
13,300.00
22,400.00
1,400.00
Sub Total = Rp. 37,100.00
7,200.00
4,290.00
144,000.00
Sub Total = Rp. 155,490.00
Upah + Bahan = Rp. 192,590.00 b4 192,600
2,973.50
29,687.50
50,000.00
3,130.00
Sub Total = Rp. 82,817.50
55,211.67
60,000.00
60,000.00
1,200.00
5,118.75 66,318.75
66,318.75
121,530.42
Sub Total = Rp. 204,347.92 c1 204,400
66,318.75
Sub Total = Rp. 149,136.25 c2 149,200
60,000.00
7,814.40
4,075.50
90.00
Sub Total = Rp. 71,979.90
29,687.50
50,000.00
3,130.00
Sub Total = Rp. 82,817.50
Upah + Bahan = Rp. 154,797.40 c3 154,800
60,000.00
7,814.40
4,075.50
90.00
Sub Total = Rp. 71,979.90
29,687.50
50,000.00
3,130.00
Sub Total = Rp. 82,817.50
Upah + Bahan = Rp. 154,797.40 c4 154,800
75,000.00
7,814.40
4,075.50
72.00
Sub Total = Rp. 86,961.90
29,687.50
50,000.00
3,130.00
Sub Total = Rp. 82,817.50
Upah + Bahan = Rp. 169,779.40 c5 169,800
60,000.00
7,814.40
4,075.50
72.00
Sub Total = Rp. 71,961.90
29,687.50
50,000.00
3,130.00
Sub Total = Rp. 82,817.50
Upah + Bahan = Rp. 154,779.40 c6 154,800
-
7,814.40
4,075.50
72.00
Sub Total = Rp. 11,961.90
29,687.50
50,000.00
3,130.00
Sub Total = Rp. 82,817.50
Upah + Bahan = Rp. 94,779.40 c7 94,800
68,181.82
7,958.40
72.00
4,075.50
Sub Total = Rp. 80,287.72
29,687.50
50,000.00
3,130.00
Sub Total = Rp. 82,817.50
Upah + Bahan = Rp. 163,105.22 c8 163,200
83,333.33
7,958.40
72.00
4,075.50
Sub Total = Rp. 95,439.23
29,687.50
50,000.00
3,130.00
Sub Total = Rp. 82,817.50
Upah + Bahan = Rp. 178,256.73 c9 178,300
25,224.50
-
7,814.40
4,075.50
72.00
Sub Total = Rp. 37,186.40
29,687.50
50,000.00
3,130.00
Sub Total = Rp. 82,817.50
Upah + Bahan = Rp. 120,003.90 c10 120,100
25,224.50
31,313.13
7,814.40
4,075.50
72.00
Sub Total = Rp. 68,499.53
29,687.50
50,000.00
3,130.00
Sub Total = Rp. 82,817.50
Upah + Bahan = Rp. 151,317.03 151,400
87,500.00
7,958.40
292.50
1,003.20
Sub Total = Rp. 96,754.10
29,687.50
50,000.00
3,130.00
Sub Total = Rp. 82,817.50
Upah + Bahan = Rp. 179,571.60 c11 179,600
480,000.00
30,000.00
47,500.00
Sub Total = Rp. 557,500.00
486,956.52
97,500.00
353,100.00
Sub Total = Rp. 937,556.52
Upah + Bahan = Rp. 1,495,056.52 d1 1,495,100
47,500.00
4,750.00
16,000.00
1,000.00
Sub Total = Rp. 69,250.00
640,000.00
80,000.00
Sub Total = Rp. 720,000.00
Upah + Bahan = Rp. 789,250.00 d2 789,300
480,000.00
30,000.00
95,000.00
9,500.00 614,500.00
399,304.35
94,500.00
408,000.00 901,804.35
Sub Total = Rp. 1,516,304.35
540,000.00
641,250.00
213,750.00 1,395,000.00
907,500.00
55,000.00 962,500.00
Sub Total = Rp. 2,357,500.00
47,500.00
4,750.00
16,000.00
1,000.00 69,250.00
640,000.00
80,000.00 720,000.00
Sub Total = Rp. 789,250.00
= Rp. 3,873,804.35 d3 3,873,900
embesian praktis = Rp. 4,663,054.35 d4 4,663,100
450,000.00
94,500.00
143,500.00
1,262,167.50
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 2,257,167.50
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,959,042.50 d5 3,959,100
450,000.00
94,500.00
143,500.00
663,465.00
55,000.00
224,000.00
30,000.00
Sub Total = Rp. 1,660,465.00
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,362,340.00 d6 3,362,400
450,000.00
94,500.00
143,500.00
1,036,860.00
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 2,031,860.00
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,733,735.00 d7 3,733,800
450,000.00
94,500.00
143,500.00
798,393.75
27,500.00
230,400.00
50,000.00
Sub Total = Rp. 1,794,293.75
423,500.00
826,875.00
451,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,496,168.75 d8 3,496,200
254,400.00
87,500.00
175,000.00
Sub Total = Rp. 516,900.00
66,500.00
336,000.00
21,000.00
Sub Total = Rp. 423,500.00
Upah + Bahan = Rp. 940,400.00 d9 940,400
15,500.00
2,032.50
7,692.00
Sub Total = Rp. 25,224.50
9,975.00
22,400.00
1,400.00
Sub Total = Rp. 33,775.00
Upah + Bahan = Rp. 58,999.50 d10 59,000
15,500.00
-
-
Sub Total = Rp. 15,500.00
9,975.00
22,400.00
1,400.00
Sub Total = Rp. 33,775.00
Upah + Bahan = Rp. 49,275.00 d11 49,300
450,000.00
94,500.00
143,500.00
230,400.00
50,000.00
Sub Total = Rp. 968,400.00
451,500.00
423,500.00
Sub Total = Rp. 875,000.00
Upah + Bahan = Rp. 1,843,400.00 d12 1,843,400
450,000.00
94,500.00
143,500.00
547,470.00
27,500.00
230,400.00
50,000.00
Sub Total = Rp. 1,543,370.00
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,245,245.00 d13 3,245,300
450,000.00
94,500.00
143,500.00
1,718,227.50
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 2,713,227.50
423,500.00
826,875.00
451,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 4,415,102.50 d14 4,415,200
450,000.00
94,500.00
143,500.00
737,055.00
55,000.00
224,000.00
30,000.00
Sub Total = Rp. 1,734,055.00
423,500.00
826,875.00
451,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,435,930.00 d15 3,436,000
450,000.00
94,500.00
143,500.00
1,210,770.00
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 2,205,770.00
423,500.00
826,875.00
451,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,907,645.00 d16 3,907,700
1,710,000.00
480,000.00
30,000.00
= Rp. 2,220,000.00
3,437,500.00 3,437,500.00
Sub Total = Rp. 5,657,500.00 e1 5,657,500
1,900,000.00
532,800.00
33,330.00
Sub Total = Rp. 2,466,130.00
13,750,000.00
13,500.00
20,000.00
Sub Total = Rp. 13,783,500.00
Upah + Bahan = Rp. 16,249,630.00 e2 16,249,700
1,900,000.00
190,000.00
533,336.00
33,330.00
Sub Total = Rp. 2,656,666.00
3,437,500.00
35,000.00
20,000.00
Sub Total = Rp. 3,492,500.00
Upah + Bahan = Rp. 6,149,166.00 e3 6,149,200
9,500.00
950.00
8,000.00
2,500.00
Sub Total = Rp. 20,950.00
2,000.00
3,000.00
Sub Total = Rp. 5,000.00
581.00
Sub Total = Rp. 26,531.00 e4 26,600
51,875.00
Sub Total = Rp. 77,825.00 e5 77,900
25,333.33
7,600.00
7,466.67
466.67
Sub Total = Rp. 40,866.67
32,343.75
5,312.50
22,000.00
6,250.00
Sub Total = Rp. 65,906.25
Upah + Bahan = Rp. 106,772.92 e6 106,800
25,333.33
7,600.00
7,466.67
466.67
Sub Total = Rp. 40,866.67
32,343.75
22,000.00
6,250.00
Sub Total = Rp. 60,593.75
Upah + Bahan = Rp. 101,460.42 e7 101,500
19,000.00
2,400.00
500.00
Sub Total = Rp. 21,900.00
Err:509
125.00
Sub Total = Rp. Err:509
Upah + Bahan = Rp. Err:509 e8 Err:509
3,437,500.00
60,000.00
= Rp. 3,497,500.00
3,420,000.00
342,000.00
960,000.00
60,000.00
Sub Total = Rp. 4,782,000.00
Upah + Bahan = Rp. 8,279,500.00 e9 8,279,500
3,437,500.00
250,800.00
1,085,000.00
50,000.00
Sub Total = Rp. 4,823,300.00
3,420,000.00
342,000.00
960,000.00
60,000.00
Sub Total = Rp. 4,782,000.00
Upah + Bahan = Rp. 9,605,300.00 e10 9,605,300
5,280,000.00
60,000.00
Sub Total = Rp. 5,340,000.00
3,420,000.00
342,000.00
960,000.00
60,000.00
Sub Total = Rp. 4,782,000.00
Upah + Bahan = Rp. 10,122,000.00 10,122,000
5,280,000.00
250,800.00
1,085,000.00
50,000.00
Sub Total = Rp. 6,665,800.00
3,420,000.00
342,000.00
960,000.00
60,000.00
Sub Total = Rp. 4,782,000.00
Upah + Bahan = Rp. 11,447,800.00 11,447,800
57,600.00
1,200.00
Sub Total = Rp. 58,800.00
1,900.00
16,000.00
10,000.00
Sub Total = Rp. 27,900.00
Upah + Bahan = Rp. 86,700.00 e11 86,700
57,600.00
1,200.00
Sub Total = Rp. 58,800.00
1,900.00
16,000.00
10,000.00
Sub Total = Rp. 27,900.00
Upah + Bahan = Rp. 86,700.00 e12 86,700
10,002.96
1,720.00
Sub Total = Rp. 11,722.96
28,500.00
2,400.00
30,000.00
Sub Total = Rp. 60,900.00
Upah + Bahan = Rp. 72,622.96 e13 72,700
25,006.96
1,720.00
Sub Total = Rp. 26,726.96
76,000.00
22,400.00
1,400.00
Sub Total = Rp. 99,800.00
Upah + Bahan = Rp. 126,526.96 e14 126,600
26,100.00
73,500.00
Sub Total = Rp. 99,600.00
19,000.00
8,000.00
500.00
Sub Total = Rp. 27,500.00
Upah + Bahan = Rp. 127,100.00 f1 127,100
29,050.00
-
73,500.00
Sub Total = Rp. 102,550.00
2,375.00
2,000.00
250.00
Sub Total = Rp. 4,625.00
Upah + Bahan = Rp. 107,175.00 f2 107,200
30,210.00
1,000.00
Sub Total = Rp. 31,210.00
2,375.00
2,000.00
250.00
Sub Total = Rp. 4,625.00
Upah + Bahan = Rp. 35,835.00 f3 35,900
30,000.00
1,000.00
Sub Total = Rp. 31,000.00
2,375.00
2,000.00
250.00
Sub Total = Rp. 4,625.00
Upah + Bahan = Rp. 35,625.00 f4 35,700
41,044.00
1,000.00
Sub Total = Rp. 42,044.00
2,375.00
2,000.00
250.00
Sub Total = Rp. 4,625.00
Upah + Bahan = Rp. 46,669.00 f5 46,700
25,900.00
1,000.00
Sub Total = Rp. 26,900.00
2,375.00
2,000.00
250.00
Sub Total = Rp. 4,625.00
Upah + Bahan = Rp. 31,525.00 f6 31,600
76,000.00
26,600.00
1,120.00
-
Sub Total = Rp. 103,720.00
2,000.00
125,034.80
Sub Total = Rp. 127,034.80
Upah + Bahan = Rp. 230,754.80 230,800
15,200.00
4,480.00
280.00
Sub Total = Rp. 19,960.00
1,720.00
13,750.00
Sub Total = Rp. 15,470.00
Upah + Bahan = Rp. 35,430.00 e15 35,500
15,200.00
4,480.00
280.00
Sub Total = Rp. 19,960.00
1,720.00
20,625.00
Sub Total = Rp. 22,345.00
Upah + Bahan = Rp. 42,305.00 e16 42,400
15,200.00
4,480.00
280.00
Sub Total = Rp. 19,960.00
6,000.00
25,900.00
13,750.00
Sub Total = Rp. 45,650.00
Upah + Bahan = Rp. 65,610.00 f7 65,700
2,375.00
2,000.00
250.00
Sub Total = Rp. 4,625.00
6,000.00
25,900.00
13,750.00
Sub Total = Rp. 45,650.00
Upah + Bahan = Rp. 50,275.00 f8 50,300
2,375.00
2,000.00
250.00
Sub Total = Rp. 4,625.00
10,550.00
8,750.00
Sub Total = Rp. 19,300.00
Upah + Bahan = Rp. 23,925.00 f9 24,000
9,500.00
950.00
16,000.00
1,000.00
Sub Total = Rp. 27,450.00
63,250.00
Sub Total = Rp. 63,250.00
Upah + Bahan = Rp. 90,700.00 f10 90,700
19,000.00
1,900.00
32,000.00
2,000.00
Sub Total = Rp. 54,900.00
14,500.00
1,728.00
Sub Total = Rp. 16,228.00
Upah + Bahan = Rp. 71,128.00 f11 71,200
19,000.00
1,900.00
8,000.00
500.00 = Rp.
Sub Total = Rp. 29,400.00
62,700.00
8,400.00
100,500.00 = Rp. 71,100.00
Upah + Bahan = Rp. 100,500.00 f12 100,500
2,375.00
237.50
2,000.00
Sub Total = Rp. 4,612.50
57,000.00
8,400.00
Sub Total = Rp. 65,400.00
Upah + Bahan = Rp. 70,012.50 f13 70,100
28,500.00
2,850.00
Sub Total = Rp. 31,350.00
25,900.00
500.00
25,937.50
Sub Total = Rp. 52,337.50
Upah + Bahan = Rp. 83,687.50 f14 83,700
40,000.00
3,000.00
Sub Total = Rp. 43,000.00
8,500.00
280.00
Sub Total = Rp. 8,780.00
Upah + Bahan = Rp. 51,780.00 f15 51,800
16,000.00
3,000.00
Sub Total = Rp. 19,000.00
14,410.00
70.00
Sub Total = Rp. 14,480.00
Upah + Bahan = Rp. 33,480.00 33,500
11,875.00
2,375.00
20,000.00
1,250.00 = Rp.
Sub Total = Rp. 35,500.00
6,000.00
175,000.00
Sub Total = Rp. 181,000.00
Upah + Bahan = Rp. 216,500.00 216,500
11,875.00
2,375.00
20,000.00
1,250.00
Sub Total = Rp. 35,500.00
6,000.00
175,000.00
Sub Total = Rp. 181,000.00
Upah + Bahan = Rp. 216,500.00 216,500
4,620.00
1,200.00
Sub Total = Rp. 5,820.00
28,500.00
12,000.00
750.00
Sub Total = Rp. 41,250.00
Upah + Bahan = Rp. 47,070.00 g1 47,100
154.76
Err:509
4,166.67
1,200.00
Sub Total = Rp. Err:509
28,500.00
12,000.00
750.00
Sub Total = Rp. 41,250.00
Upah + Bahan = Rp. Err:509 g2 Err:509
5,775.00
5,687.50
1,568.00
7,700.00
750.00
6,000.00
Sub Total = Rp. 27,480.50
21,375.00
12,000.00
750.00
Sub Total = Rp. 34,125.00
Upah + Bahan = Rp. 61,605.50 g3 61,700
5,775.00
5,687.50
1,568.00
7,700.00
750.00
6,000.00
Sub Total = Rp. 27,480.50
21,375.00
12,000.00
750.00
Sub Total = Rp. 34,125.00
Upah + Bahan = Rp. 61,605.50 g4 61,700
32,500.00
8,250.00
225.00
3,000.00
Sub Total = Rp. 43,975.00
950.00
4,800.00
100.00
Sub Total = Rp. 5,850.00
Upah + Bahan = Rp. 49,825.00 g5 49,900
32,500.00
8,250.00
225.00
3,000.00
Sub Total = Rp. 43,975.00
950.00
4,800.00
100.00
Sub Total = Rp. 5,850.00
Upah + Bahan = Rp. 49,825.00 g6 49,900
32,500.00
6,900.00
225.00
3,000.00
Sub Total = Rp. 42,625.00
950.00
4,800.00
100.00
Sub Total = Rp. 5,850.00
Upah + Bahan = Rp. 48,475.00 g7 48,500
32,500.00
7,200.00
225.00
3,000.00
Sub Total = Rp. 42,925.00
950.00
4,800.00
100.00
Sub Total = Rp. 5,850.00
Upah + Bahan = Rp. 48,775.00 g8 48,800
9,555.00
= Rp. 9,555.00
1,900.00
6,000.00
1,500.00
Sub Total = Rp. 9,400.00
Upah + Bahan = Rp. 18,955.00 g9 19,000
2,600.00
19,550.00
3,000.00
Sub Total = Rp. 25,150.00
14,250.00
1,425.00
8,000.00
500.00
Sub Total = Rp. 24,175.00
Upah + Bahan = Rp. 49,325.00 g10 49,400
21,375.00
2,137.50
12,000.00
750.00
Sub Total = Rp. 36,262.50
19,550.00
2,600.00
Sub Total = Rp. 22,150.00
Upah + Bahan = Rp. 58,412.50 g11 58,500
14,250.00
1,425.00
8,000.00
500.00
Sub Total = Rp. 24,175.00
13,031.80
2,600.00
Sub Total = Rp. 15,631.80
Upah + Bahan = Rp. 39,806.80 g12 39,900
3,000.00
138,125.00
44,000.00
56,000.00
36,000.00
Sub Total = Rp. 277,125.00
142,500.00
2,850.00
10,000.00
Sub Total = Rp. 155,350.00
Upah + Bahan = Rp. 432,475.00 g13 432,500
7,125.00
712.50
4,000.00
250.00
Sub Total = Rp. 12,087.50
6,600.00
616.00
19,303.50 = Rp. 7,216.00
Upah + Bahan = Rp. 19,303.50 g14 19,400
950.00
95.00
4,800.00
Sub Total = Rp. 5,845.00
-
Sub Total = Rp. -
Upah + Bahan = Rp. 5,845.00 g15 5,900
125.00
3,562.50
2,000.00
Sub Total = Rp. 5,687.50
6,600.00
Sub Total = Rp. 6,600.00
Upah + Bahan = Rp. 12,287.50 g16 12,300
380,000.00
38,000.00
80,000.00
10,000.00
Sub Total = Rp. 508,000.00
-
103,400.00
Sub Total = Rp. 103,400.00
Upah + Bahan = Rp. 611,400.00 h1 611,400
142,500.00
14,250.00
40,000.00
2,500.00
Sub Total = Rp. 199,250.00
134,358.00
120,000.00
162,000.00
500.00
Sub Total = Rp. 416,858.00
Upah + Bahan = Rp. 616,108.00 h2 616,200
142,500.00
14,250.00
40,000.00
2,500.00
Sub Total = Rp. 199,250.00
-
280.00
Sub Total = Rp. 280.00
Upah + Bahan = Rp. 199,530.00 h3 199,600
225,000.00
Sub Total = Rp. 225,000.00
9,500.00
2,500.00
Sub Total = Rp. 12,000.00
Upah + Bahan = Rp. 237,000.00 h4 237,000
597,000.00
Sub Total = Rp. 597,000.00
9,500.00
2,500.00
Sub Total = Rp. 12,000.00
Upah + Bahan = Rp. 609,000.00 h5 609,000
130,000.00
Sub Total = Rp. 130,000.00
9,500.00
2,500.00
Sub Total = Rp. 24,000.00
Upah + Bahan = Rp. 154,000.00 h6 154,000
15,500.00
Sub Total (1 stel) = Rp. 31,000.00
9,500.00
2,500.00
Sub Total (1 stel) = Rp. 12,000.00
Upah + Bahan = Rp. 43,000.00 h7 43,000
15,500.00
Sub Total = Rp. 15,500.00
9,500.00
2,000.00
Sub Total = Rp. 11,500.00
Upah + Bahan = Rp. 27,000.00 h8 27,000
141,600.00
Sub Total = Rp. 141,600.00
48,000.00
171,000.00
Sub Total = Rp. 219,000.00
Upah + Bahan = Rp. 360,600.00 h9 360,600
17,000.00
Sub Total = Rp. 17,000.00
9,500.00
2,000.00
Sub Total = Rp. 11,500.00
Upah + Bahan = Rp. 28,500.00 h10 28,500
26,500.00
Sub Total = Rp. 26,500.00
9,500.00
2,000.00
Sub Total = Rp. 11,500.00
Upah + Bahan = Rp. 38,000.00 h11 38,000
109,800.00
Sub Total = Rp. 109,800.00
9,500.00
2,000.00
Sub Total = Rp. 11,500.00
Upah + Bahan = Rp. 121,300.00 h12 121,300
141,600.00
Sub Total = Rp. 141,600.00
9,500.00
2,000.00
Sub Total = Rp. 11,500.00
Upah + Bahan = Rp. 153,100.00 h13 153,100
230,000.00
Sub Total = Rp. 230,000.00
9,500.00
2,000.00
Sub Total = Rp. 11,500.00
Upah + Bahan = Rp. 241,500.00 h14 241,500
26,600.00
-
3,400.00
Sub Total = Rp. 30,000.00
900,000.00
14,500.00
Sub Total = Rp. 914,500.00
Upah + Bahan = Rp. 944,500.00 i1 944,500
13,300.00
-
-
Sub Total = Rp. 13,300.00
75,000.00
Sub Total = Rp. 75,000.00
Upah + Bahan = Rp. 88,300.00 i2 88,300
19,950.00
11,200.00
2,800.00
Sub Total = Rp. 33,950.00
446,500.00
Sub Total = Rp. 446,500.00
Upah + Bahan = Rp. 480,450.00 i3 480,500
6,650.00
-
-
Sub Total = Rp. 6,650.00
120,000.00
Sub Total = Rp. 120,000.00
Upah + Bahan = Rp. 126,650.00 i4 126,700
19,950.00
11,200.00
2,800.00
Sub Total = Rp. 33,950.00
1,200,000.00
Sub Total = Rp. 1,200,000.00
Upah + Bahan = Rp. 1,233,950.00 i5 1,234,000
19,950.00
11,200.00
2,800.00
Sub Total = Rp. 33,950.00
2,900,000.00
Sub Total = Rp. 2,900,000.00
Upah + Bahan = Rp. 2,933,950.00 i6 2,934,000
6,650.00
1,120.00
-
Sub Total = Rp. 7,770.00
2,025.00
312.50
525.00
937.50
Sub Total = Rp. 3,800.00
Upah + Bahan = Rp. 11,570.00 i7 11,600
6,650.00
1,120.00
-
Sub Total = Rp. 7,770.00
17,425.00
11,000.00
1,550.00
937.50
Sub Total = Rp. 30,912.50
Upah + Bahan = Rp. 38,682.50 i8 38,700
6,650.00
1,120.00
-
Sub Total = Rp. 7,770.00
25,325.00
1,812.50
2,075.00
937.50
Sub Total = Rp. 30,150.00
Upah + Bahan = Rp. 37,920.00 i9 38,000
6,650.00
-
8,750.00
Sub Total = Rp. 15,400.00
20,000.00
7,300.00
Sub Total = Rp. 27,300.00
Upah + Bahan = Rp. 42,700.00 i10 42,700
30,000.00
2,100.00
Sub Total = Rp. 32,100.00
6,650.00
-
-
Sub Total = Rp. 6,650.00
Upah + Bahan = Rp. 38,750.00 i11 38,800
-
2,100.00
Sub Total = Rp. 2,100.00
6,650.00
-
-
Sub Total = Rp. 6,650.00
Upah + Bahan = Rp. 8,750.00 i12 8,800
450,000.00
94,500.00
459,200.00
450,450.00
979,002.75
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 2,740,152.75
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 4,442,027.75 d17 4,442,100
450,000.00
94,500.00
459,200.00
540,540.00
1,174,800.00
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 3,026,040.00
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 4,727,915.00 d18 4,728,000
450,000.00
94,500.00
459,200.00
334,620.00
503,481.00
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 2,148,801.00
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,850,676.00 d19 3,850,700
450,000.00
94,500.00
459,200.00
600,600.00
1,223,722.50
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 3,135,022.50
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 4,836,897.50 d20 4,836,900
450,000.00
94,500.00
459,200.00
450,450.00
1,468,500.00
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 3,229,650.00
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 4,931,525.00 d21 4,931,600
450,000.00
94,500.00
459,200.00
405,405.00
734,250.00
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 2,450,355.00
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 4,152,230.00 d22 4,152,300
450,000.00
94,500.00
459,200.00
429,000.00
188,249.80
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 1,927,949.80
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,629,824.80 d23 3,629,900
450,000.00
94,500.00
459,200.00
128,700.00
136,347.83
278,260.87
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 1,854,008.70
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,555,883.70 d24 3,555,900
450,000.00
94,500.00
459,200.00
643,500.00
146,086.96
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 2,100,286.96
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,802,161.96 d25 3,802,200
450,000.00
94,500.00
459,200.00
410,231.25
1,108,695.65
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 2,829,626.90
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 4,531,501.90 d26 4,531,600
450,000.00
94,500.00
459,200.00
273,281.25
104,347.83
55,000.00
28,000.00
Sub Total = Rp. 1,464,329.08
826,875.00
319,500.00
423,500.00
Sub Total = Rp. 1,569,875.00
Upah + Bahan = Rp. 3,034,204.08 d27 3,034,300
450,000.00
94,500.00
459,200.00
550,027.50
259,712.25
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 2,120,439.75
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,822,314.75 d28 3,822,400
450,000.00
94,500.00
459,200.00
375,375.00
162,320.95
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 1,848,395.95
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,550,270.95 d29 3,550,300
450,000.00
94,500.00
459,200.00
450,450.00
194,782.61
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 1,955,932.61
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,657,807.61 d30 3,657,900
450,000.00
94,500.00
459,200.00
798,393.75
27,500.00
230,400.00
50,000.00
Sub Total = Rp. 2,109,993.75
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 3,811,868.75 d31 3,811,900
411,780.00
85,750.00
548,800.00
Sub Total = Rp. 1,046,330.00
423,500.00
Sub Total = Rp. 423,500.00
Upah + Bahan = Rp. 1,469,830.00 d32 1,469,900
450,000.00
94,500.00
459,200.00
524,964.00
1,767,249.50
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 3,602,913.50
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 5,304,788.50 d33 5,304,800
450,000.00
94,500.00
459,200.00
492,228.00
1,267,083.50
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 3,070,011.50
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 4,771,886.50 d34 4,771,900
450,000.00
94,500.00
459,200.00
596,755.50
2,956,554.96
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 4,864,010.46
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 6,565,885.46 d35 6,565,900
450,000.00
94,500.00
459,200.00
485,933.25
1,119,268.50
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 2,915,901.75
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 4,617,776.75 d36 4,617,800
450,000.00
94,500.00
459,200.00
600,451.50
1,542,527.02
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 3,453,678.52
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 5,155,553.52 d37 5,155,600
450,000.00
94,500.00
459,200.00
562,641.75
1,773,893.11
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 3,647,234.86
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 5,349,109.86 d38 5,349,200
510,000.00
94,500.00
459,200.00
1,096,238.40
55,000.00
640,000.00
8,000.00
Sub Total = Rp. 2,862,938.40
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 4,564,813.40 d39 4,564,900
336,000.00
21,000.00
66,500.00
Sub Total = Rp. 423,500.00
378,000.00
448,875.00
Sub Total = Rp. 826,875.00
33,250.00
11,200.00
700.00
Sub Total = Rp. 451,500.00
Upah TotaL = Rp. 1,701,875.00 d41 1,701,900
450,000.00
94,500.00
459,200.00
443,297.25
746,169.75
55,000.00
224,000.00
28,000.00
Sub Total = Rp. 2,500,167.00
826,875.00
451,500.00
423,500.00
Sub Total = Rp. 1,701,875.00
Upah + Bahan = Rp. 4,202,042.00 d40 4,202,100
ANALISA HARGA SATUAN PEKERJAAN
Untuk Daerah Malang & Sekitarnya
(Periode April 2017)
2 Urugan Pasir m3
Pasir 1.200 m3 114,000.00 136,800.00
Upah Kerja 51,000.00
187,800.00
3 Urugan Sirtu m3
Sirtu 12.000 m3 90,000.00 1,080,000.00
Upah Kerja 9,500.00
Upah Pemadatan 7,500.00
1,097,000.00
PONDASI
1 Pasangan Aanstamping m3
Batu Belah 1.200 m3 208,000.00 249,600.00
Pasir 0.110 m3 114,000.00 12,540.00
Upah Kerja 35,000.00
297,140.00
PLESTERAN
1 Plesteran 1:4 m2
Pasir 0.026 m3 195,000.00 5,070.00
PC 0.200 zak 60,000.00 12,000.00
Upah Kerja 8,000.00
25,070.00
2 Plesteran 1:8 m2
Pasir 0.026 m3 195,000.00 5,070.00
PC 0.150 zak 60,000.00 9,000.00
Upah Kerja 8,000.00
22,070.00
3 Plesteran 1:10 m2
Pasir 0.026 m3 195,000.00 5,070.00
PC 0.100 zak 60,000.00 6,000.00
Upah Kerja 8,000.00
19,070.00
10 Plesteran Tekstur m2
PC 0.120 zak 60,000.00 7,200.00
Pasir 0.022 m3 195,000.00 4,290.00
Upah Kerja 8,000.00
19,490.00
BETON PRAKTIS
A Beton Ringan 1:2:3 m3
PC 6.500 zak 60,000.00 390,000.00
Pasir Cor 0.500 m3 175,000.00 87,500.00
Krikil Cor 0.820 m3 486,956.52 399,304.35
876,804.35
1 Sloof 15/20 m3
Beton 1:2:3 1.000 m3 876,804.35 876,804.35
Pembesian
- Besi beton dia. 6 mm 27.720 kg 8,250.00 228,690.00
- Besi beton dia. 8 mm 53.580 kg 8,250.00 442,035.00
- Kawat Bendrat 2.000 kg 20,000.00 40,000.00
Begesting
- Papan Randu 2/20 0.133 m3 475,000.00 63,175.00
- reng Meranti 2/3 0.001 m3 3,125,000.00 3,125.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 81.300 kg 800.00 65,040.00
- Upah Begesting + Cor 1.000 m3 110,005.00 110,005.00
1,848,874.35
2 Kolom 12/12 m3
Beton 1:2:3 1.000 m3 876,804.35 876,804.35
Pembesian
- Besi beton dia. 6 mm 43.170 kg 8,250.00 356,152.50
- Besi beton dia. 8 mm 109.530 kg 8,250.00 903,622.50
- Kawat Bendrat 2.000 kg 20,000.00 40,000.00
Begesting
- Papan Randu 2/20 0.280 m3 475,000.00 133,000.00
- reng Meranti 2/3 m3 3,125,000.00 -
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 152.700 kg 800.00 122,160.00
- Upah Begesting + Cor 1.000 m 3
129,990.00 129,990.00
2,581,729.35
4 Beton Plat, t = 7 cm m3
Beton 1:2:3 1.000 m3 876,804.35 876,804.35
Pembesian
- Besi beton dia. 8 mm 112.600 kg 8,250.00 928,950.00
- Kawat Bendrat 2.000 kg 8,250.00 16,500.00
Begesting
- Papan Randu 2/20 0.143 m3 475,000.00
- reng Meranti 2/3 0.223 m3 3,125,000.00 696,875.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 112.600 kg 800.00 90,080.00
- Upah Begesting + Cor 1.000 m3 167,175.00 167,175.00
2,796,384.35
5 Balok 15/25 m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 8 mm 65.520 kg 8,250.00 540,540.00
- Besi beton dia 12 mm 142.400 kg 8,250.00 1,174,800.00
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Begesting
- Papan Randu 2/20 0.214 m3 475,000.00 101,650.00
- reng Meranti 2/3 0.007 m 3
3,125,000.00 21,875.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 168.970 kg 800.00 135,176.00
- Upah Begesting + Cor 1.000 m3 110,005.00 110,005.00
3,097,850.35
6 Sloof 15/25 m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 8 mm 26.870 kg 8,250.00 221,677.50
- Besi beton dia 12 mm 142.100 kg 8,250.00 1,172,325.00
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Begesting
- Papan Randu 2/20 0.214 m3 475,000.00 101,650.00
- reng Meranti 2/3 0.007 m3 3,125,000.00 21,875.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 168.970 kg 800.00 135,176.00
- Upah Begesting + Cor 1.000 m3 110,005.00 110,005.00
2,776,512.85
7 Sloof 20/30 m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 8 mm 21.880 kg 8,250.00 180,510.00
- Besi beton dia 12 mm 103.620 kg 8,250.00 854,865.00
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Begesting
- Papan Randu 2/20 0.135 m3 475,000.00 64,125.00
- reng Meranti 2/3 0.014 m3 3,125,000.00 43,750.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 125.500 kg 800.00 100,400.00
- Upah Begesting + Cor 1.000 m3 161,685.00 161,685.00
2,419,139.35
8 Sloof 20/40 m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 8 mm 36.410 kg 8,250.00 300,382.50
- Besi beton dia 12 mm 103.900 kg 8,250.00 857,175.00
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Begesting
- Papan Randu 2/20 0.050 m3 475,000.00 23,750.00
- reng Meranti 2/3 0.005 m3 3,125,000.00 15,625.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 140.310 kg 800.00 112,248.00
- Upah Begesting + Cor 1.000 m3 107,500.00 107,500.00
2,430,484.85
9 Kolom 12/30 m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 6 mm 30.390 kg 8,250.00 250,717.50
- Besi beton dia 12 mm 148.000 kg 8,250.00 1,221,000.00
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Begesting
- Papan Randu 2/20 0.222 m3 475,000.00 105,450.00
- reng Meranti 2/3 0.210 m3
3,125,000.00 656,250.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 178.390 kg 800.00 142,712.00
- Upah Begesting + Cor 1.000 m3
145,560.00 145,560.00
3,535,493.85
10 Kolom 25/30 m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 6 mm 23.050 kg 8,250.00 190,162.50
- Besi beton dia 12 mm 118.370 kg 8,250.00 976,552.50
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Begesting
- Papan Randu 2/20 0.107 m3 475,000.00 50,825.00
- reng Meranti 2/3 0.020 m3 3,125,000.00 62,500.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 141.420 kg 800.00 113,136.00
- Upah Begesting + Cor 1.000 m3 129,990.00 129,990.00
2,536,970.35
11 Kolom 30/30 m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 6 mm 21.000 kg 8,250.00 173,250.00
- Besi beton dia 12 mm 108.520 kg 8,250.00 895,290.00
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Begesting
- Papan Randu 2/20 0.089 m3 475,000.00 42,275.00
- reng Meranti 2/3 0.017 m3 3,125,000.00 53,125.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 129.520 kg 800.00 103,616.00
- Upah Begesting + Cor 1.000 m3 128,885.00 128,885.00
2,410,245.35
12 Kolom 40/40 m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 8 mm 28.130 kg 8,250.00 232,072.50
- Besi beton dia 12 mm 90.220 kg 8,250.00 744,315.00
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Begesting
- Papan Randu 2/20 0.200 m3 475,000.00 95,000.00
- reng Meranti 2/3 0.009 m3 3,125,000.00 28,125.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 118.350 kg 800.00 94,680.00
- Upah Begesting + Cor 1.000 m3 118,125.00 118,125.00
2,326,121.85
13 Balok 12/30 m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 6 mm 30.800 kg 8,250.00 254,100.00
- Besi beton dia 12 mm 172.680 kg 8,250.00 1,424,610.00
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Begesting
- Papan Randu 2/20 0.222 m3 475,000.00 105,450.00
- reng Meranti 2/3 0.026 m3
3,125,000.00 81,250.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 203.480 kg 800.00 162,784.00
- Upah Begesting + Cor 1.000 m3
169,450.00 169,450.00
3,211,448.35
14 Balok 20/40 m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 8 mm 36.410 kg 8,250.00 300,382.50
- Besi beton dia 12 mm 111.000 kg 8,250.00 915,750.00
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Begesting
- Papan Randu 2/20 0.063 m3 475,000.00 29,925.00
- reng Meranti 2/3 0.013 m3 3,125,000.00 40,625.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 147.410 kg 800.00 117,928.00
- Upah Begesting + Cor 1.000 m3 150,000.00 150,000.00
2,568,414.85
15 Balok 25/40 m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 8 mm 29.800 kg 8,250.00 245,850.00
- Besi beton dia 12 mm 99.460 kg 8,250.00 820,545.00
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Begesting
- Papan Randu 2/20 0.096 m3 475,000.00 45,600.00
- reng Meranti 2/3 0.011 m3 3,125,000.00 34,375.00
- Paku 1.000 kg 20,000.00 20,000.00
Upah Kerja
- Upah Pembesian 129.260 kg 800.00 103,408.00
- Upah Begesting + Cor 1.000 m3 136,000.00 136,000.00
2,399,582.35
18 Beton Plat 1 x 1, t = 15 cm m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 8 mm 18.900 kg 8,250.00 155,925.00
- Besi beton dia 12 mm 83.302 kg 8,250.00 687,241.50
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Upah Kerja
- Upah Pembesian 102.202 kg 800.00 81,761.60
- Upah Cor 1.000 m3 75,330.00 75,330.00
1,994,062.45
19 Beton Plat 1,2 x 1,2 t = 25 cm m3
Beton 1:2:3 1.000 m3 943,804.35 943,804.35
Pembesian
- Besi beton dia. 8 mm 13.144 kg 8,250.00 108,438.00
- Besi beton dia 12 mm 103.194 kg 8,250.00 851,350.50
- Kawat Bendrat 2.500 kg 20,000.00 50,000.00
Upah Kerja
- Upah Pembesian 116.337 kg 800.00 93,069.60
- Upah Cor 1.000 m3 72,780.00 72,780.00
2,119,442.45
D Patlah Bata m3
Bata Merah 31.000 bh 500.00 15,500.00
PC 0.128 zak 60,000.00 7,680.00
Pasir Pasang 0.027 m3 195,000.00 5,265.00
Upah Kerja 10,000.00
38,445.00
PEKERJAAN LANTAI
A Beton Rabat 1:3:5 m3
PC 5.000 zak 60,000.00 300,000.00
Pasir Cor 0.540 m3 195,000.00 105,300.00
Krikil Cor 0.820 m3 486,956.52 399,304.35
Upah Kerja 85,740.00
890,344.35
2 Keramik 30/30 m2
Keramik 30/30 1.000 m2 60,000.00 60,000.00
Speci 1:4 1.000 m 2
15,900.00 15,900.00
Lantai Kerja Rabat Beton 1.000 m2 62,261.84 62,261.84
Upah Kerja 82,817.50
220,979.34
3 Keramik 20/20 m2
Keramik 20/20 1.000 m2 65,000.00 65,000.00
Speci 1:4 1.000 m2 15,900.00 15,900.00
Lantai Kerja Rabat Beton 1.000 m2 62,261.84 62,261.84
Upah Kerja 82,817.50
225,979.34
4 Keramik 25/25 m2
Keramik 25/25 1.000 m2 65,000.00 65,000.00
Speci 1:4 1.000 m2 15,900.00 15,900.00
Lantai Kerja Rabat Beton 1.000 m2 62,261.84 62,261.84
Upah Kerja 82,817.50
225,979.34
2 Keramik 20/20 m2
Keramik 20/20 1.000 m2 65,000.00 65,000.00
Speci 1:4 1.000 m2 15,900.00 15,900.00
Lantai Kerja Rabat Beton 7 cm 1.000 m2
62,261.84 62,261.84
Upah Kerja 82,817.50
225,979.34
E SOME
Speci KeramikHIDDEN
1:3, t = 2 !!
cm
PC 0.300 48,000.00 14,400.00
Pasir Pasang 0.020 75,000.00 1,500.00
15,900.00
8 Kuda-kuda Kamper m3
Balok Kamper 1.100 m3 6,398,000.00 7,037,800.00
Paku 3.000 kg 14,000.00 42,000.00
Begel Plat 20.000 kg 11,400.00 228,000.00
Menie 2.000 kg 18,600.00 37,200.00
Upah Kerja 300,000.00
7,645,000.00
9 Kuda-kuda Kruwing m3
Balok Kruwing 1.100 m3 - -
Paku 3.000 kg 14,000.00 42,000.00
Begel Plat 20.000 kg 11,400.00 228,000.00
Menie 2.000 kg 18,600.00 37,200.00
Upah Kerja 300,000.00
607,200.00
SANITASI
1 Septictank 1 x 2,5 m, t = 1,50 m Unit
Galian Tanah 7.200 m3 2,559.38 18,427.50
Urugan Pasir, t = 5 cm 0.225 m3 187,800.00 42,255.00
Lantai dasar beton tanpa tulang 7 cm 0.315 m3 943,804.35 297,298.37
Tutup Beton Bertulang 10 cm 0.364 m3 3,204,313.35 1,166,370.06
Pas. Bata 1:4 1.935 m3 513,800.00 994,203.00
Plesteran Bata 1:4 14.400 m2 25,070.00 361,008.00
2,879,561.93
RUMAH MENENGAH
ATAS
B RUMAH MENENGAH
HIDDEN
1 Pasang !!
Kunci Pintu
Kunci Pintu (pintu double utama) 1.000 set 15,000.00
Kunci Pintu (pintu double belakang) 1.000 set 20,000.00
Kunci Pintu (pintu double dalam) 1.000 set 20,000.00
Kunci Pintu (pintu double dalam) 1.000 set 20,000.00
Kunci Pintu (pintu depan utama) 1.000 set 17,500.00
Kunci Pintu (pintu depan) 1.000 set 12,500.00
Kunci Pintu (pintu dalam) 1.000 set 12,500.00
Handel Pintu Utama 1.000 set 98,000.00 118,000.00
Handel Pintu Dalam/Belakang 1.000 set 90,000.00 105,000.00
2 Pasang Engsel Pintu & Jendela
Engsel Pintu 5" Kuningan 1.000 bh 13,500.00 28,500.00
Engsel Pintu 4" Kuningan 1.000 bh 15,000.00
Engsel Pintu 3" Kuningan 1.000 bh 15,000.00
3 Pasang Grendel/Hak Angin Pintu & Jendela
Grendel Pintu Dalam Kuningan 1.000 bh 15,000.00
Grendel Pintu Kuningan 1.000 bh 15,000.00
Grendel Jendela Kuningan 1.000 bh 4,200.00 14,200.00
Hak Angin Kuningan 1.000 bh 15,500.00 25,500.00
Keterangan
26,100.00
17,000.00
262,140.00
511,050.00
451,050.00
391,050.00
484,785.00
275,500.00
448,800.00
420,750.00
395,625.00
337,650.00
17,070.00
14,070.00
11,070.00
2,065.00
3,495.00
2,065.00
11,490.00
108,730.00
115,255.00
188,730.00
188,730.00
1,673,829.35
175,045.00
2,329,579.35
252,150.00
2,082,681.85
215,926.00
2,539,129.35
257,255.00
2,852,669.35
245,181.00
2,531,331.85
245,181.00
2,157,054.35
262,085.00
2,210,736.85
219,748.00
3,247,221.85
288,272.00
2,293,844.35
243,126.00
2,177,744.35
232,501.00
2,113,316.85
212,805.00
2,879,214.35
332,234.00
2,300,486.85
267,928.00
2,160,174.35
239,408.00
2,576,319.35
860,056.00
2,344,411.85
608,368.00
1,836,970.85
157,091.60
1,953,592.85
165,849.60
2,979,969.35
224,344.00
2,667,044.95
178,140.00
1,840,241.95
260,196.00
1,907,202.95
264,404.00
2,276,830.35
293,572.00
28,445.00
1 m3 = 14,30 m2
804,604.35
62,261.84
138,161.84
138,161.84
143,161.84
78,161.84
138,161.84
143,161.84
299,485.53
138,161.84
138,161.84
143,161.84
131,161.84
78,161.84
140,423.69
78,161.84
78,161.84
78,161.84
78,161.84
78,161.84
3,657,700.00
7,258,000.00
220,200.00
38,144.00
71,960.00
2,210.00
5,587,200.00
7,345,000.00
307,200.00
10,373.60
1,280.00
27,180.00
27,180.00
47,640.60
38,547.00
95,000.00
152,000.00
21,740.60
14,920.40
52,430.60
35,380.40
56,290.00
20.00
23,153.60
189,500.00
864,500.00
7,300.00
7,300.00
757,300.00
167,300.00
27,300.00
-
untuk bak mandi
20,700.00
11,340.00
14,700.00
24,164.90
29,341.90
101,380.00
22,000.00
59,080.00
30,300.00
7,051,800.00
14,000.00
544,489.60
7,100.00
325,501.60
325,501.60
252,501.60
91,481.90
80,115.10
51,698.10
547.50
547.50
547.50
3,785.50
16,240.00
2,440.00
16,840.00
25,310.00
19,310.00
19,125.00
Upah
15,000.00
20,000.00
20,000.00
20,000.00
17,500.00
12,500.00
12,500.00
20,000.00
15,000.00
15,000.00
15,000.00
15,000.00
25,000.00
25,000.00
25,000.00
15,000.00
15,000.00
10,000.00
10,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
Upah
15,000.00
20,000.00
20,000.00
20,000.00
17,500.00
12,500.00
12,500.00
20,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
10,000.00
10,000.00
HARGA SATUAN UPAH BORONGAN
Untuk Daerah Malang & Sekitarnya
(Periode April 2017)
Harga Satuan
No. Uraian Pekerjaan Satuan Keterangan
(Rp.)
I Pekerjaan Persiapan
1 Pembuatan Direksi Keet & Gudang m2 20,000.00 20,000.00 faktor reduce
2 Pembersihan Lahan m2 1,000.00 1,000.00
3 Uitset Bouwplank m' 30,300.00 30,300.00
V Pekerjaan Beton
Beton Praktis
1 Beton Rabat, t =7 cm m3 557,500.00 557,500.00 1 m3 =
2 Sloof 15/20 m3 1,701,875.00 1,701,875.00 1 m3 =
3 Kolom Praktis 12/12 m3 1,701,875.00 1,701,875.00 1 m3 =
4 Ring Balk 12/15, Balok Latei 12/15 m3 1,701,875.00 1,701,875.00 1 m3 =
5 Balok Gantung 12/20, Konsol 12/20 m3 1,701,875.00 1,701,875.00 1 m3 =
6 Plat Level, t = 7 cm m3 1,701,875.00 1,701,875.00 1 m3 =
7 Lisplank Beton 7/60 m3 1,701,875.00 1,701,875.00 1 m3 =
Beton Konstruksi
1 Bor Strouss m' 20,000.00 20,000.00
2 Pondasi Strouss dia. 20 cm m3 70,000.00 70,000.00 1 m3 =
3 Pondasi Strouss dia. 25 cm m3 70,000.00 70,000.00 1 m3 =
4 Pondasi Plat Kaki 1,00 x 1,00 t= 15 cm m3 75,330.00 75,330.00 1 m3 =
5 Pondasi Plat Kaki 1,20 x 1,20 t = 20 cm m3 72,780.00 72,780.00 1 m3 =
6 Sloof 15/25 m3 110,005.00 110,005.00 1 m3 =
7 Sloof 20/30 m3 161,685.00 161,685.00 1 m3 =
8 Sloof 20/40 m3 107,500.00 107,500.00 1 m3 =
9 Kolom 12/30 m3 145,560.00 145,560.00 1 m3 =
10 Kolom 25/30 m3 129,990.00 129,990.00 1 m3 =
11 kolom 30/30 m3 128,885.00 128,885.00 1 m3 =
12 Kolom 40/40 m3 118,125.00 118,125.00 1 m3 =
13 Balok 12/30 m3 169,450.00 169,450.00 1 m3 =
14 Balok 20/40 m3 150,000.00 150,000.00 1 m3 =
15 Balok 25/40 m3 136,000.00 136,000.00 1 m3 =
16 Plat Deck Lantai & Tangga, t = 10 cm m3 155,000.00 155,000.00 1 m3 =
17 Plat Deck Lantai & Tangga, t = 12 cm m3 119,980.00 119,980.00 1 m3 =
18 Pembesian kg 800.00 800.00
VI Pekerjaan Atap
1 Kuda-kuda m3 300,000.00 300,000.00
2 Nok, Gording m3 250,000.00 250,000.00
3 Usuk, Reng m2 7,500.00 7,500.00
4 Lisplank m' 7,500.00 7,500.00
5 Papan Reuter m' 5,000.00 5,000.00
6 Talang Jurai m' 10,000.00 10,000.00
7 Talang Datar m' 10,000.00 10,000.00
8 Kuda-kuda Expost m3 350,000.00 350,000.00
9 Pas. Genteng beton m2 2,500.00 2,500.00
10 Pas. Bubungan Beton m' 7,500.00 7,500.00
11 Pas. Vergel Beton m' 5,000.00 5,000.00
12 Pas. Asbest & Zeng Gelombang m' 2,000.00 2,000.00
IX Pekerjaan Lantai
1 Pas. Keramik Lantai m2 82,817.50 82,817.50
2 Pas. Keramik Dinding m2 99,381.00 99,381.00
3 Pas. Batu Alam Persegi (lantai) m2 12,500.00 12,500.00
4 Pas. Batu Alam Natural (lantai) m2 10,000.00 10,000.00
5 Pas. Batu Alam Persegi (dinding) m2 15,000.00 15,000.00
6 Pas. Batu Alam Natural (dinding) m2 12,500.00 12,500.00
: 100%
14.29 m'
33.33 m'
69.44 m'
55.55 m'
41.67 m'
14.29 m2
23.81 m2
31.83 m'
20.37 m'
5.33 m2
2.78 m2
26.67 m'
16.67 m'
12.50 m'
27.78 m'
13.33 m'
11.11 m'
6.25 m'
27.78 m'
12.50 m'
8.00 m'
10.00 m2
8.33 m2
Upah
12,500
12,500
12,500
15,000
15,000
DAFTAR HARGA UPAH
UPAH PEKERJA
Tahun 2017
SEMEN
Satuan
1. Semen Tiga Roda(Indocement) sak
2. Semen Gresik sak
Pengurangan Harga Tergantung Quantity
SEMEN PUTIH
1. Plamur Kingkong sak
BESI BEUGLE
Uk. 6
1. Kawat 6 TM tbl 4,2mm btg
2. Kawat 6 TM tbl 5.8mm btg
Uk.8
1. Besi 8 JI btg
2. Besi 8 KS btg
3. Besi 8 TI btg
Uk.10
1. Besi 10 KS btg
2. Besi 10 TI btg
3. Besi 10 JI btg
Uk. 12
1. Besi 12 KS btg
2. Besi 12 TI btg
3. Besi 12 KSJI btg
Uk. 13 Ulir
1. Besi 13 Ulir TI btg
2. Besi 13 Ulir TW btg
Uk. 16 Ulir
1. Besi 16 TI btg
Uk. 16 Polos
1. Besi 16mm KS btg
2. Besi 16mm JI btg
Uk. 19 Ulir
1. Besi 19 Ulir TI btg
Kawat Bendrat kg
Kawat Bendrat roll
WIREMESH
Wiremesh M5 : uk. 2,10m x 5,4m .-
Wiremesh M6 : uk.5,4m x 2,1m
Wiremesh M7 : uk.5,4m x 2,1m
Wiremesh M8 : uk.5,4m x 2,1m
Wiremesh M10 : uk.5,4m x 2,1m
PASIR
Pasir Urug
Pasir hitam
Pasir hitam
Pasir putih
Pasir putih
Pasir Putih TR
Pasir Putih TR
Harga tergantung jarak tempuh
KORAL
Per Pickup 1.2 m3
Koral Jagung uk. 1.2m3
Koral Ayak uk. 1.2m3
Split 1x2 uk. 1,2m3
Per truk
Split 1x2, 2x3, 5x7
Koral jagung
Batu Kali
PAKU
Paku cap keris 1-5"
Paku cap keris 1-5"
Paku Seng
Paku Kalsiboard
Paku Genteng Metal
Paku Gypsum
Paku triplek uk.3/4
Karet Asbes
PLYWOOD
Ukuran 3mm (1220mm x 2440mm)(super)
Ukuran 4mm (1220 x 2440mm) (Kalimantan)
Ukuran 6mm (1220 x 2440mm) (Kalimantan)
Ukuran 9mm (1220 x 2440mm) (Lokal)
Ukuran 9mm (1220 x 2440mm)
JABARWOOD
Ukuran 3mm (1220mm x 2440mm) (Bintang Lotus)
GRC BOARD
ukuran 4mm (1220mm x 2440) (Fiber Flat)
ukuran 5mm (1220mm x 2440) (GRC)
ukuran 6mm (1220mm x 2440)
ukuran 8mm (1220mm x 2440)
ukuran 9mm (1220 x 2440)
ukuran 12mm (1220mm x 2440)
SIMPLEPLANK
8mmx100mmx2.440mm
8mmx200mmx2.440mm
8mmx200mmx2.440mm
SUPERPLANK
9mmx100mmx2.440mm
9mmx200mmx2.440mm
9mmx200mmx2.440mm
LISTPLANK
List Plank Urat bahan GRC panjang 2440
List Plank Urat bahan GRC panjang 3660
List Plank Urat Kayu Panjang 3m Harga
CORNICE
Cornice Jaya Board 20kg
Cornice A plus 20kg
Paku
GYPSUM
Gypsum Jaya Board
Gysum Knauf
PEMASANGAN GYPSUM
~ Bahan Galvanis (Pemasangan Rata) :
~ Pemasangan Bertingkat :
~ List Gypsum :
Pemasangan dengan bahan Gypsum atau GRC harga tetap sama.
BESI HOLLOW
Bahan Galvanis
~ ukuran 2x4 (Tebal 0,25mm)
~ Ukuran 4x4 (Tebal 0,25mm)
~Ukuran 2x4 (Tebal 0,5mm) Harga
~Ukuran 4x4 (Tebal 0,5mm) Harga
~Ukuran 2x4 (Tebal 0,7mm) Harga
~Ukuran 4x4 (Tebal 0,7mm) Harga
Bahan Meni
~ ukuran 2x4
~ Ukuran 4x4
PLAMUR
1. Plamur Kingkong
2. Plamur Eco Emulsion
3. Plamur RJ
4. Plamur RJ
BATA RINGAN
CITICON
Harga per m3
ASBES GELOMBANG
Merk Djabesmen uk. 1.05
Merk Djabesmen uk. 80
Asbes gelombang besar uk. 2.5m Lebar 1.05
Paku Asbes uk 4"
Karet Asbes
SENG GELOMBANG
Tersedia seng gelombang KW 1 Harga
``
Rp. 10,000.-/ft
Seng Fiber Polos Econolite Rp. 30,000.-/m
Seng Fiber Polos Ozone Rp. 20,000.-/m
Seng Polos Motif Rp. 25,000.-/m
GENTENG METAL
Multiroof Pasir
Multiroof Pasir
Spesifikasi Multi Roof
Spesifikasi Multi Roof
Type Classic = 2x5 (10 Daun)
1 Meter Persegi = 1,3 Lembar
Lebar Efektif = 1000mm
Panjang Efektif = 770mm
Tebal = 0,40mm
Jarak Reng = 385mm
Jarak Kaso = 500mm
Soka Roof
Ocean Roof Pasir
Prima Roof Pasir
Global Roof
GENTENG KERAMIK
Morando Glasur
Harga
M-CLASS
Specification :
ACCESSORIES
KANMURI
KARPET TALANG
SENG ALKAN
~ Tebal 0.35mm
~ Tebal 0.45mm
RANGKA BAJA
BAJA RINGAN
Spesifikasi
TS C.75.65 tebal 0,65mm Harga
TS C.75.75 tebal 0,75mm Harga
TS C.75.100 tebal 1mm Harga
Spesifikasi
TASO (TR) 32.45 Tebal 0,45mm Harga btg
TASO (TR) 40.60 Tebal 0,60mm Harga btg
ALUMINIUM FOIL
Aluminium Foil Double karung uk. 1,20m x 50m roll
Aluminium Foil Single karung uk. 1,20m x 50m roll
Baut Drilling pcs
Contoh Gbr.
Kode Barang : 21
Kode Barang : 32
Kode Barang : 05
ROSTER EKONOMIS
Royal 30x30/20x20
ROSTER MINIMALIS
Roster Minimalis RO-56 Harga Rp. 47,000.-/pcs
ROSTER LUKIS
TEMPAT SABUN
KAYU
Kayu Racuk Rp 1,350,000.00/m3
Kayu Racuk uk 2/20 Rp 27,000,-/kpg
Kayu Racuk uk 2/25 Rp 30,000,-/kpg
Kayu Racuk sento 5/5 (isi 100 btg = 1m3) Rp. 2,000,000.-/m3
Kayu Duren
Rp 2,600,000,-/m3
5/5 Rp 30,000,-/btg
5/7 Rp 40,000,-/btg
Kayu Meranti
Kayu Gelam
6-8 Rp. 7,000,-/btg
8-10 Rp. 10,000,-/btg
10-12 Rp 13,000.00/btg
Hek
Racuk Rp. 70,000.'/ikat (1 ikat isi 10 keping)
PELAMPUNG
PRODUK AM
~ AM 50 Rp. 16,000.-/kg
~ Fungsi : Pengisi nat premium yang mengandung bahan anti microba untuk mencegah pertumbuhan jam
~ AM 76 Rp. 36,000.-/liter
~ Fungsi menyatukan beton lama dengan beton baru, menambah daya rekat plester pada permukaan beto
~ AM 70 Rp. 79,000.-/liter
~ Fungsi Memperkuat mortar dengan meningkatkan daya rekat, fleksibilitas dan tahan air.
~ AM 54 Rp. 57,000,-/Liter
~ Fungsi sebagai cairan penguat pengisi nat sehingga pengisi nat lebih tahan terhadap jamur dan lumut.
~ AM 37 Rp. 108,000.-/set
Powder : ~ Kantong 3kg, Liquid : ~ Jerigen 1 kg
PENGERAS BETON
LEM
PINTU
KERAMIK
CLOSET
CLOSET TOTO
~ Closet Jongkok TOTO
C50
IDR 670,000
CW421J/SW420JP
BAK MANDI
PIPA
Pipa Wavin
Kualitas AW
~ Pipa 1/2" Rp. 19,000.-
~ Pipa 3/4" Rp. 26,000.-
~ Pipa 1" Rp. 35,000.-
~ Pipa 1 1/4" Rp. 53,000.-
~ Pipa 1 1/2" Rp. 61,000.-
~ Pipa 2" Rp.78,000.-
~ Pipa 2 1/2" Rp. 114,000.-
~ pipa 3" Rp. 154,000.-
~ Pipa 4" Rp. 256,000.-
~ Pipa 5" Rp. 424,000.-
~ Pipa 6" Rp. 595,000.-
~ Pipa 8" Rp. 998,000.-
~ Pipa 10" Rp. 1,544,000.-
~ Pipa 12" Rp. 2,177,000.-
Kualitas D
~ Pipa 1 1/4" Rp. 33,000.-
~ Pipa 1 1/2" Rp. 37,000.-
~ Pipa 2" Rp. 48,000,-
~ Pipa 2 1/2" Rp. 65,000,-
~ Pipa 3" Rp. 83,000,-
~ Pipa 4" Rp. 131,000,-
~ Pipa 5" Rp. 211,000,-
~ Pipa 6" Rp. 279,000.-
~ Pipa 8" Rp. 491,000.-
~ Pipa 10" Rp. 809,000.-
~ Pipa 12" Rp. 1,136,000.-
TALANG AIR
~ Maspion, Langgeng Rp. 98,000.-
~ Bahana Rp. 60,000.-
PITTING TALANG
~ Sambungan talang Rp. 8,000.-/pcs
~ Corong Talang Rp. 23,000.-/pcs
~ Tutup Talang Rp. 8,000.-/pcs
PITTING PIPA
Merk Rucika
~ Socket AW
1/2" Rp. 1,500.-/pcs
3/4" Rp. 2,000.-
1" Rp. 3,000.-
1 1/4" Rp. 5,000.-
1 1/2" Rp. 7,000.-
2" Rp. 10,000.-
2 1/2" Rp. 16,000,-
3" Rp. 23,000.-
4" Rp. 46,000.-
6" Rp. 98,000.-
8" Rp. 194,000.-
10" Rp. 308,000.-
~ Socket D
1 1/4" Rp. 2,000.-/pcs
1 1/2" Rp. 3,000.-/pcs
2" Rp. 4,000.-/pcs
2 1/2" Rp. 5,000.-/pcs
3" Rp. 7,000.-/pcs
4" Rp. 12,000.-/pcs
5" Rp. 23,000.-/pcs
6" Rp. 30,000.-/pcs
8" Rp. 81,000.-/pcs
10" Rp. 122,000.-/pcs
~ L-Bow AW
1/2" Rp. 1,500.-/pcs
3/4" Rp. 2,000.-/pcs
1" Rp. 3,000.-/pcs
1 1/4" Rp. 5,000.-/pcs
1 1/2" Rp. 7,000.-/pcs
2" Rp. 10,000.-/pcs
2 1/2" Rp. 11,000.-/pcs
3" Rp. 28,000.-/pcs
4" Rp. 54,000.-/pcs
5" Rp. 78,000.-/pcs
6" Rp. 132,000.-/pcs
8" Rp. 299,000.-/pcs
10" rp. 399,000.-/pcs
~ L-Bow D
1 1/4 Rp. 2,000.-/pcs
1 1/2" Rp. 2,500.-/pcs
2" Rp. 5,000.-/pcs
2 1/2" Rp. 7,000.-/pcs
3" Rp. 10,000.-/pcs
4" Rp. 21,000.-/pcs
5" Rp. 50,000.-/pcs
6" Rp. 131,000.-/pcs
8" Rp. 262,000.-/pcs
10" Rp. 397,000.-/pcs
~ Clean Out
uk. 2" Rp. 5,000.-, uk. 3" Rp. 7,000.-, uk. 4" Rp. 18,000.-
KRAN
San-E 1/2" Rp. 165,000.-/pcs
San-E 1/2" Ekonomi Rp. 90,000,-/pcs
San-E Shower tanam Rp. 348,000,-/pcs
San-E kran cabang Rp. 348,000,-/pcs
Onda 1/2" Stainless Rp. 35,000/pcs
STOP KRAN
KRAN SHOWER
Shower bidet ONDA Rp. 65,000.-/pcs
Cat Tembok
~ Property Rp. 510,000.-/25kg
~ Property Rp. 110,000.-/5kg
NIPPON PAINT
PLATONE
Cat Kusen dan Besi
~ Cat Platone Rp. 47,000,-/klg Rp 195,000,-/gln
~ Cat Meni Kayu Nippon Rp. 49,000,-/klg
~ Meni Kayu Nippon (5kg) Rp. 230,000,-
~ Bodelac Metal Primer Rp. 34,000,-
~ Bodelac Undercoat White (1kg) Rp. 33,000.-/kg
~ Bodelac Undercoat White Rp. 145,000/gln
~ Wood Filler Rp. 30,000,-/kg
~ Wood Filler Rp. 135,000/gln
CAT Q-LUC
~ Harga Rp. 225,000.-/20kg
~ Harga Rp. 58,000.-/5kg
BALILUX
~ Cat Balilux Rp. 45,000.-/gln
~ Cat Balilux Rp. 180,000.-/pail
~ Cat Merk Columbus Rp. 110,000,-/20kg
ARIES GOLD
~ Cat Aries Gold Rp. 242,000,-/peil
~ Cat Aries Gold Rp. 64,000,-/gln
YOKO
Cat Kusen dan Besi
~ Cat Yoko Rp. 40,000,-/0.9Lt
~ Cat Yoko Rp. 197,000.-/3.78Lt
~ Yoko Meni, Plamir, Cat Dasar Rp. 18,000.-/0,9Lt
~ Yoko Meni, Plamir, Cat Dasar Rp. 81,000.-/3,5kg
AVIAN
~ High Gloss Enamel Rp. 58,000.-/0,9Lt
~ High Gloss Enamel Rp. 228,000.-/3,6 Lt
CAT DANABRITE
CAT PROPERTY
CAT PROPERTY
CAT DULUX
CAT GENTENG
~ Sanlex Standar Rp. 148,000.-/gln
~ Sanlex Spc Rp. 195,000.-/gln
PROPAN
CAT TEMBOK
~ Warna Tua
(Brown KJ, Coffee Brown, Dark Brown,Light Brown, Salak Brown, SHP Brown)
Rp. 66,000.-/lt
Ultran Vernis
~ Propan ultran Vernis Rp. 33,000,-/klg
Politur
~ Politur P01 khusus interior Rp. 57,000.-/klg -
Warna : Brown AR, Brown KJ, Dark Brown, Mahony, SHP Brown, Solar Red, Sollar Yellow, Teak, Clear Gloss,
~ Politur P03 khusus exterior Rp. 62,000.-/klg
Warna : Natural Doff & Natural Gloss Rp. 74,000.'/klg
Kegunaan :
~ Mengisi dan merapatkan retak-retak pada plester
~ Mengisi dan merapatkan celah-celah di sekeliling kusen dan jendela
~ Mengisi dan merapatkan celah-celah sambungan keramik dengan dinding
~ Mengisi dan merapatkan sambungan dari bagian bangunan yg pergerakannya rendah
~ Mengisi dan merapatkan sambungan papan kayu pada meubel
Keunggulan :
~ Fleksibel
~ Elastis
~ Dapat dicat
~ Daya rekat kuat
CAT MOWILEX
KHUSUS TAMAN
KHUSUS KAYU
~ Woodstain Water Base Rp. 70,000.-/klg
GLOBE
KEMTONE
INTERIOR
~ Cat Tembok Satin Putih Rp. 1,172,000/18,9L
~ Cat Tembok Satin Putih Rp. 245,000/3,78L
~ Cat Tembok Satin Muda Rp. 1,199,000.-/18,9L
~ Cat Tembok Satin Muda Rp. 252,000.-/3,78L
~ Cat Tembok Satin Tua Rp. 1,408,000/18,9L
~ Cat Tembok Satin Tua Rp. 305,000/3,78L
~ Alkali Resisiting Primer Rp. 849,000/18,9L
~ Alkali Resisiting Primer Rp.183,000/3,78L
EXTERIOR
~ Cat Tembok Satin Putih Rp. 1,764,000.-/18,9L
~ Cat Tembok Satin Putih Rp. 363,000.-/3,78L
~ Cat Tembok Satin Muda Rp. 1,804,000/18,9L
~ Cat Tembok Satin Muda Rp. 370,000/3,78L
~ Cat Tembok Satin Tua Rp. 1,907,000/18,9L
~ Cat Tembok Satin Tua Rp. 394,000/3,78L
~ Alkali Resisiting Primer (Luar) Rp. 1,260,000.-/18,9L
Alkali Resisiting Primer (Luar) Rp. 274,000.-/3,78L
~ Alkali Resisiting Primer (Solvent) Rp. 1,331,000.-/18,9L
Alkali Resisiting Primer (Solvent) Rp. 281,000.-/3,78L
SPECTRUM
PRODUK SIKA
Waterproofing
~ SikaTop 107 Seal (2 komponen Semen Pelapis Kedap Air) Rp. 457,000.-/25kg set
Fungsi : Sebagai pelapis anti bocor untuk internal dan eksternal pada beton, mortar, bata, kolam renang, atap
AquaGard (Pelapis Anti Bocor untuk air menggenang seperti Bak, Kolam renang) Rp. 65,000,-/set
Membran pelapis Rp. 4,000.-/lbr
CAT KOLAM
PANASONIC
MCB
Bahan
Plastik Rp. 11,000.-/pcs
Crom Rp. 35,000.-/pcs
MESIN
PAKU BETON
ANTI RAYAP
KUNCI
GEMBOK
TANGGA
~ Tangga Aluminium Indalex 2m Rp. 600,000/pcs
~ Tangga Aluminium Indalex 1,43m Rp. 440,000/pcs
DOWN LIGHT
Philips MAX 15W-E27 4 inch Rp. 38,000.-/pcs
Philips MAX 12W-E27 3,5 inch Rp. 45,000.-/pcs
Tersedia Lampu Philips Tornado & Essential
KITCHEN SINK
SELANG
Selang Benang 1/2" Rp. 550,000.-/Roll (Lebih kurang 100 meter)
Selang Benang 5/8" Rp. 650,000.-/Roll ( Lebih kurang 100 meter)
Selang Benang 3/4" Rp. 750,000.-/Roll (Lebih kurang 100 meter)
Selang Benang 1" Rp. 600,000.-/Roll (Lebih kurang 50meter)
PERALATAN TUKANG
Risky
apakahAndikaMarch 13,dan
ada spandek 2016seng
at 11:16 PM
gelombang ukuran
tebal 0.4 panjang antara 1.8 sampai 2 m berapa
harganya Reply Submit
Older PostHome
Head Office : Jl. Mayjend Sungkono, Citra Garden City Malang (Puncak Buring Indah) Blok P1. No.4 - Kota Ma
Untuk Wilayah Malang,Pasuruan,lumajang, sidoarjo, Surabaya, jember, Blitar, Jombang, mojokerto, kediri, Nga
Hubungi kami di No :
Blog Archive
▼ 2015 (3)
▼ May (3)
Daftar Harga Material / bahan Bangunan di malang
HARGA PEMASANGAN RANGKA BAJA RINGAN & ATAP di MALA...
Rangka Atap Baja ringan di Malang | Megatrussgloba...
► 2014 (58)
► 2011 (1)
Total Pageviews
26261
Follow by Email
Google+ Followers
Daftar Harga Material / bahan Bangun
DAFTAR HARGA TERBARU MATERIA
Tahun 2017
SEMEN
Harga
Rp. 60,000,-/sak 1. Semen Tiga Roda(Indocement)
Rp. 62,000,-/sak 2. Semen Gresik
Pengurangan Harga Tergantung Quantity
Rp. 120,000,-/sak
BESI BEUGLE
Uk. 6
Rp. 14,000,-/btg
Rp. 24,000,-/btg
Uk.8
Rp. 31,000,-/btg
Rp. 43,000,-/btg
Rp. 40,000,-/btg
Uk.10
Rp. 62,000,-/btg
Rp. 60,000,-/btg
Rp. 50,000.-/btg
Uk. 12
Rp. 93,000,-/btg
Rp. 90,000,-/btg
Rp. 68,000.-/btg
Uk. 13 Ulir
Rp. 117,000.-/btg
Rp. 108,000.-/btg
Uk. 16 Ulir
Rp. 176,000.-/btg
Uk. 16 Polos
Rp. 180,000.-/btg
Rp. 147,000.-/btg
Uk. 19 Ulir
Rp. 248,000.-/btg
Rp. 16,000,-/kg Kawat Bendrat
Rp. 335,000,-/roll Kawat Bendrat
WIREMESH
Rp. 252,000 Wiremesh M5 : uk. 2,10m x 5,4m .-
Rp. 357,000.- Wiremesh M6 : uk.5,4m x 2,1m
Rp. 494,000.- Wiremesh M7 : uk.5,4m x 2,1m
Rp. 640,500.- Wiremesh M8 : uk.5,4m x 2,1m
Rp. 1,008,000.- Wiremesh M10 : uk.5,4m x 2,1m
Bondeks (Floordeks), Spandeks, Atap Zincalume
~ Pengurangan harga tergantung Quantity
Rp. 4,800,000.-/pcs Gunting Besi Duduk Merk Muller uk. 32"
PASIR
Rp. 380,000.-/truk Pasir Urug
Rp. 390,000,-/truk Pasir hitam
Rp. 110,000,-/1.2m3 Pasir hitam
Rp. 450,000,-/truk isi lebih kurang 5m3 Pasir putih
Rp. 130,000,-/1.2m3 Pasir putih
Rp. 130,000.-/m3 (Truk) Pasir Putih TR
Rp. 195,000.-/1,2m3 Pasir Putih TR
Harga tergantung jarak tempuh
KORAL
Per Pickup 1.2 m3
Rp. 450,000,- Koral Jagung uk. 1.2m3
Rp. 550,000,- Koral Ayak uk. 1.2m3
Rp. 560,000,- Split 1x2 uk. 1,2m3
Per truk
Rp. 430,000,-/m3 Split 1x2, 2x3, 5x7
Rp. 380,000.-/m3 Koral jagung
Rp. 430,000.-/m3 Batu Kali
Pengiriman pasir dan koral dengan truk harga tergantung
PAKU
Rp. 16,000/kg Paku cap keris 1-5"
Rp. 335,000/dus Paku cap keris 1-5"
Rp 28,000.00/kg Paku Seng
Rp. 25,000.-/kg Paku Kalsiboard
Rp. 27,000.-/kg Paku Genteng Metal
Rp. 25,000.-/kg Paku Gypsum
Rp. 10,000.-/ktk Paku triplek uk.3/4
Rp. 70.-/pcs Karet Asbes
PLYWOOD
Rp 44,000.00/kpg Ukuran 3mm (1220mm x 2440mm)(super)
Rp 63,000.00/kpg Ukuran 4mm (1220 x 2440mm) (Kalimantan)
Rp 80,000.00/kpg Ukuran 6mm (1220 x 2440mm) (Kalimantan)
Rp 128,000.00/kpg Ukuran 9mm (1220 x 2440mm) (Lokal)
Rp 133,000.00/kpg Ukuran 9mm (1220 x 2440mm)
JABARWOOD
Rp 87,000.00/kpg Ukuran 3mm (1220mm x 2440mm) (Bintang Lotus)
GRC BOARD
Rp. 65,000,-/kpg ukuran 4mm (1220mm x 2440) (Fiber Flat)
Rp. 90,000,-/kpg ukuran 5mm (1220mm x 2440) (GRC)
Rp. 128,000,-/kpg ukuran 6mm (1220mm x 2440)
Rp. 183,000,-/kpg ukuran 8mm (1220mm x 2440)
Rp. 264,000,-/kpg ukuran 9mm (1220 x 2440)
Rp. 420,000,-/kpg ukuran 12mm (1220mm x 2440)
SIMPLEPLANK
Rp. 27,000.- 8mmx100mmx2.440mm
Rp. 45,000.- 8mmx200mmx2.440mm
Rp. 60,000.- 8mmx200mmx2.440mm
SUPERPLANK
Rp. 35,000.- 9mmx100mmx2.440mm
Rp. 55,000.- 9mmx200mmx2.440mm
Rp. 75,000.- 9mmx200mmx2.440mm
LISTPLANK
Rp. 45,000/kpg List Plank Urat bahan GRC panjang 2440
Rp. 55,000/kpg List Plank Urat bahan GRC panjang 3660
Rp. 48,000.-/kpg List Plank Urat Kayu Panjang 3m Harga
CORNICE
Rp 68,000,-/sak Cornice Jaya Board 20kg
Rp. 70,000,-/sak Cornice A plus 20kg
Rp 25,000.00/kg Paku
GYPSUM
Rp. 73,000.-/kpg Gypsum Jaya Board
Rp. 71,000.-/kpg Gysum Knauf
PEMASANGAN GYPSUM
Rp. 135,000,-/m, ~ Bahan Galvanis (Pemasangan Rata) :
Rp. 145,000.-/m ~ Pemasangan Bertingkat :
Rp. 25,000,-/m ~ List Gypsum :
Pemasangan dengan bahan Gypsum atau GRC harga tetap s
BESI HOLLOW
Bahan Galvanis
Rp. 20,000,- ~ ukuran 2x4 (Tebal 0,25mm)
Rp. 27,000,- ~ Ukuran 4x4 (Tebal 0,25mm)
Rp. 40,000.'/btg ~Ukuran 2x4 (Tebal 0,5mm) Harga
Rp. 34,000.'/btg ~Ukuran 4x4 (Tebal 0,5mm) Harga
Rp. 52,000.'/btg ~Ukuran 2x4 (Tebal 0,7mm) Harga
Rp. 42,000.'/btg ~Ukuran 4x4 (Tebal 0,7mm) Harga
Bahan Meni
Rp. 15,000,- ~ ukuran 2x4
Rp. 18,000,- ~ Ukuran 4x4
PLAMUR
Rp. 120,000,-/sak 1. Plamur Kingkong
Rp. 52,000,-/gln 2. Plamur Eco Emulsion
Rp. 15,000,-/kg 3. Plamur RJ
Rp. 48,000,-/5kg
Rp. 195,000,-/peil 4. Plamur RJ
BATA RINGAN
CITICON
Rp. 750.000,00 Harga per m3
ASBES GELOMBANG
Rp. 10,500,-/ft Merk Djabesmen uk. 1.05
Rp. 6,500.-/ft Merk Djabesmen uk. 80
Rp. 115,000.-/kpg Asbes gelombang besar uk. 2.5m Lebar 1.05
Rp. 45,000.-/kg Paku Asbes uk 4"
Rp. 70,-/pcs Karet Asbes
SENG GELOMBANG
Rp. 6,400.-/ft Tersedia seng gelombang KW 1 Harga
GENTENG METAL
Spesifikasi Sakura Roof
Sakura Roof Merpati / Jazz dengan ketebalan 0.25mm -
Sakura Roof Crystal dengan ketebalan (0.25mm &0.30mm)
1 Meter Persegi
Lebar Efektif
Panjang Efektif
Tebal
Jarak Reng
Jarak Kaso
Rp. 63,000.-/kpg
Rp. 45,000.-/kpg
Rp. 54,000.-/kpg
Rp. 30,000.-/kpg
Rp. 3,500.-/pcs
SENG ALKAN
Rp. 62,000.-/meter ~ Tebal 0.35mm
Rp. 72,000.-/meter ~ Tebal 0.45mm
BAJA RINGAN
Rp. 73,000.-/btg Spesifikasi
Rp. 79,000.-/btg TS C.75.65 tebal 0,65mm Harga
Rp. 128,000.-/btg TS C.75.75 tebal 0,75mm Harga
TS C.75.100 tebal 1mm Harga
Spesifikasi
Rp. 37,000.-/btg TASO (TR) 32.45 Tebal 0,45mm
Rp. 78,000.-/btg TASO (TR) 40.60 Tebal 0,60mm
ALUMINIUM FOIL
Rp. 620,000.- Aluminium Foil Double karung uk. 1,20m x 50m
Rp. 380,000.- Aluminium Foil Single karung uk. 1,20m x 50m
Rp. 140/pcs Baut Drilling
Contoh Gbr.
ROSTER LUKIS
Kayu Duren
Rp 2,600,000,-/m3
5/5 /btg
5/7 /btg
Kayu Meranti
Kayu Sento
Papan
5/5 /btg
5/7 /btg
Balok 8/12 /btg ( Meranti)
Reng 3/4 /btg
ntuk mencegah pertumbuhan jamur pada permukaan nat secara permanen.
dapat digunakan untuk merekatkan ubin atau batu alam di atas kayu dan besi.
Rp. 15,000,-
Rp. 20,000,-
Rp. 15,000,-
Rp. 45,000,-
Sollar Yellow, Teak, Clear Gloss, Clear Doff
p. 24,000.-/pcs
00.-/25kg set
mortar, bata, kolam renang, atap dak, balkon, teras, dinding, dll.
g) Rp. 65,000,-/set
g) Rp. 65,000,-/set
ml perliter air
pada tanah semua sisi lobang pondasi dan tanah bawah lantai
Indah) Blok P1. No.4 - Kota Malang
Jombang, mojokerto, kediri, Nganjuk, Tulung agung, trenggalek, Ponorogo, madiun dan SEKITARNYA
al / bahan Bangunan di malang
ERBARU MATERIAL BANGUNAN
-
ft 10,500.00 13,125.00
ft 6,500.00 8,125.00
m Lebar 1.05 lbr 115,000.00 143,750.00
kg 45,000.00 56,250.00
pcs 70.00 87.50
-
ft 6,400.00 8,000.00
-
-
ft 10,000.00 12,500.00
m 30,000.00 37,500.00
m 20,000.00 25,000.00
m 25,000.00 31,250.00
-
-
-
gan ketebalan 0.25mm - -
ebalan (0.25mm &0.30mm) -
-
; 1,62 Lembar -
; 800mm -
; 770mm -
; 0,30mm -
; 385mm -
; 500mm -
-
(Type Kristal) lbr 33,000.00 41,250.00
(Type Merpati) lbr 34,000.00 42,500.00
lbr 68,000.00 85,000.00
-
2x4 (8 Daun) -
1,62 Lembar -
800mm -
770mm -
0,30mm -
385mm -
500mm -
-
-
lbr 98,000.00 122,500.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
m 62,000.00 77,500.00
m 72,000.00 90,000.00
-
m 80,000.00 100,000.00
roll 3,750,000.00 4,687,500.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
btg 73,000.00 91,250.00
btg 79,000.00 98,750.00
btg 128,000.00 160,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
btg 37,000.00 46,250.00
btg 78,000.00 97,500.00
-
-
uk. 1,20m x 50m roll 620,000.00 775,000.00
uk. 1,20m x 50m roll 380,000.00 475,000.00
pcs 140.00 175.00
-
-
-
-
-
22,000,-/bh bh 22,000.00 27,500.00
120,000/dus dps 120,000.00 150,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Rp. 36,000,-/bh bh 36,000.00 45,000.00
Rp. 47,000,-/bh bh 47,000.00 58,750.00
-
-
Roster
Anggrek
30x30 -
(RO48)
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
m3 1,350,000.00 1,687,500.00
lbr 27,000.00 33,750.00
lbr 30,000.00 37,500.00
g = 1m3) m3 2,000,000.00 2,500,000.00
-
-
m3 2,600,000.00 3,250,000.00
btg 30,000.00 37,500.00
btg 40,000.00 50,000.00
-
-
-
m3 3,300,000.00 4,125,000.00
m3 3,500,000.00 4,375,000.00
btg 40,000.00 50,000.00
btg 50,000.00 62,500.00
btg 135,000.00 168,750.00
btg 22,000.00 27,500.00
-
-
btg 7,000.00 8,750.00
btg 10,000.00 12,500.00
btg 13,000.00 16,250.00
-
-
ikt 70,000.00 87,500.00
-
-
m3 2,200,000.00 2,750,000.00
m3 1,400,000.00 1,750,000.00
btg 21,000.00 26,250.00
-
-
-
-
-
bh 440,000.00 550,000.00
bh 690,000.00 862,500.00
bh 1,080,000.00 1,350,000.00
bh 1,150,000.00 1,437,500.00
bh 1,770,000.00 2,212,500.00
bh 2,320,000.00 2,900,000.00
-
-
-
-
-
-
-
-
-
bh 1,776,000.00 2,220,000.00
bh 3,744,000.00 4,680,000.00
bh 4,670,000.00 5,837,500.00
bh 6,367,000.00 7,958,750.00
bh 7,320,000.00 9,150,000.00
-
-
b 310,000.00 387,500.00
b 440,000.00 550,000.00
-
-
-
pcs 60,000.00 75,000.00
pcs 65,000.00 81,250.00
-
pcs 96,000.00 120,000.00
pcs 145,000.00 181,250.00
-
-
-
kg 10,000.00 12,500.00
kg 16,000.00 20,000.00
-
-
-
-
kg 16,000.00 20,000.00
-
36,000.00 45,000.00
-
-
79,000.00 98,750.00
-
-
57,000.00 71,250.00
-
-
set 108,000.00 135,000.00
-
-
-
-
-
-
-
-
-
-
-
ltr 25,000.00 31,250.00
-
-
-
-
ltr 15,000.00 18,750.00
ltr 20,000.00 25,000.00
ltr 15,000.00 18,750.00
ltr 45,000.00 56,250.00
-
-
-
bks 9,000.00 11,250.00
bks 15,000.00 18,750.00
-
bks 8,000.00 10,000.00
bks 14,000.00 17,500.00
-
klg 6,000.00 7,500.00
klg 33,000.00 41,250.00
gln 110,000.00 137,500.00
-
btl 8,000.00 10,000.00
-
-
-
-
set 185,000.00 231,250.00
set 195,000.00 243,750.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
set 300,000.00 375,000.00
set 550,000.00 687,500.00
set 550,000.00 687,500.00
-
-
-
m2 47,000.00 58,750.00
m2 52,000.00 65,000.00
m2 55,000.00 68,750.00
m2 58,000.00 72,500.00
m2 67,000.00 83,750.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
bh 205,000.00 256,250.00
pcs 235,000.00 293,750.00
set 1,250,000.00 1,562,500.00
pcs 896,000.00 1,120,000.00
pcs 390,000.00 487,500.00
pcs 38,000.00 47,500.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
pcs 230,000.00 287,500.00
pcs 400,000.00 500,000.00
pcs 380,000.00 475,000.00
pcs 570,000.00 712,500.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
ljr 19,000.00 23,750.00
ljr 26,000.00 32,500.00
ljr 35,000.00 43,750.00
ljr 53,000.00 66,250.00
ljr 61,000.00 76,250.00
ljr 78,000.00 97,500.00
ljr 114,000.00 142,500.00
ljr 154,000.00 192,500.00
ljr 256,000.00 320,000.00
ljr 424,000.00 530,000.00
ljr 595,000.00 743,750.00
ljr 998,000.00 1,247,500.00
ljr 1,544,000.00 1,930,000.00
ljr 2,177,000.00 2,721,250.00
-
-
ljr 33,000.00 41,250.00
ljr 37,000.00 46,250.00
ljr 48,000.00 60,000.00
ljr 65,000.00 81,250.00
ljr 83,000.00 103,750.00
ljr 131,000.00 163,750.00
ljr 211,000.00 263,750.00
ljr 279,000.00 348,750.00
ljr 491,000.00 613,750.00
ljr 809,000.00 1,011,250.00
ljr 1,136,000.00 1,420,000.00
-
-
ljr 98,000.00 122,500.00
ljr 60,000.00 75,000.00
-
-
pcs 8,000.00 10,000.00
pcs 23,000.00 28,750.00
pcs 8,000.00 10,000.00
-
-
-
pcs 15,000.00 18,750.00
pcs 2,000.00 2,500.00
pcs 3,000.00 3,750.00
pcs 5,000.00 6,250.00
pcs 7,000.00 8,750.00
pcs 10,000.00 12,500.00
pcs 16,000.00 20,000.00
pcs 23,000.00 28,750.00
pcs 46,000.00 57,500.00
pcs 98,000.00 122,500.00
pcs 194,000.00 242,500.00
pcs 308,000.00 385,000.00
-
pcs 2,000.00 2,500.00
pcs 3,000.00 3,750.00
pcs 4,000.00 5,000.00
pcs 5,000.00 6,250.00
pcs 7,000.00 8,750.00
pcs 12,000.00 15,000.00
pcs 23,000.00 28,750.00
pcs 30,000.00 37,500.00
pcs 81,000.00 101,250.00
pcs 122,000.00 152,500.00
-
pcs 1,500.00 1,875.00
pcs 2,000.00 2,500.00
pcs 3,000.00 3,750.00
pcs 5,000.00 6,250.00
pcs 7,000.00 8,750.00
pcs 10,000.00 12,500.00
pcs 11,000.00 13,750.00
pcs 28,000.00 35,000.00
pcs 54,000.00 67,500.00
pcs 78,000.00 97,500.00
pcs 132,000.00 165,000.00
pcs 299,000.00 373,750.00
pcs 399,000.00 498,750.00
-
pcs 2,000.00 2,500.00
pcs 25,000.00 31,250.00
pcs 5,000.00 6,250.00
pcs 7,000.00 8,750.00
pcs 10,000.00 12,500.00
pcs 21,000.00 26,250.00
pcs 50,000.00 62,500.00
pcs 131,000.00 163,750.00
pcs 262,000.00 327,500.00
pcs 397,000.00 496,250.00
-
-
-
-
-
-
-
-
-
-
-
pcs 59,000.00 73,750.00
-
-
-
-
-
-
-
-
-
-
-
-
-
pcs 165,000.00 206,250.00
pcs 90,000.00 112,500.00
pcs 348,000.00 435,000.00
pcs 348,000.00 435,000.00
pcs 35,000.00 43,750.00
-
-
-
-
-
-
-
-
-
-
pcs 12,000.00 15,000.00
pcs 15,000.00 18,750.00
pcs 20,000.00 25,000.00
pcs 65,000.00 81,250.00
-
-
-
-
-
-
-
-
-
-
-
-
-
pcs 13,000.00 16,250.00
-
-
pcs 220,000.00 275,000.00
pcs 36,000.00 45,000.00
pcs 105,000.00 131,250.00
-
-
pcs 65,000.00 81,250.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
pcs 165,000.00 206,250.00
pcs 150,000.00 187,500.00
-
-
roll 550,000.00 687,500.00
roll 650,000.00 812,500.00
roll 750,000.00 937,500.00
roll 600,000.00 750,000.00
-
-
-
pcs 20,000.00 25,000.00
pcs 95,000.00 118,750.00
pcs 70,000.00 87,500.00
pcs 60,000.00 75,000.00
pcs 70,000.00 87,500.00
pcs 30,000.00 37,500.00
pcs 8,000.00 10,000.00
pcs 350,000.00 437,500.00
pcs 90,000.00 112,500.00
pcs 75,000.00 93,750.00
pcs 45,000.00 56,250.00
pcs 305,000.00 381,250.00
pcs 280,000.00 350,000.00
BESI TABEL BESI
BETON
POLOS &
ULIR ULIR POLOS
Ø BERAT Ø BERAT
(mm) (Kg) (mm) (Kg)
6 0.222 6p 0.22
8 0.395 8p 0.4
9 0.5 9p 0.5
10 0.617 10p 0.62
12 0.888 12p 0.89
13 1.04 13p 1.04
16 1.578 16p 1.57
16 1.578 16p 1.58
19 2.223 19p 2.23
22 2.985 22p 2.98
25 3.853 25p 3.85
28 4.83 28p 4.83
29 5.185 29p 5.19
32 6.313 32p 6.31
36 7.99 36p 7.99
16 30000
Sakura Roof
ka Roof
CE7 IDR
280,000
(Squatting
Toilet)
IDR 670,000
IDR 2,460,000
( Harga Belum
termasuk
discount)
511
32600
20400
6.28
DAFTAR HARGA BAHAN DAN UPAH
MATERIAL KASAR
1 Tanah urug
2 Tanah Biasa
3 Tanah Liat
4 Tanah Padas
5 Tras
6 Pasir Urug
7 Pasir hitam
8 Pasir hitam
9 Pasir putih
10 Pasir putih
11 Pasir Putih TR
12 Pasir Putih TR
Harga tergantung jarak tempuh
13 Pasir pasang Lumajang
14 Pasir pasang Kediri
15 Pasir pasang Pasuruan
16 Pasir Pasang cepu
17 Pasir Kwarsa
18 Kapur Pasang (padam)
19 Kapur sirih
20 Pasir Beton (Cepu) cepu
21 Pasir Beton ( Muntilan) Muntilan
22 Pasir Beton / cor
23 Abu batu
24 Sirtu kerikil kotor/urug
25 Sirtu kerikil ayak
26 Sirtu (tak ayak)
27 Sirtu Royalty
Tali Ijuk
KORAL
28 Koral Jagung uk. 1.2m3
29 Koral Ayak uk. 1.2m3
30 Split 1x2 uk. 1,2m3
31 Per truk
32 Split 1x2, 2x3, 5x7
33 Koral jagung
34 Batu Kali
35 Abu batu
36 Abu batu (Tayu)
37 Air bersih
Pengiriman pasir dan koral dengan truk harga tergantung jarak tempuh pengiriman.
38 Semen PC @ 50 kg gersik
39 Semen Putih @ 40 Kg gersik
40 PC warna
41 Semen PC @ 50 kg gersik
42 Semen PC @ 50 kg tiga roda
43 Semen PC 50 kg@ Holcim
44 Portland Cement / PC
45 Portland Cement / PC (40 kg)
46 Portland Cement / PC (50 kg)
47 Portland Cement / PC Curah
48 Semen portland
49 Portland Pozzolan Cement / PPC - Warna
50 Portland Pozzolan Cement / PPC (40 kg)
52 Portland Pozzolan Cement / PPC (50 kg)
53 Portland Pozzolan Cement / PPC (50 kg) - warna
54 Minyak Tanah Kerosene
55 Residu
56 Aspal Minyak
57 Material Laston AC-WC
58 Pemeliharaan Alat (Walls)
59 Pertamina Dex
60 Bensin / Premium
61 Aspal bitumen
62 Aspal AC 60/70
63 Hotmix jadi, Upah + Alat berat
64 Batu Bata Merah
65 Bata putih (9/12/27)
66 Batako besar (10x19x39) HB.20
67 Bataco Kecil (7/11/25) HB.10
68 Bataco Sedang (10/15/40) HB.15
69 Batu belah Pondasi
70 Batu Belah 15/20
71 Batu Bolder
72 Batu Grosok (pudel)
73 Batu Gunung/quarry
74 Batu Kali Bulat
75 Batu Pecah 0.5/1
76 Batu Pecah 1/1
77 Batu Pecah 1 - 2 cm
78 Batu Pecah 2 - 3 cm
79 Batu Pecah 3 - 5 cm
80 Batu Pecah 5 - 7 cm
81 Kerikil Ayak tanpa pasir
82 Kerikil Biasa
83 Kerikil Sawur / Koral
84 Kesrikil Sungai - royalty
Batu Andesit
85 Batu Andesit Polos uk.10x10x1,5 cm
86 Batu Andesit bintik bakar Cipanauk.10x10x1,5 cm
87 Batu Andesit bintik bakar gh uk.10x10x1,5 cm
88 Batu Andesit susun sirih
Batu Candi
89 Batu Candi uk.10x20x1.5 cm
90 Batu Candi Alur lurus uk.15x30x1.5 cm
91 Batu candi alur matahari/diagonal,napoli& rel 3D uk.15x30x1.5 cm
92 Batu Candi RTM / polos
93 Batu Alam - Palimanan (RTM/Polos)
94 Batu Alam (Lempeng) - Acak
95 Batu Alam (Lempeng) - Berdimensi
96 Batu Alam (Marmo) - Bakar
97.98 Batu Alam (Marmo) - Krem
99 Batu Pearl Sone
100 Grevel U dia 20 cm
101 Grevel U dia 30 cm
102 Buis Beton ø 100 cm - 100 cm
103 Buis Beton ø 25 cm - 100 cm
104 Buis Beton ø 20 cm - 100 cm
105 Buis Beton ø 25 cm - 100 cm
106 Buis Beton ø 30 cm - 100 cm
107 Buis Beton ø 40 cm - 100 cm
108 Buis Beton ø 50 cm - 100 cm
109 Buis Beton ø 60 cm - 100 cm
110 Buis Beton ø 80 cm - 100 cm
111 Buis Beton U 15 cm - 100 cm
112 Buis Beton U 20 cm - 100 cm
113 Buis Beton U 30 cm - 100 cm
114 Kansteen UK. 15 X 30 X 60 CM
115 Paving Block t = 8 cm, Natural
116 Paving Block Hexagonal Kecil tb. 6 cm, K.300
117 (ALDAS)
Paving Block Hexagonal Kecil tb. 6 cm, K.400
118 (ALDAS)
Paving Block Hexagonal Kecil tb. 8 cm, K.300
119 (ALDAS)
Paving Block Hexagonal Kecil tb. 8 cm, K.400
120 (ALDAS)
Paving Block Holland tb. 10 cm K.500 (ALDAS)
121 Paving Block Holland tb. 6 cm K.175 (Lokal)
122 Paving Block Natural tb. 6 cm K.200
123 Paving Block Holland tb. 6 cm K.225
124 Paving Block Natural tb. 6 cm K.250
125 Paving Block Holland tb. 6 cm K.300
126 Paving Block Holland tb. 6 cm K.400 (ALDAS)
127 Paving Block Holland tb. 8 cm K.300 (ALDAS)
128 Paving Block Holland tb. 8 cm K.400 (ALDAS)
129 Paving Block Holland tb. 8 cm K.500 (ALDAS)
130 Kerb Lubang 10/12,5 x 30 x 50 K.200 (ALDAS)
131 Kerb Lubang 10/12,5 x 30 x 50 K.300 (ALDAS)
132 Kerb Lubang 15/20 x 30 x 50 K.200 (ALDAS)
133 Kerb Lubang 15/20 x 30 x 50 K.300 (ALDAS)
134 Kerb Standard 10/12,5 x 30 x 50 K.200 (ALDAS)
135 Kerb Standard 10/12,5 x 30 x 50 K.300 (ALDAS)
136 Kerb Standard 15/20 x 30 x 50 K.200 (ALDAS)
137 Kerb Standard 15/20 x 30 x 50 K.300 (ALDAS)
138 Beton Ready Mix K-175
139 Beton Ready Mix K-300
140 Tiang Pancang Segi Empat 20 x 20 cm, tul. 4 D 16 mm mutu beton k- 450 kg/cm2
141 Biaya Pancang menggunalan Sistim Drop Hammer
142 Mobillisasi Drop Hammer ( luar Kota / Jawa Barat )
143 Pembobokan Kepala Tiang Pancang utk Pile Cap
144 HCS 150.07.12, terpasang
145 Dinding Fasade, t = 10 cm, terpasang
BAHAN2 KAYU
146 Kayu Jati 5 / 7
147 Usuk Kayu Jati (5x7x400)
148 Usuk Kayu Jati (4x6x400)
149 Usuk Kayu Jati (3x5x400)
150 Reng Kayu Jati (2x3x300)
151 Reng Kayu Jati (2x3x400)
152 Kayu Jati (balok/pesagen)
153 Kayu Jati (papan)
154 Kayu Dolken Dia 8-10/400 cm
155 Kayu Hutan (Rimba Campur)
156 Kayu Perancah
157 Kayu Randu (papan 1,5 x 20 x 200)
Balok kayu Kamper Oven
158 4x6 50,000.00
159 5x7 85,000.00
160 5 x 7 x 400 usuk
161 3 x 20 x 400 papan
162 4 x 10 cm papan
Balok kayu Borneo
163 8 x 12 x 400
164 6 x 12 x 400
165 5 x 7 x 400 usuk
166 2 x 20 x 400 papan
167 3 x 30 x 400 papan
168 Kayu Bakar
169 Kayu Bengkirai (balok/pesagen)
170 Kayu Bengkirai (papan)
171 Reng Kayu Bengkirai (2x3x300)
172 Reng Kayu Bengkirai (2x3x400)
173 Usuk Kayu Bengkirai (3x5x400)
174 Usuk Kayu Bengkirai (4x6x400)
175 Usuk Kayu Bengkirai (5x7x400)
176 Kayu Kruing (balok/pesagen)
177 Kayu Kruing (papan)
178 Reng Kayu Kruing (2x3x300)
179 Reng Kayu Kruing (2x3x400)
180 Usuk Kayu Kruing (3x5x400)
181 Usuk Kayu Kruing (4x6x400)
182 Usuk Kayu Kruing (5x7x400)
183 Glugu
Kayu lokal
184 8 x 12 x 400
185 6 x 12 x 400
186 5 x 7 x 400 usuk
187 3 x 30 x 400 papan
Kayu Meranti/Borneo
188 2x3 7,000.00
189 3x4 15,000.00
190 4x6 27,500.00
191 5x7 42,500.00
192 5x10
193 Bambu Apus
194 Bambu diameter 6-8 / 600 cm
PLYWOOD
195 triplex tebal 3 mm
196 Triplek # 4 mm uk. 120 x 240
197 Megatiek # 4 mm uk. 120 x 240
198 Melaminto # 4 mm uk. 120 x 240
199 Triplek # 6 mm uk. 120 x 240
200 Ukuran 8mm (1220 x 2440mm)
201 Ukuran 8mm banci (1220 x 2440mm)
203 Ukuran 9mm (1220 x 2440mm) (Lokal)
204 Ukuran 9mm (1220 x 2440mm)
205 Multiplek # 12 mm uk. 120 x 240
206 Multiplek # 15 mm uk. 120 x 240
207 Playwood # 18 mm uk. 120 x 240
208 Multiplek # 18 mm uk. 120 x 240
TEXWOOD
209 Teakwood # 4 mm uk. 120 x 240
210 Sungkai Playwood Super
JABARWOOD
211 Ukuran 3mm (1220mm x 2440mm) (Bintang Lotus)
212 HPL ex. DeCo
213 HPL ex. LAMINAR
214 Edging 2.2 CM
215 Edging 2.9 CM
216 Edging 3.3 CM
217 Papan solid nyatoh
GRC BOARD
218 ukuran 4mm (1220mm x 2440) (Fiber Flat)
219 ukuran 5mm (1220mm x 2440) (GRC)
220 ukuran 6mm (1220mm x 2440)
221 ukuran 8mm (1220mm x 2440)
222 ukuran 9mm (1220 x 2440)
223 ukuran 12mm (1220mm x 2440)
SIMPLEPLANK
224 8mmx100mmx2.440mm
225 8mmx200mmx2.440mm
226 8mmx200mmx2.440mm
SUPERPLANK
227 9mmx100mmx2.440mm
228 9mmx200mmx2.440mm
229 9mmx200mmx2.440mm
LISTPLANK
300 List Plank Urat bahan GRC panjang 2440
301 List Plank Urat bahan GRC panjang 3660
302 List Plank Urat Kayu Panjang 3m Harga
3 CORNICE/COMPON
303 Cornice Jaya Board 20kg
304 Cornice A plus 20kg
305 Paku
GYPSUM
306 Gypsum Jaya Board
307 Gypsum 9 mm (Elepant, Jaya board)
308 Gysum Knauf
PEMASANGAN GYPSUM
309 ~ Bahan Galvanis (Pemasangan Rata) :
302 ~ Pemasangan Bertingkat :
304 ~ List Gypsum :
Pemasangan dengan bahan Gypsum atau GRC harga tetap sama.
305 Eternit 4 mm (100 x 100)
306 Lis Gypsum
307 Lis Kayu 2/3
308 Lis Kayu Profil
309 Harplek 30 x 200
310 Harplek 40 x 200
311 Harplek 50 x 200
312 Harplek 60 x 200
GENTENG METAL
Spesifikasi Sakura Roof
Sakura Roof Merpati / Jazz dengan ketebalan 0.25mm -
Sakura Roof Crystal dengan ketebalan (0.25mm &0.30mm)
1 Meter Persegi ;
Lebar Efektif ;
Panjang Efektif ;
Tebal ;
Jarak Reng ;
Jarak Kaso ;
GENTENG KERAMIK
BAHAN-BAHAN SANITARI
720 Kran Air lokal
721 Kran Sink
722 Kran Bak Air
723 Bak Cuci piring 1 lobang stainless steel komplit standard ( Sink )
724 Bak Cuci Stainlessteel lokal
725 Bak Fiberglass (1 m3)
726 Bak Air Lapis Keramik
727 Tissue Holder (AW 360)
728 Waterproofing Coating
729 Waterproofing sheet terpasang
730 Closet duduk lengkap Setara TOTO
731 Closet Jongkok Setara TOTO
732 Closet Duduk Porselin (manual)
733 Closet Jongkok Porselin
734 Wastafel , Sek TOTO
735 Wastafel Besar
736 Wastafel Kecil
737 Roof drain dia. 4" + Saringan
738 Roof drain dia. 3"+ Saringan
739 Tempat Sabun
740 Jet Washer
740 Cove Lampu Di atas Wastafel ( tidak termasuk lampu )
741 Shower Tray
741 Shower Curtain
742 Shower Hand
742 Kran Shower Tray
743 Kran Wastafel
743 Floor Drain
744 Urinoar mono block
744 Urinoir
745 Sekat Urinoar sek. TOTO
745 Soaltipe
746 Tangki Air fiber glass 2.000 lt (Pinguin)
BAHAN/PERLATAN PENUNJANG
900 Tie Rod Dia 16 lengkap ring & mur
901 Wall stud 64 mm
902 Wall track mead 64
903 Cross Tee
904 Wall track bottom
905 Pipe Support (sewa)
906 Sewa Kontainer 20 feet
907 Sewa Pagar pengaman sementara
908 Sewa Unit Drop Hammer
909 unit rangka scapmoulding t = 90 cm
910 Sewa Alat (Crane)
911 Cat walk
912 Jack base
913 Sewa Exavator 0.90 m3+ opertor
914 Sewa Buldozer
915 Sewa Water tank Truck
916 Sewa Roller Vibro
917 Sewa Dump Truck
918 Sewa Katrol baja
919 Tandem Roller
920 Aspalt Sprayer
921 Compressor
922 Aspalt Finisher
923 P. Tyre Roller
924 Sewa Walls
HARGA BAHAN DAN UPAH
Harga Satuan Bahan
han
Termasuk Keuntungan
Rp 78,000.00 per m2
Rp 117,000.00 per m2
Rp 120,000.00 per m2
Rp 100,000.00 per m2
Rp 127,500.00 per m2
Rp 56,000.00 per m2
Rp 120,000.00 per m2
Rp 130,000.00 per m2
Rp 107,500.00 per m2
Rp. 75,000.00 per m2
Rp. 42,000.00 per m1
Rp. 46,500.00 per m1
Rp 400,000.00 per bh
Rp 51,200.00 per bh
Rp 50,000.00 per bh
Rp 83,000.00 per bh
Rp 85,000.00 per bh
Rp 110,000.00 per bh
Rp 143,300.00 per bh
Rp 151,600.00 per bh
Rp 223,300.00 per bh
Rp 25,000.00 per bh
Rp 35,000.00 per bh
Rp 50,000.00 per bh
Rp. 45,000.00 per Bh
Rp. 175,000.00 per m2
Rp. per m
2
Rp. 84,000.00 per m
2
Rp. per m
2
Rp. 115,000.00 per m
2
Rp. 163,000.00 per m
2
Rp. 50,000.00 per m
2
Rp. 62,000.00 per m
2
Rp. 66,850.00 per m
2
Rp. 71,700.00 per m
2
Rp. 78,000.00 per m
2
Rp. 84,000.00 per m
2
Rp. 107,000.00 per m
2
Rp. 115,000.00 per m
2
Rp. 127,000.00 per m
2
Rp. 33,000.00 per m'
Rp. 36,000.00 per m'
Rp. 46,500.00 per m'
Rp. 50,500.00 per m'
Rp. 27,500.00 per m'
Rp. 30,000.00 per m'
Rp. 46,500.00 per m'
Rp. 47,500.00 per m'
Rp. 650,000.00 per M3
Rp. 750,000.00 per M3
Rp. 315,000.00 per m1
Rp. 16,500.00 per m1
Rp. 6,050,000.00 per unit
Rp. 50,000.00 per ttk
Rp. 562,500.00 per m2
Rp. 795,000.00 per m2
Rp 135,000.00 Per m
Rp 145,000.00 Per m
Rp 25,000.00 Per m
Rp 17,200.00 Per m
2
Rp 4,000.00 Per m'
Rp 3,200.00 Per m'
Rp 3,700.00 Per m'
Rp 17,500.00 Per lbr
Rp 20,000.00 Per lbr
Rp 22,500.00 Per lbr
Rp 25,000.00 Per lbr
16,000.00 m'
Rp. 160,000.00 per m'
Rp. 180,000.00 per m'
Rp. 160,000.00 per m'
Rp. 85,000.00 per m'
Rp. 35,000.00 per m'
Rp. 65,000.00 per m'
Rp. 5,000.00 per m'
Rp. 15,000.00 per m'
Rp. 4,000.00 per M'
Rp. 4,000.00 per M'
Rp. 4,000.00 per M'
Rp. 120,000.00 per lbr
Rp. 45,000.00 per M'
Rp. 75,000.00 per M'
Rp. 45,000.00 per tube
Rp. 50,000.00 per m1
Rp. 68,000.00 per m2
Rp. 270,000.00 per m2
Rp 135,000.00 per m
Rp 145,000.00 per m
Rp 25,000.00 per m
Rp 3,250.00 per kg
3 1 M2 BEKISTING PAPAN UTK SLOOF, BALOK LINTEL, RING BALOK & KOLOM PRAKTIS
Bahan kayu Lokal kls III M3 0.0400
Paku biasa 2" - 5" kg 0.3000
Minyak bekisting Lt 0.1000
Upah Pekerja OH 0.5200
Tukang kayu OH 0.2600
Kepala Tukang kayu OH 0.0260
Mandor OH 0.0260
14 1 M3 SLOOF 60 X 30 S1
Bahan Beton Redy Mix k - 300 M3 1.0000
Besi Beton U-24 Kg 25.1600
Besi Beton U-39 Kg 70.2222
Bekisting Multiplek 12 mm 3 X pakai M2 6.6667
`
15 1 M3 SLOOF 25 X 50 - S2
Bahan Beton Redy Mix k - 300 M3 1.0000
Besi Beton U-24 Kg 30.2400
Besi Beton U-39 Kg 101.1200
Bekisting Multiplek 12 mm 3 X pakai M2 8.0000
16 1 M3 SLOOF 20 X 15 - S3
Bahan Beton Redy Mix k - 300 M3 1.0000
Besi Beton U-24 Kg 53.5200
Besi Beton U-39 Kg 172.1867
Bekisting Papan 3 x pakai M2 13.3333
17 1 M3 KOLOM K4 40 X 40
Bahan Beton Redy Mix k - 175 M3 1.0000
Besi Beton U-24 Kg 51.1500
Besi Beton U-39 Kg 218.4490
Bekisting Multiplek 12 mm 3 X pakai M2 11.4286
18 1 M3 KOLOM K2 DIA 60 CM
Bahan Beton Redy Mix k - 300 M3 1.0000
Besi Beton U-24 Kg 35.1455
Besi Beton U-39 Kg 126.2562
Bekisting Multiplek 12 mm 3 X pakai M2 6.6667
19 1 M3 KOLOM K3 40 X 40
Bahan Beton Redy Mix k - 300 M3 1.0000
Besi Beton U-24 Kg 44.9500
Besi Beton U-39 Kg 167.2500
Bekisting Multiplek 12 mm 3 X pakai M2 10.0000
20 1 M3 KOLOM K5 15 X 45
Bahan Beton Redy Mix k - 300 M3 1.0000
Besi Beton U-24 Kg 77.4690
Besi Beton U-39 Kg 330.3704
Bekisting Multiplek 12 mm 3 X pakai M2 17.7778
21 1 M3 KOLOM K6 15 X 30
Bahan Beton Redy Mix k - 300 M3 1.0000
Besi Beton U-24 Kg 137.9500
Besi Beton U-39 Kg 118.6667
Bekisting Multiplek 12 mm 3 X pakai M2 31.1111
22 1 M3 KOLOM K7 15 X 15
Bahan Beton Redy Mix k - 300 M3 1.0000
Besi Beton U-24 Kg 64.0800
Besi Beton U-39 Kg 158.2222
Bekisting Papan 3 x pakai M2 13.3333
23 1 M3 BALK LINTEL / LATAI BL 12 X 12
Bahan Beton Site Mix k - 175 M3 1.0000
Besi Beton U-24 Kg 73.3920
Besi Beton U-39 Kg 247.2222
Bekisting Papan 3 x pakai M2 16.6667
33 1 M3 PLAT LANTAI T = 12 CM
Bahan Beton Redy Mix k - 300 M3 1.0000
Besi Wire mess M 8 uk. 15 x 15 cm Kg 45.4149
Pelat bondex T - 1mm Kg 79.1803
Kayu Perancah M2 8.3348
34 10 kg MENGERJAKAN WIREMESH M 8
Bahan Wiremesh M 8 Kg 10.2000
Kawat Las Kg 0.0500
Upah
Tukang Besi OH 0.0250
Kepala Tukang Besi OH 0.0250
Pekerja OH 0.0250
Mandor OH 0.0010
1 kg MENGERJAKAN WIREMESH M 8
Overhead & Profit 10%
Jumlah
35 10 kg PELAT BONDEX
Bahan Bondex Kg 10.2000
Kawat Las Kg 0.0500
Upah
Tukang Besi OH 0.0250
Kepala Tukang Besi OH 0.0250
Pekerja OH 0.0010
Mandor OH 0.0010
1 kg PELAT BONDEX
Overhead & Profit 10%
Jumlah
36 1 M3 DINDING BETON 20 CM
Bahan Beton Redy Mix k - 300 M3 1.0000
Besi Beton U-39 Kg 165.2463
Bekisting Multiplek 12 mm 3 X pakai M2 10.0352
PEKERJAAN
2017
1,158,800.00
895,000.00 895,000.00
75,000.00 123,750.00
85,000.00 23,375.00
95,000.00 2,660.00
105,000.00 8,715.00
Jumlah 1,053,500.00
105,350.00
1,158,850.00
1,096,000.00
1,200.00 391,200.00
11,400.00 119,700.00
210,000.00 113,400.00
230,000.00 190,900.00
75,000.00 123,750.00
85,000.00 23,375.00
95,000.00 2,660.00
105,000.00 8,715.00
85,030.00 22,674.67
Jumlah 996,374.67
99,637.47
1,096,012.13
OM PRAKTIS 152,600.00
1,600,000.00 64,000.00
25,000.00 7,500.00
10,000.00 1,000.00
75,000.00 39,000.00
85,000.00 22,100.00
95,000.00 2,470.00
105,000.00 2,730.00
Jumlah 138,800.00
13,880.00
152,680.00
255,000.00
165,000.00 57,750.00
1,600,000.00 24,000.00
20,000.00 8,000.00
10,000.00 2,000.00
28,000.00 56,000.00
75,000.00 49,500.00
85,000.00 28,050.00
95,000.00 3,135.00
105,000.00 3,465.00
Jumlah 231,900.00
23,190.00
255,090.00
260,300.00
165,000.00 57,750.00
1,600,000.00 28,800.00
20,000.00 8,000.00
10,000.00 2,000.00
28,000.00 56,000.00
75,000.00 49,500.00
85,000.00 28,050.00
95,000.00 3,135.00
105,000.00 3,465.00
Jumlah 236,700.00
23,670.00
260,370.00
378,200.00
165,000.00 57,750.00
1,600,000.00 24,000.00
20,000.00 8,000.00
10,000.00 2,000.00
28,000.00 168,000.00
75,000.00 49,500.00
85,000.00 28,050.00
95,000.00 3,135.00
105,000.00 3,465.00
Jumlah 343,900.00
34,390.00
378,290.00
154,000.00
1,600,000.00 12,000.00
20,000.00 2,000.00
28,000.00 84,000.00
75,000.00 24,750.00
85,000.00 14,025.00
95,000.00 1,567.50
105,000.00 1,732.50
Jumlah 140,075.00
14,007.50
154,082.50
254,500.00
165,000.00 57,750.00
1,600,000.00 24,000.00
20,000.00 8,000.00
10,000.00 1,500.00
28,000.00 56,000.00
75,000.00 49,500.00
85,000.00 28,050.00
95,000.00 3,135.00
105,000.00 3,465.00
Jumlah 231,400.00
23,140.00
254,540.00
12,600.00
9,250.00 97,125.00
27,500.00 4,125.00
85,000.00 5,950.00
95,000.00 6,650.00
75,000.00 525.00
105,000.00 420.00
Jumlah 114,795.00
11,479.50
12,627.45
11,400.00 740000
8,250.00 86,625.00 85000
27,500.00 4,125.00 836,400.00
85,000.00 5,950.00 1,003,680.00
95,000.00 6,650.00
75,000.00 525.00
105,000.00 420.00
Jumlah 104,295.00
10,429.50
11,472.45
500,000.00 500,000.00
50,000.00
550,000.00
66,000.00 66,000.00
6,600.00
72,600.00
44,000,000.00 44,000,000.00
4,400,000.00
48,400,000.00
5,353,000.00
1,158,800.00 1,158,800.00
11,400.00 365,769.00
12,600.00 1,561,000.00
85,030.00 2,267,466.67
Jumlah 5,353,035.67
2,897,200.00
1,158,800.00 1,158,800.00
11,400.00 286,824.00
12,600.00 884,800.00
85,030.00 566,866.67
Jumlah 2,897,290.67
3,457,800.00
1,158,800.00 1,158,800.00
11,400.00 344,736.00
12,600.00 1,274,112.00
85,030.00 680,240.00
Jumlah 3,457,888.00
4,616,700.00
1,158,800.00 1,158,800.00
11,400.00 610,128.00
12,600.00 2,169,552.00
50,866.67 678,222.22
Jumlah 4,616,702.22
5,403,300.00
1,096,000.00 1,096,000.00
11,400.00 583,110.00
12,600.00 2,752,457.14
85,030.00 971,771.43
Jumlah 5,403,338.57
3,716,900.00
1,158,800.00 1,158,800.00
11,400.00 400,658.77
12,600.00 1,590,828.03
85,000.00 566,666.67
Jumlah 3,716,953.46
4,628,500.00
1,158,800.00 1,158,800.00
11,400.00 512,430.00
12,600.00 2,107,350.00
85,000.00 850,000.00
Jumlah 4,628,580.00
7,715,700.00
1,158,800.00 1,158,800.00
11,400.00 883,146.60
12,600.00 4,162,666.67
85,000.00 1,511,111.11
Jumlah 7,715,724.38
6,871,000.00
1,158,800.00 1,158,800.00
11,400.00 1,572,630.00
12,600.00 1,495,200.00
85,000.00 2,644,444.44
Jumlah 6,871,074.44
5,016,200.00
1,158,800.00 1,158,800.00
11,400.00 730,512.00
12,600.00 1,993,600.00
85,000.00 1,133,333.33
Jumlah 5,016,245.33
5,895,400.00
1,096,000.00 1,096,000.00
11,400.00 836,668.80
12,600.00 3,115,000.00
50,866.67 847,777.78
Jumlah 5,895,446.58
3,406,900.00
1,158,800.00 1,158,800.00
13,200.00 1,198,123.87
126,066.67 1,050,008.76
Jumlah 3,406,932.63
1,877,900.00
1,158,800.00 1,158,800.00
13,200.00 719,122.38
126,066.67 1,260,445.29
Jumlah 1,877,922.38
1,878,000.00
1,158,800.00 1,158,800.00
13,200.00 719,204.95
Jumlah 1,878,004.95
3,262,900.00
1,158,800.00 1,158,800.00
13,200.00 599,477.16
13,600.00 1,076,852.15
51,333.33 427,851.48
Jumlah 3,262,980.79
13,200.00
11,000.00 112,200.00
32,500.00 1,625.00
85,000.00 2,125.00
95,000.00 2,375.00
75,000.00 1,875.00
105,000.00 105.00
Jumlah 120,305.00
12,030.50
1,203.05
13,233.55
13,600.00
11,578.95 118,105.26
32,500.00 1,625.00
85,000.00 2,125.00
95,000.00 2,375.00
75,000.00 75.00
105,000.00 105.00
Jumlah 124,410.26
12,441.03
1,244.10
13,685.13
4,506,000.00
1,158,800.00 1,158,800.00
12,600.00 2,082,103.30
126,066.67 1,265,104.21
Jumlah 4,506,007.51
ANALISA HARGA SATUAN PEKERJAAN
TAHUN ANGGARAN 2017
Jumlah
5 1 Set Pemasangan scapmoulding per 30 HK (t =10 m 30 modul )
unit rangka scapmoulding t = 90 cm set 480.00
Cat walk set 38.00
Jack base set 152.00
Dibulatkan
6 1 M2 LOS KERJA/DIREKSI KEET
Kayu Dolken batang 1.2500
Paku Kg 0.8500
Triplek 4 mm Lembar 0.3500
Pasir Pasang m3 0.1500
Bata Merah buah 30.0000
Semen (PC) Kg 35.0000
Kunci Tanam buah 0.1500
Seng Gelombang BJLS Lembar 0.9600
Pekerja OH 1.7600
Tukang Kayu OH 2.0000
Tukang Batu OH 1.0000
Kepala Tukang OH 0.3000
17 1 M3 MENGURUG SIRTU
SIRTU m3 1.2000
Pekerja OH 0.3000
Mandor OH 0.0100
26 1 M3 PONDASI SIKLOP, 60% BETON CAMPURAN 1 PC: 2 PB : 3 KR DAN 40% BATU BELAH
Batu Belah 15 cm / 20 cm m3 0.4800
Semen 50 kg Kg 194.0000
Pasir Beton m3 0.3120
Kerikil m3 0.4680
Pekerja OH 3.0000
Tukang Batu OH 0.8500
Kepala Tukang OH 0.0850
Mandor OH 0.1500
32 1 M2 PLESTERAN DINDING 1 : 3
Semen PC 50kg kg 7.7760
Pasir Pasang m3 0.0230
Pekerja OH 0.2500
Tukang Batu OH 0.1500
Kepala Tukang OH 0.0150
Mandor OH 0.0150
36 1 M2 PEKERJAAN ACIAN
Semen PC 50kg kg 3.2500
Pekerja OH 0.1500
Tukang Batu OH 0.1000
Kepala Tukang OH 0.0100
Mandor OH 0.0075
38 1 M2 FLOOR HARDENER
Floor Hardener Kg 7.0000
Pekerja OH 0.1200
Tukang Batu OH 0.1200
Kepala Tukang OH 0.0120
Mandor OH 0.0060
44 1 M2 PASANG LANTAI GRANIT TILE 60 X 60 (1PC : 4PS) SEK. Niro granito Un Polished
Granit Tile m2 1.0100
Semen PC 50 kg Kg 8.0000
Pasir Pasang m3 0.0300
Semen Warna Kg 0.0130
Pekerja OH 0.1875
Tukang Batu OH 0.3750
Kepala Tukang OH 0.0700
Mandor OH 0.0188
45 1 M2 PASANG LANTAI GRANIT TILE 60 X 60 (1PC : 4PS) SEK. Niro granito Polished
Granit Tile m2 1.0100
Semen PC 50 kg Kg 8.0000
Pasir Pasang m3 0.0300
Semen Warna Kg 0.0130
Pekerja OH 0.1875
Tukang Batu OH 0.3750
Kepala Tukang OH 0.0750
Mandor OH 0.0188
Pekerja OH 0.0200
Tukang Cat OH 0.0630
Kepala Tukang OH 0.0063
Mandor OH 0.0030
Pekerja OH 0.0200
Tukang Cat OH 0.0630
Kepala Tukang OH 0.0063
Mandor OH 0.0030
54 1 M2 PENGECATAN BESI
Meni besi kg 0.1670
Cat besi kg 0.2000
Amplas lembar 0.4000
Minyak cat liter 0.1500
Kuas buah 0.0500
Pekerja OH 0.1000
Tukang Cat OH 0.2500
Kepala Tukang OH 0.0300
Mandor OH 0.0100
Overhead & Profit 10%
Jumlah
56 1 M2 PLITURAN
Dempul plitur ( dempul kasar ) Kg 0.0300
Wood Filer ( Imfra ) kg 0.2000
Oker Putih kg 0.0200
Oker Warna kg 0.0100
Batu Apung ( Gosok ) kg 0.1000
Sirlak Ex India kg 0.2000
Kwas 3" buah 0.0100
Spirtus liter 0.2000
Hamplas Lembar 0.1000
Pekerja OH 0.2500
Tukang Cat OH 0.4000
Kepala Tukang OH 0.0400
Mandor OH 0.0200
57 1 M2 CAT VERNIS ( 3 X )
Vernis kg 0.4250
Amplas lembar 0.4000
Minyak cat liter 0.1500
Kuas buah 0.0500
Pekerja OH 0.1000
Tukang Cat OH 0.2500
Kepala Tukang OH 0.0300
Mandor OH 0.0100
Tenaga
Pekerja Oh 0.5000
Tukang Gypsum Oh 0.5000
Kepala Tukang Gypsum Oh 0.0050
Mandor Oh 0.0050
72 1 M2 PEMASANGAN WALLPAPER
Walpaper M2 1.2000
Lem fox kg 0.2000
Pekerja OH 0.0200
Tukang Cat OH 0.2000
Kepala Tukang Cat OH 0.0020
Mandor OH 0.0025
Bahan
Kloset duduk monoblok Bh 1.0000
Tenaga
Pekerja Oh 0.0100
Tukang batu Oh 0.4000
Kepala tukang batu Oh 0.0400
Mandor Oh 0.0050
37,300.00
1,200,000.00 14,400.00
20,000.00 400.00
1,200,000.00 8,400.00
80,000.00 2,240.00
95,000.00 7,600.00
95,000.00 760.00
100,000.00 140.00
Jumlah 33,940.00
3,394.00
37,334.00
11,550,000.00
1,500,000.00 10,500,000.00
Jumlah 10,500,000.00
1,050,000.00
11,550,000.00
20,160,000.00
315,000.00 20,160,000.00
Jumlah 20,160,000.00
20,160,000.00
44,000,000.00
44,000,000.00 44,000,000.00
Jumlah 44,000,000.00
44,000,000.00
21,252,000.00
40,000.00 19,200,000.00
30,000.00 1,140,000.00
6,000.00 912,000.00
21,252,000.00
746,800.00
28,000.00 35,000.00 74,680.00
20,000.00 17,000.00
81,000.00 28,350.00
195,000.00 29,250.00
500.00 15,000.00
1,200.00 42,000.00
54,500.00 8,175.00
52,000.00 49,920.00
80,000.00 140,800.00
95,000.00 190,000.00
95,000.00 95,000.00
95,000.00 28,500.00
Jumlah 678,995.00
67,899.50
746,894.50
154,200.00
52,000.00 74,360.00
1,200,000.00 30,000.00
20,000.00 4,000.00
71,000.00 8,520.00
116,880.00 23,376.00
Jumlah 140,256.00
14,025.60
154,281.60
427,100.00
1,200,000.00 60,000.00
52,000.00 84,240.00
20,000.00 12,000.00
71,000.00 42,600.00
95,000.00 4,750.00
95,000.00 4,750.00
80,000.00 80,000.00
100,000.00 100,000.00
Jumlah 388,340.00
38,834.00
427,174.00
170,700.00
80,000.00 120,000.00
100,000.00 15,000.00
135,000.00 20,250.00
Jumlah 155,250.00
15,525.00 -
170,775.00 -
24,700.00
80,000.00 20,000.00
100,000.00 2,500.00
Jumlah 22,500.00
2,250.00
24,750.00
7,000.00
11,428.57 5,714.29
14,285.71 714.29
Jumlah 6,428.57
642.86
7,071.43
14,300.00
80,000.00 8,000.00
100,000.00 5,000.00
Jumlah 13,000.00
1,300.00
14,300.00
6,600.00
80,000.00 4,000.00
100,000.00 500.00
4,500.00 1,575.00
Jumlah 6,075.00
607.50
6,682.50
18,900.00
80,000.00 15,360.00
100,000.00 1,900.00
Jumlah 17,260.00
1,726.00
18,986.00
79,000.00
11,428.57 18,857.14 52,320.00
14,285.71 714.29
600,000.00 52,320.00
Jumlah 71,891.43
7,189.14
79,080.57
Err:509
Err:509 Err:509
80,000.00 24,000.00
100,000.00 1,000.00
Jumlah Err:509
Err:509
Err:509
198,000.00
141,500.00 169,800.00
14,285.71 4,285.71
600,000.00 6,000.00
Jumlah 180,085.71
18,008.57
198,094.29
100,100.00
55,000.00 66,000.00
80,000.00 24,000.00
100,000.00 1,000.00
Jumlah 91,000.00
9,100.00
100,100.00
9,800.00
11,428.57 674.29
14,285.71 84.29
429,000.00 8,193.90
Jumlah 8,952.47
895.25
9,847.72
27,500.00
80,000.00 24,000.00
100,000.00 1,000.00
Jumlah 25,000.00
2,500.00
27,500.00
105,800.00
45,000.00 75,000.00
80,000.00 20,000.00
95,000.00 712.50
95,000.00 47.50
100,000.00 450.00
Jumlah 96,210.00
9,621.00
105,831.00
236,600.00
175,000.00 176,750.00
80,000.00 12,000.00
95,000.00 23,750.00
95,000.00 2,375.00
100,000.00 300.00
Jumlah 215,175.00
21,517.50
236,692.50
738,800.00
180,000.00 216,000.00
1,200.00 140,400.00
195,000.00 109,395.00
80,000.00 120,000.00
95,000.00 71,250.00
95,000.00 7,125.00
100,000.00 7,500.00
Jumlah 671,670.00
67,167.00
738,837.00
834,700.00
180,000.00 216,000.00
1,200.00 242,400.00
195,000.00 94,575.00
80,000.00 120,000.00
95,000.00 71,250.00
95,000.00 7,125.00
100,000.00 7,500.00
Jumlah 758,850.00
75,885.00
834,735.00
55,000.00
1,200.00 7,608.00
195,000.00 2,340.00
80,000.00 24,000.00
95,000.00 13,300.00
95,000.00 1,330.00
100,000.00 1,500.00
Jumlah 50,078.00
5,007.80
55,085.80
Err:509
180,000.00 216,000.00
Err:509 Err:509
80,000.00 40,000.00
95,000.00 53,437.50
95,000.00 7,125.00
100,000.00 7,500.00
Jumlah Err:509
Err:509
Err:509
Err:509
1,200.00 276,000.00
Err:509 Err:509
175,000.00 130,229.17
80,000.00 96,000.00
95,000.00 19,000.00
95,000.00 1,900.00
100,000.00 6,000.00
Jumlah Err:509
Err:509
Err:509
115,200.00
1,200.00 17,244.00
625.00 43,750.00
195,000.00 7,800.00
80,000.00 24,000.00
95,000.00 9,500.00
95,000.00 950.00
100,000.00 1,500.00
Jumlah 104,744.00
10,474.40
115,218.40
Err:509
1,200.00 39,540.00 Err:509
Err:509 Err:509
195,000.00 17,745.00
80,000.00 48,000.00
95,000.00 19,000.00
95,000.00 1,900.00
100,000.00 3,000.00
Jumlah Err:509
Err:509
Err:509
849,200.00
625.00 328,125.00
65,000.00 151,450.00
195,000.00 82,485.00
95,000.00 57,000.00
80,000.00 144,000.00
100,000.00 9,000.00
Jumlah 772,060.00
77,206.00
849,266.00
56,000.00
1,200.00 9,331.20
195,000.00 4,485.00
80,000.00 20,000.00
95,000.00 14,250.00
95,000.00 1,425.00
100,000.00 1,500.00
Jumlah 50,991.20
5,099.12
56,090.32
54,200.00
1,200.00 8,280.00
195,000.00 3,900.00
80,000.00 20,000.00
95,000.00 14,250.00
95,000.00 1,425.00
100,000.00 1,500.00
Jumlah 49,355.00
4,935.50
54,290.50
36,300.00
1,200.00 103.68
195,000.00 1,170.00
80,000.00 20,000.00
95,000.00 9,500.00
95,000.00 950.00
100,000.00 1,300.00
Jumlah 33,023.68
3,302.37
36,326.05
77,800.00
1,200.00 16,980.00
195,000.00 7,605.00
80,000.00 24,000.00
95,000.00 19,000.00
95,000.00 1,900.00
100,000.00 1,300.00
Jumlah 70,785.00
7,078.50
77,863.50
29,800.00
1,200.00 3,900.00
80,000.00 12,000.00
95,000.00 9,500.00
95,000.00 950.00
100,000.00 750.00
Jumlah 27,100.00
2,710.00
29,810.00
37,300.00
1,200.00 1,243.20
195,000.00 975.00
80,000.00 20,000.00
95,000.00 9,500.00
95,000.00 950.00
100,000.00 1,300.00
Jumlah 33,968.20
3,396.82
37,365.02
102,000.00
10,000.00 70,000.00
80,000.00 9,600.00
95,000.00 11,400.00
95,000.00 1,140.00
100,000.00 600.00
Jumlah 92,740.00
9,274.00
102,014.00
420,100.00
250,000.00 275,000.00
1,200.00 7,200.00
195,000.00 6,045.00
80,000.00 65,400.00
95,000.00 21,375.00
95,000.00 3,562.50
100,000.00 3,380.00
Jumlah 381,962.50
38,196.25
420,158.75
196,100.00
75,000.00 75,000.00
1,200.00 14,100.00
80,000.00 49,600.00
95,000.00 33,250.00
95,000.00 3,325.00
100,000.00 3,000.00
Jumlah 178,275.00
17,827.50
196,102.50
N UNPOLISHED 154,400.00
65,000.00 65,650.00
1,200.00 9,600.00
195,000.00 5,850.00
11,000.00 143.00
80,000.00 15,000.00
95,000.00 35,625.00
95,000.00 6,650.00
100,000.00 1,880.00
Jumlah 140,398.00
14,039.80
154,437.80
154,400.00
65,000.00 65,650.00
1,200.00 9,600.00
195,000.00 5,850.00
11,000.00 143.00
80,000.00 15,000.00
95,000.00 35,625.00
95,000.00 6,650.00
100,000.00 1,880.00
Jumlah 140,398.00
14,039.80
154,437.80
149,400.00
60,000.00 60,600.00
1,200.00 9,600.00
195,000.00 5,850.00
11,000.00 143.00
80,000.00 15,000.00
95,000.00 35,625.00
95,000.00 7,125.00
100,000.00 1,880.00
Jumlah 135,823.00
13,582.30
149,405.30
o Un Polished 276,600.00
175,000.00 176,750.00
1,200.00 9,600.00
195,000.00 5,850.00
11,000.00 143.00
80,000.00 15,000.00
95,000.00 35,625.00
95,000.00 6,650.00
100,000.00 1,880.00
Jumlah 251,498.00
25,149.80
276,647.80
288,200.00 ###
185,000.00 186,850.00
1,200.00 9,600.00
195,000.00 5,850.00
11,000.00 143.00
80,000.00 15,000.00
95,000.00 35,625.00
95,000.00 7,125.00
100,000.00 1,880.00
Jumlah 262,073.00
26,207.30
288,280.30
61,000.00
15,000.00 37,500.00
1,200.00 1,800.00
195,000.00 975.00
11,000.00 550.00
80,000.00 4,000.00
95,000.00 4,750.00
95,000.00 950.00
100,000.00 5,000.00
Jumlah 55,525.00
5,552.50
61,077.50
22,000.00
68,000.00 6,800.00
25,000.00 5,000.00
80,000.00 4,800.00
95,000.00 2,850.00
95,000.00 285.00
100,000.00 300.00
Jumlah 20,035.00
2,003.50
22,038.50
55,200.00
15,000.00 37,500.00
1,200.00 3,000.00
195,000.00 1,365.00
80,000.00 4,800.00
95,000.00 285.00
95,000.00 285.00
100,000.00 3,000.00
Jumlah 50,235.00
5,023.50
55,258.50
32,300.00
10,000.00 16,700.00
1,200.00 3,000.00
195,000.00 1,365.00
80,000.00 4,800.00
95,000.00 285.00
95,000.00 285.00
100,000.00 3,000.00
Jumlah 29,435.00
2,943.50
32,378.50
10,333.33 17,256.67
1,200.00 3,000.00
195,000.00 1,365.00
80,000.00 4,800.00
95,000.00 285.00
95,000.00 285.00
100,000.00 3,000.00
Jumlah 29,991.67
2,999.17
32,990.83
34,300.00
70,000.00 18,200.00
30,000.00 3,000.00
22,000.00 2,200.00
80,000.00 1,600.00
85,000.00 5,355.00
95,000.00 598.50
100,000.00 300.00
-
Jumlah 31,253.50
3,125.35
34,378.85
40,000.00
90,000.00 23,400.00
30,000.00 3,000.00
22,000.00 2,200.00
80,000.00 1,600.00
85,000.00 5,355.00
95,000.00 598.50
100,000.00 300.00
-
Jumlah 36,453.50
3,645.35
40,098.85
68,200.00
55,000.00 9,185.00
32,500.00 2,697.50
55,000.00 11,000.00
5,000.00 2,000.00
26,000.00 3,900.00
7,500.00 375.00
80,000.00 12,000.00
85,000.00 17,000.00
95,000.00 2,850.00
100,000.00 1,000.00
Jumlah 62,007.50
6,200.75
68,208.25
71,000.00
55,000.00 9,185.00
80,000.00 16,000.00
5,000.00 2,000.00
26,000.00 3,900.00
7,500.00 375.00
80,000.00 8,000.00
85,000.00 21,250.00
95,000.00 2,850.00
100,000.00 1,000.00
Jumlah 64,560.00
6,456.00
71,016.00
90,500.00
80,000.00 13,360.00
55,000.00 9,185.00
80,000.00 16,000.00
5,000.00 2,000.00
26,000.00 3,900.00
37,000.00 3,071.00
34,156.00 1,707.80
80,000.00 8,000.00
85,000.00 21,250.00
95,000.00 2,850.00
100,000.00 1,000.00
Jumlah 82,323.80
8,232.38
90,556.18
102,000.00
42,500.00 1,275.00
29,000.00 5,800.00
29,000.00 580.00
31,000.00 310.00
25,000.00 2,500.00
92,500.00 18,500.00
7,500.00 75.00
17,000.00 3,400.00
5,000.00 500.00
80,000.00 20,000.00
85,000.00 34,000.00
95,000.00 3,800.00
100,000.00 2,000.00
Jumlah 92,740.00
9,274.00
102,014.00
65,900.00
48,500.00 20,612.50
5,000.00 2,000.00
26,000.00 3,900.00
7,500.00 375.00
80,000.00 8,000.00
85,000.00 21,250.00
95,000.00 2,850.00
100,000.00 1,000.00
Jumlah 59,987.50
5,998.75
65,986.25
2,100.00
80,000.00 80.00
85,000.00 85.00
95,000.00 19.00
100,000.00 10.00
125,000.00 25.00
75,000.00 1,500.00
500,000.00 100.00
8,500.00 85.00
28,500.00 28.50
1,932.50 0.39
Jumlah 1,932.89
193.29
2,126.18
3,300.00
32,500.00 1,300.00
8,500.00 255.00
28,500.00 114.00
80,000.00 320.00
85,000.00 170.00
95,000.00 190.00
100,000.00 100.00
2,449.00 612.25
Jumlah 3,061.25
306.13
3,367.38
8,300.00
80,000.00 4,000.00
85,000.00 1,700.00
95,000.00 285.00
100,000.00 100.00
6,085.00 1,521.25
Jumlah 7,606.25
760.63
8,366.88
24,600.00
15,000.00 16,500.00
80,000.00 4,800.00
85,000.00 510.00
95,000.00 570.00
100,000.00 30.00
Jumlah 22,410.00
2,241.00
24,651.00
22,200.00
13,000.00 14,300.00
80,000.00 4,800.00
85,000.00 510.00
95,000.00 570.00
100,000.00 30.00
Jumlah 20,210.00
2,021.00
22,231.00
75,800.00
22,000.00 23,100.00
25,000.00 500.00
80,000.00 16,000.00
85,000.00 25,500.00
95,000.00 2,850.00
100,000.00 1,000.00
Jumlah 68,950.00
6,895.00
75,845.00
237,200.00
125,000.00 131,250.00
25,000.00 500.00
80,000.00 12,000.00
85,000.00 63,750.00
95,000.00 7,600.00
100,000.00 600.00
Jumlah 215,700.00
21,570.00
237,270.00
121,100.00
9,000.00 45,000.00
8,250.00 2,268.75
80,000.00 28,000.00
85,000.00 29,750.00
95,000.00 3,325.00
100,000.00 1,800.00
Jumlah 110,143.75
11,014.38
121,158.13
126,900.00
9,000.00 45,000.00
15,000.00 7,500.00
80,000.00 28,000.00
85,000.00 29,750.00
95,000.00 3,325.00
100,000.00 1,800.00
Jumlah 115,375.00
11,537.50
126,912.50
207,700.00
21,000.00 105,000.00
21,000.00 21,000.00
80,000.00 28,000.00
85,000.00 29,750.00
95,000.00 3,325.00
100,000.00 1,800.00
Jumlah 188,875.00
18,887.50
207,762.50
CEALED GRID
54,000.00 81,000.00
21,500.00 116,100.00
11,400.00 2,280.00
15,000.00 23,250.00
80,000.00 40,000.00
85,000.00 42,500.00
95,000.00 475.00
100,000.00
Jumlah 305,605.00
30,560.50
336,165.50
48,000.00
76,000.00 27,664.00
25,000.00 2,750.00
80,000.00 8,000.00
85,000.00 4,250.00
95,000.00 475.00
100,000.00 500.00
Jumlah 43,639.00
4,363.90
48,002.90
79,100.00
128,000.00 46,592.00
110,000.00 12,100.00
80,000.00 8,000.00
85,000.00 4,250.00
95,000.00 475.00
100,000.00 500.00
Jumlah 71,917.00
7,191.70
79,108.70
159,900.00
15,000.00 75,000.00
15,000.00 7,500.00
80,000.00 28,000.00
85,000.00 29,750.00
95,000.00 3,325.00
100,000.00 1,800.00
Jumlah 145,375.00
14,537.50
159,912.50
124,900.00
73,000.00 87,600.00
35,000.00 7,000.00
75,000.00 1,500.00
85,000.00 17,000.00
95,000.00 190.00
105,000.00 262.50
Jumlah 113,552.50
11,355.25
124,907.75
480,100.00
377,000.00 377,000.00
75,000.00 26,250.00
85,000.00 29,750.00
95,000.00 3,325.00
100,000.00 175.00
Jumlah 436,500.00
43,650.00
480,150.00
30,900.00
15,500.00 15,500.00
65,000.00 975.00
80,000.00 2,000.00
85,000.00 8,500.00
95,000.00 950.00
100,000.00 200.00
Jumlah 28,125.00
2,812.50
30,937.50
Err:509
Err:509 Err:509
120,000.00 7,680.00
104,744.00 125,692.80
50,991.20 76,486.80
- -
17,260.00 2,541.54
Jumlah Err:509
Err:509
Err:509
Err:509
- -
Err:509 Err:509
104,744.00 22,834.19
50,991.20 32,634.37
5,000.00 5,000.00
Jumlah Err:509
Err:509
Err:509
Err:509
24,700.00 7,410.00
Err:509 Err:509
360,800.00 360,800.00
85,800.00 7,722.00
10,000.00 10,000.00
Jumlah Err:509
Err:509
Err:509
264,200.00
Rp 225,000.00 Rp 225,000.00
Rp 5,000.00 Rp 125.00
Rp 80,000.00 Rp 800.00
Rp 85,000.00 Rp 34,000.00
Rp 95,000.00 Rp 3,800.00
Rp 100,000.00 Rp 500.00
Jumlah 264,225.00 Rp 264,225.00
Rp 26,422.50
Rp 290,647.50
3,233,000.00
Rp 2,900,000.00 Rp 2,900,000.00
Rp 80,000.00 Rp 800.00
Rp 85,000.00 Rp 34,000.00
Rp 95,000.00 Rp 3,800.00
Rp 100,000.00 Rp 500.00
Jumlah 2,939,100.00 Rp 2,939,100.00
Rp 293,910.00
Rp 3,233,010.00
1,250,400.00
Rp 900,000.00 Rp 900,000.00
Rp 80,000.00 Rp 80,000.00
Rp 85,000.00 Rp 127,500.00
Rp 95,000.00 Rp 14,250.00
Rp 100,000.00 Rp 15,000.00
Jumlah 1,136,750.00 Rp 1,136,750.00
Rp 113,675.00
Rp 1,250,425.00
2,735,400.00
Rp 2,250,000.00 Rp 2,250,000.00
Rp 80,000.00 Rp 80,000.00
Rp 85,000.00 Rp 127,500.00
Rp 95,000.00 Rp 14,250.00
Rp 100,000.00 Rp 15,000.00
Jumlah 2,486,750.00 Rp 2,486,750.00
Rp 248,675.00
Rp 2,735,425.00
1,752,800.00
1,200,000.00 Rp 1,200,000.00
1,200.00 Rp 7,200.00
170,000.00 Rp 1,700.00
Rp 145,068.00
80,000.00 Rp 96,000.00
85,000.00 Rp 123,250.00
95,000.00 Rp 14,250.00
100,000.00 Rp 6,000.00
Jumlah 1,593,468.00 Rp 1,593,468.00
Rp 159,346.80
Rp 1,752,814.80
32,100.00
15,666.67 17,233.33
3,061.25 6,122.50
80,000.00 4,800.00
85,000.00 510.00
95,000.00 570.00
100,000.00 30.00
Jumlah 29,265.83
2,926.58
32,192.42
97,400.00
20,000.00 22,000.00
3,061.25 3,673.50
80,000.00 28,000.00
85,000.00 29,750.00
95,000.00 3,325.00
100,000.00 1,800.00
Jumlah 88,548.50
8,854.85
97,403.35
85,700.00
28,000.00 30,800.00
3,061.25 1,224.50
80,000.00 20,000.00
85,000.00 21,250.00
95,000.00 2,850.00
100,000.00 1,800.00
Jumlah 77,924.50
7,792.45
85,716.95
60,400.00
12,000,000.00 42,000.00
25,000.00 5,000.00
80,000.00 4,800.00
85,000.00 2,550.00
95,000.00 285.00
100,000.00 300.00
Jumlah 54,935.00
5,493.50
60,428.50
65,700.00
11,500.00 12,650.00
3,061.25 1,224.50
80,000.00 20,000.00
85,000.00 21,250.00
95,000.00 2,850.00
100,000.00 1,800.00
Jumlah 59,774.50
5,977.45
65,751.95
63,200.00
9,400.00 10,340.00
3,061.25 1,224.50
80,000.00 20,000.00
85,000.00 21,250.00
95,000.00 2,850.00
100,000.00 1,800.00
Jumlah 57,464.50
5,746.45
63,210.95
1 m3 Pasang rollag bata merah 1:5
0.6 Tukang batu a Rp. 75000 = Rp.
1.8 Pekerja a Rp. 65000 = Rp.
0.09 Mandor a Rp. 95000 = Rp.