JUMLAH
No. Unit Pekerjaan HARGA
TOTAL 1,270,544,547.53
PPN 10% 127,054,454.75
JUMLAH 1,397,599,002.29
PEMBULATAN 1,397,599,000.00
Terbilang :
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi 1.00 ls 5,000,000 5,000,000
2 Gudang sementara 1.00 ls 25,000,000 25,000,000
3 Mob Demob Bahan, Alat & Tenaga Kerja 1.00 ls 35,000,000 35,000,000
4 Air dan Listrik Kerja 1.00 ls 6,000,000 6,000,000
5 Asuransi Pekerja 1.00 ls 10,000,000 10,000,000
6 Keamanan 1.00 ls 9,000,000 9,000,000
7 Bedeng pekerja 1.00 ls 5,000,000 5,000,000
8 Sumur bor (air kerja proyek) 1.00 ls 3,000,000 3,000,000
9 Uitzet + bowplank 390.00 m1 92,920 36,238,800
10 WC pekerja 1.00 ls 2,500,000 2,500,000
11 Penerangan kerja 1.00 ls 2,500,000 2,500,000
TOTAL 1,063,686,305
Kode
No Uraian Pekerjaan Analisa Volume Harga Total
Satuan Harga
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi 1.00 ls -
2 Gudang sementara 1.00 ls -
3 Mob Demob Bahan, Alat & Tenaga Kerja 1.00 ls -
4 Asuransi Pekerja Taksir 1.00 ls 5,000,000 5,000,000
5 Bedeng pekerja 1.00 ls -
6 Sumur bor (air kerja proyek) 1.00 ls -
7 Uitzet + bowplank PA 6.2 72.00 m1 92,920 6,690,240
8 Penerangan kerja 1.00 ls -
JUMLAH 206,858,243
Uitzet + bowplank
- Beton
- Besi D10-130
- Bekisting dipakai 2x
- Beton p=1,66
- Besi 4D12
- Besi Ø8-100
- Bekisting dipakai 2x
- Besi 4D12
- Besi Ø8-100
- Bekisting dipakai 2x
- Beton
- Besi D13-130
- Besi D10
- Bekisting
- Beton
- Besi 4D10
- Besi Ø8-150
- Bekisting dipakai
B
1 Pekerjaan Tanah
a. Galian Tanah
Uitzet + bowplank
- Beton
- Besi D10-130
- Bekisting dipakai 2x
- Besi 4D12
- Besi Ø8-100
- Bekisting dipakai 2x
- Besi Ø8-100
- Bekisting dipakai 2x
- Beton
- Besi D13-130
- Besi D10
- Bekisting
- Beton
- Besi D13-130
- Besi D10
- Bekisting
- Beton
- Besi 4D10
- Besi Ø8-150
- Bekisting dipakai 2x
E
1 Pekerjaan Tanah
a. Galian Tanah
Uitzet + bowplank
- Beton
- Besi D10-130
- Bekisting dipakai 2x
- Beton p=1,66
- Besi 4D12
- Besi Ø8-100
- Bekisting dipakai 2x
- Besi Ø8-100
- Bekisting dipakai 2x
- Beton
- Besi D13-130
- Besi D10
- Bekisting
- Beton
- Besi D13-130
- Besi D10
- Bekisting
- Beton
- Besi 4D10
- Besi Ø8-150
- Bekisting dipakai 2x
- Beton
- Besi 4D10
- Besi Ø8-150
- Bekisting dipakai 2x
Besi Ø8 - 100
bekisting
besi 4D10
Besi Ø8 - 100
bekisting
Besi Ø8 - 100
bekisting
besi 4D10
Besi Ø8 - 100
bekisting
- Beton
- Besi D13
- Bekisting
balok 5/7
Besi D16
Besi Ø12
Bekisting dipakai 2x
papan
balok 5/7
Bekisting
papan
balok5/7
Wire mash M8
Bekisting papan
balok 5/7
p l t jml vol
77.50 m3 50 1 1.55 1 77.5
62.50 m3 p l t jml
50 0.75 1.4 52.5 m3
40 0.5 0.5 10 m3
30.00 ttk
20.00 ttk
10.00 ttk tarikan
t Ø ttk vol vol
3.93 m3 4 0.25 20 3.925
1.72 m3 3.5 0.25 10 1.717188
10.00 ttk
p l t jmlh vol
0.43 m3 0.35 0.35 0.35 10 0.42875 m3
p l t jmlh sisi
4.00 m3 0.5 0.5 0.3 20 1 1.5 m3
0.5 0.5 0.125 20 4 2.5 m3
p Ø berat jenis besi jml vol sat ttk
88.92 kg 1.878 8 0.006165 6 4.445902 kg 20
p l t jmlh sisi
1.13 m3 50 0.15 0.15 1 1 1.125 m3
p Ø berat jenis besi jml vol sat ttk
123.30 kg 50 10 0.006165 2 61.65 kg 1
50 10 0.006165 2 61.65 kg 1
p Ø berat jenis besi jml vol sat ttk
45.66 kg 0.526 8 0.006165 8 1.660308 kg 20
0.526 8 0.006165 3 0.622616 kg 20
p l t
18.00 m2 40 0.45 1 18 m2
50.00 m1
p l t jml vol
77.50 m3 50 1 1.55 1 77.5
62.50 m3 p l t jml
50 0.75 1.4 52.5 m3
40 0.5 0.5 10 m3
31.00 ttk
20.00 ttk
10.00 ttk tarikan
t Ø ttk vol vol
3.93 m3 4 0.25 20 3.925
1.72 m3 3.5 0.25 10 1.717188
10.00 ttk
p l t jmlh vol
0.43 m3 0.35 0.35 0.35 10 0.42875 m3
p l t jmlh sisi
3.80 m3 0.5 0.5 0.3 19 1 1.425 m3
0.5 0.5 0.125 19 4 2.375 m3
p Ø berat jenis besi jml vol sat ttk
84.47 kg 1.878 8 0.006165 6 4.445902 kg 19
p l t jmlh sisi
0.32 m3 0.8 0.5 0.3 1 1 0.12 m3
0.8 0.125 0.5 1 4 0.2 m3
p Ø berat jenis besi jml vol sat ttk
6.19 kg 1.88 8 0.006165 6 4.450637 kg 1
2.21 8 0.006165 2 1.743955 kg 1
p Ø berat jenis besi jml vol sat ttk
14.91 kg 2.33 10 0.006165 5 7.182225 kg 1
1.79 10 0.006165 7 7.724745 kg 1
2.01 10 0.006165 4 4.95666 kg 1
t l sisi jmlh
34.77 m2 0.8 0.8 4 19 48.64 m2
0.5 0.55 4 19 20.9 m2
21.00 ttk
p t jmlh jmlh
96.00 m2 2.4 0.4 5 20 96
p l t jmlh sisi
1.13 m3 50 0.15 0.15 1 1 1.125 m3
p Ø berat jenis besi jml vol sat ttk
123.30 kg 50 10 0.006165 2 61.65 kg 1
50 10 0.006165 2 61.65 kg 1
p Ø berat jenis besi jml vol sat ttk
45.66 kg 0.526 8 0.006165 8 1.660308 kg 20
0.526 8 0.006165 3 0.622616 kg 20
p l t
18.00 m2 40 0.45 18 m2
50.00 m1
p l t jml vol
55.21 m3 35.619 1 1.55 1 55.20945
44.43 m3 p l t jml
35.619 0.75 1.4 37.39995 m3
28.119 0.5 0.5 7.02975 m3
15.00 ttk
8.00 ttk tarikan
t Ø ttk vol vol
2.94 m3 4 0.25 15 2.94375
1.37 m3 3.5 0.25 8 1.37375
10.00 ttk
p l t jmlh vol
0.34 m3 0.35 0.35 0.35 8 0.343 m3
p l t jmlh sisi
2.80 m3 0.5 0.5 0.3 14 1 1.05 m3
0.5 0.5 0.125 14 4 1.75 m3
p Ø berat jenis besi jml vol sat ttk
62.24 kg 1.878 8 0.006165 6 4.445902 kg 14
p Ø berat jenis besi jml vol sat ttk
195.66 kg 1.67 10 0.006165 5 5.147775 kg 14
1.79 10 0.006165 8 8.82828 kg 14
t l sisi jmlh
14.70 m2 0.8 0.5 4 14 22.4 m2
0.5 0.25 4 14 7 m2
p l t jmlh sisi
0.32 m3 0.8 0.5 0.3 1 1 0.12 m3
0.8 0.125 0.5 1 4 0.2 m3
p Ø berat jenis besi jml vol sat ttk
6.19 kg 1.88 8 0.006165 6 4.450637 kg 1
2.21 8 0.006165 2 1.743955 kg 1
p Ø berat jenis besi jml vol sat ttk
14.91 kg 2.33 10 0.006165 5 7.182225 kg 1
1.79 10 0.006165 7 7.724745 kg 1
2.01 10 0.006165 4 4.95666 kg 1
t l sisi jmlh
34.77 m2 0.8 0.8 4 19 48.64 m2
0.5 0.55 4 19 20.9 m2
14.00 ttk
p t jmlh jmlh 3.6
72.00 m2 2.4 0.4 5 15 72
p l t jmlh sisi
0.80 m3 35.619 0.15 0.15 1 1 0.801428 m3
p Ø berat jenis besi jml vol sat ttk
87.84 kg 35.619 10 0.006165 2 43.91823 kg 1
35.619 10 0.006165 2 43.91823 kg 1
p Ø berat jenis besi jml vol sat ttk
31.96 kg 0.526 8 0.006165 8 1.660308 kg 14
0.526 8 0.006165 3 0.622616 kg 14
p l t
0.80 m2 35.619 0.15 0.15 1 0.801428 m2
35.62 m1
p l t jmlh sisi
3.42 m3 152 0.15 0.15 1 1 3.42 m3
p Ø berat jenis besi jml vol sat ttk
374.83 kg 152 10 0.006165 2 187.416 kg 1
152 10 0.006165 2 187.416 kg 1
p Ø berat jenis besi jml vol sat ttk
138.80 kg 0.526 8 0.006165 8 1.660308 kg 60.8
0.526 8 0.006165 3 0.622616 kg 60.8
p l t
68.40 m2 152 0.45 1 68.4 m2
152.00 m1 7.4
12
0.616667
p l t jml vol
0.42 0.2 0.2 3.5 3 0.42 m3
37.28592 p Ø berat jenis besi jml vol sat ttk
3.5 12 0.006165 4 12.42864 kg 3
p Ø berat jenis besi jml vol sat ttk
15.16294 0.61 8 0.006165 14 3.369542 kg 3
0.61 8 0.006165 7 1.684771 kg 3
p l t jml vol
3.484 0.12 0.5 1 0.20904 m3
p l t sisi vol
3.484 0.5 2 3.484 m2
3.484 0.15 1 0.5226 m2
4.0066 m2
p kg jml sisi vol
6.56748 m 2.5 5.14 2 1 5 kg
0.78374 5.14 2 1 1.56748 kg
15.6 m p kg jml sisi vol
1.2 1.63 13 1 15.6 kg
2 ttk
2 bh
p l t jml vol
3.92 0.2 0.2 3.5 28 3.92 m3
348.0019 p Ø berat jenis besi jml vol sat ttk
3.5 12 0.006165 4 12.42864 kg 28
p Ø berat jenis besi jml vol sat ttk
141.5208 0.61 8 0.006165 14 3.369542 kg 28
0.61 8 0.006165 7 1.684771 kg 28
p l t jml vol
4.040304 67.3384 0.12 0.5 1 4.040304 m3
p l t sisi vol
77.43916 67.3384 0.5 2 67.3384 m2
67.3384 0.15 1 10.10076 m2
77.43916 m2
p kg jml sisi vol
138.552 kg 2.5 5.14 26 2 130 kg
2.138 5.14 2 2 8.552 kg
138.552 KG
2 bh
p l t jml
9.2148 m3 8.776 0.75 1.4 9.2148 m3
8.776 0.2 0.2 0.35104 m3
0.35104 m3
21.64162 p Ø berat jenis besi jml vol sat ttk
11.94617 8.776 10 0.006165 4 21.64162 kg 1
0.26328 p Ø berat jenis besi jml vol sat ttk
1.05312 0.46 8 0.006165 65.82 11.94617 kg 1
17.552
18.8684 8.776 4.388 43.88 65.82
4.388 21.94
p l t jml vol ttk
8.776 0.15 0.2 1 0.26328 m2 1
BANGUNAN
p l t sisi jml
758.52 m3 21.5 11.2 1.575 2 758.52
m3
99.9449 m3 LUAS
2.3243 21.5 2 99.9449 M3
99.9449 m3
1908 m p jml.h jml.v
6 53 3 2 1908 m'
p l t
4.3 m3 21.5 1 0.1 2 4.3 m3
p l t
2.15 m3 21.5 1 0.05 2 2.15 m3
53.75 kg
0.4438 kg
p l t jmlh sisi ttk
h 0.05 0.07 1.5 10 1 4
v 0.05 0.07 1.8 10 1 3
0.05 0.07 0.5 2 1 2
0.05 0.07 1.8 2 1 3
37.16755 kg
18.58378 kg
22.37895 kg
22.37895 kg
46.34107 kg
42.20411 kg
57.7044 kg
17.31132 kg
1654.153
91.43928 kg 76.20
91.43928 kg
63.91872 kg
25.56749 kg
88.91804 kg
102.9555 kg atas
176.5656 kg bawah
61.65 kg
61.65 kg
33.20617 kg t
12.45231 kg l
416.754 kg
182.3299 kg
37.16755 kg
18.58378 kg
22.37895 kg
22.37895 kg
46.34107 kg
42.20411 kg
57.7044 kg
17.31132 kg
1654.153
91.43928 kg
91.43928 kg
63.91872 kg t
25.56749 kg l
84.47214 kg
97.80773 kg atas
167.7373 kg bawah
4.450637 kg
1.743955 kg
7.182225 kg atas
7.724745 kg bawah
4.95666 kg bawah
61.65 kg
61.65 kg
33.20617 kg t
12.45231 kg l
312.5655 kg
145.8639 kg
27.87566 kg
14.86702 kg
17.90316 kg
17.90316 kg
37.07286 kg
33.76329 kg
46.16352 kg
13.84906 kg
1654.153
65.90553 kg
65.90553 kg
44.7431 kg
17.89724 kg
62.24263 kg
72.06885 kg atas
123.5959 kg bawah
4.450637 kg
1.743955 kg
7.182225 kg atas
7.724745 kg bawah
4.95666 kg bawah
43.91823 kg
43.91823 kg
23.24432 kg t
8.71662 kg l
187.416 kg
187.416 kg
100.9468 kg
37.85503 kg
37.28592 kg
10.10863 kg
5.054314 kg
15.16294 kg
m2
8.591544 kg
5.081933 kg
0 m2
1.3936 m2
1.3936
348.0019 kg
94.34719 kg
47.17359 kg
141.5208 kg
0 m2
173.4545 kg
137.2122 kg
0 m2
26.93536 m2
26.93536
21.64162 kg
11.94617 kg
0.26328 m2
1.05312 m2
17.552 m2
1.3164 m2
18.8684 m2
sat
m3
sat
m3
sisi
2 324.046 kg
2 312.7322 kg
2 648.0921 kg
2 446.7603 kg
1731.631 kg
m3
m3
m3
m3
m3
sat
m3
m3
m3
m3
sisi
2 271.4573 kg
2 407.1859 kg
Err:522 kg
2 229.0421 kg
vol sat
9 m2
0.6 m2
9.9 m2
30 m2
2 m2
33 m2
84.5 m2
vol sat
0.63 m3
0.042 m3
0.3465 m3
0.28 m3
0.084 m4
0.154 m3
0.0462 m3
1.5827 m3
sat
m3
sisi ttk
2 22 1652.733 kg
vol sat
22 m2
88 m2
vol sat
0.616 m3
0.08316 m3
0.69916 m3
vol sat
0.21 m3
0.189 m3
0.007
0.0378 m3
0.4438 m3
m2
DAFTAR HARGA SATUAN UPAH DAN BAHAN
PEKERJAAN PEMBANGUNAN GEDUNG NEGARA
TAHUN ANGGARAN 2014
1 Pekerja @Rp.
2 Mandor @Rp.
3 Tukang @Rp.
4 Kepala Tukang @Rp.
HARGA SATUAN
3 4
75,000.00 / Org/Hari
0.00 / OH
120,000.00 / OH
120,000.00 / OH
100,000.00 / M3
114,000.00 / M3
130,000.00 / M3
/ Ltr
130,000.00 / M3
1,452.50 / Kg
3,600.00 / Kg
168,000.00 / M3
210,000.00 / M3
228,000.00 / M3
700.00 / Bh
7,200,000.00 / M3
3,780,000.00 / M3
35,000.00 / Bh
20,000.00 / Btg
170,000.00 / Lbr
200,000.00 / Lbr
90,000.00 / Lbr
80,000.00 / Lbr
11,000.00 / M'
18,000.00 / Kg
16,000.00 / Kg
18,000.00 / Kg
23,000.00 / Kg
25,000.00 / Kg
122,150.00 / M2
55,000.00 / M1
350,000.00 / Set
26,250.00 / Kg
20,000.00 / Kg
15,750.00 / Kg
13,870.00 / Bh
2,400.00 / Bh
3,750.00 / Bh
13,500.00 / M1
31,000.00 / M1
227,000.00 / M2
66,600.00 / Bh
66,600.00 / Bh
15,000.00 / Bh
9,000.00 / Bh
9,000.00 / Bh
35,000.00 / Kg
24,230.00 / Kg
35,000.00 / Kg
40,000.00 / Kg
8,000.00 / Kg
15,000.00 / Kg
27,000.00 / Ltr
167,700.00 / Bh
1,800,000.00 / Bh
15,000.00 / Bh
70,000.00 / Ttk
6,200.00 / M'
6,820.00 / M'
10,500.00 / M'
22,500.00 / M'
24,750.00 / M'
85,000.00 / Set
40,000.00 / Set
13,000.00 / Bh
17,000.00 / Bh
17,000.00 / Bh
110,000.00 / Ttk
55,000.00 / Bh
700,000.00 / Bh
39,500.00 / Bh
353,200.00 / M2
619,000.00 / M2
ANALISA HARGA SATUAN PEKERJAAN
2013
HARGA SATUAN
KODE ANALISA KEBUTUHAN
UPAH/ALAT
(1) (2) (3)
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PONDASI
PEKERJAAN BETON
PEKERJAAN DINDING
PD 6.6 1m2 Memasang Dinding Bata Merah Ukuran (5x11x22) cm Tebal ½ Bata, Campuran 1PC : 4PP
Pekerja OH 0.3000 75,000.00
Tukang Batu OH 0.1000 120,000.00
Kepala Tukang OH 0.0100 120,000.00
Mandor OH 0.0150 -
Batu Bata Mesin bh 70.0000
Semen Portland @ 40 kg kg 11.5000
Pasir Pasang m 3
0.0430
PEKERJAAN PLESTERAN
PEKERJAAN PENGECATAN
PC 6.4 1m2 Mengecat Tembok/Plafond Baru setara Vinilex (1 lps plamur, 1 lps cat dasar, 2 lps cat penutup)
Pekerja OH 0.0400 75,000.00
Tukang Cat OH 0.1200 120,000.00
Kepala Tukang OH 0.0120 120,000.00
Mandor OH 0.0020 -
Plamir Tembok kg 0.1000
Cat Dasar kg 0.1100
Cat Tembok (setara vinilex) kg 0.2600
TUAN PEKERJAAN
7,500.00
12,000.00
1,200.00
-
3,780,000.00 - 45,360.00
20,000.00 400.00
3,780,000.00 26,460.00 +
JUMLAH 20,700.00 72,220.00
TOTAL HARGA …………………….. 92,920.00
PEMBULATAN …………………….. 92,920.00
75,000.00
180,000.00
36,000.00
-
20,000.00 25,000.00
3,780,000.00 680,400.00
20,000.00 17,000.00
14,080.00 15,488.00
1,452.50 50,837.50
130,000.00 19,500.00
228,000.00 34,200.00
700.00 21,000.00
62,161.00 93,241.50
158,125.00 31,625.00
132,066.00 10,565.28
71,500.00 10,725.00
81,812.50 4,908.75 +
JUMLAH 291,000.00 1,014,491.03
TOTAL HARGA …………………….. 1,305,491.03
PEMBULATAN …………………….. 1,305,491.00
75,000.00
150,000.00
25,000.00
5,000.00
22,000.00 37,400.00
3,997,103.00 839,391.63
23,719.30 7,115.79
1,498.75 15,736.88
116,655.00 3,499.65
247,500.00 12,375.00
62,161.00 93,241.50 +
JUMLAH 255,000.00 1,008,760.45
TOTAL HARGA …………………….. 1,263,760.45
PEMBULATAN …………………….. 1,263,760.00
75,000.00
150,000.00
18,750.00
5,000.00
22,000.00 66,000.00
3,997,103.00 1,103,200.43
23,719.30 16,603.51
62,161.00 93,241.50 +
JUMLAH 248,750.00 1,279,045.44
TOTAL HARGA …………………….. 1,527,795.44
PEMBULATAN …………………….. 1,527,795.00
7,500.00 -
500.00 - +
8,000.00 -
JUMLAH 8,000.00 -
TOTAL HARGA …………………….. 8,000.00
PEMBULATAN …………………….. 8,000.00
75,000.00
150,000.00
25,000.00
5,000.00
22,000.00 27,500.00
3,997,103.00 743,461.16
23,719.30 7,115.79
1,498.75 26,977.50
116,655.00 3,499.65
247,500.00 12,375.00
62,161.00 93,241.50
81,812.50 122,718.75 +
JUMLAH 255,000.00 1,036,889.35
TOTAL HARGA …………………….. 1,291,889.35
PEMBULATAN …………………….. 1,291,889.00
375,000.00 -
250,000.00 - +
JUMLAH 625,000.00 -
TOTAL HARGA …………………….. 625,000.00
PEMBULATAN …………………….. 625,000.00
375,000.00 -
25,000.00 - +
JUMLAH 400,000.00 -
TOTAL HARGA …………………….. 400,000.00
PEMBULATAN …………………….. 400,000.00
3,150.00
4,200.00
500.00
200.00
352,000.00 152,768.00 +
JUMLAH 8,050.00 152,768.00
TOTAL HARGA …………………….. 160,818.00
PEMBULATAN …………………….. 160,818.00
37,500.00 -
- - +
JUMLAH 37,500.00 -
TOTAL HARGA …………………….. 37,500.00
PEMBULATAN …………………….. 37,500.00
67,500.00 -
- - +
JUMLAH 67,500.00 -
TOTAL HARGA …………………….. 67,500.00
PEMBULATAN …………………….. 67,500.00
37,500.00 - +
JUMLAH 12,500.00 -
TOTAL HARGA …………………….. 12,500.00
PEMBULATAN …………………….. 12,500.00
37,500.00 -
- - +
JUMLAH 37,500.00 -
TOTAL HARGA …………………….. 37,500.00
PEMBULATAN …………………….. 37,500.00
22,500.00
-
114,000.00 136,800.00 +
JUMLAH 22,500.00 136,800.00
TOTAL HARGA …………………….. 159,300.00
PEMBULATAN …………………….. 159,300.00
22,500.00
-
100,000.00 120,000.00 +
JUMLAH 22,500.00 120,000.00
TOTAL HARGA …………………….. 142,500.00
PEMBULATAN …………………….. 142,500.00
90,000.00
72,000.00
7,200.00
-
228,000.00 273,600.00
1,452.50 236,757.50
130,000.00 67,600.00 +
JUMLAH 169,200.00 577,957.50
TOTAL HARGA …………………….. 747,157.50
PEMBULATAN …………………….. 747,158.00
112,500.00
33,000.00
3,360.00
-
1,452.50 358,767.50
130,000.00 80,692.30
210,000.00 155,400.00 +
JUMLAH 148,860.00 594,859.80
TOTAL HARGA …………………….. 743,719.80
PEMBULATAN …………………….. 743,720.00
112,500.00
33,000.00
3,360.00
-
1,452.50 400,890.00
130,000.00 76,885.90
210,000.00 157,422.30 +
JUMLAH 148,860.00 635,198.20
TOTAL HARGA …………………….. 784,058.20
PEMBULATAN …………………….. 784,058.00
112,500.00
33,000.00
3,360.00
-
1,452.50 434,297.50
130,000.00 74,192.30
210,000.00 158,199.30 +
JUMLAH 148,860.00 666,689.10
TOTAL HARGA …………………….. 815,549.10
PEMBULATAN …………………….. 815,549.00
112,500.00
33,000.00
3,360.00
-
1,452.50 473,515.00
130,000.00 70,574.40
210,000.00 160,066.20 +
JUMLAH 148,860.00 704,155.60
TOTAL HARGA …………………….. 853,015.60
PEMBULATAN …………………….. 853,016.00
112,500.00
33,000.00
3,360.00
-
1,452.50 538,877.50
130,000.00 64,814.10
210,000.00 162,867.60 +
JUMLAH 148,860.00 766,559.20
TOTAL HARGA …………………….. 915,419.20
PEMBULATAN …………………….. 915,419.00
5,250.00
8,400.00
840.00
-
16,000.00 168,000.00
25,000.00 3,750.00 +
14,490.00 171,750.00
1,449.00 17,175.00
JUMLAH 1,449.00 17,175.00
TOTAL HARGA …………………….. 18,624.00
PEMBULATAN …………………….. 18,624.00
750.00
1,200.00
240.00
-
18,000.00 189,000.00
25,000.00 3,750.00 +
2,190.00 192,750.00
219.00 19,275.00
JUMLAH 219.00 19,275.00
TOTAL HARGA …………………….. 19,494.00
PEMBULATAN …………………….. 19,494.00
1,875.00
3,000.00
240.00
-
16,000.00 16,320.00
25,000.00 1,250.00 +
JUMLAH 5,115.00 17,570.00
TOTAL HARGA …………………….. 22,685.00
PEMBULATAN …………………….. 22,685.00
22,500.00
31,200.00
3,120.00
-
3,780,000.00 151,200.00
20,000.00 6,000.00
27,000.00 2,700.00 +
JUMLAH 56,820.00 84,300.00
TOTAL HARGA …………………….. 141,120.00
PEMBULATAN …………………….. 141,120.00
22,500.00
31,200.00
3,120.00
-
3,780,000.00 170,100.00
20,000.00 6,000.00
27,000.00 2,700.00 +
JUMLAH 56,820.00 93,750.00
TOTAL HARGA …………………….. 150,570.00
PEMBULATAN …………………….. 150,570.00
22,500.00
39,600.00
3,960.00
-
3,780,000.00 151,200.00
20,000.00 8,000.00
27,000.00 5,400.00
3,780,000.00 56,700.00
170,000.00 59,500.00
20,000.00 40,000.00 +
JUMLAH 66,060.00 167,100.00
TOTAL HARGA …………………….. 233,160.00
PEMBULATAN …………………….. 233,160.00
24,000.00
39,600.00
3,960.00
-
3,780,000.00 151,200.00
20,000.00 8,000.00
27,000.00 5,400.00
3,780,000.00 68,040.00
170,000.00 59,500.00
20,000.00 40,000.00 +
JUMLAH 67,560.00 172,770.00
TOTAL HARGA …………………….. 240,330.00
PEMBULATAN …………………….. 240,330.00
11,250.00
6,000.00
600.00
-
3,780,000.00 99,792.00
20,000.00 12,000.00
20,000.00 10,000.00 +
JUMLAH 17,850.00 121,792.00
TOTAL HARGA …………………….. 139,642.00
PEMBULATAN …………………….. 139,642.00
447,000.00
42,000.00
336,000.00
168,000.00
54,600.00
-
3,780,000.00 1,209,600.00
20,000.00 64,000.00
27,000.00 43,200.00
16,000.00 1,680,000.00
25,000.00 37,500.00
1,452.50 488,040.00
130,000.00 70,200.00
210,000.00 170,100.00
3,780,000.00 529,200.00
170,000.00 476,000.00
20,000.00 320,000.00 +
JUMLAH 1,047,600.00 5,087,840.00
TOTAL HARGA …………………….. 6,135,440.00
PEMBULATAN …………………….. 6,135,440.00
13,500.00
2,400.00
2,400.00
2,400.00
720.00
-
3,780,000.00 7,560.00
20,000.00 200.00
27,000.00 32,400.00
16,000.00 48,000.00
25,000.00 11,250.00
1,452.50 5,810.00
130,000.00 780.00
210,000.00 1,890.00 +
JUMLAH 21,420.00 107,890.00
TOTAL HARGA …………………….. 129,310.00
PEMBULATAN …………………….. 129,310.00
22,275.00
3,960.00
3,960.00
3,960.00
1,200.00
-
3,780,000.00 11,340.00
20,000.00 400.00
27,000.00 32,400.00
16,000.00 57,600.00
25,000.00 1,250.00
1,452.50 7,988.75
130,000.00 1,170.00
210,000.00 3,150.00 +
JUMLAH 35,355.00 115,298.75
TOTAL HARGA …………………….. 150,653.75
PEMBULATAN …………………….. 150,654.00
397,500.00
33,000.00
156,000.00
126,000.00
31,800.00
-
3,780,000.00 1,209,600.00
20,000.00 64,000.00
27,000.00 43,200.00
16,000.00 2,520,000.00
25,000.00 56,250.00
1,452.50 488,040.00
130,000.00 70,200.00
210,000.00 170,100.00
3,780,000.00 453,600.00
170,000.00 476,000.00
20,000.00 640,000.00 +
JUMLAH 744,300.00 6,190,990.00
TOTAL HARGA …………………….. 6,935,290.00
PEMBULATAN …………………….. 6,935,290.00
22,500.00
12,000.00
1,200.00
-
700.00 49,000.00
1,452.50 16,703.75
130,000.00 5,590.00 +
JUMLAH 35,700.00 71,293.75
TOTAL HARGA …………………….. 106,993.75
PEMBULATAN …………………….. 106,994.00
22,500.00
18,000.00
1,800.00
-
1,452.50 9,063.60
130,000.00 3,120.00 +
JUMLAH 42,300.00 12,183.60
TOTAL HARGA …………………….. 54,483.60
PEMBULATAN …………………….. 54,484.00
15,000.00
12,000.00
1,200.00
-
1,452.50 4,720.63 +
JUMLAH 28,200.00 4,720.63
TOTAL HARGA …………………….. 32,920.63
PEMBULATAN …………………….. 32,921.00
Rp 8,100.00
Rp 21,600.00
Rp 2,160.00
Rp -
47,355.00 56,826.00
16,574.2500 +
JUMLAH 31,860.00 73,400.25
TOTAL HARGA …………………….. 105,260.25
PEMBULATAN …………………….. 105,260.00
AN