RINCIAN
HARGA SATUAN
KODE ANALISA NO. URAIAN PEKERJAAN SAT. VOLUME (Rp) JUMLAH HARGA (Rp)
1 2 3 4 5 6 7=5x6
I PEKERJAAN PERSIAPAN
LS 1 Pekerjaan persiapan (esteger, alat bantu, dll) LS 1.00 1,000,000.00 1,000,000.00
2 Pekerjaan perancah bambu/esteger/scaffolding m2 12.80 238,625.00 3,054,400.00
3 Bongkaran pasangan dinding m3 0.95 114,957.00 108,634.37
4 Buang barangkal sisa bongkaran m3 0.05 179,285.00 8,471.22
II PEKERJAAN FASADE DEPAN
1 Pemasangan rangka ACP Besi Hollow m2 64.00 563,569.00 36,068,416.00
2 Pemasangan ACP polos m2 64.00 492,553.00 31,523,392.00
3 Pemasangan huruf timbul dan logo term. Instalasi listrik, penerangan, akrilik set 1.00 7,000,000.00 7,000,000.00
JUMLAH 78,763,313.58
PPN 11 % 8,663,964.49
JUMLAH + PPN 87,427,278.08
DIBULATKAN 87,427,000.00
Terbilang :
DAFTAR HARGA SATUAN UPAH
NOMOR: 910/Kep.356-BPKAD/2022
1 Pekerja OH 90,000.00
2 Tukang Gali OH 110,000.00
3 Tukang Batu OH 110,000.00
4 Tukang Kayu OH 110,000.00
5 Tukang Besi OH 110,000.00
6 Tukang Listrik OH 110,000.00
7 Tukang Pipa Plumbing OH 110,000.00
8 Tukang Aluminum/Baja Ringan OH 110,000.00
9 Tukang Cat OH 110,000.00
10 Kepala Tukang OH 120,000.00
11 Mandor OH 120,000.00
HARGA SATUAN BAHAN
D Jumlah (A+B+C)
E Overhead & Profit 15% 15%
F Harga Satuan Pekerjaan (D+E)
45,000.00
45,000.00
8,750 35,000.00
35,000.00
20,000 40,000.00
12,000 12,000.00
24,000 12,000.00
32,000 16,000.00
7,000 70,000.00
150,000.00
- 207,500.00
31,125.00
- 238,625.00
Harga Satuan (R
Jumlah Harga (Rp.)
90,000 60,003.00
120,000 39,960.00
99,963.00
- -
-
- -
-
- 99,963.00
14,994.45
- 114,957.00
Harga Satuan (R
Jumlah Harga (Rp.)
90,000 29,700.00
120,000 1,200.00
30,900.00
250,000 125,000.00
125,000.00
- 155,900.00
23,385.00
- 179,285.00
Harga Satuan (R
Jumlah Harga (Rp.)
90,000 13,500.00
110,000 8,250.00
120,000 960.00
120,000 960.00
23,670.00
998,500 364,452.50
55,000 14,685.00
100,000 20,000.00
55,000 5,500.00
404,637.50
- -
-
- 428,307.50
64,246.13
- 492,553.00
Harga Satuan (R
Jumlah Harga (Rp.)
90,000 13,500.00
110,000 8,250.00
120,000 960.00
120,000 960.00
23,670.00
998,500 364,452.50
898,500 327,952.50
55,000 14,685.00
100,000 20,000.00
55,000 5,500.00
500,000 173,611.11
732,590.00
- -
-
- 843,065.56
126,459.83
- 969,525.00
Harga Satuan (R
Jumlah Harga (Rp.)
90,000 22,500.00
110,000 27,500.00
120,000 3,000.00
120,000 1,560.00
54,560.00
55,833 362,916.67
72,583 72,583.33
435,500.00
- -
-
- 490,060.00
73,509.00
- 563,569.00