Escolar Documentos
Profissional Documentos
Cultura Documentos
KOTA DEPOK
TAHUN ANGGARAN 2010
DAFTAR UPAH
PEKERJA BANGUNAN
DAFTAR HARGA
BAHAN BANGUNAN
ANALISA HARGA
SATUAN PEKERJAAN
DAFTAR HARGA
SATUAN PEKERJAAN
CONTOH PERHITUNGAN
BETON BERTULANG
CONTOH PERHITUNGAN
BERAT BESI BETON
HARGA UPAH
Rp.
SATUAN WAKTU
PEKERJA
50,000
60,000
PEKERJA TERAMPIL
70,000
TUKANG GALI
50,000
60,000
70,000
80,000
60,000
70,000
10
80,000
11
60,000
12
70,000
13
80,000
14
60,000
15
70,000
16
80,000
17
60,000
18
70,000
19
80,000
20
MANDOR
80,000
21
80,000
22
70,000
23
SUPIR TRUK
60,000
24
KENEK TRUK
50,000
25
PENJAGA MALAM
50,000
KOTA DEPOK
Halaman : 14
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
Abu Bakar
Abu Batu
Acustik Amstrong 60 x 120
Allumunium Alloy 2 x 10 x 10 cm
Allumunium Alloy 2 x 10 x 12 cm
Allumunium Foil
Ampelas Halus
Ampelas Kasar
Ampelas Sedang
Angin (Oksigen)
Angkur Box Control Traffic Light
Angkur Mur Baut dia. 19/panjang 60 cm
Apoer Bath Tube
Arang Kayu
Armature Box Lampu Traffic Light
Asitilin / Botol (15,1 Kg)
Aspal Bitumen
Aspha Liter (AC) Laston
Aspha Liter Emulsion
Asphalt Liter Lataston (HRS)
Asphalt Liter Treated Based (ATB)
Atap Alumunium Natural USR 26 (Jaindo)
Atap Alumunium Warna USR 26 (Jaindo)
Atap Asbes Gel Besar 5 mm 102 x 250
Atap Asbes Gel Kecil 4 mm 205 x 240
Atap Fiber Glass Tebal 80 x 180 (Gelombang)
Atap Fiber Glass Tipisl 80 x 180 (Gelombang)
Atap Genteng Beton Warna 14,5 m2
Atap Genteng Flam Pres Molen Oven Jatiwangi
Atap Genteng Plengtong Pres Bakar KW 1
Atap Genteng Plengtong Pres Molen Oven KW 1
Atap Plastik Gelombang 80 x 180
Atap Tegola kuota Lengkap
Atap Tegola Kwalitas Sedang
Avo Meter
Bahan Bakar Residu
Bak Air Fiber 60 x 60
Bambu dia 7 s/d 10
Bambu dia. 5 s/d 7
Bambu Gombong
Bata Karawang
Bata Merah Bakar Kelas I
Bata Merah Bakar Kelas II
Bata Merah Oven (Klingker)
Batako Besar 8 x 20 x 30
Batako Kecil 8 x 10 x 20
Batang Kelapa
Bath Cape Washteren
Batu Belah 10 - 15 cm
Batu Belah Pondasi
Batu Bronjol (untuk Bronjong)
Batu Cadas Besar / Sedang
Batu Gosok (Apung)
Batu Hebel Besar
Batu Hebel Kecil
Sat
m3
m3
Lembar
Buah
Buah
m2
Lembar
Lembar
Lembar
Botol
Buah
Buah
Buah
Kg
Pasang
Kg
Kg
Ton
Kg
Ton
Ton
m2
m2
Lembar
Lembar
Lembar
Lembar
m2
Buah
Buah
Buah
Lembar
m2
m2
Buah
Liter
Buah
Batang
Batang
Batang
Buah
Buah
Buah
Buah
Buah
Buah
Batang
Unit
m3
m3
m3
m2
m3
Buah
Buah
Harga / Rp
Ket.
148,000
137,000
3,000
3,000
3,000
8,000.00
11,000
837,000
74,000
56,000
2,000.00
2,000.00
5,000.00
215,000.00
13,000
8,000
16,000
500.00
500.00
400.00
1,000.00
2,000.00
1,500.00
185,000.00
185,000.00
132,000.00
42,000.00
137,000.00
7,000.00
5,000.00
uk. 10 cm
uk. 7 cm
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
m2
m3
m3
m3
m3
m3
m3
m3
m3
m3
Buah
Buah
Kg
m3
m2
m2
m2
m2
Buah
m2
Kg
Kg
Kg
batang
batang
Kg
Unit
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
m
Kg
Batang
Batang
Lembar
Lembar
Lembar
Lembar
Set
Set
Set
Set
m' (btg)
m' (btg)
m' (btg)
m' (btg)
Buah
Buah
Buah
79,000.00
174,000.00
169,000.00
169,000
169,000
169,000
169,000
159,000.00
159,000.00
159,000.00
13,000
34,000
116,000.00
122,000.00
9,000.00
10,000.00
15,000.00
44,000
63,000
150,000.00
476,000
37,000
48,000
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
Siemen
Telnic
Siemen
Telnic
Telnic
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Liter
Buah
Buah
Buah
Kg
Kg
Kg
5 Kg
Liter
Liter
Kg
Kg
Kg
Btl
Kg
Kg
Galon
Galon
Galon
Galon
Unit
Buah
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Buah
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
m2
m2
74,000
148,000
211,000
338,000
338,000
8,500.00
3,000.00
9,500.00
6,500.00
16,000.00
34,000.00
36,000.00
89,000.00
49,000.00
37,000.00
58,000.00
84,000
63,000
50,000.00
21,000.00
8,000.00
53,000.00
368,000.00
735,000.00
350,000.00
368,000.00
1,220,000
1,660,000
161,000.00
146,000.00
Vinilex
mowilex
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
m2
m2
m2
m2
m2
Buah
Kg
Kg
Kg
Kg
Kg
Kg
Batang
Batang
Unit
Unit
Unit
Buah
Buah
Buah
m
Pasang
Pasang
Pasang
Pasang
Dus
Lembar
Lembar
Kg
bh
bh
Gram
Buah
Buah
m2
Buah
Buah
m2
m2
m2
m2
m2
m2
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Lembar
Lembar
Buah
Buah
Buah
25,000.00
25,000.00
42,000.00
5,000.00
25,000.00
5,000.00
7,000.00
9,000.00
32,000.00
25,000.00
15,000.00
26,000.00
45,000.00
125,000.00
25,000.00
15,000.00
15,000.00
9,500.00
3,500.00
100,000.00
2,000.00
1,000.00
18,000.00
16,000.00
13,000.00
11,000.00
21,000.00
19,000.00
26,000.00
32,000.00
85,000.00
80,000.00
35,200.00
80,600.00
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
Grafel U 20 cm
Grafel U 30 cm
Grafel U 40 cm
Gramxone
Granit Alam DN Ukuran Besar
Granit Alam DN Ukuran Kecil
Granit Alam LN Ukuran Besar
Granit Alam LN Ukuran Kecil
Granito Tile Essenza 40 x 40 Polis
Granito Tile Essenza 40 x 40 Unpolis
Granito Tile Essenza 60 x 60 Polis
Granito Tile Essenza 60 x 60 Unpolis
Grass Block 20 x 20
Grass Block 30 x 30
Grendel 15 cm
Grendel 5 cm
Gypsum 120 x 240 t = 9 mm ex DN
Gypsum 120 x 240 t = 9 mm ex LN
Hak Angin Jendela Antik
Hak Angin Jendela Biasa
Hak Angin Sendok Staniless /Kuningan
Hand Oil Pump
Ijuk
Jabar Wood 4 mm
Jarum Penangkal Petir
Kabel NYA 1x 1.5 Prima (1 rol = 50 m')
Kabel NYA 1x 2.5 Prima (1 rol = 50 m')
Kabel NYM 2 x 1.5 Prima (1 rol = 50 m')
Kabel NYM 2 x 10 Supreme (1 rol = 50 m')
Kabel NYM 2 x 2.5 Prima (1 rol = 50 m')
Kabel NYM 2 x 4 Prima (1 rol = 50 m')
Kabel NYM 2 x 6 Supreme (1 rol = 50 m')
Kabel NYM 3 x 1.5 Prima (1 rol = 50 m')
Kabel NYM 3 x 10 Supreme (1 rol = 50 m')
Kabel NYM 3 x 2.5 Prima (1 rol = 50 m')
Kabel NYM 3 x 4 Prima (1 rol = 50 m')
Kabel NYM 3 x 6 Supreme (1 rol = 50 m')
Kabel NYM 4 x 10 Supreme (1 rol = 50 m')
Kabel NYM 4 x 16 Supreme (1 rol = 50 m')
Kabel NYM 4 x 2.5 Prima (1 rol = 50 m')
Kabel NYM 4 x 4 Prima (1 rol = 50 m')
Kabel NYM 4 x 6 Supreme (1 rol = 50 m')
Kabel NYY 2 x 4 Supreme (1 rol = 50 m')
Kabel NYY 2 x 6 Supreme (1 rol = 50 m')
Kabel NYY 2 x 10 Supreme (1 rol = 50 m')
Kabel NYY 3 x 4 Supreme (1 rol = 50 m')
Kabel NYY 3 x 6 Supreme (1 rol = 50 m')
Kabel NYY 3 x 10 Supreme (1 rol = 50 m')
Kabel NYY 4 x 4 Supreme (1 rol = 50 m')
Kabel NYY 4 x 6 Supreme (1 rol = 50 m')
Kabel NYY 4 x 10 Supreme (1 rol = 50 m')
Kabel NYY 4 x 16 Supreme (1 rol = 50 m')
Kabel NYY 4 x 2,5 mm
Kabel NYY 4 x 3,0 mm
Kaca 6 mm Graver
Kaca patri Ex LN (Terpasang)
Kaca Patri Lokal Terpasang (ASAHI)
Kaca Polos 2 m (ASAHI)
Kaca Polos 3 m (ASAHI)
Kaca Polos 5 m (ASAHI)
m
m
m
Liter
m2
m2
m2
m2
m2
m2
m2
m2
Buah
Buah
Buah
Buah
Lembar
Lembar
Pasang
Pasang
Buah
35,000.00
45,000.00
50,000.00
95,000.00
150,000.00
150,000.00
121,000.00
150,000.00
150,000.00
160,000.00
160,000.00
160,000.00
14,000.00
16,000.00
20,000.00
7,500.00
85,100.00
95,000.00
19,000.00
22,000.00
27,000.00
Ikat
15,000.00
set
m2
m2
m2
m2
m2
m2
84,000.00
105,000.00
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
m2
m2
m2
Pasang
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Buah
Buah
m3/Kg
Kg
Kg
m
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Kg
Kg
Kg
m
m2
m2
m2
Kg
Kg
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
126,000.00
168,000.00
50,000.00
52,000.00
69,000.00
106,000.00
50,000.00
52,000.00
69,000.00
106,000.00
70,000.00
17,000.00
16,000.00
7,900.00
13,000
26,000
26,000.00
52,000.00
22,000.00
635,000.00
75,500.00
2,114,000.00
4,862,000.00
4,862,000.00
4,862,000.00
3,435,000.00
2,114,000.00
6,850,000.00
7,650,000.00
4,862,000.00
2,114,000.00
2,220,000.00
5,285,000.00
5,285,000.00
5,285,000.00
1,586,000.00
1,586,000.00
1,586,000.00
1,250.00
1,800.00
2,250.00
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
m2
m2
m2
m2
m2
m2
m2
Buah
Buah
Buah
Buah
Buah
Buah
Kg
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
m1
m1
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Kg
Kg
Kg
Buah
Batang
Buah
Batang
Batang
Batang
Batang
Batang
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
41,000.00
37,000.00
37,000.00
37,000.00
42,000.00
33,000.00
37,000.00
173,000.00
310,000.00
173,000.00
24,000.00
95,500.00
145,000.00
75,500.00
80,000.00
250,000.00
285,000.00
42,000.00
42,000.00
50,000.00
75,000.00
8,000.00
200,000.00
70,000.00
100,000.00
585,000.00
40,000.00
75,000.00
15,000.00
60,000.00
20,000.00
250,000.00
47,000.00
63,000.00
11,000.00
7,000.00
11,000.00
26,000.00
12,000.00
11,000.00
12,000.00
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
Buah
Buah
Buah
Buah
Buah
Buah
m2
m2
m2
m2
m2
Buah
Buah
Buah
Kg
Lembar
Lembar
Kg
Kg
Ltr
Lembar
Lembar
Lembar
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Daun
m1
m1
m1
m1
Kg
Bks
Bks
m2
m2
Kg
Buah
Kg
Buah
Buah
Lembar
m3
m3
m3
m3
m2
m2
m2
m2
m
m
Liter
500,000.00
300,000.00
300,000.00
150,000.00
44,000.00
71,000.00
77,000.00
137,000.00
210,000.00
90,000.00
25,000.00
18,000.00
2,000.00
24,000.00
800.00
187,000.00
196,000.00
243,000.00
143,000.00
37,000.00
40,000.00
37,000.00
40,000.00
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
Buah
Titik
Titik
bh
Lembar
m'
m'
m'
m'
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Buah
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Buah
m2
m2
Lembar
Kg
m2
m2
m2
m2
m2
m2
Kg
Batang
Batang
30,000.00
48,750.00
15,000.00
135,000.00
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
Plin Tegel PC 10 x 20
Plin Tegel PC 15 x 30
Plin Tegel Warna 10 x 20
Plin Tegel Warna 15 x 30
Plin Traso 1- x 30
Plincote
Plitur Kripik/Sirlak India
Ply Wood 18 mm (120 x 240)
PVC (Sambungan) 1 1/4"
PVC (Sambungan) 1 3/4"
PVC (Sambungan) 1"
PVC (Sambungan) 1/2"
PVC (Sambungan) 2"
PVC (Sambungan) 3/4"
PVC (Sambungan) 1 1/2"
PVC (Sambungan) 2 1/2"
PVC (Sambungan) 3"
PVC (Sambungan) 4"
Ram Ayam
Ram Kawat 1 x 1 cm
Ram Nyamuk Aluminium
Ram Nyamuk Hijau
Rangka Atap Zinc Alume
Rangka Plafond Hollow
Readymix Beton K 175, Tampa Pompa (Selang)
Readymix Beton K 225, Tampa Pompa (Selang)
Readymix Beton K 300, Tampa Pompa (Selang)
Reflektor (Mata Kucing)
Reflekto High Intensity Grade 10 x 20 cm
Rel Henderson lengkap
Rel Maraton 1 Pintu
Rivet 5 mm
Roll Cat Tembok
Roll Meter 30 Meter (Bahan Plastik)
Roll Meter 5 Meter (Bahan Plastik)
Roster Beton 20 x 20
Roster Beton 30 x 30
Roster Tanah Liat
Rumah Panel 30 x 60 cm (Kosong)
Rumah TL In Bow / Out Bw 2 x 20 W (Kosong)
Saklar Broco Seri Standard ( 1 Phase)
Saklar Broco Tunggal Standard ( 1 Phase)
Sambungan Pipa PVC Jenis AW 4 " TY
Saringan Air Liter KM Stainless Steel
Sekring Kas 2 Group Biasa
Sekring Kas 3 Group Biasa
Sekring Kas 5 Group Biasa
Sekrup
Selang Plastik untuk Water Pass dia 0,5 cm
Semen PC (50 Kg/zak)
Semen Putih
Semen Warna
Seng Gelombang 180 x 90 x 0,5 BJLS 30
Seng Plat 90 cm x 0,5 mm
Seng Plat BJLS 30 Lebar 60 cm
Seng Plat BJLS 30 Lebar 90 cm
Shower Dengan Tiang
Shower Tanpa Tiang
Sincromat
Sirtu
Sirtu Pecah Tersaring
Sloot Jendela Tunggal
Sloot Pintu Berikut Rantai
Buah
Buah
Buah
Buah
Buah
Kg
Kg
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
m2
m2
m2
m2
m2
m2
m3
m3
m3
Buah
Buah
Buah
Unit
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Unit
Buah
Buah
Buah
Buah
Buah
Unit
Unit
Unit
Buah
Buah
Zak
Zak
Kg
Lembar
Lembar
Lembar
Lembar
Buah
Buah
Kg
m3
m3
Buah
Buah
100,000.00
704,000.00
739,000.00
809,000.00
50,000.00
25,000.00
25,000.00
59,000.00
8,000.00
10,000.00
63,000.00
32,000.00
74,000.00
23,000.00
125,000.00
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
659
660
661
662
663
664
665
Solar
Solatip Leideng
Soligneum 1 blek
Stairnosing Fiber
Stairnosing Keramik 10/20
Stempet / Gemuk
Stop Kontak Broco 3 Phase (In Bow)
Stop Kontak Broco 3 Phase (Out Bow)
Stop Kontak Broco Standard (1 Phase)
Stop Kontak Handle 3 Phase
Stop Kran 1 1/2" KIT
Stop Kran 1" KIT
Stop Kran 2 1/2" KIT
Stop Kran 2" KIT
Stop Kran 3" KIT
Stop Kran 3/4" KIT
STU 100.100.120 Cm
STU 100.100.120 Cm + Support
STU 40.40.120 Cm
STU 40.40.120 Cm + Support
STU 40.50.120 Cm
STU 40.50.120 Cm + Support
STU 40.60.120 Cm
STU 40.60.120 Cm + Support
STU 50.50.120 Cm
STU 50.50.120 Cm + Support
STU 50.60.120 Cm
STU 50.60.120 Cm + Support
STU 50.70.120 Cm
STU 50.70.120 Cm + Support
STU 60.60.120 Cm
STU 60.60.120 Cm + Support
STU 60.70.120 Cm
STU 60.70.120 Cm + Support
STU 60.80.120 Cm
STU 60.80.120 Cm + Support
STU 80.100.120 Cm
STU 80.100.120 Cm + Support
STU 80.80.120 Cm
STU 80.80.120 Cm + Support
Supercon
Tacon (Tahan Bakar)
Tanah Liat
Tanah Urug
Tangki Air Fiber Glass (Excel) 1 m3
Tangki Air Fiber Glass (Excel) 0,2 m3
Tangki Air Fiber Glass (Excel) 0,5 m3
Tarikan Pintu Alumunium
Teak Wood 3 mm 120 x 240
Teak Wood 3 mm 120 x 240 Ukuran Pintu
Teak Wood 4 mm 120 x 240
Teak Wood 4 mm 120 x 240 Ukuran Pintu
Tegel Badak PC 30 x 30
Tegel PC 20 x 20
Tegel PC 30 x 30
Tegel Wafel PC 20 x 20
Tegel Wafel Warna PC 20 x 20
Tegel Warna 20 x 20
Tegel Warna 30 x 30
Tempat Sabun Porselen
Terminal End (SleeveBeam) 1800 x 320 x 4,8 mm
Terminal Kabel 4 Phase
Ltr
Buah
5 Liter
m
Buah
Kg
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
m2
m2
m3
m3
Buah
Buah
Buah
Buah
Lembar
Lembar
Lembar
Lembar
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
4,800.00
120,000.00
75,000.00
25,000.00
70,000.00
215,000.00
125,000.00
75,200.00
115,000.00
95,500.00
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
707
708
709
710
711
712
713
714
715
716
717
718
719
720
721
722
723
724
725
Terpal Plastik
Thermoplastic
Tiang Penyangga Besi St 32 Galv Post 1800 x 320 x4,8 mm
Tiang Traffic Ligh Lurus (Octagonal)
Tiang Traffic Ligh Overhead
Timah
Timah Hitam
Timbunan Tanah Pilihan
Tiner A
Tiner B
Trafo TL 20 Watt (Philip)
Trafo TL 20 Watt (Sinar)
Trafo TL 40 Watt (Philip)
Trafo TL 40 Watt (Sinar)
Triplek tb. 4 mm
Tripleks 3 mm 120 x 240
Tripleks 4 mm 120 x 240
Tripleks 4 mm 120 x 240 Ukuran Pintu
Tripleks 6 mm 120 x 240
Tripleks 9 mm 120 x 240
Tutup Pipa (Dop)
Tutup Pipa 1"
Tutup Pipa 1,5"
Tutup Pipa 2"
Tutup Pipa 2,5"
Tutup Pipa 3"
Tutup Pipa 3,5"
Tutup Pipa 4"
Tutup Pipa 4,5"
Tutup Pipa 5"
Tutup Pipa 5,5"
Tutup Pipa 6"
Tutup Pipa 6,5"
Tutup Pipa 7"
Tutup Pipa 7,5"
Tutup Pipa 8"
Urinoir Lengkap TOT Warna Standard Lengkap
Vynil Lantai Standard
Wall Flashing (Rainbow Roof)
Wall Flashing Hana
Wall Paper ( kls menengah )
Wastafel Bulat Warna Standard Lengkap
Wastafel lengkap INA
Wastafel Lengkap TOTO LW 230
Water Mur 1/2"
Water Pas Aluminium 60 cm
Water Profing Emulsion
Water Profing Membrance
Wiremesh M6
Wiremesh M8
Zink Alumunium/ZAM
GRC 122 x 244 (Tebal 4 mm)
GRC 60 x 120 (Tebal 4 mm)
Paku GRC 17 x 1 " (1/4 kg)
Zink Alumunium
Manunggal
Genaba
ZAM
Genaba
IWF DN
m
Kg
Batang
Buah
Buah
kg
kg
m3
Liter
Liter
Buah
Buah
Buah
Buah
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Buah
Buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
Unit
m2
m
m
m2
Unit
Unit
Unit
Buah
Buah
Kg
Kg
m2
m2
17,000.00
17,000.00
63,000.00
47,000.00
63,000.00
47,000.00
89,000.00
137,000.00
50,000.00
65,000.00
170,000.00
40,000.00
20,000.00
15,000.00
m2
m2
m2
Kg
10,000.00
726
727
728
729
730
731
732
733
734
735
736
737
738
739
740
741
742
IWF Jepang
Pelumas
Spitus
Bahan plafond Asbes Semen 5 mm
Bahan plafond hardpleks 5 mm 120 x 240
Atap Sirap
Campuran Kedap Air
Pipa PVC 4" berlobang jenis AW
Plamir Kayu
Minyak cat terpentin
Pintu PVC Standar
Instalasi Listrik (NYM 3 x 2,5)
Instalasi Listrik (NYM 2 x 2,5)
Instalasi Listrik (NYA 2 x 2,5)
Instalasi Titik Stop Kontak (NYM 3 x 2,5)
Instalasi Titik Stop Kontak (NYM 2 x 2,5)
Instalasi Titik Stop Kontak (NYA 2 x 2,5)
Kg
Lt
Lt
15,000.00
30,000.00
5,000.00
15,500.00
50,000.00
35,000.00
Kg
18,500.00
15,000.00
275,000.00
145,200.00
135,000.00
145,000.00
165,200.00
126,500.00
150,500.00
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
A. PEKERJAAN PERSIAPAN
001
1.0000
org
70,000.00
70,000.00
Pekerja Terampil
0.0200
org
70,000.00
1,400.00
Peralatan
0.5000
lot
71,400.00
35,700.00
Jumlah
107,100.00
Keuntungan Max.
002
10,710.00
Jumlah
117,810.00
Dibulatkan
117,810.00
0.0100
2,114,000.00
21,140.00
Paku
0.0380
kg
18,000.00
684.00
Ongkos Pasang
0.1550
ls
21,824.00
3,382.72
Jumlah
25,206.72
Keuntungan Max.
003
2,520.67
Jumlah
27,727.39
Dibulatkan
27,720.00
0.1000
2,114,000.00
211,400.00
Paku
0.2500
kg
18,000.00
4,500.00
1.1000
lbr
23,000.00
25,300.00
Triplex 3 mm
0.5000
lbr
47,000.00
23,500.00
PC (50 kg)
0.1000
zak
59,000.00
5,900.00
Peralatan
0.0250
lot
270,600.00
6,765.00
Ongkos Pasang
0.1250
ls
277,365.00
34,670.63
Jumlah
312,035.63
Keuntungan Max.
004
31,203.56
Jumlah
343,239.19
Dibulatkan
343,230.00
0.1000
2,114,000.00
211,400.00
Paku
0.2500
kg
18,000.00
4,500.00
1.1000
lbr
23,000.00
25,300.00
Triplex 3 mm
0.5000
lbr
47,000.00
23,500.00
PC (50 kg)
0.1000
zak
59,000.00
5,900.00
Pasir pasang
0.2500
196,000.00
49,000.00
70.0000
bh
400.00
28,000.00
Peralatan
0.0200
lot
347,600.00
6,952.00
Ongkos Pasang
0.1500
ls
354,552.00
53,182.80
Bata merah
Jumlah
Keuntungan Max.
407,734.80
40,773.48
Jumlah
448,508.28
Dibulatkan
448,500.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
005
0.1300
2,114,000.00
274,820.00
Paku
0.2500
kg
18,000.00
4,500.00
Cat Minyak
1.0000
ls
8,000.00
8,000.00
Penulisan
0.1250
ls
287,320.00
35,915.00
Ongkos Pasang
0.1250
ls
323,235.00
40,404.38
Jumlah
363,639.38
Keuntungan Max.
006
36,363.94
Jumlah
400,003.31
Dibulatkan
400,000.00
1.4300
lbr
63,000.00
90,090.00
0.0360
2,114,000.00
76,104.00
Paku 5 - 7
0.2000
kg
18,000.00
3,600.00
1.8000
37,238.00
67,028.40
Ongkos Pasang
0.2000
ls
236,822.40
Jumlah
47,364.48
284,186.88
Keuntungan Max.
28,418.69
Jumlah
312,605.57
Dibulatkan
312,600.00
B. PEKERJAAN BONGKARAN
001
2.0000
org
60,000.00
120,000.00
Mandor
0.0900
org
80,000.00
7,200.00
Jumlah
127,200.00
Keuntungan Max.
002
12,720.00
Jumlah
139,920.00
Dibulatkan
139,920.00
1.0000
org
60,000.00
60,000.00
Mandor
0.0900
org
80,000.00
7,200.00
Jumlah
67,200.00
Keuntungan Max.
003
6,720.00
Jumlah
73,920.00
Dibulatkan
73,920.00
0.0500
org
60,000.00
3,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Jumlah
5,000.00
Keuntungan Max.
004
500.00
Jumlah
5,500.00
Dibulatkan
5,500.00
0.0200
org
60,000.00
1,200.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
Keuntungan Max.
2,000.00
200.00
Jumlah
2,200.00
Dibulatkan
2,200.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
005
0.4000
org
60,000.00
24,000.00
Mandor
0.1000
org
80,000.00
8,000.00
Jumlah
32,000.00
Keuntungan Max.
006
3,200.00
Jumlah
35,200.00
Dibulatkan
35,200.00
0.1000
org
60,000.00
6,000.00
0.0250
org
60,000.00
1,500.00
0.0025
org
80,000.00
200.00
Mandor
0.0050
org
80,000.00
400.00
Jumlah
8,100.00
Keuntungan Max.
007
810.00
Jumlah
8,910.00
Dibulatkan
8,910.00
0.2000
org
60,000.00
12,000.00
0.0500
org
60,000.00
3,000.00
0.0050
org
80,000.00
400.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
16,200.00
Keuntungan Max.
008
1,620.00
Jumlah
17,820.00
Dibulatkan
17,820.00
4.0000
org
60,000.00
240,000.00
6.0000
org
60,000.00
360,000.00
0.6000
org
80,000.00
48,000.00
Mandor
0.2000
org
80,000.00
16,000.00
Jumlah
664,000.00
Keuntungan Max.
008
66,400.00
Jumlah
730,400.00
Dibulatkan
730,400.00
4.0000
org
50,000.00
200,000.00
3.0000
org
60,000.00
180,000.00
Mandor
0.2000
org
80,000.00
16,000.00
Jumlah
Keuntungan Max.
396,000.00
39,600.00
Jumlah
435,600.00
Dibulatkan
435,600.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
009
1 M2 MEMBONGKAR PLAFOND
(Jika bongkaran dipakai )
Pekerja Setengah Terampil
0.1000
org
60,000.00
6,000.00
0.2500
org
60,000.00
15,000.00
0.0025
org
80,000.00
200.00
Mandor
0.0050
org
80,000.00
400.00
Jumlah
21,600.00
Keuntungan Max.
010
2,160.00
Jumlah
23,760.00
Dibulatkan
23,760.00
1 M2 MEMBONGKAR PLAFOND
(Jika bongkaran tidak dipakai )
Pekerja
0.1250
org
50,000.00
6,250.00
Mandor
0.0050
org
80,000.00
400.00
Jumlah
6,650.00
Keuntungan Max.
011
665.00
Jumlah
7,315.00
Dibulatkan
7,310.00
1 M2 MEMBONGKAR KUSEN
(Jika bongkaran tidak dipakai )
Pekerja
0.3000
org
50,000.00
15,000.00
Mandor
0.1000
org
80,000.00
8,000.00
Jumlah
23,000.00
Keuntungan Max.
012
2,300.00
Jumlah
25,300.00
Dibulatkan
25,300.00
0.1500
org
50,000.00
Mandor
0.1000
org
80,000.00
Jumlah
7,500.00
8,000.00
15,500.00
Keuntungan Max.
1,550.00
Jumlah
17,050.00
Dibulatkan
17,050.00
0.3500
org
50,000.00
17,500.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
18,300.00
Keuntungan Max.
014
1,830.00
Jumlah
20,130.00
Dibulatkan
20,130.00
0.0900
org
50,000.00
4,500.00
Mandor
0.0050
org
80,000.00
400.00
Jumlah
Keuntungan Max.
4,900.00
490.00
Jumlah
5,390.00
Dibulatkan
5,390.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
C. PEKERJAAN TANAH
001
org
50,000.00
20,000.00
Mandor
0.0400
org
80,000.00
3,200.00
Alat Bantu
0.0500
lot
23,200.00
1,160.00
Jumlah
24,360.00
Keuntungan Max.
002
2,436.00
Jumlah
26,796.00
Dibulatkan
26,790.00
0.5260
org
50,000.00
26,300.00
Mandor
0.0520
org
80,000.00
4,160.00
Alat Bantu
0.0500
lot
30,460.00
1,523.00
Jumlah
31,983.00
Keuntungan Max.
003
3,198.30
Jumlah
35,181.30
Dibulatkan
35,180.00
0.7350
org
50,000.00
36,750.00
Mandor
0.0730
org
80,000.00
5,840.00
Alat Bantu
0.0500
lot
42,590.00
2,129.50
Jumlah
44,719.50
Keuntungan Max.
004
4,471.95
Jumlah
49,191.45
Dibulatkan
49,190.00
0.9440
org
50,000.00
47,200.00
Mandor
0.0940
org
80,000.00
7,520.00
Alat Bantu
0.0500
lot
54,720.00
2,736.00
Jumlah
57,456.00
Keuntungan Max.
005
5,745.60
Jumlah
63,201.60
Dibulatkan
63,200.00
1.1530
org
50,000.00
57,650.00
Mandor
0.1150
org
80,000.00
9,200.00
Alat Bantu
0.0500
lot
66,850.00
3,342.50
Jumlah
Keuntungan Max.
70,192.50
7,019.25
Jumlah
77,211.75
Dibulatkan
77,210.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
006
0.6250
org
50,000.00
31,250.00
Mandor
0.1250
org
80,000.00
10,000.00
Alat Bantu
0.2500
lot
41,250.00
10,312.50
Jumlah
51,562.50
Keuntungan Max.
007
5,156.25
Jumlah
56,718.75
Dibulatkan
56,710.00
0.7500
org
50,000.00
37,500.00
Mandor
0.1250
org
80,000.00
10,000.00
Alat Bantu
0.2500
lot
47,500.00
11,875.00
Jumlah
59,375.00
Keuntungan Max.
008
5,937.50
Jumlah
65,312.50
Dibulatkan
65,310.00
0.5250
org
50,000.00
26,250.00
Mandor
0.1250
org
80,000.00
10,000.00
Alat Bantu
0.2500
lot
36,250.00
9,062.50
Jumlah
45,312.50
Keuntungan Max.
009
4,531.25
Jumlah
49,843.75
Dibulatkan
49,840.00
0.0500
org
50,000.00
2,500.00
Mandor
0.0050
org
80,000.00
400.00
Alat Bantu
0.3500
lot
2,900.00
1,015.00
Jumlah
3,915.00
Keuntungan Max.
010
391.50
Jumlah
4,306.50
Dibulatkan
4,300.00
0.2500
org
50,000.00
12,500.00
Mandor
0.0500
org
80,000.00
4,000.00
Alat Bantu
0.1000
lot
16,500.00
1,650.00
Jumlah
18,150.00
Keuntungan Max.
011
1,815.00
Jumlah
19,965.00
Dibulatkan
19,960.00
0.1920
org
50,000.00
9,600.00
Mandor
0.0190
org
80,000.00
1,520.00
Alat Bantu
0.1000
lot
11,120.00
Jumlah
Keuntungan Max.
1,112.00
12,232.00
1,223.20
Jumlah
13,455.20
Dibulatkan
13,450.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
012
0.5000
org
50,000.00
25,000.00
Mandor
0.0500
org
80,000.00
4,000.00
0.1250
lot
29,000.00
3,625.00
Jumlah
32,625.00
Keuntungan Max.
013
3,262.50
Jumlah
35,887.50
Dibulatkan
35,880.00
6.0000
kg
15,000.00
90,000.00
Pekerja
0.1500
org
50,000.00
7,500.00
Mandor
0.0150
org
80,000.00
1,200.00
Jumlah
98,700.00
Keuntungan Max.
014
9,870.00
Jumlah
108,570.00
Dibulatkan
108,570.00
1.2000
125,000.00
150,000.00
Tukang Gali
0.2500
org
50,000.00
12,500.00
Mandor
0.0250
org
80,000.00
2,000.00
0.1000
lot
164,500.00
16,450.00
Jumlah
180,950.00
Keuntungan Max.
015
18,095.00
Jumlah
199,045.00
Dibulatkan
199,040.00
0.2500
185,000.00
46,250.00
Batu Pecah 1 -2 cm
0.0300
169,000.00
5,070.00
Pasir Pasang
0.0500
196,000.00
9,800.00
Tukang Gali
0.5000
org
50,000.00
25,000.00
Mandor
0.1000
org
80,000.00
8,000.00
0.0600
lot
94,120.00
5,647.20
Jumlah
99,767.20
Keuntungan Max.
016
9,976.72
Jumlah
109,743.92
Dibulatkan
109,740.00
1.1500
org
50,000.00
57,500.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat Bantu
0.2000
lot
59,500.00
11,900.00
Jumlah
71,400.00
Keuntungan Max.
17
7,140.00
Jumlah
78,540.00
Dibulatkan
78,540.00
0.6000
31,983.00
9,594.90
0.6000
51,562.50
15,468.75
5.0000
6,525.00
16,312.50
1.2000
4,000.00
4,800.00
Jumlah
Keuntungan Max.
46,176.15
4,617.62
Jumlah
50,793.77
Dibulatkan
50,790.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
D. PEKERJAAN PONDASI
001
1.2000
143,000.00
171,600.00
Pekerja
0.1500
org
50,000.00
7,500.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
179,900.00
Keuntungan Max.
002
17,990.00
Jumlah
197,890.00
Dibulatkan
197,890.00
3.9560
zak
59,000.00
233,404.00
Pasir beton
0.5500
187,000.00
102,850.00
0.9300
169,000.00
157,170.00
Pekerja
2.0000
org
50,000.00
100,000.00
0.5000
org
60,000.00
30,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0100
org
80,000.00
800.00
Peralatan
0.0750
lot
628,224.00
47,116.80
Jumlah
628,224.00
Keuntungan Max.
003
62,822.40
Jumlah
691,046.40
Dibulatkan
691,040.00
0.4800
185,000.00
35,520.00
0.6000
804,907.50
482,944.50
Upah Kerja
0.0400
ls
518,464.50
20,738.58
Jumlah
539,203.08
Keuntungan Max.
004
53,920.31
Jumlah
593,123.39
Dibulatkan
593,120.00
9.0000
bt
15,000.00
67,500.00
0.0160
635,000.00
10,160.00
Paku
0.5000
kg
18,000.00
9,000.00
Pekerja
0.1500
org
50,000.00
7,500.00
0.2000
org
70,000.00
14,000.00
0.2000
org
80,000.00
16,000.00
Mandor
0.0170
org
80,000.00
1,360.00
Jumlah
Keuntungan Max.
125,520.00
12,552.00
Jumlah
138,072.00
Dibulatkan
138,070.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
005
1.2000
185,000.00
222,000.00
Pasir Urug
0.1000
143,000.00
14,300.00
Pekerja
0.5000
org
50,000.00
25,000.00
0.5625
org
60,000.00
33,750.00
Kep.tukang batu
0.0750
org
80,000.00
6,000.00
Mandor
0.0563
org
80,000.00
4,504.00
Jumlah
305,554.00
Keuntungan Max.
006
30,555.40
Jumlah
336,109.40
Dibulatkan
336,100.00
1.2000
132,000.00
158,400.00
Kawat Bronjong
3.5000
kg
16,000.00
56,000.00
Pekerja
1.5000
org
50,000.00
75,000.00
Pekerja Terampil
0.2000
org
70,000.00
14,000.00
Mandor
0.0200
org
80,000.00
1,600.00
Jumlah
305,000.00
Keuntungan Max.
007
30,500.00
Jumlah
335,500.00
Dibulatkan
335,500.00
1.2000
185,000.00
222,000.00
P C (50 kg)
0.9440
zak
59,000.00
55,696.00
Pasir Pasang
0.4300
196,000.00
84,280.00
Pekerja
1.2500
org
50,000.00
62,500.00
0.5000
org
60,000.00
30,000.00
Kep.tukang batu
0.1125
org
80,000.00
9,000.00
Mandor
0.0169
org
80,000.00
1,352.00
Jumlah
464,828.00
Keuntungan Max.
008
46,482.80
Jumlah
511,310.80
Dibulatkan
511,310.00
1.2000
185,000.00
222,000.00
P C (50 kg)
1.0800
zak
59,000.00
63,720.00
Pasir Pasang
0.4400
196,000.00
86,240.00
Pekerja
1.2500
org
50,000.00
62,500.00
0.5000
org
60,000.00
30,000.00
Kep.tukang batu
0.1125
org
80,000.00
9,000.00
Mandor
0.0169
org
80,000.00
1,352.00
Jumlah
Keuntungan Max.
474,812.00
47,481.20
Jumlah
522,293.20
Dibulatkan
522,290.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
009
1.2000
185,000.00
222,000.00
P C (50 kg)
1.2500
zak
59,000.00
73,750.00
Pasir Pasang
0.4200
196,000.00
82,320.00
Pekerja
1.2500
org
50,000.00
62,500.00
0.5000
org
60,000.00
30,000.00
Kep.tukang batu
0.1125
org
80,000.00
9,000.00
Mandor
0.0169
org
80,000.00
1,352.00
Jumlah
480,922.00
Keuntungan Max.
010
48,092.20
Jumlah
529,014.20
Dibulatkan
529,010.00
1.2000
185,000.00
222,000.00
P C (50 kg)
1.4200
zak
59,000.00
83,780.00
Pasir Pasang
0.4000
196,000.00
78,400.00
Pekerja
1.2500
org
50,000.00
62,500.00
0.5000
org
60,000.00
30,000.00
Kep.tukang batu
0.1125
org
80,000.00
9,000.00
Mandor
0.0169
org
80,000.00
1,352.00
Jumlah
487,032.00
Keuntungan Max.
011
48,703.20
Jumlah
535,735.20
Dibulatkan
535,730.00
1.2000
185,000.00
222,000.00
P C (50 kg)
1.5900
zak
59,000.00
93,810.00
Pasir Pasang
0.3800
196,000.00
74,480.00
Pekerja
1.2500
org
50,000.00
62,500.00
0.5000
org
60,000.00
30,000.00
Kep.tukang batu
0.1125
org
80,000.00
9,000.00
Mandor
0.0169
org
80,000.00
1,352.00
Jumlah
493,142.00
Keuntungan Max.
012
49,314.20
Jumlah
542,456.20
Dibulatkan
542,450.00
1.2000
185,000.00
222,000.00
P C (50 kg)
1.7600
zak
59,000.00
103,840.00
Pasir Pasang
0.3600
196,000.00
70,560.00
Pekerja
1.2500
org
50,000.00
62,500.00
0.5000
org
60,000.00
30,000.00
Kep.tukang batu
0.1125
org
80,000.00
9,000.00
Mandor
0.0169
org
80,000.00
Jumlah
Keuntungan Max.
1,352.00
499,252.00
49,925.20
Jumlah
549,177.20
Dibulatkan
549,170.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
013
1.2000
185,000.00
222,000.00
P C (50 kg)
1.9300
zak
59,000.00
113,870.00
Pasir Pasang
0.3400
196,000.00
66,640.00
Pekerja
1.2500
org
50,000.00
62,500.00
0.5000
org
60,000.00
30,000.00
Kep.tukang batu
0.1125
org
80,000.00
9,000.00
Mandor
0.0169
org
80,000.00
1,352.00
Jumlah
505,362.00
Keuntungan Max.
014
50,536.20
Jumlah
555,898.20
Dibulatkan
555,890.00
1.5000
185,000.00
277,500.00
P C (50 kg)
1.2500
zak
59,000.00
73,750.00
Pasir Pasang
0.3480
196,000.00
68,208.00
Pekerja Terampil
1.2500
org
70,000.00
87,500.00
Tk.batu terampil
1.1250
org
70,000.00
78,750.00
Kep.tukang batu
0.1125
org
80,000.00
9,000.00
Mandor
0.0169
org
80,000.00
1,352.00
Jumlah
596,060.00
Keuntungan Max.
59,606.00
Jumlah
655,666.00
Dibulatkan
655,660.00
E. PEKERJAAN BETON
001
6.8000
zak
59,000.00
401,200.00
0.8300
169,000.00
140,270.00
Pasir Beton
0.5400
187,000.00
100,980.00
Pekerja
1.5000
org
50,000.00
75,000.00
0.5000
org
60,000.00
30,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0100
org
80,000.00
800.00
Peralatan
0.0700
lot
752,250.00
52,657.50
Jumlah
804,907.50
Keuntungan Max.
002
80,490.75
Jumlah
885,398.25
Dibulatkan
885,390.00
7.8960
zak
59,000.00
465,864.00
0.8100
169,000.00
136,890.00
Pasir beton
0.4900
187,000.00
91,630.00
Pekerja
1.5000
org
50,000.00
75,000.00
0.5000
org
60,000.00
30,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0100
org
80,000.00
800.00
Peralatan
0.0700
lot
804,184.00
56,292.88
Jumlah
Keuntungan Max.
860,476.88
86,047.69
Jumlah
946,524.57
Dibulatkan
946,520.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
003
8.6960
zak
59,000.00
513,064.00
0.8100
169,000.00
136,890.00
Pasir beton
0.4900
187,000.00
91,630.00
Pekerja
1.5000
org
50,000.00
75,000.00
0.5000
org
60,000.00
30,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0100
org
80,000.00
800.00
Peralatan
0.7000
lot
851,384.00
595,968.80
Jumlah
1,447,352.80
Keuntungan Max.
004
144,735.28
Jumlah
1,592,088.08
Dibulatkan
1,592,080.00
1.0000
704,000.00
704,000.00
Pekerja
2.5000
org
50,000.00
125,000.00
0.2500
org
60,000.00
15,000.00
0.1000
org
80,000.00
8,000.00
Mandor
0.0100
org
80,000.00
800.00
0.0450
lot
852,800.00
38,376.00
Jumlah
891,176.00
Keuntungan Max.
005
89,117.60
Jumlah
980,293.60
Dibulatkan
980,290.00
1.0000
739,000.00
739,000.00
Pekerja
2.5000
org
50,000.00
125,000.00
0.2500
org
60,000.00
15,000.00
0.1000
org
80,000.00
8,000.00
Mandor
0.0100
org
80,000.00
800.00
0.0450
lot
887,800.00
39,951.00
Jumlah
927,751.00
Keuntungan Max.
006
92,775.10
Jumlah
1,020,526.10
Dibulatkan
1,020,520.00
1.0000
809,000.00
809,000.00
Pekerja
2.5000
org
50,000.00
125,000.00
0.2500
org
60,000.00
15,000.00
0.1000
org
80,000.00
8,000.00
Mandor
0.0100
org
80,000.00
800.00
0.0450
lot
957,800.00
43,101.00
Jumlah
Keuntungan Max.
1,000,901.00
100,090.10
Jumlah
1,100,991.10
Dibulatkan
1,100,990.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
007
0.0190
196,000.00
3,724.00
Semen PC 50 Kg
0.1200
zak
59,000.00
7,080.00
Pekerja
0.3150
org
50,000.00
15,750.00
0.2660
org
70,000.00
18,620.00
0.0260
org
80,000.00
2,080.00
Mandor
0.0021
org
80,000.00
168.00
Jumlah
47,422.00
Keuntungan Max.
008
4,742.20
Jumlah
52,164.20
Dibulatkan
52,160.00
225.0000
kg
9,000.00
2,025,000.00
8.0000
109,620.00
876,960.00
138,070.00
276,140.00
465,864.00
2.0000
Beton K 225
1.0000
Jumlah
Keuntungan Max.
009
364,396.40
Jumlah
4,008,360.40
Dibulatkan
4,008,360.00
0.0170
4,862,000.00
41,327.00
0.0240
635,000.00
11,430.00
Paku
0.4000
kg
18,000.00
7,200.00
Pekerja
0.1200
org
50,000.00
6,000.00
0.1500
org
70,000.00
10,500.00
0.1500
org
80,000.00
12,000.00
Mandor
0.0500
org
80,000.00
4,000.00
0.1200
org
60,000.00
7,200.00
Jumlah
99,657.00
Keuntungan Max.
010
465,864.00
3,643,964.00
9,965.70
Jumlah
109,622.70
Dibulatkan
109,620.00
1 M2 BEKISTING MULTIPLEX 9 MM
Kaso 5/7 borneo sp (2 x pakai) 50%
0.0170
2,114,000.00
17,969.00
0.3470
lbr
90,000.00
23,422.50
Paku
0.4000
kg
18,000.00
7,200.00
Pekerja
0.1200
org
50,000.00
6,000.00
0.1500
org
70,000.00
10,500.00
0.1500
org
80,000.00
12,000.00
Mandor
0.0500
org
80,000.00
4,000.00
0.1200
org
60,000.00
7,200.00
Jumlah
Keuntungan Max.
88,291.50
8,829.15
Jumlah
97,120.65
Dibulatkan
97,120.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
012
1 M2 BEKISTING MULTIPLEX 12 MM
Kaso 5/7 borneo sp (2 x pakai) 50%
0.0170
2,114,000.00
17,969.00
0.3470
lbr
137,000.00
35,654.25
Paku
0.4000
kg
18,000.00
7,200.00
Pekerja
0.1200
org
50,000.00
6,000.00
0.1500
org
70,000.00
10,500.00
0.1500
org
80,000.00
12,000.00
Mandor
0.0500
org
80,000.00
4,000.00
0.1200
org
60,000.00
7,200.00
Jumlah
100,523.25
Keuntungan Max.
10,052.33
Jumlah
110,575.58
Dibulatkan
110,570.00
1.1000
m2
116,000.00
127,600.00
P C (50 kg)
0.1200
kg
59,000.00
7,080.00
Pasir Pasang
0.0310
196,000.00
6,076.00
Pekerja Terampil
0.1875
org
70,000.00
13,125.00
Tk.batu terampil
0.2250
org
70,000.00
15,750.00
Kep.tukang batu
0.0375
org
80,000.00
3,000.00
Mandor
0.0338
org
80,000.00
2,704.00
Peralatan
0.0250
lot
175,335.00
4,383.38
Jumlah
179,718.38
Keuntungan Max.
002
17,971.84
Jumlah
197,690.21
Dibulatkan
197,690.00
70.0000
bh
400.00
28,000.00
0.5440
Pasir pasang
0.0470
zak
59,000.00
32,096.00
196,000.00
9,212.00
0.4290
org
60,000.00
25,740.00
0.2140
org
60,000.00
12,840.00
0.0210
org
80,000.00
1,680.00
Mandor
0.0110
org
80,000.00
880.00
Jumlah
110,448.00
Keuntungan Max.
003
11,044.80
Jumlah
121,492.80
Dibulatkan
121,490.00
70.0000
bh
400.00
28,000.00
0.4200
zak
59,000.00
24,780.00
Pasir pasang
0.0540
196,000.00
10,584.00
0.4290
org
60,000.00
25,740.00
0.2140
org
60,000.00
12,840.00
0.0210
org
80,000.00
1,680.00
Mandor
0.0110
org
80,000.00
880.00
Jumlah
Keuntungan Max.
104,504.00
10,450.40
Jumlah
114,954.40
Dibulatkan
114,950.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
004
70.0000
bh
400.00
28,000.00
0.3354
zak
59,000.00
19,786.24
Pasir pasang
0.0580
196,000.00
11,368.00
0.3218
org
60,000.00
19,308.00
0.1805
org
60,000.00
10,830.00
0.0158
org
80,000.00
1,264.00
Mandor
0.0083
org
80,000.00
664.00
Jumlah
91,220.24
Keuntungan Max.
005
9,122.02
Jumlah
100,342.26
Dibulatkan
100,340.00
70.0000
bh
400.00
28,000.00
0.2074
zak
59,000.00
12,234.24
Pasir pasang
0.0580
196,000.00
11,368.00
0.3218
org
60,000.00
19,308.00
0.1805
org
60,000.00
10,830.00
0.0158
org
80,000.00
1,264.00
Mandor
0.0083
org
80,000.00
664.00
Jumlah
83,668.24
Keuntungan Max.
006
8,366.82
Jumlah
92,035.06
Dibulatkan
92,030.00
1.0100
37,000.00
37,370.00
0.1600
zak
59,000.00
9,440.00
Pasir pasang
0.0300
196,000.00
5,880.00
Semen warna
0.0130
kg
10,000.00
130.00
Pekerja trampil
0.1875
org
70,000.00
13,125.00
0.3750
org
70,000.00
26,250.00
0.0750
org
80,000.00
6,000.00
Mandor
0.0188
org
80,000.00
1,504.00
Jumlah
99,699.00
Keuntungan Max.
007
9,969.90
Jumlah
109,668.90
Dibulatkan
109,660.00
1.0100
37,000.00
37,370.00
0.1600
zak
59,000.00
9,440.00
Pasir pasang
0.0300
196,000.00
5,880.00
Semen warna
0.0130
kg
10,000.00
130.00
Pekerja trampil
0.1875
org
70,000.00
13,125.00
0.3750
org
70,000.00
26,250.00
0.0750
org
80,000.00
6,000.00
Mandor
0.0188
org
80,000.00
1,504.00
Jumlah
Keuntungan Max.
99,699.00
9,969.90
Jumlah
109,668.90
Dibulatkan
109,660.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
008
1.0000
121,000.00
121,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
1.0000
org
70,000.00
70,000.00
3.0000
org
70,000.00
210,000.00
0.2000
org
80,000.00
16,000.00
Mandor
0.1000
org
80,000.00
8,000.00
Alat bantu
0.0480
lot
481,220.00
23,098.56
Jumlah
504,318.56
Keuntungan Max.
009
50,431.86
Jumlah
554,750.42
Dibulatkan
554,750.00
1.0000
121,000.00
121,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
1.0000
org
70,000.00
70,000.00
3.0000
org
70,000.00
210,000.00
0.2000
org
80,000.00
16,000.00
Mandor
1.0000
org
80,000.00
80,000.00
Alat bantu
0.0480
lot
553,220.00
26,554.56
Jumlah
579,774.56
Keuntungan Max.
010
57,977.46
Jumlah
637,752.02
Dibulatkan
637,750.00
1.0000
121,000.00
121,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
1.0000
org
70,000.00
70,000.00
3.0000
org
70,000.00
210,000.00
0.2000
org
80,000.00
16,000.00
Mandor
0.0500
org
80,000.00
4,000.00
Alat bantu
0.0480
lot
477,220.00
22,906.56
Jumlah
Keuntungan Max.
500,126.56
50,012.66
Jumlah
550,139.22
Dibulatkan
550,130.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
011
1.0000
121,000.00
121,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
1.0000
org
70,000.00
70,000.00
3.0000
org
70,000.00
210,000.00
0.2000
org
80,000.00
16,000.00
Mandor
0.0500
org
80,000.00
4,000.00
Alat bantu
0.0480
lot
477,220.00
22,906.56
Jumlah
500,126.56
Keuntungan Max.
012
50,012.66
Jumlah
550,139.22
Dibulatkan
550,130.00
1.0000
160,000.00
160,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
0.2500
org
70,000.00
17,500.00
0.7000
org
70,000.00
49,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0400
lot
288,720.00
11,548.80
Jumlah
300,268.80
Keuntungan Max.
013
30,026.88
Jumlah
330,295.68
Dibulatkan
330,290.00
1.0000
150,000.00
150,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
0.2500
org
70,000.00
17,500.00
0.7000
org
70,000.00
49,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0400
lot
278,720.00
11,148.80
Jumlah
Keuntungan Max.
289,868.80
28,986.88
Jumlah
318,855.68
Dibulatkan
318,850.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
014
1.0000
300,000.00
300,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
1.0000
org
70,000.00
70,000.00
3.0000
org
70,000.00
210,000.00
0.2000
org
80,000.00
16,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0480
lot
654,220.00
31,402.56
Jumlah
685,622.56
Keuntungan Max.
015
68,562.26
Jumlah
754,184.82
Dibulatkan
754,180.00
1.0000
150,000.00
150,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
1.0000
org
70,000.00
70,000.00
3.0000
org
70,000.00
210,000.00
0.2000
org
80,000.00
16,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0480
lot
504,220.00
24,202.56
Jumlah
528,422.56
Keuntungan Max.
016
52,842.26
Jumlah
581,264.82
Dibulatkan
581,260.00
1.0000
500,000.00
500,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
1.0000
org
70,000.00
70,000.00
3.0000
org
70,000.00
210,000.00
0.2000
org
80,000.00
16,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0480
lot
854,220.00
41,002.56
Jumlah
Keuntungan Max.
895,222.56
89,522.26
Jumlah
984,744.82
Dibulatkan
984,740.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
17
1.0000
300,000.00
300,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
1.0000
org
70,000.00
70,000.00
3.0000
org
70,000.00
210,000.00
0.2000
org
80,000.00
16,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0480
lot
654,220.00
31,402.56
Jumlah
685,622.56
Keuntungan Max.
68,562.26
Jumlah
754,184.82
Dibulatkan
754,180.00
G. PEKERJAAN ATAP
1
1.2000
5,285,000.00
6,342,000.00
Paku
5.8000
kg
18,000.00
104,400.00
3.0000
org
60,000.00
180,000.00
9.0000
org
60,000.00
540,000.00
3.0000
org
80,000.00
240,000.00
Mandor
0.5000
org
80,000.00
40,000.00
Jumlah
7,446,400.00
Keuntungan Max.
744,640.00
Jumlah
8,191,040.00
Dibulatkan
8,191,040.00
1.1000
2,114,000.00
2,325,400.00
Paku
5.8000
kg
18,000.00
104,400.00
3.0000
org
60,000.00
180,000.00
5.0000
org
60,000.00
300,000.00
2.0000
org
80,000.00
160,000.00
Mandor
0.4000
org
80,000.00
32,000.00
Jumlah
3,101,800.00
Keuntungan Max.
310,180.00
Jumlah
3,411,980.00
Dibulatkan
3,411,980.00
1.1000
4,862,000.00
5,348,200.00
Paku
5.8000
kg
18,000.00
104,400.00
3.0000
org
60,000.00
180,000.00
5.0000
org
60,000.00
300,000.00
2.0000
org
80,000.00
160,000.00
Mandor
0.4000
org
80,000.00
Jumlah
Keuntungan Max.
32,000.00
6,124,600.00
612,460.00
Jumlah
6,737,060.00
Dibulatkan
6,737,060.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
1.1000
4,862,000.00
5,348,200.00
Paku
5.8000
kg
18,000.00
104,400.00
3.0000
org
60,000.00
180,000.00
5.0000
org
60,000.00
300,000.00
2.0000
org
80,000.00
160,000.00
Mandor
0.4000
org
80,000.00
32,000.00
Jumlah
6,124,600.00
Keuntungan Max.
612,460.00
Jumlah
6,737,060.00
Dibulatkan
6,737,060.00
1.1000
4,862,000.00
5,348,200.00
Paku
5.8000
kg
18,000.00
104,400.00
3.0000
org
60,000.00
180,000.00
5.0000
org
60,000.00
300,000.00
2.0000
org
80,000.00
160,000.00
Mandor
0.4000
org
80,000.00
32,000.00
Jumlah
6,124,600.00
Keuntungan Max.
612,460.00
Jumlah
6,737,060.00
Dibulatkan
6,737,060.00
0.0168
4,862,000.00
81,681.60
4.0000
m1
2,250.00
9,000.00
Paku
0.2500
kg
18,000.00
4,500.00
0.1500
org
60,000.00
9,000.00
0.1500
org
70,000.00
10,500.00
0.0100
org
80,000.00
800.00
Mandor
0.0050
org
80,000.00
Jumlah
400.00
115,881.60
Keuntungan Max.
11,588.16
Jumlah
127,469.76
Dibulatkan
127,460.00
0.0168
4,862,000.00
81,681.60
4.0000
m1
1,800.00
7,200.00
Paku
0.2500
kg
18,000.00
4,500.00
0.1500
org
60,000.00
9,000.00
0.1500
org
70,000.00
10,500.00
0.0100
org
80,000.00
800.00
Mandor
0.0050
org
80,000.00
400.00
Jumlah
Keuntungan Max.
114,081.60
11,408.16
Jumlah
125,489.76
Dibulatkan
125,480.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.0168
2,114,000.00
35,515.20
4.0000
m1
1,250.00
5,000.00
Paku
0.2500
kg
18,000.00
4,500.00
0.1500
org
60,000.00
9,000.00
0.1500
org
70,000.00
10,500.00
0.0100
org
80,000.00
800.00
Mandor
0.0050
org
80,000.00
400.00
Jumlah
65,715.20
Keuntungan Max.
6,571.52
Jumlah
72,286.72
Dibulatkan
72,280.00
0.0168
4,862,000.00
81,681.60
4.0000
m1
2,250.00
9,000.00
Paku
0.2500
kg
18,000.00
4,500.00
0.1500
org
70,000.00
10,500.00
0.1500
org
70,000.00
10,500.00
0.0100
org
80,000.00
800.00
Mandor
0.0050
org
80,000.00
400.00
Jumlah
117,381.60
Keuntungan Max.
11,738.16
Jumlah
129,119.76
Dibulatkan
129,110.00
0.0110
4,862,000.00
53,482.00
4.0000
m1
1,250.00
5,000.00
80.0000
bh
18,000.00
1,440,000.00
Paku
0.2500
kg
18,000.00
4,500.00
0.1500
org
60,000.00
9,000.00
0.1500
org
70,000.00
10,500.00
0.0100
org
80,000.00
800.00
Mandor
0.0050
org
80,000.00
400.00
Jumlah
1,523,682.00
Keuntungan Max.
152,368.20
Jumlah
1,676,050.20
Dibulatkan
1,676,050.00
4.0000
bh
3,500.00
14,000.00
PC (50 kg)
0.1304
zak
59,000.00
7,693.60
Pasir pasang
0.2100
196,000.00
41,160.00
0.1500
org
60,000.00
9,000.00
0.2000
org
70,000.00
14,000.00
0.0100
org
80,000.00
800.00
Mandor
0.0050
org
80,000.00
400.00
Peralatan
0.0650
lot
87,053.60
5,658.48
Jumlah
Keuntungan Max.
92,712.08
9,271.21
Jumlah
101,983.29
Dibulatkan
101,980.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
3.0000
bh
9,500.00
28,500.00
PC (50 kg)
0.1304
zak
59,000.00
7,693.60
Pasir pasang
0.2100
196,000.00
41,160.00
0.1500
org
60,000.00
9,000.00
0.2000
org
70,000.00
14,000.00
0.0100
org
80,000.00
800.00
Mandor
0.0050
org
80,000.00
400.00
Peralatan
0.0950
lot
101,553.60
9,647.59
Jumlah
111,201.19
Keuntungan Max.
11,120.12
Jumlah
122,321.31
Dibulatkan
122,320.00
3.0000
bh
8,500.00
PC (50 kg)
0.1304
zak
59,000.00
7,693.60
Pasir pasang
0.2100
lbr
196,000.00
41,160.00
0.1500
org
60,000.00
9,000.00
0.2000
org
70,000.00
14,000.00
0.0100
org
80,000.00
800.00
Mandor
0.0050
org
80,000.00
400.00
Peralatan
0.1090
lot
98,553.60
10,742.34
Jumlah
25,500.00
109,295.94
Keuntungan Max.
10,929.59
Jumlah
120,225.54
Dibulatkan
120,220.00
H. PEKERJAAN KAYU
1 1 M2 PASANG DINDING PEMISAH TRIPLEKS RANGKA KAYU KAMPER MEDAN / KRUING
Kayu Kaper Medan/Krung (Balok)
0.0195
4,862,000.00
94,809.00
0.0070
5,285,000.00
36,995.00
Paku
0.1000
kg
18,000.00
1,800.00
Lem
0.5600
kg
63,000.00
35,280.00
Tripleks 4 mm
1.0000
lbr
63,000.00
63,000.00
Pekerja
0.2000
org
50,000.00
10,000.00
0.6000
org
70,000.00
42,000.00
0.0600
org
80,000.00
4,800.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
289,484.00
Keuntungan Max.
28,948.40
Jumlah
318,432.40
Dibulatkan
318,430.00
1.0500
m1
11,000.00
11,550.00
Pekerja
0.0210
org
50,000.00
1,050.00
0.0210
org
70,000.00
1,470.00
0.0020
org
80,000.00
160.00
Mandor
0.0010
org
80,000.00
80.00
Jumlah
Keuntungan Max.
14,310.00
1,431.00
Jumlah
15,741.00
Dibulatkan
15,740.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
1.1000
4,862,000.00
5,348,200.00
Paku
1.2500
kg
18,000.00
22,500.00
1.0000
kg
47,000.00
47,000.00
Pekerja terampil
4.0000
org
70,000.00
280,000.00
15.5000
org
70,000.00
1,085,000.00
2.7000
org
80,000.00
216,000.00
Mandor
0.5000
org
80,000.00
40,000.00
Jumlah
7,038,700.00
Keuntungan Max.
703,870.00
Jumlah
7,742,570.00
Dibulatkan
7,742,570.00
1.1000
2,114,000.00
2,325,400.00
Paku
1.2500
kg
18,000.00
22,500.00
1.0000
kg
47,000.00
47,000.00
Pekerja terampil
4.0000
org
70,000.00
280,000.00
15.5000
org
70,000.00
1,085,000.00
2.7000
org
80,000.00
216,000.00
Mandor
0.5000
org
80,000.00
40,000.00
Jumlah
4,015,900.00
Keuntungan Max.
401,590.00
Jumlah
4,417,490.00
Dibulatkan
4,417,490.00
1.1000
4,862,000.00
5,348,200.00
Paku
1.2500
kg
18,000.00
22,500.00
1.0000
kg
47,000.00
47,000.00
Pekerja terampil
4.0000
org
70,000.00
280,000.00
15.5000
org
70,000.00
1,085,000.00
2.7000
org
80,000.00
216,000.00
Mandor
0.5000
org
80,000.00
40,000.00
Jumlah
7,038,700.00
Keuntungan Max.
703,870.00
Jumlah
7,742,570.00
Dibulatkan
7,742,570.00
1.1000
4,862,000.00
5,348,200.00
Paku
1.2500
kg
18,000.00
22,500.00
1.0000
kg
47,000.00
47,000.00
Pekerja terampil
4.0000
org
70,000.00
280,000.00
15.0000
org
70,000.00
1,050,000.00
2.7000
org
80,000.00
216,000.00
Mandor
0.5000
org
80,000.00
Jumlah
Keuntungan Max.
40,000.00
7,003,700.00
700,370.00
Jumlah
7,704,070.00
Dibulatkan
7,704,070.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
1.1000
6,850,000.00
7,535,000.00
Paku
1.2500
kg
18,000.00
22,500.00
1.0000
kg
47,000.00
47,000.00
Pekerja terampil
4.0000
org
70,000.00
280,000.00
15.0000
org
70,000.00
1,050,000.00
2.7000
org
80,000.00
216,000.00
Mandor
0.5000
org
80,000.00
40,000.00
Jumlah
9,190,500.00
Keuntungan Max.
919,050.00
Jumlah
10,109,550.00
Dibulatkan
10,109,550.00
0.0100
5,285,000.00
52,850.00
Paku
0.0100
kg
18,000.00
180.00
Pekerja terampil
0.0700
org
70,000.00
4,900.00
0.2000
org
60,000.00
12,000.00
0.0200
org
80,000.00
1,600.00
Mandor
0.0040
org
80,000.00
320.00
Jumlah
71,850.00
Keuntungan Max.
7,185.00
Jumlah
79,035.00
Dibulatkan
79,030.00
0.0070
5,285,000.00
36,995.00
Paku
0.0100
kg
18,000.00
180.00
Pekerja terampil
0.0700
org
70,000.00
4,900.00
0.2000
org
60,000.00
12,000.00
0.0200
org
80,000.00
1,600.00
Mandor
0.0040
org
80,000.00
Jumlah
320.00
55,995.00
Keuntungan Max.
5,599.50
Jumlah
61,594.50
Dibulatkan
61,590.00
0.0500
5,285,000.00
264,250.00
0.7500
kg
47,000.00
35,250.00
4.0000
m1
12,000.00
48,000.00
Pekerja terampil
0.6000
org
70,000.00
42,000.00
2.6000
org
60,000.00
156,000.00
0.2600
org
80,000.00
20,800.00
Mandor
0.0260
org
80,000.00
2,080.00
Jumlah
Keuntungan Max.
568,380.00
56,838.00
Jumlah
625,218.00
Dibulatkan
625,210.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.0500
6,850,000.00
342,500.00
0.7500
kg
47,000.00
35,250.00
4.0000
m1
12,000.00
48,000.00
Pekerja terampil
0.6000
org
70,000.00
42,000.00
2.6000
org
60,000.00
156,000.00
0.2600
org
80,000.00
20,800.00
Mandor
0.0260
org
80,000.00
2,080.00
Jumlah
646,630.00
Keuntungan Max.
64,663.00
Jumlah
711,293.00
Dibulatkan
711,290.00
0.0500
5,285,000.00
264,250.00
0.7500
kg
47,000.00
35,250.00
4.0000
m1
12,000.00
48,000.00
Pekerja terampil
0.6000
org
70,000.00
42,000.00
2.6000
org
60,000.00
156,000.00
0.2600
org
80,000.00
20,800.00
Mandor
0.0260
org
80,000.00
2,080.00
Jumlah
568,380.00
Keuntungan Max.
56,838.00
Jumlah
625,218.00
Dibulatkan
625,210.00
0.0150
5,285,000.00
79,275.00
2.0000
lbr
115,000.00
230,000.00
0.0050
kg
47,000.00
235.00
Paku triplek
0.2000
m1
18,000.00
3,600.00
Pekerja terampil
0.3000
org
70,000.00
21,000.00
1.5000
org
60,000.00
90,000.00
0.2000
org
80,000.00
16,000.00
Mandor
0.0200
org
80,000.00
1,600.00
Jumlah
441,710.00
Keuntungan Max.
44,171.00
Jumlah
485,881.00
Dibulatkan
485,880.00
0.0500
5,285,000.00
264,250.00
1.0000
lbr
115,000.00
115,000.00
0.0050
kg
47,000.00
235.00
Paku triplek
0.2000
m1
18,000.00
3,600.00
Pekerja terampil
0.3000
org
70,000.00
21,000.00
1.5000
org
70,000.00
105,000.00
0.2000
org
80,000.00
16,000.00
Mandor
0.0200
org
80,000.00
1,600.00
Jumlah
Keuntungan Max.
526,685.00
52,668.50
Jumlah
579,353.50
Dibulatkan
579,350.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.0150
5,285,000.00
79,275.00
2.0000
lbr
47,000.00
94,000.00
1.8000
135,000.00
243,000.00
Paku triplek
0.2000
kg
18,000.00
3,600.00
0.5000
kg
47,000.00
23,500.00
0.3000
org
60,000.00
18,000.00
1.3000
org
70,000.00
91,000.00
0.1300
org
80,000.00
10,400.00
Mandor
0.0130
org
80,000.00
1,040.00
Jumlah
563,815.00
Keuntungan Max.
56,381.50
Jumlah
620,196.50
Dibulatkan
620,190.00
0.0150
5,285,000.00
79,275.00
2.0000
lbr
47,000.00
94,000.00
1.0000
lbr
125,000.00
125,000.00
Paku triplek
0.2000
kg
18,000.00
3,600.00
0.5000
kg
47,000.00
23,500.00
1.0000
kg
63,000.00
63,000.00
0.3000
org
60,000.00
18,000.00
1.3000
org
70,000.00
91,000.00
0.1300
org
80,000.00
10,400.00
Mandor
0.0130
org
80,000.00
1,040.00
Jumlah
Keuntungan Max.
508,815.00
50,881.50
Jumlah
559,696.50
Dibulatkan
559,690.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.0150
5,285,000.00
79,275.00
2.0000
lbr
47,000.00
94,000.00
1.8000
m2
23,000.00
41,400.00
Paku triplek
0.2000
kg
18,000.00
3,600.00
0.5000
kg
47,000.00
23,500.00
1.0000
kg
63,000.00
63,000.00
0.3000
org
60,000.00
18,000.00
1.3000
org
70,000.00
91,000.00
0.1300
org
80,000.00
10,400.00
Mandor
0.0130
org
80,000.00
1,040.00
Jumlah
425,215.00
Keuntungan Max.
42,521.50
Jumlah
467,736.50
Dibulatkan
467,730.00
1.0000
bh
275,000.00
275,000.00
Pekerja Terampil
0.2000
org
70,000.00
14,000.00
0.1520
org
80,000.00
12,160.00
Mandor
0.0200
org
80,000.00
1,600.00
Jumlah
302,760.00
Keuntungan Max.
30,276.00
Jumlah
333,036.00
Dibulatkan
333,030.00
0.0170
5,285,000.00
89,845.00
0.3000
kg
47,000.00
14,100.00
List Kayu
4.0000
m1
12,000.00
48,000.00
0.3000
org
60,000.00
18,000.00
1.2000
org
70,000.00
84,000.00
0.1200
org
80,000.00
9,600.00
Mandor
0.0200
org
80,000.00
1,600.00
Jumlah
265,145.00
Keuntungan Max.
26,514.50
Jumlah
291,659.50
Dibulatkan
291,650.00
0.0200
5,285,000.00
105,700.00
0.6000
kg
47,000.00
28,200.00
List Kayu
4.0000
m1
12,000.00
48,000.00
0.4000
org
60,000.00
24,000.00
1.4000
org
70,000.00
98,000.00
0.1400
org
80,000.00
11,200.00
Mandor
0.0140
org
80,000.00
Jumlah
Keuntungan Max.
1,120.00
316,220.00
31,622.00
Jumlah
347,842.00
Dibulatkan
347,840.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.0170
5,285,000.00
89,845.00
0.3000
kg
47,000.00
14,100.00
0.0225
5,285,000.00
118,912.50
List Kayu
4.0000
m1
12,000.00
48,000.00
0.7000
org
60,000.00
42,000.00
1.8000
org
70,000.00
126,000.00
0.2600
org
80,000.00
20,800.00
Mandor
0.0150
org
80,000.00
1,200.00
Jumlah
460,857.50
Keuntungan Max.
46,085.75
Jumlah
506,943.25
Dibulatkan
506,940.00
I. PEKERJAAN PLESTERAN
1 1 M2 ACIAN PC
P.C (50 kg)
0.0800
zak
59,000.00
4,720.00
0.1430
org
60,000.00
8,580.00
0.1070
org
60,000.00
6,420.00
0.0105
org
80,000.00
840.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
21,360.00
Keuntungan Max.
2,136.00
Jumlah
23,496.00
Dibulatkan
23,490.00
0.2368
zak
59,000.00
13,971.20
Pasir pasang
0.0190
196,000.00
3,724.00
0.2860
org
60,000.00
17,160.00
0.2140
org
60,000.00
12,840.00
0.0210
org
80,000.00
1,680.00
Mandor
0.0200
org
80,000.00
1,600.00
Jumlah
50,975.20
Keuntungan Max.
5,097.52
Jumlah
56,072.72
Dibulatkan
56,070.00
0.1600
zak
59,000.00
9,440.00
Pasir pasang
0.0190
196,000.00
3,724.00
0.2860
org
60,000.00
17,160.00
0.2140
org
60,000.00
12,840.00
0.0210
org
80,000.00
1,680.00
Mandor
0.0200
org
80,000.00
1,600.00
Jumlah
Keuntungan Max.
46,444.00
4,644.40
Jumlah
51,088.40
Dibulatkan
51,080.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.1404
zak
59,000.00
8,283.60
Pasir pasang
0.0190
196,000.00
3,724.00
0.2860
org
60,000.00
17,160.00
0.2140
org
60,000.00
12,840.00
0.0210
org
80,000.00
1,680.00
Mandor
0.0200
org
80,000.00
1,600.00
Jumlah
45,287.60
Keuntungan Max.
4,528.76
Jumlah
49,816.36
Dibulatkan
49,810.00
0.1000
zak
59,000.00
5,900.00
Pasir pasang
0.0190
196,000.00
3,724.00
0.2860
org
60,000.00
17,160.00
0.2140
org
60,000.00
12,840.00
0.0210
org
80,000.00
1,680.00
Mandor
0.0200
org
80,000.00
1,600.00
Jumlah
42,904.00
Keuntungan Max.
4,290.40
Jumlah
47,194.40
Dibulatkan
47,190.00
J. PEKERJAAN LANGIT-LANGIT
1 1 M2 PAS. PLAFOND TRIPLEK 6 MM BERIKUT RANGKA K-BANJAR
Triplek 6 mm
0.3470
lbr
89,000.00
30,883.00
0.0140
4,862,000.00
68,068.00
0.0070
4,862,000.00
34,034.00
Paku
0.2200
kg
18,000.00
3,960.00
0.2800
org
60,000.00
16,800.00
0.4000
org
70,000.00
28,000.00
0.0800
org
80,000.00
6,400.00
Mandor
0.0140
org
80,000.00
1,120.00
Jumlah
Keuntungan Max.
189,265.00
18,926.50
Jumlah
208,191.50
Dibulatkan
208,190.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.3472
lbr
63,000.00
21,873.60
0.0140
1,586,000.00
22,204.00
0.0035
1,586,000.00
5,551.00
Paku
0.2200
kg
18,000.00
3,960.00
0.2800
org
60,000.00
16,800.00
0.4000
org
70,000.00
28,000.00
0.0800
org
80,000.00
6,400.00
Mandor
0.0140
org
80,000.00
1,120.00
Jumlah
105,908.60
Keuntungan Max.
10,590.86
Jumlah
116,499.46
Dibulatkan
116,490.00
0.3470
lbr
85,100.00
29,529.70
0.0140
4,862,000.00
68,068.00
0.0035
4,862,000.00
17,017.00
Paku
0.2200
kg
18,000.00
3,960.00
0.2800
org
60,000.00
16,800.00
0.4000
org
70,000.00
28,000.00
0.0800
org
80,000.00
6,400.00
Mandor
0.0140
org
80,000.00
1,120.00
Jumlah
170,894.70
Keuntungan Max.
17,089.47
Jumlah
187,984.17
Dibulatkan
187,980.00
4 1 M2 PAS. RANGKA PLAFOND KAYU KAMPER BANJAR DIMENI (HANYA RANGKA) DENGAN MENI KAYU
Kaso-kaso 5/7 kamper Banjar
0.0140
4,862,000.00
68,068.00
0.0035
4,862,000.00
17,017.00
Paku
0.2200
kg
18,000.00
3,960.00
Meni kayu
0.1670
kg
21,000.00
3,507.00
0.2500
org
60,000.00
15,000.00
0.1000
org
70,000.00
7,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0140
org
80,000.00
1,120.00
Jumlah
Keuntungan Max.
119,672.00
11,967.20
Jumlah
131,639.20
Dibulatkan
131,630.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.0140
2,114,000.00
29,596.00
0.0035
2,114,000.00
7,399.00
Paku
0.2200
kg
18,000.00
3,960.00
0.1875
org
60,000.00
11,250.00
0.1000
org
70,000.00
7,000.00
0.0375
org
80,000.00
3,000.00
Mandor
0.0105
org
80,000.00
840.00
Jumlah
63,045.00
Keuntungan Max.
6,304.50
Jumlah
69,349.50
Dibulatkan
69,340.00
0.3470
lbr
50,000.00
17,350.00
Paku
0.0200
kg
18,000.00
360.00
0.0630
org
60,000.00
3,780.00
0.1500
org
70,000.00
10,500.00
0.0130
org
80,000.00
1,040.00
Mandor
0.0040
org
80,000.00
320.00
Alat Bantu
0.0450
lot
33,350.00
1,500.75
Jumlah
34,850.75
Keuntungan Max.
3,485.08
Jumlah
38,335.83
Dibulatkan
38,330.00
1.1000
15,500.00
17,050.00
Paku
0.0200
kg
18,000.00
360.00
0.0630
org
60,000.00
3,780.00
0.1500
org
70,000.00
10,500.00
0.0130
org
80,000.00
1,040.00
Mandor
0.0040
org
80,000.00
320.00
Alat Bantu
0.0500
lot
33,050.00
1,652.50
Jumlah
Keuntungan Max.
34,702.50
3,470.25
Jumlah
38,172.75
Dibulatkan
38,170.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
1.1000
20,000.00
22,000.00
Paku
0.0200
kg
18,000.00
360.00
0.0473
org
60,000.00
2,838.00
0.1125
org
70,000.00
7,875.00
0.0098
org
80,000.00
784.00
Mandor
0.0030
org
80,000.00
240.00
Alat Bantu
0.0850
lot
34,097.00
2,898.25
Jumlah
36,995.25
Keuntungan Max.
3,699.52
Jumlah
40,694.77
Dibulatkan
40,690.00
1.0100
37,000.00
37,370.00
0.2400
Pasir pasang
0.0300
zak
59,000.00
14,160.00
196,000.00
5,880.00
Semen warna
0.0130
kg
10,000.00
130.00
Pekerja trampil
0.1875
org
70,000.00
13,125.00
0.3750
org
70,000.00
26,250.00
0.1125
org
80,000.00
9,000.00
Mandor
0.0282
org
80,000.00
2,256.00
Jumlah
108,171.00
Keuntungan Max.
10,817.10
Jumlah
118,988.10
Dibulatkan
118,980.00
1.0100
37,000.00
37,370.00
0.1600
zak
59,000.00
9,440.00
Pasir pasang
0.0300
196,000.00
5,880.00
Semen warna
0.0130
kg
10,000.00
130.00
Pekerja trampil
0.1875
org
70,000.00
13,125.00
0.3750
org
70,000.00
26,250.00
0.0750
org
80,000.00
6,000.00
Mandor
0.0188
org
80,000.00
1,504.00
Jumlah
Keuntungan Max.
99,699.00
9,969.90
Jumlah
109,668.90
Dibulatkan
109,660.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
1.0100
33,000.00
33,330.00
0.1600
zak
59,000.00
9,440.00
Pasir pasang
0.0300
196,000.00
5,880.00
Semen warna
0.0130
kg
10,000.00
130.00
Pekerja trampil
0.1875
org
70,000.00
13,125.00
0.3750
org
70,000.00
26,250.00
0.0750
org
80,000.00
6,000.00
Mandor
0.0188
org
80,000.00
1,504.00
Jumlah
95,659.00
Keuntungan Max.
9,565.90
Jumlah
105,224.90
Dibulatkan
105,220.00
1.0100
37,000.00
37,370.00
0.1600
Pasir pasang
0.0300
zak
59,000.00
9,440.00
196,000.00
5,880.00
Semen warna
0.0130
kg
10,000.00
130.00
Pekerja trampil
0.1875
org
70,000.00
13,125.00
0.3750
org
70,000.00
26,250.00
0.0750
org
80,000.00
6,000.00
Mandor
0.0188
org
80,000.00
1,504.00
Jumlah
99,699.00
Keuntungan Max.
9,969.90
Jumlah
109,668.90
Dibulatkan
109,660.00
1.0000
121,000.00
121,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
0.5000
org
70,000.00
35,000.00
1.5000
org
70,000.00
105,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0320
lot
323,220.00
10,343.04
Jumlah
Keuntungan Max.
333,563.04
33,356.30
Jumlah
366,919.34
Dibulatkan
366,910.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
1.0000
150,000.00
150,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
0.5000
org
70,000.00
35,000.00
1.5000
org
70,000.00
105,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0320
lot
352,220.00
11,271.04
Jumlah
363,491.04
Keuntungan Max.
36,349.10
Jumlah
399,840.14
Dibulatkan
399,840.00
1.0000
150,000.00
150,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
0.5000
org
70,000.00
35,000.00
1.5000
org
70,000.00
105,000.00
0.1000
org
80,000.00
8,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0320
lot
356,220.00
11,399.04
Jumlah
367,619.04
Keuntungan Max.
36,761.90
Jumlah
404,380.94
Dibulatkan
404,380.00
1.0000
150,000.00
150,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
0.5000
org
70,000.00
35,000.00
1.5000
org
80,000.00
120,000.00
0.1000
org
80,000.00
8,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0320
lot
371,220.00
11,879.04
Jumlah
Keuntungan Max.
383,099.04
38,309.90
Jumlah
421,408.94
Dibulatkan
421,400.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
1.0000
160,000.00
160,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
0.2500
org
70,000.00
17,500.00
0.6000
org
70,000.00
42,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0240
lot
281,720.00
6,761.28
Jumlah
288,481.28
Keuntungan Max.
28,848.13
Jumlah
317,329.41
Dibulatkan
317,320.00
1.0000
150,000.00
150,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
0.2500
org
70,000.00
17,500.00
0.6000
org
70,000.00
42,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0240
lot
271,720.00
6,521.28
Jumlah
278,241.28
Keuntungan Max.
27,824.13
Jumlah
306,065.41
Dibulatkan
306,060.00
1.0000
300,000.00
300,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
0.5000
org
70,000.00
35,000.00
1.5000
org
70,000.00
105,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0320
lot
502,220.00
16,071.04
Jumlah
Keuntungan Max.
518,291.04
51,829.10
Jumlah
570,120.14
Dibulatkan
570,120.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
1.0000
150,000.00
150,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
0.5000
org
70,000.00
35,000.00
1.5000
org
70,000.00
105,000.00
0.1000
org
80,000.00
8,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0320
lot
356,220.00
11,399.04
Jumlah
367,619.04
Keuntungan Max.
36,761.90
Jumlah
404,380.94
Dibulatkan
404,380.00
1.0000
500,000.00
500,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
0.5000
org
70,000.00
35,000.00
1.5000
org
70,000.00
105,000.00
0.0500
org
80,000.00
4,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0320
lot
702,220.00
22,471.04
Jumlah
724,691.04
Keuntungan Max.
72,469.10
Jumlah
797,160.14
Dibulatkan
797,160.00
1.0000
300,000.00
300,000.00
0.2600
zak
59,000.00
15,340.00
Pasir pasang
0.0300
196,000.00
5,880.00
1.0000
lot
35,000.00
35,000.00
Pekerja trampil
0.5000
org
70,000.00
35,000.00
1.5000
org
70,000.00
105,000.00
0.1000
org
80,000.00
8,000.00
Mandor
0.0250
org
80,000.00
2,000.00
Alat bantu
0.0320
lot
506,220.00
16,199.04
Jumlah
Keuntungan Max.
522,419.04
52,241.90
Jumlah
574,660.94
Dibulatkan
574,660.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
L. PEKERJAAN SANITAIR
1 1 UNIT SEPTICTANK 2,5 X 1,5 X 2M + REMBESANNYA ( KANTOR TYPE BESAR )
Galian tanah
7.5000
70,192.50
526,443.75
Pasir urug
0.3570
143,000.00
51,051.00
Lantai kerja
3.7500
62,822.40
235,584.00
25.0000
110,448.00
2,761,200.00
0.5000
966,130.19
483,065.10
9.0000
m1
48,750.00
438,750.00
2.0000
m1
30,000.00
60,000.00
5.6250
70,192.50
394,832.81
Pas. injuk
9.0000
kg
1,500.00
13,500.00
1.7500
34,500.00
60,375.00
6.0000
m1
48,750.00
292,500.00
1.8750
12,232.00
22,935.00
Tambahan upah
0.0850
ls
5,340,236.66
453,920.12
Jumlah
5,794,156.77
Keuntungan Max.
579,415.68
Jumlah
6,373,572.45
Dibulatkan
6,373,570.00
4.5000
70,192.50
315,866.25
Pasir urug
0.2142
143,000.00
30,630.60
Lantai kerja
2.2500
62,822.40
141,350.40
15.0000
110,448.00
1,656,720.00
0.3000
966,130.19
289,839.06
5.4000
m1
48,750.00
263,250.00
1.2000
btg
18,000.00
21,600.00
3.3750
70,192.50
236,899.69
Pas. injuk
5.4000
kg
1,500.00
8,100.00
1.0500
34,500.00
36,225.00
9.0000
m1
48,750.00
438,750.00
1.1250
12,232.00
13,761.00
Tambahan upah
0.0920
ls
3,452,991.99
317,675.26
Jumlah
3,770,667.26
Keuntungan Max.
377,066.73
Jumlah
4,147,733.98
Dibulatkan
4,147,730.00
2.2500
70,192.50
157,933.13
Pasir urug
0.1071
143,000.00
15,315.30
Lantai kerja
1.1250
62,822.40
70,675.20
7.5000
110,448.00
828,360.00
0.1500
966,130.19
144,919.53
4.0000
m1
48,750.00
195,000.00
0.6000
btg
18,000.00
10,800.00
1.6875
70,192.50
118,449.84
Pas. injuk
2.7000
kg
1,500.00
4,050.00
0.5250
34,500.00
18,112.50
9.0000
m1
48,750.00
438,750.00
0.5625
12,232.00
6,880.50
Tambahan upah
0.0650
ls
2,009,246.00
130,600.99
Jumlah
Keuntungan Max.
2,139,846.99
213,984.70
Jumlah
2,353,831.69
Dibulatkan
2,353,830.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.1500
24,360.00
3,654.00
Grefel Beton 20 Cm
1.0000
bh
35,000.00
35,000.00
1.0000
m1
150,948.00
150,948.00
Upah kerja
0.3500
ls
38,654.00
13,528.90
Jumlah
203,130.90
Keuntungan Max.
20,313.09
Jumlah
223,443.99
Dibulatkan
223,440.00
0.2000
24,360.00
4,872.00
Grefel Beton 30 Cm
1.0000
bh
45,000.00
45,000.00
1.0000
m1
150,948.00
150,948.00
Upah Kerja
0.1500
ls
200,820.00
30,123.00
Jumlah
230,943.00
Keuntungan Max.
23,094.30
Jumlah
254,037.30
Dibulatkan
254,030.00
6 1 BH CLOSET JONGKOK
Closet Jongkok
1.0000
bh
146,000.00
146,000.00
Pasir Pasang
0.3000
196,000.00
58,800.00
Semen PC 50 Kg
0.2000
zak
59,000.00
11,800.00
Pekerja Terampil
0.2000
org
70,000.00
14,000.00
0.2000
org
70,000.00
14,000.00
Mandor
0.1000
org
80,000.00
8,000.00
Jumlah
252,600.00
Keuntungan Max.
25,260.00
Jumlah
277,860.00
Dibulatkan
277,860.00
1.0000
bh
215,000.00
215,000.00
Pasir Pasang
0.3000
196,000.00
58,800.00
Semen PC 50 Kg
0.2000
zak
59,000.00
11,800.00
Pekerja Terampil
0.2000
org
70,000.00
14,000.00
0.2000
org
70,000.00
14,000.00
Mandor
0.1000
org
80,000.00
8,000.00
Jumlah
Keuntungan Max.
321,600.00
32,160.00
Jumlah
353,760.00
Dibulatkan
353,760.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
Kran Air
0.2000
bh
24,000.00
4,800.00
Lem Pipa
0.1000
bh
7,000.00
700.00
Pekerja
0.1100
org
50,000.00
5,500.00
Mandor
0.0100
org
80,000.00
800.00
8 1 BH KRAN AIR
Jumlah
11,800.00
Keuntungan Max.
1,180.00
Jumlah
12,980.00
Dibulatkan
12,980.00
0.2000
bh
30,000.00
6,000.00
Lem Pipa
0.1000
bh
7,000.00
700.00
Pekerja
0.1100
org
50,000.00
5,500.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
13,000.00
Keuntungan Max.
1,300.00
Jumlah
14,300.00
Dibulatkan
14,300.00
0.2000
bh
30,000.00
6,000.00
Lem Pipa
0.1000
bh
7,000.00
700.00
Pekerja
0.1100
org
50,000.00
5,500.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
13,000.00
Keuntungan Max.
1,300.00
Jumlah
14,300.00
Dibulatkan
14,300.00
1.0000
bh
25,000.00
25,000.00
Pasir Pasang
Semen PC 50 Kg
0.0500
196,000.00
9,800.00
0.1000
zak
59,000.00
5,900.00
Pekerja Terampil
0.1000
org
70,000.00
7,000.00
0.1000
org
70,000.00
7,000.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
Keuntungan Max.
55,500.00
5,550.00
Jumlah
61,050.00
Dibulatkan
61,050.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.2500
lt
18,400.00
4,600.00
0.1250
lt
84,000.00
10,500.00
Rol cat
0.0100
bh
50,000.00
500.00
Ampelas Halus
0.5000
lbr
3,000.00
1,500.00
0.1600
org
60,000.00
9,600.00
0.2800
org
60,000.00
16,800.00
0.0300
org
80,000.00
2,400.00
Mandor
0.0100
org
80,000.00
800.00
Steger Werk
0.0250
lot
46,700.00
1,167.50
M. PEKERJAAN PENGECATAN
1 1 M2 PENGECATAN BETON ICI ESKTERIOR
Jumlah
46,700.00
Keuntungan Max.
4,670.00
Jumlah
51,370.00
Dibulatkan
51,370.00
0.2500
lt
18,400.00
4,600.00
0.1250
lt
84,000.00
10,500.00
Rol cat
0.0100
bh
50,000.00
500.00
Ampelas Halus
0.5000
lbr
3,000.00
1,500.00
0.2000
org
60,000.00
12,000.00
0.3000
org
60,000.00
18,000.00
0.0300
org
80,000.00
2,400.00
Mandor
0.0100
org
80,000.00
800.00
Steger Werk
0.0250
lot
50,300.00
1,257.50
Jumlah
51,557.50
Keuntungan Max.
5,155.75
Jumlah
56,713.25
Dibulatkan
56,710.00
0.1750
kg
18,400.00
3,220.00
Plamir tembok
0.1600
kg
15,000.00
2,400.00
Rol cat
0.0100
bh
50,000.00
500.00
Ampelas Halus
0.5000
lbr
3,000.00
1,500.00
0.1600
org
60,000.00
9,600.00
0.2800
org
60,000.00
16,800.00
0.0300
org
80,000.00
2,400.00
Mandor
0.0100
org
80,000.00
800.00
Steger Werk
0.0450
lot
37,220.00
1,674.90
Jumlah
Keuntungan Max.
38,894.90
3,889.49
Jumlah
42,784.39
Dibulatkan
42,780.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.2000
kg
18,400.00
3,680.00
Plamir tembok
0.1600
kg
15,000.00
2,400.00
Rol cat
0.0100
bh
50,000.00
500.00
Ampelas Halus
0.5000
lbr
3,000.00
1,500.00
0.2000
org
60,000.00
12,000.00
0.2800
org
60,000.00
16,800.00
0.0300
org
80,000.00
2,400.00
Mandor
0.0100
org
80,000.00
800.00
Steger Werk
0.0425
lot
40,080.00
1,703.40
Jumlah
41,783.40
Keuntungan Max.
4,178.34
Jumlah
45,961.74
Dibulatkan
45,960.00
0.1750
kg
17,500.00
3,062.50
Plamir tembok
0.1600
kg
15,000.00
2,400.00
Rol cat
0.0100
bh
50,000.00
500.00
Ampelas Halus
0.5000
lbr
3,000.00
1,500.00
0.1040
org
60,000.00
6,240.00
0.1820
org
60,000.00
10,920.00
0.0195
org
80,000.00
1,560.00
Mandor
0.0100
org
80,000.00
800.00
Steger Werk
0.0450
lot
26,982.50
1,214.21
Jumlah
28,196.71
Keuntungan Max.
2,819.67
Jumlah
31,016.38
Dibulatkan
31,010.00
0.2000
kg
17,500.00
3,500.00
Plamir tembok
0.1600
kg
15,000.00
2,400.00
Rol cat
0.0100
bh
50,000.00
500.00
Steger Werk
1.0000
lot
862.50
862.50
Ampelas Halus
0.5000
lbr
3,000.00
1,500.00
0.1040
org
60,000.00
6,240.00
0.1820
org
60,000.00
10,920.00
0.0195
org
80,000.00
1,560.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
Keuntungan Max.
28,282.50
2,828.25
Jumlah
31,110.75
Dibulatkan
31,110.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
Meni kayu
0.1670
kg
21,000.00
3,507.00
Plamir kayu
0.0830
kg
18,500.00
1,535.50
0.2000
kg
50,000.00
10,000.00
Ampelas Halus
0.4000
lbr
3,000.00
1,200.00
0.1500
ltr
15,000.00
2,250.00
Kwas 3"
0.0500
bh
8,000.00
400.00
0.2000
org
60,000.00
12,000.00
0.3000
org
70,000.00
21,000.00
0.0300
org
80,000.00
2,400.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
55,092.50
Keuntungan Max.
5,509.25
Jumlah
60,601.75
Dibulatkan
60,600.00
0.1670
kg
21,000.00
3,507.00
0.2000
kg
50,000.00
10,000.00
Ampelas Halus
0.4000
lbr
3,000.00
1,200.00
0.1500
ltr
17,000.00
2,550.00
Kwas 3"
0.0500
bh
8,000.00
400.00
Pekerja terampil
0.2000
org
70,000.00
14,000.00
0.3000
org
70,000.00
21,000.00
0.0300
org
80,000.00
2,400.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
Keuntungan Max.
55,857.00
5,585.70
Jumlah
61,442.70
Dibulatkan
61,440.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.0300
kg
5,000.00
150.00
0.2000
kg
25,000.00
5,000.00
Oker putih
0.0200
kg
25,000.00
500.00
Oker warna
0.0100
kg
25,000.00
250.00
0.1000
kg
137,000.00
13,700.00
Sirlak ex India
0.2000
kg
100,000.00
20,000.00
Kwas 3"
0.0100
bh
8,000.00
80.00
Spirtus
0.2000
ltr
5,000.00
1,000.00
Ampelas kayu
0.1000
lbr
3,000.00
300.00
0.2500
org
60,000.00
15,000.00
0.2850
org
60,000.00
17,100.00
0.0400
org
80,000.00
3,200.00
Mandor
0.0200
org
80,000.00
1,600.00
Jumlah
77,880.00
Keuntungan Max.
7,788.00
Jumlah
85,668.00
Dibulatkan
85,660.00
10 1 M2 PLITURAN MEUBULAIR
Dempul plitur (dempul kasar)
0.0300
kg
42,000.00
1,260.00
0.2000
kg
25,000.00
5,000.00
Melamik
0.3500
kg
44,000.00
15,400.00
Oker putih
0.0200
kg
25,000.00
500.00
Oker warna
0.0100
kg
25,000.00
250.00
0.1000
kg
137,000.00
13,700.00
Sirlak ex India
0.2000
kg
100,000.00
20,000.00
Kwas 3"
0.0100
bh
8,000.00
80.00
Spirtus
0.2000
ltr
5,000.00
1,000.00
Ampelas Halus
0.1000
lbr
3,000.00
300.00
Pekerja terampil
0.2500
org
70,000.00
17,500.00
0.2850
org
70,000.00
19,950.00
0.0400
org
80,000.00
3,200.00
Mandor
0.0200
org
80,000.00
1,600.00
Jumlah
Keuntungan Max.
99,740.00
9,974.00
Jumlah
109,714.00
Dibulatkan
109,710.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
Engsel Pintu
1.0000
bh
26,000.00
26,000.00
Pekerja
0.0200
org
50,000.00
1,000.00
0.0350
org
60,000.00
2,100.00
Mandor
0.0800
org
80,000.00
6,400.00
N. PEKERJAAN PENGGANTUNG
1 1 PS. PASANGAN ENGSEL PINTU
Jumlah
35,500.00
Keuntungan Max.
3,550.00
Jumlah
39,050.00
Dibulatkan
39,050.00
1.0000
bh
25,000.00
25,000.00
Pekerja
0.0200
org
50,000.00
1,000.00
0.0350
org
70,000.00
2,450.00
Mandor
0.0800
org
80,000.00
6,400.00
Jumlah
34,850.00
Keuntungan Max.
3,485.00
Jumlah
38,335.00
Dibulatkan
38,330.00
0.9000
bh
80,000.00
72,000.00
Pekerja
0.0200
org
50,000.00
1,000.00
0.0350
org
60,000.00
2,100.00
Mandor
0.0800
org
80,000.00
6,400.00
Jumlah
81,500.00
Keuntungan Max.
8,150.00
Jumlah
89,650.00
Dibulatkan
89,650.00
1.0000
bh
20,000.00
20,000.00
Pekerja
0.0200
org
50,000.00
1,000.00
0.0350
org
60,000.00
2,100.00
Mandor
0.0800
org
80,000.00
6,400.00
Jumlah
Keuntungan Max.
29,500.00
2,950.00
Jumlah
32,450.00
Dibulatkan
32,450.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
Grendel Jendela
1.0000
bh
20,000.00
20,000.00
Pekerja
0.0200
org
50,000.00
1,000.00
0.0350
org
60,000.00
2,100.00
Mandor
0.0800
org
80,000.00
6,400.00
Jumlah
29,500.00
Keuntungan Max.
2,950.00
Jumlah
32,450.00
Dibulatkan
32,450.00
1.0000
bh
22,000.00
22,000.00
Pekerja
0.0200
org
50,000.00
1,000.00
0.0350
org
60,000.00
2,100.00
Mandor
0.0800
org
80,000.00
6,400.00
Jumlah
31,500.00
Keuntungan Max.
3,150.00
Jumlah
34,650.00
Dibulatkan
34,650.00
O. PEKERJAAN LISTRIK
1 1 BH PASANG LAMPU TL
Lampu TL 40 Watt
1.0000
bh
75,000.00
75,000.00
Pekerja
0.0350
org
50,000.00
1,750.00
Mandor
0.0800
org
80,000.00
6,400.00
Jumlah
83,150.00
Keuntungan Max.
8,315.00
Jumlah
91,465.00
Dibulatkan
91,460.00
1.0000
bh
15,000.00
15,000.00
Pekerja
0.0350
org
50,000.00
1,750.00
Mandor
0.0800
org
80,000.00
6,400.00
Jumlah
23,150.00
Keuntungan Max.
2,315.00
Jumlah
25,465.00
Dibulatkan
25,460.00
1.0000
bh
25,000.00
25,000.00
Pekerja
0.0350
org
50,000.00
1,750.00
Mandor
0.0800
org
80,000.00
6,400.00
Jumlah
Keuntungan Max.
33,150.00
3,315.00
Jumlah
36,465.00
Dibulatkan
36,460.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
1.0000
bh
25,000.00
25,000.00
Pekerja
0.0350
org
50,000.00
1,750.00
Mandor
0.0800
org
80,000.00
6,400.00
Jumlah
33,150.00
Keuntungan Max.
3,315.00
Jumlah
36,465.00
Dibulatkan
36,460.00
0.8000
ttk
145,200.00
116,160.00
Pekerja Terampil
0.2000
org
70,000.00
14,000.00
Mandor
0.1000
org
80,000.00
8,000.00
Jumlah
138,160.00
Keuntungan Max.
13,816.00
Jumlah
151,976.00
Dibulatkan
151,970.00
0.1500
196,000.00
29,400.00
Batu Belah
0.2500
185,000.00
46,250.00
0.1500
org
70,000.00
10,500.00
Peralatan
0.1200
lot
86,150.00
10,338.00
Jumlah
96,488.00
Keuntungan Max.
9,648.80
Jumlah
106,136.80
Dibulatkan
106,130.00
0.1200
169,000.00
20,280.00
0.1100
org
70,000.00
7,700.00
Peralatan
0.3200
lot
27,980.00
Jumlah
8,953.60
36,933.60
Keuntungan Max.
3,693.36
Jumlah
40,626.96
Dibulatkan
40,620.00
0.0600
169,000.00
10,140.00
0.0800
org
70,000.00
5,600.00
Peralatan
0.5000
lot
15,740.00
7,870.00
Jumlah
23,610.00
Keuntungan Max.
2,361.00
Jumlah
25,971.00
5.00
25,970.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.0120
169,000.00
2,028.00
Pasir Beton
0.0100
187,000.00
1,870.00
0.0500
org
70,000.00
3,500.00
Peralatan
0.9500
lot
7,398.00
7,028.10
Jumlah
14,426.10
Keuntungan Max.
1,442.61
Jumlah
15,868.71
Dibulatkan
15,860.00
5 1 M2 PENGASPALAN MANUAL
Batu abu /pasir beton
0.0050
187,000.00
935.00
Aspal
4.0000
kg
11,000.00
44,000.00
Kayu Bakar
0.0300
75,500.00
2,265.00
0.0600
org
70,000.00
4,200.00
Peralatan
0.1800
lot
51,400.00
9,252.00
Jumlah
60,652.00
Keuntungan Max.
6,065.20
Jumlah
66,717.20
Dibulatkan
66,710.00
6 1 M2 HOTMIX TANGAN T=3 cm (JADI) u/ HAL & JALAN KLS 6 TON KE BAWAH
Abu batu
0.0360
137,000.00
4,932.00
Aspal Panas
5.0000
kg
11,000.00
55,000.00
Kayu Bakar
0.0080
75,500.00
604.00
0.0800
org
60,000.00
4,800.00
Pekerja Trampil
0.0300
org
70,000.00
2,100.00
Mandor
0.0100
org
80,000.00
800.00
Peralatan
0.0980
lot
68,236.00
6,687.13
Jumlah
Keuntungan Max.
74,923.13
7,492.31
Jumlah
82,415.44
Dibulatkan
82,410.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.1110
ton
837,000.00
92,907.00
Pekerja Trampil
0.0300
org
70,000.00
2,100.00
Mandor
0.0150
org
80,000.00
1,200.00
Jumlah
96,207.00
Keuntungan Max.
9,620.70
Jumlah
105,827.70
Dibulatkan
105,820.00
1.0100
37,000.00
37,370.00
Pasir Beton
0.1000
187,000.00
18,700.00
0.2500
org
60,000.00
15,000.00
0.5000
org
60,000.00
30,000.00
0.0250
org
80,000.00
2,000.00
Mandor
0.0030
org
80,000.00
240.00
Peralatan
1.0000
ls
103,310.00
103,310.00
Jumlah
206,620.00
Keuntungan Max.
20,662.00
Jumlah
227,282.00
Dibulatkan
227,280.00
1.0100
40,000.00
40,400.00
Pasir Beton
0.1000
187,000.00
18,700.00
0.2500
org
60,000.00
15,000.00
0.5000
org
60,000.00
30,000.00
0.0250
org
80,000.00
2,000.00
Mandor
0.0030
org
80,000.00
240.00
Peralatan
1.0000
lot
106,340.00
106,340.00
Jumlah
Keuntungan Max.
212,680.00
21,268.00
Jumlah
233,948.00
Dibulatkan
233,940.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
1.0100
37,000.00
37,370.00
Pasir Beton
0.1000
187,000.00
18,700.00
0.2500
org
60,000.00
15,000.00
0.5000
org
60,000.00
30,000.00
0.0250
org
80,000.00
2,000.00
Mandor
0.0030
org
80,000.00
240.00
Peralatan
1.0000
lot
103,310.00
103,310.00
Jumlah
206,620.00
Keuntungan Max.
20,662.00
Jumlah
227,282.00
Dibulatkan
227,280.00
1.0100
40,000.00
40,400.00
Pasir Beton
0.1000
187,000.00
18,700.00
0.2500
org
60,000.00
15,000.00
0.5000
org
60,000.00
30,000.00
0.0250
org
80,000.00
2,000.00
Mandor
0.0030
org
80,000.00
240.00
Peralatan
1.0000
lot
106,340.00
106,340.00
Jumlah
212,680.00
Keuntungan Max.
21,268.00
Jumlah
233,948.00
Dibulatkan
Lebih
1
m3
zak
Beton
PC
dari=30
50
memerlukan
m'
kg: DEPAN
= 40 liter=
.
= 0.04: STANDARD
m3
Upah
(bb)
= 1/25
Pekerja
..kg
m3 Setempat
(Hasil
( rupiah
Perhitungan
)
)
12 1 M1
PEK.PAGAR
TRALIS
233,940.00
Bouplank
1.0000
m1
25,206.72
25,206.72
Galian Tanah
0.4500
24,360.00
10,962.00
0.0800
179,900.00
14,392.00
Pasang Aanstamping
0.1200
305,554.00
36,666.48
0.2000
480,922.00
96,184.40
0.4100
45,287.60
18,567.92
0.0563
7,121,605.41
400,590.30
Pagar Tralis
1.5000
m'
150,000.00
225,000.00
Pengecatan
1.0000
55,857.00
55,857.00
Jumlah
Keuntungan Max.
883,426.82
88,342.68
Jumlah
971,769.50
Dibulatkan
971,760.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.4500
24,360.00
10,962.00
0.0800
179,900.00
14,392.00
Pasang Aanstamping
0.1200
305,554.00
36,666.48
0.2000
480,922.00
96,184.40
Pas.bata + plesteran 1 : 4
1.8000
136,507.84
245,714.11
0.0563
7,121,605.41
400,590.30
Besi Siku
1.0000
kg
44,000.00
44,000.00
Kawat Duri
3.0000
m1
7,900.00
23,700.00
Pengecatan
1.0000
55,857.00
55,857.00
Jumlah
928,066.30
Keuntungan Max.
92,806.63
Jumlah
1,020,872.93
Dibulatkan
1,020,870.00
Q. PEKERJAAN LAINNYA
1 1 M2 PASANGAN LEMPENGAN RUMPUT SAMPAI TUMBUH
Lempengan Rumput Biasa (Teki)
1.2000
35,000.00
42,000.00
0.0400
org
60,000.00
2,400.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
45,200.00
Keuntungan Max.
4,520.00
Jumlah
49,720.00
Dibulatkan
49,720.00
1.0500
kg
9,000.00
9,450.00
Kawat Beton
0.0100
kg
17,000.00
170.00
0.0250
org
60,000.00
1,500.00
0.0150
org
70,000.00
1,050.00
0.0100
org
80,000.00
800.00
Mandor
0.0050
org
80,000.00
400.00
Peralatan, Spancer
0.0200
lot
13,370.00
267.40
Jumlah
13,637.40
Keuntungan Max.
1,363.74
Jumlah
15,001.14
Dibulatkan
15,000.00
1.0500
kg
10,000.00
10,500.00
Kawat Beton
0.0100
kg
17,000.00
170.00
0.0360
org
60,000.00
2,160.00
0.0160
org
70,000.00
1,120.00
0.0110
org
80,000.00
880.00
Mandor
0.0050
org
80,000.00
400.00
Peralatan, Spancer
0.0200
lot
15,230.00
304.60
Jumlah
Keuntungan Max.
15,534.60
1,553.46
Jumlah
17,088.06
Dibulatkan
17,080.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
0.0010
org
70,000.00
70.00
0.0010
org
70,000.00
70.00
0.0002
org
80,000.00
16.00
Mandor
0.0001
org
80,000.00
8.00
0.0002
org
80,000.00
16.00
Pembantu operator
0.0200
org
70,000.00
1,400.00
Sewa alat
0.0002
ls
10,000.00
2.00
0.0100
lt
4,800.00
48.00
Pelumas
0.0010
lt
25,000.00
25.00
Alat bantu
0.0002
lot
1,655.00
0.33
Jumlah
1,655.33
Keuntungan Max.
165.53
Jumlah
1,820.86
Dibulatkan
1,820.00
1.0000
kg
15,000.00
15,000.00
Pekerja
0.0350
org
50,000.00
1,750.00
Mandor
0.0800
org
80,000.00
6,400.00
Jumlah
23,150.00
Keuntungan Max.
2,315.00
Jumlah
25,465.00
Dibulatkan
25,460.00
1.0500
kg
10,000.00
10,500.00
Pekerja Terampil
0.0600
org
70,000.00
4,200.00
0.0040
org
70,000.00
280.00
0.0010
org
80,000.00
80.00
Mandor
0.0002
org
80,000.00
16.00
0.1250
lot
15,076.00
Jumlah
1,884.50
16,960.50
Keuntungan Max.
1,696.05
Jumlah
18,656.55
Dibulatkan
18,650.00
1.0500
kg
15,000.00
15,750.00
Pekerja Terampil
0.0600
org
70,000.00
4,200.00
0.0040
org
70,000.00
280.00
0.0010
org
80,000.00
80.00
Mandor
0.0002
org
80,000.00
16.00
0.1250
lot
20,326.00
2,540.75
Jumlah
Keuntungan Max.
22,866.75
2,286.68
Jumlah
25,153.43
Dibulatkan
25,150.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
1.0500
kg
44,000.00
46,200.00
Pekerja Terampil
0.0600
org
70,000.00
4,200.00
0.0040
org
70,000.00
280.00
0.0010
org
80,000.00
80.00
Mandor
0.0002
org
80,000.00
16.00
0.1250
lot
50,776.00
6,347.00
Jumlah
57,123.00
Keuntungan Max.
5,712.30
Jumlah
62,835.30
Dibulatkan
62,830.00
0.0400
kg
52,000.00
2,080.00
0.0300
lt
4,800.00
144.00
Pelumas
0.0040
lt
30,000.00
120.00
Pekerja Terampil
0.0040
org
70,000.00
280.00
0.0020
org
70,000.00
140.00
0.0020
org
70,000.00
140.00
Mandor
0.0010
org
80,000.00
80.00
0.2500
lot
2,984.00
746.00
Jumlah
3,730.00
Keuntungan Max.
373.00
Jumlah
4,103.00
Dibulatkan
4,100.00
0.0500
org
70,000.00
3,500.00
0.0200
org
70,000.00
1,400.00
0.0030
org
80,000.00
240.00
Mandor
0.0010
org
80,000.00
80.00
0.2500
lot
5,220.00
1,305.00
Jumlah
6,525.00
Keuntungan Max.
652.50
Jumlah
7,177.50
Dibulatkan
7,170.00
11 1 M2 PEKERJAAN BONDEX
Bondek
1.0100
150,000.00
151,500.00
Kawat las
0.1000
kg
52,000.00
5,200.00
Pekerja terampil
0.0500
org
70,000.00
3,500.00
0.0300
org
60,000.00
1,800.00
Mandor
0.0100
org
80,000.00
800.00
Shear Connector
1.0000
ls
15,534.60
15,534.60
Jumlah
Keuntungan Max.
178,334.60
17,833.46
Jumlah
196,168.06
Dibulatkan
196,160.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
12 1 M2 PEKERJAAN WIREMESH M8
Wiremesh M8
1.0100
65,000.00
65,650.00
Kawat las
0.1000
kg
52,000.00
5,200.00
Pekerja terampil
0.1000
org
70,000.00
7,000.00
0.0750
org
60,000.00
4,500.00
Mandor
0.0100
org
80,000.00
800.00
Jumlah
83,150.00
Keuntungan Max.
8,315.00
Jumlah
91,465.00
Dibulatkan
91,460.00
0.1500
org
60,000.00
9,000.00
Mandor
0.0500
org
80,000.00
4,000.00
Jumlah
13,000.00
Keuntungan
1,300.00
Jumlah
14,300.00
14,300.00
20.0000
bh
2,000.00
40,000.00
0.1000
org
60,000.00
6,000.00
Pekerja Terampil
0.0900
org
70,000.00
6,300.00
Mandor
0.0050
org
80,000.00
400.00
Peralatan
0.0800
lot
52,700.00
4,216.00
Jumlah
56,916.00
Keuntungan
5,691.60
Jumlah
62,607.60
62,600.00
4.0000
bh
9,500.00
PC (50 kg)
0.1304
zak
59,000.00
7,693.60
Pasir pasang
0.1000
m3
196,000.00
19,600.00
0.1000
org
60,000.00
6,000.00
0.1600
org
70,000.00
11,200.00
0.0100
org
80,000.00
800.00
Mandor
0.0050
org
80,000.00
400.00
Peralatan
0.1000
lot
83,693.60
8,369.36
Jumlah
38,000.00
92,062.96
Keuntungan
9,206.30
Jumlah
101,269.26
101,260.00
16 1 M2 PEK. KACA 5 MM
Kaca Tbl. 5 MM
1.0000
m2
105,000.00
105,000.00
0.1100
org
60,000.00
6,600.00
Pekerja Terampil
0.1500
org
70,000.00
10,500.00
Mandor
0.0500
org
80,000.00
4,000.00
Jumlah
Keuntungan
126,100.00
12,610.00
Jumlah
138,710.00
138,710.00
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
NO.
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
Dibulatkan
91,460.00
URAIAN PEKERJAAN
JUMLAH
A. PEKERJAAN PERSIAPAN
001 1 M2 PEK. PENGUKURAN KEMBALI (SITE)
002 1 M1 PEK. PASANGAN BOUWPLANK
117,810.00
27,720.00
343,230.00
448,500.00
400,000.00
312,600.00
B. PEKERJAAN BONGKARAN
001 1 M3 MEMBONGKAR DINDING BATA (Bongkaran dipakai kembali)
002 1 M3 MEMBONGKAR DINDING BATA (Bongkaran tidak dipakai kembali)
003 1 M2 MEMBONGKAR PLESTERAN DINDING
004 1 M2 MEMBONGKAR GENTENG / SIRAP (Bongkaran tidak dipakai kembali)
005 1 M2 MEMBONGKAR GENTENG / SIRAP (Bongkaran dipakai kembali)
006 1 M2 MEMBONGKAR RANGKA ATAP / RENG KASO (Bongkaran tidak dipakai kembali)
007 1 M2 MEMBONGKAR RANGKA ATAP / RENG KASO (Bongkaran dipakai kembali)
139,920.00
73,920.00
5,500.00
2,200.00
35,200.00
8,910.00
17,820.00
730,400.00
435,600.00
23,760.00
7,310.00
25,300.00
17,050.00
20,130.00
5,390.00
C. PEKERJAAN TANAH
001 1 M3 PEK.GALIAN TANAH BIASA MAX KEDALAMAN 1 M'
26,790.00
35,180.00
49,190.00
63,200.00
77,210.00
56,710.00
65,310.00
49,840.00
19,960.00
13,450.00
KOTA DEPOK
4,300.00
35,880.00
108,570.00
199,040.00
109,740.00
78,540.00
017 1 M3 URUGAN PAKAI ALAT BESAR TANAH DARI LUAR DIPADATKAN (5000M3)
50,790.00
Halaman : 91
NO.
URAIAN PEKERJAAN
JUMLAH
D. PEKERJAAN PONDASI
001 1 M3 URUGAN PASIR URUG
197,890.00
691,040.00
593,120.00
138,070.00
336,100.00
335,500.00
511,310.00
522,290.00
529,010.00
535,730.00
542,450.00
549,170.00
555,890.00
014 1 M3 PAS. BATU BELAH 1 : 4 PAKAI MUKA BATU SEGI ENAM + SIARAN
655,660.00
E. PEKERJAAN BETON
001 1 M3 COR BETON SITE MIX K 175
885,390.00
946,520.00
1,592,080.00
980,290.00
1,020,520.00
1,100,990.00
52,160.00
4,008,360.00
109,620.00
97,120.00
110,570.00
197,690.00
121,490.00
114,950.00
100,340.00
KOTA DEPOK
92,030.00
109,660.00
109,660.00
554,750.00
637,750.00
550,130.00
550,130.00
330,290.00
318,850.00
754,180.00
581,260.00
984,740.00
754,180.00
Halaman : 92
NO.
URAIAN PEKERJAAN
JUMLAH
G. PEKERJAAN ATAP
001 1 M3 KUDA-KUDA OVERSTEK/KONSOL KAYU KAMPER BANJAR (Ekspose)
8,191,040.00
3,411,980.00
6,737,060.00
6,737,060.00
6,737,060.00
127,460.00
125,480.00
72,280.00
129,110.00
1,676,050.00
101,980.00
122,320.00
120,220.00
H. PEKERJAAN KAYU
001 1 M2 PASANG DINDING PEMISAH TRIPLEKS RANGKA KAYU KAMPER MEDAN / KRUING
318,430.00
15,740.00
7,742,570.00
4,417,490.00
7,742,570.00
7,704,070.00
10,109,550.00
79,030.00
61,590.00
625,210.00
711,290.00
625,210.00
485,880.00
579,350.00
620,190.00
559,690.00
467,730.00
333,030.00
291,650.00
347,840.00
506,940.00
I. PEKERJAAN PLESTERAN
001 1 M2 ACIAN PC
21,360.00
56,070.00
51,080.00
49,810.00
47,190.00
J. PEKERJAAN LANGIT-LANGIT
KOTA DEPOK
208,190.00
116,490.00
187,980.00
004 1 M2 PAS. RANGKA PLAFOND KAYU KAMPER BANJAR DIMENI (HANYA RANGKA) DENGAN MENI KAYU
131,630.00
69,340.00
38,330.00
38,170.00
40,690.00
Halaman : 93
NO.
URAIAN PEKERJAAN
JUMLAH
118,980.00
109,660.00
105,220.00
109,660.00
366,910.00
399,840.00
404,380.00
421,400.00
317,320.00
306,060.00
570,120.00
404,380.00
797,160.00
574,660.00
L. PEKERJAAN SANITAIR
001 1 UNIT SEPTICTANK 2,5 X 1,5 X 2M + REMBESANNYA ( KANTOR TYPE BESAR )
6,373,570.00
4,147,730.00
2,353,830.00
223,440.00
254,030.00
277,860.00
353,760.00
12,980.00
14,300.00
14,300.00
61,050.00
M. PEKERJAAN PENGECATAN
001 1 M2 PENGECATAN BETON ICI ESKTERIOR
51,370.00
56,710.00
42,780.00
45,960.00
31,010.00
31,110.00
60,600.00
61,440.00
85,660.00
109,710.00
N. PEKERJAAN PENGGANTUNG
001 1 PS. PASANGAN ENGSEL PINTU
39,050.00
38,330.00
89,650.00
32,450.00
32,450.00
34,650.00
O. PEKERJAAN LISTRIK
001 1 BH PASANG LAMPU TL
91,460.00
25,460.00
36,460.00
KOTA DEPOK
36,460.00
151,970.00
Halaman : 94
NO.
URAIAN PEKERJAAN
JUMLAH
106,130.00
40,620.00
25,970.00
15,860.00
66,710.00
006 1 M2 HOTMIX TANGAN T=3 cm (JADI) u/ HAL & JALAN KLS 6 TON KE BAWAH
82,410.00
007 1 M2 HOTMIX PAKAI ALAT BESAR T=5 cm KLS JALAN 8 TON LEBIH
105,820.00
227,280.00
233,940.00
227,280.00
233,940.00
Lebih
1
m3
zak
Beton
PC
dari=30
50
memerlukan
m'
kg: DEPAN
= 40 literTRALIS
= .
= 0.04:STANDARD
m3
Upah
(bb)
= 1/25
Pekerja
..kg
m3 Setempat
(Hasil
( rupiah
Perhitungan
)
)
012 1 M1
PEK.PAGAR
971,760.00
1,020,870.00
Q. PEKERJAAN LAINNYA
001 1 M2 PASANGAN LEMPENGAN RUMPUT SAMPAI TUMBUH
49,720.00
15,000.00
17,080.00
25,460.00
18,650.00
25,150.00
62,830.00
4,100.00
7,170.00
196,160.00
91,460.00
14,300.00
KOTA DEPOK
1,820.00
62,600.00
101,260.00
138,710.00
Halaman : 95
PERHITUNGAN
BETON BERTULANG
TAHUN ANGGARAN 2011
NO.
NOMOR HASIL
HARGA BERIKUT
ANALISA
KEUNTUNGAN
A56
A57
885,390.00
946,520.00
A58
1,592,080.00
A59
980,290.00
A60
1,020,520.00
A61
1,100,990.00
A192
15,000.00
A193
17,080.00
A064
109,620.00
10
A065
97,120.00
11
A066
110,570.00
12
A045
138,070.00
NO
PEKERJAAN/KOMPONEN PEKERJAAN
VOLUME
SAT.
HARGA
SATUAN
JUMLAH
(Rp.)
5
(Rp.)
6
STA2
STA3
STA4
KABUPATEN SUKABUMI
885,390.00
1,537,200.00
750,000.00
466,176.00
3,638,766.00
3,638,760.00
946,520.00
731,680.00
809,333.33
1,150,537.31
3,638,070.64
3,638,070.00
946,520.00
1,537,200.00
300,000.00
466,176.00
3,249,896.00
3,249,890.00
1,020,520.00
1,537,200.00
300,000.00
466,176.00
3,323,896.00
3,323,890.00
Halaman : 96
STA5
STA6
STA7
STA8
STA9
STA10
STA11
STA12
STA13
KABUPATEN SUKABUMI
m3
kg
m2
946,520.00
15,000.00
97,120.00
946,520.00
1,275,000.00
466,176.00
2,687,696.00
2,687,690.00
m3
kg
m2
946,520.00
17,080.00
97,120.00
946,520.00
1,793,400.00
466,176.00
3,206,096.00
3,206,090.00
m3
kg
m2
m2
946,520.00
15,000.00
97,120.00
138,070.00
946,520.00
2,145,000.00
647,466.67
920,466.67
4,659,453.33
4,659,450.00
m3
kg
m2
946,520.00
15,000.00
97,120.00
946,520.00
1,395,000.00
466,176.00
2,807,696.00
2,807,690.00
m3
kg
m2
m2
885,390.00
15,000.00
97,120.00
138,070.00
885,390.00
1,395,000.00
647,466.67
287,599.81
3,215,456.48
3,215,450.00
m3
kg
m2
1,020,520.00
17,080.00
97,120.00
1,020,520.00
2,903,600.00
323,700.96
4,247,820.96
4,247,820.00
m3
kg
m2
1,020,520.00
17,080.00
97,120.00
1,020,520.00
2,903,600.00
388,480.00
4,312,600.00
4,312,600.00
m3
kg
kg
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
1,020,520.00
2,903,600.00
525,000.00
824,063.20
5,273,183.20
5,273,180.00
m3
kg
kg
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
1,020,520.00
2,989,000.00
600,000.00
786,186.40
5,395,706.40
Halaman : 97
Dibulatkan
5,395,700.00
B. SLOOF
STB1
STB2
STB3
STB4
STB5
STB6
STB7
STB8
KABUPATEN SUKABUMI
m3
kg
kg
m2
946,520.00
17,080.00
15,000.00
97,120.00
946,520.00
2,408,280.00
540,000.00
776,960.00
4,671,760.00
4,671,760.00
m3
kg
kg
m2
946,520.00
17,080.00
15,000.00
97,120.00
946,520.00
2,254,560.00
495,000.00
776,960.00
4,473,040.00
4,473,040.00
m3
kg
m2
946,520.00
15,000.00
97,120.00
946,520.00
1,601,250.00
971,200.00
3,518,970.00
3,518,970.00
m3
kg
m2
946,520.00
15,000.00
97,120.00
946,520.00
2,340,000.00
1,294,900.96
4,581,420.96
4,581,420.00
m3
kg
m2
946,520.00
15,000.00
97,120.00
946,520.00
1,950,000.00
1,294,900.96
4,191,420.96
4,191,420.00
m3
kg
m2
946,520.00
15,000.00
97,120.00
946,520.00
2,001,600.00
971,200.00
3,919,320.00
3,919,320.00
m3
kg
kg
m2
946,520.00
17,080.00
15,000.00
97,120.00
946,520.00
2,322,880.00
510,000.00
971,200.00
4,750,600.00
4,750,600.00
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
2,339,960.00
810,000.00
971,200.00
287,599.81
5,355,279.81
5,355,270.00
Halaman : 98
C. KOLOM
STC1
KABUPATEN SUKABUMI
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
2,237,480.00
660,000.00
809,300.96
287,599.81
4,940,900.77
4,940,900.00
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
2,339,960.00
705,000.00
1,165,440.00
287,599.81
5,444,519.81
5,444,510.00
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
2,237,480.00
660,000.00
908,169.12
287,599.81
5,039,768.93
5,039,760.00
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
2,186,240.00
390,000.00
1,040,543.68
287,599.81
4,850,903.49
4,850,900.00
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
2,459,520.00
675,000.00
943,423.68
287,599.81
5,312,063.49
5,312,060.00
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
2,237,480.00
900,000.00
943,423.68
287,599.81
5,315,023.49
5,315,020.00
Halaman : 99
STC6
KABUPATEN SUKABUMI
m3
kg
m2
m2
946,520.00
15,000.00
97,120.00
138,070.00
946,520.00
2,160,000.00
943,423.68
287,599.81
4,337,543.49
4,337,540.00
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
4,047,960.00
795,000.00
1,044,525.60
287,599.81
7,121,605.41
7,121,600.00
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
1,776,320.00
765,000.00
1,553,920.00
287,599.81
5,329,359.81
5,329,350.00
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
2,998,564.80
533,400.00
1,204,190.88
287,599.81
5,970,275.49
5,970,270.00
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
2,442,440.00
675,000.00
1,133,099.04
287,599.81
5,484,658.85
5,484,650.00
Halaman : 100
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
2,681,560.00
675,000.00
1,331,903.68
287,599.81
5,922,583.49
5,922,580.00
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
2,152,080.00
450,000.00
1,424,459.04
287,599.81
5,260,658.85
5,260,650.00
m3
kg
m2
m2
946,520.00
15,000.00
97,120.00
138,070.00
946,520.00
2,670,000.00
2,071,860.96
287,599.81
5,975,980.77
5,975,980.00
m3
kg
m2
m2
946,520.00
15,000.00
97,120.00
138,070.00
946,520.00
2,055,000.00
1,748,160.00
287,599.81
5,037,279.81
5,037,270.00
m3
kg
kg
m2
m2
946,520.00
17,080.00
15,000.00
97,120.00
138,070.00
946,520.00
2,254,560.00
495,000.00
2,589,899.04
287,599.81
6,573,578.85
6,573,570.00
m3
kg
m2
m2
885,390.00
15,000.00
97,120.00
138,070.00
885,390.00
3,439,950.00
2,589,899.04
287,599.81
7,202,838.85
7,202,830.00
m3
kg
m2
m2
885,390.00
15,000.00
97,120.00
138,070.00
885,390.00
600,000.00
1,942,400.00
287,599.81
3,715,389.81
3,715,380.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,339,960.00
885,000.00
809,300.96
460,187.31
5,514,968.27
5,514,960.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,852,360.00
885,000.00
809,300.96
460,187.31
6,027,368.27
6,027,360.00
D. BALOK BETON
STD1
STD2
KABUPATEN SUKABUMI
Halaman : 101
STD3
KABUPATEN SUKABUMI
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
1,895,880.00
450,000.00
924,970.88
788,931.98
5,080,302.86
5,080,300.00
1,020,520.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,100,000.00
1,165,440.00
1,104,560.00
5,390,520.00
5,390,520.00
1,020,520.00
15,000.00
97,120.00
138,070.00
1,020,520.00
1,950,000.00
1,683,380.96
1,656,840.00
6,310,740.96
6,310,740.00
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,398,715.20
1,000,050.00
1,618,699.04
1,380,700.00
7,418,684.24
7,418,680.00
1,020,520.00
15,000.00
97,120.00
138,070.00
1,020,520.00
1,950,000.00
1,780,500.96
1,610,862.69
6,361,883.65
6,361,880.00
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,442,440.00
675,000.00
1,618,699.04
1,380,700.00
7,137,359.04
7,137,350.00
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
3,586,800.00
480,000.00
971,200.00
920,512.69
6,979,032.69
6,979,030.00
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
1,920,475.20
1,082,250.00
953,524.16
552,280.00
5,529,049.36
5,529,040.00
Halaman : 102
KABUPATEN SUKABUMI
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,408,280.00
480,000.00
971,200.00
607,508.00
5,487,508.00
5,487,500.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,083,760.00
420,000.00
1,165,440.00
1,215,016.00
5,904,736.00
5,904,730.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,322,880.00
510,000.00
1,262,560.00
1,518,770.00
6,634,730.00
6,634,730.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
1,895,880.00
450,000.00
924,970.88
788,931.98
5,080,302.86
5,080,300.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,442,440.00
675,000.00
890,299.04
690,350.00
5,718,609.04
5,718,600.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,374,120.00
495,000.00
1,019,760.00
759,385.00
5,668,785.00
5,668,780.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,681,560.00
675,000.00
1,019,760.00
759,385.00
6,156,225.00
6,156,220.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,254,560.00
495,000.00
1,019,760.00
759,385.00
5,549,225.00
5,549,220.00
Halaman : 103
KABUPATEN SUKABUMI
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
3,074,400.00
1,050,000.00
1,294,900.96
1,150,537.31
7,590,358.27
7,590,350.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,339,960.00
510,000.00
1,294,900.96
1,150,537.31
6,315,918.27
6,315,910.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
1,861,720.00
465,000.00
1,294,900.96
1,150,537.31
5,792,678.27
5,792,670.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,237,480.00
900,000.00
841,739.04
552,280.00
5,552,019.04
5,552,010.00
Halaman : 104
KABUPATEN SUKABUMI
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
1,776,320.00
495,000.00
863,299.68
613,583.08
4,768,722.76
4,768,720.00
m3
kg
m2
m2
1,020,520.00
15,000.00
97,120.00
138,070.00
1,020,520.00
495,000.00
863,299.68
613,583.08
2,992,402.76
2,992,400.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,159,595.20
685,650.00
1,054,431.84
867,908.02
5,788,105.06
5,788,100.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,271,640.00
540,000.00
1,019,760.00
759,385.00
5,611,305.00
5,611,300.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,459,520.00
705,000.00
1,165,440.00
690,350.00
6,040,830.00
6,040,830.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,322,880.00
510,000.00
1,214,000.00
862,937.50
5,930,337.50
5,930,330.00
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
2,322,880.00
540,000.00
1,214,000.00
862,937.50
5,960,337.50
5,960,330.00
Halaman : 105
STE2
STE3
STE4
STE5
STE6
STE7
STE8
STE9
KABUPATEN SUKABUMI
m3
kg
kg
m2
m2
885,390.00
17,080.00
15,000.00
97,120.00
138,070.00
885,390.00
2,322,880.00
510,000.00
971,200.00
690,350.00
5,379,820.00
5,379,820.00
m3
kg
m2
m2
885,390.00
15,000.00
97,120.00
138,070.00
885,390.00
1,000,050.00
776,960.00
690,350.00
3,352,750.00
3,352,750.00
m3
kg
m2
m2
885,390.00
15,000.00
97,120.00
138,070.00
885,390.00
1,950,000.00
1,294,900.96
920,512.69
5,050,803.65
5,050,800.00
m3
kg
m2
m2
885,390.00
15,000.00
97,120.00
138,070.00
885,390.00
2,340,000.00
1,294,900.96
920,512.69
5,440,803.65
5,440,800.00
m3
kg
m2
m2
885,390.00
15,000.00
97,120.00
138,070.00
885,390.00
2,250,000.00
1,294,900.96
920,512.69
5,350,803.65
5,350,800.00
m3
kg
kg
m2
m2
885,390.00
17,080.00
15,000.00
97,120.00
138,070.00
885,390.00
2,357,040.00
510,000.00
971,200.00
690,350.00
5,413,980.00
5,413,980.00
m3
kg
kg
m2
m2
885,390.00
17,080.00
15,000.00
97,120.00
138,070.00
885,390.00
2,322,880.00
510,000.00
971,200.00
690,350.00
5,379,820.00
5,379,820.00
m3
kg
m2
m2
885,390.00
15,000.00
97,120.00
138,070.00
885,390.00
975,000.00
1,165,440.00
920,512.69
3,946,342.69
3,946,340.00
m3
kg
m2
m2
885,390.00
15,000.00
97,120.00
138,070.00
885,390.00
1,530,000.00
2,497,371.43
552,280.00
5,465,041.43
5,465,040.00
Halaman : 106
m3
kg
kg
m2
m2
1,020,520.00
17,080.00
15,000.00
97,120.00
138,070.00
1,020,520.00
1,622,600.00
795,000.00
971,200.00
690,350.00
5,099,670.00
5,099,670.00
1.0000
130.0000
8.3333
2.3400
m3
kg
m2
m2
946,520.00
15,000.00
97,120.00
138,070.00
946,520.00
1,950,000.00
809,333.33
323,083.80
4,028,937.13
1.0000
130.0000
6.6667
6.6667
m3
kg
m2
m2
946,520.00
15,000.00
97,120.00
138,070.00
946,520.00
1,950,000.00
647,469.90
920,471.27
4,464,461.17
4,464,460.00
1.0000
120.0000
10.0000
10.0000
m3
kg
m2
m2
946,520.00
15,000.00
97,120.00
138,070.00
946,520.00
1,800,000.00
971,200.00
1,380,700.00
5,098,420.00
5,098,420.00
1.0000
110.0000
4.7889
4.7889
m3
kg
m2
m2
946,520.00
15,000.00
97,120.00
138,070.00
946,520.00
1,650,000.00
465,096.03
661,200.66
3,722,816.69
3,722,810.00
F. PLAT LANTAI
STF1
STF2
STF3
STF4
KABUPATEN SUKABUMI
Halaman : 107
No
Diameter
Berat Besi
mm
Kg / m1
4.0
0.13
5.0
0.12
5.5
5.7
5
6
7
No
Diameter
Berat Besi
mm
Kg / m1
No.
Diameter
11
12
0.89
10.00
12
13
1.04
13.00
0.19
13
14
1.21
16.00
0.20
14
16
1.58
19.00
6.0
0.22
15
19
2.23
22.00
6.5
0.31
16
22
2.98
25.00
8.0
0.40
17
23
3.26
29.00
9.0
0.53
18
25
3.85
32.00
10.0
0.62
19
28
4.83
36.00
10
11.0
0.75
20
31
5.93
21
32
6.31
mm
Kolom Praktis 12 X 12 cm' pakai tulangan 4 batang dia. 12 beugel dia. 8 jarak 20 cm
Panjang 1 m3 ukuran 12 x 12 cm
= ( 1 : 0.12 : 0.12 )
69.44
247.22
66.67
4 x
69,44 x 0,89 kg
313.89
Kolom praktis 15 X 15 cm' pakai tulangan 4 batang dia. 12 beugel dia. 8 jarak 20 cm
Panjang 1 m3 ukuran 15 x 15 cm
= ( 1 : 0.15 : 0.15 )
44.44
158.22
71.11
4 x
44,44 x 0,89 kg
4.
229.33
Sloof praktis 15 X 20 cm' pakai tulangan 4 batang dia. 12 beugel dia. 8 jarak 15 cm
Panjang 1 m3 ukuran 15 x 20 cm
= ( 1 : 0.15 : 0.20 )
33.33
118.67
4 x
33,33 x 0,89 kg
155.56
274.22
Kolom Beton 20 X 30 cm' pakai tulangan 4 batang dia. 12 + 2 batang dia. 10 beugel dia. 8 jarak 15 cm
Panjang 1 m3 ukuran 20 x 30 cm
= ( 1 : 0.20 : 0.30 )
16.67
59.33
= 2 x 16.67 x 0.62 kg
73.57
111.11
244.02
4 x
16,67 x 0,89 kg
ALAM 1 M3
SI BETON SPIRAL
Berat Besi
Kg / m1
0.62
1.04
1.58
2.23
2.98
3.85
5.19
6.31
7.99
M3
m1
kg ( A)
kg ( B )
kg/m3 ( A + B )
m1
kg ( A)
kg ( B )
kg/m3 ( A + B )
m1
kg ( A)
kg ( B )
kg/m3 ( A + B )
dia. 8 jarak 15 cm
m1
kg ( A)
kg ( B)
kg ( C )
kg/m3 ( A + B + C )
Lampiran 1
NO.
BERAT 6 M1
BERAT PER 1 M1
6.00
60
30
10
1.6
mm
9.80
kg
1.63
kg
60
30
10
2.3
mm
13.90
kg
2.32
kg
75
35
15
1.6
mm
12.50
kg
2.08
kg
75
35
15
2.3
mm
17.40
kg
2.90
kg
75
45
15
1.6
mm
14.00
kg
2.33
kg
75
45
15
2.3
mm
19.00
kg
3.17
kg
100
50
20
mm
21.40
kg
3.57
kg
100
50
20
2.3
mm
24.40
kg
4.07
kg
100
50
20
3.2
mm
33.00
kg
5.50
kg
10
125
50
20
mm
23.70
kg
3.95
kg
11
125
50
20
2.3
mm
27.10
kg
4.52
kg
12
125
50
20
3.2
mm
37.00
kg
6.17
kg
13
150
50
20
mm
26.10
kg
4.35
kg
14
150
50
20
2.3
mm
29.76
kg
4.96
kg
15
150
50
20
3.2
mm
40.56
kg
6.76
kg
16
150
65
20
mm
28.92
kg
4.82
kg
17
150
65
20
2.3
mm
33.00
kg
5.50
kg
18
150
65
20
3.2
mm
45.10
kg
7.52
kg
19
200
75
20
mm
35.52
kg
5.92
kg
20
200
75
20
2.3
mm
40.62
kg
6.77
kg
21
200
75
20
3.2
mm
55.62
kg
9.27
kg
KABUPATEN SUKABUMI
Halaman : 110
Lampiran 2
UKURAN IWF
100
125
148
150
175
198
200
248
250
298
300
346
350
396
400
446
450
500
588
600
700
800
900
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
50
60
100
75
90
99
100
124
125
149
150
174
175
199
200
199
200
200
300
200
300
300
300
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
5
6
6
5
5
4.5
5.5
5
6
6
6.5
6
7
7
8
8
9
10
12
11
13
14
16
BERAT 12 M1
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
7
8
9
7
8
7
8
8
9
8
9
9
11
11
13
12
14
16
20
17
24
26
28
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
112.00
158.40
253.20
168.00
217.40
218.40
256.00
308.40
355.20
384.00
440.40
497.00
595.20
679.20
792.00
794.40
912.00
1,075.00
1,812.00
1,272.00
2,220.00
2,520.00
2,916.00
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
BERAT PER 1 M1
9.33
13.20
21.10
14.00
18.12
18.20
21.33
25.70
29.60
32.00
36.70
41.42
49.60
56.60
66.00
66.20
76.00
89.58
151.00
106.00
185.00
210.00
243.00
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
KOTA DEPOK
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
25
30
40
40
50
50
60
60
65
70
75
75
80
90
100
100
120
120
125
130
130
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
3
3
3
4
4
5
5
6
6
7
6
8
8
9
8
10
10
12
12
9
12
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
BERAT / BATANG
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
12
12
12
12
12
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
6.72
8.16
11.00
14.50
18.50
22.60
27.30
32.52
35.46
44.28
41.22
54.18
57.96
73.20
73.20
90.60
218.40
260.00
280.00
214.20
280.00
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
BERAT PER 1 M1
1.12
1.36
1.83
2.42
3.08
3.77
4.55
5.42
5.91
7.38
6.87
9.03
9.66
12.20
12.20
15.10
36.40
43.33
46.67
35.70
46.67
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
Halaman : 111