HARGA KUSEN, PINTU DAN JENDELA

KUSEN & PINTU PANEL

A

Kusen Pintu
Ukuran

D1
2.06
0.92
6
12
5.04 0.043546
0.043546
5.04
5.04
1.2096
0.753339
0.075334
0.250823
0.012541

M3
M1
M1
M2

1M2 Pintu Panel

Ukuran
2.01
1.6482
1M2
0.036 M3
0.059335
1
1
1
3.2964
5.68629
0.568629
1.911912
0.157561

0.0072

Balok 6/15 Jati

List Bingkirai 2/3
List Bingkirai 1/3
Cat
Tukang kayu
Kepala tukang
Pekerja
Mandor

11,000,000.00
15,000.00
7,500.00
60,000.00
20,000.00
21,000.00
11,500.00
24,000.00

479,001.60
75,600.00
37,800.00
72,576.00
15,066.78
1,582.01
2,884.46
300.99
684,811.84

Papan 3/20 Bingkirai

Engsel
Kunci
Handle
Cat
Tukang kayu
Kepala tukang
Pekerja
Mandor

11,000,000.00
750,000.00
250,000.00
150,000.00
60,000.00
20,000.00
21,000.00
11,500.00
24,000.00

652,687.20
750,000.00
250,000.00
150,000.00
197,784.00
113,725.80
11,941.21
21,986.99
3,781.46
2,151,906.65

0.82

M3
Unit
Unit
Unit
M2

Total
A& B
Overheat
10%
Total
A

Kusen Pintu
Ukuran

D2
2.06
0.85
6
12
4.97 0.042941
0.042941 M3
4.97 M1
4.97 M1

2,836,718.49
283,671.85
3,120,390.34

0.0072

Balok 6/15 Bingkirai

List Bingkirai 2/3
List Bingkirai 1/3

11,000,000.00
15,000.00
7,500.00

472,348.80
74,550.00
37,275.00

1.1928 M2
0.742876
0.074288
0.247339
0.012367

1M2 Pintu Panel

Ukuran
2.01
1.2462
1M2
0.036 M3
0.044863
1
1
1
2.4924
4.29939
0.429939
1.445592
0.090075

Cat
Tukang kayu
Kepala tukang
Pekerja
Mandor

60,000.00
20,000.00
21,000.00
11,500.00
24,000.00

71,568.00
14,857.52
1,560.04
2,844.40
296.81
675,300.56

11,000,000.00
750,000.00
250,000.00
150,000.00
60,000.00
20,000.00
21,000.00
11,500.00
24,000.00

493,495.20
750,000.00
250,000.00
150,000.00
149,544.00
85,987.80
9,028.72
16,624.31
2,161.80
1,906,841.82

0.62

M3
Unit
Unit
Unit
M2

Papan 3/20 Bingkirai

Engsel
Kunci
Handle
Cat
Tukang kayu
Kepala tukang
Pekerja
Mandor

Total
A& B
Overheat
10%
Total
A

Kusen Pintu
Ukuran

D3
2.06
0.72
6
12
4.84 0.041818
0.041818
4.84
4.84
1.1616
0.723444
0.072344
0.240869
0.012043

2,582,142.38
258,214.24
2,840,356.62

M3
M1
M1
M2

1M2 Pintu Panel

Ukuran
2.01
1.2462
1M2
0.036 M3

0.0072

Balok 6/15 Bingkirai

List Bingkirai 2/3
List Bingkirai 1/3
Cat
Tukang kayu
Kepala tukang
Pekerja
Mandor

0.62

11,000,000.00
15,000.00
7,500.00
60,000.00
20,000.00
21,000.00
11,500.00
24,000.00

459,993.60
72,600.00
36,300.00
69,696.00
14,468.89
1,519.23
2,770.00
289.04
657,636.76

0.044863
1
1
1
2.4924
4.29939
0.429939
1.445592
0.090075

M3
Unit
Unit
Unit
M2

Papan 3/20 Bingkirai

Engsel
Kunci
Handle
Cat
Tukang kayu
Kepala tukang
Pekerja
Mandor

11,000,000.00
750,000.00
250,000.00
150,000.00
60,000.00
20,000.00
21,000.00
11,500.00
24,000.00

Total
A& B
Overheat
10%
Total
A

Kusen Pintu
Ukuran

2,564,478.59
256,447.86
2,820,926.45
D5

2.06
0.92
6
10
5.04 0.036288
0.036288
5.04
5.04
1.1088
0.627782
0.062778
0.209019
0.010451

493,495.20
750,000.00
250,000.00
150,000.00
149,544.00
85,987.80
9,028.72
16,624.31
2,161.80
1,906,841.82

M3
M1
M1
M2

1M2 Pintu Panel

Ukuran
2.01
1.6482
1M2
0.036 M3
0.059335
1
1
1
3.2964
5.68629
0.568629
1.911912
0.157561

M3
Unit
Unit
Unit
M2

0.006

Balok 6/15 Bingkirai

List Bingkirai 2/3
List Bingkirai 1/3
Cat
Tukang kayu
Kepala tukang
Pekerja
Mandor

11,000,000.00
15,000.00
7,500.00
60,000.00
20,000.00
21,000.00
11,500.00
24,000.00

399,168.00
75,600.00
37,800.00
66,528.00
12,555.65
1,318.34
2,403.72
250.82
595,624.53

Papan 3/20 Bingkirai

Engsel
Kunci
Handle
Cat
Tukang kayu
Kepala tukang
Pekerja
Mandor

11,000,000.00
750,000.00
250,000.00
150,000.00
60,000.00
20,000.00
21,000.00
11,500.00
24,000.00

652,687.20
750,000.00
250,000.00
150,000.00
197,784.00
113,725.80
11,941.21
21,986.99
3,781.46
2,151,906.65

0.82

Total
A& B
Overheat
10%
Total
2x
A

Kusen Jendela
Ukuran

W1
1.75
0.9
6
12
5.3 0.045792
6
0.9

0.055512
4.4
5.3
1.515
0.960358
0.096036
0.319749
0.015987

2,747,531.18
274,753.12
3,022,284.30
6,044,568.60

15
0.00972
M3
M1
M1
M2

1M2 Jendela kaca

Ukuran
1.21
0.968
1M2
0.015 M3
0.04
0.01452
1
1
0
3.6
0.7458
1.254
3.3396
0.33396
1.12288
0.054347

Total
A& B
Overheat
10%
Total

M3
Unit
Unit
Unit
M1
M2
M2

0.0072

0.009

Balok 6/15 Bingkirai

List Bingkirai 2/3
List Bingkirai 1/3
Cat
Tukang kayu
Kepala tukang
Pekerja
Mandor

11,000,000.00
15,000.00
7,500.00
60,000.00
20,000.00
21,000.00
11,500.00
24,000.00

610,632.00
66,000.00
39,750.00
90,900.00
19,207.15
2,016.75
3,677.11
383.70
832,566.72

Papan 3/20 Bingkirai

Engsel
Kunci
Handle
Gril jati 4/4
Kaca 5mm
Cat
Tukang kayu
Kepala tukang
Pekerja
Mandor

11,000,000.00
750,000.00
250,000.00
150,000.00
25,000.00
25,000.00
60,000.00
20,000.00
21,000.00
11,500.00
24,000.00

159,720.00
750,000.00
250,000.00
90,000.00
18,645.00
75,240.00
66,792.00
7,013.16
12,913.12
1,304.34
1,431,627.62

0.8

0.12

2,264,194.33
226,419.43
2,490,613.77