A TENAGA
Pekerja L.01 OH 0.540 Rp. 95,000.00
Tukang kayu L.02 OH 1.520 Rp. 125,000.00
Kepala tukang L.03 OH 0.152 Rp. 140,000.00
Mandor L.04 OH 0.152 Rp. 155,000.00
JUMLAH TENAGA KERJA
B BAHAN
Multiplek 9 mm m2 0.38 Rp. 135,000.00
Multiplek 15 mm m2 0.18 Rp. 185,000.00
Taco Sheet ex Taco m2 1.05 Rp. 56,500.00
Lem Kuning Kg 1.70 Rp. 52,000.00
Lem Rajawali Putih Kg 1.20 Rp. 21,000.00
Paku tembak no 25 doz 0.68 Rp. 32,500.00
Sekrup 4 cm biji 15.00 Rp. 500.00
Kertas gosok 80 lbr 0.50 Rp. 3,500.00
Kertas gosok 100 lbr 0.50 Rp. 4,750.00
Cat kg 0.25 Rp. 51,500.00
Dempul kg 0.20 Rp. 37,500.00
Isolasi kertas m' 1.00 Rp. 1,000.00
D Jumlah (A+B+C)
E Overhead & Profit 15% 10% x D (maksimum)
F Harga Satuan Pekerjaan (D+E)
G Pembulatan
D Jumlah (A+B+C)
E Overhead & Profit 15% 10% x D (maksimum)
F Harga Satuan Pekerjaan (D+E)
G Pembulatan
D Jumlah (A+B+C)
E Overhead & Profit 15% 10% x D (maksimum)
F Harga Satuan Pekerjaan (D+E)
G Pembulatan
I PEKERJAAN LEMARI ETALASE
A TENAGA
Pekerja L.01 OH 0.805 Rp. 95,000.00
Tukang kayu L.02 OH 0.805 Rp. 125,000.00
Kepala tukang L.03 OH 0.661 Rp. 140,000.00
Mandor L.04 OH 0.661 Rp. 155,000.00
JUMLAH TENAGA KERJA
B BAHAN
Multiplek 9 mm Lbr 1.25 Rp. 185,000.00
Multiplek 15 mm Lbr 1.40 Rp. 56,500.00
Taco Sheet ex Taco m2 8.10 Rp. 56,500.00
Kaca Bening 5 mm m2 1.05 Rp. 125,000.00
Lem Kuning Kg 1.70 Rp. 52,000.00
Lem Rajawali Putih Kg 1.20 Rp. 21,000.00
Paku tembak no 25 doz 0.68 Rp. 32,500.00
Sekrup 4 cm biji 15.00 Rp. 500.00
Kertas gosok 80 lbr 0.50 Rp. 3,500.00
Kertas gosok 100 lbr 0.50 Rp. 4,750.00
Cat kg 0.25 Rp. 51,500.00
Dempul kg 0.20 Rp. 37,500.00
Isolasi kertas m' 1.00 Rp. 1,000.00
D Jumlah (A+B+C)
E Overhead & Profit 15% 10% x D (maksimum)
F Harga Satuan Pekerjaan (D+E)
G Pembulatan
D Jumlah (A+B+C)
E Overhead & Profit 15% 10% x D (maksimum)
F Harga Satuan Pekerjaan (D+E)
G Pembulatan
II PEKERJAAN WALLPAPER
A TENAGA
Pekerja L.01 OH 0.350 Rp. 95,000.00
Tukang kayu L.02 OH 0.175 Rp. 125,000.00
Kepala tukang L.03 OH 0.017 Rp. 140,000.00
Mandor L.04 OH 0.002 Rp. 155,000.00
JUMLAH TENAGA KERJA
B BAHAN
Wallpaper m2 1.05 Rp. 43,000.00
Lem kg 0.25 Rp. 52,000.00
D Jumlah (A+B+C)
E Overhead & Profit 15% 10% x D (maksimum)
F Harga Satuan Pekerjaan (D+E)
G Pembulatan
Rp. 51,300.00
Rp. 190,000.00
Rp. 21,280.00
Rp. 23,560.00
Rp. 286,140.00
Rp. 50,625.00
Rp. 32,375.00
Rp. 59,325.00
Rp. 88,400.00
Rp. 25,200.00
Rp. 22,100.00
Rp. 7,500.00
Rp. 1,750.00
Rp. 2,375.00
Rp. 12,875.00
Rp. 7,500.00
Rp. 1,000.00
Rp. 311,025.00
Rp. 31,102.50
Rp. 31,102.50
Rp. 628,267.50
Rp. 94,240.13
Rp. 722,507.63
Rp. 722,000.00
Rp. 9,500.00
Rp. 12,500.00
Rp. 1,400.00
Rp. 775.00
Rp. 24,175.00
Rp. 50,625.00
Rp. 32,375.00
Rp. 59,325.00
Rp. 88,400.00
Rp. 25,200.00
Rp. 22,100.00
Rp. 7,500.00
Rp. 1,750.00
Rp. 2,375.00
Rp. 12,875.00
Rp. 7,500.00
Rp. 1,000.00
Rp. 311,025.00
Rp. 31,102.50
Rp. 31,102.50
Rp. 366,302.50
Rp. 54,945.38
Rp. 421,247.88
Rp. 421,000.00
Rp. 76,475.00
Rp. 100,625.00
Rp. 92,540.00
Rp. 102,455.00
Rp. 372,095.00
Rp. 168,750.00
Rp. 259,000.00
Rp. 457,650.00
Rp. 88,400.00
Rp. 25,200.00
Rp. 22,100.00
Rp. 7,500.00
Rp. 1,750.00
Rp. 2,375.00
Rp. 12,875.00
Rp. 7,500.00
Rp. 1,000.00
Rp. 1,054,100.00
Rp. 105,410.00
Rp. 52,705.00
Rp. 158,115.00
Rp. 1,584,310.00
Rp. 237,646.50
Rp. 1,821,956.50
Rp. 1,821,000.00
Rp. 76,475.00
Rp. 100,625.00
Rp. 92,540.00
Rp. 102,455.00
Rp. 372,095.00
Rp. 231,250.00
Rp. 79,100.00
Rp. 457,650.00
Rp. 131,250.00
Rp. 88,400.00
Rp. 25,200.00
Rp. 22,100.00
Rp. 7,500.00
Rp. 1,750.00
Rp. 2,375.00
Rp. 12,875.00
Rp. 7,500.00
Rp. 1,000.00
Rp. 1,067,950.00
Rp. 106,795.00
Rp. 53,397.50
Rp. 160,192.50
Rp. 1,600,237.50
Rp. 240,035.63
Rp. 1,840,273.13
Rp. 1,840,000.00
Rp. 16,150.00
Rp. 21,250.00
Rp. 2,380.00
Rp. 1,395.00
Rp. 41,175.00
Rp. 246,750.00
Rp. 18,200.00
Rp. 264,950.00
Rp. 26,495.00
Rp. 26,495.00
Rp. 332,620.00
Rp. 49,893.00
Rp. 382,513.00
Rp. 382,000.00
Rp. 33,250.00
Rp. 21,875.00
Rp. 2,380.00
Rp. 310.00
Rp. 57,815.00
Rp. 45,150.00
Rp. 13,000.00
Rp. 58,150.00
Rp. 5,815.00
Rp. 5,815.00
Rp. 121,780.00
Rp. 18,267.00
Rp. 140,047.00
Rp. 140,000.00